Rheinmetall AG
FSX:RHM.DE
572.8 (EUR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 549 | 515 | 850 | 375 | 1,347 | 1,579 | 545 | 196 | 236 | 387 | 1,039 | 641 | 793 | 934 | 1,027 | 690 | 586 | 705 | 920 | 355 | 541 | 412 | 724 | 259 | 337 | 440 | 757 | 370 | 477 | 344 | 616 | 309 | 308 | 345 | 691 | 198 | 196 | 278 | 486 | 187 | 217 | 95 | 445 | 119 | 238 | 254 | 501 | 99 | 157 | 250 | 535 | 252 | 180 | 200 | 629 | 214 | 125 | 279 | 557 |
Kortetermijnbeleggingen
| 21 | 0 | 65 | 131 | 134 | 133 | 151 | 132 | 135 | 148 | 179 | 77 | 0 | 0 | 16 | 0 | 0 | 20 | 39 | 40 | 75 | 270 | 117 | 90 | 85 | 392 | 134 | 81 | 258 | 326 | 206 | 127 | 76 | 156 | 71 | 56 | 56 | 44 | 15 | 32 | 29 | 34 | 22 | 22 | 24 | 29 | 13 | 32 | 30 | 47 | 38 | 54 | 57 | 55 | 58 | 37 | 48 | 30 | 52 |
Liquide middelen en kortetermijnbeleggingen
| 549 | 515 | 850 | 506 | 1,481 | 1,712 | 696 | 328 | 371 | 535 | 1,218 | 718 | 793 | 934 | 1,043 | 690 | 586 | 725 | 959 | 395 | 616 | 682 | 841 | 349 | 422 | 832 | 891 | 451 | 735 | 670 | 822 | 436 | 384 | 501 | 762 | 254 | 252 | 322 | 501 | 219 | 246 | 129 | 467 | 141 | 262 | 283 | 514 | 131 | 187 | 297 | 573 | 306 | 237 | 255 | 687 | 251 | 173 | 309 | 609 |
Nettovorderingen
| 2,538 | 2,097 | 2,676 | 0 | 1,909 | 1,688 | 1,923 | 1,881 | 1,793 | 1,818 | 1,721 | 1,633 | 1,566 | 1,671 | 1,669 | 1,632 | 1,613 | 1,642 | 1,735 | 1,718 | 1,589 | 1,533 | 1,641 | 1,407 | 1,376 | 0 | 1,197 | 1,353 | 1,388 | 1,337 | 1,306 | 1,308 | 1,211 | 1,202 | 1,127 | 1,134 | 1,193 | 1,183 | 1,144 | 1,196 | 1,173 | 1,149 | 984 | 998 | 1,122 | 1,096 | 1,032 | 1,285 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 4,082 | 3,859 | 3,244 | 3,263 | 2,786 | 2,374 | 1,879 | 2,240 | 2,034 | 1,859 | 1,579 | 1,740 | 1,675 | 1,696 | 1,471 | 1,682 | 1,653 | 1,598 | 1,397 | 1,622 | 1,497 | 1,389 | 1,195 | 1,474 | 1,396 | 1,326 | 1,118 | 1,218 | 1,195 | 1,245 | 1,031 | 1,239 | 1,194 | 1,147 | 962 | 1,164 | 1,130 | 1,073 | 923 | 1,145 | 1,073 | 1,036 | 848 | 1,077 | 981 | 936 | 766 | 995 | 910 | 868 | 785 | 889 | 844 | 803 | 708 | 818 | 775 | 695 | 603 |
Overige vlottende activa
| 389 | 482 | 411 | 708 | 607 | 597 | 680 | 651 | 644 | 664 | 512 | 563 | 586 | 253 | 54 | 231 | 252 | 299 | 238 | 237 | 233 | 224 | 185 | 199 | 215 | 42 | 1,465 | 188 | 208 | 176 | 162 | 137 | 186 | 146 | 231 | 101 | 130 | 118 | 199 | 332 | 283 | 145 | 219 | 125 | 24 | 29 | 1,240 | 1,221 | 1,314 | 1,322 | 1,264 | 1,243 | 1,185 | 1,199 | 1,028 | 1,070 | 1,011 | 947 | 806 |
Totaal vlottende activa
| 7,558 | 6,953 | 7,092 | 6,604 | 6,783 | 6,371 | 5,206 | 5,100 | 4,842 | 4,876 | 4,982 | 4,654 | 4,620 | 4,554 | 4,339 | 4,235 | 4,104 | 4,264 | 4,220 | 3,972 | 3,935 | 3,828 | 3,808 | 3,429 | 3,409 | 3,415 | 3,474 | 3,210 | 3,526 | 3,428 | 3,362 | 3,120 | 2,975 | 2,996 | 3,082 | 2,653 | 2,705 | 2,696 | 2,767 | 2,822 | 2,775 | 2,459 | 2,515 | 2,341 | 2,389 | 2,344 | 2,520 | 2,347 | 2,411 | 2,487 | 2,561 | 2,438 | 2,266 | 2,257 | 2,423 | 2,139 | 1,959 | 1,951 | 2,018 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,732 | 1,661 | 1,641 | 1,529 | 1,389 | 1,386 | 1,347 | 1,322 | 1,270 | 1,290 | 1,270 | 1,226 | 1,237 | 1,349 | 1,362 | 1,322 | 1,303 | 1,503 | 1,564 | 1,511 | 1,480 | 1,479 | 1,480 | 1,544 | 1,534 | 1,532 | 1,387 | 1,340 | 1,351 | 1,371 | 1,378 | 1,340 | 1,328 | 1,312 | 1,314 | 1,242 | 1,231 | 1,227 | 1,175 | 1,133 | 1,118 | 1,178 | 1,156 | 1,155 | 1,163 | 1,173 | 1,177 | 1,153 | 1,138 | 1,131 | 1,135 | 1,098 | 1,095 | 1,088 | 1,104 | 1,070 | 1,084 | 1,057 | 1,044 |
Goodwill
| 1,132 | 1,126 | 1,125 | 1,308 | 481 | 481 | 483 | 479 | 480 | 482 | 481 | 478 | 478 | 478 | 476 | 475 | 475 | 563 | 567 | 565 | 552 | 551 | 550 | 550 | 550 | 550 | 550 | 551 | 551 | 554 | 554 | 553 | 552 | 552 | 552 | 553 | 555 | 555 | 552 | 554 | 553 | 555 | 555 | 556 | 557 | 559 | 560 | 0 | 0 | 0 | 553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 922 | 941 | 953 | 684 | 347 | 342 | 338 | 301 | 301 | 287 | 286 | 259 | 256 | 247 | 240 | 250 | 242 | 236 | 232 | 199 | 175 | 170 | 172 | 192 | 191 | 220 | 229 | 247 | 253 | 257 | 265 | 269 | 269 | 269 | 275 | 274 | 285 | 295 | 295 | 308 | 310 | 314 | 319 | 324 | 329 | 340 | 344 | 906 | 887 | 903 | 902 | 773 | 780 | 791 | 694 | 661 | 569 | 562 | 555 |
Goodwill en immateriële activa
| 2,054 | 2,067 | 2,078 | 1,992 | 828 | 823 | 821 | 780 | 781 | 769 | 767 | 737 | 734 | 725 | 716 | 725 | 717 | 799 | 799 | 764 | 727 | 721 | 722 | 742 | 741 | 770 | 779 | 798 | 804 | 811 | 819 | 822 | 821 | 821 | 827 | 827 | 840 | 850 | 847 | 862 | 863 | 869 | 874 | 880 | 886 | 899 | 904 | 906 | 887 | 903 | 902 | 773 | 780 | 791 | 694 | 661 | 569 | 562 | 555 |
Langetermijnbeleggingen
| 393 | 389 | 454 | 252 | 253 | 419 | 440 | 424 | 386 | 384 | 233 | 207 | 200 | 307 | 294 | 290 | 285 | 307 | 314 | 308 | 298 | 294 | 291 | 270 | 258 | 396 | 242 | 264 | 257 | 263 | 242 | 238 | 238 | 225 | 205 | 202 | 201 | 207 | 179 | 173 | 162 | 160 | 151 | 157 | 160 | 160 | 148 | 157 | 152 | 78 | 84 | 69 | 75 | 74 | 81 | 114 | 91 | 98 | 73 |
Belastingvorderingen
| 197 | 151 | 400 | 141 | 136 | 108 | 98 | 119 | 125 | 118 | 147 | 182 | 189 | 219 | 249 | 292 | 289 | 226 | 224 | 288 | 281 | 265 | 217 | 200 | 201 | 187 | 185 | 221 | 223 | 229 | 236 | 285 | 288 | 264 | 244 | 248 | 249 | 299 | 239 | 202 | 177 | 168 | 129 | 149 | 141 | 128 | 117 | 119 | 115 | 91 | 85 | 75 | 62 | 60 | 71 | 78 | 87 | 92 | 66 |
Overige niet-vlottende activa
| 432 | 368 | 278 | 380 | 352 | 211 | 178 | 229 | 290 | 374 | 335 | 233 | 223 | 319 | 307 | 298 | 311 | 307 | 294 | 281 | 230 | 244 | 241 | 216 | 186 | 46 | 119 | 92 | 92 | 82 | 87 | 52 | 52 | 52 | 58 | 58 | 56 | 58 | 64 | 19 | 19 | 15 | 32 | 24 | 24 | 24 | 33 | 25 | 24 | 74 | 65 | 82 | 85 | 83 | 87 | 68 | 79 | 61 | 79 |
Totaal niet-vlottende activa
| 4,808 | 4,636 | 4,851 | 4,294 | 2,958 | 2,947 | 2,884 | 2,874 | 2,852 | 2,935 | 2,752 | 2,585 | 2,583 | 2,919 | 2,928 | 2,927 | 2,905 | 3,142 | 3,195 | 3,152 | 3,016 | 3,003 | 2,951 | 2,972 | 2,920 | 2,931 | 2,712 | 2,715 | 2,727 | 2,756 | 2,762 | 2,737 | 2,727 | 2,674 | 2,648 | 2,577 | 2,577 | 2,641 | 2,504 | 2,389 | 2,339 | 2,390 | 2,342 | 2,365 | 2,374 | 2,384 | 2,379 | 2,360 | 2,316 | 2,277 | 2,271 | 2,097 | 2,097 | 2,096 | 2,037 | 1,991 | 1,910 | 1,870 | 1,817 |
Totaal activa
| 12,366 | 11,589 | 11,943 | 10,898 | 9,742 | 9,318 | 8,089 | 7,974 | 7,694 | 7,811 | 7,734 | 7,238 | 7,204 | 7,473 | 7,267 | 7,162 | 7,009 | 7,406 | 7,415 | 7,125 | 6,951 | 6,831 | 6,759 | 6,401 | 6,329 | 6,346 | 6,186 | 5,925 | 6,253 | 6,184 | 6,124 | 5,857 | 5,702 | 5,670 | 5,730 | 5,230 | 5,282 | 5,337 | 5,271 | 5,211 | 5,114 | 4,849 | 4,857 | 4,706 | 4,763 | 4,728 | 4,899 | 4,707 | 4,727 | 4,764 | 4,832 | 4,535 | 4,363 | 4,353 | 4,460 | 4,130 | 3,869 | 3,821 | 3,835 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,171 | 1,029 | 1,222 | 957 | 932 | 837 | 931 | 792 | 774 | 698 | 809 | 611 | 624 | 684 | 700 | 616 | 588 | 664 | 695 | 695 | 683 | 705 | 797 | 682 | 717 | 691 | 1,062 | 791 | 655 | 750 | 766 | 642 | 695 | 645 | 718 | 647 | 653 | 673 | 714 | 626 | 610 | 632 | 717 | 586 | 579 | 543 | 639 | 550 | 591 | 601 | 657 | 533 | 522 | 521 | 593 | 466 | 477 | 429 | 521 |
Kortlopende schulden
| 522 | 301 | 410 | 873 | 663 | 450 | 454 | 708 | 430 | 241 | 214 | 247 | 243 | 154 | 150 | 353 | 302 | 99 | 112 | 340 | 284 | 150 | 151 | 106 | 100 | 86 | 74 | 68 | 626 | 580 | 567 | 56 | 73 | 66 | 63 | 58 | 64 | 56 | 57 | 267 | 358 | 131 | 54 | 92 | 29 | 40 | 27 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 0 |
Belastingschulden
| 141 | 123 | 108 | 108 | 36 | 76 | 168 | 105 | 21 | 92 | 149 | 116 | 92 | 85 | 152 | 102 | 90 | 129 | 167 | 131 | 129 | 137 | 188 | 123 | 113 | 92 | 112 | 106 | 86 | 70 | 99 | 57 | 60 | 51 | 86 | 42 | 51 | 47 | 84 | 45 | 47 | 52 | 85 | 42 | 50 | 45 | 112 | 47 | 46 | 49 | 46 | 62 | 56 | 67 | 64 | 65 | 58 | 54 | 59 |
Uitgestelde opbrengsten
| 0 | 2,746 | 2,594 | -873 | 1,597 | 2,215 | 2,236 | 1,163 | 1,118 | 1,198 | 2,263 | 2,195 | 2,187 | 2,052 | 1,990 | -353 | 1,724 | 1,853 | 1,918 | 1,604 | 1,532 | 1,537 | 1,613 | 1,326 | 1,340 | 1,393 | 1,076 | 657 | 614 | 634 | 1,292 | 529 | 517 | 543 | 1,142 | 494 | 508 | 508 | 1,139 | 565 | 550 | 483 | 1,115 | 433 | 441 | 466 | 1,067 | 0 | 0 | 0 | 439 | 0 | 0 | 0 | -34 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 4,319 | 3,866 | 1,125 | 3,174 | 2,595 | 2,322 | 992 | 2,271 | 2,203 | 2,361 | 1,058 | 1,103 | 1,116 | 1,037 | 918 | 1,868 | 946 | 1,045 | 857 | 881 | 907 | 870 | 820 | 61 | 69 | 77 | 1,078 | 544 | 819 | 713 | -10 | 728 | 618 | 683 | 36 | 671 | 669 | 670 | 1,160 | 735 | 604 | 571 | 1,084 | 662 | 1,187 | 1,061 | 1,001 | 997 | 1,001 | 1,015 | 981 | 1,099 | 949 | 889 | 867 | 807 | 1,087 | 1,166 | 1,159 |
Totaal kortlopende verplichtingen
| 6,153 | 5,319 | 5,459 | 5,112 | 4,226 | 3,685 | 3,665 | 3,876 | 3,428 | 3,392 | 3,341 | 3,218 | 3,211 | 3,068 | 2,888 | 2,939 | 2,857 | 2,903 | 2,779 | 2,850 | 2,801 | 2,579 | 2,606 | 2,298 | 2,339 | 2,339 | 2,326 | 2,166 | 2,800 | 2,747 | 2,714 | 2,012 | 1,963 | 1,988 | 2,045 | 1,912 | 1,945 | 1,954 | 2,015 | 2,238 | 2,169 | 1,869 | 1,940 | 1,815 | 1,845 | 1,689 | 1,779 | 1,594 | 1,638 | 1,665 | 1,729 | 1,694 | 1,527 | 1,477 | 1,558 | 1,338 | 1,622 | 1,649 | 1,739 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,458 | 1,487 | 1,503 | 1,572 | 1,579 | 1,578 | 517 | 446 | 694 | 702 | 707 | -311 | -342 | 856 | 873 | 907 | 870 | -406 | 880 | 715 | -602 | -535 | 704 | -387 | -443 | -488 | 572 | -690 | -945 | -1,076 | 220 | -661 | 760 | 758 | 759 | 759 | 753 | 753 | 759 | 578 | 569 | 584 | 538 | 541 | 546 | 539 | 572 | 0 | 0 | 0 | 620 | 0 | 0 | 0 | 671 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 226 | -1,572 | -1,579 | 677 | 715 | 0 | 713 | 857 | 991 | 1,017 | 1,075 | 1,237 | 1,380 | 1,340 | 1,327 | 1,280 | 1,390 | 1,457 | 1,321 | 1,238 | 1,188 | 1,144 | 1,194 | 1,230 | 1,271 | 1,274 | 1,260 | 1,294 | 1,328 | 1,444 | 1,429 | 1,344 | 1,304 | 1,209 | 1,210 | 1,382 | 1,243 | 1,075 | 1,053 | 1,026 | 1 | 974 | 970 | 972 | 2 | 915 | 892 | 0 | 822 | 0 | 0 | 0 | -671 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 295 | 243 | 496 | 227 | 114 | 87 | 78 | 56 | 49 | 37 | 38 | 13 | 4 | 5 | 4 | 18 | 21 | 13 | 16 | 17 | 43 | 42 | 15 | 33 | 20 | 20 | 14 | 20 | 21 | 25 | 32 | 30 | 30 | 29 | 31 | 33 | 30 | 30 | 31 | 43 | 42 | 47 | 36 | 44 | 44 | 46 | 47 | 71 | 74 | 78 | 81 | 60 | 64 | 76 | 50 | 49 | 33 | 44 | 32 |
Overige niet-vlottende verplichtingen
| 852 | 859 | 1,078 | 761 | 743 | 733 | 31 | 747 | 823 | 895 | 36 | 52 | 63 | 86 | 69 | 89 | 87 | 95 | 79 | 96 | 85 | 75 | 74 | 80 | 50 | 47 | 48 | 70 | 76 | 86 | 81 | 61 | 81 | 82 | 60 | 94 | 80 | 83 | 57 | 67 | 66 | 81 | 1,039 | 76 | 88 | 83 | 1,038 | -373 | 638 | 1,471 | 34 | 1,397 | 1,375 | 1,383 | 826 | 1,499 | 1,004 | 971 | 930 |
Totaal niet-vlottende verplichtingen
| 2,605 | 2,589 | 2,841 | 2,560 | 2,436 | 2,398 | 1,341 | 1,249 | 1,566 | 1,634 | 1,772 | 1,788 | 1,875 | 2,184 | 2,326 | 2,354 | 2,305 | 2,262 | 2,365 | 2,285 | 2,168 | 2,058 | 1,981 | 2,014 | 2,015 | 2,039 | 1,905 | 1,948 | 1,672 | 1,623 | 1,629 | 2,318 | 2,270 | 2,184 | 2,123 | 2,062 | 2,043 | 2,218 | 2,059 | 1,720 | 1,688 | 1,691 | 1,578 | 1,591 | 1,604 | 1,594 | 1,659 | 1,630 | 1,604 | 1,549 | 1,557 | 1,457 | 1,439 | 1,459 | 1,547 | 1,548 | 1,037 | 1,015 | 962 |
Totaal passiva
| 8,758 | 7,908 | 8,300 | 7,672 | 6,662 | 6,083 | 5,006 | 5,125 | 4,994 | 5,026 | 5,113 | 5,006 | 5,086 | 5,252 | 5,214 | 5,293 | 5,162 | 5,165 | 5,144 | 5,135 | 4,969 | 4,637 | 4,587 | 4,312 | 4,354 | 4,378 | 4,231 | 4,114 | 4,472 | 4,370 | 4,343 | 4,330 | 4,233 | 4,172 | 4,168 | 3,974 | 3,988 | 4,172 | 4,074 | 3,958 | 3,857 | 3,560 | 3,518 | 3,406 | 3,449 | 3,283 | 3,438 | 3,224 | 3,242 | 3,214 | 3,286 | 3,151 | 2,966 | 2,936 | 3,105 | 2,886 | 2,659 | 2,664 | 2,701 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 230 | 260 | 242 | 216 | 0 | 198 | 199 | 294 | 457 | 497 | 511 | 62 | 46 | 16 | 0 | 0 | 48 | 532 | 0 | 0 | 0 | 377 | 406 | 0 | 397 | 380 | 361 | 0 | 498 | 498 | 470 | 390 | 378 | 318 | 425 | 383 | 0 | 0 | 0 | 242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 112 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 | 101 |
Ingehouden winsten
| 2,580 | 2,764 | 2,718 | 2,153 | 2,020 | 2,175 | 2,140 | 2,069 | 1,801 | 1,885 | 1,755 | 1,381 | 1,267 | 1,389 | 1,233 | 1,081 | 1,065 | 1,457 | 1,478 | 1,212 | 1,220 | 1,402 | 1,383 | 1,329 | 1,223 | 1,220 | 1,209 | 1,082 | 1,061 | 1,104 | 1,074 | 833 | 790 | 824 | 891 | 824 | 849 | 722 | 756 | 822 | 826 | 862 | 905 | -24 | -25 | -23 | 190 | 117 | 84 | 27 | 213 | 117 | 73 | 48 | 162 | 95 | 55 | 19 | -58 |
Overige gereserveerde algehele resultaten
| 570 | -209 | -185 | -230 | -260 | -242 | -216 | -127 | -198 | -199 | -294 | -457 | -497 | -511 | -62 | -46 | -16 | 14 | 47 | -48 | -532 | 90 | 103 | 197 | -377 | -406 | 59 | -397 | -380 | -361 | 167 | -498 | -498 | -470 | -390 | -378 | -318 | -425 | -383 | 68 | 350 | 23 | -242 | 359 | 372 | 110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -3 | 891 | -5 | 909 | 939 | 923 | 560 | -6 | 757 | 764 | 845 | 1,008 | 1,048 | 32 | 481 | 1,143 | 1,113 | 1,083 | 1,040 | 536 | 536 | 526 | 972 | 526 | 525 | 515 | 1,078 | 912 | 973 | 861 | 958 | 998 | 992 | 959 | 879 | 649 | 589 | 687 | 645 | 326 | -52 | 272 | 491 | -60 | 1,166 | 1,268 | 1,063 | 1,143 | 1,172 | 1,283 | 1,095 | 1,081 | 1,130 | 1,167 | 1,003 | 969 | 981 | 969 | 1,027 |
Totaal eigen vermogen van aandeelhouders
| 3,259 | 3,350 | 3,316 | 2,944 | 2,811 | 2,968 | 2,812 | 2,614 | 2,472 | 2,562 | 2,418 | 2,044 | 1,930 | 2,044 | 1,888 | 1,735 | 1,719 | 2,111 | 2,125 | 1,860 | 1,868 | 2,040 | 2,021 | 1,967 | 1,860 | 1,847 | 1,836 | 1,709 | 1,681 | 1,716 | 1,686 | 1,445 | 1,396 | 1,425 | 1,492 | 1,196 | 1,221 | 1,085 | 1,119 | 1,181 | 1,185 | 1,212 | 1,255 | 1,230 | 1,242 | 1,346 | 1,350 | 1,361 | 1,357 | 1,411 | 1,409 | 1,299 | 1,304 | 1,316 | 1,266 | 1,165 | 1,137 | 1,089 | 1,070 |
Totaal eigen vermogen
| 3,609 | 3,681 | 3,643 | 3,226 | 3,080 | 3,235 | 3,083 | 2,849 | 2,700 | 2,785 | 2,621 | 2,232 | 2,118 | 2,221 | 2,053 | 1,869 | 1,847 | 2,241 | 2,271 | 1,990 | 1,982 | 2,194 | 2,172 | 2,089 | 1,975 | 1,968 | 1,955 | 1,811 | 1,781 | 1,814 | 1,781 | 1,527 | 1,469 | 1,498 | 1,562 | 1,256 | 1,294 | 1,165 | 1,197 | 1,253 | 1,257 | 1,289 | 1,339 | 1,300 | 1,314 | 1,445 | 1,461 | 1,483 | 1,485 | 1,550 | 1,546 | 1,384 | 1,397 | 1,417 | 1,355 | 1,244 | 1,210 | 1,157 | 1,134 |
Totaal passiva en aandeelhoudersvermogen
| 12,366 | 11,589 | 11,943 | 10,898 | 9,742 | 9,318 | 8,089 | 7,974 | 7,694 | 7,811 | 7,734 | 7,238 | 7,204 | 7,473 | 7,267 | 7,162 | 7,009 | 7,406 | 7,415 | 7,125 | 6,951 | 6,831 | 6,759 | 6,401 | 6,329 | 6,346 | 6,186 | 5,925 | 6,253 | 6,184 | 6,124 | 5,857 | 5,702 | 5,670 | 5,730 | 5,230 | 5,282 | 5,337 | 5,271 | 5,211 | 5,114 | 4,849 | 4,857 | 4,706 | 4,763 | 4,728 | 4,899 | 4,707 | 4,727 | 4,764 | 4,832 | 4,535 | 4,363 | 4,353 | 4,460 | 4,130 | 3,869 | 3,821 | 3,835 |