Delek US Holdings, Inc.
NYSE:DK
17.16 (USD) • At close December 26, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 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 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,037.6 | 657.9 | 753.4 | 822.2 | 901.7 | 821.6 | 865 | 841.3 | 1,153.8 | 1,244.6 | 854.1 | 856.5 | 830.6 | 833 | 793.5 | 787.5 | 807.9 | 849 | 784.9 | 955.3 | 1,006.4 | 951.4 | 989.7 | 1,079.3 | 1,109.1 | 1,132.8 | 1,018 | 931.8 | 831.7 | 572.3 | 591.4 | 689.2 | 315.3 | 377.1 | 349.9 | 302.2 | 366.3 | 378.4 | 376.4 | 444.1 | 497.7 | 560.1 | 392.9 | 400 | 428.2 | 450.1 | 592.9 | 601.7 | 317.8 | 321.1 | 235.1 | 225.9 | 218.7 | 148.2 | 110.7 | 49.1 | 17.5 | 72.9 | 40.3 | 68.4 | 107.7 | 21 | 55.2 | 15.3 | 79.4 | 86.4 | 139.6 | 104.3 | 25.6 | 61 | 235.1 | 101.6 | 100.161 | 95.035 | 69.487 | 62.568 | 22.106 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.7 | 45 | 0 | 0 | 0 | 1.1 | 1 | 1 | 4.6 | 12.1 | 6 | 4.6 | 5.4 | 15.6 | 6.9 | 18.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.5 | 139.4 | 214.4 | 41 | 73.2 | 80.918 | 108.195 | 2 | 26.586 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,037.6 | 657.9 | 753.4 | 822.2 | 901.7 | 821.6 | 865 | 841.3 | 1,153.8 | 1,244.6 | 854.1 | 856.5 | 830.6 | 833 | 793.5 | 787.5 | 807.9 | 849 | 784.9 | 955.3 | 1,006.4 | 951.4 | 989.7 | 1,079.3 | 1,109.1 | 1,132.8 | 1,018 | 931.8 | 831.7 | 572.3 | 591.4 | 689.2 | 315.3 | 377.1 | 349.9 | 302.2 | 366.3 | 378.4 | 376.4 | 444.1 | 497.7 | 560.1 | 392.9 | 400 | 428.2 | 450.1 | 592.9 | 601.7 | 317.8 | 321.1 | 235.1 | 225.9 | 218.7 | 148.2 | 110.7 | 49.1 | 17.5 | 72.9 | 40.3 | 68.4 | 107.7 | 21 | 55.2 | 15.3 | 79.4 | 86.4 | 139.6 | 149.8 | 165 | 275.4 | 276.1 | 174.8 | 181.079 | 203.23 | 71.487 | 89.154 | 22.106 |
Nettovorderingen
| 561.6 | 779.3 | 840.1 | 799.2 | 1,166.9 | 1,003.5 | 847.8 | 1,234.4 | 1,035.5 | 1,319.4 | 1,405 | 776.6 | 1,008.1 | 826.3 | 720.2 | 527.9 | 518.7 | 480.4 | 436 | 792.6 | 834.3 | 851.6 | 780.2 | 514.4 | 740 | 802.1 | 644.1 | 581.7 | 515.7 | 327.8 | 327.3 | 266 | 197.2 | 249.2 | 213.8 | 217.9 | 229.6 | 284 | 191 | 197 | 324 | 304.1 | 297.1 | 250.5 | 328.7 | 305.1 | 329.8 | 256.6 | 284.9 | 269.8 | 363.2 | 277.1 | 305.4 | 390 | 155.7 | 104.7 | 95.2 | 109.2 | 106.3 | 76.7 | 75.6 | 80.9 | 26.8 | 45.4 | 148 | 170.1 | 153.3 | 112.6 | 111 | 108.3 | 99.8 | 83.7 | 93.954 | 87.584 | 60.847 | 52.968 | 10.21 |
Voorraad
| 915 | 1,010.4 | 1,037.8 | 981.9 | 1,179.2 | 1,276.4 | 1,314.7 | 1,518.5 | 1,634.2 | 1,805.9 | 1,624.2 | 1,176.1 | 1,093 | 1,031.2 | 1,034.6 | 727.7 | 672 | 653.5 | 473.1 | 946.7 | 908.6 | 891.6 | 905.8 | 690.9 | 923.9 | 881.5 | 946 | 808.4 | 693.5 | 377.4 | 397.4 | 392.4 | 375.1 | 407.8 | 321.7 | 307.6 | 384.1 | 473.5 | 484.6 | 469.6 | 544 | 623.9 | 589.3 | 672.3 | 619.7 | 606 | 502.9 | 477.6 | 423.7 | 364.2 | 462.7 | 508 | 365.9 | 395.1 | 127.9 | 136.7 | 133 | 135.2 | 112.2 | 116.4 | 120.1 | 131.3 | 81.5 | 80.2 | 146.3 | 165.1 | 147.1 | 130.6 | 149 | 135.5 | 112.4 | 120.8 | 117.361 | 114.875 | 118.995 | 101.294 | 28.307 |
Overige vlottende activa
| 50.6 | 53.3 | 76.8 | 62.7 | 85.6 | 94.6 | 159.4 | 122.7 | 206 | 187.5 | 309.1 | 126 | 80.3 | 271 | 358.2 | 256.4 | 515.9 | 390 | 262.1 | 268.7 | 115.1 | 92.7 | 85 | 148.7 | 88.4 | 132.9 | 248.4 | 289.9 | 229.7 | 34.2 | 51.2 | 49.3 | 528.9 | 74.1 | 119.6 | 621.4 | 108.5 | 117.6 | 114.7 | 136.7 | 76.6 | 80.4 | 76.7 | 87.7 | 32.2 | 46.5 | 18.4 | 23.8 | 35.3 | 22.9 | 27.2 | 39.6 | 37.2 | 26.3 | 14.2 | 8.9 | 9.1 | 7.9 | 55.3 | 50.1 | 47.8 | 56.8 | 43.3 | 59.7 | 10 | 23.6 | 27.7 | 47 | 37.1 | 21.9 | 23.7 | 31.3 | 24.054 | 7.032 | 9.107 | 8.405 | 3.4 |
Totaal vlottende activa
| 2,564.8 | 2,500.9 | 2,708.1 | 2,666 | 3,333.4 | 3,196.1 | 3,186.9 | 3,716.9 | 4,029.5 | 4,557.4 | 4,192.4 | 2,935.2 | 3,012 | 2,961.5 | 2,906.5 | 2,299.5 | 2,514.5 | 2,372.9 | 1,956.1 | 2,963.3 | 2,864.4 | 2,787.3 | 2,760.7 | 2,420.3 | 2,861.4 | 2,949.3 | 2,856.5 | 2,611.8 | 2,270.6 | 1,311.7 | 1,367.3 | 1,402.2 | 1,416.5 | 1,108.2 | 1,005 | 988.8 | 1,088.5 | 1,253.5 | 1,166.7 | 1,247.4 | 1,442.3 | 1,568.5 | 1,356 | 1,410.5 | 1,408.8 | 1,407.7 | 1,444 | 1,359.7 | 1,061.7 | 978 | 1,088.2 | 1,050.6 | 927.2 | 959.6 | 408.5 | 299.4 | 254.8 | 325.2 | 314.1 | 311.6 | 351.2 | 290 | 206.8 | 200.6 | 383.7 | 445.2 | 467.7 | 440 | 462.1 | 541.1 | 512 | 410.6 | 416.448 | 412.721 | 260.436 | 251.821 | 64.023 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,927.8 | 2,919.3 | 2,946.5 | 2,993.4 | 2,995.1 | 3,038.7 | 3,063.8 | 2,955.9 | 2,861.3 | 2,850.7 | 2,470 | 2,515.8 | 2,485.9 | 2,530.7 | 2,541.9 | 2,549.2 | 2,604.2 | 2,667.3 | 2,741.5 | 2,611.9 | 2,552.8 | 2,504.2 | 2,470.6 | 2,194.9 | 2,142.4 | 2,103.6 | 2,093.5 | 2,140.8 | 2,147.7 | 1,078.6 | 1,089.8 | 1,103.3 | 1,113.5 | 1,464.8 | 1,493.8 | 1,521.1 | 1,515 | 1,514.4 | 1,501.3 | 1,448.8 | 1,400.3 | 1,389.2 | 1,379.5 | 1,278.5 | 1,191.3 | 1,152.1 | 1,139.5 | 1,124.2 | 1,099.1 | 1,088.8 | 1,079.6 | 1,053.8 | 977.8 | 954.5 | 674.7 | 680.1 | 681.9 | 681.2 | 683.7 | 692 | 690.2 | 701.3 | 652.6 | 581.7 | 608.6 | 599.3 | 573.6 | 546.1 | 517.2 | 498.7 | 426.1 | 424.7 | 415.002 | 304.96 | 278.229 | 270.595 | 189.293 |
Goodwill
| 687.5 | 729.4 | 729.4 | 729.4 | 744.3 | 744.3 | 744.3 | 744.3 | 743.8 | 740 | 729.4 | 729.7 | 729.7 | 729.7 | 729.7 | 729.7 | 855.7 | 855.7 | 855.7 | 855.7 | 856.6 | 856.6 | 857.8 | 857.8 | 857.8 | 857.8 | 818.1 | 816.6 | 796.9 | 12.2 | 12.2 | 12.2 | 12.2 | 74.4 | 74.4 | 74.4 | 73.9 | 73.9 | 73.9 | 73.9 | 73.9 | 73.9 | 72.7 | 72.7 | 72.7 | 72.7 | 72.7 | 72.7 | 69.7 | 69.7 | 69.7 | 69.7 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | 71.9 | 77.5 | 77.5 | 77.5 | 77.5 | 91.6 | 91.6 | 89 | 89 | 80.4 | 80.7 | 80.7 | 80.7 | 82.484 | 63.711 | 63.711 | 63.711 | 65.286 |
Immateriële activa
| 328.6 | 284.3 | 291 | 296.2 | 300.4 | 305.1 | 310.3 | 315.6 | 320.6 | 325.8 | 103.7 | 102.7 | 104.4 | 105.7 | 106.9 | 107.8 | 109 | 110 | 111.5 | 110.3 | 92.9 | 93.5 | 94.9 | 104.4 | 105.8 | 106.1 | 108.7 | 101.1 | 91.7 | 27 | 26.3 | 26.7 | 27 | 27.3 | 26.9 | 27.3 | 27.5 | 27.8 | 28.2 | 16.2 | 12.4 | 12.8 | 13 | 13.3 | 13.5 | 14.5 | 15.6 | 16.7 | 14.3 | 15.3 | 16.4 | 17.5 | 16.7 | 18.5 | 7.5 | 7.9 | 8.3 | 8.3 | 8.6 | 9 | 9.1 | 9.4 | 9.7 | 10 | 10.6 | 11 | 11.3 | 11.6 | 11.6 | 11.7 | 12 | 12.2 | 13.701 | 0 | 0 | 0.549 | 0.649 |
Goodwill en immateriële activa
| 1,016.1 | 1,013.7 | 1,020.4 | 1,025.6 | 1,044.7 | 1,049.4 | 1,054.6 | 1,059.9 | 1,064.4 | 1,065.8 | 833.1 | 832.4 | 834.1 | 835.4 | 836.6 | 837.5 | 964.7 | 965.7 | 967.2 | 966 | 949.5 | 950.1 | 952.7 | 962.2 | 963.6 | 963.9 | 926.8 | 917.7 | 888.6 | 39.2 | 38.5 | 38.9 | 39.2 | 101.7 | 101.3 | 101.7 | 101.4 | 101.7 | 102.1 | 90.1 | 86.3 | 86.7 | 85.7 | 86 | 86.2 | 87.2 | 88.3 | 89.4 | 84 | 85 | 86.1 | 87.2 | 88.6 | 90.4 | 79.4 | 79.8 | 80.2 | 80.2 | 80.5 | 80.9 | 86.6 | 86.9 | 87.2 | 87.5 | 102.2 | 102.6 | 100.3 | 100.6 | 92 | 92.4 | 92.7 | 92.9 | 96.185 | 63.711 | 63.711 | 64.26 | 65.935 |
Langetermijnbeleggingen
| 408.7 | 415 | 370.3 | 360.7 | 371.2 | 363.7 | 354.2 | 359.7 | 360.6 | 354.6 | 347.8 | 344.1 | 354.4 | 360.8 | 360.2 | 363.6 | 373.1 | 367.3 | 365.2 | 407.3 | 360.2 | 273.6 | 135 | 130.3 | 131.3 | 130.5 | 136.4 | 138.1 | 141.4 | 357.3 | 360 | 360 | 366.2 | 599.7 | 596.9 | 605.2 | 618.8 | 598.6 | 6 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.6 | 71.6 | 131.6 | 131.6 | 131.6 | 131.6 | 131.6 | 131.6 | 131.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112 | 87 | 0 | 0 | 0 | 0 | 101.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 112.9 | 94.6 | 135 | 126.1 | 124.6 | 121.6 | 127.2 | 96.3 | 81 | 96.1 | 103.4 | 100.5 | 80.5 | 100 | 98.8 | 84.3 | 68.5 | 64.4 | 63.4 | 67.8 | 66.4 | 58 | 52.8 | 52.9 | 60 | 64.5 | 71.5 | 126.8 | 8.8 | 2.7 | 102.4 | 80.7 | 84.1 | 88.9 | 7.7 | 108.1 | 109.8 | 113.8 | 120.1 | 105.1 | 128.7 | 115.2 | 114.8 | 59.4 | 61.9 | 35.4 | 48.2 | 50.4 | 34.7 | 36.2 | 38 | 39 | 20.6 | 21.9 | 12.4 | 13.7 | 10.8 | 12.1 | 13.5 | 6.9 | 7 | 7.9 | 15.7 | 147.4 | 148.2 | 150 | 149.1 | 151.1 | 157.3 | 20.3 | 20.5 | 21.2 | 17.647 | 22.038 | 19.408 | 19.484 | 10.851 |
Totaal niet-vlottende activa
| 4,465.5 | 4,442.6 | 4,472.2 | 4,505.8 | 4,535.6 | 4,573.4 | 4,599.8 | 4,475.9 | 4,367.3 | 4,367.2 | 3,754.3 | 3,792.8 | 3,754.9 | 3,826.9 | 3,837.5 | 3,834.6 | 4,010.5 | 4,064.7 | 4,137.3 | 4,053 | 3,928.9 | 3,785.9 | 3,611.1 | 3,340.3 | 3,297.3 | 3,262.5 | 3,228.2 | 3,323.4 | 3,298.5 | 1,564.8 | 1,590.7 | 1,582.9 | 1,603 | 2,255.1 | 2,301.3 | 2,336.1 | 2,345 | 2,328.5 | 1,729.5 | 1,644 | 1,615.3 | 1,591.1 | 1,580 | 1,423.9 | 1,339.4 | 1,274.7 | 1,276 | 1,264 | 1,217.8 | 1,210 | 1,203.7 | 1,180 | 1,087 | 1,066.8 | 838.1 | 845.2 | 904.5 | 905.1 | 909.3 | 911.4 | 915.4 | 927.7 | 887.1 | 816.6 | 859 | 851.9 | 823 | 797.8 | 766.5 | 611.4 | 539.3 | 538.8 | 528.834 | 390.709 | 361.348 | 354.339 | 266.079 |
Totaal activa
| 7,030.3 | 6,943.5 | 7,180.3 | 7,171.8 | 7,869 | 7,769.5 | 7,786.7 | 8,192.8 | 8,396.8 | 8,924.6 | 7,946.7 | 6,728 | 6,766.9 | 6,788.4 | 6,744 | 6,134.1 | 6,525 | 6,437.6 | 6,093.4 | 7,016.3 | 6,793.3 | 6,573.2 | 6,371.8 | 5,760.6 | 6,158.7 | 6,211.8 | 6,084.7 | 5,935.2 | 5,569.1 | 2,876.5 | 2,958 | 2,985.1 | 3,019.5 | 3,363.3 | 3,306.3 | 3,324.9 | 3,433.5 | 3,582 | 2,896.2 | 2,891.4 | 3,057.6 | 3,159.6 | 2,936 | 2,834.4 | 2,748.2 | 2,682.4 | 2,720 | 2,623.7 | 2,279.5 | 2,188 | 2,291.9 | 2,230.6 | 2,014.2 | 2,026.4 | 1,246.6 | 1,144.6 | 1,159.3 | 1,230.3 | 1,223.4 | 1,223 | 1,266.6 | 1,217.7 | 1,093.9 | 1,017.2 | 1,242.7 | 1,297.1 | 1,290.7 | 1,237.8 | 1,228.6 | 1,152.5 | 1,051.3 | 949.4 | 945.282 | 803.43 | 621.784 | 606.16 | 330.102 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,713.6 | 1,861.4 | 1,732.3 | 1,814.3 | 2,006.8 | 1,990.1 | 1,794.1 | 1,745.6 | 2,150.2 | 2,449.6 | 2,548.1 | 1,695.3 | 1,684.6 | 1,654 | 1,353.6 | 1,144 | 973.1 | 1,004.2 | 1,102.3 | 1,599.7 | 1,364.5 | 1,340.1 | 1,232.8 | 1,011.2 | 1,110.3 | 1,052.4 | 1,007.2 | 975.1 | 803.7 | 412.2 | 399.7 | 496.4 | 383 | 465.7 | 414.7 | 364.7 | 443.1 | 503.9 | 412.6 | 476.7 | 566.5 | 607.5 | 564.2 | 602 | 551.8 | 580.2 | 645.8 | 568.8 | 525.2 | 481.2 | 565.7 | 521.1 | 393.9 | 419.6 | 296.6 | 222.9 | 193.5 | 213.3 | 207 | 192.5 | 201.9 | 202.3 | 120.2 | 68 | 287.4 | 326.8 | 311.5 | 248.6 | 238.3 | 193.5 | 188.5 | 175.5 | 198.062 | 30.04 | 35.372 | 144.6 | 16.086 |
Kortlopende schulden
| 100.7 | 111.5 | 117.5 | 153.9 | 129.3 | 149.9 | 156.3 | 124.1 | 163.2 | 174.8 | 186.5 | 146.1 | 150 | 136 | 108.4 | 83.6 | 129 | 120.2 | 112.6 | 76.9 | 154.7 | 155.8 | 118.6 | 32 | 32 | 180.8 | 189.4 | 590.2 | 351 | 91.4 | 84.4 | 84.4 | 84.4 | 142.1 | 156.9 | 95.2 | 103.7 | 103.7 | 56.4 | 56.4 | 58.4 | 49 | 36 | 33.7 | 53.8 | 54.3 | 54.5 | 52.2 | 52.6 | 101.4 | 91.6 | 74.2 | 33.1 | 24.6 | 16.1 | 14.1 | 150.4 | 157.8 | 42.7 | 82.7 | 54.4 | 71.4 | 47.3 | 83.9 | 106.6 | 76.7 | 66.7 | 10.8 | 20.9 | 28.7 | 28.3 | 21 | 25.493 | 1.53 | 17.243 | 1.7 | 23.405 |
Belastingschulden
| 146.3 | 136.2 | 158.7 | 166.9 | 145.2 | 132.5 | 127.6 | 120.4 | 90.5 | 151.8 | 129.1 | 124.8 | 99.2 | 113.4 | 101.7 | 109.5 | 88.3 | 90.8 | 75.4 | 119.6 | 105.8 | 110.7 | 159.8 | 126 | 128.1 | 221.4 | 146.2 | 154.1 | 81.5 | 58.2 | 103.9 | 115.7 | 33.3 | 55 | 53.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 7.2 | 66.7 | 16 | 13.8 | 20 | 32.6 | 44.6 | 37.1 | 8 | 53.7 | 44.6 | 12.9 | 48.1 | 48.1 | 546.4 | 657.1 | 409.3 | 354.7 | 346.8 | 487.6 | 350.8 | 392.6 | 307.7 | 384.6 | 445 | 411.7 | 564.9 | 139.5 | 73.9 | 197.8 | 235.1 | 162.3 | 226.6 | 76.8 | 134.9 | 124.5 | 142.4 | 146.6 | 122.9 | 111.7 | 129.1 | 123.8 | 114.1 | 142.1 | 106.5 | 128.8 | 92.9 | 107.7 | 135.8 | 126.5 | 100.8 | 121.7 | 0 | 0 | 0 | 0 | -65 | -65 | 0 | 46.3 | 45.1 | 31.4 | 34.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.295 | 12.689 | 14.052 | 12.205 | 5.282 |
Overige kortlopende verplichtingen
| 506.4 | 448.5 | 531.3 | 534 | 707.6 | 622.1 | 759.3 | 1,051.7 | 1,388.3 | 1,444.9 | 1,386.6 | 1,115.9 | 833.3 | 839.8 | 889.5 | 566.1 | 623.8 | 374.1 | 336.6 | 559.7 | 601.7 | 452.1 | 349.7 | 494.3 | 735.2 | 706.8 | 796.1 | 952.3 | 848 | 314 | 330.9 | 244 | 527 | 251 | 205.8 | 299.8 | 285.3 | 331.5 | 333.5 | 324.1 | 394.2 | 467.9 | 461.6 | 445.1 | 474.4 | 431.5 | 377.6 | 378.1 | 291.3 | 309.2 | 380.3 | 399.4 | 312.1 | 181.3 | 76 | 55.5 | 46.4 | 119.5 | 119.1 | 47 | 46.5 | 45.3 | 31.6 | 34.3 | 73 | 81.9 | 69.6 | 39.1 | 33.2 | 60 | 45.9 | 34.4 | 27.334 | 170.057 | 138.322 | 29.514 | 32.723 |
Totaal kortlopende verplichtingen
| 2,467 | 2,564.8 | 2,606.5 | 2,685.1 | 3,002.7 | 2,914.6 | 2,869.9 | 3,086.4 | 3,829.3 | 4,229.1 | 4,304 | 3,126.7 | 2,780 | 2,791.3 | 2,501.3 | 1,903.2 | 1,814.2 | 1,589.3 | 1,626.9 | 2,355.9 | 2,226.7 | 2,058.7 | 1,860.9 | 1,663.5 | 2,005.6 | 2,161.4 | 2,138.9 | 2,671.7 | 2,084.2 | 875.8 | 918.9 | 940.5 | 1,027.7 | 913.8 | 830.5 | 759.7 | 832.1 | 939.1 | 802.5 | 857.2 | 1,019.1 | 1,124.4 | 1,061.8 | 1,080.8 | 1,080 | 1,066 | 1,077.9 | 999.1 | 869.1 | 891.8 | 1,037.6 | 994.7 | 739.1 | 625.5 | 388.7 | 292.5 | 390.3 | 490.6 | 368.8 | 322.2 | 302.8 | 319 | 199.1 | 186.2 | 467 | 485.4 | 447.8 | 298.5 | 292.4 | 282.2 | 262.7 | 230.9 | 250.889 | 201.627 | 190.937 | 175.814 | 72.214 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,843.6 | 2,548.2 | 2,587.1 | 2,666.5 | 2,715.3 | 2,874.8 | 2,847 | 3,101.6 | 2,796.5 | 2,877.6 | 2,271.7 | 2,277.8 | 2,283.8 | 2,320.3 | 2,480.3 | 2,446.8 | 2,573.2 | 2,561.7 | 2,322.8 | 2,175 | 2,079.6 | 2,007.9 | 1,886.6 | 1,751.3 | 1,830 | 1,861.7 | 1,770.8 | 886.6 | 1,076.8 | 731.1 | 740.5 | 748.5 | 731.6 | 849.7 | 847.6 | 880.5 | 850 | 868.2 | 618.2 | 533.3 | 535.8 | 567.2 | 456.5 | 379.4 | 315.2 | 239.9 | 296.2 | 310 | 320 | 276.9 | 297.1 | 358.4 | 391 | 350.5 | 217.6 | 281.7 | 79.8 | 77.2 | 205.8 | 234.4 | 287.1 | 217.3 | 269.3 | 202.1 | 169.7 | 243.3 | 256.2 | 344.4 | 322.7 | 335.7 | 328.2 | 265.6 | 260.813 | 211.361 | 251.088 | 267.059 | 179.928 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 96 | 154.1 | 111.2 | 154.5 | 154.1 | 0 | 0 | 0 | 153.8 | 0 | 147.8 | 147.5 | 147.6 | 144.8 | 144.9 | 143.3 | 143.1 | 203.4 | 206.5 | 209.4 | 211.2 | 214.2 | 215 | 213 | 207.5 | 138.6 | 141 | 159.4 | 38.3 | 11.3 | 11.4 | 11.7 | 16.2 | 64.3 | 17.6 | 17.6 | 17.6 | 17.6 | 17.7 | 17.6 | 17.7 | 17.5 | 17.7 | 18.3 | 18.3 | 18.4 | 18.7 | 8.2 | 42.1 | 42 | 7.9 | 7.8 | 85.7 | 51.2 | 0 | 51.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 243.9 | 262.1 | 269.6 | 264.1 | 304.2 | 280.7 | 283.8 | 266.5 | 309.6 | 300.3 | 218.7 | 196.4 | 203.5 | 202.3 | 258.5 | 255.5 | 316.2 | 335.4 | 242.2 | 267.9 | 232.1 | 229.2 | 226.7 | 190.2 | 175.2 | 127.2 | 163.9 | 199.9 | 464.5 | 74.8 | 75.7 | 76.2 | 64.3 | 231.8 | 231.6 | 247.9 | 261.6 | 273 | 256.4 | 266.3 | 240.4 | 233.2 | 226.5 | 220 | 170.2 | 184.1 | 186.9 | 183.2 | 188.4 | 178.7 | 175.1 | 168.1 | 149.9 | 104.6 | 116.6 | 105.9 | 107.7 | 109.3 | 108.9 | 110.5 | 100.7 | 100.2 | 69.6 | 71.1 | 53.1 | 48.3 | 61.2 | 60.3 | 58.8 | 55.5 | 51.8 | 50.5 | 41.857 | 30.611 | 30.97 | 27.53 | 17.728 |
Overige niet-vlottende verplichtingen
| 530.4 | 585.6 | 682 | 596.4 | 689.8 | 636.5 | 661.7 | 668.8 | 178.4 | 180.2 | 177.6 | 179.6 | 522 | 522.1 | 475 | 403.5 | 717.3 | 391.9 | 411.6 | 650.1 | 391.5 | 391.2 | 499.1 | 327.5 | 250.8 | 282.2 | 216.8 | 212.8 | 160 | 43.4 | 29.2 | 26 | 25.2 | 268.8 | 247.7 | 313.2 | 314.1 | 305.2 | 296.7 | 284.8 | 255.7 | 251.6 | 243.2 | 236.1 | 23.7 | 209.3 | 215.7 | 34.7 | -183.2 | 41.5 | 41.9 | 47.9 | 43.7 | 277.2 | 13.5 | 21.2 | 14.5 | 23.9 | 24.3 | 24.9 | 23.8 | 23 | 23 | 24 | 24.9 | 25 | 23 | 22.1 | 18.9 | 19.3 | 18.8 | 20.2 | 21.306 | 16.118 | 16.05 | 15.887 | 4.478 |
Totaal niet-vlottende verplichtingen
| 3,617.9 | 3,395.9 | 3,538.7 | 3,527 | 3,709.3 | 3,792 | 3,792.5 | 4,036.9 | 3,284.5 | 3,358.1 | 2,668 | 2,653.8 | 3,009.3 | 3,044.7 | 3,213.8 | 3,105.8 | 3,290.5 | 3,289 | 2,976.6 | 2,825.1 | 2,703.2 | 2,628.3 | 2,612.4 | 2,269 | 2,256 | 2,271.1 | 2,151.5 | 1,299.3 | 1,701.3 | 849.3 | 856.7 | 862.1 | 844.5 | 1,134.7 | 1,159.6 | 1,211.3 | 1,181.7 | 1,191 | 932.5 | 835.8 | 809.1 | 836.5 | 717.2 | 633.2 | 527.4 | 467.5 | 530.3 | 546.6 | 558 | 539.2 | 556.1 | 582.3 | 592.4 | 818 | 398.9 | 408.8 | 253.2 | 210.4 | 339 | 369.8 | 411.6 | 340.5 | 361.9 | 297.2 | 247.7 | 316.6 | 340.4 | 426.8 | 400.4 | 410.5 | 398.8 | 336.3 | 323.976 | 258.09 | 298.108 | 310.476 | 202.134 |
Totaal passiva
| 6,154.9 | 5,960.7 | 6,145.2 | 6,212.1 | 6,712 | 6,706.6 | 6,662.4 | 7,123.3 | 7,113.8 | 7,587.2 | 6,972 | 5,780.5 | 5,789.3 | 5,836 | 5,715.1 | 5,009 | 5,104.7 | 4,878.3 | 4,603.5 | 5,181 | 4,929.9 | 4,687 | 4,473.3 | 3,932.5 | 4,261.6 | 4,432.5 | 4,290.4 | 3,971 | 3,785.5 | 1,725.1 | 1,775.6 | 1,802.6 | 1,872.2 | 2,048.5 | 1,990.1 | 1,971 | 2,013.8 | 2,130.1 | 1,735 | 1,693 | 1,828.2 | 1,960.9 | 1,779 | 1,714 | 1,607.4 | 1,533.5 | 1,608.2 | 1,545.7 | 1,427.1 | 1,431 | 1,593.7 | 1,577 | 1,331.5 | 1,443.5 | 787.6 | 701.3 | 643.5 | 701 | 707.8 | 692 | 714.4 | 659.5 | 561 | 483.4 | 714.7 | 802 | 788.2 | 725.3 | 692.8 | 692.7 | 661.5 | 567.2 | 574.865 | 459.717 | 489.045 | 486.29 | 274.348 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.509 | 0.509 | 0.394 | 0.394 | 0.394 |
Ingehouden winsten
| 228.5 | 328.1 | 381.5 | 430 | 619.9 | 518.1 | 557.2 | 507.9 | 731.8 | 753 | 391.3 | 318.2 | 360.1 | 342 | 423.2 | 522 | 815.3 | 926.4 | 861.6 | 1,205.6 | 1,195.3 | 1,165.9 | 1,110.1 | 1,001.8 | 901.5 | 742.8 | 684.3 | 767.8 | 568.6 | 476.6 | 523.9 | 522.3 | 487.5 | 658.4 | 674.9 | 713.5 | 754.5 | 745.4 | 706.9 | 731.2 | 708.2 | 650.6 | 610.6 | 591.8 | 612 | 628.5 | 597 | 531.4 | 490.7 | 398.5 | 338.1 | 294.1 | 313.1 | 222.8 | 170.1 | 155.3 | 228.3 | 240.3 | 227.5 | 248.7 | 271.8 | 278.6 | 254.2 | 256.1 | 256 | 232.6 | 230.6 | 237.6 | 262.3 | 243.9 | 176.7 | 169.8 | 160.155 | 133.812 | 91.618 | 78.749 | 14.633 |
Overige gereserveerde algehele resultaten
| -4.8 | -4.8 | -4.8 | -4.8 | -5.3 | -5.3 | -5.2 | -5.2 | -4 | -3.9 | -3.9 | -3.8 | -7.4 | -7.4 | -7.4 | -7.2 | 0 | 0.5 | 1.2 | 0.1 | 10.7 | 26.3 | 39.3 | 28.6 | 6.4 | -42.4 | 10 | 6.9 | 5.1 | -1.3 | -19.5 | -20.8 | -27.6 | -30.8 | -45 | -45.3 | -30.8 | -13.4 | -29.2 | -12.6 | 14.4 | 12.9 | 11.7 | -4 | 4 | -0 | -0 | 0.4 | -2.9 | 0 | 0 | 1.8 | 0.1 | -2 | -218.6 | -206.6 | -207.6 | -196 | -186.1 | 0 | -0.2 | -0.4 | -0.6 | -0.6 | -5.1 | -13.9 | -3.6 | 0.3 | -90.6 | -82.9 | -75.2 | -68.4 | -60.837 | -55.602 | -50.897 | -46.523 | -31.792 |
Overige totale aandeelhoudersvermogen
| 478.6 | 481.7 | 477.7 | 419.5 | 422.3 | 427.7 | 447.1 | 440 | 431.6 | 465 | 461.9 | 512.4 | 505.1 | 498.5 | 494.5 | 491 | 486 | 466 | 463.3 | 459.7 | 484.2 | 521.4 | 575.2 | 621.3 | 812.5 | 901.5 | 923 | 875.1 | 905.9 | 495.1 | 492.8 | 489.7 | 487.6 | 485.5 | 485.2 | 484.4 | 494.6 | 520 | 285.8 | 282.5 | 312.8 | 342.6 | 346.7 | 346.6 | 339.6 | 336.8 | 332.9 | 366.9 | 364 | 357.9 | 359.3 | 356.9 | 338.4 | 336.2 | 288.4 | 287.5 | 287 | 288.5 | 287.6 | 281.8 | 280.1 | 279.5 | 278.8 | 277.8 | 276.6 | 275.9 | 275 | 274.1 | 273 | 215.4 | 212.6 | 211.9 | 209.753 | 209.392 | 40.727 | 40.77 | 40.727 |
Totaal eigen vermogen van aandeelhouders
| 703.1 | 805.8 | 855.2 | 845.5 | 1,037.7 | 941.3 | 1,000 | 943.6 | 1,160.3 | 1,215 | 850.2 | 827.7 | 858.7 | 834 | 911.2 | 1,006.7 | 1,302.2 | 1,393.8 | 1,327 | 1,666.3 | 1,691.1 | 1,714.5 | 1,725.5 | 1,652.6 | 1,721.3 | 1,602.8 | 1,618.2 | 1,650.6 | 1,480.4 | 971.1 | 997.9 | 991.9 | 948.2 | 1,113.8 | 1,115.8 | 1,153.3 | 1,219 | 1,252.7 | 964.1 | 1,001.7 | 1,036 | 1,006.7 | 969.6 | 935 | 956.2 | 965.9 | 930.5 | 899.3 | 852.4 | 757 | 698 | 653.4 | 652.2 | 557.6 | 459 | 443.3 | 515.8 | 529.3 | 515.6 | 531 | 552.2 | 558.2 | 532.9 | 533.8 | 528 | 495.1 | 502.5 | 512.5 | 535.8 | 459.8 | 389.8 | 382.2 | 370.417 | 343.713 | 132.739 | 119.87 | 55.754 |
Totaal eigen vermogen
| 773.1 | 982.8 | 1,035.1 | 959.7 | 1,157 | 1,062.9 | 1,124.3 | 1,069.5 | 1,283 | 1,337.4 | 974.7 | 947.5 | 977.6 | 952.4 | 1,028.9 | 1,125.1 | 1,420.3 | 1,559.3 | 1,489.9 | 1,835.3 | 1,863.4 | 1,886.2 | 1,898.5 | 1,828.1 | 1,897.1 | 1,779.3 | 1,794.3 | 1,964.2 | 1,783.6 | 1,151.4 | 1,182.4 | 1,182.5 | 1,147.3 | 1,314.8 | 1,316.2 | 1,353.9 | 1,419.7 | 1,451.9 | 1,161.2 | 1,198.4 | 1,229.4 | 1,198.7 | 1,157 | 1,120.4 | 1,140.8 | 1,148.9 | 1,111.8 | 1,078 | 852.4 | 757 | 698.2 | 653.6 | 682.7 | 582.9 | 459 | 443.3 | 515.8 | 529.3 | 515.6 | 531 | 552.2 | 558.2 | 532.9 | 533.8 | 528 | 495.1 | 502.5 | 512.5 | 535.8 | 459.8 | 389.8 | 382.2 | 370.417 | 343.713 | 132.739 | 119.87 | 55.754 |
Totaal passiva en aandeelhoudersvermogen
| 7,030.3 | 6,943.5 | 7,180.3 | 7,171.8 | 7,869 | 7,769.5 | 7,786.7 | 8,192.8 | 8,396.8 | 8,924.6 | 7,946.7 | 6,728 | 6,766.9 | 6,788.4 | 6,744 | 6,134.1 | 6,525 | 6,437.6 | 6,093.4 | 7,016.3 | 6,793.3 | 6,573.2 | 6,371.8 | 5,760.6 | 6,158.7 | 6,211.8 | 6,084.7 | 5,935.2 | 5,569.1 | 2,876.5 | 2,958 | 2,985.1 | 3,019.5 | 3,363.3 | 3,306.3 | 3,324.9 | 3,433.5 | 3,582 | 2,896.2 | 2,891.4 | 3,057.6 | 3,159.6 | 2,936 | 2,834.4 | 2,748.2 | 2,682.4 | 2,720 | 2,623.7 | 2,279.5 | 2,188 | 2,291.9 | 2,230.6 | 2,014.2 | 2,026.4 | 1,246.6 | 1,144.6 | 1,159.3 | 1,230.3 | 1,223.4 | 1,223 | 1,266.6 | 1,217.7 | 1,093.9 | 1,017.2 | 1,242.7 | 1,297.1 | 1,290.7 | 1,237.8 | 1,228.6 | 1,152.5 | 1,051.3 | 949.4 | 945.282 | 803.43 | 621.784 | 606.16 | 330.102 |