Clas Ohlson AB (publ)
SSE:CLAS-B.ST
168.1 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
| 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
| 417.4 | 170.7 | 475.3 | 117.7 | 108.9 | 143.1 | 81.4 | 92.1 | 260.1 | 456.6 | 948.9 | 665.1 | 756.6 | 533.8 | 956.7 | 263.5 | 360.2 | 80.1 | 230.4 | 106.7 | 104.6 | 105 | 184.7 | 109.9 | 97.3 | 115.8 | 584 | 295.8 | 668.4 | 625.1 | 753.3 | 220.2 | 494.7 | 604.3 | 861.4 | 353.6 | 600.8 | 517.4 | 674.3 | 212.9 | 462.4 | 358.3 | 367.1 | 136.9 | 194.2 | 124.6 | 261.1 | 106 | 103.4 | 111.8 | 217.1 | 120.5 | 306.3 | 132.6 | 168.9 | 166.2 | 212.7 | 98.8 |
| Kortetermijnbeleggingen
| 0 | 0 | 0 | -8.8 | 0 | -15.6 | -86.7 | -95.3 | -92.5 | 0 | 0 | 0 | 0 | -109.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.7 | 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 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 417.4 | 170.7 | 475.3 | 117.7 | 108.9 | 143.1 | 81.4 | 92.1 | 260.1 | 456.6 | 948.9 | 665.1 | 756.6 | 533.8 | 956.7 | 263.5 | 360.2 | 80.1 | 230.4 | 106.7 | 104.6 | 105 | 184.7 | 109.9 | 97.3 | 115.8 | 584 | 295.8 | 668.4 | 625.1 | 753.3 | 220.2 | 494.7 | 604.3 | 861.4 | 353.6 | 600.8 | 517.4 | 674.3 | 212.9 | 462.4 | 358.3 | 367.1 | 136.9 | 194.2 | 124.6 | 261.1 | 106 | 103.4 | 111.8 | 217.1 | 120.5 | 306.3 | 132.6 | 168.9 | 166.2 | 212.7 | 98.8 |
| Nettovorderingen
| 70.2 | 103.5 | 126.9 | 126.9 | 41.5 | 170.1 | 156.6 | 199.9 | 170.1 | 57.6 | 0 | 130.1 | 0 | 106.5 | 0 | 0 | 0 | 179.8 | 0 | 0 | 0 | 249.5 | 0 | 0 | 0 | 337 | 0 | 252 | 0 | 220.5 | 0 | 266.6 | 0 | 30.5 | 0 | 249.8 | 244.6 | 26.2 | 0 | 0 | 0 | 21.2 | 0 | 0 | 0 | 21.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Voorraad
| 2,606 | 2,448.3 | 2,303.1 | 2,614.1 | 2,221.3 | 2,177.1 | 2,125.3 | 2,811.3 | 2,475.7 | 2,198.6 | 1,949.7 | 2,114.1 | 1,793.3 | 1,831.7 | 1,574.8 | 1,897.6 | 1,701.4 | 1,811.2 | 1,820.6 | 2,257.2 | 1,954.8 | 1,987.3 | 1,983.2 | 2,345 | 1,936.6 | 2,038 | 1,880.3 | 2,067.8 | 1,695.6 | 1,630.7 | 1,616.6 | 1,988.8 | 1,720.6 | 1,639.2 | 1,540.2 | 1,763.6 | 1,531.7 | 1,569.3 | 1,457.8 | 1,608.7 | 1,328.6 | 1,348.2 | 1,325.9 | 1,599.1 | 1,349.9 | 1,303.9 | 1,256.3 | 1,496 | 1,289.2 | 1,228.7 | 1,203.5 | 1,410 | 1,321.5 | 1,429.2 | 1,375.4 | 1,521.3 | 1,279.4 | 1,204.1 |
| Overige vlottende activa
| 126.6 | 76.7 | 66.8 | 90.3 | 126.7 | -0.1 | 156.6 | 199.9 | 170.1 | 0.1 | 151.1 | 130.1 | 109.3 | 0.1 | 110 | 118 | 77 | -0.1 | 160.5 | 208.4 | 180.6 | -0.1 | 346.2 | 349.7 | 310.3 | -0.1 | 222.6 | 257.8 | 230.4 | 0.1 | 213.3 | 269 | 263.8 | 263.4 | 266.6 | 288.4 | 261.4 | 242.5 | 206.9 | 287.2 | 223.2 | 229.5 | 176.4 | 245 | 231.2 | 214.9 | 187.6 | 259.1 | 231.1 | 197.5 | 181.5 | 201.6 | 0 | 176.7 | 158.5 | 234 | 0 | 173.4 |
| Totaal vlottende activa
| 3,220.2 | 2,799.2 | 2,972.1 | 2,949 | 2,498.4 | 2,490.2 | 2,363.3 | 3,103.3 | 2,905.9 | 2,793 | 3,049.7 | 2,909.3 | 2,659.2 | 2,472.1 | 2,641.5 | 2,279.1 | 2,138.6 | 2,071 | 2,211.5 | 2,572.3 | 2,240 | 2,341.7 | 2,514.1 | 2,804.6 | 2,344.2 | 2,490.7 | 2,686.9 | 2,621.4 | 2,594.4 | 2,476.4 | 2,583.2 | 2,478 | 2,479.1 | 2,506.9 | 2,668.2 | 2,405.6 | 2,393.9 | 2,329.2 | 2,339 | 2,108.8 | 2,014.2 | 1,936 | 1,869.4 | 1,981 | 1,775.3 | 1,643.4 | 1,705 | 1,861.1 | 1,623.7 | 1,538 | 1,602.1 | 1,732.1 | 1,627.8 | 1,738.5 | 1,702.8 | 1,921.5 | 1,492.1 | 1,476.3 |
| Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 2,319.2 | 2,424.8 | 2,396.1 | 2,399.3 | 2,295.8 | 2,215.7 | 2,292.3 | 2,284.3 | 2,318.7 | 2,416.5 | 2,553.7 | 2,591.6 | 2,633.1 | 2,701.7 | 2,588.4 | 2,566.6 | 2,702 | 2,840.5 | 2,947 | 2,787.1 | 2,887.5 | 911.5 | 980.1 | 1,010.8 | 1,007.5 | 1,041.3 | 1,029.2 | 1,037.7 | 1,036.3 | 1,064.3 | 1,075.8 | 1,101.8 | 1,104.6 | 1,128 | 1,137.8 | 1,158 | 1,181.5 | 1,228.9 | 1,237.5 | 1,259.7 | 1,269.5 | 1,291.3 | 1,292.5 | 1,310.2 | 1,311.5 | 1,350.6 | 1,380.8 | 1,401.4 | 1,388 | 1,427.6 | 1,429.4 | 1,440.2 | 1,435.9 | 1,436 | 1,446.1 | 1,399 | 0 | 1,365.5 |
| Goodwill
| 400.4 | 400.4 | 400.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 133.8 | 144.9 | 168.6 | 120.9 | 138 | 307.6 | 337.4 | 460.8 | 475.3 | 486.4 | 498.1 | 511.6 | 527.2 | 538.3 | 546 | 552.2 | 556.6 | 543.2 | 526.9 | 495.2 | 472.9 | 477 | 478.4 | 454.5 | 446.7 | 428.3 | 401.4 | 376.4 | 360.8 | 340.2 | 321.3 | 297.6 | 285.6 | 270.6 | 244.4 | 209.7 | 196.8 | 171 | 166.3 | 164.2 | 161.4 | 133 | 122.9 | 110.5 | 110 | 111 | 111.1 | 102.9 | 0 | 0 | 70.1 | 56.5 | 44.6 | 33.5 | 16 | 3.8 | 0 | 0 |
| Goodwill en immateriële activa
| 534.2 | 545.3 | 569 | 120.9 | 138 | 307.6 | 337.4 | 460.8 | 475.3 | 486.4 | 498.1 | 511.6 | 527.2 | 538.3 | 546 | 552.2 | 556.6 | 543.2 | 526.9 | 495.2 | 472.9 | 477 | 478.4 | 454.5 | 446.7 | 428.3 | 401.4 | 376.4 | 360.8 | 340.2 | 321.3 | 297.6 | 285.6 | 270.6 | 244.4 | 209.7 | 196.8 | 171 | 166.3 | 164.2 | 161.4 | 133 | 122.9 | 110.5 | 110 | 111 | 111.1 | 102.9 | 98.1 | 87.4 | 70.1 | 56.5 | 44.6 | 33.5 | 16 | 3.8 | 0 | 0 |
| Langetermijnbeleggingen
| 3.1 | 8.2 | 11.7 | 15.1 | 9.5 | 25.1 | 145.6 | 154.2 | 224.2 | 158 | 257.3 | 279.4 | 300.8 | 415.2 | 270.3 | 252.3 | 252.3 | 252.3 | 225.3 | 225.3 | 225.3 | 225.3 | 225.3 | 224.5 | 224.5 | 224.5 | 224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.1 | 1.3 | 4.3 | 4.3 | 4.3 | 0 | 3.5 | 3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Belastingvorderingen
| 72.1 | 73.1 | 74.7 | 80 | 74.5 | 71.3 | -145.6 | -154.2 | -224.2 | 66.9 | 0 | 0 | 0 | 72.2 | -270.3 | -252.3 | -252.3 | 71.4 | -225.3 | -225.3 | -225.3 | 19.4 | -225.3 | -224.5 | -224.5 | 13.4 | -224 | 0 | 0 | 17 | 0 | 0 | 0 | 16.9 | 0 | 0 | 0 | 10.4 | 0 | 0 | -8.1 | 6.8 | -4.3 | -4.3 | -4.3 | 3.1 | -3.5 | -3.6 | 0 | 3.2 | 0 | 0 | 0 | 10.4 | 0 | 0 | 0 | 0.3 |
| Overige niet-vlottende activa
| -0.1 | 0 | 0.2 | 0.1 | 12.1 | -0.2 | 145.6 | 154.2 | 224.2 | 27.8 | -3,309.1 | -3,382.6 | -3,461.1 | -72.3 | 342.4 | 327.3 | 325.3 | 4 | 285.7 | 288.1 | 290.4 | 2 | 240.9 | 240.2 | 239.3 | 1.5 | 242.5 | 18.5 | 18.5 | 1.6 | 18.4 | 18.6 | 18.2 | 1.2 | 11.4 | 11.5 | 11.5 | 1.2 | 8.1 | 8.1 | 16.2 | -0.1 | 8.6 | 8.6 | 8.6 | 0.1 | 3.5 | 3.6 | 3.6 | 0.3 | 10.1 | 10.3 | -1,480.5 | 0.5 | 0.6 | 0.6 | 0 | 0.7 |
| Totaal niet-vlottende activa
| 2,928.5 | 3,051.4 | 3,051.7 | 2,615.4 | 2,529.9 | 2,619.5 | 2,775.3 | 2,899.3 | 3,018.2 | 3,155.6 | 3,410.3 | 3,486.2 | 3,562.1 | 3,655.1 | 3,476.8 | 3,446.1 | 3,583.9 | 3,711.4 | 3,759.6 | 3,570.4 | 3,650.8 | 1,635.2 | 1,699.4 | 1,705.5 | 1,693.5 | 1,709 | 1,673.1 | 1,432.6 | 1,415.6 | 1,423.1 | 1,415.5 | 1,418 | 1,408.4 | 1,416.7 | 1,393.6 | 1,379.2 | 1,389.8 | 1,411.5 | 1,411.9 | 1,432 | 1,439 | 1,432.3 | 1,419.7 | 1,425 | 1,425.8 | 1,464.8 | 1,495.4 | 1,507.9 | 1,489.7 | 1,518.5 | 1,509.6 | 1,507 | 1,480.5 | 1,480.4 | 1,462.7 | 1,403.4 | 0 | 1,366.5 |
| Totaal activa
| 6,148.7 | 5,850.6 | 6,023.8 | 5,564.4 | 5,028.2 | 5,109.7 | 5,138.6 | 6,002.7 | 5,924.1 | 5,948.6 | 6,460 | 6,395.4 | 6,221.2 | 6,127.4 | 6,118.4 | 5,725.2 | 5,722.4 | 5,782.4 | 5,971.1 | 6,142.9 | 5,891 | 3,976.9 | 4,213.4 | 4,510.1 | 4,037.7 | 4,199.7 | 4,360 | 4,054.1 | 4,010.1 | 3,899.4 | 3,998.8 | 3,896 | 3,887.4 | 3,922.8 | 4,061.8 | 3,784.9 | 3,783.7 | 3,740.7 | 3,750.9 | 3,540.8 | 3,453.2 | 3,368.3 | 3,289.1 | 3,406 | 3,201.1 | 3,108.2 | 3,200.4 | 3,369 | 3,113.4 | 3,056.5 | 3,111.7 | 3,239.1 | 3,300.8 | 3,218.9 | 3,165.5 | 3,324.9 | 3,023.9 | 2,842.8 |
| Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 1,137.9 | 937.7 | 883.6 | 1,047 | 757 | 752.7 | 1,726.6 | 2,163.5 | 1,836.3 | 770.8 | 1,975.5 | 2,202.5 | 1,701.9 | 732.8 | 0 | 0 | 0 | 551.2 | 0 | 0 | 0 | 637.3 | 0 | 0 | 0 | 881.6 | 0 | 0 | 0 | 635.2 | 0 | 0 | 0 | 685.7 | 0 | 0 | 0 | 591.3 | 0 | 0 | 0 | 545.8 | 0 | 0 | 0 | 511.8 | 0 | 0 | 0 | 396.8 | 0 | 0 | 0 | 329.5 | 0 | 0 | 0 | 403.3 |
| Kortlopende schulden
| 542.1 | 568.9 | 558.4 | 652.9 | 566 | 765.6 | 539.9 | 1,111 | 512.5 | 534.4 | 552.3 | 509.2 | 499.9 | 498.8 | 470.6 | 453 | 471.1 | 590.9 | 511.7 | 813.8 | 586.5 | 283.1 | 0 | 596 | 60.1 | 0 | 0 | 0 | 0 | 0 | 0 | 120.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 1,527.8 | 1,063.2 | 30 | 1,142.2 | 1,476 | 1,096.3 | 261.7 | 1,070.9 | 1,419.7 | 85.1 | 171.4 |
| Belastingschulden
| 59.6 | 51.5 | 94.3 | 63 | 44.2 | 41.2 | 0 | 0 | 0 | 52.7 | 0 | 0 | 0 | 86.4 | 0 | 0 | 0 | 47.5 | 0 | 0 | 0 | 43.1 | 0 | 0 | 0 | 35.3 | 0 | 0 | 0 | 39.4 | 0 | 0 | 0 | 111.6 | 0 | 0 | 0 | 96.3 | 0 | 0 | 0 | 44.5 | 0 | 0 | 0 | 38.1 | 0 | 0 | 0 | 101.1 | 0 | 0 | 0 | 70.9 | 0 | 0 | 0 | 122.1 |
| Uitgestelde opbrengsten
| 73.9 | 73.9 | 80.8 | 674.7 | 645.7 | 654.2 | -1,726.6 | -2,163.5 | -1,836.3 | 749.9 | -1,975.5 | -2,202.5 | -1,701.9 | 761 | 0 | 0 | 0 | 678.5 | 0 | 0 | 0 | 705.7 | 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 | 524.9 | 0 | 0 | 0 | 467.7 | 0 | 0 | 0 | 392.9 |
| Overige kortlopende verplichtingen
| 1,008.1 | 949.7 | 1,223 | 247.1 | 324.6 | 212.7 | 1,726.6 | 2,163.5 | 1,836.3 | 207.5 | 1,985 | 2,202.5 | 1,701.9 | 187 | 1,765.3 | 1,675.3 | 1,661.8 | 294.2 | 1,724.4 | 1,995.1 | 1,601.6 | 198.7 | 2,009.8 | 1,770 | 1,460.9 | 826.8 | 1,843.4 | 1,791.9 | 1,479 | 786.7 | 1,565.5 | 1,680.3 | 1,523.6 | 903.2 | 1,600.6 | 1,574.7 | 1,352.5 | 791.6 | 1,406.6 | 1,468.4 | 1,203.5 | 651.1 | 1,184.9 | 1,322.9 | 1,137.6 | 574.2 | 1,202.3 | 0 | 0 | 65.2 | 0 | 0 | 0 | 37.3 | 0 | 0 | 0 | 38.8 |
| Totaal kortlopende verplichtingen
| 2,762 | 2,530.2 | 2,745.8 | 2,621.7 | 2,293.3 | 2,385.2 | 2,266.5 | 3,274.5 | 2,348.8 | 2,262.6 | 2,537.3 | 2,711.7 | 2,201.8 | 2,179.6 | 2,235.9 | 2,128.3 | 2,132.9 | 2,114.8 | 2,236.1 | 2,808.9 | 2,188.1 | 1,824.8 | 2,009.8 | 2,366 | 1,521 | 1,708.4 | 1,843.4 | 1,791.9 | 1,479 | 1,421.9 | 1,565.5 | 1,800.6 | 1,523.6 | 1,588.9 | 1,600.6 | 1,574.7 | 1,352.5 | 1,382.9 | 1,406.6 | 1,468.4 | 1,203.5 | 1,196.9 | 1,184.9 | 1,522.9 | 1,137.6 | 1,086 | 1,202.3 | 1,527.8 | 1,063.2 | 1,016.9 | 1,142.2 | 1,476 | 1,096.3 | 1,096.2 | 1,070.9 | 1,419.7 | 85.1 | 1,006.4 |
| Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 1,239.7 | 1,269.7 | 1,278.5 | 1,280.7 | 1,182.5 | 1,111.2 | 1,167.6 | 1,163.4 | 1,198.6 | 1,255.3 | 1,371.4 | 1,441.2 | 1,483.4 | 1,542.7 | 1,446.9 | 1,435.5 | 1,545.7 | 1,672.5 | 1,722.3 | 1,596 | 1,669.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 179.2 | 197.6 | 0 | 144.4 | 155 | 457.1 | 300 | 442.3 | 422.7 | 92.1 | 100 |
| Uitgestelde opbrengsten niet-vlottend
| -40.2 | 0 | 0 | -172.3 | -208 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 8.1 | 0 | 0 | 0 | 8.4 | 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 | 326.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130.4 | 0 | 0 | 0 | 384.7 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 160.4 | 161.2 | 180.3 | 172.3 | 164 | 175.9 | 0 | 0 | 0 | 205.2 | 0 | 0 | 0 | 201.9 | 0 | 0 | 0 | 223.2 | 0 | 0 | 0 | 187.1 | 0 | 0 | 0 | 210.1 | 0 | 0 | 0 | 195.8 | 0 | 0 | 0 | 190.2 | 0 | 0 | 0 | 208 | 0 | 0 | 0 | 201.5 | 0 | 0 | 0 | 180.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160.8 | 0 | 0 | 0 | 90 |
| Overige niet-vlottende verplichtingen
| 40.2 | 40.2 | 40.2 | 172.3 | 208 | 0.1 | 202 | 206.3 | 208 | -0.1 | 216.3 | 212.8 | 220.3 | -0.3 | 217.5 | 222.9 | 218.8 | 0.5 | 202.2 | 203.8 | 205.6 | 17.7 | 211.6 | 211.6 | 223.5 | 17.3 | 231.3 | 235.9 | 233.4 | 31 | 214.4 | 174.4 | 197 | 4.9 | 208.7 | 221.1 | 214.1 | 5.3 | 204 | 198 | 201.9 | 5 | 159.5 | 189.3 | 191.7 | -326.1 | 137.3 | 0 | 0 | 195.8 | 0 | 0 | 0 | -125.3 | 0 | 0 | 0 | -384.4 |
| Totaal niet-vlottende verplichtingen
| 1,400.1 | 1,471.1 | 1,499 | 1,453 | 1,346.5 | 1,287.2 | 1,369.6 | 1,369.7 | 1,406.6 | 1,464.4 | 1,587.7 | 1,654 | 1,703.7 | 1,752.4 | 1,664.4 | 1,658.4 | 1,764.5 | 1,904.6 | 1,924.5 | 1,799.8 | 1,874.7 | 204.8 | 211.6 | 211.6 | 223.5 | 227.4 | 231.3 | 235.9 | 233.4 | 226.8 | 214.4 | 174.4 | 197 | 195.1 | 208.7 | 221.1 | 214.1 | 213.3 | 204 | 198 | 201.9 | 206.5 | 159.5 | 189.3 | 191.7 | 185.7 | 137.3 | 179.2 | 197.6 | 195.8 | 144.4 | 155 | 457.1 | 465.9 | 442.3 | 422.7 | 92.1 | 190.3 |
| Totaal passiva
| 4,162.1 | 4,001.3 | 4,244.8 | 4,074.7 | 3,639.8 | 3,672.4 | 3,636.1 | 4,644.2 | 3,755.4 | 3,727 | 4,125 | 4,365.7 | 3,905.5 | 3,932 | 3,900.3 | 3,786.7 | 3,897.4 | 4,019.4 | 4,160.6 | 4,608.7 | 4,062.8 | 2,029.6 | 2,221.4 | 2,577.6 | 1,744.5 | 1,935.8 | 2,074.7 | 2,027.8 | 1,712.4 | 1,648.7 | 1,779.9 | 1,975 | 1,720.6 | 1,784 | 1,809.3 | 1,795.8 | 1,566.6 | 1,596.2 | 1,610.6 | 1,666.4 | 1,405.4 | 1,403.4 | 1,344.4 | 1,712.2 | 1,329.3 | 1,271.7 | 1,339.6 | 1,707 | 1,260.8 | 1,212.7 | 1,286.6 | 1,631 | 1,553.4 | 1,562.1 | 1,513.2 | 1,842.4 | 1,369.7 | 1,196.7 |
| Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 38.8 | 63.4 | 40.7 | 0 | 0 | 0 | 46.6 | 0 | 0 | 0 | 97.1 | 0 | 0 | 0 | 54.6 | 0 | 0 | 0 | 36.6 | 0 | 0 | 0 | 44.9 | 0 | 0 | 0 | 89.9 | 0 | 0 | 0 | 132.9 | 0 | 0 | 0 | 74.4 | 0 | 0 | 0 | 83.2 | 0 | 0 | 0 | 81.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 82 | 82 | 82 | 82 | 82 | 82 | 1,503 | 1,341.5 | 2,155.8 | 82 | 2,336.1 | 2,042.7 | 2,301.1 | 82 | 2,221.5 | 1,926.7 | 1,819 | 82 | 1,797.1 | 1,506.7 | 1,814.3 | 82 | 1,984.3 | 1,915.8 | 2,282.7 | 82 | 2,295.7 | 2,027.4 | 2,274.7 | 82 | 2,221.2 | 1,935.3 | 2,160.8 | 82 | 2,248.2 | 1,959 | 2,205.2 | 82 | 2,132.6 | 1,863.6 | 2,044.4 | 82 | 1,944.7 | 1,691.5 | 1,871.6 | 82 | 1,860.8 | 1,662 | 0 | 82 | 0 | 0 | 0 | 82 | 0 | 0 | 0 | 82 |
| Ingehouden winsten
| 1,868.2 | 1,723.8 | 1,679.1 | 1,356 | 1,279.4 | 1,305.6 | 0 | 0 | 0 | 2,095.8 | 0 | 0 | 0 | 2,114.3 | 0 | 0 | 0 | 1,639 | 0 | 0 | 0 | 1,804.9 | 0 | 0 | 0 | 2,136.4 | 0 | 0 | 0 | 2,168.2 | 0 | 0 | 0 | 2,099.3 | 0 | 0 | 0 | 2,046.5 | 0 | 0 | 0 | 1,875.7 | 0 | 0 | 0 | 1,745.7 | 0 | 0 | 0 | 1,718.4 | 0 | 0 | 0 | 1,560.3 | 0 | 0 | 0 | 1,491 |
| Overige gereserveerde algehele resultaten
| -53.9 | -46.9 | -72.5 | -38.8 | -63.4 | -40.7 | -0.5 | 17 | 12.9 | -46.6 | -1.1 | -13 | 14.6 | -97.1 | -9.5 | 5.6 | 0 | -54.6 | 6.9 | 21 | 7.6 | -36.6 | 0.3 | 9.6 | 10.5 | -44.9 | -10.4 | -1.1 | 23 | -89.9 | -2.3 | -14.3 | 6 | -132.9 | 4.3 | 30.1 | 11.9 | -74.4 | 7.7 | 10.8 | 3.4 | -83.2 | 0 | 2.3 | 0.2 | -81.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 90.4 | 90.4 | 90.4 | 51.7 | 27 | 49.7 | 0 | 0 | 0 | 43.8 | -0 | 0 | 0 | -6.7 | 0 | 0 | 0 | 35.8 | 0 | 0 | 0 | 53.8 | 0 | 0 | 0 | 45.5 | -0 | 0 | 0 | 0.5 | -0 | -0 | 0 | -42.5 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 7.2 | 0 | 0 | 0 | 8.8 | 0 | 0 | 1,852.6 | 43.4 | 1,825.1 | 1,608.1 | 1,747.4 | 14.5 | 1,652.3 | 1,482.5 | 1,654.2 | 73.1 |
| Totaal eigen vermogen van aandeelhouders
| 1,986.7 | 1,849.3 | 1,779 | 1,489.7 | 1,388.4 | 1,437.3 | 1,502.5 | 1,358.5 | 2,168.7 | 2,221.6 | 2,335 | 2,029.7 | 2,315.7 | 2,189.6 | 2,212 | 1,932.3 | 1,819 | 1,756.8 | 1,804 | 1,527.7 | 1,821.9 | 1,940.7 | 1,984.6 | 1,925.4 | 2,293.2 | 2,263.9 | 2,285.3 | 2,026.3 | 2,297.7 | 2,250.7 | 2,218.9 | 1,921 | 2,166.8 | 2,138.8 | 2,252.5 | 1,989.1 | 2,217.1 | 2,144.5 | 2,140.3 | 1,874.4 | 2,047.8 | 1,964.9 | 1,944.7 | 1,693.8 | 1,871.8 | 1,836.5 | 1,860.8 | 1,662 | 1,852.6 | 1,843.8 | 1,825.1 | 1,608.1 | 1,747.4 | 1,656.8 | 1,652.3 | 1,482.5 | 1,654.2 | 1,646.1 |
| Totaal eigen vermogen
| 1,986.7 | 1,849.3 | 1,779 | 1,489.7 | 1,388.4 | 1,437.3 | 1,502.5 | 1,358.5 | 2,168.7 | 2,221.6 | 2,335 | 2,029.7 | 2,315.7 | 2,195.4 | 2,218.1 | 1,938.5 | 1,825 | 1,763 | 1,810.5 | 1,534.2 | 1,828.2 | 1,947.3 | 1,992 | 1,932.5 | 2,293.2 | 2,263.9 | 2,285.3 | 2,026.3 | 2,297.7 | 2,250.7 | 2,218.9 | 1,921 | 2,166.8 | 2,138.8 | 2,252.5 | 1,989.1 | 2,217.1 | 2,144.5 | 2,140.3 | 1,874.4 | 2,047.8 | 1,964.9 | 1,944.7 | 1,693.8 | 1,871.8 | 1,836.5 | 1,860.8 | 1,662 | 1,852.6 | 1,843.8 | 1,825.1 | 1,608.1 | 1,747.4 | 1,656.8 | 1,652.3 | 1,482.5 | 1,654.2 | 1,646.1 |
| Totaal passiva en aandeelhoudersvermogen
| 6,148.8 | 5,850.6 | 6,023.8 | 5,564.4 | 5,028.2 | 5,109.7 | 5,138.6 | 6,002.7 | 5,924.1 | 5,948.6 | 6,460 | 6,395.4 | 6,221.2 | 6,127.4 | 6,118.4 | 5,725.2 | 5,722.4 | 5,782.4 | 5,971.1 | 6,142.9 | 5,891 | 3,976.9 | 4,213.4 | 4,510.1 | 4,037.7 | 4,199.7 | 4,360 | 4,054.1 | 4,010.1 | 3,899.4 | 3,998.8 | 3,896 | 3,887.4 | 3,922.8 | 4,061.8 | 3,784.9 | 3,783.7 | 3,740.7 | 3,750.9 | 3,540.8 | 3,453.2 | 3,368.3 | 3,289.1 | 3,406 | 3,201.1 | 3,108.2 | 3,200.4 | 3,369 | 3,113.4 | 3,056.5 | 3,111.7 | 3,239.1 | 3,300.8 | 3,218.9 | 3,165.5 | 3,324.9 | 3,023.9 | 2,842.8 |