Bristow Group Inc.
NYSE:VTOL
33.35 (USD) • At close June 27, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 191.127 | 247.503 | 208.581 | 178.561 | 140.63 | 180.265 | 209.736 | 216.189 | 200.543 | 163.683 | 201.303 | 255.036 | 266.014 | 273.967 | 239.481 | 244.696 | 231.079 | 297.833 | 304.193 | 259.922 | 113.518 | 185.686 | 107.736 | 88.43 | 49.612 | 231.326 | 47.631 | 15.057 | 16.553 | 117.848 | 26.896 | 28.878 | 26.339 | 71.159 | 32.144 | 39.16 | 30.803 | 131.908 | 13.808 | 17.002 | 33.691 | 121.366 | 40.357 | 14.94 | 22.29 | 323.23 | 22.517 | 27.345 | 11.505 | 231.898 | 348.349 | 227.25 | 261.55 |
| 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 |
| Liquide middelen en kortetermijnbeleggingen
| 191.127 | 247.503 | 208.581 | 178.561 | 140.63 | 180.265 | 209.736 | 216.189 | 200.543 | 163.683 | 201.303 | 255.036 | 266.014 | 273.967 | 239.481 | 244.696 | 231.079 | 297.833 | 304.193 | 259.922 | 113.518 | 185.686 | 107.736 | 88.43 | 49.612 | 231.326 | 47.631 | 15.057 | 16.553 | 117.848 | 26.896 | 28.878 | 26.339 | 71.159 | 32.144 | 39.16 | 30.803 | 131.908 | 13.808 | 17.002 | 33.691 | 121.366 | 40.357 | 14.94 | 22.29 | 323.23 | 22.517 | 27.345 | 11.505 | 231.898 | 348.349 | 227.25 | 261.55 |
| Nettovorderingen
| 253.926 | 211.59 | 233.563 | 239.284 | 234.914 | 234.62 | 219.114 | 204.265 | 208.559 | 215.131 | 204.762 | 212.089 | 203.771 | 177.102 | 196.292 | 198.144 | 215.62 | 231.587 | 216.638 | 223.698 | 0 | 207.709 | 0 | 0 | 0 | 217.827 | 0 | 0 | 0 | 214.779 | 0 | 0 | 0 | 216.406 | 0 | 0 | 0 | 231.775 | 0 | 0 | 0 | 295.571 | 0 | 0 | 0 | 255.312 | 0 | 0 | 0 | 274.755 | 266.872 | 291.959 | 286.22 |
| Voorraad
| 122.936 | 114.509 | 111.38 | 103.092 | 102.358 | 99.863 | 94.987 | 90.597 | 86.376 | 81.886 | 79.43 | 81.362 | 81.674 | 88.487 | 87.855 | 92.894 | 92.18 | 97.422 | 99.996 | 110.086 | 19.941 | 85.481 | 20.826 | 21.004 | 20.893 | 115.254 | 20.157 | 20.864 | 20.83 | 133.993 | 21.985 | 24.296 | 25.232 | 124.358 | 26.615 | 27.764 | 27.744 | 146.59 | 24.932 | 25.808 | 26.189 | 139.027 | 27.039 | 26.863 | 26.78 | 161.065 | 26.692 | 26.223 | 26.65 | 169.255 | 158.949 | 157.543 | 157.825 |
| Overige vlottende activa
| 47.012 | 45.856 | 40.843 | 49.64 | 46.542 | 48.835 | 33.986 | 26.726 | 29.873 | 32.425 | 38.961 | 30.848 | 28.367 | 27.981 | 30.419 | 30.251 | 32.119 | 31.516 | 29.455 | 30.366 | 60.433 | 82.895 | 54.299 | 57.638 | 49.458 | 71.131 | 47.673 | 46.491 | 49.138 | 74.706 | 46.344 | 41.514 | 46.716 | 89.783 | 42.779 | 49.236 | 50.22 | 101.607 | 49.639 | 55.092 | 50.564 | 75.977 | 53.763 | 59.642 | 61.082 | 62.609 | 66.216 | 77.758 | 58.685 | 38.023 | 37.635 | 30.339 | 30.878 |
| Totaal vlottende activa
| 615.001 | 619.458 | 594.367 | 570.577 | 524.444 | 563.583 | 557.823 | 537.777 | 525.351 | 493.125 | 524.456 | 582.786 | 579.885 | 576.464 | 559.479 | 577.395 | 585.748 | 675.889 | 672.745 | 661.088 | 193.892 | 561.771 | 182.861 | 167.072 | 119.963 | 635.538 | 115.461 | 82.412 | 86.521 | 541.326 | 95.225 | 94.688 | 98.287 | 501.706 | 101.538 | 116.16 | 108.767 | 611.88 | 88.379 | 97.902 | 110.444 | 631.941 | 121.159 | 101.445 | 110.152 | 802.216 | 115.425 | 131.326 | 96.84 | 713.931 | 811.805 | 707.091 | 736.473 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 1,378.405 | 1,340.491 | 1,327.836 | 1,248.53 | 1,232.112 | 1,215.705 | 1,164.464 | 1,187.814 | 1,207.091 | 1,156.228 | 1,096.32 | 1,116.236 | 1,136.113 | 1,166.422 | 1,173.48 | 1,201.627 | 1,251.226 | 1,295.28 | 1,310.694 | 1,357.155 | 556.8 | 1,242.949 | 576.757 | 590.227 | 599.268 | 1,847.543 | 612.741 | 617.504 | 651.723 | 2,079.184 | 684.504 | 810.218 | 811.176 | 2,262.667 | 828.018 | 835.52 | 845.908 | 2,314.896 | 864.623 | 877.961 | 856.149 | 2,129.388 | 832.216 | 832.131 | 810.445 | 2,129.953 | 759.608 | 761.048 | 0 | 1,984.438 | 1,684.44 | 1,757.002 | 1,722.775 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.271 | 0 | 0 | 0 | 20.299 | 0 | 0 | 0 | 18.793 | 0 | 0 | 0 | 52.53 | 1.589 | 1.823 | 0.352 | 53.828 | 0.352 | 0.352 | 0.352 | 30.096 | 0.352 | 0.352 | 0.352 | 29.826 | 29.789 | 29.339 | 29.644 |
| Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 48.443 | 0 | 0 | 0 | 65.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.092 | 124.706 | 1.094 | 1.098 | 1.102 | 1.43 | 1.111 | 1.115 | 1.118 | 5.422 | 1.126 | 1.129 | 1.133 | 5.836 | 1.141 | 1.148 | 1.153 | 1.158 | 1.411 | 1.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.606 |
| Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 48.443 | 0 | 0 | 0 | 65.815 | 0 | 0 | 0 | -39.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0.092 | 124.706 | 1.094 | 1.098 | 1.102 | 19.701 | 1.111 | 1.115 | 1.118 | 25.721 | 1.126 | 1.129 | 1.133 | 24.629 | 1.141 | 1.148 | 1.153 | 52.53 | 3 | 3.233 | 0.352 | 53.828 | 0.352 | 0.352 | 0.352 | 30.096 | 0.352 | 0.352 | 0.352 | 29.826 | 29.789 | 29.339 | 34.25 |
| Langetermijnbeleggingen
| 23.126 | 22.424 | 20.83 | 20.501 | 20.325 | 19.89 | 19.627 | 17.111 | 17 | 17 | 17 | 17 | 17.585 | 18.596 | 20.146 | 19.416 | 37.53 | 38.368 | 89.924 | 89.175 | 0 | 120.112 | 0 | 0 | 24.427 | 113.974 | 26.6 | 30.982 | 30.445 | 211.115 | 29.894 | 29.852 | 29.727 | 206.797 | 29.595 | 29.299 | 28.795 | 203.983 | 30.256 | 30.945 | 31.397 | 257.073 | 31.641 | 36.053 | 35.433 | 255.267 | 36.113 | 35.529 | 34.696 | 267.225 | 214.62 | 201.042 | 205.1 |
| Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 10.7 | 0 | 0 | 0 | 19.1 | 0 | 0 | 0 | 39.883 | 0 | 0 | 0 | 0 | 0 | 0 | 101.984 | 103.793 | 105.44 | 106.929 | 104.824 | 108.357 | 108.138 | 103.303 | 105.865 | 106.598 | 177.704 | 222.724 | 223.442 | 225.472 | 227.417 | 227.933 | 229.083 | 229.848 | 2.276 | 2.507 | 2.167 | 1.996 | 2.065 | 1.991 | 2.138 | 2.347 | 3.642 | 3.642 | 3.642 | 3.642 | 0 | 0 | 0 |
| Overige niet-vlottende activa
| 155.66 | 142.873 | 145.276 | 137.647 | 138.895 | 78.957 | 147.779 | 153.251 | 149.073 | 60.733 | 125.564 | 126.35 | 90.696 | 103.307 | 108.131 | 115.215 | 117.766 | 126.245 | 139.022 | 144.373 | -100.258 | -77.29 | -99.077 | -100.442 | -83.743 | 6.631 | -89.717 | -84.623 | -101.067 | 3.213 | -172.683 | -217.131 | -217.346 | -90.162 | -216.24 | -215.214 | -216.233 | -61.048 | 10.246 | 12.04 | 12.989 | 105.516 | 12.729 | 13.877 | 13.936 | 56.855 | 12.429 | 13.658 | 802.034 | 51.496 | 44.814 | 45.905 | -1,962.125 |
| Totaal niet-vlottende activa
| 1,557.191 | 1,505.788 | 1,493.942 | 1,406.678 | 1,391.332 | 1,373.695 | 1,331.87 | 1,358.176 | 1,373.164 | 1,318.876 | 1,238.884 | 1,259.586 | 1,244.394 | 1,288.325 | 1,301.757 | 1,336.258 | 1,406.522 | 1,459.893 | 1,539.64 | 1,590.703 | 558.618 | 1,514.27 | 584.214 | 597.812 | 645.878 | 2,096.206 | 658.873 | 668.281 | 688.084 | 2,425.831 | 720.545 | 846.792 | 848.132 | 2,629.403 | 869.931 | 878.686 | 888.706 | 2,740.209 | 910.401 | 926.686 | 903.054 | 2,547.801 | 879.003 | 884.404 | 862.304 | 2,474.518 | 812.144 | 814.229 | 840.724 | 2,336.627 | 1,973.663 | 2,033.288 | 1,962.125 |
| Totaal activa
| 2,172.192 | 2,125.246 | 2,088.309 | 1,977.255 | 1,915.776 | 1,937.278 | 1,889.693 | 1,895.953 | 1,898.515 | 1,812.001 | 1,763.34 | 1,842.372 | 1,824.279 | 1,864.789 | 1,861.236 | 1,913.653 | 1,992.27 | 2,135.782 | 2,212.385 | 2,251.791 | 752.51 | 2,076.041 | 767.075 | 764.884 | 765.841 | 2,731.744 | 774.334 | 750.693 | 774.605 | 2,967.157 | 815.77 | 941.48 | 946.419 | 3,131.109 | 971.469 | 994.846 | 997.473 | 3,352.089 | 998.78 | 1,024.588 | 1,013.498 | 3,179.742 | 1,000.162 | 985.849 | 972.456 | 3,276.734 | 927.569 | 945.555 | 937.564 | 3,050.558 | 2,785.468 | 2,740.379 | 2,740.363 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 99.282 | 83.462 | 92.883 | 83.628 | 86.96 | 87.885 | 73.267 | 79.682 | 75.212 | 89.61 | 73.371 | 87.249 | 63.497 | 60.305 | 60.081 | 63.844 | 69.542 | 63.161 | 62.668 | 61.983 | 0 | 58.908 | 0 | 0 | 0 | 91.916 | 0 | 0 | 0 | 87.428 | 0 | 0 | 0 | 79.902 | 0 | 0 | 0 | 79.951 | 0 | 0 | 0 | 90.047 | 0 | 0 | 0 | 60.048 | 0 | 0 | 0 | 62.864 | 55.65 | 57.876 | 56.084 |
| Kortlopende schulden
| 97.507 | 96.973 | 16.86 | 15.886 | 13.127 | 13.247 | 12.683 | 13.211 | 12.849 | 11.656 | 10.817 | 80.322 | 12.759 | 85.83 | 13.18 | 89.798 | 15.965 | 48.069 | 64.027 | 145.494 | 17.901 | 41.018 | 1.845 | 1.859 | 1.938 | 1,421.05 | 2.158 | 2.257 | 2.296 | 102.622 | 2.191 | 2.161 | 2.199 | 271.461 | 1.539 | 1.569 | 2.291 | 47.243 | 25.335 | 26.13 | 26.729 | 14.277 | 2.787 | 2.787 | 2.787 | 8.31 | 2.787 | 2.787 | 2.787 | 130.313 | 18.75 | 16.562 | 0 |
| Belastingschulden
| 19.143 | 16.229 | 0 | 13.953 | 9.614 | 8.176 | 41.154 | 22.64 | 15.58 | 6.651 | 11.902 | 10.035 | 13.41 | 17.594 | 18.722 | 18.58 | 19.972 | 19.656 | 22.156 | 21.519 | 2.297 | 3.612 | 2.945 | 0.938 | 2.874 | 0.973 | 2.993 | 0.04 | 0.046 | 0.028 | 0.038 | 0.291 | 0.689 | 0.666 | 0.55 | 0 | 0 | 0 | 7.415 | 7.613 | 0.037 | 0.267 | 1.029 | 0.236 | 0.781 | 0.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde opbrengsten
| 23.348 | 15.186 | 0 | 20.054 | 24.717 | 20.334 | 22.838 | 21.594 | 14.087 | 14.3 | 13.815 | 14.182 | 15.161 | 13.417 | 12.988 | 14.436 | 13.598 | 8.561 | 14.829 | 33.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 95.398 | 114.05 | 121.554 | 88.964 | 82.037 | 92.262 | 102.495 | 77.008 | 81.472 | 73.763 | 111.132 | 58.791 | 119.431 | 50.976 | 114.071 | 43.424 | 116.501 | 123.283 | 124.883 | 33.918 | 27.899 | 133.882 | 29.606 | 27.184 | 26.705 | 63.576 | 26.89 | 31.442 | 27.013 | 95.099 | 32.793 | 27.188 | 24.76 | 101.962 | 27.896 | 31.629 | 26.385 | 156.744 | 28.696 | 23.88 | 28.913 | 178.37 | 42.42 | 38.697 | 32.546 | 191.771 | 37.252 | 28.795 | 26.912 | 92.044 | 85.757 | 80.126 | 87.037 |
| Totaal kortlopende verplichtingen
| 334.678 | 325.9 | 324.18 | 306.113 | 303.415 | 309.789 | 325.704 | 293.817 | 274.412 | 285.59 | 294.408 | 337.828 | 287.755 | 288.427 | 279.123 | 293.926 | 305.12 | 325.891 | 351.231 | 358.226 | 48.097 | 296.328 | 34.396 | 29.981 | 31.517 | 1,669.431 | 32.041 | 33.739 | 29.355 | 372.605 | 35.022 | 29.64 | 27.648 | 533.893 | 29.985 | 33.198 | 28.676 | 363.889 | 61.446 | 57.623 | 55.679 | 373.008 | 46.236 | 41.72 | 36.114 | 320.79 | 40.039 | 31.582 | 29.699 | 348.085 | 215.807 | 212.44 | 199.205 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 854.521 | 860.118 | 812.557 | 578.321 | 530.943 | 534.823 | 742.824 | 756.549 | 766.468 | 665.72 | 651.379 | 651.613 | 638.35 | 658.528 | 658.379 | 677.829 | 695.246 | 752.362 | 778.23 | 796.389 | 149.107 | 791.795 | 166.897 | 165.368 | 166.734 | 9.174 | 160.476 | 172.787 | 188.47 | 1,102.765 | 215.025 | 221.354 | 225.946 | 990.207 | 232.655 | 252.94 | 263.59 | 1,175.76 | 242.873 | 267.671 | 277.424 | 803.911 | 277.39 | 278.023 | 278.755 | 833.285 | 240.029 | 275.667 | 276.948 | 770.262 | 715.936 | 719.737 | 742.87 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 191.546 | 208.916 | 214.957 | -11.557 | 0 | 0 | 0 | 0 | 0 | 0 | 28.891 | 0 | 39.302 | 0 | 0 | 1.483 | 13.145 | 0 | -111.634 | 0 | 0 | 0 | -108.357 | 0 | 0 | 0 | -106.598 | 0 | 0 | 0 | -225.472 | 0 | 0 | 0 | -229.848 | 0 | 0 | 0 | -217.027 | 0 | 0 | 0 | -209.574 | 0 | 0 | 0 | -203.536 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 41.104 | 39.019 | 0 | 36.923 | 41.587 | 42.71 | 11.557 | 14.77 | 39.234 | 48.633 | 37.371 | 41.739 | 39.811 | 39.883 | 44.413 | 33.801 | 42.43 | 65.355 | 55.699 | 48.8 | 0 | 111.634 | 0 | 0 | 0 | 108.357 | 0 | 0 | 0 | 106.598 | 0 | 0 | 0 | 225.472 | 0 | 0 | 0 | 229.848 | 213.998 | 218.802 | 217.2 | 217.027 | 216.985 | 214.117 | 211.479 | 209.574 | 208.483 | 204.487 | 203.536 | 203.536 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 10.586 | 8.937 | 52.812 | 207.229 | 219.621 | 226.777 | 25.967 | 17.863 | 19.934 | 25.119 | 11.348 | 17.805 | 22.995 | 4.748 | 40.322 | 6.637 | 50.831 | 11.67 | 15.683 | 6.051 | 102.904 | 576.832 | 106.29 | 107.779 | 105.545 | 67.309 | 109.891 | 104.653 | 107.461 | 127.365 | 178.773 | 223.668 | 224.366 | 0.236 | 231.697 | 232.351 | 231.938 | 17.822 | 1.956 | 1.994 | 1.937 | 91.591 | 2.898 | 3.12 | 3.476 | 150.152 | 5.343 | 5.947 | 7.864 | 111.851 | 273.536 | 267.003 | -742.87 |
| Totaal niet-vlottende verplichtingen
| 906.211 | 908.074 | 865.369 | 822.473 | 792.151 | 804.31 | 768.791 | 789.182 | 825.636 | 739.472 | 700.098 | 711.157 | 701.156 | 732.05 | 743.114 | 757.569 | 788.507 | 829.387 | 851.095 | 864.385 | 252.011 | 1,480.261 | 273.187 | 273.147 | 272.279 | 184.84 | 270.367 | 277.44 | 295.931 | 1,336.728 | 393.798 | 445.022 | 450.312 | 1,215.915 | 464.352 | 485.291 | 495.528 | 1,423.43 | 458.827 | 488.467 | 496.561 | 1,112.529 | 497.273 | 495.26 | 493.71 | 1,193.011 | 453.855 | 486.101 | 488.348 | 1,085.649 | 989.472 | 986.74 | 742.87 |
| Totaal passiva
| 1,240.889 | 1,233.974 | 1,189.549 | 1,128.586 | 1,095.566 | 1,114.099 | 1,094.495 | 1,082.999 | 1,100.048 | 1,025.062 | 994.506 | 1,048.985 | 988.911 | 1,020.477 | 1,022.237 | 1,051.495 | 1,093.627 | 1,155.278 | 1,202.326 | 1,222.611 | 300.108 | 1,776.589 | 307.583 | 303.128 | 303.796 | 1,854.271 | 302.408 | 311.179 | 325.286 | 1,709.333 | 428.82 | 474.662 | 477.96 | 1,749.808 | 494.337 | 518.489 | 524.204 | 1,787.319 | 520.273 | 546.09 | 552.24 | 1,485.537 | 543.509 | 536.98 | 529.824 | 1,513.801 | 493.894 | 517.683 | 518.047 | 1,433.734 | 1,205.279 | 1,199.18 | 1,218.539 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.259 | 0 | 0 | 149.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144.232 | 144.232 | 0 | 0 | 0 |
| Gewone aandelen
| 0.317 | 0.315 | 0.315 | 0.315 | 0.312 | 0.311 | 0.306 | 0.306 | 0.306 | 0.306 | 0.306 | 0.306 | 0.303 | 0.303 | 0.303 | 0.303 | 0.303 | 0.303 | 0.303 | 0.303 | 0.23 | 0.001 | 0.224 | 0.224 | 0.224 | 0.385 | 0.219 | 0.219 | 0.219 | 0.381 | 0.215 | 0.215 | 0.215 | 0.378 | 0.211 | 0.211 | 0.211 | 0.377 | 0.207 | 0.206 | 0.206 | 0.375 | 0.204 | 0.204 | 0.203 | 0.373 | 0.202 | 0.202 | 0.245 | 0.366 | 0.365 | 0.363 | 0.363 |
| Ingehouden winsten
| 340.124 | 312.765 | 280.972 | 252.73 | 224.573 | 217.968 | 225.906 | 221.589 | 223.226 | 224.748 | 231.725 | 215.207 | 211.22 | 215.533 | 215.589 | 212.814 | 227.011 | 269.6 | 326.721 | 354.582 | 7.463 | -152.512 | 15.372 | 17.282 | 12.342 | 524.846 | 24.079 | -7.21 | 3.169 | 894.684 | -57.331 | 24.117 | 26.904 | 1,072.411 | 38.062 | 38.622 | 36.684 | 1,199.977 | 43.949 | 43.088 | 31.755 | 1,280.508 | 28.612 | 24.346 | 19.125 | 1,223.904 | 12.928 | 7.724 | -4.025 | 1,061.648 | 1,032.468 | 1,009.952 | 993.435 |
| Overige gereserveerde algehele resultaten
| -82.076 | -93.669 | -49.882 | -67.621 | -66.748 | -54.643 | -87.015 | -61.064 | -73.93 | -84.057 | -106.447 | -67.862 | -23.45 | -16.142 | -17.901 | -4.749 | -6.915 | 34.153 | -7.579 | -6.363 | 0 | 7.349 | 0 | 0 | 0.11 | -330.944 | 0.11 | 0.105 | 0.105 | -307.353 | 0.09 | 0.09 | 0.09 | -326.941 | 0.092 | 0.092 | 0.092 | -278.344 | 0.092 | -0.044 | 0.093 | -184.782 | 0.099 | 0.146 | 0.175 | -184.042 | 0.108 | -0.044 | 0.02 | -153.679 | -154.614 | -158.934 | 0 |
| Overige totale aandeelhoudersvermogen
| 673.351 | 672.296 | 667.765 | 663.692 | 662.554 | 660.051 | 656.344 | 652.494 | 649.236 | 646.31 | 643.648 | 646.135 | 647.742 | 645.009 | 641.619 | 654.341 | 677.214 | 675.568 | 675.811 | 680.987 | 441.957 | 295.155 | 440.951 | 441.156 | 446.209 | 675.949 | 444.062 | 442.934 | 442.223 | 660.029 | 439.974 | 438.627 | 437.196 | 622.25 | 434.436 | 432.859 | 431.61 | 609.88 | 430.142 | 430.67 | 429.691 | 591.204 | 427.738 | 424.173 | 423.129 | 714.365 | 420.437 | 419.99 | 134.813 | 554.269 | 692.262 | 680.899 | 519.304 |
| Totaal eigen vermogen van aandeelhouders
| 931.716 | 891.707 | 899.17 | 849.116 | 820.691 | 823.687 | 795.541 | 813.325 | 798.838 | 787.307 | 769.232 | 793.786 | 835.815 | 844.703 | 839.61 | 862.709 | 897.613 | 979.624 | 1,010.515 | 1,029.509 | 449.65 | 299.59 | 456.547 | 458.662 | 458.885 | 870.236 | 468.47 | 436.048 | 445.716 | 1,247.741 | 382.948 | 463.049 | 464.405 | 1,368.098 | 472.801 | 471.784 | 468.597 | 1,531.89 | 474.39 | 473.92 | 461.745 | 1,687.305 | 456.653 | 448.869 | 442.632 | 1,754.6 | 433.675 | 427.872 | 275.285 | 1,606.836 | 1,570.481 | 1,532.28 | 1,513.102 |
| Totaal eigen vermogen
| 931.303 | 891.272 | 898.76 | 848.669 | 820.21 | 823.179 | 795.198 | 812.954 | 798.467 | 786.939 | 768.834 | 793.387 | 835.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 299.452 | 0 | 0 | 0 | 877.473 | 0 | 0 | 0 | 1,257.824 | 0 | 0 | 0 | 1,381.301 | 0 | 0 | 0 | 1,564.77 | 0 | 0 | 0 | 1,694.205 | 0 | 0 | 0 | 1,762.933 | 0 | 0 | 0 | 1,616.824 | 1,580.189 | 1,541.199 | 1,521.824 |
| Totaal passiva en aandeelhoudersvermogen
| 2,172.192 | 2,125.246 | 2,088.309 | 1,977.255 | 1,915.776 | 1,937.278 | 1,889.693 | 1,895.953 | 1,898.515 | 1,812.001 | 1,763.34 | 1,842.372 | 1,824.279 | 1,864.789 | 1,861.236 | 1,913.653 | 1,992.27 | 2,135.782 | 2,212.385 | 2,251.791 | 752.51 | 2,076.041 | 767.075 | 764.884 | 765.841 | 2,731.744 | 774.334 | 750.693 | 774.605 | 2,967.157 | 815.77 | 941.48 | 946.419 | 3,131.109 | 971.469 | 994.846 | 997.473 | 3,352.089 | 998.78 | 1,024.588 | 1,013.498 | 3,179.742 | 1,000.162 | 985.849 | 972.456 | 3,276.734 | 927.569 | 945.555 | 937.564 | 3,050.558 | 2,785.468 | 2,740.379 | 0 |