Lithia Motors, Inc.
NYSE:LAD
344.08 (USD) • At close November 4, 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
| 359.5 | 674.8 | 404.6 | 941.4 | 256.2 | 199.7 | 299.4 | 246.7 | 233 | 113.2 | 161.4 | 174.8 | 137.8 | 780.9 | 170.3 | 160.2 | 57.1 | 120.3 | 56.6 | 84 | 27.1 | 44.7 | 45 | 31.6 | 31.432 | 29.991 | 68.985 | 57.253 | 38.577 | 31.177 | 31.44 | 50.282 | 24.116 | 15.044 | 21.559 | 45.008 | 32.707 | 23.394 | 21.023 | 29.898 | 21.666 | 28.203 | 22.34 | 23.686 | 16.093 | 20.257 | 15.006 | 42.839 | 19.757 | 16.247 | 8.965 | 20.851 | 15.936 | 11.738 | 13.118 | 9.306 | 15.301 | 15.379 | 11.421 | 12.776 | 4.382 | 17.009 | 9.104 | 10.874 | 17.621 | 21.352 | 27.855 | 21.665 | 15.749 | 32.903 | 21.023 | 26.6 | 41.329 | 23.435 | 33.425 | 48.566 | 41.687 | 29.842 | 19.562 | 29.264 | 39.129 | 9.971 | 39.813 | 74.408 | 50.231 | 55.01 | 29.593 | 15.932 | 63.518 | 64.339 | 50.877 | 59.855 | 43.508 | 40.646 | 28.315 | 38.789 | 52.52 | 29.432 | 34.233 | 30.4 | 26.3 | 42 | 24.8 | 20.9 | 17.7 | 27.1 | 14.2 | 18.5 | 7.4 | 15.3 | 13.5 | 15.4 | 9.4 |
Kortetermijnbeleggingen
| 2.2 | 2.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.202 | 11.693 | 124.845 | 140.021 | 0 | 161.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 359.5 | 674.8 | 404.6 | 941.4 | 256.2 | 199.7 | 299.4 | 246.7 | 233 | 113.2 | 161.4 | 174.8 | 137.8 | 780.9 | 170.3 | 160.2 | 57.1 | 120.3 | 56.6 | 84 | 27.1 | 44.7 | 45 | 31.6 | 31.432 | 29.991 | 68.985 | 57.253 | 38.577 | 31.177 | 31.44 | 50.282 | 24.116 | 15.044 | 21.559 | 45.008 | 32.707 | 23.394 | 21.023 | 29.898 | 21.666 | 28.203 | 22.34 | 23.686 | 16.093 | 20.257 | 15.006 | 42.839 | 19.757 | 16.247 | 8.965 | 20.851 | 15.936 | 11.738 | 13.118 | 9.306 | 15.301 | 15.379 | 13.623 | 24.469 | 129.227 | 157.03 | 9.104 | 10.874 | 17.621 | 21.352 | 27.855 | 21.665 | 15.749 | 32.903 | 21.023 | 26.6 | 41.329 | 23.435 | 33.425 | 48.566 | 41.687 | 29.842 | 19.562 | 29.264 | 39.129 | 9.971 | 39.813 | 74.408 | 50.231 | 55.01 | 29.593 | 15.932 | 63.518 | 64.339 | 50.877 | 59.855 | 43.508 | 40.646 | 28.315 | 38.789 | 52.52 | 29.432 | 34.233 | 30.4 | 26.3 | 42 | 24.8 | 20.9 | 17.7 | 27.1 | 14.2 | 18.5 | 7.4 | 15.3 | 13.5 | 15.4 | 9.4 |
Nettovorderingen
| 1,209.4 | 1,242.9 | 1,249.3 | 1,123.1 | 999.3 | 884.6 | 843.1 | 813.1 | 1,009.1 | 978.4 | 923.8 | 910 | 812.6 | 799.7 | 740.7 | 614 | 511.7 | 446.4 | 298.2 | 505 | 459.7 | 489.2 | 491 | 529.4 | 470.689 | 483.995 | 479.638 | 521.938 | 446.613 | 359.01 | 341.591 | 417.714 | 317.664 | 305.293 | 286.292 | 308.462 | 285.73 | 287.808 | 290.638 | 295.379 | 181.855 | 191.228 | 182.777 | 170.519 | 140.086 | 143.833 | 134.109 | 133.149 | 128.602 | 117.747 | 111.04 | 99.407 | 84.247 | 88.793 | 79.659 | 75.011 | 41.235 | 36.187 | 34.635 | 30.157 | 49.687 | 33.189 | 36.442 | 41.816 | 49.491 | 55.598 | 102.374 | 60.913 | 112.508 | 131.278 | 130.119 | 118.528 | 99.935 | 113.912 | 52.109 | 106.443 | 93.086 | 106.27 | 84.615 | 84.489 | 41.169 | 84.352 | 85.244 | 42.407 | 43.032 | 43.331 | 38.528 | 40.847 | 38.73 | 40.869 | 37.614 | 34.557 | 33.602 | 33.897 | 34.01 | 34.206 | 36.758 | 33.798 | 31.184 | 28.5 | 29.6 | 30.5 | 19.7 | 20.4 | 15.2 | 12.4 | 11 | 8.1 | 6.4 | 4.1 | 3.6 | 3 | 1.9 |
Voorraad
| 6,100.2 | 6,242.9 | 5,861.9 | 4,753.9 | 4,404.5 | 4,278.9 | 3,855.6 | 3,409.4 | 3,309.3 | 2,985 | 2,697.3 | 2,385.5 | 2,012.6 | 2,238.8 | 2,329.7 | 2,492.9 | 2,128.7 | 1,812.8 | 2,512.8 | 2,433.7 | 2,386.4 | 2,431.9 | 2,441 | 2,365.3 | 2,275.965 | 2,333.112 | 2,365.924 | 2,132.744 | 1,966.456 | 1,878.78 | 1,812.217 | 1,772.587 | 1,657.693 | 1,582.274 | 1,541.085 | 1,470.987 | 1,386.96 | 1,367.317 | 1,286.614 | 1,249.659 | 941.756 | 981.223 | 935.85 | 859.019 | 755.698 | 783.84 | 714.121 | 723.326 | 658.694 | 617.568 | 559.216 | 506.484 | 489.217 | 497.53 | 456.945 | 415.228 | 392.906 | 361.063 | 360.025 | 328.726 | 255.036 | 300.13 | 391.959 | 422.812 | 426.62 | 623.162 | 640.48 | 601.759 | 559.267 | 684.926 | 599.942 | 603.306 | 659.047 | 881.99 | 651.938 | 606.047 | 516.068 | 659.06 | 563.995 | 536.653 | 500.273 | 604.449 | 482.212 | 445.281 | 448.019 | 468.201 | 468.478 | 445.908 | 399.281 | 410.909 | 337.426 | 275.398 | 309.461 | 315.078 | 318.33 | 314.29 | 261.899 | 325.722 | 305.93 | 268.3 | 212.3 | 233.6 | 153.3 | 157.4 | 117.1 | 138.1 | 120.7 | 89.8 | 50.7 | 42.6 | 39.1 | 28.2 | 17.7 |
Overige vlottende activa
| 224 | 194.8 | 217.4 | 136.8 | 158.2 | 130.8 | 149.6 | 161.7 | 135.4 | 85.2 | 102.1 | 63 | 112.5 | 51.4 | 48.2 | 70.5 | 52.9 | 50.6 | 58.2 | 47.8 | 56.7 | 65.7 | 50.9 | 65.1 | 47.648 | 46.231 | 56.893 | 70.847 | 59.622 | 54.801 | 48.248 | 46.611 | 33.225 | 38.192 | 50.473 | 54.408 | 32.64 | 32.028 | 32.498 | 32.01 | 11.088 | 12.028 | 12.564 | 15.251 | 9.477 | 9.856 | 11.729 | 17.484 | 11.24 | 10.588 | 10.618 | 16.719 | 5.298 | 5.473 | 8.88 | 6.062 | 36.902 | 33.313 | 33.684 | 29.324 | 8.948 | 29.639 | 170.604 | 197.53 | 269.29 | 180.021 | 32.225 | 81.779 | 33.11 | 78.606 | 22.113 | 23.183 | 6.995 | 7.028 | 77.471 | 33.707 | 5.479 | 5.492 | 20.5 | 5.629 | 69.269 | 21.505 | 20.599 | 70.864 | 48.139 | 54.55 | 50.658 | 46.834 | 5.365 | 6.973 | 6.28 | 5.554 | 5.597 | 5.626 | 5.065 | 9.237 | 5.114 | 5.353 | 8.356 | 7.4 | 8 | 6.3 | 3.5 | 5.5 | 3.5 | 5.2 | 3.4 | 3.5 | 3.6 | 2.4 | 2.4 | 2.5 | 3.8 |
Totaal vlottende activa
| 7,893.1 | 8,355.4 | 7,733.2 | 6,955.2 | 5,818.2 | 5,494 | 5,147.7 | 4,630.9 | 4,686.8 | 4,161.8 | 3,884.6 | 3,533.3 | 3,075.5 | 3,870.8 | 3,288.9 | 3,337.6 | 2,750.4 | 2,430.1 | 2,925.8 | 3,070.5 | 2,929.9 | 3,031.5 | 3,027.9 | 2,991.4 | 2,825.734 | 2,893.329 | 2,971.44 | 2,782.782 | 2,511.268 | 2,323.768 | 2,233.496 | 2,287.194 | 2,032.698 | 1,940.803 | 1,899.409 | 1,878.865 | 1,738.037 | 1,710.547 | 1,634.799 | 1,615.509 | 1,165.785 | 1,212.904 | 1,167.55 | 1,081.549 | 935.198 | 971.343 | 891.04 | 933.209 | 837.496 | 766.126 | 694.266 | 648.191 | 604.164 | 607.175 | 561.417 | 508.544 | 489.403 | 449.385 | 444.634 | 418.063 | 442.898 | 522.013 | 611.028 | 696.552 | 779.533 | 895.633 | 819.456 | 778.538 | 727.993 | 934.046 | 780.117 | 779.64 | 807.306 | 1,032.394 | 822.275 | 804.248 | 667.943 | 807.031 | 697.504 | 662.875 | 657.031 | 728.142 | 632.374 | 636.937 | 596.774 | 628.6 | 593.68 | 555.778 | 513.913 | 529.382 | 434.883 | 380.409 | 395.115 | 397.808 | 388.229 | 396.522 | 356.291 | 394.305 | 379.703 | 334.6 | 276.2 | 312.4 | 201.3 | 204.2 | 153.5 | 182.8 | 149.3 | 119.9 | 68.1 | 64.4 | 58.6 | 49.1 | 32.8 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 5,386.5 | 5,339.3 | 5,255.2 | 3,981.4 | 3,947.7 | 3,907.5 | 3,719.7 | 3,574.6 | 3,473 | 3,390.9 | 3,244.5 | 3,052.6 | 2,352.9 | 2,299.3 | 2,221 | 2,197.5 | 1,798.3 | 1,663 | 1,631.5 | 1,611.7 | 1,482.6 | 1,463 | 1,454.4 | 1,448 | 1,248.692 | 1,232.054 | 1,220.882 | 1,185.169 | 1,087.92 | 1,067.104 | 1,010.496 | 1,006.13 | 991.721 | 898.239 | 882.405 | 876.66 | 854.077 | 836.889 | 828.707 | 816.745 | 536.519 | 528.254 | 493.171 | 481.212 | 452.367 | 443.516 | 427.935 | 425.086 | 397.754 | 387.652 | 379.351 | 373.779 | 379.515 | 366.414 | 357.303 | 362.433 | 49.7 | 363.257 | 380.169 | 386.054 | 323.271 | 326.405 | 344.113 | 346.276 | 321.995 | 398.181 | 468.26 | 461.746 | 445.122 | 429.053 | 436.613 | 417.103 | 380.039 | 366.04 | 343.378 | 333.177 | 333.691 | 319.403 | 308.208 | 299.631 | 278.628 | 266.865 | 243.7 | 227.313 | 206.017 | 192.336 | 180.441 | 176.911 | 168.603 | 152.333 | 131.046 | 121.977 | 104.027 | 97.104 | 96.588 | 90.24 | 74.433 | 68.155 | 59.254 | 52.4 | 44.4 | 42.7 | 33.2 | 32.9 | 29.2 | 29.7 | 23.3 | 16.3 | 11.9 | 8.8 | 8.3 | 4.6 | 3.2 |
Goodwill
| 2,126.2 | 2,118.1 | 2,081.7 | 1,930.6 | 1,725.6 | 1,610.2 | 1,516.2 | 1,460.7 | 1,463.1 | 1,237.6 | 1,019.3 | 977.3 | 740.3 | 617.3 | 617.5 | 593 | 592.2 | 592.2 | 457.7 | 454.6 | 456.8 | 457.3 | 456.8 | 434.9 | 356.968 | 280.954 | 256.283 | 256.32 | 257.185 | 259.399 | 259.399 | 259.399 | 219.021 | 214.444 | 213.934 | 213.22 | 210.627 | 199.129 | 199.286 | 199.375 | 65.745 | 65.004 | 56.787 | 49.511 | 40.313 | 40.313 | 32.047 | 32.047 | 25.838 | 22.608 | 18.727 | 18.958 | 18.191 | 18.288 | 6.186 | 6.186 | 6.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 311.954 | 311.527 | 311.467 | 309.065 | 314.877 | 307.424 | 277.717 | 276.731 | 261.442 | 260.899 | 252.325 | 251.377 | 249.905 | 244.532 | 238.611 | 233.5 | 212.829 | 207.027 | 206.442 | 199.269 | 191.799 | 185.212 | 182.152 | 176.428 | 157.672 | 149.742 | 151.117 | 137.776 | 0 | 0 | 0 | 0 | 0 | 110.677 | 83.048 | 78.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2,575.3 | 2,568.1 | 2,538 | 2,402.2 | 2,147.7 | 2,016.2 | 3,445.2 | 1,856.2 | 1,866.8 | 1,443.8 | 956.7 | 799.1 | 608.4 | 369.7 | 368 | 350.2 | 355.5 | 355.5 | 306 | 306.7 | 309.1 | 309.1 | 308.1 | 288.7 | 256.004 | 197.111 | 186.977 | 186.977 | 186.977 | 184.763 | 184.268 | 184.268 | 163.22 | 162.296 | 161.668 | 157.699 | 155.187 | 150.856 | 150.856 | 150.892 | 77.482 | 77.728 | 73.502 | 71.199 | 66.465 | 66.465 | 62.429 | 62.429 | 61.972 | 59.319 | 59.095 | 59.095 | 58.4 | 59.015 | 45.193 | 0 | 45.299 | 42.935 | 42.639 | 42.496 | 40.811 | 40.817 | 41.986 | 42.008 | 41.563 | 45.532 | 69.107 | 68.946 | 71.003 | 69.966 | 72.036 | 69.054 | 57.507 | 57.21 | 50.238 | 260.899 | 299.74 | 251.377 | 295.388 | 289.181 | 280.794 | 273.404 | 244.049 | 235.973 | 234.279 | 25.97 | 215.086 | 206.197 | 202.671 | 194.817 | 170.924 | 156.849 | 0 | 137.776 | 138.264 | 133.871 | 119.262 | 120.334 | 118.699 | 110.7 | 83 | 78.6 | 43.4 | 43 | 35.5 | 32.8 | 29.6 | 24.1 | 14.8 | 6.8 | 4.2 | 4.1 | 0 |
Goodwill en immateriële activa
| 4,701.5 | 4,686.2 | 4,619.7 | 4,332.8 | 3,873.3 | 3,626.4 | 3,445.2 | 3,316.9 | 3,329.9 | 2,681.4 | 1,976 | 1,776.4 | 1,348.7 | 987 | 985.5 | 943.2 | 947.7 | 947.7 | 763.7 | 761.3 | 765.9 | 766.4 | 764.9 | 723.6 | 612.972 | 478.065 | 443.26 | 443.297 | 444.162 | 444.162 | 443.667 | 443.667 | 382.241 | 376.74 | 375.602 | 370.919 | 365.814 | 349.985 | 350.142 | 350.267 | 143.227 | 142.732 | 130.289 | 120.71 | 106.778 | 106.778 | 94.476 | 94.476 | 87.81 | 81.927 | 77.822 | 78.053 | 76.591 | 77.303 | 6.186 | 6.186 | 51.485 | 42.935 | 42.639 | 42.496 | 40.811 | 40.817 | 41.986 | 42.008 | 41.563 | 45.532 | 381.061 | 380.473 | 382.47 | 379.031 | 386.913 | 376.478 | 335.224 | 333.941 | 311.68 | 260.899 | 299.74 | 251.377 | 295.388 | 289.181 | 280.794 | 273.404 | 244.049 | 235.973 | 234.279 | 225.239 | 215.086 | 206.197 | 202.671 | 194.817 | 170.924 | 156.849 | 151.117 | 137.776 | 138.264 | 133.871 | 119.262 | 120.334 | 118.699 | 110.7 | 83 | 78.6 | 43.4 | 43 | 35.5 | 32.8 | 29.6 | 24.1 | 14.8 | 6.8 | 4.2 | 4.1 | 0 |
Langetermijnbeleggingen
| 3,765.5 | 3,623.9 | 3,412.5 | 3,242.3 | -323.6 | -308 | 2,584.8 | 2,212.4 | 1,529 | 1,187.1 | -203.7 | 606.3 | -172.9 | -178.8 | -157.4 | 0 | -135.7 | -123.8 | -137.5 | 0 | -130 | -98.5 | -96.4 | 0 | -77.684 | -58.583 | -58.965 | 0 | -66.474 | -57.919 | -58.658 | -59.075 | -58.721 | -54.647 | -59.134 | -53.129 | -3.792 | -3.494 | -3.14 | 33.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -86.455 | 0 | 0 | 0 | 0 | 0 | -1.967 | 0 | -1.517 | -0.071 | -0.61 | 0 | -0.951 | -0.481 | -0.809 | 0 | -1.945 | -0.363 | -1.071 | 0 | -1.734 | -0.994 | -0.818 | 0 | -3.696 | -3.228 | -1.287 | 0 | -4 | -3.01 | -0.108 | 0 | 0 | -0.322 | 0 | 0 | 0 | 0 | 0 | -0.724 | -3.118 | -3.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| -3,765.5 | 409.7 | 378.9 | 329.7 | 323.6 | 308 | 290.6 | 282.7 | 254.5 | 207.6 | 203.7 | 249.9 | 172.9 | 178.8 | 157.4 | 0 | 135.7 | 123.8 | 137.5 | 0 | 130 | 98.5 | 96.4 | 0 | 77.684 | 58.583 | 58.965 | 0 | 66.474 | 57.919 | 58.658 | 59.075 | 58.721 | 54.647 | 59.134 | 53.129 | 3.792 | 3.494 | 3.14 | -33.282 | 12.45 | 14.624 | 14.374 | 10.256 | 15.826 | 22.19 | 20.704 | 17.123 | 23.005 | 29.849 | 30.536 | 29.27 | 34.776 | 36.501 | 39.479 | 39.524 | 42.394 | 45.231 | 45.474 | 40.735 | 45.644 | 44.903 | 46.984 | 44.007 | 46.79 | 47.672 | 1.967 | 0 | 1.517 | 0.071 | 0.61 | 0 | 0.951 | 0.481 | 0.809 | 0 | 1.945 | 0.363 | 1.071 | 0 | 1.734 | 0.994 | 0.818 | 0 | 3.696 | 3.228 | 1.287 | 0 | 4 | 3.01 | 0.108 | 0 | 0 | 0.322 | 0 | 0 | 0 | 0 | 0 | 0.724 | 3.118 | 3.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 5,280.4 | 790.7 | 780.5 | 791.1 | 4,630.6 | 4,654.8 | 1,233.4 | 989.1 | 801.3 | 1,378.9 | 2,975.7 | 1,928.4 | 3,427.5 | 2,935.4 | 1,756.2 | 1,423.8 | 899.3 | 498.2 | 693.1 | 640.4 | 559.1 | 513.7 | 444.8 | 221 | 487.171 | 560.714 | 451.401 | 271.818 | 328.243 | 141.461 | 114.305 | 107.159 | 156.946 | 106.288 | 110.202 | 100.855 | 101.901 | 107.434 | 110.737 | 98.411 | 46.922 | 41.613 | 38.892 | 31.394 | 29.009 | 28.689 | 25.548 | 22.808 | 20.472 | 18.021 | 16.752 | 16.84 | 20.169 | 13.808 | 56.405 | 54.989 | 322.107 | 8.484 | 8.584 | 7.752 | 91.052 | 4.074 | 4.174 | 4.616 | 4.981 | 4.601 | 5.675 | 5.978 | 5.943 | 4.972 | 5.343 | 6.136 | 6.31 | 7.614 | 7.705 | 54.39 | 4.417 | 51.544 | 4.467 | 5.217 | 4.315 | 4.735 | 2.562 | 2.559 | 2.566 | 2.659 | 3.314 | 3.163 | 4.564 | 4.228 | 3.959 | 3.709 | 7.12 | 7.041 | 7.352 | 7.37 | 8.827 | 10.817 | 8.3 | 8.7 | 12 | 13.2 | 13.6 | 14.3 | 6.7 | 6.5 | 5.8 | 6.2 | 6.5 | 7.2 | 6.5 | 6 | 3.2 |
Totaal niet-vlottende activa
| 15,368.4 | 14,849.8 | 14,446.8 | 12,677.3 | 12,451.6 | 12,188.7 | 11,273.7 | 10,375.7 | 9,387.7 | 8,845.9 | 8,196.2 | 7,613.6 | 7,129.1 | 6,221.7 | 4,962.7 | 4,564.5 | 3,645.3 | 3,108.9 | 3,088.3 | 3,013.4 | 2,807.6 | 2,743.1 | 2,664.1 | 2,392.6 | 2,348.835 | 2,270.833 | 2,115.543 | 1,900.284 | 1,860.325 | 1,652.727 | 1,568.468 | 1,556.956 | 1,530.908 | 1,381.267 | 1,368.209 | 1,348.434 | 1,321.792 | 1,294.308 | 1,289.586 | 1,265.423 | 739.118 | 727.223 | 676.726 | 643.572 | 603.98 | 601.173 | 568.663 | 559.493 | 529.041 | 517.449 | 504.461 | 497.942 | 511.051 | 494.026 | 459.373 | 463.132 | 465.686 | 459.907 | 476.866 | 477.037 | 414.323 | 416.199 | 437.257 | 436.907 | 415.329 | 495.986 | 854.996 | 848.197 | 833.535 | 813.056 | 828.869 | 799.717 | 721.573 | 707.595 | 662.763 | 648.466 | 637.848 | 622.324 | 608.063 | 594.029 | 563.737 | 545.004 | 490.311 | 465.845 | 442.862 | 420.234 | 398.841 | 386.271 | 375.838 | 351.378 | 305.929 | 282.535 | 262.264 | 241.921 | 242.204 | 231.481 | 202.522 | 199.306 | 186.253 | 171.8 | 139.4 | 134.5 | 90.2 | 90.2 | 71.4 | 69 | 58.7 | 46.6 | 33.2 | 22.8 | 19 | 14.7 | 6.4 |
Totaal activa
| 23,261.5 | 23,205.2 | 22,180 | 19,632.5 | 18,269.8 | 17,682.7 | 16,421.4 | 15,006.6 | 14,074.5 | 13,007.7 | 12,080.8 | 11,146.9 | 10,204.6 | 10,092.5 | 8,251.6 | 7,902.1 | 6,395.7 | 5,539 | 6,014.1 | 6,083.9 | 5,737.5 | 5,774.6 | 5,692 | 5,384 | 5,174.569 | 5,164.162 | 5,086.983 | 4,683.066 | 4,371.593 | 3,976.495 | 3,801.964 | 3,844.15 | 3,563.606 | 3,322.07 | 3,267.618 | 3,227.299 | 3,059.829 | 3,004.855 | 2,924.385 | 2,880.932 | 1,904.903 | 1,940.127 | 1,844.276 | 1,725.121 | 1,539.178 | 1,572.516 | 1,459.703 | 1,492.702 | 1,366.537 | 1,283.575 | 1,198.727 | 1,146.133 | 1,115.215 | 1,101.201 | 1,020.79 | 971.676 | 955.089 | 909.292 | 921.5 | 895.1 | 857.221 | 938.212 | 1,048.285 | 1,133.459 | 1,194.862 | 1,391.619 | 1,674.452 | 1,626.735 | 1,561.528 | 1,747.102 | 1,608.986 | 1,579.357 | 1,528.879 | 1,739.989 | 1,485.038 | 1,452.714 | 1,305.791 | 1,429.355 | 1,305.567 | 1,256.904 | 1,220.768 | 1,273.146 | 1,122.685 | 1,102.782 | 1,039.636 | 1,048.834 | 992.521 | 942.049 | 889.751 | 880.76 | 740.812 | 662.944 | 657.379 | 639.729 | 630.433 | 628.003 | 558.813 | 593.611 | 565.956 | 506.4 | 415.6 | 446.9 | 291.5 | 294.4 | 224.9 | 251.8 | 208 | 166.5 | 101.3 | 87.2 | 77.6 | 63.8 | 39.2 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 301.3 | 380.4 | 327.6 | 288 | -248.1 | -241.3 | 320 | 258.4 | 241.3 | 266.5 | 260.5 | 235.4 | 248.1 | 256 | 199.4 | 158.2 | 150.2 | 124.8 | 108.9 | 125.3 | 127 | 129.4 | 119.3 | 126.3 | 113.662 | 115.061 | 116.928 | 111.362 | 103.105 | 89.795 | 80.022 | 88.423 | 78.442 | 77.979 | 78.25 | 70.871 | 77.723 | 78.885 | 76.517 | 70.853 | 59.481 | 56.384 | 54.052 | 51.159 | 48.645 | 44.121 | 41.339 | 41.589 | 38.973 | 40.196 | 34.934 | 31.712 | 28.575 | 29.11 | 27.043 | 23.747 | 24.957 | 26.437 | 26.345 | 18.782 | 21.996 | 23.702 | 22.251 | 21.571 | 30.542 | 34.251 | 37.578 | 38.715 | 36.835 | 44.329 | 40.366 | 39.794 | 33.202 | 33.898 | 30.446 | 30.917 | 25.59 | 554.994 | 26.987 | 26.821 | 27.623 | 26.661 | 25.107 | 24.402 | 23.785 | 24.088 | 23.007 | 19.445 | 21.263 | 21.748 | 20.283 | 16.894 | 16.944 | 16.444 | 16.598 | 13.651 | 13.29 | 13.156 | 11.422 | 11.9 | 11.3 | 11.2 | 6.5 | 6.3 | 5 | 6 | 3.4 | 3.9 | 2.2 | 1.7 | 2.2 | 2.4 | 1.5 |
Kortlopende schulden
| 5,243.1 | 5,441.8 | 5,086.8 | 3,635.5 | 3,124.6 | 2,816.7 | 2,664.2 | 2,116.6 | 1,662.9 | 1,471 | 1,391 | 1,190.1 | 1,018.3 | 1,252 | 1,822.2 | 1,797.2 | 1,603.5 | 1,460.6 | 1,985.8 | 2,067.6 | 2,002 | 2,123.7 | 2,126.2 | 2,057.7 | 1,955.867 | 2,018.068 | 1,977.952 | 1,937.902 | 1,712.944 | 1,655.548 | 1,618.205 | 1,622.462 | 1,452.376 | 1,401.567 | 1,386.308 | 1,352.846 | 1,253.619 | 1,253.144 | 1,196.11 | 1,210.591 | 748.894 | 834.86 | 772.104 | 720.938 | 595.314 | 593.888 | 591.009 | 589.766 | 511.818 | 503.851 | 395.699 | 352.161 | 335.94 | 347.472 | 314.403 | 263.338 | 223.949 | 258.126 | 260.76 | 248.791 | 179.42 | 307.014 | 338.946 | 416.334 | 434.448 | 605.778 | 508.489 | 464.917 | 447.898 | 583.026 | 528.231 | 516.236 | 551.576 | 770.668 | 557.353 | 537.32 | 421.68 | 6.449 | 474.518 | 457.424 | 416.115 | 520.429 | 423.687 | 393.26 | 381.503 | 414.646 | 401.102 | 369.101 | 316.325 | 342.12 | 274.405 | 222.15 | 252.057 | 257.017 | 258.583 | 260.479 | 206.907 | 274.004 | 250.48 | 215.5 | 164.9 | 194.5 | 134.9 | 132.3 | 91.3 | 123.9 | 98.1 | 85.4 | 38.2 | 33.1 | 26.9 | 22 | 22.3 |
Belastingschulden
| 0 | 0 | 0 | 28.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,796.7 | 18.2 | 15.8 | -288 | 248.1 | 241.3 | 1,146.4 | 44.6 | 219.9 | 210.3 | 200.2 | 191.2 | 181.7 | 172.1 | 162.2 | 155.7 | 150.7 | 145.4 | 140.6 | 137.9 | 133.8 | 129.3 | 124.4 | 121.7 | 117.85 | 112.601 | 107.355 | 103.111 | 98.265 | 92.335 | 86.84 | 81.929 | 77.577 | 73.54 | 70.066 | 66.734 | 63.238 | 59.893 | 56.849 | 2.603 | 51.913 | 48.918 | 46.238 | 1.548 | 40.774 | 38.557 | 35.252 | 3.832 | 31.857 | 30.11 | 26.82 | 25.146 | 23.774 | 22.441 | 21.064 | 2.937 | 19.963 | 19.043 | 19.067 | 40.735 | 16.008 | 15.867 | 16.465 | 2.541 | 62.131 | 63.702 | 61.955 | 1.775 | 68.265 | 67.037 | 61.113 | 1.198 | 0 | 0 | 64.282 | 0.685 | 0 | 57.139 | 52.546 | 0.41 | 0.752 | 0.726 | 0.807 | 0.585 | 0.957 | 0.96 | 1.667 | 0.55 | 1.175 | 1.277 | 1.379 | 1.286 | -242.705 | 1.49 | -253.292 | 0 | 0 | 0 | 0 | 2.262 | 2.43 | 2.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -677 | 1,179.5 | 1,161.3 | 1,296.7 | 1,250.7 | 1,231.5 | -182.6 | 758.6 | 702.5 | 666.6 | 973.4 | 786.1 | 733.7 | 915.7 | 427.1 | 368.6 | 308 | 295.6 | 196.2 | 238.3 | 220.6 | 222.9 | 215.3 | 187.8 | 175.831 | 166.481 | 301.69 | 148.606 | 160.448 | 119.974 | 154.799 | 129.18 | 126.784 | 110.62 | 109.079 | 100.374 | 107.689 | 101.18 | 103.765 | 158.553 | 69.482 | 63.824 | 68.034 | 98.866 | 61.307 | 58.111 | 61.197 | 86.117 | 59.843 | 49.648 | 51.054 | 47.565 | 48.194 | 45.685 | 47.438 | 55.847 | 54.728 | 31.619 | 38.651 | 12.869 | 132.54 | 116.292 | 126.447 | 156.582 | 140.696 | 79.287 | 17.243 | 79.684 | 18.373 | 48.513 | 9.88 | 72.711 | 70.812 | 65.912 | 16.78 | 79.478 | 64.582 | 29.861 | 3.719 | 52.043 | 58.633 | 52.833 | 58.901 | 58.624 | 57.421 | 51.734 | 39.954 | 40.374 | 41.895 | 40.453 | 33.929 | 35.245 | 279.554 | 26.167 | 279.314 | 23.475 | 25.457 | 23.394 | 24.754 | 29.938 | 22.17 | 19.193 | 13.5 | 12 | 11.3 | 8.9 | 8.6 | 6.7 | 4.7 | 2.8 | 3 | 4.5 | 1.2 |
Totaal kortlopende verplichtingen
| 6,664.1 | 7,019.9 | 6,591.5 | 4,932.2 | 4,375.3 | 4,048.2 | 3,948 | 3,178.2 | 2,826.6 | 2,614.4 | 2,825.1 | 2,402.8 | 2,181.8 | 2,595.8 | 2,610.9 | 2,479.7 | 2,212.4 | 2,026.4 | 2,431.5 | 2,569.1 | 2,483.4 | 2,605.3 | 2,585.2 | 2,493.5 | 2,363.21 | 2,412.211 | 2,503.925 | 2,300.981 | 2,074.762 | 1,957.652 | 1,939.866 | 1,921.994 | 1,735.179 | 1,663.706 | 1,643.703 | 1,590.825 | 1,502.269 | 1,493.102 | 1,433.241 | 1,442.6 | 929.77 | 1,003.986 | 940.428 | 872.511 | 746.04 | 734.677 | 728.797 | 721.304 | 642.491 | 623.805 | 508.507 | 456.584 | 436.483 | 444.708 | 409.948 | 345.869 | 323.597 | 335.225 | 344.823 | 321.177 | 349.964 | 462.875 | 504.109 | 597.028 | 667.817 | 783.018 | 625.265 | 585.091 | 571.371 | 742.905 | 639.59 | 629.939 | 655.59 | 870.478 | 668.861 | 648.4 | 511.852 | 648.443 | 557.77 | 536.698 | 503.123 | 600.649 | 508.502 | 476.871 | 463.666 | 491.428 | 465.73 | 429.47 | 380.658 | 405.598 | 329.996 | 275.575 | 305.85 | 301.118 | 301.203 | 297.605 | 245.654 | 310.554 | 286.656 | 259.6 | 200.8 | 227.5 | 154.9 | 150.6 | 107.6 | 138.8 | 110.1 | 96 | 45.1 | 37.6 | 32.1 | 28.9 | 25 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 8,172.5 | 8,033.9 | 7,466.3 | 7,155.4 | 6,588.7 | 6,612.7 | 5,845.2 | 5,510.5 | 5,222.3 | 4,721.7 | 3,395.2 | 3,185.7 | 2,586.1 | 2,521.9 | 2,124 | 2,064.7 | 1,799 | 1,357.9 | 1,489.8 | 1,430.6 | 1,287.8 | 1,324.1 | 1,295.7 | 1,358.2 | 1,287.052 | 1,295.077 | 1,181.23 | 1,028.476 | 991.333 | 777.814 | 666.135 | 769.916 | 727.191 | 626.543 | 595.663 | 606.463 | 591.231 | 599.402 | 621.89 | 609.066 | 263.117 | 260.835 | 269.76 | 245.471 | 218.172 | 294.073 | 222.249 | 286.876 | 261.419 | 224.746 | 262.934 | 278.653 | 285.954 | 275.183 | 245.864 | 268.693 | 279.789 | 232.672 | 234.048 | 233.065 | 213.914 | 187.202 | 258.922 | 265.184 | 254.226 | 164.294 | 463.127 | 455.495 | 400.971 | 425.796 | 401.707 | 296.769 | 324.668 | 311.117 | 290.651 | 290.551 | 281.18 | 279.767 | 279.497 | 267.31 | 136.522 | 248.971 | 155.004 | 98.308 | 197.559 | 53.857 | 176.838 | 30.914 | 171.829 | 153.285 | 77.147 | 164.83 | 133.326 | 72.336 | 126.4 | 131.586 | 64.887 | 97.379 | 97.727 | 73.9 | 62.3 | 74.8 | 31 | 41.4 | 23 | 22.5 | 52.6 | 26.6 | 14.7 | 9.6 | 6.6 | 6.2 | 10.7 |
Uitgestelde opbrengsten niet-vlottend
| 400.5 | 388.7 | 389.2 | 264.1 | 248.1 | 241.3 | 1,146.4 | 226.7 | 219.9 | 210.3 | 200.2 | 191.2 | 181.7 | 172.1 | 162.2 | 155.7 | 150.7 | 145.4 | 140.6 | 137.9 | 133.8 | 129.3 | 124.4 | 121.7 | 117.85 | 112.601 | 107.355 | 103.111 | 98.265 | 92.335 | 86.84 | 81.929 | 77.577 | 73.54 | 70.066 | 66.734 | 63.238 | 59.893 | 56.849 | 54.403 | 51.913 | 48.918 | 46.238 | 44.005 | 40.774 | 38.557 | 35.252 | 33.589 | 31.857 | 30.11 | 26.82 | 25.146 | 23.774 | 22.441 | 21.064 | 20.158 | 19.963 | 19.043 | 19.067 | 17.981 | 16.008 | 15.867 | 16.465 | 4.442 | 0 | 0 | 0 | 63.29 | 0 | 0 | 0 | 50.133 | 0 | 0 | 0 | 43.69 | 0 | 0 | 0 | 36.339 | 0 | 0 | 0 | 0.875 | 0 | 0 | 0 | 1.617 | 0 | 0 | 0 | 1.481 | 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
| 455.8 | 409.7 | 378.9 | 349.3 | 323.6 | 308 | 290.6 | 286.3 | 254.5 | 207.6 | 203.7 | 191 | 172.9 | 178.8 | 157.4 | 146.3 | 135.7 | 123.8 | 137.5 | 131.1 | 130 | 98.5 | 96.4 | 91.2 | 77.684 | 58.583 | 58.965 | 56.277 | 66.474 | 57.919 | 58.658 | 59.075 | 58.721 | 54.647 | 59.134 | 53.129 | 29.013 | 36.077 | 41.474 | 42.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.122 | 0.546 | 1.036 | 0.963 | 1.805 | 2.22 | -4.442 | 0 | 0 | 66.244 | 63.29 | 62.154 | 59.196 | 56.793 | 50.133 | 47.159 | 46.471 | 45.012 | 43.69 | 41.708 | 38.91 | 38.532 | 36.339 | 31.987 | 30.058 | 25.726 | 24.141 | 21.383 | 17.795 | 15.916 | 13.676 | 13.904 | 12.126 | 11.222 | 9.38 | 8.656 | 8.369 | 7.285 | 8.144 | 8.067 | 9.184 | 11.771 | 9.5 | 8.7 | 9.2 | 6.9 | 2.1 | 3 | 3 | 2.9 | 3.1 | 2.8 | 2.8 | 2.7 | 0.7 | 0 |
Overige niet-vlottende verplichtingen
| 940.4 | 914.4 | 932.5 | 648.6 | 667.3 | 669.8 | -290.6 | 553.8 | 523 | 515.9 | 514 | 513 | 504.3 | 395.5 | 389.5 | 394.2 | 403.5 | 353.3 | 358.2 | 347.5 | 343.3 | 342.7 | 339.8 | 122.2 | 123.631 | 124.822 | 108.403 | 111.003 | 109.383 | 102.948 | 100.299 | 100.46 | 98.848 | 86.173 | 84.375 | 81.984 | 86.365 | 64.079 | 63.094 | 58.963 | 36.19 | 34.537 | 31.013 | 28.412 | 27.063 | 29.058 | 25.602 | 22.832 | 21.286 | 19.921 | 18.787 | 18.629 | 20.621 | 15.033 | 15.047 | 16.739 | 17.257 | 16.757 | 14.538 | 14.803 | 12.617 | 12.84 | 14.979 | 22.904 | 16.832 | 185.953 | 16.767 | -48.643 | 12.023 | 12.384 | 13.117 | 58.99 | 10.643 | 29.272 | 10.19 | -33.25 | 21.127 | 30.9 | 10.38 | -25.728 | 154.248 | 11.37 | 66.758 | 143.661 | 8.82 | 151.53 | 9.114 | 146.379 | 12.057 | 9.894 | 33.63 | 8.181 | 13.023 | 68.503 | 12.224 | 8.893 | 64.467 | 8.483 | 8.292 | 7.8 | 5.4 | 5.6 | 3.9 | 8.8 | 3.4 | 3.1 | 3 | 2.9 | 2.8 | 2.9 | 3.2 | 3.3 | 1.9 |
Totaal niet-vlottende verplichtingen
| 9,969.2 | 9,746.7 | 9,166.9 | 8,417.4 | 7,827.7 | 7,831.8 | 6,991.6 | 6,577.3 | 6,219.7 | 5,655.5 | 4,313.1 | 4,080.9 | 3,445 | 3,268.3 | 2,833.1 | 2,760.9 | 2,488.9 | 1,980.4 | 2,126.1 | 2,047.1 | 1,894.9 | 1,894.6 | 1,856.3 | 1,693.3 | 1,606.217 | 1,591.083 | 1,455.953 | 1,298.867 | 1,265.455 | 1,031.016 | 911.932 | 1,011.38 | 962.337 | 840.903 | 809.238 | 808.31 | 769.847 | 759.451 | 783.307 | 765.227 | 351.22 | 344.29 | 347.011 | 317.888 | 286.009 | 361.688 | 283.103 | 343.297 | 314.562 | 274.777 | 308.541 | 322.428 | 330.349 | 312.657 | 281.975 | 305.59 | 317.009 | 268.594 | 268.199 | 266.885 | 243.502 | 217.714 | 292.586 | 288.088 | 271.058 | 350.247 | 546.138 | 533.432 | 475.148 | 497.376 | 471.617 | 456.025 | 382.47 | 386.86 | 345.853 | 344.681 | 344.015 | 349.577 | 328.409 | 314.26 | 322.757 | 290.399 | 247.488 | 266.985 | 227.762 | 223.182 | 201.868 | 192.586 | 197.79 | 175.305 | 121.999 | 183.872 | 155.005 | 149.208 | 145.909 | 148.623 | 137.421 | 115.046 | 117.79 | 91.2 | 76.4 | 89.6 | 41.8 | 52.3 | 29.4 | 28.6 | 58.5 | 32.6 | 20.3 | 15.3 | 12.5 | 10.2 | 12.6 |
Totaal passiva
| 16,633.3 | 16,766.6 | 15,758.4 | 13,349.6 | 12,203 | 11,880 | 10,939.6 | 9,755.5 | 9,046.3 | 8,269.9 | 7,138.2 | 6,483.7 | 5,626.8 | 5,864.1 | 5,444 | 5,240.6 | 4,701.3 | 4,006.8 | 4,557.6 | 4,616.2 | 4,378.3 | 4,499.9 | 4,441.5 | 4,186.8 | 3,969.427 | 4,003.294 | 3,959.878 | 3,599.848 | 3,340.217 | 2,988.668 | 2,851.798 | 2,933.374 | 2,697.516 | 2,504.609 | 2,452.941 | 2,399.135 | 2,272.116 | 2,252.553 | 2,216.548 | 2,207.827 | 1,280.99 | 1,348.276 | 1,287.439 | 1,190.399 | 1,032.049 | 1,096.365 | 1,011.9 | 1,064.601 | 957.053 | 898.582 | 817.048 | 779.012 | 766.832 | 757.365 | 691.923 | 651.459 | 640.606 | 603.819 | 613.022 | 588.062 | 593.466 | 680.589 | 796.695 | 885.116 | 938.875 | 1,133.265 | 1,171.403 | 1,118.523 | 1,046.519 | 1,240.281 | 1,111.207 | 1,085.964 | 1,038.06 | 1,257.338 | 1,014.714 | 993.081 | 855.867 | 998.02 | 886.179 | 850.958 | 825.88 | 891.048 | 755.99 | 743.856 | 691.428 | 714.61 | 667.598 | 622.056 | 578.448 | 580.903 | 451.995 | 459.447 | 460.855 | 450.326 | 447.112 | 446.228 | 383.075 | 425.6 | 404.446 | 350.8 | 277.2 | 317.1 | 196.7 | 202.9 | 137 | 167.4 | 168.6 | 128.6 | 65.4 | 52.9 | 44.6 | 39.1 | 37.6 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 70.2 | 0 | 70.4 | 47.1 | 0 | 0 | 0 | 0 | 0 | 36.8 | 35.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.165 | 2.699 | 5.806 | 5.806 | 5.806 | 8.915 | 8.915 | 8.915 | 8.915 | 8.915 | 6.2 | 6.2 | 6.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 878.3 | 924 | 1,117.8 | 1,100.6 | 1,126.5 | 1,116.1 | 1,105.5 | 1,082.1 | 1,107.1 | 1,124 | 1,656.3 | 1,711.6 | 1,916.4 | 1,906.9 | 789.9 | 788.2 | 6 | 2.2 | 0.1 | 20.6 | 17 | 13.1 | 9.8 | 0.1 | 50.228 | 94.51 | 143.141 | 149.247 | 149.004 | 158.684 | 164.029 | 165.731 | 167.815 | 169.169 | 213.918 | 258.726 | 263.85 | 269.067 | 272.944 | 276.377 | 266.394 | 266.491 | 267.39 | 268.574 | 267.323 | 265.918 | 263.588 | 269.144 | 266.466 | 263.996 | 279.419 | 279.834 | 278.271 | 288.364 | 286.763 | 284.807 | 283.743 | 283.232 | 282.545 | 280.88 | 237.456 | 236.779 | 235.918 | 234.522 | 233.963 | 232.628 | 231.124 | 229.151 | 227.954 | 227.93 | 225.788 | 226.67 | 228.066 | 228.265 | 226.227 | 225.243 | 223.43 | 221.655 | 220.013 | 215.801 | 214.233 | 212.799 | 211.274 | 208.655 | 207.308 | 205.984 | 204.87 | 204.045 | 202.858 | 204.898 | 195.634 | 114.055 | 113.522 | 113.115 | 109.455 | 109.073 | 108.693 | 108.518 | 108.231 | 102.8 | 98.5 | 95.836 | 0 | 71.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 5,556.7 | 5,361.8 | 5,162.1 | 5,013.3 | 4,813.5 | 4,565.8 | 4,282.5 | 4,065.3 | 3,829.1 | 3,510.8 | 3,191.4 | 2,859.5 | 2,579.1 | 2,281.8 | 1,986.2 | 1,838.2 | 1,658.8 | 1,507.1 | 1,436.2 | 1,401.8 | 1,340.7 | 1,262.5 | 1,212.7 | 1,162.1 | 1,109.017 | 1,022.888 | 969.406 | 922.662 | 839.999 | 794.863 | 748.423 | 703.82 | 658.916 | 611.062 | 566.007 | 530.893 | 488.407 | 450.273 | 404.316 | 367.879 | 330.937 | 300.574 | 266.444 | 245.088 | 221.082 | 193.427 | 171.228 | 149.173 | 134.463 | 113.766 | 95.859 | 80.877 | 63.927 | 49.203 | 36.228 | 28.839 | 25.772 | 17.287 | 20.306 | 19.039 | 20.593 | 14.88 | 11.217 | 9.888 | 14.166 | 17.586 | 266.981 | 271.918 | 279.386 | 270.91 | 265.717 | 260.681 | 257.89 | 245.937 | 236.619 | 229.647 | 222.466 | 207.146 | 196.007 | 187.545 | 179.175 | 166.21 | 156.683 | 150.508 | 141.818 | 130.22 | 121.701 | 117.536 | 110.275 | 99.546 | 91.611 | 85.22 | 79.088 | 71.392 | 66.321 | 63.466 | 57.834 | 50.311 | 44.117 | 39.2 | 33.4 | 27.6 | 23.1 | 20 | 16.6 | 12.9 | 10.7 | 9.2 | 7.3 | 5.7 | 4.4 | 0.1 | 0.1 |
Overige gereserveerde algehele resultaten
| 75.4 | 2.6 | 3.7 | 20.1 | -14.7 | 11.2 | -4.9 | -18 | -21.5 | -5.1 | 4.9 | -3 | -3.6 | -4.3 | -4.5 | -6.3 | -6.8 | -7.2 | -5.8 | -0.7 | -1.9 | -0.9 | -250 | -240.5 | -228.992 | -219.271 | -209.3 | -197.802 | -190.962 | -184.283 | -175.231 | -0 | -157.94 | 0 | -0.114 | -0.277 | -0.461 | -0.622 | -0.787 | -0.926 | -1.075 | -1.259 | -1.389 | -1.538 | -1.677 | -1.771 | -2.109 | -2.615 | -3.234 | -3.718 | -4.082 | -4.508 | -4.986 | -4.363 | -4.307 | -4.869 | -5.676 | -5.404 | -4.328 | -3.85 | -4.437 | -3.819 | -4.979 | -5.81 | -0.981 | -0.634 | -3.45 | -1.437 | -0.019 | 0.905 | -0.044 | -54.819 | -53.082 | 4.223 | 3.958 | 2.184 | 1.679 | 0.344 | 1.254 | 0.789 | -0.108 | 1.542 | -2.759 | -1.468 | -1.97 | -2.99 | -2.617 | -2.517 | -2.714 | -2.165 | -1.666 | -2.091 | -2.348 | -1.326 | -1.731 | 0.015 | -7.551 | -6.713 | -5.962 | -5.7 | -5.5 | -4.8 | -4.2 | -3.9 | -3.5 | -3.5 | -3.1 | -2.8 | -3.9 | -3.8 | -3.5 | -2.1 | -1.8 |
Overige totale aandeelhoudersvermogen
| 94.3 | 79.5 | -2.4 | 148.9 | 71.1 | 62.5 | 98.7 | 121.7 | 113.5 | 108.1 | 90 | 58.3 | 50.8 | 44 | 36 | 41.4 | 36.4 | 30.1 | 26 | 46 | 3.4 | -0 | 278 | 275.5 | 274.889 | 262.741 | 223.858 | 209.111 | 233.335 | 218.563 | 212.945 | 41.225 | 197.299 | 37.23 | 34.866 | 38.822 | 35.917 | 33.584 | 31.364 | 29.775 | 27.657 | 26.045 | 24.392 | 22.598 | 20.401 | 18.577 | 15.096 | 12.399 | 11.789 | 10.949 | 10.483 | 10.918 | 11.171 | 10.632 | 10.183 | 11.44 | 10.644 | 10.358 | 9.955 | 10.969 | 10.143 | 9.783 | 9.434 | 9.743 | 8.839 | 8.774 | 8.394 | 8.58 | 7.688 | 7.076 | 6.318 | 60.861 | 57.945 | 4.226 | 3.52 | 2.559 | 2.349 | 2.19 | 2.114 | 1.811 | 1.588 | 1.547 | 1.497 | 1.231 | 1.052 | 1.01 | 0.969 | 0.929 | 0.884 | -4.587 | 0.539 | 0.507 | 0.456 | 0.416 | 0.361 | 0.306 | 7.847 | 6.98 | 6.209 | 13.1 | 5.8 | 4.964 | 75.9 | 4 | 74.8 | 75 | 31.8 | 31.5 | 32.5 | 32.4 | 32.1 | 26.7 | 2.6 |
Totaal eigen vermogen van aandeelhouders
| 6,604.7 | 6,367.9 | 6,351.4 | 6,282.9 | 6,066.8 | 5,802.7 | 5,481.8 | 5,251.1 | 5,028.2 | 4,737.8 | 4,942.6 | 4,663.2 | 4,577.8 | 4,228.4 | 2,807.6 | 2,661.5 | 1,694.4 | 1,532.2 | 1,456.5 | 1,467.7 | 1,359.2 | 1,274.7 | 1,250.5 | 1,197.2 | 1,205.142 | 1,160.868 | 1,127.105 | 1,083.218 | 1,031.376 | 987.827 | 950.166 | 910.776 | 866.09 | 817.461 | 814.677 | 828.164 | 787.713 | 752.302 | 707.837 | 673.105 | 623.913 | 591.851 | 556.837 | 534.722 | 507.129 | 476.151 | 447.803 | 428.101 | 409.484 | 384.993 | 381.679 | 367.121 | 348.383 | 343.836 | 328.867 | 320.217 | 314.483 | 305.473 | 308.478 | 307.038 | 263.755 | 257.623 | 251.59 | 248.343 | 255.987 | 258.354 | 503.049 | 508.212 | 515.009 | 506.821 | 497.779 | 493.393 | 490.819 | 482.651 | 470.324 | 459.633 | 449.924 | 431.335 | 419.388 | 405.946 | 394.888 | 382.098 | 366.695 | 358.926 | 348.208 | 334.224 | 324.923 | 319.993 | 311.303 | 299.857 | 288.817 | 203.497 | 196.524 | 189.403 | 183.321 | 181.775 | 175.738 | 168.011 | 161.51 | 155.6 | 138.4 | 129.8 | 94.8 | 91.5 | 87.9 | 84.4 | 39.4 | 37.9 | 35.9 | 34.3 | 33 | 24.7 | 0.9 |
Totaal eigen vermogen
| 6,628.2 | 6,438.6 | 6,421.6 | 6,351.9 | 6,111.1 | 5,845.7 | 5,522.7 | 5,296 | 5,072.7 | 4,783.7 | 4,980.8 | 4,700 | 4,579.7 | 4,228.4 | 2,807.6 | 2,661.5 | 1,694.4 | 1,532.2 | 1,456.5 | 1,467.7 | 1,359.2 | 1,274.7 | 1,250.5 | 1,197.2 | 1,205.142 | 1,160.868 | 1,127.105 | 1,083.218 | 1,031.376 | 987.827 | 950.166 | 910.776 | 866.09 | 817.461 | 814.677 | 828.164 | 787.713 | 752.302 | 707.837 | 673.105 | 623.913 | 591.851 | 556.837 | 534.722 | 507.129 | 476.151 | 447.803 | 428.101 | 409.484 | 384.993 | 381.679 | 367.121 | 348.383 | 343.836 | 328.867 | 320.217 | 314.483 | 305.473 | 308.478 | 307.038 | 263.755 | 257.623 | 251.59 | 248.343 | 255.987 | 258.354 | 503.049 | 508.212 | 515.009 | 506.821 | 497.779 | 493.393 | 490.819 | 482.651 | 470.324 | 459.633 | 449.924 | 431.335 | 419.388 | 405.946 | 394.888 | 382.098 | 366.695 | 358.926 | 348.208 | 334.224 | 324.923 | 319.993 | 311.303 | 299.857 | 288.817 | 203.497 | 196.524 | 189.403 | 183.321 | 181.775 | 175.738 | 168.011 | 161.51 | 155.6 | 138.4 | 129.8 | 94.8 | 91.5 | 87.9 | 84.4 | 39.4 | 37.9 | 35.9 | 34.3 | 33 | 24.7 | 1.6 |
Totaal passiva en aandeelhoudersvermogen
| 23,261.5 | 23,205.2 | 22,180 | 19,632.5 | 18,269.8 | 17,682.7 | 16,421.4 | 15,006.6 | 14,074.5 | 13,007.7 | 12,080.8 | 11,146.9 | 10,204.6 | 10,092.5 | 8,251.6 | 7,902.1 | 6,395.7 | 5,539 | 6,014.1 | 6,083.9 | 5,737.5 | 5,774.6 | 5,692 | 5,384 | 5,174.569 | 5,164.162 | 5,086.983 | 4,683.066 | 4,371.593 | 3,976.495 | 3,801.964 | 3,844.15 | 3,563.606 | 3,322.07 | 3,267.618 | 3,227.299 | 3,059.829 | 3,004.855 | 2,924.385 | 2,880.932 | 1,904.903 | 1,940.127 | 1,844.276 | 1,725.121 | 1,539.178 | 1,572.516 | 1,459.703 | 1,492.702 | 1,366.537 | 1,283.575 | 1,198.727 | 1,146.133 | 1,115.215 | 1,101.201 | 1,020.79 | 971.676 | 955.089 | 909.292 | 921.5 | 895.1 | 857.221 | 938.212 | 1,048.285 | 1,133.459 | 1,194.862 | 1,391.619 | 1,674.452 | 1,626.735 | 1,561.528 | 1,747.102 | 1,608.986 | 1,579.357 | 1,528.879 | 1,739.989 | 1,485.038 | 1,452.714 | 1,305.791 | 1,429.355 | 1,305.567 | 1,256.904 | 1,220.768 | 1,273.146 | 1,122.685 | 1,102.782 | 1,039.636 | 1,048.834 | 992.521 | 942.049 | 889.751 | 880.76 | 740.812 | 662.944 | 657.379 | 639.729 | 630.433 | 628.003 | 558.813 | 593.611 | 565.956 | 506.4 | 415.6 | 446.9 | 291.5 | 294.4 | 224.9 | 251.8 | 208 | 166.5 | 101.3 | 87.2 | 77.6 | 63.8 | 39.2 |