Wayne Savings Bancshares, Inc.
OTC:WAYN
22.71 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 24.304 | 20.884 | 16.785 | 11.275 | 10.122 | 13.799 | 8.487 | 9.248 | 38.903 | 44.437 | 46.28 | 56.635 | 52.783 | 74.49 | 53.763 | 40.359 | 32.842 | 30.752 | 13.319 | 15.72 | 13.126 | 11.161 | 14.583 | 8.543 | 11.207 | 6.041 | 6.962 | 8.092 | 11.274 | 16.756 | 8.864 | 12.067 | 8.136 | 11.156 | 5.859 | 7.54 | 12.1 | 10.783 | 12.849 | 12.091 | 10.118 | 13.381 | 8.002 | 12.345 | 9.962 | 12.055 | 9.088 | 15.524 | 16.497 | 12.222 | 13.721 | 8.271 | 0 | 0 | 8.001 | 9.875 | 13.619 | 6.03 | 11.525 | 6.79 | 10.697 | 7.326 | 6.211 | 7.063 | 8.405 | 7.513 | 9.541 | 8.215 | 10.89 | 12.026 | 8.942 | 14.123 | 13.549 | 14.194 | 15.046 | 10.542 | 12.227 | 10.726 | 9.098 | 10.012 | 10.392 | 8.712 | 9.398 | 9.496 | 10.434 | 12.234 | 32.957 | 12.883 | 13.211 | 24.867 | 20.843 | 20.602 | 12.086 | 10.89 | 9.969 | 18.309 | 21.8 | 17 | 17.9 | 22.2 | 21.8 | 19.3 | 16.8 | 21.7 | 20 | 0 | 15.1 | 14.7 | 14.3 | 12.6 | 10.2 | 11.7 | 4.6 | 5.9 | 3.1 | 16 | 17.3 | 21.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| -48.608 | 79.597 | 0 | 0 | 0 | 84.367 | 0 | 0 | 0 | 102.094 | 0 | 0 | 0 | 89.764 | 0 | 0 | 0 | 48.848 | 0 | 0 | 0 | 48.052 | 0 | 0 | 0 | 51.441 | 58.556 | 62.176 | 66.497 | 70.709 | 80.771 | 86.605 | 89.258 | 95.347 | 101.348 | 106.374 | 104.336 | 108.969 | 108.017 | 111.605 | 105.335 | 103.625 | 100.884 | 110.631 | 110.228 | 111.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -24.304 | -20.884 | 16.785 | 11.275 | 10.122 | 98.166 | 8.487 | 9.248 | 38.903 | 146.531 | 46.28 | 56.635 | 52.783 | 164.254 | 53.763 | 40.359 | 32.842 | 79.6 | 13.319 | 15.72 | 13.126 | 59.213 | 14.583 | 8.543 | 11.207 | 57.482 | 65.518 | 70.268 | 77.771 | 87.465 | 89.635 | 98.672 | 97.394 | 106.503 | 107.207 | 113.914 | 116.436 | 119.752 | 120.866 | 123.696 | 115.453 | 117.006 | 108.886 | 122.976 | 120.19 | 123.573 | 9.088 | 15.524 | 16.497 | 12.222 | 13.721 | 8.271 | 0 | 0 | 8.001 | 9.875 | 13.619 | 6.03 | 11.525 | 6.79 | 10.697 | 7.326 | 6.211 | 7.063 | 8.405 | 7.513 | 9.541 | 8.215 | 10.89 | 12.026 | 8.942 | 14.123 | 13.549 | 14.194 | 15.046 | 10.542 | 12.227 | 10.726 | 9.098 | 10.012 | 10.392 | 8.712 | 9.398 | 9.496 | 10.434 | 12.234 | 32.957 | 12.883 | 13.211 | 24.867 | 20.843 | 20.602 | 12.086 | 10.89 | 9.969 | 18.309 | 21.8 | 17 | 17.9 | 22.2 | 21.8 | 19.3 | 16.8 | 21.7 | 20 | 0 | 15.1 | 14.7 | 14.3 | 12.6 | 10.2 | 11.7 | 4.6 | 5.9 | 3.1 | 16 | 17.3 | 21.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettovorderingen
| 0 | 2.758 | 0 | 0 | 0 | 2.129 | 0 | 0 | 0 | 1.659 | 0 | 0 | 0 | 1.588 | 0 | 0 | 0 | 1.385 | 0 | 0 | 0 | 1.358 | 0 | 0 | 0 | 1.154 | 1.361 | 1.15 | 1.309 | 1.146 | 1.35 | 1.166 | 1.348 | 1.149 | 1.339 | 1.159 | 1.331 | 1.154 | 1.397 | 1.219 | 1.419 | 1.184 | 1.371 | 1.227 | 1.42 | 1.228 | 1.537 | 1.302 | 1.547 | 1.598 | 1.369 | 1.647 | 1.291 | 1.527 | 1.377 | 1.602 | 1.426 | 1.661 | 1.422 | 1.675 | 1.595 | 1.719 | 1.648 | 1.753 | 1.78 | 1.93 | 1.858 | 2.081 | 1.936 | 2.236 | 1.937 | 2.025 | 1.978 | 1.943 | 1.921 | 1.909 | 1.682 | 1.727 | 1.709 | 1.519 | 1.645 | 1.564 | 1.713 | 1.641 | 1.676 | 1.501 | 1.497 | 1.486 | 1.504 | 1.495 | 1.508 | 1.581 | 1.84 | 1.663 | 1.729 | 1.669 | 1.6 | 1.6 | 1.5 | 1.3 | 1.3 | 1.4 | 1.5 | 1.4 | 1.5 | 0 | 1.4 | 1.3 | 1.4 | 1.5 | 1.5 | 1.4 | 1.6 | 1.5 | 1.6 | 1.5 | 1.8 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 18.126 | 0 | 0 | 0 | -15.928 | 0 | 0 | 0 | -46.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.304 | 23.642 | 16.785 | 11.275 | 10.122 | 15.928 | 8.487 | 9.248 | 38.903 | 46.096 | 46.632 | 57.327 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 24.304 | 23.642 | 16.785 | 11.275 | 10.122 | 100.295 | 8.487 | 9.248 | 38.903 | 148.19 | 46.28 | 56.635 | 52.783 | 165.842 | 53.763 | 40.359 | 32.842 | 80.985 | 13.319 | 15.72 | 13.126 | 60.571 | 14.583 | 8.543 | 11.207 | 58.636 | 66.879 | 71.418 | 79.08 | 88.611 | 90.985 | 99.838 | 98.742 | 107.652 | 108.546 | 115.073 | 117.767 | 120.906 | 122.263 | 124.915 | 116.872 | 118.19 | 110.257 | 124.203 | 121.61 | 124.801 | 10.625 | 16.826 | 18.044 | 13.82 | 15.09 | 9.918 | 1.291 | 1.527 | 9.378 | 11.477 | 15.045 | 7.691 | 12.947 | 8.465 | 12.292 | 9.045 | 7.859 | 8.816 | 10.185 | 9.443 | 11.399 | 10.296 | 12.826 | 14.262 | 10.879 | 16.148 | 15.527 | 16.137 | 16.967 | 12.451 | 13.909 | 12.453 | 10.807 | 11.531 | 12.037 | 10.276 | 11.111 | 11.137 | 12.11 | 13.735 | 34.454 | 14.369 | 14.715 | 26.362 | 22.351 | 22.183 | 13.926 | 12.553 | 11.698 | 19.978 | 23.4 | 18.6 | 19.4 | 23.5 | 23.1 | 20.7 | 18.3 | 23.1 | 21.5 | 0 | 16.5 | 16 | 15.7 | 14.1 | 11.7 | 13.1 | 6.2 | 7.4 | 4.7 | 17.5 | 19.1 | 22.7 | 0 | 0 | 0 | 0 | 0 | 0 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4.799 | 4.904 | 4.981 | 5.039 | 5.054 | 5.183 | 5.021 | 5.074 | 5.099 | 5.223 | 5.348 | 5.424 | 5.397 | 5.467 | 5.353 | 5.425 | 5.325 | 5.318 | 5.442 | 5.581 | 5.449 | 5.406 | 5.586 | 5.768 | 5.956 | 6.051 | 6.163 | 6.27 | 6.269 | 6.42 | 6.568 | 6.659 | 6.639 | 6.663 | 6.747 | 6.852 | 6.726 | 6.829 | 6.758 | 6.838 | 6.636 | 6.692 | 6.788 | 6.921 | 7.014 | 7.088 | 7.154 | 7.153 | 7.105 | 7.276 | 7.065 | 6.892 | 0 | 0 | 7.206 | 7.291 | 7.413 | 7.509 | 7.649 | 7.553 | 7.68 | 7.782 | 7.942 | 8.012 | 8.025 | 8.12 | 8.052 | 8.179 | 8.263 | 8.388 | 8.416 | 8.557 | 8.664 | 8.738 | 8.85 | 8.922 | 9.12 | 9.171 | 9.183 | 8.742 | 8.748 | 8.75 | 8.684 | 8.818 | 8.942 | 9.045 | 9.133 | 9.208 | 9.094 | 8.902 | 8.882 | 8.78 | 8.479 | 8.47 | 8.461 | 8.16 | 8.2 | 8.2 | 8.5 | 7.7 | 7.4 | 7.2 | 6.5 | 6.5 | 5.8 | 4.6 | 4 | 4.6 | 4.3 | 4.4 | 5 | 4.6 | 3 | 4.9 | 2.7 | 2.7 | 2.6 | 2.7 | 2.7 | 2.4 | 2.4 | 2.4 | 2.3 | 2.3 |
Goodwill
| 0 | 1.719 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0.675 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 0.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.607 | 0 | 0 | 0 | 0.515 | 0 | 0 | 0 | 0.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.038 | 0.06 | 0.083 | 0.105 | 0.128 | 0.151 | 0.174 | 0.196 | 0.242 | 0.264 | 0.287 | 0.31 | 0.332 | 0.355 | 0.378 | 0.4 | 0.423 | 0.445 | 0.471 | 2.216 | 2.242 | 2.269 | 2.296 | 2.322 | 2.348 | 2.375 | 0 | 2.428 | 2.455 | 2.481 | 2.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 1.719 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 1.719 | 0 | 0 | 0 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.719 | 1.734 | 1.757 | 1.779 | 1.802 | 1.824 | 1.847 | 1.87 | 1.893 | 1.915 | 1.961 | 1.983 | 2.006 | 2.029 | 2.051 | 2.074 | 2.097 | 2.119 | 2.142 | 2.164 | 2.19 | 2.216 | 2.242 | 2.269 | 2.296 | 2.322 | 2.348 | 2.375 | 2.402 | 2.428 | 2.455 | 2.481 | 2.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 2.778 | 13.898 | 83.966 | 89.102 | 91.931 | 91.769 | 94.657 | 100.989 | 109.54 | 110.216 | 121.204 | 127.579 | 123.011 | 98.826 | 64.813 | 65.589 | 59.363 | 59.172 | 53.099 | 55.411 | 57.308 | 58.705 | 61.46 | 64.557 | 66.488 | 63.011 | 70.305 | 73.953 | 77.84 | 80.268 | 89.55 | 95.764 | 97.546 | 103.654 | 109.757 | 114.948 | 112.61 | 115.959 | 114.578 | 118.186 | 111.935 | 110.248 | 107.53 | 117.313 | 115.561 | 115.266 | 125.732 | 131.155 | 134.338 | 138.038 | 136.225 | 132.547 | 132.389 | 131.872 | 128.282 | 120.561 | 112.899 | 114.342 | 115.037 | 118.685 | 115.126 | 113.229 | 124.47 | 121.41 | 120.137 | 119.047 | 119.58 | 123.758 | 122.505 | 131.746 | 127.451 | 129.038 | 128.466 | 126.759 | 135.132 | 133.208 | 116.832 | 122.302 | 128.004 | 120.01 | 127.865 | 123.036 | 118.949 | 111.843 | 86.486 | 52.266 | 38.283 | 39.612 | 31.212 | 21.989 | 19.278 | 22.215 | 31.101 | 32.799 | 33.593 | 33.695 | 30.7 | 28.6 | 23.7 | 19.1 | 20.3 | 18.4 | 23 | 17.7 | 17 | 0 | 17.8 | 16.2 | 18 | 20.3 | 21.6 | 17.5 | 17.7 | 23.2 | 19.6 | 19.8 | 20.2 | 21.6 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 746.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0.3 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 786.278 | 19.715 | -88.947 | -94.141 | -96.985 | -98.671 | -99.678 | -106.063 | -114.639 | -117.158 | -126.552 | -133.003 | -128.408 | -106.012 | -70.166 | -71.014 | -64.688 | -66.209 | -58.541 | -60.992 | -62.757 | -65.83 | -67.046 | -70.325 | -72.444 | -70.781 | -78.187 | -81.942 | -85.828 | -88.407 | -97.837 | -104.142 | -105.904 | -112.036 | -118.223 | -123.519 | -121.055 | -124.506 | -123.055 | -126.743 | -120.305 | -118.697 | -116.097 | -126.036 | -124.399 | -124.201 | -134.756 | -140.201 | -143.358 | -147.275 | -145.273 | -141.445 | -134.418 | -133.923 | -137.562 | -129.949 | -122.431 | -123.993 | -124.85 | -128.428 | -125.022 | -123.253 | -134.681 | -131.718 | -130.484 | -129.515 | -130.007 | -134.339 | -133.196 | -142.589 | -138.348 | -140.103 | -137.13 | -135.497 | -143.982 | -142.13 | -125.952 | -131.473 | -137.187 | -128.752 | -136.613 | -131.786 | -127.633 | -120.661 | -95.428 | -62.211 | -48.216 | -49.62 | -41.006 | -31.391 | -28.66 | -31.495 | -40.08 | -41.669 | -42.454 | -42.255 | -39.2 | -37.2 | -32.6 | -27.2 | -27.9 | -25.8 | -29.7 | -24.4 | -23 | -4.8 | -21.9 | -20.8 | -22.3 | -24.7 | -26.6 | -22.4 | -20.9 | -28.3 | -22.3 | -22.5 | -22.8 | -24.3 | -2.7 | -2.4 | -2.4 | -2.4 | -2.3 | -2.3 |
Totaal niet-vlottende activa
| 793.855 | 786.305 | 88.947 | 94.141 | 96.985 | 98.671 | 99.678 | 106.063 | 114.639 | 117.158 | 126.552 | 133.003 | 128.408 | 106.012 | 70.166 | 71.014 | 64.688 | 66.209 | 58.541 | 60.992 | 62.757 | 65.83 | 67.046 | 70.325 | 72.444 | 70.781 | 78.187 | 81.942 | 85.828 | 88.407 | 97.837 | 104.142 | 105.904 | 112.036 | 118.223 | 123.519 | 121.055 | 124.506 | 123.055 | 126.743 | 120.305 | 118.697 | 116.097 | 126.036 | 124.399 | 124.201 | 134.756 | 140.201 | 143.358 | 147.275 | 145.273 | 141.445 | 134.418 | 133.923 | 137.562 | 129.949 | 122.431 | 123.993 | 124.85 | 128.428 | 125.022 | 123.253 | 134.681 | 131.718 | 130.484 | 129.515 | 130.007 | 134.339 | 133.196 | 142.589 | 138.348 | 140.103 | 137.13 | 135.497 | 143.982 | 142.13 | 125.952 | 131.473 | 137.187 | 128.752 | 136.613 | 131.786 | 127.633 | 120.661 | 95.428 | 62.211 | 48.216 | 49.62 | 41.006 | 31.391 | 28.66 | 31.495 | 40.08 | 41.669 | 42.454 | 42.255 | 39.2 | 37.2 | 32.6 | 27.2 | 27.9 | 25.8 | 29.7 | 24.4 | 23 | 0 | 21.9 | 20.8 | 22.3 | 24.7 | 26.7 | 22.8 | 21.4 | 28.9 | 22.8 | 23 | 23.3 | 24.8 | 0.1 | 0 | 0 | 0 | 0.1 | 0 |
Totaal activa
| 818.159 | 809.947 | 798.241 | 770.828 | 752.624 | 729.773 | 687.256 | 654.227 | 652.665 | 636.004 | 627.562 | 628.699 | 613.317 | 591.591 | 550.747 | 534.468 | 494.077 | 492.586 | 493.935 | 488.939 | 478.221 | 472.887 | 471.453 | 462.999 | 453.51 | 439.797 | 446.257 | 445.202 | 448.617 | 454.791 | 445.797 | 449.205 | 437.595 | 433.632 | 423.988 | 421.362 | 418.744 | 417.519 | 413.656 | 415.388 | 409.589 | 410.293 | 399.69 | 405.789 | 399.635 | 402.117 | 401.074 | 408.813 | 408.886 | 406.304 | 411.704 | 407.738 | 409.498 | 410.627 | 407.46 | 406.032 | 403.263 | 400.318 | 404.079 | 404.421 | 405.37 | 396.31 | 399.658 | 401.584 | 400.96 | 398.918 | 397.959 | 405.737 | 408.96 | 405.801 | 400.474 | 403.679 | 397.968 | 393.193 | 406.589 | 403.401 | 391.353 | 381.518 | 386.444 | 369.007 | 371.964 | 372.541 | 376.499 | 378.991 | 381.447 | 337.012 | 334.606 | 334.843 | 332.173 | 326.383 | 317.741 | 311.64 | 306.342 | 303.075 | 302.204 | 304.069 | 302.9 | 293.7 | 285 | 271.3 | 268 | 260 | 259.4 | 259.8 | 255.1 | 254.2 | 252.2 | 250.1 | 250.9 | 250.3 | 248.5 | 245.9 | 244.1 | 241.8 | 241.4 | 240.3 | 238.5 | 238.1 | 239.7 | 240.1 | 239 | 241.5 | 238.1 | 239.8 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | 4.749 | 5.812 | 5.933 | 4.967 | 5.243 | 4.901 | 5.52 | 4.886 | 4.547 | 4.873 | 5.813 | 5.001 | 5.07 | 4.69 | 6.179 | 4.737 | 3.756 | 4.354 | 4.888 | 4.094 | 3.243 | 3.851 | 4.832 | 3.816 | 4.049 | 3.701 | 4.784 | 3.837 | 3.262 | 3.466 | 4.258 | 4.219 | 3.441 | 4.961 | 5.157 | 3.807 | 3.407 | 3.897 | 4.622 | 5.135 | 5.487 | 5.869 | 6.301 | 3.601 | 4.191 | 2.916 | 2.575 | 1.96 | 2.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.146 | 0 | 2.403 | 0 | 0.348 | 0.471 | 0.435 | 0.383 | 0.354 | 0.338 | 0.29 | 0.263 | 0.16 | 0.239 | 0.23 | 0.198 | 0.145 | 0.206 | 0.2 | 0.186 | 0.102 | 0.253 | 0.26 | 0.235 | 0.103 | 0.297 | 0.292 | 0.223 | 0.032 | 0.309 | 0.309 | 0.245 | 0.036 | 0.266 | 0.283 | 0.228 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.5 | 0.1 | 0.6 | 0.6 | 0.6 | 0.8 | 0.9 | 1 | 0.7 | 0.9 | 0.9 |
Kortlopende schulden
| 8.548 | 49.743 | 9.756 | 10.874 | 13.672 | 67.276 | 17.016 | 20.493 | 21.097 | 30.402 | 21.61 | 20.953 | 21.477 | 0 | 17.332 | 10.869 | 10.02 | 10.444 | 9.72 | 8.284 | 8.317 | 7.172 | 7.702 | 6.197 | 7.451 | 7.409 | 7.148 | 6.599 | 7.259 | 7.246 | 6.023 | 6.157 | 6.238 | 5.606 | 5.366 | 6.77 | 7.076 | 7 | 6.9 | 6.146 | 5.818 | 7.212 | 6.516 | 8.373 | 5.975 | 7.077 | 7.22 | 8.318 | 6.897 | 5.339 | 5.959 | 6.373 | 7.459 | 7.021 | 8.362 | 7.454 | 7.776 | 7.53 | 10.229 | 10.154 | 11.592 | 9.535 | 8.393 | 7.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.604 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.101 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.129 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.124 | 0.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.2 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | -61.343 | 0 | 0 | 0 | -24.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.684 | 10.266 | 10.596 | 11.662 | 9.13 | 0 | 0 | 0 | 0 | 0 | 10.205 | 11.199 | 9.495 | 8.143 | 8.665 | 11.104 | 10.659 | 12.668 | 9.452 | 11.122 | 0 | 9.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 493.184 | -9.756 | -15.623 | -19.484 | -5.933 | -21.983 | -25.736 | -25.998 | -30.402 | -26.496 | -25.5 | -26.35 | -5.813 | -22.333 | -15.939 | -14.71 | -16.623 | -14.457 | -12.04 | -12.671 | -12.06 | -11.796 | -9.44 | -11.302 | -12.241 | -10.824 | -10.457 | -10.778 | -11.846 | -9.495 | -9.419 | -9.704 | -9.864 | -9.585 | -10.211 | -11.121 | -11.678 | -10.101 | -8.848 | -9.19 | -11.469 | -11.155 | -13.264 | -10.648 | -12.25 | -10.821 | -11.208 | -9.813 | -7.914 | -7.919 | -9.019 | -7.459 | -7.021 | -8.362 | -7.454 | -7.776 | -7.53 | -10.229 | -10.154 | -14.738 | -9.535 | -10.796 | -7.287 | -0.348 | -0.471 | -0.435 | -0.383 | -0.354 | -0.338 | -0.29 | -0.263 | -0.16 | -0.239 | -0.23 | -0.198 | -0.145 | -0.206 | -0.2 | -5.186 | -0.102 | -0.253 | -0.26 | -0.235 | -0.103 | -0.297 | -0.292 | -0.223 | 0.268 | -0.309 | -0.309 | 0.255 | -0.036 | -0.266 | -0.283 | -0.228 | -0.1 | -0.2 | -0.2 | -0.2 | -0.3 | -0.2 | -0.2 | -0.2 | -0.1 | -0.4 | -0.2 | -0.1 | -0.2 | -0.2 | -0.2 | -0.1 | -0.1 | -0.5 | -0.1 | -0.6 | -0.6 | -0.6 | -0.8 | -0.9 | -1 | -0.7 | -0.9 | -0.9 |
Totaal kortlopende verplichtingen
| 8.548 | 542.927 | 9.756 | 15.623 | 19.484 | 5.933 | 21.983 | 25.736 | 25.998 | 5.52 | 26.496 | 25.5 | 26.35 | 5.813 | 22.333 | 15.939 | 14.71 | 16.623 | 14.457 | 12.04 | 12.671 | 12.06 | 11.796 | 9.44 | 11.302 | 12.241 | 10.824 | 10.457 | 10.778 | 11.846 | 9.495 | 9.419 | 9.704 | 9.864 | 9.585 | 10.211 | 11.121 | 11.678 | 10.101 | 8.848 | 9.19 | 11.469 | 11.155 | 13.264 | 10.648 | 12.25 | 10.821 | 11.208 | 9.813 | 7.914 | 7.919 | 9.019 | 7.459 | 7.021 | 8.362 | 7.454 | 7.776 | 7.53 | 10.229 | 10.154 | 14.738 | 9.535 | 10.796 | 7.287 | 0.348 | 0.471 | 0.435 | 0.383 | 0.354 | 0.338 | 0.29 | 0.263 | 0.16 | 0.239 | 0.23 | 0.198 | 0.145 | 0.206 | 0.2 | 5.186 | 0.102 | 0.253 | 0.26 | 0.235 | 0.103 | 0.297 | 0.292 | 0.223 | 6.904 | 0.309 | 0.309 | 6.5 | 0.036 | 0.266 | 0.283 | 0.228 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.5 | 0.1 | 0.6 | 0.6 | 0.6 | 0.8 | 0.9 | 1 | 0.7 | 0.9 | 0.9 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 36 | 6 | 80 | 65.5 | 55.5 | 58.5 | 31.1 | 18.5 | 14 | 14 | 18 | 22 | 26 | 26 | 26 | 26 | 26 | 20 | 28 | 23 | 27.7 | 28.5 | 42.75 | 32 | 22 | 13.5 | 22.3 | 15 | 18 | 18 | 18 | 21 | 21 | 21 | 20.99 | 17.979 | 16.459 | 16.438 | 16.417 | 16.395 | 22.367 | 22.336 | 22.957 | 21.277 | 21.247 | 21.217 | 21.187 | 24.157 | 26.627 | 29.067 | 35.037 | 39.507 | 39.477 | 45.5 | 43.5 | 45.5 | 45.5 | 51 | 47 | 46 | 44.5 | 41 | 40.15 | 38.5 | 38.5 | 39 | 35.45 | 34.5 | 34.5 | 38.9 | 25 | 32.75 | 30.5 | 28.5 | 39 | 40 | 25 | 25 | 25 | 25 | 30 | 30 | 30 | 30 | 30 | 5 | 5 | 5 | 0 | 6 | 6 | 0 | 10 | 10 | 10 | 12 | 8 | 8 | 9 | 9 | 12 | 12 | 16 | 16 | 14 | 0 | 16 | 16.1 | 16.1 | 14.1 | 14 | 14.1 | 15.5 | 15 | 12.5 | 7 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 10.976 | -0.691 | 5.757 | 3.374 | 5.508 | 0.625 | -2.755 | -2.205 | -1.708 | -2.253 | 1.993 | 4.867 | 6.245 | 3.179 | 0.596 | -4.512 | 0.237 | -1.143 | 4.655 | -1.147 | 2.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.006 | 0.039 | 0.157 | 0.182 | 0.184 | 0.365 | 0.593 | 0.613 | 0.436 | 0.433 | 0.45 | 0.916 | 0.673 | 0.606 | 0.705 | 0.525 | 0.365 | 0.496 | 0.596 | 1.196 | 1.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 720.59 | 208.053 | -80 | -65.5 | -36.016 | -52.567 | -9.117 | 7.236 | 11.998 | -8.48 | 8.496 | 3.5 | 0.35 | -20.187 | -3.667 | -10.061 | -11.29 | -3.377 | -13.543 | -10.96 | -15.029 | -16.44 | -30.954 | -22.56 | -10.698 | -12.241 | -10.824 | -10.457 | -10.778 | -11.846 | -9.495 | -9.419 | -9.704 | -9.864 | -9.585 | -10.211 | -11.121 | -11.678 | -10.101 | -8.848 | -9.19 | -11.469 | -11.155 | -13.264 | -10.648 | -12.25 | -10.366 | -12.949 | -16.814 | -21.153 | -27.118 | -30.488 | -32.018 | -38.479 | -35.138 | -38.046 | -37.724 | -43.47 | -36.771 | -35.846 | -29.762 | -31.465 | -29.354 | -31.213 | -38.152 | -38.529 | -35.015 | -34.117 | -34.146 | -38.562 | -24.71 | -32.487 | -30.34 | -28.261 | -38.77 | -39.802 | -24.855 | -24.794 | -24.8 | -19.814 | -29.898 | -29.747 | -29.74 | -29.765 | -29.897 | -4.203 | -4.108 | -3.877 | 7.136 | -5.191 | -5.291 | 7.145 | -9.264 | -9.134 | -9.017 | -11.272 | -7.3 | -7.3 | -8.4 | -8.3 | -11.3 | -11.5 | -15.3 | -15.5 | -13.5 | 0.8 | -15.4 | -15.7 | -14.2 | -13.8 | -13.4 | -13.7 | -15.2 | -13.9 | -11.8 | -5.8 | -3.7 | 1.3 | 1.4 | 1.5 | 1.6 | 1.5 | 1.4 | 1.4 |
Totaal niet-vlottende verplichtingen
| 756.59 | 214.053 | 80 | 65.5 | 19.484 | 5.933 | 21.983 | 25.736 | 25.998 | 5.52 | 26.496 | 25.5 | 26.35 | 5.813 | 22.333 | 15.939 | 14.71 | 16.623 | 14.457 | 12.04 | 12.671 | 12.06 | 11.796 | 9.44 | 11.302 | 12.241 | 10.824 | 10.457 | 10.778 | 11.846 | 9.495 | 9.419 | 9.704 | 9.864 | 9.585 | 10.211 | 11.121 | 11.678 | 10.101 | 8.848 | 9.19 | 11.469 | 11.155 | 13.264 | 10.648 | 12.25 | 10.821 | 11.208 | 9.813 | 7.914 | 7.919 | 9.019 | 7.459 | 7.021 | 8.362 | 7.454 | 7.776 | 7.53 | 10.229 | 10.154 | 14.738 | 9.535 | 10.796 | 7.287 | 0.348 | 0.471 | 0.435 | 0.383 | 0.354 | 0.338 | 0.29 | 0.263 | 0.16 | 0.239 | 0.23 | 0.198 | 0.145 | 0.206 | 0.2 | 5.186 | 0.102 | 0.253 | 0.26 | 0.235 | 0.103 | 0.797 | 0.892 | 1.123 | 7.136 | 0.809 | 0.709 | 7.145 | 0.736 | 0.866 | 0.983 | 0.728 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.5 | 0.7 | 0.5 | 0.5 | 0.8 | 0.6 | 0.4 | 1.9 | 0.3 | 0.6 | 0.4 | 0.3 | 1.1 | 0.7 | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 | 1.6 | 1.5 | 1.4 | 1.4 |
Totaal passiva
| 765.138 | 756.98 | 750.65 | 722.31 | 704.696 | 685.043 | 645.753 | 611.969 | 602.616 | 582.378 | 574.599 | 576.675 | 560.935 | 539.476 | 499.896 | 484.256 | 445.489 | 444.195 | 446.233 | 440.987 | 431.925 | 428.009 | 428.206 | 420.511 | 411.866 | 398.212 | 403.659 | 403.155 | 407.218 | 413.763 | 404.393 | 407.947 | 396.891 | 393.727 | 384.252 | 381.929 | 378.379 | 377.517 | 373.467 | 375.396 | 370.266 | 371.741 | 361.223 | 367.237 | 359.794 | 362.332 | 360.635 | 368.674 | 369.282 | 366.292 | 372.204 | 369.459 | 371.501 | 371.919 | 369.483 | 369.037 | 366.642 | 363.793 | 369.116 | 370.008 | 371.283 | 363.682 | 367.166 | 367.48 | 366.309 | 364.85 | 364.225 | 371.304 | 373.678 | 370.088 | 364.974 | 368.163 | 362.427 | 356.73 | 368.873 | 363.202 | 350.207 | 339.663 | 344.408 | 325.446 | 327.612 | 328.685 | 331.237 | 334.328 | 353.848 | 310.139 | 308.179 | 308.796 | 306.415 | 300.857 | 292.42 | 286.385 | 281.135 | 277.814 | 277.116 | 278.948 | 277.8 | 268.7 | 260 | 246.3 | 243 | 235.2 | 234.7 | 235.4 | 230.9 | 230.7 | 229.1 | 227.3 | 228.4 | 227.1 | 225.6 | 223.4 | 221.9 | 219.9 | 219.5 | 218.8 | 217.3 | 217.3 | 219.3 | 220.2 | 219.6 | 222.6 | 224.4 | 226.2 |
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 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0 | 0 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.398 | 0.395 | 0.395 | 0.393 | 0.393 | 0.393 | 0.393 | 0.391 | 0.391 | 0.391 | 0.391 | 0.391 | 0.391 | 0.391 | 0.391 | 0.389 | 2.644 | 2.644 | 2.642 | 2.641 | 2.639 | 2.639 | 2.639 | 2.639 | 2.638 | 2.638 | 2.638 | 2.632 | 2.6 | 2.6 | 2.6 | 2.5 | 2.5 | 2.5 | 2.5 | 2.3 | 2.3 | 2.3 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 0 | 0 |
Ingehouden winsten
| 56.375 | 55.342 | 53.812 | 52.543 | 51.306 | 49.645 | 47.74 | 45.736 | 44.22 | 42.698 | 41.399 | 39.946 | 38.647 | 37.281 | 36.003 | 34.551 | 33.401 | 32.6 | 31.389 | 30.326 | 29.263 | 28.29 | 27.008 | 25.992 | 25.085 | 24.414 | 23.76 | 23.153 | 22.64 | 22.317 | 22.249 | 21.947 | 21.52 | 21.06 | 20.716 | 20.591 | 20.594 | 20.403 | 19.997 | 19.639 | 19.19 | 18.743 | 18.488 | 18.206 | 17.942 | 17.567 | 17.289 | 17.027 | 16.611 | 16.301 | 16.167 | 15.828 | 15.599 | 15.298 | 14.8 | 14.332 | 14.094 | 13.609 | 13.107 | 12.726 | 12.637 | 12.413 | 12.172 | 12.45 | 12.363 | 12.292 | 12.122 | 11.982 | 11.844 | 11.672 | 11.584 | 11.394 | 11.233 | 11.463 | 11.399 | 11.371 | 12.771 | 12.799 | 12.742 | 12.727 | 12.373 | 12.273 | 12.122 | 11.83 | 11.398 | 10.866 | 10.468 | 10.121 | 9.824 | 9.535 | 9.351 | 9.15 | 8.968 | 8.874 | 8.707 | 8.777 | 8.8 | 8.6 | 8.5 | 10.4 | 10.3 | 10.1 | 9.8 | 16.2 | 16 | 15.4 | 15.8 | 15.5 | 15.3 | 16 | 17.1 | 16.9 | 16.7 | 16.5 | 16.5 | 16.3 | 16 | 15.6 | 15.4 | 15 | 14.6 | 14.1 | 13.7 | 13.6 |
Overige gereserveerde algehele resultaten
| -10.146 | -9.158 | -12.874 | -10.673 | -9.973 | -11.438 | -12.619 | -9.752 | -5.291 | -0.104 | 0.214 | 0.192 | -0.141 | 0.853 | 0.709 | 0.68 | -0.562 | -0.178 | 0.04 | -0.205 | -0.843 | -1.277 | -1.777 | -1.488 | -1.395 | -0.753 | -0.48 | -0.396 | -0.501 | -0.519 | -0.049 | 0.131 | 0.025 | -0.291 | -0.093 | -0.248 | 0.368 | 0.22 | 0.642 | 0.71 | 0.423 | 0.065 | -0.187 | -0.014 | 1.127 | 1.34 | 1.989 | 1.877 | 1.777 | 2.529 | 2.169 | 1.305 | 1.27 | 2.301 | 2.086 | 1.59 | 1.474 | 1.883 | 0.84 | 0.69 | -0.584 | -1.801 | -1.684 | -0.39 | -0.973 | -1.666 | -2.473 | -1.634 | -1.591 | -1.774 | -2.735 | -2.25 | -2.094 | -1.662 | -1.363 | -2.096 | -2.397 | -2.147 | -3.246 | -2.119 | -2.777 | -3.076 | -1.519 | -1.764 | 0.281 | 0.087 | 0.049 | 0.022 | 0.04 | 0.06 | 0.038 | 0.033 | 0.011 | -0.011 | -0.026 | -0.036 | -0.1 | 0 | 0 | 0 | 0.1 | 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
| 6.394 | 6.385 | 6.255 | 6.25 | 6.197 | 6.125 | 5.984 | 5.876 | 10.722 | 10.634 | 10.952 | 11.488 | 13.478 | 13.583 | 13.741 | 14.583 | 15.351 | 15.571 | 15.875 | 17.433 | 17.478 | 17.467 | 17.618 | 17.586 | 17.556 | 17.526 | 18.92 | 18.892 | 18.862 | 18.832 | 18.806 | 18.782 | 18.761 | 18.738 | 18.715 | 18.692 | 19.005 | 18.981 | 19.152 | 19.245 | 19.312 | 19.346 | 19.768 | 19.962 | 20.374 | 20.48 | 20.763 | 20.837 | 20.818 | 20.784 | 20.766 | 20.748 | 21.128 | 21.109 | 20.692 | 20.675 | 20.655 | 20.635 | 20.618 | 20.599 | 21.636 | 21.618 | 21.606 | 21.646 | 22.863 | 23.044 | 23.687 | 23.687 | 24.631 | 25.42 | 26.256 | 25.979 | 26.009 | 26.269 | 27.287 | 30.533 | 30.381 | 30.812 | 32.149 | 32.562 | 34.365 | 34.268 | 34.268 | 34.208 | 13.276 | 13.276 | 13.268 | 13.263 | 13.255 | 13.292 | 13.293 | 13.433 | 13.59 | 13.76 | 13.769 | 13.748 | 13.8 | 13.8 | 13.9 | 12.1 | 12.1 | 12.2 | 12.4 | 5.9 | 5.9 | 5.8 | 5.8 | 5.8 | 5.7 | 5.7 | 4.4 | 4.2 | 4.1 | 4 | 4 | 3.8 | 3.8 | 3.8 | 3.7 | 3.6 | 3.5 | 3.5 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 53.021 | 52.967 | 47.591 | 48.518 | 47.928 | 44.73 | 41.503 | 42.258 | 50.049 | 53.626 | 52.963 | 52.024 | 52.382 | 52.115 | 50.851 | 50.212 | 48.588 | 48.391 | 47.702 | 47.952 | 46.296 | 44.878 | 43.247 | 42.488 | 41.644 | 41.585 | 42.598 | 42.047 | 41.399 | 41.028 | 41.404 | 41.258 | 40.704 | 39.905 | 39.736 | 39.433 | 40.365 | 40.002 | 40.189 | 39.992 | 39.323 | 38.552 | 38.467 | 38.552 | 39.841 | 39.785 | 40.439 | 40.139 | 39.604 | 40.012 | 39.5 | 38.279 | 37.997 | 38.708 | 37.977 | 36.995 | 36.621 | 36.525 | 34.963 | 34.413 | 34.087 | 32.628 | 32.492 | 34.104 | 34.651 | 34.068 | 33.734 | 34.433 | 35.282 | 35.713 | 35.5 | 35.516 | 35.541 | 36.463 | 37.716 | 40.199 | 41.146 | 41.855 | 42.036 | 43.561 | 44.352 | 43.856 | 45.262 | 44.663 | 27.599 | 26.873 | 26.427 | 26.047 | 25.758 | 25.526 | 25.321 | 25.255 | 25.207 | 25.261 | 25.088 | 25.121 | 25.1 | 25 | 25 | 25 | 25 | 24.8 | 24.7 | 24.4 | 24.2 | 23.5 | 23.1 | 22.8 | 22.5 | 23.2 | 22.9 | 22.5 | 22.2 | 21.9 | 21.9 | 21.5 | 21.2 | 20.8 | 20.4 | 19.9 | 19.4 | 18.9 | 13.7 | 13.6 |
Totaal eigen vermogen
| 53.021 | 52.967 | 47.591 | 48.518 | 47.928 | 44.73 | 41.503 | 42.258 | 50.049 | 53.626 | 52.963 | 52.024 | 52.382 | 52.115 | 50.851 | 50.212 | 48.588 | 48.391 | 47.702 | 47.952 | 46.296 | 44.878 | 43.247 | 42.488 | 41.644 | 41.585 | 42.598 | 42.047 | 41.399 | 41.028 | 41.404 | 41.258 | 40.704 | 39.905 | 39.736 | 39.433 | 40.365 | 40.002 | 40.189 | 39.992 | 39.323 | 38.552 | 38.467 | 38.552 | 39.841 | 39.785 | 40.439 | 40.139 | 39.604 | 40.012 | 39.5 | 38.279 | 37.997 | 38.708 | 37.977 | 36.995 | 36.621 | 36.525 | 34.963 | 34.413 | 34.087 | 32.628 | 32.492 | 34.104 | 34.651 | 34.068 | 33.734 | 34.433 | 35.282 | 35.713 | 35.5 | 35.516 | 35.541 | 36.463 | 37.716 | 40.199 | 41.146 | 41.855 | 42.036 | 43.561 | 44.352 | 43.856 | 45.262 | 44.663 | 27.599 | 26.873 | 26.427 | 26.047 | 25.758 | 25.526 | 25.321 | 25.255 | 25.207 | 25.261 | 25.088 | 25.121 | 25.1 | 25 | 25 | 25 | 25 | 24.8 | 24.7 | 24.4 | 24.2 | 23.5 | 23.1 | 22.8 | 22.5 | 23.2 | 22.9 | 22.5 | 22.2 | 21.9 | 21.9 | 21.5 | 21.2 | 20.8 | 20.4 | 19.9 | 19.4 | 18.9 | 13.7 | 13.6 |
Totaal passiva en aandeelhoudersvermogen
| 818.159 | 809.947 | 798.241 | 770.828 | 752.624 | 729.773 | 687.256 | 654.227 | 652.665 | 636.004 | 627.562 | 628.699 | 613.317 | 591.591 | 550.747 | 534.468 | 494.077 | 492.586 | 493.935 | 488.939 | 478.221 | 472.887 | 471.453 | 462.999 | 453.51 | 439.797 | 446.257 | 445.202 | 448.617 | 454.791 | 445.797 | 449.205 | 437.595 | 433.632 | 423.988 | 421.362 | 418.744 | 417.519 | 413.656 | 415.388 | 409.589 | 410.293 | 399.69 | 405.789 | 399.635 | 402.117 | 401.074 | 408.813 | 408.886 | 406.304 | 411.704 | 407.738 | 409.498 | 410.627 | 407.46 | 406.032 | 403.263 | 400.318 | 404.079 | 404.421 | 405.37 | 396.31 | 399.658 | 401.584 | 400.96 | 398.918 | 397.959 | 405.737 | 408.96 | 405.801 | 400.474 | 403.679 | 397.968 | 393.193 | 406.589 | 403.401 | 391.353 | 381.518 | 386.444 | 369.007 | 371.964 | 372.541 | 376.499 | 378.991 | 381.447 | 337.012 | 334.606 | 334.843 | 332.173 | 326.383 | 317.741 | 311.64 | 306.342 | 303.075 | 302.204 | 304.069 | 302.9 | 293.7 | 285 | 271.3 | 268 | 260 | 259.4 | 259.8 | 255.1 | 254.2 | 252.2 | 250.1 | 250.9 | 250.3 | 248.5 | 245.9 | 244.1 | 241.8 | 241.4 | 240.3 | 238.5 | 238.1 | 239.7 | 240.1 | 239 | 241.5 | 238.1 | 239.8 |