Infund Holding Co., Ltd.
SZSE:002141.SZ
2.84 (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 | 2006 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 89.935 | 53.745 | 118.186 | 146.401 | 87.045 | 77.721 | 154.45 | 222.035 | 573.754 | 42.647 | 49.81 | 24.759 | 35.742 | 126.415 | 159.954 | 36.9 | 30.624 | 133.772 | 48.836 | 39.027 | 16.527 | 29.557 | 53.38 | 104.51 | 119.599 | 73.256 | 59.301 | 67.468 | 152.634 | 111.396 | 313.008 | 246.104 | 283.645 | 180.127 | 91.878 | 74.673 | 65.375 | 33.765 | 41.693 | 48.48 | 61.51 | 62.792 | 55.358 | 42.887 | 48.748 | 52.778 | 36.884 | 62.724 | 48.928 | 61.267 | 37.771 | 70.767 | 80.686 | 34.513 | 57.443 | 60.582 | 50.034 | 59.723 | 51.306 | 51.47 | 38.488 | 25.639 | 16.764 | 53.167 | 61.175 | 52.826 | 70.888 | 100.624 | 92.694 | 52.069 | 72.218 |
Kortetermijnbeleggingen
| 408.056 | 444.676 | 506.605 | 471.173 | 530.56 | 540.619 | 506.076 | 447.651 | 113.792 | 61.696 | 31.908 | 43.545 | 110.388 | 75.515 | 98.019 | 241.064 | 309.496 | 324.278 | 10.405 | 10.405 | -15.624 | -16.531 | 1.378 | 0.195 | 0.27 | 0.336 | 2.051 | 10.054 | 10.038 | 310.069 | 0 | 591.725 | 0 | -1.655 | 0 | 0 | -0.013 | 0.004 | 0.004 | 0.059 | 0 | 0 | 0 | 0 | 0.14 | 0 | 0 | 5.002 | 0 | 0 | 0 | 0 | 3.015 | 1.882 | 1.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.462 |
Liquide middelen en kortetermijnbeleggingen
| 497.99 | 498.421 | 624.791 | 617.575 | 617.605 | 618.34 | 660.526 | 669.686 | 687.546 | 104.343 | 81.718 | 68.304 | 146.13 | 201.93 | 257.973 | 277.964 | 340.12 | 458.05 | 59.241 | 49.432 | 16.527 | 29.557 | 54.758 | 104.705 | 119.869 | 73.592 | 61.351 | 77.522 | 162.672 | 111.396 | 313.008 | 246.104 | 283.645 | 180.127 | 91.878 | 74.673 | 65.361 | 33.769 | 41.697 | 48.539 | 61.51 | 62.792 | 55.358 | 42.887 | 48.888 | 52.778 | 36.884 | 67.726 | 48.928 | 61.267 | 37.771 | 70.767 | 83.7 | 36.394 | 59.045 | 60.582 | 50.034 | 59.723 | 51.306 | 51.47 | 38.488 | 25.639 | 16.764 | 53.167 | 61.175 | 52.826 | 70.888 | 100.624 | 92.694 | 52.069 | 72.218 |
Nettovorderingen
| 30.658 | 25.506 | 28.313 | 32.576 | 35.576 | 28.202 | 26.043 | 23.256 | 28.32 | 310.83 | 278.205 | 337.688 | 366.104 | 337.031 | 288.885 | 319.981 | 217.207 | 167.595 | 222.417 | 209.589 | 200.567 | 246.969 | 217.245 | 247.355 | 214.348 | 237.98 | 279.23 | 311.436 | 301.174 | 304.074 | 255.573 | 0 | 209.412 | 0 | 148.77 | 163.879 | 186.095 | 189.701 | 168.084 | 199.213 | 236.364 | 244.926 | 253.158 | 258.72 | 238.07 | 259.632 | 259.591 | 224.755 | 271.604 | 241.553 | 223.133 | 256.58 | 0 | 307.714 | 272.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 162.408 | 166.206 | 152.584 | 139.952 | 0 | 0 | 0 |
Voorraad
| 58.253 | 32.941 | 28.057 | 24.27 | 40.97 | 45.346 | 29.824 | 30.372 | 33.775 | 175.625 | 180.744 | 194.641 | 200.022 | 195.652 | 186.544 | 132.253 | 132.037 | 117.939 | 140.607 | 114.599 | 137.654 | 137.023 | 121.541 | 122.002 | 132.535 | 119.896 | 117.613 | 103.417 | 124.27 | 123.057 | 114.889 | 119.69 | 107.291 | 91.78 | 94.549 | 102.916 | 112.399 | 113.632 | 109.95 | 109.172 | 122.332 | 112.921 | 114.701 | 118.938 | 116.038 | 138.867 | 129.146 | 115.566 | 126.22 | 118.239 | 123.063 | 105.886 | 148.499 | 131.096 | 128.584 | 94.904 | 90.471 | 90.487 | 90.036 | 77.084 | 75.508 | 65.477 | 58.314 | 54.377 | 87.497 | 96.332 | 88.502 | 72.728 | 93.239 | 77.33 | 67.422 |
Overige vlottende activa
| 94.53 | 74.417 | 68.822 | 71.989 | 37.865 | 28.616 | 32.68 | 38.313 | 46.007 | 208.527 | 196.237 | 92.296 | 39.521 | 86.116 | 39.747 | 30.413 | 66.568 | 90.316 | 40.175 | 76.141 | 52.118 | 296.912 | 61.269 | 323.535 | 74.57 | 58.335 | 97.381 | 468.801 | 333.122 | 353.003 | 518.624 | 600.975 | 593.163 | 734.1 | 11.028 | 8.524 | 9.114 | 18.976 | 10.216 | 37.417 | 13.119 | 14.194 | 19.926 | 15.556 | 264.764 | 32.263 | 2.934 | 12.622 | 271.641 | 241.574 | 223.156 | 256.655 | 274.492 | 308.016 | 273.041 | 248.334 | 255.169 | 239.097 | 204.966 | 168.911 | 142.497 | 110.721 | 99.23 | 111.44 | 162.624 | 166.433 | 153.056 | 139.974 | 156.54 | 137.497 | 91.524 |
Totaal vlottende activa
| 681.431 | 637.729 | 749.983 | 743.364 | 723.897 | 720.899 | 749.009 | 761.627 | 795.648 | 771.33 | 710.603 | 692.929 | 751.777 | 820.728 | 773.149 | 760.611 | 755.932 | 833.9 | 462.44 | 449.761 | 406.867 | 463.493 | 454.813 | 532.945 | 541.322 | 511.293 | 555.575 | 649.739 | 921.238 | 891.531 | 1,202.094 | 1,241.968 | 1,193.512 | 1,207.618 | 346.226 | 349.993 | 372.969 | 356.078 | 329.947 | 377.323 | 433.325 | 434.834 | 443.142 | 436.102 | 429.69 | 448.298 | 425.631 | 407.035 | 446.789 | 421.08 | 383.99 | 433.309 | 506.691 | 475.506 | 460.67 | 403.82 | 395.675 | 389.308 | 346.308 | 297.465 | 256.494 | 201.837 | 174.307 | 218.985 | 311.296 | 315.59 | 312.445 | 313.326 | 342.473 | 266.896 | 231.164 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 222.323 | 171.924 | 176.269 | 178.897 | 191.806 | 196.334 | 203.024 | 208.907 | 197.097 | 307.551 | 316.076 | 348.494 | 399.111 | 386.301 | 391.061 | 245.404 | 263.143 | 308.807 | 317.288 | 319.975 | 314.932 | 312.521 | 300.332 | 298.9 | 254.49 | 221.274 | 206.394 | 204.59 | 193.944 | 187.568 | 182.759 | 182.666 | 179.831 | 182.881 | 192.37 | 199.04 | 201.65 | 204.846 | 208.232 | 218.406 | 218.295 | 222.642 | 226.485 | 228.521 | 231.895 | 235.541 | 240.742 | 246.068 | 247.26 | 262.088 | 284.828 | 278.551 | 276.735 | 271.851 | 259.589 | 241.038 | 232.267 | 222.173 | 211.429 | 213.547 | 215.256 | 209.649 | 201.684 | 192.558 | 182.389 | 169.021 | 146.544 | 125.799 | 102.264 | 91.662 | 94.435 |
Goodwill
| 76.336 | 76.336 | 76.336 | 76.336 | 138.873 | 138.873 | 138.873 | 138.873 | 138.873 | 138.873 | 139.099 | 139.099 | 135.631 | 136.57 | 130.696 | 0.226 | 0.557 | 0.557 | 0.557 | 0.557 | 0.692 | 0.692 | 0.692 | 0.692 | 2.224 | 2.224 | 2.224 | 2.224 | 2.224 | 2.224 | 2.224 | 2.224 | 2.224 | 2.224 | 0.946 | 0.946 | 0.946 | 0.946 | 0.946 | 0.946 | 0.946 | 0.946 | 0.946 | 0.946 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.051 | 1.057 | 1.057 | 0.953 | 0.946 | 0.487 | 0.487 | 0.946 |
Immateriële activa
| 33.083 | 33.893 | 34.719 | 35.546 | 36.503 | 29.337 | 29.869 | 24.232 | 38.822 | 51.645 | 55.12 | 82.88 | 71.777 | 68.984 | 72.685 | 50.492 | 50.284 | 50.58 | 50.446 | 50.33 | 50.66 | 49.8 | 48.671 | 47.945 | 12.508 | 12.605 | 12.915 | 12.928 | 11.4 | 6.732 | 6.53 | 6.441 | 6.228 | 6.289 | 6.5 | 6.562 | 6.785 | 6.985 | 7.591 | 7.825 | 8.056 | 8.05 | 7.892 | 6.439 | 4.466 | 3.981 | 4.076 | 3.918 | 4.013 | 8.781 | 21.743 | 21.805 | 21.932 | 21.953 | 22.077 | 21.859 | 16.842 | 22.568 | 22.695 | 22.535 | 22.05 | 22.156 | 22.24 | 22.365 | 22.499 | 22.624 | 22.757 | 22.865 | 23.039 | 22.929 | 1.495 |
Goodwill en immateriële activa
| 109.419 | 110.229 | 111.055 | 111.882 | 175.376 | 168.209 | 168.741 | 163.105 | 177.695 | 190.518 | 194.219 | 221.979 | 207.409 | 205.554 | 203.381 | 50.719 | 50.841 | 51.137 | 51.004 | 50.888 | 51.352 | 50.492 | 49.363 | 48.636 | 14.732 | 14.829 | 15.14 | 15.152 | 13.625 | 8.956 | 8.755 | 8.665 | 8.453 | 8.513 | 7.446 | 7.507 | 7.731 | 7.931 | 8.537 | 8.77 | 9.001 | 8.996 | 8.837 | 7.385 | 5.517 | 5.031 | 5.127 | 4.969 | 5.064 | 9.831 | 22.794 | 22.856 | 22.983 | 23.004 | 23.128 | 22.91 | 17.893 | 23.618 | 23.746 | 23.586 | 23.101 | 23.206 | 23.291 | 23.416 | 23.555 | 23.681 | 23.709 | 23.811 | 23.526 | 23.415 | 1.495 |
Langetermijnbeleggingen
| -266.519 | 141.189 | 141.966 | 142.204 | -373.078 | -383.094 | -353.776 | 146.939 | -54.505 | 23.14 | 51.654 | 41.848 | -26.948 | 8.482 | -14.889 | -158.729 | -29.106 | -43.873 | 919.711 | 972.153 | 1,000.898 | 996.441 | 929.261 | 913.251 | 952.753 | 934.2 | 886.567 | 675.827 | 322.587 | 332.882 | 24.756 | 24.318 | 23.873 | 25.416 | 10.216 | 3.521 | 2.293 | 2.364 | 2.382 | 0 | 0 | 0 | 0 | 0 | 3 | 2.865 | 2.918 | 0 | 3.293 | 2.971 | 2.786 | 0 | 2.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.363 | 0.362 | 0 | 0 | 0.161 | 0 | 0 | 0 | 0 | 0 | 0.946 |
Belastingvorderingen
| 17.566 | 15.819 | 14.919 | 14.782 | 11.177 | 11.175 | 11.183 | 0 | 0.452 | 14.631 | 12.945 | 12 | 9.402 | 8.736 | 10.022 | 12.164 | 7.871 | 5.221 | 4.375 | 4.06 | 8.078 | 8.106 | 7.526 | 7.524 | 5.98 | 5.465 | 4.373 | 4.592 | 5.06 | 5.18 | 4.908 | 3.729 | 3.072 | 4.123 | 3.462 | 3.81 | 4.643 | 4.428 | 3.988 | 4.146 | 3.082 | 3.116 | 3.22 | 2.852 | 3.562 | 4.42 | 4.036 | 4.118 | 3.166 | 3.209 | 2.582 | 2.556 | 1.668 | 1.686 | 1.68 | 1.644 | 0.855 | 0.883 | 1.412 | 0.998 | 1.11 | 0.874 | 3.098 | 1.606 | 0.969 | 0.969 | 0.969 | 0.969 | 0.435 | 0.435 | 0.435 |
Overige niet-vlottende activa
| 408.918 | 0.764 | 1.191 | 1.464 | 566.973 | 582.873 | 549.8 | 63.415 | 168.522 | 85.505 | 58.624 | 77.709 | 133.38 | 104.928 | 117.909 | 257.072 | 406.464 | 411.934 | 97.917 | 97.266 | 73.94 | 73.94 | 45.988 | 39.792 | 113.054 | 99.29 | 96.326 | 61.262 | 14.508 | 4.204 | 7.596 | 3.182 | 2.439 | 0.073 | 1.788 | 1.915 | -0 | -0.05 | -0 | 2.357 | 2.351 | 2.407 | 2.521 | 2.629 | -0.268 | -0.01 | -0.001 | 2.985 | -0.169 | -0.124 | -0.124 | 2.763 | -0.126 | 2.456 | 2.473 | 2.454 | 2.422 | 2.821 | 2.482 | 2.522 | -0.161 | -0.159 | 0.203 | 0.131 | -0.03 | 0.131 | 3.131 | 0.131 | 0.231 | 0.131 | -0.462 |
Totaal niet-vlottende activa
| 491.707 | 439.925 | 445.4 | 449.229 | 572.253 | 575.497 | 578.972 | 582.366 | 489.261 | 621.345 | 633.518 | 702.031 | 722.353 | 714.001 | 707.483 | 406.63 | 699.213 | 733.227 | 1,390.296 | 1,444.342 | 1,449.2 | 1,441.499 | 1,332.471 | 1,308.103 | 1,341.009 | 1,275.058 | 1,208.8 | 961.422 | 549.724 | 538.791 | 228.774 | 222.56 | 217.668 | 221.006 | 215.282 | 215.793 | 216.316 | 219.519 | 223.138 | 233.679 | 232.73 | 237.16 | 241.064 | 241.387 | 243.706 | 247.849 | 252.822 | 258.14 | 258.614 | 277.975 | 312.866 | 306.726 | 304.25 | 298.997 | 286.869 | 268.046 | 253.436 | 249.495 | 239.068 | 240.652 | 239.67 | 233.932 | 228.275 | 217.711 | 207.045 | 193.801 | 174.353 | 150.71 | 126.456 | 115.644 | 96.848 |
Totaal activa
| 1,173.138 | 1,077.653 | 1,195.383 | 1,192.594 | 1,296.151 | 1,296.396 | 1,327.982 | 1,343.992 | 1,284.909 | 1,392.675 | 1,344.121 | 1,394.96 | 1,474.13 | 1,534.73 | 1,480.632 | 1,167.241 | 1,455.145 | 1,567.126 | 1,852.736 | 1,894.104 | 1,856.067 | 1,904.992 | 1,787.284 | 1,841.048 | 1,882.33 | 1,786.351 | 1,764.375 | 1,611.161 | 1,470.962 | 1,430.321 | 1,430.868 | 1,464.528 | 1,411.18 | 1,428.624 | 561.508 | 565.786 | 589.285 | 575.597 | 553.085 | 611.001 | 666.055 | 671.995 | 684.206 | 677.489 | 673.397 | 696.146 | 678.453 | 665.175 | 705.402 | 699.055 | 696.856 | 740.034 | 810.94 | 774.503 | 747.539 | 671.866 | 649.112 | 638.803 | 585.376 | 538.117 | 496.163 | 435.77 | 402.582 | 436.696 | 518.341 | 509.391 | 486.799 | 464.036 | 468.929 | 382.54 | 328.012 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 69.837 | 23.042 | 22.558 | 21.238 | 19.827 | 16.79 | 17.597 | 19.732 | 27.115 | 52.24 | 92.693 | 89.273 | 91.718 | 109.751 | 113.199 | 98.549 | 69.579 | 66.368 | 60.151 | 58.454 | 50.917 | 59.922 | 47.657 | 52.11 | 68.187 | 71.824 | 80.055 | 84.077 | 84.082 | 89.704 | 75.563 | 103.458 | 69.577 | 65.697 | 151.109 | 93.204 | 100.354 | 88.631 | 75.29 | 82.957 | 79.829 | 77.664 | 59.815 | 90.457 | 99.271 | 72.35 | 53.253 | 63.593 | 70.981 | 50.625 | 42.037 | 57.908 | 115.819 | 117.785 | 131.695 | 95.845 | 87.705 | 103.172 | 82.9 | 81.594 | 69.696 | 35.92 | 38.167 | 44.511 | 67.801 | 64.035 | 64.52 | 97.103 | 100.865 | 112.704 | 68.119 |
Kortlopende schulden
| 10 | 0 | 0 | 4.376 | 0 | 0 | 0 | 5.886 | 15 | 57.065 | 29.257 | 78.094 | 28.553 | 22.997 | 14.283 | 91.186 | 203.697 | 190.845 | 267.333 | 307.094 | 262.998 | 273.873 | 242.391 | 307.785 | 240.365 | 199.62 | 171 | 0 | 0 | 0 | 0 | 16.174 | 7.088 | 27.155 | 57.538 | 109.538 | 130.91 | 150.913 | 141.204 | 186.167 | 237.832 | 239.612 | 270.891 | 231.276 | 219.518 | 280.465 | 262.103 | 247.322 | 283.064 | 292.909 | 310.63 | 337.288 | 327.989 | 282.297 | 264.68 | 242.978 | 225.705 | 208.352 | 183.874 | 141.511 | 120.861 | 98.74 | 57.5 | 80 | 131.077 | 110.647 | 94.029 | 37.717 | 52.31 | 116.955 | 90.685 |
Belastingschulden
| 0.943 | 0.563 | 0.701 | 0.434 | 0.935 | 0.814 | 0.945 | 0 | 3.154 | 4.095 | 5.405 | 9.04 | 13.494 | 10.154 | 9.496 | 9.041 | 9.423 | 8.797 | 8.382 | 9.564 | 6.941 | 6.603 | 4.435 | 4.075 | 5.581 | 3.464 | 1.587 | 4.278 | 5.373 | 4.148 | 4.905 | 4.66 | 3.56 | 2.009 | 0.894 | 2.542 | 2.001 | 1.848 | 1.178 | 2.483 | 2.935 | 1.618 | 1.78 | 2.871 | -0.8 | -3.865 | 1.622 | 4.229 | 1.315 | 3.33 | 0.655 | -1.41 | -3.265 | -1.917 | -5.736 | -4.285 | 2.43 | -0.939 | -2.079 | 1.022 | -2.18 | -3.475 | -1.271 | -0.187 | 1.343 | -0.248 | 1.202 | 4.605 | 0.455 | 0.437 | 2.508 |
Uitgestelde opbrengsten
| 0 | 21.706 | 45.577 | 38.206 | 18.276 | 12.041 | 37.804 | 0 | 37.442 | 0 | 34.098 | 287.904 | 329.636 | 386.403 | 361.328 | 62.591 | 48.436 | 45.58 | 41.03 | 22.281 | 16.185 | 13.611 | 9.498 | 11.256 | 9.304 | 8.154 | 6.801 | 0 | 0 | 0 | 0 | 9.822 | 8.778 | 4.911 | 3.722 | 6.659 | 6.923 | 4.688 | 4.085 | 6.569 | 7.833 | 24.998 | 8.495 | 7.411 | 8.562 | -1.47 | 9.237 | 12.989 | 10.853 | 16.97 | 13.952 | 8.61 | 20.969 | 31.491 | 10.389 | 1.278 | 9.565 | 8.413 | 5.608 | 4.668 | 1.747 | 0.172 | 2.388 | 5.278 | 6.96 | 19.011 | 6.877 | 11.403 | 9.803 | 8.916 | 11.368 |
Overige kortlopende verplichtingen
| 48.231 | 9.377 | 9.619 | 11.636 | 55.648 | 38.64 | 26.822 | 72.621 | 24.97 | 293.356 | 283.019 | 269.403 | 94.064 | 99.911 | 408.397 | 105.811 | -118.318 | -6.502 | -99.372 | -73.468 | 8.18 | 19.887 | 85.249 | 65.448 | 125.518 | 92.393 | 101.317 | 117.306 | 54.813 | 4.413 | 6.17 | 0.876 | -1.548 | 10.964 | 11.1 | 24.007 | 20.714 | 3.735 | 6.357 | 8.212 | 14.298 | 0.735 | 1.351 | 8.156 | 2.741 | 8.377 | 23.445 | 12.728 | 15.935 | 20.232 | 18.66 | 14.854 | 30.815 | 40.787 | 22.187 | 9.69 | 11.865 | 11.135 | 9.805 | 4.39 | 4.939 | 5.559 | 11.225 | 7.271 | 7.007 | 23.257 | 10.734 | 10.704 | 10.108 | 10.496 | 32.204 |
Totaal kortlopende verplichtingen
| 129.01 | 54.688 | 78.454 | 75.891 | 78.58 | 68.285 | 83.168 | 98.239 | 107.682 | 406.756 | 444.471 | 478.858 | 557.465 | 629.216 | 577.231 | 367.179 | 274.847 | 305.088 | 326.526 | 366.503 | 329.036 | 360.284 | 379.732 | 429.754 | 439.65 | 375.456 | 353.958 | 205.661 | 144.268 | 98.265 | 86.639 | 134.99 | 87.454 | 105.825 | 224.363 | 229.291 | 260.903 | 245.127 | 224.029 | 279.819 | 334.894 | 344.627 | 342.332 | 332.759 | 329.292 | 357.326 | 340.423 | 327.873 | 371.295 | 367.096 | 371.981 | 408.641 | 471.358 | 438.952 | 412.826 | 344.227 | 327.706 | 321.719 | 274.499 | 228.518 | 193.317 | 136.744 | 105.622 | 131.594 | 207.228 | 197.69 | 170.485 | 150.129 | 163.738 | 240.591 | 193.516 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 36.463 | 1.159 | 1.34 | 0 | 1.717 | 4.17 | 7.548 | 8.832 | 0 | 1.47 | 2.26 | 3.913 | 3.821 | 4.384 | 2.133 | 11.632 | 0 | 2.357 | 0 | 19.452 | 0 | 35.656 | 22.588 | 25.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.618 | 2.715 | 2.813 | 2.91 | 3.008 | 3.106 | 3.203 | 0 | 0.962 | 14.056 | 13.804 | 14.312 | 14.924 | 13.962 | 14.589 | 15.068 | 10.417 | 9.422 | 9.824 | 10.127 | 8.718 | 8.989 | 9.286 | 9.534 | 8.367 | 5.673 | 5.85 | 5.987 | 3.196 | 5.971 | 7.119 | 3.955 | 0.723 | 0.738 | 2.788 | 2.921 | 2.356 | 4.791 | 5.066 | 4.221 | 0 | 0 | 0 | 2.68 | 0 | 0 | 0 | 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
| 12.498 | 12.542 | 12.58 | 12.62 | 13.797 | 13.925 | 13.979 | 0 | 11.308 | 19.386 | 19.681 | 19.971 | 13.894 | 13.784 | 8.252 | 7.425 | 0 | 0.592 | 0.721 | 0.721 | 4.719 | 4.719 | 4.762 | 4.762 | 0.606 | 0.606 | 1.649 | 1.649 | 0.003 | 0.003 | 0.011 | 0.011 | 0 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.45 | 9.45 | 9.45 | 9.45 | 0.25 | 0 | 0 | 18.033 | 0 | 0 | 0 | 28.331 | 28.948 | 28.948 | 29.016 | 28.94 | 0 | 0 | 19.427 | 0 | 31.216 | 0 | 0 | 0 | 24.838 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.62 | 2.62 | 2.62 | 0 | 1.68 | 1.68 | 2.73 | 2.31 | 1.12 | 1 | 1.034 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 1.13 | 1.13 | 1.13 | 1.13 | 0.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 61.028 | 23.151 | 26.183 | 24.981 | 18.771 | 21.2 | 24.73 | 26.865 | 12.271 | 34.912 | 35.745 | 66.527 | 61.587 | 61.077 | 53.99 | 51.433 | 10.417 | 12.371 | 29.973 | 30.3 | 44.653 | 49.364 | 36.636 | 39.891 | 33.811 | 6.278 | 7.5 | 7.636 | 3.199 | 5.974 | 7.13 | 3.965 | 0.723 | 0.817 | 2.788 | 2.921 | 2.356 | 4.791 | 5.066 | 4.221 | 3.62 | 2.62 | 2.62 | 2.68 | 1.68 | 1.68 | 2.73 | 2.31 | 1.12 | 1 | 1.034 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 1.13 | 1.13 | 1.13 | 1.13 | 0.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 190.038 | 77.839 | 104.637 | 100.871 | 97.351 | 89.485 | 107.898 | 125.103 | 119.952 | 441.668 | 480.216 | 545.385 | 619.052 | 690.293 | 631.22 | 418.612 | 285.264 | 317.459 | 356.498 | 396.803 | 373.689 | 409.648 | 416.367 | 469.645 | 473.461 | 381.734 | 361.458 | 213.297 | 147.467 | 104.238 | 93.769 | 138.956 | 88.177 | 106.643 | 227.151 | 232.212 | 263.259 | 249.919 | 229.096 | 284.041 | 338.514 | 347.247 | 344.952 | 335.439 | 330.972 | 359.006 | 343.153 | 330.183 | 372.415 | 368.096 | 373.015 | 409.441 | 471.858 | 439.452 | 413.326 | 344.727 | 328.836 | 322.849 | 275.629 | 229.648 | 193.737 | 136.744 | 105.622 | 131.594 | 207.228 | 197.69 | 170.485 | 150.129 | 163.738 | 240.591 | 193.516 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 19.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.668 | 0 | 1.008 | 0 | 12.69 | 9.957 | 1.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.176 | 1.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,032.936 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 1,134.657 | 324.188 | 324.188 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 181.888 | 113.68 | 113.68 | 113.68 | 113.68 | 113.68 | 113.68 | 113.68 | 113.68 | 81.2 | 81.2 | 81.2 | 81.2 | 81.2 | 81.2 | 81.2 | 60.9 | 60.9 |
Ingehouden winsten
| -304.746 | -300.9 | -306.498 | -306.344 | -212.861 | -206.982 | -181.413 | -166.867 | -169.87 | -395.097 | -400.876 | -418.484 | -429.913 | -438.762 | -442.789 | -447.404 | -103.192 | -57.366 | 97.876 | 97.227 | 80.654 | 91.563 | 92.241 | 89.456 | 67.336 | 61.793 | 62.649 | 60.855 | 57.489 | 57.062 | 57.473 | 53.967 | 53.995 | 51.336 | 47.629 | 46.909 | 39.879 | 38.987 | 37.747 | 40.813 | 41.626 | 38.903 | 54.086 | 56.758 | 56.69 | 51.395 | 49.884 | 49.54 | 46.581 | 45.03 | 40.02 | 46.239 | 55.332 | 51.681 | 72.675 | 70.696 | 65.89 | 62.377 | 56.962 | 55.696 | 50.692 | 47.466 | 45.503 | 52.831 | 59.412 | 59.859 | 66.018 | 63.966 | 57.105 | 51.783 | 44.825 |
Overige gereserveerde algehele resultaten
| 199.029 | 110.357 | 201.11 | 12.308 | 207.063 | 116.851 | 193.522 | 7.136 | 119.805 | 10.358 | 86.231 | -4.668 | 92.553 | -1.008 | 95.878 | -12.69 | -9.957 | -1.232 | 8.52 | 8.636 | 5.338 | 5.59 | 3.703 | 3.616 | 1.652 | 1.859 | -1.176 | -1.081 | 0.086 | 0.061 | 0.054 | 0.055 | 0.047 | 0.046 | 0.044 | 0.046 | 0.045 | -0 | -0 | 0 | 0.001 | -0 | -0 | -0 | -0 | 0 | 0 | 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
| -1.345 | 88.265 | 0 | 151.735 | -0 | 190.468 | -3.494 | 171.096 | -0 | 125.904 | 86.231 | 106.543 | -0 | 106.545 | 106.543 | 79.173 | -9.957 | 106.505 | 0 | 92.133 | 206.224 | 206.476 | 116.617 | 116.531 | 114.567 | 114.773 | 112.725 | 112.914 | 112.811 | 112.786 | 112.779 | 91.944 | 921.864 | 921.863 | 79.312 | 79.314 | 78.524 | 78.479 | 78.479 | 78.479 | 78.48 | 78.479 | 78.479 | 78.479 | 77.214 | 77.214 | 77.214 | 77.214 | 77.212 | 77.212 | 77.212 | 77.212 | 76.925 | 76.925 | 124.063 | 122.397 | 121.593 | 121.593 | 121.593 | 121.593 | 121.266 | 121.266 | 153.746 | 153.746 | 152.794 | 152.794 | 153.43 | 152.794 | 151.259 | 14.065 | 14.534 |
Totaal eigen vermogen van aandeelhouders
| 925.873 | 936.245 | 1,029.269 | 1,031.078 | 1,128.858 | 1,136.659 | 1,146.765 | 1,146.022 | 1,084.592 | 842.051 | 820.012 | 803.637 | 797.296 | 787.021 | 787.745 | 781.105 | 1,128.013 | 1,182.563 | 1,433.444 | 1,432.912 | 1,421.534 | 1,432.695 | 1,343.515 | 1,340.643 | 1,316.559 | 1,311.223 | 1,308.854 | 1,307.345 | 1,304.957 | 1,304.505 | 1,304.908 | 1,301.403 | 1,300.047 | 1,297.386 | 308.829 | 308.11 | 300.291 | 299.354 | 298.114 | 301.181 | 301.994 | 299.27 | 314.453 | 317.125 | 315.791 | 310.498 | 308.987 | 308.642 | 305.681 | 304.13 | 299.12 | 305.338 | 314.146 | 310.495 | 310.419 | 306.773 | 301.163 | 297.65 | 292.236 | 290.969 | 285.638 | 282.412 | 280.449 | 287.777 | 293.406 | 293.853 | 300.648 | 297.96 | 289.564 | 126.748 | 119.79 |
Totaal eigen vermogen
| 983.1 | 997.099 | 1,090.746 | 1,091.722 | 1,198.8 | 1,206.91 | 1,220.083 | 1,218.889 | 1,164.957 | 951.007 | 863.905 | 849.575 | 855.077 | 844.437 | 849.412 | 748.628 | 1,169.881 | 1,249.667 | 1,496.237 | 1,497.3 | 1,482.378 | 1,495.344 | 1,370.916 | 1,371.403 | 1,408.87 | 1,404.617 | 1,402.917 | 1,397.864 | 1,323.495 | 1,326.083 | 1,337.099 | 1,325.572 | 1,323.003 | 1,321.981 | 334.357 | 333.574 | 326.026 | 325.679 | 323.99 | 326.961 | 327.541 | 324.748 | 339.254 | 342.049 | 342.425 | 337.14 | 335.3 | 334.993 | 332.988 | 330.959 | 323.841 | 330.594 | 339.082 | 335.051 | 334.213 | 327.139 | 320.276 | 315.954 | 309.747 | 308.469 | 302.426 | 299.026 | 296.961 | 305.102 | 311.112 | 311.702 | 316.314 | 313.908 | 305.191 | 141.949 | 134.496 |
Totaal passiva en aandeelhoudersvermogen
| 1,173.138 | 1,077.653 | 1,195.383 | 1,192.594 | 1,296.151 | 1,296.396 | 1,327.982 | 1,343.992 | 1,284.909 | 1,392.675 | 1,344.121 | 1,394.96 | 1,474.13 | 1,534.73 | 1,480.632 | 1,167.241 | 1,455.145 | 1,567.126 | 1,852.736 | 1,894.104 | 1,856.067 | 1,904.992 | 1,787.284 | 1,841.048 | 1,882.33 | 1,786.351 | 1,764.375 | 1,611.161 | 1,470.962 | 1,430.321 | 1,430.868 | 1,464.528 | 1,411.18 | 1,428.624 | 561.508 | 565.786 | 589.285 | 575.597 | 553.085 | 611.001 | 666.055 | 671.995 | 684.206 | 677.489 | 673.397 | 696.146 | 678.453 | 665.175 | 705.402 | 699.055 | 696.856 | 740.034 | 810.94 | 774.503 | 747.539 | 671.866 | 649.112 | 638.803 | 585.376 | 538.117 | 496.163 | 435.77 | 402.582 | 436.696 | 518.341 | 509.391 | 486.799 | 464.036 | 468.929 | 382.54 | 328.012 |