Banpu Power Public Company Limited
SET:BPP.BK
12.4 (THB) • At close October 22, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) THB.
| 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 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | ||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 7,151.301 | 8,257.745 | 9,351.876 | 9,208.335 | 2,636.982 | 6,561.828 | 4,055.323 | 6,243.314 | 7,367.235 | 4,275.343 | 2,634.854 | 1,196.15 | 1,387.939 | 2,653.214 | 2,169.033 | 6,047.412 | 8,235.138 | 2,626.991 | 3,342.71 | 5,264.182 | 8,017.704 | 2,538.979 | 1,442.979 | 1,547.227 | 1,050.489 | 2,498.576 | 1,129.197 | 955.126 | 692.127 | 931.04 | 1,152.784 | 952.387 | 2,584.757 | -2,935.194 | 1,159.614 | 1,069.681 | -1,771.048 | 766.913 | 766.913 | -1,319.94 |
| Kortetermijnbeleggingen
| 794.122 | 344.87 | 276.125 | 197.901 | 164.249 | 9.055 | 57.717 | 21.802 | 334.747 | 577.687 | 529.872 | 427.284 | 314.001 | 348.626 | 332.546 | 320.537 | 231.488 | 3,247.431 | 3,326.047 | 2,335.757 | 657.5 | 132.216 | 103.921 | 28.244 | 50.014 | 99.566 | 180.522 | 355.554 | 25.095 | 490.676 | 329.587 | 39.039 | 238.248 | 5,870.388 | 1,775.58 | 1,620.163 | 3,542.096 | 1,004.135 | 1,004.135 | 2,639.88 |
| Liquide middelen en kortetermijnbeleggingen
| 7,945.423 | 8,602.615 | 9,628.001 | 9,406.236 | 2,801.231 | 6,570.883 | 4,113.04 | 6,265.116 | 7,701.982 | 4,853.03 | 3,164.726 | 1,623.434 | 1,701.94 | 3,001.84 | 2,501.579 | 6,367.949 | 8,466.626 | 5,874.422 | 6,668.757 | 7,599.939 | 8,675.204 | 2,671.195 | 1,546.9 | 1,575.471 | 1,100.503 | 2,598.142 | 1,309.719 | 1,310.68 | 717.222 | 1,421.716 | 1,482.371 | 991.426 | 2,823.005 | 2,935.194 | 2,935.194 | 2,689.844 | 1,771.048 | 1,771.048 | 1,771.048 | 1,319.94 |
| Nettovorderingen
| 2,850.737 | 2,786.143 | 2,472.752 | 5,624.742 | 6,286.973 | 5,598.654 | 6,154.013 | 5,057.906 | 5,003.544 | 4,927.215 | 5,186.572 | 4,923.95 | 4,744.226 | 4,976.449 | 4,452.965 | 3,811.367 | 3,939.923 | 3,426.664 | 1,708.408 | 1,240.036 | 1,461.124 | 1,977.865 | 2,076.796 | 1,785.688 | 1,716.766 | 1,854.093 | 2,414.311 | 1,493.692 | 1,319.134 | 2,763.981 | 3,400.589 | 764.766 | 4,007.756 | 0 | 1,169.884 | 1,250.109 | 0 | 1,702.985 | 1,702.985 | 0 |
| Voorraad
| 1,405.157 | 1,017.53 | 1,273.964 | 1,317.597 | 1,152.879 | 733.768 | 1,101.427 | 1,259.313 | 997.887 | 435.068 | 1,186.203 | 460.374 | 390.585 | 202.277 | 505.037 | 489.573 | 431.3 | 283.769 | 426.917 | 453.757 | 365.648 | 264.994 | 476.702 | 386.012 | 358.492 | 313.772 | 489.06 | 493.544 | 451.574 | 271.383 | 487.362 | 313.838 | 348.963 | 0 | 408.156 | 343.239 | 0 | 659.415 | 659.415 | 0 |
| Overige vlottende activa
| 423.674 | 450.691 | 468.235 | 459.221 | 336.38 | 363.671 | 301.865 | 442.181 | 262.605 | 390.355 | 345.017 | 204.866 | 183.273 | 124.564 | 58.988 | 196.228 | 196.464 | 184.457 | 94.422 | 431.84 | 408.139 | 382.759 | 128.223 | 112.634 | 38.276 | 39.881 | 45.896 | 35.28 | 868.948 | 78.794 | 409.609 | 3,798.525 | 156.305 | 0 | 1,819.649 | 7,477.095 | 0 | 1,832.041 | 1,832.041 | 0 |
| Totaal vlottende activa
| 12,624.991 | 12,856.979 | 13,842.952 | 17,157.045 | 10,624.704 | 13,303.312 | 11,670.345 | 13,063.693 | 14,002.893 | 10,694.65 | 9,882.518 | 7,355.895 | 7,021.982 | 8,344.395 | 7,518.569 | 10,906.796 | 13,042.705 | 9,803.193 | 8,898.504 | 9,731.975 | 10,942.147 | 5,370.421 | 4,228.621 | 3,859.805 | 3,349.492 | 4,914.564 | 4,345.448 | 3,471.973 | 3,411.577 | 4,683.873 | 5,805.96 | 5,868.555 | 7,360.34 | 2,935.194 | 6,332.883 | 11,760.287 | 1,771.048 | 5,965.489 | 5,965.489 | 1,319.94 |
| Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 39,914.263 | 39,885.434 | 37,994.71 | 40,847.808 | 23,471.298 | 23,047.242 | 23,442.287 | 25,764.302 | 24,693.244 | 24,052.772 | 24,442.237 | 9,457.784 | 9,022.613 | 8,756.907 | 8,570.107 | 8,649.039 | 8,104.363 | 8,347.828 | 12,187.287 | 11,827.768 | 11,650.142 | 12,307.94 | 12,581.449 | 11,963.321 | 12,612.536 | 12,384.425 | 12,402.991 | 12,123.91 | 11,504.062 | 10,540.166 | 8,742.528 | 8,017.811 | 5,981.174 | 0 | 5,912.99 | 5,439.755 | 0 | 5,353.496 | 5,353.496 | 0 |
| Goodwill
| 46.734 | 46.247 | 43.404 | 46.365 | 45.136 | 43.246 | 43.834 | 48.075 | 44.765 | 42.229 | 42.385 | 43.022 | 40.651 | 39.746 | 38.094 | 40.15 | 39.177 | 41.435 | 38.243 | 38.798 | 38.991 | 40.345 | 41.154 | 41.1 | 42.064 | 39.61 | 41.447 | 44.257 | 45.07 | 45.691 | 49.73 | 48.231 | 48.868 | 0 | 58.469 | 72.301 | 0 | 41.805 | 41.805 | 0 |
| Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199.845 | 201.138 | 192.805 | 205.859 | 212.815 | 206.84 | 222.134 | 223.472 | 227.479 | 229.553 | 661.291 | 0 | 150.313 | 415.518 | 11.039 | 0 | 316.168 | 217.014 | 0 | 329.863 | 329.863 | 0 |
| Goodwill en immateriële activa
| 46.734 | 46.247 | 43.404 | 46.365 | 45.136 | 43.246 | 43.834 | 48.075 | 44.765 | 42.229 | 42.385 | 43.022 | 40.651 | 39.746 | 38.094 | 40.15 | 39.177 | 41.435 | 238.088 | 239.936 | 231.796 | 246.204 | 253.969 | 247.94 | 264.198 | 263.082 | 268.926 | 273.81 | 45.07 | 45.691 | 200.043 | 463.749 | 59.907 | 0 | 374.637 | 289.315 | 0 | 371.668 | 371.668 | 0 |
| Langetermijnbeleggingen
| 50,995.043 | 49,378.923 | 45,809.45 | 44,213.558 | 43,374.355 | 41,866.236 | 40,512.628 | 39,958.732 | 37,598.78 | 36,178.331 | 33,766.28 | 33,734.248 | 32,128.054 | 30,087.898 | 26,638.516 | 26,475.982 | 22,710.545 | 22,936.539 | 24,343.463 | 23,842.058 | 23,636.891 | 24,113.719 | 25,400.335 | 24,137.231 | 25,019.802 | 21,654.057 | 21,165.09 | 20,284.158 | 21,141.339 | 18,811.295 | 18,346.216 | 16,392.493 | 16,714.127 | 0 | 9,044.52 | 3,398.336 | 0 | 2,748.24 | 2,748.24 | 0 |
| Belastingvorderingen
| 568.438 | 569.827 | 621.203 | 746.464 | 777.457 | 722.366 | 722.066 | 692.425 | 814.235 | 736.562 | 602.758 | 612.085 | 578.424 | 557.554 | 544.275 | 571.838 | 540.569 | 571.045 | 554.285 | 555.571 | 581.078 | 616.747 | 621.18 | 721.826 | 767.379 | 753.243 | 769.223 | 774.107 | 784.202 | 789.363 | 818.953 | 0 | 842.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende activa
| 616.32 | 622.066 | 591.14 | 662.029 | 583.069 | 700.6 | 1,273.782 | 4,573.583 | 4,516.583 | 4,500.247 | 6,130.587 | 6,744.24 | 6,302.857 | 6,287.367 | 6,253.217 | 6,263.571 | 7,704.057 | 7,781.178 | 2,586.045 | 3,384.926 | 3,206.865 | 8,947.148 | 8,480.576 | 8,737.727 | 8,698.411 | 9,199.039 | 8,745.968 | 9,714.936 | 9,197.756 | 8,668.991 | 9,049.156 | 8,634.828 | 7,711.319 | -2,935.194 | 7,534.799 | 1,495.927 | -1,771.048 | 6,428.201 | 6,428.201 | -1,319.94 |
| Totaal niet-vlottende activa
| 92,140.798 | 90,502.497 | 85,059.907 | 86,516.224 | 68,251.315 | 66,379.69 | 65,994.597 | 71,037.117 | 67,667.607 | 65,510.141 | 64,984.247 | 50,591.379 | 48,072.599 | 45,729.472 | 42,044.209 | 42,000.58 | 39,098.711 | 39,678.025 | 39,909.168 | 39,850.259 | 39,306.772 | 46,231.758 | 47,337.509 | 45,808.045 | 47,362.326 | 44,253.846 | 43,352.198 | 43,170.921 | 42,672.429 | 38,855.506 | 37,156.896 | 33,508.881 | 31,308.974 | -2,935.194 | 22,866.946 | 10,623.333 | -1,771.048 | 14,901.605 | 14,901.605 | -1,319.94 |
| Totaal activa
| 104,765.789 | 103,359.476 | 98,902.859 | 103,673.269 | 78,876.019 | 79,683.002 | 77,664.942 | 84,100.81 | 81,670.5 | 76,204.791 | 74,866.765 | 57,947.274 | 55,094.581 | 54,073.867 | 49,562.778 | 52,907.376 | 52,141.416 | 49,481.218 | 48,807.672 | 49,582.234 | 50,248.919 | 51,602.179 | 51,566.13 | 49,667.85 | 50,711.818 | 49,168.41 | 47,697.646 | 46,642.894 | 46,084.006 | 43,539.379 | 42,962.856 | 39,377.436 | 38,669.314 | 0 | 29,199.829 | 22,383.62 | 0 | 20,867.094 | 20,867.094 | 0 |
| Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 134.116 | 144.211 | 212.396 | 231.723 | 326.951 | 376.934 | 219.553 | 211.578 | 198.142 | 188.35 | 331.09 | 186.795 | 187.062 | 133.572 | 169.964 | 125.182 | 163.554 | 370.484 | 396.547 | 345.578 | 409.146 | 571.288 | 690.923 | 552.507 | 564.018 | 685.197 | 589.195 | 627.468 | 571.396 | 389.227 | 393.757 | 237.28 | 318.109 | 0 | 309.082 | 252.413 | 0 | 71.582 | 71.582 | 0 |
| Kortlopende schulden
| 5,925.505 | 5,149.254 | 4,061.353 | 7,010.96 | 6,628.4 | 7,974.684 | 5,871.641 | 3,072.687 | 4,016.897 | 6,126.364 | 8,003.272 | 6,307.22 | 5,541.259 | 2,473.014 | 2,416.529 | 5,894.481 | 6,702.826 | 1,653.522 | 2,014.224 | 2,330.311 | 2,136.064 | 2,093.309 | 2,257.835 | 2,573.492 | 3,759.442 | 3,274.766 | 2,671.207 | 1,943.501 | 1,308.27 | 2,666.293 | 2,489.043 | 13,340.702 | 12,372.324 | 0 | 15,372.128 | 935.322 | 0 | 762.581 | 762.581 | 0 |
| Belastingschulden
| 135.482 | 144.904 | 540.371 | 305.824 | 109.648 | 87.541 | 263.344 | 302.477 | 93.493 | 61.902 | 154.016 | 31.074 | 11.946 | 111.472 | 70.615 | 41.536 | 40.999 | 186.856 | 79.203 | 43.535 | 46.132 | 135.809 | 48.422 | 19.139 | 7.311 | 81.626 | 100.829 | 36.233 | 22.397 | 71.523 | 79.785 | 0 | 59.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde opbrengsten
| 18.735 | 15.712 | 259.307 | 16.985 | 17.85 | 14.626 | 249.086 | 11.464 | 8.267 | 54.118 | 312.219 | 15.62 | 15.645 | 23.356 | 230.543 | 13.116 | 5.576 | 15.483 | 185.888 | 11.048 | 5.603 | 29.844 | 277.962 | 97.743 | 123.094 | 133.595 | 285.569 | 150.961 | 25.751 | 156.26 | 438.269 | 0 | 329.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige kortlopende verplichtingen
| 5,910.698 | 5,291.4 | 5,355.126 | 5,460.243 | 2,589.737 | 1,986.482 | 3,045.01 | 2,694.337 | 3,897.759 | 2,359.264 | 2,321.583 | 2,033.544 | 1,248.455 | 3,771.702 | 1,249.94 | 1,117.138 | 1,115.502 | 1,143.074 | 1,246.726 | 1,220.774 | 1,216.79 | 1,412.587 | 1,564.34 | 1,348.593 | 1,406.077 | 1,336.622 | 1,646.434 | 1,731.445 | 1,927.188 | 1,627.508 | 1,511.347 | 2,305.112 | 957.579 | 0 | 1,794.386 | 18,502.924 | 0 | 5,933.818 | 5,933.818 | 0 |
| Totaal kortlopende verplichtingen
| 11,989.054 | 10,600.577 | 9,888.182 | 12,719.911 | 9,562.938 | 10,352.726 | 9,385.29 | 5,990.066 | 8,121.065 | 8,728.096 | 10,968.164 | 8,543.179 | 6,992.421 | 6,401.644 | 4,066.976 | 7,149.917 | 7,987.458 | 3,182.563 | 3,843.385 | 3,907.711 | 3,767.603 | 4,107.028 | 4,791.06 | 4,572.335 | 5,852.631 | 5,430.18 | 5,192.405 | 4,453.375 | 3,832.605 | 4,839.288 | 4,832.416 | 15,883.094 | 13,977.669 | 0 | 17,475.596 | 19,690.659 | 0 | 6,767.981 | 6,767.981 | 0 |
| Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 35,162.974 | 35,246.897 | 34,232.944 | 32,876.41 | 14,951.558 | 15,133.844 | 15,356.559 | 21,381.918 | 21,125.725 | 15,255.991 | 13,983.26 | 2,513.947 | 2,712.323 | 3,277.528 | 3,488.597 | 3,985.396 | 3,893.54 | 4,295.218 | 5,029.062 | 5,295.896 | 5,325.23 | 5,500.578 | 5,465.056 | 4,445.218 | 3,097.543 | 3,445.558 | 2,550.111 | 2,740.37 | 2,571.219 | 103.351 | 107.492 | 138.8 | 140.721 | 0 | 173.225 | 209.416 | 0 | 204.371 | 204.371 | 0 |
| Uitgestelde opbrengsten niet-vlottend
| 21.952 | 19.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,987.529 | 3,028.678 | -648.595 | -672.527 | 2,045.749 | 2,976.203 | -2,258.737 | -2,502.065 | -2,676.705 | -2,850.101 | -2,889.959 | -2,332.683 | -1,319.022 | 1,232.89 | 518.114 | 853.839 | -151.164 | -812.502 | 2,959.509 | 3,104.117 | 0 | 12,810.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 40.027 | 21.439 | 70.829 | 370.288 | 28.546 | 32.206 | 71.499 | 166.301 | 29.22 | 24.899 | 24.776 | 8.159 | 2.965 | 1.009 | 0.966 | 1.634 | 2.213 | 3.008 | 69.662 | 67.746 | 75.684 | 83.822 | 94.347 | 97.546 | 116.121 | 129.886 | 142.021 | 132.724 | 146.7 | 148.92 | 109.46 | 0 | 69.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 1,087.026 | 35.166 | 33.931 | 64.046 | 62.684 | 61.323 | 59.961 | 31.166 | 348.458 | 327.126 | 311.259 | -3,958.676 | -3,000.156 | 677.066 | 700.989 | -1,992.836 | -2,923.624 | 2,310.569 | 2,551.795 | 2,725.162 | 2,891.728 | 2,926.563 | 2,367.208 | 1,340.738 | -1,211.975 | -497.999 | -825.545 | 184.715 | 845.303 | -2,927.457 | -3,071.634 | 115.391 | -12,783.11 | 0 | 81.387 | 93.226 | 0 | 128.757 | 128.757 | 0 |
| Totaal niet-vlottende verplichtingen
| 36,311.979 | 35,323.145 | 34,337.704 | 33,310.744 | 15,042.788 | 15,227.373 | 15,488.019 | 21,579.385 | 21,503.403 | 15,608.016 | 14,319.295 | 2,550.959 | 2,743.81 | 3,307.008 | 3,518.025 | 4,039.943 | 3,948.332 | 4,350.058 | 5,148.454 | 5,412.099 | 5,442.541 | 5,621.004 | 5,593.928 | 4,564.48 | 3,234.579 | 3,595.559 | 2,720.426 | 2,906.645 | 2,750.72 | 284.323 | 249.435 | 254.191 | 236.98 | 0 | 254.612 | 302.642 | 0 | 333.128 | 333.128 | 0 |
| Totaal passiva
| 48,301.033 | 45,923.722 | 44,225.886 | 46,030.655 | 24,605.726 | 25,580.099 | 24,873.309 | 27,569.451 | 29,624.468 | 24,336.112 | 25,287.459 | 11,094.138 | 9,736.231 | 9,708.652 | 7,585.001 | 11,189.86 | 11,935.79 | 7,532.621 | 8,991.839 | 9,319.81 | 9,210.144 | 9,728.032 | 10,384.988 | 9,136.815 | 9,087.21 | 9,025.739 | 7,912.831 | 7,360.02 | 6,583.325 | 5,123.611 | 5,081.851 | 16,137.285 | 14,214.649 | 0 | 17,730.208 | 19,993.301 | 0 | 7,101.109 | 7,101.109 | 0 |
| 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 |
| Gewone aandelen
| 30,477.317 | 30,477.317 | 30,477.317 | 30,477.317 | 30,477.317 | 30,477.317 | 30,477.317 | 30,477.317 | 30,477.317 | 30,477.317 | 30,477.317 | 30,477.317 | 30,477.317 | 30,477.317 | 30,510.217 | 30,510.217 | 30,510.217 | 30,510.217 | 30,510.217 | 30,510.217 | 30,510.217 | 30,510.217 | 30,510.217 | 30,510.217 | 30,510.217 | 30,508.817 | 30,483.55 | 30,482.35 | 30,456.92 | 30,456.92 | 30,456.92 | 23,971.995 | 23,971.995 | 0 | 12,971.995 | 6,021.995 | 0 | 6,021.995 | 6,021.995 | 0 |
| Ingehouden winsten
| 13,847.033 | 14,084.47 | 17,298.778 | 17,413.016 | 16,533.327 | 16,110.101 | 13,996.975 | 14,281.255 | 13,185.168 | 13,566.633 | 10,648.296 | 10,359.111 | 10,676.947 | 10,618.029 | 9,550.966 | 8,393.749 | 8,488.337 | 8,722.756 | 6,705.128 | 7,271.85 | 7,396.546 | 7,171.833 | 6,144.336 | 5,760.25 | 5,735.369 | 4,866.745 | 4,396.833 | 3,963.103 | 4,280.53 | 3,204.584 | 2,158.914 | 1,972.919 | 2,488.192 | 0 | 544.128 | 1,054.102 | 0 | 878.311 | 878.311 | 0 |
| Overige gereserveerde algehele resultaten
| 915.67 | 1,141.337 | 1,866.62 | 1,730.2 | 1,730.2 | 1,730.2 | 1,730.2 | 1,647.2 | 1,647.2 | 1,647.2 | 1,647.2 | 1,600.2 | 1,600.2 | 1,600.2 | 1,641.894 | 1,602.894 | 1,577.203 | 1,577.203 | 1,561.2 | 1,363.2 | 1,363.2 | 1,363.2 | 1,363.2 | 1,248.2 | 1,248.2 | 1,146.2 | 1,146.2 | 1,146.2 | 905.2 | 905.2 | 905.2 | -3,693.875 | 602.2 | 10,845.199 | -2,978.774 | -5,708.301 | 5,501.936 | -1,706.22 | -1,706.22 | 1,654.338 |
| Overige totale aandeelhoudersvermogen
| 7,231.386 | 7,231.386 | 541.985 | 2,220.371 | 1,625.696 | 1,696.737 | 2,276.725 | 5,180.798 | 3,433.185 | 2,686.203 | 2,862.361 | 3,433.133 | 1,677.117 | 765.406 | -594.348 | 344.183 | -1,170.871 | 328.959 | 302.003 | 403.493 | 1,023.716 | 2,054.6 | 2,391.897 | 2,251.489 | 3,332.363 | 2,833.4 | 2,979.695 | 2,946.563 | 3,132.054 | 3,141.369 | 3,650.129 | 307.85 | -3,279.209 | 624.422 | 307.85 | 307.85 | 8,264.049 | 307.85 | 307.85 | 660.548 |
| Totaal eigen vermogen van aandeelhouders
| 52,471.406 | 52,934.51 | 50,184.7 | 51,840.904 | 50,366.54 | 50,014.355 | 48,481.217 | 51,586.57 | 48,742.87 | 48,377.353 | 45,635.174 | 45,869.761 | 44,431.581 | 43,460.952 | 41,108.729 | 40,851.043 | 39,404.886 | 41,139.135 | 39,078.548 | 39,548.76 | 40,293.679 | 41,099.85 | 40,409.65 | 39,770.156 | 40,826.149 | 39,355.162 | 39,006.278 | 38,538.216 | 38,774.704 | 37,708.073 | 37,171.163 | 22,558.889 | 23,783.178 | 11,469.621 | 10,845.199 | 1,675.646 | 13,765.985 | 5,501.936 | 5,501.936 | 2,314.886 |
| Totaal eigen vermogen
| 56,464.756 | 57,435.754 | 54,676.973 | 57,642.614 | 54,270.293 | 54,102.903 | 52,791.633 | 56,531.359 | 52,046.032 | 51,868.679 | 49,579.306 | 46,853.136 | 45,358.35 | 44,365.215 | 41,977.777 | 41,717.516 | 40,205.626 | 41,948.597 | 39,815.833 | 40,262.424 | 41,038.775 | 41,874.147 | 41,181.142 | 40,531.035 | 41,624.608 | 40,142.671 | 39,784.815 | 39,282.874 | 39,500.681 | 38,415.768 | 37,881.005 | 23,240.151 | 24,454.665 | 11,469.621 | 11,469.621 | 2,390.319 | 13,765.985 | 13,765.985 | 13,765.985 | 2,314.886 |
| Totaal passiva en aandeelhoudersvermogen
| 104,765.789 | 103,359.476 | 98,902.859 | 103,673.269 | 78,876.019 | 79,683.002 | 77,664.942 | 84,100.81 | 81,670.5 | 76,204.791 | 74,866.765 | 57,947.274 | 55,094.581 | 54,073.867 | 49,562.778 | 52,907.376 | 52,141.416 | 49,481.218 | 48,807.672 | 49,582.234 | 50,248.919 | 51,602.179 | 51,566.13 | 49,667.85 | 50,711.818 | 49,168.41 | 47,697.646 | 46,642.894 | 46,084.006 | 43,539.379 | 42,962.856 | 39,377.436 | 38,669.314 | 11,469.621 | 29,199.829 | 22,383.62 | 13,765.985 | 20,867.094 | 20,867.094 | 2,314.886 |