Exelixis, Inc.
NASDAQ:EXEL
34.29 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 258.346 | 157.516 | 259.561 | 262.994 | 396.859 | 464.48 | 540.597 | 501.195 | 675.286 | 627 | 723.269 | 647.169 | 567.325 | 492.462 | 370.209 | 319.217 | 334.046 | 527.143 | 357.34 | 266.501 | 242.317 | 369.789 | 373.937 | 314.775 | 353.623 | 248.407 | 232.331 | 183.164 | 149.357 | 135.212 | 183.179 | 151.686 | 111.219 | 129.827 | 276.882 | 141.634 | 145.642 | 61.949 | 84.987 | 80.395 | 100.065 | 147.34 | 157.539 | 103.978 | 92.016 | 131.774 | 171.232 | 170.069 | 308.805 | 68.14 | 70.466 | 74.257 | 66.211 | 75.28 | 202.051 | 97.44 | 95.342 | 157.202 | 58.292 | 86.796 | 170.57 | 152.912 | 201.425 | 247.698 | 64.23 | 75.047 | 121.883 | 135.457 | 141.326 | 105.607 | 143.839 | 123.369 | 55.7 | 86.017 | 140.101 | 96.471 | 90.01 | 104.821 | 61.384 | 78.105 | 47.993 | 38.924 | 80.323 | 111.828 | 55.056 | 68.572 | 73.146 | 84.522 | 29.336 | 5.793 | 21.444 | 35.584 | 42.813 | 46.063 | 39.114 | 19.552 | 39.317 | 51.418 | 12.001 |
Kortetermijnbeleggingen
| 930.815 | 844.483 | 703.695 | 732.308 | 706.528 | 802.335 | 772.536 | 807.273 | 871.706 | 907.938 | 847.06 | 819.905 | 835.406 | 854.171 | 815.285 | 887.319 | 853.835 | 685.895 | 597.028 | 585.742 | 518.35 | 452.328 | 425.713 | 378.559 | 281 | 251.516 | 194.589 | 204.607 | 217.741 | 214.044 | 241.094 | 268.117 | 208.462 | 198.292 | 45.235 | 25.426 | 52.169 | 14.648 | 22.258 | 63.89 | 91.937 | 86.177 | 116.033 | 138.475 | 187.203 | 220.198 | 185.332 | 241.371 | 175.784 | 138.901 | 172.979 | 120.005 | 156.947 | 187.502 | 99.621 | 65.224 | 71.929 | 55.593 | 94.243 | 116.29 | 115.737 | 42.993 | 16.625 | 14.703 | 44.632 | 84.01 | 107.082 | 136.088 | 95.965 | 78.236 | 134.588 | 55.516 | 15.965 | 30.145 | 36.995 | 67.307 | 72.929 | 42.682 | 62.189 | 77.078 | 82.851 | 123.722 | 121.551 | 125.264 | 144.627 | 156.774 | 123.113 | 131.704 | 124.891 | 165.456 | 176.638 | 192.116 | 89.47 | 76.99 | 68.854 | 93 | 79.601 | 74.621 | 1.501 |
Liquide middelen en kortetermijnbeleggingen
| 1,189.161 | 1,001.999 | 963.256 | 995.302 | 1,103.387 | 1,266.815 | 1,313.133 | 1,308.468 | 1,546.992 | 1,534.938 | 1,570.329 | 1,467.074 | 1,402.731 | 1,346.633 | 1,185.494 | 1,206.536 | 1,187.881 | 1,213.038 | 954.368 | 852.243 | 760.667 | 822.117 | 799.65 | 693.334 | 634.623 | 499.923 | 426.92 | 387.771 | 367.098 | 349.256 | 424.273 | 419.803 | 319.681 | 328.119 | 322.117 | 167.06 | 197.811 | 76.597 | 107.245 | 144.285 | 192.002 | 233.517 | 273.572 | 242.453 | 279.219 | 351.972 | 356.564 | 411.44 | 484.589 | 207.041 | 243.445 | 194.262 | 223.158 | 262.782 | 301.672 | 162.664 | 167.271 | 212.795 | 152.535 | 203.086 | 286.307 | 195.905 | 218.05 | 262.401 | 108.862 | 159.057 | 228.965 | 271.545 | 237.291 | 183.843 | 278.427 | 178.885 | 71.665 | 116.162 | 177.096 | 163.778 | 162.939 | 147.503 | 123.573 | 155.183 | 130.844 | 162.646 | 201.874 | 237.092 | 199.683 | 225.346 | 196.259 | 216.226 | 154.227 | 171.249 | 198.082 | 227.7 | 132.283 | 123.053 | 107.968 | 112.552 | 118.918 | 126.039 | 13.502 |
Nettovorderingen
| 269.706 | 407.684 | 240.577 | 237.407 | 248.113 | 232.818 | 233.923 | 214.784 | 215.015 | 235.4 | 190.614 | 282.65 | 179.493 | 171.753 | 177.673 | 160.875 | 166.138 | 121.08 | 137.338 | 119.073 | 183.589 | 109.931 | 122.359 | 178.827 | 129.123 | 167.161 | 123.843 | 81.192 | 90.005 | 43.125 | 34.076 | 42.246 | 91.207 | 17.799 | 10.088 | 5.183 | 3.47 | 3.758 | 3.882 | 4.882 | 4.722 | 5.034 | 4.457 | 3.941 | 5.171 | 4.209 | 3.865 | 2.751 | 2.708 | 2.284 | 1.93 | 30.19 | 4.654 | 6.363 | 5.771 | 5.896 | 7.306 | 6.028 | 7.09 | 11.864 | 9.594 | 8.86 | 3.712 | 1.457 | 1.82 | 6.504 | 9.19 | 6.087 | 8.256 | 2.855 | 3.812 | 22.197 | 3.511 | 1.391 | 5.936 | 7.102 | 6.671 | 4.512 | 13.142 | 4.424 | 5.09 | 2.477 | 3.556 | 3.846 | 2.844 | 4.145 | 3.27 | 3.325 | 3.618 | 4.897 | 3.645 | 4.026 | 2.368 | 2.689 | 2.016 | 1.493 | 2.299 | 0.936 | 0.559 |
Voorraad
| 21.013 | 20.614 | 21.106 | 17.323 | 24.978 | 28.635 | 29.908 | 33.299 | 26.711 | 33.02 | 28.467 | 27.493 | 28.24 | 24.982 | 24.757 | 20.973 | 19.319 | 16.608 | 15.417 | 12.886 | 13.366 | 12.352 | 10.143 | 9.838 | 10.433 | 8.371 | 7.563 | 6.657 | 5.806 | 5.425 | 3.304 | 3.338 | 3.292 | 2.808 | 2.472 | 2.616 | 2.121 | 2.608 | 2.593 | 2.381 | 3.876 | 3.026 | 2.686 | 2.89 | 1.764 | 0.681 | 0.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | -18.44 | -22.499 | -27.511 | -30.849 | 9.755 | 9.478 | -51.003 | 6.082 | 7.502 | 6.152 | 4.951 | 5.442 | 7.141 | 5.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.612 | 0 | 0 | 0 |
Overige vlottende activa
| 69.838 | 47.147 | 67.49 | 67.926 | 66.891 | 62.259 | 60.654 | 62.211 | 52.903 | 48.281 | 53.333 | 57.53 | 51.564 | 49.878 | 46.341 | 57.011 | 34.47 | 43.937 | 29.773 | 26.988 | 14.49 | 12.847 | 14.146 | 15.017 | 12.783 | 10.831 | 7.354 | 9.254 | 8.012 | 4.433 | 6.297 | 47.662 | 7.148 | 4.657 | 4.791 | 3.806 | 3.949 | 8.84 | 11.32 | 15.693 | 20.07 | 17.006 | 17.594 | 17.325 | 20.01 | 18.094 | 23.236 | 18.35 | 6.098 | 4.498 | 4.641 | 4.372 | 17.062 | 14.555 | 16.766 | 14.926 | 17.635 | 16.025 | 18 | 15.05 | 10.621 | 8.882 | 8.453 | 7.697 | 25.2 | 30.7 | 35.2 | 37 | 38.731 | 44.709 | 58 | 55.087 | 59.74 | 65.036 | 30.279 | 34.039 | 37.542 | 40.005 | 5.248 | 4.35 | 6.532 | 5.116 | 3.78 | 3.156 | 4.834 | 5.452 | 4.533 | 3.841 | 4.295 | 4.989 | 3.6 | 2.873 | 2.671 | 2.791 | 1.869 | 1.987 | 2.048 | 1.916 | 1.674 |
Totaal vlottende activa
| 1,549.718 | 1,477.444 | 1,292.429 | 1,317.958 | 1,443.369 | 1,590.527 | 1,637.618 | 1,618.762 | 1,841.621 | 1,851.639 | 1,842.743 | 1,834.747 | 1,662.028 | 1,593.246 | 1,434.265 | 1,445.395 | 1,407.808 | 1,394.663 | 1,136.896 | 1,011.19 | 972.112 | 957.247 | 946.298 | 897.016 | 786.962 | 686.286 | 565.68 | 484.874 | 470.921 | 402.239 | 467.95 | 470.803 | 421.328 | 353.383 | 339.468 | 178.665 | 207.351 | 91.803 | 125.04 | 167.241 | 220.67 | 258.583 | 298.309 | 266.609 | 306.164 | 374.956 | 383.945 | 432.541 | 493.395 | 213.823 | 250.016 | 228.824 | 244.874 | 283.7 | 324.209 | 183.486 | 192.212 | 234.848 | 177.625 | 230 | 306.522 | 213.647 | 230.215 | 271.571 | 117.442 | 173.762 | 245.844 | 283.783 | 294.033 | 240.885 | 289.236 | 262.251 | 142.418 | 188.741 | 218.262 | 210.361 | 214.293 | 197.911 | 141.963 | 163.957 | 142.466 | 170.239 | 209.21 | 244.094 | 207.361 | 234.943 | 204.062 | 223.392 | 162.14 | 181.135 | 205.327 | 234.599 | 137.322 | 128.533 | 111.853 | 119.644 | 123.265 | 128.891 | 15.735 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 464.584 | 130.21 | 456.5 | 470.853 | 427.187 | 418.527 | 405.839 | 401.202 | 107.909 | 108.529 | 106.169 | 104.031 | 99.838 | 95.133 | 78.453 | 67.384 | 56.385 | 52.323 | 48.489 | 90.727 | 67.202 | 67.282 | 64.474 | 56.764 | 57.035 | 64.744 | 45.412 | 25.743 | 19.256 | 18.684 | 2.594 | 2.071 | 1.737 | 1.982 | 1.813 | 1.434 | 1.448 | 1.812 | 2.158 | 2.432 | 2.928 | 4.052 | 4.685 | 4.91 | 5.52 | 5.65 | 5.786 | 6.059 | 6.292 | 6.439 | 7.326 | 8.506 | 10.196 | 11.903 | 13.605 | 15.811 | 18.776 | 20.923 | 24.379 | 29.392 | 28.481 | 30.696 | 33.354 | 36.247 | 38.683 | 39.417 | 35.825 | 34.664 | 36.266 | 34.621 | 32.451 | 32.294 | 33.344 | 33.769 | 33.715 | 35.577 | 36.144 | 36.965 | 36.065 | 35.463 | 33.795 | 33.794 | 32.077 | 33.5 | 34.622 | 35.282 | 32.23 | 32.406 | 34.279 | 36.422 | 35.979 | 36.5 | 35.87 | 35.639 | 22.956 | 23.48 | 19.441 | 16.247 | 12.314 |
Goodwill
| 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 65.999 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 67.364 | 0 | 0 | 67.364 | 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 | 63.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.328 | 2.461 | 2.533 | 2.605 | 2.704 | 2.914 | 3.154 | 70.789 | 71.061 | 71.332 | 71.604 | 71.876 | 71.054 | 71.222 | 71.333 | 71.5 | 71.666 | 71.833 | 71.999 | 72.166 | 4.968 | 72.499 | 73.636 | 69.483 | 67.454 | 68.851 | 57.299 | 58.674 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 63.684 | 66.327 | 69.825 | 69.897 | 69.969 | 70.068 | 70.278 | 70.518 | 70.789 | 71.061 | 71.332 | 71.604 | 71.876 | 71.054 | 71.222 | 71.333 | 71.5 | 71.666 | 71.833 | 71.999 | 72.166 | 72.332 | 72.499 | 73.636 | 69.483 | 67.454 | 68.851 | 57.299 | 58.674 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 523.696 | 433.774 | 629.561 | 728.717 | 811.68 | 838.615 | 806.615 | 756.731 | 551.735 | 463.889 | 404.535 | 371.112 | 362.218 | 345.613 | 328.86 | 332.306 | 358.079 | 327.141 | 486.036 | 536.385 | 486.763 | 337.785 | 218.619 | 157.187 | 114.093 | 94.396 | 96.71 | 64.255 | 50.569 | 26.413 | 47.351 | 55.601 | 55.817 | 51.727 | 82.85 | 83.6 | 81.6 | 81.598 | 81.597 | 81.579 | 84.589 | 95.513 | 111.155 | 144.299 | 157.402 | 138.125 | 176.088 | 182.311 | 190.119 | 87.745 | 88.669 | 89.459 | 89.986 | 90.773 | 90.024 | 93.713 | 93.694 | 95.821 | 15.946 | 17.907 | 14.72 | 17.15 | 19.684 | 17.8 | 21.4 | 25.1 | 17.9 | 20.7 | 13.5 | 15.5 | 17.6 | 19.6 | 12 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 358.869 | 361.561 | 361.578 | 361.145 | 230.99 | 231.115 | 229.603 | 231.11 | 116.415 | 113.958 | 98.001 | 111.663 | 125.295 | 134.667 | 160.598 | 156.711 | 155.678 | 148.235 | 163.187 | 172.374 | 186.836 | 210.237 | 243.717 | 244.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.8 | -21.4 | -25.1 | -17.9 | -20.7 | -13.5 | -15.5 | -17.6 | -19.6 | -12 | 0 | 0 | -15 | 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
| -0.275 | 306.448 | 0 | 0 | 0 | 0 | 0 | 0 | 280.008 | 279.705 | 138.986 | 131.002 | 134.678 | 134.928 | 124.682 | 71.853 | 69.409 | 60.502 | 57.312 | 11.31 | 8.268 | 6.863 | 5.002 | 3.524 | 2.592 | 2.048 | 3.429 | 16.738 | 5.342 | 5.512 | 5.401 | 5.382 | 5.924 | 6.36 | 4.718 | 4.959 | 9.158 | 9.881 | 10.455 | 13.024 | 11.785 | 18.803 | 19.732 | 23.785 | 23.189 | 29.669 | 30.024 | 36.502 | 9.123 | 2.797 | 2.905 | 2.789 | 2.896 | 4.122 | 4.214 | 4.096 | 4.54 | 4.449 | 2.586 | 2.427 | 7.695 | 8 | 8.168 | 30.12 | 34.954 | 39.758 | 25.219 | 29.989 | 23.665 | 26.457 | 29.047 | 30.903 | 24.827 | 13.689 | 15.087 | 15.985 | 17.208 | 18.937 | 20.121 | 20.044 | 20.554 | 11.938 | 9.037 | 8.7 | 23.175 | 17.172 | 12.538 | 11.149 | 10.554 | 8.312 | 5.99 | 6.032 | 6.071 | 5.496 | 3.944 | 3.116 | 1.677 | 1.749 | 1.347 |
Totaal niet-vlottende activa
| 1,410.558 | 1,295.677 | 1,511.323 | 1,624.399 | 1,533.541 | 1,551.941 | 1,505.741 | 1,452.727 | 1,119.751 | 1,029.765 | 811.375 | 781.492 | 785.713 | 774.025 | 756.277 | 691.938 | 703.235 | 651.885 | 818.708 | 874.48 | 812.753 | 685.851 | 595.496 | 525.27 | 237.404 | 224.872 | 209.235 | 170.42 | 138.851 | 114.293 | 119.03 | 126.738 | 127.162 | 123.753 | 153.065 | 153.677 | 155.89 | 156.975 | 157.894 | 160.719 | 162.986 | 182.052 | 199.256 | 236.678 | 249.795 | 237.128 | 275.582 | 288.556 | 269.218 | 160.665 | 162.584 | 164.438 | 166.762 | 170.482 | 171.527 | 177.304 | 180.694 | 184.877 | 106.595 | 113.41 | 114.58 | 119.53 | 124.89 | 130.051 | 137.321 | 142.859 | 124.728 | 128.337 | 126.258 | 130.903 | 131.395 | 133.166 | 128.239 | 117.736 | 119.32 | 122.351 | 124.413 | 127.234 | 127.79 | 127.383 | 125.403 | 116.954 | 112.447 | 113.7 | 129.463 | 124.287 | 116.767 | 115.721 | 117.165 | 117.233 | 115.605 | 112.015 | 109.395 | 109.986 | 84.199 | 85.27 | 21.118 | 17.996 | 13.661 |
Totaal activa
| 2,960.276 | 2,773.121 | 2,803.752 | 2,942.357 | 2,976.91 | 3,142.468 | 3,143.359 | 3,071.489 | 2,961.372 | 2,881.404 | 2,654.118 | 2,616.239 | 2,447.741 | 2,367.271 | 2,190.542 | 2,137.333 | 2,111.043 | 2,046.548 | 1,955.604 | 1,885.67 | 1,784.865 | 1,643.098 | 1,541.794 | 1,422.286 | 1,024.366 | 911.158 | 774.915 | 655.294 | 609.772 | 516.532 | 586.98 | 597.541 | 548.49 | 477.136 | 492.533 | 332.342 | 363.241 | 248.778 | 282.934 | 327.96 | 383.656 | 440.635 | 497.565 | 503.287 | 555.959 | 612.084 | 659.527 | 721.097 | 762.613 | 374.488 | 412.6 | 393.262 | 411.636 | 454.182 | 495.736 | 360.79 | 372.906 | 419.725 | 284.22 | 343.41 | 421.102 | 333.177 | 355.105 | 401.622 | 254.763 | 316.621 | 370.572 | 412.12 | 420.291 | 371.788 | 420.631 | 395.417 | 270.657 | 306.477 | 337.582 | 332.712 | 338.706 | 325.145 | 269.753 | 291.34 | 267.869 | 287.193 | 321.657 | 357.794 | 336.824 | 359.23 | 320.829 | 339.113 | 279.305 | 298.368 | 320.932 | 346.614 | 246.717 | 238.519 | 196.052 | 204.914 | 144.383 | 146.887 | 29.396 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 59.309 | 28.676 | 26.069 | 33.768 | 26.45 | 25.994 | 32.621 | 32.667 | 30.572 | 19.978 | 17.285 | 24.258 | 24.314 | 20.45 | 13.821 | 23.632 | 47.927 | 9.103 | 15.321 | 11.581 | 8.352 | 12.274 | 9.748 | 10.901 | 8.679 | 13.023 | 11.078 | 9.575 | 5.988 | 7.037 | 4.649 | 6.565 | 3.965 | 5.435 | 5.657 | 6.401 | 2.256 | 3.398 | 1.303 | 6.413 | 3.362 | 4.638 | 4.943 | 9.345 | 3.559 | 3.458 | 3.498 | 4.398 | 3.246 | 2.931 | 1.878 | 1.957 | 3.39 | 2.298 | 2.945 | 2.046 | 2.906 | 3.343 | 3.577 | 7.403 | 4.048 | 7.904 | 4.57 | 4.946 | 7.342 | 6.928 | 9.198 | 9.288 | 5.041 | 5.004 | 5.433 | 3.699 | 2.755 | 3.095 | 3.12 | 1.689 | 2.065 | 3.565 | 2.204 | 5.931 | 1.622 | 1.811 | 2.938 | 6.151 | 1.592 | 3.304 | 3.495 | 4.717 | 8.39 | 6.792 | 7.244 | 10.837 | 11.581 | 11.304 | 7.618 | 10.05 | 4.718 | 6.633 | 4.699 |
Kortlopende schulden
| -3.251 | 0 | -4.054 | 25.715 | -6.974 | 196.195 | 0 | 17.659 | 0 | 0 | -8.035 | 5.137 | 181.003 | 162.447 | 132.876 | 0 | 108.765 | 85.745 | 79.192 | 2.728 | 71.399 | 72.973 | 72.869 | 56.849 | 64.059 | 57.195 | 52.893 | 57.461 | 45.232 | 38.154 | 113.349 | 189.122 | 109.365 | 107.5 | 27.5 | 0 | 0.45 | 0 | 4.075 | 99.261 | 97.253 | 95.284 | 1.392 | 11.762 | 12.127 | 12.546 | 12.858 | 13.17 | 13.164 | 13.158 | 14.015 | 4.87 | 34.874 | 36.528 | 36.964 | 37.748 | 37.055 | 37.822 | 37.969 | 39.254 | 39.509 | 40.739 | 41.969 | 42.961 | 16.945 | 17.77 | 14.942 | 15.767 | 12.527 | 12.628 | 13.521 | 13.579 | 11.527 | 11.544 | 42.089 | 41.991 | 40.038 | 39.893 | 9.373 | 10.859 | 9.354 | 8.084 | 8.066 | 9.857 | 10.21 | 9.606 | 9.099 | 8.68 | 8.478 | 8.311 | 7.336 | 7.147 | 9.828 | 9.289 | 5.376 | 6.974 | 4.1 | 2.178 | 2.306 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.251 | 3.443 | 4.054 | 5.406 | 6.974 | 6.724 | 6.299 | 6.582 | 6.491 | 7.209 | 8.035 | 7.814 | 9.444 | 8.577 | 9.76 | 0 | 9.322 | 15.003 | 14.133 | 106.716 | 15.399 | 0.321 | 2.376 | 15.897 | 2.268 | 5.939 | 3.177 | 31.984 | 31.377 | 31.255 | 30.662 | 19.665 | 18.939 | 14.631 | 14.371 | 0 | 49.482 | 0 | 0.007 | 2.583 | 1.319 | 1.127 | 1.243 | 1.45 | 1.017 | 1.507 | 9.211 | 16.321 | 24.134 | 31.253 | 31.253 | 41.92 | 76.639 | 99.603 | 99.802 | 100.297 | 102.254 | 119.948 | 101.748 | 103.385 | 118.499 | 91.314 | 83.869 | 88.936 | 45.266 | 63.768 | 65.675 | 64.105 | 57.26 | 60.141 | 72.995 | 63.476 | 43.655 | 51.826 | 59.259 | 43.484 | 27.935 | 32.497 | 41.994 | 28.697 | 15.777 | 15.251 | 20.029 | 21.579 | 17.267 | 24.184 | 29.696 | 23.79 | 14.691 | 9.539 | 10.073 | 12.237 | 12.908 | 6.463 | 5.628 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 335.037 | 313.584 | 346.941 | 329.388 | 350.366 | 110.704 | 288.677 | 267.451 | 264.67 | 277.334 | 271.794 | 300.381 | 54.747 | 63.852 | 56.88 | 181.026 | 35.329 | 32.83 | 31.831 | 21.721 | 45.919 | 25.228 | 40.139 | 21.825 | 15.9 | 23.787 | 17.711 | 16.15 | 26.356 | 21.225 | 53.627 | 55.236 | 69.374 | 65.229 | 53.539 | 45.85 | 3.734 | 56.918 | 53.295 | 63.603 | 71.978 | 70.808 | 63.478 | 65.296 | 61.177 | 57.089 | 42.232 | 47.815 | 44.871 | 42.805 | 40.313 | 43.578 | 51.712 | 55.113 | 58.412 | 59.85 | 61.754 | 60.902 | 67.05 | 57.076 | 52.939 | 44.517 | 46.05 | 52.7 | 49.329 | 45.676 | 42.966 | 43.725 | 45.663 | 38.048 | 33.873 | 30.683 | 24.394 | 20.005 | 19.851 | 21.591 | 18.655 | 15.938 | 14.41 | 18.309 | 15.415 | 15.419 | 16.781 | 16.539 | 15.418 | 13.504 | 13.73 | 13.052 | 0.907 | 5.907 | 6.293 | 10.136 | 0 | 0 | 0 | 7.101 | 5.061 | 4.979 | 7.496 |
Totaal kortlopende verplichtingen
| 394.346 | 345.703 | 373.01 | 394.277 | 376.816 | 339.617 | 327.597 | 324.359 | 301.733 | 304.521 | 289.079 | 337.59 | 269.508 | 255.326 | 213.337 | 204.658 | 201.343 | 142.681 | 140.477 | 142.746 | 141.069 | 110.796 | 125.132 | 105.472 | 90.906 | 99.944 | 84.859 | 115.17 | 108.953 | 97.671 | 202.287 | 270.588 | 201.643 | 192.795 | 101.067 | 52.251 | 55.922 | 60.316 | 58.68 | 171.86 | 173.912 | 171.857 | 71.056 | 87.853 | 77.88 | 74.6 | 67.799 | 81.704 | 85.415 | 90.147 | 87.459 | 92.325 | 166.615 | 193.542 | 198.123 | 199.941 | 203.969 | 222.015 | 210.344 | 207.118 | 214.995 | 184.474 | 176.458 | 189.543 | 118.882 | 134.142 | 132.781 | 132.885 | 120.491 | 115.821 | 125.822 | 111.437 | 82.331 | 86.47 | 124.319 | 108.755 | 88.693 | 91.893 | 67.981 | 63.796 | 42.168 | 40.565 | 47.814 | 54.126 | 44.487 | 50.598 | 56.02 | 50.239 | 32.466 | 30.549 | 30.946 | 40.357 | 34.317 | 27.056 | 18.622 | 24.125 | 13.879 | 13.79 | 14.501 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 194.445 | 198.017 | 201.466 | 189.944 | 190.858 | 194.694 | 186.948 | 190.17 | 159.838 | 161.019 | 50.636 | 51.272 | 52.252 | 53.223 | 52.837 | 49.086 | 47.626 | 48.334 | 47.883 | 48.011 | 23.705 | 22.543 | 19.958 | 12.178 | 12.619 | 20.646 | 0 | 14.53 | 0 | 0 | 0 | 0 | 81.493 | 288.555 | 361.156 | 381.435 | 377.436 | 371.225 | 364.355 | 262.395 | 257.962 | 253.69 | 341.627 | 335.475 | 329.464 | 323.591 | 317.996 | 322.566 | 322.129 | 169.54 | 168.048 | 176.645 | 175.082 | 173.862 | 171.065 | 170.71 | 197.856 | 198.322 | 38.402 | 40.363 | 66.926 | 69.356 | 71.781 | 74.719 | 106.433 | 110.094 | 102.939 | 105.747 | 99.841 | 102.713 | 105.633 | 108.074 | 100.965 | 103.301 | 106.25 | 106.858 | 104.672 | 107.38 | 133.641 | 136.496 | 103.088 | 98.898 | 99.409 | 101.227 | 69.301 | 66.604 | 64.655 | 65.253 | 41.366 | 41.601 | 41.698 | 41.796 | 40.709 | 39.906 | 6.767 | 7.976 | 5.973 | 10.02 | 10.472 |
Uitgestelde opbrengsten niet-vlottend
| 3.951 | 4.42 | 4.922 | 5.524 | 6.371 | 6.724 | 6.299 | 6.582 | 6.491 | 7.209 | 8.035 | 8.739 | 9.444 | 8.577 | 9.76 | 3.755 | 9.322 | 15.003 | 14.133 | 6.596 | 15.399 | 16.632 | 8.323 | 15.897 | 2.268 | 11.97 | 3.177 | 238.52 | 246.092 | 253.663 | 261.236 | 237.094 | 232.573 | 180.838 | 184.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.695 | 8.508 | 16.321 | 50.968 | 152.67 | 177.571 | 202.472 | 165.259 | 190.476 | 217.586 | 242.329 | 258.044 | 179.461 | 172.711 | 171.001 | 25.556 | 0 | 59.703 | 63.053 | 74.906 | 86.193 | 98.117 | 64.804 | 42.845 | 47.387 | 56.307 | 45.329 | 48.043 | 52.709 | 25.235 | 32.382 | 35.108 | 38.099 | 38.053 | 39.775 | 38.716 | 40.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| -3.951 | -0 | -4.922 | 54.046 | -6.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -171.001 | -25.556 | 0 | -59.703 | -63.053 | -74.906 | -86.193 | -98.117 | -64.804 | -42.845 | -47.387 | -56.307 | -45.329 | -48.043 | -52.709 | -25.235 | -32.382 | -35.108 | -38.099 | -38.053 | -39.775 | -38.716 | -40.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 96.066 | 105.247 | 101.268 | 34.654 | 61.616 | 73.495 | 67.379 | 61.951 | 1.908 | 17.395 | 12.517 | 8.023 | 4.09 | 7.068 | 3.421 | 0.721 | 0.721 | 7.206 | 5.459 | 2.347 | 0.975 | 4.495 | 3.361 | 1.286 | 2.607 | 3.63 | 17.113 | 16.643 | 16.012 | 16.687 | 3.707 | 0.541 | 0.759 | 1.082 | 1.833 | 2.96 | 4.111 | 5.425 | 6.658 | 8.534 | 10.293 | 11.845 | 13.4 | 13.721 | 15.852 | 17.561 | 18.88 | 20.393 | 14.224 | 15.057 | 16.236 | 17.339 | 15.917 | 15.923 | 17.726 | 15.992 | 23.415 | 23.606 | 17.173 | 17.325 | 23.907 | 23.505 | 23.103 | 193.621 | 52.896 | 60.327 | 85.458 | 87.977 | 99.325 | 109.448 | 119.705 | 85.295 | 62.025 | 65.242 | 72.491 | 59.804 | 60.793 | 63.658 | 35.023 | 40.377 | 41.946 | 40.614 | 39.787 | 40.959 | 39.585 | 41.564 | 44.617 | 47.701 | 17.321 | 17.29 | 18.868 | 27.241 | 22.28 | 18.031 | 18.387 | 9.035 | 9.288 | 9.945 | 10.748 |
Totaal niet-vlottende verplichtingen
| 290.511 | 307.684 | 302.734 | 284.168 | 252.474 | 274.913 | 260.626 | 258.703 | 168.237 | 185.623 | 71.188 | 68.034 | 65.786 | 68.868 | 66.018 | 53.562 | 57.669 | 70.543 | 67.475 | 56.954 | 40.079 | 43.67 | 31.642 | 29.361 | 17.494 | 36.246 | 20.29 | 255.163 | 262.104 | 270.35 | 264.943 | 237.635 | 314.825 | 470.475 | 547.42 | 384.395 | 381.547 | 376.65 | 371.013 | 270.929 | 268.255 | 265.535 | 355.027 | 349.196 | 345.316 | 341.152 | 336.876 | 342.959 | 336.353 | 185.292 | 192.792 | 210.305 | 241.967 | 342.455 | 366.362 | 389.174 | 386.53 | 412.404 | 273.161 | 300.017 | 348.877 | 272.322 | 267.595 | 268.34 | 159.329 | 170.421 | 188.397 | 193.724 | 199.166 | 212.161 | 225.338 | 193.369 | 162.99 | 168.543 | 178.741 | 166.662 | 165.465 | 171.038 | 168.664 | 176.873 | 145.034 | 139.512 | 139.196 | 142.186 | 108.886 | 108.168 | 109.272 | 112.954 | 58.687 | 58.891 | 60.566 | 69.037 | 62.989 | 57.937 | 25.154 | 17.011 | 15.261 | 19.965 | 21.22 |
Totaal passiva
| 684.857 | 653.387 | 675.744 | 678.445 | 629.29 | 614.53 | 588.223 | 583.062 | 469.97 | 490.144 | 360.267 | 405.624 | 335.294 | 324.194 | 279.355 | 258.22 | 259.012 | 213.224 | 207.952 | 199.7 | 181.148 | 154.466 | 156.774 | 134.833 | 108.4 | 136.19 | 105.149 | 370.333 | 371.057 | 368.021 | 467.23 | 508.223 | 516.468 | 663.27 | 648.487 | 436.646 | 437.469 | 436.966 | 429.693 | 442.789 | 442.167 | 437.392 | 426.083 | 437.049 | 423.196 | 415.752 | 404.675 | 424.663 | 421.768 | 275.439 | 280.251 | 302.63 | 408.582 | 535.997 | 564.485 | 589.115 | 590.499 | 634.419 | 483.505 | 507.135 | 563.872 | 456.796 | 444.053 | 457.883 | 278.211 | 304.563 | 321.178 | 326.609 | 319.657 | 327.982 | 351.16 | 304.806 | 245.321 | 255.013 | 303.06 | 275.417 | 254.158 | 262.931 | 236.645 | 240.669 | 187.202 | 180.077 | 187.01 | 196.312 | 153.373 | 158.766 | 165.292 | 163.193 | 91.153 | 89.44 | 91.512 | 109.394 | 97.306 | 84.993 | 43.776 | 41.136 | 29.14 | 33.755 | 35.721 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 14.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,983.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0.019 | 0 | 0.024 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.812 | 0 | 0 | 0 | 0 | 0 | 10.054 | 13.375 | 46.78 |
Gewone aandelen
| 0.286 | 0.285 | 0.295 | 0.303 | 0.311 | 0.32 | 0.325 | 0.324 | 0.323 | 0.322 | 0.32 | 0.319 | 0.316 | 0.315 | 0.313 | 0.312 | 0.309 | 0.309 | 0.306 | 0.305 | 0.304 | 0.303 | 0.302 | 0.3 | 0.299 | 0.298 | 0.297 | 0.296 | 0.296 | 0.294 | 0.292 | 0.29 | 0.286 | 0.23 | 0.228 | 0.228 | 0.225 | 0.196 | 0.196 | 0.196 | 0.195 | 0.195 | 0.194 | 0.184 | 0.184 | 0.184 | 0.184 | 0.183 | 0.183 | 0.149 | 0.148 | 0.135 | 0.129 | 0.128 | 0.127 | 0.109 | 0.109 | 0.109 | 0.108 | 0.108 | 0.107 | 0.107 | 0.106 | 0.106 | 0.106 | 0.105 | 0.105 | 0.105 | 0.104 | 0.097 | 0.097 | 0.096 | 0.084 | 0.085 | 0.085 | 0.084 | 0.084 | 0.077 | 0.076 | 0.075 | 0.073 | 0.073 | 0.072 | 0.071 | 0.072 | 0.071 | 0.06 | 0.059 | 0.058 | 0.058 | 0.058 | 0.056 | 0.05 | 0.05 | 0.047 | 0.047 | 0.045 | 0.045 | 0.011 |
Ingehouden winsten
| -90.293 | -199.972 | -258.948 | -173.351 | -126.049 | 11.186 | 5.803 | -34.225 | -4.052 | -77.262 | -147.934 | -216.507 | -311.673 | -349.877 | -445.969 | -447.57 | -475.958 | -443.918 | -510.739 | -559.351 | -628.094 | -725.546 | -804.588 | -880.363 | -1,240.452 | -1,367.316 | -1,454.81 | -1,829.172 | -1,867.661 | -1,949.043 | -1,966.699 | -1,983.147 | -2,018.27 | -2,035.403 | -1,998.388 | -1,937.041 | -1,893.4 | -1,845.836 | -1,802.474 | -1,767.304 | -1,709.351 | -1,646.791 | -1,573.381 | -1,498.762 | -1,428.016 | -1,360.892 | -1,298.731 | -1,254.002 | -1,201.809 | -1,168.995 | -1,132.508 | -1,106.357 | -1,152.653 | -1,230.518 | -1,209.544 | -1,182.054 | -1,164.189 | -1,155.586 | -1,132.973 | -1,089.724 | -1,060.889 | -1,035.445 | -990.684 | -954.504 | -916.555 | -878.048 | -832.924 | -791.65 | -771.728 | -758.032 | -729.47 | -705.269 | -680.087 | -654.89 | -630.9 | -603.777 | -579.255 | -556.481 | -546.784 | -519.373 | -467.451 | -440.262 | -410.971 | -382.128 | -358.849 | -333.854 | -310.412 | -287.354 | -266.491 | -243.548 | -219.645 | -201.224 | -182.955 | -166.465 | -142.757 | -130.038 | -81.986 | -72.987 | -62.014 |
Overige gereserveerde algehele resultaten
| 3.956 | -5.149 | -5.204 | -3.75 | -14.012 | -14.437 | -9.289 | -14.521 | -17.538 | -8.917 | -6.665 | -0.758 | 1.481 | 1.985 | 2.74 | 4.476 | 6.239 | 7.84 | -0.222 | 3.069 | 2.668 | 2.207 | 0.728 | -0.701 | -0.513 | -0.731 | -0.887 | -0.347 | -0.052 | -0.119 | -0.326 | -0.416 | -0.08 | 0.129 | -0.042 | -0.232 | -0.041 | -0.174 | -0.061 | -0.121 | 0.024 | 0.177 | 0.153 | 0.146 | 0.18 | -0.263 | 0.102 | -0.092 | -0.018 | 0.005 | 0.05 | -0.138 | -0.249 | -0.013 | -0.032 | 0.012 | 0.018 | 0.018 | 0.099 | 0.155 | 0.096 | 0.02 | 0.003 | 0 | 0.178 | 0.602 | 1.236 | 0.499 | 1.017 | 1.102 | 1.08 | 1.145 | 1.207 | 1.028 | 1.007 | 0.973 | 0.812 | 0.844 | 0.532 | 0.624 | 0.794 | 0.736 | 1.624 | 1.622 | 0.952 | 1.334 | 0.353 | -0.549 | -1.859 | -3.957 | -5.812 | -5.841 | -6.01 | -8.067 | -9.483 | -11.614 | -14.854 | -18.175 | -21.314 |
Overige totale aandeelhoudersvermogen
| 2,361.47 | 2,324.57 | 2,391.865 | 2,440.71 | 2,473.358 | 2,530.869 | 2,558.297 | 2,536.849 | 2,512.669 | 2,477.117 | 2,448.13 | 2,427.561 | 2,422.323 | 2,390.654 | 2,354.103 | 2,321.895 | 2,321.441 | 2,269.093 | 2,258.307 | 2,241.947 | 2,228.839 | 2,211.668 | 2,188.578 | 2,168.217 | 2,156.632 | 2,142.717 | 2,125.166 | 2,114.184 | 2,106.132 | 2,097.379 | 2,086.483 | 89.444 | 2,050.086 | 1,848.91 | 1,842.248 | 1,832.741 | 1,818.988 | 1,657.626 | 1,655.58 | 1,652.4 | 1,650.621 | 1,649.662 | 1,644.516 | 1,564.67 | 1,560.415 | 1,557.303 | 1,553.297 | 1,550.345 | 1,542.489 | 1,267.89 | 1,264.659 | 1,196.992 | 1,155.827 | 1,148.588 | 1,140.7 | 953.608 | 946.469 | 940.765 | 933.481 | 925.736 | 917.916 | 911.699 | 903.069 | 897.423 | 889.313 | 883.165 | 871.424 | 863.127 | 855.379 | 776.582 | 766.282 | 756.568 | 659.198 | 654.761 | 644.096 | 636.263 | 634.264 | 584.045 | 579.284 | 569.345 | 547.251 | 546.569 | 543.922 | 541.917 | 541.276 | 532.913 | 465.536 | 463.764 | 456.444 | 456.375 | 449.007 | 444.229 | 338.326 | 328.008 | 304.469 | 304.339 | 201.984 | 190.874 | 30.212 |
Totaal eigen vermogen van aandeelhouders
| 2,275.419 | 2,119.734 | 2,128.008 | 2,263.912 | 2,347.62 | 2,527.938 | 2,555.136 | 2,488.427 | 2,491.402 | 2,391.26 | 2,293.851 | 2,210.615 | 2,112.447 | 2,043.077 | 1,911.187 | 1,879.113 | 1,852.031 | 1,833.324 | 1,747.652 | 1,685.97 | 1,603.717 | 1,488.632 | 1,385.02 | 1,287.453 | 915.966 | 774.968 | 669.766 | 284.961 | 238.715 | 148.511 | 119.75 | 89.318 | 32.022 | -186.134 | -155.954 | -104.304 | -74.228 | -188.188 | -146.759 | -114.829 | -58.511 | 3.243 | 71.482 | 66.238 | 132.763 | 196.332 | 254.852 | 296.434 | 340.845 | 99.049 | 132.349 | 90.632 | 3.054 | -81.815 | -68.749 | -228.325 | -217.593 | -214.694 | -199.285 | -163.725 | -142.77 | -123.619 | -87.506 | -56.975 | -26.958 | 5.867 | 39.86 | 72.081 | 84.796 | 19.784 | 37.989 | 52.54 | -19.598 | 0.984 | 14.288 | 33.543 | 55.905 | 28.485 | 33.108 | 50.671 | 80.667 | 107.116 | 134.647 | 161.482 | 183.451 | 200.464 | 155.537 | 175.92 | 188.152 | 208.928 | 229.42 | 237.22 | 149.411 | 153.526 | 152.276 | 162.734 | 115.243 | 113.132 | -6.325 |
Totaal eigen vermogen
| 2,275.419 | 2,119.734 | 2,128.008 | 2,263.912 | 2,347.62 | 2,527.938 | 2,555.136 | 2,488.427 | 2,491.402 | 2,391.26 | 2,293.851 | 2,210.615 | 2,112.447 | 2,043.077 | 1,911.187 | 1,879.113 | 1,852.031 | 1,833.324 | 1,747.652 | 1,685.97 | 1,603.717 | 1,488.632 | 1,385.02 | 1,287.453 | 915.966 | 774.968 | 669.766 | 284.961 | 238.715 | 148.511 | 119.75 | 89.318 | 32.022 | -186.134 | -155.954 | -104.304 | -74.228 | -188.188 | -146.759 | -114.829 | -58.511 | 3.243 | 71.482 | 66.238 | 132.763 | 196.332 | 254.852 | 296.434 | 340.845 | 99.049 | 132.349 | 90.632 | 3.054 | -81.815 | -68.749 | -228.325 | 155.313 | -214.694 | -199.285 | -163.725 | -142.77 | -123.619 | -88.948 | -56.261 | -23.448 | 12.058 | 49.394 | 85.511 | 100.634 | 43.806 | 69.471 | 90.611 | 25.336 | 51.464 | 34.522 | 57.295 | 84.548 | 62.214 | 33.108 | 50.671 | 80.667 | 107.116 | 134.647 | 161.482 | 183.451 | 200.464 | 155.537 | 175.92 | 188.152 | 208.928 | 229.42 | 237.22 | 149.411 | 153.526 | 152.276 | 163.778 | 115.243 | 113.132 | -6.325 |
Totaal passiva en aandeelhoudersvermogen
| 2,960.276 | 2,773.121 | 2,803.752 | 2,942.357 | 2,976.91 | 3,142.468 | 3,143.359 | 3,071.489 | 2,961.372 | 2,881.404 | 2,654.118 | 2,616.239 | 2,447.741 | 2,367.271 | 2,190.542 | 2,137.333 | 2,111.043 | 2,046.548 | 1,955.604 | 1,885.67 | 1,784.865 | 1,643.098 | 1,541.794 | 1,422.286 | 1,024.366 | 911.158 | 774.915 | 655.294 | 609.772 | 516.532 | 586.98 | 597.541 | 548.49 | 477.136 | 492.533 | 332.342 | 363.241 | 248.778 | 282.934 | 327.96 | 383.656 | 440.635 | 497.565 | 503.287 | 555.959 | 612.084 | 659.527 | 721.097 | 762.613 | 374.488 | 412.6 | 393.262 | 411.636 | 454.182 | 495.736 | 360.79 | 372.906 | 419.725 | 284.22 | 343.41 | 421.102 | 333.177 | 355.105 | 401.622 | 254.763 | 316.621 | 370.572 | 412.12 | 420.291 | 371.788 | 420.631 | 395.417 | 270.657 | 306.477 | 337.582 | 332.712 | 338.706 | 325.145 | 269.753 | 291.34 | 267.869 | 287.193 | 321.657 | 357.794 | 336.824 | 359.23 | 320.829 | 339.113 | 279.305 | 298.368 | 320.932 | 346.614 | 246.717 | 238.519 | 196.052 | 204.914 | 144.383 | 146.887 | 29.396 |