SPI Energy Co., Ltd.
NASDAQ:SPI
0.766 (USD) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 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 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5.527 | 4.516 | 2.659 | 3.533 | 6.104 | 13.624 | 3.766 | 9.765 | 22.846 | -38.882 | 38.882 | 38.882 | 3.261 | 3.261 | 2.764 | 2.764 | 8.662 | 8.662 | 4.141 | 4.141 | 4.771 | 4.771 | 2.577 | 2.238 | 3.65 | 3.65 | 4.178 | 4.178 | 31.015 | 31.015 | 82.124 | 67.46 | 114.35 | 96.307 | 156.54 | 12.789 | 5.854 | 0.272 | 1.031 | 0.904 | 0.172 | 1.775 | 17.823 | 20.375 | 23.39 | 17.928 | 23.855 | 5.845 | 18.479 | 26.287 | 1.441 | 5.399 | 2.076 | 3.101 | 3.136 | 9.305 | 3.356 | 1.907 | 5.915 | 3.342 | 3.967 | 1.317 | 6.84 | 0.271 | 3.49 | 7.165 | 11.394 | 9.651 | 0.153 | 0.156 | -0.03 | 0.056 | 0.128 | 0.021 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.323 | 32.747 | 36.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 5.527 | 4.516 | 2.659 | 3.533 | 6.104 | 13.624 | 3.766 | 9.765 | 22.846 | 38.882 | 38.882 | 38.882 | 3.261 | 3.261 | 2.764 | 2.764 | 8.662 | 8.662 | 4.141 | 4.141 | 4.771 | 4.771 | 2.577 | 2.238 | 3.65 | 3.65 | 4.178 | 4.178 | 31.015 | 31.015 | 82.124 | 67.46 | 119.673 | 129.054 | 192.746 | 12.789 | 5.854 | 0.272 | 1.031 | 0.904 | 0.172 | 1.775 | 17.823 | 20.375 | 23.39 | 17.928 | 23.855 | 5.845 | 18.479 | 26.287 | 1.441 | 5.399 | 2.076 | 3.101 | 3.136 | 9.305 | 3.356 | 1.907 | 5.915 | 3.342 | 3.967 | 1.317 | 6.84 | 0.271 | 3.49 | 7.165 | 11.394 | 9.651 | 0.153 | 0.156 | -0.03 | 0.056 | 0.128 | 0.021 | 0 | 0 | 0 |
Nettovorderingen
| 24.552 | 25.429 | 25.403 | 25.726 | 21.375 | 20.75 | 25.822 | 26.308 | 29.301 | 0 | 19.326 | 17.061 | 17.1 | 16.945 | 19.148 | 16.539 | 25.712 | 25.706 | 31.453 | 28.303 | 46.402 | 46.374 | 16.079 | 12.477 | 60.955 | 60.849 | 75.977 | 75.977 | 91.53 | 91.492 | 121.868 | 140.601 | 131.169 | 110.216 | 100.365 | 29.63 | 8.203 | 17.668 | 18.615 | 39.85 | 54.437 | 78.024 | 85.863 | 81.336 | 68.357 | 101.502 | 92.222 | 29.297 | 19.393 | 7.668 | 8.213 | 2.921 | 13.782 | 14.366 | 17.613 | 8.376 | 7.041 | 4.705 | 3.01 | 5.703 | 6.467 | 10.413 | 7.561 | 8.891 | 2.3 | 3.305 | 1.434 | 1.409 | 0 | 0 | 0 | 0 | 0 | 0.107 | 0 | 0 | 0 |
Voorraad
| 34.139 | 35.288 | 33.346 | 28.987 | 25.966 | 23.707 | 27.101 | 23.242 | 23.196 | 0 | 17.26 | 17.26 | 10.565 | 10.565 | 13.781 | 13.781 | 13.333 | 13.333 | 11.906 | 11.906 | 13.536 | 13.536 | 15.919 | 15.84 | 20.109 | 20.109 | 12.266 | 12.266 | 15.049 | 15.049 | 27.245 | 22.959 | 20.847 | 8.206 | 6.975 | 2.719 | 0.18 | 0.023 | 0.023 | 1.239 | 1.403 | 1.448 | 1.618 | 3.557 | 3.638 | 4.781 | 6.878 | 6.906 | 14.254 | 6.302 | 4.087 | 6.505 | 4.915 | 5.245 | 5.213 | 5.93 | 6.583 | 5.606 | 4.665 | 7.761 | 6.068 | 6.486 | 6.945 | 3.446 | 4.608 | 2.143 | 2.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 16.772 | 16.904 | 20.097 | 23.71 | 29.534 | 29.524 | 28.181 | 24.752 | 13.647 | 0 | 3.847 | 6.112 | 26.526 | 26.681 | 20.796 | 23.405 | 28.138 | 28.144 | 26.383 | 29.533 | 65.939 | 65.967 | 97.155 | 100.757 | 67.004 | 67.11 | 44.929 | 61.912 | 92.655 | 92.693 | 135.836 | 153.684 | 160.146 | 176.88 | 81.228 | 5.948 | 3.006 | 4.831 | 4.458 | 28.186 | 19.474 | 19.126 | 20.365 | 23.362 | 19.297 | 8.657 | 14.093 | 15.503 | 7.325 | 9.854 | 7.656 | 10.586 | 13.008 | 11.04 | 1.555 | 15.015 | 1.846 | 1.642 | 1.592 | 1.542 | 1.95 | 1.154 | 1.767 | 1.025 | 2.902 | 1.014 | 1.103 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0.036 | 0 | 0 | 0 |
Totaal vlottende activa
| 80.99 | 82.137 | 81.505 | 81.956 | 82.979 | 87.605 | 85.134 | 84.067 | 89.219 | 38.882 | 79.315 | 79.315 | 57.452 | 57.452 | 56.489 | 56.489 | 75.845 | 75.845 | 73.883 | 73.883 | 130.648 | 130.648 | 131.312 | 131.312 | 151.718 | 151.718 | 154.333 | 154.333 | 230.249 | 230.249 | 393.569 | 415.037 | 445.676 | 429.079 | 381.314 | 51.086 | 17.243 | 22.794 | 24.127 | 70.179 | 75.486 | 122.952 | 154.287 | 165.375 | 162.884 | 132.868 | 130.813 | 57.551 | 59.451 | 50.111 | 21.397 | 25.411 | 33.781 | 33.752 | 35.689 | 38.626 | 18.826 | 13.86 | 15.182 | 18.348 | 18.452 | 19.37 | 23.113 | 13.633 | 13.3 | 13.627 | 16.216 | 11.088 | 0.153 | 0.156 | -0.03 | 0.056 | 0.128 | 0.164 | 0 | 0 | 0 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 48.515 | 54.678 | 54.761 | 55.708 | 48.598 | 45.097 | 47.683 | 49.673 | 43.59 | 0 | 39.387 | 39.387 | 33.637 | 33.637 | 33.768 | 33.768 | 27.214 | 27.214 | 21.15 | 21.15 | 58.459 | 58.459 | 61.328 | 23.392 | 135.168 | 135.168 | 126.985 | 126.985 | 124.485 | 124.485 | 125.793 | 114.97 | 112.316 | 108.892 | 106.438 | 38.297 | 11.226 | 11.489 | 11.752 | 18.257 | 18.288 | 18.5 | 18.755 | 19.635 | 14.799 | 13.458 | 14.01 | 0.71 | 0.765 | 0.826 | 0.915 | 1.006 | 1.111 | 1.227 | 1.39 | 1.561 | 1.769 | 1.978 | 2.178 | 2.199 | 2.002 | 2.015 | 2.066 | 1.914 | 1.079 | 0.734 | 0.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0.625 | 4.896 | 4.896 | 4.896 | 4.896 | 4.896 | 4.896 | 4.896 | 4.897 | 0 | 4.546 | 4.546 | 0.626 | 0.626 | 0.626 | 0.626 | 1.339 | 1.339 | 0.651 | 0.651 | 0.683 | 0.683 | 0.683 | 0.683 | 0 | 0 | 0 | 0 | 75.969 | 75.969 | 75.969 | 75.969 | 75.699 | 67.462 | 66.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.704 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.716 | 2.148 | 2.373 | 2.587 | 2.894 | 3.035 | 3.133 | 3.433 | 6.725 | 0 | 4.058 | 4.058 | 1.529 | 1.529 | 1.528 | 1.528 | 1.52 | 1.52 | 1.801 | 1.801 | 2.036 | 2.036 | 2.305 | 2.305 | 2.919 | 2.919 | 2.931 | 2.931 | 4.409 | 4.409 | 4.526 | 4.795 | 5.34 | 0.517 | 0.56 | 0.703 | 0.846 | 0.989 | 1.132 | 1.275 | 1.418 | 1.56 | 1.703 | 2.029 | 2.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1.341 | 7.044 | 7.269 | 7.483 | 7.79 | 7.931 | 8.029 | 8.329 | 11.622 | 0 | 8.604 | 8.604 | 2.155 | 2.155 | 2.154 | 2.154 | 2.859 | 2.859 | 2.452 | 2.452 | 2.719 | 2.719 | 2.988 | 2.988 | 2.919 | 2.919 | 2.931 | 2.931 | 80.378 | 80.378 | 80.495 | 80.764 | 81.039 | 67.979 | 66.605 | 0.703 | 0.846 | 0.989 | 1.132 | 1.275 | 1.418 | 1.56 | 1.703 | 2.029 | 7.912 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 70.908 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 0 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 69.606 | 2.214 | 2.214 | 2.214 | 2.214 | 11.913 | 11.913 | 13.95 | 15.792 | 24.56 | 10.385 | 11.101 | 0 | 8.912 | 7.536 | 7.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0.927 | 0.884 | 0.479 | 0.081 | 0.13 | 0.306 | 0.168 | 0.257 | 0 | 0.082 | 0 | 0.041 | 0 | 0.058 | 0 | 0.134 | 0 | 0.14 | 0 | 0.554 | 0 | 0.589 | 0 | 1.81 | 0 | 1.025 | 0 | 0.832 | 0 | 0.848 | 1.156 | 1.188 | 1.123 | 1.024 | 0 | 33.463 | 26.299 | 26.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 28.438 | 16.147 | 16.266 | 15.863 | 15.188 | 18.098 | 16.777 | 16.237 | 23.894 | -38.882 | 20.039 | 20.121 | 16.776 | 16.817 | 16.778 | 16.836 | 17.203 | 17.337 | 21.497 | 21.637 | 50.253 | 50.807 | 51.488 | 90.013 | 82.424 | 84.234 | 74.33 | 75.355 | 101.512 | 102.344 | 94.915 | 99.24 | 66.387 | 32.014 | 21.425 | 22.77 | 1.158 | 0.4 | 0.4 | 43.21 | 45.945 | 9.254 | 0.605 | 0.722 | 0.509 | 0.496 | 0.42 | 0.455 | 0.455 | 0.455 | 1.059 | 1.056 | 0.285 | 0 | 0 | 0.273 | 0.273 | 0.273 | 0 | 0.527 | 0.685 | 1.738 | 1.395 | 2.606 | 2.195 | 0 | -0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 149.202 | 148.402 | 148.786 | 149.139 | 141.263 | 140.862 | 142.401 | 144.013 | 148.969 | -38.882 | 137.718 | 137.718 | 122.215 | 122.215 | 122.364 | 122.364 | 117.016 | 117.016 | 114.845 | 114.845 | 181.591 | 181.591 | 185.999 | 185.999 | 224.535 | 224.535 | 207.485 | 207.485 | 319.12 | 319.12 | 316.001 | 311.922 | 285.49 | 220.393 | 206.593 | 61.77 | 55.605 | 46.713 | 46.837 | 62.742 | 65.651 | 29.314 | 21.063 | 22.386 | 23.22 | 14.389 | 14.865 | 1.6 | 1.655 | 1.716 | 2.409 | 2.497 | 1.831 | 1.662 | 1.825 | 2.269 | 2.477 | 2.686 | 2.613 | 3.161 | 3.122 | 4.188 | 3.896 | 4.955 | 3.709 | 1.169 | 0.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0 | 0 | 0 |
Totaal activa
| 230.192 | 230.539 | 230.291 | 231.095 | 224.242 | 228.467 | 227.535 | 228.08 | 238.188 | 0 | 217.033 | 217.033 | 179.667 | 179.667 | 178.853 | 178.853 | 192.861 | 192.861 | 188.728 | 188.728 | 312.239 | 312.239 | 317.311 | 317.311 | 376.253 | 376.253 | 361.818 | 361.818 | 549.369 | 549.369 | 709.57 | 726.959 | 731.166 | 649.472 | 587.907 | 112.856 | 72.848 | 69.507 | 70.964 | 132.921 | 141.137 | 152.266 | 175.35 | 187.761 | 186.104 | 147.257 | 145.678 | 59.151 | 61.106 | 51.827 | 23.806 | 27.908 | 35.612 | 35.414 | 37.514 | 40.895 | 21.303 | 16.546 | 17.795 | 21.509 | 21.574 | 23.558 | 27.009 | 18.588 | 17.009 | 14.796 | 16.872 | 11.088 | 0.182 | 0.198 | -0.03 | 0.233 | 0.229 | 0.211 | 0 | 0 | 0 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 43.842 | 38.091 | 37.068 | 30.405 | 30.657 | 25.058 | 26.683 | 25.612 | 22.255 | 0 | 14.952 | 14.952 | 17.467 | 17.467 | 19.677 | 19.677 | 19.67 | 19.67 | 16.271 | 16.271 | 54.466 | 59.087 | 19.064 | 19.064 | 74.269 | 78.876 | 69.643 | 74.032 | 85.143 | 85.143 | 97.803 | 113.692 | 99.05 | 90.789 | 76.778 | 11.859 | 3.325 | 3.493 | 3.919 | 11.845 | 12.081 | 13.055 | 15.709 | 77.733 | 72.465 | 58.51 | 12.02 | 13.367 | 13.305 | 5.483 | 6.055 | 8.514 | 16.41 | 17.182 | 16.11 | 17.175 | 11.754 | 5.796 | 4.078 | 5.391 | 4.708 | 5.093 | 4.96 | 5.446 | 4.157 | 1.05 | 1.48 | 0.026 | 0.001 | 0.009 | 0.007 | 0.009 | 0.008 | 0.011 | 0 | 0 | 0 |
Kortlopende schulden
| 49.746 | 54.359 | 53.151 | 54.347 | 55.348 | 57.555 | 60.154 | 59.074 | 57.203 | 0 | 54.244 | 53.832 | 58.446 | 58.073 | 59.19 | 58.764 | 52.956 | 52.46 | 44.766 | 44.766 | 169.457 | 169.457 | 66.877 | 40.478 | 156.122 | 156.122 | 147.668 | 141.784 | 158.457 | 158.457 | 248.763 | 183.23 | 161.008 | 108.451 | 74.993 | 0 | 1.369 | 4.25 | 4.25 | 0 | 0 | 0 | 40.167 | 42.193 | 18.126 | 15.067 | 0 | 6.672 | 7.758 | 4.534 | 0 | 8.438 | 4.773 | 0.527 | 0.414 | 0.331 | 0.337 | 0.339 | 0 | 0.346 | 0.35 | 1.319 | 0.931 | 1.245 | 0.31 | 0.06 | 0.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 3.85 | 3.777 | 3.003 | 8.678 | 2.671 | 2.44 | 2.318 | 5.55 | 0.381 | 0 | 3.783 | 0 | 0.86 | 0 | 3.637 | 0 | 0.453 | 0 | 10.737 | 0 | 3.114 | 0 | 34.266 | 0 | 3.13 | 0 | 24.941 | 0 | 3.716 | 0 | 27.162 | 3.84 | 4.519 | 5.378 | 3.648 | 0.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | 0.447 | 1.179 | 0 | 0.258 | 0.011 | 0.222 | 0.002 | 0.002 | 0.157 | 0.158 | 0.285 | 0.291 | 0.248 | 0.249 | 0.248 | 0.248 | 0.081 | 0.086 | 0.086 | 0 | 0 | 0.03 | 0.03 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 5.635 | 8.554 | 8.02 | 9.137 | 6.749 | 3.077 | 5.209 | 4.924 | 4.113 | 0 | 1.377 | 0 | 17.063 | 0 | 17.632 | 0 | 17.654 | 0 | 25.984 | 0 | 32.688 | 0 | 31.707 | 0 | 32.854 | 0 | 17.647 | 0 | 25.656 | 0 | 19.693 | 23.045 | 17.389 | 18.951 | 17.69 | 0 | 0 | 0.692 | 0.862 | 0.817 | 0.76 | 2.166 | 4.984 | 7.261 | 10.318 | 0 | 0.258 | 0.011 | 1.26 | 0.002 | 0.002 | 0.018 | 0.021 | 0.285 | 4.492 | 4.564 | 0.184 | 2.882 | 0.35 | 2.807 | 2.446 | 1.121 | 2.063 | 1.351 | 1.246 | 0.943 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 92.585 | 94.039 | 95.699 | 87.13 | 84.411 | 82.076 | 83.78 | 78.678 | 80.428 | 0 | 77.204 | 82.776 | 70.898 | 89.194 | 69.881 | 93.114 | 83.268 | 101.871 | 68.773 | 105.494 | 124.195 | 155.376 | 234.977 | 326.764 | 91.94 | 123.317 | 70.629 | 114.712 | 65.975 | 95.347 | 80.13 | 86.573 | 118.828 | 83.794 | 79.2 | 35.858 | 39.403 | 51.641 | 51.648 | 88.318 | 92.443 | 96.248 | 54.188 | 8.153 | 11.603 | 2.479 | 85.438 | 2.085 | 1.872 | 1.64 | 9.873 | 3.183 | 4.071 | 4.049 | 4.201 | 4.397 | 2.989 | 2.671 | 3.173 | 2.807 | 2.446 | 1.121 | 2.493 | 1.395 | 1.246 | 0.943 | 1.2 | 0.673 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 195.658 | 198.82 | 196.941 | 189.697 | 179.836 | 170.206 | 178.144 | 173.838 | 164.38 | 0 | 151.56 | 151.56 | 164.734 | 164.734 | 170.017 | 171.555 | 174.001 | 174.001 | 166.531 | 166.531 | 383.92 | 383.92 | 386.306 | 386.306 | 358.315 | 358.315 | 330.528 | 330.528 | 338.947 | 338.947 | 473.551 | 410.38 | 400.794 | 307.363 | 252.309 | 48.628 | 44.097 | 60.076 | 60.679 | 100.98 | 105.284 | 111.469 | 131.764 | 128.526 | 103.373 | 76.056 | 70.805 | 22.135 | 23.157 | 11.659 | 15.93 | 20.292 | 25.433 | 22.043 | 21.016 | 22.151 | 15.513 | 9.054 | 7.849 | 8.625 | 7.59 | 7.619 | 8.384 | 8.086 | 5.743 | 2.083 | 3.28 | 0.698 | 0.001 | 0.009 | 0.007 | 0.009 | 0.008 | 0.021 | 0 | 0 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16.019 | 20.915 | 20.26 | 20.853 | 17.647 | 18.914 | 24.334 | 25.322 | 18.973 | 0 | 12.289 | 13.121 | 10.269 | 10.269 | 7.539 | 7.539 | 15.233 | 15.233 | 20.074 | 20.074 | 26.914 | 26.914 | 9.823 | 23.23 | 31.987 | 31.987 | 58.299 | 36.696 | 29.275 | 29.275 | 13.247 | 17.896 | 18.648 | 42.943 | 42.667 | 10.97 | 11.346 | 11.641 | 11.73 | 17.312 | 17.765 | 18.269 | 18.876 | 18.942 | 41.365 | 0 | 33.116 | 0 | 0.005 | 0.008 | 0.013 | 0.028 | 0.038 | 0.043 | 0.053 | 0.065 | 0.142 | 0.228 | 0.311 | 0.395 | 0.478 | 0.563 | 0 | 0.741 | 0.321 | 0.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -7.862 | -6.59 | 0 | -2.57 | -2.68 | -12.022 | -2.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.537 | 0 | 0 | 0 | 1.58 | 0 | 0 | 0 | 1.594 | 1.597 | 1.601 | 1.605 | 1.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2.512 | 2.596 | 2.589 | 2.673 | 2.57 | 2.68 | 2.86 | 2.97 | 3.628 | 0 | 3.966 | 0 | 3.371 | 0 | 3.506 | 0 | 0.884 | 0 | 0.515 | 0 | 0.843 | 0 | 0.748 | 0 | 4.183 | 0 | 4.031 | 0 | 4.275 | 0 | 4.199 | 5.025 | 5.125 | 3.233 | 3.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.371 | 0 | 0.832 | 3.966 | 4.417 | 4.417 | 3.266 | 5.234 | 2.422 | 2.422 | 1.538 | 2.053 | 3.123 | 3.123 | 18.078 | 5.419 | 6.81 | 6.81 | -18.112 | 7.522 | 42.469 | 46.744 | 2.015 | -1.926 | -4.222 | 25.914 | 27.143 | 1.584 | 1.415 | 1.418 | 1.422 | 1.425 | 1.337 | 1.337 | 1.337 | 1.616 | 1.595 | 31.024 | 1.479 | 1.443 | 1.379 | 1.276 | 14.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.655 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.001 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 18.531 | 23.511 | 22.849 | 23.526 | 20.217 | 21.594 | 27.194 | 28.292 | 22.972 | 0 | 17.087 | 17.087 | 14.686 | 14.686 | 14.311 | 12.773 | 17.655 | 17.655 | 22.127 | 22.127 | 30.037 | 30.037 | 28.649 | 28.649 | 38.797 | 38.797 | 44.218 | 44.218 | 76.019 | 76.019 | 19.461 | 20.995 | 19.551 | 72.09 | 73.49 | 12.554 | 12.761 | 13.059 | 13.152 | 18.737 | 19.102 | 19.606 | 20.213 | 20.558 | 42.96 | 31.024 | 34.595 | 1.443 | 1.384 | 1.284 | 0.013 | 0.046 | 0.038 | 0.043 | 0.053 | 0.065 | 0.142 | 0.383 | 0.311 | 0.395 | 0.478 | 0.563 | 0.655 | 0.741 | 0.321 | 0.173 | 0 | 0 | 0.004 | 0.001 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 214.189 | 222.331 | 219.79 | 213.223 | 200.053 | 191.8 | 205.338 | 202.13 | 187.352 | 0 | 168.647 | 168.647 | 179.42 | 179.42 | 184.328 | 184.328 | 191.656 | 191.656 | 188.658 | 188.658 | 413.957 | 413.957 | 414.955 | 414.955 | 397.112 | 397.112 | 374.746 | 374.746 | 414.966 | 414.966 | 493.012 | 431.375 | 420.345 | 379.453 | 325.799 | 61.182 | 56.858 | 73.135 | 73.831 | 119.717 | 124.386 | 131.075 | 151.977 | 149.084 | 146.333 | 107.08 | 105.4 | 23.578 | 24.541 | 12.943 | 15.943 | 20.338 | 25.471 | 22.086 | 21.069 | 22.216 | 15.655 | 9.437 | 8.16 | 9.02 | 8.068 | 8.182 | 9.039 | 8.827 | 6.064 | 2.256 | 3.28 | 0.698 | 0.005 | 0.01 | 0.007 | 0.014 | 0.008 | 0.021 | 0 | 0 | 0 |
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 | 22.228 | 0 | 0 | 0 | 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
| 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.064 | 0.064 | 0.064 | 0.001 | 0.064 | 0.064 | 0.064 | 0.063 | 0.063 | 0.06 | 0.057 | 0.043 | 0.024 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.01 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.001 | 0 | 0 | 0.288 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -684.691 | -682.691 | -680.219 | -670.811 | -659.987 | -646.548 | -644.235 | -637.39 | -606.808 | 0 | -591.899 | -591.899 | -582.722 | -582.722 | -585.384 | -585.384 | -577.974 | -577.974 | -570.126 | -570.126 | -563.332 | -563.332 | -557.844 | -557.844 | -481.145 | -481.145 | -466.764 | -466.764 | -333.122 | -333.122 | -246.068 | -143.701 | -112.874 | -98.722 | -61.27 | -65.951 | -58.244 | -56.906 | -56.074 | -37.387 | -33.804 | -26.971 | -24.456 | -9.36 | -1.691 | -35.315 | -34.988 | -39.403 | -38.145 | -35.761 | -34.016 | -34.245 | -31.647 | -28.362 | -25.146 | -20.758 | -22.496 | -20.866 | -18.176 | -15.094 | -14.123 | -12.216 | -9.438 | -6.711 | -5.299 | -3.32 | -2.244 | -0.202 | -0.111 | -0.1 | 0 | -0.068 | -0.067 | -0.01 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -36.034 | -35.534 | -35.408 | -36.697 | -39.102 | -36.93 | -34.529 | -35.257 | -32.98 | 45.257 | -32.947 | -32.947 | -33.259 | -33.259 | -35.527 | -35.527 | -35.327 | -35.327 | -35.115 | -35.115 | -32.738 | -32.738 | -33.874 | -33.874 | -28.2 | -28.2 | -32.744 | -32.744 | -17.707 | -17.707 | -16.509 | -12.956 | -9.517 | -13.291 | -4.252 | -0.335 | -0.337 | -0.333 | -0.189 | -0.408 | -0.393 | -0.148 | -0.41 | -0.308 | -0.096 | -0.091 | -0.088 | -0.33 | -0.277 | -0.251 | -0.24 | -0.229 | -0.222 | -0.222 | -0.222 | -0.222 | -0.222 | -0.221 | -0.222 | -0.295 | -0.089 | -0.022 | -0.35 | -0.222 | -0.117 | -0.048 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 733.275 | 720.718 | 720.314 | 719.697 | 717.341 | 715.062 | 698.041 | 695.073 | 687.404 | 3.129 | 670.101 | 670.101 | 613.442 | 613.442 | 612.726 | 612.726 | 610.48 | 610.48 | 601.319 | 601.319 | 490.424 | 490.424 | 489.972 | 489.972 | 484.351 | 484.351 | 482.534 | 482.533 | 481.771 | 481.771 | 475.492 | 448.488 | 429.246 | 380.739 | 327.573 | 117.917 | 74.547 | 53.591 | 53.376 | 50.979 | 50.928 | 48.29 | 48.219 | 48.325 | 42.185 | 75.565 | 84.515 | 75.288 | 74.969 | 52.658 | 42.114 | 42.039 | 42.005 | 41.907 | 41.808 | 39.654 | 28.362 | 28.192 | 28.029 | 27.874 | 27.714 | 27.61 | 27.404 | 16.469 | 16.241 | 15.857 | 15.833 | 10.59 | 0.287 | 0.287 | -0.288 | 0.288 | 0.288 | 0.2 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 12.553 | 2.496 | 4.69 | 12.192 | 18.255 | 31.587 | 19.28 | 22.429 | 47.618 | 48.386 | 45.257 | 45.257 | -2.538 | -2.538 | -8.184 | -8.184 | -2.82 | -2.82 | -3.921 | -3.921 | -105.645 | -105.645 | -101.745 | -101.745 | -24.93 | -24.93 | -16.974 | -16.974 | 131.006 | 131.006 | 212.979 | 291.894 | 306.918 | 268.786 | 262.108 | 51.674 | 15.99 | -3.628 | -2.867 | 13.204 | 16.751 | 21.191 | 23.373 | 38.677 | 39.771 | 40.177 | 40.278 | 35.573 | 36.565 | 38.884 | 7.863 | 7.57 | 10.141 | 13.328 | 16.445 | 18.679 | 5.648 | 7.109 | 9.635 | 12.489 | 13.506 | 15.376 | 17.97 | 9.761 | 10.945 | 12.54 | 13.592 | 10.39 | 0.177 | 0.188 | 0.288 | 0.219 | 0.221 | 0.19 | 0 | 0 | 0 |
Totaal eigen vermogen
| 16.003 | 8.208 | 10.501 | 17.872 | 24.189 | 36.667 | 22.197 | 25.95 | 50.836 | 48.386 | 48.386 | 48.386 | 0.247 | 0.247 | -5.475 | -5.475 | 1.205 | 1.205 | 0.07 | 0.07 | -101.718 | -101.718 | -97.644 | -97.644 | -20.859 | -20.859 | -12.928 | -12.928 | 134.403 | 134.403 | 216.558 | 295.584 | 310.821 | 270.019 | 262.108 | 51.674 | 15.99 | -3.628 | -2.867 | 13.204 | 16.751 | 21.191 | 23.373 | 38.677 | 39.771 | 40.177 | 40.278 | 35.573 | 36.565 | 38.884 | 7.863 | 7.57 | 10.141 | 13.328 | 16.445 | 18.679 | 5.648 | 7.109 | 9.635 | 12.489 | 13.506 | 15.376 | 17.97 | 9.761 | 10.945 | 12.54 | 13.592 | 10.39 | 0.177 | 0.188 | 0.288 | 0.219 | 0.221 | 0.19 | 0 | 0 | 0 |
Totaal passiva en aandeelhoudersvermogen
| 230.192 | 230.539 | 230.291 | 231.095 | 224.242 | 228.467 | 227.535 | 228.08 | 238.188 | 48.386 | 217.033 | 217.033 | 179.667 | 179.667 | 178.853 | 178.853 | 192.861 | 192.861 | 188.728 | 188.728 | 312.239 | 312.239 | 317.311 | 317.311 | 376.253 | 376.253 | 361.818 | 361.818 | 549.369 | 549.369 | 709.57 | 726.959 | 731.166 | 649.472 | 587.907 | 112.856 | 72.848 | 69.507 | 70.964 | 132.921 | 141.137 | 152.266 | 175.35 | 187.761 | 186.104 | 147.257 | 145.678 | 59.151 | 61.106 | 51.827 | 23.806 | 27.908 | 35.612 | 35.414 | 37.514 | 40.895 | 21.303 | 16.546 | 17.795 | 21.509 | 21.574 | 23.558 | 27.009 | 18.588 | 17.009 | 14.796 | 16.872 | 11.088 | 0.182 | 0.198 | -0.03 | 0.233 | 0.229 | 0.211 | 0 | 0 | 0 |