Intuitive Surgical, Inc.
NASDAQ:ISRG
536.69 (USD) • At close November 13, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 2,413.3 | 3,036.7 | 2,839.5 | 2,750.1 | 3,602 | 3,435.4 | 371.4 | 1,581.2 | 1,538 | 1,536.1 | 1,103.1 | 1,290.9 | 1,346.7 | 1,615.5 | 1,401.8 | 1,622.6 | 1,370.6 | 2,035.6 | 1,223.8 | 1,167.6 | 969.6 | 5,148.2 | 5,064.6 | 857.9 | 4,570.5 | 4,259.6 | 4,068.2 | 3,846.5 | 3,802 | 3,423.3 | 3,146.8 | 4,837.9 | 4,561.3 | 4,224.9 | 980.5 | 3,347.8 | 3,125.2 | 2,868.6 | 2,667 | 600.3 | 2,262.7 | 2,043.4 | 814 | 782.1 | 2,532.3 | 3,027.2 | 3,116 | 2,920.5 | 396.2 | 2,631.2 | 2,371 | 465.8 | 1,887.3 | 1,822 | 449.8 | 279.8 | 1,620.6 | 1,588.2 | 1,395.5 | 221.437 | 1,023.984 | 902.061 | 96.605 | 194.623 | 227.614 | 223.023 | 230.808 | 122.825 | 86.393 | 65.712 | 52.755 | 34.39 | 53.445 | 31.061 | 5.216 | 5.508 | 8.729 | 7.972 | 11.025 | 5.771 | 11.268 | 8.23 | 13.346 | 11.335 | 12.478 | 17.681 | 22.774 | 17.607 | 18.34 | 23.872 | 8.335 | 10.487 | 24.619 | 23.484 | 13.67 | 22.657 | 25.965 | 40.484 | 39.046 |
| Kortetermijnbeleggingen
| 1,818.4 | 1,720.5 | 1,960.6 | 2,473.1 | 2,873.7 | 2,363.8 | 2,549.2 | 2,541 | 2,781 | 2,909.9 | 2,892.2 | 2,940 | 2,785.3 | 2,823.7 | 3,155.7 | 3,548.9 | 3,347.6 | 2,452.7 | 2,029.6 | 2,054.1 | 1,928 | 1,928.1 | 1,933 | 2,205.2 | 2,127.6 | 1,729 | 1,542.6 | 1,312.4 | 1,271.8 | 1,126.9 | 756.2 | 1,518 | 1,193.7 | 990.3 | 827.9 | 845.2 | 871.5 | 646.1 | 661.1 | 632.2 | 521.3 | 471 | 745.3 | 621.4 | 626.1 | 857.5 | 930.7 | 770.7 | 745.2 | 728.1 | 645.4 | 563.4 | 612.4 | 611.9 | 640 | 630.6 | 598.9 | 547.9 | 429.8 | 333.998 | 306.702 | 207.241 | 243.411 | 256.746 | 180.608 | 116.614 | 156.16 | 304.642 | 282.565 | 240.174 | 221.944 | 205.353 | 148.363 | 129.457 | 160.231 | 123.679 | 180.691 | 150.57 | 138.427 | 126.267 | 109.947 | 98.184 | 102.489 | 101.614 | 22.971 | 25.169 | 22.235 | 33.232 | 30.165 | 31.499 | 48.294 | 56.174 | 39.655 | 50.987 | 63.246 | 66.784 | 61.718 | 46.856 | 15.585 |
| Liquide middelen en kortetermijnbeleggingen
| 4,231.7 | 4,757.2 | 4,800.1 | 5,223.2 | 6,475.7 | 7,131.7 | 6,578.6 | 6,741.5 | 7,392 | 8,175.4 | 8,401.8 | 8,619.5 | 8,219.7 | 7,734.8 | 7,230.5 | 6,869.1 | 6,361.4 | 6,074.8 | 5,896.1 | 5,845.2 | 5,430.6 | 5,148.2 | 5,064.6 | 3,063.1 | 4,570.5 | 4,259.6 | 4,068.2 | 3,846.5 | 3,802 | 3,423.3 | 3,146.8 | 4,837.9 | 4,561.3 | 4,224.9 | 1,808.4 | 3,347.8 | 3,125.2 | 2,868.6 | 2,667 | 1,232.5 | 2,262.7 | 2,043.4 | 1,559.3 | 1,403.5 | 2,532.3 | 3,027.2 | 3,116 | 2,920.5 | 1,141.4 | 2,631.2 | 2,371 | 1,029.2 | 1,887.3 | 1,822 | 1,089.8 | 910.4 | 1,620.6 | 1,588.2 | 1,395.5 | 555.435 | 1,023.984 | 902.061 | 340.016 | 451.369 | 408.222 | 339.637 | 386.968 | 427.467 | 368.958 | 305.886 | 274.699 | 239.743 | 201.808 | 160.518 | 165.447 | 129.187 | 189.42 | 158.542 | 149.452 | 132.038 | 121.215 | 106.414 | 115.835 | 112.949 | 35.449 | 42.85 | 45.009 | 50.839 | 48.505 | 55.371 | 56.629 | 66.661 | 64.274 | 74.471 | 76.916 | 89.441 | 87.683 | 87.34 | 54.631 |
| Nettovorderingen
| 1,290 | 1,243.2 | 1,260.4 | 1,267.5 | 1,097.1 | 1,038.8 | 1,057.4 | 1,073.3 | 971.1 | 955 | 1,016.3 | 893 | 793.6 | 794.3 | 733.3 | 645.5 | 588.6 | 508.8 | 527.6 | 645.2 | 639 | 633.4 | 547.6 | 682.3 | 580.4 | 532.5 | 474.9 | 507.9 | 468 | 481.1 | 412.9 | 430.2 | 432 | 403.8 | 325.9 | 394.3 | 334.7 | 321.5 | 292.4 | 315.1 | 264.4 | 271.1 | 239.1 | 301.4 | 280.6 | 358.6 | 345.1 | 370.3 | 336.2 | 323.2 | 299.7 | 297.9 | 265.1 | 250.3 | 259.9 | 246.8 | 207.9 | 194.7 | 180.2 | 205.4 | 186.53 | 175.216 | 139.341 | 170.107 | 173.708 | 162.088 | 135.69 | 130.37 | 120.456 | 105.649 | 90.482 | 94.68 | 71.679 | 70.53 | 56.975 | 52.849 | 43.756 | 39.646 | 31.407 | 35.443 | 26.361 | 24.705 | 27.324 | 26.82 | 23.656 | 21.855 | 20.895 | 16.887 | 19.044 | 15.213 | 15.492 | 13.248 | 15.557 | 9.686 | 10.266 | 6.444 | 8.373 | 5.285 | 2.78 |
| Voorraad
| 1,481.7 | 1,383.9 | 1,299.3 | 1,220.6 | 1,147.5 | 1,005.2 | 946.6 | 893.2 | 837.1 | 724 | 653 | 587.1 | 584.9 | 569.7 | 576.8 | 601.5 | 662.9 | 645.5 | 620.3 | 595.5 | 579.6 | 512.8 | 468.3 | 409 | 370.1 | 331.5 | 283.6 | 241.2 | 225.2 | 214.2 | 213.5 | 182.3 | 183.5 | 169.2 | 163 | 167.9 | 194 | 201.3 | 202.4 | 181.7 | 198.9 | 202.4 | 185.5 | 179.6 | 200.1 | 169.3 | 135.5 | 121.5 | 125.8 | 119.4 | 118.8 | 112.1 | 108.6 | 100.1 | 93.3 | 86.8 | 85 | 74 | 68.5 | 57.6 | 56.646 | 59.247 | 64.383 | 63.46 | 52.498 | 42.594 | 38.832 | 32.416 | 26.773 | 24.04 | 26.261 | 24.295 | 22.33 | 24.638 | 20.368 | 15.17 | 12.22 | 8.836 | 7.566 | 5.966 | 6.596 | 7.162 | 7.983 | 8.788 | 12.746 | 13.601 | 8.282 | 8.738 | 9.871 | 7.23 | 6.242 | 6.182 | 7.595 | 6.791 | 6.523 | 6.076 | 5.256 | 4.796 | 3.573 |
| Overige vlottende activa
| 212.2 | 270 | 272.9 | 176.7 | 182.6 | 377.2 | 180.8 | 168.6 | 165.9 | 167.5 | 138.6 | 133.9 | 217.5 | 213.4 | 198.8 | 267.5 | 330.6 | 256.4 | 502 | 337.3 | 200.8 | 207 | 200.4 | 178.8 | 166.2 | 189.6 | 105.9 | 101.2 | 88.9 | 123.5 | 76.5 | 83.3 | 80.6 | 70.6 | 109.1 | 73.5 | 130.4 | 78.9 | 102.3 | 117.7 | 114.3 | 81.3 | 93.7 | 47.9 | 39.9 | 42.9 | 55.9 | 76.6 | 49.7 | 48.2 | 46.3 | 27.1 | 27.6 | 21 | 40.6 | 31.8 | 27.7 | 27.5 | 27.4 | 28.7 | 25.252 | 22.933 | 20.764 | 18.954 | 17.136 | 15.221 | 20.522 | 19.338 | 22.515 | 19.925 | 15.936 | 15.733 | 23.437 | 20.516 | 24.575 | 11.449 | 5.465 | 4.971 | 4.264 | 3.237 | 3.892 | 3.666 | 3.551 | 3.391 | 2.983 | 2.046 | 2.037 | 2.161 | 2.022 | 1.699 | 2.888 | 3.128 | 2.723 | 1.784 | 1.606 | 1.705 | 1.635 | 1.014 | 1.018 |
| Totaal vlottende activa
| 7,215.6 | 7,654.3 | 7,632.7 | 7,888 | 8,902.9 | 9,041.1 | 8,450.5 | 8,576.8 | 9,078.7 | 9,737.9 | 9,960.9 | 9,989.3 | 9,499.6 | 9,004.4 | 8,461.6 | 8,116.1 | 7,612.9 | 7,594.6 | 7,408.7 | 7,511.5 | 6,649.2 | 6,294.4 | 6,472.9 | 4,333.2 | 5,932.5 | 5,539 | 5,253.5 | 4,686.9 | 4,495.2 | 4,118.6 | 3,773.2 | 5,450.4 | 5,176.8 | 4,797.9 | 2,406.4 | 3,910 | 3,653.9 | 3,391.4 | 3,161.8 | 1,847 | 2,720.7 | 2,516.9 | 2,077.6 | 1,932.4 | 3,013 | 3,555.1 | 3,596.6 | 3,412.3 | 3,163.1 | 3,073.8 | 2,789.5 | 1,466.3 | 2,261 | 2,172.4 | 2,110.2 | 1,275.8 | 1,301.5 | 1,856.9 | 1,019.5 | 846.628 | 781.225 | 1,136.524 | 564.504 | 703.89 | 651.564 | 559.54 | 582.012 | 609.591 | 538.702 | 455.5 | 407.378 | 374.451 | 319.254 | 276.202 | 267.365 | 208.655 | 250.861 | 211.995 | 192.689 | 176.684 | 158.064 | 141.947 | 154.693 | 151.948 | 74.834 | 80.352 | 76.223 | 78.625 | 79.442 | 79.513 | 81.251 | 89.219 | 90.149 | 92.732 | 95.311 | 103.666 | 102.947 | 98.435 | 62.002 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 4,433 | 4,116.8 | 3,799.6 | 3,537.6 | 3,077 | 2,830.8 | 2,580.2 | 2,374.2 | 2,243.7 | 2,109.3 | 1,968.2 | 1,876.4 | 1,737.9 | 1,651.2 | 1,592.9 | 1,577.3 | 1,509.7 | 1,450.3 | 1,369.2 | 1,272.9 | 1,136.8 | 1,032.4 | 935.4 | 812 | 746.4 | 688.8 | 661.9 | 613.1 | 584.8 | 540.1 | 497.4 | 458.4 | 447.3 | 440.1 | 439 | 432.1 | 427.3 | 408.6 | 404.7 | 387.4 | 335.4 | 326.7 | 320.8 | 309.9 | 294.2 | 267.6 | 249.9 | 241.8 | 223.4 | 216.1 | 210.1 | 197.2 | 196 | 194.2 | 162.6 | 159.8 | 156.6 | 144.4 | 132.9 | 125.741 | 122.865 | 122.584 | 122.571 | 117.021 | 98.081 | 94.568 | 71.905 | 68.093 | 64.153 | 62.04 | 60.278 | 59.939 | 58.739 | 58.841 | 53.861 | 52.225 | 29.451 | 29.291 | 26.857 | 27.065 | 27.779 | 29.012 | 9.384 | 10.288 | 10.688 | 11.63 | 9.823 | 10.388 | 10.689 | 11.104 | 11.124 | 7.834 | 6.761 | 6.574 | 5.803 | 4.669 | 3.839 | 3.672 | 3.079 |
| Goodwill
| 348.3 | 348 | 348.2 | 348.7 | 348.1 | 348.6 | 348.6 | 348.5 | 348.2 | 349.1 | 343.2 | 343.6 | 344.3 | 344.3 | 344.5 | 336.7 | 336.3 | 336.8 | 335 | 307.2 | 304.7 | 244.9 | 247.5 | 240.6 | 236.1 | 210.9 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 198 | 198 | 198 | 198 | 147.5 | 137.4 | 137.4 | 137.4 | 138 | 138.1 | 138.1 | 138.1 | 138.1 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 116.9 | 110.7 | 110.7 | 110.74 | 110.74 | 110.74 | 110.74 | 110.74 | 110.74 | 110.74 | 110.74 | 110.74 | 112.17 | 118.207 | 118.207 | 118.24 | 122.453 | 124.035 | 124.638 | 124.638 | 0 | 0 | 0 | 143.332 | 0 | 0 | 0 | 143.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 25.3 | 28.7 | 33.8 | 636.7 | 638.4 | 693.1 | 5 | 49.8 | 57.1 | 66.2 | 64.1 | 70.5 | 77.2 | 84 | 87.2 | 77.4 | 88.9 | 101 | 488 | 112.1 | 415.7 | 383.8 | 378.7 | 66.7 | 237.4 | 221.3 | 203.8 | 26 | 154.8 | 152.4 | 140.2 | 31.5 | 135.8 | 144.3 | 131.5 | 49.7 | 130 | 125.6 | 120.3 | 74.1 | 134.6 | 138 | 112.4 | 94.1 | 91.3 | 92.1 | 99.8 | 103.4 | 69.8 | 75.3 | 81.4 | 71 | 75.4 | 68.1 | 72.5 | 66.1 | 70.6 | 49.8 | 52.4 | 56.23 | 60.111 | 63.992 | 68.076 | 56.224 | 57.582 | 39.402 | 21.985 | 23.474 | 4.525 | 4.955 | 5.384 | 5.814 | 6.243 | 6.672 | 5.737 | 129.991 | 146.571 | 147.695 | 149.087 | 149.553 | 150.02 | 150.487 | 150.954 | 151.195 | 152.912 | 153.501 | 3.37 | 2.568 | 2.724 | 2.918 | 3.113 | 3.308 | 3.502 | 3.697 | 3.892 | 0 | 0 | 0 | 0 |
| Goodwill en immateriële activa
| 373.6 | 376.7 | 382 | 985.4 | 986.5 | 348.6 | 348.6 | 348.5 | 348.2 | 349.1 | 343.2 | 343.6 | 344.3 | 344.3 | 344.5 | 336.7 | 336.3 | 336.8 | 335 | 307.2 | 304.7 | 244.9 | 247.5 | 307.3 | 236.1 | 210.9 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 201.1 | 332.6 | 201.1 | 201.1 | 201.1 | 198 | 272.1 | 198 | 198 | 259.9 | 231.5 | 137.4 | 137.4 | 138 | 138.1 | 138.1 | 138.1 | 138.1 | 187.9 | 116.9 | 116.9 | 116.9 | 183 | 116.9 | 110.7 | 110.7 | 166.97 | 110.74 | 110.74 | 178.816 | 166.964 | 168.322 | 150.142 | 132.725 | 134.214 | 116.695 | 123.162 | 123.591 | 124.054 | 128.696 | 130.707 | 130.375 | 129.991 | 146.571 | 147.695 | 149.087 | 149.553 | 150.02 | 150.487 | 150.954 | 151.195 | 152.912 | 153.501 | 3.37 | 2.568 | 2.724 | 2.918 | 3.113 | 3.308 | 3.502 | 3.697 | 3.892 | 0 | 0 | 0 | 0 |
| Langetermijnbeleggingen
| 4,079.8 | 3,142.8 | 2,731.9 | 2,120 | 1,044.9 | 1,332.5 | 1,886.4 | 2,623.6 | 3,078.1 | 3,738 | 4,416.2 | 4,415.5 | 4,131.5 | 3,295.6 | 2,673 | 1,757.7 | 1,643.2 | 1,586.5 | 2,642.7 | 2,623.5 | 2,533 | 2,429.8 | 2,255.9 | 1,771.3 | 1,434.6 | 1,327.1 | 1,550.9 | 1,885.9 | 1,655.2 | 1,599.9 | 1,682 | 2,283.3 | 2,346 | 2,041.1 | 1,992.7 | 1,788 | 1,385.5 | 1,307.1 | 1,304.8 | 1,264.5 | 1,248.4 | 1,064.8 | 1,404.3 | 1,350.4 | 1,319.4 | 1,737 | 1,757.8 | 1,596.1 | 1,559.7 | 1,418.7 | 1,399.7 | 1,142.6 | 976.7 | 828.1 | 667.2 | 698.5 | 639.7 | 620.3 | 652.1 | 616.545 | 511.187 | 521.399 | 482 | 451 | 413 | 400 | 313 | 208 | 165 | 142 | 110 | 91 | 90 | 83 | 56 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Belastingvorderingen
| 997 | 946.9 | 917.8 | 910.5 | 701.4 | 666.5 | 644.7 | 664.6 | 587.4 | 515.9 | 485.4 | 441.4 | 411.5 | 394.4 | 336.6 | 367.7 | 360.3 | 365.5 | 364.7 | 425.6 | 424.1 | 369.1 | 392.4 | 428.6 | 411.5 | 415.4 | 426.8 | 87.3 | 119.8 | 115.1 | 119.6 | 150.9 | 133.1 | 126.8 | 135.6 | 167.8 | 167.3 | 174.8 | 167.5 | 136.2 | 176.6 | 182.6 | 131.6 | 126.1 | 131.5 | 115.7 | 105 | 96.3 | 95.2 | 82 | 73.9 | 69.1 | 73.9 | 81.2 | 73.9 | 73.3 | 72.6 | 60.4 | 55.7 | 53.341 | 60.257 | 53.423 | 38.18 | 35.899 | 33.122 | 26.607 | 22.458 | 18.725 | 27.614 | 25.521 | 22.426 | 22.272 | 15.572 | 15.572 | 15.572 | 35.759 | 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
| 644.4 | 412.4 | 364 | 0 | 0 | -316.2 | -857.2 | -1,613.7 | -2,075.3 | -2,745 | -3,495.5 | -3,511.2 | -3,190.2 | -2,392.9 | -1,868.2 | -986.6 | -844.9 | -1,230.1 | -2,229.2 | -2,407.5 | -1,916.5 | -1,839 | -2,069.2 | 194.3 | -1,442.5 | -1,331.6 | -1,668 | -1,716.3 | -1,411.5 | -1,324 | -1,465.3 | -2,057.2 | -2,129.6 | -1,826.2 | 0 | -1,591.7 | -1,152.8 | -1,128.5 | -1,110.6 | 52.2 | -1,027.6 | -884.4 | 0 | 0 | -1,198.1 | -1,611.5 | -1,611.5 | -1,425.4 | -1,447.3 | -1,302.6 | -1,278.4 | 0 | -878.5 | -742.9 | -562.5 | 0 | 64.5 | -549.6 | 45.7 | 0.491 | 51.537 | -443.388 | -0.018 | -0.15 | 0.582 | 0.53 | 1.185 | 1.375 | 0.083 | 0.475 | 0.495 | 0.074 | 1.732 | 1.516 | 1.33 | 0.957 | 1.032 | 0.541 | 0.567 | 0.927 | 0.96 | 1.014 | 1.308 | 1.563 | 0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.086 | 4.281 | 4.465 | 0 |
| Totaal niet-vlottende activa
| 10,527.8 | 8,995.6 | 8,195.3 | 7,553.5 | 5,809.8 | 4,862.2 | 4,602.7 | 4,397.2 | 4,182.1 | 3,967.3 | 3,717.5 | 3,565.7 | 3,435 | 3,292.6 | 3,078.8 | 3,052.8 | 3,004.6 | 2,509 | 2,482.4 | 2,221.7 | 2,482.1 | 2,237.2 | 1,762 | 3,513.5 | 1,386.1 | 1,310.6 | 1,172.7 | 1,071.1 | 1,149.4 | 1,132.2 | 1,034.8 | 1,036.5 | 997.9 | 982.9 | 2,899.9 | 997.3 | 1,028.4 | 963.1 | 964.4 | 2,112.4 | 930.8 | 887.7 | 2,116.6 | 2,017.9 | 684.4 | 646.2 | 639.2 | 646.9 | 569.1 | 552.3 | 543.4 | 1,596.8 | 485 | 477.5 | 458.1 | 1,114.6 | 1,050.3 | 386.2 | 997.1 | 963.088 | 856.586 | 364.758 | 821.549 | 770.734 | 713.107 | 671.847 | 541.273 | 430.407 | 373.545 | 353.198 | 316.79 | 297.339 | 294.739 | 289.636 | 257.138 | 292.932 | 177.054 | 177.527 | 176.511 | 177.545 | 178.759 | 180.513 | 161.646 | 163.046 | 163.93 | 165.131 | 13.193 | 12.956 | 13.413 | 14.022 | 14.237 | 11.142 | 10.263 | 10.271 | 9.695 | 8.755 | 8.12 | 8.137 | 3.079 |
| Totaal activa
| 17,743.4 | 16,649.9 | 15,828 | 15,441.5 | 14,712.7 | 13,903.3 | 13,053.2 | 12,974 | 13,260.8 | 13,705.2 | 13,678.4 | 13,555 | 12,934.6 | 12,297 | 11,540.4 | 11,168.9 | 10,617.5 | 10,103.6 | 9,891.1 | 9,733.2 | 9,131.3 | 8,531.6 | 8,234.9 | 7,846.7 | 7,318.6 | 6,849.6 | 6,426.2 | 5,758 | 5,644.6 | 5,250.8 | 4,808 | 6,486.9 | 6,174.7 | 5,780.8 | 5,306.3 | 4,907.3 | 4,682.3 | 4,354.5 | 4,126.2 | 3,959.4 | 3,651.5 | 3,404.6 | 4,194.2 | 3,950.3 | 3,697.4 | 4,201.3 | 4,235.8 | 4,059.2 | 3,732.2 | 3,626.1 | 3,332.9 | 3,063.1 | 2,746 | 2,649.9 | 2,568.3 | 2,390.4 | 2,351.8 | 2,243.1 | 2,016.6 | 1,809.716 | 1,637.811 | 1,501.282 | 1,386.053 | 1,474.624 | 1,364.671 | 1,231.387 | 1,123.285 | 1,039.998 | 912.247 | 808.698 | 724.168 | 671.79 | 613.993 | 565.838 | 524.503 | 501.587 | 427.915 | 389.522 | 369.2 | 354.229 | 336.823 | 322.46 | 316.339 | 314.994 | 238.764 | 245.483 | 89.416 | 91.581 | 92.855 | 93.535 | 95.488 | 100.361 | 100.412 | 103.003 | 105.006 | 112.421 | 111.067 | 106.572 | 65.081 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 218.7 | 194.4 | 194.4 | 188.7 | 196.2 | 199.7 | 164.1 | 147 | 164.2 | 149.7 | 128.1 | 121.2 | 120 | 117.9 | 103.1 | 81.6 | 116 | 108.9 | 133.4 | 123.5 | 132.4 | 129.6 | 130.6 | 100.7 | 96.4 | 102.2 | 96.3 | 82.5 | 80.4 | 74.2 | 74 | 68.5 | 60.6 | 64.8 | 57.9 | 52.6 | 58 | 64.7 | 67.9 | 61.6 | 53.6 | 58.9 | 57 | 46.2 | 62 | 67.2 | 67.9 | 57.6 | 56.1 | 54.6 | 49.8 | 45.8 | 43.2 | 37.5 | 43.2 | 35.6 | 35.7 | 41.6 | 34.4 | 27.6 | 24.968 | 26.555 | 21.209 | 20.501 | 26.159 | 20.018 | 24.042 | 29.791 | 22.26 | 16.214 | 14.165 | 11.092 | 10.187 | 5.769 | 9.144 | 7.95 | 7.497 | 5.382 | 6.482 | 4.485 | 5.214 | 4.311 | 4.67 | 5.894 | 11.42 | 17.204 | 10.142 | 9.282 | 9.099 | 8.033 | 9.184 | 8.3 | 6.182 | 6.935 | 5.54 | 7.128 | 5.225 | 4.825 | 3.455 |
| Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.171 | 0.347 | 0.609 | 0.813 | 0.904 | 0.998 | 1.03 | 1.156 | 1.244 | 1.434 | 1.511 | 1.386 | 1.022 | 1.587 | 1.631 | 1.903 | 2.11 | 2.072 | 2.019 | 1.941 | 1.746 | 1.781 |
| Belastingschulden
| 164.6 | 85.9 | 51.8 | 111.4 | 342.8 | 230.2 | 125.4 | 96.1 | 71.2 | 40.8 | 113.3 | 54.1 | 65.9 | 58.8 | 50.7 | 47.2 | 35.3 | 37.7 | 34.6 | 37.9 | 26.2 | 24.3 | 20 | 39.1 | 22.8 | 17.9 | 0 | 63.1 | 0 | 0 | 0 | 40.4 | 32.2 | 0 | 0 | 11.4 | 0 | 0 | 0 | 7.4 | 0 | 0 | 0 | 5.1 | 0 | 0 | 0 | 5.8 | 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 |
| Uitgestelde opbrengsten
| 426 | 433.9 | 437.5 | 446.1 | 394.8 | 450.6 | 462.5 | 438.3 | 395.6 | 413.7 | 424.4 | 414 | 383.5 | 392 | 389.2 | 382.4 | 358.1 | 371.5 | 366.2 | 365.2 | 307.6 | 306.8 | 329.2 | 294.3 | 307.1 | 302.2 | 280 | 302.8 | 295.1 | 298 | 286.6 | 249.9 | 236.1 | 233.9 | 225.3 | 230.1 | 229.5 | 223.9 | 217.4 | 216.6 | 219.8 | 225.9 | 226.5 | 200.1 | 193.8 | 198.2 | 193.6 | 186.4 | 172.2 | 168.9 | 161.3 | 154.2 | 144.8 | 135.5 | 131.7 | 126.1 | 117.8 | 108.8 | 104.2 | 99.451 | 91.625 | 89.509 | 96.861 | 77.981 | 71.465 | 64.914 | 59.248 | 53.817 | 47.624 | 42.301 | 38.975 | 36.559 | 33.523 | 30.272 | 27.654 | 25.313 | 20.655 | 18.396 | 16.862 | 15.372 | 14.092 | 13.385 | 12.998 | 11.345 | 8.824 | 7.131 | 6.14 | 4.838 | 4.515 | 3.706 | 3.624 | 3.87 | 3.434 | 2.198 | 2.34 | 0 | 0 | 0 | 0 |
| Overige kortlopende verplichtingen
| 867.5 | 773.3 | 691.4 | 912.5 | 742.6 | 703.3 | 600.1 | 781.7 | 639.1 | 608.2 | 484.8 | 576.9 | 492.9 | 467.9 | 392.7 | 486.1 | 415.6 | 435.1 | 440.5 | 531 | 464.7 | 346.8 | 291.2 | 386.5 | 303.1 | 274.2 | 230.3 | 558.5 | 252.8 | 236.7 | 210.9 | 247 | 205.7 | 424.7 | 169.7 | 427.9 | 420.6 | 409.7 | 389 | 215.6 | 426.9 | 437 | 176 | 129.5 | 305.3 | 127 | 202.1 | 152.5 | 210.4 | 220.2 | 194.5 | 120.6 | 189 | 188.4 | 163.9 | 112.1 | 114.8 | 94.1 | 36.1 | 75.8 | 69.934 | 115.328 | 44.907 | 66.034 | 49.218 | 44.485 | 35.974 | 48.162 | 33.78 | 32.924 | 23.917 | 33.016 | 25.269 | 25.624 | 18.245 | 24.724 | 18.026 | 16.884 | 14.55 | 17.919 | 15.744 | 13.48 | 11.558 | 15.372 | 10.54 | 13.216 | 7.81 | 10.432 | 10.194 | 9.275 | 6.378 | 7.496 | 5.524 | 5.302 | 4.694 | 10.683 | 8.187 | 6.68 | 5.04 |
| Totaal kortlopende verplichtingen
| 1,676.8 | 1,487.5 | 1,375.1 | 1,658.7 | 1,676.4 | 1,943.6 | 1,759 | 1,861.4 | 1,686.8 | 1,622.8 | 1,521.5 | 1,603.5 | 1,475.1 | 1,417.5 | 1,350.2 | 1,409.8 | 1,330.8 | 1,337.2 | 1,360.6 | 1,448.5 | 1,018.6 | 913.5 | 1,194.5 | 820.6 | 1,030.1 | 980.4 | 919.8 | 1,031.2 | 684.7 | 728.5 | 680.5 | 709.1 | 632.9 | 599.3 | 452.9 | 587.8 | 567.1 | 561.8 | 540.8 | 501.2 | 567.3 | 582.2 | 459.5 | 380.9 | 433.1 | 482.5 | 463.6 | 479.1 | 438.7 | 443.7 | 405.6 | 320.6 | 377 | 361.4 | 337.4 | 273.8 | 267.3 | 318.7 | 173.8 | 202.768 | 185.599 | 230.098 | 162.977 | 164.516 | 146.842 | 129.417 | 119.264 | 131.77 | 103.664 | 91.439 | 77.057 | 80.667 | 68.979 | 61.665 | 55.043 | 57.987 | 46.213 | 40.833 | 38.241 | 38.385 | 35.863 | 32.08 | 30.224 | 34.194 | 31.94 | 38.795 | 25.526 | 26.063 | 25.194 | 22.036 | 20.773 | 21.297 | 17.043 | 16.545 | 14.646 | 19.83 | 15.353 | 13.251 | 10.276 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.052 | 0.23 | 0.435 | 0.695 | 0.95 | 1.235 | 1.531 | 1.838 | 1.792 | 0.971 | 1.282 | 0.771 | 0.963 | 0.772 | 1.473 | 1.861 | 1.241 | 2.038 | 2.471 |
| Uitgestelde opbrengsten niet-vlottend
| 59.6 | 43.5 | 50.2 | 45.6 | 42.5 | 45.4 | 44.7 | 41 | 36.7 | 37.4 | 38.4 | 36.8 | 35 | 32 | 31.1 | 32.1 | 30.3 | 28.4 | 28.8 | 27.4 | 335.6 | 338.5 | 30.8 | 33 | 26.1 | 30.1 | 25.4 | 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 | 1.066 | 0 | 0 | 0 | 1.271 | 1.336 | 1.139 | 0.883 | 0.875 | 0 | 0 | 0 | 0 | 0.594 | 0.503 | 0.143 | 0.198 | 0 | 0 | 0 | 0.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 82.1 | 0 | 0 | 0 | -69.6 | 0 | 0 | 0 | 229.6 | 0 | 0 | 0 | -58 | 0 | 0 | 0 | 0 | -209 | -216.4 | -71.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167.8 | 139.6 | 148.9 | 139.1 | 136.2 | 143.2 | 143.7 | 131.6 | 126.1 | 121.6 | 106.2 | 95.6 | 87 | 88.1 | 74.6 | 67.5 | 69.1 | 69.1 | 77.3 | 65.5 | 73.3 | 65.2 | 53.2 | 48.4 | 53.341 | 51.216 | 44.124 | 38.18 | 35.899 | 33.122 | 26.607 | 22.458 | 18.725 | 27.614 | 25.521 | 22.426 | 22.272 | 15.572 | 15.572 | 15.572 | 35.759 | 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 verplichtingen
| 329.5 | 322.4 | 356.3 | 339.9 | 370.3 | 359.8 | 406.9 | 398.3 | 416.7 | 410.4 | 370.9 | 329.9 | 412.8 | 380.9 | 414.5 | 412.5 | 405.8 | 384 | 385.9 | 390.9 | 423.3 | 444.5 | 423.5 | 305.6 | 300.7 | 283.9 | 313.2 | 327.1 | 69 | 128.7 | 122.3 | 112.6 | 104.8 | 109.8 | 103 | 95.9 | 88.5 | 87.4 | 83.9 | 78.8 | 86.8 | 86.3 | 78.1 | 68 | 65.8 | 91.6 | 0 | 77.5 | 73.8 | 22.3 | 24.5 | 27.8 | 23.8 | 10.1 | 19.6 | 5.9 | 11 | 22.2 | 24.4 | 15.258 | 10.734 | 6.974 | 9.776 | 6.172 | 34.401 | 0.237 | 22.21 | 19.554 | 8.432 | 5.91 | 3.875 | 1.418 | 1.368 | 1.103 | 0.769 | 1.009 | 1.084 | 0.679 | 0.762 | 0.407 | 1.134 | 1.223 | 1.525 | 1.148 | 1.227 | 0.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Totaal niet-vlottende verplichtingen
| 389.1 | 365.9 | 406.5 | 385.5 | 412.8 | 405.2 | 462.5 | 439.3 | 453.4 | 447.8 | 409.3 | 453.7 | 447.8 | 412.9 | 445.6 | 444.6 | 436.1 | 412.4 | 414.7 | 418.3 | 335.6 | 338.5 | 454.3 | 338.6 | 326.8 | 314 | 338.6 | 327.1 | 69 | 128.7 | 122.3 | 112.6 | 104.8 | 109.8 | 103 | 95.9 | 88.5 | 87.4 | 83.9 | 78.8 | 86.8 | 86.3 | 78.1 | 68 | 65.8 | 91.6 | 86 | 77.5 | 73.8 | 96.9 | 92 | 96.9 | 92.9 | 87.4 | 85.1 | 79.2 | 76.2 | 75.4 | 72.8 | 69.665 | 61.95 | 51.098 | 47.956 | 43.342 | 34.401 | 27.983 | 22.21 | 19.554 | 8.432 | 5.91 | 3.875 | 1.418 | 1.368 | 1.103 | 0.769 | 1.009 | 1.084 | 0.679 | 0.762 | 0.912 | 1.186 | 1.453 | 1.96 | 1.843 | 2.177 | 2.112 | 1.531 | 1.838 | 1.792 | 0.971 | 1.282 | 0.771 | 0.963 | 0.772 | 1.473 | 1.861 | 1.241 | 2.038 | 2.471 |
| Totaal passiva
| 2,065.9 | 1,853.4 | 1,781.6 | 2,044.2 | 2,089.2 | 1,943.6 | 1,759 | 1,861.4 | 1,686.8 | 1,622.8 | 1,521.5 | 1,603.5 | 1,475.1 | 1,417.5 | 1,350.2 | 1,409.8 | 1,330.8 | 1,337.2 | 1,360.6 | 1,448.5 | 1,354.2 | 1,252 | 1,194.5 | 1,159.2 | 1,030.1 | 980.4 | 919.8 | 1,031.2 | 684.7 | 728.5 | 680.5 | 709.1 | 632.9 | 599.3 | 555.9 | 587.8 | 567.1 | 561.8 | 540.8 | 580 | 567.3 | 582.2 | 537.6 | 448.9 | 433.1 | 482.5 | 463.6 | 479.1 | 438.7 | 443.7 | 405.6 | 417.5 | 377 | 361.4 | 337.4 | 353 | 343.5 | 318.7 | 246.6 | 272.433 | 247.549 | 230.098 | 210.933 | 207.858 | 181.243 | 157.4 | 141.474 | 151.324 | 112.096 | 97.349 | 80.932 | 82.085 | 70.347 | 62.768 | 55.812 | 58.996 | 47.297 | 41.512 | 39.003 | 39.297 | 37.049 | 33.533 | 32.184 | 36.037 | 34.117 | 40.907 | 27.057 | 27.901 | 26.986 | 23.007 | 22.055 | 22.068 | 18.006 | 17.317 | 16.119 | 21.691 | 16.594 | 15.289 | 12.747 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 80.6 | 0 | 0 | 0 | 0 | 0 | 50.4 | 48.6 | 42 | 36.7 | 27.6 | 28.9 | 25.9 | 23.8 | 20.9 | 15.7 | 14.3 | 16.2 | 0 | 7.9 | 8.6 | 9.3 | 1.6 | 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 | 0.023 |
| Gewone aandelen
| 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0.038 | 0.038 | 0.038 | 0.039 | 0.039 | 0.039 | 0.039 | 0.038 | 0.038 | 0.038 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.036 | 0.035 | 0.035 | 0.035 | 0.034 | 0.034 | 0.034 | 0.033 | 0.033 | 0.027 | 0.027 | 0.037 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.036 | 0.035 | 0.007 |
| Ingehouden winsten
| 6,129.8 | 5,581.7 | 5,067.9 | 4,743 | 4,209.2 | 3,807.7 | 3,397.4 | 3,500.1 | 4,017.8 | 4,682.8 | 4,858 | 4,760.9 | 4,390.1 | 4,022.7 | 3,514.7 | 3,261.3 | 2,937.2 | 2,633 | 2,570.9 | 2,494.5 | 2,142.6 | 1,819 | 1,696 | 1,521.7 | 1,234 | 948.1 | 698 | 61.4 | 776.6 | 482.3 | 263.3 | 1,574.9 | 1,402.8 | 1,193 | 1,009.6 | 899.2 | 785.7 | 651.3 | 562.3 | 487.7 | 341 | 312.2 | 1,023.7 | 979.4 | 813.2 | 1,292.9 | 1,385.6 | 1,333.4 | 1,208.8 | 1,185.8 | 1,045.4 | 901.9 | 750.7 | 798.5 | 812 | 718.9 | 720.1 | 685.7 | 597 | 511.716 | 434.164 | 369.64 | 307.252 | 397.824 | 347.066 | 289.472 | 238.29 | 193.509 | 144.356 | 103.437 | 72.774 | 51.02 | 27.379 | 10.116 | -6.566 | -20.989 | -70.515 | -91.235 | -105.964 | -114.936 | -126.618 | -132.731 | -137.561 | -138.414 | -133.559 | -130.206 | -131.084 | -128.791 | -126.191 | -119.727 | -115.987 | -110.37 | -106.118 | -101.32 | -97.077 | -93.67 | -88.689 | -84.669 | -80.179 |
| Overige gereserveerde algehele resultaten
| 12.9 | -23.5 | -8.7 | -12.2 | -56.5 | -79.8 | -108.5 | -162.5 | -187.6 | -144.2 | -110.7 | -24.2 | 5.3 | 10.3 | 11.4 | 24.9 | 16.2 | 22.3 | 8.9 | 12.4 | 17.8 | 16.1 | -0.7 | -13.3 | -16.7 | -16.4 | -18.1 | -15.5 | -9.2 | -9.8 | -8 | -8.9 | 4 | 9.3 | 1.3 | -9.5 | -2.7 | -6.4 | -1.2 | -5.1 | 1.4 | 0.6 | 3.8 | 2.1 | 0.4 | -2.1 | 8.1 | 6.6 | 5.8 | 3.6 | 1.5 | 0.9 | 1.5 | 2.6 | -0.7 | 1.6 | 0.7 | 0.7 | 2.2 | 1.256 | 1.205 | 0.794 | -0.977 | -2.943 | -10.892 | -5.739 | -0.754 | 0.53 | 0.2 | 1.222 | 1.496 | 0.705 | -0.691 | -1.659 | -1.547 | -1.477 | -1 | -0.854 | -1.189 | -0.392 | -0.032 | -0.287 | 1.008 | 0.779 | 0.441 | 0.593 | 0.994 | 1.415 | 1.115 | 0.169 | -0.578 | -0.335 | -0.389 | -1.232 | -1.479 | -2.349 | -3.324 | -4.254 | -3.298 |
| Overige totale aandeelhoudersvermogen
| 9,440.2 | 9,149.7 | 8,903 | 8,576.4 | 8,385.9 | 8,150.8 | 7,928.4 | 7,703.9 | 7,684.8 | 7,484 | 7,354.6 | 7,164 | 7,015.1 | 6,804.4 | 6,627.3 | 6,445.2 | 6,304.3 | 6,085.1 | 5,926.8 | 5,756.8 | 5,600.9 | 5,430.1 | 5,328.8 | 5,170.3 | 5,063.2 | 4,928.8 | 4,817.1 | 4,679.2 | 4,190.4 | 4,049.8 | 3,872.2 | 4,211.8 | 4,135 | 3,979.2 | 3,739.5 | 3,429.8 | 3,332.2 | 3,147.8 | 3,024.3 | 2,896.8 | 2,741.8 | 2,509.6 | 2,629.1 | 2,519.9 | 2,450.7 | 2,428 | 2,378.5 | 2,240.1 | 2,078.9 | 1,993 | 1,880.4 | 1,742.8 | 1,616.8 | 1,487.4 | 1,419.6 | 1,316.9 | 1,287.5 | 1,238 | 1,170.8 | 1,024.3 | 954.855 | 900.712 | 868.807 | 871.846 | 847.215 | 790.215 | 744.236 | 694.597 | 655.557 | 606.652 | 568.929 | 537.943 | 516.921 | 494.576 | 476.767 | 465.021 | 451.098 | 440.064 | 437.315 | 430.226 | 426.39 | 421.911 | 420.675 | 416.559 | 337.738 | 334.162 | 192.412 | 191.02 | 190.909 | 190.05 | 189.962 | 188.962 | 188.877 | 188.202 | 187.407 | 186.713 | 186.45 | 180.171 | 135.781 |
| Totaal eigen vermogen van aandeelhouders
| 15,583.3 | 14,708.3 | 13,962.6 | 13,307.6 | 12,539 | 11,959.7 | 11,294.2 | 11,112.6 | 11,574 | 12,082.4 | 12,156.9 | 11,951.5 | 11,459.5 | 10,879.5 | 10,190.2 | 9,759.1 | 9,286.7 | 8,766.4 | 8,530.5 | 8,284.7 | 7,777.1 | 7,279.6 | 7,040.4 | 6,678.8 | 6,288.5 | 5,869.2 | 5,506.4 | 4,726.8 | 4,959.9 | 4,522.3 | 4,127.5 | 5,777.8 | 5,541.8 | 5,181.5 | 4,750.4 | 4,319.5 | 4,115.2 | 3,792.7 | 3,585.4 | 3,379.4 | 3,084.2 | 2,822.4 | 3,656.6 | 3,501.4 | 3,264.3 | 3,718.8 | 3,772.2 | 3,580.1 | 3,293.5 | 3,182.4 | 2,927.3 | 2,645.6 | 2,369 | 2,288.5 | 2,230.9 | 2,037.4 | 2,008.3 | 1,924.4 | 1,770 | 1,537.283 | 1,390.262 | 1,271.184 | 1,175.12 | 1,266.766 | 1,183.428 | 1,073.987 | 981.811 | 888.674 | 800.151 | 711.349 | 643.236 | 589.705 | 543.646 | 503.07 | 468.691 | 442.591 | 380.618 | 348.01 | 330.197 | 314.932 | 299.774 | 288.927 | 284.155 | 278.957 | 204.647 | 204.576 | 62.359 | 63.68 | 65.869 | 70.528 | 73.433 | 78.293 | 82.406 | 85.686 | 88.887 | 90.73 | 94.473 | 91.283 | 52.334 |
| Totaal eigen vermogen
| 15,677.5 | 14,796.5 | 14,046.4 | 13,397.3 | 12,623.5 | 12,040.3 | 11,370.7 | 11,183.3 | 11,632.6 | 12,141.8 | 12,211.5 | 12,001.9 | 11,508.1 | 10,921.5 | 10,226.9 | 9,786.7 | 9,315.6 | 8,792.3 | 8,554.3 | 8,305.6 | 7,792.8 | 7,293.9 | 7,056.6 | 6,687.5 | 6,296.4 | 5,877.8 | 5,515.7 | 4,728.4 | 4,961.9 | 4,522.3 | 4,127.5 | 5,777.8 | 5,541.8 | 5,181.5 | 4,750.4 | 4,319.5 | 4,115.2 | 3,792.7 | 3,585.4 | 3,379.4 | 3,084.2 | 2,822.4 | 3,656.6 | 3,501.4 | 3,264.3 | 3,718.8 | 3,772.2 | 3,580.1 | 3,293.5 | 3,182.4 | 2,927.3 | 2,645.6 | 2,369 | 2,288.5 | 2,230.9 | 2,037.4 | 2,008.3 | 1,924.4 | 1,770 | 1,537.283 | 1,390.262 | 1,271.184 | 1,175.12 | 1,266.766 | 1,183.428 | 1,073.987 | 981.811 | 888.674 | 800.151 | 711.349 | 643.236 | 589.705 | 543.646 | 503.07 | 468.691 | 442.591 | 380.618 | 348.01 | 330.197 | 314.932 | 299.774 | 288.927 | 284.155 | 278.957 | 204.647 | 204.576 | 62.359 | 63.68 | 65.869 | 70.528 | 73.433 | 78.293 | 82.406 | 85.686 | 88.887 | 90.73 | 94.473 | 91.283 | 52.334 |
| Totaal passiva en aandeelhoudersvermogen
| 17,743.4 | 16,649.9 | 15,828 | 15,441.5 | 14,712.7 | 13,903.3 | 13,053.2 | 12,974 | 13,260.8 | 13,705.2 | 13,678.4 | 13,555 | 12,934.6 | 12,297 | 11,540.4 | 11,168.9 | 10,617.5 | 10,103.6 | 9,891.1 | 9,733.2 | 9,131.3 | 8,531.6 | 8,234.9 | 7,846.7 | 7,318.6 | 6,849.6 | 6,426.2 | 5,758 | 5,644.6 | 5,250.8 | 4,808 | 6,486.9 | 6,174.7 | 5,780.8 | 5,306.3 | 4,907.3 | 4,682.3 | 4,354.5 | 4,126.2 | 3,959.4 | 3,651.5 | 3,404.6 | 4,194.2 | 3,950.3 | 3,697.4 | 4,201.3 | 4,235.8 | 4,059.2 | 3,732.2 | 3,626.1 | 3,332.9 | 3,063.1 | 2,746 | 2,649.9 | 2,568.3 | 2,390.4 | 2,351.8 | 2,243.1 | 2,016.6 | 1,809.716 | 1,637.811 | 1,501.282 | 1,386.053 | 1,474.624 | 1,364.671 | 1,231.387 | 1,123.285 | 1,039.998 | 912.247 | 808.698 | 724.168 | 671.79 | 613.993 | 565.838 | 524.503 | 501.587 | 427.915 | 389.522 | 369.2 | 354.229 | 336.823 | 322.46 | 316.339 | 314.994 | 238.764 | 245.483 | 89.416 | 91.581 | 92.855 | 93.535 | 95.488 | 100.361 | 100.412 | 103.003 | 105.006 | 112.421 | 111.067 | 106.572 | 65.081 |