Shenwan Hongyuan Group Co., Ltd.
SZSE:000166.SZ
4.39 (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 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 270,593.225 | 196,298.822 | 32,225.502 | 218,640.101 | 202,310.598 | 233,813.819 | 229,626.413 | 230,547.472 | 237,720.967 | 252,223.618 | 248,189.049 | 238,334.034 | 237,342.611 | 223,714.562 | 221,637.857 | 209,593.235 | 204,891.602 | 184,699.394 | 175,430.918 | 161,410.995 | 155,240.141 | 177,937.437 | 164,097.131 | 135,945.804 | 64,366.003 | 141,101.063 | 76,607.65 | 73,831.265 | 72,406.478 | 66,940.676 | 84,308.029 | 75,062.636 | 71,832.718 | 69,235.608 | 72,508.891 | 96,056.507 | 76,625.048 | 154,281.727 | 112,474.305 | 57,718.136 | 19,018.187 | 7,363.404 | 22,486.359 | 36,169.59 | 14,070.738 | 40,141.007 | 37,588.66 |
Kortetermijnbeleggingen
| -237,165.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -71,099.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,822.611 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 33,428.102 | 196,298.822 | 32,225.502 | 218,640.101 | 202,310.598 | 233,813.819 | 229,626.413 | 230,547.472 | 237,720.967 | 252,223.618 | 248,189.049 | 238,334.034 | 237,342.611 | 223,714.562 | 221,637.857 | 209,593.235 | 204,891.602 | 184,699.394 | 175,430.918 | 161,410.995 | 155,240.141 | 177,937.437 | 164,097.131 | 135,945.804 | 64,366.003 | 70,001.596 | 76,607.65 | 73,831.265 | 72,406.478 | 66,940.676 | 84,308.029 | 75,062.636 | 71,832.718 | 69,235.608 | 72,508.891 | 96,056.507 | 76,625.048 | 154,281.727 | 112,474.305 | 57,718.136 | 19,018.187 | 7,363.404 | 22,486.359 | 36,169.59 | 28,893.349 | 40,141.007 | 37,588.66 |
Nettovorderingen
| 64,567.735 | 7,654.306 | 67,717.172 | 6,167.987 | 7,356.372 | 6,777.224 | 5,793.503 | 5,248.559 | 9,198.944 | 7,900.779 | 75,372.216 | 81,328.742 | 6,700.428 | 4,799.832 | 3,526.636 | 78,440.712 | 99,050.587 | 79,566.964 | 4,029.106 | 65,006.265 | 1,373.362 | 1,465.515 | 62,598.256 | 52,010.648 | 55,468.344 | 54,253.445 | 57,032.163 | 60,362.515 | 4,403.005 | 54,007.164 | 4,026.216 | 3,624.623 | 3,536.159 | 3,718.316 | 3,121.023 | 3,518.874 | 11,925.968 | 4,128.511 | 0 | 0 | 599.8 | 0 | 0 | 236.622 | 245.239 | 219.709 | 171.706 |
Voorraad
| 0 | 95,583.452 | 104,378.48 | 1,173.092 | 95,120.28 | 886.896 | 102,843.964 | 0 | 113,576.721 | 1,508.435 | 112,449.405 | 112,367.578 | 139,882.513 | 132,996.997 | 129,900.132 | 2,016.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 vlottende activa
| -97,995.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -132,996.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 0 | 203,953.128 | 104,378.48 | 224,808.089 | 209,666.97 | 240,591.044 | 235,419.916 | 235,796.032 | 246,919.911 | 260,124.397 | 252,122.628 | 242,427.771 | 244,043.039 | 228,514.394 | 225,164.493 | 212,681.851 | 210,112.038 | 188,849.785 | 179,460.025 | 163,379.147 | 156,613.503 | 179,402.953 | 166,487.526 | 137,183.394 | 68,414.112 | 74,653.432 | 81,421.37 | 78,116.691 | 76,809.482 | 70,634.522 | 88,334.246 | 78,687.259 | 75,368.877 | 72,953.924 | 75,629.915 | 99,575.381 | 88,551.016 | 158,410.237 | 115,153.357 | 59,532.807 | 19,617.986 | 7,363.404 | 23,200.343 | 36,406.212 | 29,138.588 | 40,360.716 | 37,760.366 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,192.437 | 2,289.41 | 2,423.353 | 2,424.61 | 2,368.55 | 2,440.581 | 2,401.018 | 2,302.193 | 2,271.969 | 2,229.01 | 2,405.726 | 2,302.158 | 2,201.735 | 2,172.533 | 2,160.106 | 2,159.971 | 2,094.856 | 2,075.211 | 2,065.707 | 2,073.215 | 2,110.834 | 2,085.195 | 2,171.419 | 1,373.939 | 1,387.413 | 1,393.43 | 1,372.122 | 1,396.07 | 1,347.904 | 1,372.001 | 1,360.35 | 1,416.454 | 1,339.086 | 1,363.71 | 1,364.754 | 1,383.655 | 1,348.967 | 1,382.632 | 1,366.772 | 548.27 | 518.334 | 572.731 | 578.069 | 509.294 | 494.262 | 561.11 | 559.12 |
Goodwill
| 0 | 19.655 | 0 | 19.655 | 0 | 0 | 0 | 19.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.817 | 63.884 | 61.688 | 63.507 | 64.228 | 65.186 | 66.228 | 66.581 | 64.93 | 64.491 | 63.367 | 63.605 | 62.715 | 61.025 | 61.208 | 46.313 | 0 | 46.535 | 46.174 | 41.596 | 0 | 47.466 | 42.902 |
Immateriële activa
| 353.032 | 358.521 | 340.372 | 311.593 | 312.643 | 311.794 | 296.192 | 291.293 | 246.69 | 231.339 | 250.218 | 250.181 | 208.506 | 189.899 | 184.906 | 187.903 | 135.61 | 136.463 | 136.512 | 143.715 | 128.64 | 136.431 | 144.558 | 148.749 | 128.979 | 130.202 | 132.358 | 142.007 | 115.546 | 108.713 | 111.085 | 117.208 | 104.41 | 102.01 | 104.459 | 113.3 | 108.719 | 107.179 | 108.973 | 50.36 | 40.487 | 52.435 | 54.762 | 66.814 | 57.139 | 66.921 | 60.861 |
Goodwill en immateriële activa
| 353.032 | 358.521 | 340.372 | 311.593 | 312.643 | 311.794 | 296.192 | 291.293 | 246.69 | 231.339 | 250.218 | 250.181 | 208.506 | 189.899 | 184.906 | 187.903 | 135.61 | 136.463 | 136.512 | 143.715 | 128.64 | 136.431 | 144.558 | 148.749 | 194.796 | 194.086 | 194.046 | 205.513 | 179.774 | 173.899 | 177.313 | 183.788 | 169.34 | 166.501 | 167.826 | 176.904 | 171.433 | 168.204 | 170.182 | 96.673 | 40.487 | 98.969 | 100.936 | 108.41 | 57.139 | 114.387 | 103.763 |
Langetermijnbeleggingen
| 379,800.052 | 384,236.924 | 269,644.278 | 398,282.198 | 388,710.738 | 381,198.95 | 378,568.557 | 351,982.665 | 339,880.838 | 327,117.783 | 336,923.723 | 324,659.587 | 294,296.323 | 260,123.807 | 244,326.439 | 243,731.563 | 232,072.496 | 213,492.588 | 194,437.455 | 178,986.558 | 170,340.138 | 146,114.358 | 149,221.449 | 138,867.438 | 132,047.999 | 116,584.568 | 65,845.115 | 98,227.607 | 97,928.066 | 87,007.181 | 81,503.617 | 76,510.41 | 72,140.753 | 81,023.609 | 90,832.536 | 86,302.562 | 97,960.45 | 55,401.327 | 36,205.578 | 17,630.64 | 12,929.194 | 0 | 13,376.983 | 13,163.087 | 12,315.77 | 10,053.492 | 6,114.462 |
Belastingvorderingen
| 2,085.069 | 2,112.659 | 2,351.774 | 2,739.57 | 2,836.169 | 2,712.137 | 3,219.933 | 354,576.152 | 2,799.398 | 329,578.131 | 339,579.667 | 2,570.403 | 2,327.824 | 2,351.068 | 2,185.498 | 2,206.892 | 234,302.961 | 215,704.262 | 196,639.674 | 181,203.489 | 172,579.613 | 148,335.984 | 151,537.426 | 140,390.126 | 133,630.208 | 118,172.084 | 67,411.282 | 99,829.191 | 99,455.744 | 88,553.081 | 83,041.28 | 78,110.653 | 73,649.179 | 82,553.82 | 92,365.115 | 87,863.121 | 99,480.85 | 56,952.163 | 37,742.532 | 18,275.583 | 13,488.014 | 0 | 14,055.988 | 13,780.791 | 12,867.17 | 10,728.989 | 6,777.344 |
Overige niet-vlottende activa
| -384,430.59 | -2,112.659 | 248,984.378 | -2,739.57 | -2,836.169 | -2,712.137 | -3,219.933 | -354,576.152 | -2,799.398 | -329,578.131 | -339,579.667 | -2,570.403 | -2,327.824 | -2,351.068 | -2,185.498 | -2,206.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66,166.912 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 0 | 386,884.856 | 523,744.155 | 401,018.401 | 391,391.931 | 383,951.325 | 381,265.767 | 354,576.152 | 342,399.497 | 329,578.131 | 339,579.667 | 327,211.926 | 296,706.563 | 262,486.24 | 246,671.451 | 246,079.436 | 234,302.961 | 215,704.262 | 196,639.674 | 181,203.489 | 172,579.613 | 148,335.984 | 151,537.426 | 140,390.126 | 133,630.208 | 118,172.084 | 67,411.282 | 99,829.191 | 99,455.744 | 88,553.081 | 83,041.28 | 78,110.653 | 73,649.179 | 82,553.82 | 92,365.115 | 87,863.121 | 99,480.85 | 56,952.163 | 37,742.532 | 18,275.583 | 13,488.014 | 66,838.612 | 14,055.988 | 13,780.791 | 12,867.17 | 10,728.989 | 6,777.344 |
Totaal activa
| 672,171.063 | 607,386.032 | 628,122.635 | 635,437.418 | 612,973.195 | 638,776.833 | 632,689.075 | 613,117.025 | 617,169.198 | 624,957.963 | 619,863.398 | 601,011.467 | 570,371.867 | 520,597.662 | 499,976.097 | 491,124.276 | 472,843.55 | 441,633.889 | 416,188.403 | 388,537.265 | 372,227.645 | 379,046.82 | 375,150.996 | 347,725.035 | 348,880.749 | 336,734.845 | 326,232.735 | 299,943.298 | 288,672.945 | 282,965.74 | 279,042.482 | 275,489.263 | 251,340.111 | 275,690.833 | 311,756.047 | 333,569.469 | 349,709.69 | 435,127.68 | 273,838.692 | 139,452.499 | 62,031.266 | 74,202.017 | 70,826.911 | 69,952.986 | 55,013.89 | 58,378.773 | 50,786.541 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 45,507.641 | 41,996.433 | 38,707.138 | 41,700.063 | 44,099.866 | 43,210.796 | 38,681.807 | 33,021.976 | 28,337.847 | 27,852.018 | 18,836.617 | 16,950.754 | 11,539.004 | 8,218.019 | 0 | 6,271.591 | 7,003.273 | 3,130.05 | 0 | 2,343.559 | 3,213.28 | 1,498.468 | 1,907.67 | 385.811 | 2,406.356 | 2,024.182 | 1,477.712 | 1,818.017 | 1,871.284 | 1,862.978 | 2,161.295 | 1,907.591 | 1,657.087 | 1,475.896 | 2,537.115 | 1,956.084 | 2,501.598 | 1,699.006 | 2,352.454 | 663.659 | 724.783 | 0 | 255.174 | 92.546 | 34.743 | 63.073 | 0.124 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 194.512 | 277.561 | 281.904 | 382.729 | 346.29 | 882.267 | 985.717 | 805.867 | 778.053 | 888.936 | 1,216.868 | 2,689.016 | 1,366.149 | 504.955 | 1,314.003 | 1,578.917 | 633.995 | 859.029 | 1,074.45 | 1,363.801 | 558.783 | 643.576 | 940.571 | 1,178.14 | 512.315 | 699.352 | 398.765 | 574.354 | 577.456 | 677.524 | 739.45 | 1,227.08 | 428.525 | 492.461 | 2,225.039 | 4,091.816 | 2,403.578 | 2,598.37 | 1,324.909 | 709.612 | 152.636 | 0 | 342.376 | 378.298 | 147.017 | 245.474 | 129.688 |
Uitgestelde opbrengsten
| 0 | -134,166.391 | 43.705 | 116.498 | 25.287 | 118.228 | 50.762 | 0 | 118.357 | 184.786 | 0 | -205,666.738 | -143,438.281 | -198,592.136 | 188.169 | 218.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 kortlopende verplichtingen
| -45,702.152 | 133,888.83 | -38,734.585 | -499.227 | -44,446.155 | -1,000.495 | -1,036.479 | -33,827.844 | -896.41 | -1,073.722 | -1,216.868 | 202,977.722 | 142,072.132 | 198,087.182 | -1,314.003 | -1,797.416 | -7,637.268 | -3,989.08 | -1,074.45 | -3,707.36 | -3,772.063 | -2,142.044 | -2,848.241 | -1,563.951 | -2,918.671 | -2,723.534 | -1,876.477 | -2,392.371 | -2,448.74 | -2,540.502 | -2,900.745 | -3,134.672 | -2,085.611 | -1,968.357 | -4,762.154 | -6,047.9 | -4,905.175 | -4,297.376 | -3,677.363 | -1,373.271 | -877.418 | 0 | -597.55 | -470.845 | -181.76 | -308.547 | -129.812 |
Totaal kortlopende verplichtingen
| 0 | 41,996.433 | 298.162 | 41,700.063 | 44,099.866 | 43,210.796 | 38,681.807 | 33,021.976 | 28,337.847 | 27,852.018 | 18,836.617 | 16,950.754 | 11,539.004 | 8,218.019 | 5,302.299 | 6,271.591 | 7,003.273 | 3,130.05 | 2,726.313 | 2,343.559 | 3,213.28 | 1,498.468 | 1,907.67 | 385.811 | 2,406.356 | 2,024.182 | 1,477.712 | 1,818.017 | 1,871.284 | 1,862.978 | 2,161.295 | 1,907.591 | 1,657.087 | 1,475.896 | 2,537.115 | 1,956.084 | 2,501.598 | 1,699.006 | 2,352.454 | 499.949 | 724.783 | 861.855 | 255.174 | 92.546 | 34.743 | 7.95 | 0.124 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 134,444.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115,772.426 | 0 | 94,633.069 | 91,569.679 | 76,768.166 | 80,116.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,989.081 | 0 | 0 | 0 | 1,098.428 | 600 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 145.631 | 43.705 | 116.498 | 25.287 | 118.228 | 50.762 | 0 | 118.357 | 184.786 | 88.028 | 215.124 | 136.605 | 199.503 | 188.169 | 218.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 71.663 | 57.732 | 30.527 | 28.349 | 31.927 | 10.106 | 0 | 2.482 | 4.732 | 11.079 | 27.298 | 7.455 | 1.775 | 6.512 | 2.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottende verplichtingen
| 0 | 0 | -134,545.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -115,772.426 | 0 | -94,633.069 | -91,569.679 | -76,768.166 | -80,116.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48,258.554 | 0 | 0 | 0 | -1,098.428 | -600 |
Totaal niet-vlottende verplichtingen
| 0 | 164,391.052 | 496,848.937 | 169,576.824 | 166,418.944 | 171,348.617 | 38,681.807 | 33,021.976 | 28,337.847 | 27,852.018 | 18,836.617 | 16,950.754 | 193,523.002 | 171,211.369 | 171,422.745 | 168,312.769 | 165,571.756 | 138,626.024 | 127,837.439 | 121,992.894 | 116,155.314 | 121,060.377 | 106,345.402 | 116,140.279 | 115,772.426 | 106,887.231 | 94,633.069 | 91,569.679 | 76,768.166 | 80,116.158 | 79,643.59 | 69,096.786 | 52,359.68 | 43,001.668 | 54,924.522 | 51,185.551 | 65,784.775 | 66,476.941 | 32,398.534 | 28,243.82 | 9,989.275 | 53,385.78 | 11,124.622 | 12,963.079 | 6,849.686 | 1,098.428 | 600 |
Totaal passiva
| 540,629.693 | 477,203.828 | 497,147.099 | 506,643.284 | 487,965.871 | 515,948.585 | 513,411.383 | 496,437.332 | 498,511.103 | 516,988.314 | 511,901.432 | 493,956.873 | 470,106.368 | 426,634.353 | 407,725.422 | 401,033.686 | 383,931.654 | 355,333.615 | 329,666.668 | 303,705.858 | 288,587.421 | 296,978.412 | 301,935.733 | 276,529.106 | 277,985.628 | 267,564.016 | 256,449.346 | 242,937.52 | 232,391.58 | 228,622.094 | 223,887.537 | 221,416.022 | 199,041.337 | 225,308.237 | 260,074.59 | 281,703.691 | 301,704.221 | 387,477.734 | 231,224.545 | 116,793.063 | 43,788.125 | 54,247.635 | 51,446.616 | 51,031.312 | 38,095.889 | 40,243.631 | 33,018.885 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 840.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 957.683 | 0 | 331.515 | 454.416 | 457.425 | 0 | 1,479.862 | 909.784 | 1,308.64 | 864.788 | 347.664 | 35.696 | 443.223 | 557.848 | 654.258 | 793.129 | 943.405 | 779.559 | 0 | 502.41 | 0 | 0 | 0 | 0 | 0 | 90.812 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 25,039.945 | 22,535.945 | 22,535.945 | 22,535.945 | 22,535.945 | 22,535.945 | 20,056.606 | 20,056.606 | 20,056.606 | 20,056.606 | 20,056.606 | 20,056.606 | 14,856.745 | 14,856.745 | 14,856.745 | 14,856.745 | 14,856.745 | 14,856.745 | 6,715.76 | 6,715.76 | 6,715.76 | 6,715.76 | 6,715.76 | 6,715.76 | 6,715.76 | 6,715.76 |
Ingehouden winsten
| 34,422.827 | 32,768.598 | 33,521.041 | 32,205.365 | 33,459.702 | 33,083.31 | 32,146.08 | 30,149.298 | 33,050.061 | 32,155.624 | 32,409.781 | 31,358.141 | 31,809.045 | 29,169.871 | 29,596.886 | 27,183.981 | 28,042.663 | 25,490.843 | 25,435.516 | 23,464.175 | 23,826.198 | 22,359.504 | 21,024.895 | 20,142.165 | 20,662.553 | 19,420.552 | 19,505.437 | 18,173.404 | 18,213.4 | 16,683.957 | 17,618.552 | 16,653.164 | 16,646.442 | 20,107.056 | 21,281.161 | 20,243.562 | 19,915.328 | 17,973.613 | 11,563.685 | 8,458.814 | 6,552.09 | 12,177.737 | 6,851.254 | 6,905.405 | 5,772.39 | 6,202.099 | 6,225.029 |
Overige gereserveerde algehele resultaten
| 43,630.571 | 24,770.511 | 43,495.208 | 23,627.903 | 41,135.883 | 21,451.835 | 40,300.921 | -840.633 | 38,822.52 | 19,370.386 | 38,647.299 | 19,456.776 | 41,712.455 | 18,692.317 | 35,906.703 | 16,873.545 | 18,479.603 | -957.683 | 18,708.498 | -331.515 | -454.416 | -457.425 | 13,608.331 | -1,479.862 | -909.784 | -1,308.64 | -864.788 | -347.664 | -35.696 | -443.223 | -557.848 | -654.258 | -793.129 | -943.405 | -779.559 | 455.768 | -502.41 | 1,201.177 | 950.932 | 653.289 | 0 | -87.064 | -90.812 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 19,271.829 | 0 | 19,271.829 | 0 | 19,367.146 | 0 | 40,696.334 | 0 | 38,737.532 | 0 | 19,367.146 | 0 | 19,367.146 | 0 | 19,367.146 | 0 | 35,060.492 | 0 | 35,033.585 | 33,171.981 | 33,571.256 | 0 | 26,721.215 | -909.784 | 25,519.426 | 25,957.549 | 17,314.851 | -35.696 | 15,819.589 | 15,697.888 | 15,595.042 | -793.129 | 13,746.919 | -779.559 | 15,133.984 | 11,667.423 | 13,360.097 | 13,808.825 | 15,861.21 | 4,975.291 | 192.863 | 4,877.873 | 4,370.261 | 4,429.851 | 4,300.279 | 3,912.804 |
Totaal eigen vermogen van aandeelhouders
| 103,093.342 | 101,850.883 | 102,056.194 | 100,145.041 | 99,635.53 | 98,942.236 | 97,486.946 | 95,044.944 | 96,912.526 | 95,933.101 | 96,097.025 | 95,222.008 | 98,561.444 | 92,269.279 | 90,543.533 | 88,464.617 | 87,271.183 | 84,633.596 | 84,866.441 | 83,206.19 | 82,038.123 | 80,513.28 | 71,433.198 | 69,399.325 | 69,120.694 | 67,475.923 | 67,998.93 | 55,197.197 | 54,501.405 | 52,560.151 | 53,373.046 | 52,304.812 | 50,605.933 | 48,710.719 | 50,036.564 | 50,234.291 | 46,439.496 | 46,190.454 | 41,180.186 | 21,525.635 | 18,243.141 | 18,999.296 | 18,444.886 | 17,991.427 | 16,918.002 | 17,218.138 | 16,853.593 |
Totaal eigen vermogen
| 131,541.37 | 130,182.203 | 130,975.536 | 128,794.134 | 125,007.325 | 122,828.248 | 119,277.692 | 116,679.693 | 118,658.095 | 107,969.65 | 107,961.966 | 107,054.594 | 100,265.499 | 93,963.309 | 92,250.675 | 90,090.589 | 88,911.896 | 86,300.274 | 86,521.734 | 84,831.407 | 83,640.224 | 82,068.409 | 73,215.263 | 71,195.929 | 70,895.121 | 69,170.829 | 69,783.389 | 57,005.778 | 56,281.365 | 54,343.646 | 55,154.945 | 54,073.241 | 52,298.774 | 50,382.595 | 51,681.457 | 51,865.778 | 48,005.469 | 47,649.946 | 42,614.146 | 22,659.436 | 18,243.141 | 19,954.382 | 19,380.295 | 18,921.673 | 16,918.002 | 18,135.142 | 17,767.656 |
Totaal passiva en aandeelhoudersvermogen
| 672,171.063 | 607,386.032 | 628,122.635 | 635,437.418 | 612,973.195 | 638,776.833 | 632,689.075 | 613,117.025 | 617,169.198 | 624,957.963 | 619,863.398 | 601,011.467 | 570,371.867 | 520,597.662 | 499,976.097 | 491,124.276 | 472,843.55 | 441,633.889 | 416,188.403 | 388,537.265 | 372,227.645 | 379,046.82 | 375,150.996 | 347,725.035 | 348,880.749 | 336,734.845 | 326,232.735 | 299,943.298 | 288,672.945 | 282,965.74 | 279,042.482 | 275,489.263 | 251,340.111 | 275,690.833 | 311,756.047 | 333,569.469 | 349,709.69 | 435,127.68 | 273,838.692 | 139,452.499 | 62,031.266 | 74,202.017 | 70,826.911 | 69,952.986 | 55,013.89 | 58,378.773 | 50,786.541 |