Natural Resource Partners L.P.
NYSE:NRP
104.21 (USD) • At close January 8, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 30.9 | 32.34 | 10.99 | 11.989 | 18.411 | 10.73 | 17.655 | 39.091 | 60.937 | 59.356 | 135.59 | 135.52 | 118.989 | 97.908 | 96.767 | 99.79 | 115.573 | 110.828 | 100.506 | 98.265 | 99.636 | 70.85 | 112.374 | 101.839 | 63.387 | 52.975 | 21.152 | 26.98 | 121.244 | 40.783 | 112.945 | 40.371 | 92.391 | 21.391 | 52.097 | 41.204 | 61.156 | 27.525 | 33.275 | 50.076 | 78.126 | 70.013 | 54.826 | 92.513 | 99.675 | 105.204 | 76.153 | 149.424 | 122.419 | 121.974 | 107.404 | 214.922 | 150.112 | 145.705 | 69.008 | 95.506 | 72.24 | 78.41 | 62.856 | 82.634 | 60.88 | 81.495 | 101.109 | 89.928 | 64.412 | 60.454 | 54.32 | 58.341 | 54.377 | 54.454 | 55.617 | 66.044 | 60.784 | 52.62 | 67.368 | 47.691 | 49.457 | 50.76 | 47.103 | 42.103 | 36.286 | 21.559 | 29.996 | 24.32 | 21.837 | 14.181 | 12.959 | 7.753 | 6.956 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.9 | 32.34 | 10.99 | 11.989 | 18.411 | 10.73 | 17.655 | 39.091 | 60.937 | 59.356 | 135.59 | 135.52 | 118.989 | 97.908 | 96.767 | 99.79 | 115.573 | 110.828 | 100.506 | 98.265 | 99.636 | 70.85 | 112.374 | 101.839 | 63.387 | 52.975 | 21.152 | 26.98 | 121.244 | 40.783 | 112.945 | 40.371 | 92.391 | 21.391 | 52.097 | 41.204 | 61.156 | 27.525 | 33.275 | 50.076 | 78.126 | 70.013 | 54.826 | 92.513 | 99.675 | 105.204 | 76.153 | 149.424 | 122.419 | 121.974 | 107.404 | 214.922 | 150.112 | 145.705 | 69.008 | 95.506 | 72.24 | 78.41 | 62.856 | 82.634 | 60.88 | 81.495 | 101.109 | 89.928 | 64.412 | 60.454 | 54.32 | 58.341 | 54.377 | 54.454 | 55.617 | 66.044 | 60.784 | 52.62 | 67.368 | 47.691 | 49.457 | 50.76 | 47.103 | 42.103 | 36.286 | 21.559 | 29.996 | 24.32 | 21.837 | 14.181 | 12.959 | 7.753 | 6.956 |
Nettovorderingen
| 36.886 | 32.843 | 36.095 | 41.086 | 38.569 | 37.12 | 36.513 | 42.701 | 34.726 | 37.288 | 32.729 | 24.538 | 23.231 | 15.322 | 15.92 | 12.322 | 17.462 | 22.044 | 34.113 | 30.869 | 27.447 | 28.553 | 37.023 | 34.541 | 58.429 | 61.615 | 56.203 | 24.211 | 49.031 | 54.289 | 52.075 | 49.86 | 51.196 | 49.431 | 55.679 | 49.978 | 62.338 | 62.422 | 58.174 | 75.949 | 44.501 | 43.736 | 49.27 | 33.737 | 30.639 | 29.995 | 34.591 | 35.116 | 36.761 | 33.029 | 34.075 | 30.923 | 34.538 | 31.728 | 32.041 | 26.195 | 28.974 | 29.144 | 28.268 | 27.141 | 29.873 | 26.293 | 34.626 | 31.883 | 37.577 | 32.851 | 30.785 | 27.643 | 30.003 | 25.607 | 27.113 | 23.357 | 24.332 | 22.051 | 21.956 | 21.946 | 18.099 | 18.446 | 17.473 | 15.058 | 14.472 | 14.198 | 12.934 | 10.99 | 10.148 | 9.6 | 6.95 | 9.043 | 5.346 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.572 | 8.048 | 8.071 | 7.553 | 7.671 | 7.841 | 7.624 | 6.893 | 7.16 | 7.832 | 7.406 | 7.835 | 6.849 | 7.126 | 5.79 | 5.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.483 | 0.895 | 1.273 | 2.218 | 2.57 | 2.865 | 3.216 | 1.822 | 1.228 | 3.204 | 3.51 | 2.723 | 1.01 | 4.038 | 3.021 | 5.08 | 3.972 | 4.931 | 1.166 | 2.95 | 16.626 | 21.872 | 22.472 | 106.163 | 2.98 | 3.216 | 3.621 | 32.652 | 8.516 | 4.183 | 22.613 | 8.262 | 10.218 | 117.995 | 3.835 | 22.112 | 2.661 | 2.854 | 4.154 | 4.279 | 0.899 | 1.291 | 1.585 | 9.357 | 8.831 | 17.694 | 13.78 | 11.655 | 10.295 | 0 | 13.672 | 10.97 | 12.733 | 5.151 | 7.342 | 8.825 | 0 | 7.922 | 6.105 | 5.272 | 2.465 | 4.61 | 2.739 | 2.285 | 8.807 | 11.499 | 8.608 | 8.254 | 7.486 | 7.398 | 7.37 | 1.432 | 0.366 | 0.598 | 0.565 | 0.839 | 0.042 | 0.291 | 0.536 | 0.811 | 0.038 | 0.465 | 0.819 | 1.186 | 0.022 | 0.186 | 0.348 | 0.511 | 5.07 |
Totaal vlottende activa
| 69.269 | 66.078 | 48.358 | 55.293 | 59.55 | 50.715 | 57.384 | 83.614 | 96.891 | 99.848 | 171.829 | 162.781 | 143.23 | 117.268 | 115.708 | 117.192 | 137.007 | 137.803 | 135.785 | 132.084 | 143.709 | 121.275 | 171.869 | 242.543 | 134.368 | 125.854 | 89.047 | 91.396 | 186.462 | 107.096 | 195.257 | 105.386 | 160.965 | 196.649 | 119.017 | 121.129 | 133.004 | 99.927 | 101.393 | 136.118 | 123.526 | 115.04 | 105.681 | 135.607 | 139.145 | 152.893 | 124.524 | 196.195 | 169.475 | 168.426 | 155.151 | 256.815 | 197.383 | 182.584 | 108.391 | 130.526 | 109.261 | 115.476 | 97.229 | 115.047 | 93.218 | 112.398 | 138.474 | 124.096 | 110.796 | 104.804 | 93.713 | 94.238 | 91.866 | 87.459 | 90.1 | 90.833 | 85.482 | 75.269 | 89.889 | 70.476 | 67.598 | 69.497 | 65.112 | 57.972 | 50.796 | 36.222 | 43.749 | 36.496 | 32.007 | 23.967 | 20.257 | 17.307 | 17.372 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 406.282 | 411.061 | 414.184 | 418.491 | 424.556 | 428.749 | 432.379 | 439.82 | 445.359 | 452.513 | 457.973 | 465.205 | 466.462 | 471.163 | 475.618 | 487.881 | 493.378 | 496.371 | 630.716 | 632.604 | 761.424 | 764.746 | 767.971 | 767.12 | 942.063 | 946.442 | 950.891 | 803.775 | 963.455 | 969.736 | 956.241 | 982.887 | 1,001.717 | 1,027.138 | 1,143.295 | 1,070.219 | 1,241.025 | 1,890.984 | 1,877.276 | 1,867.188 | 1,433.096 | 1,439.814 | 1,444.829 | 1,456.23 | 1,434.907 | 1,413.994 | 1,431.146 | 1,437.214 | 1,411.283 | 1,392.136 | 78.95 | 1,328.22 | 73.761 | 1,449.513 | 84.972 | 86.891 | 88.044 | 86.638 | 86.617 | 1,239.923 | 93.43 | 95.473 | 90.832 | 1,071.239 | 92.084 | 91.023 | 87.506 | 85.784 | 86.182 | 79.767 | 1,086.539 | 845.531 | 37.531 | 18.196 | 18.573 | 5.924 | 589.655 | 545.071 | 553.49 | 537.565 | 545.313 | 552.464 | 558.062 | 492.16 | 479.478 | 428.003 | 380.345 | 374.187 | 106.015 |
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 | 4.84 | 4.84 | 29.465 | 52.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.109 | 13.143 | 13.34 | 13.682 | 14.014 | 14.432 | 14.613 | 14.713 | 15.168 | 15.634 | 16.019 | 16.13 | 16.243 | 16.742 | 17.131 | 17.459 | 17.601 | 17.608 | 17.607 | 17.687 | 40.461 | 41.008 | 41.754 | 42.513 | 46.998 | 47.924 | 48.769 | 46.82 | 50.37 | 51.226 | 52.108 | 53.047 | 53.907 | 55.04 | 55.975 | 56.927 | 58.269 | 59.182 | 59.713 | 60.733 | 58.696 | 59.549 | 66.102 | 66.95 | 68.11 | 69.064 | 69.808 | 70.766 | 71.9 | 72.972 | 1,384.799 | 75.164 | 1,399.759 | 156.775 | 1,522.049 | 1,443.567 | 1,402.465 | 1,416.623 | 1,357.702 | 165.16 | 1,319.871 | 1,296.633 | 1,226.19 | 102.828 | 1,091.168 | 1,106.686 | 1,122.329 | 1,136.31 | 1,115.26 | 1,127.127 | 107.027 | 0 | 655.078 | 626.858 | 617.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 13.109 | 13.143 | 13.34 | 13.682 | 14.014 | 14.432 | 14.613 | 14.713 | 15.168 | 15.634 | 16.019 | 16.13 | 16.243 | 16.742 | 17.131 | 17.459 | 17.601 | 17.608 | 17.607 | 17.687 | 40.461 | 41.008 | 41.754 | 42.513 | 46.998 | 47.924 | 48.769 | 46.82 | 50.37 | 51.226 | 52.108 | 53.047 | 53.907 | 55.04 | 55.975 | 56.927 | 63.109 | 64.022 | 89.178 | 112.745 | 58.696 | 59.549 | 66.102 | 66.95 | 68.11 | 69.064 | 69.808 | 70.766 | 71.9 | 72.972 | 1,384.799 | 75.164 | 1,399.759 | 156.775 | 1,522.049 | 1,443.567 | 1,402.465 | 1,416.623 | 1,357.702 | 165.16 | 1,319.871 | 1,296.633 | 1,226.19 | 102.828 | 1,091.168 | 1,106.686 | 1,122.329 | 1,136.31 | 1,115.26 | 1,127.127 | 107.027 | 0 | 655.078 | 626.858 | 617.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 267.806 | 290.864 | 294.266 | 276.549 | 282.491 | 290.9 | 295.361 | 306.47 | 284.806 | 280.3 | 280.156 | 276.004 | 277.309 | 266.433 | 261.299 | 262.514 | 256.834 | 252.42 | 261.224 | 263.08 | 258.063 | 251.135 | 249.936 | 247.051 | 242.901 | 245.524 | 241.679 | 245.433 | 245.382 | 248.919 | 252.803 | 255.901 | 257.661 | 259.778 | 258.939 | 261.942 | 262.347 | 263.619 | 262.722 | 264.02 | 262.414 | 262.661 | 267.359 | 269.338 | 242.407 | 279.877 | 298.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.212 | 0 | 0 | 26.321 | 26.997 | 27.659 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33.399 | 8.412 | 8.034 | 7.54 | 7.601 | 7.804 | -742.353 | -761.003 | -745.333 | -748.447 | -754.148 | -757.339 | -760.014 | -754.338 | -754.048 | -767.854 | -767.813 | -766.399 | -909.547 | -913.371 | -1,059.948 | -1,056.889 | -1,059.661 | -1,056.684 | -1,231.962 | -1,239.89 | -1,241.339 | -1,096.028 | -1,259.207 | -1,269.881 | -1,261.152 | -1,291.835 | -1,313.285 | -1,341.956 | -1,458.209 | -1,389.088 | -1,566.481 | -2,218.625 | -2,229.176 | -2,243.953 | -1,754.206 | -1,762.024 | -1,778.29 | -1,792.518 | -1,745.424 | -1,762.935 | -1,799.574 | -1,507.98 | -1,483.183 | -1,465.108 | 52.974 | 5.45 | 5.361 | 3.828 | 2.883 | 3.052 | 3.232 | 3.545 | 3.285 | 3.46 | 3.604 | 3.581 | 3.732 | 3.177 | 3.3 | 3.424 | 3.556 | 3.699 | 4.027 | 4.332 | 4.43 | 3.129 | 3.277 | 3.523 | 3.764 | 608.596 | 3.943 | 3.705 | 4.088 | 4.389 | 4.747 | 5.271 | 5.486 | 3.02 | 3.179 | 61.405 | 1.115 | 1.225 | 2.12 |
Totaal niet-vlottende activa
| 720.596 | 723.48 | 729.824 | 742.583 | 755.659 | 769.544 | 742.353 | 761.003 | 745.333 | 748.447 | 754.148 | 757.339 | 760.014 | 754.338 | 754.048 | 767.854 | 767.813 | 766.399 | 909.547 | 913.371 | 1,059.948 | 1,056.889 | 1,059.661 | 1,056.684 | 1,231.962 | 1,239.89 | 1,241.339 | 1,096.028 | 1,259.207 | 1,269.881 | 1,261.152 | 1,291.835 | 1,313.285 | 1,341.956 | 1,458.209 | 1,389.088 | 1,566.481 | 2,218.625 | 2,229.176 | 2,243.953 | 1,754.206 | 1,762.024 | 1,778.29 | 1,792.518 | 1,745.424 | 1,762.935 | 1,799.574 | 1,507.98 | 1,483.183 | 1,465.108 | 1,516.723 | 1,408.834 | 1,478.881 | 1,610.116 | 1,609.904 | 1,533.51 | 1,493.741 | 1,506.806 | 1,447.604 | 1,408.543 | 1,416.905 | 1,395.687 | 1,320.754 | 1,177.244 | 1,186.552 | 1,201.133 | 1,213.391 | 1,225.793 | 1,205.469 | 1,211.226 | 1,197.996 | 848.66 | 695.886 | 648.577 | 639.824 | 614.52 | 593.598 | 548.776 | 557.578 | 541.954 | 550.06 | 557.735 | 563.548 | 495.18 | 482.657 | 489.408 | 381.46 | 375.412 | 108.135 |
Totaal activa
| 789.865 | 789.558 | 778.182 | 797.876 | 815.209 | 820.259 | 835.668 | 235.087 | 301.041 | 364.19 | 490.305 | 953.823 | 941.006 | 910.205 | 909.16 | 921.877 | 942.558 | 943.565 | 1,083.422 | 1,085.907 | 1,243.904 | 1,219.443 | 1,272.171 | 1,341.647 | 1,411.934 | 1,411.806 | 1,377.206 | 1,389.164 | 1,495.513 | 1,429.052 | 1,509.25 | 1,444.681 | 1,521.406 | 1,585.086 | 1,624.893 | 1,684.075 | 1,766.394 | 2,385.105 | 2,393.925 | 2,444.724 | 1,315.428 | 1,320.325 | 1,331.361 | 1,991.856 | 1,950.635 | 1,975.851 | 1,985.371 | 1,764.672 | 1,713.678 | 1,694.36 | 1,671.874 | 1,665.649 | 1,676.264 | 1,792.7 | 1,718.295 | 1,664.036 | 1,603.002 | 1,622.282 | 1,544.833 | 1,523.59 | 1,510.123 | 1,508.085 | 1,459.228 | 1,301.34 | 1,297.348 | 1,305.937 | 1,307.104 | 1,320.031 | 1,297.335 | 1,298.685 | 1,288.096 | 939.493 | 781.368 | 723.846 | 729.713 | 684.996 | 661.196 | 618.273 | 622.69 | 599.926 | 600.856 | 593.957 | 607.297 | 531.676 | 514.664 | 513.375 | 401.717 | 392.719 | 125.507 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0.984 | 0.933 | 1.514 | 0.885 | 1.143 | 1.524 | 1.452 | 1.992 | 2.179 | 1.969 | 1.896 | 1.956 | 1.474 | 1.293 | 1.375 | 1.385 | 1.372 | 1.228 | 1.272 | 1.179 | 1.591 | 1.211 | 1.797 | 2.414 | 8.075 | 7.801 | 5.911 | 1.5 | 5.812 | 5.257 | 6.538 | 7.174 | 6.223 | 5.26 | 7.595 | 5.022 | 11.377 | 16.692 | 16.862 | 22.465 | 9.007 | 6.865 | 6.461 | 8.659 | 6.032 | 4.871 | 3.777 | 4.65 | 0.573 | 0.398 | 1.139 | 2.741 | 2.1 | 1.402 | 0.74 | 0.499 | 0.178 | 0.247 | 0.179 | 0.179 | 0.156 | 0.175 | 20.263 | 1.226 | 3.118 | 3.1 | 2.42 | 2.71 | 2.918 | 2.841 | 4.528 | 1.146 | 1 | 0.744 | 0.802 | 0.765 | 0.759 | 0.557 | 0.396 | 0.681 | 0.428 | 0.306 | 0.524 | 0.728 | 0.405 | 0.203 | 0.224 | 0.735 | 0.037 |
Kortlopende schulden
| 14.226 | 14.214 | 14.202 | 30.785 | 36.78 | 36.743 | 39.055 | 39.076 | 89.989 | 39.07 | 39.046 | 39.102 | 39.082 | 39.06 | 39.042 | 39.055 | 39.072 | 45.786 | 45.767 | 45.776 | 45.789 | 46.04 | 46.024 | 115.184 | 75.201 | 75.188 | 77.63 | 79.74 | 174.138 | 173.901 | 263.502 | 138.903 | 158.597 | 157.996 | 154.441 | 80.745 | 80.983 | 155.983 | 155.983 | 80.983 | 80.983 | 80.983 | 80.983 | 80.983 | 56.175 | 59.175 | 58.858 | 87.23 | 87.23 | 87.23 | 52.23 | 30.801 | 30.801 | 30.801 | 31.518 | 31.518 | 31.518 | 37.718 | 32.235 | 35.204 | 32.235 | 32.235 | 32.235 | 17.235 | 17.234 | 17.234 | 17.234 | 17.234 | 17.234 | 9.542 | 9.542 | 9.542 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 | 0 | 0 | 3.139 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.318 | 5.764 | 6.981 | 5.293 | 7.83 | 5.126 | 6.593 | 5.552 | 7.952 | 5.602 | 5.734 | 3.824 | 6.316 | 4.499 | 5.513 | 4.088 | 6.926 | 5.603 | 5.661 | 5.112 | 6.164 | 4.49 | 4.543 | 3.984 | 6.122 | 4.539 | 5.425 | 3.953 | 6.415 | 4.634 | 4.589 | 4.727 | 4.33 | 3.991 | 3.833 | 4.541 | 4.138 | 3.078 | 2.69 | 3.461 | 3.46 | 2.95 | 2.814 | 3.109 | 1.731 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 5.823 | 4.449 | 5.635 | 4.599 | 6.399 | 6.823 | 7.45 | 6.256 | 8.886 | 11.475 | 15.42 | 11.817 | 11.201 | 10.293 | 10.555 | 11.485 | 11.035 | 8.857 | 6.021 | 4.608 | 5.047 | 6.579 | 4.614 | 3.509 | 1.403 | 2.732 | 1.554 | 100.605 | 106.391 | 110.885 | 46.008 | 44.931 | 40.05 | 42.608 | 76.75 | 80.812 | 79.242 | 80.706 | 79.052 | 160.26 | -80.983 | -80.983 | -80.983 | 142.586 | 136.677 | 133.297 | 127.894 | 123.506 | 123.689 | 118.373 | 109.373 | 113.303 | 108.093 | 122.707 | 114.943 | 109.509 | 96.272 | 87.659 | 80.031 | 67.018 | 51.06 | 49.064 | 46.266 | 40.754 | 40.275 | 39.012 | 38.699 | 36.286 | 31.461 | 28.571 | 24.555 | 20.654 | 15.884 | 15.259 | 14.219 | 14.851 | 13.795 | 15.498 | 15.71 | 15.847 | 13.144 | 13.262 | 15.122 | 13.252 | 3.273 | 0.3 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 8.687 | 7.544 | 6.059 | 13.571 | 7.735 | 6.34 | 4.718 | 12.905 | 10.14 | 6.557 | 11.851 | 11.51 | 14.913 | 7.169 | 13.7 | 9.447 | 16.132 | 8.053 | 15.38 | 11.145 | 21.828 | 14.715 | 11.239 | 27.639 | 19.545 | 28.91 | 19.211 | 39.309 | 29.787 | 38.253 | 35.009 | 43.074 | 46.48 | 114.563 | 41.231 | 50.642 | 57.461 | 46.863 | 51.708 | 36.165 | 32.296 | 27.637 | 32.655 | 25.916 | 15.916 | 16.745 | 14.577 | 17.983 | 18.798 | 20.49 | 17.62 | 19.635 | 16.291 | 22.223 | 14.687 | 17.987 | 11.062 | 15.131 | 12.173 | 15.841 | 20.367 | 15.114 | 7.026 | 9.598 | 7.532 | 11.246 | 6.898 | 10.23 | 7.94 | 10.57 | 6.636 | 9.264 | 9.097 | 7.515 | 7.702 | 2.639 | 4.761 | 2.12 | 3.933 | 1.825 | 3.803 | 1.389 | 3.528 | 2.935 | 5.584 | 2.397 | 1.963 | 2.598 | 0.602 |
Totaal kortlopende verplichtingen
| 29.72 | 27.14 | 27.41 | 49.84 | 52.057 | 51.43 | 52.675 | 60.229 | 111.194 | 59.071 | 68.213 | 64.385 | 66.67 | 57.815 | 64.672 | 61.372 | 67.611 | 63.924 | 68.44 | 62.708 | 74.255 | 68.545 | 63.674 | 148.746 | 104.224 | 114.631 | 106.399 | 120.549 | 209.737 | 217.411 | 305.049 | 189.151 | 211.3 | 277.819 | 203.267 | 136.409 | 149.821 | 219.538 | 224.553 | 147.931 | 128.05 | 122.466 | 125.392 | 123.388 | 83.249 | 87.384 | 82.764 | 117.815 | 112.203 | 113.852 | 74.813 | 59.493 | 53.691 | 59.939 | 51.033 | 56.93 | 48.361 | 58.757 | 49.699 | 57.388 | 57.248 | 52.067 | 63.508 | 34.181 | 32.423 | 37.005 | 30.505 | 36.589 | 32.726 | 27.542 | 25.433 | 24.282 | 23.438 | 21.442 | 22.395 | 16.892 | 17.948 | 14.717 | 17.14 | 15.316 | 16.531 | 13.859 | 16.511 | 14.744 | 15.339 | 11.95 | 2.187 | 3.333 | 3.778 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 183.137 | 199.512 | 225.276 | 128.594 | 170.735 | 145.693 | 133.821 | 132.705 | 148.734 | 259.296 | 378.163 | 394.443 | 414.437 | 414.099 | 416.121 | 432.444 | 455.901 | 455.602 | 457.614 | 473.922 | 493.887 | 501.54 | 545.19 | 557.574 | 716.514 | 723.147 | 724.854 | 729.608 | 762.441 | 700.252 | 707.424 | 990.234 | 1,041.984 | 1,050.562 | 1,166.894 | 1,206.611 | 1,343.631 | 1,276.135 | 1,303.263 | 1,394.24 | 1,017.498 | 1,033.041 | 1,045.209 | 1,084.226 | 1,088.884 | 1,088.556 | 1,088.789 | 897.039 | 852.039 | 829.731 | 846.648 | 836.268 | 786.268 | 793.961 | 730.877 | 661.07 | 606.07 | 609.762 | 657.395 | 626.587 | 620.587 | 606.28 | 615.63 | 478.822 | 478.822 | 486.514 | 495.864 | 496.057 | 473.057 | 474.149 | 465.099 | 454.291 | 300.6 | 247.6 | 256.95 | 221.95 | 202.95 | 164.95 | 174.3 | 156.3 | 156.3 | 156.3 | 165.65 | 192.65 | 173.65 | 173.65 | 69 | 57.5 | 90.339 |
Uitgestelde opbrengsten niet-vlottend
| 53.912 | 40.433 | 38.348 | 38.356 | 35.076 | 36.815 | 38.833 | 40.181 | 35.882 | 40.811 | 39.126 | 50.045 | 48.232 | 51.793 | 50.853 | 50.069 | 50.98 | 53.431 | 54.065 | 47.213 | 43.587 | 43.29 | 52.473 | 49.044 | 40.885 | 17.136 | 14.622 | 100.605 | 106.391 | 110.885 | 114.743 | 116.563 | 114.713 | 121.401 | 158.618 | 163.665 | 162.896 | 167.822 | 165.367 | 160.26 | 153.931 | 149.685 | 146.328 | 142.586 | 136.677 | 133.297 | 127.894 | 123.506 | 123.689 | 118.373 | 109.373 | 113.303 | 108.093 | 122.707 | 114.943 | 109.509 | 96.272 | 87.659 | 80.031 | 67.018 | 51.06 | 49.064 | 46.266 | 40.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.672 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | -0 | 47.181 | 47.181 | 80.099 | -44.957 | -45.653 | -41.113 | -45.823 | -43.929 | -55.063 | -53.152 | -56.612 | -55.583 | -55.2 | -56 | -58.332 | -58.869 | -52.162 | -48.43 | -48.021 | -57.193 | -50.194 | -42.843 | -19.521 | -17.114 | -103.759 | -109.118 | -151.041 | -179.262 | -121.128 | -119.117 | -125.071 | -164.457 | -170.473 | -172.735 | -177.619 | -173.77 | -182.398 | -170.53 | -165.468 | -161.41 | -167.453 | -145.658 | -141.605 | -134.985 | -132.371 | -132.604 | -126.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.903 | 3.219 | 2.805 | 2.851 | 6.833 | 6.462 | 6.124 | 1.972 | 5.231 | 5.012 | 4.803 | 5.018 | 4.92 | 4.819 | 4.73 | 5.131 | 1.52 | 1.4 | 1.3 | 1.449 | 1.334 | 1.22 | 1.207 | 1.15 | 1.958 | 2.385 | 2.492 | 3.154 | 2.727 | 40.156 | 64.519 | 4.565 | 4.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.883 | 11.67 | 10.431 | 10.561 | 9.423 | 11.347 | 8.689 | 6.449 | 5.626 | 7.371 | 5.594 | 5.007 | 3.771 | 4.242 | 45.815 | 45.356 | 42.51 | 42.794 | 37.099 | 33.847 | 28.172 | 25.233 | 19.564 | 18.506 | 16.828 | 20.246 | 19.297 | 19.867 | 19.125 | 19.118 | 15.389 | 14.881 | 16.376 | 16.124 | 13.714 | 13.833 | 13.734 | 13.252 | 0 |
Totaal niet-vlottende verplichtingen
| 242.952 | 264.011 | 266.429 | 216.982 | 259.825 | 269.069 | 133.821 | 129.205 | 148.734 | 259.296 | 378.163 | 394.443 | 414.437 | 414.099 | 416.121 | 432.444 | 452.401 | 452.101 | 454.11 | 470.422 | 490.378 | 498.029 | 541.677 | 557.574 | 716.514 | 723.147 | 724.854 | 729.608 | 762.441 | 700.252 | 707.424 | 990.234 | 1,041.984 | 1,050.562 | 1,166.894 | 1,206.611 | 1,343.631 | 1,276.135 | 1,303.263 | 1,394.24 | 1,017.498 | 1,033.041 | 1,045.209 | 1,084.226 | 1,088.884 | 1,088.556 | 1,088.789 | 897.039 | 852.039 | 829.731 | 962.904 | 961.241 | 904.792 | 927.229 | 855.243 | 781.926 | 711.031 | 703.87 | 743.052 | 700.976 | 677.241 | 660.351 | 665.667 | 523.818 | 524.637 | 531.87 | 538.374 | 538.851 | 510.156 | 507.996 | 493.271 | 479.524 | 320.164 | 266.106 | 273.778 | 242.196 | 222.247 | 184.817 | 193.425 | 175.418 | 171.689 | 171.181 | 182.026 | 208.774 | 187.364 | 187.483 | 82.734 | 70.752 | 99.011 |
Totaal passiva
| 272.672 | 291.151 | 293.839 | 266.822 | 311.882 | 320.499 | 231.453 | 235.087 | 301.041 | 364.19 | 490.305 | 513.891 | 534.259 | 528.526 | 536.376 | 549.016 | 576.012 | 574.357 | 581.419 | 585.292 | 613.063 | 614.595 | 662.544 | 756.514 | 863.581 | 857.299 | 848.367 | 953.916 | 1,081.296 | 1,068.704 | 1,191.735 | 1,300.513 | 1,372.401 | 1,453.452 | 1,534.618 | 1,597.093 | 1,666.187 | 1,673.292 | 1,701.586 | 1,724.569 | 1,316.078 | 1,320.975 | 1,332.011 | 1,375.067 | 1,317.791 | 1,317.545 | 1,306.538 | 1,147.225 | 1,096.846 | 1,069.757 | 1,037.717 | 1,020.734 | 958.483 | 987.168 | 906.276 | 838.856 | 759.392 | 762.627 | 792.751 | 758.364 | 734.489 | 712.418 | 729.175 | 557.999 | 557.06 | 568.875 | 568.879 | 575.44 | 542.882 | 535.538 | 518.704 | 503.806 | 343.602 | 287.548 | 296.173 | 259.088 | 240.195 | 199.534 | 210.565 | 190.734 | 188.22 | 185.04 | 198.537 | 223.518 | 202.703 | 199.433 | 84.921 | 74.085 | 102.789 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 20.847 | 47.181 | 47.181 | 47.181 | 80.099 | 133.316 | 164.587 | 164.587 | 164.587 | 164.587 | 183.908 | 179.927 | 176.006 | 172.143 | 168.337 | 164.587 | 164.587 | 164.587 | 164.587 | 164.587 | 164.587 | 164.587 | 164.587 | 164.587 | 164.587 | 164.587 | 173.431 | 169.606 | 160.377 | 159.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 490.877 | 474.095 | 503.076 | 461.043 | 444.838 | 417.401 | 404.799 | 358.332 | 300.753 | 250.767 | 203.062 | 151.459 | 134.836 | 132.377 | 136.927 | 134.545 | 139.517 | 273.847 | 271.471 | 400.266 | 374.275 | 378.14 | 355.113 | 319.673 | 326.125 | 301.344 | 199.851 | 182.76 | 204.23 | 163.304 | 152.309 | 154.315 | 136.695 | 96.615 | 79.094 | 106.011 | 703.055 | 683.354 | 709.019 | 613.176 | 609.001 | 605.711 | 606.774 | 621.363 | 646.356 | 666.523 | 605.019 | 604.43 | 611.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 726.021 | 723.935 | 725.494 | 731.113 | 0 | 0 | 0 | 422.684 | 424.922 | 424.219 | 422.39 | 416.104 | 411.727 | 409.783 | 403.74 | 401.138 | 404.523 | 401.081 | 401.033 | 302.589 | 145.826 | 146.803 | 147.746 | 148.646 | 0 |
Ingehouden winsten
| 0 | -511.724 | -521.276 | -550.257 | -508.224 | -524.892 | -133.316 | -164.587 | -164.587 | -164.587 | -164.587 | -183.908 | -179.927 | -176.006 | -172.143 | -168.337 | -164.587 | -164.587 | -164.587 | -164.587 | -164.587 | -164.587 | -164.587 | -164.587 | -164.587 | -164.587 | -164.587 | -605.366 | -169.606 | -160.377 | -159.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 gereserveerde algehele resultaten
| -0.956 | -1.038 | 2.527 | -3.122 | 2.245 | 0.045 | -0.866 | 18.717 | 2.032 | 1.743 | 5.756 | 3.211 | 7.791 | 3.587 | 1.054 | 0.322 | 0.17 | -2.258 | -3.617 | -2.594 | -3.802 | -3.282 | -2.457 | -3.462 | -4.081 | -4.872 | -4.438 | -3.313 | -3.079 | -2.811 | -2.798 | -1.666 | -2.844 | -2.235 | -2.697 | -2.152 | -2.35 | -1.214 | -1.424 | -0.459 | -0.272 | -0.642 | -0.479 | -0.378 | -0.297 | -0.338 | -0.389 | -0.443 | -0.456 | -0.47 | -0.483 | -0.493 | -0.507 | -0.521 | -0.534 | -1 | -0.56 | -0.571 | -0.584 | -0.597 | -0.61 | -0.623 | -0.636 | -0.648 | 14.267 | 13.127 | 12.731 | 13.478 | 14.658 | 16.079 | 18.245 | 13.003 | 12.844 | 12.079 | 11.15 | 9.804 | 9.274 | 8.956 | 8.385 | 8.054 | 8.113 | 7.836 | 7.727 | 5.569 | 166.135 | 167.139 | 169.05 | 169.988 | 0 |
Overige totale aandeelhoudersvermogen
| 518.149 | 0 | 0 | 31.1 | 40.039 | 572.856 | 47.964 | 66.681 | 47.964 | 47.964 | 47.964 | 51.175 | 66.816 | 66.816 | 66.816 | 67.138 | 66.816 | 2.258 | 3.617 | 66.816 | 3.802 | 3.282 | 66.816 | 66.816 | 66.816 | 66.816 | 66.816 | 66.816 | 64.93 | 0 | -156.494 | 1.666 | 2.844 | 2.235 | 2.697 | 2.152 | 2.35 | 1.214 | 1.424 | 0.459 | 0.272 | 0.642 | 0.479 | 0.378 | 0.297 | 0.338 | 0.389 | 0.443 | 0.456 | 0.47 | 750.896 | 769.888 | 836.812 | 939.321 | 936.919 | 946.036 | 949.131 | 954.334 | 838.323 | 839.615 | 832.898 | 850.361 | 780.726 | 788.337 | 0 | 0 | 0 | -744.591 | 739.795 | 747.068 | 751.147 | 422.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 517.193 | 489.839 | 476.622 | 578.235 | 550.508 | 0.045 | 417.401 | 404.799 | 358.332 | 300.753 | 250.767 | 203.062 | 151.459 | 134.836 | 132.377 | 136.927 | 134.545 | 139.517 | 273.847 | 271.471 | 400.266 | 374.275 | 378.14 | 355.113 | 319.673 | 326.125 | 301.344 | 199.851 | 182.76 | 204.23 | 163.304 | 152.309 | 154.315 | 136.695 | 96.615 | 79.094 | 106.011 | 703.055 | 683.354 | 709.019 | 613.176 | 609.001 | 605.711 | 606.774 | 621.363 | 646.356 | 666.523 | 605.019 | 604.43 | 611.845 | 750.413 | 769.888 | 836.305 | 938.8 | 936.385 | 946.036 | 948.571 | 953.763 | 837.739 | 839.615 | 832.288 | 849.738 | 780.09 | 788.337 | 740.288 | 737.062 | 738.225 | 744.591 | 754.453 | 763.147 | 769.392 | 435.687 | 437.766 | 436.298 | 433.54 | 425.908 | 421.001 | 418.739 | 412.125 | 409.192 | 412.636 | 408.917 | 408.76 | 308.158 | 311.961 | 313.942 | 316.796 | 318.634 | 22.718 |
Totaal eigen vermogen
| 526.084 | 498.407 | 484.343 | 586.24 | 557.704 | 6.958 | 423.801 | 410.776 | 363.386 | 304.657 | 253.676 | 204.849 | 152.213 | 135.27 | 132.771 | 137.386 | 134.973 | 140.063 | 270.912 | 268.536 | 397.331 | 371.34 | 375.205 | 352.178 | 316.738 | 323.549 | 297.95 | 196.457 | 179.366 | 200.836 | 159.91 | 148.915 | 150.921 | 133.301 | 93.221 | 75.7 | 102.617 | 700.905 | 682.042 | 708.369 | 612.526 | 608.351 | 605.061 | 607.098 | 622.779 | 647.772 | 667.939 | 607.864 | 607.275 | 614.911 | 753.479 | 775.526 | 840.996 | 943.543 | 941.45 | 951.101 | 955.926 | 961.118 | 837.739 | 839.615 | 832.288 | 849.738 | 780.09 | 788.337 | 740.288 | 737.062 | 738.225 | 744.591 | 754.453 | 763.147 | 769.392 | 435.687 | 437.766 | 436.298 | 433.54 | 425.908 | 421.001 | 418.739 | 412.125 | 409.192 | 412.636 | 408.917 | 408.76 | 308.158 | 311.961 | 313.942 | 316.796 | 318.634 | 22.718 |
Totaal passiva en aandeelhoudersvermogen
| 789.865 | 789.558 | 778.182 | 266.822 | 311.882 | 320.499 | 835.668 | 235.087 | 301.041 | 364.19 | 490.305 | 953.823 | 941.006 | 910.205 | 909.16 | 921.877 | 942.558 | 943.565 | 1,083.422 | 1,085.907 | 1,243.904 | 1,219.443 | 1,272.171 | 1,341.647 | 1,411.934 | 1,411.806 | 1,377.206 | 1,389.164 | 1,495.513 | 1,429.052 | 1,509.25 | 1,444.681 | 1,521.406 | 1,585.086 | 1,624.893 | 1,684.075 | 1,766.394 | 2,385.105 | 2,393.925 | 2,444.724 | 1,315.428 | 1,320.325 | 1,331.361 | 1,991.856 | 1,950.635 | 1,975.851 | 1,985.371 | 1,764.672 | 1,713.678 | 1,694.36 | 1,037.717 | 1,020.734 | 958.483 | 987.168 | 906.276 | 838.856 | 759.392 | 762.627 | 792.751 | 758.364 | 734.489 | 712.418 | 729.175 | 557.999 | 1,297.348 | 1,305.937 | 1,307.104 | 1,320.031 | 1,297.335 | 1,298.685 | 1,288.096 | 939.493 | 781.368 | 723.846 | 729.713 | 684.996 | 661.196 | 618.273 | 622.69 | 599.926 | 600.856 | 593.957 | 607.297 | 531.676 | 514.664 | 513.375 | 401.717 | 392.719 | 125.507 |