Minerals Technologies Inc.
NYSE:MTX
81.62 (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 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1991 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 317.1 | 310.6 | 315.7 | 317.2 | 268.4 | 247.1 | 249.7 | 247.2 | 224.1 | 234.7 | 288 | 299.5 | 309.9 | 403.6 | 371.4 | 367.7 | 379 | 232.8 | 214.3 | 241.6 | 213 | 214.5 | 202.7 | 208.8 | 206.9 | 203 | 223.2 | 212.2 | 211.7 | 177.7 | 168.5 | 188.5 | 199.7 | 201.6 | 211.9 | 229.4 | 224.9 | 224.5 | 193.9 | 249.6 | 202.7 | 191.181 | 493.035 | 490.267 | 469.654 | 458.065 | 454.331 | 454.092 | 449.106 | 421.459 | 415.005 | 395.152 | 382.528 | 396.106 | 380.804 | 367.827 | 361.893 | 336.777 | 325.039 | 310.946 | 277.814 | 226.735 | 191.16 | 181.876 | 151.115 | 138.979 | 126.799 | 128.985 | 107.247 | 86.064 | 80.087 | 67.929 | 94.684 | 50.77 | 42.931 | 51.1 | 71.692 | 91.191 | 90.981 | 105.767 | 98.208 | 93.604 | 86.561 | 90.515 | 56.799 | 45.771 | 37.295 | 31.762 | 16.716 | 19.256 | 20.781 | 13.046 | 10.15 | 7.515 | 8.016 | 6.692 | 9.962 | 18.751 | 13.254 | 20.4 | 16.4 | 15 | 16.2 | 20.7 | 31.3 | 39.7 | 42.2 | 41.5 | 31.5 | 19.4 | 15.7 | 15.4 | 12.1 | 11 | 12.9 | 11.3 | 14.1 | 35.3 | 48 | 56.2 | 50 | 34.4 | 26.3 | 38.1 | 40.1 | 37.2 | 28.1 | 23.2 | 14.3 |
Kortetermijnbeleggingen
| 7.4 | 5.8 | 4.4 | 4.3 | 9.8 | 8.3 | 6.2 | 5.6 | 2.3 | 2 | 5.1 | 4.9 | 1.4 | 5.3 | 4.3 | 4.1 | 2.8 | 5.4 | 3.8 | 1.6 | 1.5 | 5.2 | 4.3 | 3.8 | 4.3 | 2.9 | 3.9 | 2.7 | 2.8 | 4.8 | 3.8 | 2 | 5.1 | 4 | 3.5 | 2.6 | 2.9 | 2.9 | 2.1 | 0.8 | 17.7 | 16.678 | 15.69 | 15.769 | 16.295 | 15.898 | 15.586 | 14.178 | 12.7 | 19.268 | 20.302 | 18.494 | 16.697 | 16.763 | 18.528 | 16.707 | 13.737 | 10.034 | 10.683 | 8.94 | 32.612 | 13.96 | 10.873 | 9.258 | 14.758 | 13.21 | 11.988 | 9.697 | 11.693 | 9.866 | 8.422 | 8.38 | 7.569 | 8.135 | 3.041 | 2.35 | 0 | 0 | 0 | 7.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 324.5 | 316.4 | 320.1 | 321.5 | 278.2 | 255.4 | 255.9 | 252.8 | 227.6 | 236.7 | 293.1 | 304.4 | 311.3 | 408.9 | 375.7 | 371.8 | 381.8 | 238.2 | 218.1 | 243.2 | 214.5 | 219.7 | 207 | 212.6 | 211.2 | 205.9 | 227.1 | 214.9 | 214.5 | 182.5 | 172.3 | 190.5 | 204.8 | 205.6 | 215.4 | 232 | 227.8 | 227.4 | 196 | 250.4 | 220.4 | 207.859 | 508.725 | 506.036 | 485.949 | 473.963 | 469.917 | 468.27 | 461.806 | 440.727 | 435.307 | 413.646 | 399.225 | 412.869 | 399.332 | 384.534 | 375.63 | 346.811 | 335.722 | 319.886 | 310.426 | 240.695 | 202.033 | 191.134 | 165.873 | 152.189 | 138.787 | 138.682 | 118.94 | 95.93 | 88.509 | 76.309 | 102.253 | 58.905 | 45.972 | 53.45 | 71.692 | 91.191 | 90.981 | 112.967 | 98.208 | 93.604 | 86.561 | 90.515 | 56.799 | 45.771 | 37.295 | 31.762 | 16.716 | 19.256 | 20.781 | 13.046 | 10.15 | 7.515 | 8.016 | 6.692 | 9.962 | 18.751 | 13.254 | 20.4 | 16.4 | 15 | 16.2 | 20.7 | 31.3 | 39.7 | 42.2 | 41.5 | 31.5 | 19.4 | 15.7 | 15.4 | 12.1 | 11 | 12.9 | 11.3 | 14.1 | 35.3 | 48 | 56.2 | 50 | 34.4 | 26.3 | 38.1 | 40.1 | 37.2 | 28.1 | 23.2 | 14.3 |
Nettovorderingen
| 412.5 | 405.1 | 396.3 | 399.1 | 418.3 | 419.8 | 421.1 | 404 | 430.6 | 429.9 | 397.1 | 367.8 | 383.4 | 368.5 | 377.1 | 369 | 363.2 | 336.8 | 382.7 | 376.2 | 403.8 | 411.9 | 406.4 | 387.3 | 410.5 | 420.3 | 398.6 | 383 | 389.1 | 378.8 | 380.2 | 341.3 | 363.9 | 374.9 | 365.6 | 348.7 | 385.7 | 406.2 | 414.8 | 412.6 | 443.7 | 461.114 | 217.299 | 204.449 | 207.221 | 205.917 | 197.834 | 193.328 | 194.24 | 196.509 | 198.131 | 194.317 | 197.818 | 200.7 | 193.621 | 181.128 | 187.409 | 178.518 | 179.625 | 173.665 | 179.041 | 166.11 | 163.909 | 163.475 | 209.234 | 211.906 | 208.95 | 180.868 | 196.475 | 196.884 | 200.449 | 188.784 | 201.832 | 196.15 | 188.39 | 184.272 | 184.984 | 173.026 | 176.589 | 156.276 | 176.553 | 170.411 | 157.718 | 147.6 | 151.425 | 148.299 | 152.566 | 129.608 | 148.962 | 145.949 | 140.363 | 125.289 | 136.62 | 126.61 | 119.978 | 116.192 | 122.171 | 123.566 | 123.394 | 118.3 | 126.4 | 116 | 116.2 | 110.2 | 115.2 | 109 | 111.2 | 108.1 | 116 | 115.1 | 105 | 102.5 | 108.2 | 105.3 | 98.7 | 100.5 | 104.7 | 105.1 | 92.6 | 92.6 | 94.3 | 96.7 | 89.7 | 89.7 | 84.2 | 91.3 | 83 | 76.2 | 74.7 |
Voorraad
| 342.2 | 333 | 326 | 325.4 | 337.5 | 354.7 | 370.1 | 348.8 | 344.6 | 339.9 | 333.8 | 298.3 | 282.1 | 261.9 | 247.3 | 248.2 | 255.2 | 269.8 | 252 | 253.3 | 256.9 | 258.4 | 254.4 | 239.2 | 243.4 | 235.5 | 221.2 | 219.3 | 221.2 | 211.9 | 196.3 | 186.9 | 209.1 | 197.5 | 197.2 | 194.9 | 203.6 | 209 | 207.4 | 211.8 | 233.7 | 243.511 | 91.614 | 89.169 | 90.309 | 89.044 | 88.8 | 84.569 | 93.143 | 90.573 | 89.556 | 90.76 | 97.525 | 97.731 | 89.273 | 86.464 | 90.639 | 81.724 | 79.962 | 82.483 | 88.005 | 99.525 | 115.992 | 133.983 | 136.631 | 128.654 | 119.498 | 103.373 | 120.472 | 125.794 | 128.883 | 129.894 | 118.339 | 121.531 | 119.592 | 118.895 | 116.409 | 117.907 | 112.119 | 106.125 | 97.231 | 88.31 | 83.244 | 86.378 | 86.52 | 82.065 | 85.392 | 82.909 | 85.42 | 76.588 | 78.445 | 77.633 | 70.139 | 73.063 | 70.785 | 71.883 | 66.66 | 65.187 | 59.161 | 67.4 | 60.1 | 58.1 | 59.1 | 63.7 | 61.8 | 58 | 62 | 61.2 | 63.7 | 64.2 | 66.3 | 70.4 | 70.7 | 69.6 | 65.2 | 64.6 | 66.1 | 60.5 | 50.7 | 44.4 | 48.6 | 46.7 | 46.9 | 46.3 | 49 | 44.6 | 45 | 45.7 | 54.7 |
Overige vlottende activa
| 61.6 | 59.3 | 58.9 | 53 | 60.2 | 49.9 | 67.8 | 21.6 | 71.9 | 61 | 66.3 | 58.6 | 53 | 46.2 | 44.5 | 44.6 | 47.7 | 39.6 | 44.8 | 46.5 | 44.9 | 41.1 | 36.1 | 37.2 | 38.5 | 37.4 | 37.2 | 35 | 36 | 30.8 | 37.3 | 4.4 | 32.4 | 28.2 | 29.8 | 28 | 60.9 | 59.1 | 50.9 | 49.8 | 72.9 | 75.092 | 17.132 | 15.463 | 20.164 | 16.913 | -0.045 | 18.318 | 21.039 | 20.348 | 20.531 | 21.566 | 0.025 | 28.26 | 24.115 | 23.446 | 0.039 | 22.63 | 22.749 | 24.679 | 40.61 | 44.828 | 21.954 | 19.674 | 19.571 | 22.099 | 23.235 | 27.614 | 20.1 | 19.096 | 15.706 | 16.775 | 18.111 | 17.882 | 19.398 | 20.583 | 22.113 | 26.906 | 26.333 | 20.303 | 20.778 | 19.118 | 16.163 | 15.632 | 59.682 | 50.958 | 43.139 | 46.686 | 30.713 | 29.162 | 30.356 | 30.822 | 25.36 | 23.9 | 23.31 | 20.59 | 15.501 | 17.964 | 16.432 | 13.8 | 14.6 | 12.9 | 15.2 | 16.2 | 11.2 | 11.3 | 16.8 | 15.8 | 15.4 | 12.6 | 15.3 | 14 | 10.6 | 10.3 | 11.6 | 6 | 7.1 | 5.6 | 4.6 | 3.4 | 3.6 | 5.3 | 6.7 | 4 | 2.3 | 3.9 | 5 | 4 | 4.8 |
Totaal vlottende activa
| 1,140.8 | 1,113.8 | 1,101.3 | 1,099 | 1,094.2 | 1,079.8 | 1,114.9 | 1,070.5 | 1,073.5 | 1,067.5 | 1,090.3 | 1,029.1 | 1,029.8 | 1,085.5 | 1,044.6 | 1,033.6 | 1,047.9 | 884.4 | 897.6 | 919.2 | 920.1 | 931.1 | 903.9 | 876.3 | 903.6 | 899.1 | 884.1 | 852.2 | 860.8 | 804 | 786.1 | 751.1 | 810.2 | 806.2 | 808 | 803.6 | 878 | 901.7 | 869.1 | 924.6 | 970.7 | 987.576 | 834.77 | 815.117 | 803.643 | 785.837 | 774.87 | 764.485 | 770.228 | 748.157 | 743.525 | 720.289 | 718.485 | 739.56 | 706.341 | 675.572 | 680.917 | 629.683 | 618.058 | 600.713 | 603.578 | 551.158 | 526.933 | 531.547 | 554.269 | 542.137 | 511.504 | 473.31 | 455.987 | 437.704 | 433.547 | 411.762 | 440.535 | 394.468 | 373.352 | 377.2 | 395.198 | 409.03 | 406.022 | 395.671 | 392.77 | 371.443 | 343.686 | 340.125 | 354.426 | 327.093 | 318.392 | 290.965 | 281.811 | 270.955 | 269.945 | 246.79 | 242.269 | 231.068 | 222.089 | 215.357 | 214.294 | 225.468 | 212.241 | 219.9 | 217.5 | 202 | 206.7 | 210.8 | 219.5 | 218 | 232.2 | 226.6 | 226.6 | 211.3 | 202.3 | 202.3 | 201.6 | 196.2 | 188.4 | 182.4 | 192 | 206.5 | 195.9 | 196.6 | 196.5 | 183.1 | 169.6 | 178.1 | 175.6 | 177 | 161.1 | 149.1 | 148.5 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 993.7 | 973.8 | 977 | 1,030.9 | 977.6 | 1,050.6 | 1,057.5 | 1,050.4 | 1,038.3 | 1,053.2 | 1,046.2 | 1,049.1 | 1,052.4 | 1,033.7 | 1,031.3 | 1,039.6 | 1,027.1 | 1,023.6 | 1,034.6 | 1,052.8 | 1,058.9 | 1,069.1 | 1,101.1 | 1,102.9 | 1,106.4 | 1,121.9 | 1,065.8 | 1,061.3 | 1,059.1 | 1,054.8 | 1,051.6 | 1,051.8 | 1,071.2 | 1,069.3 | 1,102.5 | 1,104.3 | 1,125.7 | 1,156.9 | 1,175.5 | 1,182.1 | 1,219 | 1,222.882 | 306.379 | 306.071 | 307.882 | 308.803 | 312.436 | 317.669 | 318.891 | 314.595 | 316.644 | 318.134 | 322.574 | 329.813 | 328.995 | 332.797 | 338.311 | 336.982 | 347.704 | 359.378 | 370.318 | 373.976 | 411.623 | 429.593 | 455.853 | 479.182 | 489.308 | 489.386 | 501.727 | 644.414 | 649.236 | 652.797 | 636.422 | 637.008 | 626.773 | 628.745 | 622.134 | 612.163 | 610.412 | 614.285 | 572.349 | 561.628 | 557.967 | 561.588 | 554.825 | 556.3 | 533.394 | 537.424 | 536.687 | 537.166 | 531.195 | 536.339 | 542.879 | 538.269 | 534.118 | 548.209 | 541.976 | 535.848 | 525.896 | 522 | 520 | 518.7 | 514 | 524.5 | 509.7 | 495.7 | 504.1 | 500.7 | 496.1 | 497.8 | 497.5 | 501.1 | 495.6 | 488.5 | 476.4 | 455.8 | 426 | 413.3 | 394.1 | 382.5 | 365.8 | 361.1 | 363.3 | 360.8 | 355.1 | 347.4 | 345.6 | 342.5 | 321.3 |
Goodwill
| 914.3 | 912.8 | 913.1 | 913.6 | 913.6 | 914.3 | 915.3 | 914.8 | 912.2 | 913.2 | 905.7 | 905.9 | 909.8 | 806.4 | 806.5 | 808.5 | 806.2 | 805.8 | 805.6 | 807.4 | 806.8 | 807.9 | 812.4 | 812.4 | 808.1 | 810.6 | 779.5 | 779.3 | 779.6 | 779.4 | 778.7 | 778.7 | 780.3 | 780.6 | 781.3 | 781.2 | 789.2 | 781.7 | 768.3 | 770.9 | 767.3 | 769.347 | 64.274 | 64.432 | 64.683 | 64.592 | 65.081 | 65.829 | 65.738 | 65.316 | 65.788 | 64.671 | 65.359 | 67.348 | 67.829 | 67.156 | 68.333 | 66.628 | 67.449 | 68.101 | 68.457 | 67.83 | 66.071 | 66.414 | 70.643 | 71.816 | 71.268 | 71.964 | 72.939 | 72.811 | 71.211 | 68.977 | 54.649 | 54.28 | 53.752 | 0 | 52.465 | 52.491 | 0 | 53,729 | 0 | 52.667 | 52.671 | 52,721 | 51.732 | 51.721 | 51.061 | 51.291 | 50.1 | 44.72 | 43.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 222.1 | 224.7 | 227.6 | 231 | 232.2 | 235.9 | 239.1 | 241.9 | 243.5 | 247.9 | 247.9 | 252.6 | 254 | 190.4 | 192.5 | 195.8 | 197 | 198.5 | 200.3 | 203 | 204.8 | 207.9 | 211.8 | 214.1 | 210.3 | 212.4 | 194.5 | 196.5 | 198.4 | 200.4 | 202.4 | 204.4 | 206.4 | 208.5 | 210.6 | 212.7 | 214.7 | 217 | 210.2 | 212.1 | 217.7 | 219.664 | 2.8 | 3 | 2.7 | 2.8 | 3 | 3.1 | 3.6 | 3.3 | 0 | 0 | 3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.612 | 52.465 | 52.491 | 53.382 | 53.729 | 52.749 | 52.667 | 52.671 | 52.721 | 51.732 | 51.721 | 51.061 | 0 | 50.114 | 44.72 | 43.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,136.4 | 1,137.5 | 1,140.7 | 1,144.6 | 1,145.8 | 1,150.2 | 1,154.4 | 1,156.7 | 1,155.7 | 1,161.1 | 1,153.6 | 1,158.5 | 1,163.8 | 996.8 | 999 | 1,004.3 | 1,003.2 | 1,004.3 | 1,005.9 | 1,010.4 | 1,011.6 | 1,015.8 | 1,024.2 | 1,026.5 | 1,018.4 | 1,023 | 974 | 975.8 | 978 | 979.8 | 981.1 | 983.1 | 986.7 | 989.1 | 991.9 | 993.9 | 1,003.9 | 998.7 | 978.5 | 983 | 985 | 989.011 | 64.274 | 64.432 | 64.683 | 64.592 | 68.081 | 65.829 | 65.738 | 68.616 | 65.788 | 64.671 | 65.359 | 67.348 | 67.829 | 67.156 | 68.333 | 66.628 | 67.449 | 68.101 | 68.457 | 67.83 | 66.071 | 66.414 | 70.643 | 71.816 | 71.268 | 71.964 | 72.939 | 72.811 | 71.211 | 68.977 | 54.649 | 54.28 | 53.752 | 53.612 | 52.465 | 52.491 | 53.382 | 53.729 | 52.749 | 52.667 | 52.671 | 52.721 | 51.732 | 51.721 | 51.061 | 51.291 | 50.114 | 44.72 | 43.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1.9 | 1.9 | 0 | -24.3 | 0 | 0 | 0 | 0 | 16.7 | 10 | -23 | -23.8 | 4 | 0 | -25.3 | 0 | 0 | 0 | -23 | -23.3 | 0.9 | -24.8 | -26.3 | -26.1 | -25.6 | 4.1 | -25.6 | -247.8 | -232.7 | 2.7 | 0 | -242.4 | -244 | -252.1 | -30.6 | -310.4 | -305.6 | -57.4 | -55.6 | 0 | -317.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,772 | 0 | 0 | 0 | -1,772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,001.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,345 | 0 | 0 | 0 | -5,914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.8 | 17.4 | 14.8 | 16 | 24.3 | 177.4 | 24.5 | 24.4 | 0 | 22.4 | 22.5 | 23 | 23.8 | 23.8 | 23.6 | 25.3 | 22.8 | 23 | 23.6 | 23 | 23.3 | 25.4 | 24.8 | 26.3 | 26.1 | 25.6 | 25.1 | 25.6 | 247.8 | 232.7 | 25.7 | 27.1 | 242.4 | 244 | 252.1 | 30.6 | 310.4 | 305.6 | 57.4 | 55.6 | 0 | 317.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,772 | 0 | 0 | 0 | 1,772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,345 | 0 | 0 | 0 | 5,914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 105.3 | 101.6 | 103.4 | 56.1 | 127.1 | -49.8 | 99.4 | 97.1 | 119.8 | 82.2 | 103.2 | 137.5 | 138.3 | 109.5 | 114.7 | 131.9 | 113.1 | 121.6 | 107.4 | 130.2 | 135.3 | 107.1 | 134.2 | 81.4 | 84.1 | 84.4 | 53.2 | 81.1 | 85.5 | 78.4 | 49.5 | 50.3 | 70.6 | 79.5 | 79 | 78.2 | 140.9 | 144.6 | 136.4 | 137 | 99.1 | 100.677 | 31.821 | 31.927 | 50.654 | 54.439 | 55.732 | 63.206 | 54.408 | 54.013 | 60.794 | 61.861 | 37.95 | 38.542 | 40.194 | 40.58 | 36.65 | 38.661 | 40.167 | 43.946 | 25.502 | 21.669 | 34.403 | 39.583 | 74.097 | 90.106 | 92.56 | 94.233 | 113.027 | 74.449 | 75.566 | 59.588 | 99.505 | 96.104 | 98.088 | 96.746 | 91.436 | 87.9 | 90.617 | 91.217 | 82.548 | 79.903 | 80.158 | 81.066 | 35.593 | 33.042 | 20.759 | 20.197 | 20.287 | 20.27 | 20.718 | 64.681 | 62.619 | 62.184 | 34.383 | 36.266 | 36.464 | 37.623 | 25.104 | 27.2 | 26 | 25.5 | 28 | 25.6 | 22.5 | 21.4 | 15.3 | 14.1 | 11.1 | 11.7 | 11.8 | 10.5 | 11.6 | 12.2 | 12.5 | 10.9 | 9.6 | 10 | 11.2 | 9 | 8.3 | 8.8 | 10.2 | 10.3 | 6.8 | 6.2 | 5.3 | 4.9 | 6.2 |
Totaal niet-vlottende activa
| 2,253.2 | 2,232.2 | 2,237.8 | 2,247.6 | 2,250.5 | 2,328.4 | 2,335.8 | 2,328.6 | 2,313.8 | 2,335.6 | 2,335.5 | 2,345.1 | 2,354.5 | 2,167.8 | 2,168.6 | 2,175.8 | 2,166.2 | 2,172.5 | 2,171.5 | 2,193.4 | 2,205.8 | 2,218.3 | 2,259.5 | 2,210.8 | 2,208.9 | 2,229.3 | 2,122.2 | 2,118.2 | 2,122.6 | 2,113 | 2,110.6 | 2,112.3 | 2,128.5 | 2,137.9 | 2,173.4 | 2,176.4 | 2,270.5 | 2,300.2 | 2,290.4 | 2,302.1 | 2,303.1 | 2,312.57 | 402.474 | 402.43 | 423.219 | 427.834 | 436.249 | 446.704 | 439.037 | 437.224 | 443.226 | 444.666 | 425.883 | 435.703 | 437.018 | 440.533 | 443.294 | 442.271 | 455.32 | 471.425 | 464.277 | 463.475 | 512.097 | 536.073 | 600.593 | 641.104 | 653.136 | 655.583 | 687.693 | 791.674 | 796.013 | 781.362 | 790.576 | 787.392 | 778.613 | 779.103 | 766.035 | 752.554 | 754.411 | 759.231 | 707.646 | 694.198 | 690.796 | 695.375 | 642.15 | 641.063 | 605.214 | 608.912 | 607.088 | 602.156 | 595.29 | 601.02 | 605.498 | 600.453 | 568.501 | 584.475 | 578.44 | 573.471 | 551 | 549.2 | 546 | 544.2 | 542 | 550.1 | 532.2 | 517.1 | 519.4 | 514.8 | 507.2 | 509.5 | 509.3 | 511.6 | 507.2 | 500.7 | 488.9 | 466.7 | 435.6 | 423.3 | 405.3 | 391.5 | 374.1 | 369.9 | 373.5 | 371.1 | 361.9 | 353.6 | 350.9 | 347.4 | 327.5 |
Totaal activa
| 3,394 | 3,346 | 3,339.1 | 3,346.6 | 3,344.7 | 3,408.2 | 3,450.7 | 3,399.1 | 3,387.3 | 3,403.1 | 3,425.8 | 3,374.2 | 3,384.3 | 3,253.3 | 3,213.2 | 3,209.4 | 3,214.1 | 3,056.9 | 3,069.1 | 3,112.6 | 3,125.9 | 3,149.4 | 3,163.4 | 3,087.1 | 3,112.5 | 3,128.4 | 3,006.3 | 2,970.4 | 2,983.4 | 2,917 | 2,896.7 | 2,863.4 | 2,938.7 | 2,944.1 | 2,981.4 | 2,980 | 3,148.5 | 3,201.9 | 3,159.5 | 3,226.7 | 3,273.8 | 3,300.146 | 1,237.244 | 1,217.547 | 1,226.862 | 1,213.671 | 1,211.119 | 1,211.189 | 1,209.265 | 1,185.381 | 1,186.751 | 1,164.955 | 1,144.368 | 1,175.263 | 1,143.359 | 1,116.105 | 1,124.211 | 1,071.954 | 1,073.378 | 1,072.138 | 1,067.855 | 1,014.633 | 1,039.03 | 1,067.62 | 1,154.862 | 1,183.241 | 1,164.64 | 1,128.893 | 1,143.68 | 1,229.378 | 1,229.56 | 1,193.124 | 1,231.111 | 1,181.86 | 1,151.965 | 1,156.303 | 1,161.233 | 1,161.584 | 1,160.433 | 1,154.902 | 1,100.416 | 1,065.641 | 1,034.482 | 1,035.5 | 996.576 | 968.156 | 923.606 | 899.877 | 888.899 | 873.111 | 865.235 | 847.81 | 847.767 | 831.521 | 790.59 | 799.832 | 792.734 | 798.939 | 763.241 | 769.1 | 763.5 | 746.2 | 748.7 | 760.9 | 751.7 | 735.1 | 751.6 | 741.4 | 733.8 | 720.8 | 711.6 | 713.9 | 708.8 | 696.9 | 677.3 | 649.1 | 627.6 | 629.8 | 601.2 | 588.1 | 570.6 | 553 | 543.1 | 549.2 | 537.5 | 530.6 | 512 | 496.5 | 476 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 189.8 | 184.4 | 194.7 | 188.7 | 184.8 | 204.3 | 225.7 | 193.8 | 210.1 | 219.3 | 218.6 | 196.1 | 185.5 | 177.7 | 167.7 | 148.3 | 140.7 | 139.4 | 158 | 163.4 | 176 | 188.2 | 178.2 | 169.1 | 184.7 | 195.7 | 177.3 | 179 | 181 | 164.2 | 147.3 | 144.9 | 155.8 | 156.4 | 159.8 | 152.4 | 176.3 | 183.3 | 169 | 170.4 | 184.3 | 204.225 | 109.546 | 94.855 | 105.318 | 110.765 | 109.857 | 98.371 | 102.203 | 107.03 | 106.979 | 103.354 | 105.997 | 107.206 | 90.957 | 80.728 | 91.799 | 85.103 | 83.548 | 74.513 | 73.363 | 62.58 | 63.258 | 67.393 | 72.37 | 78.016 | 71.967 | 66.084 | 56.426 | 59.397 | 63.95 | 60.963 | 57.872 | 62.905 | 65.054 | 61.323 | 55.616 | 60.146 | 58.282 | 56.381 | 58.298 | 44.218 | 41.736 | 44.217 | 42.416 | 38.701 | 42.058 | 37.435 | 43.984 | 40.857 | 38.11 | 37.705 | 39.317 | 34.408 | 35.724 | 36.153 | 38.722 | 42.808 | 36.069 | 46.7 | 41 | 36.1 | 32.7 | 32.1 | 35.9 | 32.2 | 34.4 | 33.2 | 31 | 31.2 | 29.1 | 29.2 | 26.4 | 25.6 | 30.4 | 30.4 | 29.5 | 36.7 | 32.2 | 32.2 | 28 | 26.6 | 28.6 | 33.3 | 32.5 | 34.9 | 28.3 | 25.7 | 24.6 |
Kortlopende schulden
| 88.2 | 93.7 | 97.1 | 116.9 | 123.6 | 121.6 | 133.1 | 134.2 | 119.2 | 110.8 | 110.6 | 80.8 | 101.3 | 1.4 | 0.9 | 1 | 0.9 | 249.5 | 102.7 | 103.3 | 104.8 | 106.3 | 107.4 | 108.5 | 111.3 | 121.2 | 10.4 | 10.1 | 12.7 | 12.8 | 12.8 | 12.9 | 10.9 | 10.7 | 9 | 9.6 | 8.4 | 18.7 | 6.4 | 5.9 | 8.6 | 28.48 | 12.953 | 13.704 | 7.491 | 82.587 | 84.486 | 84.088 | 7.094 | 14.393 | 14.049 | 14.398 | 13.919 | 5.06 | 4.919 | 4.611 | 4.364 | 7.867 | 9.575 | 11.492 | 12.388 | 13.499 | 14.863 | 18.984 | 14.893 | 19.765 | 34.778 | 16.728 | 40.869 | 60.901 | 81.575 | 89.707 | 162.756 | 115.502 | 96.211 | 116.545 | 113.943 | 63.521 | 40.682 | 33.917 | 33.472 | 33.53 | 33.524 | 33.522 | 32.228 | 32.503 | 31.438 | 31.331 | 45.052 | 30 | 61.409 | 71.934 | 80.613 | 87.752 | 54.256 | 48.87 | 34.287 | 27.802 | 13.424 | 13.4 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.5 | 13.7 | 14 | 13.6 | 14.3 | 17.7 | 25.3 | 31.5 | 89.5 | 57.7 | 27.9 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.5 | 0 | 0.6 | 2.6 | 3.3 | 2.7 | 142.8 |
Belastingschulden
| 0 | 0 | 0 | 14 | 0 | 0 | 0 | 9.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.7 | 0 | 0 | 0 | 4.2 | 0 | 0 | 0 | 1.6 | 0 | 0 | 0 | 8.4 | 0 | 0 | 0 | 21.5 | 0 | 0 | 0 | 16.7 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 7.103 | 0 | 0 | 0 | 8.862 | 0 | 0 | 0 | 5.334 | 0 | 0 | 0 | 6.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,040 | 0 | 0 | 0 | -6,112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,176 | 0 | 0 | 0 | 17,480 | 0 | 0 | 0 | 18,124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 14 | 0 | 0 | 0 | 24.4 | 0 | 22.4 | 0 | 23 | 0 | 0 | 0 | 25.3 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 26.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.8 | 0 | 0 | 0 | 30.6 | 0 | 0 | 0 | 55.6 | 0 | 0 | 0 | 1,250 | 0 | 0 | 0 | 1,772 | 0 | 0 | 0 | 38.36 | 0 | 0 | 0 | 38.276 | 0 | 0 | 0 | 28.302 | 0 | 0 | 0 | 27.1 | 0 | 0 | 0 | 26.714 | 0 | 0 | 0 | 22.569 | 0 | 0 | 0 | 14.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51,617 | 0 | 0 | 0 | 48,183 | 0 | 46.696 | 0 | 50,435 | 0 | 0 | 0 | 50,438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 186 | 175.5 | 150 | 137.7 | 165.1 | 146.3 | 154.2 | 145.9 | 164.2 | 113.4 | 125.9 | 119.9 | 136.5 | 114.8 | 120.2 | 120.6 | 130.4 | 120.1 | 120.8 | 108.8 | 129.1 | 111.1 | 105.2 | 78 | 124 | 115.5 | 111.1 | 120.9 | 130 | 121.4 | 137.3 | 54.9 | 154.6 | 160.5 | 145.5 | 125.9 | 181.7 | 175 | 139.3 | 121 | 162.6 | 138.907 | 57.823 | -1,177.665 | 63.835 | 63.446 | 55.785 | -1,704.361 | 67.701 | 59.44 | 53.451 | 24.79 | 63.266 | 60.578 | 56.726 | 31.622 | 62.974 | 59.156 | 54.645 | 38.607 | 67.356 | 59.899 | 56.611 | 37.376 | 72.247 | 67.098 | 75.436 | 57.623 | 79.197 | 56.683 | 61.647 | 38.824 | 67.299 | 59.044 | 59.6 | 38.428 | 64.66 | 61.914 | 61.341 | 62.555 | 50.105 | 48.263 | 42.103 | -51,572.704 | 48.508 | 62.31 | 56.417 | -48,127.829 | 50.928 | 1.565 | 47.793 | -50,384.11 | 50.002 | 51.29 | 46.901 | -50,389.496 | 45.251 | 52.564 | 57.955 | 57.4 | 61.2 | 58.3 | 57.9 | 52.3 | 48.1 | 45.8 | 45.1 | 47 | 42.3 | 34.7 | 34.1 | 32.2 | 33 | 27.8 | 31 | 37.4 | 38.7 | 34.8 | 30.3 | 28.5 | 27.9 | 25.8 | 24.8 | 32.6 | 26 | 25.4 | 30.2 | 25 | 23.7 |
Totaal kortlopende verplichtingen
| 464 | 453.6 | 441.8 | 457.3 | 473.5 | 472.2 | 513 | 498.3 | 493.5 | 465.9 | 455.1 | 419.8 | 423.3 | 293.9 | 288.8 | 295.2 | 272 | 509 | 381.5 | 398.5 | 409.9 | 405.6 | 390.8 | 381.9 | 420 | 432.4 | 298.8 | 310 | 323.7 | 298.4 | 297.4 | 295.5 | 321.3 | 327.6 | 314.3 | 318.5 | 366.4 | 377 | 314.7 | 352.9 | 355.5 | 371.612 | 180.322 | 180.894 | 176.644 | 256.798 | 250.128 | 250.098 | 176.998 | 180.863 | 174.479 | 180.902 | 183.182 | 172.844 | 152.602 | 155.237 | 159.137 | 152.126 | 147.768 | 152.914 | 153.107 | 135.978 | 134.732 | 150.853 | 159.51 | 164.879 | 182.181 | 167.149 | 176.492 | 176.981 | 207.172 | 212.063 | 287.927 | 237.451 | 220.865 | 231.252 | 234.219 | 185.581 | 160.305 | 152.853 | 141.875 | 126.011 | 117.363 | 122.035 | 123.152 | 133.514 | 129.913 | 123.937 | 139.964 | 119.118 | 147.312 | 160.529 | 169.932 | 173.45 | 136.881 | 133.527 | 118.26 | 123.174 | 107.448 | 117.5 | 115.7 | 107.9 | 104.1 | 97.9 | 97.5 | 91.5 | 93.2 | 94.2 | 86.9 | 80.2 | 80.9 | 86.7 | 90.9 | 142.9 | 119.1 | 95.7 | 68.2 | 71.5 | 62.5 | 60.7 | 55.9 | 52.7 | 53.9 | 65.9 | 59.1 | 62.9 | 61.8 | 53.4 | 191.1 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 894.7 | 897.7 | 904.4 | 911.1 | 918 | 921.2 | 924.7 | 928.1 | 944.9 | 939.3 | 937 | 936.2 | 935.3 | 934.4 | 933.6 | 933.2 | 1,012.3 | 647.7 | 824.9 | 824.3 | 844.7 | 874.2 | 893.4 | 907.8 | 946.1 | 966.1 | 960.8 | 959.8 | 990.2 | 1,019.3 | 1,050.7 | 1,069.9 | 1,117.3 | 1,166 | 1,217.7 | 1,255.3 | 1,325.6 | 1,364 | 1,418.4 | 1,455.5 | 1,512.3 | 1,529.117 | 75 | 75 | 83.2 | 8.2 | 8.2 | 8.478 | 83.753 | 83.751 | 85.455 | 85.449 | 85.721 | 93.71 | 93.695 | 92.621 | 92.621 | 92.621 | 92.621 | 92.621 | 97.221 | 97.221 | 97.221 | 97.221 | 101.221 | 101.221 | 101.221 | 111.006 | 110.965 | 112.201 | 119.823 | 113.351 | 38.651 | 38.639 | 39.712 | 40.306 | 41.164 | 91.842 | 93.903 | 94.811 | 95.949 | 96.7 | 98.015 | 98.159 | 99.536 | 99.037 | 88.863 | 89.02 | 87.665 | 87.626 | 87.061 | 88.097 | 88.916 | 89.024 | 89.095 | 89.857 | 91.237 | 91.436 | 75.643 | 75.2 | 74.8 | 74.8 | 88.1 | 88.2 | 88.5 | 88.3 | 101.5 | 101.6 | 101.6 | 102.4 | 106.4 | 104.9 | 104.9 | 54.9 | 67.9 | 67.9 | 80.9 | 83 | 83 | 83 | 79 | 79 | 79 | 79 | 79 | 79 | 14 | 14.1 | 14 |
Uitgestelde opbrengsten niet-vlottend
| -137.4 | 0 | -142.7 | 37.9 | 0 | 0 | 0 | 180.4 | 0 | 190.8 | 0 | 188.1 | 0 | 172.4 | 176.8 | 163.7 | 141.3 | 145.9 | 146.1 | 180.6 | 0 | 123 | 0 | 196.8 | 0 | 0 | 151.1 | 0 | 0 | 0 | 147.3 | 147.3 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 314.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 137.4 | 146.6 | 142.7 | 139.3 | 163.7 | 177.4 | 178.9 | 182.4 | 0 | 190.8 | 189 | 188.1 | 169.7 | 167.1 | 165.8 | 163.7 | 180.7 | 181.4 | 181.7 | 180.6 | 194.3 | 194.2 | 198.1 | 196.8 | 164.5 | 163.5 | 158.8 | 159.4 | 247.8 | 232.7 | 236.3 | 238.8 | 242.4 | 244 | 252.1 | 252 | 310.4 | 305.6 | 313.1 | 314.5 | 318.9 | 317.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.539 | 0 | 0 | 0 | 18.605 | 0 | 0 | 0 | 49.374 | 0 | 0 | 0 | 45.238 | 0 | 0 | 0 | 51.617 | 0 | 0 | 0 | 48.183 | 0 | 0 | 0 | 50.435 | 0 | 0 | 0 | 50.438 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 46.3 | 0 | 0 | 0 | 44.7 | 0 | 0 | 0 | 39.2 | 0 | 0 | 38.3 | 37.1 | 36 | 34.3 | 33.3 | 31.9 | 31.6 | 30.1 | 28.6 | 28 | 30 | 26.7 | 26.6 | 24.7 | 17 |
Overige niet-vlottende verplichtingen
| 290.5 | 150.6 | 297 | 114.3 | 166.9 | 175.9 | 176.1 | -3.2 | 413.3 | 39.4 | 241.7 | 62.5 | 310.4 | 146.6 | 145.8 | 154.9 | 133.9 | 132.1 | 122.9 | 94 | 243.4 | 130.8 | 253.7 | 18.5 | 240.3 | 249 | 105 | 262.1 | 219.4 | 227.7 | 83.2 | 81 | 216.4 | 214.1 | 217.9 | -35.6 | 221.4 | 227.9 | 214.3 | -99.6 | 161.4 | 168.121 | 87.236 | 87.245 | 134.744 | 133.118 | 140.032 | 138.894 | 120.169 | 123.196 | 128.987 | 130.584 | 83.532 | 87.06 | 87.12 | 85.552 | 85.663 | 82.611 | 81.845 | 78.86 | 59.427 | 54.434 | 82.064 | 107.962 | 116.424 | 113.872 | 104.708 | 97.026 | 135.764 | 135.638 | 130.274 | 96.548 | 117.771 | 116.143 | 112.96 | 64.209 | 111.53 | 110.819 | 110.803 | 62.687 | 112.575 | 108.173 | 107.018 | 56.308 | 103.494 | 99.703 | 98.502 | 44.58 | 93.114 | 91.894 | 89.709 | 40.93 | 94.829 | 92.322 | 93.54 | 42.371 | 95.947 | 94.318 | 94.223 | 41.4 | 89.4 | 88.7 | 87.5 | 39.3 | 83.7 | 81.9 | 81.6 | 33.9 | 78.2 | 77.4 | 74.4 | 30.2 | 73.9 | 70.5 | 31.9 | 30 | 30 | 31 | 29.8 | 29.5 | 29.1 | 28.6 | 28.3 | 30.9 | 28.7 | 30.1 | 29.8 | 31.8 | 26.1 |
Totaal niet-vlottende verplichtingen
| 1,185.2 | 1,194.9 | 1,201.4 | 1,202.6 | 1,248.6 | 1,274.5 | 1,279.7 | 1,287.7 | 1,358.2 | 1,360.3 | 1,367.7 | 1,374.9 | 1,415.4 | 1,420.5 | 1,422 | 1,415.5 | 1,468.2 | 1,107.1 | 1,275.6 | 1,279.5 | 1,282.4 | 1,322.2 | 1,345.2 | 1,319.9 | 1,350.9 | 1,378.6 | 1,375.7 | 1,381.3 | 1,457.4 | 1,479.7 | 1,517.5 | 1,537 | 1,576.1 | 1,624.1 | 1,687.7 | 1,723.7 | 1,857.4 | 1,897.5 | 1,945.8 | 1,984.9 | 1,992.6 | 2,014.394 | 162.236 | 162.245 | 217.944 | 141.318 | 148.232 | 147.372 | 203.922 | 206.947 | 214.442 | 216.033 | 169.253 | 180.77 | 180.815 | 178.173 | 178.284 | 175.232 | 174.466 | 171.481 | 156.648 | 151.655 | 179.285 | 205.183 | 217.645 | 215.093 | 205.929 | 210.571 | 246.729 | 247.839 | 250.097 | 228.504 | 156.422 | 154.782 | 152.672 | 153.889 | 152.694 | 202.661 | 204.706 | 202.736 | 208.524 | 204.873 | 205.033 | 206.084 | 203.03 | 198.74 | 187.365 | 181.783 | 180.779 | 179.52 | 176.77 | 179.462 | 183.745 | 181.346 | 182.635 | 182.666 | 187.184 | 185.754 | 169.866 | 166.6 | 164.2 | 163.5 | 175.6 | 173.8 | 172.2 | 170.2 | 183.1 | 180.2 | 179.8 | 179.8 | 180.8 | 174.3 | 178.8 | 125.4 | 138.1 | 135 | 146.9 | 148.3 | 146.1 | 144.4 | 139.7 | 137.7 | 135.9 | 137.9 | 137.7 | 135.8 | 70.4 | 70.6 | 57.1 |
Totaal passiva
| 1,649.2 | 1,648.5 | 1,643.2 | 1,659.9 | 1,722.1 | 1,746.7 | 1,792.7 | 1,786 | 1,851.7 | 1,826.2 | 1,822.8 | 1,794.7 | 1,838.7 | 1,714.4 | 1,710.8 | 1,710.7 | 1,740.2 | 1,616.1 | 1,657.1 | 1,678 | 1,692.3 | 1,727.8 | 1,736 | 1,701.8 | 1,770.9 | 1,811 | 1,674.5 | 1,691.3 | 1,781.1 | 1,778.1 | 1,814.9 | 1,832.5 | 1,897.4 | 1,951.7 | 2,002 | 2,042.2 | 2,223.8 | 2,274.5 | 2,260.5 | 2,337.8 | 2,348.1 | 2,386.006 | 342.558 | 343.139 | 394.588 | 398.116 | 398.36 | 397.47 | 380.92 | 387.81 | 388.921 | 396.935 | 352.435 | 353.614 | 333.417 | 333.41 | 337.421 | 327.358 | 322.234 | 324.395 | 309.755 | 287.633 | 314.017 | 356.036 | 377.155 | 379.972 | 388.11 | 377.72 | 423.221 | 424.82 | 457.269 | 440.567 | 444.349 | 392.233 | 373.537 | 385.141 | 386.913 | 388.242 | 365.011 | 355.589 | 350.399 | 330.884 | 322.396 | 328.119 | 326.182 | 332.254 | 317.278 | 305.72 | 320.743 | 298.638 | 324.082 | 339.991 | 353.677 | 354.796 | 319.516 | 316.193 | 305.444 | 308.928 | 277.314 | 284.1 | 279.9 | 271.4 | 279.7 | 271.7 | 269.7 | 261.7 | 276.3 | 274.4 | 266.7 | 260 | 261.7 | 261 | 269.7 | 268.3 | 257.2 | 230.7 | 215.1 | 219.8 | 208.6 | 205.1 | 195.6 | 190.4 | 189.8 | 203.8 | 196.8 | 198.7 | 132.2 | 124 | 248.2 |
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 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0 | 4.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5 | 5 | 5 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.8 | 4.769 | 4.756 | 4.753 | 4.723 | 4.717 | 4.7 | 2.931 | 2.923 | 2.923 | 2.913 | 2.912 | 2.911 | 2.909 | 2.897 | 2.895 | 2.895 | 2.894 | 2.888 | 2.887 | 2.887 | 2.887 | 2.883 | 2.882 | 2.881 | 2.868 | 2.854 | 2.842 | 2.841 | 2.821 | 2.81 | 2.807 | 2.806 | 2.805 | 2.8 | 2.799 | 2.799 | 2.784 | 2.778 | 2.771 | 2.769 | 2.746 | 2.742 | 2.725 | 2.701 | 2.699 | 2.694 | 2.693 | 2.692 | 2.672 | 2.596 | 2.592 | 2.588 | 2.586 | 2.585 | 2.585 | 2.577 | 2.572 | 2.6 | 2.6 | 2.6 | 2.6 | 0 | 2.6 | 2.6 | 2.5 | 0 | 2.5 | 0 | 2.5 | 0 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 2,464 | 2,420.5 | 2,404.1 | 2,360.6 | 2,324.1 | 2,344.9 | 2,320 | 2,284.6 | 2,266.3 | 2,254.7 | 2,211.4 | 2,168.9 | 2,129.5 | 2,089.7 | 2,049.5 | 2,011.3 | 1,981.8 | 1,955.3 | 1,942.6 | 1,905.7 | 1,878.4 | 1,842.2 | 1,817.4 | 1,769.1 | 1,727.9 | 1,687.7 | 1,645.3 | 1,607.2 | 1,533.2 | 1,493.3 | 1,452 | 1,419.1 | 1,384.2 | 1,344.4 | 1,324.9 | 1,292.7 | 1,277.4 | 1,250 | 1,225.1 | 1,191.8 | 1,172.2 | 1,136.9 | 1,120.145 | 1,106.252 | 1,085.379 | 1,065.249 | 1,049.87 | 1,032.869 | 1,016.851 | 999.102 | 980.275 | 963.13 | 944.374 | 929.58 | 914.077 | 899.211 | 884.293 | 868.518 | 850.492 | 836.062 | 832.943 | 824.981 | 866.824 | 863.601 | 858.8 | 840.733 | 818.347 | 802.096 | 786.302 | 892.736 | 879.325 | 867.512 | 857.96 | 844.868 | 833.287 | 828.591 | 816.946 | 805.711 | 793.61 | 779.397 | 765.78 | 750.59 | 751.503 | 739.936 | 727.245 | 703.502 | 689.722 | 678.74 | 667.24 | 653.535 | 640.052 | 627.014 | 613.301 | 600.198 | 590.347 | 579.181 | 572.79 | 558.166 | 541.527 | 527 | 510.8 | 495.6 | 480.5 | 467.3 | 453.5 | 438.6 | 424.5 | 412.3 | 399.2 | 386 | 374.2 | 364.2 | 353.5 | 341.6 | 331.4 | 323.4 | 313.9 | 303.9 | 294.6 | 286.1 | 277.4 | 268.9 | 261.4 | 255 | 247.8 | 241.3 | 234.6 | 228.4 | 210.9 |
Overige gereserveerde algehele resultaten
| -380.9 | -400.2 | -391.3 | -369.4 | -402.2 | -382.8 | -358.8 | -366.5 | -421.4 | -378.5 | -337.6 | -333.6 | -334.4 | -324.3 | -329.3 | -308.3 | -311.4 | -316.9 | -328.2 | -290.4 | -279 | -262.8 | -242.7 | -233.7 | -238.8 | -220.2 | -167.9 | -186.1 | -184.8 | -193.7 | -207.3 | -221.1 | -174.7 | -178.1 | -169.9 | -180.9 | -173.3 | -140.1 | -139.4 | -112.9 | -50.3 | -23.6 | -28.224 | -31.265 | -58.679 | -68.247 | -63.162 | -51.198 | -37.783 | -47.691 | -35.312 | -45.331 | -4.759 | 18.871 | 12.625 | -3.59 | 3.696 | -23.52 | -7.752 | 3.193 | 15.072 | -4.604 | -45.388 | -31.634 | 37.095 | 67.445 | 65.372 | 45.365 | 16.554 | -4.06 | -12.837 | -21.248 | 14.49 | 8.843 | -0.896 | -9.142 | -2.255 | -1.523 | 17.281 | 33.536 | 0.986 | -3.893 | -2.964 | 2.594 | -14.26 | -15.516 | -30.521 | -35.034 | -49.255 | -40.829 | -58.844 | -55.295 | -53.546 | -58.134 | -54.482 | -44.073 | -47.637 | -37.071 | -32.809 | -28.9 | -26.6 | -64 | -63 | -381.7 | 0 | 0 | 0 | -349.5 | -1.4 | -333.3 | 4.5 | -311.8 | 13 | -292.3 | -284.3 | -275.7 | -267.8 | -261.8 | -248.2 | -238.4 | -230.9 | -220.1 | -211.6 | -197.7 | -197.7 | -189.7 | -180.7 | -146.1 | -146.1 |
Overige totale aandeelhoudersvermogen
| -382.1 | -362.7 | -356.7 | -344.1 | -337.7 | -340.5 | -343.3 | -343.6 | -347.8 | -337.7 | -316.7 | -300.9 | -293.7 | -270.6 | -261.1 | -247.1 | -237.2 | -236.8 | -239.5 | -217.5 | -201.6 | -193.4 | -186.1 | -186.8 | -183.8 | -183.5 | -179.5 | -174.3 | -177 | -190.9 | -193.5 | -196.3 | -200.9 | -206.3 | -208.6 | -206.1 | -211 | -214.3 | -218.2 | -220.7 | -226.5 | -228.8 | -229.009 | -232.205 | -222.474 | -208.882 | -201.867 | -195.96 | -179.037 | -181.541 | -177.221 | -179.1 | -178.706 | -159.367 | -148.274 | -142.995 | -130.835 | -127.858 | -118.703 | -117.982 | -119.877 | -121.453 | -122.957 | -123.266 | -121.07 | -107.79 | -110.057 | -99.142 | -85.239 | -86.959 | -97.018 | -96.517 | -88.495 | -66.89 | -56.768 | -51.087 | -43.17 | -33.645 | -18.253 | -16.398 | -19.52 | -14.709 | -39.199 | -37.891 | -45.316 | -54.785 | -55.572 | -52.243 | -52.522 | -40.925 | -42.727 | -66.496 | -68.257 | -67.927 | -67.377 | -54.054 | -40.448 | -33.661 | -25.363 | -15.7 | -3.2 | 40.6 | 48.9 | 403.6 | 25.9 | 32.2 | 48.3 | 404.2 | 66.8 | 408.1 | 68.7 | 395.9 | 70.1 | 379.3 | 373 | 368.5 | 364.8 | 366.2 | 344.2 | 333.4 | 326.7 | 312.1 | 301.7 | 285.7 | 288.2 | 278.9 | 324.8 | 290.2 | 162.1 |
Totaal eigen vermogen van aandeelhouders
| 1,706 | 1,662.6 | 1,661.1 | 1,652 | 1,589.1 | 1,626.5 | 1,622.8 | 1,579.4 | 1,502 | 1,543.4 | 1,562 | 1,539.3 | 1,506.3 | 1,499.7 | 1,464 | 1,460.8 | 1,438.1 | 1,406.5 | 1,379.8 | 1,402.7 | 1,402.7 | 1,390.9 | 1,393.5 | 1,353.5 | 1,310.2 | 1,288.9 | 1,302.8 | 1,251.7 | 1,176.3 | 1,113.5 | 1,056 | 1,006.5 | 1,013.4 | 964.8 | 951.2 | 910.6 | 897.9 | 900.4 | 872.3 | 863 | 900.2 | 889.329 | 867.681 | 852.097 | 808.979 | 792.843 | 789.558 | 790.411 | 802.962 | 772.793 | 770.665 | 741.612 | 763.821 | 791.995 | 781.337 | 755.523 | 760.049 | 720.035 | 726.931 | 724.161 | 731.025 | 701.811 | 701.366 | 711.584 | 777.707 | 803.269 | 776.53 | 751.173 | 720.459 | 804.558 | 772.291 | 752.557 | 786.762 | 789.627 | 778.428 | 771.162 | 774.32 | 773.342 | 795.422 | 799.313 | 750.017 | 734.757 | 712.086 | 707.381 | 670.394 | 635.902 | 606.328 | 594.157 | 568.156 | 574.473 | 541.153 | 507.819 | 494.09 | 476.725 | 471.074 | 483.639 | 487.29 | 490.011 | 485.927 | 485 | 483.6 | 474.8 | 469 | 489.2 | 482 | 473.4 | 475.3 | 467 | 467.1 | 460.8 | 449.9 | 448.3 | 439.1 | 428.6 | 420.1 | 416.2 | 410.9 | 408.3 | 390.6 | 381.1 | 373.2 | 360.9 | 351.5 | 343 | 338.3 | 330.5 | 378.7 | 372.5 | 226.9 |
Totaal eigen vermogen
| 1,744.8 | 1,697.5 | 1,695.9 | 1,686.7 | 1,622.6 | 1,661.5 | 1,658 | 1,613.1 | 1,535.6 | 1,576.9 | 1,603 | 1,579.5 | 1,545.6 | 1,538.9 | 1,502.4 | 1,498.7 | 1,473.9 | 1,440.8 | 1,412 | 1,434.6 | 1,433.6 | 1,421.6 | 1,427.4 | 1,385.3 | 1,341.6 | 1,317.4 | 1,331.8 | 1,279.1 | 1,202.3 | 1,138.9 | 1,081.8 | 1,030.9 | 1,041.3 | 992.4 | 979.4 | 937.8 | 924.7 | 927.4 | 899 | 888.9 | 925.7 | 914.14 | 894.686 | 874.408 | 832.274 | 815.555 | 812.759 | 813.719 | 828.345 | 797.571 | 797.83 | 768.02 | 791.933 | 821.649 | 809.942 | 782.695 | 786.79 | 744.596 | 751.144 | 747.743 | 758.1 | 727 | 725.013 | 711.584 | 777.707 | 803.269 | 776.53 | 751.173 | 720.459 | 804.558 | 772.291 | 752.557 | 786.762 | 789.627 | 778.428 | 771.162 | 774.32 | 773.342 | 795.422 | 799.313 | 750.017 | 734.757 | 712.086 | 707.381 | 670.394 | 635.902 | 606.328 | 594.157 | 568.156 | 574.473 | 541.153 | 507.819 | 494.09 | 476.725 | 471.074 | 483.639 | 487.29 | 490.011 | 485.927 | 485 | 483.6 | 474.8 | 469 | 489.2 | 482 | 473.4 | 475.3 | 467 | 467.1 | 460.8 | 449.9 | 452.9 | 439.1 | 428.6 | 420.1 | 418.4 | 412.5 | 410 | 392.6 | 383 | 375 | 362.6 | 353.3 | 345.4 | 340.7 | 331.9 | 379.8 | 372.5 | 227.8 |
Totaal passiva en aandeelhoudersvermogen
| 3,394 | 3,346 | 3,339.1 | 3,346.6 | 3,344.7 | 3,408.2 | 3,450.7 | 3,399.1 | 3,387.3 | 3,403.1 | 3,425.8 | 3,374.2 | 3,384.3 | 3,253.3 | 3,213.2 | 3,209.4 | 3,214.1 | 3,056.9 | 3,069.1 | 3,112.6 | 3,125.9 | 3,149.4 | 3,163.4 | 3,087.1 | 3,112.5 | 3,128.4 | 3,006.3 | 2,970.4 | 2,983.4 | 2,917 | 2,896.7 | 2,863.4 | 2,938.7 | 2,944.1 | 2,981.4 | 2,980 | 3,148.5 | 3,201.9 | 3,159.5 | 3,226.7 | 3,273.8 | 3,300.146 | 1,237.244 | 1,217.547 | 1,226.862 | 1,213.671 | 1,211.119 | 1,211.189 | 1,209.265 | 1,185.381 | 1,186.751 | 1,164.955 | 1,144.368 | 1,175.263 | 1,143.359 | 1,116.105 | 1,124.211 | 1,071.954 | 1,073.378 | 1,072.138 | 1,067.855 | 1,014.633 | 1,039.03 | 1,067.62 | 1,154.862 | 1,183.241 | 1,164.64 | 1,128.893 | 1,143.68 | 1,229.378 | 1,229.56 | 1,193.124 | 1,231.111 | 1,181.86 | 1,151.965 | 1,156.303 | 1,161.233 | 1,161.584 | 1,160.433 | 1,154.902 | 1,100.416 | 1,065.641 | 1,034.482 | 1,035.5 | 996.576 | 968.156 | 923.606 | 899.877 | 888.899 | 873.111 | 865.235 | 847.81 | 847.767 | 831.521 | 790.59 | 799.832 | 792.734 | 798.939 | 763.241 | 769.1 | 763.5 | 746.2 | 748.7 | 760.9 | 751.7 | 735.1 | 751.6 | 741.4 | 733.8 | 720.8 | 711.6 | 713.9 | 708.8 | 696.9 | 677.3 | 649.1 | 627.6 | 629.8 | 601.2 | 588.1 | 570.6 | 553 | 543.1 | 549.2 | 537.5 | 530.6 | 512 | 496.5 | 476 |