i-CABLE Communications Limited
HKEX:1097.HK
0.03 (HKD) • At close October 18, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
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 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2008 Q4 | 2008 Q2 | 2007 Q4 | 2006 Q2 | 2005 Q4 | 2005 Q2 | 2004 Q4 | 2004 Q2 | 2003 Q4 | 2003 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2000 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 65.719 | 65.719 | 40.969 | 28.919 | 68.504 | 68.504 | 41.587 | 41.587 | 62.596 | 62.596 | 70.162 | 70.162 | 195.227 | 195.227 | 157.423 | 157.423 | 85.174 | 85.174 | 241.899 | 241.899 | 676.451 | 676.451 | 177.815 | 177.815 | 298.097 | 298.097 | 584.744 | 568.034 | 43.186 | 43.186 | 105.814 | 85.814 | 21.854 | 21.854 | 82.427 | 82.427 | 18.133 | 18.133 | 62.382 | 62.382 | 102.447 | 102.447 | 182.028 | 82.028 | 156.376 | 156.376 | 288.287 | 288.287 | 494.482 | 500.111 | 475.442 | 525.352 | 538.787 | 530.852 | 854.314 | 544.885 | 642.049 | 325.049 | 352.014 | 147.195 | 115.012 | 30.367 | 28.913 | 5.835 | 6.7 | 1,061.82 | 1,212.769 | 1,469.161 | 1,540.704 |
Kortetermijnbeleggingen
| 62.137 | 62.137 | 34.392 | 46.007 | 1.511 | 67.402 | 40.081 | 41.565 | 3.498 | 61.417 | 8.731 | 48.207 | 98.258 | 68.237 | 67.153 | 67.153 | 55.062 | 80.563 | 54.766 | 76.862 | 80.088 | 80.088 | 54.233 | 54.233 | 57.08 | 57.08 | 38.187 | 38.187 | 35.05 | 35.05 | 34.926 | 34.926 | 49.493 | 49.493 | 28.06 | 28.06 | 83.638 | 83.638 | 83.243 | 83.243 | 65.819 | 65.819 | 153.794 | 153.794 | 38.552 | 38.552 | 62.202 | 62.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.749 | 15.637 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 154.14 | 154.14 | 75.361 | 109.318 | 70.015 | 174.379 | 81.668 | 123.233 | 66.094 | 174.577 | 78.893 | 214.105 | 293.485 | 361.722 | 157.423 | 224.576 | 140.236 | 220.799 | 296.665 | 373.527 | 676.451 | 756.539 | 177.815 | 232.048 | 298.097 | 355.177 | 584.744 | 606.221 | 43.186 | 78.236 | 105.814 | 120.74 | 21.854 | 71.347 | 82.427 | 110.487 | 18.133 | 101.771 | 62.382 | 145.625 | 102.447 | 168.266 | 182.028 | 235.822 | 156.376 | 194.928 | 288.287 | 350.489 | 494.482 | 500.111 | 475.442 | 525.352 | 538.787 | 530.852 | 854.314 | 544.885 | 642.049 | 325.049 | 352.014 | 147.195 | 115.012 | 30.367 | 28.913 | 5.835 | 22.449 | 1,077.457 | 1,212.769 | 1,469.161 | 1,540.704 |
Nettovorderingen
| 89.467 | 89.467 | 120.203 | 120.203 | 79.236 | 79.236 | 106.219 | 106.219 | 96.091 | 96.091 | 87.005 | 108.031 | 100.474 | 100.474 | 190.002 | 112.299 | 173.397 | 82.284 | 201.656 | 106.474 | 145.701 | 47.293 | 130.957 | 58.404 | 116.047 | 44.477 | 43.822 | 43.822 | 48.1 | 48.1 | 66.515 | 51.385 | 39.914 | 39.914 | 68.096 | 68.096 | 71.698 | 71.698 | 77.494 | 77.494 | 65.639 | 65.639 | 80.12 | 80.12 | 76.773 | 76.773 | 88.936 | 88.936 | 83.382 | 0 | 0 | 0 | 0 | 0 | 0 | 89.633 | 85.612 | 192.59 | 149.574 | 125.812 | 118.236 | 127.278 | 196.747 | 104.041 | 121.817 | 134.658 | 123.276 | 102.758 | 121.713 |
Voorraad
| 3.119 | 3.119 | 3.416 | 3.416 | 4.883 | 4.883 | 6.473 | 6.473 | 5.627 | 5.627 | 6.863 | 6.863 | 9 | 9 | 9.98 | 9.98 | 9.925 | 9.925 | 12.02 | 12.02 | 11.637 | 11.637 | 10.13 | 10.13 | 14.133 | 14.133 | 13.981 | 13.981 | 15.078 | 15.078 | 18.076 | 18.076 | 14.188 | 14.188 | 14.891 | 14.891 | 16.511 | 16.511 | 18.152 | 18.152 | 16.023 | 16.023 | 13.884 | 13.884 | 6.741 | 6.741 | 5.947 | 5.947 | 5.874 | 5.886 | 6.53 | 5.641 | 5.604 | 4.542 | 5.693 | 9.397 | 6.351 | 8.847 | 12.355 | 11.057 | 16.193 | 16.287 | 17.508 | 22.379 | 24.485 | 37.805 | 36.474 | 33.553 | 29.512 |
Overige vlottende activa
| 20.834 | 20.834 | 46.007 | 52.976 | 67.402 | 60.992 | 41.565 | 62.733 | 230.647 | 76.637 | 177.726 | 117.224 | 68.237 | 119.988 | 13.622 | 24.172 | 14.706 | 80.318 | 18.433 | 91.519 | 22.26 | 40.58 | 23.715 | 42.035 | 21.615 | 36.105 | 82.009 | 16.71 | 83.321 | 0.171 | 20 | 20.204 | 90.109 | 0.702 | 96.235 | 0.079 | 155.356 | 0.02 | 161.895 | 1.158 | 131.606 | 0.148 | 135.318 | 1.404 | 125.108 | 9.783 | 152.961 | 1.823 | 0 | 88.046 | 65.628 | 71.547 | 309.885 | 378.383 | 76.16 | 149.776 | 100.407 | 162.245 | 157.036 | 138.827 | 117.863 | 2.933 | 3.455 | 519.04 | 476.287 | 11.29 | 24.945 | 30.371 | 36.071 |
Totaal vlottende activa
| 267.56 | 267.56 | 244.987 | 251.521 | 281.017 | 281.017 | 258.577 | 258.577 | 302.368 | 302.368 | 350.487 | 350.487 | 492.926 | 492.926 | 371.027 | 371.027 | 338.264 | 338.264 | 528.774 | 528.774 | 856.049 | 856.049 | 342.617 | 342.617 | 449.892 | 449.892 | 680.734 | 680.734 | 141.585 | 141.585 | 210.405 | 210.405 | 126.151 | 126.151 | 193.553 | 193.553 | 190 | 190 | 242.429 | 242.429 | 250.076 | 250.076 | 331.23 | 331.23 | 288.225 | 288.225 | 447.195 | 447.195 | 583.738 | 594.043 | 547.6 | 602.54 | 854.276 | 913.777 | 936.167 | 793.691 | 834.419 | 688.73 | 670.979 | 422.891 | 367.304 | 297.122 | 246.623 | 651.295 | 645.039 | 1,283.744 | 1,397.465 | 1,661.637 | 1,728 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 560.966 | 560.966 | 587.467 | 587.467 | 461.737 | 461.737 | 467.222 | 467.222 | 669.042 | 669.042 | 724.371 | 724.371 | 760.585 | 760.585 | 816.507 | 816.507 | 864.108 | 864.108 | 911.38 | 911.38 | 954.561 | 954.561 | 858.917 | 858.917 | 879.902 | 879.902 | 888.775 | 888.775 | 889.624 | 889.624 | 894.039 | 894.039 | 873 | 873 | 873.803 | 873.803 | 858.104 | 858.104 | 893.066 | 893.066 | 901.039 | 901.039 | 934.31 | 934.31 | 982.799 | 982.799 | 1,024.223 | 1,024.223 | 1,057.046 | 1,074.806 | 1,113.837 | 1,146.422 | 1,144.619 | 1,153.257 | 1,157.171 | 1,292.311 | 1,391.222 | 1,734.074 | 1,838.979 | 1,914.748 | 2,050.785 | 2,122.558 | 2,169.73 | 2,213.627 | 2,302.636 | 2,297.55 | 2,257.94 | 2,110.638 | 2,072.143 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 15.669 | 15.669 | 1.218 | 1.218 | 21.837 | 21.837 | 13.736 | 13.736 | 77.54 | 77.54 | 79.854 | 79.854 | 78.763 | 78.763 | 86.625 | 86.625 | 93.681 | 93.681 | 100.333 | 100.333 | 90.984 | 90.984 | 116.72 | 116.72 | 144.858 | 144.858 | 152.795 | 152.795 | 167.423 | 167.423 | 171.369 | 171.369 | 157.016 | 157.016 | 160.298 | 160.298 | 173.96 | 173.96 | 171.748 | 171.748 | 171.64 | 171.64 | 141.232 | 141.232 | 133.176 | 133.176 | 112.712 | 112.712 | 4.006 | 4.006 | 4.006 | 4.006 | 112.168 | 117.8 | 4.006 | 186.712 | 8.39 | 168.691 | 142.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 15.669 | 15.669 | 1.218 | 1.218 | 21.837 | 21.837 | 13.736 | 13.736 | 77.54 | 77.54 | 79.854 | 79.854 | 78.763 | 78.763 | 86.625 | 86.625 | 93.681 | 93.681 | 100.333 | 100.333 | 90.984 | 90.984 | 116.72 | 116.72 | 144.858 | 144.858 | 152.795 | 152.795 | 167.423 | 167.423 | 171.369 | 171.369 | 157.016 | 157.016 | 160.298 | 160.298 | 173.96 | 173.96 | 171.748 | 171.748 | 171.64 | 171.64 | 141.232 | 141.232 | 133.176 | 133.176 | 112.712 | 112.712 | 4.006 | 4.006 | 4.006 | 4.006 | 112.168 | 117.8 | 4.006 | 186.712 | 8.39 | 174.423 | 142.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| -15.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.561 | 0 | 46.367 | 0 | 43.472 | 0 | 31.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -167.981 | 0 | 0 | 0 | -137.465 | 0 | 0 | 0 | 54.766 | 0 | 0 | 0 | 0 | 0 | 0 | 38.145 | 39.111 | 58.5 | 58.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 69.551 | 0 | 69.551 | 0 | 99.027 | 0 | 102.144 | 0 | 281.876 | 0 | 289.501 | 0 | 297.043 | 0 | 300.525 | 0 | 300.525 | 0 | 300.525 | 0 | 300.525 | 0 | 300.525 | 0 | 302.223 | 0 | 303.472 | 0 | 305.218 | 0 | 306.467 | 0 | 305.915 | 0 | 308.884 | 0 | 306.661 | 0 | 302.949 | 0 | 302.342 | 0 | 311.373 | 0 | 324.548 | 0 | 322.551 | 0 | 334.166 | 336.041 | 335.347 | 343.145 | 325.453 | 330.305 | 330.029 | 327.774 | 354.166 | 399.006 | 434.414 | 146.472 | 203.287 | 112.363 | 112.601 | 120.819 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 52.724 | 106.606 | 41.936 | 104.953 | 33.938 | 132.965 | 37.815 | 139.959 | 48.886 | 330.762 | 41.379 | 330.88 | 34.483 | 331.526 | 33.596 | 334.121 | 36.78 | 337.305 | 10.174 | 338.26 | 14.393 | 361.285 | 15.344 | 359.341 | 15.402 | 348.837 | 39.006 | 342.478 | 54.247 | 359.465 | 43.254 | 349.721 | 66.331 | 372.246 | 62.588 | 371.472 | 64.827 | 371.488 | 226.46 | 361.428 | 71.951 | 374.293 | 193.153 | 367.061 | 67.853 | 392.401 | 3.814 | -1,136.935 | 180.97 | 165.642 | 231.125 | 224.576 | 96.669 | 81.511 | 304.599 | 168.291 | 288.3 | 8.225 | 8.229 | 130.824 | 137.032 | 137.317 | 151.902 | 147.621 | 169.836 | 703.186 | 601.716 | 327.485 | 325.901 |
Totaal niet-vlottende activa
| 683.241 | 683.241 | 700.172 | 693.638 | 616.539 | 616.539 | 620.917 | 620.917 | 1,077.344 | 1,077.344 | 1,135.105 | 1,135.105 | 1,170.874 | 1,170.874 | 1,237.253 | 1,237.253 | 1,295.094 | 1,295.094 | 1,349.973 | 1,349.973 | 1,406.83 | 1,406.83 | 1,334.978 | 1,334.978 | 1,373.597 | 1,373.597 | 1,384.048 | 1,384.048 | 1,416.512 | 1,416.512 | 1,415.129 | 1,415.129 | 1,402.262 | 1,402.262 | 1,405.573 | 1,405.573 | 1,403.552 | 1,403.552 | 1,426.242 | 1,426.242 | 1,446.972 | 1,446.972 | 1,442.603 | 1,442.603 | 1,508.376 | 1,508.376 | 1,518.066 | 1,136.935 | 1,576.188 | 1,580.495 | 1,684.315 | 1,718.149 | 1,678.909 | 1,721.018 | 1,834.916 | 2,033.588 | 2,100.578 | 2,315.728 | 2,424.526 | 2,192.044 | 2,391.104 | 2,372.238 | 2,434.233 | 2,482.066 | 2,472.472 | 3,000.736 | 2,859.656 | 2,438.124 | 2,398.044 |
Totaal activa
| 950.801 | 950.801 | 945.159 | 945.159 | 897.556 | 897.556 | 879.494 | 879.494 | 1,379.712 | 1,379.712 | 1,485.592 | 1,485.592 | 1,663.8 | 1,663.8 | 1,608.28 | 1,608.28 | 1,633.358 | 1,633.358 | 1,878.747 | 1,878.747 | 2,262.879 | 2,262.879 | 1,677.595 | 1,677.595 | 1,823.489 | 1,823.489 | 2,064.782 | 2,064.782 | 1,558.097 | 1,558.097 | 1,625.534 | 1,625.534 | 1,528.413 | 1,528.413 | 1,599.126 | 1,599.126 | 1,593.552 | 1,593.552 | 1,668.671 | 1,668.671 | 1,697.048 | 1,697.048 | 1,773.833 | 1,773.833 | 1,796.601 | 1,796.601 | 1,965.261 | 1,965.261 | 2,159.926 | 2,174.538 | 2,231.915 | 2,320.689 | 2,533.185 | 2,634.795 | 2,771.083 | 2,827.279 | 2,934.997 | 3,004.458 | 3,095.505 | 2,614.935 | 2,758.408 | 2,669.36 | 2,680.856 | 3,133.361 | 3,117.511 | 4,284.48 | 4,257.121 | 4,099.76 | 4,126.044 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 55.88 | 55.88 | 85.486 | 85.486 | 56.196 | 56.196 | 50.278 | 50.278 | 32.487 | 32.487 | 57.613 | 57.613 | 51.123 | 51.123 | 69.126 | 69.126 | 40.036 | 40.036 | 39.22 | 39.22 | 29.932 | 29.932 | 49.567 | 49.567 | 17.755 | 17.755 | 17.15 | 17.15 | 50.154 | 50.154 | 59.135 | 59.135 | 10.492 | 10.492 | 33.138 | 33.138 | 24.456 | 24.456 | 69.834 | 69.834 | 86.989 | 86.989 | 89.535 | 89.535 | 70.372 | 70.372 | 106.488 | 106.488 | 0 | 0 | 0 | 0 | 189.693 | 0 | 0 | 118.017 | 95.487 | 45.142 | 70.494 | 66.519 | 109.301 | 82.434 | 48.517 | 44.243 | 53.456 | 89.451 | 46.841 | 29.669 | 43.815 |
Kortlopende schulden
| 461.035 | 461.035 | 299.815 | 295 | 316.431 | 295 | 332.258 | 295 | 331.788 | 295 | 333.93 | 295 | 334.553 | 295 | 336.535 | 295 | 326.373 | 295 | 376.599 | 345 | 525.496 | 495 | 495 | 495 | 395 | 395 | 395 | 395 | 705 | 705 | 590 | 590 | 415 | 415 | 300 | 300 | 230 | 230 | 100 | 100 | 0 | 0 | 0 | 0 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 603.682 | 0 | 0 | 8.362 | 4.017 | 42.107 |
Belastingschulden
| 0.085 | 0 | 0.08 | 0 | 0.084 | 0 | 0.092 | 0 | 0.06 | 0 | 0.081 | 0 | 0.166 | 0 | 0.068 | 0 | 0.068 | 0 | 0.063 | 0 | 0.074 | 0 | 0.072 | 0 | 0.092 | 0 | 0.086 | 0 | 0.089 | 0 | 0.113 | 0 | 0.151 | 0 | 0.15 | 0 | 0.134 | 0 | 0.179 | 0 | 0.25 | 0 | 0.232 | 0 | 0.44 | 0 | 0.696 | 0 | 0 | 0 | 0 | 0 | 0 | 2.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.085 | 247.944 | 0.08 | 0 | 0 | 0 | 209.274 | 0 | 0 | 0 | 72.531 | 0 | 0 | 0 | 132.065 | 0 | 133.18 | 0 | 134.671 | 0 | 153.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205.197 | 0 | 213.292 | 0 | 214.908 | 0 | 206.464 | 0 | 187.939 | 0 | 197.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 329.61 | 0 | 0 | 0 | 0 | 0 | 0 | 292.293 | 0 | 0 | 401.108 | 403.632 | 466.316 |
Overige kortlopende verplichtingen
| 327.086 | 327.171 | 318.417 | 323.312 | 336.438 | 357.869 | 155.945 | 402.477 | 356.058 | 392.846 | 295.935 | 407.396 | 363.391 | 402.944 | 246.387 | 419.987 | 211.205 | 375.758 | 230.305 | 396.575 | 262.084 | 446.329 | 388.132 | 388.132 | 368.292 | 368.292 | 398.351 | 398.351 | 219.4 | 424.597 | 239.758 | 453.05 | 182.644 | 397.552 | 214.532 | 420.996 | 190.201 | 378.14 | 214.599 | 412.081 | 402.439 | 402.439 | 449.536 | 449.536 | 405.734 | 405.734 | 421.809 | 421.809 | 344.417 | 548.71 | 470.292 | 502.326 | 396.872 | 542.091 | 615.2 | 394.431 | 106.917 | 616.295 | 646.618 | 514.515 | 623.186 | 723.393 | 835.086 | 416.895 | 1,412.176 | 860.184 | 405.819 | 340.869 | 324.482 |
Totaal kortlopende verplichtingen
| 844.086 | 844.086 | 703.798 | 703.798 | 709.065 | 709.065 | 747.755 | 747.755 | 720.333 | 720.333 | 760.009 | 760.009 | 749.067 | 749.067 | 784.113 | 784.113 | 710.794 | 710.794 | 780.795 | 780.795 | 971.261 | 971.261 | 932.699 | 932.699 | 781.047 | 781.047 | 810.501 | 810.501 | 1,179.751 | 1,179.751 | 1,102.185 | 1,102.185 | 823.044 | 823.044 | 754.134 | 754.134 | 632.596 | 632.596 | 581.915 | 581.915 | 489.428 | 489.428 | 539.071 | 539.071 | 576.106 | 576.106 | 528.297 | 528.297 | 536.377 | 548.71 | 470.292 | 502.326 | 586.565 | 542.091 | 615.2 | 512.448 | 532.086 | 661.437 | 717.112 | 581.034 | 732.487 | 805.827 | 883.603 | 1,357.114 | 1,465.631 | 949.634 | 862.129 | 778.187 | 876.72 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,405.666 | 1,405.666 | 1,318.04 | 1,543.209 | 1,102.131 | 1,102.131 | 849.895 | 849.895 | 717.718 | 717.718 | 558.121 | 558.121 | 558.466 | 558.466 | 436.932 | 436.932 | 436.907 | 436.907 | 435.867 | 435.867 | 441.953 | 441.953 | 0 | 0 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.626 | 0 | 0 | 0 | -0.043 | 0 | 0 | 0 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,749.51 | 1,800.53 | 1,799.813 | 1,799.728 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | 0 | 0.288 | 0 | 0.173 | 0 | 0.919 | 0 | 0 | 0 | 0.673 | 0 | 0 | 0 | 0.704 | 0 | 0 | 0 | 0.626 | 0 | 0 | 0 | 0.043 | 0 | 0 | 0 | 0.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.406 | 0 | 0 | 0 | 312.582 | 0 | 2.447 | 0 | 5.314 | 0 | 9.21 | 0 | 13.286 | 0 | 17.247 | 0 | 21.192 | 0 | 25.53 | 0 | 30.065 | 0 | 34.629 | 0 | 39.324 | 0 | 44.009 | 0 | 48.905 | 53.708 | 58.765 | 63.076 | 68.205 | 74.118 | 81.815 | 88.481 | 97.117 | 121.188 | 129.246 | 143.364 | 142.96 | 112.363 | 112.601 | 186.482 | 139.821 | 141.104 | 150.663 | 154.976 | 159.421 |
Overige niet-vlottende verplichtingen
| 284.705 | 284.705 | 252.138 | 26.969 | 22.821 | 22.821 | 21.373 | 21.373 | 21.373 | 21.373 | 21.373 | 21.373 | 21.746 | 21.746 | 22.068 | 22.068 | 22.068 | 22.068 | 22.068 | 22.068 | -91.338 | 22.137 | 21.068 | 0 | -291.514 | 21.241 | 21.068 | 24.434 | 8.69 | 0 | 8.068 | 0 | 8.212 | 0 | 8.068 | 0 | 8.687 | 0 | 8.694 | 0 | 8.797 | 0 | 8.111 | 0 | 8.585 | 0 | 8.068 | -100 | 8.614 | 9.307 | 9.596 | 8.398 | 8.472 | 8.301 | 19.552 | 29.188 | 34.553 | 8.07 | 0 | -0.008 | 0 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 |
Totaal niet-vlottende verplichtingen
| 1,690.371 | 1,690.371 | 1,570.178 | 1,570.178 | 1,124.952 | 1,124.952 | 871.268 | 871.268 | 739.091 | 739.091 | 579.494 | 579.494 | 580.212 | 580.212 | 459 | 459 | 458.975 | 458.975 | 457.935 | 457.935 | 464.09 | 464.09 | 21.356 | 0 | 121.241 | 121.241 | 124.434 | 124.434 | 14.004 | 0 | 17.951 | 0 | 21.498 | 0 | 26.019 | 0 | 29.879 | 0 | 34.224 | 0 | 38.862 | 0 | 42.74 | 0 | 47.909 | 0 | 152.601 | 100 | 157.519 | 63.015 | 68.361 | 71.474 | 76.677 | 82.419 | 101.367 | 117.669 | 131.67 | 129.538 | 129.246 | 143.357 | 142.96 | 112.356 | 112.601 | 186.482 | 139.821 | 1,890.614 | 1,951.193 | 1,954.789 | 1,959.142 |
Totaal passiva
| 2,534.457 | 2,534.457 | 2,273.976 | 2,273.976 | 1,834.017 | 1,834.017 | 1,619.023 | 1,619.023 | 1,459.424 | 1,459.424 | 1,339.503 | 1,339.503 | 1,329.279 | 1,329.279 | 1,243.113 | 1,243.113 | 1,169.769 | 1,169.769 | 1,238.73 | 1,238.73 | 1,435.351 | 1,435.351 | 954.055 | 932.699 | 902.288 | 902.288 | 934.935 | 934.935 | 1,193.755 | 1,179.751 | 1,120.136 | 1,102.185 | 844.542 | 823.044 | 780.153 | 754.134 | 662.475 | 632.596 | 616.139 | 581.915 | 528.29 | 489.428 | 581.811 | 539.071 | 624.015 | 576.106 | 680.898 | 680.898 | 693.896 | 611.725 | 538.653 | 573.8 | 663.242 | 624.51 | 716.567 | 630.117 | 663.756 | 790.975 | 846.358 | 724.39 | 875.447 | 918.182 | 996.204 | 1,543.596 | 1,605.452 | 2,840.248 | 2,813.322 | 2,732.976 | 2,835.862 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 9,512.631 | 0 | 1,714.807 | 0 | 8,865.436 | 0 | 8,668.504 | 0 | 8,008.687 | 0 | 7,782.886 | 0 | 7,594.454 | 0 | 7,563.808 | 0 | 0 | 0 | 7,548.632 | 0 | 0 | 0 | 7,153.556 | 0 | 6,923.271 | 0 | 6,731.871 | 0 | 6,493.257 | 0 | 6,369.044 | 0 | 6,173.728 | 0 | 6,056.254 | 0 | 5,926.522 | 0 | 0 | 0 | 0 | 0 | 5,683.662 | 0 | 5,677.291 | 0 | 5,590.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,928.975 | 7,844.472 | 7,844.472 | 7,844.472 | 7,844.472 | 7,844.472 | 7,844.472 | 6,857.599 | 6,857.599 | 6,857.599 | 6,857.599 | 6,857.599 | 6,857.599 | 6,857.599 | 6,857.599 | 6,857.599 | 6,857.599 | 6,857.599 | 6,857.599 | 6,857.599 | 6,857.599 | 2,011.512 | 2,011.512 | 2,011.512 | 2,011.512 | 2,011.512 | 2,011.512 | 2,011.512 | 2,011.512 | 2,011.512 | 2,011.512 | 2,011.512 | 2,011.512 | 2,012.34 | 2,012.34 | 2,016.792 | 2,020.015 | 2,019.934 | 2,017.662 | 2,019.231 | 2,019.235 | 2,019.233 | 2,019.235 | 2,019.625 | 1,957.507 | 2,014.594 | 2,013.792 | 2,013.689 |
Ingehouden winsten
| -9,898.711 | -9,898.711 | -9,643.782 | -9,643.782 | -9,251.494 | -9,251.494 | -9,054.508 | -9,054.508 | -8,394.664 | -8,394.664 | -8,186.258 | -8,186.258 | -7,997.822 | -7,997.822 | -7,822.606 | -7,822.606 | -7,723.59 | -7,723.59 | -7,548.632 | -7,548.632 | -7,362.903 | -7,362.903 | -7,153.556 | -7,153.556 | -6,951.531 | -6,951.531 | -6,731.871 | -6,731.871 | -6,510.181 | -6,510.181 | -6,369.044 | -6,369.044 | -6,191.036 | -6,191.036 | -6,056.254 | -6,056.254 | -5,944.62 | -5,944.62 | -5,823.155 | -5,823.155 | -5,706.917 | -5,706.917 | -5,683.662 | -5,683.662 | -5,702.797 | -5,702.797 | -5,590.738 | -5,590.738 | 0 | 0 | 0 | 0 | -4,982.686 | 0 | 0 | 179.963 | 249.975 | 190.866 | -4,619.574 | -127.117 | -136.27 | -5,106.426 | -334.589 | 0 | -507.566 | -513.275 | -570.795 | -647.008 | -723.507 |
Overige gereserveerde algehele resultaten
| 386.08 | 386.08 | -9,257.792 | 385.99 | 386.058 | 386.058 | 386.004 | 386.004 | 385.977 | 385.977 | 403.372 | 403.372 | 403.368 | 403.368 | 258.798 | 258.798 | 258.204 | 258.204 | -6,343.936 | 259.674 | 261.456 | 261.456 | -6,281.944 | 32.624 | 28.26 | 28.26 | -6,240.64 | 17.246 | 16.924 | 16.924 | -6,178.964 | 16.843 | 17.308 | 17.308 | -6,069.41 | 17.628 | 18.098 | 18.098 | -5,881.128 | 18.088 | 18.076 | 18.076 | -5,707.739 | 25.807 | 25.506 | 25.506 | -5,604.894 | 0 | -5,383.847 | -5,548.414 | -116.586 | -5,364.999 | 0 | -5,261.674 | -5,193.368 | -164.788 | -4,907.214 | -4,405.041 | -4,398.808 | -3,953.739 | -3,953.739 | -3,742.729 | -3,725.297 | -3,382.955 | -3,382.955 | -2,956.928 | -2,966.325 | -2,551.31 | -2,551.179 |
Overige totale aandeelhoudersvermogen
| -9,512.631 | 0 | 7,928.975 | 0 | -8,865.436 | 0 | -8,668.504 | 0 | -8,008.687 | 0 | -7,782.886 | 0 | -7,594.454 | 0 | -7,563.808 | 0 | 0 | 0 | -945.022 | 0 | 0 | 0 | -838.988 | 0 | -13,846.542 | 0 | -473.985 | 0 | -6,493.257 | 0 | -173.237 | 0 | -6,173.728 | 0 | 30.784 | 0 | -5,926.522 | 0 | 5,899.216 | 0 | 0 | 0 | 4,888.249 | 4,838.365 | -838.926 | 4,838.365 | 4,877.745 | 4,863.589 | 4,838.365 | 5,099.715 | -205.026 | 5,097.137 | 4,838.365 | 5,257.749 | 5,230.87 | 164.788 | 4,907.214 | 4,405.041 | 9,247.595 | 3,953.739 | 3,953.739 | 8,581.098 | 3,725.305 | 2,953.486 | 3,382.955 | 2,956.928 | 2,966.325 | 2,551.31 | 2,551.179 |
Totaal eigen vermogen van aandeelhouders
| -1,583.656 | -1,583.656 | -1,328.817 | -1,328.817 | -936.461 | -936.461 | -739.529 | -739.529 | -79.712 | -79.712 | 146.089 | 146.089 | 334.521 | 334.521 | 365.167 | 365.167 | 463.589 | 463.589 | 640.017 | 640.017 | 827.528 | 827.528 | 723.54 | 723.54 | 921.201 | 921.201 | 1,129.847 | 1,129.847 | 364.342 | 364.342 | 505.398 | 505.398 | 683.871 | 683.871 | 818.973 | 818.973 | 931.077 | 931.077 | 1,052.532 | 1,052.532 | 1,168.758 | 1,168.758 | 1,192.022 | 1,192.022 | 1,172.586 | 1,172.586 | 1,284.363 | 1,284.363 | 1,466.03 | 1,562.813 | 1,689.9 | 1,743.65 | 1,867.191 | 2,007.587 | 2,049.842 | 2,192.303 | 2,266.767 | 2,210.881 | 2,249.147 | 1,890.544 | 1,882.961 | 1,751.177 | 1,684.652 | 1,589.766 | 1,512.059 | 1,444.232 | 1,443.798 | 1,366.784 | 1,290.182 |
Totaal eigen vermogen
| -1,583.656 | -1,583.656 | -1,328.817 | -1,328.817 | -936.461 | -936.461 | -739.529 | -739.529 | -79.712 | -79.712 | 146.089 | 146.089 | 334.521 | 334.521 | 365.167 | 365.167 | 463.589 | 463.589 | 640.017 | 640.017 | 827.528 | 827.528 | 723.54 | 723.54 | 921.201 | 921.201 | 1,129.847 | 1,129.847 | 364.342 | 364.342 | 505.398 | 505.398 | 683.871 | 683.871 | 818.973 | 818.973 | 931.077 | 931.077 | 1,052.532 | 1,052.532 | 1,168.758 | 1,168.758 | 1,192.022 | 1,192.022 | 1,172.586 | 1,172.586 | 1,284.363 | 1,284.363 | 1,466.03 | 1,562.813 | 1,693.262 | 1,746.889 | 1,869.943 | 2,010.285 | 2,054.516 | 2,197.162 | 2,271.241 | 2,213.483 | 2,249.147 | 1,890.544 | 1,882.961 | 1,751.177 | 1,684.652 | 1,589.766 | 1,512.059 | 1,444.232 | 1,443.798 | 1,366.784 | 1,290.182 |
Totaal passiva en aandeelhoudersvermogen
| 950.801 | 950.801 | 945.159 | 945.159 | 897.556 | 897.556 | 879.494 | 879.494 | 1,379.712 | 1,379.712 | 1,485.592 | 1,485.592 | 1,663.8 | 1,663.8 | 1,608.28 | 1,608.28 | 1,633.358 | 1,633.358 | 1,878.747 | 1,878.747 | 2,262.879 | 2,262.879 | 1,677.595 | 1,656.239 | 1,823.489 | 1,823.489 | 2,064.782 | 2,064.782 | 1,558.097 | 1,544.093 | 1,625.534 | 1,607.583 | 1,528.413 | 1,506.915 | 1,599.126 | 1,573.107 | 1,593.552 | 1,563.673 | 1,668.671 | 1,634.447 | 1,697.048 | 1,658.186 | 1,773.833 | 1,731.093 | 1,796.601 | 1,748.692 | 1,965.261 | 0 | 2,159.926 | 2,174.538 | 2,231.915 | 2,320.689 | 2,533.185 | 2,634.795 | 2,771.083 | 2,827.279 | 2,934.997 | 3,004.458 | 3,095.505 | 2,614.935 | 2,758.408 | 2,669.36 | 2,680.856 | 3,133.361 | 3,117.511 | 4,284.48 | 4,257.121 | 4,099.76 | 4,126.044 |