Northern Oil and Gas, Inc.
NYSE:NOG
36.1 (USD) • At close December 24, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 34.356 | 7.778 | 32.468 | 8.195 | 12.952 | 14.805 | 6.073 | 2.528 | 9.129 | 1.471 | 3.335 | 9.519 | 2.006 | 4.843 | 2.729 | 1.428 | 1.803 | 1.838 | 8.512 | 16.068 | 1.901 | 2.794 | 3.944 | 2.358 | 112.966 | 200.924 | 89.473 | 102.183 | 6.777 | 3.809 | 5.519 | 6.486 | 3.319 | 3.667 | 4.388 | 3.39 | 7.042 | 7.112 | 5.741 | 9.338 | 8.049 | 14.252 | 8.109 | 5.687 | 11.869 | 18.095 | 8.482 | 13.388 | 8.235 | 25.172 | 3.835 | 6.28 | 8.266 | 77.379 | 99.705 | 152.111 | 39.487 | 70.168 | 1.154 | 6.233 | 0.288 | 13.635 | 0.64 | 0.781 | 6.772 | 12.367 | 1.968 | 10.113 | 11.44 | 0.581 | 0.924 | 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 | 0 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.867 | 39.727 | 0 | 0 | 17.484 | 24.903 | 1.821 | 2.575 | 0 | 0 | 0 | 3.389 | 3.659 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34.356 | 7.778 | 32.468 | 8.195 | 12.952 | 14.805 | 6.073 | 2.528 | 9.129 | 1.471 | 3.335 | 9.519 | 2.006 | 4.843 | 2.729 | 1.428 | 1.803 | 1.838 | 8.512 | 16.068 | 1.901 | 2.794 | 3.944 | 2.358 | 112.966 | 200.924 | 89.473 | 102.183 | 6.777 | 3.809 | 5.519 | 6.486 | 3.319 | 3.667 | 4.388 | 3.39 | 7.042 | 7.112 | 5.741 | 9.338 | 8.049 | 14.252 | 8.109 | 5.687 | 11.869 | 18.095 | 8.482 | 13.388 | 8.235 | 25.172 | 3.835 | 6.28 | 8.266 | 77.379 | 124.572 | 191.837 | 39.487 | 70.168 | 18.638 | 31.137 | 2.109 | 16.209 | 0.64 | 0.781 | 6.772 | 15.757 | 5.627 | 10.113 | 11.44 | 0.581 | 0.924 | 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 | 0 | 0 |
Nettovorderingen
| 353.506 | 361.984 | 334.258 | 373.78 | 363.516 | 265.042 | 274.399 | 271.674 | 318.139 | 360.859 | 297.754 | 193.554 | 158.047 | 131.165 | 94.804 | 71.015 | 60.067 | 43.828 | 98 | 108.484 | 103.646 | 88.092 | 91.714 | 96.353 | 91.261 | 69.058 | 52.069 | 47.637 | 40.581 | 37.387 | 35.347 | 37.242 | 32.856 | 40.559 | 29.705 | 58.23 | 91.294 | 82.406 | 78.592 | 85.932 | 88.575 | 90.925 | 82.202 | 86.817 | 92.201 | 69.571 | 75.89 | 70.22 | 79.325 | 66.064 | 61.366 | 51.419 | 44.561 | 35.586 | 27.027 | 22.034 | 17.841 | 11.312 | 8.232 | 7.025 | 5.989 | 3.679 | 2.688 | 2.903 | 1.541 | 0.917 | 0 | 0 | 0 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | -456.674 | 102.923 | 113.141 | 44.269 | 0 | 0 | 0 | 8.838 | 5.137 | 0.951 | 2.436 | 51.766 | 120.182 | 157.224 | 246.119 | 6.521 | 66.562 | 33.956 | 18.621 | 116.139 | 2.552 | 0.416 | 3.024 | 0.605 | 3.834 | 16.568 | 4.85 | 1.582 | 8.946 | 14.116 | 44.28 | 66.301 | 89.884 | 84.574 | 126.574 | 129.823 | 8.031 | 21.292 | 13.31 | 11.113 | 12.585 | 7.494 | 9.555 | 9.492 | 8.815 | 25.632 | 20.167 | 22.489 | 36.949 | 22.477 | 27.631 | 18.671 | 8.334 | 7.776 | 7.022 | 3.655 | 0.665 | 0 | 0 | 1.509 | 0.146 | 0 | 0 | 0 | 0 | 0.024 | 0 | 0 | 0 | 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 vlottende activa
| 131.061 | 43.905 | 46.07 | 127.432 | 93.158 | 105.411 | 115.469 | 46.283 | 49.426 | 20.465 | 22.367 | 12.255 | 7.53 | 3.656 | 4.891 | 53.186 | 121.879 | 159.428 | 248.335 | 8.485 | 66.563 | 42.182 | 30.803 | 140.591 | 20.513 | 6.001 | 5.478 | 2.938 | 6.112 | 19.474 | 7.322 | 3.166 | 10.147 | 15.367 | 45.045 | 67.194 | 90.868 | 86.115 | 127.843 | 130.718 | 9.824 | 23.027 | 14.374 | 11.883 | 14.745 | 10.295 | 9.764 | 10.607 | 9.095 | 25.872 | 20.557 | 22.806 | 37.239 | 22.688 | 28.385 | 19.147 | 8.638 | 9.117 | 7.335 | 3.856 | 1.54 | 1.988 | 2.343 | 1.466 | 0.228 | 0.932 | 0.336 | 0.39 | 0.381 | 0.136 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 518.923 | 413.667 | 412.796 | 509.407 | 469.626 | 385.753 | 395.941 | 320.485 | 376.694 | 382.795 | 323.456 | 215.328 | 167.583 | 139.664 | 102.424 | 125.629 | 183.749 | 205.094 | 354.847 | 133.037 | 172.11 | 133.068 | 126.461 | 228.415 | 224.74 | 275.983 | 147.02 | 152.758 | 53.47 | 60.669 | 48.188 | 46.894 | 46.322 | 59.593 | 79.138 | 128.815 | 189.204 | 175.634 | 212.175 | 225.988 | 106.448 | 128.204 | 104.685 | 104.388 | 118.814 | 97.961 | 94.137 | 94.215 | 96.654 | 117.107 | 85.757 | 80.505 | 90.067 | 135.654 | 179.984 | 233.018 | 65.966 | 90.597 | 34.204 | 42.018 | 9.638 | 21.876 | 5.671 | 5.193 | 8.541 | 17.605 | 5.963 | 10.503 | 11.821 | 0.769 | 0.987 | 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 | 0 | 0 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4,480.019 | 4,266.279 | 4,205.496 | 3,931.563 | 3,788.636 | 3,216.98 | 2,915.941 | 2,482.926 | 2,015.06 | 1,771.252 | 1,689.545 | 1,253.342 | 1,064.509 | 930.08 | 742.385 | 735.204 | 823.002 | 1,009.083 | 1,773.801 | 1,748.593 | 1,676.955 | 1,293.282 | 1,240.691 | 1,202.745 | 817.981 | 601.013 | 510.667 | 473.22 | 433.409 | 407.94 | 390.803 | 376.208 | 355.364 | 396.891 | 485.359 | 589.32 | 757.175 | 1,115.692 | 1,400.995 | 1,761.927 | 1,669.443 | 1,590.928 | 1,477.444 | 1,397.307 | 1,316.118 | 1,230.49 | 1,157.032 | 1,083.245 | 1,024.066 | 933.18 | 780.417 | 643.703 | 501.695 | 418.441 | 333.166 | 275.308 | 194.372 | 148.752 | 113.068 | 92.15 | 71.349 | 71.838 | 57.194 | 55.233 | 39.423 | 20.729 | 14.947 | 7.629 | 6.492 | 1.913 | 1.81 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.73 | 4.107 | 1.07 | 13.125 | 29.543 | 8.857 | 14.495 | 15.747 | 35.292 | 4.633 | 0.483 | 5.863 | 4.1 | 4.232 | 4.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 | 0.42 | 0.42 | 0.42 | 0.42 | 0.785 | 0.785 | 0.785 | 0.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.696 | 27.424 | 0 | 0 | 3,312,000 | 20,436 | 12,702 | 0 | 10,896,000 | 3,350 | 5,061 | 0 | 0 | 0 | 6,625 | 0 | 0 | 6.203 | 11.884 | 5.1 | 0 | 863 | 0 | 0 | 0.493 | 0.658 | 0.033 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41.655 | 40.611 | 14.439 | 30.16 | 16.861 | 53.158 | 16.49 | 56.02 | 44.43 | 33.555 | 10.985 | 48.333 | 7.87 | 17.834 | 23.778 | 11.256 | 18.773 | 49.096 | 108.738 | 23.625 | 52.524 | 67.622 | 28.207 | 72.066 | 25.443 | 5.302 | 5.998 | 5.491 | 7.486 | 12.696 | 10.254 | 8.43 | 8.686 | 8.901 | 8.692 | 15.81 | 23.162 | 20.018 | 27.495 | 38.832 | -3,311,979.316 | -20,420.949 | -12,686.082 | 17.906 | -10,895,982.197 | -3,325.888 | -5,048.437 | 13.476 | 14.495 | 23.31 | -6,621.366 | 1.386 | 4.211 | -5.016 | -10.606 | -3.733 | 1.447 | -861.474 | 1.277 | 1.427 | 1.574 | 1.718 | 1.63 | 2.416 | 3.321 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.2 | 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 |
Totaal niet-vlottende activa
| 4,536.404 | 4,310.997 | 4,221.005 | 3,974.848 | 3,835.04 | 3,278.995 | 2,946.926 | 2,554.693 | 2,094.782 | 1,809.44 | 1,701.013 | 1,307.538 | 1,076.479 | 952.146 | 770.819 | 746.46 | 841.775 | 1,058.179 | 1,882.539 | 1,772.428 | 1,729.899 | 1,361.324 | 1,269.318 | 1,275.231 | 844.209 | 607.099 | 517.45 | 479.496 | 440.896 | 420.636 | 401.056 | 384.639 | 364.05 | 405.792 | 494.051 | 605.131 | 812.032 | 1,163.133 | 1,428.489 | 1,800.759 | 1,690.126 | 1,605.979 | 1,493.362 | 1,415.212 | 1,333.921 | 1,254.601 | 1,169.595 | 1,096.721 | 1,038.561 | 956.49 | 784.051 | 645.089 | 505.905 | 419.628 | 334.444 | 276.676 | 195.818 | 150.278 | 114.345 | 93.577 | 73.416 | 74.214 | 61.418 | 57.682 | 42.744 | 20.729 | 14.947 | 7.629 | 6.492 | 1.923 | 1.81 | 0.2 | 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 |
Totaal activa
| 5,055.327 | 4,724.664 | 4,633.801 | 4,484.255 | 4,304.666 | 3,664.749 | 3,342.866 | 2,875.178 | 2,471.476 | 2,192.235 | 2,024.469 | 1,522.866 | 1,244.062 | 1,091.81 | 873.243 | 872.089 | 1,025.524 | 1,263.273 | 2,237.386 | 1,905.465 | 1,902.009 | 1,494.391 | 1,395.779 | 1,503.645 | 1,068.949 | 883.083 | 664.47 | 632.254 | 494.366 | 481.306 | 449.245 | 431.533 | 410.372 | 465.384 | 573.189 | 733.945 | 1,001.236 | 1,338.767 | 1,640.665 | 2,026.746 | 1,796.575 | 1,734.183 | 1,598.047 | 1,519.6 | 1,452.736 | 1,352.563 | 1,263.731 | 1,190.935 | 1,135.216 | 1,073.598 | 869.808 | 725.594 | 595.972 | 555.282 | 514.428 | 509.694 | 261.784 | 240.874 | 148.549 | 135.595 | 83.054 | 96.09 | 67.089 | 62.876 | 51.286 | 38.334 | 20.91 | 18.131 | 18.314 | 2.691 | 2.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 152.455 | 150.145 | 156.233 | 192.672 | 235.129 | 154.02 | 134.264 | 128.582 | 142.678 | 141.372 | 101.696 | 65.464 | 65.912 | 49.186 | 40.788 | 35.803 | 20.372 | 50.005 | 58.447 | 69.395 | 112.698 | 93.355 | 154.339 | 55.015 | 122.279 | 92.176 | 95.149 | 93.152 | 81.151 | 72.396 | 64.204 | 56.147 | 47.76 | 59.318 | 62.861 | 65.319 | 98.886 | 115.82 | 161.547 | 231.558 | 220.128 | 217.865 | 168.62 | 168.937 | 146.469 | 108.389 | 118.562 | 95.822 | 122.259 | 143.062 | 114.864 | 110.133 | 52.52 | 56.417 | 28.532 | 48.5 | 15.086 | 9.987 | 13.496 | 6.42 | 4.887 | 4.52 | 3.977 | 1.935 | 0.771 | 0.426 | 0.482 | 0.113 | 0 | 0.114 | 0.033 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.01 | 0.025 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 65 | 65 | 65 | 0 | 0 | 2.791 | 0 | 18.183 | 6.03 | 10.923 | 0 | 0 | 155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.834 | 0.838 | 1.638 | 2.142 | 1.651 | 0.988 | 1 | 1.519 | 0 | 0 | 0 | 0 | 0.037 | 0.036 | 0.036 | 0.035 | 0.031 | 0.029 | 0.027 | 0.041 | 0.019 | 0.016 | 0.016 | 0.014 | 0.013 | 0.013 | 0.013 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.008 | 0.007 | 0.007 | 0.007 | 0.005 | 0.004 |
Belastingschulden
| 0 | 0 | 0 | 0 | 2.051 | 0 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.189 | -0.504 | -0.558 | -0.6 | 77.014 | 78.645 | 62.111 | 110.61 | 0.21 | 0 | -2.791 | -9.225 | 420 | -6.03 | -10.923 | 0 | 785 | 29.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.676 | 0.317 | 1.253 | 8.574 | 4.168 | 9.69 | 0 | 1.052 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 267.833 | 315.424 | 271.777 | 193.089 | 365.311 | 224.731 | 210.683 | 216.39 | 239.068 | 494.56 | 523.833 | 262.093 | 289.26 | 251.651 | 115.18 | 81.672 | 85.083 | 64.215 | 111.631 | 134.082 | 118.126 | 136.58 | 71.715 | 158.328 | 87.069 | 54.905 | 52.794 | 30.423 | 29.317 | 10.947 | 24.383 | 21.297 | 24.823 | 11.031 | 23.95 | 12.796 | 57.533 | 38.273 | 60.271 | 54.177 | 18.957 | 51.599 | 40.939 | 25.151 | 38.668 | 10.337 | 16.382 | 4.635 | 12.501 | 10.877 | 16.058 | 9.527 | 5.51 | 15.739 | 28.413 | 11.167 | 4.483 | 1.957 | 2.865 | 1.656 | 2.33 | 9.864 | 4.479 | 1.289 | 2.618 | 1.9 | 0.193 | 0.111 | 0 | 0 | 0 | -0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 420.288 | 465.569 | 428.01 | 385.761 | 602.491 | 378.751 | 345.3 | 344.972 | 381.746 | 635.932 | 625.529 | 327.557 | 355.172 | 300.837 | 155.968 | 182.475 | 170.455 | 179.22 | 235.078 | 203.477 | 230.824 | 232.726 | 226.054 | 231.526 | 215.379 | 158.004 | 147.943 | 123.575 | 265.468 | 83.343 | 88.587 | 77.444 | 72.583 | 70.35 | 86.811 | 78.115 | 156.419 | 154.094 | 221.818 | 285.734 | 239.084 | 269.464 | 209.559 | 194.088 | 185.137 | 118.726 | 134.944 | 100.457 | 134.76 | 153.939 | 130.923 | 119.661 | 58.03 | 72.155 | 56.945 | 59.667 | 19.569 | 11.945 | 16.392 | 8.91 | 8.055 | 16.022 | 10.598 | 13.411 | 4.377 | 3.326 | 2.194 | 0.224 | 0 | 0.114 | 0.033 | 0.039 | 0.037 | 0.036 | 0.035 | 0.031 | 0.029 | 0.028 | 0.051 | 0.044 | 0.026 | 0.016 | 0.014 | 0.013 | 0.013 | 0.013 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.008 | 0.007 | 0.007 | 0.007 | 0.005 | 0.004 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,953.099 | 1,874.909 | 1,938.731 | 1,835.554 | 2,057.359 | 1,672.551 | 1,756.949 | 1,525.413 | 1,169.22 | 1,102.214 | 1,119.5 | 803.437 | 858.415 | 801.998 | 817.061 | 879.843 | 918.327 | 924.171 | 975.282 | 1,118.161 | 1,140.072 | 857.198 | 839.229 | 830.203 | 789.528 | 834.768 | 980.783 | 979.324 | 691.118 | 845.282 | 823.451 | 832.625 | 807.789 | 818.952 | 803.121 | 847.805 | 867.677 | 885.549 | 845.681 | 806.053 | 736.425 | 706.796 | 647.168 | 584.54 | 554.912 | 510.283 | 439 | 424 | 368 | 300 | 177.5 | 69.9 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 2.8 | 0.5 | 9.5 | 16.5 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottend
| 0 | 0 | 0 | 0 | 226.885 | 164.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.974 | 11.842 | 51.588 | 37.891 | 24.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31,695.562 | -27,423.683 | 0 | 0.579 | 1.976 | 16.006 | 1.005 | 0.637 | 3.059 | 0.147 | 6.226 | 2.548 | 0 | 0 | 6.285 | 2.575 | 0 | 0 | 0 | 0 | 3.052 | 0.086 | 1.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 210.738 | 112.87 | 71.249 | 68.488 | 7.291 | 30.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.381 | 0.105 | 0.113 | 0.12 | 0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,695.562 | 27,423.683 | 25.192 | 158.413 | 145.955 | 128.029 | 123.045 | 116.674 | 106.634 | 98.06 | 85.141 | 76.175 | 65.657 | 60.127 | 43.941 | 35.929 | 27.699 | 19.141 | 11.247 | 9.167 | 5.931 | 5.192 | 0.922 | 2.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 157.7 | 203.009 | 193.832 | 146.776 | 229.732 | 167.122 | 192.551 | 259.533 | 211.413 | 301.439 | 314.742 | 176.738 | 188.186 | 157.192 | 80.897 | 33.075 | 20.473 | 19.153 | 18.019 | 25.184 | 16.999 | 14.819 | 17.736 | 12.051 | 52.832 | 38.131 | 24.521 | 20.195 | 8.384 | 8.152 | 7.297 | 8.886 | 6.061 | 5.879 | 5.762 | 5.628 | 5.482 | 5.333 | 30.288 | 164.097 | 152.755 | 148.463 | 128.092 | 121.144 | 111.822 | 100.098 | 93.126 | 4.118 | 1.423 | 1.292 | 1.112 | 0.959 | 40.912 | 2.446 | 9.785 | 5.501 | 0.41 | 0.316 | 0.258 | 0.244 | 1.363 | 1.734 | 0.843 | 3.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 2,321.537 | 2,190.788 | 2,203.812 | 2,050.818 | 2,294.382 | 1,870.201 | 1,949.5 | 1,784.946 | 1,380.633 | 1,403.653 | 1,434.242 | 980.175 | 1,046.601 | 959.19 | 897.958 | 912.918 | 938.8 | 943.325 | 993.301 | 1,143.345 | 1,157.071 | 872.017 | 856.965 | 842.254 | 842.361 | 872.899 | 1,005.304 | 999.519 | 699.502 | 853.434 | 830.748 | 841.511 | 813.85 | 824.832 | 808.883 | 853.432 | 873.159 | 890.882 | 875.97 | 970.15 | 889.18 | 855.26 | 775.26 | 705.684 | 666.734 | 610.381 | 532.126 | 504.293 | 435.08 | 361.419 | 228.838 | 109.363 | 43.443 | 21.587 | 21.032 | 14.668 | 9.793 | 5.993 | 5.351 | 3.125 | 10.863 | 18.234 | 6.843 | 3.586 | 1.759 | 1.426 | 2.001 | 0.113 | 0 | 0.114 | 0.033 | 0.039 | 0.037 | 0.036 | 0.035 | 0.031 | 0.029 | 0.028 | 0.051 | 0.044 | 0.026 | 0.016 | 0.014 | 0.013 | 0.013 | 0.013 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.008 | 0.007 | 0.007 | 0.007 | 0.005 | 0.004 |
Totaal passiva
| 2,741.825 | 2,656.357 | 2,631.822 | 2,436.579 | 2,896.873 | 2,248.952 | 2,294.8 | 2,129.918 | 1,762.379 | 2,039.585 | 2,059.771 | 1,307.732 | 1,401.773 | 1,260.027 | 1,053.926 | 1,095.393 | 1,109.255 | 1,122.545 | 1,228.379 | 1,346.822 | 1,387.895 | 1,104.743 | 1,083.019 | 1,073.78 | 1,057.739 | 1,030.903 | 1,153.247 | 1,123.094 | 964.97 | 936.777 | 919.335 | 918.955 | 886.433 | 895.181 | 895.694 | 931.548 | 1,029.578 | 1,044.975 | 1,097.788 | 1,255.885 | 1,128.264 | 1,124.724 | 984.819 | 899.772 | 851.871 | 729.107 | 667.07 | 604.75 | 569.84 | 515.358 | 359.761 | 229.024 | 101.473 | 93.742 | 77.977 | 74.334 | 29.362 | 17.938 | 21.743 | 12.036 | 18.918 | 34.257 | 17.441 | 13.411 | 4.377 | 3.326 | 2.194 | 0.224 | 0 | 0.114 | 0.033 | 0.039 | 0.037 | 0.036 | 0.035 | 0.031 | 0.029 | 0.028 | 0.051 | 0.044 | 0.026 | 0.016 | 0.014 | 0.013 | 0.013 | 0.013 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.008 | 0.007 | 0.007 | 0.007 | 0.005 | 0.004 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.502 | 0.502 | 0.503 | 0.503 | 0.495 | 0.495 | 0.487 | 0.487 | 0.481 | 0.481 | 0.479 | 0.479 | 0.468 | 0.468 | 0.462 | 0.448 | 0.448 | 0.436 | 0.406 | 0.406 | 0.404 | 0.389 | 0.377 | 0.378 | 0.334 | 0.294 | 0.066 | 0.067 | 0.064 | 0.064 | 0.063 | 0.063 | 0.063 | 0.065 | 0.064 | 0.063 | 0.062 | 0.062 | 0.062 | 0.061 | 0.061 | 0.061 | 0.061 | 0.062 | 0.062 | 0.064 | 0.064 | 0.064 | 0.063 | 0.064 | 0.064 | 0.063 | 0.063 | 0.063 | 0.063 | 0.062 | 0.052 | 0.051 | 0.045 | 0.044 | 0.037 | 0.037 | 0.034 | 0.034 | 0.034 | 0.032 | 0.029 | 0.029 | 0.028 | 0.023 | 0.023 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 |
Ingehouden winsten
| 370.819 | 72.373 | -66.183 | -77.79 | -466.642 | -492.753 | -660.568 | -1,000.759 | -1,145.827 | -1,729.292 | -1,980.556 | -1,773.996 | -1,948.723 | -1,961.276 | -1,870.714 | -1,780.356 | -1,638.234 | -1,404.117 | -504.917 | -873.203 | -765.266 | -859.647 | -904.046 | -796.884 | -1,015.177 | -1,034.155 | -937.609 | -940.574 | -916.725 | -900.638 | -914.439 | -931.38 | -919.05 | -873.431 | -764.452 | -637.886 | -465.573 | -142.331 | 107.73 | 337.468 | 233.885 | 175.9 | 180.312 | 173.722 | 156.321 | 154.619 | 129.607 | 120.655 | 101.103 | 100.803 | 57.177 | 48.371 | 49.751 | 21.134 | 0.701 | 7.759 | 9.51 | 8.522 | 2.402 | 0.842 | -0.209 | -2.013 | -2.329 | -2.022 | -3.413 | -4.285 | -4.569 | -4.381 | -1.512 | -1.459 | -0.364 | -2.115 | -2.113 | -2.112 | -2.111 | -2.107 | -2.105 | -2.104 | -2.127 | -2.12 | -2.102 | -2.092 | -2.09 | -2.09 | -2.089 | -0.047 | -0.046 | -2.042 | -2.087 | -2.086 | -2.086 | -2.042 | -2.084 | -2.083 | -2.083 | -2.042 | -2.081 |
Overige gereserveerde algehele resultaten
| 0 | -0 | 0 | -0 | -0 | 0 | 0.001 | 0 | 0 | -0 | 0 | 0.001 | 0.001 | 0 | 0 | -0 | -0 | 0.001 | -0 | -2,443.216 | -2,380.086 | -2,324.79 | -2,278.914 | -2,233.987 | -2,185.893 | -2,155.813 | -2,133.433 | -2,114.951 | -2,097.463 | -2,082.244 | -2,068.696 | -2,055.988 | -2,043.703 | -1,986.277 | -1,881.318 | -1,759.282 | -1,568.202 | -1,182.2 | -863.574 | -458.039 | -409.24 | -363.735 | -321.596 | -285.617 | -247.02 | -214.953 | -188.794 | -162.031 | -135.352 | -107.295 | -81.673 | -0.062 | -0.253 | -0.43 | -1.234 | -0.946 | -0.987 | -1.177 | -1.874 | -2.211 | -1.448 | -1.851 | -0.757 | -0.241 | -0.148 | -0.903 | 0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.042 | -2.042 | -0.045 | 0 | 0 | 0 | -0.042 | 0 | 0 | 0 | -0.04 | 0 |
Overige totale aandeelhoudersvermogen
| 1,942.181 | 1,995.432 | 2,067.66 | 2,124.963 | 1,873.94 | 1,908.055 | 1,708.148 | 1,745.532 | 1,854.441 | 1,881.459 | 1,944.773 | 1,988.65 | 1,790.542 | 1,792.589 | 1,689.567 | 1,556.602 | 1,554.053 | 1,544.408 | 1,513.516 | 1,431.438 | 1,278.976 | 3,573.697 | 1,216.429 | 1,226.371 | 1,026.053 | 886.041 | 448.766 | 2,564.618 | 446.057 | 2,527.347 | 444.286 | 443.895 | 442.926 | 443.569 | 441.883 | 440.221 | 437.17 | 436.061 | 435.085 | 433.332 | 434.365 | 433.498 | 432.855 | 446.044 | 444.482 | 468.773 | 466.991 | 465.466 | 464.209 | 457.373 | 452.807 | 448.198 | 444.937 | 440.773 | 436.921 | 428.484 | 223.848 | 215.54 | 126.233 | 124.884 | 65.756 | 65.66 | 52.7 | 51.628 | 50.435 | 40.164 | 23.191 | 22.26 | 19.798 | 4.013 | 3.104 | 0.04 | 2.076 | 2.076 | 2.076 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.076 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 | 2.074 |
Totaal eigen vermogen van aandeelhouders
| 2,313.502 | 2,068.307 | 2,001.98 | 2,047.676 | 1,407.793 | 1,415.797 | 1,048.066 | 745.26 | 709.097 | 152.65 | -35.302 | 215.134 | -157.711 | -168.217 | -180.683 | -223.304 | -83.731 | 140.728 | 1,009.007 | 558.643 | 514.114 | 389.648 | 312.76 | 429.865 | 11.21 | -147.82 | -488.776 | -490.841 | -470.604 | -455.471 | -470.09 | -487.422 | -476.06 | -429.797 | -322.505 | -197.602 | -28.342 | 293.792 | 542.877 | 770.862 | 668.311 | 609.458 | 613.228 | 619.828 | 600.865 | 623.456 | 596.662 | 586.185 | 565.376 | 558.24 | 510.047 | 496.57 | 494.499 | 461.54 | 436.451 | 435.359 | 232.422 | 222.936 | 126.806 | 123.559 | 64.135 | 61.833 | 49.648 | 49.464 | 46.908 | 35.008 | 18.716 | 17.907 | 18.314 | 2.578 | 2.763 | -0.039 | -0.037 | -0.036 | -0.035 | -0.031 | -0.029 | -0.028 | -0.051 | -0.044 | -0.026 | -0.016 | -0.014 | -0.013 | -0.013 | -0.013 | -0.011 | -0.011 | -0.01 | -0.01 | -0.01 | -0.008 | -0.007 | -0.007 | -0.007 | -0.005 | -0.004 |
Totaal eigen vermogen
| 2,313.502 | 2,068.307 | 2,001.98 | 2,047.676 | 1,407.793 | 1,415.797 | 1,048.066 | 745.26 | 709.097 | 152.65 | -35.302 | 215.134 | -157.711 | -168.217 | -180.683 | -223.304 | -83.731 | 140.728 | 1,009.007 | 558.643 | 514.114 | 389.648 | 312.76 | 429.865 | 11.21 | -147.82 | -488.776 | -490.841 | -470.604 | -455.471 | -470.09 | -487.422 | -476.06 | -429.797 | -322.505 | -197.602 | -28.342 | 293.792 | 542.877 | 770.862 | 668.311 | 609.458 | 613.228 | 619.828 | 600.865 | 623.456 | 596.662 | 586.185 | 565.376 | 558.24 | 510.047 | 496.57 | 494.499 | 461.54 | 436.451 | 435.359 | 232.422 | 222.936 | 126.806 | 123.559 | 64.135 | 61.833 | 49.648 | 49.464 | 46.908 | 35.008 | 18.716 | 17.907 | 18.314 | 2.578 | 2.763 | -0.039 | -0.037 | -0.036 | -0.035 | -0.031 | -0.029 | -0.028 | -0.051 | -0.044 | -0.026 | -0.016 | -0.014 | -0.013 | -0.013 | -0.013 | -0.011 | -0.011 | -0.01 | -0.01 | -0.01 | -0.008 | -0.007 | -0.007 | -0.007 | -0.005 | -0.004 |
Totaal passiva en aandeelhoudersvermogen
| 5,055.327 | 4,724.664 | 4,633.802 | 4,484.255 | 4,304.666 | 3,664.749 | 3,342.866 | 2,875.178 | 2,471.476 | 2,192.235 | 2,024.469 | 1,522.866 | 1,244.062 | 1,091.81 | 873.243 | 872.089 | 1,025.524 | 1,263.273 | 2,237.386 | 1,905.465 | 1,902.009 | 1,494.391 | 1,395.779 | 1,503.645 | 1,068.949 | 883.083 | 664.47 | 632.254 | 494.366 | 481.306 | 449.245 | 431.533 | 410.372 | 465.384 | 573.189 | 733.945 | 1,001.236 | 1,338.767 | 1,640.665 | 2,026.746 | 1,796.575 | 1,734.183 | 1,598.047 | 1,519.6 | 1,452.736 | 1,352.563 | 1,263.731 | 1,190.935 | 1,135.216 | 1,073.598 | 869.808 | 725.594 | 595.972 | 555.282 | 514.428 | 509.694 | 261.784 | 240.874 | 148.549 | 135.595 | 83.054 | 96.09 | 67.089 | 62.876 | 51.286 | 38.334 | 20.91 | 18.131 | 18.314 | 2.691 | 2.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |