Schweiter Technologies AG
SIX:SWTQ.SW
419 (CHF) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 92.8 | 93.8 | 79.5 | 85.9 | 71.6 | 123.1 | 101.9 | 163.711 | 114.4 | 115.745 | 89.2 | 108.093 | 178.3 | 233.151 | 232.3 | 179.308 | 126 | 170.445 | 120.3 | 305.912 | 282.9 | 352.055 | 323.6 | 382.604 | 95.651 | 286 | 95.651 | 295.8 | 73.95 | 248.5 | 73.95 | 275.163 | 68.791 | 261.9 | 68.791 | 301.584 | 75.396 | 75.396 | 75.396 | 149.037 | 149.037 | 149.037 | 149.037 | 33.637 | 33.637 | 33.637 | 33.637 | 19.591 | 19.591 | 19.591 | 19.591 | 12.833 | 12.833 | 12.833 | 12.833 | 11.422 | 11.422 | 11.422 | 11.422 | 12.225 | 12.225 | 12.225 | 12.225 | 12.054 | 12.054 | 12.054 | 12.054 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 92.8 | 93.8 | 79.5 | 85.9 | 71.6 | 123.1 | 101.9 | 163.711 | 114.4 | 115.745 | 89.2 | 108.093 | 178.3 | 233.151 | 232.3 | 179.308 | 126 | 170.445 | 120.3 | 305.912 | 282.9 | 352.055 | 323.6 | 382.604 | 95.651 | 286 | 95.651 | 295.8 | 73.95 | 248.5 | 73.95 | 275.163 | 68.791 | 261.9 | 68.791 | 301.584 | 75.396 | 75.396 | 75.396 | 149.037 | 149.037 | 149.037 | 149.037 | 33.637 | 33.637 | 33.637 | 33.637 | 19.591 | 19.591 | 19.591 | 19.591 | 12.833 | 12.833 | 12.833 | 12.833 | 11.422 | 11.422 | 11.422 | 11.422 | 12.225 | 12.225 | 12.225 | 12.225 | 12.054 | 12.054 | 12.054 | 12.054 |
Nettovorderingen
| 177.8 | 179.3 | 193.7 | 193.6 | 214.5 | 210 | 231 | 203.319 | 184.8 | 192.128 | 199.1 | 169.993 | 176.5 | 153.678 | 152 | 143.007 | 159.3 | 136.342 | 160.9 | 109.864 | 106.3 | 77.684 | 87.5 | 0 | 0 | 124.7 | 0 | 0 | 0 | 127.9 | 0 | 0 | 0 | 148.5 | 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 |
Voorraad
| 197.1 | 188 | 204.2 | 218.7 | 231.8 | 219.5 | 185.6 | 176.348 | 170.7 | 185.694 | 185.5 | 196.879 | 180.2 | 173.263 | 139.7 | 147.744 | 145.7 | 144.349 | 140.7 | 130.345 | 120.9 | 112.521 | 116.8 | 110.048 | 27.512 | 130.2 | 27.512 | 126.178 | 31.545 | 127.1 | 31.545 | 115.446 | 28.862 | 114.3 | 28.862 | 96.837 | 24.209 | 24.209 | 24.209 | 5.525 | 5.525 | 5.525 | 5.525 | 16.537 | 16.537 | 16.537 | 16.537 | 21.046 | 21.046 | 21.046 | 21.046 | 19.464 | 19.464 | 19.464 | 19.464 | 18.548 | 18.548 | 18.548 | 18.548 | 12.716 | 12.716 | 12.716 | 12.716 | 15.142 | 15.142 | 15.142 | 15.142 |
Overige vlottende activa
| 36 | 6.8 | 31.7 | 5.6 | 33.3 | 5.3 | 28.1 | 4.781 | 32.6 | 4.636 | 34.7 | 33.671 | 33 | 35.333 | 33 | 34.161 | 38.2 | 35.534 | 35.9 | 30.139 | 36.9 | 114.683 | 41.3 | 98.521 | 24.63 | 27.7 | 24.63 | 128.578 | 32.145 | 24.7 | 32.145 | 168.862 | 42.216 | 35 | 42.216 | 116.891 | 29.223 | 29.223 | 29.223 | 10.416 | 10.416 | 10.416 | 10.416 | 31.808 | 31.808 | 31.808 | 31.808 | 29.478 | 29.478 | 29.478 | 29.478 | 24.247 | 24.247 | 24.247 | 24.247 | 22.183 | 22.183 | 22.183 | 22.183 | 16.88 | 16.88 | 16.88 | 16.88 | 17.051 | 17.051 | 17.051 | 17.051 |
Totaal vlottende activa
| 503.7 | 467.9 | 509.1 | 503.8 | 551.2 | 557.9 | 546.6 | 548.159 | 502.5 | 498.203 | 508.5 | 508.636 | 568 | 595.425 | 557 | 504.22 | 469.2 | 486.67 | 457.8 | 576.26 | 547 | 579.259 | 569.2 | 591.173 | 147.793 | 568.6 | 147.793 | 550.556 | 137.639 | 528.2 | 137.639 | 559.471 | 139.868 | 559.7 | 139.868 | 515.312 | 128.828 | 128.828 | 128.828 | 164.978 | 164.978 | 164.978 | 164.978 | 81.982 | 81.982 | 81.982 | 81.982 | 70.115 | 70.115 | 70.115 | 70.115 | 56.544 | 56.544 | 56.544 | 56.544 | 52.152 | 52.152 | 52.152 | 52.152 | 41.821 | 41.821 | 41.821 | 41.821 | 44.246 | 44.246 | 44.246 | 44.246 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 346.8 | 372.4 | 344.5 | 374.4 | 330.1 | 362.9 | 314.6 | 338.938 | 294.1 | 339.088 | 303.7 | 279.179 | 265.4 | 268.182 | 242.7 | 249.486 | 250 | 245.606 | 236.9 | 191.671 | 171.1 | 167.605 | 161.1 | 165.091 | 41.273 | 182.8 | 41.273 | 185.642 | 46.411 | 207 | 46.411 | 218.377 | 54.594 | 233.8 | 54.594 | 243.424 | 60.856 | 60.856 | 60.856 | 4.439 | 4.439 | 4.439 | 4.439 | 10.048 | 10.048 | 10.048 | 10.048 | 10.509 | 10.509 | 10.509 | 10.509 | 12.236 | 12.236 | 12.236 | 12.236 | 12.363 | 12.363 | 12.363 | 12.363 | 6.797 | 6.797 | 6.797 | 6.797 | 8.597 | 8.597 | 8.597 | 8.597 |
Goodwill
| 0 | 123.7 | 0 | 114.9 | 0 | 122.1 | 0 | 124.505 | 0 | 127.406 | 0 | 129.463 | 0 | 94.673 | 0 | 70.032 | 0 | 70.937 | 69.3 | 10.213 | 0 | 10.255 | 0 | 10.221 | 2.555 | 0 | 2.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.368 | 1.368 | 1.368 | 1.368 | 1.368 | 1.368 | 1.368 | 1.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 193.8 | 61.3 | 194.3 | 174.2 | 178.1 | 184.3 | 191.8 | 186.588 | 185.9 | 193.474 | 193 | 66.44 | 138.6 | 46.24 | 112.9 | 48.765 | 117.5 | 47.926 | 47.6 | 43.976 | 50.6 | 40.848 | 52.9 | 42.623 | 10.656 | 0 | 10.656 | 57.679 | 14.42 | 56.6 | 14.42 | 62.82 | 15.705 | 70.2 | 15.705 | 73.147 | 18.287 | 18.287 | 18.287 | 1.413 | 1.413 | 1.413 | 1.413 | 0.386 | 0.386 | 0.386 | 0.386 | 0.138 | 0.138 | 0.138 | 0.138 | 1.523 | 1.523 | 1.523 | 1.523 | 1.565 | 1.565 | 1.565 | 1.565 | 1.457 | 1.457 | 1.457 | 1.457 | 1.55 | 1.55 | 1.55 | 1.55 |
Goodwill en immateriële activa
| 193.8 | 185 | 194.3 | 289.1 | 178.1 | 306.4 | 191.8 | 311.093 | 185.9 | 320.88 | 193 | 195.903 | 138.6 | 140.913 | 112.9 | 118.797 | 117.5 | 118.863 | 116.9 | 54.189 | 50.6 | 51.103 | 52.9 | 52.844 | 13.211 | 60.1 | 13.211 | 57.679 | 14.42 | 56.6 | 14.42 | 62.82 | 15.705 | 70.2 | 15.705 | 73.147 | 18.287 | 18.287 | 18.287 | 1.413 | 1.413 | 1.413 | 1.413 | 1.754 | 1.754 | 1.754 | 1.754 | 1.506 | 1.506 | 1.506 | 1.506 | 1.523 | 1.523 | 1.523 | 1.523 | 1.565 | 1.565 | 1.565 | 1.565 | 1.457 | 1.457 | 1.457 | 1.457 | 1.55 | 1.55 | 1.55 | 1.55 |
Langetermijnbeleggingen
| 0 | 4.3 | 0 | 21.9 | 0 | 18.1 | 0 | 0.666 | 0 | 0.89 | 0 | 1.545 | 0 | 0.866 | 0 | 0.861 | 0 | 1.945 | 0 | 3.354 | 0 | 2.715 | 0 | 0 | 1.081 | 0 | 1.081 | 0 | 1.658 | 0 | 1.658 | 0 | 0.628 | 0 | 0.628 | 0 | 0.415 | 0.415 | 0.415 | 0 | 0 | 0 | 0 | 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 | 26.4 | 0 | 24.6 | 0 | 35.6 | 0 | 37.351 | 0 | 33.895 | 0 | 16.845 | 0 | 15.487 | 0 | 22.577 | 0 | 24.351 | 0 | 22.666 | 0 | 15.921 | 0 | 19.346 | 4.837 | 0 | 4.837 | 19.676 | 4.919 | 0 | 4.919 | 16.289 | 4.072 | 0 | 4.072 | 10.801 | 2.7 | 2.7 | 2.7 | 0.034 | 0.034 | 0.034 | 0.034 | 1.379 | 1.379 | 1.379 | 1.379 | 1.449 | 1.449 | 1.449 | 1.449 | 0.953 | 0.953 | 0.953 | 0.953 | 1.456 | 1.456 | 1.456 | 1.456 | 1.496 | 1.496 | 1.496 | 1.496 | 0.45 | 0.45 | 0.45 | 0.45 |
Overige niet-vlottende activa
| 60.1 | 0 | 58.3 | -114.9 | 75.6 | -122.1 | 74.1 | -124.505 | 61.6 | -127.406 | 57.9 | -16.845 | -404 | -15.487 | -355.6 | -22.577 | -367.5 | -24.351 | -353.8 | -22.666 | -221.7 | 36.835 | 73.5 | 55.641 | 12.829 | 65.1 | 12.829 | 46.221 | 9.897 | 34.1 | 9.897 | 21.185 | 4.669 | 28.3 | 4.669 | 13.777 | 3.029 | 3.029 | 3.029 | 0.026 | 0.026 | 0.026 | 0.026 | 0.736 | 0.736 | 0.736 | 0.736 | 0.966 | 0.966 | 0.966 | 0.966 | 1.808 | 1.808 | 1.808 | 1.808 | 2.937 | 2.937 | 2.937 | 2.937 | 0.39 | 0.39 | 0.39 | 0.39 | 0.215 | 0.215 | 0.215 | 0.215 |
Totaal niet-vlottende activa
| 600.7 | 588.1 | 597.1 | 595.1 | 583.8 | 600.9 | 580.5 | 563.543 | 541.6 | 567.347 | 554.6 | 476.627 | 404 | 409.961 | 355.6 | 369.144 | 367.5 | 366.414 | 353.8 | 249.214 | 221.7 | 274.179 | 287.5 | 292.922 | 73.231 | 308 | 73.231 | 309.218 | 77.305 | 297.7 | 77.305 | 318.671 | 79.668 | 332.3 | 79.668 | 341.149 | 85.287 | 85.287 | 85.287 | 5.912 | 5.912 | 5.912 | 5.912 | 13.917 | 13.917 | 13.917 | 13.917 | 14.429 | 14.429 | 14.429 | 14.429 | 16.52 | 16.52 | 16.52 | 16.52 | 18.32 | 18.32 | 18.32 | 18.32 | 10.14 | 10.14 | 10.14 | 10.14 | 10.811 | 10.811 | 10.811 | 10.811 |
Totaal activa
| 1,104.4 | 1,056 | 1,106.2 | 1,098.9 | 1,135 | 1,158.8 | 1,127.1 | 1,111.702 | 1,044.1 | 1,065.55 | 1,063.1 | 1,036.816 | 1,022.4 | 1,051.006 | 981.1 | 943.733 | 912.9 | 925.336 | 882.2 | 889.665 | 827.1 | 853.438 | 856.7 | 884.095 | 221.024 | 876.6 | 221.024 | 859.774 | 214.944 | 825.9 | 214.944 | 878.142 | 219.536 | 892 | 219.536 | 856.461 | 214.115 | 214.115 | 214.115 | 170.89 | 170.89 | 170.89 | 170.89 | 95.898 | 95.898 | 95.898 | 95.898 | 84.544 | 84.544 | 84.544 | 84.544 | 73.064 | 73.064 | 73.064 | 73.064 | 70.472 | 70.472 | 70.472 | 70.472 | 51.961 | 51.961 | 51.961 | 51.961 | 55.057 | 55.057 | 55.057 | 55.057 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 82.9 | 58.9 | 79 | 65.7 | 87.5 | 79.2 | 81.8 | 53.802 | 58.3 | 51.942 | 74.6 | 67.965 | 77.8 | 60.242 | 62.2 | 65.018 | 72.1 | 54.909 | 65.8 | 53.778 | 50.6 | 45.978 | 45 | 42.385 | 10.596 | 53.2 | 10.596 | 39.228 | 9.807 | 45.8 | 9.807 | 58.583 | 14.646 | 63.7 | 14.646 | 47.035 | 11.759 | 11.759 | 11.759 | 1.612 | 1.612 | 1.612 | 1.612 | 8.911 | 8.911 | 8.911 | 8.911 | 8.569 | 8.569 | 8.569 | 8.569 | 7.816 | 7.816 | 7.816 | 7.816 | 5.375 | 5.375 | 5.375 | 5.375 | 4.538 | 4.538 | 4.538 | 4.538 | 3.365 | 3.365 | 3.365 | 3.365 |
Kortlopende schulden
| 74.6 | 75 | 83.1 | 52.1 | 48.7 | 9.2 | 13.7 | 7.872 | 32.4 | 7.909 | 28.4 | 1.078 | 0.7 | 1.293 | 0.6 | 1.271 | 0.8 | 2.378 | 2.1 | 2.926 | 2.7 | 2.639 | 2.8 | 2.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 14.4 | 0 | 13.6 | 0 | 18.1 | 0 | 30.706 | 0 | 19.627 | 0 | 22.078 | 0 | 21.903 | 0 | 22.795 | 0 | 30.527 | 0 | 20.17 | 0 | 11.399 | 0 | 12.021 | 0 | 0 | 0 | 6.658 | 0 | 0 | 0 | 6.396 | 0 | 0 | 0 | 4.789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.7 | 3.2 | 4.2 | 5.3 | 6.6 | 4.5 | 4.3 | 2.294 | 3.2 | 2.2 | 2.2 | -1.078 | -0.7 | -1.293 | -0.6 | -1.271 | -0.8 | -2.378 | -2.1 | -2.926 | -2.7 | 0 | 44.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 76.3 | 74.1 | 84.4 | 83 | 92.5 | 99.7 | 102.4 | 115.948 | 102.1 | 90.087 | 83.5 | 90.731 | 79.6 | 84.829 | 83.3 | 94.864 | 95.4 | 100.587 | 100 | 81.664 | 70.3 | 64.359 | 20.8 | 63.413 | 16.412 | 70 | 16.412 | 74.078 | 18.52 | 72.9 | 18.52 | 84.683 | 21.171 | 79.2 | 21.171 | 90.031 | 22.508 | 22.508 | 22.508 | 5.618 | 5.618 | 5.618 | 5.618 | 19.727 | 19.727 | 19.727 | 19.727 | 17.777 | 17.777 | 17.777 | 17.777 | 14.101 | 14.101 | 14.101 | 14.101 | 15.426 | 15.426 | 15.426 | 15.426 | 9.843 | 9.843 | 9.843 | 9.843 | 16.519 | 16.519 | 16.519 | 16.519 |
Totaal kortlopende verplichtingen
| 238.5 | 211.2 | 250.7 | 206.1 | 235.3 | 192.6 | 202.2 | 179.916 | 196 | 152.138 | 188.7 | 158.696 | 157.4 | 145.071 | 145.5 | 159.882 | 167.5 | 155.496 | 165.8 | 135.442 | 120.9 | 112.976 | 113.5 | 108.034 | 27.009 | 123.2 | 27.009 | 113.306 | 28.327 | 118.7 | 28.327 | 143.266 | 35.817 | 142.9 | 35.817 | 137.066 | 34.267 | 34.267 | 34.267 | 7.23 | 7.23 | 7.23 | 7.23 | 28.637 | 28.637 | 28.637 | 28.637 | 26.346 | 26.346 | 26.346 | 26.346 | 21.917 | 21.917 | 21.917 | 21.917 | 20.801 | 20.801 | 20.801 | 20.801 | 14.381 | 14.381 | 14.381 | 14.381 | 19.883 | 19.883 | 19.883 | 19.883 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 34.7 | 4.3 | 35.7 | 0.4 | 29 | 0.4 | 25 | 0.3 | 19.5 | 0.16 | 22 | 1.074 | 2.4 | 1.736 | 3.2 | 2.091 | 4.5 | 3.324 | 5.1 | 1.317 | 2.2 | 2.793 | 3.4 | 3.352 | 0 | 0 | 0 | 0 | 0 | 83.4 | 0 | 0 | 0 | 105.4 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.011 | 0.011 | 0.011 | 0.106 | 0.106 | 0.106 | 0.106 | 0.103 | 0.103 | 0.103 | 0.103 | 0.256 | 0.256 | 0.256 | 0.256 | 1.198 | 1.198 | 1.198 | 1.198 | 1.552 | 1.552 | 1.552 | 1.552 | 2.669 | 2.669 | 2.669 | 2.669 |
Uitgestelde opbrengsten niet-vlottend
| -0 | 30.8 | 0 | 29.1 | 0 | 31.8 | 0 | 24.831 | -0 | 21.568 | 0 | -30.506 | -24.4 | -24.55 | -25.7 | -28.118 | -23.7 | -23.488 | -21.4 | -23.632 | 0 | 23.139 | 20.8 | 18.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.546 | 1.546 | 1.546 | 1.546 | 8.251 | 8.251 | 8.251 | 8.251 | 7.524 | 7.524 | 7.524 | 7.524 | 6.682 | 6.682 | 6.682 | 6.682 | 3.215 | 3.215 | 3.215 | 3.215 | 2.601 | 2.601 | 2.601 | 2.601 | 0.372 | 0.372 | 0.372 | 0.372 |
Uitgestelde belastingverplichtingen niet-vlottend
| 32.2 | 42.3 | 29.5 | 43.5 | 30.6 | 47.2 | 32.1 | 43.78 | 30.6 | 46.245 | 32.2 | 31.58 | 26.8 | 26.286 | 28.9 | 30.209 | 28.2 | 26.812 | 26.5 | 24.949 | 23.8 | 22.685 | 23.6 | 22.572 | 5.643 | 22.2 | 5.643 | 21.711 | 5.428 | 0 | 5.428 | 28.537 | 7.134 | 0 | 7.134 | 30.637 | 7.659 | 7.659 | 7.659 | 0.055 | 0.055 | 0.055 | 0.055 | 0.554 | 0.554 | 0.554 | 0.554 | 0.942 | 0.942 | 0.942 | 0.942 | 0.878 | 0.878 | 0.878 | 0.878 | 0.962 | 0.962 | 0.962 | 0.962 | 0.386 | 0.386 | 0.386 | 0.386 | 0.324 | 0.324 | 0.324 | 0.324 |
Overige niet-vlottende verplichtingen
| 61.3 | 61 | 65.4 | 67 | 76.1 | 110.2 | 102.1 | 124.852 | 115.8 | 113.5 | 109.7 | -1.074 | -2.4 | -1.736 | -3.2 | -2.091 | -4.5 | -3.324 | -5.1 | -1.317 | 81.3 | 43.439 | 63.4 | 64.235 | 21.571 | 95.5 | 21.571 | 87.574 | 21.894 | 0 | 21.894 | 67.236 | 16.809 | 0 | 16.809 | 65.336 | 16.334 | 16.334 | 16.334 | -1.111 | -1.111 | -1.111 | -1.111 | -1.69 | -1.69 | -1.69 | -1.69 | -1.105 | -1.105 | -1.105 | -1.105 | -0.135 | -0.135 | -0.135 | -0.135 | 4.204 | 4.204 | 4.204 | 4.204 | 0.68 | 0.68 | 0.68 | 0.68 | 3.196 | 3.196 | 3.196 | 3.196 |
Totaal niet-vlottende verplichtingen
| 128.2 | 138.4 | 130.6 | 140 | 135.7 | 189.6 | 159.2 | 193.763 | 165.9 | 181.473 | 163.9 | 1.074 | 2.4 | 1.736 | 3.2 | 2.091 | 4.5 | 3.324 | 5.1 | 1.317 | 107.3 | 92.056 | 111.2 | 108.856 | 27.214 | 117.7 | 27.214 | 109.285 | 27.321 | 83.4 | 27.321 | 95.773 | 23.943 | 105.4 | 23.943 | 95.973 | 23.993 | 23.993 | 23.993 | 0.501 | 0.501 | 0.501 | 0.501 | 7.221 | 7.221 | 7.221 | 7.221 | 7.464 | 7.464 | 7.464 | 7.464 | 7.682 | 7.682 | 7.682 | 7.682 | 9.579 | 9.579 | 9.579 | 9.579 | 5.218 | 5.218 | 5.218 | 5.218 | 6.561 | 6.561 | 6.561 | 6.561 |
Totaal passiva
| 366.7 | 349.6 | 381.3 | 346.1 | 371 | 382.2 | 361.4 | 373.679 | 361.9 | 333.611 | 352.6 | 284.935 | 281.1 | 269.993 | 261.4 | 284.415 | 328.2 | 300.45 | 312.8 | 253.454 | 228.2 | 205.032 | 224.7 | 216.89 | 54.223 | 240.9 | 54.223 | 222.591 | 55.648 | 202.1 | 55.648 | 239.039 | 59.76 | 248.3 | 59.76 | 233.039 | 58.26 | 58.26 | 58.26 | 7.731 | 7.731 | 7.731 | 7.731 | 35.858 | 35.858 | 35.858 | 35.858 | 33.81 | 33.81 | 33.81 | 33.81 | 29.599 | 29.599 | 29.599 | 29.599 | 30.379 | 30.379 | 30.379 | 30.379 | 19.598 | 19.598 | 19.598 | 19.598 | 26.444 | 26.444 | 26.444 | 26.444 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.802 | 18.2 | 17.997 | 37.6 | 24.586 | 32.4 | 26.812 | 41.7 | 12.367 | 32.1 | 0 | 20.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.432 | 1.4 | 1.432 | 1.4 | 1.432 | 1.4 | 1.432 | 1.4 | 1.432 | 1.4 | 1.432 | 1.4 | 1.444 | 1.4 | 1.444 | 1.4 | 1.444 | 0.361 | 1.4 | 0.361 | 1.444 | 0.361 | 1.4 | 0.361 | 1.444 | 0.361 | 1.4 | 0.361 | 1.444 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 0.361 | 2.527 | 2.527 | 2.527 | 2.527 | 3.609 | 3.609 | 3.609 | 3.609 | 3.609 | 3.609 | 3.609 | 3.609 |
Ingehouden winsten
| 733.7 | 845.9 | 829.6 | 847 | 839.5 | 844.2 | 814.6 | 810.497 | 747 | 775.525 | 748.1 | 784.251 | 758 | 797.736 | 756 | 682.63 | 615.8 | 650.498 | 616.2 | 654.471 | 636.9 | 685.006 | 658.8 | 657.73 | 164.433 | 624.8 | 164.433 | 600.717 | 150.179 | 607.7 | 150.179 | 587.369 | 146.842 | 536.4 | 146.842 | 569.095 | 142.274 | 142.274 | 142.274 | 145.347 | 145.347 | 145.347 | 145.347 | 35.79 | 35.79 | 35.79 | 35.79 | 25.53 | 25.53 | 25.53 | 25.53 | 18.259 | 18.259 | 18.259 | 18.259 | 8.779 | 8.779 | 8.779 | 8.779 | 4.433 | 4.433 | 4.433 | 4.433 | 12.166 | 12.166 | 12.166 | 12.166 |
Overige gereserveerde algehele resultaten
| -110 | -140.9 | -106.1 | -95.6 | -76.9 | -69 | -50.3 | -73.906 | -66.2 | -45.018 | -39.1 | -33.802 | -18.2 | -17.997 | -37.6 | -24.586 | -32.4 | -26.812 | -41.7 | -12.367 | -32.1 | -228.025 | -20.9 | -206.106 | -51.527 | 0 | -51.527 | -210.678 | -52.67 | 0 | -52.67 | -199.616 | -49.904 | 0 | -49.904 | -186.832 | -46.708 | -46.708 | -46.708 | 0 | 0 | 0 | 0 | 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 totale aandeelhoudersvermogen
| 110 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -67.604 | -18.1 | -18.155 | -37.7 | -24.744 | -32.5 | -27.044 | -48.2 | -19.704 | -39.4 | 189.981 | -28.2 | 214.137 | 53.534 | 9.5 | 53.534 | 245.7 | 61.425 | 14.7 | 61.425 | 249.906 | 62.477 | 105.9 | 62.477 | 239.715 | 59.929 | 59.929 | 59.929 | 17.45 | 17.45 | 17.45 | 17.45 | 23.89 | 23.89 | 23.89 | 23.89 | 24.843 | 24.843 | 24.843 | 24.843 | 24.845 | 24.845 | 24.845 | 24.845 | 28.727 | 28.727 | 28.727 | 28.727 | 24.32 | 24.32 | 24.32 | 24.32 | 12.838 | 12.838 | 12.838 | 12.838 |
Totaal eigen vermogen van aandeelhouders
| 735.1 | 706.4 | 724.9 | 752.8 | 764 | 776.6 | 765.7 | 738.023 | 682.2 | 731.939 | 710.5 | 751.881 | 741.3 | 781.013 | 719.7 | 659.318 | 584.7 | 624.886 | 569.4 | 636.211 | 598.9 | 648.406 | 632 | 667.205 | 166.801 | 635.7 | 166.801 | 637.183 | 159.296 | 623.8 | 159.296 | 639.103 | 159.776 | 643.7 | 159.776 | 623.422 | 155.856 | 155.856 | 155.856 | 163.158 | 163.158 | 163.158 | 163.158 | 60.041 | 60.041 | 60.041 | 60.041 | 50.734 | 50.734 | 50.734 | 50.734 | 43.465 | 43.465 | 43.465 | 43.465 | 40.032 | 40.032 | 40.032 | 40.032 | 32.363 | 32.363 | 32.363 | 32.363 | 28.613 | 28.613 | 28.613 | 28.613 |
Totaal eigen vermogen
| 737.7 | 706.4 | 724.9 | 752.8 | 764 | 776.6 | 765.7 | 738.023 | 682.2 | 731.939 | 710.5 | 751.881 | 741.3 | 781.013 | 719.7 | 659.318 | 584.7 | 624.886 | 569.4 | 636.211 | 598.9 | 648.406 | 632 | 667.205 | 166.801 | 635.7 | 166.801 | 637.183 | 159.296 | 623.8 | 159.296 | 639.103 | 159.776 | 643.7 | 159.776 | 623.422 | 155.856 | 155.856 | 155.856 | 163.158 | 163.158 | 163.158 | 163.158 | 60.041 | 60.041 | 60.041 | 60.041 | 50.734 | 50.734 | 50.734 | 50.734 | 43.465 | 43.465 | 43.465 | 43.465 | 40.032 | 40.032 | 40.032 | 40.032 | 32.363 | 32.363 | 32.363 | 32.363 | 28.613 | 28.613 | 28.613 | 28.613 |
Totaal passiva en aandeelhoudersvermogen
| 1,104.4 | 1,056 | 1,106.2 | 1,098.9 | 1,135 | 1,158.8 | 1,127.1 | 1,111.702 | 1,044.1 | 1,065.55 | 1,063.1 | 1,036.816 | 1,022.4 | 1,051.006 | 981.1 | 943.733 | 912.9 | 925.336 | 882.2 | 889.665 | 827.1 | 853.438 | 856.7 | 884.095 | 221.024 | 876.6 | 221.024 | 859.774 | 214.944 | 825.9 | 214.944 | 878.142 | 219.536 | 892 | 219.536 | 856.461 | 214.115 | 214.115 | 214.115 | 170.89 | 170.89 | 170.89 | 170.89 | 95.898 | 95.898 | 95.898 | 95.898 | 84.544 | 84.544 | 84.544 | 84.544 | 73.064 | 73.064 | 73.064 | 73.064 | 70.412 | 70.412 | 70.412 | 70.412 | 51.961 | 51.961 | 51.961 | 51.961 | 55.057 | 55.057 | 55.057 | 55.057 |