Sensient Technologies Corporation
NYSE:SXT
75.34 (USD) • At close November 4, 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 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1988 Q3 | 1987 Q3 | 1986 Q3 | 1985 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 36.969 | 30.339 | 25.417 | 28.934 | 31.985 | 36.546 | 24.017 | 20.921 | 46.579 | 25.271 | 32.175 | 25.74 | 32.939 | 33.306 | 28 | 24.77 | 26.9 | 20.876 | 23.085 | 21.153 | 34.422 | 29.882 | 33.896 | 31.901 | 36.76 | 30.888 | 30.42 | 29.344 | 24.654 | 26.016 | 29.109 | 25.865 | 23.505 | 20.193 | 24.703 | 11.997 | 24.18 | 21.785 | 18.083 | 20.329 | 25.789 | 28.428 | 17.463 | 19.836 | 24.255 | 26.665 | 19.47 | 15.062 | 12.34 | 12.055 | 13.349 | 22.855 | 13.484 | 14.297 | 14.02 | 14.255 | 12.406 | 13.911 | 10.962 | 12.219 | 11.078 | 15.589 | 8.358 | 8.498 | 10.099 | 10.28 | 12.808 | 10.522 | 7.019 | 5.92 | 4.927 | 5.035 | 4.4 | 5.039 | 2.852 | 7.068 | 4.58 | 3.676 | 4.578 | 2.243 | 7.256 | 4.468 | 4.017 | 3.25 | 8.881 | 7.618 | 4.557 | 2.103 | 0.106 | 0.036 | 0.051 | 2.317 | 2.155 | 5.958 | 2.596 | 3.217 | 5.911 | 0.379 | 2.319 | 0.1 | 4.6 | 7.5 | 8.8 | 0.4 | 1.6 | 4.7 | 1.7 | 1.7 | 1.3 | 0.1 | 5.8 | 6.7 | 3.4 | 4.7 | 3.5 | 6.8 | 8.7 | 16.9 | 21.9 | 55.7 | 43.4 | 46.4 | 21.9 | 20.9 | 11.4 | 8.9 | 7.7 | 7.2 | 11 | 10.5 | 20.5 | 14.8 | 13.2 | 5.8 | 5.2 | 8.8 | 8.2 | 6.9 | 3.7 | 6.3 | 3.9 | 2.6 | 14.9 | 8.9 | 9.2 |
| Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36.969 | 30.339 | 25.417 | 28.934 | 31.985 | 36.546 | 24.017 | 20.921 | 46.579 | 25.271 | 32.175 | 25.74 | 32.939 | 33.306 | 28 | 24.77 | 26.9 | 20.876 | 23.085 | 21.153 | 34.422 | 29.882 | 33.896 | 31.901 | 36.76 | 30.888 | 30.42 | 29.344 | 24.654 | 26.016 | 29.109 | 25.865 | 23.505 | 20.193 | 24.703 | 11.997 | 24.18 | 21.785 | 18.083 | 20.329 | 25.789 | 28.428 | 17.463 | 19.836 | 24.255 | 26.665 | 19.47 | 15.062 | 12.34 | 12.055 | 13.349 | 22.855 | 13.484 | 14.297 | 14.02 | 14.255 | 12.406 | 13.911 | 10.962 | 12.219 | 11.078 | 15.589 | 8.358 | 8.498 | 10.099 | 10.28 | 12.808 | 10.522 | 7.019 | 5.92 | 4.927 | 5.035 | 4.4 | 5.039 | 2.852 | 7.068 | 4.58 | 3.676 | 4.578 | 2.243 | 7.256 | 4.468 | 4.017 | 3.25 | 8.881 | 7.618 | 4.557 | 2.103 | 0.106 | 0.036 | 0.051 | 2.317 | 2.155 | 5.958 | 2.596 | 3.217 | 5.911 | 0.379 | 2.319 | 0.1 | 4.6 | 7.5 | 8.8 | 0.4 | 1.6 | 4.7 | 1.7 | 1.7 | 1.3 | 0.1 | 5.8 | 6.7 | 3.4 | 4.7 | 3.5 | 6.8 | 8.7 | 16.9 | 21.9 | 55.7 | 43.4 | 46.4 | 21.9 | 20.9 | 11.4 | 8.9 | 7.7 | 7.2 | 11 | 10.5 | 20.5 | 14.8 | 13.2 | 5.8 | 5.2 | 8.8 | 8.2 | 6.9 | 3.7 | 6.3 | 3.9 | 2.6 | 14.9 | 8.9 | 9.2 |
| Nettovorderingen
| 302.012 | 315.604 | 298.488 | 272.164 | 284.668 | 300.741 | 312.53 | 302.109 | 287.197 | 295.948 | 282.265 | 261.121 | 263.71 | 258.411 | 257.289 | 234.132 | 222.388 | 229.635 | 240.123 | 213.201 | 244.61 | 273.109 | 273.8 | 255.35 | 271.268 | 277.301 | 216.48 | 195.439 | 222.552 | 216.197 | 202.343 | 194.509 | 244.157 | 254.635 | 252.328 | 232.047 | 246.166 | 248.11 | 245.458 | 228.907 | 243.894 | 265.641 | 262.22 | 233.751 | 258.342 | 259.146 | 254.451 | 237.626 | 246.691 | 242.855 | 247.814 | 219.494 | 232.58 | 244.08 | 235.78 | 218.614 | 229.183 | 216.486 | 216 | 200.186 | 203.491 | 209.197 | 199.72 | 198.903 | 215.906 | 230.558 | 216.825 | 196.458 | 196.293 | 197.072 | 196.621 | 178.307 | 183.373 | 182.941 | 173.765 | 163.724 | 164.333 | 167.646 | 171.814 | 172.912 | 168.749 | 172.561 | 171.7 | 168.073 | 176.205 | 183.043 | 168.549 | 160.155 | 153.801 | 155.929 | 146.824 | 134.626 | 134.979 | 130.346 | 124.737 | 121.719 | 125.027 | 126.535 | 141.256 | 139.1 | 143.4 | 136.4 | 127.3 | 119.1 | 121.8 | 121.7 | 119.8 | 110.6 | 117.3 | 116.5 | 114.5 | 102.1 | 105.9 | 107.5 | 107.9 | 98.1 | 105.8 | 112.9 | 102.2 | 90.4 | 95.3 | 115.7 | 103.8 | 86.8 | 94.3 | 95.3 | 88.2 | 82.2 | 89.3 | 90.9 | 84.3 | 73.1 | 75.3 | 74.2 | 73.5 | 65.6 | 69.2 | 68.8 | 75.9 | 73.7 | 78.6 | 68 | 60 | 64.3 | 54.4 |
| Voorraad
| 580.847 | 553.415 | 568.547 | 598.399 | 587.024 | 588.459 | 573.706 | 564.11 | 501.382 | 452.161 | 422.837 | 411.635 | 392.231 | 360.24 | 350.294 | 381.346 | 401.046 | 388.647 | 384.157 | 422.517 | 470.136 | 462.108 | 468.324 | 490.757 | 484.811 | 461.803 | 467.996 | 463.517 | 456.48 | 428.932 | 410.067 | 404.32 | 406.957 | 381.945 | 403.849 | 409.159 | 442.352 | 428.444 | 410.346 | 449.409 | 475.011 | 479.45 | 467.331 | 474.452 | 449.012 | 427.041 | 425.061 | 442.714 | 439.743 | 413.025 | 418.056 | 414.449 | 402.007 | 397.729 | 393.562 | 392.166 | 393.362 | 367.573 | 370.974 | 390.011 | 396.273 | 378.126 | 369.073 | 381.246 | 399.427 | 382.711 | 371.264 | 361.534 | 349.693 | 331.347 | 330.074 | 333.07 | 317.219 | 308.322 | 304.827 | 313.513 | 311.671 | 307.189 | 317.98 | 328.191 | 326.077 | 321.346 | 310.866 | 318.755 | 304.945 | 287.563 | 273.673 | 269.701 | 250.317 | 244.137 | 237.301 | 240.955 | 227.586 | 227.505 | 231.947 | 235.363 | 220.995 | 216.829 | 222.049 | 229.2 | 217.2 | 206.5 | 202.1 | 204.9 | 197.1 | 184.3 | 185.3 | 191.9 | 185.6 | 175.5 | 176.8 | 184.7 | 174.2 | 164.4 | 169.9 | 177.3 | 179 | 170.5 | 162.1 | 155.2 | 156.1 | 179.7 | 177.8 | 193.4 | 174.6 | 167.3 | 170.6 | 183.5 | 174.5 | 177 | 174.3 | 195.9 | 174.1 | 143.5 | 150.3 | 155.1 | 132.9 | 111.6 | 125.7 | 131.8 | 115.7 | 103 | 99.9 | 107.3 | 83 |
| Overige vlottende activa
| 38.973 | 44.897 | 50.391 | 37.119 | 41.477 | 42.945 | 49.639 | 47.64 | 45.582 | 48.146 | 46.081 | 42.657 | 50.081 | 56.111 | 101.575 | 101.338 | 102.215 | 99.158 | 38.768 | 131.342 | 43.193 | 46.988 | 50.276 | 44.857 | 40.152 | 53.926 | 45.023 | 45.175 | 50.641 | 55.536 | 58.21 | 92.367 | 86.588 | 92.628 | 72.983 | 100.14 | 65.844 | 62.459 | 60.295 | 60.744 | 75.31 | 74.373 | 70.207 | 61.786 | 57.799 | 57.849 | 57.108 | 55.952 | 51.584 | 53.755 | 54.571 | 50.072 | 49.554 | 51.19 | 50.25 | 47.27 | 43.39 | 47.873 | 58.674 | 55.693 | 44.283 | 41.721 | 39.461 | 38.876 | 44.083 | 45.25 | 48.605 | 41.53 | 36.268 | 34.591 | 36.894 | 35.29 | 37.221 | 36.4 | 36.526 | 36.039 | 31.294 | 31.888 | 36.085 | 32.898 | 45.426 | 44.986 | 46.981 | 46.652 | 51.063 | 46.453 | 46.484 | 43.619 | 35.032 | 36.232 | 34.188 | 37.324 | 50.758 | 48.488 | 46.412 | 131.099 | 117.399 | 118.074 | 36.508 | 37.3 | 39.4 | 46.4 | 44.6 | 39.8 | 37.3 | 44.1 | 41.1 | 37.8 | 38 | 38.7 | 37.1 | 35.1 | 41.1 | 41.7 | 38.4 | 33.7 | 32.9 | 33.9 | 33.8 | 30.8 | 33 | 40 | 44.3 | 40 | 31.8 | 35.4 | 39.7 | 30.5 | 25.4 | 29.2 | 24 | 26.3 | 21.6 | 25.5 | 27.3 | 24.9 | 15.7 | 24.6 | 19.5 | 25.8 | 15.6 | 15.1 | 9.2 | 10.7 | 6.9 |
| Totaal vlottende activa
| 958.801 | 944.255 | 942.843 | 936.616 | 945.154 | 968.691 | 959.892 | 934.78 | 880.74 | 821.526 | 783.358 | 741.153 | 738.961 | 708.068 | 737.158 | 741.586 | 752.549 | 738.316 | 764.745 | 788.213 | 792.361 | 812.087 | 826.296 | 822.865 | 834.894 | 825.834 | 761.941 | 733.475 | 754.327 | 726.681 | 699.729 | 717.061 | 761.207 | 749.401 | 753.863 | 753.343 | 778.542 | 760.798 | 734.182 | 759.389 | 820.004 | 847.892 | 817.221 | 789.825 | 789.408 | 770.701 | 756.09 | 751.354 | 750.358 | 721.69 | 733.79 | 706.87 | 697.625 | 707.296 | 693.612 | 672.305 | 678.341 | 0.646 | 656.61 | 658.109 | 655.125 | 644.633 | 616.612 | 627.523 | 669.515 | 668.799 | 649.502 | 610.044 | 589.273 | 568.93 | 568.516 | 551.702 | 542.213 | 532.702 | 517.97 | 520.344 | 511.878 | 510.399 | 530.457 | 536.244 | 547.508 | 543.361 | 533.564 | 536.73 | 541.094 | 524.677 | 493.263 | 475.578 | 439.256 | 436.334 | 418.364 | 415.222 | 415.478 | 412.297 | 405.692 | 491.398 | 469.332 | 461.817 | 402.132 | 405.7 | 404.6 | 396.8 | 382.8 | 364.2 | 357.8 | 354.8 | 347.9 | 342 | 342.2 | 330.8 | 334.2 | 328.6 | 324.6 | 318.3 | 319.7 | 315.9 | 326.4 | 334.2 | 320 | 332.1 | 327.8 | 381.8 | 347.8 | 341.1 | 312.1 | 306.9 | 306.2 | 303.4 | 300.2 | 307.6 | 303.1 | 310.1 | 284.2 | 249 | 256.3 | 254.4 | 226 | 211.9 | 224.8 | 237.6 | 213.8 | 188.7 | 184 | 191.2 | 153.5 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 494.619 | 491.14 | 498.188 | 505.277 | 506.549 | 504.981 | 493.779 | 483.193 | 440.439 | 443.675 | 445.251 | 446.478 | 437.789 | 442.022 | 442.08 | 445.493 | 429.509 | 423.294 | 422.995 | 437.179 | 469.758 | 481.163 | 486.026 | 491.056 | 492.171 | 488.825 | 502.034 | 498.523 | 484.761 | 480.006 | 478.582 | 476.523 | 478.429 | 468.248 | 477.975 | 469.678 | 475.94 | 476.816 | 463.583 | 495.567 | 489.72 | 520.027 | 525.679 | 565.308 | 547.467 | 532.121 | 512.247 | 514.708 | 488.707 | 472.028 | 463.082 | 451.539 | 437.998 | 450.539 | 442.195 | 432.536 | 418.834 | 0.396 | 414.429 | 425.617 | 420.542 | 407.413 | 389.284 | 402.866 | 416.839 | 432.75 | 430.138 | 418.334 | 400.379 | 390.946 | 387.419 | 391.456 | 380.708 | 379.348 | 371.647 | 379.38 | 381.498 | 386.205 | 401.047 | 415.651 | 385.029 | 382.994 | 384.479 | 391.798 | 371.789 | 363.665 | 337.68 | 331.238 | 317.688 | 318.507 | 313.577 | 312.3 | 301.998 | 299.487 | 307.688 | 315.508 | 304.843 | 312.576 | 385.779 | 384.4 | 390.3 | 364.3 | 357.8 | 353.7 | 355.6 | 340.7 | 325.6 | 312.1 | 309 | 293.4 | 282.2 | 274.6 | 268.5 | 269.5 | 263.6 | 261.2 | 259.7 | 267.3 | 258.3 | 253.9 | 255.7 | 300 | 291.6 | 283.8 | 282 | 272.2 | 270.2 | 269.4 | 268.9 | 270.5 | 261.3 | 258.4 | 252.8 | 229.8 | 221.3 | 216.5 | 214.3 | 207.5 | 207.1 | 194.3 | 180.4 | 147.9 | 143 | 145.6 | 109.6 |
| Goodwill
| 0 | 418.185 | 420.541 | 424.065 | 415.618 | 422.177 | 419.302 | 415.715 | 390.798 | 403.576 | 415.328 | 420.034 | 422.481 | 418.528 | 416.944 | 423.29 | 412.555 | 404.014 | 400.515 | 407.042 | 406.053 | 415.164 | 413.71 | 416.175 | 435.796 | 418.089 | 433.001 | 408.995 | 414.785 | 408.205 | 395.806 | 391.694 | 406.244 | 406.497 | 415.33 | 408.855 | 418.019 | 423.919 | 407.769 | 432.874 | 446.637 | 469.248 | 467.223 | 467.815 | 464.541 | 452.358 | 452.257 | 462.896 | 446.654 | 440.61 | 453.854 | 444.365 | 442.897 | 466.417 | 459.158 | 445.115 | 446.951 | 421.261 | 442.134 | 455.995 | 459.047 | 449.706 | 426.78 | 440.416 | 471.138 | 493.366 | 493.2 | 476.611 | 469.12 | 456.228 | 450.434 | 449.194 | 441.291 | 433.776 | 423.113 | 420.201 | 425.185 | 427.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 11.615 | 11.706 | 436.177 | 17.352 | 17.861 | 18.569 | 18.6 | 14.042 | 13.962 | 14.486 | 14.975 | 15.248 | 10.676 | 10.509 | 10.93 | 10.864 | 11.097 | 11.463 | 11.802 | 16.883 | 17.715 | 18.295 | 18.867 | 12.843 | 9.067 | 7.68 | 7.211 | 7.658 | 7.791 | 7.9 | 8.126 | 8.48 | 8.755 | 9.097 | 9.209 | 9.479 | 10.416 | 8.359 | 8.76 | 9.122 | 9.694 | 9.474 | 10.546 | 10.79 | 10.869 | 11.133 | 11.578 | 11.716 | 11.946 | 12.607 | 12.66 | 12.463 | 13.187 | 12.992 | 13.219 | 13.302 | 12.791 | 12.993 | 13.621 | 13.82 | 13.541 | 13.059 | 13.754 | 14.148 | 14.96 | 15.266 | 14.789 | 14.681 | 13.963 | 14.215 | 14.507 | 14.635 | 14.804 | 14.665 | 435.165 | 440.477 | 442.814 | 457.803 | 470.331 | 442.191 | 440.408 | 440.381 | 446.475 | 427.584 | 415.887 | 398.483 | 397.476 | 354.145 | 351.263 | 338.101 | 305.174 | 284.332 | 280.785 | 284.598 | 293.6 | 295.192 | 303.97 | 314.094 | 271.1 | 278.3 | 265.1 | 235 | 217.1 | 217 | 198.7 | 192 | 179.3 | 181.3 | 173.6 | 176.7 | 140.4 | 141.5 | 145.3 | 146.4 | 147.3 | 148.7 | 145.8 | 146.2 | 143.4 | 147.8 | 109.9 | 112.2 | 106.2 | 107.4 | 109.6 | 105.7 | 106.9 | 107.9 | 109 | 99.2 | 91.6 | 94.9 | 84.6 | 85.9 | 86.6 | 87.9 | 90 | 71 | 72.2 | 72.9 | 50.5 | 49.3 | 50.6 | 18.2 |
| Goodwill en immateriële activa
| 438.22 | 429.8 | 432.247 | 436.177 | 432.97 | 440.038 | 437.871 | 434.315 | 404.84 | 417.538 | 429.814 | 435.009 | 437.729 | 429.204 | 427.453 | 434.22 | 423.419 | 415.111 | 411.978 | 418.844 | 422.936 | 432.879 | 432.005 | 435.042 | 435.796 | 418.089 | 433.001 | 416.206 | 414.785 | 408.205 | 395.806 | 391.694 | 406.244 | 406.497 | 415.33 | 408.855 | 418.019 | 423.919 | 407.769 | 432.874 | 446.637 | 469.248 | 467.223 | 467.815 | 464.541 | 452.358 | 452.257 | 462.896 | 458.37 | 452.556 | 466.461 | 457.025 | 455.36 | 479.604 | 472.15 | 458.334 | 460.253 | 0.434 | 455.127 | 469.616 | 472.867 | 463.247 | 439.839 | 454.17 | 485.286 | 508.326 | 508.466 | 491.4 | 483.801 | 470.191 | 464.649 | 463.701 | 455.926 | 448.58 | 437.778 | 435.165 | 440.477 | 442.814 | 457.803 | 470.331 | 442.191 | 440.408 | 440.381 | 446.475 | 427.584 | 415.887 | 398.483 | 397.476 | 354.145 | 351.263 | 338.101 | 305.174 | 284.332 | 280.785 | 284.598 | 293.6 | 295.192 | 303.97 | 314.094 | 271.1 | 278.3 | 265.1 | 235 | 217.1 | 217 | 198.7 | 192 | 179.3 | 181.3 | 173.6 | 176.7 | 140.4 | 141.5 | 145.3 | 146.4 | 147.3 | 148.7 | 145.8 | 146.2 | 143.4 | 147.8 | 109.9 | 112.2 | 106.2 | 107.4 | 109.6 | 105.7 | 106.9 | 107.9 | 109 | 99.2 | 91.6 | 94.9 | 84.6 | 85.9 | 86.6 | 87.9 | 90 | 71 | 72.2 | 72.9 | 50.5 | 49.3 | 50.6 | 18.2 |
| Langetermijnbeleggingen
| 0 | 0 | -38.444 | -41.564 | -30.857 | -35.452 | 0 | 0 | 0 | 0 | 0 | -29.901 | -25.859 | -28.067 | -25.502 | -29.678 | -23.911 | -13.766 | -10.741 | -14.976 | -10.942 | -11.103 | -8.653 | -9.189 | -10.868 | -11.259 | -10.98 | -7.885 | -18.075 | -13.127 | -6.787 | -12.12 | -17.323 | -18.686 | -24.535 | -25.177 | -22.171 | -21.977 | -21.565 | 0 | 2 | 21.1 | 18.7 | 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 | -2.887 | -4.055 | -4.815 | 0 | -10.01 | -11.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 37.171 | 38.444 | 41.564 | 30.857 | 35.452 | 35.108 | 32.717 | 12.912 | 19.62 | 25.757 | 29.901 | 25.859 | 28.067 | 25.502 | 29.678 | 23.911 | 13.766 | 10.741 | 14.976 | 10.942 | 11.103 | 8.653 | 9.189 | 10.868 | 11.259 | 10.98 | 7.885 | 18.075 | 13.127 | 6.787 | 12.12 | 17.323 | 18.686 | 24.535 | 25.177 | 22.171 | 21.977 | 21.565 | 0 | -2 | -21.1 | -18.7 | 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 | 3.149 | 2.887 | 4.055 | 4.815 | 0 | 10.01 | 11.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 150.972 | 92.501 | 132.404 | 136.437 | 125.503 | 132.502 | 96.077 | 96.609 | 100.277 | 100.863 | 104.439 | 122.853 | 113.937 | 118.436 | 114.318 | 119.561 | 108.469 | 96.544 | 93.108 | 95.915 | 93.502 | 99.366 | 96.544 | 75.977 | 78.046 | 78.767 | 78.412 | 76.136 | 84.992 | 83.441 | 77.085 | 82.582 | 89.739 | 89.856 | 95.809 | 79.561 | 71.148 | 72.097 | 70.21 | 77.376 | 70.87 | 89.305 | 85.76 | 47.786 | 45.388 | 45.715 | 47.418 | 47.685 | 39.405 | 37.783 | 38.07 | 38.73 | 40.442 | 38.657 | 35.854 | 36.093 | 34.99 | 0.036 | 37.833 | 38.349 | 38.462 | 39.03 | 39.261 | 40.878 | 42.607 | 43.8 | 45.186 | 44.404 | 45.41 | 47.36 | 47.924 | 44.059 | 54.721 | 59.139 | 60.754 | 63.384 | 66.534 | 68.106 | 64.824 | 66.352 | 75.521 | 70.045 | 77.978 | 78.525 | 88.064 | 92.513 | 90.031 | 85.679 | 78.64 | 67.688 | 72.748 | 72.124 | 75.421 | 73.472 | 72.71 | 63.743 | 63.449 | 63.032 | 72.432 | 70.5 | 69.5 | 67.7 | 65.6 | 60.9 | 60.8 | 59.9 | 58.3 | 56.1 | 55.2 | 54.7 | 49.9 | 46 | 45.9 | 49.7 | 46.2 | 42.5 | 42.1 | 42.1 | 40.2 | 37.2 | 32.4 | 36 | 30.5 | 28.4 | 28.5 | 26.4 | 25.2 | 26.6 | 25.1 | 23.1 | 22.9 | 21.8 | 21.3 | 21.8 | 21.5 | 20.8 | 20.6 | 21.7 | 22.1 | 21.6 | 21.5 | 17.1 | 15.4 | 12.9 | 10.9 |
| Totaal niet-vlottende activa
| 1,083.811 | 1,050.612 | 1,062.839 | 1,077.891 | 1,065.022 | 1,077.521 | 1,062.835 | 1,046.834 | 958.468 | 981.696 | 1,005.261 | 1,004.34 | 989.455 | 989.662 | 983.851 | 999.274 | 961.397 | 934.949 | 928.081 | 951.938 | 986.196 | 1,013.408 | 1,014.575 | 1,002.075 | 1,006.013 | 985.681 | 1,013.447 | 990.865 | 984.538 | 971.652 | 951.473 | 950.799 | 974.412 | 964.601 | 989.114 | 958.094 | 965.107 | 972.832 | 941.562 | 1,005.817 | 1,007.227 | 1,078.58 | 1,078.662 | 1,080.909 | 1,057.396 | 1,030.194 | 1,011.922 | 1,025.289 | 986.482 | 962.367 | 967.613 | 947.294 | 933.8 | 968.8 | 950.199 | 926.963 | 914.077 | 0.866 | 907.389 | 933.582 | 931.871 | 909.69 | 868.384 | 897.914 | 944.732 | 984.876 | 983.79 | 954.138 | 929.59 | 908.497 | 899.992 | 902.365 | 891.355 | 887.067 | 870.179 | 877.929 | 888.509 | 897.125 | 923.674 | 952.334 | 902.741 | 893.447 | 902.838 | 916.798 | 887.437 | 872.065 | 826.194 | 814.393 | 750.473 | 737.458 | 724.426 | 689.598 | 661.751 | 653.744 | 664.996 | 672.851 | 663.484 | 679.578 | 772.305 | 726 | 738.1 | 697.1 | 658.4 | 631.7 | 633.4 | 599.3 | 575.9 | 547.5 | 545.5 | 521.7 | 508.8 | 461 | 455.9 | 464.5 | 456.2 | 451 | 450.5 | 455.2 | 444.7 | 434.5 | 435.9 | 445.9 | 434.3 | 418.4 | 417.9 | 408.2 | 401.1 | 402.9 | 401.9 | 402.6 | 383.4 | 371.8 | 369 | 336.2 | 328.7 | 323.9 | 322.8 | 319.2 | 300.2 | 288.1 | 274.8 | 215.5 | 207.7 | 209.1 | 138.7 |
| Totaal activa
| 2,042.612 | 1,994.867 | 2,005.682 | 2,014.507 | 2,010.176 | 2,046.212 | 2,022.727 | 1,981.614 | 1,839.208 | 1,803.222 | 1,788.619 | 1,745.493 | 1,728.416 | 1,697.73 | 1,721.009 | 1,740.86 | 1,713.946 | 1,673.265 | 1,692.826 | 1,740.151 | 1,778.557 | 1,825.495 | 1,840.871 | 1,824.94 | 1,840.907 | 1,811.515 | 1,775.388 | 1,724.34 | 1,738.865 | 1,698.333 | 1,651.202 | 1,667.86 | 1,735.619 | 1,714.002 | 1,742.977 | 1,711.437 | 1,743.649 | 1,733.63 | 1,675.744 | 1,765.206 | 1,827.231 | 1,926.472 | 1,895.883 | 1,870.734 | 1,846.804 | 1,800.895 | 1,768.012 | 1,776.643 | 1,736.84 | 1,684.057 | 1,701.403 | 1,654.164 | 1,631.425 | 1,676.096 | 1,643.811 | 1,599.268 | 1,592.418 | 1.512 | 1,563.999 | 1,591.691 | 1,586.996 | 1,554.323 | 1,484.996 | 1,525.437 | 1,614.247 | 1,653.675 | 1,633.292 | 1,564.182 | 1,518.863 | 1,477.427 | 1,468.508 | 1,454.067 | 1,433.568 | 1,419.769 | 1,388.149 | 1,398.273 | 1,400.387 | 1,407.524 | 1,454.131 | 1,488.578 | 1,450.249 | 1,436.808 | 1,436.402 | 1,453.528 | 1,428.531 | 1,396.742 | 1,319.457 | 1,289.971 | 1,189.729 | 1,173.792 | 1,142.79 | 1,104.82 | 1,077.229 | 1,066.041 | 1,070.688 | 1,164.249 | 1,132.816 | 1,141.395 | 1,174.437 | 1,131.7 | 1,142.7 | 1,093.9 | 1,041.2 | 995.9 | 991.2 | 954.1 | 923.8 | 889.5 | 887.7 | 852.5 | 843 | 789.6 | 780.5 | 782.8 | 775.9 | 766.9 | 776.9 | 789.4 | 764.7 | 766.6 | 763.7 | 827.7 | 782.1 | 759.5 | 730 | 715.1 | 707.3 | 706.3 | 702.1 | 710.2 | 686.5 | 681.9 | 653.2 | 585.2 | 585 | 578.3 | 548.8 | 531.1 | 525 | 525.7 | 488.6 | 404.2 | 391.7 | 400.3 | 292.2 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 119.238 | 107.218 | 104.834 | 131.114 | 110.973 | 119.34 | 121.29 | 142.365 | 132.904 | 140.776 | 114.858 | 125.519 | 123.894 | 115.325 | 101.225 | 107.324 | 93.491 | 97.296 | 91.437 | 94.653 | 103.557 | 108.095 | 108.381 | 131.812 | 97.027 | 98.878 | 96.136 | 109.78 | 101.104 | 93.018 | 81.26 | 92.45 | 99.468 | 97.631 | 94.339 | 95.442 | 110.077 | 106.96 | 84.99 | 99.033 | 97.128 | 98.693 | 96.286 | 99.117 | 94.311 | 88.552 | 81.97 | 96.283 | 101.594 | 91.166 | 87.361 | 93.851 | 95.219 | 92.473 | 90.488 | 95.852 | 98.736 | 90.018 | 85.793 | 88.915 | 89.318 | 82.009 | 75.329 | 82.976 | 99.158 | 96.96 | 85.118 | 88.812 | 83.63 | 83.697 | 77.411 | 80.916 | 78.056 | 76.423 | 73.091 | 77.08 | 69.956 | 73.146 | 64.741 | 75.066 | 75.584 | 74.76 | 63.451 | 67.535 | 68.685 | 67.74 | 50.181 | 55.546 | 105.973 | 99.215 | 95.255 | 95.897 | 96.717 | 100.641 | 115.177 | 115.615 | 99.799 | 92.132 | 108.961 | 111.5 | 140.1 | 123 | 112.5 | 112.5 | 122.3 | 116 | 110.3 | 119.4 | 135.5 | 104.3 | 107 | 114 | 127.6 | 120.9 | 118.4 | 113.1 | 121.9 | 130 | 119.8 | 115.1 | 127.8 | 137.4 | 114.1 | 124.4 | 129.5 | 116.8 | 102.3 | 115.2 | 125.4 | 113.9 | 114.3 | 0 | 121.2 | 97.6 | 89.9 | 107.4 | 109 | 97.9 | 96.1 | 117.3 | 97.9 | 0 | 0 | 0 | 0 |
| Kortlopende schulden
| 17.811 | 26.995 | 19.439 | 13.46 | 22.807 | 15.436 | 24.849 | 20.373 | 21.947 | 26.624 | 7.475 | 8.539 | 10.483 | 0.771 | 6.057 | 9.247 | 24.46 | 18.304 | 20.105 | 20.612 | 20.207 | 20.337 | 20.082 | 20.046 | 20.096 | 20.036 | 20.237 | 20.13 | 20.092 | 20.385 | 20.281 | 20.578 | 21.417 | 20.747 | 21.035 | 20.655 | 24.945 | 24.073 | 19.467 | 15.888 | 18.953 | 22.521 | 13.298 | 7.05 | 20.288 | 30.336 | 32.769 | 20.048 | 15.87 | 17.789 | 22 | 22.974 | 21.046 | 22.226 | 20.667 | 25.45 | 26.651 | 39.652 | 41.463 | 39.181 | 33.245 | 37.646 | 47.562 | 34.213 | 33.451 | 51.056 | 68.727 | 57.487 | 56.298 | 69.689 | 101.646 | 91.226 | 91.32 | 114.779 | 265.635 | 270.559 | 43.927 | 61.58 | 88.126 | 90.043 | 88.959 | 110.523 | 120.451 | 128.733 | 116.563 | 87.869 | 68.513 | 46.992 | 20.297 | 74.054 | 90.799 | 68.466 | 39.83 | 38.087 | 27.928 | 107.147 | 181.373 | 174.398 | 173.602 | 87.5 | 9.5 | 36 | 26.6 | 56.4 | 49.7 | 48.5 | 33.6 | 6.7 | 12.9 | 6.1 | 6.8 | 7.2 | 8.7 | 9.3 | 7.7 | 21.3 | 28.2 | 38.6 | 31.1 | 44 | 25.3 | 78.1 | 61.8 | 30.1 | 20.6 | 34.3 | 54.8 | 35.3 | 37.9 | 52.1 | 40.5 | 38.2 | 18.4 | 10.2 | 22.5 | 17.1 | 9.6 | 15 | 27.1 | 8 | 5.7 | 2.4 | 4.3 | 4.4 | 2.9 |
| Belastingschulden
| 0 | 6.495 | 16.004 | 13.296 | 7.543 | 12.225 | 16.935 | 14.446 | 5.373 | 12.989 | 17.759 | 11.016 | 3.001 | 6.19 | 10.324 | 4.598 | 2.316 | 10.302 | 8.41 | 6.841 | 2.828 | 5.108 | 10.031 | 8.234 | 2.994 | 7.87 | 15.049 | 11.036 | 5.057 | 1.368 | 14.163 | 14.08 | 2.848 | 4.864 | 10.721 | 7.504 | 1.738 | 3.847 | 10.281 | 3.591 | 3.471 | 3.45 | 5.328 | 5.478 | 2.656 | 5.943 | 7.529 | 3.797 | 5.514 | 4.87 | 10.667 | 4.377 | 8.771 | 3.713 | 9.557 | 7.12 | 7.748 | 6.807 | 3.133 | 0.692 | 3.008 | 3.72 | 4.692 | 1.988 | 4.708 | 7.026 | 0 | 2.342 | 2.681 | 4.723 | 5.864 | 0 | 15.335 | 19.032 | 18.502 | 0 | 15.269 | 16.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 6.495 | 16.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.724 | 0 | 0 | 0 | 9.65 | 0 | 0 | 0 | 24.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -207.745 | 0 | 0 | 0 | 0 | 0 | 0 | 87.407 | 76.511 | 80.223 | 80.632 | 76.488 | 66.435 | 66.777 | 74.159 | 74.36 | 62.222 | 65.824 | 72.838 | 0 | 0 | 0 | 0 | 69.677 | 61.671 | 70.388 | 74.335 | 84.472 | 75.74 | 78.68 | 79.266 | 0 | 0 | 0 | 0 | 0 | 0 | 29.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 119.406 | 86.327 | 78.582 | 91.732 | 90.037 | 87.87 | 88.512 | 109.415 | 100.574 | 96.516 | 92.05 | 98.247 | 89.988 | 80.32 | 91.491 | 99.384 | 94.086 | 97.637 | 89.095 | 86.11 | 68.427 | 66.237 | 68.989 | 62.842 | 77.051 | 79.756 | 86.865 | 67.689 | 89.015 | 75.14 | 89.543 | 90.997 | 103.562 | 97.176 | 98.458 | 72.387 | 95.879 | 99.772 | 104.641 | 109.984 | 113.278 | 126.992 | 133.634 | 116.726 | 125.58 | 94.421 | 91.719 | 87.905 | 91.047 | 77.304 | 89.339 | 90.45 | 96.702 | 82.949 | 84.048 | 83.761 | 87.685 | 78.283 | 81.826 | 88.049 | 74.471 | 65.718 | 68.395 | 79.082 | 4.708 | 7.026 | 5.79 | 2.342 | 2.681 | 4.723 | 5.864 | 14.309 | 15.335 | 19.032 | 18.502 | 21.61 | 85.186 | 76.654 | 91.955 | 90.116 | 20.891 | 18.062 | 13.828 | 11.817 | 30.121 | 26.713 | 27.172 | 27.526 | 40.7 | 32.065 | 25.78 | 27.825 | 35.227 | 30.341 | 9.241 | 29.37 | 41.739 | 35.135 | 35.299 | 38.7 | 92.1 | 43.4 | 42.4 | 39.9 | 37.8 | 31.8 | 27 | 26.8 | 30.1 | 33.6 | 29 | 29.7 | 25.9 | 24.8 | 22.5 | 25.4 | 32.5 | 18.4 | 12.2 | 15.7 | 39.1 | 15.8 | 11.7 | 17.3 | 24.4 | 10.5 | 9.4 | 16 | 21.4 | 8.6 | 8.7 | 129.5 | 17.7 | 7.7 | 5.7 | 15.1 | 16.7 | 10.9 | 4.2 | 15.5 | 17.5 | 96.6 | 84.8 | 89.4 | 65.7 |
| Totaal kortlopende verplichtingen
| 256.455 | 227.035 | 218.859 | 236.306 | 223.817 | 222.646 | 234.651 | 272.153 | 255.425 | 263.916 | 214.383 | 232.305 | 224.365 | 196.416 | 198.773 | 215.955 | 212.037 | 213.237 | 200.637 | 201.375 | 192.191 | 194.669 | 197.452 | 214.7 | 194.174 | 198.67 | 203.238 | 216.323 | 210.211 | 188.543 | 191.084 | 213.675 | 224.447 | 215.554 | 213.832 | 212.922 | 230.901 | 230.805 | 209.098 | 224.905 | 229.359 | 248.206 | 243.218 | 222.893 | 240.179 | 213.309 | 206.458 | 204.236 | 208.511 | 186.259 | 198.7 | 207.275 | 212.967 | 197.648 | 195.203 | 205.063 | 213.072 | 0.208 | 209.082 | 216.145 | 197.034 | 185.373 | 191.286 | 196.271 | 224.724 | 231.553 | 239.858 | 229.273 | 219.097 | 224.544 | 251.698 | 260.61 | 259.071 | 272.456 | 423.052 | 442.087 | 199.069 | 211.38 | 244.822 | 255.225 | 255.111 | 265.016 | 268.118 | 282.42 | 299.841 | 258.062 | 224.546 | 209.33 | 166.97 | 205.334 | 211.834 | 192.188 | 171.774 | 169.069 | 181.456 | 252.132 | 322.911 | 301.665 | 317.862 | 237.7 | 241.7 | 202.4 | 181.5 | 208.8 | 209.8 | 196.3 | 170.9 | 152.9 | 178.5 | 144 | 142.8 | 150.9 | 162.2 | 155 | 148.6 | 159.8 | 182.6 | 187 | 163.1 | 174.8 | 192.2 | 231.3 | 187.6 | 171.8 | 174.5 | 161.6 | 166.5 | 166.5 | 184.7 | 174.6 | 163.5 | 167.7 | 157.3 | 115.5 | 118.1 | 139.6 | 135.3 | 123.8 | 127.4 | 140.8 | 121.1 | 99 | 89.1 | 93.8 | 68.6 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 625.627 | 634.663 | 643.511 | 645.085 | 648.556 | 686.589 | 679.779 | 630.331 | 547.19 | 498.715 | 530.005 | 503.006 | 490.901 | 483.23 | 524.244 | 518.004 | 537.124 | 537.68 | 589.339 | 598.499 | 616.967 | 656.737 | 688.952 | 689.553 | 746.012 | 732.762 | 691.265 | 604.159 | 607.395 | 586.94 | 572.2 | 582.78 | 596.84 | 601.84 | 629.891 | 613.877 | 604.629 | 549.475 | 484.287 | 451.011 | 441.61 | 472.105 | 386.737 | 348.124 | 334.852 | 342.699 | 327.625 | 333.979 | 328.837 | 340.048 | 336.716 | 312.422 | 301.064 | 309.177 | 323.216 | 324.36 | 333.625 | 0.349 | 373.745 | 388.852 | 411.259 | 427.231 | 420.919 | 445.682 | 450.437 | 458.381 | 459.255 | 449.621 | 445.18 | 438.515 | 437.012 | 441.306 | 436.385 | 433.854 | 280.726 | 283.123 | 491.897 | 495.659 | 507.885 | 525.153 | 518.573 | 514.356 | 522.474 | 525.924 | 519.674 | 530.583 | 514.446 | 511.707 | 491.952 | 439.254 | 427.223 | 423.137 | 409.011 | 414.784 | 415.697 | 417.141 | 328.125 | 332.632 | 337.451 | 380.4 | 385.4 | 392.3 | 372.4 | 291.3 | 291.6 | 282.5 | 282.4 | 282.6 | 252.5 | 264.7 | 264.4 | 208.9 | 196.9 | 193.3 | 193.9 | 170 | 160.7 | 156.1 | 168.5 | 171.1 | 172.2 | 194.1 | 206.5 | 204.5 | 171.9 | 185.5 | 182 | 187.3 | 167.7 | 175.1 | 162.1 | 156.7 | 152.2 | 148.1 | 151.9 | 131.1 | 117.1 | 113.7 | 136.9 | 132.3 | 125.5 | 85.3 | 85.3 | 111.5 | 73.8 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -14.072 | -14.26 | -16.202 | -16.48 | 0 | 0 | 0 | 28.193 | 0 | 14.23 | 17.157 | 16.419 | 15.859 | 15.53 | 11.655 | 11.488 | 10.946 | 10.769 | -4.16 | -5.671 | -7.296 | -5.766 | -2.544 | -9.788 | 4.299 | 0.57 | 9.266 | 9.832 | 9.055 | 10.261 | 13.694 | 13.768 | 16.083 | 12.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.582 | 0 | 0 | 0 | 47.495 | 0 | 0 | 0 | 52.252 | 0 | 0 | 0 | 52.747 | 0 | 0 | 0 | 50.796 | 0 | 0 | 0 | 37.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 14.087 | 14.072 | 14.26 | 16.202 | 16.48 | 16.2 | 15.977 | 16.489 | 15.538 | 14.178 | 14.349 | 13.101 | 13.444 | 13.339 | 13.411 | 14.901 | 14.535 | 14.511 | 15.053 | 28.159 | 29.984 | 31.097 | 28.976 | 24.638 | 31.714 | 17.722 | 18.724 | 12.017 | 11.227 | 11.375 | 9.65 | 7.225 | 6.532 | 3.82 | 12.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.956 | 0 | 0 | 0 | 13.032 | 0 | 0 | 0 | 21.822 | 0 | 0 | 0 | 21.034 | 0 | 0 | 0 | 12.81 | 0 | 0 | 0 | 14.59 | 0 | 0 | 0 | 12.548 | 0 | 0 | 0 | 0 | 2.887 | 4.055 | 4.815 | 4.881 | 10.01 | 11.085 | 9.175 | 10.47 | 24.668 | 25.229 | 24.114 | 23.529 | 11.077 | 13.724 | 11.839 | 10.942 | 18.356 | 17.217 | 18.15 | 18.071 | 28.641 | 28.213 | 28.735 | 35.707 | 26.275 | 28.98 | 27.654 | 27.5 | 28.4 | 25.3 | 25.3 | 25.4 | 25.5 | 17.5 | 17.5 | 17.6 | 17.6 | 12.7 | 12.7 | 12.8 | 12.8 | 14.3 | 14.4 | 14.4 | 14.5 | 20.7 | 20.5 | 17.2 | 17.3 | 20.1 | 20 | 20.2 | 20.6 | 25.5 | 25.1 | 24.6 | 24.2 | 25.5 | 24.3 | 23.2 | 22.1 | 18.1 | 16.9 | 15.8 | 14 | 23.8 | 24.2 | 23.6 | 23.4 | 24.7 | 26.9 | 22.4 | 17.6 |
| Overige niet-vlottende verplichtingen
| 0 | 61.307 | 79.376 | 79.792 | 80.147 | 82.713 | 63.876 | 63.555 | 65.59 | 37.893 | 68.343 | 43.178 | 43.5 | 43.944 | 43.148 | 43.624 | 41.444 | 35.609 | 34.735 | 32.866 | 48.727 | 52.294 | 52.942 | 37.53 | 32.458 | 41.728 | 31.408 | 32.263 | 20.444 | 18.076 | 17.653 | 15.753 | 15.017 | 13.99 | 11.884 | 13.571 | 35.989 | 37.118 | 37.61 | 42.355 | 55.962 | 59.666 | 57.914 | 28.495 | 61.618 | 82.723 | 85.967 | 24.003 | 87.505 | 86.68 | 86.591 | 11.183 | 84.498 | 94.601 | 90.798 | 12.279 | 80.362 | 0.075 | 79.359 | 14.393 | 70.344 | 68.272 | 64.985 | 12.682 | 74.209 | 75.997 | 73.704 | 58.319 | 65.799 | 63.502 | 62.184 | 48.047 | 50.873 | 49.182 | 47.318 | 45.954 | 45.397 | 41.222 | 40.946 | 39.032 | 39.321 | 39.858 | 41.218 | 41.537 | 54.403 | 53.707 | 57.424 | 58.634 | 38.863 | 38.872 | 40.264 | 40.608 | 42.385 | 40.895 | 41.673 | 42.211 | 46.504 | 47.422 | 54.952 | 55.2 | 55.6 | 54.8 | 56.4 | 57.8 | 58.7 | 57.3 | 58.3 | 57.9 | 58.6 | 58.8 | 59.9 | 57.2 | 57.6 | 58.5 | 58.3 | 57.8 | 57.3 | 57.8 | 55.9 | 54.7 | 54.6 | 59.9 | 57.8 | 58.4 | 57.9 | 20.2 | 20.2 | 21.3 | 22.3 | 28.9 | 27.6 | 29.7 | 29.6 | 33 | 35.3 | 36.6 | 39 | 39.3 | 15.2 | 15.1 | 15.2 | 17.5 | 7.4 | 7.4 | 3.7 |
| Totaal niet-vlottende verplichtingen
| 625.627 | 710.057 | 722.887 | 724.877 | 728.703 | 769.302 | 759.855 | 709.863 | 629.269 | 580.339 | 612.526 | 574.763 | 564.659 | 557.037 | 596.59 | 590.569 | 605.124 | 599.312 | 649.531 | 657.187 | 689.693 | 733.344 | 765.695 | 750.293 | 800.564 | 796.416 | 744.694 | 655.716 | 649.122 | 626.075 | 610.283 | 618.444 | 632.776 | 636.13 | 661.678 | 653.388 | 640.618 | 586.593 | 521.897 | 493.366 | 497.572 | 531.771 | 444.651 | 405.157 | 396.47 | 425.422 | 413.592 | 418.509 | 416.342 | 426.728 | 423.307 | 397.679 | 385.562 | 403.778 | 414.014 | 410.42 | 413.987 | 0.425 | 453.104 | 466.851 | 481.603 | 495.503 | 485.904 | 510.57 | 524.646 | 534.378 | 532.959 | 520.488 | 510.979 | 502.017 | 499.196 | 489.353 | 490.145 | 487.091 | 332.859 | 333.958 | 547.304 | 547.966 | 558.006 | 574.655 | 582.562 | 579.443 | 587.806 | 590.99 | 585.154 | 598.014 | 583.709 | 581.283 | 549.171 | 495.343 | 485.637 | 481.816 | 480.037 | 483.892 | 486.105 | 495.059 | 400.904 | 409.034 | 420.057 | 463.1 | 469.4 | 472.4 | 454.1 | 374.5 | 375.8 | 357.3 | 358.2 | 358.1 | 328.7 | 336.2 | 337 | 278.9 | 267.3 | 266.1 | 266.6 | 242.2 | 232.5 | 234.6 | 244.9 | 243 | 244.1 | 274.1 | 284.3 | 283.1 | 250.4 | 231.2 | 227.3 | 233.2 | 214.2 | 229.5 | 214 | 209.6 | 203.9 | 199.2 | 204.1 | 183.5 | 170.1 | 176.8 | 176.3 | 171 | 164.1 | 127.5 | 119.6 | 141.3 | 95.1 |
| Totaal passiva
| 882.082 | 937.092 | 941.746 | 961.183 | 952.52 | 991.948 | 994.506 | 982.016 | 884.694 | 844.255 | 826.909 | 807.068 | 789.024 | 753.453 | 795.363 | 806.524 | 817.161 | 812.549 | 850.168 | 858.562 | 881.884 | 928.013 | 963.147 | 964.993 | 994.738 | 995.086 | 947.932 | 872.039 | 859.333 | 814.618 | 801.367 | 832.119 | 857.223 | 851.684 | 875.51 | 866.31 | 871.519 | 817.398 | 730.995 | 718.271 | 726.931 | 779.977 | 687.869 | 628.05 | 636.649 | 638.731 | 620.05 | 622.745 | 624.853 | 612.987 | 622.007 | 604.954 | 598.529 | 601.426 | 609.217 | 615.483 | 627.059 | 0.633 | 662.186 | 682.996 | 678.637 | 680.876 | 677.19 | 706.841 | 749.37 | 765.931 | 772.817 | 749.761 | 730.076 | 726.561 | 750.894 | 749.963 | 749.216 | 759.547 | 755.911 | 776.045 | 746.373 | 759.346 | 802.828 | 829.88 | 837.673 | 844.459 | 855.924 | 873.41 | 884.995 | 856.076 | 808.255 | 790.613 | 716.141 | 700.677 | 697.471 | 674.004 | 651.811 | 652.961 | 667.561 | 747.191 | 723.815 | 710.699 | 737.919 | 700.8 | 711.1 | 674.8 | 635.6 | 583.3 | 585.6 | 553.6 | 529.1 | 511 | 507.2 | 480.2 | 479.8 | 429.8 | 429.5 | 421.1 | 415.2 | 402 | 415.1 | 421.6 | 408 | 417.8 | 436.3 | 505.4 | 471.9 | 454.9 | 424.9 | 392.8 | 393.8 | 399.7 | 398.9 | 404.1 | 377.5 | 377.3 | 361.2 | 314.7 | 322.2 | 323.1 | 305.4 | 300.6 | 303.7 | 311.8 | 285.2 | 226.5 | 208.7 | 235.1 | 163.7 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.396 | 5.4 | 5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1,754.059 | 1,740.5 | 1,726.872 | 1,750.027 | 1,735.807 | 1,719.096 | 1,702.7 | 1,690.813 | 1,672 | 1,650.588 | 1,630.713 | 1,620.71 | 1,603.239 | 1,593.795 | 1,578.662 | 1,570.013 | 1,553.622 | 1,539.52 | 1,536.1 | 1,569.564 | 1,552.928 | 1,533.832 | 1,516.243 | 1,497.218 | 1,463.976 | 1,438.823 | 1,414.485 | 1,415.406 | 1,396.336 | 1,378.809 | 1,378.923 | 1,360.851 | 1,337.323 | 1,321.31 | 1,302.302 | 1,295.293 | 1,280.003 | 1,262.221 | 1,243.627 | 1,230.304 | 1,221.051 | 1,191.759 | 1,217.874 | 1,201.322 | 1,181.306 | 1,160.532 | 1,150.092 | 1,133.808 | 1,111.873 | 1,087.955 | 1,069.61 | 1,051.541 | 1,029.994 | 1,007.021 | 991.094 | 975.26 | 955.868 | 937.086 | 922.963 | 915.956 | 902.393 | 885.83 | 873.444 | 862.007 | 847.082 | 830.27 | 818.18 | 808.289 | 795.987 | 782.276 | 774.677 | 766.745 | 756.723 | 745.213 | 736.544 | 742.206 | 735.168 | 726.392 | 720.625 | 708.534 | 693.974 | 682.753 | 674.803 | 662.95 | 649.808 | 635.224 | 621.525 | 605.798 | 591.893 | 577.032 | 566.374 | 552.688 | 542.42 | 530.477 | 518.128 | 519.041 | 507.119 | 495.843 | 482.1 | 470.3 | 453.4 | 439.3 | 427.1 | 416.9 | 402.9 | 390.5 | 380 | 371.4 | 359.7 | 349.6 | 340.6 | 333.3 | 339.2 | 329.9 | 321.8 | 314.9 | 318.8 | 310.5 | 303.1 | 273.8 | 273.2 | 263.9 | 246.9 | 246.9 | 254 | 254 | 245.8 | 237.1 | 240.9 | 233.8 | 226.8 | 217.8 | 207.4 | 199.8 | 192.8 | 182.5 | 172.9 | 165.1 | 159.4 | 150.3 | 123.7 | 118.4 | 103.3 | 96 |
| Overige gereserveerde algehele resultaten
| 0 | -198.177 | -175.728 | -172.117 | -190.535 | -177.221 | -184.387 | -200.688 | -230.223 | -203.172 | -174.865 | -174.628 | -171.153 | -155.921 | -174.23 | -159.091 | -186.402 | -204.724 | -207.361 | -163.008 | -181.31 | -163.543 | -166.271 | -165.555 | -161.348 | -162.116 | -125.47 | -149.334 | -148.591 | -160.977 | -189.386 | -213.465 | -178.26 | -175.425 | -154.483 | -170.062 | -147.773 | -127.259 | -146.567 | -85.128 | -45.588 | 11.226 | 6.157 | 6.002 | -3.015 | -30.263 | -22.638 | -4.585 | -28.994 | -46.499 | -14.173 | -39.048 | -32.004 | 31.896 | 16.989 | -14.63 | -12.452 | -73.952 | -27.084 | -1.29 | 11 | -6.543 | -53.148 | -26.288 | 36.743 | 79.298 | 75.729 | 47.97 | 37.409 | 16.418 | 3.074 | 1.273 | -4.097 | -17.178 | -29.804 | -38.567 | -28.933 | -27.65 | -12.965 | 1.067 | -28.908 | -32.95 | -32.919 | -24.803 | -48.071 | -44.35 | -62.549 | -62.879 | -76.705 | -73.777 | -80.695 | -81.092 | -72.855 | -79.227 | -81.149 | -72.864 | -74.603 | -62.861 | -52.703 | -49.9 | 47.3 | 0 | 0 | 0 | -270 | -257.2 | -250.1 | -235.8 | -227.1 | -227.5 | -219.9 | -219.5 | -211.3 | -208.1 | -201.2 | -194.7 | -187.7 | -192.4 | -187.2 | -178.3 | -172.7 | -219 | -210.5 | -198.5 | -190.2 | -181.6 | -174.3 | -166.9 | -158.5 | -164.9 | -157.1 | -148 | -140.4 | -127.3 | -122 | -116.7 | -109.6 | -111.5 | -120 | -115.1 | -109.6 | -95.2 | -84.3 | -71.1 | -58.8 |
| Overige totale aandeelhoudersvermogen
| 2,042.612 | -503.503 | -506.232 | -506.827 | -507.232 | -509.718 | -511.884 | -507.81 | -511.472 | -515.257 | -519.409 | -523.056 | -515.561 | -508.437 | -499.315 | -490.631 | -492.222 | -493.578 | -494.897 | -496.899 | -496.977 | -497.299 | -495.233 | -496.137 | -495.097 | -490.827 | -491.293 | -418.246 | -392.679 | -357.04 | -344.984 | -335.113 | -309.591 | -304.976 | -304.756 | -292.509 | -280.786 | -241.908 | -176.301 | -116.96 | -89.812 | -91.178 | 4.702 | 13.412 | 6.452 | 5.725 | 4.672 | 2.995 | 1.777 | 0.3 | 0.218 | 13.252 | 7.963 | 7.384 | 5.188 | 1.925 | -2.845 | -886.433 | -13.585 | -18.374 | -23.993 | -27.799 | -30.272 | -33.956 | -39.269 | -44.032 | -50.92 | -57.125 | -62.307 | -66.935 | -73.132 | -77.242 | -83.692 | -84.719 | -88.567 | -81.145 | -64.655 | -64.736 | -67.52 | -68.39 | -72.446 | -74.071 | -74.752 | -75.278 | -76.739 | -70.188 | -66.869 | -64.684 | -60.901 | -50.397 | -56.414 | -59.862 | -59.811 | -55.509 | -51.597 | -33.602 | -40.833 | -18.958 | -12.018 | -6.7 | -91.4 | -34.3 | -33.7 | -14.5 | 258.7 | 254.8 | 254.3 | 234.3 | 236.2 | 240.1 | 233.5 | 238.7 | 229 | 230.6 | 232 | 237.8 | 234.6 | 241.4 | 233.4 | 224 | 226.3 | 268.1 | 256.8 | 256.2 | 248.4 | 249.9 | 233.8 | 227.7 | 224.6 | 230.1 | 232.3 | 225.8 | 214.6 | 190.4 | 185 | 179.1 | 170.5 | 169.1 | 176.2 | 169.6 | 162.7 | 149.2 | 148.9 | 133 | 91.3 |
| Totaal eigen vermogen van aandeelhouders
| 2,042.612 | 1,057.775 | 1,063.936 | 1,053.324 | 1,057.656 | 1,054.264 | 1,028.221 | 999.598 | 954.514 | 958.967 | 961.71 | 938.425 | 939.392 | 944.277 | 925.646 | 934.336 | 896.785 | 860.716 | 842.658 | 881.589 | 896.673 | 897.482 | 877.724 | 859.947 | 846.169 | 816.429 | 827.456 | 852.301 | 879.532 | 883.715 | 849.835 | 835.741 | 878.396 | 862.318 | 867.467 | 845.127 | 872.13 | 916.232 | 944.749 | 1,046.935 | 1,100.3 | 1,146.495 | 1,208.014 | 1,242.684 | 1,210.155 | 1,162.164 | 1,147.962 | 1,153.898 | 1,111.987 | 1,071.07 | 1,079.396 | 1,049.21 | 1,032.896 | 1,074.67 | 1,034.594 | 983.785 | 965.359 | 0.879 | 901.813 | 908.695 | 908.359 | 873.447 | 807.806 | 818.596 | 864.877 | 887.744 | 860.475 | 814.421 | 788.787 | 750.866 | 717.614 | 704.104 | 684.352 | 660.222 | 632.238 | 622.228 | 654.014 | 648.178 | 651.303 | 658.698 | 612.576 | 592.349 | 580.478 | 580.118 | 543.536 | 540.666 | 511.202 | 499.358 | 473.588 | 473.115 | 445.319 | 430.816 | 425.418 | 413.08 | 403.127 | 417.058 | 409.001 | 430.696 | 436.518 | 430.9 | 431.6 | 419.1 | 405.6 | 412.6 | 405.6 | 400.5 | 394.7 | 378.5 | 380.5 | 372.3 | 363.2 | 359.8 | 351 | 361.7 | 360.7 | 364.9 | 361.8 | 367.8 | 356.7 | 348.8 | 327.4 | 322.3 | 310.2 | 304.6 | 305.1 | 322.3 | 313.5 | 306.6 | 303.2 | 306.1 | 309 | 304.6 | 292 | 270.5 | 262.8 | 255.2 | 243.4 | 230.5 | 221.3 | 213.9 | 203.4 | 177.7 | 183 | 165.2 | 128.5 |
| Totaal eigen vermogen
| 2,042.612 | 1,057.775 | 1,063.936 | 1,053.324 | 1,057.656 | 1,054.264 | 1,028.221 | 999.598 | 954.514 | 958.967 | 961.71 | 938.425 | 939.392 | 944.277 | 925.646 | 934.336 | 896.785 | 860.716 | 842.658 | 881.589 | 896.673 | 897.482 | 877.724 | 859.947 | 846.169 | 816.429 | 827.456 | 852.301 | 879.532 | 883.715 | 849.835 | 835.741 | 878.396 | 862.318 | 867.467 | 845.127 | 872.13 | 916.232 | 944.749 | 1,046.935 | 1,100.3 | 1,146.495 | 1,208.014 | 1,242.684 | 1,210.155 | 1,162.164 | 1,147.962 | 1,153.898 | 1,111.987 | 1,071.07 | 1,079.396 | 1,049.21 | 1,032.896 | 1,074.67 | 1,034.594 | 983.785 | 965.359 | 0.879 | 901.813 | 908.695 | 908.359 | 873.447 | 807.806 | 818.596 | 864.877 | 887.744 | 860.475 | 814.421 | 788.787 | 750.866 | 717.614 | 704.104 | 684.352 | 660.222 | 632.238 | 622.228 | 654.014 | 648.178 | 651.303 | 658.698 | 612.576 | 592.349 | 580.478 | 580.118 | 543.536 | 540.666 | 511.202 | 499.358 | 473.588 | 473.115 | 445.319 | 430.816 | 425.418 | 413.08 | 403.127 | 417.058 | 409.001 | 430.696 | 436.518 | 430.9 | 431.6 | 419.1 | 405.6 | 412.6 | 405.6 | 400.5 | 394.7 | 378.5 | 380.5 | 372.3 | 363.2 | 359.8 | 351 | 361.7 | 360.7 | 364.9 | 361.8 | 367.8 | 356.7 | 348.8 | 327.4 | 322.3 | 310.2 | 304.6 | 305.1 | 322.3 | 313.5 | 306.6 | 303.2 | 306.1 | 309 | 304.6 | 292 | 270.5 | 262.8 | 255.2 | 243.4 | 230.5 | 221.3 | 213.9 | 203.4 | 177.7 | 183 | 165.2 | 128.5 |
| Totaal passiva en aandeelhoudersvermogen
| 2,042.612 | 1,994.867 | 2,005.682 | 2,014.507 | 2,010.176 | 2,046.212 | 2,022.727 | 1,981.614 | 1,839.208 | 1,803.222 | 1,788.619 | 1,745.493 | 1,728.416 | 1,697.73 | 1,721.009 | 1,740.86 | 1,713.946 | 1,673.265 | 1,692.826 | 1,740.151 | 1,778.557 | 1,825.495 | 1,840.871 | 1,824.94 | 1,840.907 | 1,811.515 | 1,775.388 | 1,724.34 | 1,738.865 | 1,698.333 | 1,651.202 | 1,667.86 | 1,735.619 | 1,714.002 | 1,742.977 | 1,711.437 | 1,743.649 | 1,733.63 | 1,675.744 | 1,765.206 | 1,827.231 | 1,926.472 | 1,895.883 | 1,870.734 | 1,846.804 | 1,800.895 | 1,768.012 | 1,776.643 | 1,736.84 | 1,684.057 | 1,701.403 | 1,654.164 | 1,631.425 | 1,676.096 | 1,643.811 | 1,599.268 | 1,592.418 | 1.512 | 1,563.999 | 1,591.691 | 1,586.996 | 1,554.323 | 1,484.996 | 1,525.437 | 1,614.247 | 1,653.675 | 1,633.292 | 1,564.182 | 1,518.863 | 1,477.427 | 1,468.508 | 1,454.067 | 1,433.568 | 1,419.769 | 1,388.149 | 1,398.273 | 1,400.387 | 1,407.524 | 1,454.131 | 1,488.578 | 1,450.249 | 1,436.808 | 1,436.402 | 1,453.528 | 1,428.531 | 1,396.742 | 1,319.457 | 1,289.971 | 1,189.729 | 1,173.792 | 1,142.79 | 1,104.82 | 1,077.229 | 1,066.041 | 1,070.688 | 1,164.249 | 1,132.816 | 1,141.395 | 1,174.437 | 1,131.7 | 1,142.7 | 1,093.9 | 1,041.2 | 995.9 | 991.2 | 954.1 | 923.8 | 889.5 | 887.7 | 852.5 | 843 | 789.6 | 780.5 | 782.8 | 775.9 | 766.9 | 776.9 | 789.4 | 764.7 | 766.6 | 763.7 | 827.7 | 782.1 | 759.5 | 730 | 715.1 | 707.3 | 706.3 | 702.1 | 710.2 | 686.5 | 681.9 | 653.2 | 585.2 | 585 | 578.3 | 548.8 | 531.1 | 525 | 525.7 | 488.6 | 404.2 | 391.7 | 400.3 | 292.2 |