Comfort Systems USA, Inc.
NYSE:FIX
443.22 (USD) • At close November 7, 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 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 415.583 | 199.419 | 100.792 | 205.15 | 137.623 | 60.007 | 48.56 | 57.214 | 71.139 | 69.129 | 115.615 | 58.776 | 67.721 | 53.659 | 52.116 | 54.896 | 70.54 | 53.253 | 133.264 | 50.788 | 40.363 | 36.787 | 29.13 | 45.62 | 19.248 | 28.001 | 25.219 | 36.542 | 29.496 | 34.465 | 31.444 | 32.074 | 25.337 | 38.282 | 43.54 | 56.464 | 45.072 | 40.714 | 38.892 | 32.064 | 43.882 | 49.759 | 40.65 | 52.054 | 45.305 | 23.346 | 25.435 | 40.757 | 35.665 | 28.811 | 27.873 | 51.237 | 43.692 | 50.101 | 63.636 | 86.346 | 44.661 | 107.602 | 109.77 | 127.85 | 139.863 | 120.415 | 108.149 | 117.015 | 102.3 | 101.508 | 88.636 | 139.631 | 97.727 | 87.932 | 69.038 | 90.286 | 68.918 | 67.091 | 58.361 | 55.593 | 33.709 | 26.455 | 22.454 | 32.576 | 20.493 | 16.705 | 5.119 | 10.136 | 7.82 | 11.415 | 11.329 | 6.104 | 10.625 | 12.624 | 9.855 | 10.625 | 15.135 | 17.152 | 21.81 | 16.021 | 7.7 | 8.902 | 8.344 | 3.7 | 7.6 | 4.4 | 3.8 | 7 | 9.7 | 6.3 | 5.7 | 14.5 | 37.1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 415.583 | 199.419 | 100.792 | 205.15 | 137.623 | 60.007 | 48.56 | 57.214 | 71.139 | 69.129 | 115.615 | 58.776 | 67.721 | 53.659 | 52.116 | 54.896 | 70.54 | 53.253 | 133.264 | 50.788 | 40.363 | 36.787 | 29.13 | 45.62 | 19.248 | 28.001 | 25.219 | 36.542 | 29.496 | 34.465 | 31.444 | 32.074 | 25.337 | 38.282 | 43.54 | 56.464 | 45.072 | 40.714 | 38.892 | 32.064 | 43.882 | 49.759 | 40.65 | 52.054 | 45.305 | 23.346 | 25.435 | 40.757 | 35.665 | 28.811 | 27.873 | 51.237 | 43.692 | 50.101 | 63.636 | 86.346 | 44.661 | 107.602 | 109.77 | 127.85 | 139.863 | 120.415 | 108.149 | 117.015 | 102.3 | 101.508 | 88.636 | 139.631 | 97.727 | 87.932 | 69.038 | 90.286 | 68.918 | 67.091 | 58.361 | 55.593 | 33.709 | 26.455 | 22.454 | 32.576 | 20.493 | 16.705 | 5.119 | 10.136 | 7.82 | 11.415 | 11.329 | 6.104 | 10.625 | 12.624 | 9.855 | 10.625 | 15.135 | 17.152 | 21.81 | 16.021 | 7.7 | 8.902 | 8.344 | 3.7 | 7.6 | 4.4 | 3.8 | 7 | 9.7 | 6.3 | 5.7 | 14.5 | 37.1 |
Nettovorderingen
| 2,029.549 | 2,014.688 | 1,813.836 | 1,586.103 | 1,578.023 | 1,348.215 | 1,326.261 | 1,128.323 | 1,221.431 | 1,109.012 | 967.723 | 922.988 | 775.074 | 735.554 | 680.991 | 683.762 | 717.743 | 716.587 | 720.255 | 714.947 | 688.584 | 644.498 | 494.047 | 528.759 | 561.307 | 516.653 | 449.41 | 412.983 | 443.481 | 446.522 | 349.054 | 348.206 | 380.669 | 369.032 | 355.642 | 333.39 | 356.667 | 369.097 | 347.147 | 331.195 | 331.765 | 340.084 | 310.051 | 295.592 | 308.759 | 321.142 | 315.04 | 283.163 | 306.473 | 285.333 | 305.774 | 273.587 | 259.769 | 255.286 | 275.661 | 250.119 | 285.016 | 229.959 | 205.109 | 229.229 | 236.936 | 257.077 | 252.575 | 273.655 | 327.878 | 329.356 | 302.154 | 287.12 | 295.718 | 285.614 | 265.753 | 263.472 | 275.143 | 262.779 | 211.424 | 226.712 | 210.64 | 202.703 | 181.709 | 178.785 | 181.115 | 170.792 | 168.995 | 173.11 | 175.672 | 170.213 | 162.753 | 176.284 | 192.889 | 178.914 | 196.834 | 356.199 | 394.298 | 377.435 | 368.243 | 340.031 | 414.649 | 406.84 | 307.055 | 368.2 | 358.7 | 329.8 | 284.7 | 276.5 | 220 | 143.4 | 114 | 73.7 | 47.4 |
Voorraad
| 55.68 | 63.778 | 71.061 | 65.538 | 53.899 | 41.619 | 37.013 | 35.309 | 38.149 | 31.246 | 24.918 | 21.853 | 19.908 | 18.837 | 15.653 | 13.472 | 12.7 | 12.212 | 10.312 | 10.053 | 12.667 | 12.734 | 12.908 | 12.416 | 12.795 | 11.986 | 11.029 | 10.303 | 10.778 | 10.571 | 9.958 | 9.208 | 9.719 | 9.953 | 9.783 | 7.941 | 9.052 | 10.204 | 10.027 | 8.646 | 8.937 | 9.084 | 8.893 | 8.43 | 9.336 | 9.651 | 9.601 | 9.638 | 9.908 | 10.465 | 10.699 | 10.631 | 9.742 | 10.062 | 9.637 | 9.365 | 9.637 | 9.29 | 9.259 | 9.817 | 9.412 | 10.179 | 10.899 | 11.629 | 11.396 | 11.851 | 10.863 | 9.397 | 10.077 | 9.963 | 10.309 | 8.762 | 9.609 | 9.569 | 8.276 | 8.107 | 9.196 | 9.831 | 10.376 | 10.59 | 10.51 | 10.778 | 10.628 | 9.838 | 10.279 | 10.692 | 11.201 | 12.415 | 12.508 | 13.17 | 13.997 | 18.253 | 19.67 | 18.957 | 19.035 | 19.399 | 19.908 | 20.581 | 20.09 | 20.9 | 19 | 17.8 | 16.4 | 14.8 | 13.2 | 10.3 | 7 | 6.2 | 5.6 |
Overige vlottende activa
| 36.087 | 45.486 | 62.5 | 54.309 | 42.687 | 50.482 | 47.19 | 122.134 | 27.372 | 100.244 | 31.373 | 23.704 | 61.916 | 11.35 | 13.812 | 73.194 | 10.313 | 10.453 | 14.612 | 14.396 | 8.788 | 45.297 | 34.095 | 35.321 | 6.329 | 5.183 | 6.135 | 39.832 | 39.333 | 40.653 | 35.974 | 35.677 | 36.239 | 27.225 | 34.35 | 34.419 | 36.535 | 33.744 | 31.476 | 49.757 | 25.416 | 38.663 | 32.873 | 49.012 | 30.497 | 44.14 | 35.099 | 47.051 | 27.434 | 76.097 | 29.179 | 27.163 | 84.541 | 80.513 | 29.748 | 26.648 | 26.379 | 22.098 | 78.874 | 20.432 | 17.811 | 59.995 | 17.613 | 19.223 | 17.207 | 15.816 | 21.787 | 14.475 | 0.005 | 0.007 | 0.007 | 0.221 | 0.741 | 0.992 | 25.718 | 23.498 | 27.339 | 26.209 | 25.734 | 25.44 | 22.825 | 22.271 | 18.638 | 16.162 | 17.925 | 15.996 | 18.265 | 17.964 | 1.248 | 21.741 | 1.586 | 17.803 | 10.412 | 2.086 | 2.198 | 57.843 | 29.908 | 23.221 | 86.528 | 19.8 | 19.9 | 11.9 | 13.6 | 14.3 | 10.6 | 28.4 | 6.6 | 16.5 | 9.8 |
Totaal vlottende activa
| 2,536.899 | 2,323.371 | 2,048.189 | 1,911.1 | 1,812.232 | 1,500.323 | 1,459.024 | 1,307.671 | 1,358.091 | 1,238.223 | 1,139.629 | 1,027.321 | 904.711 | 819.4 | 762.572 | 811.852 | 811.296 | 792.505 | 878.443 | 790.184 | 750.402 | 726.582 | 557.272 | 609.7 | 599.679 | 561.823 | 491.793 | 489.357 | 495.377 | 497.169 | 396.453 | 415.957 | 422.864 | 434.539 | 414.684 | 424.273 | 437.94 | 446.822 | 422.806 | 413.192 | 410 | 423.496 | 384.172 | 396.997 | 389.226 | 389.228 | 377.233 | 372.553 | 379.48 | 390.241 | 373.525 | 387.282 | 388.002 | 385.9 | 378.682 | 402.948 | 399.89 | 392.909 | 393.753 | 413.155 | 430.716 | 437.487 | 413.932 | 444.931 | 458.781 | 458.531 | 423.44 | 450.623 | 415.273 | 394.225 | 356.387 | 376.385 | 369.749 | 351.487 | 315.459 | 325.399 | 294.922 | 278.251 | 254.259 | 260.729 | 245.49 | 231.658 | 217.168 | 222.937 | 223.273 | 219.866 | 214.254 | 223.393 | 225.487 | 236.232 | 234.762 | 402.88 | 439.515 | 424.515 | 420.997 | 433.294 | 472.165 | 459.544 | 422.017 | 412.6 | 405.2 | 363.9 | 318.5 | 312.6 | 253.5 | 188.4 | 133.3 | 110.9 | 99.9 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 475.451 | 467.04 | 453.354 | 414.28 | 396.002 | 305.621 | 289.776 | 143.949 | 271.672 | 265.327 | 252.647 | 253.31 | 115.538 | 209.121 | 211.821 | 117.206 | 214.946 | 219.155 | 196.275 | 193.869 | 192.41 | 108.343 | 173.09 | 99.618 | 102.96 | 91.898 | 88.298 | 87.591 | 74.883 | 74.539 | 68.593 | 68.195 | 66.49 | 65.053 | 62.557 | 60.813 | 59.519 | 57.613 | 55.64 | 55.759 | 55.708 | 52.086 | 47.769 | 46.861 | 44.943 | 42.522 | 41.496 | 41.416 | 42.041 | 42.251 | 40.807 | 42.013 | 40.475 | 41.039 | 42.657 | 43.62 | 44.158 | 31.897 | 33.326 | 34.671 | 34.083 | 35 | 35.153 | 35.908 | 34.819 | 32.632 | 29.853 | 21.442 | 19.278 | 17.813 | 17.086 | 15.504 | 15.197 | 14.063 | 13.547 | 12.844 | 13.889 | 13.904 | 13.958 | 12.988 | 12.529 | 12.966 | 13.36 | 13.231 | 14.054 | 14.831 | 15.361 | 16.111 | 16.543 | 17.314 | 18.944 | 32.78 | 35.466 | 37.193 | 38.695 | 40.085 | 46.26 | 45.315 | 43.061 | 42 | 40.2 | 38.7 | 35.8 | 34.4 | 26.1 | 19.9 | 14.6 | 12 | 8.6 |
Goodwill
| 875.193 | 874.947 | 862.934 | 666.834 | 637.487 | 637.487 | 637.434 | 611.789 | 611.039 | 611 | 593.947 | 592.114 | 526.964 | 472.046 | 472.778 | 464.392 | 420.782 | 420.782 | 347.391 | 332.447 | 332.2 | 332.562 | 235.86 | 235.182 | 231.19 | 205.162 | 203.199 | 200.584 | 203.771 | 203.223 | 148.103 | 149.208 | 148.14 | 147.512 | 147.297 | 143.874 | 143.674 | 143.569 | 143.569 | 140.341 | 138.052 | 138.364 | 114.588 | 114.588 | 114.588 | 114.588 | 114.588 | 114.588 | 114.588 | 114.593 | 107.093 | 107.093 | 93.64 | 148.986 | 149.09 | 147.818 | 148.518 | 98.759 | 103.235 | 100.194 | 95.59 | 95.666 | 94.605 | 90.94 | 88.872 | 85.956 | 82.503 | 68.621 | 65.833 | 65.833 | 65.96 | 62.954 | 62.954 | 62.954 | 62.954 | 62.954 | 100.123 | 100.123 | 100.123 | 100.123 | 103.47 | 103.47 | 104.034 | 104.034 | 0 | 0 | 0 | 0 | 113.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 456.459 | 480.88 | 489.884 | 280.397 | 274.128 | 285.057 | 296.07 | 273.901 | 285.094 | 296.538 | 291.99 | 304.781 | 268.099 | 221.584 | 230.408 | 231.807 | 201.998 | 210.164 | 167.675 | 159.974 | 166.736 | 173.996 | 91.073 | 95.275 | 98.712 | 77.968 | 78.332 | 76.044 | 78.527 | 83.269 | 40.873 | 42.435 | 44.993 | 47.028 | 49.14 | 41.079 | 42.491 | 44.123 | 46.012 | 45.666 | 46.259 | 48.319 | 36.504 | 37.383 | 39.107 | 40.846 | 42.586 | 44.515 | 46.795 | 49.206 | 46.284 | 48.349 | 36.099 | 37.388 | 39.088 | 39.616 | 41.549 | 18.412 | 19.387 | 19.38 | 13.841 | 14.551 | 15.459 | 16.281 | 18.482 | 14.753 | 14.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.954 | 100.123 | 100.123 | 100.123 | 100.123 | 103.47 | 103.47 | 104.034 | 104.034 | 109.471 | 112.545 | 112.545 | 113.427 | 0 | 113.427 | 113.427 | 438.448 | 441.459 | 444.469 | 447.547 | 450.493 | 458.064 | 468.179 | 471.275 | 474.5 | 471.1 | 453.9 | 445.7 | 430.5 | 310.5 | 273.1 | 205.7 | 163.1 | 140.8 |
Goodwill en immateriële activa
| 1,331.652 | 1,355.827 | 1,352.818 | 947.231 | 911.615 | 922.544 | 933.504 | 885.69 | 896.133 | 907.538 | 885.937 | 896.895 | 795.063 | 693.63 | 703.186 | 696.199 | 622.78 | 630.946 | 515.066 | 492.421 | 498.936 | 506.558 | 326.933 | 330.457 | 329.902 | 283.13 | 281.531 | 276.628 | 282.298 | 286.492 | 188.976 | 191.643 | 193.133 | 194.54 | 196.437 | 184.953 | 186.165 | 187.692 | 189.581 | 186.007 | 184.311 | 186.683 | 151.092 | 151.971 | 153.695 | 155.434 | 157.174 | 159.103 | 161.383 | 163.799 | 153.377 | 155.442 | 129.739 | 186.374 | 188.178 | 187.434 | 190.067 | 117.171 | 122.622 | 119.574 | 109.431 | 110.217 | 110.064 | 107.221 | 107.354 | 100.709 | 96.881 | 68.621 | 65.833 | 65.833 | 65.96 | 62.954 | 62.954 | 62.954 | 62.954 | 62.954 | 100.123 | 100.123 | 100.123 | 100.123 | 103.47 | 103.47 | 104.034 | 104.034 | 109.471 | 112.545 | 112.545 | 113.427 | 113.427 | 113.427 | 113.427 | 438.448 | 441.459 | 444.469 | 447.547 | 450.493 | 458.064 | 468.179 | 471.275 | 474.5 | 471.1 | 453.9 | 445.7 | 430.5 | 310.5 | 273.1 | 205.7 | 163.1 | 140.8 |
Langetermijnbeleggingen
| 6.1 | 5.6 | 5.4 | 4.3 | 3.7 | 3.6 | 2.5 | 2.5 | 1.6 | 1.2 | 0 | 0 | -22.812 | 0 | 0 | -29.401 | 0 | 0 | 0 | 0 | 0 | -17.176 | -17.485 | -17.634 | 0 | 0 | 0 | -22.966 | 0 | 0 | 0 | -27.17 | 0 | -28.743 | 0 | -1.81 | -9.637 | -9.841 | -10.204 | -10.817 | -7.167 | -9.099 | -8.936 | -9.941 | -8.596 | -8.267 | -7.589 | -7.954 | -7.117 | -6.485 | -5.131 | -4.541 | -11.599 | -18.907 | -18.231 | -18.871 | 2.833 | 3.777 | 3.721 | 4.721 | 5.59 | 6.534 | 7.479 | 8.423 | 10 | 10 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.234 | 50.112 | 31.928 | 17.723 | 5.959 | 170.965 | 143.202 | 115.665 | 11.327 | 16.594 | 20.577 | 22.905 | 22.812 | 23.952 | 29.811 | 29.401 | 21.656 | 25.833 | 21.803 | 21.923 | 20.254 | 17.176 | 17.485 | 17.634 | 20.018 | 17.138 | 16.89 | 22.966 | 27.282 | 29.717 | 28.247 | 27.17 | 29.187 | 28.743 | 29.24 | 1.81 | 9.637 | 9.841 | 10.204 | 10.817 | 7.167 | 9.099 | 8.936 | 9.941 | 8.596 | 8.267 | 7.589 | 7.954 | 7.117 | 6.485 | 5.131 | 4.541 | 11.599 | 18.907 | 18.231 | 18.871 | 17.223 | 6.348 | 8.673 | 9.603 | 0 | -6.534 | 0 | 0 | -10 | -10 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.429 | 12.034 | 11.14 | 10.945 | 11.111 | 12.064 | 11.465 | 142.003 | 10.65 | 10.74 | 9.623 | 8.683 | 136.022 | 8.847 | 8.14 | 132.098 | 7.291 | 7.004 | 6.48 | 6.615 | 5.458 | 103.113 | 22.737 | 22.789 | 7.381 | 5.177 | 4.206 | 27.544 | 4.747 | 5.238 | 5.343 | 33.108 | 6.068 | 34.881 | 6.051 | 21.555 | 10.902 | 10.922 | 10.777 | 10.792 | 6.387 | 5.846 | 5.811 | 5.993 | 6.59 | 8.062 | 7.705 | 7.682 | 8.822 | 8.33 | 8.349 | 6.329 | 7.43 | 8.231 | 6.758 | 6.018 | -12.938 | -3.615 | -5.976 | -6.776 | 1.506 | 8.07 | 1.778 | 2.009 | 13.976 | 12.458 | 14.215 | 6.381 | 5.684 | 6.531 | 6.815 | 6.031 | 4.336 | 6.421 | 7.18 | 7.486 | 7.258 | 7.808 | 8.738 | 9.276 | 9.262 | 9.996 | 10.257 | 10.908 | 11.298 | 12.185 | 12.575 | 13.604 | 13.789 | 14.389 | 14.238 | 2.517 | 2.854 | 3.018 | 3.61 | 2.538 | 4.842 | 5.543 | 13.808 | 14.2 | 11.8 | 11.8 | 12.5 | 11.8 | 10.5 | 9.6 | 8.2 | 1.8 | 1.3 |
Totaal niet-vlottende activa
| 1,875.866 | 1,890.613 | 1,854.64 | 1,394.479 | 1,328.387 | 1,414.794 | 1,380.447 | 1,289.807 | 1,191.382 | 1,201.399 | 1,168.784 | 1,181.793 | 1,046.623 | 935.55 | 952.958 | 945.503 | 866.673 | 882.938 | 739.624 | 714.828 | 717.058 | 718.014 | 522.76 | 452.864 | 460.261 | 397.343 | 390.925 | 391.763 | 389.21 | 395.986 | 291.159 | 292.946 | 294.878 | 294.474 | 294.285 | 267.321 | 256.586 | 256.227 | 255.998 | 252.558 | 246.406 | 244.615 | 204.672 | 204.825 | 205.228 | 206.018 | 206.375 | 208.201 | 212.246 | 214.38 | 202.533 | 203.784 | 177.644 | 235.644 | 237.593 | 237.072 | 241.343 | 155.578 | 162.366 | 161.793 | 150.61 | 153.287 | 154.474 | 153.561 | 156.149 | 145.799 | 140.949 | 96.444 | 90.795 | 90.177 | 89.861 | 84.489 | 82.487 | 83.438 | 83.681 | 83.284 | 121.27 | 121.835 | 122.819 | 122.387 | 125.261 | 126.432 | 127.651 | 128.173 | 134.823 | 139.561 | 140.481 | 143.142 | 143.759 | 145.13 | 146.609 | 473.745 | 479.779 | 484.68 | 489.852 | 493.116 | 509.166 | 519.037 | 528.144 | 530.7 | 523.1 | 504.4 | 494 | 476.7 | 347.1 | 302.6 | 228.5 | 176.9 | 150.7 |
Totaal activa
| 4,412.765 | 4,213.984 | 3,902.829 | 3,305.579 | 3,140.619 | 2,915.117 | 2,839.471 | 2,597.478 | 2,549.473 | 2,439.622 | 2,308.413 | 2,209.114 | 1,951.334 | 1,754.95 | 1,715.53 | 1,757.355 | 1,677.969 | 1,675.443 | 1,618.067 | 1,505.012 | 1,467.46 | 1,444.596 | 1,080.032 | 1,062.564 | 1,059.94 | 959.166 | 882.718 | 881.12 | 884.587 | 893.155 | 687.612 | 708.903 | 717.742 | 729.013 | 708.969 | 691.594 | 694.526 | 703.049 | 678.804 | 665.75 | 656.406 | 668.111 | 588.844 | 601.822 | 594.454 | 595.246 | 583.608 | 580.754 | 591.726 | 604.621 | 576.058 | 591.066 | 565.646 | 621.544 | 616.275 | 640.02 | 641.233 | 548.487 | 556.119 | 574.948 | 581.326 | 590.774 | 568.406 | 598.492 | 614.93 | 604.33 | 564.389 | 547.067 | 506.068 | 484.402 | 446.248 | 460.874 | 452.236 | 434.925 | 399.14 | 408.683 | 416.192 | 400.086 | 377.078 | 383.116 | 370.751 | 358.09 | 344.819 | 351.11 | 358.096 | 359.427 | 354.735 | 366.535 | 369.246 | 381.362 | 381.371 | 876.625 | 919.294 | 909.195 | 910.849 | 926.41 | 981.331 | 978.581 | 950.161 | 943.3 | 928.3 | 868.3 | 812.5 | 789.3 | 600.6 | 491 | 361.8 | 287.8 | 250.6 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 603.546 | 590.529 | 557.859 | 419.962 | 441.128 | 396.181 | 351.509 | 337.385 | 330.288 | 293.964 | 267.246 | 254.788 | 236.387 | 207.453 | 184.499 | 204.145 | 176.484 | 202.075 | 184.627 | 196.195 | 176.624 | 165.119 | 136.115 | 176.167 | 150.88 | 145.374 | 128.249 | 132.011 | 122.203 | 124.326 | 98.132 | 103.44 | 106.165 | 116.101 | 106.536 | 106.684 | 106.061 | 117.78 | 109.478 | 106.211 | 99.232 | 108.359 | 96.779 | 100.825 | 95.667 | 101.248 | 100.565 | 100.641 | 92.994 | 109.833 | 105.801 | 114.255 | 101.421 | 98.202 | 88.581 | 101.134 | 94.522 | 78.038 | 77.62 | 83.848 | 75.291 | 84.972 | 80.31 | 98.4 | 213.543 | 222.666 | 195.577 | 195.102 | 169.371 | 161.102 | 140.778 | 147.129 | 149.97 | 147.173 | 67.945 | 72.154 | 69.153 | 73.15 | 60.005 | 64.771 | 58.894 | 57.811 | 55.171 | 58.566 | 57.528 | 64.215 | 53.759 | 66.57 | 57.915 | 62.647 | 56.312 | 101.566 | 116.476 | 110.253 | 102.162 | 114.613 | 119.814 | 114.727 | 95.763 | 96 | 88.8 | 89.1 | 74.3 | 74.2 | 56.7 | 41.6 | 29.9 | 22.8 | 14.9 |
Kortlopende schulden
| 6.046 | 44.259 | 39.015 | 29.293 | 13.333 | 13.334 | 11.468 | 9 | 2.514 | 2.448 | 0.407 | 21.838 | 5.958 | 4.235 | 152.696 | 16.586 | 0.07 | 0.085 | 0.85 | 34.833 | 13.847 | 10.38 | 2.755 | 3.279 | 3.279 | 1.113 | 1.113 | 0.613 | 0.708 | 1.225 | 1.243 | 0.763 | 0.29 | 0.817 | 0.841 | 0.751 | 0.36 | 0.287 | 0.299 | 0.317 | 0.328 | 0.289 | 2 | 2 | 2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.632 | 0.3 | 0.632 | 0.81 | 0.76 | 0.3 | 1.267 | 1.417 | 2.316 | 2.316 | 1.167 | 2.018 | 1.018 | 1.018 | 1.336 | 1.708 | 1.708 | 4.801 | 0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.065 | 2.068 | 2.071 | 2.076 | 2.076 | 2.09 | 1.594 | 4.385 | 2.166 | 1.98 | 1.78 | 1.589 | 29.242 | 32.937 | 3.709 | 5.919 | 6.174 | 12.707 | 9.066 | 15.72 | 19.726 | 24.654 | 27.9 | 26.1 | 10.9 | 6.8 | 9.1 | 6.8 | 0.5 | 0.2 | 0.9 | 3.1 |
Belastingschulden
| 0 | 0 | 0 | 6.592 | 0 | 0 | 0 | 5.335 | 0 | 0 | 0 | 3.861 | 0 | 0 | 0 | 3.731 | 0 | 0 | 0 | 2.938 | 0 | 0 | 0 | 2.685 | 0 | 0 | 0 | 2.308 | 0 | 0 | 0 | 1.973 | 0 | 0 | 0 | 2.216 | 0 | 0 | 0 | 1.945 | 0 | 0 | 0 | 1.821 | 0 | 0 | 0 | 1.71 | 0 | 0 | 0 | 1.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.012 | 3.899 | 1.011 | 1.726 | 4.52 | 7.806 | 0.377 | 1.793 | 3.202 | 0 | 0.734 | 0 | 0 | 1.051 | 7.615 | 2.132 | 2.657 | 0.471 | 3.7 | 1.701 | 3.132 | 0 | 0 | 0 | 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
| 1,197.532 | 1,149.896 | 1,131.928 | 909.538 | 775.302 | 696.371 | 717.294 | 461.781 | 411.942 | 386.258 | 316.478 | 321.114 | 244.578 | 255.357 | 248.397 | 226.237 | 217.454 | 226.047 | 215.106 | 172.424 | 167.097 | 165.289 | 120.29 | 130.986 | 131.152 | 133.962 | 107.939 | 106.005 | 103.049 | 99.536 | 76.834 | 83.985 | 81.408 | 88.116 | 83.81 | 85.397 | 80.401 | 90.322 | 82.306 | 77.446 | 72.856 | 73.774 | 58.407 | 64.588 | 62.566 | 76.083 | 75.284 | 73.814 | 68.215 | 0 | 64.634 | 63.882 | 0 | 0 | 67.905 | 71.571 | 72.322 | 57.925 | 0 | 64.924 | 69.291 | 0 | 63.426 | 73.128 | 71.554 | 63.845 | 54.83 | 64.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.066 | 20.271 | 22.834 | 21.67 | 19.267 | 19.28 | 22.7 | 22.915 | 21.508 | 19.445 | 22.83 | 23.232 | 19.813 | 17.689 | 42.596 | 43.051 | 37.85 | 33.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 622.019 | 550.264 | 410.857 | 362.412 | 399.224 | 375.59 | 326.388 | 362.636 | 299.261 | 285.51 | 273.068 | 238.814 | 255.339 | 254.365 | 106.096 | 245.936 | 261.335 | 253.279 | 199.042 | 204.545 | 220.164 | 186.262 | 150.683 | 156.626 | 160.535 | 137.863 | 128.735 | 135.099 | 147.842 | 150.329 | 116.834 | 129.493 | 125.835 | 121.563 | 115.689 | 112.559 | 122.314 | 116.072 | 100.738 | 98.663 | 106.567 | 97.812 | 93.902 | 102.025 | 106.416 | 97.94 | 94.074 | 93.832 | 101.82 | 165.381 | 95.506 | 99.202 | 153.521 | 159.103 | 95.228 | 94.238 | 106.044 | 91.157 | 153.147 | 99.091 | 119.349 | 195.22 | 119.111 | 125.521 | 26.255 | 26.491 | 30.452 | 22.16 | 72.882 | 67.106 | 60.062 | 71.031 | 66.242 | 59.98 | 112.663 | 123.006 | 116.583 | 78.279 | 70.172 | 70.092 | 66.778 | 60.941 | 54.182 | 56.439 | 55.98 | 56.22 | 57.241 | 56.473 | 66.378 | 67.416 | 61.713 | 105.428 | 114.688 | 110.168 | 99.991 | 136.396 | 138.507 | 133.64 | 107.233 | 116.2 | 111.2 | 100.3 | 93.3 | 95.9 | 72.7 | 56.4 | 38.4 | 29.9 | 16.4 |
Totaal kortlopende verplichtingen
| 2,429.143 | 2,334.948 | 2,139.659 | 1,721.205 | 1,628.987 | 1,481.476 | 1,406.659 | 1,170.802 | 1,044.005 | 968.18 | 857.199 | 836.554 | 742.262 | 721.41 | 691.688 | 692.904 | 655.343 | 681.486 | 599.625 | 607.997 | 577.732 | 527.05 | 409.843 | 467.058 | 445.846 | 418.312 | 366.036 | 373.728 | 373.802 | 375.416 | 293.043 | 317.681 | 313.698 | 326.597 | 306.876 | 305.391 | 309.136 | 324.461 | 292.821 | 282.637 | 278.983 | 280.234 | 251.088 | 269.438 | 266.649 | 275.571 | 270.223 | 268.587 | 263.329 | 275.846 | 266.241 | 277.971 | 255.752 | 258.065 | 252.014 | 268.21 | 274.305 | 229.436 | 233.083 | 249.03 | 265.949 | 281.21 | 263.865 | 298.385 | 313.06 | 314.71 | 285.66 | 281.693 | 242.253 | 228.208 | 200.84 | 218.16 | 216.212 | 207.153 | 180.608 | 195.16 | 185.736 | 176.56 | 152.516 | 159.768 | 149.418 | 140.095 | 130.723 | 139.299 | 140.808 | 144.109 | 132.425 | 147.653 | 149.114 | 179.118 | 168.651 | 253.299 | 280.134 | 264.445 | 248.089 | 260.075 | 274.041 | 268.093 | 227.65 | 240.1 | 226.1 | 200.3 | 174.4 | 179.2 | 136.2 | 98.5 | 68.5 | 53.6 | 34.4 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 62.315 | 73.377 | 77.004 | 39.345 | 225.383 | 249.247 | 312.779 | 247.245 | 492.635 | 516.842 | 519.112 | 492.943 | 266.772 | 237.332 | 254.413 | 235.733 | 303.851 | 315.195 | 403.523 | 278.015 | 301.38 | 284.667 | 136.511 | 73.639 | 93.672 | 57.864 | 64.88 | 59.926 | 80.984 | 103.513 | 0.761 | 2.048 | 27.603 | 38.662 | 53.73 | 10.756 | 11.313 | 19.396 | 37.463 | 40.029 | 42.606 | 52.614 | 7 | 0 | 5 | 5.1 | 7.1 | 7.1 | 24.049 | 28.649 | 2.4 | 14.749 | 27.369 | 27.619 | 2.7 | 28.669 | 29.9 | 4.375 | 5.042 | 6.441 | 6.607 | 7.972 | 8.639 | 9.363 | 13.125 | 11.125 | 9.874 | 1.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.219 | 6.235 | 6.751 | 7.273 | 7.806 | 8.292 | 8.809 | 10.732 | 9.421 | 19.274 | 10.604 | 14.768 | 0.426 | 15.892 | 201.423 | 227.989 | 238.411 | 260.666 | 265.535 | 283.256 | 282.756 | 291.274 | 277.9 | 276 | 257.3 | 244.8 | 227.4 | 128 | 104.8 | 50.8 | 20.3 | 20.6 |
Uitgestelde opbrengsten niet-vlottend
| 208.268 | 208.71 | 209.717 | 188.136 | 0 | 0 | 0 | -77.628 | 0 | 0 | 0 | 0 | -1.339 | 0 | 0 | -1.339 | 0 | 0 | 0 | 0 | 0 | -1.387 | -1.387 | -1.387 | 0 | 0 | 0 | -2.263 | 0 | 0 | 0 | 2.289 | 0 | -1.81 | 0 | -1.81 | 0 | 0 | 0 | -10.817 | 0 | 0 | 0 | 0 | 0 | -8.267 | 0 | -7.954 | 0 | -6.485 | 12.249 | 0 | -11.599 | -18.907 | 24.919 | 0 | 0 | 0 | -8.673 | 0 | 0 | 0 | 0 | -1.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.12 | 1.12 | 1.12 | 1.12 | 6.649 | 0 | 0 | 77.628 | 1.745 | 1.745 | 1.745 | 1.745 | 1.339 | 1.339 | 1.339 | 1.339 | 3.365 | 3.365 | 1.425 | 1.425 | 1.387 | 1.387 | 1.387 | 1.387 | 4.835 | 4.835 | 4.835 | 2.263 | 2.289 | 2.289 | 2.289 | 2.289 | 1.81 | 1.81 | 1.81 | 1.81 | 9.637 | 9.841 | 10.204 | 10.817 | 7.167 | 9.099 | 8.936 | 9.941 | 8.596 | 8.267 | 7.589 | 7.954 | 7.117 | 6.485 | 5.131 | 4.541 | 11.599 | 18.907 | 18.231 | 18.871 | 17.223 | 6.348 | 8.673 | 9.603 | 0 | 0 | 0 | 1.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.698 | 0 | 0.952 | 0 | 0 | 6.746 | 6.844 | 6.844 | 4.5 | 1.8 | 1.4 | 1.1 | 1.1 | 0.9 | 0.6 | 0.6 | 1 | 0 |
Overige niet-vlottende verplichtingen
| 124.197 | 113.535 | 102.793 | 77.944 | 72.438 | 72.93 | 66.543 | 179.508 | 59.956 | 56.01 | 51.949 | 72.206 | 170.511 | 42.857 | 44.987 | 132.289 | 47.284 | 46.964 | 20.451 | 32.271 | 29.331 | 100.791 | 18.483 | 23.82 | 22.82 | 17.18 | 17.829 | 29.521 | 15.583 | 15.025 | 9.563 | 7.963 | 9.651 | 11.055 | 8.479 | 10.442 | 8.203 | 7.838 | 11.129 | 21.691 | 10.898 | 9.395 | 8.068 | 8.421 | 7.996 | 18.421 | 9.92 | 17.761 | 12.912 | 19.281 | 10.838 | 10.699 | 17.877 | 30.477 | 11.344 | 11.486 | 12.091 | 3.801 | 12.507 | 3.89 | 5.677 | 4.996 | 4.628 | 4.273 | 2.843 | 3.558 | 3.158 | 1.671 | 1.257 | 1.572 | 1.459 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.8 | 2.714 | 3.053 | 2.342 | 3.365 | 3.085 | 2.931 | 3.192 | 0.025 | 0.273 | 0.27 | 0.384 | 0.441 | 0.566 | 0.564 | 0.561 | 0.586 | 1.257 | 1.593 | 1.8 | 1.7 | 1.7 | 1.8 | 1.7 | 1.2 | 0.4 | 0.2 | 0.2 | 0.3 |
Totaal niet-vlottende verplichtingen
| 395.9 | 396.742 | 390.634 | 306.545 | 304.47 | 322.177 | 379.322 | 426.753 | 554.336 | 574.597 | 572.806 | 566.894 | 437.283 | 281.528 | 300.739 | 368.022 | 354.5 | 365.524 | 425.399 | 311.711 | 332.098 | 385.458 | 154.994 | 97.459 | 121.327 | 79.879 | 87.544 | 89.447 | 98.856 | 120.827 | 12.613 | 14.589 | 39.064 | 49.717 | 64.019 | 21.198 | 29.153 | 37.075 | 58.796 | 61.72 | 60.671 | 71.108 | 24.004 | 18.362 | 21.592 | 23.521 | 24.609 | 24.861 | 44.078 | 47.93 | 30.618 | 29.989 | 45.246 | 58.096 | 57.194 | 59.026 | 59.214 | 14.524 | 17.549 | 19.934 | 12.284 | 12.968 | 13.267 | 13.636 | 15.968 | 14.683 | 13.032 | 2.796 | 1.257 | 1.572 | 1.459 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0.219 | 6.235 | 6.751 | 10.073 | 10.52 | 11.345 | 11.151 | 14.097 | 12.506 | 22.205 | 13.796 | 14.793 | 0.699 | 16.162 | 209.505 | 228.43 | 239.929 | 261.23 | 266.096 | 290.588 | 290.857 | 299.711 | 284.2 | 279.5 | 260.4 | 247.7 | 230.2 | 130.1 | 105.8 | 51.6 | 21.5 | 20.9 |
Totaal passiva
| 2,825.043 | 2,731.69 | 2,530.293 | 2,027.75 | 1,933.457 | 1,803.653 | 1,785.981 | 1,597.555 | 1,598.341 | 1,542.777 | 1,430.005 | 1,403.448 | 1,179.545 | 1,002.938 | 992.427 | 1,060.926 | 1,009.843 | 1,047.01 | 1,025.024 | 919.708 | 909.83 | 912.508 | 564.837 | 564.517 | 567.173 | 498.191 | 453.58 | 463.175 | 472.658 | 496.243 | 305.656 | 332.27 | 352.762 | 376.314 | 370.895 | 326.589 | 338.289 | 361.536 | 351.617 | 344.357 | 339.654 | 351.342 | 275.092 | 287.8 | 288.241 | 299.092 | 294.832 | 293.448 | 307.407 | 323.776 | 296.859 | 307.96 | 300.998 | 316.161 | 309.208 | 327.236 | 333.519 | 243.96 | 250.632 | 268.964 | 278.233 | 294.178 | 277.132 | 312.021 | 329.028 | 329.393 | 298.692 | 284.489 | 243.51 | 229.78 | 202.299 | 218.16 | 216.212 | 207.153 | 180.608 | 195.16 | 185.736 | 176.779 | 158.751 | 166.519 | 159.491 | 150.615 | 142.068 | 150.45 | 154.905 | 156.615 | 154.63 | 161.449 | 163.907 | 179.817 | 184.813 | 462.804 | 508.564 | 504.374 | 509.319 | 526.171 | 564.629 | 558.95 | 527.361 | 524.3 | 505.6 | 460.7 | 422.1 | 409.4 | 266.3 | 204.3 | 120.1 | 75.1 | 55.3 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.411 | 0.409 | 0.407 | 0.407 | 0.407 | 0.403 | 0.4 | 0.397 | 0.396 | 0.396 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.393 | 0.4 | 0.4 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 1,493.904 | 1,358.357 | 1,235.061 | 1,147.663 | 1,065.006 | 967.93 | 905.606 | 854.644 | 804.585 | 748.083 | 710.863 | 628.774 | 595.872 | 553.925 | 525.138 | 502.81 | 463.962 | 417.707 | 382.042 | 368.685 | 338.305 | 305.745 | 285.264 | 268.904 | 247.086 | 211.715 | 182.142 | 168.269 | 163.518 | 144.028 | 128.853 | 123.984 | 109.718 | 91.866 | 76.719 | 69.39 | 58.603 | 43.375 | 32.213 | 29.384 | 20.937 | 15.402 | 13.073 | 14.768 | 11.23 | 1.909 | -3.996 | -6.528 | -10.879 | -16.552 | -21.02 | -19.991 | -21.738 | 14.831 | 13.555 | 20.62 | 16.717 | 13.263 | 13.506 | 13.461 | 7.765 | 0.147 | -8.224 | -15.166 | -27.657 | -41.422 | -56.615 | -64.856 | -73.537 | -85.015 | -95.516 | -97.282 | -104.796 | -113.758 | -121.679 | -126.006 | -108.442 | -114.573 | -119.251 | -119.78 | -121.786 | -125.276 | -129.45 | -130.493 | -126.982 | -127.157 | -129.73 | -124.914 | -124.58 | -128.32 | -133.088 | 84.166 | 81.075 | 75.433 | 72.142 | 71.042 | 87.309 | 90.998 | 91.903 | 87.9 | 79.7 | 66.8 | 52.1 | 45.6 | 33.3 | 18.4 | 10.1 | 6.7 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -129.369 | 0 | 0 | 0 | -119.221 | 0 | 0 | 0 | -108.31 | -0 | -0 | 0 | -97.136 | 0 | 0 | 0 | -87.642 | 0 | 0 | 0 | -79.638 | 0 | -0 | -0 | -74.115 | -0 | 0 | -0 | -68.67 | 0 | 0 | 0 | -62.854 | 0 | 0 | 0 | 0 | -0.109 | -0.145 | -0.181 | -48.236 | -0.217 | -0.252 | -0.29 | -0.326 | -0.363 | -0.142 | -0.13 | -37.852 | -35.335 | -35.335 | -35.335 | -35.335 | -35.535 | -35.535 | -35.535 | -1.135 | -1.266 | -1.279 | -2.055 | -1.587 | -1.517 | -1.608 | -0.487 | -0.54 | -0.535 | -0.52 | -0.551 | -0.785 | -0.532 | -0.932 | -0.826 | -66.873 | -59.859 | -59.859 | -59.859 | -59.859 | -60.236 | -58.68 | -56.337 | -55.4 | -54.9 | -50.6 | -48.9 | -47.3 | -45.3 | -25.1 | -25.1 | -19.6 | 0 |
Overige totale aandeelhoudersvermogen
| 93.407 | 123.526 | 137.064 | 129.755 | 141.745 | 143.123 | 147.473 | 144.868 | 146.136 | 148.351 | 167.134 | 176.481 | 175.506 | 197.676 | 197.554 | 193.208 | 203.753 | 210.315 | 210.59 | 345.577 | 218.914 | 225.932 | 229.52 | 347.953 | 245.27 | 248.849 | 246.585 | 357.575 | 248 | 252.473 | 252.692 | 349.374 | 254.851 | 260.422 | 260.944 | 364.562 | 278.594 | 280.529 | 277.669 | 356.124 | 277.532 | 282.644 | 281.392 | 354.77 | 276.723 | 276.218 | 275.297 | 345.192 | 278.68 | 280.531 | 282.932 | 347.025 | 285.975 | 290.141 | 293.101 | 291.753 | 290.695 | 290.998 | 291.751 | 340.348 | 295.134 | 296.29 | 299.377 | 301.552 | 313.511 | 316.09 | 322.031 | 364.875 | 371.019 | 374.561 | 374.391 | 374.924 | 375.948 | 376.658 | 375.343 | 340.264 | 339.767 | 338.763 | 339.237 | 337.571 | 334.17 | 333.966 | 332.295 | 331.3 | 330.315 | 330.096 | 329.993 | 330.392 | 330.058 | 330.404 | 330.079 | 396.135 | 389.121 | 388.854 | 388.854 | 388.663 | 389.236 | 386.92 | 386.841 | 386.1 | 397.5 | 391.4 | 387.2 | 381.2 | 346.3 | 293.4 | 256.7 | 225.6 | 195.3 |
Totaal eigen vermogen van aandeelhouders
| 1,587.722 | 1,482.294 | 1,372.536 | 1,277.829 | 1,207.162 | 1,111.464 | 1,053.49 | 999.923 | 951.132 | 896.845 | 878.408 | 805.666 | 771.789 | 752.012 | 723.103 | 696.429 | 668.126 | 628.433 | 593.043 | 585.304 | 557.63 | 532.088 | 515.195 | 498.047 | 492.767 | 460.975 | 429.138 | 417.945 | 411.929 | 396.912 | 381.956 | 376.633 | 364.98 | 352.699 | 338.074 | 346.721 | 337.608 | 324.315 | 310.293 | 306.281 | 298.88 | 298.457 | 294.876 | 295.834 | 288.364 | 278.538 | 271.712 | 270.405 | 268.212 | 264.39 | 262.323 | 264.591 | 264.648 | 305.383 | 307.067 | 312.784 | 307.714 | 304.527 | 305.487 | 305.984 | 303.093 | 296.596 | 291.274 | 286.471 | 285.902 | 274.937 | 265.697 | 262.578 | 262.558 | 254.622 | 243.949 | 242.714 | 236.024 | 227.772 | 218.532 | 213.523 | 230.456 | 223.307 | 218.327 | 216.597 | 211.26 | 207.475 | 202.751 | 200.66 | 203.191 | 202.812 | 200.105 | 205.086 | 205.339 | 201.545 | 196.558 | 413.821 | 410.73 | 404.821 | 401.53 | 400.239 | 416.702 | 419.631 | 422.8 | 419 | 422.7 | 407.6 | 390.4 | 379.9 | 334.3 | 286.7 | 241.7 | 212.7 | 195.3 |
Totaal eigen vermogen
| 1,587.722 | 1,482.294 | 1,372.536 | 1,277.829 | 1,207.162 | 1,111.464 | 1,053.49 | 999.923 | 951.132 | 896.845 | 878.408 | 805.666 | 771.789 | 752.012 | 723.103 | 696.429 | 668.126 | 628.433 | 593.043 | 585.304 | 557.63 | 532.088 | 515.195 | 498.047 | 492.767 | 460.975 | 429.138 | 417.945 | 411.929 | 396.912 | 381.956 | 376.633 | 364.98 | 352.699 | 338.074 | 365.005 | 356.237 | 341.513 | 327.187 | 321.393 | 316.752 | 316.769 | 313.752 | 314.022 | 306.213 | 296.154 | 288.776 | 287.306 | 284.319 | 280.845 | 279.199 | 283.106 | 264.648 | 305.383 | 307.067 | 312.784 | 307.714 | 304.527 | 305.487 | 305.984 | 303.093 | 296.596 | 291.274 | 286.471 | 285.902 | 274.937 | 265.697 | 262.578 | 262.558 | 254.622 | 243.949 | 242.714 | 236.024 | 227.772 | 218.532 | 213.523 | 230.456 | 223.307 | 218.327 | 216.597 | 211.26 | 207.475 | 202.751 | 200.66 | 203.191 | 202.812 | 200.105 | 205.086 | 205.339 | 201.545 | 196.558 | 413.821 | 410.73 | 404.821 | 401.53 | 400.239 | 416.702 | 419.631 | 422.8 | 419 | 422.7 | 407.6 | 390.4 | 379.9 | 334.3 | 286.7 | 241.7 | 212.7 | 195.3 |
Totaal passiva en aandeelhoudersvermogen
| 4,412.765 | 4,213.984 | 3,902.829 | 3,305.579 | 3,140.619 | 2,915.117 | 2,839.471 | 2,597.478 | 2,549.473 | 2,439.622 | 2,308.413 | 2,209.114 | 1,951.334 | 1,754.95 | 1,715.53 | 1,757.355 | 1,677.969 | 1,675.443 | 1,618.067 | 1,505.012 | 1,467.46 | 1,444.596 | 1,080.032 | 1,062.564 | 1,059.94 | 959.166 | 882.718 | 881.12 | 884.587 | 893.155 | 687.612 | 708.903 | 717.742 | 729.013 | 708.969 | 691.594 | 694.526 | 703.049 | 678.804 | 665.75 | 656.406 | 668.111 | 588.844 | 601.822 | 594.454 | 595.246 | 583.608 | 580.754 | 591.726 | 604.621 | 576.058 | 591.066 | 565.646 | 621.544 | 616.275 | 640.02 | 641.233 | 548.487 | 556.119 | 574.948 | 581.326 | 590.774 | 568.406 | 598.492 | 614.93 | 604.33 | 564.389 | 547.067 | 506.068 | 484.402 | 446.248 | 460.874 | 452.236 | 434.925 | 399.14 | 408.683 | 416.192 | 400.086 | 377.078 | 383.116 | 370.751 | 358.09 | 344.819 | 351.11 | 358.096 | 359.427 | 354.735 | 366.535 | 369.246 | 381.362 | 381.371 | 876.625 | 919.294 | 909.195 | 910.849 | 926.41 | 981.331 | 978.581 | 950.161 | 943.3 | 928.3 | 868.3 | 812.5 | 789.3 | 600.6 | 491 | 361.8 | 287.8 | 250.6 |