Patterson-UTI Energy, Inc.
NASDAQ:PTEN
7.79 (USD) • At close October 29, 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 | 1993 Q4 | 1992 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 115.482 | 75.036 | 170.247 | 192.68 | 67.048 | 150.288 | 157.218 | 137.553 | 42.735 | 19.636 | 48.264 | 117.524 | 191.284 | 216.682 | 214.144 | 224.915 | 303.741 | 246.781 | 152.2 | 174.185 | 164.829 | 255.514 | 248.901 | 245.029 | 214.032 | 241.908 | 304.251 | 42.828 | 37.839 | 40.132 | 466.608 | 35.152 | 36.972 | 209.627 | 186.557 | 113.346 | 76.465 | 76.506 | 86.917 | 43.012 | 38.594 | 120.837 | 257.746 | 249.509 | 204.636 | 148.877 | 144.031 | 110.723 | 83.473 | 75.299 | 17.825 | 23.946 | 10.645 | 64.584 | 37.67 | 27.612 | 73.9 | 95.979 | 63.884 | 49.877 | 119.243 | 167.665 | 192.288 | 81.223 | 25.019 | 62.232 | 50.327 | 17.434 | 20.516 | 27.475 | 16.93 | 13.385 | 16.945 | 18.992 | 253.404 | 136.398 | 131.211 | 70.077 | 68.296 | 112.371 | 69.766 | 63.353 | 92.192 | 100.483 | 111.317 | 87.456 | 70.796 | 82.154 | 63.618 | 52.869 | 58.357 | 33.584 | 30.519 | 26.015 | 60.514 | 59.355 | 62.682 | 8.344 | 10.455 | 8.8 | 10.6 | 14.9 | 12.4 | 9 | 10.9 | 17.6 | 16.3 | 23.3 | 17.3 | 11.6 | 35.4 | 3.5 | 9.5 | 4.3 | 3.4 | 2.5 | 5.4 | 4.6 | 5.1 | 3.4 | 3.3 | 3.2 | 4.3 | 4 | 2.1 |
Kortetermijnbeleggingen
| 0 | 0 | 385.36 | 0 | 300.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 115.482 | 75.036 | 170.247 | 192.68 | 67.048 | 150.288 | 157.218 | 137.553 | 42.735 | 19.636 | 48.264 | 117.524 | 191.284 | 216.682 | 214.144 | 224.915 | 303.741 | 246.781 | 152.2 | 174.185 | 164.829 | 255.514 | 248.901 | 245.029 | 214.032 | 241.908 | 304.251 | 42.828 | 37.839 | 40.132 | 466.608 | 35.152 | 36.972 | 209.627 | 186.557 | 113.346 | 76.465 | 76.506 | 86.917 | 43.012 | 38.594 | 120.837 | 257.746 | 249.509 | 204.636 | 148.877 | 144.031 | 110.723 | 83.473 | 75.299 | 17.825 | 23.946 | 10.645 | 64.584 | 37.67 | 27.612 | 73.9 | 95.979 | 63.884 | 49.877 | 119.243 | 167.665 | 192.288 | 81.223 | 25.019 | 62.232 | 50.327 | 17.434 | 20.516 | 27.475 | 16.93 | 13.385 | 16.945 | 18.992 | 253.404 | 136.398 | 131.211 | 70.077 | 68.296 | 112.371 | 69.766 | 63.353 | 92.192 | 100.483 | 111.317 | 87.456 | 70.796 | 82.154 | 63.618 | 52.869 | 58.357 | 33.584 | 30.519 | 26.015 | 60.514 | 59.355 | 62.682 | 8.344 | 10.455 | 8.8 | 10.6 | 14.9 | 12.4 | 9 | 10.9 | 17.6 | 16.3 | 23.3 | 17.3 | 11.6 | 35.4 | 3.5 | 9.5 | 4.3 | 3.4 | 2.5 | 5.4 | 4.6 | 5.1 | 3.4 | 3.3 | 3.2 | 4.3 | 4 | 2.1 |
Nettovorderingen
| 863.779 | 935.687 | 929.382 | 1,029.046 | 1,072.846 | 536.203 | 528.624 | 565.919 | 546.711 | 473.34 | 377.639 | 356.15 | 263.25 | 196.726 | 181.261 | 164.642 | 136.107 | 166.706 | 327.446 | 346.096 | 417.136 | 507.16 | 552.076 | 562.927 | 648.414 | 603.917 | 598.016 | 581.506 | 545.139 | 437.032 | 212.309 | 150.217 | 149.851 | 165.222 | 220.102 | 253.126 | 332.662 | 331.922 | 484.986 | 745.13 | 593.373 | 510.775 | 485.925 | 451.517 | 488.804 | 504.197 | 491.23 | 465.517 | 471.55 | 530.713 | 559.548 | 518.109 | 472.227 | 407.557 | 456.059 | 412.229 | 256.3 | 206.098 | 301.053 | 283.367 | 131.379 | 125.24 | 211.948 | 424.706 | 446.526 | 410.097 | 372.085 | 373.279 | 398.649 | 435.948 | 415.23 | 489.554 | 511.001 | 507.85 | 466.485 | 422.002 | 362.976 | 298.802 | 272.74 | 214.097 | 196.287 | 183.505 | 176.143 | 169.012 | 141.066 | 136.111 | 145.425 | 123.733 | 121.208 | 108.149 | 92.931 | 135.51 | 220.074 | 195.15 | 97.548 | 82.066 | 62.713 | 55.635 | 51.03 | 42.5 | 29.1 | 24.4 | 24.5 | 29.1 | 36.6 | 40.5 | 46.4 | 45.5 | 42.1 | 32.2 | 24.8 | 24.7 | 13.8 | 13.3 | 9.3 | 11 | 10 | 8.9 | 9.5 | 10.4 | 8.1 | 5.7 | 4.7 | 6.3 | 4.5 |
Voorraad
| 172.75 | 172.405 | 183.178 | 180.805 | 186.514 | 68.036 | 65.275 | 58.038 | 55.216 | 53.528 | 45.302 | 42.359 | 34.924 | 33.763 | 34.369 | 33.085 | 33.693 | 34.977 | 34.142 | 36.357 | 37.334 | 68.611 | 65.871 | 65.579 | 69.412 | 81.158 | 72.069 | 69.167 | 40.672 | 36.132 | 20.754 | 20.191 | 19.851 | 11.532 | 13.22 | 14.716 | 17.422 | 22.672 | 28.346 | 32.251 | 29.162 | 28.525 | 22.663 | 21.248 | 24.274 | 23.96 | 22.954 | 26.889 | 25.709 | 27.39 | 28.585 | 31.306 | 25.556 | 23.486 | 18.387 | 17.215 | 9.5 | 9.821 | 9.354 | 6.941 | 34.913 | 40.486 | 42.695 | 41.999 | 40.313 | 39.888 | 40.956 | 44.416 | 43.941 | 42.664 | 44.415 | 43.947 | 36.083 | 32.386 | 33.233 | 27.907 | 20.916 | 21.92 | 18.164 | 17.738 | 16.382 | 15.025 | 14.673 | 15.206 | 15.989 | 15.62 | 15.436 | 15.323 | 15.057 | 16.796 | 17.162 | 16.272 | 14.617 | 14.333 | 11.861 | 12.186 | 2.241 | 1.675 | 1.754 | 2 | 1.2 | 0.9 | 1 | 1.3 | 1 | 1.2 | 7.7 | 4.8 | 0 | 0 | 0 | 0.3 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 |
Overige vlottende activa
| 150.239 | 96.247 | 71.895 | 83.167 | 97.865 | 24.315 | 21.228 | 67.909 | 68.287 | 74.714 | 61.704 | 67.62 | 54.074 | 60.929 | 57.828 | 55.314 | 58.569 | 69.071 | 70.919 | 75.177 | 58.261 | 66.459 | 60.883 | 76.662 | 74.961 | 80.975 | 64.639 | 53.354 | 54.647 | 58.453 | 30.273 | 41.322 | 38.722 | 40.855 | 39.064 | 40.227 | 41.383 | 50.815 | 47.445 | 51.624 | 54.645 | 70.632 | 51.065 | 53.424 | 45.387 | 60.529 | 40.593 | 43.903 | 43.215 | 45.231 | 44.903 | 48.864 | 59.022 | 58.727 | 48.63 | 50.169 | 111.8 | 50.314 | 40.355 | 84.206 | 52.136 | 56.723 | 51.368 | 57.518 | 85.883 | 63.512 | 53.007 | 52.286 | 44.946 | 43.739 | 49.475 | 56.916 | 53.407 | 34.539 | 23.194 | 25.168 | 26.738 | 28.401 | 25.57 | 26.836 | 22.103 | 9.819 | 5.629 | 6.91 | 5.418 | 5.881 | 5.198 | 6.515 | 5.105 | 4.936 | 6.217 | 5.345 | 4.722 | 5.713 | 3.93 | 14.156 | 7.951 | 6.099 | 7.346 | 5.4 | 10.4 | 12.9 | 15.5 | 14.1 | 10.9 | 9.6 | 4.1 | 3.4 | 8.2 | 7.4 | 7.2 | 7 | 4.4 | 3.3 | 3.6 | 2.9 | 2.7 | 3.1 | 2.4 | 2.2 | 0.1 | 0.1 | 0.1 | 0 | 0.4 |
Totaal vlottende activa
| 1,302.25 | 1,279.375 | 1,354.702 | 1,485.698 | 1,424.273 | 801.327 | 780.268 | 829.419 | 712.949 | 621.218 | 532.909 | 583.653 | 543.532 | 508.1 | 487.602 | 477.956 | 532.11 | 517.535 | 584.707 | 631.815 | 677.56 | 897.744 | 927.731 | 950.197 | 1,006.819 | 1,007.958 | 1,038.975 | 746.855 | 678.297 | 571.749 | 729.944 | 283.321 | 280.293 | 455.723 | 494.211 | 486.536 | 505.741 | 515.794 | 687.62 | 909.092 | 748.096 | 758.731 | 851.251 | 808.65 | 792.28 | 773.279 | 741.313 | 699.991 | 695.235 | 760.565 | 767.404 | 764.95 | 691.278 | 630.15 | 613.247 | 557.41 | 451.5 | 383.532 | 442.725 | 457.268 | 435.729 | 449.785 | 537.742 | 641.374 | 632.096 | 609.659 | 551.968 | 522.785 | 543.205 | 586.33 | 574.294 | 652.67 | 661.964 | 623.49 | 802.951 | 637.857 | 561.529 | 437.119 | 400.013 | 387.033 | 330.521 | 293.347 | 309.876 | 308.06 | 293.14 | 265.1 | 251.084 | 243.015 | 216.912 | 194.592 | 192.292 | 199.458 | 279.783 | 251.235 | 180.199 | 167.763 | 135.587 | 71.753 | 70.585 | 58.7 | 51.3 | 53.1 | 53.4 | 53.5 | 59.4 | 68.9 | 74.5 | 77 | 67.6 | 51.2 | 67.4 | 35.5 | 28.2 | 21.4 | 16.8 | 16.8 | 18.5 | 17 | 17.4 | 16.4 | 11.8 | 9.3 | 9.4 | 10.6 | 7.2 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,095.07 | 3,351.75 | 3,445.362 | 3,479.544 | 3,522.152 | 2,296.574 | 2,292.488 | 2,294.468 | 2,308.937 | 2,317.398 | 2,332.122 | 2,351.628 | 2,441.883 | 2,529.888 | 2,645.77 | 2,779.607 | 2,915.579 | 3,059.204 | 3,223.459 | 3,346.018 | 3,464.361 | 3,803.235 | 3,937.428 | 4,014.589 | 4,099.958 | 4,230.467 | 4,235.694 | 4,271.081 | 4,213.312 | 4,245.111 | 3,347.894 | 3,425.013 | 3,529.44 | 3,658.864 | 3,805.23 | 3,943.075 | 4,059.062 | 4,293.888 | 4,302.563 | 4,243.45 | 4,019.619 | 3,951.728 | 3,773.809 | 3,688.101 | 3,692.601 | 3,695.74 | 3,718.663 | 3,659.159 | 3,522.904 | 3,402.413 | 3,308.263 | 3,167.266 | 3,025.606 | 2,890.668 | 2,706.213 | 2,620.9 | 2,397.2 | 2,289.929 | 2,189.972 | 2,110.402 | 2,115.132 | 2,093.609 | 1,994.881 | 1,937.112 | 1,926.063 | 1,873.511 | 1,839.592 | 1,841.404 | 1,782.576 | 1,688.868 | 1,553.307 | 1,435.804 | 1,328.795 | 1,214.789 | 1,122.265 | 1,053.845 | 1,048.561 | 973.938 | 931.768 | 828.875 | 802.851 | 785.153 | 766.357 | 693.631 | 675.625 | 668.262 | 641.912 | 627.734 | 629.601 | 637.857 | 638.316 | 614.42 | 569.814 | 546.239 | 256.878 | 202.592 | 188.12 | 178.819 | 142.538 | 133.8 | 131.1 | 132.3 | 136.7 | 136.7 | 141.5 | 138.2 | 133.4 | 100.4 | 86.7 | 81.7 | 55.7 | 51.3 | 36.7 | 28 | 26.9 | 26.5 | 24.1 | 20.4 | 17 | 14.6 | 15.6 | 8.4 | 7.7 | 7.2 | 5.7 |
Goodwill
| 487.388 | 1,377.448 | 1,379.741 | 1,379.741 | 1,372.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 372.56 | 395.06 | 412.86 | 412.86 | 410.756 | 612.473 | 611.473 | 611.473 | 611.473 | 524.7 | 524.7 | 86.234 | 86.234 | 86.234 | 86.234 | 86.234 | 86.234 | 86.234 | 210.795 | 210.795 | 210.795 | 169.294 | 165.464 | 153.809 | 153.809 | 153.809 | 153.809 | 153.809 | 153.809 | 153.809 | 153.809 | 153.809 | 153.809 | 0 | 153.809 | 153.809 | 153.809 | 86.2 | 86.234 | 86.234 | 86.234 | 86.234 | 86.234 | 86.234 | 86.234 | 96.198 | 96.198 | 96.198 | 96.198 | 96.198 | 96.198 | 96.198 | 99.056 | 99.056 | 99.056 | 99.056 | 99.056 | 99.056 | 99.056 | 99.056 | 101.326 | 102.525 | 101.36 | 101.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 962.595 | 992.189 | 1,023.004 | 1,051.697 | 2,447.955 | 5.14 | 5.488 | 5.845 | 6.112 | 7.166 | 7.343 | 7.537 | 21.052 | 24.057 | 27.065 | 30.087 | 33.151 | 38.336 | 43.64 | 71.444 | 54.248 | 59.553 | 63.218 | 66.884 | 68.892 | 73.055 | 77.925 | 75.599 | 8.982 | 15.573 | 1.821 | 2.732 | 3.643 | 4.554 | 5.464 | 6.375 | 7.286 | 8.197 | 9.107 | 10.018 | 10.929 | 11.839 | 12.75 | 13.661 | 14.571 | 15.599 | 16.626 | 17.654 | 18.682 | 19.709 | 20.737 | 21.764 | 0 | 23.819 | 24.847 | 25.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99.056 | 101.326 | 101.326 | 101.326 | 101.326 | 102.525 | 101.36 | 101.36 | 51.179 | 51.203 | 51.227 | 51.27 | 51.313 | 51.356 | 51.403 | 51.501 | 51.634 | 52.921 | 54.224 | 37.995 | 38.641 | 39.931 | 40.319 | 41.077 | 41.8 | 43 | 44.1 | 45 | 45.9 | 46.5 | 43.9 | 44.5 | 24.6 | 19.3 | 19.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1,449.983 | 2,369.637 | 2,402.745 | 2,431.438 | 3,820.952 | 5.14 | 5.488 | 5.845 | 6.112 | 7.166 | 7.343 | 7.537 | 21.052 | 24.057 | 27.065 | 30.087 | 33.151 | 38.336 | 43.64 | 444.004 | 449.308 | 472.413 | 476.078 | 477.64 | 681.365 | 684.528 | 689.398 | 687.072 | 533.682 | 540.273 | 88.055 | 88.966 | 89.877 | 90.788 | 91.698 | 92.609 | 93.52 | 218.992 | 219.902 | 220.813 | 180.223 | 177.303 | 166.559 | 167.47 | 168.38 | 169.408 | 170.435 | 171.463 | 172.491 | 173.518 | 174.546 | 175.573 | 176.601 | 177.628 | 178.656 | 179.683 | 86.2 | 86.234 | 86.234 | 86.234 | 86.234 | 86.234 | 86.234 | 86.234 | 96.198 | 96.198 | 96.198 | 96.198 | 96.198 | 96.198 | 96.198 | 99.056 | 99.056 | 99.056 | 99.056 | 99.056 | 101.326 | 101.326 | 101.326 | 101.326 | 102.525 | 101.36 | 101.36 | 51.179 | 51.203 | 51.227 | 51.27 | 51.313 | 51.356 | 51.403 | 51.501 | 51.634 | 52.921 | 54.224 | 37.995 | 38.641 | 39.931 | 40.319 | 41.077 | 41.8 | 43 | 44.1 | 45 | 45.9 | 46.5 | 43.9 | 44.5 | 24.6 | 19.3 | 19.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | -5,811.034 | 0 | -1,372.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.124 | -34.897 | -28.487 | -35.268 | 0 | -37.809 | -33.879 | -39.926 | 0 | -32.322 | -27.962 | -33.852 | 0 | -29.179 | -35.716 | -42.505 | 0 | 54.781 | 88.573 | 97.643 | 99.543 | 80.932 | 66.303 | 71.587 | 51.084 | 0 | 32.94 | 17.713 | 0.914 | -98.058 | 13.327 | 23.527 | 43.944 | -34.355 | -33.93 | -35.593 | 0 | -35.153 | -36.504 | -48.244 | 0 | -44.528 | -27.74 | -26.635 | 0 | -19.688 | -17.919 | -15.243 | 0 | -25.983 | -21.645 | -21.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 4.784 | 3.927 | 7.697 | 4.027 | 3.57 | 3.21 | 3.567 | 2.819 | 3.812 | 3.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.58 | 1.857 | 1.007 | 3.875 | 2.562 | 1.339 | 4.771 | 4.124 | 34.897 | 28.487 | 35.268 | 0 | 37.809 | 33.879 | 39.926 | 0 | 32.322 | 27.962 | 33.852 | 0 | 29.179 | 35.716 | 42.505 | 0 | 71.288 | 81.932 | 116.543 | 0 | 123.828 | 75.796 | 52.501 | 0 | 448.6 | 21.32 | 28.079 | 0 | 98.058 | 59.671 | 39.443 | -43.944 | 34.355 | 33.93 | 35.593 | 0 | 35.153 | 36.504 | 48.244 | 0 | 44.528 | 27.74 | 26.635 | 0 | 19.688 | 17.919 | 15.243 | 0 | 25.983 | 21.645 | 21.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 116.374 | 21.569 | 5,829.629 | 19.424 | 18.497 | 10.128 | 10.531 | 10.881 | 10.434 | 11.376 | 12.778 | 11.055 | 10.996 | 11.261 | 11.405 | 11.419 | 10.385 | 9.73 | 18.478 | 17.778 | 17.864 | 18.391 | 26.515 | 27.44 | 29.22 | 29.18 | 50.65 | 49.973 | 45.122 | 45.584 | 7.955 | 7.306 | 9.263 | 6.096 | 7.031 | 11.097 | 19.843 | 20.854 | 20.822 | 20.656 | 20.411 | 20.605 | 21.276 | 22.906 | 24.261 | 25.289 | 26.821 | 26.298 | -46.724 | -64.386 | -100.567 | 14.569 | -111.552 | -62.956 | -39.238 | 13.954 | -386.1 | -13.963 | -21.225 | 7.334 | 7.876 | -51.275 | -30.145 | 48.097 | 4.192 | 4.589 | 4.684 | 4.812 | 4.921 | 5.484 | 4.87 | 4.973 | 5.074 | 4.86 | 4.938 | 5.023 | 5.065 | 5.135 | 3.961 | 5.677 | 13.931 | 13.914 | 2.355 | 22.96 | 20.879 | 22.119 | 20.475 | 20.447 | 14.835 | 15.992 | 3.894 | 4.13 | 3.762 | 3.168 | 4.432 | 1.59 | 1.912 | 2.171 | 2.751 | 2 | 1.2 | 0.6 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 1.2 | 1.3 | 1 | 1.2 | 1.1 | 3.6 | 1.9 | 2.1 | 0.5 | 0.6 | 0.9 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 |
Totaal niet-vlottende activa
| 4,661.427 | 5,742.956 | 5,871.486 | 5,934.333 | 5,996.301 | 2,315.869 | 2,312.077 | 2,314.404 | 2,329.05 | 2,338.759 | 2,356.055 | 2,374.195 | 2,473.931 | 2,565.206 | 2,684.24 | 2,821.113 | 2,959.115 | 3,107.27 | 3,285.577 | 3,807.8 | 3,931.533 | 4,294.039 | 4,440.021 | 4,519.669 | 4,813.123 | 4,946.032 | 4,976.749 | 5,012.001 | 4,794.678 | 4,832.307 | 3,448.675 | 3,521.285 | 3,628.58 | 3,755.748 | 3,903.959 | 4,046.781 | 4,172.425 | 4,533.734 | 4,543.287 | 4,484.919 | 4,220.253 | 4,149.636 | 3,961.644 | 3,878.477 | 3,885.242 | 3,890.437 | 3,915.919 | 3,856.92 | 3,774.74 | 3,682.05 | 3,596.428 | 3,456.951 | 3,295.415 | 3,147.439 | 2,969.719 | 2,865.621 | 2,545.9 | 2,416.46 | 2,300.773 | 2,204.884 | 2,209.242 | 2,201.566 | 2,113.94 | 2,071.443 | 2,026.453 | 1,974.298 | 1,940.474 | 1,942.414 | 1,883.695 | 1,790.55 | 1,654.375 | 1,539.833 | 1,432.925 | 1,318.705 | 1,226.259 | 1,157.924 | 1,154.952 | 1,080.399 | 1,037.055 | 935.878 | 919.307 | 900.427 | 870.072 | 767.77 | 747.707 | 741.608 | 713.657 | 699.494 | 695.792 | 705.252 | 693.711 | 670.184 | 626.497 | 603.631 | 299.305 | 242.823 | 229.963 | 221.309 | 186.366 | 177.6 | 175.3 | 177 | 182.2 | 183.1 | 188.7 | 182.8 | 178.6 | 126.2 | 107.3 | 102.3 | 56.9 | 52.4 | 40.3 | 29.9 | 29 | 27 | 24.7 | 21.3 | 17.8 | 15.3 | 16.2 | 9 | 8.3 | 7.8 | 6.4 |
Totaal activa
| 5,963.677 | 7,022.331 | 7,226.188 | 7,420.031 | 7,420.574 | 3,117.196 | 3,092.345 | 3,143.823 | 3,041.999 | 2,959.977 | 2,888.964 | 2,957.848 | 3,017.463 | 3,073.306 | 3,171.842 | 3,299.069 | 3,491.225 | 3,624.805 | 3,870.284 | 4,439.615 | 4,609.093 | 5,191.783 | 5,367.752 | 5,469.866 | 5,819.942 | 5,953.99 | 6,015.724 | 5,758.856 | 5,472.975 | 5,404.056 | 4,178.619 | 3,804.606 | 3,908.873 | 4,211.471 | 4,398.17 | 4,533.317 | 4,678.166 | 5,049.528 | 5,230.907 | 5,394.011 | 4,968.349 | 4,908.367 | 4,812.895 | 4,687.127 | 4,677.522 | 4,663.716 | 4,657.232 | 4,556.911 | 4,469.975 | 4,442.615 | 4,363.832 | 4,221.901 | 3,986.693 | 3,777.589 | 3,582.966 | 3,423.031 | 2,997.4 | 2,799.992 | 2,743.498 | 2,662.152 | 2,644.971 | 2,651.351 | 2,651.682 | 2,712.817 | 2,658.549 | 2,583.957 | 2,492.442 | 2,465.199 | 2,426.9 | 2,376.88 | 2,228.669 | 2,192.503 | 2,094.889 | 1,942.195 | 2,029.21 | 1,795.781 | 1,716.481 | 1,517.518 | 1,437.068 | 1,322.911 | 1,249.828 | 1,193.774 | 1,179.948 | 1,075.83 | 1,040.847 | 1,006.708 | 964.741 | 942.509 | 912.704 | 899.844 | 886.003 | 869.642 | 906.28 | 854.866 | 479.504 | 410.586 | 365.55 | 293.062 | 256.951 | 236.3 | 226.6 | 230.1 | 235.6 | 236.6 | 248.1 | 251.7 | 253.1 | 203.2 | 174.9 | 153.5 | 124.3 | 87.9 | 68.5 | 51.3 | 45.8 | 43.8 | 43.2 | 38.3 | 35.2 | 31.7 | 28 | 18.3 | 17.7 | 18.4 | 13.6 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 493.36 | 476.46 | 544.864 | 534.42 | 579.724 | 245.562 | 271.442 | 237.056 | 263.761 | 252.692 | 206.798 | 190.219 | 165.779 | 120.853 | 101.165 | 91.622 | 74.367 | 72.958 | 140.102 | 170.475 | 208.801 | 242.166 | 260.378 | 288.962 | 349.213 | 371.518 | 359.582 | 319.621 | 303.522 | 255.327 | 158.226 | 125.667 | 82.163 | 66.343 | 81.975 | 82.771 | 165.547 | 223.001 | 315.746 | 382.438 | 370.127 | 319.311 | 263.82 | 173.15 | 181.191 | 198.114 | 233.576 | 188.823 | 215.516 | 224.917 | 274.788 | 241.61 | 267.99 | 230.495 | 193.409 | 162.4 | 181.1 | 172.352 | 164.401 | 83.7 | 89.634 | 111.1 | 108.657 | 169.958 | 158.659 | 151.674 | 143.932 | 156.916 | 220.832 | 221.389 | 192.978 | 172.155 | 173.739 | 145.497 | 119.085 | 131.899 | 89.964 | 58.717 | 66.109 | 68.159 | 57.386 | 62.208 | 65.01 | 56.381 | 40.008 | 47.071 | 44.613 | 39.639 | 34.751 | 32.956 | 37.286 | 52.778 | 58.016 | 78.679 | 46.608 | 42.499 | 30.132 | 34.074 | 33.966 | 23.7 | 17.1 | 11.6 | 10.7 | 11.2 | 16.1 | 18.7 | 17.4 | 17 | 24 | 0.3 | 14.7 | 15.1 | 10.4 | 11.1 | 7.3 | 7.9 | 8.6 | 7.5 | 8.2 | 9 | 0.9 | 4.7 | 4.3 | 5.4 | 4.9 |
Kortlopende schulden
| 38.248 | 45.511 | 48.053 | 69.747 | 67.476 | 4.753 | 5.045 | 5.123 | 5.421 | 5.723 | 6.432 | 6.891 | 5.942 | 6.334 | 6.916 | 7.096 | 7.47 | 8.809 | 9.493 | 9.935 | 8.884 | 8.977 | 9.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85.721 | 76.97 | 63.75 | 50 | 42.5 | 35 | 12.5 | 10 | 10 | 10 | 10 | 10 | 8.75 | 7.5 | 6.25 | 0 | 143.173 | 10 | 10 | 10 | 8.75 | 7.5 | 6.25 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 5.697 | 4.477 | 3.481 | 5.084 | 2.073 | 0 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 | 6.6 | 5.5 | 1.5 | 0.8 | 19.3 | 0 | 0.1 | 4 | 3.4 | 2.2 | 0.9 | 2.6 | 2.6 | 1.6 | 0.9 | 6.3 | 0.4 | 0.4 | 0.4 | 2.1 |
Belastingschulden
| 0 | 64.895 | 2.055 | 3.437 | 1.329 | 20.574 | 20.166 | 14.763 | 18.816 | 15.589 | 13.229 | 9.905 | 19.572 | 18.559 | 15.017 | 10.666 | 25.4 | 26.227 | 27.061 | 22.746 | 37.065 | 34.418 | 22.523 | 26.726 | 35.276 | 28.837 | 24.825 | 29.332 | 29.382 | 29.123 | 4.29 | 6.766 | 11.082 | 6.416 | 3.547 | 9.061 | 11.873 | 20.311 | 38.26 | 11.644 | 39.132 | 12.226 | 33.529 | 23.037 | 12.722 | 8.692 | 14.472 | 15.907 | 14.074 | 13.776 | 20.832 | 2.473 | 0.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.713 | 1.458 | 1.011 | 0.831 | 41.472 | 0 | 15.519 | 1.983 | 66.574 | 11.034 | 33.618 | 12.615 | 27.901 | 2.754 | 9.149 | 4.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -38.248 | 14.052 | 22.016 | 98.914 | 16.571 | 15.551 | 34.058 | 110.215 | 8.53 | 3.409 | 13.365 | 60.282 | 19.572 | 18.559 | 15.017 | 10.666 | 25.4 | 26.227 | -9.493 | -9.935 | -8.884 | -8.977 | -9.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.523 | 3.33 | 5.137 | 6.944 | 7.229 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 14.931 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 365.042 | 315.174 | 301.968 | 347.354 | 373.363 | 188.455 | 176.279 | 198.572 | 182.284 | 186.597 | 169.585 | 178.461 | 147.556 | 147.736 | 149.162 | 164.338 | 156.16 | 164.145 | 214.18 | 230.127 | 230.057 | 227.878 | 250.78 | 237.354 | 258.483 | 229.851 | 241.904 | 226.629 | 245.826 | 217.521 | 135.94 | 139.148 | 154.228 | 139.922 | 154.439 | 161.611 | 180.53 | 182.606 | 209.87 | 173.466 | 207.322 | 172.575 | 183.871 | 171.127 | 154.364 | 146.101 | 148.778 | 163.267 | 153.349 | 5.072 | 153.739 | 159.873 | 153.155 | 158.258 | 141.07 | 147.315 | 130.9 | 123.953 | 105.02 | 109.608 | 108.933 | 108.603 | 108.275 | 132.655 | 140.714 | 122.828 | 150.713 | 138.292 | 132.817 | 124.705 | 162.516 | 145.463 | 166.188 | 124.536 | 208.676 | 123.51 | 150.682 | 110.762 | 131.721 | 81.917 | 77.134 | 55.959 | 52.473 | 52.066 | 71.07 | 46.121 | 39.386 | 35.513 | 35.939 | 31.082 | 29.918 | 36.508 | 98.444 | 66.873 | 4.514 | 9.902 | 12.035 | 7.249 | 6.887 | 8 | 4.4 | 3.7 | 3.4 | 3.2 | 7.3 | 6.2 | 10.6 | 12 | 9.7 | 6 | 2.5 | 2.7 | 2.5 | 1.7 | 1.5 | 1.7 | 1.6 | 1.4 | 1.2 | 1.3 | 1.2 | 0.6 | 0.4 | 0.5 | 0.5 |
Totaal kortlopende verplichtingen
| 858.402 | 851.197 | 916.901 | 1,050.435 | 1,037.134 | 454.321 | 486.824 | 550.966 | 459.996 | 448.421 | 396.18 | 435.853 | 338.849 | 293.482 | 272.26 | 273.722 | 263.397 | 272.139 | 354.282 | 400.602 | 438.858 | 470.044 | 511.158 | 526.316 | 607.696 | 601.369 | 601.486 | 546.25 | 549.348 | 472.848 | 294.166 | 264.815 | 236.391 | 291.986 | 313.384 | 308.132 | 396.077 | 448.107 | 560.616 | 568.404 | 587.449 | 501.886 | 457.691 | 354.277 | 345.555 | 352.965 | 389.854 | 359.863 | 372.195 | 378.299 | 445.471 | 418.712 | 431.145 | 397.503 | 341.979 | 315.965 | 312 | 296.305 | 269.421 | 193.308 | 198.567 | 219.703 | 216.932 | 302.613 | 299.373 | 274.502 | 294.645 | 295.208 | 353.649 | 346.094 | 355.494 | 317.618 | 339.927 | 270.033 | 327.761 | 255.409 | 240.646 | 169.479 | 197.83 | 150.076 | 134.52 | 118.167 | 117.483 | 108.447 | 111.078 | 93.192 | 83.999 | 75.152 | 70.69 | 64.038 | 67.204 | 89.286 | 156.46 | 145.552 | 71.75 | 56.878 | 45.648 | 46.407 | 42.926 | 31.7 | 30.1 | 23.9 | 22.7 | 23 | 32 | 31.5 | 33.5 | 30.5 | 34.5 | 25.6 | 17.2 | 17.9 | 16.9 | 16.2 | 11 | 10.5 | 12.8 | 11.5 | 11 | 11.2 | 8.4 | 5.7 | 5.1 | 6.3 | 7.5 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,219.461 | 1,219.156 | 1,221.058 | 1,224.941 | 1,228.209 | 839.695 | 840.586 | 850.531 | 873.54 | 899.346 | 870.81 | 870.431 | 917.902 | 919.046 | 919.186 | 920.602 | 988.104 | 990.696 | 992.28 | 993.184 | 990.304 | 1,142.003 | 1,143.329 | 1,119.205 | 1,119.002 | 1,118.918 | 1,118.836 | 866.783 | 742.697 | 713.61 | 598.524 | 598.437 | 613.351 | 741.169 | 764.559 | 791.25 | 815 | 830 | 845 | 973 | 675 | 677.5 | 680 | 682.5 | 685 | 687.5 | 690 | 692.5 | 600 | 600 | 380 | 492.5 | 400.8 | 387.5 | 390 | 392.5 | 95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 10 | 15 | 0 | 120 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 17.499 | 19.939 | 21.722 | 54.825 | 57.835 | 50 | 40.7 | 42.9 | 45 | 47.1 | 49.3 | 53.4 | 54.5 | 21.8 | 9.4 | 5.7 | 0 | 25.7 | 11.6 | 12.5 | 12.6 | 12.9 | 10.4 | 10.6 | 9.3 | 6 | 6.2 | 1.9 | 2 | 2.1 | 2.3 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0.3 | 1.8 | 50.801 | 51.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -448.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 245.687 | 280.432 | 268.421 | 248.107 | 217.681 | 58.635 | 47.401 | 28.738 | 23.027 | 25.464 | 29.234 | 29.234 | 22.922 | 40.603 | 56.703 | 77.676 | 102.747 | 115.74 | 134.765 | 202.959 | 226.663 | 291.294 | 299.557 | 306.161 | 324.924 | 340.718 | 348.25 | 350.836 | 576.312 | 588.594 | 614.361 | 682.976 | 724.564 | 768.556 | 822.364 | 863.833 | 826.163 | 892.239 | 914.711 | 935.66 | 836.404 | 873.106 | 878.771 | 887.864 | 896.655 | 885.807 | 871.403 | 857.302 | 846.926 | 828.415 | 808.857 | 786.632 | 718.927 | 630.737 | 576.06 | 511.422 | 448.645 | 388.672 | 380.966 | 381.656 | 339.763 | 305.5 | 290.124 | 277.717 | 259.803 | 247.597 | 232.173 | 219.49 | 216.199 | 208.382 | 197.807 | 187.96 | 186.507 | 179.122 | 175.219 | 169.188 | 171.542 | 169.809 | 163.071 | 162.04 | 160.472 | 149.747 | 152.637 | 143.49 | 130.839 | 130.585 | 126.965 | 127.006 | 121.319 | 110.52 | 103.883 | 92.859 | 94.577 | 93.029 | 42.258 | 30.083 | 11.354 | 11.395 | 1.646 | 1.7 | 3.4 | 9.2 | 10.9 | 9.6 | 3.7 | 3.3 | 3.3 | 3.3 | 1.3 | 0.9 | 0.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 68.169 | 62.732 | 66.151 | 25.066 | 26.082 | 44.376 | 44.577 | 48.065 | 51.051 | 10.665 | 16.041 | 12.843 | 12.145 | 12.458 | 11.547 | 11.01 | 17.414 | 17.357 | 10.064 | 9.25 | 10.282 | 10.131 | 10.339 | 12.761 | 12.893 | 12.646 | 12.611 | 12.494 | 11.416 | 11.201 | 9.959 | 9.654 | 10.441 | 7.93 | 8.381 | 8.971 | 9.829 | 11.17 | 12.042 | 11.137 | 10.036 | 8.431 | 6.763 | 6.489 | 6.437 | 6.604 | 6.642 | 6.589 | 6.686 | 6.618 | 115.029 | 7.426 | 9.088 | 10.789 | 16.057 | 15.537 | 456.3 | 6.593 | 5.909 | 5.488 | 5.466 | 5.528 | 5.58 | 5.545 | 5.808 | 5.569 | 5.566 | 4.471 | 4.459 | 4.56 | 4.704 | 4.459 | 4.426 | 4.39 | 4.192 | 4.173 | 4.122 | 4.351 | 3.233 | 3.256 | 4.932 | 4.906 | 4.856 | 3.822 | 3.775 | 3.801 | 3.827 | 2.795 | 2.826 | 2.859 | 0.285 | 0.355 | 0.474 | 0.602 | 0.735 | 0.88 | 0.045 | 0.251 | 0.059 | 0.1 | 0.1 | 0 | 0 | 0 | 0.2 | 0.1 | 0.2 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.1 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 |
Totaal niet-vlottende verplichtingen
| 1,533.317 | 1,562.62 | 1,557.43 | 1,548.915 | 1,523.826 | 942.706 | 932.564 | 927.334 | 947.618 | 935.475 | 916.085 | 912.508 | 952.969 | 972.107 | 987.436 | 1,009.288 | 1,108.265 | 1,123.793 | 1,137.109 | 1,205.393 | 1,227.249 | 1,443.428 | 1,453.225 | 1,438.127 | 1,456.819 | 1,472.282 | 1,479.697 | 1,230.113 | 1,330.425 | 1,313.405 | 1,222.844 | 1,291.067 | 1,348.356 | 1,517.655 | 1,595.304 | 1,664.054 | 1,650.992 | 1,733.409 | 1,771.753 | 1,919.797 | 1,521.44 | 1,559.037 | 1,565.534 | 1,576.853 | 1,588.092 | 1,579.911 | 1,568.045 | 1,556.391 | 1,453.612 | 1,435.033 | 1,303.886 | 1,286.558 | 1,128.815 | 1,029.026 | 982.117 | 919.459 | 551.3 | 395.265 | 386.875 | 387.144 | 345.229 | 311.028 | 295.704 | 283.262 | 265.611 | 253.166 | 237.739 | 273.961 | 230.658 | 227.942 | 202.511 | 312.419 | 255.933 | 183.512 | 179.411 | 173.361 | 175.664 | 174.16 | 166.304 | 165.296 | 165.404 | 154.653 | 157.493 | 147.312 | 134.614 | 134.386 | 130.792 | 129.801 | 124.145 | 113.379 | 104.168 | 93.214 | 95.051 | 113.631 | 60.492 | 50.902 | 33.121 | 66.471 | 59.54 | 51.8 | 44.2 | 52.1 | 55.9 | 56.7 | 53.2 | 56.8 | 58 | 25.8 | 11.4 | 7.3 | 1.2 | 26.5 | 12.4 | 12.6 | 12.7 | 12.9 | 10.3 | 10.6 | 9.3 | 6 | 6.2 | 1.9 | 2 | 2 | 2.3 |
Totaal passiva
| 2,391.719 | 2,413.817 | 2,474.331 | 2,599.35 | 2,560.96 | 1,397.027 | 1,419.388 | 1,478.3 | 1,407.614 | 1,383.896 | 1,312.265 | 1,348.361 | 1,291.818 | 1,265.589 | 1,259.696 | 1,283.01 | 1,371.662 | 1,395.932 | 1,491.391 | 1,605.995 | 1,666.107 | 1,913.472 | 1,964.383 | 1,964.443 | 2,064.515 | 2,073.651 | 2,081.183 | 1,776.363 | 1,879.773 | 1,786.253 | 1,517.01 | 1,555.882 | 1,584.747 | 1,809.641 | 1,908.688 | 1,972.186 | 2,047.069 | 2,181.516 | 2,332.369 | 2,488.201 | 2,108.889 | 2,060.923 | 2,023.225 | 1,931.13 | 1,933.647 | 1,932.876 | 1,957.899 | 1,916.254 | 1,825.807 | 1,813.332 | 1,749.357 | 1,705.27 | 1,559.96 | 1,426.529 | 1,324.096 | 1,235.424 | 863.3 | 691.57 | 656.296 | 580.452 | 543.796 | 530.731 | 512.636 | 585.875 | 564.984 | 527.668 | 532.384 | 569.169 | 584.307 | 574.036 | 558.005 | 630.037 | 595.86 | 453.545 | 507.172 | 428.77 | 416.31 | 343.639 | 364.134 | 315.372 | 299.924 | 272.82 | 274.976 | 255.759 | 245.692 | 227.578 | 214.791 | 204.953 | 194.835 | 177.417 | 171.372 | 182.5 | 251.511 | 259.183 | 132.242 | 107.78 | 78.769 | 112.878 | 102.466 | 83.5 | 74.3 | 76 | 78.6 | 79.7 | 85.2 | 88.3 | 91.5 | 56.3 | 45.9 | 32.9 | 18.4 | 44.4 | 29.3 | 28.8 | 23.7 | 23.4 | 23.1 | 22.1 | 20.3 | 17.2 | 14.6 | 7.6 | 7.1 | 8.3 | 9.8 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 951.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.172 | 0 | 0.162 | 0.178 | 0 | 0.146 | 0 | 0.134 | 0.325 | 0 | 0.415 | 0.093 | 0 | 0.082 | 0.115 | 0 | 0 | 0 | 0.279 | 0 | 0 | 0.284 | 0 | 0.233 | 0 | 0.153 | 0 | 0 | 0 | 0.243 | 0 | 0.403 | 0 | 0 | 0 | 0.004 | 0.012 | 0 | 0 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0.192 | 0 | 0 | 0.419 | 0 | 0 | 9.722 | 11.349 | 11.712 | 4.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.207 | 5.205 | 5.18 | 5.166 | 5.158 | 3.049 | 3.024 | 3.023 | 3.023 | 3.023 | 2.994 | 2.993 | 2.729 | 2.728 | 2.712 | 2.71 | 2.708 | 2.706 | 2.695 | 2.694 | 2.692 | 2.688 | 2.673 | 2.673 | 2.671 | 2.667 | 2.663 | 2.662 | 2.574 | 2.569 | 2.097 | 1.915 | 1.915 | 1.911 | 1.904 | 1.904 | 1.904 | 1.904 | 1.893 | 1.893 | 1.892 | 1.89 | 1.87 | 1.865 | 1.865 | 1.864 | 1.852 | 1.841 | 1.84 | 1.84 | 1.833 | 1.833 | 1.831 | 1.83 | 1.816 | 1.815 | 1.8 | 1.815 | 1.808 | 1.808 | 1.808 | 1.808 | 1.801 | 1.801 | 1.802 | 1.802 | 1.776 | 1.773 | 1.773 | 1.773 | 1.767 | 1.766 | 1.766 | 1.762 | 1.761 | 1.759 | 1.758 | 1.748 | 1.725 | 1.716 | 1.701 | 1.7 | 0.847 | 0.825 | 0.824 | 0.824 | 0.818 | 0.816 | 0.805 | 0.804 | 0.798 | 0.784 | 0.778 | 0.777 | 0.384 | 0.375 | 0.373 | 0.343 | 0.33 | 0.3 | 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 |
Ingehouden winsten
| -956.173 | 54.209 | 75.295 | 57.035 | 28.921 | 62.899 | -4.895 | -87.394 | -170.066 | -222.714 | -235.848 | -198.316 | 167.86 | 254.696 | 361.792 | 472.014 | 582.36 | 698.286 | 852.426 | 1,294.902 | 1,388.691 | 1,658.417 | 1,716.334 | 1,753.557 | 1,963.546 | 2,047.379 | 2,067.007 | 2,105.897 | 1,914.966 | 1,953.023 | 2,049.476 | 2,116.341 | 2,197.424 | 2,284.52 | 2,373.339 | 2,458.554 | 2,531.923 | 2,772.613 | 2,806.3 | 2,811.815 | 2,768.868 | 2,767.526 | 2,727.805 | 2,707.439 | 2,698.056 | 2,630.867 | 2,597.46 | 2,548.542 | 2,497.029 | 2,453.741 | 2,368.853 | 2,279.367 | 2,199.56 | 2,125.409 | 2,051.543 | 1,987.999 | 1,941.9 | 1,920.184 | 1,898.362 | 1,901.853 | 1,927.699 | 1,953.954 | 1,979.372 | 1,970.824 | 1,915.89 | 1,831.947 | 1,775.536 | 1,716.62 | 1,649.998 | 1,570.507 | 1,449.816 | 1,346.542 | 1,202.744 | 1,029.74 | 871.463 | 719.113 | 642.596 | 539.365 | 468.49 | 415.489 | 381.148 | 354.522 | 339.101 | 316.329 | 295.924 | 278.811 | 266.759 | 261.003 | 259.173 | 258.924 | 262.769 | 258.834 | 240.131 | 179.749 | 79.163 | 245.462 | 46.332 | 39.583 | 35.775 | 34.9 | 34.6 | 37 | 40.1 | 44 | 50 | 50.6 | 48.8 | 44.3 | 35.9 | 28 | 23.7 | 22.1 | 19.9 | 8.4 | 8 | 6.2 | 7.2 | 5.7 | 4.7 | 4.3 | 3.3 | 2.9 | 2.3 | 1.8 | 0.3 |
Overige gereserveerde algehele resultaten
| -0.051 | -0.648 | -0.521 | 0.472 | -0.656 | -0 | 0 | 0 | 0 | 0 | 6.03 | 5.915 | 5.853 | 6.085 | 5.83 | 5.412 | 5.005 | 4.787 | 4.092 | 5.478 | 5.133 | 4.279 | 3.431 | 2.487 | 4.828 | 3.308 | 4.838 | 6.822 | 5.461 | 1.854 | -0.085 | -1.134 | 0.675 | 3.054 | 2.585 | -4.093 | -1.991 | 0.918 | -2.115 | 6.463 | 10.31 | 15.209 | 10.721 | 14.076 | 18.099 | 15.716 | 19.464 | 21.767 | 23.263 | 18.847 | 22.013 | 19.459 | 18.137 | 23.757 | 24.295 | 21.597 | 20 | 18.027 | 20.321 | 14.996 | 12.988 | 9.388 | 5.406 | 5.774 | 16.424 | 18.126 | 17.201 | 20.207 | 19.4 | 14.808 | 9.038 | 8.39 | 11.581 | 11.103 | 8.4 | -0.722 | -2.349 | -5.712 | 6.136 | 6.191 | 1.998 | -1.445 | 6.467 | 8.554 | 5.286 | 6.477 | 1.188 | -1.809 | -2.226 | -0.217 | -2.397 | -2.296 | -1.952 | -0.324 | -150.314 | -150.314 | -142.059 | -136.002 | -128.701 | -122.3 | -116.1 | -110 | -104 | -98.1 | -89.4 | -78.6 | -78.6 | -73.4 | -69.7 | -65.7 | -61.7 | -58.6 | -30.1 | -30.1 | -29.2 | -28.4 | -23.7 | -23.7 | -23.7 | -23.7 | -21.1 | -21.1 | -21.1 | -21.1 | -18.9 |
Overige totale aandeelhoudersvermogen
| 3,571.958 | 4,540.344 | 4,663.043 | 4,749.619 | 4,817.79 | 1,654.221 | 1,674.828 | 1,749.894 | 1,801.428 | 1,795.772 | 1,803.523 | 1,798.895 | 1,549.203 | 1,544.208 | 1,541.812 | 1,535.923 | 1,529.49 | 1,523.094 | 1,519.68 | 1,530.546 | 1,546.47 | 1,612.927 | 1,680.931 | 1,746.706 | 1,784.21 | 1,826.985 | 1,859.871 | 1,866.934 | 1,670.201 | 1,660.211 | 610.121 | 131.468 | 123.787 | 112.345 | 111.239 | 104.673 | 99.261 | 92.495 | 92.345 | 85.639 | 78.39 | 62.819 | 48.995 | 32.617 | 25.855 | 82.109 | 80.557 | 68.274 | 122.036 | 154.702 | 221.776 | 215.972 | 207.205 | 199.821 | 181.216 | 175.793 | 170.4 | 168.396 | 166.711 | 163.039 | 158.668 | 155.47 | 152.467 | 148.317 | 159.449 | 204.414 | 165.545 | 157.43 | 171.422 | 215.564 | 210.043 | 205.768 | 282.519 | 446.045 | 640.414 | 637.139 | 646.817 | 626.766 | 591.719 | 584.143 | 565.057 | 566.177 | 558.557 | 494.363 | 493.121 | 493.018 | 481.185 | 477.546 | 460.117 | 462.916 | 453.461 | 429.82 | 415.812 | 415.481 | 418.029 | 207.283 | 382.135 | 276.26 | 247.081 | 239.9 | 233.5 | 227.1 | 220.9 | 211 | 202.3 | 191.4 | 191.4 | 176 | 162.8 | 158.3 | 143.9 | 80 | 49.4 | 44.2 | 43.3 | 42.6 | 36.6 | 34.2 | 33.9 | 33.9 | 31.2 | 28.9 | 29.4 | 29.4 | 22.4 |
Totaal eigen vermogen van aandeelhouders
| 3,571.958 | 4,599.11 | 4,742.997 | 4,812.292 | 4,851.213 | 1,720.169 | 1,672.957 | 1,665.523 | 1,634.385 | 1,576.081 | 1,576.699 | 1,609.487 | 1,725.645 | 1,807.717 | 1,912.146 | 2,016.059 | 2,119.563 | 2,228.873 | 2,378.893 | 2,833.62 | 2,942.986 | 3,278.311 | 3,403.369 | 3,505.423 | 3,755.427 | 3,880.339 | 3,934.541 | 3,982.493 | 3,593.202 | 3,617.803 | 2,661.609 | 2,248.724 | 2,324.126 | 2,401.83 | 2,489.482 | 2,561.131 | 2,631.097 | 2,868.012 | 2,898.538 | 2,905.81 | 2,859.46 | 2,847.444 | 2,789.67 | 2,755.997 | 2,743.875 | 2,730.84 | 2,699.333 | 2,640.657 | 2,644.168 | 2,629.283 | 2,614.475 | 2,516.631 | 2,426.733 | 2,351.06 | 2,258.87 | 2,187.607 | 2,134.1 | 2,108.422 | 2,087.202 | 2,081.7 | 2,101.175 | 2,120.62 | 2,139.046 | 2,126.942 | 2,093.565 | 2,056.289 | 1,960.058 | 1,896.03 | 1,842.593 | 1,802.844 | 1,670.664 | 1,562.466 | 1,499.029 | 1,488.65 | 1,522.038 | 1,367.011 | 1,300.171 | 1,173.879 | 1,072.934 | 1,007.539 | 949.904 | 920.954 | 904.972 | 820.071 | 795.155 | 779.13 | 749.95 | 737.556 | 717.869 | 722.427 | 714.631 | 687.142 | 654.769 | 595.683 | 347.262 | 302.806 | 286.781 | 180.184 | 154.485 | 152.8 | 152.3 | 154.1 | 157 | 156.9 | 162.9 | 163.4 | 161.6 | 146.9 | 129 | 120.6 | 105.9 | 43.5 | 39.2 | 22.5 | 22.1 | 20.4 | 20.1 | 16.2 | 14.9 | 14.5 | 13.4 | 10.7 | 10.6 | 10.1 | 3.8 |
Totaal eigen vermogen
| 3,581.789 | 4,608.514 | 4,751.857 | 4,820.681 | 4,859.614 | 1,720.169 | 1,672.957 | 1,665.523 | 1,634.385 | 1,576.081 | 1,576.699 | 1,609.487 | 1,725.645 | 1,807.717 | 1,912.146 | 2,016.059 | 2,119.563 | 2,228.873 | 2,378.893 | 2,833.62 | 2,942.986 | 3,278.311 | 3,403.369 | 3,505.423 | 3,755.427 | 3,880.339 | 3,934.541 | 3,982.493 | 3,593.202 | 3,617.803 | 2,661.609 | 2,248.724 | 2,324.126 | 2,401.83 | 2,489.482 | 2,561.131 | 2,631.097 | 2,868.012 | 2,898.538 | 2,905.81 | 2,859.46 | 2,847.444 | 2,789.67 | 2,755.997 | 2,743.875 | 2,730.84 | 2,699.333 | 2,640.657 | 2,644.168 | 2,629.283 | 2,614.475 | 2,516.631 | 2,426.733 | 2,351.06 | 2,258.87 | 2,187.607 | 2,134.1 | 2,108.422 | 2,087.202 | 2,081.7 | 2,101.175 | 2,120.62 | 2,139.046 | 2,126.942 | 2,093.565 | 2,056.289 | 1,960.058 | 1,896.03 | 1,842.593 | 1,802.844 | 1,670.664 | 1,562.466 | 1,499.029 | 1,488.65 | 1,522.038 | 1,367.011 | 1,300.171 | 1,173.879 | 1,072.934 | 1,007.539 | 949.904 | 920.954 | 904.972 | 820.071 | 795.155 | 779.13 | 749.95 | 737.556 | 717.869 | 722.427 | 714.631 | 687.142 | 654.769 | 595.683 | 347.262 | 302.806 | 286.781 | 180.184 | 154.485 | 152.8 | 152.3 | 154.1 | 157 | 156.9 | 162.9 | 163.4 | 161.6 | 146.9 | 129 | 120.6 | 105.9 | 43.5 | 39.2 | 22.5 | 22.1 | 20.4 | 20.1 | 16.2 | 14.9 | 14.5 | 13.4 | 10.7 | 10.6 | 10.1 | 3.8 |
Totaal passiva en aandeelhoudersvermogen
| 5,963.677 | 7,022.331 | 7,226.188 | 7,420.031 | 7,420.574 | 3,117.196 | 3,092.345 | 3,143.823 | 3,041.999 | 2,959.977 | 2,888.964 | 2,957.848 | 3,017.463 | 3,073.306 | 3,171.842 | 3,299.069 | 3,491.225 | 3,624.805 | 3,870.284 | 4,439.615 | 4,609.093 | 5,191.783 | 5,367.752 | 5,469.866 | 5,819.942 | 5,953.99 | 6,015.724 | 5,758.856 | 5,472.975 | 5,404.056 | 4,178.619 | 3,804.606 | 3,908.873 | 4,211.471 | 4,398.17 | 4,533.317 | 4,678.166 | 5,049.528 | 5,230.907 | 5,394.011 | 4,968.349 | 4,908.367 | 4,812.895 | 4,687.127 | 4,677.522 | 4,663.716 | 4,657.232 | 4,556.911 | 4,469.975 | 4,442.615 | 4,363.832 | 4,221.901 | 3,986.693 | 3,777.589 | 3,582.966 | 3,423.031 | 2,997.4 | 2,799.992 | 2,743.498 | 2,662.152 | 2,644.971 | 2,651.351 | 2,651.682 | 2,712.817 | 2,658.549 | 2,583.957 | 2,492.442 | 2,465.199 | 2,426.9 | 2,376.88 | 2,228.669 | 2,192.503 | 2,094.889 | 1,942.195 | 2,029.21 | 1,795.781 | 1,716.481 | 1,517.518 | 1,437.068 | 1,322.911 | 1,249.828 | 1,193.774 | 1,179.948 | 1,075.83 | 1,040.847 | 1,006.708 | 964.741 | 942.509 | 912.704 | 899.844 | 886.003 | 869.642 | 906.28 | 854.866 | 479.504 | 410.586 | 365.55 | 293.062 | 256.951 | 236.3 | 226.6 | 230.1 | 235.6 | 236.6 | 248.1 | 251.7 | 253.1 | 203.2 | 174.9 | 153.5 | 124.3 | 87.9 | 68.5 | 51.3 | 45.8 | 43.8 | 43.2 | 38.3 | 35.2 | 31.7 | 28 | 18.3 | 17.7 | 18.4 | 13.6 |