SPCG Public Company Limited
SET:SPCG.BK
8.75 (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 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
| 1,333.073 | 1,383.985 | 4,443.184 | 4,547.097 | 4,177.203 | 4,083.962 | 1,733.488 | 2,185.669 | 1,981.87 | 71.685 | 46.049 | 123.082 | 104.236 | 468.029 | 735.467 | 128.703 | 161.659 | 1,565.066 | 460.067 | 176.781 | 111.673 | 101.95 | 129.152 | 136.1 | 160.671 | 81.308 | 345.897 | 97.195 | 50.128 | 78.549 | 454.974 | 69.18 | 80.42 | 83.2 | 76.079 | 20.461 | 18.813 | 19.1 | 90.583 | 35.748 | 95.413 | 137.13 | 288.505 | 571.34 | 143.488 | 173.965 | 72.192 | 227.881 | 382.881 | 841.391 | 48.361 | 167.728 | 201.467 | 92.347 | 10.871 | 24.749 | 17.161 | 14.812 | 4.801 |
Kortetermijnbeleggingen
| 3,335.49 | 3,561.385 | 0.018 | 3.324 | 23.873 | 0.018 | 1,500.018 | 1,500.018 | 1,875.703 | 3,800.229 | 2,986.392 | 2,642.923 | 2,431.548 | 1,467.417 | 1,777.855 | 3,371.026 | 2,879.129 | 1,945.523 | 2,644.396 | 3,853.513 | 3,484.444 | 2,932.339 | 1,857.065 | 2,479.14 | 2,357.225 | 3,166.932 | 1,441.067 | 2,073.441 | 2,159.896 | 3,390.715 | 2,904.75 | 4,287.525 | 4,095.965 | 4,476.882 | 3,633.474 | 2,938.346 | 2,680.571 | 2,917.804 | 2,743.66 | 2,613.428 | 1,338.927 | 0 | 15.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 263.62 | 103.237 | 25.56 | 6.933 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 4,668.563 | 4,945.37 | 4,443.202 | 4,550.421 | 4,201.076 | 4,083.98 | 3,233.506 | 3,685.687 | 3,857.573 | 3,871.914 | 3,032.441 | 2,766.005 | 2,535.784 | 1,935.446 | 2,513.322 | 3,499.729 | 3,040.788 | 3,510.589 | 3,104.463 | 4,030.294 | 3,596.117 | 3,034.289 | 1,986.217 | 2,615.24 | 2,517.896 | 3,248.24 | 1,786.964 | 2,170.636 | 2,210.024 | 3,469.264 | 3,359.724 | 4,356.705 | 4,176.385 | 4,560.082 | 3,709.553 | 2,958.807 | 2,699.384 | 2,936.904 | 2,834.243 | 2,649.176 | 1,434.34 | 137.13 | 288.505 | 571.34 | 143.488 | 173.965 | 72.192 | 227.881 | 382.881 | 841.391 | 311.982 | 270.965 | 227.027 | 99.28 | 10.871 | 24.749 | 17.161 | 14.812 | 4.801 |
Nettovorderingen
| 414.378 | 714.778 | 775.35 | 750.587 | 1,050.332 | 1,012.862 | 1,085.063 | 772.258 | 683.595 | 748.338 | 850.85 | 714.116 | 840.568 | 897.384 | 1,028.76 | 882.756 | 922.559 | 1,068.947 | 1,025.058 | 1,024.12 | 1,040.011 | 1,167.055 | 1,281.966 | 1,248.906 | 1,627.989 | 1,691.573 | 1,624.886 | 1,112.229 | 1,041.407 | 1,014.628 | 1,042.803 | 1,039.845 | 894.163 | 956.206 | 1,001.158 | 882.812 | 932.939 | 949.15 | 1,189.202 | 851.646 | 795.614 | 584.467 | 969.994 | 551.099 | 507.342 | 429.387 | 848.983 | 421.157 | 353.721 | 305.089 | 239.575 | 181.42 | 178.779 | 75.458 | 31.803 | 45.159 | 55.013 | 61.939 | 57.695 |
Voorraad
| 268.137 | 247.256 | 191.782 | 240.562 | 209.652 | 269.062 | 295.531 | 364.15 | 446.77 | 458.626 | 467.337 | 520.227 | 485.035 | 533.079 | 537.4 | 554.478 | 631.832 | 636.192 | 762.581 | 820.509 | 786.712 | 851.148 | 906.265 | 1,121.411 | 1,086.292 | 1,144.027 | 709.093 | 925.365 | 717.255 | 764.19 | 580.996 | 445.409 | 371.92 | 344.867 | 215.93 | 189.008 | 297.145 | 307.63 | 428.259 | 569.118 | 679.882 | 679.355 | 667.384 | 109.389 | 41.003 | 51.112 | 54.939 | 49.317 | 39.059 | 38.875 | 29.536 | 41.774 | 38.814 | 49.18 | 20.27 | 35.912 | 24.428 | 31.613 | 41.044 |
Overige vlottende activa
| 91.302 | 89.968 | 94.139 | 93.189 | 93.617 | 87.683 | 83.975 | 122.801 | 120.138 | 116.468 | 116.458 | 128.699 | 108.296 | 89.311 | 99.118 | 118.743 | 118.573 | 123.6 | 122.49 | 145.592 | 144.496 | 146.794 | 82.818 | 161.334 | 169.03 | 184.361 | 50.594 | 168.434 | 142.505 | 139.466 | 26.665 | 114.286 | 99.797 | 88.133 | 48.933 | 139.692 | 160.078 | 195.876 | 18.262 | 297.48 | 362.724 | 406.24 | 16.461 | 341.15 | 320.536 | 315.868 | 14.569 | 256.61 | 218.812 | 166.59 | 41.524 | 6.93 | 7.76 | 61.535 | 13.959 | 2.716 | 2.67 | 2.879 | 3.875 |
Totaal vlottende activa
| 5,442.38 | 5,997.372 | 5,504.473 | 5,634.759 | 5,554.677 | 5,453.587 | 4,698.075 | 4,944.896 | 5,108.076 | 5,195.364 | 4,477.088 | 4,139.049 | 3,979.685 | 3,461.222 | 4,178.6 | 5,055.706 | 4,713.752 | 5,339.328 | 5,014.592 | 6,020.515 | 5,567.336 | 5,199.286 | 4,257.266 | 5,146.891 | 5,401.207 | 6,268.201 | 4,171.537 | 4,376.664 | 4,111.191 | 5,387.548 | 5,019.557 | 5,956.245 | 5,542.265 | 5,949.288 | 4,986.495 | 4,369.901 | 4,321.09 | 4,819.197 | 4,766.524 | 4,644.48 | 3,545.185 | 2,270.886 | 2,188.442 | 1,744.682 | 1,217.963 | 1,244.471 | 1,295.426 | 954.965 | 994.473 | 1,351.945 | 622.616 | 501.089 | 452.38 | 285.453 | 76.903 | 108.536 | 99.272 | 111.243 | 107.415 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 15,909.271 | 16,078.604 | 16,231.443 | 16,377.067 | 16,527.412 | 16,655.275 | 16,746.85 | 16,903.111 | 17,062.841 | 17,147.218 | 17,318.004 | 17,352.027 | 17,248.335 | 16,242.053 | 15,263.51 | 15,409.029 | 15,567.089 | 15,736.195 | 15,800.32 | 15,964.294 | 16,124.641 | 16,294.521 | 16,458.438 | 16,660.858 | 16,854.993 | 17,018.797 | 17,175.788 | 17,330.334 | 17,476.664 | 17,589.362 | 17,743.67 | 17,898.612 | 18,054.092 | 18,158.456 | 18,314.469 | 18,467.195 | 18,484.424 | 18,634.618 | 18,779.094 | 18,920.312 | 18,979.058 | 19,045.057 | 18,937.045 | 17,940.452 | 16,061.356 | 13,616.096 | 11,147.901 | 9,183.582 | 8,461.484 | 5,257.113 | 4,277.34 | 3,422.384 | 3,217.315 | 1,969.784 | 81.057 | 78.259 | 80.069 | 78.961 | 80.811 |
Goodwill
| 0 | 0 | 11.286 | 0 | 0 | 0 | 11.286 | 0 | 0 | 0 | 11.286 | 0 | 0 | 0 | 11.286 | 0 | 0 | 0 | 11.286 | 0 | 0 | 0 | 11.286 | 0 | 0 | 0 | 11.286 | 0 | 0 | 0 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 11.286 | 0 | 11.286 | 11.286 | 11.286 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 60.018 | 62.269 | 53.504 | 67.428 | 69.951 | 72.604 | 63.933 | 77.208 | 79.986 | 82.149 | 73.644 | 87.747 | 90.5 | 93.132 | 83.202 | 97.03 | 97.97 | 98.867 | 90.075 | 102.291 | 101.313 | 94.894 | 83.396 | 96.023 | 96.156 | 97.488 | 88.044 | 101.352 | 103.293 | 105.402 | 96.276 | 98.305 | 89.981 | 91.76 | 93.667 | 78.934 | 80.297 | 80.378 | 81.727 | 83.092 | 75.901 | 71.449 | 71.263 | 12.088 | 10.927 | 8.52 | 5.13 | 5.248 | 4.039 | 3.476 | 0 | 0.846 | 0.682 | 0.678 | 0.35 | 0.382 | 0.415 | 0.447 | 0.48 |
Goodwill en immateriële activa
| 60.018 | 62.269 | 64.79 | 67.428 | 69.951 | 72.604 | 75.219 | 77.208 | 79.986 | 82.149 | 84.93 | 87.747 | 90.5 | 93.132 | 94.488 | 97.03 | 97.97 | 98.867 | 101.361 | 102.291 | 101.313 | 94.894 | 94.682 | 96.023 | 96.156 | 97.488 | 99.33 | 101.352 | 103.293 | 105.402 | 107.562 | 109.591 | 101.267 | 103.046 | 104.953 | 90.22 | 91.583 | 91.664 | 93.013 | 94.378 | 87.187 | 82.735 | 82.549 | 23.374 | 22.213 | 19.806 | 16.416 | 16.534 | 15.325 | 14.762 | 12.068 | 12.132 | 11.968 | 11.964 | 0.35 | 0.382 | 0.415 | 0.447 | 0.48 |
Langetermijnbeleggingen
| 1,430.028 | 1,478.839 | 1,479.905 | 1,445.149 | 1,445.613 | 1,474.729 | 1,516.742 | 1,477.495 | 1,475.797 | 1,479.973 | 1,487.783 | 1,537.745 | 1,433.268 | 1,426.542 | 1,426.057 | 1,465.101 | 1,455.951 | 874.699 | 198.448 | 157.103 | 157.7 | 697.576 | 810.494 | 1,549.97 | 1,442.117 | 1,349.799 | 722.019 | 1,628.211 | 1,490.887 | 1,037.657 | 471.396 | 470.968 | 471.232 | 471.622 | 132.007 | 3.561 | 3.675 | 4.047 | 4.397 | 4.223 | 4.418 | 4.75 | 5.074 | 115.893 | 114.491 | 109.72 | 108.018 | 80.143 | 212.352 | 157.468 | 0 | 353.973 | 343.829 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 146.359 | 145.166 | 149.953 | 149.279 | 150.365 | 150.261 | 156.247 | 155.659 | 177.11 | 173.174 | 169.817 | 167.058 | 174.091 | 177.446 | 184.101 | 188.188 | 193.953 | 196.083 | 162.427 | 157.547 | 157.514 | 157.475 | 157.34 | 156.803 | 156.78 | 156.762 | 156.667 | 156.652 | 161.035 | 159.947 | 159.945 | 159.982 | 159.732 | 156.734 | 156.763 | 156.963 | 151.805 | 86.526 | 76.456 | 81.746 | 89.832 | 64.437 | 52.79 | 45.786 | 38.989 | 26.922 | 159.743 | 0 | 0 | 0 | 0 | 18.984 | 3.732 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 433.172 | 449.827 | 466.328 | 517.317 | 532.259 | 556.137 | 525.022 | 577.076 | 589.445 | 520.635 | 510.608 | 520.514 | 533.471 | 558.407 | 571.439 | 585.023 | 598.661 | 612.631 | 626.153 | 645.671 | 653.969 | 1,006.237 | 1,019.404 | 1,033.153 | 1,021.481 | 692.569 | 701.297 | 709.613 | 717.576 | 724.146 | 730.146 | 730.407 | 723.987 | 730.19 | 1,040.973 | 2,099.639 | 2,082.143 | 1,982.157 | 1,851.437 | 1,754.603 | 1,675.932 | 1,354.688 | 1,234.927 | 1,124.176 | 870.016 | 682.06 | 294.173 | 423.604 | 111.921 | 68.816 | 289.176 | 143.768 | 69.661 | 660.614 | 4.831 | 5.002 | 5.861 | 5.959 | 3.336 |
Totaal niet-vlottende activa
| 17,978.848 | 18,214.705 | 18,392.419 | 18,556.24 | 18,725.6 | 18,909.006 | 19,020.08 | 19,190.549 | 19,385.179 | 19,403.149 | 19,571.142 | 19,665.091 | 19,479.665 | 18,497.58 | 17,539.595 | 17,744.371 | 17,913.624 | 17,518.475 | 16,888.709 | 17,026.906 | 17,195.137 | 18,250.703 | 18,540.358 | 19,496.807 | 19,571.527 | 19,315.415 | 18,855.101 | 19,926.162 | 19,949.455 | 19,616.514 | 19,212.719 | 19,369.56 | 19,510.31 | 19,620.048 | 19,749.165 | 20,817.578 | 20,813.63 | 20,799.012 | 20,804.397 | 20,855.262 | 20,836.427 | 20,551.667 | 20,312.385 | 19,249.681 | 17,107.065 | 14,454.604 | 11,726.251 | 9,703.863 | 8,801.082 | 5,498.159 | 4,578.583 | 3,951.241 | 3,646.505 | 2,642.362 | 86.237 | 83.643 | 86.345 | 85.367 | 84.627 |
Totaal activa
| 23,421.228 | 24,212.077 | 23,896.892 | 24,190.999 | 24,280.277 | 24,362.593 | 23,718.155 | 24,135.445 | 24,493.255 | 24,598.513 | 24,048.23 | 23,804.14 | 23,459.35 | 21,958.802 | 21,718.195 | 22,800.077 | 22,627.376 | 22,857.803 | 21,903.301 | 23,047.421 | 22,762.473 | 23,449.989 | 22,797.624 | 24,643.698 | 24,972.734 | 25,583.616 | 23,026.638 | 24,302.826 | 24,060.646 | 25,004.062 | 24,232.276 | 25,325.805 | 25,052.575 | 25,569.336 | 24,735.66 | 25,187.479 | 25,134.72 | 25,618.209 | 25,570.921 | 25,499.742 | 24,381.612 | 22,822.553 | 22,500.827 | 20,994.363 | 18,325.028 | 15,699.075 | 13,021.677 | 10,658.828 | 9,795.555 | 6,850.104 | 5,201.2 | 4,452.33 | 4,098.885 | 2,927.815 | 163.14 | 192.179 | 185.617 | 196.61 | 192.042 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 211.704 | 297.962 | 316.843 | 355.243 | 375.725 | 292.112 | 363.126 | 260.759 | 235.315 | 173.283 | 86.483 | 249.638 | 181.876 | 38.5 | 38.731 | 23.946 | 19.874 | 21.978 | 69.512 | 58.697 | 35.014 | 54.867 | 37.181 | 144.349 | 215.942 | 945.063 | 821.319 | 310.356 | 431.785 | 838.127 | 816.307 | 378.021 | 317.693 | 231.154 | 91.625 | 30.648 | 33.613 | 32.381 | 44.608 | 133.789 | 509.782 | 634.175 | 1,686.705 | 2,335.727 | 3,202.98 | 3,066.39 | 1,836.209 | 2,282.953 | 3,725.206 | 1,155.361 | 798.984 | 816.179 | 1,589.685 | 107.883 | 37.434 | 69.127 | 46.752 | 56.848 | 50.488 |
Kortlopende schulden
| 1,517.122 | 1,520.207 | 1,522.837 | 671.059 | 670.806 | 670.045 | 670.351 | 1,270.031 | 1,892.229 | 1,652.228 | 1,697.559 | 2,727.77 | 2,718.91 | 1,718.738 | 2,221.453 | 2,220.415 | 2,223.853 | 2,221.953 | 1,727.512 | 1,850.435 | 1,803.349 | 2,370.663 | 2,469.11 | 3,093.661 | 3,417.477 | 2,951.872 | 2,952.815 | 2,949.727 | 2,945.682 | 2,708.013 | 2,705.578 | 2,477.184 | 2,475.184 | 2,485.81 | 2,475.521 | 2,406.726 | 2,397.108 | 2,385.947 | 2,472.595 | 2,100.689 | 2,149.702 | 1,902.333 | 1,485.261 | 2,213.815 | 1,754.565 | 1,331.681 | 1,926.138 | 824.461 | 419.465 | 3.531 | 727.795 | 831.067 | 284.668 | 146.898 | 4.151 | 4.158 | 14.949 | 17.498 | 14.629 |
Belastingschulden
| 46.496 | 168.607 | 133.685 | 83.598 | 132.983 | 181.287 | 117.201 | 41.1 | 85.382 | 105.182 | 61.256 | 28.145 | 55.515 | 78.807 | 48.896 | 29.881 | 29.747 | 35.636 | 19.941 | 9.418 | 11.127 | 32.397 | 29.197 | 20.777 | 37.109 | 56.214 | 38.625 | 7.669 | 11.909 | 1.354 | 0.664 | 2.539 | 0.727 | 0.005 | 0.004 | 0.18 | 0.575 | 0.267 | 1.878 | 5.93 | 0.872 | 20.686 | 20.211 | 22.123 | 28.341 | 40.986 | 0.405 | 37.792 | 24.751 | 17.662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 46.496 | 168.607 | 133.685 | 83.598 | 132.983 | 0 | 117.201 | 0 | 0 | 0 | 111.949 | 28.145 | 55.515 | 36.185 | 11.333 | 0.973 | 0.787 | 0.527 | 13.702 | 54.754 | 37.933 | 32.46 | 30.598 | 37.586 | 69.263 | 55.856 | 71.09 | 25.769 | 115.255 | 145.333 | 36.175 | 125.907 | 70.296 | 81.643 | 1.653 | 25.083 | 11.761 | 10.289 | 83.907 | 78.083 | 36.907 | 21.311 | 15.777 | 23.919 | 9.302 | 10.956 | 46.957 | 37.792 | 0 | 17.662 | 77.751 | 20.412 | 11.954 | 1,206.55 | 3.685 | 3.74 | 5.083 | 5.72 | 14.044 |
Overige kortlopende verplichtingen
| 24.302 | 37.607 | 37.282 | 67.948 | 43.576 | 234.276 | 62.421 | 113.118 | 243.619 | 156.249 | 55.53 | 77.365 | 50.818 | 289.884 | 252.414 | 358.172 | 327.47 | 1,236.377 | 369.602 | 454.462 | 393.994 | 508.814 | 572.555 | 655.282 | 577.435 | 374.684 | 294.254 | 510.657 | 84.458 | 85.488 | 270.54 | 128.155 | 85.116 | 82.636 | 273.837 | 217.965 | 230.385 | 203.532 | 215.647 | 313.93 | 329.321 | 331.82 | 469.929 | 546.363 | 491.46 | 684.413 | 237.107 | 32.936 | 24.751 | 319.774 | 30.692 | 51.173 | 45.637 | 34.714 | 15.102 | 17.366 | 18.64 | 14.977 | 13.777 |
Totaal kortlopende verplichtingen
| 1,799.624 | 2,024.383 | 2,010.647 | 1,177.848 | 1,223.09 | 1,196.433 | 1,213.099 | 1,643.908 | 2,371.163 | 1,981.76 | 1,951.521 | 3,082.918 | 3,007.119 | 2,083.307 | 2,523.931 | 2,603.506 | 2,571.984 | 3,480.835 | 2,180.328 | 2,418.348 | 2,270.29 | 2,966.804 | 3,109.444 | 3,930.878 | 4,280.117 | 4,327.475 | 4,139.478 | 3,796.509 | 3,577.18 | 3,776.961 | 3,828.6 | 3,109.267 | 2,948.289 | 2,881.243 | 2,842.636 | 2,680.422 | 2,672.867 | 2,632.149 | 2,816.757 | 2,626.491 | 3,025.712 | 2,889.639 | 3,657.672 | 5,119.824 | 5,458.307 | 5,093.44 | 4,046.411 | 3,178.142 | 4,169.422 | 1,496.328 | 1,635.223 | 1,718.831 | 1,931.944 | 1,496.045 | 60.372 | 94.391 | 85.424 | 95.043 | 92.938 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 29.688 | 32.342 | 33.893 | 1,529.979 | 1,534.789 | 1,536.614 | 1,498.268 | 2,181.38 | 2,186.229 | 2,560.105 | 2,690.834 | 1,953.366 | 1,958.194 | 1,963.003 | 1,967.43 | 3,676.988 | 3,670.045 | 3,672.587 | 4,095.896 | 5,795.09 | 5,794.233 | 5,793.394 | 5,792.563 | 7,591.458 | 7,590.297 | 8,163.825 | 7,663.026 | 10,033.741 | 10,031.84 | 10,698.984 | 10,615.315 | 13,082.54 | 12,985.787 | 13,407.039 | 13,320.764 | 13,915.387 | 14,350.092 | 15,122.936 | 15,541.641 | 16,299.815 | 16,731.512 | 15,826.399 | 15,161.003 | 12,387.569 | 9,810.25 | 7,705.696 | 6,245.237 | 4,756.969 | 2,977.041 | 2,745.69 | 2,220.983 | 1,523.155 | 1,033.118 | 419.27 | 9.627 | 8.073 | 11.748 | 11.476 | 12.436 |
Uitgestelde opbrengsten niet-vlottend
| -0 | -0 | 0 | 3.55 | 0 | 0 | 28.217 | 0 | 0 | 0 | 58.457 | 23.78 | 35.581 | 45.256 | 56.178 | 68.183 | 96.075 | 110.95 | 15.564 | 15.239 | 14.914 | 14.589 | 14.264 | 11.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.474 | 9.222 | 8.965 | 7.812 | 6.761 | 6.531 | 6.301 | 5.278 | 5.055 | 4.832 | 4.609 | 5.105 | 4.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2.881 | 1.03 | 0 | 0.822 | 0 | 0.078 | 0.161 | 0.556 | 0.243 | 0.316 | 0.246 | 8.05 | 9.685 | 10.877 | 14.615 | 15.343 | 14.705 | 12.549 | 7.05 | 7.835 | 4.126 | 1.889 | 0.399 | 0.317 | 1.379 | 3.908 | 4.914 | 7.165 | 6.914 | 8.512 | 12.5 | 17.971 | 17.792 | 20.358 | 18.717 | 12.429 | 11.248 | 15.221 | 7.94 | 18.698 | 5.894 | 6.296 | 5.439 | 5.592 | 3.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 10.07 | 4.041 | 3.948 | 0.389 | 4.952 | 4.743 | 4.558 | 4.619 | 6.217 | 99.555 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 11.526 | 11.252 | 11.02 | 10.758 | 10.495 | 10.234 | 9.971 | 9.719 | 80.003 | 81.015 | 74.221 | 86.719 | 91.824 | 98.808 | 97.794 | 142.685 | 141.303 | 163.665 | 158.984 | 180.09 | 172.21 | 174.288 | 171.543 | 200.927 | 199.258 | 197.871 | 188.875 | 185.174 | 180.88 | 177.021 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 42.639 | 37.413 | 37.841 | 1,534.74 | 1,539.741 | 1,541.435 | 1,531.204 | 2,186.555 | 2,192.689 | 2,659.976 | 2,749.837 | 1,985.496 | 2,003.76 | 2,019.436 | 2,038.523 | 3,760.814 | 3,781.125 | 3,796.386 | 4,118.81 | 5,818.464 | 5,813.573 | 5,810.172 | 5,807.526 | 7,603.916 | 7,603.202 | 8,178.985 | 7,678.96 | 10,051.664 | 10,049.249 | 10,717.73 | 10,637.786 | 13,110.23 | 13,093.056 | 13,517.634 | 13,422.667 | 14,022.347 | 14,459.925 | 15,243.496 | 15,653.676 | 16,466.476 | 16,883.764 | 16,001.192 | 15,330.035 | 12,578.356 | 9,990.857 | 7,879.984 | 6,416.78 | 4,957.896 | 3,176.299 | 2,943.561 | 2,409.858 | 1,708.329 | 1,213.998 | 596.291 | 9.627 | 8.073 | 11.748 | 11.476 | 12.436 |
Totaal passiva
| 1,842.263 | 2,061.796 | 2,048.488 | 2,712.588 | 2,762.831 | 2,737.868 | 2,744.303 | 3,830.463 | 4,563.852 | 4,641.736 | 4,701.358 | 5,068.414 | 5,010.879 | 4,102.743 | 4,562.454 | 6,364.32 | 6,353.109 | 7,277.221 | 6,299.138 | 8,236.812 | 8,083.863 | 8,776.976 | 8,916.97 | 11,534.794 | 11,883.319 | 12,506.46 | 11,818.438 | 13,848.173 | 13,626.429 | 14,494.691 | 14,466.386 | 16,219.497 | 16,041.345 | 16,398.877 | 16,265.303 | 16,702.769 | 17,132.792 | 17,875.645 | 18,470.433 | 19,092.967 | 19,909.476 | 18,890.831 | 18,987.707 | 17,698.18 | 15,449.164 | 12,973.424 | 10,463.191 | 8,136.038 | 7,345.721 | 4,439.889 | 4,045.081 | 3,427.16 | 3,145.942 | 2,092.336 | 69.999 | 102.464 | 97.172 | 106.519 | 105.374 |
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
| 1,055.79 | 1,055.79 | 1,055.79 | 1,055.79 | 1,055.79 | 1,055.79 | 1,055.79 | 1,055.79 | 1,055.79 | 1,055.79 | 1,055.79 | 1,055.79 | 1,055.79 | 1,055.79 | 973.99 | 973.99 | 973.99 | 973.99 | 973.99 | 973.99 | 973.99 | 973.99 | 973.99 | 973.99 | 973.99 | 973.99 | 923.99 | 923.99 | 923.99 | 923.99 | 923.99 | 923.99 | 923.99 | 923.99 | 923.99 | 923.99 | 923.99 | 923.99 | 923.99 | 923.99 | 839.991 | 839.991 | 839.991 | 772.607 | 560 | 560 | 560 | 560 | 560 | 560 | 500 | 500 | 500 | 500 | 50 | 50 | 50 | 50 | 50 |
Ingehouden winsten
| 11,961.47 | 12,494.278 | 12,201.468 | 13,572.165 | 13,594.795 | 13,689.076 | 11,333.687 | 12,421.852 | 12,202.551 | 12,229.265 | 11,616.697 | 11,016.041 | 10,737.842 | 10,800.692 | 10,100.631 | 9,466.141 | 9,316.982 | 8,653.671 | 8,668.521 | 7,922.004 | 7,833.786 | 7,813.526 | 7,119.16 | 6,395.823 | 6,400.209 | 6,373.464 | 5,672.623 | 4,964.349 | 4,857.509 | 4,922.932 | 4,247.596 | 3,618.072 | 3,544.208 | 3,721.632 | 3,111.354 | 3,061.634 | 2,588.846 | 2,347.951 | 1,790.227 | 1,201.317 | 1,173.581 | 817.698 | 547.644 | 353.691 | 256.799 | 148.167 | 22.789 | 29.279 | 15.559 | -9.548 | -11.914 | -19.468 | -22.721 | -11.111 | 17.271 | 13.845 | 12.575 | 14.221 | 10.798 |
Overige gereserveerde algehele resultaten
| 106.336 | 116.516 | 116.026 | 115.319 | 115.319 | 115.319 | 115.319 | 115.319 | 115.319 | 115.319 | 115.319 | 115.319 | 115.319 | 101.639 | 101.639 | 101.639 | 101.639 | 101.639 | 101.639 | 101.639 | 101.639 | 101.639 | 101.639 | 101.639 | 101.639 | 101.639 | 101.639 | 86.984 | 86.984 | 86.984 | 86.984 | 86.984 | 86.984 | 86.984 | 86.984 | 58.576 | 58.576 | 43.433 | 43.433 | 28.22 | 28.173 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5,762.723 | 5,762.723 | 5,762.723 | 4,005.526 | 4,005.729 | 4,003.925 | 5,762.723 | 4,003.845 | 4,003.845 | 4,003.845 | 4,003.845 | 4,003.845 | 4,003.845 | 4,003.845 | 4,044.923 | 4,044.923 | 4,044.923 | 4,044.923 | 4,072.697 | 4,070.82 | 4,058.943 | 4,050.294 | 4,040.966 | 4,034.8 | 4,041.269 | 4,055.246 | 3,016.559 | 3,022.837 | 3,019.227 | 3,022.555 | 3,036.05 | 3,054.815 | 3,050.81 | 3,057.892 | 3,048.284 | 3,046.475 | 3,040.115 | 3,040.018 | 3,028.429 | 3,019.352 | 1,253.966 | 1,251.825 | 1,251.825 | 1,251.825 | 1,251.825 | 1,251.825 | 1,251.825 | 1,251.825 | 1,251.825 | 1,251.825 | 80.428 | 80.428 | 82.375 | 82.241 | 25.87 | 25.87 | 25.87 | 25.87 | 25.87 |
Totaal eigen vermogen van aandeelhouders
| 18,886.319 | 19,429.307 | 19,136.007 | 18,748.8 | 18,771.633 | 18,864.11 | 18,267.519 | 17,596.806 | 17,377.505 | 17,404.219 | 16,791.651 | 16,190.995 | 15,912.796 | 15,961.966 | 15,221.183 | 14,586.693 | 14,437.534 | 13,774.223 | 13,816.847 | 13,068.453 | 12,968.358 | 12,939.449 | 12,235.755 | 11,506.252 | 11,517.107 | 11,504.339 | 9,714.811 | 8,998.16 | 8,887.71 | 8,956.461 | 8,294.62 | 7,683.861 | 7,605.992 | 7,790.498 | 7,170.612 | 7,090.675 | 6,611.527 | 6,355.392 | 5,786.079 | 5,172.879 | 3,295.711 | 2,909.514 | 2,639.46 | 2,378.123 | 2,068.624 | 1,959.992 | 1,834.614 | 1,841.104 | 1,827.384 | 1,802.277 | 568.515 | 560.96 | 559.654 | 571.13 | 93.141 | 89.715 | 88.445 | 90.091 | 86.668 |
Totaal eigen vermogen
| 21,578.965 | 22,150.281 | 21,848.404 | 21,478.411 | 21,517.446 | 21,624.725 | 20,973.852 | 20,304.982 | 19,929.403 | 19,956.777 | 19,346.872 | 18,735.726 | 18,448.471 | 17,856.059 | 17,155.741 | 16,435.757 | 16,274.267 | 15,580.582 | 15,604.163 | 14,810.609 | 14,678.61 | 14,673.013 | 13,880.654 | 13,108.904 | 13,089.415 | 13,077.156 | 11,208.2 | 10,454.653 | 10,434.217 | 10,509.371 | 9,765.89 | 9,106.308 | 9,011.23 | 9,170.459 | 8,470.357 | 8,484.71 | 8,001.928 | 7,742.564 | 7,100.488 | 6,406.775 | 4,472.136 | 3,931.722 | 3,513.12 | 3,296.183 | 2,875.864 | 2,725.651 | 2,558.486 | 2,522.79 | 2,449.834 | 2,410.215 | 1,156.119 | 1,025.17 | 952.943 | 835.479 | 93.141 | 89.715 | 88.445 | 90.091 | 86.668 |
Totaal passiva en aandeelhoudersvermogen
| 23,421.228 | 24,212.077 | 23,896.892 | 24,190.999 | 24,280.277 | 24,362.593 | 23,718.155 | 24,135.445 | 24,493.255 | 24,598.513 | 24,048.23 | 23,804.14 | 23,459.35 | 21,958.802 | 21,718.195 | 22,800.077 | 22,627.376 | 22,857.803 | 21,903.301 | 23,047.421 | 22,762.473 | 23,449.989 | 22,797.624 | 24,643.698 | 24,972.734 | 25,583.616 | 23,026.638 | 24,302.826 | 24,060.646 | 25,004.062 | 24,232.276 | 25,325.805 | 25,052.575 | 25,569.336 | 24,735.66 | 25,187.479 | 25,134.72 | 25,618.209 | 25,570.921 | 25,499.742 | 24,381.612 | 22,822.553 | 22,500.827 | 20,994.363 | 18,325.028 | 15,699.075 | 13,021.677 | 10,658.828 | 9,795.555 | 6,850.104 | 5,201.2 | 4,452.33 | 4,098.885 | 2,927.815 | 163.14 | 192.179 | 185.617 | 196.61 | 192.042 |