Business-intelligence of Oriental Nations Corporation Ltd.
SZSE:300166.SZ
10.58 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 573.134 | 676.749 | 1,118.584 | 615.342 | 710.875 | 733.51 | 1,055.424 | 519.751 | 810.382 | 777.957 | 1,002.278 | 799.466 | 1,253.294 | 653.501 | 940.997 | 651.501 | 551.494 | 602.747 | 919.223 | 621.975 | 768.984 | 640.382 | 1,180.853 | 687.199 | 469.468 | 529.713 | 911.543 | 831.951 | 792.481 | 340.843 | 568.948 | 443.003 | 985.691 | 228.19 | 456.282 | 203.813 | 232.894 | 214.587 | 241.346 | 217.318 | 284.739 | 333.701 | 281.727 | 230.002 | 260.197 | 279.081 | 347.047 | 357.59 | 381.759 | 502.911 | 538.508 | 550.903 | 555.207 | 576.174 | 52.483 | 44.063 | 39.559 |
| Kortetermijnbeleggingen
| -14.569 | -14.904 | 102.257 | -16.558 | -16.851 | 0 | 270.468 | 0 | 517.03 | 509.01 | -17.88 | 296 | -20.181 | 40 | 19 | 37.5 | 64 | 43.6 | 33.35 | -25.133 | -26.557 | -27.933 | -29.323 | 0 | 436.5 | 0 | 175.773 | 158.196 | 0 | 129.529 | 130.184 | 0 | 0 | 0 | 21.638 | 0 | 0 | 7.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 573.134 | 676.749 | 1,118.584 | 615.342 | 710.875 | 733.51 | 1,055.424 | 519.751 | 810.382 | 777.957 | 1,002.278 | 1,095.466 | 1,253.294 | 693.501 | 959.997 | 689.001 | 615.494 | 646.347 | 952.573 | 621.975 | 768.984 | 640.382 | 1,180.853 | 687.199 | 469.468 | 529.713 | 911.543 | 831.951 | 792.481 | 340.843 | 568.948 | 443.003 | 985.691 | 228.19 | 456.282 | 203.813 | 232.894 | 214.587 | 241.346 | 217.318 | 284.739 | 333.701 | 281.727 | 230.002 | 260.197 | 279.081 | 347.047 | 357.59 | 381.759 | 502.911 | 538.508 | 550.903 | 555.207 | 576.174 | 52.483 | 44.063 | 39.559 |
| Nettovorderingen
| 2,292.535 | 2,088.574 | 1,685.072 | 2,043.585 | 2,103.971 | 2,235.596 | 2,004.655 | 2,327.749 | 2,367.594 | 2,336.391 | 2,191.36 | 2,069.17 | 2,260.928 | 2,194.96 | 2,052.229 | 2,055.947 | 2,131.598 | 2,146.163 | 2,040.255 | 1,878.627 | 1,814.735 | 1,810.419 | 1,814.82 | 1,581.87 | 1,558.687 | 1,416.991 | 1,320.694 | 1,183.659 | 1,208.402 | 1,139.385 | 1,016.889 | 778.67 | 791.823 | 811.676 | 755.092 | 644.232 | 629.317 | 594.535 | 576.711 | 468.646 | 433.462 | 387.751 | 388.618 | 409.442 | 376.771 | 351.883 | 285.741 | 258.856 | 242.081 | 150.564 | 140.966 | 89.138 | 91.848 | 85.464 | 68.985 | 43.157 | 48.825 |
| Voorraad
| 989.111 | 906.812 | 810.171 | 1,286.274 | 1,190.871 | 952.787 | 838.529 | 1,148.608 | 1,064.885 | 868.717 | 762.833 | 874.283 | 814.412 | 611.009 | 497.585 | 545.868 | 508.375 | 440.862 | 344.943 | 393.219 | 341.217 | 284.449 | 206.303 | 308.086 | 277.442 | 241.266 | 172.432 | 243.401 | 213.104 | 178.879 | 125.039 | 228.815 | 187.655 | 141.547 | 103.84 | 128.105 | 79.095 | 49.025 | 30.676 | 42.639 | 25.709 | 23.177 | 17.081 | 20.397 | 22.549 | 20.491 | 15.272 | 13.053 | 5.243 | 2.286 | 1.454 | 6.018 | 0.806 | 1.251 | 3.773 | 6.28 | 2.833 |
| Overige vlottende activa
| 15.414 | 54.458 | 100.685 | 192.619 | 114.569 | 265.029 | 281.685 | 440.355 | 242.715 | 403.256 | 437.233 | 125.347 | 143.146 | 143.564 | 132.426 | 15.57 | 19.777 | 16.999 | 2.037 | 143.936 | 132.984 | 416.316 | 80.875 | 272.322 | 439.955 | 682.556 | 650.232 | 471.619 | 540.911 | 1,486.429 | 1,455.212 | 1,451.757 | 1,121.329 | 5.677 | 11.037 | -29.049 | -32.695 | -28.051 | -23.766 | -44.825 | -35.625 | -28.41 | -25.608 | -31.049 | -30.683 | -24.383 | -14.425 | -23.11 | -13.034 | -15.315 | -16.782 | -6.65 | -5.471 | -3.365 | -1.518 | -2.783 | -2.265 |
| Totaal vlottende activa
| 3,870.194 | 3,726.593 | 3,821.387 | 4,137.819 | 4,120.286 | 4,186.922 | 4,180.293 | 4,436.463 | 4,485.577 | 4,386.32 | 4,393.704 | 4,164.266 | 4,471.78 | 3,643.034 | 3,642.236 | 3,306.386 | 3,275.244 | 3,250.371 | 3,339.808 | 3,037.757 | 3,057.92 | 3,151.566 | 3,282.851 | 2,849.477 | 2,745.551 | 2,870.526 | 3,054.902 | 2,730.63 | 2,754.898 | 3,145.537 | 3,166.089 | 2,902.246 | 3,086.499 | 1,187.09 | 1,326.252 | 947.102 | 908.61 | 830.097 | 824.967 | 683.778 | 708.284 | 716.219 | 661.817 | 628.792 | 628.834 | 627.071 | 633.634 | 606.389 | 616.049 | 640.446 | 664.146 | 639.409 | 642.389 | 659.524 | 123.723 | 90.717 | 88.952 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 807.064 | 749.353 | 716.781 | 674.74 | 702.424 | 748.291 | 685.917 | 735.293 | 660.275 | 613.741 | 633.639 | 463.687 | 468.549 | 467.773 | 429.956 | 370.666 | 356.676 | 316.182 | 305.835 | 297.575 | 292.079 | 291.408 | 282.934 | 274.488 | 262.113 | 267.723 | 255.038 | 226.144 | 222.376 | 214.68 | 211.154 | 208.221 | 191.467 | 159.109 | 157.456 | 134.658 | 122.498 | 105.627 | 90.032 | 83.905 | 38.858 | 30.042 | 24.025 | 18.597 | 18.779 | 18.856 | 18.046 | 16.752 | 15.93 | 15.293 | 14.831 | 10.353 | 8.675 | 3.402 | 3.417 | 3.018 | 3.182 |
| Goodwill
| 266.65 | 266.65 | 266.65 | 508.94 | 508.94 | 541.069 | 541.069 | 835.859 | 835.859 | 835.859 | 935.634 | 939.842 | 939.842 | 939.842 | 939.842 | 993.956 | 993.956 | 993.956 | 993.956 | 1,024.405 | 1,024.405 | 1,024.405 | 1,024.405 | 1,004.443 | 972.313 | 972.313 | 972.313 | 976.653 | 976.653 | 976.653 | 976.653 | 1,013.48 | 1,013.48 | 963.063 | 963.063 | 764.141 | 614.395 | 614.376 | 590.932 | 213.841 | 213.841 | 183.813 | 183.813 | 35.3 | 35.3 | 35.3 | 35.3 | 35.3 | 35.3 | 35.3 | 35.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 1,945.876 | 1,945.774 | 1,982.101 | 1,974.169 | 1,959.866 | 1,902.567 | 1,896.135 | 1,872.043 | 1,830.39 | 1,785.218 | 1,776.382 | 1,766.754 | 1,733.264 | 1,663.663 | 1,639.614 | 1,578.861 | 1,492.008 | 1,415.612 | 1,365.414 | 1,263.849 | 1,157.086 | 1,078.001 | 983.743 | 842.969 | 767.177 | 702.426 | 646.668 | 553.358 | 494.028 | 451.508 | 422.587 | 379.95 | 370.363 | 357.774 | 355.343 | 315.603 | 308.248 | 301.511 | 296.189 | 267.755 | 259.138 | 252.315 | 248.169 | 114.121 | 102.253 | 97.101 | 88.296 | 56.962 | 40.091 | 29.571 | 21.106 | 11.177 | 1.69 | 1.841 | 1.991 | 2.141 | 2.291 |
| Goodwill en immateriële activa
| 2,212.526 | 2,212.424 | 2,248.751 | 2,483.109 | 2,468.806 | 2,443.636 | 2,437.204 | 2,707.901 | 2,666.249 | 2,621.077 | 2,712.016 | 2,706.596 | 2,673.106 | 2,603.505 | 2,579.456 | 2,572.817 | 2,485.964 | 2,409.568 | 2,359.37 | 2,288.253 | 2,181.491 | 2,102.406 | 2,008.148 | 1,847.411 | 1,739.491 | 1,674.739 | 1,618.981 | 1,530.011 | 1,470.682 | 1,428.162 | 1,399.24 | 1,393.43 | 1,383.844 | 1,320.837 | 1,318.407 | 1,079.744 | 922.643 | 915.887 | 887.121 | 481.596 | 472.98 | 436.128 | 431.982 | 149.421 | 137.553 | 132.401 | 123.597 | 92.262 | 75.391 | 64.871 | 56.406 | 11.177 | 1.69 | 1.841 | 1.991 | 2.141 | 2.291 |
| Langetermijnbeleggingen
| 728.122 | 648.771 | 637.29 | 623.69 | 625.493 | 554.552 | 556.945 | 542.161 | 0 | 0 | 640.501 | 311.966 | 579.239 | 513.166 | 536.111 | 507.227 | 474.086 | 487.26 | 501.375 | 547.464 | 548.147 | 517.795 | 501.635 | 374.487 | 260.794 | 197.365 | 0 | 0 | 159.244 | 0 | 0 | 132.256 | 33.27 | 36.351 | -0 | 21.177 | 7.02 | 0 | 7.946 | 8.579 | 9.018 | 9.532 | 9.935 | 10.389 | 10.914 | 11.369 | 0 | 53.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Belastingvorderingen
| 315.791 | 293.521 | 262.285 | 177.544 | 175.229 | 151.004 | 147.194 | 99.992 | 96.102 | 70.26 | 73.748 | 38.406 | 41.891 | 39.035 | 36.811 | 33.705 | 34.054 | 29.982 | 29.73 | 22.187 | 22.673 | 19.852 | 19.617 | 7.028 | 6.824 | 8.721 | 8.612 | 4.526 | 4.657 | 4.609 | 6.108 | 7.492 | 7.052 | 6.127 | 6.192 | 7.057 | 6.224 | 6.449 | 6.422 | 6.689 | 6.72 | 5.004 | 5.004 | 2.017 | 2.306 | 0.547 | 0.547 | 0.543 | 0.543 | 0.485 | 0.485 | 0.339 | 0.375 | 0.339 | 0.339 | 0.287 | 0.287 |
| Overige niet-vlottende activa
| 0.216 | 47.12 | 23.563 | 0.217 | 0.276 | 18.093 | 64.918 | 20.573 | 543.389 | 545.925 | 178.43 | 491.073 | 176.294 | 183.706 | 157.48 | 290.08 | 295.292 | 195.325 | 166.389 | 2.916 | 2.916 | 20.575 | 11.078 | 29.144 | 29.894 | 31.811 | 209.019 | 192.138 | 35.086 | 156.976 | 157.037 | 3.904 | 2.308 | 110 | 21.638 | 0 | 0 | 7.489 | 0.308 | 0.857 | 1.407 | 2.026 | 2.434 | 2.246 | 2.589 | 2.799 | 3.167 | -53.012 | 0 | 0 | 0 | 0.336 | 0.024 | 2.041 | 0.059 | 0.077 | 0.094 |
| Totaal niet-vlottende activa
| 4,063.719 | 3,951.188 | 3,888.67 | 3,959.3 | 3,972.227 | 3,915.576 | 3,892.178 | 4,105.92 | 3,966.014 | 3,851.003 | 4,238.334 | 4,011.728 | 3,939.079 | 3,807.184 | 3,739.814 | 3,774.496 | 3,646.072 | 3,438.318 | 3,362.699 | 3,158.396 | 3,047.306 | 2,952.036 | 2,823.411 | 2,532.557 | 2,299.115 | 2,180.359 | 2,091.651 | 1,952.82 | 1,892.046 | 1,804.427 | 1,773.538 | 1,745.302 | 1,617.942 | 1,632.424 | 1,503.692 | 1,242.636 | 1,058.385 | 1,035.452 | 991.829 | 581.626 | 528.982 | 482.731 | 473.38 | 182.671 | 172.141 | 165.971 | 145.357 | 109.557 | 91.864 | 80.649 | 71.722 | 22.205 | 10.764 | 7.624 | 5.806 | 5.523 | 5.854 |
| Totaal activa
| 7,933.913 | 7,677.781 | 7,710.057 | 8,097.119 | 8,092.513 | 8,102.498 | 8,072.471 | 8,542.383 | 8,451.592 | 8,237.323 | 8,632.037 | 8,175.993 | 8,410.859 | 7,450.218 | 7,382.05 | 7,080.881 | 6,921.316 | 6,688.688 | 6,702.507 | 6,196.153 | 6,105.226 | 6,103.602 | 6,106.262 | 5,382.035 | 5,044.667 | 5,050.885 | 5,146.553 | 4,683.45 | 4,646.944 | 4,949.964 | 4,939.627 | 4,647.548 | 4,704.44 | 2,819.513 | 2,829.943 | 2,189.738 | 1,966.995 | 1,865.549 | 1,816.796 | 1,265.404 | 1,237.267 | 1,198.95 | 1,135.198 | 811.463 | 800.975 | 793.043 | 778.991 | 715.947 | 707.913 | 721.096 | 735.868 | 661.614 | 653.153 | 667.147 | 129.529 | 96.24 | 94.806 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 462.457 | 125.3 | 185.282 | 69.756 | 54.998 | 107.98 | 124.028 | 86.795 | 102.252 | 116.339 | 257.286 | 105.042 | 112.471 | 89.873 | 161.41 | 109.873 | 129.023 | 155.605 | 190.682 | 58.398 | 53.722 | 77.227 | 166.3 | 51.879 | 39.581 | 51.843 | 110.249 | 31.211 | 45.484 | 54.17 | 42.18 | 13.985 | 16.882 | 8.933 | 24.903 | 21.682 | 9.573 | 7.202 | 16.456 | 5.425 | 3.566 | 5 | 6.241 | 4.957 | 4.835 | 7.271 | 4.503 | 4.479 | 2.979 | 4.685 | 3.157 | 0.2 | 1.589 | 0.235 | 2.482 | 0.349 | 0.59 |
| Kortlopende schulden
| 649.136 | 583.194 | 556.329 | 421.454 | 482.58 | 417.267 | 716.755 | 853.593 | 874.435 | 415.569 | 563.772 | 628.903 | 702.096 | 629.462 | 497.55 | 585.87 | 448.142 | 466.794 | 361.941 | 416.927 | 596.818 | 601.335 | 412.641 | 373.36 | 212.53 | 152.53 | 102.53 | 100.01 | 100 | 282 | 282 | 193 | 297.12 | 399.12 | 372.12 | 238 | 143 | 71 | 65 | 102 | 122 | 122 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Belastingschulden
| 27.306 | 20.293 | 37.912 | 32.363 | 25.01 | 24.69 | 41.903 | 29.798 | 26.311 | 28.008 | 45.135 | 31.096 | 36.931 | 24.164 | 48.718 | 51.477 | 50.146 | 50.821 | 102.701 | 41.215 | 35.523 | 47.86 | 114.133 | 39.798 | 37.92 | 31.259 | 90.375 | 35.388 | 46.956 | 49.647 | 62.619 | 28.762 | 27.009 | 26.654 | 44.116 | 23.936 | 41.948 | 15.786 | 35.444 | 6.388 | 2.876 | 6.373 | 16.383 | 3.512 | 1.288 | 3.572 | 5.949 | 0.303 | 2.262 | 2.032 | 8.132 | 3.169 | 2.365 | 3.233 | 7.261 | 0.168 | 1.34 |
| Uitgestelde opbrengsten
| 290.327 | 461.342 | 330.409 | 408.832 | 441.485 | 286.085 | 215.822 | 231.706 | 0 | 0 | 0 | 115.689 | 220.826 | 213.273 | 302.755 | 85.223 | 97.808 | 122.688 | 251.66 | 136.995 | 143.953 | 200.446 | 341.586 | 176.527 | 114.299 | 283.939 | 399.039 | 314.879 | 365.941 | 502.491 | 553.558 | 544.015 | 421.33 | 467.918 | 542.475 | 196.394 | 113.437 | 93.253 | 216.593 | 69.973 | 43.59 | 27.36 | 61.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige kortlopende verplichtingen
| 39.522 | 32.23 | 54.769 | 33.051 | 44.333 | 198.555 | 194.421 | 113.741 | 273.653 | 249.169 | 365.889 | 22.786 | 25.669 | 23.888 | 24.349 | 50 | 40 | 40 | 26.213 | 33.853 | 30.201 | 40.451 | 38.995 | 44.237 | 29.556 | 21.46 | 25.513 | 23.724 | 15.751 | 22.965 | 19.132 | 73.047 | 78.613 | 45.874 | 25.579 | 14.266 | 11.027 | 16.544 | 9.581 | 9.554 | 9.727 | 7.146 | 1.598 | 19.66 | 22.366 | 34.401 | 40.835 | 11.047 | 15.845 | 37.837 | 61.711 | 16.142 | 14.205 | 19.273 | 20.452 | 9.183 | 12.01 |
| Totaal kortlopende verplichtingen
| 1,441.442 | 1,202.066 | 1,126.788 | 933.093 | 1,023.396 | 1,009.888 | 1,251.026 | 1,285.835 | 1,250.34 | 781.077 | 1,186.948 | 872.42 | 1,061.062 | 956.494 | 986.064 | 830.966 | 714.974 | 785.087 | 830.497 | 646.174 | 824.694 | 919.459 | 959.522 | 646.003 | 395.966 | 509.773 | 637.332 | 469.824 | 527.176 | 861.625 | 896.869 | 824.047 | 813.945 | 921.844 | 965.077 | 470.343 | 277.037 | 187.999 | 307.629 | 186.952 | 178.884 | 161.507 | 119.044 | 24.617 | 27.201 | 41.672 | 45.338 | 15.526 | 18.824 | 42.522 | 64.868 | 16.342 | 15.794 | 19.508 | 22.934 | 9.532 | 12.6 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 333.114 | 320.554 | 315.286 | 385.432 | 348.244 | 354.574 | 131.358 | 83.755 | 81.726 | 380.245 | 391.997 | 345.018 | 372.131 | 377.605 | 368.289 | 367.915 | 417.915 | 120 | 120 | 170 | 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
| 79.379 | 79.466 | 108.809 | 131.834 | 112.534 | 112.884 | 111.96 | 115.205 | 107.816 | 94.668 | 119.73 | 109.199 | 105.004 | 101.185 | 80.421 | 53.508 | 61.897 | 58.318 | 69.606 | 44.1 | 41.114 | 37.202 | 41.845 | 8.868 | 9.113 | 12.359 | 17.604 | 3.11 | 3.355 | 3.601 | 3.846 | 4.092 | 4.337 | 4.828 | 4.828 | 4.91 | 4.91 | 4.91 | 4.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 38.923 | 44.784 | 31.87 | 30.571 | 34.194 | 34.416 | 34.416 | 34.342 | 34.672 | 22.607 | 20.086 | 11.488 | 10.873 | 11.113 | 11.173 | 7.584 | 7.863 | 3.907 | 4.006 | 2.033 | 1.787 | 1.8 | 1.787 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 |
| Totaal niet-vlottende verplichtingen
| 451.416 | 444.803 | 455.964 | 547.837 | 494.972 | 501.874 | 277.733 | 233.301 | 224.214 | 497.519 | 531.814 | 465.706 | 488.009 | 489.903 | 459.883 | 429.007 | 487.675 | 182.225 | 193.612 | 216.133 | 43.277 | 39.378 | 44.008 | 9.243 | 9.489 | 12.734 | 17.98 | 3.485 | 3.731 | 3.976 | 4.222 | 4.467 | 4.713 | 5.204 | 5.204 | 5.286 | 5.286 | 5.286 | 5.286 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 | 0.376 |
| Totaal passiva
| 1,892.858 | 1,646.87 | 1,582.752 | 1,480.931 | 1,518.368 | 1,511.762 | 1,528.759 | 1,519.136 | 1,474.554 | 1,278.597 | 1,718.762 | 1,338.126 | 1,549.072 | 1,446.397 | 1,445.947 | 1,259.973 | 1,202.648 | 967.312 | 1,024.109 | 862.307 | 867.971 | 958.837 | 1,003.53 | 655.246 | 405.455 | 522.507 | 655.311 | 473.309 | 530.906 | 865.602 | 901.091 | 828.514 | 818.658 | 927.048 | 970.281 | 475.628 | 282.323 | 193.285 | 312.915 | 187.327 | 179.259 | 161.883 | 119.42 | 24.992 | 27.576 | 42.048 | 45.713 | 15.902 | 19.199 | 42.898 | 65.244 | 16.718 | 16.169 | 19.883 | 23.31 | 9.907 | 12.976 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 192.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.944 | 2.493 | 2.789 | 2.486 | 0.703 | 2.758 | 2.638 | 1.835 | 2.634 | 1.034 | 2.955 | 1.625 | 2.277 | 1.99 | 2.493 | 5.97 | 3.701 | 2.576 | 1.946 | 0 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 1,152.381 | 1,152.381 | 1,152.381 | 1,152.381 | 1,152.381 | 1,152.381 | 1,152.381 | 1,152.381 | 1,152.381 | 1,152.381 | 1,152.381 | 1,157.713 | 1,157.713 | 1,056.19 | 1,056.19 | 1,056.19 | 1,056.19 | 1,056.68 | 1,056.68 | 1,056.68 | 1,056.68 | 1,056.68 | 1,056.68 | 1,056.68 | 1,049.969 | 1,049.969 | 1,049.969 | 1,049.969 | 1,049.969 | 656.378 | 656.201 | 655.625 | 654.816 | 564.906 | 565.328 | 564.655 | 564.958 | 283.821 | 279.018 | 260.642 | 259.621 | 135.721 | 135.721 | 123.968 | 123.968 | 121.5 | 121.5 | 121.5 | 81 | 81 | 40.5 | 40.5 | 40.5 | 40.5 | 30.324 | 30.324 | 30.324 |
| Ingehouden winsten
| 1,959.642 | 1,948.757 | 1,944.579 | 2,441.087 | 2,398.769 | 2,376.966 | 2,331.002 | 2,800.178 | 2,751.264 | 2,733.534 | 2,692.138 | 2,583.842 | 2,510.844 | 2,469.309 | 2,404.632 | 2,302.818 | 2,205.547 | 2,212.259 | 2,168.634 | 1,886.197 | 1,788.516 | 1,755.968 | 1,712.558 | 1,409.055 | 1,332.854 | 1,262.695 | 1,226.621 | 977.382 | 923.755 | 901.738 | 852.904 | 663.61 | 612.7 | 576.716 | 543.41 | 412.375 | 382.937 | 379.79 | 355.817 | 282.427 | 268.053 | 253.144 | 231.579 | 192.372 | 179.233 | 174.116 | 156.398 | 128.852 | 117.522 | 107.006 | 99.432 | 79.205 | 71.292 | 81.573 | 67.612 | 51.943 | 47.441 |
| Overige gereserveerde algehele resultaten
| 192.826 | -0 | -0 | 3,017.945 | 192.827 | 3,017.912 | 192.827 | 3,021.113 | 195.063 | 3,021.113 | 191.784 | 3,040.851 | 193.848 | 2,361.413 | -1.944 | -2.493 | -2.789 | -2.486 | -0.703 | -2.758 | -2.638 | -1.835 | -2.634 | -1.034 | -2.955 | -1.625 | -2.277 | -1.99 | -2.493 | -5.97 | -3.701 | -2.576 | -1.946 | 0.008 | -0.049 | 0.076 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 2,724.595 | 2,917.421 | 2,824.595 | 0 | 2,825.118 | 0 | 2,825.085 | 0 | 2,826.05 | 0 | 2,826.05 | 0 | 2,859.125 | -21.342 | 2,339.394 | 2,335.19 | 2,333.568 | 2,310.046 | 2,311.83 | 2,254.245 | 2,254.365 | 2,193.887 | 2,193.088 | 2,137.399 | 2,157.014 | 2,118.803 | 2,118.045 | 2,091.444 | 2,053.232 | 2,440.051 | 2,441.981 | 2,415.145 | 2,533.365 | 743.195 | 743.178 | 728.816 | 728.539 | 1,002.709 | 862.862 | 528.896 | 523.921 | 646.347 | 646.347 | 467.826 | 467.826 | 455.379 | 455.379 | 449.693 | 490.193 | 490.193 | 530.693 | 525.191 | 525.191 | 525.191 | 8.283 | 4.066 | 4.066 |
| Totaal eigen vermogen van aandeelhouders
| 6,029.445 | 6,018.559 | 6,114.382 | 6,611.413 | 6,569.095 | 6,547.259 | 6,501.295 | 6,973.672 | 6,924.758 | 6,907.028 | 6,862.354 | 6,782.406 | 6,721.53 | 5,865.57 | 5,800.216 | 5,694.198 | 5,595.306 | 5,578.985 | 5,537.144 | 5,197.123 | 5,099.561 | 5,006.536 | 4,962.326 | 4,603.133 | 4,539.837 | 4,431.467 | 4,394.635 | 4,118.796 | 4,026.956 | 3,998.168 | 3,951.086 | 3,734.38 | 3,800.882 | 1,884.826 | 1,851.916 | 1,705.922 | 1,676.434 | 1,666.321 | 1,497.697 | 1,071.964 | 1,051.595 | 1,035.212 | 1,013.647 | 784.165 | 771.026 | 750.995 | 733.278 | 700.045 | 688.714 | 678.198 | 670.624 | 644.897 | 636.984 | 647.264 | 106.219 | 86.333 | 81.831 |
| Totaal eigen vermogen
| 6,041.055 | 6,030.912 | 6,127.305 | 6,616.189 | 6,574.144 | 6,590.736 | 6,543.711 | 7,023.247 | 6,977.038 | 6,958.726 | 6,913.275 | 6,837.868 | 6,861.788 | 6,003.821 | 5,936.103 | 5,820.908 | 5,718.667 | 5,721.376 | 5,678.398 | 5,333.846 | 5,237.255 | 5,144.766 | 5,102.733 | 4,726.789 | 4,639.212 | 4,528.378 | 4,491.242 | 4,210.14 | 4,116.037 | 4,084.362 | 4,038.536 | 3,819.034 | 3,885.782 | 1,892.466 | 1,859.663 | 1,714.11 | 1,684.672 | 1,672.264 | 1,503.881 | 1,078.077 | 1,058.007 | 1,037.067 | 1,015.778 | 786.471 | 773.398 | 750.995 | 733.278 | 700.045 | 688.714 | 678.198 | 670.624 | 644.897 | 636.984 | 647.264 | 106.219 | 86.333 | 81.831 |
| Totaal passiva en aandeelhoudersvermogen
| 7,933.913 | 7,677.781 | 7,710.057 | 8,097.119 | 8,092.513 | 8,102.498 | 8,072.471 | 8,542.383 | 8,451.592 | 8,237.323 | 8,632.037 | 8,175.993 | 8,410.859 | 7,450.218 | 7,382.05 | 7,080.881 | 6,921.316 | 6,688.688 | 6,702.507 | 6,196.153 | 6,105.226 | 6,103.602 | 6,106.262 | 5,382.035 | 5,044.667 | 5,050.885 | 5,146.553 | 4,683.45 | 4,646.944 | 4,949.964 | 4,939.627 | 4,647.548 | 4,704.44 | 2,819.513 | 2,829.943 | 2,189.738 | 1,966.995 | 1,865.549 | 1,816.796 | 1,265.404 | 1,237.267 | 1,198.95 | 1,135.198 | 811.463 | 800.975 | 793.043 | 778.991 | 715.947 | 707.913 | 721.096 | 735.868 | 661.614 | 653.153 | 667.147 | 129.529 | 96.24 | 94.806 |