Beijing Orient Landscape & Environment Co., Ltd.
SZSE:002310.SZ
2.28 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 419.126 | 671.862 | 548.852 | 755.435 | 490.254 | 757.902 | 727.206 | 957.785 | 904.435 | 917.27 | 1,341.922 | 1,976.489 | 1,210.011 | 1,275.425 | 1,521.823 | 991.836 | 1,195.076 | 1,636.688 | 1,283.57 | 1,292.589 | 1,481.552 | 1,741.36 | 2,009.241 | 1,565.452 | 2,033.656 | 2,898.616 | 3,403.193 | 2,355.165 | 3,092.865 | 1,780.937 | 2,788.562 | 2,008.072 | 2,316.272 | 1,740.215 | 2,655.374 | 1,857.24 | 2,412.026 | 2,100.806 | 3,202.543 | 2,393.647 | 2,680.151 | 2,925.6 | 3,490.518 | 869.841 | 938.664 | 862.015 | 1,119.686 | 702.906 | 797.804 | 445.926 | 888.73 | 416.61 | 404.081 | 410.084 | 493.695 | 419.001 | 593.557 | 656.237 | 839.818 | 38.074 | 77.004 | 96.124 |
Kortetermijnbeleggingen
| -29.386 | 1.5 | 1,510.87 | -29.144 | -30.418 | -6.683 | 8,666.184 | -6.791 | 9,321.519 | 9,389.312 | 16.2 | 6 | -32.081 | 41.2 | 73.3 | -36.607 | -37.524 | -37.291 | -28.779 | -41.061 | -52.412 | -226.778 | -231.872 | -125.8 | -114.083 | -113.271 | -47.819 | -50.049 | -50.911 | -47.568 | -47.91 | -24.353 | -27.105 | -27.69 | -31.329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.778 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 419.126 | 673.362 | 548.852 | 755.435 | 490.254 | 757.902 | 727.206 | 957.785 | 904.435 | 917.27 | 1,358.122 | 1,982.489 | 1,210.011 | 1,316.625 | 1,595.123 | 991.836 | 1,195.076 | 1,636.688 | 1,283.57 | 1,292.589 | 1,481.552 | 1,741.36 | 2,009.241 | 1,565.452 | 2,033.656 | 2,898.616 | 3,403.193 | 2,355.165 | 3,092.865 | 1,780.937 | 2,788.562 | 2,008.072 | 2,316.272 | 1,740.215 | 2,655.374 | 1,857.24 | 2,412.026 | 2,100.806 | 3,202.543 | 2,393.647 | 2,680.151 | 2,925.6 | 3,490.518 | 869.841 | 938.664 | 862.015 | 1,119.686 | 702.906 | 797.804 | 445.926 | 888.73 | 416.61 | 404.081 | 410.084 | 493.695 | 419.001 | 593.557 | 656.237 | 839.818 | 38.074 | 77.004 | 96.124 |
Nettovorderingen
| 15,396.507 | 15,956.613 | 16,225.383 | 19,206.574 | 19,942.193 | 20,298.312 | 20,807.147 | 22,632.786 | 23,260.786 | 23,256.079 | 23,920.332 | 24,535.539 | 24,580.288 | 24,449.232 | 25,137.915 | 27,190.58 | 25,751.662 | 25,106.056 | 10,095.417 | 9,824.704 | 10,037.944 | 8,534.045 | 9,468.724 | 10,482.361 | 9,683.208 | 9,338.202 | 8,024.028 | 6,814.466 | 6,436.11 | 5,759.621 | 5,638.241 | 4,741.814 | 4,563.454 | 4,941.02 | 4,707.488 | 3,895.802 | 3,818.739 | 3,943.123 | 3,652.534 | 4,084.367 | 3,588.358 | 3,359.426 | 3,396.467 | 2,927.961 | 2,355.569 | 2,050.584 | 1,950.405 | 1,576.253 | 1,418.983 | 1,403.839 | 1,300.239 | 1,130.303 | 892.664 | 603.013 | 577.111 | 475.642 | 383.031 | 221.864 | 249.523 | 246.266 | 193.943 | 151.445 |
Voorraad
| 278.458 | 355.3 | 353.702 | 453.441 | 429.864 | 436.613 | 425.9 | 538.413 | 537.021 | 483.258 | 464.703 | 523.349 | 547.772 | 534.056 | 510.349 | 524.564 | 511.052 | 502.435 | 16,010.629 | 14,574.449 | 14,383.284 | 14,930.778 | 14,994.399 | 14,221.301 | 14,090.983 | 12,331.97 | 12,432.887 | 11,346.211 | 9,319.528 | 8,791.467 | 8,782.717 | 8,761.906 | 7,697.619 | 6,821.21 | 7,039.906 | 7,312.428 | 6,511.951 | 5,335.25 | 5,534.761 | 5,685.821 | 5,487.141 | 4,921.243 | 4,686.635 | 4,978.572 | 4,520.366 | 3,793.115 | 3,562.417 | 3,303.574 | 2,723.202 | 1,729.586 | 1,624.181 | 1,566.997 | 1,416.55 | 869.92 | 850.547 | 774.387 | 590.713 | 335.636 | 325.709 | 252.357 | 215.629 | 157.44 |
Overige vlottende activa
| 469.668 | 485.435 | 489.128 | 461.894 | 484.375 | 470.316 | 457.632 | 470.826 | 496.719 | 512.268 | 520.691 | 514.532 | 520.772 | 523.807 | 527.831 | 494.218 | 496.579 | 475.954 | 427.4 | 419.13 | 396.15 | 372.5 | 326.978 | 189.894 | 182.118 | 187.129 | 150.655 | 124.083 | 71.204 | 50.447 | 93.074 | 51.744 | 66.541 | 29.233 | 30.272 | 10.715 | 7.531 | 5.899 | 7.65 | -167.811 | -107.452 | -130.833 | -77.135 | -104.522 | -65.653 | -78.936 | -50.124 | -62.701 | -54.307 | 3.768 | 0.568 | -56.623 | -69.171 | -45.456 | -43.524 | -39.947 | -32.726 | 0.02 | -26.599 | -37.11 | -19.297 | -18.74 |
Totaal vlottende activa
| 16,563.759 | 17,470.711 | 17,617.065 | 20,877.344 | 21,346.687 | 21,963.144 | 22,417.885 | 24,599.81 | 25,198.96 | 25,168.875 | 26,263.848 | 27,555.909 | 26,858.842 | 26,823.719 | 27,771.218 | 29,201.198 | 27,954.369 | 27,721.133 | 27,817.016 | 26,110.872 | 26,298.93 | 25,578.682 | 26,799.341 | 26,459.008 | 25,989.965 | 24,755.918 | 24,010.762 | 20,639.925 | 18,919.707 | 16,382.473 | 17,302.594 | 15,563.536 | 14,643.886 | 13,531.678 | 14,433.041 | 13,076.186 | 12,750.246 | 11,385.079 | 12,397.487 | 11,996.025 | 11,648.199 | 11,075.436 | 11,496.485 | 8,671.852 | 7,748.946 | 6,626.779 | 6,582.383 | 5,520.032 | 4,885.683 | 3,583.119 | 3,813.718 | 3,057.287 | 2,644.125 | 1,837.562 | 1,877.83 | 1,629.083 | 1,534.576 | 1,213.757 | 1,388.451 | 499.587 | 467.28 | 386.269 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,708.209 | 1,905.901 | 1,924.606 | 1,866.911 | 1,867.479 | 1,877.205 | 1,882.395 | 2,132.458 | 2,123.865 | 2,120.165 | 2,052.599 | 1,984.817 | 1,960.838 | 1,831.345 | 1,767.987 | 1,770.82 | 1,683.607 | 1,599.919 | 1,439.596 | 1,430.985 | 1,140.348 | 1,966.332 | 2,017.564 | 2,254.006 | 2,141.685 | 2,052.683 | 1,098.059 | 1,001.027 | 914.11 | 1,054.006 | 924.31 | 832.235 | 840.527 | 854.026 | 853.252 | 481.942 | 474.42 | 458.698 | 428.797 | 375.675 | 365.336 | 357.952 | 356.632 | 44.296 | 44.124 | 43.02 | 44.2 | 42.896 | 41.781 | 40.01 | 39.385 | 37.374 | 30.268 | 25.51 | 23.761 | 21.947 | 20.51 | 18.008 | 19.941 | 20.171 | 19.021 | 18.98 |
Goodwill
| 598.399 | 598.399 | 598.399 | 793.162 | 793.162 | 793.162 | 793.162 | 1,788.777 | 1,788.777 | 1,788.777 | 1,788.777 | 1,978.43 | 1,978.43 | 1,978.43 | 1,976.786 | 2,027.578 | 2,026.841 | 2,030.087 | 1,694.42 | 1,767.739 | 1,561.474 | 1,982.868 | 2,089.55 | 2,323.49 | 2,323.49 | 2,118.344 | 1,671.784 | 1,670.52 | 1,072.016 | 2,364.295 | 2,118.15 | 1,479.727 | 1,479.727 | 1,454.517 | 1,490.002 | 99.139 | 99.139 | 99.139 | 99.139 | 70.839 | 70.839 | 32.275 | 32.275 | 32.275 | 32.275 | 32.275 | 32.275 | 32.275 | 32.275 | 32.275 | 32.275 | 23.478 | 9.727 | 3.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 698.11 | 714.284 | 750.342 | 693.488 | 705.8 | 716.476 | 731.249 | 753.937 | 760.019 | 757.729 | 770.973 | 749.1 | 756.771 | 726.619 | 740.413 | 740.57 | 714.215 | 761.333 | 742.926 | 732.066 | 634.412 | 590.36 | 565.001 | 767.154 | 752.951 | 659.995 | 593.963 | 564.697 | 567.562 | 679.478 | 539.279 | 81.233 | 82.07 | 81.507 | 81.755 | 11.845 | 12.572 | 12.91 | 13.621 | 20.366 | 16.856 | 8.103 | 8.316 | 8.229 | 8.67 | 7.456 | 7.577 | 3.355 | 3.542 | 3.585 | 2.82 | 2.497 | 2.203 | 2.339 | 0.368 | 0.349 | 0.377 | 0.404 | 0.353 | 0.457 | 0.395 | 0.326 |
Goodwill en immateriële activa
| 1,296.509 | 1,312.683 | 1,348.741 | 1,486.65 | 1,498.962 | 1,509.637 | 1,524.41 | 2,542.715 | 2,548.797 | 2,546.506 | 2,559.75 | 2,727.529 | 2,735.201 | 2,705.049 | 2,717.199 | 2,768.148 | 2,741.056 | 2,791.42 | 2,437.346 | 2,499.805 | 2,195.886 | 2,573.228 | 2,654.55 | 3,090.644 | 3,076.441 | 2,778.339 | 2,265.746 | 2,235.218 | 1,639.577 | 3,043.773 | 2,657.429 | 1,560.96 | 1,561.797 | 1,536.024 | 1,571.756 | 110.984 | 111.711 | 112.048 | 112.76 | 91.204 | 87.695 | 40.378 | 40.591 | 40.504 | 40.945 | 39.73 | 39.851 | 35.629 | 35.816 | 35.86 | 35.094 | 25.975 | 11.929 | 6.175 | 0.368 | 0.349 | 0.377 | 0.404 | 0.353 | 0.457 | 0.395 | 0.326 |
Langetermijnbeleggingen
| 7,892.955 | 7,898.492 | 6,395.357 | 8,375.036 | 8,390.923 | 8,671.896 | -0 | 9,328.562 | 0 | 0 | 9,374.242 | 9,462.214 | 9,391.409 | 9,342.018 | 9,088.018 | 8,719.876 | 9,313.087 | 9,260.847 | 9,195.53 | 879 | 880.763 | 1,056.257 | 1,068.63 | 957.158 | 941.264 | 831.35 | 650.746 | 837.987 | 781.181 | 442.493 | 351.179 | 255.615 | 256.848 | 239.697 | 219.686 | 43.4 | 43.293 | 34.247 | 3.36 | 3.984 | 5.42 | 3.111 | 3.064 | 2.684 | 1.938 | 1.044 | 2.777 | 0.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.085 | 6.628 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 22.427 | 25.748 | 26.909 | 265.321 | 265.955 | 267.692 | 269.884 | 691.341 | 671.974 | 757.989 | 696.013 | 648.286 | 611.65 | 551.93 | 490.72 | 376.937 | 372.481 | 373.627 | 321.818 | 262.886 | 274.175 | 242.572 | 231.665 | 200.804 | 202.785 | 191.785 | 180.651 | 156.851 | 137.755 | 132.993 | 127.005 | 98.548 | 98.136 | 93.437 | 94.106 | 91.635 | 84.334 | 78.354 | 77.593 | 78.225 | 68.93 | 62.301 | 61.336 | 44.981 | 40.875 | 39.223 | 39.158 | 49.122 | 44.504 | 48.397 | 47.579 | 17.554 | 15.016 | 9.658 | 9.166 | 6.595 | 5.552 | 3.736 | 3.726 | 3.517 | 2.626 | 2.3 |
Overige niet-vlottende activa
| 7,357.223 | 7,364.725 | 8,876.546 | 6,631.649 | 6,633.07 | 5,972.334 | 14,677.975 | 4,334.224 | 13,669.276 | 13,736.016 | 4,300.816 | 3,570.163 | 3,439.491 | 3,581.167 | 3,543.982 | 2,963.792 | 2,809.809 | 2,744.262 | 2,600.195 | 10,270.008 | 9,962.867 | 10,020.784 | 9,320.878 | 8,554.583 | 7,801.299 | 7,756.725 | 6,908.372 | 4,584.61 | 3,493.739 | 2,904.107 | 2,643.353 | 1,224.678 | 925.494 | 666.094 | 523.794 | 50.206 | 57.29 | 50.497 | 45.956 | 44.055 | 44.579 | 42.796 | 41.42 | 43.189 | 41.652 | 41.671 | 38.843 | 37.554 | 37.58 | 31.087 | 26.364 | 24.517 | 21.799 | 12.666 | 16.413 | 10.695 | 3.037 | 0.778 | 5.664 | 4.727 | 2.221 | 4.617 |
Totaal niet-vlottende activa
| 18,277.322 | 18,507.55 | 18,572.159 | 18,625.566 | 18,656.389 | 18,298.765 | 18,354.665 | 19,029.3 | 19,013.911 | 19,160.676 | 18,983.42 | 18,393.01 | 18,138.588 | 18,011.51 | 17,607.906 | 16,599.572 | 16,920.04 | 16,770.075 | 15,994.485 | 15,342.684 | 14,454.039 | 15,859.173 | 15,293.288 | 15,057.195 | 14,163.474 | 13,610.882 | 11,103.575 | 8,815.693 | 6,966.362 | 7,577.372 | 6,703.277 | 3,972.036 | 3,682.801 | 3,389.278 | 3,262.595 | 778.166 | 771.048 | 733.845 | 668.465 | 593.142 | 571.96 | 506.537 | 503.043 | 175.654 | 169.533 | 164.688 | 164.829 | 165.889 | 159.681 | 155.354 | 148.422 | 105.42 | 79.011 | 54.009 | 49.708 | 39.586 | 37.56 | 29.554 | 29.684 | 28.871 | 24.263 | 26.223 |
Totaal activa
| 34,841.081 | 35,978.26 | 36,189.224 | 39,502.91 | 40,003.076 | 40,261.909 | 40,772.55 | 43,629.11 | 44,212.872 | 44,329.551 | 45,247.268 | 45,948.919 | 44,997.431 | 44,835.228 | 45,379.124 | 45,800.77 | 44,874.409 | 44,491.208 | 43,811.501 | 41,453.557 | 40,752.969 | 41,437.856 | 42,092.629 | 41,516.202 | 40,153.439 | 38,366.799 | 35,114.337 | 29,455.618 | 25,886.069 | 23,959.844 | 24,005.871 | 19,535.571 | 18,326.688 | 16,920.956 | 17,695.636 | 13,854.352 | 13,521.294 | 12,118.923 | 13,065.952 | 12,589.167 | 12,220.159 | 11,581.973 | 11,999.527 | 8,847.506 | 7,918.479 | 6,791.466 | 6,747.212 | 5,685.921 | 5,045.364 | 3,738.473 | 3,962.14 | 3,162.706 | 2,723.136 | 1,891.571 | 1,927.538 | 1,668.669 | 1,572.136 | 1,243.311 | 1,418.135 | 528.457 | 491.543 | 412.492 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 10,346.451 | 10,405.668 | 10,809.836 | 11,374.45 | 11,487.436 | 11,553.466 | 11,971.891 | 12,140.893 | 12,317.899 | 12,347.645 | 12,948.572 | 13,056.885 | 12,740.502 | 12,793.927 | 13,305.907 | 12,658.512 | 12,310.282 | 12,034.192 | 12,950.776 | 11,712.135 | 11,211.409 | 11,223.267 | 12,837.621 | 12,207.81 | 12,437.816 | 11,624.028 | 11,270.979 | 8,706.144 | 7,005.655 | 5,930.121 | 6,204.78 | 5,345.489 | 4,874.387 | 4,135.632 | 4,204.406 | 3,557.725 | 3,416.1 | 2,957.258 | 3,383.739 | 3,128.46 | 3,258.897 | 2,949.338 | 3,234.893 | 2,687.805 | 2,765.56 | 2,169.72 | 2,126.842 | 1,517.041 | 1,125.132 | 613.124 | 858.177 | 655.681 | 627.468 | 290.865 | 448.894 | 329.711 | 322.874 | 148.751 | 199.856 | 160.98 | 178.732 | 140.717 |
Kortlopende schulden
| 3,394.604 | 3,978.179 | 3,281.931 | 3,183.114 | 2,471.669 | 1,830.217 | 8,653.614 | 7,991.408 | 8,180.43 | 9,126.537 | 4,732.17 | 7,171.122 | 7,109.05 | 6,691.941 | 6,729.92 | 6,496.697 | 5,935.877 | 5,645.804 | 7,053.852 | 4,188.708 | 4,066.481 | 4,244.096 | 4,080.994 | 3,397.303 | 3,460.621 | 2,907.232 | 2,820.089 | 2,713.765 | 2,974.232 | 2,350.078 | 2,433.081 | 1,985.676 | 1,810.526 | 2,151.038 | 2,572.151 | 576 | 555 | 892.24 | 1,274.44 | 1,466.12 | 1,793.1 | 1,952.89 | 1,969.19 | 2,342.18 | 1,802 | 1,355 | 1,344 | 974.925 | 956.425 | 732.585 | 682.585 | 587.66 | 356.16 | 150 | 60 | 40 | 40 | 0 | 101 | 76 | 46 | 48 |
Belastingschulden
| 132.624 | 127.009 | 129.635 | 145.311 | 141.889 | 138.831 | 191.106 | 176.795 | 207.355 | 165.054 | 294.644 | 312.371 | 227.812 | 245.879 | 275.591 | 220.994 | 149.931 | 158.812 | 349.202 | 364.159 | 334.351 | 333.691 | 341.584 | 187.184 | 217.185 | 203.887 | 397.993 | 186.524 | 244.16 | 233.17 | 334.486 | 511.782 | 449.487 | 392.278 | 449.304 | 390.352 | 363.539 | 325.39 | 381.15 | 376.044 | 359.166 | 407.357 | 422.398 | 328.68 | 274.062 | 294.233 | 293.761 | 266.834 | 207.556 | 243.807 | 241.182 | 176.924 | 151.461 | 90.936 | 95.079 | 71.612 | 49.716 | 25.357 | 27.697 | 24.912 | 23.116 | 22.845 |
Uitgestelde opbrengsten
| 16,603.527 | 14,665.797 | 14,833.796 | 14,181.508 | 14,046.655 | 873.718 | 834.204 | 821.637 | 0 | 0 | 3,440.145 | 2,643.784 | 2,569.763 | 2,586.126 | 2,528.187 | 4,138.064 | 4,038.833 | 5,206.368 | 2,838.817 | 4,549.561 | 4,621.441 | 4,208.521 | 3,381.713 | 1,857.574 | 1,602.539 | 1,060.681 | 1,110.522 | 876.71 | 697.702 | 1,153.847 | 1,050.892 | 1,105.083 | 1,067.91 | 1,297.89 | 1,463.329 | 565.392 | 597.611 | 471.065 | 523.657 | 443.041 | 483.832 | 470.376 | 517.269 | 368.25 | 335.105 | 337.495 | 334.89 | 301.894 | 241.297 | 264.77 | 277.268 | 195.867 | 174.27 | 115.366 | 105.657 | 79.928 | 57.166 | 0 | 51.173 | 42.869 | 48.724 | 43.135 |
Overige kortlopende verplichtingen
| 1,026.488 | 1,020.434 | 1,049.503 | 1,057.369 | 1,042.124 | 14,191.489 | 7,747.952 | 5,457.996 | 6,030.474 | 4,876.607 | 1,082.702 | 907.466 | 920.317 | 917.365 | 944.227 | 703.372 | 701.37 | 703.734 | 3,259.437 | 4,358.649 | 5,327.858 | 5,225.322 | 6,839.993 | 8,713.755 | 7,864.64 | 8,523.213 | 6,091.659 | 4,109.839 | 2,569.143 | 1,405.395 | 1,217.217 | 341.799 | 950.9 | 1,446.1 | 1,447.121 | 1,102.969 | 1,003.355 | 503.651 | 503.031 | 754.243 | 503.493 | 500.855 | 500.745 | 250.579 | 0.096 | 250.088 | 250.096 | 500.503 | 500.416 | 250.866 | 253.709 | 3.661 | 15.374 | 24.155 | 19.952 | 9.06 | 12.64 | 35.869 | 0.842 | 4.119 | 2.904 | 0.014 |
Totaal kortlopende verplichtingen
| 31,371.07 | 30,070.078 | 29,975.067 | 29,796.441 | 29,047.885 | 28,448.89 | 29,207.661 | 26,411.934 | 26,528.803 | 26,350.79 | 22,203.59 | 23,779.257 | 23,339.632 | 22,989.359 | 23,508.24 | 23,996.645 | 22,986.362 | 23,590.098 | 26,102.882 | 24,809.054 | 25,227.189 | 24,901.206 | 27,140.32 | 26,176.441 | 25,365.616 | 24,115.154 | 21,293.248 | 16,406.458 | 13,246.733 | 10,839.441 | 10,905.97 | 8,778.047 | 8,703.722 | 9,030.66 | 9,687.006 | 5,802.086 | 5,572.067 | 4,824.215 | 5,684.867 | 5,791.864 | 6,039.322 | 5,873.459 | 6,222.097 | 5,648.814 | 4,902.762 | 4,112.302 | 4,055.829 | 3,294.363 | 2,823.27 | 1,861.345 | 2,071.739 | 1,442.869 | 1,173.271 | 580.385 | 634.503 | 458.699 | 432.68 | 184.62 | 352.871 | 283.968 | 276.36 | 231.866 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,473.18 | 5,041.545 | 5,043.114 | 5,363.237 | 5,678.157 | 6,199.313 | 5,401.016 | 6,561.489 | 6,274.399 | 6,033.043 | 10,789.431 | 9,257.612 | 8,799.409 | 8,797.22 | 8,500.833 | 7,971.619 | 8,308.147 | 8,372.582 | 4,949.232 | 4,632.415 | 3,563.229 | 3,685.277 | 1,916.822 | 2,930.051 | 2,744.954 | 2,714.699 | 2,385.905 | 2,944.619 | 2,942.707 | 3,594.781 | 3,588.657 | 3,778.833 | 2,887.031 | 1,494.923 | 1,562.137 | 2,141.173 | 2,140.002 | 1,661.902 | 1,660.784 | 1,259.292 | 743.088 | 633.48 | 623.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.185 | 0.22 | 0.253 | 0.318 |
Uitgestelde opbrengsten niet-vlottend
| 26.056 | 27.988 | 29.239 | 30.451 | 31.964 | 33.141 | 34.397 | 47.406 | 28.265 | 26.99 | 26.969 | 23.215 | 24.243 | 25.854 | 24.127 | 26.257 | 23.944 | 24.402 | 18.924 | 86.466 | 87.387 | 94.351 | 96.062 | 101.716 | 50.846 | 32.576 | 31.727 | 23.481 | 18.254 | 18.4 | 17.745 | 5.364 | 5.487 | 5.519 | 5.642 | 1.071 | 0 | 0 | 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
| 17.84 | 26.508 | 27.178 | 21.122 | 21.615 | 22.109 | 22.603 | 23.154 | 23.647 | 50.757 | 51.256 | 51.755 | 51.755 | 52.257 | 52.751 | 52.397 | 52.914 | 56.105 | 51.248 | 26.487 | 29.559 | 30.087 | 30.82 | 31.748 | 32.26 | 32.765 | 33.285 | 34.443 | 34.968 | 54.681 | 55.447 | 39.086 | 39.381 | 39.705 | 40.318 | -2,141.173 | 0 | 0 | 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
| 56.015 | 55.385 | 54.756 | 54.154 | 53.552 | 52.95 | 52.348 | 51.772 | 51.197 | 50.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.289 | -0 | 0 | 0 | 0 | 0 | 0 | 2,141.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | 0.32 | 0.32 | 0.32 | 0.48 | 0.48 | 0.64 | 0.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 3,573.091 | 5,151.428 | 5,154.287 | 5,468.964 | 5,785.288 | 6,307.512 | 5,510.364 | 6,683.822 | 6,377.507 | 6,161.412 | 10,867.656 | 9,332.582 | 8,875.408 | 8,875.331 | 8,577.711 | 8,050.273 | 8,385.005 | 8,453.089 | 5,019.403 | 4,745.369 | 3,680.174 | 3,809.715 | 2,043.705 | 3,063.515 | 2,828.059 | 2,780.041 | 2,450.917 | 3,002.544 | 2,999.219 | 3,667.862 | 3,661.849 | 3,823.283 | 2,931.898 | 1,540.147 | 1,608.097 | 2,142.243 | 2,140.002 | 1,661.902 | 1,660.784 | 1,259.292 | 743.088 | 633.48 | 623.872 | 0.32 | 0.32 | 0.32 | 0.32 | 0.48 | 0.48 | 0.64 | 0.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.185 | 0.22 | 0.253 | 0.318 |
Totaal passiva
| 34,944.161 | 35,221.505 | 35,129.354 | 35,265.405 | 34,833.173 | 34,756.402 | 34,718.025 | 33,095.756 | 32,906.311 | 32,512.202 | 33,071.246 | 33,111.839 | 32,215.04 | 31,864.689 | 32,085.951 | 32,046.919 | 31,371.367 | 32,043.187 | 31,122.286 | 29,554.423 | 28,907.363 | 28,710.921 | 29,184.025 | 29,239.955 | 28,193.675 | 26,895.195 | 23,744.166 | 19,409.002 | 16,245.952 | 14,507.303 | 14,567.819 | 12,601.33 | 11,635.62 | 10,570.808 | 11,295.103 | 7,944.329 | 7,712.069 | 6,486.117 | 7,345.651 | 7,051.155 | 6,782.41 | 6,506.939 | 6,845.969 | 5,649.134 | 4,903.082 | 4,112.622 | 4,056.149 | 3,294.843 | 2,823.75 | 1,861.985 | 2,072.379 | 1,442.869 | 1,173.271 | 580.385 | 634.503 | 458.699 | 432.68 | 184.62 | 353.057 | 284.188 | 276.614 | 232.184 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 9.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,685.462 | 2,682.778 | 2,682.778 | 2,682.778 | 2,682.778 | 2,681.155 | 2,681.155 | 2,677.36 | 2,677.36 | 2,521.78 | 1,008.712 | 1,008.712 | 1,008.712 | 1,008.712 | 1,008.712 | 1,008.712 | 1,008.712 | 1,008.712 | 1,003.885 | 669.257 | 669.257 | 606.033 | 606.033 | 301.351 | 301.351 | 301.351 | 301.351 | 150.244 | 150.244 | 150.244 | 150.244 | 150.244 | 150.244 | 150.244 | 75.122 | 75.122 | 50.081 | 35.581 | 35.581 | 35.581 |
Ingehouden winsten
| -6,415.244 | -5,557.976 | -5,269.978 | -2,144.775 | -1,218.647 | -718.961 | -191.62 | 4,029.718 | 4,798.25 | 5,302.296 | 5,660.846 | 6,294.194 | 6,289.313 | 6,500.571 | 6,819.22 | 7,272.152 | 7,066.174 | 7,029.989 | 7,317.002 | 6,429.063 | 6,420.557 | 7,297.95 | 7,566.999 | 7,047.36 | 6,736.566 | 6,256.437 | 6,246.659 | 5,102.278 | 4,703.454 | 4,281.37 | 4,316.48 | 3,617.576 | 3,397.746 | 3,094.33 | 3,161.015 | 2,878.797 | 2,775.514 | 2,604.468 | 2,683.804 | 2,511.237 | 2,459.533 | 2,107.953 | 2,182.407 | 1,875.002 | 1,691.811 | 1,426.534 | 1,440.517 | 1,228.84 | 1,055.94 | 782.799 | 813.225 | 750.387 | 611.544 | 397.775 | 406.563 | 348.106 | 277.592 | 196.826 | 203.214 | 185.381 | 158.906 | 127.713 |
Overige gereserveerde algehele resultaten
| 778.898 | -9.346 | 2,961.777 | 2,421.09 | 800.625 | 2,411.744 | 791.093 | 2,411.636 | 791.093 | 2,411.068 | 786.86 | 2,414.735 | 794.766 | 2,422.356 | 4.206 | 4.763 | 4.894 | 4.017 | 0 | 0 | 0 | 5.18 | 4.529 | 4.324 | 4.445 | 4.102 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,620.207 | 2,387.786 | -574.12 | 0 | 1,620.207 | 0 | 1,620.207 | 0 | 1,620.207 | 0 | 1,623.749 | 0 | 1,627.492 | 0 | 2,417.881 | 2,412.28 | 2,412.28 | 2,426.144 | 2,424.86 | 2,519.585 | 2,494.615 | 2,498.128 | 2,498.128 | 2,384.528 | 2,384.528 | 2,385.09 | 2,385.09 | 2,205.516 | 2,200.348 | 2,191.63 | 2,191.63 | 567.679 | 2,080.747 | 2,080.747 | 2,080.747 | 2,007.715 | 2,007.715 | 2,007.715 | 2,007.715 | 1,991.387 | 1,944.616 | 2,273.698 | 2,273.698 | 694.333 | 694.333 | 928.771 | 928.771 | 847.473 | 847.473 | 925.713 | 908.879 | 811.896 | 783.594 | 755.291 | 736.229 | 711.62 | 786.742 | 786.742 | 811.783 | 23.307 | 20.442 | 17.014 |
Totaal eigen vermogen van aandeelhouders
| -1,330.677 | -484.728 | -196.858 | 2,961.777 | 3,887.647 | 4,378.245 | 4,905.142 | 9,126.816 | 9,895.013 | 10,398.826 | 10,756.917 | 11,394.391 | 11,397.032 | 11,608.389 | 11,926.769 | 12,374.657 | 12,168.809 | 12,145.612 | 12,427.325 | 11,634.111 | 11,600.634 | 12,486.72 | 12,755.118 | 12,118.991 | 11,808.318 | 11,328.408 | 11,314.528 | 9,988.949 | 9,584.958 | 9,150.361 | 9,185.471 | 6,707.035 | 6,487.205 | 6,183.789 | 6,250.474 | 5,895.223 | 5,791.941 | 5,620.894 | 5,700.23 | 5,511.336 | 5,408.035 | 5,050.908 | 5,125.362 | 3,175.368 | 2,992.177 | 2,656.657 | 2,670.639 | 2,377.664 | 2,204.765 | 1,858.756 | 1,872.347 | 1,712.526 | 1,545.382 | 1,303.31 | 1,293.035 | 1,209.97 | 1,139.456 | 1,058.691 | 1,065.078 | 244.269 | 214.929 | 180.308 |
Totaal eigen vermogen
| -103.08 | 756.755 | 1,059.87 | 4,237.506 | 5,169.903 | 5,505.506 | 6,054.524 | 10,533.354 | 11,306.561 | 11,817.35 | 12,176.022 | 12,837.08 | 12,782.39 | 12,970.539 | 13,293.173 | 13,753.851 | 13,503.042 | 12,448.021 | 12,689.216 | 11,899.134 | 11,845.605 | 12,726.935 | 12,908.604 | 12,276.247 | 11,959.764 | 11,471.604 | 11,370.171 | 10,046.616 | 9,640.118 | 9,452.541 | 9,438.052 | 6,934.242 | 6,691.067 | 6,350.148 | 6,400.532 | 5,910.023 | 5,809.226 | 5,632.807 | 5,720.301 | 5,538.012 | 5,437.749 | 5,075.034 | 5,153.558 | 3,198.373 | 3,015.397 | 2,678.844 | 2,691.063 | 2,391.078 | 2,221.614 | 1,876.488 | 1,889.761 | 1,719.837 | 1,549.864 | 1,311.185 | 1,293.035 | 1,209.97 | 1,139.456 | 1,058.691 | 1,065.078 | 244.269 | 214.929 | 180.308 |
Totaal passiva en aandeelhoudersvermogen
| 34,841.081 | 35,978.26 | 36,189.224 | 39,502.91 | 40,003.076 | 40,261.909 | 40,772.55 | 43,629.11 | 44,212.872 | 44,329.551 | 45,247.268 | 45,948.919 | 44,997.431 | 44,835.228 | 45,379.124 | 45,800.77 | 44,874.409 | 44,491.208 | 43,811.501 | 41,453.557 | 40,752.969 | 41,437.856 | 42,092.629 | 41,516.202 | 40,153.439 | 38,366.799 | 35,114.337 | 29,455.618 | 25,886.069 | 23,959.844 | 24,005.871 | 19,535.571 | 18,326.688 | 16,920.956 | 17,695.636 | 13,854.352 | 13,521.294 | 12,118.923 | 13,065.952 | 12,589.167 | 12,220.159 | 11,581.973 | 11,999.527 | 8,847.506 | 7,918.479 | 6,791.466 | 6,747.212 | 5,685.921 | 5,045.364 | 3,738.473 | 3,962.14 | 3,162.706 | 2,723.136 | 1,891.571 | 1,927.538 | 1,668.669 | 1,572.136 | 1,243.311 | 1,418.135 | 528.457 | 491.543 | 412.492 |