Shenzhen Leaguer Co., Ltd.
SZSE:002243.SZ
7.68 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,183.652 | 1,244.078 | 1,236.767 | 1,447.48 | 1,657.59 | 1,563.786 | 1,946.889 | 1,989.853 | 1,738.323 | 1,812.238 | 2,150.887 | 2,025.33 | 1,727.877 | 2,798.515 | 2,178.465 | 2,158.67 | 2,112.557 | 2,367.185 | 1,674.951 | 1,942.565 | 226.399 | 193.546 | 162.997 | 131.047 | 117.718 | 108.217 | 159.347 | 146.528 | 130.451 | 99.301 | 132.721 | 239.903 | 143.219 | 106.865 | 85.776 | 85.167 | 92.173 | 177.113 | 190.07 | 186.214 | 199.28 | 312.505 | 323.974 | 312.346 | 381.801 | 586.021 | 75.742 | 120.342 | 94.579 | 119.901 | 78.556 | 57.385 | 81.228 | 85.317 | 79.754 | 109.591 | 88.375 | 85.866 | 102.457 | 132.844 | 160.697 | 150.793 | 180.997 | 216.972 | 240.969 | 267.108 | 33.138 | 42.879 |
Kortetermijnbeleggingen
| 568.073 | 506.117 | 500.151 | 326.424 | 428.245 | 447.175 | 340.921 | 158.617 | 272.447 | 214.284 | 124.287 | 100.402 | 180.521 | 147.647 | 50.083 | 235.651 | 344.542 | 0.009 | 144.415 | 32.88 | -53.753 | -53.372 | -54.902 | 40.712 | -68.178 | -68.285 | -57.163 | -58.238 | -58.858 | -58.741 | -59.039 | -62.922 | -67.317 | -69.697 | -70.63 | -71.655 | -71.572 | -79.721 | -68.998 | -68.188 | -59.023 | -58.728 | -55.986 | -54.053 | 110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,751.725 | 1,750.194 | 1,736.918 | 1,773.904 | 2,085.835 | 2,010.961 | 2,287.81 | 2,148.47 | 2,010.77 | 2,026.522 | 2,275.174 | 2,125.732 | 1,908.398 | 2,946.161 | 2,228.548 | 2,394.321 | 2,457.1 | 2,367.194 | 1,819.365 | 1,975.446 | 226.399 | 193.546 | 162.997 | 131.047 | 117.718 | 108.217 | 159.347 | 146.528 | 130.451 | 99.301 | 132.721 | 239.903 | 143.219 | 106.865 | 85.776 | 85.167 | 92.173 | 177.113 | 190.07 | 186.214 | 199.28 | 312.505 | 323.974 | 312.346 | 381.801 | 586.021 | 75.742 | 120.342 | 94.579 | 119.901 | 78.556 | 57.385 | 81.228 | 85.317 | 79.754 | 109.591 | 88.375 | 85.866 | 102.457 | 132.844 | 160.697 | 150.793 | 180.997 | 216.972 | 240.969 | 267.108 | 33.138 | 42.879 |
Nettovorderingen
| 1,035.571 | 1,148.188 | 942.623 | 1,059.805 | 1,011.934 | 985.339 | 1,066.903 | 1,138.641 | 1,046.393 | 1,012.063 | 976.077 | 1,259.944 | 878.105 | 734.993 | 676.312 | 739.125 | 870.302 | 1,079.086 | 965.18 | 753.598 | 582.102 | 476.851 | 500.154 | 529.902 | 555.786 | 451.222 | 463.076 | 452.177 | 412.786 | 400.262 | 334.76 | 305.607 | 308.107 | 337.048 | 344.256 | 337.748 | 332.675 | 313.774 | 326.227 | 363.62 | 367.788 | 342.824 | 376.945 | 376.95 | 586.718 | 615.754 | 507.541 | 486.103 | 473.197 | 387.381 | 414.51 | 363.831 | 379.895 | 318.78 | 284.412 | 208.619 | 218.061 | 187.253 | 180.665 | 146.611 | 149.2 | 152.827 | 155.915 | 147.185 | 148.958 | 130.927 | 121.255 | 94.982 |
Voorraad
| 4,508.889 | 4,358.689 | 4,215.749 | 4,035.212 | 3,773.618 | 3,578.59 | 3,392.588 | 3,367.892 | 3,771.99 | 3,561.591 | 3,451.626 | 3,376.259 | 3,275.181 | 2,273.222 | 1,991.566 | 1,765.962 | 1,494.415 | 1,173.315 | 1,091.29 | 941.699 | 195.328 | 202.004 | 193.488 | 207.941 | 203.623 | 182.532 | 183.951 | 178.553 | 170.07 | 173.52 | 158.813 | 157.627 | 157.003 | 152.028 | 154.037 | 152.168 | 158.896 | 152.339 | 146.865 | 146.314 | 172.334 | 157.529 | 147.597 | 155.861 | 157.742 | 149.732 | 143.479 | 143.977 | 151.211 | 153.103 | 132.284 | 131.71 | 135.105 | 122.721 | 103.907 | 82.667 | 73.864 | 73.756 | 52.245 | 53.911 | 45.232 | 43.312 | 47.674 | 67.548 | 74.421 | 72.615 | 61.954 | 52.122 |
Overige vlottende activa
| 1,166.157 | 21.639 | 130.236 | 101.419 | 83.889 | 63.712 | 62.884 | 51.542 | 48.723 | 41.094 | 63.135 | 74.204 | 119.398 | 131.84 | 107.696 | 87.312 | 60.562 | 31.839 | 22.063 | 15.093 | 6.526 | 12.47 | 12.05 | 15.133 | 7.559 | 34.555 | 1.556 | 61.912 | 80.702 | 91.358 | 93.784 | 6.005 | 60.528 | 20.499 | 10.303 | 20.397 | 80.446 | 0.708 | 31.02 | 51.651 | 110 | 150.187 | 100 | 147 | 110 | -17.164 | -37.555 | -31.099 | -13.756 | -11.802 | -13.098 | -7.506 | -18.011 | -15.365 | -16.788 | -5.953 | -4.728 | -3.489 | -3.938 | -4.414 | -4.402 | -3.597 | -5.128 | -5.821 | -6.128 | -4.508 | -5.837 | -4.908 |
Totaal vlottende activa
| 7,447.235 | 7,278.71 | 7,025.527 | 6,970.341 | 6,955.277 | 6,638.602 | 6,810.185 | 6,706.545 | 6,877.877 | 6,641.27 | 6,766.011 | 6,836.139 | 6,181.082 | 6,086.216 | 5,004.122 | 4,986.72 | 4,882.378 | 4,651.434 | 3,897.898 | 3,685.835 | 1,010.355 | 884.871 | 868.688 | 884.024 | 884.685 | 776.525 | 807.93 | 839.17 | 794.009 | 764.441 | 720.078 | 709.142 | 668.857 | 616.441 | 594.372 | 595.48 | 664.189 | 643.935 | 694.181 | 747.801 | 849.402 | 963.043 | 948.516 | 992.157 | 1,236.261 | 1,334.343 | 689.206 | 719.322 | 705.232 | 648.583 | 612.252 | 545.42 | 578.217 | 511.453 | 451.285 | 394.924 | 375.572 | 343.386 | 331.429 | 328.953 | 350.727 | 343.336 | 379.457 | 425.884 | 458.219 | 466.142 | 210.51 | 185.074 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,142.007 | 2,180.555 | 2,177.139 | 2,213.376 | 2,095.2 | 2,090.902 | 2,202.181 | 2,162.458 | 1,988.987 | 2,005.608 | 2,030.454 | 2,060.829 | 1,967.829 | 1,971.734 | 1,880.822 | 1,540.224 | 1,395.098 | 1,304.865 | 1,248.087 | 1,266.966 | 904.263 | 902.111 | 908.046 | 922.538 | 896.169 | 905.281 | 898.818 | 904.255 | 906.448 | 902.665 | 909.153 | 923.877 | 925.641 | 926.026 | 947.942 | 965.689 | 932.432 | 946.996 | 982.865 | 989.328 | 749.833 | 769.767 | 707.758 | 714.615 | 695.81 | 659.189 | 618.557 | 605.938 | 599.442 | 584.402 | 552.58 | 533.398 | 446.529 | 418.722 | 403.214 | 387.389 | 344.81 | 336.392 | 328.101 | 308.685 | 287.239 | 276.554 | 269.281 | 256.315 | 235.427 | 227.481 | 223.352 | 234.816 |
Goodwill
| 128.427 | 128.427 | 128.427 | 128.427 | 139.446 | 139.446 | 139.446 | 139.446 | 141.735 | 141.735 | 141.735 | 141.735 | 91.341 | 91.341 | 76.737 | 76.737 | 76.737 | 76.737 | 76.737 | 73.342 | 0 | 0 | 0 | 59.634 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0.023 | 0 | 0 | 0 | 0 |
Immateriële activa
| 299.139 | 302.494 | 306.583 | 310.221 | 312.708 | 315.712 | 319.319 | 321.846 | 318.668 | 320.648 | 314.094 | 316.283 | 307.395 | 299.295 | 287.286 | 220.189 | 221.3 | 223.516 | 272.795 | 274.212 | 91.418 | 92.303 | 92.794 | 91.011 | 79.494 | 79.966 | 84.075 | 84.552 | 85.98 | 87.733 | 88.577 | 89.342 | 89.843 | 90.613 | 91.373 | 92.101 | 92.597 | 91.77 | 95.758 | 96.488 | 42.9 | 43.407 | 43.666 | 43.489 | 44.231 | 44.16 | 44.377 | 42.99 | 43.314 | 42.516 | 42.494 | 42.876 | 14.708 | 14.968 | 15.21 | 15.064 | 15.3 | 15.15 | 14.919 | 14.892 | 14.293 | 13.733 | 13.882 | 13.694 | 13.646 | 13.208 | 13.209 | 13.214 |
Goodwill en immateriële activa
| 427.566 | 430.921 | 435.01 | 438.648 | 452.154 | 455.158 | 458.765 | 461.293 | 460.403 | 462.383 | 455.829 | 458.019 | 398.737 | 390.637 | 364.024 | 296.927 | 298.038 | 300.254 | 349.532 | 347.554 | 91.418 | 92.303 | 92.794 | 91.011 | 79.517 | 79.989 | 84.098 | 84.575 | 86.003 | 87.756 | 88.6 | 89.365 | 89.866 | 90.636 | 91.396 | 92.124 | 92.62 | 91.793 | 95.781 | 96.511 | 42.923 | 43.43 | 43.689 | 43.512 | 44.254 | 44.183 | 44.4 | 43.013 | 43.337 | 42.539 | 42.516 | 42.899 | 14.731 | 14.991 | 15.233 | 15.087 | 15.323 | 15.173 | 14.942 | 14.915 | 14.316 | 13.756 | 13.905 | 13.717 | 13.646 | 13.208 | 13.209 | 13.214 |
Langetermijnbeleggingen
| 5,812.877 | 5,727.989 | 3,719.982 | 3,839.764 | 3,606.407 | 3,511.68 | 3,414.316 | 3,570.932 | 3,060.351 | 3,070.972 | 3,108.771 | 3,081.958 | 3,066.267 | 2,873.455 | 2,836.861 | 2,566.827 | 2,149.317 | 2,529.363 | 2,371.543 | 2,116.289 | 53.902 | 53.485 | 55.106 | -40.404 | 69.614 | 70.148 | 59.025 | 60.286 | 61.077 | 61.235 | 61.636 | 65.612 | 70.13 | 72.622 | 73.727 | 74.899 | 75.001 | 83.184 | 72.612 | 71.936 | 62.833 | 62.633 | 59.974 | 58.118 | 4.102 | 4.079 | 6.024 | 6.021 | 5.967 | 0 | 0 | 0 | 6.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 285.504 | 277.165 | 275.353 | 273.136 | 172.994 | 169.265 | 177.304 | 173.441 | 154.308 | 156.203 | 130.178 | 125.019 | 94.686 | 88.714 | 81.131 | 74.562 | 52.26 | 47.731 | 45.584 | 47.446 | 5.402 | 5.849 | 6.281 | 6.814 | 5.739 | 5.583 | 5.64 | 7.215 | 8.796 | 9.055 | 10.617 | 11.561 | 8.721 | 8.415 | 12.545 | 12.921 | 8.971 | 9.839 | 12.036 | 11.556 | 4.821 | 4.822 | 4.912 | 5.099 | 3.936 | 3.822 | 3.717 | 4.173 | 3.766 | 3.809 | 3.405 | 3.306 | 3.071 | 3.014 | 2.729 | 2.926 | 1.571 | 1.571 | 1.356 | 1.356 | 1.229 | 1.257 | 1.229 | 1.229 | 0.845 | 0.845 | 0.845 | 0.845 |
Overige niet-vlottende activa
| 107.797 | 81.007 | 2,031.349 | 1,869.411 | 2,008.822 | 2,054.872 | 1,966.772 | 1,806.369 | 1,397.633 | 1,352.625 | 1,082.278 | 1,050.868 | 1,008.392 | 947.036 | 866.974 | 1,100.531 | 1,163.366 | 796.041 | 940.072 | 1,162.711 | 16.094 | 25.312 | 22.189 | 123.232 | 33.931 | 32.702 | 23.637 | 15.14 | 25.514 | 27.63 | 17.91 | 10.324 | 20.156 | 29.296 | 23.435 | 15.518 | 76.013 | 65.335 | 46.048 | 34.151 | 233.683 | 214.004 | 234.274 | 216.308 | 23.025 | 22.27 | 10.8 | 10.259 | 11.037 | 20.95 | 14.328 | 13.399 | -0.007 | 5.864 | 5.355 | 3.026 | 3.15 | 3.176 | 3.229 | 3.228 | 3.86 | 3.98 | 2.506 | 2.13 | 1.892 | 1.647 | 1.793 | 1.037 |
Totaal niet-vlottende activa
| 8,775.751 | 8,697.636 | 8,638.832 | 8,634.335 | 8,335.576 | 8,281.877 | 8,219.336 | 8,174.492 | 7,061.682 | 7,047.792 | 6,807.51 | 6,776.693 | 6,535.91 | 6,271.576 | 6,029.811 | 5,579.07 | 5,058.079 | 4,978.253 | 4,954.817 | 4,940.966 | 1,071.08 | 1,079.061 | 1,084.416 | 1,103.191 | 1,084.97 | 1,093.702 | 1,071.218 | 1,071.471 | 1,087.838 | 1,088.342 | 1,087.916 | 1,100.739 | 1,114.515 | 1,126.995 | 1,149.046 | 1,161.15 | 1,185.037 | 1,197.147 | 1,209.343 | 1,203.482 | 1,094.093 | 1,094.656 | 1,050.607 | 1,037.652 | 771.127 | 733.544 | 683.497 | 669.405 | 663.55 | 651.701 | 612.829 | 593.002 | 470.823 | 442.591 | 426.531 | 408.429 | 364.854 | 356.312 | 347.627 | 328.183 | 306.644 | 295.546 | 286.921 | 273.39 | 251.811 | 243.182 | 239.2 | 249.912 |
Totaal activa
| 16,222.986 | 15,976.346 | 15,664.359 | 15,604.676 | 15,290.853 | 14,920.479 | 15,029.521 | 14,881.037 | 13,939.559 | 13,689.062 | 13,573.521 | 13,612.832 | 12,716.992 | 12,357.792 | 11,033.933 | 10,565.789 | 9,940.457 | 9,629.687 | 8,852.716 | 8,626.802 | 2,081.435 | 1,963.931 | 1,953.103 | 1,987.214 | 1,969.655 | 1,870.227 | 1,879.149 | 1,910.641 | 1,881.848 | 1,852.783 | 1,807.995 | 1,809.881 | 1,783.372 | 1,743.436 | 1,743.417 | 1,756.629 | 1,849.226 | 1,841.081 | 1,903.524 | 1,951.283 | 1,943.495 | 2,057.7 | 1,999.123 | 2,029.808 | 2,007.388 | 2,067.887 | 1,372.703 | 1,388.727 | 1,368.782 | 1,300.283 | 1,225.082 | 1,138.422 | 1,049.04 | 954.044 | 877.816 | 803.352 | 740.426 | 699.698 | 679.055 | 657.136 | 657.371 | 638.882 | 666.379 | 699.274 | 710.03 | 709.323 | 449.71 | 434.987 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 805.518 | 790.635 | 694.69 | 814.016 | 608.174 | 627.18 | 603.974 | 825.869 | 608.524 | 617.433 | 557.419 | 760.974 | 524.529 | 432.393 | 338.92 | 358.782 | 316.777 | 291.51 | 329.613 | 383.628 | 181.293 | 150.209 | 144.288 | 170.382 | 190.61 | 141.566 | 150.731 | 167.378 | 169.896 | 157.805 | 118.259 | 124.261 | 121.047 | 110.979 | 115.084 | 138.798 | 158.321 | 149.164 | 143.721 | 166.806 | 120.026 | 124.767 | 132.812 | 153.607 | 147.476 | 139.366 | 128.621 | 121.932 | 117.271 | 118.72 | 116.414 | 127.462 | 96.175 | 86.364 | 82.364 | 65.839 | 50.632 | 55.591 | 42.669 | 55.109 | 61.114 | 53.112 | 55.902 | 70.327 | 65.399 | 66.791 | 65.686 | 79.148 |
Kortlopende schulden
| 348.253 | 571.656 | 722.084 | 757.681 | 697.249 | 823.632 | 553.994 | 530.072 | 519.457 | 449.969 | 852.906 | 865.97 | 670.406 | 678.356 | 428.114 | 522.647 | 700.615 | 706.406 | 582.985 | 355.453 | 19 | 21.4 | 25.724 | 26.4 | 22.55 | 20 | 23.65 | 33.4 | 16.45 | 20.461 | 17.879 | 17.796 | 15.4 | 12.9 | 13 | 3 | 88 | 98 | 158 | 161.43 | 192.33 | 302.33 | 230.095 | 236.632 | 239.411 | 337.959 | 353 | 393 | 410.58 | 375.832 | 287.583 | 207.833 | 196 | 164 | 104 | 90 | 70 | 50 | 30 | 25 | 40 | 50 | 30 | 30 | 68 | 73 | 100.8 | 75.2 |
Belastingschulden
| 196.402 | 12.634 | 212.906 | 262.952 | 241.653 | 228.204 | 267.105 | 321.195 | 238.037 | 244.795 | 266.254 | 348.027 | 189.002 | 175.296 | 200.578 | 237.272 | 174.299 | 147.394 | 151.534 | 185.636 | 22.385 | 13.762 | 7.315 | 16.473 | 21.912 | 14.929 | 11.994 | 18.996 | 19.36 | 19.275 | 14.453 | 24.638 | 19.11 | 18.635 | 17.696 | 17.354 | 20.629 | 13.585 | 9.808 | 12.023 | 4.289 | 2.957 | 7.778 | 10.984 | 5.347 | 3.333 | 6.93 | 10.401 | 3.369 | -2.82 | 5.134 | 3.362 | -1.575 | 0.24 | 4.555 | 1.845 | 3.396 | 5.386 | 6.087 | 3.463 | 4.422 | 5.282 | 4.305 | 3.967 | 4.375 | 8.498 | 7.551 | 3.161 |
Uitgestelde opbrengsten
| 65.334 | 49.717 | 798.158 | 854.309 | 859.196 | 833.257 | 67.622 | 79.622 | 113.174 | -0 | 0 | 895.732 | 980.922 | 798.553 | 827.757 | 875.02 | 792.338 | 634.8 | 591.405 | 580.781 | 111.235 | 82.446 | 78.589 | 103.114 | 93.55 | 74.519 | 75.286 | 90.514 | 82.548 | 69.655 | 63.312 | 80.081 | 72.515 | 59.976 | 58.543 | 64.97 | 62.227 | 59.715 | 73.321 | 85.152 | 48.467 | 39.379 | 48.31 | 54.326 | 42.481 | 36.527 | 45.766 | 50.42 | 43.776 | 35.404 | 45.375 | 52.506 | 34.03 | 33.197 | 46.597 | 52.518 | 51.696 | 48.751 | 53.449 | 45.181 | 48.466 | 40.439 | 83.309 | 115.858 | 106.129 | 110.687 | 132.323 | 132.541 |
Overige kortlopende verplichtingen
| 1,083.122 | 736.964 | 15.767 | 13.492 | 11.182 | 15.089 | 810.6 | 772.348 | 672.5 | 764.527 | 892 | 29.274 | 52.213 | 36.912 | 39.153 | 37.565 | 13.705 | 30.023 | 121.537 | 115.157 | 19.764 | 9.67 | 15.804 | 11.654 | 12.421 | 14.266 | 10.271 | 12.446 | 14.4 | 17.971 | 26.946 | 16.512 | 18.887 | 12.561 | 15.302 | 12.378 | 19.712 | 22.625 | 18.24 | 15.274 | 31.184 | 31.64 | 12.018 | 12.192 | 15.269 | 15.268 | 11.743 | 11.015 | 7.182 | 9.256 | 9.772 | 11.245 | 16.773 | 5.918 | 8.852 | 1.416 | 1.245 | 1.747 | 1.942 | 1.99 | 0.748 | 0.484 | 0.849 | 0.977 | 0.686 | 0.157 | 1.517 | 0.045 |
Totaal kortlopende verplichtingen
| 2,302.226 | 2,148.972 | 2,230.699 | 2,439.498 | 2,175.801 | 2,299.159 | 2,036.19 | 2,207.91 | 1,913.655 | 1,831.929 | 2,302.325 | 2,551.951 | 2,228.07 | 1,946.215 | 1,633.945 | 1,794.015 | 1,823.435 | 1,662.739 | 1,625.539 | 1,435.019 | 331.292 | 263.725 | 264.405 | 311.549 | 319.13 | 250.352 | 259.938 | 303.738 | 283.294 | 265.891 | 226.396 | 238.65 | 227.848 | 196.416 | 201.93 | 219.145 | 328.26 | 329.504 | 393.283 | 428.662 | 392.007 | 498.117 | 423.235 | 456.758 | 444.637 | 529.12 | 539.13 | 576.366 | 578.81 | 539.212 | 459.145 | 399.046 | 342.979 | 289.479 | 241.813 | 209.773 | 173.573 | 156.089 | 128.06 | 127.281 | 150.328 | 144.035 | 170.06 | 217.162 | 240.214 | 250.635 | 300.326 | 286.933 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,527.903 | 4,512.413 | 4,301.021 | 3,976.061 | 4,141.129 | 3,709.138 | 4,110.411 | 3,844.846 | 3,698.38 | 3,570.581 | 2,942.238 | 2,759.288 | 2,746.535 | 2,881.757 | 1,884.341 | 1,305.917 | 999.174 | 992.082 | 840.242 | 839.242 | 0.578 | 0.866 | 0 | 1.706 | 2.099 | 2.513 | 2.928 | 3.343 | 3.759 | 4.206 | 0 | -45.159 | 0.55 | 0.661 | 0.732 | 0.887 | 0.997 | 1.104 | 1.209 | 1.313 | 0 | 0 | 0 | -46.554 | 0 | 0 | 0 | 0 | 0.802 | 1.014 | 1.171 | 1.305 | 0.89 | 1.046 | 1.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 69.653 | 13.329 | 78.903 | 88.52 | 81.473 | 89.744 | 98.698 | 101.814 | 104.017 | 120.53 | 136.98 | 137.08 | 150.09 | 152.15 | 155.124 | 163.214 | 138.462 | 118.284 | 129.314 | 145.976 | 46.577 | 48.13 | 47.509 | 49.269 | 46.207 | 43.137 | 43.03 | 44.318 | 44.228 | 44.488 | 44.164 | 45.159 | 41.764 | 42.53 | 41.956 | 42.881 | 38.468 | 40.308 | 41.867 | 40.904 | 0 | 0 | 0 | 46.554 | 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
| 362.116 | 355.013 | 354.311 | 357.698 | 287.705 | 286.86 | 273.436 | 273.685 | 204.191 | 209.401 | 211.015 | 208.623 | 197.235 | 172.294 | 160.832 | 162.494 | 155.232 | 162.516 | 159.859 | 168.831 | -0.578 | -48.13 | 0 | 121.015 | -46.207 | -43.137 | -43.03 | -0 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 675.487 | 646.962 | 436.702 | 438.47 | 53.821 | 53.964 | 101.309 | 101.098 | 103.041 | 102.743 | 132.106 | 132.106 | 131.693 | 132.283 | 193.483 | 193.547 | 241.2 | 255.6 | 261.766 | 270.6 | 0.578 | 48.13 | 0 | -121.015 | 46.207 | 43.137 | 43.03 | 0 | 0 | 0 | 0 | 45.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.667 | 42.429 | 45.517 | 46.554 | 42.824 | 40.805 | 41.163 | 35.723 | 33.937 | 34.035 | 26.613 | 26.666 | 19.896 | 1.995 | 3.393 | 3.491 | 3.589 | 3.671 | 6.751 | 5.5 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Totaal niet-vlottende verplichtingen
| 5,635.16 | 5,527.717 | 5,170.937 | 4,860.749 | 4,564.128 | 4,139.706 | 4,583.854 | 4,321.443 | 4,109.629 | 4,003.256 | 3,422.339 | 3,237.096 | 3,225.553 | 3,338.484 | 2,393.78 | 1,825.173 | 1,534.068 | 1,528.482 | 1,391.181 | 1,424.649 | 47.155 | 48.996 | 47.509 | 50.975 | 48.306 | 45.65 | 45.958 | 47.66 | 48.276 | 48.982 | 44.452 | 45.447 | 42.603 | 43.48 | 42.977 | 44.057 | 39.753 | 41.701 | 43.365 | 42.506 | 41.955 | 42.718 | 45.805 | 46.843 | 43.113 | 41.093 | 41.451 | 36.012 | 35.027 | 35.337 | 28.072 | 28.259 | 20.786 | 3.041 | 4.598 | 3.491 | 3.589 | 3.671 | 6.751 | 5.5 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Totaal passiva
| 7,937.386 | 7,676.689 | 7,401.636 | 7,300.247 | 6,739.929 | 6,438.864 | 6,620.044 | 6,529.353 | 6,023.284 | 5,835.185 | 5,724.664 | 5,789.047 | 5,453.623 | 5,284.699 | 4,027.725 | 3,619.188 | 3,357.503 | 3,191.221 | 3,016.721 | 2,859.668 | 378.446 | 312.721 | 311.914 | 362.524 | 367.436 | 296.002 | 305.896 | 351.398 | 331.569 | 314.873 | 270.848 | 284.097 | 270.451 | 239.896 | 244.906 | 263.203 | 368.014 | 371.205 | 436.648 | 471.167 | 433.962 | 540.834 | 469.04 | 503.6 | 487.749 | 570.213 | 580.581 | 612.378 | 613.837 | 574.549 | 487.217 | 427.305 | 363.765 | 292.52 | 246.411 | 213.264 | 177.162 | 159.76 | 134.811 | 132.781 | 153.328 | 147.035 | 173.06 | 220.162 | 243.214 | 253.635 | 303.326 | 289.933 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.443 | 1.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,210.604 | 1,164.606 | 1,164.606 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 364.949 | 258.069 | 258.069 | 258.069 | 258.069 | 258.069 | 258.069 | 258.069 | 258.069 | 258.069 | 258.069 | 258.069 | 258.069 | 258.069 | 258.069 | 258.069 | 161.293 | 161.293 | 161.293 | 161.293 | 161.293 | 120.793 | 120.793 |
Ingehouden winsten
| 3,522.196 | 3,467.967 | 3,459.605 | 3,495.696 | 3,464 | 3,397.133 | 3,320.795 | 3,270.616 | 3,048.965 | 2,978.446 | 2,995.327 | 2,960.503 | 2,695.635 | 2,512.181 | 2,461.324 | 2,422.859 | 2,137.959 | 1,991.122 | 1,965.081 | 1,928.609 | 462.567 | 412.534 | 404.052 | 389.032 | 370.664 | 345.698 | 347.296 | 334.618 | 329.29 | 320.353 | 322.176 | 313.014 | 305.974 | 298.489 | 292.58 | 288.532 | 279.389 | 269.5 | 268.31 | 282.074 | 311.883 | 319.845 | 333.281 | 329.382 | 325.481 | 304.018 | 293.698 | 277.988 | 260.276 | 238.397 | 250.34 | 231.116 | 210.645 | 187.541 | 158.397 | 133.504 | 114.675 | 91.349 | 95.655 | 75.766 | 58.558 | 62.49 | 66.228 | 52.02 | 43.209 | 32.082 | 20.28 | 18.152 |
Overige gereserveerde algehele resultaten
| 2,440.017 | 456.878 | 2,443.244 | 458.477 | 2,363.28 | 381.347 | 2,376.814 | 393.66 | 2,279.702 | 275.615 | 2,254.268 | 269.2 | 2,228.054 | 209.428 | 2,214.532 | -7.443 | -1.897 | 3.879 | 4.086 | 1.736 | 0 | 0 | 0 | 113.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 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
| 0 | 1,985.374 | 0 | 1,985.374 | 0 | 1,985.374 | 0 | 1,985.374 | 0 | 1,998.28 | 0 | 1,985.374 | 0 | 2,003.235 | 0 | 2,214.14 | 2,183.993 | 2,221.327 | 1,772.199 | 1,772.199 | 798.788 | 798.788 | 798.788 | 684.831 | 796.876 | 796.876 | 796.876 | 796.876 | 794.484 | 794.484 | 794.484 | 794.484 | 792.687 | 792.687 | 792.687 | 792.687 | 791.51 | 791.51 | 791.51 | 791.51 | 791.51 | 791.51 | 791.51 | 791.51 | 789.575 | 789.575 | 206.193 | 206.193 | 203.556 | 203.556 | 203.556 | 203.556 | 198.418 | 198.418 | 198.418 | 198.418 | 190.422 | 190.422 | 190.422 | 190.422 | 187.318 | 267.964 | 265.7 | 265.7 | 262.214 | 262.214 | 5.211 | 5.211 |
Totaal eigen vermogen van aandeelhouders
| 7,172.818 | 7,120.824 | 7,113.453 | 7,150.151 | 7,037.884 | 6,974.458 | 6,908.214 | 6,860.255 | 6,539.271 | 6,462.946 | 6,460.199 | 6,425.682 | 6,134.293 | 5,935.449 | 5,886.46 | 5,847.603 | 5,532.556 | 5,426.932 | 4,905.972 | 4,867.15 | 1,626.304 | 1,576.27 | 1,567.789 | 1,552.768 | 1,532.488 | 1,507.522 | 1,509.12 | 1,496.443 | 1,488.723 | 1,479.787 | 1,481.61 | 1,472.447 | 1,463.61 | 1,456.125 | 1,450.217 | 1,446.168 | 1,435.848 | 1,425.959 | 1,424.769 | 1,438.533 | 1,468.342 | 1,476.304 | 1,489.74 | 1,485.841 | 1,480.006 | 1,458.542 | 757.959 | 742.249 | 721.9 | 700.022 | 711.965 | 692.741 | 667.131 | 644.028 | 614.883 | 589.99 | 563.166 | 539.84 | 544.146 | 524.257 | 503.945 | 491.748 | 493.22 | 479.013 | 466.716 | 455.589 | 146.284 | 144.157 |
Totaal eigen vermogen
| 8,285.6 | 8,241.61 | 8,262.723 | 8,304.429 | 8,550.924 | 8,481.615 | 8,409.477 | 8,351.684 | 7,916.275 | 7,853.877 | 7,848.857 | 7,823.785 | 7,263.368 | 7,073.093 | 7,006.208 | 6,946.601 | 6,582.954 | 6,438.466 | 5,835.995 | 5,767.134 | 1,702.989 | 1,651.21 | 1,641.189 | 1,624.69 | 1,602.219 | 1,574.226 | 1,573.252 | 1,559.243 | 1,550.278 | 1,537.91 | 1,537.147 | 1,525.784 | 1,512.92 | 1,503.54 | 1,498.511 | 1,493.427 | 1,481.212 | 1,469.876 | 1,466.876 | 1,480.115 | 1,509.532 | 1,516.865 | 1,530.083 | 1,526.208 | 1,519.639 | 1,497.674 | 792.121 | 776.349 | 754.944 | 725.734 | 737.865 | 711.117 | 685.274 | 661.524 | 631.405 | 590.088 | 563.264 | 539.938 | 544.244 | 524.355 | 504.044 | 491.846 | 493.319 | 479.112 | 466.815 | 455.688 | 146.383 | 145.053 |
Totaal passiva en aandeelhoudersvermogen
| 16,222.986 | 15,976.346 | 15,664.359 | 15,604.676 | 15,290.853 | 14,920.479 | 15,029.521 | 14,881.037 | 13,939.559 | 13,689.062 | 13,573.521 | 13,612.832 | 12,716.992 | 12,357.792 | 11,033.933 | 10,565.789 | 9,940.457 | 9,629.687 | 8,852.716 | 8,626.802 | 2,081.435 | 1,963.931 | 1,953.103 | 1,987.214 | 1,969.655 | 1,870.227 | 1,879.149 | 1,910.641 | 1,881.848 | 1,852.783 | 1,807.995 | 1,809.881 | 1,783.372 | 1,743.436 | 1,743.417 | 1,756.629 | 1,849.226 | 1,841.081 | 1,903.524 | 1,951.283 | 1,943.495 | 2,057.7 | 1,999.123 | 2,029.808 | 2,007.388 | 2,067.887 | 1,372.703 | 1,388.727 | 1,368.782 | 1,300.283 | 1,225.082 | 1,138.422 | 1,049.04 | 954.044 | 877.816 | 803.352 | 740.426 | 699.698 | 679.055 | 657.136 | 657.371 | 638.882 | 666.379 | 699.274 | 710.03 | 709.323 | 449.71 | 434.987 |