Shenzhen Topband Co., Ltd.
SZSE:002139.SZ
9.24 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,601.763 | 2,263.944 | 1,550.451 | 2,035.8 | 1,761.58 | 1,780.292 | 1,403.026 | 1,913.499 | 1,592.156 | 1,638.078 | 1,767.58 | 1,450.132 | 1,289.864 | 916.728 | 1,219.095 | 627.39 | 916.143 | 828.825 | 815.642 | 592.167 | 552.638 | 1,043.008 | 511.623 | 507.772 | 394.751 | 457.46 | 472.704 | 431.238 | 368.939 | 331.921 | 359.367 | 544.813 | 447.361 | 934.331 | 457.985 | 164.311 | 255.737 | 146.83 | 140.268 | 146.613 | 112.911 | 128.98 | 134.104 | 132.616 | 137.352 | 132.281 | 143.74 | 124.591 | 112.879 | 163.808 | 195.848 | 125.349 | 104.885 | 66.411 | 114.406 | 103.432 | 68.408 | 105.83 | 109.148 | 118.195 | 94.94 | 99.49 | 80.134 | 93.102 | 86.066 | 101.009 | 114.678 | 131.467 | 217.199 | 24.315 | 24.502 |
Kortetermijnbeleggingen
| 705.951 | 610.115 | 656.704 | 387.402 | 366.856 | 343.07 | 342.959 | 321.255 | 272.603 | 276.603 | 214.999 | 216.811 | 330.422 | 281.42 | 226.491 | 395.783 | 379.691 | 379.055 | 389.013 | 198.161 | 188.232 | 115.775 | 0.043 | 0.308 | 0.42 | 0.34 | 0.339 | 0.68 | 0.703 | 0.813 | 0.601 | 0.664 | 0.646 | 0.535 | 0.818 | 0.952 | 1.117 | 1.074 | 1.301 | 1.49 | 2.04 | 3.005 | 3.005 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.122 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,307.715 | 2,874.059 | 2,207.155 | 2,423.202 | 2,128.436 | 2,123.362 | 1,745.986 | 2,234.754 | 1,864.758 | 1,914.681 | 1,982.579 | 1,666.943 | 1,620.286 | 1,198.148 | 1,445.587 | 1,023.174 | 1,295.834 | 1,207.88 | 1,204.654 | 790.329 | 740.87 | 1,158.783 | 511.666 | 508.079 | 395.171 | 457.8 | 473.042 | 431.918 | 369.642 | 332.734 | 359.969 | 545.476 | 448.007 | 934.867 | 458.804 | 165.263 | 256.854 | 147.904 | 141.57 | 148.103 | 114.951 | 131.986 | 137.109 | 132.616 | 137.352 | 132.281 | 143.74 | 124.591 | 112.924 | 163.808 | 195.848 | 125.349 | 104.885 | 66.411 | 114.406 | 103.432 | 68.408 | 105.83 | 109.148 | 118.195 | 94.94 | 99.49 | 80.134 | 93.102 | 86.066 | 101.009 | 114.678 | 131.467 | 217.199 | 24.315 | 24.502 |
Nettovorderingen
| 3,305.676 | 2,943.048 | 3,002.599 | 2,665.263 | 2,962.947 | 2,752.527 | 2,987.263 | 2,738.725 | 2,801.93 | 2,247.609 | 2,478.2 | 2,361.452 | 2,452.299 | 2,475.753 | 2,045.708 | 1,857.229 | 1,485.781 | 1,380.129 | 1,589.06 | 1,253.834 | 1,147.075 | 1,065.95 | 1,100.185 | 1,160.584 | 1,065.86 | 897.111 | 879.515 | 851.624 | 773.243 | 673.929 | 696.831 | 593.013 | 556.578 | 426.528 | 473.83 | 492.597 | 482.55 | 380.115 | 388.676 | 347.123 | 373.648 | 331.66 | 384.167 | 340.473 | 353.522 | 344.482 | 397.241 | 363.468 | 421.455 | 362.382 | 398.194 | 334.229 | 323.192 | 345.099 | 357.437 | 296.4 | 278.279 | 224.07 | 217.248 | 160.795 | 152.032 | 165.538 | 206.929 | 206.845 | 202.879 | 215.558 | 227.886 | 176.264 | 136.288 | 120.541 | 125.845 |
Voorraad
| 1,847.35 | 1,869.265 | 1,653.817 | 1,793.315 | 1,752.306 | 2,001.686 | 1,992.952 | 2,207.629 | 2,200.491 | 2,461.483 | 2,184.403 | 2,252.651 | 1,876.064 | 1,534.402 | 1,115.313 | 959.41 | 787.705 | 767.406 | 513.462 | 541.938 | 491.91 | 526.296 | 491.809 | 558.768 | 586.025 | 534.234 | 406.315 | 364.424 | 297.538 | 262.712 | 205.059 | 199.677 | 198.562 | 186.03 | 139.735 | 178.267 | 156.889 | 167.857 | 124.267 | 141.333 | 108.596 | 140.097 | 83.96 | 114.841 | 96.352 | 101.736 | 73.265 | 89.8 | 81.436 | 86.852 | 68.837 | 99.792 | 76.048 | 85.389 | 65.178 | 84.425 | 72.711 | 83.595 | 43.972 | 50.724 | 29.01 | 43.043 | 35.957 | 65.661 | 46.157 | 49.13 | 39.223 | 58.122 | 44.76 | 61.427 | 48.657 |
Overige vlottende activa
| 56.83 | 219.94 | 55.719 | 196.495 | 201.107 | 164.066 | 155.127 | 120.993 | 121.603 | 116.483 | 113.072 | 124.305 | 117.001 | 68.587 | 70.296 | 59.649 | 60.197 | 49.456 | 30.835 | 270.186 | 246.382 | 112.04 | 248.616 | 127.773 | 170.562 | 143.775 | 132.019 | 149.219 | 236.645 | 317.708 | 387.155 | 262.419 | 463.686 | 9.609 | 7.329 | 120.586 | 68.516 | 220.414 | 3.829 | -9.799 | -5.871 | -11.211 | -6.976 | -7.57 | -11.567 | -9.85 | -14.424 | -14.297 | -29.568 | -7.415 | -11.266 | -7.856 | -8.322 | -7.63 | -9.645 | -10.323 | -7.145 | -6.013 | -10.046 | -4.991 | -2.703 | -6.98 | -5.62 | -4.163 | -6.878 | -4.95 | -6.431 | -4.28 | 0.464 | -5.048 | -2.815 |
Totaal vlottende activa
| 7,517.571 | 7,906.312 | 6,919.29 | 7,078.275 | 7,044.796 | 7,041.641 | 6,881.327 | 7,302.1 | 6,988.782 | 6,740.256 | 6,758.254 | 6,405.351 | 6,065.65 | 5,276.89 | 4,676.905 | 3,899.462 | 3,629.517 | 3,404.871 | 3,338.01 | 2,856.287 | 2,626.237 | 2,863.069 | 2,352.276 | 2,355.205 | 2,217.619 | 2,032.919 | 1,890.891 | 1,797.185 | 1,677.068 | 1,587.083 | 1,649.014 | 1,600.585 | 1,666.833 | 1,557.034 | 1,079.697 | 956.713 | 964.809 | 916.291 | 658.341 | 626.76 | 591.324 | 592.532 | 598.261 | 580.361 | 575.66 | 568.649 | 599.822 | 563.562 | 586.247 | 605.627 | 651.614 | 551.515 | 495.802 | 489.269 | 527.375 | 473.934 | 412.253 | 407.482 | 360.322 | 324.724 | 273.28 | 301.091 | 317.4 | 361.446 | 328.224 | 360.747 | 375.356 | 361.574 | 398.711 | 201.235 | 196.189 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,946.167 | 2,878.25 | 2,772.418 | 2,458.046 | 2,364.393 | 2,210.431 | 2,181.33 | 2,020.557 | 1,918.879 | 1,874.743 | 1,852.934 | 1,777.059 | 1,621.01 | 1,498.44 | 1,389.35 | 1,282.34 | 1,217.377 | 1,149.195 | 1,139.795 | 1,096.122 | 1,056.924 | 1,043.166 | 1,008.184 | 988.842 | 936.95 | 894.853 | 840.062 | 731.425 | 642.573 | 589.14 | 553.014 | 488.041 | 452.882 | 422.468 | 386.168 | 339.682 | 281.512 | 188.25 | 185.116 | 177.91 | 174.276 | 172.13 | 165.561 | 159.817 | 157.566 | 155.96 | 159.83 | 150.841 | 140.716 | 139.724 | 137.226 | 141.085 | 134.057 | 128.723 | 127.565 | 121.374 | 120.378 | 121.611 | 123.484 | 123.364 | 124.594 | 125.801 | 128.67 | 122.476 | 114.436 | 109.234 | 100.413 | 94.113 | 90.423 | 89.131 | 87.77 |
Goodwill
| 110.732 | 110.732 | 110.732 | 110.732 | 110.732 | 110.732 | 110.732 | 110.732 | 110.732 | 110.732 | 110.732 | 110.584 | 110.584 | 110.582 | 108.637 | 143.169 | 143.169 | 143.169 | 143.169 | 164.09 | 164.09 | 164.09 | 164.09 | 161.083 | 161.083 | 161.083 | 161.083 | 161.083 | 161.083 | 161.083 | 161.083 | 115.756 | 115.756 | 0 | 0 | 0 | 0 | 0 | 0 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 6.06 | 14.462 | 8.401 | 8.401 | 8.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 735.088 | 737.778 | 741.303 | 732.828 | 722.878 | 678.11 | 648.264 | 642.848 | 530.826 | 517.385 | 501.998 | 466.445 | 450.779 | 434.929 | 342.141 | 351.716 | 347.367 | 335.403 | 258.765 | 280.54 | 272.192 | 261.238 | 222.357 | 240.315 | 232.437 | 214.846 | 168.218 | 151.978 | 146.597 | 137.679 | 137.155 | 122.932 | 119.461 | 96.878 | 95.032 | 94.324 | 96.703 | 95.269 | 94.68 | 86.605 | 85.795 | 84.555 | 83.494 | 79.745 | 75.08 | 73.36 | 71.557 | 69.354 | 37.845 | 33.943 | 31.206 | 34.467 | 31.033 | 24.561 | 25.182 | 21.134 | 21.687 | 22.301 | 22.912 | 17.553 | 18.006 | 18.398 | 19.021 | 17.896 | 16.864 | 15.497 | 12.665 | 11.078 | 9.201 | 5.093 | 5.157 |
Goodwill en immateriële activa
| 845.82 | 848.51 | 852.035 | 843.56 | 833.61 | 788.842 | 758.996 | 753.58 | 641.558 | 628.117 | 612.73 | 577.029 | 561.363 | 545.511 | 450.779 | 494.885 | 490.536 | 478.572 | 401.934 | 444.63 | 436.282 | 425.328 | 386.447 | 401.398 | 393.52 | 375.929 | 329.301 | 313.061 | 307.681 | 298.762 | 298.238 | 238.688 | 235.217 | 96.878 | 95.032 | 94.324 | 96.703 | 95.269 | 94.68 | 92.665 | 91.855 | 90.615 | 89.555 | 85.805 | 81.14 | 79.42 | 77.618 | 75.414 | 43.905 | 40.004 | 37.267 | 48.928 | 39.434 | 32.962 | 33.583 | 21.134 | 21.687 | 22.301 | 22.912 | 17.553 | 18.006 | 18.398 | 19.021 | 17.896 | 16.864 | 15.497 | 12.665 | 11.078 | 9.201 | 5.093 | 5.157 |
Langetermijnbeleggingen
| 180.793 | -531.307 | 182.346 | -351.656 | -331.176 | -299.968 | -319.409 | -297.247 | -247.973 | -251.491 | -188.88 | -189.978 | -315.31 | -264.892 | -219.989 | -389.125 | -372.972 | -372.268 | -382.149 | -193.655 | -183.661 | -112.485 | 71.707 | 75.707 | 75.666 | 75.78 | 75.797 | 75.48 | 75.469 | 68.16 | 68.408 | 68.475 | 13.716 | 9.872 | 9.589 | 9.455 | 19.054 | 19.598 | 19.693 | 20.956 | 22.331 | 21.486 | 21.313 | 30.5 | 31.302 | 31.696 | 32.119 | 30.791 | 24.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0.155 | 0 | 0.008 | -0 | 0 | -0 | 0 | 0 |
Belastingvorderingen
| 168.936 | 160.174 | 155.04 | 125.767 | 128.452 | 138.898 | 108.517 | 95.234 | 93.397 | 90.891 | 102.787 | 74.251 | 77.026 | 60.655 | 55.193 | 48.928 | 42.131 | 41.385 | 39.908 | 32.773 | 27.646 | 36.119 | 29.171 | 33.181 | 33.97 | 49.732 | 49.074 | 46.805 | 37.333 | 36.277 | 37.451 | 33.529 | 28.853 | 24.816 | 25.198 | 12.123 | 9.761 | 8.427 | 7.674 | 7.805 | 7.43 | 6.494 | 6.673 | 7.329 | 6.853 | 5.701 | 5.761 | 5.004 | 5.966 | 5.342 | 5.075 | 8.553 | 6.955 | 5.946 | 5.81 | 2.46 | 2.231 | 2.138 | 1.756 | 1.767 | 1.459 | 1.809 | 1.506 | 3.5 | 1.609 | 2.326 | 1.716 | 0.611 | 0.494 | 0.426 | 0 |
Overige niet-vlottende activa
| 359.976 | 991.97 | 302.992 | 953.732 | 867.713 | 818.792 | 753.795 | 666.503 | 780.149 | 550.701 | 469.167 | 508.966 | 609.368 | 489.275 | 422.447 | 591.636 | 562.293 | 565.733 | 551.96 | 346.24 | 309.324 | 209.43 | 73.945 | 50.27 | 38.292 | 21.723 | 23.907 | 83.167 | 118.935 | 114.33 | 109.145 | 116.971 | 50.362 | 34.428 | 33.028 | 20.012 | 14.009 | 52.964 | 18.082 | 7.69 | 8.412 | 9.939 | 10.501 | 7.817 | 7.854 | 8.14 | 5.225 | 5.908 | 6.263 | 32.824 | 33.259 | 17.388 | 22.53 | 11.413 | 11.595 | 25.2 | -0.122 | 0.012 | 0.026 | 0.049 | 0.08 | 0.122 | 0.122 | -0.008 | 0 | -0.008 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 4,501.691 | 4,347.597 | 4,264.829 | 4,029.449 | 3,862.993 | 3,656.995 | 3,483.23 | 3,238.628 | 3,186.01 | 2,892.961 | 2,848.739 | 2,747.327 | 2,553.457 | 2,328.99 | 2,097.78 | 2,028.664 | 1,939.364 | 1,862.617 | 1,751.447 | 1,726.11 | 1,646.515 | 1,601.558 | 1,569.453 | 1,549.398 | 1,478.398 | 1,418.018 | 1,318.141 | 1,249.938 | 1,181.99 | 1,106.669 | 1,066.257 | 945.704 | 781.031 | 588.461 | 549.014 | 475.596 | 421.039 | 364.509 | 325.245 | 307.026 | 304.306 | 300.665 | 293.602 | 291.268 | 284.716 | 280.917 | 280.553 | 267.958 | 221.802 | 217.893 | 212.827 | 215.955 | 202.976 | 179.045 | 178.554 | 170.168 | 154.496 | 146.061 | 148.179 | 142.732 | 144.139 | 146.129 | 149.319 | 144.02 | 132.909 | 127.057 | 114.795 | 105.802 | 100.118 | 94.65 | 92.926 |
Totaal activa
| 12,019.262 | 12,253.909 | 11,184.119 | 11,107.723 | 10,907.789 | 10,698.636 | 10,364.557 | 10,540.728 | 10,174.792 | 9,633.217 | 9,606.992 | 9,152.678 | 8,619.107 | 7,605.88 | 6,774.685 | 5,928.126 | 5,568.881 | 5,267.488 | 5,089.458 | 4,582.396 | 4,272.752 | 4,464.626 | 3,921.73 | 3,904.603 | 3,696.017 | 3,450.937 | 3,209.033 | 3,047.124 | 2,859.058 | 2,693.752 | 2,715.27 | 2,546.289 | 2,447.863 | 2,145.494 | 1,628.711 | 1,432.309 | 1,385.848 | 1,280.799 | 983.586 | 933.786 | 895.63 | 893.197 | 891.863 | 871.629 | 860.376 | 849.566 | 880.375 | 831.52 | 808.05 | 823.52 | 864.441 | 767.469 | 698.778 | 668.315 | 705.929 | 644.102 | 566.749 | 553.543 | 508.501 | 467.456 | 417.419 | 447.22 | 466.719 | 505.466 | 461.133 | 487.803 | 490.151 | 467.376 | 498.829 | 295.885 | 289.116 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,063.046 | 3,234.508 | 1,957.626 | 2,649.736 | 2,537.531 | 2,601.386 | 2,672.099 | 3,006.84 | 2,777.302 | 2,855.391 | 2,742.391 | 3,156.644 | 2,891.733 | 2,818.724 | 2,265.481 | 1,789.618 | 1,463.756 | 1,468.397 | 1,353.927 | 1,112.97 | 950.623 | 929.548 | 962.015 | 1,047.416 | 1,000.329 | 811.404 | 800.932 | 765.024 | 688.662 | 534.154 | 559.752 | 527.644 | 487.076 | 357.647 | 429.489 | 428.596 | 402.51 | 327.508 | 329.332 | 301.639 | 295.658 | 296.304 | 280.046 | 286.83 | 274.28 | 236.249 | 267.841 | 231.902 | 218.213 | 195.657 | 223.941 | 227.54 | 194.041 | 177.733 | 214.889 | 200.031 | 167.449 | 165.005 | 128.553 | 109.658 | 81.812 | 101.676 | 112.355 | 150.588 | 126.642 | 145.743 | 150.119 | 136.834 | 134.946 | 128.483 | 147.255 |
Kortlopende schulden
| 2,209.051 | 1,282.505 | 1,607.113 | 476.988 | 522.287 | 595.149 | 358.708 | 449.513 | 782.043 | 468.68 | 457.253 | 93.31 | 174.782 | 404.351 | 402.152 | 300 | 365 | 165 | 173 | 173 | 211 | 434 | 496 | 441 | 374 | 286 | 31 | 31 | 0 | 1.4 | 2.6 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 20 | 42.305 | 37.306 | 26.152 | 31.097 | 31.148 | 52 | 52 | 52 | 52 | 70.998 | 88.858 | 101.125 | 32 | 32 | 32 | 32 | 32 | 2 | 2 | 2 | 2 | 4 | 0 | 0 | 0 | 0 | 13.8 | 13.75 | 13.219 | 46.747 | 45 | 31.75 |
Belastingschulden
| 33.26 | 71.62 | 27.478 | 78.329 | 89.866 | 69.646 | 88.406 | 70.673 | 68.878 | 21.017 | 16.255 | 37.041 | 34.34 | 43.15 | 60.256 | 48.957 | 29.323 | 41.022 | 24.435 | 21.797 | 14.752 | 18.348 | 12.388 | 25.132 | 20.426 | 23.707 | 41.006 | 16.384 | 30.807 | 17.248 | 36.796 | 16.81 | 16.419 | 7.971 | 10.62 | 14.325 | 23.383 | 12.09 | 8.812 | 0.114 | 2.03 | 2.097 | 1.131 | -3.355 | -1.193 | 2.057 | 6.122 | 2.682 | -4.153 | -2.373 | -0.78 | -7.871 | -6.554 | -0.249 | 2.521 | 8.998 | 0.234 | -2.093 | 2.223 | -0.892 | -0.984 | 1.014 | 0.213 | 2.557 | -1.833 | 2.152 | 3.748 | 4.307 | 6.829 | 2.95 | 5.148 |
Uitgestelde opbrengsten
| 176.378 | 515.41 | 171.49 | 689.326 | 696.041 | 170.707 | 139.412 | 165.048 | 0 | 0 | 627.079 | 279.939 | 268.079 | 276.912 | 365.497 | 235.748 | 184.35 | 154.538 | 205.116 | 120.61 | 95.891 | 129.84 | 174.912 | 142.374 | 132.463 | 171.769 | 249.424 | 181.965 | 0 | 176.951 | 275.908 | 0 | 0 | 0 | 0 | 0 | 52.553 | 36.664 | 48.612 | 20.859 | 22.148 | 24.077 | 36.827 | 18.093 | 19.505 | 24.294 | 42.334 | 20.17 | 7.495 | 11.063 | 25.101 | 11.686 | 11.335 | 18.295 | 36.883 | 21.601 | 26.667 | 16.013 | 25.421 | 10.298 | 6.962 | 0 | 0 | 0 | 0 | 10.279 | 10.724 | 13.047 | 17.727 | 13.698 | 20.023 |
Overige kortlopende verplichtingen
| 522.151 | 28.874 | 490.238 | 30.464 | 31.431 | 490.324 | 652.909 | 546.635 | 704.269 | 553.057 | 107.418 | 0.387 | 0.294 | 0.318 | 0.487 | 0.269 | 0.238 | 56.11 | 37.055 | 44.331 | 39.082 | 35.304 | 38.983 | 26.699 | 30.289 | 41.885 | 37.777 | 21.099 | 220.208 | 30.682 | 24.409 | 229.769 | 239.195 | 198.115 | 218.922 | 64.521 | 22.389 | 22.153 | 21.882 | 21.969 | 17.482 | 17.379 | 23.525 | 21.586 | 19.632 | 21.039 | 10.498 | 14.315 | 7.338 | 9.286 | 10.397 | 13.138 | 10.497 | 10.183 | 9.178 | 7.489 | 7.958 | 12.472 | 5.199 | 8.05 | 5.104 | 24.314 | 24.78 | 24.056 | 14.597 | 5.293 | 3.275 | 4.81 | 4.508 | 5.756 | 3.119 |
Totaal kortlopende verplichtingen
| 4,970.627 | 5,061.298 | 4,226.467 | 3,846.514 | 3,787.29 | 3,857.566 | 3,823.128 | 4,168.036 | 4,263.613 | 3,877.128 | 3,934.141 | 3,530.28 | 3,334.889 | 3,500.304 | 3,033.616 | 2,325.636 | 2,013.344 | 1,844.045 | 1,769.097 | 1,450.911 | 1,296.595 | 1,528.692 | 1,671.911 | 1,657.49 | 1,537.081 | 1,311.059 | 1,119.134 | 999.088 | 908.87 | 743.188 | 862.67 | 757.413 | 726.271 | 555.762 | 648.411 | 493.117 | 482.453 | 391.324 | 419.827 | 386.772 | 372.594 | 363.913 | 371.495 | 357.657 | 365.417 | 333.581 | 372.673 | 318.387 | 304.044 | 304.864 | 360.563 | 284.363 | 247.873 | 238.212 | 292.95 | 261.121 | 204.074 | 195.491 | 161.173 | 130.006 | 97.879 | 125.99 | 137.135 | 174.644 | 141.239 | 175.116 | 177.868 | 167.909 | 203.929 | 192.937 | 202.147 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 505.889 | 627.706 | 437.748 | 933.496 | 886.648 | 827.124 | 655.111 | 648.838 | 489.157 | 518.089 | 515.31 | 415.205 | 223.914 | 232.788 | 200 | 695.474 | 691.347 | 685.593 | 679.891 | 524.197 | 468.557 | 462.783 | 0 | 5 | 5 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.4 | 22.8 | 25.2 | 27.6 | 30 | 33 | 30 | 15 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 9.351 | 10.013 | 11.146 | 12.354 | 11.128 | 12.364 | 13.37 | 14.326 | 15.381 | 18.468 | 14.385 | 15.593 | 15.984 | 14.131 | 14.625 | 11.166 | 9.452 | 9.737 | 10.023 | 10.308 | 10.594 | 8.879 | 9.165 | 7.505 | 7.815 | 8.164 | 8.446 | 8.744 | 8.99 | 9.17 | 9.35 | 9.53 | 9.71 | 7.89 | 8.07 | 8.25 | 6.18 | 6.328 | 5.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 73.106 | 75.135 | 77.731 | 63.124 | 62.856 | 59.989 | 51.144 | 37.578 | 29.064 | 27.251 | 26.28 | 24.854 | 26.52 | 26.843 | 11.82 | 21.739 | 28.925 | 33.075 | 27.473 | 20.756 | 20.004 | 9.137 | 1.599 | 1.7 | 1.801 | 1.789 | 2.002 | 2.103 | 2.204 | 2.305 | 2.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 55.997 | 0 | 50.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.288 | 5.425 | 5.563 | 5.7 | 5.275 | 5.35 | 5.425 | 4.3 | 4.375 | 4.45 | 2.025 | 2.1 | 2.25 | 2.25 | 2.75 | 2.75 | 3.9 | 3.9 | 3.9 | 3.9 | 4.2 | 3.7 | 3.7 | 3.7 | 3.6 | 3.6 | 3.6 | 3.6 | 3.27 | 3.27 | 3.173 | 3.27 |
Totaal niet-vlottende verplichtingen
| 644.343 | 712.854 | 576.909 | 1,008.974 | 960.633 | 899.478 | 719.625 | 700.742 | 533.602 | 563.808 | 555.976 | 455.652 | 266.418 | 273.763 | 226.445 | 728.379 | 729.724 | 728.404 | 717.386 | 555.261 | 499.154 | 480.799 | 10.763 | 14.205 | 14.615 | 14.953 | 15.448 | 15.847 | 11.194 | 11.475 | 11.756 | 9.53 | 9.71 | 7.89 | 8.07 | 8.25 | 6.18 | 6.328 | 5.15 | 5.288 | 5.425 | 5.563 | 5.7 | 5.275 | 5.35 | 5.425 | 4.3 | 4.375 | 4.45 | 2.025 | 2.1 | 2.25 | 2.25 | 2.75 | 2.75 | 3.9 | 3.9 | 3.9 | 3.9 | 4.2 | 3.7 | 3.7 | 16.1 | 26.4 | 28.8 | 31.2 | 33.6 | 36.27 | 33.27 | 18.173 | 3.27 |
Totaal passiva
| 5,614.969 | 5,774.152 | 4,803.375 | 4,855.488 | 4,747.923 | 4,757.043 | 4,542.753 | 4,868.778 | 4,797.216 | 4,440.936 | 4,490.117 | 3,985.933 | 3,601.307 | 3,774.066 | 3,260.061 | 3,054.015 | 2,743.068 | 2,572.449 | 2,486.484 | 2,006.172 | 1,795.75 | 2,009.492 | 1,682.674 | 1,671.695 | 1,551.696 | 1,326.012 | 1,134.583 | 1,014.936 | 920.064 | 754.663 | 874.426 | 766.943 | 735.981 | 563.652 | 656.481 | 501.367 | 488.633 | 397.652 | 424.977 | 392.059 | 378.019 | 369.475 | 377.195 | 362.932 | 370.767 | 339.006 | 376.973 | 322.762 | 308.494 | 306.889 | 362.663 | 286.613 | 250.123 | 240.962 | 295.7 | 265.021 | 207.974 | 199.391 | 165.073 | 134.206 | 101.579 | 129.69 | 153.235 | 201.044 | 170.039 | 206.316 | 211.468 | 204.179 | 237.199 | 211.11 | 205.417 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 3.452 | 3.284 | 2.858 | 0.848 | 0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,246.835 | 1,246.835 | 1,246.835 | 1,269.535 | 1,269.535 | 1,269.535 | 1,269.535 | 1,271.027 | 1,271.027 | 1,256.978 | 1,256.978 | 1,238.273 | 1,238.255 | 1,146.149 | 1,135.217 | 1,031.195 | 1,030.812 | 1,018.79 | 1,018.776 | 1,019.072 | 1,019.047 | 1,019.047 | 1,019.047 | 1,019.791 | 1,019.791 | 679.86 | 679.86 | 679.86 | 679.86 | 453.471 | 453.803 | 452.28 | 452.28 | 298.521 | 262.656 | 245.023 | 244.262 | 241.922 | 218.4 | 218.4 | 218.4 | 218.4 | 218.4 | 218.4 | 218.4 | 218.4 | 218.4 | 218.4 | 218.4 | 168 | 168 | 168 | 168 | 168 | 168 | 168 | 168 | 140 | 140 | 140 | 100 | 100 | 100 | 100 | 50 | 50 | 50 | 50 | 50 | 31.92 | 31.92 |
Ingehouden winsten
| 3,021.826 | 2,882.137 | 2,706.5 | 2,572.065 | 2,453.709 | 2,367.879 | 2,270.819 | 2,175.283 | 1,963.039 | 1,873.32 | 1,779.243 | 1,833.853 | 1,696.565 | 1,564.325 | 1,305.882 | 1,178.315 | 1,024.417 | 929.321 | 848.596 | 836.333 | 745.459 | 719.262 | 612.518 | 617.291 | 532.497 | 533.397 | 490.86 | 466.61 | 388.059 | 397.529 | 362.122 | 336.592 | 281.055 | 293.644 | 276.611 | 270.147 | 241.003 | 240.825 | 227.905 | 217.904 | 194.601 | 201.269 | 193.102 | 193.476 | 176.477 | 198.259 | 192.205 | 189.514 | 183.611 | 238.363 | 228.252 | 214.403 | 195.304 | 178.904 | 165.202 | 155.903 | 138.536 | 133.913 | 123.188 | 117.602 | 100.191 | 101.883 | 97.837 | 89.982 | 76.654 | 67.047 | 64.242 | 43.515 | 41.949 | 38.366 | 38.876 |
Overige gereserveerde algehele resultaten
| 353.822 | 2,432.784 | 387.76 | 2,540.678 | 370.932 | 2,495.578 | 350.693 | 2,421.092 | 202.556 | 2,218.36 | 158.188 | 2,074.71 | 149.104 | 1,107.16 | -24.555 | 82.217 | 96.012 | 93.179 | 101.476 | 106.715 | 106.448 | 109.293 | 3.789 | 4.408 | 2.91 | -0.064 | -3.452 | -3.284 | -2.858 | -0.848 | -0.159 | 0.314 | 0.587 | 0.414 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 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
| 1,781.47 | -164.885 | 1,943.823 | -216.643 | 1,978.532 | -284.258 | 1,837.476 | -286.719 | 1,849.084 | -262.526 | 1,833.906 | -80.018 | 1,839.761 | -80.018 | 1,016.158 | 499.693 | 541.754 | 526.458 | 523.831 | 492.663 | 487.37 | 474.661 | 484.036 | 461.582 | 463.08 | 768.841 | 764.251 | 747.392 | 737.665 | 959.421 | 897.848 | 872.723 | 864.343 | 986.169 | 429.704 | 411.768 | 407.696 | 395.962 | 107.716 | 99.908 | 98.853 | 97.887 | 96.908 | 90.243 | 87.885 | 86.687 | 85.169 | 92.844 | 89.478 | 102.284 | 97.627 | 86.996 | 79.664 | 74.579 | 70.681 | 55.178 | 52.24 | 80.24 | 80.24 | 75.648 | 115.648 | 115.648 | 115.648 | 114.44 | 164.44 | 164.44 | 164.44 | 169.681 | 169.681 | 14.489 | 12.903 |
Totaal eigen vermogen van aandeelhouders
| 6,403.953 | 6,396.871 | 6,284.917 | 6,165.635 | 6,072.709 | 5,848.735 | 5,728.523 | 5,580.684 | 5,285.706 | 5,086.132 | 5,028.315 | 5,066.817 | 4,923.684 | 3,737.616 | 3,457.257 | 2,791.42 | 2,692.995 | 2,567.749 | 2,492.678 | 2,454.782 | 2,358.324 | 2,322.263 | 2,119.39 | 2,103.072 | 2,018.278 | 1,982.098 | 1,934.972 | 1,893.862 | 1,805.584 | 1,810.421 | 1,713.772 | 1,661.909 | 1,598.266 | 1,578.748 | 968.971 | 926.938 | 892.961 | 878.709 | 554.02 | 536.212 | 511.853 | 517.556 | 508.41 | 502.119 | 482.762 | 503.346 | 495.774 | 500.758 | 491.488 | 508.647 | 493.879 | 469.399 | 442.968 | 421.483 | 403.883 | 379.081 | 358.775 | 354.152 | 343.428 | 333.25 | 315.84 | 317.531 | 313.485 | 304.422 | 291.094 | 281.487 | 278.682 | 263.196 | 261.63 | 84.774 | 83.699 |
Totaal eigen vermogen
| 6,404.293 | 6,479.757 | 6,369.598 | 6,252.235 | 6,159.865 | 5,941.592 | 5,821.804 | 5,671.95 | 5,377.576 | 5,192.281 | 5,116.875 | 5,166.745 | 5,017.8 | 3,831.814 | 3,514.624 | 2,874.111 | 2,825.814 | 2,695.038 | 2,602.974 | 2,576.225 | 2,477.002 | 2,455.135 | 2,239.056 | 2,232.909 | 2,144.321 | 2,124.925 | 2,074.45 | 2,032.188 | 1,938.994 | 1,939.089 | 1,840.844 | 1,779.347 | 1,711.882 | 1,581.842 | 972.23 | 930.943 | 897.216 | 883.147 | 558.609 | 541.727 | 517.61 | 523.722 | 514.668 | 508.698 | 489.608 | 510.56 | 503.402 | 508.758 | 499.556 | 516.631 | 501.777 | 480.856 | 448.655 | 427.353 | 410.228 | 379.081 | 358.775 | 354.152 | 343.428 | 333.25 | 315.84 | 317.531 | 313.485 | 304.422 | 291.094 | 281.487 | 278.682 | 263.196 | 261.63 | 84.774 | 83.699 |
Totaal passiva en aandeelhoudersvermogen
| 12,019.262 | 12,253.909 | 11,184.119 | 11,107.723 | 10,907.789 | 10,698.636 | 10,364.557 | 10,540.728 | 10,174.792 | 9,633.217 | 9,606.992 | 9,152.678 | 8,619.107 | 7,605.88 | 6,774.685 | 5,928.126 | 5,568.881 | 5,267.488 | 5,089.458 | 4,582.396 | 4,272.752 | 4,464.626 | 3,921.73 | 3,904.603 | 3,696.017 | 3,450.937 | 3,209.033 | 3,047.124 | 2,859.058 | 2,693.752 | 2,715.27 | 2,546.289 | 2,447.863 | 2,145.494 | 1,628.711 | 1,432.309 | 1,385.848 | 1,280.799 | 983.586 | 933.786 | 895.63 | 893.197 | 891.863 | 871.629 | 860.376 | 849.566 | 880.375 | 831.52 | 808.05 | 823.52 | 864.441 | 767.469 | 698.778 | 668.315 | 705.929 | 644.102 | 566.749 | 553.543 | 508.501 | 467.456 | 417.419 | 447.22 | 466.719 | 505.466 | 461.133 | 487.803 | 490.151 | 467.376 | 498.829 | 295.885 | 289.116 |