Oriental Times Media Corporation
SZSE:002175.SZ
3.04 (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
| 176.847 | 145.822 | 125.945 | 113.706 | 87.057 | 96.956 | 98.745 | 124.205 | 67.091 | 52.498 | 48.067 | 77.142 | 53.879 | 51.704 | 55.046 | 71.847 | 41.882 | 38.262 | 22.681 | 16.081 | 51.328 | 51.318 | 61.383 | 123.17 | 79.073 | 94.132 | 110.875 | 183.753 | 178.521 | 294.071 | 435.523 | 295.285 | 334.708 | 546.87 | 774.315 | 287.738 | 99.498 | 280.93 | 181.034 | 200.661 | 134.069 | 102.2 | 137.367 | 110.232 | 142.459 | 168.37 | 45.149 | 53.939 | 51.25 | 51.209 | 54.08 | 89.907 | 81.186 | 75.407 | 63.785 | 84.838 | 75.425 | 76.189 | 90.544 | 90.133 | 103.488 | 95.941 | 118.397 | 97.766 | 126.286 | 138.843 | 185.413 | 169.095 | 213.736 | 57.894 | 58.3 |
Kortetermijnbeleggingen
| 2.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31.081 | -33.789 | -36.898 | -40.061 | -47.348 | -50.815 | -54.292 | -57.735 | -62.277 | -248.394 | -273.703 | -295.004 | -299.428 | -277.427 | -243.603 | -211.101 | -129.108 | -105.222 | -107.957 | -113.578 | -111.833 | -113.604 | 147 | 147 | 0 | 97 | 0 | 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
| 176.847 | 145.822 | 125.945 | 113.706 | 87.057 | 96.956 | 98.745 | 124.205 | 67.091 | 52.498 | 48.067 | 77.142 | 53.879 | 51.704 | 55.046 | 71.847 | 41.882 | 38.262 | 22.681 | 16.081 | 51.328 | 51.318 | 61.383 | 123.17 | 79.073 | 94.132 | 110.875 | 183.753 | 178.521 | 294.071 | 435.523 | 295.285 | 334.708 | 546.87 | 774.315 | 287.738 | 99.498 | 280.93 | 181.034 | 200.661 | 134.069 | 102.2 | 137.367 | 110.232 | 142.459 | 168.37 | 45.149 | 53.939 | 51.25 | 51.209 | 54.08 | 89.907 | 81.186 | 75.407 | 63.785 | 84.838 | 75.425 | 76.189 | 90.544 | 90.133 | 103.488 | 95.941 | 118.397 | 97.766 | 126.286 | 138.843 | 185.413 | 169.095 | 213.736 | 57.894 | 58.3 |
Nettovorderingen
| 3.362 | 61.922 | 48.398 | 55.945 | 82.115 | 78.049 | 65.57 | 53.89 | 74.138 | 64.711 | 58.218 | 43.736 | 64.671 | 65.448 | 74.608 | 68.243 | 140.973 | 143.838 | 143.31 | 153.746 | 238.075 | 474.885 | 496.79 | 269.398 | 600.81 | 615.822 | 597.496 | 594.815 | 1,035.76 | 660.607 | 631.227 | 636.985 | 595.178 | 519.149 | 418.994 | 328.575 | 226.416 | 209.999 | 146.037 | 121.237 | 144.684 | 142.711 | 113.466 | 101.348 | 105.057 | 101.631 | 99.527 | 87.984 | 86.171 | 89.625 | 122.725 | 65.378 | 76.314 | 76.751 | 86.72 | 82.056 | 91.135 | 88.776 | 75.427 | 72.623 | 78.614 | 70.062 | 60.434 | 58.884 | 69.703 | 68.301 | 91.732 | 44.161 | 39.441 | 43.126 | 33.583 |
Voorraad
| 92.91 | 88.59 | 88.923 | 82.403 | 98.231 | 88.352 | 94.266 | 92.352 | 86.072 | 83.664 | 85.12 | 86.461 | 92.587 | 81.861 | 71.107 | 63.391 | 77.879 | 77.002 | 87.101 | 87.124 | 137.469 | 138.674 | 136.79 | 128.675 | 154.939 | 151.83 | 143.167 | 136.315 | 139.691 | 172.11 | 171.524 | 164.188 | 161.614 | 181.8 | 157.254 | 205.912 | 134.216 | 96.433 | 90.528 | 86.791 | 81.085 | 76.318 | 81.2 | 78.536 | 78.566 | 75.256 | 73.921 | 72.495 | 79.842 | 77.352 | 63.684 | 63.88 | 63.848 | 65.501 | 65.96 | 64.129 | 70.889 | 68.949 | 68.289 | 64.657 | 66.824 | 63.153 | 68.939 | 69.16 | 67.215 | 62.564 | 57.63 | 53.219 | 54.435 | 47.375 | 38.74 |
Overige vlottende activa
| 73.711 | 6.5 | 4.389 | 2.642 | 1.547 | 0.896 | 0.684 | 0.602 | 0.511 | 0.584 | 4.991 | 4.935 | 4.433 | 4.359 | 4.302 | 4.019 | 3.742 | 3.714 | 3.685 | 3.347 | 7.04 | 6.845 | 6.5 | 6.395 | 5.887 | 6.378 | 6.211 | 5.213 | 7.314 | 23.106 | 17.786 | 17.519 | 95.744 | 44.141 | 44.186 | 6.942 | 159.369 | 43.379 | 83.533 | 112.236 | 135 | 192 | 147 | 147 | 147 | 97 | -4.517 | -2.826 | -3.626 | -6.728 | -6.835 | -6.529 | -7.093 | -7.775 | -11.076 | -10.742 | -6.041 | -1.523 | -1.916 | -2.133 | -3.926 | -4.784 | -1.226 | -1.598 | -1.291 | -4.103 | -14.214 | -0.278 | 0.197 | 0.211 | -0.29 |
Totaal vlottende activa
| 346.829 | 302.834 | 267.654 | 254.695 | 268.951 | 264.252 | 259.264 | 271.049 | 227.812 | 201.457 | 196.397 | 212.275 | 215.57 | 203.371 | 205.063 | 207.5 | 264.476 | 262.816 | 256.777 | 260.298 | 433.912 | 671.722 | 701.462 | 527.637 | 840.709 | 868.163 | 857.749 | 920.097 | 1,361.286 | 1,149.893 | 1,256.061 | 1,113.976 | 1,187.245 | 1,291.961 | 1,394.749 | 829.168 | 619.498 | 630.741 | 501.132 | 520.926 | 494.838 | 513.229 | 479.033 | 437.115 | 473.081 | 442.257 | 214.08 | 211.591 | 213.638 | 211.459 | 233.653 | 212.637 | 214.255 | 209.885 | 205.389 | 220.281 | 231.408 | 232.391 | 232.344 | 225.279 | 245 | 224.372 | 246.543 | 224.213 | 261.912 | 265.604 | 320.561 | 266.197 | 307.809 | 148.606 | 130.334 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 367.877 | 369.118 | 372.672 | 399.239 | 359.774 | 361.669 | 362.163 | 335.203 | 338.597 | 341.882 | 344.111 | 324.051 | 315.903 | 319.715 | 323.598 | 326.101 | 330.508 | 340.745 | 344.592 | 351.858 | 380.178 | 382.129 | 380.772 | 384.55 | 369.087 | 373.593 | 376.462 | 380.411 | 358.994 | 366.748 | 393.951 | 384.281 | 372.966 | 371.541 | 349.278 | 337.492 | 348.744 | 283.46 | 262.298 | 221.267 | 176.096 | 151.748 | 128.949 | 134.646 | 119.363 | 118.785 | 118.766 | 115.539 | 115.881 | 118.073 | 100.51 | 101.929 | 102.019 | 104.194 | 106.072 | 108.058 | 128.284 | 128.282 | 127.381 | 122.921 | 120.208 | 120.888 | 120.758 | 119.617 | 106.928 | 108.034 | 88.182 | 82.528 | 73.384 | 71.512 | 71.487 |
Goodwill
| 1.836 | 1.836 | 1.836 | 1.836 | 1.836 | 1.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.876 | 36.876 | 36.876 | 36.876 | 196.343 | 196.343 | 196.343 | 196.343 | 252.501 | 362.469 | 362.469 | 362.469 | 362.469 | 362.469 | 362.469 | 362.469 | 362.469 | 109.968 | 109.968 | 109.968 | 109.968 | 109.968 | 0 | 0 | 0 | 0 | 0 | 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
| 43.93 | 46.098 | 45.088 | 43.203 | 48.356 | 46.2 | 43.297 | 41.975 | 45.361 | 42.922 | 41.377 | 40.495 | 45.195 | 42.006 | 40.057 | 38.26 | 43.498 | 41.826 | 41.283 | 41.341 | 65.632 | 66.892 | 68.683 | 58.758 | 70.704 | 76.413 | 84.103 | 93.238 | 177.257 | 199.896 | 243.254 | 251.411 | 247.846 | 201.077 | 178.972 | 146.01 | 101.839 | 94.845 | 76.95 | 76.651 | 81.8 | 81.451 | 78.715 | 80.764 | 78.489 | 77.658 | 78.064 | 78.766 | 79.923 | 80.338 | 70.613 | 70.661 | 46.488 | 45.313 | 45.628 | 45.868 | 44.405 | 46.937 | 48.02 | 48.251 | 47.981 | 48.745 | 49.035 | 49.281 | 25.591 | 24.533 | 18.049 | 17.191 | 17.139 | 17.47 | 14.8 |
Goodwill en immateriële activa
| 45.766 | 47.934 | 46.924 | 45.039 | 50.192 | 48.036 | 43.297 | 41.975 | 45.361 | 42.922 | 41.377 | 40.495 | 45.195 | 42.006 | 40.057 | 38.26 | 43.498 | 41.826 | 41.283 | 41.341 | 102.508 | 103.768 | 105.559 | 95.634 | 267.047 | 272.755 | 280.445 | 289.58 | 429.758 | 562.365 | 605.723 | 613.88 | 610.315 | 563.546 | 541.441 | 508.479 | 464.309 | 204.813 | 186.918 | 186.619 | 191.768 | 191.419 | 78.715 | 80.764 | 78.489 | 77.658 | 78.064 | 78.766 | 79.923 | 80.338 | 70.613 | 70.661 | 46.488 | 45.313 | 45.628 | 45.868 | 44.405 | 46.937 | 48.02 | 48.251 | 47.981 | 48.745 | 49.035 | 49.281 | 25.591 | 24.533 | 18.049 | 17.191 | 17.139 | 17.47 | 14.8 |
Langetermijnbeleggingen
| 0 | 2.961 | 1.667 | 0.916 | 0.808 | 0.55 | 0 | 0 | 0 | 0 | 0 | 4.858 | 0 | -0 | -0 | 0 | -330.508 | -14.235 | -13.083 | -12.78 | 106.469 | 110.102 | 126.596 | 130.438 | 512.431 | 515.775 | 518.079 | 512.134 | 543.689 | 782.042 | 813.851 | 648.693 | 654.741 | 627.303 | 341.549 | 310.622 | 235.747 | 205.681 | 208.004 | 182.547 | 175.575 | 179.455 | 0.728 | 0.744 | 0.76 | 0.776 | 0.792 | 4.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.27 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 6.111 | 6.123 | 6.13 | 6.209 | 6.64 | 6.665 | 6.67 | 6.751 | 8.578 | 9.71 | 9.946 | 9.962 | 10.989 | 11.19 | 11.265 | 11.294 | 9.326 | 9.22 | 9.28 | 9.242 | 11.283 | 10.915 | 11.203 | 10.917 | 23.66 | 19.853 | 19.673 | 19.167 | 9.443 | 9.431 | 9.338 | 8.952 | 8.173 | 7.531 | 7.245 | 6.542 | 5.888 | 5.838 | 5.27 | 5.27 | 2.741 | 2.741 | 2.389 | 2.389 | 2.257 | 2.257 | 2.206 | 2.206 | 1.622 | 1.622 | 1.622 | 1.622 | 1.358 | 1.358 | 1.358 | 1.358 | 1.309 | 1.309 | 1.309 | 1.309 | 1.407 | 1.407 | 1.407 | 1.407 | 0.522 | 0.522 | 0.522 | 0.522 | 0.387 | 0.442 | 0.655 |
Overige niet-vlottende activa
| 41.111 | 31.626 | 34.447 | 8.373 | 4.177 | 4.593 | 5.008 | 5.423 | 3.999 | 4.285 | 6.155 | 24.871 | 31.8 | 31.8 | 31.8 | 31.8 | 330.508 | 14.235 | 13.083 | 12.78 | 1.44 | 1.44 | 1.44 | 1.44 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 3.105 | 3.105 | 3.105 | 2.605 | 2.605 | 1.774 | 1.259 | 1.259 | 2.39 | 6.268 | 7.273 | 4.828 | 4.828 | 2.616 | 3.046 | 3.446 | 3.25 | 4.216 | 4.263 | 4.311 | 4.359 | 4.319 | 4.366 | 4.422 | 4.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.469 | 0 | 0 | 0 | 0 | 3.547 | 2.547 |
Totaal niet-vlottende activa
| 460.865 | 457.761 | 461.841 | 459.774 | 421.592 | 421.512 | 417.138 | 389.351 | 396.536 | 398.799 | 401.588 | 404.238 | 403.886 | 404.71 | 406.719 | 407.455 | 383.332 | 391.792 | 395.154 | 402.441 | 601.878 | 608.354 | 625.57 | 622.979 | 1,173.355 | 1,183.107 | 1,195.789 | 1,202.423 | 1,343.014 | 1,721.717 | 1,823.994 | 1,658.913 | 1,649.3 | 1,573.027 | 1,242.119 | 1,165.739 | 1,056.461 | 701.051 | 663.75 | 598.093 | 552.447 | 532.636 | 215.609 | 223.371 | 203.486 | 202.522 | 203.273 | 204.546 | 201.641 | 204.296 | 177.056 | 178.571 | 154.184 | 155.231 | 157.479 | 159.744 | 173.998 | 176.529 | 176.711 | 172.481 | 169.596 | 171.039 | 171.199 | 170.305 | 136.781 | 133.089 | 106.754 | 100.241 | 90.909 | 92.971 | 89.49 |
Totaal activa
| 807.694 | 760.595 | 729.495 | 714.47 | 690.543 | 685.765 | 676.402 | 660.4 | 624.348 | 600.257 | 597.986 | 616.512 | 619.456 | 608.081 | 611.781 | 614.955 | 647.808 | 654.607 | 651.931 | 662.739 | 1,035.79 | 1,280.076 | 1,327.033 | 1,150.617 | 2,014.064 | 2,051.269 | 2,053.538 | 2,122.52 | 2,704.3 | 2,871.61 | 3,080.054 | 2,772.889 | 2,836.544 | 2,864.988 | 2,636.868 | 1,994.907 | 1,675.96 | 1,331.791 | 1,164.882 | 1,119.019 | 1,047.285 | 1,045.865 | 694.642 | 660.487 | 676.567 | 644.779 | 417.354 | 416.137 | 415.279 | 415.755 | 410.709 | 391.208 | 368.439 | 365.115 | 362.868 | 380.025 | 405.406 | 408.92 | 409.055 | 397.76 | 414.596 | 395.411 | 417.743 | 394.517 | 398.693 | 398.694 | 427.315 | 366.438 | 398.719 | 241.577 | 219.823 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 41.711 | 38.588 | 35.346 | 36.44 | 29.491 | 29.872 | 28.338 | 32.744 | 31.386 | 31.982 | 31.777 | 35.711 | 50.138 | 48.319 | 46.997 | 51.781 | 40.478 | 39.473 | 42.96 | 46.949 | 61.551 | 61.943 | 84.052 | 112.791 | 108.77 | 109.426 | 115.915 | 127.211 | 171.109 | 173.207 | 160.042 | 174.855 | 282.315 | 266.173 | 357.151 | 328.543 | 105.493 | 80.543 | 53.969 | 55.962 | 64.339 | 68.552 | 20.982 | 22.628 | 20.854 | 19.739 | 16.94 | 16.939 | 16.578 | 17.983 | 13.287 | 12.56 | 13.085 | 15.689 | 15.893 | 13.276 | 15.708 | 18.082 | 12.623 | 13.895 | 11.192 | 12.172 | 12.328 | 15.55 | 11.332 | 17.797 | 8.552 | 10.653 | 16.031 | 15.781 | 17.299 |
Kortlopende schulden
| 27.82 | 59.606 | 29.182 | 18.769 | 7.905 | 7.922 | 7.221 | 0.666 | 1.368 | 4.734 | 25.429 | 49.954 | 1,103.083 | 1,074.005 | 1,054.669 | 1,025.655 | 236.862 | 240.862 | 216.362 | 216.362 | 606.2 | 606.2 | 432 | 397 | 397 | 501 | 526 | 596 | 440 | 440 | 520 | 450 | 460 | 460.1 | 190 | 220 | 201 | 201 | 201 | 150 | 90 | 80 | 80 | 60 | 90 | 90 | 120 | 120 | 121.5 | 121.5 | 121.5 | 101.5 | 81.5 | 81.5 | 81.5 | 101.5 | 99.81 | 103.5 | 104 | 92 | 110 | 90 | 140 | 112.92 | 94.5 | 93 | 129 | 69 | 99 | 94.5 | 68 |
Belastingschulden
| 4.348 | 1.773 | 4.999 | 3.777 | 5.389 | 5.008 | 6.692 | 11.199 | 14.665 | 13.353 | 8.232 | 5.933 | 10.17 | 8.65 | 8.754 | 10.854 | 9.111 | 8.379 | 8.945 | 12.96 | 13.065 | 10.832 | 13.158 | 15.228 | 6.145 | 8.445 | 11.402 | 16.248 | 25.344 | 8.181 | 23.605 | 27.735 | 12.911 | 15.135 | 15.292 | 13.102 | 5.297 | 5.837 | 7.026 | 9.931 | 3.474 | 1.684 | 3.143 | 2.595 | 2.157 | 2.251 | 3.251 | 3.713 | 1.066 | 1.669 | 1.037 | 1.496 | 0.838 | -0.413 | -0.626 | 0.253 | -0.549 | 1.396 | -1.361 | -0.455 | 0.101 | 2.331 | -1.273 | -1.592 | -0.289 | 2.434 | 2.645 | 2.991 | 0.98 | 2.931 | 0.739 |
Uitgestelde opbrengsten
| 35.194 | 11.722 | 25.209 | 29.009 | 25.641 | 26.292 | 8.664 | 0 | 6.588 | 0 | 0 | 25.626 | 137.646 | 131.681 | 124.287 | 118.592 | 101.304 | 89.145 | 80.652 | 69.211 | 263.462 | 256.731 | 247.538 | 259.427 | 239.25 | 232.11 | 200.313 | 162.05 | 159.239 | 143.176 | 33.826 | 41.292 | 19.127 | 65.578 | 58.245 | 60.631 | 109.692 | 28.419 | 28.987 | 38.034 | 30.441 | 44.997 | 5.197 | 7.938 | 5.462 | 5.406 | 5.541 | 7.176 | 6.154 | 6.161 | 4.728 | 6.077 | 6.792 | 1.839 | 2.085 | 2.885 | 6.241 | 7.216 | 4.759 | 5.681 | 7.476 | 8.706 | 4.964 | 5.111 | 1.819 | 4.953 | 4.36 | 5.211 | 7.027 | 4.168 | 2.302 |
Overige kortlopende verplichtingen
| 42.368 | 14.084 | 4.151 | 3.802 | 0.972 | 1.109 | 16.336 | 34.317 | 22.371 | 24.061 | 21.281 | 0.734 | 0.863 | 0.998 | 1.124 | 1.136 | 0.945 | 0.945 | 0.945 | 9.742 | 12.813 | 15.306 | 17.591 | 19.707 | 24.572 | 26.148 | 22.209 | 16.824 | 10.173 | 12.875 | 14.215 | 9.845 | 22.859 | 36.328 | 10.22 | 8.15 | 5.965 | 6.628 | 10.275 | 4.759 | 11.188 | 6.426 | 5.683 | 8.678 | 3.292 | 3.521 | 4.131 | 2.834 | 6.962 | 6.618 | 3.002 | 3.738 | 2.62 | 2.822 | 4.064 | 3.71 | 4.809 | 3.416 | 4.141 | 2.013 | 2.2 | 1.698 | 1.589 | 1.395 | 6.549 | 1.674 | 2.272 | 1.635 | 2.203 | 1.024 | 1.642 |
Totaal kortlopende verplichtingen
| 147.092 | 124 | 93.887 | 88.02 | 64.009 | 65.195 | 60.56 | 67.727 | 61.713 | 60.778 | 78.488 | 112.024 | 1,291.729 | 1,255.003 | 1,227.077 | 1,197.164 | 379.59 | 370.425 | 340.919 | 342.264 | 944.026 | 940.181 | 781.181 | 788.925 | 769.592 | 868.685 | 864.436 | 902.085 | 780.521 | 769.258 | 728.084 | 675.992 | 784.301 | 828.18 | 615.615 | 617.324 | 422.15 | 316.59 | 294.23 | 248.755 | 195.969 | 199.976 | 111.862 | 99.244 | 119.607 | 118.666 | 146.612 | 146.948 | 151.194 | 152.261 | 142.517 | 123.875 | 103.997 | 101.85 | 103.542 | 121.37 | 126.568 | 132.214 | 125.523 | 113.589 | 130.868 | 112.577 | 158.882 | 134.976 | 114.2 | 117.425 | 144.184 | 86.498 | 124.261 | 115.472 | 89.243 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 9.407 | 9.407 | 37.427 | 30.106 | 23.58 | 24.607 | 25.452 | 1.392 | 1.424 | 1.397 | 2.129 | 2.072 | 0 | 0 | 0 | 0 | 0 | 0 | 24.5 | 24.5 | 24.5 | 24.5 | 198.7 | 198.7 | 198.7 | 96.7 | 72.2 | 72.2 | 506 | 581 | 606 | 358 | 363 | 368 | 370 | 372 | 372 | 180 | 50 | 50 | 50 | 50 | 50 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.678 | 23.331 | 23.689 | 23.946 | 24.132 | 24.053 | 3.815 | 4.225 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Uitgestelde opbrengsten niet-vlottend
| 15.189 | 15.4 | 15.611 | 15.822 | 16.033 | 16.245 | 16.456 | 16.667 | 16.879 | 17.09 | 17.783 | 17.991 | 18.2 | 18.408 | 18.617 | 18.974 | 22.306 | 22.489 | 23.07 | 23.249 | 24.29 | 24.472 | 24.653 | 24.835 | 22.79 | 22.946 | 23.102 | 22.758 | 22.149 | 22.192 | 22.236 | 22.277 | 22.316 | 18.344 | 17.582 | 17.62 | 17.763 | 17.409 | 17.442 | 17.475 | 0 | 0 | 0 | 3.117 | 0 | 0 | 0 | 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
| 0.013 | 0.014 | 0.015 | 0.015 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -198.7 | -96.7 | -72.2 | -72.2 | -506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -372 | -180 | -50 | -50 | 0 | 0 | 0 | -3.117 | 0 | 0 | 0 | 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
| 24.16 | 12.334 | 2.348 | 2.348 | 1.833 | 2.017 | 85.313 | 86.465 | 159.616 | 159.616 | 159.616 | 159.544 | 333.651 | 333.651 | 303.244 | 303.244 | 746.166 | 120.318 | 102 | 102 | 50.105 | 50.105 | 50.105 | 50.105 | 198.7 | 96.7 | 72.2 | 72.2 | 506 | 82.963 | 100.277 | 120.503 | 108 | 94.29 | 102.354 | 84.813 | 372 | 180 | 50 | 50 | 11.058 | 5.381 | 3.099 | 3.117 | 2.725 | 2.743 | 3.29 | 3.29 | 0.76 | 0.76 | 0.76 | 0.76 | 0 | 0 | 0 | 0 | 1.5 | 1.5 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.419 | 1.419 | 2.597 |
Totaal niet-vlottende verplichtingen
| 48.769 | 37.154 | 55.4 | 48.291 | 41.446 | 42.869 | 127.22 | 104.524 | 177.919 | 178.104 | 179.528 | 179.607 | 351.851 | 352.059 | 321.861 | 322.218 | 768.473 | 142.806 | 149.57 | 149.749 | 98.895 | 99.077 | 273.458 | 273.64 | 221.49 | 119.646 | 95.302 | 94.958 | 528.149 | 686.155 | 728.512 | 500.781 | 493.315 | 480.634 | 489.935 | 474.433 | 389.763 | 197.409 | 67.442 | 67.475 | 61.058 | 55.381 | 53.099 | 33.117 | 32.725 | 2.743 | 3.29 | 3.29 | 0.76 | 0.76 | 0.76 | 0.76 | 0 | 0 | 0 | 0 | 25.178 | 24.831 | 24.989 | 25.246 | 25.432 | 25.353 | 5.115 | 5.525 | 21.3 | 21.3 | 21.3 | 21.3 | 21.419 | 21.419 | 22.597 |
Totaal passiva
| 195.861 | 161.154 | 149.287 | 136.311 | 105.456 | 108.064 | 187.78 | 172.252 | 239.631 | 238.882 | 258.016 | 291.632 | 1,643.579 | 1,607.062 | 1,548.938 | 1,519.382 | 1,148.063 | 513.231 | 490.49 | 492.013 | 1,042.921 | 1,039.258 | 1,054.64 | 1,062.565 | 991.082 | 988.331 | 959.738 | 997.043 | 1,308.67 | 1,455.413 | 1,456.596 | 1,176.773 | 1,277.616 | 1,308.814 | 1,105.551 | 1,091.757 | 811.914 | 513.999 | 361.672 | 316.23 | 257.027 | 255.356 | 164.961 | 132.361 | 152.332 | 121.409 | 149.902 | 150.238 | 151.954 | 153.021 | 143.277 | 124.635 | 103.997 | 101.85 | 103.542 | 121.37 | 151.746 | 157.045 | 150.512 | 138.835 | 156.3 | 137.929 | 163.997 | 140.501 | 135.5 | 138.725 | 165.484 | 107.798 | 145.68 | 136.891 | 111.84 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.041 | 47.041 | 47.041 | 47.041 | 47.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,276.781 | 1,276.781 | 1,276.781 | 1,276.781 | 1,276.781 | 1,276.781 | 1,276.781 | 1,276.781 | 1,276.781 | 1,276.781 | 1,276.781 | 1,276.781 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 753.778 | 289.915 | 289.915 | 230.566 | 230.566 | 230.566 | 144.104 | 144.104 | 144.104 | 144.104 | 117.798 | 117.798 | 117.798 | 117.798 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 85.398 | 56.932 | 56.932 | 56.932 | 42.432 | 42.432 |
Ingehouden winsten
| -1,471.209 | -1,499.072 | -1,502.98 | -1,505.115 | -1,498.35 | -1,475.97 | -1,518.303 | -1,519.052 | -1,583.893 | -1,598.936 | -1,617.75 | -1,626.457 | -2,155.545 | -2,113.361 | -2,051.537 | -2,018.807 | -1,614.635 | -973.004 | -952.939 | -943.655 | -1,232.878 | -987.07 | -957.461 | -1,143.811 | -219.703 | -182.93 | -154.71 | -125.815 | -4.498 | 14.71 | 173.349 | 145.991 | 106.562 | 104.273 | 130.833 | 127.606 | 93.225 | 89.462 | 74.793 | 74.241 | 62.814 | 63.063 | 66.934 | 65.379 | 62.563 | 61.698 | 57.135 | 55.583 | 53.619 | 53.028 | 57.726 | 56.867 | 55.483 | 54.307 | 0 | 49.697 | 48.712 | 48.104 | 53.781 | 53.239 | 53.095 | 52.41 | 49.795 | 49.292 | 57.841 | 54.617 | 56.478 | 53.288 | 50.036 | 46.22 | 49.517 |
Overige gereserveerde algehele resultaten
| 853.678 | 48.31 | -0 | 0 | 853.678 | 18.31 | 823.678 | 18.31 | 814.782 | 18.31 | 811.882 | 18.31 | 377.643 | 1.269 | 360.602 | -47.041 | -47.041 | -47.041 | -47.041 | -47.041 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 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
| -45.497 | 759.871 | 808.182 | 808.182 | -45.497 | 759.871 | -92.516 | 712.852 | -122.505 | 665.226 | -130.943 | 656.247 | 0 | 359.333 | 0 | 360.602 | 360.602 | 360.602 | 360.602 | 360.602 | 407.643 | 407.643 | 407.643 | 407.643 | 407.643 | 407.643 | 407.643 | 407.643 | 547.859 | 546.869 | 546.869 | 546.869 | 547.859 | 1,011.723 | 1,011.723 | 497.975 | 497.975 | 497.975 | 584.438 | 584.438 | 583.341 | 583.341 | 344.949 | 344.949 | 343.874 | 343.874 | 124.918 | 124.918 | 124.308 | 124.308 | 124.308 | 124.308 | 123.56 | 123.56 | 173.928 | 123.56 | 119.549 | 118.372 | 119.364 | 120.288 | 119.803 | 119.674 | 118.552 | 119.326 | 119.954 | 119.954 | 148.42 | 148.42 | 146.07 | 16.034 | 16.034 |
Totaal eigen vermogen van aandeelhouders
| 613.753 | 585.891 | 581.982 | 579.847 | 586.612 | 578.992 | 489.64 | 488.892 | 385.164 | 361.381 | 339.97 | 324.881 | -1,024.123 | -998.981 | -937.157 | -904.426 | -500.255 | 141.376 | 161.441 | 170.725 | -71.456 | 174.351 | 203.96 | 17.61 | 941.719 | 978.491 | 1,006.711 | 1,035.607 | 1,297.139 | 1,315.357 | 1,473.997 | 1,446.639 | 1,408.199 | 1,405.91 | 1,432.47 | 856.147 | 821.766 | 818.003 | 803.334 | 802.783 | 790.258 | 790.508 | 529.681 | 528.126 | 524.235 | 523.37 | 267.452 | 265.899 | 263.325 | 262.734 | 267.432 | 266.572 | 264.441 | 263.265 | 259.326 | 258.655 | 253.66 | 251.875 | 258.543 | 258.925 | 258.296 | 257.482 | 253.745 | 254.016 | 263.193 | 259.969 | 261.83 | 258.64 | 253.038 | 104.686 | 107.983 |
Totaal eigen vermogen
| 611.833 | 584.041 | 580.208 | 578.159 | 585.087 | 577.701 | 488.622 | 488.149 | 384.716 | 361.375 | 339.97 | 324.881 | -1,024.123 | -998.981 | -937.157 | -904.426 | -500.255 | 141.376 | 161.441 | 170.725 | -7.131 | 240.818 | 272.393 | 88.051 | 1,022.983 | 1,062.939 | 1,093.8 | 1,125.477 | 1,395.63 | 1,416.197 | 1,623.459 | 1,596.116 | 1,558.928 | 1,556.174 | 1,531.318 | 903.15 | 864.046 | 817.792 | 803.21 | 802.789 | 790.258 | 790.508 | 529.681 | 528.126 | 524.235 | 523.37 | 267.452 | 265.899 | 263.325 | 262.734 | 267.432 | 266.572 | 264.441 | 263.265 | 259.326 | 258.655 | 253.66 | 251.875 | 258.543 | 258.925 | 258.296 | 257.482 | 253.745 | 254.016 | 263.193 | 259.969 | 261.83 | 258.64 | 253.038 | 104.686 | 107.983 |
Totaal passiva en aandeelhoudersvermogen
| 807.694 | 760.595 | 729.495 | 714.47 | 690.543 | 685.765 | 676.402 | 660.4 | 624.348 | 600.257 | 597.986 | 616.512 | 619.456 | 608.081 | 611.781 | 614.955 | 647.808 | 654.607 | 651.931 | 662.739 | 1,035.79 | 1,280.076 | 1,327.033 | 1,150.617 | 2,014.064 | 2,051.269 | 2,053.538 | 2,122.52 | 2,704.3 | 2,871.61 | 3,080.054 | 2,772.889 | 2,836.544 | 2,864.988 | 2,636.868 | 1,994.907 | 1,675.96 | 1,331.791 | 1,164.882 | 1,119.019 | 1,047.285 | 1,045.865 | 694.642 | 660.487 | 676.567 | 644.779 | 417.354 | 416.137 | 415.279 | 415.755 | 410.709 | 391.208 | 368.439 | 365.115 | 362.868 | 380.025 | 405.406 | 408.92 | 409.055 | 397.76 | 414.596 | 395.411 | 417.743 | 394.517 | 398.693 | 398.694 | 427.315 | 366.438 | 398.719 | 241.577 | 219.823 |