ComfortDelGro Corporation Limited
SGX:C52.SI
1.48 (SGD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SGD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 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 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 883.7 | 856.9 | 877 | 967 | 970.5 | 919.1 | 892.8 | 742.8 | 619.9 | 594.2 | 518.5 | 553.2 | 623.1 | 586.1 | 490.9 | 529.5 | 635.3 | 596.2 | 538.1 | 606.6 | 639.2 | 779.3 | 705.3 | 772.8 | 887.9 | 787.8 | 761.9 | 747.5 | 918.4 | 825.8 | 748.8 | 744.1 | 926.5 | 830.6 | 770.1 | 787.4 | 757.9 | 694.6 | 598.7 | 579.7 | 623.5 | 576.7 | 473.5 | 501.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.6 | 79.6 | 79.6 | 79.6 | 59.4 | 59.4 | 59.4 | 59.4 | 65.675 | 65.675 | 65.675 | 65.675 | 71.2 | 71.2 | 71.2 | 71.2 | 25.85 | 25.85 | 25.85 | 25.85 | 58.104 | 18.05 | 152.148 | 18.05 |
Kortetermijnbeleggingen
| 0 | 668.6 | -146.4 | 823.1 | -7.6 | 0 | 0 | -279.1 | -267.3 | 0 | 0 | 0 | 0 | 0 | 10 | 10.2 | 10.2 | 10.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 5.1 | 5.1 | 0 | 0 | 0 | 0 | 0 | 576.7 | 0.8 | 0.8 | 562.1 | 572.5 | 574.3 | 523.7 | 545.3 | 495.7 | 123.925 | 123.925 | 123.925 | 112.575 | 112.575 | 112.575 | 112.575 | 23.65 | 23.65 | 23.65 | 23.65 | 43.45 | 43.45 | 43.45 | 43.45 | 54.65 | 54.65 | 54.65 | 54.65 | 70.425 | 70.425 | 70.425 | 70.425 | 0 | 0 | 0 | 0 | 507.179 | 0 | 344.74 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 883.7 | 856.9 | 877 | 967 | 970.5 | 919.1 | 892.8 | 742.8 | 619.9 | 594.2 | 518.5 | 553.2 | 623.1 | 586.1 | 500.9 | 539.7 | 645.5 | 606.6 | 538.1 | 606.6 | 639.2 | 779.3 | 705.3 | 772.8 | 887.9 | 787.8 | 761.9 | 747.5 | 918.4 | 825.8 | 748.8 | 744.1 | 931.5 | 835.6 | 775.2 | 792.5 | 757.9 | 694.6 | 598.7 | 579.7 | 623.5 | 576.7 | 474.3 | 502.3 | 562.1 | 572.5 | 574.3 | 523.7 | 545.3 | 495.7 | 123.925 | 123.925 | 123.925 | 112.575 | 112.575 | 112.575 | 112.575 | 103.25 | 103.25 | 103.25 | 103.25 | 102.85 | 102.85 | 102.85 | 102.85 | 120.325 | 120.325 | 120.325 | 120.325 | 141.625 | 141.625 | 141.625 | 141.625 | 25.85 | 25.85 | 25.85 | 25.85 | 565.283 | 18.05 | 496.888 | 18.05 |
Nettovorderingen
| 625.8 | 532.7 | 561.1 | 550 | 529 | 537.5 | 270 | 359.1 | 264.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311.2 | 0 | 0 | 359.8 | 0 | 0 | 0 | 0 | 271.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 176.053 | 0 | 198.711 | 0 |
Voorraad
| 153.7 | 141.7 | 131.9 | 120.1 | 123.9 | 116.9 | 128.9 | 127.9 | 143.4 | 150.7 | 151.7 | 147.7 | 140.7 | 138.7 | 132.7 | 128.5 | 118.4 | 113.6 | 106.3 | 94.2 | 90.2 | 81.7 | 81.1 | 79.7 | 77 | 75.1 | 73 | 73 | 71 | 72.3 | 74.6 | 71.4 | 70.1 | 70.6 | 69.2 | 62.7 | 58.8 | 57.9 | 62.3 | 61.7 | 58.6 | 56.5 | 57.4 | 60.1 | 62.4 | 58.7 | 58.5 | 58.3 | 59.6 | 54.6 | 13.65 | 13.65 | 13.65 | 12.95 | 12.95 | 12.95 | 12.95 | 12.625 | 12.625 | 12.625 | 12.625 | 11.175 | 11.175 | 11.175 | 11.175 | 9.775 | 9.775 | 9.775 | 9.775 | 9.025 | 9.025 | 9.025 | 9.025 | 7.825 | 7.825 | 7.825 | 7.825 | 33.887 | 8.5 | 27.509 | 8.5 |
Overige vlottende activa
| 91.5 | 82.8 | 6.6 | 7.6 | 529.5 | 552.3 | 496.4 | 600.7 | 529.5 | 574.2 | 601.7 | 544.7 | 576.2 | 552.4 | 527.6 | 467.5 | 474.4 | 445.8 | 495.4 | 435.7 | 425.7 | 390.1 | 463.5 | 360.7 | 355.9 | 416.8 | 385.8 | 394.6 | 346.7 | 341.2 | 367.4 | 318.6 | 305.8 | 333.5 | 425.7 | 495.7 | 398.1 | 341.8 | 404.2 | 402.6 | 388.8 | 35 | 367.3 | 346.7 | 34.8 | 369.3 | 376.8 | 324.2 | 346.8 | 41.4 | 78.275 | 78.275 | 78.275 | 76.375 | 76.375 | 76.375 | 76.375 | 75.15 | 75.15 | 75.15 | 75.15 | 71.6 | 71.6 | 71.6 | 71.6 | 82.025 | 82.025 | 82.025 | 82.025 | 67.85 | 67.85 | 67.85 | 67.85 | 213.075 | 213.075 | 213.075 | 213.075 | 55.688 | 188 | 188 | 188 |
Totaal vlottende activa
| 1,754.7 | 1,614.1 | 1,576.6 | 1,644.7 | 1,623.9 | 1,588.3 | 1,518.1 | 1,471.4 | 1,292.8 | 1,319.1 | 1,271.9 | 1,245.6 | 1,340 | 1,277.2 | 1,161.2 | 1,135.7 | 1,238.3 | 1,166 | 1,139.8 | 1,136.5 | 1,155.1 | 1,251.1 | 1,249.9 | 1,213.2 | 1,320.8 | 1,279.7 | 1,220.7 | 1,215.1 | 1,336.1 | 1,239.3 | 1,190.8 | 1,134.1 | 1,307.4 | 1,239.7 | 1,270.1 | 1,350.9 | 1,214.8 | 1,094.3 | 1,065.2 | 1,044 | 1,070.9 | 979.4 | 899 | 909.1 | 1,019.1 | 1,000.5 | 1,009.6 | 906.2 | 951.7 | 863.4 | 215.85 | 215.85 | 215.85 | 201.9 | 201.9 | 201.9 | 201.9 | 191.025 | 191.025 | 191.025 | 191.025 | 185.625 | 185.625 | 185.625 | 185.625 | 212.125 | 212.125 | 212.125 | 212.125 | 218.5 | 218.5 | 218.5 | 218.5 | 246.75 | 246.75 | 246.75 | 246.75 | 830.911 | 214.55 | 723.108 | 214.55 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,068.4 | 2,012.1 | 2,050.3 | 2,038.4 | 2,323.7 | 2,430.5 | 2,493.9 | 2,619.5 | 2,736.2 | 2,879.7 | 2,819.2 | 2,848.8 | 2,866.2 | 2,691.3 | 2,671.8 | 2,606.6 | 2,636.4 | 2,722.6 | 2,783.1 | 2,784.5 | 2,823 | 2,887.4 | 2,873.5 | 2,807.8 | 2,834.3 | 2,909 | 3,081.3 | 3,050 | 2,918.8 | 2,895.1 | 2,877.9 | 2,867.8 | 2,824.4 | 2,777.4 | 2,815.6 | 2,725.4 | 2,724.9 | 2,706.6 | 2,694.2 | 2,673.5 | 2,599.6 | 2,603.8 | 2,554.4 | 2,530.5 | 2,403.9 | 2,381.4 | 2,287.8 | 2,256.8 | 2,273.8 | 2,236.5 | 559.125 | 559.125 | 559.125 | 482 | 482 | 482 | 482 | 491.725 | 491.725 | 491.725 | 491.725 | 460.275 | 460.275 | 460.275 | 460.275 | 443.625 | 443.625 | 443.625 | 443.625 | 400.6 | 400.6 | 400.6 | 400.6 | 0 | 0 | 0 | 0 | 1,372.838 | 0 | 810.99 | 0 |
Goodwill
| 877.6 | 616.9 | 621.5 | 614.5 | 636.1 | 646.9 | 663 | 667.6 | 648.1 | 644.2 | 646.8 | 660.2 | 679.7 | 677.5 | 562.4 | 498.7 | 447.2 | 428.3 | 434.4 | 431.7 | 431.5 | 427.5 | 427.9 | 419.3 | 434.4 | 442.6 | 437.4 | 445.9 | 442.8 | 453.7 | 271.4 | 280 | 277.1 | 273.8 | 289.5 | 166.8 | 177.4 | 176 | 149 | 144.6 | 144.9 | 145.7 | 142.8 | 144.2 | 144.7 | 145.8 | 128.6 | 124.4 | 129.4 | 129.1 | 32.275 | 32.275 | 32.275 | 20.25 | 20.25 | 20.25 | 20.25 | 23.725 | 23.725 | 23.725 | 23.725 | 21.175 | 21.175 | 21.175 | 21.175 | 19.875 | 19.875 | 19.875 | 19.875 | 10.825 | 10.825 | 10.825 | 10.825 | 3.675 | 3.675 | 3.675 | 3.675 | 4.753 | 1.175 | 1.175 | 1.175 |
Immateriële activa
| 238.5 | 205.7 | 199.7 | 201.76 | 214.6 | 220 | 214.6 | 210.6 | 207.3 | 204.5 | 213.6 | 217.6 | 222.9 | 218.9 | 220 | 227 | 230.1 | 211.9 | 212.4 | 211.4 | 211.3 | 217.7 | 214.2 | 213 | 219.7 | 230.5 | 237 | 231.8 | 239.5 | 232.1 | 410.1 | 411.2 | 411.3 | 413.3 | 395.6 | 385.2 | 396.5 | 393.2 | 413 | 398.3 | 401 | 407.2 | 396.4 | 387.2 | 388.7 | 387.4 | 385 | 396.9 | 406.4 | 405.7 | 101.425 | 101.425 | 101.425 | 62.275 | 62.275 | 62.275 | 62.275 | 58.925 | 58.925 | 58.925 | 58.925 | 53.875 | 53.875 | 53.875 | 53.875 | 54.6 | 54.6 | 54.6 | 54.6 | 42.025 | 42.025 | 42.025 | 42.025 | 0 | 0 | 0 | 0 | 14.102 | 0 | 1.631 | 0 |
Goodwill en immateriële activa
| 1,116.1 | 822.6 | 821.2 | 816.26 | 850.7 | 866.9 | 877.6 | 878.2 | 855.4 | 848.7 | 860.4 | 877.8 | 902.6 | 896.4 | 782.4 | 725.7 | 677.3 | 640.2 | 646.8 | 643.1 | 642.8 | 645.2 | 642.1 | 632.3 | 654.1 | 673.1 | 674.4 | 677.7 | 682.3 | 685.8 | 681.5 | 691.2 | 688.4 | 687.1 | 685.1 | 552 | 573.9 | 569.2 | 562 | 542.9 | 545.9 | 552.9 | 539.2 | 531.4 | 533.4 | 533.2 | 513.6 | 521.3 | 535.8 | 534.8 | 133.7 | 133.7 | 133.7 | 82.525 | 82.525 | 82.525 | 82.525 | 82.65 | 82.65 | 82.65 | 82.65 | 75.05 | 75.05 | 75.05 | 75.05 | 74.475 | 74.475 | 74.475 | 74.475 | 52.85 | 52.85 | 52.85 | 52.85 | 3.675 | 3.675 | 3.675 | 3.675 | 18.855 | 1.175 | 1.631 | 1.175 |
Langetermijnbeleggingen
| 39.2 | 210.7 | 196 | 175.2 | 41.4 | 28.5 | 24.1 | 302.3 | 285.2 | 0 | 0 | 0 | 0 | 0 | 22 | 24 | 16.8 | 27.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.5 | 65.5 | 62.2 | 67.2 | 0 | 0 | 0 | 0 | 0 | -484.6 | 123.5 | 126.7 | -416.3 | -427.7 | -445.5 | -394.7 | -404.1 | -344.2 | 30.575 | 30.575 | 30.575 | 30.275 | 30.275 | 30.275 | 30.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 | 0.75 | 0.75 | 0.75 | 209.012 | 2.975 | 2.975 | 2.975 |
Belastingvorderingen
| 33.1 | 30.2 | 29.7 | 26.2 | 37.9 | 30.1 | 35.7 | 30.4 | 30.5 | 22.1 | 26.7 | 24.3 | 23.5 | 22.3 | 29.7 | 28.1 | 25 | 23.3 | 28.8 | 27.1 | 25.4 | 23.6 | 24.3 | 23.7 | 25.1 | 25 | 24.5 | 21 | 22 | 21.8 | 12.3 | 10.5 | 9.5 | 8.4 | 4.8 | 3.8 | 3.8 | 3.9 | 5.7 | 6.9 | 7 | 7.1 | 7.6 | 7.5 | 7.7 | 7.6 | 8.2 | 8.4 | 8.4 | 8.6 | 2.15 | 2.15 | 2.15 | 1.275 | 1.275 | 1.275 | 1.275 | 1.525 | 1.525 | 1.525 | 1.525 | 3.275 | 3.275 | 3.275 | 3.275 | 4.275 | 4.275 | 4.275 | 4.275 | 0.75 | 0.75 | 0.75 | 0.75 | 0.575 | 0.575 | 0.575 | 0.575 | 0.26 | 0.075 | 0.075 | 0.075 |
Overige niet-vlottende activa
| 119.3 | 0 | 0 | 0.04 | 0 | 10.7 | 6.4 | 6.7 | 7.8 | 309.4 | 306.7 | 306.4 | 238.4 | 249.5 | 245.7 | 230.1 | 235.7 | 248.3 | 281.7 | 292.8 | 301.2 | 314.7 | 308.3 | 292.3 | 307.6 | 329.5 | 329.8 | 364.9 | 364.9 | 388.7 | 404.2 | 369 | 303.9 | 306.6 | 363 | 359.3 | 474.6 | 471.8 | 490.3 | 452.5 | 459.7 | 930.6 | 331.9 | 342.5 | 887.1 | 886.4 | 844.6 | 781.4 | 806.6 | 753.3 | 71.7 | 71.7 | 71.7 | 39.925 | 39.925 | 39.925 | 39.925 | 62.1 | 62.1 | 62.1 | 62.1 | 46.925 | 46.925 | 46.925 | 46.925 | 30.1 | 30.1 | 30.1 | 30.1 | 21.925 | 21.925 | 21.925 | 21.925 | 415.925 | 415.925 | 415.925 | 415.925 | 43.086 | 432.425 | 168.723 | 432.425 |
Totaal niet-vlottende activa
| 3,376.1 | 3,075.6 | 3,097.2 | 3,056.1 | 3,253.7 | 3,366.7 | 3,437.7 | 3,837.1 | 3,915.1 | 4,059.9 | 4,013 | 4,057.3 | 4,030.7 | 3,859.5 | 3,751.6 | 3,614.5 | 3,591.2 | 3,661.7 | 3,740.4 | 3,747.5 | 3,792.4 | 3,870.9 | 3,848.2 | 3,756.1 | 3,821.1 | 3,936.6 | 4,110 | 4,113.6 | 3,988 | 3,991.4 | 3,975.9 | 3,938.5 | 3,893.7 | 3,845 | 3,930.7 | 3,707.7 | 3,777.2 | 3,751.5 | 3,752.2 | 3,675.8 | 3,612.2 | 3,609.8 | 3,556.6 | 3,538.6 | 3,415.8 | 3,380.9 | 3,208.7 | 3,173.2 | 3,220.5 | 3,189 | 797.25 | 797.25 | 797.25 | 636 | 636 | 636 | 636 | 638 | 638 | 638 | 638 | 585.525 | 585.525 | 585.525 | 585.525 | 552.475 | 552.475 | 552.475 | 552.475 | 476.125 | 476.125 | 476.125 | 476.125 | 420.925 | 420.925 | 420.925 | 420.925 | 1,644.051 | 436.65 | 984.394 | 436.65 |
Totaal activa
| 5,130.8 | 4,689.7 | 4,673.8 | 4,700.8 | 4,877.6 | 4,955 | 4,955.8 | 5,308.5 | 5,207.9 | 5,379 | 5,284.9 | 5,302.9 | 5,370.7 | 5,136.7 | 4,912.8 | 4,750.2 | 4,829.5 | 4,827.7 | 4,880.2 | 4,884 | 4,947.5 | 5,122 | 5,098.1 | 4,969.3 | 5,141.9 | 5,216.3 | 5,330.7 | 5,328.7 | 5,324.1 | 5,230.7 | 5,166.7 | 5,072.6 | 5,201.1 | 5,084.7 | 5,200.8 | 5,058.6 | 4,992 | 4,845.8 | 4,817.4 | 4,719.8 | 4,683.1 | 4,589.2 | 4,455.6 | 4,447.7 | 4,434.9 | 4,381.4 | 4,218.3 | 4,079.4 | 4,172.2 | 4,052.4 | 1,013.1 | 1,013.1 | 1,013.1 | 837.9 | 837.9 | 837.9 | 837.9 | 829.025 | 829.025 | 829.025 | 829.025 | 771.15 | 771.15 | 771.15 | 771.15 | 764.6 | 764.6 | 764.6 | 764.6 | 694.625 | 694.625 | 694.625 | 694.625 | 667.675 | 667.675 | 667.675 | 667.675 | 2,474.962 | 651.2 | 1,707.502 | 651.2 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 855.1 | 807.4 | 782.8 | 243.9 | 766.3 | 238.3 | 699.7 | 204.5 | 647.8 | 236.8 | 673.1 | 623.2 | 611.2 | 234.9 | 705.8 | 639.6 | 600.7 | 229.2 | 746.8 | 687.5 | 684.8 | 232.5 | 766.6 | 733 | 794.9 | 305.2 | 852.2 | 828.7 | 833.7 | 349.2 | 744.4 | 668.6 | 680.5 | 224 | 683.7 | 686 | 669.2 | 227.6 | 19.4 | 52.2 | 27.5 | 20.1 | 35 | 33.4 | 14.2 | 16.6 | 565.1 | 541.4 | 566.7 | 43.3 | 10.825 | 10.825 | 10.825 | 120.325 | 120.325 | 120.325 | 120.325 | 7.35 | 7.35 | 7.35 | 7.35 | 97.5 | 97.5 | 97.5 | 97.5 | 92.75 | 92.75 | 92.75 | 92.75 | 91.075 | 91.075 | 91.075 | 91.075 | 8.525 | 8.525 | 8.525 | 8.525 | 156.554 | 8.525 | 8.525 | 8.525 |
Kortlopende schulden
| 228.9 | 155 | 79.2 | 77.1 | 85.9 | 85.2 | 107.1 | 173.6 | 265.8 | 254.6 | 258 | 193 | 147.3 | 90.4 | 153.2 | 130.6 | 125.3 | 114.2 | 73.4 | 245.7 | 254.4 | 169.3 | 224.8 | 42.3 | 65.2 | 126.4 | 263 | 260.3 | 261.1 | 243.4 | 195.5 | 179.8 | 302.4 | 218.4 | 229.9 | 236.5 | 94.4 | 95.8 | 136.3 | 220.3 | 161.1 | 198.3 | 181.3 | 233 | 239.6 | 188.2 | 235.5 | 147.9 | 149 | 130.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165.618 | 0 | 202.495 | 0 |
Belastingschulden
| 78 | 66 | 51.3 | 65.6 | 76.8 | 64.4 | 56 | 64.7 | 88.8 | 91.7 | 78.6 | 75.3 | 75.8 | 64.5 | 60.3 | 65.3 | 66.7 | 52.2 | 54.6 | 52.2 | 55.8 | 48.5 | 54.1 | 55.5 | 58 | 49.1 | 53.4 | 53.3 | 61.2 | 56.7 | 59 | 59.2 | 68.2 | 56.9 | 55.2 | 50.3 | 73.2 | 62.5 | 58.8 | 59 | 67.2 | 57 | 58.7 | 48.8 | 42 | 27 | 40.4 | 41 | 41.5 | 42.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.726 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 78 | 66 | 120.5 | 0 | 0 | 592.7 | 122.5 | 587 | 164.8 | 544.5 | 155.8 | 153.2 | 215.5 | 613.3 | 136.2 | 143.9 | 147 | 523.3 | 146.5 | 144.3 | 151.6 | 627.5 | 153.6 | 155.7 | 159.8 | 624.7 | 148.4 | 151.4 | 157.1 | 587.4 | 156.4 | 163.1 | 171.4 | 541.5 | 224.3 | 149.7 | 175.8 | 517.4 | 808.3 | 771.8 | 785.5 | 0 | 740.1 | 710.6 | 0 | 0 | 0 | 0 | 0 | 580.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.726 | 0 | -8.525 | 0 |
Overige kortlopende verplichtingen
| 112.2 | 63.2 | 20.1 | 719.8 | 142.4 | 73.9 | 20 | 78.6 | 20 | 79.9 | 20 | 20 | 20 | 70.7 | 20 | 20 | 20 | 78.3 | 20 | 20 | 20 | 82.3 | 20 | 20 | 20 | 80.6 | 20 | 20 | 20 | 78.3 | 20 | 20 | 20 | 78.6 | 20 | 20 | 20 | 76.2 | 20 | 20 | 20 | 783.7 | 20 | 20 | 738.3 | 693.4 | 166.7 | 167.6 | 169.4 | 98.3 | 202.275 | 202.275 | 202.275 | 86.6 | 86.6 | 86.6 | 86.6 | 194.525 | 194.525 | 194.525 | 194.525 | 104.275 | 104.275 | 104.275 | 104.275 | 156.875 | 156.875 | 156.875 | 156.875 | 100.5 | 100.5 | 100.5 | 100.5 | 147.95 | 147.95 | 147.95 | 147.95 | 259.391 | 160.425 | 390.449 | 160.425 |
Totaal kortlopende verplichtingen
| 1,274.2 | 1,091.6 | 1,002.6 | 1,040.8 | 994.6 | 990.1 | 949.3 | 1,043.7 | 1,098.4 | 1,115.8 | 1,106.9 | 989.4 | 994 | 1,009.3 | 1,015.2 | 934.1 | 893 | 945 | 986.7 | 1,097.5 | 1,110.8 | 1,111.6 | 1,165 | 951 | 1,039.9 | 1,136.9 | 1,283.6 | 1,260.4 | 1,271.9 | 1,258.3 | 1,116.3 | 1,031.5 | 1,174.3 | 1,062.5 | 1,157.9 | 1,092.2 | 959.4 | 917 | 984 | 1,064.3 | 994.1 | 1,002.1 | 976.4 | 997 | 992.1 | 898.2 | 967.3 | 856.9 | 885.1 | 852.4 | 213.1 | 213.1 | 213.1 | 206.925 | 206.925 | 206.925 | 206.925 | 201.875 | 201.875 | 201.875 | 201.875 | 201.775 | 201.775 | 201.775 | 201.775 | 249.625 | 249.625 | 249.625 | 249.625 | 191.575 | 191.575 | 191.575 | 191.575 | 156.475 | 156.475 | 156.475 | 156.475 | 629.289 | 168.95 | 592.944 | 168.95 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 448.3 | 234.9 | 451.4 | 426 | 481.2 | 532.8 | 537.5 | 567.6 | 571.6 | 583.3 | 573.9 | 649.8 | 661.4 | 479.5 | 294 | 179.1 | 212.4 | 208.1 | 276.7 | 131.4 | 136.9 | 175.8 | 221.5 | 407.4 | 421.8 | 432.2 | 495.2 | 500.3 | 504.8 | 493.7 | 537.9 | 516.2 | 516 | 589.5 | 636.9 | 606.7 | 620.9 | 607.8 | 588.5 | 459.8 | 479.9 | 433.6 | 423.3 | 430.8 | 428.1 | 523.1 | 422.9 | 432.9 | 469.8 | 466.4 | 116.6 | 116.6 | 116.6 | 19.55 | 19.55 | 19.55 | 19.55 | 32.6 | 32.6 | 32.6 | 32.6 | 27.275 | 27.275 | 27.275 | 27.275 | 5.1 | 5.1 | 5.1 | 5.1 | 37.975 | 37.975 | 37.975 | 37.975 | 51.675 | 51.675 | 51.675 | 51.675 | 181.073 | 45.95 | 133.921 | 45.95 |
Uitgestelde opbrengsten niet-vlottend
| 136.6 | 5 | 4.6 | 9.3 | 4.7 | 15.3 | 5.4 | 384.6 | 363.2 | 364.9 | 357.8 | 353.4 | 266.3 | 271.1 | 281.9 | 265.5 | 268.4 | 282.4 | 280.6 | 281.5 | 280.7 | 279.6 | 278.5 | 263.8 | 275.6 | 279.2 | 274.3 | 281.8 | 280.3 | 292.3 | 291.3 | 298.9 | 295.7 | 289.5 | 340.3 | 330.4 | 350.1 | 349.2 | 341.4 | 352.5 | 341.6 | 348 | 322.8 | 331.2 | 313.3 | 301.9 | 262.6 | 245 | 250.6 | 244.8 | 61.2 | 61.2 | 61.2 | 25.8 | 25.8 | 25.8 | 25.8 | 23.2 | 23.2 | 23.2 | 23.2 | 4.2 | 4.2 | 4.2 | 4.2 | 52.725 | 52.725 | 52.725 | 52.725 | 21.65 | 21.65 | 21.65 | 21.65 | -74.075 | -74.075 | -74.075 | -74.075 | -67.925 | -67.925 | -67.925 | -67.925 |
Uitgestelde belastingverplichtingen niet-vlottend
| 97.1 | 119.1 | 130.5 | 142.4 | 175 | 194.2 | 203.5 | 190.5 | 199.2 | 210.1 | 220.9 | 230.3 | 248.2 | 249.4 | 253.5 | 254.8 | 253.9 | 258.5 | 254.2 | 254.5 | 253.1 | 252.2 | 237.5 | 230.3 | 227.5 | 225.9 | 212.3 | 212.3 | 205.2 | 204.3 | 207.7 | 206.7 | 205.9 | 204.1 | 196.8 | 200.2 | 194.4 | 193.1 | 192.5 | 189.5 | 191.6 | 191.5 | 178.2 | 177.3 | 176.5 | 180.9 | 149.5 | 139.3 | 135.4 | 125.6 | 31.4 | 31.4 | 31.4 | 30.25 | 30.25 | 30.25 | 30.25 | 31.925 | 31.925 | 31.925 | 31.925 | 32.575 | 32.575 | 32.575 | 32.575 | 34.925 | 34.925 | 34.925 | 34.925 | 31.45 | 31.45 | 31.45 | 31.45 | 30.925 | 30.925 | 30.925 | 30.925 | 122.044 | 30.5 | 30.5 | 30.5 |
Overige niet-vlottende verplichtingen
| 126.4 | 221.1 | 94.3 | 82.9 | 83.9 | 86.3 | 105.6 | 93.3 | 96.2 | 95.9 | 101 | 99.5 | 106.9 | 100.3 | 96.6 | 95.7 | 94.6 | 95.9 | 107.7 | 109.9 | 110.4 | 110.7 | 117.7 | 118 | 125.5 | 129.5 | 136.4 | 137.9 | 141.3 | 143.3 | 141.9 | 141.9 | 142.6 | 144.6 | 145.3 | 144.2 | 141.9 | 141.7 | 147.6 | 142.1 | 138.1 | 140.1 | 133.9 | 131.9 | 128.6 | 129.7 | 132.6 | 134.6 | 135.6 | 151 | 37.75 | 37.75 | 37.75 | 61.2 | 61.2 | 61.2 | 61.2 | 64.65 | 64.65 | 64.65 | 64.65 | 47.825 | 47.825 | 47.825 | 47.825 | -7.075 | -7.075 | -7.075 | -7.075 | 15.8 | 15.8 | 15.8 | 15.8 | 126.2 | 126.2 | 126.2 | 126.2 | 280.376 | 120.4 | 242.486 | 120.4 |
Totaal niet-vlottende verplichtingen
| 808.4 | 580.1 | 680.8 | 660.6 | 744.8 | 828.6 | 852 | 1,236 | 1,230.2 | 1,254.2 | 1,253.6 | 1,333 | 1,282.8 | 1,100.3 | 926 | 795.1 | 829.3 | 844.9 | 919.2 | 777.3 | 781.1 | 818.3 | 855.2 | 1,019.5 | 1,050.4 | 1,066.8 | 1,118.2 | 1,132.3 | 1,131.6 | 1,133.6 | 1,178.8 | 1,163.7 | 1,160.2 | 1,227.7 | 1,319.3 | 1,281.5 | 1,307.3 | 1,291.8 | 1,270 | 1,143.9 | 1,151.2 | 1,113.2 | 1,058.2 | 1,071.2 | 1,046.5 | 1,135.6 | 967.6 | 951.8 | 991.4 | 987.8 | 246.95 | 246.95 | 246.95 | 136.8 | 136.8 | 136.8 | 136.8 | 152.375 | 152.375 | 152.375 | 152.375 | 111.875 | 111.875 | 111.875 | 111.875 | 85.675 | 85.675 | 85.675 | 85.675 | 106.875 | 106.875 | 106.875 | 106.875 | 134.725 | 134.725 | 134.725 | 134.725 | 515.568 | 128.925 | 338.982 | 128.925 |
Totaal passiva
| 2,082.6 | 1,671.7 | 1,683.4 | 1,701.4 | 1,739.4 | 1,818.7 | 1,801.3 | 2,279.7 | 2,328.6 | 2,370 | 2,360.5 | 2,322.4 | 2,276.8 | 2,109.6 | 1,941.2 | 1,729.2 | 1,722.3 | 1,789.9 | 1,905.9 | 1,874.8 | 1,891.9 | 1,929.9 | 2,020.2 | 1,970.5 | 2,090.3 | 2,203.7 | 2,401.8 | 2,392.7 | 2,403.5 | 2,391.9 | 2,295.1 | 2,195.2 | 2,334.5 | 2,290.2 | 2,477.2 | 2,373.7 | 2,266.7 | 2,208.8 | 2,254 | 2,208.2 | 2,145.3 | 2,115.3 | 2,034.6 | 2,068.2 | 2,038.6 | 2,033.8 | 1,934.9 | 1,808.7 | 1,876.5 | 1,840.2 | 460.05 | 460.05 | 460.05 | 343.725 | 343.725 | 343.725 | 343.725 | 354.25 | 354.25 | 354.25 | 354.25 | 313.65 | 313.65 | 313.65 | 313.65 | 335.3 | 335.3 | 335.3 | 335.3 | 298.45 | 298.45 | 298.45 | 298.45 | 291.2 | 291.2 | 291.2 | 291.2 | 1,144.857 | 297.875 | 931.926 | 297.875 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 90.3 | 128.4 | 19 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 694.4 | 694.4 | 694.4 | 694.4 | 694.4 | 694.4 | 694.3 | 693.4 | 693.4 | 692.2 | 692.2 | 692.2 | 691.2 | 691.1 | 691.1 | 691 | 688.2 | 688.2 | 687.5 | 686.9 | 677.6 | 676.9 | 676.3 | 675.1 | 670.5 | 665.5 | 663 | 660.4 | 651.7 | 646.4 | 645.2 | 637.7 | 628.5 | 622.7 | 621 | 613.1 | 600 | 585.1 | 0 | 0 | 0 | 568.6 | 0 | 0 | 566.8 | 565.5 | 565.3 | 561.9 | 561.8 | 561.7 | 140.425 | 140.425 | 140.425 | 140.225 | 140.225 | 140.225 | 140.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127.4 | 127.4 | 127.4 | 127.4 | 505.572 | 126.4 | 126.4 | 126.4 |
Ingehouden winsten
| 1,939 | 2,004.7 | 1,965.1 | 1,973.3 | 2,039.6 | 1,966.4 | 1,973.9 | 1,879.2 | 1,811.1 | 1,931.9 | 1,883.4 | 1,910.9 | 1,969 | 1,923.1 | 1,842.6 | 1,858.2 | 1,915.2 | 1,974.4 | 1,916.9 | 1,930.8 | 1,983 | 1,900.7 | 1,831.9 | 1,836.4 | 1,859.8 | 1,787.5 | 1,721.3 | 1,722.1 | 1,738.9 | 1,671.3 | 1,610.2 | 1,609.5 | 1,619.9 | 1,556.8 | 1,498.5 | 1,485.5 | 1,492.3 | 1,434.5 | 1,378.8 | 1,366.3 | 1,369.8 | 1,318.4 | 1,263.4 | 1,250.3 | 1,248.7 | 1,199.3 | 1,146.4 | 1,142.6 | 1,140 | 1,085.5 | 271.375 | 271.375 | 271.375 | 243.6 | 243.6 | 243.6 | 243.6 | 219.75 | 219.75 | 219.75 | 219.75 | 216.625 | 216.625 | 216.625 | 216.625 | 195.025 | 195.025 | 195.025 | 195.025 | 186.45 | 186.45 | 186.45 | 186.45 | 164.025 | 164.025 | 164.025 | 164.025 | 624.179 | 149.075 | 149.075 | 149.075 |
Overige gereserveerde algehele resultaten
| -10.6 | -166.7 | -90.3 | -128.4 | -19 | 46.4 | 63.6 | 3 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -413.775 | -413.775 | -413.775 | -413.775 | 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
| -1.6 | 65.3 | -92.3 | -98.8 | -19.8 | -0.7 | 0 | 31.2 | -27.2 | -29.1 | -55.8 | -29.1 | 15.4 | -0.6 | 35.7 | 67.1 | 71.6 | -44.4 | -37.4 | -50.5 | -48.6 | -102.1 | -130.6 | -181.7 | -152.7 | -117.9 | -123.4 | -105.2 | -123.7 | -127.8 | -35.4 | -19.9 | -27.7 | -24.8 | -36.4 | -41.8 | -3.4 | -11.4 | 572.5 | 564.8 | 583.3 | 4.5 | 595 | 575.5 | 29.3 | 35.7 | 30 | 33.5 | 43.2 | 42.8 | 141.25 | 141.25 | 141.25 | 524.125 | 524.125 | 524.125 | 524.125 | 255.025 | 255.025 | 255.025 | 255.025 | 240.875 | 240.875 | 240.875 | 240.875 | 234.275 | 234.275 | 234.275 | 234.275 | 209.725 | 209.725 | 209.725 | 209.725 | 85.05 | 85.05 | 85.05 | 85.05 | 48.605 | 77.85 | 370.432 | 77.85 |
Totaal eigen vermogen van aandeelhouders
| 2,621.2 | 2,597.7 | 2,567.2 | 2,568.9 | 2,714.2 | 2,706.5 | 2,731.8 | 2,606.8 | 2,477.3 | 2,595 | 2,519.8 | 2,574 | 2,675.6 | 2,613.6 | 2,569.4 | 2,616.3 | 2,675 | 2,618.2 | 2,567 | 2,567.2 | 2,612 | 2,475.5 | 2,377.6 | 2,329.8 | 2,377.6 | 2,335.1 | 2,260.9 | 2,277.3 | 2,266.9 | 2,189.9 | 2,220 | 2,227.3 | 2,220.7 | 2,154.7 | 2,083.1 | 2,056.8 | 2,088.9 | 2,008.2 | 1,951.3 | 1,931.1 | 1,953.1 | 1,891.5 | 1,858.4 | 1,825.8 | 1,844.8 | 1,800.5 | 1,741.7 | 1,738 | 1,745 | 1,690 | 553.05 | 553.05 | 553.05 | 494.175 | 494.175 | 494.175 | 494.175 | 474.775 | 474.775 | 474.775 | 474.775 | 457.5 | 457.5 | 457.5 | 457.5 | 429.3 | 429.3 | 429.3 | 429.3 | 396.175 | 396.175 | 396.175 | 396.175 | 376.475 | 376.475 | 376.475 | 376.475 | 1,178.356 | 353.325 | 645.907 | 353.325 |
Totaal eigen vermogen
| 3,048.2 | 3,013.9 | 2,990.4 | 2,999.4 | 3,138.2 | 3,136.3 | 3,154.5 | 3,028.8 | 2,879.3 | 3,009 | 2,924.4 | 2,980.5 | 3,093.9 | 3,027.1 | 2,971.6 | 3,021 | 3,107.2 | 3,037.8 | 2,974.3 | 3,009.2 | 3,055.6 | 3,192.1 | 3,077.9 | 2,998.8 | 3,051.6 | 3,012.6 | 2,928.9 | 2,936 | 2,920.6 | 2,838.8 | 2,871.6 | 2,877.4 | 2,866.6 | 2,794.5 | 2,723.6 | 2,684.9 | 2,725.3 | 2,637 | 2,563.4 | 2,511.6 | 2,537.8 | 2,473.9 | 2,421 | 2,379.5 | 2,396.3 | 2,347.6 | 2,283.4 | 2,270.7 | 2,295.7 | 2,212.2 | 553.05 | 553.05 | 553.05 | 494.175 | 494.175 | 494.175 | 494.175 | 474.775 | 474.775 | 474.775 | 474.775 | 457.5 | 457.5 | 457.5 | 457.5 | 429.3 | 429.3 | 429.3 | 429.3 | 396.175 | 396.175 | 396.175 | 396.175 | 376.475 | 376.475 | 376.475 | 376.475 | 1,330.105 | 353.325 | 775.576 | 353.325 |
Totaal passiva en aandeelhoudersvermogen
| 5,130.8 | 4,689.7 | 4,673.8 | 4,700.8 | 4,877.6 | 4,955 | 4,955.8 | 5,308.5 | 5,207.9 | 5,379 | 5,284.9 | 5,302.9 | 5,370.7 | 5,136.7 | 4,912.8 | 4,750.2 | 4,829.5 | 4,827.7 | 4,880.2 | 4,884 | 4,947.5 | 5,122 | 5,098.1 | 4,969.3 | 5,141.9 | 5,216.3 | 5,330.7 | 5,328.7 | 5,324.1 | 5,230.7 | 5,166.7 | 5,072.6 | 5,201.1 | 5,084.7 | 5,200.8 | 5,058.6 | 4,992 | 4,845.8 | 4,817.4 | 4,719.8 | 4,683.1 | 4,589.2 | 4,455.6 | 4,447.7 | 4,434.9 | 4,381.4 | 4,218.3 | 4,079.4 | 4,172.2 | 4,052.4 | 1,013.1 | 1,013.1 | 1,013.1 | 837.9 | 837.9 | 837.9 | 837.9 | 829.025 | 829.025 | 829.025 | 829.025 | 771.15 | 771.15 | 771.15 | 771.15 | 764.6 | 764.6 | 764.6 | 764.6 | 694.625 | 694.625 | 694.625 | 694.625 | 667.675 | 667.675 | 667.675 | 667.675 | 2,474.962 | 651.2 | 1,707.502 | 651.2 |