Softing AG
FSX:SYT.DE
3.9 (EUR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6.263 | 4.359 | 4.859 | 7.459 | 9.064 | 10.728 | 6.802 | 7.706 | 7.12 | 8.686 | 9.613 | 13.026 | 12.536 | 12.597 | 10.166 | 12.555 | 11.817 | 11.221 | 14.917 | 15.017 | 12.217 | 7.739 | 9.682 | 9.243 | 8.59 | -10.276 | 10.276 | 11.262 | 11.243 | -10.869 | 10.869 | 6.428 | -9.31 | 9.186 | 6.369 | 4.463 | 10.014 | 8.75 | 10.514 | 3.305 | 7.698 | 12.116 | 13.414 | 12.166 | 12.119 | 11.516 | 11.208 | 12.754 | 10.543 | 7.301 | 5.19 | 4.807 | 5.755 | 4.275 | 3.328 | 2.798 | 3.141 | 3.572 |
Kortetermijnbeleggingen
| 0.715 | 0.66 | 0.156 | 0.32 | 0.319 | 0.319 | 0.318 | 0.016 | 0.013 | 0.26 | 0.108 | 0.067 | 0.052 | 0.061 | 0.081 | 0 | 0 | 0.955 | 0.025 | 0 | 0 | 0 | 0.071 | 0 | 0 | 20.552 | 0 | 0 | 0 | 21.738 | 0 | 0.09 | 18.62 | 0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0.629 | 1.001 | 1.706 | 2.017 | 2.225 | 1.064 | 1.021 | 1.036 | 1.241 | 1.242 | 1.878 | 1.84 | 1.852 | 1.865 | 0.6 | 0.6 | 0.6 | 0.6 |
Liquide middelen en kortetermijnbeleggingen
| 6.263 | 4.359 | 4.859 | 7.779 | 9.383 | 11.047 | 6.802 | 7.722 | 7.133 | 8.946 | 9.721 | 13.093 | 12.588 | 12.658 | 10.247 | 12.555 | 11.817 | 11.221 | 14.942 | 15.017 | 12.217 | 7.739 | 9.682 | 9.243 | 8.59 | 10.276 | 10.276 | 11.262 | 11.243 | 10.869 | 10.869 | 6.518 | 9.31 | 9.186 | 6.369 | 4.463 | 10.014 | 8.75 | 10.514 | 3.305 | 8.328 | 13.117 | 15.119 | 14.183 | 14.343 | 12.58 | 12.229 | 13.79 | 11.784 | 8.542 | 7.069 | 6.648 | 7.607 | 6.139 | 3.928 | 3.398 | 3.741 | 4.172 |
Nettovorderingen
| 13.285 | 15.864 | 13.172 | 0 | 0 | 13.775 | 16.614 | 0 | 16.466 | 13.667 | 16.325 | 11.304 | 11.051 | 13.568 | 15.42 | 13.272 | 11.143 | 14.094 | 15.913 | 13.947 | 15.564 | 13.688 | 14.25 | 13.131 | 14.065 | 0 | 12.827 | 10.755 | 11.212 | 0 | 12.59 | 13.355 | 0 | 15.407 | 12.869 | 12.656 | 11.417 | 14.25 | 12.564 | 11.449 | 10.555 | 10.029 | 8.168 | 8.893 | 9.479 | 9.848 | 0 | 0 | 0 | 8.729 | 0 | 0 | 0 | 7.915 | 0 | 0 | 0 | 5.281 |
Voorraad
| 25.792 | 24.661 | 23.94 | 23.186 | 21.027 | 18.803 | 19.32 | 18.681 | 16.095 | 14.844 | 13.409 | 13.36 | 13.326 | 13.14 | 13.671 | 14.244 | 13.673 | 12.901 | 12.596 | 12.723 | 12.052 | 11.545 | 10.557 | 10.479 | 9.956 | 0 | 9.067 | 9.384 | 9.683 | 0 | 9.214 | 9.965 | 0 | 9.313 | 9.38 | 9.187 | 9.198 | 8.737 | 8.557 | 7.868 | 6.011 | 4.66 | 4.115 | 4.073 | 3.697 | 3.345 | 3.931 | 3.731 | 4.001 | 3.642 | 3.231 | 2.594 | 2.372 | 2.033 | 2.237 | 2.126 | 2.117 | 2.225 |
Overige vlottende activa
| 4.277 | 4.063 | 4.438 | 2.813 | 2.774 | 3.144 | 3.34 | 0.439 | 1.912 | 2.038 | 3.333 | 1.493 | 1.714 | 2.057 | 2.164 | 1.009 | 1.086 | 0.955 | 2.694 | 1.205 | 0.955 | 0.951 | 2.284 | 2.012 | 2.037 | 0 | 2.647 | 2.858 | 2.292 | 0 | 1.338 | 1.402 | 0 | 1.319 | 1.165 | 1.314 | 1.282 | 0.71 | 1.705 | 1.229 | 1.205 | 0.997 | 0 | 0.982 | 0 | 1.646 | 10.299 | 8.428 | 7.077 | 0.572 | 8.157 | 7.441 | 6.605 | 0.185 | 7.102 | 6.475 | 6.194 | 0.152 |
Totaal vlottende activa
| 49.617 | 48.947 | 46.489 | 45.769 | 46.495 | 46.769 | 46.076 | 44.359 | 41.593 | 39.235 | 40.836 | 39.183 | 38.627 | 41.362 | 40.845 | 41.08 | 37.719 | 39.171 | 46.145 | 42.892 | 40.788 | 33.923 | 36.844 | 34.865 | 34.648 | 10.276 | 34.817 | 34.259 | 34.43 | 10.869 | 34.011 | 31.24 | 9.31 | 35.349 | 29.783 | 27.62 | 31.911 | 32.447 | 33.34 | 23.851 | 26.099 | 28.634 | 27.403 | 27.15 | 27.519 | 27.419 | 26.459 | 25.95 | 22.862 | 21.486 | 18.457 | 16.683 | 16.585 | 16.273 | 13.267 | 11.998 | 12.053 | 11.83 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 10.818 | 10.774 | 8.134 | 0.435 | 7.392 | 7.598 | 7.621 | 7.625 | 7.86 | 8.182 | 4.757 | 5.167 | 5.105 | 5.285 | 5.506 | 5.278 | 5.685 | 6.049 | 5.949 | 2.49 | 2.438 | 2.474 | 2.348 | 2.056 | 1.918 | 0 | 2.022 | 2.159 | 2.243 | 0 | 2.257 | 2.236 | 0 | 2.363 | 2.279 | 2.128 | 1.97 | 2 | 1.454 | 1.403 | 1.414 | 1.366 | 1.372 | 1.422 | 1.44 | 1.38 | 1.212 | 1.158 | 1.162 | 1.125 | 0.941 | 0.875 | 0.619 | 0.611 | 0.594 | 0.63 | 0.652 | 0.671 |
Goodwill
| 11.192 | 11.116 | 10.95 | 17.451 | 17.255 | 17.248 | 17.397 | 18.251 | 17.727 | 17.213 | 17.064 | 17.904 | 17.721 | 17.815 | 17.5 | 17.825 | 18.148 | 18.312 | 18.124 | 18.358 | 18.03 | 18.124 | 17.985 | 18.465 | 18.415 | 0 | 14.54 | 14.65 | 14.893 | 0 | 15.493 | 15.096 | 0 | 15.243 | 15.028 | 15.038 | 15.334 | 14.456 | 30.816 | 28.533 | 8.814 | 2.439 | 2.439 | 2.439 | 2.439 | 2.439 | 2.439 | 0 | 0 | 2.439 | 2.439 | 2.439 | 2.439 | 2.439 | 2.439 | 2.439 | 2.439 | 2.439 |
Immateriële activa
| 36.759 | 36.696 | 36.445 | 38.524 | 37.487 | 37.596 | 38.166 | 38.999 | 38.811 | 38.576 | 38.771 | 38.427 | 38.635 | 39.381 | 39.324 | 43.804 | 44.315 | 44.324 | 44.291 | 48.293 | 47.797 | 46.743 | 41.882 | 40.686 | 40.419 | 0 | 27.268 | 26.964 | 27.513 | 0 | 28.263 | 26.754 | 0 | 27.127 | 27.178 | 27.31 | 28.357 | 26.511 | 10.483 | 10.291 | 9.364 | 7.289 | 6.309 | 6.047 | 5.575 | 5.343 | 5.066 | 0 | 0 | 4.297 | 4.369 | 4.351 | 4.448 | 4.632 | 5.039 | 4.962 | 4.814 | 4.744 |
Goodwill en immateriële activa
| 47.951 | 47.812 | 47.395 | 55.975 | 54.742 | 54.844 | 55.564 | 57.25 | 56.538 | 55.789 | 55.835 | 56.331 | 56.356 | 57.196 | 56.824 | 61.629 | 62.463 | 62.636 | 62.415 | 66.651 | 65.827 | 64.867 | 59.867 | 59.151 | 58.834 | 0 | 41.808 | 41.614 | 42.406 | 0 | 43.756 | 41.85 | 0 | 42.37 | 42.206 | 42.348 | 43.691 | 40.967 | 41.299 | 38.824 | 18.178 | 9.728 | 8.748 | 8.486 | 8.014 | 7.782 | 7.505 | 6.956 | 6.822 | 6.736 | 6.808 | 6.79 | 6.887 | 7.071 | 7.478 | 7.401 | 7.253 | 7.183 |
Langetermijnbeleggingen
| 0.435 | 0.435 | 0.435 | 7.627 | 0.116 | 0.116 | 0.435 | 0.419 | 1.487 | 1.24 | 1.392 | 1.433 | 1.448 | 1.439 | 1.419 | 1.5 | 1.5 | 1.5 | 1.475 | -0.589 | 0 | -0.936 | -0.765 | 0 | -2.388 | 0 | -2.071 | -2.283 | -2.564 | 0 | -2.864 | -2.772 | 0 | 0 | -1.583 | -1.467 | -1.392 | 0 | -1.107 | -0.654 | -0.488 | 0.001 | 0 | 0.3 | 0 | 0 | -7.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.779 | 0.833 | 1.402 | 1.192 | 0.905 | 0.913 | 1.615 | 0.875 | 0.645 | 0.757 | 0.433 | 0.308 | 0.792 | 0.784 | 0.516 | 1.073 | 0.968 | 0.769 | 0.787 | 0.589 | 0.702 | 0.936 | 0.765 | 2.479 | 2.388 | 0 | 2.071 | 2.283 | 2.564 | 0 | 2.864 | 2.772 | 0 | 2.395 | 1.583 | 1.467 | 1.392 | 1.657 | 1.107 | 0.654 | 0.488 | 0.509 | 0.414 | 0.31 | 0.521 | 0.624 | 0.363 | 0.022 | 0.496 | 0.73 | 0.686 | 0.857 | 1.156 | 1.426 | 1.812 | 1.757 | 1.745 | 1.845 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0.32 | 0.319 | 0.319 | -0.001 | 0.016 | 0.013 | 0.26 | 0.108 | 0.067 | 0.051 | 0.061 | 0.081 | 0 | 0 | 0 | 0.025 | 0.589 | 0.001 | 0.936 | 0.765 | 0.001 | 2.388 | -10.276 | 2.071 | 2.283 | 2.564 | -10.869 | 2.864 | 2.772 | -9.31 | -0.002 | 1.583 | 1.467 | 1.392 | -0.102 | 1.107 | 0.654 | 0.488 | -0.001 | 0.3 | -0 | 0.695 | 0.695 | 8.38 | 0.875 | 0.875 | 0.875 | 0.875 | 0.875 | 0.875 | 0.875 | 0.004 | 0.004 | 0.004 | 0 |
Totaal niet-vlottende activa
| 59.983 | 59.854 | 57.366 | 65.549 | 63.474 | 63.79 | 65.234 | 66.185 | 66.543 | 66.228 | 62.525 | 63.306 | 63.752 | 64.765 | 64.346 | 69.48 | 70.616 | 70.954 | 70.651 | 69.73 | 68.968 | 68.277 | 62.98 | 63.687 | 63.14 | -10.276 | 45.901 | 46.056 | 47.213 | -10.869 | 48.877 | 46.858 | -9.31 | 47.126 | 46.068 | 45.943 | 47.053 | 44.522 | 43.86 | 40.881 | 20.081 | 11.604 | 10.835 | 10.517 | 10.67 | 10.482 | 9.955 | 9.01 | 9.356 | 9.466 | 9.311 | 9.397 | 9.537 | 9.983 | 9.887 | 9.791 | 9.653 | 9.699 |
Totaal activa
| 109.6 | 108.801 | 103.855 | 111.318 | 109.969 | 110.559 | 111.31 | 110.544 | 108.136 | 105.463 | 103.361 | 102.489 | 102.379 | 106.127 | 105.191 | 110.56 | 108.335 | 110.125 | 116.796 | 112.622 | 109.755 | 102.2 | 99.824 | 98.552 | 97.788 | 0 | 80.718 | 80.315 | 81.643 | 0 | 82.888 | 78.098 | 0 | 82.475 | 75.851 | 73.563 | 78.964 | 76.969 | 77.2 | 64.732 | 46.179 | 40.238 | 38.237 | 37.667 | 38.189 | 37.9 | 36.414 | 34.96 | 32.217 | 30.952 | 27.767 | 26.081 | 26.121 | 26.256 | 23.154 | 21.789 | 21.706 | 21.529 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 8.015 | 5.377 | 6.75 | 6.716 | 7.148 | 8.468 | 9.266 | 9.09 | 8.459 | 7.394 | 7.226 | 5.375 | 4.583 | 5.409 | 5.999 | 5.537 | 3.325 | 4.585 | 6.476 | 4.857 | 5.703 | 5.079 | 6.086 | 3.495 | 5.343 | 0 | 4.574 | 3.287 | 5.186 | 0 | 4.856 | 3.617 | 0 | 5.698 | 4.3 | 3.525 | 4.27 | 4.007 | 3.841 | 3.903 | 3.684 | 2.357 | 2.238 | 2.049 | 2.487 | 2.951 | 2.064 | 2.152 | 2.588 | 2.856 | 1.883 | 1.532 | 1.686 | 1.579 | 1.407 | 1.015 | 1.126 | 1.403 |
Kortlopende schulden
| 6.077 | 9.16 | 9.762 | 5.478 | 4.836 | 5.294 | 6.759 | 4.437 | 3.911 | 3.836 | 4.344 | 3.804 | 4.018 | 4.52 | 5.879 | 2.225 | 1.475 | 0.262 | 2.856 | 0.408 | 4.544 | 6.241 | 4.146 | 6.341 | 4.788 | 0 | 2.457 | 4.224 | 4.224 | 0 | 2.66 | 2.09 | 0 | -0.455 | 1.671 | 1.677 | 1.725 | 1.825 | 1.601 | 1.912 | 0.459 | 0.195 | 0.28 | 0.263 | 0.269 | 0.368 | 1.66 | 1.599 | 1.614 | 0.456 | 0.158 | 0.264 | 0.15 | 5.06 | 0.288 | 0.452 | 0.555 | 3.229 |
Belastingschulden
| 0.235 | 0.42 | 0.279 | 1.603 | 1.065 | 0.369 | 0.334 | 0.541 | 0.402 | 0.474 | 0.959 | 0.451 | 0.456 | 0.406 | 0.938 | 1.617 | 1.288 | 1.313 | 2.528 | 1.427 | 1.426 | 1.394 | 2.291 | 0.977 | 0.952 | 0 | 1.366 | 0.919 | 0.832 | 0 | 3.452 | 1.725 | 0 | 2.884 | 1.029 | 0.533 | 1.502 | 3.09 | 1.127 | 0.756 | 0.635 | 2.18 | 0.192 | 0.093 | 0.547 | 3.819 | 0.387 | 0.387 | 0.433 | 0.431 | 0.122 | 0.087 | 0.073 | 0.05 | 0.04 | 0.021 | 0.023 | 0.175 |
Uitgestelde opbrengsten
| 7.158 | 8.541 | 5.957 | 12.636 | 12.199 | 6.858 | 4.999 | 5.498 | 5.628 | 3.412 | 11.096 | 11.238 | 10.945 | 9.77 | 9.04 | 9.971 | 10.107 | 8.8 | 12.202 | 8.591 | 8.179 | 7.753 | 9.525 | 5.63 | 5.167 | 0 | 6.884 | 5.196 | 4.737 | 0 | 12.98 | 5.648 | 0 | 10.018 | 5.553 | 3.339 | 5.81 | 10.773 | 3.734 | 3.166 | 0.635 | 7.642 | 0.192 | 7.753 | 0.547 | 10.39 | 0.668 | 0.387 | 0.433 | 0.899 | 5.62 | 4.898 | 4.915 | 0.328 | 4.456 | 3.916 | 0.023 | 3.519 |
Overige kortlopende verplichtingen
| 6.317 | 6.528 | 4.702 | -0.865 | 6.306 | 4.571 | 4.052 | 8.339 | 8.575 | 8.321 | 6.827 | 7.876 | 0.351 | 7.742 | 5.477 | 6.649 | 6.499 | 6.673 | 7.181 | 10.365 | 10.488 | 8.122 | 5.362 | 8.464 | 8.687 | 0 | 4.248 | 7.699 | 6.434 | 0 | 10.604 | 7.873 | 0 | 5.594 | 7.295 | 5.698 | 7.232 | 7.949 | 8.419 | 8.365 | 7.273 | 5.638 | 7.041 | 7.661 | 8.121 | 5.124 | 7.88 | 7.637 | 7.197 | 7.691 | 5.605 | 4.888 | 5.062 | 0.845 | 4.603 | 4.119 | 3.434 | 0.623 |
Totaal kortlopende verplichtingen
| 27.802 | 30.026 | 27.45 | 25.568 | 26.109 | 25.56 | 25.41 | 27.905 | 26.975 | 23.437 | 22.827 | 21.465 | 20.353 | 20.911 | 21.01 | 18.717 | 15.91 | 15.2 | 21.682 | 17.643 | 22.878 | 21.48 | 22.023 | 19.277 | 19.77 | 0 | 17.307 | 16.129 | 16.676 | 0 | 21.572 | 15.305 | 0 | 18.254 | 14.295 | 11.433 | 14.729 | 16.871 | 14.988 | 14.936 | 12.052 | 10.37 | 9.751 | 10.066 | 11.423 | 12.262 | 11.992 | 11.775 | 11.832 | 11.434 | 7.768 | 6.772 | 6.971 | 7.535 | 6.338 | 5.607 | 5.138 | 5.43 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10.956 | 5.656 | 10.616 | 7.158 | 7.858 | 8.558 | 12.995 | 13.587 | 12.043 | 13.011 | 10.521 | 11.428 | 12.113 | 13.619 | 13.775 | 16.676 | 16.035 | 16.385 | 16.234 | 14.104 | 7.705 | -0.308 | -0.165 | 0.893 | 1.016 | 0 | 1.972 | 3.034 | 3.237 | 0 | 6.596 | 6.823 | 0 | 5.62 | 8.215 | 8.418 | 9.104 | 8.959 | 9.609 | 9.794 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.275 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 4.26 | 9.964 | 0 | 0 | 3.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.033 | 5.185 | 2.033 | 2.141 | 2.081 | 2.081 | 0 | 2.181 | 2.137 | 2.137 | 0 | 2.237 | 9.917 | 0 | 1.86 | 2.059 | 11.421 | 2.059 | 11.048 | 1.562 | 1.507 | -2.25 | -0.05 | -0.107 | -0.107 | -0.107 | -0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.023 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5.771 | 5.586 | 6.11 | 4.801 | 4.691 | 4.556 | 5.399 | 3.744 | 3.838 | 3.877 | 3.851 | 3.357 | 4.539 | 4.458 | 4.336 | 6.012 | 6.225 | 6.19 | 6.16 | 6.043 | 5.645 | 5.353 | 5.227 | 6.834 | 6.672 | 0 | 4.748 | 4.775 | 4.85 | 0 | 4.859 | 4.292 | 0 | 4.323 | 3.149 | 3.302 | 3.125 | 3.104 | 2.574 | 2.373 | 2.539 | 2.182 | 1.917 | 1.792 | 1.68 | 1.59 | 1.698 | 1.115 | 1.209 | 1.19 | 1.272 | 1.273 | 1.31 | 1.355 | 1.501 | 1.358 | 1.352 | 1.407 |
Overige niet-vlottende verplichtingen
| 12.071 | 12.178 | 11.494 | 0.001 | 9.278 | 9.414 | 11.07 | 2.498 | 2.498 | 2.498 | 6.465 | 2.953 | 2.953 | 2.953 | 3.06 | 2.977 | 2.977 | 2.977 | 3.116 | 2.702 | 5.184 | 3.335 | 0.057 | 0.05 | 0.05 | 0 | 0.057 | 0.05 | 0.05 | 0 | 4.916 | 4.293 | 0 | 8.223 | 8.002 | 11.42 | 12.625 | 11.047 | 9.469 | 11.279 | 6.242 | 3.687 | 3.831 | 3.652 | 3.484 | 1.858 | 1.132 | 1.203 | 1.166 | 1.13 | 2.492 | 2.462 | 2.433 | 2.403 | 1.141 | 1.111 | 0.086 | 1.075 |
Totaal niet-vlottende verplichtingen
| 28.798 | 23.42 | 22.11 | 21.924 | 21.827 | 22.528 | 24.065 | 19.829 | 18.379 | 19.386 | 16.986 | 17.738 | 19.605 | 21.03 | 21.171 | 25.665 | 25.237 | 25.552 | 25.51 | 24.882 | 18.534 | 12.446 | 9.401 | 11.939 | 11.9 | 0 | 11.139 | 12.133 | 12.411 | 0 | 13.749 | 21.033 | 0 | 21.886 | 21.425 | 23.14 | 23.788 | 23.11 | 23.214 | 22.58 | 6.242 | 3.737 | 3.831 | 3.652 | 3.484 | 3.448 | 2.938 | 2.318 | 2.375 | 2.319 | 3.764 | 3.736 | 3.743 | 3.758 | 2.642 | 2.469 | 2.735 | 2.481 |
Totaal passiva
| 56.6 | 53.446 | 49.56 | 47.492 | 47.936 | 48.088 | 49.475 | 47.734 | 45.354 | 42.823 | 39.813 | 39.203 | 39.958 | 41.941 | 42.181 | 44.382 | 41.147 | 40.752 | 47.192 | 42.525 | 41.412 | 33.926 | 31.424 | 31.216 | 31.67 | 0 | 28.446 | 28.262 | 29.087 | 0 | 35.321 | 36.338 | 0 | 40.14 | 35.72 | 34.573 | 38.517 | 39.981 | 38.202 | 37.516 | 18.294 | 14.107 | 13.581 | 13.717 | 14.908 | 15.71 | 14.929 | 14.093 | 14.207 | 13.753 | 11.531 | 10.507 | 10.714 | 11.293 | 8.981 | 8.075 | 7.873 | 7.911 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.876 | 0.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 9.105 | 0 | 7.655 | 7.655 | 7.655 | 0 | 6.959 | 6.959 | 0 | 6.959 | 6.959 | 6.959 | 6.959 | 6.959 | 6.959 | 6.508 | 6.443 | 6.443 | 6.443 | 6.443 | 6.443 | 6.443 | 6.443 | 6.443 | 5.637 | 5.637 | 5.637 | 5.637 | 5.637 | 5.637 | 5.637 | 5.637 | 5.637 | 5.637 |
Ingehouden winsten
| 11.562 | 14.935 | 13.935 | 23.143 | 21.441 | 21.889 | 20.665 | 22.235 | 22.133 | 22.211 | 23.196 | 23.033 | 22.156 | 23.927 | 22.85 | 25.829 | 26.74 | 28.874 | 29.119 | 29.671 | 27.92 | 27.913 | 28.039 | 26.639 | 25.567 | 0 | 25.436 | 25.128 | 25.631 | 0 | 28.355 | 22.554 | 0 | 23.136 | 20.941 | 19.803 | 21.477 | 18.014 | 18.973 | 14.709 | 16.257 | 15.606 | 14.116 | 13.407 | 13.22 | 12.126 | 11.422 | 10.808 | 11.469 | 10.64 | 9.667 | 8.997 | 8.84 | 8.323 | 8.094 | 7.638 | 7.768 | 7.541 |
Overige gereserveerde algehele resultaten
| 1.182 | 31.111 | -0.06 | 31.111 | 31.111 | 31.111 | 0.599 | 31.111 | 0.169 | 31.111 | 0.233 | 31.111 | -0.748 | 31.111 | -4.884 | 31.111 | 31.534 | 31.111 | -4.72 | 31.111 | 32.063 | 31.111 | -2.612 | 31.438 | 0.866 | 52.305 | -2.114 | 0 | 1.041 | 47.584 | -2.365 | 2.058 | 42.365 | -2.231 | 2.63 | 2.66 | 3.64 | -1.53 | 1.217 | -0.876 | -0.882 | -5.207 | 5.937 | 5.938 | -0 | -4.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.993 |
Overige totale aandeelhoudersvermogen
| 31.808 | -0.485 | 30.566 | 30.626 | -0.485 | 30.626 | 30.626 | 30.626 | 30.626 | 30.626 | 30.626 | 30.626 | 31.159 | -0.485 | -0.485 | 30.886 | 30.59 | 31.111 | 30.672 | 31.111 | -0.951 | 31.111 | 30.127 | 31.438 | 31.438 | -0.033 | 19.214 | 19.295 | 12.27 | -0.017 | -3.012 | 10.212 | -0.03 | 12.27 | 9.64 | 9.61 | 8.407 | 11.125 | 10.83 | 3.169 | 2.345 | 3.217 | -1.828 | -1.829 | 3.624 | 3.624 | 3.624 | 3.624 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.348 | 0.348 | 0.348 | 0.348 |
Totaal eigen vermogen van aandeelhouders
| 52.475 | 54.666 | 53.606 | 62.874 | 61.172 | 61.62 | 60.995 | 61.966 | 61.864 | 61.942 | 62.927 | 62.764 | 61.887 | 63.658 | 62.581 | 65.82 | 66.857 | 69.09 | 69.335 | 69.887 | 68.137 | 68.129 | 68.255 | 67.182 | 66.11 | 52.272 | 52.305 | 52.078 | 52.581 | 47.567 | 47.584 | 41.783 | 42.335 | 42.365 | 40.17 | 39.032 | 40.483 | 37.02 | 37.979 | 26.138 | 26.809 | 26.158 | 24.668 | 23.959 | 23.287 | 22.193 | 21.488 | 20.875 | 18.018 | 17.189 | 16.217 | 15.547 | 15.389 | 14.872 | 14.079 | 13.623 | 13.753 | 13.526 |
Totaal eigen vermogen
| 52.999 | 55.355 | 54.295 | 63.826 | 62.033 | 62.471 | 61.835 | 62.81 | 62.782 | 62.64 | 63.548 | 63.286 | 62.421 | 64.186 | 63.01 | 66.178 | 67.188 | 69.373 | 69.604 | 70.097 | 68.343 | 68.274 | 68.4 | 67.336 | 66.118 | 52.272 | 52.272 | 52.053 | 52.556 | 47.567 | 47.567 | 41.76 | 42.335 | 42.335 | 40.131 | 38.99 | 40.447 | 36.988 | 38.998 | 27.216 | 27.886 | 26.131 | 24.656 | 23.95 | 23.281 | 22.19 | 21.485 | 20.868 | 18.01 | 17.199 | 16.236 | 15.574 | 15.408 | 14.963 | 14.174 | 13.714 | 13.833 | 13.618 |
Totaal passiva en aandeelhoudersvermogen
| 109.599 | 108.801 | 103.855 | 111.318 | 109.969 | 110.559 | 111.31 | 110.544 | 108.136 | 105.463 | 103.361 | 102.489 | 102.379 | 106.127 | 105.191 | 110.56 | 108.335 | 110.125 | 116.796 | 112.622 | 109.755 | 102.2 | 99.824 | 98.552 | 97.788 | 52.272 | 80.718 | 80.315 | 81.643 | 47.567 | 82.888 | 78.098 | 42.335 | 82.475 | 75.851 | 73.563 | 78.964 | 76.969 | 77.2 | 64.732 | 46.179 | 40.238 | 38.237 | 37.667 | 38.189 | 37.9 | 36.414 | 34.96 | 32.217 | 30.952 | 27.767 | 26.081 | 26.121 | 26.256 | 23.154 | 21.789 | 21.706 | 21.529 |