Helix Energy Solutions Group, Inc.
NYSE:HLX
10.21 (USD) • At close November 8, 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 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 324.12 | 275.066 | 323.849 | 332.191 | 168.37 | 182.651 | 166.674 | 186.604 | 162.268 | 260.595 | 229.744 | 253.515 | 237.549 | 243.911 | 204.802 | 291.32 | 259.334 | 178.367 | 159.351 | 208.431 | 286.34 | 261.142 | 220.023 | 279.459 | 325.092 | 288.49 | 273.985 | 266.592 | 356.889 | 390.435 | 537.726 | 356.647 | 482.106 | 492.19 | 488.184 | 494.192 | 468.936 | 500.062 | 415.302 | 476.492 | 546.529 | 501.457 | 470.079 | 478.2 | 480.181 | 513.527 | 625.65 | 437.1 | 583.794 | 649.503 | 620.449 | 546.465 | 375.355 | 414.189 | 440.531 | 391.085 | 325.48 | 270.001 | 212.178 | 270.673 | 410.506 | 261.93 | 251.585 | 223.613 | 35.761 | 23.148 | 176.119 | 89.555 | 50.436 | 96.39 | 183.134 | 206.264 | 127.785 | 38.278 | 37.833 | 91.08 | 150.497 | 199.689 | 362.267 | 91.142 | 49.859 | 67.308 | 5.094 | 6.378 | 2.712 | 0.386 | 0 | 0 | 0 | 43.596 | 4.103 | 37.123 | 36.854 | 23.472 | 56.693 | 44.838 | 49.727 | 0 | 14.432 | 11.3 | 9.3 | 15.9 | 39.6 | 32.8 | 19.8 | 18.2 | 11.2 | 13 | 13 | 0.6 | 1.1 | 0.2 | 0.2 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.108 | 0.253 | 0.685 | 0.863 | 0.972 | 0.875 | 0.67 | 0.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 19.575 | 285.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 324.12 | 275.066 | 323.849 | 332.191 | 168.37 | 182.651 | 166.674 | 186.604 | 162.268 | 260.595 | 229.744 | 253.515 | 237.549 | 243.911 | 204.802 | 291.32 | 259.334 | 178.367 | 159.351 | 208.431 | 286.34 | 261.142 | 220.023 | 279.459 | 325.092 | 288.49 | 273.985 | 266.592 | 356.889 | 390.435 | 537.726 | 356.647 | 482.106 | 492.19 | 488.184 | 494.192 | 468.936 | 500.062 | 415.302 | 476.492 | 546.529 | 501.457 | 470.079 | 478.2 | 480.181 | 513.527 | 625.65 | 437.1 | 583.794 | 649.503 | 620.449 | 546.465 | 375.355 | 414.189 | 440.531 | 391.085 | 325.48 | 270.001 | 212.178 | 270.673 | 410.506 | 261.93 | 251.585 | 223.613 | 35.761 | 23.148 | 176.119 | 89.555 | 50.436 | 106.39 | 202.709 | 491.659 | 127.785 | 38.278 | 37.833 | 91.08 | 150.497 | 199.689 | 362.267 | 91.142 | 49.859 | 67.308 | 5.094 | 6.378 | 2.712 | 0.386 | 0 | 0 | 0 | 43.596 | 4.103 | 37.123 | 36.854 | 23.472 | 56.693 | 44.838 | 49.727 | 0 | 14.432 | 11.3 | 16.9 | 15.9 | 39.6 | 32.8 | 19.8 | 18.2 | 11.2 | 13 | 13 | 0.6 | 1.1 | 0.2 | 0.2 |
Nettovorderingen
| 283.771 | 293.667 | 225.811 | 286.251 | 308.023 | 253.147 | 216.946 | 212.779 | 228.043 | 153.314 | 141.778 | 144.137 | 165.255 | 125.569 | 132.314 | 132.233 | 157.834 | 165.941 | 147.12 | 125.457 | 164.255 | 151.031 | 143.436 | 119.875 | 157.397 | 156.705 | 121.309 | 143.283 | 136.296 | 123.867 | 76.725 | 112.153 | 151.417 | 97.415 | 64.441 | 96.752 | 146.929 | 163.978 | 148.477 | 135.3 | 208.195 | 250.521 | 215.682 | 184.165 | 178.211 | 197.014 | 177.623 | 201.36 | 258.348 | 239.449 | 261.993 | 276.156 | 250.036 | 232.709 | 213.252 | 234.05 | 224.375 | 214.538 | 187.115 | 172.678 | 224.701 | 266.289 | 443.704 | 600.469 | 576.876 | 512.737 | 413.088 | 527.703 | 463.513 | 385.453 | 393.02 | 376.091 | 299.98 | 284.278 | 233.88 | 228.058 | 148.961 | 124.885 | 110.261 | 114.709 | 98.945 | 90.581 | 101.077 | 96.607 | 97.101 | 86.813 | 89.853 | 75.418 | 68.574 | 68.584 | 68.525 | 56.186 | 51.241 | 44.494 | 39.967 | 54.84 | 39.529 | 33.921 | 30.183 | 51.6 | 45.8 | 36 | 26.4 | 31.1 | 35.6 | 31.8 | 30.4 | 32 | 29.5 | 26 | 17 | 26.2 | 10.9 |
Voorraad
| 33.511 | 0 | 0 | 0 | 0 | 0 | 2.508 | 2.507 | 2.506 | 2.505 | 72.934 | 73.612 | 98.375 | 71.282 | 65.579 | 0 | 0 | 42.127 | 52.374 | 54.13 | -0.108 | -0.253 | -0.685 | -0.863 | -0.972 | -0.875 | -0.67 | -0.311 | 1.598 | 2.539 | 2.482 | 2.548 | 4.401 | 4.601 | 4.548 | 4.985 | 5.022 | 6.651 | 2.112 | 1.857 | 2.429 | 2.656 | 1.888 | 1.038 | 3.423 | 4.694 | 2.589 | 2.48 | 15.324 | 15.697 | 16.614 | 18.066 | 21.602 | 21.85 | 23.742 | 25.333 | 25.294 | 25.808 | 25.108 | 25.755 | 26.856 | 28.826 | 31.754 | 32.195 | 0 | 0 | 35.399 | 29.925 | 6.431 | 8.773 | 36.79 | 3.66 | 0 | 0 | 0 | 8.861 | 21.067 | 10.662 | 10.714 | 12.992 | 0 | 0 | 2.158 | 2.433 | 2.432 | 2.432 | 0 | 0 | 0 | 2.286 | 0 | 0 | 1.489 | 0 | 2.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 52.535 | 32.636 | 34.516 | 43.358 | 78.584 | 76.212 | 63.228 | 58.699 | 83.301 | 68.99 | 59.274 | 58.274 | 6.798 | 78.869 | 86.242 | 102.092 | 104.117 | 91.818 | 71.755 | 50.45 | 61.751 | 77.764 | 87.184 | 51.594 | 47.45 | 51.519 | 46.236 | 41.768 | 38.172 | 40.206 | 43.439 | 37.388 | 0.129 | 41.465 | 41.594 | 39.518 | 44.5 | 36.664 | 33.016 | 51.301 | 48.006 | 41.917 | 46.759 | 29.709 | 80.48 | 63.579 | 61.189 | 5.529 | 9.222 | 117.979 | 109.669 | 121.621 | 123.236 | 110.334 | 113.829 | 17.188 | 12.587 | 24.892 | 129.49 | 122.209 | 130.546 | 120.972 | 184.678 | 47.171 | 148.378 | 162.199 | 34.842 | 30.221 | 26.696 | 23.051 | 18.813 | 22.29 | 87.143 | 58.105 | 59.478 | 44.054 | 48.165 | 30.114 | 26.488 | 35.118 | 44.761 | 26.41 | 28.066 | 25.232 | 33.15 | 33.066 | 39.646 | 28.266 | 23.516 | 33.944 | 21.24 | 20.055 | 20.571 | 18.184 | 17.539 | 23.599 | 25.281 | 18.586 | 19.857 | 25 | 12.6 | 12.6 | 13 | 9.2 | 9.9 | 10 | 8.1 | 5 | 5.9 | 4.6 | 3.4 | 2.8 | 2.2 |
Totaal vlottende activa
| 693.937 | 601.369 | 584.176 | 661.8 | 554.977 | 512.01 | 449.356 | 460.589 | 476.118 | 485.404 | 503.73 | 529.538 | 507.977 | 519.631 | 488.937 | 525.645 | 521.285 | 478.253 | 430.6 | 438.468 | 512.346 | 489.937 | 450.643 | 450.928 | 529.939 | 496.714 | 441.53 | 451.643 | 531.357 | 554.508 | 657.89 | 522.782 | 679.01 | 645.281 | 647.246 | 684.035 | 696.424 | 733.035 | 620.272 | 694.273 | 829.072 | 818.265 | 752.385 | 743.647 | 738.872 | 774.12 | 864.462 | 804.107 | 963.336 | 1,006.931 | 992.111 | 944.242 | 748.627 | 757.232 | 767.612 | 740.854 | 669.276 | 595.048 | 528.783 | 565.56 | 765.753 | 649.191 | 965.819 | 950.307 | 761.015 | 698.084 | 702.847 | 727.269 | 613.213 | 551.448 | 651.332 | 923.9 | 514.908 | 380.661 | 331.191 | 372.053 | 368.69 | 365.35 | 509.73 | 253.961 | 193.565 | 184.299 | 136.395 | 130.65 | 135.395 | 122.697 | 131.931 | 106.19 | 94.377 | 148.41 | 93.868 | 113.364 | 110.155 | 86.15 | 116.853 | 123.277 | 114.537 | 52.507 | 64.472 | 87.9 | 75.3 | 64.5 | 79 | 73.1 | 65.3 | 60 | 49.7 | 50 | 48.4 | 31.2 | 21.5 | 29.2 | 13.3 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,849.57 | 1,848.42 | 1,887.92 | 1,742.082 | 1,756.52 | 1,786.93 | 1,817.202 | 1,839.464 | 1,817.191 | 1,678.435 | 1,760.946 | 1,761.835 | 1,804.071 | 1,860.658 | 1,895.302 | 1,932.62 | 1,938.062 | 1,954.22 | 1,997.477 | 2,073.755 | 2,010.842 | 2,031.577 | 2,058.401 | 1,826.745 | 1,771.551 | 1,784.307 | 1,802.226 | 1,805.989 | 1,734.159 | 1,711.403 | 1,687.835 | 1,651.61 | 1,649.484 | 1,581.962 | 1,586.871 | 1,603.009 | 1,934.323 | 1,919.973 | 1,760.378 | 1,735.384 | 1,640.187 | 1,604.188 | 1,521.619 | 1,528.294 | 1,501.68 | 1,426.367 | 1,532.727 | 1,485.875 | 2,431.827 | 2,359.293 | 2,361.687 | 2,331.327 | 2,473.753 | 2,475.31 | 2,489.221 | 2,527.08 | 2,630.778 | 2,665.56 | 2,851.515 | 2,863.706 | 2,856.332 | 2,823.216 | 3,419.35 | 3,419.59 | 3,607.67 | 3,536.052 | 3,394.77 | 3,244.688 | 2,751.842 | 2,537.396 | 2,341.552 | 2,212.458 | 2,046.494 | 1,094.303 | 1,019.825 | 916.362 | 868.206 | 782.5 | 578.688 | 584.417 | 585.388 | 595.436 | 611.244 | 618.803 | 603.342 | 592.9 | 578.506 | 596.351 | 577.982 | 442.593 | 386.642 | 331.312 | 290.941 | 256.87 | 217.584 | 198.542 | 181.982 | 168.919 | 152.523 | 134.7 | 133.5 | 116.6 | 88.9 | 79.2 | 79.4 | 78.7 | 78.2 | 69.5 | 60 | 53.4 | 49.4 | 48.2 | 26.2 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.157 | 6.637 | 6.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.107 | 45.107 | 45.107 | 45.107 | 61.648 | 62.294 | 61.336 | 62.146 | 62.839 | 63.829 | 63.336 | 63.23 | 62.815 | 61.75 | 61.732 | 62.935 | 62.769 | 62.252 | 62.667 | 62.215 | 62.344 | 62.902 | 62.956 | 62.494 | 79.093 | 76.134 | 77.771 | 78.643 | 78.22 | 77.515 | 365.641 | 366.218 | 1,077.411 | 1,084.711 | 1,087.904 | 1,089.758 | 835.073 | 828.228 | 824.137 | 822.556 | 805.706 | 105.012 | 106.251 | 101.731 | 82.476 | 82.811 | 84.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.185 | 0 | 15.156 | 0 | 15.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3.84 | 3.878 | 3.968 | 4.105 | 4.533 | 4.3 | 4.386 | 4.465 | 4.335 | 3.119 | 3.339 | 3.472 | 12.544 | 3.679 | 3.756 | 3.809 | 3.716 | 3.645 | 3.68 | 3.847 | 3.703 | 3.828 | 0 | 1.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.81 | 0.781 | 0.736 | 0.719 | 0.71 | 0.696 | 0.654 | 0.654 | 0.64 | 0.622 | 0.597 | 0.514 | 0.469 | 0.491 | 0.471 | 0 | 0.52 | 0.531 | 0.559 | 0.602 | 0.628 | 0.636 | 0.729 | 0.713 | 0.754 | 0.768 | 0.842 | 0.888 | 5.598 | 0 | 21.907 | 0 | 27.271 | 29.238 | 21.51 | 24.347 | 26.604 | 27.705 | 0 | 21.463 | 0 | 101.731 | 82.476 | 82.811 | 84.073 | 84.193 | 82.682 | 82.458 | 82.433 | 81.877 | 80.228 | 80.425 | 79.069 | 79.758 | 86.985 | 60.151 | 0 | 14.973 | 0 | 15.34 | 0 | 12.878 | 13.357 | 13.495 | 13.644 | 13.8 | 13.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 3.84 | 3.878 | 3.968 | 4.105 | 4.533 | 4.3 | 4.386 | 4.465 | 4.335 | 3.119 | 3.339 | 3.472 | 12.544 | 3.679 | 3.756 | 3.809 | 3.716 | 3.645 | 3.68 | 11.004 | 10.34 | 10.591 | 0 | 1.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.107 | 45.107 | 45.107 | 45.107 | 61.648 | 62.294 | 61.336 | 62.146 | 62.839 | 63.829 | 63.336 | 63.23 | 62.815 | 61.75 | 61.732 | 63.426 | 63.24 | 62.252 | 62.667 | 62.215 | 62.344 | 62.902 | 62.956 | 63.13 | 79.822 | 76.847 | 77.771 | 78.643 | 78.22 | 77.515 | 371.239 | 366.218 | 1,099.318 | 1,084.711 | 1,115.175 | 1,118.996 | 856.583 | 852.575 | 850.741 | 850.261 | 805.706 | 126.475 | 106.251 | 101.731 | 82.476 | 82.811 | 84.073 | 84.193 | 82.682 | 82.458 | 82.433 | 81.877 | 80.228 | 80.425 | 79.069 | 79.758 | 86.985 | 60.151 | 60.185 | 14.973 | 15.156 | 15.34 | 15.523 | 12.878 | 13.357 | 13.495 | 13.644 | 13.8 | 13.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 24.247 | 26.864 | 26.236 | 25.623 | 26.653 | 26.03 | 25.422 | 24.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.201 | 0.563 | 0.742 | 0.832 | 0.655 | 0.374 | 0.363 | 0.569 | 0.451 | 41.089 | -14.211 | -53.027 | 26.2 | 143.481 | 145.588 | 148.147 | 149.623 | 152.588 | 152.877 | 155.73 | 157.919 | 161.2 | 162.839 | 165.452 | 167.599 | 169.318 | 173.543 | 173.44 | 175.656 | 186.423 | 188.772 | 186.831 | 187.031 | 187.112 | 187.694 | 186.944 | 189.411 | 191.475 | 393.405 | 194.087 | 197 | 207 | 203 | 208 | 213 | 213 | 212 | 220 | 213 | 210 | 203 | 194 | 180 | 168 | 154 | 136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -28.087 | -0 | 0 | 23.183 | -26.653 | -26.03 | -25.422 | 50.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.706 | 14.211 | 53.027 | 53.573 | 36.059 | 32.331 | 23.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.042 | 49.847 | 0 | 423.098 | 0 | 441.52 | 431.821 | 415.312 | 36.783 | 398.649 | 383.652 | 431.147 | 0 | 456.728 | 513.248 | 657.138 | -197 | 669.62 | 599.458 | 626.946 | -213 | 488.634 | 476.094 | 454.539 | -213 | 441.359 | 203.419 | 178.015 | -180 | 21.067 | 10.662 | 10.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 117.642 | 116.406 | 111.514 | 122.426 | 118.722 | 120.605 | 98.39 | 9.706 | 57.853 | 46.695 | 39.355 | 31.183 | 22.707 | 33.739 | 33.754 | 36.204 | 42.411 | 48.551 | 82.394 | 73.504 | 79.983 | 88.117 | 98.245 | 70.057 | 76.422 | 85.081 | 94.56 | 104.55 | 100.6 | 95.288 | 85.996 | 72.098 | 1.15 | 42.018 | 35.163 | 0.028 | 36.065 | 40.975 | 34.714 | 59.272 | 60.27 | 61.951 | 66.925 | 51.19 | 47.339 | 49.673 | 41.958 | 818.531 | 34.389 | 86.786 | -348.06 | 68.907 | -360.658 | -355.4 | -344.863 | 37.142 | -320.378 | -302.228 | -345.213 | 82.213 | -377.418 | -433.438 | -544.945 | 334.223 | -525.129 | -386.86 | -459.768 | 361.4 | -377.232 | -362.364 | -358.393 | 303.568 | -308.52 | -127.271 | -86.431 | 270.718 | 51.46 | 63.263 | 48.964 | 116.187 | 82.538 | 76.928 | 58.876 | 51.512 | 51.43 | 52.593 | 49.618 | 84.733 | 43.534 | 26.852 | 14.767 | 13.473 | 12.985 | 13.554 | 13.214 | 12.791 | 13.544 | 13.115 | 10.274 | 7.3 | 7.4 | 15 | 13.6 | 11.9 | 13.2 | 13 | 12.4 | 6.1 | 6 | 5.6 | 5.8 | 5.7 | 5.4 |
Totaal niet-vlottende activa
| 1,967.212 | 1,995.568 | 2,029.638 | 1,917.419 | 1,879.775 | 1,911.835 | 1,919.978 | 1,928.749 | 1,879.379 | 1,728.249 | 1,803.64 | 1,796.49 | 1,839.322 | 1,898.076 | 1,932.812 | 1,972.633 | 1,984.189 | 2,006.416 | 2,083.551 | 2,158.263 | 2,101.165 | 2,130.285 | 2,156.678 | 1,896.802 | 1,848.536 | 1,870.13 | 1,897.618 | 1,911.194 | 1,835.133 | 1,807.054 | 1,774.4 | 1,724.159 | 1,752.536 | 1,669.087 | 1,667.141 | 1,727.917 | 2,211.576 | 2,201.161 | 2,028.052 | 2,006.425 | 1,915.884 | 1,882.845 | 1,807.61 | 1,800.633 | 1,773.034 | 1,700.629 | 1,801.869 | 2,582.473 | 2,748.621 | 2,681.874 | 2,672.832 | 2,638.105 | 2,803.382 | 2,803.405 | 2,809.457 | 2,851.166 | 2,975.983 | 3,011.525 | 3,202.164 | 3,213.973 | 3,205.337 | 3,373.946 | 4,096.869 | 4,120.031 | 5,058.479 | 5,036.361 | 4,885.123 | 4,725.084 | 3,932.827 | 3,715.701 | 3,508.439 | 3,366.287 | 3,195.039 | 1,499.926 | 1,411.66 | 1,288.811 | 1,191.209 | 1,093.236 | 858.439 | 784.797 | 750.608 | 754.822 | 752.553 | 752.192 | 735 | 725.918 | 707.193 | 760.842 | 708.501 | 529.596 | 461.594 | 359.758 | 319.082 | 285.764 | 246.321 | 224.211 | 208.883 | 195.529 | 176.441 | 155.8 | 154.8 | 131.6 | 102.5 | 91.1 | 92.6 | 91.7 | 90.6 | 75.6 | 66 | 59 | 55.2 | 53.9 | 31.6 |
Totaal activa
| 2,661.149 | 2,596.937 | 2,613.814 | 2,579.219 | 2,434.752 | 2,423.845 | 2,369.334 | 2,389.338 | 2,355.497 | 2,213.653 | 2,307.37 | 2,326.028 | 2,347.299 | 2,417.707 | 2,421.749 | 2,498.278 | 2,505.474 | 2,484.669 | 2,514.151 | 2,596.731 | 2,613.511 | 2,620.222 | 2,607.321 | 2,347.73 | 2,378.475 | 2,366.844 | 2,339.148 | 2,362.837 | 2,366.49 | 2,361.562 | 2,432.29 | 2,246.941 | 2,431.546 | 2,314.368 | 2,314.387 | 2,411.952 | 2,908 | 2,934.196 | 2,648.324 | 2,700.698 | 2,744.956 | 2,701.11 | 2,559.995 | 2,544.28 | 2,511.906 | 2,474.749 | 2,666.331 | 3,386.58 | 3,711.957 | 3,688.805 | 3,664.943 | 3,582.347 | 3,552.009 | 3,560.637 | 3,577.069 | 3,592.02 | 3,645.259 | 3,606.573 | 3,730.947 | 3,779.533 | 3,971.09 | 4,023.137 | 5,062.688 | 5,070.338 | 5,819.494 | 5,734.445 | 5,587.97 | 5,452.353 | 4,546.04 | 4,267.149 | 4,159.771 | 4,290.187 | 3,709.947 | 1,880.587 | 1,742.851 | 1,660.864 | 1,559.899 | 1,458.586 | 1,368.169 | 1,038.758 | 944.173 | 939.121 | 888.948 | 882.842 | 870.395 | 848.615 | 839.124 | 867.032 | 802.878 | 678.006 | 555.462 | 473.122 | 429.237 | 371.914 | 363.174 | 347.488 | 323.42 | 248.036 | 240.913 | 243.7 | 230.1 | 196.1 | 181.5 | 164.2 | 157.9 | 151.7 | 140.3 | 125.6 | 114.4 | 90.2 | 76.7 | 83.1 | 44.9 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 142.4 | 144.83 | 120.375 | 134.552 | 142.217 | 145.937 | 134.363 | 135.267 | 131.898 | 99.716 | 97.531 | 87.959 | 75.162 | 70.105 | 55.148 | 50.022 | 66.32 | 71.402 | 90.425 | 69.055 | 79.122 | 76.536 | 63.849 | 54.813 | 62.844 | 69.624 | 71.722 | 81.299 | 91.412 | 86.601 | 74.714 | 60.21 | 127.733 | 48.013 | 41.369 | 65.37 | 75.781 | 98.804 | 80.106 | 83.403 | 117.28 | 157.553 | 96.37 | 72.602 | 75.035 | 91.836 | 100.553 | 92.398 | 164.11 | 156.738 | 145.631 | 147.043 | 145.112 | 148.142 | 126.364 | 159.381 | 165.484 | 163.975 | 135.985 | 155.457 | 177.117 | 165.342 | 271.969 | 346.235 | 344.088 | 324.961 | 321.595 | 382.767 | 261.569 | 268.877 | 210.688 | 240.067 | 208.398 | 138.006 | 115.314 | 99.445 | 81.612 | 60.05 | 57.094 | 56.047 | 39.235 | 42.092 | 39.787 | 50.897 | 54.756 | 46.963 | 62.554 | 62.798 | 56.69 | 64.33 | 31.625 | 42.252 | 31.68 | 21.64 | 25.35 | 25.461 | 29.153 | 25.459 | 23.443 | 31.8 | 26 | 25.5 | 18.3 | 15.9 | 14.4 | 21 | 18.3 | 12.9 | 10.1 | 10.6 | 8.7 | 9.9 | 5.2 |
Kortlopende schulden
| 9.186 | 66.682 | 63.857 | 110.954 | 69.94 | 94.166 | 92.859 | 89.114 | 86.256 | 47.83 | 84.581 | 98.612 | 97.876 | 121.261 | 86.799 | 142.25 | 125.561 | 135.051 | 143.9 | 153.516 | 161.308 | 171.482 | 103.129 | 47.252 | 46.784 | 46.151 | 46.492 | 109.861 | 108.611 | 107.205 | 67.724 | 67.571 | 70.905 | 71.786 | 71.786 | 71.64 | 71.64 | 71.497 | 32.033 | 28.144 | 24.394 | 20.508 | 20.508 | 20.376 | 20.376 | 5.247 | 10.247 | 16.607 | 13.12 | 12.997 | 12.997 | 7.877 | 7.877 | 7.759 | 9.638 | 10.179 | 10.845 | 11.396 | 11.834 | 12.424 | 13.136 | 13.73 | 93.644 | 93.54 | 93.54 | 163.656 | 54.301 | 74.846 | 25.978 | 26.165 | 25.993 | 25.887 | 14.727 | 6.316 | 6.438 | 6.468 | 6.566 | 7.332 | 7.24 | 9.613 | 8.765 | 15.736 | 31.732 | 16.199 | 14.109 | 7.782 | 4.291 | 4.201 | 4.044 | 4.365 | 4.55 | 1.5 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 1.644 | 0.112 | 0 | 1.938 | 0.386 | 0 | 0 | 0.479 | 1.614 | 0.012 | 0 | 0 | 0.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.829 | 5.859 | 1.477 | 0 | 2.799 | 1.756 | 0.919 | 1.941 | 1.214 | 9.018 | 9.988 | 0.369 | 2.261 | 7.229 | 6.583 | 3.333 | 9.143 | 25.588 | 5.984 | 4.86 | 0.76 | 18.946 | 6.08 | 35.797 | 5.164 | 5.689 | 3.065 | 24.977 | 1.293 | 3.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.213 | 77.914 | 26.921 | 0 | 0 | 95.688 | 26.849 | 0 | 33.079 | 0 | 9.969 | 147.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.581 | 17.087 | 20.856 | 32.763 | 18.635 | 23.617 | 11.555 | 9.961 | 20.84 | 6.386 | 5.559 | 8.272 | 9.425 | 9.267 | 9.614 | 8.14 | 9.795 | 10.53 | 11.376 | 11.568 | 10.814 | 11.24 | 9.748 | 10.103 | 13.597 | 14.438 | 11.64 | 12.609 | 8.664 | 7.547 | 10.114 | 8.911 | 12.789 | 13.4 | 12.383 | 12.841 | 17.879 | 6.7 | 7.653 | 11.461 | 6.49 | 15.101 | 9.658 | 26.285 | 18.547 | 30.452 | 61.589 | 62.582 | 8.264 | 7.649 | 7.724 | 7.654 | 7.9 | 8.504 | 9.594 | 4.094 | 3.055 | 9.188 | 3.617 | 442.607 | 7.925 | 7.221 | 16.374 | 604.464 | 0 | 246.567 | 1.68 | 21.543 | 31.179 | 0 | 190.694 | 436.544 | 0 | 0 | 0 | 8.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| 126.052 | 71.575 | 142.941 | 170.349 | 159.483 | 118.992 | 49.256 | 63.613 | 91.481 | 78.794 | 69.314 | 83.44 | 75.815 | 74.351 | 66.872 | 78.895 | 74.862 | 69.738 | 33.851 | 50.821 | 61.168 | 73.371 | 72.094 | 79.32 | 76.693 | 68.126 | 52.756 | 61.87 | 53.853 | 52.572 | 47.906 | 49.703 | 57.115 | 57.609 | 55.251 | 61.061 | 60.839 | 60.088 | 66.454 | 102.605 | 105.067 | 64.029 | 50.156 | 70.957 | 83.758 | 69.639 | 96.232 | 281.459 | 188.025 | 172.641 | 214.067 | 233.602 | 155.632 | 181.722 | 189.885 | 194.143 | 194.911 | 192.966 | 198.864 | -242 | 299.164 | 292.431 | 226.251 | -371.441 | 213.555 | 95.688 | 240.261 | 199.823 | 271.189 | 188.148 | 9.969 | -89.122 | 177.192 | 135.633 | 126.879 | 136.891 | 109.818 | 89.694 | 74.191 | 75.502 | 65.884 | 58.518 | 49.39 | 36.85 | 37.282 | 41.819 | 35.812 | 34.79 | 21.74 | 22.15 | 19.822 | 21.011 | 18.868 | 19.514 | 20.282 | 21.435 | 21.14 | 18.9 | 13.886 | 17.3 | 12.7 | 6.7 | 8.8 | 11.3 | 15 | 9.7 | 7.1 | 8.1 | 5.5 | 6.2 | 4.3 | 5.9 | 4.1 |
Totaal kortlopende verplichtingen
| 303.219 | 300.174 | 348.029 | 448.618 | 390.275 | 382.712 | 288.033 | 297.955 | 330.475 | 232.726 | 256.985 | 278.283 | 258.278 | 274.984 | 218.433 | 279.307 | 276.538 | 286.721 | 279.552 | 284.96 | 312.412 | 332.629 | 248.82 | 191.488 | 199.918 | 198.339 | 182.61 | 265.639 | 262.54 | 253.925 | 200.458 | 186.395 | 268.542 | 190.808 | 180.789 | 210.912 | 226.139 | 237.089 | 186.246 | 225.613 | 253.231 | 257.191 | 176.692 | 190.22 | 197.716 | 197.174 | 268.621 | 453.046 | 373.519 | 350.025 | 380.419 | 396.176 | 316.521 | 346.127 | 335.481 | 367.797 | 374.295 | 377.525 | 350.3 | 368.488 | 497.342 | 478.724 | 608.238 | 672.798 | 651.183 | 830.872 | 617.837 | 678.979 | 589.915 | 483.19 | 437.344 | 613.376 | 400.317 | 279.955 | 248.631 | 251.665 | 197.996 | 157.076 | 138.525 | 141.162 | 113.884 | 116.346 | 120.909 | 103.946 | 106.147 | 96.564 | 102.657 | 101.789 | 82.474 | 90.845 | 55.997 | 64.763 | 52.048 | 41.154 | 45.632 | 46.896 | 50.293 | 44.359 | 37.329 | 49.1 | 38.7 | 32.2 | 27.1 | 27.2 | 29.4 | 30.7 | 25.4 | 21 | 15.6 | 16.8 | 13 | 15.8 | 9.3 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 305.487 | 309.664 | 309.199 | 313.43 | 347.963 | 353.644 | 367.194 | 380.561 | 392.343 | 362.525 | 371.003 | 312.335 | 326.091 | 342.156 | 388.136 | 359.921 | 396.502 | 429.817 | 440.995 | 457.949 | 469.693 | 486.186 | 572.864 | 393.063 | 401.265 | 412.852 | 420.878 | 385.766 | 395.345 | 408.25 | 541.664 | 558.396 | 607.502 | 638.985 | 659.948 | 689.688 | 704.568 | 722.515 | 514.265 | 523.228 | 529.281 | 538.254 | 540.636 | 545.776 | 548.204 | 543.341 | 687.461 | 1,002.621 | 1,159.958 | 1,167.908 | 1,167.486 | 1,147.444 | 1,163.914 | 1,239.893 | 1,346.469 | 1,347.753 | 1,346.698 | 1,347.994 | 1,347.007 | 1,348.315 | 1,347.395 | 1,348.713 | 1,912.357 | 1,968.502 | 1,815.083 | 1,697.797 | 1,835.878 | 1,725.541 | 1,444.649 | 1,386.011 | 1,420.764 | 1,454.469 | 1,262.098 | 437.97 | 438.256 | 440.703 | 435.949 | 435.252 | 436.036 | 138.947 | 140.919 | 167.712 | 172.614 | 206.632 | 215.439 | 215.47 | 214.934 | 223.576 | 221.243 | 144.033 | 163.92 | 98.048 | 77.083 | 40.054 | 40.054 | 40.054 | 40.054 | 1.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 19 | 25 | 5.3 |
Uitgestelde opbrengsten niet-vlottend
| 293.393 | 302.941 | 314.351 | 116.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0.191 | 0.476 | 0.762 | 1.048 | 1.333 | 1.869 | 2.976 | 4.262 | 5.86 | 8.286 | 9.196 | 11.396 | 13.582 | 20.819 | 23.256 | 25.635 | 14.593 | 14.582 | 14.737 | 14.772 | 14.553 | 14.359 | 12.116 | 12.763 | 7.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147.237 | 137.293 | 136.235 | 147.696 | 162.208 | 170.429 | 167.458 | 169.014 | 171.41 | 164.372 | 166.799 | 6 | 6 | 6 | 0 | 25 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 0 | 55 | 55 | 167.295 | 55 | 55 | 55 | 55 | 54.549 | 54.016 | 24.652 | 24.538 | 24.437 | 29.177 | 31.741 | 0 | 0 | 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
| 123.722 | 120.169 | 109.981 | 133.738 | 105.823 | 99.864 | 97.577 | 98.883 | 97.373 | 86.416 | 86.244 | 86.966 | 91.785 | 97.906 | 100.655 | 110.821 | 118.411 | 103.773 | 104.93 | 112.132 | 110.118 | 108.344 | 107.367 | 105.862 | 102.742 | 106.56 | 108.546 | 103.349 | 154.158 | 154.826 | 148.187 | 167.351 | 173.901 | 166.557 | 174.064 | 180.974 | 257.596 | 257.852 | 247.05 | 260.275 | 267.409 | 272.448 | 270.918 | 265.879 | 260.649 | 288.596 | 290.102 | 359.237 | 455.266 | 445.817 | 423.098 | 417.61 | 441.52 | 431.821 | 415.312 | 413.639 | 398.649 | 383.652 | 431.147 | 442.607 | 456.728 | 513.248 | 657.138 | 604.464 | 669.62 | 599.458 | 626.946 | 625.508 | 488.634 | 476.094 | 454.539 | 436.544 | 441.359 | 203.419 | 178.015 | 167.295 | 177.453 | 151.441 | 135.999 | 133.777 | 115.12 | 103.725 | 95.063 | 89.274 | 87.54 | 82.613 | 77.352 | 102.23 | 63.352 | 61.727 | 58.178 | 54.631 | 48.28 | 45.461 | 42.184 | 38.272 | 20.937 | 17.042 | 16.98 | 16.8 | 16.2 | 15.4 | 13.5 | 13.5 | 9.9 | 9.9 | 9.9 | 8.7 | 8.5 | 6.5 | 5.9 | 5.4 | 2.9 |
Overige niet-vlottende verplichtingen
| 64.758 | 67.201 | 65.432 | 66.248 | 60.173 | 55.697 | 100.81 | 95.23 | 53.452 | 0.196 | 0.201 | 0.499 | 0.719 | 1.553 | 5.732 | 5.864 | 5.561 | 5.396 | 33.749 | 33.813 | 33.069 | 33.271 | 34.845 | 18.719 | 19.126 | 21.064 | 23.503 | 26.108 | 27.999 | 32.154 | 35.389 | 38.626 | 32.309 | 40.066 | 42.736 | 51.415 | 46.412 | 41.414 | 45.753 | 38.108 | 17.592 | 11.297 | 13.748 | 18.295 | 18.274 | 19.838 | 14.976 | 5.025 | 8.336 | 8.832 | 16.516 | 9.368 | 4.844 | 5.432 | 5.301 | 5.777 | 7.569 | 5.109 | 183.16 | 186.661 | 188.072 | 215.432 | 205.559 | 276.302 | 259.838 | 254.378 | 258.753 | 256.833 | 156.372 | 144.913 | 146.556 | 145.048 | 55 | 119.741 | 117.996 | 4.606 | 129.967 | 126.846 | 87.889 | 84.58 | 74.891 | 75.091 | 76.471 | 77.311 | 68.698 | 69.687 | 68.585 | 101.921 | 100.915 | 48.825 | 40.216 | 29.331 | 28.668 | 27.389 | 27.575 | 27.541 | 27.477 | 30.363 | 30.368 | 26.9 | 28.5 | 28.4 | 24.7 | 9.9 | 10.4 | 10.4 | 10.3 | 6.5 | 5.2 | 5.1 | 6.1 | 6.1 | 5 |
Totaal niet-vlottende verplichtingen
| 787.36 | 799.975 | 798.963 | 629.601 | 513.959 | 509.205 | 565.581 | 574.674 | 543.168 | 449.137 | 457.639 | 400.276 | 419.357 | 442.663 | 495.856 | 478.475 | 523.45 | 543.248 | 585.534 | 612.18 | 622.076 | 639.197 | 728.658 | 538.463 | 546.389 | 566.111 | 567.52 | 529.805 | 592.239 | 610.002 | 739.793 | 778.732 | 825.828 | 858.371 | 883.857 | 922.077 | 1,008.576 | 1,021.781 | 807.068 | 821.611 | 814.282 | 821.999 | 825.302 | 829.95 | 827.127 | 851.775 | 992.539 | 1,514.12 | 1,760.853 | 1,758.792 | 1,754.796 | 1,736.63 | 1,780.707 | 1,844.604 | 1,936.096 | 1,938.579 | 1,917.288 | 1,903.554 | 1,967.314 | 1,983.583 | 1,998.195 | 2,077.393 | 2,800.054 | 2,904.268 | 2,799.541 | 2,606.633 | 2,776.577 | 2,662.882 | 2,144.655 | 2,062.018 | 2,076.859 | 2,091.061 | 1,758.457 | 816.13 | 789.267 | 779.899 | 798.369 | 768.539 | 714.924 | 412.304 | 385.479 | 400.544 | 368.8 | 397.755 | 396.114 | 396.947 | 392.612 | 427.727 | 385.51 | 254.585 | 262.314 | 182.01 | 154.031 | 112.904 | 109.813 | 105.867 | 88.468 | 48.495 | 47.348 | 43.7 | 44.7 | 43.8 | 38.2 | 23.4 | 20.3 | 20.3 | 20.2 | 15.2 | 13.7 | 31.6 | 31 | 36.5 | 13.2 |
Totaal passiva
| 1,090.579 | 1,100.149 | 1,146.992 | 1,078.219 | 904.234 | 891.917 | 853.614 | 872.629 | 873.643 | 681.863 | 714.624 | 678.559 | 677.635 | 717.647 | 714.289 | 757.782 | 799.988 | 829.969 | 865.086 | 897.14 | 934.488 | 971.826 | 977.478 | 729.951 | 746.307 | 764.45 | 750.13 | 795.444 | 854.779 | 863.927 | 940.251 | 965.127 | 1,094.37 | 1,049.179 | 1,064.646 | 1,132.989 | 1,234.715 | 1,258.87 | 993.314 | 1,047.224 | 1,067.513 | 1,079.19 | 1,001.994 | 1,020.17 | 1,024.843 | 1,048.949 | 1,261.16 | 1,967.166 | 2,134.372 | 2,108.817 | 2,135.215 | 2,132.806 | 2,097.228 | 2,190.731 | 2,271.577 | 2,306.376 | 2,291.583 | 2,281.079 | 2,317.614 | 2,352.071 | 2,495.537 | 2,556.117 | 3,408.292 | 3,577.066 | 3,450.724 | 3,437.505 | 3,394.414 | 3,341.861 | 2,734.57 | 2,545.208 | 2,514.203 | 2,704.437 | 2,158.774 | 1,096.085 | 1,037.898 | 1,031.564 | 996.365 | 925.615 | 853.449 | 553.466 | 499.363 | 516.89 | 489.709 | 501.701 | 502.261 | 493.511 | 495.269 | 529.516 | 467.984 | 345.43 | 318.311 | 246.773 | 206.079 | 154.058 | 155.445 | 152.763 | 138.761 | 92.854 | 84.677 | 92.8 | 83.4 | 76 | 65.3 | 50.6 | 49.7 | 51 | 45.6 | 36.2 | 29.3 | 48.4 | 44 | 52.3 | 22.5 |
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 | 15.667 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 6 | 0 | 6 | 25 | 25 | 0 | 55 | 55 | 55 | 0 | 55 | 55 | 55 | 0 | 55 | 55 | 55 | 0 | 55 | 55 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,270.347 | 1,267.768 | 1,270.357 | 1,271.565 | 1,290.94 | 1,291.307 | 1,294.484 | 1,298.74 | 1,297.296 | 1,295.016 | 1,292.935 | 1,292.479 | 1,290.697 | 1,288.603 | 1,286.38 | 1,327.592 | 1,325.52 | 1,318.531 | 1,316.401 | 1,318.961 | 1,316.805 | 1,314.163 | 1,310.738 | 1,308.709 | 1,306.703 | 1,303.984 | 1,301.299 | 1,284.274 | 1,281.747 | 1,279.162 | 1,276.623 | 1,055.934 | 1,045.483 | 986.239 | 945.952 | 945.565 | 944.718 | 939.504 | 936.735 | 934.447 | 936.922 | 935.821 | 934.328 | 933.507 | 937.501 | 932.899 | 935.463 | 932.742 | 0 | 927.085 | 932.097 | 908.776 | 913.976 | 911.393 | 908.632 | 906.957 | 905.88 | 906.153 | 907.362 | 907.691 | 905.455 | 895.305 | 891.809 | 768.835 | 772.306 | 769.834 | 762.075 | 755.758 | 749.227 | 752.623 | 748.756 | 745.928 | 802.046 | 245.483 | 242.056 | 233.537 | 230.148 | 225.734 | 224.878 | 212.608 | 210.494 | 208.479 | 203.254 | 199.999 | 199.285 | 198.491 | 198.227 | 195.405 | 192.59 | 192.542 | 104.332 | 99.105 | 98.707 | 98.649 | 96.068 | 93.838 | 92.538 | 76.221 | 75.461 | 73.3 | 72.2 | 0 | 0 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 347.966 | 318.452 | 286.163 | 312.45 | 340.783 | 325.223 | 318.123 | 323.288 | 320.579 | 339.342 | 369.041 | 411.072 | 437.065 | 456.108 | 468.087 | 464.524 | 460.478 | 436.107 | 430.726 | 445.37 | 437.418 | 405.748 | 388.912 | 383.034 | 396.781 | 369.659 | 351.876 | 352.906 | 302.326 | 300.036 | 306.439 | 322.854 | 377.267 | 365.805 | 376.476 | 404.299 | 808.166 | 798.286 | 800.921 | 781.279 | 773.319 | 697.733 | 639.951 | 586.232 | 549.729 | 505.136 | 477.925 | 476.31 | 647.877 | 633.012 | 588.371 | 522.644 | 505.892 | 459.875 | 418.562 | 392.705 | 442.526 | 416.365 | 501.916 | 519.807 | 575.504 | 571.609 | 471.39 | 435.506 | 1,295.37 | 1,234.783 | 1,143.881 | 1,069.546 | 949.134 | 866.306 | 808.604 | 752.784 | 590.305 | 533.276 | 464.136 | 408.748 | 352.742 | 310.071 | 284.045 | 258.634 | 233.365 | 210.572 | 192.363 | 178.718 | 169.833 | 160.897 | 151.985 | 145.947 | 146.737 | 143.785 | 136.571 | 133.57 | 128.202 | 122.958 | 115.412 | 104.638 | 95.872 | 82.712 | 84.526 | 81.3 | 78.2 | 69.2 | 66.6 | 64.4 | 59.1 | 51.5 | 45.5 | 40.3 | 36.3 | 32.3 | 27.7 | 25.8 | 17.4 |
Overige gereserveerde algehele resultaten
| -47.743 | -89.432 | -89.698 | -83.015 | -101.205 | -84.602 | -96.887 | -105.319 | -136.021 | -102.568 | -69.23 | -56.082 | -58.098 | -44.651 | -47.007 | -51.62 | -80.512 | -99.938 | -98.062 | -64.74 | -75.2 | -71.515 | -69.807 | -73.964 | -71.316 | -71.249 | -64.157 | -69.787 | -72.362 | -81.563 | -91.023 | -96.974 | -85.574 | -86.855 | -72.687 | -70.901 | -79.599 | -62.464 | -82.646 | -62.252 | -32.798 | -11.634 | -16.278 | -20.688 | -25.502 | -37.797 | -33.986 | -15.667 | -25.956 | -9.825 | -19.667 | -10.017 | 7.52 | -27.956 | -47.51 | -39.058 | -18.984 | -20.502 | -18.978 | -22.241 | -26.931 | -20.575 | -41.772 | -33.696 | 4.846 | 17.202 | 19.622 | 21.262 | 33.018 | 29.86 | 19.683 | 27.236 | 19.544 | 9.72 | 2.661 | -9.244 | -15.615 | 0.907 | 9.538 | 17.791 | 4.692 | 6.921 | 7.363 | 6.165 | 2.757 | -0.543 | -2.616 | -0.094 | -0.682 | -105.247 | -94.221 | -92.43 | -87.18 | -82.4 | -76.71 | -67.56 | -60.175 | -56.334 | -50.288 | -45.9 | -41.4 | -33.9 | -30.5 | -28.3 | -26.4 | -24.2 | -22 | -20 | -18 | -16.1 | -15.1 | -13.3 | -8.4 |
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 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 25.059 | 25.335 | 25.562 | 25.769 | -15.667 | 929.397 | 28.716 | 27.927 | 27.138 | 26.393 | 25.594 | 24.808 | 0 | -1 | -1 | 17.033 | 0 | 15.525 | -4.319 | -25 | 0 | -55 | -55 | -55 | 0 | -55 | -55 | -55 | 0 | -59.017 | -58.977 | -58.9 | -3.741 | -58.741 | -58.741 | -58.741 | -3.741 | -3.741 | -3.741 | -3.741 | -3.741 | -3.741 | -3.741 | -3.741 | -3.742 | -3.751 | 101.496 | 90.469 | 86.104 | 83.429 | 78.649 | 72.959 | 63.809 | 56.424 | 52.583 | 46.537 | 42.2 | 37.6 | 84.8 | 80.1 | 24.5 | 75.5 | 73.4 | 71.2 | 69.1 | 66.8 | 25.6 | 20.1 | 18.3 | 13.4 |
Totaal eigen vermogen van aandeelhouders
| 1,570.57 | 1,496.788 | 1,466.822 | 1,501 | 1,530.518 | 1,531.928 | 1,515.72 | 1,516.709 | 1,481.854 | 1,531.79 | 1,592.746 | 1,647.469 | 1,669.664 | 1,700.06 | 1,707.46 | 1,740.496 | 1,705.486 | 1,654.7 | 1,649.065 | 1,699.591 | 1,679.023 | 1,648.396 | 1,629.843 | 1,617.779 | 1,632.168 | 1,602.394 | 1,589.018 | 1,567.393 | 1,511.711 | 1,497.635 | 1,492.039 | 1,281.814 | 1,337.176 | 1,265.189 | 1,249.741 | 1,278.963 | 1,673.285 | 1,675.326 | 1,655.01 | 1,653.474 | 1,677.443 | 1,621.92 | 1,558.001 | 1,524.11 | 1,487.063 | 1,425.8 | 1,405.171 | 1,393.385 | 1,551.318 | 1,579.988 | 1,529.728 | 1,449.541 | 1,454.781 | 1,369.906 | 1,305.492 | 1,260.604 | 1,329.422 | 1,302.016 | 1,413.333 | 1,405.257 | 1,475.553 | 1,467.02 | 1,321.427 | 1,170.645 | 2,072.522 | 2,021.819 | 1,925.578 | 1,846.566 | 1,731.379 | 1,648.789 | 1,577.043 | 1,525.948 | 1,407.878 | 784.502 | 704.953 | 629.3 | 563.534 | 532.971 | 514.72 | 485.292 | 444.81 | 422.231 | 399.239 | 381.141 | 368.134 | 355.104 | 343.855 | 337.516 | 334.894 | 332.576 | 237.151 | 226.349 | 223.158 | 217.856 | 207.729 | 194.725 | 184.659 | 155.182 | 156.236 | 150.9 | 146.6 | 120.1 | 116.2 | 113.6 | 108.2 | 100.7 | 94.7 | 89.4 | 85.1 | 41.8 | 32.7 | 30.8 | 22.4 |
Totaal eigen vermogen
| 1,570.57 | 1,496.788 | 1,466.822 | 1,501 | 1,530.518 | 1,531.928 | 1,515.72 | 1,516.709 | 1,481.854 | 1,531.79 | 1,592.746 | 1,647.469 | 4,016.963 | 4,117.767 | 1,711.42 | 1,744.351 | 1,709.065 | 1,658.072 | 1,652.388 | 1,703.046 | 1,682.28 | 1,651.779 | 1,629.843 | 1,617.779 | 1,632.168 | 1,602.394 | 1,589.018 | 1,567.393 | 1,511.711 | 1,497.635 | 1,492.039 | 1,281.814 | 1,337.176 | 1,265.189 | 1,249.741 | 1,278.963 | 1,673.285 | 1,675.326 | 1,655.01 | 1,653.474 | 1,677.443 | 1,621.92 | 1,558.001 | 1,549.169 | 1,512.398 | 1,451.362 | 1,430.94 | 1,419.414 | 1,577.585 | 1,609.704 | 1,558.655 | 1,477.679 | 1,482.174 | 1,396.5 | 1,331.3 | 1,285.644 | 1,353.676 | 1,325.494 | 1,436.366 | 1,427.462 | 1,497.078 | 1,487.701 | 1,654.396 | 1,493.272 | 2,368.77 | 2,296.94 | 2,193.556 | 2,110.492 | 1,811.47 | 1,721.941 | 1,645.568 | 1,585.75 | 1,551.173 | 784.502 | 704.953 | 629.3 | 563.534 | 532.971 | 514.72 | 485.292 | 444.81 | 422.231 | 399.239 | 381.141 | 368.134 | 355.104 | 343.855 | 337.516 | 334.894 | 332.576 | 237.151 | 226.349 | 223.158 | 217.856 | 207.729 | 194.725 | 184.659 | 155.182 | 156.236 | 150.9 | 146.7 | 120.1 | 116.2 | 113.6 | 108.2 | 100.7 | 94.7 | 89.4 | 85.1 | 41.8 | 32.7 | 30.8 | 22.4 |
Totaal passiva en aandeelhoudersvermogen
| 2,661.149 | 2,596.937 | 2,613.814 | 2,579.219 | 2,434.752 | 2,423.845 | 2,369.334 | 2,389.338 | 2,355.497 | 2,213.653 | 2,307.37 | 2,326.028 | 2,347.299 | 2,417.707 | 2,421.749 | 2,498.278 | 2,505.474 | 2,484.669 | 2,514.151 | 2,596.731 | 2,613.511 | 2,620.222 | 2,607.321 | 2,347.73 | 2,378.475 | 2,366.844 | 2,339.148 | 2,362.837 | 2,366.49 | 2,361.562 | 2,432.29 | 2,246.941 | 2,431.546 | 2,314.368 | 2,314.387 | 2,411.952 | 2,908 | 2,934.196 | 2,648.324 | 2,700.698 | 2,744.956 | 2,701.11 | 2,559.995 | 2,544.28 | 2,511.906 | 2,474.749 | 2,666.331 | 3,386.58 | 3,711.957 | 3,688.805 | 3,664.943 | 3,582.347 | 3,552.009 | 3,560.637 | 3,577.069 | 3,592.02 | 3,645.259 | 3,606.573 | 3,730.947 | 3,779.533 | 3,971.09 | 4,023.137 | 5,062.688 | 5,070.338 | 5,819.494 | 5,734.445 | 5,587.97 | 5,452.353 | 4,546.04 | 4,267.149 | 4,159.771 | 4,290.187 | 3,709.947 | 1,880.587 | 1,742.851 | 1,660.864 | 1,559.899 | 1,458.586 | 1,368.169 | 1,038.758 | 944.173 | 939.121 | 888.948 | 882.842 | 870.395 | 848.615 | 839.124 | 867.032 | 802.878 | 678.006 | 555.462 | 473.122 | 429.237 | 371.914 | 363.174 | 347.488 | 323.42 | 248.036 | 240.913 | 243.7 | 230.1 | 196.1 | 181.5 | 164.2 | 157.9 | 151.7 | 140.3 | 125.6 | 114.4 | 90.2 | 76.7 | 83.1 | 44.9 |