Ardent Leisure Group Limited
ASX:ALG.AX
0.445 (AUD) • At close December 15, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
| 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 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1998 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 46.424 | 46.424 | 147.694 | 147.694 | 40.765 | 40.765 | 110.441 | 110.441 | 114.962 | 114.962 | 105.419 | 105.419 | 161.617 | 161.617 | 57.926 | 57.926 | 92.332 | 92.332 | 17.372 | 17.372 | 16.548 | 16.548 | 22.044 | 22.044 | 10.842 | 10.842 | 22.247 | 22.247 | 9.07 | 9.07 | 2.448 | 2.448 | 4.986 | 4.986 | 10.646 | 10.646 | 7.079 | 7.079 | 10.819 | 10.819 | 12.953 | 12.953 | 8.793 | 8.793 | 11.693 | 9.706 | 11.843 | 12.205 | 20.621 | 17.962 | 15.928 | 11.433 | 8.18 | 1.029 | 0.107 | 1.268 | 1.025 | 1.733 |
| Kortetermijnbeleggingen
| 95 | 88.533 | 0 | 0 | 0 | 0 | 0.813 | 0.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.466 | 0.466 | 0 | 0.748 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.131 | 0 | 0 | 0 | 0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.575 | 0 | 0 | 0 | 0.27 | 1.256 | 0.42 | 0.255 | 2.185 | 1.433 | 1.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 141.424 | 134.957 | 147.694 | 147.694 | 40.765 | 40.765 | 111.254 | 111.254 | 114.962 | 114.962 | 105.419 | 105.419 | 161.617 | 161.617 | 57.926 | 57.926 | 92.332 | 92.332 | 17.838 | 17.838 | 16.548 | 17.296 | 22.044 | 22.044 | 10.842 | 10.842 | 22.248 | 22.248 | 9.07 | 9.07 | 2.448 | 2.448 | 4.986 | 4.986 | 10.646 | 10.646 | 7.079 | 7.079 | 10.819 | 10.819 | 12.953 | 12.953 | 8.793 | 8.793 | 11.693 | 9.706 | 11.843 | 12.205 | 20.621 | 17.962 | 15.928 | 11.433 | 8.18 | 1.029 | 0.107 | 1.268 | 1.025 | 1.733 |
| Nettovorderingen
| 1.493 | 2.865 | 1.877 | 1.877 | 0.734 | 0 | 0 | 0 | 1.472 | 0 | 0 | 0 | 4.76 | 0 | 0 | 0 | 12.524 | 0 | 0 | 0 | 12.032 | 0 | 0 | 0 | 5.367 | 0 | 0 | 0 | 13.286 | 0 | 0 | 0 | 10.856 | 0 | 0 | 0 | 7.416 | 0 | 0 | 0 | 7.049 | 0 | 0 | 0 | 5.679 | 7.692 | 2.735 | 3.576 | 4.536 | 8.102 | 7.83 | 6.487 | 4.077 | 2.425 | 3.627 | 2.839 | 4.407 | 3.41 |
| Voorraad
| 2.942 | 2.942 | 3.176 | 3.176 | 2.384 | 2.384 | 8.329 | 8.329 | 9.701 | 6.333 | 6.599 | 6.599 | 19.735 | 19.735 | 23.562 | 23.562 | 8.36 | 8.36 | 29.659 | 29.659 | 32.419 | 8.952 | 46.504 | 46.504 | 83.852 | 70.012 | 57.191 | 57.191 | 74.798 | 74.798 | 35.008 | 35.008 | 11.372 | 11.372 | 11.672 | 11.672 | 9.378 | 9.378 | 10.913 | 10.913 | 9.78 | 9.78 | 10.464 | 10.464 | 8.817 | 7.596 | 8.17 | 8.307 | 7.735 | 6.43 | 3.933 | 4.058 | 2.152 | 0 | 0 | 0 | 0.047 | 0 |
| Overige vlottende activa
| 1.372 | 7.743 | 6.277 | 6.277 | 1.782 | 0 | 0 | 0 | 0.302 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0 | 2.773 | 0 | 0 | 0 | 2.918 | 0 | 0 | 0 | 0.685 | 0 | 0 | 0 | 3.305 | 0 | 0 | 0 | 3.957 | 0 | 0 | 0 | 2.252 | 0 | 0 | 0 | 1.305 | 0 | 0 | 0 | 9.942 | 13.294 | 26.256 | 58.923 | 30.755 | 5.894 | 1.843 | 11.352 | 1.079 | 0.325 | 0.397 | 0.054 | 0.002 | 0.012 |
| Totaal vlottende activa
| 148.507 | 148.507 | 159.024 | 159.024 | 1,002.45 | 1,002.45 | 143.454 | 143.454 | 130.599 | 130.599 | 127.001 | 127.001 | 189.266 | 189.266 | 101.924 | 101.924 | 121.656 | 121.656 | 66.975 | 66.975 | 71.372 | 48.975 | 255.417 | 255.417 | 225.871 | 225.871 | 217.724 | 217.724 | 221.413 | 221.413 | 75.813 | 75.813 | 39.953 | 39.953 | 80.319 | 80.319 | 43.46 | 43.46 | 59.478 | 59.478 | 43.969 | 43.969 | 43.387 | 43.387 | 36.401 | 39.544 | 49.424 | 83.266 | 65.832 | 39.821 | 30.961 | 36.165 | 15.74 | 3.779 | 4.131 | 4.161 | 5.481 | 5.155 |
| Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 127.944 | 127.944 | 122.128 | 122.128 | 115.303 | 115.303 | 757.577 | 757.577 | 695.223 | 695.223 | 709.765 | 709.765 | 800.863 | 780.799 | 826.485 | 826.485 | 478.641 | 478.641 | 487.691 | 487.691 | 455.668 | 455.668 | 508.363 | 508.363 | 636.44 | 636.44 | 593.65 | 593.65 | 683.759 | 683.759 | 762.247 | 762.247 | 609.682 | 709.008 | 667.477 | 667.477 | 510.162 | 606.032 | 569.388 | 569.388 | 461.915 | 557.147 | 541.993 | 541.993 | 402.409 | 413.777 | 417.922 | 450.485 | 499.016 | 504.125 | 320.244 | 38.963 | 16.064 | 16.245 | 33.228 | 27.488 | 21.889 | 19.053 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 57.797 | 57.797 | 55.404 | 55.404 | 55.177 | 55.177 | 60.737 | 60.737 | 59.561 | 59.561 | 59.95 | 59.95 | 59.09 | 59.09 | 56.441 | 56.441 | 57.964 | 57.964 | 82.971 | 82.971 | 86.247 | 86.247 | 228.033 | 228.033 | 228.846 | 228.846 | 225.152 | 225.152 | 220.823 | 220.823 | 188.238 | 188.238 | 185.813 | 185.813 | 184.213 | 184.213 | 177.728 | 177.728 | 132.696 | 125.736 | 130.612 | 116.081 | 109.639 | 63.16 | 10.514 | 6.999 | 0 | 0 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 2.637 | 2.637 | 2.727 | 2.727 | 2.554 | 2.554 | 19.633 | 19.633 | 19.149 | 19.149 | 18.121 | 18.121 | 19.361 | 19.361 | 20.29 | 20.29 | 19.023 | 19.023 | 13.839 | 13.839 | 13.834 | 13.834 | 12.247 | 12.247 | 13.616 | 13.616 | 11.725 | 11.725 | 18.096 | 18.096 | 16.529 | 16.529 | 17.792 | 17.792 | 16.993 | 16.993 | 12.999 | 12.999 | 8.965 | 8.965 | 12.575 | 12.575 | 17.264 | 17.264 | 7.142 | 8.38 | 8.031 | 9.241 | 13.025 | 0.744 | 0.893 | 1.042 | 1.196 | 0.99 | 1.089 | 1.188 | 1.449 | 1.529 |
| Goodwill en immateriële activa
| 2.637 | 2.637 | 2.727 | 2.727 | 2.554 | 2.554 | 77.43 | 77.43 | 74.553 | 74.553 | 73.298 | 73.298 | 80.098 | 80.098 | 79.851 | 79.851 | 78.973 | 78.973 | 72.929 | 72.929 | 70.275 | 70.275 | 70.211 | 70.211 | 96.587 | 96.587 | 97.972 | 97.972 | 246.129 | 246.129 | 245.375 | 245.375 | 242.944 | 242.944 | 237.816 | 237.816 | 201.237 | 201.237 | 194.778 | 194.778 | 196.788 | 196.788 | 194.992 | 194.992 | 139.838 | 134.116 | 138.643 | 125.322 | 122.664 | 63.904 | 11.407 | 8.041 | 1.196 | 0.99 | 1.089 | 1.188 | 1.449 | 1.529 |
| Langetermijnbeleggingen
| 0.029 | 0.029 | 0 | 0 | 0 | 0 | 0.052 | 0.052 | 1.358 | 1.387 | 3.207 | 3.207 | 3.201 | 3.23 | 3.299 | 3.299 | 2.811 | 2.988 | 2.811 | 2.811 | 2.811 | 2.811 | 3.741 | 3.741 | 3.201 | 3.473 | 3.47 | 3.47 | 0.113 | 0.113 | 0.228 | 0.228 | 99.44 | 0 | 0.038 | 0.038 | 95.87 | 0 | 0.048 | 0.048 | 95.232 | 0 | 0 | 0 | 94.915 | 96.279 | 84.792 | 80.301 | 123.913 | 93.13 | 72.957 | 266.325 | 0 | 4.625 | 4.625 | 4.625 | 0 | 4 |
| Belastingvorderingen
| 4.115 | 0 | 0 | 0 | 13.439 | 0 | 0 | 0 | 4.656 | 0 | 0 | 0 | 4.185 | 0 | 0 | 0 | 22.845 | 0 | 0 | 0 | 20.766 | 0 | 0 | 0 | 11.549 | 0 | 0 | 0 | 5.997 | 0 | 0 | 0 | 4.243 | 0 | 0 | 0 | 1.978 | 0 | 0 | 0 | 1.533 | 0 | 0 | 0 | 4.885 | 5.297 | 5.768 | 5.21 | 3.402 | 2.468 | 3.277 | 3.005 | 0.963 | 0 | 0 | 0 | 0 | -4 |
| Overige niet-vlottende activa
| 0.108 | -130.61 | -124.855 | -124.855 | 0.115 | -117.857 | -835.059 | -835.059 | 0.216 | -771.163 | -786.27 | -786.27 | 0.233 | -864.127 | -909.635 | -909.635 | 0.397 | -560.602 | -563.431 | -563.431 | 0.236 | -528.754 | -582.315 | -582.315 | 0.565 | -736.5 | -695.092 | -695.092 | 0.221 | -930.001 | -1,007.85 | -1,007.85 | 0.245 | -951.952 | -905.331 | -905.331 | 0.3 | -807.269 | -764.214 | -764.214 | 0.305 | -753.935 | -736.985 | -736.985 | 0.353 | 0.424 | 0.43 | 0.508 | 0.615 | 0.687 | 19.408 | 0.913 | 185.523 | 137.631 | 105.636 | 104.84 | 134.833 | 96.513 |
| Totaal niet-vlottende activa
| 134.833 | 130.61 | 124.855 | 124.855 | 131.411 | 117.857 | 835.059 | 835.059 | 776.006 | 771.163 | 786.27 | 786.27 | 888.58 | 864.127 | 909.635 | 909.635 | 583.667 | 560.602 | 563.431 | 563.431 | 549.756 | 528.754 | 582.315 | 582.315 | 748.342 | 736.5 | 695.092 | 695.092 | 936.219 | 930.001 | 1,007.85 | 1,007.85 | 956.554 | 951.952 | 905.331 | 905.331 | 809.547 | 807.269 | 764.214 | 764.214 | 755.773 | 753.935 | 736.985 | 736.985 | 642.4 | 649.893 | 647.555 | 661.826 | 749.61 | 664.314 | 427.293 | 317.247 | 203.746 | 159.491 | 144.578 | 138.141 | 158.171 | 117.095 |
| Totaal activa
| 283.34 | 283.34 | 287.33 | 287.33 | 1,133.861 | 1,133.861 | 982.775 | 982.775 | 906.605 | 906.605 | 917.83 | 917.83 | 1,077.846 | 1,057.782 | 1,038.535 | 1,038.535 | 705.323 | 705.323 | 653.501 | 653.501 | 621.128 | 598.731 | 852.718 | 852.718 | 974.213 | 974.213 | 920.934 | 920.934 | 1,157.632 | 1,157.632 | 1,087.744 | 1,087.744 | 996.507 | 996.507 | 987.035 | 987.035 | 853.007 | 853.007 | 825.955 | 825.955 | 799.742 | 799.742 | 785.72 | 785.72 | 678.801 | 689.437 | 696.979 | 745.092 | 815.442 | 704.135 | 458.254 | 353.412 | 219.486 | 163.27 | 148.709 | 142.302 | 163.652 | 122.25 |
| Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 1.892 | 1.892 | 0 | 0 | 23.621 | 2.483 | 0 | 0 | 11.197 | 11.197 | 0 | 0 | 16.684 | 16.684 | 0 | 0 | 9.297 | 9.297 | 0 | 0 | 10.229 | 10.229 | 0 | 0 | 14.089 | 14.089 | 0 | 0 | 17.143 | 17.143 | 0 | 0 | 8.77 | 8.77 | 0 | 0 | 17.677 | 9.142 | 0 | 0 | 16.316 | 16.316 | 0 | 0 | 12.776 | 10.209 | 9.863 | 9.081 | 9.355 | 9.779 | 5.046 | 4.054 | 3.26 | 0.421 | 0.407 | 0.376 | 0 | 0 |
| Kortlopende schulden
| 0.203 | 0 | 0 | 0 | 21.12 | 0 | 0 | 0 | 23.507 | 0 | 0 | 0 | 28.903 | 0 | 0 | 0 | 1.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.061 | 0 | 0 | 0 | 0.238 | 0 | 0 | 0 | 0.229 | 0.028 | 1.014 | 3.113 | 0.168 | 0.164 | 0.146 | 0.19 | 8.337 | 0 | 0 | 0 | 0 | 0.021 |
| 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 |
| Uitgestelde opbrengsten
| -0.203 | 0 | 0 | 0 | 37.132 | 0 | 0 | 0 | 84.474 | 0 | 0 | 0 | 50.75 | 0 | 0 | 0 | 67.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.131 | 0 | 0 | 0 | 7.625 | 0 | 0 | 0 | 52.008 | 53.492 | 53.05 | 46.649 | 37.204 | 31.019 | 28.3 | 3.47 | 2.385 | 0 | 0 | 0 | 0 | 0 |
| Overige kortlopende verplichtingen
| 25.652 | 25.652 | 26.951 | 26.951 | 954.189 | 1,033.579 | 0 | 0 | 2.386 | 110.367 | 0 | 0 | 13.194 | 92.847 | 0 | 0 | 4.294 | 73.915 | 0 | 0 | 119.162 | 65.343 | 0 | 0 | 57.617 | 205.534 | 0 | 0 | 156.141 | 156.141 | 0 | 0 | 89.872 | 89.872 | 0 | 0 | 48.519 | 66.246 | 0 | 0 | 48.328 | 56.191 | 0 | 0 | 1.718 | 1.731 | 2.198 | 2.808 | 2.004 | 1.622 | 0.856 | 16.093 | 0.69 | 7.72 | 6.796 | 7.422 | 8.892 | 8.476 |
| Totaal kortlopende verplichtingen
| 27.544 | 27.544 | 26.951 | 26.951 | 1,036.062 | 1,036.062 | 134.646 | 134.646 | 121.564 | 121.564 | 101.733 | 101.733 | 109.531 | 109.531 | 119.487 | 119.487 | 83.212 | 83.212 | 179.98 | 179.98 | 129.391 | 75.572 | 219.917 | 219.917 | 219.623 | 219.623 | 144.23 | 144.23 | 173.284 | 173.284 | 120.991 | 120.991 | 98.642 | 98.642 | 89.883 | 89.883 | 75.388 | 75.388 | 80.49 | 80.49 | 72.507 | 72.507 | 75.406 | 75.406 | 66.731 | 65.46 | 66.125 | 61.651 | 48.731 | 42.584 | 34.348 | 23.807 | 14.672 | 8.141 | 7.203 | 7.798 | 8.892 | 8.497 |
| Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 0.398 | 0 | 0 | 0 | 24.59 | 24.35 | 356.938 | 356.938 | 601.194 | 258.852 | 270.278 | 270.278 | 662.253 | 292.175 | 179.856 | 179.856 | 167.633 | 168.138 | 0.071 | 0.071 | 27.849 | 27.877 | 93.521 | 93.521 | 178.161 | 178.477 | 165.703 | 165.703 | 312.903 | 315.84 | 330.612 | 330.612 | 278.618 | 280.751 | 293.892 | 293.892 | 260.211 | 261.206 | 231.95 | 231.95 | 227.628 | 228.874 | 203.726 | 203.726 | 193.225 | 193.556 | 198.714 | 259.566 | 250.4 | 162.925 | 99.49 | 98.465 | 44.865 | 44.435 | 42.255 | 37.271 | 32.694 | 16.773 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 25.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.459 | 0 | 0 | 0 | 8.902 | 0 | 0 | 0 | 11.082 | 0 | 0 | 0 | 25.306 | 0 | 0 | 0 | 17.091 | 0 | 0 | 0 | 36.796 | 0 | 0 | 0 | 33.538 | 0 | 0 | 0 | 21.863 | 0 | 0 | 0 | 9.277 | 0 | 0 | 0 | 8.999 | 0 | 0 | 0 | 7.355 | 6.958 | 5.539 | 6.081 | 6.964 | 2.992 | 0.217 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 0.819 | 0 | 0 | 0 | -24.35 | -24.35 | -356.938 | -356.938 | 5.261 | -258.852 | -270.278 | -270.278 | 5.032 | -292.175 | -179.856 | -179.856 | 44.07 | -168.138 | -0.071 | -0.071 | 2.679 | -27.877 | -93.521 | -93.521 | 7.911 | -178.477 | -165.703 | -165.703 | 17.924 | -315.84 | -330.612 | -330.612 | 17.902 | -280.751 | -293.892 | -293.892 | 2.629 | -261.206 | -231.95 | -231.95 | 3.318 | -228.874 | -203.726 | -203.726 | 4.835 | 2.687 | 2.9 | 7.876 | 13.035 | 5.24 | 1.667 | 1.968 | 0.492 | 0 | 0 | 0 | 0 | 0 |
| Totaal niet-vlottende verplichtingen
| 1.217 | 0 | 0 | 0 | 34.13 | 24.35 | 356.938 | 356.938 | 615.357 | 258.852 | 270.278 | 270.278 | 678.367 | 292.175 | 179.856 | 179.856 | 237.009 | 168.138 | 0.071 | 0.071 | 47.619 | 27.877 | 93.521 | 93.521 | 222.868 | 178.477 | 165.703 | 165.703 | 364.365 | 315.84 | 330.612 | 330.612 | 318.383 | 280.751 | 293.892 | 293.892 | 272.117 | 261.206 | 231.95 | 231.95 | 239.945 | 228.874 | 203.726 | 203.726 | 205.415 | 203.201 | 207.153 | 273.523 | 270.399 | 171.157 | 101.374 | 100.433 | 45.411 | 44.435 | 42.255 | 37.271 | 32.694 | 16.773 |
| Totaal passiva
| 28.761 | 28.761 | 28.213 | 28.213 | 1,070.192 | 1,070.192 | 846.227 | 846.227 | 736.921 | 736.921 | 723.915 | 723.915 | 787.898 | 787.898 | 677.013 | 677.013 | 320.221 | 320.221 | 230.745 | 230.745 | 177.01 | 154.613 | 338.917 | 338.917 | 442.491 | 442.491 | 356.304 | 356.304 | 537.649 | 537.649 | 495.093 | 495.093 | 417.025 | 417.025 | 407.081 | 407.081 | 347.505 | 347.505 | 324.882 | 324.882 | 312.452 | 312.452 | 292.795 | 292.795 | 272.146 | 268.661 | 273.278 | 335.174 | 319.13 | 213.741 | 135.722 | 124.24 | 60.083 | 52.576 | 49.458 | 45.069 | 41.586 | 25.27 |
| Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 323.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 556.124 | 777.124 | 777.124 | 777.124 | 777.124 | 777.124 | 777.124 | 777.124 | 777.124 | 777.124 | 777.124 | 777.124 | 777.124 | 777.124 | 777.124 | 777.124 | 776.976 | 777.124 | 777.124 | 777.124 | 665.326 | 666.731 | 663.757 | 663.757 | 660.788 | 662.45 | 662.332 | 662.332 | 649.72 | 649.72 | 618.398 | 618.398 | 605.181 | 605.181 | 595.616 | 595.616 | 513.912 | 513.912 | 513.912 | 513.912 | 501.416 | 501.416 | 501.417 | 501.417 | 421.9 | 404.01 | 394.706 | 316.07 | 304.581 | 264.563 | 177.039 | 173.105 | 135.276 | 129.112 | 126.897 | 125.044 | 123.034 | 97.035 |
| Ingehouden winsten
| -199.225 | -199.225 | -194.402 | -194.402 | -628.746 | -628.746 | -567.785 | -567.785 | -530.5 | -530.5 | -520.49 | -520.49 | -436.861 | -443.567 | -322.734 | -322.734 | -299.835 | -299.835 | -260.773 | -260.773 | -206.962 | -206.962 | -122.532 | -122.532 | -102.205 | -102.205 | -79.616 | -79.616 | -4.799 | -4.799 | 5.038 | 5.038 | 4.992 | 4.992 | 20.69 | 20.69 | 37.508 | 37.508 | 35.588 | 35.588 | 31.691 | 31.691 | 39.677 | 39.677 | 30.259 | 46.98 | 37.596 | 42.671 | 68.247 | 63.847 | 40.924 | 20.835 | 12.35 | 1.174 | 0.287 | 0 | 0.003 | 0.008 |
| Overige gereserveerde algehele resultaten
| -102.32 | 0 | 0 | 0 | -112.19 | 0 | 0 | 0 | -116.281 | 0 | 0 | 0 | -89.505 | 0 | 0 | 0 | -92.039 | 0 | 0 | 0 | -14.246 | 0 | 0 | 0 | -26.861 | 0 | 0 | 0 | -24.938 | 0 | 0 | 0 | -30.691 | 0 | 0 | 0 | -45.918 | 0 | 0 | 0 | -45.817 | 0 | 0 | 0 | -45.504 | -30.214 | -8.601 | 50.428 | 122.687 | 161.984 | 104.569 | 35.232 | 11.777 | -19.592 | -27.933 | -27.811 | -0.971 | -0.063 |
| Overige totale aandeelhoudersvermogen
| -323.32 | -323.32 | -323.605 | -323.605 | 0 | -148.378 | -209.339 | -209.339 | 0 | -246.624 | -256.634 | -256.634 | 0 | -333.557 | -454.39 | -454.39 | 0 | -477.289 | -516.351 | -516.351 | 0 | -459.769 | -541.225 | -541.225 | 0 | -560.245 | -582.716 | -582.716 | 0 | -644.921 | -623.436 | -623.436 | 0 | -610.173 | -616.306 | -616.306 | 0 | -551.42 | -549.5 | -549.5 | 0 | -533.107 | -541.094 | -541.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.731 | 1.85 |
| Totaal eigen vermogen van aandeelhouders
| 254.579 | 254.579 | 259.117 | 259.117 | 36.188 | 148.378 | 209.339 | 209.339 | 130.343 | 246.624 | 256.634 | 256.634 | 250.758 | 333.557 | 454.39 | 454.39 | 385.102 | 477.289 | 516.351 | 516.351 | 444.118 | 459.769 | 541.225 | 541.225 | 531.722 | 560.245 | 582.716 | 582.716 | 619.983 | 644.921 | 623.436 | 623.436 | 579.482 | 610.173 | 616.306 | 616.306 | 505.502 | 551.42 | 549.5 | 549.5 | 487.29 | 533.107 | 541.094 | 541.094 | 406.655 | 420.776 | 423.701 | 409.169 | 495.515 | 490.394 | 322.532 | 229.172 | 159.403 | 110.694 | 99.251 | 97.233 | 122.066 | 96.98 |
| Totaal eigen vermogen
| 254.579 | 254.579 | 259.117 | 259.117 | 63.669 | 148.378 | 209.339 | 209.339 | 169.684 | 246.624 | 256.634 | 256.634 | 289.948 | 333.557 | 454.39 | 454.39 | 385.102 | 477.289 | 516.351 | 516.351 | 444.118 | 459.769 | 541.225 | 541.225 | 531.722 | 560.245 | 582.716 | 582.716 | 619.983 | 644.921 | 623.436 | 623.436 | 579.482 | 610.173 | 616.306 | 616.306 | 505.502 | 551.42 | 549.5 | 549.5 | 487.29 | 533.107 | 541.094 | 541.094 | 406.655 | 420.776 | 423.701 | 409.169 | 495.515 | 490.394 | 322.532 | 229.172 | 159.403 | 110.694 | 99.251 | 97.233 | 122.066 | 96.98 |
| Totaal passiva en aandeelhoudersvermogen
| 283.34 | 283.34 | 287.33 | 287.33 | 1,133.861 | 0 | 0 | 0 | 906.605 | 0 | 0 | 0 | 1,077.846 | 0 | 0 | 0 | 705.323 | 0 | 0 | 0 | 621.128 | 0 | 0 | 0 | 974.213 | 0 | 0 | 0 | 1,157.632 | 0 | 0 | 0 | 996.507 | 0 | 0 | 0 | 853.007 | 0 | 0 | 0 | 799.742 | 0 | 0 | 0 | 678.801 | 689.437 | 696.979 | 745.092 | 815.442 | 704.135 | 458.254 | 353.412 | 219.486 | 163.27 | 148.709 | 142.302 | 163.652 | 122.25 |