
EXCO Resources, Inc.
OTC:EXCE
7.25 (USD) • At close November 10, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 46.541 | 66.963 | 54.995 | 65.83 | 39.597 | 82.459 | 9.374 | 32.029 | 9.068 | 3.534 | 27.563 | 46.216 | 12.247 | 20.511 | 49.907 | 25.647 | 46.305 | 47.95 | 45.878 | 94.512 | 50.483 | 33.493 | 80.442 | 26.646 | 45.644 | 73.553 | 52.396 | 30.571 | 31.997 | 56.418 | 65.186 | 8.528 | 44.229 | 51.124 | 98.027 | 47.804 | 68.407 | 55.681 | 131.358 | 45.508 | 57.139 | 95.135 | 34.142 | 9.113 | 55.51 | 146.797 | 53.281 | 169.678 | 22.822 | 22.691 | 39.447 | 35.422 | 224.991 | 236.371 | 290.935 | 278.306 | 26.408 | 25.704 | 42.822 | 28.647 | 3.372 | 2.238 | 1.942 | 1.129 | 3.383 | 2.883 | 1.856 | 4.409 | 6.335 | 5.155 | 8.2 | 5.616 | 15.961 | 14.393 | 9.972 | 10.4 | 8.9 | 21.9 | 21.493 | 29.3 | 0.6 | 0.1 |
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 | 102.507 | 0 | 0 | 203.641 | 265.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.065 | 0.069 | 0.063 | 0.538 | 0.054 | 0.818 | 1.87 | 1.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 46.541 | 66.963 | 54.995 | 65.83 | 39.597 | 82.459 | 9.374 | 32.029 | 9.068 | 3.534 | 27.563 | 46.216 | 12.247 | 20.511 | 49.907 | 25.647 | 46.305 | 47.95 | 45.878 | 94.512 | 50.483 | 33.493 | 80.442 | 26.646 | 45.644 | 73.553 | 52.396 | 30.571 | 31.997 | 56.418 | 65.186 | 8.528 | 44.229 | 51.124 | 200.534 | 47.804 | 68.407 | 259.322 | 396.983 | 45.508 | 57.139 | 95.135 | 34.142 | 9.113 | 55.51 | 146.797 | 53.281 | 169.678 | 22.822 | 22.691 | 39.447 | 35.422 | 224.991 | 236.371 | 290.935 | 278.371 | 26.477 | 25.767 | 43.36 | 28.701 | 4.19 | 4.108 | 3.765 | 1.129 | 3.383 | 2.883 | 1.856 | 4.409 | 6.335 | 5.155 | 8.2 | 5.616 | 15.961 | 14.393 | 9.972 | 10.4 | 8.9 | 21.9 | 21.493 | 29.3 | 0.6 | 0.1 |
Nettovorderingen
| 96.086 | 100.875 | 107.041 | 112.58 | 88.238 | 67.116 | 62.866 | 57.058 | 82.392 | 75.259 | 26.326 | 6.819 | 37.236 | 60.732 | 55.479 | 55.038 | 81.72 | 88.958 | 127.193 | 147.868 | 128.352 | 138.932 | 78.029 | 160.607 | 168.847 | 154.084 | 179.349 | 207.708 | 287.924 | 290.816 | 254.469 | 230.743 | 220.692 | 193.256 | 169.957 | 197.491 | 114.421 | 81.971 | 132.138 | 115.577 | 159.672 | 197.936 | 253.756 | 208.196 | 170.062 | 169.206 | 202.267 | 104.515 | 111.179 | 120.506 | 67.325 | 74.87 | 71.269 | 43.459 | 29.003 | 31.879 | 38.921 | 31.739 | 29.984 | 25.909 | 8.082 | 27.36 | 21.531 | 12.69 | 14 | 12 | 13.87 | 14.119 | 12.653 | 10.374 | 10.079 | 6.72 | 4.397 | 3.86 | 21.556 | 2.3 | 1.9 | 1 | 0.54 | 0.6 | 0.3 | 0.2 |
Voorraad
| 16.049 | 7.028 | 10.984 | 9.832 | 16.421 | 15.915 | 9.781 | 7.131 | 8.007 | 7.63 | 7.228 | 8.31 | 8.61 | 7.64 | 7.859 | 8.611 | 7.15 | 6.586 | 12.047 | 7.699 | 3.087 | 3.757 | 4.727 | 4.218 | 5.705 | 6.591 | 7.428 | 8.101 | 8.345 | 8.535 | 8.196 | 7.075 | 7.876 | 13.426 | 12.6 | 14.58 | 15.83 | 28.864 | 62.804 | 60.189 | 42.479 | 33.527 | 209.601 | 0 | 6.764 | 37.996 | 37.996 | 37.996 | 0 | 0 | 35.784 | 44.515 | 29.968 | 39.492 | 14.426 | 0 | 3.121 | 0 | 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
| 11.467 | 19.63 | 24.455 | 17.127 | 23.574 | 24.891 | 24.555 | 16.607 | 11.15 | 24.386 | 34.171 | 93.058 | 91.708 | 116.599 | 121.087 | 189.088 | 195.591 | 105.383 | 73.475 | 71.273 | 117.577 | 149.721 | 173.119 | 82.592 | 141.67 | 142.401 | 192.264 | 356.47 | 349.742 | 254.396 | 236.274 | 229.488 | 247.663 | 231.906 | 115.717 | 220.331 | 203.43 | 78.561 | 44.966 | 360.805 | 253.75 | 73.473 | 29.885 | 11.671 | 78.964 | 92.287 | 78.629 | 41.248 | 102.709 | 7.152 | 7.089 | 7.022 | 14.278 | 5.28 | 5.005 | 2.948 | 7.329 | 4.135 | 4.253 | 3.199 | 19.297 | 1.103 | 0.902 | 5.313 | 4.555 | 7.703 | 5.395 | 14.297 | 12.819 | 1.531 | 1.983 | 0.409 | 0.259 | 0.417 | 0.071 | 0.1 | 0.1 | 0.2 | 0.124 | 0.1 | 0.1 | 0 |
Totaal vlottende activa
| 170.143 | 194.496 | 197.475 | 205.369 | 167.83 | 190.381 | 106.576 | 112.825 | 110.617 | 110.809 | 95.288 | 154.403 | 149.801 | 205.482 | 234.332 | 278.384 | 330.766 | 248.877 | 258.593 | 321.352 | 305.854 | 325.903 | 336.317 | 274.063 | 361.866 | 376.629 | 431.437 | 602.85 | 678.008 | 610.165 | 564.125 | 475.834 | 520.46 | 489.712 | 498.808 | 480.206 | 402.088 | 448.718 | 636.891 | 582.079 | 513.04 | 400.071 | 527.384 | 228.98 | 311.3 | 446.286 | 372.173 | 353.437 | 236.71 | 150.349 | 149.645 | 161.829 | 340.506 | 324.602 | 339.369 | 313.198 | 75.848 | 61.641 | 77.597 | 57.809 | 31.569 | 32.571 | 26.198 | 19.132 | 21.938 | 22.586 | 21.121 | 32.825 | 31.807 | 17.06 | 20.262 | 12.745 | 20.617 | 18.67 | 31.599 | 12.8 | 10.9 | 23.1 | 22.157 | 30 | 1 | 0.3 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 694.663 | 682.183 | 677.368 | 658.007 | 495.181 | 451.168 | 397.535 | 365.181 | 358.419 | 373.599 | 421.734 | 458.812 | 585.856 | 792.255 | 1,120.605 | 1,503.269 | 1,774.216 | 1,891.973 | 1,840.402 | 1,807.809 | 1,846.392 | 2,003.205 | 1,078.564 | 1,067.464 | 1,357.436 | 1,626.327 | 1,922.164 | 2,348.765 | 2,551.806 | 2,690.383 | 2,540.622 | 2,271.896 | 1,834.461 | 1,793.451 | 1,678.792 | 1,393.252 | 1,425.463 | 1,540.439 | 2,391 | 2,374.129 | 3,602.468 | 5,098.461 | 5,854.254 | 5,645.524 | 5,105.771 | 4,881.254 | 4,916.518 | 4,333.449 | 2,862.352 | 1,850.772 | 1,754.756 | 1,531.667 | 946.706 | 553.26 | 501.364 | 491.447 | 783.875 | 708.599 | 633.265 | 622.737 | 185.527 | 235.632 | 209.951 | 186.748 | 187.722 | 170.344 | 164.835 | 127.469 | 186.4 | 100.939 | 80.355 | 81.405 | 37.856 | 36.499 | 18.674 | 25.8 | 26.7 | 13.6 | 7.554 | 6.7 | 6.4 | 1.3 |
Goodwill
| 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 269.656 | 269.656 | 324.756 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 306.142 | 306.142 | 285.961 | 220.006 | 0 | 19.984 | 19.984 | 51.416 | 51.51 | 50.484 | 52.685 | 24.218 | 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 | 19.984 | 0 | 0 | 0 | 0 | 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
| 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 163.155 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 218.256 | 269.656 | 269.656 | 324.756 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 470.077 | 306.142 | 306.142 | 285.961 | 220.006 | 19.984 | 19.984 | 19.984 | 51.416 | 51.51 | 50.484 | 52.685 | 24.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 4.732 | 4.736 | 4.736 | 4.736 | 14.181 | 25.373 | 25.019 | 24.682 | 24.365 | 31.973 | 32.796 | 32.887 | 40.797 | 55.036 | 55.188 | 55.723 | 55.985 | 56.361 | 56.514 | 56.924 | 57.562 | 286.142 | 371.19 | 359.739 | 347.008 | 336.495 | 320.214 | 295.064 | 302.833 | 287.979 | 273.632 | 264.978 | 379.001 | 326.317 | 288.143 | 261.576 | 216.987 | 216.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 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 | 18.749 | 18.669 | 31.882 | 35.935 | 41.979 | 37.784 | 33.249 | 35.636 | 43.397 | 31.66 | 25.697 | 39.138 | 32.329 | 50.168 | 38.174 | 40.656 | 54.874 | 55.814 | 48.832 | 54.426 | 73.045 | 18.756 | 52.525 | 42.279 | 12.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.471 | 0 | 12.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.13 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0 | 0 | 0.097 | 4.061 | 4.867 | 4.858 | 6.455 | 7.463 | 11.933 | 14.517 | 33.677 | 30.157 | 33.781 | -3.161 | 0.027 | 0.03 | 0.029 | 0.029 | 0.03 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 0.028 | 7.848 | 6.665 | 6.664 | 470.816 | 11.234 | 51.146 | 10.384 | 2.421 | 88.596 | 166.33 | 250.455 | 236.767 | 46.662 | 49.871 | 31.432 | 68.623 | 34.077 | 38.88 | 70.474 | 137.918 | 91.872 | 67.889 | 1.571 | 0.419 | 9.147 | 9.435 | 9.956 | 10.884 | 35.063 | 35.319 | 36.978 | 263.716 | 5.636 | 5.025 | 4.994 | 5.104 | 5.103 | 5.1 | 6.591 | 6.033 | 3.422 | 1.755 | 0.883 | 0.568 | 0.487 | 0.659 | 7.9 | 7.6 | 0.9 | 7.177 | 0.3 | 0.4 | 0.2 |
Totaal niet-vlottende activa
| 862.55 | 850.074 | 845.259 | 825.898 | 672.517 | 639.793 | 589.77 | 557.885 | 550.797 | 575.182 | 625.148 | 666.787 | 804.325 | 1,062.872 | 1,387.774 | 1,787.81 | 2,026.13 | 2,153.495 | 2,097.885 | 2,061.166 | 2,102.774 | 2,495.929 | 1,644.597 | 1,616.083 | 1,961.866 | 2,213.435 | 2,510.83 | 2,900.287 | 3,113.579 | 3,259.34 | 3,094.989 | 2,810.626 | 2,956.96 | 2,422.303 | 2,255.093 | 1,987.393 | 1,956.806 | 2,182.778 | 3,027.407 | 3,094.661 | 4,309.312 | 5,615.2 | 6,374.202 | 6,147.033 | 5,644.471 | 5,385.408 | 5,425.475 | 4,874 | 3,470.347 | 2,248.786 | 2,128.787 | 1,819.199 | 1,167.131 | 585.862 | 530.783 | 534.131 | 846.175 | 795.172 | 719.068 | 712.459 | 473.461 | 241.268 | 214.976 | 191.742 | 192.826 | 175.447 | 169.935 | 134.06 | 192.433 | 104.361 | 82.11 | 82.418 | 38.554 | 37.116 | 19.333 | 33.7 | 34.3 | 14.5 | 14.731 | 7 | 6.8 | 1.5 |
Totaal activa
| 1,032.693 | 1,044.57 | 1,042.734 | 1,031.267 | 840.347 | 830.174 | 696.346 | 670.71 | 661.414 | 685.991 | 720.436 | 821.19 | 954.126 | 1,268.354 | 1,622.106 | 2,066.194 | 2,356.896 | 2,402.372 | 2,356.478 | 2,382.518 | 2,408.628 | 2,821.832 | 1,980.914 | 1,890.146 | 2,323.732 | 2,590.064 | 2,942.267 | 3,503.137 | 3,791.587 | 3,869.505 | 3,659.114 | 3,286.46 | 3,477.42 | 2,912.015 | 2,753.901 | 2,467.599 | 2,358.894 | 2,631.496 | 3,664.298 | 3,676.74 | 4,822.352 | 6,015.271 | 6,901.586 | 6,376.013 | 5,955.771 | 5,831.694 | 5,797.648 | 5,227.437 | 3,707.057 | 2,399.135 | 2,278.432 | 1,981.028 | 1,507.637 | 910.464 | 870.152 | 847.329 | 922.023 | 856.813 | 796.665 | 770.268 | 505.03 | 273.839 | 241.174 | 210.874 | 214.764 | 198.033 | 191.056 | 166.885 | 224.24 | 121.421 | 102.372 | 95.163 | 59.171 | 55.786 | 50.932 | 46.5 | 45.2 | 37.6 | 36.888 | 37 | 7.8 | 1.8 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 64.925 | 56.976 | 49.988 | 49.365 | 68.277 | 57.342 | 60.636 | 48.369 | 54.762 | 56.056 | 92.704 | 73.335 | 88.049 | 100.309 | 93.721 | 124.544 | 110.211 | 120.358 | 106.787 | 120.272 | 109.217 | 197.09 | 81.134 | 59.125 | 83.24 | 214.915 | 205.621 | 244.447 | 117.968 | 360.366 | 335.268 | 316.498 | 261.829 | 249.988 | 194.061 | 184.806 | 192.347 | 158.237 | 195.809 | 214.518 | 280.53 | 162.51 | 153.57 | 111.851 | 207.283 | 117.313 | 101.598 | 80.356 | 54.402 | 46.454 | 41.797 | 39.817 | 25.182 | 20.809 | 44.81 | 37.707 | 19.247 | 54.328 | 51.06 | 40.671 | 13.557 | 26.086 | 0 | 0 | 0 | 0 | 13.322 | 13.722 | 14.346 | 8.343 | 6.411 | 1.704 | 1.237 | 1.087 | 5.016 | 2.6 | 1.2 | 1.1 | 0.48 | 0.5 | 0.7 | 0.4 |
Kortlopende schulden
| 473.364 | 473.364 | 473.364 | 473.364 | 1,362.5 | 1,333.989 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.866 | 272.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 446.831 | 448.679 | 0.9 | 0.016 | 301.105 | 300 | 1.83 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 6.5 | 0 | 1.407 | 0 | 350 | 0 | 1.713 | 1.781 | 2.418 | 1.325 | 1.325 | 1.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 5.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.211 | 0.211 | 0 | 5.21 | 0.21 | 0.21 | 1.06 | 0.16 | 0.16 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.723 | 20.478 | 8.665 | 6.958 | 6.278 | 5.228 | 0.015 | 2.56 | 0 | 0 | 0 | 0 | 0 | 0.721 | 0.132 | 0.576 | 2.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 27.637 | 6.441 | 15.672 | 6.919 | 125.89 | 125.514 | 129.991 | 118.408 | 117.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173.197 | 151.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.512 | 8.22 | 16.403 | 9.233 | 17.757 | 9.824 | 28.906 | 15.452 | 0 | 0 | 0 | 0 | 0 | 0 | 68.639 | 0 | 15.874 | 0 | 23.779 | 0 | 21.723 | 25.399 | 24.334 | 6.958 | 6.278 | 5.228 | 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
| 53.004 | 41.915 | 50.611 | 44.467 | 236.193 | 144.148 | 134.043 | 122.848 | 153.601 | 135.867 | 145.55 | 121.73 | 114.87 | 184.951 | 212.061 | 219.369 | 255.16 | 252.227 | 291.54 | 308.499 | 208.087 | 158.761 | 152.411 | 133.833 | 154.691 | 6.913 | 19.747 | 7.892 | 169.431 | 5.134 | 21.774 | 11.098 | 23.658 | 4.823 | 17.841 | 8.378 | 19.457 | 21.945 | 31.348 | 16.741 | 40.353 | 205.432 | 772.04 | 473.018 | 70.884 | 134.485 | 155.368 | 129.873 | 130.022 | 62.566 | 71.143 | 64.439 | 96.198 | 114.494 | 11.664 | 21.882 | 75.365 | 46.401 | 31.28 | 27.711 | 31.616 | 11.523 | 33.193 | 27.794 | 22.439 | 22.089 | 0 | 0 | 0 | 0 | 0 | 2.261 | 1.584 | 0.699 | 0 | 0 | 0.3 | 0.1 | 0.167 | 0.2 | 0.1 | 0 |
Totaal kortlopende verplichtingen
| 591.293 | 572.255 | 573.963 | 567.196 | 1,666.97 | 1,535.479 | 244.679 | 221.217 | 258.363 | 241.923 | 288.254 | 245.065 | 252.919 | 285.26 | 305.782 | 343.913 | 365.371 | 372.585 | 398.327 | 428.771 | 349.17 | 627.947 | 233.545 | 192.958 | 237.931 | 221.828 | 225.368 | 252.339 | 287.399 | 365.5 | 357.042 | 327.807 | 285.698 | 254.811 | 663.943 | 642.073 | 212.914 | 181.258 | 528.422 | 531.419 | 322.873 | 667.942 | 925.61 | 584.869 | 278.167 | 251.798 | 256.966 | 210.229 | 190.924 | 109.02 | 114.347 | 104.256 | 471.38 | 135.303 | 79.91 | 81.848 | 105.695 | 109.012 | 89.943 | 74.935 | 45.188 | 40.169 | 33.193 | 27.794 | 22.439 | 22.089 | 13.322 | 14.443 | 14.478 | 8.919 | 8.655 | 3.965 | 2.821 | 1.786 | 10.017 | 2.6 | 1.5 | 1.2 | 0.648 | 0.7 | 0.8 | 0.4 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 21.388 | 1,109.151 | 987.646 | 1,258.538 | 1,254.879 | 1,272.102 | 1,320.102 | 1,320.279 | 1,545.106 | 1,537.243 | 1,491.886 | 1,446.535 | 1,549.439 | 1,511.647 | 1,499.936 | 1,858.912 | 1,863.529 | 1,310.407 | 1,331.376 | 1,848.972 | 1,848.678 | 1,848.389 | 1,918.106 | 1,887.828 | 1,712.555 | 1,591.288 | 1,328.526 | 1,588.269 | 993.417 | 477.5 | 762.543 | 1,196.277 | 1,689.277 | 2,748.181 | 2,753.825 | 3,019.738 | 2,685.649 | 2,618.013 | 2,479.048 | 2,099.171 | 1,980.48 | 1,991.277 | 1,613.061 | 2,081.653 | 863.592 | 784.34 | 569.575 | 461.802 | 452.644 | 452.75 | 452.853 | 500.349 | 482.34 | 453.154 | 445.472 | 99.47 | 108.173 | 97.943 | 80.235 | 84.865 | 51.945 | 44.994 | 6.729 | 2.151 | 56.157 | 42.488 | 42.874 | 10.834 | 10.555 | 0 | 6.9 | 7 | 0 | 0 | 0 | 6.1 | 0.6 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 14.555 | 32.841 | 155.136 | 0.464 | 1.189 | 2.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.386 | 22.508 | 16.884 | 12.59 | 0 | 1,992.278 | 1,992.278 | 1,992.278 | 1,992.113 | 1,992.113 | 1,992.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 4.518 | 5.885 | 4.858 | 3.83 | 2.802 | 1.775 | 0.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.661 | 11.482 | 10.427 | 9.371 | 0 | 213.991 | 121.105 | 271.398 | 301.569 | 236.963 | 182.563 | 166.136 | 185.916 | 189.029 | 143.355 | 15.766 | 0 | 3.674 | 0 | 59.102 | 35.506 | 35.498 | 37.375 | 12.139 | 9.69 | 7.978 | 5.053 | 3.583 | 10.883 | 10.895 | 10.982 | 35.482 | 1.981 | 1.211 | 2.356 | 1.426 | 0.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1,467.896 | 1,516.365 | 1,517.07 | 1,520.724 | 15.058 | 13.233 | 13.102 | 13.188 | 13.153 | 22.626 | 44.867 | 44.029 | 43.251 | 38.464 | 36.502 | 35.959 | 34.986 | 53.306 | 49.922 | 48.958 | 52.641 | 51.706 | 56.08 | 65.868 | 87.436 | 95.635 | 95.409 | 59.858 | 58.028 | 63.651 | 64.051 | 64.806 | 62.901 | 63.916 | 65.975 | 84.262 | 90.115 | 116.251 | 183.464 | 127.101 | 125.279 | 175.052 | 510.71 | 273.522 | 199.015 | 160.967 | 189.95 | 135.032 | 88.494 | 65.325 | 88.419 | 94.082 | 216.008 | 92.002 | 55.663 | 38.015 | 53.126 | 57.993 | 43.266 | 38.678 | 164.364 | 14.25 | 2.176 | 2.31 | 3.062 | 2.04 | 1.466 | 1.361 | 1.307 | 0.227 | 0.227 | 0.227 | 0.227 | 0.227 | 0.035 | -6.9 | -7 | 0 | 0 | 0 | -6.1 | -0.6 |
Totaal niet-vlottende verplichtingen
| 1,467.896 | 1,516.365 | 1,517.07 | 1,520.724 | 19.576 | 55.061 | 1,192.793 | 1,314.936 | 1,274.957 | 1,281.658 | 1,322.386 | 1,364.131 | 1,363.53 | 1,583.57 | 1,573.745 | 1,527.845 | 1,481.521 | 1,602.745 | 1,561.569 | 1,548.894 | 1,911.553 | 1,915.235 | 1,366.487 | 1,397.244 | 1,936.408 | 1,944.313 | 1,943.798 | 1,977.964 | 1,945.856 | 1,776.206 | 1,655.339 | 1,393.332 | 1,651.17 | 1,057.333 | 543.475 | 846.805 | 1,286.392 | 1,838.575 | 2,965.635 | 2,908.237 | 3,166.978 | 2,860.701 | 5,334.992 | 4,865.953 | 4,561.862 | 4,435.129 | 4,410.303 | 3,923.097 | 2,336.283 | 1,114.833 | 1,061.788 | 807.012 | 693.576 | 544.646 | 512.087 | 490.868 | 612.577 | 575.839 | 531.918 | 521.525 | 275.973 | 132.113 | 108.097 | 87.598 | 91.51 | 64.868 | 57.355 | 19.072 | 38.94 | 58.365 | 43.926 | 45.457 | 12.487 | 11.542 | 0.035 | 6.9 | 7 | 0 | 0 | 0 | 6.1 | 0.6 |
Totaal passiva
| 2,059.189 | 2,088.62 | 2,091.033 | 2,087.92 | 1,686.546 | 1,590.54 | 1,437.472 | 1,536.153 | 1,533.32 | 1,523.581 | 1,610.64 | 1,609.196 | 1,616.449 | 1,868.83 | 1,879.527 | 1,871.758 | 1,846.892 | 1,975.33 | 1,959.896 | 1,977.665 | 2,260.723 | 2,543.182 | 1,600.032 | 1,590.202 | 2,174.339 | 2,166.141 | 2,169.166 | 2,230.303 | 2,233.255 | 2,141.706 | 2,012.381 | 1,721.139 | 1,936.868 | 1,312.144 | 1,207.418 | 1,488.878 | 1,499.306 | 2,019.833 | 3,494.057 | 3,439.656 | 3,489.851 | 3,528.643 | 6,260.602 | 5,450.822 | 4,840.029 | 4,686.927 | 4,667.269 | 4,133.326 | 2,527.207 | 1,223.853 | 1,176.135 | 911.268 | 1,164.956 | 679.949 | 591.997 | 572.716 | 718.272 | 684.851 | 621.861 | 596.46 | 321.161 | 172.282 | 141.29 | 115.392 | 113.949 | 86.957 | 70.677 | 33.515 | 53.418 | 67.284 | 52.581 | 49.422 | 15.308 | 13.328 | 10.052 | 9.6 | 8.8 | 1.2 | 0.648 | 0.7 | 6.8 | 1 |
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 | 100.872 | 101.175 | 101.175 | 101.175 | 101.175 | 101.175 | 101.175 | 101.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.022 | 0.284 | 0.284 | 0.283 | 0.276 | 0.276 | 0.276 | 0.276 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.27 | 0.215 | 0.216 | 0.215 | 0.215 | 0.215 | 0.215 | 0.215 | 0.215 | 0.215 | 0.215 | 0.215 | 0.214 | 0.214 | 0.213 | 0.213 | 0.212 | 0.212 | 0.212 | 0.211 | 0.211 | 0.211 | 0.211 | 0.106 | 0.105 | 0.105 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.104 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.146 | 0.145 | 0.145 | 0.145 | 0.144 | 0.143 | 0.143 | 0.143 | 0.138 | 0.137 | 0.137 | 0.137 | 0.136 | 0.136 | 0.1 | 0.1 | 0 | 0.134 | 0 | 0 | 0 |
Ingehouden winsten
| -4,560.708 | -4,577.632 | -4,581.316 | -4,589.06 | -4,378.011 | -4,292.254 | -4,273.43 | -4,394.18 | -4,402.373 | -4,367.634 | -4,418.595 | -4,307.261 | -4,177.12 | -4,111.643 | -3,757.126 | -3,302.971 | -2,984.86 | -3,066.237 | -3,094.058 | -3,082.879 | -3,064.634 | -2,930.929 | -2,821.371 | -2,896.156 | -3,043.41 | -2,765.684 | -2,410.871 | -1,905.779 | -1,615.467 | -1,440.121 | -1,516.499 | -1,590.302 | -1,603.696 | -1,522.323 | -1,578.721 | -2,136.658 | -2,245.862 | -2,476.749 | -2,910.079 | -2,838.087 | -1,738.476 | -577.087 | -423.761 | -125.847 | 71.992 | 108.987 | 98.258 | 66.471 | 155.304 | 156.27 | 84.525 | 53.502 | 15.964 | 58.469 | 106.109 | 102.583 | 10.338 | -13.223 | -2.133 | -4.889 | 4.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | -0.3 | -0.7 | -0.511 | -0.4 | -0.5 | -0.2 |
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 | 172.045 | 0 | -0.016 | 21.367 | 13.139 | 4.891 | 6.651 | 7.646 | -7.122 | -5.704 | -5.962 | -2.293 | -2.1 | 8.096 | 11.435 | 9.804 | 1.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,534.19 | 3,533.56 | 3,532.995 | 3,532.385 | 3,531.79 | 3,531.866 | 3,532.282 | 3,528.453 | 3,530.448 | 3,529.761 | 3,528.115 | 3,518.979 | 3,514.521 | 3,510.891 | 3,499.435 | 3,497.137 | 3,494.594 | 3,493.009 | 3,490.37 | 3,487.462 | 3,212.324 | 3,209.363 | 3,202.038 | 3,195.885 | 3,192.588 | 3,189.392 | 3,183.757 | 3,178.398 | 3,173.584 | 3,167.705 | 3,163.017 | 3,155.409 | 3,144.034 | 3,121.981 | 3,124.991 | 3,115.167 | 3,105.238 | 3,088.2 | 3,080.109 | 3,074.96 | 3,070.766 | 3,063.504 | 1,064.639 | 1,050.933 | 1,043.645 | 1,035.676 | 1,032.017 | 1,027.536 | 1,024.442 | 1,018.908 | 1,017.668 | 1,016.154 | 354.482 | 0 | 172.045 | 172.045 | 172.045 | 172.045 | 172.045 | 172.045 | 172.045 | 7.661 | 4.268 | 0.124 | 1.788 | 11.857 | 10.965 | 20.617 | 59.244 | 52.76 | 49.654 | 45.604 | 43.726 | 42.322 | 40.744 | 36.5 | 36.6 | 36.8 | 36.617 | 36.7 | 1.5 | 1 |
Totaal eigen vermogen van aandeelhouders
| -1,026.496 | -1,044.05 | -1,048.299 | -1,056.653 | -846.199 | -760.366 | -741.126 | -865.443 | -871.906 | -837.59 | -890.204 | -788.006 | -662.323 | -600.476 | -257.421 | 194.436 | 510.004 | 427.042 | 396.582 | 404.853 | 147.905 | 278.65 | 380.882 | 299.944 | 149.393 | 423.923 | 773.101 | 1,272.834 | 1,558.332 | 1,727.799 | 1,646.733 | 1,565.321 | 1,540.552 | 1,599.871 | 1,546.483 | 978.721 | 859.588 | 611.663 | 170.241 | 237.084 | 1,332.501 | 2,486.628 | 640.984 | 925.191 | 1,115.742 | 1,144.767 | 1,130.379 | 1,094.111 | 1,179.85 | 1,175.282 | 1,102.297 | 1,069.76 | 342.681 | 230.515 | 278.155 | 274.613 | 203.751 | 171.962 | 174.804 | 173.808 | 183.869 | 101.557 | 99.884 | 95.482 | 100.815 | 111.076 | 120.379 | 133.37 | 170.822 | 54.137 | 49.791 | 45.741 | 43.863 | 42.458 | 40.88 | 36.9 | 36.4 | 36.1 | 36.24 | 36.3 | 1 | 0.8 |
Totaal eigen vermogen
| -1,026.496 | -1,044.05 | -1,048.299 | -1,056.653 | -846.199 | -760.366 | -741.126 | -865.443 | -871.906 | -837.59 | -890.204 | -788.006 | -662.323 | -600.476 | -257.421 | 194.436 | 510.004 | 427.042 | 396.582 | 404.853 | 147.905 | 278.65 | 380.882 | 299.944 | 149.393 | 423.923 | 773.101 | 1,272.834 | 1,558.332 | 1,727.799 | 1,646.733 | 1,565.321 | 1,540.552 | 1,599.871 | 1,546.483 | 978.721 | 859.588 | 611.663 | 170.241 | 237.084 | 1,332.501 | 2,486.628 | 640.984 | 925.191 | 1,115.742 | 1,144.767 | 1,130.379 | 1,094.111 | 1,179.85 | 1,175.282 | 1,102.297 | 1,069.76 | 342.681 | 230.515 | 278.155 | 274.613 | 203.751 | 171.962 | 174.804 | 173.808 | 183.869 | 101.557 | 99.884 | 95.482 | 100.815 | 111.076 | 120.379 | 133.37 | 170.822 | 54.137 | 49.791 | 45.741 | 43.863 | 42.458 | 40.88 | 36.9 | 36.4 | 36.1 | 36.24 | 36.3 | 1 | 0.8 |
Totaal passiva en aandeelhoudersvermogen
| 1,032.693 | 1,044.57 | 1,042.734 | 1,031.267 | 840.347 | 830.174 | 696.346 | 670.71 | 661.414 | 685.991 | 720.436 | 821.19 | 954.126 | 1,268.354 | 1,622.106 | 2,066.194 | 2,356.896 | 2,402.372 | 2,356.478 | 2,382.518 | 2,408.628 | 2,821.832 | 1,980.914 | 1,890.146 | 2,323.732 | 2,590.064 | 2,942.267 | 3,503.137 | 3,791.587 | 3,869.505 | 3,659.114 | 3,286.46 | 3,477.42 | 2,912.015 | 2,753.901 | 2,467.599 | 2,358.894 | 2,631.496 | 3,664.298 | 3,676.74 | 4,822.352 | 6,015.271 | 6,901.586 | 6,376.013 | 5,955.771 | 5,831.694 | 5,797.648 | 5,227.437 | 3,707.057 | 2,399.135 | 2,278.432 | 1,981.028 | 1,507.637 | 910.464 | 870.152 | 847.329 | 922.023 | 856.813 | 796.665 | 770.268 | 505.03 | 273.839 | 241.174 | 210.874 | 214.764 | 198.033 | 191.056 | 166.885 | 224.24 | 121.421 | 102.372 | 95.163 | 59.171 | 55.786 | 50.932 | 46.5 | 45.2 | 37.6 | 36.888 | 37 | 7.8 | 1.8 |