Nova Empire Public Company Limited
SET:NOVA.BK
9.1 (THB) • At close February 5, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) THB.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 596.129 | 1,273.153 | 2,191.71 | 204.262 | 445.114 | 459.873 | 257.89 | 129.396 | 32.317 | 177.863 | 181.905 | 37.438 | 50.286 | 65.894 | 745.732 | 653.053 | 463.308 | 175.948 | 129.884 | 91.137 | 129.525 | 127.921 | 88.651 | 103.052 | 215.807 | 207.26 | 141.485 | 41.544 | 48.645 | 85.439 | 110.826 | 129.086 | 102.758 | 134.978 | 55.412 | 28.716 | 129.712 | 140.226 | 384.656 | 153.896 | 169.001 | 133.555 | 186.885 | 139.157 | 84.205 | 286.316 | 154.028 | 148.403 | 181.629 | 344.841 | 525.981 | 516.196 | 487.55 | 530.362 | 522.404 | 399.521 | 505.838 | 663.034 | 699.165 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.473 | 81.473 | 81.473 | 80.234 | 80.234 | 123.555 | 80.234 | 80.234 | 123.555 | 123.555 | 189.555 | 205.297 | 387.57 | 387.57 | 385 | 250 | 249.446 | 0 | 299.114 | 398.798 | 520.471 | 418.508 | 418.495 | 518.418 | 418.442 | 519.13 | 449.43 | 472 | 339.117 | 20.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 596.129 | 1,273.153 | 2,191.71 | 204.262 | 445.114 | 459.873 | 257.89 | 129.396 | 32.317 | 177.863 | 181.905 | 37.438 | 50.286 | 65.894 | 745.732 | 653.053 | 463.308 | 175.948 | 129.884 | 91.137 | 129.525 | 209.394 | 170.124 | 184.525 | 215.807 | 207.26 | 141.485 | 121.778 | 128.879 | 208.994 | 234.381 | 318.641 | 308.055 | 522.548 | 442.982 | 413.716 | 379.712 | 389.672 | 384.656 | 453.01 | 567.799 | 654.026 | 605.393 | 557.651 | 602.623 | 704.757 | 673.158 | 597.833 | 653.629 | 683.959 | 546.12 | 516.196 | 487.55 | 530.362 | 522.404 | 399.521 | 505.838 | 663.034 | 699.165 |
Nettovorderingen
| 5.175 | 4.498 | 2.266 | 293.541 | 71.851 | 54.053 | 325.469 | 307.719 | 41.259 | 60.884 | 152.594 | 8.263 | 6.897 | 8.584 | 9.761 | 63.859 | 38.737 | 40.681 | 39.2 | 22.435 | 24.281 | 30.605 | 38.087 | 41.355 | 42.156 | 80.082 | 37.182 | 27.906 | 74.863 | 41.298 | 42.815 | 20.192 | 11.235 | 22.006 | 21.034 | 16.493 | 15.62 | 32.587 | 29.202 | 23.697 | 18.464 | 37.679 | 29.382 | 21.958 | 15.738 | 12.695 | 29.347 | 12.432 | 24.7 | 19.576 | 20.521 | 5.664 | 12.193 | 7.957 | 17.997 | 8.5 | 10.291 | 9.117 | 4.978 |
Voorraad
| 0 | 0 | 0 | 4,607.135 | 22.596 | 30.106 | 250.525 | 17.383 | 41.961 | 0 | 0 | 1.168 | 0 | 0 | 267.195 | 404.669 | 394.796 | 445.888 | 507.658 | 583.122 | 613.848 | 512.348 | 506.601 | 534.279 | 497.691 | 486.618 | 426.274 | 481.627 | 412.93 | 350.351 | 321.864 | 317.352 | 219.832 | 168.784 | 256.675 | 294.58 | 339.821 | 387.545 | 401.331 | 368.619 | 242.364 | 200.737 | 229.065 | 291.235 | 265.451 | 242.372 | 276.255 | 347.318 | 315.683 | 297.033 | 341.215 | 325.933 | 369.161 | 352.418 | 342.586 | 354.008 | 295.983 | 247.749 | 224.765 |
Overige vlottende activa
| 21.718 | 11.076 | 437.808 | 0.492 | 67.887 | 90.012 | 14.109 | 224.791 | 82.383 | 74.352 | 75.258 | 6.593 | 4.005 | 4.294 | 612.561 | 2.94 | 38.895 | 148.043 | 1.907 | 18.304 | 9.184 | 5.132 | 22.211 | 8.323 | 5.178 | 17.908 | 12.719 | 11.87 | 9.228 | 7.461 | 12.564 | 19.399 | 55.954 | 8.294 | 8.85 | 6.598 | 10.423 | 13.384 | 18.753 | 15.529 | 8.411 | 6.647 | 6.151 | 7.384 | 6.54 | 6.406 | 6.138 | 6.906 | 6.079 | 0.133 | 0.126 | 6.094 | 2.055 | 1.934 | 2.681 | 11.272 | 7.684 | 4.67 | 6.385 |
Totaal vlottende activa
| 623.022 | 1,288.728 | 2,211.784 | 5,105.43 | 607.449 | 634.044 | 847.993 | 454.711 | 197.92 | 313.099 | 342.719 | 47.039 | 61.141 | 78.579 | 1,368.054 | 1,098.423 | 910.368 | 771.073 | 648.262 | 684.22 | 755.521 | 740.139 | 737.022 | 749.259 | 745.647 | 780.926 | 667.708 | 643.182 | 625.899 | 608.105 | 611.625 | 670.758 | 595.076 | 721.632 | 729.541 | 731.387 | 745.577 | 823.189 | 833.942 | 860.876 | 837.038 | 899.089 | 869.99 | 878.229 | 890.352 | 966.231 | 984.899 | 964.489 | 1,000.092 | 1,000.7 | 907.982 | 853.886 | 870.959 | 892.671 | 885.668 | 773.301 | 819.796 | 924.57 | 935.292 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,275.694 | 688.7 | 499.527 | 300.73 | 2,842.031 | 2,877.732 | 2,912.93 | 2,947.543 | 2,977.152 | 3,004.762 | 3,034.441 | 338.874 | 337.192 | 342.775 | 413.651 | 474.058 | 495.137 | 2.761 | 150.863 | 174.01 | 177.424 | 180.287 | 183.856 | 188.578 | 188.398 | 188.859 | 188.794 | 190.045 | 192.643 | 196.756 | 201.17 | 202.587 | 206.874 | 210.635 | 211.932 | 212.964 | 215.487 | 218.813 | 218.893 | 210.195 | 184.978 | 183.414 | 184.304 | 184.777 | 176.313 | 174.112 | 172.26 | 175.08 | 176.989 | 172.94 | 185.288 | 187.301 | 188.628 | 190.491 | 193.82 | 201.713 | 179.711 | 162.795 | 154.867 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.774 | 67.774 | 51.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 111.351 | 113.273 | 115.107 | 117.066 | 1,849.301 | 1,872.58 | 1,895.535 | 1,918.265 | 1,941.52 | 1,964.775 | 1,987.69 | 131.074 | 133.031 | 134.931 | 0 | 157.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 111.351 | 113.273 | 115.107 | 117.066 | 1,849.301 | 1,872.58 | 1,895.535 | 1,918.265 | 1,941.52 | 1,964.775 | 1,987.69 | 131.074 | 133.031 | 134.931 | 67.774 | 67.774 | 51.636 | 0 | 0 | 3.545 | 3.489 | 3.187 | 0 | 3.08 | 3.038 | 3.097 | 3.148 | 3.357 | 3.851 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.119 | 4.111 | 0 | 517.091 | 485.076 | 319.849 | 351.483 | 433.524 | 835.43 | 812.343 | 754.632 | 677.577 | 664.728 | 1.513 | -0.232 | 0 | 0 | 0 | 1.207 | 1.211 | 1.215 | 0 | 1.222 | 1.225 | 1.229 | 1.233 | 1.236 | 1.241 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.122 | 3.847 | 3.785 | 0.253 | 0.252 | 0.25 | 0.249 | 0.247 | 0.245 | 0.243 | 0.241 | 0.399 | 0.234 | 0.23 | -1.513 | 0.232 | 0 | 0 | 15.653 | 15.653 | 15.653 | 15.653 | 0 | 15.653 | 15.653 | 15.653 | 15.653 | 15.653 | 15.653 | 15.653 | 15.653 | 15.653 | 15.653 | 15.653 | 15.653 | 15.653 | 15.653 | 15.653 | 14.802 | 14.457 | 14.059 | 14.673 | 13.768 | 14.544 | 14.498 | 13.331 | 15.819 | 0 | 0 | 0 | 15.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 3.894 | 0.316 | -0 | 2.266 | 0.639 | 0.788 | 1.036 | 1.283 | 1.534 | 1.766 | 2.015 | 1.666 | 7.7 | 4.955 | 3.911 | 72.299 | 267.817 | 72.85 | 74.735 | 70 | 70 | 45 | 64.711 | 45 | 45 | 45 | 45 | 45 | 45 | 49.441 | 48.91 | 5.458 | 3.995 | 3.781 | 3.243 | 3.828 | 3.767 | 4.963 | 5.458 | 4.824 | 12.959 | 5.059 | 5.121 | 6.725 | 6.292 | 5.601 | -10.419 | 6.019 | 5.443 | 5.123 | -10.212 | 5.613 | 5.588 | 4.651 | 5.996 | 4.907 | 4.845 | 5.203 | 5.203 |
Totaal niet-vlottende activa
| 2,409.06 | 809.255 | 622.529 | 420.316 | 5,209.314 | 5,236.426 | 5,129.599 | 5,218.821 | 5,353.975 | 5,806.977 | 5,836.73 | 1,226.646 | 1,155.734 | 1,147.619 | 485.336 | 614.132 | 814.59 | 75.611 | 241.251 | 264.415 | 267.777 | 245.342 | 248.567 | 253.533 | 253.314 | 253.838 | 253.828 | 255.291 | 258.389 | 261.85 | 265.732 | 223.698 | 226.522 | 230.069 | 230.827 | 232.445 | 234.906 | 239.429 | 239.154 | 229.476 | 211.997 | 203.145 | 203.193 | 206.046 | 197.103 | 193.045 | 177.66 | 181.099 | 182.431 | 178.063 | 190.542 | 192.914 | 194.216 | 195.142 | 199.816 | 206.62 | 184.555 | 167.998 | 160.07 |
Totaal activa
| 3,032.082 | 2,097.983 | 2,834.313 | 5,525.746 | 5,816.763 | 5,870.47 | 5,977.592 | 5,673.533 | 5,551.895 | 6,120.076 | 6,179.448 | 1,273.684 | 1,216.874 | 1,226.198 | 1,853.39 | 1,712.555 | 1,724.958 | 846.684 | 889.513 | 948.635 | 1,023.298 | 985.481 | 985.589 | 1,002.791 | 998.961 | 1,034.764 | 921.536 | 898.473 | 884.288 | 869.955 | 877.358 | 894.456 | 821.598 | 951.701 | 960.368 | 963.832 | 980.483 | 1,062.618 | 1,073.096 | 1,090.352 | 1,049.035 | 1,102.235 | 1,073.183 | 1,084.275 | 1,087.455 | 1,159.275 | 1,162.559 | 1,145.588 | 1,182.523 | 1,178.763 | 1,098.525 | 1,046.801 | 1,065.175 | 1,087.813 | 1,085.484 | 979.921 | 1,004.351 | 1,092.569 | 1,095.362 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1.338 | 1.327 | 2.432 | 4.53 | 2.255 | 5.25 | 0.8 | 4.901 | 5.915 | 5.059 | 4.764 | 3.448 | 1.323 | 1.342 | 81.525 | 42.052 | 40.22 | 12.495 | 1.599 | 0.89 | 18.682 | 3.571 | 5.709 | 44.491 | 6.01 | 92.778 | 65.103 | 12.097 | 1.253 | 33.211 | 12.93 | 29.48 | 14.657 | 7.996 | 5.58 | 0.002 | 1.257 | 18.471 | 19.836 | 31.585 | 4.224 | 27.887 | 14.827 | 22.525 | 17.369 | 28.912 | 28.517 | 36.805 | 59.346 | 32.374 | 68.577 | 2.551 | 0.227 | 16.339 | 70.842 | 3.903 | 16.123 | 17.945 | 59.83 |
Kortlopende schulden
| 120.297 | 32.771 | 749.692 | 441.183 | 423.695 | 424.425 | 423.636 | 418.931 | 238.302 | 386.756 | 385.639 | 41.546 | 40.543 | 40.157 | 48.387 | 577.177 | 698.199 | 67.267 | 40.915 | 79.252 | 120.685 | 92.885 | 85.919 | 77 | 103.787 | 57.878 | 0.289 | 37.624 | 37.338 | 0 | 62.413 | 82.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.708 | 2.245 | 1.023 | 0.359 | 0.93 | 0.798 | 0.544 | 0.544 | 0.539 | 0.426 | 3.24 | 0.744 | 0.587 | 1.175 | 1.418 | 2.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.668 | 5.668 | 0 | 27.718 | 37.877 | 15.009 | 0 | 0 | 24.67 | 16.026 | 0 | 10.725 | 42.647 | 32.708 |
Uitgestelde opbrengsten
| 0 | 0 | 1.023 | 14.946 | 15.897 | 11.73 | 0 | 0 | 0 | 0 | 0 | 9.152 | 4.533 | 5.874 | 23.678 | 15.346 | 8.045 | 11.332 | 5.554 | 7.705 | 7.519 | 7.951 | 0 | 11.059 | 8.72 | 11.129 | 8.14 | 7.698 | 9.888 | 0 | 7.718 | 6.003 | 0 | 0 | 0 | 0 | 0 | 0.345 | 0.305 | 0.401 | 0 | 0.739 | 0.286 | 0.076 | 0.49 | 0.311 | 2.134 | 4.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 54.294 | 17.704 | 22.281 | 2,515.818 | 23.035 | 20.585 | 38.32 | 196.622 | 18.676 | 31.237 | 486.704 | 9.673 | 5.566 | 6.571 | 628.601 | 19.136 | 8.609 | 11.88 | 8.717 | 8.29 | 7.807 | 8.512 | 10.201 | 12.717 | 9.167 | 11.773 | 8.914 | 7.966 | 10.688 | 10.245 | 11.478 | 6.452 | 7.202 | 8.991 | 6.813 | 5.862 | 4.909 | 25.072 | 25.108 | 24.276 | 5.421 | 12.539 | 9.565 | 8.95 | 11.035 | 11.814 | 28.972 | 20.663 | 3.909 | 3.051 | 0.824 | 53.097 | 73.632 | 13.748 | 0.948 | 15.798 | 17.853 | 15.542 | 30.093 |
Totaal kortlopende verplichtingen
| 176.637 | 54.048 | 775.429 | 2,961.89 | 449.915 | 451.057 | 463.301 | 620.999 | 263.432 | 423.478 | 880.347 | 55.411 | 48.018 | 49.244 | 759.932 | 640.368 | 747.027 | 91.642 | 51.231 | 88.432 | 147.174 | 104.969 | 101.829 | 134.208 | 118.964 | 162.429 | 74.305 | 57.687 | 49.279 | 43.456 | 86.821 | 118.3 | 21.859 | 16.987 | 12.394 | 5.864 | 6.167 | 43.543 | 44.944 | 55.86 | 9.645 | 40.427 | 24.393 | 31.475 | 28.404 | 46.393 | 63.157 | 57.468 | 90.974 | 73.303 | 84.41 | 55.648 | 73.859 | 54.758 | 87.817 | 19.701 | 44.702 | 76.133 | 122.631 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,376.01 | 109.665 | 110.981 | 112.981 | 2,452.747 | 2,444.027 | 2,393.471 | 2,179.037 | 1,856.029 | 2,287.365 | 1,939.731 | 201.873 | 212.948 | 223.392 | 233.517 | 342.344 | 216.817 | 1.692 | 1.27 | 0.3 | 0.379 | 0.458 | 0.536 | 0.694 | 0.782 | 0.764 | 0.838 | 0.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.852 | -11.04 | 0 | -10.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 belastingverplichtingen niet-vlottend
| 7.819 | 8.058 | 8.257 | 8.401 | 202.036 | 202.558 | 202.984 | 203.571 | 203.934 | 204.299 | 204.658 | 10.003 | 10.852 | 11.04 | 0 | 10.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 verplichtingen
| 5.402 | 5.064 | 4.727 | 4.39 | 137.875 | 208.987 | 326.309 | 295.545 | 155.414 | 107.073 | 121.988 | 2.238 | 0 | 0 | 0 | 11.984 | 19.832 | 26.728 | 27.924 | 23.206 | 25.624 | 25.09 | 21.565 | 19.842 | 22.009 | 22.549 | 23.347 | 20.574 | 21.692 | 22.555 | 22.392 | 20.2 | 20.864 | 22.694 | 22.516 | 23.692 | 22.019 | 29.366 | 28.584 | 27.861 | 30.832 | 30.025 | 29.219 | 31.509 | 31.236 | 30.384 | 29.532 | 26.157 | 27.309 | 26.497 | 25.059 | 24.452 | 25.838 | 25.1 | 24.52 | 23.84 | 28.3 | 27.484 | 25.327 |
Totaal niet-vlottende verplichtingen
| 1,389.23 | 122.787 | 123.966 | 125.771 | 2,792.657 | 2,855.573 | 2,922.764 | 2,678.153 | 2,215.377 | 2,598.737 | 2,266.377 | 214.114 | 223.8 | 234.432 | 233.517 | 364.751 | 236.649 | 28.419 | 29.194 | 23.506 | 26.003 | 25.548 | 22.101 | 20.536 | 22.791 | 23.313 | 24.185 | 21.485 | 21.692 | 22.555 | 22.392 | 20.2 | 20.864 | 22.694 | 22.516 | 23.692 | 22.019 | 29.366 | 28.584 | 27.861 | 30.832 | 30.025 | 29.219 | 31.509 | 31.236 | 30.384 | 29.532 | 26.157 | 27.309 | 26.497 | 25.059 | 24.452 | 25.838 | 25.1 | 24.52 | 23.84 | 28.3 | 27.484 | 25.327 |
Totaal passiva
| 1,565.868 | 176.835 | 899.394 | 3,087.662 | 3,242.572 | 3,306.63 | 3,386.064 | 3,299.152 | 2,478.809 | 3,022.215 | 3,146.723 | 269.524 | 271.818 | 283.676 | 993.448 | 1,005.119 | 983.676 | 120.061 | 80.425 | 111.938 | 173.177 | 130.517 | 123.93 | 154.744 | 141.755 | 185.742 | 98.49 | 79.172 | 70.972 | 66.011 | 109.214 | 138.499 | 42.723 | 39.68 | 34.91 | 29.556 | 28.186 | 72.91 | 73.528 | 83.721 | 40.476 | 70.452 | 53.611 | 62.984 | 59.64 | 76.777 | 92.688 | 83.625 | 118.283 | 99.8 | 109.469 | 80.1 | 99.697 | 79.858 | 112.337 | 43.541 | 73.002 | 103.617 | 147.958 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 84.975 | 84.975 | 84.975 | 84.975 | 84.975 | 84.975 | 84.975 | 84.975 | 84.975 | 84.975 | 84.975 | 69.999 | 69.999 | 69.999 | 69.999 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 0 | 60 | 60 | 60 | 0 | 60 | 60 |
Ingehouden winsten
| 846.823 | 1,113.172 | 1,126.941 | 907.245 | 1,006.638 | 1,004.102 | 966.361 | 795.914 | 661.238 | 652.529 | 641.817 | 501.794 | 445.273 | 444.073 | 361.952 | 391.435 | 425.281 | 410.623 | 493.089 | 520.697 | 534.12 | 538.964 | 661.659 | 532.047 | 541.206 | 533.022 | 507.046 | 503.3 | 497.316 | 487.944 | 452.144 | 439.957 | 462.875 | 596.02 | 609.458 | 618.276 | 636.297 | 673.708 | 683.568 | 690.631 | 692.559 | 715.783 | 703.572 | 705.291 | 711.815 | 766.498 | 753.871 | 745.963 | 864.24 | 878.963 | 789.055 | 766.701 | 765.478 | 807.955 | 773.147 | 736.381 | 731.35 | 788.951 | 747.404 |
Overige gereserveerde algehele resultaten
| 566.988 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 0 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 116 | 0 | -0 | 116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -32.572 | 606.999 | 606.999 | 733.524 | 606.999 | 606.999 | 606.999 | 606.999 | 606.999 | 606.999 | 606.999 | 142.17 | 311.99 | 311.99 | 311.99 | 143.93 | 140 | 140 | 140 | 140 | 140 | 140 | 256 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 140 | 256 | 256 | 256 | 256 | 256 | 256 | 256 | 256 | 271.819 | 256 | 140 | 140 | 256 | 200 | 200 | 140 | 140 | 140 | 200 | 140 | 140 |
Totaal eigen vermogen van aandeelhouders
| 1,466.213 | 1,921.146 | 1,934.914 | 1,841.743 | 1,949.056 | 1,946.041 | 1,902.514 | 1,741.606 | 1,469.212 | 1,472.688 | 1,454.07 | 1,004.16 | 945.056 | 942.521 | 859.941 | 707.435 | 741.281 | 726.623 | 809.089 | 836.697 | 850.12 | 854.964 | 861.659 | 848.047 | 857.206 | 849.022 | 823.046 | 819.3 | 813.316 | 803.944 | 768.144 | 755.957 | 778.875 | 912.02 | 925.458 | 934.276 | 952.297 | 989.708 | 999.568 | 1,006.631 | 1,008.559 | 1,031.783 | 1,019.572 | 1,021.291 | 1,027.815 | 1,082.498 | 1,069.871 | 1,061.963 | 1,064.24 | 1,078.963 | 989.055 | 966.701 | 965.478 | 1,007.955 | 973.147 | 936.381 | 931.35 | 988.951 | 947.404 |
Totaal eigen vermogen
| 1,466.215 | 1,921.148 | 1,934.918 | 2,438.084 | 2,574.19 | 2,563.84 | 2,591.527 | 2,374.381 | 3,073.086 | 3,097.86 | 3,032.725 | 1,004.16 | 945.056 | 942.521 | 859.941 | 707.435 | 741.281 | 726.623 | 809.089 | 836.698 | 850.12 | 854.964 | 861.659 | 848.047 | 857.206 | 849.022 | 823.046 | 819.3 | 813.316 | 803.944 | 768.144 | 755.957 | 778.875 | 912.02 | 925.458 | 934.276 | 952.297 | 989.708 | 999.568 | 1,006.631 | 1,008.559 | 1,031.783 | 1,019.572 | 1,021.291 | 1,027.815 | 1,082.498 | 1,069.871 | 1,061.963 | 1,064.24 | 1,078.963 | 989.055 | 966.701 | 965.478 | 1,007.955 | 973.147 | 936.381 | 931.35 | 988.951 | 947.404 |
Totaal passiva en aandeelhoudersvermogen
| 3,032.082 | 2,097.983 | 2,834.313 | 5,525.746 | 5,816.763 | 5,870.47 | 5,977.592 | 5,673.533 | 5,551.895 | 6,120.076 | 6,179.448 | 1,273.684 | 1,216.874 | 1,226.198 | 1,853.39 | 1,712.555 | 1,724.958 | 846.684 | 889.513 | 948.635 | 1,023.298 | 985.481 | 985.589 | 1,002.791 | 998.961 | 1,034.764 | 921.536 | 898.473 | 884.288 | 869.955 | 877.358 | 894.456 | 821.598 | 951.701 | 960.368 | 963.832 | 980.483 | 1,062.618 | 1,073.096 | 1,090.352 | 1,049.035 | 1,102.235 | 1,073.183 | 1,084.275 | 1,087.455 | 1,159.275 | 1,162.559 | 1,145.588 | 1,182.523 | 1,178.763 | 1,098.525 | 1,046.801 | 1,065.175 | 1,087.813 | 1,085.484 | 979.921 | 1,004.351 | 1,092.569 | 1,095.362 |