Hudbay Minerals Inc.
NYSE:HBM
8.74 (USD) • At close January 10, 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 | 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 | 1999 Q4 | 1998 Q4 | 1997 Q4 | 1997 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 443.273 | 483.767 | 284.627 | 250.47 | 245.217 | 179.734 | 255.563 | 225.665 | 286.117 | 258.556 | 213.359 | 270.989 | 297.451 | 294.287 | 310.564 | 439.135 | 449.014 | 391.136 | 305.997 | 396.146 | 398.438 | 489.527 | 485.867 | 515.497 | 459.863 | 439.576 | 392.796 | 356.499 | 328.927 | 152.672 | 132.583 | 146.864 | 118.258 | 141.903 | 85.717 | 53.852 | 113.968 | 115.419 | 96.643 | 178.551 | 374.218 | 512.97 | 691.166 | 593.017 | 768.226 | 1,023.539 | 1,032.46 | 1,344.037 | 1,522.968 | 698.123 | 772.473 | 880.585 | 839.442 | 772.013 | 721.601 | 901.549 | 825.488 | 864.982 | 892.675 | 843.1 | 381.6 | 727.7 | 483.7 | 579.021 | 797.642 | 716.237 | 758.815 | 764.994 | 707.98 | 530.47 | 448.831 | 331.043 | 278.534 | 101.813 | 109.25 | 121.973 | 108.27 | 101.194 | 80.56 | 53.698 | 2.34 | 2.319 | 4.137 | 1.63 | 1.934 | 0.207 | 0.229 | 0.124 | 0.079 | 0.213 | 0.077 | 0.019 | 0.022 | 0.037 | 0.007 | 0.021 | 0.011 | 0.015 | 0.087 | 0.005 |
Kortetermijnbeleggingen
| 40 | 39.994 | 0.621 | 0.718 | 1.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.175 | 0 | 8.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.107 | 0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 483.273 | 523.767 | 285.249 | 251.188 | 246.489 | 179.734 | 255.563 | 225.665 | 286.117 | 258.556 | 213.359 | 270.989 | 297.451 | 294.287 | 310.564 | 439.135 | 449.014 | 391.136 | 305.997 | 396.146 | 398.438 | 489.527 | 485.867 | 515.497 | 466.038 | 439.576 | 401.655 | 356.499 | 328.927 | 152.672 | 132.583 | 146.864 | 118.258 | 141.903 | 85.717 | 53.852 | 113.968 | 115.419 | 96.643 | 178.551 | 374.218 | 512.97 | 691.166 | 593.017 | 768.226 | 1,023.539 | 1,032.46 | 1,344.037 | 1,522.968 | 698.123 | 772.473 | 880.585 | 839.442 | 772.013 | 742.256 | 901.549 | 825.488 | 864.982 | 892.675 | 843.1 | 381.6 | 727.7 | 483.7 | 579.021 | 797.642 | 716.237 | 758.815 | 764.994 | 707.98 | 530.47 | 448.831 | 331.043 | 278.534 | 101.813 | 109.25 | 121.973 | 108.27 | 101.194 | 80.56 | 53.698 | 2.34 | 2.319 | 4.137 | 1.63 | 1.934 | 0.207 | 0.229 | 0.124 | 0.079 | 0.32 | 0.242 | 0.019 | 0.022 | 0.037 | 0.007 | 0.021 | 0.011 | 0.015 | 0.087 | 0.005 |
Nettovorderingen
| 247.559 | 183.535 | 198.106 | 169.806 | 121.023 | 101.746 | 74.376 | 122.28 | 69.557 | 103.306 | 140.45 | 166.524 | 94.661 | 177.782 | 167.379 | 153.645 | 139.288 | 93.062 | 94.194 | 113.283 | 99.506 | 64.676 | 155.961 | 119.161 | 151.543 | 137.388 | 124.194 | 155.525 | 96.554 | 57.248 | 54.37 | 85.386 | 47.99 | 145.674 | 201.624 | 249.302 | 66.352 | 235.693 | 201.666 | 37.141 | 41.817 | 136.439 | 143.584 | 192.398 | 154.666 | 143.611 | 57.333 | 42.199 | 115.972 | 112.352 | 100.577 | 45.12 | 43.67 | 50.171 | 70.341 | 78.254 | 61.719 | 47.282 | 74.27 | 52.603 | 63.623 | 61.588 | 52.53 | 56.597 | 63.16 | 55.732 | 80.042 | 72.211 | 89.429 | 103.884 | 87.93 | 113.482 | 107.316 | 85.843 | 74.872 | 38.486 | 61.194 | 57.915 | 57.782 | 60.9 | 0 | 0.068 | 0.019 | 1.542 | 0.448 | 0.45 | 0.301 | 0.301 | 0.143 | 0.15 | 0.765 | 0.557 | 0.024 | 0.019 | 0.017 | 0.027 | 0.031 | 0.021 | 0.018 | 0.026 |
Voorraad
| 196.643 | 185.869 | 201.757 | 206.273 | 237.913 | 220.481 | 187.438 | 155.012 | 134.059 | 192.671 | 199.239 | 158.453 | 133.257 | 154.75 | 182.366 | 143.105 | 135.228 | 143.002 | 137.289 | 138.82 | 161.487 | 147.84 | 151.809 | 118.474 | 146.573 | 157.332 | 159.229 | 141.682 | 142.306 | 136.948 | 139.259 | 112.464 | 118.905 | 129.564 | 111.949 | 120.186 | 142.201 | 142.922 | 76.556 | 75.555 | 62.718 | 93.533 | 73.474 | 49.026 | 54.635 | 46.234 | 58.584 | 58.713 | 87.144 | 64.98 | 74.192 | 75.563 | 92.425 | 117.121 | 129.055 | 121.675 | 95.519 | 81.04 | 90.122 | 125.23 | 106.42 | 100.529 | 108.122 | 120.497 | 147.298 | 161.572 | 185.013 | 185.539 | 167.467 | 177.357 | 151.231 | 140.565 | 135.5 | 139.565 | 113.509 | 100.393 | 78.215 | 80.284 | 74.39 | 83.42 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 12.554 | 53.066 | 63.222 | 45.592 | 56.338 | 92.918 | 54.779 | 59.408 | 84.746 | 100.12 | 67.184 | 60.762 | 58.251 | 29.256 | 21.352 | 19.79 | 11.969 | 34.503 | 29.469 | 14.786 | 44.439 | 52.322 | 15.987 | 19.26 | 5.517 | 15.645 | 16.054 | 11.836 | 46.061 | 57.023 | 64.964 | 91.889 | 172.131 | 128.343 | 208.652 | 175.767 | 202.562 | 26.153 | 112.431 | 169.594 | 175.49 | 38.551 | 69.183 | 34.689 | 60.244 | 37.107 | 119.135 | 42.692 | 29.476 | 16.669 | 16.639 | 15.347 | 32.338 | 13.981 | 12.78 | 13.805 | 20.77 | 27.653 | 30.174 | 30.797 | 829.021 | 736.037 | 491.731 | 30.77 | 31.53 | 38.38 | 47.136 | 59.669 | 75.995 | 87.472 | 113.543 | 140.64 | 135.283 | 112.424 | 43.784 | 29.54 | 21.712 | 17.947 | 21.294 | 16.482 | 0.316 | 2.154 | 1.25 | 0.497 | 0.609 | 0.06 | 0.058 | 0.051 | 0.138 | 0.047 | 0.052 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 940.029 | 913.935 | 699.754 | 669.803 | 631.248 | 540.013 | 572.156 | 524.181 | 519.385 | 619.737 | 620.232 | 656.728 | 583.62 | 656.075 | 681.661 | 755.675 | 735.499 | 661.703 | 566.949 | 663.035 | 703.87 | 754.365 | 809.624 | 772.392 | 769.671 | 749.941 | 692.273 | 665.542 | 613.848 | 403.891 | 391.176 | 436.603 | 457.284 | 429.318 | 463.702 | 435.178 | 525.083 | 499.687 | 431.467 | 460.707 | 654.584 | 781.493 | 977.407 | 868.881 | 1,037.771 | 1,248.361 | 1,290.378 | 1,535.676 | 1,755.559 | 892.124 | 963.881 | 1,016.615 | 1,007.874 | 953.286 | 954.432 | 1,130.709 | 1,003.498 | 1,020.957 | 1,087.241 | 1,055.554 | 1,016.223 | 913.395 | 670.097 | 786.885 | 1,039.631 | 971.921 | 1,071.006 | 1,082.413 | 1,040.871 | 899.183 | 801.535 | 725.73 | 656.633 | 439.645 | 341.415 | 290.393 | 269.391 | 257.34 | 234.025 | 214.5 | 2.656 | 3.463 | 4.781 | 3.862 | 2.991 | 0.717 | 0.588 | 0.476 | 0.36 | 0.517 | 1.059 | 0.584 | 0.045 | 0.057 | 0.024 | 0.048 | 0.042 | 0.036 | 0.105 | 0.031 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4,273.553 | 4,229.52 | 4,227.174 | 4,293.924 | 4,318.776 | 4,385.051 | 3,546.37 | 3,552.43 | 3,541.356 | 3,580.815 | 3,713.732 | 3,740.966 | 3,724.118 | 3,735.548 | 3,680.858 | 3,731.655 | 3,693.94 | 3,679.926 | 3,666.655 | 3,662.559 | 3,599.187 | 3,903.264 | 3,808.213 | 3,819.812 | 3,831.481 | 3,863.963 | 3,911.872 | 3,880.894 | 3,876.118 | 3,853.919 | 3,844.834 | 3,865.823 | 3,897.545 | 3,923.139 | 3,927.013 | 3,890.276 | 4,100.619 | 4,143.894 | 4,135.361 | 4,062.343 | 3,910.904 | 2,991.146 | 2,698.809 | 2,502.958 | 2,287.103 | 2,101.026 | 1,917.215 | 1,737.03 | 1,534.475 | 1,402.293 | 1,319.766 | 1,178.301 | 1,106.648 | 1,206.026 | 1,381.705 | 906.761 | 838.668 | 793.09 | 809.423 | 781.811 | 765.348 | 707.726 | 649.355 | 672.045 | 740.191 | 449.973 | 437.489 | 454.745 | 456.488 | 421.351 | 386.003 | 380.957 | 389.104 | 387.255 | 348.236 | 325.647 | 318.306 | 300.643 | 300.269 | 298.353 | 7.416 | 7.588 | 7.14 | 4.022 | 22.137 | 2.685 | 2.341 | 2.127 | 0.249 | 0.121 | 1.304 | 1.462 | 2.853 | 2.954 | 2.954 | 3.073 | 5.077 | 5.526 | 5.685 | 6.873 |
Goodwill
| 73.762 | 72.749 | 73.408 | 74.9 | 65.186 | 66.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181.583 | 182.474 | 181.655 | 181.465 | 182.204 | 67.112 | 67.113 | 67.031 | 67.021 | 67.082 | 67.01 | 67.11 | 67.034 | 67.17 | 67.092 | 66.842 | 67.785 | 65.536 | 65.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47.221 | 3.539 | 50.78 | 4.025 | 45.625 | 47.042 | 4.598 | 4.767 | 5.294 | 5.578 | 5.761 | 5.898 | 5.565 | 5.751 | 5.701 | 5.409 | 4.947 | 4.891 | 4.755 | 5.027 | 8.87 | 4.383 | 3.943 | 4.162 | 4.651 | 5.002 | 5.188 | 5.575 | 5.475 | 5.671 | 6.206 | 6.614 | 7.125 | 7.885 | 8.579 | 8.859 | 11.115 | 11.125 | 9.005 | 10.391 | 11.087 | 12.037 | 12.058 | 12.747 | 12.872 | 12.626 | 13.119 | 12.96 | 12.755 | 12.47 | 12.408 | 11.628 | 10.786 | 11.133 | 9.326 | 7.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 120.983 | 76.288 | 124.264 | 79.31 | 110.811 | 113.611 | 4.598 | 4.767 | 5.294 | 5.578 | 5.761 | 5.898 | 5.565 | 5.751 | 5.701 | 5.409 | 4.947 | 4.891 | 4.755 | 5.027 | 8.87 | 4.383 | 3.943 | 4.162 | 4.651 | 5.002 | 5.188 | 5.575 | 5.475 | 5.671 | 6.206 | 6.614 | 7.125 | 7.885 | 8.579 | 8.859 | 192.698 | 193.6 | 190.66 | 191.856 | 193.291 | 79.149 | 79.171 | 79.779 | 79.893 | 79.708 | 80.129 | 80.07 | 79.789 | 79.64 | 79.5 | 78.47 | 78.571 | 76.67 | 74.978 | 7.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -97.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 10.064 | 5.972 | 6.839 | 7.053 | 7.496 | 8.785 | 9.619 | 9.799 | 10.638 | 9.383 | 13.21 | 11.158 | 10.964 | 11.117 | 14.106 | 15.669 | 14.378 | 11.369 | 6.974 | 11.287 | 10.222 | 13.964 | 16.263 | 15.159 | 18.592 | 19.111 | 20.061 | 22.255 | 17.573 | 13.77 | 14.448 | 13.7 | 16.201 | 13.889 | 9.769 | 9.265 | 9.075 | 13.143 | 14.578 | 16.104 | 19.069 | 93.319 | 88.693 | 45.351 | 62.624 | 62.473 | 73.863 | 71.851 | 87.756 | 64.724 | 9.403 | 6.307 | 1.339 | 142.737 | 155.232 | 104.973 | 75.843 | 18.968 | 25.818 | 26.023 | 20.162 | 12.692 | 159.171 | 97.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 134.964 | -0.043 | 139.686 | 151.169 | 142.787 | 138.536 | 137.112 | 125.638 | 107.899 | 110.242 | 130.997 | 133.584 | 117.201 | 122.283 | 114.17 | 101.899 | 85.742 | 83.998 | 67.49 | 69.95 | 28.636 | 22.071 | 35.615 | 15.513 | 13.252 | 13.498 | 22.162 | 35.989 | 42.432 | 41.978 | 45.489 | 79.483 | 53.623 | 53.958 | 50.557 | 40.67 | 43.799 | 43.474 | 39.87 | 41.641 | 36.48 | 34.516 | 32.058 | 29.853 | 28.888 | 25.102 | 13.818 | 13.243 | 15.133 | 12.842 | 13.503 | 13.066 | 16.532 | 38.38 | 23.174 | 23.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.844 | 13.307 | 17.188 | 19.88 | 21.469 | 4.434 | 6.809 | 6.283 | 16.25 | 0 | 0 | 0 | 0 | 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
| 28.482 | 216.043 | 28.174 | 84.194 | 39.478 | 56.144 | 98.127 | 109.128 | 103.222 | 56.972 | 54.282 | 67.897 | 63.193 | 57.053 | 52.7 | 56.338 | 56.182 | 57.005 | 53.403 | 44.103 | 35.761 | 39.891 | 40.241 | 58.597 | 44.525 | 40.247 | 39.192 | 38.474 | 36.185 | 40.598 | 55.659 | 54.333 | 53.027 | 123.389 | 107.116 | 95.337 | 96.528 | 94.086 | 95.109 | 75.056 | 134.169 | 126.04 | 105.509 | 83.334 | 76.556 | 74.139 | 73.168 | 68.078 | 31.445 | 20.911 | 107.051 | 105.694 | 104.509 | 7.452 | 7.994 | -0.673 | 83.925 | 85.289 | 76.735 | 77.464 | 70.076 | 64.966 | 58.224 | 106.523 | 13.721 | 96.511 | 2.967 | 8.198 | 11.208 | 12.805 | 12.699 | 8.252 | 5.356 | 7.172 | 10.106 | 11.438 | 9.874 | 9.694 | 10.381 | 21.315 | 2.169 | 1.56 | 1.481 | 1.355 | 1.115 | 0.04 | 0.153 | 0.153 | 0.43 | 0.45 | 0 | 0 | 0.077 | 0.072 | 0.046 | 0.048 | 0 | 0 | 0.004 | 0.394 |
Totaal niet-vlottende activa
| 4,568.046 | 4,527.823 | 4,526.136 | 4,615.65 | 4,619.348 | 4,702.127 | 3,795.826 | 3,801.762 | 3,768.409 | 3,762.99 | 3,917.982 | 3,959.503 | 3,921.041 | 3,931.752 | 3,867.535 | 3,910.97 | 3,855.189 | 3,837.189 | 3,799.277 | 3,792.926 | 3,682.676 | 3,983.573 | 3,904.275 | 3,913.243 | 3,912.501 | 3,941.821 | 3,998.475 | 3,983.187 | 3,977.783 | 3,955.936 | 3,966.636 | 4,019.953 | 4,027.521 | 4,122.26 | 4,103.034 | 4,044.407 | 4,442.719 | 4,488.197 | 4,475.578 | 4,386.999 | 4,293.913 | 3,324.17 | 3,004.24 | 2,741.276 | 2,535.065 | 2,342.448 | 2,158.193 | 1,970.273 | 1,748.598 | 1,580.411 | 1,529.223 | 1,381.837 | 1,307.599 | 1,471.264 | 1,643.083 | 1,042.029 | 998.437 | 897.347 | 911.977 | 885.298 | 855.585 | 785.384 | 866.75 | 789.412 | 767.219 | 563.673 | 460.335 | 484.412 | 472.129 | 440.965 | 404.984 | 405.46 | 394.461 | 394.427 | 358.342 | 337.085 | 328.18 | 310.337 | 310.651 | 320.127 | 9.585 | 9.148 | 8.621 | 5.377 | 23.252 | 2.726 | 2.494 | 2.279 | 0.679 | 0.571 | 1.304 | 1.462 | 2.931 | 3.026 | 2.999 | 3.121 | 5.077 | 5.526 | 5.689 | 7.267 |
Totaal activa
| 5,508.075 | 5,441.624 | 5,225.89 | 5,285.453 | 5,250.596 | 5,242.14 | 4,367.982 | 4,325.943 | 4,287.794 | 4,382.727 | 4,538.214 | 4,616.231 | 4,504.661 | 4,587.827 | 4,549.196 | 4,666.645 | 4,590.688 | 4,498.892 | 4,366.226 | 4,455.961 | 4,386.546 | 4,737.938 | 4,713.899 | 4,685.635 | 4,682.172 | 4,691.762 | 4,690.748 | 4,648.729 | 4,591.631 | 4,359.827 | 4,357.812 | 4,456.556 | 4,484.805 | 4,551.578 | 4,566.736 | 4,479.585 | 4,967.802 | 4,987.885 | 4,907.045 | 4,847.706 | 4,948.498 | 4,105.663 | 3,981.647 | 3,610.156 | 3,572.836 | 3,590.809 | 3,448.57 | 3,505.95 | 3,504.157 | 2,472.535 | 2,493.104 | 2,398.452 | 2,315.473 | 2,424.551 | 2,597.515 | 2,172.738 | 2,001.934 | 1,918.304 | 1,999.217 | 1,940.853 | 1,871.808 | 1,698.779 | 1,536.847 | 1,576.297 | 1,806.85 | 1,535.593 | 1,531.341 | 1,566.825 | 1,513.001 | 1,340.147 | 1,206.52 | 1,131.19 | 1,051.093 | 834.072 | 699.757 | 627.478 | 597.571 | 567.677 | 544.676 | 534.627 | 12.241 | 12.611 | 13.401 | 9.239 | 26.242 | 3.442 | 3.082 | 2.756 | 1.039 | 1.088 | 2.363 | 2.047 | 2.976 | 3.082 | 3.023 | 3.169 | 5.119 | 5.562 | 5.794 | 7.298 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 260.364 | 226.035 | 238.977 | 69.257 | 233.568 | 227.98 | 201.041 | 83.824 | 211.481 | 214.252 | 185.082 | 84.279 | 177.256 | 210.493 | 185.228 | 104.598 | 157.221 | 163.654 | 143.441 | 68.742 | 168.33 | 177.127 | 148.515 | 61.395 | 151.871 | 178.675 | 175.712 | 71.336 | 202.018 | 186.61 | 151.339 | 80.509 | 172.353 | 151.962 | 178.741 | 62.359 | 259.529 | 208.802 | 252.202 | 67.499 | 271.604 | 309.007 | 255.96 | 54.412 | 180.597 | 201.017 | 232.116 | 68.544 | 156.002 | 162.34 | 168.022 | 92.612 | 153.852 | 133.26 | 136.661 | 133.576 | 108.945 | 94.868 | 110.668 | 114.352 | 94.897 | 84.082 | 89.406 | 113.21 | 120.528 | 105.159 | 146.802 | 144.395 | 124.301 | 108.906 | 131.042 | 120.495 | 135.741 | 109.812 | 87.783 | 79.154 | 53.05 | 46.299 | 42.177 | 74.658 | 1.399 | 0.753 | 0.735 | 0.788 | 0.626 | 0.5 | 0.443 | 0.391 | 0.149 | 0.137 | 0.549 | 0.423 | 0.334 | 0.325 | 0.395 | 0.396 | 0.255 | 0.667 | 0.623 | 0.944 |
Kortlopende schulden
| 26.634 | 37.203 | 36.583 | 32.202 | 43.22 | 175.896 | 57.62 | 16.156 | 20.665 | 25.046 | 29.518 | 33.529 | 32.608 | 30.223 | 30.626 | 33.473 | 34.91 | 32.243 | 31.521 | 32.781 | 32.399 | 26.799 | 26.249 | 20.472 | 20.377 | 19.753 | 19.049 | 18.327 | 18.062 | 21.2 | 20.931 | 19.662 | 16.49 | 19.871 | 19.361 | 70.493 | 73 | 23.508 | 5.28 | 14.764 | 14.825 | 14.776 | 8.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.264 | 0.325 | 3.067 | 5.283 | 6.082 | 13.954 | 10.768 | 10.473 | 10.016 | 6.734 | 6.891 | 7.132 | 0 | 0 | 0 | 6.686 | 6.304 | 7.766 | -17.175 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0.005 | 0.006 | 0 | 0.058 | 0 | 0.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 57.274 | 50.758 | 39.9 | 53.441 | 32.169 | 11.757 | 8.873 | 4.051 | 1.449 | 9.563 | 8.371 | 15.243 | 8.395 | 9.525 | 2.651 | 2.701 | 2.823 | 0.577 | 1.304 | 2.146 | 2.138 | 2.447 | 3.368 | 5.508 | 8.122 | 10.234 | 16.775 | 10.794 | 5.257 | 6.435 | 2.84 | 4.419 | 3.411 | 3.409 | 1.454 | 4.393 | 2.728 | 1.379 | 0.009 | 0.295 | 0.082 | 0.071 | 0.095 | 0.031 | 0.124 | 0.071 | 0.015 | 5.124 | 0 | 0.015 | 1.222 | 17.055 | 3.06 | 8.872 | 3.952 | 33.083 | 31.145 | 27.645 | 7.737 | 1.194 | 4.192 | 0.701 | 0 | 18.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 72.096 | -0.072 | 72.612 | 87.836 | 80.277 | 88.46 | 119.617 | 79.744 | 70.794 | 67.941 | 73.572 | 96.946 | 83.629 | 82.877 | 123.022 | 104.372 | 73.428 | 77.236 | 86.976 | 87.948 | 88.117 | 82.126 | 81.462 | 88.113 | 93.899 | 100.361 | 98.687 | 52.342 | 68.828 | 60.876 | 82.858 | 66.468 | 80.028 | 92.265 | 92.691 | 69.959 | 68.875 | 72.775 | 77.87 | 70.951 | 72.245 | 72.32 | 63.801 | 61.625 | 64.505 | 67.664 | 78.884 | 71.28 | 82.728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.592 | 16.23 | 0.035 | 0.039 | 0.045 | 0.041 | 0.051 | 0.058 | 0.043 | 0 | 0.466 | 0 | 0 | 0 | 0 | 22.497 | 25.748 | 24.239 | 22.084 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 89.315 | 176.075 | 184.166 | 382.435 | 193.828 | 185.737 | 203.635 | 343.616 | 185.983 | 190.505 | 235.415 | 376.165 | 205.444 | 103.158 | 226.875 | 203.643 | 63.676 | 127.321 | 110.662 | 200.134 | 133.147 | 119.914 | 128.921 | 151.676 | 41.112 | 39.992 | 144.937 | 256.41 | 128.206 | 103.534 | 46.249 | 144.006 | 46.791 | 141.211 | 146.823 | 240.32 | 111.184 | 41.598 | 41.415 | 291.284 | 42.044 | 45.716 | 51.767 | 205.446 | 55.362 | 56.999 | 53.662 | 202.538 | 73.45 | 76.654 | 66.396 | 82.555 | 21.415 | 28.606 | 33.001 | 59.211 | 23.506 | 22.236 | 36.084 | 33.133 | 35.585 | 32.063 | 22.393 | 24.78 | 49.862 | 41.593 | 40.263 | 37.716 | 39.306 | 37.498 | 32.271 | 42.678 | 18.402 | 27.499 | 28.323 | 31.182 | 41.615 | 49.093 | 40.112 | -8.666 | 0.003 | 0.003 | 0.003 | 0.003 | 1.035 | 0.007 | 0.068 | 0.23 | 0.267 | 0.152 | 0.539 | 0.395 | 0.228 | 0.224 | 0.191 | 0.189 | 0.294 | 0.495 | 0.444 | 0.372 |
Totaal kortlopende verplichtingen
| 505.683 | 490.07 | 499.111 | 534.586 | 502.785 | 601.37 | 471.169 | 447.647 | 419.578 | 439.366 | 458.386 | 509.216 | 423.703 | 436.276 | 445.38 | 448.787 | 332.058 | 401.031 | 373.904 | 391.751 | 336.014 | 326.287 | 307.053 | 327.164 | 315.381 | 349.015 | 356.473 | 356.867 | 353.543 | 317.779 | 304.217 | 315.064 | 319.073 | 316.453 | 346.379 | 377.565 | 446.441 | 385.433 | 406.608 | 373.595 | 400.8 | 441.89 | 379.79 | 321.228 | 299.763 | 325.751 | 364.676 | 315.103 | 312.18 | 239.009 | 235.64 | 192.222 | 178.326 | 170.738 | 173.614 | 228.331 | 163.595 | 144.749 | 154.489 | 148.679 | 134.674 | 117.11 | 112.124 | 159.377 | 175.712 | 152.879 | 201.06 | 192.879 | 174.139 | 156.463 | 170.047 | 170.063 | 161.275 | 137.311 | 116.107 | 110.337 | 101.352 | 101.696 | 90.055 | 92.984 | 1.402 | 0.757 | 0.738 | 0.791 | 1.669 | 0.507 | 0.516 | 0.627 | 0.416 | 0.347 | 1.088 | 1 | 0.562 | 0.549 | 0.586 | 0.584 | 0.549 | 1.162 | 1.068 | 1.316 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,150.588 | 1,237.567 | 1,338.823 | 1,356.468 | 1,441.184 | 1,295.03 | 1,224.068 | 1,229.025 | 1,228.359 | 1,228.15 | 1,228.626 | 1,224.747 | 1,218.281 | 1,218.812 | 1,205.498 | 1,165.716 | 1,213.564 | 1,027.449 | 1,030.019 | 1,034.421 | 1,030.961 | 1,031.939 | 1,036.419 | 1,034.793 | 1,034.649 | 1,037.288 | 1,041.762 | 1,045.821 | 1,047.228 | 1,100.477 | 1,166.398 | 1,225.434 | 1,206.937 | 1,304.847 | 1,308.433 | 1,207.612 | 1,219.391 | 1,181.974 | 1,066.266 | 971.656 | 975.318 | 797.445 | 774.82 | 731.924 | 634.781 | 635.559 | 480.055 | 482.032 | 483.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0.131 | 0.296 | 0.392 | 4.866 | 5.989 | 6.523 | 12.909 | 13.034 | 56.549 | 69.046 | 170.997 | 172.64 | 192.118 | 191.893 | 195.911 | 195.691 | 1.458 | 1.262 | 1.164 | 0.801 | 19.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 320.298 | 0 | 328.803 | 329.155 | 358.126 | 360.143 | 379.538 | 404.88 | 405.236 | 414.023 | 418.939 | 426.363 | 442.272 | 459.604 | 444.949 | 443.902 | 477.285 | 493.366 | 478.338 | 476.823 | 481.977 | 495.633 | 498.666 | 479.822 | 484.914 | 487.41 | 490.697 | 448.137 | 454.617 | 454.183 | 458.563 | 472.233 | 490.729 | 505.33 | 513.38 | 529.01 | 547.634 | 577.746 | 581.394 | 617.658 | 636.245 | 528.668 | 540.513 | 435.902 | 460.577 | 463.856 | 366.184 | 393.401 | 416.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 382.135 | 0 | 388.432 | 405.069 | 400.474 | 400.605 | 258 | 251.294 | 234.087 | 227.836 | 275.096 | 261.764 | 247.417 | 245.503 | 228.935 | 229.433 | 221.193 | 220.61 | 226.289 | 237.832 | 257.831 | 331.261 | 338.009 | 324.09 | 318.275 | 313.957 | 305.752 | 302.092 | 349.595 | 338.605 | 325.188 | 354.916 | 313.961 | 308.356 | 297.403 | 294.529 | 374.495 | 386.834 | 387.485 | 380.708 | 445.626 | 282.832 | 273.948 | 275.771 | 251.822 | 242.006 | 218.455 | 242.159 | 241.35 | 232.91 | 195.231 | 185.762 | 181.72 | 159.574 | 150.441 | 42.139 | 35.974 | 33.466 | 36.445 | 33.356 | 29.348 | 23.832 | 24.684 | 18.088 | 12.929 | 6.246 | 0.724 | 0.725 | 0.586 | 0.501 | 0.5 | 0.499 | 2.06 | 3.574 | 2.306 | 1.434 | 0 | 0 | 0 | 1.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 510.479 | 1,132.161 | 463.826 | 1,211.992 | 398.289 | 476.046 | 1,098.224 | 1,077.462 | 1,068.968 | 1,114.088 | 1,289.224 | 1,405.44 | 1,372.497 | 568.708 | 1,238.068 | 679.001 | 662.124 | 650.133 | 479.399 | 461.915 | 1,162.09 | 422.099 | 372.854 | 340.91 | 333.684 | 335.908 | 1,147.192 | 344.246 | 339.033 | 354.478 | 340.629 | 1,152.846 | 356.635 | 1,159.022 | 1,141.094 | 1,107.118 | 1,278.876 | 386.618 | 394.023 | 1,394.775 | 405.349 | 373.734 | 332.853 | 316.637 | 334.369 | 333.903 | 388.632 | 305.648 | 272.08 | 258.539 | 266.57 | 242.449 | 224.597 | 222.207 | 211.332 | 153.566 | 139.57 | 141.009 | 133.212 | 131.796 | 119.286 | 116.008 | 114.494 | 117.977 | 149.572 | 168.916 | 169.636 | 165.454 | 174.596 | 157.425 | 138.206 | 120.372 | 121.726 | 125.66 | 117.627 | 118.144 | 119.21 | 119.061 | 117.665 | 117.801 | 0.652 | 1.414 | 1.438 | 0.592 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.342 | 0.373 | 0.394 |
Totaal niet-vlottende verplichtingen
| 2,363.5 | 2,369.728 | 2,518.026 | 2,555.319 | 2,598.073 | 2,531.824 | 2,322.292 | 2,306.487 | 2,297.327 | 2,342.238 | 2,517.85 | 2,630.187 | 2,590.778 | 2,492.627 | 2,443.566 | 2,518.052 | 2,574.166 | 2,391.558 | 2,214.045 | 2,216.087 | 2,193.051 | 2,280.932 | 2,245.948 | 2,179.615 | 2,171.522 | 2,174.563 | 2,188.954 | 2,147.607 | 2,190.473 | 2,247.743 | 2,290.778 | 2,378.28 | 2,368.262 | 2,463.869 | 2,449.527 | 2,314.73 | 2,498.267 | 2,533.172 | 2,429.167 | 2,366.432 | 2,462.538 | 1,982.68 | 1,922.134 | 1,760.235 | 1,681.549 | 1,675.324 | 1,453.326 | 1,423.24 | 1,413.341 | 491.449 | 461.802 | 428.211 | 406.317 | 381.781 | 361.773 | 195.706 | 175.544 | 174.475 | 169.657 | 165.152 | 148.634 | 139.84 | 139.177 | 136.147 | 162.633 | 175.458 | 170.752 | 171.045 | 181.171 | 164.449 | 151.616 | 133.906 | 180.335 | 198.279 | 290.929 | 292.218 | 311.328 | 310.954 | 313.575 | 314.565 | 2.11 | 2.676 | 2.602 | 0.801 | 19.968 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.342 | 0.373 | 0.394 |
Totaal passiva
| 2,869.183 | 2,860.218 | 3,017.137 | 3,089.905 | 3,100.858 | 3,133.194 | 2,793.461 | 2,754.134 | 2,716.905 | 2,781.604 | 2,976.236 | 3,139.403 | 3,014.481 | 2,928.903 | 2,888.946 | 2,966.839 | 2,906.224 | 2,792.589 | 2,587.949 | 2,607.838 | 2,529.065 | 2,607.219 | 2,553.001 | 2,506.779 | 2,486.903 | 2,523.578 | 2,545.427 | 2,504.474 | 2,544.016 | 2,565.522 | 2,594.995 | 2,693.344 | 2,687.335 | 2,780.322 | 2,795.906 | 2,692.295 | 2,944.708 | 2,918.605 | 2,835.775 | 2,740.027 | 2,863.338 | 2,424.57 | 2,301.923 | 2,081.463 | 1,981.312 | 2,001.075 | 1,818.003 | 1,738.343 | 1,725.521 | 730.458 | 697.441 | 620.433 | 584.643 | 552.519 | 535.387 | 424.037 | 339.138 | 319.224 | 324.146 | 313.832 | 283.308 | 256.95 | 251.301 | 295.524 | 338.345 | 328.337 | 371.812 | 363.924 | 355.31 | 320.912 | 321.663 | 303.97 | 341.61 | 335.591 | 407.036 | 402.555 | 412.681 | 412.65 | 403.631 | 407.549 | 3.513 | 3.433 | 3.34 | 1.592 | 21.637 | 0.507 | 0.516 | 0.627 | 0.416 | 0.347 | 1.088 | 1 | 0.562 | 0.549 | 0.586 | 0.584 | 0.549 | 1.504 | 1.441 | 1.71 |
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 |
Gewone aandelen
| 2,630.105 | 2,629.528 | 2,239.53 | 2,228.771 | 2,229.965 | 2,217.438 | 1,780.892 | 1,780.774 | 1,780.254 | 1,780.192 | 1,780.182 | 1,778.848 | 1,778.494 | 1,778.478 | 1,778.021 | 1,777.34 | 1,777.34 | 1,777.34 | 1,777.34 | 1,777.34 | 1,777.34 | 1,777.34 | 1,777.34 | 1,777.34 | 1,777.34 | 1,777.339 | 1,777.339 | 1,777.409 | 1,777.38 | 1,588.299 | 1,588.319 | 1,588.319 | 1,581.558 | 1,581.568 | 1,576.6 | 1,576.6 | 1,576.6 | 1,322.696 | 1,281.419 | 1,399.324 | 1,455.34 | 1,113.824 | 1,074.94 | 958.975 | 989.829 | 970.29 | 1,003.391 | 1,025.761 | 1,035.882 | 0 | 0 | 999.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.628 | 99.937 | 20.336 | 18.936 | 19.143 | 16.486 | 14.004 | 0 | 11.691 | 10.561 | 0 | 9.11 | 0 | 13.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -123.55 | -170.39 | -153.673 | -172.711 | -204.316 | -246.886 | -231.954 | -235.503 | -218.062 | -207.955 | -240.098 | -301.838 | -291.385 | -118.921 | -115.526 | -53.334 | -60.74 | -34.806 | 17.095 | 95.033 | 96.488 | 373.253 | 427.403 | 442.77 | 446.28 | 425.491 | 400.818 | 377.146 | 277.47 | 238.439 | 212.853 | 216.933 | 264.206 | 232.429 | 238.132 | 255.693 | 511.161 | 444.219 | 478.488 | 545.002 | 522.394 | 502.546 | 484.819 | 530.599 | 601.477 | 586.85 | 658.56 | 688.601 | 688.253 | 688.492 | 731.544 | 722.762 | 676.693 | 784.708 | 954.103 | 1,043.349 | 991.363 | 973.465 | 1,016.508 | 978.951 | 952.12 | 859.422 | 719.356 | 749.621 | 846.845 | 900.301 | 857.985 | 877.367 | 846.493 | 727.039 | 610.952 | 551.41 | 427.131 | 276.031 | 132.714 | 67.791 | 29.924 | 9.294 | 2.228 | -5.395 | -19.698 | -16.736 | -15.995 | -14.692 | -11.494 | -10.65 | -9.619 | -8.834 | -8.407 | -8.709 | -13.042 | -12.958 | -6.468 | -6.721 | -6.418 | -6.723 | -4.615 | -3.268 | -3.294 | -2.204 |
Overige gereserveerde algehele resultaten
| 31.29 | 23.043 | 19.503 | 30.023 | 19.035 | 31.418 | 25.583 | 26.538 | 8.697 | 28.886 | 21.894 | -0.182 | 3.071 | -0.633 | -2.245 | -24.2 | -32.136 | -36.231 | -16.158 | -24.25 | -16.347 | -19.874 | -43.845 | -41.254 | -28.351 | -34.646 | -32.836 | -10.3 | -7.235 | -32.433 | -38.355 | -42.04 | -48.294 | -42.741 | -43.902 | -45.003 | -64.667 | 302.364 | 311.363 | 163.353 | 107.425 | 64.724 | 120.936 | 46.542 | 2.237 | 32.818 | -31.08 | 53.557 | 54.124 | 50.236 | 40.583 | 53.964 | 74.2 | -61 | -53.6 | 41.69 | 28.851 | 10.088 | 8.636 | 6.155 | 8.73 | 6.155 | 37.828 | -15.065 | -4.138 | -19.225 | -17.728 | -5.454 | -22.879 | -14.996 | -3.927 | -0.049 | 0.255 | -0.098 | -0.05 | -0.054 | 33.375 | 31.383 | 28.462 | 29.802 | 5.918 | 6.591 | 6.519 | 5.454 | 1.536 | 0.136 | 0.141 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -207.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 56.651 | 1,036.703 | 1,003.142 | 1,022.585 | 62.175 | 1,050.484 | 1,074.681 | 1,145.27 | 651.132 | 630.43 | 614.407 | 648.637 | 636.977 | 627.651 | 576.252 | 528.362 | 546.216 | 625.798 | 326.181 | 319.271 | 330.988 | 334.076 | 307.192 | 277.832 | 275.86 | 282.097 | 222.548 | 160.057 | 157.187 | 121.591 | 114.35 | 2.727 | 99.937 | 2.173 | 0.387 | 0.394 | 1.843 | 0.559 | 13.448 | 0.352 | 0.328 | 9.03 | 0.34 | 14.318 | 0.516 | 8.881 | 9.254 | 8.855 | 9.307 | 9.185 | 7.325 | 7.647 | 7.793 |
Totaal eigen vermogen van aandeelhouders
| 2,537.845 | 2,482.181 | 2,105.359 | 2,086.083 | 2,044.684 | 2,001.97 | 1,574.521 | 1,571.809 | 1,570.889 | 1,601.123 | 1,561.978 | 1,476.828 | 1,490.18 | 1,658.924 | 1,660.25 | 1,699.806 | 1,684.464 | 1,706.303 | 1,778.277 | 1,848.123 | 1,857.481 | 2,130.719 | 2,160.898 | 2,178.856 | 2,195.269 | 2,168.184 | 2,145.321 | 2,144.255 | 2,047.615 | 1,794.305 | 1,762.817 | 1,763.212 | 1,797.47 | 1,771.256 | 1,770.83 | 1,787.29 | 2,023.094 | 2,069.279 | 2,071.27 | 2,107.679 | 2,085.159 | 1,681.094 | 1,680.694 | 1,536.117 | 1,593.544 | 1,589.958 | 1,630.871 | 1,767.919 | 1,779.081 | 1,741.87 | 1,794.712 | 1,775.87 | 1,727.176 | 1,859.389 | 2,045.773 | 1,739.001 | 1,650.644 | 1,597.959 | 1,673.782 | 1,625.775 | 1,588.5 | 1,441.83 | 1,285.546 | 1,280.772 | 1,468.505 | 1,207.257 | 1,159.529 | 1,202.901 | 1,157.69 | 1,019.235 | 884.857 | 827.22 | 709.483 | 498.481 | 292.722 | 224.923 | 184.891 | 155.027 | 141.045 | 127.078 | 8.729 | 9.178 | 10.061 | 7.647 | 4.605 | 2.935 | 2.566 | 2.129 | 0.623 | 0.741 | 1.276 | 1.047 | 2.413 | 2.533 | 2.437 | 2.584 | 4.57 | 4.058 | 4.353 | 5.588 |
Totaal eigen vermogen
| 2,638.892 | 2,581.825 | 2,208.754 | 2,195.548 | 2,149.738 | 2,108.946 | 1,574.521 | 1,571.809 | 1,570.889 | 1,601.123 | 1,561.978 | 1,476.828 | 1,490.18 | 1,658.924 | 1,660.25 | 1,699.806 | 1,684.464 | 1,706.303 | 1,778.277 | 1,848.123 | 1,857.481 | 2,130.719 | 2,160.898 | 2,178.856 | 2,195.269 | 2,168.184 | 2,145.321 | 2,144.255 | 2,047.615 | 1,794.305 | 1,762.817 | 1,763.212 | 1,797.47 | 1,771.256 | 1,770.83 | 1,787.29 | 2,023.094 | 2,069.279 | 2,071.27 | 2,107.679 | 2,085.159 | 1,681.094 | 1,679.724 | 1,528.694 | 1,591.524 | 1,589.734 | 1,630.568 | 1,767.607 | 1,778.637 | 1,742.076 | 1,795.663 | 1,778.02 | 1,730.83 | 1,872.032 | 2,062.128 | 1,748.701 | 1,662.796 | 1,599.08 | 1,675.072 | 1,627.021 | 1,588.5 | 1,441.83 | 1,285.546 | 1,281.812 | 1,468.505 | 1,207.257 | 1,159.529 | 1,202.901 | 1,157.69 | 1,019.235 | 884.857 | 827.22 | 709.483 | 498.481 | 292.722 | 224.923 | 184.891 | 155.027 | 141.045 | 127.078 | 8.729 | 9.178 | 10.061 | 7.647 | 4.605 | 2.935 | 2.566 | 2.129 | 0.623 | 0.741 | 1.276 | 1.047 | 2.413 | 2.533 | 2.437 | 2.584 | 4.57 | 4.058 | 4.353 | 5.588 |
Totaal passiva en aandeelhoudersvermogen
| 5,508.075 | 5,441.624 | 5,225.89 | 5,285.453 | 5,250.596 | 5,242.14 | 4,367.982 | 4,325.943 | 4,287.794 | 4,382.727 | 4,538.214 | 4,616.231 | 4,504.661 | 4,587.827 | 4,549.196 | 4,666.645 | 4,590.688 | 4,498.892 | 4,366.226 | 4,455.961 | 4,386.546 | 4,737.938 | 4,713.899 | 4,685.635 | 4,682.172 | 4,691.762 | 4,690.748 | 4,648.729 | 4,591.631 | 4,359.827 | 4,357.812 | 4,456.556 | 4,484.805 | 4,551.578 | 4,566.736 | 4,479.585 | 4,967.802 | 4,987.885 | 4,907.045 | 4,847.706 | 4,948.498 | 4,105.663 | 3,981.647 | 3,610.156 | 3,572.836 | 3,590.809 | 3,448.57 | 3,505.95 | 3,504.157 | 2,472.535 | 2,493.104 | 2,398.452 | 2,315.473 | 2,424.551 | 2,597.515 | 2,172.738 | 2,001.934 | 1,918.304 | 1,999.217 | 1,940.853 | 1,871.808 | 1,698.779 | 1,536.847 | 1,576.297 | 1,806.85 | 1,535.593 | 1,531.341 | 1,566.825 | 1,513.001 | 1,340.147 | 1,206.52 | 1,131.19 | 1,051.093 | 834.072 | 699.757 | 627.478 | 597.571 | 567.677 | 544.676 | 534.627 | 12.241 | 12.611 | 13.401 | 9.239 | 26.242 | 3.442 | 3.082 | 2.756 | 1.039 | 1.088 | 2.363 | 2.047 | 2.976 | 3.082 | 3.023 | 3.169 | 5.119 | 5.562 | 5.794 | 7.298 |