Iberpapel Gestión, S.A.
MSE:IBG.MC
17.85 (EUR) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 128.526 | 127.393 | 118.754 | 128.098 | 76.004 | 69.238 | 77.014 | 77.23 | 92.044 | 98.85 | 105.236 | 105.972 | 136.485 | 123.157 | 126.322 | 144.012 | 165.043 | 156.543 | 147.006 | 169.767 | 170.648 | 171.828 | 165.114 | 154.402 | 163.33 | 161.313 | 151.426 | 142.846 | 68.314 | 67.222 | 31.741 | 23.911 | 29.811 | 34.601 | 31.098 | 46.866 | 45.967 | 36.575 | 24.833 | 40.094 | 41.647 | 32.599 | 31.309 | 28.043 | 32.722 | 27.168 | 26.955 | 20.085 | 27.189 | 14.002 | 14.084 | 19.297 | 14.002 | 17.694 | 14.75 | 6.118 | 3.725 | 3.556 |
| Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 154.028 | -1.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.48 | 0 | 0 | 0 | 0.64 | 0 | 0.965 | 0 | 0.64 | 0 | 0.088 | 0 | 26.946 | 33.445 | 27.681 | 0 | 19.643 | 0 | 0 | 0 | 11.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 128.526 | 127.393 | 118.754 | 128.098 | 76.004 | 69.238 | 77.014 | 77.23 | 92.044 | 98.85 | 105.236 | 105.972 | 136.485 | 123.157 | 126.322 | 144.012 | 165.043 | 156.543 | 147.486 | 169.767 | 170.648 | 171.828 | 165.754 | 154.402 | 164.295 | 161.313 | 152.066 | 142.846 | 68.402 | 67.222 | 58.687 | 57.356 | 57.492 | 34.601 | 50.741 | 46.866 | 45.967 | 36.575 | 36.183 | 40.094 | 41.647 | 32.599 | 31.309 | 28.043 | 32.722 | 27.168 | 26.955 | 20.085 | 27.189 | 14.002 | 14.084 | 19.297 | 14.002 | 17.694 | 14.75 | 6.118 | 3.725 | 3.556 |
| Nettovorderingen
| 47.076 | 40.878 | 41.842 | 33.704 | 41.856 | 52.556 | 40.862 | 51.781 | 51.731 | 51.622 | 42.962 | 30.666 | 33.678 | 30.827 | 27.194 | 22.157 | 25.27 | 38.933 | 29.335 | 36.322 | 39.743 | 43.37 | 34.773 | 43.763 | 41.181 | 38.955 | 34.75 | 34.968 | 37.514 | 39.606 | 29.501 | 30.604 | 36.456 | 58.875 | 29.355 | 41.152 | 40.55 | 40.923 | 26.035 | 37.108 | 41.866 | 42.422 | 29.778 | 38.84 | 44.544 | 48.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.741 | 0 | 41.254 | 49.701 | 50.783 |
| Voorraad
| 25.072 | 25.623 | 31.457 | 32.33 | 30.839 | 32.375 | 35.41 | 30.773 | 21.831 | 18.513 | 20.479 | 17.572 | 18.471 | 25.301 | 29.419 | 23.101 | 32.07 | 28.64 | 28.221 | 23.851 | 20.244 | 15.438 | 20.204 | 15.747 | 13.701 | 14.051 | 15.859 | 16.313 | 16.13 | 16.377 | 21.194 | 22.821 | 18.175 | 15.745 | 17.668 | 17.152 | 17.132 | 19.117 | 29.176 | 24.389 | 17.848 | 17.258 | 23.656 | 25.237 | 20.001 | 21.409 | 25.188 | 22.117 | 19.143 | 20.603 | 25.922 | 21.652 | 18.147 | 17.691 | 23.45 | 19.93 | 15.823 | 12.186 |
| Overige vlottende activa
| -0 | 0 | 11.605 | -0 | 0 | 0 | 8.019 | -0 | -0 | 0.003 | 0.224 | 0 | -0 | 0 | 0.602 | 0 | 0 | 0 | 4.881 | 0 | -0 | -0 | 3.331 | 0 | -0 | 0 | 5.823 | 0 | 0.001 | 0 | 7.788 | 0 | -0.001 | 0 | 7.939 | 0 | 0 | -0 | 8.253 | -0 | 0 | 0 | 10.415 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 41.328 | 43.042 | 52.192 | 0.663 | 44.664 | 0.829 | 1.378 | 1.403 |
| Totaal vlottende activa
| 200.674 | 193.894 | 192.053 | 194.132 | 148.699 | 154.169 | 162.413 | 159.784 | 165.606 | 168.988 | 168.901 | 154.21 | 188.634 | 179.285 | 182.935 | 189.27 | 222.383 | 224.116 | 209.923 | 229.94 | 230.635 | 230.636 | 224.062 | 213.912 | 219.177 | 214.319 | 208.498 | 194.127 | 122.047 | 123.205 | 117.17 | 110.781 | 112.122 | 109.221 | 105.703 | 105.17 | 103.649 | 96.615 | 99.647 | 101.591 | 101.361 | 92.279 | 95.158 | 92.12 | 97.267 | 96.979 | 91.704 | 90.051 | 91.737 | 83.957 | 81.334 | 83.991 | 84.341 | 90.789 | 82.864 | 68.131 | 70.627 | 67.928 |
| Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 177.778 | 178.023 | 174.72 | 161.54 | 179.6 | 206.855 | 181.736 | 207.531 | 182.53 | 199.945 | 201.016 | 198.284 | 182.415 | 200.762 | 202.024 | 184.413 | 155.557 | 172.417 | 161.802 | 150.766 | 133.969 | 150.119 | 152.159 | 138.967 | 133.248 | 135.963 | 138.336 | 141.821 | 145.011 | 149.57 | 150.76 | 148.24 | 147.848 | 143.988 | 149.7 | 153.138 | 149.403 | 151.418 | 151.992 | 153.325 | 155.266 | 157.179 | 163.044 | 165.625 | 170.479 | 173.947 | 174.547 | 172.603 | 174.572 | 179.201 | 161.996 | 161.755 | 162.809 | 163.862 | 167.787 | 160.854 | 160.889 | 162.686 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 15.333 | 16.398 | 11.019 | 11.344 | 11.528 | 11.528 | 11.526 | 11.82 | 10.855 | 18.295 | 10.637 | 6.702 | 3.469 | 6.422 | 2.385 | 1.922 | 2.319 | 5.912 | 2.753 | 2.102 | 1.613 | 3.764 | 1.641 | 1.788 | 1.357 | 1.927 | 1.51 | 1.624 | 1.741 | 1.838 | 2.327 | 2.465 | 2.374 | 5.138 | 4.671 | 6.019 | 5.688 | 5.308 | 5.287 | 6.018 | 6.026 | 6.034 | 6.045 | 5.536 | 5.547 | 6.64 | 6.436 | 7.63 | 7.615 | 7.078 | 7.081 | 7.086 | 7.085 | 6.321 | 6.325 | 5.831 | 5.826 | 5.707 |
| Goodwill en immateriële activa
| 15.333 | 16.398 | 11.019 | 11.344 | 11.528 | 11.528 | 11.526 | 11.82 | 10.855 | 18.295 | 10.637 | 6.702 | 3.469 | 6.422 | 2.385 | 1.922 | 2.319 | 5.912 | 2.753 | 2.102 | 1.613 | 3.764 | 1.641 | 1.788 | 1.357 | 1.927 | 1.51 | 1.624 | 1.741 | 1.838 | 2.327 | 2.465 | 2.374 | 5.138 | 4.671 | 6.019 | 5.688 | 5.308 | 5.287 | 6.018 | 6.026 | 6.034 | 6.045 | 5.536 | 5.547 | 6.64 | 6.436 | 7.63 | 7.615 | 7.078 | 7.081 | 7.086 | 7.085 | 6.321 | 6.325 | 5.831 | 5.826 | 5.707 |
| Langetermijnbeleggingen
| 7.121 | 7.041 | 6.961 | 0.769 | 1.022 | 1.055 | 1.247 | 1.091 | 1.127 | 1.163 | 0.235 | 2.959 | 5.481 | 8.174 | 0.235 | 7.232 | 6.104 | 1.748 | 0.014 | 1.674 | 1.282 | 1.69 | 0.494 | 2.147 | 2.881 | 3.616 | 1.135 | 4.365 | 4.383 | 4.402 | 1.767 | 2.412 | 2.412 | 2.412 | 2.415 | 0.015 | 0.024 | 0.025 | 0.025 | 0.024 | 0.023 | 0.023 | 163.856 | 0.023 | 0.024 | 0.022 | 176.203 | 0.024 | 0.024 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Belastingvorderingen
| 4.379 | 4.188 | 4.278 | 4.691 | 4.71 | 4.377 | 4.168 | 4.001 | 4.004 | 3.999 | 3.904 | 2.414 | 2.451 | 2.533 | 2.539 | 2.64 | 2.724 | 2.549 | 2.669 | 2.544 | 2.548 | 2.728 | 2.665 | 1.727 | 1.755 | 1.569 | 1.547 | 1.092 | 1.117 | 1.107 | 1.381 | 0.999 | 0.529 | 1.049 | 1.857 | 2.652 | 3.298 | 3.687 | 3.774 | 4.673 | 5.015 | 5.199 | 5.233 | 5.297 | 4.62 | 4.978 | 4.78 | 5.326 | 6.172 | 6.852 | 7.502 | 7.925 | 8.577 | 9.373 | 10.407 | 11.006 | 11.918 | 13.082 |
| Overige niet-vlottende activa
| 0 | 0 | 0 | 13.421 | 27.013 | 4.712 | 28.008 | -4.001 | -4.004 | -3.999 | -3.904 | -2.414 | -2.451 | -2.533 | -2.539 | -2.64 | -2.724 | -2.549 | -2.669 | -2.544 | -2.548 | -2.728 | -2.665 | -1.727 | -1.755 | -1.569 | -1.547 | -1.092 | -1.117 | -1.107 | -1.381 | -0.999 | -0.529 | -1.049 | -1.857 | -2.652 | -3.298 | -3.687 | -3.774 | -4.673 | -5.015 | -5.199 | -169.089 | -5.297 | -4.62 | -4.978 | -180.983 | -5.326 | -6.172 | -6.852 | 16.289 | 15.929 | 15.06 | 14.523 | 14.251 | 15.29 | 15.562 | 14.667 |
| Totaal niet-vlottende activa
| 204.611 | 205.65 | 196.978 | 191.765 | 223.873 | 228.527 | 226.685 | 220.442 | 194.512 | 219.403 | 211.888 | 207.945 | 191.365 | 215.358 | 204.644 | 193.567 | 163.98 | 180.077 | 164.569 | 154.542 | 136.864 | 155.573 | 154.294 | 142.902 | 137.486 | 141.506 | 140.981 | 147.81 | 151.135 | 155.81 | 154.854 | 153.117 | 152.634 | 151.538 | 156.786 | 159.172 | 155.115 | 156.751 | 157.304 | 159.367 | 161.315 | 163.236 | 169.089 | 171.184 | 176.05 | 180.609 | 180.983 | 180.257 | 182.211 | 186.314 | 192.868 | 192.695 | 193.531 | 194.079 | 198.77 | 192.981 | 194.195 | 196.142 |
| Totaal activa
| 405.285 | 399.544 | 389.031 | 385.897 | 372.572 | 382.696 | 389.098 | 384.227 | 387.093 | 392.39 | 385.84 | 364.569 | 398.902 | 397.176 | 397.942 | 385.477 | 405.222 | 406.742 | 378.758 | 387.027 | 388.155 | 388.937 | 382.945 | 358.541 | 358.417 | 357.394 | 353.302 | 343.029 | 274.3 | 280.122 | 276.059 | 264.897 | 265.285 | 261.808 | 264.346 | 266.994 | 262.062 | 257.053 | 260.725 | 265.631 | 267.691 | 260.714 | 269.503 | 268.601 | 277.937 | 282.566 | 277.492 | 275.634 | 280.12 | 277.123 | 274.202 | 276.686 | 277.872 | 284.868 | 281.634 | 261.112 | 264.822 | 264.07 |
| Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 39.86 | 35.376 | 33.186 | 32.525 | 38.775 | 53.665 | 46.5 | 48.768 | 46.195 | 49.511 | 45.336 | 29.04 | 33.955 | 35.45 | 31.003 | 21.078 | 31.902 | 36.206 | 26.839 | 36.772 | 40.561 | 43.898 | 28.208 | 32.855 | 35.459 | 36.982 | 24.286 | 30.528 | 33.699 | 38.037 | 24.042 | 28.36 | 30.246 | 35.248 | 24.622 | 38.83 | 36.063 | 31.21 | 26.69 | 33.057 | 36.728 | 30.254 | 26.12 | 33.059 | 39.368 | 40.501 | 27.977 | 39.129 | 41.888 | 42.822 | 34.651 | 46.244 | 43.301 | 41.706 | 29.798 | 36.614 | 30.268 | 30.176 |
| Kortlopende schulden
| 6.245 | 6.313 | 6.331 | 6.566 | 9.479 | 12.393 | 14.357 | 17.592 | 18.28 | 15.723 | 15.707 | 15.688 | 15.408 | 11.643 | 10.768 | 10.604 | 8.53 | 13.48 | 19.807 | 6.952 | 6.475 | 7.152 | 13.245 | 1.992 | 2.953 | 2.746 | 2.816 | 2.102 | 2.897 | 2.965 | 2.84 | 1.592 | 2.889 | 2.43 | 3.329 | 2.019 | 2.371 | 2.46 | 2.372 | 1.624 | 2.562 | 2.588 | 2.801 | 1.586 | 1.848 | 1.466 | 2.478 | 1.081 | 2.477 | 2.829 | 2.885 | 1.839 | 3.29 | 5.534 | 28.526 | 4.666 | 6.096 | 5.335 |
| Belastingschulden
| 0 | 0 | 4.186 | 0 | 0 | 0 | 0.32 | 0 | 0.051 | 0 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.769 | 0 | 0 | 0 | 5.172 | 0 | 0 | 0 | 4.531 | 0 | 0 | 0 | 5.147 | 3.915 | 6.554 | 0 | 4.641 | 0 | 0 | 0 | 3.632 | 0 | 0 | 0 | 3.468 | 0 | 0 | 0 | 5.699 | 0 | 0 | 0 | 6.367 | 0 | 0 | 0 | 5.868 | 0 | 0 | 0 |
| Uitgestelde opbrengsten
| 0 | 0 | 4.186 | 0 | 0 | 0 | -6.256 | -17.592 | -18.28 | -15.723 | -15.707 | -15.688 | -15.408 | -11.643 | -10.768 | -10.604 | -8.53 | -13.48 | -19.807 | -6.952 | -6.475 | -7.152 | -13.245 | -1.992 | -2.953 | -2.746 | -2.816 | -2.102 | -2.897 | -2.965 | -2.84 | -1.592 | -2.889 | -2.43 | -3.329 | -2.019 | -2.371 | -2.46 | -2.372 | -1.624 | -2.562 | -2.588 | -2.801 | -1.586 | -1.848 | -1.466 | -2.478 | -1.081 | -2.477 | -2.829 | 6.367 | 5.563 | 4.263 | 4.507 | 5.868 | 2.251 | 1.247 | 3.361 |
| Overige kortlopende verplichtingen
| 9.505 | 8.639 | 6.491 | 5.428 | 4.032 | 7.474 | 20.141 | 24.007 | 24.648 | 27.528 | 30.985 | 20.763 | 18.835 | 16.665 | 19.338 | 13.673 | 10.98 | 18.493 | 31.603 | 10.48 | 9.451 | 10.625 | 24.875 | 4.792 | 6.232 | 5.432 | 14.05 | 4.241 | 4.423 | 4.045 | 14.474 | 7.107 | 10.612 | 5.615 | 16.608 | 8.063 | 7.794 | 6.989 | 15.168 | 10.085 | 11.414 | 10.505 | 17.31 | 5.904 | 6.005 | 5.654 | 14.549 | 4.922 | 5.801 | 6.638 | 3.559 | 0.679 | 0.679 | 0.679 | 3.181 | 0.93 | 5.359 | 3.498 |
| Totaal kortlopende verplichtingen
| 55.61 | 50.328 | 50.194 | 44.519 | 52.286 | 73.532 | 74.742 | 72.775 | 70.843 | 77.039 | 76.321 | 49.803 | 52.79 | 52.115 | 50.341 | 34.751 | 42.882 | 54.699 | 58.442 | 47.252 | 50.012 | 54.523 | 53.083 | 37.647 | 41.691 | 42.414 | 38.336 | 34.769 | 38.122 | 42.082 | 38.516 | 35.467 | 40.858 | 40.863 | 41.23 | 46.893 | 43.857 | 38.199 | 41.858 | 43.142 | 48.142 | 40.759 | 43.43 | 38.963 | 45.373 | 46.155 | 42.526 | 44.051 | 47.689 | 49.46 | 47.462 | 54.325 | 51.533 | 52.426 | 67.373 | 44.461 | 42.97 | 42.37 |
| Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 15.212 | 16.589 | 17.962 | 19.457 | 20.825 | 22.189 | 23.426 | 24.784 | 29.201 | 33.78 | 36.409 | 38.912 | 73.462 | 80.103 | 82.608 | 85.326 | 90.289 | 79.08 | 49.659 | 66.328 | 66.312 | 66.312 | 68.235 | 71.285 | 71.12 | 74.117 | 73.901 | 71.76 | 1.76 | 1.76 | 5.787 | 2.4 | 2.4 | 2.4 | 5.182 | 3.04 | 0 | 0 | 7.507 | 0 | 0 | 0 | 12.791 | 0 | 0 | 0 | 16.071 | 0 | 0 | 0 | 17.849 | 0 | 2.916 | 16.846 | 20.519 | 1.19 | 11.939 | 21.619 |
| Uitgestelde opbrengsten niet-vlottend
| -0 | 0 | -0 | 0.028 | 0 | 0 | 26.018 | 24.592 | 28.937 | 33.457 | 0.531 | 38.814 | 73.302 | 79.879 | 0.851 | 85.139 | 90.103 | 78.902 | 1.234 | 66.257 | 66.161 | 66.081 | 67.726 | 70.057 | 69.76 | 72.626 | 2.646 | 69.441 | -0.721 | -0.853 | 3.35 | -0.778 | -0.66 | -0.681 | 2.782 | 0.116 | 0 | 0 | 6.823 | 0 | 0 | 0 | 11.057 | 0 | 0 | 0 | 14.18 | 0 | 0 | 0 | 15.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 0.124 | 0.22 | 0.256 | 0.055 | 0.682 | 0.493 | 0.983 | 0.192 | 0.264 | 0.323 | 0.301 | 0.098 | 0.16 | 0.224 | 0.285 | 0.187 | 0.186 | 0.178 | 0.178 | 0.071 | 0.151 | 0.231 | 0.509 | 1.228 | 1.36 | 1.491 | 1.622 | 2.319 | 2.481 | 2.613 | 2.743 | 3.178 | 3.06 | 3.081 | 3.201 | 2.924 | 2.965 | 2.952 | 3.174 | 3.174 | 3.174 | 3.174 | 3.174 | 3.605 | 3.307 | 3.206 | 3.185 | 2.805 | 2.594 | 2.672 | 2.929 | 5.82 | 6.279 | 5.519 | 2.943 | 5.732 | 2.966 | 3.361 |
| Overige niet-vlottende verplichtingen
| 4.291 | 5.443 | 2.213 | 3.201 | 4.532 | 5.836 | -23.426 | -24.784 | -29.201 | -33.78 | -0.832 | -38.912 | -73.462 | -80.103 | -1.136 | -85.326 | -90.289 | -79.08 | -1.412 | -66.328 | -66.312 | -66.312 | -68.235 | -71.285 | -71.12 | -74.117 | -4.268 | -71.76 | -1.76 | -1.76 | -6.093 | -2.4 | -2.4 | -2.4 | -5.983 | -3.04 | 5.038 | 6.402 | -9.997 | 9.981 | 10.507 | 11.279 | -14.231 | 12.889 | 13.421 | 14.688 | -17.365 | 16.616 | 17.447 | 16.848 | -15.941 | 16.144 | 17.071 | 15.478 | 0 | 18.122 | 22.087 | 21.466 |
| Totaal niet-vlottende verplichtingen
| 19.627 | 22.252 | 20.431 | 22.741 | 26.039 | 28.518 | 27.001 | 24.784 | 29.201 | 33.78 | 36.409 | 38.912 | 73.462 | 80.103 | 82.608 | 85.326 | 90.289 | 79.08 | 49.659 | 66.328 | 66.312 | 66.312 | 68.235 | 71.285 | 71.12 | 74.117 | 73.901 | 71.76 | 1.76 | 1.76 | 5.787 | 2.4 | 2.4 | 2.4 | 5.182 | 3.04 | 8.003 | 9.354 | 7.507 | 13.155 | 13.681 | 14.453 | 12.791 | 16.494 | 16.728 | 17.894 | 16.071 | 19.421 | 20.041 | 19.52 | 20.778 | 21.964 | 26.266 | 37.843 | 23.462 | 25.044 | 36.992 | 46.506 |
| Totaal passiva
| 75.237 | 72.58 | 70.625 | 67.26 | 78.325 | 102.05 | 101.743 | 101.402 | 105.283 | 117.432 | 116.187 | 92.399 | 130.7 | 137.447 | 137.057 | 124.762 | 138.507 | 139.765 | 111.93 | 121.14 | 124.618 | 129.793 | 127.587 | 116.788 | 119.244 | 120.714 | 116.531 | 113.441 | 47.313 | 51.847 | 48.61 | 45.58 | 51.187 | 51.546 | 50.447 | 57.275 | 43.857 | 38.199 | 52.539 | 43.142 | 48.142 | 40.759 | 59.395 | 38.963 | 45.373 | 46.155 | 61.782 | 44.051 | 47.689 | 49.46 | 68.24 | 76.289 | 77.799 | 90.269 | 90.835 | 69.505 | 79.962 | 88.876 |
| Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 12.703 | 10.888 | 0 | 157.859 | 288.67 | 292.311 | 297.903 | 166.094 | 300.092 | 298.697 | 295.082 | 154.88 | 275.738 | 279.598 | 277.335 | 8.154 | 271.363 | 268.984 | 262.525 | 5.834 | 278.116 | 270.526 | 262.386 | 12.65 | 251.892 | 245.265 | 239.476 | 0 | 232.379 | 229.611 | 235.837 | 5.941 | 225.227 | 0 | 214.125 | 0 | 216.115 | 0 | 213.403 | 0 | 212.47 | 0 | 195.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 6.45 | 6.45 | 6.45 | 6.45 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.624 | 6.558 | 6.558 | 6.558 | 6.558 | 6.558 | 6.558 | 6.558 | 6.558 | 6.43 | 6.43 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.748 | 6.98 | 6.98 | 6.98 | 6.98 | 6.98 |
| Ingehouden winsten
| 333.473 | 324.368 | 316.726 | 312.384 | 10.715 | 278.658 | 284.231 | 273.885 | 275.217 | 274.562 | 140.833 | 274.203 | 271.286 | 265.211 | 125.805 | 256.045 | 260.966 | 259.972 | 125.247 | 256.435 | 254.086 | 248.751 | 118.519 | 247.894 | 242.787 | 237.46 | 112.545 | 228.589 | 223.959 | 220.927 | 100.532 | 213.132 | 208.912 | 213.015 | 99.891 | 207.444 | 3.358 | 201.77 | 76.792 | 199.274 | 3.123 | 196.002 | 73.177 | 199.357 | 7.95 | 192.041 | 73.713 | 191.124 | 10.291 | 180.712 | 178.782 | 177.078 | 171.895 | 172.356 | 164.155 | 158.057 | 151.245 | 141.973 |
| Overige gereserveerde algehele resultaten
| -16.99 | -16.331 | -17.298 | -12.703 | -10.888 | -12.492 | 129.496 | -8.161 | -10.47 | -16.717 | -18.637 | -19.265 | -20.787 | -23.247 | -22.451 | -13.069 | -12.008 | -10.739 | 123.717 | -8.304 | -8.274 | -7.15 | 119.309 | -23.664 | -21.181 | -18.368 | 106.453 | -16.745 | -14.748 | -11.991 | 107.786 | -12.817 | -14.269 | -16.074 | 100.698 | -11.035 | 193.526 | -5.607 | 118.055 | -10.093 | 182.592 | -10.653 | 116.778 | -6.365 | 187.732 | 3.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 7.115 | 12.477 | 12.528 | -0.197 | 276.908 | 7.856 | -290.855 | -280.509 | -281.841 | -281.186 | -147.457 | -280.827 | -277.91 | -271.835 | -132.429 | -262.669 | -267.59 | -266.596 | -131.871 | -263.059 | -260.71 | -255.375 | -125.143 | -254.452 | -249.345 | -244.018 | -119.103 | -235.147 | -230.517 | -227.485 | -107.786 | -219.562 | -215.342 | -219.763 | -106.639 | -214.192 | -193.526 | -208.518 | -118.055 | -206.022 | -182.592 | -202.75 | -116.778 | -206.105 | -187.732 | -198.789 | -80.461 | -197.872 | -17.039 | -187.46 | 20.432 | 16.571 | 21.43 | 15.263 | 19.664 | 26.57 | 26.635 | 26.241 |
| Totaal eigen vermogen van aandeelhouders
| 330.048 | 326.964 | 318.406 | 318.637 | 294.247 | 280.646 | 287.355 | 280.509 | 281.841 | 281.186 | 147.457 | 280.827 | 277.91 | 271.835 | 132.429 | 262.669 | 267.59 | 266.596 | 131.871 | 263.059 | 260.71 | 255.375 | 125.143 | 254.452 | 249.345 | 244.018 | 119.103 | 235.147 | 230.517 | 227.485 | 107.09 | 219.562 | 215.342 | 219.763 | 106.639 | 214.192 | 10.106 | 208.518 | 83.54 | 206.022 | 9.871 | 202.75 | 79.925 | 206.105 | 14.698 | 198.789 | 80.461 | 197.872 | 17.039 | 187.46 | 205.962 | 200.397 | 200.073 | 194.599 | 190.799 | 191.607 | 184.86 | 175.194 |
| Totaal eigen vermogen
| 330.048 | 326.964 | 318.406 | 318.637 | 294.247 | 280.646 | 287.355 | 280.509 | 281.841 | 281.186 | 147.457 | 280.827 | 277.91 | 271.835 | 132.429 | 262.669 | 267.59 | 266.596 | 131.871 | 263.059 | 260.71 | 255.375 | 125.143 | 254.452 | 249.345 | 244.018 | 119.103 | 235.147 | 230.517 | 227.485 | 107.09 | 219.562 | 215.342 | 219.763 | 106.639 | 214.192 | 10.106 | 208.518 | 83.54 | 206.022 | 9.871 | 202.75 | 79.925 | 206.105 | 14.698 | 198.789 | 80.461 | 197.872 | 17.039 | 187.46 | 205.962 | 200.397 | 200.073 | 194.599 | 190.799 | 191.607 | 184.86 | 175.194 |
| Totaal passiva en aandeelhoudersvermogen
| 405.285 | 399.544 | 389.031 | 385.897 | 372.572 | 382.696 | 389.098 | 384.227 | 387.093 | 392.39 | 385.84 | 364.569 | 398.902 | 397.176 | 397.942 | 385.477 | 405.222 | 406.742 | 378.758 | 387.027 | 388.155 | 388.937 | 382.945 | 358.541 | 358.417 | 357.394 | 353.302 | 343.029 | 274.3 | 280.122 | 276.059 | 264.897 | 265.285 | 261.808 | 264.346 | 266.994 | 262.062 | 257.053 | 260.725 | 265.631 | 267.691 | 260.714 | 269.503 | 268.601 | 277.937 | 282.566 | 277.492 | 275.634 | 280.12 | 277.123 | 274.202 | 276.686 | 277.872 | 284.868 | 281.634 | 261.112 | 264.822 | 264.07 |