Vail Resorts, Inc.
NYSE:MTN
166.62 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 322.827 | 716.887 | 825.492 | 728.859 | 562.975 | 896.089 | 1,295.252 | 1,180.942 | 1,107.427 | 1,401.168 | 1,407.019 | 1,468.38 | 1,243.962 | 1,344.702 | 1,301.003 | 462.212 | 390.98 | 482.656 | 126.793 | 136.326 | 108.85 | 59.636 | 158.561 | 141.031 | 178.145 | 181.597 | 235.46 | 140.397 | 117.389 | 195.818 | 140.909 | 106.751 | 67.897 | 68.565 | 45.368 | 39.606 | 35.459 | 125.214 | 36.578 | 29.84 | 44.406 | 307.431 | 205.276 | 114.225 | 138.604 | 237.735 | 136.579 | 43.985 | 46.053 | 147.11 | 95.642 | 44.738 | 70.143 | 168.596 | 97.251 | 19.578 | 14.745 | 51.147 | 58.008 | 13.019 | 69.298 | 170.537 | 139.172 | 102.668 | 162.345 | 304.133 | 274.433 | 166.044 | 230.819 | 316.439 | 254.866 | 117.311 | 191.794 | 240.116 | 175.541 | 58.692 | 136.58 | 41.068 | 19.117 | 31.618 | 46.328 | 94.869 | 42.569 | 18.525 | 7.874 | 20.374 | 24.69 | 25.165 | 13.11 | 53.515 | 26.23 | 21.044 | 8.685 | 21.821 | 25.644 | 20.694 | 8.821 | 29.864 | 22.6 | 19 | 18.302 | 10.1 | 17.7 | 20.5 | 13.4 | 11.7 | 28.1 | 14.7 | 21.7 | 58 | 15.2 | 12.7 |
Kortetermijnbeleggingen
| 0 | 6.268 | 9.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 322.827 | 716.887 | 825.492 | 728.859 | 562.975 | 896.089 | 1,295.252 | 1,180.942 | 1,107.427 | 1,401.168 | 1,407.019 | 1,468.38 | 1,243.962 | 1,344.702 | 1,301.003 | 462.212 | 390.98 | 482.656 | 126.793 | 136.326 | 108.85 | 59.636 | 158.561 | 141.031 | 178.145 | 181.597 | 235.46 | 140.397 | 117.389 | 195.818 | 140.909 | 106.751 | 67.897 | 68.565 | 45.368 | 39.606 | 35.459 | 125.214 | 36.578 | 29.84 | 44.406 | 307.431 | 205.276 | 114.225 | 138.604 | 237.735 | 136.579 | 43.985 | 46.053 | 147.11 | 95.642 | 44.738 | 70.143 | 168.596 | 97.251 | 19.578 | 14.745 | 51.147 | 58.008 | 13.019 | 69.298 | 170.537 | 139.172 | 102.668 | 162.345 | 304.133 | 274.433 | 166.044 | 230.819 | 316.439 | 254.866 | 117.311 | 191.794 | 240.116 | 175.541 | 58.692 | 136.58 | 41.068 | 19.117 | 31.618 | 46.328 | 94.869 | 42.569 | 18.525 | 7.874 | 20.374 | 24.69 | 25.165 | 13.11 | 53.515 | 26.23 | 21.044 | 8.685 | 21.821 | 25.644 | 20.694 | 8.821 | 29.864 | 22.6 | 19 | 18.302 | 10.1 | 17.7 | 20.5 | 13.4 | 11.7 | 28.1 | 14.7 | 21.7 | 58 | 15.2 | 12.7 |
Nettovorderingen
| 375.752 | 342.92 | 138.269 | 105.546 | 381.067 | 351.597 | 160.393 | 118.491 | 383.425 | 267.111 | 167.088 | 108.988 | 345.408 | 208.132 | 117.012 | 208.54 | 106.664 | 100.225 | 105.325 | 87.301 | 270.896 | 273.108 | 87.721 | 74.24 | 230.829 | 220.248 | 85.428 | 84.571 | 186.913 | 174.433 | 80.758 | 59.445 | 147.113 | 145.483 | 87.055 | 52.389 | 113.99 | 105.617 | 68.454 | 36.137 | 95.977 | 79.815 | 57.673 | 37.551 | 79.037 | 73.733 | 53.486 | 29.721 | 65.743 | 65.133 | 48.43 | 29.627 | 58.529 | 46.417 | 55.123 | 35.12 | 53.622 | 35.039 | 45.366 | 32.821 | 58.063 | 47.729 | 50.495 | 44.468 | 50.185 | 39.054 | 44.756 | 24.954 | 43.557 | 35.258 | 43.728 | 27.532 | 35.949 | 35.618 | 39.712 | 25.458 | 33.136 | 33.493 | 51.917 | 29.913 | 36.957 | 29.455 | 46.195 | 34.94 | 49.748 | 31.71 | 41.656 | 34.924 | 31.837 | 34.111 | 41.285 | 20.342 | 26.691 | 29.044 | 43.163 | 39.296 | 39.427 | 43.078 | 42.6 | 26.6 | 29.65 | 47.9 | 57.7 | 25.5 | 26.5 | 27.8 | 28.8 | 22.1 | 16.4 | 30 | 14.2 | 4.7 |
Voorraad
| 118.988 | 107.815 | 134.839 | 157.707 | 132.548 | 103.606 | 122.088 | 139.926 | 108.723 | 92.608 | 104.573 | 103.697 | 80.316 | 73.044 | 86.876 | 100.879 | 101.856 | 101.748 | 113.907 | 127.859 | 96.539 | 84.059 | 103.01 | 114.984 | 85.588 | 79.361 | 97.48 | 108.081 | 84.814 | 77.332 | 93.396 | 112.792 | 74.589 | 68.882 | 78.77 | 95.001 | 73.485 | 62.167 | 72.905 | 88.279 | 67.183 | 60.409 | 72.503 | 89.531 | 68.318 | 61.201 | 70.341 | 84.752 | 65.873 | 56.237 | 62.594 | 75.789 | 54.007 | 45.237 | 54.586 | 64.23 | 48.295 | 42.669 | 51.641 | 62.779 | 48.947 | 45.667 | 52.189 | 67.718 | 49.708 | 45.084 | 51.513 | 63.701 | 48.064 | 42.627 | 49.825 | 56.623 | 42.278 | 36.83 | 43.977 | 50.571 | 36.078 | 31.098 | 37.364 | 40.549 | 31.151 | 29.229 | 34.946 | 41.82 | 31.756 | 30.497 | 36.022 | 41.089 | 32.326 | 26.326 | 29.538 | 35.618 | 26.891 | 24.758 | 27.58 | 30.905 | 24.092 | 21.665 | 26.3 | 29 | 22.805 | 19.6 | 24.4 | 28.3 | 8.9 | 10.3 | 13 | 10.8 | 8.7 | 9.2 | 6.3 | 4.6 |
Overige vlottende activa
| 28.039 | 61.278 | 65.804 | 130.861 | 121.403 | 108.592 | 158.295 | 162.187 | 173.277 | 63.719 | 73.104 | 82.307 | 61.288 | 47.253 | 57.559 | 59.821 | 54.482 | 55.79 | 54.122 | 62.821 | 42.116 | 41.177 | 45.212 | 50.752 | 37.279 | 31.027 | 39.075 | 46.045 | 33.681 | 42.488 | 41.519 | 40.172 | 27.22 | 57.455 | 60.965 | 61.762 | 24.235 | 64.054 | 67.001 | 64.452 | 25.05 | 58.696 | 54.501 | 57.334 | 19.696 | 50.478 | 49.633 | 49.115 | 15.959 | 55.671 | 56.998 | 57.822 | 21.34 | 49.989 | 47.199 | 45.782 | 20.843 | 46.037 | 51.684 | 48.822 | 20.318 | 34.761 | 39.112 | 41.988 | 23.078 | 41.846 | 52.603 | 46.615 | 19.392 | 32.833 | 38.918 | 39.082 | 23.693 | 34.744 | 43.909 | 69.115 | 47.432 | 27.985 | 34.816 | 34.003 | 13.193 | 20.702 | 30.648 | 25.812 | 6.428 | 18.998 | 26.753 | 24.5 | 8.855 | 8.062 | 9.679 | 13.59 | 8.677 | 6.483 | 17.242 | 19.116 | 28.014 | 16.547 | 18.5 | 17.3 | 4.512 | 16.8 | 16.8 | 16.9 | 22.9 | 34.9 | 32.4 | 28.8 | 26.1 | 26.2 | 27.4 | 22.7 |
Totaal vlottende activa
| 911.361 | 1,228.9 | 1,164.404 | 1,134.505 | 1,208.111 | 1,482.428 | 1,760.131 | 1,621.667 | 1,791.532 | 1,845.401 | 1,767.427 | 1,777.854 | 1,745.586 | 1,684.815 | 1,573.451 | 841.615 | 665.088 | 750.878 | 413.802 | 428.334 | 527.94 | 466.856 | 415.266 | 393.012 | 538.736 | 519.66 | 481.009 | 395.703 | 433.07 | 498.719 | 373.714 | 332.363 | 322.865 | 346.319 | 278.276 | 254.32 | 288.143 | 370.191 | 257.802 | 231.99 | 275.046 | 519.408 | 402.895 | 311.044 | 343.469 | 435.138 | 322.233 | 222.099 | 232.37 | 337.817 | 279.885 | 221.591 | 245.624 | 323.241 | 270.059 | 177.622 | 170.745 | 186.718 | 222.231 | 170.877 | 228.988 | 308.823 | 295.571 | 269.295 | 358.895 | 490.679 | 479.591 | 344.19 | 411.637 | 467.565 | 414.129 | 260.902 | 325.974 | 379.615 | 326.854 | 221.236 | 282.884 | 151.353 | 162.221 | 152.212 | 155.737 | 174.255 | 154.358 | 121.097 | 116.995 | 101.579 | 129.121 | 125.678 | 109.416 | 131.22 | 115.938 | 99.8 | 102.9 | 92.47 | 113.629 | 110.011 | 100.354 | 111.154 | 110 | 91.9 | 92.695 | 94.4 | 116.6 | 91.2 | 71.7 | 84.7 | 102.3 | 76.4 | 72.9 | 123.4 | 63.1 | 44.7 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,679.262 | 2,475.679 | 2,539.262 | 2,531.729 | 2,563.846 | 2,570.263 | 2,622.062 | 2,505.291 | 2,310.122 | 2,340.204 | 2,389.004 | 2,266.798 | 2,272.592 | 2,328.292 | 2,374.24 | 2,385.506 | 2,418.423 | 2,419.121 | 2,491.175 | 2,509.798 | 1,842.5 | 1,847.434 | 1,831.087 | 1,825.982 | 1,627.219 | 1,640.727 | 1,702.213 | 1,694.692 | 1,714.154 | 1,647.004 | 1,694.746 | 1,699.087 | 1,363.814 | 1,370.374 | 1,391.889 | 1,388.565 | 1,386.275 | 1,259.093 | 1,284.215 | 1,295.53 | 1,147.99 | 1,164.387 | 1,187.789 | 1,185.513 | 1,169.288 | 1,039.907 | 1,057.399 | 1,056.643 | 1,049.207 | 1,056.243 | 1,057.93 | 1,050.026 | 1,021.736 | 1,027.304 | 1,044.498 | 1,046.544 | 1,027.39 | 1,024.977 | 1,039.555 | 1,051.933 | 1,057.658 | 1,066.165 | 1,084.031 | 1,077.76 | 1,056.837 | 979.511 | 983.858 | 917.344 | 885.926 | 868.723 | 868.185 | 856.502 | 851.112 | 848.984 | 858.2 | 857.96 | 843.047 | 978.464 | 991.687 | 988.401 | 968.772 | 976.335 | 988.424 | 934.289 | 932.251 | 932.936 | 946.501 | 919.72 | 913.806 | 778.406 | 779.711 | 680.935 | 691.117 | 677.12 | 681.59 | 657.299 | 655.172 | 637.703 | 630.7 | 626.5 | 611.141 | 553.1 | 547.9 | 537 | 501.4 | 500.9 | 491.6 | 411.1 | 498.8 | 486.7 | 212.6 | 197.3 |
Goodwill
| 1,677.975 | 1,676.61 | 1,699.909 | 1,668.028 | 1,720.344 | 1,694.033 | 1,723.019 | 1,688.731 | 1,754.928 | 1,752.533 | 1,764.106 | 1,790.531 | 1,781.047 | 1,801.296 | 1,760.908 | 1,711.87 | 1,709.02 | 1,673.258 | 1,750.011 | 1,757.463 | 1,608.206 | 1,596.867 | 1,547.084 | 1,543.941 | 1,475.686 | 1,488.663 | 1,533.98 | 1,484.335 | 1,519.743 | 1,430.008 | 1,469.756 | 1,454.943 | 509.037 | 509.083 | 506.957 | 499.607 | 500.433 | 470.286 | 469.678 | 456.892 | 378.148 | 378.22 | 346.286 | 346.625 | 348.824 | 271.855 | 271.762 | 269.859 | 269.769 | 269.678 | 268.058 | 268.058 | 268.058 | 267.569 | 271.105 | 271.732 | 181.085 | 168.197 | 167.95 | 167.95 | 167.95 | 167.95 | 167.95 | 142.282 | 142.282 | 142.011 | 142.011 | 141.699 | 141.699 | 135.939 | 135.811 | 135.811 | 135.811 | 135.811 | 135.811 | 135.507 | 135.507 | 145.09 | 145.09 | 145.09 | 145.09 | 145.09 | 145.09 | 145.049 | 145.049 | 141.32 | 141.596 | 0 | 139.6 | 135.154 | 135.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 302.535 | 299.347 | 304.115 | 300.457 | 309.345 | 306.519 | 310.666 | 307.41 | 314.058 | 315.025 | 318.078 | 319.25 | 319.11 | 323.521 | 318.983 | 313.445 | 314.776 | 310.033 | 321.391 | 324.178 | 306.173 | 306.489 | 305.885 | 307.268 | 280.572 | 283.802 | 293.149 | 287.093 | 294.932 | 280.516 | 289.208 | 286.36 | 140.007 | 141.222 | 141.942 | 142.687 | 144.149 | 141.127 | 142.44 | 144.098 | 117.523 | 118.507 | 119.46 | 120.489 | 121.344 | 92.039 | 92.59 | 91.619 | 92.07 | 93.715 | 90.196 | 91.36 | 91.098 | 91.285 | 90.269 | 89.433 | 89.273 | 86.581 | 79.167 | 79.353 | 79.429 | 79.607 | 79.785 | 72.463 | 72.53 | 72.597 | 72.658 | 73.243 | 73.507 | 73.199 | 73.715 | 74.252 | 75.109 | 76.587 | 213.352 | 213.149 | 212.481 | 226.415 | 228.71 | 229.439 | 230.293 | 231.254 | 232.144 | 232.643 | 233.461 | 222.143 | 222.929 | 216.584 | 217.586 | 204.754 | 205.804 | 193.627 | 194.964 | 192.835 | 191.366 | 193.695 | 194.86 | 196.692 | 199 | 198.9 | 0 | 196.1 | 197.5 | 199.8 | 186.1 | 199.7 | 202.6 | 200.3 | 233.2 | 236.9 | 83.5 | 85.1 |
Goodwill en immateriële activa
| 1,980.51 | 1,975.957 | 2,004.024 | 1,968.485 | 2,029.689 | 2,000.552 | 2,033.685 | 1,996.141 | 2,068.986 | 2,067.558 | 2,082.184 | 2,109.781 | 2,100.157 | 2,124.817 | 2,079.891 | 2,025.315 | 2,023.796 | 1,983.291 | 2,071.402 | 2,081.641 | 1,914.379 | 1,903.356 | 1,852.969 | 1,851.209 | 1,756.258 | 1,772.465 | 1,827.129 | 1,771.428 | 1,814.675 | 1,710.524 | 1,758.964 | 1,741.303 | 649.044 | 650.305 | 648.899 | 642.294 | 644.582 | 611.413 | 612.118 | 600.99 | 495.671 | 496.727 | 465.746 | 467.114 | 470.168 | 363.894 | 364.352 | 361.478 | 361.839 | 363.393 | 358.254 | 359.418 | 359.156 | 358.854 | 361.374 | 361.165 | 270.358 | 254.778 | 247.117 | 247.303 | 247.379 | 247.557 | 247.735 | 214.745 | 214.812 | 214.608 | 214.669 | 214.942 | 215.206 | 209.138 | 209.526 | 210.063 | 210.92 | 212.398 | 213.352 | 213.149 | 212.481 | 226.415 | 228.71 | 229.439 | 230.293 | 231.254 | 232.144 | 232.643 | 233.461 | 222.143 | 222.929 | 216.584 | 217.586 | 204.754 | 205.804 | 193.627 | 194.964 | 192.835 | 191.366 | 193.695 | 194.86 | 196.692 | 199 | 198.9 | 201.504 | 196.1 | 197.5 | 199.8 | 186.1 | 199.7 | 202.6 | 200.3 | 233.2 | 236.9 | 83.5 | 85.1 |
Langetermijnbeleggingen
| 86.548 | 86.568 | 86.737 | -199.571 | -276.137 | 90.078 | 90.354 | 95.608 | 95.983 | -404.095 | -187.096 | -117.216 | -252.817 | -247.931 | -169.351 | -113.857 | -234.191 | -181.276 | -157.252 | -91.67 | -168.759 | -173.055 | -78.064 | -13.426 | -133.918 | -116.073 | -41.181 | -34.166 | -171.442 | -173.596 | -69.839 | 18.66 | -129.994 | -188.26 | -72.442 | 9.857 | -27.962 | -102.393 | 2.794 | 85.32 | -29.249 | -12.655 | 104.445 | 145.17 | -25.19 | 0.35 | 76.111 | 227.662 | 237.668 | 248.262 | 257.169 | 263.13 | 273.663 | 282.162 | 281.699 | 296.981 | 422.164 | 445.885 | 414.501 | 366.748 | 311.485 | 276.952 | 247.329 | -57.063 | -15.142 | -129.487 | -86.303 | -54.354 | -15.056 | -130.212 | -83.967 | -46.959 | -11.938 | -118.846 | -77.037 | -49.741 | -11.405 | -116.638 | -79.914 | -59.989 | -12.077 | -93.234 | -59.745 | -60.827 | -10.123 | -102.638 | -67.987 | -55.62 | -10.433 | -9.206 | -9.206 | -9.206 | -9.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -78.9 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| -86.548 | 284.665 | 286.581 | 286.036 | 276.137 | 401.24 | 288.072 | 205.859 | 268.464 | 404.095 | 282.427 | 216.049 | 252.817 | 344.19 | 266.152 | 210.525 | 234.191 | 277.841 | 254.196 | 188.608 | 168.759 | 274.306 | 179.794 | 115.169 | 133.918 | 215.696 | 144.393 | 136.863 | 171.442 | 281.813 | 182.472 | 98.192 | 129.994 | 305.134 | 190.441 | 110.912 | 27.962 | 240.133 | 148.309 | 84.862 | 29.249 | 183.473 | 79.656 | 43.035 | 25.19 | 201.511 | 140.704 | 103.549 | 24.458 | 185.16 | 129.962 | 99.118 | 29.167 | 184.373 | 109.963 | 66.204 | 21.406 | 152.089 | 113.808 | 87.993 | 21.297 | 131.97 | 93.469 | 57.063 | 15.142 | 129.487 | 86.303 | 54.354 | 15.056 | 130.212 | 83.967 | 46.959 | 11.938 | 118.846 | 77.037 | 49.741 | 11.405 | 116.638 | 79.914 | 59.989 | 12.077 | 93.234 | 59.745 | 60.827 | 10.123 | 102.638 | 67.987 | 55.62 | 10.433 | 9.206 | 9.206 | 9.206 | 9.206 | 44.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.3 | 0 | 0 | 78.9 | 0 | 0 | 0 | 39.5 |
Overige niet-vlottende activa
| 127.304 | -243.033 | -233.344 | 38.832 | 146.108 | -345.11 | -229.342 | -143.7 | -217.059 | 144.131 | 35.796 | 37.285 | 132.721 | 42.454 | 41.45 | 41.42 | 136.925 | 39.797 | 40.356 | 41.036 | 141.258 | 42.837 | 43.87 | 43.976 | 142.771 | 42.96 | 43.243 | 44.096 | 148.819 | 44.403 | 42.41 | 34.514 | 146.295 | 37.428 | 38.089 | 39.39 | 170.621 | 41.068 | 40.914 | 42.176 | 255.142 | 97.104 | 101.443 | 97.998 | 292.497 | 38.869 | 42.95 | -57.996 | 22.072 | -141.136 | -83.965 | -52.935 | 16.89 | -136.996 | -65.8 | -29.726 | 10.746 | -119.608 | -81.147 | -54.724 | 17.673 | -90.816 | -50.538 | 303.385 | 295.41 | 436.628 | 423.697 | 458.445 | 396.354 | 349.692 | 340.776 | 347.518 | 299.637 | 271.738 | 254.274 | 227.459 | 187.509 | 174.053 | 169.191 | 170.372 | 179.155 | 167.028 | 160.775 | 161.475 | 172.735 | 174.478 | 175.815 | 193.166 | 206.902 | 238.024 | 226.072 | 220.005 | 199.147 | 148.53 | 186.844 | 182.737 | 177.432 | 175.224 | 194.5 | 188 | 183.899 | 171.2 | 174.1 | 176.1 | 73.6 | 148.7 | 151.6 | 168.1 | 9.5 | 10.1 | 91 | 56 |
Totaal niet-vlottende activa
| 4,787.076 | 4,579.836 | 4,683.26 | 4,625.511 | 4,739.643 | 4,717.023 | 4,804.831 | 4,659.199 | 4,526.496 | 4,551.893 | 4,602.315 | 4,512.697 | 4,505.47 | 4,591.822 | 4,592.382 | 4,548.909 | 4,579.144 | 4,538.774 | 4,699.877 | 4,729.413 | 3,898.137 | 3,894.878 | 3,829.656 | 3,822.91 | 3,526.248 | 3,555.775 | 3,675.797 | 3,612.913 | 3,677.648 | 3,510.148 | 3,608.753 | 3,591.756 | 2,159.153 | 2,174.981 | 2,196.876 | 2,191.018 | 2,201.478 | 2,049.314 | 2,088.35 | 2,108.878 | 1,898.803 | 1,929.036 | 1,939.079 | 1,938.83 | 1,931.953 | 1,644.531 | 1,681.516 | 1,691.336 | 1,695.244 | 1,711.922 | 1,719.35 | 1,718.757 | 1,700.612 | 1,715.697 | 1,731.734 | 1,741.168 | 1,752.064 | 1,758.121 | 1,733.834 | 1,699.253 | 1,655.492 | 1,631.828 | 1,622.026 | 1,595.89 | 1,567.059 | 1,630.747 | 1,622.224 | 1,590.731 | 1,497.486 | 1,427.553 | 1,418.487 | 1,414.083 | 1,361.669 | 1,333.12 | 1,325.826 | 1,298.568 | 1,243.037 | 1,378.932 | 1,389.588 | 1,388.212 | 1,378.22 | 1,374.617 | 1,381.343 | 1,328.407 | 1,338.447 | 1,329.557 | 1,345.245 | 1,329.47 | 1,338.294 | 1,221.184 | 1,211.587 | 1,094.567 | 1,085.228 | 1,062.737 | 1,059.8 | 1,033.731 | 1,027.464 | 1,009.619 | 1,024.2 | 1,013.4 | 996.544 | 920.4 | 919.5 | 912.9 | 840.4 | 849.3 | 845.8 | 779.5 | 741.5 | 733.7 | 387.1 | 377.9 |
Totaal activa
| 5,698.437 | 5,808.736 | 5,847.664 | 5,760.016 | 5,947.754 | 6,199.451 | 6,564.962 | 6,280.866 | 6,318.028 | 6,397.294 | 6,369.742 | 6,290.551 | 6,251.056 | 6,276.637 | 6,165.833 | 5,390.524 | 5,244.232 | 5,289.652 | 5,113.679 | 5,157.747 | 4,426.077 | 4,361.734 | 4,244.922 | 4,215.922 | 4,064.984 | 4,075.435 | 4,156.806 | 4,008.616 | 4,110.718 | 4,008.867 | 3,982.467 | 3,924.119 | 2,482.018 | 2,521.3 | 2,475.152 | 2,445.338 | 2,489.621 | 2,419.505 | 2,346.152 | 2,340.868 | 2,173.849 | 2,448.444 | 2,341.974 | 2,249.874 | 2,275.422 | 2,079.669 | 2,003.749 | 1,913.435 | 1,927.614 | 2,049.739 | 1,999.235 | 1,940.348 | 1,946.236 | 2,038.938 | 2,001.793 | 1,918.79 | 1,922.809 | 1,944.839 | 1,956.065 | 1,870.13 | 1,884.48 | 1,940.651 | 1,917.597 | 1,865.185 | 1,925.954 | 2,121.426 | 2,101.815 | 1,934.921 | 1,909.123 | 1,895.118 | 1,832.616 | 1,674.985 | 1,687.643 | 1,712.735 | 1,652.68 | 1,519.804 | 1,525.921 | 1,530.285 | 1,551.809 | 1,540.424 | 1,533.957 | 1,548.872 | 1,535.701 | 1,449.504 | 1,455.442 | 1,431.136 | 1,474.366 | 1,455.148 | 1,447.71 | 1,352.404 | 1,327.525 | 1,194.367 | 1,188.128 | 1,155.207 | 1,173.429 | 1,143.742 | 1,127.818 | 1,120.773 | 1,134.2 | 1,105.3 | 1,089.239 | 1,014.8 | 1,036.1 | 1,004.1 | 912.1 | 934 | 948.1 | 855.9 | 814.4 | 857.1 | 450.2 | 422.6 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 141.246 | 103.451 | 130.796 | 161.581 | 148.521 | 114.164 | 179.221 | 162.366 | 151.263 | 104.101 | 137.895 | 116.501 | 98.261 | 64.412 | 86.251 | 74.609 | 59.692 | 62.101 | 126.836 | 141.714 | 96.377 | 80.218 | 106.183 | 118.648 | 80.793 | 58.228 | 94.68 | 103.54 | 71.558 | 51.305 | 88.814 | 90.773 | 72.658 | 47.144 | 82.913 | 101.016 | 62.099 | 52.371 | 87.864 | 94.035 | 71.823 | 48.406 | 76.575 | 100.125 | 61.364 | 59.515 | 63.914 | 87.422 | 56.508 | 52.844 | 73.268 | 93.922 | 55.456 | 42.619 | 0 | 303.794 | 255.326 | 37.717 | 339.256 | 330.272 | 245.536 | 49.657 | 56.758 | 73.348 | 294.182 | 65.269 | 127.929 | 96.896 | 58.292 | 237.981 | 305.69 | 103.975 | 82.599 | 71.516 | 295.092 | 246.801 | 209.369 | 188.349 | 289.153 | 227.945 | 198.868 | 156.078 | 227.032 | 191.39 | 152.039 | 150.915 | 210.191 | 165.272 | 140.23 | 131.079 | 182.521 | 146.828 | 129.15 | 114.064 | 159.027 | 130.531 | 105.502 | 116.967 | 151.4 | 121 | 89.445 | 89.4 | 125 | 104.6 | 0 | 58.4 | 102.8 | 70.2 | 54.9 | 78.2 | 66.4 | 0 |
Kortlopende schulden
| 89.764 | 107.677 | 107.9 | 107.991 | 106.064 | 106.016 | 106.249 | 103.142 | 97.967 | 103.262 | 99.184 | 150.831 | 148.785 | 151.141 | 149.674 | 99.892 | 100.281 | 63.566 | 63.556 | 63.807 | 48.516 | 48.504 | 48.493 | 48.482 | 38.455 | 38.444 | 38.433 | 38.422 | 38.397 | 38.386 | 38.379 | 38.374 | 13.354 | 13.349 | 13.34 | 13.319 | 10.154 | 256.953 | 1.196 | 1.022 | 1.022 | 0.879 | 0.965 | 1.003 | 0.994 | 0.518 | 0.806 | 0.848 | 0.99 | 1.119 | 1.058 | 1.063 | 1.045 | 45.357 | 2.708 | 1.958 | 1.869 | 1.851 | 1.87 | 1.862 | 0.352 | 0.35 | 0.304 | 0.354 | 15.355 | 74.192 | 100.71 | 76.944 | 0.377 | 0.401 | 0.44 | 0.43 | 5.915 | 4.42 | 5.673 | 6.128 | 2.004 | 2.178 | 2.222 | 3.299 | 3.159 | 14.227 | 14.941 | 3.522 | 27.931 | 27.074 | 26.577 | 3.485 | 4.754 | 4.259 | 3.361 | 3.143 | 1.746 | 1.832 | 2.044 | 1.833 | 2.037 | 1.455 | 1.5 | 1.5 | 2.057 | 0.5 | 2.1 | 0.7 | 0 | 1.7 | 1.7 | 1.7 | 0.3 | 0.3 | 0.8 | 0 |
Belastingschulden
| 55.358 | 120.706 | 18.015 | 16.663 | 83.514 | 49.022 | 73.559 | 84.372 | 104.275 | 23.891 | 24.153 | 43.377 | 48.812 | 36.344 | 37.862 | 39.909 | 40.68 | 42.554 | 43.325 | 50.759 | 62.76 | 23.29 | 27.544 | 38.303 | 50.632 | 29.512 | 32.497 | 40.707 | 98.491 | 48.702 | 51.056 | 73.739 | 95.639 | 20.059 | 34.278 | 54.312 | 57.194 | 36.161 | 48.304 | 31.604 | 33.966 | 39.043 | 39.543 | 39.946 | 42.822 | 13.173 | 14.979 | 17.026 | 20.721 | 19.005 | 19.569 | 19.568 | 20.778 | 1.296 | 23.355 | 32.424 | 32.729 | 10.022 | 10.482 | 5.725 | 5.46 | 32.156 | 33.315 | 49.784 | 57.474 | 25.418 | 30.81 | 34.708 | 37.441 | 11.739 | 9.103 | 14.986 | 17.517 | 1.324 | 6.324 | 12.191 | 12.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.209 | 2.731 | 3.231 | 7.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 575.766 | 448.76 | 660.281 | 872.418 | 572.602 | 448.321 | 619.511 | 787.514 | 511.306 | 326.008 | 611.477 | 743.809 | 456.457 | 238.075 | 480.353 | 559.323 | 256.402 | 219.395 | 426.672 | 549.144 | 335.669 | 297.874 | 346.356 | 450.3 | 282.103 | 251.11 | 292.336 | 407.848 | 240.096 | 206.534 | 259.212 | 328.009 | 182.506 | 164.927 | 190.976 | 240.288 | 145.949 | 115.3 | 163.253 | 198.133 | 110.566 | 93.135 | 140.156 | 166.705 | 93.759 | 81.092 | 117.812 | 134.963 | 78.793 | 68.182 | 104.57 | 123.364 | 66.044 | 38.589 | 100.614 | 0 | 0 | 31.363 | 0 | 0 | 0 | 42.516 | 0 | 82.343 | 0 | 29.924 | 70.684 | 69.568 | 36.179 | 0 | 0 | 68.277 | 30.785 | 23.041 | 0 | 0 | 0 | -188.349 | -289.153 | -227.945 | -198.868 | -156.078 | -227.032 | -191.39 | -152.039 | 0 | 0 | 0 | 0 | -131.079 | -182.521 | -146.828 | -122.44 | -114.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 306.533 | 380.791 | 329.797 | 220.857 | 303.508 | 317.86 | 382.955 | 289.683 | 350.318 | 296.501 | 306.48 | 256.683 | 274.898 | 263.434 | 266.174 | 216.406 | 187.09 | 210.332 | 301.314 | 216.835 | 238.571 | 188.258 | 260.741 | 172.988 | 192.269 | 150.032 | 234.044 | 159.786 | 254.506 | 194.148 | 244.365 | 197.88 | 237.963 | 146.077 | 208.159 | 151.845 | 180.445 | 161.546 | 218.016 | 129.706 | 140.795 | 162.279 | 192.02 | 142.667 | 157.218 | 118.918 | 150.757 | 112.899 | 112.958 | 122.026 | 143.204 | 118.874 | 120.637 | 100.156 | 233.98 | 32.424 | 32.729 | 178.525 | 10.482 | 5.725 | 5.46 | 160.91 | 278.675 | 221.609 | 57.474 | 245.598 | 245.069 | 228.596 | 224.749 | 11.739 | 9.103 | 111.224 | 134.895 | 113.238 | 6.324 | 12.191 | 12.979 | 188.349 | 289.153 | 227.945 | 198.868 | 156.078 | 227.032 | 191.39 | 152.039 | 0.209 | 2.731 | 3.231 | 7.934 | 131.079 | 182.521 | 146.828 | 122.44 | 114.064 | 0.616 | 1.446 | 2.645 | 0 | 0 | 0 | 1.633 | 2.3 | 2.2 | 2.3 | 59 | 0.4 | 0.4 | 6 | 5.9 | 6 | 48.1 | 99 |
Totaal kortlopende verplichtingen
| 1,113.309 | 1,040.679 | 1,228.774 | 1,362.847 | 1,130.695 | 986.361 | 1,287.936 | 1,342.705 | 1,110.854 | 829.872 | 1,155.036 | 1,267.824 | 978.401 | 717.062 | 982.452 | 950.23 | 603.465 | 555.394 | 918.378 | 971.5 | 719.133 | 614.854 | 761.773 | 790.418 | 593.62 | 497.814 | 659.493 | 709.596 | 604.557 | 490.373 | 630.77 | 655.036 | 506.481 | 371.497 | 495.388 | 506.468 | 398.647 | 586.17 | 470.329 | 422.896 | 324.206 | 304.699 | 409.716 | 410.5 | 313.335 | 260.043 | 333.289 | 336.132 | 249.249 | 244.171 | 322.1 | 337.223 | 243.182 | 226.721 | 337.302 | 338.176 | 289.924 | 249.456 | 351.608 | 337.859 | 251.348 | 253.433 | 335.737 | 377.654 | 367.011 | 414.983 | 544.392 | 472.004 | 319.597 | 250.121 | 315.233 | 283.906 | 254.194 | 212.215 | 307.089 | 265.12 | 224.352 | 190.527 | 291.375 | 231.244 | 202.027 | 170.305 | 241.973 | 194.912 | 179.97 | 178.198 | 239.499 | 171.988 | 152.918 | 135.338 | 185.882 | 149.971 | 130.896 | 115.896 | 161.687 | 133.81 | 110.184 | 118.422 | 152.9 | 122.5 | 93.135 | 92.2 | 129.3 | 107.6 | 59 | 60.5 | 104.9 | 77.9 | 61.1 | 84.5 | 115.3 | 99 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,955.062 | 2,700.257 | 2,721.598 | 2,897.499 | 2,919.001 | 2,948.11 | 2,974.125 | 2,946.283 | 2,844.867 | 2,864.458 | 2,884.386 | 2,896.911 | 2,926.736 | 2,936.237 | 2,978.87 | 2,600.934 | 2,606.315 | 2,576.26 | 2,047.139 | 2,237.89 | 1,546.761 | 1,330.603 | 1,365.712 | 1,508.068 | 1,256.116 | 1,100.542 | 1,205.658 | 1,286.247 | 1,258.688 | 1,193.464 | 1,242.674 | 1,399.063 | 714.231 | 643.834 | 710.788 | 846.337 | 836.673 | 409.121 | 664.835 | 850.055 | 656.938 | 831.257 | 831.021 | 830.431 | 829.965 | 523.295 | 524.22 | 489.525 | 489.775 | 489.757 | 490.302 | 490.377 | 490.698 | 490.479 | 495.049 | 513.007 | 524.842 | 489.822 | 489.865 | 489.919 | 491.608 | 491.668 | 491.777 | 491.778 | 541.35 | 575.275 | 554.411 | 534.527 | 593.733 | 575.162 | 551.866 | 542.99 | 525.313 | 516.871 | 517.638 | 524.174 | 519.706 | 520.349 | 546.421 | 648.512 | 622.644 | 620.456 | 628.086 | 576.909 | 556.22 | 493.215 | 546.196 | 625.044 | 598.032 | 450.661 | 471.725 | 415.023 | 386.634 | 330.561 | 380.513 | 420.197 | 392.198 | 342.016 | 399.6 | 424.1 | 396.129 | 293.3 | 332.7 | 356.5 | 282.3 | 246.6 | 289.3 | 263.3 | 228 | 228 | 129.4 | 144.7 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 154.88 | 168.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104.747 | 104.457 | 103.714 | 105.108 | 107.5 | 108.674 | 109.011 | 109.749 | 111.294 | 112.065 | 112.669 | 114.319 | 116.375 | 116.726 | 117.151 | 118.417 | 120.26 | 120.659 | 120.546 | 121.75 | 123.341 | 123.886 | 124.449 | 126.104 | 128.295 | 129.315 | 127.879 | 128.824 | 130.543 | 130.241 | 130.108 | 131.76 | 133.578 | 133.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 279.815 | 284.665 | 286.581 | 286.036 | 276.137 | 401.24 | 288.072 | 205.859 | 268.464 | 404.095 | 282.427 | 216.049 | 252.817 | 344.19 | 266.152 | 210.525 | 234.191 | 277.841 | 254.196 | 188.608 | 168.759 | 274.306 | 179.794 | 115.169 | 133.918 | 215.696 | 144.393 | 136.863 | 171.442 | 281.813 | 182.472 | 98.192 | 129.994 | 305.134 | 190.441 | 110.912 | 147.796 | 240.133 | 148.309 | 84.862 | 128.562 | 183.473 | 79.656 | 43.035 | 85.384 | 201.511 | 140.704 | 103.549 | 139.393 | 185.16 | 129.962 | 99.118 | 133.208 | 184.373 | 109.963 | 66.204 | 108.496 | 152.089 | 113.808 | 87.993 | 112.234 | 131.97 | 93.469 | 57.063 | 75.279 | 129.487 | 86.303 | 54.354 | 72.213 | 130.212 | 83.967 | 46.959 | 73.064 | 118.846 | 77.037 | 49.741 | 71.209 | 116.638 | 79.914 | 59.989 | 79.745 | 93.234 | 59.745 | 60.827 | 78.808 | 102.638 | 67.987 | 55.62 | 73.434 | 117.71 | 100.866 | 87.847 | 91.59 | 118.323 | 88.924 | 77.514 | 92.577 | 110.243 | 76 | 67.8 | 84.728 | 101.3 | 76.7 | 64.8 | 0 | 126.6 | 97.1 | 85.7 | 74.5 | 84 | 43 | 0 |
Overige niet-vlottende verplichtingen
| 311.768 | 306.223 | 291.33 | 285.454 | 286.261 | 264.243 | 237.478 | 234.301 | 246.359 | 233.689 | 254.209 | 243.307 | 264.034 | 147.704 | 147.456 | 149.394 | 163.486 | 142.397 | 135.094 | 128.302 | 154.835 | 137.323 | 142.483 | 139.797 | 155.348 | 140.885 | 149.758 | 149.347 | 158.655 | 134.689 | 125.323 | 124.479 | 121.096 | 97.952 | 100.127 | 100.523 | 99.815 | 78.312 | 69.902 | 96.49 | 100.519 | 77.357 | 77.283 | 77.248 | 77.109 | 58.512 | 62.002 | 231.8 | 232.869 | 233.923 | 235.629 | 236.275 | 235.429 | 237.504 | 238.776 | 239.068 | 197.16 | 196.693 | 219.077 | 216.135 | 233.169 | 221.462 | 221.814 | 223.381 | 183.643 | 172.38 | 167.02 | 168.131 | 181.83 | 166.382 | 187.094 | 166.991 | 159.735 | 149.994 | 132.933 | 134.166 | 140.455 | 102.467 | 102.381 | 105.054 | 101.273 | 98.151 | 110.527 | 119.211 | 115.039 | 94.967 | 96.856 | 96.332 | 90.584 | 71.515 | 27.909 | 28.608 | 61.178 | 33.689 | 33.403 | 31.433 | 31.71 | 30.665 | 30.5 | 30.7 | 31.146 | 28.4 | 29.5 | 27.1 | 108.2 | 23.3 | 24.1 | 23.3 | 28.9 | 27.7 | 23.3 | 55 |
Totaal niet-vlottende verplichtingen
| 3,546.645 | 3,446.025 | 3,468.225 | 3,468.989 | 3,481.399 | 3,613.593 | 3,499.675 | 3,386.443 | 3,359.69 | 3,502.242 | 3,421.022 | 3,356.267 | 3,443.587 | 3,532.878 | 3,496.935 | 3,064.567 | 3,109.1 | 3,103.998 | 2,545.103 | 2,663.811 | 1,980.104 | 1,853.526 | 1,800.054 | 1,875.703 | 1,659.701 | 1,573.498 | 1,616.535 | 1,689.608 | 1,707.202 | 1,730.226 | 1,671.128 | 1,742.28 | 1,087.071 | 1,170.261 | 1,125.242 | 1,182.221 | 1,210.388 | 855.861 | 1,012.361 | 1,159.286 | 1,014.843 | 1,222.63 | 1,118.201 | 1,080.822 | 1,124.218 | 916.896 | 860.358 | 824.874 | 862.037 | 908.84 | 855.893 | 825.77 | 859.335 | 912.356 | 843.788 | 818.279 | 830.498 | 838.604 | 822.75 | 794.047 | 837.011 | 845.1 | 807.06 | 772.222 | 800.272 | 877.142 | 807.734 | 757.012 | 847.776 | 871.756 | 822.927 | 756.94 | 758.112 | 785.711 | 727.608 | 708.081 | 731.37 | 739.454 | 728.716 | 813.555 | 803.662 | 811.841 | 798.358 | 756.947 | 750.067 | 690.82 | 711.039 | 776.996 | 762.05 | 639.886 | 600.5 | 531.478 | 539.402 | 482.573 | 502.84 | 529.144 | 516.485 | 482.924 | 506.1 | 522.6 | 512.003 | 423 | 438.9 | 448.4 | 390.5 | 396.5 | 410.5 | 372.3 | 331.4 | 339.7 | 195.7 | 199.7 |
Totaal passiva
| 4,659.954 | 4,486.704 | 4,696.999 | 4,831.836 | 4,612.094 | 4,599.954 | 4,787.611 | 4,729.148 | 4,470.544 | 4,332.114 | 4,576.058 | 4,624.091 | 4,421.988 | 4,249.94 | 4,479.387 | 4,014.797 | 3,712.565 | 3,659.392 | 3,463.481 | 3,635.311 | 2,699.237 | 2,468.38 | 2,561.827 | 2,666.121 | 2,253.321 | 2,071.312 | 2,276.028 | 2,399.204 | 2,311.759 | 2,220.599 | 2,301.898 | 2,397.316 | 1,593.552 | 1,541.758 | 1,620.63 | 1,688.689 | 1,609.035 | 1,442.031 | 1,482.69 | 1,582.182 | 1,339.049 | 1,527.329 | 1,527.917 | 1,491.322 | 1,437.553 | 1,176.939 | 1,193.647 | 1,161.006 | 1,111.286 | 1,153.011 | 1,177.993 | 1,162.993 | 1,102.517 | 1,139.077 | 1,181.09 | 1,156.455 | 1,120.422 | 1,088.06 | 1,174.358 | 1,131.906 | 1,088.359 | 1,098.533 | 1,142.797 | 1,149.876 | 1,167.283 | 1,292.125 | 1,352.126 | 1,229.016 | 1,167.373 | 1,121.877 | 1,138.16 | 1,040.846 | 1,012.306 | 997.926 | 1,034.697 | 973.201 | 955.722 | 929.981 | 1,020.091 | 1,044.799 | 1,005.689 | 982.146 | 1,040.331 | 951.859 | 930.037 | 869.018 | 950.538 | 948.984 | 914.968 | 775.224 | 786.382 | 681.449 | 670.298 | 598.469 | 664.527 | 662.954 | 626.669 | 601.346 | 659 | 645.1 | 605.138 | 515.2 | 568.2 | 556 | 449.5 | 457 | 515.4 | 450.2 | 392.5 | 424.2 | 311 | 298.7 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.469 | 0.469 | 0.469 | 0.469 | 0.468 | 0.468 | 0.468 | 0.468 | 0.467 | 0.467 | 0.467 | 0.466 | 0.466 | 0.465 | 0.465 | 0.464 | 0.464 | 0.463 | 0.463 | 0.463 | 0.462 | 0.462 | 0.462 | 0.462 | 0.461 | 0.459 | 0.459 | 0.459 | 0.455 | 0.455 | 0.455 | 0.455 | 0.416 | 0.416 | 0.416 | 0.416 | 0.415 | 0.413 | 0.413 | 0.413 | 0.412 | 0.411 | 0.411 | 0.411 | 0.409 | 0.409 | 0.409 | 0.408 | 0.405 | 0.405 | 0.405 | 0.405 | 0.403 | 0.403 | 0.403 | 0.402 | 0.401 | 0.402 | 0.401 | 0.401 | 0.4 | 0.4 | 0.4 | 0.4 | 0.399 | 0.399 | 0.399 | 0.399 | 0.397 | 0.396 | 0.395 | 0.392 | 0.39 | 0.389 | 0.38 | 0.372 | 0.366 | 0.359 | 0.355 | 0.354 | 0.353 | 0.353 | 0.353 | 0.352 | 0.352 | 0.352 | 0.351 | 0.351 | 0.351 | 0.351 | 0.351 | 0.351 | 0.351 | 0.349 | 0.349 | 0.349 | 0.346 | 0.346 | 0.3 | 0.3 | 0.345 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.2 |
Ingehouden winsten
| 780.431 | 1,039.023 | 760.82 | 619.727 | 873.71 | 1,080.972 | 837.573 | 705.923 | 895.889 | 1,081.51 | 786.473 | 598.826 | 773.752 | 914.563 | 639.934 | 492.136 | 645.902 | 799.508 | 717.646 | 582.235 | 759.801 | 920.327 | 699.045 | 551.863 | 726.722 | 869.862 | 673.065 | 479.997 | 550.985 | 650.331 | 511.487 | 394.69 | 486.667 | 581.245 | 452.922 | 358.507 | 440.748 | 533.618 | 422.845 | 322.163 | 401.5 | 491.878 | 388.944 | 337.178 | 418.043 | 485.368 | 395.175 | 341.353 | 408.662 | 469.148 | 396.335 | 355.318 | 416.458 | 475.775 | 398.908 | 344.357 | 387.38 | 429.301 | 356.512 | 315.822 | 356.995 | 395.725 | 334.086 | 273.541 | 308.045 | 319.165 | 231.824 | 180.508 | 205.118 | 239.44 | 160.931 | 107.906 | 143.721 | 174.984 | 106.647 | 63.637 | 97.965 | 134.399 | 75.612 | 43.371 | 74.827 | 111.13 | 48.645 | 55.383 | 80.786 | 120.061 | 84.57 | 67.757 | 92.577 | 138.404 | 106.059 | 83.125 | 85.012 | 124.57 | 83.801 | 67.664 | 88.845 | 104.84 | 62 | 51.1 | 73.507 | 87 | 56.8 | 40.3 | 60.7 | 77.5 | 35.8 | 19.7 | 36.2 | 49.5 | 5.1 | 0 |
Overige gereserveerde algehele resultaten
| -67.288 | -64.64 | -29.838 | -78.376 | -10.358 | -42.434 | -8.565 | -68.908 | 10.923 | 10.759 | 10.418 | 44.689 | 27.799 | 50.643 | 8.226 | -52.387 | -56.837 | -109.576 | -44.1 | -27.269 | -31.73 | -36.54 | -13.949 | -20.596 | -2.227 | 10.469 | 58.75 | 10.591 | 44.395 | -44.677 | -0.914 | -19.784 | -1.55 | -1.167 | -7.707 | -7.321 | -4.913 | -0.623 | -0.646 | -0.339 | -0.199 | -0.101 | -0.186 | -0.056 | -0.067 | -0.004 | 0.198 | 0.039 | -0.255 | 0.061 | -988.855 | -972.778 | -947.106 | -927.557 | -899.017 | -871.489 | -846.226 | -823.42 | -796.594 | -771.354 | -744.7 | -723.297 | -697.225 | -672.615 | -649.79 | -641.785 | -616.841 | -595.881 | -579.053 | -585.334 | -565.977 | -547.753 | -532.118 | -518.244 | -498.245 | -483.141 | -0.329 | -0.415 | -0.5 | -0.585 | -0.677 | -0.762 | -0.848 | -0.176 | -0.198 | -0.553 | -0.9 | -0.985 | -1.348 | -223.194 | -223.194 | -223.194 | -0.474 | 0 | -177.672 | -177.672 | -175.65 | -165.445 | -138.3 | -139.5 | 0 | -116.1 | -106.6 | -93.7 | 0 | -59.9 | -59.9 | 0 | -35.2 | -35.2 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 9.925 | 28.656 | 98.453 | 91.211 | 140.127 | 234.912 | 633.102 | 627.396 | 705.16 | 736.581 | 768.184 | 788.49 | 792.582 | 816.531 | 812.078 | 725.907 | 727.213 | 731.728 | 751.473 | 747.059 | 772.094 | 782.11 | 777.72 | 807.866 | 864.478 | 889.883 | 913.054 | 910.358 | 975.321 | 970.631 | 966.875 | 962.956 | 389.007 | 385.169 | 394.976 | 391.082 | 430.318 | 430.082 | 426.891 | 422.488 | 419.13 | 414.961 | 410.898 | 407.023 | 405.483 | 402.975 | 400.232 | 396.571 | 393.499 | 413.122 | 1,399.376 | 1,380.485 | 1,359.968 | 1,337.288 | 1,306.145 | 1,274.871 | 1,247.215 | 1,236.681 | 1,209.869 | 1,181.728 | 1,152.6 | 1,135.712 | 1,106.621 | 1,086.785 | 1,070.102 | 1,118.389 | 1,105.502 | 1,096.346 | 1,087.577 | 1,088.687 | 1,063.072 | 1,043.759 | 1,030.784 | 1,022.456 | 977.856 | 939.076 | 442.527 | 426.819 | 420.151 | 417.422 | 416.66 | 416.342 | 416.312 | 415.35 | 415.306 | 416.06 | 416.08 | 415.715 | 415.688 | 634.824 | 634.276 | 634.612 | 411.86 | 407.838 | 585.422 | 585.064 | 580.214 | 569.749 | 543.6 | 542.7 | 402.923 | 519.1 | 509.4 | 496.1 | 401.6 | 459.4 | 456.8 | 385.7 | 420.9 | 418.6 | 134.1 | 123.7 |
Totaal eigen vermogen van aandeelhouders
| 723.537 | 1,003.508 | 829.904 | 633.031 | 1,003.947 | 1,273.918 | 1,462.578 | 1,264.879 | 1,612.439 | 1,829.317 | 1,565.542 | 1,432.471 | 1,594.599 | 1,782.202 | 1,460.703 | 1,166.12 | 1,316.742 | 1,422.123 | 1,425.482 | 1,302.488 | 1,500.627 | 1,666.359 | 1,463.278 | 1,339.595 | 1,589.434 | 1,770.673 | 1,645.328 | 1,401.405 | 1,571.156 | 1,576.74 | 1,477.903 | 1,338.317 | 874.54 | 965.663 | 840.607 | 742.684 | 866.568 | 963.49 | 849.503 | 744.725 | 820.843 | 907.149 | 800.067 | 744.556 | 823.868 | 888.748 | 796.014 | 738.371 | 802.311 | 882.736 | 807.261 | 763.43 | 829.723 | 885.909 | 806.439 | 748.141 | 788.77 | 842.964 | 770.188 | 726.597 | 765.295 | 808.54 | 743.882 | 688.111 | 728.756 | 796.168 | 720.884 | 681.372 | 714.039 | 743.189 | 658.421 | 604.304 | 642.777 | 679.585 | 586.638 | 519.944 | 540.529 | 561.162 | 495.618 | 460.562 | 491.163 | 527.063 | 464.462 | 470.909 | 496.246 | 535.92 | 500.101 | 482.838 | 507.268 | 550.385 | 517.492 | 494.894 | 496.749 | 532.757 | 491.9 | 475.405 | 493.755 | 509.49 | 467.6 | 454.6 | 476.775 | 490 | 459.6 | 442.7 | 462.6 | 477 | 432.7 | 405.7 | 421.9 | 432.9 | 139.2 | 123.9 |
Totaal eigen vermogen
| 1,038.483 | 1,322.032 | 1,150.665 | 928.18 | 1,335.66 | 1,599.497 | 1,777.351 | 1,551.718 | 1,847.484 | 2,065.18 | 1,793.684 | 1,666.46 | 1,829.068 | 2,026.697 | 1,686.446 | 1,375.727 | 1,531.667 | 1,630.26 | 1,650.198 | 1,522.436 | 1,726.84 | 1,893.354 | 1,683.095 | 1,549.801 | 1,811.663 | 2,004.123 | 1,880.778 | 1,609.412 | 1,798.959 | 1,788.268 | 1,680.569 | 1,526.803 | 888.466 | 979.542 | 854.522 | 756.649 | 880.586 | 977.474 | 863.462 | 758.686 | 834.8 | 921.115 | 814.057 | 758.552 | 837.869 | 902.73 | 810.102 | 752.429 | 816.328 | 896.728 | 821.242 | 777.355 | 843.719 | 899.861 | 820.703 | 762.335 | 802.387 | 856.779 | 781.707 | 738.224 | 796.121 | 842.118 | 774.8 | 715.309 | 758.671 | 829.301 | 749.689 | 705.905 | 741.75 | 773.241 | 694.456 | 634.139 | 675.337 | 714.809 | 617.983 | 546.603 | 570.199 | 600.304 | 531.718 | 495.625 | 528.268 | 566.726 | 495.37 | 497.645 | 525.405 | 562.118 | 523.828 | 506.164 | 532.742 | 577.18 | 541.143 | 512.918 | 517.83 | 556.738 | 508.902 | 480.788 | 501.149 | 519.427 | 475.2 | 460.2 | 484.101 | 499.6 | 467.9 | 448.1 | 462.6 | 477 | 432.7 | 405.7 | 421.9 | 432.9 | 139.2 | 123.9 |
Totaal passiva en aandeelhoudersvermogen
| 5,698.437 | 5,808.736 | 5,847.664 | 5,760.016 | 5,947.754 | 6,199.451 | 6,564.962 | 6,280.866 | 6,318.028 | 6,397.294 | 6,369.742 | 6,290.551 | 6,251.056 | 6,276.637 | 6,165.833 | 5,390.524 | 5,244.232 | 5,289.652 | 5,113.679 | 5,157.747 | 4,426.077 | 4,361.734 | 4,244.922 | 4,215.922 | 4,064.984 | 4,075.435 | 4,156.806 | 4,008.616 | 4,110.718 | 4,008.867 | 3,982.467 | 3,924.119 | 2,482.018 | 2,521.3 | 2,475.152 | 2,445.338 | 2,489.621 | 2,419.505 | 2,346.152 | 2,340.868 | 2,173.849 | 2,448.444 | 2,341.974 | 2,249.874 | 2,275.422 | 2,079.669 | 2,003.749 | 1,913.435 | 1,927.614 | 2,049.739 | 1,999.235 | 1,940.348 | 1,946.236 | 2,038.938 | 2,001.793 | 1,918.79 | 1,922.809 | 1,944.839 | 1,956.065 | 1,870.13 | 1,884.48 | 1,940.651 | 1,917.597 | 1,865.185 | 1,925.954 | 2,121.426 | 2,101.815 | 1,934.921 | 1,909.123 | 1,895.118 | 1,832.616 | 1,674.985 | 1,687.643 | 1,712.735 | 1,652.68 | 1,519.804 | 1,525.921 | 1,530.285 | 1,551.809 | 1,540.424 | 1,533.957 | 1,548.872 | 1,535.701 | 1,449.504 | 1,455.442 | 1,431.136 | 1,474.366 | 1,455.148 | 1,447.71 | 1,352.404 | 1,327.525 | 1,194.367 | 1,188.128 | 1,155.207 | 1,173.429 | 1,143.742 | 1,127.818 | 1,120.773 | 1,134.2 | 1,105.3 | 1,089.239 | 1,014.8 | 1,036.1 | 1,004.1 | 912.1 | 934 | 948.1 | 855.9 | 814.4 | 857.1 | 450.2 | 422.6 |