Zumiez Inc.
NASDAQ:ZUMZ
22.26 (USD) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 65.766 | 74.864 | 88.875 | 48.968 | 57.854 | 66.655 | 81.503 | 49.336 | 59.144 | 62.501 | 117.223 | 75.545 | 74.207 | 81.503 | 73.622 | 84.939 | 133.905 | 63.731 | 52.428 | 31.929 | 63.846 | 60.616 | 52.422 | 29.64 | 41.409 | 29.063 | 24.041 | 10.66 | 17.291 | 22.32 | 20.247 | 18.001 | 19.6 | 16.89 | 43.163 | 4.784 | 22.166 | 11.806 | 20.862 | 13.785 | 22.037 | 21.079 | 19.634 | 5.315 | 19.098 | 14.661 | 17.579 | 10.58 | 12.61 | 7.962 | 14.779 | 13.881 | 14.157 | 13.29 | 11.357 | 8.314 | 6.842 | 12.907 | 22.95 | 10.489 | 21.304 | 20.262 | 33.057 | 9.249 | 8.075 | 7.622 | 11.945 | 6.92 | 6.139 | 5.827 | 8.161 | 2.111 | 4.221 | 1.77 | 4.737 | 24.015 | 17.844 | 1.285 | 1.026 | 0.578 |
Kortetermijnbeleggingen
| 61.194 | 71.757 | 82.704 | 86.857 | 82.128 | 88.684 | 91.986 | 91.776 | 107.036 | 110.452 | 177.26 | 262.541 | 337.772 | 318.888 | 301.92 | 231.234 | 165.227 | 153.494 | 198.768 | 146.718 | 124.803 | 107.364 | 112.912 | 98.236 | 91.5 | 88.918 | 97.864 | 75.109 | 53.433 | 54.175 | 58.579 | 31.169 | 32.74 | 45.236 | 32.391 | 46.342 | 58.624 | 139.048 | 133.782 | 94.902 | 91.408 | 86.682 | 97.521 | 88.861 | 75.901 | 82.986 | 85.593 | 87.751 | 84.212 | 163.243 | 158.019 | 123.177 | 117.744 | 117.409 | 117.444 | 90.63 | 84.475 | 83.909 | 85.101 | 71.315 | 60.748 | 60.819 | 45.525 | 56.348 | 58.516 | 58.565 | 64.587 | 30.661 | 27.283 | 32.144 | 43.816 | 17.835 | 10.366 | 36.254 | 38.264 | 6.086 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 126.96 | 146.621 | 171.579 | 135.825 | 139.982 | 155.339 | 173.489 | 141.112 | 166.18 | 172.953 | 294.483 | 338.086 | 411.979 | 400.391 | 375.542 | 316.173 | 299.132 | 217.225 | 251.196 | 178.647 | 188.649 | 167.98 | 165.334 | 127.876 | 132.909 | 117.981 | 121.905 | 85.769 | 70.724 | 76.495 | 78.826 | 49.17 | 52.34 | 62.126 | 75.554 | 51.126 | 80.79 | 150.854 | 154.644 | 108.687 | 113.445 | 107.761 | 117.155 | 94.176 | 94.999 | 97.647 | 103.172 | 98.331 | 96.822 | 171.205 | 172.798 | 137.058 | 131.901 | 130.699 | 128.801 | 98.944 | 91.317 | 96.816 | 108.051 | 81.804 | 82.052 | 81.081 | 78.582 | 65.597 | 66.591 | 66.187 | 76.532 | 37.581 | 33.422 | 37.971 | 51.977 | 19.946 | 14.587 | 38.024 | 43.001 | 30.101 | 17.844 | 1.285 | 1.026 | 0.578 |
Nettovorderingen
| 23.129 | 13.415 | 13.78 | 23.022 | 23.91 | 20.655 | 20.613 | 19.824 | 24.201 | 23.609 | 14.427 | 22.107 | 24.834 | 20.481 | 16.558 | 19.301 | 24.811 | 16.837 | 16.841 | 16.79 | 21.615 | 15.083 | 17.776 | 17.521 | 20.554 | 18.466 | 17.027 | 15.761 | 16.334 | 13.992 | 12.538 | 14.265 | 14.576 | 13.234 | 12.84 | 15.316 | 15.656 | 14.401 | 12.653 | 14.638 | 16.611 | 11.478 | 10.294 | 12.844 | 15.597 | 10.466 | 9.467 | 11.864 | 12.002 | 12.025 | 6.284 | 8.717 | 12.584 | 11.187 | 6.129 | 6.854 | 11.363 | 9.795 | 6.38 | 7.879 | 8.885 | 7.796 | 4.555 | 6.695 | 8.276 | 6.315 | 4.775 | 13.306 | 13.384 | 10.98 | 5.223 | 5.816 | 6.196 | 3.869 | 3.746 | 4.558 | 4.863 | 2.296 | 1.911 | 1.039 |
Voorraad
| 158.753 | 146.815 | 128.827 | 175.882 | 156.654 | 147.871 | 134.824 | 177.205 | 151.071 | 141.883 | 128.728 | 175.108 | 149.368 | 136.498 | 134.354 | 160.961 | 126.701 | 136.354 | 135.095 | 183.381 | 151.079 | 135.959 | 129.268 | 186.938 | 149.656 | 128.244 | 125.826 | 156.986 | 141.782 | 122.406 | 106.924 | 150.623 | 131.823 | 112.971 | 98.299 | 133.565 | 122.14 | 104.091 | 93.85 | 133.411 | 119.916 | 97.608 | 87.182 | 126.687 | 113.249 | 90.87 | 77.598 | 109.786 | 99.699 | 70.435 | 65.037 | 93.839 | 84.394 | 63.148 | 56.303 | 83.091 | 78.691 | 58.618 | 50.916 | 76.381 | 69.569 | 54.051 | 51.974 | 81.847 | 72.08 | 58.654 | 48.721 | 67.871 | 61.803 | 50.285 | 42.157 | 56.694 | 51.783 | 38.095 | 30.559 | 43.597 | 42.226 | 31.291 | 23.23 | 20.802 |
Overige vlottende activa
| 17.939 | 28.354 | 12.401 | 11.315 | 14.523 | 12.755 | 11.252 | 30.332 | 28.106 | 20.696 | 20.022 | 23.266 | 23.312 | 18.962 | 17.646 | 18.48 | 21.12 | 10.358 | 18.912 | 21.514 | 23.578 | 19.232 | 29.594 | 31.706 | 32.338 | 27.796 | 28.81 | 28.744 | 30.756 | 26.324 | 26.15 | 28.398 | 13.99 | 12.282 | 12.204 | 20.673 | 21.399 | 18.649 | 11.651 | 19.279 | 19.266 | 16.037 | 15.215 | 16.321 | 16.323 | 23.016 | 13.077 | 14.441 | 13.928 | 10.132 | 9.384 | 10.834 | 9.997 | 8.687 | 9.628 | 11.033 | 10.933 | 11.041 | 9.147 | 9.399 | 10.429 | 8.228 | 8.202 | 9.325 | 8.922 | 7.573 | 5.529 | 5.974 | 6.357 | 5.222 | 5.144 | 2.583 | 5.095 | 1.429 | 1.649 | 2.215 | 3.879 | 2.894 | 2.025 | 1.063 |
Totaal vlottende activa
| 326.781 | 321.028 | 326.587 | 346.044 | 335.069 | 336.62 | 340.178 | 353.307 | 355.505 | 348.793 | 447.649 | 546.934 | 597.837 | 566.851 | 535.277 | 505.675 | 461.204 | 375.595 | 412.588 | 389.575 | 373.132 | 328.638 | 327.175 | 348.188 | 319.288 | 278.589 | 279.163 | 272.888 | 244.218 | 226.055 | 211.363 | 228.257 | 212.729 | 200.613 | 198.897 | 220.68 | 239.985 | 287.995 | 279.763 | 276.015 | 269.238 | 232.884 | 229.846 | 250.028 | 240.168 | 212.543 | 203.314 | 234.422 | 222.451 | 263.797 | 253.503 | 250.448 | 238.876 | 213.721 | 200.861 | 199.922 | 192.304 | 176.27 | 174.662 | 175.463 | 170.935 | 151.156 | 143.313 | 163.464 | 155.869 | 138.729 | 135.557 | 124.732 | 114.966 | 104.458 | 104.501 | 85.039 | 77.661 | 81.417 | 78.955 | 80.471 | 68.812 | 37.766 | 28.192 | 23.482 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 291.317 | 282.438 | 287.283 | 305.909 | 315.731 | 310.51 | 315.986 | 312.01 | 319.439 | 330.365 | 321.638 | 336.733 | 339.513 | 355.794 | 365.504 | 375.616 | 383.473 | 394.989 | 414.835 | 416.906 | 422.275 | 418.81 | 120.503 | 123.074 | 125.141 | 126.047 | 128.852 | 130.898 | 131.934 | 132.582 | 129.651 | 135.325 | 136.505 | 138.156 | 137.233 | 143.856 | 141.994 | 140.32 | 135.642 | 140.364 | 138.972 | 131.577 | 127.343 | 129.285 | 124.569 | 117.826 | 115.474 | 116.547 | 111.411 | 96.275 | 89.478 | 87.597 | 83.713 | 79.051 | 78.248 | 77.646 | 78.092 | 77.224 | 66.008 | 71.819 | 74.367 | 75.702 | 73.932 | 78.331 | 75.994 | 71.056 | 65.937 | 66.563 | 62.255 | 55.474 | 49.889 | 48.93 | 45.447 | 37.415 | 35.456 | 32.78 | 30.854 | 27.978 | 26.619 | 18.076 |
Goodwill
| 15.358 | 15.385 | 15.374 | 55.145 | 56.889 | 56.925 | 56.566 | 52.899 | 54.017 | 55.325 | 57.56 | 59.525 | 60.44 | 61.307 | 61.47 | 59.54 | 60.225 | 56.706 | 57.099 | 57.58 | 57.306 | 57.682 | 58.813 | 58.619 | 59.336 | 60.832 | 62.912 | 59.544 | 60.057 | 56.761 | 56.001 | 56.92 | 55.082 | 56.157 | 54.245 | 54.649 | 54.547 | 55.478 | 55.852 | 60.551 | 63.701 | 65.432 | 64.195 | 64.191 | 63.071 | 62.539 | 64.576 | 61.926 | 59.547 | 13.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.236 | 13.248 | 13.154 | 13.154 | 13.154 | 13.154 | 13.154 | 12.904 | 12.904 | 12.766 | 11.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 14.196 | 14.117 | 14.2 | 13.819 | 14.409 | 14.404 | 14.443 | 13.199 | 13.679 | 14.091 | 14.698 | 15.409 | 15.629 | 15.996 | 16.029 | 15.329 | 15.577 | 14.366 | 14.564 | 14.772 | 14.672 | 14.852 | 15.26 | 15.203 | 15.47 | 15.955 | 16.696 | 15.645 | 15.903 | 14.816 | 14.61 | 14.9 | 12.005 | 12.313 | 11.766 | 11.881 | 11.863 | 12.46 | 13.062 | 15.047 | 16.63 | 17.803 | 17.97 | 18.558 | 18.727 | 19.097 | 20.48 | 19.828 | 19.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29.554 | 29.502 | 29.574 | 68.964 | 71.298 | 71.329 | 71.009 | 66.098 | 67.696 | 69.416 | 72.258 | 74.934 | 76.069 | 77.303 | 77.499 | 74.869 | 75.802 | 71.072 | 71.663 | 72.352 | 71.978 | 72.534 | 74.073 | 73.822 | 74.806 | 76.787 | 79.608 | 75.189 | 75.96 | 71.577 | 70.611 | 71.82 | 67.087 | 68.47 | 66.011 | 66.53 | 66.41 | 67.938 | 68.914 | 75.598 | 80.331 | 83.235 | 82.165 | 82.749 | 81.798 | 81.636 | 85.056 | 81.754 | 78.93 | 13.154 | 13.154 | 13.154 | 13.154 | 13.154 | 13.154 | 13.154 | 13.161 | 13.173 | 13.186 | 13.198 | 13.211 | 13.223 | 13.236 | 13.248 | 13.154 | 13.154 | 13.154 | 13.154 | 13.154 | 12.904 | 12.904 | 12.766 | 11.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 8.823 | 5.409 | 5.242 | 5.342 | 6.968 | 6.95 | 6.494 | 6.527 | 6.657 | 6.829 | 7.017 | 7.091 | 7.163 | 0 | 0 | 0 | 1.712 | 1.711 | 0 | 0 | 0 | 1.404 | 1.401 | 1.148 | 1.584 | 1.588 | 1.887 | 1.372 | 1.676 | 1.673 | 1.951 | 2.231 | 2.512 | 2.456 | -7.686 | -8.21 | -7.532 | -6.965 | -6.828 | -6.901 | -6.163 | -5.194 | -5.464 | -4.849 | -4.104 | 1.903 | -4.881 | -4.019 | 2.351 | 2.38 | 2.698 | 2.808 | 2.799 | 2.766 | 2.853 | 2.787 | 0.87 | 0.872 | 0.832 | 0.799 | 1.664 | 1.767 | 1.694 | 1.847 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 9.928 | 11.158 | 63.867 | 10.788 | 12.161 | 11.034 | 8.205 | 6.794 | 6.546 | 7.91 | 8.659 | 7.784 | 5.879 | 6.168 | 9.927 | 8.192 | 7.08 | 11.206 | 6.303 | 7.424 | 6.502 | 6.312 | 5.259 | 4.438 | 4.417 | 3.288 | 4.174 | 9.842 | 9.733 | 9.061 | 7.041 | 9.533 | 8.332 | 6.362 | 4.634 | 7.686 | 8.21 | 7.532 | 6.965 | 6.828 | 6.901 | 6.163 | 5.194 | 5.464 | 4.849 | 4.104 | -1.903 | 4.881 | 4.019 | 2.808 | 3.109 | 3.415 | 4.211 | 4.88 | 5.703 | 5.74 | 6.658 | 5.644 | 5.537 | 4.595 | 2.291 | 1.68 | 1.101 | 1.881 | 1.655 | 1.631 | 1.447 | 1.069 | 0.433 | 1.619 | 0 | 1.618 | 1.485 | 1.093 | 0.938 | 1.177 | 0 | 0.653 | 0 | 0 |
Overige niet-vlottende activa
| 11.947 | 3.672 | 6.75 | 6.079 | 6.233 | 5.037 | 5.575 | 5.104 | 4.898 | 4.973 | 4.979 | 4.787 | 4.353 | 4.525 | 10.157 | 9.802 | 9.337 | 6.859 | 7.158 | 8.773 | 8.374 | 8.442 | 5.776 | 5.796 | 5.667 | 5.409 | 6.125 | 5.565 | 5.65 | 6.485 | 6.344 | 6.142 | 5.677 | 6.035 | 5.464 | 10.004 | 8.966 | 9.294 | 9.386 | 7.595 | 7.515 | 6.759 | 4.049 | 3.715 | 4.428 | 4.979 | 5.254 | 5.413 | 5.353 | 0.541 | 0.533 | 0.493 | 0.605 | 0.758 | 0.899 | 1.121 | 1.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.619 | 0 | -1.618 | -1.485 | -1.093 | -0.938 | -1.177 | 0 | -0.653 | 0 | 0 |
Totaal niet-vlottende activa
| 342.746 | 335.593 | 392.883 | 396.982 | 410.765 | 404.878 | 407.725 | 396.5 | 405.106 | 419.321 | 414.363 | 431.255 | 432.905 | 450.953 | 463.087 | 468.479 | 475.692 | 485.838 | 501.67 | 505.455 | 509.129 | 506.098 | 207.015 | 208.531 | 211.179 | 213.115 | 220.347 | 223.381 | 224.649 | 221.381 | 215.32 | 224.771 | 219.832 | 221.535 | 215.798 | 220.39 | 217.37 | 217.552 | 213.942 | 223.557 | 226.818 | 221.571 | 213.557 | 215.749 | 210.795 | 204.441 | 205.784 | 203.714 | 195.694 | 115.129 | 108.654 | 107.357 | 104.491 | 100.642 | 100.77 | 100.514 | 101.862 | 96.911 | 85.603 | 90.444 | 90.668 | 92.269 | 90.036 | 95.154 | 92.65 | 87.841 | 80.538 | 80.786 | 75.842 | 68.378 | 62.793 | 61.696 | 57.082 | 37.415 | 35.456 | 32.78 | 30.854 | 27.978 | 26.619 | 18.076 |
Totaal activa
| 669.527 | 656.621 | 719.47 | 743.026 | 745.834 | 741.498 | 747.903 | 749.807 | 760.611 | 768.114 | 862.012 | 978.189 | 1,030.742 | 1,017.804 | 998.364 | 974.154 | 936.896 | 861.433 | 914.258 | 895.03 | 882.261 | 834.736 | 534.19 | 556.719 | 530.467 | 491.704 | 499.51 | 496.269 | 468.867 | 447.436 | 426.683 | 453.028 | 432.561 | 422.148 | 414.695 | 441.07 | 457.355 | 505.547 | 493.705 | 499.572 | 496.056 | 454.455 | 443.403 | 465.777 | 450.963 | 416.984 | 409.098 | 438.136 | 418.145 | 378.926 | 362.157 | 357.805 | 343.367 | 314.363 | 301.631 | 300.436 | 294.166 | 273.181 | 260.265 | 265.907 | 261.603 | 243.425 | 233.349 | 258.618 | 248.519 | 226.57 | 216.095 | 205.518 | 190.808 | 172.836 | 167.294 | 146.735 | 134.743 | 118.832 | 114.411 | 113.251 | 99.666 | 65.744 | 54.811 | 41.558 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 75.016 | 62.301 | 38.885 | 74.337 | 69.773 | 59.551 | 40.379 | 69.076 | 72.915 | 65.108 | 55.638 | 84.609 | 80.174 | 75.61 | 69.751 | 84.069 | 75.318 | 49.497 | 47.787 | 73.418 | 82.859 | 54.454 | 35.293 | 90.06 | 79.37 | 45.98 | 37.861 | 61.676 | 60.652 | 53.394 | 25.529 | 58.088 | 60.044 | 44.922 | 21.919 | 47.23 | 46.715 | 39.525 | 32.094 | 61.394 | 66.636 | 42.989 | 18.343 | 49.081 | 53.596 | 36.21 | 16.052 | 47.331 | 57.63 | 36.514 | 21.743 | 40.296 | 50.657 | 30.174 | 16.371 | 36.976 | 48.327 | 31.188 | 16.817 | 33.748 | 43.352 | 25.472 | 15.909 | 41.912 | 44.594 | 33.769 | 19.672 | 34.552 | 38.405 | 28.43 | 24.164 | 32.002 | 30.075 | 21.161 | 18.623 | 30.28 | 25.168 | 14.862 | 11.24 | 9.273 |
Kortlopende schulden
| 125.518 | 118.382 | 121.77 | 138.168 | 132.174 | 127.732 | 65.46 | 130.472 | 134.822 | 138.654 | 63.577 | 64.389 | 65.844 | 134.866 | 66.993 | 145.052 | 149.116 | 141.168 | 123.6 | 119.484 | 117.292 | 108.938 | 0 | 0 | 5.623 | 4.696 | 0 | 11.391 | 0 | 0 | 0 | 11.787 | 0.3 | 0.5 | 0 | 1.186 | 4.602 | 3.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.047 | 0 | 0 | 7.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.12 | 0.429 | 5.308 |
Belastingschulden
| 0 | 0 | 1.675 | 0 | 0 | 0 | 6.247 | 0 | 0 | 0 | 1.137 | 11.095 | 7.494 | 3.698 | 6.317 | 8.402 | 5.534 | 4.43 | 4.686 | 3.43 | 2.895 | 0.065 | 5.817 | 2.782 | 2.58 | 0.359 | 5.796 | 5.454 | 0.068 | 0.067 | 6.827 | 4.31 | 0.507 | 0.028 | 9.202 | 3.235 | 1.192 | 0.732 | 9.342 | 3.762 | 2.147 | 2.324 | 8.288 | 3.768 | 0.111 | 0.971 | 10.809 | 7.354 | 1.257 | 0 | 5.835 | 6.224 | 0 | 0 | 4.108 | 2.765 | 0 | 0 | 4.006 | 2.705 | 0 | 0 | 0.238 | 4.586 | 2.73 | 1.121 | 0.047 | 0 | 0 | 0 | 3.309 | 2.974 | 0 | 0.071 | 3.309 | 0 | 0 | 0.1 | 0 | 0 |
Uitgestelde opbrengsten
| -62.759 | 0 | 5.391 | 18.756 | 14.608 | 0 | 6.147 | 20.557 | 0 | 19.334 | 6.64 | 38.531 | 30.865 | 28.482 | 5.732 | 34.005 | 23.35 | 17.603 | 5.075 | 25.359 | 18.477 | 15.367 | 6.446 | 0 | 26.115 | 23.364 | 8.975 | 29.704 | 0 | 0 | 10.479 | 24.586 | -0.3 | -0.5 | 9.054 | -1.186 | -4.602 | -3.102 | 8.612 | -4.792 | -1.324 | -0.909 | 6.087 | 0 | 0 | 0 | 4.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.394 | 0 | 0 | 14.157 | 0 | 0 | 0 | 1.377 | 0 | 0 | 0 | 0.9 | 1.223 | 0.96 | 0.932 | 1.045 | 0.319 |
Overige kortlopende verplichtingen
| -19.77 | -23.364 | -23.634 | -30.726 | -32.167 | -26.19 | 27.576 | -24.002 | -26.49 | -25.465 | 57.447 | 57.548 | 51.641 | -20.928 | 46.659 | -21.596 | -26.368 | -38.214 | -21.438 | -18.998 | -21.914 | -19.492 | 45.552 | 54.159 | 44.809 | 44.199 | 46.615 | 46.315 | 47.734 | 42.336 | 30.762 | 41.858 | 42.927 | 38.666 | 38.021 | 37.515 | 46.162 | 42.79 | 40.011 | 42.664 | 44.237 | 35.115 | 34.743 | 35.034 | 35.853 | 28.304 | 25.161 | 33.722 | 30.782 | 25.888 | 24.538 | 25.124 | 22.823 | 21.602 | 24.982 | 22.295 | 21.615 | 18.994 | 18.964 | 17.816 | 15.409 | 14.556 | 15.074 | 14.129 | 17 | 14.102 | 16.293 | 12.636 | 11.71 | 14.317 | 20.722 | 9.889 | 12.357 | 11.648 | 8.766 | 6.158 | 7.309 | 5.004 | 10.722 | 5.607 |
Totaal kortlopende verplichtingen
| 180.764 | 157.319 | 144.087 | 181.779 | 169.78 | 161.093 | 145.809 | 175.546 | 181.247 | 178.297 | 184.439 | 217.641 | 205.153 | 193.246 | 195.452 | 215.927 | 203.6 | 156.881 | 159.71 | 177.334 | 181.132 | 143.965 | 93.108 | 147.001 | 132.382 | 95.234 | 99.247 | 124.836 | 108.454 | 95.797 | 73.597 | 116.043 | 103.778 | 84.116 | 69.142 | 89.166 | 98.671 | 86.149 | 81.447 | 107.82 | 113.02 | 80.428 | 61.374 | 87.883 | 89.56 | 65.485 | 57.199 | 88.407 | 89.669 | 62.402 | 55.576 | 71.644 | 73.48 | 51.776 | 45.461 | 62.036 | 69.942 | 50.182 | 39.787 | 54.269 | 58.761 | 40.028 | 31.221 | 64.674 | 64.324 | 48.992 | 43.396 | 47.188 | 50.115 | 42.747 | 49.572 | 44.865 | 42.432 | 32.88 | 31.598 | 37.661 | 33.437 | 34.018 | 23.436 | 20.507 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 161.663 | 155.04 | 159.877 | 176.233 | 184.439 | 182.507 | 188.835 | 188.818 | 196.073 | 207.953 | 204.309 | 220.524 | 223.043 | 238.553 | 246.123 | 255.16 | 259.412 | 269.608 | 284.717 | 287.4 | 293.45 | 293.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.443 | 2.666 | 3.977 | 4.022 | 4.068 | 7.907 | 7.062 | 6.321 | 6.006 | 6.773 | -27.421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | -73.073 | 0 | 0 | 0 | -73.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.417 | 31.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 55.244 | 0 | 0 | 0 | 73.073 | 0 | 0 | 0 | 73.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.293 | 4.339 | 4.542 | 5.738 | 1.622 | 2.826 | 3.871 | 4.649 | 2.984 | 3.567 | 5.074 | 5.544 | 5.407 | 5.256 | 2.808 | 3.109 | 3.415 | 0 | 4.88 | 5.703 | 5.74 | 6.658 | 5.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.227 | 0.841 | 0.602 | 0.807 | 1.252 | 1.534 | 1.452 | 1.182 | 1.059 | 1.511 | 1.336 |
Overige niet-vlottende verplichtingen
| 7.296 | 6.927 | 7.052 | 5.55 | 6.191 | 6.055 | 5.931 | 4.773 | 4.995 | 4.967 | 4.946 | 8.282 | 8.25 | 4.224 | 4.193 | 3.881 | 3.858 | 3.79 | 3.745 | 3.457 | 3.472 | 3.436 | 40.626 | 40.946 | 43.046 | 43.985 | 44.348 | 44.85 | 45.908 | 46.07 | 46.035 | 47.554 | 48.536 | 48.732 | 48.596 | 50.081 | 49.227 | 50.43 | 42.553 | 43.264 | 43.627 | 41.995 | 37.658 | 41.809 | 41.359 | 38.863 | 36.928 | 37.19 | 4.454 | 33.297 | 31.195 | 31.033 | 29.189 | 26.377 | 23.732 | 24.146 | 23.147 | 23.317 | 27.802 | 28.942 | 27.192 | 25.922 | 24.177 | 24.121 | 22.657 | 20.475 | 18.097 | 17.657 | 15.47 | 14.084 | 12.069 | 11.302 | 10.226 | 8.186 | 7.595 | 7.274 | 5.794 | 4.72 | 4.065 | 1.277 |
Totaal niet-vlottende verplichtingen
| 168.959 | 161.967 | 222.173 | 181.783 | 190.63 | 188.562 | 194.766 | 193.591 | 201.068 | 212.92 | 209.255 | 228.806 | 231.293 | 242.777 | 250.316 | 259.041 | 263.27 | 273.398 | 288.462 | 290.857 | 296.922 | 296.811 | 40.626 | 40.946 | 43.046 | 43.985 | 44.348 | 44.85 | 45.908 | 46.07 | 46.035 | 47.554 | 48.536 | 48.732 | 48.596 | 52.374 | 53.566 | 54.972 | 52.734 | 47.552 | 50.43 | 49.888 | 46.375 | 52.7 | 51.988 | 50.258 | 48.478 | 49.37 | 46.039 | 36.105 | 34.304 | 34.448 | 33.4 | 31.257 | 29.435 | 29.886 | 29.805 | 28.961 | 27.802 | 28.942 | 27.192 | 25.922 | 24.177 | 24.121 | 22.657 | 20.475 | 18.097 | 17.657 | 15.47 | 14.311 | 12.91 | 11.904 | 11.033 | 9.438 | 9.129 | 8.726 | 6.976 | 5.779 | 5.576 | 2.613 |
Totaal passiva
| 349.723 | 319.286 | 366.26 | 363.562 | 360.41 | 349.655 | 340.575 | 369.137 | 382.315 | 391.217 | 393.694 | 446.447 | 436.446 | 436.023 | 445.768 | 474.968 | 466.87 | 430.279 | 448.172 | 468.191 | 478.054 | 440.776 | 133.734 | 187.947 | 175.428 | 139.219 | 143.595 | 169.686 | 154.362 | 141.867 | 119.632 | 163.597 | 152.314 | 132.848 | 117.738 | 141.54 | 152.237 | 141.121 | 134.181 | 155.372 | 163.45 | 130.316 | 107.749 | 140.583 | 141.548 | 115.743 | 105.677 | 137.777 | 135.708 | 98.507 | 89.88 | 106.092 | 106.88 | 83.033 | 74.896 | 91.922 | 99.747 | 79.143 | 67.589 | 83.211 | 85.953 | 65.95 | 55.398 | 88.795 | 86.981 | 69.467 | 61.493 | 64.845 | 65.585 | 57.058 | 62.482 | 56.769 | 53.465 | 42.318 | 40.727 | 46.387 | 40.413 | 39.797 | 29.012 | 23.12 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 199.763 | 198.047 | 196.144 | 194.23 | 192.169 | 190.599 | 188.418 | 186.684 | 184.619 | 182.899 | 180.824 | 179.049 | 176.951 | 174.921 | 171.628 | 167.119 | 165.056 | 163.349 | 161.458 | 159.251 | 156.625 | 155.104 | 153.066 | 151.658 | 149.961 | 148.591 | 146.523 | 145.23 | 143.682 | 142.46 | 140.984 | 139.758 | 137.102 | 136.028 | 135.013 | 133.803 | 132.379 | 131.715 | 129.094 | 121.703 | 120.06 | 116.111 | 114.983 | 115.595 | 113.569 | 110.784 | 108.36 | 106.509 | 104.862 | 102.971 | 99.412 | 97.647 | 0 | 93.986 | 91.373 | 88.102 | 86.345 | 84.753 | 81.399 | 80.227 | 78.259 | 77.072 | 75.789 | 74.234 | 72.544 | 70.739 | 69.297 | 68.195 | 60.983 | 54.657 | 34.77 | 41.734 | 39.885 | 36.78 | 34.77 | 34.753 | 32.46 | 0.044 | 0.044 | 0.044 |
Ingehouden winsten
| 138.885 | 159.313 | 176.093 | 209.581 | 211.812 | 220.321 | 238.703 | 227.271 | 220.339 | 217.272 | 300.957 | 358.56 | 419.489 | 406.414 | 380.029 | 337.232 | 308.093 | 282.701 | 317.219 | 279.335 | 260.156 | 251.131 | 256.614 | 227.002 | 213.179 | 208.802 | 209.357 | 189.42 | 177.499 | 178.107 | 182.555 | 164.371 | 155.947 | 163.532 | 177.191 | 179.647 | 186.741 | 244.478 | 241.708 | 224.195 | 208.468 | 201.017 | 215.961 | 204.468 | 192.608 | 187.869 | 189.051 | 192.01 | 179.343 | 177.257 | 172.73 | 153.993 | 139.856 | 137.265 | 135.379 | 120.374 | 108.062 | 109.276 | 111.176 | 102.374 | 97.301 | 100.387 | 102.045 | 95.748 | 88.93 | 86.203 | 84.841 | 72.399 | 64.25 | 61.132 | 59.515 | 48.236 | 41.409 | 39.767 | 38.659 | 31.895 | 26.616 | 25.768 | 25.808 | 18.541 |
Overige gereserveerde algehele resultaten
| -18.844 | -20.025 | -19.027 | -24.347 | -18.557 | -19.077 | -19.793 | -33.285 | -26.662 | -23.274 | -13.463 | -5.867 | -2.144 | 0.446 | 0.939 | -5.165 | -3.123 | -14.896 | -12.591 | -11.747 | -12.574 | -12.275 | -9.224 | -9.888 | -8.101 | -4.908 | 0.035 | -8.067 | -6.676 | -14.998 | -16.488 | -14.698 | -12.802 | -10.26 | -15.247 | -13.92 | -14.002 | -11.767 | -11.278 | -1.698 | 4.078 | 7.011 | 4.71 | 5.131 | 3.238 | 2.588 | 6.01 | 1.84 | -1.768 | 0.191 | 0.135 | 0.073 | 0.163 | 0.079 | -0.017 | 0.038 | 0.012 | 0.009 | 0.101 | 0.095 | 0.09 | 0.016 | 0.117 | -0.159 | 0.064 | 0.161 | 0.464 | 0.079 | -0.01 | -0.011 | -0.014 | -0.004 | -0.016 | -0.033 | 0.255 | 0.216 | 0.177 | 0.135 | -0.053 | -0.147 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104.862 | 102.971 | 0 | 97.647 | 96.468 | 93.986 | 91.373 | 88.102 | 86.345 | 84.753 | 81.399 | 80.227 | 78.259 | 77.072 | 75.789 | 74.234 | 72.544 | 70.739 | 69.297 | 68.195 | 60.983 | 54.657 | 45.311 | 41.734 | 39.885 | 36.78 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 319.804 | 337.335 | 353.21 | 379.464 | 385.424 | 391.843 | 407.328 | 380.67 | 378.296 | 376.897 | 468.318 | 531.742 | 594.296 | 581.781 | 552.596 | 499.186 | 470.026 | 431.154 | 466.086 | 426.839 | 404.207 | 393.96 | 400.456 | 368.772 | 355.039 | 352.485 | 355.915 | 326.583 | 314.505 | 305.569 | 307.051 | 289.431 | 280.247 | 289.3 | 296.957 | 299.53 | 305.118 | 364.426 | 359.524 | 344.2 | 332.606 | 324.139 | 335.654 | 325.194 | 309.415 | 301.241 | 303.421 | 300.359 | 282.437 | 280.419 | 272.277 | 251.713 | 236.487 | 231.33 | 226.735 | 208.514 | 194.419 | 194.038 | 192.676 | 182.696 | 175.65 | 177.475 | 177.951 | 169.823 | 161.538 | 157.103 | 154.602 | 140.673 | 125.223 | 115.778 | 104.812 | 89.966 | 81.278 | 76.514 | 73.684 | 66.864 | 59.253 | 25.947 | 25.799 | 18.438 |
Totaal eigen vermogen
| 319.804 | 337.335 | 353.21 | 379.464 | 385.424 | 391.843 | 407.328 | 380.67 | 378.296 | 376.897 | 468.318 | 531.742 | 594.296 | 581.781 | 552.596 | 499.186 | 470.026 | 431.154 | 466.086 | 426.839 | 404.207 | 393.96 | 400.456 | 368.772 | 355.039 | 352.485 | 355.915 | 326.583 | 314.505 | 305.569 | 307.051 | 289.431 | 280.247 | 289.3 | 296.957 | 299.53 | 305.118 | 364.426 | 359.524 | 344.2 | 332.606 | 324.139 | 335.654 | 325.194 | 309.415 | 301.241 | 303.421 | 300.359 | 282.437 | 280.419 | 272.277 | 251.713 | 236.487 | 231.33 | 226.735 | 208.514 | 194.419 | 194.038 | 192.676 | 182.696 | 175.65 | 177.475 | 177.951 | 169.823 | 161.538 | 157.103 | 154.602 | 140.673 | 125.223 | 115.778 | 104.812 | 89.966 | 81.278 | 76.514 | 73.684 | 66.864 | 59.253 | 25.947 | 25.799 | 18.438 |
Totaal passiva en aandeelhoudersvermogen
| 669.527 | 656.621 | 719.47 | 743.026 | 745.834 | 741.498 | 747.903 | 749.807 | 760.611 | 768.114 | 862.012 | 978.189 | 1,030.742 | 1,017.804 | 998.364 | 974.154 | 936.896 | 861.433 | 914.258 | 895.03 | 882.261 | 834.736 | 534.19 | 556.719 | 530.467 | 491.704 | 499.51 | 496.269 | 468.867 | 447.436 | 426.683 | 453.028 | 432.561 | 422.148 | 414.695 | 441.07 | 457.355 | 505.547 | 493.705 | 499.572 | 496.056 | 454.455 | 443.403 | 465.777 | 450.963 | 416.984 | 409.098 | 438.136 | 418.145 | 378.926 | 362.157 | 357.805 | 343.367 | 314.363 | 301.631 | 300.436 | 294.166 | 273.181 | 260.265 | 265.907 | 261.603 | 243.425 | 233.349 | 258.618 | 248.519 | 226.57 | 216.095 | 205.518 | 190.808 | 172.836 | 167.294 | 146.735 | 134.743 | 118.832 | 114.411 | 113.251 | 99.666 | 65.744 | 54.811 | 41.558 |