Air Canada
TSX:AC.TO
21.25 (CAD) • At close January 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 3,393 | 3,021 | 2,716 | 2,817 | 2,460 | 2,926 | 3,090 | 2,693 | 2,646 | 2,760 | 3,146 | 4,248 | 5,220 | 2,710 | 3,278 | 3,658 | 3,790 | 5,089 | 2,588 | 2,090 | 1,976 | 1,591 | 1,582 | 630 | 852 | 856 | 1,197 | 642 | 1,146 | 1,299 | 1,270 | 787 | 1,017 | 882 | 908 | 572 | 910 | 1,077 | 1,035 | 661 | 897 | 861 | 875 | 750 | 812 | 790 | 849 | 758 | 841 | 867 | 774 | 848 | 974 | 968 | 1,102 | 1,090 | 1,511 | 1,105 | 1,085 | 1,115 | 1,042 | 488 | 600 | 499 | 497 | 719 | 781 | 527 | 792 | 871 | 1,176 |
Kortetermijnbeleggingen
| 4,987 | 5,111 | 5,172 | 5,734 | 5,832 | 5,721 | 5,427 | 5,295 | 5,844 | 5,929 | 5,443 | 4,554 | 3,482 | 2,383 | 2,691 | 3,843 | 3,985 | 3,555 | 3,540 | 3,799 | 3,893 | 4,330 | 4,294 | 4,077 | 4,070 | 3,814 | 3,299 | 3,162 | 2,989 | 2,755 | 2,354 | 2,192 | 2,417 | 2,266 | 2,039 | 2,100 | 2,206 | 1,944 | 1,815 | 1,614 | 1,631 | 1,754 | 1,515 | 1,458 | 1,497 | 1,317 | 1,207 | 1,268 | 1,355 | 1,516 | 1,475 | 1,251 | 1,205 | 1,291 | 1,012 | 1,102 | 662 | 710 | 536 | 292 | 167 | 419 | 487 | 506 | 617 | 778 | 613 | 712 | 710 | 880 | 925 |
Liquide middelen en kortetermijnbeleggingen
| 8,380 | 8,132 | 7,888 | 8,551 | 8,292 | 8,647 | 8,517 | 7,988 | 8,490 | 8,689 | 8,589 | 8,802 | 8,702 | 5,093 | 5,969 | 7,501 | 7,775 | 8,644 | 6,128 | 5,889 | 5,869 | 5,921 | 5,876 | 4,707 | 4,922 | 4,670 | 4,496 | 3,804 | 4,135 | 4,054 | 3,624 | 2,979 | 3,434 | 3,148 | 2,947 | 2,672 | 3,116 | 3,021 | 2,850 | 2,275 | 2,528 | 2,615 | 2,390 | 2,208 | 2,309 | 2,107 | 2,056 | 2,026 | 2,196 | 2,383 | 2,249 | 2,099 | 2,179 | 2,259 | 2,114 | 2,192 | 2,173 | 1,815 | 1,621 | 1,407 | 1,209 | 907 | 1,087 | 1,005 | 1,114 | 1,497 | 1,394 | 1,239 | 1,502 | 1,751 | 2,101 |
Nettovorderingen
| 1,176 | 1,264 | 1,185 | 1,121 | 1,195 | 1,192 | 1,091 | 1,037 | 1,013 | 1,072 | 819 | 691 | 744 | 617 | 667 | 644 | 518 | 677 | 567 | 926 | 895 | 1,050 | 936 | 796 | 960 | 976 | 891 | 814 | 789 | 871 | 785 | 707 | 760 | 865 | 907 | 797 | 751 | 822 | 776 | 656 | 703 | 761 | 756 | 589 | 696 | 697 | 721 | 550 | 702 | 691 | 682 | 712 | 760 | 789 | 751 | 641 | 774 | 768 | 799 | 701 | 736 | 748 | 714 | 702 | 994 | 943 | 835 | 750 | 994 | 952 | 738 |
Voorraad
| 363 | 398 | 314 | 337 | 320 | 298 | 328 | 318 | 346 | 301 | 229 | 224 | 187 | 176 | 159 | 166 | 191 | 194 | 213 | 212 | 211 | 214 | 197 | 220 | 226 | 209 | 192 | 206 | 182 | 173 | 190 | 186 | 172 | 170 | 163 | 182 | 163 | 147 | 153 | 163 | 161 | 150 | 151 | 136 | 151 | 165 | 159 | 150 | 168 | 159 | 177 | 185 | 184 | 164 | 141 | 155 | 117 | 121 | 133 | 127 | 108 | 120 | 148 | 97 | 94 | 117 | 72 | 112 | 111 | 101 | 114 |
Overige vlottende activa
| 339 | 437 | 364 | 251 | 568 | 368 | 339 | 322 | 346 | 508 | 431 | 169 | 226 | 266 | 328 | 360 | 259 | 282 | 370 | 489 | 440 | 427 | 445 | 578 | 486 | 719 | 399 | 573 | 380 | 282 | 322 | 573 | 358 | 271 | 265 | 474 | 356 | 303 | 366 | 384 | 274 | 293 | 294 | 355 | 311 | 303 | 282 | 328 | 268 | 226 | 232 | 331 | 294 | 279 | 308 | 359 | 345 | 349 | 333 | 416 | 402 | 325 | 399 | 579 | 228 | 555 | 355 | 374 | 212 | 389 | 644 |
Totaal vlottende activa
| 10,258 | 10,231 | 9,751 | 10,260 | 10,375 | 10,505 | 10,275 | 9,665 | 10,195 | 10,570 | 10,068 | 10,053 | 9,859 | 6,152 | 7,123 | 8,671 | 8,743 | 9,797 | 7,278 | 7,516 | 7,415 | 7,612 | 7,454 | 6,301 | 6,594 | 6,574 | 5,978 | 5,297 | 5,486 | 5,380 | 4,921 | 4,347 | 4,724 | 4,454 | 4,282 | 4,125 | 4,386 | 4,293 | 4,145 | 3,478 | 3,666 | 3,819 | 3,591 | 3,288 | 3,467 | 3,272 | 3,218 | 3,054 | 3,334 | 3,459 | 3,340 | 3,327 | 3,417 | 3,491 | 3,314 | 3,445 | 3,409 | 3,053 | 2,886 | 2,651 | 2,455 | 2,100 | 2,348 | 2,403 | 2,430 | 3,112 | 2,656 | 2,478 | 2,819 | 3,193 | 3,597 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 12,332 | 12,215 | 12,019 | 11,933 | 11,768 | 12,094 | 12,015 | 11,950 | 11,885 | 11,977 | 11,656 | 11,740 | 11,735 | 11,977 | 12,099 | 12,137 | 12,170 | 12,369 | 12,872 | 12,834 | 12,857 | 13,076 | 12,879 | 9,729 | 9,810 | 9,911 | 9,852 | 9,252 | 9,072 | 9,133 | 8,845 | 8,520 | 8,503 | 8,611 | 7,727 | 7,030 | 6,648 | 6,277 | 6,241 | 5,998 | 5,735 | 5,584 | 5,264 | 5,073 | 4,885 | 4,805 | 4,670 | 4,871 | 4,924 | 4,989 | 5,064 | 5,088 | 5,230 | 5,368 | 5,513 | 5,747 | 5,892 | 6,054 | 6,222 | 6,369 | 6,899 | 7,180 | 7,394 | 7,469 | 7,457 | 7,496 | 7,737 | 7,919 | 7,155 | 6,597 | 6,210 |
Goodwill
| 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,273 | 3,286 | 3,288 | 3,227 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,123 | 1,109 | 1,092 | 1,084 | 1,071 | 1,061 | 1,052 | 1,054 | 1,054 | 1,068 | 1,069 | 1,080 | 1,095 | 1,110 | 1,129 | 1,134 | 1,114 | 1,069 | 1,053 | 1,002 | 930 | 850 | 802 | 404 | 371 | 350 | 333 | 318 | 313 | 309 | 312 | 315 | 312 | 311 | 312 | 314 | 310 | 308 | 305 | 305 | 301 | 303 | 302 | 304 | 312 | 314 | 313 | 314 | 317 | 323 | 326 | 312 | 308 | 311 | 313 | 317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4,396 | 4,382 | 4,365 | 4,357 | 4,344 | 4,334 | 4,325 | 4,327 | 4,327 | 4,341 | 4,342 | 4,353 | 4,368 | 4,383 | 4,402 | 4,407 | 4,387 | 4,342 | 4,326 | 4,275 | 4,216 | 4,138 | 4,029 | 715 | 682 | 661 | 644 | 629 | 624 | 620 | 623 | 626 | 623 | 622 | 623 | 625 | 621 | 619 | 616 | 616 | 612 | 614 | 613 | 615 | 623 | 625 | 624 | 625 | 628 | 634 | 637 | 623 | 619 | 622 | 624 | 840 | 901 | 906 | 908 | 916 | 920 | 926 | 993 | 997 | 968 | 962 | 954 | 952 | 994 | 1,125 | 1,192 |
Langetermijnbeleggingen
| 0 | 1,023 | 1,057 | 820 | 888 | 1,167 | 1,273 | 887 | 964 | 1,105 | 915 | 653 | 1,095 | 913 | 942 | 570 | 695 | 774 | 711 | 638 | 925 | 707 | 637 | 444 | 416 | 418 | 474 | 465 | 450 | 456 | 468 | 468 | 443 | 450 | 473 | 496 | 557 | 562 | 579 | 556 | 532 | 505 | 496 | 0 | 506 | 536 | 509 | 0 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1,110 | 50 | 53 | 50 | 52 | 56 | 56 | 48 | 49 | 47 | 45 | 39 | 37 | 34 | 29 | 25 | 23 | 15 | 37 | 134 | 323 | 518 | 517 | 39 | 32 | 190 | 451 | 472 | 610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -579 | -556 | -532 | -505 | -496 | 0 | -506 | -536 | -509 | 0 | 0 | 0 | 0 | -51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 3,400 | 2,446 | 2,469 | 2,777 | 2,270 | 2,627 | 2,532 | 2,630 | 2,334 | 2,324 | 2,698 | 3,776 | 3,206 | 3,045 | 2,869 | 3,103 | 2,541 | 2,108 | 3,112 | 2,362 | 1,761 | 1,609 | 1,715 | 1,969 | 2,243 | 2,383 | 1,571 | 1,583 | 1,179 | 1,069 | 1,007 | 1,153 | 557 | 402 | 398 | 851 | 543 | 623 | 579 | 556 | 532 | 505 | 496 | 494 | 506 | 536 | 509 | 510 | 494 | 540 | 515 | 595 | 596 | 567 | 555 | 512 | 484 | 427 | 402 | 470 | 500 | 507 | 507 | 495 | 484 | 617 | 514 | 488 | 376 | 331 | 384 |
Totaal niet-vlottende activa
| 21,238 | 20,116 | 19,963 | 19,937 | 19,322 | 20,278 | 20,201 | 19,842 | 19,559 | 19,794 | 19,656 | 20,561 | 20,441 | 20,352 | 20,341 | 20,242 | 19,816 | 19,608 | 21,058 | 20,243 | 20,082 | 20,048 | 19,777 | 12,896 | 13,183 | 13,563 | 12,992 | 12,401 | 11,935 | 11,278 | 10,943 | 10,767 | 10,126 | 10,085 | 9,221 | 9,002 | 8,369 | 8,081 | 7,436 | 7,170 | 6,879 | 6,703 | 6,373 | 6,182 | 6,014 | 5,966 | 5,803 | 6,006 | 6,046 | 6,163 | 6,216 | 6,306 | 6,445 | 6,557 | 6,692 | 7,099 | 7,277 | 7,387 | 7,532 | 7,755 | 8,319 | 8,613 | 8,894 | 8,961 | 8,909 | 9,075 | 9,205 | 9,359 | 8,525 | 8,053 | 7,786 |
Totaal activa
| 31,496 | 30,347 | 29,714 | 30,197 | 29,697 | 30,783 | 30,476 | 29,507 | 29,754 | 30,364 | 29,724 | 30,614 | 30,300 | 26,504 | 27,464 | 28,913 | 28,559 | 29,405 | 28,336 | 27,759 | 27,497 | 27,660 | 27,231 | 19,197 | 19,777 | 20,137 | 18,970 | 17,698 | 17,421 | 16,658 | 15,864 | 15,114 | 14,850 | 14,539 | 13,503 | 13,127 | 12,755 | 12,374 | 11,581 | 10,648 | 10,545 | 10,522 | 9,964 | 9,470 | 9,481 | 9,238 | 9,021 | 9,060 | 9,380 | 9,622 | 9,556 | 9,633 | 9,862 | 10,048 | 10,006 | 10,544 | 10,686 | 10,440 | 10,418 | 10,406 | 10,774 | 10,713 | 11,242 | 11,364 | 11,339 | 12,187 | 11,861 | 11,837 | 11,344 | 11,246 | 11,383 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,509 | 3,538 | 3,439 | 3,328 | 2,441 | 2,802 | 2,664 | 2,691 | 2,495 | 2,459 | 2,361 | 2,603 | 2,341 | 2,101 | 2,269 | 2,465 | 2,237 | 2,029 | 2,260 | 2,456 | 2,492 | 2,404 | 2,361 | 1,911 | 2,030 | 1,945 | 2,055 | 1,927 | 1,898 | 1,675 | 1,753 | 1,644 | 1,752 | 1,705 | 1,774 | 1,487 | 1,452 | 1,423 | 1,472 | 1,259 | 1,269 | 1,353 | 1,239 | 1,129 | 1,166 | 1,176 | 1,199 | 1,161 | 1,226 | 1,264 | 1,229 | 1,175 | 0 | 0 | 1,105 | 0 | 0 | 0 | 1,231 | 1,215 | 1,240 | 1,282 | 1,577 | 1,262 | 0 | 1,159 | 1,149 | 1,243 | 1,435 | 1,403 | 1,621 |
Kortlopende schulden
| 1,652 | 2,160 | 1,734 | 1,373 | 959 | 1,024 | 1,163 | 1,813 | 1,236 | 1,164 | 1,117 | 1,513 | 1,533 | 1,012 | 2,177 | 1,788 | 2,559 | 3,236 | 1,043 | 1,218 | 1,244 | 1,249 | 1,282 | 1,048 | 432 | 441 | 620 | 671 | 769 | 871 | 825 | 707 | 627 | 549 | 457 | 524 | 562 | 528 | 555 | 484 | 424 | 409 | 413 | 374 | 439 | 389 | 487 | 506 | 474 | 481 | 396 | 424 | 429 | 393 | 421 | 505 | 511 | 523 | 677 | 936 | 500 | 563 | 617 | 663 | 408 | 396 | 424 | 826 | 367 | 661 | 775 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,965 | 6,917 | 6,857 | 5,814 | 5,932 | 6,906 | 6,559 | 5,399 | 5,274 | 5,578 | 4,535 | 3,309 | 2,793 | 2,533 | 3,001 | 2,886 | 2,998 | 3,109 | 3,125 | 4,101 | 4,102 | 4,822 | 4,358 | 2,717 | 2,759 | 3,530 | 3,041 | 2,428 | 2,350 | 3,138 | 2,683 | 2,073 | 1,984 | 2,696 | 2,307 | 1,818 | 1,841 | 2,395 | 2,213 | 1,794 | 1,809 | 2,283 | 2,124 | 1,687 | 1,757 | 2,159 | 1,982 | 1,599 | 1,648 | 1,918 | 1,757 | 1,554 | 1,529 | 1,836 | 1,698 | 1,375 | 1,320 | 1,598 | 0 | 1,288 | 1,264 | 1,548 | 1,507 | -1,262 | 0 | 1,722 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 0 | -541 | -520 | -507 | 0 | 0 | 0 | -550 | 0 | 0 | 0 | -501 | -518 | 0 | -547 | 0 | -558 | 0 | 0 | 0 | 0 | 0 | 0 | -577 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 1,161 | 1,193 | 0 | 1,182 | 1,279 | 1,218 | 1,514 | -905 | 94 | 110 | 1,719 | 1,931 | 2,816 | 55 | 1,492 | 887 | 1,272 | 1,429 | 1,255 |
Totaal kortlopende verplichtingen
| 11,126 | 12,074 | 11,510 | 10,008 | 9,332 | 10,732 | 10,386 | 9,353 | 9,005 | 9,201 | 8,013 | 6,924 | 6,149 | 5,646 | 6,900 | 7,139 | 7,236 | 8,374 | 6,428 | 7,775 | 7,838 | 8,475 | 8,001 | 5,099 | 5,221 | 5,916 | 5,716 | 5,060 | 5,017 | 5,684 | 5,261 | 4,424 | 4,363 | 4,950 | 4,538 | 3,829 | 3,855 | 4,346 | 4,240 | 3,537 | 3,502 | 4,045 | 3,776 | 3,190 | 3,362 | 3,724 | 3,668 | 3,266 | 3,353 | 3,663 | 3,382 | 3,153 | 3,119 | 3,422 | 3,224 | 3,062 | 3,110 | 3,339 | 3,422 | 3,002 | 3,098 | 3,503 | 3,913 | 3,856 | 3,224 | 3,332 | 3,065 | 2,956 | 3,074 | 3,493 | 3,651 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10,716 | 10,317 | 10,728 | 12,996 | 13,413 | 13,862 | 14,901 | 15,043 | 15,799 | 15,400 | 15,126 | 15,511 | 15,667 | 11,734 | 11,122 | 11,201 | 11,161 | 10,448 | 9,650 | 8,024 | 11,307 | 11,283 | 11,376 | 6,197 | 6,426 | 6,748 | 6,296 | 5,448 | 5,781 | 6,122 | 6,191 | 5,911 | 6,350 | 6,401 | 5,991 | 5,870 | 5,576 | 5,093 | 5,252 | 4,732 | 4,557 | 4,324 | 4,191 | 3,959 | 3,713 | 3,397 | 3,253 | 3,449 | 3,603 | 3,773 | 3,883 | 3,906 | 4,050 | 3,820 | 3,879 | 3,952 | 4,183 | 3,972 | 3,694 | 4,054 | 4,496 | 4,438 | 4,889 | 4,691 | 3,962 | 3,863 | 4,035 | 4,006 | 3,425 | 3,172 | 3,195 |
Uitgestelde opbrengsten niet-vlottend
| 3,016 | 2,952 | 2,941 | 2,989 | 3,022 | 3,208 | 3,150 | 3,160 | 3,195 | 3,518 | 3,497 | 3,656 | 3,771 | 3,830 | 3,975 | 4,032 | 3,857 | 3,787 | 3,863 | 3,136 | 3,151 | 3,240 | 3,253 | 3,665 | 3,505 | 0 | 0 | -49 | 0 | 0 | 0 | -49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,219 | 0 | 0 | 0 | 3,368 | 0 | 0 | 0 | 5,288 | 0 | 0 | 0 | -48 | 0 | 0 | 0 | 1,059 | 1,078 | 1,117 | 1,136 | 1,163 | 1,262 | 1,368 | 1,296 | 1,407 | 1,460 | 1,738 | 1,773 | 1,824 | 1,855 | 1,887 | 1,814 |
Uitgestelde belastingverplichtingen niet-vlottend
| 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 73 | 75 | 75 | 75 | 75 | 73 | 73 | 176 | 73 | 73 | 73 | 73 | 52 | 110 | 0 | 0 | 49 | 0 | 0 | 0 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 0 | 0 | 0 | 49 | 0 | 0 | 0 | 49 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | 80 | 86 | 86 | 85 | 85 | 87 | 87 | 87 | 88 | 88 | 88 | 88 | 88 | 108 | 125 | 134 |
Overige niet-vlottende verplichtingen
| 3,473 | 3,766 | 3,757 | 3,335 | 3,307 | 3,489 | 3,480 | 3,433 | 3,613 | 3,630 | 4,174 | 4,441 | 4,493 | 4,642 | 4,488 | 4,751 | 4,517 | 4,680 | 3,958 | 4,351 | 1,085 | 1,223 | 1,239 | 151 | 3,470 | 3,566 | 3,651 | 3,762 | 3,556 | 3,655 | 3,487 | 3,511 | 3,976 | 3,861 | 3,706 | 3,388 | 3,375 | 3,323 | 3,302 | 244 | 3,886 | 3,975 | 3,944 | 301 | 5,462 | 5,587 | 5,590 | 350 | 6,318 | 6,473 | 6,456 | 6,532 | 4,864 | 4,282 | 4,244 | 482 | 491 | 483 | 491 | 455 | 465 | 362 | 375 | 370 | 364 | 509 | 480 | 336 | 361 | 321 | 426 |
Totaal niet-vlottende verplichtingen
| 17,278 | 17,108 | 17,499 | 19,393 | 19,815 | 20,632 | 21,604 | 21,709 | 22,680 | 22,621 | 22,870 | 23,681 | 24,006 | 20,281 | 19,660 | 20,059 | 19,608 | 18,988 | 17,647 | 15,584 | 15,616 | 15,819 | 15,941 | 10,065 | 10,006 | 10,314 | 9,947 | 9,259 | 9,337 | 9,777 | 9,678 | 9,471 | 10,326 | 10,262 | 9,697 | 9,258 | 8,951 | 8,416 | 8,554 | 8,244 | 8,443 | 8,299 | 8,135 | 7,677 | 9,175 | 8,984 | 8,843 | 9,136 | 9,921 | 10,246 | 10,339 | 10,486 | 8,914 | 8,102 | 8,123 | 5,573 | 5,838 | 5,658 | 5,406 | 5,757 | 6,310 | 6,255 | 6,647 | 6,556 | 5,874 | 6,198 | 6,376 | 6,254 | 5,749 | 5,505 | 5,569 |
Totaal passiva
| 28,404 | 29,182 | 29,009 | 29,401 | 29,147 | 31,364 | 31,990 | 31,062 | 31,685 | 31,822 | 30,883 | 30,605 | 30,155 | 25,927 | 26,560 | 27,198 | 26,844 | 27,362 | 24,075 | 23,359 | 23,454 | 24,294 | 23,942 | 15,164 | 15,227 | 16,230 | 15,663 | 14,319 | 14,354 | 15,461 | 14,939 | 13,895 | 14,689 | 15,212 | 14,235 | 13,087 | 12,806 | 12,762 | 12,794 | 11,781 | 11,945 | 12,344 | 11,911 | 10,867 | 12,537 | 12,708 | 12,511 | 12,402 | 13,274 | 13,909 | 13,721 | 13,639 | 12,033 | 11,524 | 11,347 | 8,635 | 8,948 | 8,997 | 8,828 | 8,759 | 9,408 | 9,758 | 10,560 | 10,412 | 9,098 | 9,530 | 9,441 | 9,210 | 8,823 | 8,998 | 9,220 |
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 |
Gewone aandelen
| 2,766 | 2,744 | 2,744 | 2,744 | 2,744 | 2,744 | 2,744 | 2,743 | 2,740 | 2,738 | 2,737 | 2,735 | 2,734 | 2,734 | 2,229 | 2,150 | 1,335 | 1,335 | 778 | 785 | 791 | 789 | 794 | 798 | 803 | 799 | 801 | 799 | 801 | 794 | 791 | 797 | 796 | 806 | 812 | 825 | 827 | 838 | 836 | 835 | 834 | 834 | 833 | 827 | 819 | 813 | 813 | 813 | 840 | 0 | 0 | 840 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 274 | 274 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 261 | -1,663 | -2,113 | -2,024 | -2,264 | -3,400 | -4,335 | -4,370 | -4,728 | -4,263 | -3,970 | -2,785 | -2,653 | -2,233 | -1,394 | -494 | 346 | 666 | 3,447 | 3,507 | 3,152 | 2,480 | 2,407 | 3,160 | 3,670 | 3,038 | 2,437 | 2,511 | 2,198 | 335 | 64 | 336 | -709 | -1,567 | -1,616 | -877 | -1,020 | -1,362 | -2,185 | -2,113 | -2,376 | -2,793 | -2,918 | -2,367 | -4,016 | -4,419 | -4,426 | -4,281 | -4,858 | -5,249 | -5,125 | -4,983 | -3,144 | -2,448 | -2,339 | -620 | -754 | -1,015 | -812 | -727 | -671 | -948 | -1,103 | -703 | 24 | 156 | 34 | 322 | 287 | 14 | -141 |
Overige gereserveerde algehele resultaten
| -81 | -59 | -65 | -57 | -60 | -52 | -47 | -46 | -60 | -46 | -31 | -45 | -38 | -23 | -26 | -39 | -63 | -51 | -51 | 25 | 19 | 16 | 11 | 0 | 4 | -2 | 0 | 0 | 0 | -1 | -2 | 3 | -7 | 10 | -8 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32 | -74 | -126 | -184 | -269 | -363 | -478 | -606 | -44 | 244 | 0 | 56 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 146 | 143 | 139 | 133 | 130 | 127 | 124 | 118 | 117 | 113 | 105 | 104 | 102 | 99 | 95 | 98 | 97 | 93 | 87 | 83 | 81 | 81 | 77 | 75 | 73 | 72 | 69 | 69 | 68 | 69 | 72 | 31 | 81 | 78 | 80 | 76 | 79 | 75 | 76 | 77 | 75 | 72 | 74 | 80 | 79 | 75 | 63 | 62 | 901 | 900 | 899 | 58 | 896 | 896 | 895 | -814 | 2,358 | 2,358 | 2,357 | 2,357 | 2,109 | 2,072 | 2,071 | 2,071 | 1,795 | 1,793 | 2,199 | 2,065 | 2,053 | 2,053 | 1,959 |
Totaal eigen vermogen van aandeelhouders
| 3,092 | 1,165 | 705 | 796 | 550 | -581 | -1,514 | -1,555 | -1,931 | -1,458 | -1,159 | 9 | 145 | 577 | 904 | 1,715 | 1,715 | 2,043 | 4,261 | 4,400 | 4,043 | 3,366 | 3,289 | 4,033 | 4,550 | 3,907 | 3,307 | 3,379 | 3,067 | 1,197 | 925 | 1,219 | 161 | -673 | -732 | 13 | -114 | -449 | -1,273 | -1,201 | -1,467 | -1,887 | -2,011 | -1,460 | -3,118 | -3,531 | -3,550 | -3,406 | -3,957 | -4,349 | -4,226 | -4,085 | -2,248 | -1,552 | -1,444 | 1,740 | 1,572 | 1,269 | 1,419 | 1,446 | 1,169 | 761 | 490 | 762 | 2,049 | 2,467 | 2,233 | 2,443 | 2,340 | 2,067 | 1,818 |
Totaal eigen vermogen
| 3,092 | 1,165 | 705 | 796 | 550 | -581 | -1,514 | -1,555 | -1,931 | -1,458 | -1,159 | 9 | 145 | 577 | 904 | 1,715 | 1,715 | 2,043 | 4,261 | 4,400 | 4,043 | 3,366 | 3,289 | 4,033 | 4,550 | 3,907 | 3,307 | 3,379 | 3,067 | 1,197 | 925 | 1,219 | 161 | -673 | -732 | 40 | -51 | -388 | -1,213 | -1,133 | -1,400 | -1,822 | -1,947 | -1,397 | -3,056 | -3,470 | -3,490 | -3,342 | -3,894 | -4,287 | -4,165 | -4,006 | -2,171 | -1,476 | -1,341 | 1,909 | 1,738 | 1,443 | 1,590 | 1,647 | 1,366 | 955 | 682 | 952 | 2,241 | 2,657 | 2,420 | 2,627 | 2,521 | 2,248 | 2,163 |
Totaal passiva en aandeelhoudersvermogen
| 31,496 | 30,347 | 29,714 | 30,197 | 29,697 | 30,783 | 30,476 | 29,507 | 29,754 | 30,364 | 29,724 | 30,614 | 30,300 | 26,504 | 27,464 | 28,913 | 28,559 | 29,405 | 28,336 | 27,759 | 27,497 | 27,660 | 27,231 | 19,197 | 19,777 | 20,137 | 18,970 | 17,698 | 17,421 | 16,658 | 15,864 | 15,114 | 14,850 | 14,539 | 13,503 | 13,127 | 12,755 | 12,374 | 11,581 | 10,648 | 10,545 | 10,522 | 9,964 | 9,470 | 9,481 | 9,238 | 9,021 | 9,060 | 9,380 | 9,622 | 9,556 | 9,633 | 9,862 | 10,048 | 10,006 | 10,544 | 10,686 | 10,440 | 10,418 | 10,406 | 10,774 | 10,713 | 11,242 | 11,364 | 11,339 | 12,187 | 11,861 | 11,837 | 11,344 | 11,246 | 11,383 |