
Vuzix Corporation
NASDAQ:VUZI
2.46 (USD) • At close July 17, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15.231 | 18.187 | 14.272 | 9.881 | 16.501 | 26.556 | 38.049 | 48.582 | 63.236 | 72.564 | 90.374 | 100.582 | 113.33 | 120.204 | 128.747 | 137.604 | 132.722 | 36.07 | 24.939 | 13.229 | 6.143 | 10.606 | 15.641 | 3.36 | 10.086 | 17.264 | 23.472 | 29.151 | 36.068 | 14.89 | 8.677 | 6.129 | 10.396 | 14.534 | 5.942 | 4.586 | 8.214 | 11.877 | 16.072 | 15.048 | 22.884 | 0.085 | 0.564 | 1.971 | 0.272 | 0.31 | 2.569 | 0.081 | 0.532 | 0.067 | 0.172 | 1.528 | 0.412 | 0.418 | 0.413 | 0.639 | 0.812 | 2.637 | 0.349 | 0.131 | 0.2 | 2.501 | 0.18 | 0.82 | 0.23 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 15.231 | 18.187 | 14.272 | 9.881 | 16.501 | 26.556 | 38.049 | 48.582 | 63.236 | 72.564 | 90.374 | 100.582 | 113.33 | 120.204 | 128.747 | 137.604 | 132.722 | 36.07 | 24.939 | 13.229 | 6.143 | 10.606 | 15.641 | 3.36 | 10.086 | 17.264 | 23.472 | 29.151 | 36.068 | 14.89 | 8.677 | 6.129 | 10.396 | 14.534 | 5.942 | 4.586 | 8.214 | 11.877 | 16.072 | 20.048 | 22.884 | 0.085 | 0.564 | 1.971 | 0.272 | 0.31 | 2.569 | 0.081 | 0.532 | 0.067 | 0.172 | 1.528 | 0.412 | 0.418 | 0.413 | 0.639 | 0.812 | 2.637 | 0.349 | 0.131 | 0.2 | 2.501 | 0.18 | 0.82 | 0.23 |
Nettovorderingen
| 1.743 | 2.283 | 3.166 | 3.314 | 4.842 | 4.202 | 7.389 | 6.855 | 3.718 | 4.295 | 3.511 | 1.673 | 1.552 | 2.242 | 1.059 | 1.099 | 1.338 | 1.389 | 1.163 | 1.446 | 0.787 | 1.622 | 1.111 | 1.306 | 0.2 | 0.772 | 1.048 | 2.045 | 1.051 | 1.472 | 1.218 | 0.563 | 0.321 | 0.103 | 0.119 | 0.102 | 0.056 | 0.326 | 0.665 | 0.084 | 0.255 | 0.384 | 0.117 | 0.166 | 0.188 | 0.215 | 0.164 | 0.226 | 0.224 | 0.171 | 0.291 | 0.175 | 0.797 | 1.078 | 1.377 | 1.189 | 1.798 | 1.359 | 0.642 | 1.102 | 0.8 | 1.447 | 0.82 | 1.41 | 1.04 |
Voorraad
| 4.276 | 4.813 | 9.826 | 10.238 | 9.868 | 9 | 11.302 | 10.87 | 10.862 | 11.268 | 12.229 | 11.792 | 12.559 | 12.152 | 9.88 | 7.884 | 6.959 | 6.101 | 6.563 | 6.256 | 5.668 | 5.708 | 8.809 | 8.428 | 8.11 | 7.282 | 6.803 | 5.274 | 4.276 | 3.852 | 2.843 | 3.407 | 2.721 | 2.651 | 3.973 | 3.471 | 3.406 | 3.349 | 1.762 | 1.087 | 1.013 | 0.912 | 1.081 | 0.917 | 1.036 | 0.954 | 0.532 | 0.486 | 0.649 | 0.687 | 0.698 | 0.72 | 1.853 | 2.54 | 3.524 | 3.826 | 4.174 | 3.749 | 2.988 | 2.977 | 3.07 | 2.96 | 2.14 | 2.31 | 3.02 |
Overige vlottende activa
| 1.135 | 1.44 | 1.448 | 1.227 | 1.463 | 1.743 | 2.87 | 2.014 | 2.095 | 3.115 | 2.896 | 2.895 | 2.057 | 2.552 | 4.302 | 4.447 | 3.071 | 1.496 | 1.552 | 1.992 | 1.709 | 1.138 | 2.486 | 1.329 | 1.259 | 2.065 | 2.016 | 1.205 | 0.639 | 1.029 | 0.88 | 0.724 | 0.763 | 0.942 | 1.038 | 1.294 | 0.776 | 0.978 | 1.649 | 1.38 | 0.383 | 0.579 | 0.233 | 0.061 | 0.065 | 0.201 | 0.196 | 0.425 | 0.308 | 0.285 | 0.075 | 0.144 | 0.084 | 0.101 | 0.063 | 0.065 | 0.054 | 0.159 | 0.046 | 0.036 | 0.03 | 0.041 | 0.06 | 0.17 | 0.27 |
Totaal vlottende activa
| 22.385 | 26.722 | 28.711 | 24.661 | 32.675 | 41.5 | 59.61 | 68.321 | 79.911 | 91.241 | 109.011 | 116.941 | 129.497 | 137.15 | 143.988 | 151.035 | 144.089 | 45.055 | 34.217 | 22.923 | 14.307 | 19.074 | 28.047 | 14.423 | 19.655 | 27.383 | 33.338 | 37.674 | 42.034 | 21.243 | 13.619 | 10.823 | 14.2 | 18.23 | 11.072 | 9.453 | 12.452 | 16.53 | 20.148 | 22.599 | 24.536 | 1.959 | 1.996 | 3.115 | 1.56 | 1.68 | 3.461 | 1.218 | 1.713 | 1.21 | 1.235 | 2.567 | 3.145 | 4.136 | 5.376 | 5.719 | 6.838 | 7.903 | 4.024 | 4.246 | 4.1 | 6.948 | 3.2 | 4.71 | 4.56 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 8.758 | 8.079 | 8.503 | 8.936 | 8.797 | 8.374 | 7.514 | 7.442 | 6.932 | 4.835 | 10.232 | 8.889 | 6.011 | 6.307 | 6.561 | 4.291 | 4.208 | 4.355 | 4.839 | 5.229 | 5.845 | 6.424 | 5.164 | 5.312 | 5.377 | 4.292 | 4.075 | 4.146 | 4.179 | 4.124 | 3.886 | 3.586 | 3.413 | 3.365 | 3.07 | 2.551 | 2.284 | 2.015 | 0.805 | 0.486 | 0.387 | 0.417 | 0.415 | 0.354 | 0.416 | 0.446 | 0.519 | 0.513 | 0.589 | 0.665 | 0.674 | 0.73 | 0.88 | 0.962 | 0.783 | 0.597 | 0.597 | 0.562 | 0.59 | 0.594 | 0.64 | 0.701 | 0.63 | 0.83 | 0.87 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 1.601 | 1.601 | 1.601 | 1.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.919 | 3.954 | 3.983 | 3.987 | 29.076 | 29.839 | 31.183 | 32.035 | 32.883 | 33.554 | 18.34 | 18.809 | 3.396 | 4.068 | 3.561 | 3.557 | 2.29 | 2.812 | 2.348 | 2.4 | 2.434 | 2.699 | 2.823 | 2.965 | 3.084 | 3.2 | 1.295 | 1.375 | 1.553 | 1.466 | 0.962 | 0.759 | 0.696 | 0.75 | 0.827 | 0.878 | 0.95 | 1.017 | 1.102 | 1.159 | 1.136 | 1.211 | 1.409 | 1.237 | 1.016 | 0.736 | 0.55 | 0.551 | 0.556 | 0.551 | 0.593 | 0.586 | 0.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.78 | 0 | 0.73 | 0.68 | 0.68 |
Goodwill en immateriële activa
| 3.919 | 3.954 | 3.983 | 3.987 | 29.076 | 29.839 | 32.784 | 33.636 | 34.484 | 35.155 | 18.34 | 18.809 | 3.396 | 4.068 | 3.561 | 3.557 | 2.29 | 2.812 | 2.348 | 2.4 | 2.434 | 2.699 | 2.823 | 2.965 | 3.084 | 3.2 | 1.295 | 1.375 | 1.553 | 1.466 | 0.962 | 0.759 | 0.696 | 0.75 | 0.827 | 0.878 | 0.95 | 1.017 | 1.102 | 1.159 | 1.136 | 1.211 | 1.409 | 1.237 | 1.016 | 0.736 | 0.55 | 0.551 | 0.556 | 0.551 | 0.593 | 0.586 | 0.702 | 0.721 | 0.743 | 0.719 | 0.712 | 0.727 | 0.78 | 0.774 | 0.78 | 0.759 | 0.73 | 0.68 | 0.68 |
Langetermijnbeleggingen
| 0.7 | 0.65 | 0.65 | 0.65 | 6.434 | 6.434 | 0.65 | 0.65 | 0.55 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0.25 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.45 | 0 | 0 | 0 | 0 | -2,495.069 | 0 | 0 | 0 | -1,959.091 | 0 | 0 | 0 | -0.25 | -0.25 | -0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0.429 | 0.513 | 0.597 | 0.631 | 0.725 | 0.806 | 1.446 | 0.492 | 1.357 | 0.825 | 0.867 | 2,495.069 | 0.65 | 0.55 | 0.441 | 1,959.091 | 0.316 | 0.305 | 0.297 | 0.259 | 0.469 | 0.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.078 | 0.089 | 0.101 | 0.113 | 0.124 | 0.135 | 0 | 0 | 0 | 0.215 | 0.226 | -1.216 | -1.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 |
Totaal niet-vlottende activa
| 13.377 | 12.683 | 13.135 | 13.573 | 44.307 | 44.647 | 41.378 | 42.241 | 42.562 | 41.071 | 29.747 | 28.954 | 10.853 | 11.317 | 11.479 | 8.674 | 7.364 | 7.416 | 7.837 | 8.179 | 8.721 | 9.373 | 8.303 | 8.582 | 8.758 | 7.751 | 5.839 | 5.993 | 5.732 | 5.591 | 4.848 | 4.345 | 4.109 | 4.115 | 3.897 | 3.43 | 3.234 | 3.032 | 1.984 | 1.734 | 1.624 | 1.741 | 1.948 | 1.726 | 1.432 | 1.182 | 1.069 | 1.279 | 1.371 | 1.216 | 1.267 | 1.316 | 1.582 | 1.682 | 1.526 | 1.316 | 1.309 | 1.289 | 1.37 | 1.368 | 1.42 | 1.461 | 1.35 | 1.51 | 1.55 |
Totaal activa
| 35.762 | 39.405 | 41.847 | 38.234 | 76.982 | 86.148 | 100.988 | 110.563 | 122.473 | 132.313 | 138.758 | 145.895 | 140.35 | 148.467 | 155.467 | 159.709 | 151.453 | 52.471 | 42.055 | 31.102 | 23.028 | 28.446 | 36.35 | 23.006 | 28.412 | 35.134 | 39.177 | 43.667 | 47.766 | 26.833 | 18.466 | 15.168 | 18.309 | 22.345 | 14.968 | 12.882 | 15.686 | 19.563 | 22.132 | 24.334 | 26.16 | 3.7 | 3.944 | 4.841 | 2.992 | 2.862 | 4.531 | 2.497 | 3.084 | 2.426 | 2.502 | 3.882 | 4.727 | 5.819 | 6.901 | 7.035 | 8.147 | 9.192 | 5.395 | 5.615 | 5.52 | 8.409 | 4.55 | 6.22 | 6.11 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1.521 | 0.538 | 0.659 | 0.9 | 1.902 | 1.571 | 1.853 | 1.62 | 1.271 | 1.212 | 2.197 | 1.322 | 1.224 | 2.055 | 1.483 | 1.425 | 1.326 | 1.517 | 0.909 | 0.833 | 1.298 | 1.063 | 1.062 | 1.587 | 1.716 | 2.668 | 1.796 | 2.619 | 1.747 | 3.726 | 1.82 | 1.809 | 1.003 | 1.085 | 1.53 | 1.057 | 0.438 | 0.907 | 0.398 | 0.688 | 0.828 | 2.184 | 1.742 | 2.093 | 2.274 | 2.421 | 2.395 | 3.512 | 3.201 | 2.897 | 2.278 | 2.706 | 3.726 | 3.767 | 3.633 | 3.091 | 3.659 | 4.129 | 3.752 | 2.913 | 4.93 | 3.937 | 4.61 | 4.76 | 4.24 |
Kortlopende schulden
| 0.359 | 0.494 | 0.506 | 0.506 | 0.506 | 0.164 | 0.593 | 0.859 | 0.562 | 0.651 | 1.052 | 1.04 | 1.028 | 0.534 | 1.068 | 1.104 | 1.104 | 0.444 | 1.834 | 1.573 | 1.05 | 0.525 | 1.067 | 1.067 | 1.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.518 | 1.416 | 1.334 | 1.468 | 0.054 | 0.056 | 0.074 | 0.088 | 0.092 | 0.295 | 0.21 | 0.278 | 0.353 | 0.402 | 0.534 | 2.322 | 1.83 | 1.488 | 0.939 | 0.587 | 5.644 | 5.662 | 5.576 | 1.273 | 1.206 | 1.006 | 0.705 | 0.533 | 0.17 | 1.241 | 0.38 | 0.2 | 0.2 |
Belastingschulden
| 0.063 | 0.008 | 0.132 | 0.124 | 0.056 | 0.047 | 0.054 | 0.139 | 0.023 | 0.215 | 0.047 | 0.044 | 0.046 | 0.12 | 0.034 | 0.08 | 0.044 | 0.11 | 0.033 | 0.025 | 0.021 | 0.019 | 0.069 | 0.059 | 0.078 | 0.03 | 0.03 | 0.021 | 0.023 | 0.004 | 0.007 | 0.003 | 0.011 | 0.012 | 0.024 | 0.018 | 0.015 | 0.007 | 0.01 | 0.007 | 0.029 | 0.035 | 0.047 | 0.039 | 0.087 | 0.076 | 0.03 | 0.028 | 0.024 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.002 | 0.009 | 0 | 0 | 0.001 | 0.004 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.109 | 0.126 | 0.168 | 0.05 | 0.158 | 0.019 | 0.102 | 0.107 | 0.041 | 0.029 | 0.024 | 0.041 | 0.03 | 0.028 | 0.014 | 0.014 | 0.023 | 0.041 | 0.052 | 0.065 | 0.1 | 0.142 | 0.183 | 0.23 | 0.305 | 0.364 | 0.513 | 0.299 | 0.211 | 0.181 | 0.181 | 0.186 | 0.406 | 0.576 | 0.414 | 0.296 | 0.167 | 0.097 | 0.095 | 0.09 | 0.088 | 0.174 | 0.177 | 0.067 | 0.098 | 0.171 | 0.075 | 0.044 | 0.059 | 0.063 | 0.065 | 0.034 | 0.029 | 0.392 | 0.774 | 0.896 | 0.377 | 1.29 | 1.309 | 1.616 | 0.195 | 0.171 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 0.864 | 0.946 | 0.716 | 1.006 | 0.852 | 3.416 | 2.542 | 4.1 | 10.966 | 13.171 | 4.898 | 5.345 | 0.741 | 1.419 | 1.514 | 0.579 | 1.47 | 0.983 | 0.45 | 0.337 | -0.226 | 0.886 | 0.453 | 0.496 | 1.076 | 1.766 | 1.243 | 2.067 | 1.201 | 1.598 | 1.464 | 1.251 | 1.652 | 1.908 | 1.467 | 1.211 | 0.936 | 0.832 | 0.81 | 0.81 | 0.761 | 0.873 | 0.699 | 0.637 | 0.585 | 0.591 | 0.664 | 2.042 | 1.48 | 0.681 | 0.248 | 0.255 | 0.53 | 0.368 | 0.503 | 1.03 | 1.299 | 0.367 | 3.866 | 4.071 | 0.874 | 0.725 | 1.73 | 1.6 | 1.68 |
Totaal kortlopende verplichtingen
| 2.916 | 2.112 | 2.181 | 2.587 | 3.474 | 5.216 | 5.144 | 6.825 | 12.864 | 15.277 | 8.218 | 7.791 | 2.94 | 4.156 | 3.65 | 3.129 | 3.575 | 3.095 | 3.258 | 2.814 | 2.499 | 2.635 | 2.725 | 3.051 | 3.575 | 4.677 | 3.582 | 4.707 | 3.182 | 5.435 | 3.291 | 3.063 | 3.185 | 4.422 | 4.354 | 3.755 | 1.443 | 1.802 | 1.291 | 1.594 | 1.71 | 3.387 | 2.875 | 3.114 | 3.397 | 3.661 | 3.697 | 7.948 | 6.596 | 5.151 | 3.53 | 3.583 | 9.928 | 10.189 | 10.486 | 6.295 | 6.167 | 6.8 | 8.324 | 7.518 | 6.17 | 5.906 | 6.72 | 6.56 | 6.12 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0.113 | 0.241 | 0.368 | 0.138 | 0.168 | 0.199 | 0.229 | 0.305 | 0.182 | 0.318 | 0.454 | 0.583 | 0.688 | 0.837 | 0.942 | 1.073 | 1.788 | 2.154 | 1.44 | 1.571 | 0.032 | 0.164 | 0.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.335 | 1.228 | 1.194 | 1.078 | 1.077 | 1.089 | 1.068 | 1.214 | 0.18 | 0.187 | 0.242 | 1.346 | 1.715 | 1.755 | 1.948 | 2.322 | 0.956 | 1.124 | 0.571 | 3.278 | 4.479 | 4.816 | 0.303 | 0.28 | 0.28 | 0.303 | 0.62 | 0.56 | 0.48 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.75 | 6.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.187 | 0.176 | 0.201 | 0.329 | 0.272 | 0.356 | 0.44 | 0.26 | 0.294 | 0.279 | 13.623 | 9.975 | 8.985 | 8.378 | 12.052 | 8.588 | 1.9 | 1.834 | 1.73 | 1.85 | 1.701 | 1.455 | 1.331 | 1.299 | 2.083 | 1.263 | 0.988 | 0.988 | 0.915 | 0.85 | 2.53 | 1.33 | 1.19 | 1.14 |
Totaal niet-vlottende verplichtingen
| 0 | 0 | 0.113 | 0.241 | 0.368 | 0.138 | 0.168 | 0.199 | 0.229 | 0.305 | 4.932 | 6.568 | 0.454 | 0.583 | 0.688 | 0.837 | 0.942 | 1.073 | 1.788 | 2.154 | 1.44 | 1.571 | 0.032 | 0.164 | 0.327 | 3.032 | 2.309 | 2.918 | 1.958 | 0.018 | 0.021 | 0.187 | 0.176 | 0.201 | 0.329 | 0.272 | 1.691 | 1.668 | 1.454 | 1.372 | 1.356 | 14.712 | 11.043 | 10.198 | 8.558 | 12.24 | 8.829 | 3.246 | 3.548 | 3.485 | 3.799 | 4.024 | 2.411 | 2.455 | 1.87 | 5.361 | 5.743 | 5.803 | 1.29 | 1.195 | 1.13 | 2.833 | 1.95 | 1.75 | 1.62 |
Totaal passiva
| 2.916 | 2.112 | 2.294 | 2.827 | 3.842 | 5.354 | 5.312 | 7.024 | 13.093 | 15.583 | 13.15 | 14.359 | 3.394 | 4.739 | 4.338 | 3.966 | 4.517 | 4.168 | 5.046 | 4.968 | 3.939 | 4.206 | 2.757 | 3.215 | 3.902 | 4.677 | 3.582 | 4.707 | 3.182 | 5.454 | 3.312 | 3.25 | 3.361 | 4.623 | 4.683 | 4.027 | 3.134 | 3.47 | 2.745 | 2.966 | 3.066 | 18.098 | 13.918 | 13.313 | 11.955 | 15.9 | 12.527 | 11.194 | 10.144 | 8.636 | 7.329 | 7.606 | 12.339 | 12.643 | 12.356 | 11.656 | 11.91 | 12.604 | 9.614 | 8.713 | 7.3 | 8.739 | 8.67 | 8.31 | 7.74 |
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 |
Gewone aandelen
| 0.077 | 0.077 | 0.074 | 0.066 | 0.065 | 0.065 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.063 | 0.062 | 0.046 | 0.043 | 0.039 | 0.033 | 0.033 | 0.033 | 0.028 | 0.028 | 0.028 | 0.028 | 0.027 | 0.027 | 0.024 | 0.022 | 0.021 | 0.02 | 0.02 | 0.017 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.004 | 0.004 | 0.265 | 0.265 | 0.265 | 0.265 | 0.189 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.264 | 0.26 | 0.264 | 0.22 | 0.22 | 0.22 |
Ingehouden winsten
| -376.161 | -367.523 | -353.867 | -344.645 | -304.032 | -293.985 | -274.104 | -263.121 | -254.076 | -243.836 | -233.077 | -223.6 | -213.578 | -203.072 | -186.06 | -178.114 | -169.334 | -162.695 | -159.104 | -154.343 | -150.104 | -144.743 | -135.159 | -129.682 | -124.626 | -118.266 | -112.703 | -107.905 | -101.756 | -96.472 | -90.593 | -85.091 | -81.021 | -76.839 | -70.504 | -65.468 | -61.365 | -57.589 | -54.08 | -51.655 | -49.252 | -44.161 | -37.843 | -34.542 | -34.781 | -36.293 | -30.596 | -28.739 | -27.083 | -26.146 | -24.73 | -23.549 | -27.314 | -26.469 | -24.858 | -23.937 | -23.01 | -22.59 | -22.113 | -20.927 | -19.54 | -18.032 | -17.11 | -14.69 | -13.88 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -4.576 | 0 | 0 | 0 | -3.055 | 0 | -0 | -0 | -2.253 | 0 | 0 | 0 | -1.687 | -0 | 0 | 0 | -1.042 | 0 | 0 | 0 | -2.147 | 0 | 0 | 0 | -2.696 | 0 | 0 | 0 | -2.399 | 0 | 0 | 0 | -2.567 | 0 | 0 | 0 | -2.171 | 0 | 0 | 0 | -2.026 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 408.93 | 404.739 | 393.345 | 379.986 | 377.106 | 374.713 | 369.716 | 366.596 | 363.392 | 359.262 | 358.622 | 355.072 | 350.47 | 346.736 | 337.125 | 333.793 | 316.208 | 210.952 | 196.07 | 180.438 | 169.16 | 168.95 | 168.719 | 149.445 | 149.109 | 148.696 | 148.27 | 146.838 | 146.314 | 117.828 | 105.725 | 96.988 | 95.948 | 94.541 | 80.772 | 74.307 | 73.901 | 73.666 | 73.45 | 73.006 | 72.33 | 29.752 | 27.859 | 26.059 | 25.808 | 23.245 | 22.591 | 20.039 | 20.019 | 19.933 | 19.639 | 19.56 | 19.437 | 21.947 | 19.139 | 19.053 | 18.984 | 21.313 | 17.631 | 17.564 | 17.501 | 19.464 | 12.77 | 12.38 | 12.03 |
Totaal eigen vermogen van aandeelhouders
| 32.847 | 37.293 | 39.552 | 35.407 | 73.139 | 80.794 | 95.676 | 103.539 | 109.379 | 116.73 | 125.609 | 131.536 | 136.956 | 143.728 | 151.129 | 155.742 | 146.936 | 48.303 | 37.009 | 26.134 | 19.089 | 24.24 | 33.593 | 19.79 | 24.511 | 30.457 | 35.595 | 38.961 | 44.585 | 21.38 | 15.155 | 11.918 | 14.947 | 17.722 | 10.286 | 8.855 | 12.552 | 16.093 | 19.387 | 21.368 | 23.094 | -14.398 | -9.973 | -8.472 | -8.963 | -13.038 | -7.996 | -8.697 | -7.06 | -6.21 | -4.826 | -3.724 | -7.612 | -6.825 | -5.455 | -4.621 | -3.762 | -3.411 | -4.219 | -3.098 | -1.78 | -0.33 | -4.12 | -2.09 | -1.63 |
Totaal eigen vermogen
| 32.847 | 37.293 | 39.552 | 35.407 | 73.139 | 80.794 | 95.676 | 103.539 | 109.379 | 116.73 | 125.609 | 131.536 | 136.956 | 143.728 | 151.129 | 155.742 | 146.936 | 48.303 | 37.009 | 26.134 | 19.089 | 24.24 | 33.593 | 19.79 | 24.511 | 30.457 | 35.595 | 38.961 | 44.585 | 21.38 | 15.155 | 11.918 | 14.947 | 17.722 | 10.286 | 8.855 | 12.552 | 16.093 | 19.387 | 21.368 | 23.094 | -14.398 | -9.973 | -8.472 | -8.963 | -13.038 | -7.996 | -8.697 | -7.06 | -6.21 | -4.826 | -3.724 | -7.612 | -6.825 | -5.455 | -4.621 | -3.762 | -3.411 | -4.219 | -3.098 | -1.78 | -0.33 | -4.12 | -2.09 | -1.63 |
Totaal passiva en aandeelhoudersvermogen
| 35.762 | 39.405 | 41.847 | 38.234 | 76.982 | 86.148 | 100.988 | 110.563 | 122.473 | 132.313 | 138.758 | 145.895 | 140.35 | 148.467 | 155.467 | 159.709 | 151.453 | 52.471 | 42.055 | 31.102 | 23.028 | 28.446 | 36.35 | 23.006 | 28.412 | 35.134 | 39.177 | 43.667 | 47.766 | 26.833 | 18.466 | 15.168 | 18.309 | 22.345 | 14.968 | 12.882 | 15.686 | 19.563 | 22.132 | 24.334 | 26.16 | 3.7 | 3.944 | 4.841 | 2.992 | 2.862 | 4.531 | 2.497 | 3.084 | 2.426 | 2.502 | 3.882 | 4.727 | 5.819 | 6.901 | 7.035 | 8.147 | 9.192 | 5.395 | 5.615 | 5.52 | 8.409 | 4.55 | 6.22 | 6.11 |