Tempur Sealy International, Inc.
NYSE:TPX
54.92 (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 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 104.2 | 95.8 | 92.5 | 74.9 | 91.6 | 101.8 | 91 | 69.4 | 94.1 | 110.3 | 116.3 | 300.7 | 503.3 | 58.1 | 290.5 | 65 | 229.2 | 146.8 | 197 | 64.9 | 52.9 | 38.3 | 39.6 | 45.8 | 32.1 | 32.6 | 34.5 | 41.9 | 41.8 | 38.5 | 42.5 | 65.7 | 89 | 137.9 | 37.1 | 153.9 | 71.8 | 35.4 | 45 | 62.5 | 81.8 | 121.5 | 79.7 | 81 | 126.6 | 101.4 | 91.5 | 179.3 | 151.743 | 134.198 | 134.016 | 111.367 | 103.015 | 86.739 | 59.36 | 53.623 | 38.048 | 15.367 | 38.422 | 14.042 | 20.003 | 24.974 | 21.127 | 15.385 | 87.677 | 68.353 | 46.567 | 33.315 | 23.58 | 24.832 | 16.774 | 15.788 | 15.253 | 15.812 | 13.181 | 17.855 | 52.401 | 28.168 | 12.995 | 28.368 | 25.174 | 25.083 | 11.573 | 14.23 |
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 |
Liquide middelen en kortetermijnbeleggingen
| 104.2 | 95.8 | 92.5 | 74.9 | 91.6 | 101.8 | 91 | 69.4 | 94.1 | 110.3 | 116.3 | 300.7 | 503.3 | 58.1 | 290.5 | 65 | 229.2 | 146.8 | 197 | 64.9 | 52.9 | 38.3 | 39.6 | 45.8 | 32.1 | 32.6 | 34.5 | 41.9 | 41.8 | 38.5 | 42.5 | 65.7 | 89 | 137.9 | 37.1 | 153.9 | 71.8 | 35.4 | 45 | 62.5 | 81.8 | 121.5 | 79.7 | 81 | 126.6 | 101.4 | 91.5 | 179.3 | 151.743 | 134.198 | 134.016 | 111.367 | 103.015 | 86.739 | 59.36 | 53.623 | 38.048 | 15.367 | 38.422 | 14.042 | 20.003 | 24.974 | 21.127 | 15.385 | 87.677 | 68.353 | 46.567 | 33.315 | 23.58 | 24.832 | 16.774 | 15.788 | 15.253 | 15.812 | 13.181 | 17.855 | 52.401 | 28.168 | 12.995 | 28.368 | 25.174 | 25.083 | 11.573 | 14.23 |
Nettovorderingen
| 467.6 | 474 | 483.6 | 431.4 | 525.8 | 476.1 | 461.5 | 422.6 | 488.2 | 481.6 | 426.4 | 419.5 | 510.2 | 462.5 | 397.4 | 383.7 | 440.8 | 341.8 | 372.8 | 372 | 431.2 | 386.3 | 356.4 | 321.5 | 374.1 | 359.4 | 339.4 | 317.7 | 363.6 | 356.2 | 344.1 | 345.1 | 404.3 | 414 | 384.7 | 379.4 | 454.7 | 424.7 | 390.1 | 385.8 | 402.4 | 376.2 | 368.4 | 349.2 | 349.3 | 331.6 | 417.7 | 504.8 | 161.521 | 131.192 | 152.961 | 142.4 | 151.419 | 140.413 | 134.407 | 115.63 | 127.453 | 112.338 | 118.997 | 105.576 | 105.397 | 91.002 | 90.5 | 99.811 | 137.112 | 132.555 | 152.581 | 163.73 | 165.735 | 141.8 | 146.206 | 142.647 | 136.236 | 123.916 | 122.644 | 111.745 | 116.408 | 96.701 | 98.872 | 93.804 | 92.58 | 75.177 | 69.786 | 60.309 |
Voorraad
| 496.2 | 507.4 | 489.6 | 483.1 | 485.5 | 529.3 | 566.7 | 555 | 599 | 619.1 | 581.3 | 463.9 | 384.9 | 324.2 | 318.8 | 312.1 | 275.6 | 258.8 | 273.4 | 260.5 | 270.8 | 243.1 | 239.7 | 222.3 | 220.5 | 224.4 | 214.7 | 183 | 188.8 | 194.5 | 192.2 | 196.8 | 214.3 | 225.6 | 214.4 | 199.2 | 213.1 | 231.8 | 226.9 | 217.2 | 207.3 | 220 | 222.7 | 199.2 | 182.8 | 179.6 | 170.9 | 93 | 87.123 | 106.056 | 97.67 | 91.212 | 91.046 | 86.279 | 71.716 | 69.856 | 68.175 | 65.31 | 68.111 | 57.686 | 48.456 | 51.57 | 60.791 | 60.497 | 69.703 | 93.52 | 112.001 | 106.533 | 82.065 | 77.434 | 74.257 | 61.736 | 63.754 | 71.773 | 78.248 | 81.064 | 87.159 | 81.625 | 73.682 | 66.162 | 53.391 | 54.783 | 57.423 | 58.276 |
Overige vlottende activa
| 87.3 | 84.5 | 96.2 | 113.8 | 144.8 | 146.9 | 151.4 | 148.2 | 190.2 | 188.4 | 189.6 | 91.5 | 168.8 | 161.8 | 281.7 | 207.6 | 271.5 | 396.2 | 203.2 | 202.8 | 411.2 | 448 | 434.6 | 215.8 | 250.9 | 139.6 | 142.4 | 76.4 | 126.2 | 116.8 | 124 | 63.9 | 123.4 | 71.4 | 72.7 | 76.6 | 114.7 | 121.7 | 109.7 | 56.5 | 100.3 | 100.3 | 102.4 | 98.1 | 91.9 | 86.6 | 80.2 | 44 | 40.825 | 41.309 | 41.257 | 34.8 | 34.978 | 36.532 | 35.835 | 32.371 | 34.182 | 34.636 | 36.164 | 31.679 | 31.295 | 29.718 | 28.759 | 21.121 | 25.647 | 28.298 | 29.038 | 23.057 | 22.619 | 22.819 | 29.834 | 17.385 | 18.766 | 19.155 | 18.042 | 17.604 | 19.122 | 20.576 | 20.806 | 25.512 | 14.273 | 15.343 | 14.871 | 12.629 |
Totaal vlottende activa
| 1,155.3 | 1,161.7 | 1,161.9 | 1,093 | 1,247.7 | 1,254.1 | 1,270.6 | 1,195.2 | 1,276.4 | 1,305.2 | 1,218.8 | 1,275.6 | 1,482.8 | 925.7 | 1,214.3 | 968.4 | 1,148.1 | 945.5 | 1,046.4 | 900.2 | 960.5 | 891.7 | 853 | 805.4 | 877.6 | 686.2 | 659.8 | 607.4 | 657.3 | 647.6 | 640.8 | 671.5 | 769.3 | 848.9 | 708.9 | 809.1 | 854.3 | 813.6 | 771.7 | 766.4 | 791.8 | 818 | 773.2 | 727.5 | 750.6 | 699.2 | 760.3 | 821.1 | 441.212 | 412.755 | 425.904 | 379.47 | 380.458 | 349.963 | 301.318 | 271.48 | 267.858 | 227.651 | 261.694 | 208.983 | 205.151 | 197.264 | 201.177 | 196.814 | 320.139 | 322.726 | 340.187 | 326.635 | 293.999 | 266.885 | 267.071 | 237.556 | 234.009 | 230.656 | 232.115 | 228.268 | 275.09 | 227.07 | 206.355 | 213.846 | 185.418 | 170.386 | 153.653 | 145.444 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,461.4 | 1,486.1 | 1,495.5 | 1,514.8 | 1,434.9 | 1,418.9 | 1,386.3 | 1,297.9 | 1,217.3 | 1,180.5 | 1,136.8 | 1,064.1 | 1,021.1 | 843.6 | 803.1 | 812.2 | 791.4 | 744.4 | 743.5 | 681.2 | 658.7 | 658.1 | 610.4 | 420.8 | 421 | 433.1 | 436.8 | 435.1 | 424.1 | 424.8 | 420.1 | 422.2 | 365.1 | 362.2 | 364.9 | 361.7 | 360.5 | 358.6 | 353.1 | 355.6 | 358.1 | 366.4 | 402.4 | 411.6 | 411.6 | 415.1 | 433.5 | 186 | 176.807 | 166.31 | 161 | 160.502 | 158.567 | 162.081 | 161.076 | 159.807 | 162.91 | 159.528 | 165.88 | 172.497 | 175.817 | 176.867 | 178.016 | 185.843 | 190.714 | 203.709 | 208.703 | 208.37 | 208.14 | 207.239 | 211.68 | 215.428 | 206.541 | 206.519 | 199.858 | 193.224 | 182.851 | 168.086 | 147.518 | 138.457 | 122.372 | 116.978 | 114.954 | 114.741 |
Goodwill
| 1,097.3 | 1,076 | 1,077.2 | 1,083.3 | 1,064.8 | 1,080.9 | 1,069.8 | 1,062.3 | 1,032.3 | 1,066.6 | 1,096.8 | 1,107.4 | 1,082.1 | 767 | 765.2 | 766.3 | 761.1 | 757.5 | 753.6 | 732.3 | 730.4 | 732.3 | 725.5 | 723 | 726.5 | 727.1 | 731.1 | 733.1 | 732.9 | 727.6 | 724.2 | 722.5 | 719.7 | 719.6 | 717.7 | 709.4 | 712.7 | 722 | 718.3 | 736.5 | 738.4 | 741.5 | 764.4 | 759.6 | 756.4 | 747.9 | 764.9 | 216.1 | 216.126 | 213.15 | 213.824 | 213.273 | 212.768 | 213.602 | 213.212 | 212.468 | 211.723 | 210.475 | 193.155 | 193.391 | 193.456 | 192.998 | 192.339 | 192.569 | 199.523 | 198.877 | 198.372 | 198.286 | 198.623 | 198.287 | 198.45 | 198.207 | 199.258 | 200.045 | 199.868 | 199.962 | 201.234 | 201.407 | 201.109 | 200.81 | 206,884 | 208.856 | 0 | 164.644 |
Immateriële activa
| 714.6 | 708.2 | 710.3 | 714.8 | 709.4 | 717.6 | 714.6 | 715.8 | 708.9 | 727.8 | 743.8 | 750.9 | 755.7 | 623.7 | 626.8 | 630.1 | 630.9 | 633.5 | 635.2 | 641.4 | 644 | 650.6 | 646.9 | 649.3 | 657 | 659.4 | 661.7 | 667.4 | 671.9 | 672.9 | 675.4 | 678.7 | 686.3 | 691.9 | 696.1 | 695.4 | 702.3 | 712.3 | 715.6 | 727.1 | 736.2 | 743.5 | 743.7 | 750.1 | 758.2 | 764 | 770.4 | 63.1 | 63.82 | 64.959 | 65.261 | 66.491 | 67.715 | 66.94 | 67.737 | 68.745 | 69.179 | 69.985 | 64.067 | 64.717 | 65.318 | 65.82 | 66.328 | 66.823 | 67.157 | 67.774 | 68.028 | 68.755 | 69.014 | 69.829 | 70.66 | 70.826 | 71.598 | 72.414 | 73.109 | 273.87 | 275.652 | 276.581 | 276.616 | 276.932 | 283.901 | 286.849 | 286.822 | 288.546 |
Goodwill en immateriële activa
| 1,811.9 | 1,784.2 | 1,787.5 | 1,798.1 | 1,774.2 | 1,798.5 | 1,784.4 | 1,778.1 | 1,741.2 | 1,794.4 | 1,840.6 | 1,858.3 | 1,837.8 | 1,390.7 | 1,392 | 1,396.4 | 1,392 | 1,391 | 1,388.8 | 1,373.7 | 1,374.4 | 1,382.9 | 1,372.4 | 1,372.3 | 1,383.5 | 1,386.5 | 1,392.8 | 1,400.5 | 1,404.8 | 1,400.5 | 1,399.6 | 1,401.2 | 1,406 | 1,411.5 | 1,413.8 | 1,404.8 | 1,415 | 1,434.3 | 1,433.9 | 1,463.6 | 1,474.6 | 1,485 | 1,508.1 | 1,509.7 | 1,514.6 | 1,511.9 | 1,535.3 | 279.2 | 279.946 | 278.109 | 279.085 | 279.764 | 280.483 | 280.542 | 280.949 | 281.213 | 280.902 | 280.46 | 257.222 | 258.108 | 258.774 | 258.818 | 258.667 | 259.392 | 266.68 | 266.651 | 266.4 | 267.041 | 267.637 | 268.116 | 269.11 | 269.033 | 270.856 | 272.459 | 272.977 | 273.87 | 275.652 | 276.581 | 276.616 | 276.932 | 283.901 | 286.849 | 286.822 | 288.546 |
Langetermijnbeleggingen
| 0 | 0 | 0 | -0 | 0 | 0 | 0 | 22.8 | 41.9 | 44.8 | 0 | 48.6 | 49.5 | 0 | 0 | 23.6 | 16 | 24.8 | 22.1 | 0 | 17.3 | 24.6 | 22.3 | 22.5 | 18.7 | 24.3 | 25 | 21.5 | 18.8 | 20.1 | 17.3 | 15.5 | 14.9 | 15.9 | 14.1 | 13.6 | 16.1 | 16 | 14 | 12.9 | 12.8 | 10.7 | 9.6 | 7.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.391 | -11.522 | -12.199 | -12.903 | -18.008 | -19.155 | -20.462 | -20.276 | -20.411 | -19.839 | 0 | -16.475 | 0 | -14.725 | 0 | -13.922 | -11.924 | -9.566 | -9.721 | -10.033 | 0 | -8.288 | -7.819 | -7.098 | 0 | -9.14 | -9.842 | -9.864 | 0 | -6,255 | -5.768 | 0 | 0 |
Belastingvorderingen
| 14.2 | 14.5 | 15.4 | 15.6 | 12.7 | 12.7 | 12.7 | 11.3 | 11.8 | 12.4 | 13.5 | 13.6 | 17.3 | 14.9 | 13.7 | 13.5 | 15.6 | 13.6 | 13 | 14.1 | 13.6 | 12.5 | 21.9 | 22.6 | 22.8 | 23.6 | 25.1 | 23.6 | 27.3 | 25.5 | 24 | 22.5 | 25.4 | 12.5 | 13 | 12.2 | 9.3 | 9.2 | 8.7 | 8.6 | 10.6 | 11 | 10.8 | 10.9 | 9.7 | 9.8 | 9.9 | 10.4 | 0 | 0 | 0 | 14.391 | 11.522 | 12.199 | 12.903 | 18.008 | 19.155 | 20.462 | 20.276 | 20.411 | 19.839 | 0 | 16.475 | 0 | 14.725 | 0 | 13.922 | 11.924 | 9.566 | 9.721 | 10.033 | 0 | 8.288 | 7.819 | 7.098 | 0 | 9.14 | 9.842 | 9.864 | 0 | 6,255 | 5.768 | 0 | 0 |
Overige niet-vlottende activa
| 125.2 | 131.5 | 125.5 | 132.4 | 76.6 | 86.6 | 83.1 | 54.5 | 63.1 | 67.1 | 112.2 | 63.2 | 58.8 | 102.7 | 119 | 94.5 | 92.3 | 82.6 | 92.4 | 92.6 | 78.6 | 76.9 | 85.7 | 71.8 | 85.1 | 211.9 | 210.5 | 205.9 | 203 | 192.7 | 178.5 | 169.7 | 165.5 | 68.4 | 62.1 | 54.1 | 84.2 | 85.2 | 73.7 | 55.5 | 51.8 | 60.8 | 67.3 | 62.4 | 75 | 80.3 | 87.9 | 16.3 | 15.555 | 8.366 | 8.471 | 8.904 | 9.128 | 9.439 | 3.169 | 3.503 | 4.28 | 4.298 | 4.392 | 3.791 | 2.919 | 3.758 | 4.058 | 4.482 | 4.785 | 5.104 | 5.345 | 4.386 | 4.044 | 3.982 | 3.284 | 3.649 | 6.462 | 6.969 | 7.238 | 6.949 | 8.96 | 8.247 | 8.771 | 10.388 | 11.546 | 11.256 | 10.918 | 71.618 |
Totaal niet-vlottende activa
| 3,412.7 | 3,416.3 | 3,423.9 | 3,460.9 | 3,298.4 | 3,316.7 | 3,266.5 | 3,164.6 | 3,075.3 | 3,099.2 | 3,103.1 | 3,047.8 | 2,984.5 | 2,351.9 | 2,327.8 | 2,340.2 | 2,307.3 | 2,256.4 | 2,259.8 | 2,161.6 | 2,142.6 | 2,155 | 2,112.7 | 1,910 | 1,931.1 | 2,079.4 | 2,090.2 | 2,086.6 | 2,078 | 2,063.6 | 2,039.5 | 2,031.1 | 1,976.9 | 1,870.5 | 1,867.9 | 1,846.4 | 1,885.1 | 1,903.3 | 1,883.4 | 1,896.2 | 1,907.9 | 1,933.9 | 1,998.2 | 2,002.4 | 2,010.9 | 2,017.1 | 2,066.6 | 491.9 | 472.308 | 452.785 | 448.556 | 449.17 | 448.178 | 452.062 | 445.194 | 444.523 | 448.092 | 444.286 | 427.494 | 434.396 | 437.51 | 439.443 | 440.741 | 449.717 | 462.179 | 475.464 | 480.448 | 479.797 | 479.821 | 479.337 | 484.074 | 488.11 | 483.859 | 485.947 | 480.073 | 474.043 | 467.463 | 452.914 | 432.905 | 425.777 | 417.819 | 415.083 | 412.694 | 474.905 |
Totaal activa
| 4,568 | 4,578 | 4,585.8 | 4,553.9 | 4,546.1 | 4,570.8 | 4,537.1 | 4,359.8 | 4,351.7 | 4,404.4 | 4,321.9 | 4,323.4 | 4,467.3 | 3,277.6 | 3,542.1 | 3,308.6 | 3,455.4 | 3,201.9 | 3,306.2 | 3,061.8 | 3,103.1 | 3,046.7 | 2,965.7 | 2,715.4 | 2,808.7 | 2,765.6 | 2,750 | 2,694 | 2,735.3 | 2,711.2 | 2,680.3 | 2,702.6 | 2,746.2 | 2,719.4 | 2,576.8 | 2,655.5 | 2,739.4 | 2,716.9 | 2,655.1 | 2,662.6 | 2,699.7 | 2,751.9 | 2,771.4 | 2,729.9 | 2,761.5 | 2,716.3 | 2,826.9 | 1,313 | 913.52 | 865.54 | 874.46 | 828.64 | 828.636 | 802.025 | 746.512 | 716.003 | 715.95 | 671.937 | 689.188 | 643.379 | 642.661 | 636.707 | 641.918 | 646.531 | 782.318 | 798.19 | 820.635 | 806.432 | 773.82 | 746.222 | 751.145 | 725.666 | 717.868 | 716.603 | 712.188 | 702.311 | 742.553 | 679.984 | 639.26 | 639.623 | 603.237 | 585.469 | 566.347 | 620.349 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 346.8 | 353.3 | 345.2 | 311.3 | 361.7 | 362.6 | 368.1 | 359.8 | 440.2 | 432.6 | 462.3 | 432 | 463.4 | 346.7 | 278.6 | 324.1 | 330.9 | 247.1 | 265.3 | 251.7 | 276.2 | 235.5 | 245.7 | 253 | 266.6 | 247.3 | 248.7 | 199.2 | 244.7 | 231.8 | 228.7 | 219.3 | 237.9 | 253.5 | 215.5 | 266.3 | 272.3 | 261.5 | 236.6 | 226.4 | 249.3 | 235.2 | 200.8 | 191.2 | 181.7 | 150.1 | 157.5 | 85.8 | 85.781 | 69.179 | 67.622 | 69.9 | 70.411 | 63.246 | 65.332 | 48.288 | 62.798 | 48.664 | 52.647 | 47.761 | 46.625 | 38.496 | 40.14 | 41.355 | 56.159 | 53.019 | 56.332 | 56.206 | 64.88 | 48.223 | 60.239 | 48.297 | 38.439 | 37.59 | 37.059 | 33.639 | 38.193 | 30.512 | 33.582 | 34.771 | 29.585 | 23.532 | 29.895 | 25.886 |
Kortlopende schulden
| 176.3 | 300 | 290.3 | 284.1 | 295.4 | 303.2 | 301 | 175.9 | 172.4 | 169.7 | 167.5 | 154.7 | 151.2 | 102.8 | 98.9 | 104.9 | 95 | 314.7 | 103.3 | 88.2 | 109.8 | 109.1 | 96.2 | 47.1 | 73 | 77.3 | 65.6 | 72.4 | 66.3 | 68.4 | 66.9 | 70.3 | 66.1 | 150.2 | 178.9 | 181.5 | 173.8 | 66 | 70.1 | 66.4 | 60.2 | 52.8 | 45.6 | 39.6 | 39.7 | 39.4 | 36.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.277 | 0.288 | 0.282 | 0.266 | 18.191 | 19.497 | 19.051 | 22.673 | 26.44 | 30.77 | 3.178 | 38.175 | 10.192 | 8.758 | 9.718 | 11.769 | 11.096 | 10.496 |
Belastingschulden
| 21.9 | 15.1 | 10 | 5.3 | 11.6 | 2.9 | 25.4 | 12.8 | 20.1 | 30.8 | 32 | 9.9 | 40.3 | 23.3 | 33.2 | 21.7 | 59 | 43 | 24.6 | 11 | 25.3 | 6.7 | 22.5 | 9.7 | 11.2 | 29.3 | 28.7 | 29.1 | 26.4 | 9.9 | 15.5 | 5.8 | 23.1 | 1.1 | 13.9 | 11.2 | 17.7 | 0 | 9.2 | 12 | 19.1 | 17.3 | 3.8 | 1.5 | 33 | 18.4 | 21.4 | 22.5 | 18.109 | 8.632 | 28.26 | 20.506 | 26.173 | 18.714 | 22.423 | 12.477 | 19.846 | 14.584 | 14.362 | 7.312 | 14.533 | 3.061 | 7.934 | 0 | 15.997 | 0 | 1.35 | 4.06 | 15.751 | 4.984 | 2.895 | 0 | 23.09 | 12.41 | 16.427 | 0 | 23.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 65.5 | 74.9 | 53.3 | 11.6 | 2.9 | 68.6 | 48.5 | 63.3 | 60.8 | 59.8 | 13.6 | 165.2 | 101.2 | 239.4 | 13 | 265.1 | 239.9 | 214 | 14.1 | 207.2 | 191.2 | 195.6 | 22.6 | 387.2 | 29.3 | 28.7 | 23.6 | 26.4 | 9.9 | 15.5 | 22.5 | 23.1 | 1.1 | 13.9 | 12.2 | 17.7 | 0 | 9.2 | 44.4 | 19.1 | 17.3 | 3.8 | 44.4 | 37.2 | 24.6 | -5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.102 | 66.08 | 74.364 | 68.594 | 65.776 | 9.383 | 65.747 | 63.276 | 63.797 | 6.532 | 56.694 | 0 | 0 | 8.853 | 0 | 0 | 0 | 5.051 |
Overige kortlopende verplichtingen
| 466.8 | 376.2 | 237.8 | 254.2 | 390.2 | 338 | 259.7 | 384.2 | 687 | 678.1 | 660.1 | 456.8 | 504.5 | 385.5 | 485 | 524.1 | 541.8 | 396.9 | 357.2 | 422.4 | 436.7 | 387.4 | 361.1 | 359.2 | 382.9 | 227.2 | 226.5 | 276.2 | 273.2 | 227.5 | 239.6 | 250.1 | 285.1 | 263.7 | 246.8 | 254 | 291.5 | 247.7 | 220.2 | 233.5 | 234.3 | 205.9 | 196.3 | 209.2 | 220.9 | 193.2 | 197.8 | 103.8 | 130.35 | 76.009 | 70.712 | 92.773 | 89.456 | 85.803 | 81.275 | 85.469 | 94.461 | 79.481 | 81.256 | 81.452 | 87.824 | 78.365 | 68.312 | 73.099 | 74.184 | 71.466 | 65.102 | 66.08 | 74.364 | 68.594 | 65.776 | 63.973 | 65.747 | 63.276 | 63.797 | 56.57 | 56.694 | 57.075 | 63.694 | 55.6 | 57.576 | 53.915 | 50.885 | 54.078 |
Totaal kortlopende verplichtingen
| 1,011.8 | 957.8 | 958.2 | 908.2 | 1,058.9 | 1,006.7 | 1,022.8 | 981.2 | 1,077.9 | 1,057.1 | 1,101.1 | 1,053.4 | 1,159.4 | 858.3 | 895.7 | 1,223.3 | 1,026.7 | 1,001.7 | 750.4 | 773.3 | 848 | 738.7 | 725.5 | 669 | 733.7 | 581.1 | 569.5 | 571.9 | 610.6 | 537.6 | 550.7 | 545.5 | 612.2 | 668.5 | 655.1 | 713 | 755.3 | 575.2 | 536.1 | 538.3 | 562.9 | 511.2 | 446.5 | 441.5 | 475.3 | 401.1 | 376.7 | 212.1 | 234.24 | 153.82 | 166.594 | 183.179 | 186.04 | 167.763 | 169.03 | 146.234 | 177.105 | 142.729 | 148.265 | 136.525 | 148.982 | 119.922 | 116.386 | 114.454 | 146.34 | 124.485 | 123.061 | 126.634 | 155.277 | 122.067 | 147.101 | 131.767 | 146.327 | 135.949 | 143.723 | 120.979 | 121.605 | 125.762 | 107.468 | 99.129 | 96.879 | 89.216 | 91.876 | 90.46 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,775.8 | 2,991 | 3,084.4 | 3,024.8 | 2,993.7 | 3,139.5 | 3,192.2 | 3,193.4 | 3,172.1 | 3,271.9 | 3,046 | 2,705.5 | 2,699.3 | 1,768.3 | 2,088.6 | 1,598.1 | 1,769.9 | 1,736.5 | 2,127.2 | 1,708 | 1,695.7 | 1,772.2 | 1,761.3 | 1,665.8 | 1,616 | 1,706.8 | 1,707.6 | 1,752.5 | 1,686.7 | 1,793.2 | 1,789.8 | 1,817.8 | 1,619 | 1,526.6 | 1,293.7 | 1,273.3 | 1,312.5 | 1,510 | 1,532.5 | 1,535.9 | 1,586.6 | 1,723.2 | 1,799.7 | 1,796.9 | 1,820.4 | 1,903.3 | 1,963.7 | 1,025 | 649.5 | 681.5 | 565 | 585 | 508.5 | 475 | 395 | 407 | 436 | 435 | 392.695 | 297.47 | 315 | 369 | 400 | 419.341 | 518.75 | 556.5 | 596.792 | 601.756 | 555.805 | 401.365 | 349.933 | 303.099 | 354.425 | 394.461 | 371.793 | 273.325 | 304.136 | 254.434 | 250.33 | 237.142 | 286.178 | 299.748 | 298.699 | 366.026 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 552.9 | 558 | 651.8 | 0 | 0 | 0 | 129.2 | 129.2 | 0 | 0 | 129.2 | 8.5 | 8.5 | 8.9 | 90.4 | 8.9 | 0 | 0 | 102.1 | 0 | 0 | 0 | 117.5 | 0 | 0.3 | 1.9 | 114.3 | 3.4 | 5.3 | 6.5 | 174.6 | 9.3 | 10.5 | 11.8 | 195.4 | 14.3 | 14.6 | 14.8 | 258.8 | 12 | 11.6 | 11.8 | 286.1 | 10.9 | 10.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.536 | 0 | 0 | 0 | 40.386 | 0 | 0 | 0 | 43.771 | 0 | 0 | 0 | 42.5 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 127.1 | 127.2 | 127.9 | 116.1 | 117.6 | 116.5 | 114 | 112.7 | 119.3 | 127.7 | 129.2 | 96.6 | 100.4 | 98.2 | 90.4 | 78.2 | 93 | 101.4 | 102.1 | 110.1 | 117 | 115.5 | 117.5 | 121.7 | 110.4 | 113.5 | 114.3 | 160.4 | 163.3 | 170.2 | 174.6 | 192.2 | 194.6 | 194.1 | 195.4 | 242.4 | 249.3 | 259.9 | 258.8 | 261.9 | 268.4 | 279.9 | 286.1 | 287.2 | 291.9 | 331.1 | 31.4 | 18.36 | 19.568 | 20.105 | 24.227 | 29.368 | 30.787 | 30.866 | 32.315 | 30.732 | 30.689 | 28.827 | 29.865 | 29.142 | 28.888 | 28.667 | 28.371 | 30.404 | 30.059 | 30.248 | 29.645 | 34.294 | 37.579 | 37.261 | 38.536 | 39.532 | 39.262 | 40.307 | 40.386 | 43.149 | 43.199 | 43.398 | 43.771 | 40.24 | 41.531 | 39.155 | 39.049 |
Overige niet-vlottende verplichtingen
| 207.2 | 81.4 | 80.6 | 159.6 | 153.7 | 159.5 | 162 | 83.5 | 132.3 | 137 | 138.4 | 269.5 | 141 | 140.5 | 132.4 | 131.8 | 124.4 | 121 | 118.8 | 118 | 112.8 | 112.9 | 109.9 | 45.6 | 127.8 | 209 | 214.9 | 135.6 | 190 | 190 | 180.9 | 2.3 | 162.2 | 161.7 | 181.5 | 171.2 | 358 | 364.4 | 377.2 | 126.9 | 363.8 | 349.1 | 361 | 74.5 | 371.9 | 373.8 | 422.9 | 27.1 | 23.873 | 22.792 | 22.35 | 5.443 | 5.291 | 4.512 | 4.434 | 4.421 | 4.254 | 8.211 | 6.222 | 7.226 | 8.952 | 9.711 | 12.55 | 11.922 | 2.41 | 1.436 | 0.294 | 0.259 | 0.33 | 0.318 | 0.343 | -38.156 | 0.415 | 0.72 | 0.471 | -39.48 | 1.823 | 1.974 | 2.153 | -41.582 | 2.008 | 2.025 | 2.07 | 2.105 |
Totaal niet-vlottende verplichtingen
| 2,983 | 3,199.5 | 3,292.2 | 3,312.3 | 3,263.5 | 3,416.6 | 3,470.7 | 3,390.9 | 3,417.1 | 3,528.2 | 3,312.1 | 2,975 | 2,945.4 | 2,017.7 | 2,328.1 | 1,580.7 | 1,981.4 | 1,950.5 | 2,347.4 | 1,928.1 | 1,918.6 | 2,002.1 | 1,986.7 | 1,828.9 | 1,865.5 | 2,026.5 | 2,037.9 | 2,004.6 | 2,040.5 | 2,151.8 | 2,147.4 | 2,169.3 | 1,982.7 | 1,893.4 | 1,669.3 | 1,652.3 | 1,684.8 | 1,889 | 1,924.5 | 1,921.6 | 1,963.2 | 2,084.8 | 2,173.4 | 2,174.4 | 2,203.7 | 2,288.4 | 2,422.8 | 1,078.6 | 691.733 | 723.86 | 607.455 | 614.67 | 543.159 | 510.299 | 430.3 | 443.736 | 470.986 | 473.9 | 427.744 | 334.561 | 353.094 | 407.599 | 441.217 | 459.634 | 551.564 | 587.995 | 627.334 | 631.66 | 590.429 | 439.262 | 387.537 | 380.551 | 394.372 | 434.443 | 412.571 | 355.003 | 349.108 | 299.607 | 295.881 | 326.873 | 328.426 | 343.304 | 339.924 | 407.18 |
Totaal passiva
| 3,994.8 | 4,157.3 | 4,250.4 | 4,220.5 | 4,322.4 | 4,423.3 | 4,493.5 | 4,372.1 | 4,495 | 4,585.3 | 4,413.2 | 4,028.4 | 4,104.8 | 2,876 | 3,223.8 | 2,804 | 3,008.1 | 2,952.2 | 3,097.8 | 2,701.4 | 2,766.6 | 2,740.8 | 2,712.2 | 2,497.9 | 2,599.2 | 2,607.6 | 2,607.4 | 2,576.5 | 2,651.1 | 2,689.4 | 2,698.1 | 2,714.8 | 2,594.9 | 2,561.9 | 2,324.4 | 2,365.3 | 2,440.1 | 2,464.2 | 2,460.6 | 2,459.9 | 2,526.1 | 2,596 | 2,619.9 | 2,615.9 | 2,679 | 2,689.5 | 2,799.5 | 1,290.7 | 925.973 | 877.68 | 774.049 | 797.849 | 729.199 | 678.062 | 599.33 | 589.97 | 648.091 | 616.629 | 576.009 | 471.086 | 502.076 | 527.521 | 557.603 | 574.088 | 697.904 | 712.48 | 750.395 | 758.294 | 745.706 | 561.329 | 534.638 | 512.318 | 540.699 | 570.392 | 556.294 | 475.982 | 470.713 | 425.369 | 403.349 | 426.002 | 425.305 | 432.52 | 431.8 | 497.64 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 2,846.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.1 | 8.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 294.3 | 245.2 | 213.7 | 1 | 178.6 | 125.8 | 95.4 | 1 | 151.3 | 157.5 | 348.4 | 1 | 299.3 | 252.7 | 194.5 | 1 | 173.6 | 155.9 | 151.5 | 1 | 82.5 | 26.8 | 27.4 | 1 | 0 | 0 | 0 | 0.992 | 0 | 0 | 0 | 0.992 | 0 | 0 | 0 | 0.992 | 0 | 0 | 0 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.99 | 0.986 | 0.982 | 0.978 | 0.977 | 0.974 | 0.973 |
Ingehouden winsten
| 3,522.8 | 3,415.7 | 3,332.5 | 3,279.2 | 3,221.4 | 3,127.5 | 3,054.5 | 2,988.5 | 2,904.4 | 2,789.5 | 2,716.8 | 2,604.9 | 2,447 | 2,287.9 | 2,161.3 | 2,045.6 | 1,900.9 | 1,779.5 | 1,756.5 | 1,703.3 | 1,657.1 | 1,583.8 | 1,542.2 | 1,513.8 | 0 | 0 | 0 | 1,425.3 | 0 | 0 | 0 | 1,312.4 | 0 | 0 | 0 | 1,110.3 | 0 | 0 | 0 | 1,036.8 | 0 | 0 | 0 | 923.3 | 0 | 0 | 0 | 849.3 | 0 | 0 | 0 | 742.48 | 0 | 0 | 0 | 522.872 | 0 | 0 | 0 | 365.727 | 0 | 0 | 0 | 281.422 | 280.367 | 262.283 | 249.313 | 241.812 | 207.797 | 175.271 | 149.154 | 140.608 | 111.705 | 84.179 | 72.237 | 46.245 | 16.345 | -1.023 | -25.873 | -52.623 | -76.503 | -98.875 | -113.003 | -127.63 |
Overige gereserveerde algehele resultaten
| -123 | -160 | -152.5 | -136.7 | -176.3 | -144.8 | -162 | -176.9 | -239.3 | -174.5 | -116.7 | -99.2 | -99.5 | -69.6 | -76.3 | -65.5 | -87.9 | -100 | -111 | -87.7 | -95 | -88 | -91 | -95.3 | -84.8 | -87.2 | -71.1 | -79.6 | -94.4 | -104 | -113.2 | -121.4 | 0 | 0 | -96 | -110.1 | 0 | 0 | 0 | -55.7 | 0 | 0 | 0 | -13.7 | -261.8 | -242.1 | -226.8 | -7.6 | 0 | 0 | 0 | -14.686 | -199.175 | -197.849 | -189.25 | -6.188 | -178.195 | -165.371 | -164.861 | -8.004 | 0 | 0 | 0 | -12.59 | 2.443 | 24.294 | 25.341 | 13.55 | 11.586 | 5.907 | 5.439 | 3.992 | 1.908 | 2.293 | -0.708 | -1.059 | -0.825 | -0.175 | 6.978 | 12.128 | 2.599 | 0.26 | -3.493 | -0.58 |
Overige totale aandeelhoudersvermogen
| -2,838.1 | -2,846.7 | -2,856.2 | -2,821.9 | -2,833.8 | -2,847.4 | -2,860.6 | -2,836.5 | -2,820.5 | -2,807.7 | -2,703.6 | -2,222.7 | -1,987.8 | -1,819.5 | -1,770.7 | -1,479.3 | -1,367.7 | -1,440.3 | -1,447.5 | -1,257.1 | -1,226.6 | -1,193.8 | -1,198.7 | -1,204.9 | 209.5 | 158 | 142.6 | -1,229.2 | 84.2 | 21.8 | 95.4 | -1,207.2 | 151.3 | 0 | -0 | -711 | 0 | 0 | 0 | -779.4 | 0 | 0 | 0 | -796.6 | 0 | 0 | 0 | -820.4 | -12.453 | -12.14 | 100.411 | -698.023 | 298.612 | 321.812 | 336.432 | -391.643 | 244.785 | 219.35 | 276.72 | -186.422 | 140.585 | 109.186 | 84.315 | -197.381 | -199.388 | -201.859 | -205.406 | -208.216 | -192.261 | 2.723 | 60.922 | 67.756 | 62.564 | 58.747 | 83.373 | 180.151 | 255.328 | 254.823 | 253.82 | 253.134 | 250.858 | 250.587 | 250.069 | 249.946 |
Totaal eigen vermogen van aandeelhouders
| 564.5 | 411.8 | 326.6 | 323.4 | 214.1 | 138.1 | 34.7 | -22.1 | -152.6 | -189.9 | -100.7 | 285.8 | 361.5 | 400.6 | 317.3 | 503.6 | 446.4 | 248.8 | 207.5 | 359.5 | 336.5 | 303 | 253.5 | 214.6 | 209.5 | 158 | 142.6 | 117.5 | 81.2 | 18.8 | -20.8 | -15.2 | 151.3 | 157.5 | 252.4 | 290.2 | 299.3 | 252.7 | 194.5 | 202.7 | 173.6 | 155.9 | 151.5 | 114 | 82.5 | 26.8 | 27.4 | 22.3 | -12.453 | -12.14 | 100.411 | 30.791 | 99.437 | 123.963 | 147.182 | 126.033 | 66.59 | 53.979 | 111.859 | 172.293 | 140.585 | 109.186 | 84.315 | 72.443 | 84.414 | 85.71 | 70.24 | 48.138 | 28.114 | 184.893 | 216.507 | 213.348 | 177.169 | 146.211 | 155.894 | 226.329 | 271.84 | 254.615 | 235.911 | 213.621 | 177.932 | 152.949 | 134.547 | 122.709 |
Totaal eigen vermogen
| 573.2 | 420.7 | 335.4 | 333.4 | 223.7 | 147.5 | 43.6 | -12.3 | -143.3 | -180.9 | -91.3 | 295 | 370 | 409.1 | 318.5 | 504.6 | 447.4 | 258.3 | 208.4 | 360.4 | 337.5 | 305.9 | 254.7 | 217.5 | 209.5 | 158.3 | 144.5 | 119.7 | 84.2 | 21.8 | -17.8 | -12.2 | 160.6 | 168 | 264.2 | 302.6 | 313.6 | 267.3 | 209.3 | 215.3 | 185.6 | 167.5 | 163.3 | 125.5 | 93.4 | 37.6 | 27.4 | 22.3 | -12.453 | -12.14 | 100.411 | 30.791 | 99.437 | 123.963 | 147.182 | 126.033 | 67.859 | 55.308 | 113.179 | 172.293 | 140.585 | 109.186 | 84.315 | 72.443 | 84.414 | 85.71 | 70.24 | 48.138 | 28.114 | 184.893 | 216.507 | 213.348 | 177.169 | 146.211 | 155.894 | 226.329 | 271.84 | 254.615 | 235.911 | 213.621 | 177.932 | 152.949 | 134.547 | 122.709 |
Totaal passiva en aandeelhoudersvermogen
| 4,568 | 4,578 | 4,585.8 | 4,553.9 | 4,546.1 | 4,570.8 | 4,537.1 | 4,359.8 | 4,351.7 | 4,404.4 | 4,321.9 | 4,323.4 | 4,466.3 | 3,276.6 | 3,542.1 | 3,308.6 | 3,455.4 | 3,201.9 | 3,306.2 | 3,061.8 | 3,103.1 | 3,046.7 | 2,965.7 | 2,715.4 | 2,808.7 | 2,765.6 | 2,750 | 2,694 | 2,735.3 | 2,711.2 | 2,680.3 | 2,702.6 | 2,746.2 | 2,719.4 | 2,576.8 | 2,655.5 | 2,739.4 | 2,716.9 | 2,655.1 | 2,662.6 | 2,699.7 | 2,751.9 | 2,771.4 | 2,729.9 | 2,761.5 | 2,716.3 | 2,826.9 | 1,313 | 913.52 | 865.54 | 874.46 | 828.64 | 828.636 | 802.025 | 746.512 | 716.003 | 715.95 | 671.937 | 689.188 | 643.379 | 642.661 | 636.707 | 641.918 | 646.531 | 782.318 | 798.19 | 820.635 | 806.432 | 773.82 | 746.222 | 751.145 | 725.666 | 717.868 | 716.603 | 712.188 | 702.311 | 742.553 | 679.984 | 639.26 | 639.623 | 603.237 | 585.469 | 566.347 | 620.349 |