Ryman Healthcare Limited
NZX:RYM.NZ
5.43 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NZD.
| 2024 Q4 | 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 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 41.809 | 41.809 | 33.295 | 33.295 | 27.879 | 27.879 | 25.874 | 25.874 | 28.309 | 28.309 | 15.239 | 15.239 | 20.171 | 20.171 | 20.877 | 20.877 | 34.374 | 34.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.722 | 1.722 | 0.409 | 0.409 | 3.831 | 3.831 | 1.754 | 1.754 | 0.614 | 0.614 | 0.527 | 0.527 | 2.771 | 0.667 | 1.01 | 1.303 | 2.519 | 0.383 | 0 | 0.394 | 0.939 | 0.161 | 0.815 | 0.745 |
| Kortetermijnbeleggingen
| 10.331 | 10.331 | 0 | 0 | 36.474 | 36.474 | 0 | 0 | 19.574 | 19.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 41.809 | 52.14 | 33.295 | 33.295 | 27.879 | 64.353 | 25.874 | 25.874 | 28.309 | 47.883 | 15.239 | 15.239 | 20.171 | 20.171 | 20.877 | 20.877 | 34.374 | 34.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.722 | 1.722 | 0.409 | 0.409 | 3.831 | 3.831 | 1.754 | 1.754 | 0.614 | 0.614 | 0.527 | 0.527 | 2.771 | 0.667 | 1.01 | 1.303 | 2.519 | 0.383 | 0 | 0.394 | 0.939 | 0.161 | 0.815 | 0.745 |
| Nettovorderingen
| 694.567 | 688.398 | 690.646 | 607.147 | 733.338 | 719.121 | 807.016 | 791.864 | 686.878 | 654.769 | 525.669 | 509.418 | 553.939 | 498.695 | 466.231 | 452.729 | 436.166 | 410.103 | 343.788 | 332.792 | 352.966 | 331.677 | 298.88 | 298.88 | 363.319 | 349.694 | 248.034 | 248.034 | 261.498 | 256.614 | 215.626 | 215.626 | 222.635 | 216.537 | 201.994 | 201.994 | 200.402 | 195.165 | 124.527 | 124.527 | 108.777 | 103.022 | 92.63 | 92.63 | 106.865 | 102.628 | 94.206 | 79.478 | 45.879 | 68.528 | 57.4 | 23.497 | 14.794 | 19.547 | 18.228 | 16.876 | 28.763 | 16.192 |
| Voorraad
| 2.386 | 2.386 | 8.35 | 8.35 | 14.618 | 14.618 | 23.123 | 23.123 | 26.312 | 26.312 | 24.572 | 24.572 | 26.738 | 26.738 | 27.123 | 27.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.961 | 0.35 | 0.468 | 3.008 | 4.239 | 2.383 | 0.807 |
| Overige vlottende activa
| 92.014 | 92.014 | 202.374 | 202.374 | 31.379 | 82.07 | 120.523 | 120.523 | 51.683 | 51.683 | 24.108 | 24.108 | 55.244 | 55.244 | 13.502 | 13.502 | 26.063 | 26.063 | 10.996 | 10.996 | 21.289 | 21.289 | 8.524 | 8.524 | 13.625 | 13.625 | 6.264 | 6.264 | 4.884 | 4.884 | 5.231 | 5.231 | 6.098 | 6.098 | 3.608 | 3.608 | 5.237 | 5.237 | 3.782 | 3.782 | 5.755 | 5.755 | 3.141 | 3.141 | 4.237 | 4.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.68 | 0.103 | 0.153 | 0.051 | 0.155 |
| Totaal vlottende activa
| 738.762 | 824.607 | 732.291 | 851.166 | 807.214 | 843.688 | 856.013 | 961.384 | 741.499 | 761.073 | 565.48 | 573.337 | 600.848 | 600.848 | 514.231 | 514.231 | 470.54 | 470.54 | 343.788 | 343.788 | 352.966 | 352.966 | 307.404 | 307.404 | 363.319 | 363.319 | 254.298 | 254.298 | 261.498 | 261.498 | 220.857 | 220.857 | 222.635 | 222.635 | 207.324 | 207.324 | 200.811 | 200.811 | 132.14 | 132.14 | 110.531 | 110.531 | 96.385 | 96.385 | 107.392 | 107.392 | 96.977 | 80.145 | 46.889 | 69.831 | 60.613 | 24.841 | 15.144 | 21.089 | 23.128 | 23.255 | 32.012 | 17.899 |
| Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 1,936.969 | 1,936.969 | 2,237.723 | 2,237.723 | 2,205.428 | 2,205.428 | 2,229.664 | 2,229.664 | 2,091.001 | 2,091.001 | 1,846.792 | 1,846.792 | 1,658.583 | 1,658.583 | 1,476.788 | 1,476.788 | 1,386.072 | 1,386.072 | 1,456.181 | 1,456.181 | 1,188.94 | 1,188.94 | 1,093.717 | 1,093.717 | 1,014.514 | 1,014.514 | 1,011.95 | 1,011.95 | 1,013.547 | 1,013.547 | 860.716 | 860.716 | 754.53 | 754.53 | 695.121 | 695.121 | 676.706 | 676.706 | 661.537 | 661.537 | 583.934 | 583.934 | 429.699 | 429.699 | 411.062 | 411.062 | 382.295 | 322.858 | 247.309 | 273.376 | 266.665 | 109.214 | 115.565 | 92.908 | 87.536 | 80.163 | 77.474 | 54.773 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 85.065 | 85.065 | 85.71 | 85.71 | 84.832 | 84.832 | 60.363 | 60.363 | 51.684 | 51.684 | 53.885 | 53.885 | 42.444 | 42.444 | 45.21 | 45.21 | 38.119 | 38.119 | 32.008 | 32.008 | 27.968 | 27.968 | 24.574 | 24.574 | 20.713 | 20.713 | 13.39 | 13.39 | 8.329 | 8.329 | 0 | 0 | 0 | 0 | 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
| 85.065 | 85.065 | 85.71 | 85.71 | 84.832 | 84.832 | 60.363 | 60.363 | 51.684 | 51.684 | 53.885 | 53.885 | 42.444 | 42.444 | 45.21 | 45.21 | 38.119 | 38.119 | 32.008 | 32.008 | 27.968 | 27.968 | 24.574 | 24.574 | 20.713 | 20.713 | 13.39 | 13.39 | 8.329 | 8.329 | 0 | 0 | 0 | 0 | 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
| 10,051.7 | 0 | 9,881.201 | 0 | 9,322.902 | 0 | 8,842.383 | 0 | 8,027.267 | 0 | 7,346.761 | 0 | 6,837.278 | 0 | 6,277.068 | 0 | 5,760.06 | 0 | 5,423.813 | 0 | 5,081.607 | 0 | 0 | 0 | 4,398.304 | 0 | 0 | 0 | 3,661.445 | 0 | 0 | 0 | 2,996.305 | 0 | 0 | 0 | 2,434.631 | 0 | 0 | 0 | 2,034.549 | 0 | 0 | 0 | 1,684.183 | 0 | 1,434.225 | 1,206.312 | 1,035.162 | 830.58 | 694.392 | 188.547 | 112.289 | 81.015 | 72.374 | 69.977 | 52.41 | 35.037 |
| Belastingvorderingen
| 196.072 | 0 | 77.528 | 0 | 53.774 | 0 | 44.916 | 0 | 35.057 | 0 | 36.301 | 0 | 32.456 | 0 | 23.825 | 0 | 22.455 | 0 | -5,423.813 | 0 | -5,081.607 | 0 | 0 | 0 | -4,398.304 | 0 | 0 | 0 | -3,661.445 | 0 | 0 | 0 | 0 | 0 | 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
| 75.514 | 10,237.441 | 70.719 | 9,910.573 | 36.474 | 9,376.676 | 0 | 8,781.928 | 19.574 | 8,062.324 | 0 | 7,375.205 | 0 | 6,869.734 | 0 | 6,300.893 | 0 | 5,782.515 | 5,423.813 | 5,423.813 | 5,081.607 | 5,081.607 | 4,754.479 | 4,754.479 | 4,398.304 | 4,398.304 | 4,002.859 | 4,002.859 | 3,661.445 | 3,661.445 | 3,341.831 | 3,341.831 | 0 | 2,996.305 | 2,699.424 | 2,699.424 | 0 | 2,434.631 | 2,224.674 | 2,224.674 | 0 | 2,034.549 | 1,847.351 | 1,847.351 | 0 | 1,684.183 | 0 | 0 | 0 | 0 | 0 | 1.7 | 0.143 | 0.2 | 0 | 0.043 | 0.164 | 0.23 |
| Totaal niet-vlottende activa
| 12,345.32 | 12,259.475 | 12,352.881 | 12,234.006 | 11,703.41 | 11,666.936 | 11,177.326 | 11,071.955 | 10,224.583 | 10,205.009 | 9,283.739 | 9,275.882 | 8,570.761 | 8,570.761 | 7,822.891 | 7,822.891 | 7,206.706 | 7,206.706 | 6,912.002 | 6,912.002 | 6,298.515 | 6,298.515 | 5,872.77 | 5,872.77 | 5,433.531 | 5,433.531 | 5,028.199 | 5,028.199 | 4,683.321 | 4,683.321 | 4,202.547 | 4,202.547 | 3,750.835 | 3,750.835 | 3,394.545 | 3,394.545 | 3,111.337 | 3,111.337 | 2,886.211 | 2,886.211 | 2,618.483 | 2,618.483 | 2,277.05 | 2,277.05 | 2,095.245 | 2,095.245 | 1,816.52 | 1,529.17 | 1,282.471 | 1,103.956 | 961.057 | 299.461 | 227.997 | 174.123 | 159.91 | 150.183 | 130.048 | 90.04 |
| Totaal activa
| 13,084.082 | 13,084.082 | 13,085.172 | 13,085.172 | 12,510.624 | 12,510.624 | 12,033.339 | 12,033.339 | 10,966.082 | 10,966.082 | 9,849.219 | 9,849.219 | 9,171.609 | 9,171.609 | 8,337.122 | 8,337.122 | 7,677.246 | 7,677.246 | 7,255.79 | 7,255.79 | 6,651.481 | 6,651.481 | 6,180.174 | 6,180.174 | 5,796.85 | 5,796.85 | 5,282.497 | 5,282.497 | 4,944.819 | 4,944.819 | 4,423.404 | 4,423.404 | 3,973.47 | 3,973.47 | 3,601.869 | 3,601.869 | 3,312.148 | 3,312.148 | 3,018.351 | 3,018.351 | 2,729.014 | 2,729.014 | 2,373.435 | 2,373.435 | 2,202.637 | 2,202.637 | 1,913.497 | 1,609.315 | 1,329.36 | 1,173.787 | 1,021.67 | 324.302 | 243.141 | 195.212 | 183.038 | 173.438 | 162.06 | 107.939 |
| Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 117.502 | 145.321 | 124.754 | 124.754 | 108.371 | 180.126 | 120.673 | 120.673 | 78.946 | 78.946 | 68.6 | 68.6 | 72.366 | 72.366 | 86.359 | 86.359 | 79.775 | 79.775 | 76.248 | 76.248 | 55.283 | 55.283 | 57.39 | 57.39 | 48.663 | 48.663 | 38.191 | 38.191 | 45.467 | 54.255 | 54.062 | 54.062 | 41.766 | 41.766 | 39.111 | 39.111 | 34.227 | 34.227 | 37.105 | 37.105 | 24.369 | 24.369 | 29.445 | 29.445 | 25.86 | 25.86 | 24.752 | 22.155 | 17.438 | 12.633 | 11.877 | 9.48 | 5.085 | 5.021 | 5.427 | 6.227 | 6.117 | 4.46 |
| Kortlopende schulden
| -140.857 | 0 | 0 | 0 | 117.597 | 117.597 | 8.524 | 8.524 | 0 | 0 | 8.677 | 8.677 | 25 | 25 | 27.702 | 27.702 | 0 | 0 | 20.872 | 20.872 | 17.735 | 17.735 | 8.965 | 8.965 | 22.219 | 22.219 | 8.01 | 8.01 | 104.388 | 7.488 | 10.477 | 10.477 | 7.461 | 16.739 | 7.267 | 7.267 | 66.759 | 26.131 | 2.477 | 2.477 | 18.5 | 20.267 | 2.873 | 2.873 | 26 | 32.496 | 25 | 9 | 7.099 | 9.358 | 35 | 28.745 | 15.365 | 17 | 18.885 | 20 | 11.7 | 3.087 |
| 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 |
| Uitgestelde opbrengsten
| 140.857 | 0 | 0 | 0 | 99.271 | 0 | -8.524 | 0 | 81.251 | 0 | -8.677 | 0 | 71.817 | 0 | -27.702 | 0 | 64.301 | 0 | -20.872 | 0 | 57.845 | 0 | 0 | 0 | 51.955 | 0 | 0 | 0 | 44.702 | 0 | 0 | 0 | 37.032 | 0 | 0 | 0 | 32.081 | 0 | 0 | 0 | 27.282 | 0 | 0 | 0 | 23.678 | 0 | 20.267 | 16.858 | 13.17 | 8.293 | 6.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige kortlopende verplichtingen
| 109.407 | 5,810.961 | 76.514 | 419.397 | 153.174 | 5,207.125 | 171.391 | 295.589 | 252.411 | 959.351 | 149.135 | 183.618 | 69.351 | 624.587 | 98.23 | 120.326 | 153.687 | 593.418 | 130.871 | 87.259 | 91.118 | 477.559 | 53.796 | 53.796 | 55.875 | 416.099 | 47.976 | 47.976 | 23.655 | 44.64 | 42.27 | 42.27 | 74.282 | 267.411 | 34.322 | 34.322 | 16.721 | 211.76 | 12.941 | 12.941 | 104.203 | 214.591 | 9.609 | 9.609 | 25.435 | 140.42 | 39.496 | 27.402 | 9.293 | 9.031 | 5.721 | 2.352 | 2.135 | 1.704 | 1.239 | 0.855 | 3.522 | 3.149 |
| Totaal kortlopende verplichtingen
| 226.909 | 5,956.282 | 201.268 | 544.151 | 478.413 | 5,504.848 | 292.064 | 424.786 | 412.608 | 1,038.297 | 217.735 | 260.895 | 238.534 | 721.953 | 184.589 | 234.387 | 297.763 | 673.193 | 207.119 | 184.379 | 221.981 | 550.577 | 120.151 | 120.151 | 178.712 | 486.981 | 94.177 | 94.177 | 218.212 | 106.383 | 106.809 | 106.809 | 160.541 | 325.916 | 80.7 | 80.7 | 149.788 | 272.118 | 52.523 | 52.523 | 174.354 | 259.227 | 41.927 | 41.927 | 100.973 | 198.776 | 109.515 | 75.415 | 47 | 39.315 | 59.076 | 40.577 | 22.585 | 23.725 | 25.551 | 27.082 | 21.339 | 10.696 |
| Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 2,546.947 | 2,569.336 | 2,499.671 | 2,521.191 | 2,227.14 | 2,227.93 | 3,025.951 | 3,042.613 | 2,590.231 | 2,609.919 | 2,450.015 | 2,463.859 | 2,287.978 | 2,285.334 | 2,130.287 | 2,143.858 | 1,756.758 | 1,774.343 | 1,505.012 | 1,516.309 | 1,324.003 | 1,319.661 | 1,214.337 | 1,214.337 | 1,060.493 | 1,046.486 | 945.038 | 945.038 | 2,974.794 | 837.52 | 703.475 | 703.475 | 2,392.649 | 538.417 | 495.419 | 495.419 | 1,987.347 | 385.675 | 389.196 | 389.196 | 258.678 | 258.678 | 231.142 | 231.142 | 199.987 | 199.987 | 188.234 | 148.5 | 142 | 143 | 568.845 | 40 | 34.8 | 24.5 | 33.5 | 34 | 45 | 18 |
| Uitgestelde opbrengsten niet-vlottend
| 5,441.651 | 0 | 5,134.563 | 0 | 4,826.182 | 0 | 4,720.239 | 0 | 4,286.459 | 0 | 3,978.321 | 0 | 3,702.215 | 0 | 3,435.425 | 0 | 3,247.177 | 0 | 3,076.452 | 0 | 2,827.69 | 0 | 0 | 0 | 2,514.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 559.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 22.117 | 0 | 14.37 | 0 | 14.678 | 0 | 89.832 | 0 | 42.481 | 0 | 13.844 | 0 | 0 | 0 | 13.571 | 0 | 0 | 0 | 78.769 | 0 | 73.664 | 0 | 0 | 0 | 71.686 | 0 | 0 | 0 | 71.249 | 0 | 0 | 0 | 64.453 | 0 | 0 | 0 | 61.846 | 0 | 0 | 0 | 62.535 | 0 | 0 | 0 | 52.729 | 0 | 40.001 | 30.807 | 29.033 | 23.338 | 21.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 428.851 | 140.857 | 371.333 | 5,155.863 | 300.314 | 113.949 | 277.184 | 4,937.871 | 199.783 | 3,883.346 | 155.56 | 4,090.721 | 113.666 | 3,335.106 | 119.098 | 3,504.725 | 74.571 | 2,928.733 | 93.957 | 3,260.621 | 34.013 | 2,611.113 | 2,792.963 | 2,792.963 | 30.757 | 2,322.864 | 2,437.834 | 2,437.834 | 28.473 | 2,348.825 | 2,150.513 | 2,150.513 | 28.302 | 1,781.612 | 1,833.737 | 1,833.737 | 11.846 | 1,553.034 | 1,576.031 | 1,576.031 | 1,306.701 | 1,284.363 | 1,314.077 | 1,314.077 | 1,114.479 | 1,069.405 | 928.528 | 788.763 | 654.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Totaal niet-vlottende verplichtingen
| 8,439.566 | 2,710.193 | 8,019.937 | 7,677.054 | 7,368.314 | 2,341.879 | 8,113.206 | 7,980.484 | 7,118.954 | 6,493.265 | 6,597.74 | 6,554.58 | 6,103.859 | 5,620.44 | 5,698.381 | 5,648.583 | 5,078.506 | 4,703.076 | 4,754.19 | 4,776.93 | 4,259.37 | 3,930.774 | 4,007.3 | 4,007.3 | 3,677.619 | 3,369.35 | 3,382.872 | 3,382.872 | 3,074.516 | 3,186.345 | 2,853.988 | 2,853.988 | 2,485.404 | 2,320.029 | 2,329.156 | 2,329.156 | 2,061.039 | 1,938.709 | 1,965.227 | 1,965.227 | 1,627.914 | 1,543.041 | 1,545.219 | 1,545.219 | 1,367.195 | 1,269.392 | 1,156.763 | 968.07 | 825.806 | 726.27 | 590.39 | 40 | 34.8 | 24.5 | 33.5 | 34 | 45 | 18 |
| Totaal passiva
| 8,666.475 | 8,666.475 | 8,221.205 | 8,221.205 | 7,846.727 | 7,846.727 | 8,405.27 | 8,405.27 | 7,531.562 | 7,531.562 | 6,815.475 | 6,815.475 | 6,342.393 | 6,342.393 | 5,882.97 | 5,882.97 | 5,376.269 | 5,376.269 | 4,961.309 | 4,961.309 | 4,481.351 | 4,481.351 | 4,127.451 | 4,127.451 | 3,856.331 | 3,856.331 | 3,477.049 | 3,477.049 | 3,292.728 | 3,292.728 | 2,960.797 | 2,960.797 | 2,645.945 | 2,645.945 | 2,409.856 | 2,409.856 | 2,210.827 | 2,210.827 | 2,017.75 | 2,017.75 | 1,802.268 | 1,802.268 | 1,587.146 | 1,587.146 | 1,468.168 | 1,468.168 | 1,266.278 | 1,043.485 | 872.806 | 765.585 | 649.466 | 80.577 | 57.385 | 48.225 | 59.051 | 61.082 | 66.339 | 28.696 |
| Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 420.278 | 0 | 4.884 | 0 | 420.278 | 0 | 2.099 | 0 | 224.485 | 0 | 0 | 0 | 224.485 | 0 | 27.465 | 0 | 0 | 0 | 22.497 | 0 | 0 | 0 | 20.54 | 0 | 0 | 0 | 15.9 | 0 | 0 | 0 | 11.355 | 0 | 0 | 0 | 8.89 | 0 | 0 | 0 | 6.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 952.887 | 952.887 | 952.887 | 952.887 | 953.239 | 953.239 | 33.29 | 33.29 | 33.29 | 33.29 | 33.29 | 33.29 | 33.29 | 33.29 | 33.29 | 33.29 | 0.931 | 33.29 | 33.29 | 33.29 | 5.825 | 33.29 | 33.29 | 33.29 | 10.793 | 33.29 | 33.29 | 33.29 | 12.75 | 33.29 | 33.29 | 33.29 | 17.39 | 33.29 | 33.29 | 33.29 | 21.935 | 33.29 | 33.29 | 33.29 | 24.4 | 33.29 | 33.29 | 33.29 | 26.565 | 33.29 | 27.94 | 28.34 | 28.717 | 29.167 | 29.551 | 33.29 | 33.29 | 33.29 | 33.29 | 33.29 | 33.29 | 33.29 |
| Ingehouden winsten
| 3,116.002 | 3,116.002 | 3,297.912 | 3,297.912 | 3,111.227 | 3,111.227 | 3,092.179 | 3,092.179 | 2,966.193 | 2,966.193 | 2,598.787 | 2,598.787 | 2,385.32 | 2,385.32 | 2,218.66 | 2,218.66 | 2,069.759 | 2,069.759 | 2,050.83 | 2,050.83 | 1,922.049 | 1,922.049 | 1,819.596 | 1,819.596 | 1,704.563 | 1,704.563 | 1,566.477 | 1,566.477 | 1,410.347 | 1,410.347 | 1,283.159 | 1,283.159 | 1,138.653 | 1,138.653 | 1,002.313 | 1,002.313 | 906.23 | 906.23 | 803.721 | 803.721 | 726.812 | 726.812 | 638.408 | 638.408 | 587.007 | 587.007 | 495.777 | 413.506 | 347.329 | 296.662 | 256.594 | 95.458 | 74.895 | 61.37 | 51.474 | 42.762 | 33.689 | 25.186 |
| Overige gereserveerde algehele resultaten
| 24.881 | 383.448 | 37.557 | 647.898 | 599.431 | 634.16 | 83.761 | 537.329 | 435.037 | 473.211 | -11.327 | 442.241 | 410.606 | 445.995 | -19.751 | 238.024 | 230.287 | 230.287 | -14.536 | 243.239 | 242.256 | 242.256 | 227.945 | 227.945 | 225.163 | 225.163 | 228.516 | 228.516 | 228.994 | 228.994 | 167.504 | 167.504 | 171.482 | 171.482 | 172.43 | 172.43 | 173.156 | 173.156 | 174.945 | 174.945 | 175.534 | 175.534 | 123.506 | 123.506 | 120.897 | 120.897 | 123.502 | 123.984 | 80.508 | 82.373 | 86.059 | 114.977 | 77.571 | 52.327 | 39.223 | 36.304 | 28.742 | 20.767 |
| Overige totale aandeelhoudersvermogen
| 323.837 | -34.73 | 575.611 | -34.73 | 0 | -34.729 | -1.439 | -34.729 | -4.884 | -38.174 | -7.284 | -40.574 | -2.099 | -35.389 | -2.532 | -35.822 | 0 | -32.359 | 0.412 | -32.878 | -27.465 | -27.465 | -28.108 | -28.108 | -22.497 | -22.497 | -22.835 | -22.835 | -20.54 | -20.54 | -21.346 | -21.346 | -15.9 | -15.9 | -16.02 | -16.02 | -11.355 | -11.355 | -11.355 | -11.355 | -8.89 | -8.89 | -8.915 | -8.915 | -6.725 | -6.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Totaal eigen vermogen van aandeelhouders
| 4,417.607 | 4,417.607 | 4,863.967 | 4,863.967 | 4,663.897 | 4,663.897 | 3,628.069 | 3,628.069 | 3,434.52 | 3,434.52 | 3,033.744 | 3,033.744 | 2,829.216 | 2,829.216 | 2,454.152 | 2,454.152 | 2,300.977 | 2,300.977 | 2,294.481 | 2,294.481 | 2,170.13 | 2,170.13 | 2,052.723 | 2,052.723 | 1,940.519 | 1,940.519 | 1,805.448 | 1,805.448 | 1,652.091 | 1,652.091 | 1,462.607 | 1,462.607 | 1,327.525 | 1,327.525 | 1,192.013 | 1,192.013 | 1,101.321 | 1,101.321 | 1,000.601 | 1,000.601 | 926.746 | 926.746 | 786.289 | 786.289 | 734.469 | 734.469 | 647.219 | 565.83 | 456.554 | 408.202 | 372.204 | 243.725 | 185.756 | 146.987 | 123.987 | 112.356 | 95.721 | 79.243 |
| Totaal eigen vermogen
| 4,417.607 | 4,417.607 | 4,863.967 | 4,863.967 | 4,663.897 | 4,663.897 | 3,628.069 | 3,628.069 | 3,434.52 | 3,434.52 | 3,033.744 | 3,033.744 | 2,829.216 | 2,829.216 | 2,454.152 | 2,454.152 | 2,300.977 | 2,300.977 | 2,294.481 | 2,294.481 | 2,170.13 | 2,170.13 | 2,052.723 | 2,052.723 | 1,940.519 | 1,940.519 | 1,805.448 | 1,805.448 | 1,652.091 | 1,652.091 | 1,462.607 | 1,462.607 | 1,327.525 | 1,327.525 | 1,192.013 | 1,192.013 | 1,101.321 | 1,101.321 | 1,000.601 | 1,000.601 | 926.746 | 926.746 | 786.289 | 786.289 | 734.469 | 734.469 | 647.219 | 565.83 | 456.554 | 408.202 | 372.204 | 243.725 | 185.756 | 146.987 | 123.987 | 112.356 | 95.721 | 79.243 |
| Totaal passiva en aandeelhoudersvermogen
| 13,084.082 | 13,084.082 | 13,085.172 | 13,085.172 | 12,510.624 | 12,510.624 | 12,033.339 | 12,033.339 | 10,966.082 | 10,966.082 | 9,849.219 | 9,849.219 | 9,171.609 | 9,171.609 | 8,337.122 | 8,337.122 | 7,677.246 | 7,677.246 | 7,255.79 | 7,255.79 | 6,651.481 | 6,651.481 | 6,180.174 | 6,180.174 | 5,796.85 | 5,796.85 | 5,282.497 | 5,282.497 | 4,944.819 | 4,944.819 | 4,423.404 | 4,423.404 | 3,973.47 | 3,973.47 | 3,601.869 | 3,601.869 | 3,312.148 | 3,312.148 | 3,018.351 | 3,018.351 | 2,729.014 | 2,729.014 | 2,373.435 | 2,373.435 | 2,202.637 | 2,202.637 | 1,913.497 | 1,609.315 | 1,329.36 | 1,173.787 | 1,021.67 | 324.302 | 243.141 | 195.212 | 183.038 | 173.438 | 162.06 | 107.939 |