Emera Incorporated
TSX:EMA.TO
50.5 (CAD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 370 | 276 | 588 | 254 | 313 | 280 | 310 | 526 | 275 | 381 | 394 | 440 | 174 | 234 | 220 | 286 | 285 | 1,553 | 222 | 273 | 333 | 979 | 273 | 393 | 330 | 367 | 438 | 221 | 217 | 255 | 404 | 353 | 4,717.2 | 260.2 | 1,073.4 | 720.6 | 107.4 | 235.5 | 221.1 | 104.6 | 72.3 | 125.8 | 100.8 | 89.5 | 41 | 55.7 | 25.4 | 76.3 | 97.9 | 109 | 76.9 | 84.2 | 74.9 | 80.1 | 9.4 | 47.5 | 49.2 | 11.5 | 21.8 | 27.7 | 33.1 | 11.6 | 12.2 | 28.5 | 109.2 | 27.6 | 26.4 | 8.6 | 15.2 | 9.3 | 7.6 | 4.5 | 26.4 | 8.8 | 21.5 | 19.2 | 32.7 | 30.3 | 42.7 | 30.5 | 27.4 | 22.1 | 16.9 | 137.9 | 26.7 | 28.8 | 28.5 | 13.5 | 6.4 | 14 | 23 | 116.6 | 2.8 | 4.2 | 5.7 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 11 | 0 | 0 | 0 | 0 | 10 | 8 | 0 | 0 | 0 | 157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 52 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 8 | 62 | 4,269.2 | 744.8 | 5.4 | 79.7 | 74.6 | 75 | 5.1 | 181.4 | 61.7 | 57.4 | 3.1 | 142.6 | 39 | 48.6 | 52.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.5 | 0 | 28.4 | 51.9 | 26.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 381 | 276 | 588 | 254 | 313 | 280 | 310 | 526 | 275 | 381 | 394 | 440 | 174 | 234 | 220 | 286 | 285 | 1,553 | 231 | 273 | 333 | 979 | 325 | 393 | 330 | 367 | 446 | 221 | 217 | 255 | 412 | 415 | 8,986.4 | 1,005 | 1,078.8 | 800.3 | 182 | 310.5 | 226.2 | 286 | 134 | 183.2 | 103.9 | 232.1 | 80 | 104.3 | 77.5 | 76.3 | 97.9 | 109 | 76.9 | 84.2 | 74.9 | 80.1 | 59.9 | 47.5 | 77.6 | 63.4 | 48.1 | 27.7 | 33.1 | 11.6 | 12.2 | 28.5 | 109.2 | 27.6 | 26.4 | 8.6 | 15.2 | 9.3 | 7.6 | 4.5 | 26.4 | 8.8 | 21.5 | 19.2 | 32.7 | 30.3 | 42.7 | 30.5 | 27.4 | 22.1 | 16.9 | 137.9 | 26.7 | 28.8 | 28.5 | 13.5 | 6.4 | 14 | 23 | 116.6 | 2.8 | 4.2 | 5.7 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 |
Nettovorderingen
| 1,114 | 1,127 | 1,163 | 1,124 | 1,043 | 1,166 | 1,674 | 1,237 | 1,224 | 1,089 | 1,072 | 920 | 810 | 874 | 845 | 905 | 903 | 1,035 | 1,150 | 1,246 | 1,209 | 1,473 | 1,390 | 1,229 | 1,129 | 1,240 | 1,170 | 911 | 963 | 1,035 | 1,063 | 861 | 521.3 | 634.1 | 598.5 | 470.4 | 465.9 | 644.7 | 547.4 | 452.1 | 539.7 | 727.3 | 587.7 | 423.7 | 520.1 | 574.7 | 504.3 | 409.5 | 454.2 | 496.4 | 501.2 | 429.3 | 483.2 | 499.7 | 447.2 | 463.8 | 439.9 | 474 | 424.1 | 296.9 | 327 | 415.2 | 400.8 | 267 | 289.4 | 326.3 | 274.2 | 311.4 | 324 | 332.9 | 253.6 | 183.8 | 204 | 211.4 | 231.8 | 252 | 196.8 | 203.6 | 176.1 | 159.7 | 185.4 | 202.8 | 182.9 | 169.5 | 144.3 | 175.9 | 156.3 | 115.7 | 154.6 | 139.2 | 131 | 111.2 | 116.7 | 162.2 | 100.5 | 0 | 0 | 0 | 66 | 0 | 0 | 0 |
Voorraad
| 791 | 745 | 790 | 840 | 826 | 735 | 769 | 722 | 591 | 438 | 538 | 531 | 475 | 417 | 453 | 475 | 474 | 431 | 467 | 479 | 442 | 399 | 474 | 430 | 423 | 404 | 418 | 452 | 469 | 442 | 472 | 477 | 265.8 | 260.8 | 314.3 | 286.5 | 293.1 | 283.2 | 294.5 | 269.6 | 239.1 | 230.3 | 245.8 | 211.5 | 189 | 164.3 | 177.6 | 187.3 | 187.9 | 189.6 | 198.8 | 200.6 | 195.1 | 168.9 | 177.8 | 171.9 | 168.9 | 141.9 | 174.5 | 179.1 | 155.3 | 136.9 | 131.2 | 115.3 | 130.8 | 123.5 | 99.7 | 104.8 | 108.6 | 112.1 | 113.6 | 121.3 | 119.9 | 96.4 | 76.1 | 89.9 | 91.3 | 70 | 73.4 | 73.4 | 73.2 | 75.9 | 89.8 | 79.2 | 81.7 | 92.7 | 108.7 | 137.2 | 144 | 147.4 | 152.9 | 126.5 | 132.6 | 102.9 | 85.8 | 0 | 0 | 0 | 82.4 | 0 | 0 | 0 |
Overige vlottende activa
| 937 | 1,061 | 1,167 | 784 | 1,111 | 1,469 | 1,743 | 2,182 | 1,201 | 997 | 849 | 541 | 437 | 441 | 503 | 455 | 451 | 644 | 400 | 123 | 162 | 143 | 344 | 97 | 95 | 124 | 227 | 90 | 79 | 79 | 275 | 110 | 147.6 | 234.5 | 316.9 | 95.7 | 118.3 | 169.4 | 185.5 | 82.7 | 124.5 | 141.3 | 113.5 | 72.9 | 79.8 | 90.1 | 102.2 | 4.4 | 3.7 | 5.7 | 146 | 176.7 | 148.8 | 99.1 | 97.6 | 49.8 | 17.9 | 58 | 17 | 51 | 57.6 | 85.6 | 121.4 | 176.3 | 307.3 | 195.2 | 169.7 | 176.4 | 149.4 | 169.9 | 127.3 | 94.6 | 99 | 78.7 | 62.1 | 126.2 | 57.4 | 39.6 | 37.3 | 18 | 26.9 | 18.3 | 7.6 | 14 | 21.4 | 12.6 | 38.2 | 38.3 | 44.4 | 26.6 | 27.5 | 17.8 | 111.3 | 128.7 | 4.6 | 208.5 | 220.9 | 195.1 | 0.6 | 169.6 | 177.8 | 126.5 |
Totaal vlottende activa
| 3,223 | 3,209 | 3,708 | 3,375 | 3,637 | 3,984 | 4,896 | 5,350 | 3,953 | 3,388 | 3,136 | 2,809 | 2,145 | 2,191 | 2,178 | 2,310 | 2,318 | 3,867 | 2,486 | 2,368 | 2,367 | 3,243 | 2,832 | 2,396 | 2,213 | 2,327 | 2,526 | 2,028 | 2,159 | 2,308 | 2,511 | 2,057 | 10,078.9 | 2,289.4 | 2,595.6 | 1,932.1 | 1,306.7 | 1,646.5 | 1,458.6 | 1,269.7 | 1,185.8 | 1,411 | 1,161.3 | 1,046.7 | 987.9 | 1,021.4 | 931 | 883.4 | 950.4 | 1,019 | 993.3 | 942.9 | 962.3 | 951.6 | 782.5 | 795.5 | 763.5 | 737.3 | 721.6 | 620.8 | 640.7 | 706.7 | 681.8 | 587.1 | 836.7 | 672.6 | 570 | 601.2 | 597.2 | 624.2 | 502.1 | 404.2 | 449.3 | 395.3 | 391.5 | 487.3 | 378.2 | 343.5 | 329.5 | 281.6 | 312.9 | 319.1 | 297.2 | 400.6 | 274.1 | 310 | 331.7 | 304.7 | 349.4 | 327.2 | 334.4 | 372.1 | 363.4 | 398 | 196.6 | 208.5 | 220.9 | 195.1 | 151.7 | 169.6 | 177.8 | 126.5 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 25,855 | 25,162 | 24,430 | 24,215 | 23,407 | 23,364 | 22,996 | 22,555 | 21,023 | 20,211 | 20,353 | 20,491 | 19,638 | 19,579 | 19,535 | 19,764 | 19,663 | 19,846 | 18,167 | 17,867 | 17,453 | 17,366 | 18,712 | 18,301 | 18,177 | 17,480 | 16,995 | 16,692 | 17,069 | 17,255 | 17,290 | 16,658 | 6,073.7 | 6,014.9 | 6,188 | 6,080.3 | 5,832.3 | 5,826 | 5,610.2 | 5,426 | 5,273 | 5,415.4 | 5,327.7 | 4,664.1 | 4,643 | 4,526.3 | 4,491.1 | 4,394.8 | 4,395.2 | 4,320.4 | 4,294.4 | 4,205.8 | 4,037.6 | 4,031.5 | 3,783.7 | 3,383 | 3,279.2 | 3,163.9 | 3,153.9 | 3,496.2 | 3,416 | 3,420.9 | 3,476.2 | 3,278.4 | 3,092.1 | 3,027.6 | 2,929.2 | 2,888.1 | 2,864.5 | 2,882 | 2,881.9 | 2,817.6 | 2,799.5 | 2,812.6 | 2,826.8 | 2,819.4 | 2,840.7 | 2,774.2 | 2,778.3 | 2,781.3 | 2,770.7 | 2,761.1 | 2,734.7 | 2,747.3 | 2,801.4 | 2,827.6 | 2,863.7 | 2,889.5 | 2,874.9 | 2,913.6 | 2,891.3 | 2,475 | 2,443.5 | 2,387.9 | 2,374.2 | 2,353.3 | 2,350.4 | 2,350.7 | 2,362.3 | 2,333.1 | 2,326.3 | 2,326.5 |
Goodwill
| 6,075 | 6,015 | 5,871 | 6,001 | 5,877 | 6,007 | 6,012 | 6,158 | 5,789 | 5,614 | 5,696 | 5,724 | 5,568 | 5,649 | 5,720 | 5,993 | 6,122 | 6,373 | 5,835 | 5,979 | 5,909 | 6,031 | 6,313 | 5,990 | 6,093 | 5,967 | 5,805 | 5,775 | 6,005 | 6,165 | 6,213 | 6,021 | 248.3 | 247.6 | 264.1 | 255.6 | 238.1 | 242.1 | 221.5 | 217.4 | 207.3 | 214.4 | 206.5 | 199.8 | 204.2 | 197.4 | 193.5 | 191.3 | 198 | 194.3 | 197.7 | 198.1 | 162.3 | 162.1 | 178.9 | 86.2 | 88.8 | 85 | 87.6 | 89.7 | 97.2 | 105.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206.8 | 190.9 | 191.9 | 161.7 | 156.9 | 139.5 | 134.3 | 122.1 | 116.5 | 119.3 | 118.4 | 115.1 | 116.3 | 114.4 | 114.2 | 102.5 | 101.3 | 100.7 | 100.7 | 0 | 0 | 0 | 103.5 | 100.3 | 99.4 | 94.5 | 92.1 | 105.2 | 106.3 | 103.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,075 | 6,015 | 5,871 | 6,001 | 5,877 | 6,007 | 6,012 | 6,158 | 5,789 | 5,614 | 5,696 | 5,724 | 5,568 | 5,649 | 5,720 | 5,993 | 6,122 | 6,373 | 5,835 | 5,979 | 5,909 | 6,031 | 6,313 | 5,990 | 6,093 | 5,967 | 5,805 | 5,775 | 6,005 | 6,165 | 6,213 | 6,021 | 455.1 | 438.5 | 456 | 417.3 | 395 | 381.6 | 355.8 | 339.5 | 323.8 | 333.7 | 324.9 | 314.9 | 320.5 | 311.8 | 307.7 | 293.8 | 299.3 | 295 | 298.4 | 198.1 | 162.3 | 162.1 | 282.4 | 186.5 | 188.2 | 179.5 | 179.7 | 194.9 | 203.5 | 209.1 | 102 | 88.4 | 85 | 85.8 | 82.8 | 83.5 | 89 | 96.1 | 97.1 | 93 | 92.9 | 97.2 | 97.1 | 96.7 | 109.5 | 108.2 | 107.7 | 112.7 | 119 | 116.6 | 115.1 | 119.1 | 118.8 | 128.7 | 137.7 | 138.1 | 132.1 | 138.6 | 138.4 | 7 | 7 | 7 | 7 | 6.2 | 0 | 6.6 | 6.8 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 1,303 | 2,083 | 2,089 | 1,418 | 1,417 | 1,431 | 1,418 | 1,418 | 1,396 | 1,388 | 1,382 | 1,379 | 1,361 | 1,356 | 1,821 | 1,353 | 1,342 | 1,336 | 1,785 | 1,301 | 1,289 | 1,291 | 1,316 | 1,301 | 1,311 | 1,283 | 1,215 | 1,222 | 1,186 | 1,085 | 995 | 1,030 | 957.7 | 1,315.9 | 1,271.3 | 1,018.6 | 932.4 | 884.5 | 1,101.2 | 1,056.5 | 1,039.4 | 832.6 | 813.4 | 811.2 | 820.1 | 810.2 | 678.4 | 1,108.1 | 1,075.2 | 770.3 | 769.3 | 770.6 | 760.6 | 756.3 | 774.1 | 838 | 843.4 | 739.8 | 742.6 | 269.3 | 278.9 | 346 | 333.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 208 | 205 | 208 | 243 | 187 | 105 | 237 | 361 | 344 | 234 | 295 | 364 | 251 | 182 | 209 | 238 | 188 | 144 | 186 | 218 | 168 | 133 | 175 | 190 | 144 | 115 | 138 | 111 | 87 | 61 | 125 | 95 | 34.7 | 47 | 32.2 | 39.8 | 29.4 | 34.9 | 33.7 | 62.2 | 53.1 | 59 | 67.8 | 47.5 | 38.6 | 26.4 | 28.9 | 43.4 | 42 | 38.7 | 33.1 | 27.3 | 21 | 16.7 | 12.9 | 10.9 | 7.8 | 5.2 | 4.4 | 8.5 | 18.9 | 18.1 | 17.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,120 | 3,357 | 3,174 | 3,895 | 3,947 | 3,926 | 4,183 | 3,962 | 3,726 | 3,502 | 3,382 | 2,475 | 2,399 | 2,414 | 1,771 | 2,260 | 2,246 | 2,290 | 3,383 | 3,832 | 3,674 | 3,735 | 2,966 | 2,131 | 2,132 | 2,115 | 2,092 | 2,054 | 2,078 | 2,072 | 2,087 | 2,093 | 1,388.6 | 1,342.9 | 1,469.2 | 1,484.9 | 1,391.6 | 1,418.2 | 1,284.9 | 1,253.1 | 1,194.8 | 1,238.7 | 1,181.7 | 1,187.3 | 1,183.9 | 1,139.9 | 1,090.1 | 692.6 | 679.3 | 521.3 | 535.1 | 634.7 | 605.7 | 605.5 | 693.5 | 616.3 | 598.6 | 542.3 | 491 | 583.5 | 636.3 | 685.1 | 658 | 852 | 733.7 | 634.7 | 590.7 | 602.4 | 676.9 | 752.8 | 578.7 | 644.7 | 659.7 | 669.2 | 680.8 | 715.7 | 732.2 | 741.3 | 726.2 | 709 | 738.9 | 744 | 693.9 | 750.5 | 702.2 | 726.3 | 574.8 | 576.6 | 570.9 | 582.4 | 595.3 | 378 | 371.1 | 378.6 | 373.2 | 366.7 | 376.8 | 373.8 | 380.4 | 380.9 | 382.4 | 405.4 |
Totaal niet-vlottende activa
| 36,561 | 36,822 | 35,772 | 35,772 | 34,835 | 34,833 | 34,846 | 34,454 | 32,278 | 30,949 | 31,108 | 30,433 | 29,217 | 29,180 | 29,056 | 29,608 | 29,561 | 29,989 | 29,356 | 29,197 | 28,493 | 28,556 | 29,482 | 27,913 | 27,857 | 26,960 | 26,245 | 25,854 | 26,425 | 26,638 | 26,710 | 25,897 | 8,909.8 | 9,159.2 | 9,416.7 | 9,040.9 | 8,580.7 | 8,545.2 | 8,385.8 | 8,137.3 | 7,884.1 | 7,879.4 | 7,715.5 | 7,025 | 7,006.1 | 6,814.6 | 6,596.2 | 6,532.7 | 6,491 | 5,945.7 | 5,930.3 | 5,836.5 | 5,587.2 | 5,572.1 | 5,546.6 | 5,034.7 | 4,917.2 | 4,630.7 | 4,571.6 | 4,552.4 | 4,553.6 | 4,679.2 | 4,587.6 | 4,218.8 | 3,910.8 | 3,748.1 | 3,602.7 | 3,574 | 3,630.4 | 3,730.9 | 3,557.7 | 3,555.3 | 3,552.1 | 3,579 | 3,604.7 | 3,631.8 | 3,682.4 | 3,623.7 | 3,612.2 | 3,603 | 3,628.6 | 3,621.7 | 3,543.7 | 3,616.9 | 3,622.4 | 3,682.6 | 3,576.2 | 3,604.2 | 3,577.9 | 3,634.6 | 3,625 | 2,860 | 2,821.6 | 2,773.5 | 2,754.4 | 2,726.2 | 2,727.2 | 2,731.1 | 2,749.5 | 2,714 | 2,708.7 | 2,731.9 |
Totaal activa
| 39,784 | 40,031 | 39,480 | 39,147 | 38,472 | 38,817 | 39,742 | 39,804 | 36,231 | 34,337 | 34,244 | 33,242 | 31,362 | 31,371 | 31,234 | 31,918 | 31,879 | 33,856 | 31,842 | 31,565 | 30,860 | 31,799 | 32,314 | 30,309 | 30,070 | 29,287 | 28,771 | 27,882 | 28,584 | 28,946 | 29,221 | 27,954 | 18,988.7 | 11,448.6 | 12,012.3 | 10,973 | 9,887.4 | 10,191.7 | 9,844.4 | 9,407 | 9,069.9 | 9,290.4 | 8,876.8 | 8,071.7 | 7,994 | 7,836 | 7,527.2 | 7,416.1 | 7,441.4 | 6,964.7 | 6,923.6 | 6,779.4 | 6,549.5 | 6,523.7 | 6,329.1 | 5,830.2 | 5,680.7 | 5,368 | 5,293.2 | 5,173.2 | 5,194.3 | 5,385.9 | 5,269.4 | 4,805.9 | 4,747.5 | 4,420.7 | 4,172.7 | 4,175.2 | 4,227.6 | 4,355.1 | 4,059.8 | 3,959.5 | 4,001.4 | 3,974.3 | 3,996.2 | 4,119.1 | 4,060.6 | 3,967.2 | 3,941.7 | 3,884.6 | 3,941.5 | 3,940.8 | 3,840.9 | 4,017.5 | 3,896.5 | 3,992.6 | 3,907.9 | 3,908.9 | 3,927.3 | 3,961.8 | 3,959.4 | 3,232.1 | 3,185 | 3,171.5 | 2,951 | 2,934.7 | 2,948.1 | 2,926.2 | 2,901.2 | 2,883.6 | 2,886.5 | 2,858.4 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,378 | 1,196 | 1,454 | 1,424 | 1,283 | 1,304 | 2,025 | 2,071 | 1,760 | 1,421 | 1,485 | 1,438 | 1,061 | 1,018 | 1,148 | 1,094 | 996 | 1,022 | 1,118 | 1,061 | 939 | 962 | 1,289 | 1,159 | 1,106 | 948 | 1,161 | 1,070 | 963 | 970 | 1,242 | 1,102 | 413.7 | 371.5 | 394.2 | 364.6 | 306.3 | 383.5 | 370.7 | 298.4 | 309.4 | 430 | 385.1 | 276.2 | 291.3 | 303.6 | 294.8 | 278 | 289.7 | 262.6 | 332.9 | 335 | 286.2 | 286.4 | 399.6 | 354.3 | 284 | 240.1 | 305.9 | 256.2 | 258.8 | 275.9 | 307.1 | 321.2 | 370.8 | 280.1 | 282.7 | 220.7 | 232 | 248.5 | 286 | 217 | 210.6 | 211.1 | 248.6 | 328.6 | 252.1 | 210.8 | 228.5 | 190.2 | 195 | 185.1 | 207.2 | 186.7 | 172.5 | 185.9 | 175.1 | 145 | 162.3 | 166 | 175.1 | 121.7 | 114.1 | 187.7 | 162.3 | 0 | 0 | 0 | 105.8 | 0 | 0 | 0 |
Kortlopende schulden
| 1,645 | 2,147 | 2,112 | 3,342 | 2,948 | 3,515 | 3,300 | 3,089 | 2,441 | 2,309 | 2,204 | 1,917 | 1,346 | 2,136 | 3,007 | 2,245 | 2,110 | 2,590 | 2,038 | 1,675 | 2,126 | 2,852 | 2,305 | 1,978 | 2,155 | 2,065 | 1,982 | 2,044 | 2,214 | 1,480 | 1,437 | 1,100 | 276.4 | 964.6 | 1,017.5 | 726.4 | 99.1 | 98.6 | 352.1 | 598.7 | 762.4 | 782.7 | 766.3 | 230.2 | 71.2 | 432.1 | 504.6 | 167.2 | 146.3 | 236.9 | 246 | 201.1 | 206.1 | 381 | 240.8 | 44.5 | 44.8 | 460.1 | 409.7 | 547.2 | 584 | 356.5 | 289.3 | 622.8 | 471.7 | 246 | 225.6 | 322.6 | 261.9 | 281.7 | 136.6 | 187.9 | 200.3 | 257 | 241 | 487.1 | 482.6 | 244 | 246.2 | 250.2 | 388.8 | 268.1 | 295.5 | 498.1 | 735.4 | 557.5 | 519.2 | 541.4 | 620.7 | 767.3 | 760.5 | 451.4 | 492.2 | 448.6 | 402.2 | 0 | 0 | 0 | 328.3 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 2 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 12 | 4 | 3 | 17 | 35 | 25 | 49.7 | 22.2 | 12.3 | 16.8 | 28.3 | 48.5 | 39.4 | 33.7 | 21.3 | 30.4 | 40.5 | 10 | 20.9 | 22.2 | 10.1 | 8.8 | 5.4 | 1.1 | 1.9 | 5.2 | 7.9 | 5.8 | 8.4 | 4.5 | 7.8 | 7.9 | 9.3 | 10.8 | 12.9 | 10 | 7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271 | 0 | 0 | 0 | 242 | 0 | 0 | 0 | 260 | 0 | 0 | 0 | 293 | 0 | 0 | 0 | 265 | 28 | 28 | 41 | 326 | 496 | 260 | 190.8 | 206.8 | 256.8 | 186.4 | 205.5 | 222.7 | 248.4 | 164.3 | 162.3 | 182.8 | 139.8 | 143.3 | 148.8 | 137.1 | 29.1 | 23.2 | 22.2 | 21.6 | 15.2 | 19.4 | 25.3 | 10.2 | 44.9 | 9.5 | 42.3 | 11 | 43.2 | 14.6 | 13.2 | 11.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -541.4 | -620.7 | -767.3 | -760.5 | -451.4 | -492.2 | -448.6 | -402.2 | 0 | 0 | 0 | -328.3 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,044 | 1,086 | 976 | 1,107 | 1,036 | 1,089 | 1,962 | 2,530 | 1,728 | 1,388 | 918 | 1,275 | 802 | 735 | 478 | 945 | 948 | 1,011 | 750 | 1,279 | 874 | 903 | 666 | 1,136 | 726 | 792 | 538 | 838 | 600 | 758 | 719 | 439 | 210.8 | 232.7 | 462.8 | 256 | 213.6 | 216.3 | 201.1 | 165.1 | 125.2 | 143.5 | 195.7 | 61.2 | 48.3 | 46.6 | 62.5 | 246.7 | 208.8 | 224.1 | 201.2 | 254.4 | 201.1 | 203.8 | 39.7 | 66 | 67.4 | 116 | 83.5 | 91.1 | 95.4 | 275.3 | 272.6 | 177.3 | 83.3 | 61.6 | 77.5 | 73 | 59.2 | 66.8 | 79.2 | 41.3 | 42.1 | 23.4 | 16.8 | 39.6 | 9.8 | 10.5 | 14 | 5 | 5.2 | 8.5 | 3.2 | 8.8 | 9.7 | 57.8 | 3.3 | 544.7 | 624 | 770.6 | 763.8 | 454.6 | 495.3 | 451.8 | 404.9 | 590.3 | 490.2 | 477.1 | 358.9 | 434.5 | 501.8 | 581.7 |
Totaal kortlopende verplichtingen
| 4,067 | 4,429 | 4,544 | 5,873 | 5,267 | 5,908 | 7,287 | 7,690 | 5,929 | 5,118 | 4,878 | 4,630 | 3,209 | 3,889 | 4,875 | 4,284 | 4,054 | 4,623 | 4,166 | 4,015 | 3,939 | 4,717 | 4,553 | 4,273 | 3,987 | 3,805 | 3,946 | 3,980 | 3,805 | 3,249 | 3,724 | 3,137 | 1,160.9 | 1,759.6 | 2,081.3 | 1,603.8 | 805.4 | 903.9 | 1,146.6 | 1,310.6 | 1,361.3 | 1,518.5 | 1,529.9 | 707.4 | 554.1 | 931.1 | 999 | 721 | 668 | 745.8 | 801.7 | 805.7 | 712.8 | 896.5 | 690.3 | 509.7 | 405.7 | 858.5 | 810.1 | 937.7 | 952.8 | 920.9 | 880.1 | 1,121.3 | 925.8 | 587.7 | 585.8 | 616.3 | 553.1 | 597 | 501.8 | 446.2 | 453 | 491.5 | 506.4 | 855.3 | 744.5 | 465.3 | 488.7 | 445.4 | 589 | 461.7 | 505.9 | 693.6 | 917.6 | 801.2 | 697.6 | 689.7 | 786.3 | 936.6 | 938.9 | 576.3 | 609.4 | 639.5 | 567.2 | 590.3 | 490.2 | 477.1 | 464.7 | 434.5 | 501.8 | 581.7 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 17,903 | 17,829 | 17,689 | 16,243 | 16,441 | 15,807 | 15,744 | 15,285 | 14,485 | 13,853 | 14,196 | 13,869 | 13,934 | 13,334 | 12,339 | 13,385 | 13,588 | 14,398 | 13,679 | 13,660 | 13,135 | 13,029 | 14,292 | 13,642 | 13,455 | 13,375 | 13,140 | 13,059 | 13,446 | 14,273 | 14,276 | 14,338 | 11,683.2 | 3,714.2 | 3,750.8 | 3,677.6 | 3,613.5 | 3,800.3 | 3,660.3 | 3,272 | 2,983.6 | 3,195.8 | 3,363.7 | 3,581.2 | 3,649.2 | 3,394.8 | 3,201.1 | 3,545.8 | 3,555.7 | 3,316.8 | 3,273.5 | 3,147.1 | 3,095.9 | 2,855.4 | 3,006.9 | 2,858.5 | 2,812.6 | 2,347.7 | 2,319.9 | 2,101.6 | 2,012.1 | 2,144.1 | 2,159.2 | 1,593.8 | 1,541.5 | 1,725 | 1,600.2 | 1,591.8 | 1,645.5 | 1,627.2 | 1,657.4 | 1,646.7 | 1,676.2 | 1,598.9 | 1,631.8 | 1,427.4 | 1,448.4 | 1,642.7 | 1,626.5 | 1,586.7 | 1,465.7 | 1,610.8 | 1,589.5 | 1,606.3 | 1,251 | 1,403 | 1,417.8 | 1,577.3 | 1,518.8 | 1,378 | 1,381.4 | 1,205 | 1,125 | 1,105 | 1,155 | 1,140.1 | 1,241.4 | 1,241.4 | 1,260.7 | 1,286 | 1,213.6 | 1,083.5 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 55 | 2,022 | 2,020 | 0 | 0 | 0 | 0 | 0 | 2,284 | 2,381 | 2,310 | 2,318 | 2,372 | 2,474 | 2,551 | 2,682 | 3,347 | 3,502 | 3,551 | 3,712 | 3,105 | 2,874 | 2,913 | 2,897 | 2,884 | 1,972 | 2,153 | 2,187 | 2,266 | 2,202 | 707.9 | 712 | 785.9 | 785.9 | 734.1 | 769.1 | 703.2 | 586.1 | 538.4 | 547.6 | 501.5 | 703.7 | 723.4 | 702.6 | 716.3 | 719.3 | 740.3 | 655.4 | 676.6 | 543.1 | 522.8 | 573.8 | 174.3 | 174.4 | 151.9 | 169.4 | 1.7 | 264.8 | 265.5 | 298.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,329 | 2,441 | 2,352 | 2,365 | 2,278 | 2,250 | 2,196 | 2,054 | 1,932 | 1,864 | 1,868 | 1,780 | 1,699 | 1,656 | 1,629 | 1,639 | 1,585 | 1,614 | 1,285 | 1,213 | 1,079 | 1,057 | 1,320 | 1,098 | 1,152 | 1,097 | 1,011 | 1,776 | 1,747 | 1,719 | 1,672 | 1,570 | 810.9 | 793.6 | 761.7 | 739.9 | 687.1 | 675 | 601.4 | 638.1 | 607.1 | 607.9 | 547.7 | 421.6 | 403.3 | 356.4 | 312.1 | 302.8 | 291.6 | 260.6 | 228.6 | 243.9 | 231.3 | 212.3 | 359.8 | 303.7 | 263.1 | 232.4 | 194.1 | 207.3 | 207.7 | 212.9 | 110.3 | 92 | 87.1 | 85.7 | 82.9 | 81.2 | 82.2 | 87.4 | 86.2 | 78.9 | 76.9 | 80.8 | 78.9 | 78.5 | 83.7 | 82.2 | 79.6 | 79.6 | 86.5 | 84.3 | 87.6 | 76.4 | 73.6 | 84.5 | 87.2 | 81.5 | 78.6 | 83.5 | 85.1 | 5.1 | 3.6 | 2.7 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,924 | 2,892 | 2,752 | 860 | 867 | 2,961 | 3,074 | 3,636 | 3,423 | 3,190 | 868 | 798 | 771 | 778 | 781 | 833 | 837 | 834 | 764 | 802 | 735 | 793 | 686 | 670 | 616 | 609 | 609 | 444 | 482 | 476 | 467 | 443 | 274.9 | 272.3 | 298.5 | 74.1 | 47.3 | 29.7 | 27.5 | 45.6 | 41.6 | 40.2 | 36.8 | 22.3 | 23 | 20.8 | 20.9 | 19.6 | 20.5 | 119.5 | 119.5 | 112.6 | 111.9 | 116.2 | 303.5 | 245.2 | 244 | 241.8 | 429.4 | 164.3 | 159.1 | 150.4 | -2,269.5 | -1,685.8 | -1,628.6 | -1,810.7 | -1,683.1 | -1,673 | -1,727.7 | -1,714.6 | -1,743.6 | -1,725.6 | -1,753.1 | -1,679.7 | -1,710.7 | -1,505.9 | -1,532.1 | -1,724.9 | -1,706.1 | -1,666.3 | -1,552.2 | -1,695.1 | -1,677.1 | -1,682.7 | -1,324.6 | -1,487.5 | -1,505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 23,156 | 23,162 | 22,848 | 21,490 | 21,606 | 21,018 | 21,014 | 20,975 | 19,840 | 18,907 | 19,216 | 18,828 | 18,714 | 18,086 | 17,121 | 18,331 | 18,561 | 19,528 | 19,075 | 19,177 | 18,500 | 18,591 | 19,403 | 18,284 | 18,136 | 17,978 | 17,644 | 17,251 | 17,828 | 18,655 | 18,681 | 18,553 | 13,476.9 | 5,492.1 | 5,596.9 | 5,277.5 | 5,082 | 5,274.1 | 4,992.4 | 4,541.8 | 4,170.7 | 4,391.5 | 4,449.7 | 4,728.8 | 4,798.9 | 4,474.6 | 4,250.4 | 4,587.5 | 4,608.1 | 4,352.3 | 4,298.2 | 4,046.7 | 3,961.9 | 3,757.7 | 3,844.5 | 3,581.8 | 3,471.6 | 2,991.3 | 2,945.1 | 2,738 | 2,644.4 | 2,806.3 | 2,269.5 | 1,685.8 | 1,628.6 | 1,810.7 | 1,683.1 | 1,673 | 1,727.7 | 1,714.6 | 1,743.6 | 1,725.6 | 1,753.1 | 1,679.7 | 1,710.7 | 1,505.9 | 1,532.1 | 1,724.9 | 1,706.1 | 1,666.3 | 1,552.2 | 1,695.1 | 1,677.1 | 1,682.7 | 1,324.6 | 1,487.5 | 1,505 | 1,658.8 | 1,597.4 | 1,461.5 | 1,466.5 | 1,210.1 | 1,128.6 | 1,107.7 | 1,156.7 | 1,140.1 | 1,241.4 | 1,241.4 | 1,260.7 | 1,286 | 1,213.6 | 1,083.5 |
Totaal passiva
| 27,223 | 27,591 | 27,392 | 27,363 | 26,873 | 26,926 | 28,301 | 28,665 | 25,769 | 24,025 | 24,094 | 23,458 | 21,923 | 21,975 | 21,996 | 22,615 | 22,615 | 24,151 | 23,241 | 23,192 | 22,439 | 23,308 | 23,956 | 22,557 | 22,123 | 21,783 | 21,590 | 21,231 | 21,633 | 21,904 | 22,405 | 21,690 | 14,637.8 | 7,251.7 | 7,678.2 | 6,881.3 | 5,887.4 | 6,178 | 6,139 | 5,852.4 | 5,532 | 5,910 | 5,979.6 | 5,436.2 | 5,353 | 5,405.7 | 5,249.4 | 5,308.5 | 5,276.1 | 5,098.1 | 5,099.9 | 4,852.4 | 4,674.7 | 4,654.2 | 4,534.8 | 4,091.5 | 3,877.3 | 3,849.8 | 3,755.2 | 3,675.7 | 3,597.2 | 3,727.2 | 3,683.6 | 3,241.8 | 3,115.6 | 2,932.2 | 2,812.3 | 2,580.6 | 2,605.5 | 2,674.7 | 2,391 | 2,319.1 | 2,362.5 | 2,326.7 | 2,369.2 | 2,510 | 2,429.8 | 2,339.9 | 2,344.1 | 2,282.8 | 2,324 | 2,338.3 | 2,267.5 | 2,459.8 | 2,329.4 | 2,391.6 | 2,308.4 | 2,455.1 | 2,486.1 | 2,498.8 | 2,510.5 | 1,813.9 | 1,765 | 1,747.5 | 1,724.3 | 1,737.7 | 1,739 | 1,719.9 | 1,727.6 | 1,721.8 | 1,716.8 | 1,688.7 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 1,422 | 1,422 | 1,422 | 1,422 | 1,422 | 1,422 | 1,422 | 1,422 | 1,422 | 1,422 | 1,422 | 1,422 | 1,200 | 1,004 | 1,004 | 1,004 | 1,004 | 1,004 | 1,004 | 1,004 | 1,004 | 1,004 | 1,004 | 1,004 | 1,004 | 709 | 709 | 709 | 709 | 709 | 709 | 709 | 709.5 | 709.5 | 709.5 | 709.5 | 709.5 | 709.5 | 709.5 | 709.8 | 709.8 | 514 | 514 | 514 | 514 | 391.6 | 391.6 | 391.6 | 391.6 | 146.7 | 146.7 | 146.7 | 146.7 | 146.7 | 146.7 | 146.7 | 147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,657 | 8,565 | 8,462 | 7,993 | 7,922 | 7,839 | 7,762 | 7,675 | 7,509 | 7,365 | 7,242 | 7,103 | 6,957 | 6,816 | 6,705 | 6,541 | 6,435 | 6,340 | 6,216 | 6,115 | 6,010 | 5,899 | 5,816 | 5,768 | 5,724 | 5,674 | 5,601 | 4,875 | 4,831 | 4,785 | 4,738 | 4,358 | 2,223.9 | 2,199 | 2,157.5 | 2,078.5 | 2,055.9 | 2,034.6 | 2,016.4 | 1,994.2 | 1,978.3 | 1,963 | 1,703 | 1,688.8 | 1,673.7 | 1,658.7 | 1,643.7 | 1,436.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,087.7 | 1,085.4 | 1,083.6 | 0 | 1,522.7 | 1,631.3 | 1,487.9 | 1,359.8 | 1,334 | 1,361.5 | 1,419.7 | 1,408.1 | 1,379.6 | 1,378.1 | 1,386.8 | 1,366.2 | 1,348.3 | 1,370 | 1,366.5 | 1,336.8 | 1,341 | 1,356.5 | 1,341.5 | 1,312.6 | 1,296.9 | 1,306.3 | 1,340.1 | 1,332 | 1,186.3 | 1,174 | 1,195.5 | 1,181.4 | 1,158.2 | 1,160 | 1,164.4 | 977.6 | 965.7 | 977.8 | 975 | 942.3 | 930.5 | 938.4 | 938.5 |
Ingehouden winsten
| 1,729 | 1,806 | 1,803 | 1,711 | 1,798 | 1,958 | 1,584 | 1,285 | 1,295 | 1,537 | 1,348 | 1,197 | 1,431 | 1,608 | 1,495 | 1,382 | 1,298 | 1,540 | 1,173 | 980 | 1,212 | 1,249 | 1,075 | 847 | 997 | 1,039 | 891 | 1,120 | 1,270 | 1,278 | 1,076 | 1,006 | 1,284.5 | 1,142.1 | 1,167.8 | 976.7 | 1,068.4 | 1,116.1 | 1,011.7 | 859.8 | 943.3 | 965.7 | 817.2 | 843.7 | 861 | 865 | 788.1 | 745.4 | 785.4 | 774.3 | 735.9 | 689.4 | 729.8 | 739.7 | 651.4 | 611.9 | 636.2 | 603.6 | 589.9 | 550 | 574.2 | 565.1 | 530.6 | 535.6 | 555.6 | 539.2 | 499.6 | 488.4 | 472.9 | 463.3 | 450.9 | 442.1 | 447.1 | 442.5 | 423.4 | 410.2 | 418.7 | 423.7 | 399.6 | 392.2 | 393.9 | 388 | 365.3 | 340.3 | 352 | 360.4 | 328.9 | 332 | 336.8 | 342.5 | 330 | 313.2 | 316.7 | 321.9 | 296.8 | 285.9 | 299.2 | 297.7 | 265.8 | 255.2 | 264 | 265 |
Overige gereserveerde algehele resultaten
| 656 | 551 | 305 | 562 | 362 | 577 | 578 | 663 | 142 | -105 | 25 | -51 | -262 | -145 | -79 | 263 | 413 | 707 | 95 | 161 | 81 | 217 | 338 | 10 | 100 | -41 | -188 | -238 | -46 | 83 | 106 | 6 | -48.1 | 5.8 | 136.5 | -17.7 | -164 | -177.4 | -347.6 | -319.4 | -390.2 | -361 | -430.1 | -696.2 | -689.1 | -748.1 | -775.8 | -695.8 | -656.9 | -686 | -671.7 | -505.2 | -577.7 | -578 | -164.7 | -174 | -125.2 | -226.9 | -186.7 | -179.7 | -103.6 | -35 | -69.2 | -95.3 | -2.6 | -123.8 | -209 | -221.3 | -175.5 | -104.1 | -100.2 | -116.5 | -116.6 | -100.7 | -98.2 | -98.7 | -81.2 | -80.7 | -82 | -68.2 | -50.7 | -57.3 | -61.1 | -48.5 | -49 | -22 | 2.9 | 4.9 | -10.7 | 6.3 | 6 | 0.8 | 0.1 | 0.7 | -1,246.2 | -1,166.9 | -1,201.4 | -1,166.9 | -1,166.9 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 83 | 82 | 82 | 82 | 81 | 81 | 81 | 80 | 80 | 79 | 79 | 79 | 79 | 79 | 79 | 78 | 78 | 78 | 78 | 78 | 79 | 82 | 84 | 83 | 82 | 84 | 76 | 76 | 76 | 75 | 75 | 75 | 74.5 | 35.3 | 28.8 | 9.8 | 9.5 | 9.1 | 8.8 | 9.6 | 4.7 | 4.4 | 4.1 | 3.4 | 3.2 | 3 | 2.8 | 2.5 | 1,418.8 | 1,406.2 | 1,388.3 | 1,372.6 | 1,361.3 | 1,347 | 1,140.2 | 1,124.4 | 1,115 | 1,108.2 | 1,100.3 | 3.9 | 3.7 | 3.6 | 1,084.8 | -440.3 | -553 | -415.4 | -290.6 | -267.1 | -297.4 | -359.2 | -350.7 | -325.6 | -330.5 | -341.8 | -325.2 | -311.5 | -337.5 | -343 | -317.6 | -324 | -343.2 | -330.7 | -304.2 | -291.8 | -303 | -338.4 | -331.8 | -336.9 | -326.1 | -348.8 | -336 | -314 | -316.8 | -322.6 | 949.4 | 881 | 902.2 | 869.2 | 901.1 | -255.2 | -264 | -265 |
Totaal eigen vermogen van aandeelhouders
| 12,547 | 12,426 | 12,074 | 11,770 | 11,585 | 11,877 | 11,427 | 11,125 | 10,448 | 10,298 | 10,116 | 9,750 | 9,405 | 9,362 | 9,204 | 9,268 | 9,228 | 9,669 | 8,566 | 8,338 | 8,386 | 8,451 | 8,317 | 7,712 | 7,907 | 7,465 | 7,089 | 6,542 | 6,840 | 6,930 | 6,704 | 6,154 | 4,244.3 | 4,091.7 | 4,200.1 | 3,756.8 | 3,679.3 | 3,691.9 | 3,398.8 | 3,254 | 3,245.9 | 3,086.1 | 2,608.2 | 2,353.7 | 2,362.8 | 2,170.2 | 2,050.4 | 1,880.5 | 1,938.9 | 1,641.2 | 1,599.2 | 1,703.5 | 1,660.1 | 1,655.4 | 1,773.6 | 1,709 | 1,773 | 1,484.9 | 1,503.5 | 1,461.9 | 1,559.7 | 1,617.3 | 1,546.2 | 1,522.7 | 1,631.3 | 1,487.9 | 1,359.8 | 1,334 | 1,361.5 | 1,419.7 | 1,408.1 | 1,379.6 | 1,378.1 | 1,386.8 | 1,366.2 | 1,348.3 | 1,370 | 1,366.5 | 1,336.8 | 1,341 | 1,356.5 | 1,341.5 | 1,312.6 | 1,296.9 | 1,306.3 | 1,340.1 | 1,332 | 1,186.3 | 1,174 | 1,195.5 | 1,181.4 | 1,158.2 | 1,160 | 1,164.4 | 977.6 | 965.7 | 977.8 | 975 | 942.3 | 930.5 | 938.4 | 938.5 |
Totaal eigen vermogen
| 12,561 | 12,440 | 12,088 | 11,784 | 11,599 | 11,891 | 11,441 | 11,139 | 10,462 | 10,312 | 10,150 | 9,784 | 9,439 | 9,396 | 9,238 | 9,303 | 9,264 | 9,705 | 8,601 | 8,373 | 8,421 | 8,491 | 8,358 | 7,752 | 7,947 | 7,504 | 7,181 | 6,651 | 6,951 | 7,042 | 6,816 | 6,264 | 4,350.9 | 4,196.9 | 4,334.1 | 4,091.7 | 4,000 | 4,013.7 | 3,705.4 | 3,554.6 | 3,537.9 | 3,380.4 | 2,897.2 | 2,635.5 | 2,641 | 2,430.3 | 2,277.8 | 2,107.6 | 2,165.3 | 1,866.6 | 1,823.7 | 1,927 | 1,874.8 | 1,869.5 | 1,794.3 | 1,738.7 | 1,803.4 | 1,518.2 | 1,538 | 1,497.5 | 1,597.1 | 1,658.7 | 1,585.8 | 1,564.1 | 1,631.9 | 1,488.5 | 1,360.4 | 1,594.6 | 1,622.1 | 1,680.4 | 1,668.8 | 1,640.4 | 1,638.9 | 1,647.6 | 1,627 | 1,609.1 | 1,630.8 | 1,627.3 | 1,597.6 | 1,601.8 | 1,617.5 | 1,602.5 | 1,573.4 | 1,557.7 | 1,567.1 | 1,601 | 1,599.5 | 1,453.8 | 1,441.2 | 1,463 | 1,448.9 | 1,418.2 | 1,420 | 1,424 | 1,226.7 | 1,197 | 1,209.1 | 1,206.3 | 1,173.6 | 1,161.8 | 1,169.7 | 1,169.7 |
Totaal passiva en aandeelhoudersvermogen
| 39,784 | 40,031 | 39,480 | 39,147 | 38,472 | 38,817 | 39,742 | 39,804 | 36,231 | 34,337 | 34,244 | 33,242 | 31,362 | 31,371 | 31,234 | 31,918 | 31,879 | 33,856 | 31,842 | 31,565 | 30,860 | 31,799 | 32,314 | 30,309 | 30,070 | 29,287 | 28,771 | 27,882 | 28,584 | 28,946 | 29,221 | 27,954 | 18,988.7 | 11,448.6 | 12,012.3 | 10,973 | 9,887.4 | 10,191.7 | 9,844.4 | 9,407 | 9,069.9 | 9,290.4 | 8,876.8 | 8,071.7 | 7,994 | 7,836 | 7,527.2 | 7,416.1 | 7,441.4 | 6,964.7 | 6,923.6 | 6,779.4 | 6,549.5 | 6,523.7 | 6,329.1 | 5,830.2 | 5,680.7 | 5,368 | 5,293.2 | 5,173.2 | 5,194.3 | 5,385.9 | 5,269.4 | 4,805.9 | 4,747.5 | 4,420.7 | 4,172.7 | 4,175.2 | 4,227.6 | 4,355.1 | 4,059.8 | 3,959.5 | 4,001.4 | 3,974.3 | 3,996.2 | 4,119.1 | 4,060.6 | 3,967.2 | 3,941.7 | 3,884.6 | 3,941.5 | 3,940.8 | 3,840.9 | 4,017.5 | 3,896.5 | 3,992.6 | 3,907.9 | 3,908.9 | 3,927.3 | 3,961.8 | 3,959.4 | 3,232.1 | 3,185 | 3,171.5 | 2,951 | 2,934.7 | 2,948.1 | 2,926.2 | 2,901.2 | 2,883.6 | 2,886.5 | 2,858.4 |