Sichuan Haite High-tech Co., Ltd.
SZSE:002023.SZ
9.49 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 440.52 | 419.153 | 425.744 | 332.013 | 412.925 | 371.768 | 473.139 | 415.866 | 670.93 | 279.288 | 371.088 | 370.278 | 364.377 | 597.7 | 691.156 | 396.917 | 515.601 | 579.144 | 453.871 | 416.666 | 369.226 | 679.711 | 682.872 | 716.026 | 928.964 | 1,129.666 | 883.639 | 855.639 | 1,135.062 | 1,026.608 | 1,255.462 | 1,611.388 | 1,239.275 | 845.978 | 1,003.319 | 2,053.156 | 591.138 | 496.49 | 651.599 | 404.488 | 503.037 | 624.683 | 628.422 | 666.707 | 618.161 | 630.125 | 344.908 | 222.582 | 263.692 | 297.146 | 387.427 | 380.936 | 426.091 | 335.803 | 356.057 | 327.92 | 392.22 | 447.693 | 168.999 | 115.22 | 144.292 | 208.988 | 178.529 | 125.342 | 103.91 | 164.85 | 113.635 | 91.148 | 109.207 | 134.516 | 114.012 | 115.508 | 149.393 | 139.853 | 159.121 | 131.5 | 187.358 | 201.917 | 225.322 | 235.887 | 47.083 | 68.758 |
Kortetermijnbeleggingen
| 191.373 | 211.523 | 246.392 | 157.229 | 145.437 | 155.404 | 154.991 | 155.229 | 263.476 | 209.652 | 198.299 | 197.054 | 208.711 | 236.464 | 230.635 | 213.975 | 198.711 | 212.587 | 265.318 | 236.177 | 240.063 | 258.697 | -375.813 | -135.085 | -136.464 | -139.456 | -145.341 | -59.328 | -58.994 | -57.95 | -57.827 | -32.754 | -33.302 | -32.424 | -32.717 | -37.467 | -37.617 | -39.35 | -40.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.914 | -35.956 | -39.783 | -39.093 | -35.097 | -36.442 | -34.196 | 0 | 0 | 0 | 0 | 0 | 68.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 631.893 | 630.676 | 672.136 | 489.242 | 558.361 | 527.172 | 628.13 | 571.095 | 934.406 | 488.94 | 569.387 | 567.333 | 573.088 | 834.164 | 921.792 | 610.892 | 714.311 | 791.731 | 719.189 | 652.843 | 609.289 | 938.407 | 682.872 | 716.026 | 928.964 | 1,129.666 | 883.639 | 855.639 | 1,135.062 | 1,026.608 | 1,255.462 | 1,611.388 | 1,239.275 | 845.978 | 1,003.319 | 2,053.156 | 591.138 | 496.49 | 651.599 | 404.488 | 503.037 | 624.683 | 628.422 | 666.707 | 618.161 | 630.125 | 344.908 | 222.582 | 263.692 | 297.146 | 387.427 | 380.936 | 426.091 | 335.803 | 356.057 | 327.92 | 392.22 | 447.693 | 168.999 | 115.22 | 144.292 | 208.988 | 178.529 | 125.342 | 103.91 | 164.85 | 113.635 | 91.148 | 109.207 | 134.516 | 114.012 | 115.508 | 149.393 | 139.853 | 159.121 | 131.5 | 187.358 | 201.917 | 225.322 | 235.887 | 47.083 | 68.758 |
Nettovorderingen
| 818.673 | 680.851 | 662.921 | 713.192 | 693.163 | 657.451 | 619.46 | 721.963 | 722.741 | 669.344 | 635.478 | 787.505 | 1,015.59 | 782.484 | 832.747 | 892.449 | 818.559 | 705.944 | 646.926 | 728.871 | 748.543 | 649.269 | 639.262 | 706.523 | 643.118 | 609.47 | 659.598 | 635.432 | 651.55 | 621.401 | 574.712 | 667.146 | 711.093 | 640.143 | 538.821 | 660.672 | 600.493 | 504.768 | 405.101 | 481.254 | 418.689 | 319.611 | 237.512 | 360.009 | 365.443 | 265.392 | 213.633 | 279.576 | 202.741 | 196.28 | 164.06 | 202.852 | 169.382 | 178.257 | 150.728 | 164.668 | 229.495 | 176.992 | 138.513 | 152.311 | 163.695 | 151.714 | 138.05 | 265.668 | 235.017 | 109.901 | 160.733 | 216.012 | 171.34 | 124.78 | 119.498 | 120.612 | 103.392 | 117.349 | 91.951 | 114.427 | 119.757 | 96.041 | 82.326 | 104.204 | 102.603 | 73.508 |
Voorraad
| 486.08 | 514.335 | 500.302 | 468.78 | 406.324 | 353.358 | 353.075 | 338.615 | 332.093 | 325.927 | 339.584 | 268.965 | 288.699 | 361.495 | 359.595 | 362.291 | 362.989 | 366.199 | 353.763 | 380.503 | 353.497 | 362.701 | 337.331 | 307.068 | 308.591 | 348.509 | 338.104 | 333.804 | 338.36 | 331.837 | 320.956 | 277.934 | 239.387 | 211.022 | 210.573 | 185.905 | 182.393 | 149.025 | 149.439 | 135.342 | 132.456 | 129.198 | 141.759 | 117.444 | 111.853 | 116.148 | 113.072 | 121.425 | 111.983 | 111.734 | 104.809 | 115.752 | 106.897 | 101.695 | 98.795 | 87.358 | 86.194 | 79.972 | 78.753 | 85.216 | 79.768 | 81.747 | 78.688 | 88.862 | 74.273 | 58.345 | 57.985 | 47.961 | 41.591 | 44.203 | 48.918 | 50.805 | 50.49 | 49.231 | 49.878 | 55.332 | 44.631 | 41.043 | 35.251 | 35.242 | 28.807 | 20.714 |
Overige vlottende activa
| 33.91 | 129.639 | 33.15 | 12.71 | 15.21 | 9.657 | 11.754 | 7.205 | 9.563 | 17.831 | 25.071 | 16.714 | 20.142 | 26.067 | 32.66 | 34.92 | 36.673 | 60.593 | 64.07 | 83.713 | 134.826 | 185.09 | 171.775 | 206.535 | 282.774 | 177.602 | 219.895 | 369.347 | 261.202 | 189.777 | 186.674 | 0.703 | 3.482 | 5.496 | 6.748 | 0.232 | 0.412 | 5.998 | 7.258 | 0.099 | 0.137 | 0.123 | 0.101 | -13.03 | -11.138 | -10.493 | -8.889 | 0.428 | 0.826 | 0.162 | 0.136 | 0.38 | 0.24 | 0.405 | 0.234 | -5.51 | -35.898 | -7.032 | 0.007 | 0.025 | 0.057 | 0.12 | 0.103 | -68.409 | -49.024 | 68.853 | 0.1 | -51.434 | 0.214 | -9.403 | -8.37 | 0.284 | -10.048 | -18.435 | -9.412 | -11.65 | -15.409 | -14.475 | -11.876 | -12.275 | -10.922 | -8.584 |
Totaal vlottende activa
| 1,970.557 | 1,955.502 | 1,868.509 | 1,683.923 | 1,673.058 | 1,547.638 | 1,612.418 | 1,638.878 | 1,998.803 | 1,502.042 | 1,569.519 | 1,640.517 | 1,897.518 | 2,004.209 | 2,146.794 | 1,900.551 | 1,932.532 | 1,924.466 | 1,783.947 | 1,845.93 | 1,846.154 | 2,135.467 | 1,831.241 | 1,936.153 | 2,163.448 | 2,265.247 | 2,101.235 | 2,194.221 | 2,386.174 | 2,169.622 | 2,337.804 | 2,557.172 | 2,193.237 | 1,702.638 | 1,759.46 | 2,899.965 | 1,374.436 | 1,156.282 | 1,213.398 | 1,021.182 | 1,054.319 | 1,073.615 | 1,007.795 | 1,131.129 | 1,084.319 | 1,001.172 | 662.725 | 624.012 | 579.242 | 605.322 | 656.432 | 699.919 | 702.61 | 616.16 | 605.814 | 574.437 | 672.012 | 697.625 | 386.273 | 352.771 | 387.812 | 442.569 | 395.37 | 411.462 | 364.176 | 401.948 | 332.452 | 303.688 | 322.353 | 294.095 | 274.059 | 287.209 | 293.227 | 287.998 | 291.538 | 289.608 | 336.337 | 324.526 | 331.023 | 363.059 | 167.572 | 154.397 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,040.771 | 3,035.024 | 3,093.725 | 3,132.599 | 2,735.743 | 2,945.548 | 2,961.935 | 2,737.947 | 2,692.289 | 2,645.399 | 2,685.942 | 2,719.327 | 2,727.031 | 3,343.164 | 3,362.792 | 3,493.41 | 3,563.181 | 3,604.69 | 3,653.094 | 3,598.331 | 3,594.985 | 2,873.373 | 2,608.333 | 2,818.343 | 2,792.13 | 2,674.666 | 2,741.703 | 2,496.968 | 2,497.208 | 2,457.012 | 2,429.996 | 2,224.263 | 2,291.348 | 2,239.495 | 2,218.317 | 1,927.607 | 1,905.918 | 1,289.269 | 1,230.545 | 1,114.04 | 1,035.563 | 970.169 | 936.905 | 864.118 | 810.795 | 775.475 | 732.689 | 587.883 | 575.207 | 568.115 | 545.884 | 446.916 | 411.415 | 407.106 | 394.149 | 352.839 | 316.26 | 316.358 | 317.091 | 312.752 | 314.847 | 304.281 | 196.395 | 190.054 | 175.728 | 173.177 | 175.954 | 173.732 | 169.985 | 190.187 | 233.655 | 230.17 | 226.02 | 221.781 | 214.725 | 201.572 | 197.582 | 168.399 | 154.502 | 127.511 | 119.467 | 92.999 |
Goodwill
| 24.558 | 24.558 | 24.558 | 24.558 | 24.558 | 24.558 | 24.558 | 31.118 | 24.558 | 24.558 | 24.558 | 54.886 | 54.886 | 97.805 | 97.805 | 104.725 | 104.725 | 104.725 | 104.725 | 109.429 | 109.429 | 109.429 | 109.429 | 109.429 | 109.429 | 109.429 | 109.429 | 109.429 | 109.429 | 109.429 | 109.429 | 42.919 | 42.919 | 42.919 | 42.919 | 42.919 | 42.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 256.887 | 252.948 | 255.445 | 238.086 | 243.37 | 304.358 | 308.208 | 310.284 | 314.709 | 318.592 | 323.553 | 326.931 | 330.538 | 1,004.098 | 994.238 | 963.52 | 938.561 | 840.869 | 815.655 | 718.114 | 692.754 | 669.051 | 652.899 | 619.108 | 528.068 | 488.205 | 448.869 | 397.074 | 308.468 | 283.794 | 230.749 | 195.986 | 179.81 | 162.431 | 159.895 | 161.668 | 162.332 | 147.443 | 141.012 | 142.208 | 143.15 | 144.056 | 145.105 | 146.572 | 147.002 | 147.765 | 148.527 | 115.32 | 94.397 | 95.151 | 95.968 | 91.818 | 92.61 | 93.696 | 94.195 | 85.088 | 34.686 | 34.843 | 26.296 | 33.86 | 32.658 | 30.857 | 18.531 | 18.696 | 19.055 | 19.417 | 19.78 | 24.298 | 22.175 | 22.451 | 11.849 | 12.068 | 12.287 | 12.505 | 12.724 | 12.942 | 13.161 | 13.379 | 13.598 | 13.817 | 14.035 | 23.537 |
Goodwill en immateriële activa
| 281.445 | 277.506 | 280.003 | 262.643 | 267.928 | 328.915 | 332.766 | 341.402 | 339.267 | 343.15 | 348.111 | 381.817 | 385.424 | 1,101.903 | 1,092.043 | 1,068.246 | 1,043.286 | 945.594 | 920.38 | 827.543 | 802.183 | 778.48 | 762.328 | 728.537 | 637.497 | 597.634 | 558.298 | 506.503 | 417.897 | 393.223 | 340.178 | 238.905 | 222.729 | 205.35 | 202.814 | 204.587 | 205.251 | 147.443 | 141.012 | 142.208 | 143.15 | 144.056 | 145.105 | 146.572 | 147.002 | 147.765 | 148.527 | 115.32 | 94.397 | 95.151 | 95.968 | 91.818 | 92.61 | 93.696 | 94.195 | 85.088 | 34.686 | 34.843 | 26.296 | 33.86 | 32.658 | 30.857 | 18.531 | 18.696 | 19.055 | 19.417 | 19.78 | 24.298 | 22.175 | 22.451 | 11.849 | 12.068 | 12.287 | 12.505 | 12.724 | 12.942 | 13.161 | 13.379 | 13.598 | 13.817 | 14.035 | 23.537 |
Langetermijnbeleggingen
| 1,860.937 | 1,871.208 | 1,968.491 | 1,507.821 | 1,530.91 | 1,524.042 | 1,541.705 | 1,520.151 | 1,400.122 | 1,461.953 | 1,478.314 | 1,345.902 | 1,343.022 | 33.51 | 37.684 | 59.996 | 43.692 | 27.519 | -25.638 | 4.948 | 0.556 | -1.944 | 844.335 | 630.346 | 635.032 | 660.178 | 700.527 | 646.802 | 740.899 | 780.181 | 649.394 | 654.765 | 206.512 | 253.92 | 204.108 | 207.354 | 205.555 | 209.222 | 209.921 | 167.32 | 156.923 | 157.782 | 237.808 | 156.544 | 130.323 | 128.72 | 128.55 | 77.588 | 0 | 0 | 0 | 0 | 0 | 120.969 | 120.667 | 129.075 | 127.275 | 122.29 | 123.408 | 120.224 | 0 | 0 | 0 | 0 | 0 | -46.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 83.293 | 82.494 | 84.426 | 76.594 | 70.835 | 71.603 | 71.756 | 62.821 | 61.919 | 69.552 | 74.088 | 51.808 | 52.492 | 54.548 | 55.015 | 52.206 | 52.225 | 52.695 | 52.641 | 42.779 | 42.758 | 42.63 | 42.898 | 42.719 | 24.861 | 29.063 | 28.202 | 18.025 | 18.025 | 22.06 | 18.025 | 12.445 | 12.445 | 12.077 | 12.077 | 8.06 | 8.078 | 6.81 | 6.203 | 7.746 | 7.746 | 7.145 | 7.145 | 3.755 | 3.755 | 4.147 | 4.146 | 2.25 | 2.362 | 2.294 | 2.294 | 2.37 | 2.37 | 2.256 | 2.256 | 2.061 | 2.251 | 9.757 | 2.252 | 2.241 | 2.241 | 2.241 | 2.241 | 1.331 | 1.331 | 1.057 | 1.057 | 1.191 | 1.292 | 1.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 81.017 | 94.527 | 83.145 | 566.366 | 576.524 | 521.659 | 517.608 | 521.367 | 625.468 | 572.321 | 562.265 | 555.991 | 570.733 | 604.861 | 605.205 | 579.878 | 579.103 | 631.423 | 687.622 | 720.918 | 728.743 | 800.863 | 104.155 | 110.369 | 132.963 | 209.971 | 116.262 | 351.776 | 137.734 | 172.599 | 150.026 | 153.309 | 343.961 | 144.74 | 144.031 | 186.411 | 142.246 | 84.722 | 150.935 | 21.136 | 22.332 | 23.137 | 24.142 | 24.421 | 25.67 | 26.836 | 28.152 | 28.924 | 108.658 | 105.486 | 106.687 | 116.829 | 116.439 | 0.153 | 0.632 | 1.141 | 1.68 | 2.289 | 2.847 | 3.475 | 121.842 | 129.864 | 123.569 | 60.933 | 60.439 | 92.544 | 45.631 | 67.478 | 76.732 | 65.41 | 29.349 | 30.921 | 30.036 | 29.966 | 29.662 | 24.366 | 24.629 | 7.791 | 7.094 | 7.645 | 3.207 | 20.879 |
Totaal niet-vlottende activa
| 5,347.462 | 5,360.759 | 5,509.791 | 5,546.024 | 5,181.94 | 5,391.768 | 5,425.77 | 5,183.688 | 5,119.066 | 5,092.375 | 5,148.719 | 5,054.846 | 5,078.702 | 5,137.987 | 5,152.74 | 5,253.736 | 5,281.486 | 5,261.921 | 5,288.1 | 5,194.519 | 5,169.224 | 4,493.402 | 4,362.049 | 4,330.313 | 4,222.483 | 4,171.511 | 4,144.992 | 4,020.075 | 3,811.763 | 3,825.075 | 3,587.62 | 3,283.686 | 3,076.995 | 2,855.581 | 2,781.346 | 2,534.019 | 2,467.048 | 1,737.466 | 1,738.616 | 1,452.45 | 1,365.714 | 1,302.289 | 1,351.105 | 1,195.41 | 1,117.546 | 1,082.944 | 1,042.064 | 811.965 | 780.624 | 771.045 | 750.832 | 657.933 | 622.834 | 624.18 | 611.898 | 570.204 | 482.152 | 485.537 | 471.895 | 472.551 | 471.587 | 467.243 | 340.736 | 271.014 | 256.552 | 239.609 | 242.421 | 266.7 | 270.185 | 279.224 | 274.853 | 273.16 | 268.343 | 264.252 | 257.111 | 238.88 | 235.372 | 189.57 | 175.195 | 148.973 | 136.71 | 137.416 |
Totaal activa
| 7,318.019 | 7,316.261 | 7,378.3 | 7,229.948 | 6,854.998 | 6,939.406 | 7,038.188 | 6,822.566 | 7,117.869 | 6,594.417 | 6,718.239 | 6,695.363 | 6,976.221 | 7,142.196 | 7,299.534 | 7,154.288 | 7,214.018 | 7,186.387 | 7,072.047 | 7,040.449 | 7,015.378 | 6,628.869 | 6,193.289 | 6,266.466 | 6,385.931 | 6,436.758 | 6,246.227 | 6,214.296 | 6,197.937 | 5,994.697 | 5,925.423 | 5,840.858 | 5,270.232 | 4,558.219 | 4,540.806 | 5,433.984 | 3,841.485 | 2,893.748 | 2,952.014 | 2,473.632 | 2,420.033 | 2,375.903 | 2,358.9 | 2,326.539 | 2,201.865 | 2,084.116 | 1,704.789 | 1,435.977 | 1,359.866 | 1,376.367 | 1,407.264 | 1,357.852 | 1,325.444 | 1,240.34 | 1,217.712 | 1,144.64 | 1,154.164 | 1,183.162 | 858.168 | 825.322 | 859.399 | 909.812 | 736.106 | 682.476 | 620.728 | 641.558 | 574.874 | 570.388 | 592.537 | 573.319 | 548.912 | 560.368 | 561.57 | 552.25 | 548.649 | 528.488 | 571.709 | 514.096 | 506.218 | 512.031 | 304.282 | 291.813 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 221.497 | 195.882 | 221.958 | 162.253 | 135.71 | 370.226 | 354.738 | 133.788 | 119.231 | 158.667 | 147.804 | 130.209 | 159.086 | 248.784 | 282.981 | 313.731 | 291.926 | 263.102 | 266.01 | 199.692 | 181.866 | 184.934 | 176.651 | 167.696 | 159.788 | 129.274 | 180.63 | 128.038 | 151.038 | 160.426 | 148.059 | 69.951 | 153.37 | 137.683 | 126.937 | 56.774 | 69.025 | 41.043 | 55.276 | 54.613 | 60.548 | 92.925 | 75.553 | 55.346 | 53.054 | 44.587 | 52.608 | 18.602 | 17.488 | 17.625 | 21.344 | 13.638 | 8.193 | 10.607 | 15.303 | 8.414 | 13.609 | 11.703 | 15.518 | 12.267 | 16.122 | 12.26 | 25.263 | 28.831 | 29.853 | 16.613 | 24.49 | 19.101 | 30.397 | 19.621 | 20.314 | 15.143 | 12.832 | 12.88 | 13.211 | 9.247 | 14.81 | 14.868 | 12.451 | 9.078 | 6.158 | 6.043 |
Kortlopende schulden
| 665.692 | 657.588 | 708.536 | 497.616 | 521 | 411.839 | 430.677 | 439.551 | 742.535 | 685.713 | 724.251 | 399.817 | 628.345 | 571.399 | 469.766 | 495.367 | 478.094 | 548.27 | 516.605 | 597.225 | 824.946 | 873.195 | 810.981 | 789.956 | 678.718 | 385.716 | 648.524 | 515.178 | 275.977 | 307.795 | 186.894 | 203.204 | 206.694 | 23.917 | 12.978 | 338.745 | 193.673 | 164.744 | 201.731 | 242.768 | 205 | 225 | 195 | 338 | 331.5 | 185 | 273 | 35 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 15 | 72.993 | 107.993 | 110 | 59.803 | 75.01 | 112.86 | 117.178 | 91.785 | 70.932 | 109.684 | 41.695 | 50.021 | 67.802 | 34.841 | 13.926 | 26.324 | 25 | 15 | 20 | 15 | 38 | 25 | 20 | 20 | 66 | 61 |
Belastingschulden
| 16.23 | 38.369 | 23.227 | 28.395 | 18.389 | 22.794 | 31.527 | 30.815 | 24.6 | 28.215 | 20.973 | 20.221 | 18.184 | 27.511 | 31.394 | 19.317 | 17.298 | 25.135 | 34.044 | 19.164 | 21.402 | 20.856 | 22.016 | 19.263 | 11.353 | 11.405 | 11.393 | 14.822 | 17.57 | 21.039 | 22.219 | -44.491 | -34.96 | -31.927 | -38.582 | -9.665 | -7.981 | 13.868 | 23.05 | 22.458 | 18.176 | 27.269 | 22.433 | 19.917 | 23.902 | 16.468 | 12.169 | 6.807 | 7.481 | -0.258 | -2.458 | -4.758 | -4.373 | -5.697 | -6.662 | -2.547 | -2.443 | 4.197 | 7.749 | -0.17 | 0.275 | -2.351 | -1.852 | 0.663 | -2.507 | 1.668 | 4.428 | 4.853 | 2.798 | 3.931 | 0.602 | 3.079 | 3.533 | 2.639 | 3.584 | 3.072 | 7.225 | 5.206 | 5.755 | 4.74 | 6.661 | 8.907 |
Uitgestelde opbrengsten
| 149.754 | 155.779 | 122.84 | 329.167 | 308.111 | 106.481 | 78.343 | 21.347 | 23.031 | 0 | 245.027 | 207.665 | 189.072 | 290.856 | 250.865 | 223.736 | 235.659 | 203.251 | 218.633 | 179.385 | 186.735 | 196.295 | 176.7 | 81.434 | 73.041 | 164.668 | 142.87 | 66.349 | 66.471 | 70.235 | 74.035 | 6.839 | 17.952 | 17.164 | 16.98 | 40.373 | 40.989 | 37.183 | 59.433 | 40.846 | 37.356 | 45.234 | 40.088 | 26.948 | 46.15 | 24.793 | 24.36 | 15.919 | 0 | 0 | 0 | 7.412 | 7.043 | 6.188 | 3.647 | 9.295 | 9.366 | 12.377 | 19.146 | 9.472 | 1.352 | 10.041 | 7.768 | 2.866 | 1.696 | 5.139 | 8.641 | 8.82 | 16.083 | 9.906 | 16.282 | 22.295 | 16.127 | 2.639 | 3.584 | 3.072 | 7.225 | 5.206 | 24.185 | 4.74 | 16.275 | 23.976 |
Overige kortlopende verplichtingen
| 225.593 | 224.74 | 238.522 | 6.029 | 5.685 | 296.116 | 317.179 | 268.796 | 226.91 | 229.832 | 5.369 | 6.165 | 6.079 | 9.899 | 7.745 | 5.386 | 5.499 | 5.381 | 26 | 32.598 | 31.806 | 30.29 | 27.033 | 10.686 | 7.468 | 8.727 | 12.054 | 5.798 | 5.129 | 2.223 | 4.302 | 1.311 | 1.394 | 1.264 | 1.277 | 4.667 | 3.989 | 2.532 | 2.556 | 3.952 | 3.248 | 5.497 | 109.777 | 1.533 | 0.877 | 0.997 | 0.889 | 1.442 | 16.343 | 8.517 | 6.927 | 1.248 | 1.24 | 1.182 | 1.182 | -0.053 | 0.044 | 0.043 | 0.044 | 1.066 | 0.087 | 0.949 | 1.453 | 0.853 | 1.363 | 1.313 | 1.202 | 0.907 | 0.844 | 3.57 | 0.51 | 4.195 | 4.195 | 22.941 | 18.824 | 17.977 | 35.563 | 14.913 | 0.195 | 40.37 | 0.055 | 0.599 |
Totaal kortlopende verplichtingen
| 1,262.537 | 1,233.99 | 1,291.856 | 995.065 | 970.506 | 1,184.662 | 1,180.938 | 863.481 | 1,111.708 | 1,074.212 | 1,122.451 | 743.856 | 982.583 | 1,120.939 | 1,011.356 | 1,038.221 | 1,011.178 | 1,020.004 | 1,027.248 | 1,008.9 | 1,225.353 | 1,284.714 | 1,191.366 | 1,049.772 | 919.015 | 688.385 | 984.078 | 715.362 | 498.614 | 540.68 | 413.289 | 281.306 | 379.409 | 180.028 | 158.172 | 440.56 | 307.676 | 245.501 | 318.995 | 342.178 | 306.152 | 368.655 | 420.417 | 421.827 | 431.582 | 255.378 | 350.856 | 70.963 | 33.831 | 26.142 | 28.272 | 32.298 | 26.475 | 27.977 | 30.131 | 32.655 | 96.012 | 132.115 | 144.708 | 82.607 | 92.571 | 136.111 | 151.661 | 124.335 | 103.844 | 132.748 | 76.029 | 78.849 | 115.127 | 67.938 | 51.032 | 67.957 | 58.153 | 53.461 | 55.618 | 45.296 | 95.598 | 59.987 | 56.831 | 74.188 | 88.488 | 91.618 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,683.18 | 1,675.482 | 1,702.357 | 1,900.061 | 1,543.636 | 1,468.842 | 1,572.905 | 1,652.26 | 1,733.225 | 1,342.908 | 1,438.799 | 1,830.517 | 1,861.214 | 1,957.882 | 2,003.264 | 1,867.521 | 1,945.657 | 1,881.16 | 1,709.147 | 1,714.321 | 1,521.582 | 1,098.593 | 785.205 | 891.487 | 1,172.435 | 1,479.327 | 989.279 | 1,185.378 | 1,274.5 | 924.017 | 1,040.743 | 1,213.861 | 1,082.047 | 597.147 | 610.954 | 1,207.302 | 1,324.882 | 879.73 | 885.492 | 428.081 | 444.012 | 343.653 | 303.653 | 323.838 | 263.838 | 317.226 | 277.226 | 320.828 | 301.469 | 299.31 | 339.951 | 305.165 | 286.557 | 171.715 | 171.715 | 114.387 | 65 | 65 | 65 | 110 | 140 | 145 | 45 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 25 |
Uitgestelde opbrengsten niet-vlottend
| 35.958 | 37.122 | 37.958 | 43.435 | 44.383 | 52.18 | 46.278 | 52.216 | 46.877 | 46.22 | 38.711 | 34.183 | 35.785 | 134.784 | 137.389 | 117.414 | 119.835 | 124.431 | 124.769 | 115.758 | 116.374 | 122.099 | 122.437 | 130.452 | 129.694 | 130.397 | 130.219 | 129.314 | 129.373 | 123.07 | 122.892 | 52.964 | 52.964 | 52.964 | 23.964 | 24.858 | 24.918 | 25.037 | 25.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.364 | 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
| 38.981 | 39.738 | 39.119 | 31.038 | 29.364 | 25.633 | 30.836 | 24.094 | 30.911 | 33.095 | 34.164 | 145.074 | 146.402 | 34.095 | 33.204 | 31.417 | 28.872 | 30.63 | 38.268 | 30.167 | 29.91 | 28.427 | 28.445 | 32.413 | 32.791 | 38.758 | 43.412 | 47.767 | 62.669 | 69.977 | 62.538 | -1,061.861 | -1,082.047 | -597.147 | -610.954 | -1,206.102 | -1,323.682 | -878.53 | -884.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.75 | 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
| -7.295 | 41.577 | 1.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147.03 | 161.046 | 173.287 | 182.728 | 189.753 | 169.513 | 178.872 | 132 | 132 | 132 | 210.318 | 202.547 | 132 | 132 | 132 | 152 | 152 | 152 | 1,213.861 | 1,082.047 | 597.147 | 610.954 | 1,207.302 | 1,324.882 | 879.73 | 885.492 | 24.524 | 25.109 | 25.05 | 25.109 | 23.085 | 23.144 | 23.204 | 23.263 | 20.66 | 20.66 | 20.66 | 20.66 | 20.46 | 20.46 | 63.689 | 56.155 | 55.877 | 59.566 | 63.27 | 68.18 | 110 | 74.322 | 78.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.195 | 4.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1,750.824 | 1,793.919 | 1,780.847 | 1,974.533 | 1,617.383 | 1,546.654 | 1,650.019 | 1,728.57 | 1,811.013 | 1,422.223 | 1,511.674 | 2,009.774 | 2,043.401 | 2,273.791 | 2,334.903 | 2,189.638 | 2,277.092 | 2,225.974 | 2,041.697 | 2,039.117 | 1,799.866 | 1,381.119 | 1,068.087 | 1,264.671 | 1,537.467 | 1,780.482 | 1,294.91 | 1,494.458 | 1,618.542 | 1,269.063 | 1,378.173 | 1,418.825 | 1,135.011 | 650.112 | 634.918 | 1,233.36 | 1,351 | 905.967 | 911.728 | 452.605 | 469.121 | 368.702 | 328.762 | 346.923 | 286.983 | 340.43 | 300.49 | 341.488 | 322.129 | 319.97 | 360.611 | 325.625 | 307.017 | 235.404 | 227.87 | 170.264 | 124.566 | 128.27 | 133.18 | 182.385 | 214.322 | 223.007 | 45 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.195 | 4.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 25 |
Totaal passiva
| 3,013.361 | 3,027.909 | 3,072.704 | 2,969.599 | 2,587.888 | 2,731.316 | 2,830.956 | 2,592.051 | 2,922.72 | 2,496.434 | 2,634.124 | 2,753.63 | 3,025.984 | 3,394.73 | 3,346.259 | 3,227.859 | 3,288.27 | 3,245.978 | 3,068.945 | 3,048.017 | 3,025.219 | 2,665.834 | 2,259.453 | 2,314.443 | 2,456.482 | 2,468.867 | 2,278.988 | 2,209.821 | 2,117.156 | 1,809.743 | 1,791.462 | 1,700.131 | 1,514.42 | 830.14 | 793.091 | 1,673.92 | 1,658.676 | 1,151.468 | 1,230.723 | 794.783 | 775.273 | 737.358 | 749.179 | 768.751 | 718.565 | 595.808 | 651.346 | 412.451 | 355.96 | 346.112 | 388.882 | 357.923 | 333.492 | 263.381 | 258.002 | 202.92 | 220.577 | 260.385 | 277.889 | 264.992 | 306.893 | 359.117 | 196.661 | 154.335 | 103.844 | 132.748 | 76.029 | 78.849 | 115.127 | 67.938 | 51.032 | 67.957 | 58.153 | 53.461 | 55.618 | 45.296 | 95.598 | 59.987 | 56.831 | 74.188 | 113.488 | 116.618 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.076 | 2.358 | 4.045 | 6.912 | 5.532 | 6.082 | 4.523 | 0.277 | 0 | 0 | 1.098 | 0.415 | 0.415 | 0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 740.86 | 740.86 | 740.86 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 756.791 | 673.971 | 336.985 | 336.985 | 336.985 | 336.985 | 336.985 | 336.985 | 336.985 | 336.985 | 336.985 | 295.175 | 295.175 | 295.175 | 295.175 | 295.175 | 295.175 | 295.175 | 295.175 | 295.175 | 295.175 | 295.175 | 210.84 | 188.14 | 188.14 | 188.14 | 188.14 | 188.14 | 188.14 | 188.14 | 117.587 | 117.587 | 117.587 | 117.587 | 117.587 | 117.587 | 117.587 | 117.587 | 117.587 | 117.587 | 117.587 | 117.587 | 78.391 | 78.391 | 78.391 | 54.391 | 54.391 |
Ingehouden winsten
| 1,548.887 | 1,564.592 | 1,538.851 | 1,525.331 | 1,520.606 | 1,504.752 | 1,492.027 | 1,496.298 | 1,508.703 | 1,502.741 | 1,481.856 | 1,384.058 | 1,387.605 | 770.127 | 761.156 | 715.91 | 691.725 | 706.666 | 754.567 | 621.242 | 619.105 | 738.454 | 558.4 | 562.451 | 545.767 | 549.703 | 513.843 | 526.664 | 505.647 | 569.117 | 558.248 | 555.784 | 567.682 | 537.851 | 517.479 | 527.618 | 528.119 | 540.798 | 515.49 | 482.822 | 444.668 | 435.817 | 407.018 | 369.798 | 343.24 | 346.718 | 326.354 | 298.605 | 286.21 | 311.111 | 297.647 | 281.694 | 272.414 | 255.949 | 242.676 | 228.386 | 219.668 | 202.454 | 190.288 | 176.539 | 168.539 | 170.669 | 159.496 | 153.128 | 145.946 | 138.041 | 127.731 | 119.968 | 113.047 | 99.324 | 91.12 | 90.469 | 84.381 | 70.713 | 65.269 | 59.44 | 52.052 | 53.28 | 48.63 | 47.377 | 66.856 | 53.647 |
Overige gereserveerde algehele resultaten
| 261.526 | 1,971.774 | 259.912 | 2,162.013 | 300.388 | 2,132.579 | 271.766 | 2,152.379 | 240.166 | 2,059.052 | 193.682 | 2,010.107 | 142.187 | 2,020.158 | -11.182 | 2.238 | 20.352 | 15.597 | 22.789 | 173.521 | 166.042 | -0.415 | 160.581 | 188.393 | 178.934 | 206.558 | 238.297 | 265.571 | 352.408 | 393.619 | 347.834 | 392.573 | -2.076 | -2.358 | -4.045 | -6.912 | -5.532 | -6.082 | -4.523 | -0.277 | 0.852 | 0.169 | -1.098 | -0.415 | -0.415 | -0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,714.069 | 0 | 1,714.069 | -200.012 | 1,670.084 | -200.012 | 1,670.084 | -200.012 | 1,670.084 | -200.012 | 1,670.084 | -200.012 | 1,670.084 | -200.015 | 2,023.697 | 2,032.468 | 2,032.468 | 2,032.468 | 2,032.468 | 1,999.477 | 1,999.477 | 2,014.694 | 1,999.477 | 1,979.993 | 1,979.993 | 1,980.708 | 1,980.708 | 1,977.614 | 1,977.614 | 1,977.614 | 1,977.614 | 1,980.954 | 1,978.878 | 1,978.596 | 2,013.502 | 2,006.924 | 474.877 | 811.312 | 812.872 | 801.32 | 801.598 | 801.598 | 800.499 | 788.231 | 788.231 | 788.384 | 430.196 | 427.45 | 422.35 | 422.35 | 422.35 | 416.242 | 416.242 | 416.242 | 416.242 | 410.198 | 410.198 | 495.328 | 182.843 | 177.331 | 177.331 | 177.331 | 177.331 | 173.008 | 173.008 | 243.561 | 243.561 | 240.968 | 240.968 | 257.923 | 258.89 | 253.508 | 253.508 | 253.508 | 253.508 | 247.889 | 247.889 | 286.947 | 286.947 | 279.073 | 38.805 | 35.818 |
Totaal eigen vermogen van aandeelhouders
| 4,265.342 | 4,277.226 | 4,253.692 | 4,244.123 | 4,247.868 | 4,194.11 | 4,190.667 | 4,205.456 | 4,175.744 | 4,118.572 | 4,102.413 | 3,950.944 | 3,956.667 | 3,347.061 | 3,541.644 | 3,507.406 | 3,501.336 | 3,511.522 | 3,566.615 | 3,551.031 | 3,541.416 | 3,509.939 | 3,475.25 | 3,487.627 | 3,461.484 | 3,493.76 | 3,489.639 | 3,526.639 | 3,592.459 | 3,697.141 | 3,640.486 | 3,686.102 | 3,303.351 | 3,273.238 | 3,287.772 | 3,291.333 | 1,676.966 | 1,689.095 | 1,665.347 | 1,621.128 | 1,584.103 | 1,574.569 | 1,544.503 | 1,495.014 | 1,468.456 | 1,472.088 | 1,051.725 | 1,021.23 | 1,003.734 | 1,028.636 | 1,015.172 | 993.111 | 983.831 | 967.366 | 954.093 | 933.759 | 925.042 | 908.621 | 561.271 | 542.01 | 534.01 | 536.139 | 524.966 | 514.276 | 507.094 | 499.189 | 488.879 | 478.523 | 471.602 | 474.834 | 467.597 | 461.564 | 455.477 | 441.809 | 436.365 | 424.916 | 417.528 | 418.618 | 413.968 | 404.841 | 160.052 | 143.857 |
Totaal eigen vermogen
| 4,268.701 | 4,288.352 | 4,267.639 | 4,260.349 | 4,267.109 | 4,208.09 | 4,207.232 | 4,230.515 | 4,195.148 | 4,097.983 | 4,084.114 | 3,941.734 | 3,950.236 | 3,747.466 | 3,953.274 | 3,926.429 | 3,925.748 | 3,940.409 | 4,003.102 | 3,992.432 | 3,990.159 | 3,963.036 | 3,933.837 | 3,952.023 | 3,929.449 | 3,967.891 | 3,967.238 | 4,004.476 | 4,080.781 | 4,184.954 | 4,133.961 | 4,140.727 | 3,755.812 | 3,728.08 | 3,747.716 | 3,760.064 | 2,182.809 | 1,742.28 | 1,721.29 | 1,678.849 | 1,644.76 | 1,638.546 | 1,609.721 | 1,557.789 | 1,483.301 | 1,488.308 | 1,053.443 | 1,023.526 | 1,003.906 | 1,030.255 | 1,018.382 | 999.928 | 991.952 | 976.959 | 959.71 | 941.721 | 933.587 | 922.777 | 580.279 | 560.33 | 552.506 | 550.695 | 539.445 | 528.141 | 516.883 | 508.81 | 498.845 | 491.539 | 477.41 | 505.382 | 497.879 | 492.411 | 503.416 | 498.79 | 493.031 | 483.193 | 476.111 | 454.109 | 449.387 | 437.844 | 190.793 | 175.195 |
Totaal passiva en aandeelhoudersvermogen
| 7,318.019 | 7,316.261 | 7,378.3 | 7,229.948 | 6,854.998 | 6,939.406 | 7,038.188 | 6,822.566 | 7,117.869 | 6,594.417 | 6,718.239 | 6,695.363 | 6,976.221 | 7,142.196 | 7,299.534 | 7,154.288 | 7,214.018 | 7,186.387 | 7,072.047 | 7,040.449 | 7,015.378 | 6,628.869 | 6,193.289 | 6,266.466 | 6,385.931 | 6,436.758 | 6,246.227 | 6,214.296 | 6,197.937 | 5,994.697 | 5,925.423 | 5,840.858 | 5,270.232 | 4,558.219 | 4,540.806 | 5,433.984 | 3,841.485 | 2,893.748 | 2,952.014 | 2,473.632 | 2,420.033 | 2,375.903 | 2,358.9 | 2,326.539 | 2,201.865 | 2,084.116 | 1,704.789 | 1,435.977 | 1,359.866 | 1,376.367 | 1,407.264 | 1,357.852 | 1,325.444 | 1,240.34 | 1,217.712 | 1,144.64 | 1,154.164 | 1,183.162 | 858.168 | 825.322 | 859.399 | 909.812 | 736.106 | 682.476 | 620.728 | 641.558 | 574.874 | 570.388 | 592.537 | 573.319 | 548.912 | 560.368 | 561.57 | 552.25 | 548.649 | 528.488 | 571.709 | 514.096 | 506.218 | 512.031 | 304.282 | 291.813 |