Lindab International AB (publ)
SSE:LIAB.ST
214.4 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 575 | 601 | 838 | 587 | 619 | 613 | 611 | 481 | 495 | 429 | 391 | 542 | 342 | 531 | 531 | 541 | 575 | 485 | 450 | 536 | 493 | 399 | 380 | 289 | 320 | 377 | 376 | 342 | 263 | 302 | 437 | 418 | 324 | 220 | 230 | 280 | 301 | 336 | 257 | 295 | 301 | 325 | 232 | 331 | 215 | 287 | 294 | 301 | 260 | 292 | 187 | 235 | 295 | 257 | 169 | 239 | 212 | 281 | 193 | 248 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 3 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -32 | 0 | 0 | 0 | 3 | 0 | 35 | 34 | 2 | 38 | 38 | 38 | 3 | 43 | 43 | 42 | 43 | 46 | 45 | 45 | 45 | 47 | 47 | 47 | 47 | 46 | 46 | 46 | 46 | 41 | 41 | 41 | 42 | 39 | 39 | 39 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 575 | 601 | 838 | 587 | 619 | 613 | 611 | 481 | 495 | 429 | 391 | 542 | 342 | 531 | 531 | 541 | 575 | 485 | 450 | 536 | 493 | 399 | 380 | 289 | 320 | 377 | 376 | 342 | 263 | 302 | 437 | 418 | 324 | 220 | 230 | 280 | 301 | 336 | 257 | 295 | 301 | 325 | 232 | 331 | 215 | 287 | 294 | 301 | 260 | 292 | 187 | 235 | 295 | 257 | 169 | 239 | 212 | 281 | 193 | 248 |
Nettovorderingen
| 2,284 | 2,349 | 2,237 | 2,187 | 2,326 | 2,376 | 2,101 | 2,092 | 2,364 | 2,319 | 1,924 | 1,697 | 2,772 | 1,833 | 1,582 | 1,278 | 1,580 | 1,516 | 1,596 | 1,349 | 1,676 | 1,650 | 1,570 | 1,317 | 1,738 | 1,689 | 1,506 | 1,363 | 1,538 | 1,448 | 1,346 | 1,250 | 1,524 | 1,410 | 1,260 | 1,350 | 1,479 | 1,333 | 1,245 | 1,219 | 1,278 | 1,189 | 1,020 | 942 | 1,169 | 1,125 | 993 | 1,200 | 1,233 | 1,225 | 1,047 | 1,177 | 1,325 | 1,219 | 1,005 | 0 | 1,247 | 1,222 | 992 | 1,283 |
Voorraad
| 2,492 | 2,495 | 2,569 | 2,395 | 2,595 | 2,678 | 2,582 | 2,752 | 2,989 | 2,677 | 2,437 | 2,090 | 1,802 | 1,731 | 1,578 | 1,425 | 1,441 | 1,484 | 1,574 | 1,468 | 1,534 | 1,488 | 1,499 | 1,350 | 1,384 | 1,360 | 1,343 | 1,256 | 1,341 | 1,306 | 1,226 | 1,159 | 1,219 | 1,146 | 1,107 | 1,045 | 1,150 | 1,157 | 1,205 | 1,107 | 1,196 | 1,146 | 1,090 | 958 | 1,085 | 1,093 | 1,078 | 966 | 1,120 | 1,130 | 1,060 | 962 | 1,205 | 1,215 | 1,144 | 1,040 | 1,200 | 1,106 | 1,016 | 896 |
Overige vlottende activa
| 2,771 | 453 | 398 | 146 | 424 | 403 | 389 | 119 | 289 | 333 | 328 | 1,874 | 235 | 282 | 263 | 1,490 | 232 | 239 | 285 | 1,583 | 236 | 219 | 251 | 1,515 | 222 | 280 | 245 | 1,529 | 186 | 183 | 175 | 1,421 | 187 | 157 | 176 | -2 | 212 | 196 | 202 | -1 | 207 | 202 | 179 | 1,096 | 188 | 175 | 197 | -3 | 204 | 192 | 164 | 8 | 133 | 157 | 183 | 1,082 | 265 | 356 | 426 | 217 |
Totaal vlottende activa
| 5,838 | 5,898 | 6,042 | 5,315 | 5,964 | 6,070 | 5,683 | 5,450 | 6,137 | 5,758 | 5,080 | 4,506 | 5,151 | 4,377 | 3,954 | 3,456 | 3,828 | 3,724 | 3,905 | 3,587 | 3,939 | 3,756 | 3,700 | 3,154 | 3,664 | 3,706 | 3,470 | 3,127 | 3,328 | 3,239 | 3,184 | 2,998 | 3,254 | 2,933 | 2,773 | 2,673 | 3,142 | 3,022 | 2,909 | 2,620 | 2,982 | 2,862 | 2,521 | 2,385 | 2,657 | 2,680 | 2,562 | 2,464 | 2,817 | 2,839 | 2,458 | 2,382 | 2,958 | 2,848 | 2,501 | 2,361 | 2,924 | 2,965 | 2,627 | 2,644 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,544 | 3,591 | 3,624 | 3,433 | 3,463 | 3,568 | 3,313 | 3,170 | 3,019 | 2,951 | 2,624 | 2,550 | 2,432 | 2,590 | 2,562 | 2,466 | 2,468 | 2,364 | 2,481 | 2,383 | 2,337 | 2,321 | 2,291 | 1,277 | 1,273 | 1,303 | 1,314 | 1,285 | 1,252 | 1,280 | 1,301 | 1,299 | 1,322 | 1,314 | 1,299 | 1,301 | 1,353 | 1,242 | 1,268 | 1,240 | 1,264 | 1,290 | 1,257 | 1,144 | 1,139 | 1,172 | 1,156 | 1,208 | 1,204 | 1,233 | 1,134 | 1,084 | 1,129 | 1,151 | 1,128 | 1,161 | 1,166 | 1,230 | 1,272 | 1,315 |
Goodwill
| 5,816 | 5,932 | 5,979 | 4,378 | 4,317 | 4,421 | 4,222 | 3,967 | 3,890 | 3,588 | 3,102 | 3,014 | 2,944 | 3,281 | 3,299 | 3,239 | 3,254 | 3,196 | 3,312 | 3,209 | 3,263 | 3,232 | 3,193 | 3,144 | 3,159 | 3,179 | 3,164 | 3,059 | 2,949 | 2,984 | 2,966 | 2,963 | 2,980 | 2,928 | 2,903 | 2,897 | 2,957 | 2,936 | 2,856 | 2,859 | 2,804 | 2,797 | 2,734 | 2,734 | 2,675 | 2,689 | 2,601 | 2,682 | 2,648 | 2,713 | 2,584 | 2,591 | 2,652 | 2,645 | 2,576 | 2,591 | 2,722 | 2,813 | 2,839 | 2,922 |
Immateriële activa
| 559 | 393 | 399 | 300 | 318 | 335 | 315 | 282 | 290 | 244 | 105 | 101 | 96 | 103 | 110 | 112 | 111 | 115 | 103 | 99 | 101 | 112 | 106 | 110 | 127 | 134 | 137 | 136 | 115 | 121 | 122 | 103 | 117 | 119 | 119 | 123 | 131 | 124 | 230 | 64 | 62 | 62 | 59 | 60 | 61 | 62 | 63 | 65 | 62 | 67 | 65 | 66 | 61 | 66 | 60 | 61 | 49 | 51 | 57 | 47 |
Goodwill en immateriële activa
| 6,375 | 6,325 | 6,378 | 4,678 | 4,635 | 4,756 | 4,537 | 4,249 | 4,180 | 3,832 | 3,207 | 3,115 | 3,040 | 3,384 | 3,409 | 3,351 | 3,365 | 3,311 | 3,415 | 3,308 | 3,364 | 3,344 | 3,299 | 3,254 | 3,286 | 3,313 | 3,301 | 3,195 | 3,064 | 3,105 | 3,088 | 3,086 | 3,097 | 3,047 | 3,022 | 3,020 | 3,088 | 3,060 | 3,086 | 2,923 | 2,866 | 2,859 | 2,793 | 2,794 | 2,736 | 2,751 | 2,664 | 2,747 | 2,710 | 2,780 | 2,649 | 2,657 | 2,713 | 2,711 | 2,636 | 2,652 | 2,771 | 2,864 | 2,896 | 2,969 |
Langetermijnbeleggingen
| 34 | 47 | 47 | 25 | 50 | 52 | 51 | 27 | 58 | 55 | 54 | 54 | 56 | 55 | 56 | 22 | 0 | 7 | 8 | 4 | 106 | 105 | 104 | 4 | 95 | 86 | 89 | 4 | 73 | 71 | 74 | 4 | 109 | 107 | 106 | 4 | 112 | 120 | 163 | 3 | 148 | 156 | 158 | 3 | 155 | 173 | 168 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 |
Belastingvorderingen
| 94 | 96 | 95 | 86 | 70 | 70 | 36 | 36 | 46 | 64 | 65 | 82 | 82 | 100 | 91 | 76 | 103 | 115 | 117 | 118 | -106 | -105 | -104 | 73 | -95 | -86 | -89 | 74 | -73 | -71 | -74 | 67 | -109 | -107 | -106 | 100 | -112 | -120 | -163 | 126 | -148 | -156 | -158 | 147 | -155 | -173 | -168 | 150 | 0 | 0 | 0 | 313 | 0 | 0 | 0 | 365 | 0 | 0 | 0 | 448 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 22 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 34 | 57 | 35 | 34 | 38 | 144 | 143 | 142 | 40 | 138 | 129 | 131 | 46 | 119 | 116 | 119 | 49 | 156 | 154 | 153 | 51 | 158 | 166 | 209 | 49 | 189 | 197 | 199 | 44 | 194 | 212 | 207 | 41 | 290 | 292 | 272 | 43 | 407 | 412 | 409 | 31 | 414 | 423 | 411 | 38 |
Totaal niet-vlottende activa
| 10,047 | 10,059 | 10,144 | 8,244 | 8,218 | 8,446 | 7,937 | 7,507 | 7,303 | 6,902 | 5,950 | 5,799 | 5,610 | 6,129 | 6,118 | 5,949 | 5,993 | 5,832 | 6,055 | 5,851 | 5,845 | 5,808 | 5,732 | 4,648 | 4,697 | 4,745 | 4,746 | 4,604 | 4,435 | 4,501 | 4,508 | 4,505 | 4,575 | 4,515 | 4,474 | 4,476 | 4,599 | 4,468 | 4,563 | 4,341 | 4,319 | 4,346 | 4,249 | 4,132 | 4,069 | 4,135 | 4,027 | 4,150 | 4,204 | 4,305 | 4,055 | 4,097 | 4,249 | 4,274 | 4,173 | 4,209 | 4,351 | 4,517 | 4,579 | 4,798 |
Totaal activa
| 15,885 | 15,957 | 16,186 | 13,559 | 14,182 | 14,516 | 13,620 | 12,957 | 13,440 | 12,660 | 11,030 | 10,305 | 10,761 | 10,506 | 10,072 | 9,405 | 9,821 | 9,556 | 9,960 | 9,438 | 9,784 | 9,564 | 9,432 | 7,802 | 8,361 | 8,451 | 8,216 | 7,731 | 7,763 | 7,740 | 7,692 | 7,503 | 7,829 | 7,448 | 7,247 | 7,149 | 7,741 | 7,490 | 7,472 | 6,961 | 7,301 | 7,208 | 6,770 | 6,517 | 6,726 | 6,815 | 6,589 | 6,614 | 7,021 | 7,144 | 6,513 | 6,479 | 7,207 | 7,122 | 6,674 | 6,570 | 7,275 | 7,482 | 7,206 | 7,442 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,140 | 1,261 | 1,223 | 964 | 1,168 | 1,223 | 1,144 | 974 | 1,305 | 1,326 | 1,262 | 1,062 | 995 | 1,082 | 1,025 | 712 | 837 | 766 | 936 | 763 | 874 | 902 | 1,024 | 788 | 1,038 | 1,013 | 1,012 | 864 | 973 | 983 | 856 | 837 | 942 | 903 | 794 | 790 | 910 | 780 | 766 | 650 | 771 | 710 | 653 | 681 | 660 | 671 | 679 | 569 | 700 | 757 | 687 | 842 | 854 | 868 | 649 | 741 | 762 | 815 | 678 | 550 |
Kortlopende schulden
| 107 | 414 | 606 | 330 | 419 | 496 | 395 | 294 | 403 | 310 | 364 | 237 | 415 | 365 | 287 | 237 | 242 | 226 | 237 | 269 | 321 | 354 | 308 | 60 | 48 | 142 | 39 | 69 | 83 | 55 | 125 | 31 | 48 | 55 | 127 | 77 | 183 | 85 | 128 | 107 | 101 | 132 | 113 | 166 | 186 | 192 | 186 | 204 | 172 | 189 | 135 | 104 | 99 | 117 | 209 | 68 | 170 | 247 | 186 | 166 |
Belastingschulden
| 0 | 0 | 0 | 93 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 158 | 0 | 0 | 0 | 88 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 101 |
Uitgestelde opbrengsten
| 354 | 0 | 12 | 107 | 11 | 12 | 0 | 64 | 0 | 0 | 0 | 1,065 | 594 | 23 | 24 | 991 | 21 | 40 | 23 | 1,024 | -295 | 24 | -281 | 909 | 24 | 21 | 28 | 770 | 19 | 16 | 15 | 700 | 24 | 20 | 23 | 624 | 29 | 31 | 37 | 679 | 36 | 43 | 50 | 611 | 75 | 73 | 73 | 648 | 42 | 43 | 61 | 460 | 40 | 46 | 53 | 487 | 48 | 60 | 59 | 572 |
Overige kortlopende verplichtingen
| 1,525 | 1,506 | 1,250 | 1,159 | 1,529 | 1,478 | 1,111 | 1,180 | 1,525 | 1,452 | 1,134 | 149 | 1,366 | 1,476 | 1,132 | 163 | 1,297 | 1,204 | 1,251 | 129 | 1,555 | 1,058 | 1,333 | 134 | 1,144 | 1,082 | 933 | 147 | 883 | 913 | 828 | 134 | 924 | 793 | 699 | 104 | 844 | 809 | 748 | 99 | 801 | 753 | 628 | 92 | 739 | 725 | 689 | 103 | 863 | 891 | 695 | 116 | 842 | 754 | 616 | 99 | 839 | 786 | 685 | 175 |
Totaal kortlopende verplichtingen
| 3,126 | 3,181 | 3,091 | 2,560 | 3,127 | 3,209 | 2,650 | 2,512 | 3,233 | 3,088 | 2,760 | 2,513 | 3,370 | 2,946 | 2,468 | 2,103 | 2,397 | 2,236 | 2,447 | 2,185 | 2,455 | 2,338 | 2,384 | 1,891 | 2,254 | 2,258 | 2,012 | 1,850 | 1,958 | 1,967 | 1,824 | 1,702 | 1,938 | 1,771 | 1,643 | 1,595 | 1,966 | 1,705 | 1,679 | 1,535 | 1,709 | 1,638 | 1,444 | 1,550 | 1,660 | 1,661 | 1,627 | 1,524 | 1,777 | 1,880 | 1,578 | 1,522 | 1,835 | 1,785 | 1,527 | 1,395 | 1,819 | 1,908 | 1,608 | 1,463 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,129 | 3,336 | 4,477 | 2,241 | 3,390 | 3,686 | 3,491 | 3,279 | 3,315 | 3,092 | 1,947 | 1,753 | 1,644 | 1,710 | 1,767 | 1,721 | 1,861 | 1,847 | 1,896 | 1,799 | 1,968 | 2,112 | 2,024 | 1,085 | 1,337 | 1,548 | 1,533 | 1,397 | 1,512 | 1,538 | 1,625 | 1,625 | 1,777 | 1,745 | 1,722 | 1,713 | 1,889 | 2,055 | 1,984 | 1,765 | 1,948 | 2,059 | 2,024 | 1,645 | 1,912 | 2,096 | 2,114 | 2,056 | 2,213 | 2,203 | 1,889 | 1,772 | 2,052 | 2,081 | 1,977 | 1,926 | 2,083 | 2,198 | 2,191 | 2,384 |
Uitgestelde opbrengsten niet-vlottend
| 2,185 | 1,129 | 274 | 1,054 | 207 | 213 | 0 | 0 | 0 | 0 | 0 | 275 | 272 | 295 | 295 | 303 | 328 | 318 | 317 | 306 | 0 | 0 | 0 | 257 | 0 | 0 | 0 | 239 | 0 | 0 | 0 | 215 | 0 | 0 | 0 | 210 | 0 | 0 | 0 | 216 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 172 | 0 | 0 | 0 | 171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179 |
Uitgestelde belastingverplichtingen niet-vlottend
| 213 | 181 | 193 | 153 | 165 | 166 | 160 | 150 | 159 | 149 | 107 | 107 | 111 | 110 | 111 | 92 | 100 | 104 | 109 | 112 | 0 | 0 | 0 | 91 | 0 | 0 | 0 | 96 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 115 | 0 | 0 | 0 | 96 | 0 | 0 | 0 | 132 | 0 | 0 | 0 | 140 | 0 | 0 | 0 | 302 | 0 | 0 | 0 | 319 | 0 | 0 | 0 | 398 |
Overige niet-vlottende verplichtingen
| -213 | 844 | 585 | 314 | 53 | 84 | 308 | 265 | 253 | 244 | 284 | 7 | 6 | 5 | 8 | 8 | 8 | 8 | 9 | 9 | 414 | 406 | 381 | 14 | 382 | 368 | 370 | 19 | 331 | 325 | 323 | 17 | 345 | 337 | 326 | 5 | 347 | 333 | 367 | 5 | 333 | 342 | 347 | 10 | 378 | 355 | 350 | 12 | 385 | 391 | 394 | 13 | 493 | 498 | 490 | 175 | 491 | 507 | 518 | 15 |
Totaal niet-vlottende verplichtingen
| 5,314 | 5,490 | 5,529 | 3,762 | 3,815 | 4,149 | 3,959 | 3,694 | 3,727 | 3,485 | 2,338 | 2,142 | 2,033 | 2,120 | 2,181 | 2,124 | 2,297 | 2,277 | 2,331 | 2,226 | 2,382 | 2,518 | 2,405 | 1,447 | 1,719 | 1,916 | 1,903 | 1,751 | 1,843 | 1,863 | 1,948 | 1,952 | 2,122 | 2,082 | 2,048 | 2,043 | 2,236 | 2,388 | 2,351 | 2,082 | 2,281 | 2,401 | 2,371 | 2,000 | 2,290 | 2,451 | 2,464 | 2,380 | 2,598 | 2,594 | 2,283 | 2,258 | 2,545 | 2,579 | 2,467 | 2,420 | 2,574 | 2,705 | 2,709 | 2,976 |
Totaal passiva
| 8,440 | 8,671 | 8,620 | 6,322 | 6,942 | 7,358 | 6,609 | 6,206 | 6,960 | 6,573 | 5,098 | 4,655 | 5,403 | 5,066 | 4,649 | 4,227 | 4,694 | 4,513 | 4,778 | 4,411 | 4,837 | 4,856 | 4,789 | 3,338 | 3,973 | 4,174 | 3,915 | 3,601 | 3,801 | 3,830 | 3,772 | 3,654 | 4,060 | 3,853 | 3,691 | 3,638 | 4,202 | 4,093 | 4,030 | 3,617 | 3,990 | 4,039 | 3,815 | 3,550 | 3,950 | 4,112 | 4,091 | 3,904 | 4,375 | 4,474 | 3,861 | 3,780 | 4,380 | 4,364 | 3,994 | 3,815 | 4,393 | 4,613 | 4,317 | 4,439 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 1,610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 4,300 | 79 | 78.71 | 3,909 | 3,919 | 79 | 3,768 | 3,593 | 3,554 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 79 | 0 | 0 | 79 | 79 | 0 | 79 | 79 | 79 | 0 | 0 | 0 | 79 |
Ingehouden winsten
| 4,432 | 4,243 | 4,443 | 4,335 | 4,189 | 3,921 | 4,062 | 3,877 | 3,724 | 3,399 | 3,353 | 3,119 | 2,898 | 3,006 | 2,983 | 2,834 | 2,630 | 2,507 | 2,498 | 2,366 | 2,231 | 2,032 | 2,005 | 1,912 | 1,801 | 1,657 | 1,684 | 1,638 | 312 | 0 | 0 | 1,403 | 0 | 0 | 0 | 1,213 | 1,133 | 987 | 1,002 | 975 | 950 | 805 | 723 | 715 | 601 | 500 | 445 | 500 | 0 | 0 | 356 | 402 | 0 | 319 | 334 | 386 | 0 | 0 | 0 | 316 |
Overige gereserveerde algehele resultaten
| 662 | 692 | 772 | 551 | 700 | 886 | 598 | 523 | 405 | 337 | 228 | 180 | 109 | 93 | 2,341 | 3 | 156 | 197 | 345 | 322 | 377 | 337 | 299 | 213 | 247 | 280 | 277 | 152 | 3,570.29 | 0 | 0 | 106 | 0 | 0 | 0 | -43 | 65 | 71 | 122 | 51 | 43 | 46 | -75 | -55 | -132 | -104 | -253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 662 | 2,272 | 2,272 | 2,272 | 2,272 | 2,272 | 2,272 | 2,272 | 2,272 | 2,272 | 2,272 | 2,272 | 2,272 | 2,262 | 20 | 2,262 | 2,262 | 2,260 | 2,260 | 2,260 | 2,260 | 2,260 | 2,260 | 2,260 | 2,260 | 2,260 | -1,961 | 2,260 | 0 | 0 | 0 | 2,260 | 0 | 0 | 0 | 2,217 | 2,262 | 2,260 | 2,239 | 2,239 | 2,239 | 2,239 | 2,228 | 2,173 | 2,228 | 2,228 | 2,227 | 2,131 | 2,646 | 2,670 | 2,217 | 2,218 | 2,827 | 2,360 | 2,267 | 2,290 | 2,882 | 2,869 | 2,889 | 2,608 |
Totaal eigen vermogen van aandeelhouders
| 7,445 | 7,286 | 7,566 | 7,237 | 7,240 | 7,158 | 7,011 | 6,751 | 6,480 | 6,087 | 5,932 | 5,650 | 5,358 | 5,440 | 5,423 | 5,178 | 5,127 | 5,043 | 5,182 | 5,027 | 4,947 | 4,708 | 4,643 | 4,464 | 4,387 | 4,276 | 4,300 | 4,129 | 3,961 | 3,909 | 3,919 | 3,848 | 3,768 | 3,593 | 3,554 | 3,509 | 3,539 | 3,397 | 3,442 | 3,344 | 3,311 | 3,169 | 2,955 | 2,967 | 2,776 | 2,703 | 2,498 | 2,710 | 2,646 | 2,670 | 2,652 | 2,699 | 2,827 | 2,758 | 2,680 | 2,755 | 2,882 | 2,869 | 2,889 | 3,003 |
Totaal eigen vermogen
| 7,445 | 7,286 | 7,566 | 7,237 | 7,240 | 7,158 | 7,011 | 6,751 | 6,480 | 6,087 | 5,932 | 5,650 | 5,358 | 5,440 | 5,423 | 5,178 | 5,127 | 5,043 | 5,182 | 5,027 | 4,947 | 4,708 | 4,643 | 4,464 | 4,388 | 4,277 | 4,301 | 4,130 | 3,962 | 3,910 | 3,920 | 3,849 | 3,769 | 3,595 | 3,556 | 3,511 | 3,541 | 3,397 | 3,442 | 3,344 | 3,311 | 3,169 | 2,955 | 2,967 | 2,776 | 2,703 | 2,498 | 2,710 | 2,646 | 2,670 | 2,652 | 2,699 | 2,827 | 2,758 | 2,680 | 2,755 | 2,882 | 2,869 | 2,889 | 3,003 |
Totaal passiva en aandeelhoudersvermogen
| 15,885 | 15,957 | 16,186 | 13,559 | 14,182 | 14,516 | 13,620 | 12,957 | 13,440 | 12,660 | 11,030 | 10,305 | 10,761 | 10,506 | 10,072 | 9,405 | 9,821 | 9,556 | 9,960 | 9,438 | 9,784 | 9,564 | 9,432 | 7,802 | 8,361 | 8,451 | 8,216 | 7,731 | 7,763 | 7,740 | 7,692 | 7,503 | 7,829 | 7,448 | 7,247 | 7,149 | 7,741 | 7,490 | 7,472 | 6,961 | 7,301 | 7,208 | 6,770 | 6,517 | 6,726 | 6,815 | 6,589 | 6,614 | 7,021 | 7,144 | 6,513 | 6,479 | 7,207 | 7,122 | 6,674 | 6,570 | 7,275 | 7,482 | 7,206 | 7,442 |