Southern Michigan Bancorp, Inc.
OTC:SOMC
16 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0 | -83.057 | 123.121 | 73.088 | 90.177 | 102.661 | 79.449 | 75.698 | 89.559 | 55.077 | 135.948 | 117.85 | 101.811 | 107.026 | 140.659 | 98.031 | 76.735 | 77.759 | 73.704 | 67.868 | 83.229 | 72.622 | 87.255 | 54.741 | 80.815 | 35.507 | 29.636 | 17.421 | 58.947 | 23.451 | 16.631 | 16.32 | 16.051 | 14.358 | 15.024 | 13.487 | 36.888 | 17.434 | 23.628 | 15.374 | 15.83 | 19.726 | 66.178 | 32.366 | 46.227 | 33.273 | 49.083 | 50.334 | 44.085 | 34.772 | 58.037 | 42.185 | 72.224 | 44.935 | 71.941 | 78.833 | 64.411 | 42.423 | 39.438 | 24.814 | 27.792 | 17.917 | 12.898 | 27.989 | 9.968 | 11.754 | 12.277 | 14.47 | 9.343 | 8.671 | 10.476 | 8.562 | 9.558 | 10.524 | 11.04 | 20.706 | 16.331 | 12.543 | 13.767 | 21.909 | 19.287 | 17.483 | 13.894 | 15.051 | 23.432 | 27.375 | 22.816 | 20.013 | 18.489 | 15.363 | 13.914 | 13.138 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101.439 | 101.723 | 100.604 | 102.062 | 105.184 | 102.103 | 104.185 | 107.852 | 109.963 | 109.93 | 101.979 | 90.847 | 97.15 | 92.009 | 83.908 | 77.942 | 72.88 | 85.091 | 98.248 | 93.222 | 76.005 | 74.756 | 79.145 | 84.687 | 64.525 | 75.594 | 76.054 | 84.801 | 0 | 85.89 | 88.015 | 81.07 | 0 | 58.057 | 55.071 | 52.309 | 0 | 58.969 | 60.382 | 65.535 | 0 | 65.242 | 60.955 | 75.537 | 0 | 57.516 | 0 | 0 | 0 | 0 | 45.457 | 43.415 | 48.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0 | -83.057 | 123.121 | 73.088 | 90.177 | 102.661 | 79.449 | 75.698 | 89.559 | 55.077 | 135.948 | 117.85 | 101.811 | 107.026 | 140.659 | 98.031 | 76.735 | 77.759 | 73.704 | 67.868 | 83.229 | 72.622 | 87.255 | 156.18 | 182.538 | 136.111 | 131.698 | 122.605 | 161.05 | 127.636 | 124.483 | 126.283 | 125.981 | 116.337 | 105.871 | 110.637 | 128.897 | 101.342 | 101.57 | 88.254 | 100.921 | 117.974 | 159.4 | 108.371 | 120.983 | 112.418 | 133.77 | 114.859 | 44.085 | 34.772 | 58.037 | 42.185 | 72.224 | 44.935 | 71.941 | 78.833 | 64.411 | 42.423 | 39.438 | 24.814 | 27.792 | 17.917 | 12.898 | 27.989 | 9.968 | 11.754 | 12.277 | 14.47 | 9.343 | 8.671 | 10.476 | 8.562 | 9.558 | 10.524 | 11.04 | 20.706 | 16.331 | 12.543 | 13.767 | 21.909 | 19.287 | 17.483 | 13.894 | 15.051 | 23.432 | 27.375 | 22.816 | 20.013 | 18.489 | 15.363 | 13.914 | 13.138 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.294 | 0 | 0 | 0 | 3.211 | 0 | 0 | 0 | 2.871 | 3.005 | 2.364 | 2.681 | 2.517 | 2.832 | 2.376 | 2.529 | 2.378 | 2.799 | 2.28 | 2.552 | 2.351 | 2.666 | 1.882 | 2.236 | 2.059 | 2.527 | 1.826 | 2.067 | 2.148 | 2.416 | 2.053 | 2.227 | 2.107 | 2.366 | 1.89 | 2.286 | 2.054 | 2.504 | 1.998 | 2.347 | 2.614 | 2.765 | 2.32 | 2.907 | 3.387 | 2.711 | 1.994 | 1.763 | 1.927 | 1.941 | 1.8 | 1.651 | 1.795 | 1.91 | 1.99 | 1.975 | 1.983 | 2.118 | 0 | 0 | 0 | 2.31 | 0 | 0 | 0 | 3.062 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 121.286 | 83.31 | 123.121 | 73.088 | 96.898 | 108.323 | 85.115 | 83.043 | 94.481 | 59.291 | 140.456 | 123.853 | 106.627 | 111.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 121.286 | 83.31 | 123.121 | 73.088 | 96.898 | 108.323 | 85.115 | 83.043 | 94.481 | 59.291 | 140.456 | 123.853 | 106.627 | 111.416 | 145.497 | 98.031 | 76.735 | 77.759 | 73.704 | 67.868 | 83.229 | 72.622 | 87.255 | 159.474 | 182.538 | 136.111 | 131.698 | 125.816 | 161.05 | 127.636 | 124.483 | 129.154 | 128.986 | 118.701 | 108.552 | 113.154 | 131.729 | 103.718 | 104.099 | 90.632 | 103.72 | 120.254 | 161.952 | 110.722 | 123.649 | 114.3 | 136.006 | 116.918 | 46.612 | 36.598 | 60.104 | 44.333 | 74.64 | 46.988 | 74.168 | 80.94 | 66.777 | 44.313 | 41.724 | 26.868 | 30.296 | 19.915 | 15.245 | 30.603 | 12.733 | 14.074 | 15.184 | 17.857 | 12.054 | 10.665 | 12.239 | 10.489 | 11.499 | 12.324 | 12.691 | 22.501 | 18.241 | 14.533 | 15.742 | 23.892 | 21.405 | 17.483 | 13.894 | 15.051 | 25.742 | 27.375 | 22.816 | 20.013 | 21.551 | 15.363 | 13.914 | 13.138 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 23.406 | 21.919 | 22.087 | 26.137 | 23.293 | 22.708 | 17.554 | 19.85 | 14.791 | 14.202 | 13.485 | 15.764 | 13.24 | 13.28 | 13.415 | 16.437 | 13.851 | 14.067 | 14.31 | 17.341 | 14.56 | 14.284 | 14.198 | 14.296 | 14.163 | 14.206 | 14.291 | 14.265 | 14.227 | 13.525 | 13.302 | 12.798 | 12.813 | 13.027 | 13.014 | 12.685 | 12.441 | 11.967 | 11.819 | 11.898 | 11.898 | 11.937 | 12.257 | 12.366 | 12.105 | 12.484 | 12.464 | 12.419 | 12.328 | 12.392 | 12.451 | 12.546 | 12.498 | 12.397 | 12.599 | 12.599 | 12.712 | 12.885 | 12.921 | 12.914 | 12.893 | 13.04 | 13.026 | 13.286 | 13.187 | 13.196 | 13.431 | 13.335 | 10.347 | 6.711 | 6.567 | 6.522 | 6.591 | 6.48 | 6.519 | 6.5 | 6.792 | 6.853 | 6.894 | 7.003 | 7.137 | 7.276 | 7.456 | 7.7 | 7.868 | 8.109 | 8.315 | 8.503 | 7.619 | 7.214 | 6.773 | 6.755 |
Goodwill
| 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 0 | 0.62 | 0 | 0 | 0 | 0 | 0.62 | 0.62 | 0.62 | 0.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.12 | 0.129 | 0.138 | 1.287 | 0.156 | 0.165 | 0.174 | 1.551 | 0.192 | 0.201 | 0.21 | 1.753 | 0.228 | 0.237 | 13.668 | 1.632 | 0.264 | 0.273 | 0.282 | 1.49 | 0.3 | 0.309 | 0.318 | 0.327 | 0.336 | 0.345 | 0.354 | 1.368 | 0.057 | 0.115 | 0.172 | 0.229 | 0.294 | 0.359 | 0.424 | 0.489 | 0.557 | 0.625 | 0.693 | 0.761 | 0.832 | 0.903 | 0.974 | 1.045 | 1.119 | 1.193 | 1.267 | 1.341 | 1.422 | 1.504 | 1.585 | 1.666 | 1.751 | 1.836 | 1.92 | 2.005 | 2.093 | 2.18 | 2.268 | 2.355 | 2.445 | 2.536 | 2.627 | 2.717 | 2.81 | 2.904 | 2.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0.079 | 0.089 | 0.098 | 0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 13.542 | 13.422 | 13.56 | 14.709 | 13.578 | 13.587 | 13.596 | 14.973 | 13.614 | 13.623 | 13.632 | 15.175 | 13.65 | 13.659 | 27.09 | 15.054 | 13.686 | 13.695 | 13.704 | 14.912 | 13.722 | 13.731 | 13.74 | 13.749 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.422 | 13.651 | 13.716 | 13.781 | 13.846 | 13.911 | 13.979 | 14.047 | 14.115 | 14.183 | 14.254 | 14.325 | 14.396 | 14.467 | 14.541 | 14.615 | 14.689 | 14.763 | 14.844 | 14.926 | 15.007 | 15.088 | 15.173 | 15.258 | 15.342 | 15.427 | 15.515 | 15.602 | 15.69 | 15.777 | 15.867 | 15.958 | 16.049 | 16.139 | 16.232 | 16.326 | 16.42 | 16.513 | 0.62 | 0.651 | 0.661 | 0.671 | 0.681 | 0.699 | 0.709 | 0.718 | 0.728 | 0.74 | 0.75 | 0.76 | 0.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0.871 | 1.55 | 0.683 | 4.789 | 0 | 0.13 | 0 | 3.796 | 0.2 | 0 | 0.356 | 4.82 | 1.201 | 1.287 | 2.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101.439 | 101.723 | 100.604 | 102.062 | 105.184 | 102.103 | 104.185 | 107.852 | 109.963 | 109.93 | 101.979 | 90.847 | 97.15 | 92.009 | 83.908 | 77.942 | 72.88 | 85.091 | 98.248 | 93.222 | 76.005 | 74.756 | 79.145 | 84.687 | 64.525 | 75.594 | 76.054 | 84.801 | 90.344 | 85.89 | 88.015 | 81.07 | 59.228 | 58.057 | 55.071 | 52.309 | 56.948 | 58.969 | 60.382 | 65.535 | 65.718 | 65.242 | 60.955 | 75.537 | 77.515 | 57.516 | 34.123 | 41.419 | 42.587 | 45.49 | 45.457 | 43.415 | 48.534 | 54.192 | 50.115 | 52.467 | 51.098 | 48.811 | 49.689 | 49.142 | 53.366 | 61.531 | 58.838 | 52.145 | 54.34 | 51.475 | 51.842 | 50.996 | 53.192 |
Belastingvorderingen
| 0 | 1,285.521 | 1,270.999 | 10.101 | 0 | 1,232.83 | 0 | 10.986 | 1,083.925 | 0 | 1,023.514 | 4.849 | 976.113 | 951.78 | 861.901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1,351.418 | 52.946 | 48.406 | 1,288.166 | 1,295.697 | 40.908 | 1,210.7 | 1,145.751 | 36.401 | 1,096.061 | 33.604 | 998.545 | 31.032 | 32.454 | 25.576 | 868.052 | 830.321 | 809.342 | 726.588 | 709.595 | 699.969 | 678.333 | 670.647 | -129.484 | -129.308 | -128.232 | -129.775 | -132.871 | -129.752 | -131.132 | -134.576 | -136.412 | -136.459 | -128.787 | -117.707 | -123.746 | -118.429 | -109.922 | -103.876 | -98.961 | -111.243 | -124.51 | -119.875 | -102.838 | -101.402 | -106.244 | -111.84 | -91.707 | -102.766 | -103.372 | -112.259 | -117.978 | -113.561 | -115.67 | -109.011 | -87.254 | -86.284 | -83.558 | -80.92 | -85.639 | -87.729 | -89.38 | -94.61 | -95.143 | -94.661 | -90.477 | -105.388 | -107.363 | -68.483 | -41.485 | -48.647 | -49.78 | -52.762 | -52.636 | -50.643 | -55.752 | -61.712 | -57.708 | -60.111 | -58.861 | -56.718 | -56.965 | -56.598 | -61.066 | -69.399 | -66.947 | -60.46 | -62.843 | -59.094 | -59.056 | -57.769 | -59.947 |
Totaal niet-vlottende activa
| 1,389.237 | 1,375.358 | 1,355.735 | 1,343.902 | 1,332.568 | 1,310.163 | 1,241.85 | 1,195.356 | 1,148.931 | 1,123.886 | 1,084.591 | 1,039.153 | 1,035.236 | 1,012.46 | 930.18 | 899.543 | 857.858 | 837.104 | 754.602 | 741.848 | 728.251 | 706.348 | 698.585 | 129.484 | 129.308 | 128.232 | 129.775 | 132.871 | 129.752 | 131.132 | 134.576 | 136.412 | 136.459 | 128.787 | 117.707 | 123.746 | 118.429 | 109.922 | 103.876 | 98.961 | 111.243 | 124.51 | 119.875 | 102.838 | 101.402 | 106.244 | 111.84 | 91.707 | 102.766 | 103.372 | 112.259 | 117.978 | 113.561 | 115.67 | 109.011 | 87.254 | 86.284 | 83.558 | 80.92 | 85.639 | 87.729 | 89.38 | 94.61 | 95.143 | 94.661 | 90.477 | 105.388 | 107.363 | 68.483 | 41.485 | 48.647 | 49.78 | 52.762 | 52.636 | 50.643 | 55.752 | 61.712 | 57.708 | 60.111 | 58.861 | 56.718 | 56.965 | 56.598 | 61.066 | 69.399 | 66.947 | 60.46 | 62.843 | 59.094 | 59.056 | 57.769 | 59.947 |
Totaal activa
| 1,510.523 | 1,458.668 | 1,478.856 | 1,416.99 | 1,429.466 | 1,418.486 | 1,326.965 | 1,278.399 | 1,243.412 | 1,183.177 | 1,225.047 | 1,163.006 | 1,141.863 | 1,123.876 | 1,075.677 | 997.574 | 934.593 | 914.863 | 828.306 | 809.716 | 811.48 | 778.97 | 785.84 | 738.831 | 767 | 733.683 | 719.227 | 712.345 | 712.325 | 664.863 | 649.748 | 641.532 | 621.042 | 598.885 | 598.92 | 582.771 | 583.381 | 557.036 | 553.225 | 543.345 | 543.908 | 546.272 | 583.33 | 539.459 | 535.465 | 522.348 | 537.602 | 528.86 | 515.561 | 503.867 | 520.433 | 509.22 | 515.361 | 481.32 | 502.41 | 493.88 | 487.498 | 468.756 | 464.24 | 462.409 | 467.837 | 456.496 | 457.412 | 474.996 | 472.914 | 474.455 | 480.449 | 480.178 | 350.909 | 321.318 | 317.499 | 312.136 | 313.458 | 313.012 | 310.815 | 323.092 | 321.587 | 318.443 | 316.262 | 325.512 | 320.683 | 319.066 | 312.757 | 310.838 | 317.096 | 309.578 | 298.141 | 302.085 | 303.639 | 301.597 | 295.729 | 283.399 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.088 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 1.688 | 0.883 | 1.824 | 61.01 | 1.984 | 0.97 | 10.659 | 31.471 | 12.467 | 10.961 | 11.937 | 20.799 | 15.413 | 15.977 | 17.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 8.854 | 10.079 | 10.318 | 10.491 | 15.663 | 10.832 | 15.954 | 11.134 | 11.314 | 12.492 | 12.77 | 12.945 | 14.12 | 14.753 | 5.795 | 0 | 0 | 0 | 10.09 | 0 | 0 | 0 | 10.088 | 0.725 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 219.072 | 212.871 | 204.748 | 497.116 | 231.95 | 246.436 | 248.448 | 518.166 | 272.688 | 266.647 | 274.737 | 762.132 | 257.493 | 256.87 | 245.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -8.854 | -10.079 | -10.318 | -10.491 | -15.663 | -10.832 | -15.954 | -11.134 | -11.314 | -12.492 | -12.77 | -12.945 | -14.12 | -14.753 | -5.795 | 0 | 0 | 0 | -10.09 | 0 | 0 | 0 | -10.088 | -0.725 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | -3.088 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 220.76 | 213.754 | 206.572 | 558.126 | 233.934 | 247.406 | 259.107 | 549.637 | 285.155 | 277.608 | 286.674 | 782.931 | 272.906 | 272.847 | 262.227 | 7.629 | 13.221 | 13.317 | 12.672 | 4.004 | 12.376 | 11.044 | 9.441 | 3.402 | 7.942 | 8.463 | 6.953 | 3.512 | 8.059 | 7.897 | 7.69 | 3.89 | 7.686 | 7.183 | 6.152 | 3.837 | 7.106 | 7.14 | 6.14 | 3.13 | 5.798 | 5.316 | 5.116 | 3.386 | 5.634 | 4.823 | 4.898 | 2.91 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 8.854 | 10.079 | 10.318 | 10.491 | 15.663 | 10.832 | 15.954 | 11.134 | 11.314 | 12.492 | 12.77 | 12.945 | 14.12 | 14.753 | 5.795 | 0 | 0 | 0 | 10.09 | 0 | 0 | 0 | 10.088 | 0.725 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 3.088 | 0 | 0 | 0 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 117.605 | 131.587 | 151.57 | 82.553 | 131.536 | 131.518 | 85.501 | 54.584 | 44.566 | 44.549 | 54.532 | 54.514 | 54.497 | 54.48 | 31.405 | 33.253 | 31.905 | 32.155 | 42.405 | 43.523 | 42.905 | 43.155 | 33.405 | 33.655 | 33.905 | 44.155 | 34.405 | 44.655 | 44.905 | 35.355 | 15.355 | 15.355 | 15.355 | 15.155 | 15.155 | 15.155 | 15.155 | 15.155 | 15.474 | 15.155 | 5.155 | 11.955 | 5.155 | 5.155 | 5.194 | 5.194 | 5.194 | 6.194 | 2.294 | 12.603 | 7.6 | 7.751 | 8.495 | 8.676 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 27.577 | 27.293 | 27.084 | 16.968 | 22.284 | 22.243 | 33.277 | 17.533 | 22.771 | 23.073 | 23.14 | 22.606 | 24.87 | 24.82 | 24.82 | 24 | 23 | 23 | 23 | 25 | 25 | 25 | 15 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 663.833 | 0 | 0 | 0 | 576.081 | 0 | 0 | 0 | 214.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 2.195 | 0 | 0 | 0 | 1.876 | 0 | 0 | 0 | 1.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1,065.02 | 1,011.238 | 1,020.812 | 12.453 | 974.057 | 947.224 | 891.574 | 10.057 | 832.195 | 777.028 | 796.9 | 11.132 | 718.263 | 701.022 | 692.197 | 863.715 | 798.842 | 781.3 | 689.558 | 678.844 | 673.656 | 644.637 | 665.704 | -33.655 | -33.905 | -44.155 | -34.405 | -44.655 | -44.905 | -35.355 | -15.355 | -15.355 | -15.355 | -15.155 | -15.155 | -15.155 | -15.155 | -15.155 | -15.474 | -15.155 | -5.155 | -11.955 | -5.155 | -5.155 | -5.194 | -5.194 | -5.194 | -6.194 | -2.294 | -12.603 | -7.6 | -7.751 | -8.495 | -8.676 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -5.155 | -27.577 | -27.293 | -27.084 | -16.968 | -22.284 | -22.243 | -33.277 | -17.533 | -22.771 | -23.073 | -23.14 | -22.606 | -24.87 | -24.82 | -24.82 | -24 | -23 | -23 | -23 | -25 | -25 | -25 | -15 |
Totaal niet-vlottende verplichtingen
| 1,182.625 | 1,142.825 | 1,172.382 | 761.034 | 1,105.593 | 1,078.742 | 977.075 | 642.598 | 876.761 | 821.577 | 851.432 | 282.326 | 772.76 | 755.502 | 723.602 | 896.968 | 830.747 | 813.455 | 731.963 | 722.367 | 716.561 | 687.792 | 699.109 | 33.655 | 33.905 | 44.155 | 34.405 | 44.655 | 44.905 | 35.355 | 15.355 | 15.355 | 15.355 | 15.155 | 15.155 | 15.155 | 15.155 | 15.155 | 15.474 | 15.155 | 5.155 | 11.955 | 5.155 | 5.155 | 5.194 | 5.194 | 5.194 | 6.194 | 2.294 | 12.603 | 7.6 | 7.751 | 8.495 | 8.676 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 27.577 | 27.293 | 27.084 | 16.968 | 22.284 | 22.243 | 33.277 | 17.533 | 22.771 | 23.073 | 23.14 | 22.606 | 24.87 | 24.82 | 24.82 | 24 | 23 | 23 | 23 | 25 | 25 | 25 | 15 |
Totaal passiva
| 1,403.385 | 1,356.579 | 1,378.954 | 1,319.16 | 1,339.527 | 1,326.148 | 1,236.182 | 1,192.235 | 1,161.916 | 1,099.185 | 1,138.106 | 1,065.257 | 1,045.666 | 1,028.349 | 985.829 | 904.597 | 843.968 | 826.772 | 744.635 | 726.371 | 728.937 | 698.836 | 708.55 | 33.655 | 33.905 | 44.155 | 34.405 | 44.655 | 44.905 | 35.355 | 15.355 | 15.355 | 15.355 | 15.155 | 15.155 | 15.155 | 15.155 | 15.155 | 15.474 | 15.155 | 5.155 | 11.955 | 5.155 | 5.155 | 5.194 | 5.194 | 5.194 | 6.194 | 461.234 | 450.566 | 467.934 | 457.355 | 464.377 | 431.575 | 453.645 | 446.037 | 439.753 | 422.083 | 418.031 | 416.675 | 422.406 | 411.859 | 413.229 | 430.58 | 428.032 | 429.768 | 435.233 | 435.959 | 320.219 | 27.577 | 27.293 | 27.084 | 285.993 | 22.284 | 22.243 | 33.277 | 295.229 | 292.351 | 23.073 | 23.14 | 295.81 | 24.87 | 24.82 | 24.82 | 24 | 23 | 23 | 275.568 | 25 | 25 | 25 | 15 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 11.406 | 11.408 | 11.298 | 11.33 | 11.24 | 11.425 | 11.439 | 11.294 | 11.358 | 11.359 | 11.342 | 11.287 | 11.285 | 11.425 | 5.725 | 5.748 | 5.773 | 5.773 | 5.773 | 5.781 | 5.782 | 5.782 | 5.798 | 5.783 | 5.796 | 5.798 | 5.796 | 5.787 | 5.792 | 5.792 | 6.168 | 6.011 | 6.014 | 6.014 | 6.039 | 6.011 | 5.68 | 5.68 | 5.682 | 5.678 | 5.683 | 5.696 | 5.702 | 5.665 | 5.666 | 5.674 | 5.67 | 5.627 | 5.636 | 5.642 | 5.65 | 5.609 | 5.616 | 5.62 | 5.579 | 5.583 | 5.591 | 5.588 | 5.592 | 5.553 | 5.552 | 5.56 | 5.556 | 5.528 | 5.535 | 5.531 | 5.52 | 5.539 | 4.199 | 4.036 | 4.035 | 4.057 | 4.354 | 4.351 | 4.351 | 4.391 | 4.404 | 4.408 | 4.391 | 4.391 | 4.398 | 4.407 | 4.413 | 4.427 | 4.555 | 4.561 | 4.566 | 4.572 | 4.578 | 4.582 | 4.587 | 4.593 |
Ingehouden winsten
| 95.498 | 93.595 | 91.794 | 89.808 | 88 | 85.856 | 83.8 | 82.705 | 79.711 | 76.69 | 73.919 | 71.581 | 69.6 | 67.003 | 70.275 | 67.741 | 66.248 | 64.761 | 63.462 | 62.484 | 61.181 | 59.173 | 57.378 | 55.972 | 54.657 | 52.764 | 51.059 | 49.747 | 49.495 | 48.238 | 47.233 | 46.282 | 45.107 | 43.93 | 42.965 | 42.029 | 41.221 | 40.082 | 38.587 | 37.741 | 36.85 | 35.919 | 35.133 | 34.346 | 33.499 | 32.604 | 31.812 | 31.046 | 30.164 | 29.223 | 28.41 | 27.576 | 26.736 | 25.967 | 25.323 | 24.692 | 24.086 | 23.333 | 22.648 | 22.062 | 21.494 | 20.839 | 20.204 | 20.593 | 21.813 | 22.257 | 22.369 | 21.629 | 21.087 | 17.735 | 17.065 | 16.404 | 15.822 | 15.17 | 14.562 | 13.984 | 13.446 | 12.94 | 12.433 | 11.887 | 11.366 | 11.419 | 11.835 | 11.792 | 11.528 | 11.143 | 10.712 | 10.348 | 9.964 | 9.358 | 8.908 | 8.337 |
Overige gereserveerde algehele resultaten
| -12.991 | -15.887 | -16.321 | -16.434 | -22.483 | -19.339 | -18.554 | -21.901 | -23.778 | -18.087 | -12.16 | 0.856 | 1.556 | 2.711 | 20.31 | 4.072 | 3.113 | 2.28 | -0.626 | -0.441 | 0.273 | 0.08 | -1.021 | -1.301 | -1.987 | -1.531 | -1.362 | -0.613 | 0.114 | 0.187 | -0.559 | -1.004 | 1.043 | 1.057 | 0.804 | 0.414 | 0.397 | -0.055 | 0.213 | -0.208 | -0.338 | -0.43 | -0.792 | -0.717 | -0.766 | -0.446 | 0.346 | 0.297 | 0.575 | 0.548 | 0.472 | 0.571 | 0.661 | 0.339 | -0.037 | -0.168 | 0.243 | 0.074 | 0.215 | 0.193 | 0.446 | 0.213 | 0.481 | -0.293 | -0.456 | -0.712 | 0.011 | -0.036 | -0.1 | -0.043 | 0.006 | -0.137 | 0.071 | 0.111 | -0.036 | 0.293 | 0.249 | 0.269 | 0.492 | 0.402 | 0.357 | 0.418 | 0.087 | -0.286 | -0.188 | 0.352 | 0.058 | 0.042 | -0.403 | -0.525 | -1.028 | -1.127 |
Overige totale aandeelhoudersvermogen
| 13.225 | 12.973 | 13.131 | 13.126 | 13.182 | 14.396 | 14.098 | 14.066 | 14.205 | 14.03 | 13.84 | 14.025 | 13.756 | 14.388 | -6.462 | 15.416 | 15.491 | 15.277 | 15.062 | 15.521 | 15.307 | 15.099 | 15.135 | 15.073 | 15.025 | 14.802 | 14.562 | 15.116 | 14.905 | 14.708 | 18.723 | 18.842 | 18.691 | 18.817 | 19.159 | 19.315 | 16.322 | 16.35 | 16.402 | 17.145 | 17.201 | 17.377 | 17.519 | 17.533 | 17.638 | 17.528 | 17.477 | 17.665 | 17.952 | 17.888 | 17.967 | 18.109 | 17.971 | 17.819 | 17.9 | 17.736 | 17.825 | 17.678 | 17.754 | 17.926 | 17.939 | 18.025 | 17.942 | 18.588 | 17.99 | 17.611 | 17.316 | 17.087 | 5.504 | 4.033 | 3.99 | 4.163 | 7.218 | 7.185 | 7.471 | 7.866 | 8.259 | 8.475 | 8.476 | 8.492 | 8.752 | 8.739 | 8.778 | 8.895 | 9.652 | 9.764 | 9.787 | 9.823 | 10.072 | 9.874 | 9.642 | 9.866 |
Totaal eigen vermogen van aandeelhouders
| 107.138 | 102.089 | 99.902 | 97.83 | 89.939 | 92.338 | 90.783 | 86.164 | 81.496 | 83.992 | 86.941 | 97.749 | 96.197 | 95.527 | 89.848 | 92.977 | 90.625 | 88.091 | 83.671 | 83.345 | 82.543 | 80.134 | 77.29 | 75.527 | 73.491 | 71.833 | 70.055 | 70.037 | 70.306 | 68.925 | 71.565 | 70.131 | 70.855 | 69.818 | 68.967 | 67.769 | 63.62 | 62.057 | 60.884 | 60.356 | 59.396 | 58.562 | 57.562 | 56.827 | 56.037 | 55.36 | 55.305 | 54.635 | 54.327 | 53.301 | 52.499 | 51.865 | 50.984 | 49.745 | 48.765 | 47.843 | 47.745 | 46.673 | 46.209 | 45.734 | 45.431 | 44.637 | 44.183 | 44.416 | 44.882 | 44.687 | 45.216 | 44.219 | 30.69 | 25.761 | 25.096 | 24.487 | 27.465 | 26.817 | 26.348 | 26.534 | 26.358 | 26.092 | 25.792 | 25.172 | 24.873 | 24.983 | 25.113 | 24.828 | 25.547 | 25.82 | 25.123 | 24.785 | 24.211 | 23.289 | 22.109 | 21.669 |
Totaal eigen vermogen
| 107.138 | 102.089 | 99.902 | 97.83 | 89.939 | 92.338 | 90.783 | 86.164 | 81.496 | 83.992 | 86.941 | 97.749 | 96.197 | 95.527 | 89.848 | 92.977 | 90.625 | 88.091 | 83.671 | 83.345 | 82.543 | 80.134 | 77.29 | 75.527 | 73.491 | 71.833 | 70.055 | 70.037 | 70.306 | 68.925 | 71.565 | 70.131 | 70.855 | 69.818 | 68.967 | 67.769 | 63.62 | 62.057 | 60.884 | 60.356 | 59.396 | 58.562 | 57.562 | 56.827 | 56.037 | 55.36 | 55.305 | 54.635 | 54.327 | 53.301 | 52.499 | 51.865 | 50.984 | 49.745 | 48.765 | 47.843 | 47.745 | 46.673 | 46.209 | 45.734 | 45.431 | 44.637 | 44.183 | 44.416 | 44.882 | 44.687 | 45.216 | 44.219 | 30.69 | 25.761 | 25.096 | 24.487 | 27.465 | 26.817 | 26.348 | 26.534 | 26.358 | 26.092 | 25.792 | 25.172 | 24.873 | 26.576 | 26.747 | 26.396 | 27.07 | 27.554 | 26.891 | 26.517 | 25.689 | 24.963 | 24.032 | 23.883 |
Totaal passiva en aandeelhoudersvermogen
| 1,510.523 | 1,458.668 | 1,478.856 | 1,416.99 | 1,429.466 | 1,418.486 | 1,326.965 | 1,278.399 | 1,243.412 | 1,183.177 | 1,225.047 | 1,163.006 | 1,141.863 | 1,123.876 | 1,075.677 | 997.574 | 934.593 | 914.863 | 828.306 | 809.716 | 811.48 | 778.97 | 785.84 | 738.831 | 767 | 733.683 | 719.227 | 712.345 | 712.325 | 664.863 | 649.748 | 641.532 | 621.042 | 598.885 | 598.92 | 582.771 | 583.381 | 557.036 | 553.225 | 543.345 | 543.908 | 546.272 | 583.33 | 539.459 | 535.465 | 522.348 | 537.602 | 528.86 | 515.561 | 503.867 | 520.433 | 509.22 | 515.361 | 481.32 | 502.41 | 493.88 | 487.498 | 468.756 | 464.24 | 462.409 | 467.837 | 456.496 | 457.412 | 474.996 | 472.914 | 474.455 | 480.449 | 480.178 | 350.909 | 321.318 | 317.499 | 312.136 | 313.458 | 313.012 | 310.815 | 323.092 | 321.587 | 318.443 | 316.262 | 325.512 | 320.683 | 319.066 | 312.757 | 310.838 | 317.096 | 309.578 | 298.141 | 302.085 | 303.639 | 301.597 | 295.729 | 283.399 |