BW Offshore Limited
OSE:BWO.OL
22.14 (NOK) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NOK.
| 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
| 448 | 401.4 | 360 | 246.4 | 224.1 | 289.4 | 229.4 | 277.7 | 251.5 | 267.5 | 266.7 | 243.4 | 202.6 | 209.7 | 139.6 | 141.7 | 206 | 171.8 | 244.3 | 85.4 | 265.2 | 177 | 141 | 145.4 | 145 | 162.7 | 144.2 | 148.6 | 149 | 379.1 | 106.9 | 113.1 | 141.8 | 109.9 | 119.9 | 89.1 | 192.1 | 151.3 | 215.4 | 184.3 | 196.2 | 181.8 | 135.5 | 112.2 | 123.8 | 102 | 101.9 | 87.9 | 109 | 81.7 | 243.6 | 155.3 | 233.9 | 344.1 | 228.2 | 76.9 | 81.3 | 195 | 68 |
| Kortetermijnbeleggingen
| -28.9 | 0 | -37.7 | 0 | -36.6 | 0 | 0 | 0 | 0 | 0 | -3.2 | 0 | -4.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0 | 45.6 | 0 | 0 | 0 | 99.2 | 130.1 | 130.2 | 163.3 |
| Liquide middelen en kortetermijnbeleggingen
| 448 | 401.4 | 360 | 246.4 | 224.1 | 289.4 | 229.4 | 277.7 | 251.5 | 267.5 | 266.7 | 243.4 | 202.6 | 209.7 | 139.6 | 141.7 | 206 | 171.8 | 244.3 | 85.4 | 265.2 | 177 | 141 | 145.4 | 145 | 162.7 | 144.2 | 148.6 | 149 | 379.1 | 106.9 | 113.1 | 141.8 | 109.9 | 119.9 | 89.1 | 192.1 | 151.3 | 215.4 | 184.3 | 196.2 | 181.8 | 135.5 | 112.2 | 123.8 | 102 | 101.9 | 87.9 | 109 | 81.7 | 243.6 | 155.3 | 233.9 | 344.1 | 228.2 | 76.9 | 81.3 | 195 | 68 |
| Nettovorderingen
| 0 | 174 | 111.4 | 282.6 | 257.4 | 293.3 | 258.6 | 197.5 | 192.4 | 197.5 | 250 | 247.3 | 256.4 | 250.5 | 172.3 | 185.3 | 187.7 | 209.7 | 155.9 | 198.7 | 205.6 | 247.9 | 256 | 160.1 | 175.2 | 171.3 | 208.5 | 2.2 | 175.3 | 172.2 | 163.4 | 344.2 | 366.2 | 404.3 | 217.3 | 409.5 | 353.2 | 319.6 | 227.2 | 289.7 | 282.6 | 273.4 | 195.1 | 265.4 | 251.4 | 232.8 | 0 | 0 | 0 | 290.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Voorraad
| 3.7 | 3.7 | 3.7 | 3.7 | 3.8 | 6.7 | 6.7 | 6.7 | 19.3 | 25.6 | 25.7 | 31.5 | 31.8 | 34.4 | 34.5 | 55.4 | 51.1 | 50.7 | 62.6 | 11.5 | 56.7 | 56.3 | 63.8 | 46.5 | 44.4 | 37.1 | 31.8 | 30.5 | 26.2 | 20.5 | 13.9 | 12.6 | 10 | 8 | 6.7 | 5.8 | 6.5 | 6.6 | 6.6 | 3.9 | 4.5 | 6.4 | 6.7 | 4.8 | 6.5 | 8.3 | 8.9 | 5.5 | 6.4 | 7.2 | 5.3 | 6 | 7.9 | 8.1 | 9 | 4.4 | 8.2 | 11 | 10.7 |
| Overige vlottende activa
| 0 | 7.2 | 42.7 | 0.6 | 16.7 | 8.2 | 298 | 5 | 193 | 133.3 | 463.7 | 1.1 | 258.3 | 17.5 | 54.8 | 0.9 | 188.2 | 0.8 | 264.7 | 43.2 | 230.9 | 272 | 4 | 160.5 | 175.7 | 173.8 | 247.8 | 169 | 176.1 | 172.5 | 475.8 | 346.4 | 368.1 | 405.9 | 473.3 | 409.5 | 353.2 | 319.6 | 330.5 | 292.8 | 283.2 | 273.7 | 301.7 | 265.5 | 251.4 | 232.8 | 228.5 | 259.9 | 306.8 | 22.8 | 358.1 | 205.8 | 186.6 | 157 | 145.6 | 607.9 | 186.2 | 176.3 | 180 |
| Totaal vlottende activa
| 632.9 | 586.3 | 518.8 | 533.3 | 502 | 597.6 | 534.1 | 486.9 | 463.8 | 623.9 | 756.1 | 523.3 | 492.7 | 512.1 | 401.2 | 383.3 | 445.3 | 433 | 571.6 | 140.1 | 552.8 | 505.3 | 464.8 | 352.4 | 365.1 | 373.6 | 423.8 | 350.3 | 351.3 | 572.1 | 596.6 | 472.1 | 519.9 | 523.8 | 599.9 | 504.4 | 551.8 | 477.5 | 552.5 | 481 | 483.9 | 461.9 | 443.9 | 382.5 | 381.7 | 343.1 | 339.3 | 353.3 | 422.2 | 401.9 | 607 | 367.1 | 428.4 | 509.2 | 382.8 | 689.2 | 275.7 | 382.3 | 258.7 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 2,995.7 | 2,917.7 | 2,850.1 | 2,680.9 | 2,543 | 2,405.3 | 2,423.9 | 2,221.4 | 2,063.7 | 1,944.9 | 1,872.5 | 1,852.9 | 1,847.9 | 1,861.2 | 1,915.7 | 2,020.9 | 2,074 | 2,128.6 | 2,631.2 | 367.7 | 2,758.6 | 2,779.8 | 2,846.9 | 2,920.1 | 2,904.1 | 2,897.8 | 2,885.7 | 2,799.3 | 2,678.5 | 2,647.8 | 2,649.7 | 2,853.3 | 2,793.6 | 2,734.8 | 2,706.1 | 2,779.3 | 2,769.4 | 2,717.2 | 2,759.9 | 2,705.7 | 2,577.2 | 2,592.5 | 2,550.5 | 2,584.2 | 2,617.5 | 2,663.2 | 2,708.3 | 2,642.4 | 2,685.5 | 2,676.1 | 1.2 | 2,929.3 | 2,878.5 | 2,839.5 | 5 | 1,317.6 | 1,267.1 | 1,243.7 | 1,227.8 |
| Goodwill
| 27.4 | 0 | 28.2 | 0 | 27.9 | 0 | 27.4 | 0 | 26.8 | 0 | 28.7 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186.9 | 0 | 0 | 0 | 186.9 | 0 | 0 | 0 | 186.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 270.6 |
| Immateriële activa
| 56.6 | 85.2 | 59.6 | 83.8 | 59.6 | 87.9 | 60.6 | 0 | 63 | 96.2 | 71 | 103.1 | 76.9 | 91.8 | 3.3 | 3.9 | 4.3 | 4.3 | 101.1 | 88.7 | 3.3 | 36.5 | 2.1 | 29 | 8.5 | 6.9 | 2.8 | 5.8 | 5.8 | 3.7 | 3.7 | 3.9 | 4 | 4.3 | 4.4 | 191.6 | 191.4 | 191.4 | 4.2 | 190.4 | 190.2 | 190.2 | 2.9 | 189.7 | 189.6 | 189.6 | 2.6 | 0 | 190 | 190.3 | 0 | 161.7 | 162.6 | 163.1 | 0 | 5.6 | 338.4 | 340.7 | 73.6 |
| Goodwill en immateriële activa
| 84 | 85.2 | 87.8 | 83.8 | 87.5 | 87.9 | 88 | 0 | 89.8 | 96.2 | 99.7 | 103.1 | 106.9 | 91.8 | 3.3 | 3.9 | 4.3 | 4.3 | 101.1 | 88.7 | 3.3 | 36.5 | 2.1 | 29 | 8.5 | 6.9 | 2.8 | 5.8 | 5.8 | 3.7 | 3.7 | 3.9 | 4 | 4.3 | 4.4 | 191.6 | 191.4 | 191.4 | 191.1 | 190.4 | 190.2 | 190.2 | 189.8 | 189.7 | 189.6 | 189.6 | 189.5 | 189.6 | 190 | 190.3 | 190.5 | 161.7 | 162.6 | 163.1 | 163.4 | 5.6 | 338.4 | 340.7 | 344.2 |
| Langetermijnbeleggingen
| 264.3 | 224.8 | 422.5 | 384.9 | 396.5 | 338.3 | 337.9 | 322.2 | 287.1 | 253.4 | 213.5 | 241.4 | 249.5 | 239.9 | 231.6 | 234.6 | 239.4 | 241.5 | 9.8 | 10.1 | 9.9 | 9.7 | 9.2 | 8.6 | 8.5 | 8.3 | 7.9 | 7.5 | 7.5 | 7.8 | 7.8 | 8.1 | 7.8 | 7.8 | 7.7 | 7.9 | 6.8 | 4.7 | 4.7 | 4.7 | 44.3 | 42.7 | 4.6 | 4.6 | 4.5 | 4.2 | 3.9 | 3.6 | 3.4 | 3.2 | 3.1 | 3 | 0 | 0 | 0 | 163.6 | 181.9 | 184.9 | 185 |
| Belastingvorderingen
| 61.6 | 61.6 | 61.6 | 0 | 61.6 | 0 | 61.8 | 0 | 62.2 | 0 | 62.9 | 0 | 65.9 | 0 | 0 | 0 | 14.2 | 0 | 12.3 | -10.1 | 11.5 | 12.7 | 12.5 | 10.3 | 10.7 | 10.5 | 11.5 | 3.8 | 3.2 | 2.6 | 2.6 | 0 | 0 | 0 | 4.2 | 0 | 0 | 0 | 4.6 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 1.5 | -189.6 | 0 | 0.2 | 0.2 | 36.2 | 0 | 0 | 0 | 0 | 338.1 | 341.2 | 377.3 |
| Overige niet-vlottende activa
| 11.6 | 43.3 | 12.3 | 117 | 11 | 107.4 | 52.9 | 210.8 | 94.6 | 87.9 | 5 | 69.7 | 1.5 | 78.8 | 35 | 37.4 | 26.2 | 45.2 | 43.1 | 2.6 | 53.9 | 67.1 | 81 | 86.8 | 96.2 | 95.4 | 91.1 | 94.8 | 98.5 | 104.1 | 107.5 | 111.4 | 111.8 | 117 | 117.4 | 134.5 | 140.3 | 147.7 | 156.1 | 177.1 | 180.6 | 161 | 163.7 | 168.4 | 173.1 | 178.6 | 181.3 | 375.1 | 189 | 185.3 | 2,814.6 | 239.7 | 304.4 | 307.7 | 3,119 | 304.2 | 1.4 | 3 | 0.5 |
| Totaal niet-vlottende activa
| 3,417.2 | 3,332.6 | 3,434.3 | 3,266.6 | 3,099.6 | 2,938.9 | 2,964.5 | 2,754.4 | 2,597.4 | 2,382.4 | 2,253.6 | 2,267.1 | 2,271.7 | 2,271.7 | 2,185.6 | 2,296.8 | 2,358.1 | 2,419.6 | 2,797.5 | 459 | 2,837.2 | 2,905.8 | 2,951.7 | 3,054.8 | 3,028 | 3,018.9 | 2,999 | 2,911.2 | 2,793.5 | 2,766 | 2,771.3 | 2,976.7 | 2,917.2 | 2,863.9 | 2,839.8 | 3,113.3 | 3,107.9 | 3,061 | 3,116.4 | 3,077.9 | 2,992.3 | 2,986.4 | 2,910.7 | 2,946.9 | 2,984.7 | 3,035.6 | 3,084.5 | 3,021.1 | 3,067.9 | 3,055.1 | 3,009.6 | 3,369.9 | 3,345.5 | 3,310.3 | 3,287.4 | 1,791 | 2,126.9 | 2,113.5 | 2,134.8 |
| Totaal activa
| 4,050.1 | 3,918.9 | 3,953.1 | 3,799.9 | 3,601.6 | 3,536.5 | 3,498.6 | 3,241.3 | 3,061.2 | 3,006.3 | 3,009.7 | 2,790.4 | 2,764.4 | 2,783.8 | 2,586.8 | 2,680.1 | 2,803.4 | 2,852.6 | 3,369.1 | 599.1 | 3,390 | 3,411.1 | 3,416.5 | 3,407.2 | 3,393.1 | 3,392.5 | 3,422.8 | 3,261.5 | 3,144.8 | 3,338.1 | 3,367.9 | 3,448.8 | 3,437.1 | 3,387.7 | 3,439.7 | 3,617.7 | 3,659.7 | 3,538.5 | 3,668.9 | 3,558.9 | 3,476.2 | 3,448.3 | 3,354.6 | 3,329.4 | 3,366.4 | 3,378.7 | 3,423.8 | 3,374.4 | 3,490.1 | 3,457 | 3,616.6 | 3,737 | 3,773.9 | 3,819.5 | 3,670.2 | 2,480.2 | 2,402.6 | 2,495.8 | 2,393.5 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 178 | 183.3 | 79.5 | 230.3 | 257.7 | 298.2 | 81.2 | 245.9 | 242.6 | 250 | 108.9 | 212.9 | 227.9 | 216.2 | 24.7 | 209 | 209.2 | 222.3 | 49.3 | 96.2 | 296.8 | 321.6 | 33 | 365.9 | 370.1 | 305.8 | 44.2 | 222.1 | 209.7 | 208.1 | 34.4 | 184.7 | 209.4 | 242.4 | 57.3 | 240.3 | 265.2 | 213 | 59.2 | 259.1 | 196.1 | 196.3 | 23.2 | 195.5 | 196 | 198.9 | 36.5 | 312.4 | 251.8 | 226.3 | 216.7 | 221.3 | 252.3 | 273.5 | 406.2 | 282.9 | 348.2 | 313.7 | 219.4 |
| Kortlopende schulden
| 215.7 | 213.9 | 245.1 | 198.7 | 295 | 199.6 | 211.2 | 112.9 | 122.2 | 116.5 | 126.4 | 119.7 | 125.5 | 120.5 | 117.7 | 118.3 | 124.5 | 119.5 | 229.7 | 19 | 184.3 | 508.5 | 260.9 | 260.4 | 260.1 | 266.6 | 222.8 | 232.8 | 157.3 | 179.3 | 174.3 | 175.9 | 331.3 | 336.3 | 280.7 | 315.1 | 323.2 | 313.5 | 371.4 | 326.6 | 343.8 | 341.2 | 290.1 | 289.8 | 231 | 230.9 | 230.7 | 235.2 | 235.1 | 258.7 | 279 | 271 | 261.7 | 261.7 | 1,528.9 | 0 | 0.3 | 0.3 | 0.3 |
| Belastingschulden
| 14.3 | 14.5 | 18.4 | 0 | 10.5 | 0 | 11.7 | 0 | 15.8 | 0 | 21.8 | 0 | 23.2 | 0 | 0 | 0 | 19.2 | 0 | 13.7 | 0.4 | 11.3 | 11.9 | 9.4 | 10.4 | 9 | 11 | 9.7 | 41.6 | 28.8 | 28.2 | 25.3 | 26.8 | 25.3 | 24 | 41.6 | 27.4 | 36.8 | 36.7 | 45.5 | 38.4 | 28.3 | 31.9 | 41.6 | 23 | 20.5 | 23 | 27 | 20.5 | 15.4 | 17.3 | 16.9 | 16.6 | 16.6 | 16.9 | 14.7 | 10 | 9.4 | 11.7 | 15.4 |
| Uitgestelde opbrengsten
| 0 | -4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.2 | 0 | 0 | 0 | 19.2 | 0 | 313.1 | 0 | 11.3 | 11.9 | 9.4 | 10.4 | 9 | 11 | 9.7 | 41.6 | 28.8 | 28.2 | 229.6 | 26.8 | 25.3 | 69.5 | 41.6 | 58.2 | 36.8 | 36.7 | 45.5 | 53.8 | 28.3 | 35.3 | 41.6 | 23 | 20.5 | 23 | 27 | 20.5 | 15.4 | 17.3 | 16.9 | 16.6 | 16.6 | 16.9 | 14.7 | 0 | 0 | 0 | 0 |
| Overige kortlopende verplichtingen
| 14.4 | 20.7 | 170.5 | 38.4 | 29.8 | 35.9 | 308.1 | 59.3 | 35.7 | 66.8 | 311.8 | 32.5 | 1.7 | 39 | 245.4 | 27.4 | 6.2 | 33.4 | -0.4 | 0.4 | 25.2 | 26.3 | 293.3 | 1.2 | 1 | 0.5 | 244.7 | 1.6 | 3.2 | 7.3 | 0.1 | 2.7 | 36.6 | -0.1 | 228.8 | -0.1 | 32.9 | 35.1 | 227 | 0.1 | 5.7 | 0.1 | 162.2 | 6.7 | 8.7 | 8.9 | 214.5 | 14.7 | 22.3 | 11.8 | 30.3 | 27.7 | 100.8 | 96.2 | 7.1 | 144.2 | 9.4 | 11.7 | 15.4 |
| Totaal kortlopende verplichtingen
| 408.1 | 413.3 | 495.1 | 467.4 | 582.5 | 533.7 | 600.5 | 418.1 | 400.5 | 433.3 | 547.1 | 365.1 | 378.3 | 375.7 | 387.8 | 354.7 | 359.1 | 375.2 | 591.7 | 115.6 | 517.6 | 868.3 | 596.6 | 637.9 | 640.2 | 583.9 | 521.4 | 498.1 | 399 | 422.9 | 438.4 | 390.1 | 602.6 | 648.1 | 608.4 | 613.5 | 658.1 | 598.3 | 703.1 | 639.6 | 573.9 | 572.9 | 517.1 | 515 | 456.2 | 461.7 | 508.7 | 582.8 | 524.6 | 514.1 | 542.9 | 536.6 | 631.4 | 648.3 | 1,956.9 | 427.1 | 357.9 | 325.7 | 235.1 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 1,421 | 1,331.6 | 1,322.2 | 1,307.2 | 1,080.3 | 1,102.5 | 1,060.5 | 1,132.2 | 1,070.4 | 1,037.2 | 1,013.5 | 940.3 | 948 | 1,032.6 | 971.7 | 1,011.6 | 1,113.9 | 1,133.5 | 1,040.5 | 158 | 1,152.5 | 843.2 | 1,112.8 | 1,118.2 | 1,103 | 1,117.1 | 1,198 | 1,438.2 | 1,398.3 | 1,577.4 | 1,567.3 | 1,576.5 | 1,471 | 1,405 | 1,460.8 | 1,404.9 | 1,446.2 | 1,380 | 1,433.7 | 1,435.2 | 1,426.5 | 1,479 | 1,459.2 | 1,451.2 | 1,542.5 | 1,545 | 1,548 | 1,515.1 | 1,628.5 | 1,580.2 | 1,689.8 | 1,623.2 | 1,628.3 | 1,634.2 | 200 | 988 | 996.6 | 1,099 | 1,080.3 |
| Uitgestelde opbrengsten niet-vlottend
| 976.6 | 0 | 910.2 | 0 | 4 | 0 | 654 | 0 | 0 | 0 | 371.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 212.1 | -158 | 0 | 0 | 244.2 | 0 | 0 | 0 | 322.6 | 0 | 0 | 0 | 146 | 0 | 0 | 0 | 161 | 0 | 0 | 0 | 114.7 | 0 | 0 | 0 | 51.2 | 0 | 0 | 0 | 63.6 | 0 | 0 | 0 | 82.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 12.1 | 0 | 15.6 | 0 | 18.5 | 0 | 20.9 | 0 | 20.7 | 0 | 24.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.1 | 2.7 | 0 | 0 | 1.8 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 3.1 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.3 |
| Overige niet-vlottende verplichtingen
| 1.8 | 955.6 | 14.7 | 845.5 | 766 | 755.9 | 11.6 | 595.4 | 491.8 | 456.5 | 31.8 | 395.5 | 334.4 | 270 | 282.3 | 309 | 325.9 | 344.7 | 56.2 | 203.9 | 346.5 | 349.5 | 140.2 | 382.4 | 388 | 422.1 | 121.1 | 383.8 | 412.9 | 427.7 | 293.2 | 443.8 | 413.1 | 385.9 | 261.8 | 426.1 | 365.9 | 377.6 | 218.7 | 276.5 | 261.9 | 254 | 202.8 | 221.8 | 224.7 | 234.3 | 176.3 | 251.5 | 247.4 | 205.2 | 129.5 | 224.3 | 138.2 | 140.2 | 137.7 | 116.5 | 156.8 | 151.9 | 120.9 |
| Totaal niet-vlottende verplichtingen
| 2,411.5 | 2,287.2 | 2,262.7 | 2,152.7 | 1,868.8 | 1,858.4 | 1,747 | 1,727.6 | 1,582.9 | 1,493.7 | 1,441.2 | 1,335.8 | 1,282.4 | 1,302.6 | 1,254 | 1,320.6 | 1,439.8 | 1,478.2 | 1,318.9 | 206.6 | 1,499 | 1,192.7 | 1,499 | 1,500.6 | 1,491 | 1,539.2 | 1,642 | 1,822 | 1,811.2 | 2,005.1 | 2,009.6 | 2,020.3 | 1,884.1 | 1,790.9 | 1,886.9 | 1,831 | 1,812.1 | 1,757.6 | 1,767.7 | 1,711.7 | 1,688.4 | 1,733 | 1,713.4 | 1,673 | 1,767.2 | 1,779.3 | 1,788 | 1,766.6 | 1,875.9 | 1,785.4 | 1,901.8 | 1,847.5 | 1,766.5 | 1,774.4 | 337.7 | 1,104.5 | 1,153.4 | 1,250.9 | 1,237.5 |
| Totaal passiva
| 2,819.6 | 2,700.5 | 2,757.8 | 2,620.1 | 2,451.3 | 2,392.1 | 2,347.5 | 2,145.7 | 1,983.4 | 1,927 | 1,988.3 | 1,700.9 | 1,660.7 | 1,678.3 | 1,641.8 | 1,675.3 | 1,798.9 | 1,853.4 | 1,910.6 | 322.2 | 2,016.6 | 2,061 | 2,095.6 | 2,138.5 | 2,131.2 | 2,123.1 | 2,163.4 | 2,320.1 | 2,210.2 | 2,428 | 2,448 | 2,410.4 | 2,486.7 | 2,439 | 2,495.3 | 2,444.5 | 2,470.2 | 2,355.9 | 2,470.8 | 2,351.3 | 2,262.3 | 2,305.9 | 2,230.5 | 2,188 | 2,223.4 | 2,241 | 2,296.7 | 2,349.4 | 2,400.5 | 2,299.5 | 2,444.7 | 2,384.1 | 2,397.9 | 2,422.7 | 2,294.6 | 1,531.6 | 1,511.3 | 1,576.6 | 1,472.6 |
| 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 |
| Gewone aandelen
| 92.5 | 1,037.5 | 92.5 | 992.5 | 92.5 | 939.2 | 92.5 | 883.4 | 92.5 | 841.6 | 92.5 | 831.9 | 92.5 | 833.8 | 92.5 | 797.2 | 92.5 | 780.1 | 92.5 | 152 | 92.5 | 1,019.8 | 92.5 | 92.5 | 92.5 | 92.5 | 92.5 | 92.5 | 92.5 | 92.5 | 92.5 | 92.5 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 0 | 0 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 6.9 | 0 | 0 | 0 | 4.6 |
| Ingehouden winsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 gereserveerde algehele resultaten
| 0 | 0 | -172.3 | 0 | -224.8 | 0 | -239.4 | 0 | -322.6 | 0 | -404.4 | 0 | -341.2 | 0 | -431.3 | 0 | -386.6 | 0 | -75.2 | 0 | -142.1 | 0 | -30.6 | -200.3 | -209.2 | -197.5 | -2,398.8 | -253.2 | -260.1 | -268.8 | -2,154.8 | -140.5 | -132.5 | -134.2 | -1,729.9 | 90.3 | 106.7 | 99.8 | -1,261.6 | 124.8 | 131.1 | 59.6 | -1,057.9 | 58.8 | 51.3 | 46 | -795.8 | 0 | 0 | 0 | -5.8 | 0 | 0 | 0 | -4.9 | 0 | 0 | 0 | -12 |
| Overige totale aandeelhoudersvermogen
| 964.7 | 0 | 1,085.4 | 0 | 1,085.4 | 0 | 1,085.4 | -0 | 1,085.4 | -0 | 1,085.4 | 0 | 1,085.4 | 0 | 1,085.3 | -0 | 1,085.3 | 0 | 1,102.3 | -0.1 | 1,095.2 | 0 | 933.7 | 1,095.2 | 1,092.6 | 1,092.6 | 3,277.8 | 1,086.4 | 1,086.4 | 1,086.4 | 2,982.2 | 1,086.4 | 1,076 | 1,076 | 2,667.4 | 1,076 | 1,075.9 | 1,075.9 | 2,452.8 | 1,075.9 | 1,075.9 | 1,075.9 | 2,175.1 | 1,075.7 | 1,084.8 | 1,084.8 | 1,916 | 1,025 | 1,089.6 | 1,150.6 | 1,170.8 | 1,346 | 1,369.1 | 1,389.9 | 1,373.6 | 948.6 | 891.3 | 919.2 | 928.3 |
| Totaal eigen vermogen van aandeelhouders
| 1,057.2 | 1,037.5 | 1,005.6 | 992.5 | 953.1 | 939.2 | 938.5 | 883.4 | 855.3 | 841.6 | 773.5 | 831.9 | 836.7 | 833.8 | 746.5 | 797.2 | 791.2 | 780.1 | 1,119.6 | 182.7 | 1,045.6 | 1,019.8 | 995.6 | 987.4 | 975.9 | 987.6 | 971.5 | 925.7 | 918.8 | 910.1 | 919.9 | 1,038.4 | 950.4 | 948.7 | 944.4 | 1,173.2 | 1,189.5 | 1,182.6 | 1,198.1 | 1,207.6 | 1,213.9 | 1,142.4 | 1,124.1 | 1,141.4 | 1,143 | 1,137.7 | 1,127.1 | 1,025 | 1,089.6 | 1,157.5 | 1,171.9 | 1,352.9 | 1,376 | 1,396.8 | 1,375.6 | 948.6 | 891.3 | 919.2 | 920.9 |
| Totaal eigen vermogen
| 1,230.5 | 1,218.4 | 1,195.3 | 1,179.8 | 1,150.3 | 1,144.4 | 1,151.1 | 1,095.6 | 1,077.8 | 1,079.3 | 1,021.4 | 1,089.5 | 1,103.7 | 1,105.5 | 945 | 1,004.8 | 1,004.5 | 999.2 | 1,458.5 | 276.9 | 1,373.4 | 1,350.1 | 1,320.9 | 1,268.7 | 1,261.9 | 1,269.4 | 1,259.4 | 941.4 | 934.6 | 910.1 | 919.9 | 1,038.4 | 950.4 | 948.7 | 944.4 | 1,173.2 | 1,189.5 | 1,182.6 | 1,198.1 | 1,207.6 | 1,213.9 | 1,142.4 | 1,124.1 | 1,141.4 | 1,143 | 1,137.7 | 1,127.1 | 1,025 | 1,089.6 | 1,157.5 | 1,171.9 | 1,352.9 | 1,376 | 1,396.8 | 1,375.6 | 948.6 | 891.3 | 919.2 | 920.9 |
| Totaal passiva en aandeelhoudersvermogen
| 4,050.1 | 3,918.9 | 3,953.1 | 3,799.9 | 3,601.6 | 3,536.5 | 3,498.6 | 3,241.3 | 3,061.2 | 3,006.3 | 3,009.7 | 2,790.4 | 2,764.4 | 2,783.8 | 2,586.8 | 2,680.1 | 2,803.4 | 2,852.6 | 3,369.1 | 599.1 | 3,390 | 3,411.1 | 3,416.5 | 3,407.2 | 3,393.1 | 3,392.5 | 3,422.8 | 3,261.5 | 3,144.8 | 3,338.1 | 3,367.9 | 3,448.8 | 3,437.1 | 3,387.7 | 3,439.7 | 3,617.7 | 3,659.7 | 3,538.5 | 3,668.9 | 3,558.9 | 3,476.2 | 3,448.3 | 3,354.6 | 3,329.4 | 3,366.4 | 3,378.7 | 3,423.8 | 3,374.4 | 3,490.1 | 3,457 | 3,616.6 | 3,737 | 3,773.9 | 3,819.5 | 3,670.2 | 2,480.2 | 2,402.6 | 2,495.8 | 2,393.5 |