Hangzhou Greatstar Industrial Co., Ltd
SZSE:002444.SZ
17.7 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6,240.399 | 5,341.439 | 5,853.157 | 5,178.728 | 6,488.937 | 5,524.227 | 4,836.847 | 4,863.206 | 4,190.793 | 4,333.624 | 4,027.45 | 4,033.707 | 2,774.989 | 3,714.423 | 3,634.622 | 3,750.506 | 3,726.803 | 2,628.65 | 2,348.688 | 2,456.927 | 3,100.238 | 2,699.887 | 2,298.841 | 2,529.528 | 2,027.454 | 1,364.898 | 2,432.825 | 2,300.975 | 2,697.442 | 2,054.06 | 2,821.086 | 2,709.715 | 3,102.332 | 3,119.669 | 2,922.772 | 1,894.354 | 1,521.95 | 1,689.031 | 1,628.303 | 1,323.199 | 1,149.777 | 1,402.182 | 1,149.776 | 989.111 | 1,130.036 | 908.294 | 1,650.718 | 1,554.798 | 1,625.914 | 1,527.825 | 1,546.559 | 1,463.445 | 1,482.494 | 1,705.42 | 1,949.522 | 1,962.019 | 1,913.63 | 490.205 | 325.179 | 210.011 |
Kortetermijnbeleggingen
| 18.202 | 0.731 | 33.492 | 122.651 | 45.005 | 36.921 | 7.197 | 70.23 | 4.94 | 6.436 | 2.86 | 13.558 | 43.219 | 53.006 | 71.35 | 63.751 | 40.259 | 32.447 | 30.319 | 71.998 | 83.71 | 92.678 | 90.072 | 87.7 | 54.155 | 50.334 | 38.158 | 40.341 | 41.608 | 61.774 | 64.306 | 62.472 | 91.569 | 96.747 | 114.354 | 94.576 | 157.047 | 138.909 | 125.47 | 143.219 | 156.395 | 181.182 | 225.413 | 143.744 | 116.143 | 99.941 | 75.318 | 10.79 | 1.661 | 0.395 | 3.791 | 1.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 6,258.602 | 5,342.169 | 5,886.649 | 5,301.379 | 6,533.942 | 5,561.148 | 4,844.045 | 4,933.436 | 4,195.734 | 4,340.06 | 4,030.31 | 4,047.265 | 2,818.208 | 3,767.43 | 3,705.973 | 3,814.257 | 3,767.062 | 2,661.098 | 2,379.007 | 2,528.925 | 3,183.948 | 2,792.565 | 2,388.912 | 2,617.228 | 2,081.61 | 1,415.232 | 2,470.983 | 2,341.317 | 2,739.05 | 2,115.834 | 2,885.392 | 2,772.187 | 3,193.901 | 3,216.415 | 3,037.126 | 1,988.929 | 1,678.997 | 1,827.94 | 1,753.773 | 1,466.418 | 1,306.173 | 1,583.364 | 1,375.19 | 1,132.855 | 1,246.179 | 1,008.234 | 1,726.036 | 1,565.588 | 1,627.576 | 1,528.219 | 1,550.35 | 1,464.851 | 1,482.494 | 1,705.42 | 1,949.522 | 1,962.019 | 1,913.63 | 490.205 | 325.179 | 210.011 |
Nettovorderingen
| 3,795.617 | 3,177.447 | 2,908.575 | 2,569.351 | 2,826.411 | 2,352.468 | 2,428.742 | 2,426.588 | 3,271.791 | 2,858.872 | 2,584.033 | 2,537.811 | 2,903.247 | 2,203.893 | 1,814.497 | 1,788.314 | 2,342.721 | 2,260.103 | 1,306.926 | 1,291.358 | 1,560.213 | 1,469.643 | 1,528.406 | 1,267.177 | 1,730.802 | 1,207.599 | 1,020.884 | 1,122.274 | 1,257.767 | 954.241 | 793.76 | 883.769 | 985.617 | 910.292 | 730.845 | 685.524 | 1,053.256 | 715.303 | 683.832 | 749.177 | 1,064.6 | 702.115 | 812.776 | 877.098 | 1,063.156 | 714.998 | 605.979 | 725.868 | 999.589 | 752.89 | 638.963 | 791.563 | 842.821 | 689.61 | 614.415 | 554.582 | 761.245 | 547.972 | 382.252 | 476.586 |
Voorraad
| 2,764.145 | 2,950.399 | 2,720.804 | 2,569.302 | 2,709.159 | 2,916.395 | 2,697.287 | 2,812.573 | 3,102.961 | 3,133.911 | 2,786.913 | 2,835.778 | 2,087.002 | 1,835.205 | 1,504.679 | 1,386.321 | 975.177 | 1,178.471 | 1,147.204 | 1,193.885 | 1,309.6 | 1,209.433 | 1,182.499 | 982.085 | 892.188 | 819.509 | 790.772 | 742.715 | 780.386 | 557.664 | 475.807 | 476.141 | 397.803 | 331.286 | 302.066 | 258.43 | 325.231 | 242.416 | 222.084 | 196.064 | 298.113 | 206.84 | 234.884 | 159.813 | 232.876 | 150.213 | 151.112 | 143.716 | 194.958 | 166.763 | 152.987 | 142.302 | 147.964 | 127.297 | 107.078 | 93.517 | 63.092 | 85.233 | 78.967 | 66.452 |
Overige vlottende activa
| 319.917 | 154.827 | 231.572 | 116.386 | 157.355 | 184.827 | 163.212 | 134.229 | 207.638 | 205.436 | 188.192 | 194.082 | 318.506 | 190.077 | 164.531 | 146.714 | 157.644 | 193.939 | 196.188 | 130.257 | 89.769 | 88.059 | 80.448 | 92.061 | 634.324 | 400.56 | 374.398 | 886.209 | 657.312 | 571.454 | 548.31 | 525.561 | 246.118 | 256.85 | 280.613 | 148.31 | 247.306 | 393.694 | 653.404 | 879.191 | 721.661 | 442.927 | 561.114 | 636.166 | 567.591 | 637.593 | 20.54 | 165.178 | 2.292 | 2.166 | 3.403 | 1.689 | 3.724 | 2.95 | 3.755 | 1.762 | 0.652 | 0.353 | 0.749 | 0.214 |
Totaal vlottende activa
| 13,138.28 | 11,624.842 | 11,747.6 | 10,556.418 | 12,226.867 | 11,014.838 | 10,133.286 | 10,306.826 | 10,778.124 | 10,538.279 | 9,589.447 | 9,614.936 | 8,126.964 | 7,996.604 | 7,189.68 | 7,135.607 | 7,242.604 | 6,293.61 | 5,029.324 | 5,144.425 | 6,143.531 | 5,559.7 | 5,180.265 | 4,958.551 | 5,338.924 | 3,842.9 | 4,657.036 | 5,092.515 | 5,434.514 | 4,199.193 | 4,703.27 | 4,657.659 | 4,823.439 | 4,714.843 | 4,350.649 | 3,081.193 | 3,304.789 | 3,179.353 | 3,313.093 | 3,290.849 | 3,390.546 | 2,935.246 | 2,983.963 | 2,805.932 | 3,109.802 | 2,511.039 | 2,503.667 | 2,600.35 | 2,824.415 | 2,450.037 | 2,345.704 | 2,400.405 | 2,477.002 | 2,525.277 | 2,674.77 | 2,611.879 | 2,738.62 | 1,123.764 | 787.147 | 753.264 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,402.743 | 2,375.895 | 2,339.873 | 2,389.493 | 2,308.597 | 2,298.225 | 2,225.465 | 2,240.631 | 2,098.683 | 2,037.898 | 2,009.09 | 2,020.021 | 2,049.548 | 1,833.444 | 1,658.155 | 1,783.973 | 1,601.745 | 1,479.826 | 1,445.019 | 1,396.386 | 1,165.798 | 1,142.951 | 1,088.951 | 1,056.18 | 964.823 | 826.534 | 812.088 | 819.274 | 848.804 | 711.845 | 715.353 | 721.562 | 716.318 | 715.304 | 710.524 | 717.076 | 714.415 | 688.491 | 650.51 | 649.38 | 654.019 | 641.765 | 547.949 | 526.952 | 502.149 | 490.476 | 469.807 | 410.579 | 335.092 | 312.643 | 285.531 | 263.561 | 241.648 | 222.162 | 223.785 | 201.201 | 203.58 | 197.524 | 90.326 | 84.48 |
Goodwill
| 2,732.801 | 2,560.783 | 2,538.593 | 2,599.612 | 2,502.336 | 2,538.992 | 2,423.141 | 2,436.141 | 2,428.993 | 2,348.413 | 2,287.387 | 2,305.781 | 2,381.681 | 1,776.694 | 1,772.501 | 1,825.528 | 1,910.299 | 1,944.821 | 1,932.06 | 1,873.719 | 1,871.771 | 1,833.092 | 1,778.526 | 1,789.321 | 1,839.532 | 811.991 | 811.991 | 811.991 | 277.1 | 192.144 | 192.144 | 192.144 | 119.44 | 119.44 | 119.44 | 119.44 | 119.072 | 1.363 | 1.363 | 1.363 | 1.363 | 1.363 | 1.363 | 1.363 | 1.363 | 1.363 | 10.506 | 1.054 | 0.884 | 0.884 | 0.884 | 0.884 | 1.06 | 1.06 | 0.884 | 0.884 | 0 | 0 | 0 | 0 |
Immateriële activa
| 965.802 | 878.251 | 886.848 | 887.953 | 775.439 | 792.619 | 752.075 | 712.799 | 726.959 | 665.505 | 655.577 | 671.293 | 674.955 | 702.508 | 615.577 | 607.717 | 537.73 | 542.006 | 533.967 | 507.806 | 509.348 | 511.283 | 453.603 | 431.744 | 377.807 | 198.288 | 177.873 | 176.449 | 675.15 | 131.671 | 122.833 | 123.403 | 119.403 | 120.606 | 121.845 | 122.788 | 123.496 | 94.985 | 95.594 | 96.447 | 96.694 | 97.492 | 97.91 | 94.973 | 94.781 | 94.686 | 81.83 | 73.209 | 69.53 | 69.673 | 70.212 | 70.746 | 71.17 | 70.337 | 70.558 | 71.001 | 73.982 | 74.465 | 54.996 | 55.362 |
Goodwill en immateriële activa
| 3,698.604 | 3,439.034 | 3,425.441 | 3,487.565 | 3,277.776 | 3,331.611 | 3,175.216 | 3,148.94 | 3,155.952 | 3,013.918 | 2,942.964 | 2,977.074 | 3,056.636 | 2,479.202 | 2,388.078 | 2,433.245 | 2,448.028 | 2,486.827 | 2,466.027 | 2,381.525 | 2,381.12 | 2,344.375 | 2,232.129 | 2,221.065 | 2,217.339 | 1,010.279 | 989.863 | 988.44 | 952.25 | 323.814 | 314.977 | 315.547 | 238.843 | 240.046 | 241.285 | 242.227 | 242.568 | 96.348 | 96.957 | 97.81 | 98.057 | 98.855 | 99.274 | 96.336 | 96.145 | 96.049 | 92.336 | 74.263 | 70.414 | 70.558 | 71.096 | 71.631 | 72.23 | 71.397 | 71.442 | 71.885 | 73.982 | 74.465 | 54.996 | 55.362 |
Langetermijnbeleggingen
| 3,594.163 | 3,247.178 | 3,103.443 | 3,084.733 | 2,907.746 | 2,808.951 | 2,677.085 | 2,490.843 | 2,536.502 | 2,400.811 | 2,366.344 | 2,356.935 | 2,297.725 | 2,249.81 | 2,194.551 | 2,160.677 | 2,078.623 | 2,016.19 | 2,123.5 | 2,052.466 | 1,004.199 | 959.878 | 929.724 | 917.818 | 977.208 | 995.421 | 1,053.682 | 957.276 | 943.989 | 1,413.896 | 1,389.567 | 1,305.172 | 1,215.501 | 1,254.432 | 1,367.455 | 1,370.562 | 1,426.387 | 1,349.347 | 1,280.747 | 1,252.993 | 1,175.952 | 1,141.647 | 1,024.06 | 1,029.928 | 1,027.381 | 1,028.576 | 710.866 | 677.827 | 675.154 | 480.496 | 471.452 | 467.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 110.183 | 101.033 | 106.666 | 92.688 | 108.385 | 102.409 | 88.944 | 92.864 | 65.992 | 59.942 | 51.143 | 64.334 | 42.116 | 34.944 | 22.116 | 41.813 | 20.207 | 28.413 | 26.936 | 27.135 | 22.871 | 19.378 | 35 | 18.317 | 33.606 | 17.355 | 16.062 | 17.85 | 18.65 | 17.395 | 15.917 | 14.959 | 19.782 | 23.098 | 18.029 | 18.406 | 17.017 | 12.288 | 19.964 | 14.542 | 14.829 | 8.987 | 11.921 | 6.868 | 6.103 | 6.346 | 7.061 | 5.491 | 7.951 | 4.268 | 10.453 | 8.673 | 12.994 | 10.53 | 9.82 | 9.065 | 11.203 | 9.266 | 8.075 | 8.243 |
Overige niet-vlottende activa
| 95.805 | 215.497 | 85.726 | 72.899 | 303.389 | 255.178 | 220.14 | 299.451 | 279.159 | 276.873 | 262.275 | 273.856 | 273.101 | 529.427 | 312.382 | 122.464 | 98.287 | 81.171 | 75.81 | 130.562 | 114.67 | 119.262 | 112.836 | 109.467 | 85.651 | 1,328.354 | 43.799 | 46.447 | 45.685 | 936.866 | 79.033 | 77.837 | 93.048 | 98.331 | 116.054 | 96.36 | 157.961 | 139.681 | 125.797 | 143.576 | 157.076 | 181.738 | 226.012 | 146.798 | 116.832 | 100.68 | 75.767 | 11.287 | 1.661 | 0.395 | 3.791 | 1.406 | 262.779 | 9.165 | 18.113 | 17.464 | 17.464 | 17.464 | 17.464 | 17.464 |
Totaal niet-vlottende activa
| 9,901.498 | 9,378.637 | 9,061.15 | 9,127.38 | 8,905.894 | 8,796.374 | 8,386.851 | 8,272.729 | 8,136.288 | 7,789.441 | 7,631.816 | 7,692.219 | 7,719.126 | 7,126.827 | 6,575.282 | 6,542.172 | 6,246.89 | 6,092.427 | 6,137.291 | 5,988.073 | 4,688.656 | 4,585.843 | 4,398.64 | 4,322.846 | 4,278.627 | 4,177.943 | 2,915.494 | 2,829.286 | 2,809.378 | 3,403.817 | 2,514.847 | 2,435.077 | 2,283.492 | 2,331.211 | 2,453.347 | 2,444.63 | 2,558.348 | 2,286.155 | 2,173.975 | 2,158.301 | 2,099.933 | 2,072.992 | 1,909.217 | 1,806.882 | 1,748.609 | 1,722.128 | 1,355.837 | 1,179.447 | 1,090.272 | 868.359 | 842.323 | 813.057 | 589.651 | 313.255 | 323.16 | 299.616 | 306.229 | 298.719 | 170.862 | 165.55 |
Totaal activa
| 23,039.778 | 21,003.48 | 20,808.75 | 19,683.797 | 21,132.761 | 19,811.211 | 18,520.137 | 18,579.555 | 18,914.412 | 18,327.72 | 17,221.263 | 17,307.155 | 15,846.09 | 15,123.432 | 13,764.962 | 13,677.779 | 13,489.494 | 12,386.037 | 11,166.615 | 11,132.499 | 10,832.187 | 10,145.544 | 9,578.904 | 9,281.397 | 9,617.551 | 8,020.842 | 7,572.53 | 7,921.801 | 8,243.892 | 7,603.009 | 7,218.117 | 7,092.736 | 7,106.931 | 7,046.054 | 6,803.997 | 5,525.823 | 5,863.137 | 5,465.507 | 5,487.068 | 5,449.149 | 5,490.48 | 5,008.238 | 4,893.18 | 4,612.814 | 4,858.41 | 4,233.166 | 3,859.505 | 3,779.797 | 3,914.687 | 3,318.397 | 3,188.027 | 3,213.462 | 3,066.653 | 2,838.532 | 2,997.93 | 2,911.495 | 3,044.848 | 1,422.483 | 958.009 | 918.814 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,816.59 | 1,848.609 | 1,535.147 | 1,567.046 | 1,789.421 | 1,770.592 | 1,408.248 | 1,387.972 | 1,593.857 | 1,700.515 | 1,522.641 | 1,692.159 | 1,290.334 | 1,269.813 | 1,086.155 | 1,193.241 | 999.368 | 1,095.933 | 789.053 | 1,202.814 | 1,301.062 | 1,257.722 | 921.359 | 915.37 | 1,153.127 | 769.513 | 764.046 | 765.451 | 921.452 | 614.766 | 537.495 | 587.901 | 566.55 | 472.363 | 398.742 | 372.955 | 628.499 | 430.568 | 365.245 | 352.566 | 638.148 | 371.192 | 407.258 | 447.135 | 614.005 | 271.429 | 254.027 | 291.312 | 455.252 | 225.249 | 194.524 | 202.099 | 365.985 | 242.406 | 213.71 | 206.959 | 308.72 | 279.417 | 259.289 | 259.968 |
Kortlopende schulden
| 3,394.192 | 2,041.078 | 2,865.964 | 2,098.552 | 3,264.046 | 1,717.92 | 1,295.103 | 1,702.36 | 2,028.902 | 2,150.815 | 2,385.655 | 2,165.427 | 2,271.406 | 1,870.169 | 1,455.071 | 1,236.832 | 1,504.397 | 1,695.102 | 1,366.421 | 1,005.003 | 800.983 | 487.703 | 558.159 | 286.117 | 361.763 | 221.085 | 38.76 | 401.641 | 668.217 | 810.331 | 652.724 | 553.717 | 639.391 | 911.843 | 783.18 | 679.531 | 762.594 | 844.383 | 822.879 | 841.276 | 367.441 | 402.62 | 322.914 | 317.233 | 423.922 | 331.287 | 255 | 254.5 | 183.889 | 17.5 | 76 | 84.898 | 4.5 | 2 | 0 | 7 | 4 | 324 | 4 | 4 |
Belastingschulden
| 0 | 195.816 | 149.177 | 97.188 | 174.829 | 147.872 | 161.938 | 176.944 | 227.598 | 175.988 | 146.74 | 170.836 | 242.94 | 188.319 | 129.756 | 185.996 | 185.256 | 127.35 | 58.217 | 82.867 | 133.709 | 96.127 | 67.412 | 113.536 | 124.395 | 81.775 | 21.603 | 55.271 | 80.596 | 63.444 | 60.595 | 82.668 | 80.724 | 52.349 | 42.267 | 38.977 | 79.889 | 34.181 | 46.987 | 69.216 | 71.476 | 48.531 | 47.312 | 52.524 | 53.943 | 28.629 | 17.399 | 19.768 | 29.877 | 10.16 | 7.942 | 11.279 | 29.512 | 19.245 | 18.544 | 10.418 | 32.577 | 27.425 | 17.751 | 13.187 |
Uitgestelde opbrengsten
| 211.173 | 568.838 | 124.86 | 147.203 | 580.303 | 535.288 | 117.944 | 131.898 | 96.268 | 0 | 0 | 0 | 242.94 | 188.319 | 129.756 | 185.996 | 218.874 | 172.892 | 79.635 | 251.539 | 293.217 | 228.904 | 199.923 | 283.616 | 430.534 | 153.635 | 93.006 | 170.95 | 174.101 | 236.814 | 120.625 | 169.782 | 173.13 | 156.366 | 160.352 | 141.273 | 147.682 | 89.467 | 84.766 | 132.323 | 113.094 | 77.572 | 67.488 | 98.997 | 81.745 | 52.601 | 36.8 | 63.163 | 55.804 | 30.432 | 27.348 | 40.833 | 59.847 | 49.245 | 0 | 40.455 | 74.049 | 62.247 | 36.276 | 39.708 |
Overige kortlopende verplichtingen
| 422.667 | 0.811 | 409.195 | 419.875 | 0.656 | 0.84 | 375.325 | 519.37 | 994.902 | 1,010.198 | 1,048.011 | 1,206.128 | 394.447 | 287.005 | 213.266 | 294.823 | 219.742 | 201.694 | 199.179 | 56.674 | 73.737 | 71.666 | 72.486 | 51.159 | 42.079 | 36.534 | 42.879 | 28.95 | 33.611 | 33.313 | 41.845 | 30.209 | 29.638 | 27.145 | 21.833 | 17.036 | 23.011 | 20.767 | 25.569 | 18.701 | 25.817 | 17.802 | 27.309 | 13.06 | 19.939 | 13.634 | 27.979 | 17.165 | 20.026 | 18.455 | 23.295 | 23.273 | 13.149 | 9.73 | 71.309 | 16.15 | 64.103 | 20.08 | 0.003 | 13.588 |
Totaal kortlopende verplichtingen
| 5,844.622 | 4,459.336 | 4,935.166 | 4,232.676 | 5,634.426 | 4,024.639 | 3,196.62 | 3,741.6 | 4,713.929 | 4,861.528 | 4,956.307 | 5,063.714 | 4,199.126 | 3,615.306 | 2,884.248 | 2,910.892 | 2,942.382 | 3,165.622 | 2,434.288 | 2,516.031 | 2,468.999 | 2,045.995 | 1,751.927 | 1,536.263 | 1,987.504 | 1,180.768 | 938.691 | 1,366.992 | 1,797.381 | 1,695.223 | 1,352.689 | 1,341.609 | 1,408.709 | 1,567.717 | 1,364.108 | 1,210.795 | 1,561.787 | 1,385.184 | 1,298.459 | 1,344.865 | 1,144.499 | 869.185 | 824.968 | 876.426 | 1,139.611 | 668.952 | 573.806 | 626.14 | 714.972 | 291.636 | 321.166 | 351.104 | 443.482 | 303.38 | 285.018 | 270.564 | 450.872 | 685.745 | 299.568 | 317.263 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| -298.521 | 305.1 | 275.921 | 0.708 | 463.459 | 1,228.311 | 1,279.158 | 1,116.826 | 1,661.265 | 1,738.538 | 1,193.638 | 1,304.642 | 754.809 | 817.725 | 626.846 | 1,555.589 | 1,501.252 | 786.99 | 763.677 | 887.52 | 670.219 | 749.13 | 809.981 | 826.747 | 888.884 | 409.19 | 445.95 | 446.2 | 477.96 | 0 | 0 | 0 | 194.324 | 192.968 | 188.021 | 188.964 | 127.226 | 122.272 | 122.844 | 122.38 | 476.204 | 476.227 | 354.805 | 118.28 | 215.528 | 216.307 | 219.271 | 187.841 | 300 | 250 | 150 | 198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 2.159 | 2.487 | 2.822 | 2.518 | 1.77 | 1.958 | 2.161 | 2.365 | 6.729 | 2.789 | 6.596 | 2.802 | 3.095 | 3.394 | 3.694 | 3.993 | 4.307 | 4.606 | 4.89 | 5.19 | 5.489 | 5.788 | 6.113 | 6.387 | 6.162 | 6.435 | 6.728 | 6.982 | 5.053 | 5.35 | 6.612 | 5.764 | 5.874 | 6.126 | 6.359 | 6.592 | 8.712 | 8.906 | 7.296 | 7.42 | 0 | 0 | 0 | 4.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 129.76 | 121.413 | 128.774 | 124.722 | 76.011 | 86.328 | 73.52 | 70.462 | 97.515 | 101.878 | 85.132 | 96.927 | 85.494 | 89.35 | 78.157 | 86.921 | 73.712 | 52.34 | 47.334 | 59.747 | 47.507 | 47.246 | 55.845 | 41.497 | 33.495 | 5.377 | 6.975 | 7.613 | 4.814 | 4.354 | 4.626 | 5.374 | 4.193 | 5.235 | 4.214 | 3.046 | 0.336 | 2.282 | 1.896 | 3.476 | 0 | 0 | 0 | -4.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -129.76 | 27.105 | 26.22 | 308.083 | 28.2 | 29.074 | 23.95 | 23.772 | 24.567 | 24.829 | 37.246 | 25.779 | 112.248 | 90.403 | 82.91 | 82.974 | 73.451 | 47.704 | 49.169 | 47.578 | 49.817 | 49.578 | 49.332 | 49.084 | 9.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.847 | 3.935 | 4.023 | 4.111 | 0 | 0 | 0 | -187.841 | -300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| -296.361 | 456.105 | 433.737 | 436.032 | 569.439 | 1,345.671 | 1,378.789 | 1,213.425 | 1,790.077 | 1,868.034 | 1,322.612 | 1,430.151 | 955.646 | 1,000.872 | 791.607 | 1,729.477 | 1,652.721 | 891.64 | 865.071 | 1,000.034 | 773.032 | 851.741 | 921.272 | 923.715 | 938.117 | 421.002 | 459.653 | 460.795 | 487.827 | 9.704 | 11.238 | 11.137 | 204.391 | 204.329 | 198.594 | 198.602 | 136.274 | 133.461 | 132.036 | 133.276 | 480.051 | 480.162 | 358.828 | 122.391 | 215.528 | 216.307 | 219.271 | 187.841 | 300 | 250 | 150 | 198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| -296.361 | 4,915.441 | 5,368.903 | 4,668.707 | 6,203.865 | 5,370.311 | 4,575.409 | 4,955.026 | 6,504.006 | 6,729.562 | 6,278.918 | 6,493.865 | 5,154.772 | 4,616.178 | 3,675.855 | 4,640.369 | 4,595.103 | 4,057.262 | 3,299.358 | 3,516.065 | 3,242.031 | 2,897.736 | 2,673.199 | 2,459.978 | 2,925.621 | 1,601.769 | 1,398.344 | 1,827.787 | 2,285.208 | 1,704.927 | 1,363.927 | 1,352.746 | 1,613.1 | 1,772.047 | 1,562.702 | 1,409.396 | 1,698.061 | 1,518.645 | 1,430.495 | 1,478.141 | 1,624.55 | 1,349.347 | 1,183.796 | 998.817 | 1,355.139 | 885.259 | 793.077 | 813.981 | 1,014.972 | 541.636 | 471.166 | 549.104 | 443.482 | 303.38 | 285.018 | 270.564 | 450.872 | 685.745 | 299.568 | 317.263 |
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 | 12.843 | 14.007 | 0 | 6.983 | 5.833 | 1.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,202.502 | 1,202.502 | 1,202.502 | 1,202.502 | 1,202.502 | 1,202.502 | 1,202.502 | 1,202.502 | 1,143.438 | 1,143.438 | 1,143.438 | 1,143.438 | 1,143.438 | 1,143.438 | 1,143.438 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,075.248 | 1,014 | 1,014 | 1,014 | 1,014 | 1,014 | 1,014 | 1,014 | 1,014 | 1,014 | 1,014 | 507 | 507 | 507 | 507 | 507 | 507 | 507 | 507 | 507 | 253.5 | 253.5 | 253.5 | 190 | 190 | 190 |
Ingehouden winsten
| 10,379.201 | 9,936.124 | 9,275.05 | 8,861.804 | 9,010.34 | 8,376.706 | 8,004.88 | 7,702.439 | 7,611.288 | 6,989.723 | 6,531.06 | 6,348.179 | 6,305.876 | 5,883.225 | 5,410.468 | 5,155.116 | 4,991.68 | 4,528.446 | 4,031.21 | 3,849.578 | 3,934.287 | 3,650.61 | 3,359.117 | 3,206.473 | 3,091.012 | 2,845.156 | 2,643.531 | 2,527.019 | 2,447.936 | 2,274.581 | 2,236.832 | 2,130.947 | 2,031.378 | 1,810.785 | 1,784.492 | 1,677.968 | 1,674.453 | 1,465.323 | 1,552.086 | 1,465.244 | 1,423.132 | 1,225.924 | 1,199.596 | 1,108.1 | 1,039.456 | 880.108 | 930.124 | 837.053 | 817.257 | 693.353 | 634.502 | 581.88 | 570.396 | 482.315 | 661.097 | 588.47 | 573.71 | 480.057 | 402.823 | 346.36 |
Overige gereserveerde algehele resultaten
| 5,194.165 | 1,248.304 | 5,020.484 | 1,279.641 | 4,757.537 | 1,161.852 | 4,746.363 | 997.186 | 3,656.929 | 764.945 | 3,299.144 | 573.618 | 3,213.288 | 540.936 | 3,317.615 | 84.672 | 244.674 | 151.587 | 187.43 | 145.005 | 88.773 | 57.41 | 9.165 | 77.975 | 37.785 | 16.02 | 12.38 | 12.701 | 19.585 | 131.564 | 134.603 | 129.344 | 110.625 | 111.802 | 118.821 | 118.043 | 214.169 | 248.275 | 260.747 | 261.384 | 263.249 | -12.843 | -14.007 | 327.491 | -6.983 | -5.833 | -1.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -236.626 | 3,504.033 | -236.626 | 3,504.033 | -236.626 | 3,496.728 | -236.626 | 3,495.821 | -236.626 | 2,483.477 | -236.626 | 2,533.661 | -186.442 | 2,711.79 | 0 | 2,511.155 | 2,360.758 | 2,360.688 | 2,360.758 | 2,360.758 | 2,303.217 | 2,280.02 | 2,279.631 | 2,285.131 | 2,353.656 | 2,353.656 | 2,314.52 | 2,350.467 | 2,296.033 | 2,297.926 | 2,290.681 | 2,290.412 | 2,164.082 | 2,166.635 | 2,166.869 | 1,212.619 | 1,164.111 | 1,159.796 | 1,158.562 | 1,158.562 | 1,089.755 | 1,344.501 | 1,420.92 | 1,089.755 | 1,381.486 | 1,889.759 | 1,566.816 | 1,566.862 | 1,541.217 | 1,541.06 | 1,540.717 | 1,540.717 | 1,512.038 | 1,512.25 | 1,765.82 | 1,766.43 | 1,734.993 | 37.114 | 37.114 | 37.114 |
Totaal eigen vermogen van aandeelhouders
| 16,539.242 | 15,890.964 | 15,261.41 | 14,847.98 | 14,733.753 | 14,237.788 | 13,717.119 | 13,397.948 | 12,175.029 | 11,381.583 | 10,737.017 | 10,598.897 | 10,476.161 | 10,279.389 | 9,871.521 | 8,826.191 | 8,672.36 | 8,115.968 | 7,654.647 | 7,430.59 | 7,401.524 | 7,063.287 | 6,723.161 | 6,644.828 | 6,557.7 | 6,290.08 | 6,045.678 | 5,965.435 | 5,838.802 | 5,779.319 | 5,737.363 | 5,625.95 | 5,381.333 | 5,164.469 | 5,145.429 | 4,022.63 | 4,066.733 | 3,887.394 | 3,985.395 | 3,899.189 | 3,790.136 | 3,584.425 | 3,634.515 | 3,539.346 | 3,434.942 | 3,276.866 | 3,003.94 | 2,910.915 | 2,865.474 | 2,741.413 | 2,682.219 | 2,629.597 | 2,589.434 | 2,501.564 | 2,680.417 | 2,608.4 | 2,562.204 | 707.171 | 629.937 | 573.474 |
Totaal eigen vermogen
| 16,739.525 | 16,088.039 | 15,439.847 | 15,012.571 | 14,928.896 | 14,440.9 | 13,944.728 | 13,624.529 | 12,410.406 | 11,598.158 | 10,942.345 | 10,813.29 | 10,691.318 | 10,507.254 | 10,089.107 | 9,037.41 | 8,894.391 | 8,328.776 | 7,867.257 | 7,616.434 | 7,590.156 | 7,247.808 | 6,905.706 | 6,821.42 | 6,691.93 | 6,419.073 | 6,174.186 | 6,094.014 | 5,958.684 | 5,898.082 | 5,854.19 | 5,739.99 | 5,493.831 | 5,274.007 | 5,241.295 | 4,116.427 | 4,165.076 | 3,946.862 | 4,056.573 | 3,971.008 | 3,865.93 | 3,658.89 | 3,709.384 | 3,613.997 | 3,503.271 | 3,347.908 | 3,066.427 | 2,965.816 | 2,899.715 | 2,776.761 | 2,716.861 | 2,664.358 | 2,623.172 | 2,535.152 | 2,712.911 | 2,640.931 | 2,593.976 | 736.738 | 658.441 | 601.551 |
Totaal passiva en aandeelhoudersvermogen
| 23,039.778 | 21,003.48 | 20,808.75 | 19,683.797 | 21,132.761 | 19,811.211 | 18,520.137 | 18,579.555 | 18,914.412 | 18,327.72 | 17,221.263 | 17,307.155 | 15,846.09 | 15,123.432 | 13,764.962 | 13,677.779 | 13,489.494 | 12,386.037 | 11,166.615 | 11,132.499 | 10,832.187 | 10,145.544 | 9,578.904 | 9,281.397 | 9,617.551 | 8,020.842 | 7,572.53 | 7,921.801 | 8,243.892 | 7,603.009 | 7,218.117 | 7,092.736 | 7,106.931 | 7,046.054 | 6,803.997 | 5,525.823 | 5,863.137 | 5,465.507 | 5,487.068 | 5,449.149 | 5,490.48 | 5,008.238 | 4,893.18 | 4,612.814 | 4,858.41 | 4,233.166 | 3,859.505 | 3,779.797 | 3,914.687 | 3,318.397 | 3,188.027 | 3,213.462 | 3,066.653 | 2,838.532 | 2,997.93 | 2,911.495 | 3,044.848 | 1,422.483 | 958.009 | 918.814 |