Dril-Quip, Inc.
NYSE:DRQ
15.41 (USD) • At close September 6, 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 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 189.219 | 202.3 | 191.4 | 181.072 | 236.49 | 235.343 | 264.804 | 290.279 | 320.784 | 338.008 | 355.451 | 375.172 | 370.481 | 362.213 | 345.955 | 359.171 | 345.808 | 343.472 | 398.946 | 413.102 | 423.126 | 414.808 | 418.1 | 424.053 | 493.422 | 495.591 | 493.18 | 473.045 | 436.987 | 414.19 | 423.497 | 542.63 | 491.729 | 423.366 | 381.336 | 396.969 | 382.673 | 374.131 | 298.705 | 314.964 | 342.621 | 420.938 | 384.356 | 380.942 | 325.541 | 318.974 | 257.191 | 263.421 | 248.143 | 285.488 | 298.576 | 255.572 | 250.118 | 268.276 | 245.85 | 257.974 | 225.903 | 217.419 | 197.792 | 139.018 | 115.988 | 121.543 | 95.952 | 109.32 | 109.454 | 198.245 | 201.732 | 173.819 | 168.867 | 146.759 | 135.429 | 99.751 | 62.768 | 34.379 | 32.762 | 7.991 | 8.469 | 8.29 | 5.159 | 4.59 | 7.69 | 5.993 | 8.325 | 9.95 | 6.396 | 5.903 | 3.276 | 3.388 | 4.637 | 2.755 | 11.326 | 2.686 | 4.185 | 3.283 | 5.87 | 2.394 | 2.632 | 4.022 | 10.5 | 9.2 | 12.5 | 9.2 | 11.9 | 14.6 | 29 | 26.8 | 32.6 | 0.6 | 0.8 | 1.5 |
Kortetermijnbeleggingen
| 0 | 4.016 | 25.908 | 8.911 | 18.795 | 18.921 | 32.232 | 25.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 189.219 | 206.316 | 217.308 | 189.983 | 255.285 | 254.264 | 297.036 | 315.566 | 320.784 | 338.008 | 355.451 | 375.172 | 370.481 | 362.213 | 345.955 | 359.171 | 345.808 | 343.472 | 398.946 | 413.102 | 423.126 | 414.808 | 418.1 | 424.053 | 493.422 | 495.591 | 493.18 | 473.045 | 436.987 | 414.19 | 423.497 | 542.63 | 491.729 | 423.366 | 381.336 | 396.969 | 382.673 | 374.131 | 298.705 | 314.964 | 342.621 | 420.938 | 384.356 | 380.942 | 325.541 | 318.974 | 257.191 | 263.421 | 248.143 | 285.488 | 298.576 | 255.572 | 250.118 | 268.276 | 245.85 | 257.974 | 225.903 | 217.419 | 197.792 | 139.018 | 115.988 | 121.543 | 95.952 | 109.32 | 109.454 | 198.245 | 201.732 | 173.819 | 168.867 | 146.759 | 135.429 | 99.751 | 62.768 | 34.379 | 32.762 | 7.991 | 8.469 | 8.29 | 5.159 | 4.59 | 7.69 | 5.993 | 8.325 | 9.95 | 6.396 | 5.903 | 3.276 | 3.388 | 4.637 | 2.755 | 11.326 | 2.686 | 4.185 | 3.283 | 5.87 | 2.394 | 2.632 | 4.022 | 10.5 | 9.2 | 12.5 | 9.2 | 11.9 | 14.6 | 29 | 26.8 | 32.6 | 0.6 | 0.8 | 1.5 |
Nettovorderingen
| 287.162 | 276.745 | 283.998 | 287.642 | 274.624 | 282.496 | 91.504 | 220.199 | 216.324 | 195.923 | 203.584 | 217.072 | 235.817 | 243.319 | 256.52 | 238.851 | 241.26 | 247.95 | 248.16 | 235.619 | 218.507 | 208.156 | 202.165 | 190.437 | 184.463 | 193.915 | 191.629 | 197.139 | 221.567 | 208.496 | 213.513 | 221.601 | 251.075 | 328.06 | 319.78 | 298.442 | 299.398 | 299.309 | 373.993 | 331.572 | 316.921 | 266.086 | 279.253 | 243.293 | 241.022 | 212.099 | 263.213 | 240.839 | 220.107 | 190.84 | 180.095 | 185.514 | 193.161 | 157.21 | 158.894 | 131.144 | 137.48 | 136.092 | 130.816 | 172.969 | 160.597 | 154.292 | 172.072 | 145.59 | 156.601 | 150.033 | 142.064 | 160.316 | 140.048 | 136.496 | 144.82 | 120.633 | 126.973 | 118.456 | 108.33 | 90.469 | 69.219 | 66.139 | 63.116 | 53.188 | 41.845 | 50.076 | 48.627 | 52.775 | 54.359 | 49.194 | 58.381 | 65.867 | 48.865 | 56.775 | 59.789 | 58.284 | 61.812 | 59.377 | 63.345 | 59.657 | 50.067 | 39.285 | 36.8 | 39.9 | 36.1 | 45.9 | 44.5 | 41.4 | 33.9 | 33.1 | 27.3 | 30.6 | 24.5 | 28.4 |
Voorraad
| 204.733 | 209.16 | 194.593 | 183.25 | 164.523 | 152.77 | 146.004 | 140.53 | 139.794 | 141.289 | 145.724 | 194.72 | 202.382 | 194.911 | 212.536 | 219.007 | 212.412 | 197.035 | 205.062 | 201.655 | 194.513 | 194.547 | 191.194 | 242.123 | 264.096 | 276.005 | 291.087 | 297.217 | 330.51 | 346.737 | 355.413 | 351.133 | 339.862 | 343.073 | 344.458 | 365.674 | 383.773 | 386.612 | 392.559 | 407.916 | 408.066 | 397.356 | 368.354 | 369.658 | 376.594 | 368.307 | 362.181 | 350.053 | 340.035 | 306.845 | 277.802 | 269.662 | 265.471 | 253.82 | 243.432 | 250.277 | 239.957 | 241.319 | 251.357 | 259.98 | 259.104 | 232.101 | 222.203 | 218.786 | 212.805 | 187.987 | 183.031 | 175.94 | 170.517 | 158.368 | 162.503 | 156.076 | 159.975 | 153.287 | 155.157 | 137.093 | 131.131 | 116.495 | 110.763 | 101.085 | 106.919 | 105.609 | 105.028 | 98.739 | 100.742 | 100.879 | 99.588 | 100.95 | 98.372 | 99.754 | 98.283 | 93.17 | 85.442 | 76.136 | 69.481 | 62.204 | 55.731 | 54.698 | 53.6 | 52.1 | 52.2 | 55 | 55.5 | 52.9 | 52.1 | 50.3 | 52.4 | 51.9 | 51.9 | 47.5 |
Overige vlottende activa
| 26.436 | 22.924 | 23.818 | 519.057 | 499.871 | 497.847 | 455.552 | 69.463 | 70.961 | 42.156 | 390.098 | 40.307 | 40.606 | 44.278 | 48.182 | 45.973 | 48.732 | 37.834 | 481.543 | 28.343 | 31.997 | 428.532 | 434.881 | 40.837 | 34.441 | 36.62 | 32.653 | 25.088 | 35.831 | 37.806 | 64.288 | 42.688 | 57.925 | 70.117 | 78.724 | 72.742 | 65.127 | 63.432 | 61.883 | 49.517 | 53.912 | 54.024 | 46.85 | 41.273 | 44.054 | 42.794 | 41.803 | 37.595 | 43.746 | 46.114 | 42.829 | 39.242 | 39.8 | 39.592 | 40.073 | 34.717 | 31.666 | 36.435 | 37.391 | 24.915 | 26.51 | 22.747 | 24.047 | 24.021 | 25.053 | 24.751 | 25.771 | 21.943 | 20.113 | 23.651 | 22.303 | 22.573 | 16.985 | 15.773 | 14.967 | 13.36 | 11.143 | 11.596 | 11.029 | 7.568 | 6.863 | 7.836 | 9.407 | 8.566 | 8.991 | 8.597 | 8.131 | 7.82 | 8.105 | 8.008 | 7.962 | 8.992 | 8.803 | 7.925 | 7.61 | 7.918 | 6.608 | 6.102 | 5.8 | 5.5 | 5.6 | 5.4 | 5.3 | 5.7 | 5.5 | 5.3 | 4.4 | 5 | 4.5 | 4.6 |
Totaal vlottende activa
| 707.55 | 715.145 | 719.717 | 709.04 | 755.156 | 752.111 | 752.588 | 745.758 | 747.863 | 717.376 | 745.549 | 827.271 | 849.286 | 844.721 | 863.193 | 863.002 | 848.212 | 826.291 | 880.489 | 878.719 | 868.143 | 843.34 | 852.981 | 897.45 | 976.422 | 1,002.131 | 1,008.549 | 992.489 | 1,024.895 | 1,007.229 | 1,056.711 | 1,158.052 | 1,140.591 | 1,164.616 | 1,124.298 | 1,133.827 | 1,130.971 | 1,123.484 | 1,127.14 | 1,103.969 | 1,121.52 | 1,138.404 | 1,078.813 | 1,035.166 | 987.211 | 942.174 | 924.388 | 891.908 | 852.031 | 829.287 | 799.302 | 749.99 | 748.55 | 718.898 | 688.249 | 674.112 | 635.006 | 631.265 | 617.356 | 596.882 | 562.199 | 530.683 | 514.274 | 497.717 | 503.913 | 561.016 | 552.598 | 532.018 | 499.545 | 465.274 | 465.055 | 399.033 | 366.701 | 321.895 | 311.216 | 248.913 | 219.962 | 202.52 | 190.067 | 166.431 | 163.317 | 169.514 | 171.387 | 170.03 | 170.488 | 164.573 | 169.376 | 178.025 | 159.979 | 167.292 | 177.36 | 163.132 | 160.242 | 146.721 | 146.306 | 132.173 | 115.038 | 104.107 | 106.7 | 106.7 | 106.4 | 115.5 | 117.2 | 114.6 | 120.5 | 115.5 | 116.7 | 88.1 | 81.7 | 82 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 227.896 | 231.62 | 235.06 | 211.806 | 185.894 | 183.285 | 181.27 | 186.291 | 184.798 | 217.844 | 216.2 | 229.96 | 234.789 | 237.031 | 241.785 | 246.812 | 248.525 | 249.542 | 258.497 | 264.751 | 269.886 | 270.424 | 274.123 | 292.667 | 283.04 | 288.466 | 284.247 | 286.56 | 314.61 | 319.974 | 323.149 | 290.139 | 293.857 | 294.941 | 294.251 | 292.608 | 301.635 | 300.906 | 309.525 | 310.3 | 316.288 | 311.473 | 304.806 | 300.922 | 299.092 | 299.041 | 295.982 | 293.074 | 286.51 | 284.301 | 274.599 | 270.341 | 271.107 | 262.58 | 247.158 | 227.429 | 202.851 | 194.655 | 194.703 | 192.52 | 180.869 | 169.992 | 160.81 | 162.858 | 165.207 | 151.322 | 141.646 | 138.456 | 132.411 | 130.601 | 129.34 | 126.738 | 123.943 | 118.216 | 116.583 | 115.031 | 113.438 | 113.833 | 113.206 | 111.013 | 108.22 | 107.721 | 106.535 | 106.565 | 106.638 | 105.703 | 112.129 | 113.391 | 111.413 | 105.537 | 102.31 | 94.702 | 90.393 | 89.199 | 86.723 | 80.363 | 77.313 | 75.097 | 72.3 | 69.6 | 67.1 | 65.2 | 59.8 | 56.1 | 48.2 | 42.2 | 35.8 | 31.8 | 31.7 | 31.5 |
Goodwill
| 16.122 | 16.288 | 16.654 | 16.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.947 | 7.384 | 7.633 | 7.78 | 7.714 | 47.12 | 47.042 | 47.818 | 47.624 | 48.514 | 47.882 | 46.514 | 34.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38.85 | 40.247 | 41.941 | 42.504 | 22.061 | 22.691 | 23.348 | 23.868 | 24.785 | 25.684 | 26.446 | 27.137 | 27.979 | 28.743 | 29.434 | 29.895 | 30.473 | 31.204 | 32.245 | 33.101 | 33.811 | 34.474 | 34.974 | 35.535 | 36.14 | 37.892 | 38.408 | 39.019 | 39.484 | 39.843 | 29.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54.972 | 56.535 | 58.595 | 58.741 | 22.061 | 22.691 | 23.348 | 23.868 | 24.785 | 25.684 | 26.446 | 27.137 | 27.979 | 28.743 | 29.434 | 29.895 | 30.473 | 31.204 | 40.192 | 40.485 | 41.444 | 42.254 | 42.688 | 82.655 | 83.182 | 85.71 | 86.032 | 87.533 | 87.366 | 86.357 | 63.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -10.242 | 0 | 0 | -58.741 | -26.435 | 0 | 0 | 0 | 0 | 0 | -37.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.128 | 0 | 0 | -50.097 | -50.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.242 | 9.663 | 8.989 | 12.114 | 4.374 | 4.85 | 4.488 | 8.893 | 10.237 | 11.021 | 11.381 | 5.965 | 6.403 | 6.109 | 5.768 | 9.325 | 9.566 | 17.879 | 8.936 | 8.012 | 7.984 | 7.843 | 7.995 | 5.512 | 3.991 | 5.471 | 5.364 | 53.713 | 23.618 | 23.139 | 1.699 | 2.158 | 1.685 | 24.934 | 0 | 29.452 | 27.028 | 25 | 0 | 22.58 | 27.299 | 25.702 | 0 | 27.049 | 25.315 | 24.81 | 0 | 24.229 | 24.059 | 24.182 | 0 | 22.92 | 21.844 | 22.23 | 0 | 24.121 | 22.956 | 23.923 | 0 | 18.468 | 18.133 | 17.204 | 0 | 16.718 | 17.515 | 17.531 | 0 | 15.738 | 15.445 | 16.481 | 0 | 14.072 | 12.325 | 9.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.739 | 8.064 | 5.82 | 74.608 | 38.616 | 12.459 | 10.821 | 5.714 | 5.883 | 6.185 | 48.677 | 3.404 | 6.252 | 10.227 | 10.992 | 10.505 | 10.915 | 11.194 | 67.579 | 13.668 | 14.444 | 69.965 | 65.406 | 14.475 | 15.056 | 16.084 | 15.613 | 17.169 | 16.424 | 16.788 | 15.88 | 11.711 | 11.717 | -14.033 | 9.701 | -17.767 | -12.848 | -13.387 | 12.586 | -7.819 | -16.547 | -15.53 | 10.993 | -15.881 | -15.139 | -14.085 | 11.077 | -13.008 | -12.662 | -12.068 | 11.957 | -10.788 | -8.362 | -9.023 | 13.144 | -13.858 | -12.956 | -13.821 | 5.187 | -13.084 | -12.702 | -11.729 | 5.525 | -11.134 | -11.88 | -11.917 | 5.578 | -15.334 | -14.906 | -16.073 | 0.54 | -13.658 | -11.929 | -9.121 | 0.463 | 0.464 | 0.407 | 0.409 | 0.292 | 0.294 | 0.202 | 0.204 | 0.259 | 0.266 | 0.268 | 0.256 | 0.258 | 0.259 | 0.274 | 0.289 | 0.289 | 0.28 | 0.292 | 0.301 | 0.312 | 0.312 | 0.636 | 0.472 | 0.5 | 0.5 | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.4 |
Totaal niet-vlottende activa
| 300.607 | 305.882 | 308.464 | 298.528 | 224.51 | 223.285 | 219.927 | 224.766 | 225.703 | 260.734 | 264.877 | 266.466 | 275.423 | 282.11 | 287.979 | 296.537 | 299.479 | 309.819 | 326.076 | 326.916 | 333.758 | 340.389 | 339.529 | 395.309 | 385.269 | 395.731 | 391.256 | 444.975 | 442.018 | 446.258 | 404.693 | 304.008 | 307.259 | 305.842 | 303.952 | 304.293 | 315.815 | 312.519 | 322.111 | 325.061 | 327.04 | 321.645 | 315.799 | 312.09 | 309.268 | 309.766 | 307.059 | 304.295 | 297.907 | 296.415 | 286.556 | 282.473 | 284.589 | 275.787 | 260.302 | 237.692 | 212.851 | 204.757 | 199.89 | 197.904 | 186.3 | 175.467 | 166.335 | 168.442 | 170.842 | 156.936 | 147.224 | 138.86 | 132.95 | 131.009 | 129.88 | 127.152 | 124.339 | 118.614 | 117.046 | 115.495 | 113.845 | 114.242 | 113.498 | 111.307 | 108.422 | 107.925 | 106.794 | 106.831 | 106.906 | 105.959 | 112.387 | 113.65 | 111.687 | 105.826 | 102.599 | 94.982 | 90.685 | 89.5 | 87.035 | 80.675 | 77.949 | 75.569 | 72.8 | 70.1 | 67.4 | 65.6 | 60 | 56.4 | 48.5 | 42.5 | 36.2 | 32.3 | 32.1 | 31.9 |
Totaal activa
| 1,008.157 | 1,021.027 | 1,028.181 | 1,007.568 | 979.666 | 975.396 | 972.515 | 970.524 | 973.566 | 978.11 | 1,010.426 | 1,093.737 | 1,124.709 | 1,126.831 | 1,151.172 | 1,159.539 | 1,147.691 | 1,136.11 | 1,206.565 | 1,205.635 | 1,201.901 | 1,183.729 | 1,192.51 | 1,292.759 | 1,361.691 | 1,397.862 | 1,399.805 | 1,437.464 | 1,466.913 | 1,453.487 | 1,461.404 | 1,462.06 | 1,447.85 | 1,470.458 | 1,428.25 | 1,438.12 | 1,446.786 | 1,436.003 | 1,449.251 | 1,429.03 | 1,448.56 | 1,460.049 | 1,394.612 | 1,347.256 | 1,296.479 | 1,251.94 | 1,231.447 | 1,196.203 | 1,149.938 | 1,125.702 | 1,085.858 | 1,032.463 | 1,033.139 | 994.685 | 948.551 | 911.804 | 847.857 | 836.022 | 817.246 | 794.786 | 748.499 | 706.15 | 680.609 | 666.159 | 674.755 | 717.952 | 699.822 | 670.878 | 632.495 | 596.283 | 594.935 | 526.185 | 491.04 | 440.509 | 428.262 | 364.408 | 333.807 | 316.762 | 303.565 | 277.738 | 271.739 | 277.439 | 278.181 | 276.861 | 277.394 | 270.532 | 281.763 | 291.675 | 271.666 | 273.118 | 279.959 | 258.114 | 250.927 | 236.221 | 233.341 | 212.848 | 192.987 | 179.676 | 179.5 | 176.8 | 173.8 | 181.1 | 177.2 | 171 | 169 | 158 | 152.9 | 120.4 | 113.8 | 113.9 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 60.833 | 62.907 | 65.696 | 50.455 | 54.416 | 47.212 | 43.019 | 46.484 | 46.267 | 36.599 | 35.232 | 40.007 | 47.61 | 38.495 | 37.424 | 51.186 | 58.856 | 49.817 | 46.324 | 45.785 | 34.681 | 20.655 | 26.693 | 21.155 | 20.967 | 25.277 | 33.48 | 23.86 | 24.356 | 25.696 | 36.108 | 23.669 | 20.311 | 33.509 | 30.934 | 44.688 | 39.52 | 59.688 | 53.837 | 48.134 | 55.01 | 53.597 | 38.801 | 36.122 | 44.949 | 38.476 | 28.302 | 36.299 | 41.666 | 36.553 | 35.58 | 31.51 | 39.322 | 33.654 | 31.149 | 25.231 | 28.523 | 27.461 | 24.828 | 33.27 | 28.093 | 29.506 | 31.715 | 36.707 | 39.5 | 25.967 | 27.078 | 29.861 | 31.078 | 24.04 | 38.572 | 33.835 | 31.828 | 28.19 | 48.111 | 41.368 | 32.423 | 28.536 | 26.805 | 16.27 | 15.742 | 16.301 | 16.196 | 13.312 | 18.013 | 13.007 | 14.508 | 19.071 | 17.769 | 17.727 | 28.009 | 22.224 | 22.36 | 21.799 | 24.438 | 19.368 | 14.231 | 11.912 | 12.8 | 12.4 | 11.7 | 14.1 | 16.7 | 14.7 | 16.9 | 14.9 | 15.4 | 11.4 | 11 | 12.5 |
Kortlopende schulden
| 2.454 | 2.3 | 2.306 | 2.057 | 1.117 | 1.23 | 1.054 | 1.007 | 0.943 | 0.919 | 1.046 | 0.881 | 0.928 | 0.788 | 1.11 | 1.257 | 0.984 | 1.213 | 1.314 | 1.295 | 1.276 | 1.176 | 17.263 | 4.583 | 24.976 | 27.632 | 39.645 | 5.448 | 21.498 | 21.961 | 33.952 | 24.334 | 26.894 | 28.143 | 46.766 | 25.955 | 28.612 | 35.276 | 68.565 | 10.853 | 27.113 | 32.473 | 23.585 | 33.042 | 27.411 | 25.93 | 13.703 | 4.516 | 8.144 | 0.046 | 0.057 | 0.07 | 0.079 | 0.155 | 0.268 | 0.431 | 0.57 | 0.678 | 0.723 | 0.699 | 0.719 | 0.625 | 0.636 | 0.768 | 0.857 | 0.853 | 0.857 | 0.878 | 0.865 | 0.852 | 0.844 | 0.809 | 0.776 | 0.737 | 0.734 | 0.878 | 0.925 | 0.975 | 0.99 | 1.298 | 1.303 | 1.319 | 1.288 | 1.217 | 1.201 | 1.167 | 1.188 | 1.155 | 1.142 | 1.072 | 1.074 | 0.903 | 0.672 | 0.474 | 0.495 | 0.072 | 0.064 | 0.075 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 3.5 | 3.5 | 3.5 |
Belastingschulden
| 3.291 | 7.064 | 5.942 | 6.604 | 4.654 | 5.677 | 4.868 | 2.106 | 2.405 | 3.583 | 13.634 | 1.687 | 1.96 | 5.207 | 15.117 | 6.783 | 8.936 | 6.943 | 13.963 | 5.899 | 4.441 | 3.97 | 17.263 | 4.583 | 24.976 | 27.632 | 39.645 | 5.448 | 21.498 | 21.961 | 33.952 | 24.334 | 26.894 | 28.143 | 23.75 | 9.628 | 9.515 | 17.57 | 32.959 | 10.853 | 8.136 | 15.185 | 23.585 | 12.312 | 10.694 | 13.135 | 13.703 | 4.516 | 8.144 | 11.535 | 13.561 | 6.403 | 5.829 | 8.689 | 1.985 | 7.598 | 5.159 | 7.017 | 8.514 | 1.572 | 9.551 | 13.47 | 7.153 | 5.472 | 7.689 | 13.29 | 0 | 8.884 | 11.827 | 17.637 | 0 | 12.898 | 10.94 | 3.812 | 0 | 6.402 | 3.7 | 3.747 | 2.982 | 3.112 | 2.331 | 1.592 | 2.899 | 1.776 | 1.102 | 0 | 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
| 7.96 | 6.839 | 7.583 | -52.512 | 4.654 | 7.271 | 4.488 | 8.859 | 7.279 | 6.504 | 9.746 | 5.585 | 13.448 | 13.858 | 11.339 | 7.134 | 7.682 | 6.431 | 6.901 | 7.972 | 8.533 | 12.834 | 9.648 | 7.489 | 4.144 | 5.809 | 4.767 | 5.203 | 5.391 | 6.629 | 11.884 | 7.842 | 8.433 | 12.54 | 18.388 | 26.916 | 39.608 | 42.957 | 71.177 | 57.81 | 69.712 | 52.87 | 45.025 | 50.622 | 53.362 | 58.023 | 86.313 | 75.026 | 63.037 | 71.838 | 76.61 | 60.266 | 62.989 | 58.264 | 48.889 | 38.332 | 35.217 | 38.833 | 47.214 | 49.787 | 45.971 | 32.955 | -0.383 | 27.295 | 29.932 | 35.246 | -0.666 | 31.765 | 33.568 | 37.845 | -4.614 | 35.347 | 33.797 | 25.545 | -3.542 | 22.863 | 19.246 | 16.232 | 16.245 | 16.818 | 15.245 | 15.123 | 8.681 | 8.672 | 11.934 | 10.568 | 11.936 | 12.936 | 11.787 | 13.673 | 9.454 | 13.326 | 11.755 | 10.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 55.182 | 61.51 | 42.118 | 106.735 | 27.937 | 27.647 | 38.994 | 32.937 | 30.367 | 26.299 | 47.639 | 45.353 | 44.549 | 42.166 | 35.639 | 41.405 | 46.189 | 35.985 | 42.401 | 41.481 | 42.607 | 36.064 | 28.654 | 35.035 | 30.382 | 28.52 | 22.019 | 34.772 | 35.005 | 28.907 | 19.536 | 30.939 | 30.822 | 30.707 | 4.727 | 20.491 | 18.977 | 23.44 | 5.063 | 52.628 | 17.57 | 17.748 | 35.379 | 19.138 | 22.508 | 22.389 | 26.771 | 39.38 | 36.951 | 43.063 | 38.753 | 39.752 | 36.585 | 34.865 | 31.023 | 42.687 | 21.873 | 35.135 | 31.86 | 35.329 | 33.419 | 52.268 | 81.771 | 33.99 | 13.583 | 28.781 | 71.137 | 46.21 | 34.673 | 29.712 | 83.003 | 24.061 | 31.241 | 20.515 | 45.021 | 6.788 | 11.72 | 11.547 | 8.311 | 2.811 | 4.113 | 6.268 | 9.298 | 12.269 | 3.971 | 7.766 | 10.614 | 10.248 | 3.172 | 9.34 | 7.725 | 0.444 | 2.036 | 1.689 | 15.738 | 11.847 | 9.096 | 9.534 | 11.9 | 12.2 | 14.5 | 21.5 | 16.7 | 16.4 | 17.4 | 12.2 | 11.8 | 16.5 | 14.3 | 15 |
Totaal kortlopende verplichtingen
| 126.429 | 133.556 | 117.703 | 106.735 | 88.124 | 83.36 | 87.555 | 89.287 | 84.856 | 70.321 | 93.663 | 91.826 | 106.535 | 95.307 | 85.512 | 100.982 | 113.711 | 93.446 | 96.94 | 96.533 | 87.097 | 70.729 | 82.258 | 68.262 | 80.469 | 87.238 | 99.911 | 69.283 | 86.25 | 83.193 | 101.48 | 86.784 | 86.46 | 104.899 | 100.815 | 118.05 | 126.717 | 161.361 | 198.642 | 169.425 | 169.405 | 156.688 | 142.79 | 138.924 | 148.23 | 144.818 | 155.089 | 155.221 | 149.798 | 151.5 | 151 | 131.598 | 138.975 | 126.938 | 111.329 | 106.681 | 86.183 | 102.107 | 104.625 | 119.085 | 108.202 | 115.354 | 113.739 | 98.76 | 83.872 | 90.847 | 98.406 | 108.714 | 100.184 | 92.449 | 117.805 | 94.052 | 97.642 | 74.987 | 90.324 | 71.897 | 64.314 | 57.29 | 52.351 | 37.197 | 36.403 | 39.011 | 35.463 | 35.47 | 35.119 | 32.508 | 38.246 | 43.41 | 33.87 | 41.812 | 46.262 | 36.897 | 36.823 | 34.871 | 40.671 | 31.287 | 23.391 | 21.521 | 24.8 | 24.7 | 26.3 | 35.8 | 33.6 | 31.3 | 34.5 | 27.3 | 27.4 | 31.4 | 28.8 | 31 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 14.944 | 14.541 | 14.554 | 14.381 | 4.919 | 5.178 | 4.861 | 3.817 | 3.865 | 3.965 | 4.17 | 4.414 | 4.636 | 4.916 | 5.845 | 5.952 | 3.714 | 3.809 | 3.801 | 4.011 | 3.005 | 3.189 | -2.466 | 0 | 0 | 0 | -3.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.058 | 0.068 | 0.07 | 0.134 | 0.316 | 0.451 | 0.644 | 0.725 | 0.896 | 1.266 | 1.622 | 1.83 | 2.054 | 2.324 | 2.509 | 2.689 | 2.876 | 2.953 | 2.983 | 2.996 | 3.113 | 45.079 | 35.94 | 29.374 | 28.082 | 26.198 | 24.746 | 30.165 | 38.32 | 43.237 | 47.468 | 47.558 | 54.196 | 62.26 | 54.42 | 53.239 | 57.814 | 48.647 | 46.206 | 36.318 | 28.44 | 20.979 | 11.541 | 1.432 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 30.7 | 29 | 29.8 |
Uitgestelde opbrengsten niet-vlottend
| -9.189 | -0 | 0.915 | -14.381 | -4.919 | 0 | 3.756 | 3.918 | 9.841 | 0 | 3.925 | 9.525 | 9.524 | 9.423 | 6.779 | 9.253 | 9.123 | 8.988 | 4.15 | 9.977 | 9.817 | -3.189 | 2.466 | 0 | 0 | 0 | 3.432 | 0 | 0 | 0 | 3.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.818 | -6.722 | -6.722 | -6.769 | -5.571 | -4.751 | -4.737 | -4.751 | -4.406 | -4.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 9.189 | 10.33 | 10.564 | 12.114 | 4.512 | 4.025 | 3.756 | 3.918 | 4.234 | 4.335 | 3.925 | 6.194 | 6.694 | 6.934 | 6.779 | 3.657 | 3.609 | 3.495 | 4.15 | 2.259 | 2.623 | 2.332 | 2.466 | 3.211 | 3.055 | 3.514 | 3.432 | 2.188 | 2.345 | 2.298 | 3.5 | 2.881 | 2.899 | 2.264 | 2.977 | 4.275 | 4.298 | 4.578 | 5.417 | 9.496 | 9.571 | 9.656 | 9.804 | 9.73 | 9.756 | 9.829 | 9.926 | 9.522 | 9.503 | 9.548 | 9.614 | 9.303 | 9.311 | 9.198 | 9.15 | 7.614 | 7.422 | 7.303 | 7.22 | 6.73 | 6.57 | 6.521 | 6.524 | 6.541 | 6.711 | 6.884 | 6.867 | 6.804 | 6.824 | 6.757 | 6.757 | 5.45 | 5.315 | 5.336 | 5.363 | 5.818 | 6.722 | 6.722 | 6.769 | 5.571 | 4.751 | 4.737 | 4.751 | 4.406 | 4.009 | 4.009 | 4.011 | 3.435 | 3.298 | 3.156 | 3.018 | 2.438 | 2.437 | 2.437 | 2.44 | 1.908 | 1.909 | 1.909 | 2 | 1.6 | 1.6 | 1.6 | 1.6 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
Overige niet-vlottende verplichtingen
| 14.26 | 5.237 | 3.185 | 18.257 | 7.621 | 2.455 | -2.329 | 4.747 | 2.081 | 11.714 | 7.635 | 2.001 | 1.996 | 1.985 | 4.729 | 2.133 | 2.147 | 2.171 | 6.823 | 0.183 | 2.231 | 15.263 | 11.624 | 30.03 | 2.72 | 2.001 | 2.001 | 0 | 0 | 0 | -3.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.818 | 6.722 | 6.722 | 6.769 | 5.571 | 4.751 | 4.737 | 4.751 | 4.406 | 4.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.037 | 0 | 0 | 0.1 | -0.1 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0.1 |
Totaal niet-vlottende verplichtingen
| 29.204 | 30.108 | 29.218 | 30.371 | 12.133 | 11.658 | 10.044 | 16.4 | 20.021 | 20.014 | 19.655 | 22.134 | 22.85 | 23.258 | 24.132 | 20.995 | 18.593 | 18.463 | 18.924 | 16.43 | 17.676 | 17.595 | 14.09 | 33.241 | 5.775 | 5.515 | 5.433 | 2.188 | 2.345 | 2.298 | 3.5 | 2.881 | 2.899 | 2.264 | 2.977 | 4.275 | 4.298 | 4.578 | 5.417 | 9.496 | 9.571 | 9.656 | 9.804 | 9.73 | 9.756 | 9.829 | 9.926 | 9.522 | 9.503 | 9.548 | 9.614 | 9.303 | 9.311 | 9.198 | 9.208 | 7.682 | 7.492 | 7.437 | 7.536 | 7.181 | 7.214 | 7.246 | 7.42 | 7.807 | 8.333 | 8.714 | 8.921 | 9.128 | 9.333 | 9.446 | 9.633 | 8.403 | 8.298 | 8.332 | 8.476 | 50.897 | 42.662 | 36.096 | 34.851 | 31.769 | 29.497 | 34.902 | 43.071 | 47.643 | 51.477 | 51.567 | 58.207 | 65.695 | 57.718 | 56.395 | 60.832 | 51.085 | 48.643 | 38.755 | 30.88 | 22.887 | 13.45 | 3.341 | 2.1 | 1.7 | 1.7 | 1.8 | 1.7 | 1.4 | 1.4 | 1.4 | 1.3 | 31.8 | 30.1 | 31 |
Totaal passiva
| 155.633 | 163.664 | 146.921 | 137.106 | 100.257 | 95.018 | 97.599 | 105.687 | 104.877 | 90.335 | 113.318 | 113.96 | 129.385 | 118.565 | 109.644 | 121.977 | 132.304 | 111.909 | 115.864 | 112.963 | 104.773 | 88.324 | 96.348 | 101.503 | 86.244 | 92.753 | 105.344 | 71.471 | 88.595 | 85.491 | 104.98 | 89.665 | 89.359 | 107.163 | 103.792 | 122.325 | 131.015 | 165.939 | 204.059 | 178.921 | 178.976 | 166.344 | 152.594 | 148.654 | 157.986 | 154.647 | 165.015 | 164.743 | 159.301 | 161.048 | 160.614 | 140.901 | 148.286 | 136.136 | 120.537 | 114.363 | 93.675 | 109.544 | 112.161 | 126.266 | 115.416 | 122.6 | 121.159 | 106.567 | 92.205 | 99.561 | 107.327 | 117.842 | 109.517 | 101.895 | 127.438 | 102.455 | 105.94 | 83.319 | 98.8 | 122.794 | 106.976 | 93.386 | 87.202 | 68.966 | 65.9 | 73.913 | 78.534 | 83.113 | 86.596 | 84.075 | 96.453 | 109.105 | 91.588 | 98.207 | 107.094 | 87.982 | 85.466 | 73.626 | 71.551 | 54.174 | 36.841 | 24.862 | 26.9 | 26.4 | 28 | 37.6 | 35.3 | 32.7 | 35.9 | 28.7 | 28.7 | 63.2 | 58.9 | 62 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.348 | 0.349 | 0.352 | 0.363 | 0.363 | 0.363 | 0.363 | 0.363 | 0.363 | 0.363 | 0.371 | 0.376 | 0.376 | 0.376 | 0.376 | 0.394 | 0.394 | 0.381 | 0.372 | 0.375 | 0.375 | 0.375 | 0.375 | 0.374 | 0.374 | 0.378 | 0.378 | 0.382 | 0.385 | 0.388 | 0.388 | 0.393 | 0.398 | 0.407 | 0.407 | 0.407 | 0.407 | 0.405 | 0.405 | 0.404 | 0.404 | 0.402 | 0.402 | 0.401 | 0.401 | 0.4 | 0.4 | 0.399 | 0.398 | 0.398 | 0.396 | 0.395 | 0.39 | 0.39 | 0.39 | 0.39 | 0.397 | 0.408 | 0.408 | 0.404 | 0.404 | 0.404 | 0.404 | 0.398 | 0.196 | 0.195 | 0.193 | 0.176 | 0.174 | 0.174 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.173 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 928.977 | 930.789 | 950.719 | 948.928 | 955.962 | 955.043 | 952.732 | 952.991 | 948.917 | 958.344 | 973.087 | 1,059.563 | 1,071.838 | 1,090.905 | 1,125.263 | 1,136.517 | 1,122.191 | 1,136.335 | 1,181.023 | 1,194.824 | 1,199.502 | 1,198.7 | 1,205.946 | 1,371.368 | 1,381.739 | 1,393.933 | 1,400.296 | 1,471.838 | 1,501.097 | 1,501.082 | 1,500.988 | 1,499.934 | 1,480.733 | 1,462.113 | 1,425.344 | 1,409.409 | 1,371.403 | 1,332.19 | 1,278.528 | 1,219.44 | 1,163.758 | 1,112.434 | 1,069.816 | 1,022.753 | 982.757 | 939.83 | 899.989 | 869.037 | 839.38 | 809.577 | 780.78 | 752.656 | 729.393 | 707.185 | 685.513 | 664.639 | 636.982 | 608.984 | 583.287 | 554.607 | 529.524 | 502.817 | 478.146 | 453.101 | 425.655 | 397.952 | 372.561 | 340.404 | 312.78 | 288.671 | 264.62 | 239.733 | 216.321 | 195.048 | 177.729 | 166.013 | 156.171 | 149.511 | 145.162 | 141.276 | 138.026 | 135.224 | 132.689 | 130.274 | 127.845 | 125.81 | 123.738 | 122.428 | 120.175 | 117.801 | 115.015 | 111.857 | 108.707 | 105.621 | 102.813 | 99.947 | 97.014 | 94.172 | 91.8 | 89 | 86.1 | 83.2 | 80 | 75.7 | 71.2 | 66.7 | 62.6 | 58.3 | 54.8 | 52 |
Overige gereserveerde algehele resultaten
| -183.199 | -176.794 | -170.091 | -176.978 | -172.489 | -168.035 | -168.609 | -176.414 | -165.927 | -153.699 | -156.585 | -155.303 | -148.755 | -151.801 | -149.711 | -161.649 | -166.494 | -168.542 | -143.563 | -155.424 | -145.803 | -143.486 | -145.113 | -140.401 | -134.835 | -113.169 | -126.29 | -122.621 | -135.808 | -142.548 | -150.407 | -131.469 | -122.616 | -102.53 | -101.264 | -93.996 | -60.897 | -82.738 | -50.204 | -32.174 | -3.742 | -14.441 | -20.17 | -21.77 | -37.964 | -28.453 | -13.83 | -15.031 | -22.136 | -9.818 | -18.443 | -17.031 | 0.635 | -2.012 | -9.317 | -7.459 | -20.08 | -17.836 | -8.126 | -9.626 | -8.65 | -30.438 | -28.87 | -2.769 | 16.227 | 13.302 | 13.691 | 16.841 | 14.986 | 12.176 | 10.387 | 4.796 | 4.032 | -0.103 | -1.031 | 0.503 | 1.485 | 5.055 | 6.139 | 2.586 | 2.903 | 3.392 | 2.048 | -1.436 | -1.957 | -4.263 | -3.338 | -4.768 | -5.007 | -7.8 | -7.06 | -6.635 | -8.156 | -7.859 | -5.856 | -6.106 | -5.329 | -3.268 | -2.6 | -2 | -40.2 | -38.9 | -38.6 | -33.2 | -33.2 | -34.8 | -33.2 | -32.2 | -29.3 | -29.3 |
Overige totale aandeelhoudersvermogen
| 106.403 | 103.025 | 100.289 | 98.169 | 95.593 | 93.027 | 90.45 | 87.917 | 85.351 | 82.781 | 80.254 | 75.154 | 71.878 | 68.799 | 65.613 | 62.331 | 59.327 | 56.045 | 52.87 | 52.896 | 43.053 | 39.815 | 34.953 | -40.105 | 28.149 | 23.964 | 20.083 | 16.401 | 12.654 | 9.087 | 5.468 | 3.556 | 0 | 3.334 | 0 | 0 | 4.88 | 20.224 | 16.48 | 62.45 | 109.17 | 195.305 | 191.965 | 197.212 | 193.293 | 185.511 | 179.868 | 177.05 | 172.989 | 164.493 | 162.505 | 155.536 | 154.424 | 152.976 | 151.418 | 139.862 | 136.882 | 134.932 | 129.528 | 123.144 | 111.819 | 110.781 | 109.784 | 108.87 | 140.271 | 206.729 | 205.835 | 195.387 | 194.808 | 193.137 | 192.086 | 178.803 | 164.551 | 162.05 | 152.571 | 74.922 | 69.001 | 68.636 | 64.889 | 64.737 | 64.737 | 64.737 | 64.737 | 64.737 | 64.737 | 64.737 | 64.737 | 64.737 | 64.737 | 64.737 | 64.737 | 64.737 | 64.737 | 64.66 | 64.66 | 64.66 | 64.288 | 63.737 | 63.2 | 63.2 | 99.9 | 99.2 | 100.5 | 95.8 | 95.1 | 97.4 | 94.8 | 31.1 | 29.4 | 29.2 |
Totaal eigen vermogen van aandeelhouders
| 852.524 | 857.363 | 881.26 | 870.462 | 879.409 | 880.378 | 874.916 | 864.837 | 868.689 | 887.775 | 897.108 | 979.777 | 995.324 | 1,008.266 | 1,041.528 | 1,037.562 | 1,015.387 | 1,024.201 | 1,090.701 | 1,092.672 | 1,097.128 | 1,095.405 | 1,096.162 | 1,191.256 | 1,275.447 | 1,305.109 | 1,294.461 | 1,365.993 | 1,378.318 | 1,367.996 | 1,356.424 | 1,372.395 | 1,358.491 | 1,363.295 | 1,324.458 | 1,315.795 | 1,315.771 | 1,270.064 | 1,245.192 | 1,250.109 | 1,269.584 | 1,293.705 | 1,242.018 | 1,198.602 | 1,138.493 | 1,097.293 | 1,066.432 | 1,031.46 | 990.637 | 964.654 | 925.244 | 891.562 | 884.853 | 858.549 | 828.014 | 797.441 | 754.182 | 726.478 | 705.085 | 668.52 | 633.083 | 583.55 | 559.45 | 559.592 | 582.55 | 618.391 | 592.495 | 553.036 | 522.978 | 494.388 | 467.497 | 423.73 | 385.1 | 357.19 | 329.462 | 241.614 | 226.831 | 223.376 | 216.363 | 208.772 | 205.839 | 203.526 | 199.647 | 193.748 | 190.798 | 186.457 | 185.31 | 182.57 | 180.078 | 174.911 | 172.865 | 170.132 | 165.461 | 162.595 | 161.79 | 158.674 | 156.146 | 154.814 | 152.6 | 150.4 | 145.8 | 143.5 | 141.9 | 138.3 | 133.1 | 129.3 | 124.2 | 57.2 | 54.9 | 51.9 |
Totaal eigen vermogen
| 852.524 | 857.363 | 881.26 | 870.462 | 879.409 | 880.378 | 874.916 | 864.837 | 868.689 | 887.775 | 897.108 | 979.777 | 995.324 | 1,008.266 | 1,041.528 | 1,037.562 | 1,015.387 | 1,024.201 | 1,090.701 | 1,092.672 | 1,097.128 | 1,095.405 | 1,096.162 | 1,191.256 | 1,275.447 | 1,305.109 | 1,294.461 | 1,365.993 | 1,378.318 | 1,367.996 | 1,356.424 | 1,372.395 | 1,358.491 | 1,363.295 | 1,324.458 | 1,315.795 | 1,315.771 | 1,270.064 | 1,245.192 | 1,250.109 | 1,269.584 | 1,293.705 | 1,242.018 | 1,198.602 | 1,138.493 | 1,097.293 | 1,066.432 | 1,031.46 | 990.637 | 964.654 | 925.244 | 891.562 | 884.853 | 858.549 | 828.014 | 797.441 | 754.182 | 726.478 | 705.085 | 668.52 | 633.083 | 583.55 | 559.45 | 559.592 | 582.55 | 618.391 | 592.495 | 553.036 | 522.978 | 494.388 | 467.497 | 423.73 | 385.1 | 357.19 | 329.462 | 241.614 | 226.831 | 223.376 | 216.363 | 208.772 | 205.839 | 203.526 | 199.647 | 193.748 | 190.798 | 186.457 | 185.31 | 182.57 | 180.078 | 174.911 | 172.865 | 170.132 | 165.461 | 162.595 | 161.79 | 158.674 | 156.146 | 154.814 | 152.6 | 150.4 | 145.8 | 143.5 | 141.9 | 138.3 | 133.1 | 129.3 | 124.2 | 57.2 | 54.9 | 51.9 |
Totaal passiva en aandeelhoudersvermogen
| 1,008.157 | 1,021.027 | 1,028.181 | 1,007.568 | 979.666 | 975.396 | 972.515 | 970.524 | 973.566 | 978.11 | 1,010.426 | 1,093.737 | 1,124.709 | 1,126.831 | 1,151.172 | 1,159.539 | 1,147.691 | 1,136.11 | 1,206.565 | 1,205.635 | 1,201.901 | 1,183.729 | 1,192.51 | 1,292.759 | 1,361.691 | 1,397.862 | 1,399.805 | 1,437.464 | 1,466.913 | 1,453.487 | 1,461.404 | 1,462.06 | 1,447.85 | 1,470.458 | 1,428.25 | 1,438.12 | 1,446.786 | 1,436.003 | 1,449.251 | 1,429.03 | 1,448.56 | 1,460.049 | 1,394.612 | 1,347.256 | 1,296.479 | 1,251.94 | 1,231.447 | 1,196.203 | 1,149.938 | 1,125.702 | 1,085.858 | 1,032.463 | 1,033.139 | 994.685 | 948.551 | 911.804 | 847.857 | 836.022 | 817.246 | 794.786 | 748.499 | 706.15 | 680.609 | 666.159 | 674.755 | 717.952 | 699.822 | 670.878 | 632.495 | 596.283 | 594.935 | 526.185 | 491.04 | 440.509 | 428.262 | 364.408 | 333.807 | 316.762 | 303.565 | 277.738 | 271.739 | 277.439 | 278.181 | 276.861 | 277.394 | 270.532 | 281.763 | 291.675 | 271.666 | 273.118 | 279.959 | 258.114 | 250.927 | 236.221 | 233.341 | 212.848 | 192.987 | 179.676 | 179.5 | 176.8 | 173.8 | 181.1 | 177.2 | 171 | 169 | 158 | 152.9 | 120.4 | 113.8 | 113.9 |