Kingnet Network Co., Ltd.
SZSE:002517.SZ
9.96 (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
| 2,983.281 | 3,062.677 | 2,644.889 | 2,806.867 | 2,614.148 | 2,513.851 | 2,856.95 | 2,550.971 | 2,653.332 | 1,895.087 | 1,533.123 | 1,177.943 | 856.282 | 838.939 | 725.241 | 732.696 | 721.074 | 841.119 | 825.209 | 804.305 | 822.131 | 755 | 608.531 | 880.828 | 708.733 | 776.516 | 1,134.931 | 1,274.577 | 920.386 | 791.782 | 2,290.753 | 2,176.952 | 2,419.946 | 476.201 | 382.842 | 193.821 | 22.197 | 19.443 | 35.593 | 44.789 | 21.81 | 43.037 | 34.554 | 61.312 | 61.447 | 48.261 | 85.554 | 146.474 | 214.705 | 245.374 | 222.989 | 257.651 | 278.315 | 266.83 | 287.638 | 343.799 | 40.6 | 59.136 | 56.673 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -211.902 | -233.14 | 0 | -41.337 | 0 | 150.387 | 77.874 | 163.382 | 132.823 | 163.441 | 223.943 | 280.179 | 447.477 | 499.841 | 377.601 | 417.601 | 310.194 | 286.27 | 33.904 | -41.667 | 0 | 60 | 0 | -91.75 | 0 | 1,940.5 | 0 | 382.9 | 0 | 272 | 0 | 435.6 | 0 | 0 | 670.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,983.281 | 3,062.677 | 2,644.889 | 2,806.867 | 2,614.148 | 2,513.851 | 2,856.95 | 2,550.971 | 2,653.332 | 2,045.474 | 1,610.997 | 1,341.324 | 989.105 | 1,002.38 | 949.184 | 1,012.875 | 1,168.55 | 1,340.96 | 1,202.81 | 1,221.905 | 822.131 | 755 | 608.531 | 880.828 | 708.733 | 776.516 | 1,134.931 | 1,274.577 | 920.386 | 791.782 | 2,290.753 | 2,176.952 | 2,419.946 | 476.201 | 382.842 | 193.821 | 22.197 | 19.443 | 35.593 | 44.789 | 21.81 | 43.037 | 34.554 | 61.312 | 61.447 | 48.261 | 85.554 | 146.474 | 214.705 | 245.374 | 222.989 | 257.651 | 278.315 | 266.83 | 287.638 | 343.799 | 40.6 | 59.136 | 56.673 |
Nettovorderingen
| 1,315.439 | 1,193.845 | 1,565.168 | 1,314.21 | 1,269.927 | 1,369.597 | 1,129.855 | 1,049.445 | 1,046.673 | 1,093.176 | 1,227.334 | 922.884 | 853.759 | 703.836 | 564.957 | 406.478 | 415.554 | 549.383 | 695.429 | 671.84 | 0 | 1,033.462 | 1,094.815 | 1,024.518 | 1,212.787 | 1,322.909 | 1,307.268 | 1,005.283 | 771.421 | 787.432 | 830.698 | 527.295 | 0 | 350.346 | 386.362 | 0 | 180.624 | 173.351 | 0 | 156.551 | 0 | 0 | 0 | 0 | 0 | 87.772 | 67.789 | 79.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 19.616 | 20.016 | 24.894 | 19.598 | 13.391 | 10.275 | 13.269 | 10.463 | 16.887 | 18.752 | 33.664 | 16.155 | 7.666 | 7.551 | 9.556 | 3.789 | 5.566 | 10.566 | 18.859 | -417.601 | 476.867 | 435.549 | 0.457 | 0.457 | 23.655 | 0 | 0 | 446.834 | 342.432 | 382.918 | 310.704 | 196.104 | 1.747 | 3.698 | 10.371 | 76.586 | 108.351 | 101.684 | 110.668 | 118.724 | 139.514 | 120.691 | 118.219 | 116.008 | 120.07 | 120.304 | 106.066 | 100.597 | 122.92 | 118.852 | 103.397 | 102.569 | 102.802 | 84.253 | 108.416 | 85.385 | 87.372 | 73.561 | 74.272 |
Overige vlottende activa
| 556.962 | 526.046 | 462.06 | 409.158 | 397.037 | 381.472 | 391.649 | 336.726 | 1,464.542 | 500.018 | 504.293 | 457.054 | 572.105 | 528.959 | 586.577 | 516.243 | 429.011 | 334.243 | 391.726 | 571.602 | 1,662.813 | 494.099 | 806.205 | 544.061 | 514.318 | 2,179.731 | 769.71 | 612.635 | 685.738 | 2,823.332 | 1,196.436 | 387.54 | 573.679 | 401.599 | 329.569 | 451.073 | 188.891 | 181.488 | 0 | 33.202 | 32.251 | 36.805 | 35.813 | 189.696 | 52.999 | 75.854 | 111.219 | 103.102 | 160.365 | 167.615 | 223.371 | 183.297 | 163.339 | 184.269 | 151.693 | 117.034 | 92.898 | 89.076 | 76.309 |
Totaal vlottende activa
| 4,875.298 | 4,802.584 | 4,697.011 | 4,549.833 | 4,294.503 | 4,275.195 | 4,391.723 | 3,947.606 | 4,134.762 | 3,657.419 | 3,376.288 | 2,737.417 | 2,422.634 | 2,242.726 | 2,110.274 | 1,939.385 | 2,018.681 | 2,235.152 | 2,308.823 | 2,271.396 | 2,484.944 | 2,456.024 | 2,510.008 | 2,449.865 | 2,459.492 | 2,956.248 | 3,211.909 | 3,091.995 | 2,377.544 | 3,615.113 | 3,487.189 | 3,287.891 | 2,995.371 | 1,231.844 | 1,109.145 | 1,095.952 | 319.439 | 302.615 | 297.982 | 331.615 | 335.168 | 340.227 | 325.42 | 359.178 | 354.098 | 332.191 | 370.629 | 429.342 | 497.991 | 531.841 | 549.757 | 543.518 | 544.457 | 535.353 | 547.746 | 546.219 | 220.87 | 221.773 | 207.254 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 83.909 | 83.44 | 30.681 | 36.144 | 42.306 | 45.63 | 58.348 | 63.226 | 56.327 | 60.607 | 62.302 | 43.624 | 45.121 | 18.523 | 14.309 | 15.573 | 18.08 | 20.905 | 20.414 | 22.882 | 24.444 | 23.769 | 23.489 | 24.542 | 21.834 | 21.951 | 20.069 | 21.026 | 17.486 | 15.751 | 16.611 | 18.034 | 19.374 | 20.262 | 18.497 | 19.238 | 385.745 | 392.381 | 393.812 | 397.852 | 393.9 | 398.118 | 399.928 | 381.304 | 287.355 | 267.306 | 222.566 | 163.458 | 95.191 | 80.982 | 72.003 | 71.524 | 71.404 | 68.324 | 69.892 | 69.996 | 71.388 | 71.293 | 66.667 |
Goodwill
| 852.264 | 852.264 | 852.264 | 852.264 | 852.264 | 852.264 | 852.264 | 852.264 | 855.436 | 852.264 | 852.264 | 852.264 | 852.264 | 852.264 | 852.264 | 852.264 | 852.385 | 852.385 | 852.385 | 852.385 | 2,950.611 | 2,950.611 | 2,950.611 | 2,950.611 | 2,943.646 | 2,943.646 | 2,095.544 | 2,095.544 | 2,080.839 | 2.726 | 2.726 | 2.726 | 3.508 | 3.508 | 3.508 | 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
| 29.309 | 28.231 | 29.004 | 30.582 | 33.806 | 30.246 | 27.318 | 27.68 | 21.956 | 15.511 | 15.38 | 16.088 | 13.21 | 11.198 | 12.589 | 11.512 | 1.109 | 3.052 | 3.867 | 8.981 | 11.785 | 11.745 | 20.43 | 14.143 | 47.153 | 30.936 | 21.731 | 10.971 | 10.321 | 9.055 | 10.103 | 10.461 | 28.051 | 28.983 | 29.962 | 31.021 | 90.905 | 91.549 | 91.707 | 92.328 | 92.639 | 93.551 | 94.176 | 94.745 | 95.271 | 95.636 | 95.92 | 96.295 | 96.633 | 70.775 | 16.089 | 16.145 | 16.288 | 14.699 | 14.731 | 14.817 | 14.904 | 14.99 | 15.162 |
Goodwill en immateriële activa
| 881.572 | 880.495 | 881.268 | 882.846 | 886.069 | 882.51 | 879.582 | 879.943 | 877.392 | 867.775 | 867.644 | 868.352 | 865.474 | 863.462 | 864.853 | 863.775 | 853.494 | 855.437 | 856.252 | 861.366 | 2,962.396 | 2,962.356 | 2,971.04 | 2,964.754 | 2,990.799 | 2,974.582 | 2,117.275 | 2,106.515 | 2,091.16 | 11.781 | 12.829 | 13.187 | 31.558 | 32.491 | 33.47 | 31.021 | 90.905 | 91.549 | 91.707 | 92.328 | 92.639 | 93.551 | 94.176 | 94.745 | 95.271 | 95.636 | 95.92 | 96.295 | 96.633 | 70.775 | 16.089 | 16.145 | 16.288 | 14.699 | 14.731 | 14.817 | 14.904 | 14.99 | 15.162 |
Langetermijnbeleggingen
| 1,108.443 | 1,069.991 | 1,195.612 | 792.332 | 979.79 | 1,127.264 | 579.575 | 633.926 | 617.997 | 448.932 | 504.592 | 373.355 | 512.587 | 434.541 | 348.824 | 319.964 | 82.434 | 53.296 | 191.363 | 137.752 | 297.464 | 316.472 | 510.078 | 577.516 | 833.915 | 787.155 | 816.803 | 860.651 | 725.88 | 786.749 | 713.836 | 663.913 | 534.377 | 267.505 | 252.617 | 145.216 | 3.677 | 3.591 | 3.857 | 4.266 | 7.53 | 10.61 | 10.899 | 0 | 0 | 0 | 0.654 | 0 | 1.065 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 22.021 | 25.943 | 12.055 | 11.918 | 14.27 | 14.76 | 11.935 | 10.096 | 10.231 | 29.872 | 41.757 | 41.967 | 55.939 | 64.882 | 56.721 | 59.97 | 74.493 | 78.973 | 77.999 | 78.833 | 53.998 | 47.302 | 46.823 | 42.713 | 5.919 | 4.767 | 3.591 | 8.431 | 17.663 | 14.994 | 11.107 | 10.017 | 12.309 | 11.558 | 10.827 | 10.827 | 1.479 | 1.432 | 1.47 | 2.151 | 9.858 | 8.12 | 6.877 | 6.314 | 1.799 | 1.687 | 2.586 | 3.001 | 1.385 | 1.36 | 1.201 | 2.51 | 0.395 | 0.41 | 1.491 | 1.481 | 0.173 | 0.173 | 1.106 |
Overige niet-vlottende activa
| 543.341 | 341.391 | 395.106 | 337.296 | 97.659 | 42.825 | 273.936 | 241.65 | 242.166 | 379.608 | 261.974 | 334.885 | 263.786 | 274.72 | 303.97 | 345.934 | 488.907 | 546.46 | 430.218 | 472.654 | 345.084 | 332.949 | 67.335 | 7 | 205.186 | 176.276 | 99.542 | 16 | 100.59 | 113.512 | 66.597 | 66.152 | 99.07 | 96.414 | 67.113 | 52.631 | 1.167 | 0.268 | 0.709 | 0.229 | -2.824 | -6.882 | -7.128 | 3.521 | 3.276 | 1.818 | -0.105 | 0.462 | -0.587 | 0.543 | 0.464 | 0.509 | 0.028 | 0 | -0.041 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 2,639.287 | 2,401.26 | 2,514.722 | 2,060.537 | 2,020.094 | 2,112.989 | 1,803.375 | 1,828.842 | 1,804.112 | 1,786.794 | 1,738.269 | 1,662.183 | 1,742.906 | 1,656.127 | 1,588.676 | 1,605.217 | 1,517.408 | 1,555.071 | 1,576.247 | 1,573.487 | 3,683.386 | 3,682.848 | 3,618.764 | 3,616.525 | 4,057.653 | 3,964.732 | 3,057.281 | 3,012.622 | 2,952.779 | 942.788 | 820.98 | 771.303 | 696.688 | 428.23 | 382.523 | 258.932 | 482.973 | 489.222 | 491.556 | 496.825 | 501.103 | 503.518 | 504.753 | 485.884 | 387.701 | 366.448 | 321.62 | 263.216 | 193.687 | 153.66 | 89.758 | 90.688 | 88.115 | 83.433 | 86.114 | 86.295 | 86.464 | 86.456 | 82.935 |
Totaal activa
| 7,514.585 | 7,203.844 | 7,211.733 | 6,610.37 | 6,314.597 | 6,388.184 | 6,195.098 | 5,776.447 | 5,938.874 | 5,444.212 | 5,114.558 | 4,399.6 | 4,165.54 | 3,898.853 | 3,698.95 | 3,544.602 | 3,536.089 | 3,790.223 | 3,885.07 | 3,844.882 | 6,168.33 | 6,138.872 | 6,128.773 | 6,066.39 | 6,517.145 | 6,920.979 | 6,269.189 | 6,104.616 | 5,330.323 | 4,557.901 | 4,308.169 | 4,059.195 | 3,692.059 | 1,660.074 | 1,491.668 | 1,354.884 | 802.413 | 791.837 | 789.538 | 828.44 | 836.272 | 843.745 | 830.173 | 845.062 | 741.799 | 698.639 | 692.249 | 692.558 | 691.678 | 685.501 | 639.514 | 634.206 | 632.572 | 618.785 | 633.86 | 632.514 | 307.334 | 308.229 | 290.188 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 514.808 | 602.995 | 631.023 | 442.097 | 416.312 | 315.917 | 407.819 | 312.151 | 419.917 | 519.057 | 606.135 | 266.746 | 283.891 | 323.286 | 273.023 | 254.891 | 247.152 | 461.033 | 540.278 | 402.542 | 481.416 | 510.936 | 480.559 | 451.872 | 456.849 | 383.395 | 304.594 | 410.459 | 371.715 | 457.319 | 444.485 | 378.383 | 383.654 | 417.488 | 379.604 | 338.145 | 92.59 | 85.176 | 78.353 | 111.324 | 81.735 | 87.646 | 88.443 | 119.76 | 30.33 | 31.329 | 24.287 | 19.652 | 23.092 | 24.902 | 24.76 | 20.044 | 25.139 | 21.114 | 18.09 | 20.827 | 18.701 | 34.21 | 22.566 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.975 | 80.732 | 125.691 | 128.261 | 277.546 | 412.744 | 446.143 | 390.684 | 219.5 | 143.5 | 19 | 0 | 0 | 0 | 0 | 0 | 42 | 54 | 57.7 | 78 | 73 | 73.58 | 49.18 | 49.18 | 43.18 | 12.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 99 | 110 |
Belastingschulden
| 73.773 | 30.077 | 73.584 | 62.421 | 67.414 | 62.31 | 59.604 | 94.371 | 85.05 | 41.707 | 55.235 | 45.364 | 26.402 | 35.261 | 13.682 | 16.436 | 13.635 | 16.491 | 12.906 | 36.474 | 21.111 | 31.096 | 50.125 | 55.177 | 25.047 | 31.596 | 22.878 | 55.374 | 43.604 | 18.134 | 17.039 | 37.157 | 29.171 | 24.884 | 38.226 | 52.453 | 3.944 | 2.897 | 6.046 | 4.027 | -7.798 | -8.702 | -7.195 | -3.519 | -7.692 | -8.848 | 10.798 | 14.824 | 13.786 | 11.334 | -1.133 | 5.022 | 1.86 | 3.696 | 5.889 | 10.987 | 3.93 | 4.591 | 5.324 |
Uitgestelde opbrengsten
| 0 | 156.648 | 196.145 | 171.818 | 841.433 | 1,095.146 | 179.997 | 159.209 | 140.847 | 0 | 0 | 304.897 | 212.709 | 221.402 | 127.342 | 0 | 0 | 0 | 0 | 0 | 160.533 | 140.15 | 163.795 | 246.557 | 257.273 | 636.02 | 114.702 | 164.296 | 122.876 | 88.581 | 87.997 | 0 | 0 | 0 | 0 | 0 | 22.772 | 10.128 | 13.08 | 12.075 | 2.253 | 0.528 | 2.905 | 7.517 | 4.707 | 3.219 | -0.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.997 | 8.921 | 10.053 |
Overige kortlopende verplichtingen
| 794.68 | 643.931 | 613.361 | 673.326 | -52.027 | 894.155 | 576.62 | 635.425 | 627.826 | 317.036 | 291.079 | -33.55 | -14.408 | -33.617 | 237.474 | 211.964 | 209.555 | 326.694 | 325.836 | 312.302 | 268.468 | 87.76 | 48.732 | 40.757 | 294.004 | 28.341 | 157.548 | 9.858 | 118.266 | 231.761 | 259.25 | 255.958 | 206.581 | 202.284 | 202.024 | 196.19 | 26.372 | 11.092 | 9.013 | 361.549 | 34.532 | 27.959 | 34.483 | 23.401 | 26.577 | 13.824 | 10.533 | 12.658 | 10.253 | 9.084 | 9.125 | 8.882 | 10.937 | 11.334 | 12.557 | 13.605 | 10.041 | 9.944 | 11.326 |
Totaal kortlopende verplichtingen
| 1,383.261 | 1,433.651 | 1,514.112 | 1,349.662 | 1,273.132 | 1,430.11 | 1,224.04 | 1,201.155 | 1,273.64 | 877.801 | 952.45 | 583.457 | 508.594 | 546.332 | 524.179 | 483.291 | 470.342 | 804.218 | 879.02 | 751.319 | 837.97 | 850.673 | 868.902 | 922.623 | 1,053.446 | 1,492.096 | 931.162 | 1,030.671 | 875.96 | 850.713 | 739.773 | 671.498 | 619.405 | 644.656 | 619.854 | 586.788 | 164.906 | 153.165 | 151.112 | 196.143 | 183.721 | 180.483 | 164.911 | 178.504 | 97.103 | 48.605 | 45.618 | 47.135 | 47.132 | 45.321 | 32.752 | 33.947 | 37.937 | 36.144 | 36.537 | 45.419 | 138.671 | 147.746 | 149.216 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 47.81 | 49.003 | 3.05 | 3.249 | 5.534 | 6.02 | 13.772 | 16.984 | 14.082 | 21.495 | 25.611 | 13.213 | 15.329 | 3.589 | 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 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -49.003 | -17.624 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0.016 | 0.071 | 0.128 | 0.265 | 0.403 | 0.54 | 0.678 | 0.815 | 0.953 | 1.09 | 1.228 | 1.365 | 1.486 | 1.569 | 0 | 0 | 0 | 0 | 0 | 0 | 3.908 | 3.941 | 3.989 | 4.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 27.641 | 30.689 | 17.624 | 19 | 14.913 | 15.807 | 16.135 | 11.672 | 10.416 | 27.869 | 27.511 | 48.888 | 55.028 | 51.319 | 53.645 | 52.742 | 56.058 | 70.87 | 75.061 | 75.03 | 3.053 | 0.506 | 0.529 | 0.683 | 0.802 | 0.9 | 0.466 | 0.514 | 1.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.702 | 0.74 | 0.801 | 0.847 | 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 | 2.202 | 2.139 | 4.339 | -0.556 | 2.2 | 3.2 | 5 | 5 | 4.186 | 4.436 | 0 | 0 | 37.1 | 63.816 | 108.725 | 114.614 | 40 | 40 | 30 | 30.683 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.3 | 29.3 | 29.3 | -4.885 | 28.725 | 25.555 | 21.585 | 13.663 | 3.079 | 3.095 | 0.219 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 75.451 | 79.691 | 20.674 | 22.25 | 22.649 | 23.965 | 34.246 | 32.994 | 26.699 | 52.564 | 58.122 | 67.1 | 74.543 | 59.344 | 53.645 | 52.742 | 93.174 | 134.756 | 183.913 | 189.909 | 43.455 | 41.046 | 31.206 | 31.498 | 1.755 | 1.99 | 1.693 | 1.879 | 2.569 | 1.569 | 0 | 0 | 0 | 0 | 0 | 0 | 36.91 | 33.981 | 34.091 | 32.185 | 28.725 | 25.555 | 21.585 | 13.663 | 3.079 | 3.095 | 0.219 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 1,458.712 | 1,513.342 | 1,534.786 | 1,371.912 | 1,295.781 | 1,454.075 | 1,258.285 | 1,234.149 | 1,300.339 | 930.365 | 1,010.572 | 650.557 | 583.137 | 605.676 | 577.823 | 536.033 | 563.516 | 938.975 | 1,062.933 | 941.227 | 881.426 | 891.719 | 900.108 | 954.121 | 1,055.201 | 1,494.086 | 932.856 | 1,032.55 | 878.529 | 852.283 | 739.773 | 671.498 | 619.405 | 644.656 | 619.854 | 586.788 | 201.817 | 187.145 | 185.202 | 228.328 | 212.446 | 206.038 | 186.496 | 192.168 | 100.182 | 51.7 | 45.837 | 47.335 | 47.132 | 45.321 | 32.752 | 33.947 | 37.937 | 36.144 | 36.537 | 45.419 | 138.671 | 147.746 | 149.216 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76.637 | 67.31 | 56.194 | 56.31 | 59.198 | 0 | 8.928 | 13.161 | 2.354 | 0 | 0 | 2.866 | 0 | 0 | 0 | 0 | 0 | 3.161 | 4.687 | 9.151 | 8.441 | 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
| 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 1,515.197 | 797.692 | 797.692 | 797.692 | 80.186 | 80.186 | 80.186 | 39.48 | 39.48 | 39.48 | 39.48 | 176.8 | 176.8 | 176.8 | 176.8 | 176.8 | 176.8 | 176.8 | 176.8 | 176.8 | 176.8 | 176.8 | 176.8 | 176.8 | 176.8 | 88.4 | 88.4 | 88.4 | 88.4 | 88.4 | 88.4 | 66.3 | 66.3 | 66.3 |
Ingehouden winsten
| 4,171.4 | 3,913.327 | 3,743.048 | 3,316.858 | 2,938.657 | 2,793.645 | 2,356.968 | 2,069.797 | 2,068.347 | 1,781.824 | 1,402.789 | 1,154.493 | 1,088.033 | 863.58 | 735.508 | 586.523 | 754.711 | 656.939 | 637.505 | 636.336 | 2,648.158 | 2,650.02 | 2,651.977 | 2,537.521 | 2,853.469 | 2,734.099 | 2,781.866 | 2,535.289 | 1,982.367 | 1,410.658 | 1,275.392 | 1,068.548 | 818.649 | 632.02 | 489.434 | 386.806 | 75.279 | 79.375 | 79.019 | 74.795 | 99.122 | 113.003 | 118.973 | 128.19 | 119.601 | 124.924 | 124.397 | 123.209 | 124.901 | 120.536 | 87.118 | 80.614 | 78.094 | 66.1 | 80.782 | 70.553 | 63.294 | 55.114 | 35.604 |
Overige gereserveerde algehele resultaten
| 634.668 | 87.375 | 688.546 | 378.904 | 707.764 | 397.059 | 1,055.539 | 285.568 | 969.347 | 174.689 | 903.696 | 169.247 | 882.411 | 146.001 | 862.465 | -76.637 | -67.31 | -56.194 | -56.31 | -59.198 | 4.676 | -8.928 | -13.161 | -2.354 | 3.18 | 16.377 | -2.866 | 12.314 | 10.863 | 24.183 | 21.278 | 46.562 | -3.161 | -4.687 | -9.151 | -8.441 | 0 | 0 | 42.691 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -264.201 | 263.136 | 424.345 | 33.083 | 567.063 | 614.464 | -140.701 | 285.807 | 776.267 | 580.712 | -164.939 | 566.979 | -164.939 | 553.245 | -164.939 | 863.897 | -132.25 | 653.244 | 658.41 | 737.349 | 757.319 | 752.644 | 739.483 | 752.644 | 764.075 | 740.574 | 1,478.4 | 1,491.437 | 1,479.05 | 2,175.586 | 2,217.907 | 2,243.192 | 2,220.225 | 351.153 | 351.153 | 350.371 | 348.517 | 348.517 | 305.826 | 844.444 | 332.993 | 332.993 | 332.993 | 347.904 | 332.993 | 345.215 | 345.215 | 345.215 | 342.844 | 342.844 | 431.244 | 431.244 | 428.141 | 428.141 | 428.141 | 428.141 | 39.069 | 39.069 | 39.069 |
Totaal eigen vermogen van aandeelhouders
| 6,057.064 | 5,691.661 | 5,682.59 | 5,244.042 | 5,020.917 | 4,938.954 | 4,787.003 | 4,471.903 | 4,359.812 | 4,052.423 | 3,656.744 | 3,405.917 | 3,320.703 | 3,078.023 | 2,948.231 | 2,888.981 | 2,881.951 | 2,790.229 | 2,754.803 | 2,850.727 | 4,920.674 | 4,908.933 | 4,906.658 | 4,803.008 | 5,132.741 | 5,026.568 | 5,055.092 | 4,824.418 | 4,259.11 | 3,711.656 | 3,573.484 | 3,391.925 | 3,075.193 | 1,017.966 | 870.915 | 768.216 | 600.596 | 604.692 | 604.336 | 600.112 | 623.826 | 637.708 | 643.677 | 652.894 | 641.617 | 646.939 | 646.412 | 645.224 | 644.546 | 640.18 | 606.762 | 600.258 | 594.635 | 582.642 | 597.324 | 587.095 | 168.663 | 160.483 | 140.973 |
Totaal eigen vermogen
| 6,055.873 | 5,690.502 | 5,676.947 | 5,238.458 | 5,018.816 | 4,934.109 | 4,936.812 | 4,542.298 | 4,638.536 | 4,513.847 | 4,103.986 | 3,749.043 | 3,582.404 | 3,293.177 | 3,121.127 | 3,008.569 | 2,972.573 | 2,851.249 | 2,822.137 | 2,903.655 | 5,286.905 | 5,247.153 | 5,228.665 | 5,112.269 | 5,461.944 | 5,426.894 | 5,336.334 | 5,072.066 | 4,451.794 | 3,705.618 | 3,568.396 | 3,387.697 | 3,072.654 | 1,015.418 | 871.814 | 768.096 | 600.596 | 604.692 | 604.336 | 600.112 | 623.826 | 637.708 | 643.677 | 652.894 | 641.617 | 646.939 | 646.412 | 645.224 | 644.546 | 640.18 | 606.762 | 600.258 | 594.635 | 582.642 | 597.324 | 587.095 | 168.663 | 160.483 | 140.973 |
Totaal passiva en aandeelhoudersvermogen
| 7,514.585 | 7,203.844 | 7,211.733 | 6,610.37 | 6,314.597 | 6,388.184 | 6,195.098 | 5,776.447 | 5,938.874 | 5,444.212 | 5,114.558 | 4,399.6 | 4,165.54 | 3,898.853 | 3,698.95 | 3,544.602 | 3,536.089 | 3,790.223 | 3,885.07 | 3,844.882 | 6,168.33 | 6,138.872 | 6,128.773 | 6,066.39 | 6,517.145 | 6,920.979 | 6,269.189 | 6,104.616 | 5,330.323 | 4,557.901 | 4,308.169 | 4,059.195 | 3,692.059 | 1,660.074 | 1,491.668 | 1,354.884 | 802.413 | 791.837 | 789.538 | 828.44 | 836.272 | 843.745 | 830.173 | 845.062 | 741.799 | 698.639 | 692.249 | 692.558 | 691.678 | 685.501 | 639.514 | 634.206 | 632.572 | 618.785 | 633.86 | 632.514 | 307.334 | 308.229 | 290.188 |