Obsidian Energy Ltd.
AMEX:OBE
7.58 (USD) • At close November 17, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 0.3 | 0.3 | 0.5 | 0.9 | 0.1 | 0.1 | 0.8 | -6.8 | 9.2 | 5.6 | 7.3 | 4 | 2.3 | 2.2 | 8.1 | 6 | 2 | 2 | 1 | 3 | -125 | 3 | 2 | 3 | 1 | 2 | 2 | 4 | 2 | 0 | 11 | 447 | 1,003 | 53 | 2 | 0 | 89 | 5 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 0.3 | 0.3 | 0.5 | 0.9 | 0.1 | 0.1 | 0.8 | -6.8 | 9.2 | 5.6 | 7.3 | 4 | 2.3 | 2.2 | 8.1 | 6 | 2 | 2 | 1 | 3 | -125 | 3 | 2 | 3 | 1 | 2 | 2 | 4 | 2 | 0 | 11 | 447 | 1,003 | 53 | 2 | 0 | 89 | 5 | 67 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettovorderingen
| 89 | 83.2 | 70 | 82.7 | 69.6 | 84.3 | 82.6 | 79.6 | 111.2 | 96.6 | 68.9 | 56.5 | 60.8 | 52.4 | 40.8 | 36 | 39 | 49 | 71 | 58 | 69 | 79 | 53 | 85 | 103 | 102 | 105 | 95 | 107 | 101 | 113 | 93 | 129 | 134 | 154 | 149 | 197 | 191 | 182 | 232 | 273 | 298 | 263 | 351 | 368 | 435 | 364 | 447 | 379 | 484 | 486 | 411 | 467 | 504 | 386 | 310 | 344 | 358 | 371 | 397 | 430 | 427 | 386.11 | 565.254 | 685.935 | 646 | 277.5 | 257.6 | 247.9 | 250.7 | 268.7 | 236.4 | 216.2 | 180.2 | 214.4 | 217.7 | 173.6 |
Voorraad
| 0 | 8.3 | 0 | 3.8 | 7.4 | 11.6 | 6.2 | 6.8 | 0 | 0 | 1.8 | 0 | 0 | 1 | 0.8 | 1 | 2 | 14 | 85 | 105 | 225 | 0 | 9 | 2 | 4 | 84 | 64 | 51 | 74 | 0 | 199 | 90 | 233 | 304 | 144 | 0 | 75 | 81 | 156 | 0 | 0 | 0 | 139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.8 | 14.3 | 24.1 | 16.3 | 17.2 | 12.3 | 10.7 | 16.5 | 15.6 | 10 | 9.1 | 12 | 12.4 | 10.2 | 9.2 | 16 | 13 | 12 | 12 | 17 | 12 | 12 | 12 | 17 | 18 | 14 | 18 | 22 | 20 | 16 | 18 | 26 | 27 | 35 | 5 | 52 | 57 | 33 | 5 | 61 | 59 | 44 | 57 | 72 | 64 | 66 | 79 | 234 | 277 | 191 | 80 | 250 | 119 | 120 | 87 | 103 | 104 | 116 | 101 | 140 | 187 | 429 | 553.667 | 105.386 | 71.24 | 47 | 45.7 | 43.4 | 68.2 | 59.7 | 110 | 103.9 | 72.9 | 65.9 | 37.5 | 54.1 | 17.6 |
Totaal vlottende activa
| 120.1 | 106.1 | 94.6 | 103.7 | 94.3 | 108.3 | 100.3 | 96.1 | 136 | 112.2 | 87.1 | 72.5 | 75.5 | 65.8 | 58.9 | 59 | 56 | 77 | 169 | 183 | 181 | 94 | 76 | 107 | 126 | 202 | 189 | 172 | 203 | 207 | 341 | 656 | 1,392 | 526 | 305 | 763 | 418 | 310 | 410 | 391 | 422 | 470 | 461 | 585 | 585 | 715 | 706 | 837 | 842 | 675 | 629 | 661 | 586 | 624 | 490 | 418 | 448 | 500 | 509 | 539 | 617 | 856 | 939.777 | 701.512 | 995.319 | 796 | 367.5 | 301 | 316.1 | 310.4 | 378.7 | 340.3 | 289.1 | 246.1 | 251.9 | 271.8 | 191.2 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,085.4 | 2,002.8 | 1,944 | 1,893.8 | 1,901.9 | 1,913.1 | 1,857.6 | 1,468.3 | 1,405 | 1,406.1 | 1,342.1 | 1,258 | 1,218.7 | 911.7 | 905.2 | 909 | 928 | 960 | 1,705 | 2,247 | 2,278 | 2,565 | 2,574 | 2,742 | 2,772 | 2,753 | 2,819 | 2,896 | 2,908 | 2,939 | 2,982 | 3,264 | 3,386 | 4,945 | 5,388 | 6,711 | 8,011 | 8,426 | 8,411 | 9,361 | 9,309 | 9,756 | 10,037 | 11,329 | 11,538 | 11,685 | 11,501 | 12,644 | 12,500 | 12,450 | 12,311 | 11,990 | 11,765 | 11,572 | 10,180 | 9,817 | 10,170 | 10,832 | 11,347 | 11,726 | 11,977 | 12,113 | 12,451.433 | 12,545.242 | 12,497.456 | 12,633 | 7,413.5 | 7,358.4 | 7,342.8 | 7,057.2 | 7,039 | 7,039.4 | 7,133.4 | 3,769 | 3,715.2 | 3,821.9 | 3,763.2 |
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 | 684 | 706 | 734 | 734 | 1,887 | 1,887 | 1,887 | 1,912 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020.398 | 1,999.148 | 1,998.779 | 1,999 | 652 | 652 | 652 | 652 | 652 | 632.3 | 592 | 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 |
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 | 684 | 706 | 734 | 734 | 1,887 | 1,887 | 1,887 | 1,912 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020 | 2,020.398 | 1,999.148 | 1,998.779 | 1,999 | 652 | 652 | 652 | 652 | 652 | 632.3 | 592 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 194.8 | 206.5 | 210.8 | 222.6 | 230.5 | 236.7 | 246.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | -1,468.3 | -1,405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 33 | 31 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 16 | 29 | 116 | 143 | 231 | 254 | 240 | 303 | 297 | 275 | 251 | 251 | 50 | 247 | 306 | 247 | 264 | 337 | 401 | 560 | 624 | 714 | 670 | 669 | 678 | 703 | 512 | 0 | 0 | 0 | 0 | 0 | 0 | -1.065 | -1.018 | 0 | 0 | 0 | 0 | -0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 2,280.2 | 2,209.3 | 2,155.8 | 2,116.4 | 2,132.4 | 2,149.8 | 2,104 | 1,468.3 | 1,405 | 1,406.1 | 1,342.1 | 1,258 | 1,218.7 | 911.7 | 905.2 | 909 | 928 | 960 | 1,735 | 2,280 | 2,309 | 2,598 | 2,574 | 2,742 | 2,772 | 2,753 | 2,819 | 2,897 | 2,909 | 2,939 | 2,998 | 3,293 | 3,502 | 5,088 | 5,619 | 7,649 | 8,957 | 9,463 | 9,442 | 11,523 | 11,447 | 11,894 | 12,183 | 13,596 | 13,864 | 13,952 | 13,785 | 15,001 | 14,921 | 15,030 | 14,955 | 14,724 | 14,455 | 14,261 | 12,878 | 12,540 | 12,702 | 12,852 | 13,367 | 13,746 | 13,997 | 14,133 | 14,471.831 | 14,543.326 | 14,495.217 | 14,632 | 8,065.5 | 8,010.4 | 7,994.8 | 7,709.2 | 7,691 | 7,671.7 | 7,725.4 | 3,769 | 3,715.2 | 3,821.9 | 3,763.2 |
Totaal activa
| 2,400.3 | 2,315.4 | 2,250.4 | 2,220.1 | 2,226.7 | 2,258.1 | 2,204.3 | 1,564.4 | 1,541 | 1,518.3 | 1,429.2 | 1,330.5 | 1,294.2 | 977.5 | 964.1 | 968 | 984 | 1,037 | 1,904 | 2,463 | 2,490 | 2,692 | 2,650 | 2,849 | 2,898 | 2,955 | 3,008 | 3,069 | 3,112 | 3,146 | 3,339 | 3,949 | 4,894 | 5,614 | 5,924 | 8,412 | 9,375 | 9,773 | 9,852 | 11,914 | 11,869 | 12,364 | 12,644 | 14,181 | 14,449 | 14,667 | 14,491 | 15,838 | 15,763 | 15,705 | 15,584 | 15,385 | 15,041 | 14,885 | 13,368 | 12,958 | 13,150 | 13,352 | 13,876 | 14,285 | 14,614 | 14,989 | 15,411.608 | 15,244.837 | 15,490.535 | 15,428 | 8,433 | 8,311.4 | 8,310.9 | 8,019.6 | 8,069.699 | 8,012 | 8,014.5 | 4,015.1 | 3,967.1 | 4,093.7 | 3,954.4 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 164.6 | 206.5 | 193.5 | 163.5 | 136 | 188.8 | 185.6 | 163.7 | 143.8 | 189.3 | 107.8 | 103.6 | 87.1 | 79.9 | 74.1 | 80 | 67 | 108 | 111 | 100 | 68 | 123 | 143 | 157 | 125 | 156 | 149 | 167 | 124 | 138 | 175 | 138 | 193 | 290 | 140 | 355 | 337 | 498 | 79 | 559 | 415 | 633 | 654 | 574 | 614 | 868 | 764 | 754 | 749 | 1,036 | 296 | 845 | 675 | 907 | 743 | 668 | 483 | 563 | 515 | 462 | 405 | 505 | 630.16 | 621.673 | 707.307 | 849 | 359.3 | 382.7 | 312.501 | 366.2 | 382.9 | 403 | 299.8 | 283.9 | 304.1 | 229.3 | 236.6 |
Kortlopende schulden
| 51.9 | 1.8 | 3.9 | 1.9 | 7.2 | 2.6 | 3.2 | 3.9 | 338.8 | 375.7 | 395.1 | 4.2 | 4.2 | 4.1 | 456.6 | 5 | 5 | 5 | 463 | 47 | 465 | 61 | 19 | 17 | 17 | 32 | 31 | 38 | 39 | 14 | 27 | 469 | 734 | 275 | 222 | 599 | 321 | 219 | 283 | 265 | 255 | 66 | 64 | 62 | 63 | 5 | 5 | 0 | 0 | 0 | 0 | 224 | 224 | 248 | 255 | 26 | 44 | 18 | 18 | 18 | 8 | 7 | 7.285 | 0 | 5.089 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 106.9 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | -206.5 | 0 | -163.5 | -136 | 0 | -185.6 | 0 | -143.8 | -189.3 | -107.8 | -103.6 | -87.1 | 16.1 | -74.1 | 0 | 0 | 0 | -111 | -100 | -68 | -123 | 0 | 26 | 28 | 26 | 27 | 30 | 0 | 34 | 35 | 36 | 19 | 24 | 261 | 35 | 74 | 63 | 572 | 69 | 69 | 69 | 68 | 68 | 131 | 130 | 129 | 0 | 0 | 0 | 0 | 127 | 127 | 125 | -255 | 41 | 0 | 63 | 63 | 63 | 0 | 0 | 132.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 26.4 | 234.1 | 32.6 | 198.2 | 170.2 | 32.8 | 219.7 | 29.1 | 170.5 | 220.5 | 135.4 | 129.5 | 109.8 | 0.2 | 91 | 17 | 17 | 14 | 140 | 135 | 107 | 144 | 28 | 73 | 105 | 92 | 79 | 23 | 30 | 9 | 107 | 3 | 64 | 43 | 3 | 68 | 18 | 14 | 9 | 7 | 18 | 60 | 24 | 35 | 37 | 21 | 9 | 148 | 138 | 297 | 1,053 | 45 | 70 | 201 | 103 | 20 | 67 | 95 | 130 | 7 | 86 | 188 | 131.132 | 260.805 | 1,057.399 | 527.999 | 230.1 | 94.4 | 81.3 | 80.899 | 81.8 | 99.7 | 82.099 | 77.6 | 74.3 | 79.7 | 269.1 |
Totaal kortlopende verplichtingen
| 242.9 | 235.9 | 230 | 200.1 | 177.4 | 224.2 | 222.9 | 196.7 | 509.3 | 596.2 | 530.5 | 133.7 | 114 | 100.3 | 547.6 | 102 | 89 | 127 | 603 | 182 | 572 | 205 | 190 | 273 | 275 | 306 | 286 | 258 | 193 | 195 | 344 | 646 | 1,010 | 632 | 626 | 1,057 | 750 | 794 | 943 | 900 | 757 | 828 | 810 | 739 | 845 | 1,024 | 907 | 902 | 887 | 1,333 | 1,349 | 1,241 | 1,096 | 1,481 | 846 | 755 | 594 | 739 | 726 | 550 | 499 | 700 | 900.923 | 882.478 | 1,769.794 | 1,383 | 589.4 | 477.1 | 393.8 | 447.1 | 464.699 | 502.7 | 488.8 | 361.5 | 378.4 | 309 | 505.7 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 326.9 | 283.4 | 218 | 234.4 | 273.6 | 262.2 | 228.1 | 256.6 | 3.5 | 3.8 | 4.6 | 402.3 | 430 | 446.6 | 5.6 | 466 | 492 | 482 | 112 | 540 | 139 | 528 | 402 | 377 | 388 | 335 | 328 | 326 | 353 | 370 | 442 | 443 | 801 | 1,583 | 1,718 | 1,650 | 1,885 | 2,207 | 1,866 | 1,927 | 1,979 | 2,287 | 2,394 | 2,942 | 3,062 | 2,957 | 2,685 | 3,935 | 3,691 | 3,397 | 3,219 | 2,905 | 2,815 | 2,590 | 2,751 | 2,489 | 2,702 | 3,005 | 3,474 | 3,814 | 4,051 | 4,079 | 4,142.788 | 4,000.426 | 4,011.805 | 3,969 | 1,943.2 | 1,824.7 | 1,822.501 | 1,402.2 | 1,285 | 1,152.4 | 1,170 | 610.4 | 542 | 778.2 | 575.9 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 257 | 279 | 282 | 289 | 301 | 213 | 352 | 376 | 501 | 508 | 540 | 543 | 560 | 559 | 556 | 619 | 637 | 671 | 678 | 670 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 653 | 581 | 0 | 561 | 568 | 596 | 598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 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 | 21 | 23 | 14 | 77 | 160 | 208 | 266 | 662 | 920 | 890 | 914 | 1,114 | 1,092 | 1,126 | 1,102 | 1,317 | 1,324 | 1,324 | 1,350 | 1,365 | 1,394 | 1,311 | 1,287 | 1,335 | 1,261 | 1,101 | 855 | 866 | 917 | 1,136 | 1,169 | 1,216 | 1,252 | 1,288 | 1,368.383 | 1,413.668 | 1,344.392 | 1,385.001 | 917.4 | 1,034.1 | 1,055.6 | 756.601 | 792.6 | 812.8 | 786.4 | 672.2 | 682.1 | 736.1 | 701 |
Overige niet-vlottende verplichtingen
| 154 | 150.4 | 158.6 | 155.5 | 158.1 | 164 | 173.6 | 164.2 | 123.4 | 128.6 | 130.6 | 77.5 | 80.4 | 84 | 87.8 | 78 | 78 | 82 | 97 | 107 | 118 | 137 | 190 | 219 | 226 | 212 | 228 | 1 | 1 | 1 | 3 | 4 | 3 | 2 | 3 | 2 | 4 | 2 | 4 | 7 | 8 | 5 | 9 | 10 | 7 | 4 | 5 | 613 | 610 | 627 | 662 | 685 | 703 | 787 | 64 | 31 | 582 | 45 | 21 | 39 | 19 | 614 | 619.233 | 644.028 | 922.044 | 625.999 | 413.5 | 341.699 | 349.799 | 338.199 | 339.099 | 271.599 | 272.699 | 193.8 | 192.4 | 196.7 | 184.4 |
Totaal niet-vlottende verplichtingen
| 480.9 | 433.8 | 376.6 | 389.9 | 431.7 | 426.2 | 401.7 | 420.8 | 126.9 | 132.4 | 135.2 | 479.8 | 510.4 | 530.6 | 93.4 | 544 | 570 | 564 | 209 | 647 | 257 | 665 | 592 | 596 | 614 | 547 | 556 | 588 | 654 | 676 | 748 | 825 | 1,177 | 2,145 | 2,363 | 2,815 | 3,317 | 3,639 | 3,327 | 3,608 | 3,638 | 3,974 | 4,124 | 4,906 | 5,064 | 4,963 | 4,710 | 5,913 | 5,695 | 5,335 | 5,168 | 4,925 | 4,779 | 4,478 | 4,323 | 3,967 | 4,201 | 4,747 | 5,232 | 5,665 | 5,920 | 5,981 | 6,130.403 | 6,058.122 | 6,278.241 | 5,980 | 3,274.1 | 3,200.5 | 3,227.9 | 2,497 | 2,416.7 | 2,236.799 | 2,229.1 | 1,476.4 | 1,416.5 | 1,711 | 1,461.3 |
Totaal passiva
| 723.8 | 669.7 | 606.6 | 590 | 609.1 | 650.4 | 624.6 | 617.5 | 636.2 | 728.6 | 665.7 | 613.5 | 624.4 | 630.9 | 641 | 646 | 659 | 691 | 812 | 829 | 829 | 870 | 782 | 869 | 889 | 853 | 842 | 846 | 847 | 871 | 1,092 | 1,471 | 2,187 | 2,777 | 2,989 | 3,872 | 4,067 | 4,433 | 4,270 | 4,508 | 4,395 | 4,802 | 4,934 | 5,645 | 5,909 | 5,987 | 5,617 | 6,815 | 6,582 | 6,668 | 6,517 | 6,166 | 5,875 | 5,959 | 5,169 | 4,722 | 4,795 | 5,486 | 5,958 | 6,215 | 6,419 | 6,681 | 7,031.326 | 6,940.6 | 8,048.036 | 7,363 | 3,863.5 | 3,677.6 | 3,621.7 | 2,944.099 | 2,881.399 | 2,739.499 | 2,717.9 | 1,837.9 | 1,794.9 | 2,020 | 1,967 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,158.1 | 2,166.3 | 2,175.1 | 2,197.5 | 2,211.6 | 2,221.9 | 2,221.9 | 2,221.9 | 2,221.6 | 2,221.2 | 2,213.8 | 2,189.6 | 2,189.5 | 2,187 | 2,187 | 2,187 | 2,187 | 2,187 | 2,187 | 2,186 | 2,186 | 2,186 | 2,185 | 2,186 | 2,183 | 2,182 | 2,181 | 2,181 | 2,181 | 8,999 | 8,997 | 8,996 | 8,995 | 8,994 | 8,994 | 8,993 | 8,993 | 8,993 | 8,983 | 8,968 | 8,954 | 9,138 | 9,124 | 9,103 | 9,067 | 9,021 | 8,985 | 8,950 | 0 | 0 | 8,629 | 0 | 0 | 0 | 9,177 | 0 | 0 | 0 | 8,451 | 0 | 0 | 0 | 7,976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -586.4 | -623.5 | -635.4 | -669.7 | -694.5 | -712.9 | -743.4 | -1,375.1 | -1,415.8 | -1,529.7 | -1,553.5 | -1,575.2 | -1,621.8 | -1,944.3 | -1,967.5 | -1,969 | -1,965 | -1,943 | -1,197 | -653 | -625 | -463 | -416 | -303 | -272 | -176 | -111 | -53 | -9 | -6,820 | -6,847 | -6,615 | -6,383 | -6,251 | -6,151 | -4,545 | -3,776 | -3,743 | -3,490 | -1,648 | -1,564 | -1,659 | -1,494 | -647 | -606 | -435 | -208 | -26 | 170 | 63 | 132 | 321 | 310 | 166 | -1,116 | -972 | -770 | -769 | -656 | -455 | -274 | -45 | 329.043 | 318.288 | -353.145 | 354 | 657.1 | 777.1 | 884.7 | 1,313.399 | 1,459.5 | 1,578.1 | 1,641.001 | 1,588.1 | 1,605.7 | 1,513 | 1,430.8 |
Overige gereserveerde algehele resultaten
| 104.8 | 102.9 | 104.1 | 102.3 | 100.5 | 98.7 | 101.2 | 100.1 | 99 | 98.2 | 103.2 | 102.6 | 102.1 | 103.9 | 103.6 | 104 | 103 | 102 | 102 | 101 | 100 | 99 | 99 | 97 | 98 | 96 | 96 | 95 | 93 | 96 | 97 | 97 | 95 | 94 | 92 | 92 | 91 | 90 | 89 | 86 | 84 | 83 | 80 | 80 | 79 | 94 | 97 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.5 | 5.5 | 2.1 | 0.5 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99 | 9,011 | 8,974 | 211 | 8,898 | 8,856 | 8,760 | 138 | 9,208 | 9,125 | 8,635 | 123 | 8,525 | 8,469 | 8,353 | 75.238 | 7,985.948 | 7,795.644 | 7,711.001 | 3,912.4 | 3,856.7 | 3,804.499 | 3,762.101 | 3,728.8 | 3,694.4 | 3,655.6 | 580.6 | 561 | 558.6 | 556.1 |
Totaal eigen vermogen van aandeelhouders
| 1,676.5 | 1,645.7 | 1,643.8 | 1,630.1 | 1,617.6 | 1,607.7 | 1,579.7 | 946.9 | 904.8 | 789.7 | 763.5 | 717 | 669.8 | 346.6 | 323.1 | 322 | 325 | 346 | 1,092 | 1,634 | 1,661 | 1,822 | 1,868 | 1,980 | 2,009 | 2,102 | 2,166 | 2,223 | 2,265 | 2,275 | 2,247 | 2,478 | 2,707 | 2,837 | 2,935 | 4,540 | 5,308 | 5,340 | 5,582 | 7,406 | 7,474 | 7,562 | 7,710 | 8,536 | 8,540 | 8,680 | 8,874 | 9,023 | 9,181 | 9,037 | 9,067 | 9,219 | 9,166 | 8,926 | 8,199 | 8,236 | 8,355 | 7,866 | 7,918 | 8,070 | 8,195 | 8,308 | 8,380.282 | 8,304.237 | 7,442.499 | 8,065.001 | 4,569.5 | 4,633.8 | 4,689.2 | 5,075.5 | 5,188.3 | 5,272.5 | 5,296.6 | 2,177.2 | 2,172.2 | 2,073.7 | 1,987.4 |
Totaal eigen vermogen
| 1,676.5 | 1,645.7 | 1,643.8 | 1,630.1 | 1,617.6 | 1,607.7 | 1,579.7 | 946.9 | 904.8 | 789.7 | 763.5 | 717 | 669.8 | 346.6 | 323.1 | 322 | 325 | 346 | 1,092 | 1,634 | 1,661 | 1,822 | 1,868 | 1,980 | 2,009 | 2,102 | 2,166 | 2,223 | 2,265 | 2,275 | 2,247 | 2,478 | 2,707 | 2,837 | 2,935 | 4,540 | 5,308 | 5,340 | 5,582 | 7,406 | 7,474 | 7,562 | 7,710 | 8,536 | 8,540 | 8,680 | 8,874 | 9,023 | 9,181 | 9,037 | 9,067 | 9,219 | 9,166 | 8,926 | 8,199 | 8,236 | 8,355 | 7,866 | 7,918 | 8,070 | 8,195 | 8,308 | 8,380.282 | 8,304.237 | 7,442.499 | 8,065.001 | 4,569.5 | 4,633.8 | 4,689.2 | 5,075.5 | 5,188.3 | 5,272.5 | 5,296.6 | 2,177.2 | 2,172.2 | 2,073.7 | 1,987.4 |
Totaal passiva en aandeelhoudersvermogen
| 2,400.3 | 2,315.4 | 2,250.4 | 2,220.1 | 2,226.7 | 2,258.1 | 2,204.3 | 1,564.4 | 1,541 | 1,518.3 | 1,429.2 | 1,330.5 | 1,294.2 | 977.5 | 964.1 | 968 | 984 | 1,037 | 1,904 | 2,463 | 2,490 | 2,692 | 2,650 | 2,849 | 2,898 | 2,955 | 3,008 | 3,069 | 3,112 | 3,146 | 3,339 | 3,949 | 4,894 | 5,614 | 5,924 | 8,412 | 9,375 | 9,773 | 9,852 | 11,914 | 11,869 | 12,364 | 12,644 | 14,181 | 14,449 | 14,667 | 14,491 | 15,838 | 15,763 | 15,705 | 15,584 | 15,385 | 15,041 | 14,885 | 13,368 | 12,958 | 13,150 | 13,352 | 13,876 | 14,285 | 14,614 | 14,989 | 15,411.608 | 15,244.837 | 15,490.535 | 15,428 | 8,433 | 8,311.4 | 8,310.9 | 8,019.6 | 8,069.699 | 8,012 | 8,014.5 | 4,015.1 | 3,967.1 | 4,093.7 | 3,954.4 |