Engie Energia Chile S.A.
SSE:ECL.SN
835.99 (CLP) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CLP.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 351.066 | 221.897 | 301.327 | 223.135 | 128.348 | 130.617 | 132.365 | 69.027 | 121.645 | 84.999 | 215.689 | 115.32 | 209.349 | 199.867 | 235.25 | 187.84 | 232.65 | 184.599 | 239.083 | 166.07 | 102.471 | 113.749 | 61.512 | 107.562 | 133.652 | 58.733 | 78.141 | 86.963 | 92.792 | 198.725 | 278.276 | 152.72 | 286.838 | 391.217 | 145.371 | 182.709 | 234.396 | 260.914 | 268.497 | 274.711 | 138.725 | 110.685 | 121.517 | 111.493 | 89.797 | 105.026 | 84.225 | 74.933 | 46.201 | 102.23 | 93.572 | 10.509 | 55.269 | 77.842 |
Kortetermijnbeleggingen
| 0.296 | 0.454 | 0.05 | 0.933 | 0.187 | -454.922 | -345.64 | -239.597 | -180.546 | -125.89 | -99.762 | 0.011 | 0.088 | 0.026 | 0.054 | -152.326 | 0.066 | 0.024 | 0.471 | -27.024 | 0.102 | 0.023 | -26.236 | 0.111 | 0.058 | 0.35 | 0.053 | 0.14 | 0.085 | 0.442 | 0.539 | 0.094 | 0.126 | 10.086 | 1.585 | 2.961 | 0.177 | 0.423 | 0.365 | 2.395 | 103.389 | 94.209 | 91.907 | 86.665 | 73.893 | 111.451 | 99.884 | 125.257 | 126.243 | 131.415 | 98.992 | 68.828 | 108.144 | 0.119 |
Liquide middelen en kortetermijnbeleggingen
| 351.362 | 222.351 | 301.377 | 224.068 | 128.535 | 130.617 | 132.365 | 69.027 | 121.645 | 84.999 | 215.689 | 115.331 | 209.437 | 199.893 | 235.304 | 187.84 | 232.716 | 184.623 | 239.554 | 166.07 | 102.573 | 113.772 | 61.512 | 107.673 | 133.71 | 59.083 | 78.194 | 87.103 | 92.877 | 199.167 | 278.815 | 152.814 | 286.964 | 401.303 | 146.956 | 185.67 | 234.573 | 261.337 | 268.862 | 277.106 | 242.114 | 204.894 | 213.424 | 198.158 | 163.69 | 216.477 | 184.109 | 200.19 | 172.444 | 233.645 | 192.564 | 79.337 | 163.413 | 77.961 |
Nettovorderingen
| 191.921 | 433.662 | 542.3 | 534.712 | 515.102 | 533.456 | 437.527 | 380.662 | 429.168 | 294.071 | 241.651 | 262.755 | 218.406 | 224.058 | 152.857 | 158.646 | 136.482 | 135.766 | 129.062 | 195.651 | 191.216 | 204.997 | 206.185 | 171.176 | 143.181 | 182.559 | 126.915 | 114.115 | 134.919 | 104.034 | 97.811 | 271.871 | 231.849 | 253.891 | 115.17 | 125.191 | 120.923 | 120.48 | 116.831 | 177.586 | 127.406 | 184.81 | 154.786 | 138.226 | 121.888 | 139.979 | 0 | 298.498 | 289.38 | 302.993 | 240.991 | 243.826 | 261.54 | 363.959 |
Voorraad
| 167.943 | 146.409 | 139.574 | 204.093 | 177.032 | 246.856 | 264.055 | 310.828 | 151.674 | 193.684 | 158.319 | 160.027 | 123.533 | 86.674 | 76.68 | 97.408 | 98.69 | 114.234 | 116.204 | 140.269 | 135.994 | 148.499 | 158.86 | 124.499 | 141.67 | 141.903 | 129.548 | 166.573 | 160.39 | 163.984 | 177.136 | 182.251 | 166.695 | 165.335 | 173.496 | 176.52 | 174.365 | 157.94 | 181.056 | 166.318 | 171.763 | 142.777 | 126.853 | 138.918 | 149.15 | 123.818 | 118.865 | 98.385 | 113.083 | 104.618 | 116.591 | 135.322 | 99.817 | 104.463 |
Overige vlottende activa
| 1.015 | 2.664 | 3.119 | 4.878 | 2.124 | 2.75 | 1.896 | 1.48 | 0.095 | 0.949 | 0.573 | 0.657 | 0.014 | 0.582 | 0.025 | 0.544 | 0.032 | 0.405 | 0.435 | 0.457 | 0.22 | 1.018 | 1.058 | 0.45 | 0.147 | 0.84 | 46.721 | 63.031 | 40.407 | 62.056 | 58.047 | 62.78 | 48.725 | 19.755 | 323.316 | 107.557 | 84.108 | 131.757 | 113.23 | 54.599 | 198.424 | 232.666 | 244.833 | 240.784 | 232.961 | 166.706 | 0 | 72.234 | 87.309 | 88.229 | 83.297 | 99.452 | 99.811 | 167.539 |
Totaal vlottende activa
| 978.963 | 805.086 | 986.37 | 967.751 | 822.793 | 913.679 | 835.843 | 761.997 | 702.582 | 573.703 | 616.232 | 538.77 | 551.39 | 511.207 | 464.866 | 444.438 | 467.92 | 435.028 | 485.255 | 502.447 | 430.003 | 468.286 | 427.615 | 403.798 | 418.708 | 384.385 | 381.378 | 430.822 | 428.593 | 529.241 | 634.232 | 669.716 | 734.233 | 840.284 | 758.938 | 594.938 | 613.969 | 671.514 | 679.979 | 675.609 | 636.318 | 670.938 | 647.989 | 629.421 | 593.796 | 646.98 | 621.668 | 669.307 | 662.216 | 729.485 | 633.443 | 557.937 | 624.581 | 713.922 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,755.224 | 2,626.108 | 2,544.689 | 2,961.881 | 2,797.867 | 2,801.602 | 2,739.748 | 2,938.21 | 2,949.06 | 2,957.14 | 2,937.426 | 2,883.15 | 2,864.043 | 2,768.742 | 2,758.763 | 2,698.094 | 2,591.577 | 2,590.399 | 2,564.607 | 2,623.266 | 2,618.891 | 2,639.543 | 2,643.908 | 2,633.867 | 2,621.129 | 2,665.79 | 2,546.618 | 2,446.794 | 2,369.724 | 2,290.192 | 2,211.332 | 2,148.246 | 2,025.621 | 1,983.939 | 1,981.603 | 2,100.578 | 2,050.206 | 1,964.797 | 1,905.815 | 1,914.102 | 1,927.361 | 1,939.458 | 1,944.17 | 1,959.816 | 1,968.144 | 1,956.028 | 1,827.617 | 1,813.557 | 1,804.858 | 1,788.502 | 1,791.474 | 1,782.158 | 1,739.924 | 1,753.089 |
Goodwill
| 32.784 | 32.784 | 32.784 | 16.319 | 16.319 | 15.913 | 32.784 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 25.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 136.869 | 138.906 | 140.934 | 162.18 | 166.253 | 170.326 | 174.4 | 178.472 | 182.546 | 186.619 | 190.693 | 194.766 | 198.839 | 202.685 | 206.986 | 211.287 | 214.848 | 219.149 | 223.449 | 227.75 | 232.052 | 236.352 | 240.653 | 244.952 | 249.253 | 253.313 | 257.613 | 261.913 | 266.214 | 270.514 | 274.814 | 279.116 | 283.417 | 287.717 | 292.018 | 296.342 | 300.668 | 304.992 | 309.318 | 313.644 | 317.97 | 322.297 | 326.622 | 333.067 | 337.466 | 339.704 | 302.177 | 303.588 | 307.159 | 310.731 | 0 | 317.384 | 320.953 | 322.208 |
Goodwill en immateriële activa
| 169.653 | 171.69 | 173.718 | 178.499 | 182.572 | 186.239 | 207.184 | 203.571 | 207.645 | 211.718 | 215.792 | 219.865 | 223.938 | 227.784 | 232.085 | 236.386 | 239.947 | 244.248 | 248.548 | 252.849 | 257.151 | 261.451 | 265.752 | 270.051 | 274.352 | 278.412 | 282.712 | 287.012 | 291.313 | 295.613 | 299.913 | 304.215 | 308.516 | 312.816 | 317.117 | 321.441 | 325.767 | 330.091 | 334.417 | 338.743 | 343.069 | 347.396 | 351.721 | 358.166 | 362.565 | 364.803 | 327.276 | 303.588 | 307.159 | 310.731 | 338.917 | 317.384 | 320.953 | 322.208 |
Langetermijnbeleggingen
| 132.828 | 131.554 | 125.347 | 129.405 | 118.708 | 573.551 | 469.953 | 371.75 | 305.765 | 238.064 | 208.668 | 110.073 | 99.544 | 93.438 | 81.554 | 239.303 | 84.054 | 95.348 | 89.226 | 112.284 | 88.042 | 93.233 | 122.981 | 98.545 | 91.902 | 86.775 | 80.693 | 77.671 | 81.783 | 83.405 | 83.315 | 91.128 | 90.71 | 81.512 | -1.082 | -2.51 | 0.274 | 0.028 | 0.086 | -1.944 | -102.938 | -93.758 | -91.456 | -86.214 | -73.462 | 3.994 | -99.453 | 4.893 | 5.759 | 6.813 | 13.433 | 14.783 | 21.697 | 22.963 |
Belastingvorderingen
| 66.456 | 102.229 | 108.97 | 83.994 | 85.04 | 80.112 | 82.391 | 19.353 | 19.645 | 19.955 | 20.265 | 20.52 | 20.85 | 21.227 | 21.547 | 22.403 | 19.292 | 18.004 | 18.112 | 19.257 | 18.861 | 2.14 | 2.151 | 2.162 | 2.173 | 2.232 | 2.195 | 43.411 | 42.606 | 42.253 | 42.901 | 26.276 | 31.397 | 34.405 | 43.12 | 41.888 | 36.115 | 32.199 | 32.959 | 36.109 | 37.239 | 36.396 | 35.942 | 40.514 | 41.046 | 37.989 | 38.723 | 37.125 | 32.991 | 28.808 | 29.461 | 32.563 | 35.526 | 29.791 |
Overige niet-vlottende activa
| 421.85 | 359.206 | 319.834 | 317.74 | 475.833 | 0.513 | 6.679 | 0.475 | 0.474 | 0.494 | 0.479 | 61.477 | 39.495 | 45.294 | 162.165 | 0.475 | 134.11 | 115.927 | 102.042 | 0.33 | 27.455 | 27.376 | 0.329 | 71.204 | 70.762 | 72.137 | 70.607 | 62.214 | 57.831 | 49.256 | 41.385 | 8.62 | 8.76 | 19.788 | 10.897 | 12.796 | 10.279 | 11.364 | 12.495 | 15.437 | 116.986 | 110.365 | 108.435 | 92.648 | 80.044 | 5.203 | 175.372 | 30.3 | 29.555 | 29.38 | 4.286 | 29.411 | 29.406 | 28.546 |
Totaal niet-vlottende activa
| 3,546.011 | 3,390.787 | 3,272.558 | 3,671.519 | 3,660.02 | 3,642.017 | 3,505.955 | 3,533.359 | 3,482.589 | 3,427.371 | 3,382.63 | 3,295.085 | 3,247.87 | 3,156.485 | 3,256.114 | 3,196.661 | 3,068.98 | 3,063.926 | 3,022.535 | 3,007.986 | 3,010.4 | 3,023.743 | 3,035.121 | 3,075.829 | 3,060.318 | 3,105.346 | 2,982.825 | 2,917.102 | 2,843.257 | 2,760.719 | 2,678.846 | 2,578.485 | 2,465.004 | 2,432.46 | 2,351.655 | 2,474.193 | 2,422.641 | 2,338.479 | 2,285.772 | 2,302.447 | 2,321.717 | 2,339.857 | 2,348.812 | 2,364.93 | 2,378.337 | 2,368.017 | 2,269.535 | 2,189.463 | 2,180.322 | 2,164.234 | 2,177.571 | 2,176.299 | 2,147.506 | 2,156.597 |
Totaal activa
| 4,524.974 | 4,195.873 | 4,258.928 | 4,639.27 | 4,482.813 | 4,555.696 | 4,341.798 | 4,295.356 | 4,185.171 | 4,001.074 | 3,998.862 | 3,833.855 | 3,799.26 | 3,667.692 | 3,720.98 | 3,641.099 | 3,536.9 | 3,498.954 | 3,507.79 | 3,510.433 | 3,440.403 | 3,492.029 | 3,462.736 | 3,479.627 | 3,479.026 | 3,489.731 | 3,364.203 | 3,347.924 | 3,271.85 | 3,289.96 | 3,313.078 | 3,248.201 | 3,199.237 | 3,272.744 | 3,110.593 | 3,069.131 | 3,036.61 | 3,009.993 | 2,965.751 | 2,978.056 | 2,958.035 | 3,010.795 | 2,996.801 | 2,994.351 | 2,972.133 | 3,014.997 | 2,891.203 | 2,858.77 | 2,842.538 | 2,893.719 | 2,811.014 | 2,734.236 | 2,772.087 | 2,870.519 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 223.073 | 236.128 | 294.249 | 319.326 | 307.963 | 299.516 | 229.766 | 195.252 | 304.756 | 212.91 | 262.763 | 167.978 | 212.947 | 176.825 | 207.141 | 186.356 | 151.761 | 198.969 | 190.426 | 143.489 | 133.873 | 151.333 | 158.553 | 146.214 | 134.682 | 174.317 | 146.925 | 135.223 | 136.031 | 133.304 | 151.903 | 133.087 | 107.751 | 108.789 | 147.748 | 158.048 | 172.862 | 143.698 | 129.773 | 126.096 | 139.412 | 138.325 | 153.333 | 153.154 | 148.855 | 125.104 | 129.997 | 191.922 | 253.081 | 247.992 | 120.103 | 124.025 | 118.904 | 184.88 |
Kortlopende schulden
| 371.06 | 611.346 | 330.591 | 207.573 | 248.17 | 434.131 | 389.477 | 296.47 | 301.045 | 144.815 | 70.639 | 62.2 | 71.365 | 62.052 | 68.607 | 58.961 | 67.137 | 8.346 | 99.247 | 89.049 | 96.94 | 98.528 | 108.391 | 124.591 | 169.365 | 109.159 | 117.057 | 82.135 | 16.919 | 4.688 | 14.706 | 4.724 | 14.73 | 5.978 | 15.973 | 6.014 | 16.101 | 6.191 | 11.964 | 21.601 | 23.446 | 20.264 | 21.009 | 20.966 | 21.651 | 18.972 | 19.556 | 0 | 0 | 0 | 16.305 | 0 | 0 | 0 |
Belastingschulden
| 9.574 | 20.201 | 19.425 | 18.579 | 15.335 | 21.458 | 17.838 | 8.626 | 7.659 | 8.759 | 8.494 | 4.127 | 5.189 | 13.432 | 22.19 | 11.461 | 10.448 | 24.499 | 38.063 | 46.321 | 29.191 | 24.104 | 11.234 | 29.362 | 18.898 | 19.157 | 13.844 | 26.985 | 19.789 | 72.039 | 65.739 | 61.651 | 53.757 | 76.198 | 29.9 | 30.416 | 19.42 | 33.478 | 26.129 | 28.84 | 16.507 | 28.262 | 20.388 | 17.025 | 12.283 | 31.67 | 24.096 | 0 | 0 | 0 | 41.296 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 6.531 | 0 | 0 | 0 | 0 | 104.361 | 0 | 30.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.944 | 0 | 0 | 47.825 | 0 | 0 | 0 | 0 | 0 | 0 | 74.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.972 | 0 | 0 | 0 | 0 | 122.143 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 47.742 | 72.088 | 83.778 | 91.918 | 124.97 | 1.091 | 40.976 | 0.265 | 30.692 | 24.798 | 63.987 | 26.273 | 23.971 | 32.843 | 47.711 | 35.629 | 36.828 | 0.054 | 67.812 | 68.092 | 3.995 | 60.298 | 38.822 | 84.638 | 77.636 | 85.854 | 69.037 | 2.294 | 65.687 | 114.164 | 125.574 | 96.489 | 81.436 | 171.303 | 109.787 | 86.965 | 49.036 | 78.649 | 68.02 | 63.656 | 59.264 | 75.592 | 69.957 | 57.928 | 54.046 | 128.708 | 80.356 | 98.266 | 41.265 | 65.54 | 1.66 | 108.155 | 165.444 | 188.152 |
Totaal kortlopende verplichtingen
| 648.406 | 919.562 | 708.618 | 618.817 | 681.103 | 839.099 | 660.219 | 522.207 | 636.493 | 382.523 | 397.389 | 256.451 | 308.283 | 271.72 | 323.459 | 280.946 | 255.726 | 267.313 | 357.485 | 300.63 | 282.633 | 310.159 | 305.766 | 355.443 | 381.683 | 369.33 | 333.019 | 294.276 | 218.637 | 252.156 | 292.183 | 234.3 | 203.917 | 286.07 | 273.508 | 251.027 | 237.999 | 228.538 | 209.757 | 211.353 | 222.122 | 234.181 | 244.299 | 232.048 | 224.552 | 253.812 | 229.909 | 290.188 | 294.346 | 313.532 | 260.211 | 232.18 | 284.348 | 373.032 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,067.874 | 1,578.268 | 1,906.313 | 1,813.752 | 1,644.193 | 1,560.497 | 1,527.778 | 1,328.279 | 1,090.098 | 1,110.157 | 1,098.994 | 1,109.621 | 994.688 | 915.123 | 909.339 | 878.756 | 874.047 | 863.322 | 760.446 | 752.645 | 752.892 | 735.421 | 734.61 | 791.69 | 791.172 | 790.667 | 731.413 | 730.675 | 729.945 | 731.846 | 730.624 | 730.286 | 729.088 | 727.4 | 726.226 | 725.888 | 724.736 | 724.408 | 723.703 | 723.239 | 721.636 | 729.383 | 728.854 | 732.98 | 732.467 | 777.872 | 738.347 | 0 | 0 | 0 | 652.929 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 112.013 | 0.057 | 0.057 | 0.057 | 117.435 | 85.161 | 0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.012 | 5.012 | 5.012 | 5.012 | 5.026 | 5.026 | 5.026 | 5.026 | 2.384 | 3.739 | 3.739 | 3.739 | 3.739 | 3.739 | 3.739 | 3.739 | 3.739 | 3.737 | 3.711 | 3.739 | 0 | 0 | 0 | 47.912 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 31.947 | 31.559 | 29.01 | 120.074 | 119.155 | 121.513 | 137.866 | 198.397 | 205.812 | 215.333 | 218.374 | 216.037 | 219.593 | 204.143 | 202.682 | 197.268 | 195.441 | 194.178 | 193.37 | 203.624 | 205.417 | 222.928 | 222.174 | 207.492 | 209.386 | 227.184 | 226.673 | 266.947 | 268.272 | 269.219 | 268.332 | 245.844 | 249.157 | 246.978 | 254.739 | 246.856 | 243.603 | 237.367 | 236.001 | 233.273 | 191.516 | 191.563 | 189.687 | 198.412 | 198.601 | 198.834 | 187.5 | 189.182 | 165.864 | 167.738 | 169.573 | 169.164 | 173.721 | 167.254 |
Overige niet-vlottende verplichtingen
| 230.378 | 233.626 | 228.893 | 203.82 | 202.422 | 201.758 | 213.611 | 106.907 | 107.737 | 110.465 | 0.081 | 114.502 | 114.072 | 115.776 | 0.057 | 0.057 | 71.631 | 72.272 | 72.888 | 61.556 | 62.367 | 61.658 | 62.162 | 5.085 | 5.396 | 7.482 | 7.627 | 9.487 | 9.707 | 10.132 | 10.761 | 10.321 | 12.391 | 14.433 | 25.723 | 25.326 | 14.772 | 12.829 | 11.791 | 31.217 | 32.697 | 29.804 | 22.999 | 29.216 | 28.363 | 3.711 | 46.532 | 707.983 | 708.005 | 703.964 | 2.634 | 708.227 | 676.82 | 673.466 |
Totaal niet-vlottende verplichtingen
| 2,330.28 | 1,843.534 | 2,164.297 | 2,137.727 | 1,965.851 | 1,883.849 | 1,879.336 | 1,633.664 | 1,403.728 | 1,436.036 | 1,429.462 | 1,440.217 | 1,328.41 | 1,235.099 | 1,229.513 | 1,161.242 | 1,141.176 | 1,129.772 | 1,026.704 | 1,017.825 | 1,020.676 | 1,020.007 | 1,018.946 | 1,004.267 | 1,005.954 | 1,025.333 | 965.713 | 1,012.121 | 1,012.936 | 1,016.209 | 1,014.729 | 991.477 | 995.662 | 993.837 | 1,011.714 | 1,000.454 | 986.85 | 978.343 | 975.234 | 991.468 | 949.588 | 954.489 | 945.279 | 964.347 | 963.168 | 984.128 | 976.118 | 897.165 | 873.869 | 871.702 | 873.048 | 877.391 | 850.541 | 840.72 |
Totaal passiva
| 2,978.686 | 2,763.096 | 2,872.915 | 2,756.544 | 2,646.954 | 2,722.948 | 2,539.555 | 2,155.871 | 2,040.221 | 1,818.559 | 1,826.851 | 1,696.668 | 1,636.693 | 1,506.819 | 1,552.972 | 1,442.188 | 1,396.902 | 1,397.085 | 1,384.189 | 1,318.455 | 1,303.309 | 1,330.166 | 1,324.712 | 1,359.71 | 1,387.637 | 1,394.663 | 1,298.732 | 1,306.397 | 1,231.573 | 1,268.365 | 1,306.912 | 1,225.777 | 1,199.579 | 1,279.907 | 1,285.222 | 1,251.481 | 1,224.849 | 1,206.881 | 1,184.991 | 1,202.821 | 1,171.71 | 1,188.67 | 1,189.578 | 1,196.395 | 1,187.72 | 1,237.94 | 1,206.027 | 1,187.353 | 1,168.215 | 1,185.234 | 1,133.259 | 1,109.571 | 1,134.889 | 1,213.752 |
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 |
Gewone aandelen
| 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 | 1,043.728 |
Ingehouden winsten
| 103.569 | -0.854 | -46.91 | 433.642 | 390.99 | 383.857 | 364.144 | 694.749 | 712.501 | 756.653 | 752.913 | 744.2 | 777.038 | 780.513 | 798.096 | 824.43 | 767.387 | 726.806 | 701.167 | 773.366 | 710.955 | 727.751 | 697.707 | 672.421 | 650.571 | 653.539 | 626.065 | 603.976 | 591.273 | 569.232 | 555.462 | 559.487 | 540.577 | 525.466 | 377.081 | 361.821 | 342.662 | 330.264 | 311.163 | 309.574 | 330.606 | 344.496 | 327.142 | 316.378 | 305.109 | 311.065 | 338.757 | 329.954 | 332.067 | 363.196 | 335.153 | 282.951 | 269.013 | 284.148 |
Overige gereserveerde algehele resultaten
| 398.991 | 389.903 | 389.195 | 405.356 | 401.141 | 405.163 | 394.371 | 401.008 | 388.721 | 382.134 | 375.37 | 349.259 | 341.801 | 336.632 | 326.184 | 330.753 | 328.883 | 331.335 | 314.356 | 309.93 | 316.854 | 323.491 | 328.371 | 331.601 | 324.319 | 324.427 | 321.7 | 319.23 | 322.867 | 325.61 | 323.335 | 333.195 | 330.037 | 327.945 | 308.237 | 314.12 | 323.352 | 327.765 | 326.971 | 317.98 | 304.895 | 307.801 | 322.221 | 316.378 | 315.736 | 305.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.733 | -1.138 | 0 | 0 | 302.691 | 297.735 | 298.528 | 301.561 | 298.874 | 297.986 | 324.457 | 328.891 |
Totaal eigen vermogen van aandeelhouders
| 1,546.288 | 1,432.777 | 1,386.013 | 1,882.726 | 1,835.859 | 1,832.748 | 1,802.243 | 2,139.485 | 2,144.95 | 2,182.515 | 2,172.011 | 2,137.187 | 2,162.567 | 2,160.873 | 2,168.008 | 2,198.911 | 2,139.998 | 2,101.869 | 2,059.251 | 2,127.024 | 2,071.537 | 2,094.97 | 2,069.806 | 2,047.75 | 2,018.618 | 2,021.694 | 1,991.493 | 1,966.934 | 1,957.868 | 1,938.57 | 1,922.525 | 1,936.41 | 1,914.342 | 1,897.139 | 1,729.046 | 1,719.669 | 1,709.742 | 1,701.757 | 1,681.862 | 1,671.282 | 1,679.229 | 1,696.025 | 1,683.358 | 1,675.346 | 1,664.573 | 1,660.578 | 1,685.176 | 1,671.417 | 1,674.323 | 1,708.485 | 1,677.755 | 1,624.665 | 1,637.198 | 1,656.767 |
Totaal eigen vermogen
| 1,546.288 | 1,432.777 | 1,386.013 | 1,882.726 | 1,835.859 | 1,832.748 | 1,802.243 | 2,139.485 | 2,144.95 | 2,182.515 | 2,172.011 | 2,137.187 | 2,162.567 | 2,160.873 | 2,168.008 | 2,198.911 | 2,139.998 | 2,101.869 | 2,123.601 | 2,191.978 | 2,137.094 | 2,161.863 | 2,138.024 | 2,119.917 | 2,091.389 | 2,095.068 | 2,065.471 | 2,041.527 | 2,040.277 | 2,021.595 | 2,006.166 | 2,022.424 | 1,999.658 | 1,992.837 | 1,825.371 | 1,817.65 | 1,811.761 | 1,803.112 | 1,780.76 | 1,775.235 | 1,786.325 | 1,822.125 | 1,807.223 | 1,797.956 | 1,784.413 | 1,777.057 | 1,685.176 | 1,671.417 | 1,674.323 | 1,708.485 | 1,677.755 | 1,624.665 | 1,637.198 | 1,656.767 |
Totaal passiva en aandeelhoudersvermogen
| 4,524.974 | 4,195.873 | 4,258.928 | 4,639.27 | 4,482.813 | 4,555.696 | 4,341.798 | 4,295.356 | 4,185.171 | 4,001.074 | 3,998.862 | 3,833.855 | 3,799.26 | 3,667.692 | 3,720.98 | 3,641.099 | 3,536.9 | 3,498.954 | 3,507.79 | 3,510.433 | 3,440.403 | 3,492.029 | 3,462.736 | 3,479.627 | 3,479.026 | 3,489.731 | 3,364.203 | 3,347.924 | 3,271.85 | 3,289.96 | 3,313.078 | 3,248.201 | 3,199.237 | 3,272.744 | 3,110.593 | 3,069.131 | 3,036.61 | 3,009.993 | 2,965.751 | 2,978.056 | 2,958.035 | 3,010.795 | 2,996.801 | 2,994.351 | 2,972.133 | 3,014.997 | 2,891.203 | 2,858.77 | 2,842.538 | 2,893.719 | 2,811.014 | 2,734.236 | 2,772.087 | 2,870.519 |