Stoneridge, Inc.
NYSE:SRI
6.99 (USD) • At close November 4, 2024
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 | 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 | 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 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 54.138 | 42.112 | 48.44 | 40.841 | 36.758 | 34.705 | 35.165 | 54.798 | 32.337 | 40.692 | 41.388 | 85.547 | 50.001 | 55.587 | 60.508 | 73.919 | 68.288 | 72.412 | 81.305 | 69.403 | 55.263 | 51.503 | 53.086 | 81.092 | 60.655 | 58.965 | 57.404 | 66.003 | 50.791 | 44.22 | 44.909 | 50.389 | 50.56 | 55.284 | 48.373 | 54.361 | 29.289 | 22.86 | 23.869 | 43.021 | 40.95 | 45.757 | 48.427 | 62.825 | 46.057 | 37.023 | 46.724 | 44.555 | 35.566 | 39.164 | 42.934 | 78.731 | 43.235 | 36.448 | 53.246 | 71.974 | 84.894 | 74.608 | 80.048 | 91.907 | 84.442 | 85.481 | 89.177 | 92.692 | 89.611 | 81.342 | 88.273 | 95.924 | 67.649 | 66.066 | 54.267 | 65.882 | 46.73 | 42.991 | 41.774 | 40.784 | 45.926 | 44.57 | 42.317 | 52.332 | 32.145 | 31.335 | 25.661 | 24.142 | 45.404 | 29.476 | 22.172 | 27.235 | 29.079 | 40.238 | 4.836 | 4.369 | 4.234 | 4.207 | 3.968 | 5.594 | 6.65 | 8.48 | 5.581 | 3.9 | 4.6 | 4.2 | 1.8 | 1.9 | 1.3 | 2 | 1 | 1.3 | 0.1 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.294 | 0.576 | 0.526 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54.138 | 42.112 | 48.44 | 40.841 | 36.758 | 34.705 | 35.165 | 54.798 | 32.337 | 40.692 | 41.388 | 85.547 | 50.001 | 55.587 | 60.508 | 73.919 | 68.288 | 72.412 | 81.305 | 69.403 | 55.263 | 51.503 | 53.086 | 81.092 | 60.655 | 58.965 | 57.404 | 66.003 | 50.791 | 44.22 | 44.909 | 50.389 | 50.56 | 55.284 | 48.373 | 54.361 | 29.289 | 22.86 | 23.869 | 43.021 | 40.95 | 45.757 | 48.427 | 62.825 | 46.057 | 37.023 | 46.724 | 44.555 | 35.566 | 39.164 | 42.934 | 78.731 | 43.235 | 36.448 | 53.246 | 71.974 | 84.894 | 74.608 | 80.048 | 91.907 | 84.442 | 85.481 | 89.177 | 92.692 | 89.611 | 81.342 | 88.273 | 95.924 | 67.649 | 66.066 | 54.267 | 65.882 | 46.73 | 42.991 | 41.774 | 40.784 | 45.926 | 44.57 | 42.317 | 52.332 | 32.145 | 31.335 | 25.661 | 24.142 | 45.404 | 29.476 | 22.172 | 27.235 | 29.079 | 40.238 | 4.836 | 4.369 | 4.234 | 4.207 | 3.968 | 5.594 | 6.65 | 8.48 | 5.581 | 3.9 | 4.6 | 4.2 | 1.8 | 1.9 | 1.3 | 2 | 1 | 1.3 | 0.1 |
Nettovorderingen
| 158.529 | 168.215 | 170.296 | 166.545 | 177.202 | 185.296 | 175.666 | 158.155 | 166.861 | 159.733 | 155.994 | 150.388 | 137.129 | 153.204 | 149.709 | 136.745 | 129.518 | 97.404 | 138.438 | 138.564 | 143.628 | 151.687 | 155.734 | 139.076 | 150.393 | 147.729 | 156.513 | 142.438 | 144.475 | 137.577 | 140.994 | 113.225 | 122.286 | 125.638 | 112.649 | 94.937 | 112.595 | 114.456 | 113.655 | 105.102 | 111.984 | 102.892 | 150.599 | 133.736 | 150.988 | 158.371 | 158.852 | 141.503 | 153.107 | 160.329 | 182.622 | 162.354 | 129.972 | 126.039 | 129.927 | 102.6 | 109.78 | 106.813 | 103.172 | 81.272 | 86.245 | 70.689 | 86.124 | 96.535 | 115.324 | 142.472 | 136.983 | 122.288 | 123.916 | 113.818 | 119.838 | 106.985 | 121.938 | 126.793 | 121.434 | 100.362 | 111.386 | 114.812 | 119.248 | 100.615 | 118.579 | 114.282 | 116.062 | 89.161 | 94.966 | 95.781 | 93.487 | 79.342 | 107.017 | 107.354 | 104.64 | 91.018 | 98.324 | 99.489 | 102.513 | 91.68 | 103.249 | 109.892 | 117.035 | 98.7 | 100.8 | 100.1 | 102.4 | 84.7 | 81.7 | 55 | 71.7 | 57.9 | 57.3 |
Voorraad
| 176.445 | 178.749 | 179.891 | 187.758 | 183.177 | 175.305 | 168.701 | 152.58 | 150.704 | 144.108 | 148.352 | 138.115 | 124.741 | 114.81 | 95.439 | 90.548 | 88.144 | 96.933 | 95.777 | 93.449 | 103.597 | 100.751 | 92.162 | 79.278 | 86.755 | 80.232 | 78.628 | 73.471 | 78.643 | 76.997 | 72.728 | 60.117 | 65.2 | 68.294 | 69.367 | 61.009 | 71.381 | 82.117 | 71.942 | 71.253 | 86.187 | 97.126 | 129.644 | 114.058 | 118.976 | 109.812 | 103.115 | 96.032 | 108.569 | 116.494 | 120.351 | 120.645 | 72.229 | 73.322 | 65.667 | 51.828 | 51.336 | 47.061 | 45.632 | 40.244 | 37.541 | 43.683 | 48.158 | 54.8 | 67.543 | 70.175 | 66.591 | 57.392 | 57.591 | 57.261 | 60.2 | 58.521 | 58.237 | 57.501 | 55.139 | 53.791 | 53.704 | 57.977 | 58.956 | 56.397 | 58.992 | 56.425 | 54.417 | 48.642 | 49.516 | 48.362 | 46.905 | 51.139 | 53.23 | 53.929 | 52.514 | 54.504 | 58.32 | 62.033 | 67.488 | 70.159 | 65.663 | 65.456 | 67.421 | 65.7 | 63.6 | 57 | 57.3 | 53.3 | 41.1 | 40.9 | 38.8 | 38.6 | 32.8 |
Overige vlottende activa
| 25.301 | 32.882 | 32.716 | 34.246 | 39.281 | 43.277 | 43.604 | 44.018 | 48.629 | 51.247 | 50.569 | 36.774 | 45.254 | 38.808 | 37.45 | 33.452 | 33.865 | 29.894 | 33.739 | 29.85 | 28.754 | 32.148 | 22.434 | 20.731 | 22.107 | 29.056 | 26.148 | 21.457 | 23.264 | 27.388 | 24.482 | 17.162 | 31.677 | 26.566 | 24.918 | 21.602 | 22.273 | 26.924 | 26.902 | 26.135 | 30.029 | 32.572 | 33.728 | 29.617 | 29.709 | 30.293 | 34.806 | 28.964 | 32.252 | 33.725 | 32.202 | 28.393 | 22.724 | 23.85 | 23.301 | 20.443 | 17.899 | 20.434 | 18.534 | 17.247 | 1.868 | 18.41 | 13.821 | 10.564 | 26.962 | 27.328 | 29.85 | 25.755 | 29.23 | 29.857 | 24.032 | 22.644 | 24.276 | 25.1 | 24.2 | 23.743 | 24.1 | 25.3 | 24.4 | 26.275 | 23.608 | 20.834 | 19.547 | 17.681 | 14.155 | 15.229 | 15.919 | 17.959 | 18.45 | 19.952 | 21.957 | 22.854 | 32.548 | 30.865 | 31.448 | 27.321 | 30.018 | 27.022 | 24.017 | 24 | 21.8 | 22.7 | 20.4 | 17.6 | 14.1 | 15.3 | 15.3 | 12.7 | 8.8 |
Totaal vlottende activa
| 414.413 | 421.958 | 431.343 | 429.39 | 436.418 | 438.583 | 423.136 | 409.551 | 398.531 | 395.78 | 396.303 | 410.824 | 357.125 | 362.409 | 343.106 | 334.664 | 319.815 | 296.643 | 349.259 | 331.266 | 331.242 | 336.089 | 323.416 | 320.177 | 319.91 | 315.982 | 318.693 | 303.369 | 297.173 | 286.182 | 283.113 | 240.893 | 269.723 | 275.782 | 255.307 | 231.909 | 235.538 | 246.357 | 236.368 | 245.511 | 321.842 | 384.694 | 362.398 | 340.236 | 345.73 | 335.499 | 343.497 | 311.054 | 329.494 | 349.712 | 378.109 | 390.123 | 268.16 | 259.659 | 272.141 | 246.845 | 263.909 | 248.916 | 247.386 | 230.67 | 226.885 | 218.263 | 237.28 | 254.591 | 299.44 | 321.317 | 321.697 | 301.359 | 278.386 | 267.002 | 258.337 | 254.032 | 251.181 | 252.4 | 242.541 | 218.68 | 235.115 | 242.688 | 244.896 | 235.619 | 233.324 | 222.876 | 215.687 | 179.626 | 204.041 | 188.848 | 178.483 | 175.675 | 207.776 | 221.473 | 183.947 | 172.745 | 193.426 | 196.594 | 205.417 | 194.754 | 205.58 | 210.85 | 214.054 | 192.3 | 190.8 | 184 | 181.9 | 157.5 | 138.2 | 113.2 | 126.8 | 110.5 | 99 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 114.208 | 111.783 | 115.722 | 120.921 | 117.924 | 118.452 | 120.943 | 118.405 | 115.821 | 120.62 | 126.233 | 126.244 | 126.784 | 128.835 | 131.647 | 138.268 | 135.915 | 137.257 | 136.465 | 144.51 | 138.961 | 135.924 | 133.548 | 112.213 | 111.012 | 111.245 | 114.94 | 110.402 | 108.919 | 102.69 | 101.454 | 91.5 | 90.746 | 89.991 | 88.563 | 85.264 | 83.258 | 86.93 | 83.405 | 85.311 | 85.02 | 89.06 | 109.602 | 110.872 | 112.953 | 112.236 | 118.137 | 119.147 | 120.216 | 121.279 | 126.473 | 124.802 | 81.902 | 81.516 | 76.654 | 76.576 | 73.111 | 73.424 | 75.513 | 76.991 | 77.941 | 80.287 | 85.712 | 87.701 | 88.882 | 90.611 | 91.853 | 92.752 | 102.378 | 106.016 | 114.043 | 114.586 | 114.458 | 114.223 | 113.17 | 113.478 | 112.108 | 109.682 | 110.409 | 114.004 | 112.933 | 112.289 | 112.381 | 116.262 | 106.741 | 108.031 | 109.826 | 111.838 | 111.949 | 116.416 | 117.219 | 118.061 | 119.955 | 114.467 | 114.072 | 113.855 | 108.946 | 109.742 | 109.558 | 106.2 | 101.6 | 98.5 | 100 | 94.8 | 55 | 57.3 | 57.5 | 58.7 | 54.8 |
Goodwill
| 35.593 | 34.244 | 34.488 | 35.295 | 33.789 | 34.87 | 34.659 | 34.225 | 31.347 | 33.537 | 35.412 | 36.387 | 37.075 | 37.954 | 37.545 | 39.104 | 37.499 | 35.942 | 35.279 | 35.874 | 34.867 | 36.377 | 35.899 | 36.717 | 37.155 | 37.389 | 39.439 | 38.419 | 38.224 | 36.241 | 35.181 | 0.931 | 0 | 0 | 0 | 0.981 | 1 | 1.003 | 0.965 | 1.078 | 31.321 | 28.651 | 60.408 | 58.521 | 61.235 | 61.578 | 67.287 | 66.381 | 64.462 | 64.706 | 71.256 | 68.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.656 | 65.73 | 65.72 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.2 | 65.2 | 65.2 | 65.176 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 234.701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 44.206 | 43.586 | 45.27 | 47.314 | 45.18 | 46.638 | 45.585 | 45.508 | 43.116 | 45.928 | 49.321 | 49.863 | 52.692 | 55.349 | 52.94 | 55.394 | 52.03 | 50.968 | 51.463 | 58.122 | 56.926 | 58.89 | 59.471 | 62.032 | 63.052 | 66.006 | 74.699 | 75.243 | 78.011 | 76.682 | 77.668 | 39.26 | 41.294 | 42.623 | 39.404 | 35.718 | 35.833 | 46.697 | 46.04 | 56.637 | 62.511 | 70.845 | 70.002 | 68.842 | 73.57 | 75.189 | 84.16 | 84.397 | 90.446 | 92.367 | 104.074 | 102.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 345.392 | 347.724 | 350.127 | 352.592 | 355.058 | 357.526 | 360.056 | 363.093 | 365.628 | 369.3 | 368.7 | 353.6 | 353 | 355.4 | 46 | 46.5 | 46.9 | 46.9 | 29.9 |
Goodwill en immateriële activa
| 79.799 | 77.83 | 79.758 | 82.609 | 78.969 | 81.508 | 80.244 | 79.733 | 74.463 | 79.465 | 84.733 | 86.25 | 89.767 | 93.303 | 90.485 | 94.498 | 89.529 | 86.91 | 86.742 | 93.996 | 91.793 | 95.267 | 95.37 | 98.749 | 100.207 | 103.395 | 114.138 | 113.662 | 116.235 | 112.923 | 112.849 | 40.191 | 41.294 | 42.623 | 39.404 | 36.699 | 36.833 | 47.7 | 47.005 | 57.715 | 93.832 | 99.496 | 130.41 | 127.363 | 134.805 | 136.767 | 151.447 | 150.778 | 154.908 | 157.073 | 175.33 | 171.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -582.793 | 0 | -580.214 | 0 | 65.656 | 65.73 | 65.72 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 65.176 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 255.292 | 345.392 | 347.724 | 350.127 | 352.592 | 355.058 | 357.526 | 360.056 | 363.093 | 365.628 | 369.3 | 368.7 | 353.6 | 353 | 355.4 | 46 | 46.5 | 46.9 | 46.9 | 29.9 |
Langetermijnbeleggingen
| 54.103 | 8.403 | 8.195 | 8.822 | 45.463 | 46.954 | 46.415 | 44.416 | 44.241 | 42.549 | 43.579 | 42.081 | 53.002 | 51.385 | 56.239 | 53.978 | 36.691 | 36.409 | 28.024 | 32.437 | 32.008 | 28.767 | 29.929 | 28.38 | 28.123 | 30.024 | 32.431 | 31.604 | 17.942 | 19.198 | 22.13 | 21.945 | 11.839 | 10.803 | 10.452 | 10.38 | 10.237 | 10.511 | 10.543 | 10.214 | 11.042 | 10.358 | 10.546 | 9.851 | 10.116 | 9.904 | 11.791 | 11.712 | 13.382 | 12.456 | 11.986 | 11.193 | 63.3 | 67.631 | 63.191 | 60.184 | 63.035 | 55.553 | 52.623 | 54.864 | 48.575 | 43.279 | 39.687 | 40.145 | 46.435 | 47.962 | 43.173 | 0 | 40.317 | 36.138 | 33.005 | 0 | 0 | 29.908 | 29.372 | 0 | 28.669 | 26.776 | 25.295 | 0 | 29.202 | 27.964 | 28.513 | 0 | 28.358 | 29.371 | 28.993 | 0 | 46.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 6.344 | 6.276 | 6.849 | 7.224 | 7.407 | 7.975 | 8.31 | 8.498 | 0 | 9.286 | 10.636 | 10.706 | 11.033 | 11.854 | 11.985 | 12.935 | 11.556 | 11.193 | 11.335 | 12.53 | 13.374 | 15.042 | 14.511 | 14.895 | 17.17 | 17.767 | 19.605 | 18.874 | 20.337 | 19.559 | 19.71 | 9.76 | 43.29 | 43.533 | 43.092 | 41.332 | 41.261 | 45.157 | 45.646 | -1.767 | 54.367 | 58.18 | 57.844 | -1.168 | 55.407 | 56.554 | 59.967 | 280.073 | 66.957 | 66.912 | 68.611 | 69.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.135 | 1.957 | 2.648 | 0 | 21.714 | 20.774 | 24.618 | 29.028 | 36.896 | 36.133 | 37.734 | 37.138 | 36.899 | 36.847 | 38.6 | 38.29 | 39.194 | 36.1 | 35.549 | 34.8 | 9.763 | 8.533 | 7.865 | 0 | 5.957 | 6.092 | 6.391 | 0 | 5.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -420.757 | 40.401 | 33.545 | 30.934 | -7.407 | -7.975 | -8.31 | -8.498 | 0 | -9.286 | -10.636 | -10.706 | -11.033 | -11.854 | -11.985 | -12.935 | -11.556 | -11.193 | -11.335 | -12.53 | -13.374 | -15.042 | -14.511 | -14.895 | -17.17 | -17.767 | -19.605 | -18.874 | -20.337 | -19.559 | -19.71 | -9.76 | -43.29 | -43.533 | -43.092 | -41.332 | -41.261 | -45.157 | -45.646 | 1.767 | -54.367 | -58.18 | -57.844 | 1.168 | -55.407 | -56.554 | -59.967 | -280.073 | -66.957 | -66.912 | -68.611 | -69.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 575.658 | -1.957 | 577.566 | 0 | 0 | 0 | 0 | 39.454 | 0 | 0 | 0 | 30.875 | 31.5 | 0 | 0 | 26.491 | 0 | 0 | 0 | 24.979 | -9.763 | -8.533 | -7.865 | 28.487 | -5.957 | -6.092 | -6.391 | 28.322 | -19.793 | 34.793 | 31.333 | 28.313 | 28.58 | 29.475 | 29.874 | 30.86 | 27.849 | 30.605 | 29.078 | 30.5 | 30 | 27.4 | 28.5 | 30.4 | 23.8 | 25.4 | 23.3 | 19 | 11.1 |
Totaal niet-vlottende activa
| -166.303 | 244.693 | 244.069 | 250.51 | 242.356 | 246.914 | 247.602 | 242.554 | 234.525 | 242.634 | 254.545 | 254.575 | 269.553 | 273.523 | 278.371 | 286.744 | 262.135 | 260.576 | 251.231 | 270.943 | 262.762 | 259.958 | 258.847 | 239.342 | 239.342 | 244.664 | 261.509 | 255.668 | 243.096 | 234.811 | 236.433 | 153.636 | 143.879 | 143.417 | 138.419 | 132.343 | 130.328 | 145.141 | 140.953 | 153.24 | 189.894 | 198.914 | 250.558 | 248.086 | 257.874 | 258.907 | 281.375 | 281.637 | 288.506 | 290.808 | 313.789 | 307.534 | 145.202 | 149.147 | 139.845 | 136.76 | 136.146 | 128.977 | 128.136 | 131.855 | 126.516 | 123.566 | 125.399 | 127.846 | 222.687 | 225.077 | 225.364 | 226.41 | 244.767 | 243.463 | 249.958 | 247.775 | 248.033 | 246.154 | 246.318 | 243.435 | 245.147 | 237.734 | 236.429 | 238.959 | 397.427 | 395.545 | 396.186 | 400.041 | 390.391 | 392.694 | 394.111 | 395.452 | 398.893 | 406.501 | 493.944 | 494.098 | 498.662 | 496.534 | 499.004 | 502.241 | 496.851 | 503.44 | 504.264 | 506 | 500.3 | 479.5 | 481.5 | 480.6 | 124.8 | 129.2 | 127.7 | 124.6 | 95.8 |
Totaal activa
| 248.11 | 666.651 | 675.412 | 679.9 | 678.774 | 685.497 | 670.738 | 652.105 | 633.056 | 638.414 | 650.848 | 665.399 | 626.678 | 635.932 | 621.477 | 621.408 | 581.95 | 557.219 | 600.49 | 602.209 | 594.004 | 596.047 | 582.263 | 559.519 | 559.252 | 560.646 | 580.202 | 559.037 | 540.269 | 520.993 | 519.546 | 394.529 | 413.602 | 419.199 | 393.726 | 364.252 | 365.866 | 391.498 | 377.321 | 398.751 | 511.736 | 583.608 | 612.956 | 588.322 | 603.604 | 594.406 | 624.872 | 592.691 | 618 | 640.52 | 691.898 | 697.657 | 413.362 | 408.806 | 411.986 | 383.605 | 400.055 | 377.893 | 375.522 | 362.525 | 353.401 | 341.829 | 362.679 | 382.437 | 522.127 | 546.394 | 547.061 | 527.769 | 523.153 | 510.465 | 508.295 | 501.807 | 499.214 | 498.554 | 488.859 | 462.115 | 480.262 | 480.422 | 481.325 | 474.578 | 630.751 | 618.421 | 611.873 | 579.667 | 594.432 | 581.542 | 572.594 | 571.127 | 606.669 | 627.974 | 677.891 | 666.843 | 692.088 | 693.128 | 704.421 | 696.995 | 702.431 | 714.29 | 718.318 | 698.3 | 691.1 | 663.5 | 663.4 | 638.1 | 263 | 242.4 | 254.5 | 235.1 | 194.8 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 98.13 | 108.085 | 109.222 | 111.925 | 131.094 | 136.457 | 131.996 | 110.202 | 106.297 | 109.179 | 102.643 | 97.679 | 102.584 | 97.088 | 88.907 | 86.103 | 76.716 | 52.037 | 79.222 | 80.701 | 95.804 | 100.659 | 102.564 | 87.894 | 91.272 | 84.461 | 87.095 | 79.386 | 80.069 | 78.914 | 82.39 | 62.594 | 66.596 | 73.493 | 69.261 | 55.225 | 59.012 | 66.682 | 66.458 | 58.593 | 61.991 | 63.834 | 91.245 | 84.884 | 86.368 | 85.759 | 85.017 | 76.303 | 74.782 | 84.931 | 92.921 | 83.859 | 77.157 | 78.435 | 84.746 | 68.341 | 67.015 | 63.471 | 59.482 | 50.947 | 44.104 | 41.02 | 43.226 | 50.719 | 66.465 | 76.809 | 76.581 | 69.373 | 65.753 | 66.499 | 66.621 | 72.493 | 69.02 | 72.6 | 68.788 | 55.344 | 60.117 | 63.153 | 62.611 | 57.709 | 64.474 | 64.354 | 66.691 | 53.594 | 52.114 | 49.34 | 49.92 | 43.151 | 51.452 | 54.342 | 54.626 | 50.792 | 44.296 | 38.571 | 46.394 | 45.199 | 47.908 | 48.93 | 52.706 | 42.3 | 45.9 | 44.1 | 43.5 | 45.8 | 36.9 | 30.2 | 37.1 | 31.5 | 29.1 |
Kortlopende schulden
| 0 | 2.064 | 2.077 | 5.984 | 185.973 | 171.597 | 1.456 | 1.45 | 2.826 | 4.178 | 5.183 | 5.248 | 1.65 | 4.455 | 5.182 | 7.673 | 7.515 | 4.831 | 2.516 | 2.672 | 2.752 | 0.869 | 1.013 | 1.533 | 1.808 | 3.184 | 4.16 | 4.192 | 4.421 | 6.524 | 6.885 | 8.626 | 9.901 | 13.882 | 16.827 | 13.905 | 17.913 | 20.618 | 15.917 | 19.655 | 73.887 | 22.213 | 21.559 | 12.187 | 9.21 | 10.858 | 17.621 | 20.085 | 40.382 | 63.141 | 70.01 | 83.427 | 12.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.059 | 0 | 0 | 0 | -9.829 | 0 | 0 | 0 | 25.42 | 0 | 0 | 0 | 0.044 | 0.019 | 0.046 | 0.072 | 0.109 | 0.038 | 0.081 | 0.317 | 0.417 | 1.277 | 1.644 | 2.018 | 1.992 | 1.881 | 1.887 | 40.975 | 41.621 | 39.594 | 38.904 | 37.096 | 34.562 | 32.913 | 31.197 | 29.24 | 25.8 | 23.7 | 22.8 | 21.9 | 21.2 | 0 | 0.2 | 0.2 | 0.5 | 0.2 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.507 | 0 | 0 | 0 | 6.897 | 0 | 0 | 0 | 1.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -53.06 | 0 | 0 | 0 | 20.734 | 0 | 0 | 0 | 4.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -183.918 | -171.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.563 | 0 | 0 | 0 | 0 | 0 | 56.89 | 0 | 0 | 0 | 34.861 | -5.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.495 | 0 | 0 | 0 | 9.829 | 0 | 0 | 0 | 3.466 | 0 | 5.254 | -3.971 | 9.253 | 8.512 | 9.196 | 9.833 | 13.282 | 0 | 0 | 0 | 7.856 | 0 | 0 | 0 | 5.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 71.761 | 76.098 | 68.947 | 60.332 | 248.765 | 247.176 | 68.547 | 66.04 | 68.827 | 67.111 | 71.214 | 70.139 | 62.383 | 61.937 | 50.582 | 52.272 | 49.03 | 47.101 | 48.731 | 55.223 | 62.092 | 61.987 | 53.172 | 8.602 | 52.663 | 60.358 | 54.223 | 52.546 | 48.258 | 41.496 | 43.943 | 41.489 | 50.032 | 43.317 | 38.799 | 38.92 | 39.372 | 39.832 | 37.728 | 42.066 | 50.902 | 33.084 | 58.905 | 56.651 | 65.856 | 60.345 | 62.9 | 0.191 | 57.682 | 54.032 | 59.187 | 56.556 | 52.567 | 41.819 | 47.072 | 44.442 | 51.895 | 40.977 | 45.408 | 36.827 | 42.427 | 39.04 | 46.715 | 19.931 | 53.864 | 56.104 | 58.023 | 47.198 | 53.949 | 46.597 | 50.86 | 16.738 | 51.919 | 46.174 | 56.987 | 37.35 | 47.393 | 41.523 | 43.861 | 41.202 | 65.585 | 58.479 | 61.387 | 46.713 | 52.004 | 51.967 | 52.701 | 39.166 | 57.05 | 51.211 | 43.046 | 33.933 | 39.191 | 36.83 | 34.886 | 34.924 | 47.91 | 53.031 | 55.031 | 47.1 | 55.4 | 57.5 | 53.1 | 48.3 | 32.9 | 29.5 | 33.1 | 33.6 | 25.3 |
Totaal kortlopende verplichtingen
| 169.891 | 186.247 | 180.246 | 178.241 | 381.914 | 383.633 | 201.999 | 177.692 | 177.95 | 180.468 | 179.04 | 173.066 | 166.617 | 163.48 | 144.671 | 146.048 | 133.261 | 103.969 | 130.469 | 138.596 | 160.648 | 163.515 | 156.749 | 147.307 | 145.743 | 148.003 | 145.478 | 136.124 | 132.748 | 126.934 | 133.218 | 112.709 | 126.529 | 130.692 | 124.887 | 108.05 | 116.297 | 127.132 | 120.103 | 120.314 | 186.78 | 167.694 | 171.709 | 153.722 | 161.434 | 156.962 | 165.538 | 153.469 | 172.846 | 202.104 | 222.118 | 258.703 | 137.24 | 120.254 | 131.818 | 112.783 | 118.91 | 104.448 | 104.89 | 87.774 | 86.531 | 80.06 | 89.941 | 94.204 | 120.329 | 132.913 | 134.604 | 116.571 | 119.702 | 113.096 | 117.481 | 118.117 | 120.939 | 124.028 | 121.804 | 101.991 | 116.041 | 113.918 | 116.377 | 112.302 | 130.097 | 122.914 | 128.395 | 108.58 | 105.395 | 102.951 | 104.639 | 90.213 | 110.383 | 107.44 | 138.647 | 126.346 | 123.081 | 114.305 | 118.376 | 114.685 | 128.731 | 133.158 | 136.977 | 115.2 | 125 | 124.4 | 118.5 | 115.3 | 69.8 | 59.9 | 70.4 | 65.6 | 54.6 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 7.219 | 187.417 | 194.42 | 189.346 | 8.054 | 8.967 | 177.436 | 178.396 | 176.598 | 170.133 | 161.53 | 178.869 | 144.097 | 139.716 | 167.662 | 151.434 | 159.201 | 177.352 | 177.824 | 144.425 | 126.118 | 118.797 | 106.704 | 96.983 | 102.218 | 111.79 | 118.706 | 124.852 | 131.102 | 137.906 | 148.341 | 75.06 | 95.264 | 106.914 | 104.206 | 104.458 | 104.982 | 107.014 | 107.471 | 110.651 | 109.352 | 182.889 | 184.077 | 185.045 | 187.452 | 188.429 | 193.531 | 181.311 | 181.914 | 181.807 | 183.155 | 183.711 | 170.081 | 169.238 | 168.107 | 167.903 | 183.24 | 183.29 | 183.362 | 183.431 | 183 | 183 | 183 | 183 | 183 | 183 | 189 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200.046 | 200.044 | 200.052 | 200.052 | 200.149 | 200.145 | 200.152 | 200.245 | 227.928 | 228.181 | 228.274 | 248.918 | 272.946 | 304.302 | 241.012 | 249.72 | 275.989 | 286.441 | 295.876 | 296.079 | 289.061 | 307.179 | 318.419 | 331.9 | 328.6 | 315 | 332.4 | 322.7 | 5.9 | 4.3 | 14.5 | 9.1 | 36.6 |
Uitgestelde opbrengsten niet-vlottend
| -6.344 | 5.814 | 6.594 | 7.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.002 | 0 | 0 | 0 | 2.665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.288 | 0 | 0 | 0 | 15.278 | 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
| 6.344 | 6.276 | 6.849 | 7.224 | 7.407 | 7.975 | 8.31 | 8.498 | 8.324 | 9.286 | 10.636 | 10.706 | 11.033 | 11.854 | 11.985 | 12.935 | 11.556 | 11.193 | 11.335 | 12.53 | 13.374 | 15.042 | 14.511 | 14.895 | 17.17 | 17.767 | 19.605 | 18.874 | 20.337 | 19.559 | 19.71 | 9.76 | 43.29 | 43.533 | 43.092 | 41.332 | 41.261 | 45.157 | 45.646 | 50.006 | 54.367 | 58.18 | 57.844 | 57.026 | 55.407 | 56.554 | 59.967 | 59.819 | 66.957 | 66.912 | 68.611 | 69.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.073 | 5.379 | 4.573 | 7.002 | 2.521 | 2.909 | 2.951 | 2.665 | 2.03 | 1.921 | 1.883 | 1.923 | 1.411 | 1.43 | 1.477 | 0.923 | 0 | 0 | 0 | 0 | 30.143 | 30.696 | 27.288 | 25.288 | 25.544 | 18.322 | 16.771 | 15.278 | 12.933 | 10.968 | 27.408 | 24.352 | 25.682 | 24.707 | 24.85 | 22.352 | 21.819 | 17.388 | 16.393 | 16 | 11.7 | 10.6 | 9.5 | 8.1 | 2.8 | 2.9 | 2.8 | 3.1 | 0 |
Overige niet-vlottende verplichtingen
| 214.063 | 10.446 | 10.047 | 9.688 | 8.057 | 7.284 | 6.75 | 6.577 | 6.02 | 5.999 | 5.718 | 6.808 | 7.28 | 7.252 | 12.487 | 14.357 | 13.56 | 15.443 | 13.569 | 16.754 | 17.284 | 17.194 | 16.541 | 17.068 | 24.722 | 25.04 | 36.796 | 35.115 | 31.553 | 28.254 | 10.638 | 4.923 | 3.898 | 4.163 | 3.783 | 3.983 | 3.404 | 3.741 | 4.296 | 3.974 | 4.697 | 4.495 | 4.429 | 3.995 | 4.123 | 4.369 | 4.048 | 4.258 | 5.303 | 5.312 | 5.482 | 5.494 | 12.583 | 14.795 | 14.764 | 14.831 | 13.267 | 10.485 | 9.61 | 17.263 | 6.905 | 6.987 | 6.457 | -0.529 | 1.926 | 2.168 | 2.363 | -0.321 | 3.8 | 3.695 | 3.557 | 3.145 | 5.074 | 6.514 | 6.216 | 6.133 | 6.353 | 6.415 | 6.552 | 6.619 | 2.623 | 2.612 | 2.764 | -23.14 | 1.028 | 0.94 | 0.79 | -14.462 | 0.094 | 0.065 | 5.037 | 6.818 | 7.897 | 4.554 | 4.867 | 1.693 | 2.071 | 2.47 | 3.011 | 3.6 | 4.1 | 1.3 | 1.6 | 1.5 | 1.7 | -0.1 | 0.1 | 0.1 | 0 |
Totaal niet-vlottende verplichtingen
| 221.282 | 209.953 | 217.91 | 213.942 | 23.518 | 24.226 | 192.496 | 193.471 | 190.942 | 185.418 | 177.884 | 196.383 | 162.41 | 158.822 | 192.134 | 178.726 | 184.317 | 203.988 | 202.728 | 173.709 | 156.776 | 151.033 | 137.756 | 128.946 | 144.11 | 154.597 | 175.107 | 178.841 | 182.992 | 185.719 | 178.689 | 89.743 | 142.452 | 154.61 | 151.081 | 149.773 | 149.647 | 155.912 | 157.413 | 164.631 | 168.416 | 245.564 | 246.35 | 246.066 | 246.982 | 249.352 | 257.546 | 245.388 | 254.174 | 254.031 | 257.248 | 258.315 | 182.664 | 184.033 | 182.871 | 182.734 | 196.507 | 193.775 | 192.972 | 200.694 | 196.978 | 195.366 | 194.03 | 196.475 | 187.447 | 188.077 | 194.314 | 205.009 | 205.83 | 205.616 | 205.44 | 205.068 | 206.485 | 207.944 | 207.693 | 206.133 | 206.399 | 206.459 | 206.604 | 206.671 | 232.915 | 233.453 | 230.204 | 227.681 | 254.5 | 247.443 | 245.835 | 265.012 | 285.973 | 315.335 | 273.457 | 280.89 | 309.568 | 315.702 | 325.593 | 320.124 | 312.951 | 327.037 | 337.823 | 351.5 | 344.4 | 326.9 | 343.5 | 332.3 | 10.4 | 7.1 | 17.4 | 12.3 | 36.6 |
Totaal passiva
| -23.24 | 396.2 | 398.156 | 392.183 | 405.432 | 407.859 | 394.495 | 371.163 | 368.892 | 365.886 | 356.924 | 369.449 | 329.027 | 322.302 | 336.805 | 324.774 | 317.578 | 307.957 | 333.197 | 312.305 | 317.424 | 314.548 | 294.505 | 276.253 | 289.853 | 302.6 | 320.585 | 314.965 | 315.74 | 312.653 | 311.907 | 202.452 | 268.981 | 285.302 | 275.968 | 257.823 | 265.944 | 283.044 | 277.516 | 284.945 | 355.196 | 413.258 | 418.059 | 399.788 | 408.416 | 406.314 | 423.084 | 398.857 | 427.02 | 456.135 | 479.366 | 517.018 | 319.904 | 304.287 | 314.689 | 295.517 | 315.417 | 298.223 | 297.862 | 288.468 | 283.509 | 275.426 | 283.971 | 290.679 | 307.776 | 320.99 | 328.918 | 321.58 | 325.532 | 318.712 | 322.921 | 323.185 | 327.424 | 331.972 | 329.497 | 308.124 | 322.44 | 320.377 | 322.981 | 318.973 | 363.012 | 356.367 | 358.599 | 336.261 | 359.895 | 350.394 | 350.474 | 355.225 | 396.356 | 422.775 | 412.104 | 407.236 | 432.649 | 430.007 | 443.969 | 434.809 | 441.682 | 460.195 | 474.8 | 466.7 | 469.4 | 451.3 | 462 | 447.6 | 80.2 | 67 | 87.8 | 77.9 | 91.2 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 39.066 | 39.386 | 43.344 | 0 | 44.367 | 44.717 | 50.366 | 0 | 51.081 | 51.171 | 0 | 55.611 | 56.086 | 56.09 | 60.482 | 60.482 | 60.639 | 60.999 | 50.773 | 50.836 | 50.689 | 10.763 | 8.88 | 8.875 | 0 | 0 | 7.118 | 0 | 7.072 | 6.936 | 5.632 | 5.592 | 5.592 | 5.552 | 4.208 | 4.208 | 4.134 | 2.465 | 0 | 1.284 | 1.183 | 1.193 | 0 | 0.519 | 0 | 0.519 | 0 | 1.882 | 1.866 | 1.865 | 1.87 | 1.869 | 1.862 | 1.808 | 1.118 | 0 | 0 | 0 | 0 | 0 | 0.132 | 0 | 0.129 | 0.129 | 0.129 | 0.009 | 0.383 | 0.383 | 0.369 | 0.277 | 0 | 0 | 0.141 | 0.133 | 0.065 | 0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 186.099 | 193.169 | 190.383 | 196.509 | 193.485 | 191.314 | 194.306 | 201.692 | 201.465 | 200.734 | 208.073 | 215.748 | 221.912 | 232.27 | 212.472 | 212.342 | 195.012 | 188.298 | 210.032 | 206.542 | 202.333 | 195.672 | 155.908 | 146.251 | 133.803 | 120.552 | 105.432 | 92.264 | 73.356 | 65.307 | 56.288 | 45.356 | -3.011 | -13.295 | -24.866 | -32.105 | -38.189 | -45.556 | -52.535 | -54.879 | -28.325 | -28.195 | -6.303 | -7.771 | -7.975 | -13.022 | -18.779 | -22.902 | -25.523 | -25.942 | -22.384 | -28.263 | -66.838 | -71.367 | -74.731 | -80.751 | -85.177 | -85.861 | -90.054 | -91.56 | -91.342 | -90.499 | -70.735 | -59.155 | 49.239 | 49.603 | 44.919 | 38.372 | 31.891 | 29.266 | 26.591 | 21.701 | 20.271 | 15.864 | 10.955 | 7.188 | 10.147 | 13.439 | 10.624 | 6.255 | 121.179 | 117.258 | 107.976 | 98.758 | 93.913 | 90.716 | 84.384 | 77.379 | 72.917 | 68.719 | 131.734 | 126.157 | 125.995 | 127.807 | 126.268 | 123.211 | 122.147 | 114.608 | 103.018 | 90.5 | 80 | 71.3 | 60.1 | 49.3 | 41.3 | 34.1 | 25.3 | 15.9 | 91.4 |
Overige gereserveerde algehele resultaten
| -101.052 | -108.251 | -97.597 | -92.788 | -103.117 | -96.022 | -99.302 | -103.142 | -118.204 | -107.58 | -91.815 | -97.024 | -100.217 | -92.984 | -100.542 | -89.635 | -102.218 | -109.215 | -112.246 | -91.472 | -99.168 | -87.315 | -89.514 | -85.752 | -85.758 | -82.451 | -64.871 | -69.56 | -68.914 | -75.259 | -64.533 | -67.913 | -64.456 | -63.67 | -65.544 | -69.822 | -70.044 | -57.251 | -59.545 | -45.473 | -36.671 | -23.999 | -26.423 | -30.458 | -24.598 | -25.074 | -7.778 | -10.282 | -9.478 | -14.475 | 4.752 | -9.615 | -7.133 | 9.197 | 6.483 | 4.062 | 5.031 | 1.394 | 4.223 | 2.669 | 3.034 | -1.198 | -8.661 | -6.997 | 7.96 | 19.463 | 18.335 | 14.027 | 12.528 | 10.102 | 7.958 | 6.994 | 2.793 | 2.574 | 0.466 | -0.572 | 0.672 | 0.098 | 1.592 | 3.586 | 1.435 | 0.223 | 1.227 | 1.113 | -1.151 | -1.108 | -3.804 | -2.993 | -4.12 | -5.036 | -7.463 | -8.056 | -8.062 | -6.192 | -7.322 | -2.531 | -2.904 | -2.019 | -1.006 | -0.4 | 0.2 | -65.5 | -60.6 | -56.3 | -53.8 | -50.9 | -47.9 | -45 | -36.4 |
Overige totale aandeelhoudersvermogen
| 224.944 | 185.533 | 145.084 | 183.996 | 226.382 | 137.979 | 136.522 | 132.026 | 180.903 | 179.374 | 177.666 | 232.49 | 175.956 | 174.344 | 172.742 | 173.927 | 171.578 | 170.179 | 169.507 | 174.834 | 173.415 | 173.142 | 221.364 | 222.767 | 221.354 | 219.945 | 219.056 | 221.368 | 220.087 | 218.292 | 201.395 | 200.872 | 198.384 | 196.691 | 194.798 | 195.046 | 193.882 | 192.908 | 193.564 | 191.608 | 190.153 | 188.866 | 187.716 | 187.223 | 186.338 | 184.979 | 183.668 | 182.937 | 181.718 | 180.507 | 179.242 | 168.905 | 163.336 | 162.449 | 161.327 | 160.469 | 160.371 | 159.689 | 159.022 | 158.456 | 158.2 | 158.1 | 158.104 | 157.91 | 157.152 | 156.338 | 154.889 | 153.79 | 153.202 | 152.385 | 150.825 | 149.927 | 148.726 | 148.144 | 147.941 | 147.375 | 147.003 | 146.508 | 146.128 | 145.764 | 145.125 | 144.573 | 144.071 | 143.535 | 141.775 | 141.54 | 141.54 | 141.516 | 141.516 | 141.516 | 141.516 | 141.506 | 141.506 | 141.506 | 141.506 | 141.506 | 141.506 | 141.506 | 141.506 | 141.5 | 141.5 | 206.4 | 201.9 | 197.5 | 195.3 | 192.2 | 189.3 | 186.3 | 48.6 |
Totaal eigen vermogen van aandeelhouders
| 271.35 | 270.451 | 277.256 | 287.717 | 273.342 | 277.638 | 276.243 | 280.942 | 264.164 | 272.528 | 293.924 | 295.95 | 297.651 | 313.63 | 284.672 | 296.634 | 264.372 | 249.262 | 267.293 | 289.904 | 276.58 | 281.499 | 287.758 | 283.266 | 269.399 | 258.046 | 259.617 | 244.072 | 224.529 | 208.34 | 193.15 | 178.315 | 130.917 | 119.726 | 104.388 | 93.119 | 85.649 | 90.101 | 81.484 | 91.256 | 125.157 | 136.672 | 154.99 | 148.994 | 153.765 | 146.883 | 157.111 | 149.753 | 146.717 | 140.09 | 161.61 | 131.027 | 89.365 | 100.279 | 93.079 | 83.78 | 80.225 | 75.222 | 73.191 | 69.565 | 69.892 | 66.403 | 78.708 | 91.758 | 214.351 | 225.404 | 218.143 | 206.189 | 197.621 | 191.753 | 185.374 | 178.622 | 171.79 | 166.582 | 159.362 | 153.991 | 157.822 | 160.045 | 158.344 | 155.605 | 267.739 | 262.054 | 253.274 | 243.406 | 234.537 | 231.148 | 222.12 | 215.902 | 210.313 | 205.199 | 265.787 | 259.607 | 259.439 | 263.121 | 260.452 | 262.186 | 260.749 | 254.095 | 243.518 | 231.6 | 221.7 | 212.2 | 201.4 | 190.5 | 182.8 | 175.4 | 166.7 | 157.2 | 103.6 |
Totaal eigen vermogen
| 271.35 | 270.451 | 277.256 | 287.717 | 273.342 | 277.638 | 276.243 | 280.942 | 264.164 | 272.528 | 293.924 | 295.95 | 297.651 | 313.63 | 284.672 | 296.634 | 264.372 | 249.262 | 267.293 | 289.904 | 276.58 | 281.499 | 287.758 | 283.266 | 269.399 | 258.046 | 259.617 | 244.072 | 224.529 | 208.34 | 207.639 | 192.077 | 144.621 | 133.897 | 117.758 | 106.429 | 99.922 | 108.454 | 99.805 | 113.806 | 156.54 | 170.35 | 194.897 | 188.534 | 195.188 | 188.092 | 201.788 | 193.834 | 190.98 | 184.385 | 212.532 | 180.639 | 93.458 | 104.519 | 97.297 | 88.088 | 84.638 | 79.67 | 77.66 | 74.057 | 69.892 | 66.403 | 78.708 | 91.758 | 214.351 | 225.404 | 218.143 | 206.189 | 197.621 | 191.753 | 185.374 | 178.622 | 171.79 | 166.582 | 159.362 | 153.991 | 157.822 | 160.045 | 158.344 | 155.605 | 267.739 | 262.054 | 253.274 | 243.406 | 234.537 | 231.148 | 222.12 | 215.902 | 210.313 | 205.199 | 265.787 | 259.607 | 259.439 | 263.121 | 260.452 | 262.186 | 260.749 | 254.095 | 243.518 | 231.6 | 221.7 | 212.2 | 201.4 | 190.5 | 182.8 | 175.4 | 166.7 | 157.2 | 103.6 |
Totaal passiva en aandeelhoudersvermogen
| 248.11 | 666.651 | 675.412 | 679.9 | 678.774 | 685.497 | 670.738 | 652.105 | 633.056 | 638.414 | 650.848 | 665.399 | 626.678 | 635.932 | 621.477 | 621.408 | 581.95 | 557.219 | 600.49 | 602.209 | 594.004 | 596.047 | 582.263 | 559.519 | 559.252 | 560.646 | 580.202 | 559.037 | 540.269 | 520.993 | 519.546 | 394.529 | 413.602 | 419.199 | 393.726 | 364.252 | 365.866 | 391.498 | 377.321 | 398.751 | 511.736 | 583.608 | 612.956 | 588.322 | 603.604 | 594.406 | 624.872 | 592.691 | 618 | 640.52 | 691.898 | 697.657 | 413.362 | 408.806 | 411.986 | 383.605 | 400.055 | 377.893 | 375.522 | 362.525 | 353.401 | 341.829 | 362.679 | 382.437 | 522.127 | 546.394 | 547.061 | 527.769 | 523.153 | 510.465 | 508.295 | 501.807 | 499.214 | 498.554 | 488.859 | 462.115 | 480.262 | 480.422 | 481.325 | 474.578 | 630.751 | 618.421 | 611.873 | 579.667 | 594.432 | 581.542 | 572.594 | 571.127 | 606.669 | 627.974 | 677.891 | 666.843 | 692.088 | 693.128 | 704.421 | 696.995 | 702.431 | 714.29 | 718.318 | 698.3 | 691.1 | 663.5 | 663.4 | 638.1 | 263 | 242.4 | 254.5 | 235.1 | 194.8 |