Sika AG
SIX:SIKA.SW
242 (CHF) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 648.2 | 643.9 | 827.3 | 1,873.3 | 693.5 | 1,175 | 1,131.1 | 1,318.7 | 557.6 | 995.1 | 627.8 | 914 | 579.5 | 1,037.9 | 819.1 | 1,155 | 705.8 | 1,074.4 | 679.7 | 898.8 | 526.8 | 1,028.3 | 544.3 | 994.2 | 248.55 | 391.1 | 248.55 | 536 | 134 | 799.4 | 134 | 938.4 | 234.6 | 662.4 | 234.6 | 801.6 | 200.4 | 200.4 | 200.4 | 79.575 | 79.575 | 79.575 | 79.575 | 109.525 | 109.525 | 109.525 | 109.525 | 106.925 | 106.925 | 106.925 | 106.925 | 38.725 | 38.725 | 38.725 | 38.725 | 23.9 | 23.9 | 23.9 | 23.9 | 35.7 | 35.7 | 35.7 | 35.7 | 71.825 | 71.825 | 71.825 | 71.825 |
Kortetermijnbeleggingen
| 0 | 4.3 | 0 | 2.8 | 0 | 4.5 | 0 | 2.9 | 0 | 2.5 | 0 | 2.1 | 0 | 2.2 | 0 | 1.8 | 0 | 1.8 | 0 | 2.8 | 0 | 4.9 | 0 | 2.2 | 0.55 | 0 | 0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 9.4 | 2.35 | 2.35 | 2.35 | 0.775 | 0.775 | 0.775 | 0.775 | 1.35 | 1.35 | 1.35 | 1.35 | 1.525 | 1.525 | 1.525 | 1.525 | 3.225 | 3.225 | 3.225 | 3.225 | 3.575 | 3.575 | 3.575 | 3.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 648.2 | 648.2 | 827.3 | 1,876.1 | 693.5 | 1,179.5 | 1,131.1 | 1,321.6 | 557.6 | 997.6 | 627.8 | 916.1 | 579.5 | 1,040.1 | 819.1 | 1,156.8 | 705.8 | 1,076.2 | 679.7 | 901.6 | 526.8 | 1,033.2 | 544.3 | 996.4 | 249.1 | 391.1 | 249.1 | 536 | 134 | 799.4 | 134 | 938.4 | 234.6 | 663 | 234.6 | 811 | 202.75 | 202.75 | 202.75 | 80.35 | 80.35 | 80.35 | 80.35 | 110.875 | 110.875 | 110.875 | 110.875 | 108.45 | 108.45 | 108.45 | 108.45 | 41.95 | 41.95 | 41.95 | 41.95 | 27.475 | 27.475 | 27.475 | 27.475 | 35.7 | 35.7 | 35.7 | 35.7 | 71.825 | 71.825 | 71.825 | 71.825 |
Nettovorderingen
| 2,401.4 | 2,021.4 | 2,440.5 | 1,735.5 | 1,997.6 | 1,586.7 | 1,728.2 | 1,371.3 | 1,483 | 1,441.9 | 1,720.4 | 1,322.7 | 1,475.2 | 1,188.8 | 1,247.3 | 1,043.1 | 1,177.3 | 1,014.5 | 1,097.1 | 1,006 | 1,101.5 | 912.7 | 1,133.8 | 967 | 0 | 1,118.9 | 0 | 951.5 | 0 | 980.9 | 0 | 863.2 | 0 | 1,008 | 0 | 800.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 1,379.6 | 1,240.7 | 1,470.6 | 1,212.8 | 1,395.3 | 1,158.3 | 1,034.1 | 814 | 870.9 | 866.5 | 959.5 | 800.7 | 849.4 | 729.5 | 688.1 | 600.8 | 650.2 | 584.9 | 624.6 | 591.3 | 641.5 | 539 | 593.1 | 521.6 | 130.4 | 613.4 | 130.4 | 530.6 | 132.65 | 574.7 | 132.65 | 499.7 | 124.925 | 519.1 | 124.925 | 451.4 | 112.85 | 112.85 | 112.85 | 128.175 | 128.175 | 128.175 | 128.175 | 124.925 | 124.925 | 124.925 | 124.925 | 103.125 | 103.125 | 103.125 | 103.125 | 92.7 | 92.7 | 92.7 | 92.7 | 68.125 | 68.125 | 68.125 | 68.125 | 41.925 | 41.925 | 41.925 | 41.925 | 39.75 | 39.75 | 39.75 | 39.75 |
Overige vlottende activa
| 335.6 | 291 | 255.2 | 196.9 | 265.3 | 240.6 | 174.2 | 127.7 | 179.6 | 166.4 | 224.4 | 139.1 | 127.1 | 128.9 | 114.6 | 98.1 | 150 | 104.3 | 161.3 | 100 | 119.3 | 110.9 | 7.5 | 12.7 | 244.925 | 45.6 | 244.925 | 34.3 | 246.45 | 39 | 246.45 | 49.7 | 228.225 | 45.4 | 228.225 | 30.4 | 207.675 | 207.675 | 207.675 | 227.425 | 227.425 | 227.425 | 227.425 | 243.15 | 243.15 | 243.15 | 243.15 | 223.875 | 223.875 | 223.875 | 223.875 | 188.675 | 188.675 | 188.675 | 188.675 | 142.4 | 142.4 | 142.4 | 142.4 | 165.075 | 165.075 | 165.075 | 165.075 | 144.75 | 144.75 | 144.75 | 144.75 |
Totaal vlottende activa
| 4,764.8 | 4,201.3 | 4,993.6 | 5,021.3 | 4,351.7 | 4,165.1 | 4,067.6 | 3,634.6 | 3,091.1 | 3,469.9 | 3,532.1 | 3,176.5 | 3,031.2 | 3,085.1 | 2,869.1 | 2,897 | 2,683.3 | 2,778.1 | 2,562.7 | 2,596.1 | 2,389.1 | 2,587.9 | 2,278.7 | 2,497.7 | 624.425 | 2,169 | 624.425 | 2,052.4 | 513.1 | 2,394 | 513.1 | 2,351 | 587.75 | 2,235.5 | 587.75 | 2,093.1 | 523.275 | 523.275 | 523.275 | 435.95 | 435.95 | 435.95 | 435.95 | 478.95 | 478.95 | 478.95 | 478.95 | 435.45 | 435.45 | 435.45 | 435.45 | 323.325 | 323.325 | 323.325 | 323.325 | 238 | 238 | 238 | 238 | 242.7 | 242.7 | 242.7 | 242.7 | 256.325 | 256.325 | 256.325 | 256.325 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,395 | 2,257.3 | 2,363.4 | 1,822.3 | 1,829.7 | 1,776.6 | 1,729.9 | 1,702.6 | 1,749.9 | 1,795.8 | 1,821.6 | 1,214.2 | 1,203.1 | 1,065.2 | 949 | 959.2 | 934.4 | 924.3 | 897.3 | 958.3 | 932.4 | 920.2 | 891 | 873.3 | 218.325 | 865 | 218.325 | 860.6 | 215.15 | 767.6 | 215.15 | 816.5 | 204.125 | 865.8 | 204.125 | 861.7 | 215.425 | 215.425 | 215.425 | 208.225 | 208.225 | 208.225 | 208.225 | 207.85 | 207.85 | 207.85 | 207.85 | 191.075 | 191.075 | 191.075 | 191.075 | 191.7 | 191.7 | 191.7 | 191.7 | 140.875 | 140.875 | 140.875 | 140.875 | 138.675 | 138.675 | 138.675 | 138.675 | 133.2 | 133.2 | 133.2 | 133.2 |
Goodwill
| 0 | 6,200.4 | 0 | 3,225.7 | 0 | 3,289.7 | 27.1 | 3,088.8 | 3,126.3 | 3,150.2 | 0 | 1,223.3 | 0 | 892.2 | 0 | 678.7 | 0 | 661.7 | 0 | 663.8 | 0 | 626.2 | 0 | 417.3 | 104.325 | 0 | 104.325 | 0 | 0 | 0 | 0 | 0 | 0 | 313.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.475 | 52.475 | 52.475 | 52.475 | 43.7 | 43.7 | 43.7 | 43.7 | 31.2 | 31.2 | 31.2 | 31.2 | 32.65 | 32.65 | 32.65 | 32.65 |
Immateriële activa
| 8,580.1 | 2,023.2 | 8,743.3 | 4,229.1 | 4,424.1 | 4,373 | 4,313.9 | 4,172.3 | 4,265.8 | 1,200.8 | 4,456.9 | 470.6 | 1,746.9 | 424.9 | 1,104 | 342.5 | 1,028.2 | 376.2 | 1,035.6 | 410.8 | 1,087.3 | 439.8 | 795.8 | 325 | 81.25 | 0 | 81.25 | 0 | 0 | 613.5 | 0 | 0 | 0 | 332.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.475 | 61.475 | 61.475 | 61.475 | -12.075 | -12.075 | -12.075 | -12.075 | 4.5 | 4.5 | 4.5 | 4.5 | 5.3 | 5.3 | 5.3 | 5.3 |
Goodwill en immateriële activa
| 8,580.1 | 8,223.6 | 8,743.3 | 7,454.8 | 4,424.1 | 7,662.7 | 4,313.9 | 7,261.1 | 4,265.8 | 4,351 | 4,456.9 | 1,693.9 | 1,746.9 | 1,317.1 | 1,104 | 1,021.2 | 1,028.2 | 1,037.9 | 1,035.6 | 1,074.6 | 1,087.3 | 1,066 | 795.8 | 742.3 | 185.575 | 760.6 | 185.575 | 770.4 | 192.6 | 613.5 | 192.6 | 630.9 | 157.725 | 646 | 157.725 | 562 | 140.5 | 140.5 | 140.5 | 131.225 | 131.225 | 131.225 | 131.225 | 115.65 | 115.65 | 115.65 | 115.65 | 121.6 | 121.6 | 121.6 | 121.6 | 113.95 | 113.95 | 113.95 | 113.95 | 31.625 | 31.625 | 31.625 | 31.625 | 35.7 | 35.7 | 35.7 | 35.7 | 37.95 | 37.95 | 37.95 | 37.95 |
Langetermijnbeleggingen
| 20.3 | 101.4 | 16.4 | 83.3 | 9.4 | 90.8 | 8.9 | 70 | 2.7 | 64.8 | 5.9 | 56.1 | 6.1 | 51.5 | 6.1 | 44.6 | 6.7 | 40.4 | 6 | 43.1 | 13.9 | 30.5 | 13.8 | 34.8 | 3.825 | 20.9 | 3.825 | 21.1 | 5.275 | 23.9 | 5.275 | 23.4 | 5.85 | 34.2 | 5.85 | 24.1 | 6 | 6 | 6 | 4.9 | 4.9 | 4.9 | 4.9 | 4 | 4 | 4 | 4 | 0.675 | 0.675 | 0.675 | 0.675 | 0 | 0 | 0 | 0 | 0.275 | 0.275 | 0.275 | 0.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 185.8 | 410.2 | 195 | 308.8 | 157.6 | 331.9 | 145.5 | 340.6 | 221.8 | 331.7 | 248.4 | 223 | 230.4 | 228.1 | 158.5 | 159.7 | 138 | 126.1 | 124.3 | 130.6 | 118.4 | 104.7 | 117.5 | 85.7 | 21.425 | 80.6 | 21.425 | 82.4 | 20.6 | 80 | 20.6 | 88 | 22 | 79.3 | 22 | 69.2 | 17.3 | 17.3 | 17.3 | 15.65 | 15.65 | 15.65 | 15.65 | 13.775 | 13.775 | 13.775 | 13.775 | 11.175 | 11.175 | 11.175 | 11.175 | 13.225 | 13.225 | 13.225 | 13.225 | 11.25 | 11.25 | 11.25 | 11.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 188.4 | 78.5 | 102.2 | -3,207.3 | 258.9 | -3,137.8 | 98.4 | -3,069 | 105.8 | -331.7 | -248.4 | -223 | -230.4 | -228.1 | -158.5 | -159.7 | -138 | -126.1 | -124.3 | -130.6 | -118.4 | 22.7 | 41.9 | 28.5 | 12 | 45 | 12 | 43.5 | 10.875 | 22.6 | 10.875 | 21.9 | 5.475 | 10 | 5.475 | 19.3 | 4.85 | 4.85 | 4.85 | 6.4 | 6.4 | 6.4 | 6.4 | 7.6 | 7.6 | 7.6 | 7.6 | 5.925 | 5.925 | 5.925 | 5.925 | 8.45 | 8.45 | 8.45 | 8.45 | 1.375 | 1.375 | 1.375 | 1.375 | 14.35 | 14.35 | 14.35 | 14.35 | 5.925 | 5.925 | 5.925 | 5.925 |
Totaal niet-vlottende activa
| 11,369.6 | 11,071 | 11,420.3 | 6,461.9 | 6,679.7 | 6,724.2 | 6,296.6 | 6,305.3 | 6,346 | 6,211.6 | 6,284.4 | 2,964.2 | 2,956.1 | 2,433.8 | 2,059.1 | 2,025 | 1,969.3 | 2,002.6 | 1,938.9 | 2,076 | 2,033.6 | 2,144.1 | 1,860 | 1,764.6 | 441.15 | 1,772.1 | 441.15 | 1,778 | 444.5 | 1,507.6 | 444.5 | 1,580.7 | 395.175 | 1,635.3 | 395.175 | 1,536.3 | 384.075 | 384.075 | 384.075 | 366.4 | 366.4 | 366.4 | 366.4 | 348.875 | 348.875 | 348.875 | 348.875 | 330.45 | 330.45 | 330.45 | 330.45 | 327.325 | 327.325 | 327.325 | 327.325 | 185.4 | 185.4 | 185.4 | 185.4 | 188.725 | 188.725 | 188.725 | 188.725 | 177.075 | 177.075 | 177.075 | 177.075 |
Totaal activa
| 16,134.4 | 15,272.3 | 16,413.9 | 11,483.2 | 11,031.4 | 10,889.3 | 10,364.2 | 9,939.9 | 9,437.1 | 9,959.7 | 10,139.1 | 6,382 | 6,317.5 | 5,795.8 | 5,145.4 | 5,099.2 | 4,844.6 | 4,923.8 | 4,671.4 | 4,817.9 | 4,583.4 | 4,732 | 4,138.7 | 4,262.3 | 1,065.575 | 3,941.1 | 1,065.575 | 3,830.4 | 957.6 | 3,901.6 | 957.6 | 3,931.7 | 982.925 | 3,870.8 | 982.925 | 3,629.4 | 907.35 | 907.35 | 907.35 | 802.35 | 802.35 | 802.35 | 802.35 | 827.825 | 827.825 | 827.825 | 827.825 | 765.9 | 765.9 | 765.9 | 765.9 | 650.65 | 650.65 | 650.65 | 650.65 | 423.4 | 423.4 | 423.4 | 423.4 | 431.425 | 431.425 | 431.425 | 431.425 | 433.4 | 433.4 | 433.4 | 433.4 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,211.2 | 1,108.2 | 1,318.4 | 1,016.6 | 1,220.1 | 1,033.2 | 1,051.9 | 846.3 | 798.1 | 837.2 | 947.7 | 733.8 | 817.7 | 730.9 | 650.9 | 587 | 641.1 | 581.1 | 607.1 | 605.4 | 612.2 | 560 | 554.6 | 492.1 | 123.025 | 568.8 | 123.025 | 501 | 125.25 | 501.4 | 125.25 | 478.2 | 119.55 | 469.6 | 119.55 | 355.2 | 88.8 | 88.8 | 88.8 | 99.525 | 99.525 | 99.525 | 99.525 | 109.625 | 109.625 | 109.625 | 109.625 | 96.625 | 96.625 | 96.625 | 96.625 | 86.05 | 86.05 | 86.05 | 86.05 | 61.9 | 61.9 | 61.9 | 61.9 | 55.525 | 55.525 | 55.525 | 55.525 | 38.35 | 38.35 | 38.35 | 38.35 |
Kortlopende schulden
| 947.7 | 1,128.9 | 1,831.5 | 289.1 | 239.8 | 290.2 | 301.3 | 295.2 | 305.7 | 305.7 | 680.3 | 213.7 | 643.3 | 172.6 | 0 | 19.8 | 0 | 259.2 | 249.7 | 5.7 | 0 | 310.8 | 299.4 | 260.8 | 0 | 249.6 | 0 | 0 | 0 | 274.8 | 0 | 274.6 | 0 | 32.4 | 0 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 371 | 365.4 | 358 | 205.9 | 211.8 | 170.3 | 164.9 | 163.3 | 144.6 | 195.8 | 180.9 | 147.9 | 140.9 | 147 | 61.3 | 92 | 80.3 | 67.7 | 84.6 | 77.4 | 85.3 | 72.6 | 56.4 | 57.4 | 0 | 38.6 | 0 | 58 | 0 | 42.9 | 0 | 57.2 | 0 | 45.8 | 0 | 38.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 371 | 3.8 | 358 | 4.6 | 211.8 | 3.9 | 164.9 | 3.9 | 144.6 | 4.2 | -680.3 | -213.7 | -643.3 | -172.6 | 0 | -19.8 | 0 | -259.2 | -249.7 | -5.7 | 0 | 0 | 290.8 | 285.5 | 0 | 53.3 | 0 | 0 | 0 | 250.8 | 0 | 266.3 | 0 | 320.3 | 0 | 293.5 | 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 |
Overige kortlopende verplichtingen
| 806.2 | 1,175.1 | 714.1 | 731.1 | 570.8 | 760.7 | 584 | 679.7 | 444.6 | 665.9 | 1,320.1 | 673 | 1,162.3 | 622.7 | 369.4 | 381 | 392.4 | 582 | 598.6 | 345.7 | 385.4 | 318.3 | 28 | 5.1 | 137.85 | 290.9 | 137.85 | 319.8 | 79.95 | 43.6 | 79.95 | 37.6 | 144.625 | 15.6 | 144.625 | 16 | 77.775 | 77.775 | 77.775 | 71.725 | 71.725 | 71.725 | 71.725 | 75.95 | 75.95 | 75.95 | 75.95 | 81.675 | 81.675 | 81.675 | 81.675 | 215.55 | 215.55 | 215.55 | 215.55 | 81.825 | 81.825 | 81.825 | 81.825 | 77.15 | 77.15 | 77.15 | 77.15 | 77.225 | 77.225 | 77.225 | 77.225 |
Totaal kortlopende verplichtingen
| 3,336.1 | 3,416 | 4,222 | 2,041.4 | 2,242.5 | 2,088 | 2,102.1 | 1,825.1 | 1,693 | 1,813 | 2,267.8 | 1,406.8 | 1,980 | 1,353.6 | 1,020.3 | 968 | 1,033.5 | 1,163.1 | 1,205.7 | 951.1 | 997.6 | 1,189.1 | 1,172.8 | 1,043.5 | 260.875 | 1,162.6 | 260.875 | 820.8 | 205.2 | 1,070.6 | 205.2 | 1,056.7 | 264.175 | 837.9 | 264.175 | 666.3 | 166.575 | 166.575 | 166.575 | 171.25 | 171.25 | 171.25 | 171.25 | 185.575 | 185.575 | 185.575 | 185.575 | 178.3 | 178.3 | 178.3 | 178.3 | 301.6 | 301.6 | 301.6 | 301.6 | 143.725 | 143.725 | 143.725 | 143.725 | 132.675 | 132.675 | 132.675 | 132.675 | 115.575 | 115.575 | 115.575 | 115.575 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5,377.6 | 4,422.2 | 6,026.1 | 3,349.6 | 2,958.1 | 3,130.4 | 3,578.6 | 3,604.5 | 3,754.8 | 3,822.5 | 3,843.4 | 2,794.8 | 2,436.9 | 553.3 | 698.9 | 698.7 | 698.6 | 698.4 | 698.3 | 947.6 | 947.2 | 947.1 | 548.3 | 849.3 | 212.325 | 547.3 | 212.325 | 796 | 199 | 0 | 199 | 794.4 | 198.6 | 1,083 | 198.6 | 1,067.5 | 266.875 | 266.875 | 266.875 | 192.025 | 192.025 | 192.025 | 192.025 | 193.55 | 193.55 | 193.55 | 193.55 | 193.45 | 193.45 | 193.45 | 193.45 | 2.375 | 2.375 | 2.375 | 2.375 | 1.7 | 1.7 | 1.7 | 1.7 | 0.675 | 0.675 | 0.675 | 0.675 | 8.175 | 8.175 | 8.175 | 8.175 |
Uitgestelde opbrengsten niet-vlottend
| 308.6 | 35.7 | 316.7 | 36.1 | 246.2 | 36.4 | 250.8 | 31.3 | 228.5 | 34.4 | 3,292 | 34.2 | 2,278.1 | 424 | 586.7 | 588.5 | 600.2 | 588.6 | 597.2 | 829.1 | 823.6 | 0 | 359.4 | 263.8 | -113.675 | 235.7 | -113.675 | 233.5 | -99 | 0 | -99 | 223.7 | -98.85 | 234.4 | -98.85 | 233.4 | -193.725 | -193.725 | -193.725 | -108.95 | -108.95 | -108.95 | -108.95 | -97.35 | -97.35 | -97.35 | -97.35 | -110.375 | -110.375 | -110.375 | -110.375 | 64.35 | 64.35 | 64.35 | 64.35 | 53.65 | 53.65 | 53.65 | 53.65 | 47.9 | 47.9 | 47.9 | 47.9 | 27.325 | 27.325 | 27.325 | 27.325 |
Uitgestelde belastingverplichtingen niet-vlottend
| 392.5 | 626.3 | 505.4 | 486.5 | 369 | 556.6 | 356.1 | 525.8 | 433.5 | 569.7 | 551.4 | 154 | 158.8 | 129.3 | 112.2 | 110.2 | 98.4 | 109.8 | 101.1 | 118.5 | 123.6 | 129.6 | 93.7 | 97.5 | 24.375 | 100.9 | 24.375 | 101 | 25.25 | 76.2 | 25.25 | 79.2 | 19.8 | 75.1 | 19.8 | 62.6 | 15.65 | 15.65 | 15.65 | 16.45 | 16.45 | 16.45 | 16.45 | 13.425 | 13.425 | 13.425 | 13.425 | 13.55 | 13.55 | 13.55 | 13.55 | 19.325 | 19.325 | 19.325 | 19.325 | 6.55 | 6.55 | 6.55 | 6.55 | 6.95 | 6.95 | 6.95 | 6.95 | 2.85 | 2.85 | 2.85 | 2.85 |
Overige niet-vlottende verplichtingen
| 294.4 | 838.9 | 615.1 | 602.5 | 473.2 | 682 | 402.8 | 665.2 | 479 | -604.1 | -3,843.4 | -188.2 | -2,436.9 | -553.3 | -698.9 | -698.7 | -698.6 | -698.4 | -698.3 | -947.6 | -947.2 | 330 | 32.2 | 0.8 | 179.825 | 36.5 | 179.825 | 40 | 167.375 | 1,040.5 | 167.375 | 25.5 | 161.15 | 16.4 | 161.15 | 6.6 | 253.725 | 253.725 | 253.725 | 165.4 | 165.4 | 165.4 | 165.4 | 164.75 | 164.75 | 164.75 | 164.75 | 172.475 | 172.475 | 172.475 | 172.475 | -11 | -11 | -11 | -11 | -17.775 | -17.775 | -17.775 | -17.775 | 29.2 | 29.2 | 29.2 | 29.2 | 80.9 | 80.9 | 80.9 | 80.9 |
Totaal niet-vlottende verplichtingen
| 6,373.1 | 5,923.1 | 7,463.3 | 4,474.7 | 4,046.5 | 4,405.4 | 4,588.3 | 4,826.8 | 4,895.8 | 3,822.5 | 3,843.4 | 2,794.8 | 2,436.9 | 553.3 | 698.9 | 698.7 | 698.6 | 698.4 | 698.3 | 947.6 | 947.2 | 1,406.7 | 1,033.6 | 1,211.4 | 302.85 | 920.4 | 302.85 | 1,170.5 | 292.625 | 1,116.7 | 292.625 | 1,122.8 | 280.7 | 1,408.9 | 280.7 | 1,370.1 | 342.525 | 342.525 | 342.525 | 264.925 | 264.925 | 264.925 | 264.925 | 274.375 | 274.375 | 274.375 | 274.375 | 269.1 | 269.1 | 269.1 | 269.1 | 75.05 | 75.05 | 75.05 | 75.05 | 44.125 | 44.125 | 44.125 | 44.125 | 84.725 | 84.725 | 84.725 | 84.725 | 119.25 | 119.25 | 119.25 | 119.25 |
Totaal passiva
| 9,709.2 | 9,339.1 | 11,685.3 | 6,516.1 | 6,289 | 6,493.4 | 6,690.4 | 6,651.9 | 6,588.8 | 6,798.5 | 7,303.7 | 4,706.8 | 4,931.2 | 2,384.7 | 2,172.5 | 2,151.5 | 2,281.5 | 2,371.7 | 2,448 | 2,434.6 | 2,436.3 | 2,595.8 | 2,206.4 | 2,254.9 | 563.725 | 2,083 | 563.725 | 1,991.3 | 497.825 | 2,187.3 | 497.825 | 2,179.5 | 544.875 | 2,246.8 | 544.875 | 2,036.4 | 509.1 | 509.1 | 509.1 | 436.175 | 436.175 | 436.175 | 436.175 | 459.95 | 459.95 | 459.95 | 459.95 | 447.4 | 447.4 | 447.4 | 447.4 | 376.65 | 376.65 | 376.65 | 376.65 | 187.85 | 187.85 | 187.85 | 187.85 | 217.4 | 217.4 | 217.4 | 217.4 | 234.825 | 234.825 | 234.825 | 234.825 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 747.8 | 662.9 | 614.2 | 559.5 | 537.4 | 590 | 543.7 | 535.6 | 543.3 | 559.2 | 415.4 | 428.5 | 425.4 | 371.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0.375 | 1.5 | 0.375 | 1.5 | 0.375 | 22.9 | 0.375 | 22.9 | 5.725 | 22.9 | 5.725 | 22.9 | 5.725 | 5.725 | 5.725 | 5.725 | 5.725 | 5.725 | 5.725 | 5.725 | 5.725 | 5.725 | 5.725 | 5.725 | 5.725 | 5.725 | 5.725 | 17.9 | 17.9 | 17.9 | 17.9 | 28.575 | 28.575 | 28.575 | 28.575 | 38.1 | 38.1 | 38.1 | 38.1 | 38.1 | 38.1 | 38.1 | 38.1 |
Ingehouden winsten
| 5,213.6 | 4,826.1 | 4,221.9 | 4,333.7 | 3,829.5 | 4,960.9 | 4,337.7 | 4,134.2 | 3,566.2 | 3,674.7 | 3,256.2 | 2,066.5 | 3,804.3 | 3,724.1 | 3,343.4 | 3,274.4 | 2,880 | 2,870.4 | 2,561.9 | 2,588.7 | 2,367.6 | 2,354.6 | 2,098.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,681.8 | 0 | 1,640 | 410 | 410 | 410 | 382.575 | 382.575 | 382.575 | 382.575 | 343 | 343 | 343 | 343 | 276.275 | 276.275 | 276.275 | 276.275 | 218.2 | 218.2 | 218.2 | 218.2 | 179.925 | 179.925 | 179.925 | 179.925 | 149.55 | 149.55 | 149.55 | 149.55 | 136.25 | 136.25 | 136.25 | 136.25 |
Overige gereserveerde algehele resultaten
| -1,674.5 | -2,038.4 | -1,480.2 | -1,232.7 | -961.3 | -995.2 | -869.9 | -1,047.7 | -921.2 | -747.8 | -662.9 | -614.2 | -559.5 | -537.4 | -590 | -543.7 | -535.6 | -543.3 | -559.2 | -415.4 | -428.5 | -425.4 | -371.7 | 0 | -308.425 | 0 | -308.425 | 0 | -295.3 | 0 | -295.3 | 0 | -281.775 | 0 | -281.775 | 0 | -286.775 | -286.775 | -286.775 | -264.875 | -264.875 | -264.875 | -264.875 | -273.375 | -273.375 | -273.375 | -273.375 | -259.875 | -259.875 | -259.875 | -259.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,871.1 | 3,131.1 | 1,934 | 1,863.7 | 1,871.6 | 426.7 | 202.1 | 197.9 | 195.7 | -552 | -461.8 | -422.2 | -2,447.1 | -340.9 | -394.1 | -351.6 | -340.3 | -341.1 | -358.5 | -223.1 | -235.9 | -236 | -185.4 | 1,991 | 809.9 | 1,845.4 | 809.9 | 1,824.6 | 754.7 | 1,674.2 | 754.7 | 1,725.6 | 714.1 | -85.7 | 714.1 | -74.6 | 269.3 | 269.3 | 269.3 | 242.75 | 242.75 | 242.75 | 242.75 | 292.525 | 292.525 | 292.525 | 292.525 | 296.375 | 296.375 | 296.375 | 296.375 | 37.9 | 37.9 | 37.9 | 37.9 | 27.05 | 27.05 | 27.05 | 27.05 | 24.225 | 24.225 | 24.225 | 24.225 | 24.1 | 24.1 | 24.1 | 24.1 |
Totaal eigen vermogen van aandeelhouders
| 6,411.8 | 5,920.4 | 4,677.2 | 4,966.2 | 4,741.3 | 4,393.8 | 3,671.3 | 3,285.8 | 2,842.1 | 3,124.1 | 2,795.8 | 1,645.7 | 1,358.7 | 3,384.7 | 2,950.8 | 2,924.3 | 2,541.2 | 2,530.8 | 2,204.9 | 2,367.1 | 2,133.2 | 2,120.1 | 1,914.8 | 1,992.5 | 501.85 | 1,846.9 | 501.85 | 1,826.1 | 459.775 | 1,697.1 | 459.775 | 1,748.5 | 438.05 | 1,619 | 438.05 | 1,588.3 | 398.25 | 398.25 | 398.25 | 366.175 | 366.175 | 366.175 | 366.175 | 367.875 | 367.875 | 367.875 | 367.875 | 318.5 | 318.5 | 318.5 | 318.5 | 274 | 274 | 274 | 274 | 235.55 | 235.55 | 235.55 | 235.55 | 211.875 | 211.875 | 211.875 | 211.875 | 198.45 | 198.45 | 198.45 | 198.45 |
Totaal eigen vermogen
| 6,425.2 | 5,933.2 | 4,728.6 | 4,967.1 | 4,742.4 | 4,395.9 | 3,673.8 | 3,288 | 2,848.3 | 3,161.2 | 2,835.4 | 1,675.2 | 1,386.3 | 3,411.1 | 2,972.9 | 2,947.7 | 2,563.1 | 2,552.1 | 2,223.4 | 2,383.3 | 2,147.1 | 2,136.2 | 1,932.3 | 2,007.4 | 501.85 | 1,858.1 | 501.85 | 1,839.1 | 459.775 | 1,714.3 | 459.775 | 1,752.2 | 438.05 | 1,624 | 438.05 | 1,593 | 398.25 | 398.25 | 398.25 | 366.175 | 366.175 | 366.175 | 366.175 | 367.875 | 367.875 | 367.875 | 367.875 | 318.5 | 318.5 | 318.5 | 318.5 | 274 | 274 | 274 | 274 | 235.55 | 235.55 | 235.55 | 235.55 | 211.875 | 211.875 | 211.875 | 211.875 | 198.45 | 198.45 | 198.45 | 198.45 |
Totaal passiva en aandeelhoudersvermogen
| 16,134.4 | 15,272.3 | 16,413.9 | 11,483.2 | 11,031.4 | 10,889.3 | 10,364.2 | 9,939.9 | 9,437.1 | 10,047.4 | 10,139.1 | 6,382.2 | 6,317.5 | 5,792.2 | 5,145.4 | 5,099.2 | 4,844.6 | 4,923.8 | 4,671.4 | 4,817.9 | 4,583.4 | 4,732 | 4,138.7 | 4,262.3 | 1,065.575 | 3,941.1 | 1,065.575 | 3,830.4 | 957.6 | 3,901.6 | 957.6 | 3,931.7 | 982.925 | 3,870.8 | 982.925 | 3,629.4 | 907.35 | 907.35 | 907.35 | 802.35 | 802.35 | 802.35 | 802.35 | 827.825 | 827.825 | 827.825 | 827.825 | 765.9 | 765.9 | 765.9 | 765.9 | 650.65 | 650.65 | 650.65 | 650.65 | 423.4 | 423.4 | 423.4 | 423.4 | 429.275 | 429.275 | 429.275 | 429.275 | 433.275 | 433.275 | 433.275 | 433.275 |