
SINOPEC Shandong Taishan Pectroleum CO.,LTD.
SZSE:000554.SZ
5.95 (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 Q4 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 414.843 | 348.763 | 422.947 | 382.704 | 286.143 | 106.788 | 116.621 | 89.781 | 130.822 | 143.276 | 130.21 | 260.934 | 83.884 | 97.68 | 203.735 | 72.419 | 142.288 | 229.338 | 309.661 | 225.596 | 226.783 | 35.043 | 62.852 | 129.156 | 240.297 | 86.433 | 118.441 | 28.207 | 39.356 | 89.109 | 49.322 | 51.81 | 24.696 | 16.85 | 10.441 | 24.68 | 10.269 | 18.937 | 7.735 | 9.862 | 89.844 | 64.623 | 28.948 | 13.498 | 68.413 | 90.108 | 152.518 | 52.47 | 57.167 | 75.524 | 35.521 | 66.856 | 153.018 | 120.586 | 159.117 | 150.788 | 192.344 | 143.808 | 160.781 | 115.438 | 140.526 | 71.387 | 115.424 | 133.704 | 162.342 | 150.087 | 135.942 | 160.222 | 306.689 | 226.545 | 144.798 | 105.058 | 111.519 | 47.162 | 83.104 | 96.825 | 71.157 | 92.771 | 127.486 | 97.677 | 145.948 | 115.54 | 107.011 | 110.418 | 92.129 | 87.188 | 61.849 | 90.314 | 75.476 | 48.635 | 72.122 | 123.955 | 75.766 | 82.043 | 51.761 | 144.374 | 206.801 | 104.55 | 104.94 | 86.735 | 88.408 | 83.312 | 0 | 75.365 | 0 | 43.753 | 0 | 46.075 | 0 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 233.241 | -57.264 | -57.996 | -51.98 | 0 | -11.705 | 6.309 | 5.478 | -22.16 | -22.41 | -23.037 | -22.578 | -23.184 | -23.517 | -24.171 | -24.84 | -25.536 | -28.379 | -28.165 | -28.717 | -65.424 | 0 | -69.128 | -70.785 | -70.361 | 0 | 0 | 0 | 0 | 17.304 | 0 | 17.521 | 0 | -76.806 | -74.667 | -77.061 | 0 | 0 | 0 | 0 | 0 | -84.978 | -85.265 | -85.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 414.843 | 348.763 | 422.947 | 382.704 | 286.143 | 106.788 | 116.621 | 89.781 | 130.822 | 143.276 | 130.21 | 260.934 | 83.884 | 97.68 | 203.735 | 72.419 | 142.288 | 229.338 | 309.661 | 225.596 | 226.783 | 35.043 | 62.852 | 129.156 | 240.297 | 86.433 | 118.441 | 28.207 | 39.356 | 89.109 | 49.322 | 51.81 | 24.696 | 16.85 | 10.441 | 24.68 | 10.269 | 18.937 | 7.735 | 9.862 | 89.844 | 64.623 | 28.948 | 13.498 | 68.413 | 90.108 | 152.518 | 52.47 | 57.167 | 75.524 | 35.521 | 66.856 | 153.018 | 120.586 | 159.117 | 150.788 | 192.344 | 143.808 | 160.781 | 115.438 | 140.526 | 71.387 | 115.424 | 133.704 | 162.342 | 150.087 | 135.942 | 160.222 | 306.689 | 226.545 | 144.798 | 105.058 | 111.519 | 47.162 | 83.104 | 96.825 | 71.157 | 92.771 | 127.486 | 97.677 | 145.948 | 115.54 | 107.011 | 110.418 | 92.129 | 87.188 | 61.849 | 90.314 | 75.476 | 48.635 | 72.122 | 123.955 | 75.766 | 82.043 | 51.761 | 144.374 | 206.801 | 104.55 | 104.94 | 86.735 | 88.408 | 83.312 | 0 | 75.365 | 0 | 43.753 | 0 | 46.075 | 0 |
Nettovorderingen
| 30.958 | 7.641 | 17.693 | 4.996 | 5.068 | 31.288 | 29.56 | 5.509 | 22.384 | 0.327 | 14.682 | 14.984 | 11.509 | 3.163 | 8.671 | 2.973 | 7.14 | 0.418 | 10.488 | 6.244 | 7.832 | 0.281 | 1.137 | 2.961 | 3.209 | 18.834 | 7.513 | 1.013 | 10.026 | 1.394 | 3.573 | 11.898 | 7.033 | 12.303 | 5.836 | 10.978 | 7.51 | 21.496 | 31.053 | 14.999 | 16.793 | 29.145 | 12.699 | 13.937 | 41.403 | 3.3 | 4.414 | 10.423 | 9.925 | 5.812 | 0 | 0 | 23.252 | 24.312 | 0 | 31 | 22.039 | 16.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.125 | 0 | 0 | 0 | 141.166 | 0 | 0 | 0 | 6.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.04 | 0 | 152.443 | 0 | 0 | 0 | 469.078 | 0 | 361.519 | 0 | 1.108 | 0 |
Voorraad
| 385.129 | 528.284 | 460.188 | 125.115 | 327.725 | 632.318 | 526.971 | 791.996 | 781.032 | 780.594 | 257.082 | 202.012 | 445.272 | 330.607 | 196.751 | 184.628 | 140.791 | 232.78 | 93.879 | 129.228 | 175.053 | 207.763 | 224.167 | 110.923 | 138.701 | 147.593 | 179.688 | 168.412 | 141.459 | 97.823 | 85.73 | 96.108 | 91.892 | 97.727 | 75.535 | 69.898 | 61.638 | 67.541 | 78.492 | 89.86 | 77.744 | 71.303 | 78.724 | 91.338 | 93.609 | 117.238 | 118.021 | 115.443 | 74.619 | 118.936 | 96.689 | 76.603 | 73.89 | 115.403 | 56.989 | 63.884 | 73.884 | 137.57 | 79.388 | 113.178 | 73.544 | 68.077 | 73.161 | 47.929 | 47.622 | 84.291 | 75.732 | 78.828 | 57.269 | 71.899 | 54.772 | 61.517 | 62.951 | 74.49 | 52.611 | 49.457 | 95.819 | 83.405 | 85.529 | 99.346 | 53.041 | 80.271 | 133.544 | 132.841 | 256.153 | 310.608 | 303.816 | 331.681 | 378.994 | 391.74 | 374.234 | 336.524 | 401.277 | 372.394 | 451.217 | 445.117 | 295.339 | 305.023 | 354.174 | 354.01 | 265.551 | 274.711 | 0 | 257.878 | 0 | 263.515 | 0 | 210.433 | 0 |
Overige vlottende activa
| 20.027 | 35.458 | 18.046 | 12.144 | 51.841 | 18.022 | 24.036 | 149.677 | 49.396 | 44.587 | 57.576 | 27.267 | 67.571 | 60.671 | 49.093 | 51.751 | 36.454 | 21.544 | 29.605 | 24.728 | 28.312 | 25.299 | 26.723 | 22.014 | 31.012 | 17.958 | 35.269 | 32.029 | 27.95 | 16.753 | 18.248 | 16.454 | 25.66 | 10.315 | 21.445 | 23.604 | 23.549 | 21.741 | 15.286 | 15.23 | 17.552 | 13.726 | 38.295 | 18.268 | 42.264 | 27.573 | 18.36 | 15.17 | 8.901 | 9.583 | 31.017 | 32.674 | 23.479 | 24.539 | 36.495 | 31.027 | 22.144 | 16.641 | 26.131 | 24.621 | 35.276 | 105.14 | 31.065 | 28.202 | 26.716 | 40.963 | 36.654 | 42.127 | 27.28 | 74.236 | 57.916 | 57.05 | 68.265 | 89.92 | 81.461 | 113.406 | 130.386 | 157.63 | 169.425 | 179.83 | 239.751 | 232.684 | 223.779 | 220.851 | 232.268 | 222.419 | 273.081 | 288.871 | 273.796 | 265.146 | 261.848 | 222.562 | 246.72 | 258.547 | 342.822 | 412.715 | 453.245 | 476.761 | 539.87 | 463.171 | 493.111 | 498.648 | 849.167 | 469.58 | 789.098 | 93.645 | 627.946 | 369.431 | 496.874 |
Totaal vlottende activa
| 850.957 | 920.145 | 918.873 | 545.909 | 670.776 | 788.415 | 697.188 | 1,036.963 | 983.634 | 968.784 | 435.589 | 505.196 | 608.236 | 492.121 | 458.25 | 311.771 | 326.673 | 484.079 | 443.634 | 391.963 | 437.981 | 272.59 | 314.879 | 265.054 | 417.182 | 270.819 | 340.91 | 236.069 | 218.792 | 204.837 | 160.023 | 176.27 | 149.282 | 137.194 | 113.257 | 132.914 | 109.886 | 129.715 | 132.565 | 127.385 | 197.783 | 176.256 | 154.698 | 137.041 | 245.456 | 237.601 | 293.143 | 193.207 | 150.126 | 207.997 | 163.227 | 176.133 | 250.387 | 260.529 | 252.601 | 245.699 | 288.372 | 298.019 | 266.3 | 253.237 | 249.346 | 244.605 | 219.65 | 209.835 | 236.68 | 275.341 | 248.328 | 281.177 | 391.238 | 372.68 | 257.486 | 223.625 | 242.735 | 215.483 | 217.176 | 259.688 | 297.362 | 333.806 | 382.44 | 376.853 | 438.739 | 428.496 | 464.334 | 464.111 | 580.55 | 620.215 | 638.746 | 710.866 | 728.266 | 705.521 | 708.204 | 683.04 | 723.762 | 712.985 | 845.8 | 1,002.206 | 955.385 | 891.374 | 998.984 | 1,026.431 | 847.07 | 856.67 | 849.167 | 802.822 | 789.098 | 762.431 | 627.946 | 627.048 | 496.874 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 571.851 | 591.869 | 587.741 | 594.424 | 603.703 | 617.816 | 611.3 | 616.056 | 598.293 | 602.601 | 646.264 | 657.093 | 654.251 | 660.591 | 674.914 | 691.785 | 684.262 | 629.966 | 652.591 | 649.332 | 652.02 | 659.216 | 652.493 | 660.314 | 648.217 | 547.385 | 554.341 | 543.325 | 531.022 | 511.311 | 494.941 | 494.033 | 499.19 | 490.089 | 476.632 | 479.987 | 465.161 | 461.37 | 440.788 | 434.404 | 443.244 | 437.2 | 417.698 | 414.063 | 417.504 | 417.876 | 439.678 | 414.881 | 413.026 | 392.825 | 378.942 | 373.63 | 338.648 | 391.253 | 427.101 | 409.309 | 412.717 | 409.036 | 450.596 | 447.437 | 461.67 | 459.538 | 476.464 | 478.876 | 484.19 | 478.404 | 491.465 | 514.712 | 485.81 | 479.338 | 446.446 | 464.751 | 470.121 | 451.378 | 409.435 | 383.729 | 355.109 | 326.067 | 307.661 | 308.843 | 295.707 | 291.119 | 264.517 | 260.644 | 260.051 | 241.173 | 212.432 | 228.204 | 219.684 | 212.812 | 205.877 | 202.953 | 201.744 | 202.85 | 177.658 | 141.078 | 131.55 | 105.83 | 111.129 | 111.228 | 115.113 | 121.514 | 145.916 | 145.137 | 125.811 | 123.264 | 115.02 | 111.773 | 65.605 |
Goodwill
| 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 22.509 | 43.075 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 | 17.516 | 17.516 | 17.516 | 17.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 238.86 | 241.119 | 246.1 | 249.009 | 252.03 | 249.36 | 254.604 | 255.529 | 258.893 | 261.788 | 265.538 | 268.441 | 271.455 | 274.358 | 274.837 | 277.831 | 280.05 | 282.952 | 280.659 | 283.407 | 286.154 | 288.903 | 291.806 | 294.601 | 297.396 | 300.192 | 302.602 | 305.394 | 308.188 | 310.981 | 312.424 | 315.209 | 317.935 | 320.721 | 324.613 | 327.399 | 328.38 | 331.154 | 339.019 | 341.764 | 334.507 | 337.185 | 319.573 | 318.065 | 319.123 | 321.739 | 289.39 | 241.247 | 239.538 | 241.223 | 232.403 | 227.017 | 211.109 | 188.631 | 159.468 | 159.897 | 160.959 | 164.798 | 134.637 | 132.149 | 133.185 | 134.107 | 131.253 | 132.202 | 131.514 | 132.452 | 131.283 | 113.966 | 115.06 | 116.013 | 139.904 | 106.334 | 107.326 | 104.561 | 115.52 | 107.925 | 108.623 | 35.529 | 35.791 | 31.149 | 31.368 | 31.588 | 26.544 | 25.318 | 24.46 | 24.398 | 22.26 | 23.764 | 22.553 | 22.623 | 21.815 | 22.053 | 22.126 | 22.25 | 30.29 | 29.225 | 25.083 | 22.699 | 23.875 | 23.352 | 23.738 | 23.719 | 54.239 | 18.233 | 0 | 18.346 | 0 | 12.991 | 0 |
Goodwill en immateriële activa
| 261.37 | 263.628 | 268.609 | 271.519 | 274.539 | 271.87 | 277.113 | 278.038 | 281.403 | 284.297 | 288.047 | 290.95 | 293.964 | 296.867 | 297.346 | 300.341 | 302.56 | 305.461 | 303.169 | 305.916 | 308.664 | 311.413 | 314.315 | 317.11 | 319.906 | 322.701 | 325.111 | 327.903 | 330.697 | 333.49 | 334.933 | 337.719 | 340.445 | 343.23 | 347.122 | 349.908 | 350.89 | 353.663 | 361.528 | 364.274 | 357.016 | 359.694 | 362.649 | 334.545 | 335.603 | 338.219 | 305.87 | 257.727 | 256.018 | 257.703 | 248.883 | 243.497 | 227.589 | 205.111 | 175.947 | 176.377 | 177.438 | 181.278 | 151.117 | 148.629 | 149.665 | 150.587 | 147.733 | 148.682 | 147.994 | 148.932 | 147.763 | 130.446 | 132.576 | 133.529 | 157.42 | 123.849 | 107.326 | 104.561 | 115.52 | 107.925 | 108.623 | 35.529 | 35.791 | 31.149 | 31.368 | 31.588 | 26.544 | 25.318 | 24.46 | 24.398 | 22.26 | 23.764 | 22.553 | 22.623 | 21.815 | 22.053 | 22.126 | 22.25 | 30.29 | 29.225 | 25.083 | 22.699 | 23.875 | 23.352 | 23.738 | 23.719 | 54.239 | 18.233 | 0 | 18.346 | 0 | 12.991 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 49.06 | 49.287 | 174.751 | 61.013 | 63.374 | 57.571 | 5.79 | 17.824 | 0 | 0 | 27.713 | 27.94 | 28.835 | 28.713 | 29.615 | 38.777 | 39.959 | 40.727 | 41.635 | 44.677 | 44.592 | 45.409 | 82.262 | 16.997 | 86.379 | 88.133 | 87.909 | 17.785 | 17.578 | 17.364 | 17.46 | 0 | 17.421 | 0 | 17.747 | 94.73 | 92.647 | 95.082 | 18.088 | 17.903 | 17.681 | 17.693 | 18.047 | 102.716 | 102.856 | 103.506 | 17.636 | 21.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 12.863 | 52.705 | 48.444 | 49.547 | 51.075 | 57.058 | 62.034 | 60.987 | 29.109 | 0 | 23.944 | 24.214 | 24.472 | 24.657 | 27.167 | 26.386 | 28.596 | 28.596 | 23.707 | 23.485 | 23.489 | 23.489 | 30.681 | 32.934 | 32.926 | 32.982 | 27.208 | 27.514 | 28.522 | 28.289 | 25.373 | 25.275 | 24.136 | 24.138 | 24.556 | 24.692 | 24.668 | 24.678 | 25.156 | 25.078 | 25.626 | 25.458 | 30.857 | 30.682 | 30.682 | 30.682 | 31.441 | 31.53 | 31.242 | 31.262 | 31.724 | 31.832 | 31.703 | 31.802 | 28.72 | 28.955 | 23.556 | 23.556 | 40.209 | 40.173 | 34.152 | 34.152 | 38.932 | 39.414 | 38.933 | 38.933 | 44.179 | 42.247 | 45.257 | 45.257 | 56.224 | 56.507 | 43.917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 activa
| 55.217 | 57.632 | 55.14 | 6.776 | 7.026 | -116.621 | 7.148 | 7.148 | 15.749 | 126.565 | 15.863 | 34.445 | 34.193 | 7.148 | 8.348 | 8.348 | 8.348 | 8.348 | 10.1 | 10.1 | 10.1 | 10.1 | 12.569 | 12.569 | 12.569 | 12.569 | 68.923 | -0.061 | -0.061 | -0.061 | 74.064 | 74.625 | 73.043 | 73.875 | 90.344 | 73.273 | 90.582 | 75.391 | -0.625 | -0.659 | -0.383 | 77.944 | 78.643 | 79.826 | 84.418 | 84.785 | -1.136 | -1.594 | 0.032 | 89.825 | 82.849 | 91.98 | 87.684 | 44.42 | 35.397 | 35.171 | 30.658 | 37.5 | 22.97 | 19.669 | 20.621 | 21.484 | 22.102 | 22.78 | 23.233 | 22.928 | 22.617 | 20.921 | 21.59 | 22.102 | 148.662 | 147.617 | 161.355 | 150.085 | 169.898 | 147.688 | 155.754 | 221.042 | 153.689 | 160.474 | 143.915 | 143.593 | 126.033 | 126.033 | 136.045 | 134.28 | 130.453 | 129.37 | 130.681 | 132.452 | 133.854 | 133.852 | 131.594 | 132.106 | 138.69 | 24.66 | 17.079 | 20.28 | 32.958 | 34.14 | 94.186 | 91.48 | 54.772 | 64.454 | 82.337 | 46.327 | 54.936 | 18.267 | 218.803 |
Totaal niet-vlottende activa
| 901.302 | 965.833 | 959.934 | 971.325 | 985.631 | 1,004.875 | 1,018.608 | 1,025.604 | 982.124 | 1,019.253 | 991.944 | 1,006.702 | 1,006.879 | 1,016.977 | 1,035.715 | 1,055.695 | 1,052.478 | 1,001.986 | 1,028.343 | 1,028.792 | 1,035 | 1,045.853 | 1,054.735 | 1,067.519 | 1,059.027 | 997.898 | 992.581 | 985.06 | 978.312 | 960.939 | 947.097 | 949.23 | 954.178 | 948.793 | 938.654 | 945.281 | 931.301 | 932.849 | 921.577 | 915.744 | 920.586 | 918.384 | 907.75 | 876.796 | 885.9 | 889.609 | 878.569 | 805.399 | 803.824 | 789.251 | 764.318 | 740.939 | 685.624 | 672.586 | 667.165 | 649.813 | 644.369 | 651.37 | 664.892 | 655.908 | 666.108 | 665.76 | 685.231 | 689.753 | 694.35 | 689.197 | 706.024 | 708.327 | 685.233 | 680.226 | 808.752 | 792.724 | 782.719 | 706.024 | 694.853 | 639.342 | 619.486 | 582.638 | 497.142 | 500.466 | 470.99 | 466.3 | 417.094 | 411.996 | 420.556 | 399.852 | 365.146 | 381.338 | 372.918 | 367.887 | 361.547 | 358.858 | 355.463 | 357.205 | 346.638 | 194.963 | 173.712 | 148.809 | 167.962 | 168.72 | 233.038 | 236.713 | 254.927 | 227.825 | 208.148 | 187.936 | 169.957 | 143.032 | 284.409 |
Totaal activa
| 1,752.259 | 1,885.978 | 1,878.807 | 1,517.233 | 1,656.407 | 1,793.29 | 1,715.795 | 2,062.567 | 1,965.758 | 1,988.038 | 1,427.533 | 1,511.898 | 1,615.116 | 1,509.097 | 1,493.966 | 1,367.466 | 1,379.151 | 1,486.065 | 1,471.977 | 1,420.755 | 1,472.981 | 1,318.443 | 1,369.614 | 1,332.574 | 1,476.209 | 1,268.717 | 1,333.491 | 1,221.129 | 1,197.104 | 1,165.776 | 1,107.12 | 1,125.501 | 1,103.46 | 1,085.987 | 1,051.911 | 1,078.195 | 1,041.187 | 1,062.564 | 1,054.143 | 1,043.129 | 1,118.369 | 1,094.641 | 1,062.448 | 1,013.837 | 1,131.356 | 1,127.21 | 1,171.713 | 998.606 | 953.95 | 997.247 | 927.545 | 917.072 | 936.011 | 933.114 | 919.766 | 895.511 | 932.741 | 949.389 | 931.192 | 909.146 | 915.454 | 910.365 | 904.881 | 899.588 | 931.03 | 964.538 | 954.351 | 989.504 | 1,076.471 | 1,052.906 | 1,066.238 | 1,016.349 | 1,025.454 | 921.507 | 912.03 | 899.03 | 916.848 | 916.445 | 879.582 | 877.318 | 909.73 | 894.796 | 881.429 | 876.107 | 1,001.106 | 1,020.066 | 1,003.892 | 1,092.204 | 1,101.183 | 1,073.408 | 1,069.751 | 1,041.898 | 1,079.226 | 1,070.19 | 1,192.438 | 1,197.169 | 1,129.098 | 1,040.184 | 1,166.946 | 1,195.151 | 1,080.107 | 1,093.384 | 1,104.094 | 1,030.647 | 997.246 | 950.367 | 797.903 | 770.08 | 781.283 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 443.106 | 567.629 | 636.834 | 299.429 | 447.051 | 515.908 | 289.51 | 698.587 | 643.159 | 784.527 | 249.562 | 121.099 | 316.138 | 177.299 | 155.606 | 218.329 | 244.79 | 341.543 | 284.9 | 229.662 | 285.729 | 121.413 | 169.743 | 86.327 | 268.587 | 135.49 | 206.944 | 183.038 | 112.646 | 91.359 | 59.043 | 100.929 | 115.004 | 47.895 | 24.481 | 44.43 | 14.703 | 22.423 | 54.785 | 29.285 | 108.11 | 56.594 | 58.391 | 65.733 | 137.863 | 127.95 | 159.385 | 80.826 | 24.82 | 3.679 | 9.601 | 4.853 | 3.72 | 3.621 | 21.607 | 0.209 | 2.452 | 1.846 | 2.076 | 1.563 | 1.252 | 1.644 | 2.057 | 0.846 | 0.287 | 4.131 | 0.957 | 10.274 | 14.837 | 39.703 | 4.756 | 4.433 | 4.981 | 7.083 | 1.75 | 0.427 | 1.103 | 1.575 | 1.737 | 0.373 | 0.234 | 6.378 | 11.763 | 12.381 | 69.009 | 92.202 | 71.85 | 94.322 | 126.376 | 157.46 | 166.362 | 108.71 | 78.478 | 77.792 | 81.876 | 110.298 | 87.201 | 120.647 | 179.804 | 214.953 | 114.305 | 119.897 | 0 | 124.886 | 0 | 138.037 | 0 | 18.237 | 0 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 234.585 | 150 | 214.107 | 32.525 | 0 | 163.903 | 162.574 | 167.46 | 168.854 | 22.995 | 0 | 0 | 0 | 0 | 0 | 23.967 | 0 | 40 | 60 | 60.064 | 60 | 20 | 40.192 | 40 | 40 | 40 | 0 | 40.647 | 40 | 40 | 50 | 40 | 40 | 50 | 50 | 50 | 50 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 4.5 | 4.5 | 0 | 5 | 5 | 0 | 0 | 20 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.6 | 57 | 65 | 4.8 | 27.1 | 37.1 | 130.1 | 95.3 | 82.7 | 61.6 | 147.82 | 145.64 | 112.44 | 73.82 | 77.441 | 89.341 | 0 | 75.62 | 0 | 45.423 | 0 | 35.673 | 0 |
Belastingschulden
| 26.791 | 18.785 | 16.179 | 4.39 | 4.754 | 3.76 | 23.413 | 5.059 | 19.064 | 0 | 7.697 | 15.236 | 8.937 | 9.338 | 10.907 | 8.454 | 12.12 | 12.635 | 14.243 | 6.037 | 10.704 | 5.196 | 5.709 | 10.42 | 7.797 | 9.252 | 11.323 | 14.817 | 7.506 | 17.141 | 9.322 | 3.102 | 9.688 | 11.133 | 6.515 | 12.323 | 2.348 | 7.426 | -16.317 | -17.994 | -17.802 | -16.675 | -4.111 | -11.882 | -0.697 | -15.495 | -12.302 | -27.906 | -8.613 | -11.316 | -4.4 | -10.994 | -3.342 | -15.462 | -17.541 | -15.816 | 2.02 | -6.766 | -1.833 | -8.981 | -9.777 | 2.564 | -7.951 | 1.733 | -1.507 | 12.182 | 7.421 | 19.594 | 18.608 | 19.498 | 23.36 | 13.245 | 24.42 | 12.258 | 8.726 | 3.957 | 6.249 | 1.995 | -3.08 | -3.072 | 4.013 | -4.681 | -6.349 | -10.625 | -14.365 | -14.44 | -15.616 | -10.404 | -13.363 | -3.398 | -16.253 | -0.781 | -15.315 | -2.64 | 5.511 | 3.547 | 23.688 | 3.501 | -0.853 | 2.8 | 3.919 | 3.403 | 0 | 3.468 | 0 | 2.274 | 0 | 1.815 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 45.489 | 55.76 | 145.669 | 139.45 | 85.724 | 59.637 | 0 | 70.088 | 118.463 | 0 | 125.602 | 132.055 | 93.131 | 104.334 | 149.064 | 200.019 | 213.555 | 218.51 | 211.507 | 222.274 | 229.041 | 184.761 | 155.641 | 64.023 | 43.268 | 38.761 | 50.123 | 43.748 | 32.213 | 43.237 | 52.017 | 45.542 | 57.81 | 40.982 | 59.849 | 17.784 | 20.898 | 19.753 | 30.766 | 15.373 | 21.848 | 31.149 | 25.832 | 0 | 0 | 15.846 | 58.386 | 0 | 0 | 14.689 | 12.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.534 | 41.39 | 66.288 | 0 | 57.742 | 0 | 0 | 0 | 30.308 | 25.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.284 | 77.471 | 53.684 | 63.274 | 37.594 | 66.499 | 59.472 | 87.146 | 171.484 | 217.586 | 192.552 | 130.449 | 107.613 | 120.231 | 96.962 | 119.942 | 0 | 82.979 | 0 | 89.771 | 0 | 58.688 | 0 |
Overige kortlopende verplichtingen
| 96.659 | 130.25 | 102.567 | 50.311 | 49.576 | 16.177 | -60.273 | 63.428 | -46.705 | 104.554 | 43.381 | 157.899 | 69.735 | 27.183 | 10.757 | 25.257 | 45.172 | 9.58 | 53.136 | 6.918 | 1.197 | -28.835 | -5.581 | -10.292 | 47.415 | 151.564 | 60.217 | 66.814 | 100.792 | 81.369 | 63.712 | 14.973 | 1.82 | -51.223 | 53.098 | 55.382 | 48.566 | 67.023 | 44.071 | 26.84 | 46.45 | 66.412 | 30.386 | 39.068 | 43.324 | 69.982 | 104.901 | 32.987 | 29.736 | 100.308 | 24.625 | 33.364 | 41.319 | 55.705 | 25.287 | 21.94 | 43.061 | 72.487 | 36.136 | 22.699 | 32.752 | 17.439 | 20.954 | 23.329 | 28.253 | 32.326 | 30.67 | 73.794 | 25.963 | 25.876 | 48.204 | 43.115 | 41.826 | 22.171 | 36.479 | 55.887 | 27.219 | 26.716 | 21.027 | 32.051 | 68.946 | 21.165 | 17.713 | 22.95 | 100.453 | 99.425 | 64.115 | 95.488 | 76.668 | 76.137 | 66.546 | 75.273 | 77.332 | 91.581 | 189.803 | 269.256 | 180.055 | 145.811 | 109.231 | 125.247 | 113.8 | 118.927 | 329.803 | 83.357 | 296.027 | 91.283 | 111.676 | 63.347 | 150.872 |
Totaal kortlopende verplichtingen
| 566.556 | 716.664 | 755.58 | 399.619 | 557.142 | 681.514 | 623.795 | 976.395 | 921.317 | 921.605 | 370.728 | 458.137 | 563.671 | 464.424 | 449.739 | 324.814 | 362.573 | 512.822 | 501.387 | 456.171 | 516.141 | 345.232 | 392.145 | 355.496 | 513.476 | 351.543 | 402.507 | 284.67 | 261.136 | 229.869 | 172.077 | 191.218 | 169.75 | 152.486 | 124.094 | 152.134 | 115.617 | 136.872 | 122.539 | 109.029 | 186.757 | 163.824 | 134.666 | 92.954 | 211.639 | 208.269 | 251.983 | 85.906 | 45.943 | 92.672 | 29.826 | 27.223 | 41.697 | 43.864 | 29.352 | 6.333 | 47.533 | 67.567 | 36.379 | 15.281 | 24.227 | 21.646 | 15.061 | 25.908 | 27.034 | 48.638 | 39.048 | 103.663 | 63.909 | 89.578 | 80.819 | 60.794 | 76.227 | 46.513 | 46.955 | 60.271 | 54.571 | 70.286 | 19.685 | 29.351 | 73.193 | 22.862 | 23.128 | 24.706 | 155.097 | 177.187 | 158.948 | 236.407 | 254.681 | 234.999 | 243.755 | 220.302 | 270.595 | 262.033 | 359.89 | 444.701 | 438.764 | 415.6 | 400.623 | 416.82 | 309.465 | 331.569 | 329.803 | 287.331 | 296.027 | 277.017 | 111.676 | 119.072 | 150.872 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 85.091 | 86.401 | 85.696 | 88.609 | 95.936 | 99.71 | 93.091 | 90.602 | 86.674 | 86.351 | 107.254 | 107.269 | 109.252 | 107.828 | 107.08 | 105.554 | 81.621 | 42.77 | 45.993 | 40.852 | 41.394 | 49.603 | 59.108 | 58.969 | 45.512 | 43.699 | 0 | 0 | 2.395 | 0 | 0 | 0 | 0 | 2.548 | 0 | 0 | 3.924 | 4.254 | 4.286 | 4.434 | 0 | 0 | 4.94 | 0 | 0 | 0 | 6.26 | 6.421 | 6.365 | 6.419 | 6.756 | 7.271 | 7.978 | 7.978 | 9.313 | 9.333 | 9.554 | 9.757 | 12.027 | 12.074 | 12.25 | 12.268 | 12.573 | 13.28 | 13.458 | 13.515 | 13.933 | 13.641 | 13.079 | 13.174 | 13.41 | 13.49 | 13.553 | 13.68 | 14.248 | 14.404 | 14.562 | 14.666 | 14.966 | 15.137 | 15.42 | 15.633 | 17.505 | 17.953 | 15.639 | 15.967 | 16.836 | 21.958 | 22.3 | 21.089 | 23.763 | 24.169 | 24.906 | 25.46 | 23.992 | 5.474 | 9.119 | 4.024 | 0 | 2 | 7 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 3.377 | 3.405 | 3.432 | 3.405 | 3.487 | 3.515 | 3.652 | 3.679 | 3.707 | 0 | 3.652 | 3.679 | 3.707 | 3.734 | 4.286 | 3.789 | 3.817 | 3.844 | 3.872 | 3.899 | 3.926 | 3.954 | 4.064 | 4.064 | 4.064 | 4.064 | 4.174 | 4.174 | 4.174 | 4.174 | 4.283 | 4.283 | 4.283 | 4.283 | -7.27 | -7.329 | 0 | -7.446 | 0 | -7.505 | 0 | -7.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 41.219 | 32.822 | 33.841 | 35.368 | 49.756 | 40.871 | 39.88 | 7.886 | 0 | 8.009 | 8.183 | 8.414 | 8.559 | 8.746 | 8.834 | 9.595 | 9.595 | 10.033 | 10.033 | 10.033 | 10.033 | 7.246 | 7.364 | 7.364 | 7.423 | 7.474 | 7.533 | 7.735 | 7.794 | 7.844 | 7.902 | 8.02 | 8.02 | 7.27 | 7.329 | 7.446 | 7.446 | 7.432 | 7.505 | 7.593 | 7.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.058 | 1.058 | 1.058 | 46.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.771 | 1.771 | 1.895 | -41.571 | 2.188 | 2.282 | 0 | 2.443 | 2.452 | 2.548 | 2.548 | 0 | 3.227 | 3.323 | 0 | 7.446 | 0 | 0 | 4.54 | 4.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55.968 | -55.911 | -46.732 | -48.245 | -46.593 | -23.815 | -26.693 | -26.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 88.469 | 131.025 | 121.95 | 122.45 | 134.79 | 152.98 | 138.671 | 135.219 | 99.325 | 133.28 | 118.915 | 119.131 | 121.373 | 120.122 | 120.112 | 118.177 | 95.033 | 56.21 | 59.897 | 54.784 | 55.354 | 63.59 | 72.19 | 72.168 | 58.834 | 13.615 | 13.836 | 13.989 | 14.303 | 14.41 | 14.579 | 14.733 | 14.851 | 14.851 | 10.497 | 10.652 | 11.37 | 11.701 | 11.718 | 11.939 | 12.133 | 12.368 | 4.94 | 5.039 | 5.039 | 6.181 | 6.26 | 6.421 | 6.365 | 6.419 | 6.756 | 7.271 | 7.978 | 7.978 | 9.313 | 9.333 | 9.554 | 9.757 | 12.027 | 12.074 | 12.25 | 12.268 | 12.573 | 13.28 | 13.458 | 13.515 | 13.933 | 13.641 | 13.079 | 13.174 | 13.41 | 13.49 | 13.553 | 13.68 | 14.248 | 14.404 | 14.562 | 14.666 | 14.966 | 15.137 | 15.42 | 15.633 | 17.505 | 17.953 | 15.639 | 15.967 | 16.836 | 21.958 | 22.3 | 21.089 | 23.763 | 24.169 | 24.906 | 25.46 | -31.976 | -50.437 | -37.612 | -44.22 | -46.593 | -21.815 | -19.693 | -19.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 655.025 | 847.689 | 877.53 | 522.069 | 691.932 | 834.495 | 762.466 | 1,111.615 | 1,020.642 | 1,054.885 | 489.642 | 577.268 | 685.044 | 584.546 | 569.851 | 442.992 | 457.606 | 569.032 | 561.284 | 510.955 | 571.494 | 408.822 | 464.334 | 427.663 | 572.31 | 365.158 | 416.343 | 298.659 | 275.44 | 244.279 | 186.656 | 205.951 | 184.601 | 167.337 | 134.591 | 162.786 | 126.987 | 148.573 | 134.257 | 120.968 | 198.89 | 176.192 | 139.606 | 97.993 | 216.678 | 214.45 | 258.244 | 92.327 | 52.307 | 99.09 | 36.582 | 34.494 | 49.675 | 51.842 | 38.665 | 15.666 | 57.087 | 77.324 | 48.406 | 27.355 | 36.477 | 33.914 | 27.634 | 39.188 | 40.492 | 62.154 | 52.981 | 117.304 | 76.987 | 102.752 | 94.229 | 74.283 | 89.78 | 60.193 | 61.204 | 74.675 | 69.133 | 84.953 | 34.651 | 44.489 | 88.614 | 38.495 | 40.633 | 42.659 | 170.736 | 193.153 | 175.784 | 258.365 | 276.981 | 256.087 | 267.518 | 244.471 | 295.5 | 287.493 | 327.914 | 394.264 | 401.152 | 371.38 | 354.03 | 395.005 | 289.772 | 311.876 | 329.803 | 287.331 | 296.027 | 277.017 | 111.676 | 119.072 | 150.872 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 480.793 | 320.529 | 320.529 | 320.529 | 320.529 | 320.529 | 267.107 | 267.107 | 267.107 | 267.107 | 254.388 | 254.388 | 0 | 169.592 | 0 |
Ingehouden winsten
| 286.557 | 233.591 | 195.228 | 187.455 | 170.191 | 162.589 | 157.233 | 154.326 | 149.418 | 254.041 | 141.787 | 138.906 | 137.549 | 134.709 | 130.805 | 133.137 | 132.992 | 131.622 | 125.862 | 125.06 | 116.822 | 124.95 | 121.157 | 120.797 | 119.849 | 119.535 | 133.111 | 138.454 | 137.742 | 137.532 | 137.045 | 136.168 | 135.535 | 135.386 | 135.22 | 133.416 | 132.3 | 132.196 | 134.799 | 136.262 | 134.436 | 134.332 | 138.585 | 131.733 | 129.938 | 128.141 | 128.314 | 123.668 | 121.179 | 117.692 | 121.558 | 113.173 | 116.931 | 111.867 | 112.009 | 110.753 | 106.563 | 102.973 | 118.521 | 117.525 | 114.711 | 112.186 | 114.446 | 97.599 | 127.737 | 139.583 | 153.158 | 123.988 | 250.36 | 200.95 | 243.113 | 213.892 | 213.454 | 145.102 | 130.851 | 104.207 | 122.041 | 105.777 | 124.282 | 112.003 | 100.042 | 134.948 | 124.632 | 117.023 | 102.207 | 98.841 | 101.676 | 107.266 | 99.465 | 93.395 | 85.927 | 80.571 | 66.768 | 65.553 | 153.662 | 92.963 | 23.684 | -27.727 | 33.229 | 20.459 | 62.249 | 53.421 | 65.043 | 38.56 | 25.946 | 0 | 0 | 76.739 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 320.543 | 134.309 | 309.129 | 949.504 | 311.477 | 127.32 | 311.575 | 7.806 | 312.394 | 126.367 | 308.274 | 120.49 | 309.029 | 121.973 | 304.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 2.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 325.013 | 319.193 | 0 | 319.419 | 0 | 185.11 | 0 | 185.11 | 0 | 187.213 | 0 | 311.477 | 0 | 185.11 | 0 | 301.238 | 0 | 301.238 | 0 | 300.622 | 300.622 | 300.622 | 300.112 | 300.112 | 300.112 | 300.112 | 299.428 | 413.747 | 299.428 | 299.428 | 298.895 | 298.895 | 298.895 | 298.895 | 297.758 | 297.758 | 297.758 | 187.207 | 299.241 | 299.241 | 299.241 | 299.241 | 189.763 | 298.572 | 298.572 | 189.693 | 189.693 | 296.842 | 296.842 | 296.842 | 288.611 | 288.611 | 288.611 | 288.611 | 288.298 | 288.298 | 288.298 | 288.298 | 283.472 | 283.472 | 283.472 | 299.644 | 282.008 | 282.008 | 282.008 | 282.008 | 267.418 | 267.418 | 267.418 | 267.418 | 256.942 | 256.942 | 252.642 | 295.151 | 244.468 | 244.468 | 244.468 | 244.468 | 238.233 | 238.233 | 238.233 | 238.233 | 229.251 | 229.251 | 229.251 | 229.251 | 226.747 | 226.747 | 226.747 | 226.747 | 219.62 | 219.62 | 219.62 | 219.62 | 212.527 | 380.825 | 364.55 | 364.55 | 423.829 | 501.54 | 418.715 | 365.293 | 399.876 | 399.876 | 390.236 | 390.236 | 667.56 | 386.01 | 611.744 |
Totaal eigen vermogen van aandeelhouders
| 1,092.363 | 1,033.577 | 996.564 | 987.668 | 960.114 | 955.114 | 949.504 | 947.549 | 941.787 | 929.853 | 934.974 | 931.176 | 926.617 | 921.101 | 920.627 | 921.014 | 918.083 | 913.653 | 907.278 | 906.476 | 898.238 | 906.365 | 902.062 | 901.702 | 900.754 | 900.44 | 913.333 | 918.675 | 917.964 | 917.753 | 916.734 | 915.857 | 915.223 | 915.074 | 913.771 | 911.967 | 910.851 | 910.741 | 914.833 | 916.296 | 914.47 | 914.366 | 918.02 | 911.099 | 909.303 | 907.507 | 908.37 | 901.304 | 898.815 | 895.328 | 890.963 | 882.578 | 886.336 | 881.272 | 881.101 | 879.845 | 875.654 | 872.065 | 882.786 | 881.79 | 878.977 | 876.451 | 877.247 | 860.4 | 890.538 | 902.384 | 901.37 | 872.2 | 998.572 | 949.161 | 980.848 | 951.628 | 946.889 | 865.62 | 856.113 | 829.468 | 847.302 | 831.038 | 843.309 | 831.03 | 819.069 | 853.975 | 834.676 | 827.067 | 812.251 | 808.885 | 809.216 | 814.806 | 807.005 | 800.935 | 786.341 | 780.984 | 767.181 | 765.966 | 846.982 | 786.284 | 708.763 | 657.351 | 777.587 | 764.817 | 748.072 | 739.244 | 732.027 | 705.543 | 670.569 | 644.624 | 667.56 | 632.341 | 611.744 |
Totaal eigen vermogen
| 1,097.234 | 1,038.29 | 1,001.277 | 991.759 | 964.475 | 958.795 | 953.329 | 950.953 | 945.116 | 933.153 | 937.89 | 934.63 | 930.071 | 924.551 | 924.115 | 924.475 | 921.545 | 917.034 | 910.693 | 909.8 | 901.487 | 909.621 | 905.279 | 904.91 | 903.899 | 903.559 | 917.148 | 922.471 | 921.664 | 921.496 | 920.464 | 919.55 | 918.859 | 918.65 | 917.32 | 915.409 | 914.2 | 913.991 | 919.886 | 922.161 | 919.479 | 918.448 | 922.843 | 915.845 | 914.677 | 912.76 | 913.469 | 906.279 | 901.643 | 898.157 | 890.963 | 882.578 | 886.336 | 881.272 | 881.101 | 879.845 | 875.654 | 872.065 | 882.786 | 881.79 | 878.977 | 876.451 | 877.247 | 860.4 | 890.538 | 902.384 | 901.37 | 872.2 | 999.484 | 950.154 | 972.009 | 942.066 | 935.674 | 861.314 | 850.826 | 824.355 | 847.715 | 831.492 | 844.931 | 832.829 | 821.116 | 856.301 | 840.796 | 833.447 | 830.37 | 826.913 | 828.107 | 833.839 | 824.202 | 817.321 | 802.233 | 797.427 | 783.725 | 782.697 | 864.524 | 802.905 | 727.946 | 668.804 | 812.916 | 800.146 | 790.336 | 781.508 | 774.291 | 743.315 | 701.219 | 673.35 | 686.226 | 651.008 | 630.411 |
Totaal passiva en aandeelhoudersvermogen
| 1,752.259 | 1,885.978 | 1,878.807 | 1,517.233 | 1,656.407 | 1,793.29 | 1,715.795 | 2,062.567 | 1,965.758 | 1,988.038 | 1,427.533 | 1,511.898 | 1,615.116 | 1,509.097 | 1,493.966 | 1,367.466 | 1,379.151 | 1,486.065 | 1,471.977 | 1,420.755 | 1,472.981 | 1,318.443 | 1,369.614 | 1,332.574 | 1,476.209 | 1,268.717 | 1,333.491 | 1,221.129 | 1,197.104 | 1,165.776 | 1,107.12 | 1,125.501 | 1,103.46 | 1,085.987 | 1,051.911 | 1,078.195 | 1,041.187 | 1,062.564 | 1,054.143 | 1,043.129 | 1,118.369 | 1,094.641 | 1,062.448 | 1,013.837 | 1,131.356 | 1,127.21 | 1,171.713 | 998.606 | 953.95 | 997.247 | 927.545 | 917.072 | 936.011 | 933.114 | 919.766 | 895.511 | 932.741 | 949.389 | 931.192 | 909.146 | 915.454 | 910.365 | 904.881 | 899.588 | 931.03 | 964.538 | 954.351 | 989.504 | 1,076.471 | 1,052.906 | 1,066.238 | 1,016.349 | 1,025.454 | 921.507 | 912.03 | 899.03 | 916.848 | 916.445 | 879.582 | 877.318 | 909.73 | 894.796 | 881.429 | 876.107 | 1,001.106 | 1,020.066 | 1,003.892 | 1,092.204 | 1,101.183 | 1,073.408 | 1,069.751 | 1,041.898 | 1,079.226 | 1,070.19 | 1,192.438 | 1,197.169 | 1,129.098 | 1,040.184 | 1,166.946 | 1,195.151 | 1,080.107 | 1,093.384 | 1,104.094 | 1,030.647 | 997.246 | 950.367 | 797.903 | 770.08 | 781.283 |