
Sinomach Precision Industry Co.,Ltd.
SZSE:002046.SZ
10.18 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2025 Q1 | 2024 Q4 | 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 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2,368.473 | 1,018.055 | 412.869 | 481.324 | 486.184 | 723.757 | 540.494 | 467.476 | 476.347 | 658.148 | 531.997 | 727.68 | 575.395 | 607.238 | 360.798 | 458.225 | 414.579 | 726.459 | 356.132 | 510.6 | 454.26 | 661.46 | 517.136 | 713.396 | 752.874 | 1,023.391 | 817.517 | 939.94 | 769.946 | 439.789 | 273.257 | 304.214 | 159.929 | 353.957 | 156.336 | 223.775 | 155.128 | 225.246 | 171.328 | 153.862 | 197.078 | 232.521 | 300.018 | 206.844 | 220.845 | 206.972 | 213.997 | 228.127 | 276.536 | 327.209 | 298.024 | 341.555 | 449.447 | 119.888 | 87.638 | 109.002 | 62.922 | 106.654 | 76.856 | 85.097 | 68.955 | 92.767 | 166.114 | 113.918 | 108.371 | 138.884 | 102.5 | 109.367 | 113.465 | 146.467 | 135.524 | 134.801 | 137.489 | 157.312 | 139.57 | 133.65 | 147.587 | 158.559 | 154.726 | 154.013 | 31.638 |
Kortetermijnbeleggingen
| 154.449 | 140.271 | 138.612 | 122.926 | 119.91 | 106.938 | 112.368 | 129.11 | 97.285 | 88.688 | 97.329 | 102.909 | 102.608 | 120.563 | 137.674 | 138.113 | 107.549 | 104.965 | 88.342 | 82.46 | 103.708 | 113.71 | 79.186 | 83.56 | 76.32 | -112.711 | -113.217 | -114.487 | -116.082 | -117.567 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0.078 | -0.096 | -0.121 | -0.136 | -0.35 | -0.26 | -0.288 | -0.403 | -0.523 | -0.675 | -0.847 | -0.74 | -0.876 | -1.031 | -1.161 | 0 | 0 | 0 | 0 | 0 | -2.127 | 0 | 0 | 9.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,522.923 | 1,158.326 | 551.481 | 604.25 | 606.094 | 830.696 | 652.862 | 596.586 | 573.632 | 746.836 | 629.325 | 830.589 | 678.003 | 727.8 | 498.472 | 596.338 | 522.127 | 831.424 | 444.474 | 593.06 | 557.969 | 775.17 | 596.321 | 796.956 | 829.193 | 1,023.391 | 817.517 | 939.94 | 769.946 | 439.789 | 273.257 | 304.214 | 159.929 | 353.957 | 156.336 | 223.775 | 155.128 | 225.246 | 171.328 | 153.862 | 197.078 | 232.521 | 300.018 | 206.844 | 220.845 | 206.972 | 213.997 | 228.127 | 276.536 | 327.209 | 298.024 | 341.555 | 449.447 | 119.888 | 87.638 | 109.002 | 62.922 | 106.654 | 76.856 | 85.097 | 68.955 | 92.767 | 166.114 | 113.918 | 108.371 | 138.884 | 102.5 | 109.367 | 113.465 | 146.467 | 135.524 | 134.801 | 137.489 | 157.312 | 139.57 | 133.65 | 147.587 | 158.559 | 154.726 | 154.013 | 31.638 |
Nettovorderingen
| 1,882.17 | 1,469.255 | 1,530.246 | 1,353.707 | 1,362.677 | 1,031.045 | 1,577.233 | 1,547.095 | 1,256.508 | 1,130.234 | 1,372.914 | 1,298.387 | 1,426.121 | 1,058.052 | 1,274.443 | 1,228.281 | 1,124.923 | 963.297 | 968.84 | 972.972 | 795.015 | 778.572 | 837.634 | 824.839 | 790.814 | 746.701 | 789.305 | 723.872 | 717.56 | 674.176 | 336.168 | 298.868 | 257.898 | 250.906 | 292.127 | 308.625 | 243.411 | 244.273 | 270.81 | 285.269 | 271.153 | 305.327 | 0 | 300.115 | 250.086 | 275.882 | 325.895 | 123.803 | 67.312 | 134.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101.712 | 77.125 | 58.141 | 33.428 | 0 | 68.155 | 55.89 | 0 | 0 | 0 | 48.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 706.507 | 582.383 | 673.404 | 595.813 | 533.425 | 525.272 | 585.154 | 528.958 | 566.454 | 561.01 | 607.069 | 495.973 | 469.058 | 530.037 | 505.795 | 525.875 | 554.469 | 495.386 | 541.186 | 441.165 | 448.46 | 549.458 | 476.454 | 453.545 | 456.33 | 427.601 | 465.846 | 415.641 | 421.716 | 403.446 | 355.059 | 370.363 | 382.618 | 375.075 | 358.231 | 370.564 | 388.788 | 389.086 | 529.886 | 528.408 | 528.219 | 488.206 | 501.329 | 485.813 | 482.292 | 445.149 | 444.744 | 423.467 | 435.511 | 398.22 | 279.396 | 240.602 | 191.929 | 201.022 | 188.456 | 172.569 | 170.323 | 143.786 | 138.511 | 128.582 | 128.227 | 123.064 | 117.306 | 115.772 | 106.045 | 105.429 | 84.474 | 70.189 | 70.547 | 67.843 | 57.19 | 55.162 | 54.205 | 56.534 | 48.051 | 44.954 | 39.086 | 46.524 | 43.375 | 42.648 | 42.409 |
Overige vlottende activa
| 120.862 | 76.542 | 122.153 | 186.129 | 131.791 | 178.564 | 232.322 | 268.574 | 392.415 | 391.503 | 487.803 | 457.243 | 280.47 | 301.042 | 308.635 | 259.453 | 240.226 | 202.909 | 692.242 | 244.023 | 406.702 | 290.052 | 427.46 | 272.231 | 299.139 | 275.295 | 338.519 | 262.108 | 217.325 | 104.586 | 32.07 | 13.689 | 28.793 | 124.772 | 52.419 | 59.274 | 57.814 | 49.139 | 300.438 | 25.421 | 297.862 | 329.139 | 222.554 | 212.12 | 220.651 | 160.391 | 213.304 | 419.165 | 435.448 | 286.778 | 408.984 | 411.724 | 418.141 | 306.717 | 380.13 | 271.368 | 304.482 | 222.811 | 259.278 | 235.548 | 190.769 | 149.274 | 58.305 | 36.425 | 30.584 | 73.443 | 100.317 | 25.263 | 14.85 | 50.002 | 65.34 | 67.716 | 8.124 | 34.593 | 58.535 | 51.52 | 47.459 | 31.124 | 59.867 | 44.787 | 25.307 |
Totaal vlottende activa
| 5,232.462 | 3,286.506 | 2,877.284 | 2,739.899 | 2,633.987 | 2,565.576 | 3,047.571 | 2,941.213 | 2,789.009 | 2,829.582 | 3,097.112 | 3,082.193 | 2,853.652 | 2,616.931 | 2,587.344 | 2,609.947 | 2,441.745 | 2,493.017 | 2,384.692 | 2,251.22 | 2,208.145 | 2,393.252 | 2,337.87 | 2,368.571 | 2,375.476 | 2,472.988 | 2,411.187 | 2,341.561 | 2,126.547 | 1,637.998 | 996.555 | 987.135 | 829.238 | 996.009 | 859.112 | 930.33 | 845.141 | 907.744 | 1,001.652 | 992.96 | 1,023.159 | 1,049.866 | 1,304.73 | 1,204.893 | 1,173.874 | 1,088.393 | 1,197.939 | 1,194.563 | 1,214.806 | 1,146.741 | 986.404 | 993.881 | 1,059.517 | 627.628 | 656.223 | 552.939 | 537.726 | 473.252 | 474.645 | 449.226 | 387.95 | 365.105 | 443.436 | 343.24 | 303.141 | 311.026 | 287.291 | 272.975 | 254.752 | 264.312 | 258.054 | 257.679 | 240.418 | 248.438 | 246.156 | 230.124 | 234.132 | 236.207 | 257.968 | 241.448 | 99.353 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,040.81 | 2,032.688 | 1,885.83 | 1,851.698 | 1,814.536 | 1,798.61 | 1,660.864 | 1,600.669 | 1,579.489 | 1,573.422 | 1,495.009 | 1,412.47 | 1,439.39 | 1,428.641 | 1,336.357 | 1,317.967 | 1,308.311 | 1,306.321 | 1,307.062 | 1,294.227 | 1,299.924 | 1,308.095 | 1,269.001 | 1,213.43 | 1,220.613 | 1,230.236 | 1,237.435 | 1,212.685 | 1,201.593 | 1,208.092 | 945.443 | 940.986 | 941.061 | 945.331 | 1,013.654 | 1,016.387 | 1,000.956 | 1,007.048 | 1,011.078 | 992.767 | 951.468 | 935.039 | 735.193 | 695.755 | 674.197 | 675.998 | 562.386 | 523.804 | 493.058 | 464.064 | 368.32 | 362.81 | 327.898 | 330.027 | 314.285 | 312.063 | 257.901 | 260.969 | 245.299 | 235.888 | 224.654 | 220.061 | 204.911 | 107.648 | 107.829 | 113.427 | 110.242 | 109.695 | 108.026 | 105.657 | 99.107 | 90.464 | 87.072 | 86.564 | 87.667 | 80.654 | 76.997 | 73.271 | 53.773 | 53.591 | 49.772 |
Goodwill
| 16.456 | 16.456 | 16.456 | 16.456 | 16.456 | 16.456 | 16.456 | 16.456 | 16.456 | 16.456 | 16.456 | 16.456 | 16.456 | 16.456 | 33.852 | 33.852 | 33.852 | 33.852 | 35.581 | 35.581 | 35.581 | 35.581 | 39.495 | 39.495 | 39.495 | 39.495 | 39.476 | 32.931 | 32.931 | 32.931 | 0 | 0 | 0 | 32.931 | 0 | 0 | 0 | 0 | 7.071 | 7.071 | 7.071 | 7.071 | 7.071 | 7.071 | 7.071 | 7.071 | 7.071 | 7.071 | 7.071 | 7.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 217.799 | 217.971 | 213.645 | 216.509 | 218.276 | 221.559 | 366.957 | 370.447 | 373.204 | 377.198 | 387.562 | 392.732 | 396.077 | 401.082 | 385.155 | 389.368 | 394.336 | 400.035 | 399.684 | 403.991 | 408.184 | 412.78 | 382.967 | 428.213 | 397.335 | 400.525 | 406.322 | 409.175 | 411.961 | 415.079 | 202.61 | 203.94 | 205.035 | 206.409 | 230.577 | 231.969 | 233.407 | 234.871 | 236.143 | 237.65 | 239.097 | 240.599 | 242.101 | 243.606 | 244.691 | 245.987 | 247.027 | 239.83 | 241.225 | 242.543 | 201.577 | 202.783 | 203.82 | 205.201 | 102.647 | 103.268 | 104.002 | 104.733 | 105.453 | 106.221 | 106.979 | 107.691 | 107.91 | 18.009 | 17.895 | 18.165 | 17.955 | 18.188 | 18.342 | 18.577 | 18.463 | 18.656 | 18.861 | 18.654 | 18.825 | 19.009 | 18.672 | 18.82 | 18.633 | 18.801 | 18.997 |
Goodwill en immateriële activa
| 234.255 | 234.427 | 230.101 | 232.965 | 234.732 | 238.015 | 383.413 | 386.903 | 389.659 | 393.654 | 404.018 | 409.187 | 412.533 | 417.538 | 419.008 | 423.22 | 428.188 | 433.887 | 435.265 | 439.571 | 443.765 | 448.361 | 422.462 | 467.708 | 436.829 | 440.019 | 445.798 | 442.106 | 444.892 | 448.01 | 202.61 | 203.94 | 205.035 | 206.409 | 230.577 | 231.969 | 233.407 | 234.871 | 243.215 | 244.721 | 246.168 | 247.671 | 249.173 | 250.677 | 251.762 | 253.058 | 254.099 | 246.901 | 248.296 | 249.614 | 201.577 | 202.783 | 203.82 | 205.201 | 102.647 | 103.268 | 104.002 | 104.733 | 105.453 | 106.221 | 106.979 | 107.691 | 107.91 | 18.009 | 17.895 | 18.165 | 17.955 | 18.188 | 18.342 | 18.577 | 18.463 | 18.656 | 18.861 | 18.654 | 18.825 | 19.009 | 18.672 | 18.82 | 18.633 | 18.801 | 18.997 |
Langetermijnbeleggingen
| 57.655 | 72.595 | 385.041 | 55.609 | 40.195 | 53.763 | 54.432 | 44.053 | 84.473 | 178.351 | 74.766 | 78.872 | 78.831 | 70.636 | 62.003 | 73.528 | 111.797 | 117.522 | 123.324 | 137.506 | 117.222 | 114.68 | 110.864 | 92.878 | 104.277 | 349.328 | 313.13 | 320.442 | 350.027 | 360.917 | 105.144 | 107.54 | 110.383 | 113.393 | 13.678 | 13.293 | 13.462 | 14.413 | 13.037 | 12.971 | 13.568 | 14.495 | 13.572 | 13.366 | 13.595 | 14.445 | 14.876 | 14.742 | 14.072 | 14.899 | 14.622 | 14.557 | 14.233 | 14.552 | 14.193 | 14.312 | 14.767 | 0 | 0 | 0 | 0 | 0 | 14.53 | 1.983 | 2.163 | 2.343 | 1.522 | 1.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 111.631 | 106.288 | 98.256 | 88.032 | 83.584 | 80.124 | 70.697 | 67.897 | 71.582 | 0 | 66.922 | 66.71 | 64.225 | 58.734 | 53.379 | 51.115 | 56.409 | 53.461 | 42.873 | 42.655 | 42.446 | 42.621 | 35.202 | 34.943 | 33.187 | 33.433 | 36.485 | 35.695 | 34.853 | 34.699 | 23.285 | 10.611 | 10.035 | 10.749 | 21.328 | 23.691 | 23.123 | 27.512 | 20.27 | 19.772 | 18.695 | 18.73 | 17.301 | 18.298 | 17.85 | 17.463 | 14.174 | 14.447 | 14.547 | 13.178 | 7.775 | 8.664 | 9.27 | 8.666 | 13.545 | 15.238 | 9.904 | 9.904 | 6.989 | 6.989 | 6.989 | 6.989 | 6.309 | 3.212 | 3.212 | 3.212 | 4.211 | 4.211 | 4.181 | 2.56 | 2.185 | 2.185 | 2.006 | 2.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 513.675 | 459.733 | 132.227 | 445.075 | 448.628 | 430.194 | 310.182 | 376.196 | 303.252 | 277.157 | 317.54 | 287.627 | 295.096 | 333.199 | 430.09 | 421.872 | 347.43 | 332.708 | 295.479 | 307.761 | 310.954 | 310.444 | 245.558 | 248.499 | 226.945 | 53.178 | 28.889 | 44.826 | 50.749 | 50.749 | 64.106 | 67.177 | 53.027 | 68.359 | 57.282 | 56.097 | 54.272 | 51.106 | 24.405 | 22.495 | 23.633 | 24.404 | -0.045 | -0.043 | -0.048 | -0.043 | -0.228 | -0.066 | -0.045 | -0.055 | -0.05 | -0.048 | -0.057 | -0.041 | -0.033 | -0.045 | -0.033 | 14.795 | 14.399 | 14.554 | 14.649 | 14.762 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | 1.567 | 1.691 | 0.951 | 0.996 | 1.2 | -0.602 | 0.887 | 1.036 | 1.185 | 1.334 | 1.471 | 1.371 | 1.645 |
Totaal niet-vlottende activa
| 2,958.026 | 2,905.731 | 2,731.455 | 2,673.38 | 2,621.675 | 2,600.707 | 2,479.587 | 2,475.718 | 2,428.455 | 2,422.584 | 2,358.255 | 2,254.866 | 2,290.075 | 2,308.748 | 2,300.837 | 2,287.703 | 2,252.136 | 2,243.899 | 2,204.002 | 2,221.721 | 2,214.31 | 2,224.2 | 2,083.086 | 2,057.458 | 2,021.851 | 2,106.194 | 2,061.736 | 2,055.754 | 2,082.114 | 2,102.467 | 1,340.588 | 1,330.254 | 1,319.54 | 1,344.242 | 1,336.518 | 1,341.436 | 1,325.22 | 1,334.95 | 1,312.004 | 1,292.728 | 1,253.532 | 1,240.339 | 1,015.194 | 978.054 | 957.357 | 960.923 | 845.307 | 799.829 | 769.928 | 741.701 | 592.245 | 588.766 | 555.164 | 558.405 | 444.636 | 444.836 | 386.542 | 390.401 | 372.141 | 363.652 | 353.272 | 349.503 | 333.653 | 130.845 | 131.092 | 137.141 | 133.924 | 133.651 | 132.117 | 128.484 | 120.706 | 112.301 | 109.139 | 106.622 | 107.38 | 100.7 | 96.854 | 93.425 | 73.878 | 73.762 | 70.413 |
Totaal activa
| 8,190.488 | 6,192.237 | 5,608.74 | 5,413.278 | 5,255.662 | 5,166.283 | 5,527.158 | 5,416.932 | 5,217.464 | 5,252.166 | 5,455.367 | 5,337.059 | 5,143.727 | 4,925.679 | 4,888.181 | 4,897.65 | 4,693.881 | 4,736.916 | 4,588.694 | 4,472.941 | 4,422.455 | 4,617.453 | 4,420.956 | 4,426.029 | 4,397.327 | 4,579.182 | 4,472.922 | 4,397.315 | 4,208.661 | 3,740.464 | 2,337.142 | 2,317.389 | 2,148.777 | 2,340.251 | 2,195.631 | 2,271.767 | 2,170.36 | 2,242.694 | 2,313.656 | 2,285.688 | 2,276.691 | 2,290.204 | 2,319.925 | 2,182.947 | 2,131.232 | 2,049.316 | 2,043.247 | 1,994.392 | 1,984.735 | 1,888.442 | 1,578.648 | 1,582.646 | 1,614.681 | 1,186.033 | 1,100.859 | 997.775 | 924.268 | 863.653 | 846.786 | 812.879 | 741.222 | 714.608 | 777.089 | 474.085 | 434.233 | 448.166 | 421.215 | 406.626 | 386.869 | 392.796 | 378.76 | 369.98 | 349.556 | 355.06 | 353.536 | 330.823 | 330.986 | 329.632 | 331.846 | 315.21 | 169.767 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 966.922 | 728.437 | 583.27 | 553.744 | 658.562 | 652.851 | 790.384 | 767.038 | 558.697 | 654.556 | 789.339 | 748.997 | 757.546 | 529.488 | 577.772 | 597.185 | 519.964 | 504.056 | 514.069 | 388.491 | 381.594 | 391.497 | 413.365 | 252.393 | 241.542 | 302.28 | 319 | 212.373 | 247.913 | 304.556 | 211.786 | 200.071 | 178.535 | 394.201 | 224.004 | 235.302 | 213.945 | 242.023 | 243.073 | 231.803 | 198.808 | 220.576 | 253.658 | 215.595 | 215.732 | 206.322 | 260.148 | 269.206 | 303.353 | 262.75 | 182.775 | 225.09 | 178.538 | 163.268 | 131.405 | 125.382 | 126.314 | 90.306 | 89.835 | 91.274 | 61.421 | 55.221 | 68.04 | 65.227 | 39.52 | 41.758 | 29.791 | 23.92 | 17.322 | 21.423 | 19.564 | 18.618 | 9.132 | 14.146 | 17.011 | 10.449 | 8.278 | 8.242 | 15.178 | 9.55 | 11.584 |
Kortlopende schulden
| 305.056 | 165.255 | 581.323 | 409.544 | 292.169 | 291.345 | 299.854 | 288.595 | 239.93 | 691.372 | 539.311 | 605.79 | 314.915 | 352.536 | 361.196 | 407.111 | 338.5 | 480.402 | 355 | 435.41 | 764.1 | 905.14 | 721.882 | 866.182 | 906.012 | 1,038.125 | 984.439 | 937.63 | 697 | 704.07 | 445.151 | 446.115 | 342.054 | 472.345 | 339.898 | 386.049 | 405.3 | 489.5 | 385 | 330 | 325 | 306 | 235 | 419.625 | 420.925 | 327.175 | 233.8 | 105 | 115 | 150 | 60 | 60 | 140 | 145 | 90 | 70 | 30 | 20 | 20 | 30 | 20 | 10 | 55 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 54.658 | 85.317 | 44.307 | 42.32 | 52.235 | 43.761 | 49.294 | 67.323 | 48.727 | 0 | 35.784 | 52.832 | 60.123 | 28.273 | 52.127 | 64.334 | 65.277 | 46.004 | 46.617 | 53.123 | 36.036 | 29.928 | 33.452 | 37.09 | 49.714 | 35.086 | 23.59 | 28.851 | 35.637 | 32.417 | 37.626 | 33.525 | 37.326 | 33.363 | 30.656 | 29.021 | 18.777 | 19.582 | 16.924 | 17.992 | 20.988 | 25.026 | -4.826 | 7.419 | 4.184 | 3.327 | -0.655 | 7.706 | 5.499 | 9.245 | -1.549 | -0.135 | 9.386 | 0.16 | 4.867 | 8.361 | 10.821 | 3.902 | -0.614 | 4.093 | 10.015 | 9.759 | 0.733 | 1.84 | 1.347 | -1.144 | 2.796 | 2.854 | 2.059 | 0.981 | 0.7 | 1.196 | 0.732 | 1.143 | 1.362 | 0.938 | 1.679 | 1.134 | 1.004 | 1.178 | 1.052 |
Uitgestelde opbrengsten
| 0 | 0 | 78.948 | 204.783 | 226.317 | 207.198 | 240.773 | 272.336 | 171.198 | 0 | 262.883 | 0 | 0 | 316.392 | 303.182 | 305.645 | 295.19 | 282.308 | 266.28 | 247.522 | 189.636 | 166.286 | 122.135 | 128.167 | 102.739 | 140.746 | 128.555 | 126.743 | 109.308 | 123.626 | 160.992 | 155.204 | 95.352 | 99.352 | 88.482 | 82.669 | 63.075 | 76.114 | 63.727 | 62.69 | 52.7 | 69.698 | 44.081 | 49.26 | 49.704 | 54.487 | 55.444 | 68.268 | 59.744 | 61.217 | 29.527 | 31.026 | 39.82 | 36.242 | 48.916 | 42.449 | 43.384 | 47.966 | 40.121 | 36.081 | 35.242 | 43.506 | 38.268 | 0 | 0 | -18.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 664.196 | 782.784 | 130.005 | 262.103 | 119.429 | -29.863 | 215.401 | 387.336 | 616.126 | 385.5 | 141.085 | 318.85 | 235.598 | 143.948 | 118.462 | 131.732 | 126.673 | 155.711 | -35.665 | -226.556 | 139.959 | 183.518 | 145.385 | 170.958 | -4.775 | 18.751 | 26.217 | 166.516 | 176.244 | 205.879 | 160.526 | 156.982 | 95.043 | -79.66 | 106.906 | 96.197 | 75.386 | -86.501 | 26.313 | 77.781 | 19.484 | 88.04 | 96.607 | 51.186 | 97.04 | 59.695 | 145.575 | 124.206 | 145.641 | 128.512 | 109.83 | 73.539 | 81.012 | 78.822 | 61.185 | 54.26 | 52.637 | 63.545 | 73.794 | 55.795 | 43.865 | 46.405 | 63.144 | 22.338 | 21.418 | 2.142 | 31.362 | 31.885 | 22.403 | 32.184 | 26.902 | 28.778 | 23.713 | 37.958 | 39.965 | 34.168 | 35.913 | 41.651 | 42.377 | 38.428 | 32.112 |
Totaal kortlopende verplichtingen
| 1,990.832 | 1,761.792 | 1,417.852 | 1,326.751 | 1,180.979 | 1,165.292 | 1,595.705 | 1,593.033 | 1,634.677 | 1,731.428 | 1,768.403 | 1,726.468 | 1,368.183 | 1,216.575 | 1,242.873 | 1,318.292 | 1,172.984 | 1,280.038 | 1,146.301 | 1,076.834 | 1,368.087 | 1,510.083 | 1,314.084 | 1,326.623 | 1,295.231 | 1,534.989 | 1,481.801 | 1,345.37 | 1,156.795 | 1,246.922 | 855.088 | 836.693 | 652.958 | 820.249 | 701.464 | 746.569 | 713.408 | 846.332 | 735.037 | 657.575 | 616.98 | 639.642 | 580.439 | 743.085 | 737.881 | 651.006 | 638.868 | 506.119 | 569.493 | 550.507 | 351.056 | 358.493 | 408.937 | 387.249 | 287.457 | 258.003 | 219.772 | 177.753 | 183.016 | 181.162 | 135.301 | 121.385 | 186.916 | 89.404 | 62.284 | 82.756 | 63.949 | 58.66 | 41.784 | 54.587 | 47.165 | 48.592 | 33.578 | 53.247 | 58.338 | 45.555 | 45.87 | 51.026 | 58.559 | 49.156 | 44.748 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 528.258 | 445.929 | 423.906 | 405.623 | 408.92 | 461.254 | 392.565 | 324.514 | 128.574 | 130.892 | 282.836 | 275.706 | 477.741 | 479.151 | 309.095 | 308.985 | 310.489 | 325.893 | 331.173 | 328.817 | 54.785 | 55.229 | 25 | 63.041 | 30 | 70.783 | 73.233 | 138.653 | 145.102 | 146.067 | 44.738 | 44.738 | 60.422 | 69.738 | 35 | 102.426 | 55 | 75 | 92 | 130 | 162 | 130 | 232 | 172.5 | 212 | 202.5 | 268.375 | 354.625 | 294.625 | 210.975 | 145.975 | 150.975 | 140.975 | 115 | 160 | 85 | 85 | 75 | 65 | 55 | 35 | 35 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 |
Uitgestelde opbrengsten niet-vlottend
| 137.522 | 142.164 | 155.252 | 102.361 | 89.821 | 91.38 | 111.384 | 121.825 | 108.728 | 0 | 155.349 | 166.197 | 156.504 | 139.438 | 146.454 | 136.902 | 116.521 | 106.766 | 106.439 | 103.404 | 96.715 | 98.944 | 107.554 | 100.311 | 100.237 | 79.008 | 65.711 | 80.891 | 83.177 | 83.556 | 73.233 | 76.404 | 79.373 | 80.01 | 97.327 | 95.59 | 92.499 | 93.553 | 98.803 | 117.521 | 113.349 | 114.842 | 9.5 | 9.5 | 9.5 | 97.24 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 50.749 | 45.438 | 43.577 | 38.169 | 38.766 | 34.683 | 33.222 | 33.881 | 34.459 | 0 | 21.772 | 21.828 | 22.031 | 22.035 | 22.445 | 22.502 | 22.559 | 22.616 | 19.026 | 18.61 | 18.749 | 18.887 | 8.693 | 8.851 | 9.009 | 9.167 | 9.306 | 9.464 | 9.785 | 9.779 | 8.459 | -76.404 | 30.422 | 19.738 | 8.7 | 8.069 | 8.478 | 8.887 | 18.01 | 18.071 | 18.132 | 18.193 | 19.054 | 19.116 | 19.179 | 19.241 | 20.526 | 20.463 | 20.343 | 20.337 | 10.067 | 10.127 | 10.187 | 10.246 | 17.292 | 17.292 | 17.486 | 17.486 | 17.873 | 17.873 | 17.873 | 17.873 | 18.959 | 0 | 0 | 19.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 41.875 | 41.955 | 38.359 | 38.547 | 38.691 | 38.825 | 39.255 | 160.383 | 39.504 | 196.685 | 53.139 | 53.596 | 53.175 | 53.503 | 104.458 | 106.26 | 108.355 | 84.141 | 86.839 | 84.289 | 80.747 | 84.289 | 111.985 | 82.985 | 116.929 | 81.248 | 35.66 | 35.66 | 34.643 | 34.643 | 0 | 0 | 0 | -19.738 | 44.812 | 0 | 0 | 0 | 116.813 | 9.5 | 131.481 | 142.535 | 124.674 | 97.062 | 86.857 | 9.5 | 100.184 | 105.246 | 98.858 | 86.84 | -10.067 | 78.153 | 70.631 | 70.551 | 64.037 | 78.152 | 47.233 | 47.133 | 49.918 | 38.588 | 36.808 | 31.678 | 3.265 | 6.865 | 6.465 | -13.105 | 5.75 | 5.15 | 5.15 | 5.28 | 5.44 | 5.92 | 4.5 | 4.5 | 4.61 | 4.61 | 4.61 | 4.61 | 4.31 | 3.91 | 3.91 |
Totaal niet-vlottende verplichtingen
| 758.404 | 675.487 | 661.094 | 584.701 | 576.197 | 626.141 | 576.425 | 519.428 | 311.265 | 327.577 | 513.096 | 517.328 | 709.451 | 694.127 | 582.452 | 574.649 | 557.924 | 539.416 | 543.475 | 535.121 | 250.996 | 257.349 | 253.232 | 255.187 | 256.175 | 240.205 | 183.91 | 264.668 | 272.707 | 274.046 | 126.43 | 121.141 | 139.796 | 149.748 | 185.838 | 206.085 | 155.976 | 177.439 | 208.813 | 275.092 | 293.481 | 272.535 | 366.174 | 298.179 | 327.536 | 328.481 | 368.559 | 459.871 | 393.483 | 318.151 | 228.39 | 239.255 | 221.793 | 195.798 | 241.33 | 180.445 | 149.719 | 139.619 | 132.791 | 111.461 | 89.681 | 84.551 | 86.122 | 6.865 | 6.465 | 6.27 | 5.75 | 5.15 | 5.15 | 5.28 | 5.44 | 5.92 | 4.5 | 4.5 | 4.61 | 4.61 | 4.61 | 4.61 | 4.31 | 3.91 | 23.91 |
Totaal passiva
| 2,749.236 | 2,437.279 | 2,078.946 | 1,911.452 | 1,757.176 | 1,791.434 | 2,172.131 | 2,112.461 | 1,945.942 | 2,059.005 | 2,281.499 | 2,243.796 | 2,077.633 | 1,910.702 | 1,825.325 | 1,892.941 | 1,730.908 | 1,819.454 | 1,689.776 | 1,611.954 | 1,619.083 | 1,767.433 | 1,567.316 | 1,581.81 | 1,551.406 | 1,775.194 | 1,665.711 | 1,610.038 | 1,429.501 | 1,520.968 | 981.518 | 957.834 | 792.754 | 969.997 | 887.302 | 952.654 | 869.385 | 1,023.772 | 943.85 | 932.668 | 910.461 | 912.177 | 946.613 | 1,041.264 | 1,065.418 | 979.487 | 1,007.427 | 965.989 | 962.976 | 868.659 | 579.446 | 597.748 | 630.73 | 583.047 | 528.786 | 438.448 | 369.492 | 317.372 | 315.806 | 292.623 | 224.981 | 205.936 | 273.038 | 96.269 | 68.749 | 89.026 | 69.699 | 63.81 | 46.934 | 59.867 | 52.605 | 54.512 | 38.078 | 57.747 | 62.948 | 50.165 | 50.48 | 55.636 | 62.869 | 53.066 | 68.658 |
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 | 45.953 | 38.31 | 36.497 | 9.432 | 3.609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 536.267 | 528.958 | 528.958 | 528.958 | 528.958 | 529.129 | 529.129 | 529.129 | 529.129 | 529.129 | 529.129 | 529.129 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 524.349 | 463.138 | 353.609 | 353.609 | 353.609 | 353.609 | 353.609 | 353.609 | 353.609 | 340.566 | 340.566 | 340.566 | 340.566 | 340.566 | 340.566 | 278.604 | 278.604 | 278.604 | 278.604 | 278.604 | 278.604 | 278.604 | 278.604 | 278.604 | 139.302 | 108.09 | 108.09 | 108.09 | 108.09 | 108.09 | 108.09 | 108.09 | 108.09 | 108.09 | 108.09 | 97.5 | 97.5 | 97.5 | 97.5 | 97.5 | 97.5 | 97.5 | 97.5 | 97.5 | 78 | 78 | 78 | 78 | 65 | 65 | 65 | 65 | 40 |
Ingehouden winsten
| 1,272.302 | 1,183.82 | 1,118.857 | 1,091.888 | 1,105.648 | 1,020.124 | 1,016.312 | 971.457 | 943.47 | 944.172 | 841.833 | 780.921 | 749.725 | 696.913 | 751.819 | 703.868 | 647.292 | 600.991 | 597.79 | 565.988 | 517.144 | 551.157 | 570.814 | 564.368 | 567.306 | 586.467 | 605.465 | 586.268 | 576.169 | 568.803 | 120.802 | 124.736 | 121.975 | 136.054 | 82.421 | 93.001 | 110.189 | 128.39 | 274.183 | 285.297 | 298.148 | 310.124 | 308.433 | 311.649 | 301.241 | 305.67 | 300.853 | 293.715 | 286.998 | 285.381 | 268.132 | 255.482 | 254.672 | 239.096 | 216.906 | 204.621 | 202.023 | 193.361 | 181.374 | 170.621 | 166.703 | 158.955 | 159.094 | 152.967 | 140.626 | 134.209 | 129.98 | 121.28 | 120.761 | 113.573 | 110.46 | 99.76 | 96.733 | 87.778 | 84.174 | 74.245 | 74.093 | 67.482 | 62.667 | 57.201 | 46.644 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 1,765.08 | 614.379 | 65.839 | 610.945 | 1,744.046 | 591.092 | 1,740.058 | 61.069 | 1,718.071 | 549.059 | 1,662.379 | 549.328 | 1,656.152 | 535.347 | 1,648.981 | 53.948 | 39.433 | 38.903 | 38.372 | 38.051 | 2.579 | 2.11 | 1.641 | -45.953 | -38.31 | -36.497 | -9.432 | -3.609 | 1.733 | 1.748 | 1.011 | 0.236 | 0.966 | 0.935 | 0.874 | 0.874 | 0.828 | 0.788 | 1.119 | 0.698 | 0.648 | 1.334 | 0.89 | 0.446 | 0.545 | 0.41 | 0.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,478.281 | 1,765.29 | -25.204 | 1,124.154 | -38.539 | 1,721.591 | 1,704.073 | 1,701.738 | -40.818 | 1,561.377 | -40.818 | 1,658.832 | 0 | 1,114.098 | 0 | 1,114.098 | 0 | 1,114.098 | 0 | 1,113.929 | 0 | 1,060.116 | 1,594.821 | 1,113.997 | 1,595.165 | 1,115.249 | 1,553.095 | 1,553.095 | 1,552.204 | 1,073.234 | 876.531 | 660.144 | 875.808 | 401.534 | 870.45 | 870.419 | 834.857 | 747.162 | 747.117 | 719.077 | 719.408 | 718.987 | 714.177 | 541.007 | 475.562 | 475.118 | 446.349 | 446.214 | 446.381 | 445.945 | 442.685 | 441.242 | 580.544 | 246.405 | 237.724 | 237.724 | 235.979 | 235.979 | 233.359 | 233.359 | 233.359 | 233.359 | 228.811 | 119.179 | 119.179 | 121.937 | 115.839 | 115.839 | 115.839 | 115.839 | 112.236 | 112.236 | 131.736 | 131.536 | 128.414 | 128.414 | 141.414 | 141.514 | 141.31 | 139.943 | 14.464 |
Totaal eigen vermogen van aandeelhouders
| 4,286.85 | 3,478.068 | 3,387.691 | 3,359.379 | 3,358.433 | 3,270.845 | 3,249.515 | 3,202.325 | 3,171.84 | 3,095.747 | 3,048.215 | 2,968.883 | 2,936.452 | 2,884.689 | 2,932.319 | 2,877.663 | 2,820.623 | 2,773.783 | 2,752.504 | 2,720.173 | 2,670.798 | 2,704.49 | 2,689.985 | 2,683.099 | 2,686.82 | 2,658.386 | 2,644.6 | 2,627.216 | 2,643.29 | 2,101.566 | 1,350.942 | 1,354.89 | 1,351.392 | 1,365.457 | 1,306.48 | 1,317.029 | 1,298.656 | 1,216.118 | 1,361.866 | 1,344.94 | 1,358.122 | 1,369.676 | 1,363.176 | 1,131.26 | 1,055.408 | 1,059.392 | 1,025.806 | 1,018.534 | 1,011.983 | 1,009.931 | 989.422 | 975.328 | 974.517 | 593.59 | 562.72 | 550.434 | 546.092 | 537.431 | 522.823 | 512.07 | 508.151 | 500.404 | 495.995 | 369.647 | 357.305 | 350.888 | 343.318 | 334.619 | 334.099 | 326.912 | 320.196 | 309.496 | 306.469 | 297.314 | 290.588 | 280.658 | 280.506 | 273.996 | 268.977 | 262.144 | 101.109 |
Totaal eigen vermogen
| 5,441.252 | 3,754.958 | 3,529.793 | 3,501.826 | 3,498.486 | 3,374.85 | 3,355.027 | 3,304.471 | 3,271.522 | 3,193.162 | 3,173.867 | 3,093.263 | 3,066.094 | 3,014.977 | 3,062.857 | 3,004.709 | 2,962.973 | 2,917.462 | 2,898.918 | 2,860.987 | 2,803.372 | 2,850.02 | 2,853.64 | 2,844.219 | 2,845.921 | 2,803.988 | 2,807.211 | 2,787.277 | 2,779.159 | 2,219.497 | 1,355.624 | 1,359.555 | 1,356.023 | 1,370.254 | 1,308.329 | 1,319.113 | 1,300.976 | 1,218.923 | 1,369.806 | 1,353.02 | 1,366.23 | 1,378.027 | 1,373.312 | 1,141.683 | 1,065.814 | 1,069.829 | 1,035.82 | 1,028.402 | 1,021.759 | 1,019.783 | 999.202 | 984.898 | 983.952 | 602.986 | 572.073 | 559.327 | 554.777 | 546.281 | 530.98 | 520.255 | 516.241 | 508.672 | 504.052 | 377.815 | 365.484 | 359.141 | 351.515 | 342.816 | 339.935 | 332.929 | 326.155 | 315.468 | 311.479 | 297.314 | 290.588 | 280.658 | 280.506 | 273.996 | 268.977 | 262.144 | 101.109 |
Totaal passiva en aandeelhoudersvermogen
| 8,190.488 | 6,192.237 | 5,608.74 | 5,413.278 | 5,255.662 | 5,166.283 | 5,527.158 | 5,416.932 | 5,217.464 | 5,252.166 | 5,455.367 | 5,337.059 | 5,143.727 | 4,925.679 | 4,888.181 | 4,897.65 | 4,693.881 | 4,736.916 | 4,588.694 | 4,472.941 | 4,422.455 | 4,617.453 | 4,420.956 | 4,426.029 | 4,397.327 | 4,579.182 | 4,472.922 | 4,397.315 | 4,208.661 | 3,740.464 | 2,337.142 | 2,317.389 | 2,148.777 | 2,340.251 | 2,195.631 | 2,271.767 | 2,170.36 | 2,242.694 | 2,313.656 | 2,285.688 | 2,276.691 | 2,290.204 | 2,319.925 | 2,182.947 | 2,131.232 | 2,049.316 | 2,043.247 | 1,994.392 | 1,984.735 | 1,888.442 | 1,578.648 | 1,582.646 | 1,614.681 | 1,186.033 | 1,100.859 | 997.775 | 924.268 | 863.653 | 846.786 | 812.879 | 741.222 | 714.608 | 777.089 | 474.085 | 434.233 | 448.166 | 421.215 | 406.626 | 386.869 | 392.796 | 378.76 | 369.98 | 349.556 | 355.06 | 353.536 | 330.823 | 330.986 | 329.632 | 331.846 | 315.21 | 169.767 |