Easyhome New Retail Group Corporation Limited

SZSE:000785.SZ

3.45 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.

2024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q12006 Q42006 Q32006 Q22006 Q12005 Q42005 Q32005 Q22005 Q12004 Q42004 Q32004 Q22004 Q12003 Q42003 Q32003 Q22003 Q12002 Q42002 Q32002 Q22002 Q12001 Q42001 Q22000 Q42000 Q21999 Q41999 Q21998 Q41998 Q21997 Q41997 Q21996 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 2,340.0992,694.6172,831.9583,568.2342,867.2193,219.754,972.624,618.2325,629.0084,765.7316,155.0725,636.4267,077.2947,009.3456,798.9477,516.4734,629.4923,310.4632,423.4984,318.843397.988387.902705.936851.927724.934703.877715.444742.277470.471426.069420.571460.155404.143421.337396.065448.217351.647463.22444.229540.917449.706605.671655.36660.803733.23915.414914.801908.885754.821662.564795.376740.571656.721634.356656.34692.873644.555650.964554.297562.326401.332376.511398.369451.45357.693352.249347.927442.285264.923300.02292.632297.205182.675200.563238.008275.138162.601122.656136.473116.16169.14131.038129.537148.984239.922224.5710159.951203.562228.156176.342194.152224.494144.34241.791146.661127.154118.892104.979112.882095.959
Kortetermijnbeleggingen 64.2673.16872.19575.17780.36281.91572.339162.927216.214250.029258.768241.512158.796139.101183.528103.349102.498100.49840180463.08407.809-531.911-541.711-549.582-560.213-548.66-561.139-580.151-591.612-607.579-622.383-634.096-650.505-666.895-683.747-694.753-711.384-725.352-728.331-666.519-684.551-675.911-677.923001,817.7700000000.1830.10620.00720.0770.0290.0290000000000085.340000000002.0222.0542.0541.7591.95103.3822.4442.7725.5885.6694.21313.1580.5250.061000000
Liquide middelen en kortetermijnbeleggingen 2,404.362,767.7852,904.1533,643.4112,947.5813,301.6645,044.9594,781.1595,845.2225,015.766,413.845,877.9387,236.097,148.4466,982.4757,619.8234,731.993,410.9612,463.4984,498.843861.068795.711705.936851.927724.934703.877715.444742.277470.471426.069420.571460.155404.143421.337396.065448.217351.647463.22444.229540.917449.706605.671655.36660.803733.23915.414914.801908.885754.821662.564795.376740.571656.721634.356656.523692.979664.562671.041554.326562.355401.332376.511398.369451.45357.693352.249347.927442.285264.923300.02292.632297.205182.675200.563238.008275.138162.601122.656136.473116.16169.14133.06131.591151.038241.681226.5220163.333206.005230.928181.93199.821228.706157.498242.316146.722127.154118.892104.979112.882095.959
Nettovorderingen 1,594.2331,773.62,209.4911,570.9041,860.0822,930.9111,900.7741,575.7351,708.3261,676.4621,565.2111,313.5671,555.1241,517.9252,813.5741,410.5171,717.2541,662.3120858.474125.418136.896139.054112.801128.557136.752127.74883.76104.70683.638105.56882.002119.073112.045102.544100.535109.727108.493108.85791.468183.06824.53694.381163.10613.57918.5254.589.872167.882150.83128.83121.55988.6785.59384.05564.77593.562136.899106.515118.33396.95595.515123.39101.799130.205122.815111.645129.29300120.948237.128096.23799.110135.757120.1233.78138.087160.549136.887145.5520253.726111.58700.076245.956127.183223.835239.095278.81380.4322.836.127016.77184.728282.74600
Voorraad 621.829638.348548.578437.721440.96491.392415.453586.019447.222404.111380.849379.067287.247255.477283.091180.104201.346206.608218.924203.7247.089228.988251.433255.521218.815205.514222.206247.515226.539220.309224.061276.114219.232248.464303.354271.795289.956266.026296.119298.429284.767275.956292.607326.823315.014300.965341.175368.404354.165341.922360.6372.886342.697311.738309.842323.028382.689276.443278.707267.555260.531242.569244.312278.501242.938230.966232.742235.017235.85226.533197.125247.49266.114284.227288.146357.312356.787356.807370.022398.198367.405379.064398.792396.754355.581357.0770403.956459.232446.068421.725480.371420.969513.147473.825468.892432.657446.344366.3864.1420267.139
Overige vlottende activa 1,920.6951,379.156860.8731,118.0461,574.006363.1751,043.548990.2761,366.8371,327.4281,424.421,497.058997.655928.16373.2931,760.861,444.0282,774.256185.8272,425.45737.90228.30387.871,672.91887.59894.073137.833245.298410.285292.145265.941403.343107.19680.65762.90258.423144.70380.096117.94781.013245.868193.162207.112359.741400.238289.692292.026200.259199.63355.23568.58574.12869.59755.63281.06262.97354.31550.98165.32375.19167.0573.42470.87285.21374.28174.6385.16775.125186.824171.15545.991196.78178.6660.25761.158191.084115.522106.53114.559110.134116.868109.363124.724285.255122.633112.3420260.451245.65481.996105.819242.892140.424201.632215.349204.415207.2127.662110.01159.026626.064165.822
Totaal vlottende activa 6,029.636,558.896,523.0966,770.0826,822.6297,087.1428,404.7357,932.2659,367.6068,423.7619,784.3199,067.25610,076.1169,850.00710,452.43510,925.7458,094.6186,391.8245,724.986,482.4111,271.4771,190.2591,184.2931,277.461,159.9031,136.3561,203.2321,318.851,2121,035.5871,016.1411,226.254849.644860.676864.866878.97896.033917.835967.1531,011.827980.3421,074.7891,249.461,347.3681,448.4821,506.0711,548.0011,477.5481,308.6191,210.5511,353.3911,309.1441,157.6861,087.3181,131.4821,143.7551,195.1281,135.3651,004.871,023.433825.868788.02836.942916.963805.116780.66777.481881.72687.597697.708656.696705.637627.449641.283686.422823.534770.667706.093740.609762.581713.961758.375800.658833.047851.528807.5280827.816910.891886.175827.522919.294930.402874.042934.319820.347767.012696.64666.103558.797626.064528.92
Niet-vlottende activa:
Materiële vaste activa, netto 14,596.92714,879.79315,444.97515,835.6317,541.52518,445.11917,746.88518,184.28218,657.52419,212.22820,656.79521,222.27621,459.31421,786.20321,908.514,376.4664,593.354,440.1423,950.4013,956.371583.019592.343601.436612.074619.94628.835646.163654.213661.174674.742702.468718.085731.722747.82764.352779.123797.482812.961825.626823.162837.65852.986630.31638.585584.661589.709593.525599.916593.541600.75616.438601.179606.888615.55629.933643.43661.576672.748664.944666.537657.998667.169676.239688.038695.189705.134723.208717.781672.647666.44681.6861,308.1751,290.0191,326.9241,349.9561,361.1471,095.2361,047.0571,027.753980.832893.368897.77885.62821.023794.15769.830697.786642.984598.395595.314559.706475.349475.753473.529470.001474.971466.717473.533429.692212.795199.228
Goodwill 175.926175.926175.926175.926127.425127.4254.3634.3630000000011.66511.66511.66511.66511.6650011.665000000000000000000000000000000000000000000000000000000000000000000000000000000
Immateriële activa 733.128743.985724.227750.484821.031779.234768.326762.368769.072745.911688.82736.978699.091703.858729.037711.155661.309623.253609.864612.91838.52738.80539.35839.9240.4741.06141.65342.24542.83543.41643.84844.41743.32443.81844.32144.4745.23245.7746.30446.86647.37947.99648.25848.8149.36949.9250.4751.04151.47252.05152.62253.23853.80154.50355.21255.91456.60457.30956.62957.358.24558.82759.51260.12168.38368.97469.63270.07975.87876.60677.30778.139.7840.15940.74541.11799.79899.87499.18699.33999.76110.384110.903113.989109.921109.7450109.702110.111110.319110.648110.92247.14247.70436.56237.00537.54937.8938.34238.994022.652
Goodwill en immateriële activa 909.054919.911900.153926.41948.457906.66772.69766.731769.072745.911688.82736.978699.091703.858729.037711.155672.974634.918621.529624.58338.52738.80539.35839.9240.4741.06141.65342.24542.83543.41643.84844.41743.32443.81844.32144.4745.23245.7746.30446.86647.37947.99648.25848.8149.36949.9250.4751.04151.47252.05152.62253.23853.80154.50355.21255.91456.60457.30956.62957.358.24558.82759.51260.12168.38368.97469.63270.07975.87876.60677.30778.139.7840.15940.74541.11799.79899.87499.18699.33999.76110.384110.903113.989109.921109.7450109.702110.111110.319110.648110.92247.14247.70436.56237.00537.54937.8938.34238.994022.652
Langetermijnbeleggingen 24,608.68624,664.547920.137915.71926.541993.5531,053.48916.353929.363941.611964.926972.055866.763684.315614.989716.093557.654597.194687.735579.143-380.709-322.938552.537562.383570.298580.975569.456582.033601.043612.885629.186644.423656.807673.717690.533707.622755.737767.814782.245785.224722.021744.13737.626739.63864.20762.97-1,755.27890.98591.1410000086.52286.59864.1852.02163.27657.07400000000000-1.133000000000124.344154.268154.325150.715150.4820124.21116.211125.548122.515112.388112.96772.89371.41571.843000000
Belastingvorderingen 1,980.8291,966.9811,878.5631,862.3771,845.3011,830.9261,991.4421,997.6481,983.2411,956.7171,920.5011,920.441,849.012155.35174.4511,195.0851,277.171,264.5091,161.3541,157.1660.3890.3890.560.560.6040.6040.6040.6040.6060.6060.6060.6063.6943.6943.6943.6943.6273.6273.6273.6273.63.63.63.63.8533.8533.8533.8534.1754.0214.0374.0374.0764.0764.0084.0084.3474.3474.0034.0033.9543.9543.9543.9543.4533.4533.7713.7711.1141.1141.1141.13300000000096.50694.65886.94685.5485.074089.72874.55772.86578.17477.56911.01820.8353.5213.002000000
Overige niet-vlottende activa 3,744.5553,539.88427,566.58227,371.07925,511.74625,553.49623,633.74323,590.99623,036.35723,198.57922,262.89622,291.37521,068.57321,064.28121,030.93821,356.77820,683.51320,723.7320,780.93820,986.2721,217.2341,165.179233.562233.562233.562233.562233.562233.562233.562233.562233.562233.562223.562223.562223.562223.562213.562213.562213.562213.562213.562213.562233.412233.412654.757665.4362,493.344676.51660.74759.731766.807758.541761.664771.462694.325703.201744.602748.375698.428687.22738.699741.661712.972710.988687.272678.112669.578652.153721.21719.075729.275113.974120.237115.687114.351115.322198.513194.87202.574202.491220.160.0290.0290.0290.0290.0291,805.3530.0290.0290.0290.0290.0290.0895.3414.3514.97676.40840.08744.72744.63942.26920.161
Totaal niet-vlottende activa 45,840.05245,971.11746,710.4146,911.20646,773.56947,729.75445,198.23945,456.00945,375.55746,055.04746,493.93947,143.12545,942.75344,394.00744,457.92528,355.57627,784.6627,660.49327,201.95827,303.5361,458.4591,473.7791,427.4531,448.4991,464.8741,485.0381,491.4381,512.6571,539.2211,565.211,609.671,641.0941,659.1091,692.6111,726.4621,758.4711,815.641,843.7341,871.3641,872.4421,824.2131,862.2751,653.2061,664.0451,356.8471,371.8881,385.9151,422.3061,401.0691,416.5541,439.9041,416.9961,426.4281,445.591,469.9981,493.151,531.3091,534.81,487.2811,472.1351,458.8961,471.6111,452.6761,463.11,454.2961,455.6731,466.1891,443.7851,470.8491,463.2351,489.3821,500.2481,450.0351,482.7711,505.0521,517.5861,393.5471,341.8011,329.5121,282.6621,213.2881,229.0331,245.4781,176.311,140.3551,115.1591,805.3531,021.454943.892907.155906.68860.614646.564622.526589.378586.827588.928544.694556.603513.325255.064242.041
Totaal activa 51,869.68152,530.00753,233.50553,681.28853,596.19854,816.89653,602.97353,388.27454,743.16354,478.80856,278.25856,210.38156,018.86954,244.01454,910.35939,281.32135,879.27934,052.31832,926.93733,785.9472,729.9372,664.0382,611.7472,725.9592,624.7772,621.3942,694.672,831.5072,751.2212,600.7972,625.8112,867.3472,508.7532,553.2872,591.3282,637.4412,711.6732,761.5692,838.5172,884.2692,804.5542,937.0642,902.6663,011.4132,805.3282,877.962,933.9162,899.8542,709.6892,627.1042,793.2942,726.142,584.1142,532.9082,601.482,636.9052,726.4372,670.1652,492.1512,495.5692,284.7642,259.6312,289.6182,380.0632,259.4122,236.3332,243.672,325.5052,158.4462,160.9432,146.0782,205.8852,077.4842,124.0542,191.4752,341.122,164.2142,047.8942,070.1222,045.2431,927.251,987.4082,046.1362,009.3571,991.8821,922.6871,805.3531,849.271,854.7831,793.331,734.2011,779.9081,576.9661,496.5681,523.6971,407.1741,355.941,241.3341,222.7051,072.122881.128770.961
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 604.897718.844490.996518.757466.855503.324472.983505.986569.528491.076447.79449.803438.446465.895703.459411.689752.388718.986711.693510.421290.427284.238359.409178.976317.219296.049311.898389.411285.56263.648268.696376.348260.013269.276348.097360.944354.326311.624343.162399.258319.495287.608300.233395.075312.71306.389290.77369.6314.875262.854373.689387.959346.877296.733344.937376.17460.293309.102348.492385.124289.34307.122271.316358.753265.309265.466267.988319.457273.414250.579215.097272.309247.929296.227249.824373.781385.914343.094369.324337.429243.305269.716286.464313.234270.119275.7840381.684371.296338.436304.706396.62287.471260.646254.763230.02246.178256.944282.883191.2380138.293
Kortlopende schulden 1,797.092,284.4544,413.7251,447.0123,862.0451,354.9641,255.6881,094.0231,184.5663,674.1853,302.509881.626842.511514.4251,086.6781,293.4621,472.708884.072469.852229.30202870125.7113135108188280.35353.35390.35345231.55273.75233.75170220180303.1313.1371.1455.5428.5409.1364.5454.198535.298302.178282.178222.178263.058256.958264.558255.158255.658294.358374.758450.808521.008538.558501.858475.558572.95556.25575.65575.65533.65607.65737.31587.66553.26590.91566.26566.9642.9623.1563.1561.1570.1570.1550.1616.69627.29583.19682.19632.190601.19626.29492.9496.9604.89381.9307.9473.853439.21436.999429.676371.623354.1090197.145
Belastingschulden 271.225173.035439.943476.871350.411286.491682.69688.518508.853382.315730.803694.633508.034341.068534.695383.232392.207222.211543.533542.55545.34338.37152.83365.32547.01145.40682.83297.232.70827.28123.66452.61731.31326.6919.87839.44819.49920.32622.3547.34831.48629.2622.69643.03728.98525.27720.34637.5517.21111.47622.12426.66326.00727.64536.92247.40940.835.91642.55654.64935.9332.6532.26743.733.15329.48251.57357.08322.97216.92323.87135.4913.92310.81613.35420.10611.30610.98510.60618.2088.0945.8098.05713.7094.28115.001026.6035.5544.7276.71211.3092.6477.992-6.359-10.739-17.298-10.3210.74112.868019.968
Uitgestelde opbrengsten 01,312.2054,045.5154,519.1773,838.434,120.931,521.0151,614.9761,851.54004,348.854,660.9595,320.945,048.4644,862.7895,721.044,418.634,182.0274,613.666370.031363.738353.254462.101401.515397.807404.025456.332729.067516.528515.428570.372321.321312.869297.47351.552304.723339.902316.139396.438392.282384.947315.204395.155278.785328.481321.856358.368313.251329.334331.184321.934250.32298.445315.139313.439329.478316.989266.435262.061235.158232.927319.908396.213358.955359.645379.755375.436424.901401.826402.136438.555360.445377.869380.548390.603236.385181.168154.13163.468151.418136.786152.389135.361113.158109.310121.42794.65589.431120.605116.66584.78282.25594.69571.65670.54273.3480.81295.35096.448
Overige kortlopende verplichtingen 7,029.9067,090.082653.0863,387.175870.8143,064.7245,057.164,908.885,817.0494,741.2785,330.8793,196.0833,115.3792,831.9531,118.9814,498.2291,061.3231,637.1631,011.0281,966.708622.06604.72625.914909.179623.61624.12627.35671958.751746.861765.506579.078572.934562.9578.644679.665630.287753.763644.772703.055735.104768.486736.672774.966690.012734.493439.714889.555790.464825.028749.623658.743535.82560.105592.488566.257510.304539.197516.832470.288442.183383.315501.444541.336496.721472.337497.218469.274459.501635.31676.865697.206426.672419.449443.84490.875263.733192.486174.779180.045193.833167.18190.307165.475131.414102.9890111.218105.071248.085281.445119.306140.563192.57231.041226.76128.726126.448100.78996.816498.8777.41
Totaal kortlopende verplichtingen 9,703.11810,266.41510,043.26610,348.9929,388.5579,330.4338,989.5358,811.69,931.5359,288.8549,811.989,570.9949,565.3289,474.2818,492.2778,771.6639,399.6657,881.0616,918.1337,862.653957.83955.3291,108.1561,279.181,100.841,100.5741,130.081,345.6111,557.3691,391.1391,448.2161,626.2481,095.8091,132.6151,180.3681,250.0571,224.1121,265.7131,313.3831,462.7621,457.1861,540.8541,488.11,622.1791,396.2061,520.3561,607.9841,598.8831,404.7281,321.5361,408.4941,330.3231,173.2611,139.6421,230.0041,284.1941,386.1551,335.0221,428.8881,448.6191,269.3111,198.6451,377.9771,500.0391,370.8331,342.9351,350.4291,453.4641,493.1971,490.4721,469.0931,592.0741,254.7851,293.3911,349.9191,507.8621,224.0521,107.6651,124.8081,105.783995.3321,059.3961,112.1181,075.6071,088.0041,025.96501,120.161,108.2121,084.1481,089.7631,132.124812.581769.108953.299856.621794.605799.12756.035655.03498.87432.816
Langlopende verplichtingen:
Langetermijnschulden 17,313.36117,674.84618,487.38818,945.41520,247.34421,743.55720,000.89620,387.09520,990.87821,842.75422,341.72123,017.58323,371.76424,041.52225,720.42525,432.7372,970.3173,059.6142,297.8572,304.857259.54231.81132.15132.15187.5187.5187.5187.5236.85236.85236.85328.7479.7479.7479.7479.7531.25519.8543.2448.3382.25431.95466.75466.75497.25447.6427.8435.8453.15453.15552.25601.95623.7623.7623.7623.7623.85623.85368.85388.85368.85416.85276.85276.85279.85284.85284.85286.8586.8586.8586.8553.85299300300300300.045300.045302.545302.545302.545301.045302.545302.545279.045264.0450104.045110.04568.04510.04520.045164.835150.83510012.112.155.548.84050.42
Uitgestelde opbrengsten niet-vlottend 4.6934.8735.1095.6955.9956.1646.2036.797.0167.1647.2867.8738.4518.6295.0833.6874,844.4735,019.8525,270.6325,236.492000-4,036.119000000000000000000000000000000000-623.85-368.85-388.85-368.85-416.85-276.85-276.85-279.85-284.85-284.85-286.85000-54.068000000000000000000000000000000
Uitgestelde belastingverplichtingen niet-vlottend 2,628.3632,636.2852,528.0292,566.772,489.3182,493.072,434.1582,484.4652,448.5642,451.2192,455.2462,445.0442,457.2852,424.6042,387.7422,386.4692,233.7492,226.6642,224.9052,229.5715.4616.07301,807.3740000000000000000000000000000000000.2810.4430.3920.3490.2780.2440.1070.1350.1850.3490.4390000.218000000000000000000000000000000
Overige niet-vlottende verplichtingen 871.899780.16812.113817.849771.615858.403918.852918.85784.957793.59910.076926.446989.629891.916972.328-18,051.28545.36-0.629.5692,259.3733.483.4807,635.0542.1742.17410.13510.13500000000000000000000000000000000000000000000000000000000000000000000000068.080
Totaal niet-vlottende verplichtingen 20,818.31621,086.41821,832.63822,330.03523,514.27225,101.19423,360.1123,797.224,231.41525,087.56425,714.32926,396.94526,827.12927,366.67229,085.5789,788.15110,093.89910,305.539,822.9629,800.487278.48251.363132.15132.15189.674189.674197.635197.635236.85236.85236.85328.7479.7479.7479.7479.7531.25519.8543.2448.3382.25431.95466.75466.75497.25447.6427.8435.8453.15453.15552.25601.95623.7623.7623.7623.7623.85624.131369.293389.242369.199417.128277.094276.957279.985285.035285.199287.28986.8586.8586.8553.85299300300300300.045300.045302.545302.545302.545301.045302.545302.545279.045264.0450104.045110.04568.04510.04520.045164.835150.83510012.112.155.548.8468.0850.42
Totaal passiva 30,521.43331,352.83331,875.90432,679.02732,902.82834,431.62732,349.64532,608.834,162.9534,376.41835,526.30935,967.93936,392.45736,840.95337,577.85518,559.81319,493.56518,186.59116,741.09517,663.141,236.311,206.6921,240.3061,411.331,290.5141,290.2481,327.7151,543.2461,794.2191,627.9891,685.0661,954.9481,575.5091,612.3151,660.0681,729.7571,755.3621,785.5131,856.5831,911.0621,839.4361,972.8041,954.852,088.9291,893.4561,967.9562,035.7842,034.6831,857.8781,774.6861,960.7441,932.2731,796.9611,763.3421,853.7041,907.8942,010.0051,959.1531,798.1811,837.8611,638.511,615.7721,655.0711,776.9961,650.8181,627.971,635.6271,740.7531,580.0471,577.3221,555.9431,645.9241,553.7851,593.3911,649.9191,807.8621,524.0971,407.711,427.3531,408.3281,297.8771,360.4411,414.6631,378.1521,367.0491,290.011,805.3531,224.2051,218.2571,152.1931,099.8081,152.169977.416919.943963.299856.621806.705811.22811.535703.87566.95483.236
Eigen vermogen:
Preferente aandelen 0001,321.37101,709.47901,710.18701,940.45501,863.51502,192.9020000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
Gewone aandelen 6,287.2886,287.2886,287.2886,287.2886,287.2886,287.2886,529.0376,529.0376,529.0376,529.0376,529.0376,529.0376,529.0376,529.0376,529.0376,529.0376,019.836,019.836,019.836,019.83251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.222251.2220251.222251.222251.222251.222251.222251.222179.444179.444179.444179.444171.4107.125107.12554.93654.936
Ingehouden winsten 4,757.214,628.1794,763.2454,414.124,299.4744,015.0024,855.5414,402.7214,438.7153,954.3824,497.7913,993.0753,665.0131,422.2691,253.6284,465.454,036.2053,543.2633,906.4163,596.638761.658735.748625.759579.393614.877622.505639.399570.55271.222281.04256.955236.56253.683268.981251.611235.139290.648306.78320.152308.293310.171314.75305.257285.12279.444283.224272.999244.723242.689246.714229.884194.372198.054182.503162.677146.044141.232135.501120.45984.70589.73385.11574.94243.83738.15233.80230.8725.887-15.013-15.958-14.838-38.42-43.275-43.984-39.984-53.68647.25149.21450.81544.97437.29434.67938.77638.34633.69440.641032.5138.38542.14334.03727.22955.70748.46754.57951.14358.95229.41669.81964.04579.42752.994
Overige gereserveerde algehele resultaten 310.321-1,337.9939,569.053-1,321.3719,424.684-1,709.4799,201.939-1,710.1878,939.653-1,940.4559,016.593-1,863.5158,687.254-2,192.9028,652.779258.16800-000011,379.54200000000000000000849.505-00814.373-00785.9890000000000000000000000000000000000000000000000000000000
Overige totale aandeelhoudersvermogen 8,943.57710,549.642-340.7310,549.642-340.7310,791.905-340.7310,549.642-340.7310,539.3788,417.69510,539.378-205.51510,745.311-3.2868,673.9835,331.1225,316.12205,511.412317.952317.9520-581.236310.678310.678310.678310.678287.13227.168287.132287.132286.512286.512286.512286.512286.465286.465286.465286.465-565.971283.533283.533-530.8475.862283.70779.181290.045282.931282.931282.931282.931274.917274.917274.917274.917268.307269.151269.635269.745256.067255.831255.731255.319254.957255.108255.598255.87264.14264.14264.14266.41264.14264.14264.14264.14264.14264.14264.14264.14262.483262.483262.483262.483261.024261.024551.9261.618259.744259.744259.623264.354259.535339.371308.373350.424292.183232.117215.516212.114162.59162.411
Totaal eigen vermogen van aandeelhouders 20,298.39620,127.11720,278.85619,929.67919,670.71619,384.71720,245.78719,771.21319,566.67519,082.34119,702.69119,197.97518,675.78916,503.71516,432.15819,668.4715,387.15714,879.21515,184.99615,127.881,330.8321,304.9221,194.9331,148.5671,176.7761,184.4041,201.2991,132.449809.576819.394795.309774.914791.418806.715789.345772.873828.335844.467857.839845.98844.926849.505840.012819.875814.373818.152814.266785.989776.842780.866764.036728.525724.193708.642688.815672.183660.761655.874641.316605.411597.021592.168581.894550.378544.33540.132537.692512.979500.349499.404500.524476.942472.087471.378475.378461.676562.613564.576566.177560.336550.999548.384552.48552.05545.94552.887551.9544.756549.35553.109544.881538.073566.464542.191542.395530.601530.579410.078392.46349.585296.953270.341
Totaal eigen vermogen 21,348.24821,172.30121,357.60221,002.2620,693.3720,385.26921,253.32920,779.47420,580.21320,102.3920,751.94920,242.44219,626.41117,403.06117,332.50420,721.50816,385.71415,865.72716,185.84216,122.8071,493.6271,457.3461,371.4411,314.6281,334.2631,331.1451,366.9551,288.261957.002972.808940.745912.399933.244940.972931.26907.683956.31976.056981.933973.208965.118964.26947.816922.484911.872910.004898.131865.171851.81852.419832.551793.867787.153769.566747.776729.011716.432711.011693.97657.707646.254643.858634.547603.067608.594608.363608.043584.752578.399583.621590.135559.961523.699530.663541.556533.258640.117640.184642.768636.915629.373626.967631.474631.204624.833632.677551.9625.066636.526641.137634.394627.739599.55576.625560.398550.553549.235430.114411.17368.252314.178287.725
Totaal passiva en aandeelhoudersvermogen 51,869.68152,530.00753,233.50553,681.28853,596.19854,816.89653,602.97353,388.27454,743.16354,478.80856,278.25856,210.38156,018.86954,244.01454,910.35939,281.32135,879.27934,052.31832,926.93733,785.9472,729.9372,664.0382,611.7472,725.9592,624.7772,621.3942,694.672,831.5072,751.2212,600.7972,625.8112,867.3472,508.7532,553.2872,591.3282,637.4412,711.6732,761.5692,838.5172,884.2692,804.5542,937.0642,902.6663,011.4132,805.3282,877.962,933.9162,899.8542,709.6892,627.1042,793.2942,726.142,584.1142,532.9082,601.482,636.9052,726.4372,670.1652,492.1512,495.5692,284.7642,259.6312,289.6182,380.0632,259.4122,236.3332,243.672,325.5052,158.4462,160.9432,146.0782,205.8852,077.4842,124.0542,191.4752,341.122,164.2142,047.8942,070.1222,045.2431,927.251,987.4082,046.1362,009.3571,991.8821,922.6871,805.3531,849.271,854.7831,793.331,734.2011,779.9081,576.9661,496.5681,523.6971,407.1741,355.941,241.3341,222.7051,072.122881.128770.961