
Via Renewables, Inc.
NASDAQ:VIA
10.995 (USD) • At close June 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 62.142 | 64.723 | 53.15 | 66.572 | 53.557 | 50.423 | 42.595 | 45.137 | 47.059 | 45.162 | 33.658 | 40.403 | 43.196 | 51.363 | 68.899 | 89.422 | 93.035 | 81.491 | 71.684 | 75.347 | 78.618 | 54.466 | 56.664 | 42.58 | 27.579 | 32.436 | 41.002 | 42.796 | 35.702 | 21.065 | 29.419 | 11.249 | 13.126 | 24.931 | 18.96 | 16.907 | 7.262 | 2.949 | 4.474 | 7.355 | 4.237 | 5.179 | 4.359 | 2.483 | 1.487 | 4.755 | 7.189 | 2,403 | 1,144 | 1,260 | 1,021 | 955 | 1,555 | 911 | 837 | 677 | 358 | 298 | 249 | 250 | 259 | 792 | 525 | 737 | 812 | 920 | 373 | 420 | 398 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 6.813 | 6.897 | 8.23 | 8.105 | 9.591 | 10.568 | 6.491 | 6.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89 | 87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 62.142 | 64.723 | 53.15 | 66.572 | 53.557 | 50.423 | 42.595 | 45.137 | 47.059 | 45.162 | 33.658 | 40.403 | 43.196 | 51.363 | 68.899 | 89.422 | 93.035 | 81.491 | 71.684 | 75.347 | 78.618 | 54.466 | 56.664 | 42.58 | 27.579 | 32.436 | 41.002 | 42.796 | 35.702 | 21.065 | 29.419 | 11.249 | 13.126 | 24.931 | 18.96 | 16.907 | 7.262 | 2.949 | 4.474 | 7.355 | 4.237 | 5.179 | 4.359 | 2.483 | 1.487 | 4.755 | 7.189 | 2,492 | 1,231 | 1,260 | 1,021 | 955 | 1,555 | 911 | 837 | 677 | 358 | 298 | 249 | 250 | 259 | 792 | 525 | 737 | 812 | 920 | 373 | 420 | 398 |
Nettovorderingen
| 47.972 | 70.442 | 65.442 | 41.003 | 49.085 | 60.315 | 70.229 | 55.844 | 53.107 | 71.114 | 87.921 | 62.383 | 62.001 | 69.228 | 70.495 | 51.05 | 50.078 | 60.935 | 75.403 | 68.389 | 72.191 | 82.738 | 115.667 | 103.091 | 107.562 | 133.518 | 153.424 | 137.99 | 135.438 | 155.517 | 162.475 | 115.72 | 99.573 | 110.767 | 115.115 | 82.58 | 43.686 | 56.08 | 61.776 | 51.731 | 40.545 | 59.951 | 65.028 | 49.447 | 48.425 | 94.697 | 69.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 1.805 | 0.75 | 2.137 | 2.897 | 2.016 | 1.363 | 3.124 | 3.027 | 1.923 | 0.556 | 4.405 | 5.273 | 2.391 | 0.108 | 1.982 | 2.544 | 1.096 | 0.131 | 1.496 | 1.796 | 0.972 | 0.264 | 2.954 | 3.58 | 2.02 | 0.235 | 3.878 | 4.077 | 1.86 | 0.4 | 4.47 | 5.688 | 3.442 | 0.43 | 3.752 | 3.725 | 1.827 | 0.181 | 3.665 | 5.23 | 2.945 | 0.511 | 8.032 | 9.659 | 4.011 | 6.094 | 4.322 | 770 | 794 | 755 | 828 | 803 | 827 | 844 | 861 | 802 | 848 | 779 | 854 | 869 | 923 | 881 | 1,002 | 891 | 807 | 727 | 680 | 642 | 661 |
Overige vlottende activa
| 66.184 | 71.172 | 83.042 | 45.276 | 51.753 | 47.24 | 43.025 | 46.138 | 43.23 | 48.376 | 52.943 | 68.364 | 91.16 | 81.43 | 55.304 | 99.412 | 72.282 | 57.844 | 56.291 | 51.225 | 49.743 | 69.447 | 60.843 | 62.59 | 65.329 | 89.481 | 93.676 | 101.092 | 83.865 | 104.85 | 100.374 | 68.539 | 116.184 | 55.555 | 60.156 | 56.533 | 29.553 | 32.171 | 32.765 | 35.605 | 25.771 | 26.681 | 28.57 | 27.098 | 24.066 | 14.174 | 20.308 | 3,464 | 3,383 | 3,279 | 3,412 | 3,123 | 2,808 | 2,997 | 2,851 | 2,797 | 2,823 | 3,353 | 2,502 | 2,416 | 2,158 | 2,829 | 2,642 | 2,737 | 2,478 | 3,185 | 2,536 | 2,613 | 2,421 |
Totaal vlottende activa
| 178.103 | 207.087 | 203.771 | 155.748 | 156.411 | 153.313 | 152.677 | 150.146 | 145.319 | 165.208 | 178.927 | 176.423 | 198.748 | 202.129 | 196.68 | 242.428 | 216.491 | 200.401 | 204.874 | 196.757 | 201.524 | 206.915 | 236.128 | 211.841 | 202.49 | 255.67 | 291.98 | 285.955 | 256.865 | 281.832 | 296.738 | 201.196 | 232.325 | 191.683 | 197.983 | 159.745 | 82.328 | 91.381 | 102.68 | 99.921 | 73.498 | 92.322 | 105.989 | 88.687 | 77.989 | 119.72 | 101.291 | 6,726 | 5,408 | 5,294 | 5,261 | 4,881 | 5,190 | 4,752 | 4,549 | 4,276 | 4,029 | 4,430 | 3,605 | 3,535 | 3,340 | 4,502 | 4,169 | 4,365 | 4,097 | 4,832 | 3,589 | 3,675 | 3,480 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 6.444 | 6.301 | 5.231 | 4.989 | 4.906 | 4.909 | 4.71 | 4.758 | 4.723 | 4.686 | 4.691 | 4.88 | 4.451 | 4.388 | 4.261 | 4.518 | 3.631 | 3.456 | 3.354 | 2.867 | 2.779 | 3.297 | 3.267 | 3.255 | 3.575 | 3.871 | 4.366 | 5.383 | 7.19 | 7.699 | 8.275 | 8.623 | 3.993 | 4.389 | 4.706 | 4.866 | 5.035 | 4.755 | 4.476 | 4.422 | 4.448 | 4.263 | 4.221 | 4.437 | 4.31 | 4.614 | 4.817 | 1,040 | 1,013 | 1,023 | 1,057 | 1,040 | 1,055 | 1,073 | 1,102 | 1,091 | 1,124 | 1,179 | 1,042 | 1,065 | 1,080 | 1,145 | 1,217 | 1,253 | 1,228 | 1,195 | 1,183 | 1,183 | 1,198 |
Goodwill
| 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.154 | 120.154 | 120.154 | 80.947 | 79.407 | 79.147 | 79.556 | 18.379 | 18.379 | 18.379 | 18.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,079 | 11,061 | 11,048 | 11,064 | 11,075 | 11,072 | 11,047 | 11,035 | 11,303 | 11,339 | 11,401 | 11,498 | 11,470 | 11,457 | 11,470 | 11,402 | 11,399 | 11,415 | 11,375 | 11,196 | 11,083 | 11,117 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0.053 | 0.139 | 0.225 | 0.31 | 0.396 | 0.481 | 0.566 | 0.66 | 0.622 | 5.66 | 3.505 | 0.984 | 3.2 | 5.691 | 8.71 | 11.729 | 14.748 | 17.767 | 20.715 | 23.81 | 27.319 | 26.429 | 35.994 | 39.617 | 43.361 | 43.397 | 49.387 | 20.218 | 24.756 | 27.749 | 30.937 | 5.549 | 6.675 | 7.996 | 9.176 | 2.292 | 1.253 | 1.015 | 0 | 0 | 0 | 0 | 279 | 293 | 305 | 392 | 420 | 438 | 450 | 467 | 495 | 524 | 570 | 593 | 612 | 638 | 674 | 747 | 745 | 678 | 684 | 702 | 733 | 857 |
Goodwill en immateriële activa
| 120.343 | 120.343 | 120.343 | 120.343 | 120.343 | 120.396 | 120.482 | 120.568 | 120.653 | 120.739 | 120.824 | 120.909 | 121.003 | 120.965 | 126.003 | 123.848 | 121.327 | 123.543 | 126.034 | 129.053 | 132.072 | 135.091 | 138.11 | 141.058 | 144.153 | 147.662 | 146.772 | 156.337 | 159.96 | 163.515 | 163.551 | 169.541 | 101.165 | 104.163 | 106.896 | 110.493 | 23.928 | 25.054 | 26.375 | 27.561 | 2.292 | 1.253 | 1.015 | 0 | 0 | 0 | 0 | 11,358 | 11,354 | 11,353 | 11,456 | 11,495 | 11,510 | 11,497 | 11,502 | 11,798 | 11,863 | 11,971 | 12,091 | 12,082 | 12,095 | 12,144 | 12,149 | 12,144 | 12,093 | 12,059 | 11,898 | 11,816 | 11,974 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0.012 | 0.091 | 0 | 0.198 | 0 | 0.666 | 1.504 | 0.99 | 0 | 0.34 | 1.09 | 1.069 | 0.061 | 0 | 0.075 | 0.221 | 0 | 0.106 | 0.094 | 0 | 0.146 | 3.276 | 1.873 | 0.595 | 0.262 | 3.309 | 0.138 | 0.122 | 0 | 3.083 | 0.318 | 0.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 4.848 | 4.948 | 6.088 | 10.852 | 11.078 | 13.721 | 15.378 | 17.1 | 19.063 | 23.181 | 20.437 | 18.867 | 18.321 | 19.967 | 23.915 | 17.344 | 23.28 | 33.025 | 27.96 | 26.499 | 28.89 | 30.333 | 29.865 | 23.13 | 31.847 | 27.261 | 27.321 | 24.935 | 27.581 | 30.734 | 24.185 | 50.302 | 54.105 | 54.335 | 55.047 | 56.101 | 52.46 | 34.531 | 23.38 | 23.196 | 23.77 | 24.206 | 24.047 | 22.999 | 0 | 0 | 0 | 58 | 46 | 47 | 0 | 0 | 0 | 223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 6.605 | 8.723 | 9.506 | 6.488 | 6.932 | 10.311 | 10.592 | 4.504 | 4.827 | 5.159 | 5.405 | 5.571 | 5.304 | 5.299 | 4.077 | 3.254 | 3.356 | 3.841 | 4.445 | 5.877 | 6.526 | 13.996 | 15.492 | 19.024 | 15.019 | 14.253 | 15.023 | 6.794 | 8.658 | 9.863 | 9.891 | 9.656 | 17.003 | 11.247 | 8.453 | 6.208 | 3.872 | 3.719 | 5.323 | 5.353 | 4.532 | 3.647 | 3.125 | 5.951 | 4.159 | 3.499 | 2.965 | 4,586 | 4,643 | 4,721 | 5,027 | 4,894 | 4,860 | 4,884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 138.24 | 140.315 | 141.168 | 142.672 | 143.259 | 149.349 | 151.253 | 146.93 | 149.464 | 153.765 | 152.023 | 151.731 | 150.069 | 150.619 | 158.596 | 150.054 | 152.663 | 163.926 | 161.793 | 164.371 | 170.488 | 182.717 | 186.84 | 186.561 | 194.594 | 193.193 | 196.758 | 195.322 | 203.984 | 212.073 | 209.211 | 238.26 | 176.388 | 174.134 | 178.185 | 177.986 | 85.734 | 68.059 | 59.554 | 60.532 | 35.042 | 33.369 | 32.408 | 33.387 | 8.469 | 8.113 | 7.782 | 17,103 | 17,056 | 17,144 | 17,540 | 17,429 | 17,425 | 17,677 | 12,604 | 12,889 | 12,987 | 13,150 | 13,133 | 13,147 | 13,175 | 13,289 | 13,366 | 13,397 | 13,321 | 13,254 | 13,081 | 12,999 | 13,172 |
Totaal activa
| 316.343 | 347.402 | 344.939 | 298.42 | 299.67 | 302.662 | 303.93 | 297.076 | 294.783 | 318.973 | 330.95 | 328.154 | 348.817 | 352.748 | 355.276 | 392.482 | 369.154 | 364.327 | 366.667 | 361.128 | 372.012 | 389.632 | 422.968 | 398.402 | 397.084 | 448.863 | 488.738 | 481.277 | 460.849 | 493.905 | 505.949 | 439.456 | 408.713 | 365.817 | 376.168 | 337.731 | 168.062 | 159.44 | 162.234 | 160.453 | 108.54 | 125.691 | 138.397 | 122.074 | 86.458 | 127.833 | 109.073 | 23,829 | 22,464 | 22,438 | 22,801 | 22,310 | 22,615 | 22,429 | 17,153 | 17,165 | 17,016 | 17,580 | 16,738 | 16,682 | 16,515 | 17,791 | 17,535 | 17,762 | 17,418 | 18,086 | 16,670 | 16,674 | 16,652 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 26.067 | 29.73 | 37.176 | 20.661 | 22.603 | 21.89 | 29.996 | 23.61 | 25.32 | 28.461 | 53.561 | 27.423 | 32.197 | 36.049 | 43.776 | 27.834 | 26.702 | 26.502 | 28.148 | 29.715 | 32.696 | 35.588 | 49.254 | 46.059 | 51.46 | 56.962 | 71.254 | 58.332 | 61.766 | 65.737 | 82.132 | 58.549 | 53.43 | 43.532 | 56.084 | 37.562 | 24.247 | 27.117 | 31.694 | 30.598 | 27.293 | 32.966 | 39.227 | 34.545 | 35.286 | 54.796 | 36.971 | 316 | 229 | 220 | 427 | 315 | 299 | 321 | 210 | 181 | 209 | 248 | 238 | 292 | 262 | 574 | 376 | 256 | 269 | 496 | 360 | 321 | 180 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.9 | 6.936 | 10.535 | 13.921 | 11.332 | 20.943 | 20.776 | 7.5 | 30.421 | 73.37 | 62.714 | 5.306 | 10.306 | 27.806 | 31.306 | 9 | 20 | 33 | 20.5 | 41.05 | 34 | 27.5 | 18 | 20 | 18 | 23 | 26 | 222 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159 | 0 | 0 | 212 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.994 | 11.662 | 48.026 | 34.838 | 47.449 | 39.616 | 34.287 | 23.203 | 40.022 | 36.619 | 31.744 | 15.775 | 13.292 | 13.098 | 10.409 | 7.032 | 7.743 | 7.195 | 4.349 | 4.889 | 7.347 | 6.838 | 230 | 241 | 248 | 187 | 217 | 266 | 275 | 256 | 333 | 340 | 323 | 393 | 357 | 461 | 442 | 331 | 357 | 428 | 406 | 397 | 405 | 458 |
Overige kortlopende verplichtingen
| 30.027 | 41.177 | 0.35 | 35.725 | 7.73 | 46.159 | 47.5 | 37.141 | 39.59 | 59.116 | 38.607 | 28.678 | 24.767 | 34.33 | 38.716 | 43.308 | 43.068 | 55.118 | 62.513 | 53.574 | 69.728 | 102 | 92.701 | 62.043 | 88.096 | 67.247 | 62.92 | 52.131 | 41.179 | 65.323 | 47.952 | 44.218 | 37.03 | 56.078 | 54.602 | 60.493 | 20.012 | 25.889 | 25.541 | 17.68 | 16.53 | 18.756 | 20.589 | 7.415 | 11.003 | 3.541 | 8.671 | 3,067 | 3,279 | 3,044 | 3,093 | 3,022 | 3,050 | 3,122 | 3,032 | 3,266 | 2,896 | 3,180 | 3,076 | 3,313 | 3,347 | 3,826 | 3,476 | 3,809 | 3,807 | 4,371 | 3,447 | 3,545 | 3,301 |
Totaal kortlopende verplichtingen
| 56.094 | 70.907 | 74.702 | 56.386 | 52.936 | 68.049 | 79.996 | 60.751 | 64.91 | 87.577 | 92.168 | 56.101 | 56.964 | 70.379 | 82.492 | 71.142 | 69.77 | 81.62 | 90.661 | 83.289 | 102.424 | 137.588 | 141.955 | 108.102 | 139.556 | 130.109 | 141.951 | 120.998 | 116.866 | 142.392 | 151.027 | 123.543 | 97.96 | 130.031 | 184.056 | 160.769 | 49.565 | 63.312 | 85.041 | 79.584 | 52.823 | 71.722 | 92.816 | 62.46 | 87.339 | 99.684 | 73.142 | 3,790 | 3,769 | 3,530 | 3,942 | 3,580 | 3,837 | 3,749 | 3,498 | 3,780 | 3,445 | 3,751 | 3,707 | 3,962 | 4,070 | 4,842 | 4,183 | 4,422 | 4,504 | 5,273 | 4,204 | 4,271 | 3,939 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 91 | 96.904 | 105 | 110 | 126 | 120 | 113 | 115 | 121 | 135 | 140 | 145 | 145 | 100 | 100 | 100 | 95 | 123 | 119.504 | 94 | 110.5 | 139.5 | 122 | 112 | 112.4 | 124.801 | 88.6 | 91.5 | 0 | 5 | 6.542 | 18.441 | 19.732 | 20.931 | 22.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,867 | 8,893 | 0 | 7,342 | 6,928 | 6,935 | 6,722 | 1,000 | 1,000 | 940 | 1,169 | 1,015 | 1,115 | 1,041 | 1,304 | 1,164 | 1,319 | 1,197 | 1,563 | 1,094 | 1,055 | 1,217 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.954 | 0 | 0 | 30.138 | 20.478 | 21.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,952 | -8,905 | -8,894 | -6,828 | -6,469 | -6,165 | -6,168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0.096 | 0 | 0 | 0 | 0.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.139 | 0.938 | 0 | 0 | 0.854 | 0.853 | 0.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 649 | 502 | 465 | 123 | 99 | 17 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 100.153 | 101.528 | 106.055 | 89.405 | 93.047 | 0.1 | 0.054 | 1.451 | 2.429 | 4.313 | 2.733 | 5.83 | 11.185 | 0.885 | 0.145 | 0.308 | 0 | 0.182 | 0.257 | 0.51 | 0.481 | 2.029 | 0.712 | 2.02 | 21.174 | 31.746 | 26.235 | 26.556 | 30.448 | 37.393 | 27.645 | 56.789 | 57.459 | 60.266 | 61.5 | 59.703 | 47.226 | 31.861 | 22.943 | 23.245 | 22.851 | 21.569 | 21.464 | 21.096 | 0.003 | 0.084 | 0.018 | 13,121 | 10,321 | 10,810 | 8,179 | 7,786 | 7,469 | 7,505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 100.153 | 101.528 | 106.055 | 89.405 | 93.047 | 91.1 | 97.15 | 106.451 | 112.429 | 130.313 | 122.733 | 118.83 | 126.185 | 121.885 | 135.145 | 140.308 | 145 | 145.182 | 100.257 | 100.51 | 100.481 | 97.029 | 123.712 | 121.524 | 115.174 | 142.246 | 165.735 | 148.556 | 142.448 | 149.793 | 152.446 | 145.389 | 148.959 | 60.405 | 68.376 | 66.245 | 65.667 | 52.447 | 43.874 | 46.295 | 22.851 | 21.569 | 21.464 | 21.096 | 0.003 | 0.084 | 0.018 | 13,685 | 10,811 | 10,810 | 8,816 | 8,344 | 8,256 | 8,132 | 1,000 | 1,000 | 940 | 1,169 | 1,015 | 1,115 | 1,041 | 1,304 | 1,164 | 1,319 | 1,197 | 1,563 | 1,094 | 1,055 | 1,217 |
Totaal passiva
| 156.247 | 172.435 | 180.757 | 145.791 | 145.983 | 159.149 | 177.146 | 167.202 | 177.339 | 217.89 | 214.901 | 174.931 | 183.149 | 192.264 | 217.637 | 211.45 | 214.77 | 226.802 | 190.918 | 183.799 | 202.905 | 234.617 | 265.667 | 229.626 | 254.73 | 272.355 | 307.686 | 269.554 | 259.314 | 292.185 | 303.473 | 268.932 | 246.919 | 190.436 | 252.432 | 227.014 | 115.232 | 115.759 | 128.915 | 125.879 | 75.674 | 93.291 | 114.28 | 83.556 | 87.342 | 99.768 | 73.16 | 18,636 | 15,650 | 15,549 | 14,157 | 13,147 | 13,262 | 12,957 | 22,096 | 21,801 | 21,606 | 21,900 | 21,307 | 21,395 | 21,280 | 22,487 | 22,815 | 22,888 | 22,376 | 22,904 | 21,369 | 21,024 | 20,964 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 78.432 | 82.977 | 83.221 | 88.044 | 88.05 | 88.047 | 88.065 | 88.045 | 87.976 | 87.88 | 87.713 | 87.364 | 87.036 | 87.288 | 87.288 | 87.288 | 87.288 | 87.288 | 87.288 | 87.288 | 87.288 | 88.282 | 90.015 | 90.646 | 90.649 | 90.758 | 90.758 | 90.758 | 90.758 | 90.758 | 41.173 | 41.244 | 39.111 | 38.346 | 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 | 0 | 0 | 0 |
Gewone aandelen
| 0.073 | 0.073 | 0.035 | 0.073 | 0.073 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.361 | 0.361 | 0.359 | 0.359 | 0.358 | 0.358 | 0.357 | 0.357 | 0.357 | 0.357 | 0.354 | 0.354 | 0.354 | 0.354 | 0.351 | 0.351 | 0.351 | 0.351 | 0.348 | 0.348 | 0.348 | 0.348 | 0.173 | 0.168 | 0.168 | 0.141 | 0.139 | 0.139 | 0.139 | 0.139 | 0.138 | 0.138 | 0.138 | 0 | 0 | 0 | -15,825 | -13,125 | -12,425 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 30.606 | 33.451 | 0 | 19.171 | 19.74 | 14.829 | 8.972 | 12.038 | 7.227 | 1.886 | 2.073 | 3.222 | 9.004 | 8.96 | 0.776 | 18.103 | 7.994 | 2.139 | 11.721 | 12.284 | 7.275 | 0.814 | 1.074 | 3.849 | -7.053 | 0.062 | 1.307 | 2.885 | -2.678 | -5.726 | 11.008 | 1.164 | 2.132 | 4.625 | 4.711 | -0.681 | 1.491 | 1.314 | -1.366 | -0.224 | 0.132 | 0.546 | -0.775 | 1.061 | 0 | 0 | 0 | 11,629 | 10,986 | 10,488 | 8,418 | 7,985 | 7,579 | 7,294 | 6,775 | 6,650 | 6,323 | 6,106 | 5,408 | 4,947 | 4,673 | 4,658 | 4,485 | 4,084 | 3,677 | 3,407 | 2,847 | 2,205 | 1,771 |
Overige gereserveerde algehele resultaten
| -0.04 | -0.04 | 0 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.057 | -0.038 | -0.012 | 0.002 | -0.015 | -0.033 | -0.043 | -0.011 | -0.022 | -0.017 | -0.007 | 0.011 | -0.033 | -0.028 | -551 | -577 | -534 | -455 | -571 | -415 | -293 | -76 | -68 | 0 | -101 | -276 | -301 | -164 | -29 | -36 | -86 | -114 | -102 | -28 | 35 | 89 | 47 | -114 | -87 | 86 | 148 | 156 | 126 | 82 | 64 | 56 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 164.147 | 0 | 38.488 | 38.32 | 37.596 | 36.824 | 36.153 | 35.838 | 40.465 | 54.477 | 54.041 | 52.803 | 50.622 | 51.145 | 50.472 | 50.498 | 52.816 | 51.763 | 51.398 | 50.699 | 49.831 | 51.739 | 40.318 | 43.758 | 44.146 | 23.376 | 26.835 | 25.706 | 46.191 | 34.614 | 33.992 | 33.812 | 25.245 | 23.476 | 21.997 | 16.6 | 12.565 | 11.933 | 10.494 | 9.635 | 424.296 | 8.998 | 0 | 96.065 | 0 | 9,490 | 9,229 | 7,190 | 389 | 1,206 | 1,809 | 2,263 | 2,621 | 2,590 | 2,580 | 2,562 | 2,531 | 2,500 | 2,482 | 2,461 | 2,578 | 2,761 | 3,185 | 3,578 | 4,122 | 4,917 | 5,422 |
Totaal eigen vermogen van aandeelhouders
| 68.205 | 72.713 | 164.182 | 58.245 | 58.261 | 141.228 | 134.665 | 136.939 | 131.388 | 125.636 | 130.283 | 145.384 | 150.402 | 149.37 | 140.64 | 156.854 | 146.072 | 140.242 | 152.142 | 151.652 | 146.278 | 140.109 | 141.234 | 146.531 | 124.23 | 134.917 | 136.564 | 117.355 | 115.233 | 111.043 | 77.421 | 77.348 | 75.566 | 76.949 | 30.303 | 22.93 | 23.601 | 18.053 | 11.338 | 11.848 | 10.765 | 10.319 | 8.659 | 10.197 | -0.884 | 28.065 | 35.913 | 5,193 | 6,814 | 6,889 | 8,644 | 9,163 | 9,353 | 9,472 | 9,283 | 9,139 | 8,876 | 8,704 | 8,029 | 7,495 | 7,042 | 7,033 | 7,150 | 6,994 | 7,019 | 7,111 | 7,051 | 7,186 | 7,249 |
Totaal eigen vermogen
| 81.664 | 0 | 0 | 0 | 0 | 143.513 | 126.784 | 129.874 | 117.444 | 101.083 | 116.049 | 153.223 | 165.668 | 160.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva en aandeelhoudersvermogen
| 224.452 | 245.148 | 344.939 | 204.036 | 299.67 | 302.662 | 303.93 | 297.076 | 294.783 | 318.973 | 330.95 | 328.154 | 348.817 | 352.748 | 355.276 | 392.482 | 369.154 | 364.327 | 366.667 | 361.128 | 372.012 | 389.632 | 422.968 | 398.402 | 397.084 | 448.863 | 488.738 | 481.277 | 460.849 | 493.905 | 505.949 | 439.456 | 408.713 | 365.817 | 376.168 | 337.731 | 168.062 | 159.44 | 162.234 | 160.453 | 108.54 | 125.691 | 138.397 | 122.074 | 86.458 | 127.833 | 109.073 | 23,829 | 22,464 | 22,438 | 22,801 | 22,310 | 22,615 | 22,429 | 17,153 | 17,165 | 17,016 | 17,580 | 16,738 | 16,682 | 16,515 | 17,791 | 17,535 | 17,762 | 17,418 | 18,086 | 16,670 | 16,674 | 16,652 |