M/I Homes, Inc.
NYSE:MHO
164.33 (USD) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 719.92 | 837.458 | 870.162 | 732.804 | 736.052 | 667.387 | 542.564 | 311.542 | 67.061 | 187.555 | 218.606 | 236.368 | 221.157 | 371.806 | 292.9 | 260.81 | 202.512 | 94.023 | 21.184 | 6.083 | 33.451 | 20.393 | 41.931 | 21.529 | 36.36 | 67.817 | 53.577 | 151.703 | 103.636 | 29.94 | 38.898 | 34.441 | 23.308 | 30 | 34.321 | 13.101 | 28.126 | 26.947 | 36.098 | 22.486 | 26.066 | 43.719 | 100.911 | 142.627 | 158.281 | 178.73 | 272.551 | 154.178 | 168.745 | 56.89 | 66.978 | 59.793 | 93.047 | 113.802 | 80.361 | 81.208 | 43.894 | 128.673 | 133.716 | 109.93 | 0.103 | 104.382 | 28.627 | 32.518 | 4.343 | 2.113 | 1.615 | 1.506 | 2.485 | 2.348 | 4.235 | 11.516 | 2.713 | 0.711 | 10.283 | 25.085 | 3.277 | 1.084 | 2.709 | 2.786 | 3.866 | 1.497 | 5.777 | 3.209 | 2.527 | 2.466 | 7.055 | 0.953 | 6.13 | 15.571 | 11.362 | 9.988 | 7.45 | 7.59 | 7.769 | 8.555 | 9.684 | 11.85 | 7.673 | 5.7 | 5.2 | 11.7 | 4.2 | 10.1 | 0.2 | 11.8 | 0.9 | 10.8 | 5.9 | 11.1 | 7.5 | 6.8 | 4.7 | 11.9 | 8.4 | 8.1 | 10.6 | 8.5 | 9.9 | 14.1 | 10.9 | 6.1 | 7.9 | 10.6 | 1.6 |
Kortetermijnbeleggingen
| 0 | 1.438 | 0.5 | 3.617 | 0.047 | 1.739 | 4.284 | 51.554 | 0 | 55.625 | 0 | 0 | 0.745 | 2.153 | 0 | 1.664 | 1.38 | 2.24 | 3.095 | 0.654 | 0.763 | 1.432 | 0.964 | 0.989 | 0.384 | 1.104 | 0.971 | 0.271 | 0.366 | 0.344 | 1.092 | 0.25 | 0.709 | 1.24 | 0.89 | 0 | 0.985 | 0.061 | 0.634 | 0.288 | 0.434 | 0.578 | 0.402 | 0 | 0.942 | 0 | 0.194 | 0.001 | 0.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 719.92 | 837.458 | 870.162 | 732.804 | 736.052 | 667.387 | 542.564 | 311.542 | 67.061 | 187.555 | 218.606 | 236.368 | 221.157 | 371.806 | 292.9 | 260.81 | 202.512 | 94.023 | 21.184 | 6.083 | 33.451 | 20.393 | 41.931 | 21.529 | 36.36 | 67.817 | 53.577 | 151.703 | 103.636 | 29.94 | 38.898 | 34.441 | 23.308 | 30 | 34.321 | 13.101 | 28.126 | 26.947 | 36.098 | 22.486 | 26.066 | 43.719 | 100.911 | 142.627 | 158.281 | 178.73 | 272.551 | 154.178 | 168.745 | 56.89 | 66.978 | 59.793 | 93.047 | 113.802 | 80.361 | 81.208 | 43.894 | 128.673 | 133.716 | 109.93 | 0.103 | 104.382 | 28.627 | 32.518 | 4.343 | 2.113 | 1.615 | 1.506 | 2.485 | 2.348 | 4.235 | 11.516 | 2.713 | 0.711 | 10.283 | 25.085 | 3.277 | 1.084 | 2.709 | 2.786 | 3.866 | 1.497 | 5.777 | 3.209 | 2.527 | 2.466 | 7.055 | 0.953 | 6.13 | 15.571 | 11.362 | 9.988 | 7.45 | 7.59 | 7.769 | 8.555 | 9.684 | 11.85 | 7.673 | 5.7 | 5.2 | 11.7 | 4.2 | 10.1 | 0.2 | 11.8 | 0.9 | 10.8 | 5.9 | 11.1 | 7.5 | 6.8 | 4.7 | 11.9 | 8.4 | 8.1 | 10.6 | 8.5 | 9.9 | 14.1 | 10.9 | 6.1 | 7.9 | 10.6 | 1.6 |
Nettovorderingen
| -242.812 | -1.438 | -2.757 | -3.617 | 0.2 | 0.9 | -4.284 | -0.787 | 0.7 | 56.825 | 0 | 0 | -0.745 | -2.153 | 0 | -1.664 | -1.38 | -2.24 | -3.095 | -0.654 | -0.763 | -1.432 | -0.964 | -0.989 | -0.384 | -1.104 | -0.971 | -0.271 | -0.366 | -0.344 | -1.092 | -0.25 | -0.998 | -2.328 | -2.566 | -2.896 | -3.071 | -5.174 | -6.14 | -6.951 | -8.898 | -10.076 | -11.551 | -13.902 | -15.806 | -12.478 | -9.494 | -8.68 | 58.338 | 49.779 | 0 | 57.275 | 36.666 | 35.725 | 0 | 43.312 | 32.446 | 51.944 | 35.14 | 34.978 | 0.037 | 33.576 | 27.472 | 37.772 | 74.152 | 63.776 | 50.164 | 107.794 | 33.08 | 32.38 | 30.172 | 58.975 | 22.757 | 16.843 | 21.194 | 31.823 | 21.061 | 20.827 | 21.19 | 21.731 | 10.994 | 8.393 | 8.369 | 9.575 | 51.345 | 53.913 | 48.198 | 56.159 | 55.259 | 54.668 | 45.386 | 55.013 | 49.691 | 44.895 | 36.633 | 49.959 | 42.09 | 41.859 | 28.608 | 40 | 38.3 | 39.7 | 26.7 | 42.4 | 30.2 | 33 | 26.4 | 43.8 | 21.6 | 25.7 | 15.8 | 34.4 | 23.6 | 22.5 | 18 | 23.6 | 16.9 | 15.1 | 12.1 | 17.3 | 14.4 | 12 | 10.6 | 21.2 | 9.9 |
Voorraad
| 3,068.936 | 2,938.464 | 2,774.165 | 2,797.151 | 2,740.528 | 2,687.014 | 2,657.409 | 2,828.602 | 3,016.735 | 2,816.265 | 2,582.552 | 2,452.434 | 2,353.143 | 2,076.469 | 1,960.534 | 1,916.608 | 1,843.409 | 1,830.81 | 1,822.531 | 1,769.507 | 1,827.068 | 1,763.479 | 1,730.788 | 1,674.46 | 1,751.525 | 1,652.468 | 1,580.344 | 1,414.574 | 1,455.809 | 1,379.544 | 1,286.618 | 1,215.934 | 1,225.153 | 1,170.325 | 1,153.537 | 1,112.042 | 1,133.414 | 1,040.944 | 959.07 | 918.589 | 893.964 | 816.14 | 723.627 | 690.934 | 676.336 | 614.999 | 577.64 | 556.817 | 543.871 | 521.956 | 490.058 | 466.772 | 491.361 | 462.796 | 443.478 | 450.936 | 487.986 | 433.248 | 442.667 | 420.289 | 0.494 | 496.367 | 497.776 | 516.029 | 617.933 | 698.696 | 747.85 | 797.329 | 1,110.669 | 1,128.363 | 1,177.742 | 1,184.358 | 1,398.088 | 1,300.769 | 1,231.664 | 1,076.132 | 1,129.009 | 985.48 | 864.624 | 798.486 | 819.607 | 785.847 | 682.117 | 591.626 | 616.795 | 540.819 | 460.824 | 451.217 | 490.448 | 479.251 | 485.445 | 479.236 | 530.099 | 510.709 | 482.316 | 449.434 | 487.242 | 487.733 | 472.002 | 432.7 | 434.9 | 409.1 | 369.8 | 323.5 | 356.8 | 338.1 | 300.2 | 271.3 | 294 | 281.6 | 272 | 238.9 | 260.7 | 254.9 | 245.2 | 228.3 | 0 | 0 | 246.7 | 228.3 | 236.7 | 214 | 204.6 | 177.6 | 202.8 |
Overige vlottende activa
| 242.812 | 227.254 | 235.047 | 176.329 | 207.181 | 190.845 | 226.629 | 242.539 | 183.327 | 138.825 | 200.455 | 275.655 | 215.857 | 172.76 | 217.524 | 234.293 | 140.046 | 163.536 | 156.208 | 155.244 | 128.322 | 123.909 | 119.665 | 169.651 | 115.189 | 108 | 110.612 | 171.58 | 91.987 | 91.986 | 113.596 | 154.02 | 96.543 | 102.707 | 97.004 | 129.897 | 80.621 | 80.237 | 85.32 | 99.745 | 85.881 | 74.858 | 67.301 | 95.712 | 76.194 | 63.969 | 67.215 | 79.801 | 8.98 | 36.111 | 59.078 | 41.334 | 46.218 | 68.902 | 79.85 | 41.923 | 48.108 | 47.071 | 31.13 | 22.302 | 77.757 | 79.382 | 36.722 | 46.114 | 10.122 | 7.031 | 11.607 | 21.239 | 18.78 | 13.665 | 17.041 | 58.305 | 35.915 | 25.075 | 30.015 | 67.416 | 31.2 | 32.516 | 30.265 | 67.918 | 37.826 | 48.723 | 47.702 | 65.929 | 0.562 | 2.043 | 1.669 | 0.381 | 0.695 | 0.917 | 1.552 | 0.56 | 0 | 1.85 | 2.258 | 1.71 | 0.594 | 1.117 | 0.752 | 0.8 | 1 | 1.2 | 1.6 | 0.8 | 0.5 | 0.4 | 0.8 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 259.6 | 253.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 4,095.426 | 4,003.176 | 3,879.374 | 3,706.284 | 3,683.961 | 3,546.146 | 3,426.602 | 3,382.683 | 3,267.823 | 3,199.47 | 3,001.613 | 2,964.457 | 2,790.157 | 2,621.035 | 2,470.958 | 2,411.711 | 2,185.967 | 2,088.369 | 1,999.923 | 1,930.834 | 1,988.841 | 1,907.781 | 1,892.384 | 1,865.64 | 1,903.074 | 1,828.285 | 1,744.533 | 1,737.857 | 1,651.432 | 1,501.47 | 1,439.112 | 1,404.395 | 1,344.006 | 1,300.704 | 1,282.296 | 1,252.144 | 1,239.09 | 1,142.954 | 1,074.348 | 1,033.869 | 997.013 | 924.641 | 880.288 | 915.371 | 895.005 | 845.22 | 907.912 | 782.116 | 770.954 | 628.625 | 616.114 | 625.174 | 621.074 | 612.323 | 603.689 | 617.379 | 612.434 | 613.865 | 611.523 | 587.499 | 597.064 | 631.258 | 590.597 | 632.433 | 706.55 | 771.616 | 811.236 | 927.868 | 1,165.014 | 1,176.756 | 1,229.19 | 1,313.154 | 1,459.473 | 1,343.398 | 1,293.156 | 1,200.456 | 1,184.547 | 1,039.907 | 918.788 | 890.921 | 872.293 | 844.46 | 743.965 | 670.339 | 671.229 | 599.241 | 517.746 | 508.71 | 552.532 | 550.407 | 543.745 | 544.797 | 587.24 | 565.044 | 528.976 | 509.658 | 539.61 | 542.559 | 509.035 | 479.2 | 479.4 | 461.7 | 402.3 | 376.8 | 387.7 | 383.3 | 328.3 | 328.4 | 321.5 | 318.4 | 295.3 | 280.1 | 289 | 289.3 | 271.6 | 260 | 287.1 | 277 | 268.7 | 259.7 | 262 | 232.1 | 223.1 | 209.4 | 214.3 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 89.973 | 93.135 | 91.035 | 91.282 | 94.319 | 93.899 | 97.206 | 97.862 | 90.605 | 88.478 | 87.683 | 88.598 | 74.825 | 76.082 | 76.694 | 78.903 | 78.27 | 72.197 | 41.121 | 40.533 | 46.68 | 47.491 | 48.995 | 29.395 | 28.691 | 28.885 | 25.872 | 26.816 | 25.32 | 22.255 | 22.338 | 22.299 | 21.792 | 22.154 | 22.74 | 12.897 | 11.841 | 11.819 | 11.081 | 11.49 | 11.43 | 11.283 | 10.506 | 10.536 | 10.346 | 10.267 | 9.994 | 10.439 | 11.956 | 12.902 | 13.531 | 14.358 | 14.741 | 15.461 | 15.952 | 16.554 | 17.453 | 17.778 | 18.65 | 18.998 | 0.02 | 20.097 | 20.748 | 27.732 | 31.244 | 32.216 | 30.806 | 35.699 | 36.797 | 36.791 | 36.169 | 36.258 | 36.816 | 34.551 | 35.259 | 34.507 | 33.095 | 33.158 | 33.072 | 33.306 | 33.193 | 33.401 | 33.829 | 34.225 | 34.552 | 20.859 | 21.135 | 20.813 | 21.239 | 21.241 | 21.739 | 22.276 | 22.813 | 17.568 | 17.931 | 18.165 | 18.472 | 18.67 | 18.982 | 19.4 | 19.8 | 19.8 | 19.9 | 20 | 20.3 | 8.3 | 8.3 | 8.6 | 8.5 | 8.2 | 8.1 | 1.6 | 1.8 | 2 | 2.1 | 2.4 | 2.7 | 2.9 | 3.2 | 3.3 | 3.4 | 2.9 | 2.8 | 2.6 | 2.7 |
Goodwill
| 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.5 | 0 | 0 | 10.656 | 0 | 0 | 0 | 15.813 | 0 | 0 | 0 | 8.361 | 0 | 0 | 7.707 | 9.237 | 0 | 0 | 0 | 9.614 | 0 | 0 | 0 | 6.477 | 0 | 0 | 0 | 7.821 | 0 | 0 | 0 | 11.443 | 0 | 0 | 0 | 7.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 16.4 | 16.4 | 16.4 | 27.056 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 | 7.821 | 0 | 0 | 0 | 11.443 | 0 | 0 | 0 | 7.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 63.095 | 49.286 | 61.924 | 114.034 | 44.866 | 41.988 | 49.031 | 51.554 | 51.7 | 55.625 | 57.309 | 57.121 | 42.466 | 32.833 | 33.822 | 34.673 | 34.038 | 45.144 | 40.306 | 37.885 | 47.557 | 41.344 | 40.736 | 35.87 | 24.568 | 13.753 | 22.066 | 20.525 | 22.981 | 22.877 | 24.218 | 28.016 | 26.528 | 28.16 | 25.693 | 36.967 | 33.282 | 28.357 | 29.449 | 27.769 | 40.769 | 42.182 | 44.847 | 35.266 | 34.088 | 28.648 | 22.275 | 11.732 | 11.256 | 10.904 | 10.716 | 10.357 | 10.256 | 10.026 | 10.822 | 10.589 | 11.102 | 10.569 | 10.376 | 10.299 | 0.008 | 7.432 | 8.338 | 13.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 15.313 | 15.313 | 15.313 | 38.192 | 18.019 | 18.019 | 18.019 | 18.019 | 10.251 | 10.251 | 10.251 | 10.251 | 6.183 | 6.183 | 6.183 | 6.183 | 9.205 | 9.378 | 9.54 | 9.631 | 11.988 | 12.594 | 13.146 | 13.482 | 16.925 | 17.528 | 18.104 | 18.438 | 29.569 | 30.078 | 30.449 | 30.875 | 39.944 | 47.023 | 55.86 | 67.404 | 70.943 | 81.054 | 88.748 | 94.412 | 102.882 | 109.558 | 111.214 | 110.911 | 112.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.622 | 57.456 | 67.867 | 73.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 179.65 | 162.76 | 147.905 | 67.69 | 145.803 | 145.297 | 155.112 | 148.405 | 151.134 | 123.1 | 133.255 | 103.026 | 116.569 | 108.879 | 105.503 | 95.175 | 96.675 | 96.22 | 91.673 | 70.311 | 70.137 | 63.596 | 60.117 | 60.794 | 68.677 | 65.689 | 67.398 | 53.314 | 55.393 | 54.706 | 56.148 | 51.483 | 64.967 | 55.113 | 50.123 | 38.616 | 50.846 | 50.805 | 47.138 | 43.87 | 41.06 | 39.042 | 38.048 | 38.092 | 30.946 | 34.131 | 28.471 | 27.013 | 23.126 | 18.329 | 17.372 | 14.596 | 15.654 | 15.473 | 15.279 | 17.372 | 16.235 | 22.944 | 20.442 | 47.032 | 80.841 | 22.038 | 21.793 | 19.993 | 43.698 | 49.102 | 62.395 | 86.211 | 79.42 | 145.976 | 130.284 | 127.667 | 94.602 | 97.153 | 91.958 | 94.715 | 83.728 | 86.913 | 55.721 | 54.299 | 39.299 | 36.372 | 39.011 | 42.308 | 41.444 | 58.617 | 47.904 | 48.935 | 50.15 | 46.327 | 44.471 | 45.037 | 40.188 | 37.624 | 39.14 | 39.819 | 41.377 | 38.578 | 37.099 | 33 | 31.2 | 25.4 | 27.8 | 30.3 | 25.9 | 28.6 | 26.9 | 29 | 24.5 | 22.6 | 19 | 23.7 | 22.6 | 22.7 | 18.3 | 18.7 | 17.8 | 17.7 | 15.4 | 14.6 | 16.2 | 18.8 | 16.5 | 16 | 14.8 |
Totaal niet-vlottende activa
| 364.431 | 336.894 | 332.577 | 338.254 | 319.407 | 315.603 | 335.768 | 332.24 | 320.09 | 293.854 | 304.898 | 275.396 | 256.443 | 240.377 | 238.602 | 231.334 | 234.588 | 239.339 | 199.04 | 174.76 | 192.762 | 181.425 | 179.394 | 155.941 | 155.261 | 142.255 | 149.84 | 126.914 | 133.263 | 129.916 | 133.153 | 144.116 | 153.231 | 152.45 | 154.416 | 163.41 | 166.912 | 172.035 | 176.416 | 177.541 | 196.141 | 202.065 | 204.615 | 194.805 | 188.062 | 73.046 | 60.74 | 49.184 | 46.338 | 42.135 | 41.619 | 39.311 | 40.651 | 40.96 | 42.053 | 44.515 | 44.79 | 51.291 | 49.468 | 76.329 | 80.868 | 49.567 | 50.879 | 60.855 | 74.942 | 88.94 | 150.657 | 189.777 | 189.366 | 182.767 | 166.453 | 163.925 | 131.418 | 131.704 | 127.217 | 129.222 | 116.823 | 120.071 | 88.793 | 87.605 | 72.492 | 69.773 | 72.84 | 76.533 | 75.996 | 79.476 | 69.039 | 69.748 | 71.389 | 67.568 | 66.21 | 67.313 | 63.001 | 55.192 | 57.071 | 57.984 | 59.849 | 57.248 | 56.081 | 52.4 | 51 | 45.2 | 47.7 | 50.3 | 46.2 | 36.9 | 35.2 | 37.6 | 33 | 30.8 | 27.1 | 25.3 | 24.4 | 24.7 | 20.4 | 21.1 | 20.5 | 20.6 | 18.6 | 17.9 | 19.6 | 21.7 | 19.3 | 18.6 | 17.5 |
Totaal activa
| 4,459.857 | 4,340.07 | 4,211.951 | 4,044.538 | 4,003.368 | 3,861.749 | 3,762.37 | 3,714.923 | 3,587.913 | 3,493.324 | 3,306.511 | 3,239.853 | 3,046.6 | 2,861.412 | 2,709.56 | 2,643.045 | 2,420.555 | 2,327.708 | 2,198.963 | 2,105.594 | 2,181.603 | 2,089.206 | 2,071.778 | 2,021.581 | 2,058.335 | 1,970.54 | 1,894.373 | 1,864.771 | 1,784.695 | 1,631.386 | 1,572.265 | 1,548.511 | 1,497.237 | 1,453.154 | 1,436.712 | 1,415.554 | 1,406.002 | 1,314.989 | 1,250.764 | 1,211.41 | 1,193.154 | 1,126.706 | 1,084.903 | 1,110.176 | 1,083.067 | 918.266 | 968.652 | 831.3 | 817.292 | 670.76 | 657.733 | 664.485 | 661.725 | 653.283 | 645.742 | 661.894 | 657.224 | 665.156 | 660.991 | 663.828 | 0.678 | 680.825 | 641.476 | 693.288 | 781.492 | 860.556 | 961.893 | 1,117.645 | 1,354.38 | 1,359.523 | 1,395.643 | 1,477.079 | 1,590.891 | 1,475.102 | 1,420.373 | 1,329.678 | 1,301.37 | 1,159.978 | 1,007.581 | 978.526 | 944.785 | 914.233 | 816.805 | 746.872 | 747.225 | 678.717 | 586.785 | 578.458 | 623.921 | 617.975 | 609.955 | 612.11 | 650.241 | 620.236 | 586.047 | 567.642 | 599.459 | 599.807 | 565.116 | 531.6 | 530.4 | 506.9 | 450 | 427.1 | 433.9 | 420.2 | 363.5 | 366 | 354.5 | 349.2 | 322.4 | 305.4 | 313.4 | 314 | 292 | 281.1 | 307.6 | 297.6 | 287.3 | 277.6 | 281.6 | 253.8 | 242.4 | 228 | 231.8 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 256.708 | 278.859 | 224.972 | 204.678 | 250.937 | 264.656 | 208.426 | 228.597 | 296.326 | 329.384 | 281.387 | 244.505 | 227.311 | 221.909 | 198.216 | 185.669 | 176.581 | 169.088 | 150.256 | 125.026 | 169.528 | 154.07 | 132.935 | 131.511 | 148.421 | 141.491 | 118.839 | 117.233 | 120.598 | 113.072 | 94.403 | 103.212 | 110.179 | 105.669 | 81.594 | 86.878 | 95.95 | 90.643 | 69.452 | 75.338 | 97.873 | 87.325 | 71.376 | 70.226 | 85.804 | 61.888 | 57.071 | 47.69 | 65.348 | 51.307 | 41.068 | 41.256 | 45.842 | 43.191 | 32.242 | 29.03 | 53.863 | 48.376 | 45.948 | 38.262 | 0.05 | 44.778 | 34.898 | 27.542 | 48.271 | 55.162 | 53.175 | 66.242 | 100.395 | 86.331 | 81.774 | 81.2 | 122.39 | 90.921 | 88.828 | 73.705 | 93.069 | 71.969 | 68.775 | 51.162 | 83.136 | 79.289 | 76.203 | 55.131 | 86.672 | 74.93 | 65.386 | 58.187 | 73.376 | 73.566 | 59.982 | 55.656 | 77.304 | 76.471 | 65.041 | 67.344 | 76.23 | 80.476 | 68.085 | 63.2 | 72 | 64.2 | 52.6 | 51.4 | 56.4 | 52.3 | 41.3 | 42.8 | 52.1 | 42.1 | 39.7 | 32 | 35.8 | 43.5 | 34.5 | 29.2 | 39.6 | 29.4 | 33.8 | 31.4 | 34 | 26.7 | 25.1 | 24.8 | 35.6 |
Kortlopende schulden
| 235.441 | 222.792 | 224.321 | 165.844 | 200.619 | 186.396 | 223.618 | 307.051 | 189.371 | 248.661 | 203.65 | 266.16 | 211.281 | 167.119 | 0.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86.132 | 0 | 57.38 | 57.237 | 57.093 | 56.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.319 | 0 | 0.735 | 0 | 0 | 350.679 | 284.579 | 0 | 0 | 276.429 | 276.747 | 0 | 0 | 29.705 | 239.473 | 30.377 | 0 | 32.854 | 225.078 | 0 | 0 | 0 | 0 | 0 | -58.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 251.869 | 181.32 | 317.37 | 287.452 | 291.332 | 150.3 | 179.614 | 187.359 | 0 | 99.316 | 91.458 | 86.699 | 156.71 | 182.649 | 0 | 234.744 | 22.85 | 13.3 | 26.7 | 18.475 | 15.5 | 6.07 | 15.4 | 0 | 17.8 | 6.5 | 23.5 | 12.2 | 17.2 | 9.6 | 30 | 7.3 | 9.6 | 146.6 | 23.3 | 0.1 | 0.1 | 8.6 | 15.5 | 10 | 9.9 | 5.8 | 15 | 8.9 | 6.3 | 7.8 | 102.4 | 99.8 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 87.343 | 93.259 | 92.516 | 85.128 | 94.675 | 98.091 | 97.8 | 93.118 | 10.251 | 135.781 | -338.16 | 10.251 | -330.972 | -289.339 | -218.738 | 6.183 | 0 | 0 | 0 | 9.631 | 0 | 0 | 0 | 13.482 | 0 | 0 | 0 | 18.438 | 0 | -189.483 | -202.127 | 30.875 | -182.745 | 0 | 0 | 67.404 | 0 | 0 | 0 | 94.412 | 0 | 0 | 0 | 110.911 | 0 | -61.565 | 0 | 0 | 10.976 | 10.508 | 8.334 | 4.181 | 5.377 | 4.974 | 4.076 | 0 | 0 | 0 | 4.956 | 0 | 50.414 | -199.296 | 0 | 0 | 0 | 0 | 0 | 67.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.634 | 7.256 | 25.462 | 19.186 | 13.071 | 7.891 | 26.504 | 18.711 | 0 | 7.313 | 23.213 | 0 | 0 | 0 | 0 | 13.762 | 7.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -235.441 | 1.534 | 14.608 | 26.899 | -295.294 | -284.487 | -321.418 | -400.169 | -199.622 | -384.442 | 134.51 | -276.411 | 119.691 | 122.22 | 217.773 | -6.183 | 0 | 0 | 0 | -9.631 | 0 | 0 | 0 | -13.482 | 0 | 0 | 0 | -104.57 | 0 | 132.103 | 144.89 | -87.968 | 125.796 | 0 | 0 | -67.404 | 0 | 0 | 0 | -94.412 | 0 | 0 | 0 | -111.23 | 0 | 60.83 | 0 | 0 | -10.976 | -10.508 | 42.54 | 39.348 | -5.377 | -4.974 | 42.806 | 45.133 | 0 | 0 | -4.956 | 60.257 | 5.651 | 71.883 | 63.918 | 65.555 | 65.602 | 62.164 | 63.97 | 65.405 | 89.448 | 79.486 | 80.937 | 108.724 | 49.726 | 51.463 | 103.14 | 137.926 | 122.495 | 100.937 | 92.467 | 96.921 | 93.891 | 90.504 | 78.693 | 83.214 | 68.563 | 73.922 | 69.91 | 65.871 | 16.996 | 10.223 | 5.428 | 82.336 | 57.618 | 48.106 | 52.994 | 62.19 | 52.795 | 47.14 | 42.802 | 55.7 | 53.7 | 47.5 | 44.4 | 53.8 | 44.7 | 38.4 | 32.2 | 43.8 | 32.8 | 28.8 | 26 | 35.7 | 30.4 | 25.8 | 20 | 25.4 | 21.6 | 17.8 | 18.9 | 19.3 | 18.9 | 17.4 | 16.5 | 21.7 | 4.7 |
Totaal kortlopende verplichtingen
| 344.051 | 596.444 | 556.417 | 482.549 | 250.937 | 264.656 | 208.426 | 228.597 | 296.326 | 329.384 | 281.387 | 244.505 | 227.311 | 221.909 | 198.216 | 185.669 | 176.581 | 169.088 | 150.256 | 125.026 | 169.528 | 154.07 | 132.935 | 131.511 | 148.421 | 141.491 | 118.839 | 117.233 | 120.598 | 113.072 | 94.403 | 103.212 | 110.179 | 105.669 | 81.594 | 86.878 | 95.95 | 90.643 | 69.452 | 75.338 | 97.873 | 87.325 | 71.376 | 70.226 | 85.804 | 61.888 | 57.071 | 47.69 | 416.027 | 335.886 | 91.942 | 84.785 | 322.271 | 319.938 | 79.124 | 74.163 | 83.568 | 287.849 | 76.325 | 98.519 | 88.969 | 142.443 | 98.816 | 93.097 | 113.873 | 117.326 | 117.145 | 141.156 | 189.843 | 165.817 | 162.711 | 189.924 | 172.116 | 142.384 | 191.968 | 211.631 | 215.564 | 435.409 | 349.818 | 490.915 | 483.665 | 474.196 | 313.087 | 344.463 | 361.305 | 148.852 | 241.925 | 238.729 | 177.071 | 240.499 | 248.059 | 137.992 | 383.428 | 154.616 | 131.335 | 156.234 | 147.5 | 143.116 | 116.957 | 134.3 | 125.7 | 129.5 | 103.5 | 128.7 | 113.3 | 107.9 | 83.1 | 116.6 | 92.2 | 80.5 | 212.3 | 91 | 66.3 | 69.4 | 63.1 | 70.1 | 71.2 | 57.1 | 58.5 | 65.7 | 61.8 | 50.4 | 49.4 | 148.9 | 140.1 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 930.143 | 711.9 | 711.187 | 713.083 | 953.476 | 938.962 | 977.166 | 999.517 | 938.145 | 940.488 | 948.574 | 1,013.474 | 959.594 | 866.512 | 873.27 | 924.35 | 835.956 | 833.945 | 820.787 | 773.227 | 868.735 | 848.06 | 894.228 | 820.961 | 879.613 | 827.968 | 818.259 | 807.734 | 723.75 | 670.567 | 663.649 | 637.803 | 622.645 | 608.218 | 646.948 | 611.848 | 611.221 | 555.93 | 542.918 | 497.116 | 468.827 | 441.65 | 431.208 | 459.639 | 435.46 | 431.491 | 434.962 | 364.232 | 362.219 | 295.945 | 292.189 | 306.35 | 287.377 | 284.401 | 277.368 | 252.043 | 207.022 | 7.575 | 207.369 | 208.244 | 0.232 | 199.296 | 237.015 | 215.752 | 241.191 | 255.341 | 258.816 | 361.015 | 482.313 | 486.61 | 490.805 | 645.5 | 708.294 | 655.984 | 617.075 | 511.565 | 533.992 | 198.272 | 148.971 | 0 | 0 | 0 | 88.268 | 0 | 0 | 163.203 | 0 | 0 | 50 | 0 | 0 | 194.227 | 0 | 209.552 | 212.675 | 182.519 | 228.859 | 244.359 | 242.903 | 196.7 | 209.8 | 193.6 | 172.8 | 131.8 | 161.8 | 161.3 | 160.3 | 134 | 152 | 154 | 0 | 102 | 137.9 | 139.8 | 128 | 111.5 | 141 | 147.7 | 138.3 | 122.3 | 133.6 | 120.5 | 113.7 | 0 | 37.5 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 57.566 | 0 | 98.091 | 97.8 | 93.118 | 126.368 | 135.781 | 131.682 | 107.864 | 115.288 | 109.739 | 97.464 | 72.635 | 66.632 | 49.529 | 45.099 | 34.462 | 36.25 | 38.048 | 36.336 | 32.055 | 40.448 | 41.51 | 37.454 | 26.378 | 30.583 | 29.655 | 26.68 | 22.156 | 26.439 | 27.415 | 23.467 | 19.567 | 18.976 | 18.438 | 15.352 | 11.759 | 14.202 | 15.019 | 12.984 | 11.262 | 14.918 | 15.472 | 12.246 | 10.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 22.098 | 0 | -98.091 | 0 | 23.499 | 0 | 0 | 0 | -107.864 | -115.288 | -109.739 | -97.464 | -72.635 | -66.632 | -49.529 | -45.099 | -34.462 | -36.25 | -38.048 | -36.336 | -32.055 | -40.448 | -41.51 | -37.454 | -26.378 | 19.837 | 0 | -26.68 | -22.156 | -26.439 | -27.415 | -23.467 | -19.567 | -18.976 | -18.438 | -15.352 | -11.759 | -14.202 | -15.019 | -12.984 | -11.262 | -14.918 | -15.472 | 38.106 | -10.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 340.307 | 290.609 | 305.562 | 252.303 | 373.243 | 359.672 | 295.763 | 299.467 | 289.301 | 269.404 | 241.179 | 357.69 | 315.228 | 306.447 | 284.652 | 274.328 | 233.278 | 230.27 | 190.239 | 203.864 | 188.699 | 182.836 | 173.153 | 213.806 | 195.097 | 185.115 | 170.91 | 192.506 | 166.954 | 124.775 | 142.501 | 153.322 | 132.821 | 118.755 | 103.565 | 120.262 | 115.493 | 101.243 | 84.781 | 94.661 | 93.161 | 77.587 | 75.728 | 87.508 | 82.223 | 70.353 | 81.266 | 83.95 | -287.446 | -236.217 | 2.587 | 0 | -223.815 | -231.084 | 0.468 | 32.197 | 48.331 | 54.499 | 58.071 | 30.302 | 269.774 | 0 | 0 | 51.378 | 18.584 | 21.806 | 26.35 | 34.129 | 30.336 | 31.479 | 24.466 | 24.603 | 83.556 | 65.758 | 14.177 | 13.914 | 0 | 0 | 0 | 317.4 | 287.5 | 291.3 | 0 | 179.6 | 187.4 | 0 | 99.3 | 91.5 | 64.726 | 62.978 | 64.102 | 0 | 234.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | 146.6 | 0.1 | 0.1 | 0 | 0.1 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 13.1 |
Totaal niet-vlottende verplichtingen
| 1,270.45 | 1,002.509 | 1,016.749 | 1,045.05 | 1,326.719 | 1,298.634 | 1,370.729 | 1,415.601 | 1,353.814 | 1,345.673 | 1,321.435 | 1,371.164 | 1,274.822 | 1,172.959 | 1,157.922 | 1,198.678 | 1,069.234 | 1,064.215 | 1,011.026 | 977.091 | 1,057.434 | 1,030.896 | 1,067.381 | 1,034.767 | 1,074.71 | 1,013.083 | 989.169 | 1,000.24 | 941.124 | 824.997 | 806.15 | 791.125 | 755.466 | 726.973 | 750.513 | 732.11 | 726.714 | 657.173 | 627.699 | 591.777 | 561.988 | 519.237 | 506.936 | 547.147 | 517.683 | 501.844 | 566.58 | 448.182 | 74.773 | 59.728 | 294.776 | 306.35 | 63.562 | 53.317 | 277.836 | 284.24 | 259.773 | 62.074 | 265.44 | 238.546 | 270.006 | 199.296 | 237.015 | 267.13 | 259.775 | 277.147 | 285.166 | 395.144 | 512.649 | 518.089 | 515.271 | 670.103 | 791.85 | 721.742 | 631.252 | 525.479 | 533.992 | 198.272 | 148.971 | 317.4 | 287.5 | 291.3 | 88.268 | 179.6 | 187.4 | 163.203 | 99.3 | 91.5 | 114.726 | 62.978 | 64.102 | 194.227 | 234.7 | 209.552 | 212.675 | 182.519 | 228.859 | 244.359 | 242.903 | 196.8 | 209.8 | 193.7 | 172.8 | 131.8 | 161.8 | 161.3 | 160.2 | 133.9 | 151.9 | 153.9 | 146.6 | 102.1 | 138 | 139.8 | 128.1 | 111.5 | 140.9 | 147.6 | 138.3 | 122.3 | 133.6 | 120.6 | 113.8 | 0 | 50.6 |
Totaal passiva
| 1,614.501 | 1,598.953 | 1,573.166 | 1,527.599 | 1,577.656 | 1,563.29 | 1,579.155 | 1,644.198 | 1,650.14 | 1,675.057 | 1,602.822 | 1,615.669 | 1,502.133 | 1,394.868 | 1,356.138 | 1,384.347 | 1,245.815 | 1,233.303 | 1,161.282 | 1,102.117 | 1,226.962 | 1,184.966 | 1,200.316 | 1,166.278 | 1,223.131 | 1,154.574 | 1,108.008 | 1,117.473 | 1,061.722 | 938.069 | 900.553 | 894.337 | 865.645 | 832.642 | 832.107 | 818.988 | 822.664 | 747.816 | 697.151 | 667.115 | 659.861 | 606.562 | 578.312 | 617.373 | 603.487 | 563.732 | 623.651 | 495.872 | 490.8 | 395.614 | 386.718 | 391.135 | 385.833 | 373.255 | 356.96 | 358.403 | 343.341 | 349.923 | 341.765 | 337.065 | 0.359 | 341.739 | 335.831 | 360.227 | 373.648 | 394.473 | 402.311 | 536.3 | 702.492 | 683.906 | 677.982 | 860.027 | 963.966 | 864.126 | 823.22 | 737.11 | 749.556 | 633.681 | 498.789 | 490.915 | 483.665 | 474.196 | 401.355 | 344.463 | 361.305 | 312.055 | 241.925 | 238.729 | 291.797 | 303.477 | 312.161 | 332.219 | 383.428 | 364.168 | 344.01 | 338.753 | 376.359 | 387.475 | 359.86 | 331.1 | 335.5 | 323.2 | 276.3 | 260.5 | 275.1 | 269.2 | 243.3 | 250.5 | 244.1 | 234.4 | 212.3 | 193.1 | 204.3 | 209.2 | 191.2 | 181.6 | 212.1 | 204.7 | 196.8 | 188 | 195.4 | 171 | 163.2 | 148.9 | 190.7 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.42 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 48.163 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 96.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.301 | 0.295 | 0.295 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.271 | 0.246 | 0.246 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.221 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.176 | 0.088 | 0.088 | 0.088 | 0.088 | 0.088 | 0.088 | 0.088 | 0.088 | 0.088 | 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 |
Ingehouden winsten
| 2,731.604 | 2,586.155 | 2,439.409 | 2,301.348 | 2,196.066 | 2,057.05 | 1,939.049 | 1,835.983 | 1,705.588 | 1,573.998 | 1,437.16 | 1,345.321 | 1,231.938 | 1,140.926 | 1,033.319 | 948.453 | 868.37 | 794.833 | 740.325 | 708.579 | 666.799 | 628.961 | 598.715 | 580.992 | 548.585 | 519.303 | 491.392 | 473.329 | 457.447 | 438.595 | 422.825 | 407.161 | 387.818 | 378.094 | 363.397 | 355.427 | 343.371 | 329.019 | 316.888 | 308.539 | 298.772 | 286.373 | 274.038 | 262.625 | 249.582 | 125.49 | 119.445 | 117.048 | 112.033 | 103.719 | 100.515 | 103.701 | 106.677 | 111.395 | 120.539 | 137.578 | 148.635 | 150.705 | 155.512 | 163.847 | 156.851 | 177.925 | 197.827 | 225.956 | 301.316 | 360.324 | 454.778 | 477.339 | 548.587 | 573.094 | 616.065 | 614.186 | 625.505 | 610.67 | 592.743 | 576.726 | 535.77 | 511.049 | 493.762 | 477.37 | 453.173 | 430.959 | 406.431 | 387.25 | 362.661 | 343.64 | 324.474 | 306.97 | 291.456 | 273.934 | 257.501 | 241.956 | 227.568 | 212.936 | 200.052 | 188.184 | 176.12 | 164.13 | 153.2 | 145.3 | 134.5 | 122.8 | 112.7 | 105.5 | 97.6 | 89.8 | 83.6 | 79.1 | 74 | 69.3 | 64.7 | 61.7 | 58.5 | 54.1 | 50.2 | 48.8 | 44.8 | 42.2 | 39.8 | 39 | 35.6 | 32.1 | 28.6 | 28.4 | 37.9 |
Overige gereserveerde algehele resultaten
| 0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.15 | 0 | -0 | -0 | -22.413 | -0 | -0 | -0 | -25.483 | 0 | 0 | 0 | -25.494 | 0 | 0 | 0 | -24.704 | -0 | 0 | 0 | -24.771 | -0 | -0 | -0 | -24.013 | -0 | -0 | 0 | -23.972 | 0 | 0 | 0 | -24.37 | 0 | 0 | 0 | -21.601 | 0 | 0 | 0 | -17.753 | -318.638 | -16.685 | -15.736 | -15.648 | -14.686 | -13.715 | -12.533 | -16.805 | -16.644 | -15.949 | -15.008 | -14.227 | -13.77 | -13.034 | -12.176 | -11.27 | -10.947 | -10.361 | -9.706 | -9.196 | -9.339 | -8.881 | -8.289 | -7.608 | -7.646 | -8.899 | -8.345 | -7.798 | -8.581 | -8.032 | -7.741 | -7.453 | -6.863 | -7.903 | -7.486 | -7.353 | -7.088 | -6.653 | -6.204 | -5.7 | -6.3 | -5.8 | -5.3 | -5 | -4.7 | -4.4 | -4.5 | -4.3 | -4 | -3.7 | -3.5 | -6.7 | -7 | -6.7 | -6.4 | -6.1 | -6.7 | -6.4 | -6.1 | -5.7 | -5.3 | -5 | -5.1 | -4.8 | -4.6 |
Overige totale aandeelhoudersvermogen
| 113.451 | 154.661 | 199.075 | 215.29 | 229.345 | 241.108 | 243.865 | 234.441 | 231.884 | 243.968 | 266.228 | 278.562 | 312.228 | 325.317 | 319.802 | 309.944 | 306.069 | 299.271 | 297.055 | 310.747 | 287.541 | 274.978 | 272.446 | 296.423 | 286.318 | 296.362 | 294.672 | 299.157 | 214.811 | 206.288 | 200.453 | 224.073 | 195.34 | 193.984 | 192.774 | 217.409 | 191.533 | 189.72 | 188.291 | 212.093 | 186.087 | 185.337 | 184.119 | 205.757 | 181.564 | 180.61 | 177.122 | 145.781 | 117.888 | 74.881 | 73.954 | 97.473 | 72.669 | 72.087 | 71.697 | 90.968 | 68.702 | 67.982 | 67.168 | 84.123 | 65.56 | 81.3 | 27.053 | 26.252 | 24.713 | 22.973 | 20.836 | 24.31 | 23.444 | 21.971 | 20.103 | 16.917 | 15.014 | 13.164 | 16.41 | 26.936 | 26.815 | 25.433 | 24.56 | 19.261 | 17.11 | 17.783 | 17.132 | 22.591 | 30.729 | 31.745 | 28.555 | 40.381 | 49.073 | 48.42 | 47.946 | 45.3 | 46.02 | 50.947 | 49.383 | 47.97 | 53.98 | 54.767 | 58.172 | 60.8 | 66.6 | 66.6 | 66.3 | 66.1 | 65.9 | 65.6 | 41.1 | 40.7 | 40.4 | 49.2 | 48.9 | 57.3 | 57.6 | 57.4 | 57 | 56.8 | 57.4 | 57.1 | 56.8 | 56.3 | 55.9 | 55.7 | 55.7 | 55.5 | 7.8 |
Totaal eigen vermogen van aandeelhouders
| 2,845.356 | 2,741.117 | 2,638.785 | 2,516.939 | 2,425.712 | 2,298.459 | 2,183.215 | 2,070.725 | 1,937.773 | 1,818.267 | 1,703.689 | 1,624.184 | 1,544.467 | 1,466.544 | 1,353.422 | 1,258.698 | 1,174.74 | 1,094.405 | 1,037.681 | 1,003.477 | 954.641 | 904.24 | 871.462 | 855.303 | 835.204 | 815.966 | 786.365 | 747.298 | 722.973 | 693.317 | 671.712 | 654.174 | 631.592 | 620.512 | 604.605 | 596.566 | 583.338 | 567.173 | 553.613 | 544.295 | 533.293 | 520.144 | 506.591 | 492.803 | 479.58 | 354.534 | 345.001 | 335.428 | 326.492 | 275.146 | 271.015 | 273.35 | 275.892 | 280.028 | 288.782 | 303.491 | 313.883 | 315.233 | 319.226 | 326.763 | 0.319 | 339.086 | 305.645 | 333.061 | 407.844 | 466.083 | 559.582 | 581.345 | 651.888 | 675.617 | 717.661 | 617.052 | 626.925 | 610.976 | 597.153 | 592.568 | 551.814 | 526.297 | 508.792 | 487.611 | 461.12 | 440.037 | 415.45 | 402.409 | 385.92 | 366.662 | 344.86 | 339.729 | 332.124 | 314.498 | 297.794 | 279.891 | 266.813 | 256.068 | 242.037 | 228.889 | 223.1 | 212.332 | 205.256 | 200.5 | 194.9 | 183.7 | 173.7 | 166.6 | 158.8 | 151 | 120.2 | 115.5 | 110.4 | 114.8 | 110.1 | 112.3 | 109.1 | 104.8 | 100.8 | 99.5 | 95.5 | 92.9 | 90.5 | 89.6 | 86.2 | 82.8 | 79.2 | 79.1 | 41.1 |
Totaal eigen vermogen
| 2,845.356 | 2,741.117 | 2,638.785 | 2,516.939 | 2,425.712 | 2,298.459 | 2,183.215 | 2,070.725 | 1,937.773 | 1,818.267 | 1,703.689 | 1,624.184 | 1,544.467 | 1,466.544 | 1,353.422 | 1,258.698 | 1,174.74 | 1,094.405 | 1,037.681 | 1,003.477 | 954.641 | 904.24 | 871.462 | 855.303 | 835.204 | 815.966 | 786.365 | 747.298 | 722.973 | 693.317 | 671.712 | 654.174 | 631.592 | 620.512 | 604.605 | 596.566 | 583.338 | 567.173 | 553.613 | 544.295 | 533.293 | 520.144 | 506.591 | 492.803 | 479.58 | 354.534 | 345.001 | 335.428 | 326.492 | 275.146 | 271.015 | 273.35 | 275.892 | 280.028 | 288.782 | 303.491 | 313.883 | 315.233 | 319.226 | 326.763 | 0.319 | 339.086 | 305.645 | 333.061 | 407.844 | 466.083 | 559.582 | 581.345 | 651.888 | 675.617 | 717.661 | 617.052 | 626.925 | 610.976 | 597.153 | 592.568 | 551.814 | 526.297 | 508.792 | 487.611 | 461.12 | 440.037 | 415.45 | 402.409 | 385.92 | 366.662 | 344.86 | 339.729 | 332.124 | 314.498 | 297.794 | 279.891 | 266.813 | 256.068 | 242.037 | 228.889 | 223.1 | 212.332 | 205.256 | 200.5 | 194.9 | 183.7 | 173.7 | 166.6 | 158.8 | 151 | 120.2 | 115.5 | 110.4 | 114.8 | 110.1 | 112.3 | 109.1 | 104.8 | 100.8 | 99.5 | 95.5 | 92.9 | 90.5 | 89.6 | 86.2 | 82.8 | 79.2 | 79.1 | 41.1 |
Totaal passiva en aandeelhoudersvermogen
| 4,459.857 | 4,340.07 | 4,211.951 | 4,044.538 | 4,003.368 | 3,861.749 | 3,762.37 | 3,714.923 | 3,587.913 | 3,493.324 | 3,306.511 | 3,239.853 | 3,046.6 | 2,861.412 | 2,709.56 | 2,643.045 | 2,420.555 | 2,327.708 | 2,198.963 | 2,105.594 | 2,181.603 | 2,089.206 | 2,071.778 | 2,021.581 | 2,058.335 | 1,970.54 | 1,894.373 | 1,864.771 | 1,784.695 | 1,631.386 | 1,572.265 | 1,548.511 | 1,497.237 | 1,453.154 | 1,436.712 | 1,415.554 | 1,406.002 | 1,314.989 | 1,250.764 | 1,211.41 | 1,193.154 | 1,126.706 | 1,084.903 | 1,110.176 | 1,083.067 | 918.266 | 968.652 | 831.3 | 817.292 | 670.76 | 657.733 | 664.485 | 661.725 | 653.283 | 645.742 | 661.894 | 657.224 | 665.156 | 660.991 | 663.828 | 0.678 | 680.825 | 641.476 | 693.288 | 781.492 | 860.556 | 961.893 | 1,117.645 | 1,354.38 | 1,359.523 | 1,395.643 | 1,477.079 | 1,590.891 | 1,475.102 | 1,420.373 | 1,329.678 | 1,301.37 | 1,159.978 | 1,007.581 | 978.526 | 944.785 | 914.233 | 816.805 | 746.872 | 747.225 | 678.717 | 586.785 | 578.458 | 623.921 | 617.975 | 609.955 | 612.11 | 650.241 | 620.236 | 586.047 | 567.642 | 599.459 | 599.807 | 565.116 | 531.6 | 530.4 | 506.9 | 450 | 427.1 | 433.9 | 420.2 | 363.5 | 366 | 354.5 | 349.2 | 322.4 | 305.4 | 313.4 | 314 | 292 | 281.1 | 307.6 | 297.6 | 287.3 | 277.6 | 281.6 | 253.8 | 242.4 | 228 | 231.8 |