Domino's Pizza, Inc.
NYSE:DPZ
459.73 (USD) • At close November 8, 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 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 189.084 | 560.767 | 469.628 | 114.098 | 80.879 | 77.02 | 154.193 | 60.356 | 457.062 | 436.627 | 164.962 | 148.16 | 295.352 | 292.095 | 267.719 | 168.821 | 330.719 | 247.952 | 200.801 | 190.615 | 66.706 | 108.259 | 83.114 | 25.438 | 84.6 | 157.788 | 44.609 | 35.768 | 61.36 | 52.243 | 52.094 | 42.815 | 29.981 | 22.305 | 178.252 | 133.449 | 32.506 | 25.891 | 74.991 | 30.855 | 30.936 | 15.304 | 38.376 | 14.383 | 32.079 | 40.838 | 75.081 | 54.813 | 34.55 | 10.75 | 214.73 | 50.292 | 32.08 | 78.639 | 92.584 | 47.945 | 39.195 | 28.98 | 27.99 | 42.392 | 48.729 | 61.695 | 67.851 | 45.372 | 20.126 | 37.042 | 3.325 | 11.344 | 114.917 | 93.3 | 67.106 | 38.222 | 11.043 | 23.712 | 16.372 | 66.919 | 21.902 | 10.504 | 53.233 | 40.396 | 20.223 | 51.303 | 42.852 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.395 | 0 | 0 | 0 | 15.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.653 | 35.585 | 30.651 | 36.281 | 33.389 | 31.855 | 27.267 | 36.134 | 0 | 21.004 | 22.305 | 25.116 | 21.601 | 26.589 | 0 | 20.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 189.084 | 560.767 | 469.628 | 114.098 | 80.879 | 77.02 | 154.193 | 60.356 | 457.062 | 436.627 | 164.962 | 148.16 | 295.352 | 292.095 | 267.719 | 168.821 | 330.719 | 247.952 | 200.801 | 190.615 | 66.706 | 108.259 | 83.114 | 25.438 | 84.6 | 157.788 | 44.609 | 35.768 | 61.36 | 52.243 | 52.094 | 42.815 | 29.981 | 22.305 | 178.252 | 133.449 | 32.506 | 25.891 | 74.991 | 30.855 | 30.936 | 15.304 | 38.376 | 14.383 | 32.079 | 40.838 | 75.081 | 54.813 | 34.55 | 46.335 | 245.381 | 86.573 | 32.08 | 110.494 | 119.851 | 84.079 | 39.195 | 28.98 | 50.295 | 67.508 | 70.33 | 88.284 | 67.851 | 45.372 | 20.126 | 37.042 | 3.325 | 11.344 | 114.917 | 93.3 | 67.106 | 38.222 | 11.043 | 23.712 | 16.372 | 66.919 | 21.902 | 10.504 | 53.233 | 40.396 | 20.223 | 51.303 | 42.852 |
Nettovorderingen
| 278.707 | 296.861 | 298.509 | 282.809 | 249.995 | 260.024 | 259.163 | 257.492 | 242.775 | 274.957 | 246.978 | 255.327 | 238.906 | 235.954 | 235.789 | 244.56 | 229.403 | 232.114 | 219.199 | 210.26 | 185.403 | 182.904 | 194.064 | 190.091 | 170.244 | 182.816 | 174.416 | 173.677 | 154.475 | 151.641 | 150.931 | 150.369 | 138.107 | 132.533 | 130.52 | 131.582 | 112.398 | 113.328 | 118.085 | 118.395 | 103.54 | 105.97 | 103.881 | 105.779 | 92.765 | 93.987 | 90.156 | 95.961 | 86.762 | 85.521 | 80.067 | 88.145 | 81.146 | 85.589 | 85.191 | 81.919 | 77.201 | 77.9 | 75.046 | 77.352 | 65.922 | 64.856 | 67.076 | 70.02 | 70.059 | 72.573 | 70.128 | 68.886 | 68.908 | 70.169 | 63.778 | 66.691 | 67.3 | 69.673 | 71.063 | 74.845 | 69.714 | 69.38 | 74.746 | 74.901 | 65.57 | 70.564 | 68.356 |
Voorraad
| 69.168 | 69.279 | 76.086 | 82.964 | 69.683 | 65.627 | 69.278 | 81.57 | 72.586 | 70.201 | 77.711 | 68.328 | 64.563 | 59.182 | 63.775 | 66.683 | 65.499 | 66.85 | 49.01 | 52.955 | 51.01 | 44.281 | 45.668 | 45.975 | 41.42 | 40.161 | 41.229 | 39.961 | 37.093 | 37.664 | 38.326 | 40.181 | 38.834 | 36.473 | 39.108 | 36.861 | 39.826 | 36.283 | 37.899 | 37.944 | 35.213 | 33.542 | 33.578 | 30.321 | 30.282 | 27.996 | 29.916 | 31.061 | 26.762 | 26.585 | 26.769 | 30.702 | 25.734 | 28.647 | 29.643 | 26.998 | 25.444 | 27.675 | 26.575 | 25.89 | 26.319 | 25.185 | 28.937 | 24.342 | 25.235 | 22.243 | 22.128 | 24.931 | 23.513 | 21.595 | 21.289 | 22.803 | 19.108 | 20.207 | 19.726 | 24.231 | 23.194 | 20.191 | 21.231 | 21.505 | 23.357 | 20.541 | 19.48 |
Overige vlottende activa
| 335.298 | 59.191 | 50.243 | 30.215 | 41.257 | 53.201 | 34.381 | 37.287 | 53.975 | 64.085 | 27.857 | 27.242 | 34.094 | 43.785 | 20.372 | 24.169 | 26.288 | 28.873 | 26.025 | 19.129 | 15.438 | 37.578 | 19.544 | 25.71 | 22.382 | 33.361 | 18.718 | 18.389 | 21.317 | 41.512 | 16.541 | 17.635 | 26.865 | 42.678 | 33.832 | 20.646 | 23.701 | 31.691 | 20.978 | 48.158 | 21.846 | 30.354 | 11.991 | 30.909 | 20.466 | 21.505 | 10.628 | 11.21 | 27.482 | 96.061 | 75.671 | 121.423 | 33.116 | 115.501 | 104.354 | 112.042 | 5.911 | 8.361 | 22.18 | 107.918 | 101.105 | 20.424 | 32.468 | 20.377 | 19.781 | 27.023 | 20.574 | 20.683 | 24.49 | 17.099 | 17.162 | 18.88 | 23.06 | 23.946 | 26.39 | 35.643 | 30.685 | 37.636 | 29.462 | 32.817 | 28.043 | 22.929 | 30.544 |
Totaal vlottende activa
| 872.257 | 986.098 | 894.466 | 817.291 | 795.632 | 799.618 | 827.739 | 790.654 | 826.398 | 845.87 | 861.237 | 860.54 | 1,025.996 | 980.85 | 925.802 | 869.384 | 956.521 | 927.109 | 794.374 | 787.617 | 605.339 | 643.447 | 590.543 | 566.951 | 605.649 | 682.914 | 536.423 | 579.78 | 592.586 | 560.903 | 528.636 | 495.873 | 472.59 | 450.449 | 626.486 | 602.637 | 404.432 | 404.501 | 446.041 | 428.361 | 333.324 | 320.98 | 353.88 | 351.54 | 302.41 | 302.536 | 308.557 | 306.267 | 272.127 | 254.502 | 427.888 | 326.843 | 288.756 | 340.231 | 339.039 | 305.038 | 263.414 | 254.451 | 260.104 | 278.668 | 263.676 | 271.91 | 277.153 | 254.251 | 225.123 | 243.612 | 217.969 | 226.882 | 260.148 | 233.62 | 183.634 | 166.305 | 137.838 | 164.042 | 154.07 | 221.346 | 168.499 | 165.472 | 197.645 | 189.491 | 162.599 | 182.625 | 183.002 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 508.447 | 507.322 | 509.489 | 511.688 | 500.325 | 509.752 | 518.508 | 521.437 | 529.026 | 536.592 | 528.746 | 534.767 | 511.547 | 516.377 | 517.728 | 525.632 | 491.917 | 484.498 | 469.657 | 471.666 | 443.705 | 425.339 | 449.872 | 234.939 | 206.999 | 177.191 | 169.525 | 169.586 | 139.677 | 137.793 | 137.824 | 138.534 | 132.601 | 131.972 | 131.06 | 131.89 | 119.452 | 117.196 | 114.744 | 114.046 | 100.491 | 98.056 | 95.717 | 97.584 | 89.33 | 88.551 | 89.776 | 91.445 | 86.538 | 87.782 | 89.657 | 92.4 | 89.587 | 92.322 | 93.965 | 97.384 | 97.009 | 98.439 | 99.921 | 102.776 | 102.614 | 104.825 | 105.601 | 108.43 | 112.24 | 113.465 | 118.013 | 122.89 | 108.834 | 111.799 | 114.045 | 117.144 | 120.862 | 126.382 | 128.591 | 131.455 | 135.225 | 137.19 | 135.364 | 136.883 | 135.784 | 131.636 | 127.067 |
Goodwill
| 11.578 | 11.578 | 11.614 | 11.688 | 11.688 | 11.688 | 11.688 | 11.763 | 16.153 | 16.153 | 16.153 | 15.034 | 15.034 | 15.034 | 15.034 | 15.061 | 15.061 | 15.061 | 15.061 | 15.093 | 13.542 | 13.542 | 14.919 | 14.919 | 14.919 | 15.351 | 15.423 | 15.423 | 16.058 | 16.058 | 16.058 | 16.058 | 16.097 | 16.097 | 16.097 | 16.097 | 16.176 | 16.176 | 16.297 | 16.297 | 16.109 | 16.109 | 16.109 | 16.598 | 16.598 | 16.598 | 16.598 | 16.598 | 16.598 | 16.598 | 16.598 | 16.649 | 16.666 | 16.935 | 16.935 | 17.356 | 17.391 | 17.391 | 17.41 | 17.606 | 17.568 | 17.592 | 17.675 | 17.675 | 18.206 | 18.405 | 19.771 | 20.772 | 20.772 | 20.935 | 21.087 | 21.319 | 21.343 | 21.908 | 22.063 | 0 | 23.428 | 22.685 | 22.61 | 0 | 23.78 | 23.776 | 23.432 |
Immateriële activa
| 151.947 | 147.677 | 141.103 | 134.105 | 125.235 | 119.299 | 113.15 | 108.354 | 105.541 | 103.137 | 96.79 | 95.558 | 91.371 | 88.733 | 84.694 | 81.306 | 78.632 | 77.289 | 74.203 | 73.14 | 71.055 | 69.629 | 66.159 | 63.809 | 59.84 | 58.893 | 55.976 | 52.823 | 48.219 | 45.519 | 41.231 | 40.256 | 36.028 | 34.426 | 29.979 | 28.505 | 24.136 | 22.111 | 20.805 | 20.562 | 18.7 | 17.222 | 14.743 | 14.464 | 13.087 | 12.505 | 11.39 | 11.387 | 10.31 | 8.873 | 8.629 | 8.176 | 7.413 | 8.328 | 7.767 | 7.788 | 7.01 | 5.633 | 4.384 | 3.233 | 3.071 | 3.31 | 3.481 | 3.672 | 3.003 | 4.99 | 7.967 | 43.269 | 12.255 | 14.079 | 15.067 | 16.142 | 17.771 | 18.663 | 22.063 | 22.084 | 23.428 | 22.685 | 22.61 | 22.955 | 23.78 | 23.776 | 27.197 |
Goodwill en immateriële activa
| 163.525 | 159.255 | 152.717 | 145.793 | 136.923 | 130.987 | 124.838 | 120.117 | 121.694 | 119.29 | 112.943 | 110.592 | 106.405 | 103.767 | 99.728 | 96.367 | 93.693 | 92.35 | 89.264 | 88.233 | 84.597 | 83.171 | 81.078 | 78.728 | 74.759 | 74.244 | 71.399 | 68.246 | 64.277 | 61.577 | 57.289 | 56.314 | 52.125 | 50.523 | 46.076 | 44.602 | 40.312 | 38.287 | 37.102 | 36.859 | 34.809 | 33.331 | 30.852 | 31.062 | 29.685 | 29.103 | 27.988 | 27.985 | 26.908 | 25.471 | 25.227 | 24.825 | 24.079 | 25.263 | 24.702 | 25.144 | 24.401 | 23.024 | 21.794 | 20.839 | 20.639 | 20.902 | 21.156 | 21.347 | 21.209 | 23.395 | 27.738 | 64.041 | 33.027 | 35.014 | 36.154 | 37.461 | 39.114 | 40.571 | 22.063 | 22.084 | 23.428 | 22.685 | 22.61 | 22.955 | 23.78 | 23.776 | 50.629 |
Langetermijnbeleggingen
| 162.424 | 136.252 | 124.854 | 143.553 | 139.107 | 110.876 | 125.84 | 125.84 | 125.84 | 125.84 | 125.84 | 125.84 | 82.5 | 82.5 | 82.5 | 13.251 | 0 | 0 | 0 | 11.982 | 0 | 0 | 0 | 8.718 | 0 | 0 | -75.468 | 8.119 | 0 | -66.931 | 0 | 7.26 | 0 | -54.16 | 0 | 6.054 | 19.123 | 20.398 | -39.451 | 4.586 | 24.647 | 25.922 | 27.303 | 3.269 | 30.52 | 31.932 | 33.354 | 2.097 | -31.026 | 38.009 | 38.618 | 1.538 | -29.116 | 10.58 | 11.427 | 1.193 | 13.608 | 14.656 | -34.723 | 1.406 | 18.848 | -52.933 | 22.192 | 1.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.155 |
Belastingvorderingen
| 21.216 | 19.94 | 17.448 | 13.68 | 5.858 | 2.492 | 1.869 | 1.926 | 2.191 | 2.386 | 2.247 | 2.109 | 1.584 | 1.663 | 1.698 | 1.904 | 6.03 | 8.214 | 9.042 | 10.073 | 3.888 | 3.245 | 4.054 | 5.526 | 2.914 | 3.158 | 4.069 | 2.75 | 3.23 | 5.354 | 2.703 | 8.935 | 2.824 | 3.637 | 1.623 | 5.865 | 2.018 | 2.259 | 2.349 | 2.475 | 2.713 | 2.99 | 3.069 | 3.167 | 3.458 | 3.562 | 3.707 | 3.953 | 4.118 | 4.318 | 4.538 | 4.858 | 5.037 | 5.493 | 5.492 | 8.646 | 14.519 | 14.854 | 12.929 | 21.846 | 26.607 | 32.031 | 35.14 | 43.049 | 41.668 | 42.506 | 44.654 | 45.81 | 51.159 | 48.697 | 48.89 | 39.982 | 41.234 | 40.958 | 37.911 | 38.657 | 37.571 | 38.538 | 37.332 | 39.696 | 40.167 | 44.451 | 52.042 |
Overige niet-vlottende activa
| 47.197 | 47.139 | 45.768 | 42.894 | 41.619 | 42.445 | 42.596 | 42.247 | 41.26 | 40.652 | 43.009 | 37.968 | 36.324 | 36.636 | 35.376 | 60.63 | 72.787 | 69.517 | 27.539 | 12.521 | 22.743 | 21.965 | 22.728 | 12.523 | 21.793 | 17.058 | 92.352 | 8.272 | 16.465 | 83.101 | 16.01 | 9.379 | 16.467 | 69.857 | 15.514 | 8.797 | 17.859 | 15.26 | 76.196 | 32.953 | 14.899 | 14.392 | 13.491 | 38.633 | 13.121 | 13.115 | 13.173 | 46.45 | 82.287 | 14.537 | 15.349 | 30.079 | 59.882 | 13.1 | 12.804 | 23.432 | 12.729 | 13.153 | 67.595 | 28.226 | 11.36 | 85.238 | 12.187 | 35.459 | 40.606 | 42.777 | 44.498 | 13.541 | 43.999 | 44.932 | 37.958 | 19.311 | 20.601 | 23.075 | 44.26 | 47.532 | 49.406 | 55.77 | 57.074 | 58.322 | 58.713 | 66.969 | 31.68 |
Totaal niet-vlottende activa
| 902.809 | 869.908 | 850.276 | 857.608 | 823.832 | 796.552 | 813.651 | 811.567 | 820.011 | 824.76 | 812.785 | 811.276 | 738.36 | 740.943 | 737.03 | 697.784 | 664.427 | 654.579 | 595.502 | 594.475 | 554.933 | 533.72 | 557.732 | 340.434 | 306.465 | 271.651 | 261.877 | 256.973 | 223.649 | 220.894 | 213.826 | 220.422 | 204.017 | 201.829 | 194.273 | 197.208 | 198.764 | 193.4 | 190.94 | 190.919 | 177.559 | 174.691 | 170.432 | 173.715 | 166.114 | 166.263 | 167.998 | 171.93 | 168.825 | 170.117 | 173.389 | 153.7 | 149.469 | 146.758 | 148.39 | 155.799 | 162.266 | 164.126 | 167.516 | 175.093 | 180.068 | 190.063 | 196.276 | 209.543 | 215.723 | 222.143 | 234.903 | 246.282 | 237.019 | 240.442 | 237.047 | 213.898 | 221.811 | 230.986 | 232.825 | 239.728 | 245.63 | 254.183 | 252.38 | 257.856 | 258.444 | 266.832 | 265.573 |
Totaal activa
| 1,775.066 | 1,856.006 | 1,744.742 | 1,674.899 | 1,619.464 | 1,596.17 | 1,641.39 | 1,602.221 | 1,646.409 | 1,670.63 | 1,674.022 | 1,671.816 | 1,764.356 | 1,721.793 | 1,662.832 | 1,567.168 | 1,620.948 | 1,581.688 | 1,389.876 | 1,382.092 | 1,160.272 | 1,177.167 | 1,148.275 | 907.385 | 912.114 | 954.565 | 798.3 | 836.753 | 816.235 | 781.797 | 742.462 | 716.295 | 676.607 | 652.278 | 820.759 | 799.845 | 603.196 | 597.901 | 636.981 | 619.28 | 510.883 | 495.671 | 524.312 | 525.255 | 468.524 | 468.799 | 476.555 | 478.197 | 440.952 | 424.619 | 601.277 | 480.543 | 438.225 | 486.989 | 487.429 | 460.837 | 425.68 | 418.577 | 427.62 | 453.761 | 443.744 | 461.973 | 473.429 | 463.794 | 440.846 | 465.755 | 452.872 | 473.164 | 497.167 | 474.062 | 420.681 | 380.203 | 359.649 | 395.028 | 386.895 | 461.074 | 414.129 | 419.655 | 450.025 | 447.347 | 421.043 | 449.457 | 448.575 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 97.847 | 110.556 | 111.678 | 106.267 | 101.058 | 90.688 | 93.547 | 89.715 | 91.299 | 99.465 | 92.353 | 91.547 | 111.78 | 104.515 | 95.042 | 94.499 | 88.188 | 102.896 | 94.502 | 111.101 | 95.657 | 82.456 | 84.888 | 92.546 | 87.509 | 79.417 | 88.979 | 106.894 | 109.756 | 104.62 | 110.245 | 111.51 | 103.994 | 84.902 | 86.137 | 106.927 | 86.423 | 76.961 | 88.323 | 86.552 | 73.942 | 73.184 | 73.183 | 83.408 | 63.006 | 63.875 | 69.087 | 77.414 | 61.875 | 59.223 | 62.034 | 69.714 | 54.217 | 58.688 | 63.305 | 56.602 | 52.701 | 56.025 | 55.067 | 64.12 | 45.751 | 39.979 | 46.58 | 56.906 | 53.588 | 58.878 | 57.338 | 60.411 | 48.683 | 54.57 | 55.16 | 55.036 | 55.301 | 52.278 | 50.974 | 60.33 | 53.56 | 51.926 | 58.361 | 55.35 | 50.001 | 49.485 | 53.388 |
Kortlopende schulden
| 4.946 | 44.893 | 44.808 | 95.696 | 94.492 | 93.356 | 92.075 | 89.69 | 96.61 | 97.336 | 93.016 | 92.743 | 91.939 | 91.311 | 38.989 | 38.716 | 80.17 | 79.882 | 80.304 | 76.712 | 68.138 | 66.075 | 67.662 | 35.893 | 35.847 | 35.598 | 32.342 | 32.324 | 32.313 | 0.305 | 0.3 | 38.887 | 73.877 | 48.87 | 41.593 | 59.333 | 0.256 | 0.237 | 0.234 | 0.565 | 0.549 | 0.538 | 24.155 | 24.144 | 24.14 | 24.153 | 24.211 | 24.349 | 24.444 | 60.123 | 55.162 | 0.904 | 0.894 | 32.679 | 28.096 | 0.835 | 0.758 | 10.521 | 22.817 | 87.518 | 52.887 | 46.941 | 25.347 | 0.34 | 0.331 | 0.324 | 0.319 | 15.312 | 0.304 | 0.299 | 0.619 | 1.477 | 0.279 | 0.316 | 0.31 | 35.304 | 2.693 | 16.49 | 0.291 | 25.295 | 0.317 | 0.306 | 18.572 |
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 | 9.823 | 0 | 4.243 | 0.901 | 0.972 | 0 | 1.668 | 7.101 | 6.424 | 0 | 5.041 | 0.473 | 0.548 | 0 | 3.883 | 0.427 | 13.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 5.2 | 5.3 | 5.3 | 241.141 | 220.056 | 213.119 | 0 | 1.926 | 39.632 | 40.624 | 0 | 2.109 | 1.584 | 201.015 | 212.841 | 1.904 | 6.03 | 168.231 | 170.531 | 10.073 | 3.888 | 150.959 | 166.423 | 5.526 | 2.914 | 145.04 | 157.615 | 138.844 | 3.23 | 130.429 | 153.817 | 8.935 | 117.412 | 113.93 | 115.345 | 110.564 | 96.582 | 101.713 | 114.201 | 5.588 | 10.71 | 90.572 | 92.881 | 7.827 | 9.462 | 92.735 | 97.003 | 89.818 | 76.179 | 0 | 0 | 5.021 | 82.076 | 0 | 0 | 10.622 | 80.638 | 78.924 | 12.099 | 9.033 | 9.289 | 10.232 | 63.155 | 8.989 | 56.474 | 69.212 | 71.603 | 8.989 | 95.011 | 65.829 | 62.281 | 70.829 | 5.825 | 73.945 | 103.341 | 76.427 | 6.076 | 70.614 | 73.332 | 76.205 | 57.023 | 66.763 | 72.327 |
Overige kortlopende verplichtingen
| 402.515 | 347.079 | 347.807 | 104.246 | 147.335 | 150.365 | 370.743 | 355.29 | 390.828 | 338.024 | 409.455 | 404.342 | 391.051 | 157.513 | 154.963 | 335.7 | 314.137 | 108.859 | 106.832 | 255.945 | 253.562 | 113.416 | 93.04 | 245.778 | 250.161 | 117.36 | 105.83 | 120.223 | 253.231 | 116.158 | 105.078 | 244.366 | 115.234 | 109.025 | 90.651 | 99.159 | 96.03 | 90.302 | 72.555 | 172.903 | 135.185 | 51.713 | 50.185 | 139.232 | 128.868 | 48.049 | 33.284 | 37.917 | 35.653 | 82.25 | 251.891 | 121.536 | 33.389 | 80.985 | 79.748 | 118.067 | 25.192 | 21.004 | 77.338 | 58.752 | 49.068 | 61.74 | 42.512 | 83.319 | 30.342 | 37.037 | 30.701 | 90.796 | 33.936 | 26.405 | 26.3 | 27.859 | 96.424 | 33.35 | 9.468 | 45.324 | 103.452 | 47.621 | 39.604 | 32.817 | 38.78 | 33.572 | 39.976 |
Totaal kortlopende verplichtingen
| 510.508 | 507.828 | 509.593 | 547.35 | 562.941 | 547.528 | 556.365 | 536.621 | 578.737 | 575.449 | 594.824 | 590.741 | 596.354 | 554.354 | 501.835 | 470.819 | 488.525 | 459.868 | 452.169 | 453.831 | 421.245 | 412.906 | 412.013 | 379.743 | 376.431 | 377.415 | 384.766 | 398.285 | 398.53 | 351.512 | 369.44 | 403.698 | 410.517 | 356.727 | 333.726 | 375.983 | 279.291 | 269.213 | 275.313 | 265.608 | 220.386 | 216.007 | 240.404 | 254.611 | 225.476 | 228.812 | 223.585 | 229.498 | 198.151 | 201.596 | 369.087 | 197.175 | 170.576 | 172.352 | 171.149 | 186.126 | 159.289 | 166.474 | 167.321 | 219.423 | 156.995 | 158.892 | 177.594 | 149.554 | 140.735 | 165.451 | 159.961 | 175.508 | 177.934 | 147.103 | 144.36 | 155.201 | 157.829 | 159.889 | 164.093 | 217.385 | 165.781 | 186.651 | 171.588 | 189.667 | 146.121 | 150.126 | 184.263 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,970.687 | 4,973.676 | 4,973.812 | 5,113.61 | 5,114.955 | 5,133.372 | 5,149.421 | 5,162.664 | 5,027.701 | 4,919.269 | 5,184.461 | 5,199.109 | 5,207.729 | 5,222.691 | 4,315.498 | 4,318.286 | 4,264.156 | 4,327.444 | 4,260.502 | 4,273.786 | 3,609.229 | 3,603.293 | 3,646.327 | 3,495.691 | 3,437.632 | 3,436.966 | 3,117.193 | 3,121.49 | 3,128.048 | 2,180.518 | 2,179.258 | 2,148.99 | 2,156.884 | 2,165.177 | 2,173.403 | 2,181.46 | 1,527.664 | 1,527.161 | 1,527.202 | 1,523.546 | 1,523.74 | 1,523.882 | 1,506.256 | 1,512.299 | 1,518.383 | 1,524.42 | 1,530.411 | 1,536.443 | 1,542.522 | 1,548.57 | 1,554.651 | 1,450.369 | 1,450.668 | 1,450.919 | 1,451.103 | 1,451.321 | 1,474.936 | 1,484.574 | 1,515.017 | 1,537.59 | 1,619.695 | 1,637.392 | 1,657.45 | 1,704.444 | 1,704.557 | 1,704.638 | 1,704.692 | 1,704.771 | 1,704.874 | 1,709.983 | 785.061 | 740.12 | 740.656 | 788.446 | 800.888 | 702.358 | 752.508 | 754.182 | 751.582 | 755.405 | 804.004 | 928.905 | 941.165 |
Uitgestelde opbrengsten niet-vlottend
| 18 | 18.9 | 19.8 | 19.9 | 20.7 | 21.4 | 0 | 7.761 | 259.839 | 264.983 | 0 | 3.922 | 10.61 | 0 | 0 | 6.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.827 | 0 | 0 | 0 | 6.74 | 0 | 0 | 0 | 7.589 | 0 | 0 | 16.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -18 | 183.429 | 184.691 | 90.93 | -20.7 | 1.242 | 4.76 | 7.761 | 9.077 | 6.301 | 4.865 | 3.922 | 10.61 | 8.427 | 7.475 | 6.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.523 | 3.457 | 3.201 | 5.588 | 5.455 | 3.84 | 4.572 | 7.827 | 6.74 | 4.291 | 4.158 | 7.001 | 7.589 | 6.719 | 6.331 | 5.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 270.509 | 63.298 | 65.176 | -26.524 | 83.11 | 59.194 | 82.617 | 76.479 | 347.439 | 84.937 | 88.514 | 83.658 | 66.566 | 76.891 | 74.104 | 66.27 | 79.798 | 77.282 | 69.395 | 70.234 | 65.447 | 65.254 | 65.1 | 71.872 | 71.809 | 69.389 | 67.205 | 52.362 | 55.001 | 52.838 | 47.455 | 46.75 | 45.352 | 45.128 | 43.909 | 42.653 | 47.667 | 43.725 | 44.843 | 44.003 | 35.217 | 41.624 | 42.036 | 40.72 | 33.36 | 40.067 | 41.773 | 40.778 | 30.632 | 36.844 | 36.935 | 21.334 | 37.937 | 35.083 | 32.923 | 34.041 | 33.322 | 30.615 | 35.234 | 17.742 | 17.174 | 38.365 | 35.089 | 34.419 | 32.94 | 33.921 | 38.77 | 43.024 | 48.618 | 51.05 | 52.444 | 49.775 | 53.599 | 55.805 | 53.774 | 52.316 | 48.407 | 52.947 | 52.417 | 52.155 | 45.853 | 47.114 | 41.11 |
Totaal niet-vlottende verplichtingen
| 5,241.196 | 5,239.303 | 5,243.479 | 5,197.916 | 5,198.065 | 5,215.208 | 5,236.798 | 5,254.665 | 5,384.217 | 5,275.49 | 5,277.84 | 5,290.611 | 5,295.515 | 5,308.009 | 4,397.077 | 4,396.754 | 4,343.954 | 4,404.726 | 4,329.897 | 4,344.02 | 3,674.676 | 3,668.547 | 3,711.427 | 3,567.563 | 3,509.441 | 3,506.355 | 3,184.398 | 3,173.852 | 3,183.049 | 2,233.356 | 2,226.713 | 2,195.74 | 2,202.236 | 2,210.305 | 2,217.312 | 2,224.113 | 1,579.854 | 1,574.343 | 1,575.246 | 1,573.137 | 1,572.239 | 1,569.346 | 1,552.864 | 1,560.846 | 1,565.223 | 1,568.778 | 1,576.342 | 1,584.222 | 1,588.332 | 1,592.133 | 1,597.917 | 1,493.107 | 1,488.605 | 1,486.002 | 1,484.026 | 1,485.362 | 1,508.258 | 1,515.189 | 1,550.251 | 1,555.332 | 1,636.869 | 1,675.757 | 1,692.539 | 1,738.863 | 1,737.497 | 1,738.559 | 1,743.462 | 1,747.795 | 1,753.492 | 1,761.033 | 837.505 | 789.895 | 794.255 | 844.251 | 854.662 | 754.674 | 800.915 | 807.129 | 803.999 | 807.56 | 849.857 | 976.019 | 982.275 |
Totaal passiva
| 5,751.704 | 5,747.131 | 5,753.072 | 5,745.266 | 5,761.006 | 5,762.736 | 5,793.163 | 5,791.286 | 5,962.954 | 5,850.939 | 5,872.664 | 5,881.352 | 5,891.869 | 5,862.363 | 4,898.912 | 4,867.573 | 4,832.479 | 4,864.594 | 4,782.066 | 4,797.851 | 4,095.921 | 4,081.453 | 4,123.44 | 3,947.306 | 3,885.872 | 3,883.77 | 3,569.164 | 3,572.137 | 3,581.579 | 2,584.868 | 2,596.153 | 2,599.438 | 2,612.753 | 2,567.032 | 2,551.038 | 2,600.096 | 1,859.145 | 1,843.556 | 1,850.559 | 1,838.745 | 1,792.625 | 1,785.353 | 1,793.268 | 1,815.457 | 1,790.699 | 1,797.59 | 1,799.927 | 1,813.72 | 1,786.483 | 1,793.729 | 1,967.004 | 1,690.282 | 1,659.181 | 1,658.354 | 1,655.175 | 1,671.488 | 1,667.547 | 1,681.663 | 1,717.572 | 1,774.755 | 1,793.864 | 1,834.649 | 1,870.133 | 1,888.417 | 1,878.232 | 1,904.01 | 1,903.423 | 1,923.303 | 1,931.426 | 1,908.136 | 981.865 | 945.096 | 952.084 | 1,004.14 | 1,018.755 | 972.059 | 966.696 | 993.78 | 975.587 | 997.227 | 995.978 | 1,126.145 | 1,166.538 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 1.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.345 | 0.35 | 0.348 | 0.347 | 0.349 | 0.351 | 0.353 | 0.354 | 0.354 | 0.359 | 0.36 | 0.361 | 0.366 | 0.369 | 0.388 | 0.389 | 0.394 | 0.393 | 0.39 | 0.389 | 0.409 | 0.412 | 0.411 | 0.41 | 0.416 | 0.418 | 0.426 | 0.429 | 0.437 | 0.482 | 0.481 | 0.481 | 0.481 | 0.483 | 0.501 | 0.498 | 0.546 | 0.548 | 0.554 | 0.556 | 0.549 | 0.551 | 0.558 | 0.558 | 0.557 | 0.558 | 0.563 | 0.563 | 0.568 | 0.568 | 0.579 | 0.577 | 0.582 | 0.607 | 0.617 | 0.601 | 0.592 | 0.59 | 0.589 | 0.586 | 0.584 | 0.576 | 0.573 | 0.57 | 0.569 | 0.578 | 0.585 | 0.597 | 0.621 | 0.628 | 0.626 | 0.625 | 0.623 | 0.621 | 0.619 | 0.672 | 0.667 | 0.661 | 0.691 | 0.687 | 0.687 | 0.363 | 0.363 |
Ingehouden winsten
| -3,973.816 | -3,916.008 | -4,004.877 | -4,069.648 | -4,137.753 | -4,166.52 | -4,148.455 | -4,194.418 | -4,313.643 | -4,180.367 | -4,200.341 | -4,207.917 | -4,125.582 | -4,146.702 | -3,240.842 | -3,303.492 | -3,242.627 | -3,311.015 | -3,398.986 | -3,412.649 | -2,932.195 | -2,911.278 | -2,976.848 | -3,036.471 | -2,972.565 | -2,926.921 | -2,768.591 | -2,739.437 | -2,766.231 | -1,808.789 | -1,852.345 | -1,881.52 | -1,934.177 | -1,912.755 | -1,777.696 | -1,804.143 | -1,254.287 | -1,243.353 | -1,217.8 | -1,246.921 | -1,280.993 | -1,287.995 | -1,270.117 | -1,289.445 | -1,321.053 | -1,327.02 | -1,321.498 | -1,335.364 | -1,344.585 | -1,367.275 | -1,363.993 | -1,207.915 | -1,219.015 | -1,201.685 | -1,226.933 | -1,254.044 | -1,278.217 | -1,294.817 | -1,317.442 | -1,341.961 | -1,365.579 | -1,383.408 | -1,397.935 | -1,421.705 | -1,432.695 | -1,433.462 | -1,445.453 | -1,444.938 | -1,435.927 | -1,446.918 | -693.208 | -701.52 | -725.064 | -742.123 | -759.173 | -777.906 | -810.253 | -824.443 | -841.234 | -859.289 | -881.842 | -865.941 | -900.232 |
Overige gereserveerde algehele resultaten
| -4.877 | -5.475 | -4.992 | -3.867 | -5.097 | -3.767 | -5.145 | -4.694 | -3.843 | -3.89 | -2.206 | -2.82 | -2.412 | -2.008 | -2.238 | -2.424 | -3.422 | -4.535 | -6.068 | -3.742 | -3.938 | -4.208 | -4.192 | -4.429 | -3.523 | -3.439 | -2.836 | -2.03 | -1.422 | -2.828 | -3.043 | -3.11 | -2.588 | -2.575 | -2.963 | -3.548 | -3.481 | -2.929 | -3.09 | -2.661 | -2.334 | -2.358 | -2.568 | -1.984 | -2.267 | -2.393 | -2.437 | -2.386 | -2.425 | -2.403 | -2.313 | -2.401 | -2.523 | -2.623 | -2.654 | -2.74 | -3.077 | -3.236 | -3.497 | -4.106 | -4.328 | -4.548 | -5.084 | -5.341 | -5.26 | -5.371 | -5.683 | -5.798 | -6.347 | -6.618 | -7.841 | 2.066 | 3.438 | 7.294 | 6.601 | 6.554 | 6.223 | 5.478 | 8.529 | 6.309 | 4.216 | 6.914 | 0.009 |
Overige totale aandeelhoudersvermogen
| 0 | 30.008 | 1.191 | 2.801 | 0.959 | 3.37 | 1.474 | 9.693 | 0.587 | 3.589 | 3.545 | 0.84 | 0.115 | 7.771 | 6.612 | 5.122 | 34.124 | 32.251 | 12.474 | 0.243 | 0.075 | 10.788 | 5.464 | 0.569 | 1.914 | 0.737 | 0.137 | 5.654 | 1.872 | 8.064 | 1.216 | 1.006 | 0.138 | 0.093 | 49.879 | 6.942 | 1.273 | 0.079 | 6.758 | 29.561 | 1.036 | 0.12 | 3.171 | 0.669 | 0.588 | 0.064 | 0 | 1.664 | 0.911 | 0 | 0 | 0 | 0 | 32.336 | 61.224 | 45.532 | 38.835 | 34.377 | 30.398 | 24.487 | 19.203 | 14.704 | 5.742 | 1.853 | 0 | 0 | 0 | 0 | 7.394 | 18.834 | 139.239 | 133.936 | 128.568 | 125.096 | 120.093 | 259.695 | 250.796 | 244.179 | 306.452 | 302.413 | 302.004 | 181.976 | 181.897 |
Totaal eigen vermogen van aandeelhouders
| -3,976.638 | -3,891.125 | -4,008.33 | -4,070.367 | -4,141.542 | -4,166.566 | -4,151.773 | -4,189.065 | -4,316.545 | -4,180.309 | -4,198.642 | -4,209.536 | -4,127.513 | -4,140.57 | -3,236.08 | -3,300.405 | -3,211.531 | -3,282.906 | -3,392.19 | -3,415.759 | -2,935.649 | -2,904.286 | -2,975.165 | -3,039.921 | -2,973.758 | -2,929.205 | -2,770.864 | -2,735.384 | -2,765.344 | -1,803.071 | -1,853.691 | -1,883.143 | -1,936.146 | -1,914.754 | -1,730.279 | -1,800.251 | -1,255.949 | -1,245.655 | -1,213.578 | -1,219.465 | -1,281.742 | -1,289.682 | -1,268.956 | -1,290.202 | -1,322.175 | -1,328.791 | -1,323.372 | -1,335.523 | -1,345.531 | -1,369.11 | -1,365.727 | -1,209.739 | -1,220.956 | -1,171.365 | -1,167.746 | -1,210.651 | -1,241.867 | -1,263.086 | -1,289.952 | -1,320.994 | -1,350.12 | -1,372.676 | -1,396.704 | -1,424.623 | -1,437.386 | -1,438.255 | -1,450.551 | -1,450.139 | -1,434.259 | -1,434.074 | -561.184 | -564.893 | -592.435 | -609.112 | -631.86 | -510.985 | -552.567 | -574.125 | -525.562 | -549.88 | -574.935 | -676.688 | -717.963 |
Totaal eigen vermogen
| -3,976.638 | -3,891.125 | -4,008.33 | -4,070.367 | -4,141.542 | -4,166.566 | -4,151.773 | -4,189.065 | -4,316.545 | -4,180.309 | -4,198.642 | -4,209.536 | -4,127.513 | -4,140.57 | -3,236.08 | -3,300.405 | -3,211.531 | -3,282.906 | -3,392.19 | -3,415.759 | -2,935.649 | -2,904.286 | -2,975.165 | -3,039.921 | -2,973.758 | -2,929.205 | -2,770.864 | -2,735.384 | -2,765.344 | -1,803.071 | -1,853.691 | -1,883.143 | -1,936.146 | -1,914.754 | -1,730.279 | -1,800.251 | -1,255.949 | -1,245.655 | -1,213.578 | -1,219.465 | -1,281.742 | -1,289.682 | -1,268.956 | -1,290.202 | -1,322.175 | -1,328.791 | -1,323.372 | -1,335.523 | -1,345.531 | -1,369.11 | -1,365.727 | -1,209.739 | -1,220.956 | -1,171.365 | -1,167.746 | -1,210.651 | -1,241.867 | -1,263.086 | -1,289.952 | -1,320.994 | -1,350.12 | -1,372.676 | -1,396.704 | -1,424.623 | -1,437.386 | -1,438.255 | -1,450.551 | -1,450.139 | -1,434.259 | -1,434.074 | -561.184 | -564.893 | -592.435 | -609.112 | -631.86 | -510.985 | -552.567 | -574.125 | -525.562 | -549.88 | -574.935 | -676.688 | -717.963 |
Totaal passiva en aandeelhoudersvermogen
| 1,775.066 | 1,856.006 | 1,744.742 | 1,674.899 | 1,619.464 | 1,596.17 | 1,641.39 | 1,602.221 | 1,646.409 | 1,670.63 | 1,674.022 | 1,671.816 | 1,764.356 | 1,721.793 | 1,662.832 | 1,567.168 | 1,620.948 | 1,581.688 | 1,389.876 | 1,382.092 | 1,160.272 | 1,177.167 | 1,148.275 | 907.385 | 912.114 | 954.565 | 798.3 | 836.753 | 816.235 | 781.797 | 742.462 | 716.295 | 676.607 | 652.278 | 820.759 | 799.845 | 603.196 | 597.901 | 636.981 | 619.28 | 510.883 | 495.671 | 524.312 | 525.255 | 468.524 | 468.799 | 476.555 | 478.197 | 440.952 | 424.619 | 601.277 | 480.543 | 438.225 | 486.989 | 487.429 | 460.837 | 425.68 | 418.577 | 427.62 | 453.761 | 443.744 | 461.973 | 473.429 | 463.794 | 440.846 | 465.755 | 452.872 | 473.164 | 497.167 | 474.062 | 420.681 | 380.203 | 359.649 | 395.028 | 386.895 | 461.074 | 414.129 | 419.655 | 450.025 | 447.347 | 421.043 | 449.457 | 448.575 |