
China Southern Airlines Company Limited
SSE:600029.SS
5.78 (CNY) • At close April 18, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2024 Q4 | 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 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | 2007 Q2 | 2006 Q4 | 2006 Q2 | 2005 Q4 | 2005 Q2 | 2004 Q4 | 2004 Q2 | 2003 Q4 | 2003 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 1999 Q4 | 1998 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15,994 | 11,535 | 11,425 | 10,462 | 9,924 | 14,435 | 13,076 | 19,269 | 19,889 | 15,195 | 22,507 | 20,048 | 21,456 | 22,331 | 24,966 | 25,420 | 25,419 | 17,235 | 17,370 | 1,839 | 1,849 | 1,193 | 1,549 | 5,629 | 6,928 | 15,852 | 5,427 | 6,289 | 6,826 | 6,323 | 4,268 | 5,201 | 4,152 | 4,654 | 6,151 | 3,704 | 4,560 | 5,504 | 9,605 | 14,622 | 15,414 | 17,906 | 12,007 | 12,028 | 11,748 | 16,031 | 9,412 | 9,668 | 10,082 | 14,126 | 12,140 | 9,863 | 11,156 | 10,404 | 6,503 | 4,343 | 4,726 | 4,649 | 5,139 | 3,551 | 2,264 | 4,404.859 | 2,901 | 5,627.952 | 3,083 | 2,931.205 | 2,080.174 | 2,281.171 | 3,771.043 | 2,847.356 | 2,817.863 | 3,161.559 | 4,198.399 | 4,589.38 | 4,104.611 |
Kortetermijnbeleggingen
| 2,695 | 2,628 | 2,699 | 3,153 | 3,157 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 187 | 15 | 25 | 0 | 704 | 0 | 313 | 0 | 313 | 0 | 0 | 0 | 568 | 0 | 179 | 0 | 457 | 0 | 0 | 0 | 2,154 | 0 | 0 | 0 | 422 | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 21 | 0 | 0 | 0 | 0 | 683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 18,689 | 14,163 | 14,124 | 13,615 | 13,081 | 14,435 | 13,076 | 19,269 | 19,889 | 15,195 | 22,507 | 20,048 | 21,456 | 22,331 | 24,966 | 25,420 | 25,419 | 17,235 | 17,370 | 1,839 | 1,849 | 1,208 | 1,574 | 5,629 | 7,632 | 15,852 | 5,427 | 6,289 | 7,139 | 6,323 | 4,268 | 5,201 | 4,720 | 4,654 | 6,151 | 3,704 | 5,017 | 5,504 | 9,605 | 14,622 | 17,568 | 17,906 | 12,007 | 12,028 | 12,170 | 16,031 | 9,412 | 9,668 | 10,082 | 14,126 | 12,140 | 9,863 | 11,156 | 10,404 | 6,503 | 4,343 | 4,726 | 4,649 | 5,143 | 3,572 | 2,264 | 4,404.859 | 2,901 | 5,627.952 | 3,766 | 2,931.205 | 2,080.174 | 2,281.171 | 3,771.043 | 2,847.356 | 2,817.863 | 3,161.559 | 4,198.399 | 4,589.38 | 4,104.611 |
Nettovorderingen
| 0 | 7,549 | 5,059 | 4,651 | 5,144 | 6,478 | 6,288 | 5,377 | 4,751 | 6,041 | 4,457 | 3,228 | 4,311 | 5,224 | 5,937 | 5,715 | 4,511 | 4,675 | 4,919 | 4,767 | 3,198 | 3,538 | 11,876 | 3,807 | 10,316 | 5,153 | 10,235 | 3,389 | 2,690 | 5,149 | 7,126 | 4,252 | 5,893 | 3,015 | 6,493 | 2,935 | 6,057 | 3,145 | 2,815 | 3,236 | 6,567 | 2,933 | 2,543 | 2,651 | 5,219 | 1,810 | 6,048 | 2,312 | 3,652 | 0 | 4,468 | 7,302 | 5,126 | 3,524 | 3,709 | 2,818 | 3,464 | 2,699 | 3,269 | 2,865 | 2,519 | 2,981.874 | 2,558 | 2,251.181 | 1,819 | 1,520.741 | 1,129.651 | 1,017.512 | 1,044.362 | 934.294 | 753.154 | 1,059.972 | 1,024.321 | 1,031.365 | 1,349.036 |
Voorraad
| 2,002 | 1,987 | 1,788 | 1,798 | 1,565 | 1,791 | 1,552 | 1,535 | 1,387 | 1,751 | 1,906 | 1,808 | 1,652 | 1,803 | 1,801 | 1,829 | 1,760 | 2,131 | 2,099 | 2,021 | 1,893 | 2,119 | 1,979 | 1,903 | 1,699 | 1,977 | 1,880 | 1,737 | 1,622 | 1,779 | 1,755 | 1,721 | 1,588 | 1,773 | 1,778 | 1,706 | 1,606 | 1,758 | 1,728 | 1,682 | 1,661 | 1,716 | 1,671 | 1,682 | 1,647 | 1,727 | 1,698 | 1,712 | 1,708 | 1,730 | 1,645 | 1,618 | 1,483 | 1,355 | 1,327 | 1,256 | 1,192 | 1,229 | 1,293 | 1,347 | 1,315 | 1,478.946 | 1,382 | 1,506.305 | 1,302 | 572.345 | 543.777 | 561.19 | 545.7 | 509.232 | 467.018 | 486.016 | 465.088 | 506.777 | 450.208 |
Overige vlottende activa
| 16,952 | 8,335 | 11,786 | 9,981 | 7,951 | 7,278 | 7,253 | 6,655 | 6,393 | 6,621 | 8,372 | 10,343 | 11,299 | 7,540 | 7,056 | 6,857 | 6,891 | 6,362 | 8,946 | 6,248 | 9,371 | 10,091 | 10,848 | 10,810 | 11,696 | 9,257 | 9,379 | 5,824 | 7,470 | 4,247 | 5,200 | 3,321 | 440 | 4,460 | 4,543 | 4,308 | 5,649 | 5,605 | 4,558 | 4,508 | 5,168 | 5,513 | 5,258 | 4,654 | 4,101 | 3,500 | 1,867 | 6,267 | 1,345 | 5,026 | 839 | 1,341 | 1,354 | 1,241 | 1,364 | 711 | 621 | 620 | 541 | 1,264 | 1,188 | 1,176.126 | 632 | 734.819 | 1,101 | 503.649 | 367.349 | 291.266 | 282.87 | 686.685 | 340.157 | 216.883 | 405.19 | 177.449 | 281.951 |
Totaal vlottende activa
| 37,643 | 32,034 | 31,992 | 30,045 | 27,741 | 29,982 | 28,435 | 32,836 | 33,454 | 29,608 | 38,029 | 35,427 | 37,866 | 36,898 | 40,029 | 39,821 | 38,985 | 30,403 | 31,507 | 14,875 | 16,738 | 16,956 | 18,922 | 22,149 | 24,072 | 32,239 | 19,416 | 17,239 | 17,884 | 17,498 | 15,188 | 14,495 | 13,764 | 13,902 | 16,475 | 12,653 | 14,113 | 16,012 | 20,913 | 24,048 | 27,541 | 28,068 | 24,761 | 21,015 | 20,573 | 23,068 | 17,978 | 17,647 | 16,787 | 20,882 | 19,029 | 19,485 | 18,384 | 15,859 | 12,198 | 9,657 | 10,003 | 9,248 | 10,246 | 8,407 | 6,683 | 9,521.211 | 7,221 | 9,840.64 | 7,265 | 5,348.175 | 4,001.528 | 4,146.589 | 5,605.795 | 4,634.224 | 4,378.331 | 4,924.43 | 5,890.632 | 6,304.972 | 6,185.806 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 258,298 | 250,756 | 250,697 | 251,293 | 249,406 | 247,972 | 249,127 | 247,374 | 250,303 | 246,976 | 255,927 | 252,807 | 255,990 | 260,021 | 261,533 | 261,422 | 263,772 | 263,739 | 267,578 | 268,313 | 277,168 | 268,258 | 266,727 | 258,201 | 211,790 | 202,429 | 201,199 | 190,575 | 192,381 | 182,432 | 181,034 | 176,080 | 178,747 | 167,708 | 167,715 | 163,723 | 165,220 | 158,370 | 161,419 | 155,420 | 156,478 | 148,080 | 147,839 | 139,211 | 139,561 | 132,518 | 129,031 | 121,592 | 121,118 | 115,647 | 109,979 | 105,712 | 94,155 | 89,672 | 88,246 | 81,732 | 76,442 | 38,199 | 72,360 | 68,557 | 57,298 | 53,953.531 | 54,266 | 51,239.192 | 47,406 | 31,311.613 | 30,165.596 | 28,704.309 | 27,582.181 | 24,081.411 | 23,049.9 | 23,163.313 | 23,987.218 | 25,098.94 | 24,279.618 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 237 | 0 | 237 | 0 | 237 | 0 | 237 | 0 | 237 | 0 | 237 | 0 | 237 | 0 | 237 | 0 | 237 | 0 | 237 | 0 | 237 | 0 | 237 | 0 | 182 | 0 | 182 | 0 | 0 | 0 | 0 | 0 | -2,182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32 | 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
| 7,341 | 6,854 | 6,998 | 7,056 | 6,629 | 6,368 | 5,380 | 6,449 | 5,481 | 6,398 | 6,500 | 6,610 | 6,558 | 6,313 | 5,755 | 6,277 | 5,534 | 6,004 | 5,527 | 3,639 | 482 | 3,652 | 3,246 | 3,325 | 582 | 3,265 | 3,226 | 3,278 | 536 | 3,142 | 3,065 | 3,120 | 485 | 3,118 | 3,115 | 2,909 | 487 | 2,646 | 2,482 | 2,514 | 437 | 2,518 | 2,525 | 2,500 | 589 | 2,461 | 2,234 | 2,258 | 480 | 2,261 | 0 | 486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 7,341 | 6,854 | 6,998 | 7,056 | 6,629 | 6,368 | 5,617 | 6,449 | 5,718 | 6,398 | 237 | 6,610 | 6,795 | 6,313 | 5,992 | 6,277 | 5,771 | 6,004 | 5,764 | 3,639 | 719 | 3,652 | 3,483 | 3,325 | 819 | 3,265 | 237 | 3,278 | 773 | 3,142 | 182 | 3,120 | 667 | 3,118 | 3,115 | 2,909 | 487 | 2,646 | 300 | 2,514 | 437 | 2,518 | 2,525 | 2,500 | 589 | 2,461 | 2,234 | 2,258 | 480 | 2,261 | 2,201 | 454 | 1,788 | 2,216 | 1,074 | 516 | 526 | 531 | 552 | 506 | 441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 7,711 | 11,460 | 11,256 | 7,405 | 11,470 | 7,171 | 7,274 | 6,999 | 7,301 | 6,738 | 7,140 | 7,639 | 6,636 | 6,522 | 6,778 | 6,638 | 6,565 | 6,629 | 6,531 | 6,988 | 7,601 | 7,542 | 7,199 | 6,728 | 7,176 | 7,195 | 5,403 | 5,184 | 4,771 | 4,837 | 5,076 | 4,959 | 4,714 | 4,940 | 3,983 | 3,952 | 3,675 | 3,744 | 3,581 | 3,417 | 3,161 | 3,067 | 2,785 | 2,770 | 2,725 | 2,666 | 2,407 | 2,423 | 2,365 | 2,317 | 2,094 | 1,961 | 1,514 | 1,418 | 448 | 1,244 | 442 | 1,563 | 1,289 | 1,428 | 1,349 | 0 | 320 | 0 | 1,483 | 0 | 1,358.495 | 0 | 1,355.842 | 0 | 900.594 | 0 | 542.236 | 0 | 0 |
Belastingvorderingen
| 12,873 | 12,459 | 31,947 | 12,280 | 30,998 | 12,176 | 12,321 | 12,473 | 12,471 | 16,903 | 16,969 | 14,776 | 12,823 | 10,562 | 9,955 | 9,148 | 7,739 | 6,191 | 6,160 | 4,066 | 2,692 | 0 | 2,401 | 0 | 1,566 | 1,559 | 1,550 | 0 | 1,662 | 1,687 | 1,573 | 1,765 | 1,685 | 1,573 | 1,752 | 1,474 | 1,387 | 1,157 | 1,109 | 1,077 | 966 | 1,331 | 1,735 | 1,514 | 1,251 | 1,179 | 1,029 | 0 | 1,223 | 0 | 1,136 | 1,300 | 701 | 997 | 610 | 479 | 298 | 167 | 338 | 195 | 95 | 87.937 | 74 | 66.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 5,872 | 2,389 | 1,521 | 5,650 | 1,700 | 2,532 | 2,423 | 2,629 | 2,999 | 3,171 | 3,110 | 2,561 | 3,101 | 3,249 | 2,797 | 2,743 | 3,551 | 2,525 | 2,237 | 2,399 | 2,010 | 4,608 | 1,724 | 5,355 | 1,526 | 2,248 | 1,657 | 3,749 | 1,247 | 1,738 | 947 | 1,712 | 865 | 1,346 | -2,074 | 1,762 | 1,107 | 1,933 | 853 | 1,857 | 1,105 | 1,397 | -1,928 | 1,449 | 508 | 1,298 | -1,777 | 2,814 | 481 | -120,225 | 1,151 | 500 | 1,038 | 1,070 | 1,436 | 1,122 | 2,472 | 33,334 | 1,215 | 240 | 9,718 | 10,920.214 | 9,521 | 6,869.412 | 6,074 | 6,732.006 | 3,536.476 | 3,682.602 | 2,644.229 | 5,112.814 | 2,324.277 | 2,480.113 | 510.889 | 1,161.113 | 1,627.989 |
Totaal niet-vlottende activa
| 292,095 | 283,918 | 302,419 | 283,684 | 300,203 | 276,219 | 276,762 | 275,924 | 278,792 | 280,186 | 283,383 | 284,393 | 285,345 | 286,667 | 287,055 | 286,228 | 287,398 | 285,088 | 288,270 | 285,405 | 290,190 | 284,060 | 281,534 | 273,609 | 222,877 | 216,696 | 210,046 | 202,786 | 200,834 | 193,836 | 188,812 | 187,636 | 186,678 | 178,685 | 174,491 | 173,820 | 171,876 | 167,850 | 167,262 | 164,285 | 162,147 | 156,393 | 152,956 | 147,444 | 144,634 | 140,122 | 132,924 | 129,087 | 125,667 | 120,225 | 116,561 | 109,927 | 99,196 | 95,373 | 91,814 | 85,093 | 80,180 | 73,794 | 75,754 | 70,926 | 68,901 | 64,961.682 | 64,181 | 58,174.816 | 54,963 | 38,043.619 | 35,060.567 | 32,386.911 | 31,582.252 | 29,194.226 | 26,274.771 | 25,643.426 | 25,040.343 | 26,260.053 | 25,907.607 |
Totaal activa
| 329,738 | 315,952 | 334,411 | 313,729 | 327,944 | 306,201 | 305,197 | 308,760 | 312,246 | 309,794 | 321,412 | 319,820 | 323,211 | 323,565 | 327,084 | 326,049 | 326,383 | 315,491 | 319,777 | 300,280 | 306,928 | 301,016 | 300,456 | 295,758 | 246,949 | 248,935 | 229,462 | 220,025 | 218,718 | 211,334 | 204,000 | 202,131 | 200,442 | 192,587 | 190,966 | 186,473 | 185,989 | 183,862 | 188,175 | 188,333 | 189,688 | 184,461 | 177,717 | 168,459 | 165,207 | 163,190 | 150,902 | 146,734 | 142,454 | 143,842 | 135,590 | 129,412 | 117,580 | 111,232 | 104,012 | 94,750 | 90,183 | 83,042 | 86,000 | 79,333 | 75,584 | 74,482.893 | 71,402 | 68,015.455 | 62,228 | 43,391.794 | 39,062.095 | 36,533.5 | 37,188.047 | 33,828.45 | 30,653.102 | 30,567.856 | 30,930.975 | 32,565.025 | 32,093.412 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 19,579 | 20,652 | 21,656 | 22,421 | 19,958 | 21,468 | 19,306 | 18,031 | 14,351 | 14,640 | 15,578 | 13,579 | 12,183 | 12,435 | 14,370 | 13,371 | 12,252 | 12,681 | 11,224 | 3,711 | 13,797 | 15,443 | 15,231 | 15,378 | 13,988 | 15,330 | 14,388 | 14,054 | 2,125 | 14,439 | 14,192 | 14,151 | 13,425 | 13,737 | 13,920 | 13,426 | 12,843 | 12,252 | 12,277 | 12,283 | 11,222 | 12,283 | 11,713 | 12,107 | 11,038 | 12,144 | 12,187 | 13,540 | 11,450 | 11,635 | 11,229 | 9,920 | 9,815 | 9,162 | 9,874 | 11,452 | 9,884 | 7,954 | 8,014 | 8,350 | 6,028 | 3,233 | 4,119 | 5,321 | 2,737 | 1,721.631 | 2,115 | 4,034.157 | 2,200.606 | 404.121 | 590.593 | 807.177 | 758.299 | 895.83 | 875.9 |
Kortlopende schulden
| 40,440 | 79,360 | 94,771 | 79,449 | 85,144 | 81,004 | 96,517 | 90,178 | 107,377 | 77,862 | 91,232 | 84,814 | 78,816 | 49,199 | 69,927 | 49,782 | 61,123 | 33,542 | 68,705 | 34,912 | 57,541 | 54,481 | 59,704 | 56,281 | 30,294 | 50,502 | 48,806 | 40,629 | 28,967 | 24,455 | 22,482 | 22,178 | 35,441 | 33,155 | 37,939 | 27,977 | 25,899 | 7,424 | 27,456 | 26,094 | 26,971 | 7,103 | 13,921 | 12,696 | 18,048 | 14,926 | 16,039 | 24,633 | 13,213 | 11,575 | 13,691 | 8,709 | 6,159 | 5,222 | 13,384 | 12,443 | 15,524 | 22,013 | 27,108 | 25,108 | 22,999 | 18,396 | 17,851 | 11,666 | 12,317 | 9,257.983 | 7,726.855 | 4,331.123 | 6,010.124 | 5,658.962 | 5,080.768 | 2,717.414 | 2,559.271 | 2,613.574 | 1,787.221 |
Belastingschulden
| 1,095 | 870 | 438 | 873 | 346 | 730 | 212 | 500 | 312 | 785 | 413 | 773 | 1,345 | 844 | 613 | 556 | 462 | 630 | 825 | 247 | 989 | 0 | 130 | 0 | 812 | 1,237 | 500 | 0 | 1,488 | 1,692 | 441 | 1,250 | 1,155 | 1,461 | 568 | 930 | 461 | 621 | 503 | 725 | 693 | 623 | 254 | 468 | 872 | 1,003 | 88 | 0 | 697 | 0 | 251 | 1,489 | 745 | 2,478 | 451 | 44 | 146 | 120 | 383 | 256 | 908 | 0 | 28 | 0 | 39 | 0 | 89.954 | 0 | 78.145 | 0 | 73.464 | 0 | 77.156 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 9,586 | 9,225 | 17,270 | 1,509 | 9,842 | 8,204 | 6,063 | 4,879 | 1,341 | 5,859 | 1,576 | 5,517 | 5,233 | 5,384 | 5,531 | 5,510 | 6,701 | 5,138 | 4,734 | 12,127 | 0 | 9,313 | 0 | 10,473 | 8,975 | 8,476 | 0 | 9,546 | 7,213 | 8,489 | 5,817 | 9,935 | 6,301 | 7,506 | 5,443 | 8,263 | 6,141 | 6,564 | 5,055 | 7,449 | 5,833 | 5,928 | 4,416 | 7,162 | 5,058 | 4,529 | 0 | 6,165 | 0 | 1,067 | 6,301 | 622 | 524 | 391 | 316 | 341 | 10,784 | 10,380 | 8,628 | 100 | 5,308.215 | 4,278 | 17,860.471 | 7,056 | 3,217.316 | 3,984.886 | 7,146.421 | 4,244.369 | 2,158.701 | 2,805.284 | 2,195.428 | 2,143.51 | 0 | 0 |
Overige kortlopende verplichtingen
| 77,288 | 25,876 | 14,163 | 15,013 | 22,479 | 21,080 | 22,624 | 25,443 | 19,418 | 25,717 | 20,185 | 14,849 | 18,646 | 34,067 | 18,245 | 30,544 | 21,844 | 35,785 | 16,088 | 44,498 | 23,163 | 18,729 | 19,902 | 18,922 | 36,900 | 9,940 | 9,875 | 15,616 | 35,495 | 10,143 | 16,583 | 23,151 | 17,911 | 7,893 | 15,105 | 20,276 | 18,094 | 29,426 | 14,254 | 11,486 | 15,200 | 30,275 | 18,136 | 24,544 | 12,093 | 22,524 | 16,027 | 10,420 | 17,206 | 24,990 | 23,369 | 17,994 | 20,075 | 14,939 | 15,290 | 13,843 | 11,074 | 11,190 | 10,127 | 6,610 | 8,828 | 17,790.893 | 11,026 | 12,617.683 | 11,027 | 6,771.128 | 4,861.769 | 6,102.979 | 4,332.918 | 4,027.273 | 2,329.283 | 4,108.198 | 3,712.238 | 3,185.862 | 2,643.315 |
Totaal kortlopende verplichtingen
| 138,402 | 136,344 | 140,253 | 133,767 | 129,436 | 134,124 | 138,659 | 140,215 | 141,458 | 120,345 | 127,408 | 117,940 | 110,990 | 101,778 | 103,155 | 99,784 | 95,681 | 89,339 | 96,842 | 88,102 | 95,490 | 88,653 | 94,967 | 90,581 | 83,687 | 85,984 | 82,045 | 70,299 | 69,577 | 57,942 | 62,187 | 66,547 | 67,932 | 62,547 | 67,532 | 62,609 | 65,535 | 49,723 | 54,490 | 50,588 | 54,086 | 50,284 | 49,952 | 49,815 | 49,213 | 50,597 | 48,871 | 48,593 | 48,731 | 48,200 | 49,607 | 44,413 | 37,416 | 32,325 | 39,390 | 38,098 | 36,969 | 41,538 | 45,632 | 40,324 | 38,863 | 39,419.893 | 33,128 | 29,604.683 | 26,120 | 17,667.994 | 14,793.578 | 14,179.846 | 12,621.793 | 10,090.356 | 8,074.108 | 7,632.789 | 7,106.964 | 6,695.266 | 5,306.437 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 131,024 | 115,305 | 115,099 | 118,365 | 119,854 | 106,399 | 106,171 | 106,906 | 107,696 | 115,365 | 114,614 | 114,662 | 120,511 | 123,441 | 124,453 | 137,986 | 138,708 | 135,420 | 132,810 | 134,817 | 127,713 | 126,145 | 122,534 | 120,526 | 78,342 | 76,362 | 75,655 | 77,169 | 80,302 | 83,898 | 78,331 | 72,830 | 72,285 | 67,291 | 65,298 | 57,070 | 65,292 | 77,037 | 78,773 | 84,454 | 85,985 | 85,441 | 81,448 | 71,409 | 68,619 | 63,801 | 56,301 | 52,453 | 49,567 | 31,453 | 44,904 | 43,090 | 41,198 | 44,652 | 45,364 | 39,762 | 39,794 | 28,586 | 22,083 | 24,299 | 22,325 | 23,057 | 25,589 | 24,850.106 | 21,923 | 11,383.233 | 10,323.084 | 12,374.195 | 12,543.341 | 11,156.678 | 11,320 | 11,982.808 | 13,204.983 | 15,918.697 | 16,881.653 |
Uitgestelde opbrengsten niet-vlottend
| 720 | 813 | 426 | 802 | 1,867 | 745 | 6,136 | 855 | 760 | 769 | 832 | 818 | 2,327 | 915 | 872 | 831 | 769 | 826 | 857 | 900 | 833 | 0 | 715 | 0 | 906 | 1,217 | 1,140 | 0 | 2,902 | 2,756 | 2,910 | 2,816 | 2,313 | 3,018 | 2,529 | 3,059 | 2,692 | 3,136 | 2,803 | 2,954 | 2,603 | 40,420 | 3,038 | 32,257 | 2,927 | 29,666 | 4,009 | 0 | 2,660 | 0 | 2,488 | 2,236 | 1,099 | 1,839 | 1,698 | 1,674 | 1,520 | 1,554 | 0 | 0 | 0 | 0 | 154 | 0 | 100 | 0 | 46.554 | 0 | 48.095 | 0 | 15.072 | 0 | 33.555 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 7 | 23 | 19,499 | 23 | 18,741 | 23 | 23 | 24 | 24 | 24 | 24 | 26 | 26 | 41 | 52 | 63 | 80 | 98 | 127 | 172 | 239 | 0 | 346 | 0 | 676 | 535 | 555 | 0 | 583 | 726 | 716 | 745 | 841 | 824 | 832 | 897 | 938 | 926 | 926 | 878 | 873 | 807 | 825 | 863 | 880 | 759 | 757 | 0 | 794 | 0 | 755 | 629 | 797 | 912 | 892 | 853 | 788 | 761 | 759 | 502 | 372 | 351.749 | 342 | 339.332 | 287 | 456.267 | 398.305 | 227.573 | 779.234 | 537.25 | 519.577 | 345.221 | 244.227 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 6,990 | 7,911 | 27,315 | 7,519 | 5,731 | 7,048 | 7,481 | 7,370 | 7,733 | 7,203 | 7,742 | 6,668 | 7,202 | 6,503 | 7,189 | 5,886 | 6,863 | 5,777 | 6,736 | 5,516 | 6,396 | 7,610 | 5,823 | 7,473 | 4,869 | 5,221 | 5,224 | 6,722 | 2,811 | 2,505 | 2,300 | 2,526 | 2,095 | 2,670 | 2,247 | 14,166 | 5,538 | 6,128 | 5,586 | 5,696 | 5,124 | -35,339 | 5,069 | -27,062 | 4,924 | -23,580 | 5,850 | 5,973 | 968 | -737 | 1,080 | 1,267 | 2,217 | 1,291 | 1,220 | 1,101 | 1,186 | 1,124 | 1,905 | 1,861 | 1,903 | 507.946 | 409 | 289.377 | -55 | -36.47 | -62.496 | 653.509 | -198.338 | 1,483.943 | 124.985 | 191.432 | 169.136 | 332.815 | 632.426 |
Totaal niet-vlottende verplichtingen
| 138,741 | 124,052 | 142,414 | 126,709 | 146,193 | 114,215 | 113,652 | 115,155 | 115,429 | 123,361 | 122,356 | 122,174 | 127,713 | 130,900 | 131,642 | 144,766 | 145,571 | 142,121 | 139,546 | 141,405 | 134,109 | 133,755 | 129,418 | 127,999 | 84,793 | 83,335 | 82,574 | 83,891 | 86,598 | 89,885 | 84,257 | 78,917 | 77,534 | 73,803 | 70,906 | 71,236 | 70,830 | 83,165 | 84,359 | 90,150 | 91,109 | 90,522 | 86,517 | 76,604 | 73,543 | 69,887 | 62,151 | 58,426 | 53,989 | 31,453 | 49,227 | 47,222 | 45,311 | 48,694 | 49,174 | 43,390 | 43,288 | 32,025 | 24,747 | 26,662 | 24,600 | 23,918.946 | 26,338 | 25,466.483 | 22,205 | 11,798.474 | 10,699.142 | 12,561.098 | 13,436.401 | 13,177.872 | 11,979.538 | 12,519.461 | 13,651.849 | 16,251.512 | 17,514.08 |
Totaal passiva
| 277,143 | 260,396 | 282,667 | 260,476 | 275,629 | 248,339 | 252,311 | 255,370 | 256,887 | 243,706 | 249,764 | 240,114 | 238,703 | 232,678 | 234,797 | 244,550 | 241,252 | 231,460 | 236,388 | 229,507 | 229,599 | 222,408 | 224,385 | 218,580 | 168,480 | 169,319 | 164,619 | 154,190 | 156,175 | 147,827 | 146,444 | 145,464 | 145,466 | 136,350 | 138,438 | 133,845 | 136,365 | 132,888 | 138,849 | 140,738 | 145,195 | 140,806 | 136,469 | 126,419 | 122,756 | 120,484 | 111,022 | 107,019 | 102,720 | 104,418 | 98,834 | 91,635 | 82,727 | 81,019 | 88,564 | 81,488 | 80,257 | 73,563 | 70,379 | 66,986 | 63,463 | 63,338.839 | 59,466 | 55,071.166 | 48,325 | 29,466.467 | 25,492.72 | 26,740.944 | 26,058.194 | 23,268.228 | 20,053.646 | 20,152.25 | 20,758.813 | 22,946.778 | 22,820.516 |
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 | 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
| 18,121 | 18,121 | 18,121 | 18,121 | 18,121 | 18,121 | 18,121 | 18,121 | 18,121 | 17,317 | 16,948 | 16,948 | 16,948 | 16,948 | 16,948 | 15,329 | 15,329 | 15,329 | 15,329 | 12,267 | 12,267 | 12,267 | 12,267 | 12,267 | 12,267 | 12,267 | 10,088 | 10,088 | 10,088 | 10,088 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 9,818 | 8,003 | 8,003 | 6,561 | 6,561 | 4,374 | 4,374 | 4,374 | 4,372.882 | 4,374.048 | 4,369.939 | 4,369.992 | 4,373.311 | 4,373.417 | 3,373.917 | 3,374.053 | 3,373.754 | 3,374.178 | 3,373.591 | 3,374.936 | 3,374.936 | 3,374.936 |
Ingehouden winsten
| -38,584 | -34,923 | -38,116 | -36,132 | -36,888 | -31,359 | -35,637 | -34,577 | -32,679 | -17,544 | -11,445 | -4,453 | 43 | 6,027 | 7,458 | 8,140 | 12,146 | 15,525 | 17,393 | 17,726 | 25,567 | 26,994 | 24,606 | 25,937 | 26,653 | 25,396 | 25,807 | 27,266 | 24,113 | 23,312 | 20,987 | 18,794 | 17,220 | 19,035 | 15,699 | 15,884 | 13,366 | 14,252 | 13,355 | 11,892 | 10,269 | 10,778 | 7,572 | 8,440 | 9,022 | 9,424 | 7,493 | 8,568 | 7,640 | 8,548 | 0 | 0 | 19,910 | 2,676 | 4,406 | 2,348 | 526 | 460 | 8,702 | 5,982 | -243 | -1,215.134 | -387.37 | 0 | 1,473.217 | 0 | 1,586.188 | 738.03 | 1,969.628 | 0 | 1,346.404 | 5,707.753 | 1,028.889 | 552.069 | 354.185 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 2,952 | 55,551 | 3,024 | 55,552 | 3,618 | 55,615 | 23,154 | 51,822 | 39,428 | 50,625 | 50,903 | 50,649 | 58,339 | 41,883 | 54,255 | 41,237 | 56,284 | 28,438 | 51,839 | 26,054 | 50,928 | 26,055 | 52,990 | 28,538 | 41,720 | 15,517 | 39,848 | 17,286 | 35,537 | 16,133 | 33,638 | -14 | 1,631 | 15,881 | 29,227 | 1,350 | 29,024 | 1,355 | 25,930 | 1,169 | 23,066 | 1,169 | 24,511 | 1,056 | 22,869 | 0 | 23,021 | 0 | 5,577 | 22,357 | 0 | 787 | 0 | 791 | 0 | 0 | 0 | 0 | 732 | 0 | 691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 55,192 | 55,479 | 52,527 | 0 | 52,527 | 0 | 52,527 | 0 | 52,527 | 0 | 47,654 | 0 | 47,639 | 0 | 47,639 | 0 | -12,384 | 0 | -15,052 | 0 | -23,231 | 0 | -24,852 | 0 | -30,031 | 0 | -26,107 | 0 | -24,455 | 0 | -21,266 | 0 | -19,450 | 0 | 14,336 | 0 | -13,265 | 14,388 | -13,269 | 14,388 | -10,183 | 15,590 | -7,486 | 14,405 | -8,936 | 14,409 | -7,407 | 14,412 | 22,922 | 924 | 15,156 | -7,026 | 14,980 | 13,975 | 5,960 | 5,187 | 4,499 | 4,471 | 6,663 | 6,675 | 5,872 | 6,645.456 | 5,942 | 6,571.462 | 6,668 | 7,786.159 | 6,758.29 | 5,397.057 | 5,464.563 | 5,785.767 | 4,502.045 | 0 | 4,480.362 | 4,454.541 | 4,406.194 |
Totaal eigen vermogen van aandeelhouders
| 34,729 | 38,677 | 35,484 | 37,540 | 36,784 | 42,314 | 38,353 | 39,159 | 41,275 | 51,595 | 56,376 | 63,120 | 67,851 | 73,624 | 75,287 | 65,352 | 69,584 | 72,091 | 71,613 | 58,431 | 64,106 | 65,315 | 63,195 | 64,259 | 65,257 | 66,201 | 51,808 | 52,871 | 49,936 | 50,686 | 45,355 | 44,745 | 43,456 | 44,342 | 41,279 | 41,583 | 39,045 | 39,808 | 38,842 | 37,453 | 35,748 | 35,017 | 32,884 | 33,832 | 34,329 | 34,707 | 32,687 | 32,798 | 32,839 | 18,366 | 30,634 | 32,175 | 29,728 | 26,714 | 12,409 | 10,351 | 7,087 | 7,021 | 13,076 | 10,356 | 10,188 | 9,177.456 | 10,000 | 10,941.401 | 11,848 | 12,159.47 | 11,895.707 | 8,380.944 | 9,613.207 | 9,159.522 | 9,221.663 | 9,081.344 | 8,883.43 | 8,381.546 | 8,135.315 |
Totaal eigen vermogen
| 52,595 | 55,556 | 51,346 | 53,253 | 51,997 | 57,862 | 52,886 | 53,390 | 55,359 | 66,088 | 71,648 | 79,706 | 84,508 | 90,887 | 92,287 | 81,499 | 85,131 | 84,031 | 83,389 | 70,773 | 77,329 | 78,608 | 76,071 | 77,178 | 78,469 | 79,616 | 64,843 | 65,835 | 62,543 | 63,507 | 57,556 | 56,667 | 54,976 | 56,237 | 52,528 | 52,628 | 49,624 | 50,974 | 49,326 | 47,595 | 44,493 | 43,655 | 41,248 | 42,040 | 42,451 | 42,706 | 39,880 | 39,715 | 39,734 | 18,366 | 36,756 | 37,777 | 34,853 | 30,213 | 15,448 | 13,262 | 9,926 | 9,479 | 15,621 | 12,347 | 12,121 | 11,144.054 | 11,936 | 12,944.29 | 13,903 | 13,925.327 | 13,569.375 | 9,792.556 | 11,129.853 | 10,560.222 | 10,599.456 | 10,415.606 | 10,172.162 | 9,618.247 | 9,272.896 |
Totaal passiva en aandeelhoudersvermogen
| 329,738 | 315,952 | 334,411 | 313,729 | 327,944 | 306,201 | 305,197 | 308,760 | 312,246 | 309,794 | 321,412 | 319,820 | 323,211 | 323,565 | 327,084 | 326,049 | 326,383 | 315,491 | 319,777 | 300,280 | 306,928 | 301,016 | 300,456 | 295,758 | 246,949 | 248,935 | 229,462 | 220,025 | 218,718 | 211,334 | 204,000 | 202,131 | 200,442 | 192,587 | 190,966 | 186,473 | 185,989 | 183,862 | 188,175 | 188,333 | 189,688 | 184,461 | 177,717 | 168,459 | 165,207 | 163,190 | 150,902 | 146,734 | 142,454 | 0 | 135,590 | 129,412 | 117,580 | 111,232 | 104,012 | 94,750 | 90,183 | 83,042 | 86,000 | 79,333 | 75,584 | 74,482.893 | 71,402 | 68,015.455 | 62,228 | 43,391.794 | 39,062.095 | 36,533.5 | 37,188.047 | 33,828.45 | 30,653.102 | 30,567.856 | 30,930.975 | 32,565.025 | 32,093.412 |