U.S. Physical Therapy, Inc.
NYSE:USPH
95.08 (USD) • At close November 8, 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 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 116.959 | 112.911 | 132.29 | 152.825 | 147.685 | 160.738 | 32.605 | 31.594 | 37.914 | 48.572 | 24.229 | 28.567 | 19.188 | 20.419 | 17.937 | 32.918 | 30.129 | 43.555 | 89.551 | 23.548 | 27.856 | 34.859 | 20.238 | 23.368 | 32.241 | 27.148 | 19.813 | 21.933 | 17.418 | 20.242 | 25.154 | 20.047 | 15.024 | 20.453 | 19.206 | 15.778 | 20.558 | 12.972 | 14.557 | 14.271 | 15.824 | 12.934 | 16.761 | 12.898 | 12.123 | 10.287 | 10.284 | 11.671 | 10.683 | 8.811 | 10.44 | 9.983 | 9.475 | 8.992 | 10.666 | 9.179 | 9.72 | 7.176 | 11.471 | 6.429 | 9.326 | 10.439 | 11.081 | 10.113 | 9.153 | 8.073 | 9.197 | 7.976 | 9.566 | 11.968 | 13.093 | 10.952 | 14.339 | 13.564 | 15.861 | 15.002 | 18.525 | 18.164 | 20.863 | 20.553 | 24.776 | 21.872 | 18.439 | 16.822 | 14.683 | 12.576 | 10.134 | 7.61 | 8.977 | 14.446 | 10.267 | 8.121 | 9.785 | 6.612 | 3.531 | 2.071 | 2.452 | 5.323 | 4.397 | 4.03 | 3.6 | 2.6 | 6.3 | 6.3 | 6.3 | 6 | 6.4 | 5.6 | 5 | 4.7 | 5.4 | 4.9 | 4.2 | 3.1 | 2.9 | 2.6 | 1.6 | 1.4 | 1.4 | 2.1 | 3.2 | 5 | 2.3 | 2.9 | 4.4 | 6.3 | 4.6 | 5.7 | 7 | 8 | 1.6 | 1.9 |
Kortetermijnbeleggingen
| 0 | 0 | 2.979 | 2.663 | 3.5 | 3.5 | 2.614 | 2.858 | 1.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 1.46 | 0.5 | 1.55 | 1.55 | 0 | 2.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 116.959 | 112.911 | 132.29 | 152.825 | 147.685 | 160.738 | 32.605 | 31.594 | 37.914 | 48.572 | 24.229 | 28.567 | 19.188 | 20.419 | 17.937 | 32.918 | 30.129 | 43.555 | 89.551 | 23.548 | 27.856 | 34.859 | 20.238 | 23.368 | 32.241 | 27.148 | 19.813 | 21.933 | 17.418 | 20.242 | 25.154 | 20.047 | 15.024 | 20.453 | 19.206 | 15.778 | 20.558 | 12.972 | 14.557 | 14.271 | 15.824 | 12.934 | 16.761 | 12.898 | 12.123 | 10.287 | 10.284 | 11.671 | 10.683 | 8.811 | 10.44 | 9.983 | 9.475 | 8.992 | 10.666 | 9.179 | 9.72 | 7.176 | 11.471 | 6.429 | 9.326 | 10.439 | 11.081 | 10.113 | 9.153 | 8.073 | 9.197 | 7.976 | 9.566 | 13.868 | 14.553 | 11.452 | 15.889 | 15.114 | 15.861 | 15.002 | 18.525 | 18.164 | 20.863 | 20.553 | 24.776 | 21.872 | 18.439 | 16.822 | 14.683 | 12.576 | 10.134 | 7.61 | 8.977 | 14.446 | 10.267 | 8.121 | 9.785 | 6.612 | 3.531 | 2.071 | 2.452 | 5.323 | 4.397 | 4.03 | 3.6 | 2.6 | 6.3 | 6.3 | 6.3 | 6 | 6.4 | 5.6 | 5 | 4.7 | 5.4 | 4.9 | 4.2 | 3.1 | 2.9 | 2.6 | 1.6 | 1.4 | 1.4 | 2.1 | 3.2 | 5 | 2.3 | 2.9 | 4.4 | 6.3 | 4.6 | 5.7 | 7 | 8 | 1.6 | 1.9 |
Nettovorderingen
| 57.022 | 76.328 | 77.137 | 71.82 | 71.427 | 71.137 | 74.463 | 68.605 | 68.893 | 69.464 | 67.574 | 62.416 | 56.549 | 54.169 | 54.015 | 50.945 | 49.317 | 46.012 | 54.299 | 56.051 | 57.58 | 65.048 | 55.68 | 51.493 | 53.508 | 54.013 | 52.732 | 50.362 | 50.553 | 52.432 | 49.59 | 41.489 | 40.794 | 41.691 | 40.562 | 38.619 | 37.045 | 36.168 | 36.051 | 34.394 | 35.715 | 36.21 | 34.453 | 32.664 | 28.552 | 29.264 | 30.576 | 27.676 | 28.424 | 30.505 | 31.435 | 29.947 | 30.129 | 30.081 | 29.928 | 26.369 | 25.4 | 24.68 | 25.628 | 23.631 | 24.421 | 24.403 | 26.351 | 26.751 | 27.807 | 29.354 | 28.601 | 26.724 | 27.051 | 23.121 | 22.475 | 22.278 | 21.117 | 21 | 21.211 | 20.422 | 20.207 | 19.694 | 18.674 | 18.218 | 16.696 | 16.553 | 16.146 | 14.401 | 14.677 | 13.719 | 14.208 | 13.678 | 13.741 | 14.035 | 14.559 | 13.647 | 12.835 | 12.26 | 12.206 | 11.153 | 11.118 | 10.696 | 10.744 | 9.989 | 10.3 | 10.1 | 9.2 | 8.7 | 8.7 | 8.3 | 8.2 | 7.9 | 7.6 | 7.2 | 6.8 | 6.5 | 6.5 | 6.6 | 6.6 | 6 | 6.8 | 5.7 | 5.2 | 4.7 | 4 | 3.9 | 3.3 | 2.7 | 2.2 | 1.9 | 1.3 | 0.7 | 0.4 | 0.2 | 0.2 | 0.1 |
Voorraad
| 0 | 0 | 0 | -2.663 | -3.5 | -3.5 | -2.614 | -2.858 | -1.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 30.889 | 12.438 | 11.715 | 8.73 | 9.387 | 9.924 | 10.726 | 11.067 | 6.085 | 3.81 | 4.04 | 4.183 | 3.687 | 5.111 | 3.846 | 3.773 | 3.198 | 2.572 | 4.822 | 5.787 | 7.098 | 7.102 | 5.238 | 4.353 | 4.908 | 5.247 | 3.05 | 4.786 | 5.444 | 6.932 | 3.827 | 4.428 | 10.8 | 8.22 | 8.298 | 5.785 | 6.058 | 6.509 | 5.291 | 6.186 | 5.076 | 2.703 | 3.04 | 4.098 | 4.482 | 1.878 | 3.862 | 5.975 | 4.956 | 5.328 | 5.248 | 5.737 | 6.232 | 5.179 | 3.466 | 3.736 | 2.944 | 3.356 | 2.124 | 2.959 | 2.26 | 2.103 | 2.334 | 1.857 | 1.752 | 2.098 | 1.509 | 1.333 | 2.173 | 2.031 | 2.067 | 2.251 | 1.954 | 1.606 | 1.692 | 1.428 | 1.132 | 0.968 | 1.477 | 1.835 | 1.088 | 0.974 | 1.546 | 1.802 | 0.631 | 0.742 | 1.513 | 1.795 | 1.782 | 2.522 | 0.653 | 0.646 | 0.543 | 0.586 | 0.606 | 0.519 | 0.392 | 0.495 | 0.543 | 0.63 | 0.5 | 0.5 | 0.5 | 0.6 | 0.4 | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.4 | 0.4 | 0.3 | 0.5 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0 | 0.1 |
Totaal vlottende activa
| 204.87 | 201.677 | 221.142 | 233.375 | 228.499 | 241.799 | 117.794 | 111.266 | 112.892 | 121.846 | 95.843 | 95.166 | 79.424 | 79.699 | 75.798 | 87.636 | 82.644 | 92.139 | 148.672 | 85.386 | 92.534 | 107.009 | 81.156 | 79.214 | 90.657 | 86.408 | 75.595 | 77.081 | 73.415 | 79.606 | 78.571 | 65.964 | 66.618 | 70.364 | 68.066 | 60.182 | 63.661 | 55.649 | 55.899 | 54.851 | 56.615 | 51.847 | 54.254 | 49.66 | 45.157 | 41.429 | 44.722 | 45.322 | 44.063 | 44.644 | 47.123 | 45.667 | 45.836 | 44.252 | 44.06 | 39.284 | 38.064 | 35.212 | 39.223 | 33.019 | 36.007 | 36.945 | 39.766 | 38.721 | 38.712 | 39.525 | 39.307 | 36.033 | 38.79 | 39.02 | 39.095 | 35.981 | 38.96 | 37.72 | 38.764 | 36.852 | 39.864 | 38.826 | 41.014 | 40.606 | 42.56 | 39.399 | 36.131 | 33.025 | 29.991 | 27.037 | 25.855 | 23.083 | 24.5 | 31.003 | 25.479 | 22.414 | 23.163 | 19.458 | 16.343 | 13.743 | 13.962 | 16.514 | 15.684 | 14.649 | 14.4 | 13.2 | 16 | 15.6 | 15.4 | 14.8 | 15.1 | 14 | 12.9 | 12.2 | 12.6 | 11.8 | 11 | 10.1 | 9.8 | 9 | 8.7 | 7.4 | 6.9 | 7.2 | 7.4 | 9.3 | 6 | 5.9 | 7.1 | 8.5 | 6.1 | 6.7 | 7.6 | 8.4 | 1.8 | 2.1 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 219.105 | 131.712 | 128.364 | 129.533 | 128.733 | 126.559 | 125.242 | 127.752 | 125.974 | 125.503 | 118.388 | 119.406 | 114.988 | 108.65 | 103.314 | 103.26 | 100.258 | 105.499 | 106.601 | 103.676 | 101.165 | 94.952 | 99.029 | 20.169 | 19.966 | 19.692 | 19.808 | 20.385 | 20.754 | 20.173 | 20.167 | 19.173 | 17.442 | 16.838 | 16.689 | 16.654 | 16.662 | 16.504 | 15.895 | 15.764 | 16.058 | 15.858 | 14.63 | 14.96 | 13.516 | 13.757 | 13.391 | 13.016 | 12.817 | 12.89 | 12.922 | 13.189 | 13.582 | 12.746 | 13.532 | 13.923 | 13.185 | 13.403 | 13.885 | 14.339 | 15.102 | 15.571 | 16.22 | 15.841 | 16.107 | 16.548 | 16.263 | 16.792 | 17.076 | 13.193 | 13.034 | 13.371 | 13.767 | 14.354 | 14.128 | 13.741 | 13.331 | 13.296 | 13.161 | 13.65 | 12.004 | 12.078 | 11.488 | 11.808 | 11.62 | 11.217 | 10.947 | 10.413 | 9.527 | 8.692 | 8.11 | 7.805 | 7.453 | 7.42 | 7.13 | 6.991 | 6.965 | 6.911 | 6.698 | 6.485 | 6.5 | 6.4 | 6.3 | 6.4 | 6 | 6 | 6 | 6 | 6 | 6 | 5.8 | 6 | 5.9 | 5.8 | 5.8 | 5.9 | 5.7 | 5.8 | 5.8 | 6 | 5.5 | 4.9 | 4.2 | 3.3 | 2.6 | 2.1 | 1.7 | 1.4 | 1 | 0.5 | 0.3 | 0.3 |
Goodwill
| 554.642 | 548.97 | 534.271 | 509.571 | 522.907 | 506.703 | 501.347 | 494.101 | 449.548 | 442.761 | 443.692 | 434.679 | 374.047 | 373.887 | 360.176 | 345.646 | 336.946 | 330.894 | 330.769 | 317.676 | 316.639 | 303.549 | 293.338 | 293.525 | 293.63 | 284.624 | 273.77 | 271.338 | 268.05 | 267.957 | 244.446 | 226.806 | 191.231 | 191.268 | 191.051 | 171.547 | 170.849 | 170.914 | 159.176 | 147.914 | 150.471 | 156.207 | 142.517 | 143.955 | 105.234 | 112.248 | 103.581 | 100.188 | 99.716 | 99.141 | 93.797 | 92.75 | 91.452 | 76.588 | 79.41 | 79.424 | 67.327 | 67.359 | 68.801 | 57.247 | 56.069 | 56.097 | 55.886 | 55.886 | 48.932 | 49.788 | 40.631 | 37.65 | 39.759 | 21.082 | 21.082 | 20.997 | 15.444 | 15.474 | 15.193 | 14.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 912,135,123.19 | 935,140,125.761 | 950,139,724.729 | 16,948,124,823.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 124.309 | 123.903 | 116.888 | 109.682 | 112.112 | 107.592 | 108.991 | 108.755 | 93.697 | 92.655 | 91.546 | 86.382 | 60.086 | 59.216 | 57.593 | 56.28 | 54.06 | 54.895 | 55.648 | 52.588 | 53.385 | 50.055 | 48.125 | 48.828 | 49.311 | 48.435 | 47.092 | 48.954 | 47.568 | 48.321 | 43.213 | 38.06 | 33.389 | 33.909 | 34.428 | 30.296 | 23.798 | 24.167 | 24.537 | 24.907 | 22.615 | 15.727 | 15.916 | 14.479 | 14.672 | 14.029 | 14.23 | 12.146 | 12.326 | 12.522 | 9.515 | 9.603 | 9.773 | 9.948 | 7.166 | 7.308 | 7.448 | 7.569 | 5.83 | 5.955 | 6.079 | 6.203 | 6.327 | 6.452 | 5.37 | 3.926 | 3.981 | 3.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.339 | 12.609 | 12.754 | 6.64 | 6.127 | 6.011 | 5.859 | 5.685 | 5.685 | 5.685 | 5.59 | 5.59 | 5.59 | 5.582 | 5.292 | 4.978 | 4.519 | 2.982 | 0.866 | 0.882 | 0.897 | 0.912 | 0.935 | 0.95 | 0.948 | 1.1 | 1.1 | 1 | 1 | 1.2 | 1.2 | 1.1 | 1.2 | 1.1 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 678.951 | 672.873 | 651.159 | 619.253 | 635.019 | 614.295 | 610.338 | 602.856 | 543.245 | 535.416 | 535.238 | 521.061 | 434.133 | 433.103 | 417.769 | 401.926 | 391.006 | 385.789 | 386.417 | 370.264 | 370.024 | 353.604 | 341.463 | 342.353 | 342.941 | 333.059 | 320.862 | 320.292 | 315.618 | 316.278 | 287.659 | 264.866 | 224.62 | 225.177 | 225.479 | 201.843 | 194.647 | 195.081 | 183.713 | 172.821 | 173.086 | 171.934 | 158.433 | 158.434 | 119.906 | 126.277 | 117.811 | 112.334 | 112.042 | 111.663 | 103.312 | 102.353 | 101.225 | 86.536 | 86.576 | 86.732 | 74.775 | 74.928 | 74.631 | 63.202 | 62.148 | 62.3 | 62.213 | 62.338 | 54.302 | 53.714 | 44.612 | 41.58 | 39.759 | 21.082 | 21.082 | 20.997 | 15.444 | 15.474 | 15.193 | 14.339 | 12.609 | 12.754 | 6.64 | 6.127 | 6.011 | 5.859 | 5.685 | 5.685 | 5.685 | 5.59 | 5.59 | 5.59 | 5.582 | 5.292 | 4.978 | 4.519 | 2.982 | 0.866 | 0.882 | 0.897 | 0.912 | 0.935 | 0.95 | 0.948 | 1.1 | 1.1 | 1 | 1 | 1.2 | 1.2 | 1.1 | 1.2 | 1.1 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 12.168 | 14.775 | 12.16 | 14.919 | 12.256 | 12.229 | 12.16 | 12.131 | 11.978 | 12.346 | 12.422 | 12.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -88.602 | 0 | 0 | 30.846 | 0 | 0 | 0 | 30.594 | 0 | 0 | 0 | 30.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.699 | 2.097 | 4.431 | 0.158 | 5.679 | 4.699 | 2.593 | -26.445 | 5.619 | 1.333 | 1.972 | -28.668 | 1.553 | 1.506 | 1.509 | 1.539 | 1.53 | 1.591 | 1.563 | 1.519 | 1.47 | 1.445 | 1.439 | 1.43 | 1.405 | 1.384 | 1.357 | 1.224 | 1.2 | 1.268 | 1.274 | 1.228 | 1.221 | 1.219 | 1.2 | 1.234 | 1.175 | 1.086 | 1.916 | 1.115 | 1.978 | 1.141 | 1.317 | 1.081 | 1.078 | 0.967 | 0.953 | 1.042 | 1.018 | 1.435 | 1.079 | 2.043 | 3.396 | 3.303 | 2.206 | 0.922 | 0.93 | 0.923 | 0.885 | 0.869 | 0.855 | 0.849 | 0.834 | 1.347 | 1.77 | 2.094 | 1.476 | 1.847 | 2.777 | 1.585 | 1.591 | 1.108 | 1.003 | 0.949 | 0.95 | 1.587 | 1.643 | 1.762 | 1.407 | 1.225 | 1.734 | 2.052 | 2.011 | 1.955 | 1.978 | 2.21 | 2.003 | 1.947 | 1.821 | 1.613 | 1.55 | 1.446 | 1.568 | 1.175 | 1.179 | 1.339 | 1.351 | 1.401 | 1.397 | 1.264 | 1.2 | 1 | 1 | 1.1 | 1 | 1.2 | 1.4 | 1.3 | 1.3 | 1.1 | 1.1 | 0.9 | 0.9 | 0.4 | 0.5 | 0.5 | 0.5 | 0.7 | 0.8 | 0.7 | 1 | 0.8 | 0.8 | 0.9 | 0.7 | 0.7 | 0.8 | 0.6 | 0.6 | 0 | 0.1 | 0 |
Totaal niet-vlottende activa
| 824.321 | 821.457 | 796.114 | 794.709 | 781.687 | 757.782 | 750.333 | 746.888 | 686.816 | 674.598 | 668.02 | 654.26 | 550.674 | 543.259 | 522.592 | 506.725 | 492.794 | 492.879 | 494.581 | 475.459 | 472.659 | 450.001 | 441.931 | 363.952 | 364.312 | 354.135 | 342.027 | 341.901 | 337.572 | 337.719 | 309.1 | 285.267 | 243.283 | 243.234 | 243.368 | 219.731 | 212.484 | 212.671 | 201.524 | 189.7 | 191.122 | 188.933 | 174.38 | 174.475 | 134.5 | 141.001 | 132.155 | 126.392 | 125.877 | 125.988 | 117.313 | 117.585 | 118.203 | 102.585 | 102.314 | 101.577 | 88.89 | 89.254 | 89.401 | 78.41 | 78.105 | 78.72 | 79.267 | 79.526 | 72.179 | 72.356 | 62.351 | 60.219 | 59.612 | 35.86 | 35.707 | 35.476 | 30.214 | 30.777 | 30.271 | 29.667 | 27.583 | 27.812 | 21.208 | 21.002 | 19.749 | 19.989 | 19.184 | 19.448 | 19.283 | 19.017 | 18.54 | 17.95 | 16.93 | 15.597 | 14.638 | 13.77 | 12.003 | 9.461 | 9.191 | 9.227 | 9.228 | 9.247 | 9.045 | 8.697 | 8.8 | 8.5 | 8.3 | 8.5 | 8.2 | 8.4 | 8.5 | 8.5 | 8.4 | 7.9 | 7.7 | 7.7 | 7.6 | 7 | 7.1 | 6.9 | 6.8 | 7 | 7.1 | 7.3 | 7 | 5.9 | 5.2 | 4.4 | 3.5 | 3 | 2.7 | 2.2 | 1.8 | 0.5 | 0.4 | 0.3 |
Totaal activa
| 1,029.191 | 1,023.134 | 1,017.256 | 1,028.084 | 1,010.186 | 999.581 | 868.127 | 858.154 | 799.708 | 796.444 | 763.863 | 749.426 | 630.098 | 622.958 | 598.39 | 594.361 | 575.438 | 585.018 | 643.253 | 560.845 | 565.193 | 557.01 | 523.087 | 443.166 | 454.969 | 440.543 | 417.622 | 418.982 | 410.987 | 417.325 | 387.671 | 351.231 | 309.901 | 313.598 | 311.434 | 279.913 | 276.145 | 268.32 | 257.423 | 244.551 | 247.737 | 240.78 | 228.634 | 224.135 | 179.657 | 182.43 | 176.877 | 171.714 | 169.94 | 170.632 | 164.436 | 163.252 | 164.039 | 146.837 | 146.374 | 140.861 | 126.954 | 124.466 | 128.624 | 111.429 | 114.112 | 115.665 | 119.033 | 118.247 | 110.891 | 111.881 | 101.658 | 96.252 | 98.402 | 74.88 | 74.802 | 71.457 | 69.174 | 68.497 | 69.035 | 66.519 | 67.447 | 66.638 | 62.222 | 61.608 | 62.309 | 59.388 | 55.315 | 52.473 | 49.274 | 46.054 | 44.395 | 41.033 | 41.43 | 46.6 | 40.117 | 36.184 | 35.166 | 28.919 | 25.534 | 22.97 | 23.19 | 25.761 | 24.729 | 23.346 | 23.2 | 21.7 | 24.3 | 24.1 | 23.6 | 23.2 | 23.6 | 22.5 | 21.3 | 20.1 | 20.3 | 19.5 | 18.6 | 17.1 | 16.9 | 15.9 | 15.5 | 14.4 | 14 | 14.5 | 14.4 | 15.2 | 11.2 | 10.3 | 10.6 | 11.5 | 8.8 | 8.9 | 9.4 | 8.9 | 2.2 | 2.4 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6.361 | 4.1 | 4.866 | 3.898 | 4.509 | 3.674 | 4.233 | 6.504 | 7.674 | 6.996 | 6.475 | 6.471 | 1.532 | 1.782 | 6.783 | 1.335 | 1.06 | 1.802 | 2.95 | 2.494 | 2.863 | 2.426 | 1.894 | 2.019 | 2.067 | 1.705 | 1.722 | 2.165 | 1.754 | 1.613 | 1.996 | 1.634 | 2.181 | 1.668 | 2.244 | 1.636 | 1.662 | 1.451 | 2.292 | 1.782 | 1.901 | 1.835 | 1.423 | 1.722 | 1.301 | 1.275 | 1.585 | 1.732 | 1.665 | 1.399 | 1.377 | 1.809 | 1.81 | 1.517 | 1.477 | 1.237 | 1.224 | 1.522 | 1.188 | 1.292 | 1.211 | 1.09 | 1.28 | 1.481 | 1.275 | 1.514 | 1.321 | 1.555 | 1.212 | 0.696 | 1.059 | 1.601 | 1.149 | 1.541 | 1.41 | 1.721 | 1.131 | 1.285 | 1.155 | 1.181 | 0.648 | 0.539 | 0.631 | 0.498 | 0.512 | 0.415 | 0.576 | 0.624 | 0.518 | 0.418 | 0.328 | 0.539 | 0.344 | 0.376 | 0.244 | 0.434 | 0.336 | 0.291 | 0.305 | 0.349 | 0.3 | 0.3 | 0.2 | 0.6 | 0.3 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | 0.3 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.4 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0 | 0.1 |
Kortlopende schulden
| 44.433 | 44.943 | 43.921 | 42.943 | 42.001 | 38.804 | 41.38 | 41.572 | 40.03 | 36.863 | 31.424 | 31.305 | 29.869 | 28.877 | 32.371 | 32.411 | 31.904 | 34.226 | 27.554 | 27.214 | 26.362 | 23.248 | 27.799 | 1.434 | 4.769 | 4.817 | 5.317 | 4.044 | 2.745 | 2.345 | 1.219 | 1.227 | 0.986 | 1.044 | 1.253 | 0.775 | 1.412 | 0.8 | 0.932 | 0.883 | 0.85 | 0.85 | 0.775 | 0.825 | 0.575 | 0.8 | 0.659 | 0.459 | 0.609 | 0.609 | 0.483 | 0.433 | 0.533 | 0.434 | 0.25 | 0.25 | 0.379 | 0.637 | 1.113 | 1.013 | 1.086 | 1.234 | 1.307 | 1.38 | 1.153 | 1.179 | 0.771 | 0.812 | 0.854 | 0.537 | 0.537 | 0.562 | 0.244 | 0.244 | 0.244 | 0.244 | 0.167 | 0.237 | 0.07 | 0.07 | 0.07 | 0.036 | 1.703 | 2.372 | 2.371 | 2.337 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.701 | 0.636 | 0.008 | 0.01 | 0.912 | 0.658 | 0.029 | 0.034 | 0.039 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 |
Belastingschulden
| 0 | 2.995 | 2.301 | 1.361 | 0.494 | 0 | 0 | 0.277 | 0.144 | 1.754 | 3.59 | 2.716 | 3.977 | 4.547 | 6.371 | 5.715 | 3.831 | 4.637 | 1.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.139 | 2.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | -35.743 | -32.083 | 0 | 0 | 3.977 | 4.547 | 6.371 | 5.715 | 3.831 | 4.637 | 1.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.139 | 2.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.133 | 3.144 | 2.188 | 2.611 | 2.546 | 1.166 | 1.895 | 2.51 | 2.101 | 2.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 64.506 | 58.056 | 53.749 | 55.344 | 35.846 | 43.338 | 45.22 | 37.413 | 33.784 | 73.329 | 51.121 | 45.705 | 46.29 | 40.173 | 45.3 | 54.031 | 56.405 | 46.688 | 38.754 | 30.855 | 33.573 | 31.346 | 39.237 | 38.493 | 40.128 | 35.367 | 36.203 | 30.509 | 31.492 | 31.235 | 30.82 | 21.756 | 23.216 | 26.273 | 20.684 | 16.596 | 18.287 | 19.446 | 18.178 | 22.839 | 19.081 | 20.112 | 17.147 | 20.625 | 14.779 | 15.298 | 11.661 | 14.116 | 12.672 | 14.2 | 10.656 | 14.082 | 11.349 | 12.734 | 25.283 | 12.744 | 13.45 | 10.429 | 12.559 | 12.459 | 13.479 | 10.81 | 11.552 | 11.752 | 12.179 | 9.328 | 9.065 | 9.071 | 9.535 | 6.44 | 9.031 | 7.007 | 7.685 | 5.18 | 6.774 | 5.15 | 6.414 | 6.787 | 6.523 | 4.367 | 4.28 | 4.903 | 3.429 | 2.549 | 2.079 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.033 | 0.113 | 0.294 | 0.283 | 0.283 | 1.977 | 2.684 | 2.291 | 2.2 | 1.768 | 2.8 | 2.1 | 1.9 | 2 | 2 | 2.1 | 2.9 | 2.4 | 2.1 | 1.8 | 2.5 | 2.2 | 2 | 1.8 | 2.1 | 1.6 | 1.7 | 1.7 | 1.5 | 1 | 0.7 | 0.6 | 0.6 | 0.5 | 0.3 | 0.5 | 0.3 | 0.1 | 0.1 | 0 | 0.1 | 0.1 |
Totaal kortlopende verplichtingen
| 115.3 | 107.099 | 102.536 | 102.185 | 82.356 | 85.816 | 90.833 | 85.489 | 81.488 | 85.105 | 89.02 | 83.481 | 81.668 | 75.379 | 90.825 | 93.492 | 93.2 | 87.353 | 71.149 | 60.563 | 62.798 | 57.02 | 68.93 | 41.946 | 46.964 | 41.889 | 45.381 | 39.551 | 35.991 | 35.193 | 34.035 | 24.617 | 26.383 | 28.985 | 24.181 | 19.007 | 21.361 | 21.697 | 21.402 | 25.504 | 21.832 | 22.797 | 19.345 | 23.172 | 16.655 | 17.373 | 13.905 | 16.307 | 14.946 | 16.208 | 12.516 | 16.324 | 13.692 | 14.685 | 27.01 | 14.231 | 15.053 | 12.588 | 14.86 | 14.764 | 15.776 | 13.134 | 14.139 | 14.613 | 14.607 | 12.021 | 11.157 | 11.438 | 11.601 | 7.673 | 10.627 | 9.17 | 9.078 | 6.965 | 8.428 | 7.115 | 7.712 | 8.309 | 7.748 | 5.618 | 4.998 | 5.478 | 5.763 | 5.419 | 4.962 | 4.918 | 3.757 | 2.849 | 3.166 | 3.001 | 1.531 | 3.248 | 3.784 | 2.768 | 3.14 | 3.323 | 3.678 | 2.611 | 2.539 | 2.156 | 3.1 | 2.4 | 2.1 | 2.6 | 2.4 | 2.4 | 3.1 | 2.8 | 2.3 | 2.1 | 2.8 | 2.6 | 2.2 | 2.2 | 2.3 | 1.9 | 1.8 | 1.9 | 1.7 | 1.5 | 0.9 | 0.9 | 1.1 | 0.8 | 0.5 | 0.7 | 0.6 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 77.535 | 135.699 | 136.749 | 138.991 | 218.38 | 222.372 | 258.141 | 253.765 | 223.597 | 226.665 | 194.29 | 191.772 | 106.474 | 105.708 | 78.639 | 78.581 | 67.646 | 94.927 | 181.179 | 110.619 | 114.213 | 123.027 | 85.35 | 38.402 | 54.659 | 56.607 | 42.782 | 56.728 | 59.952 | 73.351 | 62.802 | 50.596 | 40.546 | 47.047 | 57.121 | 48.335 | 47.679 | 42.059 | 41.983 | 34.734 | 46.95 | 45.45 | 45.95 | 40.65 | 14.55 | 16.15 | 20.725 | 17.575 | 16.275 | 20.275 | 24.534 | 23.784 | 26.834 | 16.134 | 4.95 | 5.75 | 0.1 | 3.7 | 11 | 0.4 | 3.68 | 11.137 | 13.612 | 12.412 | 9.606 | 16.014 | 10.686 | 7.959 | 13.084 | 0.516 | 0.656 | 0.797 | 0.28 | 0.347 | 0.415 | 0.483 | 0.292 | 0.333 | 0 | 0 | 0.094 | 0.143 | 0.083 | 0.083 | 0.084 | 0.015 | 2.349 | 2.35 | 2.352 | 2.353 | 3.021 | 3.021 | 3.022 | 3.024 | 3.025 | 7.226 | 9.559 | 8.081 | 8.084 | 8.087 | 8.1 | 8.1 | 8.1 | 8.1 | 8.1 | 8.2 | 8.2 | 8.2 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 | 8.4 | 8.3 | 8.2 | 8.2 | 8.2 | 8.2 | 8.3 | 8.3 | 8.3 | 3.4 | 3.4 | 3.4 | 3.5 | 0.4 | 0.4 | 0.5 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| -24.913 | 78.329 | 75.68 | 76.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.159 | 1.864 | 1.913 | 2.005 | 2.116 | 1.875 | -93.794 | 1.809 | 1.575 | 1.313 | 1.285 | 1.391 | -7.448 | 0 | 0 | 0 | -8.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.894 | 0 | 0 | 0.941 | 0.849 | 0.849 | 0.884 | 0.966 | 0.9 | 0.877 | 1.011 | 1.027 | 1.097 | 1.161 | 1.077 | 1.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.913 | 26.531 | 27.337 | 55.661 | 26.487 | 23.102 | 21.524 | 21.303 | 23.838 | 19.483 | 16.067 | 14.385 | 6.682 | 8.281 | 8.212 | 7.779 | 8.57 | 8.93 | 7.743 | 10.071 | 10.336 | 12.284 | 9.872 | 9.012 | 8.643 | 9.584 | 10.151 | 10.875 | 16.027 | 15.443 | 15.486 | 15.736 | 13.727 | 12.361 | 10.789 | 9.223 | 0 | 0 | 0 | 8.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 verplichtingen
| 165.638 | 5.507 | 2.988 | 2.356 | 14.758 | 12.779 | 13.87 | 13.029 | 4.026 | 4.858 | 4.262 | 7.345 | 6.44 | 5.442 | 4.549 | 4.539 | 0.349 | 0.392 | 0.38 | 0.141 | 0.718 | 0.566 | 0.566 | 0.829 | 0.835 | 0.775 | 0.733 | 0.743 | 0.815 | 95.583 | 0.671 | 0.829 | 0.86 | 0.869 | 0.914 | 8.843 | 11.961 | 11.965 | 10.464 | 9.723 | 8.392 | 7.148 | 6.053 | 5.192 | 1.743 | 1.678 | 2.567 | 3.173 | 1.434 | 1.583 | 1.551 | 0.623 | 0.599 | 0.587 | 0.572 | 3.531 | 4.387 | 3.513 | 2.564 | 3.013 | 1.698 | 1.672 | 8.076 | 3.4 | 1.585 | 1.921 | 1.697 | 1.8 | 1.786 | 1.986 | 1.956 | 2.102 | 2.73 | 2.589 | 2.506 | 2.422 | 2.555 | 2.547 | 2.445 | 2.5 | 0.53 | 0.451 | 0.439 | 0.346 | 0.301 | 0.217 | 0.295 | 0.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0.1 | 0 | -0.1 | 0 | -0.1 | 0 | -0.1 | 0.1 | 0 | 0 | -0.2 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 243.173 | 246.066 | 242.754 | 273.661 | 259.625 | 258.253 | 293.535 | 288.097 | 251.461 | 251.006 | 214.619 | 213.502 | 119.596 | 119.431 | 91.4 | 90.899 | 76.565 | 104.249 | 189.302 | 120.831 | 125.267 | 135.877 | 95.788 | 50.402 | 66.001 | 68.879 | 55.671 | 70.462 | 78.669 | 90.583 | 80.768 | 68.736 | 56.446 | 61.562 | 70.215 | 58.953 | 59.64 | 54.024 | 52.447 | 44.457 | 55.342 | 52.598 | 52.003 | 45.842 | 16.293 | 17.828 | 23.292 | 20.748 | 18.603 | 21.858 | 26.085 | 25.348 | 28.282 | 17.57 | 6.406 | 10.247 | 5.387 | 8.09 | 14.575 | 4.44 | 6.475 | 13.97 | 22.765 | 15.812 | 11.191 | 17.935 | 12.383 | 9.759 | 14.87 | 2.502 | 2.612 | 2.899 | 3.01 | 2.936 | 2.921 | 2.905 | 2.847 | 2.88 | 2.445 | 2.5 | 0.624 | 0.594 | 0.522 | 0.429 | 0.385 | 0.232 | 2.644 | 2.623 | 2.352 | 2.353 | 3.021 | 3.021 | 3.022 | 3.024 | 3.025 | 7.226 | 9.559 | 8.081 | 8.084 | 8.087 | 8 | 8.2 | 8.1 | 8.2 | 8.1 | 8.1 | 8.2 | 8.1 | 8.3 | 8.2 | 8.4 | 8.3 | 8.3 | 8.2 | 8.3 | 8.1 | 8.2 | 8.1 | 8.2 | 8.3 | 8.3 | 8.3 | 3.3 | 3.4 | 3.4 | 3.4 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 |
Totaal passiva
| 358.473 | 353.165 | 345.29 | 375.846 | 341.981 | 344.069 | 384.368 | 373.586 | 332.949 | 336.111 | 303.639 | 296.983 | 201.264 | 194.81 | 182.225 | 184.391 | 169.765 | 191.602 | 260.451 | 181.394 | 188.065 | 192.897 | 164.718 | 92.348 | 112.965 | 110.768 | 101.052 | 110.013 | 114.66 | 125.776 | 114.803 | 93.353 | 82.829 | 90.547 | 94.396 | 77.96 | 81.001 | 75.721 | 73.849 | 69.961 | 77.174 | 75.395 | 71.348 | 69.014 | 32.948 | 35.201 | 37.197 | 37.055 | 33.549 | 38.066 | 38.601 | 41.672 | 41.974 | 32.255 | 33.416 | 24.478 | 20.44 | 20.678 | 29.435 | 19.204 | 22.251 | 27.104 | 36.904 | 30.425 | 25.798 | 29.956 | 23.54 | 21.197 | 26.471 | 10.175 | 13.239 | 12.069 | 12.088 | 9.901 | 11.349 | 10.02 | 10.559 | 11.189 | 10.193 | 8.118 | 5.622 | 6.072 | 6.285 | 5.848 | 5.347 | 5.15 | 6.401 | 5.472 | 5.518 | 5.354 | 4.552 | 6.269 | 6.806 | 5.792 | 6.165 | 10.549 | 13.237 | 10.692 | 10.623 | 10.243 | 11.1 | 10.6 | 10.2 | 10.8 | 10.5 | 10.5 | 11.3 | 10.9 | 10.6 | 10.3 | 11.2 | 10.9 | 10.5 | 10.4 | 10.6 | 10 | 10 | 10 | 9.9 | 9.8 | 9.2 | 9.2 | 4.4 | 4.2 | 3.9 | 4.1 | 1 | 0.7 | 0.7 | 0.2 | 0.1 | 0.2 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.152 | 0.152 | 0.152 | 0.152 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.15 | 0.15 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.149 | 0.148 | 0.147 | 0.147 | 0.147 | 0.147 | 0.147 | 0.147 | 0.147 | 0.146 | 0.146 | 0.146 | 0.145 | 0.145 | 0.145 | 0.145 | 0.144 | 0.143 | 0.143 | 0.143 | 0.142 | 0.141 | 0.141 | 0.14 | 0.14 | 0.139 | 0.141 | 0.141 | 0.14 | 0.139 | 0.139 | 0.138 | 0.138 | 0.138 | 0.138 | 0.137 | 0.139 | 0.142 | 0.142 | 0.141 | 0.141 | 0.141 | 0.14 | 0.138 | 0.138 | 0.137 | 0.137 | 0.137 | 0.136 | 0.136 | 0.136 | 0.135 | 0.134 | 0.134 | 0.134 | 0.13 | 0.124 | 0.122 | 0.122 | 0.12 | 0.119 | 0.118 | 0.117 | 0.117 | 0.111 | 0.107 | 0.105 | 0.102 | 0.066 | 0.057 | 0.027 | 0.033 | 0.036 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 225.873 | 226.482 | 223.573 | 223.772 | 238.557 | 237.665 | 234.76 | 232.948 | 235.683 | 232.247 | 227.243 | 223.573 | 219.338 | 216.286 | 210.375 | 212.015 | 203.201 | 195.473 | 182.785 | 184.352 | 181.135 | 176.61 | 168.952 | 167.396 | 164.821 | 165.991 | 162.907 | 162.406 | 157.702 | 155.068 | 152.642 | 150.342 | 160.746 | 157.161 | 152.219 | 149.016 | 144.888 | 140.933 | 136.491 | 134.186 | 130.683 | 126.934 | 121.97 | 119.206 | 116.555 | 117.538 | 113.835 | 111.321 | 113.112 | 109.615 | 105.825 | 102.405 | 97.509 | 96.632 | 92.679 | 89.876 | 85.729 | 83.255 | 78.804 | 75.632 | 78.923 | 75.822 | 72.2 | 69.446 | 67.213 | 64.682 | 61.827 | 59.442 | 56.956 | 54.836 | 52.533 | 50.704 | 48.6 | 48.048 | 45.892 | 44.408 | 42.786 | 40.409 | 37.646 | 35.617 | 33.801 | 32.75 | 30.471 | 28.939 | 27.509 | 25.608 | 23.395 | 21.608 | 19.55 | 17.532 | 15.196 | 13.12 | 11.173 | 9.348 | 7.561 | 6.049 | 4.99 | 3.923 | 2.985 | 2.314 | 1.7 | 1 | 0.4 | -0.1 | -0.4 | -0.7 | -1.2 | -1.7 | -2.3 | -3.1 | -3.7 | -4.1 | -4.5 | -5 | -5.5 | -5.7 | -5.9 | -6.9 | -7.1 | -6.5 | -5.9 | -5.1 | -4.3 | -3.7 | -3.1 | -2.4 | -2 | -1.6 | -1.1 | -0.8 | -0.5 | -0.4 |
Overige gereserveerde algehele resultaten
| 1.339 | 4.084 | 4.108 | 2.782 | 5.746 | 4.796 | 2.651 | 4.004 | 4.424 | -0.395 | 0 | -0 | 0 | -71.964 | -70.485 | 0 | -68.048 | -67.011 | -66.764 | -66.099 | -65.04 | -63.829 | -65.197 | -64.154 | -63.608 | -62.652 | -61.742 | -60.475 | -59.517 | -58.2 | -57.235 | -56.018 | -55.76 | -55.642 | -54.512 | -53.255 | -52.501 | -51.098 | -50.212 | -49.045 | -48.685 | -47.517 | -46.543 | -0 | -0 | 0 | 0 | -44.158 | -43.634 | -42.747 | -42.556 | -42.299 | -41.432 | -40.94 | -39.998 | -39.23 | -38.546 | -37.816 | -37.185 | -36.646 | -36.314 | -35.131 | -34.105 | -33.167 | -32.106 | -30.893 | -30.086 | -29.342 | -28.373 | -27.628 | -26.618 | -25.573 | -25.05 | -25.224 | -24.591 | -23.825 | -23.756 | -23.296 | -23.473 | -23.043 | -21.514 | -20.957 | -20.402 | -19.55 | -18.717 | -18.173 | -17.33 | -16.693 | -15.887 | -15.191 | -14.49 | -13.798 | -13.311 | -12.67 | -12.048 | -11.463 | -10.911 | -10.341 | -9.803 | -3.446 | -8.9 | -8.5 | -8 | -7.6 | -7.2 | -6.9 | -6.4 | -6 | -5.6 | -5.1 | -4.7 | -4.3 | -3.9 | -3.6 | -3.2 | -2.9 | -2.6 | -2.2 | -1.9 | -1.6 | -1.3 | -1 | -0.8 | -0.6 | -0.5 | -0.4 | -0.3 | -0.2 | -0.1 | -0.1 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 255.374 | 253.834 | 251.918 | 249.468 | 247.496 | 245.865 | 80.495 | 78.689 | 76.887 | 75.173 | 73.577 | 71.882 | 70.294 | 139.375 | 136.143 | 63.994 | 129.615 | 126.641 | 124.892 | 121.854 | 119.24 | 116.326 | 115.864 | 112.554 | 110.522 | 108.123 | 105.657 | 102.787 | 100.151 | 97.769 | 95.739 | 93.077 | 73.638 | 72.25 | 69.447 | 66.878 | 66.409 | 65.299 | 63.664 | 60.994 | 59.514 | 57.195 | 55.35 | 8.941 | 7.597 | 6.943 | 6.243 | 50.019 | 49.775 | 48.328 | 47.491 | 46.804 | 46.843 | 46.825 | 47.899 | 53.172 | 51.032 | 49.93 | 49.071 | 48.228 | 44.066 | 42.368 | 43.895 | 45.187 | 43.709 | 41.648 | 40.389 | 39.166 | 37.724 | 33.365 | 31.787 | 30.249 | 30.527 | 32.578 | 32.905 | 32.756 | 34.934 | 35.363 | 34.44 | 37.471 | 40.791 | 37.894 | 35.379 | 33.836 | 31.764 | 30.074 | 28.493 | 27.504 | 28.804 | 35.465 | 31.313 | 27.237 | 26.662 | 22.837 | 20.492 | 14.92 | 13.015 | 18.714 | 18.173 | 11.816 | 17.2 | 16.8 | 19.7 | 19.3 | 18.9 | 18.6 | 18.1 | 17.7 | 17.2 | 16.8 | 16.4 | 16 | 15.6 | 14.5 | 14.2 | 13.8 | 13.5 | 13.1 | 12.8 | 12.5 | 12.1 | 11.8 | 11.7 | 10.2 | 10.2 | 10.1 | 10 | 9.9 | 9.8 | 9.5 | 2.5 | 2.5 |
Totaal eigen vermogen van aandeelhouders
| 482.758 | 484.572 | 479.771 | 476.194 | 491.971 | 488.498 | 318.058 | 315.793 | 317.146 | 307.177 | 300.971 | 295.606 | 289.783 | 283.848 | 276.184 | 276.16 | 264.919 | 255.254 | 241.064 | 240.257 | 235.485 | 229.256 | 219.768 | 215.945 | 211.884 | 211.611 | 206.971 | 204.866 | 198.483 | 194.784 | 191.293 | 187.548 | 178.771 | 173.916 | 167.301 | 162.785 | 158.942 | 155.28 | 150.088 | 146.28 | 141.657 | 136.757 | 130.921 | 128.29 | 124.295 | 124.624 | 120.22 | 117.323 | 119.394 | 115.336 | 110.9 | 107.049 | 103.061 | 102.658 | 100.72 | 103.957 | 98.354 | 95.507 | 90.828 | 87.352 | 86.813 | 83.196 | 82.129 | 81.608 | 78.958 | 75.578 | 72.271 | 69.407 | 66.447 | 60.711 | 57.84 | 55.517 | 54.214 | 55.539 | 54.342 | 53.475 | 54.1 | 52.611 | 48.747 | 50.179 | 53.212 | 49.817 | 45.572 | 43.347 | 40.678 | 37.629 | 34.677 | 32.537 | 32.584 | 37.923 | 32.13 | 26.666 | 24.629 | 19.617 | 16.071 | 9.563 | 7.121 | 12.329 | 11.391 | 10.72 | 10 | 9.3 | 12.1 | 11.6 | 11.3 | 11 | 10.5 | 10 | 9.3 | 8.6 | 8 | 7.6 | 7.2 | 5.9 | 5.5 | 5.2 | 5 | 4 | 3.8 | 4.4 | 4.9 | 5.7 | 6.6 | 5.9 | 6.6 | 7.3 | 7.7 | 8.1 | 8.6 | 8.6 | 2 | 2.1 |
Totaal eigen vermogen
| 669.36 | 669.969 | 671.966 | 652.238 | 668.205 | 655.512 | 483.759 | 484.568 | 466.759 | 460.333 | 460.224 | 452.443 | 428.834 | 428.148 | 416.165 | 409.97 | 405.673 | 393.416 | 382.802 | 379.451 | 377.128 | 364.113 | 358.369 | 350.818 | 342.004 | 329.775 | 316.57 | 308.969 | 296.327 | 291.549 | 272.868 | 257.878 | 227.072 | 223.051 | 217.038 | 201.953 | 195.144 | 192.599 | 183.574 | 174.59 | 170.563 | 165.385 | 157.286 | 155.121 | 146.709 | 147.229 | 139.68 | 134.659 | 136.391 | 132.566 | 125.835 | 121.58 | 122.065 | 114.582 | 112.958 | 116.383 | 106.514 | 103.788 | 99.189 | 92.225 | 91.861 | 88.561 | 82.129 | 87.822 | 85.093 | 81.925 | 78.118 | 75.055 | 71.931 | 64.705 | 61.563 | 59.388 | 57.086 | 58.596 | 57.686 | 56.499 | 56.888 | 55.449 | 52.029 | 53.49 | 56.687 | 53.316 | 49.03 | 46.625 | 43.927 | 40.904 | 37.994 | 35.561 | 35.912 | 41.246 | 35.565 | 29.915 | 28.36 | 23.127 | 19.369 | 12.421 | 9.953 | 15.069 | 14.106 | 13.103 | 12.1 | 11.1 | 14.1 | 13.3 | 13.1 | 12.7 | 12.3 | 11.6 | 10.7 | 9.8 | 9.1 | 8.6 | 8.1 | 6.7 | 6.3 | 5.9 | 5.5 | 4.4 | 4.1 | 4.7 | 5.2 | 6 | 6.8 | 6.1 | 6.7 | 7.4 | 7.8 | 8.2 | 8.7 | 8.7 | 2.1 | 2.2 |
Totaal passiva en aandeelhoudersvermogen
| 841.231 | 1,023.134 | 1,017.256 | 1,028.084 | 1,010.186 | 999.581 | 868.127 | 858.154 | 799.708 | 796.444 | 763.863 | 749.426 | 630.098 | 622.958 | 598.39 | 594.361 | 575.438 | 585.018 | 643.253 | 560.845 | 565.193 | 557.01 | 523.087 | 443.166 | 454.969 | 440.543 | 417.622 | 418.982 | 410.987 | 417.325 | 387.671 | 351.231 | 309.901 | 313.598 | 311.434 | 279.913 | 276.145 | 268.32 | 257.423 | 244.551 | 247.737 | 240.78 | 228.634 | 224.135 | 179.657 | 182.43 | 176.877 | 171.714 | 169.94 | 170.632 | 164.436 | 163.252 | 164.039 | 146.837 | 146.374 | 140.861 | 126.954 | 124.466 | 128.624 | 111.429 | 114.112 | 115.665 | 119.033 | 118.247 | 110.891 | 111.881 | 101.658 | 96.252 | 98.402 | 74.88 | 74.802 | 71.457 | 69.174 | 68.497 | 69.035 | 66.519 | 67.447 | 66.638 | 62.222 | 61.608 | 62.309 | 59.388 | 55.315 | 52.473 | 49.274 | 46.054 | 44.395 | 41.033 | 41.43 | 46.6 | 40.117 | 36.184 | 35.166 | 28.919 | 25.534 | 22.97 | 23.19 | 25.761 | 24.729 | 23.346 | 23.2 | 21.7 | 24.3 | 24.1 | 23.6 | 23.2 | 23.6 | 22.5 | 21.3 | 20.1 | 20.3 | 19.5 | 18.6 | 17.1 | 16.9 | 15.9 | 15.5 | 14.4 | 14 | 14.5 | 14.4 | 15.2 | 11.2 | 10.3 | 10.6 | 11.5 | 8.8 | 8.9 | 9.4 | 8.9 | 2.2 | 2.4 |