Travel + Leisure Co.
NYSE:TNL
53.93 (USD) • At close November 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 194 | 332 | 647 | 282 | 238 | 214 | 196 | 550 | 169 | 241 | 381 | 369 | 346 | 328 | 322 | 1,196 | 1,276 | 1,052 | 1,018 | 355 | 250 | 257 | 217 | 218 | 164 | 155 | 291 | 100 | 289 | 415 | 222 | 185 | 332 | 478 | 318 | 171 | 259 | 410 | 180 | 183 | 252 | 247 | 203 | 194 | 269 | 342 | 217 | 195 | 232 | 286 | 239 | 142 | 175 | 296 | 174 | 156 | 170 | 239 | 163 | 155 | 170 | 174 | 135 | 136 | 228 | 240 | 229 | 210 | 231 | 251 | 174 | 269 | 160 | 148 | 115 | 99 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 32 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 45 | 0 | 1 | 0 | 25 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 194 | 332 | 647 | 314 | 238 | 214 | 196 | 562 | 169 | 241 | 381 | 396 | 346 | 328 | 322 | 1,231 | 1,276 | 1,052 | 1,018 | 400 | 250 | 257 | 217 | 243 | 164 | 155 | 291 | 116 | 289 | 415 | 222 | 199 | 332 | 478 | 318 | 171 | 259 | 410 | 180 | 183 | 252 | 247 | 203 | 194 | 269 | 342 | 217 | 195 | 232 | 286 | 239 | 142 | 175 | 296 | 174 | 156 | 170 | 239 | 163 | 155 | 170 | 174 | 135 | 136 | 228 | 240 | 229 | 210 | 231 | 251 | 174 | 269 | 160 | 148 | 115 | 99 |
Nettovorderingen
| 2,764 | 2,738 | 2,722 | 2,706 | 2,644 | 2,586 | 2,536 | 2,530 | 2,525 | 2,446 | 2,407 | 2,440 | 2,417 | 2,429 | 2,464 | 2,597 | 2,643 | 2,745 | 2,929 | 3,264 | 3,255 | 3,188 | 3,157 | 3,158 | 3,186 | 3,110 | 718 | 3,096 | 843 | 855 | 1,102 | 638 | 806 | 840 | 1,080 | 901 | 759 | 791 | 998 | 897 | 751 | 789 | 1,042 | 810 | 737 | 763 | 932 | 823 | 696 | 688 | 879 | 775 | 660 | 687 | 919 | 720 | 634 | 640 | 838 | 693 | 669 | 688 | 841 | 751 | 713 | 770 | 886 | 767 | 737 | 739 | 853 | 819 | 698 | 391 | 1,873 | 1,735 |
Voorraad
| 1,208 | 1,206 | 1,187 | 1,135 | 1,149 | 1,148 | 1,158 | 1,193 | 1,146 | 1,192 | 1,129 | 1,216 | 1,270 | 1,339 | 1,359 | 1,347 | 1,331 | 1,278 | 1,218 | 1,199 | 1,209 | 1,216 | 1,213 | 1,224 | 1,197 | 1,243 | 337 | 340 | 317 | 315 | 324 | 315 | 287 | 286 | 293 | 295 | 273 | 285 | 292 | 302 | 306 | 322 | 336 | 346 | 327 | 330 | 365 | 379 | 372 | 363 | 362 | 351 | 337 | 344 | 345 | 348 | 336 | 343 | 330 | 354 | 360 | 391 | 392 | 414 | 495 | 618 | 588 | 586 | 554 | 614 | 543 | 520 | 550 | 503 | 497 | 446 |
Overige vlottende activa
| 388 | 418 | 437 | 415 | 401 | 411 | 391 | 362 | 342 | 348 | 394 | 375 | 324 | 322 | 348 | 345 | 324 | 350 | 374 | 383 | 560 | 619 | 631 | 535 | 129 | 410 | 2,336 | 3,876 | 590 | 673 | 654 | 165 | 418 | 523 | 658 | 287 | 552 | 678 | 637 | 396 | 533 | 696 | 658 | 390 | 531 | 660 | 627 | 433 | 529 | 598 | 635 | 435 | 502 | 576 | 555 | 528 | 462 | 506 | 545 | 538 | 500 | 549 | 556 | 613 | 554 | 682 | 578 | 493 | 488 | 562 | 504 | 444 | 534 | 1,880 | 435 | 288 |
Totaal vlottende activa
| 1,554 | 4,528 | 4,825 | 4,757 | 4,432 | 4,359 | 4,281 | 4,757 | 4,182 | 4,227 | 4,311 | 4,488 | 4,357 | 4,418 | 4,493 | 5,617 | 5,574 | 5,425 | 5,539 | 5,362 | 5,274 | 5,280 | 5,218 | 5,229 | 4,676 | 4,665 | 3,682 | 2,882 | 2,039 | 2,258 | 2,302 | 1,726 | 1,843 | 2,127 | 2,349 | 1,780 | 1,843 | 2,164 | 2,107 | 1,778 | 1,842 | 2,054 | 2,239 | 1,893 | 1,864 | 2,095 | 2,141 | 1,830 | 1,829 | 1,935 | 2,115 | 1,730 | 1,674 | 1,903 | 1,993 | 1,752 | 1,602 | 1,728 | 1,876 | 1,740 | 1,699 | 1,802 | 1,924 | 1,914 | 1,990 | 2,310 | 2,281 | 2,056 | 2,010 | 2,166 | 2,074 | 2,052 | 1,942 | 2,922 | 2,920 | 2,568 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 594 | 643 | 658 | 701 | 655 | 665 | 670 | 720 | 736 | 730 | 743 | 768 | 678 | 645 | 658 | 758 | 679 | 670 | 682 | 816 | 723 | 715 | 720 | 712 | 775 | 764 | 1,112 | 1,081 | 1,358 | 1,368 | 1,360 | 1,340 | 1,358 | 1,361 | 1,403 | 1,399 | 1,402 | 1,427 | 1,443 | 1,500 | 1,522 | 1,553 | 1,554 | 1,555 | 1,513 | 1,491 | 1,470 | 1,292 | 1,166 | 1,121 | 1,128 | 1,117 | 1,088 | 1,106 | 1,073 | 1,041 | 942 | 887 | 929 | 953 | 1,014 | 1,018 | 1,006 | 1,038 | 1,026 | 1,071 | 1,062 | 1,009 | 978 | 947 | 936 | 916 | 834 | 791 | 760 | 718 |
Goodwill
| 971 | 968 | 993 | 962 | 959 | 961 | 961 | 955 | 950 | 955 | 961 | 961 | 962 | 965 | 964 | 964 | 958 | 963 | 962 | 970 | 971 | 922 | 923 | 922 | 936 | 940 | 1,330 | 1,336 | 1,698 | 1,637 | 1,615 | 1,603 | 1,549 | 1,543 | 1,564 | 1,563 | 1,576 | 1,585 | 1,553 | 1,551 | 1,571 | 1,601 | 1,594 | 1,590 | 1,579 | 1,555 | 1,556 | 1,566 | 1,537 | 1,478 | 1,493 | 1,479 | 1,483 | 1,500 | 1,496 | 1,481 | 1,432 | 1,392 | 1,402 | 1,386 | 1,386 | 1,382 | 1,341 | 1,353 | 2,750 | 2,732 | 2,730 | 2,723 | 2,728 | 2,709 | 2,702 | 2,699 | 2,687 | 2,664 | 2,647 | 2,645 |
Immateriële activa
| 215 | 216 | 197 | 199 | 201 | 204 | 207 | 207 | 211 | 213 | 216 | 219 | 222 | 224 | 227 | 131 | 132 | 133 | 135 | 143 | 137 | 105 | 108 | 109 | 146 | 146 | 1,085 | 1,084 | 1,125 | 1,124 | 1,123 | 1,127 | 1,104 | 1,100 | 1,115 | 1,123 | 1,137 | 1,144 | 1,139 | 1,114 | 1,124 | 1,141 | 1,148 | 1,152 | 1,166 | 1,167 | 1,176 | 1,189 | 1,188 | 1,116 | 1,129 | 1,131 | 1,165 | 1,166 | 1,169 | 731 | 1,145 | 1,109 | 1,089 | 1,051 | 1,061 | 1,064 | 1,067 | 1,077 | 1,111 | 1,012 | 1,004 | 1,036 | 1,035 | 1,039 | 1,039 | 1,038 | 1,041 | 1,048 | 997 | 992 |
Goodwill en immateriële activa
| 1,186 | 1,184 | 1,190 | 1,161 | 1,160 | 1,165 | 1,168 | 1,162 | 1,161 | 1,168 | 1,177 | 1,180 | 1,184 | 1,189 | 1,191 | 1,095 | 1,090 | 1,096 | 1,097 | 1,113 | 1,108 | 1,027 | 1,031 | 1,031 | 1,082 | 1,086 | 2,415 | 2,420 | 2,823 | 2,761 | 2,738 | 2,730 | 2,653 | 2,643 | 2,679 | 2,686 | 2,713 | 2,729 | 2,692 | 2,665 | 2,695 | 2,742 | 2,742 | 2,742 | 2,745 | 2,722 | 2,732 | 2,755 | 2,725 | 2,594 | 2,622 | 2,610 | 2,648 | 2,666 | 2,665 | 2,212 | 2,577 | 2,501 | 2,491 | 2,437 | 2,447 | 2,446 | 2,408 | 2,430 | 3,861 | 3,744 | 3,734 | 3,759 | 3,763 | 3,748 | 3,741 | 3,737 | 3,728 | 3,712 | 3,644 | 3,637 |
Langetermijnbeleggingen
| 0 | -2,939 | 1 | 19 | -706 | -715 | 1 | 18 | 0 | 1 | -698 | 21 | -700 | -708 | -715 | 90 | -683 | -734 | -764 | 106 | -772 | -761 | -749 | 110 | -709 | -701 | 1,806 | 24 | 1,322 | 1,280 | 1,200 | 0 | 1,298 | 1,250 | 2,286 | 0 | 2,289 | 2,267 | 2,247 | 18 | 2,314 | 2,317 | 2,306 | 6 | 2,350 | 2,329 | 2,341 | 8 | 2,430 | 2,310 | 2,348 | 0 | 2,400 | 2,429 | 2,450 | 0 | 2,583 | 2,542 | 2,553 | 0 | 2,733 | 2,731 | 2,742 | 0 | -97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -128 | -73 | 0 | 0 |
Belastingvorderingen
| 698 | 709 | 709 | 23 | 706 | 715 | 712 | 23 | 699 | 700 | 698 | 25 | 700 | 708 | 715 | 27 | 683 | 734 | 764 | 26 | 772 | 761 | 749 | 29 | 709 | 701 | 802 | 26 | 1,285 | 1,255 | 1,298 | 0 | 1,198 | 1,195 | 144 | 0 | 121 | 120 | 115 | -18 | 97 | 93 | 102 | -6 | 97 | 118 | 152 | -8 | 160 | 176 | 159 | 0 | 168 | 172 | 153 | 0 | 144 | 156 | 188 | 0 | 95 | 102 | 122 | 0 | 97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128 | 73 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 2,568 | -360 | 77 | 408 | 413 | -355 | 77 | -398 | -349 | 369 | 106 | 382 | 387 | 386 | 26 | 479 | 406 | 458 | 30 | 458 | 444 | 401 | 47 | 599 | 560 | 1,282 | 3,970 | 1,434 | 1,426 | 1,445 | 4,023 | 1,393 | 1,366 | 1,304 | 3,851 | 1,339 | 1,317 | 1,294 | 3,736 | 1,087 | 1,098 | 1,079 | 3,551 | 1,097 | 1,094 | 1,056 | 3,586 | 1,045 | 978 | 1,000 | 3,566 | 1,044 | 1,053 | 1,123 | 4,411 | 1,365 | 1,405 | 1,548 | 4,222 | 1,354 | 1,280 | 1,242 | 4,191 | 4,120 | 3,814 | 3,745 | 3,635 | 3,449 | 3,133 | 3,023 | 2,815 | 2,614 | 2,424 | 2,286 | 2,244 |
Totaal niet-vlottende activa
| 2,478 | 2,165 | 2,198 | 1,981 | 2,223 | 2,243 | 2,196 | 2,000 | 2,198 | 2,250 | 2,289 | 2,100 | 2,244 | 2,221 | 2,235 | 1,996 | 2,248 | 2,172 | 2,237 | 2,091 | 2,289 | 2,186 | 2,152 | 1,929 | 2,456 | 2,410 | 7,417 | 7,521 | 8,222 | 8,090 | 8,041 | 8,093 | 7,900 | 7,815 | 7,816 | 7,936 | 7,864 | 7,860 | 7,791 | 7,901 | 7,715 | 7,803 | 7,783 | 7,848 | 7,802 | 7,754 | 7,751 | 7,633 | 7,526 | 7,179 | 7,257 | 7,293 | 7,348 | 7,426 | 7,464 | 7,664 | 7,611 | 7,491 | 7,709 | 7,612 | 7,643 | 7,577 | 7,520 | 7,659 | 9,007 | 8,629 | 8,541 | 8,403 | 8,190 | 7,828 | 7,700 | 7,468 | 7,176 | 6,927 | 6,690 | 6,599 |
Totaal activa
| 6,698 | 6,693 | 7,023 | 6,738 | 6,655 | 6,602 | 6,477 | 6,757 | 6,380 | 6,477 | 6,600 | 6,588 | 6,601 | 6,639 | 6,728 | 7,613 | 7,822 | 7,597 | 7,776 | 7,453 | 7,563 | 7,466 | 7,370 | 7,158 | 7,132 | 7,075 | 11,099 | 10,403 | 10,261 | 10,348 | 10,343 | 9,819 | 9,743 | 9,942 | 10,165 | 9,716 | 9,707 | 10,024 | 9,898 | 9,679 | 9,557 | 9,857 | 10,022 | 9,741 | 9,666 | 9,849 | 9,892 | 9,463 | 9,355 | 9,114 | 9,372 | 9,023 | 9,022 | 9,329 | 9,457 | 9,416 | 9,213 | 9,219 | 9,585 | 9,352 | 9,342 | 9,379 | 9,444 | 9,573 | 10,997 | 10,939 | 10,822 | 10,459 | 10,200 | 9,994 | 9,774 | 9,520 | 9,118 | 9,849 | 9,610 | 9,167 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 55 | 50 | 65 | 73 | 71 | 70 | 61 | 65 | 66 | 70 | 67 | 62 | 60 | 56 | 62 | 62 | 57 | 61 | 71 | 73 | 86 | 81 | 79 | 66 | 147 | 197 | 245 | 232 | 432 | 670 | 740 | 213 | 392 | 580 | 634 | 394 | 348 | 552 | 576 | 385 | 310 | 525 | 602 | 360 | 309 | 481 | 503 | 307 | 272 | 416 | 460 | 278 | 221 | 385 | 493 | 274 | 215 | 332 | 402 | 260 | 247 | 373 | 384 | 316 | 273 | 415 | 467 | 380 | 342 | 401 | 466 | 377 | 240 | 344 | 368 | 239 |
Kortlopende schulden
| 0 | 515 | 0 | -653 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 243 | 165 | 174 | 0 | 0 | 0 | 0 | 0 | -1,181 | -1,198 | -1,284 | 0 | 0 | 308 | 289 | -48 | 234 | 226 | 231 | -264 | 233 | 244 | 252 | 253 | 254 | 263 | 270 | 261 | 241 | 237 | 244 | 233 | 241 | 269 | 482 | 544 | 270 | 202 | 260 | 242 | 216 | 233 | 228 | 234 | 32 | 29 | 23 | 175 | 176 | 169 | 166 | 169 | 506 | 491 | 461 | 175 | 463 | 382 | 354 | 293 | 356 | 417 | 380 | 355 |
Belastingschulden
| 0 | 0 | 0 | 65 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | 117 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 137 | 0 | 0 | 0 | 102 | 0 | 0 | 0 | 129 | 0 | 0 | 0 | 120 | 0 | 0 | 0 | 103 | 0 | 0 | 0 | 93 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 450 | 453 | 452 | 454 | 435 | 423 | 417 | 411 | 393 | 391 | 391 | 392 | 394 | 419 | 434 | 10 | 481 | 531 | 553 | 561 | 553 | 554 | 551 | 518 | 564 | 592 | 566 | 493 | 536 | 622 | 628 | 500 | 464 | 577 | 596 | 483 | 447 | 550 | 544 | 464 | 460 | 579 | 591 | 451 | 445 | 520 | 471 | 383 | 389 | 452 | 471 | 402 | 390 | 486 | 480 | 401 | 380 | 422 | 456 | 417 | 488 | 579 | 640 | 672 | 737 | 792 | 759 | 612 | 580 | 633 | 588 | 545 | 534 | 546 | 480 | 271 |
Overige kortlopende verplichtingen
| 0 | 212 | 1,250 | -614 | 818 | 826 | 808 | -49 | 852 | 941 | 927 | 599 | 253 | 249 | 192 | 1,017 | 953 | 910 | 885 | 1,134 | -244 | -236 | -251 | -130 | 1,062 | 723 | 1,999 | 1,362 | 919 | 866 | 750 | 1,227 | 842 | 787 | 774 | 725 | 852 | 798 | 696 | 620 | 800 | 826 | 698 | 922 | 685 | 708 | 633 | 820 | 677 | 632 | 574 | 797 | 709 | 646 | 574 | 825 | 894 | 1,069 | 1,028 | 1,033 | 911 | 897 | 1,004 | 1,012 | 791 | 765 | 774 | 776 | 872 | 767 | 737 | 762 | 917 | 484 | 456 | 430 |
Totaal kortlopende verplichtingen
| 505 | 1,291 | 1,315 | 1,168 | 1,324 | 1,319 | 1,286 | 1,136 | 1,311 | 1,402 | 1,385 | 1,159 | 1,407 | 1,446 | 1,420 | 715 | 1,491 | 971 | 1,509 | 1,313 | 1,820 | 1,833 | 1,914 | 1,647 | 1,773 | 1,820 | 3,099 | 2,539 | 2,121 | 2,384 | 2,349 | 2,032 | 1,931 | 2,188 | 2,256 | 1,957 | 1,901 | 2,163 | 2,086 | 1,852 | 1,811 | 2,167 | 2,135 | 1,743 | 1,680 | 1,978 | 2,089 | 1,931 | 1,608 | 1,702 | 1,765 | 1,563 | 1,536 | 1,750 | 1,775 | 1,575 | 1,521 | 1,852 | 1,909 | 1,885 | 1,822 | 2,018 | 2,194 | 2,169 | 2,307 | 2,463 | 2,461 | 2,180 | 2,257 | 2,183 | 2,145 | 1,977 | 2,047 | 1,791 | 1,684 | 1,295 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5,577 | 5,577 | 5,462 | 5,196 | 20 | 18 | 5,222 | 5,124 | 9 | 9 | 9 | 5,449 | 7 | 6 | 7 | 5,950 | 8 | 5,920 | 5 | 5,497 | 4 | 3 | 3 | 3 | 4 | 4 | 5,972 | 5,685 | 5,953 | 5,822 | 5,764 | 3,337 | 5,518 | 5,162 | 5,180 | 3,034 | 4,929 | 4,983 | 4,942 | 4,792 | 1,749 | 4,476 | 1,787 | 4,561 | 1,702 | 1,641 | 1,766 | 2,276 | 1,716 | 1,663 | 1,794 | 2,107 | 1,551 | 1,498 | 1,598 | 2,083 | 1,428 | 1,298 | 1,278 | 1,840 | 1,313 | 1,342 | 1,429 | 1,815 | 1,760 | 1,797 | 1,851 | 3,195 | 1,621 | 1,571 | 1,482 | 540 | 1,125 | 0 | 1,708 | 1,687 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 453 | 452 | 34 | -7,146 | -7,113 | -6,974 | 411 | -6,824 | -6,862 | -6,953 | 52 | 700 | 708 | 715 | 447 | 683 | 531 | 764 | 835 | 772 | 761 | 749 | 736 | 709 | 701 | 283 | 164 | 187 | 196 | 199 | 197 | 208 | 204 | 198 | 198 | 202 | 201 | 195 | 199 | 201 | 197 | 195 | 192 | 203 | 201 | 204 | 207 | 186 | 185 | 185 | 182 | 187 | 194 | 199 | 206 | 215 | 241 | 256 | 267 | 285 | 292 | 292 | 311 | 247 | 0 | 0 | 927 | 0 | 0 | 0 | 782 | 274 | 265 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 698 | 709 | 709 | 687 | 706 | 715 | 712 | 679 | 699 | 700 | 698 | 686 | 700 | 708 | 715 | 725 | 683 | 734 | 764 | 815 | 772 | 761 | 749 | 736 | 709 | 701 | 802 | 790 | 1,285 | 1,255 | 1,298 | 1,214 | 1,198 | 1,195 | 1,306 | 1,252 | 1,249 | 1,240 | 1,223 | 1,202 | 1,185 | 1,198 | 1,199 | 1,173 | 1,130 | 1,123 | 1,121 | 1,141 | 1,122 | 1,112 | 1,078 | 1,065 | 1,076 | 1,083 | 1,028 | 1,021 | 964 | 1,127 | 1,144 | 1,137 | 1,025 | 1,005 | 937 | 966 | 988 | 983 | 947 | 927 | 890 | 859 | 798 | 782 | 729 | 814 | 825 | 823 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 20 | 1,257 | 6,420 | 6,380 | 662 | 722 | 6,116 | 6,153 | 6,246 | 803 | 6,289 | 6,368 | 6,486 | 950 | 7,586 | 1,740 | 7,274 | 1,051 | 6,718 | 6,627 | 6,572 | 7,140 | 6,217 | 6,101 | 293 | 1,132 | 85 | 99 | 67 | 2,518 | 91 | 412 | 385 | 2,520 | 407 | 368 | 368 | 1,771 | 3,200 | 332 | 3,182 | 353 | 3,269 | 3,264 | 2,968 | 2,184 | 2,704 | 2,456 | 2,426 | 2,056 | 2,253 | 2,190 | 2,150 | 1,820 | 2,174 | 1,991 | 2,297 | 1,802 | 2,270 | 2,212 | 2,213 | 2,281 | 1,942 | 1,783 | 1,765 | 641 | 1,750 | 1,809 | 1,657 | 1,098 | 1,331 | 1,839 | 330 | 329 |
Totaal niet-vlottende verplichtingen
| 6,275 | 6,286 | 6,633 | 6,487 | 6,328 | 6,287 | 6,166 | 6,525 | 5,972 | 5,921 | 6,026 | 6,223 | 6,043 | 6,111 | 6,284 | 7,866 | 7,324 | 7,676 | 7,158 | 6,664 | 6,313 | 6,193 | 6,040 | 6,080 | 5,868 | 5,775 | 7,350 | 6,981 | 7,510 | 7,372 | 7,328 | 7,069 | 7,015 | 6,973 | 7,069 | 6,806 | 6,787 | 6,792 | 6,728 | 6,570 | 6,335 | 6,203 | 6,363 | 6,373 | 6,304 | 6,229 | 6,059 | 5,601 | 5,728 | 5,416 | 5,483 | 5,228 | 5,067 | 4,965 | 4,975 | 4,924 | 4,781 | 4,657 | 4,975 | 4,779 | 4,893 | 4,851 | 4,871 | 5,062 | 4,937 | 4,829 | 4,824 | 4,763 | 4,535 | 4,511 | 4,213 | 3,984 | 3,459 | 2,918 | 2,863 | 2,839 |
Totaal passiva
| 7,559 | 7,577 | 7,948 | 7,655 | 7,652 | 7,606 | 7,452 | 7,661 | 7,283 | 7,323 | 7,411 | 7,382 | 7,450 | 7,557 | 7,704 | 8,581 | 8,815 | 8,647 | 8,667 | 7,977 | 8,133 | 8,026 | 7,954 | 7,727 | 7,641 | 7,595 | 10,449 | 9,520 | 9,631 | 9,756 | 9,677 | 9,101 | 8,946 | 9,161 | 9,325 | 8,763 | 8,688 | 8,955 | 8,814 | 8,422 | 8,146 | 8,370 | 8,498 | 8,116 | 7,984 | 8,207 | 8,148 | 7,532 | 7,336 | 7,118 | 7,248 | 6,791 | 6,603 | 6,715 | 6,750 | 6,499 | 6,302 | 6,509 | 6,884 | 6,664 | 6,715 | 6,869 | 7,065 | 7,231 | 7,244 | 7,292 | 7,285 | 6,943 | 6,792 | 6,694 | 6,358 | 5,961 | 5,506 | 4,709 | 4,547 | 4,134 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 1 | 0 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 |
Ingehouden winsten
| 2,250 | 2,189 | 2,097 | 2,067 | 1,971 | 1,895 | 1,836 | 1,808 | 1,750 | 1,668 | 1,603 | 1,587 | 1,511 | 1,437 | 1,392 | 1,390 | 1,414 | 1,399 | 1,607 | 1,785 | 1,651 | 1,558 | 1,480 | 1,442 | 1,384 | 1,285 | 2,449 | 2,609 | 2,219 | 2,077 | 2,060 | 1,977 | 1,866 | 1,726 | 1,628 | 1,592 | 1,501 | 1,361 | 1,252 | 1,183 | 1,146 | 984 | 877 | 832 | 785 | 637 | 544 | 558 | 510 | 384 | 290 | 293 | 260 | 109 | 21 | -25 | -82 | -215 | -287 | -315 | -380 | -477 | -540 | -578 | 785 | 651 | 560 | 525 | 427 | 318 | 222 | 156 | 63 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -61 | -83 | -86 | -70 | -94 | -79 | -81 | -79 | -112 | -78 | -45 | -48 | -42 | -27 | -29 | -16 | -56 | -77 | -117 | -52 | -77 | -51 | -50 | -52 | -31 | -26 | 3 | -10 | -9 | -39 | -84 | -113 | -56 | -66 | -38 | -74 | -67 | -32 | -60 | 24 | 57 | 145 | 134 | 122 | 124 | 86 | 120 | 151 | 144 | 124 | 168 | 128 | 133 | 185 | 173 | 155 | 149 | 105 | 129 | 138 | 150 | 140 | 93 | 98 | 160 | 200 | 182 | 194 | 197 | 195 | 185 | 184 | 174 | 5,140 | 5,063 | 5,033 |
Overige totale aandeelhoudersvermogen
| -3,053 | -2,994 | -2,940 | -2,917 | -2,887 | -2,832 | -2,741 | -2,644 | -2,551 | -2,446 | -2,379 | -2,342 | -2,328 | -2,337 | -2,348 | -2,351 | -2,360 | -2,380 | -2,389 | -2,265 | -2,152 | -2,074 | -2,021 | -1,966 | -1,869 | -1,786 | -1,809 | -1,723 | -1,588 | -1,453 | -1,316 | -1,152 | -1,019 | -884 | -755 | -570 | -420 | -265 | -112 | 46 | 203 | 353 | 509 | 667 | 769 | 916 | 1,077 | 1,219 | 1,364 | 1,487 | 1,665 | 1,809 | 2,024 | 2,318 | 2,511 | 2,785 | 2,842 | 2,818 | 2,857 | 2,863 | 2,855 | 2,845 | 2,824 | 2,820 | 2,806 | 2,794 | 2,793 | 2,795 | 2,782 | 2,785 | 3,007 | 3,217 | 3,373 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| -862 | -885 | -926 | -918 | -1,008 | -1,014 | -984 | -913 | -911 | -854 | -819 | -801 | -857 | -925 | -983 | -975 | -1,000 | -1,056 | -897 | -530 | -576 | -565 | -589 | -574 | -514 | -525 | 645 | 878 | 624 | 587 | 662 | 714 | 793 | 778 | 837 | 950 | 1,016 | 1,066 | 1,082 | 1,255 | 1,408 | 1,484 | 1,522 | 1,623 | 1,680 | 1,641 | 1,743 | 1,930 | 2,020 | 1,997 | 2,125 | 2,232 | 2,419 | 2,614 | 2,707 | 2,917 | 2,911 | 2,710 | 2,701 | 2,688 | 2,627 | 2,510 | 2,379 | 2,342 | 3,753 | 3,647 | 3,537 | 3,516 | 3,408 | 3,300 | 3,416 | 3,559 | 3,612 | 5,140 | 5,063 | 5,033 |
Totaal eigen vermogen
| -861 | -884 | -925 | -917 | -997 | -1,004 | -975 | -904 | -903 | -846 | -811 | -794 | -849 | -918 | -976 | -968 | -993 | -1,050 | -891 | -524 | -570 | -560 | -584 | -569 | -509 | -520 | 650 | 883 | 630 | 592 | 666 | 718 | 797 | 781 | 840 | 953 | 1,019 | 1,069 | 1,084 | 1,257 | 1,411 | 1,487 | 1,524 | 1,625 | 1,682 | 1,642 | 1,744 | 1,931 | 2,019 | 1,996 | 2,124 | 2,232 | 2,419 | 2,614 | 2,707 | 2,917 | 2,911 | 2,710 | 2,701 | 2,688 | 2,627 | 2,510 | 2,379 | 2,342 | 3,753 | 3,647 | 3,537 | 3,516 | 3,408 | 3,300 | 3,416 | 3,559 | 3,612 | 5,140 | 5,063 | 5,033 |
Totaal passiva en aandeelhoudersvermogen
| 6,698 | 6,693 | 7,023 | 6,738 | 6,655 | 6,602 | 6,477 | 6,757 | 6,380 | 6,477 | 6,600 | 6,588 | 6,601 | 6,639 | 6,728 | 7,613 | 7,822 | 7,597 | 7,776 | 7,453 | 7,563 | 7,466 | 7,370 | 7,158 | 7,132 | 7,075 | 11,099 | 10,403 | 10,261 | 10,348 | 10,343 | 9,819 | 9,743 | 9,942 | 10,165 | 9,716 | 9,707 | 10,024 | 9,898 | 9,679 | 9,557 | 9,857 | 10,022 | 9,741 | 9,666 | 9,849 | 9,892 | 9,463 | 9,355 | 9,114 | 9,372 | 9,023 | 9,022 | 9,329 | 9,457 | 9,416 | 9,213 | 9,219 | 9,585 | 9,352 | 9,342 | 9,379 | 9,444 | 9,573 | 10,997 | 10,939 | 10,822 | 10,459 | 10,200 | 9,994 | 9,774 | 9,520 | 9,118 | 9,849 | 9,610 | 9,167 |