Trio-Tech International
AMEX:TRT
5.35 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q4 | 2024 Q3 | 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 | 1994 Q4 | 1993 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 10.035 | 11.47 | 10.966 | 8.333 | 7.583 | 8.43 | 6.379 | 9.428 | 7.698 | 7.478 | 7.526 | 5.173 | 5.836 | 5.178 | 4.47 | 4.849 | 4.15 | 4.37 | 4.743 | 3.71 | 4.863 | 4.602 | 6.192 | 7.101 | 6.539 | 5.376 | 5.059 | 3.188 | 4.772 | 4.009 | 4.336 | 4.216 | 3.807 | 3.545 | 4.37 | 4.001 | 3.711 | 2.373 | 2.409 | 2.157 | 2.938 | 2.549 | 2.574 | 2.521 | 2.793 | 2.347 | 2.79 | 2.341 | 1.822 | 2.752 | 3.749 | 2.98 | 3.111 | 5.242 | 5.695 | 4.72 | 5.958 | 5.359 | 4.699 | 4.947 | 8.031 | 6.692 | 6.741 | 4.664 | 6.6 | 5.958 | 5.316 | 7.339 | 7.135 | 3.48 | 5.021 | 5.639 | 2.551 | 2.795 | 7.034 | 1.595 | 1.439 | 1.249 | 1.126 | 1.434 | 1.357 | 1.166 | 2.03 | 0.927 | 1.495 | 1.677 | 0.971 | 0.767 | 1.128 | 0.761 | 1.387 | 1.141 | 1.149 | 1.622 | 1.954 | 1.39 | 1.956 | 1.12 | 1.4 | 1.5 | 1.6 | 2.3 | 3.3 | 3.2 | 3.3 | 1.9 | 5.1 | 0.6 | 0.9 | 1 | 0.9 | 0.7 | 2.1 | 1 | 1 | 0.9 | 0.7 | 0.3 | 0.3 | 0.5 | 0.5 |
Kortetermijnbeleggingen
| 6.497 | 6.309 | 5.791 | 5.946 | 6.627 | 5.703 | 4.995 | 2.829 | 5.42 | 4.953 | 4.997 | 5.925 | 6.651 | 7.146 | 6.94 | 6.678 | 6.697 | 6.309 | 6.888 | 5.222 | 4.144 | 3.646 | 2.121 | 1.011 | 0.653 | 0.678 | 0.642 | 1.043 | 0.787 | 0.536 | 0.658 | 0.702 | 0.295 | 0.095 | 0.093 | 0.092 | 0.101 | 0.104 | 0.103 | 0.104 | 0.102 | 0.101 | 0.1 | 0.103 | 0.104 | 0.11 | 0.105 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0.887 | 0 | 1.371 | 1.365 | 2.935 | 5.33 | 5.553 | 8.362 | 7.746 | 8.342 | 8.89 | 0 | 7.815 | 7.503 | 5.528 | 5.293 | 7.839 | 8.522 | 6.627 | 3.494 | 3.211 | 3.343 | 3.727 | 4.437 | 5.649 | 5.388 | 0 | 0.003 | 0.485 | 0.417 | 0.424 | 0.373 | 0.554 | 0.569 | 0 | 0 | 0 | 6.18 | 5.63 | 5.11 | 0 | 0 | 0 | 4.3 | 4.5 | 3.13 | 3.32 | 3.72 | 3.95 | 6.16 | 3.48 | 6.55 | 7.1 | 5.52 | 5.06 | 4.67 | 3.11 | 0 | 1.91 | 1.05 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 16.532 | 17.779 | 16.757 | 14.279 | 14.21 | 14.133 | 11.374 | 12.257 | 13.118 | 12.431 | 12.523 | 11.098 | 12.487 | 12.324 | 11.41 | 11.527 | 10.847 | 10.679 | 11.631 | 8.932 | 9.007 | 8.248 | 8.313 | 8.112 | 7.192 | 6.054 | 5.701 | 4.231 | 5.559 | 4.545 | 4.994 | 4.918 | 4.102 | 3.64 | 4.463 | 4.093 | 3.812 | 2.477 | 2.512 | 2.261 | 3.04 | 2.65 | 2.674 | 2.624 | 2.897 | 2.457 | 2.895 | 2.341 | 1.822 | 2.752 | 3.749 | 2.98 | 3.111 | 5.242 | 5.695 | 5.62 | 6.845 | 5.359 | 6.07 | 6.312 | 8.031 | 12.022 | 12.294 | 13.026 | 14.346 | 14.3 | 14.206 | 7.339 | 14.95 | 10.983 | 10.549 | 10.932 | 10.39 | 11.317 | 13.661 | 5.089 | 4.65 | 4.592 | 4.853 | 5.871 | 7.006 | 6.554 | 2.03 | 0.93 | 1.98 | 2.094 | 1.395 | 1.14 | 1.682 | 1.33 | 1.387 | 1.141 | 1.149 | 1.622 | 1.954 | 1.39 | 1.956 | 1.12 | 1.4 | 5.8 | 1.6 | 2.3 | 3.3 | 3.2 | 3.3 | 1.9 | 5.1 | 0.6 | 0.9 | 1 | 0.9 | 0.7 | 2.1 | 1 | 1 | 0.9 | 0.7 | 0.3 | 0.3 | 0.5 | 0.5 |
Nettovorderingen
| 11.202 | 11.172 | 13.423 | 12.655 | 10.759 | 11.783 | 14.081 | 13.453 | 12.611 | 11.935 | 12.247 | 10.115 | 8.974 | 7.675 | 8.251 | 6.65 | 6.949 | 7.462 | 7.689 | 8.276 | 7.93 | 8.154 | 7.987 | 9.01 | 8.628 | 9.009 | 10.041 | 10.474 | 9.41 | 8.671 | 7.893 | 8.463 | 9.422 | 9.336 | 7.601 | 7.995 | 8.264 | 8.645 | 8.637 | 8.263 | 8.936 | 9.395 | 10.375 | 10.534 | 10.86 | 7.96 | 8.552 | 12.868 | 13.374 | 9.503 | 9.524 | 9.404 | 8.204 | 7.257 | 10.843 | 14.643 | 12.92 | 9.892 | 6.42 | 6.691 | 4.26 | 3.501 | 3.938 | 5.53 | 6.498 | 7.765 | 10.997 | 10.493 | 7.655 | 10.709 | 12.03 | 8.152 | 8.824 | 5.552 | 4.18 | 3.738 | 4.32 | 4.002 | 4.405 | 4.929 | 4.278 | 4.148 | 3.651 | 3.484 | 4.016 | 4.997 | 4.447 | 4.931 | 4.675 | 4.371 | 4.021 | 4.343 | 4.594 | 6.046 | 8.939 | 7.926 | 6.948 | 5.541 | 5.2 | 5.5 | 4.8 | 4.1 | 3.6 | 3.9 | 4.4 | 4.2 | 3.8 | 4 | 3.8 | 4.4 | 4.5 | 5.3 | 5 | 3.8 | 5.4 | 5.3 | 4.3 | 3.7 | 4.8 | 3.6 | 3.1 |
Voorraad
| 3.162 | 2.742 | 3.546 | 4.023 | 2.151 | 2.324 | 3.219 | 3.548 | 2.258 | 2.272 | 2.572 | 2.41 | 2.08 | 2.602 | 2.147 | 1.872 | 1.922 | 2.226 | 2.182 | 1.688 | 2.427 | 2.918 | 2.63 | 2.386 | 2.93 | 2.369 | 2.972 | 2.482 | 1.756 | 2.172 | 1.666 | 1.179 | 1.46 | 1.414 | 1.709 | 1.201 | 1.141 | 1.41 | 1.45 | 1.494 | 1.106 | 1.823 | 1.314 | 1.952 | 2.463 | 1.677 | 2.138 | 1.817 | 2.324 | 3 | 1.988 | 2.3 | 2.43 | 2.469 | 2.794 | 3.649 | 3.4 | 1.481 | 1.485 | 0.952 | 1.184 | 1.325 | 1.671 | 1.879 | 2.449 | 2.144 | 2.473 | 2.167 | 1.946 | 1.986 | 4.637 | 3.441 | 2.447 | 1.566 | 1.253 | 2.215 | 1.584 | 1.38 | 1.819 | 1.778 | 1.409 | 1.087 | 1.075 | 1.056 | 1.049 | 0.811 | 0.744 | 0.82 | 1.014 | 1.911 | 1.808 | 2.002 | 1.918 | 2.455 | 2.721 | 3.963 | 2.756 | 2.656 | 2.5 | 2 | 1.8 | 2.1 | 1.9 | 2.1 | 2.1 | 1.9 | 2.1 | 1.8 | 1.8 | 2 | 1.8 | 1.9 | 1.4 | 1.6 | 1.5 | 1.3 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 |
Overige vlottende activa
| 0.536 | 0.577 | 0.589 | 0.66 | 0.694 | 0.731 | 6.373 | 0.631 | 1.215 | 0.732 | 0.511 | 1.315 | 0.418 | 0.367 | 0.342 | 0.417 | 0.341 | 0.267 | 0.33 | 0.346 | 0.287 | 0.307 | 0.279 | 0.33 | 0.208 | 0.219 | 0.28 | 0.336 | 0.226 | 0.308 | 0.363 | 0.313 | 0.264 | 0.294 | 0.269 | 0.287 | 0.244 | 0.302 | 0.263 | 0.26 | 0.205 | 0.294 | 0.445 | 0.408 | 0.358 | 0.468 | 0.287 | 0.615 | 0.536 | 0.474 | 0.441 | 0.495 | 0.199 | 0.558 | 0.482 | 0.483 | 0.296 | 0.259 | 0.195 | 0.303 | 0.167 | 0.496 | 0.514 | 0.195 | 0.138 | 0.219 | 0.212 | 9.141 | 0.122 | 0.166 | 0.22 | 0.244 | 0.17 | 0.158 | 0.258 | 0.261 | 0.091 | 0.15 | 0.159 | 0.166 | 0.105 | 0.165 | 4.769 | 4.591 | 4.308 | 4.011 | 6.111 | 5.764 | 5.906 | 6.18 | 6.472 | 6.886 | 7.693 | 6.18 | 6.07 | 5.95 | 5.619 | 5.382 | 5.9 | 0.1 | 4.5 | 3.6 | 3.7 | 4.5 | 4.2 | 6.4 | 4.1 | 6.9 | 7.3 | 5.9 | 5.3 | 4.9 | 3.3 | 3.5 | 2 | 1.2 | 0.6 | 0.9 | 0.2 | 0.3 | 0.9 |
Totaal vlottende activa
| 32.182 | 32.27 | 35.077 | 32.354 | 28.827 | 29.726 | 30.031 | 29.889 | 29.202 | 27.37 | 27.853 | 24.938 | 23.959 | 22.968 | 22.15 | 20.466 | 20.2 | 20.634 | 21.832 | 19.33 | 19.74 | 19.717 | 19.695 | 20.324 | 19.049 | 17.747 | 19.085 | 17.61 | 17.037 | 15.779 | 14.998 | 14.962 | 15.34 | 14.778 | 14.128 | 13.659 | 13.559 | 12.834 | 12.862 | 12.278 | 13.287 | 14.162 | 14.808 | 15.518 | 16.578 | 12.562 | 13.872 | 17.641 | 18.056 | 15.729 | 15.702 | 15.179 | 14.429 | 15.526 | 19.814 | 24.395 | 23.461 | 16.991 | 14.17 | 14.258 | 13.642 | 17.344 | 18.417 | 20.63 | 23.431 | 24.65 | 28.171 | 29.346 | 24.673 | 23.844 | 27.436 | 22.769 | 21.831 | 18.593 | 19.352 | 12.574 | 10.645 | 10.124 | 11.236 | 12.744 | 12.798 | 11.954 | 11.706 | 10.283 | 11.493 | 12.08 | 12.86 | 12.86 | 13.405 | 14.006 | 13.913 | 14.579 | 15.501 | 16.675 | 19.684 | 19.229 | 17.279 | 14.699 | 15 | 13.4 | 12.7 | 12.1 | 12.5 | 13.7 | 14 | 14.4 | 15.1 | 13.3 | 13.8 | 13.3 | 12.5 | 12.8 | 11.8 | 9.9 | 9.9 | 8.7 | 6.8 | 6 | 6.4 | 5.5 | 5.6 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 7.824 | 8.358 | 8.96 | 9.853 | 10.953 | 13.046 | 13.65 | 11.446 | 11.633 | 11.715 | 11.972 | 12.374 | 11.407 | 11.684 | 11.708 | 11.023 | 11.254 | 11.67 | 12.126 | 12.401 | 12.159 | 12.687 | 12.882 | 12.311 | 11.935 | 13.396 | 12.604 | 12.08 | 11.291 | 10.921 | 10.581 | 11.152 | 11.283 | 11.721 | 10.859 | 11.208 | 12.522 | 14.124 | 12.596 | 13.326 | 13.541 | 13.449 | 13.212 | 12.54 | 12.851 | 13.156 | 13.233 | 13.69 | 13.193 | 14.231 | 14.253 | 14.201 | 14.951 | 14.277 | 13.72 | 13.332 | 12.695 | 11.543 | 11.044 | 11.164 | 6.607 | 6.353 | 7.231 | 7.938 | 8.136 | 7.713 | 7.667 | 7.133 | 7.458 | 7.9 | 8.161 | 6.951 | 7.073 | 7.228 | 6.912 | 6.681 | 7.176 | 7.159 | 6.416 | 6.316 | 5.202 | 5.31 | 5.52 | 5.532 | 5.21 | 5.702 | 6.011 | 6.051 | 5.593 | 6.59 | 6.9 | 7.508 | 7.534 | 7.481 | 6.129 | 5.487 | 4.497 | 4.55 | 4.7 | 5.3 | 5.5 | 5.2 | 5.5 | 5.4 | 4.7 | 4.8 | 3.9 | 3.8 | 4.4 | 4.5 | 4.5 | 5 | 5.3 | 5.1 | 5.2 | 5.2 | 5.3 | 5.3 | 5.3 | 5.2 | 5.6 |
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 | 0 | 0 | 0.431 | 0.434 | 0.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.053 | 0.08 | 0.112 | 0.143 | 0.166 | 0.188 | 0.212 | 0.238 | 0.26 | 0.279 | 0.311 | 0.34 | 0.339 | 0.364 | 0.386 | 0.411 | 0.434 | 0.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| -2.178 | 0 | -2.239 | -2.177 | -2.19 | -2.279 | -2.281 | -2.176 | -2.28 | -2.394 | -2.417 | -2.417 | -2.461 | -4.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.431 | 0.434 | 0.431 | 0 | 0.025 | 0.053 | 0.08 | 0.112 | 0.143 | 0.166 | 0.188 | 0.212 | 0.238 | 0.26 | 0.279 | 0.311 | 0.34 | 0.339 | 0.364 | 0.386 | 0.411 | 0.434 | 0.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 2.178 | 2.193 | 2.239 | 2.177 | 2.19 | 2.279 | 2.281 | 2.176 | 2.28 | 2.394 | 2.417 | 2.417 | 2.461 | 4.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.795 | 0.791 | 0.782 | 0.781 | 2.58 | 0.765 | 0.772 | 0.771 | 0.76 | 0.764 | 0.755 | 5.316 | 4.533 | 2.141 | 6.622 | 6.197 | 2.913 | 6.372 | 3.015 | 3.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.124 | 0.117 | 0.153 | 0.152 | 0.1 | 0.091 | 0.093 | 0.173 | 0.169 | 0.189 | 0.169 | 0.226 | 0.217 | 0.337 | 0.354 | 0.276 | 0.247 | 0.565 | 0.421 | 0.383 | 0.39 | 0.335 | 0.335 | 0.406 | 0.4 | 0.453 | 0.435 | 0.432 | 0.375 | 0.376 | 0.371 | 0.401 | 0.401 | 0.406 | 0.413 | 0.433 | 0.453 | 0.36 | 0.368 | 0.382 | 0.388 | 0.281 | 0.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.671 | 0.644 | 0 | 0 | 0.711 | 0.711 | 0 | 0 | 0 | 0.669 | 0.642 | 0.64 | 0 | 0.649 | 0.69 | 0.72 | 0.72 | 0 | 0 | 0 | 0.44 | 0.58 | 0.57 | 0.6 | 0.59 | 0.58 | 0.66 | 0.65 | 0.72 | 0.78 | 0.76 | 0.77 | 0 | 0.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2.41 | 0.149 | 2.408 | 2.34 | 2.306 | 2.511 | 2.422 | 2.297 | 2.417 | 2.529 | 2.558 | 2.573 | 2.723 | 4.136 | 4.151 | 4.063 | 3.959 | 3.927 | 4.076 | 4.004 | 4.238 | 4.261 | 3.983 | 3.998 | 5.09 | 4.792 | 4.665 | 4.584 | 4.795 | 4.459 | 4.746 | 5.016 | 5.195 | 5.185 | 5.09 | 5.18 | 5.503 | 4.392 | 7.044 | 7.349 | 7.374 | 6.304 | 6.387 | 6.182 | 5.824 | 5.956 | 6.147 | 4.359 | 6.036 | 6.133 | 5.923 | 6.281 | 6.212 | 6.558 | 1.93 | 1.406 | 3.427 | 0.7 | 0.209 | 3.675 | 1.326 | 1.1 | 0.758 | 3.026 | 3.08 | 3.576 | 2.461 | 1.758 | 0.445 | 0.271 | 0.315 | 0.688 | 0.169 | 0.157 | 0.292 | 0.23 | 0.138 | 0.442 | 0 | -0.671 | -0.644 | 0 | 0.007 | -0.703 | -0.703 | 0.016 | 0.051 | 0.058 | -0.592 | -0.46 | 0.096 | 1.079 | 0.466 | 0.145 | 0.209 | -0.088 | 0.936 | 0.986 | 0.6 | 0.26 | 0.12 | 0.13 | 0 | 0.01 | 0.02 | -0.06 | -0.35 | -0.52 | -0.48 | -0.46 | -0.47 | 0.3 | -0.47 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 |
Totaal niet-vlottende activa
| 10.358 | 10.817 | 11.521 | 12.345 | 13.359 | 15.648 | 16.165 | 13.916 | 14.219 | 14.433 | 14.699 | 15.173 | 14.347 | 16.157 | 16.213 | 15.362 | 15.46 | 16.162 | 16.623 | 16.788 | 16.787 | 17.283 | 17.2 | 16.715 | 17.425 | 18.641 | 17.704 | 17.096 | 16.461 | 15.756 | 15.698 | 16.569 | 16.879 | 17.312 | 16.362 | 16.821 | 18.478 | 18.876 | 20.008 | 21.057 | 21.303 | 20.034 | 19.888 | 19.517 | 19.466 | 19.894 | 20.161 | 20.629 | 19.994 | 21.136 | 20.947 | 21.242 | 21.927 | 21.59 | 20.966 | 19.271 | 18.263 | 19.296 | 17.884 | 18.183 | 14.305 | 10.493 | 11.062 | 11.044 | 11.328 | 11.432 | 10.294 | 9.079 | 8.115 | 8.409 | 8.736 | 7.918 | 7.553 | 7.725 | 7.543 | 7.275 | 7.7 | 8.012 | 6.85 | 6.774 | 5.202 | 5.31 | 5.527 | 5.54 | 5.218 | 5.718 | 6.062 | 6.109 | 5.67 | 6.772 | 7.636 | 8.587 | 8.649 | 8.316 | 7.058 | 6.119 | 5.433 | 5.536 | 5.3 | 6 | 6.2 | 5.9 | 6.1 | 6 | 5.3 | 5.4 | 4.2 | 4 | 4.7 | 4.8 | 4.8 | 5.3 | 5.6 | 5.6 | 5.6 | 5.7 | 5.8 | 5.8 | 5.9 | 5.8 | 6.1 |
Totaal activa
| 42.54 | 43.087 | 46.598 | 44.699 | 42.186 | 45.374 | 46.196 | 43.805 | 43.421 | 41.803 | 42.552 | 40.111 | 38.306 | 39.125 | 38.363 | 35.828 | 35.66 | 36.796 | 38.455 | 36.118 | 36.527 | 37 | 36.895 | 37.039 | 36.474 | 36.388 | 36.789 | 34.706 | 33.498 | 31.535 | 30.696 | 31.531 | 32.219 | 32.09 | 30.49 | 30.48 | 32.037 | 31.71 | 32.87 | 33.335 | 34.59 | 34.196 | 34.696 | 35.035 | 36.044 | 32.456 | 34.033 | 38.27 | 38.05 | 36.865 | 36.649 | 36.421 | 36.356 | 37.116 | 40.78 | 43.666 | 41.724 | 36.287 | 32.054 | 32.441 | 27.947 | 27.837 | 29.479 | 31.674 | 34.759 | 36.082 | 38.465 | 38.425 | 32.788 | 32.253 | 36.172 | 30.687 | 29.384 | 26.318 | 26.895 | 19.849 | 18.345 | 18.136 | 18.086 | 19.518 | 18 | 17.264 | 17.233 | 15.823 | 16.711 | 17.798 | 18.922 | 18.969 | 19.075 | 20.778 | 21.549 | 23.166 | 24.15 | 24.991 | 26.742 | 25.348 | 22.712 | 20.235 | 20.3 | 19.4 | 18.9 | 18 | 18.6 | 19.7 | 19.3 | 19.8 | 19.3 | 17.3 | 18.5 | 18.1 | 17.3 | 18.1 | 17.4 | 15.5 | 15.5 | 14.4 | 12.6 | 11.8 | 12.3 | 11.3 | 11.7 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3.175 | 2.406 | 2.345 | 2.556 | 1.66 | 1.835 | 3.067 | 3.469 | 2.401 | 2.22 | 3.961 | 3.224 | 3.702 | 2.997 | 3.103 | 2.024 | 2.59 | 3.129 | 3.565 | 3.17 | 3.272 | 3.021 | 2.532 | 2.939 | 3.704 | 2.099 | 3.342 | 3.766 | 3.229 | 3.379 | 3.73 | 3.311 | 2.921 | 4.074 | 3.042 | 2.98 | 2.77 | 2.387 | 3.332 | 3.244 | 3.162 | 3.591 | 4.342 | 4.208 | 4.136 | 1.922 | 2.631 | 3.658 | 4.834 | 3.271 | 2.407 | 2.522 | 1.874 | 2.136 | 5.099 | 7.055 | 7.968 | 5.139 | 2.955 | 2.518 | 1.025 | 0.615 | 0.572 | 1.261 | 2.586 | 2.413 | 3.386 | 3.299 | 2.265 | 1.629 | 6.308 | 3.924 | 3.809 | 1.818 | 1.343 | 1.71 | 1.681 | 1.5 | 1.176 | 2.734 | 2.316 | 1.466 | 1.271 | 1.032 | 1.08 | 1.354 | 1.536 | 1.699 | 1.717 | 1.835 | 2.018 | 2.22 | 2.646 | 3.235 | 4.919 | 5.418 | 4.128 | 3.171 | 3.1 | 2.9 | 2 | 2.3 | 2 | 2.3 | 2.1 | 1.9 | 2.1 | 1.3 | 1.1 | 1.6 | 1.3 | 1.8 | 1.8 | 1.5 | 2.3 | 2.2 | 1.6 | 1.5 | 1.9 | 1.6 | 0.9 |
Kortlopende schulden
| 1.48 | 1.659 | 1.959 | 2.007 | 1.68 | 2.084 | 1.752 | 2.207 | 2.737 | 1.91 | 1.93 | 1.736 | 1.38 | 1.615 | 1.353 | 1.195 | 1.304 | 1.563 | 1.861 | 0.928 | 0.958 | 1.371 | 2.765 | 2.859 | 2.66 | 1.947 | 2.795 | 2.138 | 3.044 | 2.502 | 1.863 | 2.052 | 3.068 | 1.919 | 1.997 | 2.384 | 2.121 | 2.134 | 2.946 | 3.411 | 4.296 | 3.541 | 4.137 | 3.814 | 4.739 | 3.15 | 3.511 | 5.847 | 4.546 | 3.745 | 3.637 | 2.107 | 1.628 | 1.606 | 2.404 | 4.032 | 3.067 | 2.099 | 1.21 | 1.538 | 1.344 | 1.817 | 2.296 | 2.591 | 1.509 | 1.51 | 1.54 | 1.801 | 0.661 | 1.219 | 2.794 | 1.24 | 1.079 | 1.252 | 1.251 | 1.086 | 1.114 | 0.928 | 1.12 | 1.007 | 0.898 | 0.961 | 0.957 | 0.722 | 1.234 | 1.634 | 1.902 | 1.987 | 2.348 | 1.879 | 1.465 | 1.099 | 1.096 | 1.409 | 0.849 | 0.752 | 0.676 | 0.536 | 0.7 | 0.7 | 0.5 | 0.4 | 0.4 | 0.4 | 0.8 | 1 | 0.4 | 0.5 | 0.3 | 0.4 | 0.3 | 0.5 | 0.7 | 0.6 | 0.4 | 0.5 | 0.7 | 0.6 | 0.8 | 0.9 | 4.2 |
Belastingschulden
| 0.413 | 0.328 | 0.333 | 0.454 | 0.558 | 0.546 | 0.702 | 1.044 | 0.787 | 0.964 | 0.375 | 0.488 | 0.314 | 0.348 | 0.354 | 0.408 | 0.344 | 0.407 | 0.405 | 0.345 | 0.417 | 0.404 | 0.274 | 0.275 | 0.285 | 1.127 | 0.421 | 0.359 | 0.233 | 0.311 | 0.296 | 0.317 | 0.23 | 0.312 | 0.352 | 0.353 | 0.296 | 0.354 | 0.267 | 0.325 | 0.214 | 0.273 | 0.468 | 0.469 | 0.535 | 0.461 | 0.471 | 0.468 | 0.488 | 0.48 | 0.467 | 0.482 | 0.492 | 0.678 | 0.628 | 0.428 | 0.342 | 0.206 | 0.191 | 0.211 | 0.202 | 0.27 | 0.346 | 0.45 | 0.397 | 0.544 | 0.836 | 1.137 | 0.948 | 0.597 | 0.532 | 0.444 | 0.311 | 0 | 0 | 0 | 0.168 | 0 | 0 | 0.087 | 0.049 | 0 | 0 | 0.056 | 0.056 | 0 | 0 | 0 | 0.106 | 0.111 | 0.111 | 0.185 | 0.168 | 0 | 0 | 0 | 0 | 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
| 0.754 | 1.499 | 3.808 | 2.233 | 1.275 | 1.501 | 1.282 | 1.276 | 0.998 | 1.232 | 1.281 | 0.717 | 0.74 | 0.707 | 0.707 | 0.571 | 0.594 | 0.757 | 0.87 | 0.641 | 0.608 | 1.117 | 1.125 | 0.518 | 0.017 | 0.62 | 0.481 | 0.419 | 0.218 | 0.018 | 0.166 | 0.024 | 0.091 | 0.048 | 0.029 | 0.043 | 0.041 | 0.051 | 0.075 | 0.084 | 0.079 | 0.273 | 0.468 | 0.469 | 0.089 | 0.461 | 0.471 | 0.468 | 0.228 | 0.48 | 0.467 | 0.482 | 0.492 | 0.678 | 0.628 | 0.428 | 0.342 | 0.206 | 0.191 | 0.211 | 0.202 | 0.27 | 0.346 | 2.796 | 3.036 | 3.658 | 3.533 | 4.163 | 4.354 | 4.749 | 3.597 | 3.593 | 3.337 | 2.902 | 3.564 | 3.447 | 2.873 | 2.692 | 2.752 | 2.832 | 2.166 | 2.13 | 2.265 | 2.15 | 2.096 | 2.184 | 2.623 | 2.904 | 2.315 | 2.464 | 2.961 | 3.466 | 3.689 | 3.232 | 0 | 0 | 0 | 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
| 4.013 | 4.232 | 4.763 | 5.667 | 4.711 | 5.459 | 5.986 | 5.871 | 5.793 | 4.286 | 3.814 | 3.612 | 2.937 | 3.108 | 3.029 | 3.338 | 2.755 | 2.704 | 2.701 | 3.066 | 3.295 | 3.169 | 3.109 | 3.308 | 3.44 | 5.145 | 3.796 | 3.319 | 3.058 | 2.769 | 2.719 | 2.859 | 2.781 | 2.628 | 2.85 | 2.867 | 3.339 | 3.955 | 3.184 | 2.817 | 3.181 | 3.183 | 2.539 | 3.002 | 3.43 | 2.851 | 2.611 | 2.886 | 3.252 | 2.7 | 2.668 | 3.878 | 3.179 | 2.735 | 2.757 | 3.443 | 3.419 | 2.349 | 1.83 | 2.003 | 1.769 | 1.913 | 1.989 | 0.45 | 0.397 | 0.566 | 0.857 | 1.137 | 0.948 | 0.597 | 0.855 | 0.444 | 0.311 | 0.268 | 1.847 | 1.262 | 0.168 | 0.074 | 0.058 | 0.087 | 0.049 | 0.008 | 0.037 | 0.067 | 0.056 | 0.06 | 0.094 | 0.125 | 0.106 | 0.111 | 0.111 | 0.185 | 0.168 | 0.587 | 4.432 | 4.475 | 3.545 | 3.137 | 3.2 | 3.1 | 3.4 | 3.2 | 4 | 4.7 | 4.5 | 4.6 | 4.1 | 5.2 | 5.6 | 5.3 | 5.5 | 6.1 | 5.7 | 4.3 | 4.2 | 3.4 | 2.9 | 2.8 | 3 | 2.5 | 3.3 |
Totaal kortlopende verplichtingen
| 9.422 | 9.796 | 12.875 | 12.463 | 9.326 | 10.879 | 12.087 | 12.823 | 11.929 | 9.648 | 10.986 | 9.289 | 8.759 | 8.427 | 8.192 | 7.128 | 7.243 | 8.153 | 8.997 | 7.805 | 8.133 | 8.678 | 9.531 | 9.624 | 9.821 | 9.811 | 10.414 | 9.642 | 9.549 | 8.668 | 8.478 | 8.246 | 8.861 | 8.669 | 7.918 | 8.274 | 8.271 | 8.527 | 9.537 | 9.556 | 10.718 | 10.588 | 11.486 | 11.493 | 12.394 | 8.384 | 9.224 | 12.859 | 12.86 | 10.196 | 9.179 | 8.989 | 7.173 | 7.155 | 10.888 | 14.958 | 14.796 | 9.793 | 6.186 | 6.27 | 4.34 | 4.615 | 5.203 | 7.098 | 7.528 | 8.147 | 9.316 | 10.4 | 8.228 | 8.194 | 13.554 | 9.201 | 8.536 | 6.24 | 8.005 | 7.505 | 5.836 | 5.194 | 5.106 | 6.66 | 5.429 | 4.565 | 4.53 | 3.971 | 4.466 | 5.232 | 6.155 | 6.715 | 6.486 | 6.289 | 6.555 | 6.97 | 7.599 | 8.463 | 10.2 | 10.645 | 8.349 | 6.844 | 7 | 6.7 | 5.9 | 5.9 | 6.4 | 7.4 | 7.4 | 7.5 | 6.6 | 7 | 7 | 7.3 | 7.1 | 8.4 | 8.2 | 6.4 | 6.9 | 6.1 | 5.2 | 4.9 | 5.7 | 5 | 8.4 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1.372 | 0.676 | 2.017 | 2.205 | 2.43 | 2.795 | 2.694 | 2.971 | 3.325 | 3.466 | 3.421 | 3.733 | 3.078 | 3.358 | 3.204 | 2.744 | 2.805 | 2.937 | 2.831 | 2.957 | 2.734 | 2.767 | 2.907 | 3.097 | 1.961 | 2.207 | 2.265 | 2.141 | 2.083 | 1.794 | 1.852 | 2.06 | 2.228 | 2.319 | 2.296 | 2.204 | 2.673 | 2.392 | 2.469 | 2.689 | 2.798 | 2.83 | 2.443 | 2.623 | 2.841 | 3.175 | 3.308 | 3.461 | 3.594 | 3.823 | 4.003 | 2.815 | 3.039 | 3.035 | 2.903 | 2.873 | 2.566 | 2.592 | 2.527 | 2.544 | 0.289 | 0.069 | 0.057 | 0.125 | 1.763 | 2.056 | 2.297 | 2.556 | 0.294 | 0.41 | 0.564 | 0.71 | 0.874 | 1.071 | 1.054 | 0.684 | 0.744 | 0.814 | 0.806 | 0.763 | 0.793 | 0.925 | 1.121 | 0.557 | 0.836 | 0.987 | 1.108 | 0.709 | 0.986 | 1.247 | 1.469 | 1.654 | 1.745 | 1.873 | 1.846 | 0.756 | 0.586 | 0.742 | 0.8 | 0.9 | 1 | 0.3 | 0.4 | 0.5 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 0.9 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0.992 | 0.141 | 0.142 | 0.255 | 0 | 0 | 0 | 0 | 0 | 0.281 | 0.326 | 0 | 0 | 0 | 0 | 0 | 0.43 | 0.43 | 0.43 | 0.439 | 0.613 | 0.613 | 0.756 | 0.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.095 | -0.118 | -0.129 | -0.155 | -0.383 | -0.417 | -0.378 | -0.324 | 0 | 0 | 0 | -0.242 | 0 | 0 | -0.819 | -0.854 | 0 | 0 | -1.055 | -1.055 | 0 | 0 | -0.262 | -0.345 | -3.127 | -3.129 | -2.125 | -3.197 | -3.29 | -3.31 | -3.35 | 0 | 0 | 0 | 0 | 0 | -2.83 | -2.87 | -2.82 | -2.7 | -2.9 | -3.03 | -4.54 | -4.31 | -4.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0.003 | 0.007 | 0.007 | 0.01 | 0.017 | 0.015 | 0.03 | 0 | 0 | 0.015 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.375 | 0.315 | 0.321 | 0.327 | 0.343 | 0.296 | 0.359 | 0.327 | 0.404 | 0.328 | 0.324 | 0.295 | 0.279 | 0.237 | 0.246 | 0.216 | 0.228 | 0.273 | 0.292 | 0.333 | 0.164 | 0.129 | 0.129 | 0.202 | 0.157 | 0.165 | 0.127 | 0.191 | 0.369 | 0.356 | 0.363 | 0.497 | 0.478 | 0.473 | 0.623 | 0.677 | 0.681 | 0.706 | 0.702 | 0.718 | 0.588 | 0.531 | 0.498 | 0.526 | 0.426 | 0.539 | 0.55 | 0.51 | 0.499 | 0.396 | 0.381 | 0.373 | 0.45 | 0.458 | 0.359 | 0.386 | 0.453 | 0.413 | 0.406 | 0.407 | 0.684 | 0.689 | 0.671 | 0.644 | 0.738 | 0.732 | 0.722 | 0.711 | 0.666 | 0.68 | 0.664 | 0.669 | 0.642 | 0.64 | 0.668 | 0.649 | 0.69 | 0.718 | 0.715 | 0.72 | 0.434 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 1 |
Overige niet-vlottende verplichtingen
| 0.168 | 0.168 | 0.03 | 0.227 | 0.594 | 1.207 | 1.427 | 0.163 | 0.165 | 0.312 | 0.029 | 0.029 | 0.416 | 0.419 | 0.419 | 0.418 | 0.466 | 0.034 | 0.037 | 0.036 | 0.033 | 0.032 | 0.037 | 0.036 | 0.036 | 0.043 | 0.046 | 0.045 | 0.044 | 0.043 | 0.042 | 0.043 | 0.043 | 0.039 | 0.037 | 0.032 | 0.038 | 0.039 | 0.038 | 0.039 | 0.039 | 0.038 | 0.038 | 0.037 | 0.012 | 0.012 | 0.013 | 0.545 | 0.543 | 0.509 | 0.503 | 0.496 | 0.49 | 0.484 | 0.478 | 0.471 | 0.569 | 0.647 | 0.634 | 0.582 | 0.01 | 0.009 | 0.009 | 0.009 | 0.009 | 0.095 | 0.118 | 0.129 | 0.155 | 0.383 | 0.417 | 0.378 | 0.324 | 0 | 0 | 0 | 0.242 | 0 | 0 | 0.819 | 0.854 | 0 | 0 | 1.055 | 1.055 | 0 | 0 | 0.262 | 0.345 | 3.127 | 3.129 | 2.125 | 3.197 | 3.29 | 3.31 | 3.35 | 0 | 0 | 0 | 0.1 | -0.1 | 2.83 | 2.87 | 2.82 | 2.7 | 2.9 | 3.03 | 4.54 | 4.31 | 4.05 | -0.1 | -0.1 | -0.1 | 0 | -0.1 | 0.1 | -0.1 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1.54 | 1.839 | 2.195 | 2.581 | 3.289 | 4.019 | 4.136 | 3.164 | 3.49 | 3.778 | 3.746 | 4.118 | 3.494 | 3.777 | 3.623 | 3.162 | 3.271 | 3.776 | 3.613 | 3.744 | 3.533 | 3.755 | 3.853 | 4.248 | 3.152 | 2.654 | 2.639 | 2.51 | 2.422 | 2.116 | 2.131 | 2.349 | 2.487 | 2.586 | 2.606 | 2.528 | 3.044 | 2.595 | 2.636 | 2.857 | 3.039 | 3.025 | 2.646 | 2.787 | 3.044 | 3.556 | 3.677 | 4.369 | 4.634 | 4.81 | 4.979 | 3.934 | 4.206 | 4.2 | 4.087 | 4.046 | 3.853 | 3.827 | 3.692 | 3.624 | 0.825 | 0.504 | 0.605 | 0.684 | 2.282 | 2.555 | 2.693 | 2.937 | 0.667 | 0.86 | 1.022 | 1.069 | 1.26 | 1.524 | 1.467 | 1.09 | 1.151 | 1.498 | 1.495 | 1.434 | 1.437 | 1.663 | 1.853 | 1.279 | 1.547 | 1.653 | 1.788 | 1.373 | 1.655 | 1.889 | 2.109 | 2.322 | 2.394 | 2.563 | 2.564 | 1.471 | 1.306 | 1.176 | 1.2 | 1.4 | 1.5 | 0.9 | 1 | 1.1 | 1 | 1.2 | 1.2 | 1.3 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.6 | 1.5 | 1.5 | 1.4 | 1.6 | 1.7 | 1.8 | 1.9 |
Totaal passiva
| 10.962 | 11.635 | 15.07 | 15.044 | 12.615 | 14.898 | 16.223 | 15.987 | 15.419 | 13.426 | 14.732 | 13.407 | 12.253 | 12.204 | 11.815 | 10.29 | 10.514 | 11.929 | 12.61 | 11.549 | 11.666 | 12.433 | 13.384 | 13.872 | 12.973 | 12.465 | 13.053 | 12.152 | 11.971 | 10.784 | 10.609 | 10.595 | 11.348 | 11.255 | 10.524 | 10.802 | 11.315 | 11.122 | 12.173 | 12.413 | 13.757 | 13.613 | 14.132 | 14.28 | 15.438 | 11.94 | 12.901 | 17.228 | 17.494 | 15.006 | 14.158 | 12.923 | 11.379 | 11.355 | 14.975 | 19.004 | 18.649 | 13.62 | 9.878 | 9.894 | 5.165 | 5.119 | 5.808 | 7.782 | 9.81 | 10.702 | 12.009 | 13.337 | 8.895 | 9.054 | 14.576 | 10.27 | 9.796 | 7.764 | 9.472 | 8.595 | 6.987 | 6.692 | 6.601 | 8.094 | 6.866 | 6.228 | 6.383 | 5.25 | 6.013 | 6.885 | 7.943 | 8.088 | 8.141 | 8.178 | 8.664 | 9.292 | 9.993 | 11.026 | 12.764 | 12.116 | 9.655 | 8.02 | 8.2 | 8.1 | 7.4 | 6.8 | 7.4 | 8.5 | 8.4 | 8.7 | 7.8 | 8.3 | 8.5 | 8.7 | 8.5 | 9.8 | 9.6 | 8 | 8.4 | 7.6 | 6.6 | 6.5 | 7.4 | 6.8 | 10.3 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0.01 | 0.02 | 0.08 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 13.325 | 13.194 | 13.018 | 12.819 | 12.819 | 12.769 | 12.769 | 12.769 | 12.75 | 12.607 | 12.178 | 12.178 | 12.178 | 12.178 | 11.525 | 11.458 | 11.424 | 11.424 | 11.424 | 11.424 | 11.424 | 11.424 | 11.424 | 11.222 | 11.023 | 11.023 | 11.013 | 10.972 | 10.921 | 10.921 | 10.882 | 10.882 | 10.882 | 10.882 | 10.882 | 10.882 | 10.882 | 10.882 | 10.882 | 10.882 | 10.882 | 10.882 | 10.873 | 10.665 | 10.531 | 10.531 | 10.531 | 10.531 | 10.531 | 10.531 | 10.531 | 10.531 | 10.531 | 10.527 | 10.5 | 10.369 | 10.365 | 10.365 | 0 | 10.365 | 10.365 | 0 | 10.365 | 10.365 | 0 | 10.362 | 10.361 | 10.361 | 10.361 | 10.361 | 10.354 | 10.343 | 10.338 | 10.338 | 9.786 | 9.618 | 9.554 | 9.532 | 9.532 | 9.527 | 9.527 | 9.437 | 9.437 | 9.423 | 9.423 | 9.423 | 9.423 | 9.423 | 9.423 | 9.423 | 9.423 | 9.423 | 9.423 | 9.423 | 9.395 | 9.179 | 9.067 | 8.698 | 8.7 | 8.7 | 8.7 | 8.67 | 8.67 | 8.67 | 8.71 | 8.73 | 8.72 | 5.08 | 5.08 | 5.06 | 5.04 | 4.88 | 4.88 | 0 | 4.86 | 4.82 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 11.813 | 11.57 | 11.5 | 10.993 | 10.763 | 10.601 | 10.608 | 10.101 | 9.219 | 8.429 | 8.596 | 7.741 | 6.824 | 8.441 | 8.263 | 8.028 | 8.036 | 7.839 | 7.769 | 7.343 | 7.07 | 6.621 | 5.938 | 5.59 | 5.525 | 4.85 | 5.589 | 4.916 | 4.341 | 3.988 | 3.638 | 3.328 | 3.025 | 2.845 | 2.695 | 2.505 | 2.246 | 1.891 | 1.695 | 1.589 | 1.725 | 1.443 | 1.286 | 1.651 | 1.668 | 1.622 | 2.164 | 2.67 | 2.687 | 3.266 | 3.784 | 4.987 | 5.791 | 6.702 | 7.164 | 6.977 | 6.486 | 5.596 | 5.724 | 6.308 | 6.859 | 7.518 | 7.68 | 8.106 | 8.825 | 9.286 | 11.051 | 10.886 | 10.135 | 9.463 | 8.382 | 7.906 | 7.15 | 6.446 | 6.271 | -0.512 | -0.298 | -0.36 | -0.382 | -0.282 | -0.519 | -0.618 | -0.786 | -1.004 | -0.739 | -0.483 | -0.511 | -0.602 | -0.658 | 1.385 | 1.696 | 2.489 | 2.889 | 2.661 | 2.548 | 1.91 | 1.726 | 1.355 | 1.2 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.3 | 0.1 | -0.1 | -0.3 | -0.7 | -1 | -1.2 | -1.3 | -1.6 | -1.8 | -2 | -2.1 | -2.3 | -0.2 | -2.7 | -4.7 |
Overige gereserveerde algehele resultaten
| 0.66 | 0.984 | 1.763 | 0.554 | 0.758 | 1.806 | 1.494 | 0.001 | 1.197 | 2.392 | 2.367 | 2.117 | 2.399 | 2.259 | 2.703 | 1.747 | 1.143 | 0.796 | 1.818 | 1.285 | 1.867 | 2.055 | 1.683 | 1.719 | 2.182 | 3.248 | 2.508 | 2.007 | 1.633 | 1.276 | 0.918 | 1.944 | 2.162 | 2.27 | 1.649 | 1.716 | 2.771 | 2.896 | 3.17 | 3.625 | 3.522 | 3.399 | 3.639 | 3.602 | 3.68 | 3.704 | 3.739 | 3.62 | 3.187 | 3.536 | 3.372 | 2.96 | 3.459 | 3.229 | 3.099 | 2.722 | 1.818 | 1.634 | 1.422 | 1.388 | 1.194 | 0.802 | 1.348 | 1.356 | 2.026 | 2.154 | 1.396 | 0.694 | 0.478 | 0.525 | 0.075 | -0.406 | -0.433 | -0.627 | -0.989 | -0.222 | -0.243 | -0.054 | 0.01 | -0.23 | -0.268 | -0.181 | -0.2 | -0.292 | -0.378 | -0.507 | -0.449 | -0.542 | -0.417 | -0.693 | -0.723 | -0.574 | -0.703 | -0.709 | -0.559 | -0.497 | -0.345 | -0.213 | -0.3 | -0.5 | -0.3 | -0.82 | -0.72 | -0.52 | -0.88 | -0.18 | 0.68 | 0.46 | 3.44 | 3.44 | 3.38 | 3.44 | 3.34 | -11 | 3.24 | 3.9 | -11 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5.531 | 5.494 | 5.156 | 5.126 | 5.066 | 5.045 | 4.762 | 4.74 | 4.708 | 4.692 | 4.373 | 4.245 | 4.233 | 3.507 | 3.378 | 3.369 | 3.363 | 3.357 | 3.319 | 3.313 | 3.305 | 3.261 | 3.258 | 3.251 | 3.249 | 3.246 | 3.208 | 3.207 | 3.206 | 3.204 | 3.189 | 3.189 | 3.188 | 3.186 | 3.142 | 3.091 | 3.087 | 3.078 | 3.07 | 2.981 | 2.972 | 2.964 | 2.956 | 2.87 | 2.756 | 2.754 | 2.733 | 2.442 | 2.431 | 2.42 | 2.401 | 2.269 | 2.227 | 2.183 | 2.133 | 1.616 | 1.597 | 1.573 | 11.899 | 1.495 | 1.446 | 11.594 | 1.203 | 1.166 | 11.29 | 0.85 | 0.818 | 0.46 | 0.46 | 0.459 | 0.458 | 0.338 | 0.337 | 0.334 | 0.328 | 0.318 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.284 | 0.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.4 | 0.35 | 0.25 | 0.43 | 0.05 | -0.4 | -0.24 | -1.73 | -1.72 | -1.7 | -1.72 | -1.72 | 17.4 | -1.63 | -2.02 | 17.5 | 6.3 | 4 | 6.3 | 5.3 |
Totaal eigen vermogen van aandeelhouders
| 31.329 | 31.242 | 31.437 | 29.492 | 29.406 | 30.221 | 29.633 | 27.611 | 27.874 | 28.12 | 27.514 | 26.281 | 25.634 | 26.385 | 25.869 | 24.602 | 23.966 | 23.416 | 24.33 | 23.365 | 23.666 | 23.361 | 22.303 | 21.782 | 21.979 | 22.367 | 22.318 | 21.102 | 20.101 | 19.389 | 18.627 | 19.343 | 19.257 | 19.183 | 18.368 | 18.194 | 18.986 | 18.747 | 18.817 | 19.077 | 19.101 | 18.688 | 18.754 | 18.788 | 18.635 | 18.611 | 19.167 | 19.263 | 18.836 | 19.753 | 20.088 | 20.747 | 22.008 | 22.641 | 22.896 | 21.684 | 20.266 | 19.168 | 19.045 | 19.556 | 19.864 | 19.914 | 20.596 | 20.993 | 22.141 | 22.652 | 23.626 | 22.401 | 21.434 | 20.808 | 19.269 | 18.181 | 17.392 | 16.491 | 15.396 | 9.202 | 9.297 | 9.402 | 9.444 | 9.299 | 9.024 | 8.922 | 8.735 | 8.411 | 8.59 | 8.717 | 8.747 | 8.563 | 8.618 | 10.115 | 10.396 | 11.338 | 11.609 | 11.375 | 11.384 | 10.592 | 10.448 | 9.84 | 9.7 | 8.9 | 9.1 | 8.9 | 8.9 | 9 | 8.8 | 8.9 | 9.1 | 5.2 | 6.5 | 6.1 | 5.8 | 5.4 | 5.2 | 4.8 | 4.7 | 4.7 | 4.4 | 4 | 3.8 | 3.6 | 0.6 |
Totaal eigen vermogen
| 31.578 | 31.452 | 31.528 | 29.655 | 29.571 | 30.476 | 29.973 | 27.818 | 28.002 | 28.377 | 27.82 | 26.704 | 26.053 | 26.921 | 26.548 | 25.538 | 25.146 | 24.867 | 25.845 | 24.569 | 24.861 | 24.567 | 23.511 | 23.167 | 23.501 | 23.923 | 23.736 | 22.554 | 21.527 | 20.751 | 20.087 | 20.936 | 20.871 | 20.835 | 19.966 | 19.678 | 20.722 | 20.588 | 20.697 | 20.922 | 20.833 | 20.583 | 20.564 | 20.755 | 20.606 | 20.516 | 21.132 | 21.042 | 20.556 | 21.859 | 22.491 | 23.498 | 24.977 | 25.761 | 25.805 | 24.662 | 23.075 | 22.667 | 22.176 | 22.547 | 22.782 | 22.718 | 23.671 | 23.892 | 24.949 | 25.38 | 26.456 | 25.088 | 23.893 | 23.199 | 21.596 | 20.417 | 19.588 | 18.554 | 17.423 | 11.254 | 11.358 | 11.444 | 11.485 | 11.424 | 11.134 | 11.036 | 10.85 | 10.573 | 10.698 | 10.913 | 10.979 | 10.881 | 10.934 | 12.6 | 12.885 | 13.874 | 14.157 | 13.965 | 13.978 | 13.232 | 13.057 | 12.215 | 12.1 | 11.3 | 11.5 | 11.2 | 11.2 | 11.2 | 10.9 | 11.1 | 11.5 | 9 | 10 | 9.4 | 8.8 | 8.3 | 7.8 | 7.5 | 7.1 | 6.8 | 6 | 5.3 | 4.9 | 4.5 | 1.4 |
Totaal passiva en aandeelhoudersvermogen
| 42.54 | 43.087 | 46.598 | 44.699 | 42.186 | 45.374 | 46.196 | 43.805 | 43.421 | 41.803 | 42.552 | 40.111 | 38.306 | 39.125 | 38.363 | 35.828 | 35.66 | 36.796 | 38.455 | 36.118 | 36.527 | 37 | 36.895 | 37.039 | 36.474 | 36.388 | 36.789 | 34.706 | 33.498 | 31.535 | 30.696 | 31.531 | 32.219 | 32.09 | 30.49 | 30.48 | 32.037 | 31.71 | 32.87 | 33.335 | 34.59 | 34.196 | 34.696 | 35.035 | 36.044 | 32.456 | 34.033 | 38.27 | 38.05 | 36.865 | 36.649 | 36.421 | 36.356 | 37.116 | 40.78 | 43.666 | 41.724 | 36.287 | 32.054 | 32.441 | 27.947 | 27.837 | 29.479 | 31.674 | 34.759 | 36.082 | 38.465 | 38.425 | 32.788 | 32.253 | 36.172 | 30.687 | 29.384 | 26.318 | 26.895 | 19.849 | 18.345 | 18.136 | 18.086 | 19.518 | 18 | 17.264 | 17.233 | 15.823 | 16.711 | 17.798 | 18.922 | 18.969 | 19.075 | 20.778 | 21.549 | 23.166 | 24.15 | 24.991 | 26.742 | 25.348 | 22.712 | 20.235 | 20.3 | 19.4 | 18.9 | 18 | 18.6 | 19.7 | 19.3 | 19.8 | 19.3 | 17.3 | 18.5 | 18.1 | 17.3 | 18.1 | 17.4 | 15.5 | 15.5 | 14.4 | 12.6 | 11.8 | 12.3 | 11.3 | 11.7 |