DHT Holdings, Inc.
NYSE:DHT
10.11 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 72.642 | 73.076 | 74.738 | 73.92 | 130.649 | 117.549 | 125.948 | 65.708 | 105.778 | 58.624 | 60.658 | 64.481 | 52.241 | 53.978 | 68.641 | 75.107 | 137.717 | 75.832 | 67.356 | 115.352 | 70.978 | 69.293 | 94.944 | 86.556 | 76.927 | 69.761 | 77.292 | 86.549 | 104.005 | 72.182 | 109.295 | 71.542 | 65.049 | 77.533 | 166.775 | 158.172 | 137.077 | 176.446 | 166.684 | 134.388 | 146.224 | 219.982 | 126.065 | 50.003 | 43.084 | 75.483 | 71.303 | 72.242 | 70.866 | 29.583 | 42.624 | 45.393 | 73.305 | 102.184 | 58.569 | 58.043 | 54.034 | 49.389 | 72.664 | 65.385 | 49.922 | 60.936 | 59.02 | 127.614 | 119.594 | 22.485 | 10.365 | 6.294 | 17.142 | 16.635 | 17.68 | 16.84 | 17.1 | 17.946 | 15.9 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0.07 | 3.759 | 3.703 | 0.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.132 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 72.642 | 73.076 | 74.738 | 73.92 | 130.649 | 117.549 | 125.948 | 65.708 | 105.778 | 58.624 | 60.658 | 64.481 | 52.241 | 53.978 | 68.641 | 75.107 | 137.717 | 75.832 | 67.356 | 115.352 | 70.978 | 69.293 | 94.944 | 86.556 | 76.927 | 69.761 | 77.292 | 86.549 | 104.005 | 72.182 | 109.295 | 71.542 | 65.049 | 77.533 | 166.775 | 158.172 | 137.077 | 176.446 | 166.684 | 134.388 | 146.224 | 219.982 | 126.065 | 50.003 | 43.084 | 75.483 | 71.303 | 72.242 | 70.866 | 29.583 | 42.624 | 45.393 | 73.305 | 102.184 | 58.569 | 58.043 | 54.034 | 49.389 | 72.664 | 65.385 | 49.922 | 60.936 | 59.02 | 127.614 | 119.594 | 22.485 | 10.365 | 6.294 | 17.142 | 16.635 | 17.68 | 16.84 | 17.1 | 17.946 | 15.9 |
Nettovorderingen
| 70.355 | 80.561 | 75.848 | 55.684 | 56.831 | 55.01 | 59.465 | 50.437 | 25.234 | 23.379 | 30.361 | 17.348 | 17.031 | 29.787 | 30.06 | 61.916 | 97.429 | 86.033 | 107.848 | 54.976 | 42.343 | 66.286 | 60.196 | 40.998 | 29.376 | 35.286 | 42.212 | 29.084 | 28.383 | 30.35 | 34.461 | 24.718 | 52.889 | 41.933 | 40.093 | 35.828 | 33.206 | 29.996 | 28.708 | 26.474 | 12.231 | 14.138 | 16.951 | 14.042 | 16.46 | 13.089 | 13.874 | 14.552 | 14.346 | 7.349 | 5.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.56 | 4.247 | 7.272 | 8.791 | 7.991 | 5.239 | 2.801 | 1.547 | 2.326 | 3.268 | 3.163 | 4.009 | 4.306 | 1.826 | 6.692 | 5.5 |
Voorraad
| 36.806 | 37.431 | 33.806 | 37.783 | 34.358 | 27.658 | 33.069 | 36.351 | 42.266 | 35.759 | 33.396 | 29.421 | 20.577 | 19.272 | 11.854 | 13.167 | 19.501 | 36.279 | 34.085 | 27.597 | 37.558 | 33.471 | 32.212 | 29.251 | 26.601 | 22.003 | 23.675 | 20.899 | 18.022 | 15.75 | 7.906 | 9.638 | 8.425 | 6.36 | 8.844 | 7.781 | 10.091 | 10.283 | 15.906 | 19.052 | 6.466 | 7.435 | 2.825 | 0.943 | 3.407 | 3.421 | 3.616 | 2.879 | 1.006 | 9.346 | -3.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.76 | 1.912 | 1.655 | 1.441 | 1.517 | 1.504 | 0 |
Overige vlottende activa
| 15.945 | 12.329 | 16.106 | 2.817 | 2.192 | 3.487 | 2.798 | 3.722 | 2.485 | 1.765 | 1.395 | 0.912 | 0.431 | 0.559 | 1.039 | 1.133 | 1.679 | 4.078 | 4.151 | 2.493 | 2.734 | 4.09 | 1.633 | 1.414 | 2.571 | 1.29 | -0.001 | 3.821 | 4.119 | -0.001 | 26.843 | 26.707 | 0.001 | 0.001 | -0.001 | 2.686 | -0.001 | 0.001 | 0.001 | 2.465 | 1.574 | 0.001 | 0.001 | 0.001 | 0.001 | 22.539 | 0.485 | 0.517 | 1.41 | 1.032 | 5.021 | 4.52 | 0.805 | 0.404 | 0.464 | 2.179 | 2.343 | 3.446 | 3.287 | 2.313 | 2.886 | 1.076 | 1.15 | 1.872 | 1.922 | 2.011 | 1.675 | 1.795 | 3.76 | 0.525 | 1.712 | 1.596 | 6.469 | 3.398 | 1.6 |
Totaal vlottende activa
| 195.748 | 203.397 | 200.498 | 179.227 | 234.317 | 213.214 | 235.589 | 170.427 | 188.627 | 130.152 | 131.972 | 118.599 | 125.09 | 110.66 | 118.279 | 155.243 | 261.267 | 206.801 | 218.286 | 203.794 | 157.277 | 183.606 | 193.323 | 166.189 | 140.993 | 133.845 | 167.137 | 140.353 | 154.529 | 166.293 | 178.505 | 132.605 | 130.481 | 151.445 | 218.251 | 204.467 | 182.636 | 218.054 | 212.271 | 182.379 | 166.495 | 242.858 | 146.072 | 65.057 | 63.177 | 114.532 | 89.278 | 90.19 | 87.628 | 47.31 | 49.428 | 52.095 | 81.695 | 106.19 | 61.746 | 60.222 | 56.377 | 52.835 | 75.951 | 68.258 | 57.055 | 69.284 | 68.961 | 137.477 | 126.755 | 27.297 | 13.587 | 10.415 | 25.93 | 22.235 | 25.056 | 24.183 | 26.912 | 29.54 | 23 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,290.939 | 1,267.577 | 1,290.369 | 1,316.891 | 1,254.178 | 1,262.967 | 1,271.53 | 1,294.313 | 1,352.122 | 1,442.519 | 1,471.984 | 1,493.012 | 1,522.337 | 1,614.63 | 1,498.477 | 1,525.039 | 1,557.538 | 1,578.543 | 1,604.161 | 1,619.751 | 1,630.649 | 1,640.055 | 1,666.145 | 1,646.805 | 1,618.31 | 1,554.957 | 1,559.369 | 1,638.561 | 1,649.745 | 1,222.981 | 1,221.819 | 1,241.348 | 1,261.07 | 1,268.827 | 1,202.577 | 1,155.917 | 1,174.186 | 1,163.231 | 1,163.126 | 1,148.639 | 534.247 | 471.568 | 300.528 | 269.911 | 275.669 | 281.357 | 310.481 | 325.988 | 428.883 | 441.258 | 455.075 | 459.981 | 522.891 | 461.1 | 412.744 | 419.797 | 426.948 | 434.028 | 441.036 | 444.06 | 450.817 | 455.921 | 462.387 | 468.996 | 475.605 | 482.143 | 398.005 | 309.925 | 314.189 | 318.406 | 322.577 | 326.84 | 331.103 | 335.339 | 341.1 |
Goodwill
| 1.356 | 1.356 | 1.356 | 1.356 | 1.356 | 1.356 | 1.356 | 1.356 | 1.356 | 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 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.452 | 0 | 0 | 0 | 1.43 | 0 | 0 | 0 | 2.407 | 0 | 0 | 0 | 3.385 | 0 | 0 | 0 | 4.363 | 0 | 0 | 0 | 5.582 | 0 | 0 | 0 | 9.053 | 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 |
Goodwill en immateriële activa
| 1.356 | 1.356 | 1.356 | 1.356 | 1.356 | 1.356 | 1.356 | 1.356 | 1.356 | 0 | 0 | 0 | 0 | 0 | 0.452 | 0 | 0 | 0 | 1.43 | 0 | 0 | 0 | 2.407 | 0 | 0 | 0 | 3.385 | 0 | 0 | 0 | 4.363 | 0 | 0 | 0 | 5.582 | 0 | 0 | 0 | 9.053 | 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 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.161 | 5.739 | 5.406 | 6.114 | 5.858 | 5.516 | 5.233 | 5.595 | 5.182 | 4.816 | 4.772 | 4.93 | 4.837 | 4.667 | 4.388 | 4.57 | 4.389 | 4.294 | 3.992 | 4.182 | 3.909 | 3.664 | 3.412 | 3.401 | 3.205 | 3.102 | 2.976 | 2.921 | 2.871 | 2.743 | 2.697 | 2.768 | 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 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.161 | 0 | 0 | 0 | 0 | 0 | -0.453 | 0 | 0 | 0 | -1.43 | 0 | 0 | 0 | -2.408 | 0 | 0 | 0 | -3.385 | 0 | 0 | 0 | -4.363 | 0 | 0 | 0 | -5.583 | 0 | 0 | 0 | -9.053 | 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 niet-vlottende activa
| -0.001 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | 0 | 0.161 | 0.001 | 0.001 | -0.001 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | -0.001 | -0.001 | 0 | 0 | 0.001 | 0.516 | 0.001 | 0.001 | -0.001 | 0 | 0.001 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0 | 0.002 | 0 | 0 | -0.001 | -0.001 | 0.001 | 0 | 0 | 0 | -325.988 | 0.001 | 0.005 | 0.054 | 0.676 | 0.744 | 7.921 | 6.365 | 1.344 | 1.223 | 1.106 | 0.984 | 0 | 0 | 0 | 1.148 | 1.195 | 1.243 | 1.424 | 10.616 | 19.591 | 1.327 | 1.367 | 1.407 | 1.447 | 1.487 | 1.527 | 0 |
Totaal niet-vlottende activa
| 1,292.294 | 1,268.933 | 1,291.725 | 1,318.247 | 1,255.534 | 1,264.322 | 1,272.885 | 1,295.669 | 1,353.639 | 1,448.259 | 1,477.391 | 1,499.125 | 1,528.195 | 1,620.146 | 1,503.71 | 1,530.635 | 1,562.72 | 1,583.359 | 1,608.932 | 1,624.68 | 1,635.486 | 1,644.722 | 1,670.533 | 1,651.891 | 1,622.7 | 1,559.252 | 1,563.36 | 1,642.743 | 1,653.655 | 1,226.645 | 1,225.232 | 1,244.749 | 1,264.275 | 1,271.929 | 1,205.553 | 1,158.839 | 1,177.058 | 1,165.974 | 1,165.825 | 1,151.407 | 534.247 | 471.567 | 300.527 | 269.912 | 275.669 | 281.357 | 310.481 | 325.988 | 428.884 | 441.263 | 455.129 | 460.657 | 523.635 | 469.021 | 419.109 | 421.141 | 428.171 | 435.134 | 442.02 | 444.06 | 450.817 | 455.921 | 463.535 | 470.191 | 476.848 | 483.567 | 408.621 | 329.516 | 315.516 | 319.773 | 323.984 | 328.287 | 332.59 | 336.866 | 341.1 |
Totaal activa
| 1,488.042 | 1,472.33 | 1,492.223 | 1,497.474 | 1,489.851 | 1,477.536 | 1,508.474 | 1,466.096 | 1,542.266 | 1,578.411 | 1,609.362 | 1,617.724 | 1,653.285 | 1,730.807 | 1,621.989 | 1,685.877 | 1,823.988 | 1,790.16 | 1,827.218 | 1,828.473 | 1,792.763 | 1,828.328 | 1,863.856 | 1,818.081 | 1,763.693 | 1,693.096 | 1,730.497 | 1,783.096 | 1,808.183 | 1,392.939 | 1,403.737 | 1,377.354 | 1,394.755 | 1,423.374 | 1,423.805 | 1,363.306 | 1,359.694 | 1,384.028 | 1,378.095 | 1,333.786 | 700.742 | 714.424 | 446.599 | 334.968 | 338.846 | 395.889 | 399.759 | 416.178 | 516.512 | 488.573 | 504.557 | 512.752 | 605.33 | 575.211 | 480.855 | 481.363 | 484.548 | 487.969 | 517.971 | 512.318 | 507.872 | 525.205 | 532.496 | 607.668 | 603.603 | 510.864 | 422.208 | 339.931 | 341.446 | 342.008 | 349.04 | 352.47 | 359.502 | 366.406 | 364.1 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21.495 | 24.15 | 9.203 | 25.111 | 29.302 | 22.02 | 14.58 | 22.398 | 26.883 | 15.125 | 11.111 | 13.307 | 14.102 | 14.884 | 2.811 | 10.345 | 16.51 | 19.572 | 7.913 | 23.898 | 20.879 | 27.751 | 10.885 | 25.039 | 26.072 | 17.519 | 8.883 | 19.394 | 22.376 | 21.752 | 3.565 | 18.219 | 8.768 | 7.293 | 1.888 | 9.61 | 14.06 | 19.996 | 3.636 | 31.099 | 8.179 | 10.35 | 0 | 3.446 | 3.816 | 6.391 | 2.212 | 9.118 | 0 | 6.363 | 0.21 | 4.514 | 4.34 | 0 | 0.123 | 0 | 0 | 0 | 0.28 | 0 | 0 | 0 | 0.126 | 0 | 0 | 4.976 | 0.055 | 3.589 | 3.642 | 3.736 | 0.057 | 3.522 | 3.314 | 4.437 | 0.1 |
Kortlopende schulden
| 42.025 | 36.161 | 31.718 | 47.933 | 38.947 | 33.109 | 29.626 | 41.235 | 31.398 | 20.764 | 9.792 | 9.784 | 9.783 | 11.761 | 3.396 | 18.263 | 72.04 | 102.734 | 100.385 | 99.843 | 96.993 | 94.149 | 93.815 | 68.134 | 58.681 | 55.824 | 65.053 | 63.741 | 64.074 | 55.53 | 57.521 | 54.89 | 31.083 | 53.345 | 32.267 | 50.083 | 50.677 | 31.33 | 31.961 | 55.25 | 6.469 | -10.35 | 0 | -3.446 | -3.816 | 47.3 | 9 | 4 | 3.1 | 13.578 | 16.938 | 4.938 | 4.938 | 0 | 4.326 | 0 | 0 | 0 | 5.97 | 0 | 0 | 0 | 6.274 | 75 | 75 | 75 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.2 |
Belastingschulden
| 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 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 3.247 | 0 | 4.394 | 4.394 | 5.51 | 5.092 | 4.172 | 3.056 | 3.3 | 6.14 | 4.865 | 4.046 | 4.474 | 2.698 | 16.236 | 18.303 | 10.381 | -19.572 | 0.93 | -23.898 | -20.879 | -27.751 | 17.749 | 0.002 | 1.354 | -17.519 | 8.545 | 0.829 | 0.394 | 1.044 | 2.154 | 2.154 | 3.537 | 5.079 | 3.575 | 3.19 | 3.959 | 4.649 | 2.428 | 4.095 | 1.231 | 2.772 | 2.271 | 8.33 | 7.977 | 8.072 | 0.155 | 2.624 | 0 | 0.112 | 8.357 | 0.15 | 8.454 | 0 | 8.088 | 7.93 | 7.898 | 7.643 | 7.898 | 7.875 | 7.855 | 0 | 7.855 | 0 | 0 | 7.006 | 4.354 | 6.18 | 6.169 | 5.97 | 6.169 | 6.126 | 6.126 | 5.762 | -5.2 |
Overige kortlopende verplichtingen
| 1.436 | 1.412 | 11.29 | 1.316 | 1.4 | 1.022 | 15.996 | 1.208 | 1.41 | 3.176 | 16.176 | 9.139 | 9.239 | 9.282 | 25.486 | 9.791 | 9.852 | 28.549 | 21.011 | 29.272 | 25.304 | 30.358 | 1.25 | 0.034 | 0 | 17.707 | 0.545 | 0.98 | 1.459 | 1.646 | 11.07 | 2.706 | 3.224 | 3.294 | 15.105 | 3.749 | 3.403 | 3.595 | 29.881 | 3.607 | 0 | 10.349 | 3.529 | 3.446 | 3.816 | 0.001 | 4.758 | 1.518 | 10.445 | 2.967 | 8.454 | 3.413 | 3.342 | 16.248 | 3.065 | 10.367 | 14.548 | 14.52 | 11.779 | 17.998 | 15.595 | 22.001 | 26.418 | 27.058 | 24.786 | 22.518 | 17.224 | 1.141 | 0 | 0 | 3.399 | 0 | 0 | 0 | 10.7 |
Totaal kortlopende verplichtingen
| 68.203 | 61.723 | 56.605 | 78.754 | 75.159 | 61.243 | 64.374 | 67.897 | 62.991 | 45.205 | 41.944 | 36.276 | 37.598 | 38.625 | 47.929 | 56.702 | 108.783 | 131.283 | 130.239 | 129.115 | 122.297 | 124.507 | 123.699 | 93.209 | 86.107 | 73.531 | 83.026 | 84.944 | 88.303 | 79.972 | 74.31 | 77.969 | 46.612 | 69.011 | 52.835 | 66.632 | 72.099 | 59.57 | 67.906 | 94.051 | 15.879 | 13.121 | 5.8 | 11.776 | 11.793 | 61.764 | 16.125 | 17.26 | 13.545 | 23.02 | 33.959 | 13.015 | 21.074 | 16.248 | 15.602 | 18.297 | 22.446 | 22.163 | 25.927 | 25.873 | 23.45 | 22.001 | 40.673 | 102.058 | 99.786 | 109.5 | 96.633 | 10.91 | 9.811 | 9.706 | 9.625 | 9.648 | 9.44 | 10.199 | 10.8 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 372.579 | 361.619 | 398.425 | 388.647 | 349.352 | 362.616 | 367.069 | 377.695 | 450.752 | 500.23 | 512.507 | 515.015 | 516.399 | 562.957 | 446.562 | 474.106 | 647.179 | 678.074 | 750.586 | 846.008 | 807.208 | 824.737 | 873.46 | 866.941 | 797.31 | 708.62 | 721.151 | 762.252 | 777.025 | 619.049 | 643.974 | 629.975 | 582.057 | 601.059 | 630.201 | 571.797 | 577.505 | 623.119 | 629.32 | 585.421 | 196.157 | 203.495 | 156.046 | 156.004 | 155.96 | 155.41 | 202.637 | 211.562 | 215.481 | 253.834 | 263.632 | 294.789 | 319.94 | 292.365 | 265.231 | 265.183 | 265.136 | 265.088 | 293.041 | 292.994 | 292.947 | 342.899 | 344 | 344 | 344 | 344 | 253.7 | 243 | 236 | 236 | 236 | 236 | 236 | 236 | 236 |
Uitgestelde opbrengsten niet-vlottend
| 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 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 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 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4.534 | 4.929 | 5.527 | 3.558 | 3.798 | 3.124 | 3.545 | 3.473 | 3.869 | 4.161 | 7.552 | 10.593 | 13.079 | 15.406 | 18.558 | 20.558 | 23.076 | 22.11 | 13.944 | 16.621 | 14.667 | 9.522 | 5.03 | 0.544 | 0.389 | 0.435 | 0.428 | 0.255 | 0.24 | 0.552 | 0.442 | 1.211 | 2.086 | 2.699 | 2.877 | 4.336 | 4.728 | 5.763 | 6.017 | 6.436 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0.001 | 0.191 | 0.228 | 0.304 | 0.518 | 1.364 | 2.24 | 2.907 | 3.681 | 4.622 | 4.813 | 4.796 | 7.079 | 7.976 | 9.644 | 14.425 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 377.113 | 366.548 | 403.952 | 392.205 | 353.15 | 365.74 | 370.614 | 381.168 | 454.621 | 504.391 | 520.059 | 525.608 | 529.478 | 578.363 | 465.12 | 494.664 | 670.255 | 700.184 | 764.53 | 862.629 | 821.875 | 834.259 | 878.49 | 867.485 | 797.699 | 709.055 | 721.579 | 762.507 | 777.265 | 619.601 | 644.416 | 631.186 | 584.143 | 603.758 | 633.078 | 576.133 | 582.233 | 628.882 | 635.337 | 591.857 | 196.156 | 203.494 | 156.045 | 156.004 | 155.96 | 155.41 | 202.638 | 211.753 | 215.709 | 254.138 | 264.15 | 296.153 | 322.18 | 295.272 | 268.912 | 269.805 | 269.949 | 269.884 | 300.12 | 300.97 | 302.591 | 357.324 | 344 | 344 | 344 | 344 | 253.7 | 243.001 | 236 | 236 | 236 | 236 | 236 | 236 | 236 |
Totaal passiva
| 445.316 | 428.271 | 460.557 | 470.959 | 428.309 | 426.983 | 434.988 | 449.065 | 517.612 | 549.596 | 562.003 | 561.884 | 567.076 | 616.988 | 513.049 | 551.366 | 779.038 | 831.467 | 894.769 | 991.744 | 944.172 | 958.766 | 1,002.189 | 960.694 | 883.806 | 782.586 | 804.605 | 847.451 | 865.568 | 699.573 | 718.726 | 709.155 | 630.755 | 672.769 | 685.913 | 642.765 | 654.332 | 688.452 | 703.243 | 685.908 | 212.035 | 216.615 | 161.845 | 167.78 | 167.753 | 217.174 | 218.763 | 229.013 | 229.254 | 277.158 | 298.109 | 309.168 | 343.254 | 311.52 | 284.514 | 288.102 | 292.395 | 292.047 | 326.047 | 326.843 | 326.041 | 379.325 | 384.673 | 446.058 | 443.786 | 453.5 | 350.333 | 253.911 | 245.811 | 245.706 | 245.625 | 245.648 | 245.44 | 246.199 | 246.8 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 1.956 | 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 | 0.001 | 0 | 0.004 | 48.094 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1.615 | 1.613 | 1.61 | 1.61 | 1.624 | 1.63 | 1.627 | 1.627 | 1.642 | 1.668 | 1.661 | 1.667 | 1.679 | 1.715 | 1.708 | 1.708 | 1.474 | 1.469 | 1.468 | 1.424 | 1.424 | 1.42 | 1.427 | 1.436 | 1.436 | 1.436 | 1.424 | 1.423 | 1.423 | 0.946 | 0.934 | 0.934 | 0.934 | 0.937 | 0.929 | 0.929 | 0.929 | 0.929 | 0.925 | 0.925 | 0.694 | 0.694 | 0.291 | 0.156 | 0.098 | 0.096 | 0.095 | 0.09 | 0.947 | 0.641 | 0.64 | 0.64 | 0.642 | 0.641 | 0.487 | 0.487 | 0.487 | 0.487 | 0.487 | 0.487 | 0.487 | 0.392 | 0.392 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0.3 |
Ingehouden winsten
| -197.519 | -195.079 | -206.477 | -210.754 | -184.853 | -204.422 | -180.664 | -236.082 | -236.607 | -242.991 | -222.405 | -216.079 | -191.695 | -185.661 | -188.709 | -162.027 | -130.712 | -215.028 | -240.165 | -308.905 | -296.67 | -274.792 | -285.383 | -294.346 | -269.999 | -238.906 | -222.087 | -211.56 | -203.647 | -198.419 | -205.195 | -221.109 | -123.937 | -136.192 | -147.945 | -163.618 | -177.155 | -185.413 | -204.011 | -230.509 | -221.99 | -212.545 | -210.682 | -221.714 | -217.3 | -209.276 | -205.258 | -198.704 | -98.557 | -97.854 | -102.164 | -104.383 | -45.226 | -43.065 | -42.188 | -44.33 | -43.032 | -36.13 | -33.824 | -37.717 | -38.801 | -31.642 | -26.721 | 0 | 0 | -26.967 | -26.967 | -21.798 | -16.985 | -12.992 | -6.992 | 0 | 0 | 0 | 9.5 |
Overige gereserveerde algehele resultaten
| 3.056 | 2.999 | 3.766 | 3.201 | 2.539 | 2.74 | 3.761 | 2.911 | 2.437 | 2.703 | 4.069 | 3.258 | 2.509 | 2.607 | 4.417 | 3.313 | 2.259 | 2.202 | 1.604 | 1.11 | 0.737 | 0.438 | 1.88 | 1.536 | 1.242 | 0.975 | 5.761 | 5.178 | 4.235 | 3.33 | 8.175 | 6.865 | 5.494 | 4.242 | 6.672 | 9.708 | 8.066 | 6.538 | 4.416 | 3.685 | 2.642 | 2.147 | 3.118 | 2.648 | 2.138 | 1.736 | -303.535 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -2 | -3.271 | -5.273 | -8.303 | -14.363 | -16.769 | -19.175 | -23.749 | -26.418 | 0 | 0 | -147.882 | -10.218 | -130.61 | -130.61 | 1 | 1.712 | -113.695 | -113.695 | -113.695 | -1.6 |
Overige totale aandeelhoudersvermogen
| 1,230.832 | 1,229.905 | 1,226.298 | 1,228.037 | 1,237.966 | 1,245.698 | 1,243.754 | 1,243.647 | 1,252.456 | 1,267.398 | 1,264 | 1,266.965 | 1,273.691 | 1,295.138 | 1,291.505 | 1,291.505 | 1,171.92 | 1,170.046 | 1,169.537 | 1,143.1 | 1,143.1 | 1,142.496 | 1,143.743 | 1,148.761 | 1,147.208 | 1,147.005 | 1,140.794 | 1,140.604 | 1,140.604 | 887.509 | 881.097 | 881.509 | 881.509 | 881.618 | 878.236 | 873.522 | 873.522 | 873.522 | 873.522 | 873.777 | 707.361 | 707.513 | 492.026 | 386.098 | 386.153 | 338.065 | 689.69 | 385.779 | 384.868 | 308.628 | 308.972 | 308.327 | 308.66 | 308.115 | 240.042 | 240.375 | 239.971 | 239.868 | 239.624 | 239.474 | 239.32 | 200.879 | 200.57 | 161.61 | 159.817 | 205.246 | 108.76 | 238.128 | 242.93 | 107.994 | 108.395 | 220.517 | 227.757 | 233.902 | 109 |
Totaal eigen vermogen van aandeelhouders
| 1,037.984 | 1,039.438 | 1,027.153 | 1,022.094 | 1,057.276 | 1,045.646 | 1,068.478 | 1,012.103 | 1,019.928 | 1,028.778 | 1,047.325 | 1,055.811 | 1,086.184 | 1,113.799 | 1,108.921 | 1,134.499 | 1,044.941 | 958.689 | 932.444 | 836.729 | 848.591 | 869.562 | 861.667 | 857.387 | 879.887 | 910.51 | 925.892 | 935.645 | 942.615 | 693.366 | 685.011 | 668.199 | 764 | 750.605 | 737.892 | 720.541 | 705.362 | 695.576 | 674.852 | 647.878 | 488.707 | 497.809 | 284.754 | 167.188 | 171.093 | 178.715 | 180.996 | 187.165 | 287.258 | 211.415 | 206.448 | 203.584 | 262.076 | 263.691 | 196.341 | 193.261 | 192.153 | 195.922 | 191.924 | 185.475 | 181.831 | 145.88 | 147.823 | 161.61 | 159.817 | 57.364 | 71.875 | 86.02 | 95.635 | 96.302 | 103.415 | 106.822 | 114.062 | 120.207 | 117.2 |
Totaal eigen vermogen
| 1,042.726 | 1,044.06 | 1,031.666 | 1,026.515 | 1,061.542 | 1,050.553 | 1,073.486 | 1,017.031 | 1,024.654 | 1,028.815 | 1,047.359 | 1,055.84 | 1,086.209 | 1,113.819 | 1,108.94 | 1,134.511 | 1,044.95 | 958.693 | 932.449 | 836.729 | 848.591 | 869.562 | 861.667 | 857.387 | 879.887 | 910.51 | 925.892 | 935.645 | 942.615 | 693.366 | 685.011 | 668.199 | 764 | 750.605 | 737.892 | 720.541 | 705.362 | 695.576 | 674.852 | 647.878 | 488.707 | 497.809 | 284.754 | 167.188 | 171.093 | 178.715 | 180.996 | 187.165 | 287.258 | 211.415 | 206.448 | 203.584 | 262.076 | 263.691 | 196.341 | 193.261 | 192.153 | 195.922 | 191.924 | 185.475 | 181.831 | 145.88 | 147.823 | 161.61 | 159.817 | 57.364 | 71.875 | 86.02 | 95.635 | 96.302 | 103.415 | 106.822 | 114.062 | 120.207 | 117.2 |
Totaal passiva en aandeelhoudersvermogen
| 1,488.042 | 1,472.331 | 1,492.223 | 1,497.474 | 1,489.851 | 1,477.536 | 1,508.474 | 1,466.096 | 1,542.266 | 1,578.411 | 1,609.362 | 1,617.724 | 1,653.285 | 1,730.807 | 1,621.989 | 1,685.877 | 1,823.988 | 1,790.16 | 1,827.218 | 1,828.473 | 1,792.763 | 1,828.328 | 1,863.856 | 1,818.081 | 1,763.693 | 1,693.096 | 1,730.497 | 1,783.096 | 1,808.183 | 1,392.939 | 1,403.737 | 1,377.354 | 1,394.755 | 1,423.374 | 1,423.805 | 1,363.306 | 1,359.694 | 1,384.028 | 1,378.095 | 1,333.786 | 700.742 | 714.424 | 446.599 | 334.968 | 338.846 | 395.889 | 399.759 | 416.178 | 516.512 | 488.573 | 504.557 | 512.752 | 605.33 | 575.211 | 480.855 | 481.363 | 484.548 | 487.969 | 517.971 | 512.318 | 507.872 | 525.205 | 532.496 | 607.668 | 603.603 | 510.864 | 422.208 | 339.931 | 341.446 | 342.008 | 349.04 | 352.47 | 359.502 | 366.406 | 364 |