Zhejiang NetSun Co., Ltd.
SZSE:002095.SZ
21.08 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 438.17 | 533.04 | 628.641 | 687.156 | 736.8 | 701.87 | 696.606 | 683.32 | 636.568 | 656.333 | 688.821 | 749.227 | 783.337 | 818.485 | 855.699 | 865.652 | 864.499 | 905.189 | 934.498 | 947.123 | 846.291 | 934.816 | 773.146 | 835.931 | 794.127 | 832.568 | 918.168 | 819.801 | 804.149 | 765.782 | 746.171 | 886.409 | 889.234 | 352.384 | 353.859 | 350.72 | 413.808 | 462.455 | 462.229 | 458.034 | 450.059 | 438.706 | 468.851 | 466.339 | 442.431 | 430.767 | 444.515 | 435.962 | 422.581 | 406.774 | 416.244 | 401.976 | 388.639 | 381.221 | 384.247 | 380.5 | 353.073 | 344.625 | 354.991 | 345.04 | 326.414 | 316.38 | 340.049 | 335.369 | 320.172 | 313.33 | 317.295 | 315.302 | 296.64 | 284.268 | 305.076 | 302.466 | 98.629 | 92.176 | 90.151 |
Kortetermijnbeleggingen
| -3.926 | -4.087 | -4.247 | -4.408 | -4.601 | 0.499 | -4.922 | 120.54 | -3.595 | -3.664 | -3.714 | 134.864 | -3.869 | 133.736 | 41.8 | 61.8 | 79.8 | 99.8 | 0.043 | 33.672 | 47.066 | 0.077 | 0.096 | 0.067 | 0.067 | 0.066 | 0.082 | 0.098 | 0.106 | 0.088 | 0.135 | 0.14 | 0.159 | 0.167 | 0.187 | 0.256 | 0.214 | 0.589 | 0.381 | 0.241 | 0.304 | 0.22 | 0.252 | 0.284 | 0.288 | 0.231 | 0.304 | 0.291 | 0.31 | 0.365 | 0.391 | 0.4 | 0.547 | 0.705 | 0.89 | 0.347 | 1.568 | 1.038 | 0.887 | 1.473 | 0.271 | 0 | 0.011 | 0.011 | 0.011 | 0.017 | 0 | 0 | 2.256 | 1.352 | 0.034 | 2.067 | 5.582 | 5.598 | 5.221 |
Liquide middelen en kortetermijnbeleggingen
| 438.17 | 533.04 | 628.641 | 687.156 | 736.8 | 702.369 | 696.606 | 683.32 | 636.568 | 656.333 | 688.821 | 749.227 | 783.337 | 818.485 | 897.499 | 927.452 | 944.299 | 1,004.989 | 934.541 | 980.794 | 893.357 | 934.893 | 773.242 | 835.998 | 794.195 | 832.634 | 918.25 | 819.899 | 804.255 | 765.87 | 746.306 | 886.55 | 889.393 | 352.551 | 354.046 | 350.976 | 414.022 | 463.044 | 462.61 | 458.275 | 450.362 | 438.926 | 469.103 | 466.623 | 442.719 | 430.998 | 444.819 | 436.253 | 422.891 | 407.139 | 416.635 | 402.375 | 389.186 | 381.926 | 385.138 | 380.847 | 354.642 | 345.662 | 355.878 | 346.513 | 326.686 | 316.38 | 340.06 | 335.38 | 320.183 | 313.347 | 317.295 | 315.302 | 298.896 | 285.619 | 305.11 | 304.533 | 104.211 | 97.774 | 95.372 |
Nettovorderingen
| 250.247 | 265.097 | 244.058 | 269.588 | 310.224 | 205.669 | 236.592 | 259.575 | 242.132 | 214.414 | 264.274 | 243.973 | 148.955 | 145.742 | 112.166 | 126.722 | 84.15 | 84.402 | 67.195 | 48.478 | 55.045 | 45.398 | 55.235 | 53.17 | 80.779 | 68.077 | 44.574 | 28.45 | 33.483 | 50.513 | 48.729 | 41.096 | 59.612 | 45.601 | 27.385 | 21.659 | 13.701 | 9.836 | 6.581 | 8.558 | 7.009 | 8.921 | 8.28 | 5.978 | 8.42 | 7.904 | 7.465 | 7.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.724 | 13.828 | 7.929 | 8.109 | 8.003 | 7.023 | 14.625 |
Voorraad
| 59.595 | 48.196 | 17.746 | 21.574 | 6.675 | 30.61 | 28.221 | 18.507 | 22.193 | 22.558 | 15.402 | 8.546 | 7.337 | 7.981 | 6.368 | 5.724 | 3.234 | 4.739 | 7.254 | 3.087 | 4.332 | 5.644 | 4.068 | 4.861 | 6.188 | 4.055 | 1.383 | 2.381 | 1.991 | 1.791 | 1.504 | 4.625 | 1.179 | 0.798 | 0.745 | 0.612 | 0.315 | -0.589 | -0.381 | -0.241 | -0.304 | -0.22 | -0.252 | -0.284 | -0.288 | -0.231 | -0.304 | -0.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 |
Overige vlottende activa
| 691.505 | 448.471 | 462.464 | 461.881 | 460.671 | 461.027 | 480.224 | 482.157 | 484.384 | 474.795 | 470.308 | 445.294 | 442.348 | 433.944 | 418.22 | 409.044 | 425.052 | 407.154 | 447.405 | 400.873 | 499.631 | 416.944 | 555.104 | 458.698 | 465.508 | 399.608 | 273.929 | 286.037 | 243.469 | 230.164 | 239.642 | 88.514 | 75.205 | 62.405 | 51.22 | 51.72 | 0.755 | 0.755 | 0.755 | 0.755 | -1.814 | -2.779 | -2.257 | -1.693 | -3.079 | -2.912 | -2.664 | -1.959 | -5.198 | -5.37 | -4.717 | -2.53 | -2.259 | -2.776 | -5.263 | -1.759 | -4.046 | -3.459 | -3.613 | -3.302 | -7.406 | -7.36 | -8.011 | -4.727 | -6.016 | -5.231 | -4.465 | -4.267 | -4.468 | -2.738 | -2.722 | -2.808 | -2.806 | -2.519 | -6.264 |
Totaal vlottende activa
| 1,222.056 | 1,294.803 | 1,352.909 | 1,440.199 | 1,514.371 | 1,399.675 | 1,441.642 | 1,443.559 | 1,385.276 | 1,368.1 | 1,438.805 | 1,447.04 | 1,381.977 | 1,406.152 | 1,434.253 | 1,468.941 | 1,456.735 | 1,501.285 | 1,456.395 | 1,433.233 | 1,452.365 | 1,402.879 | 1,387.648 | 1,352.726 | 1,346.669 | 1,304.374 | 1,238.136 | 1,136.767 | 1,083.199 | 1,048.338 | 1,036.18 | 1,020.785 | 1,025.389 | 461.356 | 433.395 | 424.968 | 428.793 | 478.082 | 474.959 | 471.037 | 461.687 | 452.499 | 484.659 | 476.568 | 455.502 | 444.516 | 457.055 | 446.718 | 434.878 | 420.101 | 430.015 | 411.487 | 397.608 | 392.462 | 395.553 | 388.721 | 375.908 | 357.254 | 364.771 | 356.641 | 337.971 | 327.563 | 357.915 | 345.093 | 331.953 | 332.631 | 325.791 | 322.65 | 306.156 | 296.713 | 310.32 | 309.837 | 109.411 | 102.281 | 103.737 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 58.381 | 59.484 | 60.531 | 61.903 | 63.054 | 64.154 | 65.313 | 66.664 | 56.768 | 57.962 | 59.062 | 60.306 | 58.378 | 59.336 | 60.682 | 61.191 | 61.681 | 62.011 | 62.95 | 63.964 | 64.712 | 65.415 | 67.068 | 68.187 | 69.49 | 70.51 | 71.369 | 71.714 | 62.522 | 63.458 | 64.089 | 64.759 | 65.81 | 66.723 | 68.022 | 69.359 | 70.659 | 71.322 | 72.554 | 73.571 | 68.216 | 68.581 | 69.892 | 71.192 | 73.833 | 74.454 | 75.05 | 74.981 | 71.5 | 73.148 | 74.204 | 75.646 | 85.691 | 86.226 | 87.605 | 88.712 | 81.821 | 83.345 | 84.066 | 86.459 | 86.68 | 86.985 | 53.575 | 54.155 | 55.488 | 54.975 | 54.9 | 53.288 | 50.327 | 47.399 | 37.964 | 45.393 | 45.821 | 46.198 | 46.959 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 21.488 | 21.488 | 21.488 | 21.488 | 21.488 | 22.278 | 6.454 | 6.454 | 6.454 | 6.232 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.245 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| -144.014 | -139.738 | -136.038 | -134.663 | -125.023 | 0 | -118.474 | -115.654 | -108.182 | -104.523 | -103.742 | -102.421 | -100.25 | -99.601 | 0 | 0 | 22.263 | 102.984 | 3.296 | 36.993 | 0 | 0 | 0 | 0 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 15.034 | 21.488 | 21.488 | 21.488 | 21.488 | 21.488 | 22.278 | 6.454 | 6.454 | 6.454 | 6.232 | 0 | 0.245 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 144.014 | 139.738 | 136.038 | 134.663 | 125.023 | 115.83 | 118.474 | 115.654 | 108.182 | 104.523 | 103.742 | 102.421 | 100.25 | 99.601 | 55.878 | 36.615 | 14.504 | -8.494 | 91.342 | 57.446 | 23.648 | 70.638 | 69.378 | 68.995 | 64.438 | 63.771 | 63.786 | 63.736 | 66.03 | 65.564 | 71.458 | 68.494 | 67.757 | 67.834 | 64.842 | 64.855 | 60.251 | 9.74 | 10.27 | 11.491 | 10.94 | 10.515 | 5.852 | 6.311 | 6.003 | 5.976 | 4.99 | 5.419 | 5.271 | 5.141 | 4.995 | 5.04 | 4.737 | 4.612 | 4.697 | 4.928 | 3.442 | 3.878 | 3.78 | -0.752 | 0.488 | 0 | 0.895 | 1.159 | 1.287 | 2.411 | 0 | 0 | 4.054 | 3.574 | 4.953 | 0 | -5.541 | -5.531 | -5.105 |
Belastingvorderingen
| 21.946 | 15.289 | 10.172 | 9.951 | 10.91 | 9.302 | 8.141 | 8.266 | 9.489 | 8.47 | 7.771 | 7.516 | 3.688 | 2.754 | 3.329 | 2.72 | 4.322 | 3.559 | 2.812 | 2.681 | 2.446 | 2.72 | 2.418 | 2.475 | 2.974 | 2.759 | 2.749 | 2.484 | 4.568 | 4.829 | 4.857 | 4.569 | 1.14 | 1.355 | 1.346 | 1.31 | 1.111 | 1.034 | 1.11 | 1.092 | 0.912 | 0.964 | 0.943 | 0.916 | 0.915 | 0.874 | 0.861 | 0.855 | 0.704 | 0.662 | 0.69 | 0.762 | 0.637 | 0.707 | 0.693 | 0.679 | 0.14 | 0.159 | 1.186 | 1.179 | 0.142 | 0.093 | 0.093 | 0.092 | 0.146 | 0.203 | 0.085 | 0.076 | 0.07 | 0.038 | 0.033 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 144.254 | 140.013 | 136.347 | 135.007 | 125.023 | 5.261 | 118.474 | 115.654 | 108.182 | 104.523 | 103.742 | 102.421 | 100.25 | 99.601 | 45.807 | 65.875 | 61.681 | 1.028 | 1.028 | 1.028 | 51.53 | 4.564 | 4.651 | 4.691 | 4.418 | 4.827 | 4.798 | 4.997 | 14.951 | 15.055 | 15.285 | 15.473 | 15.674 | 15.864 | 16.067 | 16.319 | 16.459 | 17.017 | 16.992 | 17.034 | 22.609 | 22.845 | 23.197 | 23.55 | 21.778 | 22.04 | 22.531 | 22.74 | 17.127 | 17.271 | 17.406 | 17.494 | 8.808 | 9.1 | 9.354 | 8.964 | 10.331 | 9.922 | 9.872 | 10.431 | 9.811 | 10.628 | 9.653 | 9.94 | 9.399 | 9.525 | 15.535 | 13.996 | 12.15 | 11.337 | 8.092 | 0.36 | 5.582 | 5.598 | 5.221 |
Totaal niet-vlottende activa
| 224.581 | 214.786 | 207.05 | 206.86 | 198.987 | 194.547 | 191.928 | 190.584 | 174.44 | 170.956 | 170.575 | 170.244 | 162.316 | 161.691 | 165.696 | 166.401 | 164.451 | 161.089 | 161.428 | 162.113 | 142.337 | 143.336 | 143.516 | 144.348 | 156.354 | 156.902 | 157.737 | 157.965 | 163.107 | 163.94 | 170.723 | 168.33 | 165.415 | 166.81 | 165.312 | 166.878 | 163.514 | 114.147 | 115.959 | 118.223 | 117.711 | 117.939 | 114.919 | 117.003 | 117.564 | 118.378 | 118.466 | 119.029 | 109.636 | 111.258 | 112.33 | 113.975 | 114.908 | 115.679 | 117.383 | 118.318 | 110.769 | 112.339 | 113.938 | 118.805 | 118.608 | 119.193 | 85.704 | 86.833 | 88.597 | 73.567 | 76.973 | 73.813 | 72.834 | 62.347 | 51.287 | 45.753 | 45.862 | 46.265 | 47.074 |
Totaal activa
| 1,446.638 | 1,509.589 | 1,559.959 | 1,647.059 | 1,713.357 | 1,594.223 | 1,633.57 | 1,634.143 | 1,559.716 | 1,539.056 | 1,609.38 | 1,617.283 | 1,544.293 | 1,567.843 | 1,599.949 | 1,635.342 | 1,621.186 | 1,662.373 | 1,617.823 | 1,595.346 | 1,594.702 | 1,546.215 | 1,531.164 | 1,497.073 | 1,503.023 | 1,461.275 | 1,395.873 | 1,294.731 | 1,246.305 | 1,212.278 | 1,206.903 | 1,189.115 | 1,190.805 | 628.166 | 598.707 | 591.846 | 592.307 | 592.229 | 590.918 | 589.261 | 579.399 | 570.438 | 599.578 | 593.571 | 573.066 | 562.894 | 575.521 | 565.747 | 544.514 | 531.358 | 542.344 | 525.461 | 512.516 | 508.141 | 512.936 | 507.039 | 486.677 | 469.594 | 478.709 | 475.446 | 456.58 | 446.756 | 443.619 | 431.926 | 420.55 | 406.197 | 402.764 | 396.464 | 378.989 | 359.06 | 361.607 | 355.59 | 155.273 | 148.547 | 150.811 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4.882 | 7.482 | 6.683 | 75.565 | 93.25 | 47.391 | 47.278 | 55.997 | 39.798 | 29.61 | 13.511 | 11.377 | 19.395 | 14.391 | 45.756 | 38.566 | 71.507 | 92.655 | 53.962 | 45.422 | 40.813 | 17.051 | 18.703 | 24.715 | 31.502 | 23.698 | 13.874 | 12.651 | 13.41 | 12.533 | 17.081 | 24.207 | 24.458 | 11.23 | 2.197 | 0.878 | 0.538 | 0.583 | 0.653 | 0.556 | 0.353 | 0.069 | 0.069 | 0.299 | 0.134 | 0.159 | 0.158 | 0.106 | 0.058 | 0.058 | 0.057 | 0.057 | 0.188 | 0.188 | 0.188 | 0.63 | 0.31 | 0.176 | 0.327 | 1.259 | 0.05 | 0.012 | 0.009 | 0.199 | 0.01 | 0.01 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.076 |
Kortlopende schulden
| 36.767 | 34.08 | 54.934 | 99.356 | 63.131 | 68.687 | 66.73 | 49.02 | 21.054 | 18.591 | 14.046 | 16.208 | 13.629 | 16.447 | 28.343 | 55.189 | 10.532 | 13.433 | 3.922 | 3.911 | 2.82 | 4.552 | 7.765 | 4.564 | 6.735 | 6.123 | 6.799 | 0.637 | 0 | 0 | 9.173 | 8.982 | 6.215 | 0.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 14 | 14 |
Belastingschulden
| 5.741 | 4.554 | 7.024 | 6.368 | 7.581 | 6.653 | 6.493 | 5.753 | 7.167 | 4.206 | 8.373 | 5.524 | 6.555 | 4.474 | 8.778 | 8.276 | 5.285 | 4.237 | 8.554 | 6.758 | 6.188 | 4.37 | 12.43 | 13.809 | 10.293 | 7.973 | 9.912 | 6.949 | 9.862 | 5.349 | 5.684 | 5.414 | 5.888 | 5.395 | 6.308 | 4.952 | 5.916 | 5.739 | 7.55 | 5.94 | 5.853 | 6.294 | 6.914 | 3.455 | 5.605 | 2.459 | 6.014 | 4.546 | 3.625 | 2.498 | 2.027 | 0.819 | 2.091 | 1.825 | 5.639 | 4.244 | 4.324 | 3.084 | 6.778 | 5.171 | 1.821 | 1.83 | 3.054 | 1.357 | 1.218 | 4.761 | 4.312 | 2.871 | 4.018 | 2.706 | 1.361 | 2.406 | 0.741 | 1.66 | 0.263 |
Uitgestelde opbrengsten
| 83.619 | 203.572 | 188.466 | 168.782 | 203.578 | 137.118 | 77.93 | 76.281 | 106.144 | 0 | 0 | 184.249 | 157.195 | 171.652 | 163.142 | 185.075 | 193.784 | 196.567 | 60.786 | 31.797 | 42.16 | 16.211 | 23.314 | 40.154 | 38.226 | 28.526 | 27.452 | 25.608 | 0 | 0 | 21.822 | 23.032 | 18.755 | 16.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.651 | 4.036 |
Overige kortlopende verplichtingen
| 159.792 | 54.994 | 77.534 | 72.632 | 121.779 | 116.661 | 214.067 | 229.975 | 189.354 | 293.433 | 391.195 | 219.339 | 158.947 | 164.018 | 169.003 | 174.769 | 178.744 | 189.675 | 337.164 | 357.616 | 380.541 | 383.115 | 365.704 | 334.55 | 336.641 | 306.842 | 266.233 | 187.717 | 162.863 | 138.145 | 92.011 | 72.455 | 75.88 | 75.245 | 79.178 | 79.523 | 77.375 | 82.544 | 79.432 | 85.909 | 80.603 | 84.998 | 91.114 | 95.486 | 80.961 | 79.583 | 85.963 | 85.544 | 71.862 | 67.728 | 72.886 | 66.698 | 58.958 | 60.338 | 60.781 | 68.54 | 61.632 | 55.822 | 54.998 | 61.202 | 55.592 | 54.224 | 52.459 | 53.092 | 53.637 | 44.955 | 43.523 | 45.637 | 11.9 | 9.409 | 7.608 | 36.853 | 29.023 | 24.519 | 26.915 |
Totaal kortlopende verplichtingen
| 285.06 | 300.128 | 327.618 | 416.334 | 481.738 | 369.857 | 406.005 | 411.272 | 356.35 | 341.635 | 418.752 | 431.173 | 349.166 | 366.508 | 406.243 | 453.6 | 454.566 | 492.33 | 455.834 | 438.746 | 466.333 | 420.929 | 415.486 | 403.983 | 413.103 | 365.189 | 314.358 | 226.614 | 176.272 | 150.678 | 140.087 | 128.675 | 125.307 | 104.146 | 81.375 | 80.401 | 77.912 | 83.128 | 80.085 | 86.466 | 80.956 | 85.067 | 91.183 | 95.786 | 81.096 | 79.742 | 86.121 | 85.65 | 71.92 | 67.786 | 72.943 | 66.755 | 59.145 | 60.526 | 60.969 | 69.17 | 61.942 | 55.999 | 55.325 | 62.461 | 55.642 | 54.235 | 52.469 | 53.292 | 53.647 | 44.965 | 43.524 | 45.637 | 11.9 | 9.409 | 7.608 | 36.853 | 43.023 | 42.18 | 45.027 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10.761 | 10.642 | 10.813 | 12.026 | 13.208 | 13.07 | 12.933 | 12.796 | 0.147 | 0.272 | 0.092 | 0.129 | 0.101 | 0.101 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 opbrengsten niet-vlottend
| 1.917 | 1.941 | 1.966 | 1.991 | 2.016 | 2.041 | 2.066 | 2.09 | 2.115 | 2.14 | 2.165 | 2.19 | 2.215 | 2.239 | 2.264 | 2.289 | 2.314 | 2.339 | 2.364 | 2.388 | 2.413 | 2.438 | 2.463 | 2.488 | 2.513 | 2.537 | 2.562 | 2.587 | 3.212 | 3.237 | 3.262 | 3.286 | 3.311 | 3.336 | 3.361 | 3.386 | 3.611 | 3.635 | 3.66 | 3.685 | 0 | 0 | 0 | 3.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.75 | 0 | 0 | 0 | 6.75 | 4.5 | 0 | 0 | 0 | 0 | 0 | 26.594 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.599 | 1.504 | 1.998 | 1.802 | 3.325 | 1.707 | 2.338 | 1.759 | 4.733 | 4.22 | 4.041 | 3.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.75 | 6.75 | 0 | 0 | 0 | 0 | 0.566 | 0.741 | 1.486 | 1.089 | 0.856 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 7.05 | 9.2 | 10.341 | 11.412 | 12.255 | 11.735 | 11.374 | 11.965 | 11.598 | 12.938 | 13.951 | 17.364 | 16.656 | 17.491 | 15.213 | 11.899 | 12.334 | 11.736 | 11.529 | 14.322 | 12.001 | 11.737 | 11.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.928 | 3.046 | 3.165 | 0 | 2.927 | 3.046 | 3.165 | 3.284 | 2.735 | 2.854 | 2.972 | 3.091 | 3.21 | 3.329 | 3.448 | 3.567 | 0 | 0 | 0 | 6.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.629 | 0 | 24.143 | 0 | 0.206 | 0.056 | 0.011 |
Totaal niet-vlottende verplichtingen
| 21.327 | 23.287 | 25.118 | 27.232 | 30.804 | 28.553 | 28.71 | 28.61 | 18.592 | 19.569 | 20.249 | 23.269 | 18.971 | 19.831 | 17.503 | 14.188 | 14.648 | 14.075 | 13.893 | 16.711 | 14.415 | 14.175 | 13.468 | 2.488 | 2.513 | 2.537 | 2.562 | 2.587 | 3.212 | 3.237 | 3.262 | 3.286 | 3.311 | 3.336 | 3.361 | 3.386 | 3.611 | 3.635 | 3.66 | 3.685 | 2.928 | 3.046 | 3.165 | 3.284 | 2.927 | 3.046 | 3.165 | 3.284 | 2.735 | 2.854 | 2.972 | 3.091 | 3.21 | 3.329 | 3.448 | 3.567 | 0 | 0 | 6.75 | 6.96 | 6.75 | 6.75 | 6.75 | 4.5 | 0 | 0 | 0.566 | 0.741 | 30.116 | 27.683 | 24.999 | 0 | 0.206 | 0.056 | 0.011 |
Totaal passiva
| 306.387 | 323.415 | 352.735 | 443.566 | 512.542 | 398.41 | 434.715 | 439.882 | 374.942 | 361.204 | 439.001 | 454.442 | 368.137 | 386.339 | 423.746 | 467.787 | 469.214 | 506.405 | 469.726 | 455.457 | 480.748 | 435.105 | 428.954 | 406.47 | 415.616 | 367.726 | 316.92 | 229.201 | 179.484 | 153.915 | 143.348 | 131.962 | 128.618 | 107.482 | 84.736 | 83.787 | 81.523 | 86.763 | 83.745 | 90.151 | 83.883 | 88.113 | 94.348 | 99.07 | 84.022 | 82.788 | 89.286 | 88.934 | 74.654 | 70.64 | 75.916 | 69.846 | 62.356 | 63.856 | 64.417 | 72.737 | 61.942 | 55.999 | 62.075 | 69.421 | 62.392 | 60.985 | 59.219 | 57.792 | 53.647 | 44.965 | 44.09 | 46.378 | 42.016 | 37.092 | 32.607 | 36.853 | 43.229 | 42.236 | 45.038 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.745 | 0.828 | 1.786 | 1.865 | 1.883 | 1.907 | 1.913 | 1.934 | 1.849 | 1.703 | 2.002 | 1.904 | 1.882 | 1.894 | 1.951 | 2.308 | 2.292 | 2.616 | 2.306 | 2.359 | 2.453 | 2.363 | 2.625 | 2.801 | 2.136 | 1.363 | 1.4 | 1.12 | 1.298 | 1.607 | 1.611 | 1.621 | 0 | 0 | 0 | 0 | 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
| 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 252.72 | 210.6 | 210.6 | 210.6 | 210.6 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 162 | 135 | 135 | 135 | 135 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 60 | 60 | 60 | 60 | 60 | 60 | 45 | 45 | 45 |
Ingehouden winsten
| 273.376 | 285.181 | 303.279 | 300.875 | 298.691 | 294.902 | 299.992 | 295.759 | 291.538 | 285.982 | 280.149 | 274.315 | 269.691 | 277.216 | 272.867 | 265.794 | 251.086 | 257.684 | 250.711 | 244.353 | 242.805 | 242.848 | 234.915 | 224.649 | 226.372 | 235.239 | 220.471 | 207.421 | 209.813 | 203.312 | 208.878 | 202.219 | 209.93 | 206.572 | 199.823 | 193.879 | 198.54 | 194.42 | 217.457 | 208.793 | 207.232 | 198.028 | 220.934 | 210.266 | 208.027 | 199.647 | 205.99 | 196.11 | 192.952 | 184.146 | 189.557 | 179 | 176.268 | 169.623 | 174.19 | 163.163 | 157.322 | 146.881 | 149.575 | 134.085 | 124.881 | 116.486 | 116.13 | 105.617 | 101.893 | 96.199 | 91.951 | 83.005 | 70.838 | 61.832 | 68.503 | 60.759 | 55.126 | 49.392 | 48.896 |
Overige gereserveerde algehele resultaten
| 382.621 | 56.835 | 382.537 | 56.945 | 381.155 | 55.224 | 381.099 | 54.957 | 379.542 | 53.496 | 379.596 | 53.624 | 392.607 | 67.018 | 392.723 | -1.745 | -0.828 | -1.786 | -1.865 | -1.883 | -1.907 | -1.913 | -1.934 | -1.849 | -1.703 | -2.002 | -1.904 | -1.882 | -1.894 | -1.951 | -2.308 | -2.292 | -2.616 | -2.306 | -2.359 | -2.453 | -2.363 | -2.625 | -2.801 | -2.136 | -1.363 | -1.4 | -1.12 | -1.298 | -1.607 | -1.611 | -1.621 | 0 | 0 | 0 | 0 | 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 | 325.694 | 0 | 325.694 | 0 | 326.101 | 0 | 326.1 | 0 | 326.1 | 0 | 326.1 | 0 | 325.694 | 0 | 392.932 | 390.93 | 389.972 | 389.892 | 389.875 | 372.851 | 372.845 | 372.823 | 372.909 | 368.073 | 367.774 | 367.871 | 367.893 | 366.612 | 366.556 | 366.199 | 366.214 | 359.718 | 47.867 | 47.814 | 47.719 | 46.008 | 45.747 | 66.631 | 67.296 | 65.626 | 65.589 | 114.469 | 114.291 | 111.383 | 111.379 | 111.369 | 111.709 | 108.57 | 108.237 | 108.773 | 108.546 | 105.96 | 106.709 | 133.644 | 133.183 | 129.18 | 128.562 | 174.505 | 174.551 | 171.564 | 171.397 | 170.792 | 170.945 | 168.407 | 168.641 | 200.169 | 200.642 | 200.036 | 198.579 | 199.02 | 196.681 | 10.618 | 10.618 | 10.618 |
Totaal eigen vermogen van aandeelhouders
| 908.717 | 920.43 | 938.537 | 936.234 | 932.566 | 928.947 | 933.811 | 929.536 | 923.8 | 918.299 | 912.465 | 906.759 | 915.018 | 922.648 | 918.309 | 911.447 | 894.736 | 900.375 | 893.324 | 886.947 | 868.376 | 868.412 | 860.458 | 850.278 | 847.165 | 855.732 | 841.063 | 828.034 | 829.145 | 822.588 | 827.797 | 821.153 | 822.368 | 507.159 | 500.357 | 494.318 | 497.269 | 492.887 | 494.688 | 486.689 | 483.457 | 474.217 | 497.403 | 486.557 | 481.41 | 473.026 | 479.359 | 469.819 | 463.522 | 454.383 | 460.33 | 449.546 | 444.228 | 438.333 | 442.835 | 431.346 | 421.502 | 410.443 | 414.08 | 398.636 | 386.446 | 377.883 | 376.922 | 366.562 | 360.299 | 354.84 | 352.12 | 343.646 | 330.873 | 320.411 | 327.523 | 317.44 | 110.744 | 105.011 | 104.514 |
Totaal eigen vermogen
| 1,140.251 | 1,186.173 | 1,207.223 | 1,203.493 | 1,200.815 | 1,195.813 | 1,198.855 | 1,194.261 | 1,184.775 | 1,177.852 | 1,170.379 | 1,162.841 | 1,176.156 | 1,181.504 | 1,176.203 | 1,167.555 | 1,151.971 | 1,155.968 | 1,148.096 | 1,139.889 | 1,113.954 | 1,111.11 | 1,102.21 | 1,090.603 | 1,087.407 | 1,093.549 | 1,078.953 | 1,065.53 | 1,066.821 | 1,058.363 | 1,063.555 | 1,057.154 | 1,062.186 | 520.684 | 513.97 | 508.059 | 510.784 | 505.466 | 507.173 | 499.11 | 495.515 | 482.325 | 505.23 | 494.501 | 489.043 | 480.106 | 486.235 | 476.813 | 469.86 | 460.719 | 466.428 | 455.615 | 450.16 | 444.286 | 448.519 | 434.302 | 424.735 | 413.595 | 416.635 | 406.024 | 394.188 | 385.771 | 384.401 | 374.134 | 366.903 | 361.233 | 358.674 | 350.085 | 336.974 | 321.967 | 329 | 318.737 | 112.044 | 106.311 | 105.773 |
Totaal passiva en aandeelhoudersvermogen
| 1,446.638 | 1,509.589 | 1,559.959 | 1,647.059 | 1,713.357 | 1,594.223 | 1,633.57 | 1,634.143 | 1,559.716 | 1,539.056 | 1,609.38 | 1,617.283 | 1,544.293 | 1,567.843 | 1,599.949 | 1,635.342 | 1,621.186 | 1,662.373 | 1,617.823 | 1,595.346 | 1,594.702 | 1,546.215 | 1,531.164 | 1,497.073 | 1,503.023 | 1,461.275 | 1,395.873 | 1,294.731 | 1,246.305 | 1,212.278 | 1,206.903 | 1,189.115 | 1,190.805 | 628.166 | 598.707 | 591.846 | 592.307 | 592.229 | 590.918 | 589.261 | 579.399 | 570.438 | 599.578 | 593.571 | 573.066 | 562.894 | 575.521 | 565.747 | 544.514 | 531.358 | 542.344 | 525.461 | 512.516 | 508.141 | 512.936 | 507.039 | 486.677 | 469.594 | 478.709 | 475.446 | 456.58 | 446.756 | 443.619 | 431.926 | 420.55 | 406.197 | 402.764 | 396.464 | 378.989 | 359.06 | 361.607 | 355.59 | 155.273 | 148.547 | 150.811 |