U.S. Energy Corp.
NASDAQ:USEG
1.41 (USD) • At close October 29, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q2 | 1989 Q1 | 1988 Q2 | 1987 Q2 | 1986 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2.223 | 2.006 | 3.351 | 1.974 | 1.175 | 2.421 | 4.411 | 3.093 | 2.467 | 1.447 | 4.422 | 6.955 | 6.582 | 7.236 | 2.854 | 1.039 | 0.777 | 1.136 | 1.532 | 1.385 | 0.884 | 1.256 | 2.34 | 2.993 | 2.758 | 2.095 | 3.277 | 1.814 | 1.987 | 2.164 | 2.518 | 1.204 | 1.36 | 1.921 | 3.354 | 3.877 | 4.067 | 3.976 | 4.01 | 4.363 | 4.254 | 2.512 | 5.855 | 5.538 | 4.141 | 2.547 | 2.825 | 3.723 | 3.882 | 7.784 | 12.874 | 4.803 | 7.751 | 7.476 | 6.01 | 10.414 | 6.112 | 19.35 | 33.403 | 11.671 | 1.979 | 2.985 | 8.434 | 1.147 | 9.901 | 48.807 | 72.292 | 6.822 | 8.948 | 15.402 | 16.974 | 20.29 | 10.508 | 7.764 | 6.999 | 8.08 | 4.703 | 7.997 | 3.843 | 2.718 | 3.379 | 4.197 | 4.085 | 2.951 | 3.61 | 1.123 | 2.242 | 2.036 | 2.564 | 1.964 | 2.563 | 2.522 | 0.686 | 0.989 | 1.702 | 1.18 | 0.916 | 1.381 | 5.6 | 8.6 | 10.2 | 10.6 | 5.9 | 7.4 | 5.7 | 2.2 | 3.7 | 4.3 | 1.4 | 2.8 | 4.3 | 1.5 | 1 | 1.3 | 1 | 0.8 | 0.6 | 0.8 | 0.7 | 0.6 | 1.2 | 2 | 3.6 | 6.5 | 0.5 | 0.8 | 1 | 1 | 1.8 | 3.1 | 4.1 | 4.4 | 5.6 | 5.6 | 6.3 | 11.6 | 4.9 | 1.1 | 0 | 0.1 | 0.3 | 0.1 | 3 | 0.1 |
Kortetermijnbeleggingen
| 0.159 | 0.179 | 0.164 | 0.161 | 0.091 | 0.107 | 0.107 | 0.106 | 0.15 | 0.272 | 0.191 | 0.248 | 0.254 | 0.231 | 0.181 | 0.109 | 0.186 | 0.231 | 0.307 | 0.302 | 0.541 | 0.548 | 0.536 | 0.956 | 0.753 | 0.798 | 0.876 | 0.464 | 0.622 | 0.861 | 0.947 | 1.922 | 1.178 | 0.26 | 0.251 | 0.258 | 0.03 | 0.025 | 0.025 | 0.035 | 0.041 | 0.045 | 0.069 | 0.075 | 0.082 | 0.144 | 0.183 | 0.156 | 0.221 | 0.179 | 0.166 | 0.295 | 2.043 | 8.2 | 19.207 | 30.352 | 35.299 | 26.335 | 23.237 | 28.394 | 41.676 | 42.801 | 56.657 | 69.454 | 65.287 | 29.969 | 7.105 | 71.849 | 92.889 | 0.086 | 1.272 | 0.74 | 8.957 | 1.458 | 0.329 | 0.419 | 6.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.382 | 2.185 | 3.515 | 2.135 | 1.266 | 2.528 | 4.518 | 3.199 | 2.617 | 1.719 | 4.613 | 7.203 | 6.836 | 7.467 | 3.035 | 1.148 | 0.963 | 1.367 | 1.839 | 1.687 | 1.425 | 1.804 | 2.876 | 3.949 | 3.511 | 2.893 | 4.153 | 2.278 | 2.609 | 3.025 | 2.518 | 3.126 | 2.538 | 2.181 | 3.605 | 4.135 | 4.097 | 4.001 | 4.035 | 4.398 | 4.295 | 2.557 | 5.924 | 5.613 | 4.223 | 2.691 | 3.008 | 3.879 | 4.103 | 7.963 | 13.04 | 5.098 | 9.794 | 15.676 | 25.217 | 40.766 | 41.411 | 45.685 | 56.64 | 40.065 | 43.655 | 45.786 | 65.091 | 70.601 | 75.188 | 78.776 | 79.397 | 78.671 | 101.838 | 15.488 | 18.245 | 21.031 | 19.465 | 9.222 | 7.327 | 8.499 | 10.919 | 7.997 | 3.843 | 2.718 | 3.379 | 4.197 | 4.085 | 2.951 | 3.61 | 1.123 | 2.242 | 2.036 | 2.564 | 1.964 | 2.563 | 2.522 | 0.686 | 0.989 | 1.702 | 1.272 | 0.916 | 1.381 | 5.6 | 8.6 | 10.2 | 10.6 | 5.9 | 7.4 | 5.7 | 2.2 | 3.7 | 4.3 | 1.4 | 2.8 | 4.3 | 1.5 | 1 | 1.3 | 1 | 0.8 | 0.6 | 0.8 | 0.7 | 0.6 | 1.2 | 2 | 3.6 | 6.5 | 0.5 | 0.8 | 1 | 1 | 1.8 | 3.1 | 4.1 | 4.4 | 5.6 | 5.6 | 6.3 | 11.6 | 4.9 | 1.1 | 0 | 0.1 | 0.3 | 0.1 | 3 | 0.1 |
Nettovorderingen
| 2.254 | 2.381 | 2.736 | 3.899 | 3.099 | 2.423 | 3.575 | 4.52 | 6.131 | 4.27 | 0.933 | 1.084 | 0.722 | 0.561 | 0.514 | 0.199 | 0.065 | 0.599 | 0.716 | 1.113 | 1.357 | 0.883 | 0.699 | 0.927 | 0.742 | 1.078 | 0.687 | 0.464 | 0.641 | 0.659 | 0.562 | 0.694 | 0.834 | 0.625 | 1.143 | 1.085 | 1.778 | 1.404 | 3.177 | 6.788 | 6.46 | 6.443 | 6.801 | 5.792 | 6.074 | 5.884 | 5.182 | 5.16 | 5.952 | 4.76 | 5.609 | 4.646 | 4.333 | 3.635 | 4.15 | 4.297 | 3.408 | 4.603 | 4.237 | 0.763 | 6.405 | 7.051 | 6.938 | 5.565 | 2.312 | 1.497 | 2.054 | 1.068 | 6.882 | 0.622 | 0.905 | 0.364 | 0.073 | 0.074 | 0.266 | 0.236 | 0.265 | 0.851 | 0.913 | 0.857 | 0.976 | 0.763 | 0.5 | 0.308 | 0.66 | 1.81 | 1.032 | 0.965 | 0.902 | 0.519 | 0.887 | 0.386 | 1.394 | 0.218 | 1.773 | 1.246 | 1.564 | 1.754 | 1.4 | 1.2 | 1.2 | 1.2 | 2.7 | 3.5 | 2.4 | 2.2 | 1.5 | 2.2 | 1.9 | 1.4 | 1.1 | 1.2 | 1.3 | 0.8 | 1.9 | 1.9 | 1.7 | 1 | 1.2 | 1.5 | 1.2 | 0.6 | 1.3 | 1.1 | 1 | 0.6 | 0.7 | 0.5 | 0.6 | 2.3 | 4.3 | 4 | 3.6 | 1.7 | 1.5 | 1.1 | 0.5 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.4 |
Voorraad
| 0 | 0 | 0 | 0.598 | 0.733 | 0.922 | 0.313 | 0 | 0.25 | 0.25 | 0.25 | 0.25 | 0.975 | 1.084 | 0.975 | 0.725 | 0.725 | 0 | 0 | 0.05 | 0.05 | 0.05 | 0 | 0.374 | 0.488 | 0.488 | 1.017 | 0.796 | 1.078 | 0.767 | 0.767 | 0.865 | 0.962 | 1.196 | 1.952 | 1.002 | 0 | 0 | 0 | 0.104 | 0 | 0 | 0.014 | 0.062 | 15.597 | 15.369 | 17.523 | 19.348 | 17.292 | 18.176 | 18.135 | 22.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.703 | 1.419 | 0.453 | 0.165 | 0.429 | 0 | 0.034 | 0.034 | 0.038 | 0.036 | 0.02 | 0.033 | 0.021 | 0.028 | 0.176 | 0.176 | 0.177 | 0.177 | 0.14 | 0.022 | 0.017 | 0.019 | 0.018 | 0.04 | 0.056 | 0.087 | 0.084 | 0.065 | 0.048 | 0.042 | 0.046 | 0.153 | 0.129 | 0.13 | 0.166 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 1.5 | 1.4 | 1.6 | 1.5 | 1.6 | 1.7 | 1.4 | 1 | 1.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 |
Overige vlottende activa
| 0.553 | 0.834 | 2.121 | 0.039 | 0.038 | 0.038 | 0.038 | 0.553 | 0.897 | 0.771 | 0.179 | 0.282 | 0.452 | 0.447 | 0.184 | 0.355 | 0.386 | 0.462 | 0.138 | 0.153 | 0.211 | 0.301 | 0.113 | 0.154 | 0.249 | 0.316 | 0.061 | 0.131 | 0.233 | 0.254 | 1.042 | 0.234 | 0.319 | 0.436 | 0.136 | 0.227 | 0.234 | 0.227 | 0.288 | 0.251 | 0.215 | 0.314 | 0.422 | 0.453 | 0.247 | 0.338 | 0.302 | 0.376 | 0.36 | 0.282 | 0.352 | 0.409 | 21.446 | 21.402 | 0.457 | 1.203 | 1.068 | 1.105 | 1.223 | 0.57 | 0.771 | 0 | 0.738 | 5.519 | 2.175 | 1.113 | 1.113 | 2.932 | 0 | 9.958 | 9.686 | 0.173 | 0.292 | 0.358 | 0.215 | 0.426 | 0.263 | 0.408 | 0.49 | 0.84 | 0.645 | 0.721 | 0.585 | 0.882 | 1.219 | 1.198 | 1.154 | 1.28 | 1.345 | 1.333 | 1.15 | 1.14 | 1.209 | 0.939 | 1.004 | 0.965 | 0.847 | 1.022 | 1.2 | 1.3 | 1.2 | 1.2 | 1.3 | 1.5 | 6.1 | 0.9 | 1 | 1.2 | 1 | 1.3 | 1.2 | 0.9 | 0.5 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.4 | 0.4 | 0 | 0.3 | 0.4 | 0.3 | 0.3 | 2.1 | 0.2 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | -0.1 |
Totaal vlottende activa
| 5.189 | 5.4 | 8.372 | 6.671 | 5.136 | 5.911 | 8.444 | 8.272 | 9.895 | 7.01 | 5.975 | 8.819 | 8.985 | 9.559 | 4.708 | 2.427 | 2.139 | 2.428 | 2.693 | 3.003 | 3.043 | 3.038 | 3.688 | 5.404 | 4.99 | 4.775 | 5.918 | 3.669 | 4.561 | 4.705 | 4.889 | 4.919 | 4.653 | 4.438 | 6.836 | 6.449 | 6.109 | 5.632 | 7.5 | 11.541 | 10.97 | 9.314 | 13.161 | 11.92 | 26.141 | 24.282 | 26.015 | 28.763 | 27.707 | 31.181 | 37.136 | 32.361 | 35.573 | 40.713 | 29.824 | 46.266 | 45.887 | 51.393 | 62.1 | 41.398 | 50.831 | 53.513 | 72.768 | 82.389 | 81.092 | 81.838 | 82.729 | 83.1 | 110.317 | 41.429 | 43.325 | 21.606 | 19.866 | 9.673 | 7.841 | 9.183 | 11.475 | 9.432 | 5.422 | 4.592 | 5.176 | 5.821 | 5.191 | 4.158 | 5.509 | 4.15 | 4.468 | 4.337 | 4.898 | 3.9 | 4.665 | 4.096 | 3.33 | 2.192 | 4.632 | 3.611 | 3.457 | 4.323 | 8.4 | 11.3 | 12.7 | 13.2 | 10.1 | 12.5 | 14.3 | 5.4 | 6.3 | 7.8 | 4.4 | 5.7 | 6.7 | 3.7 | 2.9 | 2.2 | 4.6 | 4.3 | 4.1 | 3.5 | 3.8 | 4 | 3.9 | 3.8 | 6.1 | 7.8 | 1.7 | 1.8 | 2.3 | 2.3 | 3.3 | 5.5 | 8.7 | 8.8 | 9.5 | 7.6 | 9.9 | 12.9 | 5.5 | 1.4 | 0.3 | 0.4 | 0.7 | 0.6 | 3.5 | 0.4 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 67.974 | 64.584 | 71.767 | 101.153 | 107.342 | 108.715 | 109.522 | 110.347 | 98.141 | 95.821 | 8.789 | 8.738 | 8.602 | 8.051 | 7.59 | 7.114 | 7.486 | 11.171 | 10.748 | 11.102 | 11.288 | 11.5 | 11.012 | 9.758 | 9.724 | 9.86 | 9.332 | 11.099 | 11.139 | 11.499 | 11.722 | 13.566 | 14.227 | 18.282 | 26.09 | 63.991 | 87.424 | 93.98 | 114.153 | 112.166 | 111.839 | 117.675 | 111.86 | 109.478 | 105.623 | 107.302 | 110.808 | 114.265 | 115.315 | 112.626 | 120.877 | 128.265 | 118.536 | 107.366 | 121.525 | 97.886 | 94.23 | 87.574 | 80.472 | 69.497 | 62.917 | 63.649 | 65.493 | 61.602 | 55.01 | 52.468 | 48.094 | 19.761 | 8.794 | 6.109 | 6.109 | 7.468 | 6.663 | 6.38 | 6.366 | 6.422 | 5.969 | 13.845 | 13.767 | 13.977 | 13.304 | 13.589 | 7.187 | 7.355 | 8.921 | 12.088 | 14.325 | 14.455 | 14.558 | 15.09 | 15.43 | 15.581 | 16.104 | 17.765 | 16.51 | 16.717 | 16.757 | 13.115 | 10.7 | 9.5 | 9.4 | 19.7 | 19.1 | 19.2 | 19.5 | 6.9 | 6.6 | 6 | 6 | 17.5 | 17.5 | 17.6 | 17.6 | 17.9 | 17.8 | 17.7 | 17.5 | 17.4 | 17.4 | 17.3 | 17.4 | 16.7 | 16.5 | 16.4 | 16.3 | 16.6 | 16.3 | 16.5 | 16.2 | 12 | 4.8 | 4.8 | 4.6 | 4 | 4 | 3.8 | 4.3 | 4.6 | 4.6 | 4.7 | 4.7 | 5.8 | 4.9 | 5 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.224 | 2.213 | 2.239 | 2.264 | 2.455 | 2.472 | 2.563 | 2.623 | 2.642 | 2.705 | 2.77 | 2.834 | 2.91 | 2.962 | 3.921 | 2.958 | 3.827 | 3.289 | 3.364 | 3.455 | 0 | 0 | 0 | -0.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.458 | 0.055 | 0.391 | 0.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.514 | 0.286 | 0.305 | 0.317 | 0.33 | 0.343 | 0.354 | 0.375 | 0.94 | 1.959 | 2.899 | 0.04 | 0.04 | 0.04 | 0.065 | 0.065 | 0.065 | 0.065 | 0.026 | 0.052 | 0.051 | 0.051 | 0.078 | 0.08 | 0.058 | 0.062 | 0.066 | 0.125 | 0.108 | 0.121 | 0.156 | 0.169 | 0.158 | 0.095 | 0.206 | 1.062 | 1.885 | 1.887 | 1.87 | 1.804 | 1.825 | 1.788 | 1.78 | 1.734 | 1.639 | 1.742 | 1.74 | 2.703 | 1.789 | 1.851 | 1.803 | 1.788 | 2.021 | 1.837 | 1.833 | 1.74 | 1.214 | 1.213 | 1.193 | 1.161 | 1.061 | 0.995 | 0.916 | 0.917 | 0.915 | 1.034 | 0.839 | 5.214 | 4.05 | 1.856 | 1.857 | 9.776 | 10.789 | 23.309 | 23.9 | 24.271 | 24.425 | 11.779 | 11.516 | 11.207 | 11.337 | 11.422 | 11.551 | 14.538 | 11.728 | 10.827 | 10.899 | 11.01 | 11.082 | 11.305 | 11.314 | 11.112 | 11.031 | 10.614 | 10.716 | 10.625 | 10.662 | 11.341 | 11.4 | 11.3 | 11.3 | 11.5 | 11.1 | 11.3 | 11.2 | 19.5 | 20.2 | 20 | 20 | 14.6 | 14.6 | 14.6 | 14.3 | 14.9 | 12.8 | 12.5 | 12.6 | 12.4 | 11.6 | 11.8 | 11.8 | 14 | 13.9 | 13.5 | 6.3 | 6.2 | 6.1 | 5.6 | 5.3 | 3.9 | 7.3 | 6.8 | 6.4 | 9 | 7.2 | 4.4 | 3.4 | 3.8 | 3.8 | 3.9 | 4.5 | 3.7 | 3.2 | 6.7 |
Totaal niet-vlottende activa
| 68.488 | 64.87 | 72.072 | 101.486 | 107.672 | 109.058 | 109.876 | 110.722 | 99.081 | 98.008 | 11.688 | 8.778 | 8.642 | 8.091 | 7.655 | 7.179 | 7.551 | 11.236 | 10.774 | 11.154 | 11.339 | 11.551 | 11.09 | 9.838 | 9.782 | 9.922 | 9.398 | 11.224 | 11.247 | 11.62 | 11.878 | 13.735 | 14.385 | 18.377 | 26.296 | 65.053 | 89.309 | 95.867 | 116.023 | 113.97 | 113.664 | 119.463 | 113.64 | 113.436 | 109.475 | 111.283 | 114.812 | 119.423 | 119.576 | 117.04 | 125.303 | 132.695 | 123.262 | 111.973 | 126.192 | 102.536 | 98.406 | 92.708 | 84.623 | 74.485 | 67.267 | 68.008 | 69.863 | 62.518 | 55.925 | 53.501 | 48.676 | 25.433 | 12.898 | 8.357 | 8.576 | 17.244 | 17.452 | 29.689 | 30.266 | 30.693 | 30.394 | 25.625 | 25.282 | 25.185 | 24.641 | 25.01 | 18.738 | 21.893 | 20.649 | 22.915 | 25.224 | 25.465 | 25.64 | 26.394 | 26.744 | 26.693 | 27.135 | 28.379 | 27.226 | 27.342 | 27.419 | 24.455 | 22.1 | 20.8 | 20.7 | 31.2 | 30.2 | 30.5 | 30.7 | 26.4 | 26.8 | 26 | 26 | 32.1 | 32.1 | 32.2 | 31.9 | 32.8 | 30.6 | 30.2 | 30.1 | 29.8 | 29 | 29.1 | 29.2 | 30.7 | 30.4 | 29.9 | 22.6 | 22.8 | 22.4 | 22.1 | 21.5 | 15.9 | 12.1 | 11.6 | 11 | 13 | 11.2 | 8.2 | 7.7 | 8.4 | 8.4 | 8.6 | 9.2 | 9.5 | 8.1 | 11.7 |
Totaal activa
| 73.677 | 70.27 | 80.444 | 108.157 | 112.808 | 114.969 | 118.32 | 118.994 | 108.976 | 105.018 | 17.663 | 17.597 | 17.627 | 17.65 | 12.363 | 9.606 | 9.69 | 13.664 | 13.467 | 14.157 | 14.382 | 14.589 | 14.778 | 15.242 | 14.772 | 14.697 | 15.316 | 14.893 | 15.808 | 16.325 | 16.767 | 18.654 | 19.038 | 22.815 | 33.132 | 71.502 | 95.418 | 101.499 | 123.523 | 125.511 | 124.634 | 128.777 | 126.801 | 125.356 | 135.616 | 135.565 | 140.827 | 148.186 | 147.283 | 148.221 | 162.439 | 165.056 | 158.835 | 152.686 | 156.016 | 148.802 | 144.293 | 144.101 | 146.723 | 115.883 | 118.098 | 121.521 | 142.631 | 144.907 | 137.017 | 135.339 | 131.404 | 108.532 | 123.216 | 49.785 | 51.901 | 38.85 | 37.318 | 39.363 | 38.107 | 39.875 | 41.869 | 35.057 | 30.704 | 29.777 | 29.817 | 30.831 | 23.93 | 26.051 | 26.157 | 27.064 | 29.692 | 29.802 | 30.538 | 30.295 | 31.409 | 30.788 | 30.465 | 30.571 | 31.858 | 30.953 | 30.876 | 28.778 | 30.5 | 32.1 | 33.4 | 44.4 | 40.3 | 43 | 45 | 31.8 | 33.1 | 33.8 | 30.4 | 37.8 | 38.8 | 35.9 | 34.8 | 35 | 35.2 | 34.5 | 34.2 | 33.3 | 32.8 | 33.1 | 33.1 | 34.5 | 36.5 | 37.7 | 24.3 | 24.6 | 24.7 | 24.4 | 24.8 | 21.4 | 20.8 | 20.4 | 20.5 | 20.6 | 21.1 | 21.1 | 13.2 | 9.8 | 8.7 | 9 | 9.9 | 10.1 | 11.6 | 12.1 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1.833 | 2.138 | 1.944 | 2.54 | 2.538 | 2.212 | 2.566 | 8.196 | 6.921 | 4.913 | 1.447 | 0.734 | 0.81 | 0.945 | 1.457 | 0.888 | 0.52 | 1.015 | 0.974 | 1.222 | 1.13 | 1.028 | 0.67 | 0.39 | 0.429 | 0.464 | 0.707 | 2.442 | 2.667 | 2.923 | 2.71 | 2.394 | 3.302 | 1.59 | 4.159 | 8.334 | 8.696 | 8.879 | 7.441 | 4.938 | 4.209 | 5.841 | 6.167 | 5.416 | 2.719 | 3.196 | 2.692 | 3.782 | 3.718 | 7.892 | 9.37 | 8.116 | 10.148 | 12.751 | 14.915 | 4.442 | 1.242 | 2.055 | 6.5 | 0.243 | 0.441 | 0.925 | 0.898 | 1.335 | 0.276 | 0.499 | 1.59 | 3.367 | 0.298 | 0.587 | 1.115 | 0.365 | 0.174 | 0.249 | 0.433 | 0.238 | 0.217 | 1.382 | 1.751 | 2.835 | 2.479 | 1.771 | 0.978 | 1.376 | 1.264 | 1.408 | 1.845 | 1.071 | 0.759 | 1.191 | 1.387 | 1.104 | 1.404 | 1.698 | 1.405 | 1.923 | 1.684 | 1.511 | 1.1 | 1.1 | 1.2 | 1.2 | 1.1 | 1.2 | 1.8 | 0.5 | 0.3 | 0.3 | 1.3 | 0.9 | 0.9 | 1.2 | 1.3 | 0.6 | 1.5 | 0.9 | 2.3 | 1.4 | 1.1 | 0.8 | 0.7 | 0.6 | 0.8 | 0.9 | 1 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.3 | 0 | 0.3 | 0.1 | 0 | 0.1 | 0.1 | 0.7 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 |
Kortlopende schulden
| 0.189 | 0.186 | 0.182 | 0.179 | 0.176 | 0.174 | 0.189 | 0.398 | 0.534 | 0.639 | 0.114 | 0.211 | 0.283 | 0.324 | 0.44 | 0.48 | 0.169 | 0.233 | 0.058 | 0.035 | 0.089 | 0.16 | 0.937 | 0.937 | 0 | 0 | 0.6 | 0 | 0 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 0 | 0.06 | 0 | 0 | 0 | 3.99 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 3.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 17.688 | 16.506 | 13.995 | 10.35 | 5.561 | 0.079 | 0.13 | 0.939 | 0.937 | 0.208 | 0.294 | 0.284 | 0.157 | 0.202 | 0.144 | 3.332 | 3.4 | 3.841 | 3.802 | 0.603 | 0.932 | 0.238 | 0.206 | 0.271 | 0.318 | 0.579 | 0.406 | 0.435 | 0.539 | 0.718 | 0.992 | 0.389 | 1.21 | 1.303 | 0.934 | 0.436 | 0.2 | 0.3 | 0.1 | 0.3 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | 1.2 | 0.7 | 0.4 | 1.2 | 0.6 | 1.8 | 1.7 | 1.7 | 1.2 | 0.6 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.3 |
Belastingschulden
| 0.458 | 0.595 | 0.454 | 0.244 | 0.37 | 0.186 | 0.319 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.353 | 0 | 0 | 0 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.57 | 19.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 4.822 | 4.937 | 4.857 | 8.963 | -2.538 | 3.582 | 0 | -8.196 | -6.921 | -4.913 | -1.447 | -0.734 | -0.81 | -0.945 | -1.457 | 0 | -0.52 | 0 | -0.974 | -1.222 | 0.034 | 0.066 | 0 | 0.401 | 0 | 0 | -0.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.235 | 1.194 | 0.504 | 0 | -0.06 | 0 | 0 | 0 | -3.99 | 0.482 | 0.435 | 0.314 | 0.295 | 0.46 | 0.418 | 0.343 | 0.501 | 0.649 | 0.801 | 0.67 | 1.669 | 0 | 1.15 | 0.784 | 1.748 | 0.585 | 0.664 | 0.781 | 0.682 | 0.864 | 0.859 | 0.736 | 0.278 | 0.762 | 0.956 | 0.619 | 1.212 | 1.208 | 0.284 | 0.205 | 0.177 | 0.371 | 0.296 | 0.169 | 0.182 | 0 | 0 | 0 | -0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.514 | 3.234 | 4.095 | 0.422 | 9.743 | 3.23 | 8.739 | 12.835 | 15.578 | 12.916 | 2.628 | 1.212 | 1.286 | 1.051 | 1.769 | 0.257 | 0.627 | 0.031 | 1.165 | 1.306 | 0.055 | 0.053 | 0.063 | 0.037 | 0.644 | 0.189 | 0.982 | 2.018 | 2.329 | 2.62 | 2.222 | 5.616 | 4.86 | 7.267 | 0.22 | 0.072 | 0.405 | 0.625 | 0.525 | 0.904 | 1.324 | 1.005 | 1.024 | 0.716 | 9.984 | 10.172 | 10.066 | 10.373 | 10.249 | 10.929 | 10.866 | 10.426 | 11.118 | 3.293 | 1.979 | 2.812 | 0.232 | 0.213 | 0.224 | 0.246 | 0.242 | 0.254 | 0.715 | 0.725 | 0.671 | 0.859 | 0.665 | 1.798 | 22.27 | 8.432 | 8.331 | 3.205 | 0.587 | 0.618 | 0.466 | 1.433 | 2.331 | 1.522 | 0.725 | 0.643 | 0.643 | 0.643 | 0.07 | 0.026 | 0.056 | 0.075 | 0.139 | 0.301 | 0.242 | 0.295 | 0.523 | 0.234 | 0 | 1.279 | 0 | 4 | 4 | 4 | 4 | 4 | 4.1 | 4 | 4 | 4.1 | 4.1 | 4 | 4.1 | 4 | 0 | 4.2 | 4.3 | 0 | 0 | 0.1 | 0.1 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0.1 | 0.4 | 0.3 | 2.4 | 2.5 | 2.4 | 0.5 | 0.1 | 0.1 | 0 | 0 | 0 | 0.8 | 0.9 |
Totaal kortlopende verplichtingen
| 10.358 | 10.495 | 11.078 | 12.104 | 9.919 | 9.198 | 11.494 | 13.233 | 16.112 | 13.555 | 2.742 | 1.423 | 1.569 | 1.375 | 2.209 | 1.625 | 0.796 | 1.279 | 1.223 | 1.341 | 1.308 | 1.307 | 1.67 | 1.765 | 1.073 | 0.653 | 1.582 | 4.46 | 4.996 | 11.543 | 10.932 | 14.01 | 14.162 | 14.857 | 16.614 | 15.6 | 15.605 | 9.504 | 7.966 | 5.842 | 5.533 | 6.846 | 7.191 | 6.814 | 13.338 | 13.882 | 13.253 | 14.815 | 14.585 | 19.364 | 20.937 | 19.391 | 22.267 | 19.914 | 18.763 | 7.454 | 2.824 | 3.252 | 8.672 | 1.274 | 1.547 | 2.16 | 19.982 | 19.429 | 15.801 | 12.445 | 8.093 | 6.005 | 23.653 | 10.577 | 11.595 | 4.986 | 1.339 | 1.356 | 1.232 | 2.244 | 2.988 | 6.405 | 6.058 | 7.319 | 6.923 | 3.017 | 1.91 | 1.639 | 1.526 | 1.754 | 2.302 | 1.951 | 1.406 | 1.921 | 2.449 | 2.056 | 2.397 | 3.366 | 2.615 | 7.226 | 6.618 | 5.947 | 5.3 | 5.4 | 5.4 | 5.5 | 5.4 | 5.7 | 6.1 | 4.6 | 4.6 | 4.4 | 1.4 | 5.3 | 5.6 | 2.4 | 2 | 1.1 | 2.8 | 1.5 | 4 | 3.1 | 2.7 | 2 | 1.3 | 1 | 1.3 | 1.5 | 1.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.8 | 2.5 | 2.6 | 2.5 | 0.6 | 0.8 | 0.5 | 0.4 | 0.4 | 0.4 | 1.2 | 1.2 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 7 | 5 | 5 | 12.658 | 12.704 | 12.75 | 12.794 | 13.337 | 4.88 | 3.5 | 0.019 | 0.049 | 0.078 | 0.11 | 0.078 | 0.095 | 0.112 | 0.127 | 0.142 | 0.158 | 0.173 | 0.188 | 0 | 0 | 0.937 | 0.937 | 0.937 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 8 | 8 | 11 | 9 | 7 | 10 | 10 | 10 | 8.2 | 5.2 | 0.2 | 12.2 | 11.4 | 3.4 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 0.8 | 0.8 | 1 | 0.134 | 0.153 | 0.171 | 0.191 | 0.228 | 0.248 | 0.274 | 0.295 | 1.042 | 1.105 | 0.908 | 0.88 | 0.93 | 3.231 | 6.748 | 3.781 | 2.366 | 1.321 | 4.643 | 1.318 | 2.317 | 2.488 | 2.915 | 2.807 | 2.383 | 2.353 | 2.05 | 2.042 | 2.121 | 2.152 | 1.054 | 1.112 | 1.159 | 0.9 | 0.791 | 0.7 | 0.8 | 0.8 | 0.7 | 0.2 | 0.2 | 0.3 | 0.2 | 0 | 0.1 | 0.2 | 0.4 | 0.4 | 0.5 | 0.4 | 0.7 | 1.1 | 1.2 | 0.9 | 0.9 | 1 | 1.1 | 1.1 | 0.4 | 0.6 | 0.8 | 1.2 | 1.5 | 1.8 | 2.3 | 2.8 | 2 | 2.2 | 2.4 | 2.5 | 2.5 | 2.8 | 3.1 | 3.3 | 3.6 | 3.8 | 4.3 | 4.8 | 5.6 | 6.6 | 8 |
Uitgestelde opbrengsten niet-vlottend
| 0.515 | 0.564 | 0.611 | -12.658 | 15.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 0 | 0 | 0 | 0 | 0.999 | 0 | 0 | 0 | 0 | 0 | 0.726 | 0.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.016 | 0.016 | 0.016 | 0.446 | 0.61 | 0.836 | 0.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.425 | 0.744 | 1.189 | 3.845 | 3.142 | 2.559 | 5.015 | 7.685 | 8.179 | 8.158 | 7.345 | 7.869 | 8.733 | 8.51 | 8.945 | 8.951 | 7.868 | 7.048 | 6.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.145 | 1.145 | 1.145 | 1.145 | 1.145 | 1.145 | 1.145 | 1.145 | 1.145 | 1.145 | 1.145 | 1.145 | 1.145 | 1.145 | 1.145 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 |
Overige niet-vlottende verplichtingen
| 18.06 | 17.452 | 17.217 | 29.435 | 0.006 | 15.097 | 14.78 | 12.103 | 11.68 | 11.812 | 1.467 | 1.447 | 1.498 | 1.592 | 1.509 | 1.372 | 1.184 | 1.073 | 0.892 | 1.15 | 1.121 | 1.347 | 1.389 | 3.68 | 1.962 | 1.877 | 2.135 | 1.655 | 1.571 | 1.744 | 2.077 | 1.066 | 1.227 | 1.051 | 1.043 | 1.781 | 2.173 | 2.188 | 2.162 | 2.19 | 1.675 | 1.616 | 1.553 | 1.521 | 1.475 | 1.448 | 1.457 | 1.453 | 1.414 | 1.373 | 0.822 | 1.353 | 1.342 | 1.184 | 1.15 | -4.642 | 1.065 | 1.027 | 0.973 | 0.87 | 0.857 | 0.147 | 0.144 | 0.997 | 1.172 | 1.388 | 1.092 | 1.182 | 0.531 | 1.69 | 2.334 | 9.719 | 10.097 | 9.958 | 9.669 | 13.137 | 13.382 | 13.793 | 13.713 | 13.384 | 13.407 | 13.341 | 13.446 | 13.747 | 12.41 | 12.379 | 14.23 | 14.403 | 14.461 | 11.505 | 14.368 | 14.43 | 14.433 | 14.266 | 14.334 | 14.476 | 14.565 | 12.076 | 12.3 | 12.5 | 12.5 | 15.3 | 15.4 | 15.5 | 15.4 | 15.3 | 15.5 | 15.7 | 15.9 | 15.8 | 15.6 | 15.9 | 16.2 | 14.8 | 14.7 | 16.2 | 15 | 16.4 | 16.5 | 15.5 | 15.5 | 16 | 17.2 | 17.4 | 1.9 | 1.9 | 2.7 | 1.6 | 1.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.6 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.3 | 0 | 0.2 |
Totaal niet-vlottende verplichtingen
| 25.591 | 23.032 | 22.844 | 29.881 | 28.546 | 28.683 | 28.472 | 25.44 | 16.56 | 15.312 | 1.486 | 1.496 | 1.576 | 1.702 | 1.587 | 1.467 | 1.296 | 1.2 | 1.034 | 1.308 | 1.294 | 1.535 | 1.389 | 3.68 | 2.899 | 2.814 | 3.072 | 7.655 | 7.571 | 1.744 | 2.077 | 1.066 | 1.227 | 1.051 | 1.043 | 1.781 | 2.173 | 8.188 | 8.162 | 10.19 | 9.675 | 12.616 | 10.553 | 8.521 | 11.475 | 11.448 | 11.457 | 9.653 | 7.039 | 2.317 | 14.721 | 16.598 | 7.884 | 4.143 | 6.565 | 4.642 | 9.844 | 9.785 | 8.918 | 9.539 | 10.39 | 10.183 | 10.816 | 10.081 | 9.193 | 8.607 | 8.211 | 1.411 | 0.778 | 1.964 | 2.629 | 10.762 | 11.201 | 10.865 | 10.549 | 14.067 | 16.613 | 20.542 | 17.493 | 15.749 | 14.728 | 17.984 | 14.763 | 17.209 | 16.043 | 16.439 | 18.182 | 17.931 | 17.959 | 17.71 | 17.555 | 17.696 | 17.73 | 16.465 | 16.59 | 16.78 | 16.61 | 14.012 | 14.1 | 14.4 | 14.4 | 17.1 | 16.7 | 16.8 | 16.8 | 15.7 | 15.7 | 16 | 16.3 | 16.2 | 16 | 16.4 | 16.6 | 15.5 | 15.8 | 17.4 | 15.9 | 17.3 | 17.5 | 16.6 | 16.6 | 16.4 | 18.1 | 18.5 | 3.1 | 3.4 | 4.5 | 3.9 | 4.5 | 2.9 | 3.1 | 3.1 | 3.3 | 3.2 | 3.4 | 3.8 | 4.1 | 4.4 | 4.6 | 5.1 | 5.7 | 5.9 | 6.6 | 8.9 |
Totaal passiva
| 35.949 | 33.527 | 33.922 | 41.985 | 38.465 | 37.881 | 39.966 | 38.673 | 32.672 | 28.867 | 4.228 | 2.919 | 3.145 | 3.077 | 3.796 | 3.092 | 2.092 | 2.479 | 2.257 | 2.649 | 2.602 | 2.842 | 3.059 | 5.445 | 3.972 | 3.467 | 4.654 | 12.115 | 12.567 | 13.287 | 13.009 | 15.076 | 15.389 | 15.908 | 17.657 | 17.381 | 17.778 | 17.692 | 16.128 | 16.032 | 15.208 | 19.462 | 17.744 | 15.335 | 24.813 | 25.33 | 24.71 | 24.468 | 21.624 | 21.681 | 35.658 | 35.989 | 30.151 | 24.057 | 25.328 | 16.87 | 12.668 | 13.037 | 17.59 | 10.813 | 11.937 | 12.343 | 30.798 | 29.51 | 24.994 | 21.052 | 16.305 | 7.416 | 24.432 | 12.542 | 14.224 | 15.747 | 12.541 | 12.221 | 11.781 | 16.311 | 19.601 | 26.947 | 23.551 | 23.068 | 21.651 | 21.001 | 16.673 | 18.849 | 17.569 | 18.192 | 20.483 | 19.881 | 19.365 | 19.631 | 20.005 | 19.752 | 20.127 | 19.83 | 19.205 | 24.006 | 23.228 | 19.959 | 19.4 | 19.8 | 19.8 | 22.6 | 22.1 | 22.5 | 22.9 | 20.3 | 20.3 | 20.4 | 17.7 | 21.5 | 21.6 | 18.8 | 18.6 | 16.6 | 18.6 | 18.9 | 19.9 | 20.4 | 20.2 | 18.6 | 17.9 | 17.4 | 19.4 | 20 | 4.7 | 4.1 | 5.2 | 4.6 | 5.2 | 3.5 | 3.6 | 3.6 | 4.1 | 5.7 | 6 | 6.3 | 4.7 | 5.2 | 5.1 | 5.5 | 6.1 | 6.3 | 7.8 | 10.1 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.363 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.281 | 0.253 | 0.253 | 0.255 | 0.251 | 0.252 | 0.25 | 0.25 | 0.249 | 0.249 | 0.047 | 0.047 | 0.047 | 0.047 | 0.033 | 0.015 | 0.014 | 0.014 | 0.013 | 0.134 | 0.134 | 0.134 | 0.134 | 0.134 | 0.131 | 0.124 | 0.118 | 0.061 | 0.061 | 0.061 | 0.061 | 0.051 | 0.047 | 0.282 | 0.282 | 0.281 | 0.28 | 0.28 | 0.28 | 0.279 | 0.279 | 0.278 | 0.277 | 0.277 | 0.277 | 0.277 | 0.277 | 0.275 | 0.275 | 0.274 | 0.274 | 0.273 | 0.272 | 0.272 | 0.271 | 0.269 | 0.268 | 0.265 | 0.264 | 0.213 | 0.213 | 0.214 | 0.219 | 0.23 | 0.235 | 0.238 | 0.236 | 0.212 | 0.208 | 0.2 | 0.197 | 0.195 | 0.193 | 0.192 | 0.188 | 0.186 | 0.179 | 0.159 | 0.152 | 0.145 | 0.145 | 0.137 | 0.128 | 0.124 | 0.122 | 0.12 | 0.118 | 0.117 | 0.117 | 0.114 | 0.098 | 0.093 | 0.09 | 0.088 | 0.088 | 0.088 | 0.088 | 2.551 | 2.6 | 2.6 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -183.645 | -181.671 | -172.134 | -152.328 | -143.54 | -140.429 | -138.586 | -136.196 | -139.728 | -139.272 | -135.888 | -134.406 | -134.487 | -134.28 | -134.118 | -133.349 | -131.636 | -127.985 | -127.679 | -127.375 | -127.094 | -127.114 | -127.129 | -127.038 | -127.506 | -125.429 | -125.185 | -124.611 | -124.229 | -124.565 | -123.825 | -124.788 | -124.523 | -120.307 | -109.705 | -70.443 | -46.792 | -40.512 | -16.809 | -14.475 | -14.412 | -14.468 | -14.718 | -13.498 | -12.664 | -13.237 | -7.339 | 0.59 | 2.536 | 3.525 | 3.906 | 6.697 | 6.429 | 6.504 | 8.713 | 10.647 | 10.882 | 11.012 | 9.485 | 10.687 | 12.431 | 15.316 | 17.663 | 19.385 | 15.584 | 17.334 | 19.051 | 16.017 | 16.743 | -40.42 | -39.102 | -50.434 | -47.5 | -41.239 | -40.154 | -39.273 | -39.696 | -50.823 | -49.322 | -48.061 | -46.457 | -44.848 | -43.073 | -42.312 | -40.331 | -38.099 | -36.954 | -35.689 | -34.568 | -33.436 | -30.254 | -29.666 | -28.3 | -26.958 | -25.1 | -30.777 | -30.071 | -24.448 | -21.8 | -20.5 | -19.4 | -7.7 | -11 | -9 | -7.8 | -8.5 | -7 | -6.1 | -6.8 | -5 | -4.1 | -3.4 | -3.1 | -2.4 | -3.6 | -3.3 | -3.3 | -2.5 | -2.2 | -1.6 | -1.2 | 0.2 | 1.2 | 1.8 | 2.4 | 3.3 | 3.4 | 2.8 | 2.7 | 2.5 | 2.5 | 2.1 | 1.7 | 1.2 | 1.4 | 4.1 | -1.7 | -4.9 | -5.3 | -5.4 | -5.4 | -5.9 | -5.9 | -7.3 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.363 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -2 | 0 | -0.981 | -0.903 | -0.537 | -0.379 | -0.14 | -0.055 | 0.921 | 0.927 | 0 | 0 | -0.061 | -0.051 | -0.056 | -0.056 | -0.046 | -0.041 | -0.037 | -0.012 | -0.007 | 0.001 | 0.062 | 0.101 | 0.081 | 0.141 | 0.096 | 0.078 | 0.129 | 0.367 | 0.633 | 0.642 | 0.37 | 0.196 | 0.179 | 0.386 | 0.38 | 0.143 | 0.295 | 17.663 | -0.459 | -0.877 | -0.843 | -0.747 | -0.686 | -3.11 | -0.491 | -0.185 | -0.618 | -0.546 | -0.137 | -0.589 | -0.498 | 0.759 | -1.233 | -0.927 | -1.411 | -1.211 | -0.743 | -0.491 | -0.491 | -0.491 | -0.491 | -0.491 | -0.491 | -0.491 | -0.491 | -0.491 | -0.491 | -0.491 | -0.491 | -0.491 | -0.491 | -0.491 | -0.927 | -0.9 | -0.9 | -0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 221.092 | 218.161 | 218.403 | 218.245 | 217.632 | 217.265 | 216.69 | 216.267 | 215.783 | 215.174 | 149.276 | 149.037 | 148.922 | 148.806 | 142.652 | 137.848 | 137.22 | 137.156 | 136.876 | 136.749 | 136.74 | 136.727 | 136.714 | 136.701 | 138.174 | 137.515 | 136.631 | 127.864 | 127.787 | 127.681 | 127.576 | 127.393 | 127.197 | 126.931 | 124.898 | 124.344 | 124.203 | 124.095 | 123.98 | 123.721 | 123.6 | 123.542 | 123.51 | 123.249 | 123.189 | 123.133 | 123.078 | 122.772 | 122.707 | 122.645 | 122.523 | 121.968 | 121.616 | 121.22 | 121.062 | 120.646 | 120.279 | 119.608 | 118.998 | 93.79 | 93.374 | 93.353 | 76.288 | 96.24 | 97.081 | 97.558 | 96.56 | 77.182 | 76.58 | 73.204 | 72.067 | 68.754 | 67.672 | 66.518 | 65.113 | 62.416 | 60.201 | 59.571 | 56.377 | 54.934 | 54.803 | 52.76 | 50.196 | 49.016 | 48.501 | 46.792 | 45.925 | 45.538 | 45.538 | 43.95 | 37.994 | 37.045 | 36.021 | 35.156 | 35.158 | 35.158 | 35.158 | 30.663 | 30.6 | 30.5 | 30.4 | 25.4 | 25.1 | 25.2 | 25.3 | 19.9 | 19.8 | 19.5 | 19.5 | 19 | 18.7 | 18 | 17.7 | 19.9 | 19.7 | 18.3 | 16.9 | 14.6 | 13.8 | 15 | 15.1 | 14.5 | 13.1 | 12.9 | 14.2 | 12.6 | 12.7 | 13.7 | 13.6 | 13.7 | 14.5 | 14.4 | 14.5 | 13.7 | 13.7 | 10.7 | 10.2 | 9.5 | 8.9 | 8.9 | 9.2 | 9.7 | 9.7 | 9.3 |
Totaal eigen vermogen van aandeelhouders
| 37.728 | 36.743 | 46.522 | 66.172 | 74.343 | 77.088 | 78.354 | 80.321 | 76.304 | 76.151 | 13.435 | 14.678 | 14.482 | 14.573 | 8.567 | 6.514 | 7.598 | 11.185 | 11.21 | 11.508 | 11.78 | 11.747 | 11.719 | 9.797 | 10.8 | 11.23 | 10.662 | 2.778 | 3.241 | 3.038 | 3.758 | 3.578 | 3.649 | 6.907 | 15.475 | 54.121 | 77.64 | 83.807 | 107.395 | 109.479 | 109.426 | 109.315 | 109.057 | 110.021 | 110.803 | 110.235 | 116.117 | 123.718 | 125.659 | 126.54 | 126.781 | 129.067 | 128.684 | 128.629 | 130.688 | 131.932 | 131.625 | 131.064 | 129.133 | 105.07 | 106.161 | 109.178 | 111.833 | 115.397 | 112.023 | 114.288 | 115.1 | 92.724 | 90.422 | 32.493 | 32.977 | 17.898 | 19.819 | 25.334 | 24.558 | 22.83 | 21.442 | 7.675 | 6.281 | 5.606 | 7.279 | 7.306 | 6.761 | 6.337 | 7.802 | 8.322 | 8.597 | 9.475 | 10.597 | 10.138 | 9.187 | 8.821 | 9.161 | 9.635 | 11.495 | 5.818 | 6.524 | 7.839 | 10.5 | 11.7 | 12.7 | 17.7 | 14.1 | 16.2 | 17.5 | 11.4 | 12.8 | 13.4 | 12.7 | 14 | 14.6 | 14.6 | 14.6 | 17.5 | 16.1 | 15 | 13.6 | 12.1 | 11.6 | 13.4 | 13.9 | 14.7 | 14.3 | 14.7 | 16.6 | 17.1 | 16.1 | 16.5 | 16.3 | 16.2 | 17 | 16.5 | 16.2 | 14.9 | 15.1 | 14.8 | 8.5 | 4.6 | 3.6 | 3.5 | 3.8 | 3.8 | 3.8 | 2 |
Totaal eigen vermogen
| 37.728 | 36.743 | 46.522 | 66.172 | 74.343 | 77.088 | 78.354 | 80.321 | 76.304 | 76.151 | 13.435 | 14.678 | 14.482 | 14.573 | 8.567 | 6.514 | 7.598 | 11.185 | 11.21 | 11.508 | 11.78 | 11.747 | 11.719 | 9.797 | 10.8 | 11.23 | 10.662 | 2.778 | 3.241 | 3.038 | 3.758 | 3.578 | 3.649 | 6.907 | 15.475 | 54.121 | 77.64 | 83.807 | 107.395 | 109.479 | 109.426 | 109.315 | 109.057 | 110.021 | 110.803 | 110.235 | 116.117 | 123.718 | 125.659 | 126.54 | 126.781 | 129.067 | 128.684 | 128.629 | 130.688 | 131.932 | 131.625 | 131.064 | 129.133 | 105.07 | 106.161 | 109.178 | 111.833 | 115.397 | 112.023 | 114.288 | 115.1 | 101.116 | 98.784 | 37.244 | 37.678 | 23.103 | 24.778 | 27.142 | 26.326 | 23.564 | 22.268 | 8.11 | 7.152 | 6.709 | 8.166 | 9.83 | 7.257 | 7.202 | 8.589 | 8.872 | 9.208 | 9.921 | 11.173 | 10.664 | 11.404 | 11.036 | 10.338 | 10.741 | 12.653 | 6.947 | 7.648 | 8.819 | 11.1 | 12.3 | 13.6 | 21.8 | 18.2 | 20.5 | 22.1 | 11.5 | 12.8 | 13.4 | 12.7 | 16.3 | 17.2 | 17.1 | 16.2 | 18.4 | 16.6 | 15.6 | 14.3 | 12.9 | 12.6 | 14.5 | 15.2 | 17.1 | 17.1 | 17.7 | 19.6 | 20.5 | 19.5 | 19.8 | 19.6 | 17.9 | 17.2 | 16.8 | 16.4 | 14.9 | 15.1 | 14.8 | 8.5 | 4.6 | 3.6 | 3.5 | 3.8 | 3.8 | 3.8 | 2 |
Totaal passiva en aandeelhoudersvermogen
| 73.677 | 70.27 | 80.444 | 108.157 | 112.808 | 114.969 | 118.32 | 118.994 | 108.976 | 105.018 | 17.663 | 17.597 | 17.627 | 17.65 | 12.363 | 9.606 | 9.69 | 13.664 | 13.467 | 14.157 | 14.382 | 14.589 | 14.778 | 15.242 | 14.772 | 14.697 | 15.316 | 14.893 | 15.808 | 16.325 | 16.767 | 18.654 | 19.038 | 22.815 | 33.132 | 71.502 | 95.418 | 101.499 | 123.523 | 125.511 | 124.634 | 128.777 | 126.801 | 125.356 | 135.616 | 135.565 | 140.827 | 148.186 | 147.283 | 148.221 | 162.439 | 165.056 | 158.835 | 152.686 | 156.016 | 148.802 | 144.293 | 144.101 | 146.723 | 115.883 | 118.098 | 121.521 | 142.631 | 144.907 | 137.017 | 135.339 | 131.404 | 108.532 | 123.216 | 49.785 | 51.901 | 38.85 | 37.318 | 39.363 | 38.107 | 39.875 | 41.869 | 35.057 | 30.704 | 29.777 | 29.817 | 30.831 | 23.93 | 26.051 | 26.157 | 27.064 | 29.692 | 29.802 | 30.538 | 30.295 | 31.409 | 30.788 | 30.465 | 30.571 | 31.858 | 30.953 | 30.876 | 28.778 | 30.5 | 32.1 | 33.4 | 44.4 | 40.3 | 43 | 45 | 31.8 | 33.1 | 33.8 | 30.4 | 37.8 | 38.8 | 35.9 | 34.8 | 35 | 35.2 | 34.5 | 34.2 | 33.3 | 32.8 | 33.1 | 33.1 | 34.5 | 36.5 | 37.7 | 24.3 | 24.6 | 24.7 | 24.4 | 24.8 | 21.4 | 20.8 | 20.4 | 20.5 | 20.6 | 21.1 | 21.1 | 13.2 | 9.8 | 8.7 | 9 | 9.9 | 10.1 | 11.6 | 12.1 |