Stratasys Ltd.
NASDAQ:SSYS
9.38 (USD) • At close December 24, 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 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 63.956 | 70.858 | 161.089 | 82.585 | 104.563 | 144.366 | 209.139 | 150.47 | 150.672 | 255.886 | 293.649 | 243.179 | 332.871 | 343.733 | 421.398 | 272.092 | 252.906 | 284.742 | 297.177 | 293.484 | 347.082 | 366.327 | 367.843 | 393.167 | 348.887 | 346.697 | 346.531 | 328.761 | 302.795 | 305.345 | 297.246 | 280.328 | 239.345 | 253.882 | 213.176 | 257.592 | 232.219 | 352.268 | 423.032 | 442.141 | 383.501 | 502.314 | 407.168 | 414.088 | 414.89 | 148.061 | 65.505 | 133.826 | 27.9 | 26.968 | 24.428 | 20.092 | 15.232 | 12.443 | 36.085 | 27.554 | 22.732 | 12.245 | 50.564 | 48.316 | 34.993 | 34.753 | 30.665 | 27.946 | 16.915 | 21.533 | 23.387 | 16.212 | 19.216 | 14.028 | 15.155 | 12.51 | 9.095 | 10.797 | 12.253 | 10.105 | 25.464 | 32.437 | 37.143 | 55.85 | 51.631 | 45.542 | 46.587 | 44.544 | 49.904 | 20.978 | 17.45 | 14.194 | 11.77 | 9.923 | 9.117 | 10.211 | 7.993 | 8.811 | 8.928 | 6.737 | 1.928 | 2.657 | 3.17 | 2.532 | 8.6 | 8 | 10.9 | 11.2 | 12.4 | 10.8 | 11.1 | 9.1 | 2.5 | 2.4 | 3.1 | 4 | 5.9 | 3.8 | 6 | 4.7 | 7 | 3.6 | 3.5 | 4.6 | 0.2 | 0.5 |
Kortetermijnbeleggingen
| 80 | 80 | 70 | 80 | 80 | 61 | 78.448 | 177.367 | 198.056 | 182.429 | 182 | 259 | 187 | 179 | 109 | 27 | 55.3 | 28.3 | 28.3 | 28.3 | 0 | 0 | 2.193 | 2.658 | 3.489 | 4.758 | 5.98 | 7.208 | 8.499 | 9.921 | 10.844 | 11.717 | 12.108 | 12.269 | 79.833 | 12.275 | 40.91 | 160.461 | 10.589 | 8.765 | 82.853 | 82.273 | 207.378 | 207.066 | 206.008 | 5.687 | 80.452 | 25.197 | 28.15 | 28.939 | 17.622 | 17.897 | 5.958 | 6.153 | 12.465 | 8.798 | 17.71 | 23.45 | 20.946 | 19.693 | 16.272 | 8.827 | 7.285 | 4.835 | 11.476 | 7.179 | 7.612 | 27.258 | 24.001 | 27.676 | 26.934 | 21.367 | 19 | 20 | 20 | 20 | 20 | 20 | 20.9 | 0 | 0.669 | 1.338 | 0.95 | 0.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.975 | 6.095 | 6.536 | 6.001 | 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
| 143.956 | 150.858 | 161.089 | 162.585 | 184.563 | 205.366 | 287.587 | 327.837 | 348.728 | 438.315 | 475.649 | 502.179 | 519.871 | 522.733 | 530.398 | 299.092 | 308.206 | 313.042 | 325.477 | 321.784 | 347.082 | 366.327 | 370.036 | 395.825 | 352.376 | 351.455 | 352.511 | 335.969 | 311.294 | 315.266 | 308.09 | 292.045 | 251.453 | 266.151 | 293.009 | 269.867 | 273.129 | 512.729 | 433.621 | 450.906 | 466.354 | 584.587 | 614.546 | 621.154 | 620.898 | 153.748 | 145.957 | 159.023 | 56.05 | 55.907 | 42.049 | 37.99 | 21.19 | 18.596 | 48.55 | 36.352 | 40.442 | 35.695 | 71.51 | 68.009 | 51.266 | 43.58 | 37.949 | 32.781 | 28.391 | 28.712 | 30.999 | 43.469 | 43.217 | 41.703 | 42.089 | 33.877 | 28.095 | 30.797 | 32.253 | 30.105 | 45.464 | 52.437 | 58.043 | 55.85 | 52.3 | 46.879 | 47.537 | 45.494 | 49.904 | 20.978 | 17.45 | 14.194 | 11.77 | 9.923 | 9.117 | 10.211 | 7.993 | 8.811 | 8.928 | 6.737 | 7.904 | 8.753 | 9.706 | 8.533 | 8.6 | 8 | 10.9 | 11.2 | 12.4 | 10.8 | 11.1 | 9.1 | 2.5 | 2.4 | 3.1 | 4 | 5.9 | 3.8 | 6 | 4.7 | 7 | 3.6 | 3.5 | 4.6 | 0.2 | 0.5 |
Nettovorderingen
| 153.653 | 150.483 | 155.349 | 172.009 | 164.075 | 156.264 | 144.519 | 144.739 | 140.258 | 132.343 | 136.444 | 129.382 | 121.848 | 109.969 | 102.78 | 106.068 | 103.693 | 102.212 | 115.093 | 132.558 | 133.743 | 131.546 | 130.613 | 138.146 | 132.966 | 123.466 | 125.824 | 139.879 | 120.504 | 130.263 | 125.943 | 120.411 | 121.343 | 125.596 | 121.965 | 123.215 | 141.401 | 147.061 | 151.103 | 158.976 | 148.154 | 120.234 | 113.05 | 105.896 | 109.446 | 103.498 | 93.354 | 69.812 | 31.59 | 33.484 | 31.996 | 26.231 | 23.766 | 23.503 | 21.879 | 23.148 | 19.726 | 21.741 | 19.671 | 19.25 | 20.888 | 24.298 | 23.687 | 26.54 | 31.493 | 34.471 | 30.141 | 26.307 | 25.237 | 27.548 | 24.094 | 25.036 | 23.308 | 25.558 | 20.723 | 20.019 | 18.786 | 19.175 | 15.32 | 14.951 | 16.11 | 18.408 | 15.68 | 15.788 | 12.051 | 10.733 | 9.474 | 10.64 | 11.229 | 9.902 | 9.345 | 12.133 | 12.398 | 10.177 | 8.983 | 11.497 | 9.739 | 10.013 | 10.259 | 11.756 | 10.5 | 10.3 | 7.5 | 9.8 | 6.8 | 9 | 8.5 | 11.7 | 10.6 | 9.6 | 8.5 | 10.6 | 4.7 | 4.9 | 1.9 | 2.8 | 1.4 | 1.4 | 1.7 | 0.9 | 1 | 0.4 |
Voorraad
| 195.188 | 196.505 | 195.06 | 192.976 | 197.42 | 211.186 | 201.997 | 194.054 | 170.434 | 153.702 | 143.116 | 129.147 | 119.925 | 124.227 | 124.199 | 131.672 | 152.685 | 164.588 | 172.511 | 168.504 | 164.742 | 147.799 | 131.731 | 123.524 | 118.075 | 117.039 | 120.065 | 115.717 | 124.056 | 116.486 | 116.018 | 117.521 | 127.044 | 125.686 | 124.479 | 123.658 | 140.783 | 137.394 | 130.958 | 123.385 | 119.262 | 114.346 | 99.783 | 88.406 | 79.784 | 64.603 | 66.395 | 67.995 | 32.079 | 22.525 | 21.62 | 22.771 | 21.984 | 21.219 | 18.821 | 17.881 | 18.719 | 17.333 | 16.855 | 14.608 | 15.388 | 18.387 | 20.23 | 19.889 | 19.771 | 18.45 | 17.618 | 12.771 | 13.123 | 11.441 | 9.839 | 9.925 | 13.475 | 13.416 | 13.347 | 10.887 | 11.135 | 10.167 | 8.239 | 7.52 | 8.738 | 8.17 | 7.267 | 6.424 | 7.042 | 6.48 | 6.759 | 6.537 | 7.14 | 7.363 | 8.256 | 6.878 | 8.291 | 8.946 | 9.094 | 9.103 | 9.227 | 8.85 | 7.3 | 6.647 | 6.1 | 5.1 | 5.1 | 5 | 5.6 | 6.6 | 6.3 | 5.5 | 6 | 6.2 | 4.7 | 2.6 | 3.1 | 2.2 | 1.8 | 0.9 | 0.9 | 0.6 | 0.6 | 0.4 | 0.4 | 0.2 |
Overige vlottende activa
| 26.547 | 26.145 | 30.597 | 32.525 | 37.266 | 37.65 | 30.934 | 33.59 | 34.984 | 57.84 | 32.662 | 39.994 | 35.951 | 28.477 | 27.09 | 23.66 | 26.777 | 27.025 | 32.751 | 36.226 | 37.411 | 37.803 | 28.773 | 29.334 | 47.802 | 31.368 | 27.556 | 30.554 | 26.802 | 24.258 | 25.782 | 23.062 | 27.15 | 28.642 | 27.605 | 30.333 | 43.677 | 71.885 | 55.254 | 71.531 | 69.141 | 55.739 | 51.137 | 43.369 | 22.35 | 13.806 | 11.491 | 31.582 | 1.943 | 5.091 | 5.59 | 6.232 | 8.487 | 7.571 | 6.793 | 6.831 | 4.721 | 4.615 | 4.181 | 4.525 | 4.87 | 3.853 | 3.589 | 4.776 | 3.513 | 8.809 | 6.463 | 6.475 | 6.535 | 6.65 | 6.721 | 6.686 | 4.748 | 4.344 | 5.581 | 4.923 | 3.73 | 4.547 | 3.492 | 3.536 | 3.406 | 2.626 | 1.859 | 3.354 | 2.088 | 1.002 | 0.912 | 1.047 | 0.634 | 0.703 | 0.821 | 0.805 | 0.652 | 0.803 | 0.746 | 0.902 | 0.729 | 0.75 | 0.737 | 0.643 | 0.9 | 1.8 | 1.5 | 5.5 | 6.4 | 6.3 | 6 | 5.7 | 5.8 | 7 | 8.7 | 7.9 | 6.8 | 6.6 | 6.5 | 6.4 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.2 |
Totaal vlottende activa
| 519.344 | 523.991 | 542.095 | 560.095 | 583.324 | 610.466 | 665.037 | 700.22 | 694.404 | 782.2 | 787.871 | 800.702 | 797.595 | 785.406 | 784.467 | 560.492 | 591.361 | 606.867 | 645.832 | 659.072 | 682.978 | 683.475 | 658.96 | 684.171 | 647.73 | 623.328 | 619.976 | 614.911 | 582.656 | 576.352 | 564.989 | 553.039 | 514.882 | 533.806 | 554.225 | 547.073 | 588.288 | 858.978 | 762.254 | 796.628 | 795.433 | 868.255 | 871.508 | 852.129 | 832.478 | 335.655 | 317.197 | 323.278 | 129.161 | 117.007 | 101.255 | 93.223 | 75.427 | 70.889 | 96.043 | 84.213 | 83.609 | 79.384 | 112.217 | 106.391 | 92.412 | 90.118 | 85.454 | 86.247 | 83.168 | 90.443 | 85.222 | 89.023 | 88.111 | 87.342 | 82.742 | 75.524 | 69.627 | 74.115 | 71.904 | 65.934 | 79.115 | 86.325 | 85.093 | 81.858 | 80.554 | 76.083 | 72.343 | 71.06 | 71.085 | 39.192 | 34.596 | 32.419 | 30.772 | 27.891 | 27.539 | 30.027 | 29.334 | 28.738 | 27.751 | 28.239 | 27.599 | 28.366 | 28.002 | 27.58 | 26.1 | 25.2 | 25 | 31.5 | 31.2 | 32.7 | 31.9 | 32 | 24.9 | 25.2 | 25 | 25.1 | 20.5 | 17.5 | 16.2 | 14.8 | 9.4 | 5.7 | 5.8 | 6 | 1.6 | 1.3 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 216.56 | 205.117 | 207.519 | 216.447 | 217.805 | 221.507 | 213.87 | 213.185 | 213.224 | 204.949 | 214.789 | 217.946 | 215.292 | 218.594 | 218.471 | 222.53 | 217.426 | 212.175 | 211.421 | 210.642 | 209.469 | 213.193 | 215.663 | 188.15 | 191.437 | 195.944 | 197.554 | 199.951 | 202.995 | 207.689 | 206.722 | 208.415 | 214.57 | 209.299 | 200.704 | 201.934 | 209.432 | 185.992 | 164.959 | 157.036 | 143.335 | 110.848 | 99.146 | 91.005 | 80.707 | 68.256 | 63.842 | 62.07 | 44.888 | 44.986 | 41.495 | 39.669 | 37.828 | 36.126 | 30.41 | 29.873 | 25.226 | 26.014 | 26.576 | 26.326 | 26.871 | 28.073 | 28.942 | 29.75 | 29.155 | 28.094 | 26.804 | 26.577 | 25.586 | 24.139 | 21.462 | 20.413 | 19.223 | 18.759 | 17.928 | 17.295 | 11.574 | 10.933 | 10.55 | 10.044 | 9.879 | 9.305 | 8.224 | 6.545 | 6.097 | 5.946 | 5.925 | 5.937 | 5.767 | 5.795 | 5.839 | 6.007 | 5.71 | 2.761 | 2.802 | 2.906 | 3.139 | 3.148 | 3.042 | 3.235 | 3.5 | 3.7 | 3.6 | 3.6 | 3.6 | 3.6 | 3.5 | 3.4 | 3.4 | 3 | 2.7 | 2.2 | 1.9 | 1.4 | 1.3 | 1.1 | 1.2 | 1 | 0.6 | 0.4 | 0.2 | 0.2 |
Goodwill
| 100.086 | 99.174 | 99.121 | 100.051 | 90.187 | 92.946 | 69.735 | 64.953 | 64.844 | 64.959 | 65.089 | 65.144 | 39.75 | 39.686 | 38.074 | 35.694 | 0 | 385.636 | 385.409 | 385.658 | 385.332 | 385.803 | 385.612 | 385.849 | 386.728 | 386.746 | 387.416 | 387.108 | 386.887 | 386.513 | 385.808 | 385.629 | 386.325 | 386.313 | 386.559 | 383.853 | 481.193 | 1,172.125 | 1,171.077 | 1,323.502 | 1,425.416 | 1,203.296 | 1,196.227 | 1,195.891 | 1,195.021 | 822.463 | 822.45 | 822.475 | 25.389 | 25.375 | 25.418 | 25.394 | 25.056 | 25.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 111.883 | 116.461 | 121.195 | 127.781 | 141.201 | 148.613 | 129.756 | 121.402 | 129.682 | 133.657 | 143.317 | 152.244 | 117.01 | 124.257 | 131.619 | 131.569 | 65.083 | 75.638 | 81.523 | 87.328 | 90.297 | 96.001 | 101.486 | 107.274 | 117.448 | 125.039 | 132.811 | 142.122 | 152.807 | 160.926 | 169.302 | 177.458 | 208.034 | 222.324 | 238.431 | 252.468 | 309.385 | 517.085 | 534.301 | 597.903 | 607.662 | 587.566 | 604.814 | 622.33 | 638.17 | 484.798 | 497.508 | 510.372 | 24.151 | 24.618 | 25.021 | 25.295 | 25.931 | 50.829 | 8.431 | 6.406 | 6.767 | 7.124 | 7.381 | 7.653 | 7.887 | 8.035 | 8.107 | 8.347 | 8.412 | 8.287 | 8.147 | 8.063 | 6.465 | 5.426 | 4.984 | 4.869 | 4.758 | 4.655 | 4.66 | 4.38 | 3.173 | 2.887 | 2.739 | 2.552 | 3.38 | 2.698 | 2.399 | 2.497 | 2.626 | 2.708 | 2.794 | 2.953 | 3.056 | 3.174 | 3.205 | 3.288 | 3.397 | 3.538 | 3.512 | 3.522 | 3.578 | 3.624 | 3.506 | 3.41 | 3.1 | 3.1 | 2.7 | 2.8 | 2.9 | 3.1 | 3.2 | 3.4 | 3.6 | 3.8 | 3.9 | 4.1 | 4.2 | 4.3 | 4.2 | 3.9 | 3.6 | 3.4 | 3.1 | 0.1 | 0.1 | 0.1 |
Goodwill en immateriële activa
| 211.969 | 215.635 | 220.316 | 227.832 | 231.388 | 241.559 | 199.491 | 186.355 | 194.526 | 198.616 | 208.406 | 217.388 | 156.76 | 163.943 | 169.693 | 167.263 | 65.083 | 461.274 | 466.932 | 472.986 | 475.629 | 481.804 | 487.098 | 493.123 | 504.176 | 511.785 | 520.227 | 529.23 | 539.694 | 547.439 | 555.11 | 563.087 | 594.359 | 608.637 | 624.99 | 636.321 | 790.578 | 1,689.21 | 1,705.378 | 1,921.405 | 2,033.078 | 1,790.862 | 1,801.041 | 1,818.221 | 1,833.191 | 1,307.261 | 1,319.958 | 1,332.847 | 49.539 | 49.994 | 50.438 | 50.689 | 50.987 | 50.829 | 8.431 | 6.406 | 6.767 | 7.124 | 7.381 | 7.653 | 7.887 | 8.035 | 8.107 | 8.347 | 8.412 | 8.287 | 8.147 | 8.063 | 6.465 | 5.426 | 4.984 | 4.869 | 4.758 | 4.655 | 4.66 | 4.38 | 3.173 | 2.887 | 2.739 | 2.552 | 3.38 | 2.698 | 2.399 | 2.497 | 2.626 | 2.708 | 2.794 | 2.953 | 3.056 | 3.174 | 3.205 | 3.288 | 3.397 | 3.538 | 3.512 | 3.522 | 3.578 | 3.624 | 3.506 | 3.41 | 3.1 | 3.1 | 2.7 | 2.8 | 2.9 | 3.1 | 3.2 | 3.4 | 3.6 | 3.8 | 3.9 | 4.1 | 4.2 | 4.3 | 4.2 | 3.9 | 3.6 | 3.4 | 3.1 | 0.1 | 0.1 | 0.1 |
Langetermijnbeleggingen
| 120.07 | 121.755 | 116.285 | 115.083 | 129.738 | 138.624 | 140.621 | 141.61 | 143.928 | 31.191 | 28.667 | 28.667 | 0 | 0 | 0 | 24.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0.965 | 1.552 | 2.038 | 2.627 | 3.423 | 4.439 | 5.844 | 7.406 | 9.655 | 12.126 | 14.688 | 16.733 | 18.569 | 17.785 | 17.769 | 19.093 | 16.129 | 14.822 | 14.643 | 13.007 | 11.797 | 11.219 | 10.624 | 9.206 | 9.624 | 9.506 | 21.166 | 27.522 | 29.905 | 38.076 | 46.927 | 45.819 | 56.491 | 52.505 | 49.694 | 42.945 | 7.788 | 10 | 16.034 | 14.986 | 18.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 121.195 | 127.781 | 0 | 0 | 0 | 1.283 | 0 | 0 | 0 | 1.301 | 0 | 0 | 0 | -24.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.102 | 14.313 | 11.243 | 44.821 | 0 | 0 | 0 | 3.255 | 3.369 | 3.279 | 3.166 | 2.984 | 2.844 | 2.74 | 2.628 | 0.086 | 0 | 5.501 | 0 | 0 | 0 | 0 | 3.067 | 0.688 | 0.688 | 0.688 | 0.688 | 0 | 0 | 0 | 0.989 | 0.786 | 0.786 | 0.786 | 0.719 | 0.915 | 0.915 | 0.915 | 0.915 | 0.392 | 0.392 | 0.392 | 0.392 | 0.354 | 0.679 | 0.354 | 0.354 | 2.124 | 2.124 | 2.124 | 2.124 | 2.174 | 2.174 | 2.174 | 2.174 | 1.78 | 2.363 | 2.363 | 2.363 | 2.168 | 2.49 | 2.687 | 0 | 0 | 0 | 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
| 14.734 | 15.409 | -107.375 | -113.333 | 19.51 | 18.269 | 18.076 | 17.137 | 21.309 | 12.886 | 16.651 | 11.218 | 58.365 | 55.081 | 43.299 | 39.717 | 35.238 | 33.744 | 35.259 | 38.819 | 22.977 | 18.891 | 22.456 | 21.258 | 20.428 | 34.694 | 34.475 | 31.219 | 32.137 | 32.335 | 31.626 | 29.382 | 30.245 | 0 | 0 | 0 | 0 | 10.96 | 10.478 | 9.216 | 8.137 | 4.827 | 4.807 | 6.481 | 2.309 | 2.928 | 1.728 | 1.184 | 0.06 | 0.288 | 0.145 | 0.112 | 0.172 | 1.152 | 0.248 | 2.396 | 1.23 | 1.869 | 1.959 | 2.078 | 1.613 | 2.338 | 2.321 | 21.789 | 23.618 | 24.702 | 28.57 | 24.374 | 19.132 | 18.791 | 17.446 | 16.284 | 16.459 | 14.627 | 13.421 | 16.679 | 13.834 | 6.741 | 4.382 | 4.392 | 3.404 | 2.568 | 2.299 | 1.875 | 0.116 | 0.377 | 0.114 | 0.117 | 0.131 | 0.128 | 0.135 | 0.267 | 0.118 | 0.161 | 0.272 | 2.916 | 2.759 | 2.58 | 2.777 | 2.889 | 2.7 | 3.1 | 3.3 | 3.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.3 | 0.1 | 0 |
Totaal niet-vlottende activa
| 563.333 | 557.916 | 557.94 | 573.81 | 598.441 | 619.959 | 572.058 | 559.57 | 572.987 | 447.642 | 468.513 | 476.52 | 430.417 | 437.618 | 431.463 | 429.51 | 317.747 | 707.193 | 713.612 | 722.447 | 708.075 | 713.888 | 726.182 | 704.083 | 718.079 | 745.05 | 755.679 | 764.839 | 780.67 | 794.869 | 803.113 | 813.01 | 853.862 | 865.771 | 858.576 | 867.283 | 1,062.6 | 1,905.255 | 1,896.944 | 2,102.479 | 2,202.448 | 1,922.913 | 1,920.07 | 1,930.092 | 1,929.815 | 1,390.495 | 1,397.892 | 1,408.235 | 115.739 | 122.79 | 127.483 | 128.547 | 135.914 | 133.926 | 95.58 | 94.247 | 83.604 | 78.64 | 44.393 | 46.746 | 52.405 | 53.433 | 57.98 | 60.876 | 61.971 | 61.869 | 64.307 | 59.734 | 52.097 | 49.271 | 44.807 | 42.481 | 40.831 | 38.434 | 36.401 | 38.745 | 28.935 | 21.24 | 18.024 | 17.341 | 18.787 | 16.695 | 15.046 | 13.04 | 11.012 | 11.206 | 11.007 | 11.182 | 10.733 | 11.46 | 11.541 | 11.925 | 11.393 | 8.95 | 9.273 | 9.343 | 9.475 | 9.352 | 9.325 | 9.534 | 9.3 | 9.9 | 9.6 | 9.7 | 6.7 | 6.9 | 6.9 | 7 | 7.2 | 6.9 | 6.7 | 6.4 | 6.1 | 5.8 | 5.6 | 5.1 | 4.9 | 4.4 | 3.7 | 0.8 | 0.4 | 0.3 |
Totaal activa
| 1,082.677 | 1,081.907 | 1,100.035 | 1,133.905 | 1,181.765 | 1,230.425 | 1,237.095 | 1,259.79 | 1,267.391 | 1,229.842 | 1,256.384 | 1,277.222 | 1,228.012 | 1,223.024 | 1,215.93 | 990.002 | 909.108 | 1,314.06 | 1,359.444 | 1,381.519 | 1,391.053 | 1,397.363 | 1,385.142 | 1,388.254 | 1,365.809 | 1,368.378 | 1,375.655 | 1,379.75 | 1,363.326 | 1,371.221 | 1,368.102 | 1,366.049 | 1,368.744 | 1,399.577 | 1,412.801 | 1,414.356 | 1,650.888 | 2,764.233 | 2,659.198 | 2,899.107 | 2,997.881 | 2,791.168 | 2,791.578 | 2,782.221 | 2,762.293 | 1,726.15 | 1,715.089 | 1,731.513 | 244.899 | 239.797 | 228.739 | 221.77 | 211.341 | 204.815 | 191.623 | 178.46 | 167.213 | 158.024 | 156.609 | 153.137 | 144.816 | 143.551 | 143.434 | 147.123 | 145.139 | 152.312 | 149.529 | 148.757 | 140.208 | 136.613 | 127.549 | 118.004 | 110.458 | 112.548 | 108.306 | 104.68 | 108.05 | 107.565 | 103.118 | 99.199 | 99.341 | 92.778 | 87.389 | 84.1 | 82.097 | 50.398 | 45.603 | 43.6 | 41.506 | 39.351 | 39.08 | 41.951 | 40.728 | 37.687 | 37.024 | 37.582 | 37.074 | 37.718 | 37.327 | 37.113 | 35.4 | 35.1 | 34.6 | 41.2 | 37.9 | 39.6 | 38.8 | 39 | 32.1 | 32.1 | 31.7 | 31.5 | 26.6 | 23.3 | 21.8 | 19.9 | 14.3 | 10.1 | 9.5 | 6.8 | 2 | 1.6 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 48.157 | 49.495 | 37.806 | 46.785 | 60.845 | 69.793 | 54.834 | 72.921 | 67.957 | 61.316 | 59.01 | 51.976 | 48.292 | 42.001 | 28.062 | 16.987 | 23.478 | 30.6 | 34.189 | 35.818 | 43.139 | 54.662 | 43.033 | 45.855 | 38.944 | 47.189 | 40.608 | 39.849 | 44.49 | 46.087 | 44.805 | 40.933 | 37.793 | 42.866 | 37.549 | 39.021 | 38.497 | 40.687 | 47.607 | 37.359 | 39.093 | 38.856 | 35.056 | 35.375 | 31.919 | 24.077 | 24.587 | 35.235 | 12.602 | 26.592 | 19.405 | 8.541 | 15.5 | 15.368 | 14.233 | 14.409 | 13.514 | 9.561 | 10.729 | 12.875 | 8.379 | 8.94 | 9.122 | 11.795 | 12.834 | 9.918 | 13.951 | 6.386 | 10.988 | 11.122 | 11.516 | 10.336 | 8.697 | 9.783 | 9.961 | 9.545 | 7.799 | 9.764 | 8.626 | 6.644 | 9.755 | 7.634 | 5.566 | 4.94 | 5.581 | 5.036 | 4.229 | 4.142 | 3.887 | 3.253 | 3.012 | 3.736 | 2.911 | 2.888 | 2.473 | 3.719 | 3.171 | 3.853 | 3.472 | 3.855 | 4 | 3.4 | 3.3 | 3.6 | 2.4 | 3 | 3.1 | 3.1 | 2.7 | 3.4 | 3.4 | 3.6 | 2.2 | 2.2 | 1.7 | 1.7 | 1.3 | 0.8 | 0.8 | 0.7 | 0.7 | 0.2 |
Kortlopende schulden
| 6.714 | 5.966 | 5.898 | 6.498 | 6.511 | 6.842 | 6.724 | 7.169 | 6.977 | 6.111 | 7.158 | 7.276 | 7.514 | 8.248 | 17.882 | 9.282 | 8.675 | 8.667 | 9.254 | 9.292 | 9.016 | 9.106 | 9.439 | 5.143 | 5.143 | 5.143 | 5.143 | 5.143 | 3.714 | 3.714 | 3.714 | 7.639 | 0 | 0 | 0 | 0 | 0 | 175 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.205 | 0 | 0 | 0 | 0.067 | 0.065 | 0.063 | 0.062 | 0.09 | 0.122 | 0.154 | 0.185 | 0.182 | 0.145 | 0.167 | 0.188 | 0.209 | 0.211 | 0.219 | 0.23 | 0.1 | 0.2 | 0.1 | 6.7 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.6 | 0.6 |
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 | 3.925 | 4.089 | 4.616 | 11.951 | 11.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 49.788 | 50.914 | 54.48 | 52.61 | 51.751 | 51.865 | 53.774 | 50.22 | 48.735 | 49.511 | 52.337 | 51.174 | 49.104 | 48.943 | 49.413 | 49.165 | 47.288 | 48.617 | 51.353 | 52.268 | 53.214 | 54.298 | 53.997 | 53.965 | 53.102 | 54.063 | 55.061 | 52.908 | 51.834 | 50.464 | 50.673 | 49.952 | 49.548 | 51.974 | 52.031 | 52.309 | 49.273 | 48.821 | 47.127 | 45.023 | 40.909 | 41.895 | 39.458 | 36.033 | 30.555 | 25.14 | 21.961 | 18.068 | 9.968 | 9.762 | 10.486 | 9.769 | 12.267 | 12.369 | 12.419 | 11.562 | 10.884 | 10.726 | 11.263 | 10.678 | 10.242 | 10.515 | 11.51 | 12.765 | 12.094 | 11.923 | 11.162 | 10.964 | 10.176 | 11.654 | 10.543 | 9.877 | 8.998 | 9.755 | 9.218 | 8.865 | 8.243 | 7.969 | 7.655 | 7.668 | 7.27 | 6.094 | 5.53 | 5.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | -0.6 |
Overige kortlopende verplichtingen
| 64.756 | 58.293 | 70.022 | 70.533 | 81.319 | 80.297 | 86.815 | 80.344 | 90.014 | 82.562 | 82.539 | 100.042 | 67.858 | 59.404 | 51.279 | 56.72 | 54.998 | 53.291 | 70.35 | 62.541 | 68.589 | 59.514 | 65.347 | 70.818 | 66.639 | 63.876 | 68.931 | 65.397 | 62.824 | 73.586 | 75.694 | 66.087 | 71.244 | 75.026 | 80.948 | 70.002 | 84.268 | 108.223 | 95.208 | 118.184 | 118.795 | 71.804 | 84.204 | 66.317 | 91.097 | 66.256 | 59.062 | 32.781 | 9.559 | 0 | 0 | 10.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.52 | 4.949 | 4.678 | 4.474 | 4.36 | 4.329 | 4.661 | 4.511 | 4.664 | 4.769 | 4.88 | 4.318 | 4.415 | 4.184 | 4.162 | 3.927 | 3.6 | 3.5 | 3.1 | 2.6 | 2.6 | 2.7 | 2.3 | 2.4 | 1.9 | 1.3 | 1.3 | 1.1 | 0.7 | 0.7 | 0.4 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0 | 0 |
Totaal kortlopende verplichtingen
| 169.415 | 164.668 | 168.206 | 176.426 | 200.426 | 208.797 | 202.147 | 210.654 | 213.683 | 199.5 | 201.044 | 210.468 | 172.768 | 158.596 | 146.636 | 132.154 | 134.439 | 141.175 | 165.146 | 159.919 | 173.958 | 177.58 | 171.816 | 175.781 | 163.828 | 170.271 | 169.743 | 163.297 | 162.862 | 173.851 | 174.886 | 164.611 | 162.674 | 174.482 | 182.479 | 172.727 | 172.038 | 372.731 | 239.942 | 250.566 | 248.797 | 152.555 | 158.718 | 137.725 | 123.016 | 90.333 | 83.649 | 94.427 | 31.596 | 36.355 | 29.891 | 29.137 | 27.767 | 27.737 | 26.652 | 25.97 | 24.398 | 20.287 | 21.992 | 23.553 | 18.621 | 19.455 | 20.632 | 24.561 | 24.928 | 21.841 | 25.113 | 24.923 | 21.164 | 22.776 | 22.059 | 20.212 | 17.695 | 19.538 | 19.179 | 18.411 | 16.042 | 17.732 | 16.281 | 14.312 | 17.23 | 13.729 | 11.095 | 10.204 | 10.168 | 10.05 | 8.969 | 8.677 | 8.336 | 7.705 | 7.828 | 8.432 | 7.756 | 7.802 | 7.519 | 8.225 | 7.794 | 8.248 | 7.853 | 8.012 | 7.7 | 7.1 | 6.5 | 12.9 | 5.2 | 5.8 | 5.5 | 5.6 | 4.8 | 4.9 | 4.9 | 4.9 | 3.1 | 3 | 2.3 | 2.2 | 1.7 | 1.1 | 1.1 | 0.9 | 1.3 | 0.8 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 25.42 | 11.78 | 11.392 | 12.162 | 12.692 | 13.346 | 9.88 | 10.67 | 11.738 | 6.165 | 7.22 | 7.693 | 8.353 | 9.326 | 21.002 | 12.567 | 10.032 | 9.493 | 10.52 | 11.823 | 12.603 | 14.702 | 18.481 | 22 | 23.286 | 24.571 | 25.857 | 27.143 | 19.5 | 20.429 | 21.357 | 22.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.136 | 0 | 0 | 0 | 2.109 | 2.126 | 2.141 | 2.157 | 2.172 | 2.187 | 2.202 | 2.216 | 0.03 | 0.064 | 0.098 | 0.13 | 0.162 | 0.21 | 0.265 | 0.318 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 19.109 | 18.88 | 19.193 | 23.655 | 28.559 | 27.399 | 25.439 | 25.214 | 23.581 | 22.727 | 22.026 | 21.133 | 17.98 | 15.661 | 14.074 | 14.227 | 13.436 | 13.489 | 14.463 | 16.039 | 15.742 | 16.652 | 17.307 | 18.422 | 16.009 | 15.098 | 15.139 | 15.2 | 14.181 | 14.087 | 12.942 | 12.922 | 11.993 | 10.635 | 8.463 | 7.627 | 6.908 | 6.069 | 5.359 | 5.946 | 5.528 | 4.618 | 3.219 | 3.315 | 3.156 | 3.155 | 3.137 | 3.181 | 2.663 | 2.656 | 2.656 | 2.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.574 | 0.558 | 0.537 | 0.723 | 6.889 | 6.995 | 7.075 | 5.638 | 4.084 | 4.511 | 6.258 | 7.341 | 0 | 0.227 | 0.227 | 0.227 | 0.568 | 0.572 | 0.537 | 0.622 | 0.7 | 0.742 | 1.391 | 1.662 | 1.836 | 2.995 | 4.141 | 7.069 | 2.625 | 4.197 | 4.916 | 5.952 | 10.784 | 11.91 | 14.694 | 16.04 | 24.697 | 36.293 | 43.035 | 55.835 | 65.393 | 97.955 | 102.463 | 105.901 | 112.499 | 51.194 | 54.436 | 54.693 | 6.76 | 6.76 | 6.76 | 6.76 | 7.52 | 7.52 | 0.207 | 0.207 | 0 | 0 | 0 | 0 | 0.62 | 0.62 | 0.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 36.381 | 35.55 | 34.557 | 36.1 | 50.056 | 50.661 | 48.091 | 48.182 | 65.579 | 73.23 | 77.135 | 74.573 | 78.458 | 77.415 | 62.203 | 71.459 | 32.723 | 31.004 | 28.451 | 34.721 | 31.88 | 30.667 | 29.283 | 28.274 | 31.39 | 30.95 | 32.364 | 34.534 | 30.403 | 27.795 | 26.232 | 24.28 | 34.919 | 43.289 | 31.51 | 29.161 | 29.606 | 42.002 | 50.211 | 55.521 | 60.493 | 15.869 | 15.649 | 35.493 | 29.066 | 10.514 | 7.416 | 7.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | 0.1 | -0.1 | -0.1 | 0 | 0 | -0.1 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 |
Totaal niet-vlottende verplichtingen
| 81.484 | 66.768 | 65.679 | 72.64 | 98.196 | 98.401 | 90.485 | 89.704 | 104.982 | 106.633 | 112.639 | 110.74 | 104.791 | 103.083 | 97.506 | 98.48 | 57.895 | 55.13 | 55.045 | 64.449 | 62.325 | 63.505 | 66.462 | 70.358 | 72.521 | 73.614 | 77.501 | 83.946 | 66.709 | 66.508 | 65.447 | 65.44 | 59.791 | 65.834 | 54.667 | 52.828 | 61.211 | 84.364 | 98.605 | 117.302 | 131.414 | 118.442 | 121.331 | 144.709 | 144.721 | 64.863 | 64.989 | 64.93 | 9.423 | 9.416 | 9.416 | 9.322 | 7.52 | 7.52 | 0.207 | 0.207 | 0 | 0 | 0 | 0 | 0.62 | 0.62 | 0.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.136 | 0 | 0 | 0 | 2.109 | 2.126 | 2.141 | 2.157 | 2.172 | 2.187 | 2.202 | 2.216 | 2.259 | 0.064 | 0.098 | 0.13 | 0.162 | 0.21 | 0.265 | 0.318 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 |
Totaal passiva
| 250.899 | 231.436 | 233.885 | 249.066 | 298.622 | 307.198 | 292.632 | 300.358 | 318.665 | 306.133 | 313.683 | 321.208 | 277.559 | 261.679 | 244.142 | 230.634 | 192.334 | 196.305 | 220.191 | 224.368 | 236.283 | 241.085 | 238.278 | 246.139 | 236.349 | 243.885 | 247.244 | 247.243 | 229.571 | 240.359 | 240.333 | 230.051 | 222.465 | 240.316 | 237.146 | 225.555 | 233.249 | 457.095 | 338.547 | 367.868 | 380.211 | 270.997 | 280.049 | 282.434 | 267.737 | 155.196 | 148.638 | 159.357 | 41.019 | 45.771 | 39.307 | 38.459 | 35.286 | 35.257 | 26.859 | 26.177 | 24.398 | 20.287 | 21.992 | 23.553 | 19.241 | 20.075 | 21.252 | 24.561 | 24.928 | 21.841 | 25.113 | 24.923 | 21.164 | 22.776 | 22.059 | 20.212 | 17.695 | 19.538 | 19.179 | 18.411 | 16.042 | 17.732 | 16.281 | 14.312 | 17.366 | 13.729 | 11.095 | 10.204 | 12.278 | 12.175 | 11.11 | 10.834 | 10.508 | 9.892 | 10.029 | 10.648 | 10.015 | 7.867 | 7.617 | 8.356 | 7.956 | 8.458 | 8.117 | 8.33 | 7.8 | 7.2 | 6.7 | 13.1 | 5.5 | 6 | 5.7 | 5.9 | 5 | 5 | 5.1 | 5.1 | 3.2 | 3 | 2.5 | 2.4 | 1.9 | 1.4 | 1.3 | 1 | 1.4 | 0.9 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.634 | 0 | 0.289 | 0.494 | 0 | 0 | 0 | 0.047 | 0.185 | 0 | 0 | 0.103 | 0.337 | 0 | 8.276 | 0.143 | 0.243 | 0.479 | 0 | 0.003 | 0 | 0 | 0 | 7.429 | 9.675 | 0 | 1.355 | 0 | 0 | 0 | 0 | 0.593 | 0.606 | 0 | 86.081 | 0.123 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0.094 | 0.316 | 0.153 | 0 | 0.023 | 0.15 | 0.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0 | 0 | 0 | 0 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 1.2 | 1.2 | 1.2 | 0 | 1.2 |
Gewone aandelen
| 0.2 | 0.199 | 0.197 | 0.195 | 0.194 | 0.193 | 0.19 | 0.187 | 0.186 | 0.186 | 0.185 | 0.182 | 0.182 | 0.181 | 0.181 | 0.155 | 0.15 | 0.15 | 0.149 | 0.148 | 0.148 | 0.147 | 0.146 | 0.146 | 0.146 | 0.146 | 0.145 | 0.145 | 0.143 | 0.142 | 0.142 | 0.142 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.14 | 0.139 | 0.139 | 0.139 | 0.134 | 0.133 | 0.133 | 0.131 | 0.102 | 0.101 | 0.101 | 0.275 | 0.27 | 0.27 | 0.269 | 0.269 | 0.268 | 0.268 | 0.265 | 0.263 | 0.262 | 0.262 | 0.261 | 0.259 | 0.259 | 0.259 | 0.259 | 0.259 | 0.258 | 0.255 | 0.256 | 0.256 | 0.127 | 0.126 | 0.124 | 0.124 | 0.123 | 0.123 | 0.123 | 0.123 | 0.123 | 0.122 | 0.122 | 0.122 | 0.121 | 0.121 | 0.12 | 0.08 | 0.07 | 0.067 | 0.065 | 0.065 | 0.065 | 0.065 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -2,278.266 | -2,251.652 | -2,225.909 | -2,199.926 | -2,184.97 | -2,137.691 | -2,099.076 | -2,076.852 | -2,074.462 | -2,093.211 | -2,068.826 | -2,047.878 | -2,043.042 | -2,024.966 | -2,004.807 | -1,985.896 | -1,996.926 | -1,591.864 | -1,563.878 | -1,542.175 | -1,539.385 | -1,532.444 | -1,533.596 | -1,531.326 | -1,537.633 | -1,536.954 | -1,533.403 | -1,523.906 | -1,513.926 | -1,503.769 | -1,497.782 | -1,483.925 | -1,469.164 | -1,448.337 | -1,429.847 | -1,406.706 | -1,174.363 | -273.09 | -250.159 | -33.871 | 58.135 | 89.463 | 89.636 | 85.549 | 87.54 | 94.167 | 96.966 | 112.503 | 116.735 | 111.552 | 108.534 | 104.012 | 98.226 | 92.369 | 88.375 | 83.385 | 79.081 | 75.905 | 73.573 | 74.016 | 71.624 | 70.045 | 69.196 | 69.9 | 67.888 | 64.179 | 60.083 | 56.284 | 51.988 | 48.751 | 45.118 | 41.96 | 38.307 | 35.747 | 32.811 | 30.796 | 27.646 | 25.48 | 22.589 | 20.193 | 17.895 | 15.361 | 12.969 | 11.064 | 9.554 | 7.568 | 6.052 | 4.908 | 3.314 | 1.591 | 1.073 | 1.798 | 0.878 | -0.101 | -0.518 | -0.716 | -0.83 | -1.001 | -1.328 | -1.704 | -2.9 | -3.8 | -4 | -3.8 | 0 | -0.1 | -0.5 | -0.5 | -1.5 | -1.5 | -1.4 | -1 | -3.9 | -4 | -4.5 | -4.5 | -5 | -5.1 | -5 | -4.9 | -4.3 | -3.8 |
Overige gereserveerde algehele resultaten
| -7.782 | -9.133 | -8.583 | -7.079 | -12.958 | -12.671 | -13.808 | -12.818 | -14.223 | -13.354 | -9.824 | -8.771 | -8.372 | -6.703 | -7.634 | -8.846 | -9.289 | -8.494 | -8.848 | -7.716 | -7.967 | -7.047 | -7.185 | -7.753 | -8.815 | -9.103 | -5.337 | -7.023 | -8.276 | -10.143 | -12.243 | -13.479 | -10.67 | -10.003 | -6.502 | -10.774 | -8.699 | -7.429 | -9.675 | -3.647 | -1.355 | 1.596 | 1.549 | 1.908 | 1.447 | -0.593 | -0.606 | -0.238 | -0.076 | -0.123 | 0.013 | -0.099 | 0.021 | -0.037 | 0.076 | -0.146 | -0.094 | -0.316 | -0.153 | -0.018 | -0.023 | -0.15 | -0.369 | -0.203 | -0.165 | 0.272 | 0.534 | 0.172 | 0.064 | -0.125 | -0.114 | -0.117 | -0.241 | -0.188 | -0.27 | -0.325 | -0.251 | -0.259 | -0.057 | 0.006 | -0.049 | -0.071 | -0.068 | -0.041 | -0.089 | -0.085 | -0.084 | -0.062 | -0.065 | -0.059 | -0.079 | -0.072 | -0.067 | -0.068 | -0.066 | -0.049 | -0.031 | -0.028 | -0.027 | -0.04 | -3.8 | -3.6 | -3.3 | -3 | -2.7 | -2.3 | -2 | -1.7 | -1.5 | -1.3 | -1 | -0.8 | -0.7 | -0.2 | -0.2 | -0.4 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | -0.1 |
Overige totale aandeelhoudersvermogen
| 3,117.626 | 3,111.057 | 3,100.445 | 3,091.649 | 3,080.877 | 3,073.396 | 3,057.157 | 3,048.915 | 3,037.225 | 3,030.088 | 3,021.166 | 3,012.481 | 3,001.685 | 2,992.833 | 2,984.048 | 2,753.955 | 2,722.839 | 2,717.963 | 2,711.83 | 2,706.894 | 2,701.974 | 2,695.622 | 2,687.499 | 2,681.048 | 2,675.762 | 2,670.404 | 2,667.023 | 2,663.274 | 2,655.754 | 2,644.579 | 2,637.561 | 2,633.129 | 2,625.844 | 2,617.284 | 2,611.612 | 2,605.957 | 2,600.287 | 2,587.168 | 2,579.874 | 2,568.149 | 2,560.256 | 2,428.978 | 2,420.211 | 2,412.197 | 2,404.852 | 1,477.121 | 1,469.379 | 1,459.294 | -142.195 | 82.326 | 80.615 | 79.343 | 77.54 | 76.958 | 76.045 | 68.778 | 63.564 | 61.885 | 60.935 | 55.325 | 53.715 | 53.321 | 53.096 | 52.607 | 52.228 | 65.763 | 63.545 | 67.121 | 66.736 | 65.083 | 60.361 | 55.7 | 54.574 | 57.327 | 56.462 | 55.675 | 64.49 | 64.488 | 64.182 | 64.566 | 64.007 | 63.638 | 63.271 | 62.753 | 60.275 | 30.669 | 28.457 | 27.855 | 27.684 | 27.863 | 27.993 | 29.516 | 29.84 | 29.929 | 29.929 | 29.929 | 29.918 | 30.228 | 30.503 | 30.466 | 30.4 | 35.3 | 35.2 | 34.9 | 35.1 | 36 | 35.6 | 35.3 | 30.1 | 29.9 | 29 | 28.2 | 28 | 24.5 | 24 | 22.4 | 16.4 | 12.8 | 12.2 | 9.7 | 5 | 3.4 |
Totaal eigen vermogen van aandeelhouders
| 831.778 | 850.471 | 866.15 | 884.839 | 883.143 | 923.227 | 944.463 | 959.432 | 948.726 | 923.709 | 942.701 | 956.014 | 950.453 | 961.345 | 971.788 | 759.368 | 716.774 | 1,117.755 | 1,139.253 | 1,157.151 | 1,154.77 | 1,156.278 | 1,146.864 | 1,142.115 | 1,129.46 | 1,124.493 | 1,128.428 | 1,132.49 | 1,133.695 | 1,130.809 | 1,127.678 | 1,135.867 | 1,146.151 | 1,159.085 | 1,175.404 | 1,188.618 | 1,417.366 | 2,306.789 | 2,320.179 | 2,530.77 | 2,617.175 | 2,520.171 | 2,511.529 | 2,499.787 | 2,493.97 | 1,570.797 | 1,565.84 | 1,571.66 | 203.88 | 194.026 | 189.432 | 183.311 | 176.055 | 169.558 | 164.764 | 152.282 | 142.815 | 137.737 | 134.618 | 129.583 | 125.575 | 123.475 | 122.182 | 122.562 | 120.211 | 130.471 | 124.416 | 123.834 | 119.044 | 113.837 | 105.49 | 97.792 | 92.763 | 93.01 | 89.126 | 86.269 | 92.008 | 89.833 | 86.837 | 84.887 | 81.975 | 79.049 | 76.294 | 73.896 | 69.819 | 38.223 | 34.492 | 32.766 | 30.998 | 29.459 | 29.051 | 31.303 | 30.712 | 29.821 | 29.407 | 29.226 | 29.118 | 29.26 | 29.209 | 28.783 | 27.6 | 27.9 | 27.9 | 28.1 | 32.4 | 33.6 | 33.1 | 33.1 | 27.1 | 27.1 | 26.6 | 26.4 | 23.4 | 20.3 | 19.3 | 17.5 | 12.4 | 8.7 | 8.2 | 5.8 | 0.6 | 0.7 |
Totaal eigen vermogen
| 831.778 | 850.471 | 866.15 | 884.839 | 883.143 | 923.227 | 944.463 | 959.432 | 948.726 | 923.709 | 942.701 | 956.014 | 950.453 | 961.572 | 972.015 | 759.595 | 717.342 | 1,118.327 | 1,139.79 | 1,157.773 | 1,155.47 | 1,157.02 | 1,147.673 | 1,142.967 | 1,130.391 | 1,125.49 | 1,128.411 | 1,132.507 | 1,133.755 | 1,130.862 | 1,127.769 | 1,135.998 | 1,146.279 | 1,159.261 | 1,175.655 | 1,188.801 | 1,417.639 | 2,307.138 | 2,320.651 | 2,531.239 | 2,617.67 | 2,520.171 | 2,511.529 | 2,499.787 | 2,494.556 | 1,570.954 | 1,566.451 | 1,572.156 | 204.446 | 194.026 | 189.432 | 183.311 | 176.055 | 169.558 | 164.764 | 152.282 | 142.815 | 137.737 | 134.618 | 129.583 | 125.575 | 123.475 | 122.182 | 122.562 | 120.211 | 130.471 | 124.416 | 123.834 | 119.044 | 113.837 | 105.49 | 97.792 | 92.763 | 93.01 | 89.126 | 86.269 | 92.008 | 89.833 | 86.837 | 84.887 | 81.975 | 79.049 | 76.294 | 73.896 | 69.819 | 38.223 | 34.492 | 32.766 | 30.998 | 29.459 | 29.051 | 31.303 | 30.712 | 29.821 | 29.407 | 29.226 | 29.118 | 29.26 | 29.209 | 28.783 | 27.6 | 27.9 | 27.9 | 28.1 | 32.4 | 33.6 | 33.1 | 33.1 | 27.1 | 27.1 | 26.6 | 26.4 | 23.4 | 20.3 | 19.3 | 17.5 | 12.4 | 8.7 | 8.2 | 5.8 | 0.6 | 0.7 |
Totaal passiva en aandeelhoudersvermogen
| 1,082.677 | 1,081.907 | 1,100.035 | 1,133.905 | 1,181.765 | 1,230.425 | 1,237.095 | 1,259.79 | 1,267.391 | 1,229.842 | 1,256.384 | 1,277.222 | 1,228.012 | 1,223.024 | 1,215.93 | 990.002 | 909.108 | 1,314.06 | 1,359.444 | 1,381.519 | 1,391.053 | 1,397.363 | 1,385.142 | 1,388.254 | 1,365.809 | 1,368.378 | 1,375.655 | 1,379.75 | 1,363.326 | 1,371.221 | 1,368.102 | 1,366.049 | 1,368.744 | 1,399.577 | 1,412.801 | 1,414.356 | 1,650.888 | 2,764.233 | 2,659.198 | 2,899.107 | 2,997.881 | 2,791.168 | 2,791.578 | 2,782.221 | 2,762.293 | 1,726.15 | 1,715.089 | 1,731.513 | 244.899 | 239.797 | 228.739 | 221.77 | 211.341 | 204.815 | 191.623 | 178.46 | 167.213 | 158.024 | 156.609 | 153.137 | 144.816 | 143.551 | 143.434 | 147.123 | 145.139 | 152.312 | 149.529 | 148.757 | 140.208 | 136.613 | 127.549 | 118.004 | 110.458 | 112.548 | 108.306 | 104.68 | 108.05 | 107.565 | 103.118 | 99.199 | 99.341 | 92.778 | 87.389 | 84.1 | 82.097 | 50.398 | 45.603 | 43.6 | 41.506 | 39.351 | 39.08 | 41.951 | 40.728 | 37.687 | 37.024 | 37.582 | 37.074 | 37.718 | 37.327 | 37.113 | 35.4 | 35.1 | 34.6 | 41.2 | 37.9 | 39.6 | 38.8 | 39 | 32.1 | 32.1 | 31.7 | 31.5 | 26.6 | 23.3 | 21.8 | 19.9 | 14.3 | 10.1 | 9.5 | 6.8 | 2 | 1.6 |