Universal Stainless & Alloy Products, Inc.
NASDAQ:USAP
44.15 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 1995 Q1 | 1994 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.001 | 0.001 | 0.866 | 0.394 | 0.177 | 0.044 | 1.51 | 2.019 | 0.066 | 0.315 | 0.279 | 0.118 | 0.079 | 0.158 | 0.423 | 0.164 | 0.058 | 0.263 | 0.233 | 0.17 | 1.204 | 0.228 | 0.237 | 3.696 | 0.033 | 0.263 | 0.228 | 0.207 | 0.279 | 0.097 | 0.214 | 0.075 | 0.377 | 0.068 | 0.911 | 0.112 | 0.406 | 0.42 | 0.223 | 0.142 | 0.705 | 0.165 | 0.093 | 0.307 | 0.08 | 0.733 | 0.115 | 0.321 | 0.25 | 0.18 | 0.378 | 0.274 | 0.295 | 28.034 | 30.535 | 34.944 | 41.153 | 34.743 | 37.834 | 42.349 | 42.172 | 34.399 | 25.781 | 14.812 | 13.598 | 13.067 | 10.795 | 10.648 | 8.13 | 0.861 | 0.882 | 2.909 | 0.614 | 0.512 | 0.487 | 0.62 | 1.52 | 1.158 | 0.833 | 0.241 | 0.549 | 0.369 | 0.512 | 4.735 | 3.193 | 6.037 | 6.347 | 3.308 | 3.946 | 8.735 | 7.821 | 5.454 | 2.42 | 0.128 | 0.116 | 1.109 | 0.303 | 0.358 | 0.269 | 0.9 | 0.3 | 1.3 | 0.5 | 1.4 | 0.2 | 0.2 | 0.7 | 0.2 | 0.5 | 0.6 | 1.5 | 4.2 | 1.8 | 3.1 | 6.8 | 10 | 0.2 | 2.2 | 2.9 | 3.1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.001 | 0.001 | 0.866 | 0.394 | 0.177 | 0.044 | 1.51 | 2.019 | 0.066 | 0.315 | 0.279 | 0.118 | 0.079 | 0.158 | 0.423 | 0.164 | 0.058 | 0.263 | 0.233 | 0.17 | 1.204 | 0.228 | 0.237 | 3.696 | 0.033 | 0.263 | 0.228 | 0.207 | 0.279 | 0.097 | 0.214 | 0.075 | 0.377 | 0.068 | 0.911 | 0.112 | 0.406 | 0.42 | 0.223 | 0.142 | 0.705 | 0.165 | 0.093 | 0.307 | 0.08 | 0.733 | 0.115 | 0.321 | 0.25 | 0.18 | 0.378 | 0.274 | 0.295 | 28.034 | 30.535 | 34.944 | 41.153 | 34.743 | 37.834 | 42.349 | 42.172 | 34.399 | 25.781 | 14.812 | 13.598 | 13.067 | 10.795 | 10.648 | 8.13 | 0.861 | 0.882 | 2.909 | 0.614 | 0.512 | 0.487 | 0.62 | 1.52 | 1.158 | 0.833 | 0.241 | 0.549 | 0.369 | 0.512 | 4.735 | 3.193 | 6.037 | 6.347 | 3.308 | 3.946 | 8.735 | 7.821 | 5.454 | 2.42 | 0.128 | 0.116 | 1.109 | 0.303 | 0.358 | 0.269 | 0.9 | 0.3 | 1.3 | 0.5 | 1.4 | 0.2 | 0.2 | 0.7 | 0.2 | 0.5 | 0.6 | 1.5 | 4.2 | 1.8 | 3.1 | 6.8 | 10 | 0.2 | 2.2 | 2.9 | 3.1 |
Nettovorderingen
| 53.301 | 44.919 | 41.653 | 39.034 | 36.984 | 31.295 | 34.192 | 30.96 | 23.13 | 30.137 | 28.347 | 21.192 | 19.712 | 21.311 | 20.669 | 18.101 | 26.451 | 33.189 | 36.614 | 35.595 | 36.422 | 41.017 | 34.621 | 32.618 | 44.185 | 35.812 | 33.593 | 24.99 | 26.538 | 29.03 | 25.96 | 19.437 | 21.517 | 20.033 | 21.921 | 17.683 | 23.179 | 30.18 | 33.498 | 29.057 | 33.526 | 31.924 | 28.062 | 21.447 | 31.058 | 26.554 | 30.819 | 25.881 | 35.313 | 45.937 | 45.888 | 39.398 | 50.022 | 32.966 | 35.856 | 29.273 | 29.798 | 30.393 | 23.626 | 17.028 | 15.905 | 19.891 | 29.19 | 33.057 | 33.867 | 34.634 | 34.675 | 27.501 | 39.285 | 39.157 | 36.917 | 33.308 | 37.784 | 32.843 | 29.844 | 27.963 | 29.092 | 27.669 | 29.352 | 24.562 | 22.629 | 19.548 | 15.225 | 12.69 | 13.717 | 12.347 | 11.3 | 11.55 | 12.831 | 15.001 | 12.067 | 13.257 | 15.932 | 17.142 | 14.613 | 12.819 | 15.107 | 12.905 | 12.401 | 12.1 | 11.4 | 10.9 | 10.5 | 8.8 | 12 | 16.8 | 16.9 | 14.5 | 15.6 | 15 | 13.9 | 9.4 | 12.8 | 12.5 | 9.9 | 7.8 | 8.7 | 9.6 | 6.7 | 3.5 |
Voorraad
| 146.929 | 149.093 | 142.364 | 144.7 | 150.751 | 151.607 | 149.442 | 154.193 | 158.867 | 148.977 | 147.632 | 140.684 | 135.604 | 120.842 | 111.596 | 111.38 | 120.947 | 135.072 | 146.779 | 147.402 | 140.672 | 140.103 | 147.128 | 134.738 | 122.839 | 125.615 | 119.961 | 116.663 | 106.529 | 100.14 | 95.348 | 91.342 | 85.677 | 84.749 | 82.342 | 83.373 | 88.341 | 99.021 | 98.437 | 101.07 | 93.871 | 96.25 | 91.178 | 82.593 | 82.67 | 95.148 | 98.007 | 95.749 | 101.58 | 103.086 | 93.673 | 85.088 | 79.273 | 83.118 | 80.01 | 69.71 | 57.885 | 55.648 | 54.199 | 41.322 | 42.544 | 45.175 | 51.397 | 63.222 | 70.424 | 72.399 | 65.535 | 65.572 | 62.949 | 75.577 | 71.64 | 66.019 | 63.455 | 59.129 | 55.693 | 51.398 | 51.207 | 48.273 | 43.722 | 38.318 | 33.808 | 30.578 | 28.56 | 22.281 | 22.905 | 21.937 | 21.667 | 22.717 | 24.831 | 20.526 | 21.534 | 17.9 | 20.994 | 21.06 | 21.012 | 18.788 | 19.109 | 20.483 | 18.429 | 15.7 | 17.2 | 15.5 | 16.1 | 16.2 | 17 | 16.6 | 16.2 | 15.5 | 15.2 | 15.6 | 12.8 | 9.8 | 10.9 | 10.4 | 9.9 | 7.1 | 7.1 | 6.5 | 6 | 5.2 |
Overige vlottende activa
| 11.893 | 13.316 | 10.525 | 11.693 | 8.621 | 10.689 | 10.38 | 10.392 | 10.231 | 8.931 | 8.498 | 8.567 | 5.261 | 6.119 | 7.177 | 7.471 | 4.824 | 6.446 | 8.877 | 8.3 | 5.756 | 5.351 | 5.646 | 3.756 | 3.068 | 4.165 | 4.047 | 4.404 | 4.16 | 4.237 | 3.709 | 2.729 | 2.22 | 2.585 | 3.028 | 2.584 | 2.825 | 3.719 | 3.692 | 2.681 | 3.098 | 3.863 | 4.566 | 3.906 | 1.466 | 3.562 | 3.344 | 2.74 | 2.368 | 2.349 | 2.148 | 2.198 | 1.686 | 7.571 | 7.198 | 5.661 | 5.496 | 5.244 | 9.261 | 9.344 | 8.694 | 9.726 | 10.973 | 8.239 | 6.008 | 2.898 | 2.442 | 5.537 | 1.928 | 1.663 | 1.373 | 1.433 | 1.525 | 1.452 | 1.38 | 1.706 | 0.968 | 1.416 | 1.482 | 3.417 | 1.973 | 2.719 | 3.006 | 3.063 | 4.919 | 2.392 | 3.346 | 2.454 | 2.941 | 2.364 | 1.763 | 0.46 | 1.394 | 1.823 | 1.473 | 1.347 | 1.266 | 1.622 | 1.668 | 1.6 | 1.6 | 1.3 | 1.1 | 2 | 1.6 | 0.9 | 1 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 2.3 | 0.2 | 0.2 | 0.2 |
Totaal vlottende activa
| 212.124 | 207.329 | 195.408 | 195.821 | 196.533 | 193.635 | 195.524 | 197.564 | 192.294 | 188.36 | 184.756 | 170.561 | 160.656 | 148.43 | 139.865 | 137.116 | 152.28 | 174.97 | 192.503 | 191.467 | 184.054 | 186.699 | 187.632 | 174.808 | 170.125 | 165.855 | 157.829 | 146.264 | 137.506 | 133.504 | 125.231 | 113.583 | 109.791 | 107.435 | 108.202 | 103.752 | 119.964 | 140.567 | 145.533 | 143.125 | 138.043 | 140.642 | 136.26 | 121.583 | 122.671 | 135.559 | 145.204 | 147.43 | 159.133 | 173.397 | 168.313 | 155.396 | 142.263 | 151.689 | 153.599 | 139.588 | 134.332 | 126.028 | 124.92 | 110.043 | 109.315 | 109.191 | 117.341 | 119.33 | 123.897 | 125.681 | 115.805 | 109.258 | 115.296 | 119.089 | 112.097 | 105.28 | 105.213 | 95.334 | 88.651 | 82.771 | 84.193 | 79.689 | 76.434 | 66.538 | 60.084 | 54.436 | 48.525 | 43.991 | 44.734 | 43.905 | 42.66 | 41.156 | 44.549 | 46.626 | 43.185 | 38.093 | 40.74 | 40.153 | 37.214 | 34.063 | 35.785 | 35.368 | 32.767 | 30.3 | 30.5 | 29 | 28.2 | 28.4 | 30.8 | 34.5 | 34.8 | 31 | 31.9 | 31.8 | 28.8 | 24 | 26 | 26.5 | 27.1 | 25.4 | 18.3 | 18.5 | 15.8 | 12 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 157.548 | 158.982 | 159.503 | 159.836 | 158.881 | 159.759 | 161.599 | 163.49 | 159.519 | 158.665 | 157.157 | 159.162 | 159.348 | 161.009 | 163.693 | 164.983 | 168.623 | 172.059 | 173.994 | 176.061 | 175.962 | 175.938 | 176.768 | 177.844 | 174.446 | 173.227 | 173.87 | 174.444 | 175.405 | 177.408 | 179.754 | 182.398 | 185.416 | 188.246 | 191.057 | 193.505 | 196.474 | 197.923 | 198.988 | 199.795 | 198.487 | 199.635 | 201.34 | 203.59 | 205.704 | 205.856 | 206.002 | 206.15 | 205.005 | 197.398 | 190.013 | 183.148 | 168.854 | 73.275 | 72.291 | 71.581 | 70.674 | 70.332 | 69.834 | 70.085 | 69.355 | 67.937 | 65.203 | 62.626 | 60.503 | 57.357 | 56.069 | 54.271 | 52.888 | 50.34 | 49.608 | 49.251 | 49.381 | 49.56 | 47.19 | 45.761 | 42.96 | 41.786 | 40.195 | 40.716 | 40.225 | 39.805 | 39.566 | 40.176 | 40.464 | 40.687 | 41.315 | 42.246 | 42.749 | 41.492 | 40.804 | 41.202 | 41.245 | 40.184 | 39.939 | 39.09 | 38.383 | 38.079 | 37.427 | 37 | 37 | 37.1 | 36.9 | 35.7 | 34.9 | 31.4 | 28.9 | 24.9 | 22 | 20.2 | 19.1 | 17.8 | 14.7 | 11.8 | 8.6 | 6.7 | 5.7 | 4.7 | 2.8 | 2.6 |
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 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.479 | 20.479 | 20.479 | 20.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.268 | 20.479 | 20.479 | 20.479 | 20.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.227 | -9.683 | -9.683 | -6.843 | -8.44 | -12.361 | -13.042 | 0 | -9.562 | -12.919 | -22.739 | -19.622 | -20.54 | -26.226 | 0 | -10.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.309 | 2.675 | 1.016 | 0.002 | 0.219 | 0.104 | 0.215 | 0.143 | 0.911 | 2.492 | 2.391 | 2.461 | 2.089 | 3.221 | 4.214 | 5.725 | 7.609 | 9.546 | 10.472 | 10.962 | 12.097 | 12.112 | 11.697 | 11.481 | 11.964 | 11.52 | 10.361 | 9.605 | 17.065 | 16.757 | 16.495 | 17.629 | 17.98 | 18.301 | 18.738 | 20.666 | 5.213 | 7.227 | 9.683 | 9.683 | 6.843 | 8.44 | 12.361 | 13.042 | 0 | 9.562 | 12.919 | 22.739 | 19.622 | 21.845 | 26.226 | 0 | 10.987 | 0 | 0 | 0.105 | 0 | 0 | 0 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -2.473 | -0.95 | 0.019 | 1.031 | 1.383 | 1.526 | 1.928 | 2.137 | -0.051 | -1.619 | -1.505 | -1.552 | -1.139 | -2.216 | -3.135 | -4.778 | -6.612 | -8.794 | -9.714 | -10.091 | -11.095 | -10.706 | -10.467 | -10.813 | -5.283 | -4.864 | -1.507 | -9.082 | -17.001 | -16.693 | -16.431 | -17.565 | -17.916 | -18.217 | -18.654 | -19.368 | -4.301 | 1.409 | 1.635 | 1.861 | 2.087 | 2.314 | 2.541 | 2.771 | 2.293 | 2.575 | 2.749 | 2.418 | 2.563 | 2.709 | 2.857 | 2.649 | 4.354 | 1.457 | 1.464 | 1.394 | 1.494 | 1.45 | 1.463 | 1.533 | 1.362 | 1.309 | 1.365 | 0.988 | 0.98 | 0.92 | 0.925 | 0.767 | 0.629 | 0.739 | 0.718 | 0.584 | 0.5 | 0.498 | 0.491 | 0.495 | 0.618 | 0.568 | 0.578 | 0.586 | 0.472 | 0.732 | 0.747 | 0.758 | 0.812 | 0.624 | 0.637 | 0.642 | 0.716 | 0.177 | 0.19 | 0.151 | 0.497 | 0.501 | 0.598 | 0.594 | 0.647 | 0.878 | 1.026 | 0.9 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.6 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
Totaal niet-vlottende activa
| 159.384 | 160.707 | 160.538 | 160.869 | 160.483 | 161.389 | 163.742 | 165.77 | 160.379 | 159.538 | 158.043 | 160.071 | 160.298 | 162.014 | 164.772 | 165.93 | 169.62 | 172.811 | 174.752 | 176.932 | 176.964 | 177.344 | 177.998 | 178.512 | 181.127 | 179.883 | 182.724 | 174.967 | 175.469 | 177.472 | 179.818 | 182.462 | 185.48 | 188.33 | 191.141 | 194.803 | 197.386 | 219.6 | 220.891 | 221.924 | 220.842 | 222.217 | 224.149 | 226.629 | 228.265 | 228.699 | 229.019 | 228.836 | 227.836 | 221.891 | 213.349 | 206.276 | 193.687 | 74.732 | 73.755 | 73.08 | 72.168 | 71.782 | 71.297 | 71.671 | 70.717 | 69.246 | 66.568 | 63.614 | 61.483 | 58.277 | 56.994 | 55.038 | 53.517 | 51.079 | 50.326 | 49.835 | 49.881 | 50.058 | 47.681 | 46.256 | 43.578 | 42.354 | 40.773 | 41.302 | 40.697 | 40.537 | 40.313 | 40.934 | 41.276 | 41.311 | 41.952 | 42.888 | 43.465 | 41.669 | 40.994 | 41.353 | 41.742 | 40.685 | 40.537 | 39.684 | 39.03 | 38.957 | 38.453 | 37.9 | 37.3 | 37.4 | 37.2 | 36.1 | 35.1 | 31.6 | 29.2 | 25.2 | 22.3 | 20.5 | 19.3 | 18.1 | 15.3 | 12.2 | 9 | 7 | 5.9 | 4.9 | 3 | 2.8 |
Totaal activa
| 371.508 | 368.036 | 355.946 | 356.69 | 357.016 | 355.024 | 359.266 | 363.334 | 352.673 | 347.898 | 342.799 | 330.632 | 320.954 | 310.444 | 304.637 | 303.046 | 321.9 | 347.781 | 367.255 | 368.399 | 361.018 | 364.043 | 365.63 | 353.32 | 351.252 | 345.738 | 340.553 | 321.231 | 312.975 | 310.976 | 305.049 | 296.045 | 295.271 | 295.765 | 299.343 | 298.555 | 317.35 | 360.167 | 366.424 | 365.049 | 358.885 | 362.859 | 360.409 | 348.212 | 350.936 | 364.258 | 374.223 | 376.266 | 386.969 | 395.288 | 381.662 | 361.672 | 335.95 | 226.421 | 227.354 | 212.668 | 206.5 | 197.81 | 196.217 | 181.714 | 180.032 | 178.437 | 183.909 | 182.944 | 185.38 | 183.958 | 172.799 | 164.296 | 168.813 | 170.168 | 162.423 | 155.115 | 155.094 | 145.392 | 136.332 | 129.027 | 127.771 | 122.043 | 117.207 | 107.84 | 100.781 | 94.973 | 88.838 | 84.925 | 86.01 | 85.216 | 84.612 | 84.044 | 88.014 | 88.295 | 84.179 | 79.446 | 82.482 | 80.838 | 77.751 | 73.747 | 74.815 | 74.325 | 71.22 | 68.2 | 67.8 | 66.4 | 65.4 | 64.5 | 65.9 | 66.1 | 64 | 56.2 | 54.2 | 52.3 | 48.1 | 42.1 | 41.3 | 38.7 | 36.1 | 32.4 | 24.2 | 23.4 | 18.8 | 14.8 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 35.038 | 36.916 | 31.707 | 34.855 | 35.095 | 33.503 | 32.888 | 38.179 | 33.334 | 30.156 | 31.549 | 24 | 29.949 | 25.197 | 19.151 | 12.632 | 12.443 | 16.504 | 29.907 | 40.912 | 32.154 | 33.293 | 41.798 | 44.379 | 30.129 | 35.885 | 28.371 | 34.898 | 31.592 | 29.129 | 29.118 | 19.906 | 18.581 | 18.539 | 17.288 | 11.85 | 13.638 | 19.178 | 23.237 | 25.009 | 20.829 | 26.785 | 26.737 | 14.288 | 12.045 | 14.071 | 20.618 | 10.61 | 18.473 | 28.952 | 32.838 | 29.912 | 20.838 | 23.014 | 28.64 | 20.022 | 14.943 | 14.407 | 18.906 | 7.783 | 6.832 | 7.5 | 11.935 | 19.35 | 21.881 | 24.731 | 19.554 | 16.047 | 13.675 | 18.305 | 15.194 | 13.123 | 18.345 | 13.66 | 14.075 | 12.579 | 11.634 | 16.397 | 16.21 | 11.666 | 11.787 | 10.939 | 9.45 | 6.792 | 6.749 | 5.966 | 4.842 | 4.19 | 6.245 | 6.231 | 5.224 | 4.597 | 6.513 | 7.265 | 6.64 | 5.624 | 7.927 | 8.345 | 8.082 | 5.5 | 6.9 | 5.9 | 5.8 | 3.2 | 5.8 | 8 | 8.8 | 8 | 8.7 | 10.2 | 9.3 | 5.9 | 6.9 | 7.3 | 6.4 | 4.1 | 6 | 6.2 | 4.6 | 3.5 |
Kortlopende schulden
| 3.795 | 3.906 | 3.907 | 3.901 | 3.697 | 3.665 | 3.37 | 3.419 | 2.392 | 2.36 | 2.376 | 2.392 | 2.408 | 2.432 | 1.893 | 16.713 | 16.69 | 16.689 | 17.203 | 3.934 | 3.929 | 3.924 | 3.916 | 3.907 | 3.896 | 6.742 | 6.718 | 4.707 | 4.684 | 4.675 | 4.654 | 4.579 | 4.571 | 4.564 | 4.556 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2.25 | 1.5 | 0.75 | 0 | 0 | 3 | 1.5 | 2.694 | 3.548 | 3.377 | 6.893 | 3.201 | 2.965 | 2.957 | 2.505 | 1.379 | 1.199 | 0.943 | 2.185 | 0.395 | 0.389 | 0.383 | 2.38 | 2.375 | 2.37 | 2.364 | 2.414 | 5.845 | 4.901 | 4.656 | 3.941 | 1.053 | 3.053 | 4.682 | 2.87 | 1.928 | 1.931 | 1.944 | 1.958 | 1.972 | 1.985 | 1.971 | 1.925 | 1.871 | 1.835 | 1.832 | 3.585 | 3.475 | 1.803 | 1.808 | 1.818 | 1.828 | 1.838 | 2.9 | 1.8 | 1.8 | 1.5 | 2.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.9 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 1.3 | 0.1 | 0 | 1 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.264 | 1.565 | 1.594 | 1.597 | 5.09 | 0.595 | 0 | 10.487 | 0.616 | 2.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.145 | 0 | 0 | 0 | 2.358 | 0 | 0 | 0 | 2.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 5.119 | 3.609 | 0 | 0 | 0.911 | 2.492 | 0 | 4.303 | 4.781 | 4.542 | 3.087 | 1.826 | 3.235 | 5.469 | 3.762 | 4.449 | 3.83 | 4.712 | 3.549 | 7.939 | 6.595 | 5.891 | 3.501 | 4.075 | 2.881 | 3.253 | 2.432 | 3.803 | 3.227 | 3.442 | 2.251 | 3.256 | 3.774 | 3.229 | 3.709 | 6.011 | 5.707 | 4.252 | 4.195 | 3.43 | 3.293 | 3.892 | 3.696 | 4.671 | 5.946 | 0 | 0 | 7.547 | 7.296 | 5.486 | 6.453 | 5.488 | 5.097 | 4.541 | 2.382 | 1.178 | 2.303 | 2.509 | 3.189 | 3.795 | 4.964 | 4.941 | 5.783 | 5.307 | 5.893 | 4.927 | 5.957 | 4.121 | 2.882 | 4.326 | 3.871 | 2.958 | 3.296 | 2.875 | 1.977 | 1.83 | 2.818 | 1.74 | 1.536 | 0.833 | 0 | 1.006 | 1.053 | 1.019 | 1.409 | 1.35 | 1.298 | 1.562 | 2.443 | 0 | 0 | 0 | 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
| 9.618 | 6.707 | 8.241 | 7.153 | 1.006 | 0.963 | 4.43 | 3.902 | 4.276 | 1.247 | 4.328 | 0.943 | 0.974 | 0.963 | 0.84 | 2.722 | 1.664 | 0.752 | 0.799 | 0.83 | 0.912 | 0.927 | 0.996 | 2.929 | 1.171 | 1.233 | 1.177 | 1.268 | 1.162 | 1.051 | 1.151 | 0.898 | 1.15 | 0.934 | 0.914 | 0.641 | 1.001 | 0.593 | 0.993 | 0.861 | 1.048 | 0.902 | 1.054 | 1.023 | 4.077 | 1.218 | 1.303 | 0.735 | 1.223 | 6.76 | 9.118 | 0.966 | 1.178 | 0.99 | 0.713 | 0.605 | 0.269 | 1.53 | 1.575 | 0.553 | 0.583 | 0.41 | 0.381 | 0.421 | 0.423 | 1.004 | 0.971 | 1.6 | 5.27 | 8.68 | 5.945 | 5.329 | 9.503 | 5.154 | 5.562 | 0.914 | 1.411 | 1.375 | 2.023 | 0.442 | 1.03 | 1.855 | 1.097 | 1.008 | 2.382 | 1.576 | 1.135 | 0.438 | 2.015 | 2.136 | 2.003 | 1.447 | 1.637 | 3.539 | 4.07 | 3.073 | 2.365 | 2.734 | 1.95 | 1.1 | 1.2 | 1.4 | 0.9 | 1.1 | 1.4 | 1.9 | 3 | 2.7 | 2.9 | 3.2 | 2.8 | 1.9 | 4.5 | 2.9 | 1.3 | 2.2 | 2.5 | 1.7 | 1.2 | 1.6 |
Totaal kortlopende verplichtingen
| 48.451 | 47.529 | 43.855 | 45.909 | 44.917 | 41.74 | 40.688 | 45.5 | 40.913 | 36.255 | 38.253 | 31.638 | 38.112 | 33.134 | 24.971 | 33.893 | 34.032 | 39.414 | 51.671 | 50.125 | 40.825 | 42.856 | 50.259 | 59.154 | 41.791 | 49.751 | 39.767 | 44.948 | 40.319 | 38.108 | 37.355 | 29.186 | 27.529 | 27.479 | 25.009 | 18.747 | 21.413 | 26 | 30.939 | 34.881 | 30.584 | 34.939 | 34.986 | 21.741 | 22.415 | 22.181 | 27.867 | 17.516 | 26.392 | 35.712 | 41.956 | 41.425 | 30.812 | 32.184 | 39.354 | 29.492 | 27.202 | 23.679 | 25.828 | 12.471 | 12.223 | 11.798 | 16.704 | 24.509 | 29.453 | 31.071 | 26.697 | 23.337 | 27.218 | 34.287 | 29.466 | 24.937 | 33.144 | 28.985 | 28.409 | 21.107 | 20.282 | 21.7 | 23.263 | 18.62 | 18.505 | 16.462 | 14.014 | 10.577 | 11.089 | 10.52 | 9.015 | 7.618 | 11.594 | 11.588 | 10.36 | 9.438 | 14.178 | 14.279 | 12.513 | 10.505 | 12.11 | 12.907 | 11.87 | 9.5 | 9.9 | 9.1 | 8.2 | 6.6 | 7.6 | 10.3 | 12.2 | 11 | 12.5 | 13.7 | 12.4 | 8.1 | 11.5 | 10.3 | 9 | 6.4 | 8.5 | 8.9 | 5.8 | 5.1 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 65.467 | 70.035 | 72.731 | 76.685 | 85.832 | 89.618 | 96.069 | 95.015 | 84.193 | 81.623 | 73.585 | 66.852 | 49.126 | 50.521 | 49.672 | 33.471 | 43.879 | 55.794 | 59.075 | 60.411 | 62.155 | 64.237 | 61.527 | 42.839 | 58.563 | 50.386 | 93.187 | 75.006 | 72.402 | 73.013 | 69.845 | 67.998 | 66.973 | 67.036 | 72.125 | 74.137 | 79.6 | 89.711 | 88.821 | 83.875 | 88.091 | 88.805 | 85.057 | 86.796 | 91.6 | 100.44 | 102.498 | 105.242 | 112.691 | 114.731 | 103.85 | 91.65 | 94.1 | 6.713 | 7.32 | 7.99 | 8.697 | 9.403 | 10.112 | 10.823 | 11.529 | 12.235 | 12.94 | 1.046 | 1.146 | 1.247 | 1.348 | 1.453 | 7.049 | 7.863 | 11.484 | 17.228 | 16.58 | 16.849 | 13.43 | 17.317 | 20.277 | 16.556 | 13.458 | 12.19 | 8.747 | 7.799 | 5.782 | 5.599 | 6.082 | 6.56 | 7.046 | 7.502 | 7.962 | 8.44 | 8.903 | 6.49 | 6.94 | 7.598 | 8.468 | 8.199 | 9.374 | 10.225 | 9.548 | 10 | 10.8 | 10.9 | 11.5 | 11.8 | 12.9 | 12 | 9.6 | 5.4 | 4.3 | 3.4 | 2.4 | 2.5 | 1.2 | 1.2 | 0.8 | 0.5 | 5 | 4.2 | 3.5 | 0.8 |
Uitgestelde opbrengsten niet-vlottend
| -4.309 | 4.478 | 4.779 | -0 | 0 | 0 | 0 | -17.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41.224 | -44.765 | 105.242 | 0 | 0 | 0 | 0 | -35.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.689 | -10.612 | -10.399 | -9.844 | -9.904 | -9.493 | -8.55 | -8.402 | -8.402 | -9.486 | -9.609 | -9.518 | -9.6 | -18.506 | -14.81 | -20.674 | 0 | -14.048 | -12.564 | -10.002 | 0 | -9.157 | -8.333 | -8.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.309 | 2.675 | 1.016 | 0.002 | 0.219 | 0 | 0 | 17.392 | 0.911 | 2.492 | 2.391 | 2.461 | 2.089 | 3.221 | 4.214 | 5.725 | 7.609 | 9.546 | 10.472 | 11.458 | 12.097 | 12.112 | 11.697 | 11.481 | 11.964 | 11.52 | 10.361 | 9.605 | 17.065 | 16.757 | 16.495 | 17.629 | 17.98 | 18.301 | 18.738 | 20.666 | 28.053 | 39.65 | 42.108 | 42.475 | 38.643 | 39.277 | 42.584 | 42.82 | 37.148 | 41.224 | 44.765 | 55.227 | 51.711 | 52.038 | 48.731 | 48.291 | 35.648 | 16.387 | 15.77 | 15.276 | 14.975 | 14.125 | 14.17 | 14.049 | 13.165 | 12 | 12.033 | 11.689 | 10.612 | 10.399 | 9.844 | 9.904 | 9.493 | 8.55 | 8.402 | 8.402 | 9.486 | 9.609 | 9.518 | 9.6 | 10.068 | 10.232 | 10.232 | 10.093 | 9.451 | 9.397 | 9.334 | 9.313 | 9.157 | 8.333 | 8.333 | 8.123 | 7.609 | 7.609 | 7.338 | 7.146 | 6.908 | 6.748 | 6.491 | 6.276 | 5.953 | 5.253 | 5.253 | 5 | 4.5 | 4.1 | 3.8 | 3.4 | 3.1 | 2.5 | 2.4 | 2 | 1.2 | 1.2 | 1.1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4.337 | 2.834 | 2.835 | 8.052 | 3.053 | 3.053 | 3.053 | 3.066 | 3.206 | 3.246 | 3.32 | 3.36 | 4.082 | 4.191 | 4.305 | 4.277 | 3.739 | 3.618 | 3.681 | 3.269 | 3.283 | 3.326 | 3.38 | 2.835 | 2.84 | 2.841 | 3.015 | 0.004 | 0.012 | 0.012 | 0.012 | 0.012 | 0.03 | 0.03 | 0.029 | 0.029 | 0.056 | 0.058 | 0.065 | 0.063 | 0.312 | 0.526 | 0.668 | 0.397 | 0.397 | 41.224 | 44.765 | -105.242 | 0.172 | 0.172 | 0 | 0 | 35.648 | 0.246 | 0.235 | 0.287 | 0.373 | 0.316 | 0.224 | 0.145 | 0.189 | 0.087 | 0.29 | 11.689 | 10.612 | 10.399 | 9.844 | 9.904 | 9.493 | 8.55 | 8.402 | 8.402 | 9.486 | 9.609 | 9.518 | 9.6 | 18.506 | 14.81 | 20.674 | 0 | 14.048 | 12.564 | 10.002 | 0 | 9.157 | 8.333 | 8.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0 | -0.1 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 69.804 | 80.022 | 81.361 | 84.739 | 89.104 | 92.671 | 99.122 | 98.081 | 88.31 | 87.361 | 79.296 | 72.673 | 55.297 | 57.933 | 58.191 | 43.473 | 55.227 | 68.958 | 73.228 | 75.138 | 77.535 | 79.675 | 76.604 | 57.155 | 73.367 | 64.747 | 106.563 | 84.615 | 89.479 | 89.782 | 86.352 | 85.639 | 84.983 | 85.367 | 90.892 | 94.832 | 107.709 | 129.419 | 130.994 | 126.413 | 127.046 | 128.608 | 128.309 | 130.013 | 129.145 | 141.664 | 147.263 | 160.469 | 164.574 | 166.941 | 152.581 | 139.941 | 129.748 | 23.346 | 23.325 | 23.553 | 24.045 | 23.844 | 24.506 | 25.017 | 24.883 | 24.322 | 25.263 | 12.735 | 11.758 | 11.646 | 11.192 | 11.357 | 16.542 | 16.413 | 19.886 | 25.63 | 26.066 | 26.458 | 22.948 | 26.917 | 30.345 | 26.788 | 23.69 | 22.283 | 18.198 | 17.196 | 15.116 | 14.912 | 15.239 | 14.893 | 15.379 | 15.625 | 15.571 | 16.049 | 16.241 | 13.636 | 13.848 | 14.346 | 14.959 | 14.475 | 15.327 | 15.478 | 14.801 | 15 | 15.3 | 15.1 | 15.3 | 15.3 | 16 | 14.4 | 12 | 7.4 | 5.6 | 4.5 | 3.6 | 3.5 | 1.1 | 1.2 | 0.9 | 0.4 | 5 | 4.2 | 3.5 | 0.8 |
Totaal passiva
| 118.255 | 127.551 | 125.216 | 130.648 | 134.021 | 134.411 | 139.81 | 143.581 | 129.223 | 123.616 | 117.549 | 104.311 | 93.409 | 91.067 | 83.162 | 77.366 | 89.259 | 108.372 | 124.899 | 125.263 | 118.36 | 122.531 | 126.863 | 116.309 | 115.158 | 114.498 | 146.33 | 129.563 | 129.798 | 127.89 | 123.707 | 114.825 | 112.512 | 112.846 | 115.901 | 113.579 | 129.122 | 155.419 | 161.933 | 161.294 | 157.63 | 163.547 | 163.295 | 151.754 | 151.56 | 163.845 | 175.13 | 177.985 | 190.966 | 202.653 | 194.537 | 181.366 | 160.56 | 55.53 | 62.679 | 53.045 | 51.247 | 47.523 | 50.334 | 37.488 | 37.106 | 36.12 | 41.967 | 37.244 | 41.211 | 42.717 | 37.889 | 34.694 | 43.76 | 50.7 | 49.352 | 50.567 | 59.21 | 55.443 | 51.357 | 48.024 | 50.627 | 48.488 | 46.953 | 40.903 | 36.703 | 33.658 | 29.13 | 25.489 | 26.328 | 25.413 | 24.394 | 23.243 | 27.165 | 27.637 | 26.601 | 23.074 | 28.026 | 28.625 | 27.472 | 24.98 | 27.437 | 28.385 | 26.671 | 24.5 | 25.2 | 24.2 | 23.5 | 21.9 | 23.6 | 24.7 | 24.2 | 18.4 | 18.1 | 18.2 | 16 | 11.6 | 12.6 | 11.5 | 9.9 | 6.8 | 13.5 | 13.1 | 9.3 | 5.9 |
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 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 151.573 | 140.521 | 131.656 | 127.519 | 124.922 | 122.992 | 122.097 | 122.609 | 126.333 | 127.63 | 129.067 | 130.682 | 132.308 | 124.418 | 126.911 | 131.44 | 138.745 | 145.745 | 149.076 | 150.487 | 150.287 | 149.52 | 147.434 | 146.191 | 145.608 | 141.692 | 137.655 | 135.529 | 127.671 | 127.93 | 126.702 | 127.084 | 128.669 | 129.189 | 129.991 | 132.431 | 135.827 | 152.872 | 153.228 | 153.103 | 151.398 | 150.003 | 148.554 | 149.053 | 151.922 | 153.633 | 153.155 | 153.115 | 152.034 | 149.289 | 144.784 | 138.498 | 134.242 | 130.349 | 124.824 | 120.376 | 116.807 | 112.716 | 108.561 | 107.134 | 106.178 | 105.866 | 106.266 | 110.092 | 108.861 | 106.135 | 100.865 | 96.142 | 91.754 | 86.287 | 80.425 | 73.532 | 67.104 | 61.416 | 56.82 | 52.918 | 49.342 | 46.053 | 42.8 | 39.862 | 37.269 | 34.524 | 32.958 | 32.731 | 33.004 | 33.125 | 33.565 | 34.148 | 34.23 | 34.039 | 33.262 | 32.056 | 30.167 | 27.837 | 25.929 | 24.417 | 23.053 | 21.615 | 20.249 | 19.4 | 18.2 | 17.7 | 17.5 | 17.3 | 16.6 | 15.6 | 14.1 | 12.2 | 10.7 | 8.6 | 6.7 | 5 | 3.4 | 1.8 | 0.9 | 0.2 | -1 | -1.4 | -2.2 | -2.5 |
Overige gereserveerde algehele resultaten
| -0.185 | -0.076 | -0.092 | -0.123 | -0.028 | -0.137 | -0.013 | 0.133 | 0.455 | 0.296 | 0.175 | 0.04 | 0.001 | -0.025 | -0.03 | -0.045 | 0.001 | 0.064 | 0.089 | -0.031 | 0.125 | 0.067 | -0.087 | 0.001 | 0.02 | 0.015 | -0.151 | -0.093 | -0.078 | -0.032 | -0.01 | 0.021 | -0 | 0 | -0 | -107.155 | 0 | -0 | 0 | -91.314 | 0 | 0 | 0 | -76.364 | -0 | -0 | -0 | -62.016 | 0 | 0 | 0 | 0 | 0 | -0.156 | -0.149 | -0.182 | -0.237 | -0.2 | -0.106 | -0.032 | -0.025 | -0.055 | -0.182 | -32.931 | -31.874 | -30.884 | -29.862 | -29.311 | -28.346 | -27.422 | -26.501 | -25.605 | -24.731 | -23.913 | -23.077 | -22.29 | -21.516 | -21.072 | -20.316 | -19.752 | -19.034 | -18.272 | -17.49 | -16.706 | -15.938 | -15.193 | -14.455 | -13.653 | -12.833 | -12.023 | -11.284 | -10.534 | -9.793 | -9.071 | -8.407 | -7.77 | -7.129 | -6.506 | -5.891 | -5.3 | -4.8 | -4.3 | -3.7 | -3.3 | -2.8 | -2.4 | -2.1 | -1.8 | -1.5 | -1.2 | -0.9 | -0.7 | -0.6 | -0.4 | -0.4 | -0.3 | -0.2 | -0.1 | -0.1 | 0 |
Overige totale aandeelhoudersvermogen
| 101.856 | 100.031 | 99.157 | 98.637 | 98.092 | 97.749 | 97.363 | 97.002 | 96.653 | 96.347 | 95.999 | 95.59 | 95.227 | 94.975 | 94.585 | 94.276 | 93.886 | 93.591 | 93.182 | 92.671 | 92.237 | 91.916 | 91.411 | 90.81 | 90.457 | 89.524 | 56.711 | 56.224 | 55.576 | 55.18 | 54.642 | 54.107 | 54.083 | 53.723 | 53.444 | 159.693 | 52.394 | 51.869 | 51.256 | 141.834 | 49.85 | 49.302 | 48.553 | 123.762 | 47.447 | 46.773 | 45.931 | 107.175 | 43.962 | 43.339 | 42.334 | 41.801 | 41.141 | 40.691 | 39.993 | 39.422 | 38.676 | 37.764 | 37.421 | 37.117 | 36.766 | 36.499 | 35.851 | 68.532 | 67.175 | 65.983 | 63.9 | 62.764 | 61.638 | 60.596 | 59.14 | 56.614 | 53.504 | 52.439 | 51.225 | 50.368 | 49.311 | 48.567 | 47.763 | 46.82 | 45.836 | 45.056 | 44.233 | 43.404 | 42.609 | 41.864 | 41.101 | 40.299 | 39.445 | 38.635 | 35.594 | 34.844 | 34.076 | 33.441 | 32.751 | 32.114 | 31.448 | 30.825 | 30.185 | 29.6 | 29.2 | 28.8 | 28.1 | 28.6 | 28.5 | 28.2 | 27.8 | 27.4 | 26.9 | 26.7 | 26.3 | 26.2 | 25.9 | 25.8 | 25.7 | 25.7 | 11.9 | 11.8 | 11.8 | 11.4 |
Totaal eigen vermogen van aandeelhouders
| 253.253 | 240.485 | 230.73 | 226.042 | 222.995 | 220.613 | 219.456 | 219.753 | 223.45 | 224.282 | 225.25 | 226.321 | 227.545 | 219.377 | 221.475 | 225.68 | 232.641 | 239.409 | 242.356 | 243.136 | 242.658 | 241.512 | 238.767 | 237.011 | 236.094 | 231.24 | 194.223 | 191.668 | 183.177 | 183.086 | 181.342 | 181.22 | 182.759 | 182.919 | 183.442 | 184.976 | 188.228 | 204.748 | 204.491 | 203.755 | 201.255 | 199.312 | 197.114 | 196.458 | 199.376 | 200.413 | 199.093 | 198.281 | 196.003 | 192.635 | 187.125 | 180.306 | 175.39 | 170.891 | 164.675 | 159.623 | 155.253 | 150.287 | 145.883 | 144.226 | 142.926 | 142.317 | 141.942 | 145.7 | 144.169 | 141.241 | 134.91 | 129.602 | 125.053 | 119.468 | 113.071 | 104.548 | 95.884 | 89.949 | 84.975 | 81.003 | 77.144 | 73.555 | 70.254 | 66.937 | 64.078 | 61.315 | 59.708 | 59.436 | 59.682 | 59.803 | 60.218 | 60.801 | 60.849 | 60.658 | 57.578 | 56.372 | 54.456 | 52.213 | 50.279 | 48.767 | 47.378 | 45.94 | 44.549 | 43.7 | 42.6 | 42.2 | 41.9 | 42.6 | 42.3 | 41.4 | 39.8 | 37.8 | 36.1 | 34.1 | 32.1 | 30.5 | 28.7 | 27.2 | 26.2 | 25.6 | 10.7 | 10.3 | 9.5 | 8.9 |
Totaal eigen vermogen
| 253.253 | 240.485 | 230.73 | 226.042 | 222.995 | 220.613 | 219.456 | 219.753 | 223.45 | 224.282 | 225.25 | 226.321 | 227.545 | 219.377 | 221.475 | 225.68 | 232.641 | 239.409 | 242.356 | 243.136 | 242.658 | 241.512 | 238.767 | 237.011 | 236.094 | 231.24 | 194.223 | 191.668 | 183.177 | 183.086 | 181.342 | 181.22 | 182.759 | 182.919 | 183.442 | 184.976 | 188.228 | 204.748 | 204.491 | 203.755 | 201.255 | 199.312 | 197.114 | 196.458 | 199.376 | 200.413 | 199.093 | 198.281 | 196.003 | 192.635 | 187.125 | 180.306 | 175.39 | 170.891 | 164.675 | 159.623 | 155.253 | 150.287 | 145.883 | 144.226 | 142.926 | 142.317 | 141.942 | 145.7 | 144.169 | 141.241 | 134.91 | 129.602 | 125.053 | 119.468 | 113.071 | 104.548 | 95.884 | 89.949 | 84.975 | 81.003 | 77.144 | 73.555 | 70.254 | 66.937 | 64.078 | 61.315 | 59.708 | 59.436 | 59.682 | 59.803 | 60.218 | 60.801 | 60.849 | 60.658 | 57.578 | 56.372 | 54.456 | 52.213 | 50.279 | 48.767 | 47.378 | 45.94 | 44.549 | 43.7 | 42.6 | 42.2 | 41.9 | 42.6 | 42.3 | 41.4 | 39.8 | 37.8 | 36.1 | 34.1 | 32.1 | 30.5 | 28.7 | 27.2 | 26.2 | 25.6 | 10.7 | 10.3 | 9.5 | 8.9 |
Totaal passiva en aandeelhoudersvermogen
| 371.508 | 368.036 | 355.946 | 356.69 | 357.016 | 355.024 | 359.266 | 363.334 | 352.673 | 347.898 | 342.799 | 330.632 | 320.954 | 310.444 | 304.637 | 303.046 | 321.9 | 347.781 | 367.255 | 368.399 | 361.018 | 364.043 | 365.63 | 353.32 | 351.252 | 345.738 | 340.553 | 321.231 | 312.975 | 310.976 | 305.049 | 296.045 | 295.271 | 295.765 | 299.343 | 298.555 | 317.35 | 360.167 | 366.424 | 365.049 | 358.885 | 362.859 | 360.409 | 348.212 | 350.936 | 364.258 | 374.223 | 376.266 | 386.969 | 395.288 | 381.662 | 361.672 | 335.95 | 226.421 | 227.354 | 212.668 | 206.5 | 197.81 | 196.217 | 181.714 | 180.032 | 178.437 | 183.909 | 182.944 | 185.38 | 183.958 | 172.799 | 164.296 | 168.813 | 170.168 | 162.423 | 155.115 | 155.094 | 145.392 | 136.332 | 129.027 | 127.771 | 122.043 | 117.207 | 107.84 | 100.781 | 94.973 | 88.838 | 84.925 | 86.01 | 85.216 | 84.612 | 84.044 | 88.014 | 88.295 | 84.179 | 79.446 | 82.482 | 80.838 | 77.751 | 73.747 | 74.815 | 74.325 | 71.22 | 68.2 | 67.8 | 66.4 | 65.4 | 64.5 | 65.9 | 66.1 | 64 | 56.2 | 54.2 | 52.3 | 48.1 | 42.1 | 41.3 | 38.7 | 36.1 | 32.4 | 24.2 | 23.4 | 18.8 | 14.8 |