Jiangsu Zhongnan Construction Group Co., Ltd.
SZSE:000961.SZ
1.44 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6,172.427 | 7,504.89 | 9,113.523 | 10,911.452 | 12,605.051 | 13,746.41 | 14,255.697 | 16,323.581 | 19,249.549 | 22,407.333 | 23,043.714 | 26,973.381 | 28,577.587 | 32,860.746 | 29,902.283 | 28,151.717 | 26,905.131 | 25,409.737 | 25,449.954 | 24,945.249 | 24,417.893 | 20,416.915 | 21,635.497 | 19,182.431 | 16,119.982 | 14,269.94 | 12,575.693 | 11,146.336 | 10,533.743 | 9,040.7 | 9,977.406 | 9,322.516 | 9,699.12 | 6,286.85 | 4,414.753 | 6,021.274 | 6,584.647 | 6,642.866 | 7,421.255 | 6,546.551 | 6,309.569 | 6,424.067 | 7,160.098 | 6,853.345 | 4,260.825 | 5,136.542 | 4,279.673 | 3,620.507 | 3,509.021 | 2,876.248 | 2,028.495 | 2,482.367 | 1,686.816 | 2,566.112 | 2,349.844 | 2,779.217 | 2,061.816 | 1,960.086 | 1,742.469 | 2,040.802 | 447.087 | 420.991 | 597.356 | 598.555 | 444.437 | 384.508 | 390.263 | 394.026 | 480.872 | 423.524 | 462.733 | 513.316 | 554.825 | 525.478 | 282.122 | 295.673 | 467.067 | 272.351 | 448.933 | 419.345 | 341.332 | 272.794 | 299.664 | 530.114 | 287.32 | 556.433 | 314.256 | 279.853 | 266.976 | 289.529 | 102.891 | 84.417 | 222.662 | 366.87 | 10.449 |
Kortetermijnbeleggingen
| 4.262 | 94.485 | 2.21 | 4.098 | 1.84 | 1.753 | 97.313 | 2.585 | 8.467 | 10.153 | 131.896 | 25.925 | 318.203 | 227.274 | 3,135.884 | 3,157.848 | 234.737 | 1,521.271 | 61.95 | 31.533 | 26.069 | 45.327 | 59.2 | 59.267 | 4.649 | 4.649 | 9.239 | 4.522 | 4.421 | 24.341 | 4.227 | 4.186 | 6.676 | 5.448 | 2.281 | 6.251 | 5.398 | 3.76 | 5.717 | 2.766 | 2.544 | 2.794 | 2.831 | 2.398 | 2.505 | 2.286 | 2.278 | 2.354 | 2.255 | 3.272 | 2.416 | 2.737 | 13.111 | 2.958 | 2.761 | 2.375 | 2.804 | 2.863 | 2.48 | 9.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,176.689 | 7,599.375 | 9,115.734 | 10,915.55 | 12,606.891 | 13,748.163 | 14,353.01 | 16,326.165 | 19,258.015 | 22,417.487 | 23,175.61 | 26,999.306 | 28,895.79 | 33,088.02 | 33,038.167 | 31,309.565 | 27,139.869 | 26,931.008 | 25,511.905 | 24,976.782 | 24,443.963 | 20,462.242 | 21,694.698 | 19,241.698 | 16,124.632 | 14,274.589 | 12,584.932 | 11,150.858 | 10,538.164 | 9,065.041 | 9,981.633 | 9,326.702 | 9,705.795 | 6,292.298 | 4,417.034 | 6,027.524 | 6,590.044 | 6,646.625 | 7,426.972 | 6,549.317 | 6,312.113 | 6,426.861 | 7,162.929 | 6,855.742 | 4,263.33 | 5,138.827 | 4,281.951 | 3,622.861 | 3,511.276 | 2,879.52 | 2,030.911 | 2,485.104 | 1,699.927 | 2,569.07 | 2,352.605 | 2,781.592 | 2,064.62 | 1,962.949 | 1,744.949 | 2,050.196 | 447.087 | 420.991 | 597.356 | 598.555 | 444.437 | 384.508 | 390.263 | 394.026 | 480.872 | 423.524 | 462.733 | 513.316 | 554.825 | 525.478 | 282.122 | 295.673 | 467.067 | 272.351 | 448.933 | 419.345 | 341.332 | 272.794 | 299.664 | 530.114 | 287.32 | 556.433 | 314.256 | 279.853 | 266.976 | 289.529 | 102.891 | 84.417 | 222.662 | 366.87 | 10.449 |
Nettovorderingen
| 59,928.213 | 59,369.311 | 70,940.798 | 69,976.186 | 60,699.36 | 67,479.246 | 69,736.488 | 66,936.355 | 77,598.632 | 72,325.633 | 70,285.136 | 67,731.68 | 66,525.229 | 68,825.197 | 68,445.694 | 66,291.959 | 61,763.536 | 49,020.408 | 42,753.371 | 51,351.234 | 42,080.884 | 46,859.518 | 34,841.534 | 29,559.847 | 42,411.256 | 34,232.88 | 29,928.344 | 25,666.991 | 22,140.673 | 24,840.66 | 17,618.944 | 18,410.908 | 16,945.432 | 14,846.72 | 13,685.475 | 12,977.278 | 13,695.838 | 12,846.417 | 14,816.137 | 15,339.351 | 16,082.114 | 14,669.294 | 14,339.656 | 12,848.476 | 11,297.683 | 12,308.631 | 11,233.484 | 10,038.925 | 10,758.885 | 10,380.127 | 11,180.144 | 10,772.781 | 9,567.017 | 10,089.857 | 6,373.656 | 7,631.499 | 8,725.285 | 7,705.591 | 7,766.664 | 6,062.253 | 524.965 | 458.423 | 549.573 | 561.933 | 552.284 | 610.651 | 736.768 | 635.543 | 584.62 | 616.731 | 499.37 | 548.368 | 431.879 | 454.801 | 565.632 | 705.279 | 681.183 | 615.401 | 632.425 | 592.412 | 618.823 | 567.345 | 426.045 | 434.511 | 487.053 | 463.36 | 503.553 | 380.443 | 403.686 | 393.417 | 20.649 | 10.732 | 2.403 | 1.873 | -0 |
Voorraad
| 92,540.39 | 97,774.014 | 134,118.759 | 139,761.499 | 149,859.929 | 150,807.991 | 173,521.495 | 179,136.44 | 188,604.752 | 190,134.303 | 177,662.093 | 198,191.497 | 187,913.537 | 184,374.911 | 179,842.258 | 169,055.824 | 161,452.491 | 165,586.814 | 160,385.634 | 153,246.505 | 140,420.653 | 135,002.591 | 139,810.951 | 121,480.498 | 117,385.744 | 110,985.424 | 96,440.414 | 86,898.303 | 80,376.904 | 74,130.978 | 69,931.814 | 67,316.824 | 66,823.994 | 65,266.584 | 65,765.698 | 62,625.043 | 60,344.471 | 57,211.825 | 52,171.433 | 47,723.203 | 42,577.967 | 38,836.095 | 33,354.315 | 30,389.334 | 27,991.979 | 26,498.169 | 25,122.636 | 23,025.817 | 19,972.947 | 18,865.997 | 17,837.75 | 16,126.091 | 13,525.506 | 11,857.515 | 10,853.109 | 10,031.336 | 9,048.371 | 8,627.942 | 6,964.902 | 5,997.403 | 705.824 | 745.729 | 627.011 | 605.097 | 632.631 | 607.146 | 606.695 | 631.387 | 580.836 | 600.499 | 688.055 | 596.893 | 619.038 | 618.512 | 557.472 | 450.6 | 345.008 | 541.695 | 426.507 | 498.872 | 483.602 | 383.769 | 377.895 | 312.381 | 272.691 | 346.031 | 307.685 | 315.397 | 326.945 | 377.386 | 386.084 | 423.787 | 436.948 | 372.784 | 321.292 |
Overige vlottende activa
| 12,573.953 | 12,274.736 | 12,288.735 | 12,677.364 | 18,222.3 | 13,730.039 | 15,836.768 | 15,422.321 | 15,776.041 | 15,789.223 | 14,920.883 | 15,078.686 | 13,710.629 | 13,534.344 | 13,291.504 | 11,690.978 | 11,401.089 | 10,896.764 | 11,347.73 | 11,069.488 | 9,551.537 | 9,570.667 | 8,071.274 | 5,977.914 | 4,809.682 | 5,419.771 | 4,433.023 | 3,755.148 | 924.376 | 1,379.48 | 2,075.891 | 198.835 | 1,056.359 | 1,473.271 | 620.05 | 344.25 | 70.05 | 629.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | -2,181.538 | -1,473.316 | -1,969.801 | -1,690.222 | -2,245.989 | -2,421.751 | -2,220.135 | -2,070.115 | 90 | -2,384.443 | -2,842.819 | -2,618.712 | -2,818.537 | 0.327 | -16.948 | -3.382 | -8.683 | -12.988 | -3.476 | -3.526 | -72.763 | -33.486 | 3.897 | -27.881 | -7.788 | -15.387 | -4.11 | -18.674 | -0.427 | 4.725 | -5.602 | -3.866 | -3.808 | 0.964 | 1.397 | -5.542 | 463.604 | -5.554 | 230.194 | -8.677 | -44.397 | -7.877 | -3.451 | -20.242 | 392.767 | 308.165 | 564.564 | 582.681 | 398.307 |
Totaal vlottende activa
| 171,219.245 | 177,017.436 | 226,464.026 | 233,330.6 | 241,388.48 | 245,765.438 | 273,447.76 | 277,821.282 | 301,237.44 | 300,666.645 | 286,043.723 | 308,001.169 | 297,045.186 | 299,822.472 | 294,617.624 | 278,348.327 | 261,756.985 | 252,434.994 | 239,998.64 | 240,644.009 | 216,497.036 | 211,895.018 | 204,418.457 | 176,259.957 | 180,731.313 | 164,912.665 | 143,386.713 | 127,471.3 | 113,980.118 | 109,416.159 | 99,608.282 | 95,253.269 | 94,531.58 | 87,878.873 | 84,488.256 | 81,974.096 | 80,700.403 | 77,333.917 | 74,414.592 | 69,611.921 | 64,972.243 | 59,932.3 | 54,856.949 | 50,093.602 | 43,553.043 | 43,945.677 | 38,456.532 | 35,214.287 | 32,273.307 | 30,435.422 | 28,802.816 | 26,962.226 | 22,572.315 | 22,446.327 | 19,669.371 | 18,059.984 | 16,995.457 | 15,677.77 | 13,657.979 | 14,110.179 | 1,660.928 | 1,621.76 | 1,765.258 | 1,752.597 | 1,625.876 | 1,598.778 | 1,660.963 | 1,627.47 | 1,650.224 | 1,612.873 | 1,642.369 | 1,643.19 | 1,601.632 | 1,580.116 | 1,404.799 | 1,456.277 | 1,487.657 | 1,425.581 | 1,504.057 | 1,511.593 | 1,445.154 | 1,218.366 | 1,567.209 | 1,271.451 | 1,277.258 | 1,357.147 | 1,081.097 | 967.815 | 994.155 | 1,040.09 | 902.392 | 827.101 | 1,226.577 | 1,324.209 | 730.048 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,731.973 | 3,757.335 | 3,767.387 | 3,824.059 | 4,028.382 | 3,936.779 | 4,160.065 | 4,274.47 | 5,543.979 | 5,913.438 | 4,496.958 | 4,549.804 | 4,511.057 | 3,356.815 | 3,220.538 | 3,230.583 | 3,212.987 | 3,279.029 | 3,028.681 | 3,126.906 | 3,143.185 | 3,115.435 | 3,213.753 | 3,144.541 | 2,927.511 | 3,258.878 | 2,553.63 | 2,570.745 | 2,707.64 | 2,369.067 | 2,108.17 | 2,121.022 | 2,181.963 | 2,243.051 | 2,262.403 | 2,277.973 | 2,259.317 | 2,272.701 | 1,946.93 | 1,903.949 | 1,819.468 | 1,842.669 | 1,821.708 | 1,678.34 | 1,697.803 | 1,668.362 | 2,105.175 | 2,113.263 | 2,088.16 | 2,089.331 | 993.646 | 945.035 | 920.782 | 907.327 | 868.751 | 870.607 | 871.806 | 868.821 | 880.544 | 849.963 | 1,926.556 | 1,955.459 | 1,972.246 | 2,001.222 | 2,027.431 | 2,058.721 | 2,031.639 | 1,998.663 | 1,985.052 | 2,039.393 | 1,974.921 | 2,003.076 | 2,036.958 | 2,060.678 | 2,050.924 | 2,084.578 | 2,120.841 | 2,116.218 | 2,062.891 | 2,042.911 | 2,035.818 | 1,970.299 | 1,934.886 | 1,875.459 | 1,709.76 | 1,637.195 | 1,548.921 | 1,503.357 | 1,385.62 | 1,350.488 | 1,318.654 | 1,289.81 | 321.159 | 123.384 | 124.355 |
Goodwill
| 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.603 | 4.603 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 6.512 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 4.189 | 5.688 | 5.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 611.956 | 616.286 | 630.667 | 636.892 | 646.428 | 652.986 | 658.025 | 666.76 | 680.154 | 689.987 | 699.18 | 617.801 | 625.908 | 633.289 | 641.789 | 649.987 | 658.588 | 667.424 | 666.301 | 629.603 | 618.639 | 599.403 | 589.225 | 689.99 | 712.293 | 601.725 | 599.041 | 599.864 | 601.607 | 605.681 | 555.422 | 556.595 | 558.861 | 561.42 | 540.805 | 543.805 | 544.707 | 547.973 | 539.813 | 541.248 | 592.486 | 593.257 | 174.039 | 171.866 | 51.946 | 50.91 | 51.889 | 50.189 | 31.011 | 31.266 | 11.916 | 6.617 | 6.532 | 4.917 | 4.963 | 4.972 | 4.701 | 4.544 | 5.514 | 5.549 | 2.522 | 2.882 | 3.242 | 3.602 | 3.963 | 4.323 | 4.684 | 5.044 | 5.404 | 5.764 | 6.485 | 6.485 | 7.205 | 7.205 | 7.926 | 7.926 | 8.647 | 8.647 | 9.367 | 9.367 | 10.088 | 10.088 | 10.808 | 10.808 | 11.529 | 11.529 | 12.249 | 12.249 | 12.97 | 12.97 | 13.69 | 14.411 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 616.145 | 620.474 | 634.856 | 641.081 | 650.617 | 657.175 | 662.214 | 670.948 | 684.343 | 694.176 | 703.369 | 621.99 | 630.097 | 637.478 | 645.978 | 654.176 | 662.776 | 671.613 | 670.49 | 633.792 | 622.828 | 603.592 | 593.413 | 694.178 | 716.481 | 605.913 | 603.23 | 604.053 | 605.796 | 609.87 | 560.024 | 561.197 | 563.049 | 565.608 | 544.994 | 547.994 | 548.895 | 552.162 | 544.002 | 545.436 | 596.674 | 597.446 | 178.228 | 176.055 | 56.135 | 55.099 | 56.077 | 54.378 | 35.2 | 35.455 | 18.428 | 10.806 | 10.721 | 9.106 | 9.152 | 9.16 | 8.89 | 8.732 | 11.202 | 11.237 | 2.522 | 2.882 | 3.242 | 3.602 | 3.963 | 4.323 | 4.684 | 5.044 | 5.404 | 5.764 | 6.485 | 6.485 | 7.205 | 7.205 | 7.926 | 7.926 | 8.647 | 8.647 | 9.367 | 9.367 | 10.088 | 10.088 | 10.808 | 10.808 | 11.529 | 11.529 | 12.249 | 12.249 | 12.97 | 12.97 | 13.69 | 14.411 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 14,881.492 | 14,609.7 | 16,252.651 | 16,730.356 | 18,015.741 | 22,183.035 | 26,021.562 | 26,174.284 | 27,922.174 | 27,899.307 | 29,504.72 | 30,114.985 | 29,370.545 | 27,572.134 | 17,594.37 | 16,840.43 | 16,019.036 | 12,438.82 | 11,085.343 | 8,250.846 | 7,384.919 | 7,397.198 | 6,612.778 | 5,674.361 | 1,963.272 | 1,902.781 | 1,049.404 | 753.69 | 815.383 | 533.898 | 787.795 | 604.338 | 490.71 | 485.053 | 31.856 | 28.539 | 29.616 | 31.774 | 30.466 | 33.92 | 14.715 | -0.635 | -0.65 | -0.228 | -0.817 | -0.108 | -0.117 | -0.301 | -0.493 | -1.107 | -0.016 | 609.591 | 76.889 | 87.042 | -0.761 | 87.625 | 87.196 | 87.137 | 433.543 | 397.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,637.462 | 3,681.484 | 4,515.697 | 4,557.167 | 3,979.602 | 4,226.305 | 3,863.81 | 3,856.631 | 3,597.893 | 3,506.137 | 2,093.396 | 2,207 | 2,024.122 | 2,019.438 | 2,144.81 | 2,297.068 | 2,169.294 | 2,134.936 | 1,656.742 | 1,539.002 | 1,453.783 | 1,528.698 | 1,080.319 | 1,059.84 | 1,291.988 | 1,101.944 | 968.734 | 1,021.047 | 922.257 | 942.405 | 890.225 | 893.834 | 784.009 | 770.697 | 834.7 | 623.244 | 595.248 | 573.938 | 556.551 | 476.958 | 513.353 | 442.868 | 386.547 | 338.786 | 345.98 | 342.633 | 288.012 | 272.623 | 239.287 | 227.099 | 168.551 | 145.067 | 142.507 | 163.597 | 131.569 | 132.094 | 133.789 | 126.019 | 106.797 | 100.461 | 10.223 | 10.117 | 10.866 | 11.371 | 10.808 | 10.731 | 15.779 | 13.488 | 13.502 | 13.502 | 0 | 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
| 27,186.154 | 27,220.173 | 28,941.415 | 29,453.826 | 29,859.25 | 29,953.563 | 29,131.138 | 29,521.713 | 30,005.939 | 29,296.818 | 28,097.53 | 27,490.172 | 26,656.664 | 25,845.116 | 22,390.299 | 21,532.492 | 18,682.319 | 19,611.196 | 16,530.662 | 13,814.466 | 10,985.129 | 11,154.146 | 2,748.744 | 2,558.146 | 2,669.354 | 3,221.912 | 1,916.291 | 1,705.815 | 3,398.588 | 3,264.058 | 4,157.601 | 4,242.32 | 4,331.228 | 4,282.918 | 3,915.845 | 3,745.239 | 3,655.665 | 3,515.808 | 2,610.607 | 2,460.146 | 2,353.764 | 2,297.456 | 2,177.291 | 2,000.37 | 1,962.011 | 1,826.52 | 1,123.965 | 1,029.827 | 912.09 | 781.747 | 666.111 | 10.71 | 604.289 | 522.512 | 461.065 | 380.585 | 365.291 | 372.259 | 13.824 | 13.675 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | 6.3 | -7.202 | 6.3 | 6.3 | 6.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 50,053.227 | 49,889.166 | 54,112.007 | 55,206.489 | 56,533.592 | 60,956.858 | 63,838.789 | 64,498.046 | 67,754.329 | 67,309.877 | 64,895.973 | 64,983.952 | 63,192.484 | 59,430.981 | 45,995.995 | 44,554.748 | 40,746.412 | 38,135.594 | 32,971.917 | 27,365.012 | 23,589.844 | 23,799.069 | 14,249.008 | 13,131.067 | 9,568.607 | 10,091.428 | 7,091.29 | 6,655.349 | 8,449.662 | 7,719.298 | 8,503.815 | 8,422.711 | 8,350.959 | 8,347.328 | 7,589.799 | 7,222.989 | 7,088.741 | 6,946.383 | 5,688.556 | 5,420.409 | 5,297.975 | 5,179.803 | 4,563.123 | 4,193.322 | 4,061.111 | 3,892.506 | 3,573.112 | 3,469.789 | 3,274.243 | 3,132.525 | 1,846.719 | 1,721.208 | 1,755.188 | 1,689.584 | 1,469.776 | 1,480.071 | 1,466.97 | 1,462.969 | 1,445.911 | 1,372.563 | 1,945.601 | 1,974.758 | 1,992.654 | 2,022.495 | 2,048.502 | 2,080.075 | 2,058.401 | 2,023.495 | 2,010.258 | 2,051.457 | 1,987.706 | 2,015.861 | 2,050.464 | 2,069.183 | 2,060.15 | 2,093.804 | 2,130.787 | 2,126.164 | 2,073.558 | 2,053.578 | 2,047.206 | 1,981.686 | 1,946.694 | 1,887.267 | 1,722.289 | 1,649.724 | 1,562.17 | 1,516.606 | 1,399.59 | 1,364.458 | 1,332.345 | 1,304.22 | 321.159 | 123.384 | 124.355 |
Totaal activa
| 221,272.472 | 226,906.602 | 280,576.033 | 288,537.088 | 297,922.072 | 306,722.296 | 337,286.549 | 342,319.328 | 368,991.769 | 367,976.522 | 350,939.696 | 372,985.122 | 360,237.67 | 359,253.453 | 340,613.619 | 322,903.075 | 302,503.397 | 290,570.588 | 272,970.557 | 268,009.021 | 240,086.88 | 235,694.087 | 218,667.465 | 189,391.024 | 190,299.92 | 175,004.093 | 150,478.003 | 134,126.65 | 122,429.78 | 117,135.457 | 108,112.098 | 103,675.98 | 102,882.539 | 96,226.201 | 92,078.055 | 89,197.085 | 87,789.144 | 84,280.3 | 80,103.147 | 75,032.329 | 70,270.218 | 65,112.103 | 59,420.073 | 54,286.924 | 47,614.154 | 47,838.183 | 42,029.645 | 38,684.077 | 35,547.55 | 33,567.948 | 30,649.536 | 28,683.434 | 24,327.503 | 24,135.911 | 21,139.146 | 19,540.055 | 18,462.428 | 17,140.739 | 15,103.89 | 15,482.742 | 3,606.529 | 3,596.518 | 3,757.912 | 3,775.092 | 3,674.379 | 3,678.854 | 3,719.364 | 3,650.965 | 3,660.482 | 3,664.33 | 3,630.075 | 3,659.051 | 3,652.096 | 3,649.299 | 3,464.949 | 3,550.081 | 3,618.444 | 3,551.746 | 3,577.616 | 3,565.171 | 3,492.36 | 3,200.053 | 3,513.903 | 3,158.717 | 2,999.547 | 3,006.87 | 2,643.267 | 2,484.421 | 2,393.745 | 2,404.547 | 2,234.736 | 2,131.321 | 1,547.736 | 1,447.592 | 854.404 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 36,510.294 | 36,340.223 | 36,914.641 | 37,923.89 | 41,529.265 | 38,693.257 | 39,420.731 | 40,768.012 | 43,066.261 | 48,508.483 | 42,326.113 | 41,132.547 | 38,330 | 42,107.481 | 33,410.359 | 35,789.531 | 30,502.352 | 34,790.385 | 27,382.585 | 24,381.375 | 25,171.002 | 25,170.775 | 18,360.443 | 10,528.803 | 16,661.152 | 16,096.04 | 11,936.857 | 12,535.633 | 13,873.559 | 12,634.874 | 9,474.452 | 9,819.419 | 10,211.905 | 8,858.113 | 9,025.465 | 10,113.995 | 9,485.608 | 7,913.004 | 6,969.568 | 6,669.829 | 6,549.404 | 6,134.183 | 6,908.99 | 5,885.455 | 5,051.81 | 5,408.074 | 4,151.076 | 3,553.754 | 3,152.308 | 2,982.283 | 3,506.18 | 3,158.643 | 1,845.061 | 3,032.798 | 2,433.142 | 2,169.693 | 1,635.726 | 2,122.353 | 1,545.455 | 2,493.983 | 963.539 | 1,003.146 | 1,294.096 | 1,258.359 | 900.71 | 845.684 | 1,001.426 | 1,036.453 | 1,166.193 | 1,168.071 | 1,170.724 | 1,265.047 | 1,400.776 | 1,453.401 | 1,002.525 | 885.883 | 791.515 | 909.536 | 1,067.202 | 1,059.028 | 911.115 | 782.197 | 994.674 | 798.313 | 686.337 | 705.721 | 558.437 | 429.283 | 450.921 | 458.662 | 523.999 | 490.752 | 462.708 | 394.523 | 305.845 |
Kortlopende schulden
| 22,500.073 | 22,851.273 | 22,498.388 | 21,865.788 | 22,338.735 | 23,207.162 | 19,928.577 | 19,584.823 | 18,726.969 | 24,237.176 | 16,636.152 | 20,896.99 | 19,520.901 | 23,370.619 | 25,961.969 | 23,700.663 | 23,246.407 | 24,214.741 | 16,027.046 | 16,762.594 | 13,195.828 | 18,013.483 | 15,609.688 | 14,648.986 | 15,993.855 | 13,129.083 | 10,301.157 | 8,542.957 | 6,559.652 | 7,317.688 | 7,654.046 | 8,353.134 | 8,217.832 | 8,688.595 | 11,664.06 | 14,861.81 | 15,171.71 | 15,552.923 | 13,285.15 | 12,231.54 | 9,085.23 | 7,240.74 | 6,485.29 | 7,916.85 | 8,054 | 9,007 | 7,495 | 7,197.7 | 5,464.7 | 5,152.86 | 4,896.6 | 4,349.4 | 3,756 | 3,242 | 1,840 | 1,794.5 | 1,763.5 | 1,423 | 1,230 | 1,117.5 | 1,318.048 | 1,229.401 | 1,123.601 | 1,145.668 | 1,401.196 | 1,505.66 | 1,354.633 | 1,139.752 | 1,077.075 | 1,067.426 | 1,025.053 | 938.362 | 816.053 | 796.053 | 1,026.834 | 1,224.515 | 1,282.427 | 1,219.017 | 1,111.07 | 1,073.07 | 1,080.62 | 965.32 | 892.32 | 801.27 | 793.915 | 788.125 | 694.654 | 642.944 | 588.414 | 590.314 | 356.22 | 283.91 | 240.2 | 230.2 | 220.2 |
Belastingschulden
| 10,119.667 | 9,957.822 | 9,718.781 | 9,577.803 | 8,366.083 | 8,257.674 | 8,693.957 | 8,843.422 | 7,093.804 | 7,145.028 | 6,646.525 | 6,381.52 | 7,356.706 | 6,996.712 | 5,805.223 | 4,809.828 | 4,532.072 | 4,575.771 | 3,764.742 | 3,212.855 | 2,900.549 | 2,977.273 | 2,995.251 | 1,594.964 | 1,997.553 | 2,091.603 | 2,025.768 | 1,751.002 | 1,102.76 | 1,792.072 | 1,614.17 | 1,702.498 | 2,311.192 | 2,535.972 | 2,454.908 | 2,312.194 | 2,382.485 | 2,734.538 | 2,383.664 | 2,272.991 | 2,456.456 | 2,632.353 | 1,986.626 | 1,829.036 | 1,888.191 | 1,866.793 | 1,574.142 | 1,468.712 | 1,528.916 | 1,507.287 | 1,247.962 | 1,098.115 | 1,084.695 | 1,108.012 | 945.988 | 859.29 | 872.88 | 854.952 | 841.746 | 800.36 | 0.115 | -6.6 | 24.336 | 14.881 | 16.562 | 17.187 | 13.399 | 6.847 | 12.816 | 4.891 | 1.594 | 14.377 | 15.259 | -9.923 | 11.682 | 6.707 | 11.764 | -2.009 | 14.644 | 14.011 | 4.526 | 13.111 | 21.051 | 22.028 | 22.241 | 9.699 | 23.908 | 18.597 | 10.872 | -0.667 | 30.454 | 23.42 | 6 | 19.502 | 18.117 |
Uitgestelde opbrengsten
| 112,831.269 | 116,825.666 | 162,260.746 | 167,388.554 | 115,981.485 | 116,436.354 | 131,767.263 | 0 | 0 | 197,248.823 | 177,324.861 | 187,794.307 | 178,993.056 | 175,753.229 | 174,680.871 | 172,390.408 | 163,475.672 | 32,650.043 | 21,814.289 | 21,267.915 | 18,323.52 | 20,654.503 | 15,743.614 | 9,684.382 | 17,317.967 | 19,646.861 | 11,184.691 | 8,633.936 | 8,635.652 | 9,054.066 | 5,487.063 | 5,729.976 | 6,583.833 | 7,242.715 | 5,845.714 | 4,755.828 | 5,021.582 | 6,767.259 | 5,889.225 | 5,388.134 | 6,250.852 | 5,797.685 | 5,397.968 | 4,980.011 | 3,721.142 | 5,308.223 | 4,442.946 | 3,927.697 | 3,395.69 | 4,365.501 | 3,063.273 | 3,565.568 | 2,321.423 | 2,601.121 | 2,883.486 | 2,254.839 | 2,549.473 | 2,446.776 | 2,599.55 | 3,297.473 | 69.48 | 58.064 | 96.071 | 85.719 | 99.338 | 89.755 | 89.067 | 92.572 | 67.422 | 76.408 | 72.563 | 98.611 | 110.212 | 54.28 | 54.358 | 54.586 | 140.083 | 49.07 | 32.309 | 27.429 | 112.956 | 59.047 | 134.453 | 30.443 | 43.62 | 38.834 | 33.642 | 40.602 | 74.348 | 19.835 | 42.844 | 521.117 | 46.607 | 34.132 | 28.077 |
Overige kortlopende verplichtingen
| 6,904.736 | 7,742.397 | 9,005.369 | 10,049.72 | 64,016.187 | 70,447.27 | 73,725.141 | 207,289.996 | 224,140.702 | 13,830.882 | 12,703.689 | 12,725.296 | 12,163.782 | 11,969.318 | 13,221.594 | 1,502.313 | 1,475.438 | 124,761.497 | 128,997.754 | 129,362.323 | 117,020.17 | 111,278.164 | 106,142.534 | 92,762.365 | 78,510.366 | 68,937.27 | 62,095.665 | 53,336.455 | 43,087.786 | 40,383.52 | 40,330.541 | 38,689.99 | 37,516.212 | 37,263.766 | 34,193.278 | 31,106.059 | 32,055.628 | 29,816.527 | 27,024.34 | 25,596.256 | 23,676.404 | 22,075.982 | 20,480.633 | 18,091.266 | 17,421.499 | 15,593.477 | 14,653.043 | 13,461.74 | 11,910.867 | 9,926.109 | 9,070.194 | 8,066.389 | 7,588.008 | 6,898.621 | 5,858.951 | 5,374.218 | 5,280.934 | 5,101.828 | 4,065.546 | 3,565.095 | 65.948 | 118.596 | 59.143 | 109.502 | 109.164 | 76.653 | 110.063 | 122.474 | 85.836 | 104.428 | 80.375 | 81.228 | 69.655 | 92.465 | 86.526 | 99.059 | 124.162 | 97.343 | 56.593 | 104.074 | 79.183 | 95.932 | 56.849 | 79.788 | 84.08 | 92.035 | 76.348 | 78.251 | 76.628 | 62.077 | 78.945 | 87.69 | 78.652 | 103.324 | 0.672 |
Totaal kortlopende verplichtingen
| 178,746.372 | 183,759.56 | 230,679.143 | 237,227.952 | 243,865.672 | 248,784.043 | 264,841.712 | 267,642.832 | 285,933.931 | 283,825.365 | 248,990.815 | 262,549.14 | 249,007.738 | 253,200.647 | 247,274.793 | 233,382.916 | 218,699.869 | 216,416.667 | 194,221.674 | 191,774.207 | 173,710.52 | 175,116.924 | 155,856.28 | 127,624.536 | 128,483.339 | 117,809.254 | 95,518.37 | 83,048.981 | 72,156.648 | 69,390.147 | 62,946.101 | 62,592.519 | 62,529.782 | 62,053.188 | 60,728.516 | 60,837.692 | 61,734.527 | 60,049.713 | 53,168.283 | 49,885.759 | 45,561.89 | 41,248.589 | 39,272.881 | 36,873.581 | 34,248.451 | 35,316.773 | 30,742.065 | 28,140.89 | 23,923.565 | 22,426.753 | 20,536.248 | 19,140.001 | 15,510.492 | 15,774.54 | 13,015.579 | 11,593.249 | 11,229.633 | 11,093.958 | 9,440.551 | 10,474.051 | 2,417.015 | 2,409.207 | 2,572.912 | 2,599.248 | 2,510.409 | 2,517.752 | 2,555.19 | 2,391.251 | 2,396.526 | 2,416.334 | 2,348.714 | 2,383.248 | 2,396.697 | 2,396.198 | 2,170.244 | 2,264.044 | 2,338.187 | 2,274.967 | 2,267.175 | 2,263.601 | 2,183.874 | 1,902.496 | 2,078.297 | 1,709.814 | 1,607.952 | 1,624.715 | 1,363.081 | 1,191.079 | 1,190.311 | 1,130.888 | 1,002.008 | 1,383.47 | 828.167 | 762.179 | 554.794 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 21,013.092 | 21,076.371 | 23,675.243 | 25,051.826 | 25,210.791 | 24,865.943 | 30,505.046 | 32,274.85 | 39,391.02 | 39,888.671 | 48,355.287 | 57,017.875 | 59,540.878 | 56,530.717 | 54,821.382 | 54,441.361 | 51,086.321 | 46,362.39 | 53,031.898 | 51,789.526 | 45,066.602 | 39,928.136 | 40,508.943 | 41,597.376 | 43,455.819 | 39,851.367 | 36,847.723 | 34,421.3 | 33,412.965 | 30,876.529 | 26,836.709 | 22,329.868 | 21,549.958 | 20,145.898 | 17,086.494 | 14,488.271 | 12,507.409 | 11,129.948 | 14,262.643 | 13,037.56 | 13,915.803 | 14,014.607 | 11,169.5 | 8,597.65 | 4,953.95 | 4,314.45 | 3,680.45 | 3,241.05 | 4,440.91 | 4,250 | 3,693.675 | 3,895.2 | 3,341.3 | 3,087 | 3,389 | 3,599 | 3,053.66 | 2,055 | 1,840 | 1,301.22 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 114.643 | 126.643 | 126.643 | 167.728 | 167.728 | 154.728 | 154.728 | 196.704 | 196.704 | 193.704 | 193.704 | 221.704 | 223.194 | 235.194 | 235.194 | 308.194 | 328.194 | 235.194 | 235.194 | 136 | 121 | 50 | 50 | 463.693 | 10.312 | 13.749 | 13.749 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 210.684 | 211.888 | 201.468 | 201.568 | 348.987 | 204.281 | 293.799 | 283.35 | 292.032 | 264.668 | 207.766 | 207.866 | 207.966 | 201.851 | 164.089 | 147.061 | 140.058 | 128.38 | 106.46 | 102.058 | 134.909 | 134.915 | 57.573 | 51.201 | 85.992 | 84.874 | 59.524 | 59.624 | 59.725 | 59.825 | 61.491 | 61.024 | 0 | 61.725 | 0 | 47.951 | 0 | 51.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 563.828 | 570.032 | 991.565 | 991.565 | 888.426 | 991.565 | 888.61 | 888.61 | 888.426 | 888.426 | 698.543 | 691.245 | 697.771 | 697.652 | 580.387 | 578.159 | 521.25 | 577.713 | 518.641 | 518.487 | 518.641 | 518.641 | 0.406 | 0.406 | 0.406 | 0.406 | 0.418 | 0.418 | 0.418 | 0.418 | -26,027.607 | -21,424.554 | 0 | -19,395.238 | 0 | -14,103.568 | 0 | -10,951.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,157.49 | 1,180.447 | 610.796 | 605.412 | 619.135 | 623.498 | 331.734 | 325.642 | 325.177 | 315.057 | 266.926 | 266.13 | 262.42 | 259.42 | 363.599 | 386.387 | 262.897 | 262.831 | 260.67 | 325.801 | 395.917 | 402.038 | 180.357 | 905.282 | 733.662 | 659.937 | 1,561.598 | 493.932 | 539.285 | 673.245 | 26,836.709 | 22,329.868 | 831.902 | 20,145.898 | 424.476 | 14,488.271 | 260.8 | 11,129.948 | 7.875 | 7.983 | 8.199 | 8.199 | 8.63 | 8.63 | 8.63 | 8.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.65 | 0.65 | 0.65 | 0.65 | 69.143 | 69.143 | 109.143 | 109.143 | 108.643 | 148.643 | 143.693 | 220.693 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 22,945.095 | 23,038.737 | 25,479.072 | 26,850.371 | 27,067.34 | 26,685.287 | 32,019.189 | 33,772.451 | 40,896.656 | 41,356.823 | 49,528.522 | 58,183.115 | 60,709.035 | 57,689.64 | 55,929.457 | 55,552.968 | 52,010.526 | 47,331.314 | 53,917.669 | 52,735.872 | 46,116.069 | 40,983.731 | 40,747.278 | 42,554.265 | 44,275.879 | 40,596.584 | 38,469.263 | 34,975.273 | 34,012.393 | 31,610.017 | 27,707.303 | 23,296.207 | 22,381.861 | 20,958.284 | 17,510.97 | 14,920.925 | 12,768.209 | 11,359.639 | 14,270.518 | 13,045.543 | 13,924.002 | 14,022.806 | 11,178.13 | 8,606.28 | 4,962.58 | 4,323.08 | 3,680.45 | 3,241.05 | 4,440.91 | 4,250 | 3,693.675 | 3,895.2 | 3,341.3 | 3,087 | 3,389 | 3,599 | 3,053.66 | 2,055 | 1,840 | 1,301.22 | 0 | 0 | 0.7 | 0.7 | 0.7 | 0.7 | 10.7 | 115.343 | 127.343 | 127.343 | 168.428 | 168.428 | 155.428 | 155.428 | 197.404 | 197.404 | 194.404 | 194.404 | 222.354 | 223.844 | 235.844 | 235.844 | 377.338 | 397.338 | 344.338 | 344.338 | 244.643 | 269.643 | 193.693 | 270.693 | 463.693 | 10.312 | 13.749 | 13.749 | 0 |
Totaal passiva
| 201,691.466 | 206,798.297 | 256,158.215 | 264,078.323 | 270,933.011 | 275,469.331 | 296,860.901 | 301,415.283 | 326,830.587 | 325,182.187 | 298,519.337 | 320,732.255 | 309,716.774 | 310,890.287 | 303,204.25 | 288,935.883 | 270,710.394 | 263,747.981 | 248,139.343 | 244,510.079 | 219,826.589 | 216,100.654 | 196,603.558 | 170,178.801 | 172,759.218 | 158,405.839 | 133,987.633 | 118,024.254 | 106,169.042 | 101,000.164 | 90,653.404 | 85,888.726 | 84,911.643 | 83,011.472 | 78,239.487 | 75,758.617 | 74,502.736 | 71,409.353 | 67,438.801 | 62,931.302 | 59,485.892 | 55,271.395 | 50,451.011 | 45,479.861 | 39,211.031 | 39,639.853 | 34,422.515 | 31,381.94 | 28,364.475 | 26,676.753 | 24,229.923 | 23,035.201 | 18,851.792 | 18,861.54 | 16,404.579 | 15,192.249 | 14,283.293 | 13,148.958 | 11,280.551 | 11,775.271 | 2,417.015 | 2,409.207 | 2,573.612 | 2,599.948 | 2,511.109 | 2,518.452 | 2,565.89 | 2,506.594 | 2,523.868 | 2,543.676 | 2,517.142 | 2,551.676 | 2,552.125 | 2,551.626 | 2,367.648 | 2,461.448 | 2,532.591 | 2,469.371 | 2,489.529 | 2,487.446 | 2,419.719 | 2,138.341 | 2,455.634 | 2,107.152 | 1,952.29 | 1,969.053 | 1,607.724 | 1,460.722 | 1,384.004 | 1,401.582 | 1,465.701 | 1,393.782 | 841.916 | 775.928 | 554.794 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,826.559 | 3,826.559 | 3,826.559 | 3,826.559 | 3,826.559 | 3,826.559 | 3,826.559 | 3,826.559 | 3,826.559 | 3,826.559 | 3,826.559 | 3,826.559 | 3,825.431 | 3,821.284 | 3,790.999 | 3,766.643 | 3,763.324 | 3,756.855 | 3,727.638 | 3,709.789 | 3,709.789 | 3,709.789 | 3,709.789 | 3,709.789 | 3,709.789 | 3,709.789 | 3,709.789 | 3,709.789 | 3,709.789 | 3,709.789 | 3,709.789 | 3,709.789 | 1,483.916 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 1,167.839 | 778.559 | 778.559 | 778.559 | 778.559 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 300.53 | 270.53 | 270.53 | 270.53 | 270.53 | 170.53 |
Ingehouden winsten
| -1,989.2 | -1,344.501 | 3,078.808 | 3,609.055 | 3,833.349 | 4,498.999 | 11,830.551 | 12,259.326 | 13,186.84 | 13,874.486 | 20,024.918 | 18,933.547 | 20,072.645 | 19,387.467 | 15,600.288 | 14,016.793 | 13,643.604 | 12,974.056 | 11,186.162 | 10,679.327 | 9,849.421 | 9,367.185 | 8,590.203 | 8,175.777 | 8,202.507 | 7,322.998 | 7,165.997 | 7,111.756 | 6,963.724 | 6,839.715 | 6,876.575 | 6,834.136 | 6,715.29 | 6,566.449 | 6,682.281 | 6,776.82 | 6,470.597 | 6,331.893 | 6,001.538 | 6,042.875 | 5,713.938 | 5,526.185 | 4,950.903 | 4,834.148 | 4,626.755 | 4,465.796 | 4,159.693 | 3,918.349 | 3,591.315 | 3,450.425 | 3,156.319 | 2,928.417 | 2,829.543 | 2,632.227 | 2,411.956 | 2,229.841 | 2,072.761 | 1,891.075 | 1,777.065 | 1,668.242 | 255.776 | 253.573 | 253.253 | 244.097 | 232.223 | 229.354 | 225.036 | 215.933 | 208.326 | 193.716 | 186.752 | 181.493 | 174.108 | 171.835 | 173.576 | 170.206 | 169.551 | 166.107 | 177.081 | 166.937 | 163.749 | 153.965 | 154.256 | 147.554 | 143.245 | 133.805 | 138.111 | 126.267 | 112.309 | 105.534 | 95.595 | 73.734 | 53.113 | 18.957 | 38.278 |
Overige gereserveerde algehele resultaten
| 6,743.366 | 2,332.864 | 5,835.614 | 1,779.637 | 6,150.871 | 1,796.001 | 5,841.407 | 1,468.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4,411.776 | 0 | 4,009.913 | 0 | 4,304.382 | 0 | 4,266.649 | 5,991.897 | 5,713.475 | 5,823.12 | 5,717.51 | 5,587.216 | 5,492.361 | 5,164.332 | 4,968.749 | 4,742.269 | 4,708.35 | 4,800.189 | 4,380.658 | 4,333.788 | 4,321.359 | 3,719.624 | 4,019.624 | 3,013.018 | 3,019.624 | 2,879.217 | 2,895.527 | 2,939.336 | 2,939.336 | 3,515.044 | 3,519.903 | 5,580.063 | 1,304.42 | 1,294.902 | 1,313.686 | 1,316.504 | 1,316.504 | 955.45 | 955.45 | 1,042.514 | 1,042.514 | 839.919 | 839.919 | 839.919 | 839.919 | 815.372 | 815.372 | 815.372 | 815.372 | 815.372 | 815.372 | 815.372 | 815.372 | 815.372 | 815.372 | 1,204.651 | 1,204.651 | 1,142.914 | 1,142.914 | 633.209 | 633.209 | 630.518 | 630.518 | 630.518 | 630.518 | 627.908 | 627.908 | 627.758 | 626.408 | 625.652 | 625.352 | 625.333 | 625.307 | 623.195 | 617.897 | 615.773 | 615.738 | 610.476 | 610.259 | 608.362 | 607.217 | 603.482 | 603.482 | 603.482 | 603.482 | 596.902 | 596.902 | 596.902 | 596.902 | 402.91 | 393.276 | 382.177 | 382.177 | 90.801 |
Totaal eigen vermogen van aandeelhouders
| 8,580.725 | 9,226.698 | 12,740.982 | 13,225.163 | 13,810.779 | 14,425.941 | 21,498.517 | 21,821.183 | 23,005.296 | 23,414.521 | 29,674.597 | 28,477.617 | 29,485.292 | 28,701.112 | 24,555.619 | 22,752.184 | 22,149.197 | 21,439.261 | 19,713.989 | 18,769.774 | 17,892.998 | 17,398.334 | 16,019.616 | 15,905.19 | 14,925.313 | 14,052.411 | 13,755.003 | 13,717.071 | 13,612.849 | 13,488.84 | 14,101.408 | 14,063.828 | 13,779.268 | 9,038.708 | 9,145.022 | 9,258.345 | 8,954.94 | 8,816.236 | 8,124.827 | 8,166.164 | 7,924.292 | 7,736.538 | 6,958.661 | 6,841.907 | 6,634.513 | 6,473.555 | 6,142.903 | 5,901.559 | 5,574.526 | 5,433.636 | 5,139.53 | 4,911.628 | 4,812.754 | 4,615.438 | 4,395.167 | 4,213.052 | 4,055.972 | 3,874.286 | 3,698.538 | 3,589.715 | 1,189.514 | 1,187.311 | 1,184.3 | 1,175.144 | 1,163.27 | 1,160.401 | 1,153.474 | 1,144.371 | 1,136.614 | 1,120.654 | 1,112.933 | 1,107.375 | 1,099.971 | 1,097.672 | 1,097.301 | 1,088.633 | 1,085.854 | 1,082.375 | 1,088.087 | 1,077.726 | 1,072.641 | 1,061.712 | 1,058.269 | 1,051.566 | 1,047.257 | 1,037.817 | 1,035.543 | 1,023.699 | 1,009.741 | 1,002.966 | 769.035 | 737.54 | 705.82 | 671.664 | 299.609 |
Totaal eigen vermogen
| 19,581.005 | 20,108.305 | 24,417.818 | 24,458.765 | 26,989.061 | 31,252.965 | 40,425.648 | 40,904.045 | 42,161.181 | 23,414.521 | 29,674.597 | 28,477.617 | 29,485.292 | 28,701.112 | 24,555.619 | 22,752.184 | 22,149.197 | 21,439.261 | 19,713.989 | 18,769.774 | 17,892.998 | 17,398.334 | 16,019.616 | 15,905.19 | 14,925.313 | 14,052.411 | 13,755.003 | 13,717.071 | 13,612.849 | 13,488.84 | 14,101.408 | 14,063.828 | 13,779.268 | 9,038.708 | 9,145.022 | 9,258.345 | 8,954.94 | 8,816.236 | 8,124.827 | 8,166.164 | 7,924.292 | 7,736.538 | 6,958.661 | 6,841.907 | 6,634.513 | 6,473.555 | 6,142.903 | 5,901.559 | 5,574.526 | 5,433.636 | 5,139.53 | 4,911.628 | 4,812.754 | 4,615.438 | 4,395.167 | 4,213.052 | 4,055.972 | 3,874.286 | 3,698.538 | 3,589.715 | 1,189.514 | 1,187.311 | 1,184.3 | 1,175.144 | 1,163.27 | 1,160.401 | 1,153.474 | 1,144.371 | 1,136.614 | 1,120.654 | 1,112.933 | 1,107.375 | 1,099.971 | 1,097.672 | 1,097.301 | 1,088.633 | 1,085.854 | 1,082.375 | 1,088.087 | 1,077.726 | 1,072.641 | 1,061.712 | 1,058.269 | 1,051.566 | 1,047.257 | 1,037.817 | 1,035.543 | 1,023.699 | 1,009.741 | 1,002.966 | 769.035 | 737.54 | 705.82 | 671.664 | 299.609 |
Totaal passiva en aandeelhoudersvermogen
| 221,272.472 | 226,906.602 | 280,576.033 | 288,537.088 | 297,922.072 | 306,722.296 | 337,286.549 | 342,319.328 | 368,991.769 | 367,976.522 | 350,939.696 | 372,985.122 | 360,237.67 | 359,253.453 | 340,613.619 | 322,903.075 | 302,503.397 | 290,570.588 | 272,970.557 | 268,009.021 | 240,086.88 | 235,694.087 | 218,667.465 | 189,391.024 | 190,299.92 | 175,004.093 | 150,478.003 | 134,126.65 | 122,429.78 | 117,135.457 | 108,112.098 | 103,675.98 | 102,882.539 | 96,226.201 | 92,078.055 | 89,197.085 | 87,789.144 | 84,280.3 | 80,103.147 | 75,032.329 | 70,270.218 | 65,112.103 | 59,420.073 | 54,286.924 | 47,614.154 | 47,838.183 | 42,029.645 | 38,684.077 | 35,547.55 | 33,567.948 | 30,649.536 | 28,683.434 | 24,327.503 | 24,135.911 | 21,139.146 | 19,540.055 | 18,462.428 | 17,140.739 | 15,103.89 | 15,482.742 | 3,606.529 | 3,596.518 | 3,757.912 | 3,775.092 | 3,674.379 | 3,678.854 | 3,719.364 | 3,650.965 | 3,660.482 | 3,664.33 | 3,630.075 | 3,659.051 | 3,652.096 | 3,649.299 | 3,464.949 | 3,550.081 | 3,618.444 | 3,551.746 | 3,577.616 | 3,565.171 | 3,492.36 | 3,200.053 | 3,513.903 | 3,158.717 | 2,999.547 | 3,006.87 | 2,643.267 | 2,484.421 | 2,393.745 | 2,404.547 | 2,234.736 | 2,131.321 | 1,547.736 | 1,447.592 | 854.404 |