GCL Technology Holdings Limited
HKEX:3800.HK
1.14 (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 | 2012 Q1 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 3,985.28 | 3,985.28 | 6,821.328 | 6,821.328 | 7,906.73 | 7,906.73 | 6,635.646 | 6,635.646 | 5,630.943 | 5,630.943 | 6,702.316 | 6,702.316 | 2,105.01 | 2,105.01 | 1,709.585 | 1,709.585 | 1,056.665 | 1,056.665 | 1,548.019 | 1,548.019 | 3,539.278 | 3,539.278 | 4,075.791 | 4,075.791 | 7,919.014 | 7,919.014 | 10,673.203 | 10,673.203 | 8,412.237 | 8,412.237 | 8,958.397 | 8,958.397 | 8,196.401 | 8,196.401 | 10,259.967 | 10,259.967 | 5,144.054 | 5,134.072 | 4,421.177 | 4,361.794 | 8,020.121 | 8,009.643 | 4,820.354 | 4,869.172 | 3,864.262 | 3,893.324 | 3,619.807 | 3,645.244 | 7,247.162 | 8,835.587 | 5,570.333 | 6,355.075 | 5,543.799 | 3,790.209 | 4,676.526 | 1,046.955 | 413.727 |
Kortetermijnbeleggingen
| 1,696.118 | 1,696.118 | 1,696.207 | 1,693.521 | 710.134 | 708.246 | 256.88 | 253.845 | 301.987 | 300.166 | 423.263 | 421.79 | 524.07 | 522.161 | 804.21 | 800.763 | 785.947 | 878.046 | 481.595 | 477.256 | 291.03 | 221.208 | 394.342 | 285.934 | 176.085 | 80.563 | 440.581 | 339.848 | 492.779 | 403.255 | 224.444 | 112.922 | 191.574 | 108.671 | 53.182 | 38.726 | 28.113 | 28.058 | 17.392 | 17.159 | 102.911 | 77.903 | 9.744 | 9.843 | 8.758 | 8.824 | 12.443 | 12.53 | 10.935 | 13.332 | 3,277.563 | 3,098.354 | 1,671.041 | 1,308.167 | -852.739 | -228.602 | -259.767 |
Liquide middelen en kortetermijnbeleggingen
| 5,681.804 | 5,681.804 | 8,517.535 | 8,517.535 | 8,616.864 | 8,616.864 | 6,892.526 | 6,892.526 | 5,932.93 | 5,932.93 | 7,125.579 | 7,125.579 | 2,629.08 | 2,629.08 | 2,513.795 | 2,513.795 | 1,842.612 | 1,938.976 | 2,029.614 | 2,029.614 | 3,830.308 | 3,830.308 | 4,470.133 | 4,470.133 | 8,095.099 | 8,095.099 | 11,113.784 | 11,113.784 | 8,905.016 | 8,905.016 | 9,182.841 | 9,182.841 | 8,387.975 | 8,387.975 | 10,313.149 | 10,313.149 | 5,172.167 | 5,162.13 | 4,438.569 | 4,378.953 | 8,123.032 | 8,112.42 | 4,830.098 | 4,879.015 | 3,873.02 | 3,902.148 | 3,632.249 | 3,657.774 | 7,258.097 | 8,848.919 | 8,847.896 | 9,453.429 | 7,214.841 | 5,098.376 | 4,676.526 | 1,046.955 | 413.727 |
Nettovorderingen
| 9,593.557 | 9,593.557 | 12,054.152 | 12,054.152 | 21,889.833 | 21,889.833 | 18,975.157 | 18,975.157 | 16,902.215 | 16,902.215 | 11,727.677 | 11,727.677 | 11,826.865 | 11,826.865 | 13,605.432 | 13,605.432 | 15,412.956 | 15,412.956 | 11,123.157 | 11,123.157 | 12,263.046 | 12,263.046 | 10,898.997 | 10,898.997 | 11,613.473 | 11,613.473 | 15,285.793 | 12,551.81 | 16,372.815 | 11,345.547 | 13,733.306 | 10,012.109 | 15,243.041 | 11,630.982 | 14,739.22 | 11,433.165 | 25,098.013 | 11,215.486 | 20,180.204 | 9,164.851 | 15,869.593 | 6,922.598 | 14,541.8 | 7,135.043 | 12,296.739 | 6,730.054 | 5,463.215 | 5,508.25 | 0 | 0 | 5,613.605 | 4,157.801 | 2,060.453 | 2,541.258 | 1,410.078 | 579.303 | 501.939 |
Voorraad
| 2,700.077 | 2,700.077 | 2,884.246 | 2,884.246 | 2,792.262 | 2,792.262 | 2,587.348 | 2,587.348 | 1,104.053 | 1,104.053 | 950.575 | 950.575 | 1,010.049 | 1,010.049 | 488.629 | 488.629 | 653.084 | 653.084 | 751.188 | 751.188 | 957.015 | 957.015 | 992.027 | 992.027 | 1,516.436 | 1,516.436 | 990.885 | 990.885 | 768.738 | 768.738 | 965.674 | 965.674 | 1,063.621 | 1,063.621 | 1,386.584 | 1,386.584 | 2,373.133 | 2,368.528 | 2,489.963 | 2,456.518 | 2,719.046 | 3,388.371 | 1,923.501 | 1,942.981 | 2,407.732 | 2,425.84 | 2,757.976 | 2,777.357 | 4,409.836 | 5,376.379 | 2,935.193 | 1,173.716 | 1,403.388 | 1,034.907 | 640.331 | 167.601 | 258.804 |
Overige vlottende activa
| 11,294.554 | 11,294.554 | 11,238.033 | 11,238.033 | 11,105.939 | 11,105.939 | 9,118.9 | 9,118.9 | 9,452.839 | 9,452.839 | 10,012.979 | 10,012.979 | 18,078.678 | 18,078.678 | 10,876.229 | 10,876.229 | 12,348.431 | 12,348.431 | 10,248.377 | 10,248.377 | 10,742.587 | 10,742.587 | 10,621.853 | 10,621.853 | 7,654.498 | 7,654.498 | 3,720.04 | 6,554.756 | 3,547.789 | 8,664.581 | 3,230.654 | 7,063.373 | 3,534.479 | 7,229.441 | 6,616.105 | 9,936.616 | 332.191 | 14,193.427 | 334.334 | 11,091.308 | 610.432 | 8,887.893 | 628.814 | 8,199.056 | 664.835 | 6,337.825 | 5,995.429 | 6,044.852 | 0 | 0 | 420.901 | 122.867 | 96.402 | 65.53 | 780.424 | 411.286 | 232.92 |
Totaal vlottende activa
| 29,269.992 | 29,269.992 | 34,691.28 | 34,691.28 | 44,403.01 | 44,403.01 | 37,570.896 | 37,570.896 | 33,390.216 | 33,390.216 | 29,815.337 | 29,815.337 | 33,542.763 | 33,542.763 | 27,480.638 | 27,480.638 | 30,349.182 | 30,349.182 | 24,147.997 | 24,147.997 | 27,723.134 | 27,723.134 | 26,874.602 | 26,874.602 | 28,783.984 | 28,783.984 | 31,110.502 | 31,110.502 | 29,594.358 | 29,594.358 | 27,112.475 | 27,112.475 | 28,229.116 | 28,229.116 | 33,055.058 | 33,055.058 | 32,975.505 | 32,911.513 | 27,443.071 | 27,074.471 | 27,322.103 | 27,286.408 | 21,924.213 | 22,146.253 | 19,242.325 | 19,387.044 | 17,850.265 | 17,975.703 | 24,491.033 | 29,858.952 | 17,817.595 | 14,907.812 | 10,775.084 | 8,740.071 | 7,507.359 | 2,205.145 | 1,407.39 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 36,984.973 | 36,984.973 | 37,555.344 | 36,325.184 | 35,274.317 | 32,988.269 | 30,693.377 | 28,101.67 | 27,019.605 | 24,439.284 | 22,508.34 | 20,591.572 | 25,558.006 | 25,303.441 | 40,666.06 | 40,138.848 | 51,915.157 | 51,378.581 | 56,962.779 | 56,942.254 | 71,614.374 | 71,566.111 | 72,106.445 | 70,999.823 | 70,091.277 | 68,935.907 | 64,957.927 | 63,780.283 | 56,115.451 | 54,928.04 | 53,585.248 | 52,461.558 | 47,099.303 | 45,996.089 | 42,751.836 | 41,649.905 | 43,952.84 | 42,437.051 | 41,889.194 | 39,926.691 | 37,911.674 | 36,416.846 | 35,793.29 | 34,726.264 | 35,280.269 | 34,113.323 | 35,396.117 | 34,244.306 | 37,003.964 | 43,408.882 | 33,329.161 | 27,100.515 | 20,165.698 | 17,454.863 | 13,957.224 | 4,917.093 | 4,948.386 |
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 | 101.169 | 101.169 | 176.528 | 176.528 | 176.528 | 176.528 | 176.528 | 176.528 | 176.528 | 176.528 | 176.528 | 176.528 | 491.57 | 490.617 | 506.664 | 499.859 | 518.472 | 517.794 | 509.732 | 514.894 | 540.469 | 544.534 | 544.029 | 547.852 | 811.789 | 989.716 | 805.452 | 831.59 | 883.158 | 947.794 | 480.289 | 116.011 | 116.011 |
Immateriële activa
| 99.56 | 99.56 | 116.432 | 116.432 | 133.931 | 133.931 | 150.944 | 150.944 | 163.074 | 163.074 | 179.87 | 179.87 | 196.601 | 196.601 | 213.338 | 213.338 | 230.068 | 230.068 | 247.723 | 247.723 | 750.556 | 750.556 | 801.307 | 801.307 | 805.392 | 805.392 | 853.552 | 853.552 | 902.16 | 902.16 | 124.99 | 124.99 | 88.212 | 88.212 | 54.078 | 54.078 | 134.982 | 134.72 | 138.205 | 136.349 | 147.624 | 147.431 | 156.815 | 158.403 | 168.9 | 170.17 | 179.532 | 180.793 | 217.831 | 265.575 | 53.794 | 60.122 | 93.917 | 35.628 | 35.911 | 11.282 | 14.053 |
Goodwill en immateriële activa
| 99.56 | 99.56 | 116.432 | 116.432 | 133.931 | 133.931 | 150.944 | 150.944 | 163.074 | 163.074 | 179.87 | 179.87 | 196.601 | 196.601 | 213.338 | 213.338 | 230.068 | 230.068 | 247.723 | 247.723 | 750.556 | 750.556 | 801.307 | 801.307 | 906.561 | 906.561 | 1,030.08 | 1,030.08 | 1,078.688 | 1,078.688 | 301.518 | 301.518 | 264.74 | 264.74 | 230.606 | 230.606 | 626.552 | 625.336 | 644.869 | 636.208 | 666.096 | 665.225 | 666.547 | 673.298 | 709.369 | 714.704 | 723.56 | 728.645 | 1,029.62 | 1,255.291 | 859.245 | 891.712 | 977.075 | 983.422 | 516.2 | 127.293 | 130.064 |
Langetermijnbeleggingen
| 8,390.013 | 8,390.013 | 7,221.606 | 7,221.606 | 16,104.956 | 16,815.09 | 18,021.436 | 15,923.737 | 14,681.668 | 12,536.159 | 13,050.124 | 10,637.196 | 10,847.395 | 9,021.089 | 9,448.059 | 7,955.524 | 9,380.177 | 8,551.122 | 9,787.932 | 8,746.019 | 4,020.304 | 3,534.04 | 3,500.358 | 3,074.775 | 3,456.696 | 2,916.473 | 2,910.728 | 2,424.11 | 1,245.146 | 1,081.35 | 1,214.534 | 1,087.507 | 1,302.865 | 1,116.333 | 407.97 | 341.77 | 675.195 | 539.895 | 742.092 | 593.539 | 580.201 | 464.996 | 1,074.279 | 847.951 | 947.842 | 758.937 | 451.206 | 365.861 | 439.489 | 439.489 | -2,963.183 | -2,830.554 | -1,377.363 | -1,007.652 | 1,062.698 | 453.837 | 513.781 |
Belastingvorderingen
| 0 | 0 | 597.888 | 0 | 390.609 | 0 | 575.871 | 0 | 115.102 | 0 | 107.985 | 0 | 228.788 | 0 | 289.814 | 0 | 283.735 | 0 | 291.711 | 0 | 332.913 | 0 | 364.041 | 0 | 275.304 | 0 | 260.2 | 0 | 128.821 | 0 | 114.747 | 0 | 83.558 | 0 | 54.305 | 0 | 71.296 | 0 | 75.305 | 0 | 36.175 | 0 | 12.144 | 0 | -11.528 | 0 | 43,768.136 | 0 | 21.505 | 0 | 36.713 | 85.971 | 33.948 | 2,080.417 | 7.991 | 14.242 | 14.503 |
Overige niet-vlottende activa
| 4,257.753 | 4,257.753 | 2,585.622 | 4,413.67 | 1,135.303 | 3,101.826 | -1,448.056 | 3,817.221 | -1,183.809 | 3,657.123 | -1,563.742 | 2,873.939 | 567.58 | 2,877.239 | 2,404.988 | 4,714.549 | 3,103.7 | 4,753.066 | 8,998.817 | 10,352.966 | 8,743.384 | 9,610.824 | 8,847.011 | 10,743.257 | 8,181.146 | 10,152.043 | 7,010.461 | 8,934.923 | 5,268.138 | 6,748.166 | 4,690.791 | 6,056.255 | 4,200.39 | 5,573.694 | 3,191.715 | 4,414.151 | 1,737.805 | 3,370.075 | 1,176.167 | 2,772.456 | 422.582 | 2,017.903 | 418.587 | 2,101.827 | 187.992 | 1,806.107 | -43,582.343 | -35,338.812 | 514.951 | -45,103.662 | 5,540.603 | 6,050.02 | 3,814.371 | -5.758 | -1.556 | 58.288 | 55.416 |
Totaal niet-vlottende activa
| 49,732.299 | 49,732.299 | 48,076.892 | 48,076.892 | 53,039.116 | 53,039.116 | 47,993.572 | 47,993.572 | 40,795.64 | 40,795.64 | 34,282.577 | 34,282.577 | 37,398.37 | 37,398.37 | 53,022.259 | 53,022.259 | 64,912.837 | 64,912.837 | 76,288.962 | 76,288.962 | 85,461.531 | 85,461.531 | 85,619.162 | 85,619.162 | 82,910.984 | 82,910.984 | 76,169.396 | 76,169.396 | 63,836.244 | 63,836.244 | 59,906.838 | 59,906.838 | 52,950.856 | 52,950.856 | 46,636.432 | 46,636.432 | 47,063.688 | 46,972.358 | 44,527.626 | 43,928.894 | 39,616.728 | 39,564.97 | 37,964.847 | 38,349.34 | 37,113.944 | 37,393.072 | 36,756.676 | 35,338.812 | 39,009.53 | 45,103.662 | 36,802.538 | 31,297.664 | 23,613.73 | 19,505.292 | 15,542.557 | 5,570.753 | 5,662.15 |
Totaal activa
| 79,002.291 | 79,002.291 | 82,768.172 | 82,768.172 | 97,442.126 | 97,442.126 | 85,564.468 | 85,564.468 | 74,185.856 | 74,185.856 | 64,097.914 | 64,097.914 | 70,941.133 | 70,941.133 | 80,502.897 | 80,502.897 | 95,262.019 | 95,262.019 | 100,436.959 | 100,436.959 | 113,184.665 | 113,184.665 | 112,493.764 | 112,493.764 | 111,694.968 | 111,694.968 | 107,279.898 | 107,279.898 | 93,430.602 | 93,430.602 | 87,019.313 | 87,019.313 | 81,179.972 | 81,179.972 | 79,691.49 | 79,691.49 | 80,039.193 | 79,883.871 | 71,970.697 | 71,003.365 | 66,938.831 | 66,851.377 | 59,889.06 | 60,495.593 | 56,356.269 | 56,780.115 | 54,606.941 | 54,990.679 | 63,500.563 | 0 | 54,620.133 | 46,205.476 | 34,388.813 | 28,245.364 | 23,049.916 | 7,775.898 | 7,069.54 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5,767.552 | 5,767.552 | 7,395.669 | 7,395.669 | 10,628.782 | 10,628.782 | 11,778.875 | 11,778.875 | 8,616.954 | 8,616.954 | 8,456.4 | 8,456.4 | 7,252.91 | 7,602.422 | 6,099.892 | 6,099.892 | 6,305.246 | 7,595.667 | 6,856.052 | 8,117.433 | 7,511.945 | 7,782.477 | 5,793.158 | 6,260.052 | 5,852.052 | 6,406.734 | 5,792.568 | 5,926.677 | 4,264.954 | 4,424.647 | 4,110.352 | 4,227.227 | 15,262.12 | 5,171.556 | 7,354.071 | 7,357.923 | 10,419.627 | 10,896.235 | 9,999.973 | 10,309.492 | 12,669.74 | 8,969.012 | 6,909.475 | 7,551.406 | 8,533.75 | 5,439.489 | 3,913.552 | 4,022.216 | 4,389.994 | 6,017.015 | 7,510.97 | 8,407.9 | 4,490.959 | 3,548.307 | 2,616.557 | 865.894 | 881.488 |
Kortlopende schulden
| 8,792.403 | 8,792.403 | 5,470.641 | 6,349.045 | 10,031.068 | 10,481.385 | 9,596.671 | 9,785.717 | 5,293.136 | 5,186.631 | 5,923.593 | 5,624.797 | 11,646.525 | 11,234.524 | 27,566.6 | 27,035.343 | 29,334.998 | 28,921.149 | 28,673.724 | 28,143.069 | 29,937.203 | 29,422.855 | 27,058.431 | 26,781.293 | 21,405.817 | 21,101.798 | 22,581.978 | 21,841.067 | 15,592.121 | 14,714.629 | 14,528.691 | 13,922.27 | 18,442.595 | 17,562.492 | 24,258.262 | 23,323.684 | 24,052.615 | 23,221.368 | 20,130.51 | 19,125.009 | 23,610.431 | 22,844.199 | 20,575.273 | 20,267.28 | 21,955.21 | 21,710.81 | 16,240.421 | 0 | 13,827.115 | 0 | 9,724.681 | 6,900.503 | 5,558.313 | 6,820.519 | 4,481.231 | 1,981.314 | 1,652.066 |
Belastingschulden
| 0 | 0 | 145.09 | 0 | 703.499 | 0 | 606.066 | 0 | 623.192 | 0 | 445.589 | 0 | 261.017 | 0 | 218.125 | 0 | 259.739 | 0 | 284.363 | 0 | 243.905 | 0 | 297.136 | 0 | 277.096 | 0 | 651.966 | 0 | 428.311 | 0 | 334.535 | 0 | 282.518 | 0 | 520.287 | 0 | 425.678 | 0 | 394.844 | 0 | 158.119 | 0 | 271.927 | 0 | 94.968 | 0 | 154.263 | 0 | 134.133 | 0 | 64.911 | 390.392 | 483.789 | 133.276 | 24.067 | 19.69 | 8.474 |
Uitgestelde opbrengsten
| 958.484 | 958.484 | 455.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9,498.683 | 0 | -16,377.814 | 0 | 10,982.186 | 0 | -31,873.789 | 0 | -31,931.704 | 0 | -35,683.58 | 0 | -32,636.299 | 0 | -27,663.077 | 0 | -29,975.071 | 0 | -20,285.062 | 0 | -17,936.25 | 0 | -33,474.194 | 0 | -30,779.47 | 0 | -31,450.01 | 0 | -26,225.903 | 0 | -34,406.094 | 0 | -27,108.507 | 0 | -31,910.755 | 0 | -21,123.291 | 0 | 5,280.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 6,049.62 | 7,008.104 | 8,817.414 | 8,394.212 | 14,779.325 | 14,329.008 | 12,942.924 | 12,753.878 | 12,880.92 | 12,987.425 | 19,335.583 | 10,135.696 | 30,177.561 | 13,862.236 | 0.001 | 11,513.444 | 43,324.848 | 10,574.487 | 42,455.755 | 9,793.325 | 49,746.203 | 14,306.439 | 49,717.319 | 16,891.264 | 43,587.228 | 15,673.488 | 45,024.326 | 15,656.057 | 36,888.854 | 17,321.591 | 33,697.859 | 16,251.155 | 34,511.528 | 12,008.001 | 40,211.677 | 10,362.933 | 39,707.9 | 8,529.608 | 34,535.719 | 8,497.295 | 35,980.975 | 5,992.384 | 32,477.933 | 5,368.223 | 33,226.76 | 4,893.867 | 25,478.926 | 20,659.628 | 955.288 | 23,795.602 | 126.112 | 441.025 | 519.087 | 156.044 | 46.779 | 19.69 | 8.474 |
Totaal kortlopende verplichtingen
| 21,568.059 | 21,568.059 | 22,138.926 | 22,138.926 | 35,439.175 | 35,439.175 | 34,318.47 | 34,318.47 | 26,791.01 | 26,791.01 | 24,216.893 | 24,216.893 | 32,699.182 | 32,699.182 | 44,648.679 | 44,648.679 | 47,091.303 | 47,091.303 | 46,053.827 | 46,053.827 | 51,511.771 | 51,511.771 | 49,932.609 | 49,932.609 | 43,182.02 | 43,182.02 | 43,423.801 | 43,423.801 | 36,460.867 | 36,460.867 | 34,400.652 | 34,400.652 | 34,742.049 | 34,742.049 | 41,044.54 | 41,044.54 | 42,730.132 | 42,647.211 | 38,440.298 | 37,931.796 | 37,855.051 | 37,805.595 | 32,854.175 | 33,186.909 | 31,804.965 | 32,044.165 | 24,509.608 | 24,681.843 | 24,453.028 | 29,812.617 | 17,361.763 | 15,749.428 | 10,568.359 | 10,524.871 | 7,144.567 | 2,866.898 | 2,542.028 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 8,949.335 | 8,949.335 | 10,026.947 | 10,026.947 | 7,665.448 | 7,665.448 | 3,852.675 | 3,852.675 | 5,067.233 | 5,067.233 | 6,676.275 | 6,676.275 | 9,796.394 | 9,796.394 | 14,830.574 | 14,830.574 | 22,329.633 | 22,329.633 | 26,698.795 | 26,698.795 | 34,047.81 | 34,047.81 | 34,656.777 | 34,656.777 | 39,899.296 | 39,899.296 | 35,614.217 | 35,614.217 | 31,499.838 | 31,499.838 | 28,398.646 | 28,398.646 | 22,718.1 | 22,718.1 | 20,309.64 | 20,309.64 | 17,996.164 | 17,977.234 | 15,028.218 | 14,826.367 | 11,904.128 | 11,888.576 | 11,299.263 | 11,413.697 | 8,829.531 | 8,895.936 | 13,480.093 | 12,873.118 | 19,770.603 | 23,041.96 | 16,833.739 | 10,420.742 | 6,665.104 | 3,941.219 | 3,116.645 | 1,850.868 | 1,597.181 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 272.619 | 0 | 311.314 | 0 | 221.715 | 0 | 673.749 | 0 | 491.183 | 0 | 522.561 | 0 | 518.448 | 0 | 657.459 | 0 | 776.181 | 0 | 851.286 | 0 | 888.414 | 0 | 741.96 | 0 | 712.459 | 0 | 412.005 | 0 | 458.952 | 0 | 547.528 | 0 | 554.737 | 0 | 847.791 | 0 | 999.925 | 0 | 1,179.173 | 0 | 1,339.536 | 0 | 1,678.413 | 0 | 1,894.42 | 0 | 1,801.303 | 0 | 327.461 | 332.096 | 273.024 | 143.901 | 0 | 73.342 | 74.51 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 2,011.971 | 0 | 1,862.295 | 0 | 1,616.697 | 0 | 761.588 | 0 | 411.958 | 0 | 112.712 | 0 | 113.991 | 0 | 123.542 | 0 | 186.748 | 0 | 136.17 | 0 | 183.457 | 0 | 191.226 | 0 | 221.842 | 0 | 461.249 | 0 | 367.121 | 0 | 346.728 | 0 | 223.089 | 0 | 501.39 | 0 | 419.391 | 0 | 404.352 | 0 | 326.788 | 0 | 363.864 | 0 | 414.165 | 0 | 503.446 | 0 | 490.607 | 480.989 | 385.565 | 254.768 | 203.359 | 33.872 | 32.094 |
Overige niet-vlottende verplichtingen
| 2,104.48 | 2,104.48 | 0 | 2,284.59 | 0 | 2,173.609 | 0 | 1,838.412 | 0 | 1,435.337 | 0 | 903.141 | 0 | 635.273 | 0 | 632.439 | 0 | 781.001 | 0 | 962.929 | 0 | 987.456 | 0 | 1,071.871 | 0 | 933.186 | 0 | 934.301 | 0 | 873.254 | 0 | 826.073 | 0 | 894.256 | 0 | 777.826 | 16.023 | 1,346.563 | 0 | 1,400.253 | 0 | 1,581.456 | 0 | 1,683.2 | 0 | 2,057.636 | 0 | -12,873.118 | 0 | 0 | 1,692.786 | 2,027.789 | 1,685.699 | 1,662.961 | 1,827.425 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 11,053.815 | 11,053.815 | 12,311.537 | 12,311.537 | 9,839.057 | 9,839.057 | 5,691.087 | 5,691.087 | 6,502.57 | 6,502.57 | 7,579.416 | 7,579.416 | 10,431.667 | 10,431.667 | 15,463.013 | 15,463.013 | 23,110.634 | 23,110.634 | 27,661.724 | 27,661.724 | 35,035.266 | 35,035.266 | 35,728.648 | 35,728.648 | 40,832.482 | 40,832.482 | 36,548.518 | 36,548.518 | 32,373.092 | 32,373.092 | 29,224.719 | 29,224.719 | 23,612.356 | 23,612.356 | 21,087.466 | 21,087.466 | 19,361.369 | 19,323.797 | 16,447.534 | 16,226.62 | 13,487.653 | 13,470.032 | 12,965.587 | 13,096.898 | 10,871.808 | 10,953.573 | 15,788.678 | 12,873.118 | 22,075.353 | 23,041.96 | 19,344.593 | 13,261.615 | 9,009.393 | 6,002.849 | 5,147.429 | 1,958.082 | 1,703.785 |
Totaal passiva
| 32,621.874 | 32,621.874 | 34,450.463 | 34,450.463 | 45,278.232 | 45,278.232 | 40,009.557 | 40,009.557 | 33,293.58 | 33,293.58 | 31,796.309 | 31,796.309 | 43,130.849 | 43,130.849 | 60,111.692 | 60,111.692 | 70,201.937 | 70,201.937 | 73,715.551 | 73,715.551 | 86,547.037 | 86,547.037 | 85,661.257 | 85,661.257 | 84,014.502 | 84,014.502 | 79,972.319 | 79,972.319 | 68,833.959 | 68,833.959 | 63,625.371 | 63,625.371 | 58,354.405 | 58,354.405 | 62,132.006 | 62,132.006 | 62,091.501 | 61,971.008 | 54,887.833 | 54,158.416 | 51,342.705 | 51,275.627 | 45,819.762 | 46,283.807 | 42,676.773 | 42,997.737 | 40,298.286 | 40,581.473 | 46,528.381 | 56,726.422 | 36,706.356 | 29,011.043 | 19,577.752 | 16,527.719 | 12,291.996 | 4,824.98 | 4,245.813 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 15,301.339 | 15,301.339 | 4,106.813 | 0 | 3,885.169 | 0 | 3,736.535 | 0 | 3,243.204 | 0 | 3,327.202 | 0 | 2,896.569 | 0 | 2,949.286 | 0 | 2,757.092 | 0 | 2,761.151 | 0 | 2,747.975 | 0 | 2,731.687 | 0 | 2,821.704 | 0 | 2,722.13 | 0 | 2,885.476 | 0 | 2,715.207 | 0 | 2,719.461 | 0 | 2,775.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,342.638 | 2,342.638 | 2,344.28 | 2,344.28 | 2,356.946 | 2,356.946 | 2,359.838 | 2,359.838 | 2,359.459 | 2,359.459 | 2,359.03 | 2,359.03 | 2,192.457 | 2,192.457 | 1,862.725 | 1,862.725 | 1,862.437 | 1,862.437 | 1,742.85 | 1,742.85 | 1,742.85 | 1,742.85 | 1,610.009 | 1,610.009 | 1,632.211 | 1,632.211 | 1,632.181 | 1,632.181 | 1,631.804 | 1,631.804 | 1,631.804 | 1,631.804 | 1,631.804 | 1,631.804 | 1,372.26 | 1,372.26 | 1,240.967 | 1,238.559 | 1,238.579 | 1,372.226 | 1,242.741 | 1,241.118 | 1,209.869 | 1,222.123 | 1,230.163 | 1,239.414 | 1,246.123 | 1,254.88 | 1,269.239 | 1,547.43 | 1,252.108 | 1,287.029 | 1,318.73 | 1,353.122 | 1,370.783 | 97.208 | 92.779 |
Ingehouden winsten
| 28,190.817 | 28,190.817 | 25,561.935 | 29,668.748 | 32,691.386 | 32,691.386 | 32,336.519 | 28,572.541 | 22,717.766 | 19,397.9 | 15,322.371 | 12,489.312 | 11,699.462 | 9,729.699 | 8,659.263 | 7,291.336 | 12,105.923 | 11,035.956 | 14,561.305 | 13,011.273 | 13,868.323 | 12,190.92 | 15,010.024 | 13,185.066 | 16,949.471 | 14,300.557 | 16,717.611 | 13,922.748 | 10,612.039 | 13,165.277 | 9,655.212 | 11,964.966 | 9,219.602 | 11,311.102 | 6,679.408 | 9,904.291 | 5,370.003 | 6,922.311 | 8,409.696 | 6,726.23 | 6,738.657 | 5,400.627 | 3,187.043 | 4,607.186 | 5,581.361 | 4,468.997 | 6,481.739 | 5,255.728 | 8,824.562 | 8,824.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -4,694.4 | -4,694.4 | -4,747.388 | -4,747.388 | -3,885.169 | -3,885.169 | -3,736.535 | -3,736.535 | -3,243.204 | -3,243.204 | -3,327.202 | -3,327.202 | -2,896.569 | -2,896.569 | -2,949.286 | -2,949.286 | -2,757.092 | -2,757.092 | -2,761.151 | -2,761.151 | -2,747.975 | -2,747.975 | -2,731.687 | -2,731.687 | -2,821.704 | -2,821.704 | -2,722.13 | -2,722.13 | -2,885.476 | -2,885.476 | -2,715.207 | -2,715.207 | -2,719.461 | -2,719.461 | -2,775.821 | -2,775.821 | 1,698.807 | 1,698.386 | 211.87 | 211.87 | 1,340.897 | 1,339.371 | 1,435.542 | 1,451.235 | 1,228.309 | 1,241.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -0 | 15,301.339 | 15,321.376 | 15,321.376 | 11,485.691 | 15,370.86 | 7,985.917 | 15,486.43 | 10,953.492 | 17,516.562 | 11,344.612 | 17,504.873 | 8,720.566 | 13,586.898 | 6,067.131 | 10,384.344 | 6,549.348 | 10,376.407 | 5,946.004 | 10,257.187 | 5,831.809 | 10,257.187 | 5,245.523 | 9,802.168 | 4,327.472 | 9,798.09 | 4,425.425 | 9,942.418 | 9,607.015 | 9,939.253 | 9,533.8 | 9,939.253 | 9,311.292 | 9,939.253 | 7,802.504 | 7,353.442 | 7,124.579 | 5,545.149 | 4,857.734 | 6,198.607 | 4,228.784 | 5,552.259 | 6,784.188 | 5,463.876 | 4,356.081 | 5,538.798 | 5,324.343 | 6,633.318 | 5,735.442 | -10,371.992 | 15,393.434 | 14,778.246 | 12,446.581 | 9,598.999 | 8,856.212 | 2,445.482 | 2,322.978 |
Totaal eigen vermogen van aandeelhouders
| 41,140.394 | 41,140.394 | 42,587.016 | 42,587.016 | 46,534.023 | 46,534.023 | 42,682.274 | 42,682.274 | 36,030.717 | 36,030.717 | 29,026.013 | 29,026.013 | 22,612.485 | 22,612.485 | 16,589.119 | 16,589.119 | 20,517.708 | 20,517.708 | 22,250.159 | 22,250.159 | 21,442.982 | 21,442.982 | 21,865.556 | 21,865.556 | 22,909.154 | 22,909.154 | 22,775.217 | 22,775.217 | 21,850.858 | 21,850.858 | 20,820.816 | 20,820.816 | 20,162.698 | 20,162.698 | 15,854.172 | 15,854.172 | 15,434.357 | 15,404.405 | 14,717.879 | 14,508.933 | 13,551.079 | 13,533.375 | 12,616.642 | 12,744.418 | 12,395.913 | 12,489.14 | 13,052.205 | 13,143.926 | 15,829.243 | 10,371.992 | 16,645.542 | 16,065.275 | 13,765.31 | 10,952.12 | 10,226.995 | 2,542.69 | 2,415.757 |
Totaal eigen vermogen
| 46,380.417 | 46,380.417 | 48,317.709 | 48,317.709 | 52,163.894 | 52,163.894 | 45,554.911 | 45,554.911 | 40,892.276 | 40,892.276 | 32,301.605 | 32,301.605 | 27,810.284 | 27,810.284 | 20,391.205 | 20,391.205 | 25,060.082 | 25,060.082 | 26,721.408 | 26,721.408 | 26,637.628 | 26,637.628 | 26,832.507 | 26,832.507 | 27,680.466 | 27,680.466 | 27,307.579 | 27,307.579 | 24,596.643 | 24,596.643 | 23,393.942 | 23,393.942 | 22,825.567 | 22,825.567 | 17,559.484 | 17,559.484 | 17,947.692 | 17,912.863 | 17,082.865 | 16,844.949 | 15,596.126 | 15,575.75 | 14,069.298 | 14,211.786 | 13,679.497 | 13,782.378 | 14,308.655 | 14,409.206 | 16,972.182 | 10,371.992 | 17,913.777 | 17,194.433 | 14,811.062 | 11,717.644 | 10,757.92 | 2,950.918 | 2,823.727 |
Totaal passiva en aandeelhoudersvermogen
| 79,002.291 | 79,002.291 | 82,768.172 | 82,768.172 | 97,442.126 | 97,442.126 | 85,564.468 | 85,564.468 | 74,185.856 | 74,185.856 | 64,097.914 | 64,097.914 | 70,941.133 | 70,941.133 | 80,502.897 | 80,502.897 | 95,262.019 | 95,262.019 | 100,436.959 | 100,436.959 | 113,184.665 | 113,184.665 | 112,493.764 | 112,493.764 | 111,694.968 | 111,694.968 | 107,279.898 | 107,279.898 | 93,430.602 | 93,430.602 | 87,019.313 | 87,019.313 | 81,179.972 | 81,179.972 | 79,691.49 | 79,691.49 | 80,039.193 | 79,883.871 | 71,970.697 | 71,003.365 | 66,938.831 | 66,851.377 | 59,889.06 | 60,495.593 | 56,356.269 | 56,780.115 | 54,606.941 | 0 | 63,500.563 | 0 | 54,620.133 | 46,205.476 | 34,388.813 | 28,245.364 | 23,049.916 | 7,775.898 | 7,069.54 |