Swiss Water Decaffeinated Coffee Inc.
TSX:SWP.TO
3.75 (CAD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 18.382 | 5.899 | 5.091 | 6.714 | 4.338 | 1.79 | 3.761 | 2.91 | 1.279 | 2.958 | 4.25 | 2.131 | 3.241 | 2.117 | 2.749 | 2.181 | 2.783 | 4.921 | 6.739 | 5.915 | 5.15 | 5.517 | 8.336 | 7.388 | 7.243 | 12.036 | 8.304 | 2.526 | 14.439 | 9.493 | 12.497 | 6.667 | 6.865 | 8.173 | 9.065 | 9.256 | 2.506 | 2.298 | 0.898 | 2.769 | 0.956 | 0.937 | 2.594 | 1.926 | 1.159 | 1.482 | 1.304 | 0.765 | 2.731 | 1.303 | 0.5 | 0.054 | 0.001 | 1.643 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.871 | 0.263 | 1.01 | 0.693 | 0.16 | 1.107 | 3.526 | 7.193 | 10.337 | 12.895 | 14.502 | 15.672 | 16.303 | 0.239 | 0 | 0 | 0.865 | 1.34 | 0.662 |
Kortetermijnbeleggingen
| 0 | 7.7 | 6 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.067 | 18.887 | 7.74 | 12.729 | 12.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.313 | 0.255 | 0 | 0 | 0.196 | 0 | 0 | 0 | 0 | 0 | 0.125 | 1.644 | 1.253 | 1.951 | 0 | 0 | 0 | 0 | 0.083 | 0 | 0 | 0 | 0.772 | 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
| 18.382 | 13.599 | 11.091 | 6.714 | 4.338 | 1.79 | 3.761 | 2.91 | 1.279 | 2.958 | 4.25 | 2.131 | 3.241 | 2.117 | 2.749 | 2.181 | 2.783 | 4.921 | 6.739 | 5.915 | 5.15 | 5.517 | 8.336 | 7.388 | 7.243 | 12.036 | 15.371 | 21.413 | 22.179 | 22.222 | 25.197 | 6.667 | 6.865 | 8.173 | 9.065 | 9.256 | 2.506 | 2.298 | 0.898 | 2.769 | 0.956 | 0.937 | 2.594 | 1.926 | 1.159 | 1.482 | 1.304 | 0.765 | 2.927 | 1.303 | 0.5 | 0.054 | 0.001 | 1.643 | 0.146 | 1.644 | 1.253 | 1.951 | 0.133 | 0.297 | 0.317 | 0.25 | 0.083 | 0 | 0 | 0 | 0.772 | 0 | 0 | 0.871 | 0.263 | 1.01 | 0.693 | 0.16 | 1.107 | 3.526 | 7.193 | 10.337 | 12.895 | 14.502 | 15.672 | 16.303 | 0.239 | 0.294 | 0.28 | 0.865 | 1.34 | 0.662 |
Nettovorderingen
| 19.316 | 22.467 | 19.277 | 21.4 | 18.631 | 25.628 | 20.732 | 21.204 | 20.999 | 20.168 | 14.075 | 19.025 | 16.486 | 16.312 | 15.422 | 16.756 | 13.081 | 12.645 | 14.602 | 14.12 | 15.988 | 15.495 | 14.313 | 13.208 | 14.439 | 12.153 | 12.127 | 11.83 | 11.897 | 12.189 | 11.707 | 11.288 | 9.311 | 9.296 | 7.2 | 8.041 | 7.07 | 7.538 | 7.514 | 6.845 | 6.056 | 6.188 | 4.972 | 3.874 | 4.604 | 3.692 | 3.962 | 4.923 | 5.743 | 4.437 | 4.198 | 5.703 | 5.673 | 6.581 | 6.243 | 4.999 | 4.38 | 3.661 | 3.706 | 3.244 | 4.707 | 4.055 | 4.179 | 4.998 | 4.347 | 4.631 | 4.747 | 6.283 | 4.515 | 3.648 | 4.378 | 3.897 | 4.565 | 5.777 | 4.43 | 3.441 | 4.357 | 2.948 | 3.498 | 3.146 | 2.905 | 3.215 | 2.653 | 2.791 | 3.223 | 2.508 | 2.786 | 2.496 |
Voorraad
| 28.842 | 25.395 | 30.338 | 34.038 | 38.048 | 59.692 | 60.248 | 64.44 | 53.15 | 44.292 | 31.502 | 27.784 | 23.828 | 19.081 | 17.538 | 18.389 | 19.835 | 20.045 | 16.581 | 16.494 | 17.835 | 17.482 | 14.439 | 13.323 | 15.413 | 15.152 | 14.671 | 13.612 | 13.898 | 14.37 | 11.573 | 15.611 | 17.544 | 16.883 | 18.96 | 19.524 | 15.699 | 13.253 | 13.986 | 9.92 | 10.628 | 8.357 | 6.463 | 7.529 | 6.851 | 7.199 | 9.494 | 8.894 | 9.007 | 10.106 | 11.261 | 11.721 | 12.526 | 8.926 | 7.962 | 6.757 | 5.283 | 4.357 | 4.629 | 5.2 | 5.752 | 7.128 | 5.544 | 6.047 | 5.122 | 4.576 | 3.722 | 3.291 | 2.848 | 3.257 | 3.959 | 4.133 | 3.88 | 3.16 | 2.278 | 1.84 | 3.026 | 3.657 | 2.983 | 2.517 | 2.614 | 2.456 | 1.678 | 2.028 | 1.336 | 2.126 | 2.058 | 2.255 |
Overige vlottende activa
| 2.852 | 2.081 | 2.959 | 3.073 | 5.575 | 4.604 | 5.671 | 7.112 | 6.244 | 7.081 | 10.341 | 4.506 | 3.268 | 2.614 | 3.332 | 1.653 | 1.108 | 3.606 | 3.398 | 1.738 | 2.423 | 1.558 | 2.181 | 2.264 | 1.753 | 1.741 | 1.182 | 2.042 | 1.587 | 1.268 | 0.001 | 0.001 | 0.386 | 0.002 | 0.816 | 1.003 | 1.505 | 1.242 | 1.226 | 0.744 | 1.631 | 1.255 | 0.388 | 0.602 | 0.707 | 0.444 | 0.396 | 0.588 | 0.303 | 0.175 | 0.248 | 0.911 | 0.711 | 0.834 | 1.292 | 0.181 | 0.254 | 0.256 | 2.086 | 2.201 | 0.869 | 0.296 | 0.157 | 0.452 | 0.331 | 0.239 | 0.266 | 0.33 | 0.421 | 0.379 | 0.407 | 0.34 | 0.304 | 0.178 | 0.263 | 0.29 | 0.24 | 0.155 | 0.193 | 0.272 | 0.241 | 0.252 | 0.173 | 0.109 | 0.145 | 0.245 | 0.213 | 0.128 |
Totaal vlottende activa
| 69.392 | 63.542 | 63.665 | 65.225 | 66.592 | 91.714 | 90.412 | 95.844 | 80.632 | 72.439 | 60.168 | 53.446 | 46.823 | 40.124 | 39.041 | 38.979 | 36.807 | 41.217 | 41.32 | 38.267 | 41.396 | 40.052 | 39.269 | 36.183 | 38.848 | 41.082 | 45.626 | 48.897 | 49.561 | 50.049 | 49.097 | 34.774 | 34.962 | 35.663 | 36.041 | 37.824 | 26.78 | 24.331 | 23.624 | 20.278 | 19.271 | 16.737 | 14.417 | 13.931 | 13.321 | 12.817 | 15.156 | 15.17 | 17.98 | 16.205 | 16.369 | 18.389 | 19.2 | 18.15 | 15.643 | 13.581 | 11.17 | 10.225 | 10.554 | 10.942 | 11.645 | 11.729 | 9.963 | 11.497 | 9.8 | 9.446 | 8.735 | 9.904 | 7.784 | 8.155 | 9.007 | 9.38 | 9.442 | 9.275 | 8.078 | 9.097 | 14.816 | 17.097 | 19.569 | 20.437 | 21.432 | 22.226 | 4.743 | 5.222 | 4.984 | 5.744 | 6.397 | 5.541 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 132.291 | 133.91 | 135.736 | 137.08 | 137.018 | 133.187 | 128.123 | 121.992 | 117.953 | 113.433 | 106.654 | 102.485 | 100.542 | 98.781 | 98.124 | 97.679 | 96.745 | 95.657 | 94.125 | 87.788 | 82.846 | 68.192 | 46.035 | 38.824 | 34.217 | 28.749 | 23.341 | 20.021 | 17.984 | 16.612 | 16.278 | 15.796 | 15.917 | 14.095 | 12.756 | 11.641 | 11.726 | 11.864 | 11.839 | 12.006 | 12.312 | 12.362 | 12.508 | 12.705 | 12.825 | 13.039 | 13.298 | 13.408 | 13.631 | 13.885 | 13.936 | 14.136 | 14.346 | 14.523 | 14.532 | 14.894 | 14.713 | 15.373 | 16.159 | 16.721 | 17.478 | 18.245 | 18.974 | 19.667 | 20.398 | 21.123 | 21.86 | 22.561 | 23.334 | 24.058 | 24.816 | 25.574 | 25.833 | 26.305 | 25.96 | 23.133 | 18.637 | 16.15 | 14.741 | 13.354 | 12.616 | 12.34 | 12.324 | 12.127 | 12.128 | 11.523 | 11.397 | 11.615 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.91 | 13.91 | 13.91 | 14.166 | 13.91 | 13.91 | 13.91 | 13.91 | 28.842 | 28.842 | 28.842 | 28.842 | 28.842 | 28.842 | 28.842 | 28.842 | 28.842 | 28.842 | 28.842 | 28.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0.043 | 0.11 | 0.176 | 0.242 | 0.308 | 0.375 | 0.441 | 0.507 | 0.573 | 0.64 | 0.706 | 0.772 | 0.838 | 0.904 | 0.97 | 1.036 | 1.103 | 1.167 | 1.232 | 1.297 | 1.362 | 1.427 | 1.492 | 1.557 | 1.622 | 1.687 | 1.752 | 1.816 | 1.881 | 1.947 | 2.012 | 2.078 | 2.141 | 2.206 | 2.271 | 2.336 | 2.4 | 2.465 | 2.53 | 2.594 | 2.659 | 2.724 | 2.789 | 2.854 | 2.918 | 2.983 | 3.048 | 3.113 | 3.178 | 3.402 | 3.777 | 3.802 | 3.827 | 3.596 | 3.877 | 3.902 | 3.927 | 3.952 | 9 | 9.406 | 9 | 9 | 9.481 | 9.506 | 9.531 | 9.556 | 9.581 | 9.606 | 9.631 | 9.656 | 38.523 | 38.548 | 38.573 | 38.598 | 29.623 | 28.842 | 38.673 | 38.698 | 38.723 | 38.748 | 28.842 | 38.798 | 38.823 |
Goodwill en immateriële activa
| -0.313 | -0.394 | -0.934 | -0.163 | -0.436 | 0.043 | 0.11 | 0.176 | 0.242 | 0.308 | 0.375 | 0.441 | 0.507 | 0.573 | 0.64 | 0.706 | 0.772 | 0.838 | 0.904 | 0.97 | 1.036 | 1.103 | 1.167 | 1.232 | 1.297 | 1.362 | 1.427 | 1.492 | 1.557 | 1.622 | 1.687 | 1.752 | 1.816 | 1.881 | 1.947 | 2.012 | 2.078 | 2.141 | 2.206 | 2.271 | 2.336 | 2.4 | 2.465 | 2.53 | 2.594 | 2.659 | 2.724 | 2.789 | 2.854 | 2.918 | 2.983 | 3.048 | 3.113 | 3.178 | 3.402 | 17.687 | 17.712 | 17.737 | 17.762 | 17.787 | 17.812 | 17.837 | 17.862 | 37.842 | 38.248 | 37.842 | 37.842 | 38.323 | 38.348 | 38.373 | 38.398 | 38.423 | 38.448 | 38.473 | 38.498 | 38.523 | 38.548 | 38.573 | 38.598 | 29.623 | 28.842 | 38.673 | 38.698 | 38.723 | 38.748 | 28.842 | 38.798 | 38.823 |
Langetermijnbeleggingen
| 0.191 | 0.267 | 0.799 | 0.163 | 0.436 | 0.192 | 0.255 | 0.208 | 0.582 | 0.928 | 0.897 | -0.441 | -0.507 | -0.573 | 0 | -0.706 | -0.772 | -0.838 | 0 | -0.97 | -1.036 | -1.103 | 0 | -1.232 | -1.297 | -1.362 | 0 | 0 | 0 | -0.897 | -0.837 | 0 | 0 | -0.809 | -0.944 | -0.914 | -0.484 | -0.528 | -0.424 | -1.06 | 0 | -1.83 | -1.578 | -1.704 | -1.887 | -2.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.122 | 0.127 | 0.135 | 0.139 | 0.136 | 0.139 | 0.139 | 0.266 | 0.267 | 0.157 | 0.151 | 0.147 | 0.211 | 0.133 | 0.138 | 0.038 | 0.038 | 0.112 | 0.302 | 0.292 | 0.318 | 0.181 | 0.175 | 1.943 | 1.903 | 1.985 | 1.484 | 1.238 | 1.139 | 0.897 | 0.837 | 0.82 | 0.929 | 0.809 | 0.944 | 0.914 | 0.484 | 0.528 | 0.424 | 1.06 | 1.108 | 1.83 | 1.578 | 1.704 | 1.887 | 2.028 | 2.058 | 2.305 | 2.38 | 2.443 | 2.575 | 2.743 | 2.732 | 2.859 | 2.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.313 | 0.394 | 0.934 | 0.163 | 0.436 | 0 | 0 | 0 | 0 | 0 | 0 | 1.397 | 1.96 | 1.97 | 1.29 | 1.154 | 0.999 | 1.065 | 0.23 | 1.202 | 1.271 | 1.336 | 0.235 | 1.67 | 1.587 | 1.921 | 0.97 | 1.041 | 0.316 | 0.897 | 0.837 | 0.077 | 0.326 | 0.809 | 0.944 | 0.914 | 0.484 | 0.528 | 0.424 | 1.06 | 0.066 | 1.83 | 1.578 | 1.704 | 1.887 | 2.028 | 0.037 | 0.139 | 0 | 0.019 | 0 | 0 | 0.15 | 0.22 | 2.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.381 | 0 | 0.431 | 0.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9.806 | 0 | 0 | 0 | 0 | 9.931 | 0 | 0 |
Totaal niet-vlottende activa
| 132.604 | 134.304 | 136.67 | 137.382 | 137.59 | 133.561 | 128.627 | 122.642 | 119.044 | 114.826 | 108.077 | 104.029 | 102.713 | 100.884 | 100.192 | 98.871 | 97.782 | 96.834 | 95.561 | 89.282 | 84.435 | 69.709 | 47.612 | 42.437 | 37.707 | 32.655 | 27.222 | 23.792 | 20.996 | 19.131 | 18.802 | 18.445 | 18.988 | 16.785 | 15.647 | 14.567 | 14.288 | 14.533 | 14.469 | 15.337 | 15.822 | 16.592 | 16.551 | 16.939 | 17.306 | 17.726 | 18.117 | 18.641 | 18.865 | 19.265 | 19.494 | 19.927 | 20.341 | 20.78 | 20.917 | 32.581 | 32.425 | 33.11 | 33.921 | 34.508 | 35.29 | 36.082 | 36.836 | 57.89 | 58.646 | 59.396 | 60.158 | 60.884 | 61.682 | 62.431 | 63.214 | 63.997 | 64.281 | 64.778 | 64.458 | 61.656 | 57.185 | 54.723 | 53.339 | 51.977 | 51.264 | 51.013 | 51.022 | 50.85 | 50.876 | 50.297 | 50.195 | 50.439 |
Totaal activa
| 201.996 | 197.846 | 200.335 | 202.607 | 204.182 | 225.275 | 219.039 | 218.486 | 199.676 | 187.265 | 168.245 | 157.475 | 149.536 | 141.008 | 139.233 | 137.85 | 134.589 | 138.051 | 136.881 | 127.549 | 125.831 | 109.761 | 86.881 | 78.62 | 76.555 | 73.737 | 72.848 | 72.689 | 70.557 | 69.18 | 67.899 | 53.219 | 53.95 | 52.448 | 51.688 | 52.391 | 41.068 | 38.864 | 38.093 | 35.615 | 35.093 | 33.329 | 30.968 | 30.87 | 30.627 | 30.543 | 33.273 | 33.811 | 36.845 | 35.47 | 35.863 | 38.316 | 39.541 | 38.93 | 36.56 | 46.162 | 43.595 | 43.335 | 44.475 | 45.45 | 46.935 | 47.811 | 46.799 | 69.387 | 68.446 | 68.842 | 68.893 | 70.788 | 69.466 | 70.586 | 72.221 | 73.377 | 73.723 | 74.053 | 72.536 | 70.753 | 72.001 | 71.82 | 72.908 | 72.414 | 72.696 | 73.239 | 55.765 | 56.072 | 55.86 | 56.041 | 56.592 | 55.98 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 16.664 | 13.567 | 11.458 | 15.006 | 7.133 | 25.243 | 27.043 | 36.586 | 25.44 | 21.471 | 8.602 | 13.616 | 11.565 | 8.472 | 9.367 | 7.042 | 5.403 | 7.872 | 11.103 | 8.996 | 8.468 | 7.947 | 6.558 | 2.569 | 5.366 | 3.496 | 2.639 | 4.429 | 4.532 | 3.918 | 2.797 | 2.302 | 2.797 | 2.236 | 1.722 | 2.203 | 3.896 | 3.135 | 2.764 | 1.304 | 2.268 | 2.764 | 0.916 | 1.576 | 1.358 | 1.01 | 1.559 | 1.335 | 3.049 | 1.795 | 1.954 | 2.648 | 4.244 | 2.768 | 3.449 | 2.803 | 2.19 | 1.684 | 2.642 | 0 | 0 | 0 | 1.653 | 2.169 | 1.837 | 1.655 | 1.742 | 1.883 | 0.871 | 1.369 | 2.295 | 1.568 | 1.427 | 2.056 | 2.779 | 2.843 | 2.43 | 1.946 | 2.51 | 1.699 | 1.686 | 2.027 | 1.776 | 1.834 | 1.326 | 1.609 | 1.816 | 1.301 |
Kortlopende schulden
| 19.88 | 20.632 | 19.06 | 3.167 | 1.9 | 1.853 | 1.862 | 36.174 | 30.2 | 25.602 | 25.209 | 1.86 | 1.809 | 3.043 | 2.606 | 2.165 | 1.646 | 1.584 | 1.525 | 1.582 | 1.674 | 1.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0.503 | 0 | 0 | 0.598 | 0.68 | 0 | 0 | 0 | 8.108 | 6.854 | 7.773 | 8.74 | 7.264 | 6.379 | 4.786 | 4.525 | 4.435 | 5.274 | 6.983 | 7.813 | 9.481 | 9.329 | 9.012 | 10.6 | 10.158 | 10.183 | 8.654 | 5.361 | 3.502 | 2.058 | 2.331 | 4 | 5.913 | 5.398 | 2.589 | 3.512 | 3.193 | 2.134 | 2.11 | 3.115 | 2.389 | 2.994 | 3.983 | 4.688 | 3.932 | 3.044 | 1.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0.51 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0.138 | 0.142 | 0.247 | 0.207 | 0.182 | 0.149 | 0.399 | 0.208 | 0.082 | 0.035 | 0.05 | 0.007 | 0 | 0 | 0.219 | 0 | 0 | 0.783 | 0.629 | 0 | 0 | 0.105 | 0 | 0 | 0 | 0.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.569 | 5.741 | 0 | 0 | 0 | 0 | 0 | 6.807 | 4.225 | 3.635 | 3.533 | 2.733 | 2.595 | 2.43 | 6.478 | 7.139 | 7.04 | 7.481 | 4.544 | 0 | 0 | 0 | 0 | 0 | 0 | 1.561 | 0 | 0 | 1.785 | 1.503 | 0 | 0 | 0 | 1.343 | 1.089 | 1.76 | 1.502 | 1.252 | 1.062 | 1.535 | 1.254 | 0 | 0 | 1.483 | 1.465 | 1.152 | 0 | 1.066 | 0 | 1.365 | 2.159 | 0 | 0 | 0 | 0 | -2.642 | 0 | 0 | 0 | 0.501 | 0 | 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
| 5.284 | 5.995 | 5.86 | 2.093 | 1.85 | 10.629 | 11.823 | 12.144 | 9.725 | 8.945 | 1.249 | 1.141 | 0.975 | 0.806 | 1.271 | 1.639 | 2.09 | 3.691 | 2.169 | 1.395 | 1.029 | 1.479 | 7.283 | 4.879 | 2.802 | 2.772 | 3.334 | 2.604 | 0.277 | 2.584 | 3.034 | 1.316 | 1.753 | 3.561 | 4.912 | 4.334 | 1.798 | 1.414 | 0.743 | 0.373 | 0.649 | 0.643 | 0.338 | 0.187 | 1.361 | 1.254 | 0.011 | 0.18 | 0.098 | 1.058 | 0.471 | 1.601 | 0.151 | 0.205 | 0.2 | 0.2 | 0.2 | 0.2 | 2.842 | 1.742 | 2.093 | 3.533 | 0.925 | 0.501 | 0.501 | 0.511 | 0.511 | 0.451 | 0.501 | 0.501 | 0.473 | 0.473 | 0.473 | 0.473 | 0.473 | 0.724 | 0.724 | 0.724 | 0.724 | 0.724 | 0.732 | 0.724 | 0.592 | 0.592 | 0.592 | 0.613 | 0.821 | 0.781 |
Totaal kortlopende verplichtingen
| 41.828 | 40.194 | 36.378 | 24.835 | 16.624 | 37.725 | 40.728 | 84.904 | 65.365 | 56.018 | 41.867 | 20.842 | 17.984 | 15.854 | 15.977 | 13.441 | 11.569 | 19.625 | 21.936 | 19.013 | 18.652 | 15.373 | 13.841 | 7.448 | 8.168 | 6.268 | 5.973 | 7.033 | 6.873 | 6.502 | 5.831 | 6.001 | 6.733 | 5.797 | 6.634 | 6.537 | 15.145 | 12.492 | 13.04 | 11.919 | 11.433 | 10.848 | 7.575 | 7.542 | 7.154 | 7.538 | 10.036 | 10.793 | 13.78 | 12.182 | 12.503 | 14.849 | 15.918 | 15.315 | 12.303 | 8.364 | 5.892 | 3.942 | 5.173 | 5.742 | 8.006 | 8.931 | 5.668 | 6.182 | 5.531 | 4.3 | 4.363 | 5.449 | 3.761 | 4.864 | 6.751 | 6.729 | 5.832 | 5.573 | 4.897 | 3.567 | 3.154 | 2.67 | 3.234 | 2.423 | 2.418 | 2.751 | 2.368 | 2.596 | 2.428 | 2.222 | 2.636 | 2.081 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 77.935 | 76.345 | 80.804 | 116.641 | 124.553 | 125.238 | 115.248 | 70.281 | 69.155 | 66.097 | 63.362 | 74.813 | 71.027 | 65.385 | 63.796 | 66.262 | 65.569 | 64.247 | 59.127 | 53.978 | 53.038 | 41.517 | 21.482 | 16.412 | 15.234 | 13.798 | 12.502 | 11.559 | 11.463 | 11.371 | 11.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Uitgestelde opbrengsten niet-vlottend
| 15.849 | 16.283 | 16.712 | 3.227 | 2.962 | 0 | 0 | 0 | 0 | 0 | 1.929 | 1.454 | 1.762 | 1.806 | 1.872 | 2.593 | 3.609 | 7.349 | 3.886 | 4.123 | 3.444 | 4.078 | 4.454 | 2.953 | 3.515 | 3.372 | 3.524 | 0.802 | 0.802 | 1.053 | 4.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.289 | 4.676 | 5.275 | 4.306 | 5.094 | 4.628 | 4.758 | 5.257 | 6.094 | 5.925 | 5.346 | 4.97 | 4.811 | 4.57 | 4.486 | 4.018 | 3.474 | 1.741 | 3.179 | 2.5 | 2.676 | 2.205 | 1.243 | 3.792 | 3.371 | 3.816 | 3.426 | 2.226 | 1.941 | 1.924 | 1.676 | 1.728 | 1.666 | 1.392 | 0.604 | 0.68 | 0.408 | 0.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.363 | 0.432 | 0.804 | 0.777 | 0.906 | 0.732 | 0.689 | 1.369 | 2.308 | 2.359 | 2.615 | 2.896 | 3.04 | 3.144 | 3.245 | 3.064 | 3.397 | 3.818 | 4.292 | 4.168 | 4.292 | 4.647 | 4.616 | 4.68 | 4.618 | 4.552 | 4.488 | 4.414 | 4.375 | 4.275 | 4.229 | 4.182 | 4.097 |
Overige niet-vlottende verplichtingen
| 5.872 | 5.989 | 5.307 | 0.048 | 0.03 | 3.163 | 3.399 | 2.053 | 0.955 | 2.029 | 0.146 | 0.093 | 0.071 | 0.045 | 0.108 | 0.081 | 0.058 | 0.045 | 0.253 | 0.292 | 0.219 | 0.168 | 0.105 | 0.096 | 0.068 | 0.053 | 0.045 | 2.47 | 2.387 | 2.479 | 0.081 | 1.119 | 0.979 | 0.778 | 2.466 | 2.038 | 1.307 | 1.714 | 1.091 | 0.997 | 0.797 | 1.042 | 0.884 | 0.762 | 1.069 | 0.842 | 0.774 | 0.743 | 0.743 | 0.709 | 0.77 | 0.684 | 0.679 | 0.674 | 0.52 | 0.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 104.945 | 103.293 | 108.098 | 124.222 | 132.639 | 133.029 | 123.405 | 77.591 | 76.204 | 74.051 | 70.783 | 81.33 | 77.671 | 71.806 | 70.262 | 72.954 | 72.71 | 73.382 | 66.445 | 60.893 | 59.377 | 47.968 | 27.284 | 23.253 | 22.188 | 21.039 | 19.497 | 17.057 | 16.593 | 16.827 | 17.733 | 2.847 | 2.645 | 2.17 | 3.07 | 2.718 | 1.715 | 2.061 | 1.091 | 0.997 | 0.797 | 1.042 | 0.884 | 0.762 | 1.069 | 0.842 | 0.774 | 0.743 | 0.743 | 0.709 | 0.77 | 0.946 | 0.679 | 0.674 | 0.52 | 0.876 | 0.432 | 0.804 | 0.777 | 0.906 | 0.732 | 0.689 | 1.369 | 2.308 | 2.359 | 2.615 | 2.896 | 3.04 | 3.144 | 3.245 | 3.064 | 3.397 | 3.818 | 4.292 | 4.168 | 4.292 | 4.647 | 4.616 | 4.68 | 4.618 | 4.552 | 4.488 | 4.414 | 4.375 | 4.275 | 4.229 | 4.182 | 4.097 |
Totaal passiva
| 146.773 | 143.487 | 144.476 | 149.057 | 149.263 | 170.754 | 164.133 | 162.495 | 141.569 | 130.069 | 112.65 | 102.172 | 95.655 | 87.66 | 86.239 | 86.395 | 84.279 | 93.007 | 88.381 | 79.906 | 78.029 | 63.341 | 41.125 | 30.701 | 30.356 | 27.307 | 25.47 | 24.09 | 23.466 | 23.329 | 23.564 | 8.848 | 9.378 | 7.967 | 9.704 | 9.255 | 16.86 | 14.553 | 14.131 | 12.916 | 12.23 | 11.89 | 8.459 | 8.304 | 8.223 | 8.38 | 10.81 | 11.536 | 14.523 | 12.891 | 13.273 | 15.795 | 16.597 | 15.989 | 12.823 | 9.24 | 6.324 | 4.746 | 5.95 | 6.648 | 8.738 | 9.62 | 7.037 | 8.49 | 7.89 | 6.915 | 7.259 | 8.489 | 6.905 | 8.109 | 9.815 | 10.126 | 9.65 | 9.865 | 9.065 | 7.859 | 7.801 | 7.286 | 7.914 | 7.041 | 6.97 | 7.239 | 6.782 | 6.971 | 6.703 | 6.451 | 6.818 | 6.178 |
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 |
Gewone aandelen
| 45.189 | 45.032 | 44.318 | 44.318 | 44.318 | 44.318 | 44.194 | 44.193 | 44.193 | 44.124 | 43.992 | 43.992 | 43.992 | 43.992 | 43.71 | 43.71 | 43.71 | 43.71 | 43.591 | 43.591 | 43.591 | 43.591 | 43.591 | 43.591 | 43.591 | 43.591 | 43.496 | 43.496 | 43.496 | 43.496 | 43.496 | 43.496 | 43.448 | 43.448 | 43.448 | 43.426 | 24.77 | 24.77 | 24.77 | 24.77 | 24.631 | 24.631 | 24.631 | 24.631 | 24.631 | 24.631 | 24.631 | 24.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 10.553 | 9.606 | 10.506 | 9.545 | 9.962 | 10.333 | 11.034 | 11.288 | 11.492 | 10.032 | 8.647 | 8.406 | 8.271 | 8.055 | 8.151 | 8.471 | 8.365 | 6.65 | 5.202 | 5.052 | 4.734 | 3.948 | 4.523 | 4.17 | 2.907 | 2.18 | 2.257 | 3.203 | 2.383 | 1.227 | 0.357 | -0.407 | -0.718 | -0.912 | -1.536 | -0.401 | -0.657 | -0.546 | -0.883 | -2.134 | -1.915 | -3.318 | -2.228 | -2.153 | -2.297 | -2.524 | -2.213 | -2.386 | -2.331 | -2.065 | -2.048 | -44.624 | -44.2 | -44.203 | -43.407 | 0 | 0 | -28.555 | -28.619 | 0 | 0 | 0 | -27.382 | 0 | 0 | 0 | 0 | -4.845 | -4.583 | -4.667 | -4.738 | -3.893 | -3.071 | -2.956 | -3.673 | 2.268 | 0 | -2.61 | -2.15 | 14.717 | 0 | -1.144 | -0.736 | 0 | 0 | 0.185 | 0.055 | 0 |
Overige gereserveerde algehele resultaten
| -0.519 | -0.279 | 1.035 | -0.913 | 0.174 | -0.467 | -0.697 | -1.536 | 0.427 | 1.031 | 0.832 | 0.847 | 1.382 | 1.103 | 0.714 | -1.096 | -2.083 | -5.599 | -0.646 | -1.299 | -0.765 | -1.31 | -2.512 | 0.158 | -0.299 | 0.659 | 1.625 | 1.9 | 1.212 | 1.128 | 0.482 | 1.282 | 1.842 | 1.945 | 0.072 | 0.111 | 0.095 | 0.087 | 0.075 | 0.063 | 0.147 | 0.126 | 0.106 | 0.088 | 0.07 | 0.056 | 0.045 | 0.03 | -19.741 | -19.463 | -19.213 | -18.91 | -18.674 | -18.398 | -18.393 | 0 | 0 | 0 | -16.75 | 0 | 0 | 0 | -13.797 | 60.897 | -7.505 | 61.927 | 61.634 | -7.505 | -7.505 | -7.505 | -7.505 | -4.642 | -4.642 | -4.642 | -4.642 | -3.211 | 64.2 | -3.211 | -3.211 | -16.488 | -1.792 | -1.792 | -1.792 | 49.101 | 49.157 | -0.806 | -0.505 | -0.224 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0.6 | 0.465 | 0.337 | 0.375 | 2.046 | 1.995 | 2.009 | 2.124 | 2.058 | 0.236 | 0.198 | 0.419 | 0.37 | 0.318 | 0.283 | 0.353 | 0.299 | 0.242 | 0.191 | 0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.394 | 44.107 | 43.851 | 86.055 | 85.818 | 85.542 | 85.537 | 36.922 | 37.271 | 67.144 | 83.894 | 38.802 | 38.197 | 38.191 | 80.941 | 0 | 68.061 | 0 | 0 | 74.649 | 74.649 | 74.649 | 74.649 | 71.786 | 71.786 | 71.786 | 71.786 | 63.837 | 0 | 70.355 | 70.355 | 67.144 | 67.518 | 68.936 | 51.511 | 0 | 0 | 50.21 | 50.225 | 50.026 |
Totaal eigen vermogen van aandeelhouders
| 55.223 | 54.359 | 55.859 | 53.55 | 54.919 | 54.521 | 54.906 | 55.991 | 58.107 | 57.196 | 55.595 | 55.303 | 53.881 | 53.348 | 52.994 | 51.455 | 50.31 | 45.044 | 48.5 | 47.643 | 47.802 | 46.42 | 45.756 | 47.919 | 46.199 | 46.43 | 47.378 | 48.599 | 47.091 | 45.851 | 44.335 | 44.371 | 44.572 | 44.481 | 41.984 | 43.136 | 24.208 | 24.311 | 23.962 | 22.699 | 22.863 | 21.439 | 22.509 | 22.566 | 22.404 | 22.163 | 22.463 | 22.275 | 22.322 | 22.579 | 22.59 | 22.521 | 22.944 | 22.941 | 23.737 | 36.922 | 37.271 | 38.589 | 38.525 | 38.802 | 38.197 | 38.191 | 39.762 | 60.897 | 60.556 | 61.927 | 61.634 | 62.299 | 62.561 | 62.477 | 62.406 | 63.251 | 64.073 | 64.188 | 63.471 | 62.894 | 64.2 | 64.534 | 64.994 | 65.373 | 65.726 | 66 | 48.983 | 49.101 | 49.157 | 49.589 | 49.774 | 49.802 |
Totaal eigen vermogen
| 55.223 | 54.359 | 55.859 | 53.55 | 54.919 | 54.521 | 54.906 | 55.991 | 58.107 | 57.196 | 55.595 | 55.303 | 53.881 | 53.348 | 52.994 | 51.455 | 50.31 | 45.044 | 48.5 | 47.643 | 47.802 | 46.42 | 45.756 | 47.919 | 46.199 | 46.43 | 47.378 | 48.599 | 47.091 | 45.851 | 44.335 | 44.371 | 44.572 | 44.481 | 41.984 | 43.136 | 24.208 | 24.311 | 23.962 | 22.699 | 22.863 | 21.439 | 22.509 | 22.566 | 22.404 | 22.163 | 22.463 | 22.275 | 22.322 | 22.579 | 22.59 | 22.521 | 22.944 | 22.941 | 23.737 | 36.922 | 37.271 | 38.589 | 38.525 | 38.802 | 38.197 | 38.191 | 39.762 | 60.897 | 60.556 | 61.927 | 61.634 | 62.299 | 62.561 | 62.477 | 62.406 | 63.251 | 64.073 | 64.188 | 63.471 | 62.894 | 64.2 | 64.534 | 64.994 | 65.373 | 65.726 | 66 | 48.983 | 49.101 | 49.157 | 49.589 | 49.774 | 49.802 |
Totaal passiva en aandeelhoudersvermogen
| 201.996 | 197.846 | 200.335 | 202.607 | 204.182 | 225.275 | 219.039 | 218.486 | 199.676 | 187.265 | 168.245 | 157.475 | 149.536 | 141.008 | 139.233 | 137.85 | 134.589 | 138.051 | 136.881 | 127.549 | 125.831 | 109.761 | 86.881 | 78.62 | 76.555 | 73.737 | 72.848 | 72.689 | 70.557 | 69.18 | 67.899 | 53.219 | 53.95 | 52.448 | 51.688 | 52.391 | 41.068 | 38.864 | 38.093 | 35.615 | 35.093 | 33.329 | 30.968 | 30.87 | 30.627 | 30.543 | 33.273 | 33.811 | 36.845 | 35.47 | 35.863 | 38.316 | 39.541 | 38.93 | 36.56 | 46.162 | 43.595 | 43.335 | 44.475 | 45.45 | 46.935 | 47.811 | 46.799 | 69.387 | 68.446 | 68.842 | 68.893 | 70.788 | 69.466 | 70.586 | 72.221 | 73.377 | 73.723 | 74.053 | 72.536 | 70.753 | 72.001 | 71.82 | 72.908 | 72.414 | 72.696 | 73.239 | 55.765 | 56.072 | 55.86 | 56.041 | 56.592 | 55.98 |