GeoPark Limited
NYSE:GPRK
7.95 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 Q1 | 2011 Q4 | 2011 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 66.013 | 150.721 | 133.036 | 106.3 | 86.422 | 145.373 | 128.8 | 93 | 122.507 | 114.139 | 100.604 | 76.845 | 85.023 | 187.568 | 201.907 | 163.747 | 157.51 | 165.548 | 111.2 | 81.599 | 68.917 | 146.635 | 127.7 | 152.737 | 105.218 | 120.4 | 134.8 | 135.23 | 76.988 | 70.258 | 73.6 | 63.572 | 79.247 | 71.585 | 82.73 | 90.38 | 105.299 | 91.402 | 127.7 | 128.802 | 125.297 | 131.933 | 121.135 | 104.797 | 149.437 | 176.005 | 48.292 | 75.539 | 78.9 | 193.65 | 139.6 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.865 | 0.864 | 0.013 | 0.013 | 0.013 | 0.028 | 5.765 | 5.565 | 2.804 | 0.014 | 0.058 | 0.158 | 0.341 | 0.898 | 0.853 | 5.844 | 5.868 | 21.378 | 5.437 | 4.967 | 4.739 | 2.48 | 1.766 | 1.756 | 1.123 | 1.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.999 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 66.013 | 150.721 | 133.036 | 106.3 | 86.422 | 145.373 | 128.8 | 93 | 122.519 | 115.004 | 101.468 | 76.858 | 85.036 | 187.581 | 201.935 | 169.512 | 163.075 | 168.352 | 111.2 | 81.657 | 69.075 | 146.976 | 127.7 | 153.59 | 111.062 | 126.268 | 134.8 | 140.667 | 81.955 | 74.997 | 73.6 | 65.338 | 81.003 | 72.708 | 83.848 | 90.38 | 105.299 | 91.402 | 127.7 | 128.802 | 125.297 | 131.933 | 121.135 | 104.797 | 149.437 | 176.005 | 48.292 | 75.539 | 78.9 | 196.65 | 139.6 |
Nettovorderingen
| 62.07 | 56.501 | 65.049 | 90.428 | 79.343 | 76.439 | 71.8 | 59 | 108.085 | 109.367 | 70.531 | 64.081 | 47.391 | 56.81 | 46.918 | 37.064 | 33.568 | 32.746 | 44.2 | 34.663 | 29.214 | 36.811 | 16.2 | 37.589 | 19.375 | 14.477 | 19.5 | 14.391 | 10.337 | 13.351 | 18.4 | 11.91 | 11.441 | 14.447 | 13.48 | 11.57 | 19.422 | 31.695 | 36.9 | 71.349 | 61.336 | 49.025 | 42.628 | 49.729 | 31.288 | 39.939 | 32.271 | 21.924 | 32 | 16.077 | 19.4 |
Voorraad
| 12 | 14.846 | 13.552 | 12.181 | 18.71 | 18.781 | 14.4 | 12.5 | 8.768 | 11.099 | 10.915 | 13.832 | 9.154 | 13.589 | 13.326 | 11.92 | 14.98 | 12.614 | 11.4 | 10.083 | 10.818 | 10.128 | 9.3 | 12.389 | 10.088 | 9.714 | 5.7 | 4.668 | 4.698 | 8.2 | 3.5 | 3.56 | 3.427 | 3.644 | 4.264 | 4.736 | 5.355 | 5.291 | 8.5 | 10.118 | 16.373 | 19.733 | 8.122 | 5.825 | 5.667 | 3.506 | 3.955 | 10.641 | 12.7 | 0.584 | 0.7 |
Overige vlottende activa
| 73.832 | 27.301 | 58.09 | 27.156 | 2.051 | 2.994 | 23.1 | 24 | 20.748 | 17.188 | 49.663 | 40.576 | 19.346 | 22.912 | 29.428 | 56.419 | 69.137 | 95.56 | 59.1 | 41.337 | 66.114 | 62.961 | 106.5 | 44.625 | 38.689 | 41.764 | 55 | 0.009 | 32.282 | 28.393 | 25.7 | 27.978 | 28.014 | 28.595 | 30.252 | 26.385 | 32.507 | 26.674 | 27.5 | 52.884 | 51.439 | 57.917 | 42.743 | 44.133 | 43.185 | 48.716 | 53.063 | 54.156 | 43.5 | 24.984 | 5.8 |
Totaal vlottende activa
| 213.915 | 249.369 | 269.727 | 208.909 | 186.526 | 243.587 | 238.1 | 188.5 | 260.12 | 252.658 | 232.577 | 195.347 | 160.927 | 280.892 | 291.607 | 274.915 | 280.76 | 309.272 | 225.9 | 167.74 | 175.221 | 256.876 | 259.7 | 248.193 | 179.214 | 192.223 | 215 | 188.296 | 129.272 | 124.941 | 121.2 | 108.786 | 123.885 | 119.394 | 131.844 | 133.071 | 162.583 | 155.062 | 200.6 | 263.153 | 254.445 | 258.608 | 214.628 | 204.484 | 229.577 | 268.166 | 137.581 | 162.26 | 167.1 | 238.295 | 165.5 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 652.515 | 647.196 | 634.696 | 731.008 | 720.314 | 709.865 | 666.8 | 658.6 | 684.922 | 652.869 | 635.061 | 628.32 | 633.812 | 631.405 | 636.067 | 737.218 | 757.814 | 766.564 | 567.8 | 579.156 | 592.933 | 587.89 | 557.2 | 572.394 | 563.811 | 570.422 | 517.4 | 497.899 | 487.849 | 480.363 | 473.6 | 487.464 | 510.9 | 517.453 | 522.611 | 725.425 | 750.505 | 760.422 | 790.8 | 795.353 | 785.388 | 747.455 | 595.446 | 571.394 | 544.151 | 510.942 | 457.837 | 429.639 | 376.1 | 224.634 | 200.7 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | -19.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.919 | 0 | 0 | 0 | -42.363 | 0 | 0 | 0 | -49.746 | 0 | 0 | 0 | -42.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46.174 | 0 | 0 | 0 | 6.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0.707 | 0 |
Langetermijnbeleggingen
| 11.922 | 12.568 | 12.564 | 14.035 | 13.939 | 13.3 | 12.877 | 12.18 | 12.088 | 12.429 | 13.883 | 13.79 | 13.923 | 12.849 | 13.364 | 11.13 | 11.267 | 14.122 | 10.985 | 10.635 | 11.004 | 10.718 | 10.57 | 18.151 | 21.426 | 22.379 | 22.11 | 21.948 | 20.594 | 20.871 | 19.547 | 19.264 | 18.531 | 14.701 | 13.306 | 12.593 | 13.418 | 13.698 | 12.979 | 8.162 | 6.857 | 6.13 | 5.168 | 3.952 | 2.145 | 2.657 | 7.791 | 6.813 | 6.5 | 5.226 | 5.2 |
Belastingvorderingen
| 11.698 | 16.932 | 15.92 | 17.87 | 22.303 | 18.365 | 18.943 | 7.183 | 10.021 | 15.764 | 14.072 | 13.585 | 22.404 | 17.852 | 18.168 | 27.723 | 28.308 | 31.003 | 26.934 | 27.119 | 31.597 | 30.988 | 31.793 | 24.843 | 24.653 | 31.455 | 27.636 | 21.238 | 21.343 | 19.839 | 23.053 | 25.394 | 23.184 | 24.195 | 34.646 | 46.002 | 38.214 | 39.268 | 33.195 | 24.358 | 18.371 | 16.766 | 13.358 | 21.405 | 16.075 | 13.103 | 13.591 | 19.451 | 13.3 | 0.451 | 8.7 |
Overige niet-vlottende activa
| 97.192 | 91.812 | 83.642 | 0.144 | 0.14 | 0.127 | 37.18 | 55.6 | 0.142 | 0.157 | 0.148 | 0.223 | 1.071 | 1.035 | 1.06 | 1.142 | 1.195 | 7.193 | 58.4 | 8.755 | 4.297 | 3.922 | 45.8 | 3.268 | 3.864 | 3.506 | 53.8 | 3.714 | 2.991 | 3.153 | 45.7 | 3.386 | 1.383 | 1.306 | 1.392 | 2.009 | 1.965 | 1.929 | 47.7 | 5.275 | 14.399 | 17.086 | 11.454 | 19.528 | 16.362 | 13.142 | 11.217 | 3.764 | 8.5 | 2.957 | -4.9 |
Totaal niet-vlottende activa
| 773.327 | 768.508 | 746.822 | 763.057 | 756.696 | 741.657 | 735.8 | 714.2 | 707.173 | 681.219 | 663.164 | 655.918 | 671.21 | 663.141 | 668.659 | 777.213 | 798.584 | 818.882 | 626.2 | 625.665 | 639.831 | 633.518 | 603 | 618.656 | 613.754 | 627.762 | 571.2 | 544.799 | 532.777 | 524.226 | 519.3 | 535.508 | 553.998 | 557.655 | 571.955 | 786.029 | 804.102 | 815.317 | 838.5 | 833.148 | 825.015 | 787.437 | 631.787 | 616.279 | 578.733 | 539.844 | 490.436 | 459.667 | 404.4 | 233.976 | 209.7 |
Totaal activa
| 987.242 | 1,017.877 | 1,016.549 | 971.966 | 943.222 | 985.244 | 974 | 902.7 | 967.293 | 933.877 | 895.741 | 851.265 | 832.137 | 944.033 | 960.266 | 1,052.128 | 1,079.344 | 1,128.154 | 852.1 | 793.405 | 815.052 | 890.394 | 862.7 | 866.849 | 792.968 | 819.985 | 786.2 | 733.095 | 662.049 | 649.167 | 640.5 | 644.294 | 677.883 | 677.049 | 703.799 | 919.1 | 966.685 | 970.379 | 1,039.1 | 1,096.301 | 1,079.46 | 1,046.045 | 846.415 | 820.763 | 808.31 | 808.01 | 628.017 | 621.927 | 571.5 | 472.271 | 375.2 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 85.014 | 93.15 | 108.977 | 91.892 | 79.374 | 88.496 | 102.125 | 94.474 | 108.561 | 137.816 | 127.513 | 97.031 | 94.368 | 90.963 | 100.156 | 92.218 | 106.704 | 133.619 | 131.345 | 59.524 | 125.151 | 130.795 | 131.42 | 124.249 | 111.707 | 97.335 | 96.397 | 77.093 | 75.533 | 63.728 | 52.008 | 41.306 | 37.677 | 49.392 | 45.79 | 63.04 | 65.456 | 66.335 | 88.904 | 111.676 | 109.901 | 120.093 | 91.633 | 100.183 | 89.396 | 103.86 | 50.59 | 53.291 | 64.3 | 28.535 | 25.7 |
Kortlopende schulden
| 20.122 | 13.945 | 21.439 | 12.784 | 21.879 | 15.839 | 12.5 | 6.8 | 26.094 | 17.42 | 26.147 | 25.879 | 35.123 | 13.732 | 28.579 | 15.801 | 32.941 | 24.273 | 17.3 | 18.543 | 26.067 | 19.293 | 18 | 15.796 | 7.637 | 0.753 | 7.7 | 1.903 | 31.728 | 32.152 | 39.3 | 32.542 | 38.536 | 30.656 | 35.425 | 26.242 | 22.187 | 15.456 | 27.2 | 20.595 | 18.723 | 12.153 | 26.63 | 5.735 | 11.172 | 8.472 | 27.986 | 30.873 | 0 | 30.613 | 0 |
Belastingschulden
| 50.478 | 72.604 | 44.269 | 66.229 | 59.175 | 93.828 | 82.478 | 65.808 | 56.592 | 19.626 | 8.801 | 8.945 | 4.549 | 39.314 | 52.775 | 52.007 | 45.105 | 50.136 | 57.901 | 42.496 | 16.494 | 69.487 | 58.776 | 40.904 | 15.64 | 62.288 | 42.942 | 22.123 | 11.623 | 16.382 | 5.155 | 0 | 2.433 | 0.23 | 0.208 | 0.662 | 0.421 | 6.828 | 7.935 | 12.945 | 4.299 | 7.564 | 7.231 | 13.196 | 8.434 | 16.907 | 17.033 | 3.054 | 0 | 0.186 | 0 |
Uitgestelde opbrengsten
| 7.035 | 5.757 | 44.269 | 80.024 | 0 | 0.35 | 0.481 | 0.16 | 0.011 | 0.014 | 8.801 | 0.014 | 0.018 | 0.018 | 52.775 | 0.028 | 45.105 | 0.031 | -131.345 | 0.027 | 16.494 | 69.487 | -131.42 | 0.025 | 15.64 | 62.288 | -96.397 | 22.123 | 0 | 16.382 | -52.008 | 0.025 | 0.023 | 0.024 | 0 | 0 | 0.038 | 0 | -88.904 | 0.018 | 0 | 0 | 13.358 | 0 | 8.434 | 16.907 | 17.033 | 3.054 | 0 | 0.186 | 0 |
Overige kortlopende verplichtingen
| 71.486 | 95.298 | 55.858 | 6.526 | 70.761 | 109.914 | 114.094 | 103.366 | 135.806 | 101.774 | 41.201 | 77.799 | 71.778 | 90.164 | 15.146 | 53.359 | 3.713 | 62.465 | 197.6 | 80.241 | 9.447 | 9.504 | 200.4 | 47.48 | 12.415 | 13.112 | 158.6 | 3.764 | 11.623 | 0.041 | 60.2 | -0.025 | 2.41 | 0.206 | 0.208 | 0.662 | 0.383 | 6.828 | 96.8 | 12.927 | 4.299 | 7.564 | -6.127 | 13.196 | 22.618 | 13.426 | 11.783 | 17.551 | 44.1 | 5.118 | 29.3 |
Totaal kortlopende verplichtingen
| 183.657 | 208.15 | 230.543 | 191.226 | 172.014 | 214.599 | 229.2 | 204.8 | 270.472 | 257.024 | 203.662 | 200.723 | 201.287 | 194.877 | 196.656 | 161.406 | 188.463 | 220.388 | 214.9 | 158.335 | 177.159 | 229.079 | 218.4 | 187.55 | 147.399 | 173.488 | 166.3 | 104.883 | 118.884 | 112.303 | 99.5 | 73.848 | 78.646 | 80.278 | 81.423 | 89.944 | 88.064 | 88.619 | 124 | 145.216 | 132.923 | 139.81 | 125.494 | 119.114 | 131.62 | 142.665 | 107.392 | 104.769 | 108.4 | 64.452 | 55 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 490.202 | 489.325 | 488.453 | 513.071 | 512.292 | 509.002 | 485.1 | 484.3 | 598.27 | 645.751 | 668.689 | 669.016 | 666.465 | 779.204 | 778.354 | 777.893 | 775.003 | 780.048 | 420.1 | 429.676 | 430.218 | 434.868 | 429 | 419.114 | 418.914 | 418.718 | 418.5 | 418.494 | 314.596 | 309.509 | 319.4 | 320.377 | 331.395 | 332.357 | 343.248 | 338.343 | 348.192 | 347.978 | 342.4 | 342.256 | 349.921 | 352.57 | 290.457 | 290.49 | 290.624 | 290.913 | 165.046 | 164.891 | 134.6 | 134.643 | 134.7 |
Uitgestelde opbrengsten niet-vlottend
| 0.691 | 0.775 | 0.81 | 0.795 | 0.79 | 0.756 | 0.757 | 3.079 | 3.205 | 3.361 | 3.331 | 3.474 | 3.553 | 3.611 | 3.828 | 3.682 | 3.852 | 4.167 | 2.267 | 0.021 | 49.41 | 63.971 | 0.447 | 0.907 | 1.29 | 1.353 | 1.452 | 3.038 | 1.891 | 3.359 | 3.484 | 2.619 | 4.164 | 4.884 | 5.033 | 5.268 | 5.506 | 5.634 | 5.736 | 5.822 | 5.912 | 6.038 | 6.204 | 6.01 | 6.119 | 7.215 | 7.369 | 0 | 0 | 3.962 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 87.967 | 64.979 | 64.063 | 55.68 | 52.657 | 77.336 | 70.123 | 54.001 | 19.914 | 4.121 | 20.947 | 8.643 | 1.55 | 3.976 | 7.19 | 26.852 | 28.511 | 18.494 | 10.85 | 21.244 | 8.166 | 6.379 | 14.801 | 74.403 | 0.145 | 1.497 | 2.286 | 6.451 | 7.5 | 3.337 | 2.77 | 3.592 | 4.764 | 4.041 | 16.955 | 28.243 | 33.441 | 28.824 | 30.065 | 35.897 | 45.563 | 34.802 | 23.087 | 23.834 | 25.372 | 22.885 | 17.502 | 24.218 | 0 | 13.109 | 0 |
Overige niet-vlottende verplichtingen
| 51.595 | 56.686 | 56.66 | 53.817 | 58.183 | 54.127 | 73.22 | 74.02 | 55.816 | 59.826 | 61.057 | 59.33 | 79.404 | 81.841 | 83.428 | 78.296 | 76.291 | 78.023 | 71.083 | 52.844 | 2.89 | 2.376 | 56.952 | 5.744 | 77.062 | 75.962 | 70.862 | 69.366 | 71.103 | 71.718 | 73.746 | 78.292 | 66.8 | 64.46 | 56.973 | 59.546 | 59.901 | 60.351 | 57.699 | 54.482 | 43.471 | 42.193 | 35.216 | 28.953 | 19.896 | 20.994 | 18.622 | 27.697 | 83.5 | 5.45 | 29.4 |
Totaal niet-vlottende verplichtingen
| 630.455 | 611.765 | 609.986 | 623.363 | 623.922 | 641.221 | 629.2 | 615.4 | 677.205 | 713.059 | 754.024 | 740.463 | 750.972 | 868.632 | 872.8 | 886.723 | 883.657 | 880.732 | 504.3 | 503.785 | 490.684 | 507.594 | 501.2 | 500.168 | 497.411 | 497.53 | 493.1 | 497.349 | 395.09 | 387.923 | 399.4 | 404.88 | 407.123 | 405.742 | 422.209 | 431.4 | 447.04 | 442.787 | 435.9 | 438.457 | 444.867 | 435.603 | 354.964 | 349.287 | 342.011 | 342.007 | 208.539 | 216.806 | 218.1 | 157.163 | 164.1 |
Totaal passiva
| 814.112 | 819.915 | 840.529 | 814.589 | 795.936 | 855.82 | 858.4 | 820.2 | 947.677 | 970.083 | 957.686 | 941.186 | 952.259 | 1,063.509 | 1,069.456 | 1,048.129 | 1,072.12 | 1,101.12 | 719.2 | 662.12 | 667.843 | 736.673 | 719.6 | 687.718 | 644.81 | 671.018 | 659.4 | 602.232 | 513.974 | 500.226 | 498.9 | 478.728 | 485.769 | 486.02 | 503.632 | 521.344 | 535.104 | 531.406 | 559.9 | 583.673 | 577.79 | 575.413 | 480.458 | 468.401 | 473.631 | 484.672 | 315.931 | 321.575 | 326.5 | 221.615 | 219.1 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.051 | 0.055 | 0.055 | 0.056 | 0.057 | 0.058 | 0.058 | 0.059 | 0.06 | 0.06 | 0.06 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.061 | 0.059 | 0.059 | 0.059 | 0.061 | 0.06 | 0.061 | 0.061 | 0.061 | 0.061 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.059 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.058 | 0.044 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0 | 0.044 | 0 |
Ingehouden winsten
| 83.277 | 56.735 | 29.53 | 1.748 | -24.654 | -60.021 | -81.147 | -136.522 | -213.056 | -282.874 | -314.779 | -352.514 | -391.197 | -389.366 | -380.866 | -264.099 | -261.503 | -243.443 | -153.361 | -154.343 | -156.987 | -188.203 | -206.688 | -241.629 | -264.646 | -264.841 | -283.933 | -277.868 | -258.806 | -256.291 | -260.459 | -237.253 | -220.125 | -218.797 | -208.428 | -31.747 | 3.177 | 8.943 | 40.596 | 67.693 | 57.201 | 33.167 | 23.906 | 15.593 | 6.242 | 2.427 | -5.86 | 2.948 | 130.6 | -18.55 | 46.7 |
Overige gereserveerde algehele resultaten
| 16.866 | 25.276 | 35.154 | 37.23 | 48.867 | 55.543 | 61.876 | 71.282 | 72.336 | 80.386 | 83.554 | 87.007 | 91.675 | 90.434 | 92.216 | 92.221 | 92.999 | 94.475 | 112.471 | 109.705 | 112.16 | 111.761 | 111.809 | 126.257 | 126.803 | 129.498 | 129.606 | 131.212 | 129.871 | 130.65 | 130.118 | 129.094 | 128.636 | 125.431 | 123.016 | 122.824 | 120.131 | 119.642 | 124.017 | 125.824 | 128.809 | 127.396 | 126.465 | 127.848 | 128.058 | 128.421 | 128.421 | 129.596 | 1.8 | 115.168 | 1.8 |
Overige totale aandeelhoudersvermogen
| 72.936 | 115.896 | 111.281 | 118.343 | 123.016 | 133.844 | 134.813 | 136.463 | 160.276 | 166.222 | 169.22 | 175.525 | 179.339 | 179.395 | 179.399 | 175.816 | 175.667 | 175.941 | 173.716 | 175.864 | 191.977 | 230.102 | 237.84 | 239.516 | 239.391 | 239.29 | 239.166 | 236.644 | 236.544 | 236.478 | 236.046 | 232.359 | 233.025 | 233.567 | 232.005 | 209.667 | 209.869 | 210.122 | 210.886 | 211.274 | 211.274 | 211.274 | 120.426 | 120.338 | 116.877 | 116.817 | 116.817 | 112.302 | 112.6 | 112.231 | 107.7 |
Totaal eigen vermogen van aandeelhouders
| 173.13 | 197.962 | 176.02 | 157.377 | 147.286 | 129.424 | 115.6 | 82.5 | 19.616 | -36.206 | -61.945 | -89.921 | -120.122 | -119.476 | -109.19 | 3.999 | 7.224 | 27.034 | 132.9 | 131.285 | 147.209 | 153.721 | 143.1 | 124.205 | 101.609 | 104.008 | 84.9 | 90.048 | 107.669 | 110.897 | 105.8 | 124.26 | 141.596 | 140.261 | 146.652 | 300.802 | 333.235 | 338.765 | 375.6 | 404.849 | 397.342 | 371.895 | 270.841 | 263.822 | 251.22 | 247.708 | 239.421 | 244.889 | 245 | 208.893 | 156.2 |
Totaal eigen vermogen
| 173.13 | 197.962 | 176.02 | 157.377 | 147.286 | 129.424 | 115.6 | 82.5 | 19.616 | -36.206 | -61.945 | -89.921 | -120.122 | -119.476 | -109.19 | 3.999 | 7.224 | 27.034 | 132.9 | 131.285 | 147.209 | 153.721 | 143.1 | 179.131 | 148.158 | 148.967 | 126.8 | 130.863 | 148.075 | 148.941 | 141.6 | 165.566 | 192.114 | 191.029 | 200.167 | 397.756 | 431.581 | 438.973 | 479.2 | 512.628 | 501.67 | 470.632 | 365.957 | 352.362 | 334.679 | 323.338 | 312.086 | 300.352 | 245 | 250.656 | 156.3 |
Totaal passiva en aandeelhoudersvermogen
| 987.242 | 1,017.877 | 1,016.549 | 971.966 | 943.222 | 985.244 | 974 | 902.7 | 967.293 | 933.877 | 895.741 | 851.265 | 832.137 | 944.033 | 960.266 | 1,052.128 | 1,079.344 | 1,128.154 | 852.1 | 793.405 | 815.052 | 890.394 | 862.7 | 866.849 | 792.968 | 819.985 | 786.2 | 733.095 | 662.049 | 649.167 | 640.5 | 644.294 | 677.883 | 677.049 | 703.799 | 919.1 | 966.685 | 970.379 | 1,039.1 | 1,096.301 | 1,079.46 | 1,046.045 | 846.415 | 820.763 | 808.31 | 808.01 | 628.017 | 621.927 | 571.5 | 472.271 | 375.2 |