Hexcel Corporation
NYSE:HXL
62.53 (USD) • At close December 20, 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 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 98.2 | 75.4 | 85.9 | 227 | 97.7 | 104.2 | 105.7 | 112 | 90.9 | 99.2 | 112.8 | 127.7 | 105.8 | 115.3 | 82 | 103.3 | 68 | 257.2 | 329.3 | 64.4 | 47 | 55.4 | 43.7 | 32.7 | 47.2 | 39.1 | 49.8 | 60.1 | 119.1 | 45.5 | 82.1 | 35.2 | 45.7 | 38.9 | 24.2 | 51.8 | 43.2 | 35.3 | 22.7 | 70.9 | 37.7 | 43.8 | 50 | 65.5 | 59.7 | 56.7 | 18.3 | 32.6 | 43.2 | 32.6 | 48.7 | 49.5 | 48.4 | 55.9 | 50.6 | 117.2 | 78.5 | 84 | 65.7 | 110.1 | 94.7 | 72.6 | 27 | 50.9 | 48.7 | 19.3 | 26.4 | 28.1 | 31.4 | 36 | 33.5 | 25.7 | 13 | 8.8 | 23.9 | 21 | 12.3 | 18.5 | 26.2 | 57.2 | 51.5 | 45.1 | 24 | 41.7 | 28.9 | 29.9 | 13.1 | 8.2 | 16.2 | 3.9 | 3.7 | 11.6 | 17 | 6.3 | 7.2 | 5.1 | 13.8 | 7 | 4.8 | 0.2 | 7.8 | 5.7 | 2.5 | 7.5 | 3.9 | 7 | 3.2 | 9 | 3.1 | 3.3 | 0.4 | 8 | 4.2 | 8.4 | 4.7 | 3.8 | 0 | 0 | 0 | 0.9 | 1.1 | 0.9 | 4.5 | 12.9 | 9.3 | 8.7 | 9.2 | 2.4 | 2.2 | 5.4 | 9.8 | 1.9 | 4.7 | 10 | 11.1 | 15.2 | 35.8 | 12.8 |
Kortetermijnbeleggingen
| 0 | 6.1 | 5.8 | 4.3 | 0 | 0 | 0 | 6.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 98.2 | 75.4 | 85.9 | 227 | 97.7 | 104.2 | 105.7 | 112 | 90.9 | 99.2 | 112.8 | 127.7 | 105.8 | 115.3 | 82 | 103.3 | 68 | 257.2 | 329.3 | 64.4 | 47 | 55.4 | 43.7 | 32.7 | 47.2 | 39.1 | 49.8 | 60.1 | 119.1 | 45.5 | 82.1 | 35.2 | 45.7 | 38.9 | 24.2 | 51.8 | 43.2 | 35.3 | 22.7 | 70.9 | 37.7 | 43.8 | 50 | 65.5 | 59.7 | 56.7 | 18.3 | 32.6 | 43.2 | 32.6 | 48.7 | 49.5 | 48.4 | 55.9 | 50.6 | 117.2 | 78.5 | 84 | 65.7 | 110.1 | 94.7 | 72.6 | 27 | 50.9 | 48.7 | 19.3 | 26.4 | 28.1 | 31.4 | 36 | 33.5 | 25.7 | 13 | 8.8 | 23.9 | 21 | 12.3 | 18.5 | 26.2 | 57.2 | 51.5 | 45.1 | 24 | 41.7 | 28.9 | 29.9 | 13.1 | 8.2 | 16.2 | 3.9 | 3.7 | 11.6 | 17 | 6.3 | 7.2 | 5.1 | 13.8 | 7 | 4.8 | 0.2 | 7.8 | 5.7 | 2.5 | 7.5 | 3.9 | 7 | 3.2 | 9 | 3.1 | 3.3 | 0.4 | 8 | 4.2 | 8.4 | 4.7 | 3.8 | 0 | 0 | 0 | 0.9 | 1.1 | 0.9 | 4.5 | 12.9 | 9.3 | 8.7 | 9.2 | 2.4 | 2.2 | 5.4 | 9.8 | 1.9 | 4.7 | 10 | 11.1 | 15.2 | 35.8 | 12.8 |
Nettovorderingen
| 294.1 | 317.6 | 302.2 | 259.8 | 268.2 | 284.5 | 293.9 | 254.7 | 235.6 | 264.3 | 244.6 | 190.8 | 215 | 209.2 | 206.7 | 168.5 | 198.8 | 246.3 | 322.6 | 280.3 | 345.3 | 373 | 378 | 311.4 | 314 | 324.9 | 330.8 | 248.7 | 245 | 253.3 | 267.4 | 245.6 | 254.4 | 290.3 | 310.1 | 234 | 257.6 | 283.7 | 289.8 | 233.5 | 255.6 | 281.5 | 280.9 | 232.4 | 236.2 | 246.1 | 269.1 | 229 | 242.2 | 250.4 | 251 | 199.3 | 208.5 | 207.8 | 210 | 173.9 | 182.9 | 195.1 | 168.6 | 158.4 | 153.8 | 173.5 | 217.8 | 189.4 | 208.7 | 245.4 | 237.7 | 192.8 | 185 | 192 | 202.3 | 169.8 | 187.8 | 196.1 | 194.3 | 153 | 161.8 | 176.4 | 169.8 | 153.5 | 146.1 | 156.6 | 144.8 | 126.2 | 132.4 | 146.3 | 141 | 117.3 | 126.7 | 138.7 | 138.2 | 140.5 | 155 | 166.6 | 163.9 | 150.3 | 160.6 | 171.4 | 177.1 | 158.6 | 172.5 | 191.5 | 199.9 | 188.4 | 206.6 | 197.4 | 189.1 | 181.2 | 183.1 | 196.4 | 166.4 | 151.3 | 151.4 | 153.5 | 132.1 | 65.9 | 66.2 | 75.8 | 76.4 | 67.3 | 64.9 | 84.9 | 76.1 | 67.6 | 72.9 | 81.6 | 82.9 | 78.8 | 91 | 97.4 | 99.4 | 98.3 | 93.9 | 101.2 | 88.5 | 73 | 52.7 | 43.5 |
Voorraad
| 376 | 351.5 | 353.8 | 334.4 | 350.8 | 360.9 | 354.6 | 319.3 | 303.1 | 271.5 | 265.9 | 245.7 | 244.5 | 232.4 | 217.4 | 213.5 | 262.9 | 316.6 | 354.4 | 333.1 | 352.2 | 339.3 | 334.5 | 297.8 | 308.7 | 305.4 | 300.8 | 314 | 313.4 | 313 | 303.6 | 291 | 315.1 | 331.5 | 333.1 | 307.2 | 326.2 | 326.8 | 314.4 | 290.1 | 300.7 | 288.4 | 283.9 | 265.3 | 260.3 | 251.7 | 245.9 | 232.8 | 235.7 | 242.2 | 232 | 215.7 | 213.3 | 207.9 | 198.7 | 169.9 | 197.5 | 175.4 | 167 | 157.2 | 158 | 171.4 | 185.3 | 195.3 | 200.6 | 207.7 | 202.4 | 179.4 | 179 | 166.7 | 189.5 | 171.5 | 166.6 | 160.6 | 156.3 | 150.4 | 160.5 | 154.6 | 160.1 | 144.2 | 144.9 | 134.2 | 130.4 | 120.5 | 121.2 | 126.2 | 126.6 | 113.6 | 127.1 | 133.2 | 132 | 131.7 | 164 | 163.7 | 162.8 | 155.4 | 152.4 | 155.1 | 164 | 153.7 | 182.8 | 201 | 204.7 | 213.2 | 224.7 | 183.3 | 177.6 | 165.3 | 162.3 | 153.1 | 155.1 | 145.9 | 155.6 | 148.2 | 111.1 | 55.5 | 55.2 | 53.2 | 51.7 | 47.4 | 48.7 | 55.9 | 51.8 | 47.3 | 48.7 | 57.4 | 58.5 | 56.2 | 68.7 | 71 | 72 | 71.3 | 72.2 | 72.9 | 69.4 | 60.3 | 48.3 | 40.5 |
Overige vlottende activa
| 59.7 | 63.1 | 47.8 | 43 | 48.7 | 107.7 | 94.7 | 48.4 | 55.6 | 56.9 | 61.1 | 52.1 | 54.6 | 62.4 | 63.3 | 50.6 | 46.1 | 29.5 | 34 | 27.1 | 27.1 | 30.4 | 26.1 | 33.9 | 29.1 | 38.4 | 34.5 | 67.8 | 60 | 73.2 | 67.4 | 70.4 | 51.8 | 23.9 | 24.5 | 40.8 | 100.5 | 106.2 | 84.3 | 87.2 | 74.5 | 80.1 | 86.9 | 93.2 | 96.9 | 71.8 | 65.8 | 162.6 | 63.1 | 66.4 | 53.1 | 59.8 | 59.8 | 50.8 | 44.2 | 36.7 | 40.9 | 34.2 | 36 | 35.4 | 42.7 | 38.4 | 39.3 | 45.1 | 41.2 | 47.7 | 27.2 | 34.7 | 39.1 | 71.8 | 29.5 | 79.5 | 34.7 | 35.1 | 35.2 | 50.3 | 15.7 | 13.7 | 12.8 | 18.4 | 18 | 16 | 18.5 | 16.2 | 13.9 | 14.2 | 9.6 | 9.2 | 6.5 | 9.6 | 4.3 | 4.4 | 13 | 16.1 | 14.4 | 15.2 | 15.3 | 15.3 | 13.8 | 15.3 | 30.5 | 27.8 | 28.7 | 29.9 | 24.5 | 23.5 | 27.2 | 31.6 | 39.2 | 10.7 | 6.2 | 11.7 | 3.8 | 5.2 | 1.6 | 2.9 | 4.7 | 5.3 | 4 | 6.6 | 16 | 5 | 4.1 | 4.5 | 8.7 | 12.2 | 12.1 | 13.2 | 14.3 | 15.3 | 14.9 | 35.9 | 31.2 | 12.2 | 6.2 | 5.1 | 4.4 | 3.7 |
Totaal vlottende activa
| 828 | 807.6 | 789.7 | 864.2 | 765.4 | 810.1 | 807.9 | 734.4 | 685.2 | 691.9 | 684.4 | 616.3 | 619.9 | 619.3 | 569.4 | 535.9 | 575.8 | 849.6 | 1,040.3 | 704.9 | 771.6 | 798.1 | 782.3 | 675.8 | 699 | 707.8 | 715.9 | 656.7 | 707.5 | 648.4 | 686.8 | 607 | 641.1 | 684.6 | 691.9 | 633.8 | 727.5 | 752 | 711.2 | 681.7 | 668.5 | 693.8 | 701.7 | 656.4 | 653.1 | 626.3 | 599.1 | 575.7 | 584.2 | 591.6 | 584.8 | 524.3 | 530 | 522.4 | 503.5 | 497.7 | 499.8 | 488.7 | 437.3 | 461.1 | 449.2 | 455.9 | 469.4 | 480.7 | 499.2 | 520.1 | 493.7 | 435 | 434.5 | 466.5 | 454.8 | 425.8 | 402.1 | 400.6 | 409.7 | 370.3 | 350.3 | 363.2 | 368.9 | 373.3 | 360.5 | 351.9 | 317.7 | 304.6 | 296.4 | 316.6 | 290.3 | 248.3 | 276.5 | 285.4 | 278.2 | 288.2 | 349 | 352.7 | 348.3 | 326 | 342.1 | 348.8 | 359.7 | 327.8 | 393.6 | 426 | 435.8 | 439 | 459.7 | 411.2 | 397.1 | 387.1 | 387.7 | 363.5 | 328.1 | 316.9 | 315 | 315.3 | 249.5 | 128.1 | 126.1 | 134.3 | 132.1 | 122.2 | 130.7 | 146.7 | 136.5 | 132.3 | 139.6 | 159.9 | 162.7 | 150.6 | 176.2 | 189.1 | 196.1 | 207.4 | 202 | 196.3 | 175.2 | 153.6 | 141.2 | 100.5 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,657.6 | 1,648.7 | 1,658.2 | 1,678.7 | 1,653 | 1,680.2 | 1,650.7 | 1,657.8 | 1,629.3 | 1,670.3 | 1,711.8 | 1,746.1 | 1,760.8 | 1,801 | 1,828.4 | 1,874.2 | 1,877.3 | 1,901.8 | 1,915.5 | 1,942.8 | 1,923.7 | 1,921.9 | 1,902.7 | 1,876.5 | 1,894.2 | 1,879.6 | 1,902.1 | 1,866.3 | 1,825.5 | 1,785.5 | 1,700.7 | 1,625.6 | 1,589.7 | 1,522.9 | 1,491.7 | 1,425.6 | 1,393.2 | 1,327.7 | 1,261.2 | 1,238.2 | 1,177.8 | 1,139.9 | 1,091.3 | 1,067.4 | 995.3 | 960.8 | 930.9 | 914.4 | 858.2 | 808.5 | 760.3 | 722.1 | 664 | 637.4 | 618.8 | 598.3 | 579.9 | 568.5 | 586.6 | 602.1 | 597.3 | 584.7 | 562.6 | 552.3 | 522.6 | 517.6 | 486.6 | 443.1 | 399.8 | 378.8 | 376.8 | 370.4 | 340.6 | 316.2 | 297.4 | 285.2 | 267.7 | 264.1 | 273 | 286.6 | 272 | 273.3 | 282.1 | 293.9 | 291.9 | 298.6 | 302.2 | 309.4 | 309.9 | 319.4 | 317.9 | 329.2 | 352 | 348.8 | 352.6 | 359.7 | 351.5 | 357.8 | 381.7 | 392.1 | 398.3 | 410.1 | 421.2 | 432.6 | 421.6 | 340.8 | 332.3 | 331.5 | 323.6 | 321.8 | 319.2 | 326.8 | 309.4 | 298.9 | 192.2 | 86 | 83.5 | 84.8 | 85.7 | 83.1 | 91.3 | 109.5 | 110.9 | 114.7 | 125.8 | 130.2 | 135.4 | 138.3 | 139.9 | 137.3 | 134.4 | 139 | 142.6 | 139.3 | 131.4 | 104 | 79.7 | 69.3 |
Goodwill
| 189.7 | 187.6 | 187.8 | 188.7 | 186.7 | 188.3 | 187.7 | 187 | 183.4 | 186.5 | 189.2 | 190.5 | 191.1 | 192.3 | 191.9 | 193.1 | 190.9 | 188.9 | 188.3 | 0 | 187.8 | 189.6 | 189.4 | 107.6 | 0 | 0 | 0 | 110.1 | 0 | 0 | 0 | 66.6 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 53.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56 | 55.9 | 57.1 | 57.1 | 56.8 | 59.3 | 58.9 | 76 | 75.9 | 75.7 | 75.3 | 74.8 | 74.7 | 75.5 | 75.7 | 76.6 | 78.3 | 76.7 | 76.3 | 76.4 | 76.9 | 75.5 | 75.4 | 75.1 | 74.4 | 0 | 0 | 72.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.5 | 0 | 49 | 0 | 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
| 58 | 59.2 | 60.9 | 251.3 | 63.9 | 65.9 | 67.5 | 256 | 69.7 | 72.3 | 74.8 | 77 | 78.8 | 80.9 | 274.4 | 84.7 | 85.7 | 86.7 | 88.3 | 280.4 | 91.6 | 94 | 96.8 | 34.7 | 144.6 | 145.3 | 150.2 | 38.6 | 74 | 73.5 | 72.6 | 5.6 | 73.9 | 74.8 | 76.5 | 5.9 | 59.2 | 59.5 | 59.1 | 6.2 | 60.4 | 61.1 | 61.1 | 61 | 60.9 | 57.4 | 57.2 | 3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.7 | 75.5 | 75.7 | 76.6 | 78.3 | 76.7 | 76.3 | 76.4 | 76.9 | 75.5 | 75.4 | 75.1 | 74.4 | 73.6 | 73.8 | 0 | 72.4 | 385 | 386.9 | 387.8 | 391.7 | 394.5 | 398.8 | 407.6 | 411.2 | 414.9 | 417.8 | 421.4 | 425.4 | 513.3 | 92.6 | 92.5 | 93.1 | 96.3 | 0 | 0 | 0 | 49 | 48.9 | 29.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 247.7 | 246.8 | 248.7 | 251.3 | 250.6 | 254.2 | 255.2 | 256 | 253.1 | 258.8 | 264 | 267.5 | 269.9 | 273.2 | 274.4 | 277.8 | 276.6 | 275.6 | 276.6 | 280.4 | 279.4 | 283.6 | 286.2 | 142.3 | 144.6 | 145.3 | 150.2 | 148.7 | 74 | 73.5 | 72.6 | 72.2 | 73.9 | 74.8 | 76.5 | 58.9 | 59.2 | 59.5 | 59.1 | 59.8 | 60.4 | 61.1 | 61.1 | 61 | 60.9 | 57.4 | 57.2 | 57.8 | 57.7 | 57.4 | 57.7 | 57.4 | 57.7 | 56.8 | 56.7 | 56.2 | 56.5 | 55.7 | 56.1 | 56.7 | 56.9 | 56.9 | 55.7 | 56 | 55.9 | 57.1 | 57.1 | 56.8 | 59.3 | 58.9 | 76 | 75.9 | 75.7 | 75.3 | 74.8 | 74.7 | 75.5 | 75.7 | 76.6 | 78.3 | 76.7 | 76.3 | 76.4 | 76.9 | 75.5 | 75.4 | 75.1 | 74.4 | 73.6 | 73.8 | 72.2 | 72.4 | 385 | 386.9 | 387.8 | 391.7 | 394.5 | 398.8 | 407.6 | 411.2 | 414.9 | 417.8 | 421.4 | 425.4 | 513.3 | 92.6 | 92.5 | 93.1 | 96.3 | 0 | 57.5 | 0 | 49 | 48.9 | 29.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 5 | 12.1 | 12.7 | 5 | 51.5 | 50.1 | 52.7 | 47.6 | 47 | 46.1 | 45.6 | 44.6 | 43 | 43.4 | 44.4 | 44.7 | 45.7 | 45 | 47.9 | 46.5 | 45.8 | 51.8 | 50.9 | 48.7 | 45.9 | 44.6 | 51 | 47.7 | 67.1 | 63.9 | 62.8 | 53.1 | 48.3 | 48.4 | 20.9 | 30.4 | 33.1 | 33.9 | 32 | 34.2 | 24.3 | 23.2 | 22.1 | 23.3 | 22.3 | 23.3 | 22.6 | 22.6 | 21.9 | 22.8 | 22.4 | 21.7 | 21.9 | 21.6 | 20.7 | 19.9 | 19.3 | 19.1 | 17.8 | 17.7 | 17.2 | 10.8 | 10.6 | 11 | 10 | 20 | 19 | 18 | 17 | 16 | 14 | 11 | 17 | 16 | 15 | 14 | 14 | 14 | 14 | 5.5 | 6.7 | 6.7 | 7.7 | 7.4 | 8.7 | 32 | 33.6 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.8 | 0 | 0 | 0 | 15.5 | 14.1 | 13.8 | 0 | 20.7 | 21.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 106.4 | 106.5 | 108.4 | 51.3 | 111.8 | 117.5 | 123.9 | 126.4 | 121.2 | 128.6 | 135.5 | 140 | 149.7 | 143.1 | 141.5 | 153 | 0 | 0 | 0 | 155.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10.3 | 14 | 13.9 | 14.4 | 15.4 | 28 | 22.1 | 26.1 | 33 | 29.9 | 62.9 | 55.1 | 63.6 | 73.1 | 78.6 | 86.1 | 85.6 | 80.3 | 80 | 81.5 | 88.3 | 75.5 | 83 | 87.9 | 88.7 | 94.1 | 96.4 | 103.1 | 101.5 | 110.2 | 111.2 | 111.6 | 107.8 | -14 | -14 | -14 | -5.5 | -6.7 | -6.7 | -7.7 | -7.4 | -8.7 | -32 | -33.6 | -34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.8 | 0 | 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
| 17.6 | 5.9 | 3.5 | 68 | 14 | 9.8 | 16.9 | 15.1 | 39.9 | 23.7 | 12.2 | 4.9 | 29.3 | 37.4 | 35.4 | 32.2 | 196.7 | 150.5 | 153 | -1.7 | 134.7 | 139.7 | 143.9 | 80.8 | 62.8 | 58.8 | 65.5 | 61.5 | 63.1 | 56 | 52.6 | 42.7 | 37.6 | 38.9 | 40.6 | 38.7 | 27.7 | 27 | 23.7 | 22.5 | 28.8 | 29.4 | 18.5 | 17.7 | 15.8 | 13.3 | 13.8 | 17.2 | 16.9 | 14.9 | 15.6 | 17.6 | 17.6 | 18.3 | 22.1 | 22.4 | 22.4 | 23.6 | 22.2 | 23.4 | 24 | 26.5 | 20 | 22 | 25.5 | 20 | 19.4 | 18.9 | 15.6 | 56.8 | 21 | 28.3 | 30.1 | 32.2 | 30.7 | 27 | 49.2 | 50.3 | 47.8 | 38.6 | 41.4 | 42.5 | 46.9 | 47.3 | 52 | 77.1 | 78.5 | 76 | 76.7 | 88.1 | 94.2 | 99.6 | 133 | 134.8 | 136.8 | 134 | 128.3 | 124.9 | 141 | 130.8 | 105 | 115.9 | 118.6 | 107.2 | -0.1 | 0 | 0 | -0.1 | -0.1 | 58.1 | 0.1 | 58 | 9.8 | 11.7 | 14.8 | 16.5 | 0 | 0 | 0 | 13.6 | 0.1 | -0.1 | 21.3 | 21.4 | 31.3 | 34.1 | 29.5 | 20.6 | 16.5 | 16.6 | 16.1 | 15.7 | 8.3 | 6.6 | 5.7 | 5.6 | 4 | 2.6 |
Totaal niet-vlottende activa
| 2,034.3 | 2,020 | 2,031.5 | 2,054.3 | 2,080.9 | 2,111.8 | 2,099.4 | 2,102.9 | 2,090.5 | 2,127.5 | 2,169.1 | 2,203.1 | 2,252.7 | 2,298.1 | 2,324.1 | 2,381.9 | 2,396.3 | 2,372.9 | 2,393 | 2,423.7 | 2,383.6 | 2,397 | 2,383.7 | 2,148.3 | 2,147.5 | 2,128.3 | 2,168.8 | 2,124.2 | 2,029.7 | 1,978.9 | 1,888.7 | 1,793.6 | 1,749.5 | 1,685 | 1,629.7 | 1,553.6 | 1,513.2 | 1,448.1 | 1,376 | 1,354.7 | 1,291.3 | 1,253.6 | 1,203 | 1,179.7 | 1,108.3 | 1,068.7 | 1,038.9 | 1,027.4 | 982.7 | 925.7 | 882.1 | 851.8 | 791.1 | 797 | 773.4 | 760.4 | 751.2 | 745.5 | 768.8 | 785.5 | 775.7 | 758.9 | 730.4 | 729.6 | 689.5 | 697.7 | 670 | 625.5 | 585.8 | 606.9 | 590.9 | 587.1 | 573.6 | 550.9 | 529.5 | 508.7 | 392.4 | 390.1 | 397.4 | 403.5 | 390.1 | 392.1 | 405.4 | 418.1 | 419.4 | 451.1 | 455.8 | 459.8 | 460.2 | 481.3 | 484.3 | 501.2 | 870 | 870.5 | 877.2 | 885.4 | 874.3 | 881.5 | 930.3 | 934.1 | 918.2 | 943.8 | 961.2 | 965.2 | 934.8 | 433.4 | 424.8 | 424.5 | 419.8 | 379.9 | 376.8 | 384.8 | 368.2 | 359.5 | 236.2 | 102.5 | 99 | 98.9 | 99.5 | 96.7 | 112.1 | 130.9 | 132.2 | 136.1 | 157.1 | 164.3 | 164.9 | 158.9 | 156.4 | 153.9 | 150.5 | 154.7 | 150.9 | 145.9 | 137.1 | 109.6 | 83.7 | 71.9 |
Totaal activa
| 2,862.3 | 2,827.6 | 2,821.2 | 2,918.5 | 2,846.3 | 2,921.9 | 2,907.3 | 2,837.3 | 2,775.7 | 2,819.4 | 2,853.5 | 2,819.4 | 2,872.6 | 2,917.4 | 2,893.5 | 2,917.8 | 2,972.1 | 3,222.5 | 3,433.3 | 3,128.6 | 3,155.2 | 3,195.1 | 3,166 | 2,824.1 | 2,846.5 | 2,836.1 | 2,884.7 | 2,780.9 | 2,737.2 | 2,627.3 | 2,575.5 | 2,400.6 | 2,390.6 | 2,369.6 | 2,321.6 | 2,187.4 | 2,240.7 | 2,200.1 | 2,087.2 | 2,036.4 | 1,959.8 | 1,947.4 | 1,904.7 | 1,836.1 | 1,761.4 | 1,695 | 1,638 | 1,603.1 | 1,566.9 | 1,517.3 | 1,466.9 | 1,376.1 | 1,321.1 | 1,319.4 | 1,276.9 | 1,258.1 | 1,251 | 1,234.2 | 1,206.1 | 1,246.6 | 1,224.9 | 1,214.8 | 1,199.8 | 1,210.3 | 1,188.7 | 1,217.8 | 1,163.7 | 1,060.5 | 1,020.3 | 1,073.4 | 1,045.7 | 1,012.9 | 975.7 | 951.5 | 939.2 | 879 | 742.7 | 753.3 | 766.3 | 776.8 | 750.6 | 744 | 723.1 | 722.7 | 715.8 | 767.7 | 746.1 | 708.1 | 736.7 | 766.7 | 762.5 | 789.4 | 1,219 | 1,223.2 | 1,225.5 | 1,211.4 | 1,216.4 | 1,230.3 | 1,290 | 1,261.9 | 1,311.8 | 1,369.8 | 1,397 | 1,404.2 | 1,394.5 | 844.6 | 821.9 | 811.6 | 807.5 | 743.4 | 704.9 | 701.7 | 683.2 | 674.8 | 485.7 | 230.6 | 225.1 | 233.2 | 231.6 | 218.9 | 242.8 | 277.6 | 268.7 | 268.4 | 296.7 | 324.2 | 327.6 | 309.5 | 332.6 | 343 | 346.6 | 362.1 | 352.9 | 342.2 | 312.3 | 263.2 | 224.9 | 172.4 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 124.2 | 124.8 | 128.1 | 159.1 | 97.8 | 117.5 | 122 | 155.5 | 113.2 | 103.4 | 112.5 | 113.2 | 90.1 | 86.8 | 88.5 | 70 | 61.1 | 73.2 | 151.9 | 157.6 | 164.5 | 177.8 | 165.2 | 161.9 | 143.1 | 147.1 | 154.8 | 144.1 | 128.6 | 139.5 | 141.7 | 137.3 | 149.3 | 140.4 | 142.6 | 148.9 | 134.2 | 146 | 140.1 | 175 | 131.2 | 128 | 131.8 | 135.9 | 108.3 | 114.2 | 125.2 | 115.7 | 104.3 | 121.3 | 119.2 | 141.7 | 113.9 | 108.7 | 107.8 | 83 | 82.6 | 87.7 | 78.6 | 74.3 | 70.8 | 74.7 | 103 | 120.5 | 121.5 | 143.8 | 162.8 | 144.2 | 103.4 | 100.6 | 98.1 | 96 | 92.2 | 95.6 | 102.6 | 92.2 | 86 | 90.8 | 97.7 | 94.8 | 81.2 | 81.4 | 81.5 | 64.1 | 65.7 | 72.6 | 73.9 | 54.9 | 56 | 60.2 | 63.4 | 58.6 | 89 | 75.5 | 88 | 69.4 | 77 | 82.8 | 88.7 | 80.3 | 76.5 | 85.8 | 82.7 | 81.9 | 83 | 70.2 | 67.2 | 70 | 62.8 | 67.8 | 74.1 | 73.1 | 64.6 | 60.3 | 50.4 | 22.9 | 22.3 | 24.4 | 22.8 | 18.2 | 14.9 | 22.9 | 18 | 12.8 | 32.1 | 31.3 | 28.8 | 20.6 | 23.9 | 25.8 | 36.5 | 28.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 0.2 | 0.2 | 0.1 | 7.4 | 0.2 | 0.2 | 0.2 | 10.4 | 0.6 | 1 | 1.4 | 11.3 | 1.8 | 1.8 | 0.6 | 12.9 | 1 | 1 | 1.2 | 22.4 | 21.8 | 9.7 | 9.7 | 9.4 | 9.3 | 9.3 | 4.4 | 4.3 | 4.2 | 4.5 | 4.6 | 4.8 | 5.5 | 0.8 | 0.9 | 0 | 0 | 0 | 0.2 | 1.3 | 2.8 | 2.8 | 2.8 | 3 | 4.8 | 5 | 15.4 | 16.6 | 17.1 | 19.2 | 14.5 | 12.9 | 11.9 | 9.3 | 11.4 | 27.6 | 10.5 | 7 | 4.4 | 33.5 | 3.5 | 13.2 | 6.6 | 2.1 | 1.9 | 1.7 | 0.6 | 0.4 | 1.8 | 2 | 2.2 | 2.5 | 5 | 5.1 | 6.5 | 3 | 3.9 | 5.4 | 4.6 | 1 | 3.8 | 1 | 0.5 | 2.1 | 2.7 | 9 | 9 | 621.7 | 63.3 | 16.5 | 17.3 | 17.4 | 19 | 18.9 | 16.7 | 22.1 | 26.6 | 29.7 | 26.4 | 34.3 | 35.7 | 29.5 | 22.4 | 26.9 | 18.2 | 16.1 | 13.2 | 13.9 | 16.3 | 25.6 | 18.7 | 23.8 | 17.8 | 19.6 | 6.8 | 1.8 | 45.5 | 45 | 33.6 | 24.7 | 20.4 | 14.9 | 22 | 24.6 | 0 | 42.2 | 41.2 | 21.9 | 32.3 | 34.7 | 28.8 | 25.1 | 27.2 | 27 | 13.6 | 4.1 | 10.9 | 10.4 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.8 | 0 | 0 | 150.7 | 0 | 144.8 | 0 | 0 | 121.2 | 146.6 | 0 | 127.8 | 131.5 | 146.8 | 128.3 | 108.6 | 0 | 0 | 0 | 137.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98.7 | 0 | 0 | 0 | 96.3 | 0 | 131.1 | 0 | 95.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115.9 | 0 | 0 | 0 | 91.8 | 0 | 0 | 0 | 92 | 0 | 0 | 0 | 98.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 175.6 | 168.7 | 160.4 | 149.4 | 154.9 | 158.4 | 167.9 | 163.9 | 169.9 | 166.8 | 133.2 | 123.1 | 133 | 147 | 130.8 | 100.2 | 113.4 | 145.7 | 156.8 | 142.6 | 160.7 | 172.2 | 175 | 155.4 | 118.5 | 137.4 | 111.6 | 113.7 | 125 | 126.8 | 128.5 | 129.8 | 121.8 | 130.4 | 120.7 | 143.7 | 143.3 | 134.9 | 139.2 | 134.3 | 125.7 | 136.8 | 129.3 | 129.8 | 130.2 | 94.5 | 106.7 | 103 | 108.1 | 100.9 | 87.1 | 92.9 | 94.9 | 109.1 | 89.3 | 95.3 | 103.8 | 99.4 | 81.6 | 93.9 | 85.3 | 85.1 | 91.9 | 101.6 | 80.5 | 87.1 | 77.2 | 99.7 | 126.1 | 143.5 | 111 | 120.8 | 93.8 | 94 | 88.6 | 100.6 | 108.9 | 92.6 | 91.1 | 120.2 | 115.1 | 108.1 | 92.7 | 97.7 | 96 | 100 | 87.4 | 102.5 | 103.9 | 117.5 | 104.2 | 131.7 | 102 | 104 | 101.6 | 106.4 | 97.5 | 103 | 94.8 | 95.9 | 105.3 | 102.9 | 111.1 | 110.6 | 108.8 | 95.3 | 89.1 | 102.5 | 94.3 | 97 | 80.1 | 91.9 | 90.4 | 96 | 54.7 | 41.8 | 42.4 | 46.8 | 53.1 | 56.1 | 28.4 | 38.5 | 39.8 | 40.3 | 165.7 | 34.7 | 38.3 | 40.1 | 25.6 | 25 | 24.5 | 29.4 | 56.3 | 65.6 | 57.8 | 63.5 | 40.6 | 32.2 |
Totaal kortlopende verplichtingen
| 300 | 293.7 | 288.6 | 315.9 | 252.9 | 276.1 | 290.1 | 329.8 | 283.7 | 271.2 | 247.1 | 247.6 | 224.9 | 235.6 | 219.9 | 183.1 | 175.5 | 219.9 | 309.9 | 322.6 | 347 | 359.7 | 349.9 | 326.7 | 270.9 | 293.8 | 270.8 | 262.1 | 257.8 | 270.8 | 274.8 | 271.9 | 276.6 | 271.6 | 264.2 | 292.6 | 277.5 | 280.9 | 279.5 | 310.6 | 259.7 | 267.6 | 263.9 | 268.7 | 243.3 | 213.7 | 247.3 | 235.3 | 229.5 | 241.4 | 220.8 | 247.5 | 220.7 | 227.1 | 208.5 | 205.9 | 196.9 | 194.1 | 164.6 | 201.7 | 159.6 | 173 | 201.5 | 224.2 | 203.9 | 232.6 | 240.6 | 244.3 | 231.3 | 246.1 | 211.3 | 219.3 | 191 | 194.7 | 197.7 | 195.8 | 198.8 | 188.8 | 193.4 | 216 | 200.1 | 190.5 | 174.7 | 163.9 | 164.4 | 181.6 | 170.3 | 779.1 | 223.2 | 194.2 | 184.9 | 207.7 | 210 | 198.4 | 206.3 | 197.9 | 201.1 | 215.5 | 209.9 | 210.5 | 217.5 | 218.2 | 216.2 | 219.4 | 210 | 181.6 | 169.5 | 186.4 | 173.4 | 190.4 | 172.9 | 188.8 | 172.8 | 175.9 | 111.9 | 66.5 | 110.2 | 116.2 | 109.5 | 99 | 63.7 | 76.3 | 79.8 | 77.7 | 197.8 | 108.2 | 108.3 | 82.6 | 81.8 | 85.5 | 89.8 | 83 | 83.5 | 92.6 | 71.4 | 67.6 | 51.5 | 42.6 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 805.1 | 794.9 | 714.6 | 721.4 | 754.1 | 779 | 768.5 | 762.7 | 797 | 812 | 857.5 | 862.7 | 876.4 | 904.5 | 912 | 972 | 998.7 | 1,264.7 | 1,389.5 | 1,104.2 | 1,115.2 | 1,118 | 1,162.1 | 948.2 | 980.7 | 930.1 | 835.6 | 805.7 | 829.6 | 817.3 | 837 | 684.4 | 670.2 | 706.8 | 688 | 576.5 | 596.4 | 508 | 480 | 415 | 430 | 395 | 352 | 292 | 262 | 309 | 258.5 | 240 | 279.3 | 280.7 | 294.8 | 306.8 | 236.9 | 242.1 | 268.4 | 366.5 | 321.1 | 356.8 | 358.6 | 431.9 | 388.8 | 390.8 | 392 | 440.4 | 393.1 | 393.8 | 371.1 | 315.5 | 322.8 | 401.9 | 419.4 | 481 | 426.8 | 422.5 | 446.3 | 459.3 | 422.4 | 447.9 | 478.4 | 430.4 | 453.6 | 465.1 | 469.8 | 481.3 | 484.6 | 517.8 | 522.9 | 48.1 | 588.9 | 641.6 | 674.1 | 668.5 | 675 | 691.6 | 663.2 | 627.1 | 628.9 | 622.8 | 738.3 | 712.5 | 776.5 | 808.7 | 812.9 | 838.1 | 838.8 | 337.3 | 350.2 | 339.5 | 360 | 281.5 | 306.7 | 254.9 | 290.1 | 278.1 | 112.1 | 88.3 | 68.2 | 71.1 | 0 | 50.3 | 49.2 | 65 | 49.2 | 5.2 | 8.4 | 112.4 | 111.5 | 95.6 | 104.3 | 115.1 | 0 | 121.1 | 129.7 | 117.4 | 100.5 | 81 | 80.4 | 53.3 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 1.6 | 1.6 | 42.6 | -111.8 | -72.7 | 0 | 0 | 0 | 48.7 | 0 | 140 | 53.2 | 52.4 | -89.3 | -99.1 | 0 | 0 | 0 | -102.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39,878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 106.4 | 106.5 | 108.4 | 110.6 | 111.8 | 117.5 | 123.9 | 126.4 | 121.2 | 128.6 | 135.5 | 140 | 149.7 | 143.1 | 141.5 | 153 | 0 | 0 | 0 | 155.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.1 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 61.3 | 61.3 | 77.5 | 54.1 | 81.2 | 83.2 | 102.6 | 64.2 | 128.8 | 127.3 | 126.3 | 83.6 | 127.3 | 131.4 | 133.2 | 99.5 | 298.5 | 301 | 312.8 | 100 | 275.2 | 275 | 281.6 | 227.2 | 227.6 | 212.4 | 215.8 | 218 | 223.1 | 208.9 | 201 | 199.4 | 184.4 | 166.1 | 151.9 | 138.7 | 171.5 | 164.2 | 162.2 | 160.9 | 142.9 | 128.6 | 123.8 | 115 | 136.3 | 131.1 | 121.8 | 133.7 | 109.2 | 100.7 | 87 | 19.6 | 74.2 | 73.7 | 81 | 26.3 | 97.8 | 100.7 | 106 | 37.4 | 89 | 83.9 | 80.9 | 36.5 | 81.6 | 89.3 | 83.5 | 73.1 | 81.9 | 74.9 | 82 | 11 | 61.2 | 59.2 | 57.6 | 14.8 | 129.5 | 160.8 | 154.8 | 154.8 | 180 | 177.6 | 172.7 | 170.9 | 162.2 | 159.7 | 155.4 | 8.3 | 47.2 | 49.1 | 50.3 | 45.8 | 46 | 47.1 | 48.8 | 70.7 | 70.7 | 71.1 | 71.5 | 68.8 | 43.5 | 42.7 | 66.8 | 44.3 | 45.4 | 36.7 | 35.4 | 35.8 | 39.5 | 74.1 | 41.4 | 78.7 | 49.6 | 49.9 | 66.3 | 27.4 | 0 | 0.1 | 85.2 | 0 | 132.1 | 122.9 | 122.4 | 164.7 | 41.9 | 0 | 0.1 | 28.4 | 0 | 0 | 120.7 | 17.3 | 0 | 0 | 1.8 | 0.1 | 0.8 | 4.8 |
Totaal niet-vlottende verplichtingen
| 972.8 | 962.7 | 900.5 | 886.1 | 947.1 | 979.7 | 995 | 953.3 | 1,047 | 1,067.9 | 1,119.3 | 1,086.3 | 1,153.4 | 1,179 | 1,186.7 | 1,224.5 | 1,297.2 | 1,565.7 | 1,702.3 | 1,359.9 | 1,390.4 | 1,393 | 1,443.7 | 1,175.4 | 1,208.3 | 1,142.5 | 1,051.4 | 1,023.7 | 1,052.7 | 1,026.2 | 1,038 | 883.8 | 854.6 | 872.9 | 839.9 | 715.2 | 767.9 | 672.2 | 642.2 | 575.9 | 572.9 | 523.6 | 475.8 | 407 | 398.3 | 440.1 | 380.3 | 373.7 | 388.5 | 381.4 | 381.8 | 326.4 | 311.1 | 315.8 | 349.4 | 392.8 | 418.9 | 457.5 | 464.6 | 469.3 | 477.8 | 474.7 | 472.9 | 476.9 | 474.7 | 483.1 | 454.6 | 388.6 | 404.7 | 476.8 | 501.4 | 492 | 488 | 481.7 | 503.9 | 474.1 | 551.9 | 608.7 | 633.2 | 585.2 | 633.6 | 642.7 | 642.5 | 652.2 | 646.8 | 677.5 | 678.3 | 56.4 | 636.1 | 690.7 | 724.4 | 714.3 | 721 | 738.7 | 712 | 697.8 | 699.6 | 693.9 | 809.8 | 781.3 | 820 | 851.4 | 879.7 | 882.4 | 884.2 | 374 | 385.6 | 375.3 | 399.5 | 355.6 | 348.1 | 333.6 | 339.7 | 328 | 178.4 | 115.7 | 68.2 | 71.2 | 85.2 | 78 | 181.3 | 187.9 | 171.6 | 169.9 | 50.3 | 112.4 | 111.6 | 124 | 104.3 | 115.1 | 120.7 | 138.4 | 129.7 | 117.4 | 114.4 | 81.1 | 81.2 | 58.1 |
Totaal passiva
| 1,272.8 | 1,256.4 | 1,189.1 | 1,202 | 1,200 | 1,255.8 | 1,285.1 | 1,283.1 | 1,330.7 | 1,339.1 | 1,366.4 | 1,333.9 | 1,378.3 | 1,414.6 | 1,406.6 | 1,407.6 | 1,472.7 | 1,785.6 | 2,012.2 | 1,682.5 | 1,737.4 | 1,752.7 | 1,793.6 | 1,502.1 | 1,479.2 | 1,436.3 | 1,322.2 | 1,285.8 | 1,310.5 | 1,297 | 1,312.8 | 1,155.7 | 1,131.2 | 1,144.5 | 1,104.1 | 1,007.8 | 1,045.4 | 953.1 | 921.7 | 886.5 | 832.6 | 791.2 | 739.7 | 675.7 | 641.6 | 653.8 | 627.6 | 609 | 618 | 622.8 | 602.6 | 573.9 | 531.8 | 542.9 | 557.9 | 598.7 | 615.8 | 651.6 | 629.2 | 671 | 637.4 | 647.7 | 674.4 | 701.1 | 678.6 | 715.7 | 695.2 | 632.9 | 636 | 722.9 | 712.7 | 711.3 | 679 | 676.4 | 701.6 | 669.9 | 750.7 | 797.5 | 826.6 | 801.2 | 833.7 | 833.2 | 817.2 | 816.1 | 811.2 | 859.1 | 848.6 | 835.5 | 859.3 | 884.9 | 909.3 | 922 | 931 | 937.1 | 918.3 | 895.7 | 900.7 | 909.4 | 1,019.7 | 991.8 | 1,037.5 | 1,069.6 | 1,095.9 | 1,101.8 | 1,094.2 | 555.6 | 555.1 | 561.7 | 572.9 | 546 | 521 | 522.4 | 512.5 | 503.9 | 290.3 | 182.2 | 178.4 | 187.4 | 194.7 | 177 | 245 | 264.2 | 251.4 | 247.6 | 248.1 | 220.6 | 219.9 | 206.6 | 186.1 | 200.6 | 210.5 | 221.4 | 213.2 | 210 | 185.8 | 148.7 | 132.7 | 100.7 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.3 | 95 | 92.8 | 90.5 | 115.4 | 112.2 | 109.1 | 106 | 103 | 99.9 | 96.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.9 | 0.9 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0.4 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 2,257.8 | 2,230.2 | 2,192.6 | 2,168.7 | 2,197.3 | 2,169.2 | 2,137.2 | 2,104.9 | 2,076.4 | 2,058 | 2,021.8 | 2,012.5 | 1,993.6 | 1,984.6 | 1,982.4 | 1,996.4 | 2,015.8 | 2,006.1 | 2,007.1 | 1,978.9 | 1,920 | 1,854.1 | 1,786 | 1,726.5 | 1,673.3 | 1,606.2 | 1,548.7 | 1,496.1 | 1,419.1 | 1,360.6 | 1,309.1 | 1,254.7 | 1,205.2 | 1,147.3 | 1,091.4 | 1,044.4 | 999.9 | 956.1 | 904 | 845.5 | 792.6 | 736.8 | 686.2 | 636.1 | 589 | 540.3 | 491.8 | 448.2 | 411.3 | 371.5 | 323.5 | 283.9 | 244.4 | 212.2 | 174.8 | 148.4 | 125.5 | 109.9 | 86.8 | 71 | 65.3 | 54.8 | 38.1 | 14.6 | -14.5 | -47.6 | -74.2 | -97.4 | -109.2 | -126.5 | -135.2 | -157.1 | -174.7 | -190.4 | -208 | -224.1 | -358.9 | -360 | -386.2 | -363.8 | -371.4 | -375.7 | -384.5 | -392.6 | -382.9 | -379.9 | -384.7 | -381.5 | -375.4 | -371.8 | -377.1 | -367.9 | 46 | 58.7 | 71.3 | 65.8 | 64.8 | 64.7 | 14.2 | 11.6 | 14.3 | 44.4 | 40.1 | 34.9 | 33 | 21.5 | 1.5 | -15.5 | -27.9 | -65.8 | -80.9 | -89.2 | -91.5 | -91.8 | -68.1 | -70 | -72 | -73.4 | -75.2 | -73.9 | -70.1 | -52.2 | -47.8 | -42.7 | -16.3 | 39 | 41.2 | 40 | 73.5 | 72.3 | 71.2 | 72 | 71 | 70.4 | 69.8 | 56.6 | 46.4 | 39.4 |
Overige gereserveerde algehele resultaten
| -53.9 | -91.3 | -89 | -74.1 | -167.7 | -145.2 | -152.1 | -174.4 | -249.1 | -191.3 | -144.1 | -126.5 | -93.8 | -73.2 | -78.7 | -59.6 | -85.2 | -138 | -155.3 | -118.7 | -161.1 | -118.1 | -113.9 | -108 | -81.6 | -80.8 | -7.8 | -45 | -57.2 | -93 | -158.1 | -174.4 | -132.8 | -134.5 | -103.5 | -123.9 | -107 | -108.5 | -135 | -69.7 | -35.2 | 9.2 | 9.8 | 10.7 | -17.5 | -42.7 | -52.5 | -31.9 | -36.4 | -48.1 | -25.4 | -39.8 | -9.2 | 14.4 | 8.7 | -15.1 | -12.6 | -47.2 | -25.8 | -7 | 12.8 | 3.9 | -19.9 | -8.7 | 21.8 | 48.3 | 45.1 | 32.6 | 7.5 | 1.8 | -0.6 | -1.8 | 12.4 | 8.4 | -2.3 | -7.3 | -8.8 | -7.7 | 4.4 | 18.4 | 2 | -0.9 | 2.5 | 8.8 | -5.7 | -7.4 | -16.4 | -21.2 | -22.4 | -21.4 | -45 | -39.7 | -32 | -48 | -35.2 | -20 | -18.2 | -9.6 | -7.8 | -4.8 | -3 | -6.5 | -202.1 | -196 | -186 | -173.9 | -164.5 | -157.4 | -159.2 | -152.8 | 6.4 | -141.4 | 6.6 | -129.7 | -119.7 | -117.6 | 14.6 | 15.6 | 16.4 | -103.2 | 10.6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -615.5 | -568.8 | -472.6 | -379.2 | -384.4 | -359 | -364 | -377.4 | -383.4 | -387.5 | -391.7 | -401.6 | -406.6 | -409.7 | -417.9 | -427.7 | -432.3 | -432.3 | -431.8 | -415.2 | -342.2 | -294.7 | -300.8 | -297.6 | -225.5 | -126.7 | 20.5 | 42.9 | 63.7 | 61.6 | 110.6 | 163.5 | 185.9 | 211.2 | 228.5 | 258 | 301.3 | 398.3 | 395.4 | 373.1 | 368.8 | 409.2 | 468 | 512.6 | 547.3 | 542.6 | 570.1 | 576.8 | 573 | 570.1 | 565.2 | 557.1 | 553.1 | 548.9 | 534.5 | 525.1 | 521.3 | 518.9 | 514.9 | 510.6 | 508.4 | 507.4 | 506.2 | 502.3 | 501.8 | 500.4 | 496.6 | 491.4 | 485 | 474.2 | 467.8 | 459.5 | 458 | 456.1 | 447 | 441.2 | 359 | 322.9 | 320.9 | 339.4 | 285.9 | 287 | 287.5 | 290 | 292.8 | 295.5 | 298.2 | 274.9 | 274.8 | 274.6 | 274.9 | 274.6 | 274 | 275 | 270.7 | 269.5 | 268.7 | 265.4 | 263.5 | 262.9 | 262.6 | 261.9 | 463.1 | 463.5 | 453.3 | 441.4 | 429.8 | 422.8 | 421.7 | 416 | 258 | 409.9 | 255.2 | 392.4 | 383.2 | 236 | 103.9 | 103.4 | 95.5 | 219 | 57.2 | 59.5 | 65.1 | 63.5 | 64.9 | 64.6 | 66.5 | 62.9 | 73 | 70.1 | 64.9 | 68.7 | 68.7 | 61.8 | 56.7 | 57.9 | 45.8 | 32.3 |
Totaal eigen vermogen van aandeelhouders
| 1,589.5 | 1,571.2 | 1,632.1 | 1,716.5 | 1,646.3 | 1,666.1 | 1,622.2 | 1,554.2 | 1,445 | 1,480.3 | 1,487.1 | 1,485.5 | 1,494.3 | 1,502.8 | 1,486.9 | 1,510.2 | 1,499.4 | 1,436.9 | 1,421.1 | 1,446.1 | 1,417.8 | 1,442.4 | 1,372.4 | 1,322 | 1,367.3 | 1,399.8 | 1,562.5 | 1,495.1 | 1,426.7 | 1,330.3 | 1,262.7 | 1,244.9 | 1,259.4 | 1,225.1 | 1,217.5 | 1,179.6 | 1,195.3 | 1,247 | 1,165.5 | 1,149.9 | 1,127.2 | 1,156.2 | 1,165 | 1,160.4 | 1,119.8 | 1,041.2 | 1,009.4 | 994.1 | 948.9 | 894.5 | 864.3 | 802.2 | 789.3 | 776.5 | 719 | 659.4 | 635.2 | 582.6 | 576.9 | 575.6 | 587.5 | 567.1 | 525.4 | 509.2 | 510.1 | 502.1 | 468.5 | 427.6 | 384.3 | 350.5 | 333 | 301.6 | 296.7 | 275.1 | 237.6 | 209.1 | -8 | -44.2 | -60.3 | -24.4 | -83.1 | -89.2 | -94.1 | -93.4 | -95.4 | -91.4 | -102.5 | -127.4 | -122.6 | -118.2 | -146.8 | -132.6 | 288 | 286.1 | 307.2 | 315.7 | 315.7 | 320.9 | 270.3 | 270.1 | 274.3 | 300.2 | 301.1 | 302.4 | 300.3 | 289 | 266.8 | 249.9 | 234.6 | 197.4 | 183.9 | 179.3 | 170.7 | 170.9 | 195.4 | 48.4 | 46.7 | 45.8 | 36.9 | 41.9 | -2.2 | 13.4 | 17.3 | 20.8 | 48.6 | 103.6 | 107.7 | 102.9 | 146.5 | 142.4 | 136.1 | 140.7 | 139.7 | 132.2 | 126.5 | 114.5 | 92.2 | 71.7 |
Totaal eigen vermogen
| 1,589.5 | 1,571.2 | 1,632.1 | 1,716.5 | 1,646.3 | 1,666.1 | 1,622.2 | 1,554.2 | 1,445 | 1,480.3 | 1,487.1 | 1,485.5 | 1,494.3 | 1,502.8 | 1,486.9 | 1,510.2 | 1,499.4 | 1,436.9 | 1,421.1 | 1,446.1 | 1,417.8 | 1,442.4 | 1,372.4 | 1,322 | 1,367.3 | 1,399.8 | 1,562.5 | 1,495.1 | 1,426.7 | 1,330.3 | 1,262.7 | 1,244.9 | 1,259.4 | 1,225.1 | 1,217.5 | 1,179.6 | 1,195.3 | 1,247 | 1,165.5 | 1,149.9 | 1,127.2 | 1,156.2 | 1,165 | 1,160.4 | 1,119.8 | 1,041.2 | 1,009.4 | 994.1 | 948.9 | 894.5 | 864.3 | 802.2 | 789.3 | 776.5 | 719 | 659.4 | 635.2 | 582.6 | 576.9 | 575.6 | 587.5 | 567.1 | 525.4 | 509.2 | 510.1 | 502.1 | 468.5 | 427.6 | 384.3 | 350.5 | 333 | 301.6 | 296.7 | 275.1 | 237.6 | 209.1 | -8 | -44.2 | -60.3 | -24.4 | -83.1 | -89.2 | -94.1 | -93.4 | -95.4 | -91.4 | -102.5 | -127.4 | -122.6 | -118.2 | -146.8 | -132.6 | 288 | 286.1 | 307.2 | 315.7 | 315.7 | 320.9 | 270.3 | 270.1 | 274.3 | 300.2 | 301.1 | 302.4 | 300.3 | 289 | 266.8 | 249.9 | 234.6 | 197.4 | 183.9 | 179.3 | 170.7 | 170.9 | 195.4 | 48.4 | 46.7 | 45.8 | 36.9 | 41.9 | -2.2 | 13.4 | 17.3 | 20.8 | 48.6 | 103.6 | 107.7 | 102.9 | 146.5 | 142.4 | 136.1 | 140.7 | 139.7 | 132.2 | 126.5 | 114.5 | 92.2 | 71.7 |
Totaal passiva en aandeelhoudersvermogen
| 2,862.3 | 2,827.6 | 2,821.2 | 2,918.5 | 2,846.3 | 2,921.9 | 2,907.3 | 2,837.3 | 2,775.7 | 2,819.4 | 2,853.5 | 2,819.4 | 2,872.6 | 2,917.4 | 2,893.5 | 2,917.8 | 2,972.1 | 3,222.5 | 3,433.3 | 3,128.6 | 3,155.2 | 3,195.1 | 3,166 | 2,824.1 | 2,846.5 | 2,836.1 | 2,884.7 | 2,780.9 | 2,737.2 | 2,627.3 | 2,575.5 | 2,400.6 | 2,390.6 | 2,369.6 | 2,321.6 | 2,187.4 | 2,240.7 | 2,200.1 | 2,087.2 | 2,036.4 | 1,959.8 | 1,947.4 | 1,904.7 | 1,836.1 | 1,761.4 | 1,695 | 1,637 | 1,603.1 | 1,566.9 | 1,517.3 | 1,466.9 | 1,376.1 | 1,321.1 | 1,319.4 | 1,276.9 | 1,258.1 | 1,251 | 1,234.2 | 1,206.1 | 1,246.6 | 1,224.9 | 1,214.8 | 1,199.8 | 1,210.3 | 1,188.7 | 1,217.8 | 1,163.7 | 1,060.5 | 1,020.3 | 1,073.4 | 1,045.7 | 1,012.9 | 975.7 | 951.5 | 939.2 | 879 | 742.7 | 753.3 | 766.3 | 776.8 | 750.6 | 744 | 723.1 | 722.7 | 715.8 | 767.7 | 746.1 | 708.1 | 736.7 | 766.7 | 762.5 | 789.4 | 1,219 | 1,223.2 | 1,225.5 | 1,211.4 | 1,216.4 | 1,230.3 | 1,290 | 1,261.9 | 1,311.8 | 1,369.8 | 1,397 | 1,404.2 | 1,394.5 | 844.6 | 821.9 | 811.6 | 807.5 | 743.4 | 704.9 | 701.7 | 683.2 | 674.8 | 485.7 | 230.6 | 225.1 | 233.2 | 231.6 | 218.9 | 242.8 | 277.6 | 268.7 | 268.4 | 296.7 | 324.2 | 327.6 | 309.5 | 332.6 | 343 | 346.6 | 362.1 | 352.9 | 342.2 | 312.3 | 263.2 | 224.9 | 172.4 |