Sanlux Co.,Ltd
SZSE:002224.SZ
4.98 (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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,121.416 | 1,173.317 | 1,481.423 | 912.897 | 912.744 | 1,040.072 | 1,149.054 | 1,135.171 | 1,128.666 | 1,118.55 | 1,106.763 | 1,268.745 | 1,098.372 | 1,057.576 | 1,087.456 | 1,134.469 | 1,183.117 | 1,122.488 | 922.491 | 970.989 | 707.861 | 716.396 | 561.322 | 779.331 | 816.414 | 813.931 | 549.29 | 615.022 | 714.33 | 748.611 | 794.193 | 721.881 | 612.646 | 622.08 | 775.62 | 860.367 | 722.671 | 662.115 | 628.155 | 628.932 | 523.556 | 513.898 | 525.888 | 475.332 | 449.579 | 381.51 | 442.972 | 248.115 | 157.33 | 123.895 | 106.08 | 140.824 | 101.981 | 118.705 | 167.329 | 184.632 | 165.604 | 135.732 | 149.287 | 219.07 | 142.852 | 142.403 | 169.949 | 115.426 | 110.777 | 167.641 | 47.156 | 71.044 | 42.137 |
Kortetermijnbeleggingen
| 116.028 | 82.565 | 94.025 | 100.795 | 104.842 | 103.096 | 109.188 | 101.179 | 98.708 | 123.161 | 99.176 | 124.609 | 131.639 | 133.897 | 137.244 | 180.655 | -152.938 | -157.16 | -159.055 | -160.953 | 190 | 140 | 451 | 0.578 | -191.533 | -192.528 | -193.709 | -195.062 | -0.191 | -0.248 | -0.305 | -0.373 | 6.803 | 5.123 | 4.241 | 4.049 | 3.39 | 3.232 | 3.791 | 2.403 | -1.486 | -1.775 | -2.065 | -2.354 | -2.643 | -2.518 | -1.467 | -1.498 | 0 | 4.766 | 0 | 3.891 | 10 | 0 | 0 | -14.25 | 0 | 0 | 10.013 | 11.32 | 34 | 34 | 0 | 0 | 0 | 1.739 | 0 | 0 | 0.268 |
Liquide middelen en kortetermijnbeleggingen
| 1,237.443 | 1,255.882 | 1,575.448 | 1,013.692 | 1,017.587 | 1,143.168 | 1,258.242 | 1,236.35 | 1,227.373 | 1,241.711 | 1,205.939 | 1,393.354 | 1,230.011 | 1,191.473 | 1,224.7 | 1,315.124 | 1,183.117 | 1,122.488 | 922.491 | 970.989 | 897.861 | 856.396 | 1,012.322 | 779.908 | 816.414 | 813.931 | 549.29 | 615.022 | 714.33 | 748.611 | 794.193 | 721.881 | 619.449 | 627.204 | 779.862 | 864.416 | 726.061 | 665.347 | 631.946 | 631.335 | 523.556 | 513.898 | 525.888 | 475.332 | 449.579 | 381.51 | 442.972 | 248.115 | 157.33 | 128.661 | 106.08 | 144.715 | 111.981 | 118.705 | 167.329 | 184.632 | 165.604 | 135.732 | 159.301 | 230.39 | 176.852 | 176.403 | 169.949 | 115.426 | 110.777 | 169.38 | 47.156 | 71.044 | 42.405 |
Nettovorderingen
| 47.635 | 192.534 | 200.981 | 168.738 | 168.842 | 163.451 | 227.036 | 153.05 | 201.397 | 200.854 | 215.818 | 161.29 | 179.764 | 217.306 | 205.233 | 256.895 | 238.949 | 198.568 | 461.609 | 405.317 | 169.372 | 224.8 | 252.062 | 128.381 | 212.696 | 170.921 | 155.136 | 120.178 | 173.477 | 183.628 | 182.104 | 104.409 | 169.098 | 172.509 | 167.129 | 101 | 173.697 | 176.195 | 155.655 | 166.71 | 231.796 | 212.542 | 191.015 | 213.755 | 223.862 | 233.744 | 221.134 | 104.764 | 227.826 | 295.002 | 203.677 | 101.353 | 104.519 | 99.465 | 89.499 | 63.519 | 85.138 | 85.233 | 77.376 | 48.43 | 79.563 | 69.803 | 58.135 | 43.372 | 101.992 | 90.315 | 56.417 | 48.098 | 74.01 |
Voorraad
| 252.409 | 255.152 | 220.314 | 193.957 | 291.517 | 262.584 | 274.105 | 298.076 | 297.722 | 306.825 | 309.909 | 286.477 | 295.408 | 294.446 | 252.089 | 196.188 | 210.148 | 212.1 | 232.189 | 231.133 | 231.864 | 233.088 | 259.148 | 263.404 | 217.96 | 242.269 | 257.743 | 223.205 | 239.63 | 203.237 | 168.767 | 156.283 | 112.987 | 117.837 | 130.041 | 123.591 | 134.459 | 144.043 | 178.177 | 164.752 | 195.276 | 166.657 | 160.044 | 149.216 | 167.15 | 169.272 | 159.318 | 133.614 | 166.925 | 145.515 | 188.746 | 194.464 | 167.305 | 159.83 | 133.55 | 103.399 | 97.56 | 87.649 | 101.357 | 70.693 | 70.649 | 68.066 | 75.675 | 104.574 | 108.77 | 89.907 | 97.981 | 72.988 | 66.182 |
Overige vlottende activa
| 210.43 | 45.794 | 46.136 | 34.217 | 14.969 | 15.071 | 8.648 | 8.526 | 11.451 | 10.195 | 28.705 | 21.61 | 23.623 | 23.649 | 23.183 | 28.908 | 28.484 | 28.99 | 35.834 | 31.54 | 33.904 | 33.732 | 31.568 | 327.491 | 325.658 | 316.46 | 10.857 | 10.052 | 4.672 | 4.479 | 0.337 | 141.776 | 140 | 140 | -2.819 | -3.597 | -1.285 | -2.692 | -1.896 | -1.546 | -3.97 | -3.283 | -1.96 | -1.299 | -1.303 | -1.206 | -1.377 | -2.502 | -15.866 | -62.761 | -12.003 | -1.846 | -2.093 | -1.315 | -1.569 | -2.943 | -0.974 | -0.343 | -0.715 | -0.349 | -0.801 | -0.644 | -0.738 | -0.678 | -2.747 | -1.25 | -2.426 | -2.113 | -3.393 |
Totaal vlottende activa
| 1,747.918 | 1,749.362 | 2,042.878 | 1,410.604 | 1,492.915 | 1,584.275 | 1,768.031 | 1,696.002 | 1,737.943 | 1,759.586 | 1,760.372 | 1,862.732 | 1,728.805 | 1,726.873 | 1,705.205 | 1,797.114 | 1,660.698 | 1,562.146 | 1,652.123 | 1,638.98 | 1,333.001 | 1,348.016 | 1,555.1 | 1,499.184 | 1,572.729 | 1,543.582 | 973.025 | 968.457 | 1,132.11 | 1,139.955 | 1,145.401 | 1,124.349 | 1,041.534 | 1,057.549 | 1,074.213 | 1,085.411 | 1,032.931 | 982.893 | 963.882 | 961.252 | 946.658 | 889.815 | 874.987 | 837.004 | 839.288 | 783.321 | 822.048 | 483.991 | 536.215 | 506.417 | 486.5 | 438.686 | 381.711 | 376.685 | 388.809 | 348.606 | 347.329 | 308.271 | 337.318 | 349.164 | 326.263 | 313.628 | 303.02 | 262.694 | 318.793 | 348.352 | 199.128 | 190.017 | 179.204 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,530.095 | 1,338.028 | 1,273.826 | 1,247.974 | 889.034 | 892.562 | 675.692 | 680.939 | 688.096 | 690.397 | 651.35 | 640.183 | 638.797 | 649.493 | 620.471 | 621.826 | 707.015 | 692.765 | 701.171 | 709.418 | 681.378 | 660.435 | 581.207 | 590.807 | 529.794 | 502.204 | 496.992 | 500.768 | 423.252 | 415.046 | 417.387 | 427.283 | 391.204 | 384.461 | 371.74 | 373.789 | 336.733 | 333.02 | 334.58 | 336.394 | 306.369 | 305.949 | 273.319 | 268.747 | 266.371 | 268.765 | 270.268 | 270.908 | 244.33 | 219.423 | 224.831 | 226.929 | 219.851 | 219.286 | 209.019 | 228.467 | 215.117 | 206.154 | 193.292 | 194.866 | 167.203 | 160.049 | 160.177 | 161.979 | 152.438 | 144.747 | 138.938 | 140.707 | 131.346 |
Goodwill
| 0.158 | 0.158 | 0.158 | 0.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.445 | 0.445 | 0.445 | 0.445 | 28.371 | 28.371 | 28.371 | 28.371 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 218.09 | 219.445 | 220.799 | 206.052 | 201.411 | 202.542 | 203.831 | 204.969 | 217.167 | 218.525 | 220.071 | 221.475 | 224.145 | 226.03 | 225.456 | 227.404 | 254.743 | 252.748 | 156.728 | 158.546 | 160.572 | 162.691 | 164.709 | 166.644 | 168.312 | 170.235 | 172.158 | 174.081 | 157.942 | 159.727 | 161.599 | 163.47 | 114.268 | 115.878 | 94.493 | 95.027 | 76.546 | 76.986 | 77.425 | 77.864 | 78.326 | 78.788 | 29.554 | 29.759 | 29.964 | 30.169 | 30.374 | 30.168 | 31.565 | 15 | 15.117 | 15.234 | 13.955 | 14.069 | 14.117 | 16.568 | 17.536 | 17.665 | 17.795 | 17.924 | 18.053 | 18.182 | 18.311 | 18.441 | 19.395 | 19.529 | 19.663 | 19.797 | 20.069 |
Goodwill en immateriële activa
| 218.248 | 219.603 | 220.957 | 206.21 | 201.411 | 202.542 | 203.831 | 204.969 | 217.167 | 218.525 | 220.071 | 221.475 | 224.145 | 226.03 | 225.456 | 227.404 | 254.743 | 252.748 | 156.728 | 158.546 | 161.017 | 163.136 | 165.154 | 167.089 | 196.683 | 198.606 | 200.529 | 202.452 | 158.387 | 160.172 | 162.044 | 163.915 | 114.713 | 116.323 | 94.938 | 95.472 | 76.991 | 77.431 | 77.87 | 78.309 | 78.771 | 79.233 | 29.999 | 30.204 | 30.409 | 30.614 | 30.819 | 30.613 | 32.01 | 15 | 15.117 | 15.234 | 13.955 | 14.069 | 14.117 | 16.568 | 17.536 | 17.665 | 17.795 | 17.924 | 18.053 | 18.182 | 18.311 | 18.441 | 19.395 | 19.529 | 19.663 | 19.797 | 20.069 |
Langetermijnbeleggingen
| -1.664 | 32.461 | 22.324 | 3 | 10.088 | 12.544 | 7.582 | 15.591 | -3.83 | -27.726 | -15.79 | -81.684 | -89.062 | -114.618 | -122.403 | -165.814 | 186.906 | 269.108 | 271.175 | 273.073 | 145.989 | 196.022 | -275.294 | 176.228 | 295.016 | 298.615 | 300.02 | 291.733 | 100.157 | 37.432 | 37.479 | 37.99 | 31.251 | 32.93 | 33.812 | 9.554 | 0.214 | -0.628 | -1.187 | 0.2 | 4.089 | 4.379 | 4.668 | 4.957 | 5.247 | 5.122 | 9.026 | 9.101 | 7.604 | 2.838 | 0 | 3.712 | 5.32 | 0 | 0 | 16.853 | 0 | 0 | -7.529 | -6.661 | -24.187 | -25.695 | 0 | 0 | 0 | -0.371 | 0 | 0 | 0 |
Belastingvorderingen
| 50.049 | 57.744 | 52.372 | 49.139 | 43.727 | 44.123 | 42.634 | 42.764 | 49.526 | 43.019 | 48.728 | 42.025 | 38.368 | 38.395 | 35.061 | 15.871 | 14.879 | 13.619 | 13.453 | 12.692 | 14.125 | 14.417 | 11.203 | 11.425 | 8.23 | 8.171 | 8.971 | 8.848 | 3.08 | 3 | 1.896 | 2.08 | 5.372 | 9.869 | 6.701 | 7.244 | 4.191 | 6.631 | 2.944 | 2.335 | 1.499 | 1.426 | 0.504 | 0.471 | 0.703 | 0.858 | 0.589 | 0.452 | 0.727 | 0.881 | 0.502 | 0.375 | 0.581 | 0.671 | 0.45 | 0.421 | 0.593 | 0.607 | 0.391 | 0.349 | 0.503 | 0.509 | 0.398 | 0.361 | 0.551 | 0.47 | 0.561 | 0.472 | 1.197 |
Overige niet-vlottende activa
| 302.549 | 261.859 | 268.478 | 296.2 | 412.445 | 393.466 | 390.02 | 378.149 | 337.226 | 366.133 | 347.975 | 372.811 | 373.395 | 375.614 | 387.057 | 428.679 | 32.111 | 15.799 | 10.352 | 9.745 | 412.253 | 345.131 | 647.571 | 197.274 | 11.364 | 11.286 | 8.856 | 3.27 | 22.849 | 18.275 | 16.868 | 16.24 | 80.139 | 19.546 | 42.95 | 8.923 | 52.56 | 36.168 | 29.123 | 17.122 | 32.193 | 32.849 | 29.344 | 36.021 | 41.302 | 25.259 | 19.925 | 15.707 | 1.312 | 5.977 | 8.455 | 4.75 | 11.835 | 15.011 | 13.072 | -12.035 | 9.327 | 7.875 | 14.593 | 12.595 | 36.53 | 36.388 | 7.876 | 5.813 | 3.534 | 3.268 | 1.302 | 1.089 | 0 |
Totaal niet-vlottende activa
| 2,099.276 | 1,909.694 | 1,837.957 | 1,802.524 | 1,556.704 | 1,545.237 | 1,319.759 | 1,322.412 | 1,288.186 | 1,290.347 | 1,252.334 | 1,194.81 | 1,185.643 | 1,174.914 | 1,145.643 | 1,127.966 | 1,195.654 | 1,244.039 | 1,152.88 | 1,163.475 | 1,414.762 | 1,379.141 | 1,129.841 | 1,142.823 | 1,041.087 | 1,018.882 | 1,015.369 | 1,007.072 | 707.726 | 633.924 | 635.674 | 647.509 | 622.679 | 563.13 | 550.141 | 494.983 | 470.688 | 452.621 | 443.329 | 434.361 | 422.921 | 423.835 | 337.835 | 340.4 | 344.031 | 330.617 | 330.627 | 326.781 | 285.983 | 244.118 | 248.906 | 251.001 | 251.541 | 249.038 | 236.658 | 250.274 | 242.573 | 232.302 | 218.542 | 219.073 | 198.101 | 189.433 | 186.762 | 186.594 | 175.918 | 167.644 | 160.464 | 162.065 | 152.613 |
Totaal activa
| 3,847.194 | 3,659.057 | 3,880.836 | 3,213.128 | 3,049.619 | 3,129.511 | 3,087.79 | 3,018.414 | 3,026.129 | 3,049.933 | 3,012.706 | 3,057.542 | 2,914.448 | 2,901.787 | 2,850.848 | 2,925.08 | 2,856.351 | 2,806.185 | 2,805.003 | 2,802.454 | 2,747.763 | 2,727.158 | 2,684.942 | 2,642.007 | 2,613.816 | 2,562.464 | 1,988.394 | 1,975.529 | 1,839.835 | 1,773.879 | 1,781.075 | 1,771.858 | 1,664.213 | 1,620.679 | 1,624.354 | 1,580.393 | 1,503.62 | 1,435.514 | 1,407.211 | 1,395.613 | 1,369.58 | 1,313.651 | 1,212.822 | 1,177.404 | 1,183.319 | 1,113.939 | 1,152.675 | 810.772 | 822.198 | 750.536 | 735.406 | 689.688 | 633.252 | 625.723 | 625.467 | 598.88 | 589.902 | 540.573 | 555.86 | 568.236 | 524.364 | 503.061 | 489.782 | 449.288 | 494.711 | 515.996 | 359.595 | 352.085 | 331.817 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 336.576 | 163.922 | 205.739 | 292.325 | 83.595 | 187.531 | 96.335 | 134.556 | 100.865 | 108.946 | 124.767 | 139.314 | 94.282 | 94.884 | 110.41 | 114.551 | 165.101 | 152.908 | 170.848 | 168.307 | 105.306 | 113.231 | 108.078 | 114.309 | 73.422 | 65.808 | 53.152 | 103.653 | 75.902 | 62.822 | 66.493 | 76.802 | 44.563 | 61.598 | 60.261 | 55.642 | 42.094 | 46.767 | 39.575 | 46.475 | 55.817 | 63.653 | 48.067 | 46.263 | 63.413 | 57.211 | 66.465 | 64.188 | 78.007 | 60.693 | 69.321 | 50.529 | 28.02 | 43.025 | 38.973 | 64.061 | 61.647 | 45.106 | 89.767 | 90.081 | 82.321 | 76.473 | 63.644 | 82.087 | 90.138 | 91.34 | 82.014 | 83.99 | 79.385 |
Kortlopende schulden
| 30 | 54.358 | 236.19 | 232.153 | 14.347 | 0.148 | 0.148 | 0.148 | 35.921 | 53.935 | 51.944 | 52.069 | 5.02 | 3.08 | 7.96 | 50 | 0 | 0 | 14.516 | 14.535 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.9 | 14.9 | 14.9 | 14.9 | 17 | 17 | 17 | 17 | 20 | 25 | 33 | 0 | 0 | 45 | 45 | 82 | 83 | 98 | 98 | 98 | 74.671 | 55 | 30 | 55 | 59 | 78 | 65 | 44 | 59 | 44 | 44 | 75 | 19.3 | 42.5 | 58 | 69.3 | 87 | 83.931 |
Belastingschulden
| 13.871 | 12.305 | 4.878 | 17.175 | 19.354 | 19.332 | 11.092 | 17.155 | 18.75 | 29.304 | 32.998 | 36.223 | 38.006 | 37.346 | 47.166 | 30.166 | 21.418 | 24.529 | 26.553 | 25.667 | 11.69 | 15.005 | 18.523 | 16.766 | 13.256 | 11.293 | 35.56 | 28.967 | 25.525 | 19.078 | 13.247 | 27.957 | 28.2 | 20.361 | 33.562 | 24.861 | 38.207 | 20.65 | 10.33 | 17.404 | 40.779 | 26.012 | 30.223 | 21.834 | 14.245 | 4.243 | 13.323 | 16.689 | 12.417 | 7.234 | 4.052 | 2.589 | 3.41 | -1.401 | 2.946 | 5.762 | 3.731 | 4.283 | 9.425 | 5.386 | 6.824 | 6.819 | 6.691 | 4.67 | 3.228 | 3.275 | 11.203 | 10.699 | 5.366 |
Uitgestelde opbrengsten
| 95.269 | 117.167 | 47.636 | 56.201 | 54.98 | 78.666 | 78.175 | 14.253 | 16.231 | 0 | 0 | 106.852 | 19.146 | 47.624 | 27.317 | 79.769 | 0 | 0 | 49.81 | 55.658 | 39.602 | 42.788 | 51.426 | 48.083 | 41.374 | 42.859 | 81.13 | 81.088 | 57.217 | 46.729 | 100.82 | 54.571 | 50.008 | 41.665 | 56.167 | 49.391 | 60.37 | 41.277 | 34.691 | 42.918 | 66.132 | 51.196 | 0 | 0 | 35.313 | 26.848 | 56.55 | 41.678 | 34.721 | 24.705 | 33.637 | 22.166 | 3.41 | -1.401 | 2.946 | 23.687 | 3.731 | 4.283 | 9.425 | 20.566 | 6.824 | 6.819 | 6.691 | 12.948 | -0.184 | 5.053 | 11.672 | 19.349 | 13.269 |
Overige kortlopende verplichtingen
| 24.926 | 4.409 | 3.814 | 3.24 | 26.272 | 21.823 | 84.796 | 49.623 | 50.721 | 88.094 | 91.992 | 13.597 | 58.384 | 63.275 | 62.461 | 35.849 | 78.039 | 69.373 | 13.997 | 9.586 | 22.314 | 24.954 | 22.083 | 8.28 | 24.329 | 14.459 | 33.645 | 7.382 | 10.538 | 7.885 | 10.007 | 5.976 | 5.497 | 4.099 | 8.654 | 2.591 | 8.09 | 7.928 | 9.826 | 6.623 | 12.285 | 14.572 | 72.538 | 56.095 | 12.312 | 7.405 | 12.905 | 7.232 | 15.706 | 15.676 | 7.16 | 4.527 | 17.648 | 38.627 | 23.645 | 2.401 | 18.057 | 17.166 | 13.892 | 2.743 | 14.728 | 16.472 | 7.326 | 1.528 | 11.5 | 5 | 6 | 1.429 | 3.843 |
Totaal kortlopende verplichtingen
| 486.772 | 339.856 | 493.379 | 583.919 | 179.194 | 288.168 | 259.455 | 198.58 | 203.739 | 250.975 | 268.702 | 311.832 | 176.832 | 208.863 | 208.149 | 280.169 | 243.14 | 222.281 | 249.171 | 248.086 | 181.722 | 195.472 | 196.087 | 185.172 | 153.626 | 137.626 | 182.427 | 206.623 | 158.157 | 131.936 | 191.82 | 152.249 | 114.967 | 122.261 | 139.982 | 124.623 | 127.554 | 112.972 | 101.091 | 116.016 | 159.234 | 162.42 | 120.606 | 102.358 | 156.037 | 136.464 | 217.919 | 196.097 | 226.434 | 199.074 | 208.117 | 151.893 | 104.077 | 110.252 | 120.564 | 149.148 | 161.435 | 131.555 | 157.083 | 172.389 | 147.872 | 143.765 | 152.661 | 115.863 | 143.954 | 159.393 | 168.987 | 191.769 | 180.428 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2.126 | 2.126 | 2.126 | 2.126 | 208.394 | 204.418 | 204.266 | 199.958 | 196.163 | 192.44 | 191.578 | 188.067 | 182.108 | 178.65 | 177.218 | 173.892 | 170.646 | 167.393 | 165.216 | 206.733 | 219.451 | 215.88 | 353.932 | 457.067 | 451.629 | 443.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 39.5 | 39.5 | 11.536 | 16.5 |
Uitgestelde opbrengsten niet-vlottend
| 80.205 | 80.205 | 80.205 | 80.205 | 79.359 | 79.359 | 79.359 | 79.359 | 79.359 | 79.359 | 79.359 | 79.359 | 75.461 | 75.85 | 76.239 | -36.896 | 0 | -167.393 | -165.216 | -206.733 | -219.451 | -215.88 | -353.932 | -457.067 | -451.629 | -443.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28 | -39.5 | -39.5 | -11.536 | -16.5 |
Uitgestelde belastingverplichtingen niet-vlottend
| 26.831 | 27.401 | 27.432 | 27.732 | 29.155 | 28.594 | 28.634 | 29.739 | 29.328 | 29.597 | 30.136 | 30.136 | 30.675 | 30.675 | 31.473 | 36.896 | 33.994 | 35.922 | 35.591 | 35.922 | 39.75 | 39.75 | 39.836 | 39.836 | 39.75 | 39.75 | 39.584 | 39.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.165 | 0 | 0 | 0 | 0 | 0.459 | 0.459 | 0.459 | 0.459 | 1.771 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.896 | 0 | 167.393 | 165.216 | 206.733 | 219.451 | 215.88 | 353.932 | 457.067 | 451.629 | 443.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.038 | 51.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.429 | 6.418 | 28 | 39.5 | 39.5 | 11.536 | 16.5 |
Totaal niet-vlottende verplichtingen
| 109.162 | 109.731 | 109.763 | 110.063 | 316.909 | 312.371 | 312.259 | 309.056 | 304.85 | 301.397 | 301.074 | 297.563 | 288.244 | 285.174 | 284.93 | 210.789 | 204.641 | 203.316 | 200.807 | 242.655 | 259.201 | 255.63 | 393.768 | 496.903 | 491.378 | 483.094 | 39.584 | 39.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.038 | 51.038 | 0 | 0 | 0 | 0.002 | 0.165 | 0 | 0 | 5.429 | 6.418 | 28.459 | 39.959 | 39.959 | 11.995 | 18.271 |
Totaal passiva
| 595.933 | 449.588 | 603.141 | 693.982 | 496.102 | 600.539 | 571.714 | 507.636 | 508.588 | 552.372 | 569.776 | 609.395 | 465.076 | 494.037 | 493.078 | 490.957 | 447.781 | 425.597 | 449.978 | 490.741 | 440.923 | 451.102 | 589.856 | 682.076 | 645.004 | 620.721 | 222.01 | 246.372 | 158.157 | 131.936 | 191.82 | 152.249 | 114.967 | 122.261 | 139.982 | 124.623 | 127.554 | 112.972 | 101.091 | 116.016 | 159.234 | 162.42 | 120.606 | 102.358 | 156.037 | 136.464 | 217.919 | 196.097 | 226.434 | 199.074 | 208.117 | 151.893 | 104.077 | 161.29 | 171.602 | 149.148 | 161.435 | 131.555 | 157.085 | 172.554 | 147.872 | 143.765 | 158.09 | 122.281 | 172.413 | 199.351 | 208.945 | 203.763 | 198.699 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 902.116 | 902.116 | 901.809 | 729.6 | 729.597 | 729.597 | 729.596 | 729.596 | 729.596 | 729.594 | 729.593 | 729.587 | 729.58 | 729.57 | 729.57 | 729.57 | 729.55 | 729.542 | 729.539 | 719.957 | 716.207 | 716.136 | 683.926 | 658.643 | 658.066 | 658.066 | 658.066 | 658.066 | 658.066 | 658.066 | 658.066 | 657.314 | 656.57 | 656.57 | 656.57 | 655.83 | 654.67 | 654.67 | 654.67 | 654.67 | 654.67 | 654.67 | 327.335 | 327.335 | 327.335 | 218.223 | 218.223 | 159.84 | 159.84 | 159.84 | 159.84 | 159.84 | 159.84 | 159.84 | 133.2 | 133.2 | 133.2 | 133.2 | 88.8 | 88.8 | 88.8 | 74 | 74 | 74 | 74 | 74 | 55 | 55 | 55 |
Ingehouden winsten
| 1,202.842 | 1,163.327 | 1,184.447 | 1,178.946 | 1,223.707 | 1,199.571 | 1,185.232 | 1,180.603 | 1,202.69 | 1,185.702 | 1,133.191 | 1,139.473 | 1,156.719 | 1,115.361 | 1,065.381 | 1,057.602 | 1,032.951 | 990.662 | 942.391 | 922.446 | 907.432 | 878.239 | 841.575 | 817.684 | 841.646 | 815.197 | 800.706 | 781.663 | 761.81 | 721.78 | 668.522 | 702.567 | 654.511 | 598.817 | 589.823 | 565.818 | 527.568 | 443.133 | 432.941 | 410.338 | 413.433 | 307.175 | 379.884 | 362.745 | 333.056 | 283.262 | 238.466 | 251.619 | 245.046 | 219.981 | 196.246 | 206.77 | 201.336 | 187.866 | 177.78 | 173.497 | 160.174 | 140.76 | 130.745 | 126.879 | 113.307 | 97.062 | 91.308 | 88.267 | 83.851 | 78.086 | 74.737 | 70.353 | 56.218 |
Overige gereserveerde algehele resultaten
| 1,189.244 | 242.27 | 0.642 | 0.642 | 691.079 | 283.491 | 692.545 | 283.491 | 679.561 | 270.139 | 675.766 | 266.462 | 658.472 | 250.997 | 661.011 | 3.575 | 12.731 | 12.743 | 12.747 | 27.442 | 73.773 | 73.883 | 123.365 | 162.205 | 163.092 | 161.021 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -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
| -48.382 | 895.989 | 1,182.236 | 601.148 | -100.08 | 307.505 | -100.08 | 307.504 | -100.08 | 307.486 | -100.08 | 307.448 | -100.08 | 307.353 | -100.08 | 626.134 | 617.467 | 617.424 | 617.41 | 587.713 | 554.482 | 552.301 | 390.506 | 265.16 | 248.727 | 248.727 | 248.727 | 248.727 | 236.241 | 236.241 | 236.241 | 232.812 | 210.64 | 215.005 | 209.372 | 204.81 | 157.344 | 170.867 | 164.396 | 160.4 | 88.968 | 136.281 | 365.416 | 365.416 | 350.377 | 459.489 | 468.207 | 168.924 | 162.146 | 162.146 | 162.034 | 162.034 | 148.783 | 106.473 | 133.092 | 133.095 | 125.279 | 125.28 | 169.681 | 170.117 | 164.537 | 180.962 | 159.376 | 157.562 | 157.294 | 157.3 | 13.596 | 15.402 | 14.205 |
Totaal eigen vermogen van aandeelhouders
| 3,245.821 | 3,203.703 | 3,269.134 | 2,510.337 | 2,544.303 | 2,520.164 | 2,507.294 | 2,501.194 | 2,511.767 | 2,492.921 | 2,438.471 | 2,442.97 | 2,444.692 | 2,403.281 | 2,355.882 | 2,416.882 | 2,392.699 | 2,350.371 | 2,302.088 | 2,257.559 | 2,251.894 | 2,220.558 | 2,039.372 | 1,903.692 | 1,911.531 | 1,883.012 | 1,707.499 | 1,688.456 | 1,656.116 | 1,616.086 | 1,562.828 | 1,592.692 | 1,521.721 | 1,470.391 | 1,455.765 | 1,426.458 | 1,339.582 | 1,268.671 | 1,252.007 | 1,225.407 | 1,157.072 | 1,098.126 | 1,072.635 | 1,055.495 | 1,010.768 | 960.974 | 924.897 | 580.383 | 567.032 | 541.968 | 518.12 | 528.644 | 509.959 | 454.179 | 444.071 | 439.792 | 418.653 | 399.24 | 389.226 | 385.795 | 366.645 | 352.024 | 324.685 | 319.829 | 315.145 | 309.385 | 143.333 | 140.754 | 125.423 |
Totaal eigen vermogen
| 3,251.261 | 3,209.469 | 3,277.694 | 2,519.146 | 2,553.517 | 2,528.972 | 2,516.076 | 2,510.778 | 2,517.541 | 2,497.561 | 2,442.93 | 2,448.147 | 2,449.372 | 2,407.75 | 2,357.77 | 2,434.123 | 2,408.57 | 2,380.588 | 2,355.025 | 2,311.713 | 2,306.84 | 2,276.055 | 2,095.086 | 1,959.931 | 1,968.812 | 1,941.743 | 1,766.384 | 1,729.156 | 1,681.678 | 1,641.943 | 1,589.255 | 1,619.609 | 1,549.246 | 1,498.418 | 1,484.372 | 1,455.77 | 1,376.066 | 1,322.541 | 1,306.12 | 1,279.597 | 1,210.345 | 1,151.23 | 1,092.216 | 1,075.046 | 1,027.282 | 977.474 | 934.755 | 614.674 | 595.764 | 551.461 | 527.289 | 537.795 | 529.175 | 464.433 | 453.865 | 449.732 | 428.468 | 409.018 | 398.775 | 395.682 | 376.492 | 359.297 | 331.692 | 327.007 | 322.298 | 316.644 | 150.65 | 148.322 | 133.118 |
Totaal passiva en aandeelhoudersvermogen
| 3,847.194 | 3,659.057 | 3,880.836 | 3,213.128 | 3,049.619 | 3,129.511 | 3,087.79 | 3,018.414 | 3,026.129 | 3,049.933 | 3,012.706 | 3,057.542 | 2,914.448 | 2,901.787 | 2,850.848 | 2,925.08 | 2,856.351 | 2,806.185 | 2,805.003 | 2,802.454 | 2,747.763 | 2,727.158 | 2,684.942 | 2,642.007 | 2,613.816 | 2,562.464 | 1,988.394 | 1,975.529 | 1,839.835 | 1,773.879 | 1,781.075 | 1,771.858 | 1,664.213 | 1,620.679 | 1,624.354 | 1,580.393 | 1,503.62 | 1,435.514 | 1,407.211 | 1,395.613 | 1,369.58 | 1,313.651 | 1,212.822 | 1,177.404 | 1,183.319 | 1,113.939 | 1,152.675 | 810.772 | 822.198 | 750.536 | 735.406 | 689.688 | 633.252 | 625.723 | 625.467 | 598.88 | 589.902 | 540.573 | 555.86 | 568.236 | 524.364 | 503.061 | 489.782 | 449.288 | 494.711 | 515.996 | 359.595 | 352.085 | 331.817 |