Property For Industry Limited
NZX:PFI.NZ
2.155 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NZD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | 2000 Q4 | 1999 Q4 | 1998 Q4 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1.481 | 1.187 | 1.696 | 1.332 | 1.096 | 1.103 | 1.28 | 1.414 | 3.16 | 1.185 | 0.964 | 1.652 | 0.688 | 0.605 | 0.349 | 0 | 0.423 | 0.542 | 0.206 | 0.596 | 0.109 | 1.348 | 0.032 | 0.171 | 0.043 | 0.043 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.533 | 0.133 | 0.133 | 0.133 | 0 | 0 | 0 | 0 | 1.5 | 0.375 | 0.375 | 0.375 | 0.535 | 0.134 | 0.134 | 0.134 | 0.077 | 0.077 | 0.077 | 0.077 | 0.389 | 0.097 | 0.097 | 0.097 | 2.088 | 0.522 | 0.522 | 0.522 | 0.634 | 0.094 | 0.532 | 6.179 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | -1.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.372 | 1.343 | 1.343 | 1.343 | 0 | 0 | 0 | 0 | 0 | 5.534 | 5.534 | 5.534 | 0 | 3.013 | 3.013 | 3.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.152 | 4.597 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1.481 | 1.187 | 1.696 | 1.332 | 1.096 | 1.103 | 1.28 | 1.414 | 3.16 | 1.185 | 0.964 | 1.652 | 0.688 | 0.605 | 0.349 | 0 | 0.423 | 0.542 | 0.206 | 0.598 | 0.109 | 1.348 | 0.032 | 0.171 | 0.043 | 0.043 | 0.043 | 0 | 0 | 0 | 0 | 5.372 | 1.343 | 1.343 | 1.343 | 0 | 0 | 0 | 0 | 0.533 | 5.667 | 5.667 | 5.667 | 0 | 3.013 | 3.013 | 3.013 | 1.5 | 0.375 | 0.375 | 0.375 | 0.535 | 0.134 | 0.134 | 0.134 | 0.077 | 0.077 | 0.077 | 0.077 | 0.389 | 0.097 | 0.097 | 0.097 | 2.088 | 0.522 | 0.522 | 0.522 | 1.786 | 4.691 | 0.532 | 6.179 | 0 |
Nettovorderingen
| 4.634 | 4.674 | 4.227 | 1.972 | 3.714 | 1.834 | 3.085 | 1.861 | 4.163 | 1.407 | 4.463 | 0.903 | 2.664 | 1.096 | 8.708 | 1.082 | 2.199 | 1.143 | 4.194 | 1.004 | 0.797 | 1.056 | 1.388 | 1.326 | 0.332 | 0.332 | 0.332 | 0.915 | 0.229 | 0.229 | 0.229 | 0.486 | 0.122 | 0.122 | 0.122 | 4.814 | 1.204 | 1.204 | 1.204 | 0.377 | 0.094 | 0.094 | 0.094 | 0.638 | 0.16 | 0.16 | 0.16 | 0.741 | 0.185 | 0.185 | 0.185 | 0.358 | 0.09 | 0.09 | 0.09 | 0.077 | 0.077 | 0.077 | 0.077 | 0.216 | 0.054 | 0.054 | 0.054 | 2.532 | 0.633 | 0.633 | 0.633 | 4.134 | 12.034 | 0.062 | 1.294 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 111.28 | 0 | 7.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.001 | 0.013 | 0.014 | 0 |
Overige vlottende activa
| -6.115 | -5.861 | -5.923 | -3.304 | -4.81 | -2.937 | -4.365 | -3.275 | -7.323 | -2.592 | -0.964 | 3.649 | -0 | 0.231 | 0.051 | 7.947 | 0 | 9.791 | 0 | 0.134 | 2.955 | 4.264 | 2.898 | 1.117 | 0.524 | 0.524 | 0.524 | 6.821 | 1.705 | 1.705 | 1.705 | 5.692 | 1.423 | 1.423 | 1.423 | 2.894 | 0.724 | 0.724 | 0.724 | 23.984 | 0.462 | 0.462 | 0.462 | 17.882 | 1.458 | 1.458 | 1.458 | 0.381 | 1.635 | 1.635 | 1.635 | 0.77 | 0.193 | 0.193 | 0.193 | 0.036 | 0.036 | 0.036 | 0.036 | 0.355 | 0.089 | 0.089 | 0.089 | 0.102 | 0.026 | 0.026 | 0.026 | 0.178 | 0.244 | 0.029 | 0.247 | 0 |
Totaal vlottende activa
| 0 | 11.732 | 7.098 | 27.537 | 27.035 | 16.945 | 114.365 | 113.512 | 11.624 | 10.497 | 5.427 | 6.204 | 3.352 | 1.932 | 9.108 | 9.029 | 2.622 | 11.476 | 4.4 | 1.734 | 3.861 | 6.668 | 4.318 | 3.591 | 0.898 | 0.898 | 0.898 | 7.736 | 1.934 | 1.934 | 1.934 | 11.55 | 2.888 | 2.888 | 2.888 | 7.708 | 1.927 | 1.927 | 1.927 | 24.894 | 6.224 | 6.224 | 6.224 | 18.52 | 4.63 | 4.63 | 4.63 | 8.78 | 2.195 | 2.195 | 2.195 | 1.663 | 0.416 | 0.416 | 0.416 | 0.19 | 0.19 | 0.19 | 0.19 | 0.96 | 0.24 | 0.24 | 0.24 | 4.722 | 1.181 | 1.181 | 1.181 | 6.108 | 16.97 | 0.636 | 7.734 | 0 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3.235 | 3.449 | 3.61 | 3.695 | 0.351 | 0.412 | 0.495 | 0.561 | 0.597 | 0.616 | 0.446 | 1,318.717 | 1,239.606 | 1,210.9 | 1,096.095 | 1,083.3 | 1,010.087 | 986.565 | 919.13 | 876.005 | 822.707 | 830.04 | 391.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.573 | 1.393 | 1.393 | 1.393 | 0 | 0.044 | 0.044 | 0.044 | 0 | 0.882 | 0.882 | 0.882 | 0 | 0 | 0 | 0 | 0.572 | 0.143 | 0.143 | 0.143 | 2.761 | 0.69 | 0.69 | 0.69 | 0.179 | 0.179 | 0.179 | 0.179 | 0.138 | 0.035 | 0.035 | 0.035 | 0.028 | 0.007 | 0.007 | 0.007 | 0 | 0.567 | 0.937 | 1.325 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 1,992.002 | 4,150.937 | 2,071.795 | 2,148.08 | 58.172 | 29.086 | 58.172 | 29.086 | 58.172 | 58.172 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 29.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 21.712 | 30.865 | 35.642 | 27.586 | 11.623 | 14.553 | 19.415 | 22.897 | 13.212 | 14.003 | 4.891 | 1.304 | 0.272 | 0.236 | 0.384 | 0 | 0.117 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 231.454 | 0 | 0 | 0 | 206.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.862 | 0.452 | 0.185 | 0.172 | 0.17 | 0.263 | 0.442 | 1.857 | 2.139 | 1.934 | 2.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.18 | 34.532 | -2,092.211 | 23.946 | 22.225 | 2,129.591 | 1,914.873 | 1,493.842 | 1,463.576 | 1,438.265 | 1,336.936 | -1,352.694 | -1,269.996 | -1,240.258 | -1,125.417 | -1,112.77 | -1,039.173 | -1,015.768 | 9.343 | -905.145 | 9.386 | 11.15 | 6.293 | 381.021 | 95.255 | 95.255 | 95.255 | 350.777 | 87.694 | 87.694 | 87.694 | 343.352 | 85.838 | 85.838 | 85.838 | 363.266 | 90.773 | 90.773 | 90.773 | 361.172 | 89.412 | 89.412 | 89.412 | 426.705 | 106.676 | 106.676 | 106.676 | 380.274 | 95.069 | 95.069 | 95.069 | 333.363 | 83.341 | 83.341 | 83.341 | 67.751 | 67.751 | 67.751 | 67.751 | 0 | 57.864 | 57.864 | 57.864 | 0 | 51.57 | 51.57 | 51.57 | 0 | 198.96 | 180.149 | 162.092 | 0 |
Totaal niet-vlottende activa
| 0 | 2,052.147 | 2,093.386 | 2,135.25 | 2,198.412 | 2,200.061 | 1,959.449 | 1,573.847 | 1,518.295 | 1,512.199 | 1,411.788 | 1,352.694 | 1,269.996 | 1,240.258 | 1,125.417 | 1,112.77 | 1,039.173 | 1,015.768 | 957.559 | 905.145 | 861.179 | 870.276 | 397.682 | 381.021 | 95.255 | 95.255 | 95.255 | 350.777 | 87.694 | 87.694 | 87.694 | 348.925 | 87.231 | 87.231 | 87.231 | 363.266 | 90.817 | 90.817 | 90.817 | 361.172 | 90.293 | 90.293 | 90.293 | 426.705 | 106.676 | 106.676 | 106.676 | 380.846 | 95.212 | 95.212 | 95.212 | 336.124 | 84.031 | 84.031 | 84.031 | 67.93 | 67.93 | 67.93 | 67.93 | 231.592 | 57.898 | 57.898 | 57.898 | 206.307 | 51.577 | 51.577 | 51.577 | 208.66 | 199.527 | 181.086 | 163.417 | 0 |
Totaal activa
| 2,086.999 | 2,064.331 | 2,100.669 | 2,162.959 | 2,225.617 | 2,217.269 | 2,074.256 | 1,689.216 | 1,532.058 | 1,524.63 | 1,419.446 | 1,358.898 | 1,273.348 | 1,242.19 | 1,134.525 | 1,121.799 | 1,041.795 | 1,027.244 | 961.959 | 906.879 | 865.04 | 876.944 | 402 | 384.612 | 96.153 | 96.153 | 96.153 | 358.513 | 89.628 | 89.628 | 89.628 | 360.475 | 90.119 | 90.119 | 90.119 | 370.974 | 92.744 | 92.744 | 92.744 | 386.066 | 96.517 | 96.517 | 96.517 | 445.225 | 111.306 | 111.306 | 111.306 | 389.626 | 97.407 | 97.407 | 97.407 | 337.787 | 84.447 | 84.447 | 84.447 | 68.12 | 68.12 | 68.12 | 68.12 | 232.552 | 58.138 | 58.138 | 58.138 | 211.029 | 52.757 | 52.757 | 52.757 | 214.768 | 216.497 | 181.722 | 171.151 | 0 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 10.887 | 3.168 | 3.348 | 2.674 | 1.57 | 3.645 | 1.008 | 11.041 | 1.708 | 12.171 | 1.615 | 6.317 | 2.038 | 13.68 | 0.715 | 8.734 | 2.218 | 7.75 | 0.264 | 3.46 | 0.371 | 2.9 | 1.719 | 0.43 | 0.43 | 0.43 | 1.781 | 0.445 | 0.445 | 0.445 | 1.26 | 0.315 | 0.315 | 0.315 | 2.032 | 0.508 | 0.508 | 0.508 | 2.507 | 0.627 | 0.627 | 0.627 | 2.664 | 0.666 | 0.666 | 0.666 | 2.462 | 0.616 | 0.616 | 0.616 | 2.293 | 0.573 | 0.573 | 0.573 | 0.338 | 0.338 | 0.338 | 0.338 | 0.771 | 0.193 | 0.193 | 0.193 | 0.918 | 0.23 | 0.23 | 0.23 | 0.993 | 2.757 | 1.131 | 1.139 | 0 |
Kortlopende schulden
| 150 | 100.244 | 0.143 | 0.053 | 0.068 | 0.101 | 0.506 | 0.34 | 0.792 | 0.84 | 0.081 | 0.094 | 0.671 | 0.372 | 0.052 | 0.113 | 0.456 | 0.299 | 0.234 | 0.164 | 0 | 0 | 5.079 | 0 | 0 | 0 | 0 | 0.116 | 0.029 | 0.029 | 0.029 | 0.364 | 0.091 | 0.091 | 0.091 | 1.076 | 0.269 | 0.269 | 0.269 | 0 | 0 | 0 | 0 | 7.3 | 1.825 | 1.825 | 1.825 | 0 | 0 | 0 | 0 | 5 | 1.25 | 1.25 | 1.25 | 0 | 0 | 0 | 0 | 0.5 | 0.125 | 0.125 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | -0.143 | -0.053 | -0.105 | -0.101 | -0.096 | -0.34 | -0.088 | -0.84 | -0.081 | -0.094 | 0 | -0.372 | 0 | -0.113 | 0 | -0.299 | 0 | -0.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| -150 | 15.451 | 12.463 | 13.381 | 12.004 | 15.041 | 24.561 | 11.736 | 1.402 | 21.596 | 6.691 | 17.744 | 3.676 | 6.595 | -0 | 10.888 | 2.039 | 14.985 | 4.637 | 11.219 | 2.293 | 11.112 | 0.819 | 10.728 | 2.682 | 2.682 | 2.682 | 10.349 | 2.587 | 2.587 | 2.587 | 6.294 | 1.574 | 1.574 | 1.574 | 5.378 | 1.345 | 1.345 | 1.345 | 6.051 | 1.513 | 1.513 | 1.513 | 0.038 | 0.01 | 0.01 | 0.01 | 1.597 | 0.399 | 0.399 | 0.399 | 0.304 | 0.076 | 0.076 | 0.076 | 0.049 | 0.049 | 0.049 | 0.049 | 0.035 | 0.366 | 0.366 | 0.366 | 0.369 | 0.092 | 0.092 | 0.092 | 0.384 | 3.139 | 3.877 | 3.691 | 0 |
Totaal kortlopende verplichtingen
| 150 | 126.582 | 15.631 | 16.729 | 14.641 | 16.611 | 28.616 | 12.744 | 13.147 | 23.304 | 18.862 | 19.359 | 10.664 | 8.633 | 13.732 | 11.603 | 11.229 | 17.203 | 12.621 | 11.483 | 5.753 | 11.483 | 8.798 | 12.447 | 3.112 | 3.112 | 3.112 | 12.246 | 3.062 | 3.062 | 3.062 | 7.918 | 1.98 | 1.98 | 1.98 | 8.486 | 2.122 | 2.122 | 2.122 | 8.558 | 2.14 | 2.14 | 2.14 | 10.002 | 2.501 | 2.501 | 2.501 | 4.059 | 1.015 | 1.015 | 1.015 | 7.597 | 1.899 | 1.899 | 1.899 | 0.387 | 0.387 | 0.387 | 0.387 | 2.733 | 0.683 | 0.683 | 0.683 | 1.287 | 0.322 | 0.322 | 0.322 | 1.377 | 5.896 | 5.008 | 4.83 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 523.94 | 547.049 | 599.386 | 601.523 | 600.376 | 598.653 | 602.976 | 487.649 | 419.832 | 412.948 | 422.199 | 412.204 | 398.295 | 381.73 | 383.645 | 343.032 | 353.395 | 341.137 | 351.291 | 319.136 | 313.237 | 317.884 | 135.75 | 114.2 | 28.55 | 28.55 | 28.55 | 102.5 | 25.625 | 25.625 | 25.625 | 111.2 | 27.8 | 27.8 | 27.8 | 122 | 30.5 | 30.5 | 30.5 | 112 | 28 | 28 | 28 | 120 | 30 | 30 | 30 | 109.5 | 27.375 | 27.375 | 27.375 | 90 | 22.5 | 22.5 | 22.5 | 18.625 | 18.625 | 18.625 | 18.625 | 66.275 | 16.569 | 16.569 | 16.569 | 55 | 13.75 | 13.75 | 13.75 | 61 | 76.63 | 37.775 | 44.975 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -24.881 | -42.857 | -48.132 | -55.041 | -51.192 | -60.271 | -39.761 | -29.465 | -38.423 | -33.339 | 400.004 | 0 | 372.846 | 0 | 332.006 | 0 | 330.247 | 0 | 307.846 | 0 | 0 | 0 | 0 | -30.091 | -30.091 | -30.091 | 0 | -26.757 | -26.757 | -26.757 | 0 | -29.22 | -29.22 | -29.22 | 0 | -30.596 | -30.596 | -30.596 | 0 | -28.127 | -28.127 | -28.127 | 0 | -29.48 | -29.48 | -29.48 | 0 | 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
| 27.058 | 25.007 | 27.369 | 31.456 | 40.505 | 34.682 | 31.751 | 27.017 | 16.406 | 15.119 | 14.558 | 12.2 | 0 | 8.884 | 0 | 11.026 | 0 | 10.89 | 0 | 11.29 | 0 | 0 | 0 | 7.881 | 1.97 | 1.97 | 1.97 | 6.426 | 1.607 | 1.607 | 1.607 | 7.303 | 1.826 | 1.826 | 1.826 | 3.493 | 0.873 | 0.873 | 0.873 | 3.013 | 0.753 | 0.753 | 0.753 | 7.885 | 1.971 | 1.971 | 1.971 | 0 | 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
| 24.728 | 29.853 | 54.05 | 27.477 | 61.792 | 21.118 | 75.035 | 37.785 | 57.258 | 42.286 | 52.853 | -412.204 | 11.575 | -381.73 | 3.84 | -343.032 | 9.169 | -341.137 | 10.603 | -319.136 | 11.926 | 12.404 | 7.075 | 0 | 30.091 | 30.091 | 30.091 | 0 | 26.757 | 26.757 | 26.757 | 0 | 29.22 | 29.22 | 29.22 | 0 | 30.596 | 30.596 | 30.596 | 0 | 28.127 | 28.127 | 28.127 | 0 | 29.48 | 29.48 | 29.48 | 0 | 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
| 575.726 | 577.028 | 637.948 | 612.324 | 647.632 | 603.261 | 649.491 | 512.69 | 464.031 | 431.93 | 456.271 | 412.204 | 409.87 | 381.73 | 387.485 | 343.032 | 362.564 | 341.137 | 361.894 | 319.136 | 325.163 | 330.288 | 142.825 | 122.081 | 30.52 | 30.52 | 30.52 | 108.926 | 27.232 | 27.232 | 27.232 | 118.503 | 29.626 | 29.626 | 29.626 | 125.493 | 31.373 | 31.373 | 31.373 | 115.013 | 28.753 | 28.753 | 28.753 | 127.885 | 31.971 | 31.971 | 31.971 | 109.5 | 27.375 | 27.375 | 27.375 | 90 | 22.5 | 22.5 | 22.5 | 18.625 | 18.625 | 18.625 | 18.625 | 66.275 | 16.569 | 16.569 | 16.569 | 55 | 13.75 | 13.75 | 13.75 | 61 | 76.63 | 37.775 | 44.975 | 0 |
Totaal passiva
| 727.504 | 704.062 | 653.764 | 662.621 | 662.443 | 654.607 | 678.549 | 552.603 | 479.317 | 470.593 | 477.364 | 443.763 | 420.534 | 399.247 | 401.217 | 365.661 | 373.793 | 369.23 | 374.515 | 341.909 | 330.916 | 341.771 | 151.623 | 134.528 | 33.632 | 33.632 | 33.632 | 121.172 | 30.293 | 30.293 | 30.293 | 126.421 | 31.605 | 31.605 | 31.605 | 133.979 | 33.495 | 33.495 | 33.495 | 123.571 | 30.893 | 30.893 | 30.893 | 137.887 | 34.472 | 34.472 | 34.472 | 113.559 | 28.39 | 28.39 | 28.39 | 97.597 | 24.399 | 24.399 | 24.399 | 19.012 | 19.012 | 19.012 | 19.012 | 69.008 | 17.252 | 17.252 | 17.252 | 56.287 | 14.072 | 14.072 | 14.072 | 62.377 | 82.526 | 42.783 | 49.805 | 0 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 573.227 | 572.901 | 572.903 | 572.637 | 579.532 | 580.995 | 575.17 | 569.169 | 565.139 | 562.429 | 562.429 | 562.429 | 562.429 | 562.429 | 493.22 | 493.22 | 489.999 | 485.688 | 436.268 | 434.986 | 434.986 | 434.986 | 171.471 | 171.471 | 42.868 | 42.868 | 42.868 | 169.887 | 42.472 | 42.472 | 42.472 | 167.334 | 41.834 | 41.834 | 41.834 | 164.836 | 41.209 | 41.209 | 41.209 | 162.526 | 40.632 | 40.632 | 40.632 | 160.309 | 40.077 | 40.077 | 40.077 | 157.58 | 39.395 | 39.395 | 39.395 | 155.285 | 38.821 | 38.821 | 38.821 | 37.967 | 37.967 | 37.967 | 37.967 | 149.512 | 37.378 | 37.378 | 37.378 | 148.361 | 37.09 | 37.09 | 37.09 | 147.485 | 133.29 | 138.939 | 121.346 | 0 |
Ingehouden winsten
| 785.698 | 786.614 | 873.46 | 927.086 | 983.208 | 980.916 | 820.046 | 566.829 | 487.285 | 491.338 | 379.653 | 352.706 | 290.385 | 280.514 | 240.088 | 262.918 | 178.003 | 172.326 | 151.176 | 129.984 | 99.138 | 100.187 | 78.906 | 78.613 | 19.653 | 19.653 | 19.653 | 67.454 | 16.864 | 16.864 | 16.864 | 66.72 | 16.68 | 16.68 | 16.68 | 72.159 | 18.04 | 18.04 | 18.04 | 99.969 | 24.992 | 24.992 | 24.992 | 147.029 | 36.757 | 36.757 | 36.757 | 2.893 | 0.723 | 0.723 | 0.723 | 2.468 | 0.617 | 0.617 | 0.617 | 11.141 | 11.141 | 11.141 | 11.141 | 14.032 | 3.508 | 3.508 | 3.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 0.57 | 0.754 | 0.542 | 0.615 | 0.434 | 0.751 | 0.491 | 0.615 | 0.317 | 0.27 | 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 | 115.594 | 0 | 0 | 0 | 82.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.381 | 0 | 0 | 0 | 4.906 | 0.681 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.899 | 28.899 | 28.899 | 0 | 20.609 | 20.609 | 20.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.595 | 1.595 | 1.595 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 1,359.495 | 1,360.269 | 1,446.905 | 1,500.338 | 1,563.174 | 1,562.662 | 1,395.707 | 1,136.613 | 1,052.741 | 1,054.037 | 942.082 | 915.135 | 852.814 | 842.943 | 733.308 | 756.138 | 668.002 | 658.014 | 587.444 | 564.97 | 534.124 | 535.173 | 250.377 | 250.084 | 62.521 | 62.521 | 62.521 | 237.341 | 59.335 | 59.335 | 59.335 | 234.054 | 58.514 | 58.514 | 58.514 | 236.995 | 59.249 | 59.249 | 59.249 | 262.495 | 65.624 | 65.624 | 65.624 | 307.338 | 76.835 | 76.835 | 76.835 | 276.067 | 69.017 | 69.017 | 69.017 | 240.19 | 60.048 | 60.048 | 60.048 | 49.108 | 49.108 | 49.108 | 49.108 | 163.544 | 40.886 | 40.886 | 40.886 | 154.742 | 38.686 | 38.686 | 38.686 | 152.391 | 133.971 | 138.939 | 121.346 | 0 |
Totaal eigen vermogen
| 1,359.495 | 1,360.269 | 1,446.905 | 1,500.338 | 1,563.174 | 1,562.662 | 1,395.707 | 1,136.613 | 1,052.741 | 1,054.037 | 942.082 | 915.135 | 852.814 | 842.943 | 733.308 | 756.138 | 668.002 | 658.014 | 587.444 | 564.97 | 534.124 | 535.173 | 250.377 | 250.084 | 62.521 | 62.521 | 62.521 | 237.341 | 59.335 | 59.335 | 59.335 | 234.054 | 58.514 | 58.514 | 58.514 | 236.995 | 59.249 | 59.249 | 59.249 | 262.495 | 65.624 | 65.624 | 65.624 | 307.338 | 76.835 | 76.835 | 76.835 | 276.067 | 69.017 | 69.017 | 69.017 | 240.19 | 60.048 | 60.048 | 60.048 | 49.108 | 49.108 | 49.108 | 49.108 | 163.544 | 40.886 | 40.886 | 40.886 | 154.742 | 38.686 | 38.686 | 38.686 | 152.391 | 133.971 | 138.939 | 121.346 | 0 |
Totaal passiva en aandeelhoudersvermogen
| 2,086.999 | 2,064.331 | 2,100.669 | 2,162.959 | 2,225.617 | 2,217.269 | 2,074.256 | 1,689.216 | 1,532.058 | 1,524.63 | 1,419.446 | 1,358.898 | 1,273.348 | 1,242.19 | 1,134.525 | 1,121.799 | 1,041.795 | 1,027.244 | 961.959 | 906.879 | 865.04 | 876.944 | 402 | 384.612 | 96.153 | 96.153 | 96.153 | 358.513 | 89.628 | 89.628 | 89.628 | 360.475 | 90.119 | 90.119 | 90.119 | 370.974 | 92.744 | 92.744 | 92.744 | 386.066 | 96.517 | 96.517 | 96.517 | 445.225 | 111.306 | 111.306 | 111.306 | 389.626 | 97.407 | 97.407 | 97.407 | 337.787 | 84.447 | 84.447 | 84.447 | 68.12 | 68.12 | 68.12 | 68.12 | 232.552 | 58.138 | 58.138 | 58.138 | 211.029 | 52.757 | 52.757 | 52.757 | 214.768 | 216.497 | 181.722 | 171.151 | 0 |