EnerSys
NYSE:ENS
93.71 (USD) • At close December 26, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 407.919 | 344.069 | 333.324 | 332.714 | 327.751 | 258.342 | 346.665 | 298.081 | 294.423 | 383.243 | 402.488 | 397.06 | 407.506 | 406.233 | 451.808 | 488.651 | 414.232 | 384.379 | 326.979 | 272.51 | 424.846 | 262.113 | 299.212 | 397.158 | 545.183 | 512.463 | 522.118 | 571.322 | 540.113 | 543.039 | 500.329 | 467.149 | 440.286 | 413.559 | 397.307 | 346.117 | 320.565 | 444.779 | 268.921 | 279.983 | 239.9 | 234.898 | 240.103 | 211.641 | 272.69 | 240.058 | 249.348 | 228.646 | 212.342 | 180.711 | 160.49 | 119.767 | 95.594 | 116.577 | 108.869 | 205.794 | 173.028 | 173.814 | 201.042 | 210.971 | 218.988 | 217.662 | 163.161 | 105.272 | 85.606 | 55.629 | 20.62 | 24.722 | 20.064 | 16.848 | 37.785 | 37.135 | 16.709 | 16.644 | 15.217 | 11.317 | 12.026 | 9.972 | 21.341 | 15.557 | 15.667 | 13.785 | 17.207 | 44.296 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 407.919 | 344.069 | 333.324 | 332.714 | 327.751 | 258.342 | 346.665 | 298.081 | 294.423 | 383.243 | 402.488 | 397.06 | 407.506 | 406.233 | 451.808 | 488.651 | 414.232 | 384.379 | 326.979 | 272.51 | 424.846 | 262.113 | 299.212 | 397.158 | 545.183 | 512.463 | 522.118 | 571.322 | 540.113 | 543.039 | 500.329 | 467.149 | 440.286 | 413.559 | 397.307 | 346.117 | 320.565 | 444.779 | 268.921 | 279.983 | 239.9 | 234.898 | 240.103 | 211.641 | 272.69 | 240.058 | 249.348 | 228.646 | 212.342 | 180.711 | 160.49 | 119.767 | 95.594 | 116.577 | 108.869 | 205.794 | 173.028 | 173.814 | 201.042 | 210.971 | 218.988 | 217.662 | 163.161 | 105.272 | 85.606 | 55.629 | 20.62 | 24.722 | 20.064 | 16.848 | 37.785 | 37.135 | 16.709 | 16.644 | 15.217 | 11.317 | 12.026 | 9.972 | 21.341 | 15.557 | 15.667 | 13.785 | 17.207 | 44.296 |
Nettovorderingen
| 549.011 | 507.925 | 584.212 | 498.499 | 536.501 | 566.498 | 693.411 | 581.753 | 705.481 | 697.116 | 796.028 | 636.049 | 584.584 | 580.961 | 660.957 | 547.462 | 499.781 | 509.006 | 654.301 | 578.44 | 585.106 | 621.315 | 673.737 | 607.44 | 519.542 | 518.362 | 550.412 | 494.934 | 502.869 | 502.159 | 490.964 | 444.265 | 462.724 | 456.13 | 493.675 | 463.22 | 482.933 | 504.383 | 522.215 | 506.304 | 563.852 | 560.313 | 569.019 | 535.024 | 467.704 | 467.625 | 454.164 | 460.068 | 472.775 | 478.483 | 475.016 | 453.905 | 474.252 | 468.529 | 472.286 | 420.2 | 418.47 | 352.915 | 383.641 | 374.074 | 351.614 | 331.046 | 356.2 | 428.347 | 464.385 | 523.483 | 503.013 | 468.031 | 406.735 | 378.235 | 351.594 | 326.298 | 317.271 | 324.923 | 308.625 | 284.564 | 272.448 | 267.214 | 254.267 | 244.47 | 230.648 | 237.208 | 231.642 | 189.014 |
Voorraad
| 763.516 | 713.698 | 697.698 | 755.163 | 776.503 | 809.402 | 797.798 | 835.198 | 811.998 | 777.66 | 715.712 | 671.399 | 640.998 | 563.914 | 518.247 | 515.469 | 516.589 | 510.598 | 519.46 | 557.513 | 507.081 | 520.115 | 503.869 | 501.338 | 396.404 | 394.191 | 414.234 | 421.97 | 422.508 | 383.365 | 360.694 | 370.196 | 370.041 | 351.604 | 331.081 | 341.17 | 345.954 | 353.535 | 337.011 | 386.739 | 389.172 | 384.194 | 361.846 | 360.839 | 352.134 | 332.917 | 353.941 | 380.048 | 366.539 | 350.046 | 361.774 | 349.605 | 345.504 | 359.223 | 335.003 | 305.821 | 302.034 | 277.795 | 254.371 | 251.574 | 227.937 | 212.581 | 209.329 | 256.813 | 303.853 | 332.182 | 335.729 | 334.951 | 317.205 | 259.732 | 234.326 | 221.836 | 205.243 | 201.86 | 179.537 | 162.569 | 164.04 | 166.137 | 146.047 | 148.107 | 140.343 | 138.413 | 131.712 | 106.998 |
Overige vlottende activa
| 335.923 | 283.407 | 167.462 | 185.901 | 145.497 | 118.804 | 58.007 | 310.318 | 297.548 | 308.35 | 78.965 | 277.888 | 271.536 | 297.384 | 60.305 | 265.13 | 266.946 | 241.912 | 62.165 | 227.964 | 245.554 | 232.652 | 59.83 | 197.708 | 163.646 | 172.058 | 52.823 | 147.176 | 164.496 | 155.684 | 66.928 | 168.524 | 180.288 | 161.136 | 74.176 | 164.93 | 165.044 | 106.775 | 73.522 | 114.404 | 115.019 | 134.877 | 129.732 | 128.121 | 102.465 | 103.053 | 95.509 | 90.147 | 89.82 | 78.906 | 74.393 | 86.2 | 91.007 | 90.836 | 81.79 | 71.286 | 71.428 | 63.748 | 56.227 | 59.301 | 58.193 | 56.244 | 49.516 | 51.398 | 52.377 | 64.79 | 51.834 | 59.262 | 67.867 | 62.785 | 50.588 | 52.109 | 46.432 | 47.617 | 44.316 | 49.407 | 46.937 | 47.861 | 45.962 | 44.849 | 43.723 | 45.07 | 46.017 | 42.845 |
Totaal vlottende activa
| 2,056.369 | 1,849.099 | 1,782.696 | 1,772.277 | 1,786.252 | 1,753.046 | 1,895.881 | 1,870.191 | 1,960.676 | 2,012.194 | 1,993.193 | 1,843.452 | 1,768.856 | 1,699.8 | 1,691.317 | 1,684.147 | 1,564.075 | 1,524.939 | 1,562.905 | 1,522.445 | 1,639.81 | 1,519.869 | 1,536.648 | 1,604.79 | 1,542.952 | 1,511.045 | 1,539.587 | 1,561.814 | 1,547.738 | 1,506.405 | 1,418.915 | 1,365.872 | 1,363.195 | 1,301.861 | 1,296.239 | 1,315.437 | 1,314.496 | 1,409.472 | 1,233.418 | 1,287.43 | 1,307.943 | 1,314.282 | 1,300.7 | 1,235.625 | 1,194.993 | 1,143.653 | 1,152.962 | 1,158.909 | 1,141.476 | 1,088.146 | 1,071.673 | 1,009.477 | 1,006.357 | 1,035.165 | 997.948 | 1,003.101 | 964.96 | 868.272 | 895.281 | 895.92 | 856.732 | 817.533 | 778.418 | 841.83 | 906.221 | 976.084 | 911.196 | 886.966 | 811.871 | 717.6 | 674.293 | 637.378 | 585.655 | 591.044 | 547.695 | 507.857 | 495.451 | 491.184 | 467.617 | 452.983 | 430.381 | 434.476 | 423.703 | 383.153 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 582.298 | 547.071 | 608.863 | 523.558 | 510.524 | 512.97 | 513.283 | 495.751 | 481.551 | 489.294 | 503.264 | 501.888 | 500.092 | 499.185 | 497.056 | 507.858 | 498.662 | 493.173 | 480.014 | 473.03 | 410.75 | 414.957 | 409.439 | 422.207 | 398.173 | 391.665 | 390.26 | 374.736 | 365.349 | 356.297 | 348.549 | 341.715 | 347.853 | 344.544 | 357.409 | 357.496 | 359.862 | 360.781 | 356.854 | 361.544 | 361.492 | 371.712 | 370.166 | 368.356 | 354.942 | 348.842 | 350.126 | 350.946 | 349.336 | 346.643 | 353.215 | 335.554 | 331.7 | 347.681 | 344.385 | 323.235 | 320.842 | 302.679 | 315.141 | 318.059 | 317.982 | 311.502 | 301.365 | 312.845 | 330.731 | 342.185 | 339.997 | 319.625 | 316.917 | 312.701 | 300.995 | 295.189 | 292.211 | 287.524 | 281.744 | 279.832 | 280.586 | 283.777 | 279.868 | 288.679 | 276.108 | 278.18 | 284.85 | 275.659 |
Goodwill
| 738.603 | 679.164 | 682.934 | 691.172 | 677.349 | 688.442 | 676.715 | 673.701 | 658.265 | 682.113 | 700.64 | 700.826 | 703.164 | 712.877 | 705.593 | 707.171 | 689.048 | 676.667 | 663.936 | 679.051 | 649.236 | 656.424 | 656.399 | 672.596 | 339.441 | 340.976 | 352.805 | 348.878 | 346.161 | 340.894 | 328.657 | 336.816 | 347.727 | 348.587 | 353.547 | 382.949 | 385.336 | 375.531 | 369.73 | 402.903 | 411.998 | 422.937 | 426.056 | 429.484 | 351.911 | 344.701 | 345.499 | 352.185 | 349.61 | 344.771 | 347.061 | 339.746 | 333.547 | 347.072 | 343.666 | 320.143 | 321.749 | 307.61 | 317.265 | 320.97 | 323.201 | 314.659 | 301.658 | 323.719 | 345.697 | 362.092 | 358.429 | 351.076 | 346.49 | 337.77 | 332.874 | 322.819 | 317.153 | 316.281 | 308.767 | 311.452 | 311.709 | 310.35 | 310.679 | 320.813 | 309,229 | 307,315 | 0 | 0 |
Immateriële activa
| 395.411 | 312.237 | 319.407 | 334.972 | 346.324 | 354.662 | 360.412 | 367.712 | 374.047 | 385.449 | 396.202 | 405.128 | 413.646 | 423.594 | 430.898 | 438.998 | 443.998 | 450.606 | 455.685 | 522.356 | 446.464 | 454.875 | 462.316 | 457.143 | 141.229 | 143.335 | 147.141 | 149.368 | 151.533 | 152.879 | 153.96 | 156.771 | 161.013 | 163.19 | 159.658 | 162.623 | 164.662 | 156.764 | 158.16 | 164.958 | 167.836 | 170.687 | 172.472 | 156.087 | 103.04 | 102.657 | 103.701 | 104.973 | 105.608 | 105.714 | 107.082 | 107.155 | 98.085 | 98.833 | 98.819 | 90.763 | 90.777 | 90.472 | 90.136 | 83.406 | 79.304 | 79.433 | 79.544 | 79.707 | 79.8 | 79.994 | 80.139 | 80.221 | 80.337 | 80.422 | 80.54 | 80.59 | 80.672 | 80.779 | 80.831 | 392.117 | 392.715 | 386.233 | 386.141 | 396.279 | 384.701 | 382.799 | 382.32 | 371.246 |
Goodwill en immateriële activa
| 1,134.014 | 991.401 | 1,002.341 | 1,026.144 | 1,023.673 | 1,043.104 | 1,037.127 | 1,041.413 | 1,032.312 | 1,067.562 | 1,096.842 | 1,105.954 | 1,116.81 | 1,136.471 | 1,136.491 | 1,146.169 | 1,133.046 | 1,127.273 | 1,119.621 | 1,201.407 | 1,095.7 | 1,111.299 | 1,118.715 | 1,129.739 | 480.67 | 484.311 | 499.946 | 498.246 | 497.694 | 493.773 | 482.617 | 493.587 | 508.74 | 511.777 | 513.205 | 545.572 | 549.998 | 532.295 | 527.89 | 567.861 | 579.834 | 593.624 | 598.528 | 585.571 | 454.951 | 447.358 | 449.2 | 457.158 | 455.218 | 450.485 | 454.143 | 446.901 | 431.632 | 445.905 | 442.485 | 410.906 | 412.526 | 398.082 | 407.401 | 404.376 | 402.505 | 394.092 | 381.202 | 403.426 | 425.497 | 442.086 | 438.568 | 431.297 | 426.827 | 418.192 | 413.414 | 403.409 | 397.825 | 397.06 | 389.598 | 392.117 | 392.715 | 386.233 | 386.141 | 396.279 | 384.701 | 382.799 | 382.32 | 371.246 |
Langetermijnbeleggingen
| 0 | 2.96 | -1,001,338.659 | 1.988 | 1.988 | 2.463 | 2.463 | 2.463 | 2.657 | 3.62 | 3.62 | 3.62 | 4.001 | 5.355 | 5.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 48.512 | 49.798 | 53.406 | 47.416 | 49.153 | 49.152 | 57.21 | 56.163 | 54.108 | 60.479 | 65.592 | 65.275 | 65.94 | 65.212 | 60.844 | 59.122 | 55.631 | 55.803 | 56.368 | 54.412 | 41.091 | 40.466 | 41.816 | 43.184 | 43.664 | 44.402 | 34.73 | 35.038 | 34.864 | 31.587 | 32.418 | 32.464 | 33.098 | 33.53 | 0 | 0 | 0 | 28.547 | 0 | 0 | 0 | 33.446 | 0 | 0 | 0 | 14.168 | 0 | 0 | 0 | 15.999 | 0 | 0 | 0 | 15.785 | 0 | 0 | 0 | 10.744 | 0 | 0 | 0 | 12.881 | 0 | 0 | 0 | 3.347 | 0 | 0 | 0 | 0 | 14.007 | 13.785 | 15.82 | 13.843 | 24.735 | 24.593 | 24.577 | 25.998 | 26.494 | 26.032 | 26.028 | 26.025 | 17.634 |
Overige niet-vlottende activa
| 178.351 | 118.204 | 1,001,360.967 | 125.265 | 123.14 | 120.241 | 118.768 | 100.839 | 90.804 | 95.133 | 79.248 | 70.897 | 62.42 | 65.694 | 67.366 | 76.21 | 78.317 | 83.722 | 83.355 | 88.181 | 90.141 | 95.202 | 12.925 | 19.389 | 13.602 | 12.615 | 12.73 | 12.476 | 11.987 | 11.515 | 11.361 | 12.421 | 12.586 | 13.291 | 14.105 | 45.473 | 53.154 | 50.745 | 16.338 | 42.164 | 46.76 | 49.947 | 19.018 | 52.79 | 36.187 | 34.672 | 21.411 | 39.807 | 39.36 | 38.819 | 24.249 | 39.951 | 39.684 | 42.673 | 27.784 | 33.197 | 33.897 | 31.259 | 23.443 | 36.538 | 32.868 | 32.86 | 19.776 | 31.43 | 31.379 | 32.985 | 17.682 | 18.753 | 18.026 | 18.717 | 20.311 | 30.03 | 30.321 | 33.712 | 31.068 | 28.955 | 31.623 | 32.635 | 35.137 | 31.663 | 30.33 | 33.792 | 34.17 | 28.116 |
Totaal niet-vlottende activa
| 1,894.663 | 1,708.148 | 1,683.31 | 1,730.361 | 1,706.741 | 1,727.931 | 1,720.793 | 1,697.676 | 1,663.487 | 1,709.717 | 1,743.453 | 1,747.951 | 1,748.598 | 1,772.645 | 1,771.48 | 1,791.081 | 1,769.147 | 1,759.799 | 1,738.793 | 1,818.986 | 1,651.003 | 1,662.549 | 1,581.545 | 1,613.151 | 935.629 | 932.255 | 947.338 | 920.188 | 910.068 | 896.449 | 874.114 | 880.141 | 901.643 | 902.71 | 918.249 | 948.541 | 963.014 | 943.821 | 929.629 | 971.569 | 988.086 | 1,015.283 | 1,021.158 | 1,006.717 | 846.08 | 830.872 | 834.905 | 847.911 | 843.914 | 835.947 | 847.606 | 822.406 | 803.016 | 836.259 | 830.439 | 767.338 | 767.265 | 732.02 | 756.729 | 758.973 | 753.355 | 738.454 | 715.224 | 747.701 | 787.607 | 817.256 | 799.594 | 769.675 | 761.77 | 749.61 | 734.72 | 742.635 | 734.142 | 734.116 | 716.253 | 725.639 | 729.517 | 727.222 | 727.144 | 743.115 | 717.171 | 720.799 | 727.365 | 692.655 |
Totaal activa
| 3,951.032 | 3,557.247 | 3,466.006 | 3,502.638 | 3,492.993 | 3,480.977 | 3,616.674 | 3,567.867 | 3,624.163 | 3,721.911 | 3,736.646 | 3,591.403 | 3,517.454 | 3,472.445 | 3,462.797 | 3,475.228 | 3,333.222 | 3,284.738 | 3,301.698 | 3,341.431 | 3,290.813 | 3,182.418 | 3,118.193 | 3,217.941 | 2,478.581 | 2,443.3 | 2,486.925 | 2,482.002 | 2,457.806 | 2,402.854 | 2,293.029 | 2,246.013 | 2,264.838 | 2,204.571 | 2,214.488 | 2,263.978 | 2,277.51 | 2,353.293 | 2,163.047 | 2,258.999 | 2,296.029 | 2,329.565 | 2,321.858 | 2,242.342 | 2,041.073 | 1,974.525 | 1,987.867 | 2,006.82 | 1,985.39 | 1,924.093 | 1,919.279 | 1,831.883 | 1,809.373 | 1,871.424 | 1,828.387 | 1,770.439 | 1,732.225 | 1,600.292 | 1,652.01 | 1,654.893 | 1,610.087 | 1,555.987 | 1,493.642 | 1,589.531 | 1,693.828 | 1,793.34 | 1,710.79 | 1,656.641 | 1,573.641 | 1,467.21 | 1,409.013 | 1,380.013 | 1,319.797 | 1,325.16 | 1,263.948 | 1,233.496 | 1,224.968 | 1,218.406 | 1,194.761 | 1,196.098 | 1,147.552 | 1,155.275 | 1,151.068 | 1,075.808 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 333.671 | 354.729 | 369.456 | 342.066 | 322.805 | 343.336 | 378.641 | 345.255 | 344.941 | 343.34 | 393.096 | 317.585 | 294.975 | 293.377 | 323.876 | 269.019 | 252.667 | 242.955 | 281.873 | 278.821 | 276.926 | 302.808 | 292.449 | 280.958 | 249.934 | 239.921 | 258.982 | 227.294 | 235.239 | 223.58 | 222.493 | 202.885 | 210.131 | 221.25 | 228.442 | 214.273 | 219.365 | 233.025 | 218.574 | 236.151 | 260.395 | 261.478 | 259.484 | 242.261 | 233.502 | 241.22 | 249.359 | 228.373 | 232.134 | 231.049 | 249.996 | 246.897 | 243.683 | 242.508 | 251.814 | 214.563 | 206.537 | 176.579 | 198.345 | 183.916 | 162.15 | 145.662 | 127.586 | 168.179 | 205.407 | 259.352 | 260.53 | 270.447 | 256.872 | 212.093 | 200.157 | 167.01 | 149.588 | 169.036 | 157.792 | 132.48 | 127.072 | 129.892 | 117.944 | 104.881 | 98.154 | 100.844 | 113.043 | 94.999 |
Kortlopende schulden
| 30.08 | 29.96 | 49.961 | 30.937 | 30.544 | 30.962 | 51.962 | 32.019 | 34.581 | 45.628 | 75.355 | 33.503 | 36.006 | 40.26 | 56.163 | 40.268 | 53.517 | 46.762 | 67.834 | 36.727 | 34.351 | 35.081 | 64.603 | 3.656 | 14.071 | 19.936 | 18.519 | 16.842 | 12.978 | 25.049 | 18.497 | 35.879 | 21.731 | 12.792 | 22.233 | 23.503 | 24.55 | 191.09 | 19.952 | 14.678 | 25.84 | 30.436 | 34.168 | 32.972 | 20.91 | 20.961 | 23.013 | 29.028 | 21.348 | 13.888 | 18.991 | 19.775 | 20.558 | 13.052 | 4.022 | 21.133 | 19.232 | 25.845 | 26.738 | 27.12 | 27.633 | 29.027 | 32.665 | 36.815 | 39.221 | 47.285 | 54.081 | 56.71 | 40.576 | 34.6 | 22.645 | 23.909 | 18.308 | 20.043 | 16.163 | 18.529 | 13.58 | 12.124 | 14.1 | 15.201 | 19.602 | 19.861 | 11.876 | 16.571 |
Belastingschulden
| 0 | 0 | 16.716 | 0 | 0 | 0 | 23.473 | 0 | 0 | 0 | 17.687 | 0 | 0 | 0 | 26.122 | 0 | 0 | 0 | 20.685 | 0 | 0 | 0 | 31.649 | 0 | 0 | 0 | 40.651 | 0 | 0 | 0 | 25.088 | 0 | 0 | 0 | 21.647 | 0 | 0 | 0 | 26.378 | 0 | 0 | 0 | 39.905 | 0 | 0 | 0 | 29.711 | 0 | 0 | 0 | 27.945 | 0 | 0 | 0 | 27.528 | 0 | 0 | 0 | 0 | 0 | 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 | 27.649 | 0 | 0 | 0 | 34.594 | 0 | 0 | 0 | 27.87 | 0 | 0 | 0 | 15.992 | 0 | 0 | 0 | 17.342 | 0 | 0 | 0 | 15.162 | 0 | 0 | 0 | 9.387 | 0 | 0 | 0 | 10.661 | 0 | 0 | 0 | 9.84 | 0 | 0 | 0 | 12.188 | 0 | 0 | 0 | 10.839 | 0 | 0 | 0 | 7.789 | 0 | 0 | 0 | 12.057 | 0 | 0 | 0 | 7.107 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 328.687 | 301.104 | 260.075 | 289.892 | 311.918 | 261.353 | 229.65 | 292.687 | 292.969 | 266.463 | 224.122 | 270.973 | 273.852 | 271.106 | 254.835 | 296.345 | 260.67 | 253.564 | 212.585 | 278.467 | 254.362 | 260.999 | 209.07 | 266 | 189.834 | 194.177 | 163.991 | 206.032 | 203.583 | 218.435 | 190.692 | 224.009 | 224.908 | 197.454 | 169.009 | 200.787 | 216.869 | 196.394 | 156.279 | 202.324 | 203.277 | 272.033 | 237.007 | 212.818 | 208.403 | 181.471 | 157.687 | 188.29 | 184.838 | 181.862 | 151.312 | 200.823 | 202.595 | 202.923 | 173.101 | 192.339 | 198.649 | 178.544 | 191.375 | 189.005 | 187.097 | 179.416 | 188.186 | 212.073 | 205.633 | 233.544 | 207.105 | 219.943 | 200.322 | 186.29 | 175.239 | 185.518 | 176.37 | 173.714 | 162.306 | 156.638 | 157.341 | 160.238 | 153.396 | 154.01 | 150.408 | 164.632 | 164.057 | 136.227 |
Totaal kortlopende verplichtingen
| 692.438 | 685.793 | 723.857 | 662.895 | 665.267 | 635.651 | 718.32 | 669.961 | 672.491 | 655.431 | 738.13 | 622.061 | 604.833 | 604.743 | 676.988 | 605.632 | 566.854 | 543.281 | 600.319 | 594.015 | 565.639 | 598.888 | 612.933 | 550.614 | 453.839 | 454.034 | 491.53 | 450.168 | 451.8 | 467.064 | 467.431 | 462.773 | 456.77 | 431.496 | 451.171 | 438.563 | 460.784 | 620.509 | 433.371 | 453.153 | 489.512 | 563.947 | 581.403 | 488.051 | 462.815 | 443.652 | 467.559 | 445.691 | 438.32 | 426.799 | 460.301 | 467.495 | 466.836 | 458.483 | 463.572 | 428.035 | 424.418 | 380.968 | 419.513 | 400.041 | 376.88 | 354.105 | 348.437 | 417.067 | 450.261 | 540.181 | 521.716 | 547.1 | 497.77 | 432.983 | 398.041 | 376.437 | 344.266 | 362.793 | 336.261 | 307.647 | 297.993 | 302.254 | 285.44 | 274.092 | 268.164 | 285.337 | 288.976 | 247.797 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,202.583 | 867.104 | 864.299 | 880.833 | 949.934 | 907.768 | 1,108.798 | 1,165.902 | 1,348.995 | 1,426.349 | 1,296.137 | 1,237.45 | 1,115.342 | 1,062.623 | 1,012.581 | 1,099.945 | 1,087.41 | 1,132.348 | 1,156.353 | 1,144.225 | 1,175.892 | 1,040 | 971.931 | 1,087.341 | 599.662 | 589.348 | 579.59 | 689.021 | 728.607 | 634.206 | 587.801 | 600.562 | 599.415 | 607.818 | 606.575 | 626.669 | 643.125 | 450 | 493.261 | 498.861 | 436.856 | 336.097 | 288.132 | 281.033 | 159.134 | 157.277 | 155.679 | 209.793 | 227.644 | 258.637 | 237.11 | 252.677 | 270.276 | 250.371 | 249.378 | 310.549 | 314.837 | 319.077 | 323.748 | 334.621 | 340.005 | 344.951 | 342.991 | 399.577 | 406.819 | 410.942 | 372.673 | 375.162 | 376.341 | 377.747 | 379.666 | 382.115 | 386.064 | 386.789 | 386.327 | 387.578 | 389.274 | 389.758 | 361.357 | 362.588 | 362.616 | 497.953 | 499.427 | 235.591 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -0 | 0.959 | 0 | 0 | 0 | 1.437 | 0 | 0 | 0 | 1.387 | 0 | 0 | 0 | 2.072 | 0 | 0 | 0 | 8.356 | 0 | 0 | 0 | 6.36 | 0 | 0 | 0 | 7.094 | 0 | 0 | 0 | 4.929 | 0 | 0 | 0 | 6.007 | 0 | 0 | 0 | 6.564 | 0 | 0 | 0 | 7.012 | 0 | 0 | 0 | 6.285 | 0 | 0 | 0 | 6.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 33.602 | 33.883 | 60.065 | 60.547 | 60.767 | 61.118 | 74.526 | 76.748 | 77.528 | 78.228 | 76.756 | 77.068 | 77.384 | 76.412 | 80.42 | 79.491 | 78.64 | 78.363 | 75.231 | 76.649 | 81.857 | 82.112 | 92.971 | 34.427 | 35.193 | 33.607 | 39.67 | 47.274 | 45.736 | 45.923 | 45.243 | 47.369 | 46.386 | 46.008 | 70.428 | 70.261 | 97.591 | 99.398 | 91.652 | 95.613 | 97.638 | 101.149 | 99.925 | 89.22 | 87.77 | 88.036 | 84.051 | 83.682 | 82.887 | 84.479 | 78.411 | 77.809 | 79.611 | 79.589 | 69.543 | 70.079 | 68.449 | 70.023 | 64.7 | 64.896 | 64.853 | 48.963 | 42.319 | 45.884 | 47.593 | 44.161 | 43.36 | 44.354 | 44.347 | 43.69 | 58.183 | 57.2 | 57.99 | 55.357 | 68.951 | 67.938 | 67.212 | 69.495 | 62.748 | 61.045 | 61.578 | 60.952 | 69.664 |
Overige niet-vlottende verplichtingen
| 214.415 | 159.559 | 85.936 | 168.818 | 153.864 | 193.612 | 119.19 | 126.132 | 111.511 | 123.833 | 124.279 | 147.122 | 146.354 | 160.269 | 143.983 | 157.817 | 164.387 | 165.296 | 146.165 | 158.285 | 153.642 | 165.1 | 138.6 | 172.735 | 187.851 | 188.29 | 172.309 | 177.169 | 90.084 | 88.054 | 78.576 | 77.952 | 82.089 | 129.021 | 80.295 | 151.509 | 153.368 | 178.631 | 99.924 | 76.53 | 78.177 | 171.086 | 74.213 | 83.572 | 167.44 | 178.444 | 83.93 | 169.593 | 174.947 | 175.072 | 176.947 | 57.253 | 129.82 | 136.892 | 136.444 | 124.013 | 129.143 | 120.742 | 124.525 | 132.121 | 131.147 | 128.741 | 93.398 | 111.136 | 108.176 | 110.533 | 124.858 | 70.21 | 50.274 | 47.213 | 42.718 | 100.152 | 98.793 | 100.812 | 40.815 | 40.36 | 110.1 | 110.562 | 110.314 | 118.048 | 57.638 | 60.758 | 62.411 | 57.009 |
Totaal niet-vlottende verplichtingen
| 1,416.998 | 1,060.265 | 985.077 | 1,109.716 | 1,164.345 | 1,162.147 | 1,294.473 | 1,366.56 | 1,537.254 | 1,627.71 | 1,505.241 | 1,461.328 | 1,338.764 | 1,300.276 | 1,242.233 | 1,338.182 | 1,331.288 | 1,376.284 | 1,397.317 | 1,377.741 | 1,406.183 | 1,286.957 | 1,219.243 | 1,353.047 | 821.94 | 812.831 | 794.284 | 905.86 | 865.965 | 767.996 | 717.229 | 723.757 | 728.873 | 736.839 | 738.885 | 778.178 | 796.493 | 628.631 | 676.95 | 667.043 | 610.646 | 507.183 | 470.506 | 464.53 | 326.574 | 335.721 | 333.93 | 379.386 | 402.591 | 433.709 | 414.057 | 388.341 | 400.096 | 387.263 | 385.822 | 434.562 | 443.98 | 439.819 | 448.273 | 466.742 | 471.152 | 473.692 | 500.817 | 510.713 | 514.995 | 521.475 | 497.531 | 488.732 | 470.969 | 469.307 | 466.074 | 482.267 | 484.857 | 487.601 | 482.499 | 496.889 | 499.374 | 500.32 | 471.671 | 480.636 | 481.299 | 620.289 | 622.79 | 362.264 |
Totaal passiva
| 2,109.436 | 1,746.058 | 1,708.934 | 1,772.611 | 1,829.612 | 1,797.798 | 2,012.793 | 2,036.521 | 2,209.745 | 2,283.141 | 2,243.371 | 2,083.389 | 1,943.597 | 1,905.019 | 1,919.221 | 1,943.814 | 1,898.142 | 1,919.565 | 1,997.636 | 1,971.756 | 1,971.822 | 1,885.845 | 1,832.176 | 1,903.661 | 1,275.779 | 1,266.865 | 1,285.814 | 1,356.028 | 1,317.765 | 1,235.06 | 1,184.66 | 1,186.53 | 1,185.643 | 1,168.335 | 1,190.056 | 1,216.741 | 1,257.277 | 1,249.14 | 1,110.321 | 1,120.196 | 1,100.158 | 1,071.13 | 1,051.909 | 952.581 | 789.389 | 779.373 | 801.489 | 825.077 | 840.911 | 860.508 | 874.358 | 855.836 | 866.932 | 845.746 | 849.394 | 862.597 | 868.398 | 820.787 | 867.786 | 866.783 | 848.032 | 827.797 | 849.254 | 927.78 | 965.256 | 1,061.656 | 1,019.247 | 1,035.832 | 968.739 | 902.29 | 864.115 | 858.704 | 829.123 | 850.394 | 818.76 | 804.536 | 797.367 | 802.574 | 757.111 | 754.728 | 749.463 | 905.626 | 911.766 | 610.061 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 203.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 0.007 |
Gewone aandelen
| 0.567 | 0.565 | 0.564 | 0.563 | 0.563 | 0.565 | 0.56 | 0.56 | 0.559 | 0.558 | 0.557 | 0.557 | 0.557 | 0.556 | 0.555 | 0.554 | 0.554 | 0.553 | 0.551 | 0.551 | 0.551 | 0.551 | 0.548 | 0.548 | 0.548 | 0.548 | 0.546 | 0.546 | 0.546 | 0.546 | 0.544 | 0.544 | 0.543 | 0.543 | 0.541 | 0.541 | 0.545 | 0.545 | 0.537 | 0.536 | 0.536 | 0.532 | 0.532 | 0.532 | 0.532 | 0.532 | 0.529 | 0.529 | 0.529 | 0.524 | 0.522 | 0.521 | 0.521 | 0.52 | 0.518 | 0.517 | 0.509 | 0.508 | 0.504 | 0.501 | 0.5 | 0.499 | 0.498 | 0.498 | 0.498 | 0.497 | 0.491 | 0.487 | 0.474 | 0.472 | 0.471 | 0.469 | 0.468 | 0.467 | 0.466 | 0.465 | 0.462 | 0.462 | 0.462 | 0.46 | 0.459 | 0.11 | 0.11 | 0.11 |
Ingehouden winsten
| 2,297.431 | 2,224.72 | 2,163.88 | 2,112.259 | 2,045.416 | 1,989.588 | 1,930.148 | 1,871.519 | 1,834.442 | 1,807.282 | 1,783.586 | 1,762.841 | 1,734.057 | 1,706.072 | 1,669.751 | 1,643.583 | 1,612.64 | 1,584.563 | 1,556.98 | 1,566.115 | 1,546.419 | 1,491.329 | 1,450.325 | 1,439.447 | 1,398.758 | 1,358.897 | 1,320.549 | 1,274.038 | 1,307.424 | 1,271.743 | 1,231.444 | 1,205.458 | 1,172.283 | 1,134.434 | 1,097.642 | 1,100.396 | 1,069.87 | 1,037.797 | 997.376 | 978.545 | 937.353 | 889.192 | 848.414 | 842.342 | 797.331 | 762.08 | 727.347 | 689.617 | 650.433 | 606.643 | 560.839 | 515.48 | 478.621 | 450.332 | 416.836 | 386.745 | 352.986 | 326.437 | 303.41 | 285.581 | 262.422 | 249.517 | 243.763 | 240.454 | 209.863 | 184.669 | 159.176 | 139.672 | 123.632 | 106.873 | 99.48 | 88.861 | 77.882 | 66.429 | 54.27 | 42.59 | 34.823 | 32.303 | 23.544 | 13.391 | 6.573 | 0.188 | -8.839 | -8.675 |
Overige gereserveerde algehele resultaten
| -193.443 | -214.373 | -204.851 | -182.05 | -208.607 | -179.476 | -183.474 | -186.068 | -257.414 | -203.65 | -143.495 | -140.987 | -122.147 | -96.474 | -115.883 | -94.03 | -149.769 | -184.233 | -215.006 | -151.233 | -176.147 | -147.902 | -142.682 | -142.807 | -131.882 | -112.076 | -41.717 | -65.017 | -78.726 | -110.799 | -152.824 | -170.707 | -116.346 | -119.483 | -97.349 | -128.79 | -120.563 | -89.023 | -108.975 | -29.281 | 18.392 | 68.131 | 67.845 | 76.326 | 66.94 | 38.235 | 40.655 | 74.199 | 61.008 | 37.511 | 74.093 | 52.442 | 67.084 | 132.876 | 115.18 | 76.397 | 85.331 | 30.667 | 67.204 | 91.11 | 91.496 | 75.031 | 34.055 | 57.294 | 136.177 | 166.991 | 162.913 | 117.231 | 136.533 | 116.158 | 103.034 | 94.193 | 75.881 | 73.394 | 55.189 | 51.54 | 61.212 | 52.379 | 83.415 | 99.603 | 63.191 | 60.385 | 59.258 | 27.172 |
Overige totale aandeelhoudersvermogen
| -266.488 | -203.128 | -205.948 | -204.238 | -177.386 | -130.91 | -146.955 | -158.252 | -166.647 | -169.112 | -151.275 | -118.291 | -42.448 | -46.551 | -14.668 | -22.55 | -32.034 | -39.255 | -42 | -49.338 | -55.348 | -51.052 | -25.904 | 11.914 | -69.519 | -76.031 | -83.703 | -88.743 | -94.197 | 1.304 | 24.292 | 19.265 | 14.405 | 9.65 | 12.297 | 64.993 | 59.461 | 142.866 | 151.292 | 175.804 | 226.105 | 286.867 | 339.224 | 357.288 | 371.534 | 378.559 | 400.87 | 399.539 | 418.427 | 401.4 | 396.741 | 493.278 | 391.148 | 436.918 | 441.797 | 439.626 | 420.587 | 417.488 | 408.779 | 406.613 | 403.381 | 398.897 | 394.492 | 363.505 | 382.034 | 379.527 | 368.963 | -139,168.909 | 344.263 | 341.417 | 442.148 | 337.786 | 336.443 | 334.476 | 335.263 | 334.365 | 331.104 | 330.688 | 330.229 | 327.916 | -62,799.943 | -60,135.656 | 188.766 | 447.133 |
Totaal eigen vermogen van aandeelhouders
| 1,838.067 | 1,807.784 | 1,753.645 | 1,726.534 | 1,659.986 | 1,679.767 | 1,600.279 | 1,527.759 | 1,410.94 | 1,435.078 | 1,489.373 | 1,504.12 | 1,570.019 | 1,563.603 | 1,539.755 | 1,527.557 | 1,431.391 | 1,361.628 | 1,300.525 | 1,366.095 | 1,315.475 | 1,292.926 | 1,282.287 | 1,309.102 | 1,197.905 | 1,171.338 | 1,195.675 | 1,120.824 | 1,135.047 | 1,162.794 | 1,103.456 | 1,054.56 | 1,070.885 | 1,025.144 | 1,013.131 | 1,037.14 | 1,009.313 | 1,092.185 | 1,040.23 | 1,125.604 | 1,182.386 | 1,244.722 | 1,256.015 | 1,276.488 | 1,236.337 | 1,179.406 | 1,169.401 | 1,163.884 | 1,130.397 | 1,046.078 | 1,032.195 | 963.077 | 937.374 | 1,020.646 | 974.331 | 903.285 | 859.413 | 775.1 | 779.897 | 783.805 | 757.799 | 723.944 | 644.388 | 661.751 | 728.572 | 731.684 | 691.543 | 620.809 | 604.902 | 564.92 | 542.099 | 521.309 | 490.674 | 474.766 | 445.188 | 428.96 | 427.601 | 415.832 | 437.65 | 441.37 | 398.089 | 249.649 | 239.302 | 465.747 |
Totaal eigen vermogen
| 1,841.596 | 1,811.189 | 1,757.072 | 1,730.027 | 1,663.381 | 1,683.179 | 1,603.881 | 1,531.346 | 1,414.418 | 1,438.77 | 1,493.275 | 1,508.014 | 1,573.857 | 1,567.426 | 1,543.576 | 1,531.414 | 1,435.08 | 1,365.173 | 1,304.062 | 1,369.675 | 1,318.991 | 1,296.573 | 1,286.017 | 1,314.28 | 1,202.802 | 1,176.435 | 1,201.111 | 1,125.974 | 1,140.041 | 1,167.794 | 1,108.369 | 1,059.483 | 1,079.195 | 1,036.236 | 1,024.432 | 1,047.237 | 1,020.233 | 1,104.153 | 1,052.726 | 1,138.803 | 1,195.871 | 1,258.435 | 1,269.949 | 1,289.761 | 1,251.684 | 1,195.152 | 1,186.378 | 1,181.743 | 1,144.479 | 1,063.585 | 1,044.921 | 976.047 | 942.441 | 1,025.678 | 978.993 | 907.842 | 863.827 | 779.505 | 784.224 | 788.11 | 762.055 | 728.19 | 644.388 | 661.751 | 728.572 | 731.684 | 691.543 | 620.809 | 604.902 | 564.92 | 544.898 | 521.309 | 490.674 | 474.766 | 445.188 | 428.96 | 427.601 | 415.832 | 437.65 | 441.37 | 398.089 | 249.649 | 239.302 | 465.747 |
Totaal passiva en aandeelhoudersvermogen
| 3,951.032 | 3,557.247 | 3,466.006 | 3,502.638 | 3,492.993 | 3,480.977 | 3,616.674 | 3,567.867 | 3,624.163 | 3,721.911 | 3,736.646 | 3,591.403 | 3,517.454 | 3,472.445 | 3,462.797 | 3,475.228 | 3,333.222 | 3,284.738 | 3,301.698 | 3,341.431 | 3,290.813 | 3,182.418 | 3,118.193 | 3,217.941 | 2,478.581 | 2,443.3 | 2,486.925 | 2,482.002 | 2,457.806 | 2,402.854 | 2,293.029 | 2,246.013 | 2,264.838 | 2,204.571 | 2,214.488 | 2,263.978 | 2,277.51 | 2,353.293 | 2,163.047 | 2,258.999 | 2,296.029 | 2,329.565 | 2,321.858 | 2,242.342 | 2,041.073 | 1,974.525 | 1,987.867 | 2,006.82 | 1,985.39 | 1,924.093 | 1,919.279 | 1,831.883 | 1,809.373 | 1,871.424 | 1,828.387 | 1,770.439 | 1,732.225 | 1,600.292 | 1,652.01 | 1,654.893 | 1,610.087 | 1,555.987 | 1,493.642 | 1,589.531 | 1,693.828 | 1,793.34 | 1,710.79 | 1,656.641 | 1,573.641 | 1,467.21 | 1,409.013 | 1,380.013 | 1,319.797 | 1,325.16 | 1,263.948 | 1,233.496 | 1,224.968 | 1,218.406 | 1,194.761 | 1,196.098 | 1,147.552 | 1,155.275 | 1,151.068 | 1,075.808 |