
Marriott Vacations Worldwide Corporation
NYSE:VAC
55.9 (USD) • At close April 29, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 197 | 197 | 206 | 237 | 248 | 265 | 242 | 306 | 524 | 294 | 324 | 354 | 342 | 448 | 1,312 | 643 | 524 | 660 | 566 | 651 | 287 | 183 | 179 | 222 | 231 | 441 | 547.667 | 323.831 | 409 | 440.074 | 85.151 | 101.841 | 147.102 | 174.764 | 97.418 | 106.613 | 177.061 | 321.69 | 250.906 | 272.18 | 346.515 | 146 | 170 | 159 | 200 | 288 | 104 | 119 | 103 | 212 | 83 | 77 | 110 | 25 | 25 | 29 | 26 |
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 |
Liquide middelen en kortetermijnbeleggingen
| 197 | 197 | 206 | 237 | 248 | 265 | 242 | 306 | 524 | 294 | 324 | 354 | 342 | 448 | 1,312 | 643 | 524 | 660 | 566 | 651 | 287 | 183 | 179 | 222 | 231 | 441 | 547.667 | 323.831 | 409 | 440.074 | 85.151 | 101.841 | 147.102 | 174.764 | 97.418 | 106.613 | 177.061 | 321.69 | 250.906 | 272.18 | 346.515 | 146 | 170 | 159 | 200 | 288 | 104 | 119 | 103 | 212 | 83 | 77 | 110 | 25 | 25 | 29 | 26 |
Nettovorderingen
| 2,827 | 2,727 | 2,678 | 2,758 | 2,728 | 2,589 | 2,585 | 2,509 | 2,490 | 2,390 | 2,319 | 2,264 | 2,324 | 2,249 | 2,208 | 1,988 | 2,116 | 2,185 | 2,301 | 2,426 | 2,556 | 2,540 | 2,425 | 2,332 | 2,363 | 2,195 | 1,235.398 | 1,195.821 | 1,207 | 1,212.509 | 1,167.844 | 1,124.766 | 161.733 | 134.706 | 142.864 | 1,040.125 | 131.85 | 128.321 | 116.544 | 1,003.056 | 109.7 | 113 | 1,041 | 1,066 | 1,079 | 117 | 101 | 1,127 | 1,156 | 1,186 | 1,177 | 1,220 | 1,253 | 1,273 | 1,285 | 1,297 | 1,354 |
Voorraad
| 735 | 769 | 643 | 637 | 634 | 642 | 660 | 672 | 660 | 668 | 695 | 693 | 719 | 741 | 833 | 785 | 759 | 761 | 771 | 776 | 859 | 910 | 888 | 910 | 863 | 829 | 690.154 | 726.969 | 398 | 735.072 | 744.43 | 692.757 | 712.536 | 714.404 | 702.377 | 715.072 | 669.243 | 721.664 | 704.707 | 724.52 | 772.784 | 799 | 826 | 850 | 870 | 859 | 869 | 873 | 888 | 897 | 907 | 932 | 959 | 1,014 | 1,349 | 1,383 | 1,412 |
Overige vlottende activa
| 331 | 350 | 251 | 313 | 326 | 238 | 238 | 268 | 330 | 249 | 282 | 296 | 461 | 458 | 392 | 565 | 511 | 374 | 0 | 0 | 0 | 0 | 0 | 0 | 383 | 365 | 170.536 | 61.298 | 82 | 61.701 | 58.753 | 64.033 | 0 | 0 | 972.087 | 55.252 | 0 | 0 | 944.417 | 62.016 | 0 | 0 | 42 | 74 | 86 | 1,043 | 0 | 46 | 68 | 72 | 72 | 59 | 81 | 65 | 75 | 56 | 66 |
Totaal vlottende activa
| 4,090 | 4,043 | 3,778 | 3,945 | 3,936 | 3,734 | 3,725 | 3,755 | 4,004 | 3,601 | 3,620 | 3,607 | 3,846 | 3,896 | 4,745 | 3,981 | 3,910 | 3,980 | 3,985 | 4,227 | 4,154 | 3,961 | 3,836 | 3,827 | 3,840 | 3,830 | 2,643.755 | 2,307.919 | 2,096 | 2,449.356 | 2,056.178 | 1,983.397 | 1,087.371 | 1,141.713 | 1,914.746 | 1,917.062 | 1,049.605 | 1,293.427 | 2,016.574 | 2,061.772 | 1,338.906 | 1,123 | 2,079 | 2,149 | 2,235 | 2,307 | 1,138 | 2,165 | 2,215 | 2,367 | 2,239 | 2,288 | 2,403 | 2,377 | 2,734 | 2,765 | 2,858 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,170 | 1,165 | 1,295 | 1,299 | 1,260 | 1,250 | 1,221 | 1,215 | 1,139 | 1,136 | 1,151 | 1,162 | 1,136 | 1,077 | 1,026 | 887 | 791 | 809 | 835 | 833 | 718 | 770 | 837 | 848 | 951 | 952 | 246.94 | 251.264 | 583 | 253.738 | 249.264 | 202.38 | 202.802 | 214.445 | 228.848 | 222.516 | 288.803 | 247.317 | 188.714 | 188.431 | 147.379 | 212 | 215 | 229 | 254 | 250 | 252 | 256 | 261 | 272 | 275 | 282 | 285 | 291 | 306 | 309 | 310 |
Goodwill
| 3,117 | 3,117 | 3,117 | 3,117 | 3,117 | 3,117 | 3,117 | 3,117 | 3,117 | 3,117 | 3,117 | 3,142 | 3,150 | 3,086 | 3,116 | 2,817 | 2,817 | 2,817 | 2,817 | 2,817 | 2,892 | 2,890 | 2,824 | 2,828 | 2,828 | 2,747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 790 | 807 | 822 | 839 | 854 | 868 | 884 | 898 | 911 | 924 | 941 | 978 | 993 | 1,007 | 1,017 | 938 | 952 | 963 | 977 | 989 | 1,027 | 1,044 | 1,075 | 1,092 | 1,107 | 1,216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 3,907 | 3,924 | 3,939 | 3,956 | 3,971 | 3,985 | 4,001 | 4,015 | 4,028 | 4,041 | 4,058 | 4,120 | 4,143 | 4,093 | 4,133 | 3,755 | 3,769 | 3,780 | 3,794 | 3,806 | 3,919 | 3,934 | 3,899 | 3,920 | 3,935 | 3,963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 403 | 316 | 324 | 333 |
Overige niet-vlottende activa
| 641 | 608 | 599 | 667 | 513 | 484 | 535 | 617 | 468 | 459 | 511 | 614 | 488 | 501 | 534 | 594 | 471 | 448 | 509 | 571 | 461 | 400 | 458 | 524 | 292 | 268 | 166.875 | 200.768 | 166 | 119.942 | 127.994 | 160.397 | 1,101.246 | 1,030.012 | 109.96 | 191.207 | 1,061.31 | 986.283 | 117.924 | 138.666 | 1,044.294 | 1,012 | 116 | 141 | 143 | 103 | 1,121 | 148 | 137 | 40 | 133 | 151 | 157 | 94 | 136 | 154 | 141 |
Totaal niet-vlottende activa
| 5,718 | 5,697 | 5,833 | 5,922 | 5,744 | 5,719 | 5,757 | 5,847 | 5,635 | 5,636 | 5,720 | 5,896 | 5,767 | 5,671 | 5,693 | 5,236 | 5,031 | 5,037 | 5,138 | 5,210 | 5,098 | 5,104 | 5,194 | 5,292 | 5,178 | 5,183 | 413.815 | 452.032 | 749 | 373.68 | 377.258 | 362.777 | 1,304.048 | 1,244.457 | 338.808 | 413.723 | 1,350.113 | 1,233.6 | 306.638 | 327.097 | 1,191.673 | 1,224 | 331 | 370 | 397 | 353 | 1,373 | 404 | 398 | 379 | 408 | 433 | 442 | 788 | 758 | 787 | 784 |
Totaal activa
| 9,808 | 9,740 | 9,611 | 9,867 | 9,680 | 9,453 | 9,482 | 9,602 | 9,639 | 9,237 | 9,340 | 9,503 | 9,613 | 9,543 | 10,414 | 9,187 | 8,898 | 9,011 | 9,117 | 9,432 | 9,214 | 9,059 | 9,023 | 9,112 | 9,018 | 9,013 | 3,057.57 | 2,759.951 | 2,845 | 2,823.036 | 2,433.436 | 2,346.174 | 2,391.419 | 2,386.17 | 2,253.554 | 2,330.785 | 2,399.718 | 2,527.027 | 2,323.212 | 2,388.869 | 2,530.579 | 2,347 | 2,410 | 2,519 | 2,632 | 2,660 | 2,511 | 2,569 | 2,613 | 2,746 | 2,647 | 2,721 | 2,845 | 3,165 | 3,492 | 3,552 | 3,642 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 343 | 243 | 198 | 221 | 362 | 238 | 209 | 222 | 356 | 221 | 217 | 212 | 265 | 190 | 192 | 159 | 209 | 143 | 151 | 169 | 286 | 248 | 164 | 168 | 301 | 181 | 84.331 | 79.959 | 145 | 76.766 | 76.456 | 72.277 | 124.439 | 79.024 | 74.484 | 80.618 | 139.12 | 77.516 | 80.45 | 76.569 | 114.079 | 79 | 75 | 86 | 129 | 94 | 81 | 81 | 113 | 79 | 81 | 89 | 145 | 67 | 62 | 53 | 87 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 363 | 777 | 124 | 0 | 784 | 0 | 797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 354 | 350 | 418 | 482 | 382 | 371 | 417 | 448 | 344 | 346 | 372 | 507 | 453 | 540 | 474 | 524 | 488 | 488 | 470 | 536 | 433 | 436 | 356 | 437 | 383 | 325 | 98.5 | 114.243 | 69 | 103.376 | 115.536 | 127.607 | 0 | 47 | 30.6 | 28.562 | 0 | 44.499 | 32.845 | 27.018 | 0 | 0 | 19 | 16 | 19 | 19 | 21 | 21 | 32 | 49 | 35 | 27 | 28 | 48 | 41 | 42 | 104 |
Overige kortlopende verplichtingen
| 604 | 587 | 534 | 593 | 548 | 552 | 496 | 540 | 620 | 574 | 534 | 299 | 546 | 568 | 580 | 511 | 506 | 505 | 470 | 508 | 583 | 478 | 589 | 692 | 456 | 564 | 182.001 | 203.4 | 232 | 225.316 | 199.916 | 228.01 | 298.527 | 265.325 | 208.042 | 254.391 | 317.091 | 268.204 | 211.843 | 244.672 | 319.234 | 279 | 235 | 276 | 267 | 229 | 251 | 241 | 263 | 219 | 186 | 173 | 176 | 189 | 169 | 140 | 164 |
Totaal kortlopende verplichtingen
| 1,301 | 1,180 | 1,150 | 1,296 | 1,292 | 1,161 | 1,122 | 1,210 | 1,320 | 1,512 | 1,900 | 1,166 | 1,264 | 2,082 | 1,246 | 1,991 | 1,203 | 1,136 | 1,091 | 1,213 | 1,302 | 1,162 | 1,109 | 1,297 | 1,140 | 1,070 | 364.832 | 397.602 | 446 | 405.458 | 391.908 | 435.115 | 422.966 | 391.349 | 313.126 | 363.571 | 456.211 | 390.219 | 325.138 | 348.259 | 433.313 | 358 | 329 | 378 | 415 | 342 | 353 | 343 | 408 | 347 | 302 | 289 | 349 | 304 | 272 | 235 | 355 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5,225 | 5,286 | 5,678 | 5,289 | 5,024 | 5,057 | 5,029 | 5,065 | 5,026 | 4,316 | 3,817 | 4,333 | 4,595 | 4,094 | 5,211 | 4,339 | 4,268 | 4,382 | 4,464 | 4,552 | 3,995 | 3,917 | 3,817 | 3,889 | 3,818 | 3,923 | 1,332.276 | 1,012.35 | 1,095 | 1,153.222 | 773.557 | 683.767 | 737.224 | 804.721 | 733.828 | 696.455 | 530.51 | 769.716 | 561.133 | 618.946 | 703.013 | 538 | 570 | 597 | 718 | 751 | 647 | 686 | 678 | 793 | 714 | 774 | 850 | 833 | 898 | 947 | 1,022 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -446 | 0 | 121 | -537 | -586 | -609 | -517 | -113 | 0 | 97 | 453 | 199 | 474 | 40 | 488 | -548 | -457 | -468 | 433 | 436 | -77 | 0 | 383 | -266 | 98.5 | 114.243 | 69 | 103.376 | 115.536 | 127.607 | 95.495 | 47 | 30.6 | 28.562 | 78.196 | 44.499 | 0 | 0 | 38.818 | 23 | 19 | 16 | 0 | 19 | 21 | 21 | 32 | 49 | 35 | 27 | 28 | 48 | 41 | 42 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 345 | 372 | 370 | 328 | 280 | 335 | 344 | 339 | 331 | 374 | 342 | 333 | 350 | 325 | 347 | 286 | 274 | 306 | 289 | 290 | 300 | 307 | 343 | 332 | 318 | 266 | 101.76 | 96.549 | 90 | 169.295 | 156.835 | 149.574 | 149.168 | 132.735 | 126.093 | 114.765 | 109.076 | 94.544 | 96.748 | 87.494 | 78.883 | 93 | 58 | 61 | 60 | 66 | 41 | 42 | 42 | 67 | 61 | 70 | 78 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 496 | 483 | 41 | 576 | 702 | 490 | 509 | 508 | 464 | 407 | 535 | 847 | -35 | 1,390 | 124 | 1,141 | 924 | 504 | 553 | 605 | 153 | 115 | 788 | 540 | 210 | 427 | 91.877 | 72.977 | 104 | 42.463 | 26.782 | 16.862 | 78.747 | 142.091 | 233.759 | 208.406 | 101.175 | 160.611 | 279.569 | 291.664 | 158.033 | 205 | 260 | 279 | 230 | 264 | 259 | 309 | 274 | 338 | 381 | 413 | 406 | 332 | 365 | 381 | 361 |
Totaal niet-vlottende verplichtingen
| 6,066 | 6,141 | 6,089 | 6,193 | 6,006 | 5,882 | 5,882 | 5,912 | 5,821 | 5,097 | 4,694 | 5,513 | 5,363 | 5,809 | 6,156 | 5,766 | 5,492 | 5,192 | 5,306 | 5,447 | 4,881 | 4,775 | 4,948 | 4,761 | 4,624 | 4,616 | 1,624.413 | 1,296.119 | 1,358 | 1,468.356 | 1,072.71 | 977.81 | 1,060.634 | 1,126.547 | 1,093.68 | 1,048.188 | 967.24 | 1,108.305 | 937.45 | 998.104 | 1,017.563 | 859 | 907 | 953 | 1,008 | 1,100 | 968 | 1,058 | 1,066 | 1,247 | 1,191 | 1,284 | 1,362 | 1,213 | 1,304 | 1,370 | 1,383 |
Totaal passiva
| 7,367 | 7,321 | 7,239 | 7,489 | 7,298 | 7,043 | 7,004 | 7,122 | 7,141 | 6,609 | 6,594 | 6,679 | 6,627 | 6,539 | 7,402 | 6,449 | 6,216 | 6,328 | 6,397 | 6,660 | 6,183 | 5,937 | 5,753 | 5,761 | 5,552 | 5,492 | 1,991.929 | 1,693.721 | 1,804 | 1,873.814 | 1,464.618 | 1,412.925 | 1,483.6 | 1,517.896 | 1,406.806 | 1,411.759 | 1,423.451 | 1,491.056 | 1,262.588 | 1,346.363 | 1,450.876 | 1,217 | 1,236 | 1,331 | 1,423 | 1,442 | 1,321 | 1,401 | 1,474 | 1,594 | 1,493 | 1,573 | 1,711 | 1,517 | 1,576 | 1,605 | 1,738 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.37 | 0.37 | 0 | 0.369 | 0.368 | 0.368 | 0.366 | 0.366 | 0.366 | 0.366 | 0.364 | 0.363 | 0.363 | 0.363 | 0.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 852 | 830 | 773 | 763 | 742 | 734 | 718 | 654 | 593 | 533 | 448 | 338 | 275 | 237 | 250 | 244 | 272 | 309 | 371 | 441 | 569 | 520 | 548 | 519 | 523 | 478 | 554.795 | 554.709 | 529 | 436.196 | 404.869 | 370.137 | 346.341 | 306.024 | 287.333 | 259.499 | 243.781 | 219.593 | 205.828 | 179.705 | 153.732 | 162 | 137 | 101 | 82 | 76 | 51 | 32 | 2 | 21 | 15 | 7 | -2 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -8 | -11 | 1 | 15 | 16 | 18 | 23 | 18 | 15 | 6 | -1 | 4 | -16 | -39 | -38 | -45 | -48 | -67 | -75 | -77 | -36 | -19 | -11 | 4 | 6 | 16 | 15.774 | 22.989 | 17 | 17.156 | 12.189 | 9.701 | 5.46 | 12.104 | 12.735 | 12.937 | 11.381 | 13.305 | 14.756 | 11.452 | 17 | 20 | 23 | 23 | 23 | 20 | 20 | 20 | 21 | 18 | 17 | 23 | 0 | 1,648 | 1,916 | 1,947 | 28 |
Overige totale aandeelhoudersvermogen
| 1,597 | 1,599 | 1,597 | 1,600 | 1,623 | 1,655 | 1,734 | 1,805 | 1,887 | 2,086 | 2,297 | 2,471 | 2,716 | 2,774 | 2,769 | 2,509 | 2,426 | 2,415 | 2,402 | 2,394 | 2,485 | 2,610 | 2,726 | 2,822 | 2,931 | 3,001 | 494.702 | 488.162 | 495 | 495.501 | 551.392 | 553.043 | 555.652 | 549.78 | 546.314 | 646.224 | 720.741 | 802.71 | 839.677 | 850.986 | 908.61 | 948 | 1,014 | 1,064 | 1,104 | 1,122 | 1,119 | 1,116 | 1,116 | 1,113 | 1,122 | 1,118 | 1,136 | 0 | 0 | 0 | 1,876 |
Totaal eigen vermogen van aandeelhouders
| 2,442 | 2,419 | 2,372 | 2,379 | 2,382 | 2,408 | 2,476 | 2,478 | 2,496 | 2,626 | 2,745 | 2,814 | 2,976 | 2,973 | 2,982 | 2,709 | 2,651 | 2,658 | 2,699 | 2,759 | 3,019 | 3,112 | 3,264 | 3,346 | 3,461 | 3,496 | 1,065.641 | 1,066.23 | 1,041 | 949.222 | 968.818 | 933.249 | 907.819 | 868.274 | 846.748 | 919.026 | 976.267 | 1,035.971 | 1,060.624 | 1,042.506 | 1,079.703 | 1,130 | 1,174 | 1,188 | 1,209 | 1,218 | 1,190 | 1,168 | 1,139 | 1,152 | 1,154 | 1,148 | 1,134 | 1,648 | 1,916 | 1,947 | 1,904 |
Totaal eigen vermogen
| 2,441 | 2,419 | 2,372 | 2,378 | 2,382 | 2,410 | 2,478 | 2,480 | 2,498 | 2,628 | 2,746 | 2,824 | 2,986 | 3,004 | 3,012 | 2,738 | 2,682 | 2,683 | 2,720 | 2,772 | 3,031 | 3,122 | 3,270 | 3,351 | 3,466 | 3,521 | 1,065.641 | 1,066.23 | 1,041 | 949.222 | 968.818 | 933.249 | 907.819 | 868.274 | 846.748 | 919.026 | 976.267 | 1,035.971 | 1,060.624 | 1,042.506 | 1,079.703 | 1,130 | 1,174 | 1,188 | 1,209 | 1,218 | 1,190 | 1,168 | 1,139 | 1,152 | 1,154 | 1,148 | 1,134 | 1,648 | 1,916 | 1,947 | 1,904 |
Totaal passiva en aandeelhoudersvermogen
| 9,808 | 9,740 | 9,611 | 9,867 | 9,680 | 9,453 | 9,482 | 9,602 | 9,639 | 9,237 | 9,340 | 9,503 | 9,613 | 9,543 | 10,414 | 9,187 | 8,898 | 9,011 | 9,117 | 9,432 | 9,214 | 9,059 | 9,023 | 9,112 | 9,018 | 9,013 | 3,057.57 | 2,759.951 | 2,845 | 2,823.036 | 2,433.436 | 2,346.174 | 2,391.419 | 2,386.17 | 2,253.554 | 2,330.785 | 2,399.718 | 2,527.027 | 2,323.212 | 2,388.869 | 2,530.579 | 2,347 | 2,410 | 2,519 | 2,632 | 2,660 | 2,511 | 2,569 | 2,613 | 2,746 | 2,647 | 2,721 | 2,845 | 3,165 | 3,492 | 3,552 | 3,642 |