Audax Renovables, S.A.
MSE:ADX.MC
1.808 (EUR) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 221.108 | 233.069 | 268.339 | 208.194 | 215.533 | 205.929 | 161.132 | 196.093 | 158.945 | 244.149 | 296.532 | 339.699 | 257.113 | 368.233 | 156.452 | 172.948 | 76.272 | 150.784 | 79.165 | 48.502 | 55.365 | 98.313 | 9.52 | 8.284 | 14.602 | 14.178 | 14.015 | 13.819 | 12.298 | 8.873 | 10.384 | 15.304 | 11.276 | 7.945 | 10.274 | 12.805 | 9.489 | 11.622 | 11.401 | 15.941 | 15.691 | 13.687 | 18.441 | 21.535 | 22.775 | 17.384 | 24.765 | 26.508 | 26.885 | 25.492 | 20.179 | 21.675 | 18.518 | 18.288 | 16.598 | 16.598 | 28.887 |
| Kortetermijnbeleggingen
| 0 | 77.75 | 0 | 108.784 | 0 | 44.664 | 117.171 | 68.634 | 121.765 | 83.128 | 146.712 | 105.254 | 121.213 | 80.218 | 53.917 | 55.577 | 45.949 | 33.439 | 40.177 | 39.38 | 38.89 | 28.967 | 14.119 | 14.323 | 5.795 | 3.172 | 3.435 | 3.801 | 3.797 | 3.636 | 4.375 | 4.911 | 4.792 | 4.519 | 0.779 | 0.77 | 0.777 | 5.482 | 5.472 | 2.402 | 3.515 | 4.438 | 4.267 | 2.534 | 3.435 | 3.693 | 9.063 | 5.531 | 5.351 | 8.513 | 5.069 | 5.349 | 5.124 | 2.919 | 1.513 | 1.513 | 1.417 |
| Liquide middelen en kortetermijnbeleggingen
| 221.108 | 310.819 | 268.339 | 316.978 | 215.533 | 250.593 | 278.303 | 264.727 | 280.71 | 327.277 | 443.244 | 444.953 | 378.326 | 448.451 | 210.369 | 228.525 | 122.221 | 184.223 | 119.342 | 87.882 | 94.255 | 127.28 | 23.639 | 22.607 | 20.397 | 17.35 | 17.45 | 17.62 | 16.095 | 12.509 | 14.759 | 20.215 | 16.068 | 12.464 | 11.053 | 13.575 | 10.266 | 17.104 | 16.873 | 18.343 | 19.206 | 18.125 | 22.708 | 24.069 | 26.21 | 21.077 | 33.828 | 32.039 | 32.236 | 34.005 | 25.248 | 27.024 | 23.642 | 21.207 | 18.111 | 18.111 | 30.304 |
| Nettovorderingen
| 281.423 | 281.388 | 260.637 | 352.884 | 379.869 | 357.292 | 392.102 | 481.775 | 481.821 | 321.194 | 301.38 | 294.471 | 232.305 | 0 | 231.238 | 0 | 143.426 | 0 | 138.576 | 252.334 | 154.751 | 171.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Voorraad
| 12.27 | 12.512 | 12.412 | 10.707 | 12.992 | 9.946 | 8.499 | 9.349 | 9.042 | 5.077 | 5.329 | 2.04 | 1.352 | 1.458 | 1.309 | 1.176 | 2.028 | 1.812 | 1.513 | 1.361 | 5.694 | 4.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 220.28 | 101.071 | 180.328 | 11.296 | 164.886 | 102.236 | 58.406 | 0.001 | 69.227 | 198.285 | 52.397 | 49.167 | 43.082 | 0 | 35.769 | 0 | 33.442 | 0 | 25.175 | 2.962 | 22.445 | 0.778 | 0.327 | 0.355 | 0.44 | 0.056 | 0.317 | 0.409 | 0.45 | 0.115 | 0.491 | 0.682 | 0.482 | 0.168 | -59.421 | 0.783 | -65.619 | 0.359 | 0.356 | 0.424 | 0.497 | 0.153 | 0.27 | 0.466 | 0.421 | 0.082 | 0.368 | 0.441 | 0.679 | 0.14 | 0.622 | -2.5 | 0.526 | 0.299 | 0.358 | 0.358 | 0.344 |
| Totaal vlottende activa
| 735.081 | 705.79 | 721.716 | 691.865 | 773.28 | 720.038 | 737.31 | 755.852 | 840.8 | 768.705 | 802.35 | 788.175 | 655.065 | 720.245 | 478.685 | 401.407 | 301.117 | 364.08 | 284.606 | 344.539 | 277.145 | 304.42 | 31.774 | 28.929 | 27.532 | 31.326 | 23.994 | 23.929 | 22.786 | 25.311 | 21.337 | 26.244 | 22.77 | 27.563 | 17.224 | 81.386 | 16.612 | 33.327 | 27.642 | 29.064 | 27.615 | 30.925 | 31.817 | 37.584 | 40.015 | 100.445 | 44.74 | 42.911 | 43.547 | 44.299 | 40.094 | 38.128 | 33.771 | 30.907 | 28.64 | 28.64 | 40.99 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 172.614 | 156.264 | 148.621 | 150.106 | 142.644 | 140.012 | 133.65 | 122.01 | 118.118 | 117.2 | 114.619 | 104.592 | 93.118 | 87.429 | 75.627 | 75.476 | 72.933 | 75.347 | 101.399 | 99.573 | 164.82 | 166.597 | 156.897 | 158.61 | 162.193 | 164.778 | 166.216 | 169.18 | 171.308 | 172.478 | 187.94 | 189.172 | 193.863 | 195.399 | 193.147 | 176.155 | 173.423 | 229.541 | 230.882 | 223.536 | 225.078 | 222.869 | 227.733 | 234.087 | 242.436 | 240.415 | 310.58 | 307.728 | 311.959 | 315.83 | 331.038 | 333.196 | 338.691 | 336.109 | 316.219 | 316.219 | 297.127 |
| Goodwill
| 138.012 | 137.996 | 137.83 | 137.936 | 137.808 | 137.802 | 137.942 | 137.942 | 137.942 | 137.942 | 137.942 | 137.942 | 137.942 | 137.942 | 137.942 | 137.942 | 137.941 | 137.945 | 138.791 | 138.564 | 138.831 | 138.564 | 1.494 | 1.494 | 1.494 | 1.494 | 1.494 | 1.494 | 1.494 | 1.494 | 3.489 | 3.437 | 7.07 | 7.062 | 7.087 | 7.158 | 7.303 | 10.226 | 11.11 | 10.973 | 10.93 | 10.863 | 10.757 | 10.866 | 11.399 | 11.388 | 0 | 40.148 | 39.829 | 38.856 | 70.635 | 72.053 | 74.516 | 75.633 | 111.712 | 111.712 | 106.881 |
| Immateriële activa
| 0 | 197.951 | 0 | 199.242 | 0 | 202.035 | 199.419 | 200.669 | 200.676 | 200.048 | 197.385 | 198.173 | 158.874 | 159.487 | 96.527 | 98.65 | 102.361 | 106.28 | 126.447 | 118.205 | 117.692 | 111.51 | 29.26 | 29.739 | 30.226 | 30.708 | 31.189 | 31.669 | 32.151 | 32.673 | 49.149 | 49.374 | 50.687 | 51.321 | 56.096 | 56.85 | 57.883 | 81.246 | 75.86 | 75.531 | 76.102 | 76.232 | 72.78 | 74.609 | 78.101 | 78.504 | 0 | 149.767 | 156.696 | 154.091 | 260.972 | 270.312 | 273.666 | 276.549 | 294.075 | 294.075 | 296.266 |
| Goodwill en immateriële activa
| 138.012 | 335.947 | 137.83 | 337.178 | 137.808 | 339.837 | 337.361 | 338.611 | 338.618 | 337.99 | 335.327 | 336.115 | 296.816 | 297.429 | 234.469 | 236.592 | 240.302 | 244.225 | 265.238 | 256.769 | 256.523 | 250.074 | 30.754 | 31.233 | 31.72 | 32.202 | 32.683 | 33.163 | 33.645 | 34.167 | 52.638 | 52.811 | 57.757 | 58.383 | 63.183 | 64.008 | 65.186 | 91.472 | 86.97 | 86.504 | 87.032 | 87.095 | 83.537 | 85.475 | 89.5 | 89.892 | 191.393 | 189.915 | 196.525 | 192.947 | 331.607 | 342.365 | 348.182 | 352.182 | 405.787 | 405.787 | 403.147 |
| Langetermijnbeleggingen
| 84.724 | 73.011 | 83.579 | -27.993 | 87.444 | -23.69 | -10.504 | -52.524 | -57.405 | -69.735 | -89.236 | -92.893 | -77.746 | -70.557 | 84.803 | -47.706 | 86.781 | -25.018 | 82.582 | -31.348 | -31.876 | -18.224 | 7.145 | 6.962 | 7.415 | 3.947 | 9.332 | 3.541 | 9.243 | 4.145 | 7.277 | 2.984 | 7.554 | 3.833 | 12.373 | 4.616 | 13.048 | 3.7 | 9.198 | 2.913 | 13.088 | 5.989 | 13.828 | 2.905 | 13.687 | 1.723 | -1.685 | 1.83 | 1.971 | -2.078 | 2.594 | 4.549 | 3.532 | -0.654 | 9.003 | 9.003 | 10.154 |
| Belastingvorderingen
| 13.797 | 15.771 | 11.332 | 11.082 | 12.659 | 14.607 | 11.923 | 15.352 | 13.543 | 13.358 | 10.166 | 8.768 | 7.961 | 8.109 | 7.227 | 8.757 | 11.071 | 7.39 | 2.975 | 3.707 | 5.28 | 5.461 | 2.984 | 3.034 | 2.857 | 3.055 | 5.347 | 5.379 | 5.515 | 5.847 | 6.409 | 6.389 | 6.095 | 5.85 | 5.912 | 5.853 | 6.552 | 6.629 | 7.111 | 6.924 | 6.868 | 6.478 | 6.553 | 6.703 | 7.916 | 8.332 | 8.858 | 8.735 | 8.286 | 8.15 | 7.743 | 5.557 | 5.177 | 5.369 | 6.705 | 6.705 | 3.987 |
| Overige niet-vlottende activa
| 196.691 | 8.39 | 197.873 | 115.601 | 200.528 | 126.006 | 117.171 | 140.038 | 121.765 | 181.596 | 146.712 | 135.981 | 121.213 | 103.961 | 53.917 | 172.263 | 45.949 | 108.229 | 40.177 | 155.999 | 154.968 | 124.571 | 14.119 | 14.323 | 5.795 | 8.798 | 3.435 | 9.38 | 3.797 | 9.001 | 4.375 | 8.706 | 4.792 | 9.209 | 0.779 | 9.181 | 0.777 | 9.998 | 5.472 | 11.716 | 3.515 | 10.972 | 4.267 | 14.373 | 3.435 | 8.59 | 9.063 | 5.531 | 5.351 | 8.513 | 5.069 | 8.727 | 5.124 | 9.369 | 1.513 | 1.513 | 1.417 |
| Totaal niet-vlottende activa
| 605.838 | 589.383 | 579.235 | 585.974 | 581.083 | 596.772 | 589.601 | 563.487 | 534.639 | 580.409 | 517.588 | 492.563 | 441.362 | 426.371 | 456.043 | 445.382 | 457.036 | 410.173 | 492.371 | 484.7 | 549.715 | 528.479 | 211.899 | 214.162 | 209.98 | 212.78 | 217.013 | 220.643 | 223.508 | 225.638 | 258.639 | 260.062 | 270.061 | 272.674 | 275.394 | 259.813 | 258.986 | 341.34 | 339.633 | 331.593 | 335.581 | 333.403 | 335.918 | 343.543 | 356.974 | 348.952 | 518.209 | 513.739 | 524.092 | 523.362 | 678.051 | 694.394 | 700.706 | 702.375 | 739.227 | 739.227 | 715.832 |
| Totaal activa
| 1,340.919 | 1,295.173 | 1,300.951 | 1,277.839 | 1,354.363 | 1,316.81 | 1,326.911 | 1,319.339 | 1,375.439 | 1,349.114 | 1,319.938 | 1,280.738 | 1,096.427 | 1,146.616 | 934.728 | 846.789 | 758.153 | 774.253 | 776.977 | 829.239 | 826.86 | 832.899 | 243.673 | 243.091 | 237.512 | 244.106 | 241.007 | 244.572 | 246.294 | 250.949 | 279.976 | 286.306 | 292.831 | 300.237 | 352.559 | 341.199 | 341.848 | 374.667 | 367.275 | 360.657 | 363.196 | 364.328 | 367.735 | 381.127 | 396.99 | 449.397 | 562.949 | 556.65 | 567.639 | 567.661 | 718.145 | 732.522 | 734.477 | 733.282 | 767.867 | 767.867 | 756.822 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 227.379 | 246.711 | 209.213 | 211.671 | 239.306 | 208.082 | 201.503 | 184.854 | 234.812 | 141.799 | 142.94 | 121.568 | 111.623 | 104.541 | 110.498 | 74.61 | 61.642 | 77.276 | 81.535 | 84.281 | 85.16 | 76.168 | 4.959 | 4.737 | 4.872 | 3.849 | 5.552 | 4.789 | 7.378 | 6.632 | 6.087 | 6.765 | 6.002 | 4.42 | 8.73 | 13.958 | 9.308 | 5.503 | 4.151 | 6.613 | 8.172 | 3.221 | 5.749 | 4.274 | 7.133 | 5.525 | 23.451 | 0 | 0 | 0 | 0 | 6.462 | 8.813 | 0 | 12.655 | 12.655 | 26.381 |
| Kortlopende schulden
| 129.296 | 111.335 | 171.757 | 162.588 | 107.227 | 119.761 | 150.339 | 237.86 | 241.15 | 244.393 | 240.996 | 285.526 | 198.714 | 236.315 | 165.818 | 207.86 | 128.726 | 140.017 | 183.146 | 186.05 | 0 | 171.698 | 0 | 0 | 15.068 | 19.209 | 0 | 19.177 | 0 | 18.708 | 0 | 18.32 | 0 | 15.381 | 0 | 23.869 | 0 | 29.789 | 0 | 22.121 | 0 | 17.307 | 0 | 16.897 | 0 | 22.834 | 0.305 | 23.968 | 23.068 | 42.541 | 41.91 | 36.51 | 34.466 | 29.832 | 30.469 | 30.469 | 36.804 |
| Belastingschulden
| 0 | 10.321 | 0 | 7.16 | 0 | 5.048 | 0 | 3.175 | 0 | 3.881 | 0 | 2.305 | 0 | 1.379 | 0 | 3.8 | 0 | 2.267 | 0 | 2.397 | 0 | 1.994 | 0 | 0 | 0 | 0.164 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0.235 | 0 | 0.207 | 0 | 0.45 | 0 | 0.336 | 0 | 0.504 | 0 | 1.121 | 0 | 0.588 | 0 | 0 | 0 | 0.361 | 0 | 0 | 0 | 0.38 | 0 | 0 | 0 |
| Uitgestelde opbrengsten
| 0 | 35.395 | 0 | 31.254 | 0 | 116.82 | 20.502 | 26.167 | 15.765 | 115.737 | 7.495 | 5.082 | 3.904 | 24.889 | 37.721 | 11.878 | 35.143 | 98.306 | 27.62 | 93.211 | 0 | 37.045 | 0 | 0 | 0.852 | 3.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.561 | 0 | 0 | 6.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige kortlopende verplichtingen
| 223.02 | 155.441 | 207.186 | 153.28 | 210.929 | 91.125 | 125.857 | 102.041 | 108.48 | 61.622 | 69.44 | 67.053 | 90.285 | 94.291 | 147.25 | 144.321 | 141.595 | 52.162 | 88.259 | 76.522 | 281.089 | 71.043 | 20.141 | 15.581 | 0.568 | -0.001 | 20.624 | 1.029 | 18.259 | 2.367 | 17.483 | 0.36 | 17.609 | 2.276 | 32.145 | 34.823 | 24.492 | 3.682 | 30.356 | 0.464 | 20.719 | 1.823 | 18.657 | 0.002 | 21.238 | 42.48 | 0.728 | 7.079 | 8.67 | 10.134 | 9.508 | 3.029 | 3.029 | 11.652 | 0.989 | 0.989 | 0.994 |
| Totaal kortlopende verplichtingen
| 579.695 | 548.882 | 588.156 | 558.793 | 557.462 | 535.788 | 498.201 | 550.922 | 600.207 | 563.551 | 460.871 | 479.229 | 404.526 | 460.036 | 461.287 | 438.669 | 367.106 | 367.761 | 380.56 | 440.064 | 366.249 | 355.954 | 25.1 | 20.318 | 21.36 | 26.474 | 26.176 | 24.995 | 25.637 | 27.707 | 23.57 | 25.445 | 23.611 | 22.077 | 40.875 | 72.65 | 33.8 | 38.974 | 34.507 | 29.198 | 28.891 | 22.351 | 24.406 | 27.734 | 28.371 | 70.839 | 30.79 | 31.047 | 31.738 | 52.675 | 51.418 | 46.001 | 46.308 | 41.484 | 44.113 | 44.113 | 64.179 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 441.821 | 473.103 | 449.464 | 453.122 | 537.419 | 544.312 | 557.576 | 540.824 | 526.866 | 545.138 | 567.12 | 572.537 | 457.445 | 461.791 | 274.296 | 260.985 | 186.652 | 198.005 | 162.589 | 175.521 | 222.917 | 226.811 | 0 | 0 | 104.243 | 106.81 | 0 | 112.856 | 0 | 117.87 | 0 | 123.305 | 0 | 133.423 | 0 | 120.16 | 0 | 152.234 | 0 | 152.015 | 0 | 162.627 | 0 | 172.252 | 0 | 189.551 | 217.632 | 215.902 | 222.789 | 206.769 | 211.134 | 219.4 | 218.53 | 213.719 | 187.956 | 187.956 | 159.701 |
| Uitgestelde opbrengsten niet-vlottend
| -0 | 4.432 | 0 | 4.43 | 0 | 4.241 | 4.097 | 4.355 | 4.466 | 4.606 | 4.638 | 4.845 | 4.721 | 4.916 | 5 | 5.205 | 5.122 | 5.675 | 5.531 | 5.826 | 5.802 | 5.869 | 0 | 0 | 0 | 6.965 | 0 | 7.647 | 0 | 7.52 | 0 | 10.386 | 0 | 8.919 | 0 | 3.197 | 0 | 3.579 | 0 | 4.409 | 0 | 4.374 | 0 | 3.38 | 0 | 3.463 | 0 | 26.134 | 0 | 22.803 | 0 | 0 | 0 | 10.45 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 13.739 | 11.403 | 10.646 | 14.139 | 15.703 | 15.163 | 18.586 | 21.42 | 19.994 | 21.455 | 26.327 | 17.404 | 15.786 | 16.502 | 15.49 | 16.122 | 16.712 | 17.637 | 22.346 | 23.456 | 28.524 | 29.755 | 0 | 7.203 | 0 | 7.386 | 0 | 9.312 | 0 | 9.485 | 0 | 13.522 | 0 | 13.568 | 0 | 14.568 | 0 | 20.626 | 0 | 22.543 | 0 | 23 | 0 | 22.23 | 0 | 23.688 | 0 | 44.493 | 0 | 45.792 | 0 | 0 | 0 | 81.242 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 80.688 | 79.669 | 91.675 | 89.056 | 91.89 | 81.533 | 97.546 | 57.364 | 75.344 | 65.44 | 95.038 | 62.677 | 61.366 | 52.329 | 56.796 | 12.522 | 43.678 | 29.461 | 37.875 | 29.79 | 48.025 | 60.326 | 132.069 | 130.78 | 29.145 | 15.611 | 138.794 | 15.176 | 147.775 | 17.208 | 163.078 | 20.015 | 168.354 | 19.535 | 199.431 | 18.207 | 195.281 | 23.443 | 198.57 | 22.159 | 203.182 | 19.377 | 210.957 | 20.847 | 231.48 | 27.51 | 100.922 | 27.297 | 98.105 | 28.461 | 130.838 | 128.225 | 125.9 | 44.318 | 145.499 | 145.499 | 139.883 |
| Totaal niet-vlottende verplichtingen
| 536.248 | 568.607 | 551.785 | 560.747 | 645.012 | 645.249 | 677.805 | 623.963 | 626.67 | 636.639 | 693.123 | 657.463 | 539.318 | 535.538 | 351.582 | 294.834 | 252.164 | 250.778 | 228.341 | 234.593 | 305.268 | 322.761 | 132.069 | 137.983 | 133.388 | 136.772 | 138.794 | 144.991 | 147.775 | 152.083 | 163.078 | 167.228 | 168.354 | 175.445 | 199.431 | 156.132 | 195.281 | 199.882 | 198.57 | 201.126 | 203.182 | 209.378 | 210.957 | 218.709 | 231.48 | 244.212 | 318.554 | 313.826 | 320.894 | 303.825 | 341.972 | 347.625 | 344.43 | 349.729 | 333.455 | 333.455 | 299.584 |
| Totaal passiva
| 1,115.943 | 1,117.489 | 1,139.941 | 1,119.54 | 1,202.474 | 1,181.037 | 1,176.006 | 1,174.885 | 1,226.877 | 1,200.19 | 1,153.994 | 1,136.692 | 943.844 | 995.574 | 812.869 | 733.503 | 619.27 | 618.539 | 608.901 | 674.657 | 671.517 | 678.715 | 157.169 | 158.301 | 154.748 | 163.246 | 164.97 | 169.986 | 173.412 | 179.79 | 186.648 | 192.673 | 191.965 | 197.522 | 240.306 | 228.782 | 229.081 | 238.856 | 233.077 | 230.324 | 232.073 | 231.729 | 235.363 | 246.443 | 259.851 | 315.051 | 349.344 | 344.873 | 352.632 | 356.5 | 393.39 | 393.626 | 390.738 | 391.213 | 377.568 | 377.568 | 363.763 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 319.264 | 0 | 341.916 | 336.511 | 333.861 | 328.392 | 2.587 | 0 | 330.497 | 319.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45.343 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 44.029 | 308.204 | 308.204 | 98.003 | 98.003 | 98.003 | 98.003 | 98.003 | 98.003 | 98.003 | 98.003 | 98.003 | 98.003 | 98.003 | 98.003 | 98.003 | 98.003 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 | 140.004 |
| Ingehouden winsten
| 0 | 29.03 | 0 | 18.823 | 0 | 3.539 | -1.719 | 5.654 | 0.943 | 2.838 | -1.816 | -1.048 | 1.508 | 26.305 | 8.513 | 4.07 | 1.426 | 20.516 | 18.513 | 5.862 | 1.601 | 8.997 | 5.538 | 4.133 | 1.574 | 7.35 | 3.109 | 2.024 | 0.589 | -31.608 | -8.32 | -6.8 | -0.983 | -53.467 | -42.02 | -42.188 | -41.987 | 2.005 | 0.264 | -2.444 | -2.212 | 1.367 | 1.661 | 1.147 | 0.011 | -68.983 | 1.204 | 0.917 | -7.823 | 278.948 | -4.803 | 2.005 | 2.143 | 278.948 | -1.978 | -1.978 | -1.971 |
| Overige gereserveerde algehele resultaten
| -287.095 | -302.128 | -319.325 | -319.264 | -328.975 | -341.916 | -336.511 | -333.861 | -328.392 | -2.587 | 30.172 | -330.497 | -319.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 449.405 | 390.289 | 419.319 | 81.232 | 419.319 | 74.861 | 85.524 | 80.801 | 90.981 | 90.095 | 83.113 | 90.867 | 98.958 | 72.89 | 62.329 | 60.418 | 65.024 | 57.676 | 74.179 | 75.735 | -184.997 | -196.275 | -18.158 | -18.366 | -17.868 | -25.65 | -26.115 | -26.02 | -26.325 | 4.262 | 3.254 | 2.044 | 3.206 | 57.514 | 54.039 | 54.402 | 11.211 | -9.742 | -8.468 | -10.39 | -10.062 | -12.949 | -13.378 | -10.605 | -6.789 | 59.592 | 57.364 | 55.489 | 65.957 | -224.739 | 165.416 | 172.098 | 178.234 | -99.704 | 229.147 | 229.147 | 234.767 |
| Totaal eigen vermogen van aandeelhouders
| 207.653 | 161.22 | 144.023 | 144.084 | 134.373 | 122.429 | 127.834 | 130.484 | 135.953 | 136.962 | 155.498 | 133.848 | 144.495 | 143.224 | 114.871 | 108.517 | 110.479 | 122.221 | 136.721 | 125.626 | 124.808 | 120.926 | 85.383 | 83.77 | 81.709 | 79.703 | 74.997 | 74.007 | 72.267 | 70.657 | 92.937 | 93.247 | 100.226 | 102.05 | 110.022 | 110.217 | 109.228 | 132.267 | 131.8 | 127.17 | 127.73 | 128.422 | 128.287 | 130.546 | 133.226 | 130.613 | 198.572 | 196.41 | 198.138 | 194.213 | 300.617 | 314.107 | 320.381 | 319.248 | 367.173 | 367.173 | 372.8 |
| Totaal eigen vermogen
| 220.574 | 173.252 | 156.891 | 158.299 | 147.697 | 135.773 | 150.905 | 144.454 | 148.562 | 148.924 | 165.944 | 144.046 | 152.583 | 151.042 | 121.859 | 113.286 | 138.883 | 155.714 | 168.076 | 154.582 | 155.343 | 154.184 | 86.504 | 84.79 | 82.764 | 80.86 | 76.037 | 74.586 | 72.882 | 71.159 | 93.328 | 93.633 | 100.866 | 102.715 | 112.253 | 112.417 | 112.767 | 135.811 | 134.198 | 130.333 | 131.123 | 132.599 | 132.372 | 134.684 | 137.139 | 134.346 | 213.605 | 211.777 | 215.007 | 211.161 | 324.755 | 338.896 | 343.739 | 342.069 | 390.299 | 390.299 | 393.059 |
| Totaal passiva en aandeelhoudersvermogen
| 1,340.919 | 1,295.173 | 1,300.951 | 1,277.839 | 1,354.363 | 1,316.81 | 1,326.911 | 1,319.339 | 1,375.439 | 1,349.114 | 1,319.938 | 1,280.738 | 1,096.427 | 1,146.616 | 934.728 | 846.789 | 758.153 | 774.253 | 776.977 | 829.239 | 826.86 | 832.899 | 243.673 | 243.091 | 237.512 | 244.106 | 241.007 | 244.572 | 246.294 | 250.949 | 279.976 | 286.306 | 292.831 | 300.237 | 352.559 | 341.199 | 341.848 | 374.667 | 367.275 | 360.657 | 363.196 | 364.328 | 367.735 | 381.127 | 396.99 | 449.397 | 562.949 | 556.65 | 567.639 | 567.661 | 718.145 | 732.522 | 734.477 | 733.282 | 767.867 | 767.867 | 756.822 |