Earthstone Energy, Inc.
NYSE:ESTE
21.17 (USD) • At close October 31, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 16.592 | 49.5 | -6.393 | -6.409 | -4.205 | -2.586 | 0.482 | 4.013 | 0.441 | 0.478 | 1.447 | 1.494 | 5.311 | 1.81 | 5.101 | 13.822 | 9.816 | 5.785 | 0.426 | 0.376 | 13.429 | 4.196 | 11.058 | 22.955 | 11.047 | 16.671 | 10.006 | 10.2 | 23.809 | 18.87 | 5.684 | 23.264 | 41.327 | 44.87 | 59.69 | 100.447 | 2.687 | 2.119 | 2.671 | 2.073 | 2.744 | 2.202 | 2.18 | 2.157 | 2.576 | 4.586 | 6.778 | 2.292 | 3.137 | 3.549 | 4.051 | 4.047 | 4.799 | 4.972 | 4.905 | 5.052 | 5.307 | 4.054 | 4.088 | 6.313 | 5.754 | 4.593 | 5.571 | 4.882 | 3.641 | 3.055 | 2.523 | 1.778 | 1.284 | 0.441 | 0.078 | 0.192 | 1.572 | 1.404 | 0.892 | 0.098 | 0.607 | 0.463 | 0.424 | 0.516 | 0.759 | 0.266 | 0.434 | 0.41 | 0.376 | 0.704 | 0.296 | 0.514 | 0.48 | 0.877 | 0.72 | 0.582 | 0.277 | 0.268 | 0.265 | 0.2 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.3 | 0.3 | 0.1 | 0.2 | 0.4 | 0.5 | 0.4 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.3 | 0.4 | 0.5 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.592 | 49.5 | -6.393 | -6.409 | -4.205 | -2.586 | 0.482 | 4.013 | 0.441 | 0.478 | 1.447 | 1.494 | 5.311 | 1.81 | 5.101 | 13.822 | 9.816 | 5.785 | 0.426 | 0.376 | 13.429 | 4.196 | 11.058 | 22.955 | 11.047 | 16.671 | 10.006 | 10.2 | 23.809 | 18.87 | 5.684 | 23.264 | 41.327 | 44.87 | 59.69 | 100.447 | 2.687 | 2.119 | 2.671 | 2.073 | 2.744 | 2.202 | 2.18 | 2.157 | 2.576 | 4.586 | 6.778 | 2.292 | 3.137 | 3.549 | 4.051 | 4.047 | 4.799 | 4.972 | 4.905 | 5.052 | 5.307 | 4.054 | 4.088 | 6.313 | 5.754 | 4.593 | 5.571 | 4.882 | 3.641 | 3.055 | 2.523 | 1.778 | 1.284 | 0.441 | 0.078 | 0.192 | 1.572 | 1.404 | 0.892 | 0.098 | 0.607 | 0.463 | 0.424 | 0.516 | 0.759 | 0.266 | 0.434 | 0.41 | 0.376 | 0.704 | 0.296 | 0.514 | 0.48 | 0.877 | 0.72 | 0.582 | 0.277 | 0.268 | 0.265 | 0.2 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.3 | 0.3 | 0.1 | 0.2 | 0.4 | 0.5 | 0.4 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.3 | 0.4 | 0.5 |
Nettovorderingen
| 209.927 | 135.632 | 161.151 | 196.08 | 217.269 | 252.453 | 110.162 | 53.505 | 48.134 | 39.906 | 39.631 | 24.221 | 23.645 | 20.687 | 21.939 | 35.719 | 22.991 | 22.334 | 39.173 | 17.849 | 20.647 | 18.575 | 36.973 | 22.756 | 19.464 | 25.759 | 10.825 | 16.696 | 11.313 | 15.88 | 15.195 | 18.453 | 22.198 | 18.913 | 15.679 | 0 | 4.379 | 4.553 | 4.653 | 3.354 | 3.711 | 2.964 | 3.383 | 3.183 | 2.646 | 2.038 | 2.479 | 2.941 | 1.802 | 2.139 | 2.003 | 1.393 | 1.41 | 1.241 | 1.422 | 1.437 | 1.466 | 2.311 | 1.841 | 1.461 | 2.311 | 2.352 | 1.346 | 1.556 | 1.423 | 1.099 | 1.261 | 1.287 | 1.192 | 1.387 | 1.315 | 1.25 | 1.338 | 1.4 | 1.007 | 0.731 | 0.683 | 0.665 | 0.626 | 0.535 | 0.458 | 0.542 | 0.46 | 0.479 | 0.568 | 0.588 | 0.697 | 0.533 | 0.681 | 0.665 | 0.543 | 0.493 | 0.539 | 0.517 | 0.541 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.6 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
Voorraad
| 1.542 | -135.632 | 20.837 | 37.74 | 4.205 | -249.867 | -110.162 | -29.342 | -48.134 | -39.906 | -39.631 | -24.221 | -23.645 | -20.687 | -21.939 | -35.719 | -22.991 | -22.334 | -39.173 | -17.849 | -20.647 | -18.575 | -36.973 | 1.178 | 1.299 | 1.366 | -10.825 | -16.696 | 2.376 | 0.718 | 0.721 | 0.498 | 1.058 | 1.176 | 1.209 | 0 | 0.253 | 0.31 | 0.31 | 0.371 | 0.371 | 0.371 | 0.371 | 0.323 | 0.323 | 0.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| 40.323 | 162.396 | 24.658 | 18.854 | 34.039 | 269.426 | 116.451 | 33.239 | 49.716 | 42.087 | 43.031 | 33.239 | 50.302 | 54.345 | 95.553 | 46.446 | 45.658 | 37.604 | 49.457 | 63.18 | 22.087 | 20.634 | 38.568 | 0.184 | 0.147 | 1.87 | 11.484 | 17.142 | 0.185 | 0.019 | 2.46 | 3.694 | 3.626 | 0.6 | 2.749 | 0 | 0.049 | 0.073 | 0.04 | 0.035 | 0.107 | 0.06 | 0.033 | 0.033 | 0.056 | 0.068 | 0.749 | 0.499 | 0.541 | 1.073 | 0.539 | 0.604 | 0.597 | 0.593 | 0.732 | 0.59 | 0.39 | 0.508 | 0.508 | 0.269 | 0.286 | 0.317 | 0.28 | 0.193 | 0.268 | 0.247 | 0.262 | 0.216 | 0.632 | 0.247 | 0.297 | 0.38 | 0.21 | 0.184 | 0.179 | 0.811 | 0.213 | 0.183 | 0.173 | 0.159 | 0.139 | 0.181 | 0.181 | 0.186 | 0.176 | 0.174 | 0.172 | 0.056 | 0.058 | 0.076 | 0.076 | 0.106 | 0.094 | 0.131 | 0.132 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 268.384 | 211.896 | 200.253 | 246.265 | 251.308 | 269.426 | 116.933 | 61.415 | 50.157 | 42.565 | 44.478 | 34.733 | 55.613 | 56.155 | 100.654 | 60.268 | 55.474 | 43.389 | 49.883 | 63.556 | 35.516 | 24.83 | 49.626 | 47.073 | 31.957 | 45.666 | 21.49 | 27.342 | 37.683 | 35.487 | 24.06 | 45.909 | 68.209 | 65.559 | 79.327 | 129.027 | 8.24 | 7.559 | 8.367 | 6.634 | 7.171 | 5.946 | 6.377 | 6.125 | 6.215 | 7.8 | 10.006 | 5.732 | 5.48 | 6.761 | 6.593 | 6.044 | 6.806 | 6.806 | 7.059 | 7.079 | 7.163 | 6.873 | 6.437 | 8.043 | 8.351 | 7.262 | 7.197 | 6.631 | 5.332 | 4.401 | 4.046 | 3.281 | 3.108 | 2.075 | 1.69 | 1.822 | 3.12 | 2.988 | 2.078 | 1.64 | 1.503 | 1.311 | 1.223 | 1.21 | 1.356 | 0.989 | 1.075 | 1.075 | 1.12 | 1.466 | 1.165 | 1.103 | 1.219 | 1.618 | 1.339 | 1.181 | 0.91 | 0.916 | 0.938 | 0.7 | 0.6 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.7 | 0.8 | 0.7 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | 0.9 | 1 | 1.2 | 0.9 | 0.8 | 0.8 | 0.6 | 0.7 | 0.8 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4,858.751 | 3,813.899 | 3,765.742 | 3,666.739 | 3,619.247 | 2,964.587 | 2,139.639 | 1,460.93 | 1,364.669 | 1,223.548 | 1,180.916 | 968.813 | 970.331 | 999.765 | 1,019.608 | 1,045.313 | 1,014.779 | 947.79 | 930.987 | 900.371 | 844.013 | 822.053 | 780.927 | 768.517 | 774.317 | 759.596 | 264.83 | 270.881 | 274.132 | 270.739 | 197.123 | 200.267 | 342.158 | 329.973 | 311.368 | 298.087 | 38.922 | 38.709 | 37.053 | 37.656 | 36.441 | 32.302 | 28.192 | 24.541 | 21.874 | 18.682 | 16.2 | 18.853 | 17.225 | 15.209 | 14.249 | 14.269 | 12.92 | 13.074 | 12.339 | 12.208 | 11.213 | 10.949 | 11.325 | 11.374 | 14.083 | 14.02 | 13.493 | 12.559 | 11.067 | 10.909 | 11.337 | 10.778 | 10.298 | 10.383 | 9.942 | 8.49 | 6.803 | 6.33 | 6.122 | 5.399 | 5.056 | 4.78 | 4.313 | 4.466 | 4.329 | 4.198 | 2.2 | 2.067 | 1.881 | 1.826 | 1.718 | 1.674 | 1.637 | 1.387 | 1.25 | 1.216 | 1.232 | 1.312 | 1.281 | 1.2 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 1.4 | 1.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.5 | 2.6 | 2.7 | 2.1 | 2.1 | 2.4 | 2.4 | 2.3 | 2.4 | 2.5 | 2.5 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 3.2 | 3.2 | 3.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 20.549 | 20.568 | 17.532 | 17.532 | 22.992 | 22.992 | 22.992 | 22.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 17.62 | 20.549 | 20.568 | 17.532 | 17.532 | 22.992 | 22.992 | 22.992 | 22.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.42 | 94.646 | 17.48 | 24.397 | 21.742 | 56.946 | 64.699 | 34.022 | 10.147 | 11.548 | 3.559 | 1.711 | 6.058 | 13.054 | 22.259 | 2.342 | 10.778 | 8.549 | 7.839 | 22.761 | 1.252 | 1.277 | 1.243 | 1.207 | 1.078 | 1.229 | 0.554 | 0.669 | 1.112 | 1.183 | 1.199 | 1.236 | 1.471 | 1.252 | 1.272 | -321.079 | 0 | 0 | 0.201 | 0 | 0 | 0 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0.375 | 0.359 | 0.069 | 0.215 | 0.206 | 0.211 | 0.218 | 0.233 | 0.246 | 0.243 | 0.215 | 0.207 | 0.199 | 0.21 | 0.214 | 0.164 | 0.14 | 0.135 | 0.138 | 0.14 | 0.13 | 0.128 | 0.128 | 0.148 | 0.152 | 0.15 | 0.155 | 0.156 | 0.159 | 0.165 | 0.163 | 0.1 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 4,878.171 | 3,908.545 | 3,783.222 | 3,691.136 | 3,640.989 | 3,021.533 | 2,204.338 | 1,494.952 | 1,374.816 | 1,235.096 | 1,184.475 | 970.524 | 976.389 | 1,012.819 | 1,041.867 | 1,065.275 | 1,043.177 | 973.959 | 956.446 | 940.752 | 862.885 | 840.95 | 799.79 | 787.344 | 793.015 | 778.445 | 283.004 | 289.17 | 295.793 | 292.49 | 215.854 | 219.035 | 366.621 | 354.217 | 335.632 | 321.079 | 38.922 | 38.709 | 37.254 | 37.656 | 36.441 | 32.302 | 28.303 | 24.541 | 21.874 | 18.682 | 16.2 | 18.853 | 17.225 | 15.209 | 14.249 | 14.269 | 12.92 | 13.074 | 12.339 | 12.208 | 11.213 | 11.41 | 11.325 | 11.374 | 14.083 | 14.02 | 13.493 | 12.559 | 11.442 | 11.268 | 11.406 | 10.993 | 10.504 | 10.594 | 10.16 | 8.723 | 7.049 | 6.573 | 6.337 | 5.606 | 5.255 | 4.99 | 4.527 | 4.63 | 4.469 | 4.333 | 2.338 | 2.207 | 2.011 | 1.954 | 1.846 | 1.822 | 1.789 | 1.537 | 1.405 | 1.372 | 1.391 | 1.477 | 1.444 | 1.3 | 1.2 | 1.4 | 1.3 | 1.2 | 1.3 | 1.5 | 1.5 | 2.5 | 2.5 | 2.5 | 2.5 | 2.6 | 2.6 | 2.6 | 2.7 | 2.6 | 2.6 | 2.7 | 2.8 | 2 | 2.1 | 2.4 | 2.4 | 2.3 | 2.5 | 2.6 | 2.6 | 2.6 | 2.6 | 2.7 | 2.7 | 2.7 | 3.2 | 3.2 | 3.2 |
Totaal activa
| 5,146.555 | 4,120.441 | 3,983.475 | 3,937.401 | 3,892.297 | 3,290.959 | 2,321.271 | 1,556.367 | 1,424.973 | 1,277.661 | 1,228.953 | 1,005.257 | 1,032.002 | 1,068.974 | 1,142.521 | 1,125.543 | 1,098.651 | 1,017.348 | 1,006.329 | 1,004.308 | 898.401 | 865.78 | 849.416 | 834.417 | 824.972 | 824.111 | 304.494 | 316.512 | 333.476 | 327.977 | 239.914 | 264.944 | 434.83 | 419.776 | 414.959 | 451.388 | 47.162 | 46.268 | 45.621 | 44.29 | 43.612 | 38.248 | 34.68 | 30.666 | 28.089 | 26.482 | 26.206 | 24.585 | 22.705 | 21.97 | 20.842 | 20.313 | 19.726 | 19.88 | 19.398 | 19.287 | 18.376 | 18.283 | 17.762 | 19.417 | 22.434 | 21.282 | 20.69 | 19.19 | 16.774 | 15.669 | 15.452 | 14.274 | 13.612 | 12.669 | 11.85 | 10.545 | 10.169 | 9.561 | 8.415 | 7.246 | 6.758 | 6.301 | 5.75 | 5.84 | 5.825 | 5.322 | 3.413 | 3.282 | 3.131 | 3.42 | 3.011 | 2.925 | 3.008 | 3.155 | 2.744 | 2.553 | 2.301 | 2.393 | 2.382 | 2 | 1.8 | 1.8 | 1.7 | 1.7 | 1.8 | 2 | 2 | 3.1 | 3.1 | 3 | 3.2 | 3.4 | 3.3 | 3.2 | 3.4 | 3.2 | 3.2 | 3.3 | 3.5 | 2.7 | 2.7 | 3 | 3.1 | 3 | 3.3 | 3.3 | 3.5 | 3.6 | 3.8 | 3.6 | 3.5 | 3.5 | 3.8 | 3.9 | 4 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 61.995 | 46.182 | 40.148 | 91.815 | 75.162 | 80.386 | 69.749 | 31.397 | 33.602 | 25.555 | 16.891 | 6.232 | 6.91 | 8.525 | 24.01 | 25.284 | 37.405 | 21.497 | 28.964 | 26.452 | 22.234 | 12.307 | 4.261 | 33.472 | 19.343 | 23.837 | 6.131 | 11.927 | 12.529 | 10.493 | 11.381 | 11.58 | 23.662 | 21.806 | 13.033 | 28.753 | 1.278 | 0.341 | 0.43 | 0.34 | 1.616 | 2.099 | 1.631 | 1.28 | 0.383 | 0.679 | 0.824 | 0.409 | 0.188 | 0.378 | 0.496 | 0.333 | 0.237 | 0.33 | 0.161 | 0.381 | 0.352 | 0.377 | 0.064 | 0.455 | 0.291 | 0.78 | 1.443 | 0.24 | 0.36 | 0.362 | 0.744 | 0.373 | 0.375 | 0.304 | 0.389 | 0.488 | 0.731 | 0.833 | 0.406 | 0.383 | 0.246 | 0.346 | 0.256 | 0.387 | 0.412 | 0.264 | 0.289 | 0.279 | 0.295 | 0.502 | 0.347 | 0.35 | 0.295 | 0.289 | 0.226 | 0.17 | 0.248 | 0.461 | 0.484 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0.3 | 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 |
Kortlopende schulden
| 2.282 | 18.331 | 1.77 | 1.644 | 1.653 | 0.85 | 0.747 | 0.681 | 0.732 | 0.786 | 0.831 | 0.842 | 0.864 | 0.882 | 0.912 | 0.776 | 0.842 | 0.825 | 1.012 | 48.537 | 43.962 | 18.478 | 9.489 | 14.408 | 1.704 | 1.665 | 1.634 | 1.604 | 1.591 | 1.554 | 10.057 | 6.104 | 5.142 | 10.081 | 6.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.194 | 0.033 | 0.24 | 0.24 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.6 | 0.7 | 0.7 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 30.255 | 18.873 | 11.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.361 | 0.343 | 0.306 | 0.399 | 0.404 | 0.427 | 0.313 | 0.379 | 0.371 | 0.417 | 0 | 0.364 | 0.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 437.708 | 260.741 | 0 | 0 | 0 | 222.645 | 161.955 | 68.288 | 51.302 | 46.163 | 44.778 | 44.443 | 0.093 | 0.093 | 2.69 | 11.505 | 20.894 | 9.647 | 1.293 | 3.174 | 2.771 | 18.746 | 19.418 | 4.587 | 5.048 | 4.007 | 4.997 | 4.542 | 6.481 | 0.655 | 4.213 | 15.447 | 21.6 | 13.81 | 16.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.058 | 57.486 | 343.038 | 282.825 | 313.345 | 128.608 | 153.132 | 50.249 | 69.534 | 58.785 | 28.221 | 3.977 | 42.25 | 29.61 | 67.272 | 62.593 | 55.867 | 46.75 | 47.425 | 3.702 | 26.162 | 33.549 | 31.901 | 16.392 | 27.658 | 25.433 | 13.546 | 20.756 | 18.528 | 18.524 | 4.213 | 15.447 | 21.6 | 13.825 | 16.963 | 59.699 | 5.22 | 5.67 | 5.243 | 6.839 | 6.249 | 5.129 | 3.971 | 3.199 | 4.008 | 2.732 | 2.61 | 1.827 | 1.864 | 1.504 | 1.167 | 1.34 | 1.217 | 1.788 | 1.836 | 1.688 | 1.226 | 1.421 | 1.328 | 1.827 | 2.599 | 1.982 | 2.586 | 2.919 | 1.574 | 1.241 | 1.245 | 1.648 | 1.394 | 1.545 | 1.084 | 1.202 | 1.348 | 1.281 | 1.098 | 0.855 | 0.999 | 0.829 | 0.71 | 0.811 | 0.899 | 0.683 | 0.498 | 0.593 | 0.435 | 0.629 | 0.472 | 0.435 | 0.481 | 0.68 | 0.462 | 0.411 | 0.295 | 0.231 | 0.246 | 0.1 | 0.2 | 0.2 | 0.4 | 0.4 | 0.7 | 0.7 | 0.4 | 0.5 | 0.6 | 0.4 | 0.6 | 0.8 | 0.7 | 0.6 | 0.8 | 0.8 | 0.9 | 0.9 | 1 | 0.4 | 0.4 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.4 | 0.4 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
Totaal kortlopende verplichtingen
| 576.043 | 382.74 | 384.956 | 376.284 | 390.16 | 432.489 | 385.583 | 150.615 | 155.17 | 131.289 | 90.721 | 55.494 | 50.117 | 39.11 | 94.884 | 100.158 | 115.008 | 78.719 | 78.694 | 81.865 | 95.129 | 83.08 | 65.069 | 68.859 | 53.753 | 54.942 | 26.308 | 38.829 | 39.129 | 31.226 | 29.864 | 48.578 | 72.004 | 59.522 | 53.524 | 88.452 | 6.498 | 6.011 | 5.673 | 7.179 | 7.865 | 7.228 | 5.602 | 4.479 | 4.391 | 3.411 | 3.434 | 2.236 | 2.052 | 1.882 | 1.663 | 1.673 | 1.454 | 2.118 | 1.997 | 2.069 | 1.578 | 1.798 | 1.392 | 2.282 | 2.89 | 2.762 | 4.029 | 3.159 | 1.934 | 1.603 | 1.989 | 2.021 | 1.769 | 1.849 | 1.473 | 1.69 | 2.079 | 2.114 | 1.504 | 1.238 | 1.245 | 1.175 | 0.966 | 1.198 | 1.311 | 0.947 | 0.787 | 0.872 | 0.73 | 1.131 | 0.819 | 0.785 | 0.777 | 0.97 | 0.689 | 0.775 | 0.576 | 0.932 | 0.97 | 1 | 0.9 | 0.9 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.5 | 0.6 | 0.4 | 0.6 | 0.8 | 0.7 | 0.6 | 0.8 | 0.8 | 0.9 | 0.9 | 1 | 0.4 | 0.4 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 1 | 1.3 | 1.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,726.89 | 1,026.23 | 996.478 | 1,058.644 | 1,177.101 | 934.489 | 625.954 | 321.276 | 279.647 | 242.87 | 225.098 | 116.845 | 132.016 | 170.795 | 154.395 | 172.624 | 127.833 | 110.554 | 121.46 | 78.828 | 35 | 22.5 | 30 | 25 | 71.4 | 71.84 | 12.272 | 12.693 | 13.104 | 13.505 | 11.191 | 11.191 | 11.191 | 11.191 | 11.191 | 11.191 | 7 | 8 | 9 | 8 | 8 | 5 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.221 | 0.161 | 0.221 | 0 | 0 | 0 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.7 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.5 | 0.4 | 0.5 | 0.6 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.9 | 1 | 1.4 | 1.5 | 1.5 |
Uitgestelde opbrengsten niet-vlottend
| 39.822 | 40.319 | 0 | 0 | 0 | 55.316 | 43.284 | 16.042 | 22.695 | 19.417 | 16.014 | 2.753 | 2.604 | 2.328 | 1.911 | 0 | 0 | 0 | 2.673 | 3.563 | 11.654 | 7.336 | 4.057 | 4.18 | 3.626 | 6.704 | 6.512 | 7.588 | 6.916 | 6.719 | 0 | 0 | 5.822 | 5.75 | 5.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 193.266 | 174.565 | 156.937 | 138.336 | 93.322 | 36.277 | 14.404 | 15.731 | 13.764 | 13.316 | 14.189 | 14.497 | 15.294 | 15.165 | 16.246 | 15.154 | 14.217 | 13.642 | 13.029 | 13.489 | 10.634 | 10.461 | 10.764 | 10.515 | 16.513 | 16.311 | 15.738 | 15.776 | 1.051 | 0.664 | 0 | 0 | 29.188 | 28.387 | 28.672 | 0 | 4.902 | 4.695 | 4.486 | 3.798 | 3.474 | 3.11 | 2.971 | 2.892 | 2.805 | 2.727 | 2.731 | 3.013 | 2.544 | 2.502 | 2.319 | 2.295 | 2.021 | 2.218 | 2.217 | 2.371 | 2.269 | 2.29 | 2.242 | 2.507 | 3.365 | 3.215 | 2.8 | 1.34 | 0.986 | 0.746 | 0.581 | 0.779 | 0.613 | 0.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 28.633 | 4.76 | 37.374 | 40.12 | 57.251 | 13.004 | 9.744 | 6.442 | 3.803 | 3.089 | 0.854 | 0.132 | 0.138 | 0.141 | 0.139 | 1.856 | 1.862 | 2.87 | 0.442 | 0.071 | 1.891 | 0.109 | 0.129 | 0.131 | 0.143 | 0.156 | 0.167 | 0.169 | 0.183 | 0.198 | 5.407 | 5.302 | 0.241 | 0.26 | 0.275 | -11.191 | 2.17 | 2.126 | 2.068 | 2.025 | 1.963 | 1.872 | 1.809 | 1.688 | 1.693 | 1.668 | 1.693 | 1.744 | 1.691 | 1.834 | 1.795 | 1.709 | 1.68 | 1.687 | 1.674 | 1.557 | 1.519 | 1.49 | 1.558 | 1.879 | 1.869 | 1.941 | 1.877 | 2.068 | 1.805 | 1.828 | 1.802 | 1.136 | 1.17 | 1.243 | 1.372 | 1.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 |
Totaal niet-vlottende verplichtingen
| 1,988.611 | 1,245.874 | 1,190.789 | 1,237.1 | 1,327.674 | 1,039.086 | 693.386 | 359.491 | 319.909 | 278.692 | 256.155 | 134.227 | 150.052 | 188.429 | 172.691 | 189.634 | 143.912 | 127.066 | 137.604 | 95.951 | 59.179 | 40.406 | 44.95 | 39.826 | 91.682 | 95.011 | 34.689 | 36.226 | 21.254 | 21.086 | 16.598 | 16.493 | 46.442 | 45.588 | 46.021 | 11.191 | 14.072 | 14.821 | 15.554 | 13.823 | 13.437 | 9.982 | 8.78 | 6.58 | 4.498 | 4.395 | 4.424 | 4.757 | 4.235 | 4.336 | 4.114 | 4.004 | 3.701 | 3.905 | 3.891 | 3.928 | 3.788 | 3.78 | 3.8 | 4.386 | 5.234 | 5.156 | 4.677 | 3.408 | 2.791 | 2.574 | 2.383 | 1.915 | 1.783 | 1.543 | 1.817 | 1.118 | 1.155 | 1.162 | 1.175 | 0.881 | 0.877 | 0.89 | 0.902 | 0.959 | 0.992 | 1.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.221 | 0.161 | 0.221 | 0 | -0.1 | 0.1 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.7 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 0.7 | 0.7 | 0.5 | 0.4 | 0.6 | 0.6 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 1 | 1 | 1.4 | 1.5 | 1.6 |
Totaal passiva
| 2,564.654 | 1,628.614 | 1,575.745 | 1,613.384 | 1,717.834 | 1,471.575 | 1,078.969 | 510.106 | 475.079 | 409.981 | 346.876 | 189.721 | 200.169 | 227.539 | 267.575 | 289.792 | 258.92 | 205.785 | 216.298 | 177.816 | 154.308 | 123.486 | 110.019 | 108.685 | 145.435 | 149.953 | 60.997 | 75.055 | 60.383 | 52.312 | 46.462 | 65.071 | 118.446 | 105.11 | 99.545 | 134.86 | 20.57 | 20.832 | 21.227 | 21.002 | 21.302 | 17.21 | 14.382 | 11.059 | 8.889 | 7.806 | 7.858 | 6.993 | 6.287 | 6.218 | 5.777 | 5.677 | 5.155 | 6.023 | 5.888 | 5.997 | 5.366 | 5.578 | 5.192 | 6.668 | 8.124 | 7.918 | 8.706 | 6.567 | 4.725 | 4.177 | 4.372 | 3.936 | 3.552 | 3.392 | 3.29 | 2.808 | 3.234 | 3.276 | 2.679 | 2.119 | 2.122 | 2.065 | 1.868 | 2.157 | 2.303 | 1.981 | 0.787 | 0.872 | 0.73 | 1.131 | 0.819 | 0.785 | 0.777 | 0.97 | 0.689 | 0.775 | 0.797 | 1.093 | 1.191 | 1 | 0.8 | 1 | 0.9 | 1 | 1 | 1.1 | 1.1 | 1.2 | 1 | 0.9 | 1.2 | 1.4 | 1.2 | 1.3 | 1.5 | 1.3 | 1.3 | 1.5 | 1.6 | 0.7 | 0.8 | 0.9 | 1 | 1 | 1.2 | 1.1 | 1.3 | 1.4 | 1.7 | 1.6 | 1.6 | 1.6 | 2 | 2.1 | 2.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.14 | 0.14 | 0.14 | 0.14 | 0.142 | 0.113 | 0.107 | 0.087 | 0.085 | 0.078 | 0.078 | 0.065 | 0.065 | 0.065 | 0.065 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.064 | 0.059 | 0.059 | 0.023 | 0.023 | 0.023 | 0.023 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
Ingehouden winsten
| 472.659 | 411.301 | 353.259 | 292.711 | 163.089 | -48.367 | -193.252 | -159.774 | -199.544 | -209.962 | -201.091 | -195.258 | -186.787 | -181.342 | -165.003 | -181.711 | -179.087 | -190.857 | -199.634 | -182.497 | -218.627 | -218.851 | -219.501 | -224.822 | -227.146 | -228.702 | -211.579 | -212.308 | -179.26 | -175.36 | -164.188 | -157.767 | -41.256 | -42.974 | -42.226 | -41.112 | 3.509 | 2.395 | 1.398 | 0.309 | -0.624 | -1.848 | -2.541 | -3.195 | -3.565 | -4.051 | -4.321 | -5.055 | -6.207 | -6.935 | -7.6 | -8.026 | -8.1 | -8.824 | -9.202 | -9.414 | -9.71 | -9.981 | -10.23 | -10.052 | -8.482 | -9.428 | -10.808 | -10.115 | -10.677 | -11.232 | -11.644 | -12.369 | -12.647 | -13.427 | -14.144 | -14.966 | -15.768 | -16.412 | -16.959 | -17.562 | -18.053 | -18.453 | -18.804 | -19.003 | -19.164 | -19.345 | -20.06 | -20.276 | -20.285 | -20.397 | -20.494 | -20.546 | -20.455 | -20.501 | -20.631 | -20.908 | -21.182 | -21.386 | -21.495 | -21.7 | -21.7 | -21.9 | -21.8 | -21.9 | -21.8 | -21.8 | -21.8 | -20.7 | -20.6 | -20.6 | -20.7 | -20.7 | -20.6 | -20.7 | -20.8 | -20.8 | -20.9 | -20.8 | -20.8 | -20.7 | -20.8 | -20.7 | -20.7 | -20.7 | -20.5 | -20.5 | -20.5 | -20.5 | -20.4 | -20.6 | -20.7 | -20.7 | -20.8 | -20.8 | -20.7 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31.8 | -31.9 | -31.8 | -31.7 | -31.6 | -30.6 | -30.4 | -30.3 | -30.2 | -30.1 | -29.9 | -29.8 | -29.7 | -29.6 | -29.5 | -29.3 | -29.1 | -28.8 | -28.8 | -28.6 | -28.5 | -28.4 | -28.2 | -28.1 | -28 | -27.9 | -27.9 | -27.8 | -27.7 | -27.7 | -27.7 | -27.6 | -27.5 |
Overige totale aandeelhoudersvermogen
| 1,348.58 | 1,345.657 | 1,343.965 | 1,346.463 | 1,382.026 | 1,326.293 | 967.093 | 718.181 | 690.739 | 626.791 | 624.916 | 540.074 | 537.99 | 535.049 | 532.623 | 527.246 | 523.402 | 521.361 | 518.889 | 517.073 | 512.96 | 509.381 | 507.815 | 503.932 | 463.009 | 461.638 | 455.053 | 453.742 | 452.33 | 451.002 | 357.626 | 357.626 | 357.626 | 357.626 | 357.626 | 41.098 | 23.065 | 23.023 | 22.978 | 22.961 | 22.916 | 22.868 | 22.821 | 22.784 | 22.747 | 22.709 | 22.651 | 22.629 | 22.607 | 22.669 | 22.647 | 22.644 | 22.653 | 22.663 | 22.694 | 22.686 | 22.702 | 22.668 | 22.782 | 22.784 | 22.775 | 22.775 | 22.775 | 22.721 | 22.709 | 22.707 | 22.707 | 22.69 | 22.69 | 22.687 | 22.687 | 22.686 | 22.686 | 22.68 | 22.678 | 22.672 | 22.672 | 22.672 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.669 | 22.7 | 22.6 | 22.7 | 54.4 | 54.6 | 54.5 | 54.4 | 54.3 | 53.2 | 53.1 | 52.9 | 52.9 | 52.8 | 52.6 | 52.5 | 52.4 | 50.6 | 50.5 | 50.3 | 50.1 | 49.8 | 49.8 | 49.6 | 49.5 | 49.5 | 49.2 | 49.2 | 49.1 | 49 | 48.9 | 48.8 | 48.8 | 48.8 | 48.8 | 48.7 | 48.6 |
Totaal eigen vermogen van aandeelhouders
| 1,821.379 | 1,757.098 | 1,697.364 | 1,639.314 | 1,545.257 | 1,278.039 | 773.948 | 558.494 | 491.28 | 416.907 | 423.903 | 344.881 | 351.268 | 353.772 | 367.685 | 345.599 | 344.379 | 330.568 | 319.319 | 334.64 | 294.397 | 290.594 | 288.378 | 279.174 | 235.922 | 232.995 | 243.497 | 241.457 | 273.093 | 275.665 | 193.452 | 199.873 | 316.384 | 314.666 | 315.414 | -41.098 | 26.592 | 25.436 | 24.394 | 23.288 | 22.31 | 21.038 | 20.298 | 19.607 | 19.2 | 18.676 | 18.348 | 17.592 | 16.418 | 15.752 | 15.065 | 14.636 | 14.571 | 13.857 | 13.51 | 13.29 | 13.01 | 12.705 | 12.57 | 12.749 | 14.31 | 13.364 | 11.984 | 12.623 | 12.049 | 11.492 | 11.08 | 10.338 | 10.06 | 9.277 | 8.56 | 7.737 | 6.935 | 6.285 | 5.736 | 5.127 | 4.636 | 4.236 | 3.882 | 3.683 | 3.522 | 3.341 | 2.626 | 2.41 | 2.401 | 2.289 | 2.192 | 2.14 | 2.231 | 2.185 | 2.055 | 1.778 | 1.504 | 1.3 | 1.191 | 1 | 1 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 1.9 | 2.1 | 2 | 2 | 2 | 2.1 | 2 | 1.9 | 1.9 | 1.8 | 1.9 | 1.9 | 2 | 1.9 | 2 | 2 | 2 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2 | 1.9 | 1.9 | 1.8 | 1.8 | 1.9 |
Totaal eigen vermogen
| 2,581.901 | 2,491.827 | 2,407.73 | 2,324.017 | 2,174.463 | 1,819.384 | 1,242.302 | 1,046.261 | 949.894 | 867.68 | 882.077 | 815.536 | 831.833 | 841.435 | 874.946 | 835.751 | 839.731 | 811.563 | 790.031 | 826.492 | 744.093 | 742.294 | 739.397 | 725.732 | 679.537 | 674.158 | 243.497 | 241.457 | 273.093 | 275.665 | 193.452 | 199.873 | 316.384 | 314.666 | 315.414 | -41.098 | 26.592 | 25.436 | 24.394 | 23.288 | 22.31 | 21.038 | 20.298 | 19.607 | 19.2 | 18.676 | 18.348 | 17.592 | 16.418 | 15.752 | 15.065 | 14.636 | 14.571 | 13.857 | 13.51 | 13.29 | 13.01 | 12.705 | 12.57 | 12.749 | 14.31 | 13.364 | 11.984 | 12.623 | 12.049 | 11.492 | 11.08 | 10.338 | 10.06 | 9.277 | 8.56 | 7.737 | 6.935 | 6.285 | 5.736 | 5.127 | 4.636 | 4.236 | 3.882 | 3.683 | 3.522 | 3.341 | 2.626 | 2.41 | 2.401 | 2.289 | 2.192 | 2.14 | 2.231 | 2.185 | 2.055 | 1.778 | 1.504 | 1.3 | 1.191 | 1 | 1 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 1.9 | 2.1 | 2 | 2 | 2 | 2.1 | 2 | 1.9 | 1.9 | 1.8 | 1.9 | 1.9 | 2 | 1.9 | 2 | 2 | 2 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2 | 1.9 | 1.9 | 1.8 | 1.8 | 1.9 |
Totaal passiva en aandeelhoudersvermogen
| 5,146.555 | 4,120.441 | 3,983.475 | 3,937.401 | 3,892.297 | 3,290.959 | 2,321.271 | 1,556.367 | 1,424.973 | 1,277.661 | 1,228.953 | 1,005.257 | 1,032.002 | 1,068.974 | 1,142.521 | 1,125.543 | 1,098.651 | 1,017.348 | 1,006.329 | 1,004.308 | 898.401 | 865.78 | 849.416 | 834.417 | 824.972 | 824.111 | 304.494 | 316.512 | 333.476 | 327.977 | 239.914 | 264.944 | 434.83 | 419.776 | 414.959 | 0 | 47.162 | 46.268 | 45.621 | 44.29 | 43.612 | 38.248 | 34.68 | 30.666 | 28.089 | 26.482 | 26.206 | 24.585 | 22.705 | 21.97 | 20.842 | 20.313 | 19.726 | 19.88 | 19.398 | 19.287 | 18.376 | 18.283 | 17.762 | 19.417 | 22.434 | 21.282 | 20.69 | 19.19 | 16.774 | 15.669 | 15.452 | 14.274 | 13.612 | 12.669 | 11.85 | 10.545 | 10.169 | 9.561 | 8.415 | 7.246 | 6.758 | 6.301 | 5.75 | 5.84 | 5.825 | 5.322 | 3.413 | 3.282 | 3.131 | 3.42 | 3.011 | 2.925 | 3.008 | 3.155 | 2.744 | 2.553 | 2.301 | 2.393 | 2.382 | 2 | 1.8 | 1.8 | 1.7 | 1.8 | 1.9 | 2 | 2 | 3.1 | 3.1 | 2.9 | 3.2 | 3.4 | 3.3 | 3.3 | 3.4 | 3.2 | 3.1 | 3.4 | 3.5 | 2.7 | 2.7 | 2.9 | 3 | 3 | 3.3 | 3.3 | 3.5 | 3.6 | 3.9 | 3.6 | 3.5 | 3.5 | 3.8 | 3.9 | 4.1 |