Delong Composite Energy Group Co., Ltd.
SZSE:000593.SZ
7.84 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 169.836 | 233.134 | 189.909 | 275.238 | 93.683 | 160.966 | 301.445 | 231.927 | 220.532 | 139.545 | 183.945 | 193.316 | 164.53 | 214.072 | 133.396 | 139.495 | 138.084 | 151.557 | 167.042 | 130.021 | 45.034 | 67.361 | 107.594 | 55.422 | 108.909 | 91.581 | 41.994 | 89.665 | 111.513 | 109.364 | 36.012 | 44.028 | 108.002 | 234.183 | 137.28 | 134.98 | 82.514 | 87.446 | 217.953 | 223.265 | 208.671 | 213.435 | 287.201 | 372.027 | 85.969 | 27.521 | 31.819 | 67.926 | 44.807 | 51.579 | 61.979 | 105.864 | 85.321 | 148.428 | 129.393 | 128.428 | 50.986 | 89.081 | 109.69 | 141.986 | 21.031 | 51.482 | 44.379 | 55.444 | 40.949 | 62.085 | 25.588 | 51.711 | 29.995 | 21.46 | 29.258 | 58.19 | 35.485 | 30.867 | 41.496 | 35.761 | 16.451 | 10.948 | 7.361 | 36.045 | 24.645 | 24.455 | 35.415 | 39.608 | 40.489 | 23.65 | 34.822 | 32.733 | 34.067 | 41.302 | 46.473 | 76.434 | 46.482 | 70.818 | 42.15 | 45.41 | 33.786 | 69.569 | 50.825 | 24.547 | 0 | 4.936 | 0 | 25.315 |
Kortetermijnbeleggingen
| 0 | -96.831 | 0 | -100.934 | -102.986 | -105.038 | -107.089 | 0 | -111.193 | 115.058 | 117.826 | -148.922 | -119.399 | -142.717 | -123.39 | -144.314 | 690.885 | -122.525 | -124.564 | 1.697 | -123.211 | -121.598 | -118.384 | 11.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.368 | 56.499 | 56.499 | 56.608 | 56.74 | 0.315 | 0.295 | 0.322 | 0.069 | 0.025 | 50.845 | 0.071 | 0.072 | 0.057 | 0.043 | 0.054 | 0.075 | 0.079 | 0.106 | 0.135 | 0.072 | 0.099 | 0.12 | 0.116 | 0.018 | 0.016 | 0.118 | 0.059 | 0.016 | 0.095 | 0.349 | 0.324 | 0.594 | 0.632 | 0.411 | 0.47 | 1.423 | 2.025 | 0 | 56.705 | 55.415 | 50.74 | 0 | 30 | 0 | 0 | 1.041 | 46.69 | 39.2 | 77.1 | 21 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 169.836 | 233.134 | 189.909 | 275.238 | 93.683 | 160.966 | 301.445 | 231.927 | 220.532 | 139.545 | 183.945 | 193.316 | 164.53 | 214.072 | 133.396 | 139.495 | 138.084 | 151.557 | 167.042 | 131.718 | 45.034 | 67.361 | 107.594 | 55.422 | 108.909 | 91.581 | 41.994 | 89.665 | 111.513 | 109.364 | 36.012 | 44.028 | 108.002 | 234.183 | 137.28 | 134.98 | 82.514 | 87.446 | 217.953 | 223.265 | 208.671 | 213.435 | 287.201 | 372.027 | 85.969 | 27.521 | 31.819 | 67.926 | 44.807 | 51.579 | 61.979 | 105.864 | 85.321 | 148.428 | 129.708 | 128.723 | 51.308 | 89.15 | 109.715 | 141.986 | 21.101 | 51.554 | 44.436 | 55.487 | 41.004 | 62.16 | 25.667 | 51.817 | 30.13 | 21.531 | 29.357 | 58.31 | 35.602 | 30.885 | 41.512 | 35.879 | 16.51 | 10.964 | 7.456 | 36.395 | 24.97 | 25.049 | 36.047 | 40.019 | 40.959 | 25.073 | 36.847 | 32.733 | 90.772 | 96.717 | 97.213 | 76.434 | 76.482 | 70.818 | 42.15 | 45.41 | 80.476 | 108.769 | 127.925 | 24.547 | 0 | 4.936 | 0 | 25.315 |
Nettovorderingen
| 244.063 | 205.881 | 180.484 | 168.897 | 168.477 | 193.385 | 196.676 | 136.211 | 177.287 | 163.313 | 181.163 | 150.692 | 185.343 | 200.92 | 222.784 | 198.138 | 186.292 | 198.629 | 212.133 | 210.733 | 204.131 | 183.371 | 134.253 | 144.035 | 153.683 | 173.073 | 121.869 | 102.095 | 133.641 | 142.678 | 121.002 | 107.192 | 51.501 | 41.209 | 158.758 | 10.949 | 168.201 | 168.318 | 5.276 | 12.556 | 2.91 | 3.255 | 4.728 | 11.769 | 3.001 | 3.199 | 5.694 | 13.006 | 0 | 0 | 25.715 | 0 | 0 | 0 | 0 | 23.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.492 | 65.233 | 70.892 | 67.523 | 88.521 | 72.331 | 69.381 | 64.022 | 70.256 | 85.331 | 88.696 | 69.963 | 0 | 0 | 0 | 0 | 220.303 | 233.611 | 251.003 | 0 | 0 | 0 | 0 | 0.264 | 0 | 8.416 | 0.27 | 8.883 | 2.193 | 7.868 | 3.262 | 0 | 0 | 0.614 | 0 | 1.168 |
Voorraad
| 109.358 | 113.83 | 120.449 | 90.768 | 97.958 | 95.269 | 93.342 | 94.617 | 99.859 | 82.179 | 80.606 | 79.727 | 70.749 | 71.591 | 66.07 | 59.253 | 48.807 | 39.497 | 34.408 | 74.581 | 89.523 | 88.119 | 81.064 | 76.017 | 81.795 | 67.041 | 68.18 | 65.252 | 61.373 | 76.984 | 79.859 | 81.077 | 68.371 | 78.26 | 47.501 | 49.367 | 55.456 | 51.737 | 53.286 | 52.441 | 62.606 | 52.101 | 57.044 | 57.076 | 57.31 | 48.76 | 50.661 | 50.351 | 49.572 | 41.081 | 41.564 | 44.228 | 33.745 | 26.801 | 24.88 | 25.677 | 22.629 | 14.863 | 16.459 | 15.958 | 19.855 | 16.424 | 15.645 | 17.425 | 17.409 | 14.21 | 13.555 | 13.176 | 24.091 | 26.662 | 25.445 | 23.246 | 20.494 | 17.694 | 18.151 | 19.917 | 21.115 | 13.096 | 15.186 | 15.773 | 12.46 | 12.7 | 12.073 | 13.164 | 5.351 | 5.966 | 6.763 | 7.3 | 16.047 | 19.392 | 21.26 | 23.654 | 31.147 | 93.431 | 35.748 | 48.309 | 52.481 | 58.345 | 60.236 | 54.515 | 0 | 55.272 | 0 | 42.202 |
Overige vlottende activa
| 60.254 | 97.514 | 81.563 | 103.15 | 118.248 | 127.133 | 117.875 | 141.892 | 125.949 | 149.742 | 190.347 | 160.974 | 193.876 | 20.8 | 200.648 | 23.645 | 178.062 | 23.883 | 151.793 | 127.89 | 135.416 | 98.216 | 128.636 | 135.505 | 82.548 | 253.024 | 112.191 | 125.323 | 86.282 | 86.631 | 54.936 | 14.511 | 0 | 35.441 | -74.223 | 80.725 | -79.161 | -78.1 | 21.217 | 20.133 | 16.922 | 18.359 | 14.307 | 15.225 | 18.459 | 20.935 | 23.354 | 21.571 | 10.053 | 20.844 | 16.554 | 22.446 | 26.349 | 20.08 | 18.878 | 18.723 | 20.238 | 19.142 | 17.238 | 29.591 | 19.968 | 13.549 | 9.833 | 22.99 | 30.301 | 21.117 | 66.201 | 46.742 | 9.592 | 26.28 | 24.271 | 23.302 | 19.747 | 19.964 | 18.572 | 12.671 | 12.864 | 87.251 | 90.411 | 6.366 | 97.858 | 86.722 | 79.721 | 70.409 | 110.615 | 117.64 | 126.577 | 134.608 | 103.922 | 123.837 | 125.25 | 141.55 | 79.75 | 63.086 | 64.022 | 62.344 | 48.11 | 41.71 | 23.794 | 22.181 | 127.099 | 51.393 | 137.198 | 43.953 |
Totaal vlottende activa
| 583.51 | 650.359 | 572.405 | 638.053 | 478.366 | 576.753 | 709.338 | 604.647 | 623.627 | 534.78 | 636.06 | 600.929 | 614.498 | 680.356 | 622.898 | 584.202 | 551.247 | 535.537 | 565.376 | 544.922 | 474.103 | 437.067 | 451.547 | 419.189 | 426.934 | 411.646 | 356.783 | 410.033 | 392.809 | 415.657 | 291.809 | 333.651 | 268.749 | 389.093 | 269.315 | 276.022 | 227.011 | 229.402 | 297.733 | 308.394 | 291.109 | 287.149 | 363.28 | 456.097 | 164.739 | 97.216 | 105.834 | 145.551 | 119.19 | 113.503 | 120.097 | 172.537 | 145.415 | 195.309 | 173.465 | 173.124 | 94.175 | 123.155 | 143.412 | 187.536 | 60.924 | 81.527 | 69.914 | 95.901 | 88.714 | 97.486 | 105.423 | 111.735 | 126.305 | 139.706 | 149.966 | 172.289 | 164.364 | 140.873 | 147.616 | 132.489 | 120.745 | 111.311 | 113.053 | 123.418 | 135.288 | 124.472 | 127.841 | 123.591 | 156.925 | 148.679 | 170.187 | 174.641 | 210.741 | 239.946 | 243.723 | 241.902 | 187.379 | 235.703 | 142.19 | 156.202 | 183.26 | 212.641 | 215.217 | 126.621 | 127.099 | 112.214 | 137.198 | 112.639 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 914.231 | 916.05 | 914.672 | 921.73 | 1,047.938 | 1,034.28 | 897.005 | 856.324 | 872.674 | 874.34 | 878.784 | 884.066 | 858.8 | 859.156 | 858.155 | 857.604 | 825.87 | 805.927 | 795.943 | 781.371 | 742.133 | 733.165 | 641.582 | 619.036 | 563.485 | 528.019 | 514.813 | 501.434 | 460.33 | 454.082 | 525.756 | 513.83 | 486.718 | 506.861 | 392.225 | 391.963 | 381.387 | 379.244 | 378.203 | 374.779 | 371.535 | 367.274 | 366.209 | 363.742 | 360.289 | 356.757 | 354.327 | 354.322 | 344.865 | 345.104 | 345.646 | 347.896 | 356.785 | 394.061 | 383.036 | 364.387 | 361.065 | 323.81 | 293.197 | 273.265 | 352.775 | 343.232 | 340.455 | 340.599 | 341.007 | 338.732 | 343.985 | 344.957 | 372.63 | 352.904 | 362.228 | 410.156 | 302.391 | 312.061 | 312.355 | 314.462 | 317.521 | 223.901 | 223.352 | 223.538 | 216.994 | 218.605 | 219.96 | 221.983 | 167.363 | 168.57 | 172.81 | 165.174 | 160.714 | 143.956 | 125.471 | 120.577 | 112.537 | 109.637 | 101.14 | 102.569 | 110.514 | 112.648 | 111.599 | 111.135 | 106.793 | 104.333 | 103.51 | 100.779 |
Goodwill
| 231.521 | 231.521 | 231.521 | 231.521 | 406.177 | 406.177 | 354.233 | 354.233 | 354.233 | 354.233 | 354.233 | 354.233 | 354.233 | 354.233 | 354.233 | 354.233 | 354.233 | 354.233 | 354.233 | 354.233 | 344.403 | 344.403 | 282.639 | 282.639 | 488.144 | 488.144 | 488.144 | 488.144 | 488.144 | 488.144 | 488.144 | 488.144 | 521.144 | 519.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 71.17 | 71.035 | 64.242 | 64.801 | 63.392 | 63.611 | 53.679 | 54.136 | 49.26 | 47.148 | 47.656 | 48.173 | 48.654 | 49.009 | 49.306 | 49.246 | 49.069 | 48.316 | 48.551 | 48.95 | 49.119 | 48.656 | 42.953 | 43.228 | 43.468 | 43.864 | 43.953 | 44.282 | 44.58 | 43.726 | 43.996 | 44.294 | 44.229 | 46.145 | 15.33 | 15.452 | 15.574 | 15.683 | 15.776 | 15.882 | 15.991 | 16.113 | 16.238 | 16.221 | 16.36 | 16.471 | 6.449 | 6.547 | 6.678 | 6.704 | 6.785 | 6.875 | 9.674 | 9.758 | 9.774 | 9.855 | 9.577 | 9.606 | 9.609 | 9.638 | 20.411 | 20.506 | 20.601 | 20.697 | 20.747 | 16.85 | 17.982 | 18.108 | 33.453 | 33.953 | 29.752 | 35.365 | 24.051 | 31.657 | 32.265 | 33.29 | 34.544 | 36.323 | 36.979 | 38.06 | 39.066 | 38.305 | 37.519 | 38.537 | 6.281 | 6.902 | 16.174 | 15.968 | 15.727 | 15.951 | 16.099 | 16.252 | 18.865 | 9.768 | 9.449 | 8.971 | 1.066 | 1.081 | 1.096 | 1.111 | 0 | 1.14 | 0 | 1.17 |
Goodwill en immateriële activa
| 302.691 | 302.556 | 295.763 | 296.323 | 469.569 | 469.788 | 407.911 | 408.369 | 403.493 | 401.381 | 401.888 | 402.405 | 402.887 | 403.242 | 403.539 | 403.479 | 403.301 | 402.548 | 402.783 | 403.182 | 393.522 | 393.059 | 325.592 | 325.867 | 531.612 | 532.008 | 532.097 | 532.427 | 532.724 | 531.87 | 532.14 | 532.438 | 565.373 | 566.13 | 15.33 | 15.452 | 15.574 | 15.683 | 15.776 | 15.882 | 15.991 | 16.113 | 16.238 | 16.221 | 16.36 | 16.471 | 6.449 | 6.547 | 6.678 | 6.704 | 6.785 | 6.875 | 9.674 | 9.758 | 9.774 | 9.855 | 9.577 | 9.606 | 9.609 | 9.638 | 20.411 | 20.506 | 20.601 | 20.697 | 20.747 | 16.85 | 17.982 | 18.108 | 33.453 | 33.953 | 29.752 | 35.365 | 24.051 | 31.657 | 32.265 | 33.29 | 34.544 | 36.323 | 36.979 | 38.06 | 39.066 | 38.305 | 37.519 | 38.537 | 6.281 | 6.902 | 16.174 | 15.968 | 15.727 | 15.951 | 16.099 | 16.252 | 18.865 | 9.768 | 9.449 | 8.971 | 1.066 | 1.081 | 1.096 | 1.111 | 0 | 1.14 | 0 | 1.17 |
Langetermijnbeleggingen
| 169.74 | 169.125 | 172.515 | 174.996 | 216.754 | 219.075 | 221.618 | 114.47 | 226.093 | 0 | 0 | 266.927 | 240.031 | 253.435 | 232.096 | 250.351 | -582.945 | 229.179 | 230.111 | 103.762 | 231.841 | 234.01 | 231.7 | 111.595 | 104.798 | 126.767 | 114.667 | 108.848 | 98.537 | 103.406 | 105.363 | 92.932 | 94.62 | 41.126 | 39.633 | 42.463 | 38.167 | 62.054 | 8.481 | 8.486 | 10.509 | 10.523 | 10.537 | 10.556 | 10.57 | 56.249 | 56.255 | 56.282 | 56.312 | 0 | 0 | 0 | 0 | 0 | 56.636 | 56.656 | 57.41 | 57.663 | 50.82 | 0 | 71.677 | 71.676 | 71.691 | 71.705 | 71.694 | 72.312 | 38.488 | 43.637 | 17.934 | 19.341 | 21.988 | 103 | 162.394 | 165.214 | 165.804 | 166.936 | 178.726 | 211.817 | 210.994 | 202.57 | 206.212 | 205.313 | 205.654 | 149.252 | 126.473 | 124.813 | 127.263 | 0 | 79.411 | 83.631 | 88.189 | 0 | 128.031 | 0 | 0 | 151.962 | 97.404 | 34.916 | -8.525 | 7.95 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 20.011 | 19.247 | 19.232 | 19.412 | 18.289 | 18.255 | 14.225 | 0 | 13.318 | 12.994 | 12.886 | 12.801 | 11.421 | 11.384 | 11.376 | 11.324 | 9.331 | 9.141 | 9.121 | 9.54 | 8.609 | 9.299 | 9.677 | 9.702 | 6.135 | 10.008 | 11.934 | 13.225 | 14.477 | 13.829 | 13.731 | 13.849 | 12.628 | 13.86 | 10.538 | 9.851 | 10.232 | 2.88 | 0.844 | 0.844 | 0.97 | 0.97 | 0.97 | 0.97 | 0.978 | 0.978 | 1.976 | 3.226 | 3.123 | 3.123 | 3.123 | 3.123 | 0.883 | 3.825 | 3.825 | 3.825 | 1.636 | 1.681 | 1.681 | 1.681 | 3.167 | 3.571 | 3.75 | 3.75 | 1.508 | 1.508 | 3.266 | 3.266 | 0.525 | 0 | 0 | 3.203 | 0 | 0 | 0 | 0 | 0 | 10.592 | 8.341 | 0 | 3.308 | 3.023 | 2.726 | 2.247 | 2.613 | 3.656 | 4.349 | 0 | 59.327 | 58.151 | 53.589 | 0 | 32.96 | 0 | 0 | -151.962 | 53.876 | 45.063 | 89.603 | -7.95 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 41.593 | 43.44 | 44.654 | 44.634 | 40.203 | 39.525 | 39.567 | 200.471 | 29.771 | 255.303 | 259.298 | -5.079 | 26.664 | -5.034 | 13.371 | -5.034 | 825.87 | 14.952 | 14.952 | 143.717 | 20.323 | 24.276 | 27.364 | 148.159 | 151.119 | 154.131 | 157.714 | 159.651 | 164.934 | 167.828 | 93.801 | 94.084 | 86.66 | 53.311 | 52.773 | 54.477 | 56.297 | 57.284 | 58.767 | 60.29 | 61.447 | 62.226 | 62.258 | 58.367 | 57.89 | 59.058 | 60.226 | 61.395 | 62.813 | 120.381 | 121.711 | 122.924 | 124.573 | 125.917 | 69.685 | 70.807 | 52.249 | 52.522 | 53.005 | 104.356 | 54.716 | 55.284 | 55.836 | 56.389 | 56.967 | 57.568 | 51.347 | 51.831 | 51.723 | 52.106 | 52.597 | -1.43 | 1.835 | 1.858 | 1.721 | 1.906 | 1.533 | -0.148 | -0.019 | 8.029 | -0.261 | -0.034 | -0.034 | 47.361 | 15.076 | 15.076 | 15.076 | 153.791 | 26.574 | 26.574 | 26.574 | 165.72 | 29.05 | 188.512 | 203.016 | 192.36 | 4.903 | 8.961 | 9.668 | 78.436 | 76.483 | 78.75 | 51.178 | 48.676 |
Totaal niet-vlottende activa
| 1,448.267 | 1,450.418 | 1,446.836 | 1,457.095 | 1,792.754 | 1,780.924 | 1,580.326 | 1,579.634 | 1,545.349 | 1,544.018 | 1,552.856 | 1,561.121 | 1,539.803 | 1,522.182 | 1,518.536 | 1,517.724 | 1,481.427 | 1,461.748 | 1,452.91 | 1,441.572 | 1,396.428 | 1,393.809 | 1,235.915 | 1,214.358 | 1,357.15 | 1,350.933 | 1,331.225 | 1,315.586 | 1,271.003 | 1,271.016 | 1,270.792 | 1,247.132 | 1,245.999 | 1,181.289 | 510.499 | 514.206 | 501.656 | 517.145 | 462.07 | 460.28 | 460.452 | 457.106 | 456.212 | 449.856 | 446.086 | 489.513 | 479.233 | 481.771 | 473.791 | 475.312 | 477.265 | 480.817 | 491.915 | 533.561 | 522.956 | 505.53 | 481.936 | 445.283 | 408.313 | 388.94 | 502.747 | 494.27 | 492.333 | 493.139 | 491.923 | 486.969 | 455.068 | 461.798 | 476.266 | 458.304 | 466.566 | 550.294 | 490.671 | 510.79 | 512.144 | 516.594 | 532.325 | 482.484 | 479.648 | 472.197 | 465.319 | 465.211 | 465.826 | 459.381 | 317.806 | 319.017 | 335.671 | 334.933 | 341.754 | 328.264 | 309.922 | 302.549 | 321.443 | 307.917 | 313.606 | 303.899 | 267.763 | 202.668 | 203.439 | 190.681 | 183.275 | 184.223 | 154.688 | 150.625 |
Totaal activa
| 2,031.777 | 2,100.777 | 2,019.241 | 2,095.147 | 2,271.12 | 2,357.677 | 2,289.665 | 2,184.281 | 2,168.976 | 2,078.798 | 2,188.916 | 2,162.049 | 2,154.301 | 2,202.538 | 2,141.434 | 2,101.926 | 2,032.674 | 1,997.285 | 2,018.287 | 1,986.494 | 1,870.531 | 1,830.876 | 1,687.462 | 1,633.547 | 1,784.084 | 1,762.58 | 1,688.008 | 1,725.619 | 1,663.812 | 1,686.673 | 1,562.601 | 1,580.783 | 1,514.748 | 1,570.382 | 779.814 | 790.227 | 728.666 | 746.547 | 759.803 | 768.674 | 751.562 | 744.255 | 819.492 | 905.954 | 610.825 | 586.73 | 585.067 | 627.322 | 592.98 | 588.815 | 597.362 | 653.354 | 637.33 | 728.871 | 696.422 | 678.653 | 576.111 | 568.438 | 551.724 | 576.476 | 563.671 | 575.796 | 562.247 | 589.041 | 580.637 | 584.456 | 560.491 | 573.533 | 602.571 | 598.01 | 616.532 | 722.583 | 655.035 | 651.663 | 659.76 | 649.082 | 653.07 | 593.795 | 592.701 | 595.615 | 600.607 | 589.683 | 593.666 | 582.973 | 474.731 | 467.696 | 505.858 | 509.574 | 552.495 | 568.21 | 553.645 | 544.451 | 508.822 | 543.62 | 455.795 | 460.102 | 451.023 | 415.309 | 418.656 | 317.302 | 310.375 | 296.437 | 291.886 | 263.264 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 150.719 | 158.764 | 155.738 | 151.769 | 136.724 | 198.605 | 207.835 | 196.116 | 190.245 | 120.799 | 103.588 | 118.623 | 115.783 | 105.287 | 107.223 | 130.932 | 113.054 | 116.854 | 115.787 | 121.411 | 108.509 | 118.161 | 94.958 | 99.133 | 71.101 | 64.587 | 66.423 | 79.99 | 58.279 | 65.543 | 71.671 | 81.627 | 48.824 | 85.588 | 55.924 | 60.702 | 44.64 | 44.623 | 51.462 | 55.133 | 45.874 | 51.832 | 49.592 | 61.254 | 55.34 | 56.174 | 53.836 | 67.463 | 56.939 | 56.928 | 52.616 | 80.102 | 44.258 | 45.009 | 46.617 | 55.109 | 21.733 | 37.008 | 36.767 | 50.582 | 35.061 | 44.113 | 44.164 | 57.713 | 41.332 | 42.005 | 49.08 | 55.845 | 55.341 | 46.85 | 62.343 | 65.891 | 47.464 | 42.264 | 44.64 | 54.228 | 37.403 | 35.038 | 31.015 | 27.275 | 24.521 | 23.251 | 24.448 | 26.358 | 16.234 | 15.83 | 16.858 | 29.315 | 43.605 | 47.046 | 55.287 | 66.386 | 59.594 | 123.316 | 33.338 | 51.374 | 43.714 | 50.931 | 49.17 | 40.094 | 0 | 47.015 | 0 | 31.873 |
Kortlopende schulden
| 207.44 | 375.063 | 369.096 | 251.559 | 455.48 | 265.08 | 416.58 | 260.666 | 287.581 | 278.906 | 398.66 | 432.052 | 463.412 | 653.04 | 603.04 | 577.52 | 588.34 | 630.35 | 684.6 | 613 | 336 | 292 | 240 | 80 | 40 | 40 | 0 | 0 | 60 | 120 | 150 | 155 | 96.8 | 47.5 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 58.7 | 73.7 | 73.7 | 67.5 | 78.7 | 73.296 | 58.476 | 54.376 | 70.976 | 68.676 | 98.676 | 98.676 | 98.676 | 68.676 | 68.676 | 73.58 | 70.68 | 63.68 | 98.58 | 51.68 | 61.68 | 61.68 | 66.58 | 66.58 | 74.58 | 195.73 | 200.76 | 202.69 | 217.94 | 231.161 | 229.5 | 226.1 | 228.48 | 215.36 | 214.91 | 237.025 | 249.12 | 251.66 | 246.65 | 228.15 | 223.69 | 138.99 | 129 | 153.95 | 166.22 | 165.77 | 155.77 | 148.77 | 128.77 | 79.27 | 64.77 | 45.27 | 60.27 | 58.27 | 36.97 | 73.07 | 55 | 0 | 51.9 | 0 | 43.82 |
Belastingschulden
| 14.867 | 13.117 | 15.968 | 20.986 | 15.089 | 11.081 | 13.713 | 0 | 16.377 | 14.106 | 22.69 | 28.499 | 16.147 | 14.51 | 15.067 | 19.85 | 14.622 | 13.329 | 11.676 | 18.206 | 13.69 | 9.794 | 10.908 | 10.569 | 5.884 | 5.944 | 8.113 | 11.004 | 5.092 | 5.562 | 2.787 | 8.342 | -5.232 | 1.929 | 2.359 | 5.884 | 1.994 | 2.305 | 3.655 | 4.927 | 3.633 | 0.211 | 9.033 | 11.454 | 7.355 | 1.264 | 9.924 | 17.648 | 9.238 | 6.764 | 13.872 | 15.207 | 2.509 | -10.4 | -5.18 | 1.405 | -2.151 | -0.552 | 4.819 | 7.966 | 12.362 | 11.539 | 12.03 | 12.2 | 13.117 | 11.988 | 11.052 | 12.78 | 14.812 | 12.296 | 11.19 | 12.632 | 3.1 | 4.589 | 6.447 | 9.427 | 18.083 | 5.181 | 1.962 | 2.415 | 4.171 | 4.206 | 4.203 | 5.143 | -0.495 | -1.638 | -1.437 | -1.024 | -0.598 | 1.084 | 0.674 | 2.761 | 3.193 | 3.478 | 2.253 | 4.713 | 1.714 | 7.635 | 16.823 | 2.382 | 0 | 3.096 | 0 | 2.901 |
Uitgestelde opbrengsten
| 233.238 | 258.822 | 182.915 | 257.697 | 252.166 | 230.587 | 173.993 | 0 | 151.215 | 0 | 0 | 206.963 | 190.358 | 193.826 | 201.298 | 182.548 | 137.338 | 127.554 | 145.287 | 70.934 | 74.205 | 88.907 | 38.608 | 39.881 | 34.055 | 35.467 | 0 | 0 | 32.584 | 32.691 | 28.662 | 33.619 | 15.812 | 91.508 | 21.253 | 25.28 | 21.912 | 21.446 | 23.306 | 26.069 | 25.073 | 20.636 | 30.73 | 34.857 | 35.925 | 29.522 | 37.078 | 45.868 | 41.515 | 32.394 | 52.413 | 52.404 | 28.778 | 14.916 | 15.636 | 24.394 | 38.66 | 34.161 | 26.01 | 30.743 | 67.609 | 39.428 | 40.929 | 39.859 | 40.72 | 38.43 | 40.053 | 42.369 | 50.371 | 49.693 | 49.279 | 59.309 | 44.287 | 46.177 | 54.534 | 45.793 | 71.756 | 56.356 | 38.503 | 33.303 | 31.837 | 31.563 | 33.712 | 27.3 | 22.778 | 17.128 | 21.623 | 17.744 | 17.125 | 20.246 | 17.64 | 20.176 | 20.547 | 16.47 | 28.873 | 31.511 | 19.774 | 36.658 | 22.941 | 29.918 | 0 | 37.983 | 0 | 37.469 |
Overige kortlopende verplichtingen
| 99.351 | -9.55 | 34.754 | 140.931 | -10.965 | 221.399 | 37.103 | 231.888 | 36.88 | 131.442 | 196.815 | 47.841 | 1.052 | 45.494 | 44.51 | 46.502 | 39.49 | 68.776 | -11.494 | 72.988 | 91.127 | 81.309 | 98.499 | 84.774 | 134.006 | 83.815 | 92.066 | 110.225 | 53.312 | 83.1 | 74.537 | 41.945 | 72.266 | 45.285 | 40.467 | 42.549 | 40.121 | 38.431 | 36.448 | 42.619 | 20.352 | 20.604 | 10.648 | 18.324 | 56.14 | 54.985 | 52.363 | 59.952 | 60.75 | 55.386 | 65.574 | 74.644 | 126.759 | 200.489 | 164.344 | 129.244 | 81.496 | 52.57 | 29.566 | 42.446 | 90.323 | 59.799 | 95.678 | 96.361 | 62.54 | 61.146 | 62.017 | 60.937 | 68.251 | 66.741 | 71.277 | 76.146 | 50.607 | 50.037 | 56.655 | 49.04 | 61.198 | 53.155 | 37.506 | 31.926 | 33.821 | 29.493 | 51.189 | 43.285 | 43.956 | 49.464 | 40.544 | 19.584 | 18.271 | 20.021 | 19.738 | 17.599 | 19.295 | 35.22 | 59.102 | 59.149 | 21.855 | 34.39 | 9.829 | 42.811 | 137.889 | 35.711 | 138.768 | 43.693 |
Totaal kortlopende verplichtingen
| 705.616 | 796.792 | 758.47 | 822.941 | 848.495 | 877.469 | 849.223 | 688.671 | 682.298 | 568.586 | 721.752 | 766.407 | 786.751 | 962.568 | 918.16 | 884.74 | 838.797 | 904.822 | 945.855 | 896.54 | 623.531 | 590.171 | 482.972 | 314.357 | 250.991 | 229.813 | 166.602 | 201.219 | 209.268 | 274.206 | 298.995 | 320.533 | 212.658 | 271.81 | 99.45 | 109.836 | 87.455 | 86.059 | 92.265 | 103.379 | 95.632 | 93.983 | 100.702 | 184.589 | 192.535 | 186.123 | 183.623 | 223.763 | 200.222 | 177.554 | 186.437 | 240.928 | 242.202 | 333.773 | 304.458 | 284.434 | 169.753 | 157.702 | 144.732 | 171.673 | 201.427 | 214.031 | 203.552 | 227.954 | 178.67 | 181.718 | 188.729 | 204.142 | 334.133 | 326.647 | 347.5 | 372.609 | 332.332 | 326.39 | 333.841 | 341.175 | 332.045 | 308.283 | 307.508 | 310.735 | 314.173 | 303.599 | 307.989 | 298.476 | 198.684 | 192.656 | 209.915 | 214.095 | 227.049 | 223.921 | 224.468 | 216.182 | 161.352 | 226.784 | 139.963 | 175.506 | 125.553 | 129.869 | 148.892 | 140.287 | 137.889 | 137.721 | 138.768 | 122.287 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 345.445 | 327.59 | 260.04 | 308.794 | 137.587 | 216.996 | 281.562 | 303.495 | 310.805 | 352.997 | 294.427 | 217.706 | 272.018 | 164.467 | 166.583 | 161.604 | 175.22 | 86.875 | 94.407 | 93.365 | 274.831 | 278.594 | 270.75 | 387.375 | 398.25 | 399.375 | 409.25 | 410.375 | 340.25 | 290.25 | 148.5 | 148.5 | 156.75 | 156.75 | 30 | 30 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 50.721 | 53.615 | 58.955 | 61.743 | 64.479 | 67.165 | 69.802 | 73.347 | 75.842 | 78.287 | 85.584 | 105.301 | 108.282 | 111.273 | 119.125 | 122.026 | 125.077 | 127.685 | 147.511 | 150.223 | 152.889 | 155.49 | 193.281 | 195.55 | 167.769 | 157.007 | 66.373 | 66.83 | 67.272 | 67.737 | 31.5 | 35 | 35 | 10 | 10 | 0.209 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 20 | 20 | 20 | 30 | 17 | 17 | 37.5 | 20 | 20 | 0.199 | 30 | 0.199 | 0.199 | 0.199 | 0 | 0.199 | 0 | 0.199 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 2.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -84.454 | 0 | -90.111 | 0 | -270.618 | 0 | -387.176 | -398.051 | -399.176 | -409.051 | -410.176 | -340.051 | -290.051 | -148.301 | -148.301 | 0.37 | 0.37 | 0.37 | 0.37 | 0.201 | 0.201 | 0.201 | 0.201 | 0 | 0 | 0 | 0.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -193.075 | -195.344 | -167.563 | -156.801 | -64.546 | -65.003 | -65.436 | -0.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.612 | 6.745 | 6.877 | 7.01 | 7.014 | 7.136 | 5.976 | 0 | 5.039 | 5.147 | 5.255 | 5.364 | 4.984 | 5.148 | 5.312 | 5.476 | 6.569 | 6.733 | 6.897 | 7.061 | 4.626 | 4.762 | 4.897 | 5.033 | 5.168 | 5.304 | 5.439 | 5.574 | 5.71 | 5.845 | 5.981 | 6.116 | 6.252 | 6.387 | -29.801 | -29.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.004 | 1.196 | 2.49 | 0.033 | 0.429 | 1.222 | 0.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.889 | 17.889 | 39.628 | 17.889 | 55.778 | 56.251 | 29.978 | 36.36 | 29.978 | 29.978 | 62.083 | 69.55 | 0 | 5.347 | 0 | 0.199 | 0 | 2.421 | 0 | 3.254 | 0 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.569 | 0.569 | 0 | 0 | 0 | 0 | 0.229 | 0.229 | 0.427 | 0.199 | 0.565 | 0.565 | 0.565 | 0.565 | 0.199 | 0.199 | 0.199 | 0.199 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 0.205 | 1.827 | 1.827 | 1.836 | 1.203 | 2.536 | 1.486 | 2.543 | 9.965 | 24.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.537 | 0.344 | 0.467 | 0.269 | 0.274 | 0.274 | 0.472 | 0.271 | 0.455 | 0.235 |
Totaal niet-vlottende verplichtingen
| 369.945 | 352.224 | 306.545 | 333.692 | 200.38 | 280.383 | 317.516 | 339.856 | 345.822 | 388.122 | 361.765 | 292.619 | 277.003 | 169.814 | 171.896 | 167.279 | 181.789 | 96.029 | 101.304 | 103.68 | 279.457 | 283.554 | 275.846 | 392.606 | 403.617 | 404.877 | 414.888 | 416.148 | 346.159 | 296.294 | 154.679 | 154.815 | 163.571 | 163.706 | 30.569 | 30.569 | 0.4 | 0.4 | 0.4 | 0.4 | 0.427 | 0.427 | 51.149 | 54.042 | 59.521 | 62.308 | 65.045 | 67.731 | 70.001 | 73.546 | 76.041 | 78.486 | 85.789 | 105.506 | 108.487 | 111.478 | 119.33 | 122.232 | 125.282 | 127.89 | 147.716 | 150.428 | 153.095 | 155.696 | 193.487 | 195.759 | 169.17 | 159.702 | 68.234 | 69.086 | 70.329 | 69.558 | 34.036 | 36.486 | 37.543 | 19.965 | 34.564 | 0.209 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 20.199 | 20.199 | 20.199 | 30.199 | 17.199 | 17.199 | 37.699 | 20.199 | 20.537 | 0.543 | 30.467 | 0.467 | 0.472 | 0.472 | 0.472 | 0.469 | 0.455 | 0.433 |
Totaal passiva
| 1,075.561 | 1,149.016 | 1,065.016 | 1,156.633 | 1,048.875 | 1,157.852 | 1,166.74 | 1,028.526 | 1,028.12 | 956.709 | 1,083.518 | 1,059.026 | 1,063.754 | 1,132.382 | 1,090.056 | 1,052.018 | 1,020.586 | 1,000.851 | 1,047.159 | 1,000.22 | 902.988 | 873.725 | 758.818 | 706.963 | 654.608 | 634.691 | 581.49 | 617.367 | 555.426 | 570.5 | 453.675 | 475.348 | 376.229 | 435.516 | 130.019 | 140.405 | 87.854 | 86.459 | 92.665 | 103.779 | 96.059 | 94.41 | 151.851 | 238.631 | 252.055 | 248.431 | 248.668 | 291.494 | 270.223 | 251.099 | 262.477 | 319.414 | 327.991 | 439.279 | 412.944 | 395.912 | 289.083 | 279.934 | 270.013 | 299.563 | 349.142 | 364.459 | 356.647 | 383.65 | 372.157 | 377.477 | 357.899 | 363.844 | 402.367 | 395.734 | 417.829 | 442.167 | 366.369 | 362.875 | 371.385 | 361.14 | 366.609 | 308.492 | 307.707 | 310.934 | 314.372 | 303.798 | 308.188 | 298.674 | 198.883 | 192.854 | 230.113 | 234.294 | 247.247 | 254.119 | 241.667 | 233.381 | 199.051 | 246.983 | 160.5 | 176.049 | 156.02 | 130.337 | 149.364 | 140.76 | 138.361 | 138.19 | 139.224 | 122.72 |
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 | 4.049 | 0.812 | 0 | 0 | 23.774 | 27.913 | 25.629 | 23.569 | 28.164 | 6.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 358.631 | 279.94 | 279.94 | 279.94 | 279.94 | 279.94 | 279.94 | 279.94 | 279.94 | 279.94 | 279.94 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 223.336 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 190.307 | 173.007 | 173.007 | 173.007 | 86.503 | 86.503 | 86.503 | 86.503 | 86.503 | 86.503 | 70 | 70 | 70 | 50 | 50 |
Ingehouden winsten
| -144.01 | -155.365 | -172.285 | -186.346 | 111.3 | 89.619 | 58.794 | 80.867 | 40.562 | 25.264 | 9.097 | 6.739 | -5.076 | -24.768 | -41.446 | -41.903 | -50.324 | -62.839 | -85.341 | -70.079 | -86.3 | -95.721 | -108.04 | -110.562 | 92.448 | 84.697 | 69.328 | 75.071 | 60.761 | 65.114 | 57.861 | 55.779 | 115.455 | 117.432 | 112.896 | 110.863 | 114.27 | 111.491 | 112.432 | 110.19 | 101.258 | 95.601 | 113.397 | 113.078 | 98.715 | 78.243 | 76.345 | 75.773 | 62.67 | 76.668 | 74.117 | 73.106 | 50.172 | 30.407 | 24.248 | 23.465 | 28.07 | 29.558 | 22.849 | 18.04 | -44.192 | -47.421 | -52.999 | -53.199 | -50.044 | -51.553 | -59.374 | -56.181 | -59.437 | -58.214 | -63.319 | -10.989 | -11.674 | -11.579 | -11.953 | -12.207 | -13.992 | -14.024 | -14.127 | -14.309 | -13.679 | -13.877 | -13.998 | -14.886 | -15.674 | -16.692 | -17.153 | -17.478 | 8.982 | 18.58 | 35.562 | 34.821 | 37.37 | 42.651 | 40.923 | 29.68 | 44.619 | 34.588 | 24.688 | 19.784 | 19.339 | 6.527 | 15.283 | 3.164 |
Overige gereserveerde algehele resultaten
| 0 | 65.602 | 675.435 | 65.499 | 675.521 | 54.127 | 675.938 | 1.087 | 686.812 | 66.011 | 687.159 | 65.366 | 685.013 | 63.568 | 685.14 | 0.498 | 0.483 | 0.258 | 0 | -0 | -0 | -0 | -0 | 1.193 | 1.295 | 6.855 | 2.967 | -0 | -4.049 | -0.812 | 0.353 | 0 | -23.774 | -27.913 | -25.629 | -23.569 | -28.164 | -6.109 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 655.488 | 658.256 | 675.257 | 649.371 | 0 | 621.337 | 0 | 660.814 | 0 | 687.348 | 0 | 686.703 | -0 | 684.904 | 0 | 621.337 | 690.238 | 621.337 | -0 | 655.659 | 655.659 | 655.659 | 672.949 | 672.949 | 674.243 | 679.803 | 675.916 | 672.949 | 691.823 | 695.872 | 696.225 | 695.872 | 695.872 | 695.872 | 282.588 | 282.588 | 274.766 | 274.766 | 270.114 | 270.114 | 274.304 | 274.304 | 274.304 | 274.304 | 36.718 | 36.718 | 36.718 | 36.718 | 36.751 | 36.992 | 36.693 | 36.693 | 35.111 | 35.111 | 35.111 | 35.111 | 34.563 | 34.563 | 34.563 | 34.563 | 33.633 | 33.633 | 33.501 | 33.501 | 33.501 | 33.501 | 36.962 | 40.844 | 34.686 | 35.531 | 37.124 | 66.457 | 67.279 | 100.308 | 100.308 | 100.135 | 100.135 | 100.135 | 100.135 | 100.135 | 100.009 | 100.01 | 100.01 | 100.01 | 100.01 | 100.01 | 100.006 | 101.79 | 99.779 | 99.249 | 98.577 | 99.442 | 96.889 | 167.935 | 167.869 | 171.686 | 163.881 | 174.741 | 158.006 | 86.313 | 81.751 | 81.72 | 87.379 | 87.379 |
Totaal eigen vermogen van aandeelhouders
| 870.109 | 861.763 | 861.781 | 847.679 | 1,145.453 | 1,123.713 | 1,093.364 | 1,101.399 | 1,086.004 | 1,071.243 | 1,054.887 | 1,052.073 | 1,038.568 | 1,018.767 | 1,002.326 | 1,002.076 | 981.739 | 968.999 | 946.239 | 961.5 | 945.28 | 935.859 | 923.54 | 922.211 | 1,125.322 | 1,123.131 | 1,103.875 | 1,106.651 | 1,111.215 | 1,118.805 | 1,112.718 | 1,110.282 | 1,146.184 | 1,144.022 | 649.795 | 649.823 | 640.812 | 660.088 | 667.138 | 664.896 | 655.502 | 649.845 | 667.641 | 667.322 | 358.77 | 338.298 | 336.4 | 335.828 | 322.758 | 336.996 | 334.147 | 333.135 | 308.619 | 288.855 | 282.696 | 281.912 | 285.97 | 287.457 | 280.748 | 275.94 | 212.777 | 209.549 | 203.839 | 203.638 | 206.793 | 205.285 | 200.925 | 208 | 198.585 | 200.653 | 197.142 | 278.804 | 278.941 | 279.037 | 278.662 | 278.235 | 276.45 | 276.419 | 276.315 | 276.133 | 276.638 | 276.44 | 276.319 | 275.431 | 274.643 | 273.625 | 273.16 | 272.765 | 299.068 | 308.136 | 307.146 | 306.322 | 307.266 | 295.231 | 295.296 | 284.053 | 295.004 | 284.973 | 269.198 | 176.098 | 171.09 | 158.247 | 152.662 | 140.543 |
Totaal eigen vermogen
| 956.216 | 951.761 | 954.225 | 938.514 | 1,222.246 | 1,199.825 | 1,122.925 | 1,155.755 | 1,140.856 | 1,122.089 | 1,105.399 | 1,103.024 | 1,090.547 | 1,070.156 | 1,051.378 | 1,049.907 | 1,012.088 | 996.434 | 971.127 | 986.274 | 967.543 | 957.151 | 928.645 | 926.584 | 1,129.477 | 1,127.889 | 1,106.518 | 1,108.252 | 1,108.386 | 1,116.173 | 1,108.926 | 1,105.436 | 1,138.519 | 1,134.866 | 649.795 | 649.823 | 640.812 | 660.088 | 667.138 | 664.896 | 655.502 | 649.845 | 667.641 | 667.322 | 358.77 | 338.298 | 336.4 | 335.828 | 322.758 | 337.715 | 334.885 | 333.94 | 309.339 | 289.592 | 283.477 | 282.741 | 287.028 | 288.505 | 281.711 | 276.913 | 214.528 | 211.338 | 205.6 | 205.391 | 208.479 | 206.979 | 202.592 | 209.689 | 200.204 | 202.276 | 198.703 | 280.416 | 288.667 | 288.788 | 288.375 | 287.943 | 286.461 | 285.303 | 284.994 | 284.681 | 286.235 | 285.885 | 285.479 | 284.298 | 275.848 | 274.842 | 275.744 | 275.28 | 305.248 | 314.091 | 311.978 | 311.07 | 309.771 | 296.638 | 295.296 | 285.352 | 295.004 | 284.973 | 269.292 | 176.543 | 171.09 | 158.247 | 152.662 | 140.543 |
Totaal passiva en aandeelhoudersvermogen
| 2,031.777 | 2,100.777 | 2,019.241 | 2,095.147 | 2,271.12 | 2,357.677 | 2,289.665 | 2,184.281 | 2,168.976 | 2,078.798 | 2,188.916 | 2,162.049 | 2,154.301 | 2,202.538 | 2,141.434 | 2,101.926 | 2,032.674 | 1,997.285 | 2,018.287 | 1,986.494 | 1,870.531 | 1,830.876 | 1,687.462 | 1,633.547 | 1,784.084 | 1,762.58 | 1,688.008 | 1,725.619 | 1,663.812 | 1,686.673 | 1,562.601 | 1,580.783 | 1,514.748 | 1,570.382 | 779.814 | 790.227 | 728.666 | 746.547 | 759.803 | 768.674 | 751.562 | 744.255 | 819.492 | 905.954 | 610.825 | 586.73 | 585.067 | 627.322 | 592.98 | 588.815 | 597.362 | 653.354 | 637.33 | 728.871 | 696.422 | 678.653 | 576.111 | 568.438 | 551.724 | 576.476 | 563.671 | 575.796 | 562.247 | 589.041 | 580.637 | 584.456 | 560.491 | 573.533 | 602.571 | 598.01 | 616.532 | 722.583 | 655.035 | 651.663 | 659.76 | 649.082 | 653.07 | 593.795 | 592.701 | 595.615 | 600.607 | 589.683 | 593.666 | 582.973 | 474.731 | 467.696 | 505.858 | 509.574 | 552.495 | 568.21 | 553.645 | 544.451 | 508.822 | 543.62 | 455.795 | 460.102 | 451.023 | 415.309 | 418.656 | 317.302 | 309.451 | 296.437 | 291.886 | 263.264 |