Venture Corporation Limited
SGX:V03.SI
12.58 (SGD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SGD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 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 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,190.843 | 1,056.303 | 895.58 | 812.593 | 704.291 | 807.934 | 922.169 | 928.74 | 834.075 | 714.467 | 803.621 | 761.78 | 806.753 | 712.826 | 740.254 | 688.617 | 765.272 | 752.447 | 599.586 | 441.661 | 486.818 | 499.736 | 427.583 | 377.452 | 527.022 | 459.254 | 378.544 | 329.807 | 440.88 | 393.256 | 331.446 | 310.387 | 416.148 | 390.889 | 337.234 | 357.337 | 429.4 | 453.424 | 433.563 | 398.474 | 476.425 | 513.218 | 437.028 | 338.284 | 454.471 | 441.7 | 441.827 | 374.062 | 492.724 | 567.068 | 141.767 | 141.767 | 141.767 | 36.175 | 36.175 | 36.175 | 36.175 | 123.332 | 123.332 | 123.332 | 123.332 | 82.252 | 82.252 | 82.252 | 82.252 | 139.147 | 139.147 | 139.147 | 139.147 | 152.402 | 152.402 | 152.402 | 152.402 | 195.033 | 195.033 | 195.033 | 195.033 | 104.933 | 104.933 | 343.454 | 104.933 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.528 | 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 | -1.333 | 0 | 0 | 0 | -1.914 | -1.938 | -1.657 | 0 | -2.078 | 5.015 | 5.038 | 1.26 | 1.26 | 1.26 | 39.07 | 39.07 | 39.07 | 39.07 | 11.521 | 11.521 | 11.521 | 11.521 | 4.882 | 4.882 | 4.882 | 4.882 | 9.689 | 9.689 | 9.689 | 9.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 314.8 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,190.843 | 1,056.303 | 895.58 | 812.593 | 704.291 | 807.934 | 922.169 | 928.74 | 834.075 | 714.467 | 803.621 | 761.78 | 806.753 | 712.826 | 740.254 | 688.617 | 765.272 | 752.447 | 599.586 | 441.661 | 486.818 | 499.736 | 427.583 | 377.452 | 527.022 | 459.254 | 378.544 | 329.807 | 440.88 | 393.256 | 331.446 | 310.387 | 416.148 | 390.889 | 337.234 | 357.337 | 429.4 | 453.424 | 433.563 | 398.474 | 476.425 | 513.218 | 437.028 | 338.284 | 454.471 | 441.7 | 441.827 | 374.062 | 497.739 | 572.106 | 143.027 | 143.027 | 143.027 | 75.244 | 75.244 | 75.244 | 75.244 | 134.853 | 134.853 | 134.853 | 134.853 | 87.133 | 87.133 | 87.133 | 87.133 | 148.836 | 148.836 | 148.836 | 148.836 | 152.402 | 152.402 | 152.402 | 152.402 | 195.033 | 195.033 | 195.033 | 195.033 | 419.733 | 104.933 | 343.454 | 104.933 |
Nettovorderingen
| 691.168 | 690.329 | 773.014 | 917.113 | 861.856 | 849.278 | 696.886 | 719.44 | 636.563 | 915.351 | 0 | 713.393 | 0 | 755.167 | 632.059 | 749.852 | 682.906 | 791.729 | 0 | 808.833 | 561.175 | 734.69 | 0 | 543.636 | 0 | 570.407 | 0 | 566.511 | 0 | 556.991 | 0 | 514.692 | 0 | 520.282 | 0 | 0 | 0 | 0 | 0 | 471.793 | 0 | 0 | 0 | 463.94 | 469.374 | 543.751 | 0 | 489.729 | 0 | 625.167 | 156.292 | 156.292 | 156.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167.217 | 167.217 | 167.217 | 167.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 475.54 | 0 | 325.007 | 0 |
Voorraad
| 750.644 | 822.895 | 1,002.849 | 1,065.3 | 1,250.367 | 1,049.429 | 766.611 | 656.453 | 798.639 | 706.15 | 760.672 | 749.705 | 818.168 | 808.166 | 795.698 | 727.169 | 724.726 | 699.63 | 703.931 | 669.683 | 670.324 | 622.988 | 615.891 | 581.657 | 570.799 | 556.471 | 642.382 | 623.949 | 611.777 | 552.747 | 563.773 | 538.704 | 533.084 | 527.923 | 568.662 | 540.279 | 525.957 | 497.352 | 528.808 | 545.591 | 535.602 | 513.66 | 550.479 | 551.259 | 598.093 | 513.126 | 580.249 | 541.615 | 534.625 | 475.832 | 118.958 | 118.958 | 118.958 | 20.062 | 20.062 | 20.062 | 20.062 | 136.836 | 136.836 | 136.836 | 136.836 | 145.348 | 145.348 | 145.348 | 145.348 | 102.034 | 102.034 | 102.034 | 102.034 | 88.385 | 88.385 | 88.385 | 88.385 | 63.541 | 63.541 | 63.541 | 63.541 | 217.803 | 54.451 | 194.79 | 54.451 |
Overige vlottende activa
| 42.84 | 34.011 | 37.088 | 37.9 | 36.542 | 30.88 | 31.689 | 15.749 | 28.034 | 9.368 | 0 | 47.601 | 0 | 29.997 | 32.626 | 24.438 | 30.31 | 32.35 | 0 | 60.703 | 204.593 | 16.579 | 0 | 23.962 | 0 | 22.709 | 0 | 29.755 | 0 | 25.625 | 0 | 37.099 | 0 | 32.681 | 0 | 472.502 | 0 | 463.292 | 0 | 2.666 | 0 | 505.39 | 0 | 3.828 | 3.876 | 547.065 | 0 | 4.156 | 0 | 10.114 | 2.529 | 2.529 | 2.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.125 | 3.125 | 3.125 | 3.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.803 | 0 | 0 | 0 |
Totaal vlottende activa
| 2,675.495 | 2,605.228 | 2,708.531 | 2,832.906 | 2,853.056 | 2,737.521 | 2,417.355 | 2,323.33 | 2,297.311 | 2,345.336 | 2,347.67 | 2,272.479 | 2,414.503 | 2,306.156 | 2,200.637 | 2,190.076 | 2,203.214 | 2,276.156 | 2,181.86 | 1,980.88 | 1,922.91 | 1,873.993 | 1,634.582 | 1,526.707 | 1,629.992 | 1,619.518 | 1,639.317 | 1,550.022 | 1,621.635 | 1,539.252 | 1,435.358 | 1,400.882 | 1,493.015 | 1,481.346 | 1,398.227 | 1,370.118 | 1,412.047 | 1,414.068 | 1,407.342 | 1,418.524 | 1,462.341 | 1,532.268 | 1,443.467 | 1,357.311 | 1,525.814 | 1,501.891 | 1,520.198 | 1,409.562 | 1,478.91 | 1,683.219 | 420.805 | 420.805 | 420.805 | 126.85 | 126.85 | 126.85 | 126.85 | 434.306 | 434.306 | 434.306 | 434.306 | 402.823 | 402.823 | 402.823 | 402.823 | 406.073 | 406.073 | 406.073 | 406.073 | 368.144 | 368.144 | 368.144 | 368.144 | 376.143 | 376.143 | 376.143 | 376.143 | 1,117.879 | 279.47 | 863.251 | 279.47 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 273.478 | 273.373 | 256.832 | 247.679 | 223.454 | 227.613 | 235.859 | 246.831 | 249.797 | 259.211 | 269.848 | 243.986 | 245.852 | 230.686 | 233.729 | 233.827 | 232.994 | 197.86 | 196.538 | 198.753 | 202.006 | 203.152 | 195.387 | 192.568 | 181.291 | 186.481 | 190.036 | 186.411 | 190.36 | 187.691 | 185.259 | 186.331 | 189.395 | 152.644 | 152.579 | 146.133 | 138.026 | 138.568 | 124.064 | 134.044 | 135.995 | 143.895 | 143.898 | 132.084 | 137.668 | 144.987 | 149.016 | 151.442 | 158.647 | 162.967 | 40.742 | 40.742 | 40.742 | 2.929 | 2.929 | 2.929 | 2.929 | 51.7 | 51.7 | 51.7 | 51.7 | 55.373 | 55.373 | 55.373 | 55.373 | 42.029 | 42.029 | 42.029 | 42.029 | 41.929 | 41.929 | 41.929 | 41.929 | 39.841 | 39.841 | 39.841 | 39.841 | 162.43 | 40.608 | 124.403 | 40.608 |
Goodwill
| 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 639.708 | 640.593 | 640.593 | 640.593 | 640.593 | 640.593 | 640.593 | 640.593 | 640.593 | 160.148 | 160.148 | 160.148 | 0 | 0 | 0 | 0 | 157.604 | 157.604 | 157.604 | 157.604 | 157.604 | 157.604 | 157.604 | 157.604 | 19.772 | 19.772 | 19.772 | 19.772 | 16.64 | 16.64 | 16.64 | 16.64 | 14.379 | 14.379 | 14.379 | 14.379 | 12.867 | 12.867 | 12.867 | 12.867 |
Immateriële activa
| 0.951 | 0 | 1.038 | 1.053 | 0.558 | 0.623 | 0.248 | 640.02 | 0.282 | 0.172 | 0.208 | 0.244 | 0.179 | 0.181 | 0.282 | 0.423 | 0.346 | 0.209 | 0.714 | 0.855 | 1.022 | 1.283 | 7.36 | 11.696 | 16.248 | 21.51 | 26.486 | 31.188 | 36.311 | 41.392 | 46.511 | 51.435 | 56.178 | 60.889 | 66.008 | 71.196 | 75.754 | 78.651 | 82.375 | 87.072 | 91.51 | 96.413 | 103.21 | 109.502 | 114.549 | 117.847 | 122.355 | 127.623 | 130.268 | 131.705 | 32.926 | 32.926 | 32.926 | 0.671 | 0.671 | 0.671 | 0.671 | 38.484 | 38.484 | 38.484 | 38.484 | 43.55 | 43.55 | 43.55 | 43.55 | 1.213 | 1.213 | 1.213 | 1.213 | 2.094 | 2.094 | 2.094 | 2.094 | 4.392 | 4.392 | 4.392 | 4.392 | 76.567 | 6.275 | 26.776 | 6.275 |
Goodwill en immateriële activa
| 640.659 | 639.708 | 640.746 | 640.761 | 640.266 | 640.331 | 639.956 | 1,279.728 | 639.99 | 639.88 | 639.916 | 639.952 | 639.887 | 639.889 | 639.99 | 640.131 | 640.054 | 639.917 | 640.422 | 640.563 | 640.73 | 640.991 | 647.068 | 651.404 | 655.956 | 661.218 | 666.194 | 670.896 | 676.019 | 681.1 | 686.219 | 691.143 | 695.886 | 700.597 | 705.716 | 710.904 | 715.462 | 718.359 | 722.083 | 726.78 | 731.218 | 736.121 | 743.803 | 750.095 | 755.142 | 758.44 | 762.948 | 768.216 | 770.861 | 772.298 | 193.075 | 193.075 | 193.075 | 0.671 | 0.671 | 0.671 | 0.671 | 196.088 | 196.088 | 196.088 | 196.088 | 201.154 | 201.154 | 201.154 | 201.154 | 20.984 | 20.984 | 20.984 | 20.984 | 18.734 | 18.734 | 18.734 | 18.734 | 18.771 | 18.771 | 18.771 | 18.771 | 76.567 | 19.142 | 26.776 | 19.142 |
Langetermijnbeleggingen
| 27.688 | 26.347 | 25.61 | 26.228 | 25.563 | 26.082 | 25.731 | 25.779 | 24.574 | 0 | 0 | 0 | 8.674 | 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 | 111.058 | 0 | 0 | 0 | 133.229 | 134.424 | 141.71 | 128.107 | 116.439 | 112.615 | 117.558 | 4.495 | 4.495 | 4.495 | 331.097 | 331.097 | 331.097 | 331.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.557 | 17.557 | 17.557 | 17.557 |
Belastingvorderingen
| 9.708 | 9.145 | 5.113 | 3.829 | 3.836 | 3.714 | 3.634 | 3.607 | 3.887 | 3.69 | 3.825 | 3.718 | 3.715 | 3.747 | 3.746 | 3.703 | 3.604 | 3.668 | 7.35 | 7.49 | 7.603 | 7.814 | 7.4 | 7.331 | 7.374 | 7.697 | 7.696 | 7.573 | 7.735 | 7.401 | 7.29 | 7.288 | 6.874 | 6.885 | 5.826 | 5.87 | 6.412 | 5.315 | 5.329 | 5.544 | 5.469 | 3.957 | 3.937 | 1.661 | 0.059 | 0.061 | 0.062 | 0.065 | 1.377 | 1.006 | 0.252 | 0.252 | 0.252 | 0 | 0 | 0 | 0 | 0.259 | 0.259 | 0.259 | 0.259 | 0.186 | 0.186 | 0.186 | 0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.865 | 0.865 | 0.865 | 0.865 |
Overige niet-vlottende activa
| 0 | 0.982 | 0 | 0 | 0 | 0 | 0 | -639.708 | 0 | 26.128 | 26.391 | 25.202 | 15.985 | 24.119 | 24.708 | 25.876 | 26.203 | 26.604 | 34.465 | 33.691 | 32.139 | 32.572 | 44.23 | 44.918 | 54.019 | 53.403 | 113.719 | 113.843 | 113.387 | 112.767 | 99.242 | 86.089 | 85.422 | 100.893 | 98.136 | 97.623 | 96.829 | 96.332 | 106.809 | -1.333 | 139.892 | 139.194 | 116.98 | -1.914 | -1.938 | -1.657 | -0.01 | -2.078 | 5.015 | 7.438 | 26.754 | 26.754 | 26.754 | 9.278 | 9.278 | 9.278 | 9.278 | 79.767 | 79.767 | 79.767 | 79.767 | 92.931 | 92.931 | 92.931 | 92.931 | 73.973 | 73.973 | 73.973 | 73.973 | 77.446 | 77.446 | 77.446 | 77.446 | 17.58 | 17.58 | 17.58 | 17.58 | 51.807 | -0.865 | 2.988 | -0.865 |
Totaal niet-vlottende activa
| 951.533 | 949.555 | 928.301 | 918.497 | 893.119 | 897.74 | 905.18 | 916.237 | 918.248 | 928.909 | 939.98 | 912.858 | 914.113 | 898.441 | 902.173 | 903.537 | 902.855 | 868.049 | 878.775 | 880.497 | 882.478 | 884.529 | 894.085 | 896.221 | 898.64 | 908.799 | 977.645 | 978.723 | 987.501 | 988.959 | 978.01 | 970.851 | 977.577 | 961.019 | 962.257 | 960.53 | 956.729 | 958.574 | 958.285 | 976.093 | 1,012.574 | 1,023.167 | 1,008.618 | 1,015.155 | 1,025.355 | 1,043.541 | 1,040.123 | 1,034.084 | 1,048.515 | 1,061.267 | 265.317 | 265.317 | 265.317 | 343.974 | 343.974 | 343.974 | 343.974 | 327.814 | 327.814 | 327.814 | 327.814 | 349.643 | 349.643 | 349.643 | 349.643 | 136.986 | 136.986 | 136.986 | 136.986 | 138.108 | 138.108 | 138.108 | 138.108 | 76.191 | 76.191 | 76.191 | 76.191 | 309.225 | 77.306 | 172.589 | 77.306 |
Totaal activa
| 3,627.028 | 3,554.783 | 3,636.832 | 3,751.403 | 3,746.175 | 3,635.261 | 3,322.535 | 3,239.567 | 3,215.559 | 3,274.245 | 3,287.65 | 3,185.337 | 3,328.616 | 3,204.597 | 3,102.81 | 3,093.613 | 3,106.069 | 3,144.205 | 3,060.635 | 2,861.377 | 2,805.388 | 2,758.522 | 2,528.667 | 2,422.928 | 2,528.632 | 2,528.317 | 2,616.962 | 2,528.745 | 2,609.136 | 2,528.211 | 2,413.368 | 2,371.733 | 2,470.592 | 2,442.365 | 2,360.484 | 2,330.648 | 2,368.776 | 2,372.642 | 2,365.627 | 2,394.617 | 2,474.915 | 2,555.435 | 2,452.085 | 2,372.466 | 2,551.169 | 2,545.432 | 2,560.321 | 2,443.646 | 2,527.425 | 2,744.486 | 686.122 | 686.122 | 686.122 | 470.824 | 470.824 | 470.824 | 470.824 | 762.119 | 762.119 | 762.119 | 762.119 | 752.466 | 752.466 | 752.466 | 752.466 | 543.058 | 543.058 | 543.058 | 543.058 | 506.252 | 506.252 | 506.252 | 506.252 | 452.333 | 452.333 | 452.333 | 452.333 | 1,427.104 | 356.776 | 1,035.84 | 356.776 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 458.407 | 391.577 | 492.105 | 453.081 | 660.629 | 643.591 | 486.309 | 397.544 | 416.678 | 490.329 | 516.956 | 475.351 | 557.553 | 529.015 | 452.956 | 518.405 | 483.154 | 581.413 | 627.909 | 574.594 | 505.263 | 490.936 | 423.833 | 409.225 | 377.774 | 353.329 | 416.844 | 415.526 | 380.519 | 385.683 | 351.69 | 356.231 | 342.201 | 335.124 | 333.408 | 316.555 | 286.985 | 288.592 | 310.167 | 339.882 | 315.277 | 332.27 | 312.148 | 314.267 | 372.914 | 353.484 | 412.577 | 354.48 | 398.071 | 509.953 | 127.488 | 127.488 | 127.488 | 23.272 | 23.272 | 23.272 | 23.272 | 118.573 | 118.573 | 118.573 | 118.573 | 111.352 | 111.352 | 111.352 | 111.352 | 96.677 | 96.677 | 96.677 | 96.677 | 93.059 | 93.059 | 93.059 | 93.059 | 95 | 95 | 95 | 95 | 93.21 | 93.21 | 93.21 | 93.21 |
Kortlopende schulden
| 5.821 | 8.981 | 9.62 | 10.8 | 5.811 | -64.321 | 10.359 | -26.047 | 10.894 | 11.659 | 11.861 | 6.986 | 7.177 | -112.605 | 42.372 | 41.698 | 40.689 | 30.828 | 64.516 | 75.157 | 87.219 | 56.173 | 65.183 | 67.454 | 99.979 | 108.542 | 157.205 | 174.827 | 176 | 159.429 | 166.663 | 173.174 | 178.495 | 155.697 | 131.65 | 154.485 | 135.26 | 167.402 | 169.181 | 51.219 | 50.139 | 84.198 | 84.426 | 82.396 | 79.754 | 83.418 | 84.951 | 171.414 | 122.965 | 223.688 | 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 | 6.054 | 0 | 10.566 | 0 |
Belastingschulden
| 46.972 | 46.805 | 52.057 | 54.567 | 41.584 | 25.764 | 28.203 | 34.187 | 36.513 | 34.274 | 32.289 | 39.741 | 47.266 | 40.374 | 32.267 | 35.695 | 38.855 | 34.043 | 31.417 | 25.109 | 22.246 | 18.234 | 17.062 | 19.084 | 17.676 | 15.058 | 11.844 | 11.744 | 9.163 | 9.571 | 6.305 | 6.051 | 6.935 | 6.098 | 2.963 | 5.883 | 7.817 | 7.601 | 4.9 | 6.787 | 7.575 | 6.9 | 6.419 | 6.234 | 6.046 | 5.557 | 3.477 | 2.743 | 3.364 | 2.49 | 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
| 0 | 94.731 | 104.901 | 121.211 | 117.169 | 73.052 | 44.073 | 36.152 | 42.075 | 0 | 0 | 212.283 | 219.459 | 245.598 | 264.408 | 283.302 | 280.235 | 0 | 31.417 | 25.109 | 22.246 | 18.234 | 17.062 | 19.084 | 17.676 | 0 | 11.844 | 11.744 | 0 | 9.571 | 0 | 6.051 | 6.935 | 6.098 | 2.963 | 5.883 | 7.817 | 0 | 5.204 | 0 | 8.302 | 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 | -93.21 | 0 | -93.21 | 0 |
Overige kortlopende verplichtingen
| 244.211 | 249.351 | 150.603 | 374.691 | 143.415 | 156.361 | 145.467 | 158.24 | 116.439 | 219.032 | -241.16 | 35.757 | -507.306 | 205.224 | -393.198 | 288.086 | -477.531 | 328.139 | -350.906 | 237.42 | -330.569 | 174.142 | -292.146 | 96.166 | -279.557 | 125.964 | -315.352 | 96.307 | -285.866 | 83.344 | -265.877 | 84.177 | -270.934 | 94.023 | -238.986 | 87.875 | -212.589 | 95.665 | -215.467 | 92.915 | -236 | 123.949 | -209.501 | 85.206 | -291.197 | 104.882 | -310.865 | 99.995 | -312.705 | 118.141 | -41.409 | 86.08 | -41.409 | 87.881 | 64.61 | 87.881 | 64.61 | 92.514 | -26.059 | 92.514 | -26.059 | 188.215 | 76.863 | 188.215 | 76.863 | 21.175 | -75.502 | 21.175 | -75.502 | 19.171 | -73.889 | 19.171 | -73.889 | 19.305 | -75.695 | 19.305 | -75.695 | 452.171 | -71.864 | 271.942 | -71.864 |
Totaal kortlopende verplichtingen
| 755.411 | 696.714 | 809.286 | 893.139 | 968.608 | 907.499 | 714.411 | 636.228 | 664.674 | 755.294 | 836.902 | 791.664 | 881.702 | 850.44 | 851.761 | 883.884 | 848.556 | 974.423 | 1,032.262 | 937.389 | 811.668 | 794.187 | 654.827 | 611.013 | 611.322 | 602.893 | 699.229 | 698.404 | 660.335 | 657.169 | 610.471 | 619.633 | 605.833 | 603.138 | 565.406 | 564.798 | 512.275 | 559.26 | 584.152 | 490.803 | 460.57 | 547.317 | 505.64 | 488.103 | 540.431 | 547.341 | 602.717 | 628.632 | 609.766 | 854.272 | 213.568 | 213.568 | 213.568 | 111.153 | 111.153 | 111.153 | 111.153 | 211.087 | 211.087 | 211.087 | 211.087 | 299.567 | 299.567 | 299.567 | 299.567 | 117.852 | 117.852 | 117.852 | 117.852 | 112.23 | 112.23 | 112.23 | 112.23 | 114.305 | 114.305 | 114.305 | 114.305 | 458.225 | 114.556 | 282.508 | 114.556 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16.291 | 18.545 | 9.628 | 13.485 | 4.385 | 4.8 | 8.172 | 10.845 | 12.779 | 17.318 | 19.103 | 9.141 | 10.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.439 | 25.2 | 25.35 | 26.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119.916 | 119.893 | 119.881 | 119.864 | 119.845 | 119.828 | 119.81 | 119.792 | 0 | 0 | 0 | 0 | 0 | 0 | 29.964 | 29.964 | 29.964 | 29.964 | 68.938 | 68.938 | 68.938 | 68.938 | 0.915 | 0.915 | 0.915 | 0.915 | 6.879 | 6.879 | 6.879 | 6.879 | 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 | -10.379 | 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 | -2.728 | -2.728 | -2.728 | -2.728 | -2.167 | -2.167 | -2.167 | -2.167 | -1.899 | -1.899 | -1.899 | -1.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 1.67 | 1.783 | 1.888 | 3.552 | 3.512 | 3.374 | 3.365 | 3.091 | 3.04 | 2.066 | 2.054 | 2.054 | 2.058 | 1.721 | 1.719 | 1.7 | 1.718 | 1.883 | 1.912 | 1.935 | 1.801 | 1.113 | 1.894 | 2.5 | 3.14 | 4.082 | 4.869 | 5.67 | 6.237 | 7.629 | 8.411 | 9.194 | 9.981 | 11.156 | 11.922 | 12.677 | 13.58 | 14.643 | 15.373 | 16.102 | 17.503 | 18.377 | 19.102 | 19.907 | 20.687 | 21.626 | 22.407 | 23.167 | 24.607 | 6.152 | 6.152 | 6.152 | 0 | 0 | 0 | 0 | 8.233 | 8.233 | 8.233 | 8.233 | 10.076 | 10.076 | 10.076 | 10.076 | 0.631 | 0.631 | 0.631 | 0.631 | 0.894 | 0.894 | 0.894 | 0.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1.771 | 1.67 | 0 | 0 | 0 | 0 | 0 | 3.365 | 0 | 0 | 0 | 0 | 10.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.63 | 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 | 2.728 | 2.728 | 2.728 | 2.728 | 2.167 | 2.167 | 2.167 | 2.167 | 1.899 | 1.899 | 1.899 | 1.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.458 | 0 | 4.122 | 0 |
Totaal niet-vlottende verplichtingen
| 18.062 | 20.215 | 11.411 | 15.373 | 7.937 | 8.312 | 11.546 | 14.21 | 15.87 | 20.358 | 21.169 | 11.195 | 12.433 | 2.058 | 1.721 | 1.719 | 1.7 | 1.718 | 1.883 | 1.912 | 1.935 | 1.801 | 26.552 | 27.094 | 27.85 | 29.615 | 4.082 | 4.869 | 8.3 | 6.237 | 7.629 | 8.411 | 9.194 | 9.981 | 11.156 | 11.922 | 12.677 | 13.58 | 14.643 | 135.289 | 135.995 | 137.384 | 138.241 | 138.947 | 139.735 | 140.497 | 141.418 | 22.407 | 23.167 | 24.607 | 6.152 | 6.152 | 6.152 | 29.964 | 29.964 | 29.964 | 29.964 | 77.171 | 77.171 | 77.171 | 77.171 | 10.992 | 10.992 | 10.992 | 10.992 | 7.51 | 7.51 | 7.51 | 7.51 | 0.894 | 0.894 | 0.894 | 0.894 | 0.687 | 0.687 | 0.687 | 0.687 | 3.458 | 0.865 | 4.122 | 0.865 |
Totaal passiva
| 773.473 | 716.929 | 820.697 | 908.512 | 976.545 | 915.811 | 725.957 | 650.438 | 680.544 | 775.652 | 858.071 | 802.859 | 894.135 | 852.498 | 853.482 | 885.603 | 850.256 | 976.141 | 1,034.145 | 939.301 | 813.603 | 795.988 | 681.379 | 638.107 | 639.172 | 632.508 | 703.311 | 703.273 | 668.635 | 663.406 | 618.1 | 628.044 | 615.027 | 613.119 | 576.562 | 576.72 | 524.952 | 572.84 | 598.795 | 626.092 | 596.565 | 684.701 | 643.881 | 627.05 | 680.166 | 687.838 | 744.135 | 651.039 | 632.933 | 878.879 | 219.72 | 219.72 | 219.72 | 141.117 | 141.117 | 141.117 | 141.117 | 288.258 | 288.258 | 288.258 | 288.258 | 310.559 | 310.559 | 310.559 | 310.559 | 125.362 | 125.362 | 125.362 | 125.362 | 113.124 | 113.124 | 113.124 | 113.124 | 114.991 | 114.991 | 114.991 | 114.991 | 461.683 | 115.421 | 286.63 | 115.421 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 101.484 | 81.446 | 32.239 | 48.763 | 70.512 | 0 | 28.418 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 831.921 | 838.055 | 839.081 | 838.28 | 836.543 | 832.827 | 831.023 | 826.98 | 817.562 | 811.082 | 810.208 | 807.652 | 806.225 | 803.22 | 801.522 | 793.425 | 785.278 | 761.706 | 750.582 | 738.947 | 723.068 | 713.686 | 703.475 | 696.797 | 694.542 | 693.333 | 690.329 | 689.415 | 685.681 | 678.579 | 678.579 | 678.37 | 678.37 | 678.37 | 678.37 | 678.37 | 674.914 | 673.223 | 673.223 | 673.223 | 673.223 | 673.223 | 673.223 | 673.223 | 672.09 | 671.952 | 671.906 | 671.906 | 671.906 | 671.906 | 167.977 | 167.977 | 167.977 | 167.977 | 167.977 | 167.977 | 167.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 2,128.937 | 2,148.694 | 2,091.402 | 2,098.385 | 1,975.769 | 1,948.349 | 1,848.94 | 1,854.403 | 1,760.028 | 1,774.586 | 1,678.224 | 1,650.696 | 1,703.74 | 1,613.253 | 1,505.562 | 1,482.332 | 1,556.833 | 1,617.844 | 1,474.169 | 1,362.77 | 1,433.651 | 1,385.23 | 1,331.167 | 1,283.516 | 1,378.44 | 1,343.215 | 1,375.072 | 1,330.82 | 1,432.747 | 1,396.956 | 1,357.349 | 1,321.059 | 1,424.751 | 1,393.938 | 1,355.631 | 1,320.507 | 1,427.533 | 1,399.451 | 1,361.115 | 1,328.401 | 1,445.352 | 1,409.627 | 1,371.495 | 1,335.067 | 1,443.701 | 1,402.254 | 1,348.298 | 1,299.376 | 1,390.195 | 1,350.252 | 337.563 | 337.563 | 337.563 | 157.712 | 157.712 | 157.712 | 157.712 | 327.215 | 327.215 | 327.215 | 327.215 | 290.606 | 290.606 | 290.606 | 290.606 | 263.868 | 263.868 | 263.868 | 263.868 | 259.054 | 259.054 | 259.054 | 259.054 | 217.964 | 217.964 | 217.964 | 217.964 | 162.489 | 162.489 | 162.489 | 162.489 |
Overige gereserveerde algehele resultaten
| -90.903 | -130.213 | -101.484 | -81.446 | -32.239 | -48.763 | -70.512 | -78.259 | -28.418 | 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 | -92.66 | -92.66 | -92.66 | -16.377 | -16.377 | -16.377 | -16.377 | 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 totale aandeelhoudersvermogen
| -20.477 | -22.429 | -219.18 | -178.427 | -78.088 | -113.587 | -156.598 | -16.674 | -73.51 | -89.47 | -61.245 | -19.396 | -77.77 | -66.607 | -60.036 | -13.604 | -88.746 | -142.969 | -200.643 | -1.879 | -167.295 | -2.569 | -189.82 | -197.941 | -186.013 | -143.323 | -154.417 | -197.36 | -177.927 | -172.638 | -243.054 | -258.057 | -249.895 | -245.479 | -252.523 | -247.431 | -261.044 | -275.322 | -270.126 | -235.956 | -243.197 | -215.288 | -239.757 | -265.946 | -247.814 | -219.616 | -206.985 | -181.678 | -170.472 | -159.408 | 53.522 | 53.522 | 53.522 | 20.396 | 20.396 | 20.396 | 20.396 | 146.647 | 146.647 | 146.647 | 146.647 | 151.301 | 151.301 | 151.301 | 151.301 | 153.828 | 153.828 | 153.828 | 153.828 | 134.074 | 134.074 | 134.074 | 134.074 | 119.378 | 119.378 | 119.378 | 119.378 | 780.481 | 78.867 | 586.263 | 78.867 |
Totaal eigen vermogen van aandeelhouders
| 2,849.478 | 2,834.107 | 2,812.787 | 2,839.684 | 2,766.463 | 2,716.352 | 2,593.877 | 2,586.45 | 2,532.498 | 2,496.198 | 2,427.187 | 2,380.192 | 2,432.195 | 2,349.866 | 2,247.048 | 2,205.571 | 2,253.365 | 2,165.75 | 2,024.108 | 1,919.732 | 1,989.424 | 1,960.115 | 1,844.822 | 1,782.372 | 1,886.969 | 1,893.225 | 1,910.984 | 1,822.875 | 1,940.501 | 1,862.339 | 1,792.874 | 1,741.372 | 1,853.226 | 1,826.829 | 1,781.478 | 1,751.446 | 1,841.403 | 1,797.352 | 1,764.212 | 1,765.668 | 1,875.378 | 1,867.562 | 1,804.961 | 1,742.344 | 1,867.977 | 1,854.59 | 1,813.219 | 1,789.604 | 1,891.629 | 1,862.75 | 466.402 | 466.402 | 466.402 | 329.707 | 329.707 | 329.707 | 329.707 | 473.861 | 473.861 | 473.861 | 473.861 | 441.907 | 441.907 | 441.907 | 441.907 | 417.696 | 417.696 | 417.696 | 417.696 | 393.128 | 393.128 | 393.128 | 393.128 | 337.342 | 337.342 | 337.342 | 337.342 | 942.97 | 241.355 | 748.752 | 241.355 |
Totaal eigen vermogen
| 2,853.555 | 2,837.854 | 2,816.135 | 2,842.891 | 2,769.63 | 2,719.45 | 2,596.578 | 2,589.129 | 2,535.015 | 2,498.593 | 2,429.579 | 2,382.478 | 2,434.481 | 2,352.099 | 2,249.328 | 2,208.01 | 2,255.813 | 2,168.064 | 2,026.49 | 1,922.076 | 1,991.785 | 1,962.534 | 1,847.288 | 1,784.821 | 1,889.46 | 1,895.809 | 1,913.651 | 1,825.472 | 1,943.131 | 1,864.805 | 1,795.268 | 1,743.689 | 1,855.565 | 1,829.246 | 1,783.922 | 1,753.928 | 1,843.824 | 1,799.802 | 1,766.832 | 1,768.525 | 1,878.35 | 1,870.734 | 1,808.204 | 1,745.416 | 1,871.003 | 1,857.594 | 1,816.186 | 1,792.607 | 1,894.492 | 1,865.607 | 466.402 | 466.402 | 466.402 | 329.707 | 329.707 | 329.707 | 329.707 | 473.861 | 473.861 | 473.861 | 473.861 | 441.907 | 441.907 | 441.907 | 441.907 | 417.696 | 417.696 | 417.696 | 417.696 | 393.128 | 393.128 | 393.128 | 393.128 | 337.342 | 337.342 | 337.342 | 337.342 | 965.421 | 241.355 | 749.21 | 241.355 |
Totaal passiva en aandeelhoudersvermogen
| 3,627.028 | 3,554.783 | 3,636.832 | 3,751.403 | 3,746.175 | 3,635.261 | 3,322.535 | 3,239.567 | 3,215.559 | 3,274.245 | 3,287.65 | 3,185.337 | 3,328.616 | 3,204.597 | 3,102.81 | 3,093.613 | 3,106.069 | 3,144.205 | 3,060.635 | 2,861.377 | 2,805.388 | 2,758.522 | 2,528.667 | 2,422.928 | 2,528.632 | 2,528.317 | 2,616.962 | 2,528.745 | 2,609.136 | 2,528.211 | 2,413.368 | 2,371.733 | 2,470.592 | 2,442.365 | 2,360.484 | 2,330.648 | 2,368.776 | 2,372.642 | 2,365.627 | 2,394.617 | 2,474.915 | 2,555.435 | 2,452.085 | 2,372.466 | 2,551.169 | 2,545.432 | 2,560.321 | 2,443.646 | 2,527.425 | 2,744.486 | 686.122 | 686.122 | 686.122 | 470.824 | 470.824 | 470.824 | 470.824 | 762.119 | 762.119 | 762.119 | 762.119 | 752.466 | 752.466 | 752.466 | 752.466 | 543.058 | 543.058 | 543.058 | 543.058 | 506.252 | 506.252 | 506.252 | 506.252 | 452.333 | 452.333 | 452.333 | 452.333 | 1,427.104 | 356.776 | 1,035.84 | 356.776 |