Siamgas and Petrochemicals Public Company Limited
SET:SGP.BK
7.1 (THB) • At close October 30, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 3,978.519 | 3,100.713 | 5,378.487 | 4,152.5 | 3,371.816 | 3,980.44 | 3,456.976 | 2,890.082 | 2,664.835 | 3,014.414 | 2,611.126 | 3,104.576 | 2,448.023 | 2,392.175 | 2,975.491 | 2,287.586 | 2,110.086 | 2,459.338 | 2,500.026 | 2,495.459 | 2,906.272 | 2,977.366 | 2,848.742 | 2,561.571 | 2,026.496 | 2,178.587 | 2,590.205 | 2,547.741 | 1,887.386 | 2,034.116 | 1,879.333 | 1,623.686 | 1,793.931 | 1,896.362 | 2,270.15 | 2,298.216 | 1,636.47 | 2,461.067 | 1,956.407 | 1,707.202 | 1,887.832 | 2,389.477 | 1,689.573 | 1,200.576 | 1,086.346 | 1,338.398 | 1,461.276 | 1,128.466 | 1,535.761 | 1,312.347 | 1,529.606 | 1,469.39 | 1,700.702 | 1,542.66 | 938.78 | 498.388 | 653.838 | 1,215.805 | 1,331.089 |
Kortetermijnbeleggingen
| 92.546 | 92.365 | 92.287 | 92.745 | 92.708 | 92.754 | 94.251 | 94.26 | 94.207 | 94.15 | 94.424 | 94.768 | 94.493 | 94.184 | 94.916 | 93.758 | 93.698 | 93.627 | 100 | 99.7 | 100.348 | 100.339 | 133 | 141.69 | 99.695 | 100.063 | 99.393 | 109.238 | 109.238 | 359.76 | 108.039 | 111.085 | 190.942 | 909.522 | 307.516 | 157.474 | 107.517 | 155.42 | 252.387 | 31.951 | 0 | 0 | 76 | 9.764 | 4.259 | 17.008 | 22 | 0 | 0 | 0.53 | 0 | 83.635 | 963.622 | 0 | 0 | 0 | 0 | 0 | 10.111 |
Liquide middelen en kortetermijnbeleggingen
| 4,071.065 | 3,193.078 | 5,470.774 | 4,245.245 | 3,464.524 | 4,073.194 | 3,551.227 | 2,984.342 | 2,759.042 | 3,108.564 | 2,705.55 | 3,199.344 | 2,542.516 | 2,486.359 | 3,070.407 | 2,381.344 | 2,203.784 | 2,552.965 | 2,600.026 | 2,595.159 | 3,006.62 | 3,077.705 | 2,981.742 | 2,703.261 | 2,126.191 | 2,278.65 | 2,689.598 | 2,656.979 | 1,996.624 | 2,393.876 | 1,987.371 | 1,734.771 | 1,984.873 | 2,805.884 | 2,577.666 | 2,455.69 | 1,743.987 | 2,616.487 | 2,208.794 | 1,739.153 | 1,887.832 | 2,389.477 | 1,689.573 | 1,210.34 | 1,090.605 | 1,355.406 | 1,461.276 | 1,128.466 | 1,535.761 | 1,312.877 | 1,529.606 | 1,553.025 | 2,664.324 | 1,542.66 | 938.78 | 498.388 | 653.838 | 1,215.805 | 1,341.2 |
Nettovorderingen
| 6,533.011 | 6,800.285 | 6,572 | 8,825 | 7,010 | 8,290 | 6,592 | 5,805 | 6,412 | 6,999 | 6,079 | 5,203 | 4,379 | 4,721 | 3,878 | 3,702 | 3,620 | 4,733 | 5,136 | 4,677 | 4,566 | 4,862 | 5,333 | 6,452 | 4,945 | 4,325 | 4,055 | 3,388 | 3,694 | 3,496 | 2,934 | 2,755 | 2,634 | 2,594 | 3,036 | 2,516 | 2,773 | 2,635 | 3,915 | 4,116 | 4,414 | 3,037 | 4,724 | 3,853.5 | 3,523 | 3,617 | 2,728 | 3,307.249 | 2,678.702 | 2,752.911 | 2,177.767 | 1,666.629 | 1,824.977 | 2,293.028 | 1,137.587 | 1,053.142 | 1,109.288 | 1,136.086 | 1,022.172 |
Voorraad
| 9,153.995 | 8,176.956 | 9,825.722 | 10,367.143 | 9,571.877 | 9,857.38 | 6,390.092 | 9,822.121 | 9,311.257 | 10,487.944 | 11,153.127 | 7,636.232 | 7,727.691 | 7,863.103 | 5,303.873 | 5,278.789 | 4,626.401 | 3,786.045 | 4,854.58 | 3,824.04 | 3,818.601 | 3,862.691 | 4,817.783 | 6,935.041 | 4,935.609 | 3,426.39 | 4,069.918 | 5,822.567 | 4,091.796 | 3,888.176 | 3,345.261 | 4,086.045 | 4,441.318 | 3,582.73 | 4,375.3 | 4,141.208 | 3,183.815 | 3,152.11 | 3,535.405 | 5,442.358 | 6,696.75 | 4,575.761 | 5,250.055 | 5,697.843 | 4,469.443 | 5,029.425 | 8,143.195 | 4,062.707 | 2,461.515 | 2,470.807 | 4,839.566 | 4,573.753 | 2,618.88 | 1,407.375 | 1,909.951 | 483.272 | 599.683 | 424.957 | 392.304 |
Overige vlottende activa
| 535.163 | 501.871 | 78.19 | 314.208 | 415.402 | 381.73 | 149.362 | 498.765 | 377.26 | 305.599 | 84.919 | 324.548 | 278.912 | 209.071 | 56.322 | 334.416 | 209.936 | 236.51 | 56.813 | 52.882 | 58.565 | 41.468 | 45.837 | 58.166 | 67.853 | 64.801 | 52.55 | 54.223 | 55.952 | 48.251 | 43.97 | 154.938 | 123.107 | 272.909 | 164.156 | 313.122 | 268.024 | 258.33 | 77.478 | 297.732 | 334.082 | 333.893 | 79.705 | 425.413 | 313.911 | 262.107 | 54.633 | 292.989 | 225.492 | 293.508 | 292.661 | 315.115 | 262.208 | 257.425 | 281.025 | 154.648 | 125.575 | 144.858 | 169.852 |
Totaal vlottende activa
| 20,293.234 | 18,672.19 | 22,143.686 | 23,999.596 | 20,801.803 | 22,933.304 | 16,850.681 | 19,472.228 | 19,132.559 | 21,182.107 | 20,319.596 | 16,626.124 | 15,180.364 | 15,507.533 | 12,495.603 | 11,966.549 | 10,891.121 | 11,577.52 | 14,133.448 | 12,819.11 | 12,139.786 | 12,146.864 | 13,710.362 | 16,543.468 | 12,416.653 | 10,327.841 | 11,197.066 | 12,353.769 | 10,229.372 | 10,669.303 | 8,919.602 | 9,158.754 | 9,655.298 | 9,761.523 | 10,586.123 | 9,770.02 | 8,269.826 | 9,010.927 | 10,021.677 | 11,873.243 | 13,646.664 | 10,632.131 | 12,047.333 | 11,450.096 | 10,610.959 | 10,475.938 | 12,613.104 | 8,791.411 | 6,901.47 | 6,830.103 | 8,839.6 | 8,108.522 | 7,370.389 | 5,500.488 | 4,267.343 | 2,189.45 | 2,488.384 | 2,921.706 | 2,925.527 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 25,349.345 | 24,273.682 | 23,891 | 24,617.479 | 24,557.73 | 23,722.873 | 23,680 | 24,045.455 | 24,371.699 | 24,225.913 | 24,165 | 24,296.446 | 23,234.111 | 23,285.511 | 22,590 | 22,734.244 | 21,686.002 | 22,104.401 | 20,547 | 18,035.196 | 17,740.372 | 16,606.803 | 16,752 | 15,944.832 | 15,909.2 | 15,663.647 | 15,646 | 15,813.499 | 15,427.408 | 15,524.387 | 15,732 | 15,229.557 | 15,179.555 | 15,179.941 | 15,246 | 15,432.299 | 15,085.708 | 15,000.881 | 55,120 | 15,079.161 | 15,089.402 | 15,128.389 | 14,435 | 13,993.844 | 14,017.508 | 13,231.473 | 12,561 | -12,712.829 | 12,773.908 | 12,249.28 | 12,255.347 | 12,067.262 | 11,844.199 | 9,885.932 | 9,240.078 | 6,305.703 | 5,994.905 | 5,620.209 | 5,251.691 |
Goodwill
| 2,723.956 | 2,723.956 | 272.396 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,723.956 | 2,724 | 1,551.069 | 1,516.111 | 1,516.111 | 1,516 | 1,516.111 | 1,516.111 | 1,516.111 | 1,516 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,537.801 | 1,350 | -1,349.549 | 1,349.549 | 1,349.549 | 1,537.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 513.196 |
Immateriële activa
| 48.429 | 51.612 | -226.021 | 54.544 | 57.512 | 60.531 | 59 | 69.983 | 69.371 | 74.515 | 79 | 84.372 | 87.47 | 66.81 | 69 | 72.181 | 71.495 | 69.083 | 73 | 47.728 | 56.341 | 67.96 | 73 | 81.098 | 91.889 | 99.719 | 108 | 119.025 | 119.117 | 126.638 | 141 | 153.59 | 166.658 | 178.668 | 181 | 187.815 | 207.067 | 209.838 | 234 | 796.164 | 815.003 | 830.185 | 866 | 856.449 | 871.901 | 653.848 | 604.524 | -18.297 | 630.025 | 629.922 | 652.339 | 2,011.355 | 2,014.248 | 1,855.302 | 1,852.081 | 1,586.339 | 1,299.648 | 1,296.223 | 557.97 |
Goodwill en immateriële activa
| 2,772.385 | 2,775.568 | 46.375 | 2,778.5 | 2,781.468 | 2,784.487 | 2,782.956 | 2,793.939 | 2,793.327 | 2,798.471 | 2,802.956 | 2,808.328 | 2,811.426 | 2,790.766 | 2,792.956 | 2,796.137 | 2,795.451 | 2,793.039 | 2,797 | 1,598.797 | 1,572.452 | 1,584.071 | 1,589 | 1,597.209 | 1,608 | 1,615.83 | 1,624 | 1,656.826 | 1,656.918 | 1,664.439 | 1,678.801 | 1,691.391 | 1,704.459 | 1,716.469 | 1,718.801 | 1,725.616 | 1,744.868 | 1,747.639 | 1,771.801 | 2,333.965 | 2,352.804 | 2,367.986 | 2,403.801 | 2,394.25 | 2,409.702 | 2,191.649 | 1,954.524 | -1,367.846 | 1,979.574 | 1,979.471 | 2,001.888 | 2,011.355 | 2,014.248 | 1,855.302 | 1,852.081 | 1,586.339 | 1,299.648 | 1,296.223 | 1,071.166 |
Langetermijnbeleggingen
| 3,723.236 | 3,660.947 | 2,424.597 | 2,491.654 | 2,423.082 | 2,257.366 | 2,278.302 | 2,426.905 | 2,325.916 | 2,243.292 | 2,210.483 | 2,197.012 | 2,125.614 | 2,138.714 | 2,092.566 | 2,128.042 | 2,033.859 | 2,045.737 | 1,872.124 | 4,023.47 | 2,542.871 | 2,486.543 | 2,483.09 | 2,146.41 | 2,157.071 | 2,080.781 | 1,748.699 | 1,750.557 | 1,794.33 | 98.42 | 101.372 | 159.574 | 164.972 | 169.689 | 148.771 | 156.795 | 106.372 | 101.553 | 109.329 | 166.81 | 167.594 | 170.016 | 170.801 | 172.602 | 171.52 | 157.205 | 1.004 | -28.072 | 27.721 | 28.361 | 0.7 | 0.7 | 0.7 | 152.184 | 151.457 | 764.691 | 161.681 | 160.52 | 216.221 |
Belastingvorderingen
| 234.223 | 217.42 | 215.405 | 324.064 | 458.273 | 237.768 | 194.631 | 191.956 | 123.113 | 85.423 | 91.855 | 87.55 | 71.438 | 66.336 | 60.524 | 154.185 | 137.313 | 152.255 | 107.003 | 159.042 | 239.756 | 240.68 | 242.374 | 148.364 | 126.685 | 154.282 | 151.017 | 354.927 | 307.603 | 329.663 | 421.867 | 401.512 | 378.037 | 332.378 | 360.479 | 409.654 | 398.436 | 400.163 | 303.6 | 251.176 | 234.767 | 182.355 | 235.254 | 299.922 | 305.199 | 228.779 | 293 | -591.761 | 0 | 0 | 28.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 280.689 | 220.322 | 4,123.683 | 1,401.848 | 1,287.768 | 1,254.002 | 1,285.044 | 1,351.68 | 1,335.856 | 1,295.779 | 1,304.119 | 1,361.576 | 1,374.687 | 1,360.442 | 1,356.169 | 1,400.067 | 1,375.39 | 1,481.494 | 1,982.599 | 1,384.772 | 1,120.586 | 1,038.058 | 1,027.613 | 1,664.574 | 1,561.184 | 791.717 | 1,091.19 | 676.671 | 703.561 | 2,378.255 | 1,703.204 | 1,721.822 | 1,101.26 | 1,126.863 | 1,038.274 | 903.854 | 1,157.367 | 1,151.125 | -39,083.12 | 329.234 | 244.052 | 276.066 | 309.897 | 305.453 | 320.669 | 325.026 | 334.182 | 29,587.911 | 127.336 | 172.613 | 186.517 | 132.499 | 137.19 | 147.876 | 187.779 | 78.06 | 103.732 | 101.561 | 41.157 |
Totaal niet-vlottende activa
| 32,359.878 | 31,147.939 | 30,701.06 | 31,613.545 | 31,508.321 | 30,256.496 | 30,220.934 | 30,809.935 | 30,949.911 | 30,648.878 | 30,574.413 | 30,750.912 | 29,617.276 | 29,641.769 | 28,892.215 | 29,212.675 | 28,028.015 | 28,576.926 | 27,305.726 | 25,201.277 | 23,216.037 | 21,956.155 | 22,094.077 | 21,501.389 | 21,362.14 | 20,306.257 | 20,260.906 | 20,252.48 | 19,889.82 | 19,995.164 | 19,637.245 | 19,203.856 | 18,528.283 | 18,525.34 | 18,512.326 | 18,628.218 | 18,492.751 | 18,401.361 | 18,221.609 | 18,160.346 | 18,088.619 | 18,124.812 | 17,554.754 | 17,166.071 | 17,224.598 | 16,134.132 | 15,143.71 | 14,887.403 | 14,908.539 | 14,429.725 | 14,472.753 | 14,211.816 | 13,996.337 | 12,041.294 | 11,431.394 | 8,734.793 | 7,559.966 | 7,178.513 | 6,580.234 |
Totaal activa
| 52,653.112 | 49,820.129 | 52,844.746 | 55,613.141 | 52,310.124 | 53,189.8 | 47,071.615 | 50,282.163 | 50,082.47 | 51,830.985 | 50,894.009 | 47,377.036 | 44,797.64 | 45,149.302 | 41,387.818 | 41,179.224 | 38,919.136 | 40,154.446 | 41,439.174 | 38,020.387 | 35,355.823 | 34,103.019 | 35,804.439 | 38,044.857 | 33,778.793 | 30,634.098 | 31,457.972 | 32,606.249 | 30,119.192 | 30,664.467 | 28,556.847 | 28,362.61 | 28,183.581 | 28,286.863 | 29,098.448 | 28,398.238 | 26,762.577 | 27,412.288 | 28,243.286 | 30,033.589 | 31,735.283 | 28,756.943 | 29,602.087 | 28,616.167 | 27,835.557 | 26,610.07 | 27,756.814 | 23,678.814 | 21,810.009 | 21,259.828 | 23,312.353 | 22,320.338 | 21,366.726 | 17,541.782 | 15,698.737 | 10,924.243 | 10,048.35 | 10,100.219 | 9,505.761 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4,847 | 4,993 | 4,471 | 7,005 | 5,347 | 6,157 | 4,687 | 5,591 | 6,750 | 8,473 | 6,666 | 4,814 | 6,064 | 6,580 | 3,506 | 3,396 | 2,147 | 4,400 | 4,400 | 3,847 | 3,128 | 4,304 | 2,435 | 5,511 | 4.658 | 3,409 | 3,068 | 3,451 | 2,725 | 3,021,000 | 2,707 | 3,578.257 | 2,971 | 3,195 | 2,828 | 3,352 | 2,375 | 2,896 | 2,024 | 2,783 | 4,687 | 2,723 | 1,860 | 4,063 | 3,097 | 2,573 | 3,325 | 3,722.139 | 3,766.54 | 2,676.874 | 2,545.908 | 2,140.418 | 1,939.005 | 1,110.859 | 1,732.666 | 1,128.553 | 1,162.519 | 1,080.183 | 1,047.862 |
Kortlopende schulden
| 7,906.069 | 6,141.843 | 11,198.8 | 15,035.658 | 14,260.747 | 13,319.428 | 8,863.39 | 7,600.402 | 6,670.387 | 5,557.489 | 9,265.399 | 8,491.025 | 7,065.962 | 6,369.213 | 4,380.456 | 5,287.551 | 5,345.788 | 3,091.895 | 7,714.004 | 6,908.548 | 6,395.726 | 4,056.766 | 9,337.415 | 9,486.078 | 6,295.701 | 4,083.671 | 4,083.855 | 5,256.221 | 4,605.908 | 1,862,506.912 | 3,512.539 | 4,671.793 | 4,048.322 | 3,968.671 | 6,681.898 | 6,184.95 | 5,830.213 | 6,358.292 | 7,846.783 | 8,554.773 | 8,160.115 | 6,807.277 | 9,156.733 | 7,156.902 | 8,282.214 | 8,105.006 | 7,838.34 | 4,740.943 | 2,679.302 | 2,605.777 | 7,399.005 | 6,179.017 | 5,725.4 | 4,753.169 | 2,860.345 | 1,130.673 | 396.357 | 316.852 | 206.125 |
Belastingschulden
| 94.284 | 137.437 | 100.22 | 138.232 | 76.538 | 271.703 | 250.581 | 252.441 | 280.89 | 519.249 | 427.756 | 337.927 | 221.168 | 420.716 | 248.933 | 95.002 | 219.326 | 208.24 | 167.349 | 55.803 | 101.862 | 163.182 | 209.351 | 99.09 | 193.973 | 258.991 | 278.597 | 67.73 | 96.946 | 136.849 | 109.283 | 53.893 | 74.325 | 136.48 | 134.014 | 55.416 | 104.889 | 140.013 | 86.554 | 47.9 | 130.817 | 210.766 | 179.499 | 68.542 | 81.6 | 215.005 | 173.274 | 0 | 0 | 0 | 152.035 | 75.09 | 236.674 | 384.556 | 265.154 | 0 | 0 | 0 | 327.875 |
Uitgestelde opbrengsten
| 180 | 541 | 612 | 595.232 | 309 | 315 | 295 | 373 | 214 | 225 | 330 | 399 | 206 | 189 | 237 | 271 | 88 | 103 | 204 | 389 | 195 | 358 | 374 | 580 | 0.272 | 254 | 319 | 640 | 281 | 136,000 | 419 | 53.893 | 199 | 179 | 283 | 679 | 977.889 | 1,436.013 | 1,813.554 | 1,787.9 | 474 | 1,749.766 | 1,497.499 | 1,186.542 | 1,119.6 | 1,275.005 | 7 | 62.743 | 198.211 | 370.605 | 152.035 | 208.903 | 366.725 | 489.51 | 366.793 | 76.075 | 112.587 | 331.953 | 54.021 |
Overige kortlopende verplichtingen
| 1,521.362 | 727.747 | 667.281 | 674.485 | 1,481.79 | 1,008.477 | 927.439 | 990.193 | 911.289 | 1,198.806 | 1,076.889 | 1,001.638 | 831.479 | 1,057.457 | 862.365 | 1,596.019 | 1,623.172 | 2,073.687 | 2,710.574 | 2,026.768 | 687.173 | 866.798 | 956.26 | 784.828 | 5,675.666 | 1,058.576 | 933.788 | 802.823 | 696.571 | -5,011,084.849 | 1,066.474 | 61.815 | 1,089.926 | 1,021.136 | 1,069.905 | 774.969 | 316.023 | 39.995 | 300.17 | 89.653 | 1,629.48 | 128.519 | 69.104 | 454.631 | 160.767 | 144.078 | 1,118.058 | 102.456 | 99.903 | 99.099 | 78.217 | 430.033 | 306.024 | 195.963 | 163.728 | 263.7 | 349.663 | 566.704 | 414.398 |
Totaal kortlopende verplichtingen
| 14,454.431 | 12,403.59 | 16,949.081 | 23,310.375 | 21,398.537 | 20,799.905 | 14,772.83 | 14,554.595 | 14,545.676 | 15,454.295 | 17,338.288 | 14,705.663 | 14,167.441 | 14,195.67 | 8,985.821 | 10,550.57 | 9,203.96 | 9,668.582 | 15,028.578 | 13,171.316 | 10,405.899 | 9,585.564 | 13,102.675 | 16,361.906 | 11,976.297 | 8,805.247 | 8,404.643 | 10,150.044 | 8,308.479 | 8,422.063 | 7,705.014 | 8,365.758 | 8,308.248 | 8,363.807 | 10,862.804 | 10,990.919 | 9,499.125 | 10,730.3 | 11,984.507 | 13,215.326 | 14,950.595 | 11,408.562 | 12,583.336 | 12,861.075 | 12,659.581 | 12,097.089 | 12,288.398 | 8,628.281 | 6,743.956 | 5,752.355 | 10,175.166 | 8,958.371 | 8,337.154 | 6,549.501 | 5,123.531 | 2,599.001 | 2,021.126 | 2,295.692 | 1,722.405 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 11,975.833 | 12,026.721 | 12,608.294 | 8,997.6 | 9,077.04 | 9,144.102 | 9,230.97 | 11,389.71 | 11,559.352 | 11,686.394 | 9,837.204 | 9,956.159 | 9,652.921 | 9,892.07 | 13,055.795 | 12,172.887 | 12,287.251 | 12,538.519 | 8,240.392 | 8,453.303 | 8,106.184 | 8,231.308 | 6,949.601 | 5,073.017 | 5,182.525 | 5,271.302 | 6,450.51 | 6,512.018 | 6,275.231 | 6,407.681 | 5,883.103 | 5,931.579 | 5,462.233 | 5,396.024 | 3,669.364 | 3,686.025 | 3,733.057 | 3,790.438 | 3,335.444 | 3,385.481 | 3,448.94 | 3,512.452 | 3,777.603 | 3,852.829 | 3,932.293 | 4,011.047 | 5,265.452 | 5,287.875 | 5,341.796 | 5,225.197 | 3,515.904 | 3,824.791 | 3,422.715 | 2,050.383 | 2,670.082 | 760.741 | 651.659 | 699.349 | 3,001.806 |
Uitgestelde opbrengsten niet-vlottend
| 645.108 | 546.146 | 287.958 | 313.496 | 304.312 | 0 | 0 | 0 | 0 | 0 | 5,911.874 | 5,846.274 | 5,699.935 | 5,598.039 | 5,494.113 | 5,447.441 | 5,323.23 | 5,279.262 | 5,218.712 | 5,162.332 | 5,119.619 | 5,107.444 | 5,054.053 | 4,991.429 | 4,927.566 | 4,834.872 | 4,744.881 | 4,905.818 | 4,814.694 | 4,720.562 | 4,627.11 | 4,536.427 | 4,474.891 | 4,345.358 | 4,228.584 | 4,119.832 | 4,134.548 | 4,063.759 | 4,021.668 | 3,983.626 | 3,938.378 | 3,878.839 | 3,805.016 | 3,735.399 | 3,677.928 | 3,179.346 | 3,021.47 | 0 | 0 | 0 | 2,698.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 870.225 | 673.396 | 659.883 | 639.57 | 633.811 | 643.235 | 633.571 | 659.951 | 650.586 | 635.704 | 642.544 | 611.821 | 617.229 | 608.321 | 614.793 | 606.302 | 608.426 | 618.25 | 687.872 | 611.278 | 609.611 | 338.873 | 340.972 | 387.1 | 370.113 | 383.844 | 377.069 | 388.666 | 378.426 | 369.816 | 377.568 | 418.503 | 427.337 | 429.728 | 415.736 | 382.285 | 385.223 | 377.99 | 387.77 | 378.29 | 369.95 | 362.381 | 213.669 | 223.139 | 216.919 | 135.744 | -2,936.243 | 0 | 0 | 0 | 109.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 6,794.889 | 6,767.243 | 6,425.205 | 6,429.28 | 6,374.238 | 6,592.392 | 6,553.993 | 6,552.604 | 6,453.142 | 6,362.791 | 371.144 | 361.821 | 353.789 | 361.384 | 373.76 | 377.007 | 375.638 | 397.01 | 375.114 | 329.153 | 322.251 | 229.048 | 228.328 | 217.089 | 191.29 | 188.706 | 172.431 | 169.04 | 166.749 | 167.851 | 164.197 | 162.266 | 151.935 | 149.74 | 147.204 | 144.823 | 145.252 | 142.547 | 144.835 | 143.215 | 148.355 | 145.354 | 138.879 | 105.991 | 104.506 | 103.732 | 3,036.619 | 16,503.905 | 2,931.614 | 2,856.589 | -9.134 | 2,724.338 | 2,650.576 | 2,597.369 | 2,456.862 | 2,403.261 | 2,313.688 | 2,289.522 | -775.952 |
Totaal niet-vlottende verplichtingen
| 20,286.055 | 20,013.506 | 19,981.34 | 16,379.946 | 16,389.401 | 16,379.729 | 16,418.534 | 18,602.265 | 18,663.08 | 18,684.889 | 16,762.766 | 16,776.075 | 16,323.874 | 16,459.814 | 19,538.462 | 18,603.637 | 18,594.545 | 18,833.041 | 14,522.09 | 14,556.066 | 14,157.665 | 13,906.673 | 12,572.954 | 10,668.635 | 10,671.494 | 10,678.724 | 11,744.891 | 11,975.542 | 11,635.1 | 11,665.91 | 11,051.978 | 11,048.775 | 10,516.396 | 10,320.85 | 8,460.887 | 8,332.965 | 8,398.08 | 8,374.734 | 7,889.716 | 7,890.612 | 7,905.623 | 7,899.026 | 7,935.167 | 7,917.358 | 7,931.646 | 7,429.869 | 8,387.298 | 21,791.78 | 8,273.41 | 8,081.786 | 6,315.026 | 6,549.129 | 6,073.291 | 4,647.752 | 5,126.944 | 3,164.002 | 2,965.347 | 2,988.871 | 2,225.854 |
Totaal passiva
| 34,740.486 | 32,417.096 | 36,930.421 | 39,690.321 | 37,787.938 | 37,179.634 | 31,191.363 | 33,156.86 | 33,208.756 | 34,139.184 | 34,101.054 | 31,481.738 | 30,491.315 | 30,655.484 | 28,524.283 | 29,154.207 | 27,798.505 | 28,501.623 | 29,550.668 | 27,727.382 | 24,563.564 | 23,492.237 | 25,675.629 | 27,030.541 | 22,647.791 | 19,483.971 | 20,149.533 | 22,125.586 | 19,943.579 | 20,087.973 | 18,756.992 | 19,414.533 | 18,824.644 | 18,684.657 | 19,323.691 | 19,323.884 | 17,897.205 | 19,105.034 | 19,874.223 | 21,105.938 | 22,856.218 | 19,307.588 | 20,518.503 | 20,778.433 | 20,591.227 | 19,526.958 | 20,675.696 | 30,420.061 | 15,017.366 | 13,834.141 | 16,490.192 | 15,507.5 | 14,410.445 | 11,197.253 | 10,250.475 | 5,763.003 | 4,986.473 | 5,284.563 | 3,948.259 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 1,172.068 | 1,211.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 330.658 |
Gewone aandelen
| 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 918.932 | 950 | 0 | 950 | 950 | 950 | 950 | 950 | 950 | 950 | 950 | 950 | 950 | 950 |
Ingehouden winsten
| 11,611.048 | 11,897.088 | 12,399.355 | 11,641.819 | 10,595.121 | 12,217.264 | 11,940.117 | 11,981.333 | 12,403.051 | 13,697.054 | 12,707.765 | 11,715.994 | 10,762.886 | 11,324.03 | 10,001.974 | 8,985.35 | 8,589.082 | 8,576.859 | 8,510.351 | 7,350.908 | 7,751.341 | 8,274.409 | 7,722.361 | 8,431.523 | 8,155.297 | 8,314.139 | 8,229.2 | 7,340.343 | 6,954.678 | 7,342.37 | 6,199.187 | 5,299.179 | 5,511.863 | 5,533.049 | 5,492.886 | 4,810.932 | 4,964.101 | 4,744.89 | 4,744.532 | 5,147.048 | 5,126.169 | 5,682.81 | 5,873.078 | 4,851.948 | 4,226.404 | 4,594.653 | 4,312.48 | 4,413.467 | 4,203.057 | 5,094.46 | 4,156.954 | 4,417.138 | 4,656.408 | 4,073.899 | 3,188.295 | 2,903.378 | 2,774.743 | 2,523.011 | 1,775.435 |
Overige gereserveerde algehele resultaten
| 1,057.409 | 228.221 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 182.746 | 178.32 | 170.078 | 162.089 | 186.562 | 183.912 | 177.919 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 162.089 | 434.232 | 0 | 0 | 0 | 434.232 | 0 | 0 | 0 | -359.708 | -361.005 | -337.619 | -327.707 | -330.658 |
Overige totale aandeelhoudersvermogen
| 2,793.414 | 2,793.414 | 2,094.984 | 2,820.125 | 2,483.265 | 2,344.27 | 2,495.222 | 3,648.53 | 2,986.522 | 2,516.574 | 2,618.085 | 2,732.946 | 2,135.156 | 1,782.696 | 1,386.982 | 1,575.244 | 1,125.043 | 1,653.814 | 1,489.002 | 1,636.051 | 1,744.095 | 1,093.756 | 1,183.293 | 1,312.758 | 1,684.21 | 1,564.69 | 1,828.758 | 1,909.941 | 2,000.016 | 2,003.242 | 2,396.284 | 2,447.939 | 2,650.56 | 2,843.983 | 3,082.337 | 3,072.632 | 2,703.961 | 2,368.477 | 2,432.07 | 2,580.665 | 2,576.058 | 2,585.955 | 2,021.45 | 1,793.184 | 1,812.522 | 1,380.203 | 1,352.187 | -10,172.02 | 1,602.339 | 1,339.008 | 1,233.141 | 1,393.694 | 1,292.901 | 1,258.885 | 1,602.338 | 1,602.339 | 1,602.339 | 1,593.017 | 2,004.29 |
Totaal eigen vermogen van aandeelhouders
| 17,552.871 | 17,048.723 | 15,575.359 | 15,542.965 | 14,159.407 | 15,642.555 | 15,516.359 | 16,710.884 | 16,470.594 | 17,294.649 | 16,406.87 | 15,529.961 | 13,979.063 | 14,187.747 | 12,469.976 | 11,641.615 | 10,795.146 | 11,311.694 | 11,080.374 | 10,088.637 | 10,592.688 | 10,457.175 | 9,986.675 | 10,849.775 | 10,942.351 | 10,975.68 | 11,138.978 | 10,331.305 | 10,035.715 | 10,426.633 | 9,676.491 | 8,828.139 | 9,243.444 | 9,458.053 | 9,656.244 | 8,964.585 | 8,749.083 | 8,194.388 | 8,257.622 | 8,808.734 | 8,783.248 | 9,349.786 | 8,975.548 | 7,726.153 | 7,119.947 | 7,055.877 | 7,048.9 | -6,708.553 | 6,755.396 | 7,383.468 | 6,774.327 | 6,760.832 | 6,899.309 | 6,282.784 | 5,380.925 | 5,094.712 | 4,989.463 | 4,738.321 | 4,729.725 |
Totaal eigen vermogen
| 17,912.626 | 17,403.033 | 15,914.325 | 15,922.82 | 14,522.186 | 16,010.166 | 15,880.251 | 17,125.303 | 16,873.714 | 17,691.801 | 16,792.955 | 15,895.298 | 14,306.325 | 14,493.818 | 12,863.535 | 12,025.017 | 11,120.631 | 11,652.823 | 11,888.505 | 10,293.005 | 10,792.259 | 10,610.782 | 10,128.81 | 11,014.316 | 11,131.002 | 11,150.127 | 11,308.439 | 10,480.663 | 10,175.613 | 10,576.494 | 9,799.855 | 8,948.077 | 9,358.937 | 9,602.206 | 9,774.757 | 9,074.354 | 8,865.372 | 8,307.254 | 8,369.062 | 8,927.651 | 8,879.065 | 9,449.355 | 9,083.584 | 7,837.734 | 7,244.33 | 7,083.112 | 7,081.118 | -6,741.247 | 6,792.643 | 7,425.687 | 6,822.161 | 6,812.838 | 6,956.281 | 6,344.529 | 5,448.262 | 5,161.24 | 5,061.877 | 4,815.656 | 5,557.502 |
Totaal passiva en aandeelhoudersvermogen
| 52,653.112 | 49,820.129 | 52,844.746 | 55,613.141 | 52,310.124 | 53,189.8 | 47,071.615 | 50,282.163 | 50,082.47 | 51,830.985 | 50,894.009 | 47,377.036 | 44,797.64 | 45,149.302 | 41,387.818 | 41,179.224 | 38,919.136 | 40,154.446 | 41,439.174 | 38,020.387 | 35,355.823 | 34,103.019 | 35,804.439 | 38,044.857 | 33,778.793 | 30,634.098 | 31,457.972 | 32,606.249 | 30,119.192 | 30,664.467 | 28,556.847 | 28,362.61 | 28,183.581 | 28,286.863 | 29,098.448 | 28,398.238 | 26,762.577 | 27,412.288 | 28,243.286 | 30,033.589 | 31,735.283 | 28,756.943 | 29,602.087 | 28,616.167 | 27,835.557 | 26,610.07 | 27,756.814 | 23,678.814 | 21,810.009 | 21,259.828 | 23,312.353 | 22,320.338 | 21,366.726 | 17,541.782 | 15,698.737 | 10,924.243 | 10,048.35 | 10,100.219 | 9,505.761 |