
BIOTON S.A.
WSE:BIO.WA
3.64 (PLN) • At close December 14, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) PLN.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2.739 | 6.963 | 0.623 | 3.888 | 2.509 | 3.883 | 2.818 | 1.095 | 4.706 | 9.339 | 17.215 | 7.712 | 9.031 | 8.857 | 11.387 | 4.653 | 9.534 | 22.239 | 5.911 | 7.676 | 8.555 | 7.177 | 8.083 | 7.13 | 7.725 | 7.745 | 17.898 | 4.904 | 31.036 | 38.687 | 42.497 | 46.009 | 51.363 | 88.587 | 40.448 | 44.985 | 24.872 | 32.54 | 34.647 | 38.739 | 35.371 | 34.477 | 33.722 | 33.785 | 38.865 | 28.099 | 25.954 | 36.183 | 37.167 | 42.085 | 86.695 | 17.667 | 40.754 | 24.334 | 15.784 | 41.312 | 45.329 | 58.621 | 84.318 | 72.904 | 99.277 | 55.651 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -0.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.163 | 0.061 | 0.89 | 0 | 0 | 0 | 0.756 | 0.05 | 0 | 0 | 5.417 | 19.199 | 0 | 0 | 12.141 | 10.852 | 0.491 | 11.201 | 11.88 | 11.638 | 0 | 14.412 | 15.287 | 11.06 | 14.828 | 28.125 | 23.692 | 24.266 | 25.422 | 17.984 | 19.631 | 15.581 | 14.319 |
Liquide middelen en kortetermijnbeleggingen
| 2.739 | 6.963 | 0.623 | 3.888 | 2.509 | 3.883 | 2.818 | 1.095 | 4.706 | 9.339 | 17.215 | 7.712 | 9.031 | 8.857 | 11.387 | 4.653 | 9.534 | 22.239 | 5.911 | 7.676 | 8.555 | 7.177 | 8.083 | 7.13 | 7.725 | 7.745 | 17.898 | 4.904 | 31.036 | 38.687 | 42.558 | 46.009 | 51.363 | 88.587 | 40.448 | 44.985 | 24.922 | 32.54 | 34.647 | 44.156 | 54.57 | 34.477 | 33.722 | 45.926 | 49.717 | 28.099 | 37.155 | 48.063 | 48.805 | 42.085 | 101.107 | 32.954 | 51.814 | 39.162 | 43.909 | 65.004 | 69.595 | 84.043 | 102.302 | 92.535 | 114.858 | 69.97 |
Nettovorderingen
| 35.832 | 34.714 | 0 | 9.095 | 22.092 | 36.47 | 46.361 | 40.407 | 32.711 | 25.193 | 36.27 | 22.619 | 25.028 | 35.868 | 41.447 | 31.278 | 35.97 | 34.252 | 34.551 | 30.345 | 54.174 | 37.401 | 49.429 | 52.806 | 39.515 | 50.129 | 64.768 | 156.918 | 76.741 | 99.087 | 85.305 | 83.894 | 65.448 | 74.861 | 123.061 | 117.063 | 120.913 | 112.59 | 162.881 | 131.445 | 155.045 | 118.116 | 161.64 | 85.79 | 124.774 | 96.28 | 136.558 | 94.633 | 148.762 | 101.848 | 0 | 0 | 0 | -12.05 | 0 | 0 | 0 | -20.925 | 0 | 0 | 0 | 0.712 |
Voorraad
| 95.467 | 107.287 | 121.421 | 122.562 | 118.362 | 117.918 | 113.12 | 119.605 | 122.409 | 110.024 | 115.696 | 120.554 | 115.421 | 124.755 | 113.318 | 111.196 | 98.662 | 88.879 | 99.423 | 89.9 | 81.858 | 78.723 | 83.406 | 75.139 | 74.618 | 76.751 | 89.485 | 92.935 | 110.698 | 104.628 | 120.335 | 133.799 | 129.265 | 116.791 | 114.893 | 119.214 | 111.596 | 104.967 | 109.114 | 111.609 | 94.083 | 87.191 | 85.778 | 86.418 | 76.828 | 64.943 | 73.987 | 73.013 | 82.351 | 84.203 | 88.661 | 95.018 | 93.034 | 95.287 | 102.563 | 108.236 | 103.816 | 98.387 | 106.741 | 108.538 | 111.15 | 111.857 |
Overige vlottende activa
| 0.044 | 5.032 | 28.702 | 17.729 | 5.555 | 8.206 | 2.716 | 33.268 | 7.015 | 7.537 | 1.92 | 5.9 | 7.853 | 4.871 | 3.952 | 12.337 | 7.612 | 4.78 | 4.276 | 13.213 | 6.244 | 8.984 | 2.33 | 14.629 | 9.156 | 15.027 | 6.109 | 111.423 | 5.417 | 15.537 | 7.994 | 8.112 | 87.174 | 90.953 | 35.671 | 34.152 | 32.682 | 54.634 | 25.323 | 54.741 | 44.725 | 60.805 | 82.302 | 116.205 | 28.911 | 52.988 | 27.006 | 141.767 | 28.256 | 157.76 | 147.911 | 228.784 | 228.299 | 271.111 | 289.532 | 263.894 | 245.146 | 277.13 | 135.777 | 148.381 | 259.521 | 262.938 |
Totaal vlottende activa
| 134.082 | 153.996 | 150.746 | 153.274 | 145.715 | 166.757 | 164.946 | 163.541 | 164.012 | 153.071 | 171.101 | 153.5 | 153.716 | 174.727 | 167.765 | 150.097 | 147.817 | 151.288 | 141.668 | 141.134 | 147.923 | 137.253 | 143.248 | 142.763 | 126.659 | 150.684 | 175.414 | 260.837 | 223.892 | 252.081 | 256.192 | 271.814 | 323.334 | 365.512 | 314.073 | 315.414 | 290.113 | 305.635 | 331.965 | 337.268 | 329.224 | 317.386 | 363.442 | 322.7 | 269.378 | 243.083 | 263.505 | 262.843 | 296.536 | 284.048 | 337.679 | 356.756 | 373.147 | 393.441 | 436.004 | 437.134 | 418.557 | 438.635 | 344.82 | 349.454 | 485.529 | 445.584 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 298.103 | 302.322 | 299.605 | 306.537 | 310.619 | 286.206 | 286.255 | 281.684 | 287.635 | 285.012 | 294.28 | 291.174 | 299.845 | 298.318 | 308.58 | 306.624 | 312.693 | 310.296 | 317.436 | 321.341 | 325.384 | 328.393 | 331.372 | 333.799 | 337.079 | 336.35 | 337.884 | 337.024 | 340.293 | 341.916 | 344.063 | 342.448 | 343.007 | 344.354 | 375.116 | 376.417 | 378.016 | 381.345 | 399.633 | 400.794 | 406.088 | 407.953 | 407.37 | 410.99 | 462.029 | 462.192 | 459.307 | 460.789 | 457.686 | 446.49 | 449.687 | 448.356 | 431.045 | 424.375 | 436.879 | 398.928 | 390.343 | 392.238 | 398.932 | 409.093 | 398.057 | 427.135 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.534 | 25.534 | 55.534 | 55.534 | 55.534 | 55.534 | 55.534 | 55.534 | 55.534 | 55.534 | 55.534 | 55.534 | 55.534 | 55.534 | 55.534 | 55.534 | 56.723 | 56.72 | 56.735 | 56.639 | 56.573 | 56.494 | 69.697 | 69.69 | 69.821 | 69.889 | 69.869 | 69.813 | 70.526 | 0 | 70.513 | 70.554 | 11.486 | 11.256 | 11.283 | 11.319 | 10.243 | 1.76 | 1.548 | 1.582 |
Immateriële activa
| 336.438 | 337.731 | 339.928 | 221.57 | 340.42 | 368.979 | 370.649 | 372.356 | 362.403 | 368.15 | 364.3 | 371.01 | 365.814 | 367.589 | 364.008 | 371.451 | 370.458 | 375.554 | 385.339 | 386.289 | 383.774 | 394.691 | 382.981 | 375.168 | 476.916 | 349.39 | 364.426 | 354.107 | 429.059 | 420.983 | 421.17 | 420.096 | 427.545 | 438.194 | 425.196 | 430.645 | 420.571 | 425.528 | 1,134.576 | 1,126.773 | 1,122.961 | 1,107.8 | 1,083.594 | 1,058.109 | 1,052.979 | 1,050.667 | 1,066.885 | 1,089.175 | 1,066.823 | 1,043.137 | 1,062.017 | 0 | 1,028.316 | 1,057.933 | 765.013 | 677.026 | 680.018 | 688.285 | 691.152 | 742.083 | 658.356 | 667.868 |
Goodwill en immateriële activa
| 336.438 | 337.731 | 339.928 | 221.57 | 340.42 | 368.979 | 370.649 | 372.356 | 362.403 | 368.15 | 364.3 | 371.01 | 365.814 | 367.589 | 364.008 | 371.451 | 370.458 | 375.554 | 385.339 | 386.289 | 383.774 | 394.691 | 408.515 | 400.702 | 532.45 | 404.924 | 419.96 | 409.641 | 484.593 | 476.517 | 476.704 | 475.63 | 483.079 | 493.728 | 480.73 | 486.179 | 476.105 | 481.062 | 1,191.299 | 1,183.493 | 1,179.696 | 1,164.439 | 1,140.167 | 1,114.603 | 1,122.676 | 1,120.357 | 1,136.706 | 1,159.064 | 1,136.692 | 1,112.95 | 1,132.543 | 1,161.631 | 1,098.829 | 1,128.487 | 776.499 | 688.282 | 691.301 | 699.604 | 701.395 | 743.843 | 659.904 | 669.45 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -28.584 | 0 | 0 | 0 | 1.357 | 1.357 | 1.357 | 1.357 | 2.143 | 1.357 | 1.357 | 1.357 | 2.43 | 0 | 2.618 | 0 | 1.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.051 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | -0.039 | 0.01 | 5.401 | -5.347 | -19.128 | 0.066 | 0.062 | -12.079 | -10.768 | 0.07 | -11.117 | -11.476 | -10.704 | 0.067 | -13.924 | -13.506 | 32.036 | -13.269 | 28.982 | -19.646 | -20.323 | -21.496 | 13.699 | -9.767 | -10.172 | -11.525 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 28.584 | 1.012 | 0.899 | 1.409 | 2.228 | 12.247 | 12.173 | 21.126 | 22.411 | 23.482 | 24.488 | 25.298 | 27.541 | 33.09 | 33.579 | 31.651 | 31.859 | 29.031 | 27.907 | 35.275 | 28.628 | 2.166 | 1.346 | 21.611 | 22.092 | 25.361 | 24.626 | 29.881 | 32.267 | 26.427 | 27.393 | 26.177 | 27.032 | 28.718 | 28.861 | 29.097 | 26.294 | 25.156 | 23.606 | 23.036 | 22.974 | 24.095 | 28.18 | 29.802 | 29.565 | 44.797 | 44.255 | 41.482 | 52.786 | 47.662 | 48.282 | 47.171 | 46.171 | 48.258 | 49.804 | 58.978 | 58.187 |
Overige niet-vlottende activa
| 0.125 | 0.089 | 0.139 | 117.676 | 0.24 | 0.282 | 0.336 | 0.393 | 0.451 | 0.508 | 0.566 | 0.555 | 0.722 | 0.001 | 0.862 | 0.937 | 0.988 | -0.002 | 2.524 | -0.001 | 1.869 | -12.719 | 2.013 | 1.997 | 2.251 | 89.44 | 136.225 | 135.81 | 47.477 | 49.367 | 52.652 | 53.721 | 56.691 | 59.326 | 54.307 | 55.9 | 52.842 | 54.969 | 53.927 | 58.796 | 61.622 | 37.757 | 35.837 | 45.613 | 53.535 | 42.122 | 53.929 | 56.059 | 55.01 | 42.204 | 56.473 | 63.937 | 53.191 | 38.729 | 38.79 | 32.862 | 25.276 | 26.51 | 20.18 | 22.034 | 17.246 | 15.973 |
Totaal niet-vlottende activa
| 634.666 | 640.142 | 639.672 | 645.783 | 651.279 | 655.467 | 658.252 | 655.332 | 651.898 | 657.255 | 672.75 | 676.269 | 688.864 | 690.462 | 698.289 | 704.857 | 710.794 | 715.819 | 738.389 | 743.826 | 742.678 | 744.164 | 770.931 | 764.405 | 907.055 | 859.342 | 896.235 | 883.821 | 893.974 | 889.892 | 898.729 | 896.435 | 912.668 | 929.675 | 936.59 | 945.899 | 933.101 | 944.418 | 1,678.978 | 1,666.597 | 1,657.375 | 1,636.509 | 1,608.592 | 1,582.733 | 1,650.508 | 1,647.715 | 1,662.92 | 1,692.616 | 1,668.486 | 1,631.276 | 1,669.576 | 1,704.673 | 1,656.583 | 1,631.108 | 1,328.812 | 1,148.708 | 1,133.768 | 1,143.027 | 1,182.464 | 1,215.007 | 1,124.013 | 1,159.22 |
Totaal activa
| 768.748 | 794.138 | 790.419 | 799.057 | 796.994 | 822.224 | 823.197 | 818.873 | 815.91 | 810.326 | 843.851 | 829.769 | 842.58 | 865.189 | 866.053 | 854.954 | 858.611 | 867.107 | 880.057 | 884.96 | 890.602 | 881.417 | 914.179 | 907.168 | 1,033.714 | 1,010.026 | 1,071.649 | 1,144.658 | 1,117.866 | 1,141.973 | 1,154.921 | 1,168.249 | 1,236.002 | 1,295.187 | 1,250.663 | 1,261.313 | 1,223.214 | 1,250.053 | 2,010.943 | 2,003.865 | 1,986.599 | 1,953.895 | 1,972.034 | 1,905.433 | 1,919.886 | 1,890.798 | 1,926.425 | 1,955.459 | 1,965.022 | 1,915.324 | 2,007.255 | 2,061.429 | 2,029.73 | 2,024.549 | 1,764.816 | 1,585.842 | 1,552.325 | 1,581.662 | 1,527.284 | 1,564.461 | 1,609.542 | 1,604.804 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 46.538 | 53.044 | 62.904 | 43.167 | 52.277 | 33.074 | 50.746 | 24.579 | 39.289 | 24.573 | 34.693 | 24.726 | 35.898 | 16.848 | 31.682 | 21.337 | 48.899 | 33.32 | 72.819 | 30.706 | 71.706 | 59.121 | 68.375 | 42.447 | 49.69 | 41.83 | 37.885 | 40.357 | 50.058 | 38.532 | 64.629 | 56.807 | 64.347 | 72.494 | 90.24 | 83.654 | 92.985 | 83.271 | 108.521 | 103.105 | 106.487 | 83.082 | 124.259 | 76.947 | 102.386 | 69.795 | 106.735 | 59.78 | 190.656 | 65.191 | 182.067 | 210.211 | 167.443 | 77.155 | 142.063 | 138.643 | 134.046 | 121.325 | 102.711 | 134.92 | 135.719 | 133.082 |
Kortlopende schulden
| 36.928 | 42.87 | 43.321 | 47.17 | 51.023 | 56.016 | 60.25 | 61.744 | 58.184 | 57.737 | 66.503 | 68.659 | 72.007 | 80.617 | 72.448 | 59.506 | 69.653 | 71.28 | 36.728 | 34.693 | 50.723 | 79.615 | 77.472 | 85.421 | 77.063 | 93.914 | 105.729 | 162.997 | 161.642 | 174.832 | 130.607 | 176.45 | 160.26 | 186.249 | 160.701 | 148.444 | 154.353 | 167.248 | 65.773 | 110.349 | 97.858 | 103.54 | 122.452 | 115.017 | 121.919 | 114.453 | 99.627 | 215.925 | 213.533 | 209.922 | 232.709 | 91.473 | 110.591 | 137.503 | 105.879 | 97.3 | 59.83 | 66.318 | 72.557 | 95.142 | 209.662 | 232.353 |
Belastingschulden
| 0 | 0.03 | 0.166 | 6.772 | 0 | 5.966 | 0.135 | 5.08 | 0.05 | 3.209 | 0.057 | 4.373 | 0 | 5.745 | 0 | 8.424 | 0.005 | 8.62 | 0 | 9.605 | 0.126 | 6.759 | 0.089 | 0.051 | 0.214 | 4.651 | 0.23 | 5.333 | 1.082 | 6.377 | 0.946 | 7.095 | 1.258 | 5.888 | 0.789 | 7.588 | 1.626 | 7.042 | 15.827 | 22.24 | 14.177 | 19.161 | 11.863 | 18.038 | 10.123 | 15.193 | 8.643 | 13.576 | 8.583 | 11.657 | 8.071 | 6.665 | 5.853 | 4.209 | 5.359 | 4.514 | 4.889 | 4.068 | 6.025 | 5.572 | 3.793 | 4.7 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 65.083 | 0 | 23.787 | 0 | 40.754 | 0 | 42.628 | 0 | 59.513 | 43.636 | 52.722 | 0.005 | 50.631 | 0 | 61.323 | 0.126 | 54.173 | 0.089 | 0.051 | 0.214 | 34.159 | 0.23 | 29.747 | 1.082 | 43.604 | 0.946 | 38.635 | 1.258 | 95.726 | 0.789 | 36.093 | 1.626 | 30.479 | 15.827 | 46.675 | 14.177 | 49.609 | 11.863 | 57.149 | 10.123 | 43.231 | 8.643 | 156.613 | 8.583 | 131.82 | 8.071 | 6.665 | 5.853 | 4.209 | 5.359 | 4.514 | 4.889 | 4.068 | 6.025 | 5.572 | 3.793 | 4.7 |
Overige kortlopende verplichtingen
| 42.173 | 47.174 | 37.493 | 50.221 | 45.334 | 21.869 | 51.905 | 12.883 | 51.344 | 14.781 | 67.145 | 9.646 | 44.808 | 18.975 | 43.634 | 45.205 | 40.232 | 21.871 | 47.296 | 49.255 | 46.148 | 51.205 | 33.899 | 35.335 | 14.175 | 33.753 | 17.949 | 4.075 | 21.216 | 27.386 | 26.446 | -2.651 | 79.691 | 78.002 | 22.253 | -5.114 | 13.346 | 18.856 | 16.024 | -16.202 | 25.07 | 31.769 | 37.988 | -10.984 | 19.451 | -9.943 | 20.775 | 151.002 | 22.921 | 125.491 | 27.239 | 29.231 | 27.854 | 146.413 | 29.125 | 29.784 | 28.399 | 29.8 | 55.662 | 68.994 | 122.399 | 59.526 |
Totaal kortlopende verplichtingen
| 125.639 | 143.118 | 143.884 | 147.33 | 148.634 | 165.59 | 163.036 | 153.266 | 148.867 | 141.054 | 168.398 | 150.032 | 152.713 | 164.908 | 147.764 | 134.472 | 158.794 | 157.346 | 156.843 | 158.689 | 168.829 | 196.7 | 179.924 | 163.254 | 146.042 | 174.148 | 162.023 | 242.509 | 235.08 | 258.511 | 223.574 | 276.336 | 305.556 | 342.633 | 274.772 | 270.665 | 262.31 | 276.417 | 206.145 | 266.167 | 243.592 | 237.552 | 296.562 | 256.167 | 253.879 | 232.729 | 235.78 | 440.283 | 435.693 | 412.261 | 450.086 | 337.58 | 311.741 | 365.28 | 282.426 | 270.241 | 227.164 | 221.511 | 236.955 | 304.628 | 471.573 | 429.661 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 12.854 | 13.698 | 8.728 | 9.456 | 10.843 | 12.677 | 14.847 | 15.002 | 17.283 | 18.655 | 20.439 | 21.98 | 23.523 | 29.458 | 46.355 | 52.375 | 34.696 | 38.821 | 69.712 | 74.402 | 79.8 | 47.823 | 57.371 | 60.76 | 65.664 | 17.721 | 30.704 | 21.037 | 22.5 | 23.431 | 70.77 | 27.034 | 44.556 | 47.509 | 53.778 | 55.933 | 61.682 | 59.028 | 144.213 | 92.692 | 91.709 | 97.775 | 85.282 | 93.481 | 113.284 | 112.185 | 134.457 | 18.474 | 15.962 | 16.664 | -124.423 | 140.026 | 138.928 | 126.056 | 122.349 | 111.057 | 112.075 | 115.499 | 106.668 | 20.035 | 18.605 | 20.478 |
Uitgestelde opbrengsten niet-vlottend
| 33.14 | 33.877 | 34.609 | 20.578 | 29.081 | 29.814 | 30.546 | 31.279 | 32.012 | 32.745 | 33.479 | 34.212 | 34.946 | 36.257 | 36.99 | 37.724 | 38.457 | 39.191 | 39.924 | 40.658 | 41.391 | 42.125 | 42.858 | 43.592 | 56.405 | 57.38 | 19.654 | 19.842 | 20.03 | 20.139 | 19.826 | 20.015 | 20.203 | 20.391 | 20.579 | 20.767 | 20.955 | 21.143 | 21.331 | 21.519 | 21.707 | 21.895 | 22.083 | 22.272 | 22.892 | 22.957 | 23.285 | 23.424 | 23.318 | 23.53 | 23.743 | 23.956 | 26.057 | 24.379 | 27.133 | 27.173 | 27.422 | 27.135 | 27.189 | 27.125 | 22.908 | 26.961 |
Uitgestelde belastingverplichtingen niet-vlottend
| 7.308 | 7.839 | 3.346 | 3.67 | 3.791 | 4.364 | 1.47 | 1.47 | 1.47 | 32.498 | 0 | 0 | 0 | 1.486 | 1.762 | 1.762 | 1.762 | 1.762 | 0.162 | 0.162 | 0.162 | 0.162 | 0.162 | 0.162 | 16.746 | 33.012 | 37.821 | 37.821 | 52.704 | 51.494 | 52.416 | 52.914 | 54.309 | 55.574 | 61.47 | 62.064 | 59.547 | 60.53 | 117.345 | 114.813 | 117.139 | 112.204 | 109.663 | 106.55 | 104.262 | 102.26 | 103.797 | 88.517 | 88.327 | 86.215 | 87.399 | 89.831 | 87.377 | 91.249 | 45.17 | 39.383 | 40.332 | 41.082 | 38.502 | 45.224 | 42.09 | 41.822 |
Overige niet-vlottende verplichtingen
| 4.964 | 5.058 | 4.633 | 4.702 | 3.282 | 3.421 | 10.342 | 41.621 | 10.341 | 44.557 | 11.827 | 46.04 | 11.827 | 46.598 | 10.343 | 48.065 | 10.342 | 49.533 | 12.568 | 12.568 | 12.579 | 12.608 | 12.764 | 12.814 | 12.869 | 14.972 | 14.848 | 14.84 | 14.92 | 86.777 | 34.939 | 15.288 | 35.604 | 70.829 | 41.127 | 41.544 | 41.245 | 107.969 | 179.941 | 41.279 | 41.477 | 172.991 | 168.955 | 35.783 | 163.812 | 160.771 | 148.942 | 130.952 | 151.391 | 40.021 | -111.142 | 35.376 | 29.778 | 32.711 | 7.569 | 7.052 | 6.704 | 6.555 | 6.096 | 6.312 | 5.811 | 5.924 |
Totaal niet-vlottende verplichtingen
| 58.266 | 60.472 | 51.316 | 38.406 | 46.997 | 50.276 | 57.205 | 58.093 | 61.106 | 63.212 | 65.745 | 68.02 | 70.296 | 77.542 | 95.45 | 102.202 | 85.257 | 90.116 | 122.366 | 127.79 | 133.932 | 102.718 | 113.155 | 117.328 | 151.684 | 123.085 | 103.027 | 93.54 | 110.154 | 110.208 | 158.125 | 115.251 | 134.469 | 138.729 | 156.375 | 159.541 | 162.474 | 166.997 | 324.154 | 270.303 | 272.032 | 270.766 | 254.237 | 258.086 | 277.096 | 272.956 | 283.399 | 149.426 | 167.353 | 166.43 | 167.745 | 289.189 | 282.14 | 274.395 | 202.221 | 184.665 | 186.533 | 190.271 | 178.455 | 98.696 | 89.414 | 95.185 |
Totaal passiva
| 183.905 | 203.59 | 195.2 | 200.5 | 195.631 | 215.866 | 220.241 | 211.359 | 209.973 | 204.266 | 234.143 | 218.052 | 223.009 | 242.45 | 243.214 | 236.674 | 244.051 | 247.462 | 279.209 | 286.479 | 302.761 | 299.418 | 293.079 | 280.582 | 297.726 | 297.233 | 265.05 | 336.049 | 345.234 | 368.719 | 381.699 | 391.587 | 440.025 | 481.362 | 431.147 | 430.206 | 424.784 | 443.414 | 530.299 | 536.47 | 515.624 | 508.318 | 550.799 | 514.253 | 530.975 | 505.685 | 519.179 | 589.709 | 603.046 | 578.691 | 617.831 | 626.769 | 593.881 | 639.675 | 484.647 | 454.906 | 413.697 | 411.782 | 415.41 | 403.324 | 560.987 | 524.846 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 86.53 | 86.454 | 86.31 | 86.464 | 86.475 | 86.744 | 86.649 | 86.635 | 86.6 | 86.83 | 86.777 | 86.831 | 86.812 | 348.071 | 348.045 | 349.157 | 347.992 | 348.782 | 348.74 | 348.755 | 344.915 | 339.787 | 340.074 | 327.806 | 324.936 | 319.294 | 317.155 | 302.719 | 294.941 | 312.775 | 303.693 | 341.105 | 331.208 | 298.609 | 303.107 | 302.205 | 316.698 | 200.682 | 221.625 | 215.983 | 373.544 | 208.479 | 219.199 | 183.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.284 | 1,717.283 | 1,677.357 | 1,677.357 | 1,677.357 | 1,337.116 | 1,277.871 | 1,357.281 | 1,325.7 | 1,148.166 | 1,095.97 | 1,075.97 | 1,075.97 | 1,075.97 | 1,058.075 | 1,058.075 | 1,058.075 |
Ingehouden winsten
| -1,102.993 | -1,097.184 | -1,092.73 | -1,089.358 | -1,086.565 | -1,081.527 | -1,085.004 | -1,080.591 | -1,082.014 | -1,081.88 | -1,077.963 | -1,076.048 | -1,068.209 | -1,065.076 | -1,064.746 | -1,069.358 | -1,073.024 | -1,067.958 | -1,086.271 | -1,088.664 | -1,098.193 | -1,104.175 | -1,065.308 | -1,059.864 | -950.447 | -977.482 | -879.138 | -876.841 | -919.252 | -921.441 | -926.868 | -925.4 | -920.046 | -909.27 | -886.573 | -883.716 | -879.438 | -880.703 | -349.05 | -357.038 | -241.425 | -243.207 | -244.882 | -247.146 | -258.258 | -253.205 | -247.552 | -246.179 | -289.002 | -288.437 | -269.415 | -256.137 | -216.007 | -268.451 | -212.821 | -223.916 | -68.034 | -51.834 | -135.546 | -126.813 | -561.33 | -540.226 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | -86.499 | -86.487 | -86.53 | -86.454 | -86.31 | -86.464 | -86.475 | -86.744 | -86.649 | -86.635 | -86.6 | -86.83 | -86.777 | -86.831 | -86.812 | -348.071 | -348.045 | -349.157 | -347.992 | -348.782 | -348.74 | -348.755 | -344.915 | -339.787 | -340.074 | -327.806 | -324.936 | -319.294 | -317.155 | -302.719 | -294.941 | -312.775 | -303.693 | -341.105 | -331.208 | -298.609 | -303.107 | -302.205 | -316.698 | -200.682 | -221.625 | -215.983 | -373.544 | -208.479 | -219.199 | -183.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -29.448 | -29.552 | -29.335 | 57.13 | 57.131 | 57.131 | 57.13 | 57.131 | 57.131 | 59.053 | 57.131 | 57.13 | 57.131 | 75.356 | 57.131 | 57.131 | 57.131 | 57.131 | 317.906 | 317.906 | 317.907 | 317.906 | 317.906 | 317.906 | 317.906 | 317.906 | 317.906 | 317.906 | 317.906 | 366.32 | 317.906 | 317.906 | 317.906 | 22.965 | 317.906 | 317.906 | 317.906 | 317.906 | 317.906 | 317.906 | 203.265 | 203.265 | 57.13 | -386.12 | -374.836 | 208.541 | -359.596 | -380.764 | -308.829 | -144.907 | 164.335 | 250.539 | 118.257 | 137.777 | 265.566 | 190.648 | 59.737 | 68.841 | 93.807 | 138.577 | 475.956 | 518.963 |
Totaal eigen vermogen van aandeelhouders
| 584.843 | 590.548 | 595.219 | 598.557 | 601.363 | 606.358 | 602.956 | 607.514 | 605.937 | 606.06 | 609.708 | 611.717 | 619.571 | 622.739 | 622.839 | 618.28 | 614.56 | 619.645 | 600.848 | 598.481 | 587.841 | 581.999 | 621.1 | 626.586 | 735.988 | 712.793 | 816.265 | 818.275 | 788.132 | 788.813 | 789.028 | 792.635 | 812.425 | 830.979 | 835.842 | 847.781 | 814.647 | 823.279 | 1,387.531 | 1,375.045 | 1,376.919 | 1,360.644 | 1,328.85 | 1,305.643 | 1,300.173 | 1,299.076 | 1,318.614 | 1,269.613 | 1,262.995 | 1,244.013 | 1,232.036 | 1,272.273 | 1,259.531 | 1,197.057 | 1,200.911 | 1,062.702 | 1,067.673 | 1,093.704 | 1,034.231 | 1,069.839 | 972.701 | 1,004.06 |
Totaal eigen vermogen
| 584.843 | 590.548 | 595.219 | 598.557 | 601.363 | 606.358 | 602.956 | 607.514 | 605.937 | 606.06 | 609.708 | 611.717 | 619.571 | 622.739 | 622.839 | 618.28 | 614.56 | 619.645 | 600.848 | 598.481 | 587.841 | 581.999 | 621.1 | 626.586 | 735.988 | 712.793 | 806.599 | 808.609 | 772.632 | 773.254 | 773.222 | 776.662 | 795.977 | 813.825 | 819.516 | 831.107 | 798.43 | 806.639 | 1,480.644 | 1,467.395 | 1,470.975 | 1,445.577 | 1,421.235 | 1,391.18 | 1,388.911 | 1,385.113 | 1,407.246 | 1,365.75 | 1,361.976 | 1,336.633 | 1,389.424 | 1,434.66 | 1,435.849 | 1,384.874 | 1,280.169 | 1,130.936 | 1,138.628 | 1,169.88 | 1,111.874 | 1,161.137 | 1,048.555 | 1,079.958 |
Totaal passiva en aandeelhoudersvermogen
| 768.748 | 794.138 | 790.419 | 799.057 | 796.994 | 822.224 | 823.197 | 818.873 | 815.91 | 810.326 | 843.851 | 829.769 | 842.58 | 865.189 | 866.053 | 854.954 | 858.611 | 867.107 | 880.057 | 884.96 | 890.602 | 881.417 | 914.179 | 907.168 | 1,033.714 | 1,010.026 | 1,071.649 | 1,144.658 | 1,117.866 | 1,141.973 | 1,154.921 | 1,168.249 | 1,236.002 | 1,295.187 | 1,250.663 | 1,261.313 | 1,223.214 | 1,250.053 | 2,010.943 | 2,003.865 | 1,986.599 | 1,953.895 | 1,972.034 | 1,905.433 | 1,919.886 | 1,890.798 | 1,926.425 | 1,955.459 | 1,965.022 | 1,915.324 | 2,007.255 | 2,061.429 | 2,029.73 | 2,024.549 | 1,764.816 | 1,585.842 | 1,552.325 | 1,581.662 | 1,527.284 | 1,564.461 | 1,609.542 | 1,604.804 |