Xinjiang Tianshan Animal Husbandry Bio-engineering Co., Ltd.
SZSE:300313.SZ
12.41 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 14.045 | 18.65 | 22.447 | 16.735 | 15.971 | 25.589 | 45.331 | 47.288 | 70.52 | 93.396 | 122.048 | 108.883 | 106.669 | 105.332 | 125.326 | 16.302 | 23.981 | 17.348 | 13.33 | 22.137 | 47.043 | 114.466 | 151.994 | 241.876 | 134.027 | 83.088 | 24.422 | 28.499 | 96.496 | 92.724 | 167.226 | 162.215 | 164.546 | 191.836 | 159.323 | 114.109 | 133.608 | 132.116 | 143.045 | 182.579 | 221.877 | 215.951 | 194.084 | 209.221 | 207.682 | 239.15 | 230.829 | 240.108 | 237.132 | 257.932 | 22.366 | 29.574 | 36.802 |
Kortetermijnbeleggingen
| 0 | -42.85 | -43.285 | -44.4 | -41.57 | -42.024 | -30.916 | -46.419 | -45.668 | 454.31 | 453.533 | -60.712 | -54.291 | -55.305 | -58.143 | -59.409 | -18.974 | -20.973 | -22.489 | -22.506 | 0 | 0 | 0 | -23.546 | -23.97 | -27.378 | -28.67 | -26.766 | -19.44 | -19.503 | -21.246 | -17.276 | 0 | 0.747 | 0 | 0.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 14.045 | 18.65 | 22.447 | 16.735 | 15.971 | 25.589 | 45.331 | 47.288 | 70.52 | 93.396 | 122.048 | 108.883 | 106.669 | 105.332 | 125.326 | 16.302 | 23.981 | 17.348 | 13.33 | 22.137 | 47.043 | 114.466 | 151.994 | 241.876 | 134.027 | 83.088 | 24.422 | 28.499 | 96.496 | 92.724 | 167.226 | 162.215 | 164.546 | 192.583 | 159.323 | 114.394 | 133.608 | 132.116 | 143.045 | 182.579 | 221.877 | 215.951 | 194.084 | 209.221 | 207.682 | 239.15 | 230.829 | 240.108 | 237.132 | 257.932 | 22.366 | 29.574 | 36.802 |
Nettovorderingen
| 23.841 | 15.637 | 16.516 | 20.758 | 18.073 | 7.478 | 0 | 7.967 | 4.817 | 9.673 | 6.813 | 28.067 | 9.377 | 5.22 | 7.285 | 12.345 | 11.494 | 12.495 | 18.035 | 0 | 23.832 | 20.304 | 18.237 | 11.925 | 64.633 | 0 | 29.676 | 30.13 | 48.93 | 36.52 | 39.765 | 43.457 | 44.415 | 65.233 | 46.727 | 58.115 | 54.475 | 25.573 | 29.636 | 33.375 | 24.403 | 19.24 | 17.319 | 22.259 | 23.721 | 4.522 | 0.928 | 17.828 | 0 | 0 | 0 | 10.604 | 0 |
Voorraad
| 36.188 | 60.142 | 72.926 | 72.465 | 73.101 | 62.391 | 45.038 | 54.171 | 44.511 | 38.246 | 33.863 | 28.857 | 52.592 | 38.485 | 43.536 | 45.788 | 35.692 | 27.473 | 50.022 | 68.328 | 136.879 | 106.663 | 118.7 | 66.328 | 57.345 | 54.031 | 45.969 | 52.392 | 66.28 | 74.194 | 82.464 | 85.702 | 126.648 | 190.798 | 181.445 | 206.161 | 127.609 | 142.368 | 120.571 | 85.089 | 59.843 | 58.42 | 74.559 | 64.152 | 59.686 | 44.164 | 43.981 | 44.654 | 38.972 | 27.775 | 23.82 | 26.79 | 23.682 |
Overige vlottende activa
| 1.825 | 0.729 | 0.75 | 1.103 | 8.474 | 9.644 | 13.247 | 8.212 | 6.585 | 8.149 | 7.785 | 7.736 | 7.586 | 11.193 | 2.542 | 2.924 | 4.978 | 6.176 | 38.263 | 33.412 | 57.529 | 33.945 | 19.767 | 18.525 | 36.708 | 20.497 | 66.146 | 66.117 | 22.615 | 13.897 | 23.101 | 20.785 | 32.456 | 30.877 | 77.12 | 90.471 | 146.444 | 77.949 | 74.345 | 7.781 | 65.484 | 50.726 | 61.562 | 123.91 | 110.315 | 32.747 | 39.841 | 9.879 | 35.786 | 21.97 | 25.811 | 6.05 | 15.423 |
Totaal vlottende activa
| 75.899 | 95.158 | 112.638 | 111.06 | 108.407 | 105.102 | 103.617 | 117.638 | 127.503 | 148.635 | 170.51 | 172.594 | 176.223 | 160.23 | 178.689 | 74.685 | 76.145 | 63.492 | 119.649 | 141.188 | 265.283 | 275.378 | 308.698 | 338.654 | 292.713 | 213.111 | 166.212 | 172.882 | 224.764 | 217.335 | 312.555 | 312.159 | 368.065 | 471.269 | 464.616 | 469.141 | 462.136 | 378.006 | 367.597 | 308.824 | 371.607 | 344.337 | 330.204 | 397.283 | 377.683 | 320.582 | 315.579 | 310.178 | 311.89 | 307.677 | 71.997 | 73.018 | 75.907 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 75.416 | 72.691 | 71.83 | 73.962 | 81 | 80.854 | 82.135 | 68.829 | 71.44 | 72.435 | 73.465 | 74.82 | 84.09 | 85.167 | 85.452 | 213.82 | 252.469 | 265.969 | 254.889 | 271.207 | 320.667 | 322.22 | 324.112 | 328.952 | 333.891 | 334.177 | 337.254 | 348.083 | 377.398 | 371.994 | 377.271 | 374.76 | 379.165 | 354.376 | 394.518 | 383.317 | 297.658 | 238.933 | 217.603 | 226.862 | 91.437 | 92.775 | 91.646 | 93.23 | 76.299 | 72.435 | 69.352 | 68.241 | 65.903 | 61.039 | 58.474 | 58.556 | 54.287 |
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 | 2.112 | 1.943 | 1.943 | 1.943 | 1.943 | 1.943 | 1.943 | 1.943 | 3.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 63.049 | 63.911 | 64.787 | 65.715 | 66.591 | 67.407 | 68.281 | 69.154 | 70.029 | 70.906 | 71.823 | 72.682 | 73.72 | 74.529 | 75.389 | 105.233 | 106.447 | 120.379 | 121.603 | 122.827 | 124.066 | 125.313 | 126.483 | 127.726 | 128.97 | 130.22 | 132.067 | 133.375 | 125.959 | 135.666 | 136.624 | 138.117 | 139.262 | 140.49 | 130.942 | 22.861 | 22.997 | 23.245 | 23.502 | 23.8 | 22.867 | 20.082 | 20.211 | 20.437 | 20.04 | 20.257 | 20.474 | 20.675 | 20.891 | 20.889 | 21.095 | 21.276 | 21.481 |
Goodwill en immateriële activa
| 63.049 | 63.911 | 64.787 | 65.715 | 66.591 | 67.407 | 68.281 | 69.154 | 70.029 | 70.906 | 71.823 | 72.682 | 73.72 | 74.529 | 75.389 | 105.233 | 106.447 | 120.379 | 121.603 | 122.827 | 124.066 | 125.313 | 126.483 | 127.726 | 131.082 | 132.163 | 134.01 | 135.318 | 127.902 | 137.609 | 138.567 | 140.06 | 143 | 140.49 | 130.942 | 22.861 | 22.997 | 23.245 | 23.502 | 23.8 | 22.867 | 20.082 | 20.211 | 20.437 | 20.04 | 20.257 | 20.474 | 20.675 | 20.891 | 20.889 | 21.095 | 21.276 | 21.481 |
Langetermijnbeleggingen
| 46.761 | 56.089 | 56.04 | 56.014 | 54.172 | 54.044 | 42.302 | 57.275 | 500.454 | 0 | 0 | 513.893 | 512.927 | 508.116 | 510.796 | 511.755 | 471.09 | 472.69 | 606.744 | 606.676 | 583.127 | 582.812 | 582.812 | 605.871 | 606.056 | 609.228 | 34.333 | 32.394 | 25.005 | 24.835 | 26.431 | 22.453 | 2.737 | 0 | 0 | 0 | 0 | 45.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 7.613 | 7.693 | 7.288 | 7.507 | 6.875 | 6.955 | 7.035 | 7.114 | 7.219 | 7.272 | 7.676 | 7.676 | 0.501 | 0.501 | 0.501 | 0.501 | 0.5 | 0.5 | 0.904 | 0.904 | 0.263 | 0.266 | 0.227 | 0.227 | 0.661 | 0.627 | 0.672 | 0.672 | 1.945 | 2.266 | 4.336 | 4.336 | 0.742 | 0.742 | 0.824 | 0.824 | 0.315 | 0.424 | 0.397 | 0.397 | 0.153 | 0.153 | 0.158 | 0.158 | 0.057 | 0.057 | 0.027 | 0.027 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 5.797 | 0.995 | 0.971 | 0.971 | 1.223 | 1.223 | 12.813 | 12.134 | 11.702 | 513.882 | 514.006 | 1.125 | 1.125 | 1.125 | 1.125 | 1.025 | 0.604 | 0.603 | 0.598 | 0.598 | 24.99 | 24.832 | 23.731 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.68 | 1.6 | 1.6 | 80.412 | 71.533 | 67.671 | 35.769 | 45.568 | 38.25 | 50.918 | 50.129 | 38.552 | 33.589 | 28.016 | 23.266 | 23.714 | 21.604 | 26.154 | 26.052 | 22.314 | 21.76 | 20.393 | 20.751 | 14.048 |
Totaal niet-vlottende activa
| 198.636 | 201.379 | 200.916 | 204.169 | 209.861 | 210.483 | 212.565 | 214.507 | 660.845 | 664.496 | 666.97 | 670.196 | 672.362 | 669.438 | 673.263 | 832.334 | 831.11 | 860.141 | 984.737 | 1,002.211 | 1,053.114 | 1,055.443 | 1,057.365 | 1,064.376 | 1,073.29 | 1,077.794 | 507.869 | 518.068 | 533.85 | 538.385 | 548.205 | 543.209 | 606.056 | 567.141 | 593.955 | 442.772 | 366.538 | 346.686 | 292.421 | 301.189 | 153.01 | 146.599 | 140.031 | 137.091 | 120.111 | 114.354 | 116.007 | 114.995 | 109.109 | 103.689 | 99.962 | 100.583 | 89.816 |
Totaal activa
| 274.536 | 296.537 | 313.555 | 315.23 | 318.268 | 315.585 | 316.182 | 332.146 | 788.348 | 813.131 | 837.48 | 842.791 | 848.586 | 829.668 | 851.951 | 907.019 | 907.255 | 923.634 | 1,104.387 | 1,143.399 | 1,318.397 | 1,330.82 | 1,366.063 | 1,403.031 | 1,366.003 | 1,290.905 | 674.081 | 690.95 | 758.614 | 755.72 | 860.76 | 855.369 | 974.122 | 1,038.411 | 1,058.572 | 911.913 | 828.674 | 724.692 | 660.018 | 610.012 | 524.617 | 490.936 | 470.236 | 534.374 | 497.794 | 434.936 | 431.586 | 425.173 | 420.998 | 411.365 | 171.959 | 173.601 | 165.722 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 17.446 | 17.903 | 19.238 | 19.356 | 22.884 | 18.949 | 11.031 | 10.898 | 15.072 | 14.99 | 14.291 | 12.364 | 13.408 | 12.352 | 13.162 | 13.56 | 18.097 | 26.204 | 30.248 | 33.45 | 36.624 | 38.369 | 34.347 | 43.142 | 125.127 | 48.307 | 48.327 | 45.284 | 54.175 | 54.322 | 57.178 | 71.409 | 67.503 | 142.969 | 68.766 | 83.803 | 66.038 | 29.335 | 40.859 | 18.276 | 15.403 | 23.607 | 24.556 | 98.698 | 74.59 | 14.916 | 14.226 | 11.019 | 9.404 | 7.481 | 8.802 | 11.184 | 5.034 |
Kortlopende schulden
| 53.918 | 83.027 | 83.042 | 83.892 | 84.177 | 87.317 | 89.545 | 94.708 | 111.086 | 134.107 | 140.354 | 141.692 | 150.892 | 156.392 | 161.992 | 218.29 | 193.654 | 187.588 | 194.444 | 200.975 | 216.077 | 270.961 | 331.096 | 361.94 | 310.984 | 278.268 | 146.415 | 205.962 | 237.877 | 230.908 | 262.329 | 240.503 | 261.305 | 250.127 | 344.686 | 303.863 | 223.061 | 160.127 | 121.882 | 96.041 | 74.9 | 45.5 | 16.6 | 7 | 10 | 10 | 10 | 5 | 0 | 0 | 25.291 | 25.273 | 22 |
Belastingschulden
| 1.274 | 1.283 | 1.276 | 0.563 | 1.71 | 0.71 | 0.522 | 0.698 | 0.824 | 0.503 | 9.575 | 8.807 | 8.345 | 6.153 | 0.302 | 1.02 | 0.248 | 0.34 | 0.561 | 0.841 | 0.205 | 0.089 | 0.908 | 1.496 | 1.562 | 1.901 | 1.959 | 2.778 | 0.479 | 1.004 | 0.281 | 0.815 | 0.22 | 0.38 | 0.113 | 1.663 | 0.069 | 0.395 | 1.083 | 1.294 | 0.83 | 0.186 | 0.612 | 0.853 | -1.164 | -0.28 | -0.291 | -0.586 | -0.862 | -0.293 | -0.051 | -0.214 | -0.314 |
Uitgestelde opbrengsten
| 10.826 | 117.163 | 115.76 | 116.565 | 110.916 | 108.046 | 8.729 | 13.688 | 6.761 | 7.221 | 0 | 550.344 | 540.296 | 504.762 | 501.075 | 492.165 | 453.643 | 474.196 | 598.499 | 596.876 | 596.509 | 595.24 | 596.608 | 597.62 | 591.67 | 594.869 | 90.613 | 35.774 | 25.267 | 26.551 | 41.771 | 40.881 | 29.816 | 18.279 | 16.374 | 25.959 | 8.711 | 6.513 | 6.234 | 45.253 | 5.498 | 7.801 | 4.116 | 5.903 | 2.296 | 1.95 | 4.264 | 3.72 | 1.125 | 2.88 | 1.34 | 1.174 | 1.282 |
Overige kortlopende verplichtingen
| 114.797 | 130.051 | 16.219 | 9.293 | 116.183 | 6.653 | 104.299 | 105.767 | 546.138 | 543.384 | 549.522 | 110.004 | -3.165 | 3.493 | 17.371 | 20.598 | 16.362 | 19.287 | 597.938 | 596.035 | 768.481 | 714.035 | 595.701 | 670.807 | 515.826 | 601.994 | 98.362 | 47.735 | 29.791 | 35.165 | 58.715 | 76.204 | 46.401 | 41.642 | 46.694 | 35.745 | 49.363 | 42.439 | 6.967 | 46.63 | 29.319 | 19.646 | 22.165 | 14.106 | 14.184 | 13.748 | 17.602 | 19.307 | 19.556 | 18.483 | 12.423 | 11.964 | 15.115 |
Totaal kortlopende verplichtingen
| 201.944 | 232.264 | 235.535 | 229.671 | 224.955 | 221.676 | 214.126 | 225.759 | 679.88 | 700.206 | 713.742 | 716.462 | 709.775 | 683.152 | 693.902 | 745.633 | 682.004 | 707.616 | 889.184 | 916.487 | 1,021.388 | 1,023.454 | 1,049.348 | 1,077.385 | 1,013.805 | 930.471 | 295.063 | 301.759 | 347.59 | 347.95 | 396.436 | 388.93 | 375.428 | 453.396 | 476.633 | 451.034 | 347.242 | 232.296 | 170.792 | 162.24 | 120.451 | 88.94 | 68.048 | 132.285 | 97.609 | 38.384 | 41.537 | 34.741 | 28.098 | 25.671 | 46.464 | 48.206 | 41.836 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 24.872 | 3.366 | 1.599 | 1.99 | 1.927 | 0.889 | 1.239 | 1.216 | 1.489 | 1.401 | 1.723 | 1.702 | 0 | 0 | 0 | 0 | 6.9 | 3.1 | 3.1 | 3.1 | 0 | 0 | 0 | 0 | 0 | 0 | 7.753 | 7.753 | 32.377 | 35.68 | 54.209 | 56.125 | 70.894 | 39.811 | 38.187 | 14.519 | 14.803 | 14.803 | 22.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 10.255 |
Uitgestelde opbrengsten niet-vlottend
| 12.308 | 12.181 | 9.279 | 8.718 | 8.845 | 10.211 | 9.136 | 9.302 | 9.333 | 9.501 | 9.751 | 10.023 | 10.368 | 10.685 | 11.686 | 12.02 | 11.642 | 10.654 | 11.654 | 12.1 | 19.386 | 19.873 | 19.854 | 19.844 | 19.698 | 17.96 | 18.546 | 18.925 | 16.612 | 14.01 | 11.765 | 9.271 | 17.178 | 17.427 | 12.012 | 12.018 | 10.138 | 10.481 | 10.539 | 11.067 | 0 | 0 | 0 | 11.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.063 | 1.12 | 0.704 | 0.907 | 0 | 0 | 0 | 0.532 | -9.333 | 0 | 0.244 | 0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.753 | -7.753 | -32.377 | -35.68 | -54.209 | -56.125 | -70.894 | -39.79 | 0.016 | 0.011 | 0.269 | 0.235 | 0.269 | 0.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2.517 | 1.937 | 1.026 | 1.95 | 1.278 | 1.7 | 1.7 | 2.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 64.966 | 75.62 | 64.966 | 77.066 | 100 | 100 | 100 | 100 | 100 | 50 | 0 | 18.925 | 0 | 0 | 0 | 9.271 | 17.178 | 0.02 | 19.736 | 19.736 | 30.143 | 19.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 40.761 | 18.603 | 12.608 | 13.566 | 12.05 | 12.8 | 12.076 | 12.218 | 10.822 | 10.902 | 11.718 | 11.969 | 10.368 | 10.685 | 11.986 | 12.32 | 83.508 | 78.72 | 79.72 | 80.166 | 119.386 | 119.873 | 119.854 | 119.844 | 119.698 | 67.96 | 26.299 | 26.678 | 48.99 | 49.69 | 65.974 | 65.396 | 88.072 | 57.258 | 69.952 | 46.284 | 44.946 | 45.255 | 33.504 | 11.335 | 0 | 0 | 0 | 11.628 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 10.255 |
Totaal passiva
| 242.704 | 250.868 | 248.143 | 243.237 | 237.005 | 234.476 | 226.202 | 237.978 | 690.702 | 711.107 | 725.46 | 728.431 | 720.143 | 693.837 | 705.889 | 757.953 | 765.512 | 786.336 | 968.904 | 996.652 | 1,140.773 | 1,143.327 | 1,169.203 | 1,197.229 | 1,133.503 | 998.43 | 321.362 | 328.437 | 396.579 | 397.64 | 462.41 | 454.326 | 463.5 | 510.655 | 546.585 | 497.317 | 392.188 | 277.551 | 204.295 | 173.575 | 120.451 | 88.94 | 68.048 | 132.285 | 97.609 | 38.384 | 41.537 | 34.741 | 28.098 | 25.671 | 53.464 | 55.206 | 52.091 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 104.484 | 0 | 104.484 | 0 | 104.484 | 0 | 104.484 | 0 | 1,796.629 | 0 | 1,796.816 | 0 | 1,792.912 | 0 | 1,801.818 | 1,803.633 | 1,803.59 | 1,809.759 | 1,803.319 | 9.9 | 8.954 | 9.515 | 1,804.318 | 5.716 | 7.459 | 8.57 | 4.424 | 1.429 | 2.21 | 0 | 2.937 | 0.671 | 3.566 | 3.163 | 7.67 | 10.208 | 6.313 | 8.422 | 0.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 312.977 | 197.353 | 197.353 | 197.353 | 197.353 | 197.353 | 197.353 | 197.353 | 197.353 | 200.082 | 186.951 | 186.951 | 186.951 | 90.91 | 90.91 | 90.91 | 90.91 | 90.91 | 90.91 | 90.91 | 90.91 | 90.91 | 90.91 | 90.91 | 90.91 | 68.18 | 68.18 | 68.18 |
Ingehouden winsten
| -463.971 | -450.179 | -429.547 | -422.341 | -413.285 | -413.385 | -404.264 | -400.248 | -396.684 | -380.411 | -373.104 | -368.399 | -345.123 | -333.693 | -325.536 | -323.372 | -330.632 | -335.232 | -332.425 | -327.584 | -2,090.086 | -2,081.056 | -2,070.88 | -2,062.443 | -2,039.375 | -1,977.249 | -122.004 | -116.699 | -120.251 | -122.321 | -128.882 | -124.001 | -42.19 | -14.299 | -0.717 | 15.629 | 37.07 | 41.157 | 47.739 | 55.835 | 61.724 | 60.105 | 60.099 | 60.024 | 59.956 | 56.292 | 49.885 | 51.807 | 55.527 | 49.308 | 43.888 | 43.787 | 41.662 |
Overige gereserveerde algehele resultaten
| 171.532 | -104.484 | 171.532 | -104.484 | 171.532 | -104.484 | 171.532 | -104.484 | 171.532 | -1,796.629 | 162.062 | -1,796.816 | 160.306 | -1,792.912 | 165.063 | -1,801.818 | -1,803.633 | -1,803.59 | -1,809.759 | -1,803.319 | -9.9 | -8.954 | -9.515 | -1,804.318 | -5.716 | -7.459 | -8.57 | -4.424 | -1.429 | -2.21 | 0.838 | -2.937 | -0.671 | -3.566 | -3.163 | -7.67 | -10.208 | -6.313 | -8.422 | -0.983 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -0 | 56.234 | 160.718 | 171.532 | 160.718 | 160.718 | -0 | 56.234 | 1,967.182 | 1,956.041 | 162.062 | -5,206.937 | 160.306 | 1,967.182 | 0 | 1,956.041 | 152.695 | -1,640.037 | -1,820.573 | -1,639.495 | 1,967.143 | 1,956.118 | 1,957.628 | -1,643.85 | 3,926.331 | 1,955.358 | 276.687 | 287.332 | 285.55 | 250.373 | 286.567 | 297.238 | 286.901 | 290.107 | 257.608 | 156.4 | 156.4 | 156.4 | 233.348 | 238.813 | 248.049 | 248.049 | 248.049 | 248.049 | 246.65 | 246.65 | 246.65 | 246.649 | 245.477 | 245.477 | 6.427 | 6.427 | 3.79 |
Totaal eigen vermogen van aandeelhouders
| 20.538 | 34.33 | 54.962 | 62.169 | 71.224 | 71.124 | 80.246 | 84.261 | 87.826 | 91.979 | 101.936 | 104.129 | 128.16 | 142.413 | 152.505 | 154.969 | 145.854 | 141.298 | 137.936 | 149.217 | 180.134 | 190.11 | 199.725 | 209.009 | 234.227 | 294.441 | 354.28 | 363.562 | 362.652 | 359.801 | 366.547 | 367.653 | 452.735 | 476.727 | 453.81 | 351.31 | 370.213 | 378.195 | 382.668 | 395.246 | 400.683 | 399.064 | 399.057 | 398.983 | 397.516 | 393.852 | 387.445 | 389.367 | 391.914 | 385.695 | 118.495 | 118.394 | 113.631 |
Totaal eigen vermogen
| 31.831 | 45.669 | 65.412 | 71.993 | 81.263 | 81.11 | 89.98 | 94.168 | 97.645 | 102.024 | 112.02 | 114.359 | 128.443 | 135.831 | 146.062 | 149.066 | 141.743 | 137.298 | 135.482 | 146.747 | 177.624 | 187.493 | 196.86 | 205.802 | 232.5 | 292.475 | 352.72 | 362.513 | 362.035 | 358.08 | 398.35 | 401.043 | 510.622 | 527.756 | 511.987 | 414.595 | 436.486 | 447.14 | 455.722 | 436.437 | 404.165 | 401.996 | 402.188 | 402.09 | 400.185 | 396.552 | 390.049 | 390.433 | 392.9 | 385.695 | 118.495 | 118.394 | 113.631 |
Totaal passiva en aandeelhoudersvermogen
| 274.536 | 296.537 | 313.555 | 315.23 | 318.268 | 315.585 | 316.182 | 332.146 | 788.348 | 813.131 | 837.48 | 842.791 | 848.586 | 829.668 | 851.951 | 907.019 | 907.255 | 923.634 | 1,104.387 | 1,143.399 | 1,318.397 | 1,330.82 | 1,366.063 | 1,403.031 | 1,366.003 | 1,290.905 | 674.081 | 690.95 | 758.614 | 755.72 | 860.76 | 855.369 | 974.122 | 1,038.411 | 1,058.572 | 911.913 | 828.674 | 724.692 | 660.018 | 610.012 | 524.617 | 490.936 | 470.236 | 534.374 | 497.794 | 434.936 | 431.586 | 425.173 | 420.998 | 411.365 | 171.959 | 173.601 | 165.722 |