Riverstone Holdings Limited
SGX:AP4.SI
1.01 (SGD) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SGD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 790.083 | 761.177 | 947.64 | 863.176 | 950.544 | 899.033 | 990.496 | 1,037.226 | 644.035 | 574.603 | -1,613.883 | 586.287 | 146.572 | 681.821 | -649.542 | 352.236 | 88.059 | 227.825 | -130.952 | 68.402 | 97.564 | 66.382 | 82.731 | 72.15 | 78.441 | 81.532 | 82.664 | 84.791 | 108.303 | 92.861 | 90.04 | 59.212 | 47.618 | 47.773 | 59.063 | 58.536 | 69.757 | 47.303 | 39.944 | 34.986 | 48.569 | 48.554 | 58.893 | 57.054 | 42.3 | 38.028 | 33.817 | 30.077 | 35.304 | 24.438 | 26.231 | 29.356 | 32.385 | 22.901 | 45.471 | 25.15 | 32.84 | 26.351 | 19.425 | 47.19 | 11.798 | 11.798 | 11.798 | 11.632 | 11.632 | 11.632 | 11.632 | 2.34 | 2.34 | 2.34 | 2.34 | 2.609 | 2.609 | 2.609 | 2.609 | 1.658 | 1.658 | 1.658 | 1.658 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 1.114 | 0 | 0 | 0 | 1.1 | 617.758 | 653.689 | 3,227.766 | 982.933 | 245.733 | 664.138 | 1,299.084 | 296.707 | 74.177 | 46.334 | 261.904 | 62.007 | 28.66 | 25.979 | 45.32 | 24.86 | 27.735 | 10.989 | 52.413 | 29.459 | 30.613 | 20.486 | 62.209 | 43.983 | 62.436 | 51.169 | 64.742 | 70.146 | 66.697 | 48.611 | 56.834 | 44.446 | 38.942 | 40.633 | 49.994 | 56.95 | 73.981 | 53.169 | 58.74 | 33.91 | 34.561 | 26.67 | 15.228 | 12.214 | 0 | 13.028 | 0 | 0 | 0 | 17.741 | 31.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 790.083 | 761.177 | 947.64 | 863.176 | 950.544 | 899.033 | 990.496 | 1,037.226 | 1,261.793 | 1,228.292 | 1,613.883 | 1,569.22 | 392.305 | 1,345.959 | 649.542 | 648.943 | 162.236 | 274.159 | 130.952 | 130.409 | 126.224 | 92.361 | 128.051 | 97.01 | 106.176 | 92.521 | 135.077 | 114.25 | 138.916 | 113.347 | 152.249 | 103.195 | 110.054 | 98.942 | 123.805 | 128.682 | 136.454 | 95.914 | 96.778 | 79.432 | 87.511 | 89.187 | 108.887 | 114.004 | 116.281 | 91.197 | 92.557 | 63.987 | 69.865 | 51.108 | 41.459 | 41.57 | 32.385 | 35.929 | 45.471 | 25.15 | 32.84 | 44.092 | 51.304 | 47.19 | 11.798 | 11.798 | 11.798 | 11.632 | 11.632 | 11.632 | 11.632 | 2.34 | 2.34 | 2.34 | 2.34 | 2.609 | 2.609 | 2.609 | 2.609 | 1.658 | 1.658 | 1.658 | 1.658 |
Nettovorderingen
| 0 | 147.613 | 149.575 | 128.001 | 129.621 | 122.261 | 127.289 | 118.206 | 144.967 | 186.598 | 0 | 232.009 | 0 | 476.008 | -109.593 | 319.735 | 0 | 133.611 | -112.744 | 154.511 | 142.201 | 140.414 | 146.767 | 158.246 | 148.098 | 139.5 | 129.066 | 142.535 | 118.02 | 136.523 | 130.371 | 140.329 | 113.377 | 109.453 | 91.617 | 103.08 | 111.561 | 99.485 | 94.465 | 86.713 | 77.743 | 66.653 | 60.433 | 62.531 | 63.235 | 65.553 | 56.919 | 0 | 0 | 0 | 58.691 | 55.881 | 0 | 51.067 | 0 | 46.216 | 39.104 | 42.196 | 40.862 | 38.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 106.741 | 114.727 | 90.961 | 83.183 | 74.755 | 81.748 | 94.772 | 82.368 | 94.635 | 116.241 | 0 | 153.012 | 38.253 | 211.072 | 38.253 | 121.989 | 30.497 | 82.868 | 30.497 | 97.295 | 100.71 | 96.234 | 91.588 | 83.635 | 89.758 | 95.312 | 76.075 | 71.131 | 68.042 | 63.578 | 81.823 | 66.978 | 60.247 | 60.525 | 65.249 | 61.163 | 60.021 | 56.859 | 50.082 | 42.117 | 40.522 | 43.022 | 43.567 | 35.667 | 34.187 | 33.928 | 35.121 | 30.406 | 28.956 | 30.191 | 32.532 | 31.602 | 30.094 | 28.837 | 26.991 | 26.752 | 23.053 | 17.964 | 17.687 | 17.733 | 4.433 | 4.433 | 4.433 | 5.715 | 5.715 | 5.715 | 5.715 | 3.646 | 3.646 | 3.646 | 3.646 | 3.697 | 3.697 | 3.697 | 3.697 | 2.787 | 2.787 | 2.787 | 2.787 |
Overige vlottende activa
| 170.741 | 155.522 | 160.479 | 151.702 | 137.462 | 131.379 | 139.745 | 157.378 | 154.362 | 194.954 | 0 | 285.359 | 71.34 | 484.349 | 71.34 | 345.828 | 82.247 | 143.477 | 82.247 | 163.422 | 150.169 | 154.48 | 163.836 | 179.186 | 167.845 | 158.951 | 150.231 | 163.441 | 130.356 | 148.981 | 141.023 | 152.25 | 121.51 | 119.153 | 102.104 | 109.137 | 117.318 | 105.093 | 97.261 | 88.52 | 79.707 | 71.374 | 64.214 | 65.031 | 65.674 | 67.959 | 59.691 | 61.112 | 56.268 | 62.516 | 59.603 | 56.793 | 61.422 | 51.701 | 50.205 | 46.216 | 60.009 | 42.83 | 41.496 | 61.652 | 9.725 | 9.725 | 9.725 | 7.087 | 7.087 | 7.087 | 7.087 | 19.784 | 19.784 | 19.784 | 19.784 | 18.11 | 18.11 | 18.11 | 18.11 | 6.664 | 6.664 | 6.664 | 6.664 |
Totaal vlottende activa
| 1,067.565 | 1,031.426 | 1,199.08 | 1,098.061 | 1,162.761 | 1,112.16 | 1,225.013 | 1,276.972 | 1,510.79 | 1,539.487 | 1,613.883 | 2,007.591 | 501.898 | 2,041.38 | 649.542 | 1,099.919 | 274.98 | 500.504 | 130.952 | 391.126 | 377.103 | 343.075 | 383.475 | 359.831 | 363.779 | 346.784 | 361.383 | 348.822 | 337.314 | 325.906 | 375.095 | 322.423 | 291.811 | 278.62 | 291.158 | 298.982 | 313.793 | 257.866 | 244.121 | 210.069 | 207.74 | 203.583 | 216.668 | 214.702 | 216.142 | 193.084 | 187.369 | 155.505 | 155.089 | 143.815 | 133.594 | 129.965 | 123.901 | 116.467 | 122.667 | 117.117 | 115.902 | 104.886 | 110.487 | 103.821 | 25.955 | 25.955 | 25.955 | 24.434 | 24.434 | 24.434 | 24.434 | 25.77 | 25.77 | 25.77 | 25.77 | 24.416 | 24.416 | 24.416 | 24.416 | 11.109 | 11.109 | 11.109 | 11.109 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 727.029 | 705.689 | 711.814 | 726.026 | 728.271 | 731.622 | 736.942 | 741.562 | 721.436 | 719.501 | 0 | 691.194 | 172.799 | 640.868 | 172.799 | 587.281 | 146.82 | 514.476 | 146.82 | 532.295 | 492.984 | 495.572 | 489.891 | 484.43 | 464.256 | 442.961 | 429.182 | 419.845 | 400.959 | 377.612 | 351.271 | 336.662 | 318.826 | 300.381 | 279.37 | 276.659 | 256.016 | 239.922 | 234.832 | 227.587 | 205.542 | 186.037 | 163.542 | 153.384 | 159.257 | 159.875 | 157.78 | 161.014 | 139.332 | 134.837 | 136.49 | 137.675 | 132.055 | 124.257 | 122.716 | 122.73 | 113.792 | 103.623 | 95.421 | 91.816 | 22.954 | 22.954 | 22.954 | 18.015 | 18.015 | 18.015 | 18.015 | 14.776 | 14.776 | 14.776 | 14.776 | 13.453 | 13.453 | 13.453 | 13.453 | 12.124 | 12.124 | 12.124 | 12.124 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 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 |
Goodwill en immateriële activa
| 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 |
Langetermijnbeleggingen
| 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 |
Belastingvorderingen
| 1.151 | 0 | 1.359 | 1.101 | 1.09 | 0.965 | 1.143 | 1.23 | 1.286 | 1.326 | 0 | 0.823 | 0.206 | 0.593 | 0.206 | 0.57 | 0.143 | 0.548 | 0.143 | 9.228 | 9.399 | 9.956 | 10.492 | 10.42 | 9.75 | 9.925 | 9.873 | 9.737 | 9.363 | 9.081 | 8.654 | 8.521 | 7.247 | 7.183 | 6.921 | 6.746 | 5.469 | 3.235 | 2.886 | 3.11 | 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 niet-vlottende activa
| 0 | 1.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,613.883 | 0 | 0 | 0 | -822.546 | 0 | 0 | 26.864 | -277.915 | 0 | 20.943 | 18.944 | 18.175 | 18.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.784 | 5.772 | 5.07 | 2.866 | 0 | 0 | 0 | 0 | 12.421 | 12.421 | 12.421 | 12.421 | 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 |
Totaal niet-vlottende activa
| 728.18 | 706.998 | 713.173 | 727.127 | 729.361 | 732.587 | 738.085 | 742.792 | 722.722 | 720.827 | -1,613.883 | 692.017 | 173.004 | 641.461 | -649.542 | 587.851 | 146.963 | 541.888 | -130.952 | 541.523 | 523.326 | 524.472 | 518.558 | 513.025 | 474.006 | 452.886 | 439.055 | 429.582 | 410.322 | 386.693 | 359.925 | 345.183 | 331.857 | 313.336 | 291.361 | 286.271 | 261.485 | 243.157 | 237.718 | 230.697 | 217.963 | 198.458 | 175.963 | 165.805 | 159.257 | 159.875 | 157.78 | 161.014 | 139.332 | 134.837 | 136.49 | 137.675 | 132.055 | 124.257 | 122.716 | 122.73 | 113.792 | 103.623 | 95.421 | 91.816 | 22.954 | 22.954 | 22.954 | 18.015 | 18.015 | 18.015 | 18.015 | 14.776 | 14.776 | 14.776 | 14.776 | 13.453 | 13.453 | 13.453 | 13.453 | 12.124 | 12.124 | 12.124 | 12.124 |
Totaal activa
| 1,795.745 | 1,738.424 | 1,912.253 | 1,825.188 | 1,892.122 | 1,844.747 | 1,963.098 | 2,019.764 | 2,233.512 | 2,260.314 | 0 | 2,699.608 | 674.902 | 2,682.841 | 674.902 | 1,687.77 | 421.943 | 1,042.392 | 421.943 | 932.649 | 900.429 | 867.547 | 902.033 | 872.856 | 837.785 | 799.67 | 800.438 | 778.404 | 747.636 | 712.599 | 735.02 | 667.606 | 623.668 | 591.956 | 582.519 | 585.253 | 575.278 | 501.023 | 481.839 | 440.766 | 425.703 | 402.041 | 392.631 | 380.507 | 375.399 | 352.959 | 345.149 | 316.519 | 294.421 | 278.652 | 270.084 | 267.64 | 255.956 | 240.724 | 245.383 | 239.847 | 229.694 | 208.509 | 205.908 | 195.637 | 48.909 | 48.909 | 48.909 | 42.449 | 42.449 | 42.449 | 42.449 | 40.545 | 40.545 | 40.545 | 40.545 | 37.868 | 37.868 | 37.868 | 37.868 | 23.233 | 23.233 | 23.233 | 23.233 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 101.944 | 72.796 | 74.73 | 25.072 | 70.157 | 68.66 | 95.626 | 28.549 | 93.518 | 107.751 | 0 | 60.856 | 15.214 | 197.698 | 15.214 | 73.645 | 18.411 | 110.943 | 18.411 | 58.059 | 97.865 | 96.622 | 125.083 | 53.166 | 113.054 | 100.942 | 94.412 | 44.164 | 91.58 | 88.068 | 95.213 | 44.824 | 81.353 | 79.99 | 60.799 | 34.462 | 81.19 | 65.778 | 57.965 | 24.21 | 52.696 | 45.079 | 34.43 | 20.425 | 39.822 | 37.559 | 41.459 | 15.539 | 31.105 | 29.523 | 26.052 | 17.043 | 0 | 23.061 | 0 | 32.661 | 0 | 0 | 0 | 9.166 | 2.292 | 2.292 | 2.292 | 0 | 0 | 0 | 0 | 3.98 | 3.98 | 3.98 | 3.98 | 3.856 | 3.856 | 3.856 | 3.856 | 4.8 | 4.8 | 4.8 | 4.8 |
Kortlopende schulden
| 0.426 | 0.51 | 0.507 | 0.495 | 0.533 | 0.529 | 0.527 | 0 | -0.003 | 0.293 | 0 | 1.578 | 0 | 4.554 | 0 | 6.516 | 0 | 6 | 0 | 6 | 6 | 6 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.005 | 0.008 | 0 | 0.014 | 0.099 | 0.24 | 0.35 | 0.486 | 0.52 | 0.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 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 | 1.369 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.408 | 0 | -113.054 | -100.942 | -94.412 | 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 |
Overige kortlopende verplichtingen
| 21.69 | 25.95 | 22.392 | 59.021 | 3.806 | 14.477 | 18.068 | 77.563 | 24.628 | 100.221 | 0 | 249.576 | 62.789 | 321.583 | 62.789 | 201.732 | 52.062 | 22.78 | 52.062 | 62.056 | 7.737 | 10.226 | 0.444 | 79.699 | 6.564 | 13.509 | 9.028 | 65.36 | 4.772 | 6.431 | 7.109 | 55.603 | 4.708 | 7.456 | 7.392 | 57.59 | 24.715 | 9.432 | 7.464 | 31.909 | 5.281 | 7.038 | 6.623 | 24.43 | 7.302 | 7.572 | 3.927 | 34.149 | 2.94 | 3.054 | 1.671 | 19.16 | 27.538 | 0 | 30.065 | 1.052 | 28.13 | 22.39 | 20.449 | 9.079 | 2.392 | 2.392 | 2.392 | 3.041 | 3.041 | 3.041 | 3.041 | 0.67 | 0.67 | 0.67 | 0.67 | 0.529 | 0.529 | 0.529 | 0.529 | 1.157 | 1.157 | 1.157 | 1.157 |
Totaal kortlopende verplichtingen
| 124.06 | 99.256 | 97.629 | 84.588 | 74.496 | 83.666 | 114.221 | 106.112 | 118.143 | 208.265 | 0 | 312.01 | 78.003 | 523.835 | 78.003 | 281.893 | 70.473 | 139.723 | 70.473 | 126.115 | 111.602 | 112.848 | 139.935 | 139.865 | 125.618 | 120.451 | 109.44 | 115.524 | 102.352 | 100.499 | 108.322 | 100.427 | 86.061 | 87.446 | 68.191 | 92.052 | 105.905 | 75.21 | 65.429 | 56.119 | 57.977 | 52.117 | 41.053 | 44.855 | 47.124 | 45.131 | 45.386 | 49.688 | 34.045 | 32.578 | 27.728 | 36.211 | 27.538 | 24.444 | 30.164 | 33.953 | 28.48 | 22.876 | 20.969 | 18.734 | 4.684 | 4.684 | 4.684 | 3.041 | 3.041 | 3.041 | 3.041 | 4.65 | 4.65 | 4.65 | 4.65 | 4.385 | 4.385 | 4.385 | 4.385 | 5.957 | 5.957 | 5.957 | 5.957 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.159 | 0.265 | 0.397 | 0.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.287 | 0 | 1.542 | 0.25 | 4 | 0.25 | 7 | 8.5 | 10 | 11.5 | 13 | 14.5 | 16 | 17.5 | 19 | 20.5 | 22 | 23.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0.015 | 0.117 | 0.224 | 0.062 | 0.062 | 0.062 | 0.18 | 0.18 | 0.18 | 0.18 | 0.377 | 0.377 | 0.377 | 0.377 | 0.695 | 0.695 | 0.695 | 0.695 | 0.802 | 0.802 | 0.802 | 0.802 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 149.279 | 0 | 32.892 | 6.73 | 100.061 | 6.73 | 47.414 | 84.438 | 81.7 | 108.525 | 36.455 | -19.501 | -20.676 | -22.787 | 20.139 | 63.685 | 59.014 | 64.766 | 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 | -4.725 | -4.807 | 4.241 | 0.928 | 0.928 | 0.928 | -1.262 | -1.262 | -1.262 | -1.262 | 2.73 | 2.73 | 2.73 | 2.73 | 2.372 | 2.372 | 2.372 | 2.372 | 3.321 | 3.321 | 3.321 | 3.321 |
Uitgestelde belastingverplichtingen niet-vlottend
| 58.47 | 0 | 58.066 | 57.583 | 58.714 | 57.331 | 60.687 | 59.92 | 62.666 | 64.833 | 0 | 54.61 | 13.653 | 52.686 | 13.653 | 45.727 | 11.432 | 12.882 | 11.432 | 9.645 | 10.927 | 10.922 | 11.058 | 10.711 | 11.001 | 10.676 | 11.287 | 11.025 | 13.395 | 13.054 | 12.947 | 12.671 | 12.65 | 12.229 | 11.94 | 11.696 | 13.182 | 12.979 | 13.33 | 13.095 | 12.993 | 12.993 | 12.993 | 12.993 | 12.194 | 12.194 | 12.194 | 12.194 | 0 | 7.414 | 7.414 | 7.414 | 5.626 | 5.626 | 5.626 | 5.626 | 5.196 | 5.196 | 5.21 | 5.21 | 1.303 | 1.303 | 1.303 | 1.081 | 1.081 | 1.081 | 1.081 | 0.873 | 0.873 | 0.873 | 0.873 | 0.789 | 0.789 | 0.789 | 0.789 | 0.677 | 0.677 | 0.677 | 0.677 |
Overige niet-vlottende verplichtingen
| 0.946 | 59.138 | 58.985 | 58.513 | 60.137 | 59.041 | 62.36 | 0.803 | 0.706 | 0.657 | 0 | 0.531 | 0.133 | 53.208 | 0.133 | 46.238 | -6.466 | 13.381 | -6.466 | 10.109 | 0.374 | 11.217 | 11.33 | 10.972 | 11.273 | 10.927 | 11.534 | 11.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.414 | 0 | 0 | 0 | 0 | 0.001 | 0.005 | 0 | 0.012 | 0 | 0 | 0.022 | -0.928 | -0.928 | -0.928 | 0.898 | 0.898 | 0.898 | 0.898 | -2.73 | -2.73 | -2.73 | -2.73 | -2.372 | -2.372 | -2.372 | -2.372 | -3.321 | -3.321 | -3.321 | -3.321 |
Totaal niet-vlottende verplichtingen
| 59.575 | 59.403 | 59.382 | 59.036 | 60.137 | 59.041 | 62.36 | 60.723 | 63.372 | 65.49 | 0 | 55.141 | 13.785 | 53.495 | 13.785 | 47.78 | 11.945 | 17.381 | 11.945 | 17.109 | 19.801 | 21.217 | 22.83 | 23.972 | 25.773 | 26.927 | 29.034 | 30.264 | 33.895 | 35.054 | 36.447 | 12.671 | 12.65 | 12.229 | 11.94 | 11.696 | 13.182 | 12.979 | 13.33 | 13.095 | 12.993 | 12.993 | 12.993 | 12.993 | 12.194 | 12.194 | 12.194 | 12.194 | 7.414 | 7.414 | 7.414 | 7.414 | 5.626 | 5.627 | 5.631 | 5.634 | 5.208 | 5.211 | 5.327 | 5.456 | 1.364 | 1.364 | 1.364 | 0.898 | 0.898 | 0.898 | 0.898 | 1.25 | 1.25 | 1.25 | 1.25 | 1.485 | 1.485 | 1.485 | 1.485 | 1.479 | 1.479 | 1.479 | 1.479 |
Totaal passiva
| 183.635 | 158.659 | 157.011 | 143.624 | 134.633 | 142.707 | 176.581 | 166.835 | 181.515 | 273.755 | 0 | 367.151 | 91.788 | 577.33 | 91.788 | 329.673 | 82.418 | 157.104 | 82.418 | 143.224 | 131.403 | 134.065 | 162.765 | 163.837 | 151.391 | 147.378 | 138.474 | 145.788 | 136.247 | 135.553 | 144.769 | 113.098 | 98.711 | 99.675 | 80.131 | 103.748 | 119.087 | 88.189 | 78.759 | 69.214 | 70.97 | 65.11 | 54.046 | 57.848 | 59.318 | 57.325 | 57.58 | 61.882 | 41.459 | 39.992 | 35.142 | 43.625 | 33.164 | 30.071 | 35.795 | 39.587 | 33.688 | 28.087 | 26.296 | 24.19 | 6.048 | 6.048 | 6.048 | 3.939 | 3.939 | 3.939 | 3.939 | 5.899 | 5.899 | 5.899 | 5.899 | 5.87 | 5.87 | 5.87 | 5.87 | 7.436 | 7.436 | 7.436 | 7.436 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 15.49 | 13.765 | 9.947 | 26.822 | 38.755 | 28.331 | 30.317 | 0 | 45.2 | 0 | 37.906 | 0 | 46.317 | 0 | 36.601 | 0 | 40.732 | 0 | 0 | 40.122 | 0 | 39.494 | 41.473 | 40.49 | 41.195 | 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
| 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 0 | 156.337 | 39.084 | 156.337 | 39.084 | 156.337 | 39.084 | 156.337 | 39.084 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 156.337 | 153.521 | 144.005 | 123.846 | 123.576 | 118.918 | 115.031 | 113.242 | 113.211 | 112.945 | 110.621 | 110.129 | 112.193 | 106.788 | 106.788 | 106.788 | 26.697 | 26.697 | 26.697 | 26.697 | 26.697 | 26.697 | 26.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 1,507.37 | 1,435.17 | 1,607.224 | 1,535.039 | 1,615.728 | 1,556.462 | 1,657.812 | 1,729.668 | 1,924.799 | 1,861.347 | 0 | 2,215.64 | 553.91 | 1,987.89 | 553.91 | 1,245.405 | 311.351 | 766.362 | 311.351 | 672.189 | 651.596 | 615.985 | 623.863 | 596.094 | 570.361 | 538.238 | 546.927 | 515.843 | 492.93 | 458.586 | 469.962 | 438.772 | 409.922 | 380.096 | 391.698 | 366.96 | 336.189 | 300.861 | 290.733 | 266.166 | 250.061 | 233.553 | 234.172 | 220.595 | 210.773 | 195.088 | 194.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119.509 | 29.877 | 29.877 | 29.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 1,599.717 | -15.49 | -13.765 | -9.947 | -26.822 | -38.755 | -28.331 | -30.317 | 2,332.452 | -45.2 | -95.984 | -37.906 | 1,358.092 | -46.317 | -83.641 | -36.601 | 789.42 | -40.732 | -38.097 | -38.03 | -40.122 | -42.602 | -39.494 | -41.473 | -40.49 | -41.195 | -37.068 | -37.067 | -35.238 | -39.791 | -40.493 | -43.343 | -44.837 | -40.982 | -35.525 | -43.554 | -43.179 | -50.14 | -50.854 | -52.148 | -51.113 | -53.462 | -50.218 | -52.164 | -50.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.82 | -11.82 | -11.82 | -9.794 | -9.794 | -9.794 | -9.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -51.6 | -11.745 | -8.322 | -31.795 | -28.345 | -20.709 | -54.459 | -71.835 | -57.477 | -61.449 | 0.005 | -84.725 | 86.104 | -76.627 | -592.989 | -89.967 | 72.73 | -74.017 | -350.431 | -79.838 | 612.684 | 577.14 | -0.815 | 1.626 | -0.815 | -0.815 | -0.815 | 1.626 | 455.047 | 420.704 | 433.909 | 398.166 | 368.614 | 335.938 | 346.046 | 325.163 | 299.849 | 256.492 | 246.739 | 215.211 | 198.392 | 180.59 | 182.244 | 166.318 | 159.74 | 194.273 | 194.493 | 130.787 | 129.382 | 119.738 | 119.907 | 110.769 | 109.577 | 97.704 | 98.963 | 90.127 | 83.81 | 73.631 | 72.821 | -54.853 | -1.893 | -1.893 | -1.893 | 21.607 | 21.607 | 21.607 | 21.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 1,612.107 | 1,579.762 | 1,755.239 | 1,681.561 | 1,757.485 | 1,702.037 | 1,786.512 | 1,852.925 | 2,051.99 | 1,986.552 | 2,332.457 | 2,332.452 | 583.114 | 2,105.506 | 1,358.097 | 1,358.092 | 339.524 | 885.283 | 789.425 | 789.42 | 769.021 | 733.477 | 739.263 | 709.014 | 686.389 | 652.287 | 661.959 | 632.611 | 611.384 | 577.041 | 590.246 | 554.503 | 524.951 | 492.275 | 502.383 | 481.5 | 456.186 | 412.829 | 403.076 | 371.548 | 354.729 | 336.927 | 338.581 | 322.655 | 316.077 | 295.63 | 287.565 | 254.633 | 252.958 | 238.656 | 234.938 | 224.011 | 222.788 | 210.649 | 209.584 | 200.256 | 196.003 | 180.419 | 179.609 | 171.444 | 42.862 | 42.862 | 42.862 | 38.51 | 38.51 | 38.51 | 38.51 | 34.646 | 34.646 | 34.646 | 34.646 | 31.999 | 31.999 | 31.999 | 31.999 | 15.798 | 15.798 | 15.798 | 15.798 |
Totaal eigen vermogen
| 1,612.11 | 1,579.765 | 1,755.242 | 1,681.564 | 1,757.489 | 1,702.04 | 1,786.517 | 1,852.929 | 2,051.997 | 1,986.559 | 2,332.457 | 2,332.457 | 583.114 | 2,105.511 | 1,358.097 | 1,358.097 | 339.524 | 885.288 | 789.425 | 789.425 | 769.026 | 733.482 | 739.268 | 709.019 | 686.394 | 652.292 | 661.964 | 632.616 | 611.389 | 577.046 | 590.251 | 554.508 | 524.957 | 492.281 | 502.388 | 481.505 | 456.191 | 412.834 | 403.08 | 371.552 | 354.733 | 336.931 | 338.585 | 322.659 | 316.081 | 295.634 | 287.569 | 254.637 | 252.962 | 238.66 | 234.942 | 224.015 | 222.792 | 210.653 | 209.588 | 200.26 | 196.006 | 180.422 | 179.612 | 171.447 | 42.862 | 42.862 | 42.862 | 38.51 | 38.51 | 38.51 | 38.51 | 34.646 | 34.646 | 34.646 | 34.646 | 31.999 | 31.999 | 31.999 | 31.999 | 15.798 | 15.798 | 15.798 | 15.798 |
Totaal passiva en aandeelhoudersvermogen
| 1,795.745 | 1,738.424 | 1,912.253 | 1,825.188 | 1,892.122 | 1,844.747 | 1,963.098 | 2,019.764 | 2,233.512 | 2,260.314 | 2,332.457 | 2,699.608 | 674.902 | 2,682.841 | 1,358.097 | 1,687.77 | 421.943 | 1,042.392 | 789.425 | 932.649 | 900.429 | 867.547 | 902.033 | 872.856 | 837.785 | 799.67 | 800.438 | 778.404 | 747.636 | 712.599 | 735.02 | 667.606 | 623.668 | 591.956 | 582.519 | 585.253 | 575.278 | 501.023 | 481.839 | 440.766 | 425.703 | 402.041 | 392.631 | 380.507 | 375.399 | 352.959 | 345.149 | 316.519 | 294.421 | 278.652 | 270.084 | 267.64 | 255.956 | 240.724 | 245.383 | 239.847 | 229.694 | 208.509 | 205.908 | 195.637 | 48.909 | 48.909 | 48.909 | 42.449 | 42.449 | 42.449 | 42.449 | 40.545 | 40.545 | 40.545 | 40.545 | 37.868 | 37.868 | 37.868 | 37.868 | 23.233 | 23.233 | 23.233 | 23.233 |