China Resources Gas Group Limited
HKEX:1193.HK
20.8 (HKD) • At close July 7, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
| 2024 Q4 | 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 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 7,530.584 | 11,568.36 | 10,336.343 | 18,605.225 | 6,438.375 | 9,523.252 | 10,089.873 | 15,694.489 | 13,454.399 | 16,533.792 | 13,241.863 | 11,881.726 | 10,392.696 | 12,004.581 | 10,355.981 | 9,525.965 | 5,500.753 | 6,313.696 | 10,750.872 | 11,077.061 | 9,707.507 | 8,805.36 | 9,584.178 | 8,970.445 | 12,285.555 | 14,324.024 | 6,889.999 | 5,598.166 | 6,521.335 | 2,975.187 | 2,226.689 | 1,185.086 | 867.908 | 521.25 | 470.009 | 555.706 | 449.656 | 410.694 | 258.18 | 192.039 | 14.768 |
| Kortetermijnbeleggingen
| 0 | 690.929 | 830.866 | 6.843 | 475.224 | 852.126 | 651.437 | 1,121.294 | 1,044.976 | 1,156.654 | 1,103.916 | 1,346.245 | 1,638.844 | 1,214.896 | 1,491.478 | 1,341.294 | 1,052.444 | 5,912.746 | 947.564 | 0 | 921.857 | 0 | 66.028 | 92.531 | 0 | -882.703 | -932.907 | -765.288 | 0 | -217.505 | -182.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 7,530.584 | 12,259.289 | 10,336.343 | 18,612.068 | 6,438.375 | 9,523.252 | 10,089.873 | 15,694.489 | 13,454.399 | 16,533.792 | 13,241.863 | 11,881.726 | 12,031.54 | 13,219.477 | 11,847.459 | 10,867.259 | 10,577.745 | 12,226.442 | 11,698.436 | 11,077.061 | 10,629.364 | 8,805.36 | 9,584.178 | 8,970.445 | 12,285.555 | 14,324.024 | 6,889.999 | 5,598.166 | 6,521.335 | 2,975.187 | 2,226.689 | 1,185.086 | 867.908 | 521.25 | 470.009 | 555.706 | 449.656 | 410.694 | 258.18 | 192.039 | 14.768 |
| Nettovorderingen
| 14,337.118 | 15,474.534 | 12,928.73 | 19,134.447 | 11,320.573 | 14,278.72 | 9,140.924 | 9,217.381 | 6,174.555 | 7,631.23 | 6,352.467 | 7,771.964 | 11,362.311 | 10,107.603 | 5,185.52 | 6,289.79 | 6,336.249 | 6,747.245 | 5,550.427 | 5,932.489 | 5,546.09 | 4,655.596 | 3,880.612 | 5,287.729 | 1,948.019 | 0 | 832.271 | 0 | 1,385.867 | 948.583 | -420.862 | 0 | 109.884 | 0 | 15.424 | 0 | 0 | 0 | 0 | 0 | 0 |
| Voorraad
| 1,403.794 | 1,031.865 | 1,493.608 | 1,203.993 | 1,306.646 | 1,419.778 | 1,142.272 | 1,198.892 | 1,006.828 | 937.931 | 857.076 | 1,203.561 | 940.057 | 1,140.56 | 595.051 | 812.878 | 413.426 | 824.841 | 570.516 | 837.87 | 639.576 | 868.525 | 791.955 | 1,019.257 | 747.339 | 857.047 | 412.178 | 316.867 | 236.968 | 311.97 | 132.644 | 45.252 | 813.87 | 1,068.568 | 739.697 | 744.657 | 646.632 | 576.78 | 364.928 | 39.97 | 64.473 |
| Overige vlottende activa
| 6,196.362 | 7,707.689 | 10,222.127 | 6,608.638 | 9,007.881 | 11,002.942 | 12,719.337 | 6,309.98 | 10,017.804 | 5,640.946 | 8,791.646 | 7,289.339 | 7,009.425 | 4,017.055 | 5,145.034 | 4,055.989 | 2,643.348 | 1,990.773 | 2,531.158 | 4,155.817 | 3,643.306 | 5,242.061 | 2,991.171 | 5,366.24 | 3,637.701 | 2,837.705 | 2,754.123 | 2,349.594 | 1,245.92 | 959.422 | 1,237.275 | 3.828 | 54.798 | 4.625 | 1,170.71 | 4.675 | 560.067 | 663.279 | 481.123 | 43.695 | 29.942 |
| Totaal vlottende activa
| 29,467.858 | 36,473.377 | 35,453.799 | 44,046.354 | 28,072.579 | 33,697.85 | 30,565.483 | 33,535.651 | 30,641.393 | 30,742.804 | 29,243.052 | 28,142.213 | 25,027.244 | 25,621.253 | 22,773.064 | 22,025.916 | 19,970.768 | 21,789.301 | 20,350.537 | 22,003.237 | 20,458.336 | 19,571.542 | 18,219.187 | 15,355.942 | 18,406.343 | 18,018.776 | 10,777.493 | 8,264.627 | 8,756.344 | 4,246.579 | 3,203.591 | 1,583.718 | 2,772.599 | 3,236.765 | 2,395.84 | 1,905.174 | 1,656.355 | 1,650.753 | 1,104.231 | 275.704 | 109.183 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 67,620.329 | 67,024.419 | 65,953.887 | 60,785.271 | 51,297.005 | 50,086.341 | 50,925.348 | 46,169.786 | 44,062.416 | 36,351.628 | 36,100.96 | 34,943.178 | 30,918.515 | 29,940.22 | 28,608.288 | 25,461.691 | 24,058.871 | 23,894.918 | 22,717.164 | 22,509.583 | 21,492.431 | 19,545.048 | 19,849.578 | 16,645.603 | 18,975.188 | 11,715.903 | 10,554.637 | 7,975.096 | 7,810.391 | 4,192.785 | 2,749.535 | 1,244.44 | 3,949.268 | 4,217.639 | 2,540.389 | 2,373.479 | 1,863.309 | 1,872.851 | 790.018 | 29.389 | 95.506 |
| Goodwill
| 4,775.023 | 4,876.829 | 4,911.756 | 3,154.291 | 2,539.906 | 1,535.62 | 1,274.03 | 914.34 | 903.956 | 657.402 | 669.37 | 666.229 | 668.86 | 695.625 | 677.681 | 652.688 | 633.286 | 662.806 | 676.169 | 976.054 | 707.479 | 402.647 | 409.952 | 731.433 | 1,676.018 | 460.002 | 589.579 | 658.422 | 890.511 | 629.158 | 352.088 | 18.836 | 24.06 | 152.777 | 152.777 | 0.966 | -70.6 | -131.688 | 168.499 | 0 | 0 |
| Immateriële activa
| 4,815.215 | 4,875.565 | 5,022.879 | 6,183.819 | 5,004.444 | 3,449.452 | 3,232.395 | 2,372.387 | 2,382.195 | 1,886.674 | 1,858.208 | 1,894.87 | 1,234.006 | 1,255.767 | 1,258.813 | 1,239.013 | 1,246.839 | 1,265.286 | 1,298.374 | 772.215 | 1,371.101 | 722.508 | 835.412 | 661.156 | 926.343 | 738.389 | 728.953 | 687.193 | 674.121 | 623.91 | 632.061 | 637.03 | 35.678 | 53.663 | 19.235 | 21.334 | 24.285 | 18.527 | 23.799 | 0 | 0 |
| Goodwill en immateriële activa
| 9,590.238 | 9,752.394 | 9,934.635 | 9,338.11 | 7,544.35 | 4,985.072 | 4,506.425 | 3,286.727 | 3,286.151 | 2,544.076 | 2,527.578 | 2,561.099 | 1,902.866 | 1,951.392 | 1,936.494 | 1,891.701 | 1,880.125 | 1,928.092 | 1,974.543 | 1,748.269 | 2,078.58 | 1,125.155 | 1,245.364 | 1,392.589 | 2,602.361 | 1,198.391 | 1,318.532 | 1,345.615 | 1,564.632 | 1,253.068 | 984.149 | 655.866 | 59.738 | 206.44 | 172.012 | 22.3 | -46.315 | -113.161 | 192.298 | 0 | 0 |
| Langetermijnbeleggingen
| 22,145.034 | 22,759.06 | 25,506.912 | 24,015.406 | 26,873.943 | 22,760.826 | 20,949.835 | 16,970.082 | 16,439.383 | 13,476.025 | 13,544.4 | 13,342.934 | 13,072.198 | 13,549.025 | 13,112.629 | 12,068.05 | 10,955.797 | 11,622.957 | 12,006.577 | 11,847.235 | 11,602.115 | 10,967.461 | 10,764.851 | 10,923.506 | 0 | 2,514.678 | 2,604.128 | 2,372.078 | 126.97 | 287.994 | 1,540.646 | 0 | 9.904 | 10.105 | 290.378 | 0 | 0 | 0 | 0 | 0 | 0 |
| Belastingvorderingen
| 0 | 592.346 | 608.779 | 799.706 | 508.859 | 504.665 | 463.247 | 399.384 | 345.422 | 285.986 | 277.336 | 256.115 | 265.822 | 256.251 | 239.961 | 211.54 | 209.637 | 224.851 | 190.323 | 127.738 | 127.738 | 90.505 | 98.63 | 118.389 | 191.682 | 120.995 | 121.274 | 112.407 | 122.015 | 57.073 | 49.614 | 0 | 10.886 | 16.416 | 11.691 | 10.762 | 9.828 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende activa
| 3,659.236 | 3,085.771 | 413.073 | -3,154.291 | -2,245.076 | -1,535.62 | -1,274.03 | -914.34 | -903.956 | -657.402 | -669.37 | -666.229 | -265.822 | -256.251 | -239.961 | -211.54 | -209.637 | -224.851 | -190.323 | -127.738 | -127.738 | -90.505 | 304.181 | 305.119 | 2,223.289 | 77.674 | 29.564 | 60.124 | 778.53 | 1,303.224 | 44.273 | 221.934 | 177.277 | 235.764 | 161.125 | 298.891 | 255.061 | 111.24 | 0 | 0 | 4.345 |
| Totaal niet-vlottende activa
| 103,014.837 | 103,213.99 | 102,417.286 | 91,784.202 | 83,979.081 | 76,801.284 | 75,570.825 | 65,911.639 | 63,229.416 | 52,000.313 | 51,780.904 | 50,437.097 | 45,893.579 | 45,440.637 | 43,657.411 | 39,421.442 | 36,894.793 | 37,445.967 | 36,698.284 | 36,105.087 | 35,173.126 | 31,637.664 | 32,262.604 | 29,385.206 | 23,992.52 | 15,627.641 | 14,628.135 | 11,865.32 | 10,402.538 | 7,094.144 | 5,368.217 | 2,122.24 | 4,207.073 | 4,686.364 | 3,175.595 | 2,705.432 | 2,081.883 | 1,870.93 | 982.316 | 29.389 | 99.85 |
| Totaal activa
| 132,482.695 | 139,687.367 | 137,871.085 | 135,830.556 | 112,051.66 | 110,499.134 | 106,136.308 | 99,447.29 | 93,870.809 | 82,743.117 | 81,023.956 | 78,579.31 | 73,571.778 | 73,586.53 | 68,763.804 | 63,739.796 | 59,675.118 | 62,172.963 | 59,896.272 | 61,106.012 | 57,751.698 | 52,990.519 | 50,481.791 | 44,741.148 | 42,398.863 | 33,646.417 | 25,405.628 | 20,129.947 | 19,158.882 | 11,340.723 | 8,571.808 | 3,705.958 | 6,979.672 | 7,923.129 | 5,571.435 | 4,610.606 | 3,738.238 | 3,521.683 | 2,086.547 | 305.093 | 209.033 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 11,981.863 | 14,156.497 | 15,000.791 | 10,541.084 | 10,277.59 | 8,261.182 | 8,452.224 | 7,394.042 | 7,418.545 | 6,268.034 | 7,108.256 | 6,130.533 | 6,319.847 | 6,813.045 | 6,618.69 | 5,084.593 | 4,969.09 | 4,776.515 | 5,132.429 | 4,761.444 | 4,941.171 | 5,810.598 | 5,675.877 | 7,261.501 | 2,132.011 | 8,666.389 | 3,388.586 | 5,940.832 | 1,115.677 | 1,152.098 | 2,751.215 | 1,589.234 | 1,079.83 | 85.213 | 791.677 | 628.135 | 23.538 | 36.094 | 37.699 | 0 | 0 |
| Kortlopende schulden
| 14,391.394 | 16,229.134 | 8,961.822 | 13,826.674 | 12,647.864 | 12,024.066 | 6,321.9 | 12,178.939 | 5,451.752 | 6,086.81 | 7,708.873 | 8,068.563 | -7,560.633 | 6,808.945 | 5,327.669 | 5,689.418 | 3,139.48 | 5,716.89 | 5,989.627 | 4,487.542 | 5,204.335 | 2,865.134 | 2,748.787 | 106.852 | 239.314 | 1,107.604 | 1,536.083 | 486.417 | 613.789 | 171.058 | 1,039.653 | 107.79 | 682.762 | 1,791.83 | 585.177 | 542.028 | 733.288 | 571.981 | 178.019 | 233.932 | 233.932 |
| Belastingschulden
| 0 | 721.722 | 604.816 | 605.083 | 879.508 | 827.028 | 969.296 | 766.142 | 933.609 | 628.8 | 739.522 | 633.411 | 715.91 | 408.091 | 592.67 | 294.298 | 495.191 | 353.228 | 569.771 | 431.268 | 431.268 | 252.843 | 396.52 | 179.081 | 1,145.66 | 163.218 | 196.146 | 123.326 | 154.272 | 53.602 | 58.689 | 7.961 | 4.172 | 10.057 | 2.863 | 4.837 | 6.882 | 3.013 | 8.2 | 0 | 0.184 |
| Uitgestelde opbrengsten
| 0 | 0 | 19,703.627 | 12,741.192 | 10,488.646 | 21,094.498 | 15,185.964 | 22,002.503 | 15,174.058 | 18,902.818 | 13,018.46 | 13,306.631 | -2,634.961 | -6,248.928 | -5,327.669 | -4,833.202 | -3,139.48 | -5,716.89 | -4,219.798 | -3,296.513 | -3,296.513 | -2,865.134 | 11,829.116 | 5,741.431 | 11,957.781 | 163.218 | 409.682 | 123.326 | 553.573 | 1,837.074 | 58.689 | 0 | 4.172 | 8.133 | 41.421 | 31.323 | 15.866 | 9.195 | 8.2 | 0 | 0 |
| Overige kortlopende verplichtingen
| 27,463.733 | 25,949.267 | 6,837.878 | 14,310.147 | 11,940.643 | 7,832.904 | 32,954.32 | 4,038.539 | 10,044.721 | 3,874.892 | 22,732.953 | 22,183.583 | 12,233.82 | 20,270.007 | 19,471.943 | 16,766.416 | 16,812.577 | 17,027.444 | 13,731.607 | 17,241.416 | 13,201.77 | 11,936.678 | 9,134.637 | 5,573.182 | 11,410.759 | 0.76 | 4,048.01 | 5.082 | 1,756.53 | 1,813.059 | -375.127 | -437.954 | 295.578 | 1,638.075 | 324.764 | 85.019 | 692.252 | 589.72 | 256.043 | -194.93 | 44.17 |
| Totaal kortlopende verplichtingen
| 53,836.99 | 57,056.62 | 51,108.934 | 52,024.18 | 46,234.251 | 50,039.678 | 48,697.74 | 46,380.165 | 39,022.685 | 35,761.354 | 37,954.972 | 37,016.09 | 34,247.082 | 34,300.088 | 32,010.972 | 27,834.725 | 25,416.338 | 27,874.077 | 25,423.434 | 26,921.67 | 23,778.544 | 20,865.253 | 17,955.821 | 13,120.616 | 14,927.744 | 9,937.971 | 9,168.825 | 6,555.657 | 5,930.997 | 3,189.817 | 3,474.43 | 1,267.031 | 2,062.342 | 3,525.175 | 1,704.481 | 1,260.019 | 1,455.96 | 1,200.808 | 479.961 | 39.002 | 278.286 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 9,132.985 | 12,489.742 | 18,159.154 | 21,996.185 | 10,629.912 | 5,307.518 | 562.944 | 486.254 | 6,053.769 | 5,998.698 | 6,099.655 | 6,178.594 | 6,074.89 | 6,063.257 | 6,039.05 | 7,795.899 | 9,028.214 | 9,098.96 | 10,679.393 | 9,360.959 | 11,632.641 | 11,463.262 | 13,015.53 | 13,924.873 | 11,621.677 | 11,427.012 | 4,963.513 | 4,760.059 | 5,163.325 | 4,054.508 | 1,691.8 | 39.494 | 1,240.772 | 588.331 | 843.166 | 860.71 | 223.736 | 373.552 | 851.715 | 0 | 0 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 819.489 | 751.893 | 757.947 | 872.769 | 845.182 | 712.832 | 252.705 | 279.932 | 254.107 | 189.136 | 224.247 | 157.88 | 162.887 | 147.648 | 133.548 | 122.127 | 104.489 | 82.472 | 82.472 | 99.768 | 88.24 | 143.253 | 125.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -535.511 | -396.901 | -442.724 | -350.172 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 3,036.857 | 1,873.985 | 1,565.621 | 1,288.422 | 1,317.209 | 1,257.639 | 1,195.678 | 1,065.132 | 1,114.594 | 1,209.873 | 1,228.432 | 1,206.82 | 1,222.212 | 1,191.029 | 1,204.482 | 1,008.158 | 1,012.178 | 754.101 | 754.101 | 554.767 | 560.957 | 463.038 | 724.243 | 506.327 | 390.908 | 330.567 | 333.574 | 250.983 | 138.533 | 143.101 | 0 | 0 | 0 | 6.714 | 6.714 | 2.256 | 1.656 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 5,541.744 | 5,236.651 | 543.48 | 653.306 | 1,131.137 | -314.174 | -169.611 | 472.665 | 224.908 | -52.311 | 243.845 | 13.166 | 188.647 | 226.066 | 159.358 | 138.789 | 187.743 | 183.237 | 0 | -2,039.364 | 0 | 0 | 894.602 | 686.632 | 195.347 | 264.72 | 263.835 | 224.866 | 151.627 | 1,711.928 | 1,699.471 | 73.309 | 109.586 | 5.805 | 0 | 0 | 0 | -3.778 | 0 | 0 | 0 |
| Totaal niet-vlottende verplichtingen
| 14,674.729 | 17,726.393 | 22,558.98 | 25,275.369 | 12,518.996 | 7,154.535 | 2,555.724 | 2,216.558 | 7,727.06 | 7,291.451 | 7,458.094 | 7,590.769 | 6,074.89 | 6,063.257 | 6,039.05 | 7,795.899 | 9,028.214 | 9,098.96 | 10,679.393 | 10,429.85 | 11,632.641 | 11,463.262 | 13,910.132 | 14,611.505 | 12,667.093 | 12,198.059 | 5,618.256 | 5,315.492 | 5,648.526 | 6,017.419 | 3,529.804 | 255.904 | 1,350.358 | 594.136 | 843.166 | 867.424 | 230.45 | 375.808 | 853.371 | 233.932 | 0 |
| Totaal passiva
| 68,511.719 | 74,783.013 | 73,667.914 | 77,299.549 | 58,753.247 | 57,194.213 | 51,253.464 | 48,596.723 | 46,749.745 | 43,052.805 | 45,413.066 | 44,606.859 | 41,963.298 | 41,954.111 | 39,594.479 | 37,108.09 | 35,970.325 | 38,286.559 | 37,409.266 | 38,386.149 | 36,623.779 | 33,250.833 | 31,865.953 | 27,732.121 | 27,594.837 | 22,136.03 | 14,787.081 | 11,871.149 | 11,579.523 | 9,207.236 | 7,004.234 | 1,522.935 | 3,412.7 | 4,119.311 | 2,547.647 | 2,127.443 | 1,686.41 | 1,576.616 | 1,333.332 | 39.002 | 278.286 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,089.711 | 6,422.023 | 6,448.41 | 7,632.526 | 8,415.682 | 7,698.969 | 6,988.053 | 6,123.371 | 6,149.209 | 7,502.181 | 0 | 7,576.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 231.401 | 231.401 | 231.401 | 231.401 | 231.401 | 231.401 | 231.401 | 231.401 | 231.401 | 231.401 | 222.401 | 222.401 | 222.401 | 222.401 | 222.401 | 222.401 | 222.401 | 222.401 | 222.401 | 222.401 | 222.401 | 222.401 | 222.401 | 222.401 | 222.401 | 206.401 | 199.227 | 183.109 | 183.109 | 141.442 | 141.442 | 141.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Ingehouden winsten
| 29,513.286 | 38,463.534 | 26,560.214 | 25,329.089 | 21,884.934 | 20,494.316 | 17,564.879 | 15,245.933 | 13,846.576 | 11,907.993 | 11,246.195 | 9,961.362 | 17,181.187 | 16,160.638 | 14,451.414 | 13,618.472 | 12,194.281 | 11,413.813 | 10,007.768 | 9,341.158 | 8,222.933 | 8,410.816 | 6,519.471 | 6,416.809 | 4,929.515 | 0 | 2,510.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige gereserveerde algehele resultaten
| 1,547.682 | -7,117.355 | 1,981.937 | 1,885.505 | 2,838.066 | 4,428.985 | 6,199.697 | 5,487.39 | 4,935.372 | 1,394.617 | 1,725.848 | 1,748.428 | -7,089.711 | -6,422.023 | -6,448.41 | -7,632.526 | -8,415.682 | -7,698.969 | -6,988.053 | -6,123.371 | -6,149.209 | -7,502.181 | -1,504.479 | -7,576.105 | -1,836.953 | 0 | -1,036.466 | 0 | 5,501.486 | 0 | -358.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 9,879.598 | 10,038.588 | 20,892.447 | 21,232.679 | 14,380.305 | 14,720.537 | 17,260.938 | 17,427.188 | 17,260.938 | 38,062.699 | 13,600.993 | 13,600.993 | 13,767.243 | 22,494.761 | 22,494.761 | 6,134.717 | 5,351.561 | 6,068.274 | -208.863 | 7,643.872 | 1,468.825 | 6,265.062 | 13,767.243 | 6,191.138 | 8,389.31 | 8,869.854 | 5,392.555 | 6,060.165 | 0 | 1,197.298 | 1,248.503 | 3,470.425 | 3,051.931 | 2,478.511 | 2,130.178 | 1,682.904 | 1,654.927 | 1,502.343 | 403.043 | 266.092 | -69.778 |
| Totaal eigen vermogen van aandeelhouders
| 41,171.967 | 41,616.168 | 40,772.231 | 39,784.906 | 39,334.706 | 39,875.239 | 41,256.915 | 38,225.662 | 36,274.287 | 30,794.949 | 26,795.437 | 25,533.184 | 24,081.12 | 23,728.259 | 21,992.648 | 19,975.59 | 17,768.243 | 17,704.488 | 17,009.359 | 17,207.431 | 16,063.368 | 14,898.279 | 14,182.935 | 12,830.348 | 11,704.273 | 9,076.255 | 8,102.453 | 6,243.274 | 5,684.595 | 1,338.74 | 1,031.385 | 1,948.581 | 3,051.931 | 2,755.091 | 2,396.669 | 1,947.652 | 1,654.927 | 1,502.343 | 403.043 | 266.092 | -69.778 |
| Totaal eigen vermogen
| 63,970.976 | 64,904.354 | 63,383.682 | 57,779.114 | 52,540.466 | 52,432.152 | 54,037.662 | 50,137.735 | 46,868.359 | 39,410.38 | 35,356.783 | 33,783.315 | 31,608.48 | 31,632.419 | 29,169.325 | 26,631.706 | 23,704.793 | 23,886.404 | 22,487.006 | 22,719.863 | 21,127.919 | 19,739.686 | 18,615.838 | 17,009.027 | 14,804.026 | 11,510.387 | 10,618.547 | 8,258.798 | 7,579.359 | 2,133.487 | 1,567.574 | 2,183.023 | 3,566.972 | 3,803.818 | 3,023.788 | 2,483.163 | 2,051.828 | 1,945.067 | 753.215 | 266.092 | -69.253 |
| Totaal passiva en aandeelhoudersvermogen
| 132,482.695 | 139,687.367 | 137,871.085 | 135,830.556 | 112,051.66 | 110,499.134 | 106,136.308 | 99,447.29 | 93,870.809 | 82,743.117 | 81,023.956 | 78,579.31 | 73,571.778 | 73,586.53 | 68,763.804 | 63,739.796 | 59,675.118 | 62,172.963 | 59,896.272 | 57,517.037 | 57,517.037 | 52,990.519 | 50,481.791 | 44,741.148 | 42,398.863 | 33,646.417 | 25,405.628 | 20,129.947 | 19,158.882 | 11,340.723 | 8,571.808 | 3,705.958 | 6,979.672 | 7,923.129 | 5,571.435 | 4,610.606 | 3,738.238 | 3,521.683 | 2,086.547 | 305.093 | 209.033 |