Fortune Brands Innovations, Inc.
NYSE:FBIN
72.59 (USD) • At close January 14, 2025
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 344.8 | 355.1 | 385.6 | 366.4 | 453.4 | 681.7 | 539.1 | 642.5 | 345.3 | 360.6 | 378.2 | 471.5 | 460.7 | 460 | 356.1 | 419.1 | 464.5 | 398.4 | 359.7 | 387.9 | 336.2 | 276.3 | 281.2 | 262.9 | 389.9 | 345.5 | 244.4 | 323 | 277.1 | 252.7 | 210.8 | 251.5 | 278.6 | 278.7 | 253.6 | 238.5 | 350.6 | 223.5 | 179.4 | 191.9 | 175.1 | 145 | 124.2 | 241.4 | 157 | 123.6 | 258.9 | 336 | 216.1 | 147.2 | 120.6 | 120.8 | 127.6 | 73.1 | 67.9 | 60.7 |
| Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 344.8 | 355.1 | 385.6 | 366.4 | 453.4 | 681.7 | 539.1 | 642.5 | 345.3 | 360.6 | 378.2 | 471.5 | 460.7 | 460 | 356.1 | 419.1 | 464.5 | 398.4 | 359.7 | 387.9 | 336.2 | 276.3 | 281.2 | 262.9 | 389.9 | 345.5 | 244.4 | 323 | 277.1 | 252.7 | 210.8 | 251.5 | 278.6 | 278.7 | 253.6 | 238.5 | 350.6 | 223.5 | 179.4 | 191.9 | 175.1 | 145 | 124.2 | 241.4 | 157 | 123.6 | 258.9 | 336 | 216.1 | 147.2 | 120.6 | 120.8 | 127.6 | 73.1 | 67.9 | 60.7 |
| Nettovorderingen
| 555.9 | 593.6 | 615.9 | 534.2 | 578.6 | 621.2 | 559 | 521.8 | 936.1 | 998.5 | 1,011.6 | 885.7 | 921.8 | 844.6 | 828.5 | 734.9 | 765.2 | 657.7 | 678.2 | 624.8 | 640.1 | 706.2 | 650.1 | 571.7 | 635.4 | 657.5 | 631.5 | 555.3 | 594.7 | 595.7 | 564.9 | 550.7 | 568.8 | 569.3 | 525.5 | 502.6 | 557 | 573.5 | 477.2 | 458.9 | 534.5 | 535.3 | 482.9 | 477.1 | 517.7 | 499.8 | 429.1 | 381.8 | 407.1 | 405.2 | 379.3 | 346.1 | 391.8 | 410.1 | 393.5 | 374.2 |
| Voorraad
| 962.6 | 990.5 | 1,025.2 | 941.3 | 930 | 954.5 | 931.1 | 1,021.3 | 1,502.3 | 1,446.7 | 1,334.7 | 1,193.8 | 1,128.3 | 1,046.8 | 958.4 | 867.2 | 738.3 | 732.3 | 703.1 | 718.6 | 758.8 | 741.9 | 737.9 | 678.9 | 684.3 | 627 | 619.2 | 580.8 | 600.1 | 581.4 | 558.8 | 531.1 | 562.5 | 580.5 | 597.9 | 555.6 | 540.4 | 546.4 | 501.8 | 462.2 | 520.9 | 521.2 | 509.5 | 471.6 | 463.1 | 438.8 | 380 | 357.2 | 392.3 | 385.5 | 350.7 | 336.3 | 368.8 | 353.1 | 341.1 | 333 |
| Overige vlottende activa
| 155.8 | 145.2 | 171.3 | 162.8 | 187.7 | 186.2 | 272 | 274.8 | 223.9 | 258 | 232.2 | 192.2 | 215.2 | 197.5 | 202.9 | 187.3 | 170 | 168.9 | 173 | 166.9 | 171.6 | 192.5 | 178.8 | 172.6 | 180.6 | 175.5 | 149.4 | 142.6 | 126.4 | 123.3 | 121.6 | 111.9 | 129.8 | 114.1 | 104.3 | 122 | 175.4 | 186.5 | 178.1 | 186.1 | 132.4 | 135.6 | 148.1 | 144 | 135.8 | 141.4 | 131.2 | 151.1 | 122.9 | 130.2 | 123.3 | 150.3 | 126.9 | 206.5 | 111.3 | 699.9 |
| Totaal vlottende activa
| 2,019.1 | 2,081.9 | 2,172.1 | 1,997.7 | 2,149.7 | 2,443.6 | 2,301.2 | 2,460.4 | 3,007.6 | 3,063.8 | 2,956.7 | 2,744.5 | 2,726 | 2,548.9 | 2,345.9 | 2,208.5 | 2,138 | 1,957.3 | 1,914 | 1,898.2 | 1,906.7 | 1,916.9 | 1,848 | 1,686.1 | 1,890.2 | 1,805.5 | 1,644.5 | 1,601.7 | 1,598.3 | 1,553.1 | 1,456.1 | 1,442.8 | 1,539.7 | 1,542.6 | 1,481.3 | 1,418.7 | 1,623.4 | 1,529.9 | 1,336.5 | 1,299.1 | 1,362.9 | 1,337.1 | 1,264.7 | 1,334.1 | 1,273.6 | 1,203.6 | 1,199.2 | 1,226.1 | 1,138.4 | 1,068.1 | 973.9 | 953.5 | 1,015.1 | 1,042.8 | 913.8 | 1,467.8 |
| Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 981.6 | 1,140 | 1,153.2 | 975 | 929.2 | 859.5 | 805.8 | 902.6 | 1,097.7 | 1,082.8 | 1,064.3 | 1,009.5 | 934.7 | 918.2 | 905.1 | 917.4 | 791.7 | 794.2 | 807.6 | 824.2 | 800.4 | 804.9 | 806.3 | 813.4 | 776.3 | 737.6 | 742.8 | 740 | 690.6 | 675.6 | 665.7 | 662.5 | 642.9 | 643.2 | 635.7 | 627.9 | 606.3 | 582 | 543.7 | 539.8 | 533.3 | 540.2 | 532.1 | 534.4 | 513.5 | 522.2 | 499.5 | 509.4 | 497.8 | 509.9 | 515 | 525.8 | 538.1 | 531.8 | 536.1 | 550 |
| Goodwill
| 2,004.7 | 1,994.8 | 1,988.7 | 1,906.8 | 1,904.2 | 1,917.8 | 1,643.6 | 1,640.7 | 2,546.2 | 2,479.6 | 2,487.5 | 2,465.1 | 2,466.6 | 2,470.6 | 2,466.2 | 2,394.8 | 2,085.2 | 2,081.3 | 2,079.3 | 2,090.2 | 2,084.9 | 2,085.7 | 2,084 | 2,080.3 | 2,063.3 | 1,916.7 | 1,918.7 | 1,912 | 1,852.8 | 1,832.1 | 1,832.9 | 1,833.8 | 1,835 | 1,793.8 | 1,757.8 | 1,755.3 | 1,800.8 | 1,904.7 | 1,454.4 | 1,467.8 | 1,455.6 | 1,520.6 | 1,518 | 1,519.9 | 1,521.1 | 1,521.8 | 1,379.9 | 1,387 | 1,368.4 | 1,366.4 | 1,367.4 | 1,366.6 | 1,366.5 | 1,365.9 | 1,366.2 | 1,364.9 |
| Immateriële activa
| 1,324.3 | 1,336.2 | 1,354.7 | 1,354.7 | 1,400 | 1,421.5 | 990.7 | 1,000.8 | 1,375.9 | 1,334.6 | 1,382.5 | 1,383.8 | 1,401.3 | 1,420.6 | 1,434.3 | 1,420.3 | 1,111.2 | 1,118 | 1,139.9 | 1,168.9 | 1,186.1 | 1,229.2 | 1,239.7 | 1,246.8 | 1,333.8 | 1,139 | 1,151.2 | 1,162.4 | 1,105.4 | 1,093.2 | 1,097.2 | 1,107 | 1,113.9 | 1,039.3 | 993.3 | 996.7 | 982.2 | 858.8 | 661.5 | 656.5 | 665.9 | 744.2 | 744.9 | 752.9 | 760.7 | 764.6 | 677.9 | 677.7 | 698.1 | 696.1 | 701.4 | 697.3 | 792.2 | 793.8 | 798.4 | 798.8 |
| Goodwill en immateriële activa
| 3,329 | 3,331 | 3,343.4 | 3,261.5 | 3,304.2 | 3,339.3 | 2,634.3 | 2,641.5 | 3,922.1 | 3,814.2 | 3,870 | 3,848.9 | 3,867.9 | 3,891.2 | 3,900.5 | 3,815.1 | 3,196.4 | 3,199.3 | 3,219.2 | 3,259.1 | 3,271 | 3,314.9 | 3,323.7 | 3,327.1 | 3,397.1 | 3,055.7 | 3,069.9 | 3,074.4 | 2,958.2 | 2,925.3 | 2,930.1 | 2,940.8 | 2,948.9 | 2,833.1 | 2,751.1 | 2,752 | 2,783 | 2,763.5 | 2,115.9 | 2,124.3 | 2,121.5 | 2,264.8 | 2,262.9 | 2,272.8 | 2,281.8 | 2,286.4 | 2,057.8 | 2,064.7 | 2,066.5 | 2,062.5 | 2,068.8 | 2,063.9 | 2,158.7 | 2,159.7 | 2,164.6 | 2,163.7 |
| Langetermijnbeleggingen
| 0 | 3.4 | 2.5 | 1,243.4 | 2.1 | -138.2 | 2.9 | 0 | 2.3 | 2.8 | 3 | 6.8 | 3.7 | 3.9 | 4.7 | 3.5 | 0 | 0 | 0 | 29.2 | 0 | 0 | 0 | 28.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 120.6 | 118.6 | 111.3 | -2.1 | 138.2 | 143 | 0 | -2.3 | -2.8 | -3 | 28.8 | -3.7 | -3.9 | -4.7 | -3.5 | 0 | 0 | 0 | -29.2 | 0 | 0 | 0 | -28.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 268.7 | -3 | 1.7 | -1,064.8 | 235 | 230.8 | 85.5 | 116.4 | 388.2 | 373.3 | 352 | 297.7 | 340.2 | 337.7 | 330.6 | 417.7 | 392.9 | 381.5 | 359.3 | 309.8 | 307.5 | 306.7 | 311.2 | 138 | 106.1 | 98.3 | 94.8 | 95.3 | 102.2 | 99.4 | 82.2 | 80 | 81.1 | 79 | 74.7 | 80 | 69.5 | 91.1 | 89.2 | 89.7 | 63.5 | 48 | 47.1 | 43.5 | 50.4 | 53.2 | 67.3 | 71.1 | 81.8 | 85.5 | 89.8 | 94.7 | 129 | 97.1 | 98.2 | 77.9 |
| Totaal niet-vlottende activa
| 4,579.3 | 4,592 | 4,619.4 | 4,526.4 | 4,468.4 | 4,429.6 | 3,671.5 | 3,660.5 | 5,408 | 5,270.3 | 5,286.3 | 5,191.7 | 5,142.8 | 5,147.1 | 5,136.2 | 5,150.2 | 4,381 | 4,375 | 4,386.1 | 4,393.1 | 4,378.9 | 4,426.5 | 4,441.2 | 4,278.5 | 4,279.5 | 3,891.6 | 3,907.5 | 3,909.7 | 3,751 | 3,700.3 | 3,678 | 3,683.3 | 3,672.9 | 3,555.3 | 3,461.5 | 3,459.9 | 3,458.8 | 3,436.6 | 2,748.8 | 2,753.8 | 2,718.3 | 2,853 | 2,842.1 | 2,850.7 | 2,845.7 | 2,861.8 | 2,624.6 | 2,645.2 | 2,646.1 | 2,657.9 | 2,673.6 | 2,684.4 | 2,825.8 | 2,788.6 | 2,798.9 | 2,791.6 |
| Totaal activa
| 6,598.4 | 6,673.9 | 6,791.5 | 6,524.1 | 6,618.1 | 6,873.2 | 5,972.7 | 6,120.9 | 8,415.6 | 8,334.1 | 8,243 | 7,936.2 | 7,868.8 | 7,696 | 7,482.1 | 7,358.7 | 6,519 | 6,332.3 | 6,300.1 | 6,291.3 | 6,285.6 | 6,343.4 | 6,289.2 | 5,964.6 | 6,169.7 | 5,697.1 | 5,552 | 5,511.4 | 5,349.3 | 5,253.4 | 5,134.1 | 5,126.1 | 5,212.6 | 5,097.9 | 4,942.8 | 4,878.6 | 5,082.2 | 4,966.5 | 4,085.3 | 4,052.9 | 4,081.2 | 4,190.1 | 4,106.8 | 4,184.8 | 4,119.3 | 4,065.4 | 3,823.8 | 3,871.3 | 3,784.5 | 3,726 | 3,647.5 | 3,637.9 | 3,840.9 | 3,831.4 | 3,712.7 | 4,259.4 |
| Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 493.3 | 554.4 | 571.4 | 568.1 | 570.4 | 489.5 | 423.7 | 421.6 | 672.6 | 756.3 | 728.1 | 561 | 735.7 | 697.5 | 599.2 | 620.5 | 544.1 | 463.9 | 426.4 | 460 | 436.5 | 476.6 | 442 | 459 | 437.7 | 428.7 | 417.1 | 428.8 | 392.5 | 397 | 378.9 | 393.8 | 361.9 | 366.1 | 364.1 | 344.2 | 353.6 | 352.6 | 327.4 | 333.8 | 341.4 | 337.7 | 319.8 | 314.8 | 344.4 | 350.1 | 300.9 | 287 | 253.5 | 287.8 | 254.7 | 260.7 | 258.4 | 282.1 | 237.2 | 252.8 |
| Kortlopende schulden
| 499.5 | 499.3 | 0 | 0 | 0 | 599.8 | 599.5 | 599.2 | 600.3 | 0 | 0 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 399.9 | 399.7 | 432.5 | 782.6 | 381.8 | 525 | 525 | 350 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 2.8 | 0.8 | 3.8 | 0 | 26.3 | 26.3 | 29.7 | 10.1 | 9.7 | 6 | 5.6 | 28.6 | 28.9 | 28 | 5.3 | 22.1 | 21.8 | 21.3 | 3.3 | 3.6 | 3.3 | 3 |
| Belastingschulden
| 0 | 0 | 0 | 31.5 | 0 | 0 | 0 | 24.8 | 0 | 0 | 0 | 90.1 | 0 | 0 | 0 | 70.8 | 0 | 0 | 0 | 39.3 | 0 | 0 | 0 | 57.7 | 0 | 0 | 0 | 61.4 | 0 | 0 | 0 | 46.3 | 0 | 0 | 0 | 43.3 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde opbrengsten
| 0 | 26.7 | 0 | -37.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 548.9 | 0 | 0 | 0 |
| Overige kortlopende verplichtingen
| 539.4 | 494.3 | 491.1 | 600.8 | 621.7 | 551.4 | 390 | 499.1 | 775 | 685.2 | 626.7 | 920 | 793.1 | 667.2 | 597.8 | 653.8 | 590.9 | 488.9 | 419.8 | 510.3 | 507.6 | 436 | 415 | 450.4 | 488.9 | 451.8 | 373.7 | 416.6 | 460 | 394.1 | 328.9 | 402.7 | 414.8 | 348.6 | 318 | 369.6 | 420.3 | 329.7 | 255.4 | 311.5 | 339.1 | 297.1 | 237.4 | 417.9 | 357.9 | 293 | 229.9 | 317.4 | 339 | 286.5 | 240.4 | 315.8 | 884.5 | 326.4 | 300.4 | 320.7 |
| Totaal kortlopende verplichtingen
| 1,532.2 | 1,548 | 1,062.5 | 1,159.4 | 1,192.1 | 1,640.7 | 1,413.2 | 1,544.7 | 2,047.9 | 1,441.5 | 1,354.8 | 1,971.1 | 1,528.8 | 1,364.7 | 1,197 | 1,345.1 | 1,135 | 952.8 | 1,246.1 | 1,409.3 | 1,376.6 | 1,695.2 | 1,238.8 | 1,492.1 | 1,451.6 | 1,230.5 | 1,140.8 | 906.8 | 852.5 | 791.1 | 707.8 | 840.4 | 776.7 | 717.9 | 684.9 | 757.9 | 777.7 | 682.3 | 609.1 | 699.6 | 710.2 | 644.9 | 566.9 | 738.7 | 707.9 | 671.7 | 559.7 | 651.3 | 597.8 | 596.4 | 516.9 | 597.8 | 1,146.2 | 612.1 | 540.9 | 576.5 |
| Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 2,405.6 | 2,536 | 3,185.2 | 2,813.4 | 2,921.4 | 2,757.5 | 2,164.9 | 2,169.7 | 2,929.3 | 3,507.7 | 3,519 | 2,468.6 | 2,796 | 2,766.7 | 2,831.9 | 2,712.7 | 2,225.6 | 2,383.4 | 2,169.3 | 1,924.4 | 2,088.8 | 1,812.3 | 2,318.7 | 1,809 | 1,988.4 | 1,793.3 | 1,538 | 1,507.6 | 1,462.2 | 1,391.9 | 1,491.5 | 1,431.1 | 1,585.8 | 1,600.4 | 1,619.2 | 1,171.6 | 1,337.6 | 1,389.8 | 733.7 | 643.7 | 653.8 | 595 | 475 | 350 | 350 | 357.5 | 297.5 | 297.5 | 339.3 | 339.3 | 409.3 | 389.3 | 16.8 | 16.8 | 16.8 | 16.8 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 11.1 | 140.5 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.6 | 2.7 | 3.4 | 0 | 0 | 0 | 108.5 | 193.7 | 196 | 200.7 | 252.7 | 0 | 0 | 250 | -204.1 | 0 | 0 | 176.3 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 120.6 | 118.6 | 111.3 | 125.5 | 138.2 | 143 | 136.9 | 222.7 | 184.2 | 196.4 | 176 | 167.2 | 171.9 | 167.1 | 160.5 | 149.2 | 152.1 | 157.4 | 157.2 | 160.1 | 167.9 | 161.7 | 162.6 | 149.2 | 156.2 | 158.2 | 166.8 | 176.2 | 168.3 | 170.4 | 163.5 | 170.6 | 189.6 | 177.6 | 201.7 | 266 | 230.2 | 151.7 | 150.6 | 198.2 | 243.4 | 247.7 | 252.5 | 227.9 | 230 | 225.5 | 221.3 | 0 | 0 | 213.4 | 204.1 | 0 | 0 | 265 | 0 |
| Overige niet-vlottende verplichtingen
| 264.7 | 138.7 | 144.4 | 146.5 | 160.1 | 159.7 | 169.1 | 182.7 | 185.6 | 248.3 | 258 | 431.7 | 322.2 | 349.2 | 361.7 | 364.9 | 380.6 | 380.9 | 369.4 | 372.6 | 323.4 | 323.3 | 322.9 | 320.9 | 346.9 | 342.4 | 356.7 | 329.1 | 312.5 | 333.4 | 333.7 | 328.1 | 319.3 | 497 | 468.9 | 495.3 | 562.6 | 522 | 441.2 | 443.1 | 376.6 | 418.6 | 424.9 | 334.5 | 313.7 | 311.8 | 304.7 | 63.8 | 0 | 540.1 | 74.4 | 322.2 | 549.5 | 535.2 | 102.2 | 3,721 |
| Totaal niet-vlottende verplichtingen
| 2,670.3 | 2,795.3 | 3,448.2 | 3,071.3 | 3,207 | 3,055.4 | 2,477 | 2,489.3 | 3,337.6 | 3,940.2 | 3,973.4 | 2,900.3 | 3,285.4 | 3,287.8 | 3,360.7 | 3,238.1 | 2,755.4 | 2,916.4 | 2,696.1 | 2,454.2 | 2,572.3 | 2,303.5 | 2,803.3 | 2,292.5 | 2,484.5 | 2,291.9 | 2,052.9 | 2,003.5 | 1,950.9 | 1,893.6 | 1,995.6 | 1,922.7 | 2,075.7 | 2,097.4 | 2,088.1 | 1,666.9 | 1,900.2 | 1,914.4 | 1,177.6 | 1,090.2 | 1,030.4 | 1,013.6 | 899.9 | 793 | 857.4 | 865.3 | 802.9 | 835.3 | 852.4 | 879.4 | 947.1 | 915.6 | 566.3 | 552 | 560.3 | 3,737.8 |
| Totaal passiva
| 4,202.5 | 4,343.3 | 4,510.7 | 4,230.7 | 4,399.1 | 4,696.1 | 3,890.2 | 4,034 | 5,385.5 | 5,381.7 | 5,328.2 | 4,871.4 | 4,814.2 | 4,652.5 | 4,557.7 | 4,583.2 | 3,890.4 | 3,869.2 | 3,942.2 | 3,863.5 | 3,948.9 | 3,998.7 | 4,042.1 | 3,784.6 | 3,936.1 | 3,522.4 | 3,193.7 | 2,910.3 | 2,803.4 | 2,684.7 | 2,703.4 | 2,763.1 | 2,852.4 | 2,815.3 | 2,773 | 2,424.8 | 2,677.9 | 2,596.7 | 1,786.7 | 1,789.8 | 1,740.6 | 1,658.5 | 1,466.8 | 1,531.7 | 1,565.3 | 1,537 | 1,362.6 | 1,486.6 | 1,450.2 | 1,475.8 | 1,464 | 1,513.4 | 1,712.5 | 1,164.1 | 1,101.2 | 4,314.3 |
| 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 |
| Gewone aandelen
| 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 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 | 1.6 | 0 | 0 | 0 |
| Ingehouden winsten
| 2,882.5 | 2,805.5 | 2,701.8 | 2,605.3 | 2,554.2 | 2,475.4 | 2,402.4 | 2,323.8 | 3,277 | 3,145 | 2,989.4 | 2,807.9 | 2,670 | 2,539.3 | 2,358 | 2,180.2 | 2,052.7 | 1,954.7 | 1,872.1 | 1,763 | 1,692.5 | 1,648.1 | 1,541.4 | 1,448.1 | 1,393.4 | 1,350.5 | 1,249.9 | 1,174.2 | 1,076.5 | 1,002 | 892 | 814.6 | 738.4 | 664.4 | 558.5 | 501.6 | 439.4 | 376.7 | 319.5 | 279.5 | 256.5 | 315.6 | 241.8 | 200.8 | 156.7 | 125.8 | 78.3 | 41 | 22.6 | -17.4 | -65.2 | -77.7 | -635.4 | -655.5 | -697.8 | -685.4 |
| Overige gereserveerde algehele resultaten
| 54.3 | 43 | 51.3 | 63.3 | 36.6 | 55.3 | 42.9 | 37.4 | -2.2 | 27.8 | 35.3 | -24.6 | -53.8 | -38.4 | -51 | -55.1 | -91.5 | -110.3 | -123.2 | -72.6 | -75.5 | -64.1 | -67.3 | -67 | -45.7 | -53.2 | -36 | -39.2 | -25.5 | -54.6 | -64.7 | -71.9 | -52.2 | -39.3 | -38.9 | -52.5 | -39.1 | -24.5 | -26.1 | -6.7 | 77.3 | 87.8 | 87.8 | 95.4 | 51.6 | 52.1 | 57.7 | 30.6 | 24.3 | 10.5 | 15 | 10.6 | -104.4 | -64.8 | -67.9 | -76.3 |
| Overige totale aandeelhoudersvermogen
| -542.8 | -519.8 | -474.2 | -377.1 | -373.7 | -355.5 | -364.7 | -276.2 | -246.6 | -222.3 | -111.8 | 279.6 | 436.5 | 540.7 | 615.5 | 648.6 | 665.6 | 615.6 | 606.3 | 734.4 | 716.6 | 757.7 | 769.6 | 795.3 | 882.4 | 874 | 1,141.1 | 1,462.8 | 1,491.6 | 1,618.1 | 1,600.2 | 1,617.1 | 1,670.9 | 1,654.2 | 1,646.8 | 2,000.1 | 1,999.6 | 2,013.5 | 1,999.6 | 1,985 | 2,001.7 | 2,123.5 | 2,305.9 | 2,351.5 | 2,340.5 | 2,346 | 2,320.9 | 2,307.9 | 2,282.4 | 2,252.3 | 2,229.1 | 2,186.3 | 2,863.1 | 3,384.4 | 3,374.3 | 703.3 |
| Totaal eigen vermogen van aandeelhouders
| 2,395.9 | 2,330.6 | 2,280.8 | 2,293.4 | 2,219 | 2,177.1 | 2,082.5 | 2,086.9 | 3,030.1 | 2,952.4 | 2,914.8 | 3,064.8 | 3,054.6 | 3,043.5 | 2,924.4 | 2,775.5 | 2,628.6 | 2,461.8 | 2,357 | 2,426.6 | 2,335.4 | 2,343.5 | 2,245.5 | 2,178.2 | 2,231.9 | 2,173.1 | 2,356.8 | 2,599.5 | 2,544.3 | 2,567.2 | 2,429.2 | 2,361.5 | 2,358.8 | 2,281 | 2,168.1 | 2,450.9 | 2,401.6 | 2,367.4 | 2,294.7 | 2,259.5 | 2,337.2 | 2,528.6 | 2,637.2 | 2,649.4 | 2,550.5 | 2,525.5 | 2,458.5 | 2,381.1 | 2,330.9 | 2,247 | 2,180.5 | 2,120.8 | 2,124.9 | 2,664.1 | 2,608.6 | -58.4 |
| Totaal eigen vermogen
| 2,395.9 | 2,330.6 | 2,280.8 | 2,293.4 | 2,219 | 2,177.1 | 2,082.5 | 2,086.9 | 3,030.1 | 2,952.4 | 2,914.8 | 3,064.8 | 3,054.6 | 3,043.5 | 2,924.4 | 2,775.5 | 2,628.6 | 2,463.1 | 2,357.9 | 2,427.8 | 2,336.7 | 2,344.7 | 2,247.1 | 2,180 | 2,233.6 | 2,174.7 | 2,358.3 | 2,601.1 | 2,545.9 | 2,568.7 | 2,430.7 | 2,363 | 2,360.2 | 2,282.6 | 2,169.8 | 2,453.8 | 2,404.3 | 2,369.8 | 2,298.6 | 2,263.1 | 2,340.6 | 2,531.6 | 2,640 | 2,653.1 | 2,554 | 2,528.4 | 2,461.2 | 2,384.7 | 2,334.3 | 2,250.2 | 2,183.5 | 2,124.5 | 2,128.4 | 2,667.3 | 2,611.5 | -54.9 |
| Totaal passiva en aandeelhoudersvermogen
| 6,598.4 | 6,673.9 | 6,791.5 | 6,524.1 | 6,618.1 | 6,873.2 | 5,972.7 | 6,120.9 | 8,415.6 | 8,334.1 | 8,243 | 7,936.2 | 7,868.8 | 7,696 | 7,482.1 | 7,358.7 | 6,519 | 6,332.3 | 6,300.1 | 6,291.3 | 6,285.6 | 6,343.4 | 6,289.2 | 5,964.6 | 6,169.7 | 5,697.1 | 5,552 | 5,511.4 | 5,349.3 | 5,253.4 | 5,134.1 | 5,126.1 | 5,212.6 | 5,097.9 | 4,942.8 | 4,878.6 | 5,082.2 | 4,966.5 | 4,085.3 | 4,052.9 | 4,081.2 | 4,190.1 | 4,106.8 | 4,184.8 | 4,119.3 | 4,065.4 | 3,823.8 | 3,871.3 | 3,784.5 | 3,726 | 3,647.5 | 3,637.9 | 3,840.9 | 3,831.4 | 3,712.7 | 4,259.4 |