Thai Oil Public Company Limited
SET:TOP.BK
41.25 (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
| 34,435.856 | 33,387.684 | 28,431.621 | 28,329.253 | 32,597.216 | 47,101.203 | 43,576 | 23,171.013 | 40,795.359 | 32,915.073 | 27,974 | 24,749.383 | 25,488.712 | 32,137.622 | 51,580 | 27,849.406 | 37,364.319 | 41,326.068 | 74,854 | 61,829.661 | 57,338.268 | 39,899.553 | 34,042 | 20,759.137 | 34,552.782 | 33,879.03 | 13,007 | 17,005.526 | 20,319.942 | 31,311.493 | 31,120 | 23,257.275 | 24,215.684 | 26,384.402 | 35,764 | 16,563.191 | 5,665.337 | 17,991.974 | 16,237 | 10,683.465 | 20,889.678 | 30,526.841 | 15,303 | 15,919.544 | 3,848.167 | 16,365.735 | 10,460 | 17,303.43 | 7,420.182 | 22,501.788 | 18,129.338 | 8,263.666 | 11,848.424 | 13,511.912 | 13,216.886 | 11,634.598 | 10,509.152 | 12,342.576 | 8,618.115 |
Kortetermijnbeleggingen
| 8,621.92 | 3,085.408 | 5,944.54 | 8,369.072 | 3,062.943 | 0.052 | 0.052 | 3,774.591 | 3,513.072 | 0.052 | 0.052 | 0.051 | 14,080.934 | 13,766.854 | 18,110 | 42,770.903 | 42,947.01 | 20,853.216 | 1,757 | 17,614.498 | 36,519.934 | 61,375.009 | 73,220 | 48,316.694 | 42,357.153 | 47,919.945 | 52,318 | 41,787.521 | 37,643.207 | 29,159.413 | 29,654 | 33,167.637 | 33,959.1 | 33,656.8 | 17,364 | 27,992.4 | 33,596 | 35,373.8 | 30,246 | 26,589 | 26,000 | 19,512.183 | 28,512 | 41,882 | 50,031.747 | 47,763.786 | 17,862 | 11,984.597 | 11,853.627 | 12,442.474 | 1,252.894 | 82.581 | 6,112.546 | 6,424.152 | 817.66 | 669.006 | 214.822 | 408.764 | 619.979 |
Liquide middelen en kortetermijnbeleggingen
| 43,057.776 | 36,473.092 | 34,376.16 | 36,698.325 | 35,660.159 | 47,101.255 | 43,576.052 | 26,945.604 | 44,308.431 | 32,915.125 | 27,974.052 | 24,749.434 | 39,569.646 | 45,904.476 | 69,690 | 70,620.309 | 80,311.329 | 62,179.284 | 76,611 | 79,444.159 | 93,858.202 | 101,274.562 | 107,262 | 69,075.831 | 76,909.935 | 81,798.975 | 65,325 | 58,793.047 | 57,963.149 | 60,470.906 | 60,774 | 56,424.912 | 58,174.784 | 60,041.202 | 53,128 | 44,555.591 | 39,261.337 | 53,365.774 | 46,483 | 37,272.465 | 46,889.678 | 50,039.024 | 43,815 | 57,801.544 | 53,879.914 | 64,129.521 | 28,322 | 29,288.027 | 19,273.809 | 34,944.262 | 19,382.232 | 8,346.247 | 17,960.97 | 19,936.064 | 14,034.546 | 12,303.604 | 10,723.974 | 12,751.34 | 9,238.093 |
Nettovorderingen
| 35,676.924 | 35,212.164 | 35,425.957 | 36,122.366 | 29,022.337 | 37,637.853 | 50,540.511 | 52,702.288 | 55,684.369 | 40,348.419 | 29,894.556 | 25,163.303 | 26,559.927 | 24,455.088 | 16,446.128 | 16,622.013 | 18,417.81 | 18,732.059 | 25,531.498 | 24,836.414 | 21,087.172 | 27,804.09 | 27,204.709 | 28,922.659 | 25,765.705 | 26,077.687 | 24,798.482 | 25,630.229 | 19,453.832 | 22,503.189 | 21,142.799 | 18,402.86 | 19,239.711 | 15,018.278 | 17,114.495 | 20,965.955 | 21,980.187 | 21,062.608 | 19,209.584 | 32,926.215 | 21,575.396 | 33,459.463 | 34,056.4 | 31,525.757 | 28,617.398 | 33,313.487 | 31,484.878 | 32,694.816 | 31,763.827 | 32,541.993 | 29,485.911 | 34,558.632 | 33,979.346 | 37,161.528 | 24,744.073 | 26,419.846 | 24,869.435 | 26,766.211 | 24,858.416 |
Voorraad
| 57,036.689 | 51,988.262 | 52,655.827 | 52,179.959 | 47,185.218 | 48,911.088 | 55,343.143 | 63,016.914 | 67,591.777 | 57,538.751 | 39,576.037 | 40,256.811 | 37,797.908 | 28,819.581 | 22,461.136 | 23,554.834 | 15,601.561 | 17,009.326 | 30,292.425 | 32,683.528 | 30,657.538 | 36,038.974 | 28,738.502 | 41,576.223 | 38,805.067 | 30,953.074 | 32,840.902 | 29,231.766 | 28,025.2 | 32,703.234 | 33,188.883 | 25,966.479 | 24,199.941 | 22,551.333 | 18,882.708 | 21,144.27 | 34,243.377 | 25,578.508 | 28,533.477 | 44,222.345 | 38,017.501 | 48,030.125 | 48,508.808 | 48,645.207 | 43,628.303 | 38,598.493 | 40,004.179 | 41,391.732 | 37,806.687 | 45,440.057 | 34,039.275 | 47,435.237 | 44,640.552 | 39,004.235 | 32,994.881 | 26,816.808 | 27,820.391 | 30,201.954 | 28,936.59 |
Overige vlottende activa
| 657.916 | 2,475.528 | 2,913.381 | 2,308.296 | 2,956.759 | 3,416.035 | -0.184 | 6,836.58 | 3,567.287 | 1,404.395 | 0.427 | 942.947 | 922.902 | 3,896.162 | -0.145 | 862.163 | -0.161 | 0.337 | 0.209 | 0.489 | -0.102 | 0.485 | -0.326 | -0.135 | -0.206 | 0.396 | 0.301 | 0.302 | 1.913 | 1.288 | 2.885 | 0.8 | 1.592 | 2.443 | 3.125 | 3.879 | 5.506 | 13.57 | 17.819 | 18.189 | 40.405 | 0.417 | -0.556 | 0.127 | 0.032 | -0.433 | -0.301 | 1,023.654 | 1,598.727 | 1,165.779 | 1,209.43 | 727.522 | 820.449 | 1,295.243 | 2,717.871 | 1,141.592 | 1,052.381 | 1,197.032 | 1,220.001 |
Totaal vlottende activa
| 136,429.305 | 126,149.046 | 125,371.326 | 127,308.946 | 114,824.473 | 137,066.231 | 153,828.19 | 149,501.386 | 171,151.864 | 132,206.69 | 101,238.893 | 91,112.495 | 104,850.383 | 103,075.307 | 114,229.161 | 111,659.319 | 115,089.574 | 99,569.193 | 134,676.29 | 138,546.115 | 146,947.395 | 166,385.735 | 164,743.459 | 139,639.079 | 141,536.808 | 138,893.291 | 126,211.389 | 113,704.2 | 105,490.659 | 115,792.141 | 115,730.642 | 100,883.012 | 102,291.739 | 98,285.787 | 90,489.679 | 87,321.624 | 96,133.71 | 100,642.812 | 95,463.508 | 114,619.641 | 106,533.434 | 131,541 | 127,148.948 | 137,980.014 | 126,137.083 | 136,053.437 | 100,381.722 | 104,398.229 | 90,524.164 | 114,124.498 | 84,148.812 | 91,091.813 | 97,635.15 | 97,631.355 | 74,723.693 | 66,955.863 | 64,720.409 | 71,134.296 | 64,471.414 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 244,627.887 | 244,160.72 | 240,841.383 | 237,972.027 | 234,833.118 | 233,102.055 | 230,514 | 227,230.569 | 210,362.424 | 201,237.395 | 195,530 | 187,768.806 | 182,824.55 | 168,214.277 | 159,954 | 145,794.734 | 140,088.108 | 130,403.313 | 106,559 | 96,762.891 | 88,991.654 | 81,490.725 | 79,957.971 | 77,120.322 | 77,496.255 | 77,881.407 | 78,612 | 79,685.658 | 80,210.641 | 81,245.824 | 82,312 | 83,559.244 | 84,218.575 | 84,667.81 | 83,258 | 83,168.086 | 83,337.376 | 80,274.325 | 78,998 | 76,791.206 | 74,319.248 | 69,769.809 | 65,468 | 63,283.48 | 61,733.536 | 60,223.734 | 64,864 | 64,452.267 | 64,112.406 | 64,796.766 | 65,214.143 | 65,375.701 | 65,842.494 | 67,227.099 | 66,939.327 | 67,612.905 | 68,172.231 | 66,647.487 | 67,800.703 |
Goodwill
| 843.04 | 852.18 | 826.15 | 863.308 | 867.878 | 844.828 | 849.399 | 899.869 | 870.66 | 846.815 | 849.796 | 843.477 | 801.319 | 787.609 | 764.162 | 790.568 | 776.957 | 798.439 | 765.013 | 553.266 | 553.842 | 574.275 | 585 | 581.371 | 603.307 | 575.031 | 601 | 612.631 | 623.477 | 631.406 | 655 | 0 | 0 | 0 | 667 | 0 | 0 | 0 | 641 | 0 | 0 | 0 | 647 | 0 | 0 | 0 | 614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2,380.09 | 2,397.978 | 2,404 | 2,379.04 | 2,418.28 | 2,449.037 | 2,499 | 2,382.474 | 2,408.172 | 2,438.739 | 4,914 | 2,461.923 | 2,470.661 | 2,491.105 | 4,958 | 2,393.974 | 2,397.081 | 2,397.686 | 4,773.882 | 2,515.365 | 2,513.104 | 2,458.222 | 4,920.315 | 2,431.632 | 2,446.809 | 2,549.856 | 5,180.047 | 2,425.815 | 2,458.248 | 2,418.991 | 5,557.015 | 3,125.482 | 3,163.37 | 3,109.325 | 3,145.066 | 1,931.239 | 1,930.92 | 1,916.16 | 3,262.699 | 1,945.697 | 1,958.056 | 1,954.768 | 3,293.634 | 1,962.205 | 1,674.932 | 1,670.594 | 2,812.298 | 1,505.91 | 1,537.021 | 1,508.034 | 1,533.666 | 1,493.093 | 1,502.748 | 1,457.919 | 1,472.05 | 1,457.448 | 1,464.925 | 1,465.69 | 790.157 |
Goodwill en immateriële activa
| 3,223.13 | 3,250.158 | 3,230.15 | 3,242.348 | 3,286.158 | 3,293.865 | 3,348.399 | 3,282.343 | 3,278.832 | 3,285.554 | 5,763.796 | 3,305.4 | 3,271.98 | 3,278.714 | 5,722.162 | 3,184.542 | 3,174.038 | 3,196.125 | 5,538.895 | 3,068.631 | 3,066.946 | 3,032.497 | 5,505.315 | 3,013.003 | 3,050.116 | 3,124.887 | 5,781.047 | 3,038.446 | 3,081.725 | 3,050.397 | 6,212.015 | 3,125.482 | 3,163.37 | 3,109.325 | 3,812.066 | 1,931.239 | 1,930.92 | 1,916.16 | 3,903.699 | 1,945.697 | 1,958.056 | 1,954.768 | 3,940.634 | 1,962.205 | 1,674.932 | 1,670.594 | 3,426.298 | 1,505.91 | 1,537.021 | 1,508.034 | 1,533.666 | 1,493.093 | 1,502.748 | 1,457.919 | 1,472.05 | 1,457.448 | 1,464.925 | 1,465.69 | 790.157 |
Langetermijnbeleggingen
| 46,763.572 | 50,199.354 | 47,116.342 | 48,252.342 | 50,039.794 | 52,973.732 | 54,795.421 | 55,557.171 | 53,589.939 | 57,256.494 | 57,287.088 | 56,935.359 | 25,405.293 | 25,601.302 | 25,058.495 | 34,386.967 | 34,132.73 | 33,541.182 | 34,261.866 | 12,663.676 | 12,604.91 | 16,461.599 | 16,081.497 | 16,419.997 | 17,633.122 | 19,305.717 | 18,249.676 | 17,385.983 | 17,754.945 | 17,119.868 | 14,890.594 | 14,608.832 | 14,566.626 | 14,647.098 | 14,354.97 | 14,261.411 | 14,236.458 | 14,300.929 | 13,371.715 | 13,274.716 | 13,002.672 | 12,791.945 | 12,518.617 | 9,938.86 | 9,784.056 | 9,710.165 | 2,287.33 | 2,304.412 | 2,312.801 | 2,278.484 | 2,249.78 | 2,243.518 | 1,961.824 | 1,162.819 | 1,130.88 | 1,162.55 | 1,194.108 | 1,196.123 | 1,214.646 |
Belastingvorderingen
| 4,239.401 | 3,650.143 | 2,502.706 | 4,422.056 | 3,002.437 | 1,134.461 | 1,125.358 | 3,435.434 | 2,637.896 | 3,281.788 | 2,584.676 | 3,686.709 | 2,805.019 | 2,652.366 | 2,677.602 | 4,760.395 | 4,628.813 | 4,572.494 | 670.856 | 798.273 | 784.935 | 670.87 | 629.339 | 574.534 | 553.483 | 526.608 | 507.431 | 424.983 | 408.117 | 412.88 | 440.703 | 438.433 | 424.506 | 413.161 | 578.725 | 899.816 | 1,057.925 | 1,231.925 | 1,480.495 | 367.528 | 306.056 | 240.016 | 174.316 | 123.538 | 69.303 | 30.744 | 29.478 | 569.375 | 554.236 | 538.992 | 552.253 | 801.551 | 795.255 | 786.734 | 238.954 | 455.566 | 375.031 | 285.706 | 324.958 |
Overige niet-vlottende activa
| 962.735 | 947.621 | 930.793 | 1,009.513 | 969.75 | 1,000.445 | 969.491 | 1,545.716 | 2,257.124 | 1,315.39 | -260.333 | 3,039.735 | 1,159.117 | 1,035.253 | -1,453.759 | 1,114.177 | 1,057.085 | 1,084.047 | 1,737.621 | 4,023.007 | 4,057.116 | 4,189.35 | 1,695.373 | 4,131.947 | 1,203.608 | 1,307.918 | -1,253.25 | 1,251.85 | 1,105.365 | 1,214.811 | -1,854.742 | 1,249.852 | 1,543.87 | 1,561.066 | -327.748 | 1,581.157 | 1,630.559 | 1,677.375 | -415.375 | 1,414.869 | 1,419.6 | 1,268.148 | -731.123 | 1,258.891 | 1,260.686 | 1,261.283 | -312.401 | 1,428.622 | 1,364.389 | 1,389.795 | 1,388.472 | 1,489.882 | 1,803.197 | 1,513.176 | 2,102.358 | 2,172.777 | 2,291.724 | 2,356.831 | 3,142.823 |
Totaal niet-vlottende activa
| 299,816.725 | 302,207.996 | 294,621.375 | 294,898.286 | 292,131.257 | 291,504.558 | 290,752.669 | 291,051.233 | 272,126.215 | 266,376.621 | 260,905.226 | 254,736.009 | 215,465.959 | 200,781.912 | 191,958.499 | 189,240.815 | 183,080.774 | 172,797.161 | 148,768.238 | 117,316.478 | 109,505.561 | 105,845.041 | 103,869.495 | 101,259.803 | 99,936.584 | 102,146.537 | 101,896.904 | 101,786.92 | 102,560.793 | 103,043.78 | 102,000.57 | 102,981.843 | 103,916.947 | 104,398.46 | 101,676.012 | 101,841.709 | 102,193.238 | 99,400.714 | 97,338.534 | 93,794.016 | 91,005.632 | 86,024.686 | 81,370.445 | 76,566.974 | 74,522.513 | 72,896.52 | 70,294.705 | 70,260.586 | 69,880.853 | 70,512.071 | 70,938.314 | 71,403.745 | 71,905.518 | 72,147.747 | 71,883.569 | 72,861.246 | 73,498.019 | 71,951.837 | 73,273.286 |
Totaal activa
| 436,246.03 | 428,357.042 | 419,992.701 | 422,207.232 | 406,955.73 | 428,570.789 | 444,580.858 | 440,552.619 | 443,278.079 | 398,583.311 | 362,144.119 | 345,848.504 | 320,316.342 | 303,857.219 | 306,187.66 | 300,900.134 | 298,170.348 | 272,366.354 | 283,444.527 | 255,862.593 | 256,452.956 | 272,230.776 | 268,612.953 | 240,898.882 | 241,473.392 | 241,039.828 | 228,108.293 | 215,491.12 | 208,051.452 | 218,835.921 | 217,731.212 | 203,864.855 | 206,208.686 | 202,684.247 | 192,165.691 | 189,163.333 | 198,326.948 | 200,043.526 | 192,802.042 | 208,413.657 | 197,539.066 | 217,565.686 | 208,519.393 | 214,546.988 | 200,659.596 | 208,949.957 | 170,676.427 | 174,658.815 | 160,405.017 | 184,636.569 | 155,087.127 | 162,495.558 | 169,540.668 | 169,779.102 | 146,607.262 | 139,817.109 | 138,218.428 | 143,086.133 | 137,744.699 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 64,169.855 | 46,055.769 | 50,184.442 | 44,108.277 | 45,745.365 | 66,981.951 | 74,154.2 | 65,392.689 | 61,103.213 | 40,715.313 | 23,000.501 | 18,922.466 | 21,928.789 | 13,390.07 | 9,516.855 | 11,419.834 | 7,022.019 | 12,197.703 | 25,015.153 | 19,138.075 | 17,266.344 | 26,013.249 | 21,844.263 | 26,670.133 | 24,021.715 | 18,631.303 | 18,963.172 | 17,812.913 | 14,189.768 | 20,546.963 | 19,887.404 | 13,834.849 | 14,234.472 | 16,109.986 | 12,052.879 | 14,427.762 | 20,634.881 | 19,364.591 | 17,811.088 | 29,948.374 | 15,379.547 | 34,680.024 | 31,554.321 | 33,650.463 | 27,632.063 | 33,268.216 | 26,614.728 | 30,776.339 | 24,529.466 | 33,648.027 | 17,271.223 | 29,939.229 | 28,669.024 | 26,354.152 | 18,983.699 | 17,191.323 | 16,671.568 | 22,993.14 | 18,108.349 |
Kortlopende schulden
| 8,515.94 | 8,143.908 | 14,760.079 | 13,694.311 | 11,661.528 | 13,135.784 | 23,494.498 | 25,723.468 | 35,354.884 | 54,448.568 | 6,389.116 | 6,486.533 | 6,926.337 | 3,350.602 | 9,504.62 | 6,055.122 | 7,373.271 | 8,246.887 | 2,912.036 | 2,929.415 | 3,157.305 | 2,920.564 | 6,940.303 | 7,281.009 | 6,209.108 | 6,144.648 | 2,561.239 | 2,884.84 | 3,111.485 | 3,074.207 | 8,005.25 | 7,969.372 | 8,160.749 | 7,783.418 | 1,787.23 | 1,647.795 | 1,670.18 | 13,233.369 | 12,835.624 | 12,522.183 | 12,890.214 | 1,544.87 | 13,477.922 | 15,535.6 | 20,025.02 | 15,530.262 | 4,635.073 | 2,142.182 | 1,923.952 | 5,907.04 | 5,717.741 | 7,411.186 | 6,547.958 | 3,538.122 | 2,961.758 | 2,830.643 | 3,069.573 | 0 | 3,444.962 |
Belastingschulden
| 2,731.286 | 4,974.859 | 3,153.972 | 4,906.539 | 2,349.086 | 2,948.693 | 883.164 | 1,002.416 | 9,228.515 | 3,853.204 | 2,523.428 | 1,781.211 | 2,324.764 | 2,588.876 | 2,165.393 | 1,907.563 | 5,081.539 | 2,197.606 | 1,632.743 | 5,029.944 | 4,431.157 | 6,625.678 | 5,363.443 | 1,685.719 | 6,200.686 | 9,908.858 | 8,347.704 | 3,516.043 | 3,480.858 | 4,255.095 | 2,688.27 | 1,802.562 | 2,067.847 | 1,549.251 | 1,393.67 | 938.074 | 1,180.431 | 1,138.91 | 1,058.461 | 535.466 | 1,004.496 | 1,424.329 | 1,245.297 | 893.676 | 889.716 | 1,821.02 | 1,678.961 | 368.343 | 618.439 | 1,980.241 | 1,380.576 | 1,100.725 | 4,039.734 | 4,917.246 | 2,149.559 | 910.516 | 926.26 | 922.723 | 448.436 |
Uitgestelde opbrengsten
| 2,731.286 | 4,974.859 | 3,153.972 | 12,718.896 | 6,347.44 | 0 | 0 | 0 | 0 | 0 | 9,084.428 | 7,205.681 | 8,865.888 | 6,723.763 | 7,914.393 | 5,769.889 | 9,028.358 | 6,251.321 | 10,738.743 | 10,187.269 | 9,460.987 | 9,192.702 | 9,235.443 | 3,700.307 | 0 | 12,406.314 | 11,823.704 | 6,340.454 | 5,973.301 | 6,547.995 | 6,253.27 | 5,054.056 | 6,093.501 | 5,322.171 | 4,351.67 | 2,904.475 | 6,059.927 | 4,263.243 | 4,988.461 | 4,220.614 | -10,108.284 | 4,887.529 | 4,543.297 | 4,214.119 | 3,909.33 | 4,972.399 | 3,920.961 | 896.056 | 1,322.568 | 2,475.983 | 1,999.143 | 1,444.377 | 4,510.051 | 6,335.022 | 3,180.026 | 3,239.373 | 1,715.061 | 0 | 1,205.977 |
Overige kortlopende verplichtingen
| 4,437.007 | 5,253.775 | 5,402.826 | 1,462.142 | 1,567.979 | 6,673.403 | 6,024.319 | 7,461.224 | 24,138.749 | 14,199.949 | 2.083 | 2,187.246 | 982.248 | 1,672.536 | 1,684.349 | 46.827 | 49.554 | 153.174 | 0.768 | 0.293 | 0.288 | 0.288 | 0.043 | 0.133 | 8,410.681 | 0.303 | -0.073 | -0.087 | -0.232 | -0.037 | -0.096 | -0.151 | 0.472 | -0.014 | 0.367 | -0.238 | -0.119 | 0.591 | -0.463 | 0.374 | 15,364.167 | 0.024 | 0.065 | 0.463 | 0.063 | 0.216 | 0.49 | 2,537.111 | 2,347.177 | 1,722.305 | 1,912.054 | 2,257.161 | 1,904.231 | 2,330.762 | 2,248.397 | 1,862.242 | 1,258.613 | 6,201.434 | 1,538.363 |
Totaal kortlopende verplichtingen
| 79,854.088 | 64,428.311 | 73,501.318 | 71,983.626 | 65,322.312 | 86,791.138 | 103,673.018 | 98,577.381 | 120,596.846 | 109,363.83 | 38,476.128 | 34,801.926 | 38,703.262 | 25,136.971 | 28,620.218 | 23,291.672 | 23,473.202 | 26,849.085 | 38,666.699 | 32,255.052 | 29,884.924 | 38,126.803 | 38,020.051 | 37,651.582 | 38,641.504 | 37,182.568 | 33,348.043 | 27,038.12 | 23,274.322 | 30,169.128 | 34,145.828 | 26,858.126 | 28,489.194 | 29,215.561 | 18,192.145 | 18,979.794 | 28,364.869 | 36,861.794 | 35,634.71 | 46,691.545 | 33,525.644 | 41,112.447 | 49,575.605 | 53,400.645 | 51,566.476 | 53,771.093 | 35,171.252 | 36,351.688 | 30,123.163 | 43,753.355 | 26,900.162 | 41,051.953 | 41,631.264 | 38,558.058 | 27,373.879 | 25,123.581 | 22,714.815 | 29,194.574 | 24,297.651 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 158,575.776 | 162,382.573 | 149,857.583 | 179,135.379 | 176,690.617 | 169,628.201 | 172,764.927 | 173,813.126 | 161,606.669 | 149,285.753 | 191,758.264 | 184,595.236 | 154,385.838 | 151,913.984 | 147,508.898 | 159,006.951 | 156,350.767 | 130,210.941 | 115,286.797 | 96,070.931 | 96,439.551 | 99,105.658 | 100,119.55 | 68,043.65 | 69,203.832 | 67,420.25 | 63,906.724 | 64,753.698 | 65,760.763 | 66,853.744 | 68,295.71 | 67,589.345 | 68,270.715 | 68,239.192 | 73,718.698 | 73,764.197 | 69,545.524 | 67,876.575 | 67,265.283 | 65,415.69 | 64,497.001 | 76,034.173 | 61,384.831 | 64,487.364 | 59,058.024 | 58,973.454 | 42,162.164 | 44,719.662 | 45,939.465 | 45,414.252 | 39,970.191 | 35,367.668 | 41,788.553 | 45,302.583 | 41,061.616 | 40,008.184 | 41,936.687 | 38,550.846 | 39,989.471 |
Uitgestelde opbrengsten niet-vlottend
| 19,763.246 | 19,868.817 | 19,688.453 | 3,251.482 | 4,315.353 | 0 | 0 | 0 | 0 | 0 | 5,172.188 | 5,214.417 | 5,198.832 | 5,857.769 | 6,532.68 | 5,307.961 | 5,757.96 | 5,208.172 | 4,586.029 | 4,160.469 | 4,087.746 | 3,650.89 | 3,586.98 | 3,628.183 | 3,575.812 | 3,537.438 | 3,510.907 | 3,156.134 | 3,092.856 | 3,127.223 | 3,296.501 | 3,302.413 | 3,244.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,523.056 | 2,472.748 | 5,156.562 | 5,041.694 | 4,926.48 | 4,855.911 | 3,984.91 | 3,908.532 | 3,817.316 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 21.981 | 19.828 | 15.752 | 15.719 | 13.162 | 2.946 | 2.811 | 50.47 | 64.965 | 58.667 | 170.101 | 146.805 | 92.385 | 58.869 | 134.763 | 136.863 | 137.52 | 115.349 | 124.916 | 109.653 | 108.001 | 35.733 | 37.02 | 17.838 | 18.205 | 8.861 | 8.981 | 9.1 | 9.259 | 9.43 | 9.601 | 10.1 | 10.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.87 | 93.272 | 629.464 | 650.324 | 656.03 | 658.388 | 975.56 | 1,012.607 | 1,176.162 | 1,171.264 | 1,288.377 | 1,163.516 | 1,218.705 | 1,329.503 |
Overige niet-vlottende verplichtingen
| 7,859.872 | 8,100.51 | 8,617.904 | 4,769.567 | 4,769.126 | 9,331.7 | 9,482.731 | 10,396.143 | 10,396.863 | 10,304.488 | 3,473.359 | 3,484.924 | 3,372.321 | 3,366.679 | 3,272.67 | 1,635.116 | 1,619.229 | 1,653.821 | 856.576 | 778.554 | 779.01 | 372.744 | 376.974 | 242.039 | 243.469 | 182.475 | 185.392 | 80.548 | 77.602 | 75.895 | 386.268 | 374.491 | 380.113 | 3,598.137 | 3,246.106 | 3,027.477 | 2,956.649 | 2,906.187 | 2,862.74 | 2,904.598 | 2,891.764 | 2,853.206 | 2,720.554 | 2,725.676 | 2,656.777 | 89.503 | 53.167 | -2,530.58 | -2,477.282 | -2,367.37 | -2,331.167 | -1,894.257 | -1,853.146 | -1,812.064 | 162.93 | 504.964 | 537.573 | 484.54 | 441.199 |
Totaal niet-vlottende verplichtingen
| 186,220.875 | 190,371.728 | 178,179.692 | 187,172.147 | 185,788.258 | 178,962.847 | 182,250.469 | 184,259.739 | 172,068.497 | 159,648.908 | 200,573.911 | 193,441.382 | 163,049.376 | 161,197.301 | 157,449.01 | 166,086.891 | 163,865.476 | 137,188.283 | 120,854.319 | 101,119.607 | 101,414.308 | 103,165.025 | 104,120.524 | 71,931.71 | 73,041.318 | 71,149.024 | 67,612.004 | 67,999.48 | 68,940.48 | 70,066.292 | 71,988.08 | 71,276.349 | 71,905.433 | 71,837.329 | 76,964.804 | 76,791.674 | 72,502.173 | 70,782.762 | 70,128.024 | 68,320.288 | 67,388.765 | 78,887.379 | 64,105.385 | 67,213.04 | 61,714.801 | 61,627.883 | 44,781.352 | 47,975.108 | 49,154.201 | 48,629.392 | 43,153.322 | 38,433.881 | 44,856.546 | 48,483.997 | 42,395.809 | 41,801.525 | 43,637.776 | 40,254.091 | 41,760.173 |
Totaal passiva
| 266,074.963 | 254,800.039 | 251,681.01 | 259,155.773 | 251,110.57 | 265,753.985 | 285,923.487 | 282,837.12 | 292,665.343 | 269,012.738 | 239,050.039 | 228,243.308 | 201,752.638 | 186,334.272 | 186,069.228 | 189,378.563 | 187,338.678 | 164,037.368 | 159,521.018 | 133,374.659 | 131,299.232 | 141,291.828 | 142,140.575 | 109,583.292 | 111,682.822 | 108,331.592 | 100,960.047 | 95,037.6 | 92,214.802 | 100,235.42 | 106,133.908 | 98,134.475 | 100,394.627 | 101,052.89 | 95,156.949 | 95,771.468 | 100,867.042 | 107,644.556 | 105,762.734 | 115,011.833 | 100,914.409 | 119,999.826 | 113,680.99 | 120,613.685 | 113,281.277 | 115,398.976 | 79,952.604 | 84,326.796 | 79,277.364 | 92,382.747 | 70,053.484 | 79,485.834 | 86,487.81 | 87,042.055 | 69,769.688 | 66,925.106 | 66,352.591 | 69,448.665 | 66,057.824 |
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
| 22,338.356 | 22,338.356 | 22,338.356 | 22,338.356 | 22,338.356 | 22,338.356 | 22,338.356 | 22,323.356 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 | 20,400.279 |
Ingehouden winsten
| 146,555.563 | 147,151.274 | 141,288.33 | 138,345.066 | 128,968.866 | 131,649.269 | 127,095.14 | 130,120.553 | 130,108.652 | 110,731.751 | 103,544.202 | 98,511.527 | 97,800.541 | 97,005.321 | 93,645.317 | 86,449.828 | 85,734.651 | 83,254.157 | 97,996.594 | 96,303.996 | 99,027.572 | 100,807.735 | 96,400.25 | 101,227.78 | 99,729.383 | 102,583.363 | 96,975.467 | 90,371.996 | 85,826.335 | 88,696.439 | 81,952.771 | 76,150.72 | 76,268.913 | 72,187.823 | 67,462.022 | 63,932.972 | 68,063.064 | 63,058.278 | 57,865.28 | 64,344.165 | 67,661.429 | 68,626.629 | 65,971.964 | 65,985.886 | 60,007.604 | 66,057.967 | 61,694.846 | 62,054.235 | 53,002.14 | 63,984.361 | 56,758.447 | 54,899.183 | 55,032.772 | 54,643.364 | 48,672.211 | 45,076.186 | 43,977.413 | 45,962.536 | 43,956.182 |
Overige gereserveerde algehele resultaten
| -12,195.435 | -9,414.459 | -8,757.651 | 2,559.648 | 2,559.648 | 2,559.648 | 2,559.648 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 2,284.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -111.527 | -155.992 | -116.106 | -117.785 | -24.18 |
Overige totale aandeelhoudersvermogen
| 10,698.724 | 10,698.724 | 10,698.724 | -2,924.743 | -694.099 | 3,602.631 | 4,041.157 | 427.463 | -4,635.593 | -6,208.413 | -5,348.265 | -5,684.39 | -4,688.6 | -4,890.493 | -101.16 | -1,343.424 | -1,462.984 | -1,490.883 | -708.663 | -501.836 | -559.191 | 2,626.413 | 2,626.966 | 2,657.944 | 2,675.002 | 2,541.607 | 2,563.204 | 2,559.369 | 2,528.256 | 2,515.586 | 2,218.997 | 2,208.863 | 2,220.788 | 2,211.711 | 2,224.623 | 2,201.88 | 2,151.883 | 2,130.013 | 2,151.251 | 2,141.051 | 2,132.868 | 2,142.87 | 2,153.309 | 2,104.096 | 2,094.211 | 2,124.351 | 2,155.3 | 2,290.906 | 2,316.428 | 2,288.687 | 2,310.847 | 2,259.711 | 2,250.563 | 2,223.856 | 2,456.261 | 2,456.261 | 2,456.261 | 2,456.261 | 2,456.261 |
Totaal eigen vermogen van aandeelhouders
| 167,397.208 | 170,773.895 | 165,567.759 | 160,318.327 | 153,172.771 | 160,149.904 | 156,034.301 | 155,155.9 | 148,157.866 | 127,208.145 | 120,880.744 | 115,511.944 | 115,796.748 | 114,799.635 | 116,228.964 | 107,791.211 | 106,956.474 | 104,448.081 | 119,972.738 | 118,486.967 | 121,153.188 | 126,118.955 | 121,712.023 | 126,570.531 | 125,089.192 | 127,809.777 | 122,223.477 | 115,616.172 | 111,039.398 | 113,896.832 | 106,856.575 | 101,044.39 | 101,174.508 | 97,084.341 | 92,371.451 | 88,819.659 | 92,899.754 | 87,873.098 | 82,701.338 | 89,170.023 | 92,479.104 | 93,454.306 | 90,810.08 | 90,774.789 | 84,786.622 | 90,867.125 | 86,534.953 | 84,745.42 | 75,718.847 | 86,673.327 | 79,469.573 | 77,559.173 | 77,683.614 | 77,267.499 | 71,417.225 | 67,776.734 | 66,717.847 | 68,701.291 | 66,788.542 |
Totaal eigen vermogen
| 170,171.067 | 173,557.003 | 168,311.691 | 163,051.459 | 155,845.16 | 162,816.804 | 158,657.371 | 157,715.499 | 150,612.736 | 129,570.573 | 123,094.08 | 117,605.196 | 118,563.704 | 117,522.947 | 120,118.432 | 111,521.571 | 110,831.67 | 108,328.986 | 123,923.509 | 122,487.934 | 125,153.724 | 130,938.948 | 126,472.379 | 131,315.59 | 129,790.57 | 132,708.236 | 127,148.246 | 120,453.52 | 115,836.65 | 118,600.501 | 111,597.304 | 105,730.38 | 105,814.059 | 101,631.357 | 97,008.742 | 93,391.865 | 97,459.906 | 92,398.97 | 87,039.308 | 93,401.824 | 96,624.657 | 97,565.86 | 94,838.403 | 93,933.303 | 87,378.319 | 93,550.981 | 90,723.823 | 90,332.019 | 81,127.653 | 92,253.822 | 85,033.643 | 83,009.724 | 83,052.858 | 82,737.047 | 76,837.574 | 72,892.003 | 71,865.837 | 73,637.468 | 71,686.875 |
Totaal passiva en aandeelhoudersvermogen
| 436,246.03 | 428,357.042 | 419,992.701 | 422,207.232 | 406,955.73 | 428,570.789 | 444,580.858 | 440,552.619 | 443,278.079 | 398,583.311 | 362,144.119 | 345,848.504 | 320,316.342 | 303,857.219 | 306,187.66 | 300,900.134 | 298,170.348 | 272,366.354 | 283,444.527 | 255,862.593 | 256,452.956 | 272,230.776 | 268,612.953 | 240,898.882 | 241,473.392 | 241,039.828 | 228,108.293 | 215,491.12 | 208,051.452 | 218,835.921 | 217,731.212 | 203,864.855 | 206,208.686 | 202,684.247 | 192,165.691 | 189,163.333 | 198,326.948 | 200,043.526 | 192,802.042 | 208,413.657 | 197,539.066 | 217,565.686 | 208,519.393 | 214,546.988 | 200,659.596 | 208,949.957 | 170,676.427 | 174,658.815 | 160,405.017 | 184,636.569 | 155,087.127 | 162,495.558 | 169,540.668 | 169,779.102 | 146,607.262 | 139,817.109 | 138,218.428 | 143,086.133 | 137,744.699 |