Sichuan Crun Co., Ltd
SZSE:002272.SZ
5.87 (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 | 2007 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 357.257 | 409.435 | 431.008 | 272.911 | 209.774 | 391.136 | 299.234 | 175.559 | 267.572 | 222.095 | 382.911 | 322.908 | 296.021 | 294.122 | 119.768 | 179.685 | 350.705 | 204.122 | 207.794 | 253.403 | 141.57 | 190.247 | 198.818 | 222.702 | 234.061 | 296.208 | 189.136 | 202.638 | 177.517 | 201.61 | 219.728 | 231.43 | 157.181 | 190.485 | 203.285 | 204.274 | 219.861 | 202.239 | 379.243 | 306.27 | 329.14 | 382.663 | 438.274 | 441.64 | 325.579 | 320.376 | 402.061 | 394.743 | 425.496 | 473.746 | 555.88 | 73.077 | 76.709 | 129.536 | 120.87 | 132.98 | 112.955 | 127.013 | 214.812 | 85.104 | 112.042 | 130.521 | 176.41 | 149.687 | 242.874 | 72.454 | 88.246 |
Kortetermijnbeleggingen
| 0.579 | -225.033 | 0 | 0 | -233.637 | -234.145 | -232.469 | 0.421 | 1.137 | 1.782 | 3.382 | 2.384 | 2.479 | 2.48 | 1.628 | 0.842 | 1.321 | 0.094 | 1.257 | -1.327 | 8.702 | 8.271 | 7.472 | -3.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.926 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 357.836 | 409.435 | 431.008 | 272.911 | 209.774 | 391.136 | 299.234 | 175.979 | 268.709 | 223.877 | 386.293 | 325.292 | 298.5 | 296.603 | 121.396 | 180.527 | 352.026 | 204.216 | 209.051 | 253.403 | 141.57 | 190.247 | 198.818 | 222.702 | 234.061 | 296.208 | 189.136 | 202.638 | 177.517 | 201.61 | 219.728 | 231.43 | 157.181 | 190.485 | 203.285 | 204.274 | 219.861 | 202.239 | 379.243 | 306.27 | 329.14 | 382.663 | 438.274 | 441.64 | 325.579 | 320.376 | 402.061 | 394.743 | 425.496 | 473.746 | 555.88 | 73.077 | 76.709 | 131.463 | 122.87 | 132.98 | 112.955 | 127.013 | 214.812 | 85.104 | 112.042 | 130.521 | 176.41 | 149.687 | 242.874 | 72.454 | 88.246 |
Nettovorderingen
| 1,375.122 | 1,224.112 | 1,279.364 | 1,261.237 | 1,277.058 | 1,243.293 | 1,200.872 | 1,288.369 | 1,032.511 | 1,030.289 | 1,012.267 | 961.81 | 1,072.731 | 1,085.86 | 0 | 889.665 | 927.229 | 794.53 | 634.741 | 649.84 | 656.505 | 608.2 | 618.755 | 622.673 | 585.754 | 550.675 | 591.362 | 605.544 | 587.291 | 600.336 | 621.328 | 625.319 | 624.355 | 634.654 | 697.363 | 690.491 | 632.145 | 601.742 | 582.105 | 565.682 | 531.717 | 400.579 | 310.41 | 298.934 | 235.358 | 182.177 | 172.81 | 210.294 | 549.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 535.133 | 544.05 | 500.795 | 439.197 | 528.189 | 562.132 | 547.739 | 511.695 | 616.625 | 464.121 | 438.383 | 398.893 | 395.037 | 844.636 | 856.246 | 814.173 | 361.804 | 345.05 | 325.864 | 264.14 | 292.676 | 267.359 | 225.119 | 218.913 | 238.879 | 183.288 | 169.628 | 169.363 | 186.339 | 171.41 | 155.925 | 158.892 | 180.229 | 161.161 | 155.902 | 180.04 | 268.6 | 288.952 | 256.435 | 262.548 | 338.225 | 277.845 | 249.672 | 253.601 | 268.897 | 288.915 | 301.737 | 283.997 | 253.676 | 248.185 | 246.565 | 278.192 | 298.669 | 249.147 | 226.126 | 233.231 | 261.038 | 251.975 | 220.331 | 191.734 | 177.463 | 168.87 | 148.235 | 130.25 | 114.317 | 89.387 | 52 |
Overige vlottende activa
| 1,448.52 | 77.398 | 180.965 | 140.032 | 202.291 | 144.375 | 194.106 | 158.688 | 208.156 | 139.073 | 134.847 | 135.089 | 203.523 | 214.33 | 1,148.358 | 205.417 | 243.812 | 301.367 | 300.943 | 263.304 | 303.817 | 299.81 | 332.979 | 344.391 | 382.16 | 130.888 | 118.046 | 95.069 | 119.861 | 95.533 | 105.034 | 65.19 | 88.556 | 76.103 | 58.249 | 38.594 | 80.201 | 129.131 | 129.217 | 128.563 | 228.738 | 260.902 | 330.989 | 315.017 | 511.796 | 401.388 | 381.235 | 296.843 | 533.839 | 476.59 | 464.749 | 410.277 | 427.737 | 328.19 | 292.586 | 273.825 | 264.593 | 252.818 | 203.987 | 226.189 | 211.271 | 199.561 | 183.876 | 154.409 | 150.662 | 138.28 | 127.053 |
Totaal vlottende activa
| 2,341.488 | 2,254.996 | 2,296.345 | 2,058.556 | 2,109.218 | 2,286.591 | 2,139.712 | 2,067.009 | 2,033.064 | 1,797.735 | 1,914.376 | 1,762.552 | 1,911.319 | 2,401.221 | 2,126 | 2,063.942 | 1,838.775 | 1,581.872 | 1,415.314 | 1,394.565 | 1,344.052 | 1,320.37 | 1,323.834 | 1,322.76 | 1,342.425 | 1,107.683 | 1,015.933 | 1,028.288 | 1,016.068 | 1,026.413 | 1,054.685 | 1,050.779 | 1,011.574 | 1,017.914 | 1,044.307 | 1,097.243 | 1,165.63 | 1,165.331 | 1,290.829 | 1,202.586 | 1,320.21 | 1,321.989 | 1,329.345 | 1,309.192 | 1,341.63 | 1,192.857 | 1,257.843 | 1,185.877 | 1,213.01 | 1,198.521 | 1,267.194 | 761.545 | 803.116 | 708.8 | 641.582 | 640.036 | 638.586 | 631.806 | 639.13 | 503.027 | 500.776 | 498.952 | 508.521 | 434.346 | 507.852 | 300.121 | 267.298 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 518.547 | 504.76 | 494.184 | 502.376 | 506.694 | 504.461 | 486.859 | 474.874 | 444.676 | 429.96 | 428.312 | 435.243 | 458.203 | 407.07 | 392.896 | 397.88 | 384.948 | 391.212 | 396.806 | 379.91 | 362.839 | 371.682 | 381.278 | 392.024 | 421.341 | 432.735 | 441.723 | 438.273 | 444.139 | 453.288 | 461.602 | 472.446 | 477.232 | 488.423 | 495.329 | 506.245 | 516.292 | 523.756 | 532.244 | 541.421 | 530.547 | 537.116 | 501.001 | 510.51 | 459.811 | 459.355 | 454.01 | 450.309 | 434.319 | 428.805 | 422.776 | 420.362 | 410.943 | 405.753 | 395.289 | 386.138 | 374.401 | 339.469 | 323.69 | 259.683 | 214.053 | 174.456 | 149.692 | 130.374 | 100.584 | 62.69 | 48.547 |
Goodwill
| 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 7.105 | 6.667 | 6.667 | 6.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 416.44 | 420.562 | 423.609 | 427.411 | 431.089 | 435.177 | 438.603 | 442.668 | 403.23 | 506.669 | 501.883 | 515.479 | 479.481 | 53.262 | 53.786 | 54.208 | 54.388 | 55.016 | 55.647 | 41.815 | 40.655 | 40.985 | 41.316 | 46.918 | 47.161 | 52.932 | 53.274 | 53.673 | 54.072 | 54.471 | 54.87 | 55.269 | 55.668 | 56.067 | 56.419 | 56.865 | 57.358 | 57.691 | 57.72 | 57.674 | 57.891 | 58.273 | 58.629 | 58.872 | 59.249 | 59.627 | 60.004 | 60.785 | 62.164 | 61.289 | 61.673 | 61.371 | 47.777 | 48.147 | 48.545 | 48.962 | 49.561 | 49.965 | 50.101 | 50.631 | 50.951 | 50.862 | 51.254 | 51.457 | 51.009 | 51.088 | 16.503 |
Goodwill en immateriële activa
| 423.545 | 427.667 | 430.714 | 434.516 | 438.194 | 442.282 | 445.708 | 449.773 | 410.335 | 513.774 | 508.987 | 522.584 | 486.586 | 60.367 | 60.891 | 61.313 | 61.055 | 61.684 | 62.314 | 41.815 | 40.655 | 40.985 | 41.316 | 46.918 | 47.161 | 52.932 | 53.274 | 53.673 | 54.072 | 54.471 | 54.87 | 55.269 | 55.668 | 56.067 | 56.419 | 56.865 | 57.358 | 57.691 | 57.72 | 57.674 | 57.891 | 58.273 | 58.629 | 58.872 | 59.249 | 59.627 | 60.004 | 60.785 | 62.164 | 61.289 | 61.673 | 61.371 | 47.777 | 48.147 | 48.545 | 48.962 | 49.561 | 49.965 | 50.101 | 50.631 | 50.951 | 50.862 | 51.254 | 51.457 | 51.009 | 51.088 | 16.503 |
Langetermijnbeleggingen
| 15.342 | 240.954 | 15.921 | 15.921 | 248.607 | 249.115 | 247.44 | 14.55 | 13.07 | 12.425 | 10.825 | 11.823 | 10.817 | 10.815 | 11.668 | 12.454 | 11.731 | 12.958 | 11.795 | 14.379 | 1.683 | 2.114 | 2.913 | 14.19 | 10.385 | 10.385 | 10.385 | 10.385 | 10.385 | 10.385 | 10.385 | 10.385 | 10.589 | 10.589 | 10.589 | 10.589 | 10.589 | 10.589 | 10.589 | 10.589 | 10.589 | 10.589 | 10.589 | 10.589 | 10.589 | 10.574 | 10.589 | 10.589 | 10.589 | 0 | 0 | 0 | 0 | 8.663 | 7.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 24.424 | 31.446 | 29.446 | 29.583 | 18.959 | 20.918 | 21.275 | 22.199 | 14.275 | 15.056 | 14.141 | 14.849 | 13.275 | 13.95 | 13.308 | 12.597 | 15.338 | 12.451 | 12.457 | 10.884 | 15.993 | 13.356 | 12.632 | 11.077 | 26.801 | 43.415 | 40.841 | 40.181 | 42.814 | 41.611 | 41.366 | 41.079 | 42.091 | 42.094 | 40.584 | 40.197 | 27.772 | 23.451 | 21.457 | 20.141 | 19.826 | 16.949 | 15.319 | 14.141 | 13.097 | 10.058 | 8.021 | 10.992 | 7.972 | 3.965 | 3.257 | 3.682 | 4.583 | 4.467 | 2.591 | 2.76 | 2.401 | 2.167 | 1.292 | 1.983 | 1.561 | 1.562 | 1.251 | 1.251 | 1.592 | 1.967 | 1.842 |
Overige niet-vlottende activa
| 228.433 | 4.23 | 229.262 | 230.582 | 3.299 | 8.848 | 12.121 | 249.285 | 248.692 | 251.882 | 255.801 | 255.873 | 267.256 | 271.94 | 284.41 | 276.313 | 118.573 | 5.305 | 4.031 | 12.375 | 10.385 | 10.385 | 10.385 | -0.715 | 0 | 0 | 0.311 | 0 | 9.299 | 9.346 | 9.393 | 9 | 27 | 27 | 27 | 27 | 54 | 54 | 54 | 54 | 72.051 | 72.059 | 108.902 | 72.075 | 0.083 | 0.106 | 0.099 | 0.107 | 0.115 | 10.712 | 10.469 | 10.728 | 13.197 | 4.394 | 4.361 | 12.998 | 13.046 | 13.093 | 13.141 | 13.189 | 13.237 | 13.284 | 13.332 | 13.38 | 13.744 | 13.821 | 13.567 |
Totaal niet-vlottende activa
| 1,210.291 | 1,209.057 | 1,199.527 | 1,212.979 | 1,215.753 | 1,225.624 | 1,213.402 | 1,210.681 | 1,131.048 | 1,223.096 | 1,218.067 | 1,240.372 | 1,236.136 | 764.142 | 763.174 | 760.557 | 591.644 | 483.609 | 487.402 | 459.364 | 431.555 | 438.522 | 448.525 | 463.494 | 505.689 | 539.467 | 546.534 | 542.512 | 560.709 | 569.1 | 577.615 | 588.179 | 612.58 | 624.173 | 629.921 | 640.896 | 666.011 | 669.487 | 676.01 | 683.825 | 690.905 | 694.986 | 694.441 | 666.187 | 542.83 | 539.72 | 532.723 | 532.782 | 515.159 | 504.77 | 498.174 | 496.143 | 476.5 | 471.424 | 457.976 | 450.858 | 439.409 | 404.695 | 388.224 | 325.486 | 279.802 | 240.165 | 215.529 | 196.461 | 166.929 | 129.566 | 80.458 |
Totaal activa
| 3,551.78 | 3,464.053 | 3,495.872 | 3,271.535 | 3,324.971 | 3,512.215 | 3,353.113 | 3,277.69 | 3,164.111 | 3,020.831 | 3,132.443 | 3,002.924 | 3,147.456 | 3,165.363 | 2,889.174 | 2,824.499 | 2,430.419 | 2,065.481 | 1,902.716 | 1,853.929 | 1,775.606 | 1,758.892 | 1,772.359 | 1,786.254 | 1,848.114 | 1,647.15 | 1,562.467 | 1,570.8 | 1,576.776 | 1,595.513 | 1,632.301 | 1,638.958 | 1,624.154 | 1,642.087 | 1,674.228 | 1,738.14 | 1,831.641 | 1,834.818 | 1,966.839 | 1,886.411 | 2,011.115 | 2,016.974 | 2,023.787 | 1,975.378 | 1,884.46 | 1,732.576 | 1,790.566 | 1,718.658 | 1,728.169 | 1,703.292 | 1,765.369 | 1,257.689 | 1,279.615 | 1,180.224 | 1,099.558 | 1,090.893 | 1,077.994 | 1,036.501 | 1,027.354 | 828.514 | 780.578 | 739.117 | 724.05 | 630.808 | 674.781 | 429.686 | 347.756 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 507.166 | 408.09 | 454.78 | 319.683 | 566.329 | 342.081 | 446.614 | 496.017 | 508.515 | 466.478 | 536.994 | 161.937 | 483.258 | 478.927 | 393.362 | 393.762 | 444.202 | 421.381 | 328.287 | 325.453 | 323.589 | 248.394 | 262.568 | 309.893 | 281.988 | 244.172 | 206.155 | 216.429 | 255.756 | 253.272 | 282.483 | 288.255 | 278.821 | 294.468 | 348.638 | 400.684 | 425.199 | 421.039 | 362.312 | 362.611 | 425.269 | 415.039 | 405.32 | 389.61 | 338.484 | 243.062 | 269.344 | 234.04 | 190.788 | 197.323 | 183.208 | 194.709 | 267.802 | 189.683 | 163.709 | 146.596 | 166.839 | 152.743 | 110.053 | 113.585 | 104.48 | 92.717 | 75.938 | 67.604 | 59.861 | 51.429 | 39.056 |
Kortlopende schulden
| 300.327 | 404.074 | 521.851 | 462.959 | 470 | 612 | 565 | 457.948 | 421.989 | 452.008 | 522.734 | 456.529 | 544 | 630.059 | 473 | 390.451 | 255.114 | 31.016 | 107 | 60.038 | 35 | 75 | 75 | 70.044 | 80 | 100 | 100 | 89.4 | 60 | 78 | 78 | 30.785 | 78 | 80 | 60 | 59 | 65 | 65 | 253.691 | 137.5 | 183 | 218 | 228 | 215 | 145 | 45 | 75.008 | 60.008 | 130.008 | 111 | 151 | 86 | 81.4 | 87.7 | 58.2 | 58.2 | 58.2 | 58.2 | 78.1 | 81.5 | 81.5 | 81.5 | 76.5 | 57 | 126.5 | 130.5 | 108.5 |
Belastingschulden
| 5.716 | 10.768 | 5.123 | 8.121 | 7.751 | 12.446 | 8.289 | 20.021 | 9.96 | 8.64 | 10.735 | 6.523 | 7.892 | 14.582 | 11.711 | 13.545 | 17.818 | 11.671 | 15.19 | 21.369 | 15.755 | 15.569 | 42.89 | 26.822 | 16.248 | 6.387 | 3.526 | 7.935 | 7.646 | 4.893 | 6.678 | 8.947 | 4.518 | 6.433 | 12.038 | 12.41 | 9.382 | 2.632 | 6.429 | 7.198 | 4.43 | 0.81 | 0.251 | 4.341 | 7.827 | -3.775 | -2.924 | 2.153 | 6.72 | 1.925 | 14.73 | 18.975 | 13.574 | 8.232 | 9.257 | 11.943 | 3.384 | -3.212 | -3.701 | -0.817 | -2.815 | -3.371 | -7.033 | 0.021 | 1.193 | 2.413 | 11.574 |
Uitgestelde opbrengsten
| 105.742 | 327.751 | 281.874 | 283.336 | 271.715 | 309.189 | 160.964 | 138.36 | 159.682 | 0 | 0 | 108.774 | 184.393 | 392.465 | 410.128 | 454.814 | 17.818 | 34.134 | 42.443 | 51.282 | 41.223 | 40.318 | 76.575 | 64.064 | 56.583 | 41.311 | 9.639 | 14.973 | 14.482 | 11.002 | 11.852 | 16.862 | 11.74 | 13.267 | 16.559 | 22.481 | 19.371 | 13.306 | 16.004 | 25.903 | 18.04 | 13.234 | 11.095 | 15.168 | 15.384 | 4.633 | 2.709 | 8.91 | 18.067 | 10.554 | 22.06 | 29.567 | 35.072 | 36.978 | 32.256 | 34.914 | 25.795 | 17.465 | 19.402 | 19.367 | 15.133 | 18.56 | 14.334 | 24.457 | 30.943 | 28.163 | 29.459 |
Overige kortlopende verplichtingen
| 562.778 | 401.233 | 365.259 | 553.368 | 360.572 | 728.35 | 721.178 | 707.511 | 641.45 | 375.381 | 297.174 | 648.004 | 416.115 | 255.377 | 245.946 | 296.943 | 139.071 | 94.701 | 91.243 | 93.298 | 72.489 | 89.027 | 70.564 | 107.059 | 167.538 | 89.947 | 35.435 | 32.306 | 31.837 | 33.857 | 33.94 | 7.915 | 40.752 | 43.459 | 38.028 | 50.647 | 55.253 | 55.607 | 56.072 | 92.585 | 113.29 | 96.166 | 103.396 | 88.84 | 95.74 | 139.86 | 127.85 | 110.131 | 110.147 | 108.08 | 126.111 | 161.979 | 148.1 | 151.161 | 137.864 | 153.714 | 149.075 | 150.554 | 144.781 | 96.338 | 73.67 | 72.932 | 68.856 | 61.44 | 83.337 | 75.848 | 42.481 |
Totaal kortlopende verplichtingen
| 1,375.987 | 1,224.165 | 1,347.014 | 1,499.232 | 1,545.054 | 1,856.488 | 1,741.081 | 1,681.497 | 1,581.914 | 1,302.507 | 1,367.637 | 1,272.993 | 1,451.265 | 1,518.899 | 1,293.136 | 1,253.281 | 904.121 | 669.099 | 541.721 | 500.159 | 446.832 | 427.99 | 451.022 | 513.818 | 545.774 | 440.506 | 345.116 | 346.07 | 355.239 | 370.022 | 401.101 | 410.297 | 402.091 | 424.36 | 458.703 | 522.741 | 554.834 | 544.278 | 678.504 | 599.894 | 725.99 | 730.015 | 736.967 | 697.79 | 587.051 | 424.147 | 469.278 | 406.331 | 437.664 | 418.329 | 475.049 | 461.664 | 510.876 | 436.777 | 369.03 | 370.453 | 377.498 | 358.285 | 329.233 | 290.605 | 256.835 | 243.778 | 214.261 | 186.065 | 270.891 | 260.19 | 201.611 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 477.326 | 538.186 | 405.907 | 262.679 | 232.716 | 93.204 | 115.352 | 87.585 | 89.307 | 212.464 | 232.632 | 191.917 | 154.696 | 151.329 | 137.864 | 107.341 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 90 | 90 | 35 | 8.5 | 8.5 | 8.5 |
Uitgestelde opbrengsten niet-vlottend
| 74.471 | 75.602 | 77.833 | 79.998 | 81.641 | 83.401 | 10.41 | 11.963 | 13.534 | 15.105 | 16.677 | 18.28 | 19.956 | 21.633 | 23.309 | 24.985 | 26.761 | 28.829 | 30.898 | 32.966 | 35.19 | 37.454 | 40.218 | 41.982 | 45.131 | 46.348 | 48.566 | 50.724 | 52.859 | 55.054 | 60.386 | 61.03 | 61.295 | 61.031 | 61.712 | 62.314 | 64.237 | 64.83 | 64.973 | 65.566 | 0 | 0 | 0 | 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
| 4.326 | 4.284 | 4.474 | 5.056 | 3.248 | 2.919 | 2.747 | 2.798 | 2.659 | 2.711 | 2.763 | 2.815 | 2.64 | 2.693 | 2.747 | 2.8 | 2.914 | 3.001 | 3.079 | 0.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 2.665 | 5.028 | 9.404 | 13.12 | 32.794 | 23.798 | 46.538 | 59.718 | 0 | 0 | 22.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.735 | 71.481 | 71.958 | 0 | 65.521 | 66.097 | 65.962 | 66.45 | 28.109 | 25.583 | 26.472 | 23.572 | 9.77 | 9.77 | 8.37 | 8.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 556.122 | 618.072 | 488.215 | 347.733 | 317.604 | 182.189 | 133.537 | 111.75 | 118.62 | 247.968 | 275.869 | 241.27 | 207.152 | 175.655 | 163.919 | 157.387 | 129.675 | 31.83 | 33.977 | 33.633 | 35.19 | 37.454 | 40.218 | 41.982 | 45.131 | 46.348 | 48.566 | 50.724 | 52.859 | 55.054 | 60.386 | 61.03 | 61.295 | 61.031 | 61.712 | 62.314 | 64.237 | 64.83 | 64.973 | 65.566 | 70.735 | 71.481 | 71.958 | 67.244 | 65.521 | 66.097 | 65.962 | 66.45 | 28.109 | 25.583 | 26.472 | 23.572 | 9.77 | 9.77 | 8.37 | 8.37 | 0 | 0 | 0 | 100 | 100 | 90 | 90 | 35 | 8.5 | 8.5 | 8.5 |
Totaal passiva
| 1,932.109 | 1,842.237 | 1,835.229 | 1,846.965 | 1,862.659 | 2,038.677 | 1,874.618 | 1,793.247 | 1,700.534 | 1,550.475 | 1,643.506 | 1,514.263 | 1,658.417 | 1,694.554 | 1,457.054 | 1,410.667 | 1,033.795 | 700.929 | 575.698 | 533.792 | 482.022 | 465.444 | 491.24 | 555.801 | 590.905 | 486.854 | 393.683 | 396.793 | 408.097 | 425.076 | 461.486 | 471.327 | 463.386 | 485.39 | 520.415 | 585.055 | 619.071 | 609.108 | 743.477 | 665.46 | 796.724 | 801.496 | 808.925 | 765.035 | 652.572 | 490.244 | 535.24 | 472.782 | 465.773 | 443.912 | 501.521 | 485.235 | 520.646 | 446.547 | 377.4 | 378.823 | 377.498 | 358.285 | 329.233 | 390.605 | 356.835 | 333.778 | 304.261 | 221.065 | 279.391 | 268.69 | 210.111 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 42.067 | 42.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.004 | 0.004 | 0.003 | 0.001 | 0 | 0 | 0.001 | 0.001 | 0.002 | 0.003 | 0.002 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 484.877 | 484.877 | 488.13 | 437.964 | 437.964 | 437.964 | 438.26 | 438.26 | 438.26 | 438.26 | 438.28 | 438.28 | 436.48 | 436.48 | 429.998 | 429.998 | 429.998 | 430.2 | 430.2 | 430.2 | 430.2 | 430.2 | 430.2 | 430.2 | 430.4 | 430.4 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 419.7 | 170.55 | 170.55 | 170.55 | 113.7 | 113.7 | 113.7 | 113.7 | 113.7 | 101.2 | 101.2 | 101.2 | 92 | 92 | 92 | 69 | 69 |
Ingehouden winsten
| 168.985 | 167.631 | 206.318 | 224.228 | 263.208 | 269.154 | 280.753 | 287.965 | 271.564 | 278.628 | 307.647 | 297.934 | 299.884 | 288.287 | 262.654 | 246.694 | 236.95 | 208.068 | 180.43 | 186.677 | 168.528 | 170.935 | 173.256 | 126.49 | 167.836 | 75.334 | 87.564 | 92.813 | 87.638 | 89.396 | 89.774 | 86.591 | 80.099 | 76.027 | 73.143 | 72.414 | 132.704 | 145.845 | 143.497 | 141.086 | 135.165 | 136.254 | 135.637 | 131.119 | 152.917 | 163.361 | 176.354 | 166.905 | 186.567 | 183.485 | 172.664 | 176.445 | 169.505 | 144.213 | 132.694 | 122.606 | 113.725 | 91.445 | 111.351 | 103.018 | 90.809 | 72.267 | 86.717 | 76.671 | 66.716 | 54.14 | 30.789 |
Overige gereserveerde algehele resultaten
| 945.145 | 47.32 | 4.9 | 4.443 | 747.734 | 55.111 | 753.743 | 58.003 | 748.974 | 54.709 | 743.736 | 54.08 | 734.532 | 46.861 | 720.587 | 2.179 | 2.17 | 2.052 | 2.136 | 2 | 0 | -0.002 | -0.004 | -0.004 | -0.003 | -0.001 | 0.002 | -0 | -0.001 | -0.001 | -0.002 | -0.003 | -0.002 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 944.776 | 936.577 | 740.126 | 737.982 | 745.065 | -14.721 | 737.059 | 732.512 | 730.228 | 722.281 | 721.282 | -15.461 | 715.864 | 713.036 | 712.347 | 707.324 | 706.508 | 698.451 | 696.844 | 690.642 | 689.159 | 677.608 | 675.72 | 658.817 | 654.884 | 661.561 | 661.559 | 661.342 | 661.342 | 661.342 | 661.342 | 660.971 | 660.971 | 660.97 | 660.97 | 660.165 | 660.165 | 660.165 | 660.165 | 659.525 | 659.525 | 659.525 | 659.525 | 659.271 | 659.271 | 659.271 | 659.271 | 652.809 | 652.809 | 667.989 | 421.959 | 418.914 | 418.914 | 475.764 | 475.764 | 473.071 | 473.071 | 473.071 | 233.691 | 231.734 | 231.872 | 241.072 | 241.072 | 236.675 | 37.857 | 37.857 |
Totaal eigen vermogen van aandeelhouders
| 1,599.008 | 1,597.284 | 1,635.925 | 1,402.318 | 1,439.154 | 1,452.183 | 1,458.035 | 1,463.424 | 1,442.336 | 1,447.116 | 1,468.209 | 1,457.496 | 1,455.435 | 1,440.631 | 1,405.688 | 1,389.039 | 1,374.272 | 1,344.776 | 1,309.082 | 1,313.72 | 1,289.37 | 1,290.291 | 1,281.06 | 1,230.344 | 1,257.052 | 1,160.617 | 1,168.824 | 1,174.072 | 1,168.679 | 1,170.437 | 1,170.814 | 1,167.631 | 1,160.769 | 1,156.697 | 1,153.813 | 1,153.084 | 1,212.569 | 1,225.71 | 1,223.362 | 1,220.951 | 1,214.391 | 1,215.479 | 1,214.862 | 1,210.344 | 1,231.888 | 1,242.332 | 1,255.326 | 1,245.876 | 1,259.076 | 1,255.994 | 1,260.352 | 768.953 | 758.969 | 733.677 | 722.158 | 712.07 | 700.496 | 678.216 | 698.121 | 437.908 | 423.743 | 405.339 | 419.789 | 409.743 | 395.39 | 160.996 | 137.645 |
Totaal eigen vermogen
| 1,619.67 | 1,621.816 | 1,660.643 | 1,424.57 | 1,462.312 | 1,473.539 | 1,478.496 | 1,484.443 | 1,463.577 | 1,470.355 | 1,488.936 | 1,488.662 | 1,489.039 | 1,470.809 | 1,432.12 | 1,413.832 | 1,396.623 | 1,364.551 | 1,327.018 | 1,320.138 | 1,293.584 | 1,293.448 | 1,281.119 | 1,230.454 | 1,257.209 | 1,160.297 | 1,168.784 | 1,174.006 | 1,168.679 | 1,170.437 | 1,170.814 | 1,167.631 | 1,160.769 | 1,156.697 | 1,153.813 | 1,153.084 | 1,212.569 | 1,225.71 | 1,223.362 | 1,220.951 | 1,214.391 | 1,215.479 | 1,214.862 | 1,210.344 | 1,231.888 | 1,242.332 | 1,255.326 | 1,245.876 | 1,262.397 | 1,259.38 | 1,263.848 | 772.453 | 758.969 | 733.677 | 722.158 | 712.07 | 700.496 | 678.216 | 698.121 | 437.908 | 423.743 | 405.339 | 419.789 | 409.743 | 395.39 | 160.996 | 137.645 |
Totaal passiva en aandeelhoudersvermogen
| 3,551.78 | 3,464.053 | 3,495.872 | 3,271.535 | 3,324.971 | 3,512.215 | 3,353.113 | 3,277.69 | 3,164.111 | 3,020.831 | 3,132.443 | 3,002.924 | 3,147.456 | 3,165.363 | 2,889.174 | 2,824.499 | 2,430.419 | 2,065.481 | 1,902.716 | 1,853.929 | 1,775.606 | 1,758.892 | 1,772.359 | 1,786.254 | 1,848.114 | 1,647.15 | 1,562.467 | 1,570.8 | 1,576.776 | 1,595.513 | 1,632.301 | 1,638.958 | 1,624.154 | 1,642.087 | 1,674.228 | 1,738.14 | 1,831.641 | 1,834.818 | 1,966.839 | 1,886.411 | 2,011.115 | 2,016.974 | 2,023.787 | 1,975.378 | 1,884.46 | 1,732.576 | 1,790.566 | 1,718.658 | 1,728.169 | 1,703.292 | 1,765.369 | 1,257.689 | 1,279.615 | 1,180.224 | 1,099.558 | 1,090.893 | 1,077.994 | 1,036.501 | 1,027.354 | 828.514 | 780.578 | 739.117 | 724.05 | 630.808 | 674.781 | 429.686 | 347.756 |