Covivio
EPA:COV.PA
53.05 (EUR) • At close October 30, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,335.818 | 343 | 474.586 | 461.541 | 1,035.66 | 1,062.993 | 1,117.523 | 1,246.147 | 1,165.395 | 1,302.084 | 1,121.03 | 1,172.45 | 1,324.01 | 1,296.636 | 1,020.065 | 1,082.793 | 1,140.236 | 949.684 | 1,145.811 | 1,026.507 | 831.424 | 381.541 | 95.385 | 151.627 | 95.385 | 100.819 | 25.205 | 187.266 | 25.205 | 221.886 | 55.472 | 699.121 | 55.472 | 414.747 | 103.687 | 380 | 103.687 | 47.898 | 47.898 | 47.898 | 47.898 | 49.865 | 49.865 | 49.865 | 49.865 | 75.125 | 75.125 | 75.125 | 75.125 | 43.641 | 43.641 | 43.641 | 43.641 | 87.545 | 87.545 | 87.545 | 87.545 | 11.066 | 11.066 | 11.066 | 11.066 |
Kortetermijnbeleggingen
| 985.415 | 571.815 | 55.661 | 19.43 | 583.265 | 626.318 | 596.253 | 577.18 | 510.578 | 626.477 | 0 | 0 | 420.179 | 732.582 | 569.481 | 875.79 | 847.906 | 736.465 | 543.952 | 686.865 | 441.921 | 155.926 | 0 | 36.85 | 0 | -11,415.423 | 0 | 0 | 0 | 4.365 | 1.091 | 0 | 1.091 | 0 | 0 | 10 | 0 | 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
| 1,335.818 | 343 | 474.586 | 461.541 | 1,035.66 | 1,062.993 | 1,117.523 | 1,246.147 | 1,165.395 | 1,302.084 | 1,121.03 | 1,172.45 | 1,324.01 | 1,296.636 | 1,020.065 | 1,082.793 | 1,140.236 | 949.684 | 1,145.811 | 1,026.507 | 831.424 | 381.541 | 95.385 | 151.627 | 95.385 | 100.819 | 25.205 | 187.266 | 25.205 | 226.251 | 56.563 | 699.121 | 56.563 | 414.747 | 103.687 | 390 | 103.687 | 47.898 | 47.898 | 47.898 | 47.898 | 49.865 | 49.865 | 49.865 | 49.865 | 75.125 | 75.125 | 75.125 | 75.125 | 43.641 | 43.641 | 43.641 | 43.641 | 87.545 | 87.545 | 87.545 | 87.545 | 11.066 | 11.066 | 11.066 | 11.066 |
Nettovorderingen
| 457.894 | 581.147 | 747.537 | 671.39 | 932.769 | 843.082 | 916.538 | 615.501 | 863.496 | 719.566 | 644.19 | 313.212 | 390.959 | 279.328 | 332.602 | 272.665 | 336.444 | 266.919 | 327.353 | 264.534 | 324.87 | 155.926 | 0 | 36.85 | 0 | 0 | 0 | 1,593.006 | 0 | 0 | 0 | 1,640.179 | 0 | 0 | 0 | 390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 289.813 | 190 | 467.136 | 523.432 | 412.055 | 1,113.711 | 489.997 | 584.722 | 690.846 | 556.84 | 907.552 | 95.811 | 42.6 | 43.237 | 32.915 | 34.683 | 42.886 | 42.663 | 72.53 | 72.928 | 81.695 | 80.033 | 20.008 | 88.492 | 20.008 | 91.382 | 22.846 | 91.053 | 22.846 | 93.119 | 23.28 | 97.879 | 23.28 | 98.628 | 24.657 | 107 | 24.657 | 29.327 | 29.327 | 29.327 | 29.327 | 33.879 | 33.879 | 33.879 | 33.879 | 51.846 | 51.846 | 51.846 | 51.846 | 5.395 | 5.395 | 5.395 | 5.395 | 8.434 | 8.434 | 8.434 | 8.434 | 10.891 | 10.891 | 10.891 | 10.891 |
Overige vlottende activa
| 866.43 | -533 | -1,689.259 | -1,656.363 | -2,380.484 | -3,019.786 | -2,524.058 | -2,446.37 | -2,719.737 | -2,578.49 | 973.56 | 750.203 | 794.377 | 705.526 | 661.447 | 534.524 | 1,248.624 | 1,259.454 | 1,235.298 | 1,012.458 | 1,461.552 | 1,561.19 | 429.279 | 1,286.959 | 429.279 | 1,413.545 | 353.386 | 11.462 | 353.386 | 1,704.434 | 426.109 | 6.12 | 426.109 | 1,355.821 | 338.955 | -1 | 338.955 | 89.028 | 89.028 | 89.028 | 89.028 | 100.332 | 100.332 | 100.332 | 100.332 | 116.98 | 116.98 | 116.98 | 116.98 | 79.652 | 79.652 | 79.652 | 79.652 | 43.113 | 43.113 | 43.113 | 43.113 | 9.998 | 9.998 | 9.998 | 9.998 |
Totaal vlottende activa
| 2,949.955 | 1,536 | 1,797.604 | 1,713.316 | 2,326.166 | 2,925.069 | 2,411.333 | 2,331.454 | 2,494.412 | 2,478.992 | 2,622.078 | 2,331.676 | 2,551.946 | 2,324.727 | 2,047.029 | 1,924.665 | 2,768.19 | 2,518.72 | 2,780.992 | 2,376.427 | 2,699.541 | 2,178.69 | 544.673 | 1,563.928 | 544.673 | 1,605.746 | 401.437 | 1,882.787 | 401.437 | 2,023.804 | 505.951 | 2,443.299 | 505.951 | 1,869.196 | 467.299 | 886 | 467.299 | 166.252 | 166.252 | 166.252 | 166.252 | 184.076 | 184.076 | 184.076 | 184.076 | 243.951 | 243.951 | 243.951 | 243.951 | 128.688 | 128.688 | 128.688 | 128.688 | 139.092 | 139.092 | 139.092 | 139.092 | 31.955 | 31.955 | 31.955 | 31.955 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 21,349.26 | 985 | 1,603.79 | 1,580.335 | 1,457.087 | 1,392.675 | 1,413.567 | 1,441.989 | 1,504.331 | 1,489.442 | 1,358.073 | 21,381.013 | 20,269.026 | 18,621.429 | 18,471.239 | 16,913.986 | 16,210.691 | 15,817.28 | 15,605.439 | 14,614.927 | 13,909.798 | 108.172 | 27.043 | 96.272 | 27.043 | 99.21 | 24.803 | 130.858 | 24.803 | 127.75 | 31.938 | 155.684 | 31.938 | 157.219 | 39.305 | 157 | 39.305 | 39.608 | 39.608 | 39.608 | 39.608 | 263.097 | 263.097 | 263.097 | 263.097 | 291.419 | 291.419 | 291.419 | 291.419 | 90.854 | 90.854 | 90.854 | 90.854 | 42.08 | 42.08 | 42.08 | 42.08 | 33.295 | 33.295 | 33.295 | 33.295 |
Goodwill
| 116.527 | 117.356 | 118.22 | 120.102 | 117.205 | 117.205 | 135.092 | 135.092 | 140.719 | 143.286 | 144.174 | 113.064 | 113.883 | 1.572 | 1.572 | 1.572 | 8.194 | 8.194 | 8.194 | 8.194 | 8.194 | 8.194 | 2.049 | 8.194 | 2.049 | 8.194 | 2.049 | 8.194 | 2.049 | 8.194 | 2.049 | 0 | 2.049 | 0 | 0 | 3 | 0 | 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
| 19.043 | 19,827.644 | 136.558 | 137.296 | 132.264 | 131.91 | 159.914 | 160.206 | 164.525 | 166.757 | 165.921 | 59.138 | 65.676 | 24.592 | 24.659 | 24.41 | 28.286 | 29.712 | 31.046 | 136.701 | 142.567 | 145.974 | 36.494 | 147.046 | 36.494 | 146.663 | 36.666 | 148.703 | 36.666 | 152.261 | 38.065 | 161.631 | 38.065 | 164.982 | 41.246 | 157 | 41.246 | 39.089 | 39.089 | 39.089 | 39.089 | 35.187 | 35.187 | 35.187 | 35.187 | 8.887 | 8.887 | 8.887 | 8.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 135.57 | 19,945 | 254.778 | 257.398 | 249.469 | 249.115 | 295.006 | 295.298 | 305.244 | 310.043 | 310.095 | 172.202 | 179.559 | 26.164 | 26.231 | 25.982 | 36.48 | 37.906 | 39.24 | 144.895 | 150.761 | 154.168 | 38.542 | 155.24 | 38.542 | 154.857 | 38.714 | 156.897 | 38.714 | 160.455 | 40.114 | 161.631 | 40.114 | 164.982 | 41.246 | 160 | 41.246 | 39.089 | 39.089 | 39.089 | 39.089 | 35.187 | 35.187 | 35.187 | 35.187 | 8.887 | 8.887 | 8.887 | 8.887 | 7.584 | 7.584 | 7.584 | 7.584 | 8.312 | 8.312 | 8.312 | 8.312 | 0.749 | 0.749 | 0.749 | 0.749 |
Langetermijnbeleggingen
| 397.25 | 1,077 | 1,185.943 | 1,231.381 | 890.423 | 425.809 | 545.53 | 597.329 | 520.464 | 580.289 | 335.455 | 278.034 | 242.946 | 412.552 | 382.912 | 389.546 | 234.3 | 223.924 | 177.172 | 248.139 | 241.921 | 90.803 | 46.191 | 744.125 | 46.191 | 12,187.654 | 153.901 | 0 | 153.901 | 518.927 | 130.823 | 0 | 130.823 | 0 | 139.151 | 587 | 139.151 | 135.332 | 135.332 | 135.332 | 135.332 | 47.656 | 47.656 | 47.656 | 47.656 | 80.357 | 80.357 | 80.357 | 80.357 | 59.502 | 59.502 | 59.502 | 59.502 | 18.41 | 18.41 | 18.41 | 18.41 | 0.282 | 0.282 | 0.282 | 0.282 |
Belastingvorderingen
| 67 | 78 | 152.809 | 157.261 | 157.222 | 172.806 | 164.884 | 178.992 | 176.087 | 137.729 | 128.773 | 67.965 | 15.991 | 5.939 | 12.319 | 10.99 | 7.477 | 19.376 | 20.701 | 16.628 | 96.101 | 90.049 | 22.512 | 73.702 | 22.512 | 69.288 | 17.322 | 54.406 | 17.322 | 46.824 | 11.706 | 23.173 | 11.706 | 29.167 | 7.292 | 125 | 7.292 | 30.573 | 30.573 | 30.573 | 30.573 | 27.531 | 27.531 | 27.531 | 27.531 | 20.78 | 20.78 | 20.78 | 20.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 560.902 | 728 | 20,726.181 | 21,873.838 | 23,004.299 | 22,801.529 | 22,691.323 | 22,093.342 | 21,604.461 | 20,379.359 | 20,044.358 | -67.965 | -15.991 | -5.939 | -12.319 | -10.99 | -7.477 | -19.376 | -20.701 | -16.628 | -96.101 | 14,558.82 | 3,616.215 | 11,493.132 | 3,616.215 | 0.001 | 2,893.013 | 12,062.386 | 2,893.013 | 11,764.174 | 2,939.952 | 12,515.297 | 2,939.952 | 12,480.697 | 2,981.023 | 12,503 | 2,981.023 | 3,077.298 | 3,077.298 | 3,077.298 | 3,077.298 | 3,804.142 | 3,804.142 | 3,804.142 | 3,804.142 | 4,098 | 4,098 | 4,098 | 4,098 | 2,384.019 | 2,384.019 | 2,384.019 | 2,384.019 | 1,207.394 | 1,207.394 | 1,207.394 | 1,207.394 | 366.057 | 366.057 | 366.057 | 366.057 |
Totaal niet-vlottende activa
| 22,509.982 | 22,813 | 23,923.501 | 25,100.213 | 25,758.5 | 25,041.934 | 25,110.31 | 24,606.95 | 24,110.587 | 22,896.862 | 22,176.754 | 21,831.249 | 20,691.531 | 19,060.145 | 18,880.382 | 17,329.514 | 16,481.471 | 16,079.11 | 15,821.851 | 15,007.961 | 14,302.48 | 15,002.012 | 3,750.503 | 12,562.471 | 3,750.503 | 12,511.01 | 3,127.753 | 12,404.547 | 3,127.753 | 12,618.13 | 3,154.533 | 12,855.785 | 3,154.533 | 12,832.065 | 3,208.016 | 13,532 | 3,208.016 | 3,321.9 | 3,321.9 | 3,321.9 | 3,321.9 | 4,177.612 | 4,177.612 | 4,177.612 | 4,177.612 | 4,499.443 | 4,499.443 | 4,499.443 | 4,499.443 | 2,541.96 | 2,541.96 | 2,541.96 | 2,541.96 | 1,276.196 | 1,276.196 | 1,276.196 | 1,276.196 | 400.383 | 400.383 | 400.383 | 400.383 |
Totaal activa
| 25,459.937 | 19,116 | 26,561.203 | 27,731.852 | 28,827.389 | 28,303.825 | 27,989.555 | 27,455.043 | 27,141.017 | 25,795.559 | 25,068.89 | 24,384.202 | 23,468.897 | 21,732.988 | 21,197.614 | 19,500.429 | 19,495.165 | 18,812.868 | 18,824.389 | 17,565.66 | 17,268.868 | 17,180.702 | 4,295.176 | 14,126.399 | 4,295.176 | 14,116.756 | 3,529.189 | 14,287.334 | 3,529.189 | 14,641.934 | 3,660.484 | 15,299.084 | 3,660.484 | 14,701.261 | 3,675.315 | 14,418 | 3,675.315 | 3,488.152 | 3,488.152 | 3,488.152 | 3,488.152 | 4,361.688 | 4,361.688 | 4,361.688 | 4,361.688 | 4,743.393 | 4,743.393 | 4,743.393 | 4,743.393 | 2,670.647 | 2,670.647 | 2,670.647 | 2,670.647 | 1,415.288 | 1,415.288 | 1,415.288 | 1,415.288 | 432.338 | 432.338 | 432.338 | 432.338 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 264.558 | 188.461 | 217.222 | 146.847 | 198.992 | 149.299 | 174.578 | 127.197 | 152.275 | 140.67 | 147.253 | 129.99 | 130.106 | 116.186 | 212.022 | 114.1 | 123.048 | 111.103 | 117.102 | 86.827 | 128.865 | 109.541 | 27.385 | 103.926 | 27.385 | 93.255 | 23.314 | 104.895 | 23.314 | 88.783 | 22.196 | 0 | 22.196 | 94.189 | 23.547 | 95 | 23.547 | 17.355 | 17.355 | 17.355 | 17.355 | 21.271 | 21.271 | 21.271 | 21.271 | 62.745 | 62.745 | 62.745 | 62.745 | 32.658 | 32.658 | 32.658 | 32.658 | 27.01 | 27.01 | 27.01 | 27.01 | 2.281 | 2.281 | 2.281 | 2.281 |
Kortlopende schulden
| 1,328.19 | 1,391.872 | 1,191.392 | 1,241.687 | 2,026.517 | 1,786.256 | 1,937.696 | 1,853.008 | 2,075.843 | 1,829.543 | 2,125.512 | 1,843.48 | 1,661.25 | 1,524.243 | 1,720.821 | 1,353.105 | 1,811.728 | 1,083.473 | 1,528.765 | 1,204.207 | 811.81 | 978.922 | 0 | 705.427 | 0 | 951.442 | 0 | 1,202.907 | 0 | 977.135 | 0 | 1,413.661 | 0 | 808.088 | 0 | 755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 98.616 | 118.725 | 75.142 | 105.216 | 81.12 | 106.72 | 58.034 | 97.657 | 177.419 | 112.832 | 88.746 | 101.335 | 42.01 | 82.844 | 29.546 | 67.693 | 22.476 | 2.907 | 6.067 | 3.464 | 4.994 | 0 | 0.895 | 0 | 1.602 | 0 | 1.844 | 0 | 10.35 | 0 | 4.303 | 0 | 8.68 | 0 | 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 |
Uitgestelde opbrengsten
| 0 | 299.839 | 255.876 | 216.504 | 304.91 | 295.078 | 288.408 | 231.274 | 288.4 | 274.926 | 224.839 | -1,843.48 | -1,661.25 | -1,524.243 | -1,720.821 | -1,353.105 | -1,811.728 | -1,083.473 | -1,528.765 | -1,204.207 | -811.81 | 164.022 | 0 | 138.914 | 0 | 61.67 | 0 | 79.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145 | 0 | 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 kortlopende verplichtingen
| 647.476 | -488.3 | 404.379 | 316.113 | 330.068 | 579.497 | 388.712 | 341.226 | 379.263 | 442.483 | 454.247 | 2,445.496 | 2,276.419 | 1,978.795 | 2,115.978 | 1,704.556 | 2,331.418 | 1,641.419 | 2,136.824 | 1,638.753 | 1,300.698 | 344.346 | 371.823 | 177.052 | 371.823 | 163.02 | 294.033 | 207.065 | 294.033 | 173.509 | 287.661 | 179.256 | 287.661 | 155.931 | 241.005 | 204 | 241.005 | 255.088 | 255.088 | 255.088 | 255.088 | 267.812 | 267.812 | 267.812 | 267.812 | 401.803 | 401.803 | 401.803 | 401.803 | 325.21 | 325.21 | 325.21 | 325.21 | 156.308 | 156.308 | 156.308 | 156.308 | 54.439 | 54.439 | 54.439 | 54.439 |
Totaal kortlopende verplichtingen
| 2,240.224 | 1,391.872 | 2,068.869 | 1,921.151 | 2,860.487 | 2,810.13 | 2,789.394 | 2,552.705 | 2,895.781 | 2,687.622 | 2,951.851 | 2,575.486 | 2,406.525 | 2,094.981 | 2,328 | 1,818.656 | 2,454.466 | 1,752.522 | 2,253.926 | 1,725.58 | 1,429.563 | 1,596.831 | 399.208 | 1,125.319 | 399.208 | 1,269.387 | 317.347 | 1,594.795 | 317.347 | 1,239.427 | 309.857 | 1,592.917 | 309.857 | 1,058.208 | 264.552 | 1,199 | 264.552 | 272.443 | 272.443 | 272.443 | 272.443 | 289.083 | 289.083 | 289.083 | 289.083 | 464.548 | 464.548 | 464.548 | 464.548 | 357.868 | 357.868 | 357.868 | 357.868 | 183.318 | 183.318 | 183.318 | 183.318 | 56.719 | 56.719 | 56.719 | 56.719 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10,232.355 | 7,924 | 9,716.291 | 9,734.862 | 9,797.973 | 10,057.558 | 10,341.065 | 10,459.091 | 9,879.116 | 9,071.82 | 8,755.49 | 9,355.47 | 9,296.459 | 8,857.748 | 8,722.985 | 8,745.213 | 8,775.693 | 8,922.467 | 8,730.902 | 8,228.5 | 8,527.242 | 7,519.639 | 1,879.91 | 6,188.019 | 1,879.91 | 5,845.779 | 1,461.445 | 5,768.57 | 1,461.445 | 6,509.568 | 1,627.392 | 6,989.798 | 1,627.392 | 6,904.491 | 1,726.123 | 7,058 | 1,726.123 | 1,784.606 | 1,784.606 | 1,784.606 | 1,784.606 | 2,365.879 | 2,365.879 | 2,365.879 | 2,365.879 | 2,319.824 | 2,319.824 | 2,319.824 | 2,319.824 | 1,223.07 | 1,223.07 | 1,223.07 | 1,223.07 | 638.514 | 638.514 | 638.514 | 638.514 | 191.86 | 191.86 | 191.86 | 191.86 |
Uitgestelde opbrengsten niet-vlottend
| -2,240.559 | 1,219 | 255.876 | 216.504 | 304.91 | 295.078 | 288.408 | 231.274 | 288.4 | 274.926 | 224.839 | 8,511.465 | 8,583.679 | 8,306.718 | 8,229.326 | 8,335.169 | 8,408.496 | 8,565.519 | 8,421.404 | 7,967.268 | 8,270.907 | 516.687 | -1,926.227 | 511.927 | -1,926.227 | 747.763 | -1,472.937 | 754.129 | -1,472.937 | -5,578.528 | -1,638.916 | -5,699.619 | -1,638.916 | -6,146.454 | -1,738.636 | 828 | -1,738.636 | -1,846.018 | -1,846.018 | -1,846.018 | -1,846.018 | -2,464.884 | -2,464.884 | -2,464.884 | -2,464.884 | -2,385.269 | -2,385.269 | -2,385.269 | -2,385.269 | -1,257.117 | -1,257.117 | -1,257.117 | -1,257.117 | -624.289 | -624.289 | -624.289 | -624.289 | -191.558 | -191.558 | -191.558 | -191.558 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,040 | 835 | 1,249.882 | 1,390.917 | 1,406.135 | 1,288.038 | 1,251.453 | 1,152.492 | 1,162.997 | 1,059.363 | 992.926 | 844.005 | 712.78 | 551.03 | 493.659 | 410.044 | 367.197 | 356.948 | 309.498 | 261.232 | 256.335 | 294.811 | 73.703 | 150.367 | 73.703 | 139.225 | 34.806 | 139.249 | 34.806 | 134.878 | 33.72 | 123.482 | 33.72 | 144.24 | 36.06 | 325 | 36.06 | 78.767 | 78.767 | 78.767 | 78.767 | 120.276 | 120.276 | 120.276 | 120.276 | 128.19 | 128.19 | 128.19 | 128.19 | 66.704 | 66.704 | 66.704 | 66.704 | 12.785 | 12.785 | 12.785 | 12.785 | 1.979 | 1.979 | 1.979 | 1.979 |
Overige niet-vlottende verplichtingen
| 2,318.645 | -305 | -1,315.278 | -1,386.009 | -1,532.715 | -1,445.1 | -1,300.289 | -1,034.718 | -1,101.172 | -1,060.87 | -933.939 | -9,355.47 | -9,296.459 | -8,857.748 | -8,722.985 | -8,745.213 | -8,775.693 | -8,922.467 | -8,730.902 | -8,228.5 | -8,527.242 | 37.563 | 2,064.79 | 33.538 | 2,064.79 | 52.956 | 1,673.117 | 54.46 | 1,673.117 | 6,296.608 | 1,818.436 | 6,138.466 | 1,818.436 | 6,713.091 | 1,880.295 | -1 | 1,880.295 | 1,996.492 | 1,996.492 | 1,996.492 | 1,996.492 | 2,602.115 | 2,602.115 | 2,602.115 | 2,602.115 | 2,425.459 | 2,425.459 | 2,425.459 | 2,425.459 | 1,265.456 | 1,265.456 | 1,265.456 | 1,265.456 | 624.652 | 624.652 | 624.652 | 624.652 | 193.119 | 193.119 | 193.119 | 193.119 |
Totaal niet-vlottende verplichtingen
| 11,350.441 | 9,673 | 9,906.771 | 9,956.274 | 9,976.303 | 10,195.574 | 10,580.637 | 10,808.139 | 10,229.341 | 9,345.239 | 9,039.316 | 9,355.47 | 9,296.459 | 8,857.748 | 8,722.985 | 8,745.213 | 8,775.693 | 8,922.467 | 8,730.902 | 8,228.5 | 8,527.242 | 8,368.7 | 2,092.175 | 6,883.851 | 2,092.175 | 6,785.723 | 1,696.431 | 6,716.408 | 1,696.431 | 7,362.526 | 1,840.632 | 7,552.127 | 1,840.632 | 7,615.368 | 1,903.842 | 8,210 | 1,903.842 | 2,013.847 | 2,013.847 | 2,013.847 | 2,013.847 | 2,623.386 | 2,623.386 | 2,623.386 | 2,623.386 | 2,488.204 | 2,488.204 | 2,488.204 | 2,488.204 | 1,298.114 | 1,298.114 | 1,298.114 | 1,298.114 | 651.661 | 651.661 | 651.661 | 651.661 | 195.399 | 195.399 | 195.399 | 195.399 |
Totaal passiva
| 13,590.665 | 9,673 | 13,599.707 | 13,640.343 | 14,614.09 | 14,681.187 | 14,995.452 | 14,886.885 | 14,641.188 | 13,437.216 | 13,330.31 | 13,025.787 | 12,483.578 | 11,565.329 | 11,608.463 | 11,032.453 | 11,654.412 | 11,084.661 | 11,345.526 | 10,265.975 | 10,350.591 | 9,965.531 | 2,491.383 | 8,009.17 | 2,491.383 | 8,055.11 | 2,013.778 | 8,311.203 | 2,013.778 | 8,601.953 | 2,150.488 | 9,145.044 | 2,150.488 | 8,673.576 | 2,168.394 | 9,409 | 2,168.394 | 2,286.29 | 2,286.29 | 2,286.29 | 2,286.29 | 2,912.469 | 2,912.469 | 2,912.469 | 2,912.469 | 2,952.751 | 2,952.751 | 2,952.751 | 2,952.751 | 1,655.982 | 1,655.982 | 1,655.982 | 1,655.982 | 834.979 | 834.979 | 834.979 | 834.979 | 252.118 | 252.118 | 252.118 | 252.118 |
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 | 0 | 0 |
Gewone aandelen
| 334.87 | 7,957 | 303.019 | 284.358 | 284.175 | 283.946 | 283.738 | 283.633 | 283.464 | 261.66 | 261.425 | 248.709 | 225.836 | 224.49 | 221.611 | 206.274 | 204.841 | 199.889 | 199.804 | 188.051 | 188.049 | 188.049 | 47.012 | 173.69 | 47.012 | 173.69 | 43.423 | 173.69 | 43.423 | 164.846 | 41.212 | 164.806 | 41.212 | 164.775 | 41.194 | 161 | 41.194 | 37.97 | 37.97 | 37.97 | 37.97 | 30.816 | 30.816 | 30.816 | 30.816 | 31.206 | 31.206 | 31.206 | 31.206 | 21.406 | 21.406 | 21.406 | 21.406 | 13.005 | 13.005 | 13.005 | 13.005 | 7.079 | 7.079 | 7.079 | 7.079 |
Ingehouden winsten
| -8.364 | 3,368.667 | 4,097.956 | 5,144.1 | 5,322.974 | 4,818.896 | 4,333.124 | 4,189.841 | 4,013.695 | 4,180.98 | 3,786.439 | 749.574 | 465.294 | 914.112 | 489.026 | 782.774 | 411.027 | 481.472 | 274.751 | 118.479 | 51.659 | 1,742.19 | 435.548 | 1,589.236 | 435.548 | 1,502.226 | 375.557 | 31.429 | 375.557 | 349.507 | 87.377 | 315.147 | 87.377 | 627.24 | 156.81 | 101 | 156.81 | 65.515 | 65.515 | 65.515 | 65.515 | -139.131 | -139.131 | -139.131 | -139.131 | 198.167 | 198.167 | 198.167 | 198.167 | 144.041 | 144.041 | 144.041 | 144.041 | 88.638 | 88.638 | 88.638 | 88.638 | 48.123 | 48.123 | 48.123 | 48.123 |
Overige gereserveerde algehele resultaten
| 3,351.614 | 3.699 | 7.678 | 4.408 | -3.521 | -7.521 | -5.918 | -11.898 | -14.876 | -12.039 | 4,129.526 | 3,028.104 | 2,991.749 | 2,375.752 | 2,381.96 | 1,840.211 | 1,786.305 | 1,513.161 | 1,506.488 | 1,563.979 | 1,562.234 | 1,402.064 | -7.879 | 1,384.112 | -7.879 | 0 | -5.858 | 0 | -5.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.103 | -8.103 | -8.103 | -8.103 | -4.233 | -4.233 | -4.233 | -4.233 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,464.972 | -3,372.366 | 4,277.381 | 4,010.144 | 4,002.263 | 4,098.489 | 4,103.884 | 4,120.626 | 4,124.582 | 3,867.044 | -278.994 | 3,535.059 | 2,878.063 | 2,848.953 | 2,777.976 | 2,473.113 | 2,469.739 | 2,444.801 | 2,447.269 | 2,287.498 | 2,287.341 | 957.838 | 1,329.112 | 669.079 | 1,329.112 | 2,142.156 | 1,102.29 | 3,662.76 | 1,102.29 | 3,418.56 | 1,381.407 | 3,486.178 | 1,381.407 | 3,072.24 | 1,308.918 | 2,986 | 1,308.918 | 1,098.378 | 1,098.378 | 1,098.378 | 1,098.378 | 1,557.535 | 1,557.535 | 1,557.535 | 1,557.535 | 1,561.269 | 1,561.269 | 1,561.269 | 1,561.269 | 857.321 | 857.321 | 857.321 | 857.321 | 482.899 | 482.899 | 482.899 | 482.899 | 125.017 | 125.017 | 125.017 | 125.017 |
Totaal eigen vermogen van aandeelhouders
| 8,143.092 | 7,957 | 8,686.034 | 9,443.01 | 9,605.891 | 9,193.81 | 8,714.828 | 8,582.202 | 8,406.865 | 8,297.645 | 7,898.396 | 7,561.446 | 6,560.942 | 6,363.307 | 5,870.573 | 5,302.372 | 4,871.912 | 4,639.323 | 4,428.312 | 4,158.007 | 4,089.283 | 4,290.141 | 1,803.793 | 3,816.117 | 1,803.793 | 3,818.072 | 1,515.412 | 3,867.879 | 1,515.412 | 3,932.913 | 1,509.995 | 3,966.131 | 1,509.995 | 3,864.255 | 1,506.921 | 3,248 | 1,506.921 | 1,201.862 | 1,201.862 | 1,201.862 | 1,201.862 | 1,449.219 | 1,449.219 | 1,449.219 | 1,449.219 | 1,790.642 | 1,790.642 | 1,790.642 | 1,790.642 | 1,014.666 | 1,014.666 | 1,014.666 | 1,014.666 | 580.308 | 580.308 | 580.308 | 580.308 | 180.22 | 180.22 | 180.22 | 180.22 |
Totaal eigen vermogen
| 11,869.272 | 11,963 | 12,961.496 | 14,091.509 | 14,213.298 | 13,622.638 | 12,994.103 | 12,568.158 | 12,499.829 | 12,358.343 | 11,738.58 | 11,358.415 | 10,985.319 | 10,167.659 | 9,589.151 | 8,467.976 | 7,840.753 | 7,728.207 | 7,478.863 | 7,299.685 | 6,918.277 | 7,215.171 | 1,803.793 | 6,117.229 | 1,803.793 | 6,061.646 | 1,515.412 | 5,976.131 | 1,515.412 | 6,039.981 | 1,509.995 | 6,154.04 | 1,509.995 | 6,027.685 | 1,506.921 | 5,009 | 1,506.921 | 1,201.862 | 1,201.862 | 1,201.862 | 1,201.862 | 1,449.219 | 1,449.219 | 1,449.219 | 1,449.219 | 1,790.642 | 1,790.642 | 1,790.642 | 1,790.642 | 1,014.666 | 1,014.666 | 1,014.666 | 1,014.666 | 580.308 | 580.308 | 580.308 | 580.308 | 180.22 | 180.22 | 180.22 | 180.22 |
Totaal passiva en aandeelhoudersvermogen
| 25,459.937 | 19,116 | 26,561.203 | 27,731.852 | 28,827.388 | 28,303.825 | 27,989.555 | 27,455.043 | 27,141.017 | 25,795.559 | 25,068.89 | 24,384.202 | 23,468.897 | 21,732.988 | 21,197.614 | 19,500.429 | 19,495.165 | 18,812.868 | 18,824.389 | 17,565.66 | 17,268.868 | 17,180.702 | 4,295.176 | 14,126.399 | 4,295.176 | 14,116.756 | 3,529.189 | 14,287.334 | 3,529.189 | 14,641.934 | 3,660.484 | 15,299.084 | 3,660.484 | 14,701.261 | 3,675.315 | 14,418 | 3,675.315 | 3,488.152 | 3,488.152 | 3,488.152 | 3,488.152 | 4,361.688 | 4,361.688 | 4,361.688 | 4,361.688 | 4,743.393 | 4,743.393 | 4,743.393 | 4,743.393 | 2,670.647 | 2,670.647 | 2,670.647 | 2,670.647 | 1,415.288 | 1,415.288 | 1,415.288 | 1,415.288 | 432.338 | 432.338 | 432.338 | 432.338 |