Steel Connect, Inc.
NASDAQ:STCN
12.44 (USD) • At close December 26, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q1 | 2024 Q4 | 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 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 233.927 | 248.614 | 269.237 | 276.422 | 276.705 | 121.372 | 62.738 | 62.427 | 59.948 | 53.142 | 49.914 | 64.646 | 81.33 | 96.931 | 97.582 | 87.649 | 104.522 | 75.887 | 90.189 | 30.197 | 41.214 | 32.548 | 20.364 | 92.899 | 83.366 | 92.138 | 99.723 | 106.433 | 119.768 | 110.67 | 111.945 | 114.334 | 105.284 | 130.79 | 149.636 | 141.434 | 144.143 | 119.431 | 151.425 | 122.872 | 104.308 | 183.515 | 170.554 | 75.274 | 67.553 | 77.916 | 71.176 | 51.79 | 58.355 | 52.369 | 78.45 | 95.618 | 111.526 | 111.225 | 119.12 | 154.217 | 145.924 | 161.364 | 159.897 | 163.97 | 174.402 | 168.767 | 167.503 | 135.363 | 120.83 | 160.585 | 247.918 | 264.484 | 202.464 | 169.481 | 137.325 | 159.049 | 130.28 | 131.728 | 122.497 | 159.701 | 154.091 | 192.45 | 186.913 | 188.297 | 179.934 | 271.871 | 259.716 | 264.102 | 267.73 | 196.916 | 207.883 | 174.712 | 193.327 | 257.21 | 328.903 | 412.06 | 650.829 | 710.704 | 845.83 | 964.813 | 1,163.718 | 639.666 | 674.288 | 880.7 | 705 | 468.9 | 41.8 | 106.3 | 6.6 | 61.5 | 48.7 | 30.1 | 57.2 | 59.8 | 61.7 | 73.6 | 53.7 | 63.4 | 63.9 | 23.2 | 64.2 | 9.4 | 15.3 | 2.8 | 2.5 | 3 | 3.2 | 0 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.898 | 11.373 | 11.029 | 14.943 | 16.768 | 16.937 | 27.982 | 42.392 | 78.716 | 74.835 | 71.608 | 72.097 | 22.793 | 0 | 0 | 0 | 0.061 | 0.051 | 0.014 | 0.13 | 0.131 | 0.132 | 0.132 | 0.133 | 0.131 | 0.13 | 0.222 | 0.233 | 0.27 | 0.335 | 0.284 | 0.284 | 10.44 | 0.338 | 0.333 | 0.435 | 1.517 | 0.674 | 0.731 | 58.74 | 112.809 | 112.948 | 116 | 91.956 | 97.004 | 90.46 | 3.274 | 0.246 | 0.278 | 0.232 | 0.301 | 0.274 | 0.292 | 0.486 | 1.349 | 1.943 | 79.151 | 43.037 | 1.845 | 89.692 | 104.606 | 141.144 | 147.446 | 13.655 | 110.134 | 121.435 | 263.537 | 513.396 | 1,595.011 | 1,381.481 | 2,378.7 | 1,776.6 | 1,532.3 | 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
| 233.927 | 248.614 | 269.237 | 276.422 | 276.705 | 121.372 | 62.738 | 62.427 | 59.948 | 53.142 | 49.914 | 64.646 | 81.33 | 96.931 | 97.582 | 87.649 | 104.522 | 75.887 | 90.189 | 30.197 | 41.214 | 32.548 | 20.364 | 92.899 | 83.366 | 92.138 | 99.723 | 106.433 | 119.768 | 122.568 | 123.318 | 125.363 | 120.227 | 147.558 | 166.573 | 169.416 | 186.535 | 198.147 | 226.26 | 194.48 | 176.405 | 206.308 | 170.554 | 75.274 | 67.553 | 77.977 | 71.227 | 51.804 | 58.485 | 52.5 | 78.582 | 95.75 | 111.659 | 111.356 | 119.25 | 154.439 | 146.157 | 161.634 | 160.232 | 164.254 | 174.686 | 179.207 | 167.841 | 135.696 | 121.265 | 162.102 | 248.592 | 265.215 | 261.204 | 282.29 | 250.273 | 275.049 | 222.236 | 228.732 | 212.957 | 162.975 | 154.337 | 192.728 | 187.145 | 188.598 | 180.208 | 272.163 | 260.202 | 265.451 | 269.673 | 276.067 | 250.92 | 176.557 | 283.019 | 361.816 | 470.047 | 559.506 | 664.484 | 820.838 | 967.265 | 1,228.35 | 1,677.114 | 2,234.677 | 2,055.769 | 3,259.4 | 2,481.6 | 2,001.2 | 41.8 | 106.3 | 6.6 | 61.5 | 48.7 | 30.1 | 57.2 | 59.8 | 61.7 | 73.6 | 53.7 | 63.4 | 63.9 | 23.2 | 64.2 | 9.4 | 15.3 | 2.8 | 2.5 | 3 | 3.2 | 0 | 0 |
Nettovorderingen
| 34.543 | 33.443 | 32.156 | 29.548 | 28.438 | 183.116 | 36.948 | 37.18 | 35.68 | 40.083 | 43.932 | 68.971 | 74.841 | 36.547 | 72.048 | 86.455 | 79.898 | 93.072 | 83 | 118.291 | 113.817 | 112.141 | 113.204 | 103.359 | 115.747 | 99.254 | 99.682 | 110.834 | 85.091 | 81.45 | 93.402 | 104.214 | 128.534 | 111.336 | 121.516 | 162.044 | 170.15 | 131.216 | 121.689 | 133.027 | 157.436 | 123.948 | 139.051 | 145.48 | 161.378 | 142.098 | 151.66 | 151.573 | 164.707 | 148.931 | 163.824 | 156.195 | 187.952 | 146.411 | 135.622 | 140.892 | 186.479 | 159.768 | 146.203 | 150.311 | 194.142 | 171.09 | 165.833 | 186.93 | 222.909 | 213.096 | 184.888 | 191.392 | 212.214 | 185.574 | 211.953 | 196.406 | 201.602 | 175.391 | 188.928 | 215.925 | 226.988 | 162.913 | 179.586 | 192.459 | 185.142 | 54.296 | 58.493 | 54.123 | 53.902 | 55.209 | 52.593 | 60.173 | 64.365 | 38.221 | 62.988 | 68.838 | 84.221 | 100.29 | 130.548 | 193.872 | 219.138 | 232.104 | 213.576 | 158.3 | 98.4 | 41.8 | 30.2 | 23.8 | 29.2 | 21.4 | 17 | 15.9 | 31.5 | 29 | 22.4 | 21.7 | 16.3 | 11.7 | 10.7 | 1.2 | 3.4 | 2.7 | 7.1 | 5.8 | 6.5 | 5.7 | 5.6 | 11.5 | 4.7 |
Voorraad
| 8.667 | 6.733 | 7.474 | 7.742 | 6.756 | 8.569 | 6.919 | 8.916 | 8.991 | 8.151 | 9.837 | 19.428 | 18.166 | 16.228 | 15.673 | 13.942 | 14.829 | 15.354 | 19.522 | 24.241 | 25.81 | 23.674 | 25.404 | 29.431 | 29.969 | 47.786 | 46.184 | 45.211 | 31.535 | 34.369 | 34.702 | 36.927 | 46.366 | 40.27 | 40.711 | 48.235 | 57.754 | 48.74 | 65.746 | 66.887 | 54.196 | 65.269 | 62.275 | 68.89 | 81.002 | 61.322 | 70.331 | 83.053 | 89.793 | 83.99 | 93.653 | 94.675 | 95.429 | 77.102 | 83.263 | 79.667 | 80.007 | 74.096 | 66.27 | 67.107 | 71.037 | 63.023 | 68.479 | 79.644 | 101.21 | 85.897 | 68.898 | 64.691 | 70.999 | 60.945 | 67.566 | 85.453 | 93.832 | 77.887 | 84.538 | 92.163 | 98.333 | 78.689 | 85.6 | 72.35 | 61.32 | 34.46 | 43.275 | 47.263 | 33.214 | 30.475 | 41.158 | 35.56 | 41.82 | 47.918 | 41.319 | 47.297 | 58.77 | 0 | 0 | 0 | 0 | 0 | 40.209 | 19.8 | 17.7 | 8.4 | 9 | 10.3 | 9.5 | 8.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Overige vlottende activa
| 6.262 | 7.038 | 8.027 | 12.841 | 9.822 | 6.217 | 8.143 | 9.577 | 8.548 | 8.454 | 11.911 | 25.536 | 25.022 | 34.765 | 33.162 | 31.284 | 37.151 | 39.23 | 41.539 | 50.805 | 52.011 | 44.961 | 43.469 | 42.586 | 46.972 | 25.103 | 24.631 | 30.278 | 19.816 | 19.459 | 20.245 | 19.188 | 21.887 | 20.727 | 35.52 | 54.714 | 50.517 | 35.539 | 25.18 | 21.435 | 19.759 | 10.243 | 11.747 | 10.774 | 10.061 | 9.75 | 10.996 | 12.09 | 10.323 | 10.466 | 9.25 | 10.325 | 10.12 | 11.095 | 13.803 | 12.084 | 13.488 | 14.226 | 12.02 | 13.06 | 10.135 | 22.773 | 8.336 | 10.2 | 11.275 | 12.82 | 10.715 | 11.895 | 12.201 | 11.75 | 13.243 | 11.238 | 14.426 | 13.6 | 13.858 | 10.827 | 12.836 | 14.712 | 15.772 | 16.586 | 20.337 | 10.707 | 33.164 | 37.148 | 37.853 | 24.03 | 24.919 | 83.377 | 51.217 | 202.873 | 67.401 | 58.161 | 53.48 | 52.093 | 118.66 | 145.47 | 108.112 | 105.094 | 55.323 | 50.3 | 29.1 | 5.9 | 914.8 | 961.5 | 97.6 | 13.9 | 13 | 11.1 | 14.4 | 17.9 | 20.3 | 12 | 11.6 | 15.5 | 24.1 | 32.9 | 4.2 | 60.3 | 47.4 | 39.3 | 1.1 | 0.5 | 0.3 | 0.3 | 0.5 |
Totaal vlottende activa
| 283.399 | 295.828 | 314.45 | 321.372 | 317.783 | 319.274 | 114.748 | 118.1 | 113.167 | 109.83 | 115.594 | 178.581 | 199.359 | 213.398 | 218.465 | 219.33 | 236.4 | 223.543 | 234.25 | 223.534 | 232.852 | 213.324 | 202.441 | 268.275 | 276.054 | 263.53 | 270.22 | 292.756 | 256.21 | 257.846 | 271.667 | 285.692 | 317.014 | 319.891 | 364.32 | 434.409 | 464.956 | 413.642 | 438.875 | 415.829 | 407.796 | 405.768 | 383.627 | 300.418 | 319.994 | 291.086 | 304.214 | 298.52 | 323.308 | 295.887 | 345.309 | 356.945 | 405.16 | 345.745 | 351.938 | 387.082 | 426.131 | 409.724 | 384.725 | 394.732 | 450 | 426.093 | 410.489 | 412.47 | 456.659 | 473.915 | 513.093 | 533.193 | 556.618 | 540.559 | 543.035 | 568.146 | 532.096 | 495.61 | 500.281 | 481.89 | 492.494 | 449.075 | 468.103 | 469.993 | 447.007 | 382.366 | 395.134 | 403.985 | 394.642 | 385.781 | 369.59 | 355.667 | 440.421 | 558.69 | 641.755 | 733.802 | 860.955 | 1,025.704 | 1,216.473 | 1,567.692 | 2,004.364 | 2,571.875 | 2,364.877 | 3,487.8 | 2,626.8 | 2,057.3 | 995.8 | 1,101.9 | 142.9 | 105.1 | 78.7 | 57.1 | 103.1 | 106.7 | 104.4 | 107.3 | 81.6 | 90.6 | 98.7 | 57.3 | 71.8 | 72.4 | 70 | 48.1 | 10.2 | 9.3 | 9.2 | 11.9 | 5.3 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 24.197 | 26.284 | 28.06 | 29.246 | 29.721 | 30.796 | 32.293 | 34.031 | 20.995 | 23.189 | 25.582 | 99.349 | 104.651 | 109.698 | 117.671 | 119.587 | 127.036 | 135.818 | 143.589 | 151.738 | 89.645 | 91.268 | 97.26 | 100.472 | 104.658 | 106.632 | 103.775 | 105.411 | 15.446 | 18.555 | 19.867 | 20.983 | 21.826 | 22.271 | 22.652 | 21.494 | 22.733 | 22.736 | 23.764 | 22.571 | 23.539 | 25.126 | 27.009 | 28.911 | 32.15 | 34.29 | 35.329 | 38.193 | 39.951 | 40.772 | 42.648 | 43.371 | 44.716 | 47.299 | 49.935 | 49.942 | 52.21 | 52.906 | 54.857 | 56.348 | 58.94 | 61.178 | 63.7 | 66.259 | 69.244 | 74.889 | 65.5 | 60.967 | 58.255 | 55.107 | 53.162 | 50.915 | 50.003 | 46.02 | 42.735 | 42.942 | 42.797 | 42.863 | 41.018 | 40.675 | 40.411 | 7.246 | 7.234 | 6.809 | 6.822 | 8.598 | 15.923 | 26.241 | 61.864 | 68.762 | 135.049 | 149.323 | 156.55 | 209.554 | 243.481 | 258.949 | 283.767 | 259.27 | 219.894 | 168 | 99.3 | 24.8 | 17.9 | 13.1 | 13.2 | 14 | 9.3 | 8.8 | 11.2 | 11.1 | 10.5 | 9.3 | 10.1 | 8.5 | 7.1 | 6.8 | 2 | 1.3 | 2.7 | 2.4 | 2.3 | 2.4 | 2.3 | 2.1 | 2.2 |
Goodwill
| 19.703 | 19.703 | 22.785 | 22.785 | 22.785 | 22.785 | 0 | 0 | 0 | 0 | 0 | 231.47 | 231.47 | 231.47 | 231.47 | 257.128 | 257.128 | 257.128 | 257.128 | 257.128 | 257.128 | 257.128 | 257.128 | 257.128 | 254.352 | 255.103 | 255.361 | 259.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 3.058 | 16.207 | 16.207 | 42.007 | 42.007 | 25.708 | 25.708 | 25.708 | 25.708 | 190.392 | 190.012 | 184.159 | 178.124 | 178.077 | 178.276 | 181.376 | 179.314 | 181.388 | 181.239 | 181.607 | 181.925 | 184.366 | 179.95 | 0 | 0 | 0 | 129 | 22.122 | 22.122 | 22.122 | 22.122 | 22.123 | 0 | 145.339 | 0 | 0 | 0 | 398.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.143 | 31.036 | 31.929 | 32.821 | 33.714 | 34.589 | 0 | 0 | 0 | 0 | 0 | 106.92 | 110.823 | 115.005 | 119.187 | 123.369 | 128.728 | 135.263 | 141.799 | 148.334 | 155.241 | 162.518 | 169.796 | 177.074 | 184.865 | 192.964 | 198.848 | 206.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.131 | 0.399 | 0.667 | 0.935 | 1.204 | 1.484 | 1.764 | 2.045 | 2.327 | 2.612 | 2.897 | 3.182 | 4.029 | 4.36 | 4.699 | 5.736 | 6.798 | 22.495 | 24.173 | 25.852 | 27.509 | 21.748 | 23.12 | 24.492 | 25.865 | 27.237 | 29.292 | 16.258 | 10.237 | 10.97 | 11.719 | 12.922 | 14.128 | 15.334 | 16.54 | 17.746 | 200.877 | 204.524 | 201.314 | 206.661 | 204.44 | 201.524 | 22.122 | 22.122 | 22.122 | 22.122 | 22.122 | 22.123 | 22.123 | 0 | 151.759 | 271.718 | 335.27 | 0 | 561.501 | 1,355.347 | 2,151.457 | 4,790.166 | 4,955.076 | 5,552.796 | 4,002.4 | 2,512 | 149.7 | 148.3 | 47.1 | 48.6 | 49.7 | 27 | 16.4 | 17.2 | 17.1 | 16.7 | 17.1 | 18.9 | 2.3 | 1.4 | 1.4 | 1.2 | 0 | 0.5 | 0.5 | 0.5 | 0 | 0.5 | 0.5 | 0 |
Goodwill en immateriële activa
| 49.846 | 50.739 | 54.714 | 55.606 | 56.499 | 57.374 | 0 | 0 | 0 | 0 | 0 | 338.39 | 342.293 | 346.475 | 350.657 | 380.497 | 385.856 | 392.391 | 398.927 | 405.462 | 412.369 | 419.646 | 426.924 | 434.202 | 439.217 | 448.067 | 454.209 | 465.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.058 | 3.189 | 3.457 | 3.725 | 3.993 | 4.262 | 4.542 | 4.822 | 5.103 | 5.385 | 5.67 | 5.955 | 6.24 | 7.087 | 7.418 | 7.757 | 8.794 | 9.856 | 38.702 | 40.38 | 67.859 | 69.516 | 47.456 | 48.828 | 50.2 | 51.573 | 217.629 | 219.304 | 200.417 | 188.361 | 189.047 | 189.995 | 194.298 | 193.442 | 196.722 | 197.779 | 199.353 | 200.877 | 204.524 | 201.314 | 206.661 | 204.44 | 201.524 | 22.122 | 22.122 | 22.122 | 22.122 | 22.122 | 22.123 | 22.123 | 145.339 | 151.759 | 271.718 | 335.27 | 398.105 | 561.501 | 1,355.347 | 2,151.457 | 4,790.166 | 4,955.076 | 5,552.796 | 4,002.4 | 2,512 | 149.7 | 148.3 | 47.1 | 48.6 | 49.7 | 27 | 16.4 | 17.2 | 17.1 | 16.7 | 17.1 | 18.9 | 2.3 | 1.4 | 1.4 | 1.2 | 0 | 0.5 | 0.5 | 0.5 | 0 | 0.5 | 0.5 | 0 |
Langetermijnbeleggingen
| 48.693 | 41.376 | 14.293 | 3.174 | 3.443 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.278 | 7.188 | 7.199 | 7.172 | 7 | 8.071 | 7.837 | 7.97 | 9.326 | 9.556 | 11.08 | 10.803 | 10.796 | 12.352 | 12.642 | 12.016 | 14.073 | 12.997 | 13.103 | 13.016 | 13.022 | 13.18 | 12.514 | 12.369 | 14.57 | 29.313 | 35.785 | 0 | 35.442 | 35.029 | 35.191 | 0 | 26.736 | 27.214 | 24.461 | 0 | 22.816 | 27.957 | 26.775 | 0 | 24.462 | 24.982 | 23.453 | 0 | 17.745 | 18.439 | 18.799 | 0 | 21.506 | 0 | 41.731 | 0 | 69.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 67.86 | 68.315 | 71.065 | -0 | 0 | 0.3 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.785 | 0 | -35.442 | -35.029 | -35.191 | 0 | -26.736 | -27.214 | -24.461 | 0 | -22.816 | -27.957 | -26.775 | 0 | -24.462 | -24.982 | -23.453 | 0 | -17.745 | -18.439 | -18.799 | 0 | -21.506 | 0 | -41.731 | 0 | -69.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.763 | 3.086 | 2.88 | 3.317 | 3.149 | 3.737 | 3.899 | 3.981 | 3.772 | 3.93 | 6.123 | 6.364 | 6.851 | 6.81 | 7.062 | 6.482 | 7.065 | 7.42 | 7.9 | 8.161 | 62.648 | 7.325 | 8.125 | 8.095 | 7.798 | 8.821 | 14.829 | 6.039 | 4.604 | 4.897 | 4.937 | 5.523 | 6.343 | 6.783 | 9.954 | 9.455 | 9.923 | 10.124 | 7.6 | 8.245 | 8.809 | 9.855 | 7.357 | 5.389 | 5.706 | 5.528 | 6.991 | 6.671 | 6.686 | 5.465 | 10.081 | 10.318 | 9.51 | 9.545 | 10.402 | 10.307 | 10.022 | 9.76 | 10.14 | 9.741 | 8.111 | 7.353 | 6.757 | 6.742 | 42.193 | 42.452 | 47.63 | 42.241 | 44.795 | 33.467 | 29.756 | 30.231 | 27.456 | 23.81 | 28.361 | 33.905 | 30.439 | 28.432 | 30.214 | 30.838 | 29.226 | 22.032 | 21.203 | 22.68 | 24.165 | 38.84 | 40.703 | 50.957 | 52.053 | 91.127 | 109.593 | 119.263 | 345.524 | 388.806 | 757.575 | 791.502 | 795.205 | 770.886 | 801.804 | 608.6 | 193.6 | 172.8 | 84.6 | 77.8 | 121.7 | 68.7 | 37.6 | 32.2 | 15.3 | 13.5 | 9.9 | 12.6 | 8.7 | 8.1 | 10 | 7.9 | 4.8 | 5.7 | 2.6 | 0.7 | 0.6 | 1 | 0.3 | 0.1 | 0.6 |
Totaal niet-vlottende activa
| 193.359 | 189.8 | 171.012 | 91.343 | 92.812 | 91.907 | 36.192 | 38.012 | 24.767 | 27.919 | 31.705 | 444.103 | 453.795 | 462.983 | 475.39 | 506.566 | 519.957 | 535.629 | 550.416 | 565.361 | 564.662 | 518.239 | 532.309 | 542.769 | 551.673 | 563.52 | 572.813 | 577.354 | 20.05 | 23.452 | 24.804 | 26.506 | 28.169 | 29.054 | 32.606 | 30.949 | 32.656 | 32.86 | 36.7 | 41.193 | 43.004 | 45.878 | 45.359 | 46.633 | 50.235 | 52.61 | 56.749 | 59.805 | 63.387 | 62.995 | 69.765 | 73.128 | 74.286 | 76.617 | 83.204 | 83.102 | 114.037 | 116.062 | 145.878 | 148.785 | 127.021 | 129.728 | 135.227 | 153.887 | 329.066 | 336.645 | 313.547 | 291.569 | 292.097 | 278.569 | 277.216 | 274.588 | 274.181 | 267.609 | 270.449 | 277.724 | 277.76 | 272.609 | 277.893 | 275.953 | 271.161 | 51.4 | 50.559 | 51.611 | 53.109 | 69.56 | 78.749 | 99.321 | 259.256 | 311.648 | 516.36 | 603.856 | 900.179 | 1,159.861 | 2,356.403 | 3,201.908 | 5,869.138 | 5,985.232 | 6,574.494 | 4,779 | 2,804.9 | 347.3 | 250.8 | 138 | 183.5 | 132.4 | 73.9 | 57.4 | 43.7 | 41.7 | 37.1 | 39 | 37.7 | 18.9 | 18.5 | 16.1 | 8 | 7 | 5.8 | 3.6 | 3.4 | 3.4 | 3.1 | 2.7 | 2.8 |
Totaal activa
| 476.758 | 485.628 | 485.462 | 412.715 | 410.595 | 411.181 | 150.94 | 156.112 | 137.934 | 137.749 | 147.299 | 622.684 | 653.154 | 676.381 | 693.855 | 725.896 | 756.357 | 759.172 | 784.666 | 788.895 | 797.514 | 731.563 | 734.75 | 811.044 | 827.727 | 827.05 | 843.033 | 870.11 | 276.26 | 281.298 | 296.471 | 312.198 | 345.183 | 348.945 | 396.926 | 465.358 | 497.612 | 446.502 | 475.575 | 457.022 | 450.8 | 451.646 | 428.986 | 347.051 | 370.229 | 343.696 | 360.963 | 358.325 | 386.695 | 358.882 | 415.074 | 430.073 | 479.446 | 422.362 | 435.142 | 470.184 | 540.168 | 525.786 | 530.603 | 543.517 | 577.021 | 555.821 | 545.716 | 566.357 | 785.725 | 810.56 | 826.64 | 824.762 | 848.715 | 819.128 | 820.251 | 842.734 | 806.277 | 763.219 | 770.73 | 759.614 | 770.254 | 721.684 | 745.996 | 745.946 | 718.168 | 433.766 | 445.693 | 455.596 | 447.751 | 455.341 | 448.339 | 454.988 | 699.677 | 870.338 | 1,158.115 | 1,337.658 | 1,761.134 | 2,185.565 | 3,572.876 | 4,769.6 | 7,873.502 | 8,557.107 | 8,939.371 | 8,266.8 | 5,431.7 | 2,404.6 | 1,246.6 | 1,239.9 | 326.4 | 237.5 | 152.6 | 114.5 | 146.8 | 148.4 | 141.5 | 146.3 | 119.3 | 109.5 | 117.2 | 73.4 | 79.8 | 79.4 | 75.8 | 51.7 | 13.6 | 12.7 | 12.3 | 14.6 | 8.1 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 29.031 | 25.219 | 27.494 | 25.463 | 24.889 | 26.514 | 26.29 | 32.805 | 31.633 | 30.553 | 28.724 | 57.33 | 51.92 | 29.829 | 56.757 | 56.779 | 70.539 | 70.002 | 74.269 | 86.148 | 95.091 | 85.898 | 83.234 | 84.603 | 90.773 | 78.212 | 78.947 | 85.01 | 74.507 | 71.476 | 81.145 | 91.145 | 109.222 | 114.432 | 113.514 | 158.564 | 185.26 | 120.118 | 162.001 | 132.201 | 103.289 | 105.045 | 99.977 | 112.236 | 131.691 | 110.148 | 112.417 | 125.472 | 141.63 | 110.52 | 135.775 | 135.97 | 164.196 | 114.588 | 111 | 111.205 | 144.93 | 132.098 | 108.73 | 112.756 | 135.99 | 122.125 | 106.563 | 129.275 | 166.042 | 168.19 | 142.995 | 155.154 | 175.066 | 151.233 | 142.53 | 180.6 | 181.509 | 151.077 | 149.827 | 156.499 | 177.761 | 134.252 | 154.088 | 160.748 | 148.245 | 37.055 | 41.743 | 53.318 | 37.387 | 39.254 | 42.81 | 40.774 | 44.723 | 20.97 | 45.243 | 65.686 | 57.499 | 59.5 | 96.769 | 116.085 | 125.355 | 128.627 | 408.429 | 319.5 | 200.6 | 74.371 | 19.1 | 12.2 | 17 | 10.8 | 8.6 | 8.5 | 13 | 10 | 8.6 | 6.6 | 8.4 | 7.3 | 8.8 | 6.3 | 1.2 | 0.9 | 1.2 | 1.5 | 1.5 | 1.2 | 1.3 | 1 | 1.1 |
Kortlopende schulden
| 0 | 21.222 | 21.793 | 21.93 | 21.007 | 15.946 | 15.988 | 7.665 | 5.581 | 12.932 | 7.613 | 373.874 | 18.87 | 28.922 | 18.789 | 18.828 | 19.532 | 34.163 | 43.12 | 26.522 | 20.328 | 11.859 | 15.729 | 54.355 | 53.302 | 56.001 | 75.001 | 11.725 | 0 | 0 | 0 | 0 | 4.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.265 | 4.453 | 0 | 0 | 0 | 0 | 0.064 | 0.099 | 0.093 | 0.073 | 0.079 | 0.029 | 0.037 | 0.094 | 9.719 | 0.038 | 0.026 | 0.091 | 6.734 | 7.473 | 6.699 | 7.811 | 8.456 | 10.903 | 0.216 | 0.349 | 0.461 | 0.517 | 25.263 | 0.459 | 0.456 | 0.444 | 0.341 | 0.386 | 0.38 | 0.37 | 0.378 | 26.759 | 25.448 | 16.481 | 16.309 | 15.963 | 16.322 | 5.632 | 6.035 | 6.622 | 1.585 | 1.397 | 64.625 | 95.587 | 115.71 | 118.207 | 0 | 39.807 | 40.781 | 47.751 | 142.222 | 529.671 | 453.166 | 16.3 | 36.5 | 25.258 | 24.8 | 39.3 | 41.8 | 44.3 | 26.7 | 26.2 | 15.9 | 25.7 | 15 | 14.7 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 2.3 | 2.5 |
Belastingschulden
| 1.97 | 1.863 | 1.796 | 1.597 | 2.715 | 2.811 | 2.929 | 2.847 | 3.385 | 3.344 | 3.631 | 57.952 | 56.509 | 57.152 | 58.409 | 63.521 | 62.207 | 60.744 | 56.722 | 55.217 | 53.601 | 59.057 | 28.222 | 28.134 | 28.736 | 29.804 | 30.268 | 5.215 | 3.403 | 2.272 | 3.371 | 2.509 | 2.863 | 3.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.335 | 0 | 0 | 0 | 1.26 | 0.18 | 0 | 0 | 0.242 | 0.048 | 1.26 | 1.377 | 1.155 | 1.803 | 1.448 | 1.679 | 2.507 | 1.027 | 1.729 | 3.088 | 1.95 | 7.288 | 6.993 | 7.035 | 6.328 | 5.502 | 1.72 | 3.393 | 2.936 | 2.778 | 7.419 | 30.341 | 29.346 | 0 | 24.622 | 99.4 | 98.48 | 95.653 | 95.076 | 0 | 94.217 | 93.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.271 | 2.762 | 2.947 | 2.54 | 2.574 | 2.949 | 3.489 | 2.357 | 2.705 | 3.099 | 10.599 | 15.37 | 13.452 | 9.744 | 8.278 | 9.16 | 8.551 | 7.697 | 8.89 | 13.578 | 11.816 | 8.857 | 10.44 | 11.006 | 12.638 | 12.357 | 10.457 | 0 | 0 | 0 | 0 | 62.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.847 | 61.091 | 0 | 0 | 0 | 60.272 | 63.529 | 44.997 | 74.702 | 63.874 | 73.493 | 42.754 | 45.666 | 38.02 | 41.932 | 40.878 | 49.239 | 48.409 | 0 | 0 | 0 | 0 | 0 | 53.192 | 62.624 | 60.141 | 64.141 | 51.729 | 55.261 | 63.34 | 67.201 | 61.794 | 61.6 | 54.396 | 53.675 | 51.684 | 62.623 | 58.204 | 63.884 | 89.036 | 88.926 | 65.522 | 64.53 | 141.43 | 139.786 | 133.877 | 146.214 | 151.508 | 188.795 | 197.776 | 238.905 | 254.178 | 0 | 298.883 | 21.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 35.377 | 24.48 | 25.863 | 23.68 | 26.747 | 19.909 | 32.106 | 38.65 | 40.042 | 34.266 | 52.194 | 78.153 | 88.77 | 102.09 | 85.888 | 84.177 | 96.443 | 85.023 | 100.319 | 100.226 | 106.355 | 100.036 | 93.314 | 109.117 | 107.386 | 126.595 | 108.774 | 120.203 | 69.089 | 75.407 | 75.117 | 78.233 | 83.903 | 77.266 | 85.173 | 99.048 | 90.44 | 91.235 | 76.81 | 77.979 | 74.38 | 89.096 | 67.707 | 65.261 | 67.633 | 66.283 | 71.547 | 73.879 | 75.76 | 71.783 | 74.978 | 51.14 | 53.915 | 46.635 | 41.932 | 49.513 | 56.837 | 54.874 | 46.714 | 50.28 | 57.284 | 57.375 | 57.364 | 53.192 | 71.562 | 65.607 | 67.239 | 54.056 | 59.45 | 61.373 | 66.287 | 60.714 | 61.373 | 56.423 | 56.795 | 61.94 | 63.34 | 60.648 | 61.877 | 61.65 | 62.473 | 68.242 | 41.64 | 43.774 | 42.113 | 39.519 | 57.047 | 208.969 | 106.726 | 144.739 | 255.118 | 275.259 | 533.663 | 345.081 | 336.53 | 456.781 | 481.295 | 803.472 | 599.043 | 1,004.1 | 708 | 576.671 | 356.7 | 398.1 | 47.8 | 37.2 | 21.6 | 15.9 | 36.5 | 32.4 | 25.8 | 21.4 | 16.8 | 11.3 | 11.4 | 11.6 | 21.9 | 22.3 | 24.2 | 15.8 | 2.4 | 2.2 | 2.1 | 3 | 2.7 |
Totaal kortlopende verplichtingen
| 66.378 | 75.055 | 79.708 | 75.617 | 77.898 | 67.754 | 80.262 | 85.456 | 82.998 | 83.8 | 92.162 | 567.309 | 216.069 | 217.993 | 219.843 | 223.305 | 248.721 | 249.932 | 274.43 | 268.113 | 275.375 | 256.85 | 220.499 | 276.209 | 280.197 | 290.612 | 292.99 | 222.153 | 146.999 | 149.155 | 159.633 | 171.887 | 200.966 | 194.766 | 198.687 | 257.612 | 275.7 | 211.353 | 238.811 | 210.18 | 198.934 | 198.594 | 167.684 | 177.497 | 199.324 | 176.431 | 184.028 | 199.45 | 217.818 | 182.376 | 210.832 | 187.139 | 219.408 | 161.497 | 162.651 | 160.756 | 202.035 | 187.111 | 163.438 | 171.886 | 201.128 | 189.114 | 173.831 | 195.049 | 240.327 | 235.173 | 212.424 | 212.815 | 261.729 | 220.353 | 216.266 | 248.793 | 249.551 | 213.388 | 208.722 | 222.202 | 244.415 | 224.437 | 248.832 | 269.22 | 256.373 | 121.26 | 124.327 | 202.124 | 184.015 | 181.048 | 196.518 | 251.14 | 310.291 | 354.811 | 416.071 | 459.152 | 591.162 | 444.388 | 496.042 | 620.617 | 748.872 | 1,461.77 | 1,460.638 | 1,339.9 | 945.1 | 676.3 | 400.6 | 449.6 | 106.6 | 92.3 | 56.9 | 50.6 | 65.4 | 68.1 | 49.4 | 42.7 | 27.4 | 18.6 | 20.2 | 17.9 | 23.1 | 23.2 | 25.5 | 17.4 | 4 | 3.6 | 3.6 | 6.3 | 6.3 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 11.02 | 12.74 | 14.444 | 16.135 | 17.818 | 31.622 | 32.846 | 35.008 | 23.311 | 23.992 | 24.691 | 49.292 | 404.85 | 18.062 | 408.045 | 408.478 | 412.359 | 416.733 | 421.446 | 422.033 | 420.268 | 375.937 | 376.96 | 395.077 | 396.189 | 397.367 | 384.543 | 448.037 | 60.891 | 59.758 | 58.663 | 57.603 | 58.193 | 58.182 | 81.228 | 80.337 | 79.079 | 77.864 | 76.696 | 75.56 | 74.443 | 73.391 | 72.32 | 0 | 0 | 0.606 | 0.088 | 0.04 | 0.072 | 0.069 | 0.087 | 0.032 | 0.039 | 0.086 | 16.125 | 0.01 | 0.023 | 0.144 | 17.005 | 18.187 | 18.772 | 18.698 | 20.938 | 21.677 | 0.025 | 0.055 | 0.078 | 0.062 | 0.202 | 25.115 | 25.232 | 25.313 | 25.274 | 25.334 | 36.47 | 36.526 | 25.627 | 0.921 | 2.62 | 2.793 | 3.024 | 1.544 | 1.59 | 1.756 | 1.646 | 1.673 | 7.266 | 7.643 | 7.496 | 7.89 | 6.878 | 7.246 | 42.749 | 221.814 | 224.003 | 224.958 | 226.523 | 228.023 | 229.952 | 231.1 | 234.2 | 15.1 | 16.9 | 1 | 1 | 1.4 | 6.9 | 7.8 | 8.7 | 9.6 | 12.4 | 15.3 | 12.5 | 0 | 0 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.7 | 0.8 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0.068 | 0.303 | 0.108 | 0.144 | 0.124 | 0.088 | 0.112 | 0.134 | 0.13 | 0.085 | 0.126 | 0.108 | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 390.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | -0 | -0.108 | 0.8 | -0.124 | -0.088 | -0.112 | -0.134 | -0.13 | -0.085 | -0.126 | -0.108 | -0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.795 | 10.443 | 67.287 | 312.732 | 61.365 | 0 | 0 | 15.2 | 35.1 | 10.4 | 7.7 | 23.2 | 10.5 | 7.8 | 7.2 | 7.6 | 8.5 | 9.2 | 9.1 | 7.6 | 9.1 | 8.5 | 0.4 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 5.048 | 5.913 | 4.929 | 5.867 | 5.475 | 5.442 | 5.546 | 5.222 | 4.969 | 3.983 | 4.693 | 7.643 | 10.486 | 398.934 | 11.203 | 11.186 | 12.203 | 8.509 | 9.464 | 9.753 | 9.547 | 10.898 | 9.707 | 10.023 | 10.712 | -3.749 | 11.667 | 30.693 | 10.056 | 9.414 | 9.246 | 9.212 | 9.29 | 10.057 | 13.112 | 12.55 | 13.38 | 12.684 | 8.022 | 8.09 | 8.167 | 8.043 | 10.185 | 9.516 | 10.706 | 9.754 | 9.717 | 11.138 | 10.728 | 11.305 | 11.878 | 16.847 | 17.45 | 17.6 | 2.54 | 18.862 | 20.079 | 19.83 | 3.575 | 2.057 | 2.235 | 2.411 | 2.808 | 2.964 | 26.292 | 29.358 | 27.916 | 26.874 | 27.559 | 18.591 | 20.821 | 22.142 | 22.08 | 26.582 | 25.545 | 25.207 | 25.297 | 25.008 | 24.261 | 24.577 | 22.617 | 17.224 | 18.767 | 19.089 | 24.429 | 25.143 | 26.418 | 16.718 | 16.544 | 65.301 | 29.06 | 27.896 | 409.069 | 19.097 | 19.095 | 24.553 | 47.767 | 50.945 | 53.504 | 42.7 | 30.7 | 19.8 | 8.8 | 4.3 | 4.5 | 4.5 | 4.5 | 3.8 | 6.4 | 7.3 | 1.8 | 0.2 | 0.5 | 0.5 | 0.5 | 0 | 0.4 | 0.4 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 16.068 | 18.653 | 19.441 | 22.002 | 23.293 | 37.064 | 38.392 | 40.23 | 28.28 | 27.975 | 29.384 | 56.935 | 415.336 | 416.996 | 419.248 | 419.664 | 424.562 | 425.242 | 430.91 | 431.786 | 429.815 | 386.835 | 386.667 | 405.1 | 406.901 | 393.618 | 396.21 | 478.73 | 70.947 | 69.172 | 67.909 | 66.815 | 67.483 | 68.239 | 94.34 | 92.887 | 92.459 | 90.548 | 84.718 | 83.65 | 82.61 | 81.434 | 82.505 | 9.516 | 10.706 | 10.36 | 9.805 | 11.178 | 10.8 | 11.374 | 11.965 | 16.879 | 17.489 | 17.686 | 18.665 | 18.872 | 20.102 | 19.974 | 20.58 | 20.244 | 21.007 | 21.109 | 23.746 | 24.641 | 26.317 | 29.413 | 27.994 | 26.936 | 27.761 | 43.706 | 46.053 | 47.455 | 47.354 | 51.916 | 62.015 | 61.733 | 50.924 | 25.929 | 26.881 | 27.37 | 25.641 | 18.768 | 20.357 | 20.845 | 26.075 | 26.816 | 33.684 | 24.361 | 24.04 | 73.191 | 35.938 | 35.142 | 451.818 | 652.346 | 253.541 | 316.798 | 587.022 | 340.333 | 283.456 | 273.8 | 280.1 | 70 | 36.1 | 13 | 28.7 | 16.4 | 19.2 | 18.8 | 22.7 | 25.4 | 23.4 | 24.6 | 20.6 | 9.6 | 9 | 0.9 | 0.5 | 0.5 | 0.1 | 0.3 | 0.2 | 0.2 | 0.3 | 0.7 | 0.8 |
Totaal passiva
| 82.446 | 93.708 | 99.149 | 97.619 | 101.191 | 104.818 | 118.654 | 125.686 | 111.278 | 111.775 | 121.546 | 624.244 | 631.405 | 634.989 | 639.091 | 642.969 | 673.283 | 675.174 | 705.34 | 699.899 | 705.19 | 643.685 | 607.166 | 681.309 | 687.098 | 684.23 | 689.2 | 700.883 | 217.946 | 218.327 | 227.542 | 238.702 | 268.449 | 263.005 | 293.027 | 350.499 | 368.159 | 301.901 | 323.529 | 293.83 | 281.544 | 280.028 | 250.189 | 187.013 | 210.03 | 186.791 | 193.833 | 210.628 | 228.618 | 193.75 | 222.797 | 204.018 | 236.897 | 179.183 | 181.316 | 179.628 | 222.137 | 207.085 | 184.018 | 192.13 | 222.135 | 210.223 | 197.577 | 219.69 | 266.644 | 264.586 | 240.418 | 239.751 | 289.49 | 264.059 | 262.319 | 296.248 | 296.905 | 265.304 | 270.737 | 283.935 | 295.339 | 250.366 | 275.713 | 296.59 | 282.014 | 140.028 | 144.684 | 222.969 | 210.09 | 207.864 | 230.202 | 275.501 | 334.331 | 428.002 | 452.009 | 494.294 | 1,042.98 | 1,096.734 | 749.583 | 937.415 | 1,335.894 | 1,802.103 | 1,744.094 | 1,613.7 | 1,225.2 | 746.3 | 436.7 | 462.6 | 135.3 | 108.7 | 76.1 | 69.4 | 88.1 | 93.5 | 72.8 | 67.3 | 48 | 28.2 | 29.2 | 18.8 | 23.6 | 23.7 | 25.6 | 17.7 | 4.2 | 3.8 | 3.9 | 7 | 7.1 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 35.006 | 237.739 | 237.733 | 237.739 | 237.739 | 237.739 | 35.175 | 35.18 | 35.18 | 35.18 | 35.18 | 35.18 | 35.18 | 35.18 | 35.18 | 35.18 | 35.18 | 35.18 | 35.175 | 35.181 | 35.187 | 35.186 | 35.198 | 35.198 | 35.198 | 35.192 | 35.175 | 35.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 388.75 | 386.921 | 385.03 | 383.14 | 381.25 | 415.7 | 413.5 | 411.3 | 35.3 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 |
Gewone aandelen
| 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.065 | 0.609 | 0.607 | 0.606 | 0.605 | 0.604 | 0.605 | 0.605 | 0.632 | 0.631 | 0.63 | 0.628 | 0.628 | 0.624 | 0.624 | 0.618 | 0.618 | 0.618 | 0.618 | 0.614 | 0.608 | 0.608 | 0.603 | 0.556 | 0.556 | 0.556 | 0.556 | 0.553 | 0.553 | 0.526 | 0.527 | 0.522 | 0.522 | 0.522 | 0.522 | 0.521 | 0.521 | 0.519 | 0.516 | 0.516 | 0.516 | 0.515 | 0.44 | 0.438 | 0.439 | 0.443 | 0.443 | 0.441 | 0.438 | 0.438 | 0.438 | 0.437 | 0.44 | 0.441 | 0.443 | 0.449 | 0.457 | 0.456 | 0.456 | 0.456 | 0.491 | 0.492 | 0.491 | 0.489 | 4.889 | 4.886 | 4.871 | 4.87 | 4.865 | 4.865 | 4.862 | 4.857 | 4.846 | 4.837 | 4.817 | 4.767 | 4.016 | 4.013 | 4.011 | 3.964 | 3.956 | 3.941 | 3.934 | 3.929 | 3.926 | 3.921 | 3.92 | 3.526 | 3.467 | 3.455 | 3.426 | 3.189 | 2.965 | 2.933 | 2.8 | 1.2 | 1 | 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
| 0 | 93.457 | 87.45 | 16.321 | 11.512 | 7.612 | -7,487.45 | -7,489.96 | -7,488.897 | -7,493.317 | -7,494.102 | -7,523.765 | -7,500.251 | -7,480.22 | -7,468.662 | -7,440.514 | -7,437.788 | -7,433.7 | -7,432.803 | -7,426.119 | -7,422.031 | -7,426.287 | -7,387.774 | -7,377.622 | -7,365.332 | -7,363.569 | -7,355.5 | -7,339.367 | -7,404.186 | -7,398.949 | -7,389.638 | -7,384.571 | -7,381.665 | -7,373.122 | -7,353.411 | -7,340.562 | -7,326.614 | -7,311.841 | -7,306.852 | -7,294.746 | -7,293.19 | -7,293.412 | -7,284.927 | -7,275.449 | -7,276.513 | -7,277.13 | -7,268.289 | -7,259.983 | -7,247.435 | -7,236.775 | -7,216.536 | -7,181.474 | -7,168.862 | -7,170.03 | -7,161.145 | -7,156.019 | -7,127.685 | -7,121.015 | -7,095.53 | -7,092.103 | -7,094.67 | -7,103.228 | -7,099.134 | -7,097.187 | -6,928.411 | -6,909.776 | -6,885.05 | -6,882.489 | -6,910.294 | -6,918.904 | -6,912.7 | -6,922.115 | -6,957.988 | -6,968.315 | -6,965.769 | -6,987.443 | -6,981.128 | -6,983.26 | -6,983.534 | -7,003.102 | -7,010.338 | -7,009.785 | -7,002.984 | -7,072.385 | -7,066.9 | -7,096.76 | -7,080.37 | -7,157.302 | -6,974.036 | -6,880.452 | -6,690.347 | -6,565.135 | -6,579.927 | -6,242.893 | -5,024.797 | -4,059.691 | -1,496.268 | -857.814 | -222.257 | 208 | 395.8 | 518.1 | 66.3 | 80.6 | 66.7 | 28.2 | -3.2 | 8.5 | 14.3 | 11.6 | 27.7 | 37.9 | 37.3 | 44.7 | 53.3 | 45.9 | 48.5 | 30.3 | 30.3 | 26.8 | 2.6 | 2.1 | 1.7 | 1.2 | 0.8 |
Overige gereserveerde algehele resultaten
| -1.124 | -1.507 | -0.928 | -0.86 | -1.583 | -0.587 | 4.061 | 4.88 | 0.225 | 4.14 | 4.886 | 7.347 | 7.36 | 7.162 | 9.124 | 9.236 | 6.816 | 3.843 | -1.58 | 1.613 | 1.045 | 1.034 | 2.308 | 2.913 | 1.502 | 2.734 | 6.844 | 8.281 | 4.598 | 4.313 | 1.118 | 0.766 | 1.157 | 2.019 | 3.57 | 1.595 | 2.669 | 3.51 | 6.497 | 5.997 | 10.961 | 13.968 | 14.025 | 13.901 | 15.786 | 13.713 | 15.574 | 16.456 | 14.699 | 11.441 | 18.918 | 18.19 | 22.669 | 25.636 | 28.285 | 20.703 | 20.877 | 14.237 | 15.554 | 15.57 | 16.607 | 14.305 | 10.103 | 7.609 | 12.63 | 19.297 | 16.081 | 12.518 | 10.1 | 7.771 | 6.185 | 6.058 | 6.103 | 6.289 | 6.964 | 6.228 | 1.419 | -4.222 | -4.007 | -4.308 | -7.178 | -0.926 | -0.675 | -0.15 | 0.444 | 43.586 | -0.401 | 0.503 | 2.356 | 0.779 | 1.782 | 2.739 | -7.045 | -15.286 | -78.519 | -51.4 | 4.859 | 450.469 | 458.065 | 946.1 | 529.3 | 308.2 | -10.4 | -10.4 | -10.4 | -10.4 | -8.9 | -8.9 | -8.9 | -8.9 | -6.2 | -6.2 | -6.2 | -6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 122.626 | 62.166 | 61.993 | 61.831 | 61.671 | 61.534 | 7,479.891 | 7,479.719 | 7,479.542 | 7,479.366 | 7,479.185 | 7,479.073 | 7,478.855 | 7,478.638 | 7,478.491 | 7,478.395 | 7,478.238 | 7,478.047 | 7,477.91 | 7,477.697 | 7,477.505 | 7,477.327 | 7,477.234 | 7,468.628 | 7,468.647 | 7,467.855 | 7,466.706 | 7,464.451 | 7,457.346 | 7,457.051 | 7,456.893 | 7,456.745 | 7,456.689 | 7,456.49 | 7,453.214 | 7,453.299 | 7,452.876 | 7,452.41 | 7,451.879 | 7,451.419 | 7,450.964 | 7,450.541 | 7,449.18 | 7,421.07 | 7,420.41 | 7,419.806 | 7,419.33 | 7,390.784 | 7,390.375 | 7,390.027 | 7,389.452 | 7,388.896 | 7,387.871 | 7,415.772 | 7,386.248 | 7,425.434 | 7,424.402 | 7,468.226 | 7,426.12 | 7,427.477 | 7,432.5 | 7,434.064 | 7,436.714 | 7,435.789 | 7,434.406 | 7,435.962 | 7,454.699 | 7,454.491 | 7,458.93 | 7,465.712 | 7,459.561 | 7,457.672 | 7,456.387 | 7,455.076 | 7,453.933 | 7,452.032 | 7,449.767 | 7,453.851 | 7,452.884 | 7,451.85 | 7,448.804 | 7,300.01 | 7,298.913 | 7,298.492 | 7,297.407 | 7,296.23 | 7,294.432 | 7,294.033 | 7,293.654 | 7,292.443 | 7,289.976 | 7,295.914 | 7,151.677 | 7,248.472 | 7,149.773 | 7,137.766 | 6,990.741 | 6,190.182 | 6,002.145 | 4,663.6 | 2,513.6 | 234.273 | 634.8 | 605.3 | 101.4 | 100 | 81.6 | 38.7 | 26.6 | 26.7 | 23.4 | 22.3 | 14.8 | 15.5 | 8.4 | 8.2 | 7.3 | 25.2 | 19.9 | 7.2 | 6.8 | 6.8 | 6.7 | 6.4 | -0.1 |
Totaal eigen vermogen van aandeelhouders
| 156.573 | 391.92 | 386.313 | 315.096 | 309.404 | 306.363 | 32.286 | 30.426 | 26.656 | 25.974 | 25.753 | -1.56 | 21.749 | 41.392 | 54.764 | 82.927 | 83.074 | 83.998 | 79.326 | 88.996 | 92.324 | 87.878 | 127.584 | 129.735 | 140.629 | 142.82 | 153.833 | 169.227 | 58.314 | 62.971 | 68.929 | 73.496 | 76.734 | 85.94 | 103.899 | 114.859 | 129.453 | 144.601 | 152.046 | 163.192 | 169.256 | 171.618 | 178.797 | 160.038 | 160.199 | 156.905 | 167.13 | 147.697 | 158.077 | 165.132 | 192.277 | 226.055 | 242.549 | 243.179 | 253.826 | 290.556 | 318.031 | 318.701 | 346.585 | 351.387 | 354.886 | 345.598 | 348.139 | 346.667 | 519.081 | 545.974 | 586.222 | 585.011 | 559.225 | 555.069 | 557.932 | 546.486 | 509.372 | 497.915 | 499.993 | 475.679 | 474.915 | 471.215 | 470.18 | 449.257 | 436.055 | 293.315 | 299.267 | 229.968 | 234.915 | 247.012 | 217.602 | 141.168 | 325.903 | 416.668 | 605.332 | 737.438 | 568.231 | 883.42 | 2,438.662 | 3,417.022 | 5,887.551 | 6,168.942 | 6,622.136 | 6,236.2 | 3,853.4 | 1,473.8 | 726 | 725.5 | 157.7 | 117.8 | 69.5 | 38.3 | 32 | 29.4 | 44.9 | 54 | 45.9 | 54 | 61.7 | 54.1 | 55.8 | 55.5 | 50.2 | 34 | 9.4 | 8.9 | 8.4 | 7.6 | 1 |
Totaal eigen vermogen
| 156.573 | 391.92 | 386.313 | 315.096 | 309.404 | 306.363 | 32.286 | 30.426 | 26.656 | 25.974 | 25.753 | -1.56 | 21.749 | 41.392 | 54.764 | 82.927 | 83.074 | 83.998 | 79.326 | 88.996 | 92.324 | 87.878 | 127.584 | 129.735 | 140.629 | 142.82 | 153.833 | 169.227 | 58.314 | 62.971 | 68.929 | 73.496 | 76.734 | 85.94 | 103.899 | 114.859 | 129.453 | 144.601 | 152.046 | 163.192 | 169.256 | 171.618 | 178.797 | 160.038 | 160.199 | 156.905 | 167.13 | 147.697 | 158.077 | 165.132 | 192.277 | 226.055 | 242.549 | 243.179 | 253.826 | 290.556 | 318.031 | 318.701 | 346.585 | 351.387 | 354.886 | 345.598 | 348.139 | 346.667 | 519.081 | 545.974 | 586.222 | 585.011 | 559.225 | 555.069 | 557.932 | 546.486 | 509.372 | 497.915 | 499.993 | 475.679 | 474.915 | 471.318 | 470.283 | 449.356 | 436.154 | 293.738 | 301.009 | 232.627 | 237.661 | 247.477 | 218.137 | 179.487 | 365.346 | 442.336 | 706.106 | 843.364 | 718.154 | 1,088.831 | 2,823.293 | 3,832.185 | 6,537.608 | 6,755.004 | 7,195.277 | 6,653.1 | 4,206.5 | 1,658.3 | 809.9 | 777.3 | 191.1 | 128.8 | 76.5 | 45.1 | 58.7 | 54.9 | 68.7 | 79 | 71.3 | 81.3 | 88 | 54.6 | 56.2 | 55.7 | 50.2 | 34 | 9.4 | 8.9 | 8.4 | 7.6 | 1 |
Totaal passiva en aandeelhoudersvermogen
| 476.758 | 485.628 | 485.462 | 412.715 | 410.595 | 411.181 | 150.94 | 156.112 | 137.934 | 137.749 | 147.299 | 622.684 | 653.154 | 676.381 | 693.855 | 725.896 | 756.357 | 759.172 | 784.666 | 788.895 | 797.514 | 731.563 | 734.75 | 811.044 | 827.727 | 827.05 | 843.033 | 870.11 | 276.26 | 281.298 | 296.471 | 312.198 | 345.183 | 348.945 | 396.926 | 465.358 | 497.612 | 446.502 | 475.575 | 457.022 | 450.8 | 451.646 | 428.986 | 347.051 | 370.229 | 343.696 | 360.963 | 358.325 | 386.695 | 358.882 | 415.074 | 430.073 | 479.446 | 422.362 | 435.142 | 470.184 | 540.168 | 525.786 | 530.603 | 543.517 | 577.021 | 555.821 | 545.716 | 566.357 | 785.725 | 810.56 | 826.64 | 824.762 | 848.715 | 819.128 | 820.251 | 842.734 | 806.277 | 763.219 | 770.73 | 759.614 | 770.254 | 721.684 | 745.996 | 745.946 | 718.168 | 433.766 | 445.693 | 455.596 | 447.751 | 455.341 | 448.339 | 454.988 | 699.677 | 870.338 | 1,158.115 | 1,337.658 | 1,761.134 | 2,185.565 | 3,572.876 | 4,769.6 | 7,873.502 | 8,557.107 | 8,939.371 | 8,266.8 | 5,431.7 | 2,404.6 | 1,246.6 | 1,239.9 | 326.4 | 237.5 | 152.6 | 114.5 | 146.8 | 148.4 | 141.5 | 146.3 | 119.3 | 109.5 | 117.2 | 73.4 | 79.8 | 79.4 | 75.8 | 51.7 | 13.6 | 12.7 | 12.3 | 14.6 | 8.1 |