O'Reilly Automotive, Inc.
NASDAQ:ORLY
1224.4 (USD) • At close November 14, 2024
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 | 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 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 145.042 | 89.264 | 279.132 | 82.664 | 57.88 | 59.872 | 108.583 | 67.06 | 253.904 | 191.546 | 362.113 | 449.302 | 631.618 | 610.88 | 465.64 | 1,627.098 | 872.423 | 287.067 | 40.406 | 42.804 | 55.809 | 56.717 | 31.315 | 40.019 | 36.868 | 38.525 | 46.348 | 37.287 | 26.528 | 27.539 | 146.598 | 560.32 | 398.259 | 716.008 | 116.301 | 276.916 | 260.042 | 473.646 | 250.56 | 298.283 | 453.431 | 511.831 | 231.318 | 363.008 | 365.93 | 205.41 | 248.128 | 422.705 | 367.717 | 575.196 | 361.552 | 276.717 | 268.792 | 230.048 | 29.721 | 43.193 | 31.611 | 29.872 | 26.935 | 29.535 | 41.024 | 37.404 | 31.301 | 26.41 | 117.214 | 113.287 | 47.555 | 109.783 | 92.484 | 90.217 | 29.903 | 40.823 | 55.247 | 55.29 | 31.384 | 51.591 | 36.452 | 89.27 | 69.028 | 83.619 | 88.117 | 45.337 | 21.094 | 33.045 | 26.23 | 19.744 | 29.333 | 31.881 | 27.352 | 20.391 | 15.041 | 33.279 | 16.801 | 11.539 | 9.204 | 12.269 | 10.985 | 9.432 | 9.8 | 2.7 | 4.1 | 3.2 | 1.7 | 1.6 | 1.4 | 1.9 | 2.3 | 1.6 | 2 | 3.8 | 1.2 | 3.7 | 3.5 | 2.8 | 2.8 | 3.1 | 0.7 | 2 | 3.4 | 0.9 | 2 | 3.7 | 3.2 | 3.9 | 10.1 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 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
| 145.042 | 89.264 | 279.132 | 82.664 | 57.88 | 59.872 | 108.583 | 67.06 | 253.904 | 191.546 | 362.113 | 449.302 | 631.618 | 610.88 | 465.64 | 1,627.098 | 872.423 | 287.067 | 40.406 | 42.804 | 55.809 | 56.717 | 31.315 | 40.019 | 36.868 | 38.525 | 46.348 | 37.287 | 26.528 | 27.539 | 146.598 | 560.32 | 398.259 | 716.008 | 116.301 | 276.916 | 260.042 | 473.646 | 250.56 | 298.283 | 453.431 | 511.831 | 231.318 | 363.008 | 365.93 | 205.41 | 248.128 | 422.705 | 367.717 | 575.196 | 361.552 | 276.717 | 268.792 | 230.048 | 29.721 | 43.193 | 31.611 | 29.872 | 26.935 | 29.535 | 41.024 | 37.404 | 31.301 | 26.41 | 117.214 | 113.287 | 47.555 | 109.783 | 92.484 | 90.217 | 29.903 | 40.823 | 55.247 | 55.29 | 31.384 | 51.591 | 36.452 | 89.27 | 69.028 | 83.619 | 88.117 | 45.337 | 21.094 | 33.045 | 26.23 | 19.744 | 29.333 | 32.381 | 27.852 | 20.891 | 15.541 | 33.779 | 17.301 | 12.039 | 9.704 | 12.769 | 11.485 | 9.932 | 10.3 | 3.2 | 4.1 | 3.2 | 1.7 | 1.6 | 1.4 | 1.9 | 2.3 | 1.6 | 2 | 3.8 | 1.2 | 3.7 | 3.5 | 2.8 | 2.8 | 3.1 | 0.7 | 2 | 3.4 | 0.9 | 2 | 3.7 | 3.2 | 3.9 | 10.1 | 0 |
Nettovorderingen
| 475.596 | 577.088 | 515.492 | 556.381 | 513.38 | 474.795 | 470.174 | 473.706 | 453.784 | 404.374 | 385.674 | 393.765 | 386.322 | 380.611 | 330.294 | 333.533 | 330.173 | 304.613 | 294.407 | 300.14 | 339.977 | 317.132 | 270.181 | 325.929 | 320.092 | 302.618 | 292.487 | 299.122 | 265.549 | 266.808 | 279.379 | 287.523 | 265.016 | 246.768 | 233.687 | 240.75 | 250.306 | 231.565 | 213.211 | 219.852 | 217.22 | 211.737 | 198.123 | 214.294 | 258.112 | 204.884 | 181.174 | 222.746 | 213.645 | 213.198 | 203.753 | 201.555 | 203.991 | 196.865 | 183.652 | 194.159 | 196.592 | 187.191 | 170.997 | 178.65 | 183.266 | 162.435 | 165.811 | 165.596 | 139.757 | 140.416 | 132.505 | 136.988 | 141.041 | 134.137 | 128.838 | 130.629 | 144.946 | 134.947 | 131.073 | 111.249 | 122.785 | 105.811 | 113.904 | 105.769 | 112.176 | 105.741 | 102.93 | 107.585 | 103.536 | 99.328 | 88.339 | 90.965 | 95.767 | 86.15 | 79.926 | 73.875 | 57.952 | 58.808 | 61.848 | 63.74 | 53.177 | 50.474 | 54.8 | 54.8 | 51.9 | 49.3 | 27.6 | 26.5 | 25.6 | 23.7 | 12.5 | 13.6 | 14.4 | 11.6 | 11.3 | 11.9 | 12.8 | 10.8 | 9.5 | 10.6 | 11.3 | 9.2 | 9.7 | 14.1 | 14.4 | 14.9 | 15.4 | 7.6 | 16.4 | 6.5 |
Voorraad
| 4,788.686 | 4,805.164 | 4,658.367 | 4,631.511 | 4,626.41 | 4,543.98 | 4,359.126 | 4,137.945 | 4,005.384 | 3,845.881 | 3,686.383 | 3,646.988 | 3,647.413 | 3,622.201 | 3,653.195 | 3,527.495 | 3,528.683 | 3,556.723 | 3,454.092 | 3,348.631 | 3,262.426 | 3,228.901 | 3,193.344 | 3,139.621 | 3,091.719 | 3,052.748 | 3,009.8 | 2,987.592 | 2,959.315 | 2,872.646 | 2,778.976 | 2,789.892 | 2,741.03 | 2,701.76 | 2,631.015 | 2,606.813 | 2,560.975 | 2,527.982 | 2,554.789 | 2,517.927 | 2,462.781 | 2,397.042 | 2,375.047 | 2,364.538 | 2,345.377 | 2,295.846 | 2,276.331 | 2,207.454 | 2,145.339 | 2,004.917 | 1,985.748 | 2,009.407 | 2,035.282 | 2,001.314 | 2,023.488 | 1,997.718 | 1,932.479 | 1,903.108 | 1,913.218 | 1,856.049 | 1,736.14 | 1,626.199 | 1,570.144 | 1,517.744 | 904.152 | 892.583 | 881.761 | 856.586 | 853.127 | 825.206 | 812.938 | 816.661 | 800.459 | 755.026 | 726.39 | 715.257 | 695.842 | 649.297 | 625.32 | 612.699 | 582.993 | 561.914 | 554.309 | 538.463 | 528.006 | 502.506 | 504.098 | 490.402 | 479.546 | 462.061 | 447.793 | 395.694 | 397.709 | 383.136 | 372.069 | 347.922 | 328.143 | 307.947 | 293.9 | 288.8 | 285.4 | 260.8 | 246 | 234.8 | 213.9 | 204.7 | 111.8 | 107.3 | 100.1 | 90.2 | 83.9 | 80.3 | 77.8 | 74.2 | 59 | 53.6 | 53.8 | 45.8 | 42.5 | 42.8 | 40.4 | 38.9 | 34.8 | 28.7 | 26.8 | 26.2 |
Overige vlottende activa
| 270.164 | 128.181 | 105.311 | 107.156 | 113.597 | 109.347 | 110.376 | 82.045 | 86.8 | 81.58 | 70.092 | 72.154 | 72.994 | 73.947 | 50.658 | 45.315 | 53.206 | 53.397 | 44.757 | 32.914 | 42.361 | 46.896 | 48.262 | 54.462 | 52.038 | 52.52 | 49.037 | 34.48 | 38.197 | 38.54 | 53.022 | 32.029 | 33.828 | 36.927 | 29.023 | 33.085 | 37.71 | 40.928 | 48.418 | 34.689 | 38.535 | 40.663 | 30.713 | 33.933 | 35.738 | 35.048 | 27.315 | 29.945 | 37.291 | 37.071 | 56.557 | 28.012 | 29.881 | 29.166 | 30.514 | 32.53 | 34.227 | 37.331 | 29.635 | 34.082 | 32.721 | 54.927 | 108.177 | 41.848 | 20.182 | 20.331 | 40.483 | 22.478 | 19.971 | 21.129 | 28.997 | 17.253 | 15.211 | 17.739 | 21.808 | 12.533 | 13.093 | 5.763 | 5.225 | 6.143 | 7.084 | 9.219 | 4.399 | 4.719 | 5.02 | 5.014 | 4.235 | 3.482 | 3.752 | 4.429 | 3.495 | 1.311 | 3.666 | 3.854 | 5.583 | 4.73 | 5.546 | 3.452 | 5.4 | 3.5 | 10.1 | 8.5 | 35.6 | 14.2 | 16 | 21.8 | 7.5 | 3.9 | 2.6 | 2.9 | 3.8 | 9.7 | 11.2 | 24 | 27.3 | 4.2 | 4.5 | 2.9 | 1.6 | 1.2 | 1.2 | 1.2 | 1.8 | 15.4 | 0.8 | 2.4 |
Totaal vlottende activa
| 5,679.488 | 5,599.697 | 5,558.302 | 5,377.712 | 5,311.267 | 5,187.994 | 5,048.259 | 4,760.756 | 4,799.872 | 4,523.381 | 4,504.262 | 4,562.209 | 4,738.347 | 4,687.639 | 4,499.787 | 5,533.441 | 4,784.485 | 4,201.8 | 3,833.662 | 3,724.489 | 3,700.573 | 3,649.646 | 3,543.102 | 3,560.031 | 3,500.717 | 3,446.411 | 3,397.672 | 3,358.481 | 3,289.589 | 3,205.533 | 3,257.975 | 3,669.764 | 3,438.133 | 3,701.463 | 3,010.026 | 3,157.564 | 3,109.033 | 3,274.121 | 3,066.978 | 3,070.751 | 3,171.967 | 3,161.273 | 2,835.201 | 2,975.773 | 3,005.157 | 2,741.188 | 2,732.948 | 2,882.85 | 2,763.992 | 2,830.382 | 2,607.61 | 2,536.514 | 2,554.184 | 2,467.411 | 2,301.252 | 2,309.596 | 2,257.497 | 2,231.558 | 2,226.719 | 2,174.66 | 2,085.77 | 1,956.569 | 1,875.433 | 1,802.349 | 1,181.305 | 1,166.617 | 1,102.304 | 1,125.835 | 1,106.623 | 1,070.689 | 1,000.676 | 1,006.204 | 1,015.863 | 963.002 | 910.655 | 895.413 | 868.172 | 850.141 | 813.477 | 814.084 | 792.763 | 722.638 | 687.485 | 689.326 | 666.473 | 626.592 | 631.045 | 619.818 | 608.22 | 573.531 | 550.663 | 504.863 | 476.628 | 457.929 | 449.204 | 429.161 | 398.351 | 371.805 | 364.4 | 350.3 | 351.5 | 321.8 | 310.9 | 277.1 | 256.9 | 252.1 | 134.1 | 126.4 | 119.1 | 108.5 | 100.2 | 105.6 | 105.3 | 111.8 | 98.6 | 71.5 | 70.3 | 59.9 | 57.2 | 59 | 58 | 58.7 | 55.2 | 55.6 | 54.1 | 35.1 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 7,536.001 | 7,422.988 | 7,237.534 | 7,102.061 | 6,887.394 | 6,725.702 | 6,536.308 | 6,453.401 | 6,248.354 | 6,212.645 | 6,195.993 | 6,212.8 | 6,192.483 | 6,153.993 | 6,090.045 | 5,986.794 | 5,964.753 | 5,943.939 | 5,876.572 | 5,779.638 | 5,649.45 | 5,563.074 | 3,587.002 | 3,501.933 | 3,434.884 | 3,389.763 | 3,343.806 | 3,292.681 | 3,229.398 | 3,174.65 | 3,123.431 | 3,058.684 | 2,979.24 | 2,913.927 | 2,861.556 | 2,805.15 | 2,743.816 | 2,698.848 | 2,658.56 | 2,601.112 | 2,528.936 | 2,463.099 | 2,425.103 | 2,378.398 | 2,302.271 | 2,244.074 | 2,211.59 | 2,174.084 | 2,152.785 | 2,126.599 | 2,093.767 | 2,057.875 | 2,008.594 | 1,972.42 | 1,930.095 | 1,891.56 | 1,830.745 | 1,784.301 | 1,726.379 | 1,672.236 | 1,624.094 | 1,572.588 | 1,449.893 | 1,404.737 | 1,171.777 | 1,125.963 | 1,090.16 | 1,045.943 | 987.941 | 931.091 | 883.095 | 846.664 | 807.85 | 750.645 | 718.366 | 679.032 | 646.921 | 599.898 | 567.493 | 539.669 | 507.533 | 477.744 | 449.058 | 422.238 | 400.808 | 375.652 | 353.601 | 334.374 | 316.877 | 302.023 | 289.004 | 268.681 | 264.815 | 252.124 | 246.854 | 282.622 | 267.915 | 252.599 | 236.5 | 209.3 | 192 | 180.7 | 171 | 163.2 | 150.7 | 140.1 | 108.4 | 98.6 | 91.7 | 86.9 | 79.8 | 71.6 | 64.8 | 58.1 | 52 | 44.4 | 38.4 | 31.5 | 27.5 | 24.2 | 21.4 | 18.9 | 17 | 15 | 13.4 | 20.7 |
Goodwill
| 1,000.074 | 1,009.857 | 897.696 | 895.399 | 897.128 | 892.094 | 884.445 | 881.102 | 881.299 | 881.773 | 879.34 | 878.872 | 881.207 | 879.466 | 881.03 | 873.717 | 872.997 | 910.141 | 936.814 | 808.259 | 808.391 | 808.717 | 807.26 | 789.178 | 789.104 | 789.104 | 789.058 | 787.21 | 786.938 | 785.568 | 785.399 | 757.251 | 757.13 | 757.13 | 757.142 | 757.093 | 756.852 | 756.384 | 756.384 | 756.335 | 756.349 | 756.225 | 756.225 | 758.523 | 758.537 | 758.578 | 758.41 | 744.153 | 744.131 | 744.031 | 743.907 | 743.943 | 744.028 | 743.895 | 743.975 | 743.921 | 743.78 | 743.824 | 744.313 | 744.375 | 744.749 | 722.306 | 720.508 | 655.886 | 51.145 | 50.583 | 50.447 | 49.857 | 49.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 49.77 | 0 | 0 | 0 | 46.219 | 0 | 0 | 0 | 49.196 | 0 | 0 | 879.466 | 56.306 | 0 | 0 | 0 | 1.789 | 0 | 0 | 0 | 8.444 | 0 | 0 | 0 | 9.392 | 0 | 0 | 0 | 11.329 | 0 | 0 | 0 | 12.402 | 0 | 0 | 0 | 14.908 | 0 | 0 | 0 | 18.666 | 19.548 | 20.505 | 21.54 | 22.614 | 0 | 25.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,000.074 | 1,009.857 | 947.466 | 895.399 | 897.128 | 892.094 | 884.445 | 881.102 | 881.299 | 881.773 | 879.34 | 878.872 | 881.207 | 879.466 | 881.03 | 873.717 | 872.997 | 910.141 | 936.814 | 808.259 | 808.391 | 808.717 | 807.26 | 789.178 | 789.104 | 789.104 | 789.058 | 787.21 | 786.938 | 785.568 | 785.399 | 757.251 | 757.13 | 757.13 | 757.142 | 757.093 | 756.852 | 756.384 | 756.384 | 756.335 | 756.349 | 756.225 | 756.225 | 758.523 | 758.537 | 758.578 | 758.41 | 744.153 | 744.131 | 744.031 | 743.907 | 743.943 | 744.028 | 743.895 | 743.975 | 743.921 | 743.78 | 743.824 | 744.313 | 744.375 | 744.749 | 722.306 | 720.508 | 655.886 | 51.145 | 50.583 | 50.447 | 49.857 | 49.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 92.019 | 94.208 | -282.894 | -260.642 | 90.221 | 87.371 | 70.897 | 47.468 | -180.612 | 52.456 | -172.807 | -177.118 | -165.396 | 40.411 | -174.177 | -155.53 | -73.212 | 32.201 | -117.551 | -113.533 | -109.48 | 25.493 | -102.64 | -94.43 | -89.776 | 25.706 | -131.847 | -98.048 | -92.61 | 20.462 | -84.211 | -72.961 | -64.278 | 16.895 | 6.82 | 5.494 | -4.237 | 15.378 | -6.756 | -6.966 | -9.812 | 0 | 3.588 | 4.213 | -8.878 | 0 | 5.111 | 5.888 | 6.146 | 0 | -8.862 | -2.946 | 6.361 | 0 | -20.11 | -41.504 | -62.848 | 0 | -63.062 | 16.082 | 14.192 | 0 | 0 | 0 | -10.364 | 0 | -5.779 | -4.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 335.6 | 321.323 | 730.845 | 282.894 | 260.642 | 249.903 | 695.675 | 218.087 | 203.744 | 180.612 | 674.145 | 172.807 | 177.118 | 165.396 | -40.411 | 174.177 | 155.53 | 73.212 | -32.201 | 117.551 | 113.533 | 109.48 | -25.493 | 102.64 | 94.43 | 89.776 | -25.706 | 131.847 | 98.048 | 92.61 | -20.462 | 84.211 | 72.961 | 76.45 | -16.895 | 7.445 | 9.817 | 16.651 | -15.378 | 21.039 | 22.184 | 21.977 | 0 | 10.968 | 12.082 | 13.196 | 0 | 1.279 | 1.516 | 3.671 | 0 | 20.823 | 16.238 | 10.018 | 0 | 39.261 | 62.588 | 74.056 | 0 | 76.344 | 15.129 | 21.244 | 0 | 30.733 | 0 | 10.364 | 0 | 5.779 | 4.78 | 0 | 0 | 0.838 | 3.119 | 0 | 0 | 4.783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -157.981 | -232.83 | 35.485 | 176.666 | 180.834 | -173.098 | -624.079 | -146.215 | -113.048 | 142.59 | -587.489 | 135.504 | 137.296 | 129.789 | 85.369 | 109.999 | 106.3 | 52.982 | 37.911 | 60.338 | 43.529 | 40.125 | 17.932 | 43.572 | 42.035 | 41.379 | 15.643 | 40.956 | 39.773 | 37.973 | 16.922 | 36.641 | 36.137 | 35.081 | 31.065 | 41.194 | 43.135 | 43.943 | 43.001 | 32.695 | 35.406 | 37.011 | 50.679 | 39.926 | 41.386 | 41.383 | 46.239 | 41.879 | 41.78 | 43.296 | 55.217 | 46.49 | 45.804 | 47.981 | 72.505 | 59.191 | 63.413 | 66.974 | 84.06 | 76.558 | 81.658 | 90.895 | 147.483 | 131.442 | 58.54 | 54.573 | 36.826 | 38.915 | 40.641 | 91.848 | 93.725 | 92.162 | 89.494 | 89.347 | 84.878 | 82.782 | 93.016 | 55.028 | 51.387 | 51.575 | 52.419 | 52.595 | 51.049 | 29.053 | 26.521 | 26.419 | 24.773 | 20.771 | 19.348 | 19.229 | 17.192 | 16.446 | 16.56 | 19.962 | 19.937 | 10.224 | 10.722 | 9.131 | 9.5 | 21.7 | 13.8 | 11 | 11.4 | 13.8 | 13.9 | 12 | 5.1 | 4.7 | 4.5 | 3.9 | 3.6 | 3.3 | 3.2 | 3.2 | 3 | 3 | 3 | 3 | 2.6 | 2.1 | 1.5 | 1.3 | 0.9 | 0.9 | 0.8 | 7.2 |
Totaal niet-vlottende activa
| 8,713.694 | 8,613.357 | 9,045.538 | 8,174.126 | 7,965.356 | 7,784.822 | 7,579.72 | 7,477.272 | 7,267.817 | 7,237.008 | 7,214.445 | 7,227.176 | 7,210.986 | 7,163.248 | 7,096.855 | 6,970.51 | 6,944.05 | 6,907.062 | 6,883.498 | 6,648.235 | 6,501.37 | 6,411.916 | 4,437.687 | 4,334.683 | 4,266.023 | 4,220.246 | 4,174.213 | 4,120.847 | 4,056.109 | 3,998.191 | 3,946.214 | 3,852.576 | 3,772.507 | 3,718.31 | 3,666.658 | 3,617.702 | 3,559.114 | 3,511.589 | 3,473.323 | 3,404.425 | 3,335.909 | 3,268.5 | 3,232.007 | 3,191.403 | 3,118.489 | 3,048.353 | 3,016.239 | 2,966.506 | 2,946.1 | 2,923.743 | 2,892.891 | 2,860.269 | 2,811.718 | 2,780.675 | 2,746.575 | 2,713.823 | 2,659.022 | 2,606.307 | 2,554.752 | 2,506.451 | 2,481.712 | 2,421.225 | 2,317.884 | 2,222.798 | 1,281.462 | 1,231.119 | 1,177.433 | 1,134.715 | 1,078.081 | 1,022.939 | 976.82 | 939.664 | 900.463 | 839.992 | 803.244 | 766.597 | 739.937 | 654.926 | 618.88 | 591.244 | 559.952 | 530.339 | 500.107 | 451.291 | 427.329 | 402.071 | 378.374 | 355.145 | 336.225 | 321.252 | 306.196 | 285.127 | 281.375 | 272.086 | 266.791 | 292.846 | 278.637 | 261.73 | 246 | 231 | 205.8 | 191.7 | 182.4 | 177 | 164.6 | 152.1 | 113.5 | 103.3 | 96.2 | 90.8 | 83.4 | 74.9 | 68 | 61.3 | 55 | 47.4 | 41.4 | 34.5 | 30.1 | 26.3 | 22.9 | 20.2 | 17.9 | 15.9 | 14.2 | 27.9 |
Totaal activa
| 14,393.182 | 14,213.054 | 14,603.84 | 13,551.838 | 13,276.623 | 12,972.816 | 12,627.979 | 12,238.028 | 12,067.689 | 11,760.389 | 11,718.707 | 11,789.385 | 11,949.333 | 11,850.887 | 11,596.642 | 12,503.951 | 11,728.535 | 11,108.862 | 10,717.16 | 10,372.724 | 10,201.943 | 10,061.562 | 7,980.789 | 7,894.714 | 7,766.74 | 7,666.657 | 7,571.885 | 7,479.328 | 7,345.698 | 7,203.724 | 7,204.189 | 7,522.34 | 7,210.64 | 7,419.773 | 6,676.684 | 6,775.266 | 6,668.147 | 6,785.71 | 6,540.301 | 6,475.176 | 6,507.876 | 6,429.773 | 6,067.208 | 6,167.176 | 6,123.646 | 5,789.541 | 5,749.187 | 5,849.356 | 5,710.092 | 5,754.125 | 5,500.501 | 5,396.783 | 5,365.902 | 5,248.086 | 5,047.827 | 5,023.419 | 4,916.519 | 4,837.865 | 4,781.471 | 4,681.111 | 4,567.482 | 4,377.794 | 4,193.317 | 4,025.147 | 2,462.767 | 2,397.736 | 2,279.737 | 2,260.55 | 2,184.704 | 2,093.628 | 1,977.496 | 1,945.868 | 1,916.326 | 1,802.994 | 1,713.899 | 1,662.01 | 1,608.109 | 1,505.067 | 1,432.357 | 1,405.328 | 1,352.715 | 1,252.977 | 1,187.592 | 1,140.617 | 1,093.802 | 1,028.663 | 1,009.419 | 974.963 | 944.445 | 894.783 | 856.859 | 789.99 | 758.003 | 730.015 | 715.995 | 722.007 | 676.988 | 633.535 | 610.4 | 581.3 | 557.3 | 513.5 | 493.3 | 454.1 | 421.5 | 404.2 | 247.6 | 229.7 | 215.3 | 199.3 | 183.6 | 180.5 | 173.3 | 173.1 | 153.6 | 118.9 | 111.7 | 94.4 | 87.3 | 85.3 | 80.9 | 78.9 | 73.1 | 71.5 | 68.3 | 63 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,226.238 | 6,117.068 | 6,091.7 | 6,199.816 | 6,219.838 | 6,055.992 | 5,881.157 | 5,574.098 | 5,258.712 | 4,943.283 | 4,695.312 | 4,608.549 | 4,583.57 | 4,318.462 | 4,184.662 | 4,083.805 | 3,936.4 | 3,758.199 | 3,604.722 | 3,606.571 | 3,516.15 | 3,438.679 | 3,376.403 | 3,384.098 | 3,314.671 | 3,222.785 | 3,190.029 | 3,154.25 | 3,091.888 | 2,987.996 | 2,936.656 | 2,999.08 | 2,914.641 | 2,782.609 | 2,608.231 | 2,626.126 | 2,535.971 | 2,470.749 | 2,417.167 | 2,409.054 | 2,302.282 | 2,160.897 | 2,056.521 | 2,075.525 | 2,058.859 | 1,967 | 1,929.112 | 1,863.353 | 1,699.817 | 1,469.31 | 1,279.294 | 1,190.842 | 1,115.252 | 977.627 | 895.736 | 943.147 | 854.659 | 794.676 | 818.153 | 889.03 | 818.873 | 760.613 | 736.986 | 757.08 | 446.013 | 417.128 | 380.683 | 401.308 | 393.916 | 372.061 | 318.404 | 341.375 | 358.09 | 312.509 | 292.667 | 287.851 | 272.1 | 258.47 | 240.548 | 268.153 | 258.987 | 216.536 | 176.513 | 154.767 | 142.75 | 112.552 | 85.37 | 92.643 | 95.775 | 72.351 | 61.875 | 67.566 | 72.056 | 62.612 | 68.947 | 72.471 | 67.126 | 61.651 | 64.9 | 79.6 | 82.3 | 76.6 | 66.7 | 40.1 | 44.8 | 50 | 29.7 | 25.4 | 22.3 | 20.9 | 17.3 | 19.5 | 19.1 | 25.9 | 13 | 11.9 | 14.1 | 12.1 | 10.3 | 12.4 | 11.5 | 13.1 | 10.5 | 9.9 | 9.3 | 10.9 |
Kortlopende schulden
| 401.713 | 399.245 | 389.536 | 385.942 | 380.618 | 375.451 | 366.721 | 360.529 | 341.705 | 334.884 | 337.832 | 336.962 | 333.624 | 629.214 | 322.778 | 818.316 | 318.601 | 316.932 | 316.061 | 308.726 | 304.034 | 296.605 | 158.061 | 0 | 0 | 0 | 132.744 | 0 | 0 | 0 | 123.926 | 0 | 0 | 0 | 125.717 | 0 | 0 | 0.006 | 0.025 | 0.044 | 0.062 | 0.074 | 0.067 | 0.068 | 0.069 | 0.083 | 0.222 | 0.353 | 0.522 | 0.625 | 0.662 | 0.804 | 1.005 | 1.208 | 1.431 | 104.698 | 105.15 | 105.79 | 106.708 | 10.157 | 10.752 | 8.31 | 8.131 | 8.257 | 0.311 | 25.323 | 25.32 | 25.317 | 25.315 | 0.312 | 0.309 | 0.307 | 0.265 | 75.154 | 75.313 | 75.444 | 75.587 | 0.591 | 0.592 | 0.592 | 0.776 | 0.833 | 0.925 | 0.407 | 0.475 | 0.578 | 0.682 | 0.748 | 4.515 | 11.069 | 16.843 | 15.241 | 14.908 | 24.421 | 49.121 | 19.177 | 19.358 | 19.523 | 19.4 | 17.8 | 13.8 | 10.3 | 13.7 | 7.1 | 7 | 2 | 0.1 | 0.1 | 11.8 | 5.1 | 3.2 | 0.1 | 0.2 | 0.2 | 0.2 | 9.3 | 13.4 | 1.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 4.1 |
Belastingschulden
| 89.344 | 147.645 | 273.86 | 325.693 | 233.507 | 117.79 | 0 | 63.916 | 2.08 | 128.302 | 16.786 | 158.481 | 29.776 | 155.491 | 16.786 | 4.553 | 91.797 | 12.884 | 11.013 | 100.472 | 9.507 | 92.816 | 11.013 | 0 | 13.676 | 66.618 | 0 | 6.175 | 31.803 | 89.64 | 0 | 0 | 0 | 114.321 | 1.444 | 17.574 | 29.13 | 78.939 | 0 | 18.645 | 15.46 | 51.971 | 0 | 0 | 11.075 | 56.004 | 5.932 | 11.702 | 0 | 37.146 | 0 | 12.126 | 25.432 | 30.87 | 4.827 | 2.735 | 23.635 | 35.06 | 8.068 | 0 | 6.901 | 26.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.36 | 0 | 0 | 2.79 | 29.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 89.344 | 147.645 | 7.86 | 325.693 | 643.074 | 0 | 175.212 | 218.087 | 203.744 | 0 | 155.899 | 658.261 | 498.442 | 599.609 | 133.28 | 425.71 | 430.249 | 272.511 | 105.566 | 367.177 | 249.277 | 329.473 | 105.566 | 0 | 0 | 0 | 85.406 | 0 | 0 | 0 | 90.166 | 0 | 0 | 0 | 79.772 | 0 | 0 | 280.738 | 17.258 | 235.369 | 224.275 | 249.451 | 20.222 | 173.243 | 181.843 | 220.99 | 19.472 | 167.447 | 154.934 | 131.105 | 1.99 | 101.618 | 161.412 | 113.723 | 33.877 | 91.104 | 122.227 | 137.373 | 85.934 | 99.332 | 97.091 | 121.412 | 64.028 | 104.103 | 80.677 | 84.345 | 6.235 | 79.253 | 74.501 | 80.146 | 5.779 | 65.435 | 70.729 | 77.39 | 2.451 | 64.787 | 95.068 | 67.308 | 32.948 | 52.394 | 52.278 | 48.226 | 44.675 | 44.208 | 38.391 | 32.65 | 34.422 | 36.654 | 32.997 | 1.353 | 26.904 | 0.619 | 2.187 | 2.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -4,909.669 | -5,040.277 | -5,193.303 | -5,605.878 | -6,003.176 | -5,248.917 | -5,240.43 | -4,949.249 | -4,651.764 | -4,178.879 | -4,026.526 | -4,381.048 | -4,257.37 | -4,118.16 | -3,579.751 | -3,746.805 | -3,691.311 | -3,493.793 | -3,172.657 | -3,408.663 | -3,234.726 | -3,269.92 | -3,133.426 | -2,863.115 | -2,824.1 | -2,764.007 | -2,950.842 | -2,686.175 | -2,649.446 | -2,559.869 | -2,686.755 | -2,532.732 | -2,462.607 | -2,363.862 | -2,376.997 | -2,165.914 | -2,094.203 | -2,348.8 | -2,021.061 | -2,226.224 | -2,117.244 | -2,025.44 | -1,710.321 | -1,885.305 | -1,880.407 | -1,862.055 | -1,610.985 | -1,710.799 | -1,542.192 | -1,305.84 | -981.23 | -990.185 | -960.11 | -783.081 | -602.649 | -701.569 | -651.226 | -612.771 | -605.641 | -670.238 | -602.105 | -580.678 | -492.63 | -573.317 | -390.104 | -355.598 | -263.945 | -353.234 | -346.441 | -327.065 | -209.112 | -292.303 | -309.716 | -268.995 | -177.417 | -233.319 | -249.533 | -219.31 | -180.821 | -224.993 | -220.165 | -184.489 | -152.758 | -105.116 | -105.141 | -82.685 | -58.422 | -56.384 | -73.045 | -18.697 | -46.361 | -10.548 | -31.733 | -29.696 | -34.083 | -34.945 | -31.366 | -28.896 | -34.2 | -36.4 | -48.8 | -48.8 | -44.6 | -3.1 | -16.2 | -18.1 | -19.1 | -13.1 | -12 | -11.7 | -12.1 | -10.9 | -11.9 | -20.3 | -8 | -6.5 | -9.1 | -6.6 | -5.1 | -8.6 | -7.8 | -9.8 | -7.5 | -7.2 | -6.5 | -7.5 |
Totaal kortlopende verplichtingen
| 8,123.208 | 7,888.394 | 7,661.353 | 7,831.082 | 7,693.699 | 7,356.308 | 7,063.817 | 6,841.479 | 6,413.189 | 6,170.873 | 5,874.615 | 5,989.754 | 5,771.612 | 5,903.078 | 5,262.417 | 5,669.384 | 5,022.136 | 4,624.932 | 4,469.427 | 4,580.854 | 4,360.392 | 4,326.332 | 3,894.02 | 3,905.081 | 3,818.918 | 3,748.181 | 3,647.366 | 3,628.5 | 3,566.133 | 3,505.763 | 3,400.649 | 3,465.428 | 3,366.675 | 3,315.677 | 3,046.398 | 3,103.912 | 3,006.869 | 2,952.381 | 2,830.556 | 2,845.942 | 2,727.117 | 2,597.85 | 2,423.01 | 2,439.056 | 2,430.298 | 2,349.022 | 2,272.865 | 2,195.409 | 2,012.898 | 1,801.656 | 1,580.01 | 1,506.047 | 1,458.243 | 1,317.974 | 1,228.958 | 1,383.262 | 1,309.104 | 1,254.804 | 1,231.375 | 1,217.311 | 1,150.385 | 1,096.849 | 1,053.501 | 1,053.203 | 582.91 | 588.326 | 528.976 | 553.952 | 541.207 | 497.515 | 433.784 | 456.189 | 486.818 | 508.567 | 485.681 | 485.404 | 494.701 | 365.529 | 333.815 | 364.299 | 350.863 | 297.642 | 245.868 | 249.033 | 219.225 | 175.647 | 147.422 | 166.304 | 156.017 | 138.427 | 121.136 | 140.444 | 129.474 | 122.4 | 152.932 | 129.174 | 122.244 | 113.929 | 115 | 140.6 | 129.6 | 114.7 | 102.5 | 84.2 | 80.4 | 83.9 | 40.4 | 37.8 | 44.4 | 35.2 | 25.7 | 28.2 | 26.5 | 31.7 | 18.2 | 26.6 | 32.5 | 18.9 | 15.8 | 16.6 | 15.6 | 16.8 | 14 | 13.1 | 12.6 | 18.4 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 7,309.81 | 5,288.632 | 5,570.125 | 6,998.341 | 6,744.094 | 6,782.211 | 6,178.309 | 6,180.013 | 6,353.049 | 5,526.678 | 5,528.735 | 5,555.086 | 5,572.444 | 5,586.02 | 5,841.908 | 5,763.07 | 5,779.681 | 6,133.239 | 5,545.824 | 5,345.806 | 5,415.457 | 5,090.232 | 3,417.122 | 3,174.327 | 3,253.538 | 3,193.066 | 2,978.39 | 2,900.816 | 2,604.062 | 1,977.539 | 1,887.019 | 1,886.501 | 1,886.324 | 1,885.877 | 1,390.018 | 1,396.995 | 1,396.868 | 1,396.741 | 1,396.615 | 1,396.488 | 1,396.362 | 1,396.242 | 1,396.141 | 1,396.031 | 1,395.922 | 1,095.852 | 1,095.734 | 1,095.672 | 796.884 | 796.863 | 796.912 | 796.962 | 497.547 | 497.641 | 357.273 | 326.554 | 479.233 | 596.71 | 684.04 | 693.516 | 785.868 | 782.658 | 724.564 | 657.131 | 75 | 75.068 | 75.149 | 75.23 | 75.311 | 100.39 | 110.17 | 100.548 | 100.678 | 25.436 | 25.461 | 25.468 | 25.471 | 100.173 | 100.322 | 100.469 | 100.616 | 100.823 | 120.977 | 110.216 | 135.317 | 155.371 | 190.47 | 160.619 | 170.56 | 168.145 | 165.618 | 104.309 | 112.197 | 119.784 | 90.463 | 136.983 | 118.236 | 100.303 | 90.7 | 50.4 | 51.7 | 55.7 | 170.2 | 160.5 | 130.8 | 124.1 | 22.6 | 13.9 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 8.9 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.9 | 1 | 12.5 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 1,900.2 | 5.1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85.164 | 0 | 0 | 0 | 80.713 | 0 | 0 | 0 | 79.544 | 0 | 0 | 0 | 88.864 | 0 | 0 | 0 | 68.736 | 0 | 0 | 0 | 18.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.241 | 0 | 0 | 0 | 38.171 | 0 | 0 | 0 | 42.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 321.323 | 1,026.316 | 282.894 | 260.642 | 249.903 | 245.347 | 218.087 | 203.744 | 180.612 | 175.212 | 172.807 | 177.118 | 165.396 | 155.899 | 174.177 | 155.53 | 73.212 | 133.28 | 117.551 | 113.533 | 109.48 | 105.566 | 102.64 | 94.43 | 89.776 | 85.406 | 131.847 | 98.048 | 92.61 | 90.166 | 84.211 | 72.961 | 76.45 | 79.772 | 72.197 | 77.279 | 81.33 | 85.164 | 61.789 | 66.065 | 75.162 | 80.713 | 96.549 | 86.854 | 83.13 | 79.544 | 107.987 | 93.713 | 92.316 | 88.864 | 76.919 | 73.701 | 63.083 | 68.736 | 57.446 | 26.582 | 23.726 | 18.321 | 4.928 | 0 | 0 | 0 | 0 | 27.592 | 26.651 | 27.241 | 25.896 | 25.666 | 32.297 | 38.171 | 41.699 | 44.809 | 42.882 | 42.516 | 39.517 | 31.353 | 38.165 | 38.44 | 38.12 | 35.4 | 32.578 | 29.448 | 25.237 | 22.025 | 17.348 | 15.939 | 12.723 | 9.789 | 8.578 | 9.141 | 6.936 | 5.876 | 5.013 | 4.086 | 3.222 | 2.095 | 1.546 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 543.556 | 205.703 | 2,080.224 | 199.99 | 205.661 | 209.411 | 196.258 | 203.912 | 205.137 | 210.499 | 206.568 | 212.591 | 210.465 | 203.37 | 196.16 | 188.095 | 182.088 | 168.635 | 171.289 | 162.294 | 167.879 | 163.153 | 210.414 | 214.287 | 214.864 | 211.806 | 207.677 | 203.986 | 208.143 | 205.216 | 199.219 | 185.437 | 194.67 | 201.928 | 199.182 | 200.076 | 217.146 | 211.758 | 124.384 | 194.551 | 200.751 | 197.295 | 120.31 | 199.653 | 204.429 | 189.012 | 113.193 | 191.765 | 193.945 | 191.443 | 101 | 186.307 | 183.026 | 181.538 | 114.439 | 181.886 | 171.148 | 162.307 | 143.549 | 166.109 | 153.789 | 132.811 | 133.034 | 124.32 | 60.026 | 56.678 | 28.653 | 52.301 | 49.957 | 42.941 | -6.896 | 31.353 | 22.319 | 19.637 | -28.044 | 13.943 | 12.998 | 12.184 | 11.963 | 7.77 | 7.691 | 7.129 | 7.014 | 7.133 | 7.103 | 7.187 | 5.064 | 5.178 | 5.293 | 4.609 | 4.673 | 4.636 | 4.686 | 4.733 | 4.783 | 0.448 | 0.488 | 0.483 | 0.5 | 0.6 | 0.6 | 0.7 | 2.2 | 2.7 | 12.6 | 6.6 | 0.5 | 2.1 | 2 | 2 | 0.4 | 1.2 | 1.4 | 1.3 | 0.3 | 1.1 | 0.9 | 0.9 | 0.4 | 0.6 | 0.6 | 0.6 | 0.4 | 0.5 | 0.4 | 0.6 |
Totaal niet-vlottende verplichtingen
| 7,853.366 | 7,715.858 | 8,681.765 | 7,481.225 | 7,210.397 | 7,241.525 | 6,624.914 | 6,602.012 | 6,761.93 | 5,917.789 | 5,910.515 | 5,940.484 | 5,960.027 | 5,954.786 | 6,193.967 | 6,125.342 | 6,117.299 | 6,375.086 | 5,850.393 | 5,625.651 | 5,696.869 | 5,362.865 | 3,733.102 | 3,491.254 | 3,562.832 | 3,494.648 | 3,271.473 | 3,236.649 | 2,910.253 | 2,275.365 | 2,176.404 | 2,156.149 | 2,153.955 | 2,164.255 | 1,668.972 | 1,669.268 | 1,691.293 | 1,689.829 | 1,691.327 | 1,652.828 | 1,663.178 | 1,668.699 | 1,677.877 | 1,692.233 | 1,687.205 | 1,367.994 | 1,368.015 | 1,395.424 | 1,084.542 | 1,080.622 | 1,075.64 | 1,060.188 | 754.274 | 742.262 | 609.184 | 565.886 | 676.963 | 782.743 | 864.231 | 864.553 | 939.657 | 915.469 | 857.598 | 781.451 | 162.618 | 158.397 | 158.284 | 153.427 | 150.934 | 175.628 | 179.616 | 173.6 | 167.806 | 87.955 | 82.449 | 78.928 | 69.822 | 150.522 | 150.725 | 146.359 | 143.707 | 140.53 | 157.439 | 142.586 | 164.445 | 179.906 | 211.473 | 178.52 | 185.642 | 181.332 | 179.432 | 115.881 | 122.759 | 129.53 | 99.332 | 140.653 | 120.819 | 102.332 | 92.4 | 51 | 52.3 | 56.4 | 172.4 | 163.2 | 143.4 | 130.7 | 25.2 | 16 | 2.2 | 2.2 | 2.1 | 1.5 | 1.7 | 1.7 | 1.5 | 10 | 1.4 | 1.4 | 1.3 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.4 | 13.1 |
Totaal passiva
| 15,976.574 | 15,604.252 | 16,343.118 | 15,312.307 | 14,904.096 | 14,597.833 | 13,688.731 | 13,443.491 | 13,175.119 | 12,088.662 | 11,785.13 | 11,930.238 | 11,731.639 | 11,857.864 | 11,456.384 | 11,794.726 | 11,139.435 | 11,000.018 | 10,319.82 | 10,206.505 | 10,057.261 | 9,689.197 | 7,627.122 | 7,396.335 | 7,381.75 | 7,242.829 | 6,918.839 | 6,865.149 | 6,476.386 | 5,781.128 | 5,577.053 | 5,621.577 | 5,520.63 | 5,479.932 | 4,715.37 | 4,773.18 | 4,698.162 | 4,642.21 | 4,521.883 | 4,498.77 | 4,390.295 | 4,266.549 | 4,100.887 | 4,131.289 | 4,117.503 | 3,717.016 | 3,640.88 | 3,590.833 | 3,097.44 | 2,882.278 | 2,655.65 | 2,566.235 | 2,212.517 | 2,060.236 | 1,838.142 | 1,949.148 | 1,986.067 | 2,037.547 | 2,095.606 | 2,081.864 | 2,090.042 | 2,012.318 | 1,911.099 | 1,834.654 | 745.528 | 746.723 | 687.26 | 707.379 | 692.141 | 673.143 | 613.4 | 629.789 | 654.624 | 596.522 | 568.13 | 564.332 | 564.523 | 516.051 | 484.54 | 510.658 | 494.57 | 438.172 | 403.307 | 391.619 | 383.67 | 355.553 | 358.895 | 344.824 | 341.659 | 319.759 | 300.568 | 256.325 | 252.233 | 251.93 | 252.264 | 269.827 | 243.063 | 216.261 | 207.4 | 191.6 | 181.9 | 171.1 | 274.9 | 247.4 | 223.8 | 214.6 | 65.6 | 53.8 | 46.6 | 37.4 | 27.8 | 29.7 | 28.2 | 33.4 | 19.7 | 36.6 | 33.9 | 20.3 | 17.1 | 17.8 | 16.8 | 18.1 | 15.3 | 14.5 | 14 | 31.5 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.111 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.095 | 0.466 | 0.067 | 0 | 0.339 | 0 | 0.432 | 0 | 0 | 0.472 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.59 | 0.591 | 0.596 | 0.604 | 0.61 | 0.624 | 0.628 | 0.638 | 0.659 | 0.67 | 0.677 | 0.691 | 0.697 | 0.711 | 0.733 | 0.741 | 0.742 | 0.756 | 0.757 | 0.767 | 0.783 | 0.79 | 0.803 | 0.81 | 0.823 | 0.843 | 0.853 | 0.88 | 0.913 | 0.929 | 0.947 | 0.949 | 0.967 | 0.977 | 0.987 | 0.996 | 1.013 | 1.016 | 1.024 | 1.047 | 1.063 | 1.059 | 1.077 | 1.089 | 1.11 | 1.13 | 1.161 | 1.22 | 1.26 | 1.272 | 1.284 | 1.36 | 1.387 | 1.41 | 1.393 | 1.387 | 1.379 | 1.375 | 1.371 | 1.361 | 1.354 | 1.348 | 1.345 | 1.158 | 1.155 | 1.153 | 1.151 | 1.148 | 1.141 | 1.139 | 1.136 | 1.134 | 1.132 | 1.124 | 1.121 | 1.118 | 0.556 | 0.554 | 0.552 | 0.551 | 0.548 | 0.547 | 0.543 | 0.539 | 0.535 | 0.534 | 0.533 | 0.531 | 0.529 | 0.528 | 0.526 | 0.522 | 0.517 | 0.515 | 0.514 | 0.512 | 0.51 | 0.5 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| -3,008.665 | -2,849.108 | -3,131.532 | -3,132.517 | -2,994.418 | -2,952.797 | -2,375.86 | -2,494.833 | -2,391.108 | -1,636.267 | -1,365.802 | -1,430.06 | -1,075.769 | -1,275.409 | -1,139.139 | -578.172 | -679.506 | -1,137.392 | -889.066 | -1,094.082 | -1,115.015 | -896.45 | -909.186 | -768.251 | -863.657 | -824.361 | -612.84 | -654.484 | -428.242 | 90.267 | 289.5 | 560.304 | 379.62 | 637.817 | 678.84 | 732.742 | 726.179 | 908.354 | 822.473 | 806.641 | 948.518 | 999.748 | 846.333 | 919.1 | 902.154 | 973.487 | 1,023.267 | 1,168.56 | 1,489.418 | 1,742.64 | 1,733.474 | 1,731.247 | 2,016.29 | 2,048.214 | 2,069.496 | 1,963.736 | 1,847.194 | 1,747.599 | 1,650.123 | 1,578.2 | 1,490.975 | 1,405.46 | 1,342.625 | 1,299.911 | 1,258.512 | 1,202.724 | 1,156.393 | 1,115.798 | 1,062.711 | 1,010.812 | 962.405 | 922.053 | 874.197 | 824.884 | 784.32 | 744.813 | 696.19 | 653.826 | 620.613 | 574.068 | 540.825 | 508.173 | 481.047 | 457.145 | 427.612 | 400.688 | 380.96 | 362.253 | 338.157 | 315.61 | 298.968 | 283.06 | 262.919 | 244.933 | 232.616 | 223.4 | 206.828 | 192.475 | 180.9 | 169.3 | 155.9 | 144.1 | 135.5 | 126.6 | 118.2 | 110.6 | 104.8 | 99.3 | 92.7 | 86.7 | 81.7 | 77.2 | 71.8 | 66.8 | 62.7 | 59.2 | 55 | 51.6 | 48.7 | 46.2 | 42.9 | 40 | 37.6 | 26.8 | 34.2 | 31.1 |
Overige gereserveerde algehele resultaten
| 8.892 | 46.564 | 39.388 | 30.289 | 36.071 | 21.894 | 2.996 | -3.983 | -3.611 | -1.736 | -6.799 | -7.828 | -2.591 | -6.298 | -2.155 | -17.035 | -22.111 | -25.756 | 4.89 | -2,182.599 | -2,131.156 | -2,085.019 | -2,058.55 | -2,010.392 | -1,949.75 | -1,902.668 | -1,847.329 | -1,822.123 | -1,805.844 | -1,760.476 | -1,708.911 | -1,661.541 | -1,608.704 | -1,559.82 | -1,510.694 | -1,470.199 | -1,422.741 | -1,381.502 | -1,334.949 | -1,294.053 | -1,255.805 | -1,212.962 | -1,181.734 | -1,146.364 | -1,129.485 | -1,098.297 | -1,057.98 | -1,016.237 | -1,013.604 | -975.121 | -933.229 | -893.492 | -852.001 | -812.612 | -2.97 | -4.095 | -5.466 | -7.067 | -7.962 | -9.339 | -9.685 | -11.432 | -11.513 | -0.984 | 0.528 | -1.039 | -6.8 | -370.63 | -361.391 | -345.319 | -331.759 | -316 | -300.867 | -287.576 | -274.533 | -262.011 | -248.527 | -235.962 | -224.301 | -208.08 | -196.512 | -185.55 | -177.084 | -167.071 | -157.108 | -147.788 | -137.922 | -128.847 | -119.692 | -111.226 | -103.361 | -96.357 | -89.408 | -82.517 | -76.167 | -72.24 | -66.482 | -61.256 | -56.3 | -51.3 | -47 | -42.8 | -39.3 | -78.4 | -74.7 | -30.1 | -29.1 | -26.9 | -24.8 | -22.9 | -21.4 | -19.9 | -18.4 | -17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,416.381 | 1,410.756 | 1,352.275 | 1,341.163 | 1,330.27 | 1,305.276 | 1,311.488 | 1,292.725 | 1,286.651 | 1,309.071 | 1,305.508 | 1,296.358 | 1,295.363 | 1,274.033 | 1,280.841 | 1,303.664 | 1,289.865 | 1,271.25 | 1,280.65 | 3,442.143 | 3,390.086 | 3,353.051 | 3,320.613 | 3,276.219 | 3,197.587 | 3,150.034 | 3,112.372 | 3,089.933 | 3,102.518 | 3,091.892 | 3,045.618 | 3,001.053 | 2,918.145 | 2,860.877 | 2,792.191 | 2,738.556 | 2,665.551 | 2,615.635 | 2,529.878 | 2,462.794 | 2,423.821 | 2,375.375 | 2,300.663 | 2,262.074 | 2,232.385 | 2,196.225 | 2,141.89 | 2,105.039 | 2,135.618 | 2,103.068 | 2,043.334 | 1,991.509 | 1,987.736 | 1,950.861 | 1,141.749 | 1,113.142 | 1,086.871 | 1,058.34 | 1,042.329 | 1,028.676 | 994.789 | 969.662 | 949.758 | 890.221 | 456.569 | 448.134 | 441.731 | 806.852 | 790.095 | 753.851 | 732.311 | 708.89 | 687.238 | 668.032 | 634.858 | 613.755 | 594.805 | 570.596 | 550.951 | 528.13 | 513.281 | 491.634 | 479.775 | 458.381 | 439.089 | 419.675 | 406.952 | 396.2 | 383.79 | 370.111 | 360.156 | 346.436 | 331.737 | 315.152 | 306.767 | 300.506 | 293.067 | 285.545 | 277.9 | 271.4 | 266.5 | 241.1 | 122.2 | 158.5 | 154.2 | 109.1 | 106.3 | 103.5 | 100.8 | 98.1 | 95.5 | 93.5 | 91.7 | 89.9 | 71.2 | 23.1 | 22.8 | 22.5 | 21.5 | 21.3 | 21.2 | 20.8 | 20.2 | 30.2 | 20.1 | 0.4 |
Totaal eigen vermogen van aandeelhouders
| -1,583.392 | -1,391.198 | -1,739.278 | -1,760.469 | -1,627.473 | -1,625.017 | -1,060.752 | -1,205.463 | -1,107.43 | -328.273 | -66.423 | -140.853 | 217.694 | -6.977 | 140.258 | 709.225 | 589.1 | 108.844 | 397.34 | 166.219 | 144.682 | 372.365 | 353.667 | 498.379 | 384.99 | 423.828 | 653.046 | 614.179 | 869.312 | 1,422.596 | 1,627.136 | 1,900.763 | 1,690.01 | 1,939.841 | 1,961.314 | 2,002.086 | 1,969.985 | 2,143.5 | 2,018.418 | 1,976.406 | 2,117.581 | 2,163.224 | 1,966.321 | 2,035.887 | 2,006.143 | 2,072.525 | 2,108.307 | 2,258.523 | 2,612.652 | 2,871.847 | 2,844.851 | 2,830.548 | 3,153.385 | 3,187.85 | 3,209.685 | 3,074.271 | 2,930.452 | 2,800.318 | 2,685.865 | 2,599.247 | 2,477.44 | 2,365.476 | 2,282.218 | 2,190.493 | 1,717.239 | 1,651.013 | 1,592.477 | 1,553.171 | 1,492.563 | 1,420.485 | 1,364.096 | 1,316.079 | 1,261.702 | 1,206.472 | 1,145.769 | 1,097.678 | 1,043.586 | 989.016 | 947.817 | 894.67 | 858.145 | 814.805 | 784.285 | 748.998 | 710.132 | 673.11 | 650.524 | 630.139 | 602.786 | 575.024 | 556.291 | 533.665 | 505.77 | 478.085 | 463.731 | 452.18 | 433.925 | 417.274 | 403 | 389.7 | 375.4 | 342.4 | 218.4 | 206.7 | 197.7 | 189.6 | 182 | 175.9 | 168.7 | 161.9 | 155.8 | 150.8 | 145.1 | 139.7 | 133.9 | 82.3 | 77.8 | 74.1 | 70.2 | 67.5 | 64.1 | 60.8 | 57.8 | 57 | 54.3 | 31.5 |
Totaal eigen vermogen
| -1,583.392 | -1,391.198 | -1,739.278 | -1,760.469 | -1,627.473 | -1,625.017 | -1,060.752 | -1,205.463 | -1,107.43 | -328.273 | -66.423 | -140.853 | 217.694 | -6.977 | 140.258 | 709.225 | 589.1 | 108.844 | 397.34 | 166.219 | 144.682 | 372.365 | 353.667 | 498.379 | 384.99 | 423.828 | 653.046 | 614.179 | 869.312 | 1,422.596 | 1,627.136 | 1,900.763 | 1,690.01 | 1,939.841 | 1,961.314 | 2,002.086 | 1,969.985 | 2,143.5 | 2,018.418 | 1,976.406 | 2,117.581 | 2,163.224 | 1,966.321 | 2,035.887 | 2,006.143 | 2,072.525 | 2,108.307 | 2,258.523 | 2,612.652 | 2,871.847 | 2,844.851 | 2,830.548 | 3,153.385 | 3,187.85 | 3,209.685 | 3,074.271 | 2,930.452 | 2,800.318 | 2,685.865 | 2,599.247 | 2,477.44 | 2,365.476 | 2,282.218 | 2,190.493 | 1,717.239 | 1,651.013 | 1,592.477 | 1,553.171 | 1,492.563 | 1,420.485 | 1,364.096 | 1,316.079 | 1,261.702 | 1,206.472 | 1,145.769 | 1,097.678 | 1,043.586 | 989.016 | 947.817 | 894.67 | 858.145 | 814.805 | 784.285 | 748.998 | 710.132 | 673.11 | 650.524 | 630.139 | 602.786 | 575.024 | 556.291 | 533.665 | 505.77 | 478.085 | 463.731 | 452.18 | 433.925 | 417.274 | 403 | 389.7 | 375.4 | 342.4 | 218.4 | 206.7 | 197.7 | 189.6 | 182 | 175.9 | 168.7 | 161.9 | 155.8 | 150.8 | 145.1 | 139.7 | 133.9 | 82.3 | 77.8 | 74.1 | 70.2 | 67.5 | 64.1 | 60.8 | 57.8 | 57 | 54.3 | 31.5 |
Totaal passiva en aandeelhoudersvermogen
| 14,393.182 | 14,213.054 | 14,603.84 | 13,551.838 | 13,276.623 | 12,972.816 | 12,627.979 | 12,238.028 | 12,067.689 | 11,760.389 | 11,718.707 | 11,789.385 | 11,949.333 | 11,850.887 | 11,596.642 | 12,503.951 | 11,728.535 | 11,108.862 | 10,717.16 | 10,372.724 | 10,201.943 | 10,061.562 | 7,980.789 | 7,894.714 | 7,766.74 | 7,666.657 | 7,571.885 | 7,479.328 | 7,345.698 | 7,203.724 | 7,204.189 | 7,522.34 | 7,210.64 | 7,419.773 | 6,676.684 | 6,775.266 | 6,668.147 | 6,785.71 | 6,540.301 | 6,475.176 | 6,507.876 | 6,429.773 | 6,067.208 | 6,167.176 | 6,123.646 | 5,789.541 | 5,749.187 | 5,849.356 | 5,710.092 | 5,754.125 | 5,500.501 | 5,396.783 | 5,365.902 | 5,248.086 | 5,047.827 | 5,023.419 | 4,916.519 | 4,837.865 | 4,781.471 | 4,681.111 | 4,567.482 | 4,377.794 | 4,193.317 | 4,025.147 | 2,462.767 | 2,397.736 | 2,279.737 | 2,260.55 | 2,184.704 | 2,093.628 | 1,977.496 | 1,945.868 | 1,916.326 | 1,802.994 | 1,713.899 | 1,662.01 | 1,608.109 | 1,505.067 | 1,432.357 | 1,405.328 | 1,352.715 | 1,252.977 | 1,187.592 | 1,140.617 | 1,093.802 | 1,028.663 | 1,009.419 | 974.963 | 944.445 | 894.783 | 856.859 | 789.99 | 758.003 | 730.015 | 715.995 | 722.007 | 676.988 | 633.535 | 610.4 | 581.3 | 557.3 | 513.5 | 493.3 | 454.1 | 421.5 | 404.2 | 247.6 | 229.7 | 215.3 | 199.3 | 183.6 | 180.5 | 173.3 | 173.1 | 153.6 | 118.9 | 111.7 | 94.4 | 87.3 | 85.3 | 80.9 | 78.9 | 73.1 | 71.5 | 68.3 | 63 |