Option Care Health, Inc.
NASDAQ:OPCH
29.16 (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 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 483.026 | 376.872 | 219.513 | 343.849 | 386.489 | 441.166 | 297.776 | 294.186 | 255.468 | 204.046 | 145.6 | 119.423 | 200.856 | 157.526 | 109.362 | 99.265 | 140.047 | 118.099 | 77.244 | 67.056 | 52.789 | 14.39 | 5.703 | 14.539 | 18.944 | 20.82 | 30.352 | 39.457 | 33.013 | 40.533 | 15.969 | 9.569 | 2.835 | 51.425 | 8.051 | 15.577 | 29.442 | 1.172 | 23.246 | 0.74 | 0 | 1.547 | 9.253 | 1.001 | 0 | 81.641 | 0 | 62.101 | 67.182 | 138.423 | 0 | 0 | 0 | 0 | 0 | 0 | 50.979 | 34.573 | 37.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.213 | 4.075 | 5.034 | 1.521 | 0 | 5.443 | 14.325 | 2.957 | 3.264 | 2.499 | 2.621 | 9.428 | 2.8 | 5.42 | 1.364 | 5.751 | 2.841 | 3.868 | 1.99 | 12.487 | 1.412 | 0.696 | 1.114 | 1.29 | 2.977 | 20.586 | 20.677 | 20.339 | 15.3 | 6.3 | 3.8 | 4.5 | 10.1 | 2.6 | 5.8 | 9.6 | 5.4 | 2.6 | 7.9 | 1.8 | 48.5 |
Kortetermijnbeleggingen
| 0 | 10.542 | 10.421 | 9.746 | 8.927 | 8.74 | 9.939 | 10.926 | 8.544 | 4.853 | 1.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.695 | 2.627 | 0 | 0 | 106.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5.986 | 0 | 5.1 | 5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 483.026 | 376.872 | 219.513 | 343.849 | 386.489 | 441.166 | 297.776 | 294.186 | 255.468 | 204.046 | 145.6 | 119.423 | 200.856 | 157.526 | 109.362 | 99.265 | 140.047 | 118.099 | 77.244 | 67.056 | 52.789 | 14.39 | 5.703 | 14.539 | 18.944 | 20.82 | 30.352 | 39.457 | 33.013 | 40.533 | 15.969 | 9.569 | 2.835 | 51.425 | 8.051 | 15.577 | 29.442 | 1.172 | 23.246 | 0.74 | 0 | 1.547 | 9.253 | 1.001 | 0 | 81.641 | 0 | 62.101 | 67.182 | 138.423 | 0 | 0 | 0 | 0 | 0 | 0 | 50.979 | 34.573 | 37.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.213 | 4.075 | 5.034 | 1.521 | 0 | 5.443 | 14.325 | 2.957 | 3.264 | 2.499 | 2.621 | 9.428 | 2.8 | 5.42 | 1.364 | 5.751 | 2.841 | 3.868 | 1.99 | 12.487 | 1.412 | 0.696 | 1.114 | 1.29 | 2.977 | 25.586 | 26.663 | 20.339 | 20.4 | 11.7 | 3.8 | 4.5 | 10.1 | 2.6 | 5.8 | 9.6 | 5.4 | 2.6 | 7.9 | 1.8 | 48.5 |
Nettovorderingen
| 428.951 | 468.3 | 573.65 | 377.658 | 382.957 | 396.501 | 395.209 | 377.542 | 364.187 | 362.772 | 366.285 | 338.242 | 355.65 | 338.206 | 323.89 | 328.34 | 320.92 | 320.222 | 337.197 | 324.416 | 336.303 | 118.081 | 120.824 | 114.864 | 113.628 | 96.917 | 88.185 | 85.522 | 89.215 | 103.089 | 109.477 | 111.811 | 103.688 | 98.634 | 101.77 | 97.353 | 121.195 | 131.471 | 136.661 | 131.656 | 170.633 | 190.479 | 195.09 | 172.188 | 178.484 | 156.741 | 158.127 | 129.103 | 142.139 | 146.469 | 242.173 | 225.412 | 212.849 | 201.627 | 204.403 | 193.722 | 186.474 | 193.049 | 179.212 | 149.703 | 147.326 | 137.214 | 144.612 | 158.649 | 163.534 | 146.177 | 144.524 | 128.969 | 125.297 | 130.638 | 136.095 | 135.139 | 119.871 | 121.129 | 123.816 | 127.88 | 113.096 | 109.137 | 104.052 | 65.439 | 63.35 | 66.338 | 68.361 | 60.861 | 66.186 | 75.693 | 80.062 | 75.512 | 70.642 | 77.902 | 81.14 | 70.089 | 71.059 | 65.361 | 62.963 | 56.809 | 56.276 | 55.289 | 57.225 | 62.919 | 72.8 | 60.8 | 57.2 | 64.7 | 47.6 | 41 | 34.7 | 23.7 | 19.8 | 20.4 | 19.4 | 18.6 | 18.1 |
Voorraad
| 310.599 | 281.421 | 241.948 | 274.004 | 251.366 | 262.924 | 249.643 | 224.281 | 236.02 | 231.766 | 217.184 | 183.095 | 189.83 | 173.853 | 173.622 | 158.601 | 155.478 | 149.115 | 139.128 | 115.876 | 109.235 | 27.801 | 27.47 | 26.689 | 23.105 | 25.286 | 41.549 | 37.271 | 27.775 | 28.822 | 30.549 | 36.165 | 33.38 | 32.446 | 29.116 | 42.983 | 26.886 | 42.364 | 41.881 | 37.215 | 33.777 | 34.478 | 34.754 | 34.341 | 30.326 | 25.921 | 22.819 | 34.034 | 36.596 | 21.242 | 13.783 | 56.745 | 37.977 | 40.502 | 42.883 | 66.509 | 66.322 | 54.088 | 60.406 | 51.256 | 47.833 | 48.504 | 39.04 | 45.227 | 36.155 | 36.302 | 34.515 | 33.598 | 33.383 | 34.8 | 36.616 | 33.471 | 28.814 | 29.66 | 29.404 | 25.873 | 23.721 | 23.484 | 22.895 | 11.897 | 10.05 | 7.657 | 7.368 | 8.553 | 6.406 | 6.649 | 5.947 | 9.32 | 9.547 | 11.767 | 10.009 | 3.726 | 4.052 | 2.395 | 3.908 | 2.612 | 1.776 | 1.357 | 1.147 | 0.777 | 1 | 0.9 | 1 | 1.2 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 98.798 | 100.82 | 94.603 | 98.744 | 95.473 | 97.629 | 86.908 | 98.33 | 96.289 | 78.555 | 76.643 | 95.992 | 64.848 | 66.179 | 57.86 | 70.806 | 60.03 | 100.214 | 95.406 | 88.712 | 93.838 | 17.368 | 17.088 | 18.613 | 16.264 | 13.533 | 15.864 | 23.57 | 20.172 | 18.053 | 20.028 | 37.014 | 38.924 | 16.509 | 19.908 | 31.058 | 21.89 | 10.396 | 10.565 | 18.604 | 11.148 | 12.289 | 12.252 | 29.426 | 13.308 | 10.108 | 9.081 | 10.189 | 8.868 | 5.725 | 38.613 | 49.06 | 12.98 | 17.848 | 17.396 | 16.696 | 36.479 | 36.234 | 36.597 | 16.912 | 3.866 | 4.026 | 3.21 | 2.766 | 3.364 | 2.8 | 2.921 | 1.434 | 1.473 | 1.324 | 4.845 | 2.09 | 15.595 | 17.117 | 13.93 | 14.203 | 10.694 | 8.331 | 6.287 | 4.91 | 5.25 | 3.68 | 5.02 | 5.395 | 2.806 | 1.95 | 2.025 | 2.104 | 2.854 | 2.122 | 1.708 | 1.439 | 1.476 | 1.509 | 1.397 | 1.68 | 1.556 | 1.43 | 1.377 | 1.347 | 0.6 | 0.8 | 9.7 | 12.6 | 20 | 21.9 | 16.1 | 20.1 | 19.7 | 17.8 | 17.5 | 29.3 | 1.2 |
Totaal vlottende activa
| 1,321.374 | 1,227.413 | 1,129.714 | 1,094.255 | 1,116.285 | 1,198.22 | 1,029.536 | 994.339 | 951.964 | 877.139 | 805.712 | 710.256 | 811.184 | 735.764 | 664.734 | 657.012 | 676.475 | 637.543 | 601.272 | 558.654 | 545.246 | 177.64 | 171.085 | 174.705 | 171.941 | 156.556 | 175.95 | 189.322 | 170.175 | 190.497 | 176.023 | 176.052 | 159.365 | 199.014 | 158.845 | 186.971 | 199.413 | 185.403 | 212.353 | 188.215 | 215.558 | 238.793 | 251.349 | 236.956 | 222.118 | 274.411 | 190.027 | 235.427 | 254.785 | 311.859 | 294.569 | 292.469 | 263.806 | 259.977 | 264.682 | 276.927 | 340.254 | 317.944 | 314.42 | 219.281 | 199.025 | 189.744 | 186.862 | 206.642 | 203.053 | 185.279 | 181.96 | 164.001 | 160.153 | 166.762 | 177.557 | 170.7 | 164.493 | 171.981 | 172.184 | 159.435 | 147.511 | 146.395 | 147.559 | 85.203 | 81.914 | 80.174 | 83.37 | 81.002 | 78.198 | 89.712 | 89.398 | 92.687 | 85.884 | 95.659 | 94.847 | 87.741 | 77.999 | 69.961 | 69.382 | 62.391 | 62.585 | 83.662 | 86.412 | 85.382 | 94.8 | 74.2 | 71.7 | 83 | 78.6 | 65.5 | 56.6 | 53.4 | 44.9 | 40.8 | 44.8 | 49.7 | 67.8 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 215.121 | 216.645 | 208.758 | 204.789 | 107.96 | 106.777 | 105.571 | 108.321 | 168.681 | 178.671 | 183.728 | 111.535 | 178.78 | 179.3 | 182.874 | 121.149 | 113.017 | 169.755 | 184.455 | 133.198 | 200.024 | 45.714 | 47.252 | 28.788 | 25.177 | 25.004 | 24.971 | 27.569 | 28.726 | 30.063 | 30.416 | 32.535 | 33.71 | 30.789 | 30.484 | 31.939 | 34.107 | 34.906 | 35.932 | 38.171 | 40.049 | 39.861 | 39.953 | 41.612 | 41.05 | 31.92 | 27.767 | 23.721 | 21.122 | 20.857 | 26.229 | 29.444 | 28.906 | 24.962 | 24.343 | 23.919 | 22.723 | 22.982 | 22.514 | 15.454 | 15.674 | 16.436 | 14.714 | 14.748 | 14.381 | 13.346 | 12.849 | 11.742 | 10.287 | 9.761 | 10.16 | 10.409 | 11.086 | 11.163 | 9.689 | 9.232 | 8.88 | 8.018 | 7.806 | 4.3 | 4.172 | 4.558 | 4.814 | 5.247 | 5.84 | 6.39 | 7.279 | 7.388 | 7.957 | 8.501 | 8.989 | 9.287 | 9.905 | 10.425 | 11.06 | 10.813 | 9.097 | 8.792 | 6.374 | 5.942 | 6.2 | 6.6 | 6.2 | 4.8 | 4.4 | 3.8 | 3.6 | 3.5 | 2.8 | 2.6 | 2.5 | 2.4 | 2.3 |
Goodwill
| 1,540.246 | 1,540.246 | 1,540.246 | 1,540.246 | 1,540.246 | 1,540.567 | 1,533.569 | 1,533.424 | 1,533.043 | 1,512.246 | 1,478.5 | 1,477.564 | 1,428.61 | 1,428.61 | 1,428.61 | 1,428.61 | 1,428.61 | 1,428.61 | 1,427.883 | 1,425.542 | 1,419.373 | 367.198 | 367.198 | 367.198 | 367.198 | 367.198 | 367.198 | 367.198 | 367.198 | 365.947 | 365.947 | 365.947 | 373.07 | 308.729 | 308.729 | 308.729 | 308.729 | 335.323 | 573.323 | 573.323 | 573.323 | 572.931 | 571.83 | 605.121 | 605.663 | 415.324 | 414.234 | 350.81 | 350.599 | 312.387 | 312.387 | 324.141 | 324.141 | 324.141 | 324.141 | 324.141 | 323.798 | 319.848 | 309.771 | 24.498 | 24.498 | 24.498 | 24.498 | 24.498 | 114.538 | 114.538 | 114.539 | 114.824 | 114.824 | 114.824 | 114.824 | 114.991 | 114.976 | 114.814 | 114.937 | 104.268 | 116.348 | 116.245 | 109.235 | 74.874 | 0 | 0 | 0 | 0 | 61.085 | 61.085 | 61.085 | 61.085 | 0 | 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
| 309.607 | 318.202 | 326.799 | 335.396 | 343.994 | 352.593 | 355.678 | 364.115 | 372.553 | 375.529 | 358.551 | 366.02 | 343.764 | 351.675 | 342.379 | 351.052 | 359.766 | 368.481 | 377.196 | 385.91 | 395.078 | 7.351 | 8.91 | 10.47 | 12.03 | 14.247 | 16.681 | 19.505 | 21.734 | 24.672 | 27.858 | 31.043 | 27.201 | 3.512 | 4.306 | 5.128 | 6.005 | 7.29 | 8.78 | 10.269 | 11.881 | 13.501 | 15.121 | 32.224 | 34.094 | 17.654 | 19.364 | 17.446 | 17.371 | 18.058 | 18.743 | 25.226 | 26.411 | 27.336 | 28.699 | 30.096 | 32.101 | 24.329 | 44.724 | 0 | 0 | 0 | 0 | 0 | 4.327 | 4.809 | 5.293 | 5.777 | 6.261 | 6.744 | 7.228 | 8.675 | 10.313 | 11.952 | 13.591 | 118.981 | 133.149 | 134.785 | 145.928 | 92.457 | 90.157 | 90.094 | 90.789 | 76.639 | 77.11 | 77.602 | 78.009 | 17.321 | 80.494 | 80.748 | 80.408 | 39.009 | 39.378 | 39.89 | 38.779 | 39.023 | 39.238 | 19.447 | 19.704 | 19.961 | 20.2 | 19 | 19.1 | 19.4 | 19.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1,849.853 | 1,858.448 | 1,867.045 | 1,875.642 | 1,884.24 | 1,893.16 | 1,889.247 | 1,897.539 | 1,905.596 | 1,887.775 | 1,837.051 | 1,843.584 | 1,772.374 | 1,780.285 | 1,770.989 | 1,779.662 | 1,788.376 | 1,797.091 | 1,805.079 | 1,811.452 | 1,814.451 | 374.549 | 376.108 | 377.668 | 379.228 | 381.445 | 383.879 | 386.703 | 388.932 | 390.619 | 393.805 | 396.99 | 400.271 | 312.241 | 313.035 | 313.857 | 314.734 | 342.613 | 582.103 | 583.592 | 585.204 | 586.432 | 586.951 | 637.345 | 639.757 | 432.978 | 433.598 | 368.256 | 367.97 | 330.445 | 331.13 | 349.367 | 350.552 | 351.477 | 352.84 | 354.237 | 355.899 | 344.177 | 354.495 | 24.498 | 24.498 | 24.498 | 24.498 | 24.498 | 118.865 | 119.347 | 119.832 | 120.601 | 121.085 | 121.568 | 122.052 | 123.666 | 125.289 | 126.766 | 128.528 | 118.981 | 133.149 | 134.785 | 145.928 | 92.457 | 90.157 | 90.094 | 90.789 | 76.639 | 77.11 | 77.602 | 78.009 | 78.406 | 80.494 | 80.748 | 80.408 | 39.009 | 39.378 | 39.89 | 38.779 | 39.023 | 39.238 | 19.447 | 19.704 | 19.961 | 20.2 | 19 | 19.1 | 19.4 | 19.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 29.046 | 32.952 | -37.884 | 31.083 | -33.921 | -35.431 | 32.034 | 36.742 | 43.433 | 36.471 | 34.224 | -27.033 | -4.519 | -4.246 | -3.973 | 17 | -3.04 | -2.741 | -2.443 | 17 | -1.498 | 15.806 | 15.163 | 14.6 | 0 | 0 | 0 | -1.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.415 | 10.042 | 7.525 | 6.949 | 0 | 0 | 0 | 0 | 0 | 0 | 5.44 | 6.475 | 11.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.751 | 0.908 | 0.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 44.558 | 37.884 | 111.319 | 33.921 | 35.431 | 30.78 | 119.451 | 10.598 | 2.256 | 14.037 | 27.033 | 4.519 | 4.246 | 3.973 | -17 | 3.04 | 2.741 | 2.443 | -17 | 1.498 | 0.995 | 1.026 | 1.032 | 0.99 | 1.041 | 0 | 1.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.522 | 2.877 | 3.267 | 3.353 | 0 | 0 | 0 | 0 | 0 | 0 | 17.414 | 21.354 | 13.848 | 26.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.312 | -0.908 | -0.942 | 0 | 0 | 0 | 0 | 2.383 | 2.732 | 4.554 | 4.554 | 7.789 | 2.31 | 2.31 | 3.046 | 3.046 | 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 |
Overige niet-vlottende activa
| 12.333 | -31.424 | 44.045 | 11.266 | 135.131 | 122.741 | 43.234 | -43.456 | -7.009 | 3.6 | 3.524 | 125.543 | 23.806 | 23.409 | 21.873 | 89.616 | 90.622 | 21.876 | 21.725 | 86.243 | 22.204 | -14.127 | -13.444 | -12.855 | 1.836 | 2.1 | 2.082 | 2.289 | 2.415 | 2.204 | 2.173 | 2.163 | 2.055 | 1.203 | 1.13 | 13.738 | 14.402 | 14.227 | 15.035 | 14.735 | 18.032 | 18.736 | 21.823 | 20.945 | 23.375 | 7.403 | 1.385 | 2.053 | 2.151 | 1.455 | 22.108 | 5.822 | 7.597 | 8.225 | 8.59 | 8.903 | 2.151 | 5.774 | 4.204 | 1.194 | 0.983 | 1.254 | 1.103 | 1.069 | 0.664 | 0.466 | 0.46 | 0.478 | 0.467 | 0.464 | 0.464 | 0.681 | 0.001 | 0.908 | 0.942 | 0.939 | 0.682 | 0.71 | 0.516 | 2.129 | 0.44 | 0.471 | 0.493 | 0.514 | 0.281 | 0.43 | 0.581 | 0.704 | 0.871 | 1.084 | 1.635 | 3.782 | 4.474 | 4.668 | 4.773 | 4.175 | 5.56 | 5.262 | 5.109 | 4.398 | 4.1 | 4.5 | 2.8 | 2.9 | 3.8 | 3.1 | 3.6 | 5.8 | 10.7 | 13.6 | 14.7 | 9.7 | 0.9 |
Totaal niet-vlottende activa
| 2,106.353 | 2,121.179 | 2,119.848 | 2,234.099 | 2,127.331 | 2,122.678 | 2,100.866 | 2,118.597 | 2,121.299 | 2,108.773 | 2,072.564 | 2,080.662 | 1,974.96 | 1,982.994 | 1,975.736 | 1,990.427 | 1,992.015 | 1,988.722 | 2,011.259 | 2,030.893 | 2,036.679 | 422.937 | 426.105 | 409.233 | 407.231 | 409.59 | 410.932 | 416.561 | 420.073 | 422.886 | 426.394 | 431.688 | 436.036 | 344.233 | 344.649 | 359.534 | 363.243 | 391.746 | 633.07 | 636.498 | 643.285 | 645.029 | 648.727 | 699.902 | 704.182 | 472.301 | 475.687 | 406.949 | 402.035 | 363.059 | 379.467 | 384.633 | 387.055 | 384.664 | 385.773 | 387.059 | 403.627 | 400.762 | 406.143 | 67.939 | 41.155 | 42.188 | 40.315 | 40.315 | 133.91 | 133.159 | 133.141 | 132.821 | 131.839 | 131.793 | 132.676 | 134.756 | 139.439 | 138.837 | 139.159 | 129.152 | 142.711 | 143.513 | 154.25 | 101.269 | 97.501 | 99.677 | 100.65 | 90.189 | 85.541 | 86.732 | 88.915 | 89.544 | 89.322 | 90.333 | 91.032 | 52.078 | 53.757 | 54.983 | 54.612 | 54.011 | 53.895 | 33.501 | 31.187 | 30.301 | 30.5 | 30.1 | 28.1 | 27.1 | 27.7 | 6.9 | 7.2 | 9.3 | 13.5 | 16.2 | 17.2 | 12.1 | 3.2 |
Totaal activa
| 3,427.727 | 3,348.592 | 3,249.562 | 3,328.354 | 3,243.616 | 3,320.898 | 3,130.402 | 3,112.936 | 3,073.263 | 2,985.912 | 2,878.276 | 2,790.918 | 2,786.144 | 2,718.758 | 2,640.47 | 2,647.439 | 2,668.49 | 2,626.265 | 2,612.531 | 2,589.547 | 2,581.925 | 600.577 | 597.19 | 583.938 | 579.172 | 566.146 | 586.882 | 605.883 | 590.248 | 613.383 | 602.417 | 607.74 | 595.401 | 543.247 | 503.494 | 546.505 | 562.656 | 577.149 | 845.423 | 824.713 | 858.843 | 883.822 | 900.076 | 936.858 | 926.3 | 746.712 | 665.714 | 642.376 | 656.82 | 674.918 | 674.036 | 677.102 | 650.861 | 644.641 | 650.455 | 663.986 | 743.881 | 718.706 | 720.563 | 287.22 | 240.18 | 231.932 | 227.177 | 246.957 | 336.963 | 318.438 | 315.101 | 296.822 | 291.992 | 298.555 | 310.233 | 305.456 | 303.932 | 310.818 | 311.343 | 288.587 | 290.222 | 289.908 | 301.809 | 186.472 | 179.415 | 179.851 | 184.02 | 171.191 | 163.739 | 176.444 | 178.313 | 182.231 | 175.206 | 185.992 | 185.879 | 139.819 | 131.756 | 124.944 | 123.994 | 116.402 | 116.48 | 117.163 | 117.599 | 115.683 | 125.3 | 104.3 | 99.8 | 110.1 | 106.3 | 72.4 | 63.8 | 62.7 | 58.4 | 57 | 62 | 61.8 | 71 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 591.971 | 535.688 | 485.736 | 426.513 | 429.536 | 467.666 | 448.89 | 378.763 | 409.737 | 380.516 | 356.118 | 279.246 | 318.561 | 309.445 | 290.939 | 282.913 | 290.206 | 260.12 | 265.703 | 221.06 | 213.149 | 73.367 | 77.458 | 67.025 | 63.901 | 49.264 | 68.835 | 65.963 | 42.691 | 46.381 | 47.446 | 59.134 | 45.7 | 48.887 | 53.082 | 65.077 | 53.383 | 77.085 | 91.11 | 89.203 | 74.849 | 69.747 | 68.288 | 63.575 | 50.281 | 41.179 | 32.108 | 34.438 | 48.169 | 28.842 | 84.742 | 79.155 | 75.222 | 80.01 | 78.245 | 80.814 | 84.782 | 71.521 | 81.648 | 74.535 | 62.909 | 70.301 | 67.341 | 76.936 | 71.171 | 93.423 | 63.036 | 57.342 | 54.487 | 56.032 | 52.669 | 51.724 | 45.305 | 54.771 | 50.307 | 39.969 | 27.475 | 30.263 | 30.027 | 20.012 | 19.504 | 16.71 | 18.351 | 16.857 | 14.204 | 17.005 | 12.769 | 17.302 | 10.456 | 11.699 | 11.881 | 4.468 | 4.81 | 3.118 | 3.894 | 2.964 | 2.858 | 6.384 | 5.046 | 5.039 | 5.1 | 5.8 | 5.2 | 6.9 | 5.6 | 1 | 0.4 | 0.9 | 0.9 | 0.6 | 0.7 | 1.6 | 1.3 |
Kortlopende schulden
| 28.525 | 50.404 | 44.418 | 42.556 | 42.936 | 43.5 | 43.694 | 44.76 | 44.492 | 44.402 | 43.378 | 44.178 | 49.561 | 48.129 | 49.797 | 47.022 | 47.754 | 46.194 | 47.954 | 50.032 | 50.018 | 11.214 | 15.16 | 3.179 | 2.076 | 0.957 | 1.055 | 1.722 | 1.828 | 1.731 | 22.426 | 18.521 | 48.189 | 9.357 | 32.201 | 27.665 | 39.588 | 0.238 | 0.325 | 5.395 | 4.925 | 0.431 | 0.431 | 60.257 | 35.275 | 0.178 | 27.992 | 0.953 | 0.967 | 31.23 | 64.053 | 66.161 | 51.979 | 48.24 | 52.541 | 81.352 | 3.864 | 5.281 | 4.878 | 0 | 39.584 | 33.067 | 36.114 | 50.411 | 55.024 | 19.811 | 48.509 | 33.778 | 36.158 | 41.865 | 50.185 | 52.895 | 45.584 | 38.17 | 30.218 | 7.427 | 0 | 0 | 1.547 | 7.338 | 8.306 | 10.822 | 15.108 | 0.399 | 0.441 | 0.621 | 1.245 | 5.242 | 6.267 | 12.341 | 19.32 | 0.594 | 0.581 | 0.598 | 0.682 | 0.757 | 0.746 | 0.786 | 0.793 | 1.007 | 0.8 | 0.9 | 0.9 | 0.5 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
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 | 6.168 | 5.98 | 0 | 3.512 | 3.37 | 3.229 | 3.089 | 3.384 | 3.219 | 3.131 | 3.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.058 | -28.458 | -25.209 | 0 | -24.468 | -24.75 | 0 | 22.154 | 10.598 | 2.256 | 0 | 27.033 | 0 | 0 | 0 | 3.339 | -28.502 | -18.472 | -19.352 | 2.143 | -21.54 | -5.335 | 22.97 | 0 | 0 | 0 | 0 | 8.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.527 | 3.821 | 3.657 | 0 | 0 | 14.53 | 14.498 | 9.575 | 9.714 | 8.361 | 9.694 | 13.936 | 12.058 | 8.948 | 8.697 | 9.23 | 12.727 | 13.659 | 10.351 | 11.454 | 0 | 0 | 15.503 | 12.563 | 5.923 | 7.283 | 9.911 | 8.111 | 10.269 | 9.37 | 7.876 | 6.252 | 4.349 | 7.351 | 5.929 | 5.745 | 4.404 | 4.862 | 5.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 142.728 | 109.315 | 106.798 | 149.24 | 151.612 | 157.301 | 125.982 | 141.828 | 132.571 | 130.39 | 108.643 | 136.271 | 117.542 | 101.942 | 79.428 | 104.088 | 95.213 | 88.297 | 65.366 | 58.912 | 56.501 | 31.584 | 22.97 | 37.112 | 30.018 | 31.94 | 33.804 | 37.445 | 44.507 | 54.77 | 51.86 | 52.695 | 47.025 | 43.417 | 50.409 | 63.307 | 53.866 | 56.698 | 53.724 | 67.715 | 55.745 | 55.402 | 58.846 | 50.474 | 47.982 | 58.025 | 73.057 | 72.878 | 81.461 | 78.925 | 69.572 | 75.458 | 76.978 | 75.797 | 78.422 | 64.624 | 67.345 | 47.128 | 38.531 | 53.668 | 16.867 | 16.312 | 16.968 | 17.362 | 18.178 | 15.815 | 17.943 | 20.591 | 23.054 | 25.611 | 34.39 | 29.058 | 23.815 | 25.472 | 32.379 | 44.551 | 41.536 | 40.612 | 45.249 | 43.439 | 37.278 | 40.077 | 40.782 | 46.698 | 50.476 | 62.004 | 71.363 | 65.042 | 71.3 | 79.169 | 76.566 | 73.372 | 70.186 | 72.396 | 75.305 | 69.854 | 62.738 | 66.541 | 72.752 | 70.341 | 74.6 | 54.5 | 50 | 55.8 | 53.7 | 49.1 | 43 | 42.9 | 27.6 | 23.5 | 28.8 | 28.4 | 30.5 |
Totaal kortlopende verplichtingen
| 763.224 | 695.407 | 636.952 | 618.309 | 624.084 | 668.467 | 618.566 | 565.351 | 586.8 | 555.308 | 508.139 | 459.695 | 485.664 | 459.516 | 420.164 | 434.023 | 433.173 | 394.611 | 379.023 | 330.004 | 319.668 | 116.165 | 115.588 | 107.316 | 95.995 | 82.161 | 103.694 | 105.472 | 89.026 | 102.882 | 121.732 | 130.35 | 140.914 | 101.661 | 135.692 | 156.049 | 146.837 | 134.021 | 145.159 | 162.313 | 135.519 | 125.58 | 127.565 | 174.306 | 133.538 | 99.382 | 133.157 | 108.269 | 130.597 | 138.997 | 218.367 | 220.774 | 204.179 | 204.047 | 209.208 | 226.79 | 159.518 | 133.919 | 134.391 | 128.203 | 122.872 | 123.05 | 123.652 | 147.798 | 147.757 | 132.268 | 132.619 | 114.788 | 113.699 | 123.508 | 137.244 | 133.677 | 114.704 | 118.413 | 112.904 | 91.947 | 69.011 | 70.875 | 76.823 | 70.789 | 65.088 | 67.609 | 74.241 | 63.954 | 65.121 | 79.63 | 85.377 | 87.586 | 88.023 | 103.209 | 107.767 | 78.434 | 75.577 | 76.112 | 79.881 | 73.575 | 66.342 | 73.711 | 78.591 | 76.387 | 80.5 | 61.2 | 56.1 | 63.2 | 59.8 | 50.3 | 43.6 | 44 | 28.7 | 24.3 | 29.7 | 30.2 | 32 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,192.985 | 1,197.009 | 1,145.489 | 1,142.134 | 1,142.439 | 1,138.528 | 1,127.748 | 1,129.645 | 1,130.47 | 1,132.165 | 1,134.928 | 1,134.392 | 1,189.507 | 1,189.411 | 1,189.279 | 1,185.879 | 1,230.307 | 1,326.164 | 1,330.87 | 1,335.488 | 1,321.884 | 557.846 | 545.187 | 501.495 | 496.77 | 492.309 | 480.382 | 478.866 | 397.315 | 398.806 | 375.681 | 433.413 | 318.424 | 390.102 | 391.729 | 406.319 | 409.327 | 418.619 | 418.503 | 418.408 | 418.355 | 418.313 | 418.238 | 375.322 | 380.332 | 225.317 | 225.372 | 225.426 | 225.48 | 226.216 | 227.318 | 227.298 | 226.946 | 225.07 | 225.092 | 225.117 | 314.752 | 315.928 | 328.67 | 2.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.137 | 0.123 | 0.335 | 0.437 | 0.548 | 0.712 | 0.873 | 1.031 | 1.184 | 1.346 | 1.481 | 3.242 | 4.888 | 3.27 | 1.755 | 2.997 | 2.9 | 1.7 | 3 | 6.8 | 4.8 | 0.6 | 0.7 | 0.8 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 91.434 | 0 | 50.564 | -33.921 | -35.431 | 0 | 0 | 0 | 0 | 0 | -134.719 | 0 | 0 | 0 | -3.339 | -3.04 | 0 | 0 | -2.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.438 | 76.868 | 74.391 | 72.002 | 69.628 | 67.317 | 65.088 | 62.918 | 60.783 | 57.988 | 53.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.37 | 0 | -2.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45.008 | 44.558 | 37.884 | 146.239 | 33.921 | 35.431 | 30.78 | 22.154 | 10.598 | 0 | 0 | 134.719 | 4.519 | 4.246 | 3.973 | 3.339 | 3.04 | 2.741 | 2.443 | 2.143 | 1.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.15 | 3.504 | 2.9 | 2.281 | 0.773 | 0.589 | 0.41 | 0.236 | 0.056 | 2.924 | 20.879 | 19.058 | 18.187 | 16.328 | 12.677 | 15.107 | 11.693 | 11.314 | 10.748 | 10.291 | 11.138 | 9.008 | 9.995 | 10.295 | 9.338 | 8.973 | 9.092 | 9.14 | 0 | 0 | 0 | 0 | 1.095 | 0.857 | 0.73 | 0.533 | 14.194 | 13.597 | 12.754 | 12.754 | 12.097 | 11.38 | 10.663 | 9.946 | 2.313 | 1.501 | 2.383 | 0.875 | 3.795 | 2.529 | 5.417 | 2.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.279 | 0.187 | 0.089 | 34.92 | 3.089 | 3.089 | 3.089 | 31.837 | 8.06 | 13.445 | 13.445 | 20.945 | 8.974 | 8.974 | 8.974 | 11.813 | 8.474 | 34.783 | 29.702 | 17.228 | 17.193 | 101.092 | 92.757 | 119.131 | 113.095 | 108.642 | 103.018 | 102.648 | -60.559 | -58.926 | -73.211 | 1.257 | -49.314 | -65.073 | -62.579 | -60.821 | -53.934 | -48.173 | -30.463 | 27.187 | 26.442 | 24.907 | 21.617 | 17.54 | 42.095 | 21.11 | 19.719 | 15.272 | 17.222 | 14.806 | 13.676 | 13.751 | 13.307 | 12.056 | 12.006 | 11.978 | 3.796 | 7.204 | 0.911 | 0.787 | 4.607 | 3.37 | 3.959 | 3.622 | 17.578 | 16.816 | 15.885 | 15.831 | 16.125 | 15.567 | 14.733 | 0 | -2.313 | 0 | 0 | 0 | 0 | 0 | 0 | -2.383 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0.007 | 0 | 0.057 | 0.057 | 0.058 | 0.058 | 0.132 | 0.133 | 0.357 | -1.032 | 0.849 | 0.985 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1,238.272 | 1,241.754 | 1,183.462 | 1,288.373 | 1,179.449 | 1,177.048 | 1,161.617 | 1,161.482 | 1,149.128 | 1,145.61 | 1,148.373 | 1,155.337 | 1,203 | 1,202.631 | 1,202.226 | 1,197.692 | 1,241.821 | 1,363.688 | 1,363.015 | 1,352.716 | 1,340.575 | 658.938 | 637.944 | 620.626 | 609.865 | 600.951 | 583.4 | 581.514 | 579.22 | 573.988 | 528.543 | 508.953 | 478.767 | 459.663 | 459.326 | 471.334 | 476.959 | 486.422 | 496.036 | 445.595 | 444.797 | 443.22 | 439.855 | 407.969 | 422.427 | 246.427 | 245.091 | 240.698 | 242.702 | 241.022 | 240.994 | 241.049 | 240.253 | 237.126 | 237.098 | 237.095 | 318.548 | 323.132 | 329.581 | 3.224 | 4.607 | 4.227 | 3.959 | 3.622 | 17.578 | 16.816 | 15.885 | 15.831 | 16.125 | 15.567 | 14.733 | 9.946 | 15.04 | 1.501 | 2.383 | 0.875 | 3.795 | 2.529 | 5.417 | 14.946 | 0 | 0 | -0.001 | 0.035 | 0.137 | 0.123 | 0.342 | 0.437 | 0.605 | 0.769 | 0.931 | 1.089 | 1.316 | 1.479 | 1.838 | 2.21 | 5.737 | 4.255 | 1.755 | 2.997 | 2.9 | 1.7 | 3 | 6.7 | 4.8 | 0.7 | 0.7 | 0.8 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 |
Totaal passiva
| 2,001.496 | 1,937.161 | 1,820.414 | 1,906.682 | 1,803.533 | 1,845.515 | 1,780.183 | 1,726.833 | 1,735.928 | 1,700.918 | 1,656.512 | 1,615.032 | 1,688.664 | 1,662.147 | 1,622.39 | 1,631.715 | 1,674.994 | 1,758.299 | 1,742.038 | 1,682.72 | 1,660.243 | 775.103 | 753.532 | 727.942 | 705.86 | 683.112 | 687.094 | 686.986 | 668.246 | 676.87 | 650.275 | 639.303 | 619.681 | 561.324 | 595.018 | 627.383 | 623.796 | 620.443 | 641.195 | 607.908 | 580.316 | 568.8 | 567.42 | 582.275 | 555.965 | 345.809 | 378.248 | 348.967 | 373.299 | 380.019 | 459.361 | 461.823 | 444.432 | 441.173 | 446.306 | 463.885 | 478.066 | 457.051 | 463.972 | 131.427 | 127.479 | 127.277 | 127.611 | 151.42 | 165.335 | 149.084 | 148.504 | 130.619 | 129.824 | 139.075 | 151.977 | 143.623 | 114.704 | 119.914 | 115.287 | 92.822 | 72.806 | 73.404 | 82.24 | 70.789 | 65.088 | 67.609 | 74.24 | 63.989 | 65.258 | 79.753 | 85.719 | 88.023 | 88.628 | 103.978 | 108.698 | 79.523 | 76.893 | 77.591 | 81.719 | 75.785 | 72.079 | 77.966 | 80.346 | 79.384 | 83.4 | 62.9 | 59.1 | 69.9 | 64.6 | 51 | 44.3 | 44.8 | 28.9 | 24.6 | 30.1 | 30.6 | 32.4 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.229 | 0.251 | 0 | 0.195 | 0 | 3.442 | 3.337 | 0 | 3.126 | 3.022 | 2.923 | 0.162 | 2.732 | 2.639 | 2.549 | 0 | 2.386 | 2.292 | 65.088 | 62.918 | 60.783 | 57.988 | 53.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.019 | 0.018 | 0.018 | 0.018 | 0.071 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.012 | 0.012 | 0.012 | 0.012 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 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 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 609.203 | 555.347 | 502.304 | 457.513 | 400.336 | 344.034 | 229.631 | 190.423 | 142.894 | 104.071 | 70.142 | 39.867 | -35.6 | -71.076 | -102.892 | -100.031 | -117.87 | -119.533 | -111.865 | -91.955 | -76.144 | -787.152 | -771.486 | -761.204 | -745.841 | -737.667 | -722.528 | -706.024 | -704.562 | -692.045 | -662.847 | -643.419 | -630.948 | -619.683 | -611.449 | -601.913 | -583.47 | -566.687 | -321.879 | -302.206 | -238.58 | -199.87 | -180.052 | -154.738 | -136.179 | -102.092 | -93.212 | -85.084 | -92.264 | -80.727 | -152.494 | -149.791 | -156.5 | -157.048 | -154.722 | -157.663 | -90.596 | -92.562 | -95.69 | -88.521 | -129.211 | -134.958 | -139.335 | -142.62 | -66.036 | -67.446 | -69.065 | -68.588 | -71.103 | -72.769 | -73.252 | -69.484 | -41.449 | -38.061 | -32.351 | -31.195 | -8.58 | -9.221 | -5.681 | -7.348 | -8.533 | -10.255 | -12.201 | -14.381 | -15.34 | -16.59 | -20.106 | -23.511 | -27.893 | -32.384 | -36.989 | -42.196 | -45.385 | -49.705 | -52.915 | -56.398 | -52.585 | -52.768 | -53.85 | -54.575 | -48.9 | -49.4 | -50.2 | -50.8 | -49.3 | -51.5 | -53.4 | -55.1 | -43.4 | -40.5 | -40.9 | -41.6 | -34.5 |
Overige gereserveerde algehele resultaten
| 9.503 | 15.63 | 16.529 | 14.978 | 21.06 | 21.007 | 17.716 | 21.159 | 24.511 | 15.256 | 10.619 | -0.451 | 0 | -2.892 | -7.091 | -11.172 | -15.229 | -19.251 | -23.827 | -7.195 | -7.883 | -76.282 | -103.866 | 1 | -97.788 | -92.588 | -2.923 | -88.298 | -2.732 | -2.639 | -2.549 | -75.091 | -2.386 | -2.292 | -65.088 | -62.035 | -59.273 | -56.947 | -54.322 | -50.643 | -52.522 | -48.685 | -45 | -42.63 | -40.828 | -37.792 | -35.505 | -33.365 | -32.529 | -30.508 | -34.545 | -41.256 | 0 | 0 | 0 | -35.823 | 0 | 0 | 0 | -21.4 | 0 | 0 | 0 | -17.125 | -13.263 | -13.263 | -13.263 | -13.263 | -9.565 | -9.565 | -9.565 | -9.565 | -19.5 | -19.5 | -19.5 | -19.5 | -19.962 | -19.962 | -19.962 | -19.962 | -18.07 | -18.07 | -18.07 | -18.07 | -15.015 | -15.015 | -15.015 | -15.015 | -10.979 | -10.979 | -10.979 | -10.979 | -6.821 | -6.821 | -6.821 | -0.771 | -0.771 | -0.759 | -1.527 | -1.516 | -1.6 | -1.5 | -3.3 | -2.9 | -4.1 | -2.4 | -2 | -1.7 | -2 | -1.8 | -1.5 | -1.2 | -0.9 |
Overige totale aandeelhoudersvermogen
| 807.507 | 840.436 | 910.297 | 949.163 | 1,018.669 | 1,110.324 | 1,102.854 | 1,174.503 | 1,169.912 | 1,165.649 | 1,140.985 | 1,136.452 | 1,133.062 | 1,130.561 | 1,128.045 | 1,126.909 | 1,126.576 | 1,006.732 | 1,006.167 | 1,005.959 | 1,005.638 | 806.199 | 709.341 | 1,364.791 | 716.928 | 713.276 | 622.303 | 716.693 | 629.283 | 631.184 | 617.526 | 686.935 | 609.042 | 603.886 | 585.005 | 520.144 | 581.595 | 580.332 | 526.099 | 519.003 | 517.099 | 514.884 | 512.7 | 509.314 | 506.507 | 502.988 | 380.672 | 378.487 | 375.779 | 375.62 | 367.163 | 365.064 | 362.923 | 360.51 | 358.865 | 357.758 | 356.405 | 354.211 | 351.972 | 244.31 | 241.908 | 239.609 | 238.897 | 238.153 | 237.66 | 236.796 | 235.658 | 234.787 | 233.267 | 232.245 | 231.504 | 231.313 | 230.673 | 228.961 | 228.403 | 226.956 | 225.992 | 225.721 | 225.246 | 123.029 | 122.858 | 122.495 | 121.979 | 121.581 | 113.819 | 113.279 | 112.698 | 117.717 | 114.469 | 114.396 | 114.168 | 102.49 | 100.246 | 97.056 | 94.076 | 96.672 | 96.643 | 91.61 | 91.516 | 91.278 | 91.3 | 91.2 | 93.1 | 91.7 | 94 | 74.2 | 73.8 | 73.6 | 73.8 | 73.6 | 73.2 | 72.9 | 72.8 |
Totaal eigen vermogen van aandeelhouders
| 1,426.231 | 1,411.431 | 1,429.148 | 1,421.672 | 1,440.083 | 1,475.383 | 1,350.219 | 1,386.103 | 1,337.335 | 1,284.994 | 1,221.764 | 1,175.886 | 1,097.48 | 1,056.611 | 1,018.08 | 1,015.724 | 993.496 | 867.966 | 870.493 | 906.827 | 921.682 | -174.526 | -156.342 | -144.004 | -126.688 | -116.966 | -100.212 | -81.103 | -77.998 | -63.487 | -47.858 | -31.563 | -24.28 | -18.077 | -91.524 | -80.878 | -61.14 | -43.294 | 204.228 | 216.805 | 278.527 | 315.022 | 332.656 | 354.583 | 370.335 | 400.903 | 287.466 | 293.409 | 283.521 | 294.899 | 214.675 | 215.279 | 206.429 | 203.468 | 204.149 | 200.101 | 265.815 | 261.655 | 256.591 | 155.793 | 112.701 | 104.655 | 99.566 | 95.537 | 171.628 | 169.354 | 166.597 | 166.203 | 162.168 | 159.48 | 158.256 | 161.833 | 189.228 | 190.904 | 196.056 | 195.765 | 217.416 | 216.504 | 219.569 | 115.683 | 114.327 | 112.242 | 109.78 | 107.202 | 98.481 | 96.691 | 92.594 | 94.208 | 86.578 | 82.014 | 77.181 | 60.296 | 54.863 | 47.353 | 41.163 | 39.505 | 43.289 | 38.085 | 36.141 | 35.187 | 40.8 | 40.3 | 39.6 | 39.1 | 40.6 | 20.3 | 18.4 | 16.8 | 28.4 | 31.3 | 30.8 | 30.1 | 37.4 |
Totaal eigen vermogen
| 1,426.231 | 1,411.431 | 1,429.148 | 1,421.672 | 1,440.083 | 1,475.383 | 1,350.219 | 1,386.103 | 1,337.335 | 1,284.994 | 1,221.764 | 1,175.886 | 1,097.48 | 1,056.611 | 1,018.08 | 1,015.724 | 993.496 | 867.966 | 870.493 | 906.827 | 921.682 | -174.526 | -156.342 | -144.004 | -126.688 | -116.966 | -100.212 | -81.103 | -77.998 | -63.487 | -47.858 | -31.563 | -24.28 | -18.077 | -91.524 | -80.878 | -61.14 | -43.294 | 204.228 | 216.805 | 278.527 | 315.022 | 332.656 | 354.583 | 370.335 | 400.903 | 287.466 | 293.409 | 283.521 | 294.899 | 214.675 | 215.279 | 206.429 | 203.468 | 204.149 | 200.101 | 265.815 | 261.655 | 256.591 | 155.793 | 112.701 | 104.655 | 99.566 | 95.537 | 171.628 | 169.354 | 166.597 | 166.203 | 162.168 | 159.48 | 158.256 | 161.833 | 189.228 | 190.904 | 196.056 | 195.765 | 217.416 | 216.504 | 219.569 | 115.683 | 114.327 | 112.242 | 109.78 | 107.202 | 98.481 | 96.691 | 92.594 | 94.208 | 86.578 | 82.014 | 77.181 | 60.296 | 54.863 | 47.353 | 42.275 | 40.617 | 44.401 | 39.197 | 37.253 | 36.299 | 41.9 | 41.4 | 40.7 | 40.2 | 41.7 | 21.4 | 19.5 | 17.9 | 29.5 | 32.4 | 31.9 | 31.2 | 38.6 |
Totaal passiva en aandeelhoudersvermogen
| 3,427.727 | 3,348.592 | 3,249.562 | 3,328.354 | 3,243.616 | 3,320.898 | 3,130.402 | 3,112.936 | 3,073.263 | 2,985.912 | 2,878.276 | 2,790.918 | 2,786.144 | 2,718.758 | 2,640.47 | 2,647.439 | 2,668.49 | 2,626.265 | 2,612.531 | 2,589.547 | 2,581.925 | 600.577 | 597.19 | 583.938 | 579.172 | 566.146 | 586.882 | 605.883 | 590.248 | 613.383 | 602.417 | 607.74 | 595.401 | 543.247 | 503.494 | 546.505 | 562.656 | 577.149 | 845.423 | 824.713 | 858.843 | 883.822 | 900.076 | 936.858 | 926.3 | 746.712 | 665.714 | 642.376 | 656.82 | 674.918 | 674.036 | 677.102 | 650.861 | 644.641 | 650.455 | 663.986 | 743.881 | 718.706 | 720.563 | 287.22 | 240.18 | 231.932 | 227.177 | 246.957 | 336.963 | 318.438 | 315.101 | 296.822 | 291.992 | 298.555 | 310.233 | 305.456 | 303.932 | 310.818 | 311.343 | 288.587 | 290.222 | 289.908 | 301.809 | 186.472 | 179.415 | 179.851 | 184.02 | 171.191 | 163.739 | 176.444 | 178.313 | 182.231 | 175.206 | 185.992 | 185.879 | 139.819 | 131.756 | 124.944 | 123.994 | 116.402 | 116.48 | 117.163 | 117.599 | 115.683 | 125.3 | 104.3 | 99.8 | 110.1 | 106.3 | 72.4 | 63.8 | 62.7 | 58.4 | 57 | 62 | 61.8 | 71 |