11880 Solutions AG
FSX:TGT.DE
0.855 (EUR) • At close October 17, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1.592 | 2.065 | 1.547 | 1.261 | 1.079 | 0.95 | 1.516 | 0.819 | 1.382 | 1.965 | 1.274 | 1.484 | 2.32 | 2.448 | 2.922 | 4.602 | 1.929 | 2.012 | 4.09 | 3.537 | 0.126 | 0.624 | 0.807 | 0.912 | 1.011 | 1.661 | 0.523 | 0.682 | 0.994 | 1.411 | 0.801 | 0.902 | 1.664 | 2.226 | 0.94 | 2.55 | 1.176 | 3.726 | 4.262 | 4.143 | 3.924 | 7.933 | 9.95 | 12.621 | 29.411 | 82.328 | 93.25 | 74.795 | 29.099 | 37.572 | 39.048 | 41.811 | 2.924 | 3.396 | 48.768 | 57.882 | 49.191 | 60.456 | 59.932 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0.083 | 0.083 | 0.083 | 0 | 0 | 0.035 | 0.04 | 0.627 | 0.814 | 0.851 | 0.832 | 0.79 | 0.777 | 0.726 | 0.658 | 0.679 | 0.686 | 0.725 | 1.373 | 1.821 | 1.863 | 1.841 | 3.011 | 5.451 | 6.002 | 6.494 | 8.304 | 9.832 | 10.816 | 11.696 | 14.612 | 18.22 | 18.648 | 20.647 | 20.889 | 23.019 | 53.142 | 53.229 | 52.65 | 54.698 | 50.654 | 54.132 | 1.437 | 1.162 | 3.768 | 0 | 0 | 1.342 | 0 | 0 | 0 | 0.97 | 0 | 0 | 0 | 1.129 |
Liquide middelen en kortetermijnbeleggingen
| 1.592 | 2.065 | 1.547 | 1.344 | 1.162 | 1.033 | 1.516 | 0.819 | 1.417 | 2.005 | 1.901 | 2.298 | 3.171 | 3.28 | 3.712 | 5.379 | 2.655 | 2.67 | 4.769 | 4.223 | 0.851 | 1.997 | 2.628 | 2.775 | 2.852 | 4.672 | 5.974 | 6.684 | 7.488 | 9.715 | 10.633 | 11.718 | 13.36 | 16.838 | 19.16 | 21.198 | 21.823 | 24.615 | 27.281 | 57.285 | 57.153 | 60.583 | 64.648 | 63.275 | 83.543 | 83.765 | 94.412 | 78.563 | 29.099 | 37.572 | 40.39 | 41.811 | 2.924 | 3.396 | 49.738 | 57.882 | 49.191 | 60.456 | 61.061 |
Nettovorderingen
| 4.402 | 6.066 | 5.995 | 5.842 | 5.699 | 6.933 | 8.521 | 9.921 | 8.761 | 8.509 | 9.317 | 9.648 | 7.765 | 9.637 | 9.614 | 9.932 | 8.95 | 9.109 | 8.743 | 8.702 | 8.221 | 8.707 | 9.296 | 8.847 | 8.637 | 8.762 | 9.633 | 9.312 | 9.098 | 9.299 | 10.31 | 10.366 | 10.416 | 10.023 | 11.092 | 10.604 | 10.886 | 11.217 | 11.915 | 12.281 | 12.898 | 12.903 | 13.158 | 13.485 | 13.891 | 15.295 | 16.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0.134 | 0 | 0.134 | 0 | 0 | 0.134 | 0 | -0.588 | -0.6 | -0.598 | -0.604 | -0.61 | -0.594 | -0.577 | 0.068 | -0.582 | -0.579 | -0.562 | -1.238 | -1.698 | -1.743 | -1.723 | 0.198 | 1.07 | 0.265 | 0.079 | 0 | 1.026 | 0.126 | 0 | 0.226 | 0 | 0.199 | 0 | 0 | 0 | 0.515 | 0 | 0.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 0.926 | 1.017 | 0.436 | 0.569 | 0.791 | 0.962 | 0.613 | 0.807 | 0.815 | 0.911 | 0.035 | 0.724 | 0.881 | 0.918 | 0.013 | 0.775 | 0.708 | 0.857 | 0.092 | 0.675 | 0.636 | 0.851 | 0.046 | 1.153 | 1.118 | 2.149 | 1.229 | 2.271 | 2.284 | 2.243 | 1.27 | 2.262 | 2.223 | 1.981 | 0.882 | 1.846 | 1.964 | 1.919 | 0.787 | 1.849 | 1.989 | 2.487 | 1.185 | 4.23 | 4.663 | 5.869 | 7.926 | 6.396 | 5.77 | 6.51 | 4.325 | 5.479 | 17.366 | 47.932 | 1.993 | 35.547 | 38.168 | 55.693 | 5.631 |
Totaal vlottende activa
| 6.92 | 9.148 | 7.978 | 7.889 | 7.786 | 9.062 | 10.65 | 11.681 | 11.127 | 11.559 | 11.948 | 12.804 | 11.951 | 13.969 | 14.126 | 16.157 | 12.383 | 12.704 | 14.154 | 13.686 | 9.821 | 11.72 | 12.618 | 12.979 | 12.811 | 15.781 | 17.906 | 18.532 | 18.949 | 21.319 | 23.239 | 24.472 | 26.122 | 29.068 | 32.189 | 33.847 | 34.888 | 37.916 | 41.038 | 71.93 | 72.545 | 76.362 | 80.34 | 81.326 | 102.353 | 104.964 | 118.631 | 114.377 | 68.456 | 76.695 | 78.35 | 79.966 | 78.175 | 84.363 | 85.397 | 93.429 | 87.359 | 116.149 | 114.044 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3.234 | 3.495 | 3.164 | 3.413 | 3.689 | 4.035 | 4.373 | 4.819 | 4.822 | 5.003 | 5.255 | 5.644 | 5.797 | 6.047 | 6.394 | 6.077 | 6.147 | 6.457 | 6.504 | 6.772 | 6.821 | 7.267 | 1.043 | 1.01 | 0.876 | 0.93 | 1.166 | 1.305 | 1.41 | 1.559 | 1.723 | 1.838 | 2.1 | 2.257 | 2.507 | 2.557 | 2.88 | 3.263 | 3.693 | 4.246 | 4.687 | 5.214 | 5.729 | 6.043 | 4.986 | 5.556 | 5.952 | 3.816 | 3.914 | 3.826 | 4.12 | 4.824 | 5.029 | 5.091 | 4.669 | 5.008 | 5.45 | 6.947 | 7.612 |
Goodwill
| 4.061 | 4.061 | 4.061 | 4.504 | 3.717 | 3.717 | 3.717 | 3.717 | 3.717 | 3.717 | 3.717 | 3.717 | 3.717 | 3.717 | 3.717 | 3.959 | 0.416 | 0.416 | 0.416 | 0.416 | 0.416 | 0.416 | 0.416 | 3.489 | 3.489 | 3.489 | 3.489 | 3.489 | 3.489 | 3.489 | 3.489 | 6.789 | 6.789 | 6.789 | 6.789 | 6.789 | 6.789 | 6.789 | 6.789 | 6.789 | 6.773 | 6.773 | 6.773 | 6.773 | 6.773 | 6.746 | 6.746 | 6.731 | 6.715 | 6.715 | 6.715 | 6.715 | 6.675 | 7.474 | 7.474 | 7.474 | 7.474 | 7.474 | 7.474 |
Immateriële activa
| 4.437 | 4.413 | 0.351 | 4.759 | 5.069 | 5.433 | 0.586 | 5.842 | 5.95 | 6.168 | 6.217 | 6.31 | 6.518 | 6.681 | 6.666 | 6.201 | 6.062 | 6.088 | 6.05 | 5.916 | 5.655 | 5.476 | 5.282 | 4.095 | 4.032 | 2.945 | 3.554 | 4.174 | 4.743 | 5.332 | 5.982 | 6.557 | 7.169 | 7.671 | 8.146 | 8.022 | 8.772 | 9.588 | 10.439 | 10.526 | 11.354 | 11.947 | 12.393 | 11.739 | 11.596 | 11.948 | 12.252 | 14.185 | 15.049 | 16.504 | 17.692 | 19.062 | 19.946 | 20.92 | 22.101 | 32.225 | 33.553 | 34.864 | 36.354 |
Goodwill en immateriële activa
| 8.498 | 8.474 | 4.412 | 9.263 | 8.786 | 9.15 | 4.303 | 9.559 | 9.667 | 9.885 | 9.934 | 10.027 | 10.235 | 10.398 | 10.383 | 10.16 | 6.478 | 6.504 | 6.466 | 6.332 | 6.071 | 5.892 | 5.698 | 7.584 | 7.521 | 6.434 | 7.043 | 7.663 | 8.232 | 8.821 | 9.471 | 13.346 | 13.958 | 14.46 | 14.935 | 14.811 | 15.561 | 16.377 | 17.228 | 17.315 | 18.127 | 18.72 | 19.166 | 18.512 | 18.369 | 18.694 | 18.998 | 20.916 | 21.764 | 23.219 | 24.407 | 25.777 | 26.621 | 28.394 | 29.575 | 39.699 | 41.027 | 42.338 | 43.828 |
Langetermijnbeleggingen
| 4.437 | 0 | 4.169 | 0 | 0 | 0 | -0.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -6.492 | -8.302 | -9.83 | -10.814 | -11.694 | -14.599 | -18.207 | -18.635 | -20.632 | -20.874 | -23.004 | -53.127 | -53.214 | -52.635 | -54.683 | -50.639 | -54.064 | -1.288 | -0.962 | -3.56 | 0.258 | 0.309 | -0.984 | 0.407 | 0.455 | 0.502 | -0.421 | 0 | 0 | 0 | -0.396 |
Belastingvorderingen
| 0.724 | 0 | 4.319 | 1.746 | 1.72 | 1.682 | 6.009 | 1.352 | 1.363 | 1.361 | 1.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.005 | 0 | 0 | 0.026 | 0.026 | 0.005 | 0.004 | 0.004 | 0 | 0.005 | 0.004 | 0.005 | 0 | 0.401 | 0.004 | 0.003 | 0 | 0.004 | 0.003 | 52.65 | 0 | 0.013 | 0.014 | 0.27 | 0.266 | 0.274 | 7.482 | 8.111 | 7.919 | 7.878 | 7.546 | 7.213 | 6.938 | 6.564 | 6.078 | 5.421 | 5.421 |
Overige niet-vlottende activa
| -4.09 | 1.101 | 0.407 | 0.4 | 0.381 | 0.39 | 5.797 | 0.42 | 0.426 | 0.454 | 0.448 | 0.482 | 0.489 | 0.489 | 0.482 | 0.37 | 0.279 | 0.245 | 0.219 | 0.292 | 0.251 | 0.217 | 0.189 | 0.079 | 0.076 | 0.105 | 0.005 | 6.002 | 6.494 | 8.304 | 9.832 | 10.816 | 11.696 | 14.612 | 18.22 | 18.648 | 20.647 | 20.889 | 23.019 | 53.142 | 53.229 | 0.003 | 54.698 | 50.654 | 54.132 | 1.437 | 1.165 | 4.08 | 0.313 | 0.313 | 1.69 | 0.303 | 0.321 | 0.35 | 1.3 | 0.98 | 0.887 | 0.81 | 1.129 |
Totaal niet-vlottende activa
| 12.803 | 13.07 | 16.471 | 14.822 | 14.576 | 15.257 | 20.081 | 16.15 | 16.278 | 16.703 | 17.021 | 16.153 | 16.521 | 16.934 | 17.259 | 16.607 | 12.904 | 13.206 | 13.189 | 13.396 | 13.143 | 13.38 | 6.935 | 8.673 | 8.473 | 7.495 | 8.24 | 8.975 | 9.648 | 10.386 | 11.196 | 15.191 | 16.064 | 16.735 | 17.455 | 17.782 | 18.46 | 19.658 | 20.936 | 21.58 | 22.832 | 23.952 | 24.91 | 24.583 | 23.437 | 24.669 | 25.419 | 25.526 | 33.731 | 35.778 | 37.152 | 39.189 | 39.972 | 41.55 | 42.061 | 52.251 | 53.442 | 55.516 | 57.594 |
Totaal activa
| 19.723 | 22.218 | 24.449 | 22.711 | 22.362 | 24.319 | 30.731 | 27.831 | 27.405 | 28.262 | 28.969 | 28.957 | 28.472 | 30.903 | 31.385 | 32.764 | 25.287 | 25.91 | 27.343 | 27.082 | 22.964 | 25.1 | 19.553 | 21.652 | 21.284 | 23.276 | 26.146 | 27.507 | 28.597 | 31.705 | 34.435 | 39.663 | 42.186 | 45.803 | 49.644 | 51.629 | 53.348 | 57.574 | 61.974 | 93.51 | 95.377 | 100.314 | 105.25 | 105.909 | 125.79 | 129.633 | 144.05 | 139.903 | 102.187 | 112.473 | 115.502 | 119.155 | 118.147 | 125.913 | 127.458 | 145.68 | 140.801 | 171.665 | 171.638 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0.258 | 0.559 | 0.499 | 0.779 | 1.491 | 0.832 | 0.685 | 1.208 | 0.992 | 0.64 | 0.275 | 0.404 | 0.261 | 1.432 | 0.713 | 1.644 | 1.296 | 1.068 | 1.262 | 0.799 | 0.676 | 0.32 | 0.478 | 0.73 | 0.703 | 0.583 | 0.435 | 0.526 | 0.628 | 0.593 | 0.737 | 0.679 | 0.981 | 1.286 | 1.071 | 1.087 | 0.916 | 0.961 | 1.634 | 1.477 | 1.333 | 1.146 | 2.064 | 1.594 | 0.969 | 0.969 | 4.286 | 1.079 | 0.845 | 1.57 | 1.961 | 1.807 | 2.068 | 1.571 | 2.489 | 1.541 | 1.534 | 19.29 | 20.396 |
Kortlopende schulden
| 1.372 | 0 | 1.56 | 1.403 | 1.403 | 1.403 | 1.591 | 1.341 | 1.514 | 1.457 | 1.702 | 1.405 | 1.443 | 1.491 | 1.635 | 1.344 | 1.344 | 1.376 | 1.426 | 1.523 | 1.191 | 1.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.062 | 0 | 0.062 | 0.071 | 0.072 | 0.072 | 0.072 | 0.114 | 0.114 | 0.114 | 0.512 | 0 | 0 | 0 | 0.542 | 0 | 0 | 0 | 0.501 | 0 | 0 | 0 | 0.539 | 0 | 0 | 0 | 0.39 | 0 | 0 | 0 | 0.368 | 0.083 | 0.116 | 0 | 0.121 | 0 | 0 | 0 | 0.229 | 0.033 | 0.033 | 0.033 | 1.282 | 1.028 | 4.535 | 4.977 | 12.167 | 11.521 | 0 | 0.008 | 0.008 | 0.875 | 0.86 | 0.999 | 1.996 | 0 | 0 | 0 | 1.077 |
Uitgestelde opbrengsten
| 0.062 | 0 | 3.608 | 0.207 | 5.243 | 0 | 5.028 | 0 | 0 | 0 | 10.413 | 5.667 | 5.287 | 5.128 | 11.398 | 5.715 | 4.611 | 4.095 | 9.527 | 4.959 | 4.475 | 4.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.751 | 13.064 | 6.532 | 10.012 | 4.593 | 10.63 | 6.161 | 11.09 | 10.572 | 11.484 | 0.521 | 5.636 | 5.492 | 6.581 | 0.51 | 6.04 | 4.868 | 5.631 | 0.472 | 4.753 | 4.363 | 5.631 | 10.195 | 9.442 | 8.537 | 9.621 | 10.972 | 9.725 | 7.549 | 8.157 | 8.724 | 7.118 | 7.186 | 7.107 | 8.723 | 7.911 | 7.355 | 8.61 | 10.254 | 40.613 | 41.469 | 36.56 | 38.209 | 39.483 | 21.736 | 23.16 | 34.203 | 55.57 | 41.442 | 43.034 | 45.526 | 49.249 | 48.332 | 38.224 | 39.984 | 37.417 | 35.653 | 38.911 | 39.448 |
Totaal kortlopende verplichtingen
| 11.443 | 13.623 | 12.199 | 12.401 | 12.73 | 12.865 | 13.465 | 13.639 | 13.078 | 13.581 | 12.911 | 13.112 | 12.483 | 14.632 | 14.256 | 14.743 | 12.119 | 12.17 | 12.687 | 12.034 | 10.705 | 11.715 | 10.673 | 10.172 | 9.24 | 10.204 | 11.407 | 10.251 | 8.177 | 8.75 | 9.461 | 7.797 | 8.167 | 8.393 | 9.794 | 8.998 | 8.271 | 9.571 | 11.888 | 42.09 | 42.802 | 37.706 | 40.273 | 41.077 | 22.705 | 24.129 | 38.489 | 56.649 | 42.287 | 44.604 | 47.487 | 51.056 | 50.4 | 39.795 | 42.473 | 38.958 | 37.187 | 58.201 | 59.844 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2.031 | 4.484 | 2.094 | 2.187 | 2.442 | 2.789 | 2.281 | 3.568 | 3.413 | 3.601 | 4.208 | 4.22 | 4.276 | 4.412 | 5.309 | 4.487 | 4.739 | 4.962 | 4.92 | 5.126 | 5.401 | 5.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.09 | 0 | 2.037 | 2.685 | 2.599 | 0 | 3.07 | 0 | 0 | 0 | 0 | 1.339 | 1.29 | 1.519 | 0 | 1.446 | 1.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.553 | 0 | 4.148 | 0.476 | 0.495 | 0.511 | 4.837 | 0.272 | 0.278 | 0.272 | 0.271 | 0.536 | 0.622 | 0.636 | 0.648 | 0.488 | 0.787 | 0.96 | 1.245 | 0.664 | 0.547 | 0.656 | 0.543 | 0.518 | 0.162 | 0.472 | 0.472 | 0.49 | 0.495 | 0.524 | 0.649 | 0.553 | 0.712 | 0.564 | 0.564 | 0.558 | 1.03 | 1.531 | 1.765 | 1.702 | 2.053 | 2.907 | 3.657 | 3.502 | 3.624 | 4.032 | 4.222 | 4.081 | 4.438 | 4.74 | 5.04 | 5.348 | 5.906 | 9.151 | 9.39 | 12.361 | 12.456 | 13.055 | 13.055 |
Overige niet-vlottende verplichtingen
| 0.64 | 1.124 | 0.521 | 0.188 | 0.188 | 2.786 | 0.465 | 2.366 | 2.295 | 1.227 | 0.723 | 0.609 | 0.657 | 0.657 | 1.42 | 0.749 | 0.001 | 1.203 | 1.128 | 0.404 | 0.388 | 0.362 | 0.761 | 0.344 | 0.329 | 0.328 | 0.315 | 0.776 | 0.785 | 0.802 | 0.836 | 0.775 | 0.825 | 0.98 | 1.082 | 0.577 | 0.622 | 0.707 | 0.741 | 0.624 | 0.644 | 0.638 | 0.392 | 0.364 | 0.354 | 0.265 | 0.262 | 0.26 | 0.59 | 0.608 | 0.628 | 0.691 | 0.71 | 0.729 | 0.748 | 0.746 | 0.776 | 1.38 | 1.454 |
Totaal niet-vlottende verplichtingen
| 5.314 | 5.608 | 8.8 | 5.536 | 5.724 | 6.086 | 10.653 | 6.206 | 5.986 | 5.1 | 5.202 | 6.704 | 6.845 | 7.224 | 7.377 | 7.17 | 6.847 | 7.125 | 7.293 | 6.194 | 6.336 | 6.632 | 1.304 | 0.862 | 0.491 | 0.8 | 0.787 | 1.266 | 1.28 | 1.326 | 1.485 | 1.328 | 1.537 | 1.544 | 1.646 | 1.135 | 1.652 | 2.238 | 2.506 | 2.326 | 2.697 | 3.545 | 4.049 | 3.866 | 3.978 | 4.297 | 4.484 | 4.341 | 5.028 | 5.348 | 5.668 | 6.039 | 6.616 | 9.88 | 10.138 | 13.107 | 13.232 | 14.435 | 14.509 |
Totaal passiva
| 16.757 | 19.231 | 20.999 | 17.937 | 18.454 | 18.951 | 24.118 | 19.845 | 19.064 | 18.681 | 18.113 | 19.816 | 19.328 | 21.856 | 21.633 | 21.913 | 18.966 | 19.295 | 19.98 | 18.228 | 17.041 | 18.347 | 11.977 | 11.034 | 9.731 | 11.004 | 12.194 | 11.517 | 9.457 | 10.076 | 10.946 | 9.125 | 9.704 | 9.937 | 11.44 | 10.133 | 9.923 | 11.809 | 14.394 | 44.416 | 45.499 | 41.251 | 44.322 | 44.943 | 26.683 | 28.426 | 42.973 | 60.99 | 47.315 | 49.952 | 53.155 | 57.095 | 57.016 | 49.675 | 52.611 | 52.065 | 50.419 | 72.636 | 74.353 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 34.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0.333 | 0.333 | 0.333 | 0.333 | 0.396 | 0.397 | 0.397 | 0 | 0.33 | 0.33 | 0 | 0 | 0.002 | 0 | 0.002 | 0 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0.05 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 26.232 | 26.232 | 26.232 | 25.915 | 24.915 | 24.915 | 24.915 | 24.915 | 24.915 | 24.915 | 24.915 | 24.915 | 24.915 | 24.915 | 24.915 | 24.915 | 21.022 | 21.022 | 21.022 | 21.022 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 19.111 | 21.235 | 21.235 | 21.235 | 21.235 | 21.235 |
Ingehouden winsten
| -57.554 | -57.533 | -57.07 | -55.665 | -55.481 | -54.021 | -52.776 | -51.069 | -50.714 | -49.474 | -48.199 | -49.851 | -49.848 | -49.944 | -49.24 | -48.233 | -47.969 | -47.675 | -46.927 | -45.786 | -45.245 | -44.415 | -43.591 | -40.547 | -39.612 | -38.983 | -37.364 | -35.341 | -32.166 | -29.668 | -27.78 | -20.721 | -18.672 | -15.301 | -12.972 | -9.624 | -7.706 | -5.504 | -3.656 | -2.181 | -1.343 | 7.923 | 9.657 | 5.513 | 43.705 | 45.8 | 45.67 | 3.342 | -20.699 | -13.05 | -13.224 | -11.908 | -12.837 | 2.27 | 0.87 | 7.659 | 4.39 | 13.046 | 11.352 |
Overige gereserveerde algehele resultaten
| -0.012 | -0.012 | -0.012 | 0.001 | 0.001 | 0.001 | 0.001 | -0.333 | -0.333 | -0.333 | -0.333 | -0.396 | -0.397 | -0.397 | -11.996 | -0.33 | -0.33 | 33.268 | -11.567 | -0.002 | 32.057 | -0.002 | -14.576 | -0.005 | -0.005 | 0.085 | -18.473 | 0.161 | 0.136 | 0.127 | -18.191 | 0.089 | -0.016 | 32.056 | -23.376 | -0.05 | -0.039 | 0.099 | -29.228 | 0.105 | 0.051 | 32.029 | -31.414 | 0.047 | -0.004 | 0.001 | -36.376 | 0 | 0 | 0 | -37.102 | 0 | 0 | 0 | -36.892 | 0 | 0 | 0 | -44.004 |
Overige totale aandeelhoudersvermogen
| -0 | 34.3 | 34.3 | 34.523 | 34.473 | 34.473 | 34.473 | 34.14 | 34.14 | 34.14 | 34.14 | 34.077 | 34.077 | 34.076 | 46.073 | 34.169 | 33.268 | 0 | 44.835 | 33.618 | 0 | 32.057 | 46.632 | 32.054 | 32.054 | 32.059 | 50.678 | 32.059 | 32.059 | 32.059 | 50.349 | 32.059 | 32.043 | 0 | 55.441 | 32.009 | 32.02 | 32.059 | 61.353 | 32.059 | 32.059 | 0 | 63.574 | 36.295 | 36.291 | 36.295 | 72.672 | 56.46 | 56.46 | 56.46 | 93.562 | 54.857 | 54.857 | 54.857 | 89.634 | 64.721 | 64.757 | 64.748 | 108.702 |
Totaal eigen vermogen van aandeelhouders
| 2.966 | 2.987 | 3.45 | 4.774 | 3.908 | 5.368 | 6.613 | 7.986 | 8.341 | 9.581 | 10.856 | 9.141 | 9.144 | 9.047 | 9.752 | 10.851 | 6.321 | 6.615 | 7.363 | 8.854 | 5.923 | 6.753 | 7.576 | 10.618 | 11.553 | 12.272 | 13.952 | 15.99 | 19.14 | 21.629 | 23.489 | 30.538 | 32.482 | 35.866 | 38.204 | 41.496 | 43.425 | 45.765 | 47.58 | 49.094 | 49.878 | 59.063 | 60.928 | 60.966 | 99.107 | 101.207 | 101.077 | 78.913 | 54.872 | 62.521 | 62.347 | 62.06 | 61.131 | 76.238 | 74.847 | 93.615 | 90.382 | 99.029 | 97.285 |
Totaal eigen vermogen
| 2.966 | 2.987 | 3.45 | 4.774 | 3.908 | 5.368 | 6.613 | 7.986 | 8.341 | 9.581 | 10.856 | 9.141 | 9.144 | 9.047 | 9.752 | 10.851 | 6.321 | 6.615 | 7.363 | 8.854 | 5.923 | 6.753 | 7.576 | 10.618 | 11.553 | 12.272 | 13.952 | 15.99 | 19.14 | 21.629 | 23.489 | 30.538 | 32.482 | 35.866 | 38.204 | 41.496 | 43.425 | 45.765 | 47.58 | 49.094 | 49.878 | 59.063 | 60.928 | 60.966 | 99.107 | 101.207 | 101.077 | 78.913 | 54.872 | 62.521 | 62.347 | 62.06 | 61.131 | 76.238 | 74.847 | 93.615 | 90.382 | 99.029 | 97.285 |
Totaal passiva en aandeelhoudersvermogen
| 19.723 | 22.218 | 24.449 | 22.711 | 22.362 | 24.319 | 30.731 | 27.831 | 27.405 | 28.262 | 28.969 | 28.957 | 28.472 | 30.903 | 31.385 | 32.764 | 25.287 | 25.91 | 27.343 | 27.082 | 22.964 | 25.1 | 19.553 | 21.652 | 21.284 | 23.276 | 26.146 | 27.507 | 28.597 | 31.705 | 34.435 | 39.663 | 42.186 | 45.803 | 49.644 | 51.629 | 53.348 | 57.574 | 61.974 | 93.51 | 95.377 | 100.314 | 105.25 | 105.909 | 125.79 | 129.633 | 144.05 | 139.903 | 102.187 | 112.473 | 115.502 | 119.155 | 118.147 | 125.913 | 127.458 | 145.68 | 140.801 | 171.665 | 171.638 |