Vidrala, S.A.
MSE:VID.MC
102.2 (EUR) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 66.399 | 81.506 | 62.558 | 154.029 | 38.507 | 115.267 | 38.507 | 160.54 | 40.135 | 108.225 | 40.135 | 112.178 | 28.045 | 81.141 | 28.045 | 28.795 | 7.199 | 22.198 | 7.199 | 22.673 | 5.668 | 32.268 | 5.668 | 42.043 | 10.511 | 25.537 | 10.511 | 0.424 | 0.106 | 29.729 | 0.106 | 15.72 | 3.93 | 4.658 | 3.93 | 0.062 | 0.016 | 0.073 | 0.016 | 0.116 | 0.029 | 0.092 | 0.029 | 0.863 | 0.216 | 0.078 | 0.216 | 0.076 | 0.019 | 0.048 | 0.019 | 0.04 | 0.01 | 0.01 | 0.01 | 0.612 | 0.612 | 0.612 | 0.612 | 0.185 | 0.185 | 0.185 | 0.185 | 0.068 | 0.068 | 0.068 | 0.068 | 0.007 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | -17.254 | -18.045 | 0 | -27.489 | 0 | -6.411 | 0 | -9.869 | 0 | -1.294 | 0 | -0.03 | 0 | -0.027 | 0 | -3.7 | 0 | -0.319 | 0 | 6.909 | 0 | 3.568 | 0.892 | 0.679 | 0.892 | 2.777 | 0.694 | -0.378 | 0.694 | -1.556 | 0 | -1.327 | 0 | -0.247 | 0 | -0.162 | 0 | -0.393 | 0 | 28.396 | 0 | -0.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.049 | 0 | 0 | 0 | 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
| 66.399 | 81.506 | 62.558 | 154.029 | 38.507 | 115.267 | 38.507 | 160.54 | 40.135 | 108.225 | 40.135 | 112.178 | 28.045 | 81.141 | 28.045 | 28.795 | 7.199 | 22.198 | 7.199 | 22.673 | 5.668 | 39.177 | 5.668 | 42.043 | 11.403 | 25.537 | 11.403 | 0.424 | 0.8 | 29.729 | 0.8 | 15.72 | 3.93 | 4.658 | 3.93 | 0.062 | 0.016 | 0.073 | 0.016 | 0.116 | 0.029 | 0.092 | 0.029 | 0.863 | 0.216 | 0.078 | 0.216 | 0.076 | 0.019 | 0.048 | 0.019 | 0.04 | 0.01 | 0.01 | 0.01 | 0.612 | 0.612 | 0.612 | 0.612 | 0.185 | 0.185 | 0.185 | 0.185 | 0.068 | 0.068 | 0.068 | 0.068 | 0.007 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettovorderingen
| 447.007 | 396.375 | 455.782 | 360.148 | 0 | 460.047 | 0 | 292.143 | 0 | 319.264 | 0 | 237.542 | 0 | 254.501 | 0 | 266.811 | 0 | 293.465 | 0 | 241.038 | 0 | 274.848 | 0 | 219.286 | 0 | 230.509 | 0 | 206.274 | 0 | 223.638 | 0 | 216.951 | 0 | 216.409 | 0 | 115.92 | 0 | 144.446 | 0 | 126.721 | 0 | 157.347 | 0 | 121.068 | 0 | 120.863 | 0 | 100.373 | 0 | 132.022 | 0 | 101.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 241.926 | 339.23 | 296.233 | 254.523 | 63.631 | 222.592 | 63.631 | 166.33 | 41.583 | 143.65 | 41.583 | 161.134 | 40.284 | 187.616 | 40.284 | 191.785 | 47.946 | 183.695 | 47.946 | 185.147 | 46.287 | 181.57 | 46.287 | 189.829 | 47.457 | 172.385 | 47.457 | 180.973 | 45.243 | 181.992 | 45.243 | 201.01 | 50.253 | 219.26 | 50.253 | 123.669 | 30.917 | 125.487 | 30.917 | 126.464 | 31.616 | 114.746 | 31.616 | 112.627 | 28.157 | 100.475 | 28.157 | 100.911 | 25.228 | 94.529 | 25.228 | 106.156 | 26.539 | 26.539 | 26.539 | 28.699 | 28.699 | 28.699 | 28.699 | 27.164 | 27.164 | 27.164 | 27.164 | 19.727 | 19.727 | 19.727 | 19.727 | 17.182 | 17.182 | 17.182 | 17.182 | 15.596 | 15.596 | 15.596 | 15.596 | 8.635 | 8.635 | 8.635 | 8.635 |
Overige vlottende activa
| 259.824 | 4.23 | 10.477 | 12.002 | 93.038 | 4.431 | 93.038 | 3.354 | 73.874 | 0.625 | 73.874 | 3.334 | 60.219 | 0.665 | 60.219 | 1.437 | 67.062 | 0.646 | 67.062 | 0.115 | 60.288 | 7.884 | 60.288 | 0.181 | 53.975 | 7.143 | 53.975 | 0.184 | 50.92 | 0.538 | 50.92 | 0.112 | 54.266 | 4.174 | 54.266 | 2.666 | 29.647 | 1.373 | 29.647 | 2.934 | 32.414 | 5.471 | 32.414 | 4.533 | 31.4 | 22.282 | 31.4 | 30.388 | 32.69 | 25.035 | 32.69 | 25.198 | 31.572 | 31.572 | 31.572 | 25.033 | 25.033 | 25.033 | 25.033 | 28.433 | 28.433 | 28.433 | 28.433 | 27.552 | 27.552 | 27.552 | 27.552 | 22.721 | 22.721 | 22.721 | 22.721 | 22.099 | 22.099 | 22.099 | 22.099 | 11.354 | 11.354 | 11.354 | 11.354 |
Totaal vlottende activa
| 1,015.156 | 821.341 | 825.05 | 780.702 | 195.176 | 802.337 | 195.176 | 622.367 | 155.592 | 571.764 | 155.592 | 514.188 | 128.547 | 523.923 | 128.547 | 488.828 | 122.207 | 500.004 | 122.207 | 448.973 | 112.243 | 503.479 | 112.243 | 451.339 | 112.835 | 435.574 | 112.835 | 387.855 | 96.964 | 435.897 | 96.964 | 433.793 | 108.448 | 444.501 | 108.448 | 242.317 | 60.579 | 271.379 | 60.579 | 256.235 | 64.059 | 277.656 | 64.059 | 239.091 | 59.773 | 243.698 | 59.773 | 231.748 | 57.937 | 251.634 | 57.937 | 232.483 | 58.121 | 58.121 | 58.121 | 54.344 | 54.344 | 54.344 | 54.344 | 55.783 | 55.783 | 55.783 | 55.783 | 47.347 | 47.347 | 47.347 | 47.347 | 39.909 | 39.909 | 39.909 | 39.909 | 37.695 | 37.695 | 37.695 | 37.695 | 19.988 | 19.988 | 19.988 | 19.988 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,113.353 | 1,178.089 | 931.649 | 831.845 | 207.961 | 801.142 | 207.961 | 774.397 | 193.599 | 744.063 | 193.599 | 729.7 | 182.425 | 686.229 | 182.425 | 694.071 | 173.518 | 682.787 | 173.518 | 684.114 | 171.029 | 679.219 | 171.029 | 683.036 | 170.759 | 581.956 | 170.759 | 592.727 | 148.182 | 609.826 | 148.182 | 656.538 | 164.135 | 680.79 | 164.135 | 325.906 | 81.477 | 336.79 | 81.477 | 331.182 | 82.796 | 334.72 | 82.796 | 345.312 | 86.328 | 346.941 | 86.328 | 354.276 | 88.569 | 0 | 88.569 | 351.745 | 87.936 | 87.936 | 87.936 | 89.948 | 89.948 | 89.948 | 89.948 | 85.569 | 85.569 | 85.569 | 85.569 | 73.311 | 73.311 | 73.311 | 73.311 | 65.92 | 65.92 | 65.92 | 65.92 | 62.274 | 62.274 | 62.274 | 62.274 | 34.617 | 34.617 | 34.617 | 34.617 |
Goodwill
| 255.734 | 309.222 | 226.661 | 209.89 | 52.473 | 209.89 | 52.473 | 209.89 | 52.473 | 209.89 | 52.473 | 209.89 | 52.473 | 209.89 | 52.473 | 209.89 | 52.473 | 209.89 | 52.473 | 209.89 | 52.473 | 209.89 | 52.473 | 209.89 | 52.473 | 59.233 | 52.473 | 59.233 | 14.808 | 59.233 | 14.808 | 59.233 | 14.808 | 59.233 | 14.808 | 59.233 | 14.808 | 59.233 | 14.808 | 59.233 | 14.808 | 59.233 | 14.808 | 59.233 | 14.808 | 59.233 | 14.808 | 59.233 | 14.808 | 59.233 | 14.808 | 59.233 | 14.808 | 14.808 | 14.808 | 14.808 | 14.808 | 14.808 | 14.808 | 4.338 | 4.338 | 4.338 | 4.338 | 14.873 | 14.873 | 14.873 | 14.873 | 14.808 | 14.808 | 14.808 | 14.808 | 1.144 | 1.144 | 1.144 | 1.144 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 98.269 | 74.172 | 73.077 | 18.269 | 44.001 | 18.269 | 48.509 | 12.127 | 18.749 | 12.127 | 27.104 | 6.776 | 24.312 | 6.776 | 27.986 | 6.997 | 17.183 | 6.997 | 25.136 | 6.284 | 25.468 | 6.284 | 23.354 | 5.839 | 8.17 | 5.839 | 12.01 | 3.003 | 7.992 | 3.003 | 7.013 | 1.753 | 5.602 | 1.753 | 9.03 | 2.258 | 8.556 | 2.258 | 11.469 | 2.867 | 10.967 | 2.867 | 12.349 | 3.087 | 9.414 | 3.087 | 13.796 | 3.449 | 13.067 | 3.449 | 12.663 | 3.166 | 3.166 | 3.166 | 3.476 | 3.476 | 3.476 | 3.476 | 14.873 | 14.873 | 14.873 | 14.873 | 2.118 | 2.118 | 2.118 | 2.118 | 3.546 | 3.546 | 3.546 | 3.546 | 14.622 | 14.622 | 14.622 | 14.622 | 4.555 | 4.555 | 4.555 | 4.555 |
Goodwill en immateriële activa
| 255.734 | 407.491 | 300.833 | 282.967 | 70.742 | 253.891 | 70.742 | 258.399 | 64.6 | 228.639 | 64.6 | 236.994 | 59.249 | 234.202 | 59.249 | 237.876 | 59.469 | 227.073 | 59.469 | 235.026 | 58.757 | 235.358 | 58.757 | 233.244 | 58.311 | 67.403 | 58.311 | 71.243 | 17.811 | 67.225 | 17.811 | 66.246 | 16.562 | 64.835 | 16.562 | 68.263 | 17.066 | 67.789 | 17.066 | 70.702 | 17.676 | 70.2 | 17.676 | 71.582 | 17.896 | 68.647 | 17.896 | 73.029 | 18.257 | 72.3 | 18.257 | 71.896 | 17.974 | 17.974 | 17.974 | 18.285 | 18.285 | 18.285 | 18.285 | 19.211 | 19.211 | 19.211 | 19.211 | 16.991 | 16.991 | 16.991 | 16.991 | 18.354 | 18.354 | 18.354 | 18.354 | 15.766 | 15.766 | 15.766 | 15.766 | 4.555 | 4.555 | 4.555 | 4.555 |
Langetermijnbeleggingen
| 24.265 | 17.477 | 69.011 | 18.078 | 0 | 27.515 | 0 | 6.437 | 0 | 9.898 | 0 | 1.322 | 0 | 0.058 | 0 | 0.055 | 0 | 3.728 | 0 | 0.347 | 0 | -1.38 | 0 | -3.527 | 0 | -0.435 | 0 | -2.49 | 0 | 0.668 | 0 | 1.564 | 0 | 1.335 | 0 | 0.255 | 0 | 0.17 | 0 | 0.401 | 0 | -28.388 | 0 | 0.282 | 0 | 0.008 | 0 | 0.007 | 0 | 0 | 0 | 0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
Belastingvorderingen
| 29.064 | 57.41 | 58.191 | 39.832 | 9.958 | 41.569 | 9.958 | 41.542 | 10.386 | 37.657 | 10.386 | 39.116 | 9.779 | 38.8 | 9.779 | 36.726 | 9.182 | 28.742 | 9.182 | 38.695 | 9.674 | 28.997 | 9.674 | 35.304 | 8.826 | 36.216 | 8.826 | 39.768 | 9.942 | 40.545 | 9.942 | 41.86 | 10.465 | 33.022 | 10.465 | 32.548 | 8.137 | 42.094 | 8.137 | 41.041 | 10.26 | 37.484 | 10.26 | 39.082 | 9.771 | 44.889 | 9.771 | 37.393 | 9.348 | 37.92 | 9.348 | 41.749 | 10.437 | 10.437 | 10.437 | 11.331 | 11.331 | 11.331 | 11.331 | 11.079 | 11.079 | 11.079 | 11.079 | 11.755 | 11.755 | 11.755 | 11.755 | 9.739 | 9.739 | 9.739 | 9.739 | 9.82 | 9.82 | 9.82 | 9.82 | 3.602 | 3.602 | 3.602 | 3.602 |
Overige niet-vlottende activa
| 121.874 | 0.103 | 0.103 | 0.103 | 4.545 | 0.103 | 4.545 | 0.104 | 1.635 | 0.134 | 1.635 | 0.127 | 0.362 | 0.686 | 0.362 | 0.305 | 0.09 | 0.192 | 0.09 | 0.18 | 0.132 | 7.126 | 0.132 | 5.503 | 0.494 | 0.825 | 0.494 | 7.14 | 1.163 | 0.106 | 1.163 | 0.202 | 0.442 | 0.062 | 0.442 | 0.063 | 0.08 | 0.164 | 0.08 | 0.427 | 0.207 | 28.883 | 0.207 | 0.139 | 0.105 | 0.157 | 0.105 | 0.277 | 0.071 | 363.992 | 0.071 | 1.428 | 0.371 | 0.371 | 0.371 | 0.499 | 0.499 | 0.499 | 0.499 | 0.375 | 0.375 | 0.375 | 0.375 | 1.722 | 1.722 | 1.722 | 1.722 | 1.72 | 1.72 | 1.72 | 1.72 | 1.117 | 1.117 | 1.117 | 1.117 | 0.642 | 0.642 | 0.642 | 0.642 |
Totaal niet-vlottende activa
| 1,544.29 | 1,660.57 | 1,359.787 | 1,172.825 | 293.206 | 1,124.22 | 293.206 | 1,080.879 | 270.22 | 1,020.391 | 270.22 | 1,007.259 | 251.815 | 959.975 | 251.815 | 969.033 | 242.258 | 942.522 | 242.258 | 958.362 | 239.591 | 949.32 | 239.591 | 953.56 | 238.39 | 685.965 | 238.39 | 708.388 | 177.097 | 718.37 | 177.097 | 766.41 | 191.603 | 780.044 | 191.603 | 427.035 | 106.759 | 447.007 | 106.759 | 443.753 | 110.938 | 442.899 | 110.938 | 456.397 | 114.099 | 460.642 | 114.099 | 464.982 | 116.246 | 474.212 | 116.246 | 466.874 | 116.719 | 116.719 | 116.719 | 120.062 | 120.062 | 120.062 | 120.062 | 116.235 | 116.235 | 116.235 | 116.235 | 103.78 | 103.78 | 103.78 | 103.78 | 95.734 | 95.734 | 95.734 | 95.734 | 88.976 | 88.976 | 88.976 | 88.976 | 43.416 | 43.416 | 43.416 | 43.416 |
Totaal activa
| 2,559.446 | 2,481.911 | 2,184.837 | 1,953.527 | 488.382 | 1,926.557 | 488.382 | 1,703.246 | 425.812 | 1,592.155 | 425.812 | 1,521.447 | 380.362 | 1,483.898 | 380.362 | 1,457.861 | 364.465 | 1,442.526 | 364.465 | 1,407.335 | 351.834 | 1,452.799 | 351.834 | 1,404.899 | 351.225 | 1,121.539 | 351.225 | 1,096.243 | 274.061 | 1,154.267 | 274.061 | 1,200.203 | 300.051 | 1,224.545 | 300.051 | 669.352 | 167.338 | 718.386 | 167.338 | 699.988 | 174.997 | 720.555 | 174.997 | 695.488 | 173.872 | 704.34 | 173.872 | 696.73 | 174.183 | 725.846 | 174.183 | 699.357 | 174.839 | 174.839 | 174.839 | 174.406 | 174.406 | 174.406 | 174.406 | 172.018 | 172.018 | 172.018 | 172.018 | 151.126 | 151.126 | 151.126 | 151.126 | 135.642 | 135.642 | 135.642 | 135.642 | 126.671 | 126.671 | 126.671 | 126.671 | 63.405 | 63.405 | 63.405 | 63.405 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 261.61 | 292.343 | 299.556 | 270.9 | 67.725 | 303.034 | 67.725 | 212.721 | 53.18 | 188.837 | 53.18 | 170.868 | 42.717 | 183.45 | 42.717 | 180.103 | 45.026 | 173.772 | 45.026 | 163.793 | 40.948 | 218.491 | 40.948 | 168.37 | 42.093 | 176.088 | 42.093 | 147.361 | 36.84 | 164.466 | 36.84 | 138.049 | 34.512 | 154.382 | 34.512 | 76.085 | 19.021 | 92.948 | 19.021 | 76.55 | 19.138 | 100.849 | 19.138 | 83.838 | 20.96 | 77.645 | 20.96 | 98.108 | 24.527 | 108.589 | 24.527 | 92.52 | 23.13 | 23.13 | 23.13 | 20.431 | 20.431 | 20.431 | 20.431 | 25.332 | 25.332 | 25.332 | 25.332 | 22.475 | 22.475 | 22.475 | 22.475 | 17.447 | 17.447 | 17.447 | 17.447 | 17.266 | 17.266 | 17.266 | 17.266 | 7.831 | 7.831 | 7.831 | 7.831 |
Kortlopende schulden
| 169.146 | 183.413 | 53.053 | 5.148 | 0 | 8.547 | 0 | 6.582 | 0 | 8.422 | 0 | 7.618 | 0 | 8.744 | 0 | 31.008 | 0 | 105.694 | 0 | 36.234 | 0 | 102.11 | 0 | 37.871 | 0 | 13.033 | 0 | 10.801 | 0 | 0.687 | 0 | 3.099 | 0 | 17.901 | 0 | 29.87 | 0 | 60.878 | 0 | 44.932 | 0 | 61.235 | 0 | 65.854 | 0 | 89.87 | 0 | 76.431 | 0 | 103.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 44.277 | 33.929 | 71.859 | 39.485 | 0 | 33.961 | 0 | 19.011 | 0 | 36.941 | 0 | 27.376 | 0 | 26.036 | 0 | 26.973 | 0 | 26.226 | 0 | 27.851 | 0 | 13.437 | 0 | 14.885 | 0 | 10.119 | 0 | 20.102 | 0 | 33.268 | 0 | 24.485 | 0 | 28.508 | 0 | 20.506 | 0 | 9.163 | 0 | 22.388 | 0 | 11.091 | 0 | 15.573 | 0 | 8.019 | 0 | 5.084 | 0 | 0 | 0 | 5.856 | 0 | 0 | 0 | 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
| 56.779 | 66.773 | 162.278 | 0 | 0 | 0 | 0 | 172.115 | 0 | 175.102 | 0 | 239.011 | 0 | 223.088 | 0 | 178.33 | 0 | 70.776 | 0 | 91.353 | 0 | 13.667 | 0 | 74.112 | 0 | 11.248 | 0 | 49.969 | 0 | 34.762 | 0 | 61.507 | 0 | 32.024 | 0 | 45.914 | 0 | 9.972 | 0 | 52.634 | 0 | 14.462 | 0 | 42.468 | 0 | 26.805 | 0 | 6.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 175.112 | 97.698 | 9.392 | 212.514 | 54.416 | 205.041 | 54.416 | 7.542 | 46.56 | 6.484 | 46.56 | 6.499 | 63.282 | 7.374 | 63.282 | 13.788 | 55.782 | 10.433 | 55.782 | 10.377 | 34.491 | 26.864 | 34.491 | 10.105 | 30.522 | 18.108 | 30.522 | 6.397 | 16.792 | 6.129 | 16.792 | 12.102 | 19.177 | 11.414 | 19.177 | 7.681 | 20.866 | 32.332 | 20.866 | 6.706 | 26.068 | 23.575 | 26.068 | 8.868 | 29.298 | 9.971 | 29.298 | 9.282 | 23.065 | 7.044 | 23.065 | 104.742 | 26.186 | 26.186 | 26.186 | 25.148 | 25.148 | 25.148 | 25.148 | 27.761 | 27.761 | 27.761 | 27.761 | 26.939 | 26.939 | 26.939 | 26.939 | 19.714 | 19.714 | 19.714 | 19.714 | 13.257 | 13.257 | 13.257 | 13.257 | 8.882 | 8.882 | 8.882 | 8.882 |
Totaal kortlopende verplichtingen
| 662.647 | 640.227 | 524.279 | 488.562 | 122.141 | 516.622 | 122.141 | 398.96 | 99.74 | 378.845 | 99.74 | 423.996 | 105.999 | 422.656 | 105.999 | 403.229 | 100.807 | 360.675 | 100.807 | 301.757 | 75.439 | 361.132 | 75.439 | 290.458 | 72.615 | 218.477 | 72.615 | 214.528 | 53.632 | 206.044 | 53.632 | 214.757 | 53.689 | 215.721 | 53.689 | 159.55 | 39.888 | 196.13 | 39.888 | 180.822 | 45.206 | 200.121 | 45.206 | 201.028 | 50.257 | 204.291 | 50.257 | 190.368 | 47.592 | 218.96 | 47.592 | 197.262 | 49.316 | 49.316 | 49.316 | 45.578 | 45.578 | 45.578 | 45.578 | 53.092 | 53.092 | 53.092 | 53.092 | 49.414 | 49.414 | 49.414 | 49.414 | 37.161 | 37.161 | 37.161 | 37.161 | 30.523 | 30.523 | 30.523 | 30.523 | 16.713 | 16.713 | 16.713 | 16.713 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 272.224 | 311.151 | 313.933 | 271.864 | 52.375 | 254.228 | 52.375 | 181.962 | 40.375 | 182.051 | 40.375 | 181.804 | 35.167 | 211.802 | 35.167 | 227.441 | 46.522 | 297.152 | 46.522 | 387.703 | 86.697 | 407.955 | 86.697 | 476.265 | 119.066 | 311.525 | 119.066 | 299.689 | 74.922 | 389.356 | 74.922 | 409.129 | 102.282 | 455.001 | 102.282 | 33.935 | 8.484 | 56.938 | 8.484 | 63.202 | 15.801 | 88.832 | 15.801 | 88.917 | 22.229 | 111.688 | 22.229 | 112.847 | 28.212 | 120.493 | 28.212 | 130.299 | 32.575 | 32.575 | 32.575 | 0.233 | 0.233 | 0.233 | 0.233 | 39.53 | 39.53 | 39.53 | 39.53 | 29.981 | 29.981 | 29.981 | 29.981 | 32.275 | 32.275 | 32.275 | 32.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 1.008 | 9.388 | 35.21 | 5.106 | 1.277 | 26.546 | 1.277 | 9.129 | 2.282 | 3.118 | 2.282 | 7.279 | 1.82 | 16.231 | 1.82 | 12.024 | 3.006 | 19.624 | 3.006 | 17.838 | 4.46 | 26.796 | 4.46 | 25.411 | 6.353 | 29.578 | 6.353 | 31.535 | 7.884 | 32.903 | 7.884 | 33.663 | 8.416 | 24.479 | 8.416 | 23.308 | 5.827 | 4.723 | 5.827 | 26.784 | 6.696 | 13.955 | 6.696 | 27.752 | 6.938 | 7.253 | 6.938 | 27.742 | 6.936 | 22.95 | 6.936 | 31.875 | 7.969 | 7.969 | 7.969 | 7.384 | 7.384 | 7.384 | 7.384 | -20.908 | -20.908 | -20.908 | -20.908 | 8.834 | 8.834 | 8.834 | 8.834 | 9.458 | 9.458 | 9.458 | 9.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 122.084 | 108.06 | 84.217 | 81.178 | 20.295 | 80.796 | 20.295 | 73.705 | 18.426 | 67.651 | 18.426 | 54.461 | 13.615 | 53.623 | 13.615 | 52.603 | 13.151 | 51.323 | 13.151 | 51.146 | 12.787 | 46.49 | 12.787 | 45.115 | 11.279 | 49.179 | 11.279 | 47.866 | 11.967 | 48.714 | 11.967 | 47.402 | 11.851 | 43.406 | 11.851 | 39.07 | 9.768 | 37.896 | 9.768 | 37.942 | 9.486 | 26.271 | 9.486 | 26.277 | 6.569 | 26.118 | 6.569 | 26.167 | 6.542 | 26.392 | 6.542 | 26.132 | 6.533 | 6.533 | 6.533 | 6.551 | 6.551 | 6.551 | 6.551 | 6.71 | 6.71 | 6.71 | 6.71 | 6.8 | 6.8 | 6.8 | 6.8 | 6.457 | 6.457 | 6.457 | 6.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 184.806 | 179.365 | 61.861 | 73.193 | 33.889 | 42.511 | 33.889 | 72.588 | 23.263 | 36.998 | 23.263 | 37.751 | 19.722 | 35.223 | 19.722 | 39.205 | 20.139 | 50.272 | 20.139 | 38.893 | 19.952 | 27.15 | 19.952 | 39.514 | 9.879 | 14.116 | 9.879 | 27.691 | 6.923 | 20.631 | 6.923 | 18.716 | 4.679 | 26.291 | 4.679 | 9.024 | 2.256 | 24.459 | 2.256 | 16.711 | 4.178 | 29.959 | 4.178 | 13.042 | 3.261 | 26.507 | 3.261 | 27.826 | 6.957 | 32.444 | 6.957 | 26.599 | 6.65 | 6.65 | 6.65 | 51.762 | 51.762 | 51.762 | 51.762 | 37.015 | 37.015 | 37.015 | 37.015 | 6.172 | 6.172 | 6.172 | 6.172 | 7.493 | 7.493 | 7.493 | 7.493 | 57.94 | 57.94 | 57.94 | 57.94 | 11.213 | 11.213 | 11.213 | 11.213 |
Totaal niet-vlottende verplichtingen
| 580.122 | 607.964 | 495.221 | 431.341 | 107.835 | 404.081 | 107.835 | 337.384 | 84.346 | 289.818 | 84.346 | 281.295 | 70.324 | 316.879 | 70.324 | 331.273 | 82.818 | 418.371 | 82.818 | 495.58 | 123.895 | 508.391 | 123.895 | 586.305 | 146.576 | 404.398 | 146.576 | 406.781 | 101.695 | 491.604 | 101.695 | 508.91 | 127.228 | 549.177 | 127.228 | 105.337 | 26.334 | 124.016 | 26.334 | 144.639 | 36.16 | 159.017 | 36.16 | 155.988 | 38.997 | 171.566 | 38.997 | 194.582 | 48.646 | 202.279 | 48.646 | 214.905 | 53.726 | 53.726 | 53.726 | 65.931 | 65.931 | 65.931 | 65.931 | 62.346 | 62.346 | 62.346 | 62.346 | 51.787 | 51.787 | 51.787 | 51.787 | 55.683 | 55.683 | 55.683 | 55.683 | 57.94 | 57.94 | 57.94 | 57.94 | 11.213 | 11.213 | 11.213 | 11.213 |
Totaal passiva
| 1,242.769 | 1,248.191 | 1,019.5 | 919.903 | 229.976 | 920.703 | 229.976 | 736.344 | 184.086 | 668.663 | 184.086 | 705.291 | 176.323 | 739.535 | 176.323 | 734.502 | 183.626 | 779.046 | 183.626 | 797.337 | 199.334 | 869.523 | 199.334 | 876.763 | 219.191 | 622.875 | 219.191 | 621.309 | 155.327 | 697.648 | 155.327 | 723.667 | 180.917 | 764.898 | 180.917 | 264.887 | 66.222 | 320.146 | 66.222 | 325.461 | 81.365 | 359.138 | 81.365 | 357.016 | 89.254 | 375.857 | 89.254 | 384.95 | 96.238 | 421.239 | 96.238 | 412.167 | 103.042 | 103.042 | 103.042 | 111.509 | 111.509 | 111.509 | 111.509 | 115.438 | 115.438 | 115.438 | 115.438 | 101.201 | 101.201 | 101.201 | 101.201 | 92.844 | 92.844 | 92.844 | 92.844 | 88.463 | 88.463 | 88.463 | 88.463 | 27.926 | 27.926 | 27.926 | 27.926 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 7.386 | 23.21 | 0 | 0 | 0 | 2.73 | 0 | 8.954 | 0 | 44.32 | 0 | 55.841 | 0 | 17.532 | 0 | 37.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.908 | 32.908 | 31.341 | 31.341 | 7.835 | 30.438 | 7.835 | 30.438 | 7.61 | 28.989 | 7.61 | 28.989 | 7.247 | 27.608 | 7.247 | 27.883 | 6.971 | 26.555 | 6.971 | 26.555 | 6.639 | 25.29 | 6.639 | 25.29 | 6.323 | 25.29 | 6.323 | 25.29 | 6.323 | 25.29 | 6.323 | 25.29 | 6.323 | 25.29 | 6.323 | 25.29 | 6.323 | 24.452 | 6.323 | 24.452 | 6.113 | 24.452 | 6.113 | 24.452 | 6.113 | 25.013 | 6.113 | 25.013 | 6.253 | 24.383 | 6.253 | 24.383 | 6.096 | 6.096 | 6.096 | 5.806 | 5.806 | 5.806 | 5.806 | 5.806 | 5.806 | 5.806 | 5.806 | 5.529 | 5.529 | 5.529 | 5.529 | 5.529 | 5.529 | 5.529 | 5.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 1,319.604 | 1,211.634 | 1,141.382 | 1,050.381 | 262.595 | 994.92 | 262.595 | 973.506 | 243.377 | 911.418 | 243.377 | 863.051 | 215.763 | 799.757 | 215.763 | 757.213 | 189.303 | 684.552 | 189.303 | 644.609 | 161.152 | 592.733 | 161.152 | 551.362 | 137.841 | 45.166 | 137.841 | 481.879 | 120.47 | 33.83 | 120.47 | 431.78 | 107.945 | 28.618 | 107.945 | 386.581 | 96.645 | 26.459 | 96.645 | 363.066 | 90.767 | 26.805 | 90.767 | 322.527 | 80.632 | 23.788 | 80.632 | 298.666 | 74.667 | 21.483 | 74.667 | 275.546 | 68.887 | 68.887 | 68.887 | 59.337 | 59.337 | 59.337 | 59.337 | 53.217 | 53.217 | 53.217 | 53.217 | 45.748 | 45.748 | 45.748 | 45.748 | 38.251 | 38.251 | 38.251 | 38.251 | 33.539 | 33.539 | 33.539 | 33.539 | 28.925 | 28.925 | 28.925 | 28.925 |
Overige gereserveerde algehele resultaten
| -24.769 | -22.521 | -7.386 | -23.21 | -217.7 | 10.521 | -217.7 | -2.73 | -200.832 | -8.954 | -200.832 | -44.32 | -178.488 | -55.841 | -178.488 | -17.532 | -162.987 | -37.08 | -162.987 | 0 | -163.944 | 0 | -163.944 | 0 | -155.87 | 0 | -155.87 | 0 | -145.491 | 0 | -145.491 | 0 | -129.481 | 0 | -129.481 | 0 | -115.434 | 0 | -115.434 | 0 | -107.449 | 0 | -107.449 | 0 | -97.685 | 0 | -97.685 | 0 | 0 | 0 | 0 | 0 | -80.395 | -80.395 | -80.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -11.066 | 2.311 | -7.386 | -48.098 | 205.676 | -30.025 | 205.676 | -37.042 | 191.572 | -16.915 | 191.572 | -75.884 | 159.517 | -83.002 | 159.517 | -61.737 | 147.553 | -47.627 | 147.553 | -61.166 | 148.653 | -34.747 | 148.653 | -48.516 | 143.741 | 428.208 | 143.741 | -32.235 | 137.432 | 397.499 | 137.432 | 19.466 | 134.347 | 405.739 | 134.347 | -7.406 | 113.582 | 347.329 | 113.582 | -12.991 | 104.201 | 310.16 | 104.201 | -8.507 | 95.559 | 279.682 | 95.559 | -11.899 | -2.975 | 258.741 | -2.975 | -12.739 | 77.21 | 77.21 | 77.21 | -2.246 | -2.246 | -2.246 | -2.246 | -2.443 | -2.443 | -2.443 | -2.443 | -1.352 | -1.352 | -1.352 | -1.352 | -0.982 | -0.982 | -0.982 | -0.982 | 4.67 | 4.67 | 4.67 | 4.67 | 6.483 | 6.483 | 6.483 | 6.483 |
Totaal eigen vermogen van aandeelhouders
| 1,316.677 | 1,224.332 | 1,165.337 | 1,033.624 | 258.406 | 1,005.854 | 258.406 | 966.902 | 241.726 | 923.492 | 241.726 | 816.156 | 204.039 | 744.363 | 204.039 | 723.359 | 180.84 | 663.48 | 180.84 | 609.998 | 152.5 | 583.276 | 152.5 | 528.136 | 132.034 | 498.664 | 132.034 | 474.934 | 118.734 | 456.619 | 118.734 | 476.536 | 119.134 | 459.647 | 119.134 | 404.465 | 101.116 | 398.24 | 101.116 | 374.527 | 93.632 | 361.417 | 93.632 | 338.472 | 84.618 | 328.483 | 84.618 | 311.78 | 77.945 | 304.607 | 77.945 | 287.19 | 71.798 | 71.798 | 71.798 | 62.897 | 62.897 | 62.897 | 62.897 | 56.58 | 56.58 | 56.58 | 56.58 | 49.925 | 49.925 | 49.925 | 49.925 | 42.798 | 42.798 | 42.798 | 42.798 | 38.208 | 38.208 | 38.208 | 38.208 | 35.407 | 35.407 | 35.407 | 35.407 |
Totaal eigen vermogen
| 1,316.677 | 1,224.332 | 1,165.337 | 1,033.624 | 258.406 | 1,005.854 | 258.406 | 966.902 | 241.726 | 923.492 | 241.726 | 816.156 | 204.039 | 744.363 | 204.039 | 723.359 | 180.84 | 663.48 | 180.84 | 609.998 | 152.5 | 583.276 | 152.5 | 528.136 | 132.034 | 498.664 | 132.034 | 474.934 | 118.734 | 456.619 | 118.734 | 476.536 | 119.134 | 459.647 | 119.134 | 404.465 | 101.116 | 398.24 | 101.116 | 374.527 | 93.632 | 361.417 | 93.632 | 338.472 | 84.618 | 328.483 | 84.618 | 311.78 | 77.945 | 304.607 | 77.945 | 287.19 | 71.798 | 71.798 | 71.798 | 62.897 | 62.897 | 62.897 | 62.897 | 56.58 | 56.58 | 56.58 | 56.58 | 49.925 | 49.925 | 49.925 | 49.925 | 42.798 | 42.798 | 42.798 | 42.798 | 38.208 | 38.208 | 38.208 | 38.208 | 35.407 | 35.407 | 35.407 | 35.407 |
Totaal passiva en aandeelhoudersvermogen
| 2,559.446 | 2,481.911 | 2,184.837 | 1,953.527 | 488.382 | 1,926.557 | 488.382 | 1,703.246 | 425.812 | 1,592.155 | 425.812 | 1,521.447 | 380.362 | 1,483.898 | 380.362 | 1,457.861 | 364.465 | 1,442.526 | 364.465 | 1,407.335 | 351.834 | 1,452.799 | 351.834 | 1,404.899 | 351.225 | 1,121.539 | 351.225 | 1,096.243 | 274.061 | 1,154.267 | 274.061 | 1,200.203 | 300.051 | 1,224.545 | 300.051 | 669.352 | 167.338 | 718.386 | 167.338 | 699.988 | 174.997 | 720.555 | 174.997 | 695.488 | 173.872 | 704.34 | 173.872 | 696.73 | 174.183 | 725.846 | 174.183 | 699.357 | 174.839 | 174.839 | 174.839 | 174.406 | 174.406 | 174.406 | 174.406 | 172.018 | 172.018 | 172.018 | 172.018 | 151.126 | 151.126 | 151.126 | 151.126 | 135.642 | 135.642 | 135.642 | 135.642 | 126.671 | 126.671 | 126.671 | 126.671 | 63.333 | 63.333 | 63.333 | 63.333 |