Team, Inc.
NYSE:TISI
21.35 (USD) • At close May 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 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 | 1989 Q2 | 1988 Q2 | 1987 Q2 | 1986 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 16.803 | 35.545 | 19.087 | 22.461 | 24.19 | 35.427 | 21.483 | 30.437 | 31.869 | 58.075 | 56.387 | 67.446 | 53.698 | 65.315 | 16.972 | 18.355 | 22.344 | 24.586 | 19.611 | 15.55 | 20.523 | 12.175 | 10.268 | 12.75 | 15.084 | 18.288 | 15.955 | 15.296 | 18.183 | 26.552 | 26.681 | 29.154 | 23.74 | 46.216 | 38.201 | 65.44 | 88.309 | 46.502 | 39.976 | 33.211 | 35.57 | 41.021 | 31.478 | 34.656 | 39.501 | 36.631 | 33.672 | 34.201 | 36.422 | 34.485 | 22.714 | 22.477 | 27.46 | 18.748 | 21.324 | 14.078 | 22.635 | 14.311 | 17.087 | 12.61 | 14.165 | 6.929 | 13.641 | 12.632 | 17.176 | 9.265 | 8.454 | 6.6 | 12.057 | 5.77 | 7.276 | 4.335 | 4.835 | 4.724 | 4.477 | 2.578 | 3.525 | 2.855 | 2.561 | 3.993 | 3.666 | 4.37 | 5.508 | 2.019 | 0.887 | 1.149 | 0.788 | 0.854 | 0.539 | 0.643 | 1.821 | 0.823 | 0.709 | 1.591 | 1.021 | 0.968 | 0.676 | 0.996 | 0.839 | 0.327 | 0.71 | 0.5 | 0.6 | 1 | 0.3 | 1 | 1.9 | 1.4 | 1.3 | 0.9 | 1.2 | 1.7 | 1.3 | 2 | 1.3 | 2 | 2.8 | 1.9 | 2.3 | 3.2 | 2.3 | 2.3 | 2.6 | 3.7 | 2.6 | 1.3 | 1.8 | 1.6 | 1 | 0.8 | 0.1 | 1.9 | 0.2 | 0.1 | 0.4 | 0.6 | 0.7 | 0.1 | 0.8 | 3.1 | 1.4 | 0.3 | 1.9 | 4.1 | 4.8 | 0.2 | 1.1 |
| Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.803 | 35.545 | 19.087 | 22.461 | 24.19 | 35.427 | 21.483 | 30.437 | 31.869 | 58.075 | 56.387 | 67.446 | 53.698 | 65.315 | 16.972 | 18.355 | 22.344 | 24.586 | 19.611 | 15.55 | 20.523 | 12.175 | 10.268 | 12.75 | 15.084 | 18.288 | 15.955 | 15.296 | 18.183 | 26.552 | 26.681 | 29.154 | 23.74 | 46.216 | 38.201 | 65.44 | 88.309 | 46.502 | 39.976 | 33.211 | 35.57 | 41.021 | 31.478 | 34.656 | 39.501 | 36.631 | 33.672 | 34.201 | 36.422 | 34.485 | 22.714 | 22.477 | 27.46 | 18.748 | 21.324 | 14.078 | 22.635 | 14.311 | 17.087 | 12.61 | 14.165 | 6.929 | 13.641 | 12.632 | 17.176 | 9.265 | 8.454 | 6.6 | 12.057 | 5.77 | 7.276 | 4.335 | 4.835 | 4.724 | 4.477 | 2.578 | 3.525 | 2.855 | 2.561 | 3.993 | 3.666 | 4.37 | 5.508 | 2.019 | 0.887 | 1.149 | 0.788 | 0.854 | 0.539 | 0.643 | 1.821 | 0.823 | 0.709 | 1.591 | 1.021 | 0.968 | 0.676 | 0.996 | 0.839 | 0.327 | 0.71 | 0.5 | 0.6 | 1 | 0.3 | 1 | 1.9 | 1.4 | 1.3 | 0.9 | 1.2 | 1.7 | 1.3 | 2 | 1.3 | 2 | 2.8 | 1.9 | 2.3 | 3.2 | 2.3 | 2.3 | 2.6 | 3.7 | 2.6 | 1.3 | 1.8 | 1.6 | 1 | 0.8 | 0.1 | 1.9 | 0.2 | 0.1 | 0.4 | 0.6 | 0.7 | 0.1 | 0.8 | 3.1 | 1.4 | 0.3 | 1.9 | 4.1 | 4.8 | 0.2 | 1.1 |
| Nettovorderingen
| 179.357 | 212.041 | 232.137 | 231.981 | 214.066 | 225.229 | 226.026 | 236.854 | 218.041 | 226.468 | 255.004 | 259.879 | 251.463 | 211.562 | 246.053 | 295.696 | 196.56 | 195.54 | 215.362 | 198.051 | 245.471 | 245.933 | 267.166 | 269.023 | 244.311 | 268.683 | 301.912 | 323.169 | 288.98 | 302.855 | 282.972 | 281.642 | 271.844 | 263.285 | 274.655 | 282.324 | 293.606 | 244.062 | 210.14 | 212.934 | 176.191 | 217.007 | 173.249 | 175.601 | 157.988 | 184.586 | 167.015 | 172.108 | 154.974 | 181.37 | 156.794 | 157.625 | 133.877 | 145.434 | 128.168 | 143.12 | 102.919 | 113.31 | 93.196 | 109.368 | 104.721 | 117.736 | 98.567 | 115.74 | 108.421 | 135.39 | 124.876 | 126.397 | 105.572 | 112.159 | 94.005 | 84.496 | 70.181 | 74.911 | 61.44 | 68.487 | 65.425 | 68.603 | 56.781 | 58.923 | 49.476 | 44.935 | 34.889 | 27.881 | 20.655 | 21.459 | 20.085 | 17.723 | 15.702 | 16.511 | 14.62 | 17.25 | 14.068 | 14.821 | 13.987 | 14.608 | 13.503 | 15.04 | 13.818 | 13.58 | 12.716 | 12.4 | 11.5 | 10.8 | 10.7 | 10.1 | 8.9 | 9.6 | 9.3 | 9 | 7.7 | 7.2 | 7.7 | 7.9 | 7.6 | 8.1 | 8.4 | 9.1 | 9.2 | 8.4 | 10.8 | 10.5 | 11.3 | 12.7 | 14.3 | 14.2 | 12 | 13.4 | 16 | 16.7 | 14.2 | 15 | 24.3 | 25.1 | 22.4 | 22.7 | 22.4 | 24.4 | 19.9 | 18.8 | 18.6 | 15.7 | 13.1 | 11.1 | 10.9 | 9.3 | 8.2 |
| Voorraad
| 39.615 | 37.874 | 40.314 | 38.83 | 38.663 | 38.853 | 38.874 | 37.861 | 37.998 | 36.331 | 36.992 | 36.179 | 36.436 | 35.754 | 37.151 | 37.841 | 36.601 | 36.854 | 36.361 | 36.81 | 38.011 | 39.195 | 43.223 | 46.037 | 49.501 | 48.54 | 51.559 | 52.495 | 51.447 | 49.703 | 51.726 | 51.293 | 50.404 | 49.571 | 52.438 | 54.255 | 66.041 | 28.466 | 29.248 | 26.005 | 28.108 | 26.712 | 26.461 | 25.537 | 26.304 | 26.633 | 26.83 | 26.507 | 26.811 | 26.574 | 25.982 | 24.986 | 23.346 | 22.459 | 22.209 | 21.335 | 20.862 | 20.54 | 19.643 | 19.733 | 19.598 | 19.529 | 19.919 | 19.647 | 20.103 | 18.941 | 18.604 | 16.408 | 15.695 | 13.451 | 12.876 | 11.518 | 11.071 | 10.478 | 11.412 | 10.525 | 10.272 | 10.166 | 12.56 | 12.394 | 12.916 | 12.399 | 11.738 | 9.928 | 9.581 | 9.809 | 9.226 | 9.498 | 9.119 | 9.166 | 9.03 | 8.802 | 8.858 | 8.658 | 8.425 | 8.245 | 8.082 | 8.2 | 8.304 | 7.821 | 7.67 | 8.2 | 8.4 | 8.6 | 8.4 | 8.7 | 9 | 6.8 | 6.4 | 6.3 | 6.4 | 6.3 | 6 | 5.9 | 5.8 | 5.7 | 5.7 | 6.2 | 6.5 | 6.6 | 7.3 | 7.7 | 8.2 | 8.3 | 8.4 | 8.5 | 8.9 | 9.1 | 9.2 | 8.8 | 8.6 | 8.4 | 8.9 | 9.1 | 8.8 | 8.5 | 8.1 | 7.8 | 7.4 | 7 | 6.8 | 6.5 | 6.1 | 6.1 | 5.2 | 5.4 | 5.3 |
| Overige vlottende activa
| 56.588 | 19.643 | 23.353 | 22.032 | 21.283 | 66.636 | 26.453 | 21.603 | 63.528 | 66.458 | 154.547 | 73.655 | 69.132 | 19.266 | 61.26 | 96.302 | 36.214 | 22.984 | 34.213 | 33.846 | 19.987 | 20.591 | 25.97 | 28.327 | 17.789 | 19.776 | 25.129 | 30.418 | 31.029 | 17.95 | 22.542 | 23.14 | 23.776 | 42.285 | 63.043 | 77.984 | 61.808 | 23.122 | 21.892 | 16.546 | 12.27 | 14.82 | 12.343 | 13.02 | 11.607 | 11.233 | 11.725 | 14.102 | 15.891 | 12.91 | 11.698 | 13.587 | 10.852 | 9.815 | 9.502 | 11.741 | 7.514 | 8.227 | 7.81 | 8.634 | 5.377 | 6.396 | 8.146 | 8.618 | 4.616 | 5.862 | 7.212 | 7.518 | 3.57 | 4.776 | 5.895 | 7.164 | 3.007 | 3.959 | 6.137 | 3.241 | 4.051 | 4.444 | 5.66 | 8.237 | 4.269 | 4.361 | 4.646 | 1.439 | 1.922 | 1.813 | 1.93 | 1.342 | 2.09 | 1.628 | 1.65 | 1.198 | 1.27 | 1.161 | 1.331 | 0.759 | 1.046 | 1.236 | 1.562 | 1.017 | 1.548 | 1.7 | 1.6 | 1.2 | 1.2 | 0.9 | 1.2 | 0.8 | 1 | 0.9 | 1 | 0.8 | 0.8 | 0.8 | 0.8 | 1 | 1.6 | 1.2 | 0.8 | 1.4 | 1.5 | 1.4 | 1.5 | 1.5 | 3.8 | 9 | 8.2 | 7.3 | 6.7 | 5 | 4.7 | 7 | 3.3 | 2.6 | 2.6 | 2.9 | 2.5 | 1.9 | 2.6 | 2.4 | 2.8 | 5.2 | 3.1 | 3.1 | 2.6 | 1.3 | 1.1 |
| Totaal vlottende activa
| 292.363 | 305.103 | 314.891 | 315.304 | 298.202 | 322.101 | 312.836 | 326.755 | 311.608 | 347.553 | 435.97 | 393.808 | 368.056 | 353.058 | 321.152 | 371.412 | 294.232 | 283.732 | 304.546 | 281.728 | 323.992 | 317.578 | 342.966 | 352.218 | 333.428 | 354.956 | 394.555 | 421.378 | 389.639 | 397.06 | 383.921 | 385.229 | 369.764 | 401.357 | 428.828 | 480.003 | 509.764 | 342.152 | 301.256 | 288.696 | 252.139 | 299.56 | 243.531 | 248.814 | 235.4 | 259.083 | 239.242 | 246.918 | 234.098 | 255.339 | 217.188 | 218.675 | 195.535 | 196.456 | 181.203 | 190.274 | 153.93 | 156.388 | 137.736 | 150.345 | 143.861 | 150.59 | 140.273 | 156.637 | 150.316 | 169.458 | 159.146 | 156.923 | 136.894 | 136.156 | 120.052 | 107.513 | 89.094 | 94.072 | 83.466 | 84.831 | 83.273 | 86.068 | 77.562 | 81.011 | 70.327 | 66.065 | 56.781 | 41.267 | 33.045 | 34.23 | 32.029 | 29.417 | 27.45 | 27.948 | 27.121 | 28.073 | 24.905 | 26.231 | 24.764 | 24.58 | 23.307 | 25.472 | 24.523 | 22.745 | 22.644 | 22.8 | 22.1 | 21.6 | 20.6 | 20.7 | 21 | 18.6 | 18 | 17.1 | 16.3 | 16 | 15.8 | 16.6 | 15.5 | 16.8 | 18.5 | 18.4 | 18.8 | 19.6 | 21.9 | 21.9 | 23.6 | 26.2 | 29.1 | 33 | 30.9 | 31.4 | 32.9 | 31.3 | 27.6 | 32.3 | 36.7 | 36.9 | 34.2 | 34.7 | 33.7 | 34.2 | 30.7 | 31.3 | 29.6 | 27.7 | 24.2 | 24.4 | 23.5 | 16.2 | 15.7 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 152.961 | 153.242 | 158.449 | 162.342 | 162.751 | 167.555 | 170.815 | 176.955 | 182.129 | 138.099 | 203.817 | 209.964 | 216.592 | 161.359 | 224.34 | 164.692 | 234.707 | 170.309 | 173.049 | 181.31 | 184.447 | 191.951 | 192.764 | 192.819 | 260.218 | 194.794 | 193.412 | 195.762 | 199.812 | 203.219 | 203.116 | 204.265 | 205.342 | 203.13 | 212.036 | 206.292 | 201.015 | 123.221 | 118.962 | 97.926 | 93.124 | 91.975 | 91.407 | 89.961 | 85.392 | 79.728 | 76.724 | 74.939 | 72.503 | 71.244 | 64.958 | 62.041 | 65.725 | 61.088 | 59.996 | 58.567 | 56.356 | 56.387 | 54.332 | 55.229 | 56.417 | 58.049 | 58.658 | 59.582 | 58.3 | 57.386 | 56.308 | 56.138 | 50.971 | 47.247 | 38.91 | 35.166 | 32.026 | 30.445 | 27.66 | 26.448 | 25.755 | 24.992 | 29.381 | 28.77 | 26.862 | 27.27 | 28.215 | 15.885 | 13.375 | 13.465 | 13.005 | 12.268 | 12.321 | 11.983 | 11.827 | 11.937 | 11.768 | 11.845 | 11.694 | 11.786 | 12.063 | 12.335 | 13.299 | 13.249 | 12.892 | 12.9 | 13.1 | 13.5 | 12 | 12.7 | 11.3 | 6.6 | 6.1 | 5.7 | 5.7 | 5.8 | 5.8 | 5.9 | 5.9 | 5.8 | 5.6 | 5.7 | 5.9 | 6.1 | 8.4 | 8.9 | 9.7 | 10 | 8.6 | 8.6 | 8.9 | 9.4 | 10.6 | 10.9 | 11.2 | 11.4 | 18.2 | 18 | 17.4 | 17.1 | 16.2 | 15.5 | 14.5 | 13.1 | 12.2 | 11.3 | 10.5 | 9.9 | 9.1 | 7.3 | 9.6 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.547 | 25.249 | 25.243 | 34.181 | 90.604 | 90.393 | 91.351 | 89.895 | 88.958 | 88.099 | 282.006 | 280.67 | 282.156 | 281.655 | 281.65 | 283.07 | 283.09 | 285.096 | 284.804 | 284.68 | 358.576 | 356.347 | 355.786 | 370.726 | 361.961 | 294.918 | 253.677 | 262.194 | 107.773 | 108.185 | 111.161 | 113.141 | 113.763 | 114.114 | 113.945 | 108.977 | 103.466 | 104.787 | 103.555 | 95.631 | 95.002 | 99.25 | 86.752 | 89.554 | 89.52 | 103.097 | 101.869 | 55.781 | 55.739 | 56.834 | 57.917 | 56.642 | 56.453 | 52.002 | 52.844 | 58.276 | 62.904 | 62.727 | 51.33 | 51.425 | 26.452 | 26.452 | 26.452 | 26.452 | 26.452 | 26.452 | 26,452 | 29,404 | 26.452 | 29.053 | 28.471 | 27.395 | 0 | 10.049 | 10.049 | 0 | 0 | 0 | 10.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47.147 | 59.475 | 53.356 | 56.455 | 59.555 | 62.693 | 65.816 | 69.003 | 72.203 | 75.407 | 79.954 | 83.216 | 86.572 | 89.898 | 93.228 | 96.526 | 99.864 | 103.282 | 106.602 | 110.006 | 113.535 | 117.019 | 120.498 | 124.125 | 127.701 | 131.372 | 138.629 | 145.781 | 153.13 | 160.161 | 164.159 | 168.069 | 171.94 | 176.104 | 163.371 | 167.196 | 166.851 | 96.518 | 97.736 | 20.268 | 21.163 | 22.216 | 23.213 | 23.513 | 24.39 | 25.34 | 30.91 | 25.95 | 26.899 | 28.446 | 19.786 | 18.508 | 18.188 | 15.863 | 14.3 | 14.819 | 1.293 | 1.351 | 1.416 | 1.498 | 1.586 | 1.728 | 0.819 | 0.953 | 0.89 | 1.036 | 1.084 | 1.276 | 1.567 | 0.333 | 0.396 | 0.458 | 0.521 | 0.583 | 0.646 | 0.708 | 0.771 | 27.285 | 30.3 | 30.362 | 30.074 | 29.554 | 28.541 | 16.271 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 0 | 10.049 | 10.049 | 10.135 | 10.204 | 10.273 | 10.341 | 10.41 | 10.479 | 10.547 | 10.616 | 10.637 | 10.7 | 10.7 | 10.8 | 3.7 | 3.6 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.4 | 5.5 | 5.6 | 5.7 | 5.9 | 5.9 | 6 | 6.1 | 6.2 | 6.3 | 6.4 | 6.3 | 6.3 | 6.5 | 6.6 | 16.9 | 16.9 | 14.4 | 14.7 | 14.8 | 10.9 | 10.9 | 12.5 | 10.1 | 10.1 | 10.1 | 10 | 8.9 | 2.2 | 3.5 |
| Goodwill en immateriële activa
| 47.147 | 59.475 | 53.356 | 56.455 | 59.555 | 62.693 | 65.816 | 69.003 | 72.203 | 75.407 | 79.954 | 107.763 | 111.821 | 115.141 | 127.409 | 187.13 | 190.257 | 194.633 | 196.497 | 198.964 | 201.634 | 399.025 | 401.168 | 406.281 | 409.356 | 413.022 | 421.699 | 428.871 | 438.226 | 444.965 | 448.839 | 526.645 | 528.287 | 531.89 | 534.097 | 529.157 | 461.769 | 350.195 | 359.93 | 128.041 | 129.348 | 133.377 | 136.354 | 137.276 | 138.504 | 139.285 | 139.887 | 129.416 | 131.686 | 132.001 | 115.417 | 113.51 | 117.438 | 102.615 | 103.854 | 104.339 | 104.39 | 103.22 | 57.197 | 57.237 | 58.42 | 59.645 | 57.461 | 57.406 | 52.892 | 53.88 | 59.36 | 64.18 | 64.294 | 51.663 | 51.821 | 26.91 | 26.973 | 27.035 | 27.098 | 27.16 | 27.223 | 27.285 | 30.3 | 30.362 | 30.074 | 29.554 | 28.541 | 16.271 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.049 | 10.135 | 10.204 | 10.273 | 10.341 | 10.41 | 10.479 | 10.547 | 10.616 | 10.637 | 10.7 | 10.7 | 10.8 | 3.7 | 3.6 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.4 | 5.5 | 5.6 | 5.7 | 5.9 | 5.9 | 6 | 6.1 | 6.2 | 6.3 | 6.4 | 6.3 | 6.3 | 6.5 | 6.6 | 16.9 | 16.9 | 14.4 | 14.7 | 14.8 | 10.9 | 10.9 | 12.5 | 10.1 | 10.1 | 10.1 | 10 | 8.9 | 2.2 | 3.5 |
| Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 3.618 | 2.642 | 0 | 0 | 0 | 4.798 | 0 | -115.933 | -2.317 | -192.918 | 0 | -201.423 | -201.664 | -204.845 | -206.764 | -404.214 | -407.781 | -413.866 | 0 | -420.674 | -427.006 | 0 | -444.786 | -449.758 | -455.554 | -532.51 | 0 | -538.105 | -537.966 | 0 | 0 | 0 | -362.027 | -131.537 | -132.533 | -136.375 | -139.333 | -139.711 | 0 | -140.364 | -140.925 | -130.232 | -131.945 | -132.375 | -115.88 | -114.161 | -117.735 | -102.764 | -104.068 | 0 | -104.73 | -103.632 | -57.38 | 0 | -59.639 | -60.582 | -58.407 | 0 | -0.734 | -0.785 | -1.12 | 0 | -2.899 | -0.338 | -0.64 | 0 | -0.505 | 0 | -0.583 | 0 | -1,088 | -1,064 | -1,114 | 0 | -1.074 | -1.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.113 | 1.582 | 1.421 | 1.116 | 1.851 | 1.225 | 0.981 | 0.63 | 0.375 | 0.375 | 3.784 | 0.054 | 0.262 | 0.792 | 2.317 | 5.788 | 5.438 | 6.79 | 5.167 | 5.881 | 5.13 | 5.189 | 6.613 | 7.585 | 8.035 | 7.652 | 5.307 | 5.462 | 6.56 | 4.793 | 6.715 | 5.865 | 5.791 | 6.215 | 3.869 | 4.108 | 4.247 | 1.916 | 2.097 | 3.496 | 3.185 | 2.998 | 2.979 | 2.435 | 2.02 | 1.079 | 1.038 | 0.816 | 0.259 | 0.374 | 0.463 | 0.651 | 0.297 | 0.149 | 0.214 | 0.117 | 0.34 | 0.412 | 0.183 | 0.097 | 1.219 | 0.937 | 0.946 | 0 | 0.734 | 0.785 | 1.12 | 0 | 2.899 | 0.338 | 0.64 | 0 | 0.505 | 0.51 | 0.583 | 0 | 1,088 | 1,064 | 1,114 | 0 | 1.074 | 1.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.63 | 8.963 | 17.249 | 14.43 | 13.124 | 12.17 | 7.388 | 10.7 | 8.877 | 55.211 | -9.836 | 7.409 | 19.304 | 190.068 | 12.53 | 270.256 | 11.552 | 276.934 | 275.268 | 276.154 | 279.099 | 475.688 | 479.69 | 486.84 | 7.079 | 428.071 | 434.608 | 6.617 | 451.704 | 455.556 | 460.453 | 537.083 | 4.734 | 542.931 | 541.558 | 3.464 | 3.759 | 2.384 | 364.45 | 137.211 | 138.288 | 142.168 | 145.461 | 146.166 | 6.181 | 149.155 | 149.424 | 138.346 | 140.536 | 142.147 | 125.171 | 123.072 | 120.609 | 106.382 | 107.339 | 2.189 | 106.676 | 106.269 | 59.691 | 2.081 | 60.558 | 62.355 | 60.112 | 2.296 | 2.773 | 3.782 | 3.546 | 3.22 | 1.387 | 1.412 | 1.445 | 1.465 | 1.108 | 1.217 | 1.319 | 1.532 | 2.28 | 2.428 | 3.189 | 3.183 | 2.965 | 2.806 | 2.464 | 0.973 | 0.296 | 0.457 | 0.432 | 0.49 | 0.368 | 0.892 | 0.992 | 1.13 | 1.061 | 1.278 | 1.295 | 1.289 | 1.427 | 1.578 | 1.755 | 1.878 | 2.475 | 2.2 | 2.1 | 2 | 2.3 | 1.6 | 2.4 | 1.9 | 1.9 | 2.2 | 2.5 | 2.3 | 5.3 | 5.5 | 5.8 | 46.8 | 47 | 47.6 | 47.4 | 48.8 | 49.6 | 51.2 | 54.2 | 61 | 59.8 | 12.1 | 13.2 | 13.6 | 13.7 | 14.9 | 16.2 | 15.8 | 6 | 4.8 | 4.7 | 5 | 4.2 | 3.9 | 3.7 | 1.9 | 2.4 | 3.1 | 2.2 | 1.4 | 1.4 | 1.1 | -0.1 |
| Totaal niet-vlottende activa
| 222.851 | 223.262 | 230.475 | 234.343 | 237.281 | 243.643 | 248.618 | 259.93 | 263.584 | 269.092 | 277.719 | 329.988 | 347.979 | 351.427 | 364.279 | 434.948 | 441.954 | 447.243 | 448.317 | 457.464 | 463.546 | 667.639 | 672.454 | 679.659 | 684.688 | 622.865 | 628.02 | 636.712 | 651.516 | 658.775 | 663.569 | 741.348 | 744.154 | 746.061 | 753.594 | 743.021 | 670.79 | 477.716 | 483.412 | 235.137 | 231.412 | 234.143 | 236.868 | 236.127 | 232.097 | 228.883 | 226.148 | 213.285 | 213.039 | 213.391 | 190.129 | 185.113 | 186.334 | 167.47 | 167.335 | 165.212 | 163.032 | 162.656 | 114.023 | 114.644 | 116.975 | 120.404 | 118.77 | 119.284 | 113.965 | 115.048 | 119.214 | 123.538 | 116.652 | 100.322 | 92.176 | 63.541 | 60.107 | 59.207 | 56.077 | 55.14 | 55.258 | 54.705 | 62.87 | 62.315 | 59.901 | 59.63 | 59.22 | 33.129 | 23.72 | 23.971 | 23.486 | 22.807 | 22.738 | 22.924 | 22.868 | 23.116 | 22.964 | 23.327 | 23.262 | 23.416 | 23.9 | 24.392 | 25.601 | 25.743 | 26.004 | 25.8 | 25.9 | 26.3 | 18 | 17.9 | 17.1 | 8.5 | 8 | 7.9 | 8.2 | 8.1 | 11.1 | 11.4 | 11.7 | 52.6 | 52.6 | 58.7 | 58.8 | 60.5 | 63.7 | 66 | 69.8 | 77 | 74.5 | 26.9 | 28.4 | 29.4 | 30.6 | 32.1 | 33.9 | 33.8 | 41.1 | 39.7 | 36.5 | 36.8 | 35.2 | 30.3 | 29.1 | 27.5 | 24.7 | 24.5 | 22.8 | 21.3 | 19.4 | 10.6 | 13 |
| Totaal activa
| 515.214 | 528.365 | 545.366 | 549.647 | 535.483 | 565.744 | 561.454 | 586.685 | 575.192 | 616.645 | 713.689 | 723.796 | 716.035 | 704.485 | 685.431 | 806.36 | 736.186 | 730.975 | 752.863 | 739.192 | 787.538 | 985.217 | 1,015.42 | 1,031.877 | 1,018.116 | 977.821 | 1,022.575 | 1,058.09 | 1,041.155 | 1,055.835 | 1,047.49 | 1,126.577 | 1,113.918 | 1,147.418 | 1,182.422 | 1,223.024 | 1,180.554 | 819.868 | 784.668 | 523.833 | 483.551 | 533.703 | 480.399 | 484.941 | 467.497 | 487.966 | 465.39 | 460.203 | 447.137 | 468.73 | 407.317 | 403.788 | 381.869 | 363.926 | 348.538 | 355.486 | 316.962 | 319.044 | 251.759 | 264.989 | 260.836 | 270.994 | 259.043 | 275.921 | 264.281 | 284.506 | 278.36 | 280.461 | 253.546 | 236.478 | 212.228 | 171.054 | 149.201 | 153.279 | 139.543 | 139.971 | 138.531 | 140.773 | 140.432 | 143.326 | 130.228 | 125.695 | 116.001 | 74.396 | 56.765 | 58.201 | 55.515 | 52.224 | 50.188 | 50.872 | 49.989 | 51.189 | 47.869 | 49.558 | 48.026 | 47.996 | 47.207 | 49.864 | 50.124 | 48.488 | 48.648 | 48.6 | 48 | 47.9 | 38.6 | 38.6 | 38.1 | 27.1 | 26 | 25 | 24.5 | 24.1 | 26.9 | 28 | 27.2 | 69.4 | 71.1 | 77.1 | 77.6 | 80.1 | 85.6 | 87.9 | 93.4 | 103.2 | 103.6 | 59.9 | 59.3 | 60.8 | 63.5 | 63.4 | 61.5 | 66.1 | 77.8 | 76.6 | 70.7 | 71.5 | 68.9 | 64.5 | 59.8 | 58.8 | 54.3 | 52.2 | 47 | 45.7 | 42.9 | 26.8 | 28.7 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 34.358 | 42.091 | 43.149 | 41.548 | 35.423 | 36.389 | 32.039 | 36.27 | 32.003 | 32.524 | 34.921 | 38.407 | 41.137 | 37.503 | 49.03 | 46.15 | 45.295 | 42.148 | 42.022 | 43.377 | 47.634 | 41.636 | 49.955 | 49.888 | 48.631 | 44.074 | 48.433 | 51.813 | 48.478 | 55.312 | 44.072 | 46.709 | 40.794 | 47.817 | 49.448 | 51.946 | 38.472 | 19.022 | 18.099 | 22.093 | 21.453 | 10.616 | 21.437 | 21.755 | 20.419 | 21.977 | 16.782 | 22.411 | 15.805 | 19.464 | 14.122 | 18.427 | 17.005 | 17.944 | 16.214 | 24.371 | 14.259 | 18.306 | 11.908 | 19.01 | 12.065 | 14.606 | 12.137 | 14.928 | 15.842 | 20.086 | 16.599 | 21.462 | 15.811 | 13.95 | 9.142 | 10.56 | 8.26 | 9.869 | 6.976 | 7.978 | 6.611 | 8.252 | 6.232 | 10.467 | 9.368 | 5.9 | 4.019 | 4.501 | 3.835 | 4.654 | 4.024 | 3.195 | 1.529 | 1.888 | 1.601 | 2.953 | 1.985 | 1.961 | 2.214 | 1.957 | 1.75 | 2.556 | 2.376 | 1.979 | 1.819 | 1.1 | 0.6 | 1.1 | 1.5 | 1.8 | 1.2 | 1.4 | 1.7 | 1.1 | 0.6 | 0.7 | 0.9 | 1.2 | 0.7 | 0.8 | 0.8 | 0.7 | 0.6 | 0.7 | 2.9 | 2.6 | 1.7 | 3.8 | 4.3 | 3.8 | 3.7 | 3.8 | 5.3 | 4.2 | 2.4 | 7.4 | 5.4 | 5 | 4.2 | 4.4 | 2.7 | 4.2 | 2.7 | 2.4 | 3.6 | 3.1 | 2.2 | 2.1 | 0 | 0 | 0 |
| Kortlopende schulden
| 18.637 | 6.485 | 22.062 | 36.519 | 21.137 | 33.676 | 34.336 | 33.427 | 313.32 | 293.856 | 519.742 | 515.982 | 31.282 | 15.412 | 33.667 | 17.028 | 34.44 | 17.375 | 21.977 | 22.055 | 21.787 | 22.394 | 20.821 | 17.348 | 17.959 | 1.714 | 0 | 1.007 | 0 | 0 | 0 | 20 | 21.912 | 20 | 20 | 20 | 22.426 | 1.737 | 1.746 | 0 | 1.811 | 1.836 | 1.862 | 1.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0.133 | 0.212 | 0.291 | 0.316 | 0.314 | 0.313 | 1.045 | 3.633 | 6.219 | 8.762 | 6.887 | 7.656 | 8.637 | 9.646 | 6.913 | 7.543 | 4.861 | 9.596 | 7.051 | 8.102 | 8.846 | 5.899 | 5.988 | 4.578 | 6.008 | 3.835 | 3.5 | 3.25 | 3 | 1.482 | 1.482 | 1.482 | 1.482 | 1.482 | 1.485 | 1.494 | 1.503 | 1.512 | 1.518 | 1.518 | 1.523 | 1.536 | 1.55 | 1.569 | 1.595 | 1.611 | 1.627 | 1 | 1 | 0.9 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.6 | 1.7 | 1.7 | 1.7 | 11 | 1.3 | 1.3 | 1.3 | 5.8 | 6.3 | 6.2 | 3.9 | 7.1 | 17.3 | 11.6 | 3.9 | 3.8 | 3.8 | 3.8 | 3.8 | 2.2 | 2.1 | 2.2 | 2.2 | 2.9 | 2.9 | 2.8 | 2.8 | 3.6 | 2.2 | 2 | 1.9 | 1.1 | 1.4 | 1.6 |
| Belastingschulden
| 2.887 | 9.033 | 2.564 | 2.137 | 1.38 | 1.016 | 7.938 | 6.05 | 6.564 | 9.605 | 8.25 | 6.833 | 6.658 | 8.018 | 8.765 | 7.103 | 6.074 | 8.722 | 7.439 | 6.275 | 4.582 | 8.593 | 5.688 | 6.188 | 3.684 | 7.271 | 9.031 | 7.151 | 8.954 | 6.483 | 5.638 | 4.447 | 3.498 | 5.599 | 5.379 | 6.009 | 4.228 | 3.342 | 3.354 | 7.025 | 1.583 | 11.139 | 5.378 | 7.378 | 2.166 | 6.565 | 3.178 | 3.613 | 2.904 | 6.075 | 7.089 | 6.703 | 1.17 | 4.518 | 3.024 | 2.641 | 0 | 0.847 | 1.951 | 1.877 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 2.551 | 2.361 | 1.688 | 0 | 0.142 | 4.242 | 3.449 | 0 | 1,552 | 5,596 | 1,934 | 0 | 0.548 | 0 | 0.272 | 0 | 0.742 | 0.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.353 | 1.465 | 1.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 54.514 | 1.38 | 1.016 | 2.464 | 1.377 | 0 | 0 | 3.784 | -15.044 | 1.588 | -46.181 | 1.083 | -46.15 | 0.961 | 6.79 | -42.022 | -43.377 | 1.076 | 1.224 | 1.181 | 1.738 | 2.014 | 1.784 | 1.457 | 3.462 | 3.799 | 6.102 | 7.506 | 6.77 | 6.234 | 3.433 | 3.705 | 3.136 | 3.175 | 1.193 | 1.902 | 1.116 | 1.299 | 2.18 | 0 | 1.198 | 0 | 0 | 0 | -1.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.157 | 21.028 | 21.801 | 0 | 15.54 | 12.324 | 12.133 | 16.898 | 12.527 | 15.591 | 13.092 | 14.498 | 11.53 | 0 | 10.566 | 7.021 | 4.284 | 4.373 | 3.967 | 0 | 0 | 4.77 | 4.239 | 4.294 | 3.68 | 3.552 | 3.846 | 3.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 60.001 | 140.541 | 107.03 | 93.255 | 113.066 | 103.857 | 84.759 | 82.819 | 80.884 | 112.879 | 129.151 | 107.535 | 102.026 | 123.192 | 90.426 | 144.983 | 62.49 | 64.759 | 57.401 | 61.776 | 104.646 | 76.689 | 122.784 | 72.164 | 82.44 | 122.228 | 92.013 | 83.965 | 84.496 | 79.887 | 86.072 | 71.546 | 112.111 | 70.872 | 74.078 | 71.431 | 74.828 | 69.3 | 59.808 | 60.99 | 34.904 | 63.509 | 35.143 | 42.931 | 38.021 | 43.045 | 36.082 | 46.78 | 36.534 | 41.978 | 31.481 | 36.526 | 30.703 | 31.023 | 27.523 | 32.517 | 27.762 | 25.869 | 22.652 | 21.802 | 22.475 | 19.882 | 21.394 | 23.102 | 24.769 | 24.335 | 22.18 | 25.636 | 26.157 | 21.028 | 24.986 | 17.128 | 15.54 | 12.324 | 12.133 | 21.735 | -1,537.921 | -5,573.562 | -1,918.974 | 17.62 | 11.53 | 11.496 | 10.566 | 7.572 | 4.284 | 4.373 | 4.741 | 5.027 | 3.506 | 4.773 | 4.759 | 4.915 | 4.557 | 4.227 | 3.385 | 2.735 | 3.676 | 4.372 | 3.717 | 4.142 | 3.46 | 4.1 | 3.4 | 3.8 | 3.9 | 4.6 | 4.6 | 3.8 | 2.7 | 3.4 | 4.2 | 3.5 | 3.1 | 3.5 | 2.9 | 3.7 | 4 | 2.7 | 2.9 | 2.8 | 4.2 | 4.9 | 5.4 | 5.7 | 3.1 | 2.9 | 2.4 | 2.7 | 2.9 | 3.2 | 3.4 | 3.2 | 5.3 | 5.3 | 3.9 | 4.1 | 3.8 | 3.6 | 3.6 | 5 | 3.2 | 4 | 5.1 | 4.6 | 6.3 | 3.7 | 3.6 |
| Totaal kortlopende verplichtingen
| 153.128 | 171.248 | 174.805 | 173.459 | 171.006 | 174.938 | 159.072 | 158.566 | 432.771 | 448.864 | 692.064 | 668.757 | 181.103 | 184.125 | 181.888 | 215.264 | 148.299 | 133.004 | 128.839 | 133.483 | 151.416 | 150.536 | 165.713 | 147.326 | 152.714 | 139.951 | 150.934 | 147.398 | 145.727 | 147.784 | 143.288 | 149.472 | 151.597 | 147.721 | 152.61 | 149.386 | 139.954 | 94.594 | 84.909 | 91.224 | 61.05 | 89.28 | 63.82 | 75.143 | 60.606 | 71.587 | 56.042 | 72.804 | 55.243 | 67.517 | 52.692 | 61.656 | 48.878 | 53.539 | 46.894 | 59.741 | 42.312 | 45.338 | 36.825 | 43.002 | 35.585 | 38.121 | 39.75 | 46.792 | 47.505 | 52.077 | 47.416 | 56.744 | 51.432 | 44.882 | 40.677 | 37.284 | 30.993 | 34.537 | 31.404 | 35.612 | 26.678 | 35.268 | 27.266 | 31.922 | 24.946 | 20.646 | 17.857 | 13.555 | 10.343 | 10.975 | 10.247 | 9.704 | 6.52 | 8.155 | 7.863 | 9.38 | 8.06 | 8.059 | 8.587 | 7.996 | 6.976 | 8.497 | 7.688 | 7.732 | 6.906 | 6.2 | 5 | 5.8 | 5.8 | 6.8 | 6.1 | 5.5 | 4.7 | 4.8 | 5.1 | 4.5 | 5.6 | 6.4 | 5.3 | 6.2 | 15.8 | 4.7 | 4.8 | 4.8 | 12.9 | 13.8 | 13.3 | 13.4 | 14.5 | 24 | 17.7 | 10.4 | 12 | 11.2 | 9.6 | 14.4 | 12.9 | 12.4 | 10.3 | 10.7 | 9.4 | 10.7 | 9.1 | 10.2 | 10.4 | 9.3 | 9.3 | 8.6 | 7.4 | 5.1 | 5.2 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 379.909 | 380.212 | 344.309 | 343.844 | 329.126 | 331.365 | 322.41 | 335 | 37.119 | 43.761 | 48.764 | 43.09 | 496.717 | 447.828 | 409.703 | 409.698 | 384.683 | 364.366 | 389.47 | 370.759 | 397.389 | 379.735 | 393.919 | 417.436 | 409.454 | 356.814 | 376.958 | 390.481 | 382.895 | 387.749 | 366.026 | 361.865 | 337.188 | 346.911 | 368.831 | 405.731 | 416.886 | 370.979 | 359.062 | 78.484 | 86.445 | 85.281 | 71.114 | 73.721 | 83.602 | 91.708 | 88.178 | 72.946 | 89.063 | 105.52 | 87.034 | 85.872 | 88.093 | 73.566 | 72.699 | 75.868 | 68.979 | 77.373 | 38.295 | 47.848 | 57.68 | 67.206 | 63.396 | 76.689 | 81.301 | 98.459 | 97.925 | 96.818 | 93.721 | 88.659 | 81.227 | 48.774 | 41.101 | 45.844 | 40.783 | 39.804 | 50.267 | 48.425 | 60.043 | 59.907 | 57.019 | 57.956 | 53.556 | 17.095 | 9.515 | 11.516 | 11.186 | 9.577 | 11.357 | 10.368 | 11.188 | 11.978 | 12.332 | 14.508 | 13.131 | 13.531 | 14.97 | 16.07 | 17.774 | 17.682 | 19.272 | 20.3 | 21.3 | 20.5 | 13.1 | 11.6 | 12.1 | 6 | 6.3 | 5.4 | 5.5 | 7.6 | 9.8 | 10.3 | 10.8 | 52.3 | 43.2 | 52.6 | 52.4 | 54.9 | 52.7 | 54.1 | 12.7 | 21 | 21 | 7.8 | 13.6 | 22.2 | 22.9 | 24 | 24.6 | 24.5 | 25 | 24.4 | 22.5 | 23.1 | 22.4 | 17.7 | 16.1 | 14.6 | 11.2 | 16.7 | 21.2 | 21.3 | 23.4 | 13.7 | 15.6 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 29.088 | 34.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.185 | 1.674 | -1.235 | 4.122 | -4.375 | -3.893 | -2.694 | -1.821 | 6.996 | -5.388 | -8.221 | 10.596 | 6.106 | -37.409 | 12.725 | -37.943 | 38.1 | -61.546 | -67.331 | 20.969 | 93.318 | -97.07 | 12.483 | 13.805 | 0 | -8.668 | -15.631 | -15.646 | -15.181 | -15.178 | -15.655 | 0 | -19.108 | -16.828 | -17.166 | -15.563 | -13.017 | -11.129 | -11.259 | -12.019 | -11.386 | -10.89 | 0 | -12.154 | -7.349 | -8.443 | 0 | -8.669 | -6.725 | -6.379 | 0 | 0 | 0 | 0 | 0 | -2.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.981 | 4.965 | 5.165 | 5.156 | 5.799 | 5.742 | 5.325 | 4.634 | 3.622 | 3.661 | 3.784 | 3.265 | 2.837 | 4.185 | 2.317 | 1.235 | 2.068 | 4.375 | 3.893 | 2.694 | 1.821 | 6.996 | 5.388 | 8.221 | 5.712 | 6.106 | 37.409 | 42.302 | 37.943 | 38.1 | 61.546 | 67.331 | 70.892 | 93.318 | 97.07 | 101.013 | 57.142 | 10.228 | 8.668 | 15.631 | 15.646 | 15.181 | 15.178 | 15.655 | 15.408 | 19.108 | 16.828 | 17.166 | 15.563 | 13.017 | 11.129 | 11.259 | 12.019 | 11.386 | 10.89 | 10.431 | 12.154 | 7.349 | 8.443 | 8.947 | 8.669 | 6.725 | 6.379 | 5.939 | 2.164 | 2.94 | 5.792 | 6.137 | 2.899 | 1.481 | 0.589 | 0.486 | 0.263 | 0 | 0.651 | 0.404 | 2.215 | 1.804 | 2.258 | 2.038 | 1.074 | 1.074 | 0 | 1.074 | 0 | 0 | 0 | 0.606 | 0 | 0 | 0 | 0.435 | 0 | 0 | 0 | 0.343 | 1.637 | 0 | 0 | 0.106 | 0.228 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.1 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 3.163 | 3.157 | 3.189 | 3.313 | 3.261 | 8.103 | 10.032 | 8.613 | 7.542 | 2.599 | -2.193 | 8.135 | 8.308 | 16.48 | 16.086 | 12.258 | 18.276 | 14.627 | 17.161 | 13.32 | 9.483 | 11.28 | 10.741 | 11.795 | 14.019 | 17.85 | 20.826 | 21.778 | 24.654 | 24.734 | 23.126 | 23.215 | 23.619 | 23.831 | 15.86 | 16.751 | 17.388 | 1.541 | 2.33 | 18.75 | 3.063 | 3.507 | 4.451 | 3.377 | 20.386 | 23.667 | 23.643 | 22.263 | 22.117 | 6.745 | 0 | 0 | 0 | 11.362 | 10.817 | 0 | 12.135 | 7.301 | 8.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.13 | 0.144 | 1.14 | 1.158 | 1.172 | 0.139 | 0.811 | 0.869 | 0.93 | 0.384 | 1.076 | 1.353 | 1.39 | 1.041 | 1.44 | 1.51 | 1.581 | 1.314 | 0 | 1.722 | 1.808 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | -0.1 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 41 | 42.2 | 39.7 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | -0.1 |
| Totaal niet-vlottende verplichtingen
| 388.053 | 355.379 | 352.663 | 352.313 | 338.186 | 345.21 | 337.767 | 348.247 | 48.283 | 50.021 | 50.355 | 54.49 | 507.862 | 468.493 | 428.106 | 423.191 | 405.027 | 383.368 | 410.524 | 386.773 | 408.693 | 398.011 | 410.048 | 437.452 | 429.185 | 380.77 | 435.193 | 454.561 | 445.492 | 450.583 | 450.698 | 452.411 | 431.699 | 464.06 | 481.761 | 523.495 | 491.416 | 382.748 | 370.06 | 97.234 | 105.154 | 103.969 | 90.743 | 92.753 | 104.399 | 115.404 | 111.95 | 95.209 | 111.287 | 125.282 | 98.163 | 97.131 | 100.112 | 84.952 | 83.589 | 86.299 | 81.133 | 84.722 | 46.738 | 56.795 | 66.349 | 73.931 | 69.775 | 82.628 | 83.465 | 101.399 | 103.717 | 102.955 | 96.62 | 90.14 | 81.816 | 49.26 | 41.364 | 45.844 | 41.434 | 40.208 | 52.482 | 50.236 | 62.431 | 62.089 | 58.159 | 59.114 | 54.728 | 18.308 | 10.326 | 12.385 | 12.116 | 10.567 | 12.433 | 11.721 | 12.578 | 13.454 | 13.772 | 16.018 | 14.712 | 15.188 | 16.607 | 17.792 | 19.582 | 17.788 | 19.5 | 20.5 | 21.5 | 20.8 | 13.1 | 11.6 | 12.1 | 6 | 6.2 | 5.5 | 5.4 | 7.6 | 9.7 | 10.2 | 10.8 | 52.2 | 43.2 | 52.6 | 52.4 | 55 | 52.6 | 54.1 | 54 | 63.5 | 61 | 8.1 | 13.9 | 22.2 | 23.4 | 24.6 | 25.2 | 25.1 | 25.6 | 24.9 | 23 | 23.6 | 22.4 | 17.7 | 16.1 | 14.5 | 11.3 | 16.8 | 21.4 | 21.4 | 23.4 | 13.7 | 15.5 |
| Totaal passiva
| 541.181 | 526.627 | 527.468 | 525.772 | 509.192 | 520.148 | 496.839 | 506.813 | 481.054 | 498.885 | 742.419 | 723.247 | 688.965 | 652.618 | 609.994 | 638.455 | 553.326 | 516.372 | 539.363 | 520.256 | 560.109 | 548.547 | 575.761 | 584.778 | 581.899 | 520.721 | 586.127 | 601.959 | 591.219 | 598.367 | 593.986 | 601.883 | 583.296 | 611.781 | 634.371 | 672.881 | 631.37 | 477.342 | 454.969 | 188.458 | 166.204 | 193.249 | 154.563 | 167.896 | 165.005 | 186.991 | 167.992 | 168.013 | 166.53 | 192.799 | 150.855 | 158.787 | 148.99 | 138.491 | 130.483 | 146.04 | 123.445 | 130.06 | 83.563 | 99.797 | 101.934 | 112.052 | 109.525 | 129.42 | 130.97 | 153.476 | 151.133 | 159.699 | 148.052 | 135.022 | 122.493 | 86.544 | 72.357 | 80.381 | 72.838 | 75.82 | 79.16 | 85.504 | 89.697 | 94.011 | 83.105 | 79.76 | 72.585 | 31.863 | 20.669 | 23.36 | 22.363 | 20.271 | 18.953 | 19.876 | 20.441 | 22.834 | 21.832 | 24.077 | 23.299 | 23.184 | 23.583 | 26.289 | 27.27 | 25.52 | 26.406 | 26.7 | 26.5 | 26.6 | 18.9 | 18.4 | 18.2 | 11.5 | 10.9 | 10.3 | 10.5 | 12.1 | 15.3 | 16.6 | 16.1 | 58.4 | 59 | 57.3 | 57.2 | 59.8 | 65.5 | 67.9 | 67.3 | 76.9 | 75.5 | 32.1 | 31.6 | 32.6 | 35.4 | 35.8 | 34.8 | 39.5 | 38.5 | 37.3 | 33.3 | 34.3 | 31.8 | 28.4 | 25.2 | 24.7 | 21.7 | 26.1 | 30.7 | 30 | 30.8 | 18.8 | 20.7 |
| 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 | 6.034 | 5.859 | 5.857 | 5.694 | 5.678 | 0 | 5.515 | 5.333 | 5.384 | 5.286 | 5.3 | 5.208 | 5.097 | 5.016 | 5.014 | 5.007 | 0 | 4.926 | 4.889 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.348 | 1.348 | 1.327 | 1.327 | 1.325 | 1.315 | 1.311 | 1.311 | 1.307 | 1.303 | 12.962 | 12.962 | 12.931 | 9.359 | 9.289 | 9.289 | 9.263 | 9.257 | 9.183 | 9.183 | 9.183 | 9.153 | 9.1 | 9.086 | 9.072 | 9.053 | 9.005 | 9.004 | 8.994 | 8.984 | 8.951 | 8.95 | 8.943 | 8.934 | 9.066 | 9.044 | 9.034 | 6.55 | 6.495 | 6.273 | 6.237 | 6.211 | 6.171 | 6.142 | 6.132 | 6.096 | 6.182 | 6.176 | 6.175 | 6.1 | 6.003 | 5.985 | 5.967 | 5.929 | 5.881 | 5.871 | 5.864 | 5.799 | 5.696 | 5.696 | 5.687 | 5.683 | 5.666 | 5.651 | 5.651 | 5.649 | 5.643 | 5.573 | 5.533 | 5.48 | 5.407 | 2.984 | 2.975 | 2.934 | 2.905 | 2.898 | 2.864 | 2.817 | 2.804 | 2.778 | 2.763 | 2.754 | 2.73 | 2.715 | 2.604 | 2.59 | 2.584 | 2.576 | 2.564 | 2.557 | 2.538 | 2.499 | 2.485 | 2.477 | 2.451 | 2.503 | 2.486 | 2.485 | 2.485 | 2.477 | 2.477 | 2.5 | 2.5 | 2.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Ingehouden winsten
| -445.385 | -415.667 | -408.485 | -397.359 | -394.596 | -377.401 | -354.277 | -342.143 | -326.39 | -301.679 | -448.647 | -425.774 | -404.222 | -375.584 | -332.531 | -241.349 | -223.856 | -189.565 | -174.689 | -165.616 | -152.088 | 48.673 | 55.824 | 62.881 | 56.455 | 81.45 | 51.039 | 73.901 | 106.37 | 115.78 | 115.82 | 199.347 | 210.434 | 218.947 | 247.681 | 251.902 | 244.546 | 255.019 | 243.527 | 242.102 | 226.733 | 226.429 | 209.063 | 202.032 | 190.102 | 191.112 | 188.995 | 184.485 | 173.011 | 173.546 | 159.61 | 152.049 | 138.285 | 136.274 | 125.932 | 119.138 | 108.326 | 104.42 | 96.359 | 92.553 | 86.817 | 87.244 | 81.403 | 80.278 | 74.722 | 72.541 | 62.324 | 57.367 | 48.006 | 45.072 | 37.256 | 36.447 | 30.363 | 27.921 | 22.454 | 20.932 | 16.929 | 14.649 | 10.845 | 10.296 | 8.501 | 7.224 | 5.777 | 5.508 | 3.626 | 2.644 | 1.094 | -0.268 | -1.62 | -2.158 | -3.522 | -4.67 | -6.007 | -6.533 | -7.777 | -8.579 | -9.701 | -10.38 | -11.269 | -11.488 | -12.209 | -12.6 | -12.9 | -13 | -13.4 | -12.8 | -13 | -13.2 | -13.7 | -14 | -14.5 | -14.6 | -14.9 | -15.1 | -15.4 | -15.4 | -14.4 | -6.6 | -6.1 | -6.1 | -6.4 | -6.4 | -0.4 | -0.1 | 1.6 | 1.3 | 1.2 | 1.7 | 1.7 | 1.3 | 0.4 | 0.2 | 13 | 13.3 | 13 | 12.8 | 12.8 | 13.5 | 12 | 11.4 | 9.9 | 9 | 8.1 | 7.3 | 3.8 | 1.1 | 1.1 |
| Overige gereserveerde algehele resultaten
| -42.063 | -44.129 | -35.273 | -39.955 | -39.707 | -36.932 | -40.343 | -36.988 | -38.242 | -38.997 | -38.884 | -31.849 | -26.386 | -26.732 | -29.352 | -26.959 | -27.359 | -27.678 | -33.721 | -36.231 | -39.851 | -30.19 | -34.102 | -31.556 | -32.373 | -34.392 | -22.759 | -23.574 | -20.113 | -19.796 | -22.434 | -24.755 | -27.489 | -29 | -17.88 | -16.885 | -13.852 | -17.651 | -16.381 | -13.538 | -12.488 | -7.365 | -3.717 | -2.679 | -3.621 | -1.92 | -2.548 | -1.789 | -0.878 | 0.651 | -0.542 | -2.587 | 1.101 | -1.289 | 3.193 | 2.931 | -0.672 | -0.25 | -3.049 | -2.437 | -1.45 | -0.367 | -2.273 | -2.553 | -8.992 | -8.202 | -0.38 | 2.571 | 1.575 | 2.002 | 0.62 | 0.645 | 0.137 | 0.202 | 0.897 | 0.364 | 0.453 | 0.347 | 0.309 | 0.176 | 0.284 | 0.63 | 0.016 | 0.048 | 0.01 | -18.472 | 0.001 | -0.001 | -0.041 | -0.052 | -0.062 | -0.057 | -0.066 | -0.088 | -0.065 | -14.139 | -0.01 | -0.015 | -0.021 | -0.027 | -0.032 | -14.6 | -14.1 | -0.1 | -13.1 | -12.6 | -12.1 | -11.8 | -11.9 | -11.6 | -11.4 | -12 | -12.2 | -12 | -11.9 | -12.2 | -12.5 | -12.3 | -12 | -11.6 | -16.9 | -16.2 | -16.9 | -16.6 | -15.4 | -15.5 | -14.9 | -14.4 | -15.1 | -14.5 | -14.6 | -14.2 | -19.4 | -18.4 | -17 | -16 | -15.2 | -14.1 | -13.5 | -12.7 | -11.9 | -11.3 | -10.9 | -10.8 | -11.9 | -12.1 | -12.9 |
| Overige totale aandeelhoudersvermogen
| 460.133 | 460.576 | 460.329 | 459.862 | 459.269 | 458.614 | 457.924 | 457.692 | 457.463 | 457.133 | 445.839 | 445.21 | 444.747 | 444.824 | 428.031 | 426.924 | 424.812 | 422.589 | 412.727 | 411.6 | 410.185 | 409.034 | 408.837 | 406.688 | 403.063 | 400.989 | 399.163 | 396.8 | 354.685 | 352.5 | 351.167 | 341.152 | 338.734 | 336.756 | 309.184 | 306.082 | 309.456 | 98.608 | 96.058 | 116.211 | 91.006 | 109.322 | 108.625 | 111.55 | 104.322 | 100.172 | 99.436 | 97.934 | 97.013 | 90.334 | 86.183 | 84.457 | 82.51 | 79.507 | 78.042 | 76.523 | 75.073 | 74.126 | 69.19 | 69.38 | 67.847 | 66.382 | 64.722 | 63.125 | 61.93 | 61.042 | 59.64 | 55.251 | 50.38 | 48.605 | 46.214 | 44.127 | 43.122 | 41.486 | 40.139 | 39.691 | -16,873.344 | -14,597.336 | -10,797.797 | 35.692 | 35.248 | 35.024 | 34.624 | 34.028 | 29.628 | 47.81 | 29.203 | 29.428 | 30.121 | 30.408 | 30.393 | 30.41 | 29.456 | 29.625 | 30.118 | 45.027 | 30.849 | 31.485 | 31.659 | 32.175 | 32.006 | 46.6 | 46 | 31.9 | 46.2 | 45.6 | 45 | 40.6 | 40.7 | 40.3 | 39.9 | 38.6 | 38.7 | 38.5 | 38.4 | 38.6 | 39 | 38.7 | 38.5 | 38 | 43.4 | 42.6 | 43.4 | 43 | 41.9 | 42 | 41.4 | 40.9 | 41.5 | 40.8 | 40.9 | 40.6 | 45.7 | 44.4 | 41.4 | 40.4 | 39.5 | 36.7 | 36.1 | 35.4 | 34.6 | 28.4 | 19.1 | 19.2 | 20.2 | 19 | 19.8 |
| Totaal eigen vermogen van aandeelhouders
| -25.967 | 1.738 | 17.898 | 23.875 | 26.291 | 45.596 | 64.615 | 79.872 | 94.138 | 117.76 | -28.73 | 0.549 | 27.07 | 51.867 | 75.437 | 167.905 | 182.86 | 214.603 | 213.5 | 218.936 | 227.429 | 436.67 | 439.659 | 447.099 | 436.217 | 457.1 | 436.448 | 456.131 | 449.936 | 457.468 | 453.504 | 524.694 | 530.622 | 535.637 | 548.051 | 550.143 | 549.184 | 342.526 | 329.699 | 335.375 | 317.347 | 340.454 | 325.836 | 317.045 | 296.935 | 300.975 | 297.398 | 292.19 | 280.607 | 275.931 | 256.462 | 245.001 | 232.879 | 225.435 | 218.055 | 204.463 | 193.517 | 188.984 | 168.196 | 165.192 | 158.902 | 158.942 | 149.518 | 146.501 | 133.311 | 131.03 | 127.227 | 120.762 | 105.494 | 101.159 | 89.497 | 84.203 | 76.597 | 72.543 | 66.395 | 63.885 | 58.973 | 54.828 | 50.316 | 48.942 | 46.796 | 45.632 | 43.147 | 42.299 | 35.868 | 34.572 | 32.882 | 31.735 | 31.024 | 30.755 | 29.347 | 28.182 | 25.868 | 25.481 | 24.727 | 24.812 | 23.624 | 23.575 | 22.854 | 22.968 | 22.242 | 21.9 | 21.5 | 21.3 | 19.7 | 20.2 | 19.9 | 15.6 | 15.1 | 14.7 | 14 | 12 | 11.6 | 11.4 | 11.1 | 11 | 12.1 | 19.8 | 20.4 | 20.3 | 20.1 | 20 | 26.1 | 26.3 | 28.1 | 27.8 | 27.7 | 28.2 | 28.1 | 27.6 | 26.7 | 26.6 | 39.3 | 39.3 | 37.4 | 37.2 | 37.1 | 36.1 | 34.6 | 34.1 | 32.6 | 26.1 | 16.3 | 15.7 | 12.1 | 8 | 8 |
| Totaal eigen vermogen
| 0 | 1.738 | 17.898 | 23.875 | 26.291 | 45.596 | 64.615 | 79.872 | 94.138 | 117.76 | -28.73 | 0.549 | 27.07 | 51.867 | 75.437 | 167.905 | 182.86 | 214.603 | 213.5 | 218.936 | 227.429 | 436.67 | 439.659 | 447.099 | 436.217 | 457.1 | 436.448 | 456.131 | 449.936 | 457.468 | 453.504 | 524.694 | 530.622 | 535.637 | 548.051 | 550.143 | 549.184 | 348.56 | 335.558 | 341.409 | 323.206 | 346.311 | 331.53 | 322.723 | 302.492 | 306.49 | 302.731 | 297.574 | 285.893 | 281.231 | 261.67 | 250.098 | 237.895 | 230.449 | 223.062 | 209.446 | 198.443 | 193.873 | 168.196 | 165.192 | 158.902 | 158.942 | 149.518 | 146.501 | 133.311 | 131.03 | 127.227 | 120.762 | 105.494 | 101.456 | 89.735 | 84.51 | 76.844 | 72.898 | 66.705 | 64.151 | 59.371 | 55.269 | 50.735 | 49.315 | 47.123 | 45.935 | 43.416 | 42.533 | 36.096 | 34.841 | 33.152 | 31.953 | 31.235 | 30.996 | 29.548 | 28.355 | 26.037 | 25.481 | 24.727 | 24.812 | 23.624 | 23.575 | 22.854 | 22.968 | 22.242 | 21.9 | 21.5 | 21.3 | 19.7 | 20.2 | 19.9 | 15.6 | 15.1 | 14.7 | 14 | 12 | 11.6 | 11.4 | 11.1 | 11 | 12.1 | 19.8 | 20.4 | 20.3 | 20.1 | 20 | 26.1 | 26.3 | 28.1 | 27.8 | 27.7 | 28.2 | 28.1 | 27.6 | 26.7 | 26.6 | 39.3 | 39.3 | 37.4 | 37.2 | 37.1 | 36.1 | 34.6 | 34.1 | 32.6 | 26.1 | 16.3 | 15.7 | 12.1 | 8 | 8 |
| Totaal passiva en aandeelhoudersvermogen
| 515.214 | 528.365 | 545.366 | 549.647 | 535.483 | 565.744 | 561.454 | 586.685 | 575.192 | 616.645 | 713.689 | 723.796 | 716.035 | 704.485 | 685.431 | 806.36 | 736.186 | 730.975 | 752.863 | 739.192 | 787.538 | 985.217 | 1,015.42 | 1,031.877 | 1,018.116 | 977.821 | 1,022.575 | 1,058.09 | 1,041.155 | 1,055.835 | 1,047.49 | 1,126.577 | 1,113.918 | 1,147.418 | 1,182.422 | 1,223.024 | 1,180.554 | 819.868 | 784.668 | 523.833 | 483.551 | 533.703 | 480.399 | 484.941 | 467.497 | 487.966 | 465.39 | 460.203 | 447.137 | 468.73 | 407.317 | 403.788 | 381.869 | 363.926 | 348.538 | 355.486 | 316.962 | 319.044 | 251.759 | 264.989 | 260.836 | 270.994 | 259.043 | 275.921 | 264.281 | 284.506 | 278.36 | 280.461 | 253.546 | 236.478 | 212.228 | 171.054 | 149.201 | 153.279 | 139.543 | 139.971 | 138.531 | 140.773 | 140.432 | 143.326 | 130.228 | 125.695 | 116.001 | 74.396 | 56.765 | 58.201 | 55.515 | 52.224 | 50.188 | 50.872 | 49.989 | 51.189 | 47.869 | 49.558 | 48.026 | 47.996 | 47.207 | 49.864 | 50.124 | 48.488 | 48.648 | 48.6 | 48 | 47.9 | 38.6 | 38.6 | 38.1 | 27.1 | 26 | 25 | 24.5 | 24.1 | 26.9 | 28 | 27.2 | 69.4 | 71.1 | 77.1 | 77.6 | 80.1 | 85.6 | 87.9 | 93.4 | 103.2 | 103.6 | 59.9 | 59.3 | 60.8 | 63.5 | 63.4 | 61.5 | 66.1 | 77.8 | 76.6 | 70.7 | 71.5 | 68.9 | 64.5 | 59.8 | 58.8 | 54.3 | 52.2 | 47 | 45.7 | 42.9 | 26.8 | 28.7 |