
NanHua Bio-medicine Co., Ltd
SZSE:000504.SZ
10.65 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2025 Q1 | 2024 Q4 | 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 Q2 | 1992 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 141.406 | 207.363 | 214.738 | 204.54 | 212.628 | 493.811 | 218.26 | 217.507 | 205.071 | 218.148 | 188.825 | 160.051 | 155.965 | 153.005 | 99.438 | 82.631 | 78.865 | 67.038 | 148.679 | 44.859 | 16.533 | 69.391 | 57.371 | 82.803 | 73.396 | 59.013 | 65.938 | 96.398 | 131.001 | 166.576 | 70.508 | 124.351 | 91.755 | 96.42 | 7.646 | 30.358 | 41.034 | 46.788 | 23.149 | 15.231 | 21.609 | 26.72 | 2.416 | 1.884 | 17.346 | 27.915 | 7.08 | 6.529 | 7.522 | 8.233 | 6.548 | 9.19 | 9.285 | 27.624 | 9.276 | 10.622 | 14.649 | 16.008 | 32.507 | 57.521 | 43.846 | 59.126 | 88.156 | 86.174 | 78.283 | 50.996 | 75.943 | 39.531 | 33.533 | 75.718 | 29.121 | 53.161 | 35.172 | 48.584 | 46.407 | 31.243 | 82.942 | 66.86 | 64.827 | 50.538 | 35.789 | 50.979 | 41.604 | 80.067 | 90.788 | 68.244 | 58.278 | 71.177 | 80.902 | 67.723 | 22.27 | 9.285 | 11.701 | 37.976 | 83.394 | 11.524 | 4.614 | 5.493 | 6.605 | 7.361 | 8.391 | 10.157 | 0 | 18.712 | 0 | 20.598 | 0 | 0 | 33.552 |
Kortetermijnbeleggingen
| 30.447 | 0.608 | 100.533 | 102.446 | 100.526 | 1.718 | 1.471 | 1.603 | 10.67 | 1.685 | 10.613 | 4.225 | 1.161 | 0.502 | 0.54 | 0.555 | 0.59 | 0.657 | 0.88 | 0.7 | 0.897 | 0.962 | 0.985 | 1.05 | 1.274 | 1.086 | 1.119 | 1.125 | 1.236 | 1.408 | 1.553 | 1.332 | 1.582 | 1.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.939 | 1.993 | 1.956 | 2.173 | 2.274 | 2.334 | 2.597 | 3.395 | 3.243 | 3.28 | 3.127 | 2.814 | 4.036 | 3.183 | 2.412 | 2.555 | 2.113 | 1.471 | 1.79 | 2.817 | 5.314 | 6.542 | 29.969 | 7.56 | 12.799 | 14.859 | 7.336 | 6.452 | 10.952 | 11.341 | 12.591 | 11.812 | 11.335 | 10.865 | 11.57 | 11.122 | 3.74 | 3.561 | 3.158 | 2.218 | 3.151 | 2.903 | 3.115 | 2.407 | 1.314 | 2.749 | 5.244 | 8.3 | 6.244 | 7.321 | 12.638 | 11.33 | 13.02 | 9.455 | 0 | 6.455 | 0 | 62.103 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 171.853 | 207.971 | 315.271 | 306.986 | 313.153 | 495.529 | 219.731 | 219.11 | 215.741 | 219.833 | 199.438 | 164.276 | 157.126 | 153.507 | 99.978 | 83.187 | 79.456 | 67.695 | 149.559 | 45.559 | 17.43 | 70.353 | 58.356 | 83.853 | 74.67 | 60.098 | 67.056 | 97.523 | 132.238 | 167.984 | 72.061 | 125.684 | 93.337 | 98.116 | 7.646 | 30.358 | 41.034 | 46.788 | 23.149 | 15.231 | 21.609 | 26.72 | 2.416 | 1.884 | 17.346 | 27.915 | 7.08 | 6.529 | 8.462 | 10.225 | 8.504 | 11.362 | 11.559 | 29.958 | 11.873 | 14.017 | 17.891 | 19.287 | 35.634 | 60.335 | 47.882 | 62.309 | 90.568 | 88.73 | 80.396 | 52.467 | 77.733 | 42.348 | 38.847 | 82.26 | 59.09 | 60.721 | 47.972 | 63.444 | 53.744 | 37.695 | 93.894 | 78.201 | 77.418 | 62.351 | 47.124 | 61.844 | 53.173 | 91.189 | 94.529 | 71.805 | 61.436 | 73.395 | 84.052 | 70.626 | 25.385 | 11.692 | 13.015 | 40.725 | 88.638 | 19.824 | 10.858 | 12.814 | 19.243 | 18.691 | 21.411 | 19.612 | 0 | 25.167 | 0 | 82.701 | 0 | 0 | 33.552 |
Nettovorderingen
| 141.529 | 143.975 | 141.039 | 124.635 | 140.236 | 123.224 | 162.608 | 166.832 | 168.248 | 158.759 | 203.885 | 196.781 | 177.303 | 197.917 | 243.123 | 233.865 | 219.1 | 196.603 | 102.53 | 53.069 | 42.513 | 43.365 | 44.396 | 34.701 | 35.733 | 32.95 | 14.286 | 13.289 | 16.385 | 14.87 | 7.964 | 9.215 | 28.746 | 37.09 | 7.054 | 7.327 | 5.797 | 6.145 | 10.042 | 7.931 | 7.303 | 8.634 | 10.586 | 11.071 | 12.506 | 13.27 | 19.468 | 26.565 | 26.107 | 35.213 | 49.617 | 48.047 | 44.761 | 43.082 | 65.846 | 62.989 | 60.578 | 59.11 | 0 | 96.428 | 87.845 | 84.269 | 119.055 | 119.791 | 162.076 | 131.031 | 142.691 | 123.526 | 139.134 | 119.409 | 142.913 | 0 | 188.403 | 192.387 | 187.339 | 183.02 | 176.978 | 174.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140.599 | 1.522 | 1.436 | 1.365 | 1.44 | 1.506 | 2.104 | 2.108 | 0 | 1.937 | 0 | 21.243 | 0 | 0 | 45.39 |
Voorraad
| 21.887 | 34.059 | 19.581 | 18.444 | 14.213 | 10.66 | 7.272 | 5.978 | 5.673 | 4.501 | 10.717 | 10.712 | 10.502 | 10.64 | 12.576 | 12.477 | 15.284 | 14.931 | 17.911 | 17.818 | 17.888 | 18.438 | 33.284 | 33.938 | 32.03 | 31.225 | 36.221 | 33.447 | 32.518 | 24.783 | 20.42 | 14.441 | 9.721 | 9.266 | 0.006 | 0.006 | 0.006 | 0.028 | 0.076 | 0.131 | 0.074 | 0.098 | 0.156 | 0.164 | 0.247 | 0.24 | 0.633 | 0.645 | 0.517 | 0.613 | 1.376 | 1.3 | 1.308 | 1.125 | 2.884 | 3.582 | 2.903 | 3.416 | 21.908 | 22.114 | 22.384 | 21.642 | 28.775 | 29.304 | 30.227 | 31.424 | 56.147 | 57.009 | 43.82 | 41.098 | 46.132 | 47.506 | 45.563 | 44.01 | 42.967 | 45.667 | 47.369 | 51.753 | 44.242 | 41.044 | 41.283 | 39.133 | 39.2 | 37.042 | 34.511 | 41.948 | 43.102 | 43.296 | 46.883 | 47.399 | 55.006 | 54.235 | 52.41 | 53.77 | 29.798 | 105.996 | 182.381 | 224.819 | 260.972 | 260.882 | 314.935 | 348.452 | 0 | 374.015 | 0 | 396.339 | 0 | 0 | 0.642 |
Overige vlottende activa
| 54.602 | 15.899 | 16.991 | 22.146 | 30.228 | 25.437 | 29.837 | 27.394 | 30.62 | 33.143 | 247.524 | 49.626 | 163.309 | 145.171 | 282.059 | 161.998 | 161.109 | 200.406 | 16.909 | 13.903 | 36.562 | 13.972 | 27.999 | 12.877 | 24.915 | 20.439 | 60.276 | 31.319 | 28.624 | 28.727 | 85.499 | 11.866 | 44.557 | 21.408 | 7.234 | 7.464 | 6.129 | 14.087 | 20.245 | 0.99 | 1.134 | 0.714 | 5.602 | 6.004 | 6.364 | 5.427 | 2.783 | 24.071 | 24.635 | 33.51 | 49.625 | 48.054 | 44.768 | 43.083 | 65.858 | 62.992 | 60.582 | 59.121 | 99.89 | 96.433 | 87.857 | 93.039 | 119.145 | 119.921 | 162.172 | 131.09 | 142.944 | 123.791 | 139.607 | 119.001 | 144.049 | 120.248 | 189.571 | 192.639 | 187.618 | 183.331 | 177.204 | 174.741 | 188.813 | 182.517 | 182.973 | 176.482 | 146.182 | 141.621 | 142.515 | 143.268 | 137.398 | 136.764 | 138.958 | 129.002 | 148.887 | 137.183 | 36.5 | 107.92 | 140.602 | 147.577 | 52.794 | 119.141 | 129.661 | 131.156 | 153.507 | 157.624 | 536.193 | 139 | 748.597 | 257.501 | 801.481 | 669.207 | 20.99 |
Totaal vlottende activa
| 389.87 | 401.904 | 492.882 | 472.21 | 497.83 | 654.851 | 419.449 | 419.314 | 420.281 | 416.236 | 457.679 | 421.395 | 510.547 | 516.623 | 502.409 | 492.618 | 474.948 | 479.701 | 286.909 | 125.891 | 114.394 | 143.586 | 164.034 | 165.369 | 167.348 | 146.45 | 177.838 | 185.164 | 209.764 | 237.98 | 194.926 | 207.186 | 176.361 | 175.68 | 24.493 | 46.15 | 55.413 | 60.904 | 43.47 | 24.042 | 29.926 | 35.958 | 18.65 | 19.123 | 35.942 | 46.777 | 29.86 | 31.245 | 33.614 | 44.348 | 59.505 | 60.716 | 57.635 | 74.166 | 80.615 | 80.59 | 81.376 | 81.825 | 157.432 | 178.882 | 158.123 | 168.232 | 238.488 | 237.955 | 272.794 | 214.982 | 276.824 | 223.148 | 222.274 | 242.859 | 249.271 | 228.475 | 283.106 | 300.093 | 284.329 | 266.693 | 318.466 | 304.694 | 310.472 | 285.911 | 271.38 | 277.46 | 238.555 | 269.852 | 271.554 | 257.02 | 241.936 | 253.455 | 269.893 | 247.026 | 229.278 | 203.11 | 178.358 | 202.414 | 259.038 | 273.556 | 246.159 | 293.677 | 409.958 | 410.883 | 489.921 | 525.764 | 536.193 | 538.261 | 748.597 | 736.544 | 801.481 | 669.207 | 100.574 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 24.677 | 26.055 | 25.04 | 25.798 | 27.155 | 28.06 | 28.008 | 34.51 | 35.083 | 35.934 | 35.831 | 37.569 | 38.001 | 35.854 | 36.204 | 31.429 | 15.494 | 11.595 | 11.137 | 11.282 | 11.436 | 11.655 | 20.033 | 20.141 | 20.187 | 20.668 | 18.479 | 17.793 | 16.287 | 11.953 | 12.091 | 12.27 | 12.463 | 12.73 | 34.273 | 34.969 | 35.66 | 36.372 | 50.441 | 51.379 | 52.268 | 53.224 | 55.309 | 55.81 | 56.295 | 56.797 | 2.962 | 3.053 | 3.145 | 3.234 | 22.673 | 23.034 | 23.372 | 23.735 | 23.515 | 23.662 | 23.926 | 24.062 | 17.794 | 18.057 | 18.442 | 18.848 | 18.945 | 19.554 | 19.799 | 20.307 | 20.823 | 21.356 | 21.228 | 21.578 | 63.631 | 64.183 | 65.073 | 64.901 | 67.267 | 66.831 | 60.092 | 60.984 | 61.009 | 62.48 | 62.815 | 63.002 | 63.242 | 63.59 | 63.918 | 64.383 | 71.741 | 69.261 | 68.663 | 43.3 | 44.379 | 21.569 | 21.976 | 22.813 | 118.601 | 124.181 | 158.635 | 153.333 | 159.908 | 164.797 | 187.907 | 156.399 | 163.504 | 165.853 | 20.587 | 21.791 | 21.765 | 21.9 | 65.377 |
Goodwill
| 1.983 | 1.983 | 1.983 | 1.983 | 1.983 | 1.983 | 8.441 | 8.441 | 8.441 | 8.441 | 8.441 | 8.441 | 8.461 | 8.441 | 11.231 | 11.231 | 11.231 | 11.231 | 11.231 | 11.231 | 11.231 | 11.231 | 51.185 | 51.185 | 51.185 | 51.185 | 57.583 | 57.583 | 57.583 | 23.152 | 23.152 | 23.152 | 23.152 | 23.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.346 | 0 | 0 | 94.346 | 94.346 | 94.346 | 94.346 | 94.346 | 94.346 | 94.346 | 94.346 | 95.599 | 95.599 | 104.176 | 104.176 | 147.058 | 147.058 | 147.058 | 147.058 | 230.056 | 230.056 | 230.056 | 230.056 | 227.957 | 227.957 | 227.957 | 230.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.945 | 1.857 | 0.398 | 0.413 | 0.427 | 0.441 | 0.455 | 0.469 | 0.35 | 0.361 | 0.317 | 0.3 | 0.293 | 0.218 | 0.75 | 1.082 | 1.384 | 1.544 | 1.875 | 2.22 | 2.564 | 2.908 | 15.646 | 16.318 | 17.001 | 17.674 | 17.477 | 18.109 | 18.742 | 7.708 | 7.951 | 8.273 | 8.594 | 8.907 | 13.666 | 13.864 | 14.297 | 14.496 | 16.907 | 17.087 | 17.269 | 17.45 | 21.777 | 21.958 | 22.118 | 22.32 | 27.756 | 27.958 | 28.192 | 28.378 | 83.927 | 84.009 | 84.122 | 84.126 | 84.152 | 84.247 | 84.404 | 84.479 | 84.657 | 83.42 | 83.543 | 83.586 | 91.421 | 91.507 | 91.595 | 91.658 | 110.903 | 110.988 | 111.073 | 111.157 | 111.242 | 111.167 | 8.684 | 8.695 | 8.49 | 8.547 | 8.603 | 8.66 | 8.716 | 8.772 | 8.829 | 8.885 | 8.941 | 8.998 | 9.054 | 9.111 | 9.167 | 9.223 | 20.684 | 20.789 | 20.893 | 38.798 | 0 | 39.165 | 38.797 | 0 | 0 | 0 | 0 | 1.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4.928 | 3.84 | 2.382 | 2.396 | 2.41 | 2.424 | 8.896 | 8.91 | 8.792 | 8.802 | 8.758 | 8.742 | 8.754 | 8.659 | 11.981 | 12.313 | 12.615 | 12.775 | 13.106 | 13.45 | 13.795 | 14.139 | 66.832 | 67.504 | 68.186 | 68.859 | 75.06 | 75.693 | 76.325 | 30.86 | 31.103 | 31.425 | 31.747 | 32.059 | 13.666 | 13.864 | 14.297 | 14.496 | 16.907 | 17.087 | 17.269 | 17.45 | 21.777 | 21.958 | 22.118 | 22.32 | 27.756 | 27.958 | 28.192 | 28.378 | 178.272 | 178.355 | 178.468 | 178.472 | 178.498 | 178.593 | 178.749 | 178.825 | 180.256 | 179.019 | 187.718 | 187.762 | 238.479 | 238.565 | 238.652 | 238.716 | 340.96 | 341.044 | 341.129 | 341.214 | 339.199 | 339.124 | 236.641 | 8.695 | 8.49 | 8.547 | 8.603 | 8.66 | 8.716 | 8.772 | 8.829 | 8.885 | 8.941 | 8.998 | 9.054 | 9.111 | 9.167 | 9.223 | 20.684 | 20.789 | 20.893 | 38.798 | 0 | 39.165 | 38.797 | 0 | 0 | 0 | 0 | 1.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 69.553 | 99.392 | 0 | -99.754 | -95.11 | 3.697 | 4.009 | 3.877 | -5.185 | 3.799 | -4.733 | 1.655 | 4.794 | 5.473 | 5.546 | 5.51 | 5.709 | 5.642 | 5.736 | 5.916 | 16.208 | 16.237 | 6.319 | 6.254 | 6.367 | 6.556 | 6.813 | 6.807 | 7.144 | 6.972 | 7.159 | 7.38 | 7.755 | 7.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | -0.839 | -1.893 | -1.856 | -2.073 | -2.174 | -2.234 | -0.576 | -1.374 | -1.184 | -1.22 | -2.94 | -2.648 | -3.796 | -2.943 | 17.242 | 17.099 | 17.542 | 18.183 | 28.391 | 27.364 | 24.867 | 23.639 | 0.158 | 22.568 | 21.554 | 248.622 | 258.485 | 261.875 | 259.881 | 261.998 | 263.257 | 266.541 | 269.524 | 242.98 | 245.112 | 248.065 | 257.953 | 260.637 | 263.602 | 267.047 | 268.622 | 304.67 | 318.281 | 327.477 | 0 | 332.112 | 227.55 | 192.604 | 39.103 | 46.202 | 40.885 | 42.193 | 45.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1.916 | 1.916 | 1.41 | 1.41 | 1.11 | 1.11 | 0.384 | 0.384 | 0.295 | 0.295 | 1.101 | 1.106 | 1.046 | 1.046 | 1.129 | 1.129 | 0.959 | 0.959 | 0.567 | 0.567 | 0.468 | 0.468 | 1.368 | 1.37 | 1.342 | 1.342 | 1.505 | 1.505 | 1.368 | 0.725 | 0.621 | 0.621 | 0.598 | 0.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.237 | 0.237 | 0.237 | 0.237 | 4.306 | 4.306 | 4.306 | 4.306 | 7.101 | 6.844 | 5.578 | 5.558 | 3.726 | 1.596 | 4.683 | 4.668 | 0 | 0 | 0 | 0 | 13.03 | 12.304 | 0 | 0 | 0 | 0 | 4.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.327 | 0 | 0 | 0 | 0 | 11.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 110.971 | 75.062 | 72.373 | 177.503 | 177.908 | 81.24 | 81.442 | 83.663 | 95.162 | 87.999 | 97.374 | 91.794 | 88.46 | 91.59 | 53.164 | 52.865 | 44.198 | 45.469 | 69.126 | 79.152 | 81.23 | 82.247 | 85.207 | 94.232 | 97.543 | 98.831 | 106.21 | 107.168 | 103.497 | 116.287 | 56.55 | 71.041 | 71.031 | 72.478 | 11.11 | 11.022 | 11.022 | 10.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.939 | 1.993 | 1.956 | 2.173 | 2.274 | 2.334 | 2.602 | 3.416 | 3.296 | 3.332 | 38.874 | 38.942 | 40.619 | 40.107 | 39.776 | 40.317 | 40.272 | 40.029 | 40.81 | 42.151 | 44.937 | 46.463 | 30.228 | 7.835 | 13.09 | 10.499 | 7.424 | 6.626 | 11.213 | 11.688 | -0.006 | 0.028 | 11.941 | 11.558 | 12.783 | 11.988 | 0 | 4.6 | 4.283 | 3.43 | 4.449 | 4.287 | 4.672 | 3.964 | 373.101 | 4.479 | -0.083 | 6.708 | -15.099 | -13.725 | 5.05 | 0.025 | 15.481 | 61.699 | 62.244 | 62.829 | 63.464 | 102.689 | 116.471 | 120.798 | 98.385 |
Totaal niet-vlottende activa
| 212.044 | 206.266 | 101.205 | 107.353 | 113.472 | 116.531 | 122.739 | 131.344 | 134.146 | 136.829 | 138.331 | 140.865 | 141.055 | 142.622 | 108.024 | 103.246 | 78.973 | 76.439 | 99.673 | 110.367 | 123.137 | 124.745 | 179.758 | 189.501 | 193.625 | 196.256 | 208.069 | 208.966 | 204.621 | 166.796 | 107.524 | 122.736 | 123.594 | 125.507 | 59.048 | 59.855 | 60.979 | 61.854 | 67.348 | 68.466 | 69.537 | 70.674 | 77.086 | 77.768 | 78.413 | 79.118 | 30.818 | 31.111 | 31.437 | 31.712 | 201.046 | 201.489 | 201.94 | 202.307 | 204.039 | 204.297 | 204.788 | 204.999 | 234.22 | 233.607 | 243.221 | 244.011 | 318.749 | 319.841 | 320.572 | 321.541 | 438.085 | 438.759 | 437.74 | 438.452 | 436.942 | 435.306 | 341.042 | 337.385 | 341.667 | 343.879 | 339.789 | 343.329 | 346.006 | 350.126 | 353.11 | 326.425 | 330.078 | 332.641 | 335.618 | 338.731 | 348.793 | 348.962 | 362.418 | 373.046 | 388.226 | 391.807 | 395.077 | 398.568 | 390.193 | 323.493 | 182.64 | 185.81 | 205.843 | 220.164 | 248.501 | 218.098 | 225.749 | 228.682 | 84.051 | 124.481 | 138.236 | 142.698 | 163.762 |
Totaal activa
| 601.915 | 608.17 | 594.087 | 579.563 | 611.303 | 771.383 | 542.188 | 550.658 | 554.427 | 553.065 | 596.01 | 562.26 | 651.602 | 659.246 | 610.433 | 595.864 | 553.921 | 556.14 | 386.581 | 236.258 | 237.531 | 268.331 | 343.793 | 354.87 | 360.973 | 342.706 | 385.907 | 394.13 | 414.385 | 404.776 | 302.45 | 329.922 | 299.956 | 301.187 | 83.541 | 106.005 | 116.392 | 122.757 | 110.818 | 92.507 | 99.463 | 106.632 | 95.736 | 96.891 | 114.355 | 125.895 | 60.678 | 62.356 | 65.051 | 76.06 | 260.551 | 262.205 | 259.574 | 276.473 | 284.655 | 284.887 | 286.163 | 286.824 | 391.651 | 412.489 | 401.344 | 412.243 | 557.237 | 557.796 | 593.366 | 536.523 | 714.909 | 661.907 | 660.014 | 681.311 | 686.213 | 663.782 | 624.147 | 637.478 | 625.996 | 610.573 | 658.255 | 648.023 | 656.479 | 636.037 | 624.49 | 603.885 | 568.633 | 602.493 | 607.172 | 595.751 | 590.729 | 602.417 | 632.311 | 620.072 | 617.504 | 594.918 | 573.435 | 600.983 | 649.231 | 597.049 | 428.8 | 479.487 | 615.8 | 631.048 | 738.422 | 743.862 | 761.941 | 766.943 | 832.647 | 861.025 | 939.717 | 811.905 | 264.336 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 86.625 | 84.466 | 70.563 | 80.414 | 79.461 | 82.213 | 79.564 | 80.783 | 82.245 | 82.032 | 91.712 | 91.924 | 94.928 | 89.562 | 51.215 | 51.023 | 53.262 | 60.692 | 46.46 | 14.72 | 16.058 | 15.621 | 24.892 | 24.527 | 26.808 | 29.542 | 30.993 | 33.845 | 29.345 | 35.354 | 31.892 | 30.254 | 26.816 | 33.172 | 10.617 | 8.596 | 8.66 | 10.105 | 11.044 | 9.936 | 8.794 | 10.033 | 11.49 | 9.372 | 9.45 | 13.94 | 14.865 | 14.787 | 12.699 | 15.493 | 18.182 | 16.814 | 13.519 | 13.425 | 13.346 | 11.379 | 10.565 | 10.564 | 57.059 | 60.263 | 56.744 | 104.487 | 135.746 | 119.761 | 119.139 | 57.167 | 100.619 | 82.572 | 40.323 | 35.55 | 40.669 | 31.981 | 0 | 17.726 | 17.949 | 16.821 | 16.842 | 21.776 | 21.836 | 19.445 | 19.73 | 20.54 | 19.992 | 20.021 | 21.76 | 21.782 | 21.942 | 21.702 | 29.516 | 21.153 | 26.738 | 40.256 | 0 | 41.88 | 29.752 | 36.449 | 5.199 | 5.434 | 5.808 | 6.106 | 6.362 | 3.7 | 0 | 38.592 | 0 | 27.021 | 0 | 0 | 17.915 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 28.111 | 28.117 | 38.127 | 58.123 | 61.084 | 63.083 | 63.03 | 43.052 | 55.08 | 32.91 | 45.059 | 48.054 | 30.042 | 13.015 | 30.042 | 20.028 | 20.031 | 50.078 | 148.5 | 140 | 159 | 70.093 | 150 | 150 | 170 | 140 | 147.702 | 175.6 | 135.6 | 135.6 | 30 | 50 | 50 | 50 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.925 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 43 | 70 | 88 | 118 | 118 | 118 | 80 | 124 | 170 | 174.509 | 163.509 | 143.509 | 159.509 | 145.509 | 129.509 | 179.509 | 164.509 | 164.509 | 150.509 | 140.509 | 120.509 | 100.509 | 140.509 | 140.509 | 130.509 | 135.509 | 155.499 | 185.499 | 185.509 | 145.509 | 128.509 | 0 | 133.509 | 108.639 | 56.509 | 123.615 | 147.415 | 158.039 | 158.039 | 158.043 | 159.929 | 0 | 170.03 | 0 | 177.83 | 0 | 0 | 89.73 |
Belastingschulden
| 1.106 | 4.438 | 2.239 | 1.236 | 0.296 | 2.849 | 3.365 | 1.691 | 5.74 | 9.273 | 5.674 | 4.666 | 3.2 | 4.877 | 5.767 | 4.844 | 5.284 | 11.29 | 5.234 | 3.466 | 2.799 | 3.788 | 3.306 | 3.266 | 2.854 | 3.376 | 2.32 | 3.478 | 5.216 | 3.547 | 0.536 | 0.811 | 6.585 | 14.037 | 0.97 | 0.865 | 3.17 | 3.427 | 2.343 | 2.341 | 3.791 | 4.522 | 1.447 | 3.333 | 13.749 | 15.321 | 0.965 | 0.994 | 0.958 | 1.063 | -1.71 | -1.348 | -1.015 | -1.009 | -1.613 | -1.722 | -1.459 | -1.262 | -1.883 | -1.687 | -2.035 | -1.902 | -2.057 | -2.112 | -1.882 | -2.221 | -5.21 | -5.758 | -0.325 | -0.011 | -1.239 | -2.657 | 0.909 | 2.116 | 0.617 | 0.445 | 0.852 | 0.621 | 2.185 | 2.985 | 2.73 | 3.515 | 1.946 | 2.235 | 2.639 | 2.903 | 3.517 | 3.238 | 2.211 | 5.071 | 3.817 | 3.799 | 0 | 4.465 | 10.272 | 9.624 | -2.209 | -4.453 | -1.802 | -1.794 | 2.976 | 3.217 | 0 | 1.738 | 0 | 9.527 | 0 | 0 | 0.886 |
Uitgestelde opbrengsten
| 0 | 0 | 174.526 | 178.277 | 173.096 | 327.413 | 311.752 | 308.576 | 129.701 | 119.737 | 117.011 | 0 | 0 | 395.04 | 359.5 | 341.623 | 327.666 | 339.986 | 5.234 | 34.631 | 42.662 | 44.779 | 42.671 | 41.894 | 39.962 | 86.559 | 41.32 | 43.362 | 40.994 | 69.57 | 28.433 | 49.974 | 54.887 | 44.816 | 64.566 | 66.45 | 69.225 | 69.55 | 76.544 | -13.363 | 0 | -13.787 | 0 | -7.593 | 0 | -19.139 | 0 | -59.925 | 0 | 0 | 0 | 0 | 0 | 101.53 | 0 | 0 | 0 | 0 | 0 | 0 | 125.672 | 106.528 | 73.689 | 67.445 | 66.306 | 67.899 | 59.792 | 58.9 | 41.413 | 21.666 | 17.715 | 15.21 | 0 | 12.739 | 11.384 | 11.285 | 12.334 | 12.373 | 14.098 | 14.614 | 16.391 | 14.666 | 15.28 | 15.727 | 17.145 | 16.272 | 19.867 | 21.269 | 18.387 | 24.988 | 82.2 | 75.878 | 0 | 81.499 | 118.982 | 113.973 | 145.791 | 147.079 | 119.742 | 108.182 | 40.935 | 23.06 | 0 | 7.347 | 0 | 31.168 | 0 | 0 | 13.862 |
Overige kortlopende verplichtingen
| 216.894 | 216.567 | 21.784 | 14.611 | 13.414 | 11.806 | 175.834 | 180.642 | 177.352 | 181.027 | 180.233 | 290.549 | 370.236 | 277.811 | 276.786 | 272.019 | 265.599 | -6.722 | 175.425 | 40.013 | 80.704 | 80.117 | 30.75 | 87.28 | 63.065 | 36.811 | 13.811 | 7.609 | 3.813 | 3.511 | 27.898 | 53.493 | -3.077 | 33.356 | 70.826 | 5.764 | 72.28 | 72.23 | 79.444 | 79.138 | 82.23 | 83.55 | 74.142 | 71.079 | 83.921 | 84.538 | 80.005 | 19.493 | 78.486 | 78.807 | 116.019 | 115.644 | 115.228 | 117.176 | 113.426 | 115.162 | 116.152 | 114.888 | 186.695 | 207.35 | 142.361 | 120.861 | 90.02 | 83.931 | 82.091 | 83.917 | 67.885 | 67.59 | 44.632 | 24.987 | 23.759 | 21.172 | 30.487 | 12.762 | 12.875 | 12.625 | 13.371 | 13.759 | 13.594 | 12.481 | 14.973 | 13.966 | 15.1 | 15.026 | 15.505 | 16.057 | 20.039 | 21.429 | 19.52 | 20.042 | 79.016 | 72.931 | 229.598 | 77.418 | 109.963 | 113.795 | 148.036 | 164.908 | 121.581 | 128.48 | 38.01 | 25.729 | 200.113 | 9.489 | 211.901 | -9.698 | 290.064 | 210.853 | 12.976 |
Totaal kortlopende verplichtingen
| 304.625 | 305.471 | 269.113 | 274.538 | 294.377 | 452.397 | 440.505 | 461.289 | 456.123 | 455.152 | 457.659 | 430.191 | 523.443 | 529.002 | 460.775 | 445.14 | 414.594 | 418.261 | 262.395 | 112.858 | 119.591 | 149.605 | 250.119 | 255.073 | 251.728 | 226.382 | 238.445 | 238.294 | 249.368 | 251.982 | 241.007 | 260.157 | 220.811 | 216.166 | 112.413 | 131.674 | 134.111 | 135.763 | 112.83 | 91.415 | 94.815 | 98.105 | 87.079 | 83.784 | 107.121 | 113.799 | 95.834 | 95.2 | 92.143 | 95.363 | 132.491 | 131.11 | 127.731 | 144.593 | 125.159 | 124.819 | 125.259 | 124.19 | 241.872 | 265.926 | 250.07 | 266.445 | 293.708 | 289.581 | 317.348 | 256.863 | 281.294 | 224.404 | 208.629 | 230.248 | 237.698 | 214.005 | 174.905 | 192.112 | 176.949 | 159.4 | 210.574 | 200.665 | 202.124 | 185.42 | 177.942 | 158.53 | 137.546 | 177.791 | 180.413 | 171.251 | 181.006 | 201.868 | 236.746 | 231.774 | 255.079 | 245.495 | 229.598 | 257.272 | 258.625 | 210.3 | 274.641 | 304.964 | 283.624 | 272.362 | 205.391 | 186.725 | 200.113 | 219.849 | 211.901 | 235.848 | 290.064 | 210.853 | 121.507 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 20.866 | 19.45 | 22.92 | 10.898 | 13.859 | 13.003 | 15.455 | 13.597 | 16.191 | 14.789 | 17.132 | 15.034 | 18.12 | 16.886 | 18.106 | 18.728 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 19.5 | 19.5 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 21.421 | 21.421 | 0 | 21.421 | 1 | 1 | 1 | 1 | 5 | 5 | 4.675 | 5 | 0 | 5 | 0 | 1 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 1.056 | 1.099 | 0.682 | 1.137 | 1.016 | 1.059 | 1.352 | 1.394 | 1.437 | 1.83 | 1.272 | 1.315 | 1.358 | 1.401 | 1.093 | 1.136 | 1.179 | 1.221 | 1.264 | 1.307 | 1.35 | 1.392 | 0.866 | 0.891 | 0.917 | 0.942 | -18.5 | -18.5 | 1 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.576 | 0.576 | 0 | 0 | 0.582 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.124 | 0.152 | 0.168 | 0.196 | 0.223 | 0.251 | 0.282 | 0.314 | 0.354 | 0.411 | 0.467 | 0.524 | 0.6 | 0.638 | 0.744 | 0.874 | 1.005 | 1.176 | 1.347 | 1.52 | 1.696 | 1.878 | 6.023 | 6.178 | 6.355 | 6.631 | 4.406 | 4.641 | 5.097 | 3.362 | 4.264 | 4.264 | 4.264 | 4.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.241 | 0.241 | 0 | 0 | 0.668 | 0.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 20.139 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 0.059 | 1 | 1 | 1 | 1 | 1 | 1.5 | 1.5 | 1.5 | 1.5 | 0.5 | 0.5 | 0.5 | 0.5 | 6.998 | 7.174 | 7.525 | 7.525 | 0.5 | 1.5 | 0.5 | 0.5 | 0.5 | 1.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.821 | 0.821 | 0.245 | 0.245 | 1.817 | 0.822 | 0.245 | 0.245 | 0.621 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -229.598 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 6 | 1 | 6 | 0 | 1 | -210.853 | 8.445 |
Totaal niet-vlottende verplichtingen
| 22.047 | 20.701 | 23.77 | 12.231 | 15.098 | 14.312 | 17.089 | 15.306 | 17.981 | 18.029 | 19.871 | 17.873 | 21.077 | 19.924 | 20.943 | 21.738 | 3.184 | 3.397 | 3.611 | 3.827 | 4.045 | 4.27 | 7.888 | 8.069 | 8.272 | 8.573 | 24.906 | 25.141 | 26.156 | 24.362 | 5.264 | 5.264 | 5.264 | 5.264 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 7.998 | 8.174 | 8.525 | 8.525 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.821 | 1.821 | 2.062 | 2.062 | 1.817 | 1.822 | 2.496 | 1.59 | 1.621 | 1.7 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 21.421 | 21.421 | -229.598 | 21.421 | 1 | 1 | 1 | 1 | 6 | 6 | 5.675 | 6 | 6 | 6 | 6 | 1 | 1 | -210.853 | 8.445 |
Totaal passiva
| 326.672 | 326.172 | 292.883 | 286.768 | 309.475 | 466.709 | 457.594 | 476.595 | 474.105 | 473.181 | 477.531 | 448.064 | 544.52 | 548.926 | 481.718 | 466.879 | 417.778 | 421.659 | 266.007 | 116.685 | 123.637 | 153.875 | 258.008 | 263.141 | 259.999 | 234.955 | 263.351 | 263.435 | 275.524 | 276.344 | 246.271 | 265.421 | 226.074 | 221.43 | 113.913 | 133.174 | 135.611 | 137.263 | 114.33 | 92.915 | 96.315 | 99.605 | 95.077 | 91.958 | 115.646 | 122.324 | 97.334 | 96.7 | 93.643 | 96.863 | 133.991 | 132.61 | 129.231 | 146.093 | 126.659 | 126.319 | 126.759 | 125.69 | 243.372 | 267.426 | 251.57 | 267.945 | 295.208 | 291.081 | 318.848 | 258.363 | 283.115 | 226.226 | 210.691 | 232.31 | 239.515 | 215.827 | 177.401 | 193.702 | 178.571 | 161.1 | 212.074 | 202.165 | 203.624 | 186.92 | 179.442 | 160.03 | 138.546 | 178.791 | 181.413 | 172.251 | 182.006 | 202.868 | 237.746 | 232.774 | 276.501 | 266.916 | 573.435 | 278.693 | 259.625 | 211.3 | 275.641 | 305.964 | 289.624 | 278.362 | 211.066 | 192.725 | 206.113 | 225.849 | 217.901 | 236.848 | 291.064 | 811.905 | 129.952 |
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 | 0.001 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 330.023 | 330.023 | 330.023 | 330.023 | 330.023 | 330.023 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 0 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 311.574 | 0 | 0 | 108.138 |
Ingehouden winsten
| -553.165 | -550.947 | -546.904 | -539.493 | -533.871 | -531.101 | -502.679 | -512.138 | -505.141 | -503.165 | -489.93 | -488.304 | -490.311 | -490.47 | -479.746 | -477.643 | -470.387 | -471.345 | -482.995 | -481.589 | -481.099 | -479.499 | -518.394 | -512.63 | -504.852 | -498.305 | -486.127 | -478.567 | -470.383 | -463.117 | -446.492 | -438.034 | -430.895 | -425.998 | -463.564 | -460.324 | -452.413 | -447.754 | -436.986 | -433.89 | -430.345 | -426.536 | -413.661 | -409.437 | -405.146 | -400.385 | -429.636 | -427.371 | -421.77 | -414.186 | -268.764 | -265.788 | -265.025 | -264.955 | -238.212 | -237.615 | -236.728 | -235.052 | -245.956 | -249.061 | -244.175 | -241.513 | -122.988 | -118.301 | -110.498 | -106.856 | 46.778 | 50.666 | 64.306 | 63.984 | 61.172 | 62.428 | 61.22 | 55.05 | 54.664 | 56.709 | 53.384 | 53.045 | 60.354 | 56.563 | 52.507 | 51.299 | 41.967 | 35.594 | 37.598 | 35.316 | 23.303 | 14.09 | 9.093 | 8.24 | -43.26 | -49.384 | 0 | -55.096 | -62.74 | -294.822 | -417.911 | -398.036 | -245.798 | -219.734 | -45.837 | -22.238 | -17.767 | -96.963 | -9.48 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 465.528 | 44.699 | 458.019 | 44.699 | 205.363 | 44.699 | 205.363 | 44.699 | 195.537 | 44.699 | 195.537 | 44.699 | 186.339 | 44.699 | 186.339 | 0 | 0 | 0 | 0 | 0 | 0.484 | 0.313 | 0.176 | 0.295 | 0.131 | -0.001 | -0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 458.019 | 458.019 | 0 | 458.019 | -0 | 413.32 | -0 | 160.664 | -0 | 126.118 | -34.546 | 116.292 | -34.546 | 116.292 | -0 | 186.339 | -34.546 | 186.339 | -220.885 | 141.64 | -34.546 | 186.339 | 176.37 | 176.199 | 176.362 | 176.481 | 141.64 | 141.64 | 176.186 | 107.095 | 119.696 | 119.696 | 119.696 | 119.696 | 119.671 | 119.671 | 119.671 | 119.671 | 119.671 | 119.671 | 119.671 | 119.671 | 100.4 | 100.4 | 89.866 | 89.866 | 79.647 | 79.647 | 79.647 | 79.647 | 79.647 | 79.647 | 79.647 | 79.647 | 79.647 | 79.647 | 79.647 | 79.647 | 79.653 | 79.653 | 79.653 | 72.543 | 73.442 | 73.442 | 73.442 | 73.442 | 73.442 | 73.442 | 73.442 | 74.219 | 73.952 | 73.952 | 73.952 | 82.418 | 77.04 | 77.04 | 77.04 | 77.04 | 76.732 | 76.732 | 76.732 | 76.732 | 72.262 | 72.262 | 72.262 | 72.262 | 67.484 | 67.484 | 67.484 | 67.484 | 72.69 | 65.811 | 322.416 | 65.811 | 62.922 | 304.968 | 248.256 | 323.209 | 248.256 | 369.94 | 248.256 | 256.116 | 248.256 | 312.603 | 312.653 | 312.603 | 648.653 | 600.052 | 26.277 |
Totaal eigen vermogen van aandeelhouders
| 234.877 | 237.095 | 248.647 | 248.548 | 254.171 | 256.941 | 14.258 | 4.798 | 11.795 | 13.771 | 17.181 | 18.807 | 16.8 | 16.64 | 18.167 | 20.27 | 27.526 | 26.569 | 14.918 | 16.324 | 16.814 | 18.414 | -30.45 | -24.857 | -16.917 | -10.25 | 1.763 | 9.191 | 17.359 | 24.643 | -15.222 | -6.764 | 0.375 | 5.272 | -32.318 | -29.079 | -21.168 | -16.509 | -5.741 | -2.645 | 0.9 | 4.709 | -1.687 | 2.536 | -3.706 | 1.055 | -38.415 | -36.15 | -30.549 | -22.965 | 122.457 | 125.433 | 126.196 | 126.266 | 153.008 | 153.606 | 154.492 | 156.169 | 145.271 | 142.166 | 147.052 | 142.604 | 262.029 | 266.715 | 274.518 | 278.16 | 431.794 | 435.682 | 449.322 | 449 | 446.698 | 447.955 | 446.746 | 443.776 | 443.278 | 445.323 | 441.998 | 441.659 | 448.66 | 444.869 | 440.813 | 439.605 | 425.803 | 419.43 | 421.434 | 419.152 | 402.36 | 393.148 | 388.151 | 387.298 | 341.004 | 328.001 | 322.416 | 322.29 | 311.755 | 314.973 | 141.919 | 161.794 | 314.033 | 340.096 | 513.993 | 537.592 | 542.064 | 527.214 | 614.747 | 624.177 | 648.653 | 600.052 | 134.415 |
Totaal eigen vermogen
| 275.243 | 281.998 | 301.204 | 292.795 | 301.827 | 304.674 | 84.593 | 74.063 | 80.322 | 79.884 | 118.479 | 114.196 | 107.082 | 110.319 | 128.715 | 128.985 | 136.143 | 134.481 | 120.575 | 119.573 | 113.894 | 114.456 | 85.785 | 91.729 | 100.973 | 107.751 | 122.557 | 130.695 | 138.862 | 128.432 | 56.179 | 64.501 | 73.881 | 79.757 | -30.372 | -27.169 | -19.218 | -14.505 | -3.512 | -0.407 | 3.148 | 7.027 | 0.66 | 4.933 | -1.291 | 3.571 | -36.656 | -34.344 | -28.592 | -20.803 | 126.56 | 129.595 | 130.343 | 130.38 | 157.996 | 158.568 | 159.404 | 161.134 | 148.279 | 145.063 | 149.774 | 144.298 | 262.029 | 266.715 | 274.518 | 278.16 | 431.794 | 435.682 | 449.322 | 449 | 446.698 | 447.955 | 446.746 | 443.776 | 447.425 | 449.473 | 446.181 | 445.858 | 452.855 | 449.117 | 445.048 | 443.855 | 430.087 | 423.703 | 425.759 | 423.5 | 408.722 | 399.549 | 394.565 | 387.298 | 341.004 | 328.001 | 322.416 | 322.29 | 389.606 | 385.749 | 153.158 | 173.523 | 326.176 | 352.685 | 527.357 | 551.137 | 555.828 | 541.094 | 614.747 | 624.177 | 648.653 | 600.052 | 134.415 |
Totaal passiva en aandeelhoudersvermogen
| 601.915 | 608.17 | 594.087 | 579.563 | 611.303 | 771.383 | 542.188 | 550.658 | 554.427 | 553.065 | 596.01 | 562.26 | 651.602 | 659.246 | 610.433 | 595.864 | 553.921 | 556.14 | 386.581 | 236.258 | 237.531 | 268.331 | 343.793 | 354.87 | 360.973 | 342.706 | 385.907 | 394.13 | 414.385 | 404.776 | 302.45 | 329.922 | 299.956 | 301.187 | 83.541 | 106.005 | 116.392 | 122.757 | 110.818 | 92.507 | 99.463 | 106.632 | 95.736 | 96.891 | 114.355 | 125.895 | 60.678 | 62.356 | 65.051 | 76.06 | 260.551 | 262.205 | 259.574 | 276.473 | 284.655 | 284.887 | 286.163 | 286.824 | 391.651 | 412.489 | 401.344 | 412.243 | 557.237 | 557.796 | 593.366 | 536.523 | 714.909 | 661.907 | 660.014 | 681.311 | 686.213 | 663.782 | 624.147 | 637.478 | 625.996 | 610.573 | 658.255 | 648.023 | 656.479 | 636.037 | 624.49 | 603.885 | 568.633 | 602.493 | 607.172 | 595.751 | 590.729 | 602.417 | 632.311 | 620.072 | 617.504 | 594.918 | 573.435 | 600.983 | 649.231 | 597.049 | 428.8 | 479.487 | 615.8 | 631.048 | 738.422 | 743.862 | 761.941 | 766.943 | 832.647 | 861.025 | 939.717 | 811.905 | 264.366 |