Wuhan Sante Cableway Group Co., Ltd.
SZSE:002159.SZ
13.74 (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
| 353.883 | 268.116 | 190.28 | 197.821 | 199.375 | 210.09 | 231.401 | 220.276 | 193.611 | 310.915 | 21.306 | 539.095 | 566.581 | 466.343 | 597.38 | 589.038 | 324.415 | 195.241 | 275.392 | 330.412 | 470.035 | 566.961 | 545.352 | 646.521 | 452.123 | 294.714 | 74.98 | 86.803 | 197.344 | 69.921 | 85.798 | 104.013 | 184.613 | 152.908 | 114.453 | 177.414 | 146.326 | 285.59 | 290.09 | 372.077 | 83.209 | 130.214 | 104.53 | 135.318 | 318.613 | 304.349 | 130.337 | 142.908 | 149.871 | 112.94 | 222.701 | 109.003 | 79.665 | 90.281 | 61.685 | 87.006 | 79.912 | 57.051 | 103.31 | 92.248 | 113.362 | 92.679 | 100.325 | 87.82 | 100.465 | 85.699 | 131.777 | 145.227 | 210.777 | 82.061 | 57.303 |
Kortetermijnbeleggingen
| 0 | -76.457 | -77.782 | -79.046 | -79.783 | -83.519 | -77.951 | 0 | -8.272 | 208.119 | 229.708 | -71.689 | -66.642 | -68.016 | -69.394 | -67.47 | -75.287 | -79.86 | -81.912 | -85.932 | -84.018 | -78.015 | -79.946 | -183.421 | -145.116 | -149.503 | -56.43 | -58.586 | -30.532 | -33.097 | -33.084 | -34.217 | -24.406 | -20.491 | -14.504 | -14.772 | -9.673 | 0 | 0 | 0 | 0 | 187.952 | 0 | 25.408 | 0 | 0 | 0 | 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
| 353.883 | 268.116 | 190.28 | 197.821 | 199.375 | 210.09 | 231.401 | 220.276 | 193.611 | 310.915 | 21.306 | 539.095 | 566.581 | 466.343 | 597.38 | 589.038 | 324.415 | 195.241 | 275.392 | 330.412 | 470.035 | 566.961 | 545.352 | 646.521 | 452.123 | 294.714 | 74.98 | 86.803 | 197.344 | 69.921 | 85.798 | 104.013 | 184.613 | 152.908 | 114.453 | 177.414 | 146.326 | 285.59 | 290.09 | 372.077 | 83.209 | 130.214 | 104.53 | 135.318 | 318.613 | 304.349 | 130.337 | 142.908 | 149.871 | 112.94 | 222.701 | 109.003 | 79.665 | 90.281 | 61.685 | 87.006 | 79.912 | 57.051 | 103.31 | 92.248 | 113.362 | 92.679 | 100.325 | 87.82 | 100.465 | 85.699 | 131.777 | 145.227 | 210.777 | 82.061 | 57.303 |
Nettovorderingen
| 16.987 | 21.167 | 16.033 | 32.728 | 13.211 | 16.416 | 12.058 | 8.448 | 10.052 | 8.585 | 591.934 | 11.267 | 8.752 | 50.488 | 0 | 7.603 | 126.182 | 133.567 | 52.031 | 58.697 | 119.873 | 158.788 | 174.766 | 143.251 | 70.846 | 72.619 | 58.486 | 58.017 | 47.366 | 52.208 | 68.279 | 39.449 | 11.116 | 7.426 | 8.989 | 10.057 | 8.241 | 252.873 | 148.548 | 9.64 | 8.478 | 7.191 | 6.222 | 6.686 | 5.771 | 3.801 | 3.757 | 3.869 | 66.479 | 20.868 | 19.948 | 24.637 | 22.848 | 18.915 | 18.928 | 15.236 | 0 | 0 | 13.336 | 12.74 | 14.673 | 13.356 | 12.44 | 12.023 | 20.404 | 20.751 | 16.706 | 0 | 0 | 0 | 0 |
Voorraad
| 7.991 | 7.594 | 7.343 | 6.964 | 7.02 | 5.367 | 7.113 | 8.21 | 9.542 | 7.152 | 6.668 | 6.875 | 5.838 | 5.48 | 3.516 | 2.927 | 3.119 | 3.156 | 3.277 | 3.203 | 2.749 | 2.581 | 2.492 | 127.12 | 161.947 | 160.755 | 258.425 | 256.202 | 228.448 | 270.319 | 266.592 | 256.157 | 162.527 | 153.747 | 150.263 | 100.214 | 71.502 | 67.952 | 65.227 | 54.461 | 56.353 | 57.326 | 56.345 | 56.805 | 144.721 | 142.514 | 142.727 | 138.143 | 137.668 | 193.764 | 191.362 | 182.34 | 186.969 | 184.444 | 184.61 | 181.727 | 185.468 | 184.732 | 194.741 | 186.485 | 103.586 | 102.177 | 99.263 | 97.209 | 84.286 | 81.894 | 77.899 | 71.222 | 49.72 | 26.153 | 21.21 |
Overige vlottende activa
| 18.894 | 15.889 | 20.951 | 9.485 | 38.567 | 48.941 | 50.487 | 58.111 | 14.443 | 34.424 | 603.858 | 84.567 | 19.622 | 6.038 | 6.344 | 11.811 | 141.375 | 42.474 | 248.819 | 242.536 | 250.494 | 247.199 | 244.111 | 165.565 | 88.034 | 89.026 | 12.72 | 14.097 | 21.268 | 55.178 | 78.27 | 18.651 | 0 | 44.33 | 50.429 | 98.724 | 54.75 | -116.424 | 149.084 | 134.732 | 142.21 | 102.461 | 128.404 | 149.56 | 43.151 | 38.631 | 60.462 | 64.494 | 66.655 | 9.971 | 5.85 | 6.995 | 6.26 | 4.906 | 5.407 | 6.227 | 81.259 | 88.529 | 15.421 | 7.241 | 7.817 | 9.351 | 12.544 | 12.205 | 5.176 | 10.593 | 10.142 | 28.562 | 39.501 | 36.005 | 33.118 |
Totaal vlottende activa
| 397.755 | 312.767 | 234.607 | 246.997 | 258.174 | 280.813 | 301.059 | 295.045 | 246.386 | 356.543 | 631.832 | 631.931 | 653.782 | 528.349 | 666.133 | 633.343 | 468.909 | 374.439 | 579.518 | 634.848 | 843.151 | 975.529 | 966.722 | 945.224 | 702.104 | 544.495 | 404.611 | 415.118 | 494.426 | 398.737 | 430.659 | 418.27 | 435.523 | 358.411 | 324.134 | 386.41 | 280.819 | 489.991 | 504.401 | 561.27 | 281.772 | 290.001 | 289.278 | 316.775 | 506.485 | 485.494 | 333.527 | 345.545 | 354.195 | 337.542 | 439.861 | 322.973 | 295.742 | 298.546 | 270.63 | 290.197 | 346.639 | 330.312 | 326.807 | 298.714 | 239.438 | 217.563 | 224.571 | 209.258 | 210.331 | 198.938 | 236.523 | 245.01 | 299.999 | 144.22 | 111.631 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 931.221 | 949.724 | 961.899 | 980.121 | 1,033.16 | 1,045.534 | 1,059.731 | 1,066.654 | 1,204.891 | 1,224.183 | 1,243.222 | 1,259.911 | 1,380.283 | 1,383.074 | 1,355.453 | 1,365.477 | 1,420.977 | 1,437.914 | 1,458.171 | 1,471.916 | 1,480.876 | 1,231.731 | 1,253.539 | 1,287.327 | 1,425.535 | 1,419.784 | 1,752.221 | 1,749.918 | 1,740.951 | 1,724.116 | 1,690.452 | 1,685.033 | 1,497.79 | 1,475.382 | 1,428.804 | 1,387.924 | 1,376.937 | 1,338.688 | 1,270.873 | 1,208.024 | 1,150.21 | 1,115.666 | 1,054.363 | 1,025.834 | 923.876 | 875.477 | 859.058 | 827.189 | 781.835 | 760.743 | 730.48 | 696.24 | 651.974 | 627.339 | 586.295 | 579.848 | 502.972 | 477.882 | 464.833 | 456.184 | 525.135 | 512.818 | 490.767 | 474.154 | 468.185 | 448.152 | 429.859 | 418.631 | 385.099 | 372.187 | 349.439 |
Goodwill
| 100.253 | 100.253 | 100.253 | 100.253 | 116.845 | 116.845 | 116.845 | 116.845 | 123.562 | 123.562 | 123.562 | 123.562 | 175.004 | 175.004 | 175.004 | 175.004 | 176.004 | 176.004 | 176.004 | 176.004 | 176.337 | 82.073 | 82.073 | 82.073 | 84.384 | 84.384 | 84.384 | 84.384 | 84.443 | 87.87 | 87.87 | 87.87 | 86.399 | 86.399 | 86.399 | 86.399 | 86.399 | 86.399 | 86.399 | 86.399 | 85.399 | 85.399 | 85.399 | 85.399 | 85.399 | 85.399 | 85.399 | 85.399 | 34.158 | 34.158 | 34.158 | 34.158 | 33.318 | 33.318 | 33.318 | 33.318 | 33.318 | 33.318 | 33.318 | 33.318 | 33.318 | 33.318 | 33.318 | 33.318 | 33.318 | 29.891 | 29.891 | 29.891 | 27.538 | 19.33 | 19.33 |
Immateriële activa
| 123.712 | 124.628 | 125.824 | 119.523 | 97.905 | 98.781 | 99.68 | 100.583 | 108.836 | 109.666 | 110.548 | 111.411 | 110.817 | 111.263 | 53.282 | 52.911 | 53.842 | 54.445 | 55.183 | 55.771 | 56.358 | 56.348 | 56.914 | 57.473 | 31.269 | 34.246 | 50.566 | 51.069 | 50.57 | 50.908 | 47.96 | 48.334 | 38.742 | 39.098 | 39.453 | 39.809 | 40.164 | 40.52 | 40.872 | 41.227 | 41.583 | 41.939 | 42.292 | 42.647 | 42.884 | 43.238 | 43.592 | 43.952 | 42.978 | 60.541 | 61.453 | 61.889 | 42.115 | 42.417 | 42.72 | 43.022 | 43.229 | 43.597 | 43.79 | 44.069 | 44.443 | 44.736 | 40.897 | 41.169 | 41.455 | 41.727 | 41.999 | 42.27 | 40.934 | 43.26 | 41.626 |
Goodwill en immateriële activa
| 223.964 | 224.881 | 226.077 | 219.775 | 214.75 | 215.626 | 216.525 | 217.428 | 232.398 | 233.229 | 234.11 | 234.973 | 285.822 | 286.268 | 228.286 | 227.915 | 229.846 | 230.449 | 231.187 | 231.775 | 232.695 | 138.421 | 138.987 | 139.546 | 115.653 | 118.631 | 134.951 | 135.454 | 135.013 | 138.778 | 135.83 | 136.204 | 125.141 | 125.496 | 125.852 | 126.208 | 126.563 | 126.919 | 127.27 | 127.626 | 126.983 | 127.338 | 127.691 | 128.046 | 128.283 | 128.637 | 128.991 | 129.351 | 77.136 | 94.699 | 95.611 | 96.047 | 75.433 | 75.735 | 76.038 | 76.34 | 76.547 | 76.915 | 77.108 | 77.387 | 77.76 | 78.054 | 74.215 | 74.487 | 74.773 | 71.618 | 71.89 | 72.161 | 68.471 | 62.591 | 60.956 |
Langetermijnbeleggingen
| 220.156 | 217.195 | 222.796 | 225.879 | 250.564 | 252.346 | 263.097 | 152.842 | 213.73 | 0 | 0 | 417.524 | 407.451 | 425.808 | 434.848 | 469.661 | 509.178 | 501.053 | 549.139 | 517.846 | 558.516 | 610.728 | 613.84 | 463.996 | 431.178 | 435.495 | 344.439 | 348.804 | 308.581 | 311.556 | 312.125 | 315.676 | 333.123 | 328.962 | 323.972 | 326.502 | 289.776 | 195.819 | 178.888 | 181.581 | 185.132 | -0 | 197.677 | 163.075 | 124.479 | 89.924 | 104.555 | 106.777 | 109.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 23.67 | 23.381 | 21.091 | 21.714 | 12.927 | 15.462 | 21.349 | 0 | 2.121 | 2.451 | 2.328 | 2.487 | 1.489 | 1.966 | 2.331 | 1.867 | 2.17 | 2.171 | 2.334 | 2.274 | 1.976 | 1.83 | 1.84 | 1.855 | 1.504 | 1.39 | 1.351 | 1.304 | 1.245 | 1.243 | 1.24 | 1.35 | 1.263 | 1.239 | 1.262 | 1.253 | 1.229 | 1.201 | 1.285 | 1.213 | 1.879 | 1.362 | 1.155 | 1.23 | 1.471 | 1.229 | 1.182 | 1.193 | 1.175 | 1.195 | 1.163 | 1.081 | 1.102 | 1.082 | 1.101 | 1.008 | 0.991 | 0.989 | 1.003 | 0.915 | 0.888 | 1.06 | 0.848 | 0.838 | 0.892 | 0.894 | 1.074 | 1.073 | 0.638 | 0.638 | 0.638 |
Overige niet-vlottende activa
| 9.589 | 0.51 | 0.51 | 2.217 | 8.395 | 14.193 | 16.639 | 149.337 | 12.297 | 231.176 | 304.799 | 5.157 | 11.7 | 12.233 | 11.135 | 14.734 | 19.07 | 19.882 | 17.328 | 17.39 | 23.91 | 25.924 | 25.782 | 25.88 | 21.55 | 21.708 | 22.473 | 21.587 | 22.349 | 22.508 | 17.032 | 17.862 | 10 | 10.9 | 10 | 10 | 34.277 | 10.186 | 10.777 | 10.973 | 9.186 | 197.512 | 11.429 | 36.993 | 10.242 | 10.108 | 10.447 | 9.726 | 9.79 | 91.959 | 91.123 | 91.724 | 93.455 | 93.01 | 78.771 | 53.097 | 33.603 | 26.533 | 27.092 | 12.936 | 18.48 | 13.784 | 13.11 | 13.339 | 7.249 | 4.737 | 4.813 | 3.732 | 9.606 | 17.684 | 5.839 |
Totaal niet-vlottende activa
| 1,408.601 | 1,415.691 | 1,432.373 | 1,449.705 | 1,519.796 | 1,543.16 | 1,577.34 | 1,586.261 | 1,665.436 | 1,691.039 | 1,784.459 | 1,920.052 | 2,086.745 | 2,109.349 | 2,032.054 | 2,079.654 | 2,181.241 | 2,191.47 | 2,258.159 | 2,241.2 | 2,297.975 | 2,008.634 | 2,033.987 | 1,918.604 | 1,995.42 | 1,997.007 | 2,255.434 | 2,257.066 | 2,208.138 | 2,198.201 | 2,156.678 | 2,156.124 | 1,967.317 | 1,941.979 | 1,889.89 | 1,851.886 | 1,828.783 | 1,672.813 | 1,589.092 | 1,529.417 | 1,473.39 | 1,441.878 | 1,392.315 | 1,355.178 | 1,188.35 | 1,105.375 | 1,104.233 | 1,074.235 | 979.132 | 948.596 | 918.377 | 885.092 | 821.964 | 797.167 | 742.205 | 710.292 | 614.113 | 582.319 | 570.036 | 547.423 | 622.263 | 605.715 | 578.941 | 562.817 | 551.1 | 525.401 | 507.636 | 495.596 | 463.815 | 453.1 | 416.872 |
Totaal activa
| 1,806.356 | 1,728.458 | 1,666.98 | 1,696.703 | 1,777.969 | 1,823.974 | 1,878.398 | 1,881.306 | 1,911.822 | 2,047.582 | 2,416.291 | 2,551.983 | 2,740.527 | 2,637.698 | 2,698.188 | 2,712.997 | 2,650.15 | 2,565.909 | 2,837.677 | 2,876.049 | 3,141.126 | 2,984.163 | 3,000.709 | 2,863.827 | 2,697.524 | 2,541.502 | 2,660.046 | 2,672.185 | 2,702.564 | 2,596.938 | 2,587.338 | 2,574.393 | 2,402.84 | 2,300.39 | 2,214.024 | 2,238.296 | 2,109.602 | 2,162.804 | 2,093.493 | 2,090.686 | 1,755.162 | 1,731.879 | 1,681.593 | 1,671.953 | 1,694.835 | 1,590.869 | 1,437.76 | 1,419.78 | 1,333.326 | 1,286.138 | 1,358.238 | 1,208.065 | 1,117.705 | 1,095.713 | 1,012.835 | 1,000.488 | 960.751 | 912.63 | 896.843 | 846.137 | 861.701 | 823.278 | 803.511 | 772.075 | 761.43 | 724.339 | 744.159 | 740.607 | 763.814 | 597.32 | 528.503 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4.634 | 5.205 | 4.476 | 5.03 | 5.038 | 5.86 | 4.25 | 4.385 | 4.131 | 3.617 | 4.695 | 3.852 | 3.889 | 3.777 | 3.951 | 3.725 | 5.372 | 5.669 | 5.089 | 5.887 | 6.954 | 4.445 | 3.79 | 4.632 | 5.458 | 6.394 | 5.593 | 6.038 | 5.165 | 5.074 | 3.684 | 3.782 | 5.21 | 3.414 | 3.169 | 2.77 | 2.587 | 1.836 | 1.882 | 2.584 | 1.421 | 2.131 | 3.524 | 1.586 | 1.718 | 1.314 | 1.817 | 1.328 | 1.817 | 0.842 | 0.923 | 1.241 | 1.454 | 1.066 | 0.69 | 0.668 | 4.512 | 1.63 | 0.482 | 0.669 | 1.177 | 1.587 | 1.366 | 2 | 3.476 | 2.648 | 2.228 | 2.547 | 3.988 | 4.484 | 6.162 |
Kortlopende schulden
| 30 | 30 | 40.788 | 68.088 | 54.878 | 223.219 | 295.906 | 311.882 | 315.604 | 345.013 | 489.834 | 481.909 | 573.12 | 364.587 | 493.24 | 423.24 | 547.147 | 555.494 | 384.208 | 587.165 | 656.115 | 683.804 | 599.017 | 596.963 | 810.875 | 449.604 | 645.858 | 410 | 635.193 | 526.51 | 508.193 | 373.01 | 538.818 | 309.318 | 318 | 523.678 | 475.91 | 289.784 | 559.427 | 607.953 | 344 | 419.2 | 460.01 | 288 | 288 | 290 | 368.5 | 384.5 | 305 | 502 | 321 | 160 | 137 | 151 | 186 | 197 | 195 | 160 | 147 | 166 | 201 | 204 | 199.5 | 194.5 | 136.5 | 113.5 | 134.5 | 156.5 | 191.5 | 269.5 | 219.5 |
Belastingschulden
| 25.776 | 16.623 | 17.628 | 20.529 | 21.906 | 16.441 | 13.759 | 0 | 6.292 | 5.872 | 8.907 | 6.534 | 5.823 | 7.587 | 9.774 | 10.774 | 8.892 | 3.513 | 12.737 | 21.331 | 26.68 | 15.228 | 15.782 | 22.882 | 15.564 | 15.544 | 14.248 | 10.454 | 14.777 | 9.989 | 8.366 | 5.375 | 15.207 | 9.699 | 14.309 | 9.078 | 14.597 | 8.288 | 9.778 | 7.894 | 9.813 | 4.009 | 5.268 | 7.903 | 10.013 | -0.311 | 9.03 | 7.035 | 11.222 | -4.172 | 7.478 | 10.94 | 16.244 | 7.922 | 10.181 | 7.948 | 9.358 | 7.516 | 4.275 | 7.091 | 11.068 | 0.691 | 2.748 | 4.205 | 7.276 | 1.608 | 5.799 | 5.176 | 8.82 | 4.896 | 6.707 |
Uitgestelde opbrengsten
| 0 | 212.217 | 162.064 | 190.187 | 242.217 | 211.684 | 14.777 | 0 | 15.015 | 0 | 0 | 244.313 | 217.076 | 223.897 | 218.339 | 251.026 | 224.75 | 358.58 | 297.731 | 328.229 | 366.995 | 209.768 | 181.766 | 223.839 | 320.699 | 340.41 | 475.383 | 420.579 | 378.489 | 431.216 | 379.322 | 457.873 | 358.041 | 276.003 | 257.36 | 265.072 | 178.833 | 197.115 | 194.87 | 129.064 | 131.771 | 132.709 | 59.889 | 66.362 | 115.881 | 47.493 | 57.986 | 66.343 | 105.721 | 101.282 | 102.631 | 106.425 | 92.252 | 94.99 | 105.553 | 82.006 | 65.049 | 57.879 | 51.874 | 64.804 | 75.442 | 53.098 | 41.185 | 42.495 | 22.439 | 13.511 | 33.473 | 33.754 | 52.907 | 40.051 | 39.598 |
Overige kortlopende verplichtingen
| 188.382 | -2.056 | -15.491 | -19.113 | -19.498 | -21.276 | 167.715 | 232.789 | 197.379 | 360.842 | 229.079 | 158.046 | -3.222 | 131.083 | -6.478 | -1.161 | -4.757 | 344.277 | 304.246 | -10.094 | 4.088 | 3.703 | 7.833 | -2.635 | 353.61 | 578.011 | 480.814 | 260.186 | 4.815 | 427.064 | 376.661 | -479.935 | 38.526 | 522.531 | 493.006 | -244.792 | -7.776 | 494.983 | 187.887 | 114.995 | 105.153 | -1.406 | 14.135 | 80.156 | 129.357 | 70.763 | 51.708 | 61.317 | 270.004 | 113.808 | 308.176 | 329.443 | 83.465 | 98.823 | 113.862 | 76.512 | 70.011 | 67.86 | 76.777 | 67.784 | 68.848 | 54.14 | 40.117 | 39.814 | 26.843 | 30.609 | 38.192 | 54.084 | 46.452 | 36.995 | 33.716 |
Totaal kortlopende verplichtingen
| 248.792 | 261.99 | 209.465 | 264.721 | 304.541 | 439.888 | 496.406 | 549.056 | 538.421 | 645.244 | 732.513 | 813.653 | 796.686 | 662.43 | 718.826 | 680.959 | 781.403 | 920.18 | 1,004.011 | 932.518 | 1,060.832 | 916.949 | 808.187 | 845.681 | 1,185.507 | 1,049.553 | 1,146.513 | 1,107.257 | 1,038.438 | 968.637 | 896.904 | 829.297 | 955.803 | 881.465 | 828.484 | 832.218 | 664.15 | 794.891 | 758.974 | 733.425 | 592.158 | 556.643 | 542.826 | 444.007 | 429.088 | 361.767 | 431.056 | 454.18 | 588.042 | 612.478 | 637.577 | 501.624 | 238.163 | 258.812 | 310.733 | 282.127 | 278.88 | 237.006 | 228.535 | 241.544 | 282.093 | 260.418 | 243.731 | 240.519 | 174.096 | 148.365 | 180.718 | 218.308 | 250.76 | 315.876 | 266.085 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 67.649 | 72.085 | 67.647 | 76.167 | 96.43 | 99.09 | 124.341 | 117.401 | 118.127 | 156.034 | 392.745 | 402.008 | 432.948 | 435.445 | 452.628 | 457.479 | 662.712 | 559.071 | 707.884 | 744.599 | 808.352 | 855.628 | 978.765 | 1,010.623 | 466.275 | 510.695 | 630.213 | 654.465 | 741.153 | 756.407 | 815.163 | 839.112 | 494.6 | 495.438 | 160.442 | 142.5 | 236.5 | 222.929 | 147.5 | 178.25 | 331 | 352.5 | 343.1 | 346.1 | 439.7 | 428.2 | 417.1 | 343 | 172.5 | 188.5 | 247 | 202 | 392.739 | 395.193 | 270 | 270 | 244 | 253 | 253 | 172 | 152 | 154 | 154 | 124 | 182 | 178 | 168 | 124 | 119.8 | 49.8 | 24.8 |
Uitgestelde opbrengsten niet-vlottend
| 21.82 | 22.038 | 22.245 | 22.352 | 22.579 | 22.182 | 22.417 | 0 | 32.487 | 32.77 | 33.067 | 33.369 | 33.023 | 33.337 | 33.197 | 33.006 | 33.233 | 33.331 | 33.649 | 33.96 | 33.714 | 30.842 | 31.243 | 31.63 | 31.095 | 31.417 | 41.47 | 40.017 | 40.04 | 40.216 | 41.004 | 41.077 | 40.846 | 40.469 | 41.368 | 38.943 | 40.307 | 33.097 | 33.826 | 31.437 | 0 | 0 | 0 | 26.906 | 0 | 0 | 0 | 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
| 20.808 | 18.428 | 17.203 | 17.514 | 27.062 | 27.539 | 27.038 | 0 | 12.779 | 13.053 | 17.223 | 36.565 | 28.877 | 33.517 | 35.301 | 44.921 | 48.341 | 45.176 | 45.438 | 43.284 | 57.195 | 62.778 | -978.765 | -1,010.623 | 1.715 | 1.692 | 1.695 | 1.771 | 1.777 | 1.789 | 1.833 | 1.833 | -480.594 | -457.762 | -123.558 | -118.874 | -213.419 | -162.071 | -117.359 | -107.75 | 0 | 0 | 0 | -26.906 | 0 | 0 | 0 | 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
| 23.596 | 13.708 | 13.708 | 13.708 | 17.355 | 17.195 | 17.527 | 54.464 | 0.422 | 0.422 | 0.422 | 34.696 | 0.896 | 0.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.852 | 40.469 | 41.368 | 62.569 | 63.389 | 33.097 | 63.966 | 31.437 | 76.482 | 80.066 | 28.061 | 26.906 | 24.945 | 24.478 | 24.51 | 24.543 | 0 | 21.535 | 17.441 | 15.882 | 2.893 | 2.893 | 2.893 | 2.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 133.873 | 126.259 | 120.803 | 129.741 | 163.425 | 166.006 | 191.322 | 171.865 | 163.814 | 202.279 | 443.457 | 473.269 | 495.744 | 503.195 | 521.126 | 535.406 | 744.286 | 637.578 | 786.971 | 821.843 | 899.262 | 949.249 | 1,010.008 | 1,042.252 | 499.085 | 543.805 | 673.378 | 696.253 | 782.97 | 798.412 | 858 | 882.023 | 549.452 | 535.907 | 201.81 | 205.069 | 299.889 | 256.026 | 211.466 | 209.688 | 407.482 | 432.566 | 371.161 | 373.006 | 464.645 | 452.678 | 441.61 | 367.543 | 193.198 | 210.035 | 264.441 | 217.882 | 395.633 | 398.087 | 272.893 | 272.893 | 244 | 253 | 253 | 172 | 152 | 154 | 154 | 124 | 182 | 178 | 168 | 124 | 119.8 | 49.8 | 24.8 |
Totaal passiva
| 382.665 | 388.249 | 330.268 | 394.462 | 467.966 | 605.894 | 687.729 | 720.921 | 702.236 | 847.523 | 1,175.971 | 1,286.923 | 1,292.43 | 1,165.625 | 1,239.952 | 1,216.364 | 1,525.689 | 1,557.758 | 1,790.982 | 1,754.361 | 1,960.094 | 1,866.198 | 1,818.195 | 1,887.933 | 1,684.592 | 1,593.357 | 1,819.89 | 1,803.51 | 1,821.408 | 1,767.049 | 1,754.904 | 1,711.319 | 1,505.255 | 1,417.372 | 1,030.294 | 1,037.287 | 964.039 | 1,050.917 | 970.441 | 943.113 | 999.64 | 989.209 | 913.987 | 817.013 | 893.734 | 814.445 | 872.666 | 821.723 | 781.241 | 822.513 | 902.018 | 719.506 | 633.796 | 656.898 | 583.626 | 555.021 | 522.88 | 490.006 | 481.535 | 413.544 | 434.093 | 414.418 | 397.731 | 364.519 | 356.096 | 326.365 | 348.718 | 342.308 | 370.56 | 365.676 | 290.885 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 6.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 177.301 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 138.667 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 80 | 80 | 80 | 50 | 50 |
Ingehouden winsten
| 280.831 | 201.704 | 198.195 | 164.403 | 176.043 | 93.088 | 70.918 | 120.078 | 154.922 | 143.245 | 171.449 | 145.066 | 311.869 | 324.02 | 306.58 | 318.916 | 279.764 | 177.106 | 211.972 | 290.395 | 297.322 | 242.112 | 246.454 | 285.446 | 324.427 | 262.116 | 138.053 | 165.583 | 174.108 | 126.511 | 130.58 | 160.081 | 206.268 | 185.829 | 197.289 | 214.022 | 163.649 | 145.22 | 153.531 | 174.535 | 188.643 | 184.461 | 191.938 | 217.8 | 171.308 | 158.809 | 167.067 | 199.648 | 213.43 | 125.533 | 116.035 | 148.678 | 151.833 | 112.915 | 99.817 | 116.6 | 112.272 | 92.173 | 81.238 | 98.512 | 94.919 | 80.127 | 75.296 | 77.252 | 77.203 | 71.555 | 80.895 | 83.573 | 62.289 | 57.907 | 52.52 |
Overige gereserveerde algehele resultaten
| 0 | 75.181 | -6.704 | 79.882 | 910.824 | 74.049 | 908.62 | -6.945 | 840.153 | 74.674 | 849.423 | 131.041 | 905.847 | 150.672 | 922.958 | 101.566 | 116.324 | 106.007 | 106.507 | 100.045 | 142.496 | 186.049 | 249.697 | 98.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0.003 | -0 | 0 | 0 | -0 | 0 | 0 | 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
| 918.943 | 920.626 | 913.922 | 920.626 | 0 | 915.362 | 0 | 837.435 | 0 | 848.066 | 0 | 767.757 | 0 | 767.757 | 0 | 767.757 | 0 | 456.34 | 0 | 456.34 | 679.203 | 456.34 | 786.302 | 543.062 | 521.742 | 521.742 | 521.742 | 521.742 | 521.742 | 521.742 | 523.923 | 523.923 | 524.271 | 524.271 | 605.179 | 605.179 | 601.658 | 601.658 | 601.658 | 601.658 | 217.185 | 157.686 | 226.239 | 179.084 | 232.637 | 232.47 | 211.701 | 211.701 | 199.533 | 199.533 | 199.533 | 199.533 | 197.455 | 197.455 | 197.455 | 197.455 | 195.782 | 199.523 | 199.631 | 199.631 | 198.672 | 198.672 | 198.672 | 198.672 | 197.042 | 197.042 | 222.642 | 222.642 | 234.972 | 109.471 | 109.471 |
Totaal eigen vermogen van aandeelhouders
| 1,377.076 | 1,289.239 | 1,289.419 | 1,256.639 | 1,264.168 | 1,179.492 | 1,156.84 | 1,127.87 | 1,172.376 | 1,162.977 | 1,198.173 | 1,221.165 | 1,395.017 | 1,419.75 | 1,406.84 | 1,445.849 | 1,071.404 | 958.429 | 993.794 | 1,065.756 | 1,115.191 | 1,103.535 | 1,171.423 | 960.718 | 984.835 | 922.525 | 798.461 | 825.991 | 834.516 | 786.919 | 793.17 | 822.671 | 869.205 | 848.766 | 941.135 | 957.867 | 903.974 | 885.545 | 893.856 | 914.86 | 525.828 | 521.646 | 538.177 | 576.383 | 523.945 | 511.279 | 498.768 | 531.349 | 532.963 | 445.067 | 435.568 | 468.211 | 469.288 | 430.37 | 417.272 | 434.055 | 428.053 | 411.696 | 400.87 | 418.143 | 413.591 | 398.798 | 393.968 | 395.924 | 394.245 | 388.597 | 383.537 | 386.215 | 377.26 | 217.378 | 211.99 |
Totaal eigen vermogen
| 1,423.692 | 1,340.209 | 1,336.712 | 1,302.24 | 1,310.003 | 1,218.079 | 1,190.67 | 1,160.386 | 1,209.586 | 1,200.059 | 1,240.321 | 1,265.06 | 1,448.097 | 1,472.073 | 1,458.236 | 1,496.632 | 1,124.461 | 1,008.151 | 1,046.695 | 1,121.687 | 1,181.033 | 1,117.966 | 1,182.514 | 975.894 | 1,012.932 | 948.144 | 840.155 | 868.675 | 881.156 | 829.888 | 832.434 | 863.074 | 897.585 | 883.018 | 1,183.731 | 1,201.008 | 1,145.563 | 1,111.887 | 1,123.053 | 1,147.573 | 755.521 | 742.669 | 767.606 | 854.94 | 801.102 | 776.425 | 565.094 | 598.057 | 552.086 | 463.625 | 456.22 | 488.56 | 483.909 | 438.815 | 429.209 | 445.468 | 437.871 | 422.624 | 415.308 | 432.593 | 427.608 | 408.86 | 405.78 | 407.556 | 405.335 | 397.974 | 395.441 | 398.299 | 393.253 | 231.644 | 237.618 |
Totaal passiva en aandeelhoudersvermogen
| 1,806.356 | 1,728.458 | 1,666.98 | 1,696.703 | 1,777.969 | 1,823.974 | 1,878.398 | 1,881.306 | 1,911.822 | 2,047.582 | 2,416.291 | 2,551.983 | 2,740.527 | 2,637.698 | 2,698.188 | 2,712.997 | 2,650.15 | 2,565.909 | 2,837.677 | 2,876.049 | 3,141.126 | 2,984.163 | 3,000.709 | 2,863.827 | 2,697.524 | 2,541.502 | 2,660.046 | 2,672.185 | 2,702.564 | 2,596.938 | 2,587.338 | 2,574.393 | 2,402.84 | 2,300.39 | 2,214.024 | 2,238.296 | 2,109.602 | 2,162.804 | 2,093.493 | 2,090.686 | 1,755.162 | 1,731.879 | 1,681.593 | 1,671.953 | 1,694.835 | 1,590.869 | 1,437.76 | 1,419.78 | 1,333.326 | 1,286.138 | 1,358.238 | 1,208.065 | 1,117.705 | 1,095.713 | 1,012.835 | 1,000.488 | 960.751 | 912.63 | 896.843 | 846.137 | 861.701 | 823.278 | 803.511 | 772.075 | 761.43 | 724.339 | 744.159 | 740.607 | 763.814 | 597.32 | 528.503 |