Otter Tail Corporation
NASDAQ:OTTR
79.06 (USD) • At close November 8, 2024
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 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 280.02 | 230.672 | 238.158 | 230.373 | 189.214 | 150.578 | 104.08 | 118.996 | 72.987 | 61.989 | 1.371 | 1.537 | 1.272 | 1.48 | 1.212 | 1.163 | 44.904 | 39.512 | 7.884 | 21.199 | 0.921 | 0.982 | 0.891 | 0.861 | 0.649 | 1.036 | 1.121 | 16.216 | 0.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.548 | 0 | 0.157 | 0 | 0 | 4.356 | 6.613 | 1.15 | 59.117 | 42.275 | 37.532 | 52.362 | 148.06 | 44.14 | 6.434 | 14.652 | 6.604 | 0 | 0.186 | 105.017 | 60.875 | 49.419 | 0 | 4.432 | 6.066 | 9.056 | 3.112 | 7.565 | 17.862 | 0 | 9.447 | 39.824 | 0.704 | 0 | 0 | 6.791 | 7.999 | 0 | 0 | 5.43 | 0 | 16.179 | 0 | 0 | 0 | 0 | 0 | 7.305 | 0 | 0 | 0.884 | 9.937 | 16.736 | 0.998 | 0 | 11.378 | 2.311 | 4.641 | 9.173 | 1.259 | 4.796 | 11.071 | 15.126 | 24.8 | 12.7 | 14.7 | 19.3 | 3.9 | 3.8 | 4 | 10 | 5.3 | 6 | 2.9 | 3.2 | 1.2 | 2.5 | 1.4 | 4.8 | 1.9 | 1 | 1.1 | 2.4 | 1.9 | 2.3 | 1.5 | 7.8 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37.502 | 0 | 0 | 0 | 0 | 0 | 0 | -6.372 | -5.128 | -2.487 | 0 | 0 | 0 | 0 | 0 | -3.324 | -2.102 | -0.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 280.02 | 230.672 | 238.158 | 230.373 | 189.214 | 150.578 | 104.08 | 118.996 | 72.987 | 61.989 | 1.371 | 1.537 | 1.272 | 1.48 | 1.212 | 1.163 | 44.904 | 39.512 | 7.884 | 21.199 | 0.921 | 0.982 | 0.891 | 0.861 | 0.649 | 1.036 | 1.121 | 16.216 | 0.826 | 0 | 0 | 0 | 0.249 | 0 | 0 | 0 | 0.548 | 54.631 | 0.157 | 98.139 | 47.238 | 4.356 | 6.613 | 1.15 | 59.117 | 42.275 | 37.532 | 52.362 | 148.06 | 44.14 | 6.434 | 14.652 | 6.604 | 14.633 | 0.186 | 105.017 | 60.875 | 49.419 | 11.42 | 4.432 | 6.066 | 9.056 | 3.112 | 7.565 | 17.862 | 0 | 9.447 | 39.824 | 0.704 | 0 | 0 | 6.791 | 7.999 | 0 | 0 | 5.43 | 0 | 16.179 | 0 | 0 | 0 | 0 | 0 | 7.305 | 0 | 0 | 0.884 | 9.937 | 16.736 | 0.998 | 0 | 11.378 | 2.311 | 4.641 | 9.173 | 1.259 | 4.796 | 11.071 | 15.126 | 24.8 | 12.7 | 14.7 | 19.3 | 3.9 | 3.8 | 4 | 10 | 5.3 | 6 | 2.9 | 3.2 | 1.2 | 2.5 | 1.4 | 4.8 | 1.9 | 1 | 1.1 | 2.4 | 1.9 | 2.3 | 1.5 | 7.8 |
Nettovorderingen
| 186.273 | 191.946 | 195.674 | 157.143 | 193.175 | 194.951 | 175.442 | 144.393 | 193.797 | 225.838 | 218.896 | 174.953 | 178.759 | 163.424 | 134.39 | 113.959 | 123.154 | 109.668 | 122.443 | 109.118 | 120.093 | 133.712 | 140.899 | 110.95 | 120.986 | 120.282 | 120.066 | 99.835 | 110.162 | 102.484 | 107.629 | 94.834 | 91.52 | 101.73 | 97.101 | 93.916 | 109.089 | 99.915 | 103.676 | 91.347 | 140.881 | 134.346 | 132.036 | 115.582 | 130.541 | 124.926 | 130.701 | 118.218 | 174.091 | 237.457 | 205.744 | 205.65 | 238.295 | 246.312 | 252.11 | 157.656 | 187.219 | 149.291 | 189.195 | 154.679 | 173.809 | 179.556 | 219.747 | 202.215 | 254.933 | 242.561 | 205.054 | 208.614 | 218.452 | 213.43 | 210.26 | 183.66 | 181.753 | 187.554 | 173.981 | 161.687 | 150.715 | 129.866 | 129.807 | 131.214 | 119.384 | 110.959 | 122.446 | 115.464 | 117.561 | 93.41 | 88.14 | 83.136 | 75.614 | 82.14 | 68.417 | 69.262 | 81.45 | 68.123 | 77.656 | 62.828 | 66.671 | 65.754 | 56.531 | 46.3 | 46.3 | 44.2 | 44.6 | 48.1 | 46.4 | 42.1 | 38.9 | 40.1 | 42.9 | 40 | 38.5 | 37.6 | 35.9 | 43.6 | 40.2 | 39.5 | 33.3 | 32.6 | 35.2 | 32.2 | 28.3 | 27.5 | 25.2 |
Voorraad
| 153.233 | 161.787 | 148.194 | 149.701 | 142.007 | 144.441 | 144.767 | 145.952 | 146.376 | 146.964 | 145.857 | 148.49 | 114.615 | 103.024 | 92.426 | 92.165 | 81.871 | 89.754 | 98.152 | 97.851 | 97.052 | 105.86 | 106.732 | 106.27 | 94.615 | 90.435 | 87.999 | 88.034 | 78.915 | 87.267 | 81.473 | 83.74 | 80.848 | 81.396 | 85.41 | 85.416 | 83.167 | 81.803 | 84.515 | 85.203 | 78.939 | 82.698 | 81.875 | 72.681 | 72.658 | 73.411 | 73.398 | 69.336 | 73.43 | 77.368 | 82.959 | 77.983 | 91.114 | 86.235 | 81.141 | 95.016 | 88.404 | 94.089 | 96.839 | 86.515 | 84 | 92.14 | 97.69 | 101.955 | 111.042 | 112.233 | 115.256 | 97.214 | 97.757 | 98.791 | 100.57 | 103.002 | 106.601 | 106.989 | 106.458 | 88.677 | 83.361 | 95.808 | 99.664 | 77.296 | 78.187 | 65.229 | 60.518 | 56.966 | 56.158 | 62.56 | 53.691 | 44.154 | 45.55 | 42.074 | 42.216 | 39.301 | 41.134 | 41.082 | 45.74 | 38.517 | 39.322 | 37.212 | 39.892 | 30.1 | 28 | 30.4 | 31.4 | 26.5 | 31.4 | 29.7 | 30.4 | 27.6 | 28.1 | 28.4 | 29.2 | 27 | 25.1 | 25.1 | 22.2 | 22.7 | 20.7 | 21.2 | 22.2 | 19.5 | 17.2 | 19 | 19.7 |
Overige vlottende activa
| 30.787 | 29.723 | 25.917 | 32.953 | 32.354 | 34.142 | 30.076 | 43.411 | 47.333 | 36.598 | 36.267 | 44.374 | 40.321 | 36.973 | 30.935 | 27.545 | 24.987 | 27.989 | 27.705 | 26.692 | 19.593 | 23.012 | 25.179 | 23.339 | 25.163 | 27.488 | 30.946 | 35.042 | 38.297 | 30.892 | 29.81 | 29.441 | 31.097 | 31.27 | 27.382 | 27.357 | 27.561 | 26.324 | 27.287 | 32.46 | 30.726 | 31.951 | 31.535 | 25.687 | 27.921 | 32.322 | 35.411 | 33.66 | 38.85 | 41.873 | 74.016 | 59.312 | 23.627 | 21.017 | 25.503 | 105.541 | 74.334 | 98.294 | 108.045 | 92.94 | 30.658 | 32.177 | 35.734 | 81.276 | 45.064 | 51.149 | 56.489 | 55 | 34.551 | 46.87 | 54.073 | 41.9 | 41.827 | 49.39 | 47.841 | 49.381 | 50.646 | 76.177 | 73.885 | 65.014 | 43.423 | 39.824 | 33.075 | 33.374 | 47.383 | 39.369 | 29.948 | 26.986 | 30.868 | 28.629 | 27.92 | 23.953 | 19.588 | 21.355 | 20.238 | 21.613 | 17.17 | 18.808 | 19.319 | 18.7 | 15.1 | 16.8 | 17.9 | 20.3 | 19.4 | 18.5 | 18.1 | 12.8 | 13.2 | 13.4 | 13.8 | 14.5 | 15.8 | 14.5 | 16.5 | 14.7 | 12.3 | 12.5 | 11.9 | 11.8 | 11.5 | 10.5 | 11.4 |
Totaal vlottende activa
| 650.313 | 614.128 | 607.943 | 570.17 | 556.75 | 524.112 | 454.365 | 452.752 | 460.493 | 471.389 | 402.391 | 369.354 | 334.967 | 304.901 | 258.963 | 234.832 | 274.916 | 266.923 | 256.184 | 254.86 | 237.659 | 263.566 | 273.701 | 241.42 | 241.413 | 239.241 | 240.132 | 239.127 | 228.2 | 220.643 | 218.912 | 208.015 | 203.714 | 214.396 | 209.893 | 206.689 | 273.99 | 262.673 | 300.871 | 307.149 | 297.784 | 292.347 | 291.449 | 229.559 | 310.365 | 293.428 | 300.933 | 323.632 | 299.426 | 369.539 | 375.583 | 399.596 | 371.704 | 368.197 | 461.413 | 369.432 | 361.341 | 353.076 | 405.499 | 350.023 | 302.944 | 321.331 | 364.669 | 393.011 | 428.901 | 405.943 | 386.246 | 400.652 | 351.464 | 359.091 | 364.903 | 335.353 | 338.18 | 343.933 | 328.28 | 305.175 | 284.722 | 318.03 | 303.356 | 273.524 | 240.994 | 216.012 | 216.039 | 213.109 | 221.102 | 195.339 | 172.663 | 164.213 | 168.768 | 153.841 | 138.553 | 143.894 | 144.483 | 135.201 | 152.807 | 124.217 | 127.959 | 132.845 | 130.868 | 119.9 | 102.1 | 106.1 | 113.2 | 98.8 | 101 | 94.3 | 97.4 | 85.8 | 90.2 | 84.7 | 84.7 | 80.3 | 79.3 | 84.6 | 83.7 | 78.8 | 67.3 | 67.4 | 71.7 | 65.4 | 59.3 | 58.5 | 64.1 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,604.869 | 2,538.841 | 2,459.189 | 2,418.375 | 2,387.26 | 2,316.246 | 2,289.491 | 2,212.717 | 2,186.643 | 2,149.919 | 2,128.344 | 2,124.605 | 2,083.223 | 2,073.009 | 2,060.792 | 2,049.273 | 2,012.516 | 1,882.259 | 1,810.805 | 1,775.645 | 1,714.108 | 1,621.571 | 1,599.821 | 1,581.098 | 1,565.288 | 1,552.56 | 1,546.216 | 1,539.603 | 1,520.767 | 1,500.562 | 1,487.087 | 1,477.225 | 1,452.435 | 1,428.572 | 1,402.108 | 1,387.814 | 1,361.487 | 1,333.425 | 1,298.905 | 1,268.53 | 1,248.664 | 1,218.051 | 1,191.167 | 1,167.016 | 1,122.083 | 1,072.756 | 1,057.893 | 1,049.452 | 1,057.881 | 1,050.129 | 1,081.336 | 1,077.549 | 1,097.936 | 1,092.042 | 1,087.602 | 1,108.651 | 1,103.624 | 1,099.781 | 1,098.27 | 1,098.627 | 1,133.703 | 1,060.175 | 1,044.183 | 1,037.569 | 962.382 | 926.48 | 875.345 | 854.024 | 785.966 | 763.691 | 728.154 | 718.609 | 721.701 | 712.025 | 705.85 | 697.091 | 691.051 | 684.123 | 682.976 | 682.098 | 687.997 | 632.828 | 630.712 | 633.325 | 605.627 | 609.526 | 591.323 | 587.886 | 576.186 | 572.041 | 553.813 | 542.977 | 533.837 | 525.369 | 520.902 | 515.929 | 513.937 | 511.699 | 509.222 | 503 | 508.6 | 497.8 | 496.6 | 500.2 | 500.9 | 500.6 | 501.4 | 509.7 | 527.2 | 528 | 524.8 | 519.9 | 516.3 | 504.8 | 479.2 | 477.7 | 469.6 | 465.4 | 462.8 | 457.3 | 456.3 | 454.5 | 451.3 |
Goodwill
| 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 37.572 | 39.732 | 39.732 | 38.419 | 31.488 | 31.488 | 31.488 | 38.808 | 38.808 | 38.808 | 38.971 | 38.971 | 38.971 | 38.971 | 38.971 | 39.119 | 39.119 | 39.406 | 39.406 | 69.742 | 69.742 | 69.742 | 94.066 | 94.306 | 94.306 | 106.778 | 106.778 | 106.778 | 106.778 | 106.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.018 | 6.293 | 6.568 | 6.843 | 7.118 | 7.393 | 7.668 | 7.943 | 8.218 | 8.493 | 8.768 | 9.044 | 9.319 | 9.594 | 9.869 | 10.144 | 10.419 | 10.703 | 10.993 | 11.29 | 11.562 | 11.858 | 12.154 | 12.45 | 12.746 | 13.075 | 13.42 | 13.765 | 14.097 | 14.391 | 14.626 | 14.958 | 15.291 | 15.639 | 15.266 | 15.673 | 16.047 | 10.863 | 11.113 | 11.251 | 12.595 | 12.839 | 13.084 | 13.328 | 13.572 | 13.816 | 14.06 | 14.305 | 14.549 | 14.793 | 15.038 | 15.286 | 15.712 | 15.932 | 16.056 | 27.132 | 27.444 | 27.757 | 33.53 | 33.887 | 34.279 | 34.637 | 35.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 43.59 | 43.865 | 44.14 | 44.415 | 44.69 | 44.965 | 45.24 | 45.515 | 45.79 | 46.065 | 46.34 | 46.616 | 46.891 | 47.166 | 47.441 | 47.716 | 47.991 | 48.275 | 48.565 | 48.862 | 49.134 | 49.43 | 49.726 | 50.022 | 50.318 | 50.647 | 50.992 | 51.337 | 51.669 | 51.963 | 52.198 | 52.53 | 52.863 | 53.211 | 54.998 | 55.405 | 54.466 | 42.351 | 42.601 | 42.739 | 51.403 | 51.647 | 51.892 | 52.299 | 52.543 | 52.787 | 53.031 | 53.276 | 53.668 | 53.912 | 54.444 | 54.692 | 85.454 | 85.674 | 85.798 | 121.198 | 121.75 | 122.063 | 140.308 | 140.665 | 141.057 | 141.415 | 141.78 | 142.219 | 142.755 | 143.698 | 119.459 | 119.698 | 119.94 | 120.099 | 118.968 | 118.19 | 118.47 | 118.746 | 119.001 | 119.27 | 120.262 | 119.519 | 115.976 | 111.888 | 117.163 | 79.857 | 79.686 | 79.652 | 72.057 | 71.71 | 70.456 | 70.149 | 64.841 | 63.456 | 49.678 | 49.805 | 50.287 | 43.711 | 42.724 | 43.292 | 44.744 | 45.647 | 44.419 | 23.3 | 28.3 | 20.4 | 20.7 | 21.2 | 21.9 | 22.1 | 20.5 | 20.9 | 21.4 | 21.8 | 22.2 | 22 | 21.3 | 21.7 | 18.6 | 18.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 121.421 | 117.062 | 66.11 | 62.516 | 59.322 | 59.882 | 58.058 | 54.845 | 52.966 | 53.555 | 57.893 | 56.69 | 55.456 | 55.809 | 54.446 | 51.856 | 10.791 | 10.581 | 9.462 | 9.894 | 9.743 | 9.683 | 9.22 | 8.961 | 9.123 | 8.649 | 8.648 | 8.629 | 8.599 | 8.156 | 8.125 | 8.417 | 8.065 | 8.413 | 8.411 | 8.284 | 7.875 | 10.679 | 10.405 | 8.582 | 8.706 | 8.875 | 8.753 | 9.362 | 9.325 | 9.342 | 9.417 | 9.471 | 9.92 | 9.056 | 11.337 | 11.093 | 11.564 | 12.872 | 9.794 | 9.708 | 9.825 | 9.738 | 10.274 | 9.889 | 9.019 | 8.634 | 9.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 251.105 | 249.489 | 246.56 | 237.273 | 234.787 | 231.91 | 230.393 | 168.098 | 212.838 | 121.954 | 203.877 | 125.508 | 176.502 | 167.612 | 160.529 | 168.395 | 20.353 | 9.472 | 5.812 | 25.505 | 124.602 | 122.035 | 121.863 | 135.257 | 7.529 | 2.076 | 2.901 | 129.576 | 242.568 | 226.591 | 231.21 | 132.094 | 222.244 | 217.523 | 213.049 | 131.604 | 12.244 | 248.581 | 7.038 | 134.168 | 229.148 | 14.85 | 212.682 | 87.918 | 177.248 | 171.32 | 6.139 | 140.284 | -3.513 | -9.632 | -7.717 | 130.595 | 178.308 | 162.208 | 163.318 | 127.766 | 17.3 | 7.442 | 162.949 | 44.792 | 116.705 | 9.614 | 87.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -104.559 | -102.602 | -97.91 | -90.181 | -95.34 | -83.129 | -90.137 | -32.266 | -60.826 | 154.572 | -47.104 | 32.057 | 16.109 | 23.09 | 36.369 | 26.282 | 167.94 | 171.729 | 175.174 | 158.829 | 44.945 | 48.659 | 50.217 | 35.759 | 153.745 | 158.074 | 158.529 | 36.006 | -84.906 | -63.859 | -66.826 | 34.104 | -70.414 | -60.212 | -55.102 | 31.108 | 146.44 | -86.33 | 155.36 | 30.111 | -121.42 | 96.704 | -99.74 | 28.834 | -13.29 | -8.164 | 154.331 | 26.222 | 152.544 | 161.396 | 164.135 | 26.997 | -32.982 | -12.846 | -10.944 | 33.8 | 146.862 | 153.139 | -1.339 | 110.682 | 34.575 | 169.569 | 23.395 | 119.788 | 80.036 | 81.033 | 77.843 | 80.38 | 85.654 | 83.86 | 86.412 | 86.498 | 60.444 | 58.397 | 61.836 | 59.96 | 62.607 | 69.859 | 65.711 | 66.638 | 68.867 | 60.601 | 58.004 | 60.337 | 57.454 | 57.214 | 57.927 | 56.488 | 52.291 | 47.851 | 47.315 | 45.865 | 45.645 | 42.375 | 40.477 | 38.677 | 34.961 | 33.374 | 31.592 | 34.6 | 33.8 | 39.1 | 37.4 | 35.4 | 37 | 38 | 36.5 | 39 | 40 | 41.8 | 38.9 | 40.1 | 34.5 | 34.4 | 35.9 | 33.8 | 68.9 | 58.8 | 59.3 | 56.3 | 53.8 | 54.1 | 55.4 |
Totaal niet-vlottende activa
| 2,916.426 | 2,846.655 | 2,718.089 | 2,672.398 | 2,630.719 | 2,569.874 | 2,533.045 | 2,448.909 | 2,437.411 | 2,404.111 | 2,389.35 | 2,385.476 | 2,378.181 | 2,366.686 | 2,359.577 | 2,343.522 | 2,259.591 | 2,122.316 | 2,049.818 | 2,018.735 | 1,942.532 | 1,851.378 | 1,830.847 | 1,811.097 | 1,786.003 | 1,772.006 | 1,767.286 | 1,765.151 | 1,738.697 | 1,723.413 | 1,711.794 | 1,704.37 | 1,665.193 | 1,647.507 | 1,623.464 | 1,614.215 | 1,582.512 | 1,548.706 | 1,514.309 | 1,484.13 | 1,416.501 | 1,390.127 | 1,364.754 | 1,345.429 | 1,347.909 | 1,298.041 | 1,280.811 | 1,278.705 | 1,270.5 | 1,264.861 | 1,303.535 | 1,300.926 | 1,340.28 | 1,339.95 | 1,335.568 | 1,401.123 | 1,399.361 | 1,392.163 | 1,410.462 | 1,404.655 | 1,435.059 | 1,389.407 | 1,306.274 | 1,299.576 | 1,185.173 | 1,151.211 | 1,072.647 | 1,054.102 | 991.56 | 967.65 | 933.534 | 923.297 | 900.615 | 889.168 | 886.687 | 876.321 | 873.92 | 873.501 | 864.663 | 860.624 | 874.027 | 773.286 | 768.402 | 773.314 | 735.138 | 738.45 | 719.706 | 714.523 | 693.318 | 683.348 | 650.806 | 638.647 | 629.769 | 611.455 | 604.103 | 597.898 | 593.642 | 590.72 | 585.233 | 560.9 | 570.7 | 557.3 | 554.7 | 556.8 | 559.8 | 560.7 | 558.4 | 569.6 | 588.6 | 591.6 | 585.9 | 582 | 572.1 | 560.9 | 533.7 | 530.4 | 538.5 | 524.2 | 522.1 | 513.6 | 510.1 | 508.6 | 506.7 |
Totaal activa
| 3,566.739 | 3,460.783 | 3,326.032 | 3,242.568 | 3,187.469 | 3,093.986 | 2,987.41 | 2,901.661 | 2,897.904 | 2,875.5 | 2,791.741 | 2,754.83 | 2,713.148 | 2,671.587 | 2,618.54 | 2,578.354 | 2,534.507 | 2,389.239 | 2,306.002 | 2,273.595 | 2,180.191 | 2,114.944 | 2,104.548 | 2,052.517 | 2,027.416 | 2,011.247 | 2,007.418 | 2,004.278 | 1,966.897 | 1,944.056 | 1,930.706 | 1,912.385 | 1,868.907 | 1,861.903 | 1,833.357 | 1,820.904 | 1,856.502 | 1,811.379 | 1,815.18 | 1,791.279 | 1,714.285 | 1,682.474 | 1,656.203 | 1,574.988 | 1,658.274 | 1,591.469 | 1,581.744 | 1,602.337 | 1,569.926 | 1,634.4 | 1,679.118 | 1,700.522 | 1,711.984 | 1,708.147 | 1,796.981 | 1,770.555 | 1,760.702 | 1,745.239 | 1,815.961 | 1,754.678 | 1,738.003 | 1,710.738 | 1,670.943 | 1,692.587 | 1,614.074 | 1,557.154 | 1,458.893 | 1,454.754 | 1,343.024 | 1,326.741 | 1,298.437 | 1,258.65 | 1,238.795 | 1,233.101 | 1,214.967 | 1,181.496 | 1,158.642 | 1,191.531 | 1,168.019 | 1,134.148 | 1,115.021 | 989.298 | 984.441 | 986.423 | 956.24 | 933.789 | 892.369 | 878.736 | 862.086 | 837.189 | 789.359 | 782.541 | 774.252 | 746.656 | 756.91 | 722.115 | 721.601 | 723.565 | 716.101 | 680.8 | 672.8 | 663.4 | 667.9 | 655.6 | 660.8 | 655 | 655.8 | 655.4 | 678.8 | 676.3 | 670.6 | 662.3 | 651.4 | 645.5 | 617.4 | 609.2 | 605.8 | 591.6 | 593.8 | 579 | 569.4 | 567.1 | 570.8 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 88.885 | 126.926 | 92.17 | 94.428 | 103.118 | 104.661 | 93.543 | 104.4 | 121.995 | 133.287 | 119.022 | 135.089 | 135.437 | 131.214 | 113.073 | 130.805 | 189.327 | 133.967 | 99.501 | 120.775 | 89.36 | 111.848 | 100.496 | 96.291 | 91.033 | 95.082 | 87.179 | 84.185 | 96.217 | 94.353 | 83.622 | 89.35 | 77.704 | 86.21 | 89.826 | 89.499 | 96.434 | 101.02 | 95.876 | 107.013 | 107.307 | 108.589 | 104.486 | 113.457 | 109.604 | 97.837 | 87.24 | 88.406 | 103.108 | 118.954 | 121.518 | 115.514 | 113.966 | 121.02 | 109.834 | 123.095 | 88.543 | 94.71 | 93.954 | 83.724 | 100.142 | 85.927 | 92.665 | 113.422 | 128.547 | 148.317 | 123.178 | 141.39 | 111.55 | 105.256 | 122.219 | 120.195 | 115.118 | 106.297 | 111.73 | 106.57 | 74.324 | 75.294 | 95.887 | 86.631 | 76.389 | 77.189 | 76.181 | 83.338 | 66.431 | 67.761 | 54.646 | 52.43 | 49.415 | 53.45 | 47.483 | 54.777 | 54.317 | 49.198 | 53.213 | 48.808 | 44.041 | 42.485 | 37.649 | 39.3 | 32.8 | 30.1 | 30.3 | 32.4 | 38.4 | 27.8 | 24.4 | 28.4 | 27.3 | 27.3 | 22.8 | 26.6 | 26.4 | 26.3 | 20.1 | 27.8 | 20.5 | 18.6 | 20.3 | 22.5 | 17 | 15.6 | 17.2 |
Kortlopende schulden
| 67.401 | 12.809 | 0 | 81.422 | 51.495 | 50.197 | 60.854 | 8.204 | 0 | 29.996 | 127.76 | 121.146 | 267.819 | 267.92 | 274.792 | 221.084 | 53.396 | 46.043 | 24.396 | 10.319 | 113.183 | 40.563 | 47.675 | 18.771 | 15.658 | 21.144 | 30.49 | 112.557 | 103.834 | 100.317 | 104.368 | 76.084 | 122.663 | 101.771 | 95.393 | 133.216 | 87.173 | 43.247 | 48.856 | 11.055 | 39.198 | 28.337 | 12.09 | 51.383 | 40.52 | 1.299 | 1.514 | 0.176 | 12.59 | 61.444 | 6.311 | 3.033 | 42.361 | 33.702 | 117.659 | 80.094 | 94.588 | 68.321 | 111.415 | 66.638 | 123.775 | 121.156 | 152.75 | 138.661 | 115.344 | 189.976 | 125.548 | 98.004 | 81.8 | 97.052 | 77.214 | 42.025 | 57.124 | 62.264 | 48.535 | 19.34 | 37.493 | 82.834 | 61.519 | 46.005 | 124.48 | 43.107 | 44.45 | 39.718 | 46.598 | 43.936 | 44.919 | 37.69 | 38.08 | 20 | 34.034 | 28.946 | 28.093 | 27.565 | 20.68 | 10.266 | 23.849 | 21.137 | 27.914 | 5.9 | 6.9 | 15.1 | 13.5 | 6.6 | 10.6 | 21.2 | 18.2 | 14.4 | 73 | 74.6 | 65.2 | 67.7 | 38.9 | 37.5 | 19.6 | 13.7 | 28 | 20.6 | 14.1 | 11.6 | 12.2 | 11.1 | 7.7 |
Belastingschulden
| 0 | 20.608 | 26.486 | 26.59 | 50.495 | 31.9 | 23.415 | 19.34 | 25.635 | 22.037 | 21.879 | 19.245 | 17.972 | 14.531 | 19.437 | 18.831 | 14.283 | 12.193 | 18.234 | 17.525 | 17.773 | 15.485 | 21.049 | 17.287 | 17.977 | 11.636 | 18.569 | 16.808 | 13.277 | 10.954 | 18.175 | 16 | 12.635 | 10.562 | 15.985 | 14.827 | 11.987 | 9.997 | 15.342 | 13.793 | 10.998 | 9.652 | 14.057 | 12.491 | 10.609 | 8.69 | 12.726 | 12.047 | 10.359 | 8.664 | 12.149 | 11.841 | 10.034 | 8.896 | 11.642 | 12.174 | 10.541 | 8.753 | 9.51 | 11.304 | 10.092 | 8.155 | 9.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 20.608 | 0 | 64.724 | 82.722 | 57.929 | 0 | 221.302 | 0 | 46.84 | 0 | 188.268 | 46.427 | 38.306 | 37.072 | 153.376 | 44.143 | 39.89 | 41.987 | 51.167 | 44.333 | 44.779 | 44.763 | 21.1 | 48.836 | 42.761 | 43.315 | 27.923 | 45.273 | 41.211 | 46.716 | 48.874 | 44.258 | 43.287 | 45.578 | 37.406 | 35.292 | 36.173 | 37.058 | 13.895 | 2.508 | 4.717 | 10.077 | 13.707 | 16.202 | 16.158 | 19.132 | 16.204 | 41.642 | 32.694 | 34.27 | 13.292 | 43.084 | 37.607 | 39.163 | 8.601 | 43.932 | 36.951 | 38.323 | 0 | 0 | -121.156 | -152.75 | -138.661 | -115.344 | -189.976 | -125.548 | -98.004 | -81.8 | -97.052 | -77.214 | -42.025 | -57.124 | -62.264 | -48.535 | -19.34 | -37.493 | -82.834 | -61.519 | -46.005 | -124.48 | -43.107 | -44.45 | -39.718 | -46.598 | -43.936 | -44.919 | -37.69 | -38.08 | -20 | -34.034 | -28.946 | -28.093 | -27.565 | -20.68 | -10.266 | -23.849 | -21.137 | -27.914 | -5.9 | -6.9 | -15.1 | -13.5 | -6.6 | -10.6 | -21.2 | -18.2 | -14.4 | -73 | -74.6 | -65.2 | -67.7 | -38.9 | -37.5 | -19.6 | -13.7 | -28 | -20.6 | -14.1 | -11.6 | -12.2 | -11.1 | -7.7 |
Overige kortlopende verplichtingen
| 143.304 | 110.609 | 116.304 | 69.183 | 72.698 | 87.775 | 108.067 | -96.27 | 119.858 | 124.87 | 126.373 | -56.804 | 60.404 | 46.044 | 34.492 | -68.479 | 12.87 | 13.023 | 9.804 | 7.48 | 6.311 | 8.959 | 7.787 | 33.931 | 7.926 | 7.248 | 5.119 | 31.988 | 0.852 | 1.113 | 1.268 | 1.363 | 1.631 | 1.868 | 2.098 | 11.117 | 18.252 | 17.648 | 32.299 | 69.736 | 50.783 | 44.649 | 47.579 | 54.345 | 53.252 | 49.486 | 51.073 | 68.342 | 19.033 | 20.343 | 24.723 | 55.665 | 16.467 | 21.22 | 38.594 | 52.8 | 19.111 | 18.083 | 21.573 | 56.68 | 47.698 | 161.988 | 191.018 | 191.322 | 167.383 | 243.733 | 174.009 | 152.569 | 136.686 | 158.094 | 128.862 | 95.262 | 111.359 | 124.626 | 106.48 | 80.409 | 90.757 | 141.374 | 114.883 | 94.882 | 167.875 | 81.116 | 80.851 | 79.041 | 85.76 | 74.521 | 75.842 | 71.794 | 73.934 | 87.471 | 67.42 | 56.015 | 85.015 | 56.386 | 60.808 | 40.019 | 52.911 | 59.914 | 57.605 | 38 | 35.4 | 40.8 | 41 | 30.8 | 29.5 | 39.4 | 44.4 | 38.3 | 93.4 | 94.6 | 92 | 92.1 | 59 | 60 | 49.4 | 39.5 | 50.5 | 39.3 | 39.3 | 35.4 | 30 | 29.5 | 31.1 |
Totaal kortlopende verplichtingen
| 299.59 | 270.952 | 208.474 | 309.757 | 310.033 | 300.562 | 262.464 | 237.636 | 241.853 | 288.153 | 373.155 | 387.699 | 510.087 | 483.484 | 459.429 | 436.786 | 299.736 | 232.923 | 175.688 | 189.741 | 253.187 | 206.149 | 200.721 | 170.093 | 163.453 | 166.235 | 166.103 | 256.653 | 246.176 | 236.994 | 235.974 | 215.671 | 246.256 | 233.136 | 232.895 | 271.238 | 237.151 | 198.088 | 214.089 | 201.699 | 199.796 | 186.292 | 174.232 | 232.892 | 219.578 | 164.78 | 158.959 | 173.128 | 176.373 | 233.435 | 186.822 | 187.504 | 215.878 | 213.549 | 305.25 | 264.59 | 246.174 | 218.065 | 265.265 | 207.042 | 271.615 | 247.915 | 283.683 | 304.744 | 295.93 | 392.05 | 297.187 | 293.959 | 248.236 | 263.35 | 251.081 | 215.457 | 226.477 | 230.923 | 218.21 | 186.979 | 165.081 | 216.668 | 210.77 | 181.513 | 244.264 | 158.305 | 157.032 | 162.379 | 152.191 | 142.282 | 130.488 | 124.224 | 123.349 | 140.921 | 114.903 | 110.792 | 139.332 | 105.584 | 114.021 | 88.827 | 96.952 | 102.399 | 95.254 | 77.3 | 68.2 | 70.9 | 71.3 | 63.2 | 67.9 | 67.2 | 68.8 | 66.7 | 120.7 | 121.9 | 114.8 | 118.7 | 85.4 | 86.3 | 69.5 | 67.3 | 71 | 57.9 | 59.6 | 57.9 | 47 | 45.1 | 48.3 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 943.663 | 943.592 | 943.536 | 824.059 | 823.998 | 823.941 | 823.882 | 823.821 | 823.76 | 823.699 | 734.074 | 734.014 | 594.619 | 624.54 | 624.485 | 624.432 | 780.052 | 740.973 | 742.073 | 707.774 | 608.399 | 606.147 | 607.182 | 590.002 | 589.984 | 589.96 | 589.943 | 490.38 | 490.406 | 490.386 | 490.372 | 505.341 | 460.757 | 493.804 | 493.801 | 445.945 | 498.33 | 498.384 | 498.437 | 498.489 | 498.54 | 498.591 | 498.64 | 389.589 | 437.306 | 437.353 | 437.399 | 421.68 | 421.725 | 421.829 | 471.878 | 471.915 | 433.454 | 433.715 | 436.064 | 435.446 | 435.572 | 435.898 | 436.078 | 436.17 | 411.309 | 411.835 | 338.797 | 339.726 | 341.922 | 341.63 | 342.49 | 342.694 | 278.378 | 254.14 | 254.804 | 255.436 | 256.223 | 256.85 | 257.553 | 258.26 | 258.981 | 259.615 | 262.166 | 263.642 | 261.271 | 261.336 | 262.975 | 265.193 | 268.436 | 270.293 | 258.263 | 258.229 | 261.512 | 225.587 | 224.824 | 227.36 | 175.952 | 191.179 | 193.381 | 191.493 | 187.251 | 188.875 | 190.691 | 176.4 | 189.9 | 181.3 | 181 | 181 | 185.6 | 186.1 | 187 | 190 | 162.7 | 162.7 | 164.7 | 160.5 | 187.4 | 181.5 | 170.4 | 168.3 | 166.4 | 167.7 | 168.4 | 162.2 | 165.3 | 165.5 | 165.8 |
Uitgestelde opbrengsten niet-vlottend
| -690.155 | 0 | 0 | 337.324 | 334.993 | 326.497 | 0 | 0 | 0 | 353.904 | 0 | 374.884 | 400.269 | 401.635 | 405.434 | 415.387 | 397.415 | 399.134 | 401.197 | 413.198 | 384.939 | 368.374 | 369.113 | 398.283 | 393.764 | 390.353 | 395.806 | 415.704 | 353.028 | 339.365 | 342.311 | 250.123 | 333.947 | 328.696 | 325.715 | 242.669 | 227.396 | 352.975 | 225.982 | 234.337 | 333.935 | 175.648 | 316.614 | 189.608 | 277.128 | 271.149 | 237 | 244.725 | 256.112 | 253.697 | 231.235 | 239.687 | 281.491 | 274.125 | 275.148 | 182.851 | 199.061 | 217.37 | 275.141 | 198.245 | 232.686 | 182.147 | 179.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 265.718 | 264.288 | 261.545 | 252.445 | 250.145 | 247.454 | 246.123 | 237.218 | 228.94 | 230.207 | 220.352 | 204.929 | 193.349 | 184.645 | 177.748 | 170.781 | 170.088 | 159.507 | 156.113 | 150.567 | 143.565 | 141.335 | 141.5 | 140.95 | 129.024 | 125.058 | 124.034 | 121.88 | 264.315 | 257.669 | 253.693 | 249.44 | 245.508 | 241.201 | 237.141 | 232.175 | 271.667 | 274.026 | 265.913 | 257.194 | 256.075 | 246.362 | 240.516 | 202.86 | 206.039 | 200.578 | 197.277 | 203.086 | 184.162 | 184.943 | 193.909 | 210.446 | 211.881 | 207.686 | 207.517 | 218.706 | 219.301 | 209.321 | 209.93 | 202.966 | 165.002 | 166.135 | 162.121 | 157.374 | 128.783 | 126.889 | 125.072 | 122.574 | 122.171 | 120.518 | 120.032 | 120.921 | 120.818 | 122.675 | 122.223 | 123.064 | 131.989 | 128.985 | 130.713 | 132.082 | 131.391 | 114.7 | 113.932 | 113.226 | 112.564 | 108.48 | 107.767 | 106.929 | 99.139 | 99.649 | 99.297 | 99.526 | 99.819 | 100.357 | 101.023 | 101.272 | 102.336 | 103.021 | 103.309 | 104.3 | 105.9 | 106.7 | 107.9 | 108.5 | 112 | 110.8 | 112.3 | 116.3 | 117.3 | 117.8 | 118.6 | 118.3 | 118.7 | 119.6 | 119.8 | 120.4 | 119.2 | 118.6 | 118.4 | 117.1 | 116.6 | 116.4 | 116.7 |
Overige niet-vlottende verplichtingen
| 424.437 | 416.299 | 415.013 | 75.977 | 65.371 | 67.093 | 391.164 | 385.669 | 419.328 | 416.898 | 417.022 | 62.527 | 62.342 | 62.16 | 63.577 | 60.002 | 35.146 | 34.647 | 30.912 | 30.833 | 33.596 | 48.634 | 45.533 | 24.326 | 25.889 | 25.06 | 23.482 | 22.769 | -79.547 | -66.762 | -70.767 | 21.706 | -74.28 | -71.042 | -69.915 | 23.854 | 24.043 | -101.805 | 24.485 | 26.794 | -137.303 | 22.248 | -123.473 | 25.209 | -11.677 | -7.617 | 23.464 | 22.244 | 0.449 | 0.538 | 27.21 | 19.522 | -56.665 | -66.179 | -68.313 | 21.599 | 23.846 | 24.219 | -35.56 | 23.259 | -29.504 | 20.522 | 20.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 943.663 | 1,624.179 | 1,620.094 | 1,489.805 | 1,474.507 | 1,464.985 | 1,461.169 | 1,446.708 | 1,472.028 | 1,470.804 | 1,371.448 | 1,376.354 | 1,250.579 | 1,272.98 | 1,271.244 | 1,270.602 | 1,382.701 | 1,334.261 | 1,330.295 | 1,302.372 | 1,170.499 | 1,164.49 | 1,163.328 | 1,153.561 | 1,138.661 | 1,130.431 | 1,133.265 | 1,050.733 | 1,028.202 | 1,020.658 | 1,015.609 | 1,026.61 | 965.932 | 992.659 | 986.742 | 944.643 | 1,021.436 | 1,023.58 | 1,014.817 | 1,016.814 | 951.247 | 942.849 | 932.297 | 807.266 | 908.796 | 901.463 | 895.14 | 891.735 | 862.448 | 861.007 | 924.232 | 941.57 | 870.161 | 849.347 | 850.416 | 858.602 | 877.78 | 886.808 | 885.589 | 860.64 | 779.493 | 780.639 | 701.038 | 497.1 | 470.705 | 468.519 | 467.562 | 465.268 | 400.549 | 374.658 | 374.836 | 376.357 | 377.041 | 379.525 | 379.776 | 381.324 | 390.97 | 388.6 | 392.879 | 395.724 | 392.662 | 376.036 | 376.907 | 378.419 | 381 | 378.773 | 366.03 | 365.158 | 360.651 | 325.236 | 324.121 | 326.886 | 275.771 | 291.536 | 294.404 | 292.765 | 289.587 | 291.896 | 294 | 280.7 | 295.8 | 288 | 288.9 | 289.5 | 297.6 | 296.9 | 299.3 | 306.3 | 280 | 280.5 | 283.3 | 278.8 | 306.1 | 301.1 | 290.2 | 288.7 | 285.6 | 286.3 | 286.8 | 279.3 | 281.9 | 281.9 | 282.5 |
Totaal passiva
| 1,933.408 | 1,895.131 | 1,828.568 | 1,799.562 | 1,784.54 | 1,765.547 | 1,723.633 | 1,684.344 | 1,713.881 | 1,758.957 | 1,744.603 | 1,764.053 | 1,760.666 | 1,756.464 | 1,730.673 | 1,707.388 | 1,682.437 | 1,567.184 | 1,505.983 | 1,492.113 | 1,423.686 | 1,370.639 | 1,364.049 | 1,323.654 | 1,302.114 | 1,296.666 | 1,299.368 | 1,307.386 | 1,274.378 | 1,257.652 | 1,251.583 | 1,242.281 | 1,212.188 | 1,225.795 | 1,219.637 | 1,215.881 | 1,258.587 | 1,221.668 | 1,228.906 | 1,218.513 | 1,151.043 | 1,129.141 | 1,106.529 | 1,040.158 | 1,128.374 | 1,066.243 | 1,054.099 | 1,064.863 | 1,038.821 | 1,094.442 | 1,111.054 | 1,129.074 | 1,086.039 | 1,062.896 | 1,155.666 | 1,123.192 | 1,123.954 | 1,104.873 | 1,150.854 | 1,067.682 | 1,051.108 | 1,028.554 | 984.721 | 1,001.069 | 923.103 | 1,017.388 | 920.764 | 916.607 | 810.83 | 801.924 | 785.917 | 751.125 | 739.858 | 739.924 | 726.941 | 700.308 | 680.734 | 728.202 | 717.645 | 689.438 | 753.404 | 632.953 | 630.932 | 637.036 | 617.332 | 600.294 | 560.838 | 549.771 | 536.587 | 518.083 | 490.508 | 487.733 | 464.978 | 445.885 | 458.302 | 429.236 | 432.058 | 437.905 | 433.05 | 401.6 | 405.5 | 399.4 | 399.7 | 391.7 | 402.8 | 401.9 | 405.9 | 406.4 | 433.5 | 434.2 | 430.2 | 430.3 | 423 | 417.7 | 389.9 | 386.2 | 384.9 | 372.5 | 374.5 | 363.6 | 356.1 | 354.1 | 357.6 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.234 | 0.437 | 0.496 | 0 | 0 | 0.144 | 0 | 0 | 0.133 | 0 | 0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.295 | 0.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0.183 | 0.282 | 0 | 15.5 | 15.5 | 0.244 | 0.308 | 15.5 | 15.5 | 0 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 15.5 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 | 33.5 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 | 38.8 |
Gewone aandelen
| 209.14 | 209.072 | 208.918 | 208.553 | 208.553 | 208.553 | 208.423 | 208.156 | 208.155 | 208.154 | 208.029 | 207.758 | 207.7 | 207.694 | 207.552 | 207.349 | 205.261 | 204.244 | 201.882 | 200.788 | 198.776 | 198.775 | 198.649 | 198.324 | 198.324 | 198.257 | 198.133 | 197.787 | 197.787 | 197.775 | 197.344 | 196.741 | 196.123 | 193.516 | 190.357 | 189.286 | 188.631 | 187.828 | 187.115 | 186.09 | 183.987 | 183.117 | 182.062 | 181.358 | 181.347 | 181.34 | 181.063 | 180.842 | 180.823 | 180.822 | 180.539 | 180.509 | 180.31 | 180.306 | 180.014 | 180.014 | 179.662 | 179.662 | 179.192 | 179.061 | 178.417 | 177.792 | 177.046 | 176.923 | 176.922 | 150.624 | 149.601 | 149.249 | 149.139 | 148.8 | 148.251 | 147.609 | 147.495 | 147.326 | 147.235 | 147.006 | 146.651 | 145.854 | 145.728 | 144.885 | 130.278 | 129.728 | 129.237 | 128.619 | 128.585 | 128.478 | 127.942 | 127.961 | 126.653 | 126.609 | 123.468 | 123.267 | 123.093 | 121.588 | 121.544 | 119.264 | 119.25 | 119.25 | 119.25 | 119.3 | 59.6 | 59.6 | 59.6 | 59.4 | 59.2 | 59 | 58.8 | 58.7 | 58.5 | 58.3 | 57.3 | 56.1 | 55.9 | 55.9 | 55.9 | 55.9 | 55.9 | 55.9 | 55.9 | 55.9 | 55.9 | 55.9 | 55.9 |
Ingehouden winsten
| 994.461 | 928.553 | 861.127 | 806.342 | 766.844 | 693.138 | 629.437 | 585.212 | 560.398 | 493.351 | 424.605 | 369.783 | 334.385 | 297.85 | 271.999 | 257.878 | 254.468 | 233.705 | 231.702 | 222.341 | 215.931 | 205.115 | 203.619 | 190.433 | 189.575 | 179.605 | 174.209 | 161.286 | 155.618 | 150.558 | 146.438 | 139.479 | 134.884 | 132.401 | 128.656 | 126.025 | 123.059 | 119.239 | 119.34 | 112.903 | 113.569 | 108.834 | 109.878 | 99.441 | 97.569 | 93.221 | 96.31 | 92.221 | 100.198 | 109.267 | 137.566 | 141.248 | 196.295 | 200.839 | 193.244 | 198.443 | 207.261 | 212.036 | 237.223 | 243.352 | 245.836 | 246.025 | 254.034 | 260.364 | 257.327 | 256.867 | 262.484 | 263.332 | 258.129 | 253.686 | 246.467 | 245.005 | 242.392 | 237.571 | 234.832 | 228.515 | 129.464 | 215.011 | 201.055 | 199.427 | 191.902 | 187.881 | 187.316 | 186.495 | 184.223 | 179.387 | 178.072 | 175.304 | 169.642 | 163.657 | 159.953 | 156.641 | 152.601 | 145.89 | 143.908 | 140.512 | 137.019 | 133.136 | 130.527 | 126.7 | 132.8 | 128.9 | 128.2 | 125.5 | 120.9 | 117.3 | 115.5 | 115.9 | 114 | 112.2 | 112 | 105.9 | 103.4 | 102.8 | 102.4 | 98 | 95.9 | 94.1 | 94.2 | 90.4 | 88.3 | 87.9 | 88.2 |
Overige gereserveerde algehele resultaten
| 1.979 | 0.763 | 1.061 | 1.148 | 1.174 | 0.881 | 0.969 | 0.915 | -6.978 | -6.913 | -6.945 | -6.524 | -8.171 | -8.291 | -8.392 | -8.507 | -5.96 | -6.035 | -6.234 | -6.437 | -4.496 | -4.615 | -4.76 | -4.144 | -5.807 | -5.971 | -6.133 | -5.631 | -3.459 | -3.586 | -3.695 | -3.8 | -3.576 | -3.648 | -3.758 | -3.898 | -4.295 | -4.422 | -4.522 | -4.663 | -1.66 | -1.666 | -1.72 | -1.728 | -4.183 | -4.282 | -4.317 | -4.385 | -3.141 | -3.244 | -3.308 | -3.432 | -2.879 | -2.924 | 1.052 | 1.487 | -0.62 | -1.263 | -0.683 | -1.315 | -1.026 | -2.286 | -3.464 | -3 | 0.226 | 2.106 | 0.831 | 1.181 | 1.924 | 1.306 | 0.317 | 0.188 | -4.574 | -4.329 | -4.943 | -6.601 | 91.514 | -4.269 | -2.747 | -2.967 | 23.937 | 23.236 | 21.456 | 18.773 | 10.6 | 10.13 | -13.86 | 10.2 | 13.704 | 13.34 | -0.07 | -0.6 | 0.08 | -0.207 | -0.344 | -0.397 | -0.226 | -0.226 | -0.226 | -0.3 | -383.2 | 0.6 | 0.4 | 0.3 | 0.3 | 0.5 | 0.5 | 0.4 | -350.1 | -347.9 | -338.5 | -327.7 | -328.6 | -320.8 | -315 | -308.2 | -303.6 | -299.5 | -293.4 | -287.9 | -283.8 | -280.6 | -275.8 |
Overige totale aandeelhoudersvermogen
| 427.751 | 427.264 | 426.358 | 426.963 | 426.358 | 425.867 | 424.948 | 423.034 | 422.448 | 421.951 | 421.449 | 419.76 | 418.568 | 417.87 | 416.708 | 414.246 | 398.301 | 390.141 | 372.435 | 364.353 | 345.798 | 345.415 | 343.231 | 344.106 | 343.403 | 342.719 | 341.708 | 343.819 | 342.114 | 342.071 | 339.341 | 337.884 | 329.712 | 314.191 | 298.707 | 293.712 | 290.225 | 286.644 | 284.819 | 278.773 | 267.686 | 263.382 | 259.734 | 256.031 | 254.984 | 254.665 | 270.089 | 253.296 | 237.725 | 252.869 | 252.959 | 237.623 | 236.719 | 267.106 | 251.505 | 251.919 | 234.945 | 234.431 | 233.875 | 250.398 | 248.168 | 245.153 | 243.106 | 241.731 | 240.996 | 114.669 | 109.713 | 108.885 | 107.502 | 105.525 | 101.985 | 99.223 | 98.124 | 97.109 | 95.402 | 96.768 | 94.779 | 91.233 | 90.838 | 87.865 | 0 | 0 | 0 | 0 | 0 | 0 | 23.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 424.6 | 41.4 | 41.2 | 39.9 | 38.8 | 37.5 | 36.3 | 35.2 | 384.1 | 380.7 | 370.8 | 358.9 | 358.9 | 351.1 | 345.4 | 338.5 | 333.9 | 329.8 | 323.8 | 318.2 | 314.1 | 311 | 306.1 |
Totaal eigen vermogen van aandeelhouders
| 1,633.331 | 1,565.652 | 1,497.464 | 1,443.006 | 1,402.929 | 1,328.439 | 1,263.777 | 1,217.317 | 1,184.023 | 1,116.543 | 1,047.138 | 990.777 | 952.482 | 915.123 | 887.867 | 870.966 | 852.07 | 822.055 | 800.019 | 781.482 | 756.505 | 744.305 | 740.499 | 728.863 | 725.302 | 714.581 | 708.05 | 696.892 | 692.519 | 686.404 | 679.123 | 670.104 | 656.719 | 636.108 | 613.72 | 605.023 | 597.915 | 589.711 | 586.274 | 572.766 | 563.242 | 553.333 | 549.674 | 534.83 | 529.9 | 525.226 | 527.645 | 537.474 | 531.105 | 539.958 | 568.064 | 571.448 | 625.945 | 645.251 | 641.315 | 647.363 | 636.748 | 640.366 | 665.107 | 686.996 | 686.895 | 682.184 | 686.222 | 691.518 | 690.971 | 539.766 | 538.129 | 538.147 | 532.194 | 524.817 | 512.52 | 507.525 | 498.937 | 493.177 | 488.026 | 481.188 | 477.908 | 463.329 | 450.374 | 444.71 | 361.617 | 356.345 | 353.509 | 349.387 | 338.908 | 333.495 | 331.531 | 328.965 | 325.499 | 319.106 | 298.851 | 294.808 | 309.274 | 300.771 | 298.608 | 292.879 | 289.543 | 285.66 | 283.051 | 279.2 | 267.3 | 264 | 268.2 | 263.9 | 258 | 253.1 | 249.9 | 249 | 245.3 | 242.1 | 240.4 | 232 | 228.4 | 227.8 | 227.5 | 223 | 220.9 | 219.1 | 219.3 | 215.4 | 213.3 | 213 | 213.2 |
Totaal eigen vermogen
| 1,633.331 | 1,565.652 | 1,497.464 | 1,443.006 | 1,402.929 | 1,328.439 | 1,263.777 | 1,217.317 | 1,184.023 | 1,116.543 | 1,047.138 | 990.777 | 952.482 | 915.123 | 887.867 | 870.966 | 852.07 | 822.055 | 800.019 | 781.482 | 756.505 | 744.305 | 740.499 | 728.863 | 725.302 | 714.581 | 708.05 | 696.892 | 692.519 | 686.404 | 679.123 | 670.104 | 656.719 | 636.108 | 613.72 | 605.023 | 597.915 | 589.711 | 586.274 | 572.766 | 563.242 | 553.333 | 549.674 | 534.83 | 529.9 | 525.226 | 527.645 | 537.474 | 531.105 | 539.958 | 568.064 | 571.448 | 625.945 | 645.251 | 641.315 | 647.363 | 636.748 | 640.366 | 665.107 | 686.996 | 686.895 | 682.184 | 686.222 | 691.518 | 690.971 | 539.766 | 538.129 | 538.147 | 532.194 | 524.817 | 512.52 | 507.525 | 498.937 | 493.177 | 488.026 | 481.188 | 477.908 | 463.329 | 450.374 | 444.71 | 361.617 | 356.345 | 353.509 | 349.387 | 338.908 | 333.495 | 331.531 | 328.965 | 325.499 | 319.106 | 298.851 | 294.808 | 309.274 | 300.771 | 298.608 | 292.879 | 289.543 | 285.66 | 283.051 | 279.2 | 267.3 | 264 | 268.2 | 263.9 | 258 | 253.1 | 249.9 | 249 | 245.3 | 242.1 | 240.4 | 232 | 228.4 | 227.8 | 227.5 | 223 | 220.9 | 219.1 | 219.3 | 215.4 | 213.3 | 213 | 213.2 |
Totaal passiva en aandeelhoudersvermogen
| 3,566.739 | 3,460.783 | 3,326.032 | 3,242.568 | 3,187.469 | 3,093.986 | 2,987.41 | 2,901.661 | 2,897.904 | 2,875.5 | 2,791.741 | 2,754.83 | 2,713.148 | 2,671.587 | 2,618.54 | 2,578.354 | 2,534.507 | 2,389.239 | 2,306.002 | 2,273.595 | 2,180.191 | 2,114.944 | 2,104.548 | 2,052.517 | 2,027.416 | 2,011.247 | 2,007.418 | 2,004.278 | 1,966.897 | 1,944.056 | 1,930.706 | 1,912.385 | 1,868.907 | 1,861.903 | 1,833.357 | 1,820.904 | 1,856.502 | 1,811.379 | 1,815.18 | 1,791.279 | 1,714.285 | 1,682.474 | 1,656.203 | 1,574.988 | 1,658.274 | 1,591.469 | 1,581.744 | 1,602.337 | 1,569.926 | 1,634.4 | 1,679.118 | 1,700.522 | 1,711.984 | 1,708.147 | 1,796.981 | 1,770.555 | 1,760.702 | 1,745.239 | 1,815.961 | 1,754.678 | 1,738.003 | 1,710.738 | 1,670.943 | 1,692.587 | 1,614.074 | 1,557.154 | 1,458.893 | 1,454.754 | 1,343.024 | 1,326.741 | 1,298.437 | 1,258.65 | 1,238.795 | 1,233.101 | 1,214.967 | 1,181.496 | 1,158.642 | 1,191.531 | 1,168.019 | 1,134.148 | 1,115.021 | 989.298 | 984.441 | 986.423 | 956.24 | 933.789 | 892.369 | 878.736 | 862.086 | 837.189 | 789.359 | 782.541 | 774.252 | 746.656 | 756.91 | 722.115 | 721.601 | 723.565 | 716.101 | 680.8 | 672.8 | 663.4 | 667.9 | 655.6 | 660.8 | 655 | 655.8 | 655.4 | 678.8 | 676.3 | 670.6 | 662.3 | 651.4 | 645.5 | 617.4 | 609.2 | 605.8 | 591.6 | 593.8 | 579 | 569.4 | 567.1 | 570.8 |