Swire Pacific Limited
HKEX:0019.HK
65.95 (HKD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15,335 | 11,831 | 13,440 | 11,614 | 13,597 | 22,894 | 24,033 | 29,264 | 22,432 | 21,345 | 20,967 | 9,112 | 2,278 | 10,183 | 2,278 | 6,072 | 1,518 | 6,307 | 1,518 | 6,477 | 1,619.25 | 6,877 | 1,619.25 | 8,985 | 2,246.25 | 9,606 | 2,246.25 | 10,115 | 2,528.75 | 11,026 | 2,528.75 | 10,950 | 2,737.5 | 8,207 | 2,737.5 | 5,888 | 1,472 | 9,158 | 1,472 | 3,707 | 926.75 | 4,236 | 926.75 | 3,809 | 952.25 | 3,761 | 952.25 | 2,564 | 641 | 2,010 | 641 | 4,408 | 1,102 | 1,102 | 1,102 | 995.25 | 995.25 | 995.25 | 995.25 | 443.5 | 443.5 | 443.5 | 443.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 1,411 | 2,251 | -298,717 | 856 | -286,956 | 618 | -282,235 | 77 | -289,812 | 23 | -290,868 | 10 | -4,717.5 | 20 | -4,717.5 | -267,593 | -7,362.25 | 47 | -7,362.25 | 20 | 5 | 53 | 5 | 68 | 17 | 83 | 17 | 12 | 3 | 23 | 3 | 338 | 84.5 | 137 | 84.5 | 0 | 77.5 | 0 | 77.5 | 215 | 53.75 | 298 | 53.75 | 371 | 92.75 | 377 | 92.75 | -155,995 | 3.5 | 1,556 | 3.5 | 0 | -2,126.25 | -2,126.25 | -2,126.25 | -1,440.25 | -1,440.25 | -1,440.25 | -1,440.25 | -1,298.75 | -1,298.75 | -1,298.75 | -1,298.75 | 4.5 | 4.5 | 4.5 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 16,746 | 14,082 | 13,440 | 11,614 | 13,597 | 22,894 | 24,033 | 29,264 | 22,432 | 21,345 | 20,967 | 9,112 | 2,278 | 10,183 | 2,278 | 6,072 | 1,518 | 6,307 | 1,518 | 6,477 | 1,624.25 | 6,877 | 1,624.25 | 8,985 | 2,263.25 | 9,606 | 2,263.25 | 10,115 | 2,531.75 | 11,026 | 2,531.75 | 10,950 | 2,822 | 8,207 | 2,822 | 5,888 | 1,549.5 | 9,158 | 1,549.5 | 3,922 | 980.5 | 4,534 | 980.5 | 4,180 | 1,045 | 4,138 | 1,045 | 2,564 | 644.5 | 3,566 | 644.5 | 4,408 | 1,102 | 1,102 | 1,102 | 995.25 | 995.25 | 995.25 | 995.25 | 443.5 | 443.5 | 443.5 | 443.5 | 4.5 | 4.5 | 4.5 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettovorderingen
| 5,249 | 7,929 | 8,893 | 8,958 | 9,944 | 8,247 | 8,599 | 8,423 | 10,472 | 8,097 | 9,095 | 5,892 | 0 | 5,637 | 0 | 11,034 | 0 | 47 | 0 | 9,590 | 0 | 53 | 0 | 68 | 0 | 83 | 0 | 12 | 0 | 23 | 0 | 338 | 0 | 137 | 0 | 0 | 0 | 7,555 | 0 | 0 | 0 | 0 | 0 | 4,499 | 1,124.75 | 0 | 1,124.75 | 0 | 0 | 0 | 0 | 3,767 | 941.75 | 941.75 | 941.75 | 763.25 | 763.25 | 763.25 | 763.25 | 636.25 | 636.25 | 636.25 | 636.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 15,678 | 15,868 | 14,475 | 15,872 | 12,337 | 12,096 | 7,206 | 8,650 | 8,891 | 9,143 | 7,549 | 6,711 | 1,677.75 | 7,727 | 1,677.75 | 8,529 | 2,132.25 | 8,227 | 2,132.25 | 10,459 | 2,614.75 | 11,466 | 2,614.75 | 12,214 | 3,053.5 | 11,388 | 3,053.5 | 11,801 | 2,950.25 | 11,299 | 2,950.25 | 11,216 | 2,804 | 11,014 | 2,804 | 10,770 | 2,692.5 | 3,752 | 2,692.5 | 3,287 | 821.75 | 2,541 | 821.75 | 2,104 | 526 | 1,906 | 526 | 1,428 | 357 | 0 | 357 | 1,733 | 433.25 | 433.25 | 433.25 | 393.75 | 393.75 | 393.75 | 393.75 | 348.5 | 348.5 | 348.5 | 348.5 | 465.75 | 465.75 | 465.75 | 465.75 | 527.5 | 527.5 | 527.5 | 527.5 | 670.75 | 670.75 | 670.75 | 670.75 | 843.5 | 843.5 | 843.5 | 843.5 |
Overige vlottende activa
| 4,310 | 2,805 | 17,572 | 4,295 | 14,436 | 13,891 | 12,143 | 11,155 | 14,139 | 9,965 | 13,219 | 26,756 | 6,689 | 27,180 | 6,689 | 6,262 | 4,324 | 13,855 | 4,324 | 27 | 2,399.25 | 11,467 | 2,399.25 | 9,962 | 2,490.5 | 11,398 | 2,490.5 | 9,552 | 2,388 | 10,632 | 2,388 | 9,212 | 2,303 | 9,349 | 2,303 | 9,176 | 2,216.5 | 7,264 | 2,216.5 | 13,103 | 3,275.75 | 11,226 | 3,275.75 | 5,553 | 1,388.25 | 11,130 | 1,388.25 | 7,106 | 1,773 | 3,899 | 1,773 | 3,733 | 933.25 | 933.25 | 933.25 | 607 | 607 | 607 | 607 | 305.75 | 305.75 | 305.75 | 305.75 | 1,054 | 1,054 | 1,054 | 1,054 | 889.75 | 889.75 | 889.75 | 889.75 | 722.75 | 722.75 | 722.75 | 722.75 | 655 | 655 | 655 | 655 |
Totaal vlottende activa
| 44,310 | 40,684 | 54,380 | 40,739 | 40,370 | 48,881 | 43,382 | 49,069 | 45,462 | 40,453 | 41,735 | 42,579 | 10,644.75 | 45,090 | 10,644.75 | 31,897 | 7,974.25 | 28,436 | 7,974.25 | 26,553 | 6,638.25 | 29,863 | 6,638.25 | 31,229 | 7,807.25 | 32,475 | 7,807.25 | 31,480 | 7,870 | 32,980 | 7,870 | 31,716 | 7,929 | 28,707 | 7,929 | 25,834 | 6,458.5 | 27,729 | 6,458.5 | 20,312 | 5,078 | 18,301 | 5,078 | 16,336 | 4,084 | 17,174 | 4,084 | 11,098 | 2,774.5 | 11,436 | 2,774.5 | 13,641 | 3,410.25 | 3,410.25 | 3,410.25 | 2,759.25 | 2,759.25 | 2,759.25 | 2,759.25 | 1,734 | 1,734 | 1,734 | 1,734 | 1,524.25 | 1,524.25 | 1,524.25 | 1,524.25 | 1,417.25 | 1,417.25 | 1,417.25 | 1,417.25 | 1,393.5 | 1,393.5 | 1,393.5 | 1,393.5 | 1,498.5 | 1,498.5 | 1,498.5 | 1,498.5 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 30,422 | 30,775 | 27,964 | 29,280 | 28,954 | 29,937 | 33,283 | 33,561 | 35,649 | 42,579 | 43,376 | 41,059 | 10,264.75 | 43,711 | 10,264.75 | 47,282 | 11,820.5 | 46,853 | 11,820.5 | 42,009 | 10,502.25 | 44,094 | 10,502.25 | 44,081 | 11,020.25 | 45,514 | 11,020.25 | 44,771 | 11,192.75 | 42,942 | 11,192.75 | 40,621 | 10,155.25 | 38,947 | 10,155.25 | 34,639 | 8,659.75 | 31,435 | 8,659.75 | 27,288 | 6,822 | 26,058 | 6,822 | 24,125 | 6,031.25 | 23,040 | 6,031.25 | 14,549 | 3,637.25 | 13,480 | 3,637.25 | 17,010 | 4,252.5 | 4,252.5 | 4,252.5 | 4,190.5 | 4,190.5 | 4,190.5 | 4,190.5 | 2,217.25 | 2,217.25 | 2,217.25 | 2,217.25 | 23,395.25 | 23,395.25 | 23,395.25 | 23,395.25 | 20,577.25 | 20,577.25 | 20,577.25 | 20,577.25 | 16,368.25 | 16,368.25 | 16,368.25 | 16,368.25 | 16,743.75 | 16,743.75 | 16,743.75 | 16,743.75 |
Goodwill
| 9,731 | 9,441 | 9,278 | 6,530 | 6,350 | 6,814 | 6,772 | 6,766 | 6,679 | 6,604 | 7,050 | 7,063 | 1,765.75 | 7,060 | 1,765.75 | 7,166 | 1,791.5 | 7,430 | 1,791.5 | 5,622 | 1,405.5 | 5,802 | 1,405.5 | 5,805 | 1,451.25 | 5,862 | 1,451.25 | 5,837 | 1,459.25 | 5,412 | 1,459.25 | 4,001 | 1,000.25 | 4,003 | 1,000.25 | 3,956 | 989 | 0 | 989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,260 | 9,806 | 10,135 | 8,433 | 7,489 | 7,761 | 7,643 | 7,672 | 7,448 | 12,852 | 7,733 | 5,855 | 1,463.75 | 6,269 | 1,463.75 | 6,320 | 1,580 | 6,636 | 1,580 | 3,573 | 893.25 | 1,552 | 893.25 | 1,572 | 393 | 1,676 | 393 | 1,605 | 401.25 | 1,391 | 401.25 | 633 | 158.25 | 643 | 158.25 | 553 | 138.25 | 4,399 | 138.25 | 5,239 | 1,309.75 | 5,419 | 1,309.75 | 5,363 | 1,340.75 | 4,697 | 1,340.75 | 3,105 | 776.25 | 3,005 | 776.25 | 3,453 | 863.25 | 863.25 | 863.25 | 802.25 | 802.25 | 802.25 | 802.25 | 479.5 | 479.5 | 479.5 | 479.5 | 216.5 | 216.5 | 216.5 | 216.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 17,991 | 19,247 | 19,413 | 14,963 | 13,839 | 14,575 | 14,415 | 14,438 | 14,127 | 12,852 | 14,783 | 12,918 | 3,229.5 | 13,329 | 3,229.5 | 13,486 | 3,371.5 | 14,066 | 3,371.5 | 9,195 | 2,298.75 | 7,354 | 2,298.75 | 7,377 | 1,844.25 | 7,538 | 1,844.25 | 7,442 | 1,860.5 | 6,803 | 1,860.5 | 4,634 | 1,158.5 | 4,646 | 1,158.5 | 4,509 | 1,127.25 | 4,399 | 1,127.25 | 5,239 | 1,309.75 | 5,419 | 1,309.75 | 5,363 | 1,340.75 | 4,697 | 1,340.75 | 3,105 | 776.25 | 3,005 | 776.25 | 3,453 | 863.25 | 863.25 | 863.25 | 802.25 | 802.25 | 802.25 | 802.25 | 479.5 | 479.5 | 479.5 | 479.5 | 216.5 | 216.5 | 216.5 | 216.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 66,597 | 357,617 | 348,117 | 348,025 | 343,485 | 341,070 | 336,688 | 334,084 | 334,307 | 343,537 | 340,287 | 50,647 | 12,600.75 | 65,152 | 12,600.75 | 327,821 | 14,963.25 | 53,599 | 14,963.25 | 53,891 | 13,363.5 | 51,388 | 13,363.5 | 49,749 | 12,327.25 | 53,194 | 12,327.25 | 50,501 | 12,435.5 | 54,930 | 12,435.5 | 52,879 | 13,126 | 49,872 | 13,126 | 0 | 12,228.75 | 46,772 | 12,228.75 | 45,984 | 11,502.75 | 44,151 | 11,502.75 | 42,355 | 10,513.25 | 36,681 | 10,513.25 | 188,497 | 8,125.5 | 28,333 | 8,125.5 | 27,893 | 6,898.25 | 6,898.25 | 6,898.25 | 7,246.25 | 7,246.25 | 7,246.25 | 7,246.25 | 6,529.25 | 6,529.25 | 6,529.25 | 6,529.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 537 | 567 | 444 | 278 | 309 | 468 | 540 | 562 | 597 | 667 | 437 | 454 | 113.5 | 603 | 113.5 | 603 | 150.75 | 1,028 | 150.75 | 697 | 174.25 | 886 | 174.25 | 847 | 211.75 | 749 | 211.75 | 652 | 163 | 591 | 163 | 567 | 141.75 | 580 | 141.75 | 338 | 84.5 | 393 | 84.5 | 305 | 76.25 | 297 | 76.25 | 327 | 81.75 | 360 | 81.75 | 270 | 67.5 | 410 | 67.5 | 295 | 73.75 | 73.75 | 73.75 | 37 | 37 | 37 | 37 | 39.75 | 39.75 | 39.75 | 39.75 | 48 | 48 | 48 | 48 | 3.75 | 3.75 | 3.75 | 3.75 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 295,875 | -1,138 | 1,512 | 1,481 | 1,384 | 1,385 | 1,384 | 1,396 | 1,328 | 1,309 | 1,443 | 288,748 | 72,248 | 270,837 | 72,248 | 10 | 66,994.5 | 254,769 | 66,994.5 | 241,153 | 60,397.5 | 232,046 | 60,397.5 | 229,082 | 57,380.5 | 227,204 | 57,380.5 | 222,489 | 55,812 | 220,989 | 55,812 | 218,608 | 54,745.75 | 211,361 | 54,745.75 | 256,328 | 51,853.25 | 201,185 | 51,853.25 | 193,535 | 48,377 | 203,590 | 48,377 | 182,069 | 45,592.75 | 162,015 | 45,592.75 | 211 | 39,051.5 | 141,442 | 39,051.5 | 135,784 | 34,021 | 34,021 | 34,021 | 32,322.5 | 32,322.5 | 32,322.5 | 32,322.5 | 26,201.25 | 26,201.25 | 26,201.25 | 26,201.25 | 5,980.5 | 5,980.5 | 5,980.5 | 5,980.5 | 5,746 | 5,746 | 5,746 | 5,746 | 5,641 | 5,641 | 5,641 | 5,641 | 6,047 | 6,047 | 6,047 | 6,047 |
Totaal niet-vlottende activa
| 411,422 | 407,068 | 397,450 | 394,027 | 387,971 | 387,435 | 386,310 | 384,041 | 386,008 | 400,944 | 400,326 | 393,826 | 98,456.5 | 393,632 | 98,456.5 | 389,202 | 97,300.5 | 370,315 | 97,300.5 | 346,945 | 86,736.25 | 335,768 | 86,736.25 | 331,136 | 82,784 | 334,199 | 82,784 | 325,855 | 81,463.75 | 326,255 | 81,463.75 | 317,309 | 79,327.25 | 305,406 | 79,327.25 | 295,814 | 73,953.5 | 284,184 | 73,953.5 | 272,351 | 68,087.75 | 279,515 | 68,087.75 | 254,239 | 63,559.75 | 226,793 | 63,559.75 | 206,632 | 51,658 | 186,670 | 51,658 | 184,435 | 46,108.75 | 46,108.75 | 46,108.75 | 44,598.5 | 44,598.5 | 44,598.5 | 44,598.5 | 35,467 | 35,467 | 35,467 | 35,467 | 29,640.25 | 29,640.25 | 29,640.25 | 29,640.25 | 26,327 | 26,327 | 26,327 | 26,327 | 22,012.25 | 22,012.25 | 22,012.25 | 22,012.25 | 22,790.75 | 22,790.75 | 22,790.75 | 22,790.75 |
Totaal activa
| 455,732 | 447,752 | 451,830 | 434,766 | 428,341 | 436,316 | 429,692 | 433,110 | 431,470 | 441,397 | 442,061 | 436,405 | 109,101.25 | 438,722 | 109,101.25 | 421,099 | 105,274.75 | 398,751 | 105,274.75 | 373,498 | 93,374.5 | 365,631 | 93,374.5 | 362,365 | 90,591.25 | 366,674 | 90,591.25 | 357,335 | 89,333.75 | 359,235 | 89,333.75 | 349,025 | 87,256.25 | 334,113 | 87,256.25 | 321,648 | 80,412 | 311,913 | 80,412 | 292,663 | 73,165.75 | 297,816 | 73,165.75 | 270,575 | 67,643.75 | 243,967 | 67,643.75 | 217,730 | 54,432.5 | 198,106 | 54,432.5 | 198,076 | 49,519 | 49,519 | 49,519 | 47,357.75 | 47,357.75 | 47,357.75 | 47,357.75 | 37,201 | 37,201 | 37,201 | 37,201 | 31,164.5 | 31,164.5 | 31,164.5 | 31,164.5 | 27,744.25 | 27,744.25 | 27,744.25 | 27,744.25 | 23,405.75 | 23,405.75 | 23,405.75 | 23,405.75 | 24,289.25 | 24,289.25 | 24,289.25 | 24,289.25 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,016 | 5,988 | 6,202 | 28,740 | 27,649 | 27,468 | 5,626 | 4,295 | 5,469 | 4,299 | 22,865 | 25,102 | 6,275.5 | 24,458 | 6,275.5 | 22,439 | 5,609.75 | 20,895 | 5,609.75 | 17,448 | 4,362 | 16,621 | 4,362 | 18,810 | 4,702.5 | 17,298 | 4,702.5 | 16,739 | 4,184.75 | 16,161 | 4,184.75 | 16,439 | 4,109.75 | 15,650 | 4,109.75 | 14,376 | 3,594 | 13,010 | 3,594 | 14,179 | 3,544.75 | 11,431 | 3,544.75 | 10,156 | 2,539 | 9,788 | 2,539 | 8,865 | 2,216.25 | 7,366 | 2,216.25 | 7,717 | 1,929.25 | 1,929.25 | 1,929.25 | 1,855.75 | 1,855.75 | 1,855.75 | 1,855.75 | 1,291.5 | 1,291.5 | 1,291.5 | 1,291.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 17,339 | 12,077 | 9,754 | 11,020 | 9,760 | 18,114 | 17,956 | 7,722 | 7,503 | 12,427 | 12,628 | 11,528 | 0 | 6,014 | 0 | 9,412 | 0 | 6,631 | 0 | 5,952 | 0 | 10,528 | 0 | 7,510 | 0 | 14,801 | 0 | 5,943 | 0 | 7,339 | 0 | 8,677 | 0 | 7,413 | 0 | 7,426 | 0 | 15,894 | 0 | 10,083 | 0 | 11,493 | 0 | 14,384 | 3,596 | 8,178 | 3,596 | 2,552 | 0 | 4,913 | 0 | 3,751 | 937.75 | 937.75 | 937.75 | 1,062 | 1,062 | 1,062 | 1,062 | 171 | 171 | 171 | 171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 845 | 571 | 782 | 311 | 295 | 499 | 912 | 856 | 606 | 1,170 | 755 | 636 | 0 | 1,043 | 0 | 624 | 0 | 1,255 | 0 | 388 | 0 | 909 | 0 | 662 | 0 | 1,071 | 0 | 661 | 0 | 938 | 0 | 456 | 0 | 1,105 | 0 | 873 | 0 | 793 | 0 | 557 | 0 | 779 | 0 | 595 | 0 | 523 | 0 | 292 | 0 | 537 | 0 | 345 | 0 | 0 | 0 | 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
| 3,157 | 2,146 | 1,093 | 1,337 | 827 | 1,293 | 556 | 916 | 410 | 721 | 183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 420 | 0 | 919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 543 | 0 | 0 | 0 | 0 | 0 | 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
| 20,764 | 21,603 | 29,241 | 435 | 315 | 1,401 | 21,637 | 21,493 | 19,125 | 20,115 | 767 | 1,309 | 3,209.25 | 1,290 | 3,209.25 | 635 | 2,511.75 | 1,257 | 2,511.75 | 2,327 | 2,174.75 | 2,328 | 2,174.75 | 685 | 2,048.75 | 1,089 | 2,048.75 | 695 | 1,659.5 | 966 | 1,659.5 | 553 | 2,307.5 | 1,266 | 2,307.5 | 922 | 2,087 | 989 | 2,087 | 764 | 2,711.75 | 789 | 2,711.75 | 606 | 151.5 | 556 | 151.5 | 319 | 717.75 | 36 | 717.75 | 389 | 97.25 | 97.25 | 97.25 | 71.5 | 71.5 | 71.5 | 71.5 | 258.75 | 258.75 | 258.75 | 258.75 | 1,624.25 | 1,624.25 | 1,624.25 | 1,624.25 | 2,262.25 | 2,262.25 | 2,262.25 | 2,262.25 | 3,298 | 3,298 | 3,298 | 3,298 | 3,179.75 | 3,179.75 | 3,179.75 | 3,179.75 |
Totaal kortlopende verplichtingen
| 47,276 | 41,814 | 46,290 | 41,532 | 38,551 | 48,276 | 45,775 | 34,426 | 32,507 | 37,562 | 36,443 | 37,939 | 9,484.75 | 31,762 | 9,484.75 | 32,486 | 8,121.5 | 28,783 | 8,121.5 | 26,147 | 6,536.75 | 30,396 | 6,536.75 | 27,005 | 6,751.25 | 33,188 | 6,751.25 | 23,377 | 5,844.25 | 24,466 | 5,844.25 | 25,669 | 6,417.25 | 24,329 | 6,417.25 | 22,724 | 5,681 | 29,893 | 5,681 | 25,026 | 6,256.5 | 23,713 | 6,256.5 | 25,146 | 6,286.5 | 18,522 | 6,286.5 | 11,736 | 2,934 | 12,858 | 2,934 | 11,857 | 2,964.25 | 2,964.25 | 2,964.25 | 2,989.25 | 2,989.25 | 2,989.25 | 2,989.25 | 1,721.25 | 1,721.25 | 1,721.25 | 1,721.25 | 1,624.25 | 1,624.25 | 1,624.25 | 1,624.25 | 2,262.25 | 2,262.25 | 2,262.25 | 2,262.25 | 3,298 | 3,298 | 3,298 | 3,298 | 3,179.75 | 3,179.75 | 3,179.75 | 3,179.75 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 64,792 | 58,613 | 75,558 | 62,269 | 52,807 | 48,775 | 50,184 | 65,594 | 69,429 | 60,981 | 62,508 | 60,251 | 15,062.75 | 71,441 | 15,062.75 | 69,174 | 17,293.5 | 68,775 | 17,293.5 | 62,291 | 15,572.75 | 57,686 | 15,572.75 | 58,782 | 14,695.5 | 53,487 | 14,695.5 | 60,518 | 15,129.5 | 59,639 | 15,129.5 | 50,841 | 12,710.25 | 46,177 | 12,710.25 | 40,917 | 10,229.25 | 35,111 | 10,229.25 | 27,237 | 6,809.25 | 35,604 | 6,809.25 | 28,738 | 7,184.5 | 31,139 | 7,184.5 | 29,624 | 7,406 | 29,502 | 7,406 | 29,196 | 7,299 | 7,299 | 7,299 | 5,121.5 | 5,121.5 | 5,121.5 | 5,121.5 | 2,485 | 2,485 | 2,485 | 2,485 | 363 | 363 | 363 | 363 | 648.25 | 648.25 | 648.25 | 648.25 | 331.25 | 331.25 | 331.25 | 331.25 | 1,331 | 1,331 | 1,331 | 1,331 |
Uitgestelde opbrengsten niet-vlottend
| 4,075 | 4,206 | 0 | 0 | 0 | 0 | -38,557 | -65,133 | -67,474 | -55,269 | -37,574 | -33,655 | -11,295.75 | -50,672 | -11,295.75 | -47,204 | -14,154 | -50,535 | -14,154 | -47,182 | -13,283.5 | 76 | -13,283.5 | 78 | 19.5 | 60 | 19.5 | 57 | 14.25 | 52 | 14.25 | 47 | 11.75 | 72 | 11.75 | 114 | 28.5 | 120 | 28.5 | 108 | 27 | 367 | 27 | 128 | 32 | 74 | 32 | 392 | -10,265.5 | 109 | -10,265.5 | 482 | -8,777.5 | -8,777.5 | -8,777.5 | -6,640.75 | -6,640.75 | -6,640.75 | -6,640.75 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | -876 | -876 | -876 | -876 | -554 | -554 | -554 | -554 | -1,340.5 | -1,340.5 | -1,340.5 | -1,340.5 |
Uitgestelde belastingverplichtingen niet-vlottend
| 16,929 | 16,660 | 16,285 | 13,090 | 12,279 | 12,572 | 11,955 | 11,556 | 11,017 | 11,014 | 10,559 | 10,034 | 2,508.5 | 9,703 | 2,508.5 | 9,881 | 2,470.25 | 9,286 | 2,470.25 | 8,291 | 2,072.75 | 8,167 | 2,072.75 | 7,605 | 1,901.25 | 7,350 | 1,901.25 | 6,938 | 1,734.5 | 6,725 | 1,734.5 | 6,357 | 1,589.25 | 6,050 | 1,589.25 | 5,757 | 1,439.25 | 5,336 | 1,439.25 | 5,050 | 1,262.5 | 4,890 | 1,262.5 | 4,605 | 1,151.25 | 21,771 | 1,151.25 | 20,303 | 5,075.75 | 17,660 | 5,075.75 | 17,382 | 4,345.5 | 4,345.5 | 4,345.5 | 4,437 | 4,437 | 4,437 | 4,437 | 3,567 | 3,567 | 3,567 | 3,567 | 2,781.75 | 2,781.75 | 2,781.75 | 2,781.75 | 227.75 | 227.75 | 227.75 | 227.75 | 222.75 | 222.75 | 222.75 | 222.75 | 9.5 | 9.5 | 9.5 | 9.5 |
Overige niet-vlottende verplichtingen
| 1,594 | 1,685 | 764 | 1,939 | 2,763 | 2,525 | 41,199 | 67,521 | 69,788 | 57,615 | 40,080 | 36,721 | 12,062.25 | 53,925 | 12,062.25 | 50,668 | 15,020 | 55,907 | 15,020 | 51,783 | 14,433.75 | 2,546 | 14,433.75 | 4,909 | 1,227.25 | 4,673 | 1,227.25 | 4,315 | 1,078.75 | 3,801 | 1,078.75 | 3,603 | 900.75 | 3,783 | 900.75 | 2,802 | 700.5 | 2,792 | 700.5 | 2,766 | 691.5 | 2,779 | 691.5 | 2,907 | 726.75 | 2,818 | 726.75 | 2,326 | 10,945 | 272 | 10,945 | 2,325 | 9,479.25 | 9,479.25 | 9,479.25 | 7,281.25 | 7,281.25 | 7,281.25 | 7,281.25 | 646 | 646 | 646 | 646 | 1,194.5 | 1,194.5 | 1,194.5 | 1,194.5 | 2,097.25 | 2,097.25 | 2,097.25 | 2,097.25 | 1,781 | 1,781 | 1,781 | 1,781 | 2,556.25 | 2,556.25 | 2,556.25 | 2,556.25 |
Totaal niet-vlottende verplichtingen
| 87,390 | 81,164 | 92,607 | 77,298 | 67,849 | 63,872 | 64,781 | 79,538 | 82,760 | 74,341 | 75,573 | 73,351 | 18,337.75 | 84,397 | 18,337.75 | 82,519 | 20,629.75 | 83,433 | 20,629.75 | 75,183 | 18,795.75 | 68,475 | 18,795.75 | 71,374 | 17,843.5 | 65,570 | 17,843.5 | 71,828 | 17,957 | 70,217 | 17,957 | 60,848 | 15,212 | 56,082 | 15,212 | 49,590 | 12,397.5 | 43,359 | 12,397.5 | 35,161 | 8,790.25 | 43,640 | 8,790.25 | 36,378 | 9,094.5 | 55,802 | 9,094.5 | 52,645 | 13,161.25 | 47,543 | 13,161.25 | 49,385 | 12,346.25 | 12,346.25 | 12,346.25 | 10,199 | 10,199 | 10,199 | 10,199 | 6,707 | 6,707 | 6,707 | 6,707 | 4,347.25 | 4,347.25 | 4,347.25 | 4,347.25 | 2,097.25 | 2,097.25 | 2,097.25 | 2,097.25 | 1,781 | 1,781 | 1,781 | 1,781 | 2,556.25 | 2,556.25 | 2,556.25 | 2,556.25 |
Totaal passiva
| 134,666 | 122,978 | 138,897 | 118,830 | 106,400 | 112,148 | 110,556 | 113,964 | 115,267 | 111,903 | 112,016 | 111,290 | 27,822.5 | 116,159 | 27,822.5 | 115,005 | 28,751.25 | 112,216 | 28,751.25 | 101,330 | 25,332.5 | 98,871 | 25,332.5 | 98,379 | 24,594.75 | 98,758 | 24,594.75 | 95,205 | 23,801.25 | 94,683 | 23,801.25 | 86,517 | 21,629.25 | 80,411 | 21,629.25 | 72,314 | 18,078.5 | 73,252 | 18,078.5 | 60,187 | 15,046.75 | 67,353 | 15,046.75 | 61,524 | 15,381 | 74,324 | 15,381 | 64,381 | 16,095.25 | 60,401 | 16,095.25 | 61,242 | 15,310.5 | 15,310.5 | 15,310.5 | 13,188.25 | 13,188.25 | 13,188.25 | 13,188.25 | 8,428.25 | 8,428.25 | 8,428.25 | 8,428.25 | 5,971.5 | 5,971.5 | 5,971.5 | 5,971.5 | 4,359.5 | 4,359.5 | 4,359.5 | 4,359.5 | 5,079 | 5,079 | 5,079 | 5,079 | 5,736 | 5,736 | 5,736 | 5,736 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 323.5 | 1,294 | 323.5 | 1,294 | 323.5 | 1,294 | 323.5 | 1,294 | 323.5 | 1,294 | 323.5 | 1,294 | 323.5 | 1,294 | 323.5 | 1,294 | 323.5 | 1,294 | 323.5 | 903 | 225.75 | 903 | 225.75 | 903 | 225.75 | 903 | 225.75 | 903 | 225.75 | 903 | 225.75 | 903 | 225.75 | 903 | 225.75 | 903 | 225.75 | 903 | 225.75 | 903 | 225.75 | 225.75 | 225.75 | 227.5 | 227.5 | 227.5 | 227.5 | 229.75 | 229.75 | 229.75 | 229.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 265,925 | 266,875 | 256,039 | 255,167 | 256,674 | 256,738 | 254,119 | 25,260 | 260,135 | 270,330 | 270,609 | 266,842 | 0 | 259,390 | 0 | 246,881 | 0 | 234,883 | 0 | 224,464 | 0 | 221,056 | 0 | 220,138 | 0 | 218,098 | 0 | 214,880 | 0 | 212,437 | 0 | 209,682 | 0 | 203,679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 gereserveerde algehele resultaten
| -1,973 | 264,373 | 252,659 | 254,725 | 260,672 | 263,221 | 259,126 | 233,776 | 257,034 | 269,614 | 270,747 | 2,288 | -7,840.75 | 5,676 | -7,840.75 | 4,988 | -6,567.5 | -21 | -6,567.5 | -879 | -5,768.5 | -1,711 | -5,768.5 | -2,983 | -5,086.25 | 3,311 | -5,086.25 | 2,601 | -4,430.5 | 7,972 | -4,430.5 | 9,370 | -3,955 | 7,803 | -3,955 | 0 | -3,289.75 | 199,659 | -3,289.75 | 0 | -2,932.75 | 0 | -2,932.75 | 203,207 | -2,659 | 0 | -2,659 | 0 | -1,750 | 0 | -1,750 | 134,484 | -1,530.25 | -1,530.25 | -1,530.25 | -1,431.75 | -1,431.75 | -1,431.75 | -1,431.75 | -1,348.25 | -1,348.25 | -1,348.25 | -1,348.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | -264,413 | -253,606 | -252,730 | -254,239 | -254,303 | -251,710 | 2,362 | -257,606 | -267,886 | -268,196 | 0 | 88,796 | 0 | 88,796 | 0 | 82,767.5 | 0 | 82,767.5 | 0 | 73,487 | 0 | 73,487 | 0 | 70,759.25 | 0 | 70,759.25 | 0 | 69,639.5 | 0 | 69,639.5 | 342 | 69,356.25 | 342 | 69,356.25 | 208,738 | 65,397.5 | 0 | 65,397.5 | 226,656 | 60,826 | 224,743 | 60,826 | 342 | 54,696 | 162,951 | 54,696 | 151,600 | 39,861.5 | 135,392 | 39,861.5 | 0 | 35,513 | 35,513 | 35,513 | 35,373.75 | 35,373.75 | 35,373.75 | 35,373.75 | 29,891.25 | 29,891.25 | 29,891.25 | 29,891.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 265,246 | 268,129 | 256,386 | 258,456 | 264,401 | 266,950 | 262,829 | 262,692 | 260,857 | 273,352 | 274,454 | 270,424 | 81,278.75 | 266,360 | 81,278.75 | 253,163 | 76,523.5 | 236,156 | 76,523.5 | 224,879 | 68,042 | 220,639 | 68,042 | 218,449 | 65,996.5 | 222,703 | 65,996.5 | 218,775 | 65,532.5 | 221,703 | 65,532.5 | 220,297 | 65,627 | 212,727 | 65,627 | 209,641 | 62,333.5 | 200,562 | 62,333.5 | 227,559 | 58,119 | 225,646 | 58,119 | 204,452 | 52,262.75 | 163,854 | 52,262.75 | 152,503 | 38,337.25 | 136,295 | 38,337.25 | 135,387 | 34,208.5 | 34,208.5 | 34,208.5 | 34,169.5 | 34,169.5 | 34,169.5 | 34,169.5 | 28,772.75 | 28,772.75 | 28,772.75 | 28,772.75 | 25,193 | 25,193 | 25,193 | 25,193 | 23,384.75 | 23,384.75 | 23,384.75 | 23,384.75 | 18,326.75 | 18,326.75 | 18,326.75 | 18,326.75 | 18,553.25 | 18,553.25 | 18,553.25 | 18,553.25 |
Totaal eigen vermogen
| 321,066 | 324,774 | 312,933 | 315,936 | 321,941 | 324,168 | 319,136 | 319,146 | 316,203 | 329,494 | 330,045 | 325,115 | 81,278.75 | 322,563 | 81,278.75 | 306,094 | 76,523.5 | 286,535 | 76,523.5 | 272,168 | 68,042 | 266,760 | 68,042 | 263,986 | 65,996.5 | 267,916 | 65,996.5 | 262,130 | 65,532.5 | 264,552 | 65,532.5 | 262,508 | 65,627 | 253,702 | 65,627 | 249,334 | 62,333.5 | 238,661 | 62,333.5 | 232,476 | 58,119 | 230,463 | 58,119 | 209,051 | 52,262.75 | 169,643 | 52,262.75 | 153,349 | 38,337.25 | 137,705 | 38,337.25 | 136,834 | 34,208.5 | 34,208.5 | 34,208.5 | 34,169.5 | 34,169.5 | 34,169.5 | 34,169.5 | 28,772.75 | 28,772.75 | 28,772.75 | 28,772.75 | 25,193 | 25,193 | 25,193 | 25,193 | 23,384.75 | 23,384.75 | 23,384.75 | 23,384.75 | 18,326.75 | 18,326.75 | 18,326.75 | 18,326.75 | 18,553.25 | 18,553.25 | 18,553.25 | 18,553.25 |
Totaal passiva en aandeelhoudersvermogen
| 455,732 | 447,752 | 451,830 | 434,766 | 428,341 | 436,316 | 429,692 | 433,110 | 431,470 | 441,397 | 442,061 | 436,405 | 109,101.25 | 438,722 | 109,101.25 | 421,099 | 105,274.75 | 398,751 | 105,274.75 | 373,498 | 93,374.5 | 365,631 | 93,374.5 | 362,365 | 90,591.25 | 366,674 | 90,591.25 | 357,335 | 89,333.75 | 359,235 | 89,333.75 | 349,025 | 87,256.25 | 334,113 | 87,256.25 | 321,648 | 80,412 | 311,913 | 80,412 | 292,663 | 73,165.75 | 297,816 | 73,165.75 | 270,575 | 67,643.75 | 243,967 | 67,643.75 | 217,730 | 54,432.5 | 198,106 | 54,432.5 | 198,076 | 49,519 | 49,519 | 49,519 | 47,357.75 | 47,357.75 | 47,357.75 | 47,357.75 | 37,201 | 37,201 | 37,201 | 37,201 | 31,164.5 | 31,164.5 | 31,164.5 | 31,164.5 | 27,744.25 | 27,744.25 | 27,744.25 | 27,744.25 | 23,405.75 | 23,405.75 | 23,405.75 | 23,405.75 | 24,289.25 | 24,289.25 | 24,289.25 | 24,289.25 |