goeasy Ltd.
TSX:GSY.TO
167.1 (CAD) • At close February 4, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 130.956 | 135.918 | 191.403 | 120.377 | 48.562 | 64.703 | 41.798 | 32.454 | 52.509 | 92.5 | 47.33 | 82.879 | 60.985 | 72.692 | 63.542 | 62.953 | 35.277 | 28.565 | 34.252 | 46.341 | 29.723 | 29.263 | 74.74 | 100.188 | 141.45 | 19.243 | 57.292 | 109.37 | 22.368 | 44.828 | 24.193 | 24.928 | 29.752 | 20.491 | 18.273 | 11.389 | 22.261 | 4.794 | 0.333 | 1.165 | 6.056 | 0.294 | 5.329 | 2.329 | 1.803 | 4.729 | 6.327 | 4.631 | 1.041 | 1.197 | 0.826 | 1.019 | 0.638 | 0.778 | 1.063 | 0.731 | 0.533 | 0.11 | 0.161 | 0.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 9.8 | 7.4 | 2.2 | 1.7 | 2.1 | 2.9 |
Kortetermijnbeleggingen
| 20.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 151.056 | 135.918 | 191.403 | 120.377 | 48.562 | 64.703 | 41.798 | 32.454 | 52.509 | 92.5 | 47.33 | 82.879 | 60.985 | 72.692 | 63.542 | 62.953 | 35.277 | 28.565 | 34.252 | 46.341 | 29.723 | 29.263 | 74.74 | 100.188 | 141.45 | 19.243 | 57.292 | 109.37 | 22.368 | 44.828 | 24.193 | 24.928 | 29.752 | 20.491 | 18.273 | 11.389 | 22.261 | 4.794 | 0.333 | 1.165 | 6.056 | 0.294 | 5.329 | 2.329 | 1.803 | 4.729 | 6.327 | 4.631 | 1.041 | 1.197 | 0.826 | 1.019 | 0.638 | 0.778 | 1.063 | 0.731 | 0.533 | 0.11 | 0.161 | 0.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 9.8 | 7.4 | 2.2 | 1.7 | 2.1 | 2.9 |
Nettovorderingen
| 4,218.627 | 3,900.044 | 3,630.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,085.855 | 1,037.294 | 968.415 | 898.832 | 822.137 | 778.948 | 718.71 | 662.603 | 580.472 | 514.767 | 208.631 | 188.633 | 172.805 | 0 | 151.308 | 144.748 | 137.438 | 0 | 125.274 | 113.423 | 105.699 | 0 | 86.18 | 75.834 | 67.735 | 0 | 54.356 | 49.291 | 45.457 | 0 | 39.274 | 37.823 | 36.25 | 39.112 | 35.327 | 33.387 | 27.861 | 22.971 | 98.251 | 29.15 | 20.032 | 17.212 | 92.707 | 12.337 | 11.021 | 10.35 | 9.423 | 7.519 | 7.179 | 5.976 | 4.781 | 4.239 | 4.357 | 4.542 | 2.818 | 2.029 | 1.694 | 2.174 | 1.216 | 0.941 | 1.005 | 1.454 | 1.014 | 0.831 | 1.033 | 1.677 | 1.293 | 1.105 | 1.364 | 1.568 | 1.372 | 1.272 | 1.42 | 1.864 | 1.61 | 1.117 | 1.032 | 1.212 | 1.6 | 1.545 | 1.6 | 1.3 | 1.9 | 1.9 | 4.7 | 4.6 | 3.6 | 3.8 | 3.5 | 4.4 | 6.5 | 5.5 | 4.1 | 6.5 | 1 | 0.9 | 0.9 | 1.2 |
Voorraad
| -90.354 | 0 | 0 | 3,656.589 | 3,394.234 | 3,137.127 | 2,960.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Overige vlottende activa
| 32.131 | 12.801 | 12.038 | 9.462 | 10.987 | 11.692 | 9.591 | 8.334 | 8.604 | 8.651 | 8.043 | 8.018 | 8.668 | 8.477 | 7.293 | 13.005 | 4.057 | 4.088 | 6.081 | 7.077 | 5.13 | 4.717 | 6.522 | 3.835 | 5.237 | 5.38 | 5.954 | 3.545 | 4.175 | 3.243 | 4.034 | 1.909 | 3.139 | 2.582 | 2.707 | 2.446 | 3.002 | 2.563 | 2.861 | 1.971 | 2.293 | 1.642 | 2.059 | 1.699 | 2.043 | 1.307 | 1.331 | 0.964 | 1.159 | 1.127 | 1.302 | 1.316 | 1.703 | 1.011 | 0.978 | 1.296 | 1.303 | 1.189 | 1.339 | 1.592 | 2.183 | 3.34 | 2.807 | 2.538 | 2.883 | 2.142 | 1.627 | 1.74 | 1.236 | 1.236 | 1.292 | 0.928 | 1.402 | 1.273 | 0.876 | 0.888 | 1.042 | 1.177 | 1.34 | 0.796 | 1.02 | 1.082 | 0.953 | 0.664 | 0.855 | 0.962 | 0.75 | 0.845 | 0.824 | 0.791 | 0.771 | 0.576 | 0.692 | 0.79 | 1.372 | 0.827 | 0.9 | 1.168 | 0.8 | 1 | 1.3 | 0.7 | 1.3 | 1.1 | 1.4 | 7.2 | 7.7 | 2.4 | 2.6 | 2.4 | 2.5 | 1.5 | 0.6 | 0.7 | 0.7 | 0.8 |
Totaal vlottende activa
| 4,311.46 | 4,048.763 | 3,834.071 | 3,582.047 | 3,311.193 | 3,085.004 | 2,893.306 | 2,693.339 | 2,513.517 | 2,329.358 | 2,130.395 | 2,014.577 | 1,917.106 | 1,835.667 | 1,298.604 | 1,253.383 | 1,134.146 | 1,105.809 | 1,126.188 | 1,090.712 | 1,003.268 | 932.812 | 903.399 | 882.971 | 865.397 | 687.226 | 643.718 | 348.933 | 235.174 | 236.704 | 201.032 | 188.068 | 184.199 | 167.821 | 158.418 | 145.175 | 150.537 | 120.78 | 108.893 | 106.398 | 94.529 | 77.77 | 75.123 | 65.133 | 58.202 | 55.327 | 53.115 | 44.556 | 41.474 | 40.147 | 38.378 | 41.447 | 37.668 | 35.176 | 29.902 | 30.292 | 100.087 | 30.449 | 21.532 | 20.275 | 94.89 | 15.677 | 13.828 | 13.14 | 12.306 | 9.661 | 8.806 | 7.716 | 6.017 | 5.475 | 5.649 | 5.47 | 4.22 | 3.302 | 2.57 | 3.062 | 2.258 | 2.118 | 2.345 | 2.25 | 2.034 | 1.913 | 1.986 | 2.341 | 2.148 | 2.067 | 2.114 | 2.413 | 2.196 | 2.063 | 2.191 | 2.44 | 2.302 | 1.907 | 2.404 | 2.039 | 2.5 | 2.713 | 2.4 | 2.3 | 3.2 | 2.8 | 6 | 5.7 | 5 | 11 | 11.2 | 6.8 | 9.1 | 9.8 | 16.4 | 15.4 | 3.8 | 3.3 | 3.7 | 5.1 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 129.86 | 132.079 | 136.831 | 142.556 | 141.351 | 142.168 | 144.04 | 150.051 | 142.062 | 139.696 | 135.946 | 139.607 | 133.542 | 133.044 | 123.853 | 127.041 | 122.199 | 117.559 | 118.397 | 117.85 | 111.935 | 110.217 | 113.14 | 72.901 | 69.536 | 67.125 | 67.188 | 70.259 | 66.817 | 69.152 | 70.572 | 71.391 | 70.935 | 74.312 | 76.092 | 79.442 | 79.96 | 80.899 | 83.46 | 81.441 | 80.694 | 79.038 | 81.182 | 84.246 | 77.17 | 78.479 | 81.049 | 81.804 | 76.949 | 75.899 | 77.451 | 79.608 | 78.384 | 78.221 | 79.189 | 89.783 | 17.269 | 88.663 | 87.861 | 90.323 | 16.328 | 95.537 | 97.22 | 99.289 | 17.339 | 15.686 | 13.737 | 12.799 | 12.159 | 11.511 | 10.455 | 9.637 | 67.549 | 62.189 | 59.802 | 56.99 | 51.758 | 49.788 | 47.802 | 46.92 | 43.178 | 40.573 | 38.978 | 38.188 | 35.936 | 35.601 | 4.445 | 32.747 | 29.365 | 3.524 | 29.741 | 29.105 | 3.575 | 3.614 | 28.093 | 30 | 33.1 | 39.911 | 42.6 | 44.3 | 45.7 | 48.6 | 44.6 | 44 | 48.2 | 46.5 | 45.8 | 40.6 | 39.8 | 37.2 | 34.3 | 33.2 | 16.2 | 15.7 | 15.4 | 14.3 |
Goodwill
| 180.923 | 180.923 | 180.923 | 180.923 | 180.923 | 180.923 | 180.923 | 180.923 | 180.923 | 180.923 | 180.923 | 180.923 | 180.923 | 179.835 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 21.31 | 20.374 | 20.374 | 19.963 | 19.963 | 19.963 | 19.963 | 19.963 | 19.963 | 19.963 | 19.963 | 19.963 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 17.325 | 16.054 | 10.779 | 10.779 | 10.779 | 10.779 | 10.779 | 10.779 | 10.779 | 10.779 | 10.779 | 10.779 | 10.779 | 10.779 | 10.779 | 10.779 | 10.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.779 | 0 | 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
| 112.308 | 115.902 | 120.49 | 124.931 | 128.706 | 131.835 | 135.457 | 138.802 | 157.812 | 157.871 | 158.778 | 159.651 | 161.189 | 162.379 | 27.136 | 25.244 | 22.677 | 21.077 | 19.991 | 17.749 | 17.031 | 15.636 | 14.74 | 14.589 | 14.602 | 14.706 | 14.304 | 15.163 | 16.034 | 14.905 | 14.875 | 14.312 | 14.753 | 14.842 | 14.494 | 14.041 | 13.884 | 12.059 | 12.614 | 11.006 | 11.962 | 10.751 | 10.061 | 9.524 | 8.106 | 7.24 | 6.269 | 6.213 | 5.475 | 4.972 | 4.245 | 4.126 | 3.772 | 3.04 | 2.938 | 3.272 | 3.149 | 3.162 | 3.202 | 3.183 | 2.932 | 1.823 | 1.823 | 1.953 | 3.65 | 1.875 | 1.909 | 1.946 | 1.964 | 0.158 | 0.156 | 0.143 | 0.12 | 0.143 | 0.166 | 0.188 | 0.202 | 0.224 | 0.245 | 0.267 | 11.067 | 11.089 | 11.111 | 11.133 | 11.334 | 11.515 | 11.723 | 11.937 | 10.894 | 10.837 | 0.071 | 10.854 | 11.362 | 11.618 | 11.874 | 12.161 | 12.5 | 12.839 | 13.2 | 13.7 | 14.1 | 14.4 | 14.7 | 15.1 | 14.3 | 16 | 16.2 | 11.3 | 11.1 | 10.7 | 8.1 | 5.9 | 1.8 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 293.231 | 296.825 | 301.413 | 305.854 | 309.629 | 312.758 | 316.38 | 319.725 | 338.735 | 338.794 | 339.701 | 340.574 | 342.112 | 342.214 | 48.446 | 46.554 | 43.987 | 42.387 | 41.301 | 39.059 | 38.341 | 36.946 | 36.05 | 35.899 | 35.912 | 36.016 | 35.614 | 36.473 | 37.344 | 36.215 | 36.185 | 35.622 | 36.063 | 36.152 | 35.804 | 35.351 | 35.194 | 32.433 | 32.988 | 30.969 | 31.925 | 30.714 | 30.024 | 29.487 | 28.069 | 27.203 | 26.232 | 26.176 | 22.8 | 22.297 | 21.57 | 21.451 | 21.097 | 20.365 | 20.263 | 20.597 | 20.474 | 20.487 | 20.527 | 20.508 | 20.257 | 19.148 | 19.148 | 19.278 | 19.704 | 12.654 | 12.688 | 12.725 | 12.743 | 10.937 | 10.935 | 10.922 | 10.899 | 10.922 | 10.945 | 10.967 | 10.981 | 11.003 | 11.024 | 11.046 | 11.067 | 11.089 | 11.111 | 11.133 | 11.334 | 11.515 | 11.723 | 11.937 | 10.894 | 10.837 | 10.85 | 10.854 | 11.362 | 11.618 | 11.874 | 12.161 | 12.5 | 12.839 | 13.2 | 13.7 | 14.1 | 14.4 | 14.7 | 15.1 | 14.3 | 16 | 16.2 | 11.3 | 11.1 | 10.7 | 8.1 | 5.9 | 1.8 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 58.491 | 54.326 | 88.995 | 61.464 | 62.723 | 61.617 | 59.287 | 57.304 | 37.913 | 36.618 | 35.313 | 64.441 | 64.178 | 95.138 | 96.896 | 56.04 | 40 | 38.3 | 34.3 | 34.3 | 34.3 | 0 | 0 | 0 | -787.875 | 0 | -646.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 42.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.066 | 7.323 | 6.912 | 10.612 | 14.961 | 8.132 | 9.704 | 12.27 | 9.445 | 14.326 | 10.418 | 8.833 | 2.121 | 2.453 | 2.369 | 7.985 | 6.856 | 7.942 | 7.953 | 6.887 | 5.913 | 5.603 | 6.273 | 6.265 | 6.725 | 8.096 | 7.79 | 5.41 | 3.997 | 4.466 | 4.693 | 4.797 | 4.232 | 5.578 | 5.357 | 2.751 | 2.933 | 5.19 | 5.605 | 7.214 | 5.58 | 0 | 2.833 | 4.207 | 4.655 | 4.831 | 5.658 | 5.829 | 6.609 | 8.457 | 5.521 | 5.653 | 5.947 | 5.737 | 5.932 | 5.957 | 6.689 | 7.363 | 7.212 | 6.787 | 6.888 | 6.937 | 8.082 | 8.023 | 9.058 | 10.03 | 8.79 | 9.559 | 10.345 | 10.117 | 10.696 | 10.955 | 11.369 | 0 | 11.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 99.278 | 4,006.442 | 12.038 | 72.246 | 111.073 | 79.025 | 81.045 | 82.47 | 97.689 | 51.281 | 46.965 | 36.954 | 14.799 | 45.218 | 44.085 | 14.832 | 19.62 | 41.252 | 76.871 | 21.74 | 44.67 | 30.376 | 36.152 | 54.46 | 787.875 | 4.316 | 646.922 | 291.829 | 263.308 | 234.421 | 210.687 | 201.125 | 184.246 | 172.925 | 159.899 | 152.621 | 128.214 | 115.197 | 101.239 | 93.939 | 78.812 | 68.916 | 55.703 | 50.037 | 39.731 | 35.625 | 30.059 | 33.159 | 21.365 | 20.183 | 15.307 | 13.684 | 10.721 | 7.231 | 6.293 | 0 | 3.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.938 | 76.45 | 75.92 | 77.072 | 69.457 | 68.793 | 68.363 | 64.327 | 0 | 0 | 0 | 0 | 0.009 | 0.01 | 0.011 | 0.012 | 0.036 | 0.059 | 0.085 | 0 | 0 | 0 | 29.208 | 0 | 12.149 | 28.303 | 12.739 | 13.102 | 37.142 | 39.856 | 15.95 | 16.225 | 16 | 0.832 | 11.3 | 11.3 | 11.1 | 10.7 | 9.3 | 9 | 8.5 | 1 | 1 | 1 | 1 | 1.1 | 1 | 1 | 2.2 | 2.2 | 2.4 | 2.2 |
Totaal niet-vlottende activa
| 580.86 | 4,489.672 | 581.957 | 582.12 | 624.776 | 595.568 | 600.752 | 609.55 | 616.399 | 566.389 | 557.925 | 581.576 | 554.631 | 615.614 | 313.28 | 248.533 | 233.129 | 246.41 | 281.481 | 227.91 | 237.378 | 187.243 | 197.612 | 172.705 | 119.774 | 117.875 | 111.635 | 400.682 | 369.922 | 342.157 | 325.429 | 314.994 | 299.186 | 291.342 | 278.682 | 273.327 | 248.971 | 234.802 | 223.952 | 213.074 | 199.527 | 186.458 | 172.319 | 167.767 | 149.436 | 146 | 142.137 | 145.371 | 126.692 | 123.736 | 117.079 | 117.676 | 115.392 | 111.422 | 112.959 | 115.96 | 41.326 | 111.983 | 112.595 | 115.486 | 41.416 | 120.343 | 122.197 | 125.176 | 127.438 | 110.311 | 107.998 | 108.543 | 100.096 | 97.173 | 95.71 | 91.575 | 85.811 | 80.323 | 77.534 | 74.845 | 69.685 | 68.883 | 66.86 | 67.036 | 64.311 | 60.511 | 59.733 | 59.666 | 57.387 | 57.812 | 56.331 | 56.053 | 52.408 | 54.443 | 53.33 | 53.061 | 52.079 | 55.088 | 55.917 | 58.386 | 61.6 | 64.045 | 67.1 | 69.3 | 70.9 | 73.7 | 68.6 | 68.1 | 71 | 63.5 | 63 | 52.9 | 51.9 | 49 | 43.4 | 40.1 | 20.2 | 17.9 | 17.8 | 16.5 |
Totaal activa
| 4,892.32 | 4,625.59 | 4,416.028 | 4,164.167 | 3,935.969 | 3,680.572 | 3,494.058 | 3,302.889 | 3,129.916 | 2,895.747 | 2,688.32 | 2,596.153 | 2,471.737 | 2,451.281 | 1,611.884 | 1,501.916 | 1,367.275 | 1,352.219 | 1,407.669 | 1,318.622 | 1,240.646 | 1,120.055 | 1,101.011 | 1,055.676 | 985.171 | 805.101 | 755.353 | 749.615 | 605.096 | 578.861 | 526.461 | 503.062 | 483.385 | 459.163 | 437.1 | 418.502 | 399.508 | 355.582 | 332.845 | 319.472 | 294.056 | 264.228 | 247.442 | 232.9 | 207.638 | 201.327 | 195.252 | 189.927 | 168.166 | 163.883 | 155.457 | 159.123 | 153.06 | 146.598 | 142.861 | 146.252 | 141.413 | 142.432 | 134.127 | 135.761 | 136.306 | 136.02 | 136.025 | 138.316 | 139.744 | 119.972 | 116.804 | 116.259 | 106.113 | 102.648 | 101.359 | 97.045 | 90.031 | 83.625 | 80.104 | 77.907 | 71.943 | 71.001 | 69.205 | 69.286 | 66.345 | 62.424 | 61.719 | 62.007 | 59.535 | 59.879 | 58.445 | 58.466 | 54.604 | 56.506 | 55.521 | 55.501 | 54.381 | 56.995 | 58.321 | 60.425 | 64.1 | 66.758 | 69.5 | 71.6 | 74.1 | 76.5 | 74.6 | 73.8 | 76 | 74.5 | 74.2 | 59.7 | 61 | 58.8 | 59.8 | 55.5 | 24 | 21.2 | 21.5 | 21.6 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 130.783 | 100.663 | 104.871 | 85.284 | 92.749 | 64.818 | 71.782 | 61.295 | 74.912 | 54.964 | 68.535 | 65.269 | 84.401 | 60.941 | 52.458 | 48.663 | 60.981 | 41.669 | 40.969 | 45.708 | 40.989 | 41.508 | 41.272 | 45.103 | 41.527 | 42.738 | 39.098 | 43.071 | 38.679 | 32.545 | 31.581 | 31.879 | 35.518 | 25.442 | 24.426 | 22.196 | 25.49 | 26.459 | 24.786 | 32.837 | 32.62 | 28.126 | 22.646 | 24.301 | 20.269 | 21.607 | 20.241 | 33.155 | 19.484 | 18.153 | 13.923 | 19.504 | 17.763 | 15.653 | 13.574 | 19.322 | 11.465 | 15.506 | 6.766 | 10.645 | 5.884 | 6.263 | 5.345 | 6.248 | 13.775 | 8.368 | 6.421 | 12.615 | 9.838 | 9.169 | 8.981 | 10.588 | 8.835 | 8.457 | 6.867 | 8.81 | 5.77 | 5.938 | 5.829 | 6.776 | 6.944 | 6.028 | 5.999 | 7.159 | 6.345 | 5.871 | 6.574 | 5.354 | 3.513 | 3.396 | 4.807 | 3.022 | 5.002 | 4.188 | 5.15 | 5.349 | 7.3 | 6.434 | 8 | 8.9 | 10.9 | 13.2 | 9.9 | 8.5 | 11 | 8.8 | 11.3 | 6.7 | 8.2 | 13.2 | 8.3 | 7.2 | 4.1 | 2.4 | 2.8 | 3.1 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 218.235 | 148.646 | 98.492 | 0 | 68.18 | 0 | 0 | 0 | 0 | 198.339 | 98.221 | 102.934 | 0 | 115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.166 | 23.75 | 29.219 | 21.281 | 32.212 | 32.921 | 33.164 | 33.123 | 29.381 | 26.675 | 27.065 | 18.251 | 31.286 | 26.577 | 22.807 | 23.764 | 30.841 | 31.726 | 32.44 | 29.413 | 23.189 | 20.228 | 20.852 | 13.77 | 11.811 | 12.463 | 13.467 | 6.275 | 4.859 | 3.14 | 4.838 | 1.115 | 1.817 | 1.596 | 2.036 | 2.237 | 1.548 | 3.301 | 4.162 | 3.684 | 14.874 | 16.946 | 15.276 | 16.893 | 14.905 | 17.331 | 15.481 | 17.191 | 16.178 | 0 | 21.707 | 4.933 | 3.8 | 2.676 | 2.1 | 5.9 | 5.4 | 4.8 | 5.9 | 7.2 | 7 | 7.2 | 3.1 | 5.2 | 1.5 | 0 | 0 | 0 | 0 | 0 | 4.9 | 5.5 |
Belastingschulden
| 17.06 | 4.22 | 6.219 | 24.691 | 16.599 | 0.066 | 0 | 0 | 2.088 | 0 | 4.965 | 27.859 | 22.86 | 7.927 | 25.039 | 13.897 | 7.837 | 11.575 | 5.776 | 4.187 | 4.078 | 13.264 | 10.839 | 7.499 | 7.846 | 2.658 | 14.369 | 9.445 | 9.083 | 2.689 | 6.16 | 2.874 | 2.737 | 3.219 | 1.983 | 0.7 | 0 | 1.598 | 4.111 | 3.042 | 7.255 | 10.521 | 7.077 | 3.929 | 6.924 | 6.319 | 5.617 | 4.216 | 6.483 | 3.934 | 0.416 | 0 | 0 | 0 | 0 | 0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 26.296 | 25.326 | 26.965 | 28.214 | 29.637 | 30.125 | 28.661 | 24.589 | 20.592 | 13.344 | 11.354 | 9.329 | 9.389 | 10.342 | 10.622 | 8.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.104 | 0 | 0 | 0 | 0 | 0 | 0 | 3.58 | 4.358 | 4.344 | 3.922 | 3.91 | 4.288 | 4.51 | 4.562 | 4.446 | 4.59 | 4.195 | 0 | 0.577 | 0.708 | 0 | 0 | 0.626 | 0.832 | 0.836 | 0.734 | 0.519 | 0.543 | 0.543 | 0.498 | 0.498 | 0.563 | 0.646 | 0.398 | 0.488 | 0.449 | 0.385 | 0.365 | 0.35 | 0.325 | 0.315 | 0.363 | 0.31 | 0.335 | 0.318 | 0.315 | 0.4 | 0.42 | 0.43 | 0.43 | 0.48 | 2.566 | 2.598 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -95.287 | -131.179 | -136.416 | -136.94 | -137.562 | -94.521 | -320.142 | -238.602 | -200.081 | -75.556 | -155.024 | -104.482 | -116.59 | -78.257 | -87.839 | -271.521 | -175.991 | -156.178 | -46.745 | -172.977 | -45.067 | -54.772 | -52.111 | 3.247 | -49.373 | -45.396 | -53.467 | 2.061 | -47.762 | -35.234 | -37.741 | -34.753 | -38.255 | -28.661 | -26.409 | -22.896 | -25.49 | -32.161 | -28.897 | -35.879 | -39.875 | -38.647 | -29.723 | -28.23 | -58.939 | 1.816 | 1.96 | 0.496 | -30.334 | -30.953 | -31.541 | 1.629 | 1.679 | 1.708 | 1.827 | -1.061 | 7.043 | 6.999 | 6.282 | 3.766 | 10.559 | 7.533 | 8.937 | 8.67 | 6.476 | 6.15 | 5.81 | 9.429 | 6.326 | 5.821 | 5.981 | 10.593 | 8.903 | 6.591 | 4.527 | 6.516 | 4.745 | 5.978 | 3.595 | 4.926 | 4.243 | 3.515 | 3.178 | 3.899 | 2.992 | 2.86 | 2.752 | 3.032 | 2.638 | 3.272 | 3.396 | 3.995 | 0.584 | 23.553 | 5.164 | 5.154 | 5.8 | 1.86 | 2.8 | 1.1 | 1.2 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0.6 | 0.6 | 0.9 | 0.2 | 1.5 | 0.7 | 0.4 | 0.2 |
Totaal kortlopende verplichtingen
| 52.556 | 150.83 | 155.99 | 152.9 | 153.468 | 110.397 | 336.013 | 253.567 | 214.534 | 89.963 | 169.538 | 115.174 | 141.817 | 103.183 | 96.38 | 278.182 | 182.704 | 162.46 | 183.192 | 164.985 | 161.514 | 79.24 | 56.604 | 55.849 | 52.496 | 98.211 | 56.525 | 54.577 | 50.183 | 37.633 | 40.155 | 36.419 | 39.92 | 30.338 | 28.099 | 25.658 | 26.829 | 33.509 | 31.857 | 38.768 | 41.008 | 65.78 | 52.983 | 52.877 | 60.696 | 57.85 | 61.381 | 63.07 | 31.755 | 28.343 | 20.472 | 58.818 | 53.269 | 48.626 | 46.661 | 36.577 | 50.371 | 49.79 | 35.855 | 38.175 | 47.91 | 46.354 | 47.558 | 41.791 | 43.959 | 35.289 | 33.626 | 36.312 | 28.473 | 28.016 | 29.075 | 27.854 | 23.085 | 18.637 | 16.617 | 16.806 | 12.682 | 13.837 | 11.775 | 14.302 | 13.045 | 13.179 | 13.657 | 15.057 | 24.611 | 26.097 | 25.032 | 25.709 | 21.536 | 23.999 | 23.684 | 24.208 | 21.764 | 27.741 | 32.021 | 15.436 | 16.9 | 11.607 | 12.9 | 15.9 | 17.5 | 18.1 | 15.8 | 15.8 | 18 | 16.1 | 14.4 | 11.9 | 10.3 | 13.8 | 9.2 | 7.4 | 5.6 | 3.1 | 8.1 | 8.8 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,430.684 | 3,229.24 | 3,047.695 | 2,972.565 | 2,749.754 | 2,589.231 | 2,451.558 | 2,303.588 | 2,126.214 | 1,984.335 | 1,691.497 | 1,618.286 | 1,415.958 | 1,460.797 | 858.733 | 941.651 | 872.569 | 930.217 | 943.555 | 854.768 | 846.27 | 686.081 | 736.403 | 691.062 | 664.174 | 518.385 | 467.674 | 449.178 | 323.551 | 322.242 | 276.284 | 263.294 | 248.654 | 235.924 | 223.016 | 210.299 | 197.515 | 155.223 | 136.615 | 121.597 | 99.702 | 113.818 | 70.039 | 61.374 | 30.481 | 30.414 | 23.334 | 18.33 | 0 | 32.921 | 33.164 | 33.123 | 0 | 0 | 0 | 2.602 | 0 | 0 | 5.243 | 6.12 | 0 | 0 | 0 | 9.75 | 8.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0.16 | 0.206 | 0.25 | 0.293 | 0.336 | 4.006 | 4.006 | 4.006 | 4.006 | 0 | 0 | 0 | 16.771 | 18.2 | 19.646 | 21.1 | 22.9 | 25.1 | 27.3 | 29.6 | 29.9 | 31.3 | 28.9 | 30.7 | 13.1 | 14.2 | 10.4 | 19.1 | 20.4 | 4.7 | 5.3 | 1.2 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 26.296 | 25.326 | 26.965 | 28.214 | 29.637 | 30.125 | 28.661 | 24.589 | 20.592 | 13.344 | 11.354 | -1,418.416 | -1,474.771 | -873.019 | 0 | 0 | 9.131 | 8.184 | 8.082 | 7.323 | 7.232 | 6.451 | 6.002 | 5.513 | 5.81 | 5.676 | 4.819 | 5.662 | 5.411 | 4.6 | 5.204 | 4.64 | 4.612 | 3.986 | 3.982 | 3.625 | 4.104 | 4.031 | 3.978 | 3.724 | 4.031 | 3.944 | 3.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.366 | 0 | 0 | 0.792 | 0.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.29 | 17.683 | 22.767 | 24.259 | 20.307 | 20.859 | 22.619 | 24.692 | 25.735 | 29.923 | 31.014 | 38.648 | 38.983 | 43.922 | 4.281 | 0 | 0 | -115.908 | 0 | -648.431 | 0 | 0 | 0 | -651.961 | -628.16 | -381.981 | -434.252 | -411.291 | -290.534 | -295.108 | -249.303 | -236.619 | -217.776 | -215.094 | -202.576 | -190.664 | -175.65 | -128.764 | -112.626 | -89.226 | -70.806 | 2.057 | -7.079 | 6.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.075 | 0 | 0 | 23.538 | 24.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 200.049 | 207.508 | 216.994 | 239.201 | 153.468 | 117.18 | -218.235 | -148.646 | 186.015 | 92.419 | 214.495 | 137.952 | 209.469 | 197.771 | 198.604 | 116.753 | 84.483 | 59.526 | 114.405 | -41.634 | 49.514 | 107.42 | 56.604 | 1.234 | 64.165 | 49.476 | 61.904 | 12.797 | 51.797 | 39.351 | 42.012 | 38.533 | 42.025 | 32.455 | 30.376 | 28.162 | 29.535 | 36.049 | 32.97 | 39.929 | 43.477 | 40.313 | 33.451 | 32.13 | 64.359 | 3.279 | 3.409 | 3.514 | 34.692 | 2.43 | 2.943 | -30.36 | 2.834 | 2.899 | 2.846 | -22.616 | 0 | 0 | 2.257 | 2.303 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 5.883 | 0 | 2.906 | 2.255 | 2.7 | 3.105 | 3.6 | 0 | 0.1 | -0.3 | -0.1 | 0 | 0.1 | 5.8 | 6 | 0.1 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0.1 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 3,647.023 | 3,480.727 | 3,156.792 | 2,957.19 | 2,770.061 | 2,616.873 | 2,255.942 | 2,179.634 | 2,123.43 | 2,037.306 | 1,767.468 | 1,691.066 | 1,522.593 | 1,599.307 | 965.238 | 780.222 | 774.348 | 836.414 | 874.768 | 821.216 | 741.593 | 721.493 | 742.854 | 698.298 | 681.356 | 475.46 | 478.729 | 466.794 | 330.827 | 329.371 | 282.741 | 270.612 | 255.399 | 242.653 | 229.279 | 216.785 | 203.846 | 157.763 | 141.759 | 126.736 | 105.895 | 54.659 | 54.451 | 44.39 | 34.144 | 33.693 | 26.743 | 21.844 | 34.692 | 35.351 | 36.107 | 2.763 | 2.834 | 2.899 | 2.846 | 9.427 | 43.328 | 42.791 | 8.292 | 9.171 | 37.351 | 38.821 | 38.621 | 9.75 | 8.797 | -0.001 | 27.816 | 26.883 | 22.147 | 22.195 | 23.094 | 17.261 | 14.182 | 12.046 | 12.09 | 10.29 | 7.937 | 7.859 | 8.18 | 9.376 | 0.017 | 9.664 | 10.479 | 0.16 | 0.206 | 0.25 | 0.293 | 0.336 | 4.005 | 4.006 | 4.006 | 4.006 | 5.883 | 4.188 | 2.906 | 19.026 | 20.9 | 22.751 | 24.7 | 22.9 | 25.2 | 28.3 | 29.5 | 29.9 | 31.4 | 34.7 | 36.7 | 13.2 | 14.2 | 10.4 | 19 | 20.3 | 4.6 | 5.4 | 1.2 | 8.6 |
Totaal passiva
| 3,699.579 | 3,480.727 | 3,312.782 | 3,110.09 | 2,923.529 | 2,727.27 | 2,591.955 | 2,433.201 | 2,337.964 | 2,127.269 | 1,937.006 | 1,806.24 | 1,664.41 | 1,702.49 | 1,061.618 | 1,058.404 | 957.052 | 998.874 | 1,057.96 | 986.201 | 903.107 | 800.733 | 799.458 | 754.147 | 733.852 | 573.671 | 535.254 | 521.371 | 381.01 | 367.004 | 322.896 | 307.031 | 295.319 | 272.991 | 257.378 | 242.443 | 230.675 | 191.272 | 173.616 | 165.504 | 146.903 | 120.439 | 107.434 | 97.267 | 94.84 | 91.543 | 88.124 | 84.914 | 66.447 | 63.694 | 56.579 | 61.581 | 56.103 | 51.525 | 49.507 | 46.004 | 50.371 | 49.79 | 44.147 | 47.346 | 47.91 | 46.354 | 47.558 | 51.541 | 52.756 | 35.288 | 33.626 | 36.312 | 28.473 | 28.016 | 29.075 | 27.854 | 23.085 | 18.637 | 16.617 | 16.806 | 12.682 | 13.837 | 11.775 | 14.302 | 13.062 | 13.179 | 13.657 | 15.217 | 24.817 | 26.347 | 25.325 | 26.045 | 25.541 | 28.005 | 27.69 | 28.214 | 27.647 | 27.741 | 34.927 | 34.462 | 37.8 | 34.358 | 37.6 | 38.8 | 42.7 | 46.4 | 45.3 | 45.7 | 49.4 | 50.8 | 51.1 | 25.1 | 24.5 | 24.2 | 28.2 | 27.7 | 10.2 | 8.5 | 9.3 | 8.8 |
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 | 2.5 | 2.5 | 2.5 | 2.5 | 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 |
Gewone aandelen
| 441.648 | 440.811 | 435.554 | 428.328 | 425.411 | 423.608 | 423.282 | 419.046 | 359.92 | 357.377 | 358.614 | 363.514 | 369.475 | 369.617 | 186.679 | 181.753 | 182.524 | 142.061 | 145.613 | 141.956 | 141.927 | 142.224 | 142.491 | 138.09 | 97.262 | 89.512 | 88.021 | 85.874 | 85.307 | 83.748 | 84.242 | 82.598 | 82.544 | 83.111 | 83.481 | 81.725 | 81.481 | 81.988 | 81.442 | 80.364 | 80.349 | 80.338 | 80.135 | 79.923 | 60.898 | 60.893 | 60.889 | 60.885 | 60.667 | 60.452 | 60.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 761.055 | 695.773 | 650.023 | 610.653 | 552.009 | 501.606 | 461.932 | 426.367 | 412.755 | 380.019 | 372.368 | 395.249 | 410.668 | 358.016 | 349.436 | 247.307 | 209.543 | 188.758 | 178.687 | 171.084 | 168.849 | 156.875 | 145.125 | 143.71 | 142.245 | 131.026 | 122.282 | 126.924 | 123.983 | 114.799 | 110.466 | 102.61 | 95.933 | 93.776 | 87.235 | 83.513 | 77.479 | 73.701 | 70.032 | 66.452 | 60.472 | 58.136 | 54.733 | 51.234 | 48.027 | 45.226 | 43.123 | 41.23 | 38.479 | 36.852 | 35.83 | 34.216 | 33.285 | 32.393 | 30.687 | 37.14 | 39.16 | 40.238 | 37.932 | 36.539 | 36.356 | 37.227 | 36.205 | 34.825 | 33.941 | 33.34 | 32.002 | 29.441 | 27.458 | 25.439 | 23.367 | 20.718 | 18.795 | 17.141 | 15.947 | 14.209 | 12.861 | 10.918 | 11.407 | 10.112 | 8.629 | 4.756 | 3.629 | 2.432 | 0.856 | -0.278 | -0.685 | -1.378 | -2.229 | -2.786 | -3.452 | -3.996 | -4.549 | -2.029 | -2.126 | 0.443 | 0.8 | 6.886 | 6.4 | 7.3 | 5.9 | 4.6 | 3.8 | 2.7 | 1.1 | -1.8 | -2.3 | 10.2 | 12.2 | 10.4 | 8.7 | 6.7 | 2.3 | 1.6 | 1 | 0.7 |
Overige gereserveerde algehele resultaten
| -36.027 | -14.635 | -3.395 | -9.721 | 13.26 | 8.706 | 0.238 | 2.776 | -0.414 | 12.452 | 3.771 | 8.567 | 6.666 | 2.757 | -4.47 | -5.28 | 0.412 | 4.824 | 9.479 | -0.915 | 9.325 | 4.483 | 0.22 | 3.624 | -2.538 | -1.731 | -2.48 | 0.141 | 0.902 | 0.853 | 0.866 | 0.88 | 0.832 | 0.814 | 0.807 | 0.969 | 1.113 | 0.889 | 1.002 | 0.694 | 0.682 | 0.339 | 0.613 | 0.307 | 0.082 | 0.225 | -0.002 | -0.137 | -0.441 | -0.057 | -0.288 | -0.052 | 0.316 | -0.604 | -0.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.582 | 0.448 | 0.337 | 0 | 0.166 | 0.078 | 0 | 0.008 | 0 | 0 | 0 | 0 | -15.776 | -15.776 | -15.776 | -15.776 | 0 | 0 | -16.127 | -22.9 | -22.9 | -22.9 | -22.9 | -23 | -23 | -23 | -43.9 | -43.9 | -43.9 | 0 | 0 | 0 | 0 | 0 | -14.5 | -8.7 | -8.7 | -1.5 | -1.5 | -1.5 |
Overige totale aandeelhoudersvermogen
| 26.065 | 22.914 | 21.064 | 24.817 | 21.76 | 19.382 | 16.651 | 21.499 | 19.691 | 18.63 | 16.561 | 22.583 | 20.518 | 18.401 | 18.621 | 19.732 | 17.744 | 17.702 | 15.93 | 20.296 | 17.438 | 15.74 | 13.717 | 16.105 | 14.35 | 12.623 | 12.276 | 15.305 | 13.894 | 12.457 | 7.991 | 9.943 | 8.757 | 8.471 | 8.199 | 9.852 | 8.76 | 7.732 | 6.753 | 6.458 | 5.65 | 4.976 | 4.527 | 4.169 | 3.791 | 3.44 | 3.118 | 3.035 | 3.014 | 2.942 | 2.884 | 3.171 | 63.356 | 63.284 | 63.24 | 71.872 | 51.882 | 52.404 | 52.048 | 49.168 | 52.04 | 52.439 | 52.262 | 51.82 | 51.644 | 51.344 | 51.176 | 50.506 | 50.182 | 49.193 | 48.917 | 48.473 | 48.151 | 47.847 | 47.54 | 46.892 | 45.818 | 45.798 | 45.686 | 44.632 | 44.488 | 44.411 | 44.433 | 44.008 | 31.362 | 31.31 | 31.305 | 31.299 | 31.292 | 31.287 | 31.283 | 31.283 | 31.283 | 31.283 | 25.52 | 25.52 | 25.5 | 25.514 | 23.4 | 25.5 | 25.5 | 25.5 | 25.5 | 25.4 | 25.5 | 25.5 | 25.4 | 24.4 | 24.2 | 23.7 | 22.7 | 21.3 | 11.4 | 11.1 | 11.2 | 12.1 |
Totaal eigen vermogen van aandeelhouders
| 1,192.741 | 1,144.863 | 1,103.246 | 1,054.077 | 1,012.44 | 953.302 | 902.103 | 869.688 | 791.952 | 768.478 | 751.314 | 789.913 | 807.327 | 748.791 | 550.266 | 443.512 | 410.223 | 353.345 | 349.709 | 332.421 | 337.539 | 319.322 | 301.553 | 301.529 | 251.319 | 231.43 | 220.099 | 228.244 | 224.086 | 211.857 | 203.565 | 196.031 | 188.066 | 186.172 | 179.722 | 176.059 | 168.833 | 164.31 | 159.229 | 153.968 | 147.153 | 143.789 | 140.008 | 135.633 | 112.798 | 109.784 | 107.128 | 105.013 | 101.719 | 100.189 | 98.878 | 97.542 | 96.957 | 95.073 | 93.354 | 100.248 | 91.042 | 92.642 | 89.98 | 88.415 | 88.396 | 89.666 | 88.467 | 86.775 | 85.585 | 84.684 | 83.178 | 79.947 | 77.64 | 74.632 | 72.284 | 69.191 | 66.946 | 64.988 | 63.487 | 61.101 | 59.261 | 57.164 | 57.43 | 54.984 | 53.283 | 49.245 | 48.062 | 46.79 | 34.718 | 33.532 | 33.12 | 32.421 | 29.063 | 28.501 | 27.831 | 27.287 | 26.734 | 29.254 | 23.394 | 25.963 | 26.3 | 32.4 | 31.9 | 32.8 | 31.4 | 30.1 | 29.3 | 28.1 | 26.6 | 23.7 | 23.1 | 34.6 | 36.4 | 34.1 | 31.4 | 28 | 13.7 | 12.7 | 12.2 | 12.8 |
Totaal eigen vermogen
| 1,192.741 | 1,144.863 | 1,103.246 | 1,054.077 | 1,012.44 | 953.302 | 902.103 | 869.688 | 791.952 | 768.478 | 751.314 | 789.913 | 807.327 | 748.791 | 550.266 | 443.512 | 410.223 | 353.345 | 349.709 | 332.421 | 337.539 | 319.322 | 301.553 | 301.529 | 251.319 | 231.43 | 220.099 | 228.244 | 224.086 | 211.857 | 203.565 | 196.031 | 188.066 | 186.172 | 179.722 | 176.059 | 168.833 | 164.31 | 159.229 | 153.968 | 147.153 | 143.789 | 140.008 | 135.633 | 112.798 | 109.784 | 107.128 | 105.013 | 101.719 | 100.189 | 98.878 | 97.542 | 96.957 | 95.073 | 93.354 | 100.248 | 91.042 | 92.642 | 89.98 | 88.415 | 88.396 | 89.666 | 88.467 | 86.775 | 86.988 | 84.684 | 83.178 | 79.947 | 77.64 | 74.632 | 72.284 | 69.191 | 66.946 | 64.988 | 63.487 | 61.101 | 59.261 | 57.164 | 57.43 | 54.984 | 53.283 | 49.245 | 48.062 | 46.79 | 34.718 | 33.532 | 33.12 | 32.421 | 29.063 | 28.501 | 27.831 | 27.287 | 26.734 | 29.254 | 23.394 | 25.963 | 26.3 | 32.4 | 31.9 | 32.8 | 31.4 | 30.1 | 29.3 | 28.1 | 26.6 | 23.7 | 23.1 | 34.6 | 36.5 | 34.6 | 31.6 | 27.8 | 13.8 | 12.7 | 12.2 | 12.8 |
Totaal passiva en aandeelhoudersvermogen
| 4,892.32 | 4,625.59 | 4,416.028 | 4,164.167 | 3,935.969 | 3,680.572 | 3,494.058 | 3,302.889 | 3,129.916 | 2,895.747 | 2,688.32 | 2,596.153 | 2,471.737 | 2,451.281 | 1,611.884 | 1,501.916 | 1,367.275 | 1,352.219 | 1,407.669 | 1,318.622 | 1,240.646 | 1,120.055 | 1,101.011 | 1,055.676 | 985.171 | 805.101 | 755.353 | 749.615 | 605.096 | 578.861 | 526.461 | 503.062 | 483.385 | 459.163 | 437.1 | 418.502 | 399.508 | 355.582 | 332.845 | 319.472 | 294.056 | 264.228 | 247.442 | 232.9 | 207.638 | 201.327 | 195.252 | 189.927 | 168.166 | 163.883 | 155.457 | 159.123 | 153.06 | 146.598 | 142.861 | 146.252 | 141.413 | 142.432 | 134.127 | 135.761 | 136.306 | 136.02 | 136.025 | 138.316 | 139.744 | 119.972 | 116.804 | 116.259 | 106.113 | 102.648 | 101.359 | 97.045 | 90.031 | 83.625 | 80.104 | 77.907 | 71.943 | 71.001 | 69.205 | 69.286 | 66.345 | 62.424 | 61.719 | 62.007 | 59.535 | 59.879 | 58.445 | 58.466 | 54.604 | 56.506 | 55.521 | 55.501 | 54.381 | 56.995 | 58.321 | 60.425 | 64.1 | 66.758 | 69.5 | 71.6 | 74.1 | 76.5 | 74.6 | 73.8 | 76 | 74.5 | 74.2 | 59.7 | 61 | 58.8 | 59.8 | 55.5 | 24 | 21.2 | 21.5 | 21.6 |