Sunstone Hotel Investors, Inc.
NYSE:SHO
10.81 (USD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 234.004 | 400.678 | 493.698 | 113.768 | 107.846 | 96.386 | 101.223 | 117.588 | 107.329 | 214.905 | 120.483 | 179.487 | 162.898 | 320.275 | 368.406 | 461.288 | 540.42 | 847.445 | 816.857 | 730.039 | 741.503 | 683.995 | 809.316 | 650.691 | 544.9 | 467.05 | 488.002 | 466.519 | 597.318 | 441.83 | 369.537 | 367.117 | 354.682 | 396.669 | 499.067 | 176.19 | 98.76 | 156.972 | 222.096 | 135.427 | 360.702 | 94.792 | 104.363 | 100.225 | 123.217 | 208.313 | 157.217 | 164.469 | 204.549 | 126.199 | 150.533 | 159.974 | 144.728 | 153.214 | 277.976 | 71.089 | 204.299 | 333.519 | 358.61 | 202.578 | 195.073 | 136.158 | 179.042 | 189.098 | 38.94 | 22.3 | 67.412 | 34.574 | 51.245 | 15.104 | 29.029 | 125.189 | 15.665 | 19.938 | 17.538 | 145.624 | 61.753 | 69.898 | 5.966 | 26.687 | 0 | 20.229 |
Kortetermijnbeleggingen
| 2.247 | 2.058 | 0 | 3.616 | 2.147 | 0.017 | 0.268 | 0 | 0.005 | 0.011 | 0.003 | 0 | 0 | 0 | 2,461.498 | 0 | 0 | 2,756.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.122 | 0 | 0 | 15.041 | 14.986 | 115.909 | 0 | 98.239 | 99.527 | 100.835 | 118.814 | 16.597 | 37.048 | 0 | 225.165 | 0 | 0 | 30.35 | 35.816 | 36.893 | 37.659 | 66.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 234.004 | 400.678 | 493.698 | 113.768 | 107.846 | 96.386 | 101.223 | 117.588 | 107.329 | 214.905 | 120.483 | 179.487 | 162.898 | 320.275 | 368.406 | 461.288 | 540.42 | 847.445 | 816.857 | 730.039 | 741.503 | 683.995 | 809.316 | 650.691 | 544.9 | 467.05 | 488.002 | 466.519 | 597.318 | 441.83 | 369.537 | 367.117 | 354.682 | 396.669 | 499.067 | 176.19 | 98.76 | 156.972 | 222.096 | 135.427 | 360.702 | 94.792 | 104.363 | 100.225 | 123.217 | 208.313 | 157.217 | 164.469 | 204.549 | 126.199 | 150.533 | 175.015 | 159.714 | 269.123 | 277.976 | 169.328 | 303.826 | 434.354 | 477.424 | 219.175 | 232.121 | 136.158 | 179.042 | 189.098 | 38.94 | 52.65 | 103.228 | 71.467 | 88.904 | 81.833 | 29.029 | 125.189 | 15.665 | 19.938 | 17.538 | 145.624 | 61.753 | 69.898 | 5.966 | 26.687 | 0 | 20.229 |
Nettovorderingen
| 37.793 | 36.694 | 31.206 | 28.646 | 48.043 | 41.981 | 42.092 | 45.75 | 42.151 | 35.346 | 28.733 | 28.349 | 25.044 | 13.163 | 8.566 | 4.624 | 4.448 | 23.134 | 35.209 | 44.021 | 48.24 | 42.306 | 33.844 | 44.33 | 46.54 | 48.589 | 34.219 | 44.838 | 46.319 | 50.229 | 39.337 | 46.26 | 46.528 | 46.311 | 32.024 | 47.818 | 52.174 | 50.907 | 34.227 | 48.149 | 43.093 | 38.891 | 29.941 | 41.223 | 34.463 | 33.49 | 27.498 | 28.534 | 36.259 | 35.275 | 32.542 | 25.422 | 36.763 | 29.801 | 18.542 | 20.283 | 26.518 | 26.744 | 22.686 | 24.753 | 29.567 | 37.06 | 35.537 | 31.613 | 34.966 | 45.703 | 37.635 | 41.266 | 49.796 | 50.145 | 43.078 | 42.191 | 52.84 | 53.221 | 44.873 | 37.039 | 34.964 | 26.039 | 28.273 | 29.6 | 0 | 19.491 |
Voorraad
| 9.902 | 9.381 | 9.185 | 8.426 | 55.668 | 49.115 | 55.983 | 50.253 | 45.611 | 39.484 | 118.542 | 55.883 | 47.49 | 44.982 | 47.733 | 42.346 | 122.643 | 53.485 | 48.116 | 64.687 | -2.041 | 8.44 | 1.078 | 1.055 | 1.223 | 1.375 | 1.323 | 1.236 | 1.235 | 1.252 | 1.225 | 1.365 | 1.307 | 1.356 | 1.395 | 1.363 | 1.35 | 1.371 | 1.439 | 1.339 | 1.275 | 1.335 | 1.464 | 1.288 | 1.2 | 1.235 | 1.377 | 2.664 | 2.666 | 2.638 | 2.608 | 2.388 | 2.276 | 2.674 | 2.614 | 2.412 | 2.282 | 2.395 | 2.446 | 2.56 | 2.553 | 3.026 | 3.183 | 3.117 | 2.99 | 3.287 | 3.19 | 3.157 | 3.073 | 3.074 | 3.089 | 3.005 | 3.183 | 2.841 | 2.814 | 2.517 | 2.342 | 2.394 | 2.522 | 2.539 | 0 | 2.69 |
Overige vlottende activa
| -271.797 | 84.633 | -524.904 | 0.446 | 15.268 | 20.502 | 14.668 | 14.374 | 14.137 | 18.137 | 14.338 | 18.512 | 7.413 | 11.434 | 10.44 | 14.5 | 8.026 | 14.192 | 13.55 | 14.359 | 56.96 | 57.648 | 46.105 | 57.175 | 59.052 | 91.868 | 46.006 | 56.592 | 56.371 | 64.733 | 51.051 | 58.598 | 70.654 | 81.091 | 44.298 | 61.058 | 100.072 | 68.168 | 50.575 | 105.595 | 99.546 | 95.374 | 44.017 | 94.954 | 114.23 | 184.342 | 171.949 | 40.752 | 90.29 | 82.327 | 78.17 | 3.249 | 2.871 | 3.426 | 64.098 | 35.157 | 29.443 | 23.147 | 8.235 | 1.724 | 4.49 | 46.595 | 48.607 | 52.068 | 361.017 | -30.35 | -35.816 | -36.893 | -37.659 | -66.729 | 72.675 | 73.603 | 68.713 | 63.176 | 0.359 | 49.044 | 37.341 | 0.78 | 0.147 | 0.691 | 0 | 37.611 |
Totaal vlottende activa
| 290.899 | 531.386 | 542.212 | 482.041 | 226.825 | 207.984 | 213.966 | 227.965 | 209.228 | 307.872 | 282.096 | 282.231 | 242.845 | 389.854 | 435.145 | 522.758 | 675.537 | 938.256 | 913.732 | 853.106 | 844.662 | 792.389 | 908.474 | 809.972 | 721.33 | 608.882 | 728.124 | 594.657 | 720.104 | 570.977 | 567.624 | 492.963 | 473.171 | 525.427 | 619.545 | 328.789 | 252.356 | 312.4 | 354.745 | 290.51 | 504.616 | 230.392 | 237.686 | 237.69 | 314.158 | 462.078 | 407.56 | 282.011 | 368.145 | 246.439 | 263.853 | 279.452 | 268.803 | 376.4 | 363.23 | 309.603 | 437.636 | 534.515 | 557.361 | 305.621 | 320.092 | 222.839 | 266.369 | 275.896 | 487.693 | 130.442 | 165.7 | 145.533 | 169.631 | 152.182 | 147.871 | 243.988 | 140.401 | 139.176 | 124.076 | 234.224 | 136.4 | 126.775 | 68.115 | 104.458 | 0 | 82.645 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 13.209 | 14.556 | 15.875 | 17.195 | 14.999 | 16.1 | 15.025 | 22.979 | 24.273 | 25.534 | 23.161 | 75.072 | 76.642 | 71.01 | 72.275 | 86.038 | 87.268 | 88.482 | 108.281 | 109.531 | 117.371 | 118.594 | 8.426 | 8.591 | 6.971 | 1.869 | 0.584 | 0.515 | 0.607 | 0.699 | 0.779 | 1.097 | 1.288 | 1.373 | 1.529 | 1.588 | 2.206 | 2.178 | 2.315 | 2.422 | 2.496 | 2.554 | 2.666 | 2.749 | 2.73 | 2.637 | 2.717 | 2,810.537 | 2,822.466 | 2,772.729 | 2,789.685 | 2,805.845 | 2,825.577 | 2,231.151 | 2,046.235 | 2,039.982 | 1,931.183 | 1,923.699 | 1,902.034 | 2,169.169 | 2,204.795 | 2,451.338 | 2,467.451 | 2,502.902 | 2,482.794 | 2,804.053 | 2,801.347 | 2,830.384 | 2,832.779 | 2,799.759 | 2,492.187 | 2,485.757 | 2,612.559 | 2,410.169 | 2,061.546 | 1,775.047 | 1,545.109 | 1,111.448 | 1,134.791 | 1,214.054 | 1,139.162 | 1,235.304 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 9.405 | 9.405 | 9.405 | 9.405 | 9.405 | 9.405 | 9.405 | 9.405 | 9.405 | 9.405 | 9.405 | 13.088 | 13.088 | 13.088 | 13.088 | 13.088 | 13.088 | 13.088 | 4.673 | 4.673 | 4.673 | 4.673 | 4.673 | 6.45 | 8.659 | 9.804 | 13.404 | 16.251 | 16.251 | 16.251 | 16.251 | 17.365 | 17.365 | 22.249 | 22.249 | 22.436 | 27.169 | 27.169 | 27.169 | 27.299 | 27.299 | 28.493 | 28.493 | 28.493 | 0 | 28.493 |
Immateriële activa
| 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 42.688 | 0.928 | 0.905 | 0 | 42.698 | 0 | 0 | 0 | 20.415 | 0 | 0 | 0 | 31.925 | 0 | 0 | 0 | 50.889 | 0 | 0 | 0 | 34.138 | 0 | 0 | 0 | 35.823 | 0 | 0 | 0 | 37.438 | 0 | 6.378 | 6.527 | 6.677 | 6.827 | 6.977 | 7.127 | 7.277 | 7.427 | 7.577 | 7.727 | 7.877 | 8.027 | 0 | 0 | 8.476 | 0 | 0 | 142.821 | 0 | 0 | 0 | 0 | 35.214 | 0 | 0 | 0 | 36.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.493 | 0 |
Goodwill en immateriële activa
| 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 42.688 | 0.928 | 0.905 | 0 | 42.698 | 0 | 0 | 0 | 20.415 | 0 | 0 | 0 | 31.925 | 0 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 15.783 | 15.932 | 16.082 | 9.405 | 16.382 | 9.405 | 16.682 | 16.832 | 16.982 | 17.132 | 17.282 | 13.088 | 13.088 | 13.088 | 13.088 | 13.088 | 13.088 | 155.909 | 4.673 | 4.673 | 4.673 | 4.673 | 39.887 | 6.45 | 8.659 | 9.804 | 13.404 | 16.251 | 16.251 | 16.251 | 16.251 | 17.365 | 17.365 | 22.249 | 22.249 | 22.436 | 27.169 | 27.169 | 27.169 | 27.299 | 27.299 | 28.493 | 28.493 | 28.493 | 28.493 | 28.493 |
Langetermijnbeleggingen
| 0 | 2.058 | 0.417 | 3.616 | 2.147 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.006 | 0 | -31.925 | 0 | 2,926.949 | 2,934.419 | 3,013.175 | 3,053.441 | 3,069.907 | 3,126.396 | 3,095 | 3,219.571 | 1.419 | 2.425 | 1.749 | 0 | 0 | 0.001 | 0.76 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.01 | 0.016 | 0.049 | 0.105 | 0.057 | 0.048 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0.246 | 0.449 | 0.543 | 0.669 | 0.73 | 25.948 | 26.693 | 27.26 | 28.77 | 28.715 | 29.286 | 30.35 | 35.816 | 36.893 | 37.659 | 66.729 | 68.714 | 0 | 0 | 0 | 9.111 | 0 | 20.018 | 22.988 | 0.004 | 0.008 | 0 | 0.54 |
Belastingvorderingen
| 0 | -2.058 | 2,567.971 | -3.616 | -2.147 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.415 | 8.349 | 8.739 | 11.387 | 8.407 | 10.6 | 11.313 | 13.431 | 9.492 | 13.977 | -1.419 | -2.425 | -1.749 | 0 | 0 | -0.001 | -0.76 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.01 | -0.016 | -0.049 | -0.105 | -0.057 | -0.048 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 8.907 | 4.618 | 4.92 | 11.29 | 7.3 | 8.405 | 9.153 | 9.572 | 11.379 | 11.767 | 12.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.995 | 0 | 0 |
Overige niet-vlottende activa
| 2,844.699 | 2,595.228 | 21.916 | 2,588.663 | 2,843.457 | 2,848.158 | 2,811.138 | 2,858.511 | 2,852.217 | 2,619.462 | 2,693.094 | 2,677.292 | 2,695.875 | 2,455.81 | 2,457.882 | 2,637.985 | 2,660.89 | 2,772.802 | 2,889.546 | 2,927.851 | 27.029 | 32.878 | 33.361 | 35.019 | 35.102 | 1.217 | 23.622 | 24.787 | 3,120.248 | 3,159.815 | 3,169.841 | 3,244.411 | 3,241.691 | 3,254 | 3,241.187 | 3,540.416 | 3,550.453 | 3,550.847 | 3,551.823 | 3,566.993 | 3,259.466 | 3,254.691 | 3,251.764 | 2,998.415 | 2,783.286 | 2,721.801 | 2,709.116 | 39.306 | 32.705 | 32.475 | 34.614 | 111.171 | 124.122 | 46.699 | 12.815 | 14.137 | 9.427 | 2.53 | 6.218 | 12.22 | 12.833 | 15.471 | 18.238 | 14.087 | 15.457 | 26.266 | 30.038 | 30.287 | 26.913 | 21.782 | 29.352 | 19.193 | 14.89 | 17.237 | 27.287 | 34.833 | 41.319 | 22.345 | 22.342 | -28.415 | -1,167.655 | 17.96 |
Totaal niet-vlottende activa
| 2,858.838 | 2,610.714 | 2,607.109 | 2,606.788 | 2,859.386 | 2,865.188 | 2,868.851 | 2,882.418 | 2,877.395 | 2,644.996 | 2,758.953 | 2,752.364 | 2,772.517 | 2,526.82 | 2,550.572 | 2,724.024 | 2,748.164 | 2,861.284 | 3,005.242 | 3,045.731 | 3,081.078 | 3,098.268 | 3,064.359 | 3,108.641 | 3,124.283 | 3,143.903 | 3,129.688 | 3,259.84 | 3,121.845 | 3,161.504 | 3,171.61 | 3,246.498 | 3,243.969 | 3,256.363 | 3,243.706 | 3,542.994 | 3,568.442 | 3,568.957 | 3,570.22 | 3,578.82 | 3,278.344 | 3,266.65 | 3,271.112 | 3,017.996 | 2,802.998 | 2,741.57 | 2,729.115 | 2,862.931 | 2,868.259 | 2,818.292 | 2,837.387 | 2,930.104 | 2,962.787 | 2,433.759 | 2,072.876 | 2,063.859 | 1,950.746 | 1,942.861 | 1,956.169 | 2,222.192 | 2,262.133 | 2,513.445 | 2,539.242 | 2,573.722 | 2,555.924 | 2,876.92 | 2,883.452 | 2,914.929 | 2,914.716 | 2,910.519 | 2,612.502 | 2,527.386 | 2,654.618 | 2,454.575 | 2,125.113 | 1,837.179 | 1,633.745 | 1,185.274 | 1,185.63 | 1,255.135 | 0 | 1,282.297 |
Totaal activa
| 3,149.737 | 3,142.1 | 3,149.321 | 3,088.829 | 3,086.211 | 3,073.172 | 3,082.817 | 3,110.383 | 3,086.623 | 2,952.868 | 3,041.049 | 3,034.595 | 3,015.362 | 2,916.674 | 2,985.717 | 3,246.782 | 3,423.701 | 3,799.54 | 3,918.974 | 3,898.837 | 3,925.74 | 3,890.657 | 3,972.833 | 3,918.613 | 3,845.613 | 3,752.785 | 3,857.812 | 3,854.497 | 3,841.949 | 3,732.481 | 3,739.234 | 3,739.461 | 3,717.14 | 3,781.79 | 3,863.251 | 3,871.783 | 3,820.798 | 3,881.357 | 3,924.965 | 3,869.33 | 3,782.96 | 3,497.042 | 3,508.798 | 3,255.686 | 3,117.156 | 3,203.648 | 3,136.675 | 3,144.942 | 3,236.404 | 3,064.731 | 3,101.24 | 3,209.556 | 3,231.59 | 2,810.159 | 2,436.106 | 2,373.462 | 2,388.382 | 2,477.376 | 2,513.53 | 2,527.813 | 2,582.225 | 2,736.284 | 2,805.611 | 2,849.618 | 3,043.617 | 3,007.362 | 3,049.152 | 3,060.462 | 3,084.347 | 3,062.701 | 2,760.373 | 2,771.374 | 2,795.019 | 2,593.751 | 2,249.189 | 2,071.403 | 1,770.145 | 1,312.049 | 1,253.745 | 1,359.593 | 1,261.62 | 1,364.942 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 57.103 | 48.078 | 48.41 | 60.854 | 44.972 | 53.061 | 56.849 | 60.512 | 63.451 | 55.902 | 47.701 | 48.74 | 41.046 | 34.292 | 37.326 | 44.162 | 42.577 | 39.072 | 35.614 | 33.14 | 32.092 | 34.668 | 30.425 | 34.844 | 37.495 | 34.95 | 31.81 | 30.73 | 29.182 | 36.327 | 36.11 | 37.02 | 35.017 | 39.46 | 30.193 | 33.401 | 35.806 | 35.811 | 32.577 | 32.491 | 30.192 | 31.47 | 25.116 | 25.806 | 24.156 | 29.801 | 22.646 | 27.389 | 29.431 | 22.37 | 31.508 | 26.257 | 28.044 | 37.696 | 29.382 | 26.705 | 12.673 | 22.576 | 22.242 | 35.773 | 35.812 | 34.785 | 34.484 | 23.815 | 42.437 | 34.064 | 28.54 | 30.27 | 30.642 | 2.075 | 48.519 | 49.038 | 46.649 | 52.13 | 41.697 | 39.379 | 40.013 | 24.814 | 41.476 | 0 | 0 | 0 |
Kortlopende schulden
| 575 | 575 | 74.05 | 575 | 2.065 | 222.043 | 222.03 | 2.088 | 1.646 | 109.741 | 20.694 | 87.396 | 2.331 | 2.295 | 2.261 | 188.096 | 188.757 | 82.189 | 82.109 | 6.271 | 6.167 | 6.064 | 5.838 | 5.913 | 5.653 | 5.569 | 5.477 | 9.161 | 9.023 | 8.898 | 184.929 | 251.276 | 251.719 | 149.021 | 85.776 | 206.822 | 135.825 | 235.97 | 121.328 | 159.696 | 122.835 | 24.008 | 23.289 | 23.351 | 20.571 | 19.757 | 76.723 | 77.579 | 78.912 | 111.346 | 53.935 | 335.836 | 303.818 | 288.699 | 16.486 | 257.782 | 256.373 | 338.168 | 363.398 | 314.41 | 83.668 | 13.703 | 13.002 | 27.032 | 11.396 | 10.839 | 9.815 | 9.111 | 21.326 | 24.542 | 23.231 | 16.959 | 2.161 | 3.309 | 4.387 | 4.297 | 2.716 | 215.073 | 45.009 | 64.786 | 6.708 | 25.804 |
Belastingschulden
| 11.816 | 0.076 | 2.86 | 0 | 10.582 | 11.199 | 7.5 | 14.538 | 10.773 | 7.966 | 12.591 | 16.798 | 14.676 | 9.826 | 10.134 | 13.971 | 12.317 | 11.844 | 16.074 | 18.959 | 19.232 | 14.095 | 15.809 | 19.077 | 20.538 | 17.638 | 18.002 | 20.506 | 19.344 | 16.818 | 17.176 | 20.856 | 20.174 | 20.792 | 18.458 | 23.963 | 18.725 | 18.259 | 14.785 | 20.574 | 16.905 | 16.86 | 14.482 | 18.188 | 16.559 | 19.032 | 13.379 | 19.416 | 15.849 | 0 | 8.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.072 | 2.383 | 2.711 | 22.533 | 44.088 | 51.288 | 44.224 | 44.673 | 41.319 | 49.43 | 33.75 | 31.429 | 26.167 | 14.583 | 13.341 | 12.845 | 13.752 | 13.899 | 18.001 | 17.085 | 16.472 | 16.551 | 16.711 | 18.7 | 13.738 | 15.197 | 13.454 | 17.385 | 13.994 | 17.82 | 14.505 | 14.553 | 15.88 | 14.905 | 12.727 | 14.704 | 14.765 | 14.388 | 10.742 | 13.594 | 12.512 | 11.534 | 8.259 | 9.206 | 8.362 | 8.126 | 6.938 | -27.389 | -29.431 | 32.296 | 57.255 | 33.533 | 30.265 | 18.85 | 18.075 | 15.728 | 14.634 | 12.717 | 14.229 | 13.566 | 12.52 | 13.084 | 21.377 | 33.294 | 36.297 | 37.537 | 44.128 | 42.251 | 40.871 | 35.395 | 36.164 | 34.561 | 33.504 | 29.295 | 28.791 | 24.071 | 19.295 | 13.964 | 15.776 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 40.807 | 20.338 | 34.921 | 15.397 | 55.785 | 54.543 | 57.785 | 60.621 | 45.472 | 34.814 | 73.613 | 52.359 | 44.18 | 33.072 | 37.865 | 42.672 | 40.8 | 51.058 | 189.828 | 77.026 | 66.46 | 55.099 | 179.751 | 67.965 | 71.381 | 60.538 | 191.818 | 67.71 | 66.813 | 57.272 | 173.26 | 66.338 | 63.361 | 63.077 | 322.297 | 78.862 | 68.03 | 65.469 | 134.337 | 73.598 | 64.494 | 59.316 | 63.405 | 65.985 | 49.711 | 50.006 | 93.698 | 101.909 | 145.717 | 31.164 | 4.083 | 32.769 | 28.633 | 45.525 | 37.305 | 48.882 | 96.027 | 87.462 | 69.723 | 66.758 | 30.79 | 30.241 | 32.439 | 35.824 | 37.784 | 51.431 | 54.868 | 60.278 | 50.733 | 87.198 | 32.354 | 32.903 | 35.901 | 33.637 | 29.716 | 27.605 | 20.527 | 31.968 | 18.902 | 69.054 | 0 | 67.519 |
Totaal kortlopende verplichtingen
| 674.982 | 645.799 | 160.092 | 673.784 | 146.91 | 380.935 | 380.888 | 167.894 | 151.888 | 249.887 | 175.758 | 219.924 | 113.724 | 84.242 | 90.793 | 287.775 | 285.886 | 186.218 | 325.552 | 133.522 | 121.191 | 112.382 | 232.725 | 127.422 | 128.267 | 116.254 | 242.559 | 124.986 | 119.012 | 120.317 | 408.804 | 369.187 | 365.977 | 266.463 | 450.993 | 333.789 | 254.426 | 351.638 | 298.984 | 279.379 | 230.033 | 126.328 | 120.069 | 124.348 | 102.8 | 107.69 | 200.005 | 179.488 | 224.629 | 197.176 | 146.781 | 428.395 | 390.76 | 390.77 | 101.248 | 349.097 | 379.707 | 460.923 | 469.592 | 430.507 | 162.79 | 91.813 | 101.302 | 119.965 | 127.914 | 133.871 | 137.351 | 141.91 | 143.572 | 149.21 | 140.268 | 133.461 | 118.215 | 118.371 | 104.591 | 95.352 | 82.551 | 285.819 | 121.163 | 133.84 | 6.708 | 93.323 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 814.263 | 254.998 | 740.509 | 257.586 | 827.033 | 605.733 | 605.011 | 829.258 | 822.172 | 485.829 | 613.861 | 697.713 | 784.721 | 786.14 | 788.051 | 805.053 | 892.449 | 1,251.498 | 954.215 | 1,032.972 | 1,047.307 | 1,049.997 | 998.234 | 999.77 | 1,001.213 | 1,002.633 | 1,004.086 | 1,004.39 | 995.64 | 998.034 | 761.948 | 764.341 | 766.671 | 944.965 | 1,026.394 | 1,121.916 | 1,198.408 | 1,203.023 | 1,323.54 | 1,242.372 | 1,285.163 | 1,389.971 | 1,396.372 | 1,402.6 | 1,291.229 | 1,296.727 | 1,302.287 | 1,333.732 | 1,412.616 | 1,449.246 | 1,516.542 | 1,342.022 | 1,379.356 | 1,163.654 | 1,126.817 | 1,039.757 | 1,043.622 | 1,047.251 | 1,050.019 | 1,131.188 | 1,431.149 | 1,620.507 | 1,699.763 | 1,703.301 | 1,706.707 | 1,709.274 | 1,712.336 | 1,723.77 | 1,726.463 | 1,787.33 | 1,476.597 | 1,483.534 | 1,501.625 | 1,352.742 | 1,176.791 | 1,016.015 | 964.48 | 437.954 | 667.452 | 833.92 | 708.163 | 891.848 |
Uitgestelde opbrengsten niet-vlottend
| 2.072 | 64.033 | 2.711 | 51.006 | 9.065 | 10.109 | 8.806 | 7.076 | 6.367 | 6.447 | 6.598 | 9.106 | 6.385 | 6.767 | 7.911 | 7.252 | 5.504 | 5.405 | 5.225 | 5.296 | 5.255 | 5.305 | 27.287 | 27.39 | 27.13 | 26.937 | 25.171 | 25.281 | 32.699 | 32.897 | 32.852 | 32.031 | 31.507 | 30.588 | 30.072 | 30.088 | 30.261 | 29.655 | 28.865 | 27.922 | 27.309 | 33.764 | 33.188 | 32.586 | 31.925 | 25.214 | 10.548 | 0 | 0 | 0 | 7.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.274 | 0 | 1.638 |
Uitgestelde belastingverplichtingen niet-vlottend
| -65.745 | 10.146 | -69.307 | 12.976 | -9.065 | 0 | 0 | 0 | 0 | 0 | -6.598 | 2.267 | 4.132 | -6.767 | -7.911 | 8.83 | 9.374 | 9.162 | 8.887 | 9.342 | 9.801 | 9.541 | 0.304 | 0.265 | 0.259 | 0.23 | 0.257 | 0.349 | -32.699 | -32.897 | -32.852 | -32.031 | 10.87 | 7.871 | -30.072 | -30.088 | 2.502 | -29.655 | -28.865 | -27.922 | 4.378 | -33.764 | -33.188 | 4.33 | -31.925 | -25.214 | -10.548 | 0 | 0 | 0 | -7.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.995 | 0 | 43.612 |
Overige niet-vlottende verplichtingen
| -440.762 | 5.828 | 148.678 | 5.792 | 11.144 | 3.993 | 3.151 | 2.499 | 2.751 | 2.696 | 11.656 | 3.122 | 3.095 | 14.679 | 17.494 | 9.827 | 10.496 | 10.251 | 4.024 | 5.186 | 4.12 | 3.145 | 3.112 | 3.326 | 3.413 | 3.874 | 3.561 | 4.144 | 36.631 | 36.917 | 36.65 | 42.677 | 2.568 | 2.593 | 34.744 | 35.258 | 2.502 | 34.67 | 33.607 | 34.934 | 2.419 | 40.61 | 39.958 | 2.985 | 38.955 | 32.583 | 15.07 | 114.789 | 113.81 | 113.284 | 112.623 | 112.295 | 110.764 | 109.517 | 108.742 | 107.923 | 107.688 | 107.699 | 107.152 | 106.342 | 106.358 | 106.634 | 106.241 | 105.919 | 6.144 | 105.612 | 105.53 | 105.634 | 106.037 | 106.304 | 105.725 | 105.423 | 105.517 | 107.624 | 107.878 | 8.608 | 2.539 | 17.595 | 2.968 | 19.133 | 0 | 2.968 |
Totaal niet-vlottende verplichtingen
| 309.828 | 335.005 | 822.591 | 327.36 | 838.177 | 619.835 | 616.968 | 838.833 | 831.29 | 494.972 | 625.517 | 712.208 | 798.333 | 800.819 | 805.545 | 830.962 | 917.823 | 1,276.316 | 972.351 | 1,052.796 | 1,066.483 | 1,067.988 | 1,028.937 | 1,030.751 | 1,032.015 | 1,033.674 | 1,033.075 | 1,034.164 | 1,032.271 | 1,034.951 | 798.598 | 807.018 | 811.616 | 986.017 | 1,061.138 | 1,157.174 | 1,233.673 | 1,237.693 | 1,357.147 | 1,277.306 | 1,319.269 | 1,430.581 | 1,436.33 | 1,442.501 | 1,330.184 | 1,329.31 | 1,317.357 | 1,448.521 | 1,526.426 | 1,562.53 | 1,629.165 | 1,454.317 | 1,490.12 | 1,273.171 | 1,235.559 | 1,147.68 | 1,151.31 | 1,154.95 | 1,157.171 | 1,237.53 | 1,537.507 | 1,727.141 | 1,806.004 | 1,809.22 | 1,712.851 | 1,814.886 | 1,817.866 | 1,829.404 | 1,832.5 | 1,893.634 | 1,582.322 | 1,588.957 | 1,607.142 | 1,460.366 | 1,284.669 | 1,024.623 | 967.019 | 455.549 | 670.42 | 895.322 | 708.163 | 940.066 |
Totaal passiva
| 984.81 | 980.804 | 982.683 | 1,001.144 | 985.087 | 1,000.77 | 997.856 | 1,006.727 | 983.178 | 744.859 | 801.275 | 932.132 | 912.057 | 885.061 | 896.338 | 1,118.737 | 1,203.709 | 1,462.534 | 1,297.903 | 1,186.318 | 1,187.674 | 1,180.37 | 1,261.662 | 1,158.173 | 1,160.282 | 1,149.928 | 1,275.634 | 1,159.15 | 1,151.283 | 1,155.268 | 1,207.402 | 1,176.205 | 1,177.593 | 1,252.48 | 1,512.131 | 1,490.963 | 1,488.099 | 1,589.331 | 1,656.131 | 1,556.685 | 1,549.302 | 1,556.909 | 1,556.399 | 1,566.849 | 1,432.984 | 1,437 | 1,517.362 | 1,628.009 | 1,751.055 | 1,759.706 | 1,775.946 | 1,882.712 | 1,880.88 | 1,663.941 | 1,336.807 | 1,496.777 | 1,531.017 | 1,615.873 | 1,626.763 | 1,668.037 | 1,700.297 | 1,818.954 | 1,907.306 | 1,929.185 | 1,840.765 | 1,948.757 | 1,955.217 | 1,971.314 | 1,976.072 | 2,042.844 | 1,722.59 | 1,722.418 | 1,725.357 | 1,578.737 | 1,389.26 | 1,119.975 | 1,049.57 | 741.368 | 791.583 | 1,029.162 | 779.981 | 1,033.389 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 281.25 | 281.25 | 281.25 | 281.25 | 281.25 | 281.25 | 281.25 | 281.25 | 281.25 | 281.25 | 281.25 | 281.25 | 256.25 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 190 | 230 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 215 | 391.25 | 291.25 | 291.25 | 291.25 | 291.25 | 291.25 | 291.25 | 176.25 | 176.25 | 176.25 | 176.25 | 176.25 | 176.25 | 176.25 | 176.25 | 176.25 | 176.25 | 176.25 | 275.846 | 176.25 | 176.25 | 176.25 | 176.25 | 176.25 | 176.25 | 176.25 | 176.25 | 121.25 | 121.25 | 220.296 | 121.25 | 121.25 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2.034 | 2.037 | 2.035 | 2.056 | 2.072 | 2.074 | 2.093 | 2.116 | 2.125 | 2.157 | 2.193 | 2.193 | 2.19 | 2.162 | 2.156 | 2.156 | 2.156 | 2.155 | 2.249 | 2.249 | 2.282 | 2.286 | 2.282 | 2.282 | 2.283 | 2.256 | 2.253 | 2.253 | 2.252 | 2.204 | 2.201 | 2.165 | 2.166 | 2.165 | 2.076 | 2.076 | 2.076 | 2.075 | 2.048 | 2.035 | 1.994 | 1.814 | 1.809 | 1.609 | 1.609 | 1.608 | 1.352 | 1.352 | 1.352 | 1.176 | 1.173 | 1.173 | 1.172 | 1.172 | 1.17 | 0.973 | 0.972 | 0.971 | 0.969 | 0.739 | 0.738 | 0.53 | 0.479 | 0.478 | 0.582 | 0.582 | 0.588 | 0.588 | 0.593 | 0.578 | 0.578 | 0.577 | 0.577 | 0.577 | 0.522 | 0.479 | 0.419 | 0.345 | 0.345 | 331.089 | 0.314 | 332.087 |
Ingehouden winsten
| -534.121 | -538.076 | -533.064 | -630.27 | 1,099.518 | 1,056.44 | 1,035.353 | 1,017.89 | 997.402 | 962.053 | 948.064 | 810.075 | 833.132 | 860.454 | 913.766 | 951.765 | 1,041.056 | 1,156.394 | 1,318.455 | 1,274.039 | 1,243.002 | 1,199.039 | 1,182.722 | 1,106.391 | 1,017.181 | 968.293 | 932.277 | 912.881 | 897.968 | 848.736 | 786.901 | 753.725 | 716.351 | 652.27 | -275.01 | -245.94 | -294.312 | -332.754 | -318.918 | -255.485 | -274.763 | -304.269 | -287.08 | -280.164 | -283.77 | -299.042 | -316.768 | -320.378 | -351.67 | -355.781 | -334.816 | -334.868 | -310.909 | -342.284 | -388.482 | -419.017 | -437.533 | -432.704 | -8.949 | -273.374 | -250.289 | -114.946 | -81.971 | 272.29 | -51.743 | -95.186 | -70.457 | -74.257 | -67.48 | -116.757 | -97.932 | -85.88 | -64.691 | -64.021 | -60.243 | -52.354 | -42.373 | -36.419 | -27.859 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -534.121 | -66.25 | -66.25 | -66.25 | -66.25 | -657.107 | 0 | -667.641 | -674.168 | -705.744 | -715.96 | -850.6 | -13.352 | -12.985 | -12.617 | -12.25 | -11.882 | -11.515 | -11.147 | -209.868 | -226.454 | -255.799 | -257.48 | -207.35 | -281.94 | -316.208 | -337.736 | -223.238 | -10.268 | -10.144 | -10.028 | -9.898 | -9.751 | -9.597 | -9.444 | -9.291 | -9.94 | -9.693 | -9.446 | -9.192 | -8.941 | -8.692 | -8.455 | -8.218 | -8.012 | -7.818 | -5.335 | -4.74 | -4.799 | -4.916 | -4.916 | -3.137 | -3.137 | -3.137 | -3.137 | -2.981 | -2.981 | -2.981 | -2.981 | -3.928 | -3.928 | -3.928 | -3.928 | -451.988 | -423.347 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.742 | 0 | -1.742 |
Overige totale aandeelhoudersvermogen
| 2,949.885 | 2,482.335 | 2,482.667 | 2,500.899 | 784.534 | 1,389.745 | 766.265 | 1,470.041 | 1,496.836 | 1,626.352 | 1,683.42 | 1,819.073 | 985.546 | 951.847 | 955.339 | 956.077 | 956.549 | 956.197 | 1,075.281 | 1,407.715 | 1,480.735 | 1,527.427 | 1,545.962 | 1,620.132 | 1,707.198 | 1,708.806 | 1,746.944 | 1,764.37 | 1,560.839 | 1,497.688 | 1,513.696 | 1,577.575 | 1,589.957 | 1,603.278 | 2,468.179 | 2,466.857 | 2,466.544 | 2,464.413 | 2,428.013 | 2,406.388 | 2,344.65 | 2,080.113 | 2,077.176 | 1,804.874 | 1,803.307 | 1,801.643 | 1,493.397 | 1,492.528 | 1,491.639 | 1,313.581 | 1,312.566 | 1,311.918 | 1,311.037 | 1,314.099 | 1,313.498 | 1,121.46 | 1,120.657 | 1,119.967 | 721.478 | 960.089 | 959.157 | 859.424 | 807.475 | 923.403 | 1,401.514 | 976.959 | 988.554 | 986.567 | 998.912 | 959.786 | 958.887 | 958.009 | 957.526 | 957.208 | 798.4 | 730.557 | 592.644 | 441.578 | 444.846 | 0 | 394.91 | 0 |
Totaal eigen vermogen van aandeelhouders
| 2,164.927 | 2,161.296 | 2,166.638 | 2,087.685 | 2,101.124 | 2,072.402 | 2,084.961 | 2,103.656 | 2,103.445 | 2,166.068 | 2,198.967 | 2,061.991 | 2,063.766 | 1,991.478 | 2,048.644 | 2,087.748 | 2,177.879 | 2,293.231 | 2,574.838 | 2,664.135 | 2,689.565 | 2,662.953 | 2,663.486 | 2,711.455 | 2,634.722 | 2,553.147 | 2,533.738 | 2,646.266 | 2,640.791 | 2,528.484 | 2,482.77 | 2,513.567 | 2,488.723 | 2,478.116 | 2,300.801 | 2,328.702 | 2,279.368 | 2,239.041 | 2,216.697 | 2,258.746 | 2,177.94 | 1,883.966 | 1,898.45 | 1,633.101 | 1,628.134 | 1,711.391 | 1,563.896 | 1,460.012 | 1,427.772 | 1,245.31 | 1,265.257 | 1,266.336 | 1,289.413 | 1,146.1 | 1,099.299 | 876.685 | 857.365 | 861.503 | 886.767 | 859.776 | 881.928 | 917.33 | 898.305 | 920.433 | 1,202.852 | 1,058.605 | 1,093.935 | 1,089.148 | 1,108.275 | 1,019.857 | 1,037.783 | 1,048.956 | 1,069.662 | 1,015.014 | 859.929 | 898.978 | 671.94 | 526.754 | 417.332 | 329.347 | 395.224 | 330.345 |
Totaal eigen vermogen
| 2,164.927 | 2,161.296 | 2,166.638 | 2,087.685 | 2,101.124 | 2,072.402 | 2,084.961 | 2,103.656 | 2,103.445 | 2,208.009 | 2,239.774 | 2,102.463 | 2,103.305 | 2,031.613 | 2,089.379 | 2,128.045 | 2,219.992 | 2,337.006 | 2,621.071 | 2,712.519 | 2,738.066 | 2,710.287 | 2,711.171 | 2,760.44 | 2,685.331 | 2,602.857 | 2,582.178 | 2,695.347 | 2,690.666 | 2,577.213 | 2,531.832 | 2,563.256 | 2,539.547 | 2,529.31 | 2,351.12 | 2,380.82 | 2,332.699 | 2,292.026 | 2,268.834 | 2,312.645 | 2,233.658 | 1,940.133 | 1,952.399 | 1,688.837 | 1,684.172 | 1,766.648 | 1,619.313 | 1,516.933 | 1,485.349 | 1,305.025 | 1,325.294 | 1,326.844 | 1,350.71 | 1,146.218 | 1,099.299 | 876.685 | 857.365 | 861.503 | 886.767 | 859.776 | 881.928 | 917.33 | 898.305 | 920.433 | 1,202.852 | 1,058.605 | 1,093.935 | 1,089.148 | 1,108.275 | 1,019.857 | 1,037.783 | 1,048.956 | 1,069.662 | 1,015.014 | 859.929 | 951.428 | 720.575 | 570.681 | 462.162 | 329.889 | 481.639 | 330.949 |
Totaal passiva en aandeelhoudersvermogen
| 3,149.737 | 3,142.1 | 3,149.321 | 3,088.829 | 3,086.211 | 3,073.172 | 3,082.817 | 3,110.383 | 3,086.623 | 2,952.868 | 3,041.049 | 3,034.595 | 3,015.362 | 2,916.674 | 2,985.717 | 3,246.782 | 3,423.701 | 3,799.54 | 3,918.974 | 3,898.837 | 3,925.74 | 3,890.657 | 3,972.833 | 3,918.613 | 3,845.613 | 3,752.785 | 3,857.812 | 3,854.497 | 3,841.949 | 3,732.481 | 3,739.234 | 3,739.461 | 3,717.14 | 3,781.79 | 3,863.251 | 3,871.783 | 3,820.798 | 3,881.357 | 3,924.965 | 3,869.33 | 3,782.96 | 3,497.042 | 3,508.798 | 3,255.686 | 3,117.156 | 3,203.648 | 3,136.675 | 3,144.942 | 3,236.404 | 3,064.731 | 3,101.24 | 3,209.556 | 3,231.59 | 2,810.159 | 2,436.106 | 2,373.462 | 2,388.382 | 2,477.376 | 2,513.53 | 2,527.813 | 2,582.225 | 2,736.284 | 2,805.611 | 2,849.618 | 3,043.617 | 3,007.362 | 3,049.152 | 3,060.462 | 3,084.347 | 3,062.701 | 2,760.373 | 2,771.374 | 2,795.019 | 2,593.751 | 2,249.189 | 2,071.403 | 1,770.145 | 1,312.049 | 1,253.745 | 1,359.593 | 1,261.62 | 1,364.942 |