Jinzi Ham Co.,Ltd.
SZSE:002515.SZ
5.03 (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 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,303.674 | 1,313.726 | 1,416.379 | 1,265.753 | 1,540.517 | 526.684 | 599.407 | 605.022 | 643.71 | 447.907 | 388.281 | 150.779 | 102.53 | 56.076 | 54.997 | 96.315 | 96.607 | 83.771 | 304.727 | 86.592 | 45.44 | 55.979 | 116.727 | 259.955 | 302.626 | 389.803 | 349.823 | 430.482 | 264.785 | 147.022 | 358.995 | 21.761 | 93.935 | 14.797 | 20.071 | 48.58 | 243.391 | 263.479 | 443.599 | 17.07 | 10.482 | 64.855 | 34.449 | 38.713 | 58.896 | 83.867 | 198.168 | 302.813 | 124.993 | 275.405 | 331.292 | 333.268 | 408.218 | 434.554 | 472.381 | 547.925 | 14.864 | 9.732 | 8.935 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -263.966 | -264.881 | -265.469 | -266.688 | 288.725 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 90.791 | 121.656 | 121.656 | 121.656 | 0 | 123 | 0 | 0 | 0 | 180.851 | 341.397 | 270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,303.674 | 1,313.726 | 1,416.379 | 1,265.753 | 1,540.517 | 526.684 | 599.407 | 605.022 | 643.71 | 447.907 | 388.281 | 150.779 | 102.53 | 56.076 | 54.997 | 96.315 | 96.607 | 83.771 | 304.727 | 116.592 | 45.44 | 55.979 | 116.727 | 259.955 | 393.417 | 511.459 | 471.479 | 552.138 | 264.785 | 147.022 | 358.995 | 21.761 | 93.935 | 195.647 | 361.468 | 48.58 | 243.391 | 263.479 | 443.599 | 17.07 | 10.482 | 64.855 | 34.449 | 38.713 | 58.896 | 83.867 | 198.168 | 302.813 | 124.993 | 275.405 | 331.292 | 333.268 | 408.218 | 434.554 | 472.381 | 547.925 | 14.864 | 9.732 | 8.935 |
Nettovorderingen
| 25.368 | 25.576 | 29.347 | 28.321 | 24.615 | 22.343 | 28.332 | 24.285 | 23.657 | 52.294 | 42.357 | 39.07 | 49.652 | 62.058 | 180.165 | 133.941 | 544.627 | 642.008 | 610.424 | 526.19 | 683.49 | 683.829 | 723.661 | 699.786 | 344.889 | 272.746 | 284.62 | 268.246 | 570.377 | 159.588 | 226.701 | 19.735 | 25.402 | 23.233 | 17.103 | 24.366 | 31.641 | 43.755 | 33.779 | 30.144 | 50.847 | 65.205 | 58.218 | 36.326 | 44.857 | 40.575 | 80.339 | 24.266 | 26.854 | 22.93 | 34.635 | 34.215 | 42.446 | 39.342 | 85.054 | 23.709 | 17.828 | 18.822 | 16.848 |
Voorraad
| 235.897 | 249.493 | 260.407 | 325.693 | 353.792 | 346.788 | 336.146 | 355.354 | 416.719 | 445.123 | 508.628 | 573.973 | 634.951 | 642.618 | 606.075 | 643.142 | 581.593 | 528.101 | 385.124 | 380.634 | 259.653 | 203.293 | 156.296 | 163.972 | 204.343 | 195.552 | 159.099 | 183.957 | 189.275 | 192.487 | 167.012 | 184.259 | 190.28 | 197.361 | 207.294 | 240.447 | 250.646 | 258.607 | 265.94 | 301.961 | 304.629 | 307.681 | 276.485 | 289.632 | 293.618 | 271.69 | 251.378 | 272.078 | 267.969 | 265.949 | 248.679 | 250.056 | 191.065 | 186.498 | 150.544 | 151.189 | 136.813 | 122.716 | 108.076 |
Overige vlottende activa
| 4.701 | 6.502 | 13.87 | 10.5 | 103.791 | 102.702 | 97.383 | 102.168 | 96.796 | 96.697 | 98.201 | 100.622 | 93.448 | 91.687 | 90.632 | 112.964 | 13.569 | 9.772 | 3.459 | 12.495 | 36.533 | 53.203 | 70.217 | 0.845 | 78.791 | 32.151 | 130.104 | 258.928 | 151.405 | 126.09 | 2.574 | 1.267 | 299.337 | 173.347 | 20.589 | 270.992 | 50.556 | 1.051 | 0.948 | 1.021 | 1.396 | 3.6 | 159.965 | 161.412 | 140.761 | 152.03 | 81.315 | 84.243 | 80 | -1.146 | -2.022 | -0.766 | -1.907 | -0.705 | -0.903 | -0.245 | 0.002 | -1.086 | -0.775 |
Totaal vlottende activa
| 1,573.402 | 1,595.297 | 1,723.846 | 1,634.254 | 2,022.715 | 998.517 | 1,061.269 | 1,086.829 | 1,180.882 | 1,042.021 | 1,037.466 | 864.444 | 880.58 | 852.438 | 931.869 | 986.361 | 1,236.396 | 1,263.652 | 1,303.734 | 1,035.911 | 1,025.116 | 996.304 | 1,066.901 | 1,124.558 | 1,021.441 | 1,011.908 | 1,045.302 | 1,263.269 | 1,175.843 | 625.186 | 755.282 | 227.022 | 608.954 | 589.589 | 606.455 | 584.385 | 576.235 | 566.892 | 744.265 | 350.196 | 367.353 | 441.341 | 529.117 | 526.084 | 538.133 | 548.163 | 611.2 | 683.399 | 499.816 | 563.138 | 612.584 | 616.773 | 639.822 | 659.689 | 707.076 | 722.578 | 169.507 | 150.184 | 133.084 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 534.81 | 508.94 | 494.806 | 457.642 | 425.894 | 407.184 | 360.178 | 322.761 | 285.664 | 272.178 | 275.615 | 263.692 | 264.067 | 264.848 | 262.806 | 271.151 | 324.224 | 275.768 | 278.046 | 282.298 | 286.092 | 289.316 | 283.375 | 296.963 | 440.701 | 454.497 | 434.386 | 442.268 | 457.706 | 492.075 | 396.217 | 371.616 | 376.375 | 381.671 | 387.449 | 399.121 | 423.789 | 428.342 | 432.705 | 436.799 | 435.282 | 437.022 | 448.853 | 446.658 | 412.524 | 396.795 | 358.692 | 337.597 | 329.02 | 280.946 | 250.113 | 230.174 | 186.948 | 166.33 | 156.992 | 126.84 | 113.745 | 109.898 | 97.783 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 425.692 | 424.57 | 424.57 | 424.57 | 432.706 | 432.668 | 391.687 | 0 | 0 | 0 | 0 | 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
| 62.009 | 62.46 | 62.91 | 63.36 | 63.811 | 64.267 | 63.939 | 64.37 | 64.881 | 65.314 | 65.746 | 66.1 | 66.598 | 65.49 | 22.342 | 22.248 | 21.919 | 21.806 | 21.686 | 21.107 | 20.827 | 20.836 | 20.973 | 21.11 | 33.339 | 33.061 | 32.092 | 31.759 | 30.298 | 28.694 | 26.393 | 22.302 | 22.802 | 22.89 | 22.756 | 26.982 | 27.257 | 27.455 | 27.614 | 27.818 | 27.869 | 28.148 | 28.356 | 28.634 | 24.397 | 24.593 | 24.789 | 24.852 | 24.876 | 24.794 | 24.54 | 24.696 | 24.813 | 24.3 | 3.458 | 3.492 | 3.47 | 3.503 | 3.567 |
Goodwill en immateriële activa
| 62.009 | 62.46 | 62.91 | 63.36 | 63.811 | 64.267 | 63.939 | 64.37 | 64.881 | 65.314 | 65.746 | 66.1 | 66.598 | 65.49 | 22.342 | 22.248 | 21.919 | 21.806 | 21.686 | 21.107 | 20.827 | 20.836 | 20.973 | 21.11 | 459.031 | 457.631 | 456.662 | 456.329 | 463.003 | 461.362 | 418.08 | 22.302 | 22.802 | 22.89 | 22.756 | 26.982 | 27.257 | 27.455 | 27.614 | 27.818 | 27.869 | 28.148 | 28.356 | 28.634 | 24.397 | 24.593 | 24.789 | 24.852 | 24.876 | 24.794 | 24.54 | 24.696 | 24.813 | 24.3 | 3.458 | 3.492 | 3.47 | 3.503 | 3.567 |
Langetermijnbeleggingen
| 459.179 | 468.392 | 400.076 | 401.76 | 78.816 | 79.649 | 91.764 | 92.682 | 178.872 | 0 | 0 | 180.405 | 313.966 | 314.881 | 315.469 | 316.688 | -238.725 | 50 | 50 | 20 | 50 | 50 | 0 | 0 | 25.022 | -2.33 | -6.266 | -54.384 | 69.707 | 496.462 | 441.681 | 810.001 | 380.001 | 206.09 | 43.543 | 384.94 | 384.94 | 384.94 | 258.94 | 138.94 | 138.94 | 138.94 | 138.94 | 138.94 | 116.535 | 116.535 | 116.535 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 |
Belastingvorderingen
| 14.266 | 14.168 | 15.155 | 16.713 | 16.685 | 16.564 | 17.923 | 19.351 | 16.232 | 17.932 | 19.115 | 20.346 | 14.386 | 14.019 | 14.475 | 15.57 | 14.461 | 14.143 | 14.757 | 15.049 | 13.72 | 13.577 | 13.57 | 13.701 | 21.295 | 22.428 | 20.682 | 20.265 | 19.322 | 20.071 | 14.442 | 2.092 | 2.934 | 2.933 | 2.812 | 3.083 | 3.548 | 3.558 | 3.831 | 3.655 | 1.811 | 1.287 | 2.962 | 2.324 | 1.336 | 1.601 | 2.235 | 2.515 | 2.101 | 2.316 | 1.972 | 2.414 | 0.969 | 0.992 | 1.023 | 1.046 | 0.277 | 0.277 | 0.332 |
Overige niet-vlottende activa
| 0.358 | 0.016 | 73.07 | 73.829 | 0.543 | 0.122 | 0.243 | 0.15 | 2.436 | 180.176 | 180.706 | 1.614 | 3.143 | 3.266 | 0.313 | 4.904 | 324.224 | 35.909 | 36.319 | 66.728 | 37.138 | 37.548 | 47.354 | 38.368 | 152.042 | 165.906 | 177.883 | 177.437 | 42.032 | 42.211 | 41.771 | 41.709 | 42.133 | 223.408 | 384.28 | 43.294 | 23.656 | 23.985 | 24.313 | 24.672 | 25.039 | 24.414 | 25.112 | 27.196 | 26.598 | 23.144 | 16.76 | 12.688 | 6.057 | 16.107 | 16.157 | 14.186 | 14.22 | 4.265 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 1,070.622 | 1,053.975 | 1,046.017 | 1,013.305 | 585.749 | 567.787 | 534.047 | 499.314 | 548.085 | 535.599 | 541.183 | 532.157 | 662.161 | 662.504 | 615.406 | 630.562 | 446.103 | 397.626 | 400.807 | 405.182 | 407.778 | 411.277 | 365.273 | 370.143 | 1,098.091 | 1,098.131 | 1,083.347 | 1,041.916 | 1,051.77 | 1,512.181 | 1,312.192 | 1,247.72 | 824.245 | 836.991 | 840.84 | 857.42 | 863.189 | 868.279 | 747.404 | 631.884 | 628.942 | 629.81 | 644.222 | 643.753 | 581.39 | 562.667 | 519.009 | 387.651 | 372.054 | 324.163 | 292.781 | 271.47 | 226.95 | 195.887 | 161.473 | 131.378 | 117.493 | 113.678 | 101.682 |
Totaal activa
| 2,644.024 | 2,649.272 | 2,769.863 | 2,647.559 | 2,608.464 | 1,566.304 | 1,595.316 | 1,586.144 | 1,728.968 | 1,577.62 | 1,578.649 | 1,396.601 | 1,542.74 | 1,514.943 | 1,547.274 | 1,616.923 | 1,682.499 | 1,661.278 | 1,704.541 | 1,441.094 | 1,432.894 | 1,407.58 | 1,432.174 | 1,494.7 | 2,119.531 | 2,110.039 | 2,128.649 | 2,305.185 | 2,227.613 | 2,137.368 | 2,067.474 | 1,474.742 | 1,433.199 | 1,426.58 | 1,447.294 | 1,441.805 | 1,439.424 | 1,435.172 | 1,491.669 | 982.08 | 996.295 | 1,071.152 | 1,173.339 | 1,169.836 | 1,119.523 | 1,110.83 | 1,130.209 | 1,071.05 | 871.87 | 887.3 | 905.365 | 888.243 | 866.773 | 855.576 | 868.549 | 853.956 | 287 | 263.862 | 234.766 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 11.359 | 17.318 | 16.235 | 9.746 | 7.265 | 3.695 | 9.344 | 10.65 | 6.207 | 8.27 | 14.228 | 10.697 | 6.826 | 3.857 | 3.054 | 8.711 | 4.554 | 8.34 | 24.907 | 37.971 | 27.453 | 12.585 | 17.174 | 14.976 | 27.936 | 14.051 | 12.139 | 16.485 | 8.075 | 14.34 | 10.972 | 4.401 | 2.964 | 2.393 | 7.776 | 9.58 | 7.259 | 7.166 | 11.912 | 14.046 | 15.361 | 34.764 | 20.654 | 34.538 | 5.27 | 5.522 | 9.308 | 9.208 | 5.192 | 4.579 | 8.39 | 9.978 | 3.313 | 3.622 | 4.269 | 5.29 | 3.26 | 3.895 | 8.531 |
Kortlopende schulden
| 10.212 | 1.631 | 100.088 | -18.676 | -9.984 | -11.641 | -19.325 | -20.546 | 160.166 | 160.16 | 160.15 | -21.037 | 150 | 120 | 120.055 | 230.194 | 230 | 230 | 230 | 0 | 0 | 0 | 0 | 0 | 3.7 | 3.859 | 0 | 51.691 | 101 | 101.01 | 100 | 31.034 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 27 | 35 | 93 | 214.89 | 209.671 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 20 | 0 | 0 | 8 | 35 | 20 | 10 |
Belastingschulden
| 0 | 1.631 | 5.832 | 9.078 | 3.295 | 2.898 | 3.626 | 8.205 | 6.426 | 4.381 | 5 | 3.24 | 2.894 | 3.326 | 4.91 | 3.543 | 2.977 | 4.997 | 3.732 | 2.591 | 3.186 | 2.996 | 18.621 | 16.81 | 9.128 | 6.504 | 14.048 | 40.802 | 39.365 | 10.782 | 23.412 | 5.792 | 2.249 | 1.936 | 3.043 | 3.416 | 2.206 | 2.269 | 5.398 | 3.849 | 2.464 | 2.383 | 5.1 | 7.623 | 1.005 | 0.612 | 3.267 | 3 | -4.173 | -4.382 | -3.372 | -7.299 | -3.238 | -5.48 | 2.568 | -2.959 | -3.096 | -2.43 | -2.217 |
Uitgestelde opbrengsten
| 11.594 | 11.303 | 23.333 | 18.676 | 9.984 | 11.641 | 19.325 | 20.546 | 16.662 | 20.044 | 21.613 | 21.037 | 20.689 | 18.517 | 22.054 | 28.249 | 2.977 | 15.553 | 10.939 | 0 | 0 | 0 | 0 | 0 | 88.279 | 45.904 | 0 | 97.095 | 78.077 | 56.524 | 97.52 | -31.034 | 0 | 0 | 0 | 0 | 0 | 0 | 13.309 | 12.094 | 10.453 | 11.912 | 11.87 | 13.699 | 0 | 0 | 0 | 0 | 1.082 | 1.619 | 4.524 | 0.656 | -0.035 | 0 | 0 | 1.005 | -1.395 | -1.177 | -1.822 |
Overige kortlopende verplichtingen
| 6.205 | 13.439 | 7.328 | 43.34 | 22.6 | 23.723 | 32.545 | 43.863 | 14.509 | 11.802 | 12.008 | 37.093 | 2.546 | 2.226 | 7.549 | 16.314 | 26.184 | 16.798 | 16.063 | 29.241 | 17.636 | 15.132 | 42.151 | 40.261 | 22.262 | 19.711 | 77.652 | 43.585 | 21.011 | 19.859 | 28.819 | 62.383 | 20.901 | 18.01 | 22.78 | 24.404 | 24.198 | 20.667 | 11.459 | 11.038 | 14.51 | 12.028 | 13.01 | 11.037 | 21.107 | 19.1 | 24.734 | 16.893 | 6.088 | 5.271 | 8.467 | 7.162 | 4.597 | 2.519 | 9.133 | 1.991 | 1.506 | 1.302 | 1.902 |
Totaal kortlopende verplichtingen
| 39.369 | 43.691 | 146.984 | 53.086 | 29.865 | 27.419 | 41.889 | 54.513 | 197.544 | 200.276 | 207.999 | 47.79 | 180.061 | 144.601 | 152.712 | 283.468 | 263.714 | 270.691 | 281.909 | 67.212 | 45.089 | 27.718 | 59.325 | 55.237 | 142.177 | 83.525 | 89.791 | 208.855 | 208.163 | 191.733 | 237.311 | 66.784 | 23.865 | 20.402 | 30.556 | 33.984 | 31.457 | 27.833 | 82.679 | 64.177 | 75.324 | 151.703 | 260.424 | 268.945 | 26.378 | 24.622 | 34.042 | 26.101 | 32.363 | 31.469 | 41.38 | 37.796 | 27.875 | 6.141 | 13.402 | 16.286 | 38.371 | 24.021 | 18.611 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 2.617 | 1.339 | 88.103 | 88.503 | 4.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 40 | 40 | 40 | 48 | 48 | 48 |
Uitgestelde opbrengsten niet-vlottend
| 10.511 | 10.884 | 11.256 | 6.665 | 3.922 | 4.094 | 6.266 | 6.439 | 6.611 | 6.783 | 6.955 | 7.128 | 6.315 | 6.438 | 6.561 | 5.506 | 59.653 | 59.698 | 59.744 | 59.789 | 60.123 | 60.456 | 60.789 | 61.122 | 7.204 | 7.111 | 7.549 | 7.921 | 10.047 | 9.528 | 9.876 | 9.562 | 9.895 | 10.228 | 10.562 | 10.895 | 10.162 | 10.483 | 10.804 | 11.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.07 | 15.865 | 17.161 | 17.161 | 20.134 | 20.673 | 12.564 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.105 | 1.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 6.188 | 6.48 | 6.773 | 7.216 | 214.944 | 210.659 | 206.481 | 202.469 | 8.345 | 8.625 | 8.92 | 9.208 | 9.266 | 9.547 | 9.828 | 11.009 | 10.535 | 11.078 | 12.04 |
Totaal niet-vlottende verplichtingen
| 10.511 | 10.884 | 11.256 | 6.665 | 3.922 | 4.094 | 6.266 | 6.439 | 6.611 | 7.283 | 6.955 | 7.128 | 6.315 | 6.438 | 6.561 | 5.506 | 59.653 | 59.698 | 59.744 | 59.789 | 60.123 | 60.456 | 60.789 | 61.122 | 20.379 | 29.315 | 27.328 | 26.421 | 118.283 | 118.704 | 26.671 | 9.562 | 9.895 | 10.228 | 10.562 | 10.895 | 10.162 | 10.683 | 10.804 | 11.125 | 6.188 | 6.48 | 6.773 | 7.216 | 214.944 | 210.659 | 206.481 | 202.469 | 8.345 | 28.625 | 28.92 | 29.208 | 29.266 | 49.547 | 49.828 | 51.009 | 58.535 | 59.078 | 60.04 |
Totaal passiva
| 49.88 | 43.691 | 158.24 | 59.751 | 33.787 | 31.513 | 48.156 | 60.951 | 204.155 | 207.56 | 214.954 | 54.917 | 186.375 | 151.038 | 159.273 | 288.973 | 323.367 | 330.389 | 341.653 | 127.001 | 105.211 | 88.173 | 120.114 | 116.359 | 162.556 | 112.84 | 117.118 | 235.276 | 326.447 | 310.437 | 263.982 | 76.346 | 33.761 | 30.631 | 41.118 | 44.879 | 41.619 | 38.516 | 93.483 | 75.302 | 81.512 | 158.184 | 267.197 | 276.16 | 241.322 | 235.281 | 240.523 | 228.569 | 40.708 | 60.095 | 70.301 | 67.004 | 57.141 | 55.689 | 63.23 | 67.295 | 96.906 | 83.099 | 78.651 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 45.659 | 45.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,210.614 | 1,210.614 | 1,210.614 | 1,210.614 | 1,210.614 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 978.313 | 611.446 | 611.446 | 611.446 | 611.446 | 359.674 | 359.674 | 359.674 | 359.674 | 179.837 | 143.325 | 143.325 | 143.325 | 143.325 | 143.325 | 143.325 | 143.325 | 143.325 | 143.325 | 143.325 | 143.325 | 95.55 | 95.55 | 95.55 | 95.55 | 73.5 | 73.5 | 55 | 55 | 55 |
Ingehouden winsten
| 369.058 | 369.816 | 387.065 | 363.421 | 353.304 | 352.699 | 366.424 | 345.569 | 350.015 | 345.223 | 338.293 | 316.159 | 332.8 | 340.656 | 364.286 | 304.155 | 337.381 | 308.875 | 340.662 | 291.777 | 305.733 | 297.457 | 290.11 | 258.231 | 279.173 | 288.19 | 286.643 | 267.764 | 301.083 | 185.818 | 182.3 | 167.609 | 170.664 | 167.19 | 179.895 | 167.705 | 170.969 | 169.82 | 174.607 | 162.546 | 168.992 | 167.177 | 163.71 | 152.661 | 156.409 | 153.758 | 167.894 | 147.299 | 139.613 | 135.656 | 143.515 | 129.69 | 123.837 | 114.093 | 119.525 | 100.867 | 92.533 | 83.202 | 58.554 |
Overige gereserveerde algehele resultaten
| 1,012.996 | 48.622 | -0 | -0 | 1,008.658 | 43.014 | 200.341 | 44.285 | 196.951 | 42.165 | 217.743 | 42.165 | 215.047 | 39.399 | 215.047 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 2.697 | 0.75 | 2.697 | 2.702 | 7.65 | 5.577 | 0 | 0 | 0 | 0 | 0 | -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 | 963.95 | 966.491 | 966.067 | 0 | 158.597 | 0 | 154.786 | 0 | 4.168 | -171.41 | 4.168 | -171.41 | 4.168 | -171.41 | 43.637 | 43.637 | 43.637 | 43.637 | 43.637 | 43.637 | 43.637 | 43.637 | 141.797 | 203.042 | 199.428 | 206.175 | 274.207 | 211.458 | 218.6 | 592.797 | 572.999 | 570.99 | 570.99 | 822.761 | 822.761 | 820.394 | 820.394 | 1,000.231 | 557.399 | 554.754 | 554.754 | 554.75 | 554.754 | 551.856 | 551.856 | 551.856 | 551.856 | 548.224 | 548.224 | 595.999 | 595.999 | 590.245 | 590.245 | 612.295 | 612.295 | 42.561 | 42.561 | 42.561 |
Totaal eigen vermogen van aandeelhouders
| 2,592.668 | 2,593.003 | 2,609.828 | 2,585.761 | 2,572.576 | 1,532.623 | 1,545.079 | 1,522.953 | 1,525.28 | 1,369.869 | 1,362.939 | 1,340.805 | 1,354.751 | 1,362.536 | 1,386.236 | 1,326.105 | 1,359.331 | 1,330.825 | 1,362.612 | 1,313.727 | 1,327.683 | 1,319.408 | 1,312.061 | 1,378.342 | 1,463.225 | 1,466.681 | 1,473.829 | 1,522.986 | 1,498.504 | 1,388.309 | 1,386.543 | 1,352.053 | 1,353.099 | 1,349.625 | 1,362.33 | 1,350.141 | 1,351.038 | 1,349.889 | 1,354.676 | 863.27 | 867.07 | 865.256 | 861.785 | 850.74 | 851.59 | 848.939 | 863.075 | 842.481 | 831.163 | 827.205 | 835.065 | 821.239 | 809.632 | 799.887 | 805.32 | 786.662 | 190.094 | 180.763 | 156.115 |
Totaal eigen vermogen
| 2,594.144 | 2,594.698 | 2,611.622 | 2,587.808 | 2,574.677 | 1,534.791 | 1,547.16 | 1,525.193 | 1,524.812 | 1,370.061 | 1,363.695 | 1,341.683 | 1,356.365 | 1,363.904 | 1,388.001 | 1,327.95 | 1,359.132 | 1,330.888 | 1,362.889 | 1,314.093 | 1,327.682 | 1,319.407 | 1,312.06 | 1,378.341 | 1,956.975 | 1,997.199 | 2,011.531 | 2,069.909 | 1,901.166 | 1,826.93 | 1,803.491 | 1,398.397 | 1,399.438 | 1,395.949 | 1,406.177 | 1,396.926 | 1,397.805 | 1,396.656 | 1,398.186 | 906.778 | 914.783 | 912.968 | 906.142 | 893.676 | 878.201 | 875.549 | 889.686 | 842.481 | 831.163 | 827.205 | 835.065 | 821.239 | 809.632 | 799.887 | 805.32 | 786.662 | 190.094 | 180.763 | 156.115 |
Totaal passiva en aandeelhoudersvermogen
| 2,644.024 | 2,649.272 | 2,769.863 | 2,647.559 | 2,608.464 | 1,566.304 | 1,595.316 | 1,586.144 | 1,728.968 | 1,577.62 | 1,578.649 | 1,396.601 | 1,542.74 | 1,514.943 | 1,547.274 | 1,616.923 | 1,682.499 | 1,661.278 | 1,704.541 | 1,441.094 | 1,432.894 | 1,407.58 | 1,432.174 | 1,494.7 | 2,119.531 | 2,110.039 | 2,128.649 | 2,305.185 | 2,227.613 | 2,137.368 | 2,067.474 | 1,474.742 | 1,433.199 | 1,426.58 | 1,447.294 | 1,441.805 | 1,439.424 | 1,435.172 | 1,491.669 | 982.08 | 996.295 | 1,071.152 | 1,173.339 | 1,169.836 | 1,119.523 | 1,110.83 | 1,130.209 | 1,071.05 | 871.87 | 887.3 | 905.365 | 888.243 | 866.773 | 855.576 | 868.549 | 853.956 | 287 | 263.862 | 234.766 |