USANA Health Sciences, Inc.
NYSE:USNA
33.77 (USD) • At close January 15, 2025
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 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 364.889 | 332.423 | 328.336 | 330.42 | 307.081 | 300.183 | 295.454 | 288.42 | 246.879 | 230.37 | 237.753 | 239.832 | 248.695 | 265.368 | 256.964 | 311.917 | 278.418 | 227.368 | 194.098 | 234.83 | 182.748 | 231.353 | 225.041 | 214.326 | 239.751 | 256.326 | 266.197 | 247.131 | 191.745 | 229.365 | 176.32 | 175.774 | 134.543 | 112.398 | 150.501 | 143.21 | 174.195 | 150.929 | 128.569 | 111.126 | 87.738 | 118.267 | 142.733 | 137.343 | 115.349 | 96.056 | 71.047 | 70.839 | 76.601 | 65.538 | 71.164 | 50.353 | 36.317 | 24.944 | 32.718 | 24.222 | 22.928 | 28.427 | 21.523 | 13.658 | 13.265 | 11.17 | 9.747 | 13.281 | 13.699 | 9.982 | 17.566 | 12.865 | 11.718 | 9.876 | 32.496 | 27.029 | 20.977 | 9.173 | 25.505 | 10.579 | 31.321 | 20.428 | 22.033 | 15.067 | 21.445 | 13.798 | 14.861 | 18.965 | 10.335 | 13.964 | 5.485 | 6.686 | 6.274 | 4.472 | 3.269 | 2.465 | 4.105 | 3.165 | 2.46 | 2.9 | 4.012 | 3.956 | 2.393 | 1.4 | 1.5 | 2.2 | 3.4 | 2.6 | 3.3 | 5.8 | 4 | 2.6 | 2.8 | 2.2 | 1.3 | 1.1 | 1.5 | 1.9 | 2.4 | 3 | 2.9 | 0.2 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.999 | 26.854 | 63.539 | 81.673 | 42.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.374 | 4.428 | 8.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 364.889 | 332.423 | 328.336 | 330.42 | 307.081 | 300.183 | 295.454 | 288.42 | 246.879 | 230.37 | 237.753 | 239.832 | 248.695 | 265.368 | 256.964 | 311.917 | 278.418 | 227.368 | 194.098 | 234.83 | 182.748 | 234.352 | 251.895 | 277.865 | 321.424 | 298.759 | 266.197 | 247.131 | 191.745 | 229.365 | 176.32 | 175.774 | 134.543 | 112.398 | 150.501 | 143.21 | 174.195 | 150.929 | 128.569 | 111.126 | 87.738 | 121.641 | 147.161 | 145.985 | 115.349 | 96.056 | 71.047 | 70.839 | 76.601 | 65.538 | 71.164 | 50.353 | 36.317 | 24.944 | 32.718 | 24.222 | 22.928 | 28.427 | 21.523 | 13.658 | 13.265 | 11.17 | 9.747 | 13.281 | 13.699 | 9.982 | 17.566 | 12.865 | 11.718 | 9.876 | 32.496 | 27.029 | 20.977 | 9.173 | 25.505 | 10.579 | 31.321 | 20.428 | 22.033 | 15.067 | 21.445 | 13.798 | 14.861 | 18.965 | 10.335 | 13.964 | 5.485 | 6.686 | 6.274 | 4.472 | 3.269 | 2.465 | 4.105 | 3.165 | 2.46 | 2.9 | 4.012 | 3.956 | 2.393 | 1.4 | 1.5 | 2.2 | 3.4 | 2.6 | 3.3 | 5.8 | 4 | 2.6 | 2.8 | 2.2 | 1.3 | 1.1 | 1.5 | 1.9 | 2.4 | 3 | 2.9 | 0.2 |
Nettovorderingen
| 0 | 0 | 0 | 7.201 | 0 | 0 | 0 | 7.213 | -24.975 | 0 | -28.451 | 7.163 | 0 | 0 | 0 | 7.42 | -29.447 | -28.302 | -29.835 | 8.762 | -23.478 | 0 | 0 | 14.031 | 0 | 0 | -31.471 | 13.457 | -31.373 | -32.051 | -33.161 | 17.044 | -39.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.602 | 0 | -28.252 | -19.633 | 8.239 | 0 | 0 | 0 | 5.658 | 6.843 | 0 | 4.062 | 6.843 | -0.552 | 0 | 2.613 | 3.28 | 0 | 0 | 0 | 6.941 | 6.544 | 0 | 4.804 | 6.863 | 6.407 | 3.112 | 3.238 | 5.082 | 4.477 | 0 | 3.881 | 3.537 | 2.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.675 | 1.083 | 0.421 | 0.362 | 0 | 2.807 | 1.257 | 0.8 | 1 | 1.3 | 1.5 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 | 0 | 0.5 | 0 | 0.1 | 0 | 0 | 0 | 0.1 |
Voorraad
| 63.984 | 61.832 | 60.87 | 61.454 | 60.081 | 61.962 | 64.49 | 67.089 | 67.278 | 84.171 | 97.581 | 98.318 | 96.316 | 89.587 | 87.646 | 90.224 | 78.167 | 69.279 | 60.568 | 68.905 | 76.141 | 88.127 | 86.465 | 81.948 | 81.11 | 74.123 | 68.128 | 62.918 | 63.334 | 68.688 | 69.68 | 64.81 | 74.146 | 71.332 | 67.554 | 66.119 | 61.58 | 54.022 | 50.959 | 45.248 | 42.584 | 44.528 | 46.89 | 47.242 | 45.671 | 41.712 | 42.974 | 36.481 | 33.296 | 33.805 | 35.286 | 36.968 | 36.199 | 35.381 | 33.79 | 34.078 | 32.605 | 30.789 | 27.404 | 25.761 | 25.615 | 24.656 | 27.397 | 23.879 | 22.011 | 22.038 | 21.08 | 19.439 | 21.058 | 20.81 | 21.9 | 22.483 | 22.497 | 20.458 | 21.295 | 22.223 | 25.518 | 22.044 | 22.624 | 17.722 | 16.195 | 13.574 | 14.715 | 14.069 | 13.042 | 9.449 | 8.607 | 9.119 | 8.822 | 8.984 | 9.554 | 9.533 | 10.274 | 10.461 | 9.668 | 10.88 | 12.862 | 11.924 | 10.716 | 9.9 | 10.2 | 9.8 | 10.6 | 10.5 | 9.5 | 8.5 | 8.6 | 6.5 | 6.1 | 5.3 | 5.5 | 6.4 | 5.5 | 4 | 2.7 | 2.1 | 1.5 | 0.3 |
Overige vlottende activa
| 22.318 | 24.826 | 31.864 | 18.671 | 23.298 | 25.501 | 35.934 | 21.66 | 51.972 | 26.035 | 56.902 | 19.804 | 23.134 | 26.458 | 26.921 | 15.725 | 58.894 | 56.604 | 61.932 | 16.782 | 47.567 | 26.304 | 30.937 | 18.491 | 32.12 | 31.359 | 63.272 | 16.653 | 62.746 | 64.16 | 66.322 | 20.233 | 78.667 | 38.131 | 25.349 | 34.935 | 34.049 | 39.864 | 31.94 | 34.553 | 32.19 | 35.756 | 32.308 | 35.818 | 35.105 | 56.504 | 39.266 | 16.986 | 28.754 | 24.163 | 18.884 | 13.08 | 10.618 | 18.932 | 13.139 | 15.129 | 17.777 | 11.91 | 9.091 | 9.227 | 11.465 | 12.904 | 12.162 | 8.573 | 7.526 | 12.256 | 7.256 | 6.825 | 6.434 | 10.135 | 6.261 | 6.021 | 5.071 | 8.58 | 5.717 | 5.491 | 4.178 | 7.611 | 8.628 | 8.034 | 5.669 | 5.327 | 5.299 | 5.215 | 3.543 | 3.63 | 3.101 | 3.102 | 2.442 | 2.921 | 2.723 | 2.191 | 1.787 | 2.041 | 1.475 | 2.785 | 5.153 | 2.811 | 3.097 | 2.9 | 5.1 | 3.9 | 3.4 | 3.7 | 4.2 | 3.2 | 2.5 | 2.1 | 1.8 | 1.3 | 1.1 | 1 | 0.8 | 0.6 | 0.2 | 0.3 | 0.1 | 0 |
Totaal vlottende activa
| 451.191 | 419.081 | 421.07 | 416.565 | 390.46 | 387.646 | 395.878 | 384.382 | 341.154 | 342.077 | 363.785 | 365.117 | 368.425 | 381.506 | 373.18 | 425.286 | 386.032 | 324.949 | 286.763 | 329.279 | 282.978 | 348.783 | 370.179 | 392.335 | 434.762 | 404.659 | 366.126 | 340.159 | 286.452 | 330.162 | 279.161 | 277.861 | 248.112 | 221.861 | 243.404 | 244.264 | 269.824 | 244.815 | 211.468 | 190.927 | 162.512 | 201.925 | 226.359 | 229.045 | 196.125 | 166.02 | 133.654 | 132.545 | 138.651 | 123.506 | 125.334 | 106.059 | 89.977 | 79.257 | 83.709 | 80.272 | 72.758 | 71.126 | 60.631 | 51.926 | 50.345 | 48.73 | 49.306 | 52.674 | 49.78 | 44.276 | 50.706 | 45.992 | 45.617 | 43.933 | 63.895 | 60.615 | 53.022 | 38.211 | 56.398 | 41.83 | 63.45 | 50.083 | 53.285 | 40.823 | 43.309 | 32.699 | 34.875 | 38.249 | 26.92 | 27.043 | 17.193 | 18.907 | 17.538 | 16.377 | 15.546 | 14.189 | 16.841 | 16.75 | 14.024 | 16.927 | 22.027 | 21.498 | 17.463 | 15 | 17.8 | 17.2 | 18.9 | 17.1 | 17.3 | 17.7 | 15.4 | 11.3 | 10.9 | 8.9 | 7.9 | 9 | 7.8 | 6.6 | 5.3 | 5.4 | 4.5 | 0.6 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 98.033 | 97.686 | 98.186 | 117.485 | 95.159 | 95.736 | 96.798 | 97.773 | 95.228 | 97.827 | 100.792 | 101.78 | 100.957 | 97.849 | 98.622 | 100.445 | 99.4 | 98.435 | 97.246 | 95.233 | 91.515 | 92.637 | 91.994 | 92.025 | 93.555 | 96.845 | 101.357 | 102.847 | 102.146 | 102.534 | 102.035 | 101.267 | 103.916 | 94.729 | 94.606 | 87.982 | 78.525 | 73.939 | 73.374 | 71.164 | 66.31 | 65.859 | 58.843 | 59.18 | 60.432 | 58.796 | 60.715 | 61.751 | 62.052 | 60.343 | 61.188 | 60.754 | 59.756 | 60.564 | 56.8 | 57.568 | 58.326 | 56.035 | 56.625 | 57.241 | 57.289 | 56.994 | 56.359 | 56.762 | 59.392 | 60.163 | 55.888 | 52.061 | 45.838 | 42.293 | 37.979 | 30.323 | 25.764 | 23.777 | 23.489 | 23.302 | 22.737 | 23.233 | 23.473 | 23.194 | 23.689 | 24.062 | 22.02 | 20.195 | 19.591 | 18.73 | 18.478 | 18.405 | 17.735 | 18.301 | 18.792 | 19.489 | 20.5 | 20.174 | 19.247 | 17.614 | 17.437 | 16.953 | 21.079 | 21.5 | 21 | 22.9 | 22.4 | 22.8 | 18.8 | 16.3 | 15.5 | 13.9 | 12.9 | 11.8 | 11.6 | 11.5 | 10.1 | 7.7 | 5.7 | 4.6 | 3 | 1.1 |
Goodwill
| 17.196 | 16.837 | 16.902 | 17.102 | 16.801 | 16.859 | 17.411 | 17.368 | 17.104 | 17.402 | 17.661 | 17.668 | 17.51 | 17.467 | 17.31 | 17.367 | 16.894 | 16.521 | 16.493 | 16.636 | 16.456 | 16.829 | 17.073 | 16.815 | 16.829 | 17.224 | 17.797 | 17.417 | 17.167 | 16.966 | 16.801 | 16.715 | 17.138 | 17.159 | 17.46 | 17.432 | 17.675 | 17.948 | 18.055 | 17.941 | 18.092 | 17.919 | 17.933 | 18.243 | 18.105 | 17.969 | 17.933 | 17.89 | 17.797 | 17.675 | 17.776 | 17.74 | 17.596 | 16.93 | 16.93 | 16.93 | 16.93 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.687 | 4.267 | 4.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29.237 | 28.637 | 29.105 | 29.919 | 29.462 | 29.997 | 31.971 | 32.432 | 32.158 | 34.371 | 30.124 | 30.442 | 30.312 | 30.489 | 30.345 | 30.796 | 29.748 | 29.008 | 29.071 | 29.84 | 29.667 | 31.129 | 32.227 | 31.811 | 32.217 | 33.811 | 35.969 | 35.154 | 34.728 | 34.449 | 34.273 | 34.349 | 36.13 | 36.576 | 37.984 | 38.269 | 39.506 | 40.763 | 41.25 | 40.952 | 41.482 | 41.015 | 41.21 | 42.329 | 42.078 | 41.812 | 41.963 | 42.085 | 42.022 | 41.846 | 42.495 | 42.637 | 42.37 | 40.105 | 40.36 | 40.616 | 40.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.687 | 4.267 | 4.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 46.433 | 45.474 | 46.007 | 47.021 | 46.263 | 46.856 | 49.382 | 49.8 | 49.262 | 51.773 | 47.785 | 48.11 | 47.822 | 47.956 | 47.655 | 48.163 | 46.642 | 45.529 | 45.564 | 46.476 | 46.123 | 47.958 | 49.3 | 48.626 | 49.046 | 51.035 | 53.766 | 52.571 | 51.895 | 51.415 | 51.074 | 51.064 | 53.268 | 53.735 | 55.444 | 55.701 | 57.181 | 58.711 | 59.305 | 58.893 | 59.574 | 58.934 | 59.143 | 60.572 | 60.183 | 59.781 | 59.896 | 59.975 | 59.819 | 59.521 | 60.271 | 60.377 | 59.966 | 16.93 | 16.93 | 57.546 | 16.93 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.69 | 5.687 | 4.267 | 4.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22.852 | 22.752 | -0 | 2.826 | 22.742 | 22.758 | 22.912 | 2.9 | 23.485 | 25.094 | 23.819 | 23.821 | 23.102 | 23.09 | 23.046 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.607 | -2.358 | -1.711 | -2.622 | -2.519 | -2.217 | -2.116 | -2.533 | -2.698 | -2.637 | -2.857 | -2.98 | -2.711 | -2.369 | -2.049 | -2.462 | -2.659 | -2.431 | 0 | 0 | -2.532 | -3.166 | -3.004 | -2.719 | -2.431 | -2.339 | -2.226 | -2.316 | -1.669 | -1.717 | -1.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.823 | 18.19 | 11.347 | 13.284 | 15.135 | 15.914 | 7.868 | 9.799 | 13.019 | 11.265 | 4.542 | 4.839 | 5.465 | 5.486 | 5.164 | 4.64 | 4.618 | 3.741 | 2.756 | 3.09 | 5.267 | 5.473 | 3.249 | 3.348 | 3.771 | 3.609 | 3.098 | 2.859 | 28.577 | 18.081 | 17.321 | 18.292 | 15.404 | 15.892 | 13.812 | 9.844 | 8.352 | 5.998 | 5.861 | 5.933 | 5.597 | 5.515 | 5.695 | 5.519 | 3.562 | 4.38 | 6.149 | 5.956 | 6.705 | 10.913 | 11.248 | 11.033 | 13.486 | 2.607 | 2.358 | 1.711 | 2.622 | 2.519 | 2.217 | 2.116 | 2.533 | 2.698 | 2.637 | 2.857 | 2.98 | 2.711 | 2.369 | 2.049 | 2.462 | 2.659 | 2.431 | 0 | 0 | 2.532 | 3.166 | 3.004 | 2.719 | 2.431 | 2.339 | 2.226 | 2.316 | 1.669 | 1.717 | 1.921 | 0 | 1.772 | 1.526 | 0 | 0.6 | 0.7 | 0.8 | 1 | 0.035 | 0.096 | 0.096 | 0.73 | 0.938 | 0 | 0 | 0 | 0.6 | 0.6 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 35.976 | 28.236 | 52.665 | 35.576 | 31.389 | 33.77 | 32.695 | 51.895 | 33.915 | 29.923 | 32.196 | 34.073 | 33.175 | 35.562 | 36.845 | 42.353 | 40.84 | 39.497 | 41.421 | 42.856 | 37.158 | 37.55 | 36.861 | 18.129 | 18.247 | 19.136 | 21.598 | 20.833 | 21.581 | 22.588 | 22.422 | 22.158 | 22.908 | 23.445 | 24.461 | 25.446 | 25.046 | 25.047 | 25.04 | 23.667 | 22.937 | 22.688 | 21.426 | 14.154 | 11.031 | 9.947 | 8.243 | 7.128 | 7.057 | 6.729 | 6.471 | 6.273 | 6.108 | 49.177 | 49.42 | 8.416 | 53.515 | 10.821 | 9.106 | 8.581 | 8.15 | 8.54 | 8.401 | 7.446 | 6.28 | 6.016 | 5.732 | 5.385 | 4.503 | 4.052 | 3.457 | 3.374 | 2.349 | 2.612 | 2.771 | 2.886 | 2.864 | 2.812 | 3.03 | 1.957 | 2.597 | 2.498 | 2.495 | 2.416 | 2.342 | 0.297 | 0.517 | 1.801 | 1.155 | 1.102 | 0.854 | 0.676 | 0.891 | 0.861 | 0.85 | 0.221 | -0.588 | 0.193 | 0.194 | 0.3 | -0.1 | -0.6 | -0.7 | -0.5 | 0.6 | -0.3 | 0.2 | 0.8 | 0.4 | 0.6 | 0.1 | 0.5 | 0.4 | 0.5 | 0.4 | 0.2 | 0.3 | 0 |
Totaal niet-vlottende activa
| 220.117 | 212.338 | 208.205 | 216.192 | 210.688 | 215.034 | 209.655 | 212.167 | 214.909 | 215.882 | 209.134 | 212.623 | 210.521 | 209.943 | 211.332 | 215.601 | 191.5 | 187.202 | 186.987 | 187.655 | 180.063 | 183.618 | 181.404 | 162.128 | 164.619 | 170.625 | 179.819 | 179.11 | 204.199 | 194.618 | 192.852 | 192.781 | 195.496 | 187.801 | 188.323 | 178.973 | 169.104 | 163.695 | 163.58 | 159.657 | 154.418 | 152.996 | 145.107 | 139.425 | 135.208 | 132.904 | 135.003 | 134.81 | 135.633 | 137.506 | 139.178 | 138.437 | 139.316 | 126.671 | 123.15 | 123.53 | 128.771 | 72.546 | 71.421 | 71.512 | 71.129 | 71.224 | 70.45 | 69.898 | 71.362 | 71.869 | 67.31 | 63.136 | 56.031 | 52.035 | 47.126 | 39.387 | 33.803 | 32.079 | 31.95 | 31.878 | 31.291 | 31.735 | 32.193 | 30.841 | 31.976 | 32.25 | 30.202 | 26.878 | 26.193 | 20.799 | 20.521 | 20.206 | 19.49 | 20.103 | 20.446 | 21.165 | 21.426 | 21.131 | 20.193 | 18.565 | 17.787 | 17.146 | 21.273 | 21.8 | 21.5 | 22.9 | 22.4 | 22.9 | 19.8 | 16.4 | 16.1 | 15.1 | 13.5 | 12.6 | 11.8 | 12.1 | 10.5 | 8.2 | 6.1 | 4.8 | 3.3 | 1.1 |
Totaal activa
| 671.308 | 631.419 | 629.275 | 632.757 | 601.148 | 602.68 | 605.533 | 596.549 | 556.063 | 557.959 | 572.919 | 577.74 | 578.946 | 591.449 | 584.512 | 640.887 | 577.532 | 512.151 | 473.75 | 516.934 | 463.041 | 532.401 | 551.583 | 554.463 | 599.381 | 575.284 | 545.945 | 519.269 | 490.651 | 524.78 | 472.013 | 470.642 | 443.608 | 409.662 | 431.727 | 423.237 | 438.928 | 408.51 | 375.048 | 350.584 | 316.93 | 354.921 | 371.466 | 368.47 | 331.333 | 298.924 | 268.657 | 267.355 | 274.284 | 261.012 | 264.512 | 244.496 | 229.293 | 205.928 | 206.859 | 203.802 | 201.529 | 143.672 | 132.052 | 123.438 | 121.474 | 119.954 | 119.756 | 122.572 | 121.142 | 116.145 | 118.016 | 109.128 | 101.648 | 95.968 | 111.021 | 100.002 | 86.825 | 70.29 | 88.348 | 73.708 | 94.741 | 81.818 | 85.478 | 71.664 | 75.285 | 64.949 | 65.077 | 65.127 | 53.113 | 47.842 | 37.714 | 39.113 | 37.028 | 36.48 | 35.992 | 35.354 | 38.267 | 37.881 | 34.217 | 35.492 | 39.814 | 38.644 | 38.736 | 36.8 | 39.3 | 40.1 | 41.3 | 40 | 37.1 | 34.1 | 31.5 | 26.4 | 24.4 | 21.5 | 19.7 | 21.1 | 18.3 | 14.8 | 11.4 | 10.2 | 7.8 | 1.7 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 7.041 | 6.648 | 8.266 | 10.07 | 9.321 | 9.273 | 10.511 | 11.049 | 10.362 | 10.175 | 11.248 | 13.508 | 13.706 | 13.144 | 11.952 | 18.195 | 14.173 | 10.942 | 11.824 | 12.525 | 8.605 | 11.694 | 11.7 | 9.947 | 14.467 | 12.379 | 12.681 | 11.787 | 9.29 | 7.444 | 8.839 | 9.04 | 10.586 | 10.076 | 7.992 | 10.043 | 9.498 | 9.038 | 9.474 | 7.779 | 6.551 | 6.408 | 6.083 | 9.502 | 8.061 | 7.285 | 8.152 | 7.04 | 6.906 | 6.408 | 7.572 | 7.952 | 9.096 | 8.345 | 7.93 | 6.445 | 8.485 | 7.121 | 5.396 | 5.81 | 5.628 | 4.697 | 7.64 | 6.879 | 9.384 | 8.753 | 7.932 | 8.111 | 7.91 | 9.337 | 7.201 | 10.241 | 8.928 | 6.303 | 5.652 | 4.955 | 6.938 | 4.814 | 5.121 | 5.106 | 8.029 | 4.103 | 5.326 | 5.215 | 5.045 | 4.456 | 2.956 | 2.666 | 3.003 | 3.032 | 2.372 | 2.627 | 4.605 | 4.386 | 3.511 | 3.352 | 4.482 | 5.368 | 3.431 | 4.1 | 3.8 | 2.9 | 1.6 | 4.2 | 3.5 | 3.5 | 4.6 | 3.2 | 3.2 | 3.1 | 3.7 | 4.7 | 3.4 | 1.7 | 1.6 | 1.2 | 0.5 | 0.2 |
Kortlopende schulden
| 0 | 0 | 1.32 | 8.064 | 0 | 0 | 0 | 6.892 | 0 | 0 | 10 | 7.08 | 0 | 0 | 0 | 8.616 | 0 | 0 | 0 | 8.323 | 7.158 | 6.782 | 6.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 6.358 | 4.204 | 3.617 | 4.932 | 6.098 | 7.308 | 7.158 | 5.016 | 0 | 11.71 | 9.107 | 7.862 | 4.8 | 6.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.9 | 1 | 1 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 3.297 | 0 | 0 | 0 | 16.207 | 0 | 0 | 0 | 16.523 | 0 | 0 | 0 | 20.267 | 0 | 0 | 0 | 16.534 | 0 | 0 | 0 | 20.768 | 0 | 0 | 0 | 23.682 | 0 | 0 | 0 | 17.45 | 0 | 0 | 0 | 15.67 | 0 | 0 | 0 | 13.753 | 0 | 0 | 0 | 11.363 | 0 | 0 | 0 | 5.983 | 0 | 0 | 0 | 8.403 | 6.97 | 0 | 10.333 | 6.242 | 0 | 0 | 9.017 | 3.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.214 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13.91 | 0 | 0 | 19.458 | 20.875 | 13.322 | 0 | 20.879 | 19.635 | 16.163 | 16.897 | 16.771 | 15.952 | 0 | 0 | 0 | 13.852 | -7.158 | -6.782 | -6.764 | 15.055 | 0 | 0 | 0 | 16.999 | 0 | 0 | 0 | 21.464 | 0 | 0 | 0 | 17.637 | 0 | 0 | 0 | 15.717 | 0 | 0 | 0 | 16.058 | 0 | 0 | 0 | 15.601 | 0 | 0 | 0 | 10.065 | 10.162 | 0 | 9.524 | 11.772 | -19 | 0 | 7.475 | 7.387 | 0 | 0 | 0 | 6.588 | 7.842 | 0 | 0 | 4.302 | 4.315 | 4.468 | 3.394 | 3.902 | 2.797 | 3.307 | 2.904 | 0 | 1.614 | 0 | 0 | 0 | 0 | 0 | 0 | 1.921 | 1.166 | 1.168 | 0 | 0.973 | 0.973 | 1.212 | 0.962 | 0.75 | 0.046 | 0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 107.738 | 97.248 | 103.045 | 83.504 | 103.238 | 104.566 | 119.711 | 88.81 | 115.484 | 123.419 | 136.719 | 104.044 | 144.258 | 139.856 | 139.5 | 105.043 | 146.69 | 128.775 | 112.68 | 84.864 | 113.883 | 110.283 | 111.528 | 115.325 | 138.419 | 124.371 | 113.687 | 88.715 | 112.137 | 127.93 | 102.023 | 90.537 | 116.648 | 117.902 | 104.758 | 105.699 | 104.967 | 103.818 | 100.878 | 87.173 | 88.912 | 82.297 | 73.861 | 75.006 | 74.474 | 67.328 | 61.894 | 57.821 | 59.881 | 60.341 | 54.817 | 33.276 | 33.061 | 46.144 | 26.519 | 33.165 | 43.021 | 36.523 | 22.272 | 23.314 | 34.259 | 32.4 | 35.848 | 41.067 | 27.033 | 33.326 | 29.654 | 27.772 | 28.192 | 30.697 | 28.671 | 25.662 | 23.157 | 21.172 | 21.72 | 19.698 | 17.694 | 20.706 | 18.526 | 17.644 | 18.618 | 15.197 | 16.069 | 14.704 | 14.289 | 11.653 | 9.673 | 4.468 | 7.613 | 6.431 | 6.115 | 4.364 | 5.701 | 5.191 | 5.159 | 11.267 | 4.618 | 5.796 | 8.213 | 7.4 | 10 | 5.3 | 6.2 | 4.5 | 6.1 | 6.1 | 5.3 | 3.5 | 3.7 | 3.1 | 2.4 | 0 | 3.1 | 2.8 | 1.8 | 2.4 | 1.7 | 0.1 |
Totaal kortlopende verplichtingen
| 114.779 | 103.896 | 112.631 | 118.845 | 112.559 | 113.839 | 130.222 | 143.833 | 125.846 | 133.594 | 157.967 | 160.79 | 157.964 | 153 | 151.452 | 168.073 | 160.863 | 139.717 | 124.504 | 136.098 | 129.646 | 128.759 | 129.992 | 148.686 | 152.886 | 136.75 | 126.368 | 141.183 | 121.427 | 135.374 | 110.862 | 138.491 | 128.434 | 127.978 | 112.75 | 131.412 | 114.465 | 112.856 | 110.352 | 108.705 | 105.463 | 88.705 | 79.944 | 95.871 | 82.535 | 74.613 | 70.046 | 70.844 | 66.787 | 66.749 | 62.389 | 59.696 | 59.289 | 54.489 | 54.306 | 57.624 | 70.506 | 43.644 | 44.16 | 40.478 | 39.887 | 37.097 | 43.488 | 54.534 | 44.259 | 42.079 | 37.586 | 40.185 | 40.417 | 79.017 | 39.266 | 39.805 | 34.882 | 30.782 | 30.276 | 26.556 | 26.246 | 25.52 | 23.647 | 22.75 | 26.647 | 19.3 | 21.395 | 19.919 | 20.5 | 16.109 | 12.646 | 17.679 | 15.793 | 14.292 | 14.381 | 13.839 | 17.614 | 17.194 | 13.686 | 14.619 | 20.81 | 20.271 | 19.506 | 16.3 | 20.2 | 8.2 | 7.8 | 8.7 | 9.6 | 9.6 | 9.9 | 6.7 | 6.9 | 6.2 | 6.1 | 8.6 | 7.5 | 5.5 | 3.4 | 3.6 | 2.2 | 0.3 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.574 | 12.65 | 11.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 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 | 17 | 28.17 | 33.9 | 34.99 | 30.65 | 9.835 | 28 | 28 | 34.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.646 | 3.429 | 4.286 | 5.143 | 6 | 6.5 | 7 | 7.5 | 8 | 6 | 6.5 | 7 | 7.5 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | -5.141 | -2.58 | 0 | 0 | -7.68 | 0 | 0 | 0 | -10.215 | 0 | 0 | 0 | -12.856 | -19.304 | -16.774 | -17.908 | -17.274 | -12.574 | -12.65 | -11.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.602 | -0.7 | -0.8 | -1 | 0 | 0 | 0 | 0 | -0.588 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4.727 | 4.653 | 5.113 | 4.552 | 4.747 | 4.796 | 5.575 | 4.071 | 4.801 | 5.142 | 11.419 | 7.497 | 7.84 | 4.806 | 13.975 | 12.009 | 8.248 | 6.584 | 13.73 | 10.282 | 5.433 | 5.787 | 17.507 | 13.367 | 9.848 | 8.125 | 17.475 | 13.73 | 5.249 | 4.965 | 5.952 | 5.499 | 5.971 | 6.244 | 6.874 | 9.822 | 10.03 | 10.068 | 10.279 | 10.601 | 10.763 | 10.672 | 10.577 | 10.866 | 9.022 | 9.109 | 10.054 | 10.001 | 9.571 | 9.638 | 10.16 | 9.948 | 9.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.495 | 1.571 | 1.071 | 0.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0.695 | 0.602 | 0.744 | 0.756 | 0.988 | 0 | 0 | 0 | 0 | 0.669 | 0.099 | 0.002 | 0 | 0.6 | 0.6 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 18.715 | 10.662 | 11.543 | 12.158 | 13.448 | 15.221 | 14.382 | 14.173 | 14.317 | 15.542 | 13.587 | 14.329 | 14.063 | 15.02 | 16.308 | 19.155 | 19.304 | 16.774 | 17.908 | 18.842 | 1.102 | 1.049 | 1.062 | 1.264 | 1.058 | 1.128 | 1.124 | 1.146 | 1.163 | 1.299 | 1.266 | 1.365 | 1.494 | 1.515 | 1.189 | 1.151 | 1.044 | 1.062 | 1.11 | 1.114 | 1.256 | 1.29 | 1.204 | 1.211 | 1.127 | 1.196 | 0.909 | 0.938 | 0.946 | 0.998 | 0.901 | 0.942 | 0.969 | 1.02 | 0.972 | 1.012 | 1.076 | 1.47 | 1.526 | 1.587 | 1.743 | 1.885 | 1.618 | 1.212 | 2.836 | 2.82 | 2.728 | 2.305 | 1.673 | 0 | 0 | 0 | 0 | 0.069 | 0.832 | 1.414 | 1.495 | 0 | 0 | 0 | 0 | 0.772 | 0.74 | 0 | 0.685 | 0.633 | 0.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 |
Totaal niet-vlottende verplichtingen
| 23.442 | 15.315 | 16.656 | 16.71 | 18.195 | 20.017 | 19.957 | 18.244 | 19.118 | 20.684 | 25.006 | 21.826 | 21.903 | 19.826 | 30.283 | 31.164 | 27.552 | 23.358 | 31.638 | 29.124 | 19.109 | 19.486 | 30.374 | 14.631 | 10.906 | 9.253 | 18.599 | 14.876 | 6.412 | 6.264 | 7.218 | 6.864 | 7.465 | 7.759 | 74.063 | 10.973 | 11.074 | 11.13 | 11.389 | 11.715 | 12.019 | 11.962 | 11.781 | 12.077 | 10.149 | 10.305 | 10.963 | 10.939 | 10.517 | 10.636 | 11.061 | 10.89 | 10.865 | 1.02 | 0.972 | 1.012 | 1.076 | 1.47 | 1.526 | 8.587 | 18.743 | 30.055 | 35.518 | 36.202 | 33.486 | 12.655 | 30.728 | 30.305 | 36.298 | 0 | 0 | 0 | 0 | 0.069 | 0.832 | 1.414 | 1.495 | 1.495 | 1.571 | 1.071 | 0.911 | 0.772 | 0.74 | 0.837 | 0.685 | 0.633 | 0.725 | 3.341 | 4.031 | 5.03 | 5.899 | 6.988 | 6.5 | 7 | 7.5 | 8 | 6.669 | 6.599 | 7.002 | 7.6 | 8.6 | 0.5 | 0.7 | 0.7 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 1.1 | 1 | 0 | 0 | -0.1 | 0 |
Totaal passiva
| 138.221 | 119.211 | 129.287 | 135.555 | 130.754 | 133.856 | 150.179 | 162.077 | 144.964 | 154.278 | 182.973 | 182.616 | 179.867 | 172.826 | 181.735 | 199.237 | 188.415 | 163.075 | 156.142 | 165.222 | 148.755 | 148.245 | 160.366 | 163.317 | 163.792 | 146.003 | 144.967 | 156.059 | 127.839 | 141.638 | 118.08 | 145.355 | 135.899 | 135.737 | 186.813 | 142.385 | 125.539 | 123.986 | 121.741 | 120.42 | 117.482 | 100.667 | 91.725 | 107.948 | 92.684 | 84.918 | 81.009 | 81.783 | 77.304 | 77.385 | 73.45 | 70.586 | 70.154 | 55.509 | 55.278 | 58.636 | 71.582 | 45.114 | 45.686 | 49.065 | 58.63 | 67.152 | 79.006 | 90.736 | 77.745 | 54.734 | 68.314 | 70.49 | 76.715 | 79.017 | 39.266 | 39.805 | 34.882 | 30.851 | 31.108 | 27.97 | 27.741 | 27.015 | 25.218 | 23.821 | 27.558 | 20.072 | 22.135 | 20.756 | 21.185 | 16.742 | 13.371 | 21.02 | 19.824 | 19.322 | 20.28 | 20.827 | 24.114 | 24.194 | 21.186 | 22.619 | 27.479 | 26.87 | 26.508 | 23.9 | 28.8 | 8.7 | 8.5 | 9.4 | 10 | 10 | 10.2 | 7.1 | 7.2 | 6.4 | 6.2 | 8.7 | 7.5 | 5.5 | 3.4 | 3.6 | 2.1 | 0.3 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 499.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.02 | 0.02 | 0.02 | 0.021 | 0.021 | 0.021 | 0.021 | 0.022 | 0.022 | 0.023 | 0.023 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.012 | 0.012 | 0.012 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.013 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.015 | 0.015 | 0.015 | 0.015 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.018 | 0.018 | 0.018 | 0.018 | 0.019 | 0.018 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.01 | 0.009 | 0.009 | 0.009 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 2.459 | 2.9 | 2.8 | 8.5 | 9.2 | 9.1 | 8.8 | 8 | 7.2 | 7.2 | 7 | 6.8 | 6.8 | 6.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 474.49 | 463.883 | 453.451 | 445.217 | 428.447 | 427.311 | 410.019 | 391.636 | 378.841 | 363.912 | 344.755 | 344.637 | 349.586 | 365.65 | 353.213 | 382.794 | 343.165 | 312.659 | 284.682 | 306.146 | 275.392 | 327.544 | 329.001 | 329.501 | 362.25 | 349.579 | 315.672 | 288.07 | 293.921 | 310.022 | 286.763 | 265.405 | 243.523 | 213.425 | 187.663 | 214.875 | 237.111 | 211.502 | 186.086 | 166.406 | 155.656 | 196.992 | 216.56 | 200.023 | 179.741 | 162.988 | 138.778 | 134.8 | 141.042 | 130.12 | 132.55 | 118.799 | 106.17 | 98.8 | 96.065 | 90.207 | 83.272 | 76.821 | 66.051 | 56.41 | 46.683 | 39.544 | 30.753 | 24.107 | 33.361 | 47.803 | 37.655 | 30.108 | 19.049 | 13.213 | 52.243 | 44.251 | 39.11 | 31.211 | 45.28 | 35.72 | 51.956 | 41.914 | 43.424 | 34.496 | 35.193 | 32.169 | 29.461 | 28.935 | 22.098 | 21.55 | 18.095 | 14.52 | 15.254 | 14.871 | 13.869 | 12.752 | 12.106 | 11.546 | 11.052 | 10.581 | 9.98 | 9.491 | 9.913 | 10.1 | 7.8 | 23.8 | 23.8 | 21.7 | 19 | 16.5 | 14.1 | 12.2 | 10.2 | 21.5 | 6.7 | 5.6 | 4.6 | 3.1 | 2 | 0.6 | -0.3 | -2.1 |
Overige gereserveerde algehele resultaten
| -13.699 | -20.508 | -18.593 | -13.695 | -20.224 | -18.476 | -11.035 | -12.787 | -19.999 | -9.456 | -0.779 | 0.458 | -1.473 | -0.956 | -4.54 | -3.625 | -13.08 | -19.13 | -19.099 | -13.901 | -18.021 | -12.257 | -6.907 | -10.387 | -9.901 | -3.864 | 5.848 | -1.426 | -4.095 | -6.411 | -8.557 | -11.647 | -4.764 | -3.908 | -2.345 | -3.776 | -1.887 | 1.272 | 2.475 | 2.132 | 5.183 | 5.324 | 4.784 | 5.794 | 6.046 | 5.227 | 6.901 | 6.936 | 6.661 | 5.751 | 6.239 | 5.839 | 6.12 | 4.726 | 4.038 | 3.721 | 2.954 | 1.06 | 1.822 | 1.523 | 1.333 | 0.536 | -0.621 | -0.375 | 0.408 | 1.833 | 1.575 | 0.989 | 1.037 | 0.608 | 0.438 | 0.355 | 0.819 | 0.79 | 0.713 | 0.839 | 0.879 | 0.735 | 0.842 | 1.475 | 1.374 | 1.142 | 1.353 | 1.23 | 0.86 | 0.781 | 0.146 | -0.111 | -0.286 | -0.063 | -0.526 | -0.594 | -0.322 | -0.233 | -0.395 | -0.082 | 0.006 | -0.066 | -0.144 | -9.2 | -0.1 | -0.8 | -0.2 | -0.4 | -1.2 | -1 | -3.3 | -0.2 | -2 | -1.7 | -1.3 | -1.2 | -0.9 | -1.2 | -1 | -0.9 | -0.1 | 0 |
Overige totale aandeelhoudersvermogen
| 72.277 | 68.814 | 65.111 | 65.661 | 62.152 | 59.97 | 56.351 | 55.604 | 52.238 | 49.206 | 45.951 | 50.01 | 50.946 | 53.909 | 54.084 | 62.46 | 59.011 | 55.526 | 52.004 | 59.445 | 56.893 | 68.846 | 69.1 | 72.008 | 83.216 | 83.542 | 79.434 | 76.542 | 72.962 | 79.507 | 75.703 | 71.505 | 68.938 | 64.396 | 59.584 | 69.728 | 78.152 | 71.737 | 64.733 | 61.613 | 38.597 | 51.925 | 58.383 | 54.691 | 52.848 | 45.777 | 41.955 | 43.822 | 49.263 | 47.742 | 52.258 | 49.257 | 46.834 | 46.878 | 51.462 | 51.222 | 43.705 | 20.662 | 18.478 | 16.425 | 14.813 | 12.707 | 10.603 | 8.089 | 9.612 | 11.759 | 10.456 | 7.525 | 4.831 | 3.114 | 19.056 | 15.573 | 11.996 | 7.42 | 11.228 | 9.161 | 14.146 | 12.135 | 15.975 | 11.853 | 11.141 | 11.547 | 12.109 | 14.187 | 8.951 | 8.759 | 6.093 | 18.186 | 2.227 | 2.34 | 2.359 | 2.359 | 2.359 | 2.364 | 2.364 | 2.364 | 2.339 | 2.339 | 0 | 9.1 | 0 | -0.1 | 0 | -0.8 | 0.5 | 0.6 | 3.3 | 0.1 | 2 | -4.7 | 1.3 | 1.2 | 7.1 | 7.4 | 7 | 6.9 | 6.1 | 3.5 |
Totaal eigen vermogen van aandeelhouders
| 533.087 | 512.208 | 499.988 | 497.202 | 470.394 | 468.824 | 455.354 | 434.472 | 411.099 | 403.681 | 389.946 | 395.124 | 399.079 | 418.623 | 402.777 | 441.65 | 389.117 | 349.076 | 317.608 | 351.712 | 314.286 | 384.156 | 391.217 | 391.146 | 435.589 | 429.281 | 400.978 | 363.21 | 362.812 | 383.142 | 353.933 | 325.287 | 307.709 | 273.925 | 244.914 | 280.852 | 313.389 | 284.524 | 253.307 | 230.164 | 199.448 | 254.254 | 279.741 | 260.522 | 238.649 | 214.006 | 187.648 | 185.572 | 196.98 | 183.627 | 191.062 | 173.91 | 159.139 | 150.419 | 151.581 | 145.166 | 129.947 | 98.558 | 86.366 | 74.373 | 62.844 | 52.802 | 40.75 | 31.836 | 43.397 | 61.411 | 49.702 | 38.638 | 24.933 | 16.951 | 71.755 | 60.197 | 51.943 | 39.439 | 57.24 | 45.738 | 67 | 54.803 | 60.26 | 47.843 | 47.727 | 44.877 | 42.942 | 44.371 | 31.928 | 31.1 | 24.343 | 18.093 | 17.204 | 17.158 | 15.712 | 14.527 | 14.153 | 13.687 | 13.031 | 12.873 | 12.335 | 11.774 | 12.228 | 12.9 | 10.5 | 31.4 | 32.8 | 30.6 | 27.1 | 24.1 | 21.3 | 19.3 | 17.2 | 15.1 | 13.5 | 12.4 | 10.8 | 9.3 | 8 | 6.6 | 5.7 | 1.4 |
Totaal eigen vermogen
| 533.087 | 512.208 | 499.988 | 497.202 | 470.394 | 468.824 | 455.354 | 434.472 | 411.099 | 403.681 | 389.946 | 395.124 | 399.079 | 418.623 | 402.777 | 441.65 | 389.117 | 349.076 | 317.608 | 351.712 | 314.286 | 384.156 | 391.217 | 391.146 | 435.589 | 429.281 | 400.978 | 363.21 | 362.812 | 383.142 | 353.933 | 325.287 | 307.709 | 273.925 | 244.914 | 280.852 | 313.389 | 284.524 | 253.307 | 230.164 | 199.448 | 254.254 | 279.741 | 260.522 | 238.649 | 214.006 | 187.648 | 185.572 | 196.98 | 183.627 | 191.062 | 173.91 | 159.139 | 150.419 | 151.581 | 145.166 | 129.947 | 98.558 | 86.366 | 74.373 | 62.844 | 52.802 | 40.75 | 31.836 | 43.397 | 61.411 | 49.702 | 38.638 | 24.933 | 16.951 | 71.755 | 60.197 | 51.943 | 39.439 | 57.24 | 45.738 | 67 | 54.803 | 60.26 | 47.843 | 47.727 | 44.877 | 42.942 | 44.371 | 31.928 | 31.1 | 24.343 | 18.093 | 17.204 | 17.158 | 15.712 | 14.527 | 14.153 | 13.687 | 13.031 | 12.873 | 12.335 | 11.774 | 12.228 | 12.9 | 10.5 | 31.4 | 32.8 | 30.6 | 27.1 | 24.1 | 21.3 | 19.3 | 17.2 | 15.1 | 13.5 | 12.4 | 10.8 | 9.3 | 8 | 6.6 | 5.7 | 1.4 |
Totaal passiva en aandeelhoudersvermogen
| 671.308 | 631.419 | 629.275 | 632.757 | 601.148 | 602.68 | 605.533 | 596.549 | 556.063 | 557.959 | 572.919 | 577.74 | 578.946 | 591.449 | 584.512 | 640.887 | 577.532 | 512.151 | 473.75 | 516.934 | 463.041 | 532.401 | 551.583 | 554.463 | 599.381 | 575.284 | 545.945 | 519.269 | 490.651 | 524.78 | 472.013 | 470.642 | 443.608 | 409.662 | 431.727 | 423.237 | 438.928 | 408.51 | 375.048 | 350.584 | 316.93 | 354.921 | 371.466 | 368.47 | 331.333 | 298.924 | 268.657 | 267.355 | 274.284 | 261.012 | 264.512 | 244.496 | 229.293 | 205.928 | 206.859 | 203.802 | 201.529 | 143.672 | 132.052 | 123.438 | 121.474 | 119.954 | 119.756 | 122.572 | 121.142 | 116.145 | 118.016 | 109.128 | 101.648 | 95.968 | 111.021 | 100.002 | 86.825 | 70.29 | 88.348 | 73.708 | 94.741 | 81.818 | 85.478 | 71.664 | 75.285 | 64.949 | 65.077 | 65.127 | 53.113 | 47.842 | 37.714 | 39.113 | 37.028 | 36.48 | 35.992 | 35.354 | 38.267 | 37.881 | 34.217 | 35.492 | 39.814 | 38.644 | 38.736 | 36.8 | 39.3 | 40.1 | 41.3 | 40 | 37.1 | 34.1 | 31.5 | 26.4 | 24.4 | 21.5 | 19.7 | 21.1 | 18.3 | 14.8 | 11.4 | 10.2 | 7.8 | 1.7 |