HG Holdings, Inc.
OTC:STLY
6.02 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 24.66 | 22.425 | 17.752 | 9.247 | 8.758 | 9.347 | 9.458 | 11.048 | 8.867 | 11.427 | 11.806 | 11.791 | 12.199 | 12.078 | 11.396 | 11.255 | 9.187 | 4.505 | 2.567 | 2.015 | 1.704 | 1.248 | 6.057 | 6.037 | 6.101 | 6.843 | 0.975 | 1.236 | 4.532 | 3.599 | 4.212 | 7.293 | 26.692 | 25.9 | 6.497 | 5.577 | 4.83 | 5.793 | 5.584 | 18.58 | 11.894 | 9.964 | 7.218 | 10.916 | 12.778 | 6.605 | 10.93 | 23.156 | 25.841 | 10.229 | 15.7 | 17.933 | 23.999 | 22.314 | 25.532 | 16.889 | 18.866 | 33.646 | 41.827 | 42.43 | 40.715 | 41.109 | 44.013 | 36.739 | 33.894 | 32.169 | 31.648 | 15.264 | 18.542 | 2.332 | 6.269 | 5.4 | 10.627 | 21.918 | 12.556 | 19.313 | 13.586 | 17.272 | 7.632 | 2.171 | 3.922 | 5.351 | 2.509 | 1.406 | 7.479 | 10.583 | 9.227 | 8.598 | 10.066 | 2.308 | 1.955 | 1.948 | 0.929 | 0.787 | 1.825 | 2.265 | 1.323 | 1.368 | 3.6 | 3.3 | 1.9 | 2.8 | 6.8 | 1.6 | 1.5 | 1.7 | 0.8 | 1.3 | 8.3 | 6.7 | 8.1 | 3.7 | 1.4 | 1.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.9 | 0.6 | 0.6 |
Kortetermijnbeleggingen
| 3.104 | 3.092 | 3.086 | 4.12 | 4.368 | 5.366 | 5.564 | 4.363 | 2.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 10 | 10 | 10 | 20 | 25 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.379 | 13.407 | 12.369 | 13.367 | 13.126 | 14.713 | 15.022 | 15.411 | 11.012 | 11.427 | 11.806 | 11.791 | 12.199 | 12.078 | 11.396 | 11.255 | 9.187 | 4.505 | 2.567 | 2.015 | 1.704 | 1.248 | 6.057 | 6.037 | 6.101 | 6.843 | 0.975 | 1.236 | 4.532 | 3.599 | 4.212 | 7.293 | 26.692 | 25.9 | 6.497 | 5.577 | 4.83 | 5.793 | 5.584 | 18.58 | 11.894 | 14.964 | 17.218 | 20.916 | 22.778 | 26.605 | 35.93 | 43.156 | 45.841 | 10.229 | 15.7 | 17.933 | 23.999 | 22.314 | 25.532 | 16.889 | 18.866 | 33.646 | 41.827 | 42.43 | 40.715 | 41.109 | 44.013 | 36.739 | 33.894 | 32.169 | 31.648 | 15.264 | 18.542 | 2.332 | 6.269 | 5.4 | 10.627 | 21.918 | 12.556 | 19.313 | 13.586 | 17.272 | 7.632 | 2.171 | 3.922 | 5.351 | 2.509 | 1.406 | 7.479 | 10.583 | 9.227 | 8.598 | 10.066 | 2.308 | 1.955 | 1.948 | 0.929 | 0.787 | 1.825 | 2.265 | 1.323 | 1.368 | 3.6 | 3.3 | 1.9 | 2.8 | 6.8 | 1.6 | 1.5 | 1.7 | 0.8 | 1.3 | 8.3 | 6.7 | 8.1 | 3.7 | 1.4 | 1.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.9 | 0.6 | 0.6 |
Nettovorderingen
| 0.372 | 0.487 | 0.429 | 0.441 | 0.583 | 0.558 | 0.441 | 1.301 | 1.332 | 1.436 | 1.473 | 1.586 | 0.298 | 0.298 | 0.786 | 0.788 | 0.678 | 1.073 | 0.826 | 0.85 | 0.579 | 0.545 | 0.488 | 0.488 | 0 | 0 | 3.146 | 3.865 | 4.561 | 4.585 | 3.492 | 5.142 | 5.607 | 6.195 | 6.925 | 6.741 | 7.334 | 6.668 | 5.853 | 6.188 | 12.432 | 12.758 | 12.002 | 13.699 | 12.744 | 12.071 | 10.028 | 11.871 | 10.428 | 10.885 | 10.252 | 12.476 | 13.445 | 16.3 | 13.84 | 16.076 | 19.241 | 23.866 | 22.179 | 18.052 | 19.85 | 21.283 | 21.873 | 25.127 | 25.917 | 28.545 | 25.393 | 35.27 | 31.024 | 35.314 | 32.26 | 38.271 | 37.958 | 40.234 | 36.957 | 41.098 | 39.132 | 40.599 | 36.036 | 40.178 | 34.723 | 36.141 | 30.12 | 33.714 | 31.559 | 31.563 | 27.832 | 31.753 | 26.122 | 29.999 | 23.862 | 31.174 | 25.565 | 34.214 | 33.224 | 38.213 | 35.998 | 38.521 | 32.1 | 35.3 | 33.5 | 34.3 | 29.1 | 36.7 | 31.1 | 31.3 | 27.4 | 30.3 | 23.7 | 26.4 | 23.1 | 28.2 | 23.7 | 26.4 | 22.7 | 25.3 | 19.9 | 24.8 | 23.8 | 25.2 | 23.2 | 26.8 | 22.7 | 25 | 21.3 | 22.5 | 22.5 |
Voorraad
| -9.751 | -10.771 | -12.798 | -4.12 | -4.368 | -5.366 | 0 | -5.239 | -1.146 | -14.19 | -8.777 | -1.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.231 | 25.381 | 20.93 | 20.16 | 22.951 | 21.349 | 21.202 | 20.888 | 20.934 | 21.008 | 22.665 | 23.053 | 24.216 | 22.757 | 27.647 | 32.442 | 33.666 | 31.666 | 31.74 | 35.347 | 35.06 | 31.485 | 29.541 | 31.732 | 31.084 | 26.354 | 23.927 | 22.764 | 25.695 | 30.673 | 34.768 | 35.49 | 37.225 | 35.374 | 41.191 | 45.957 | 47.344 | 47.546 | 51.116 | 53.286 | 58.086 | 62.338 | 62.873 | 56.267 | 59.364 | 59.766 | 61.456 | 65.117 | 69.961 | 72.776 | 72.283 | 71.678 | 73.658 | 72.365 | 68.44 | 56.341 | 54.638 | 54.395 | 55.563 | 52.629 | 54.158 | 55.595 | 53.65 | 48.343 | 49.522 | 55.25 | 58.808 | 55.902 | 54.423 | 53.006 | 54.369 | 48.724 | 43.6 | 42.3 | 44.1 | 46.2 | 46.5 | 45.2 | 50.8 | 48.4 | 45.7 | 45.9 | 48 | 43.5 | 40.2 | 38.8 | 42.6 | 40.1 | 40.2 | 41.7 | 47.9 | 43.4 | 39.9 | 40.6 | 43.4 | 39.8 | 37.7 | 37.5 | 34.5 | 33.3 | 33.3 |
Overige vlottende activa
| 28.458 | 26.257 | 21.49 | 17.118 | 18.12 | 22.333 | 5.848 | 18.401 | 8.565 | 14.19 | 8.777 | 6.698 | 0.395 | 0.364 | 0.373 | 0.396 | 0.419 | 0.443 | 0.409 | 0.431 | 0.454 | 0.652 | 0.677 | 0.638 | 0.659 | 0.663 | 1.176 | 1.437 | 1.482 | 1.242 | 1.392 | 1.166 | 1.309 | 1.236 | 1.622 | 1.528 | 0.1 | 0.295 | 1.373 | 10.16 | 4.846 | 5.885 | 6.4 | 6.666 | 6.572 | 6.109 | 6.137 | 5.614 | 5.634 | 5.29 | 5.486 | 6.169 | 4.816 | 4.935 | 6.904 | 7.658 | 4.726 | 6.669 | 8.331 | 12.749 | 9.668 | 8.061 | 7.664 | 7.113 | 4.806 | 4.937 | 5.148 | 4.87 | 5.857 | 4.742 | 6.013 | 4.201 | 4.134 | 3.439 | 3.897 | 3.528 | 4.149 | 3.364 | 3.999 | 5.039 | 4.353 | 3.96 | 5.71 | 4.153 | 4.247 | 3.936 | 4.187 | 4.1 | 4.6 | 4.4 | 5.4 | 3.8 | 5.5 | 3.4 | 3.082 | 4.101 | 3.988 | 3.058 | 3.5 | 3.4 | 3.5 | 3.2 | 2.9 | 2.9 | 2.8 | 1.5 | 2.4 | 2.6 | 2.6 | 2.3 | 2.4 | 3 | 3.5 | 2.9 | 2.9 | 2.7 | 3.2 | 2.8 | 3.4 | 3.8 | 4.5 | 8.7 | 7.8 | 3.2 | 4.6 | 3.5 | 3.5 |
Totaal vlottende activa
| 28.458 | 26.257 | 21.49 | 26.806 | 27.461 | 32.238 | 21.311 | 29.874 | 19.763 | 12.863 | 13.279 | 18.971 | 12.892 | 12.74 | 12.555 | 12.439 | 10.284 | 6.021 | 3.802 | 3.296 | 2.737 | 2.445 | 7.222 | 7.163 | 6.76 | 7.506 | 28.528 | 31.919 | 31.505 | 29.586 | 32.047 | 34.95 | 54.81 | 54.219 | 35.978 | 34.854 | 36.574 | 37.851 | 39.172 | 57.685 | 56.819 | 66.049 | 69.286 | 72.947 | 73.834 | 80.132 | 87.155 | 92.126 | 91.444 | 58.136 | 62.522 | 62.932 | 66.187 | 66.313 | 71.971 | 76.247 | 77.601 | 99.671 | 109.562 | 108.605 | 111.424 | 116.41 | 120.894 | 116.525 | 115.733 | 118.937 | 120.275 | 117.742 | 118.296 | 98.655 | 103.906 | 107.638 | 114.175 | 130.708 | 123.371 | 136.715 | 129.15 | 132.913 | 121.325 | 119.753 | 111.438 | 101.793 | 92.977 | 93.668 | 98.848 | 98.711 | 95.404 | 100.134 | 94.501 | 85.016 | 80.846 | 92.171 | 90.778 | 94.329 | 92.554 | 97.585 | 95.678 | 91.671 | 82.8 | 84.3 | 83 | 86.5 | 85.3 | 86.4 | 86.2 | 82.9 | 76.3 | 80.1 | 82.6 | 78.9 | 73.8 | 73.7 | 71.2 | 70.7 | 66.1 | 70 | 71.2 | 71.2 | 67.4 | 69.8 | 71.5 | 75.5 | 68.4 | 65.9 | 61.3 | 59.9 | 59.9 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0.522 | 0.588 | 0.702 | 0.738 | 0.853 | 0.813 | 0.854 | 0.643 | 0.572 | 0.771 | 0.651 | 0.213 | 0.006 | 0.007 | 0.007 | 0.008 | 0.009 | 0.007 | 0.007 | 0.008 | 0.008 | 0.009 | 0.009 | 0.009 | 0.004 | 0 | 1.449 | 1.479 | 1.521 | 1.561 | 1.606 | 1.654 | 1.698 | 1.743 | 1.787 | 1.851 | 1.898 | 1.944 | 1.99 | 1.797 | 7.843 | 19.681 | 20.144 | 21.184 | 21.517 | 20.423 | 19.87 | 19.926 | 19.969 | 18.993 | 17.59 | 18.303 | 16.976 | 16.004 | 15.98 | 25.641 | 27.703 | 30.338 | 31.375 | 33.255 | 34.284 | 35.206 | 35.445 | 37.525 | 41.637 | 42.614 | 43.898 | 47.662 | 47.919 | 48.571 | 49.159 | 48.438 | 48.617 | 49.511 | 50.744 | 50.97 | 51.29 | 51.155 | 51.342 | 51.394 | 52.574 | 53.804 | 55.154 | 55.945 | 57.083 | 58.171 | 59.539 | 60.522 | 61.732 | 63.284 | 66.708 | 69.919 | 70.051 | 69.663 | 70.455 | 71.357 | 71.741 | 72.49 | 72.1 | 63.7 | 60.5 | 53.3 | 52.5 | 51.6 | 51.5 | 51.4 | 51.7 | 50.3 | 50.8 | 51.7 | 52.7 | 53.1 | 53.9 | 53.6 | 54.2 | 54.2 | 54.9 | 44.4 | 44.8 | 44.5 | 44.3 | 43.6 | 43.9 | 42 | 42 | 41.6 | 41.6 |
Goodwill
| 6.492 | 6.492 | 6.492 | 6.492 | 6.492 | 6.492 | 6.492 | 6.451 | 4.451 | 4.451 | 4.451 | 4.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.072 | 0 | 0 | 0 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 0 | 9.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.1 | 9.1 | 9.1 | 9.1 | 9.2 | 9.2 | 9.3 | 9.4 | 9.5 | 9.6 | 9.7 | 9.7 | 9.8 | 9.9 | 10 | 10.1 | 10.2 | 10.2 | 10.3 | 10.4 | 10.5 | 10.6 | 10.7 | 10.8 | 10.8 | 10.9 | 11 | 11.1 | 11.2 | 11.3 | 11.3 | 11.4 | 11.5 | 11.6 | 11.7 | 11.8 | 11.8 | 11.9 | 12 | 12.1 |
Immateriële activa
| 0.23 | 0.249 | 0.267 | 0.286 | 0.304 | 0.322 | 0.342 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.156 | 9.24 | 9.324 | 9.408 | 9.492 | 9.576 | 9.66 | 9.7 | 9.8 | 9.9 | 10 | 10.1 | 10.2 | 10.2 | 10.3 | 10.4 | 10.5 | 10.6 | 10.7 | 10.8 | 10.8 | 10.9 | 11 | 11.1 | 11.2 | 11.3 | 11.3 | 11.4 | 11.5 | 11.6 | 11.7 | 11.8 | 11.8 | 11.9 | 12.1 | 0 |
Goodwill en immateriële activa
| 6.722 | 6.741 | 6.759 | 6.778 | 6.796 | 6.814 | 6.834 | 6.811 | 4.451 | 4.451 | 4.451 | 4.451 | 0 | 0 | 0 | 0 | 0 | 0 | 5.379 | 5.907 | 6.129 | 7.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 2.9 | 0 | 0 | -5.572 | 3.2 | -10.622 | -10.724 | -20.846 | 2.8 | -20.599 | -20.528 | 0 | 0 | 0 | 0 | 0 | 9.072 | 0 | 0 | 0 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.072 | 9.156 | 9.24 | 9.324 | 9.408 | 9.492 | 9.576 | 9.66 | 9.7 | 9.8 | 9.9 | 10 | 10.1 | 10.2 | 10.2 | 10.3 | 10.4 | 10.5 | 10.6 | 10.7 | 10.8 | 10.8 | 10.9 | 11 | 11.1 | 11.2 | 11.3 | 11.3 | 11.4 | 11.5 | 11.6 | 11.7 | 11.8 | 11.8 | 11.9 | 12.1 | 12.1 |
Langetermijnbeleggingen
| 15.517 | 15.168 | 8.992 | 16.194 | 16.091 | 16.054 | 16.414 | 15.392 | 13.324 | 11.316 | 11.45 | 11.673 | 11.764 | 11.915 | 12.072 | 12.231 | 12.396 | 4.256 | 4.405 | 4.603 | 4.776 | 4.94 | 0 | 0 | 0.168 | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 10 | 10 | 10 | 20 | 25 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.726 | -3.895 | -3.873 | -3.906 | 0 | 0 | 0 | 0 | -3.928 | -3.506 | -3.817 | 0 | 0 | -2.503 | -2.482 | -2.414 | 0 | -2.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.3 | -11.3 | -11.3 | -11.3 | -10.7 | -10.7 | -10.7 | -10.9 | -11.1 | -11.1 | -11.1 | -11.1 | -11.6 | -11.1 | -11.1 | -10.7 | -10.2 | -10.4 | -10.4 | -10.4 | -10.8 | -11.1 | -11.4 | -11.7 | -12.7 | -12.7 | -12.2 | -12.2 | -11.4 | -11.4 | -11.5 | -11.5 | -10.9 | -11.6 | -11.4 | -12.8 | -10.8 | -9.7 | -8.2 | 0 |
Belastingvorderingen
| -3.459 | -3.628 | 2.909 | -5.334 | -16.091 | 0 | 0 | 0 | -2.145 | 0 | 0 | -11.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0.247 | 0.247 | 0.494 | 0.494 | 0.494 | 0.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0.047 | 0.049 | 0 | 0.129 | 0.044 | 0.572 | -3.2 | 0.622 | 0.724 | 0.846 | -2.8 | 0.599 | 0.528 | 0.558 | 0 | 0.845 | 0.789 | 0.704 | 0 | 0 | 0.826 | 0 | 0 | 3.726 | 3.895 | 3.873 | 3.906 | 0 | 0 | 0 | 0 | 3.928 | 3.506 | 3.817 | 0 | 0 | 2.503 | 2.482 | 2.414 | 0 | 2.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.3 | 11.3 | 11.3 | 11.3 | 10.7 | 10.7 | 10.7 | 10.9 | 11.1 | 11.1 | 11.1 | 11.1 | 11.6 | 11.1 | 11.1 | 10.7 | 10.2 | 10.4 | 10.4 | 10.4 | 10.8 | 11.1 | 11.4 | 11.7 | 12.7 | 12.7 | 12.2 | 12.2 | 11.4 | 11.4 | 11.5 | 11.5 | 10.9 | 11.6 | 11.4 | 12.8 | 10.8 | 9.7 | 8.2 | 8.3 |
Overige niet-vlottende activa
| 1.176 | 1.351 | 1.052 | 0.865 | 11.616 | -4.47 | -4.31 | -3.027 | 1.654 | -16.538 | -16.552 | 13.339 | 2.256 | 2.318 | 2.392 | 2.754 | 5.253 | 5.2 | 0.494 | 0.495 | 0.495 | 0.495 | 6.362 | 6.246 | 5.553 | 5.33 | 2.593 | 2.665 | 2.74 | 2.796 | 0.468 | 2.94 | 3.012 | 3.085 | 22.681 | 23.905 | 23.758 | 20.334 | 15.645 | 3.998 | 5.273 | 4.722 | -4.206 | 6.398 | 6.7 | 3.815 | -21.309 | 3.126 | 3.066 | -0.225 | 0.496 | 0.24 | 0.9 | -0.704 | -8.627 | 1.027 | 0.755 | 0.132 | 0.453 | 1.013 | 1.468 | 0.016 | 0.46 | 1.058 | 1.52 | 0.101 | 0.486 | 0.969 | 0.004 | 0.223 | 0.541 | 6.362 | 6.753 | 6.984 | 7.301 | 7.726 | 6.56 | 6.701 | 7.149 | 6.425 | 6.565 | 6.836 | 7 | 7.565 | 8.103 | 8.23 | 8.47 | 5.54 | 5.738 | 6.215 | 6.377 | 6.377 | 6.574 | 6.648 | 6.789 | 5.341 | 5.503 | 5.583 | 5.9 | 6 | 6.4 | 6.4 | 6.5 | 4.5 | 4.4 | 4.8 | 4.8 | 4.2 | 3.8 | 4.2 | 4.2 | 4 | 3.1 | 3.1 | 3.2 | 1.9 | 1.3 | 0.9 | 0.9 | 0.9 | 1.3 | 0.8 | 0.8 | 0.7 | 1.3 | 0.7 | -7.6 |
Totaal niet-vlottende activa
| 20.478 | 20.22 | 20.414 | 19.241 | 19.265 | 19.211 | 19.792 | 19.819 | 17.856 | 16.538 | 16.552 | 18.003 | 14.026 | 14.24 | 14.471 | 14.993 | 17.658 | 9.463 | 10.532 | 11.26 | 11.902 | 13.083 | 6.865 | 6.749 | 5.725 | 5.498 | 4.042 | 4.144 | 4.261 | 4.357 | 4.474 | 4.594 | 4.71 | 4.828 | 27.168 | 25.794 | 25.703 | 22.327 | 20.535 | 5.924 | 13.16 | 24.403 | 25.938 | 27.582 | 28.217 | 24.238 | 23.561 | 23.052 | 23.035 | 19.326 | 18.086 | 19.388 | 18.665 | 16.004 | 16.425 | 26.668 | 29.284 | 30.47 | 40.9 | 43.34 | 44.824 | 44.294 | 44.977 | 47.655 | 52.229 | 51.787 | 53.456 | 57.703 | 56.995 | 57.866 | 58.772 | 63.872 | 64.442 | 65.567 | 67.117 | 67.768 | 66.922 | 66.928 | 67.563 | 66.891 | 68.211 | 69.712 | 71.226 | 72.582 | 74.258 | 75.473 | 77.081 | 75.134 | 76.542 | 78.571 | 82.157 | 85.452 | 85.865 | 85.635 | 86.652 | 86.19 | 86.82 | 87.733 | 87.7 | 79.5 | 76.8 | 69.7 | 69.1 | 66.3 | 66.1 | 66.5 | 66.9 | 65 | 65.2 | 66.6 | 67.7 | 67.9 | 67.9 | 67.7 | 68.5 | 67.3 | 67.5 | 56.6 | 57.1 | 56.9 | 57.2 | 56.1 | 56.5 | 54.5 | 55.2 | 54.4 | 54.4 |
Totaal activa
| 48.936 | 46.477 | 41.904 | 46.047 | 46.726 | 51.449 | 41.103 | 49.693 | 37.619 | 44.155 | 38.865 | 36.974 | 26.918 | 26.98 | 27.026 | 27.432 | 27.942 | 15.484 | 14.334 | 14.556 | 14.639 | 15.528 | 14.087 | 13.912 | 12.485 | 13.004 | 32.57 | 36.063 | 35.766 | 33.943 | 36.521 | 39.544 | 59.52 | 59.047 | 63.146 | 60.648 | 62.277 | 60.178 | 59.707 | 63.609 | 69.979 | 90.452 | 95.224 | 100.529 | 102.051 | 104.37 | 110.716 | 115.178 | 114.479 | 77.462 | 80.608 | 82.32 | 84.852 | 82.317 | 88.396 | 102.915 | 106.885 | 130.141 | 150.462 | 151.945 | 156.248 | 160.704 | 165.871 | 164.18 | 167.962 | 170.724 | 173.731 | 175.445 | 175.291 | 156.521 | 162.678 | 171.51 | 178.617 | 196.275 | 190.488 | 204.483 | 196.072 | 199.841 | 188.888 | 186.644 | 179.649 | 171.505 | 164.203 | 166.25 | 173.106 | 174.184 | 172.485 | 175.268 | 171.043 | 163.587 | 163.003 | 177.623 | 176.643 | 179.964 | 179.206 | 183.775 | 182.498 | 179.404 | 170.5 | 163.8 | 159.8 | 156.2 | 154.4 | 152.7 | 152.3 | 149.4 | 143.2 | 145.1 | 147.8 | 145.5 | 141.5 | 141.6 | 139.1 | 138.4 | 134.6 | 137.3 | 138.7 | 127.8 | 124.5 | 126.7 | 128.7 | 131.6 | 124.9 | 120.4 | 116.5 | 114.3 | 114.3 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0.033 | 0.171 | 0.4 | 0.102 | 0.271 | 0 | 0.167 | 0.028 | 0.012 | 0.054 | 0.012 | 0.081 | 0.005 | 0.017 | 0.003 | 0.012 | 0.002 | 0.001 | 0.007 | 0.001 | 0.002 | 0.028 | 0.029 | 0.026 | 0.007 | 0.006 | 9.252 | 6.609 | 5.687 | 3.936 | 5.674 | 5.319 | 5.852 | 3.69 | 5.883 | 3.904 | 6.166 | 4.7 | 6.425 | 2.668 | 5.212 | 7.647 | 7.897 | 6.811 | 5.054 | 5.552 | 8.667 | 8.907 | 7.189 | 9.186 | 9.963 | 7.476 | 7.606 | 7.412 | 9.116 | 9.387 | 11.789 | 11.239 | 11.633 | 10.157 | 9.586 | 9.83 | 11.236 | 12.103 | 12.431 | 13.571 | 16.106 | 17.432 | 18.461 | 17.053 | 17.789 | 18.227 | 16.851 | 16.463 | 16.405 | 18.963 | 19.549 | 17.292 | 16.056 | 17.552 | 16.829 | 15.069 | 10.595 | 15.214 | 14.306 | 15.267 | 13.386 | 17.818 | 17.594 | 14.701 | 11.841 | 16.586 | 15.696 | 18.118 | 19.507 | 22.58 | 23.814 | 23.452 | 25.8 | 23.1 | 20.8 | 20.5 | 21.8 | 18.8 | 20 | 19 | 18.2 | 16.3 | 16.2 | 15.6 | 14.6 | 14.2 | 13.7 | 14.6 | 13.6 | 11.5 | 12.4 | 14.4 | 14.7 | 13.8 | 14.6 | 14.8 | 15.4 | 16.6 | 15.5 | 13.3 | 13.3 |
Kortlopende schulden
| 0.458 | 0.5 | 0.59 | 0.294 | 0.315 | 0.29 | 0.292 | 0.237 | 0.234 | 0.302 | 0.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.699 | 0 | 0 | 0 | -0.962 | 0 | 0 | 0 | -1.021 | 2.44 | 2.413 | 2.389 | 2.36 | 15 | 3.828 | 12.857 | 1.429 | 1.429 | 1.429 | 1.429 | 1.429 | 1.429 | 1.429 | 1.428 | 1.428 | 2.857 | 2.857 | 2.857 | 2.857 | 2.857 | 2.857 | 2.857 | 2.857 | 2.857 | 2.857 | 4.257 | 4.257 | 4.257 | 4.157 | 2.728 | 7.014 | 7.014 | 6.914 | 6.914 | 6.914 | 6.914 | 6.839 | 6.839 | 6.839 | 6.839 | 6.839 | 6.714 | 6.714 | 5.286 | 5.286 | 5.236 | 5.2 | 5.2 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.1 | 5.8 | 5 | 0.7 | 0.7 | 1.4 | 0.7 | 0.7 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 2.5 | 2 | 2 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.415 | -0.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.234 | -0.248 | -0.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.623 | 0.827 | 0.868 | 0.759 | 0 | 0 | 0 | 0.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.699 | 0 | 0 | 0 | 0.962 | 0 | 0 | 0 | 1.021 | 0 | 0 | 0 | 3.433 | 0 | 0 | 0 | 3.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.381 | 0 | 0 | 0 | 3.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.865 | 0 | 0 | 0 | -6.909 | -6.814 | -6.851 | 0 | -6.806 | -0.042 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.334 | 1.326 | 1.007 | 12.18 | 12.851 | 17.541 | 6.191 | 13.901 | 8.253 | -0.054 | -0.012 | 6.655 | 0.209 | 0.17 | 0.06 | 0.108 | 0.203 | 0.255 | 0.173 | 0.187 | 0.226 | 0.115 | 0.127 | 0.095 | 0.226 | 0.723 | 2.988 | 1.78 | 2.135 | 1.639 | 1.964 | 2.388 | 2.334 | 2.237 | 1.701 | 1.998 | 2.198 | 2.864 | 3.268 | 5.523 | 6.61 | 5.115 | 5.301 | 6.601 | 7.259 | 5.495 | 6.247 | 7.693 | 7.053 | 5.616 | 6.493 | 9.157 | 9.615 | 7.688 | 4.293 | 9.708 | 9.77 | 8.287 | 5.79 | 9.939 | 9.869 | 9.816 | 11.17 | 13.85 | 12.106 | 10.479 | 7.508 | 12.044 | 9.711 | 12.431 | 7.296 | 11.923 | 9.816 | 14.778 | 12.909 | 15.108 | 12.936 | 14.856 | 12.445 | 16.87 | 15.332 | 13.47 | 10.913 | 2.587 | 12.762 | 13.775 | 12.16 | 23.1 | 18.9 | 17.4 | 10.895 | 19.3 | 10.761 | 14.186 | 12.574 | 15.524 | 14.333 | 15.712 | 13.3 | 15 | 15.4 | 16.5 | 14 | 13 | 12 | 12.7 | 11.5 | 11.8 | 11.9 | 12.6 | 12.3 | 12 | 11.2 | 11.7 | 9.3 | 11.4 | 11 | 10 | 9.8 | 11.3 | 13 | 12.9 | 11.5 | 10.4 | 10.6 | 9.9 | 11.9 |
Totaal kortlopende verplichtingen
| 1.825 | 1.997 | 1.997 | 12.576 | 13.437 | 17.831 | 6.65 | 14.166 | 8.499 | 0.054 | 0.012 | 6.736 | 0.214 | 0.187 | 0.063 | 0.12 | 0.205 | 0.256 | 0.18 | 0.188 | 0.228 | 0.143 | 0.156 | 0.121 | 0.233 | 0.729 | 12.74 | 9.012 | 8.649 | 6.443 | 8.397 | 7.707 | 8.186 | 5.927 | 7.584 | 5.902 | 8.364 | 7.564 | 9.693 | 8.191 | 11.822 | 12.762 | 13.198 | 13.412 | 12.313 | 11.047 | 14.914 | 16.6 | 14.242 | 14.802 | 16.456 | 19.073 | 19.634 | 17.489 | 19.202 | 34.095 | 25.387 | 32.383 | 22.285 | 21.525 | 20.884 | 21.075 | 23.835 | 27.382 | 25.966 | 25.478 | 28.423 | 32.333 | 31.029 | 32.341 | 31.87 | 33.007 | 29.524 | 34.098 | 32.171 | 36.928 | 35.342 | 36.405 | 32.758 | 38.679 | 36.318 | 31.267 | 28.522 | 36.68 | 33.982 | 35.956 | 32.46 | 40.923 | 36.519 | 32.089 | 29.575 | 35.919 | 33.254 | 39.004 | 38.795 | 43.39 | 43.433 | 44.4 | 44.3 | 43.3 | 41.3 | 42.1 | 40.9 | 36.9 | 37.1 | 36.8 | 34.8 | 33.2 | 33.9 | 33.2 | 27.6 | 26.9 | 26.3 | 27 | 23.6 | 23.6 | 23.4 | 24.4 | 24.5 | 25.1 | 27.6 | 27.7 | 27.5 | 29.5 | 28.1 | 25.2 | 25.2 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.458 | 0.5 | 0.59 | 0.308 | 0.378 | 0.35 | 0.703 | 0.44 | 0.399 | 0.498 | 0.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.699 | 0 | 0 | 0 | -0.962 | 0 | 0 | 0 | -1.021 | 0 | 0 | 0 | 26.428 | 0 | 11.172 | 15 | 26.428 | 26.428 | 26.428 | 27.857 | 27.857 | 27.857 | 27.857 | 29.286 | 29.286 | 29.286 | 29.286 | 5.714 | 5.714 | 7.143 | 7.143 | 8.571 | 8.571 | 10 | 10 | 11.428 | 11.428 | 12.857 | 14.257 | 15.686 | 15.686 | 17.818 | 18.414 | 18.414 | 22.7 | 24.129 | 25.329 | 25.329 | 30.214 | 40.043 | 43.947 | 42.64 | 45.455 | 44.882 | 37.882 | 39.218 | 33.2 | 33.2 | 35 | 34.1 | 38.4 | 41.4 | 45.3 | 48.3 | 47.5 | 43.7 | 33.5 | 34.3 | 38.6 | 38.8 | 38.8 | 39.5 | 40.4 | 45.6 | 48.1 | 36 | 33.4 | 35.3 | 34.8 | 38.7 | 32 | 29.7 | 42.4 | 46.5 | 46.5 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.699 | 0 | 0 | 0 | 0.962 | 0 | 0 | 0 | 1.021 | 0 | 0 | 0 | 2.128 | 0 | 0 | 0 | 2.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.824 | 0 | 0 | 0 | 7.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0.047 | 0.049 | 0.066 | 0.129 | 0.044 | 0.572 | 0.699 | 0.622 | 0.724 | 0.846 | 0.962 | 0.599 | 0.528 | 0.558 | 0.519 | 0.845 | 0.789 | 0.704 | 1.021 | 3.868 | 0.826 | 1.981 | 2.128 | 2.406 | 2.472 | 2.63 | 2.778 | 3.078 | 3.646 | 4.597 | 4.824 | 6.475 | 6.635 | 7.257 | 7.422 | 9.386 | 9.737 | 9.974 | 10.164 | 10.325 | 10.218 | 10.488 | 10.742 | 10.813 | 11.063 | 11.386 | 12.56 | 12.592 | 12.874 | 13.084 | 13.084 | 11.251 | 11.251 | 11.251 | 11.251 | 10.651 | 10.651 | 10.651 | 10.86 | 11.072 | 11.072 | 11.072 | 11.1 | 11.6 | 11.1 | 11.1 | 10.7 | 10.2 | 10.4 | 10.4 | 10.4 | 10.8 | 11.1 | 11.4 | 11.7 | 12.7 | 12.7 | 12.2 | 12.2 | 11.4 | 11.4 | 11.5 | 11.5 | 10.9 | 11.6 | 11.4 | 12.8 | 10.8 | 9.7 | 8.3 | 0 |
Overige niet-vlottende verplichtingen
| 14.803 | 11.619 | 6.896 | 0.322 | 0.284 | 0.681 | 0.324 | 3.396 | 0.058 | -0.444 | -0.435 | 0.472 | 0.239 | 0.24 | 0.243 | 0.243 | 0.243 | 0.255 | 0.255 | 0.255 | 0.26 | 0.354 | 0.287 | 0.291 | 0.266 | 0.836 | 7.595 | 7.584 | 7.419 | 7.896 | 8.142 | 8.074 | 7.421 | 7.826 | 7.91 | 8.749 | 8.511 | 8.698 | 8.969 | 4.852 | 5.556 | 5.699 | 5.686 | 7.108 | 7.347 | 7.471 | 7.601 | 7.067 | 7.059 | 6.476 | 6.593 | 6.638 | 7.073 | 6.326 | -22.178 | 6.942 | 6.677 | 6.716 | 4.646 | 8.192 | 8.218 | 8.235 | 8.293 | 8.22 | 8.283 | 8.334 | 3.523 | 8.43 | 8.388 | 7.976 | 0.603 | 6.559 | 6.743 | 6.793 | 6.833 | 6.58 | 6.619 | 6.667 | 6.695 | 5.89 | 5.909 | 6.029 | 4.877 | 4.483 | 4.497 | 4.471 | 4.554 | 4.419 | 4.506 | 4.588 | 4.669 | 4.584 | 4.598 | 4.612 | 4.619 | 2.456 | 2.456 | 2.456 | 2.3 | 1.8 | 2.1 | 2.1 | 2 | 2.3 | 2.2 | 2.3 | 2.3 | 2.1 | 2 | 2.1 | 2 | 2.3 | 3.3 | 3.4 | 3.7 | 3.4 | 3.5 | 4.3 | 4.3 | 6.7 | 6.8 | 6.9 | 5.4 | 3.6 | 4 | 4.3 | 12.6 |
Totaal niet-vlottende verplichtingen
| 15.261 | 12.119 | 7.486 | 0.63 | 0.662 | 1.031 | 1.027 | 3.836 | 0.457 | 0.054 | 0.012 | 0.472 | 0.239 | 0.24 | 0.243 | 0.243 | 0.243 | 0.255 | 0.255 | 0.255 | 0.26 | 0.354 | 0.287 | 0.291 | 0.266 | 0.836 | 7.595 | 7.584 | 7.419 | 7.896 | 8.142 | 8.074 | 7.421 | 7.826 | 7.91 | 8.787 | 8.558 | 8.747 | 9.035 | 4.981 | 5.6 | 6.271 | 6.385 | 7.73 | 8.071 | 8.317 | 8.563 | 7.666 | 7.587 | 7.034 | 7.112 | 7.483 | 7.862 | 7.03 | 7.399 | 10.81 | 18.675 | 23.697 | 35.33 | 37.026 | 37.118 | 38.722 | 38.928 | 39.155 | 39.786 | 42.217 | 42.457 | 44.191 | 44.309 | 20.947 | 21.161 | 23.088 | 23.623 | 25.338 | 25.568 | 26.905 | 26.837 | 28.583 | 28.865 | 29.56 | 31.229 | 33.101 | 33.123 | 34.893 | 35.785 | 35.969 | 40.338 | 39.799 | 41.086 | 41.168 | 46.134 | 55.278 | 59.196 | 57.903 | 60.934 | 58.41 | 51.41 | 52.746 | 46.6 | 46.6 | 48.2 | 47.3 | 51.1 | 53.9 | 57.9 | 61 | 60.2 | 56.6 | 46.6 | 47.8 | 52.3 | 53.8 | 54.8 | 55.1 | 56.3 | 60.4 | 63 | 51.8 | 49.2 | 52.9 | 53.2 | 57 | 50.2 | 44.1 | 56.1 | 59.1 | 59.1 |
Totaal passiva
| 17.086 | 14.116 | 9.483 | 13.206 | 14.099 | 18.862 | 7.677 | 18.002 | 8.956 | 15.149 | 9.303 | 7.208 | 0.453 | 0.427 | 0.306 | 0.363 | 0.448 | 0.511 | 0.435 | 0.443 | 0.488 | 0.497 | 0.443 | 0.412 | 0.499 | 1.565 | 20.335 | 16.596 | 16.068 | 14.339 | 16.539 | 15.781 | 15.607 | 13.753 | 15.494 | 14.689 | 16.922 | 16.311 | 18.728 | 13.172 | 17.422 | 19.033 | 19.583 | 21.142 | 20.384 | 19.364 | 23.477 | 24.266 | 21.829 | 21.836 | 23.568 | 26.556 | 27.496 | 24.519 | 26.601 | 44.905 | 44.062 | 56.08 | 57.615 | 58.551 | 58.002 | 59.797 | 62.763 | 66.537 | 65.752 | 67.695 | 70.88 | 76.524 | 75.338 | 53.288 | 53.031 | 56.095 | 53.147 | 59.436 | 57.739 | 63.833 | 62.179 | 64.988 | 61.623 | 68.239 | 67.547 | 64.368 | 61.645 | 71.573 | 69.767 | 71.925 | 72.798 | 80.722 | 77.605 | 73.257 | 75.709 | 91.197 | 92.45 | 96.907 | 99.729 | 101.8 | 94.843 | 97.146 | 90.9 | 89.9 | 89.5 | 89.4 | 92 | 90.8 | 95 | 97.8 | 95 | 89.8 | 80.5 | 81 | 79.9 | 80.7 | 81.1 | 82.1 | 79.9 | 84 | 86.4 | 76.2 | 73.7 | 78 | 80.8 | 84.7 | 77.7 | 73.6 | 84.2 | 84.3 | 84.3 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 2.666 | 2.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.052 | 0.053 | 0.053 | 0.053 | 0.054 | 0.054 | 0.054 | 0.054 | 0.054 | 0.054 | 0.054 | 0.054 | 0.684 | 0.684 | 0.684 | 0.684 | 0.684 | 0.294 | 0.294 | 0.294 | 0.294 | 0.294 | 0.294 | 0.294 | 0.294 | 0.298 | 0.298 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.275 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.283 | 0.282 | 0.283 | 0.282 | 0.284 | 0.287 | 0.287 | 0.287 | 0.287 | 0.287 | 0.287 | 0.287 | 0.287 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.207 | 0.208 | 0.212 | 0.219 | 0.223 | 0.234 | 0.245 | 0.245 | 0.257 | 0.255 | 0.13 | 0.129 | 0.126 | 0.125 | 0.125 | 0.124 | 0.12 | 0.129 | 0.131 | 0.131 | 0.131 | 0.134 | 0.134 | 0.133 | 0.132 | 0.133 | 0.132 | 0.132 | 0.138 | 0.147 | 0.147 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Ingehouden winsten
| 1.414 | 1.896 | 1.894 | 2.259 | 2.025 | 1.977 | 2.777 | 0.982 | -1.882 | -1.519 | -0.942 | -0.718 | -3.999 | -3.89 | -3.702 | -3.332 | -2.886 | -2.712 | -3.765 | -3.53 | -3.471 | -2.569 | -3.935 | -4.057 | -5.549 | -6.112 | -2.745 | 4.556 | 4.861 | 4.713 | 5.129 | 8.871 | 29.146 | 30.538 | 32.023 | 31.106 | 30.641 | 29.338 | 26.683 | 34.05 | 36.314 | 55.374 | 59.784 | 64.328 | 66.798 | 70.327 | 72.421 | 75.429 | 77.334 | 40.474 | 42.037 | 40.847 | 42.538 | 43.133 | 47.062 | 55.386 | 60.32 | 71.779 | 90.852 | 92.131 | 97.204 | 100.227 | 102.603 | 97.391 | 101.913 | 103.015 | 102.999 | 99.066 | 100.467 | 107.624 | 114.189 | 115.37 | 125.414 | 136.772 | 132.682 | 132.011 | 126.979 | 121.934 | 116.952 | 111.907 | 107.252 | 102.665 | 98.68 | 94.562 | 91.149 | 87.937 | 84.799 | 80.849 | 76.709 | 74.095 | 72.228 | 72.044 | 68.809 | 67.972 | 63.907 | 59.593 | 54.527 | 49.416 | 44.4 | 38.7 | 33.7 | 29.3 | 25.2 | 21.2 | 17.5 | 13.9 | 10.7 | 7.5 | 4.6 | 1.9 | -0.9 | -3.8 | -6.6 | -8.3 | -9.9 | -11.3 | -12.3 | -13 | -13.8 | -14.7 | -15.6 | -16.5 | -16.1 | -17.8 | -19 | -21.4 | -21.4 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | -2.422 | -2.181 | -2.212 | -2.237 | -2.262 | -2.104 | -2.128 | -2.152 | -2.175 | -2.679 | -2.685 | -2.69 | -2.697 | -0.262 | -0.227 | -0.193 | -0.158 | -0.584 | -0.551 | -0.517 | -0.484 | -0.291 | -0.257 | -0.22 | -0.182 | -0.105 | -0.055 | -0.021 | 0.013 | -0.148 | -0.135 | -0.122 | -0.109 | -0.694 | -0.716 | -0.738 | -0.76 | -0.875 | -0.869 | -0.908 | -0.946 | -0.9 | -0.922 | -4.717 | -4.82 | -0.178 | -0.178 | -0.178 | -0.178 | -0.151 | -0.151 | -0.151 | -0.151 | -0.065 | -0.065 | -0.065 | -0.065 | -0.005 | -0.005 | -0.016 | -0.016 | -0.028 | -0.028 | -2.665 | -2.604 | -2.701 | -2.701 | -2.7 | -2.722 | -2.819 | -2.87 | -3.053 | -43.2 | -41.6 | -40.2 | -39 | -37.6 | -36.8 | -35.5 | -34.1 | -32.8 | -31.6 | -30.3 | -29.3 | -28 | -26.9 | -25.8 | -25.1 | -24.2 | -23.1 | -21.9 | -21.1 | -20 | -19 | -18.2 | -17.2 | -16.3 | -15.3 | -14.4 | -13.6 | -12.7 |
Overige totale aandeelhoudersvermogen
| 30.491 | 30.491 | 30.491 | 30.491 | 30.491 | 30.491 | 30.491 | 30.491 | 30.491 | 30.471 | 30.45 | 30.43 | 29.78 | 29.759 | 29.738 | 29.717 | 29.696 | 17.391 | 17.37 | 17.349 | 17.328 | 17.306 | 17.285 | 17.263 | 17.241 | 17.253 | 17.104 | 16.817 | 16.774 | 16.853 | 16.84 | 16.721 | 16.62 | 16.633 | 17.521 | 17.249 | 17.116 | 16.936 | 16.71 | 16.366 | 16.187 | 15.955 | 15.732 | 15.361 | 15.137 | 14.914 | 15.018 | 15.487 | 15.286 | 15.085 | 14.898 | 14.735 | 14.586 | 14.399 | 14.433 | 2.565 | 2.431 | 2.197 | 1.897 | 1.75 | 1.551 | 1.211 | 1.058 | 0.92 | 0.959 | 0.715 | 0.591 | 0.548 | 0.2 | 0.114 | 0.059 | 0 | 0 | 0 | 0 | 8.533 | 6.81 | 12.94 | 10.335 | 6.437 | 4.79 | 4.412 | 3.819 | 0 | 12.066 | 14.207 | 14.773 | 13.594 | 16.6 | 16.1 | 15 | 16.951 | 17.952 | 17.653 | 18.16 | 25.063 | 35.851 | 35.748 | 78.3 | 76.7 | 76.7 | 76.4 | 74.7 | 77.4 | 75.2 | 71.7 | 70.2 | 79.3 | 92.9 | 91.8 | 90.4 | 91.5 | 90.3 | 89.6 | 88.7 | 87.6 | 86.4 | 85.6 | 84.5 | 82.3 | 81.6 | 80.5 | 79.5 | 79.8 | 65.6 | 64.9 | 64 |
Totaal eigen vermogen van aandeelhouders
| 31.957 | 32.44 | 32.438 | 32.803 | 32.57 | 32.522 | 33.322 | 31.527 | 28.663 | 29.006 | 29.562 | 29.766 | 26.465 | 26.553 | 26.72 | 27.069 | 27.494 | 14.973 | 13.899 | 14.113 | 14.151 | 15.031 | 13.644 | 13.5 | 11.986 | 11.439 | 12.235 | 19.467 | 19.698 | 19.604 | 19.982 | 23.763 | 43.913 | 45.294 | 47.652 | 45.959 | 45.355 | 43.867 | 40.979 | 50.437 | 52.557 | 71.419 | 75.641 | 79.387 | 81.667 | 85.006 | 87.239 | 90.912 | 92.65 | 55.626 | 57.04 | 55.764 | 57.356 | 57.798 | 61.795 | 58.01 | 62.823 | 74.061 | 92.847 | 93.394 | 98.246 | 100.907 | 103.108 | 97.643 | 102.21 | 103.029 | 102.851 | 98.921 | 99.953 | 103.233 | 109.647 | 115.415 | 125.47 | 136.839 | 132.749 | 140.65 | 133.893 | 134.853 | 127.265 | 118.405 | 112.102 | 107.137 | 102.558 | 94.677 | 103.339 | 102.259 | 99.687 | 94.546 | 93.438 | 90.33 | 87.294 | 86.426 | 84.193 | 83.057 | 79.477 | 81.975 | 87.655 | 82.258 | 79.6 | 73.9 | 70.3 | 66.8 | 62.4 | 61.9 | 57.3 | 51.6 | 48.2 | 55.3 | 67.3 | 64.5 | 61.6 | 60.9 | 58 | 56.3 | 54.7 | 53.3 | 52.3 | 51.6 | 50.8 | 48.7 | 47.9 | 46.9 | 47.2 | 46.8 | 32.3 | 30 | 30 |
Totaal eigen vermogen
| 31.85 | 32.361 | 32.421 | 32.841 | 32.627 | 32.587 | 33.426 | 31.691 | 28.663 | 29.006 | 29.562 | 29.766 | 26.465 | 26.553 | 26.72 | 27.069 | 27.494 | 14.973 | 13.899 | 14.113 | 14.151 | 15.031 | 13.644 | 13.5 | 11.986 | 11.439 | 12.235 | 19.467 | 19.698 | 19.604 | 19.982 | 23.763 | 43.913 | 45.294 | 47.652 | 45.959 | 45.355 | 43.867 | 40.979 | 50.437 | 52.557 | 71.419 | 75.641 | 79.387 | 81.667 | 85.006 | 87.239 | 90.912 | 92.65 | 55.626 | 57.04 | 55.764 | 57.356 | 57.798 | 61.795 | 58.01 | 62.823 | 74.061 | 92.847 | 93.394 | 98.246 | 100.907 | 103.108 | 97.643 | 102.21 | 103.029 | 102.851 | 98.921 | 99.953 | 103.233 | 109.647 | 115.415 | 125.47 | 136.839 | 132.749 | 140.65 | 133.893 | 134.853 | 127.265 | 118.405 | 112.102 | 107.137 | 102.558 | 94.677 | 103.339 | 102.259 | 99.687 | 94.546 | 93.438 | 90.33 | 87.294 | 86.426 | 84.193 | 83.057 | 79.477 | 81.975 | 87.655 | 82.258 | 79.6 | 73.9 | 70.3 | 66.8 | 62.4 | 61.9 | 57.3 | 51.6 | 48.2 | 55.3 | 67.3 | 64.5 | 61.6 | 60.9 | 58 | 56.3 | 54.7 | 53.3 | 52.3 | 51.6 | 50.8 | 48.7 | 47.9 | 46.9 | 47.2 | 46.8 | 32.3 | 30 | 30 |
Totaal passiva en aandeelhoudersvermogen
| 48.936 | 46.477 | 41.904 | 46.047 | 46.726 | 51.449 | 41.103 | 49.693 | 37.619 | 44.155 | 38.865 | 36.974 | 26.918 | 26.98 | 27.026 | 27.432 | 27.942 | 15.484 | 14.334 | 14.556 | 14.639 | 15.528 | 14.087 | 13.912 | 12.485 | 13.004 | 32.57 | 36.063 | 35.766 | 33.943 | 36.521 | 39.544 | 59.52 | 59.047 | 63.146 | 60.648 | 62.277 | 60.178 | 59.707 | 63.609 | 69.979 | 90.452 | 95.224 | 100.529 | 102.051 | 104.37 | 110.716 | 115.178 | 114.479 | 77.462 | 80.608 | 82.32 | 84.852 | 82.317 | 88.396 | 102.915 | 106.885 | 130.141 | 150.462 | 151.945 | 156.248 | 160.704 | 165.871 | 164.18 | 167.962 | 170.724 | 173.731 | 175.445 | 175.291 | 156.521 | 162.678 | 171.51 | 178.617 | 196.275 | 190.488 | 204.483 | 196.072 | 199.841 | 188.888 | 186.644 | 179.649 | 171.505 | 164.203 | 166.25 | 173.106 | 174.184 | 172.485 | 175.268 | 171.043 | 163.587 | 163.003 | 177.623 | 176.643 | 179.964 | 179.206 | 183.775 | 182.498 | 179.404 | 170.5 | 163.8 | 159.8 | 156.2 | 154.4 | 152.7 | 152.3 | 149.4 | 143.2 | 145.1 | 147.8 | 145.5 | 141.5 | 141.6 | 139.1 | 138.4 | 134.6 | 137.3 | 138.7 | 127.8 | 124.5 | 126.7 | 128.7 | 131.6 | 124.9 | 120.4 | 116.5 | 114.3 | 114.3 |