Omnicell, Inc.
NASDAQ:OMCL
42.57 (USD) • At close January 17, 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 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 570.628 | 578.281 | 549.964 | 500.979 | 446.84 | 399.464 | 340.413 | 330.362 | 266.402 | 244.953 | 265.008 | 349.051 | 481.549 | 614.236 | 548.055 | 485.928 | 629.171 | 133.583 | 104.08 | 127.21 | 137.277 | 87.482 | 77.244 | 67.192 | 44.174 | 46.168 | 43.773 | 32.424 | 7.466 | 26.936 | 46.348 | 54.488 | 47.287 | 41.029 | 53.487 | 82.217 | 57.757 | 88.028 | 139.553 | 125.888 | 104.187 | 126.379 | 107.558 | 104.531 | 116.19 | 87.334 | 69.817 | 62.313 | 54.818 | 54.071 | 201.42 | 191.762 | 179.303 | 181.258 | 173.669 | 175.635 | 178.625 | 185.156 | 180.611 | 169.23 | 146.312 | 126.426 | 118.853 | 120.439 | 125.032 | 122.783 | 142.578 | 169.812 | 175.748 | 172.137 | 64.669 | 60.856 | 50.081 | 43.767 | 33.853 | 29.536 | 29.5 | 24.259 | 15.251 | 19.482 | 21.373 | 20.171 | 25.196 | 24.499 | 26.822 | 26.031 | 23.063 | 21.4 | 21.178 | 14.146 | 12.966 | 16.912 | 24.619 | 2.402 | 2.309 | 0 |
Kortetermijnbeleggingen
| 11.699 | 12.575 | 12.037 | 11.867 | 11.618 | 11.078 | 11.053 | 11.486 | 12.586 | 12.312 | 11.103 | 10.665 | 10.529 | 10.364 | 10.222 | 10.246 | 0 | 0 | 0 | 9.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.117 | 8.107 | 8.101 | 0 | 8.109 | 8.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.008 | 3.713 | 11.047 | 11.117 | 11.21 | 16.177 | 11.015 | 9.025 | 4.074 | 1.981 | 0.085 | 0.085 | 0.099 | 7.15 | 8.94 | 6.927 | 0.2 | 2.33 | 5.389 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 582.327 | 578.281 | 549.964 | 500.979 | 446.84 | 399.464 | 340.413 | 330.362 | 266.402 | 244.953 | 265.008 | 349.051 | 481.549 | 614.236 | 548.055 | 485.928 | 629.171 | 133.583 | 104.08 | 127.21 | 137.277 | 87.482 | 77.244 | 67.192 | 44.174 | 46.168 | 43.773 | 32.424 | 7.466 | 26.936 | 46.348 | 54.488 | 47.287 | 41.029 | 53.487 | 82.217 | 57.757 | 88.028 | 139.553 | 125.888 | 104.187 | 126.379 | 107.558 | 104.531 | 116.19 | 87.334 | 69.817 | 62.313 | 54.818 | 54.071 | 209.537 | 199.869 | 187.404 | 181.258 | 181.778 | 183.709 | 178.625 | 185.156 | 180.611 | 169.23 | 146.312 | 126.426 | 118.853 | 120.439 | 125.032 | 122.783 | 142.578 | 169.812 | 175.748 | 172.137 | 64.669 | 60.856 | 50.081 | 43.767 | 33.853 | 29.536 | 31.508 | 27.972 | 26.298 | 30.599 | 32.583 | 36.348 | 36.211 | 33.524 | 30.896 | 28.012 | 23.148 | 21.485 | 21.277 | 21.296 | 21.906 | 23.839 | 24.819 | 4.732 | 7.698 | 0 |
Nettovorderingen
| 251.764 | 253.702 | 260.549 | 263.892 | 272.584 | 273.899 | 322.073 | 299.469 | 354.098 | 310.52 | 290.469 | 240.894 | 233.729 | 209.953 | 205.658 | 190.117 | 188.102 | 188.918 | 233.068 | 218.362 | 203.391 | 205.353 | 203.489 | 196.238 | 206.225 | 174.57 | 190.678 | 197.996 | 171.869 | 151.01 | 131.433 | 150.303 | 177.019 | 159.453 | 153.199 | 107.957 | 115.68 | 117.307 | 88.107 | 82.763 | 95.167 | 82.56 | 75.496 | 58.597 | 63.999 | 63.84 | 65.703 | 55.116 | 53.109 | 46.39 | 38.973 | 36.902 | 45.987 | 43.105 | 39.795 | 42.732 | 45.07 | 37.986 | 39.879 | 40.826 | 58.779 | 67.655 | 60.779 | 57.976 | 47.391 | 40.784 | 44.818 | 37.522 | 46.927 | 36.799 | 37.741 | 36.05 | 33.684 | 31.83 | 31.155 | 29.456 | 33.191 | 22.432 | 25.578 | 24.845 | 20.157 | 17.155 | 13.599 | 14.529 | 11.279 | 11.289 | 9.878 | 10.644 | 14.712 | 18.518 | 14.675 | 18.167 | 16.552 | 14.902 | 15.366 | 0 |
Voorraad
| 95.059 | 93.262 | 103.466 | 110.099 | 116.144 | 130.577 | 141.156 | 147.549 | 147.096 | 150.461 | 137.056 | 119.924 | 104.259 | 101.185 | 96.208 | 96.298 | 103.101 | 114.245 | 112.785 | 108.011 | 105.813 | 103.906 | 103.909 | 100.868 | 99.231 | 103.732 | 101.868 | 96.137 | 92.239 | 81.523 | 76.23 | 69.297 | 74.125 | 73.72 | 71.914 | 46.594 | 49.46 | 46.027 | 33.19 | 31.554 | 31.847 | 31.542 | 30.975 | 31.457 | 30.705 | 26.36 | 26.125 | 26.903 | 26.4 | 25.17 | 16.993 | 18.107 | 17.056 | 17.382 | 15.399 | 9.785 | 9.345 | 9.735 | 10.147 | 10.502 | 10.445 | 9.624 | 10.834 | 12.957 | 13.856 | 15.533 | 15.216 | 13.732 | 12.665 | 14.124 | 16.161 | 15.724 | 21.883 | 14.468 | 12.165 | 13.763 | 14.934 | 15.961 | 15.291 | 14.592 | 17.197 | 12.996 | 10.059 | 8.783 | 8.634 | 8.673 | 10.345 | 12.741 | 12.602 | 13.14 | 14.223 | 12.702 | 13.825 | 13.634 | 12.465 | 0 |
Overige vlottende activa
| 82.112 | 91.923 | 113.539 | 85.608 | 78.183 | 77.421 | 131.327 | 104.432 | 81.536 | 81.836 | 83.071 | 70.833 | 69.179 | 58.914 | 54.078 | 57.071 | 43.03 | 28.419 | 28.39 | 29.655 | 30.598 | 33.098 | 29.065 | 32.836 | 29.489 | 34.388 | 35.912 | 40.564 | 43.807 | 36.512 | 40.368 | 41.32 | 38.636 | 37.714 | 31.708 | 27.36 | 36.989 | 33.962 | 35.472 | 43.179 | 37.167 | 35.415 | 36.813 | 39.193 | 36.965 | 35.687 | 35.441 | 36.424 | 32.191 | 29.97 | 26.302 | 26.954 | 30.213 | 29.56 | 31.165 | 28.399 | 33.327 | 29.569 | 29.324 | 30.186 | 30.405 | 31.698 | 34.946 | 33.615 | 30.597 | 29.27 | 30.145 | 31.118 | 23.028 | 21.432 | 13.162 | 17.216 | 11.954 | 13.092 | 10.634 | 8.54 | 8.438 | 10.672 | 7.083 | 7.73 | 7.066 | 5.531 | 7.614 | 6.703 | 4.203 | 3.447 | 3.156 | 3.575 | 4.623 | 4.345 | 4.841 | 4.803 | 4.236 | 2.96 | 2.697 | 0 |
Totaal vlottende activa
| 1,011.262 | 995.668 | 989.918 | 927.571 | 913.751 | 881.361 | 934.969 | 881.812 | 849.132 | 787.77 | 775.604 | 780.702 | 888.716 | 984.288 | 903.999 | 829.414 | 963.404 | 465.165 | 478.323 | 483.238 | 477.079 | 429.839 | 413.707 | 397.134 | 379.119 | 358.858 | 372.231 | 367.121 | 315.381 | 295.981 | 294.379 | 315.408 | 337.067 | 311.916 | 310.308 | 264.128 | 259.886 | 285.324 | 296.322 | 283.384 | 268.368 | 275.896 | 250.842 | 233.777 | 247.04 | 213.221 | 197.086 | 180.884 | 166.518 | 155.601 | 291.805 | 279.394 | 280.66 | 271.305 | 268.137 | 268.503 | 266.081 | 262.994 | 259.961 | 250.744 | 245.941 | 235.403 | 225.412 | 224.987 | 216.876 | 208.37 | 232.757 | 252.184 | 258.368 | 244.492 | 131.733 | 129.846 | 117.602 | 103.157 | 87.807 | 85.592 | 88.071 | 77.037 | 74.25 | 77.766 | 77.003 | 72.03 | 67.483 | 63.539 | 55.012 | 51.421 | 46.527 | 48.445 | 53.214 | 57.299 | 55.645 | 59.961 | 59.432 | 36.228 | 38.226 | 0 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 137.056 | 137.42 | 135.565 | 133.589 | 132.324 | 130.91 | 126.601 | 132.013 | 132.489 | 128.074 | 120.266 | 119.69 | 113.928 | 111.682 | 112.46 | 114.187 | 107.974 | 110.403 | 107.373 | 110.376 | 113.918 | 114.329 | 115.89 | 51.5 | 50.484 | 50.884 | 48.29 | 42.595 | 40.219 | 40.713 | 40.996 | 42.011 | 41.034 | 40.503 | 42.208 | 32.309 | 34.026 | 34.772 | 34.373 | 36.178 | 37.688 | 37.257 | 35.178 | 35.254 | 33.492 | 34.114 | 34.697 | 34.26 | 32.185 | 28.965 | 17.112 | 17.307 | 16.89 | 16.32 | 15.344 | 14.351 | 13.512 | 13.729 | 13.578 | 13.209 | 13.128 | 14.326 | 15.929 | 16.18 | 14.668 | 12.632 | 11.29 | 10.184 | 7.945 | 5.246 | 5.127 | 5.226 | 4.742 | 4.394 | 4.505 | 4.727 | 4.994 | 5.009 | 5.422 | 5.66 | 5.764 | 5.311 | 5.6 | 4.833 | 4.434 | 4.203 | 4.703 | 5.026 | 5.062 | 5.147 | 5.348 | 5.384 | 5.128 | 5.238 | 4.981 | 0 |
Goodwill
| 737.169 | 735.351 | 735.357 | 735.81 | 734.328 | 735.523 | 734.895 | 734.274 | 731.294 | 734.487 | 740.426 | 738.9 | 616.387 | 499.266 | 499.065 | 499.309 | 336.456 | 335.034 | 334.842 | 336.539 | 334.516 | 335.699 | 336.119 | 335.887 | 336.517 | 336.55 | 338.948 | 337.751 | 334.78 | 332.996 | 328.216 | 327.724 | 311.42 | 311.17 | 312.511 | 147.906 | 148.727 | 149.654 | 122.216 | 122.72 | 123.09 | 111.343 | 111.343 | 111.343 | 111.343 | 111.343 | 111.343 | 113.404 | 112.683 | 112.083 | 28.543 | 28.543 | 28.543 | 28.543 | 28.543 | 28.543 | 28.651 | 24.982 | 24.982 | 24.982 | 24.982 | 24.982 | 24.982 | 24.982 | 24.31 | 24.309 | 23.164 | 23.076 | 3.127 | 4.663 | 4.843 | 4.924 | 3.127 | 3.127 | 3.127 | 3.127 | 2.45 | 2.45 | 2.45 | 2.127 | 2.127 | 2.127 | 2.127 | 2.127 | 1.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 193.969 | 260.278 | 268.655 | 277.832 | 218.861 | 226.707 | 234.689 | 242.906 | 251.004 | 260.159 | 269.427 | 277.616 | 218.956 | 155.775 | 161.816 | 168.211 | 111.587 | 115.71 | 120.063 | 124.867 | 129.163 | 134.101 | 138.893 | 143.686 | 149.968 | 155.75 | 162.458 | 168.107 | 174.227 | 180.206 | 219.518 | 190.283 | 187.571 | 196.475 | 206.261 | 89.665 | 92.042 | 94.285 | 81.279 | 82.667 | 84.075 | 79.561 | 80.573 | 81.602 | 82.53 | 83.468 | 84.529 | 85.158 | 86.234 | 87.242 | 4.157 | 4.231 | 4.318 | 4.414 | 4.533 | 4.672 | 5.164 | 3.27 | 3.784 | 4.233 | 4.847 | 5.362 | 6.142 | 6.706 | 7.48 | 8.034 | 8.732 | 9.467 | 1.974 | 0.771 | 0.921 | 1.071 | 1.672 | 1.917 | 2.21 | 5.631 | 5.248 | 5.542 | 5.835 | 5.806 | 6.13 | 6.426 | 6.721 | 6.322 | 5.933 | 0 | 0 | 3.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 931.138 | 995.629 | 1,004.012 | 1,013.642 | 953.189 | 962.23 | 969.584 | 977.18 | 982.298 | 994.646 | 1,009.853 | 1,016.516 | 835.343 | 655.041 | 660.881 | 667.52 | 448.043 | 450.744 | 454.905 | 461.406 | 463.679 | 469.8 | 475.012 | 479.573 | 486.485 | 492.3 | 501.406 | 505.858 | 509.007 | 513.202 | 547.734 | 518.007 | 498.991 | 507.645 | 518.772 | 237.571 | 240.769 | 243.939 | 203.495 | 205.387 | 207.165 | 190.904 | 191.916 | 192.945 | 193.873 | 194.811 | 195.872 | 198.562 | 198.917 | 199.325 | 32.7 | 32.774 | 32.861 | 32.957 | 33.076 | 33.215 | 33.815 | 28.252 | 28.766 | 29.215 | 29.829 | 24.982 | 31.124 | 31.688 | 31.79 | 32.343 | 31.896 | 32.543 | 5.101 | 5.434 | 5.764 | 5.995 | 4.799 | 5.044 | 5.337 | 5.631 | 5.248 | 5.542 | 5.835 | 5.806 | 6.13 | 6.426 | 6.721 | 6.322 | 5.933 | 0 | 0 | 3.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 50.575 | 60.203 | 54.269 | 54.804 | 41.631 | 35.039 | 32.744 | 32.924 | 33.807 | 29.209 | 19.051 | 18.391 | 19.187 | 19.615 | 21.255 | 22.156 | 22.51 | 20.961 | 19.992 | 19.75 | 21.494 | 21.041 | 19.469 | 17.082 | 17.448 | 16.707 | 16.444 | 15.435 | 15.986 | 17.424 | 19.174 | 20.585 | 18.756 | 19.711 | 21.037 | 14.484 | 13.557 | 10.208 | 10.443 | 10.848 | 10.823 | 10.872 | 11.644 | 11.485 | 12.398 | 13.222 | 12.943 | 13.229 | 10.628 | 9.826 | 11.361 | 8.785 | 8.821 | 8.913 | 9.251 | 9.224 | 9.63 | 9.587 | 9.992 | 10.104 | 9.47 | 9.531 | 9.795 | 10.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 42.093 | 40.555 | 37.383 | 32.901 | 35.964 | 32.764 | 29.562 | 22.329 | 16.619 | 16.134 | 16.054 | 15.883 | 15.866 | 15.559 | 15.376 | 15.019 | 14.985 | 14.154 | 14.142 | 14.142 | 30.607 | 31.195 | 32.043 | 15.197 | 9.45 | 9.451 | 9.456 | 9.454 | 5.629 | 5.627 | 5.624 | 4.041 | 2.955 | 2.92 | 2.638 | 2.361 | 1.513 | 1.397 | 1.33 | 1.144 | 0.975 | 1.102 | 1.164 | 1.102 | 1.293 | 0.985 | 1.126 | 1.018 | 11.197 | 12.574 | 11.801 | 13.992 | 9.836 | 10.057 | 10.103 | 9.566 | 8.089 | 9.807 | 10.067 | 9.666 | 15.73 | 15.704 | 15.65 | 15.889 | 9.994 | 10.273 | 10.375 | 12.881 | 4.81 | 4.796 | 0 | 0 | 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
| 131.464 | 62.182 | 62.608 | 64.371 | 144.716 | 151.568 | 157.378 | 164.5 | 165.34 | 175.625 | 181.76 | 191.314 | 178.431 | 174.809 | 172.652 | 176.208 | 162.361 | 161.019 | 156.912 | 151.898 | 137.493 | 130.774 | 120.939 | 120.756 | 109.389 | 98.275 | 93.128 | 39.841 | 37.596 | 36.954 | 1.856 | 35.051 | 32.612 | 30.733 | 28.809 | 27.894 | 26.971 | 25.382 | 24.963 | 23.273 | 22.294 | 21.22 | 19.661 | 17.938 | 17.069 | 15.775 | 15.633 | 15.778 | 2.557 | 9.959 | 9.149 | 9.716 | 9.442 | 9.901 | 9.501 | 8.365 | 8.61 | 9.125 | 9.331 | 9.322 | 8.938 | 14.66 | 9.207 | 8.902 | 20.182 | 20.447 | 21.402 | 20.631 | 18.69 | 17.704 | 15.296 | 13.563 | 11.361 | 10.155 | 9.151 | 4.478 | 5.342 | 7.004 | 9.281 | 10.259 | 9.808 | 11.288 | 11.255 | 9.773 | 5.768 | 9.392 | 10.188 | 8.662 | 11.85 | 7.022 | 6.952 | 6.769 | 5.77 | 5.988 | 3.831 | 0 |
Totaal niet-vlottende activa
| 1,292.326 | 1,295.989 | 1,293.837 | 1,299.307 | 1,307.824 | 1,312.511 | 1,315.869 | 1,328.946 | 1,330.553 | 1,343.688 | 1,346.984 | 1,361.794 | 1,162.755 | 976.706 | 982.624 | 995.09 | 755.873 | 757.281 | 753.324 | 757.572 | 767.191 | 767.139 | 763.353 | 684.108 | 673.256 | 667.617 | 668.724 | 613.183 | 608.437 | 613.92 | 615.384 | 619.695 | 594.348 | 601.512 | 613.464 | 314.619 | 316.836 | 315.698 | 274.604 | 276.83 | 278.945 | 261.355 | 259.563 | 258.724 | 258.125 | 258.907 | 260.271 | 262.847 | 255.484 | 260.649 | 82.123 | 82.574 | 77.85 | 78.148 | 77.275 | 74.721 | 73.656 | 70.5 | 71.734 | 71.516 | 77.095 | 79.203 | 81.705 | 83.555 | 76.634 | 75.695 | 74.963 | 76.239 | 36.546 | 33.18 | 26.187 | 24.784 | 20.902 | 19.593 | 18.993 | 14.836 | 15.584 | 17.555 | 20.538 | 21.725 | 21.702 | 23.025 | 23.576 | 20.928 | 16.135 | 13.595 | 14.891 | 17.097 | 16.912 | 12.169 | 12.3 | 12.153 | 10.898 | 11.226 | 8.812 | 0 |
Totaal activa
| 2,303.588 | 2,291.657 | 2,283.755 | 2,226.878 | 2,221.575 | 2,193.872 | 2,250.838 | 2,210.758 | 2,179.685 | 2,131.458 | 2,122.588 | 2,142.496 | 2,051.471 | 1,960.994 | 1,886.623 | 1,824.504 | 1,719.277 | 1,222.446 | 1,231.647 | 1,240.81 | 1,244.27 | 1,196.978 | 1,177.06 | 1,081.242 | 1,052.375 | 1,026.475 | 1,040.955 | 980.304 | 923.818 | 909.901 | 909.763 | 935.103 | 931.415 | 913.428 | 923.772 | 578.747 | 576.722 | 601.022 | 570.926 | 560.214 | 547.313 | 537.251 | 510.405 | 492.501 | 505.165 | 472.128 | 457.357 | 443.731 | 422.002 | 416.25 | 373.928 | 361.968 | 358.51 | 349.453 | 345.412 | 343.224 | 339.737 | 333.494 | 331.695 | 322.26 | 323.036 | 314.606 | 307.117 | 308.542 | 293.51 | 284.065 | 307.72 | 328.423 | 294.914 | 277.672 | 157.92 | 154.63 | 138.504 | 122.75 | 106.8 | 100.428 | 103.655 | 94.592 | 94.788 | 99.491 | 98.705 | 95.055 | 91.059 | 84.467 | 71.147 | 65.016 | 61.418 | 65.542 | 70.126 | 69.468 | 67.945 | 72.114 | 70.33 | 47.454 | 47.038 | 0 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 47.81 | 49.747 | 43.145 | 45.028 | 49.92 | 47.192 | 63.407 | 63.389 | 73.517 | 68.4 | 71.645 | 71.513 | 74.656 | 56.195 | 50.759 | 40.309 | 37.203 | 34.587 | 46.788 | 46.38 | 48.449 | 40.183 | 38.466 | 38.038 | 38.367 | 35.261 | 37.859 | 48.29 | 51.182 | 53.287 | 38.466 | 27.069 | 36.715 | 37.365 | 32.142 | 22.646 | 24.691 | 26.085 | 21.812 | 19.432 | 23.202 | 18.965 | 20.154 | 16.471 | 24.717 | 17.459 | 18.379 | 18.255 | 18.635 | 15.687 | 10.61 | 11 | 14.422 | 14.38 | 13.87 | 13.242 | 13.695 | 9.968 | 10.603 | 10.313 | 10.43 | 10.584 | 11.888 | 9.377 | 11.675 | 12.186 | 13.755 | 10.116 | 9.749 | 8.581 | 8.891 | 8.792 | 11.872 | 7.821 | 3.674 | 6.901 | 4.989 | 6.841 | 5.137 | 4.489 | 8.334 | 9.059 | 6.301 | 2.921 | 4.085 | 3.427 | 2.614 | 5.975 | 5.137 | 4.943 | 5.591 | 4.837 | 4.719 | 4.925 | 5.516 | 0 |
Kortlopende schulden
| 582.612 | -61.363 | -79.157 | -39.4 | -40.849 | -48.574 | -60.546 | 10.761 | -34.489 | -30.508 | 576.078 | 501.099 | -49.091 | -66.282 | -71.137 | -55.388 | 10.633 | 10.463 | 9.986 | 10.058 | 10.281 | 10.286 | 10.373 | 0 | 17.708 | 17.708 | 17.708 | 15.208 | 13.41 | 10.91 | 8.41 | 14.97 | 8.41 | 8.41 | 8.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.305 | 0.608 | 0.908 | 1.204 | 1.197 | 1.189 | 0 | 0 | 0 | 0 | 5.011 | 1.026 | 0 |
Belastingschulden
| 2.842 | 4.594 | 4.716 | 2.191 | 14.178 | 12.337 | 9.549 | 9.642 | 11.327 | 5.248 | 5.487 | 3.771 | 2.049 | 3.303 | 3.544 | 3.52 | 3.105 | 2.963 | 5.974 | 3.744 | 3.556 | 4.038 | 5.996 | 5.885 | 5.77 | 6.067 | 12.135 | 9.183 | 5.575 | 3.818 | 3.845 | 4.003 | 4.057 | 3.617 | 2.722 | 2.768 | 3.574 | 3.488 | 2.827 | 2.181 | 3.159 | 2.719 | 2.406 | 1.664 | 0.774 | 1.196 | 0.972 | 0.555 | 0.855 | 0.527 | 1.351 | 0.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 152.367 | 160.858 | 174.821 | 132.285 | 124.991 | 124.602 | 143.298 | 118.947 | 113.925 | 108.579 | 127.998 | 112.196 | 114.726 | 121.305 | 119.588 | 100.053 | 101.641 | 107.94 | 108.602 | 90.894 | 88.205 | 83.012 | 90.104 | 81.835 | 87.777 | 85.776 | 95.709 | 86.104 | 80.837 | 85.37 | 98.492 | 87.516 | 93.12 | 84.852 | 92.273 | 53.656 | 53.347 | 60.198 | 47.635 | 53.725 | 58.214 | 52.465 | 46.434 | 42.583 | 47.453 | 45.784 | 47.759 | 41.221 | 39.581 | 34.269 | 35.712 | 33.401 | 31.798 | 30.017 | 29.533 | 28.507 | 28.402 | 14.777 | 14.934 | 14.457 | 14.359 | 12.83 | 12.291 | 12.131 | 12.418 | 12.243 | 12.54 | 11.263 | 25.606 | 26.187 | 7.99 | 7.707 | 21.841 | 7.36 | 6.951 | 14.507 | 16.625 | 15.708 | 15.173 | 13.922 | 14.861 | 14.983 | 13.055 | 12.65 | 12.931 | 12.563 | 12.574 | 11.598 | 11.651 | 9.844 | 9.098 | 32.799 | 6.431 | 5.097 | 3.406 | 0 |
Overige kortlopende verplichtingen
| 175.886 | 181.458 | 183.133 | 177.77 | 159.106 | 163.528 | 215.086 | 344.654 | 157.04 | 168.371 | 159.467 | 179.388 | 126.021 | 116.87 | 98.72 | 113.363 | 182.935 | 188.55 | 185.692 | 176.814 | 165.884 | 156.877 | 65.683 | 160.657 | 150.737 | 142.598 | 153.725 | 45.972 | 135.703 | 143.697 | 48.267 | 47.354 | 55.869 | 141.923 | 156.372 | 99.216 | 94.379 | 108.702 | 83.985 | 90.717 | 85.199 | 81.61 | 69.54 | 74.269 | 73.574 | 20.41 | 15.946 | 20.217 | 16.48 | 19.947 | 11.571 | 10.033 | 14.854 | 14.346 | 15.116 | 16.415 | 15.647 | 19.14 | 33.796 | 20.092 | 35.855 | 35.244 | 30.648 | 35.255 | 33.432 | 34.261 | 38.72 | 36.442 | 14.268 | 14.071 | 27.75 | 23.093 | 13.476 | 24.893 | 22.164 | 12.373 | 27.381 | 19.478 | 22.385 | 23.642 | 20.787 | 21.772 | 24.922 | 28.265 | 24.284 | 27.21 | 27.393 | 29.703 | 29.659 | 30.377 | 30.899 | 39.304 | 41.105 | 42.011 | 45.148 | 0 |
Totaal kortlopende verplichtingen
| 961.517 | 407.122 | 416.364 | 367.792 | 369.361 | 370.157 | 453.968 | 428.446 | 376.681 | 373.514 | 951.012 | 876.158 | 338.662 | 317.112 | 292.273 | 276.423 | 233.876 | 236.563 | 248.44 | 236.996 | 228.17 | 211.384 | 210.622 | 204.58 | 212.582 | 201.634 | 221.427 | 212.536 | 205.87 | 211.712 | 197.48 | 180.912 | 198.171 | 191.315 | 199.646 | 124.63 | 122.644 | 138.275 | 108.624 | 112.33 | 111.56 | 103.294 | 92.1 | 93.066 | 98.246 | 88.535 | 85.611 | 84.985 | 78.552 | 73.235 | 62.302 | 58.749 | 61.074 | 58.743 | 58.519 | 58.164 | 57.744 | 56.739 | 59.333 | 58.551 | 60.644 | 58.658 | 54.827 | 57.355 | 57.525 | 58.69 | 65.015 | 57.821 | 49.623 | 48.839 | 44.631 | 53.556 | 47.189 | 40.074 | 34.964 | 33.781 | 48.995 | 42.027 | 42.695 | 42.053 | 43.982 | 45.814 | 44.278 | 44.141 | 41.908 | 44.108 | 43.785 | 48.473 | 47.636 | 45.164 | 45.588 | 52.15 | 52.255 | 57.044 | 55.096 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 31.524 | 604.956 | 605.007 | 603.572 | 601.732 | 603.624 | 604.197 | 605.976 | 607.665 | 608.406 | 37.273 | 39.911 | 523.258 | 520.066 | 517.782 | 516.098 | 506.48 | 46.69 | 48.851 | 100.669 | 129.873 | 131.799 | 154.46 | 135.417 | 167.135 | 181.062 | 190.49 | 194.917 | 178.923 | 183.526 | 206.128 | 245.731 | 214.834 | 216.936 | 219.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.131 | 0 | 1.507 | 1.292 | 1.651 | 2.234 | 2.852 | 3.224 | 3.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0.305 | 0.608 | 0 | 0 | 0.363 | 0 | 6.384 | 7.375 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 69.811 | 67.931 | 65.195 | 58.622 | 55.053 | 48.75 | 42.438 | 37.385 | 34.519 | 24.187 | 24.037 | 20.194 | 14.141 | 11.875 | 7.887 | 5.673 | 5.163 | 6.101 | 6.019 | 7.083 | 7.979 | 9.658 | 10.302 | 10.582 | 10.634 | 8.957 | 8.806 | 17.244 | 16.376 | 16.332 | 15.994 | 17.051 | 17.096 | 17.473 | 17.82 | 17.975 | 18.436 | 19.056 | 19.841 | 20.308 | 20.368 | 21.309 | 19.773 | 17.763 | 17.657 | 18.598 | 19.463 | 19.892 | 19.649 | 18.471 | 19.003 | 18.966 | 18.447 | 18.855 | 18.897 | 19.171 | 19.169 | 19.656 | 21.072 | 20.81 | 17.181 | 15.971 | 15.593 | 16.782 | 17.296 | 17.249 | 17.019 | 15.726 | 14.676 | 13.341 | 11.816 | 10.083 | 10.35 | 10.563 | 9.797 | 9.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.411 | 1.326 | 1.493 | 1.62 | 1.565 | 1.511 | 1.558 | 2.095 | 16.14 | 23.906 | 28.173 | 51.705 | 53.313 | 40.626 | 39.128 | 39.633 | 35.584 | 29.561 | 37.81 | 39.09 | 60.917 | 61.292 | 61.405 | 41.484 | 32.593 | 34.788 | 36.32 | 28.579 | 40.527 | 38.95 | 42.502 | 51.592 | 61.576 | 62.431 | 64.984 | 21.822 | 32.32 | 32.723 | 30.999 | 30.454 | 30.471 | 29.023 | 27.926 | 28.162 | 26.053 | 26.225 | 25.548 | 26.404 | 21.575 | 22.124 | 11.801 | 11.677 | 9.836 | 10.057 | 10.103 | 9.566 | 8.089 | 9.807 | 10.067 | 9.666 | 15.73 | 15.704 | 15.65 | 0 | 9.994 | 10.273 | 10.375 | 12.881 | 4.81 | 4.796 | 0 | 0 | -10.35 | -11.395 | -9.797 | -9.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 7.997 | 7.514 | 7.099 | 6.318 | 6.428 | 6.265 | 6.136 | 6.719 | 9.285 | 8.808 | 7.352 | 7.839 | 10.761 | 18.743 | 18.542 | 19.174 | 19.775 | 16.07 | 12.027 | 11.718 | 9.798 | 9.603 | 9.786 | 9.562 | 10.192 | 11.394 | 9.41 | 9.829 | 9.625 | 9.879 | 8.716 | 8.21 | 12.173 | 12.074 | 11.771 | 31.393 | 42.589 | 42.946 | 35.681 | 36.334 | 35.509 | 33.925 | 32.192 | 32.235 | 30.183 | 30.279 | 29.364 | 30.277 | 5.713 | 14.9 | 1.733 | 1.339 | 1.014 | 0.625 | 0.65 | 0.675 | 0.886 | 0.657 | 0.682 | 0.595 | 0.752 | 0.776 | 0.801 | 0.848 | 17.412 | 17.389 | 17.208 | 15.963 | 15.003 | 13.78 | 0.738 | 0.995 | 10.475 | 11.52 | 9.922 | 0.25 | 0.25 | 0.25 | 0.25 | 0.517 | 0.543 | 4.364 | 4.909 | 5.568 | 0.458 | 0.458 | 0.458 | 0.458 | 0.115 | 0.146 | 0.32 | 0 | 0.699 | 10.837 | 10.955 | 0 |
Totaal niet-vlottende verplichtingen
| 110.743 | 681.727 | 678.794 | 670.132 | 664.778 | 660.15 | 654.329 | 652.175 | 667.609 | 665.307 | 96.835 | 119.649 | 601.473 | 591.31 | 583.339 | 580.578 | 567.002 | 98.422 | 104.707 | 158.56 | 208.567 | 212.352 | 235.953 | 197.045 | 220.554 | 236.201 | 245.026 | 250.569 | 245.451 | 248.687 | 273.34 | 322.584 | 305.679 | 308.914 | 313.621 | 51.729 | 62.538 | 63.399 | 56.852 | 57.786 | 56.852 | 56.336 | 53.129 | 51.101 | 49.133 | 49.862 | 49.953 | 51.162 | 46.937 | 55.495 | 20.736 | 20.305 | 19.461 | 19.48 | 19.547 | 19.846 | 20.055 | 20.313 | 21.754 | 21.405 | 17.933 | 16.747 | 16.394 | 17.63 | 17.412 | 17.389 | 17.208 | 15.963 | 15.003 | 13.78 | 12.554 | 11.078 | 11.606 | 11.52 | 11.429 | 11.409 | 1.901 | 2.484 | 3.102 | 3.741 | 3.79 | 4.364 | 4.909 | 5.568 | 0.458 | 0.458 | 0.458 | 0.763 | 0.723 | 0.146 | 0.32 | 0.363 | 0.699 | 17.221 | 18.33 | 0 |
Totaal passiva
| 1,072.26 | 1,088.849 | 1,095.158 | 1,037.924 | 1,034.139 | 1,030.307 | 1,108.297 | 1,080.621 | 1,044.29 | 1,038.821 | 1,047.847 | 995.807 | 940.135 | 908.422 | 875.612 | 857.001 | 800.878 | 334.985 | 353.147 | 395.556 | 436.737 | 423.736 | 446.575 | 401.625 | 433.136 | 437.835 | 466.453 | 463.105 | 451.321 | 460.399 | 470.82 | 503.496 | 503.85 | 500.229 | 513.267 | 176.359 | 185.182 | 201.674 | 165.476 | 170.116 | 168.412 | 159.63 | 145.229 | 144.167 | 147.379 | 138.397 | 135.564 | 136.147 | 125.489 | 128.73 | 83.038 | 79.054 | 80.535 | 78.223 | 78.066 | 78.01 | 77.799 | 77.052 | 81.087 | 79.956 | 78.577 | 75.405 | 71.221 | 74.985 | 74.937 | 76.079 | 82.223 | 73.784 | 64.626 | 62.619 | 57.185 | 64.634 | 58.795 | 51.594 | 46.393 | 45.19 | 50.896 | 44.511 | 45.797 | 45.794 | 47.772 | 50.178 | 49.187 | 49.709 | 42.366 | 44.566 | 44.243 | 49.236 | 48.359 | 45.31 | 45.908 | 52.513 | 52.954 | 74.265 | 73.426 | 0 |
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 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.114 | 70.33 | 62.392 | 62.392 | 0 |
Gewone aandelen
| 0.057 | 0.056 | 0.056 | 0.056 | 0.056 | 0.056 | 0.055 | 0.055 | 0.055 | 0.055 | 0.054 | 0.054 | 0.054 | 0.053 | 0.053 | 0.053 | 0.052 | 0.052 | 0.052 | 0.051 | 0.051 | 0.051 | 0.05 | 0.05 | 0.049 | 0.048 | 0.048 | 0.048 | 0.047 | 0.046 | 0.046 | 0.046 | 0.046 | 0.045 | 0.045 | 0.045 | 0.045 | 0.044 | 0.044 | 0.043 | 378.901 | 377.621 | 365.176 | 0.041 | 357.786 | 333.731 | 321.793 | 0.039 | 296.513 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0.036 | 0 | 0 | 0 | 0.035 | 0 | 0 | 0 | 0.035 | 0 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0.026 | 0 | 0 | 0 | 0.026 | 0 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0.022 | 0.022 | 118.171 | 12.293 | 11.92 | 0 |
Ingehouden winsten
| 367.046 | 358.416 | 354.681 | 370.357 | 384.732 | 379.179 | 375.728 | 390.728 | 419.136 | 402.362 | 393.293 | 368.571 | 354.59 | 325.273 | 304.849 | 290.722 | 274.345 | 265.54 | 269.839 | 258.792 | 236.697 | 216.714 | 200.738 | 197.454 | 182.661 | 169.033 | 162.442 | 122.583 | 98.294 | 92.063 | 91.226 | 100.396 | 100.239 | 98.256 | 99.415 | 99.793 | 92.138 | 84.102 | 66.292 | 69.033 | 0 | 0 | 0 | 38.515 | 0 | 0 | 0 | 14.536 | 0 | 0 | 0 | -1.642 | 0 | 0 | 0 | -12.031 | 0 | 0 | 0 | -16.923 | 0 | 0 | 0 | -17.367 | 0 | 0 | 0 | -30.091 | 0 | 0 | 0 | -72.8 | 0 | 0 | 0 | -83.165 | -85.402 | -86.817 | -86.883 | -81.091 | 0 | 0 | 0 | -91.693 | 0 | 0 | 0 | -99 | 0 | 0 | -92.312 | -93.962 | -95.36 | -95.854 | -94.64 | 0 |
Overige gereserveerde algehele resultaten
| -10.303 | -14.878 | -14.831 | -13.432 | -17.129 | -14.176 | -15.608 | -17.087 | -24.142 | -17.372 | -10.962 | -8.407 | -7.79 | -5.491 | -6.143 | -5.522 | -10.179 | -13.689 | -14.14 | -9.446 | -14.401 | -11.576 | -10.502 | -10.854 | -9.084 | -7.943 | -3.439 | -6.113 | -6.176 | -7.491 | -8.414 | -9.519 | -7.918 | -7.524 | -3.057 | -2.73 | -1.488 | 0.067 | -2.238 | -1.361 | 0 | 0 | 0 | 0.171 | 0 | 0 | 0 | 0.131 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 218.573 | 207.986 | 225.497 | 0 | 230.288 | 215.053 | 100.735 | 0 | 79.709 | 71.156 | 60.407 | 0.012 | 138.161 | 136.898 | 135.874 | -0.033 | 50.933 | 44.877 | 41.872 | -0.019 | 28.781 | 20.45 | 17.175 | -4.671 | 0 | 24.158 | -5.073 | -5.218 | -5.435 | -5.642 | -6.06 | 0 |
Overige totale aandeelhoudersvermogen
| 874.528 | 859.214 | 848.691 | 831.973 | 819.777 | 798.506 | 782.366 | 756.441 | 740.346 | 707.592 | 692.356 | 786.471 | 764.482 | 732.737 | 712.252 | 682.25 | 654.181 | 635.558 | 622.749 | 595.857 | 585.186 | 568.053 | 540.199 | 492.967 | 445.613 | 427.502 | 415.451 | 400.681 | 380.332 | 364.884 | 356.085 | 340.684 | 335.198 | 322.422 | 314.102 | 305.28 | 300.845 | 315.135 | 341.352 | 322.383 | 0 | 0 | 0 | 310.27 | 0 | 0 | 0 | 292.844 | 0 | 287.52 | 290.89 | 284.517 | 277.975 | 271.23 | 267.346 | 277.208 | 261.938 | 256.442 | 250.608 | 259.191 | 244.459 | 239.201 | 235.896 | 250.889 | 0 | 0 | 0 | 284.695 | 0 | 0 | 0 | 162.768 | 0 | 0 | 0 | 138.365 | 0 | 0 | 0 | 134.795 | 0 | 0 | 0 | 126.446 | 0 | 0 | 0 | 119.955 | 21.767 | 0 | 119.4 | 118.759 | -70.33 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 1,231.328 | 1,202.808 | 1,188.597 | 1,188.954 | 1,187.436 | 1,163.565 | 1,142.541 | 1,130.137 | 1,135.395 | 1,092.637 | 1,074.741 | 1,146.689 | 1,111.336 | 1,052.572 | 1,011.011 | 967.503 | 918.399 | 887.461 | 878.5 | 845.254 | 807.533 | 773.242 | 730.485 | 679.617 | 619.239 | 588.64 | 574.502 | 517.199 | 472.497 | 449.502 | 438.943 | 431.607 | 427.565 | 413.199 | 410.505 | 402.388 | 391.54 | 399.348 | 405.45 | 390.098 | 378.901 | 377.621 | 365.176 | 348.334 | 357.786 | 333.731 | 321.793 | 307.584 | 296.513 | 287.52 | 290.89 | 282.914 | 277.975 | 271.23 | 267.346 | 265.214 | 261.938 | 256.442 | 250.608 | 242.304 | 244.459 | 239.201 | 235.896 | 233.557 | 218.573 | 207.986 | 225.497 | 254.639 | 230.288 | 215.053 | 100.735 | 89.996 | 79.709 | 71.156 | 60.407 | 55.238 | 52.759 | 50.081 | 48.991 | 53.697 | 50.933 | 44.877 | 41.872 | 34.758 | 28.781 | 20.45 | 17.175 | 16.306 | 21.767 | 24.158 | 22.037 | 19.601 | 17.376 | -26.811 | -26.388 | 0 |
Totaal eigen vermogen
| 1,231.328 | 1,202.808 | 1,188.597 | 1,188.954 | 1,187.436 | 1,163.565 | 1,142.541 | 1,130.137 | 1,135.395 | 1,092.637 | 1,074.741 | 1,146.689 | 1,111.336 | 1,052.572 | 1,011.011 | 967.503 | 918.399 | 887.461 | 878.5 | 845.254 | 807.533 | 773.242 | 730.485 | 679.617 | 619.239 | 588.64 | 574.502 | 517.199 | 472.497 | 449.502 | 438.943 | 431.607 | 427.565 | 413.199 | 410.505 | 402.388 | 391.54 | 399.348 | 405.45 | 390.098 | 378.901 | 377.621 | 365.176 | 348.334 | 357.786 | 333.731 | 321.793 | 307.584 | 296.513 | 287.52 | 290.89 | 282.914 | 277.975 | 271.23 | 267.346 | 265.214 | 261.938 | 256.442 | 250.608 | 242.304 | 244.459 | 239.201 | 235.896 | 233.557 | 218.573 | 207.986 | 225.497 | 254.639 | 230.288 | 215.053 | 100.735 | 89.996 | 79.709 | 71.156 | 60.407 | 55.238 | 52.759 | 50.081 | 48.991 | 53.697 | 50.933 | 44.877 | 41.872 | 34.758 | 28.781 | 20.45 | 17.175 | 16.306 | 21.767 | 24.158 | 22.037 | 19.601 | 17.376 | -26.811 | -26.388 | 0 |
Totaal passiva en aandeelhoudersvermogen
| 2,303.588 | 2,291.657 | 2,283.755 | 2,226.878 | 2,221.575 | 2,193.872 | 2,250.838 | 2,210.758 | 2,179.685 | 2,131.458 | 2,122.588 | 2,142.496 | 2,051.471 | 1,960.994 | 1,886.623 | 1,824.504 | 1,719.277 | 1,222.446 | 1,231.647 | 1,240.81 | 1,244.27 | 1,196.978 | 1,177.06 | 1,081.242 | 1,052.375 | 1,026.475 | 1,040.955 | 980.304 | 923.818 | 909.901 | 909.763 | 935.103 | 931.415 | 913.428 | 923.772 | 578.747 | 576.722 | 601.022 | 570.926 | 560.214 | 547.313 | 537.251 | 510.405 | 492.501 | 505.165 | 472.128 | 457.357 | 443.731 | 422.002 | 416.25 | 373.928 | 361.968 | 358.51 | 349.453 | 345.412 | 343.224 | 339.737 | 333.494 | 331.695 | 322.26 | 323.036 | 314.606 | 307.117 | 308.542 | 293.51 | 284.065 | 307.72 | 328.423 | 294.914 | 277.672 | 157.92 | 154.63 | 138.504 | 122.75 | 106.8 | 100.428 | 103.655 | 94.592 | 94.788 | 99.491 | 98.705 | 95.055 | 91.059 | 84.467 | 71.147 | 65.016 | 61.418 | 65.542 | 70.126 | 69.468 | 67.945 | 72.114 | 70.33 | 47.454 | 47.038 | 0 |