Tungkong Inc.
SZSE:002117.SZ
8.31 (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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 96.057 | 93.056 | 126.056 | 809.359 | 112.841 | 156.253 | 102.081 | 831.989 | 136.882 | 118.599 | 110.699 | 754.901 | 124.213 | 155.815 | 85.495 | 712.276 | 91.464 | 101.167 | 66.819 | 357.686 | 80.391 | 89.309 | 64.967 | 793.811 | 358.739 | 333.357 | 152.596 | 750.485 | 166.191 | 369.115 | 168.928 | 269.729 | 175.292 | 117.705 | 159.091 | 383.596 | 110.06 | 153.246 | 95.489 | 279.033 | 164.007 | 165.649 | 138.698 | 473.82 | 167.456 | 184.162 | 215.58 | 249.046 | 328.204 | 303.418 | 340.695 | 366.073 | 235.672 | 267.379 | 235.341 | 409.825 | 420.174 | 77.355 | 156.011 | 199.616 | 59.813 | 78.682 | 90.297 | 133.277 | 87.407 | 92.691 | 121.596 | 178.471 | 129.181 | 147.622 | 191.548 | 75.39 | 25.27 |
Kortetermijnbeleggingen
| 404 | 435 | 566 | 40 | 485 | 421 | 575 | 0 | 462.491 | 438.041 | 636.849 | 117.249 | 549 | 482 | 714.5 | 200 | 521 | 391 | 648.2 | 540 | 0 | 350 | 0 | 20 | 0 | 159 | 0 | 40 | 0 | 240 | 0 | 590 | 0 | 490 | 0 | 449 | 0 | 370 | 0 | 470 | 0 | 270 | 0 | 90 | 0 | 180 | 0 | 190 | 0 | 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
| 500.057 | 528.056 | 692.056 | 849.359 | 597.841 | 577.253 | 677.081 | 831.989 | 599.373 | 556.639 | 747.548 | 872.15 | 673.213 | 637.815 | 799.995 | 912.276 | 612.464 | 492.167 | 715.019 | 897.686 | 80.391 | 89.309 | 64.967 | 793.811 | 358.739 | 333.357 | 152.596 | 750.485 | 166.191 | 369.115 | 168.928 | 269.729 | 175.292 | 117.705 | 159.091 | 383.596 | 110.06 | 153.246 | 95.489 | 279.033 | 164.007 | 165.649 | 138.698 | 473.82 | 167.456 | 184.162 | 215.58 | 249.046 | 328.204 | 303.418 | 340.695 | 366.073 | 235.672 | 267.379 | 235.341 | 409.825 | 420.174 | 77.355 | 156.011 | 199.616 | 59.813 | 78.682 | 90.297 | 133.277 | 87.407 | 92.691 | 121.596 | 178.471 | 129.181 | 147.622 | 191.548 | 75.39 | 25.27 |
Nettovorderingen
| 343.315 | 410.728 | 262.777 | 258.699 | 369.468 | 392.201 | 327.241 | 298.866 | 303.079 | 341.387 | 294.44 | 242.555 | 331.983 | 338.588 | 337.057 | 270.339 | 208.065 | 286.069 | 287.874 | 322.725 | 514.547 | 579.676 | 537.352 | 404.781 | 499.335 | 500.948 | 442.216 | 377.042 | 386.859 | 496.538 | 440.642 | 366.27 | 334.388 | 379.882 | 334.183 | 212.652 | 344.062 | 310.578 | 265.117 | 134.024 | 226.237 | 289.578 | 221.443 | 112.282 | 251.504 | 264.301 | 195.576 | 123.998 | 204.108 | 193.461 | 185.552 | 116.387 | 200.651 | 190.622 | 169.456 | 73.572 | 162.408 | 171.676 | 132.281 | 68.844 | 103.463 | 101.2 | 111.658 | 45.411 | 117.376 | 140.147 | 136.41 | 76.056 | 166.926 | 173.312 | 118.558 | 99.831 | 114.631 |
Voorraad
| 128.765 | 104.172 | 122.955 | 185.882 | 133.364 | 195.283 | 136.646 | 173.287 | 152.625 | 123.789 | 108.636 | 153.9 | 85.38 | 94.345 | 92.675 | 115.654 | 91.425 | 65.387 | 112.569 | 112.105 | 51.902 | 74.785 | 56.893 | 106.983 | 75.319 | 104.825 | 89.299 | 145.155 | 84.472 | 59.836 | 62.061 | 115.935 | 114.545 | 84.392 | 60.19 | 122.614 | 59.048 | 55.161 | 85.323 | 136.134 | 66.925 | 66.143 | 88.789 | 143.782 | 50.042 | 67.093 | 51.327 | 101.163 | 60.234 | 73.236 | 20.971 | 89.117 | 46.941 | 70.348 | 31.389 | 91.407 | 63.458 | 61.013 | 45.741 | 91.45 | 38.71 | 32.616 | 38.971 | 61.623 | 41.714 | 38.411 | 34.184 | 57.714 | 32.691 | 33.286 | 41.701 | 36.872 | 29.9 |
Overige vlottende activa
| 354.018 | 29.883 | 6.118 | 22.164 | 7.426 | 6.918 | 4.033 | 9.554 | 4.773 | 5.791 | 6.035 | 5.299 | 17.495 | 9.944 | 21.364 | 23.253 | 5.139 | 24.054 | 8.629 | 13.931 | 426.924 | 355.465 | 595.751 | 26.31 | 157.8 | 168.347 | 430.665 | 45.043 | 427.546 | 248.319 | 527.737 | 598.529 | 468.821 | 495.029 | 514.28 | 457.835 | 412.916 | 371.396 | 541.813 | 470.947 | 361.592 | 271.621 | 352.149 | 91.279 | 201.662 | 181.926 | 160.644 | 190.784 | 1.104 | 0.501 | 0.215 | 0.416 | 0.385 | 0.615 | 0.374 | 0.66 | 0.462 | 0.586 | 0.895 | 1.415 | 0.578 | 0.504 | 0.431 | 0.797 | 0.663 | 0.643 | 0.484 | 0.818 | -37.543 | -26.816 | -13.452 | -11.854 | -10.511 |
Totaal vlottende activa
| 1,006.244 | 1,072.838 | 1,147.575 | 1,316.104 | 1,108.098 | 1,171.655 | 1,145.001 | 1,313.696 | 1,059.85 | 1,027.606 | 1,156.659 | 1,273.905 | 1,108.072 | 1,080.691 | 1,251.091 | 1,321.522 | 917.092 | 867.677 | 1,124.091 | 1,346.446 | 1,073.763 | 1,099.235 | 1,254.963 | 1,331.885 | 1,091.192 | 1,107.477 | 1,114.777 | 1,317.725 | 1,065.069 | 1,173.807 | 1,199.369 | 1,350.464 | 1,093.047 | 1,077.009 | 1,067.744 | 1,176.699 | 926.086 | 890.381 | 987.742 | 1,020.137 | 818.761 | 792.992 | 801.08 | 821.163 | 670.664 | 697.481 | 623.128 | 664.991 | 593.65 | 570.615 | 547.433 | 571.992 | 483.649 | 528.963 | 436.56 | 575.464 | 646.502 | 310.629 | 334.928 | 361.324 | 202.563 | 213.002 | 241.356 | 241.108 | 247.16 | 271.892 | 292.675 | 313.059 | 291.255 | 327.404 | 338.354 | 200.239 | 159.291 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 723.403 | 728.074 | 733.281 | 739.948 | 746.536 | 750.873 | 753.022 | 768.256 | 761.121 | 772.617 | 777.746 | 778.384 | 782.675 | 795.767 | 804.761 | 805.788 | 787.088 | 795.526 | 806.042 | 809.317 | 805.566 | 810.041 | 814.234 | 812.648 | 780.191 | 775.871 | 783.073 | 758.037 | 706.66 | 729.673 | 737.106 | 728.547 | 716.706 | 721.584 | 733.647 | 730.768 | 716.38 | 691.837 | 696.84 | 688.612 | 683.738 | 669.653 | 675.771 | 670.292 | 675.518 | 663.556 | 673.771 | 679.434 | 681.793 | 683.844 | 691.185 | 693.892 | 685.453 | 687.963 | 699.277 | 684.181 | 686.167 | 702.137 | 607.935 | 564.833 | 443.087 | 426.356 | 409.238 | 392.806 | 367.932 | 366.445 | 344.946 | 329.243 | 308.141 | 300.272 | 278.187 | 269.312 | 229.2 |
Goodwill
| 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.485 | 2.574 | 2.574 | 2.574 | 2.574 | 2.574 | 2.574 | 2.574 | 2.574 | 4.126 | 2.485 | 2.485 | 2.485 | 2.485 | 1.24 | 1.24 | 1.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 76.402 | 78.38 | 79.191 | 79.975 | 72.157 | 76.296 | 79.213 | 81.096 | 84.555 | 86.124 | 87.937 | 89.848 | 92.716 | 94.253 | 96.219 | 97.807 | 107.507 | 108.886 | 112.765 | 114.111 | 114.191 | 113.947 | 113.473 | 113.115 | 110.031 | 110.847 | 111.728 | 112.157 | 111.981 | 111.05 | 109.277 | 108.078 | 105.648 | 104.613 | 103.491 | 102.16 | 98.523 | 97.678 | 93.755 | 92.769 | 92.556 | 93.125 | 93.739 | 94.586 | 95.047 | 94.758 | 94.723 | 93.914 | 70.457 | 69.863 | 69.391 | 68.722 | 67.279 | 66.092 | 63.361 | 63.509 | 64.034 | 64.555 | 64.747 | 65.222 | 65.147 | 65.687 | 55.949 | 56.432 | 57.178 | 50.611 | 50.967 | 51.303 | 27.35 | 27.672 | 27.562 | 27.897 | 24.615 |
Goodwill en immateriële activa
| 78.888 | 80.865 | 81.676 | 82.46 | 74.642 | 78.781 | 81.698 | 83.581 | 87.04 | 88.609 | 90.422 | 92.333 | 95.202 | 96.738 | 98.704 | 100.292 | 109.992 | 111.371 | 115.25 | 116.596 | 116.676 | 116.432 | 115.959 | 115.6 | 112.605 | 113.421 | 114.303 | 114.732 | 114.555 | 113.625 | 111.851 | 110.652 | 109.774 | 107.098 | 105.976 | 104.645 | 101.008 | 98.918 | 94.994 | 94.009 | 92.556 | 93.125 | 93.739 | 94.586 | 95.047 | 94.758 | 94.723 | 93.914 | 70.457 | 69.863 | 69.391 | 68.722 | 67.279 | 66.092 | 63.361 | 63.509 | 64.034 | 64.555 | 64.747 | 65.222 | 65.147 | 65.687 | 55.949 | 56.432 | 57.178 | 50.611 | 50.967 | 51.303 | 27.35 | 27.672 | 27.562 | 27.897 | 24.615 |
Langetermijnbeleggingen
| 40.809 | 37.132 | 47.202 | 48.39 | 62.421 | 69.956 | 59.922 | 55.776 | 42.234 | 0 | 0 | 58.34 | 37.259 | 38.043 | 42.576 | -751.961 | -738.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.045 | 10.252 | 10.831 | 0 | 0 | 8.745 | 9.433 | 9.801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.996 | 15.052 | 15.095 | 15.101 | 6.394 | 6.454 | 6.489 | 6.527 | 6.534 | 6.581 | 6.662 | 6.707 | 5.815 | 6.034 | 5.998 | 5.941 | 6.625 | 6.69 | 6.735 | 6.697 | 6.676 | 6.576 | 6.591 | 6.498 | 6.584 | 6.666 | 6.586 | 6.561 | 8.778 | 8.837 | 8.299 | 8.328 | 6.824 | 6.753 | 6.652 | 6.652 | 5.544 | 5.54 | 5.495 | 5.495 | 2.167 | 2.167 | 2.103 | 2.103 | 2.54 | 2.54 | 2.239 | 2.239 | 1.492 | 1.492 | 1.388 | 1.388 | 1.736 | 1.803 | 0.844 | 0.844 | 1.984 | 1.977 | 1.176 | 1.176 | 1.055 | 1.038 | 1.075 | 1.068 | 1.103 | 1.121 | 1.118 | 1.067 | 0.866 | 1.222 | 0.81 | 0.633 | 0 |
Overige niet-vlottende activa
| 9.665 | 9.85 | 2.611 | 10.449 | 2.209 | 2.209 | 12.452 | 13.373 | 13.701 | 57.957 | 56.831 | 2.18 | 13.323 | 14.993 | 13.607 | 805.788 | 787.088 | 50.723 | 52.603 | 56.097 | 46.618 | 48.489 | 44.482 | 46.085 | 43.983 | 42.245 | 34.132 | 39.757 | 36.304 | 12.07 | 12.056 | 11.106 | -0.008 | -0.008 | -0.008 | 10.056 | 6.974 | 6.616 | 6.318 | 5.843 | 5.691 | 5.676 | 5.648 | 5.627 | 12.202 | 12.486 | 12.798 | 13.11 | 13.422 | 13.647 | 13.88 | 14.127 | 13.111 | 13.015 | 13.177 | 13.339 | 13.907 | 0.316 | 0.389 | 0.462 | 0.536 | 0.647 | 0.771 | 0.894 | 1.017 | 1.139 | 1.01 | 16.1 | 2.279 | 1.661 | 1.192 | 0.643 | 0.566 |
Totaal niet-vlottende activa
| 867.761 | 870.973 | 879.866 | 896.348 | 892.203 | 908.272 | 913.583 | 927.513 | 910.63 | 925.763 | 931.661 | 937.944 | 934.273 | 951.575 | 965.645 | 965.848 | 952.124 | 964.309 | 980.631 | 988.707 | 975.536 | 981.539 | 981.266 | 980.831 | 943.363 | 938.204 | 938.093 | 919.086 | 866.297 | 864.205 | 869.312 | 858.634 | 843.342 | 845.678 | 857.098 | 852.121 | 829.907 | 811.656 | 813.08 | 803.76 | 784.153 | 770.622 | 777.26 | 772.607 | 785.306 | 773.34 | 783.531 | 788.698 | 767.163 | 768.846 | 775.844 | 778.129 | 767.579 | 768.873 | 776.659 | 761.873 | 766.092 | 768.984 | 674.246 | 631.693 | 509.826 | 493.728 | 467.032 | 451.2 | 427.23 | 419.317 | 398.041 | 397.713 | 338.635 | 330.827 | 307.751 | 298.485 | 254.381 |
Totaal activa
| 1,874.005 | 1,943.811 | 2,027.441 | 2,212.452 | 2,000.301 | 2,079.928 | 2,058.584 | 2,241.209 | 1,970.48 | 1,953.369 | 2,088.32 | 2,211.849 | 2,042.345 | 2,032.267 | 2,216.735 | 2,287.37 | 1,869.217 | 1,831.986 | 2,104.722 | 2,335.153 | 2,049.299 | 2,080.774 | 2,236.228 | 2,312.717 | 2,034.555 | 2,045.68 | 2,052.87 | 2,236.811 | 1,931.365 | 2,038.012 | 2,068.68 | 2,209.097 | 1,936.388 | 1,922.688 | 1,924.842 | 2,028.82 | 1,755.993 | 1,702.038 | 1,800.822 | 1,823.897 | 1,602.914 | 1,563.614 | 1,578.34 | 1,593.77 | 1,455.971 | 1,470.821 | 1,406.659 | 1,453.689 | 1,360.814 | 1,339.462 | 1,323.278 | 1,350.121 | 1,251.228 | 1,297.836 | 1,213.219 | 1,337.337 | 1,412.594 | 1,079.614 | 1,009.174 | 993.017 | 712.389 | 706.73 | 708.389 | 692.309 | 674.39 | 691.209 | 690.716 | 710.773 | 629.89 | 658.231 | 646.106 | 498.724 | 413.672 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 227.901 | 111.154 | 176.47 | 153.225 | 189.738 | 232.522 | 185.73 | 246.735 | 183.657 | 168.188 | 174.12 | 192.647 | 212.974 | 247.631 | 261.258 | 269.495 | 215.585 | 220.17 | 309.735 | 351.395 | 312.166 | 392.937 | 362.439 | 353.237 | 321.133 | 371.626 | 312.523 | 387.084 | 319.122 | 326.254 | 293.783 | 333.362 | 281.942 | 342.697 | 276.856 | 299.522 | 227.984 | 219.141 | 251.09 | 267.648 | 187.446 | 193.878 | 188.961 | 212.138 | 147.413 | 185.762 | 152.733 | 187.059 | 144.73 | 173.912 | 149.231 | 185.74 | 154.077 | 179.775 | 107.033 | 147.891 | 112.979 | 113.525 | 96.288 | 134.13 | 85.67 | 100.961 | 87.607 | 96.719 | 91.824 | 98.306 | 84.803 | 114.018 | 69.349 | 95.068 | 94.233 | 110.811 | 97.796 |
Kortlopende schulden
| 15.9 | 168.756 | 54.52 | 92.266 | 11.066 | 11.564 | 12.135 | 13.19 | 9.261 | 10.492 | 10.639 | 11.197 | 134.914 | 149.936 | 121.217 | 0 | 0.2 | 0.2 | 13.12 | 13.12 | 13.32 | 13.32 | 13.618 | 14.034 | 14.569 | 15.175 | 21.612 | 15.544 | 2.367 | 2.331 | 2.296 | 2.261 | 2.655 | 2.621 | 2.588 | 3.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 199.2 | 199.2 | 199.2 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 14.255 | 14.255 | 16.055 | 111.055 | 87.308 |
Belastingschulden
| 7.852 | 1.781 | 19.499 | 5.516 | 17.554 | 26.179 | 9.502 | 34.27 | 21.223 | 22.973 | 15.701 | 30.841 | 19.598 | 18.887 | 17.345 | 22.647 | 15.39 | 19.609 | 8.95 | 25.219 | 10.302 | 33.277 | 11.785 | 36.468 | 17.879 | 36.418 | 22.382 | 22.941 | 27 | 43.899 | 10.541 | 32.753 | 22.467 | 28.141 | 24.039 | 32.442 | 9.521 | 24.634 | 17.32 | 19.729 | 10.841 | 24.141 | 18.201 | 17.234 | 11.106 | 22.715 | 15.669 | 13.59 | 9.221 | 15.747 | 9.701 | 6.708 | 2.857 | 21.412 | 13.53 | -1.282 | -0.586 | -1.036 | 7.856 | 0.227 | -0.29 | -1.285 | 3.68 | -2.529 | 5.93 | 11.286 | 10.431 | 5.995 | 2.318 | 10.844 | 6.215 | 2.713 | 6.86 |
Uitgestelde opbrengsten
| 150.461 | 181.807 | 262.315 | 224.617 | 231.322 | 307.897 | 155.824 | 235.899 | 105.644 | 134.514 | 0 | 385.221 | 144.013 | 147.383 | 171.475 | 0 | 80.439 | 82.132 | 55.784 | 108.305 | 90.406 | 103.988 | 95.348 | 113.872 | 74.241 | 96.461 | 79.688 | 101.977 | 135.374 | 112.931 | 114.684 | 164.324 | 108.78 | 88.235 | 101.573 | 107.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.325 | 93.965 | 124.695 | 110.175 | 96.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.553 | 17.058 | 32.115 | 16.604 | 29.095 | 37.581 |
Overige kortlopende verplichtingen
| 95.679 | 106.376 | 0.097 | 131.263 | 0.199 | 0.177 | 88.551 | 153.036 | 99.901 | 105.602 | 236.534 | 3.245 | -13.903 | -22.87 | 2.927 | 403.26 | 0.2 | 0.2 | 13.12 | 184.335 | 10.327 | 10.537 | 12.958 | 150.647 | 18.171 | 14.722 | 8.998 | 154.611 | 8.01 | 8.15 | 8.17 | 103.312 | 8.148 | 8.141 | 5.521 | 112 | 95.685 | 111.342 | 123.689 | 163.372 | 95.62 | 104.876 | 171.099 | 134.611 | 97.746 | 110.431 | 109.636 | 106.853 | 84.38 | 63.06 | 55.332 | 66.444 | 36.954 | 69.752 | 70.579 | 13.49 | 8.228 | 8.693 | 6.869 | 30.525 | 27.743 | 21.064 | 37.486 | 31.646 | 29.939 | 44.368 | 84.805 | 16.666 | 3.056 | 1.261 | 2.107 | 12.938 | 5.185 |
Totaal kortlopende verplichtingen
| 489.941 | 568.093 | 493.402 | 601.371 | 432.325 | 552.16 | 442.24 | 648.86 | 398.463 | 418.796 | 421.293 | 592.309 | 477.998 | 522.079 | 556.876 | 672.755 | 296.424 | 302.702 | 391.759 | 657.155 | 426.218 | 520.783 | 484.362 | 631.79 | 428.115 | 497.984 | 422.821 | 659.215 | 464.873 | 449.665 | 418.933 | 603.26 | 401.526 | 441.694 | 386.538 | 522.416 | 323.669 | 330.483 | 374.778 | 431.021 | 283.066 | 298.754 | 360.06 | 346.75 | 245.16 | 296.193 | 262.369 | 293.912 | 229.11 | 236.971 | 204.563 | 252.184 | 191.032 | 249.528 | 177.612 | 326.705 | 414.372 | 446.113 | 412.532 | 380.953 | 113.414 | 122.025 | 125.093 | 128.366 | 121.763 | 142.674 | 169.608 | 166.237 | 103.719 | 142.699 | 129 | 263.9 | 227.869 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 22.853 | 24.43 | 30.733 | 31.429 | 20.861 | 24.376 | 28.299 | 26.578 | 20.15 | 19.588 | 20.625 | 19.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.12 | 13.12 | 14.096 | 13.608 | 25.306 | 27.366 | 1.977 | 2.583 | 3.179 | 3.766 | 3.916 | 4.731 | 4.8 | 4.892 | 8.804 | 9.415 | 10.843 | 10.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 18 | 23 | 23 | 23 | 23 | 23 | 3.588 |
Uitgestelde opbrengsten niet-vlottend
| 1.537 | 5.266 | 2.206 | 3.254 | 2.815 | 3.134 | 3.484 | 3.773 | 4.093 | 4.412 | 6.819 | 5.051 | 5.371 | 5.694 | 6.014 | 6.329 | 6.649 | 6.968 | 7.288 | 7.607 | 8.077 | 8.546 | 9.016 | 9.485 | 9.955 | 10.424 | 12.604 | 11.363 | 11.833 | 12.302 | 9.45 | 9.794 | 10.167 | 10.541 | 10.915 | 11.289 | 11.469 | 11.95 | 11.95 | 11.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.251 | 7.251 | 7.251 | 7.251 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -11.833 | 0 | -9.45 | -9.794 | -10.167 | -0 | -10.915 | -11.289 | -11.469 | -11.95 | -11.95 | -11.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.084 | 0 | 5.271 | 0 | 4.97 | 8.038 | 9.048 | 8.172 | 8.67 | 12.716 | 10.631 | 12.747 | 17.468 | 18.116 | 22.682 | 21.213 | 22.965 | 25.651 | 27.013 | 29.678 | 34.993 | 35.187 | 30.654 | 30.707 | 16.547 | 18.703 | 13.857 | 20.736 | 11.833 | 0 | 9.45 | 9.794 | 10.167 | 0 | 10.915 | 11.289 | 11.469 | 11.95 | 11.95 | 11.95 | 0 | 0.076 | 0.076 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.824 | 0.824 | 0.824 | 0.824 | 0.774 |
Totaal niet-vlottende verplichtingen
| 37.724 | 36.947 | 45.46 | 41.934 | 28.646 | 35.548 | 40.831 | 38.522 | 32.913 | 36.715 | 38.075 | 37.059 | 22.838 | 23.81 | 28.696 | 27.542 | 29.614 | 32.62 | 34.301 | 37.286 | 43.07 | 43.733 | 52.79 | 53.312 | 40.597 | 42.735 | 51.766 | 59.466 | 13.81 | 14.885 | 12.63 | 13.56 | 14.083 | 15.272 | 15.715 | 16.181 | 20.273 | 21.364 | 22.793 | 22.579 | 0 | 0.076 | 0.076 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 18 | 23 | 23.824 | 23.824 | 23.824 | 23.824 | 4.362 |
Totaal passiva
| 527.665 | 605.04 | 538.862 | 643.305 | 460.971 | 587.708 | 483.07 | 687.382 | 431.376 | 455.511 | 459.368 | 629.368 | 500.837 | 545.89 | 585.573 | 700.297 | 326.037 | 335.322 | 426.06 | 694.44 | 469.288 | 564.516 | 537.152 | 685.102 | 468.712 | 540.719 | 474.588 | 718.681 | 478.683 | 464.55 | 431.562 | 616.82 | 415.609 | 456.966 | 402.253 | 538.597 | 343.942 | 351.847 | 397.571 | 453.599 | 283.066 | 298.831 | 360.136 | 346.83 | 245.16 | 296.193 | 262.369 | 293.912 | 229.11 | 236.971 | 204.563 | 252.184 | 191.032 | 249.528 | 179.112 | 326.705 | 414.442 | 446.113 | 412.532 | 380.953 | 113.414 | 122.025 | 125.093 | 128.366 | 121.763 | 160.674 | 187.608 | 189.237 | 127.542 | 166.523 | 152.824 | 287.723 | 232.231 |
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 |
Gewone aandelen
| 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 545.666 | 363.778 | 363.778 | 363.778 | 363.778 | 363.778 | 363.778 | 363.778 | 363.778 | 363.778 | 363.778 | 363.778 | 363.778 | 363.778 | 363.778 | 363.806 | 363.806 | 363.806 | 363.806 | 363.936 | 363.936 | 303.28 | 303.28 | 303.298 | 303.298 | 252.748 | 252.748 | 252.828 | 252.828 | 126.414 | 126.414 | 124.124 | 124.124 | 124.124 | 124.124 | 124.124 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 82 | 82 |
Ingehouden winsten
| 350.91 | 341.486 | 464.039 | 420.622 | 396.125 | 349.211 | 441.784 | 395.385 | 383.726 | 342.56 | 484.488 | 439.125 | 401.553 | 346.496 | 531.562 | 487.334 | 436.997 | 390.631 | 600.368 | 562.991 | 503.905 | 440.337 | 833.275 | 762.397 | 707.201 | 643.746 | 748.116 | 687.823 | 617.06 | 564.768 | 637.281 | 594.647 | 555.597 | 484.008 | 563.12 | 515.748 | 462.731 | 407.4 | 481.488 | 436.792 | 396.104 | 358.008 | 330.643 | 350.398 | 326.273 | 296.152 | 270.004 | 289.688 | 270.557 | 245.396 | 274.538 | 247.755 | 240.898 | 229.923 | 218.865 | 197.437 | 190.27 | 177.295 | 147.783 | 159.985 | 151.771 | 138.811 | 144.219 | 127.083 | 120.595 | 110.705 | 91.096 | 105.834 | 82.66 | 73.619 | 85.842 | 74.457 | 54.013 |
Overige gereserveerde algehele resultaten
| 613.16 | 382.981 | 600.364 | 370.185 | 596.567 | 351.736 | 581.544 | 352.158 | 593.219 | 348.388 | 582.337 | 337.506 | 577.84 | 333.747 | 550.773 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -163.397 | 66.782 | -121.491 | 230.179 | 0 | 244.831 | 0 | 244.831 | 0 | 244.831 | 0 | 244.831 | 0 | 244.093 | 0 | 550.773 | 558.035 | 558.035 | 530.052 | 530.052 | 528.3 | 528.3 | 500.458 | 500.458 | 494.599 | 494.599 | 463.775 | 463.775 | 468.689 | 583.976 | 563.665 | 563.665 | 533.639 | 553.521 | 533.639 | 533.639 | 516.449 | 516.449 | 501.849 | 501.849 | 491.455 | 489.29 | 536.538 | 536.538 | 526.448 | 525.083 | 563.769 | 563.769 | 558.557 | 558.557 | 675.373 | 675.373 | 649.12 | 649.016 | 642.723 | 642.723 | 639.776 | 308.791 | 302.996 | 302.996 | 296.535 | 296.535 | 291.571 | 291.571 | 288.303 | 288.303 | 283.276 | 283.276 | 291.962 | 291.962 | 287.657 | 41.176 | 35.663 |
Totaal eigen vermogen van aandeelhouders
| 1,346.34 | 1,336.916 | 1,488.579 | 1,566.652 | 1,538.359 | 1,491.445 | 1,568.994 | 1,538.04 | 1,522.612 | 1,481.446 | 1,612.491 | 1,567.128 | 1,525.059 | 1,470.003 | 1,628.001 | 1,583.773 | 1,540.698 | 1,494.332 | 1,676.086 | 1,638.709 | 1,577.872 | 1,514.304 | 1,697.511 | 1,626.632 | 1,565.578 | 1,502.122 | 1,575.669 | 1,515.376 | 1,449.527 | 1,512.521 | 1,564.724 | 1,522.09 | 1,453.014 | 1,401.307 | 1,460.536 | 1,413.164 | 1,342.986 | 1,287.655 | 1,347.144 | 1,302.448 | 1,251.495 | 1,211.233 | 1,170.461 | 1,190.216 | 1,156.019 | 1,124.532 | 1,086.521 | 1,106.205 | 1,081.942 | 1,056.781 | 1,076.325 | 1,049.542 | 1,014.142 | 1,003.063 | 985.713 | 964.284 | 954.171 | 596.086 | 560.779 | 572.981 | 558.306 | 545.346 | 545.79 | 528.655 | 518.898 | 509.008 | 484.371 | 499.11 | 484.622 | 475.581 | 483.499 | 197.633 | 171.675 |
Totaal eigen vermogen
| 1,346.34 | 1,336.916 | 1,488.579 | 1,566.652 | 1,539.33 | 1,492.219 | 1,575.514 | 1,553.827 | 1,539.104 | 1,497.858 | 1,628.952 | 1,582.481 | 1,541.508 | 1,486.377 | 1,631.163 | 1,587.073 | 1,543.179 | 1,496.664 | 1,678.661 | 1,640.713 | 1,580.011 | 1,516.257 | 1,699.077 | 1,627.615 | 1,565.843 | 1,504.961 | 1,578.282 | 1,518.129 | 1,452.682 | 1,573.461 | 1,637.118 | 1,592.278 | 1,520.779 | 1,465.721 | 1,522.589 | 1,490.223 | 1,412.052 | 1,350.191 | 1,403.251 | 1,370.298 | 1,319.848 | 1,264.784 | 1,218.204 | 1,246.94 | 1,210.811 | 1,174.628 | 1,144.289 | 1,159.776 | 1,131.704 | 1,102.49 | 1,118.715 | 1,097.937 | 1,060.196 | 1,048.308 | 1,034.106 | 1,010.632 | 998.152 | 633.501 | 596.642 | 612.063 | 598.976 | 584.706 | 583.296 | 563.943 | 552.627 | 530.535 | 503.108 | 521.536 | 502.348 | 491.708 | 493.282 | 211 | 181.441 |
Totaal passiva en aandeelhoudersvermogen
| 1,874.005 | 1,943.811 | 2,027.441 | 2,212.452 | 2,000.301 | 2,079.928 | 2,058.584 | 2,241.209 | 1,970.48 | 1,953.369 | 2,088.32 | 2,211.849 | 2,042.345 | 2,032.267 | 2,216.735 | 2,287.37 | 1,869.217 | 1,831.986 | 2,104.722 | 2,335.153 | 2,049.299 | 2,080.774 | 2,236.228 | 2,312.717 | 2,034.555 | 2,045.68 | 2,052.87 | 2,236.811 | 1,931.365 | 2,038.012 | 2,068.68 | 2,209.097 | 1,936.388 | 1,922.688 | 1,924.842 | 2,028.82 | 1,755.993 | 1,702.038 | 1,800.822 | 1,823.897 | 1,602.914 | 1,563.614 | 1,578.34 | 1,593.77 | 1,455.971 | 1,470.821 | 1,406.659 | 1,453.689 | 1,360.814 | 1,339.462 | 1,323.278 | 1,350.121 | 1,251.228 | 1,297.836 | 1,213.219 | 1,337.337 | 1,412.594 | 1,079.614 | 1,009.174 | 993.017 | 712.389 | 706.73 | 708.389 | 692.309 | 674.39 | 691.209 | 690.716 | 710.773 | 629.89 | 658.231 | 646.106 | 498.724 | 413.672 |