PKU HealthCare Corp.,Ltd.
SZSE:000788.SZ
6.33 (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 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 374.372 | 426.798 | 345.188 | 457.253 | 371.76 | 332.068 | 372.525 | 633.52 | 435.239 | 434.018 | 440.612 | 446.261 | 452.621 | 411.775 | 439.849 | 476.959 | 548.823 | 588.11 | 624.773 | 668.913 | 589.617 | 533.591 | 645.48 | 520.548 | 346.069 | 469.961 | 349.035 | 419.989 | 384.227 | 409.347 | 296.04 | 491.2 | 459.74 | 796.805 | 954.136 | 1,344.909 | 337.058 | 352.656 | 531.325 | 632.283 | 929.743 | 793.837 | 611.715 | 718.755 | 843.693 | 868.014 | 707.756 | 592.422 | 507.471 | 445.671 | 593.493 | 414.471 | 605.559 | 713.251 | 699.831 | 638.182 | 241.07 | 337.537 | 341.998 | 203.022 | 339.812 | 288.476 | 88.763 | 98 | 94.557 | 107.775 | 64.83 | 71.414 | 73.97 | 89.969 | 63.74 | 52.515 | 58.432 | 27.594 | 65.853 | 62.077 | 67.373 | 80.584 | 107.768 | 98.77 | 79.712 | 87.069 | 29.694 | 33.788 | 33.328 | 23.342 | 30.205 | 16.743 | 20.517 | 27.574 | 33.143 | 59.079 | 0 | 18.501 | 11.971 | 8.811 | 21.806 | 7.275 | 32.106 | 18.738 | 101.877 | 0 | 24.795 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.927 | -31.888 | -30.066 | -29.313 | -29.902 | -33.83 | -34.717 | -37.143 | -36.056 | 0 | 0 | 0 | 0 | -21.027 | -18.032 | 0 | -27.208 | -28.432 | -41.993 | -39.34 | 0.745 | -0.572 | 0.225 | 0.117 | 0.409 | 0.228 | 0.082 | -0.606 | -0.407 | 0 | 0 | 0.226 | 1.279 | 0 | 0 | 0 | 0.038 | 0.131 | 0 | 0 | 0 | 0 | 0 | -292.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 374.372 | 426.798 | 345.188 | 457.253 | 371.76 | 332.068 | 372.525 | 633.52 | 435.239 | 434.018 | 440.612 | 446.261 | 452.621 | 411.775 | 439.849 | 476.959 | 548.823 | 588.11 | 624.773 | 668.913 | 589.617 | 533.591 | 645.48 | 520.548 | 346.069 | 469.961 | 349.035 | 419.989 | 384.227 | 409.347 | 296.04 | 491.2 | 459.74 | 796.805 | 954.136 | 1,344.909 | 337.058 | 352.656 | 531.325 | 633.028 | 929.171 | 794.062 | 611.832 | 719.163 | 843.921 | 868.096 | 707.756 | 592.422 | 507.471 | 445.671 | 593.719 | 415.75 | 605.559 | 713.251 | 699.831 | 638.219 | 241.2 | 337.537 | 341.998 | 203.022 | 339.812 | 288.476 | 88.763 | 98 | 94.557 | 107.775 | 64.83 | 71.414 | 73.97 | 89.969 | 63.74 | 52.515 | 58.432 | 27.594 | 65.853 | 62.077 | 67.373 | 80.584 | 107.768 | 98.77 | 79.712 | 87.069 | 29.694 | 33.788 | 33.328 | 23.342 | 30.205 | 16.743 | 20.517 | 27.574 | 33.143 | 59.079 | 0 | 18.501 | 11.971 | 8.811 | 21.806 | 7.275 | 32.106 | 18.738 | 101.877 | 0 | 24.795 |
Nettovorderingen
| 1,353.735 | 1,394.111 | 1,458.313 | 1,395.875 | 1,497.628 | 1,461.255 | 1,488.25 | 1,431.832 | 1,562.624 | 1,534.203 | 1,563.858 | 1,594.864 | 1,511.164 | 1,473.26 | 1,444.831 | 1,428.374 | 1,355.344 | 1,323.565 | 1,283.935 | 1,371.362 | 1,234.248 | 1,204.197 | 1,045.326 | 1,176.392 | 1,246.847 | 1,141.083 | 1,259.5 | 1,184.954 | 1,172.906 | 1,048.419 | 1,188.642 | 1,045.006 | 1,174.844 | 1,055.324 | 1,469.481 | 1,326.798 | 1,119.681 | 929.603 | 905.009 | 935.011 | 1,235.975 | 974.225 | 926.191 | 847.909 | 1,151.762 | 1,034.846 | 964.171 | 805.845 | 891.537 | 743.216 | 691.856 | 611.563 | 666.543 | 314.789 | 311.091 | 264.716 | 238.948 | 237.074 | 195.211 | 143.893 | 191.016 | 167.261 | 95.485 | 92.352 | 122.122 | 108.488 | 163.064 | 103.027 | 148.215 | 152.096 | 161.949 | 127.582 | 192.307 | 189.69 | 203.334 | 148.604 | 238.24 | 215.542 | 219.529 | 157.984 | 215.272 | 211.531 | 225.964 | 187.672 | 465.841 | 397.918 | 434.101 | 410.051 | 448.958 | 450.825 | 726.041 | 691.032 | 0 | 722.407 | 38.973 | 44.805 | 43.8 | 42.05 | 39.05 | 61.026 | 30.327 | 0 | 69.001 |
Voorraad
| 208.542 | 221.63 | 208.699 | 184.177 | 208.492 | 236.595 | 207.308 | 172.177 | 171.91 | 147.478 | 144.024 | 125.598 | 120.992 | 142.084 | 144.822 | 114.566 | 149.311 | 155.214 | 180.095 | 165.721 | 293.482 | 237.12 | 231.465 | 198.819 | 262.359 | 269.24 | 294.128 | 234.946 | 341.194 | 316.04 | 244.874 | 244.295 | 272.694 | 277.392 | 258.252 | 199.997 | 576.294 | 603.665 | 683.292 | 604.629 | 573.9 | 574.513 | 468.083 | 490.189 | 415.821 | 462.027 | 379.666 | 366.776 | 389.86 | 348.498 | 310.789 | 334.281 | 320.39 | 288.901 | 288.502 | 293.866 | 259.442 | 297.703 | 247.133 | 242.36 | 209.903 | 212.497 | 165.621 | 161.836 | 184.997 | 172.029 | 139.314 | 164.172 | 149.378 | 144.422 | 108.198 | 119.971 | 105.404 | 108.125 | 100.975 | 112.033 | 104.868 | 113.489 | 115.37 | 145.77 | 114.107 | 113.821 | 81.45 | 84.614 | 72.445 | 66.339 | 62.537 | 70.506 | 82.376 | 90.428 | 88.324 | 87.011 | 82.812 | 90.507 | 93.617 | 113.544 | 112.535 | 87.613 | 126.121 | 109.591 | 78.34 | 0 | 68.808 |
Overige vlottende activa
| 1,355.706 | 2.219 | 4.102 | 15.631 | 0.001 | 27.785 | 0.341 | 0.891 | 1.061 | 1.061 | 3.004 | 3.498 | 0.261 | 0.262 | 0.238 | 0.262 | 0.238 | 0.238 | 2.122 | 0.28 | 0.362 | 0.377 | 0.393 | 0.448 | 0.475 | 0.336 | 0.551 | 0.336 | 0.41 | 0.165 | 0.49 | 13.713 | 4.385 | 10.094 | 4.385 | 4.385 | 20.567 | 18.984 | 27.228 | 31.093 | 14.486 | 23.859 | 20.376 | 14.838 | -95.797 | -104.216 | -58.222 | -49.567 | -46.126 | -28.109 | -23.081 | -15.95 | -14.335 | -8.427 | -14.021 | -14.084 | -10.24 | -15.843 | -7.989 | -5.47 | -9.674 | -8.174 | -4.745 | -3.931 | -8.897 | -4.951 | -19.789 | -3.497 | -8.35 | -13.776 | -8.644 | -6.97 | -13.249 | 0.452 | 1.711 | 1.395 | -30.724 | -26.564 | -22.895 | 1.499 | -24.148 | -18.859 | -18.394 | -16.761 | -93.961 | -75.721 | -91.807 | -87.891 | -105.798 | -104.029 | -232.53 | -228.495 | 54.914 | -224.768 | 439.251 | 453.559 | 390.587 | 451.373 | 359.432 | 296.134 | 261.603 | 536.766 | 127.785 |
Totaal vlottende activa
| 1,966.288 | 2,044.759 | 2,016.303 | 2,052.936 | 2,077.881 | 2,057.703 | 2,068.424 | 2,238.42 | 2,170.834 | 2,116.76 | 2,151.498 | 2,170.22 | 2,085.038 | 2,027.38 | 2,029.74 | 2,020.161 | 2,053.716 | 2,067.127 | 2,090.925 | 2,206.276 | 2,117.709 | 1,975.286 | 1,922.664 | 1,896.206 | 1,855.75 | 1,880.621 | 1,903.213 | 1,840.225 | 1,898.737 | 1,773.971 | 1,730.045 | 1,794.215 | 1,911.663 | 2,139.615 | 2,686.255 | 2,876.089 | 2,053.599 | 1,904.909 | 2,146.853 | 2,203.761 | 2,753.532 | 2,366.659 | 2,026.481 | 2,072.1 | 2,315.707 | 2,260.753 | 1,993.371 | 1,715.475 | 1,742.74 | 1,509.277 | 1,573.282 | 1,345.645 | 1,578.157 | 1,308.514 | 1,285.402 | 1,182.717 | 729.35 | 856.47 | 776.352 | 583.804 | 731.057 | 660.061 | 345.124 | 348.257 | 392.778 | 383.34 | 347.42 | 335.116 | 363.213 | 372.711 | 325.244 | 293.098 | 342.893 | 325.862 | 371.872 | 324.109 | 379.757 | 383.051 | 419.771 | 404.023 | 384.943 | 393.562 | 318.713 | 289.314 | 477.653 | 411.879 | 435.035 | 409.41 | 446.053 | 464.798 | 614.977 | 608.627 | 613.765 | 606.646 | 583.811 | 620.718 | 568.728 | 588.311 | 556.709 | 485.489 | 472.147 | 536.766 | 290.39 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 148.342 | 154.233 | 162.509 | 167.675 | 167.256 | 163.418 | 182.174 | 212.2 | 177.777 | 190.499 | 200.072 | 208.557 | 137.763 | 138.555 | 141.478 | 140.34 | 148.28 | 152.029 | 158.103 | 161.3 | 153.256 | 155.862 | 158.102 | 160.872 | 159.339 | 154.66 | 157.623 | 160.123 | 164.189 | 163.826 | 163.4 | 166.031 | 160.354 | 165.287 | 163.786 | 163.645 | 2,011.668 | 2,028.273 | 2,043.833 | 2,032.286 | 1,924.466 | 1,931.009 | 1,972.226 | 1,962.982 | 1,921.906 | 1,849.936 | 1,774.26 | 1,745.317 | 1,472.39 | 1,391.468 | 1,288.373 | 1,247.715 | 992.274 | 826.665 | 708.173 | 646.204 | 637.294 | 564.473 | 565.926 | 556.456 | 564.664 | 564.558 | 299.083 | 299.754 | 326.443 | 322.106 | 306.092 | 315.117 | 315.289 | 317.205 | 342.211 | 337.447 | 294.141 | 294.667 | 293.998 | 279.641 | 264.038 | 260.828 | 255.208 | 253.725 | 324.617 | 317.741 | 313.882 | 304.614 | 297.767 | 303.508 | 309.07 | 316.61 | 347.9 | 353.576 | 280.93 | 285.634 | 345.178 | 340.323 | 362.421 | 381.584 | 390.658 | 457.651 | 460.115 | 486.562 | 438.539 | 380.623 | 330.634 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 129.039 | 125.331 | 127.859 | 128.784 | 142.18 | 133.714 | 133.089 | 132.538 | 134.513 | 133.789 | 129.656 | 111.89 | 111.156 | 76.046 | 84.239 | 82.18 | 75.876 | 68.912 | 41.4 | 41.457 | 34.959 | 25.512 | 22.578 | 20.957 | 19.82 | 9.972 | 8.448 | 8.175 | 1.448 | 1.832 | 2.276 | 2.693 | 3.408 | 3.764 | 5.404 | 4.343 | 245.483 | 246.674 | 252.868 | 251.527 | 201.09 | 189.426 | 188.284 | 161.793 | 149.323 | 149.075 | 145.621 | 146.217 | 146.034 | 146.011 | 147.625 | 144.609 | 147.979 | 145.625 | 145.06 | 143.583 | 233.977 | 233.692 | 233.592 | 168.218 | 168.236 | 166.681 | 150.058 | 149.321 | 101.609 | 102.374 | 103.139 | 103.904 | 104.669 | 105.434 | 106.199 | 106.964 | 107.729 | 108.494 | 109.319 | 110.024 | 113.105 | 112.545 | 113.329 | 113.157 | 53.845 | 54.184 | 54.603 | 55.064 | 55.677 | 56.086 | 56.495 | 56.904 | 57.675 | 57.813 | 3.712 | 3.85 | 0 | 4.125 | 4.502 | 4.785 | 5.068 | 5.351 | 5.634 | 5.918 | 6.201 | 0 | 6.606 |
Goodwill en immateriële activa
| 129.039 | 125.331 | 127.859 | 128.784 | 142.18 | 133.714 | 133.089 | 132.538 | 134.513 | 133.789 | 129.656 | 111.89 | 111.156 | 76.046 | 84.239 | 82.18 | 75.876 | 68.912 | 41.4 | 41.457 | 34.959 | 25.512 | 22.578 | 20.957 | 19.82 | 9.972 | 8.448 | 8.175 | 1.448 | 1.832 | 2.276 | 2.693 | 3.408 | 3.764 | 5.404 | 4.343 | 245.483 | 246.674 | 252.868 | 251.527 | 201.09 | 189.426 | 188.284 | 161.793 | 149.323 | 149.075 | 145.621 | 146.217 | 146.034 | 146.011 | 147.625 | 144.609 | 147.979 | 145.625 | 145.06 | 143.583 | 233.977 | 233.692 | 233.592 | 168.218 | 168.236 | 166.681 | 150.058 | 149.321 | 101.609 | 102.374 | 103.139 | 103.904 | 104.669 | 105.434 | 106.199 | 106.964 | 107.729 | 108.494 | 109.319 | 110.024 | 113.105 | 112.545 | 113.329 | 113.157 | 53.845 | 54.184 | 54.603 | 55.064 | 55.677 | 56.086 | 56.495 | 56.904 | 57.675 | 57.813 | 3.712 | 3.85 | 0 | 4.125 | 4.502 | 4.785 | 5.068 | 5.351 | 5.634 | 5.918 | 6.201 | 0 | 6.606 |
Langetermijnbeleggingen
| 19.268 | 20.535 | 20.775 | 16.99 | 17.208 | 17.535 | 17.862 | 0 | 0 | 0 | 0 | 0.325 | 5.585 | 5.702 | 5.861 | 6.327 | 9.05 | 9.272 | 8.902 | 9.016 | 33.18 | 32.785 | 33.819 | 36.161 | 42.909 | 45.576 | 49.354 | 49.887 | 16.801 | 19.031 | 21.581 | 23.911 | 48.904 | 47.908 | 33.821 | 61.345 | 68.13 | 81.691 | 79.898 | 40.036 | 36.712 | 44.148 | 1.239 | 1.061 | 1.934 | 1.965 | 2.975 | 2.892 | 2.142 | 0 | 2.143 | 0.974 | 0 | 0 | 0 | 2.467 | 2.521 | 0 | 0 | 0 | 0 | 0 | 295.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.451 | 8.227 | 16.996 | 18.441 | 19.677 | 19.792 | 21.426 | 21.705 | 20.964 | 20.617 | 21.063 | 20.541 | 24.051 | 22.57 | 22.219 | 22.159 | 21.654 | 20.225 | 20.457 | 20.535 | 15.18 | 14.556 | 15.288 | 15.288 | 13.95 | 13.824 | 15.074 | 14.697 | 9.082 | 10.266 | 8.619 | 9.341 | 7.888 | 7.888 | 9.36 | 9.36 | 23.389 | 23.389 | 13.833 | 14.54 | 7.693 | 7.693 | 7.637 | 7.604 | 6.956 | 7.3 | 6.757 | 7.235 | 5.648 | 5.636 | 5.249 | 5.505 | 5.408 | 4.235 | 4.136 | 4.136 | 4.728 | 3.965 | 3.607 | 3.607 | 2.456 | 2.456 | 2.139 | 2.139 | 1.48 | 1.48 | 2.497 | 2.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 57.44 | 57.638 | 50.462 | 53.459 | 43.501 | 47.85 | 34.183 | 31.771 | 24.894 | 18.693 | 19.327 | 29.765 | 26.506 | 41.922 | 36.067 | 35.033 | 29.191 | 27.405 | 30.973 | 21.675 | 17.797 | 13.653 | 13.577 | 13.153 | 0.113 | 4.868 | 2.471 | 2.831 | 43.225 | 42.811 | 44.9 | 45.593 | 6.74 | 6.74 | 23.217 | 9.08 | 23.517 | 23.517 | 23.517 | 69.931 | 23.517 | 23.517 | 23.517 | 23.517 | 24.372 | 24.272 | 23.517 | 23.517 | 0.429 | 2.385 | 0.342 | 1.41 | 2.199 | 2.533 | 2.601 | 0.038 | 0.131 | 2.748 | 3.292 | 3.717 | 3.311 | 3.582 | -292.94 | 1.884 | 2.377 | 2.974 | 4.058 | 4.058 | 0.435 | 0.435 | 0.712 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 0.435 | 1.136 | 1.052 | 1.417 | 1.417 | 2.599 | 2.599 | 2.743 | 2.743 | 3.292 | 3.292 | 3.419 | 3.419 | -2.21 | 3.29 | 5.357 | 6.66 | 6.915 | 7.551 | 7.451 | 7.251 | 5.821 | 9.481 | 1.351 |
Totaal niet-vlottende activa
| 361.539 | 365.964 | 378.602 | 385.35 | 389.822 | 382.31 | 388.733 | 398.214 | 358.148 | 363.599 | 370.118 | 371.08 | 305.061 | 284.795 | 289.864 | 286.039 | 284.051 | 277.844 | 259.835 | 253.983 | 254.373 | 242.368 | 243.364 | 246.431 | 236.131 | 228.899 | 232.969 | 235.712 | 234.744 | 237.765 | 240.776 | 247.569 | 227.294 | 231.588 | 235.588 | 247.773 | 2,372.187 | 2,403.543 | 2,413.948 | 2,408.32 | 2,193.478 | 2,195.793 | 2,192.903 | 2,156.958 | 2,104.492 | 2,032.548 | 1,953.13 | 1,925.177 | 1,626.644 | 1,545.5 | 1,443.731 | 1,400.213 | 1,147.86 | 979.058 | 859.97 | 796.428 | 878.65 | 804.877 | 806.417 | 731.998 | 738.667 | 737.277 | 453.836 | 453.099 | 431.909 | 428.933 | 415.785 | 425.576 | 420.392 | 423.074 | 449.122 | 444.846 | 402.304 | 403.596 | 403.752 | 390.1 | 377.578 | 373.808 | 368.971 | 367.317 | 379.598 | 372.977 | 369.902 | 361.094 | 356.044 | 362.193 | 368.308 | 376.257 | 408.867 | 414.681 | 288.061 | 292.902 | 342.968 | 347.738 | 372.281 | 393.029 | 402.641 | 470.554 | 473.2 | 499.73 | 450.561 | 390.104 | 338.591 |
Totaal activa
| 2,327.826 | 2,410.723 | 2,394.904 | 2,438.286 | 2,467.703 | 2,440.013 | 2,457.157 | 2,636.633 | 2,528.982 | 2,480.359 | 2,521.616 | 2,541.3 | 2,390.098 | 2,312.175 | 2,319.604 | 2,306.201 | 2,337.767 | 2,344.971 | 2,350.76 | 2,460.259 | 2,372.082 | 2,217.654 | 2,166.028 | 2,142.638 | 2,091.881 | 2,109.52 | 2,136.181 | 2,075.938 | 2,133.481 | 2,011.736 | 1,970.821 | 2,041.783 | 2,138.957 | 2,371.203 | 2,921.843 | 3,123.863 | 4,425.787 | 4,308.452 | 4,560.801 | 4,612.082 | 4,947.01 | 4,562.452 | 4,219.384 | 4,229.058 | 4,420.199 | 4,293.301 | 3,946.501 | 3,640.653 | 3,369.384 | 3,054.776 | 3,017.014 | 2,745.858 | 2,726.017 | 2,287.572 | 2,145.372 | 1,979.145 | 1,608 | 1,661.348 | 1,582.77 | 1,315.802 | 1,469.724 | 1,397.338 | 798.961 | 801.356 | 824.688 | 812.273 | 763.205 | 760.692 | 783.605 | 795.785 | 774.366 | 737.944 | 745.197 | 729.458 | 775.624 | 714.209 | 757.335 | 756.859 | 788.742 | 771.34 | 764.541 | 766.539 | 688.615 | 650.408 | 833.697 | 774.072 | 803.343 | 785.667 | 854.92 | 879.478 | 903.038 | 901.529 | 956.733 | 954.385 | 956.092 | 1,013.748 | 971.369 | 1,058.864 | 1,029.91 | 985.219 | 922.708 | 926.87 | 628.98 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 486.107 | 541.114 | 527.252 | 529.916 | 540.177 | 549.382 | 517.993 | 490.853 | 448.263 | 417.601 | 453.995 | 460.716 | 461.029 | 434.213 | 443.682 | 434.653 | 507.773 | 516.261 | 497.914 | 553.591 | 565.63 | 548.491 | 524.444 | 513.917 | 500.415 | 422.78 | 500.474 | 512.58 | 607.29 | 562.45 | 566.857 | 552.701 | 538.046 | 561.229 | 804.216 | 668.15 | 1,122.321 | 1,171.732 | 1,023.829 | 1,029.345 | 1,066.316 | 805.983 | 777.865 | 804.97 | 900.969 | 848.096 | 796.231 | 868.566 | 697.209 | 539.658 | 550.218 | 709.979 | 556.415 | 378.261 | 317.141 | 338.174 | 263.973 | 245.416 | 205.344 | 184.972 | 215.548 | 204.933 | 157.901 | 160.829 | 185.266 | 203.811 | 183.317 | 141.369 | 172.69 | 172.298 | 157.396 | 146.848 | 127.992 | 104.526 | 147.239 | 116.581 | 143.215 | 169.331 | 213.385 | 225.641 | 208.227 | 188.041 | 145.28 | 145.556 | 172.819 | 166.522 | 159.277 | 143.1 | 139.232 | 146.882 | 153.374 | 153.911 | 0 | 182.369 | 167.698 | 147.512 | 149.518 | 122.147 | 111.134 | 94.195 | 49.567 | 0 | 29.092 |
Kortlopende schulden
| 104.062 | 54.287 | 54.142 | 58.595 | 74.064 | 65.235 | 93.975 | 148.739 | 209.467 | 250.456 | 268.825 | 287.208 | 246.644 | 227.913 | 242.461 | 255.282 | 245.867 | 276.627 | 282.9 | 313.438 | 267 | 157 | 150.6 | 129.9 | 169.7 | 249.7 | 199.8 | 154.8 | 200 | 120 | 90 | 166.885 | 341.721 | 540.78 | 819.396 | 1,174.864 | 827.042 | 681.242 | 827.129 | 1,028.562 | 1,244.045 | 1,219.291 | 1,054.306 | 1,079.499 | 1,200.084 | 1,199.588 | 965.018 | 811.854 | 626.3 | 569.641 | 566.01 | 287.69 | 354.5 | 453.5 | 332.03 | 369.5 | 366 | 400 | 507.53 | 295.745 | 421.67 | 382.074 | 154 | 132.5 | 164 | 153.934 | 158.36 | 210 | 219.514 | 231.105 | 238.735 | 239.104 | 240.912 | 241.645 | 239.561 | 237.172 | 230 | 230 | 240.308 | 186.329 | 193.5 | 193.5 | 143.903 | 132.7 | 343.57 | 345.895 | 310.81 | 310.83 | 320.06 | 314.71 | 325.18 | 325.25 | 0 | 194.47 | 225.33 | 203.97 | 177.6 | 183.27 | 165.27 | 77.67 | 68.05 | 0 | 101.02 |
Belastingschulden
| 20.014 | 11.961 | 29.21 | 25.927 | 17.588 | 17.004 | 11.46 | 12.551 | 13.311 | 10.733 | 15.734 | 15.396 | 19.726 | 20.036 | 18.114 | 23.107 | 21.466 | 17.414 | 10.284 | 25.921 | 16.749 | 17.955 | 21.566 | 33.498 | 15.762 | 14.612 | 21.329 | 26.125 | 12.46 | 9.132 | 11.004 | 31.895 | 3.741 | 4.466 | 18.808 | 24.795 | 18.99 | 20.715 | 17.037 | 24.927 | 20.42 | 21.101 | 16.671 | 20.042 | -8.622 | -14.262 | -9.584 | -13.487 | -10.147 | -8.529 | -1.666 | 7.412 | 7.673 | 2.865 | 15.938 | 20.432 | 11.458 | 10.158 | 12.708 | 18.772 | 10.334 | 8.575 | 3.239 | 4.135 | 0.671 | 0.257 | 1.823 | 3.202 | 0.169 | -0.966 | 0.679 | 0.756 | 1.302 | -0.112 | 0.55 | 0.766 | 0.982 | -0.24 | 2.036 | -0.519 | 0.071 | -2.704 | -2.019 | -4.806 | -0.042 | 3.128 | 4.082 | 1.878 | -0.998 | 7.503 | 4.987 | 1.774 | 0 | 12.993 | 7.512 | 19.175 | 15.051 | 29.102 | 21.941 | 34.882 | 31.472 | 0 | 5.004 |
Uitgestelde opbrengsten
| 11.406 | 295.486 | 313.035 | 377.876 | 375.177 | 357.039 | 15.428 | 30.081 | 10.443 | 8.767 | 0 | 275.133 | 311.59 | 301.276 | 294.912 | 304.743 | 21.466 | 255.155 | 280.936 | 307.907 | 279.952 | 259.645 | 248.009 | 270.529 | 202.337 | 228.942 | 228.619 | 220.39 | 137.036 | 151.678 | 152.263 | 164.399 | 103.316 | 116.486 | 143.128 | 136.049 | 849.544 | 762.854 | 952.112 | 775.579 | 532.867 | 544.492 | 476.708 | 490.459 | 400.937 | 440.544 | 446.087 | 314.324 | 263.648 | 236.483 | 216.346 | 187.506 | 240.288 | 157.287 | 218.571 | 156.211 | 135.695 | 173.129 | 151.995 | 144.96 | 88.966 | 116.404 | 104.709 | 129.086 | 81.928 | 66.46 | 102.855 | 81.036 | 73.89 | 83.043 | 59.318 | 48.732 | 69.773 | 84.563 | 92.642 | 68.447 | 92.005 | 78.14 | 55.883 | 80.18 | 67.317 | 92.138 | 105.55 | 82.085 | 154.31 | 128.146 | 120.662 | 106.857 | 84.198 | 85.606 | 62.42 | 50.168 | 0 | 74.599 | 48.055 | 49.273 | 42.467 | 57.368 | 44.656 | 106.937 | 102.236 | 0 | 76.308 |
Overige kortlopende verplichtingen
| 166.202 | 1.397 | 1.397 | 1.718 | 1.682 | 1.55 | 372.317 | 522.841 | 396.8 | 351.763 | 346.322 | 73.162 | 1.72 | 1.633 | 2.243 | 1.847 | 263.329 | 13.189 | 17.161 | 23.754 | 15.719 | 24.458 | 16.749 | 17.082 | 15.646 | 17.105 | 18.768 | 15.894 | 18.146 | 16.542 | 17.108 | 18.648 | 12.091 | 10.332 | 18.034 | 14.418 | 9.135 | 1.589 | 55.216 | 4.612 | 163.004 | 97.315 | 13.158 | 13.436 | 8.662 | 7.999 | 10.035 | 5.05 | 5.355 | 6.727 | 10.437 | 8.105 | 4.299 | 7.817 | 7.422 | 6.148 | 5.552 | 19.737 | 18.801 | 10.556 | 19.007 | 16.7 | 11.026 | 12.992 | 13.997 | 12.991 | 13.038 | 13.37 | 15.985 | 13.3 | 10.818 | 15.036 | 16.165 | 11.71 | 14.57 | 12.365 | 16.904 | 17.679 | 35.189 | 36.644 | 29.2 | 29.186 | 34.168 | 32.62 | 25.931 | 9.796 | 26.285 | 24.783 | 8.18 | 8.32 | 14.585 | 8.497 | 460.425 | 12.013 | 10.669 | 21.363 | 5.088 | 5.56 | 6.11 | 3.866 | 1.757 | 270.203 | 1.606 |
Totaal kortlopende verplichtingen
| 767.776 | 892.284 | 895.826 | 968.106 | 991.101 | 973.205 | 999.713 | 1,192.513 | 1,064.974 | 1,028.588 | 1,069.142 | 1,096.22 | 1,020.984 | 965.036 | 983.298 | 996.525 | 1,038.436 | 1,061.232 | 1,078.91 | 1,198.689 | 1,128.301 | 989.594 | 939.802 | 931.428 | 888.097 | 918.526 | 947.661 | 903.664 | 962.472 | 850.67 | 826.228 | 902.632 | 995.174 | 1,228.827 | 1,784.775 | 1,993.48 | 2,808.041 | 2,617.417 | 2,858.286 | 2,838.098 | 3,006.232 | 2,667.081 | 2,322.037 | 2,388.364 | 2,510.652 | 2,496.227 | 2,217.37 | 1,999.794 | 1,592.512 | 1,352.509 | 1,343.011 | 1,193.279 | 1,155.502 | 996.865 | 875.164 | 870.034 | 771.22 | 838.282 | 883.67 | 636.233 | 745.19 | 720.111 | 427.635 | 435.407 | 445.192 | 437.196 | 457.57 | 445.775 | 482.078 | 499.745 | 466.268 | 449.719 | 454.842 | 442.444 | 494.011 | 434.565 | 482.125 | 495.151 | 544.766 | 528.794 | 498.243 | 502.865 | 428.9 | 392.962 | 696.629 | 650.359 | 617.035 | 585.57 | 551.67 | 555.518 | 555.559 | 537.826 | 460.425 | 463.45 | 451.752 | 422.119 | 374.673 | 368.345 | 327.17 | 282.668 | 221.61 | 270.203 | 208.026 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 11.619 | 17.841 | 23.542 | 29.512 | 36.071 | 41.772 | 42.473 | 51.513 | 56.393 | 62.164 | 66.994 | 3.111 | 3.799 | 4.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 591.261 | 594.722 | 565.399 | 544.591 | 619.403 | 585.983 | 598.274 | 561.924 | 664.434 | 641.944 | 592.61 | 538.67 | 682.48 | 620.11 | 600.41 | 510.41 | 549.41 | 430.67 | 437.39 | 257.39 | 208.5 | 209.5 | 99.5 | 99.5 | 179.5 | 149.5 | 49.5 | 49.5 | 49.5 | 49.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.54 | 56.54 | 20 | 20 | 11.7 | 20 | 20 | 20 | 0 | 98.6 | 68.6 | 68.6 | 68.6 | 41 | 54 | 122.3 | 129.594 | 0 | 155 |
Uitgestelde opbrengsten niet-vlottend
| 17.911 | 14.112 | 13.438 | 13.137 | 12.647 | 11.119 | 11.428 | 11.737 | 10.947 | 10.542 | 10.721 | 10.903 | 8.671 | 9.005 | 9.139 | 9.274 | 5.938 | 5.149 | 5.23 | 5.311 | 2.929 | 2.402 | 1.987 | 2.012 | 1.379 | 1.398 | 1.017 | 1.036 | 0.787 | 0.802 | 0.817 | 0.832 | 0 | 0 | 0 | 0 | 93.124 | 93.984 | 95.592 | 95.998 | 0 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -179.5 | -149.5 | -47.52 | -49.5 | -34.5 | -34.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 2.353 | 0 | 0.055 | 0.147 | 0.34 | 0 | 0 | 0 | 0 | 0 | 4.08 | 4.162 | 3.15 | 4.129 | 2.863 | 2.958 | 3.062 | 3.072 | 0.421 | 0.43 | 0.45 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -591.261 | -594.722 | -565.399 | 0.112 | -0.086 | 0.034 | 0.018 | 0.061 | 0.253 | 0.214 | 0.25 | 0.267 | 0.216 | 0.237 | 0.284 | 0.424 | 0.202 | 0.274 | 0.285 | 0.276 | 0.312 | 0.307 | 0.428 | 0.492 | 0.431 | 0.472 | 0.318 | 0.217 | 0.291 | 0.381 | 0.906 | 0.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.91 | 0 | 0 | 12.09 | 11.222 | 10.688 | 10.153 | 13.201 | 34.863 | 34.093 | 33.096 | 32.562 | 6.263 | 5.775 | 4.8 | 4.8 | 5.313 | 6.85 | 6.85 | 6.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 591.261 | 594.722 | 565.399 | 0 | 100.525 | 100.579 | 100.633 | 100.879 | 1.269 | 1.323 | 1.376 | 1.43 | 1.484 | 1.538 | 1.591 | 1.645 | 1.699 | 1.753 | 1.86 | 1.86 | 1.914 | 1.963 | 2.075 | 2.075 | 179.5 | 149.5 | 49.5 | 49.5 | 49.5 | 49.5 | 0 | 10 | 1.774 | 0.61 | 19.86 | 19.86 | 20.76 | 20.76 | 60 | 59.32 | 57.85 | 47.2 | 35.25 | 35.25 | 86.29 | 86.29 | 86.29 | 86.29 | 0 | 0 | 55.49 | 55.49 | 55.59 | 55.49 | 55.49 | 55.49 | -460.425 | 68.419 | 68.419 | 68.419 | 68.419 | 68.419 | 68.419 | 12.929 | 12.929 | 126.849 | 12.929 |
Totaal niet-vlottende verplichtingen
| 23.821 | 25.731 | 33.632 | 48.769 | 53.436 | 58.025 | 63.693 | 67.411 | 97.324 | 101.028 | 105.981 | 110.458 | 22.124 | 22.741 | 21.835 | 18.202 | 14.113 | 14.957 | 15.142 | 15.233 | 3.349 | 2.832 | 2.437 | 2.462 | 1.379 | 1.398 | 1.017 | 1.036 | 0.787 | 0.802 | 0.817 | 0.832 | 0 | 0 | 0 | 0 | 684.385 | 688.707 | 660.991 | 640.702 | 719.843 | 686.596 | 698.924 | 662.864 | 725.956 | 643.48 | 594.236 | 540.367 | 684.18 | 621.884 | 602.285 | 512.479 | 551.31 | 432.697 | 439.535 | 259.526 | 210.726 | 211.769 | 102.003 | 102.067 | 179.931 | 149.972 | 51.798 | 49.717 | 64.791 | 64.881 | 0.906 | 10.906 | 1.774 | 0.61 | 19.86 | 19.86 | 20.76 | 20.76 | 60 | 59.32 | 57.85 | 47.2 | 35.25 | 35.25 | 86.29 | 86.29 | 86.29 | 86.29 | 56.54 | 56.54 | 75.49 | 75.49 | 67.29 | 75.49 | 75.49 | 75.49 | -460.425 | 167.019 | 137.019 | 137.019 | 137.019 | 109.419 | 122.419 | 135.229 | 142.524 | 126.849 | 167.929 |
Totaal passiva
| 791.597 | 918.015 | 929.458 | 1,016.875 | 1,044.536 | 1,031.23 | 1,063.406 | 1,259.924 | 1,162.297 | 1,129.616 | 1,175.123 | 1,206.678 | 1,043.107 | 987.777 | 1,005.134 | 1,014.728 | 1,052.549 | 1,076.189 | 1,094.052 | 1,213.922 | 1,131.65 | 992.426 | 942.239 | 933.89 | 889.476 | 919.924 | 948.678 | 904.7 | 963.259 | 851.472 | 827.045 | 903.464 | 995.174 | 1,228.827 | 1,784.775 | 1,993.48 | 3,492.426 | 3,306.124 | 3,519.277 | 3,478.8 | 3,726.075 | 3,353.677 | 3,020.961 | 3,051.228 | 3,236.608 | 3,139.707 | 2,811.605 | 2,540.161 | 2,276.692 | 1,974.394 | 1,945.296 | 1,705.758 | 1,706.813 | 1,429.562 | 1,314.698 | 1,129.559 | 981.946 | 1,050.051 | 985.673 | 738.3 | 925.121 | 870.083 | 479.433 | 485.124 | 509.983 | 502.077 | 458.476 | 456.681 | 483.852 | 500.355 | 486.128 | 469.579 | 475.602 | 463.204 | 554.011 | 493.885 | 539.975 | 542.351 | 580.016 | 564.044 | 584.533 | 589.155 | 515.19 | 479.252 | 753.169 | 706.899 | 692.525 | 661.06 | 618.96 | 631.008 | 631.049 | 613.316 | 956.733 | 630.47 | 588.771 | 559.138 | 511.692 | 477.764 | 449.589 | 417.898 | 364.134 | 397.052 | 375.955 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.394 | 5.814 | 5.846 | 5.959 | 5.333 | 5.721 | 5.67 | 5.584 | 4.68 | 6.249 | 4.175 | 5.821 | 2.905 | 4.201 | 7.094 | 5.6 | 3.637 | 2.061 | 2.569 | 2.37 | 1.921 | 0.113 | 0.317 | 0.184 | 0.179 | 0.182 | 0.18 | 0.156 | 0.088 | 0.087 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 595.987 | 582.785 | 582.785 | 416.275 | 416.275 | 416.275 | 260.172 | 260.172 | 260.172 | 260.172 | 217.3 | 217.3 | 217.3 | 217.3 | 217.3 | 217.3 | 217.3 | 217.3 | 217.3 | 217.3 | 217.3 | 217.3 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 0 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 192.5 | 175 | 175 | 175 | 130 |
Ingehouden winsten
| 679.734 | 636.194 | 614.541 | 570.494 | 577.359 | 562.961 | 547.916 | 530.931 | 522.648 | 506.706 | 502.454 | 490.582 | 504.443 | 481.85 | 471.929 | 448.931 | 451.81 | 435.792 | 423.749 | 413.491 | 409.419 | 394.609 | 393.095 | 377.966 | 373.013 | 361.788 | 357.431 | 342.809 | 338.01 | 329.816 | 315.513 | 308.548 | 310.964 | 307.686 | 302.751 | 295.989 | 87.021 | 150.6 | 186.071 | 272.578 | 355.788 | 340.229 | 328.069 | 306.239 | 313.362 | 292.559 | 273.281 | 238.805 | 234.616 | 220.508 | 213.261 | 182.039 | 164.776 | 102.182 | 75.114 | 261.472 | 63.549 | 50.442 | 35.979 | -1.842 | -33.534 | -50.684 | -80.636 | -83.178 | -84.972 | -90.105 | -96.793 | -97.564 | -99.809 | -103.279 | -110.217 | -111.654 | -112.721 | -116.063 | -122.127 | -123.361 | -126.325 | -129.175 | -134.956 | -338.885 | -342.312 | -344.936 | -348.84 | -350.999 | -400.651 | -413.979 | -369.833 | -356.044 | -245.101 | -232.081 | -208.562 | -192.338 | 0 | -156.436 | -113.03 | -25.741 | -20.674 | 72.425 | 71.646 | 97.894 | 89.146 | 68.684 | 41.429 |
Overige gereserveerde algehele resultaten
| 261.206 | 179.858 | 255.576 | 174.229 | 255.576 | 174.229 | 255.576 | 174.16 | 253.582 | 172.234 | 253.582 | 172.234 | 252.089 | 170.742 | 252.089 | 0 | -5.394 | -5.814 | -5.846 | -5.959 | -5.333 | -5.721 | -5.67 | -5.584 | -4.68 | -6.249 | -4.175 | -5.821 | -2.905 | -4.201 | -7.094 | -5.6 | -3.637 | -2.061 | -2.569 | -2.37 | -1.921 | -0.113 | -0.317 | -0.184 | -0.179 | -0.182 | -0.18 | -0.156 | -0.088 | -0.087 | -0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 81.347 | 0 | 81.347 | 0 | 81.347 | 0 | 81.347 | 0 | 81.347 | 0 | 81.347 | 0 | 81.347 | 0 | 252.089 | 242.953 | 242.533 | 242.502 | 242.388 | 240.27 | 239.882 | 239.934 | 240.02 | 238.651 | 237.082 | 239.155 | 237.509 | 240.425 | 239.13 | 236.237 | 237.731 | 239.694 | 241.27 | 240.762 | 240.961 | 239.791 | 241.599 | 241.395 | 241.528 | 241.533 | 241.531 | 241.532 | 241.556 | 238.237 | 228.139 | 228.445 | 228.549 | 223.789 | 224.796 | 223.863 | 223.765 | 219.427 | 133.62 | 133.679 | 133.297 | 106.664 | 104.54 | 261.334 | 279.815 | 280.49 | 280.698 | 164.749 | 164.177 | 164.37 | 164.877 | 165.436 | 165.436 | 162.635 | 162.735 | 162.273 | 162.719 | 165.017 | 165.017 | 151.24 | 151.185 | 151.185 | 151.183 | 151.183 | 353.68 | 329.82 | 329.819 | 329.765 | 329.655 | 288.678 | 288.652 | 288.151 | 288.151 | 288.561 | 288.051 | 288.051 | 288.051 | 0 | 287.851 | 287.851 | 287.851 | 287.851 | 316.175 | 316.175 | 294.428 | 294.428 | 286.135 | 81.596 |
Totaal eigen vermogen van aandeelhouders
| 1,536.927 | 1,493.387 | 1,466.104 | 1,422.058 | 1,428.923 | 1,414.524 | 1,399.48 | 1,382.426 | 1,372.217 | 1,356.275 | 1,352.023 | 1,340.152 | 1,352.52 | 1,329.927 | 1,320.006 | 1,297.008 | 1,290.75 | 1,274.313 | 1,262.238 | 1,251.867 | 1,245.677 | 1,230.478 | 1,229.016 | 1,213.974 | 1,207.651 | 1,194.857 | 1,192.573 | 1,176.305 | 1,174.422 | 1,164.933 | 1,147.738 | 1,142.266 | 1,146.645 | 1,144.944 | 1,139.5 | 1,132.937 | 922.799 | 988.186 | 1,023.453 | 1,110.094 | 1,193.308 | 1,177.747 | 1,165.589 | 1,143.782 | 1,147.586 | 1,116.685 | 1,097.714 | 1,063.342 | 1,054.393 | 1,041.292 | 1,033.112 | 1,001.791 | 980.191 | 818.587 | 791.577 | 811.044 | 586.487 | 571.258 | 557.484 | 538.146 | 507.128 | 490.186 | 301.412 | 298.299 | 296.698 | 292.071 | 285.943 | 285.171 | 280.125 | 276.755 | 269.356 | 268.364 | 269.595 | 266.254 | 221.613 | 220.324 | 217.36 | 214.508 | 208.727 | 207.295 | 180.008 | 177.384 | 173.425 | 171.156 | 80.527 | 67.173 | 110.818 | 124.607 | 235.96 | 248.47 | 271.989 | 288.213 | 329.289 | 323.915 | 367.321 | 454.61 | 459.677 | 581.1 | 580.321 | 567.322 | 558.574 | 529.818 | 253.025 |
Totaal eigen vermogen
| 1,536.229 | 1,492.708 | 1,465.447 | 1,421.411 | 1,423.167 | 1,408.783 | 1,393.751 | 1,376.709 | 1,366.684 | 1,350.744 | 1,346.492 | 1,334.622 | 1,346.991 | 1,324.399 | 1,314.47 | 1,291.473 | 1,285.218 | 1,268.782 | 1,256.708 | 1,246.337 | 1,240.431 | 1,225.228 | 1,223.789 | 1,208.747 | 1,202.405 | 1,189.596 | 1,187.503 | 1,171.238 | 1,170.222 | 1,160.264 | 1,143.776 | 1,138.319 | 1,143.783 | 1,142.375 | 1,137.068 | 1,130.382 | 933.361 | 1,002.329 | 1,041.524 | 1,133.282 | 1,220.935 | 1,208.774 | 1,198.424 | 1,177.829 | 1,183.591 | 1,153.594 | 1,134.895 | 1,100.491 | 1,092.692 | 1,080.382 | 1,071.718 | 1,040.1 | 1,019.205 | 858.01 | 830.673 | 849.586 | 626.054 | 611.296 | 597.096 | 577.502 | 544.603 | 527.255 | 319.527 | 316.232 | 314.705 | 310.196 | 304.729 | 304.011 | 299.753 | 295.429 | 288.239 | 268.364 | 269.595 | 266.254 | 221.613 | 220.324 | 217.36 | 214.508 | 208.727 | 207.295 | 180.008 | 177.384 | 173.425 | 171.156 | 80.527 | 67.173 | 110.818 | 124.607 | 235.96 | 248.47 | 271.989 | 288.213 | 329.289 | 323.915 | 367.321 | 454.61 | 459.677 | 581.1 | 580.321 | 567.322 | 558.574 | 529.818 | 253.025 |
Totaal passiva en aandeelhoudersvermogen
| 2,327.826 | 2,410.723 | 2,394.904 | 2,438.286 | 2,467.703 | 2,440.013 | 2,457.157 | 2,636.633 | 2,528.982 | 2,480.359 | 2,521.616 | 2,541.3 | 2,390.098 | 2,312.175 | 2,319.604 | 2,306.201 | 2,337.767 | 2,344.971 | 2,350.76 | 2,460.259 | 2,372.082 | 2,217.654 | 2,166.028 | 2,142.638 | 2,091.881 | 2,109.52 | 2,136.181 | 2,075.938 | 2,133.481 | 2,011.736 | 1,970.821 | 2,041.783 | 2,138.957 | 2,371.203 | 2,921.843 | 3,123.863 | 4,425.787 | 4,308.452 | 4,560.801 | 4,612.082 | 4,947.01 | 4,562.452 | 4,219.384 | 4,229.058 | 4,420.199 | 4,293.301 | 3,946.501 | 3,640.653 | 3,369.384 | 3,054.776 | 3,017.014 | 2,745.858 | 2,726.017 | 2,287.572 | 2,145.372 | 1,979.145 | 1,608 | 1,661.348 | 1,582.77 | 1,315.802 | 1,469.724 | 1,397.338 | 798.961 | 801.356 | 824.688 | 812.273 | 763.205 | 760.692 | 783.605 | 795.785 | 774.366 | 737.944 | 745.197 | 729.458 | 775.624 | 714.209 | 757.335 | 756.859 | 788.742 | 771.34 | 764.541 | 766.539 | 688.615 | 650.408 | 833.697 | 774.072 | 803.343 | 785.667 | 854.92 | 879.478 | 903.038 | 901.529 | 956.733 | 954.385 | 956.092 | 1,013.748 | 971.369 | 1,058.864 | 1,029.91 | 985.219 | 922.708 | 926.87 | 628.98 |