Shenzhen GuoHua Network Security Technology Co., Ltd.
SZSE:000004.SZ
17.25 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 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 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | 1993 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 64.014 | 71.773 | 63.607 | 93.706 | 88.404 | 87.471 | 59.115 | 129.091 | 125.564 | 131.082 | 105.704 | 169.448 | 110.374 | 119.214 | 132.661 | 180.177 | 129.377 | 88.758 | 66.84 | 147.844 | 20.73 | 80.748 | 83.996 | 49.003 | 122.887 | 130.578 | 135.47 | 105.815 | 118.308 | 108.3 | 104.411 | 101.13 | 140.481 | 152.095 | 50.542 | 51.517 | 35.713 | 25.798 | 26.158 | 39.941 | 43.46 | 40.615 | 42.477 | 56.47 | 59.011 | 56.928 | 51.79 | 56.229 | 36.287 | 44.301 | 49.751 | 57.128 | 54.042 | 52.93 | 53.486 | 45.083 | 54.864 | 69.679 | 83.808 | 79.726 | 56.792 | 41.03 | 36.788 | 32.678 | 28.585 | 27.88 | 36.123 | 61.744 | 74.167 | 65.332 | 41.636 | 55.418 | 90.005 | 77.138 | 0 | 31.908 | 5.162 | 1.594 | 5.318 | 21.513 | 20.42 | 18.12 | 12.782 | 41.102 | 18.863 | 15.958 | 0 | 25.883 | 21.29 | 30.055 | 20.924 | 48.919 | 100.474 | 64.78 | 29.535 | 41.608 | 35.652 | 50.021 | 47.046 | 60.205 | 0 | 56.656 | 0 | 270.172 | 0 | 75.362 | 0 | 32.704 |
Kortetermijnbeleggingen
| -0.33 | 0 | 25 | -0.344 | -0.349 | 0 | 40 | -0.364 | -0.442 | 8.639 | 35 | 0 | -0.442 | 15 | -0.442 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | -5.325 | -5.393 | 0 | -0.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.998 | 39.837 | 39.837 | 39.837 | 42.652 | 0 | 20.427 | 19.437 | 21.451 | 28.141 | 7.058 | 13.571 | 25.182 | 0 | 1.02 | 0 | 6.466 | 0 | 31.755 | 0 | 41.409 |
Liquide middelen en kortetermijnbeleggingen
| 64.014 | 71.773 | 88.607 | 93.706 | 88.404 | 87.471 | 99.115 | 129.091 | 125.564 | 131.082 | 140.704 | 169.448 | 110.374 | 134.214 | 132.661 | 180.177 | 129.377 | 88.758 | 66.84 | 147.844 | 20.73 | 80.748 | 83.996 | 49.003 | 122.887 | 130.578 | 135.47 | 105.815 | 118.308 | 108.3 | 104.411 | 101.13 | 140.481 | 152.095 | 50.542 | 51.517 | 35.713 | 25.798 | 26.158 | 39.941 | 43.46 | 40.615 | 42.477 | 56.47 | 59.011 | 56.928 | 51.79 | 56.229 | 36.287 | 44.301 | 49.751 | 57.128 | 54.042 | 52.93 | 53.486 | 45.083 | 54.864 | 69.679 | 83.808 | 79.726 | 56.792 | 41.03 | 36.788 | 32.678 | 28.585 | 27.88 | 36.123 | 61.744 | 74.167 | 65.332 | 41.636 | 55.418 | 90.005 | 77.138 | 0 | 31.908 | 5.162 | 1.594 | 5.318 | 21.513 | 20.42 | 18.12 | 12.782 | 41.102 | 18.863 | 15.958 | 0 | 71.881 | 61.127 | 69.892 | 60.761 | 91.571 | 100.474 | 85.207 | 48.972 | 63.058 | 63.793 | 57.079 | 60.617 | 85.387 | 0 | 57.676 | 0 | 276.638 | 0 | 107.117 | 0 | 74.114 |
Nettovorderingen
| 195.602 | 207.044 | 219.054 | 227.635 | 331.25 | 344.665 | 358.026 | 369.021 | 402.17 | 385.67 | 414.972 | 417.685 | 432.089 | 349.652 | 404.46 | 342.627 | 329.878 | 261.68 | 256.263 | 264.269 | 19.4 | 19.921 | 27.636 | 27.268 | 73.107 | 58.503 | 50.426 | 35.428 | 24.063 | 30.634 | 29.907 | 50.343 | 19.402 | 18.587 | 20.924 | 20.295 | 24.75 | 23.869 | 42.71 | 26.282 | 39.95 | 38.587 | 28.327 | 32.62 | 56.108 | 35.889 | 29.057 | 30.497 | 52.054 | 33.21 | 28.995 | 15.277 | 16.131 | 16.868 | 14.45 | 15.351 | 19.143 | 15.446 | 7.948 | 21.856 | 16.312 | 23.683 | 29.821 | 27.404 | 28.619 | 51.478 | 51.283 | 47.662 | 52.168 | 59.934 | 71.506 | 118.147 | 257.669 | 146.907 | 0 | 118.316 | 117.259 | 103.484 | 100.844 | 129.355 | 127.38 | 99.937 | 107.833 | 119.268 | 140.806 | 140.646 | 0 | 118.047 | 104.238 | 87.116 | 74.604 | 49.505 | 53.6 | 9.224 | 10.751 | 5.765 | 8.767 | 4.88 | 9.939 | 5.846 | 0 | 5.23 | 0 | 7.657 | 0 | 20.691 | 0 | 37.138 |
Voorraad
| 1.778 | 4.819 | 1.281 | 1.16 | 1.16 | 1.16 | 1.15 | 1.15 | 20.604 | 20.604 | 20.604 | 20.604 | 0 | -15 | 4.911 | 4.911 | 67.092 | 0 | 0 | 0 | 0 | 4.378 | 0 | 225.148 | 21.025 | 14.732 | 12.494 | 14.838 | 11.734 | 12.586 | 11.429 | 6.889 | 147.924 | 217.061 | 261.343 | 249.576 | 221.233 | 218.449 | 194.112 | 194.109 | 124.634 | 121.306 | 108.553 | 81.847 | 61.375 | 54.653 | 46.14 | 49.175 | 57.389 | 50.524 | 42.492 | 41.89 | 38.313 | 39.1 | 39.657 | 43.1 | 45.017 | 73.29 | 58.887 | 67.165 | 44.34 | 42.029 | 37.4 | 44.721 | 32.165 | 34.535 | 33.592 | 31.556 | 31.274 | 26.386 | 24.454 | 22.986 | 27.769 | 30.536 | 0 | 8.567 | 26.269 | 27.607 | 26.427 | 26.395 | 31.645 | 30.839 | 30.469 | 26.359 | 28.005 | 29.306 | 0 | 21.13 | 20.969 | 20.826 | 25.042 | 16.665 | 6.045 | 0.67 | 0.875 | 0.88 | 0.97 | 1.339 | 10.798 | 5.458 | 0 | 8.025 | 0 | 12.212 | 0 | 19.534 | 0 | 15.934 |
Overige vlottende activa
| 200.408 | 20.492 | 1.428 | 1.789 | 7.452 | 8.191 | 7.475 | 8.949 | 7.518 | 8.076 | 8.035 | 8.035 | 7.177 | 8.057 | 5.031 | 7.575 | 0.358 | 50 | 50.509 | 0.342 | 50 | -1.73 | 32.225 | 0.147 | -12.401 | -13.235 | -11.214 | -10.651 | 0.009 | -10.648 | -10.515 | -24.13 | 4.133 | 5.935 | 6.941 | 5.142 | 4.277 | 4.309 | 3.74 | 3.74 | 3.328 | 3.328 | 3.328 | 3.328 | -17.465 | -8.173 | -2.355 | -2.821 | -18.101 | -11.517 | -10.077 | -4.558 | -3.481 | -2.492 | -3.17 | -4.036 | 0.03 | 0.076 | -1.099 | -7.132 | -3.598 | -6.765 | -10.086 | -10.121 | 0.008 | -21.444 | -21.694 | -19.683 | -21.07 | -24.6 | 0.079 | -46.749 | -109.563 | 0.036 | 0 | -39.499 | 0.084 | 0.336 | 0.336 | -24.537 | -18.569 | 0.179 | 0.179 | -16.214 | -25.521 | -24.868 | 0 | -20.241 | -22.522 | -20.313 | -17.965 | -12.885 | -24.009 | 222.219 | 55.087 | 55.323 | 62.933 | 94.414 | 126.805 | 134.451 | 250.024 | 128.776 | 234.473 | 291.168 | 736.053 | 196.124 | 338.072 | 205.025 |
Totaal vlottende activa
| 286.659 | 304.128 | 310.37 | 324.29 | 428.266 | 441.487 | 465.766 | 508.213 | 555.856 | 545.432 | 584.314 | 615.772 | 575.086 | 520.536 | 547.064 | 535.29 | 526.706 | 463.883 | 463.39 | 480.984 | 90.907 | 103.317 | 116.221 | 301.566 | 204.618 | 190.579 | 187.176 | 145.43 | 154.114 | 140.872 | 135.231 | 134.232 | 311.94 | 393.679 | 339.75 | 326.529 | 285.973 | 272.425 | 266.72 | 264.072 | 211.371 | 203.836 | 182.685 | 174.264 | 159.029 | 139.297 | 124.631 | 133.08 | 127.629 | 116.518 | 111.162 | 109.737 | 105.006 | 106.406 | 104.423 | 99.498 | 119.053 | 158.491 | 149.544 | 161.616 | 113.847 | 99.977 | 93.922 | 94.682 | 89.376 | 92.448 | 99.305 | 121.279 | 136.539 | 127.052 | 137.676 | 149.802 | 265.879 | 254.617 | 0 | 119.291 | 148.774 | 133.022 | 132.925 | 152.726 | 160.876 | 149.075 | 151.263 | 170.515 | 162.152 | 161.042 | 0 | 190.817 | 163.811 | 157.521 | 142.442 | 144.856 | 136.11 | 317.32 | 115.685 | 125.025 | 136.463 | 157.712 | 208.16 | 231.143 | 250.024 | 199.707 | 234.473 | 587.675 | 736.053 | 343.466 | 338.072 | 332.211 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 9.304 | 10.106 | 9.892 | 10.595 | 7.836 | 8.734 | 10.308 | 10.655 | 4.874 | 5.366 | 5.187 | 5.748 | 2.311 | 2.403 | 2.26 | 1.992 | 1.811 | 2.052 | 2.249 | 2.23 | 0.916 | 0.928 | 0.967 | 0.99 | 34.704 | 35.159 | 35.89 | 36.572 | 32.374 | 32.899 | 33.69 | 34.604 | 36.727 | 37.515 | 38.355 | 38.771 | 38.905 | 42.411 | 40.183 | 39.824 | 39.782 | 39.901 | 44.806 | 41.959 | 43.465 | 44.547 | 45.534 | 46.61 | 44.868 | 46.963 | 47.637 | 47.82 | 45.332 | 45.358 | 44.316 | 44.831 | 25.417 | 25.376 | 25.737 | 26.521 | 27.704 | 27.745 | 28.395 | 29.424 | 30.108 | 30.833 | 30.952 | 31.39 | 32.886 | 32.437 | 33.31 | 33.991 | 34.757 | 33.19 | 0 | 32.6 | 38.022 | 38.22 | 39.162 | 40.286 | 42.699 | 43.61 | 44.73 | 44.685 | 44.772 | 45.258 | 0 | 45.268 | 45.783 | 46.449 | 48.562 | 47.181 | 3.891 | 79.796 | 77.561 | 83.487 | 95.387 | 111.949 | 208.556 | 221.921 | 278.513 | 300.472 | 320.854 | 372.397 | 353.76 | 303.674 | 288.691 | 294.069 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 430.825 | 430.825 | 430.825 | 430.825 | 987.404 | 987.404 | 987.404 | 987.404 | 987.404 | 987.404 | 987.404 | 987.404 | 0 | 0 | 0 | 0 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.362 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.912 | 0.55 | 0.912 | 0.614 | 0.614 | 0.614 | 0.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 23.399 | 20.863 | 22.935 | 18.221 | 28.99 | 27.562 | 25.94 | 24.497 | 33.872 | 34.274 | 39.639 | 37.319 | 36.678 | 33.653 | 31.782 | 27.945 | 29.391 | 24.713 | 21.716 | 21.779 | 0 | 0 | 0 | 0 | 23.227 | 23.401 | 23.574 | 23.747 | 23.943 | 24.102 | 24.267 | 24.389 | 31.426 | 31.644 | 31.987 | 32.331 | 32.675 | 20.736 | 20.959 | 21.182 | 21.405 | 21.628 | 12.069 | 12.243 | 12.418 | 12.592 | 10.357 | 10.62 | 10.805 | 10.988 | 11.173 | 11.353 | 11.538 | 11.721 | 11.908 | 12.07 | 11.994 | 12.158 | 12.321 | 12.487 | 12.689 | 12.855 | 13.02 | 13.18 | 13.395 | 13.543 | 13.785 | 12.182 | 12.585 | 12.162 | 12.197 | 12.235 | 12.434 | 2.993 | 0 | 2.863 | 2.753 | 2.891 | 3.011 | 3.147 | 1.165 | 1.271 | 1.377 | 1.483 | 1.588 | 1.693 | 0 | 1.888 | 2.136 | 2.214 | 2.312 | 2.391 | 0.358 | 82.729 | 83.543 | 83.843 | 84.601 | 85.158 | 82.916 | 83.371 | 0 | 84.711 | 0 | 115.944 | 0 | 84.033 | 0 | 32.947 |
Goodwill en immateriële activa
| 23.399 | 20.863 | 22.935 | 18.221 | 28.99 | 27.562 | 25.94 | 24.497 | 464.697 | 465.099 | 470.464 | 468.144 | 1,024.081 | 1,021.057 | 1,019.185 | 1,015.348 | 1,016.794 | 1,012.117 | 1,009.119 | 1,009.182 | -32.712 | -38.377 | -40.044 | -42.005 | 23.589 | 23.763 | 23.936 | 24.109 | 24.305 | 24.464 | 24.629 | 24.751 | 31.789 | 32.006 | 32.349 | 32.693 | 33.037 | 21.098 | 21.321 | 21.544 | 21.767 | 21.99 | 12.431 | 12.605 | 12.78 | 12.954 | 10.719 | 11.532 | 11.717 | 11.9 | 12.085 | 12.265 | 12.45 | 12.633 | 12.82 | 12.982 | 12.906 | 13.07 | 13.233 | 13.399 | 13.601 | 13.767 | 13.932 | 14.092 | 14.307 | 14.455 | 14.335 | 13.094 | 13.199 | 12.776 | 12.81 | 12.235 | 12.434 | 2.993 | 0 | 2.863 | 2.753 | 2.891 | 3.011 | 3.147 | 1.165 | 1.271 | 1.377 | 1.483 | 1.588 | 1.693 | 0 | 1.888 | 2.136 | 2.214 | 2.312 | 2.391 | 0.358 | 82.729 | 83.543 | 83.843 | 84.601 | 85.158 | 82.916 | 83.371 | 0 | 84.711 | 0 | 115.944 | 0 | 84.033 | 0 | 32.947 |
Langetermijnbeleggingen
| 12.229 | 11.18 | -14.155 | 11.189 | 0.354 | 0.354 | -39.925 | 0.61 | 8.654 | 0 | -25.982 | 9.405 | 13.123 | -12.304 | 3.138 | 2.696 | -1.37 | 0 | 0 | 0 | 32.712 | 38.377 | 40.044 | 42.005 | 70.631 | 69.851 | 61.884 | 61.913 | 29.25 | 29.25 | 29.25 | 29.25 | 0 | 0 | 0.103 | 0.103 | 0 | 0 | 0 | 0.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.725 | -14.659 | -13.933 | -13.253 | -15.298 | 0 | 13.631 | 19.179 | 20.144 | 16.899 | 36.505 | 41.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 52.892 | 49.961 | 49.16 | 49.154 | 36.533 | 31.634 | 32.868 | 31.417 | 19.182 | 15.793 | 11.059 | 11.059 | 9.023 | 9.023 | 7.893 | 7.795 | 2.56 | 2.244 | 1.616 | 1.616 | 2.343 | 2.03 | 0.071 | 2.133 | 0.768 | 0.768 | 0.768 | 0.768 | -29.25 | -29.25 | -29.25 | -29.25 | 0 | 0 | 0.101 | 0.101 | 0 | 0 | 0 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.314 | 0 | 0 | 0 | 0 | 0.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.09 | -17 | -17.848 | -16.474 | -36.092 | 17.19 | 0 | 0 | 0 | 0 | 0 | 19.976 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.059 | 0 | 25.339 | 0 | 0 | 0 | 40.359 | 0 | 0 | 9.08 | 35.442 | 0.442 | 0 | 15.442 | 0 | 0.442 | 1.811 | 0.442 | 0.983 | 0.478 | 35.812 | 41.942 | 44.073 | 46.488 | 0.397 | 0.232 | 0.477 | 0.052 | 30.418 | 30.452 | 30.253 | 30.129 | 1.16 | 0.632 | 0.289 | 0.476 | 0.724 | 12.726 | 14.388 | 12.493 | 10.118 | 10.236 | 13.205 | 13.323 | 1.336 | 1.454 | 1.573 | 1.691 | 1.81 | 26.182 | 26.366 | 26.484 | 26.55 | 26.678 | 26.876 | 26.908 | 28.635 | 28.74 | 29.712 | 28.977 | 29.108 | 29.268 | 29.463 | 29.612 | 27.705 | 27.823 | 25.823 | 4.06 | 0.041 | 0.048 | 0 | 8.277 | 5.868 | 6.015 | 156.134 | 1.115 | 15.8 | 16.571 | 18.008 | 18.111 | 18.818 | 19.652 | 19.637 | 21.192 | 23.05 | 23.855 | 265.411 | 47.367 | 41.929 | 42.239 | 40.116 | 42.88 | 26.353 | 26.82 | 31.629 | 38.847 | 42.583 | 41.669 | 3.738 | 68.69 | 155.796 | 73.583 | 405.964 | 236.659 | 360.58 | 160.308 | 147.721 | 112.666 |
Totaal niet-vlottende activa
| 97.883 | 92.108 | 93.172 | 89.159 | 73.713 | 68.284 | 69.55 | 67.178 | 497.407 | 495.339 | 496.169 | 494.798 | 1,048.538 | 1,035.62 | 1,032.476 | 1,028.273 | 1,021.607 | 1,016.854 | 1,013.967 | 1,013.506 | 39.071 | 44.9 | 45.11 | 49.611 | 130.09 | 129.773 | 122.954 | 123.414 | 87.097 | 87.815 | 88.571 | 89.484 | 69.675 | 70.153 | 71.198 | 72.144 | 72.667 | 76.235 | 75.892 | 74.211 | 71.667 | 72.128 | 70.441 | 67.888 | 57.581 | 58.955 | 57.826 | 59.834 | 58.395 | 85.045 | 86.088 | 86.57 | 84.332 | 84.669 | 84.012 | 84.721 | 66.958 | 67.186 | 68.682 | 68.897 | 70.414 | 70.78 | 71.79 | 73.128 | 72.119 | 73.111 | 70.797 | 48.543 | 46.126 | 45.261 | 46.121 | 54.503 | 53.059 | 42.198 | 156.134 | 36.578 | 56.575 | 57.681 | 60.181 | 61.544 | 62.682 | 64.533 | 65.744 | 67.36 | 69.409 | 70.806 | 265.411 | 72.798 | 75.188 | 76.968 | 77.737 | 77.153 | 30.602 | 190.887 | 194.913 | 208.472 | 222.996 | 239.19 | 353.773 | 373.981 | 434.309 | 458.766 | 726.818 | 725.001 | 734.317 | 548.014 | 436.413 | 439.683 |
Totaal activa
| 384.542 | 396.236 | 403.541 | 413.449 | 501.979 | 509.771 | 535.316 | 575.391 | 1,053.263 | 1,040.771 | 1,080.484 | 1,110.57 | 1,623.624 | 1,556.155 | 1,579.54 | 1,563.563 | 1,548.313 | 1,480.737 | 1,477.357 | 1,494.49 | 129.978 | 148.217 | 161.332 | 351.177 | 334.708 | 320.351 | 310.13 | 268.844 | 241.211 | 228.687 | 223.802 | 223.716 | 381.615 | 463.832 | 410.948 | 398.674 | 358.64 | 348.66 | 342.612 | 338.283 | 283.039 | 275.964 | 253.126 | 242.152 | 216.61 | 198.252 | 182.457 | 192.914 | 186.024 | 201.562 | 197.25 | 196.307 | 189.338 | 191.075 | 188.434 | 184.219 | 186.011 | 225.677 | 218.226 | 230.512 | 184.261 | 170.757 | 165.713 | 167.811 | 161.495 | 165.559 | 170.101 | 169.823 | 182.665 | 172.313 | 183.797 | 204.305 | 318.938 | 296.815 | 156.134 | 155.869 | 205.349 | 190.703 | 193.106 | 214.27 | 223.558 | 213.608 | 217.007 | 237.875 | 231.562 | 231.848 | 265.411 | 263.615 | 238.999 | 234.489 | 220.179 | 222.009 | 166.712 | 508.207 | 310.599 | 333.498 | 359.459 | 396.901 | 561.932 | 605.124 | 684.332 | 658.473 | 961.29 | 1,312.676 | 1,470.369 | 891.48 | 774.485 | 771.894 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 95 | 90.728 | 89.717 | 89.722 | 87.541 | 84.936 | 90.977 | 112.351 | 74.766 | 40.749 | 49.996 | 54.998 | 65.668 | 27.054 | 51.865 | 25.413 | 22.162 | 17.073 | 14.776 | 37.989 | 0.767 | 1.326 | 6.625 | 5.634 | 22.61 | 11.634 | 9.665 | 7.183 | 4.954 | 5.202 | 5.595 | 2.807 | 66.876 | 73.724 | 79.737 | 81.215 | 55.221 | 54.623 | 115.448 | 50.866 | 6.573 | 13.376 | 12.392 | 11.538 | 14.666 | 14.625 | 13.51 | 18.392 | 11.247 | 12.935 | 11.893 | 11.915 | 12.279 | 14.562 | 13.328 | 12.974 | 8.991 | 5.515 | 4.141 | 20.313 | 3.976 | 4.141 | 2.97 | 14.46 | 2.113 | 3.327 | 3.206 | 3.705 | 9.357 | 6.381 | 2.977 | 2.991 | 2.061 | 3.192 | 0 | 5.156 | 7.066 | 8.052 | 6.894 | 5.172 | 12.255 | 4.753 | 16.687 | 9.579 | 17.683 | 18.08 | 0 | 12.752 | 8.135 | 11.454 | 13.688 | 13.077 | 2.685 | 10.405 | 8.998 | 2.283 | 9.148 | 5.741 | 29.367 | 34.802 | 0 | 26.092 | 0 | 42.802 | 0 | 30.504 | 0 | 19.936 |
Kortlopende schulden
| 3.42 | 3.42 | 3.42 | 3.42 | 2.75 | 2.967 | 3.22 | 3.113 | 1.101 | 1.166 | 2.269 | 2.42 | -3.003 | -6.501 | 3 | 10 | 10 | 8.5 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.5 | 19.5 | 19.5 | 19.5 | 16.5 | 16.5 | 16.5 | 16.5 | 16.5 | 19.5 | 19.5 | 19.5 | 24.4 | 27.4 | 27.4 | 0 | 27.4 | 39.4 | 39.4 | 44.4 | 58 | 58 | 58 | 48 | 66 | 66 | 66 | 0 | 93 | 85.6 | 81.6 | 56.95 | 51.95 | 30 | 221.2 | 131.566 | 168.401 | 190.434 | 220.522 | 250.19 | 250.087 | 0 | 292.198 | 0 | 516.844 | 0 | 346.187 | 0 | 330.954 |
Belastingschulden
| 37.205 | 15.391 | 33.344 | 35.43 | 44.026 | 43.219 | 42.915 | 45.832 | 44.698 | 44.086 | 48.349 | 57.037 | 36.9 | 36.603 | 32.37 | 41.791 | 29.64 | 18.314 | 17.409 | 17.037 | -0.271 | 7.319 | 8.501 | 0.63 | 6.134 | 4.11 | 4.558 | 4.733 | 3.224 | 1.441 | 0.992 | 1.465 | 4.416 | 1.809 | 2.758 | 3.046 | 1.537 | 1.526 | 5.008 | 7.835 | 3.752 | 2.041 | 1.106 | 2.854 | -0.712 | -1.274 | -0.904 | -1.401 | -1.911 | -0.477 | 0.099 | 1.581 | 1.658 | 1.858 | 2.843 | 2.662 | 4.452 | -1.765 | -1.572 | 0.941 | 2.299 | 2.802 | 1.953 | 2.078 | 1.351 | 1.719 | 1.779 | 1.273 | 1.236 | 0.85 | 2.537 | 4.568 | 0.18 | 0.263 | 0 | 0.361 | 0.304 | -0.349 | -0.692 | 1.49 | 0.997 | 0.447 | -0.618 | 3.092 | 0.76 | 0.918 | 0 | 1.171 | 1.143 | 1.578 | 0.314 | 0.03 | 0.994 | -0.199 | 0.266 | 0.262 | 1.342 | 2.319 | 1.659 | 0.758 | 0 | 4.118 | 0 | 3.901 | 0 | 1.587 | 0 | 2.242 |
Uitgestelde opbrengsten
| 43.67 | 43.534 | 100.843 | 98.637 | 85.416 | 88.129 | 17.304 | 19.455 | 12.746 | 0 | 0 | 97.416 | 3.003 | 6.501 | 58.501 | 67.304 | 29.64 | 35.143 | 34.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.476 | 34.515 | 42.579 | 38.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.972 | 32.534 | 32.801 | 34.013 | 33.2 | 32.738 | 32.712 | 31.411 | 31.6 | 48.11 | 40.87 | 46.332 | 54.162 | 173.3 | 148.836 | 0 | 21.561 | 29.794 | 10.51 | 7.286 | 15.947 | 15.545 | 14.027 | 14.518 | 17.83 | 16.023 | 17.156 | 0 | 20.2 | 16.98 | 18.699 | 21.521 | 25.898 | 21.471 | 134.263 | 49.18 | 45.378 | 40.265 | 49.427 | 55.781 | 73.953 | 0 | 81.191 | 0 | 102.537 | 0 | 153.271 | 0 | 47.381 |
Overige kortlopende verplichtingen
| -73.084 | -45.136 | -120.552 | -121.926 | -129.46 | -126.328 | -63.594 | -82.415 | -48.645 | -2.29 | -10.801 | -110.368 | -38.641 | -0.918 | -83.124 | -66.893 | -31.234 | -28.633 | -26.782 | -7.45 | 10.329 | 11.377 | 3.872 | 155.154 | 81.306 | 76.621 | 62.947 | 51.191 | 47.648 | 34.306 | 26.294 | 29.623 | 72.057 | 75.012 | 12.957 | -13.477 | 3.221 | 45.293 | -79.718 | 40.532 | 97.65 | 79.404 | 55.321 | 48.915 | 32.581 | 18.202 | 5.582 | 8.675 | 22.715 | 35.578 | 32.993 | 31.687 | 28.605 | 27.168 | 28.063 | 25.592 | 36.382 | 100.172 | 90.915 | 35.057 | 28.254 | 12.323 | 9.195 | -8.77 | 2.38 | 1.863 | 6.069 | 4.654 | -5.875 | -3.563 | 3.549 | 2.109 | 0.108 | -1.813 | 0 | -4.501 | -4.879 | -5.55 | -4.121 | -4.638 | -10.449 | -3.066 | -11.422 | -6.624 | -14.732 | -16.203 | 0 | -12.881 | -8.165 | -12.258 | -11.929 | -9.747 | -2.893 | 11.23 | -0.95 | 9.378 | 1.322 | 3.171 | -21.57 | -24.226 | 439.929 | -23.175 | 403.821 | -37.043 | 840.949 | -21.947 | 345.848 | -18.76 |
Totaal kortlopende verplichtingen
| 201.21 | 198.665 | 196.488 | 195.005 | 177.815 | 177.858 | 181.799 | 210.688 | 159.432 | 124.46 | 139.808 | 156.5 | 129.596 | 89.793 | 114.477 | 103.028 | 82.371 | 67.47 | 62.119 | 85.565 | 11.592 | 21.348 | 25.624 | 167.051 | 132.661 | 103.997 | 86.834 | 70.29 | 60.781 | 46.151 | 38.477 | 36.701 | 210.225 | 266.743 | 219.706 | 204.578 | 163.951 | 156.065 | 156.185 | 150.098 | 114.547 | 108.197 | 81.211 | 74.845 | 61.202 | 46.18 | 31.698 | 44.058 | 43.297 | 60.971 | 56.878 | 57.098 | 54.822 | 58.151 | 57.563 | 54.203 | 58.815 | 109.437 | 97.625 | 130.097 | 90.539 | 75.709 | 70.602 | 71.928 | 57.196 | 59.448 | 62.17 | 61.436 | 81.685 | 70.42 | 77.871 | 91.222 | 205.111 | 181.069 | 0 | 55.133 | 78.751 | 60.115 | 60.66 | 81.143 | 88.602 | 78.914 | 83.852 | 99.456 | 103.417 | 104.032 | 0 | 126.995 | 111.828 | 112.528 | 94.232 | 94.284 | 54.944 | 387.304 | 198.058 | 227.985 | 251.659 | 286.921 | 344.793 | 370.177 | 439.929 | 406.515 | 403.821 | 671.843 | 840.949 | 540.104 | 345.848 | 401.688 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5.305 | 6.058 | 6.666 | 7.277 | 4.06 | 4.629 | 5.504 | 5.708 | 0.732 | 0.946 | 0.188 | 0.484 | -0 | 0 | 0 | 2.904 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 9.8 | 0 | 0 | 0 | 9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 0.07 | 1.51 | 21.67 | 30.334 | 0 | 53.48 | 0 | 204.896 | 0 | 11.083 | 0 | 63.246 |
Uitgestelde opbrengsten niet-vlottend
| 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.472 | 0.625 | 0.625 | 0.625 | 0.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.959 | 1.959 | 2.472 | 1.959 | 1.16 | 1.179 | 1.198 | 1.218 | 1.37 | 1.522 | 1.674 | 1.826 | 1.979 | 2.131 | 2.664 | 2.435 | 2.816 | 2.892 | 2.968 | 3.044 | 0 | 0 | 0 | 0 | 3.463 | 3.463 | 3.463 | 3.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.08 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 18.903 | 14.341 | 14.812 | 14.868 | 0.8 | 0.8 | 1.479 | 4.786 | 0.807 | 1.112 | 3.044 | 3.044 | 0.8 | 0.8 | 0.8 | -2.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.4 | 11.559 | 10.999 | 10.439 | 10.092 | 8.816 | 8.816 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | -8.8 | 0.8 | 0.8 | 0 | 0.8 | 10.545 | 10.545 | 10.545 | 10.5 | 10.5 | 10.5 | 10.5 | 10 | 8.6 | 8.6 | 0 | 4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.558 | 3.398 | 48.056 | 6.784 | 294.798 | 44.403 | 193.725 | 35.046 | 130.709 | 22.958 |
Totaal niet-vlottende verplichtingen
| 26.638 | 22.83 | 24.422 | 24.576 | 6.491 | 7.079 | 8.653 | 12.183 | 3.381 | 4.052 | 5.378 | 5.826 | 3.25 | 3.402 | 3.935 | 3.707 | 4.24 | 4.316 | 4.392 | 4.469 | 0.8 | 0.8 | 0.8 | 0.8 | 4.263 | 9.863 | 15.022 | 14.462 | 10.439 | 10.092 | 8.816 | 8.816 | 0.8 | 30.8 | 30.8 | 30.8 | 30.8 | 30.8 | 30.8 | 30.8 | 30.8 | 30.8 | 30.8 | 22.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0.8 | 10.545 | 10.545 | 10.545 | 10.5 | 10.5 | 10.5 | 10.5 | 10 | 8.6 | 8.6 | 0 | 12.6 | 8 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 0.07 | 1.51 | 24.229 | 33.732 | 48.056 | 60.264 | 294.798 | 249.299 | 205.805 | 46.13 | 130.709 | 86.205 |
Totaal passiva
| 227.848 | 221.494 | 220.91 | 219.58 | 184.306 | 184.937 | 190.452 | 222.871 | 162.813 | 128.513 | 145.186 | 162.325 | 132.846 | 93.195 | 118.412 | 106.735 | 86.611 | 71.786 | 66.512 | 90.033 | 12.392 | 22.148 | 26.424 | 167.851 | 136.924 | 113.86 | 101.856 | 84.752 | 71.219 | 56.243 | 47.292 | 45.516 | 211.025 | 297.543 | 250.506 | 235.378 | 194.751 | 186.865 | 186.985 | 180.898 | 145.347 | 138.997 | 112.011 | 97.645 | 62.002 | 46.98 | 32.498 | 44.858 | 44.097 | 61.771 | 57.678 | 57.898 | 55.622 | 58.951 | 58.363 | 55.003 | 59.615 | 110.237 | 108.225 | 140.697 | 101.139 | 86.309 | 81.202 | 82.528 | 67.796 | 70.048 | 72.77 | 72.036 | 82.485 | 71.22 | 78.671 | 92.022 | 205.911 | 181.869 | 156.134 | 55.933 | 89.296 | 70.66 | 71.205 | 91.643 | 99.102 | 89.414 | 94.352 | 109.456 | 112.017 | 112.632 | 265.411 | 139.595 | 119.828 | 120.528 | 102.232 | 102.284 | 54.944 | 387.304 | 198.058 | 227.985 | 251.729 | 288.432 | 369.022 | 403.91 | 487.986 | 466.779 | 698.618 | 921.142 | 1,046.754 | 586.234 | 476.557 | 487.893 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.153 | 0.153 | 0 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 132.38 | 132.38 | 132.38 | 132.38 | 132.38 | 132.848 | 132.848 | 132.848 | 132.848 | 156.003 | 156.003 | 156.003 | 156.003 | 165.053 | 165.053 | 165.053 | 165.053 | 165.053 | 165.053 | 165.053 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 0 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 0 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 83.977 | 0 | 76.343 | 0 | 50.895 |
Ingehouden winsten
| -1,218.239 | -1,201.417 | -1,193.164 | -1,182.412 | -1,060.685 | -1,053.411 | -1,032.912 | -1,025.485 | -487.088 | -465.696 | -442.894 | -430.322 | 112.522 | 84.872 | 83.084 | 78.785 | 71.603 | 16.737 | 17.978 | 14.162 | 3.469 | 11.492 | 18.76 | 13.41 | 31.089 | 35.665 | 35.742 | 33.681 | 19.68 | 21.342 | 23.936 | 25.114 | 0.514 | -11.199 | -16.577 | -14.185 | -12.977 | -14.22 | -17.286 | -15.432 | -24.8 | -23.94 | -22.045 | -19.233 | -17.308 | -18.142 | -17.389 | -18.2 | -20.74 | -21.108 | -20.312 | -20.32 | -22.581 | -22.838 | -22.934 | -23.104 | -25.261 | -31.173 | -34.811 | -34.728 | -39.316 | -38.182 | -38.042 | -37.197 | -29.284 | -27.779 | -27.097 | -26.075 | -23.153 | -21.689 | -17.787 | -9.392 | -14.759 | -12.118 | 0 | -10.012 | -3.968 | -1.18 | -0.215 | 1.098 | 3.666 | 2.439 | 1.787 | 5.649 | 1.453 | 1.517 | 0 | 4.006 | 1.689 | -3.276 | 0.672 | 3.659 | 11.73 | -134.068 | -149.83 | -156.178 | -152.782 | -153.083 | -64.336 | -68.768 | -80.491 | -109.949 | -13.997 | -11.28 | 0 | 29.372 | 0 | 40.894 |
Overige gereserveerde algehele resultaten
| 1,245.606 | 16.482 | 1,245.606 | 16.482 | 1,245.606 | 16.482 | 1,245.138 | 16.482 | 1,245.138 | 16.482 | 1,222.007 | -4.827 | 1,222.007 | 16.482 | 1,212.966 | -0 | -0 | -0 | -0 | -0 | -0.153 | -0.153 | -0 | -0.153 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0 | 1,229.124 | -0 | 1,229.124 | -0 | 1,228.657 | -0 | 1,228.657 | -0 | 1,205.525 | 0 | 1,226.834 | 0 | 1,196.484 | 0 | 1,212.966 | 1,212.966 | 1,212.966 | 1,212.966 | 1,210.563 | 11.849 | 11.849 | 11.849 | 11.849 | 12.005 | 12.005 | 12.005 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.677 | 11.921 | 11.921 | 11.921 | 14.403 | 14.403 | 14.403 | 14.403 | 14.403 | 14.403 | 14.403 | 14.403 | 14.403 | 12.405 | 12.405 | 12.405 | 11.57 | 10.94 | 10.898 | 84.862 | 10.586 | 9.518 | 9.949 | 10.314 | 10.437 | 9.428 | 9.629 | 10.378 | 10.631 | 7.878 | 8.069 | 94.46 | 9.524 | 8.205 | 8.205 | 8.205 | 8.205 | 6.819 | 139.034 | 139.011 | 139.02 | 139.099 | 139.024 | 138.987 | 138.579 | 138.987 | 164.433 | 166.534 | 164.433 | 0 | 146.85 | 0 | 141.01 |
Totaal eigen vermogen van aandeelhouders
| 159.747 | 176.569 | 184.822 | 195.574 | 317.301 | 324.575 | 345.074 | 352.501 | 890.899 | 912.314 | 935.116 | 947.687 | 1,490.531 | 1,462.891 | 1,461.103 | 1,456.804 | 1,449.621 | 1,394.755 | 1,395.997 | 1,389.778 | 99.295 | 107.317 | 114.586 | 109.236 | 127.071 | 131.647 | 131.724 | 129.389 | 115.388 | 117.05 | 119.645 | 120.822 | 96.222 | 84.509 | 79.131 | 81.523 | 82.731 | 81.488 | 78.422 | 80.276 | 70.854 | 71.714 | 73.609 | 76.42 | 78.345 | 77.511 | 78.265 | 77.454 | 74.914 | 74.546 | 75.342 | 75.334 | 73.073 | 72.816 | 72.719 | 72.55 | 70.636 | 64.724 | 61.086 | 63.651 | 59.064 | 60.197 | 60.338 | 61.183 | 69.096 | 70.601 | 71.283 | 72.305 | 73.229 | 74.693 | 78.594 | 86.155 | 80.157 | 82.757 | 84.862 | 84.551 | 89.527 | 92.746 | 94.076 | 95.513 | 97.071 | 96.046 | 96.142 | 100.257 | 93.309 | 93.563 | 94.46 | 97.507 | 93.872 | 88.906 | 92.854 | 95.841 | 102.525 | 88.942 | 73.157 | 66.819 | 70.294 | 69.918 | 158.628 | 153.788 | 142.473 | 138.461 | 236.514 | 237.13 | 318.288 | 252.565 | 244.767 | 232.799 |
Totaal eigen vermogen
| 156.694 | 174.27 | 182.631 | 193.869 | 317.673 | 324.834 | 344.864 | 352.52 | 890.451 | 912.259 | 935.298 | 948.245 | 1,490.778 | 1,462.96 | 1,461.128 | 1,456.828 | 1,461.701 | 1,408.951 | 1,410.845 | 1,404.457 | 117.587 | 126.069 | 134.908 | 183.327 | 197.783 | 206.491 | 208.274 | 184.092 | 169.991 | 172.444 | 176.51 | 178.2 | 170.59 | 166.288 | 160.442 | 163.296 | 163.888 | 161.795 | 155.627 | 157.384 | 137.691 | 136.967 | 141.115 | 144.507 | 154.609 | 151.273 | 149.959 | 148.056 | 141.927 | 139.791 | 139.572 | 138.409 | 133.717 | 132.124 | 130.072 | 129.216 | 126.395 | 115.44 | 110.001 | 89.815 | 83.122 | 84.449 | 84.511 | 85.282 | 93.699 | 95.511 | 97.332 | 97.787 | 100.18 | 101.093 | 105.126 | 112.283 | 113.027 | 114.946 | 84.862 | 99.936 | 116.053 | 120.043 | 121.9 | 122.628 | 124.456 | 124.194 | 122.654 | 128.419 | 119.545 | 119.216 | 94.46 | 124.02 | 119.171 | 113.961 | 117.947 | 119.724 | 111.769 | 120.902 | 112.54 | 105.513 | 107.73 | 108.47 | 192.91 | 201.214 | 196.346 | 191.694 | 262.672 | 391.534 | 318.788 | 305.246 | 297.928 | 284.001 |
Totaal passiva en aandeelhoudersvermogen
| 384.542 | 396.236 | 403.541 | 413.449 | 501.979 | 509.771 | 535.316 | 575.391 | 1,053.263 | 1,040.771 | 1,080.484 | 1,110.57 | 1,623.624 | 1,556.155 | 1,579.54 | 1,563.563 | 1,548.313 | 1,480.737 | 1,477.357 | 1,494.49 | 129.978 | 148.217 | 161.332 | 351.177 | 334.708 | 320.351 | 310.13 | 268.844 | 241.211 | 228.687 | 223.802 | 223.716 | 381.615 | 463.832 | 410.948 | 398.674 | 358.64 | 348.66 | 342.612 | 338.283 | 283.039 | 275.964 | 253.126 | 242.152 | 216.61 | 198.252 | 182.457 | 192.914 | 186.024 | 201.562 | 197.25 | 196.307 | 189.338 | 191.075 | 188.434 | 184.219 | 186.011 | 225.677 | 218.226 | 230.512 | 184.261 | 170.757 | 165.713 | 167.811 | 161.495 | 165.559 | 170.101 | 169.823 | 182.665 | 172.313 | 183.797 | 204.305 | 318.938 | 296.815 | 156.134 | 155.869 | 205.349 | 190.703 | 193.106 | 214.27 | 223.558 | 213.608 | 217.007 | 237.875 | 231.562 | 231.848 | 265.411 | 263.615 | 238.999 | 234.489 | 220.179 | 222.009 | 166.712 | 508.207 | 310.599 | 333.498 | 359.459 | 396.901 | 561.932 | 605.124 | 684.332 | 658.473 | 961.29 | 1,312.676 | 1,470.369 | 891.48 | 774.485 | 771.894 |