
Jiangsu ChengXing Phosph-Chemicals Co., Ltd.
SSE:600078.SS
5.19 (CNY) • At close April 30, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2025 Q1 | 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 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 583.117 | 587.792 | 449.283 | 506.287 | 586.1 | 665.504 | 549.241 | 473.028 | 345.205 | 543.166 | 615.031 | 665.867 | 353.162 | 376.728 | 339.611 | 267.001 | 325.946 | 396.369 | 1,890.161 | 2,062.728 | 2,085.582 | 2,779.615 | 1,716.915 | 1,515.05 | 1,947.541 | 2,365.721 | 2,379.232 | 2,027.976 | 2,087.912 | 2,724.145 | 1,542.184 | 1,755.951 | 2,127.624 | 2,113.478 | 1,457.448 | 1,329.64 | 1,455.994 | 1,418.557 | 798.711 | 826.145 | 1,384.821 | 637.747 | 581.56 | 712.789 | 710.61 | 713.504 | 663.412 | 690.886 | 1,108.098 | 1,326.783 | 992.92 | 1,916.495 | 1,971.283 | 2,021.993 | 1,615.474 | 1,464.406 | 1,352.908 | 1,657.333 | 1,419.129 | 1,359.543 | 1,450.942 | 1,522.87 | 1,229.773 | 1,266.927 | 1,374.608 | 1,130.705 | 916.142 | 931.212 | 1,137.4 | 659.999 | 612.638 | 836.855 | 467.135 | 470.323 | 491.729 | 526.252 | 397.142 | 523.203 | 532.719 | 404.696 | 385.999 | 316.055 | 324.57 | 283.446 | 247.919 | 350.489 | 247.273 | 315.426 | 0 | 124.681 | 170.215 | 296.106 | 118.416 | 175.254 | 139.25 | 82.23 | 105.929 | 131.487 | 35.814 | 29.285 | 35.629 | 99.785 | 0 | 3.863 |
Kortetermijnbeleggingen
| 4 | 4 | 4 | -423.769 | -419.342 | -421.914 | -414.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -543.378 | -552.381 | -384.13 | -385.281 | -389.778 | -395.779 | -398.99 | -403.011 | -97.537 | -100.619 | -101.958 | -96.636 | -81.124 | -76.815 | -76.904 | -77.385 | 0.884 | 0.755 | 0.743 | 0.801 | 0.827 | 0.734 | 0.827 | 0.846 | 0.886 | 0.886 | 0.88 | 0.838 | 1 | 0 | 0 | 0 | 0 | -40.35 | -33.833 | -43.288 | -45.607 | -47.977 | -47.063 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 583.117 | 587.792 | 449.283 | 506.287 | 586.1 | 665.504 | 549.241 | 473.028 | 345.205 | 543.166 | 615.031 | 665.867 | 353.162 | 376.728 | 339.611 | 267.001 | 325.946 | 396.369 | 1,890.161 | 2,062.728 | 2,085.582 | 2,779.615 | 1,716.915 | 1,515.05 | 1,947.541 | 2,365.721 | 2,379.232 | 2,027.976 | 2,087.912 | 2,724.145 | 1,542.184 | 1,755.951 | 2,127.624 | 2,113.478 | 1,457.448 | 1,329.64 | 1,455.994 | 1,418.557 | 798.711 | 826.145 | 1,384.821 | 637.747 | 582.444 | 713.544 | 711.352 | 714.305 | 664.239 | 691.62 | 1,108.925 | 1,327.629 | 993.806 | 1,917.381 | 1,972.163 | 2,022.831 | 1,616.474 | 1,464.406 | 1,352.908 | 1,657.333 | 1,419.129 | 1,359.543 | 1,450.942 | 1,522.87 | 1,229.773 | 1,266.927 | 1,374.608 | 1,130.705 | 916.142 | 931.212 | 1,137.4 | 659.999 | 612.638 | 836.855 | 467.135 | 470.323 | 491.729 | 526.252 | 397.142 | 523.203 | 532.719 | 404.696 | 385.999 | 316.055 | 324.57 | 283.446 | 247.919 | 350.489 | 247.273 | 315.426 | 0 | 124.681 | 170.215 | 296.106 | 118.416 | 175.254 | 139.25 | 82.23 | 105.929 | 131.487 | 35.814 | 29.285 | 35.629 | 99.785 | 0 | 3.863 |
Nettovorderingen
| 930.192 | 928.952 | 949.312 | 925.271 | 820.865 | 692.964 | 724.214 | 543.657 | 643.657 | 655.539 | 457.724 | 396.885 | 2,620.396 | 2,636.766 | 284.008 | 276.82 | 382.434 | 267.785 | 364.223 | 392.651 | 345.908 | 306.578 | 322.836 | 328.112 | 332.764 | 264.829 | 343.676 | 230.743 | 244.24 | 230.681 | 289.227 | 230.429 | 250.584 | 236.426 | 309.231 | 292.993 | 202.701 | 168.418 | 181.821 | 240.718 | 242.646 | 208.989 | 208.293 | 189.816 | 204.552 | 159.962 | 155.065 | 288.377 | 274.292 | 342.269 | 0 | 195.921 | 331.684 | 614.121 | 186.487 | 130.454 | 322.795 | 794.721 | 290.421 | 0 | 0 | 416.208 | 0 | 0 | 0 | 0 | 692.471 | 603.489 | 482.892 | 865.496 | 230.51 | 0 | 237.218 | 174.763 | 651.787 | 617.545 | 386.71 | 234.896 | 264.67 | 0 | 0 | 0 | 0 | 184.607 | 66.788 | 0 | 157.987 | 136.31 | 0 | 119.033 | 173.856 | 212.8 | 0 | 0 | 0 | 53.428 | 0.806 | 0.423 | 16.477 | 32.726 | 0.239 | 0.688 | 0 | 1.306 |
Voorraad
| 433.799 | 587.228 | 523.253 | 511.65 | 655.626 | 629.929 | 413.755 | 598.101 | 884.24 | 868.669 | 853.253 | 966.809 | 594.784 | 631.537 | 715.501 | 661.812 | 830.953 | 855.182 | 1,092.254 | 1,082.603 | 958.096 | 1,025.458 | 936.333 | 988.302 | 1,347.232 | 1,345.476 | 1,113.466 | 1,262.515 | 1,250.609 | 1,238.655 | 1,179.054 | 1,084.327 | 1,049.3 | 971.195 | 1,151.926 | 1,187.474 | 1,279.256 | 1,372.895 | 1,263.842 | 1,459.11 | 1,244.987 | 1,341.39 | 1,180.61 | 1,023.662 | 1,037.077 | 1,096.908 | 1,023.375 | 953.319 | 996.36 | 986.719 | 965.649 | 954.432 | 1,016.133 | 889.579 | 1,054.453 | 1,037.523 | 901.705 | 868.728 | 701.079 | 731.527 | 618.745 | 575.19 | 824.494 | 917.75 | 895.245 | 1,022.452 | 1,097.877 | 705.123 | 363.418 | 624.213 | 848.743 | 670.857 | 652.559 | 528.125 | 278.712 | 285.044 | 465.003 | 385.16 | 438.84 | 373.922 | 414.057 | 313.044 | 119.566 | 159.437 | 165.146 | 163.35 | 178.059 | 199.815 | 0 | 285.427 | 170.969 | 165.115 | 123.866 | 140.688 | 48.161 | 101.372 | 148.941 | 143.16 | 112.482 | 89.47 | 98.013 | 70.453 | 0 | 72.583 |
Overige vlottende activa
| 14.46 | 18.29 | 45.443 | 29.751 | 161.785 | 168.509 | 122.569 | 91.875 | 136.935 | 92.477 | 536.839 | 202.179 | 2,722.607 | 278.764 | 282.969 | 302.375 | 356.194 | 216.242 | 208.943 | 223.716 | 264.789 | 223.888 | 536.985 | 216.45 | 284.833 | 232.859 | 328.096 | 225.392 | 253.681 | 256.837 | 325.031 | 319.125 | 246.749 | 425.058 | 257.433 | 249.201 | 306.662 | 291.398 | 450.898 | 280.841 | 216.83 | 189.526 | 197.137 | 175.737 | 194.191 | 186.957 | 417.298 | 493.679 | 849.189 | 659.755 | 880.921 | 528.777 | 242.321 | 548.872 | 550.845 | 544.111 | 600.365 | 390.272 | 477.159 | 776.629 | 798.43 | 544.884 | 512.238 | 412.052 | 398.794 | 534.039 | 359.189 | 253.252 | 325.706 | 328.894 | 311.941 | 585.906 | 202.506 | 439.71 | 372.022 | 337.328 | 217.844 | 311.724 | 60.668 | 283.465 | 263.885 | 231.432 | 293.839 | 133.962 | 210.814 | 358.535 | 236.531 | 107.547 | 0 | 106.788 | 78.636 | 108.836 | 284.039 | 234.098 | 249.389 | 290.832 | 214.543 | 178.834 | 192.554 | 212.481 | 198.571 | 187.365 | 317.416 | 66.84 |
Totaal vlottende activa
| 1,961.569 | 2,122.261 | 1,967.292 | 1,972.96 | 2,103.958 | 2,138.576 | 1,769.289 | 1,681.941 | 1,964.492 | 2,138.786 | 2,005.123 | 2,148.495 | 3,927.189 | 3,809.916 | 1,638.7 | 1,370.482 | 1,724.466 | 1,641.266 | 3,449.402 | 3,668.125 | 3,550.486 | 4,248.433 | 3,190.233 | 3,067.45 | 3,912.369 | 4,225.196 | 4,164.469 | 3,775.472 | 3,858.249 | 4,460.836 | 3,335.495 | 3,423.341 | 3,702.112 | 3,797.867 | 3,100.368 | 3,008.41 | 3,146.25 | 3,169.677 | 2,513.451 | 2,749.965 | 3,042.545 | 2,347.68 | 2,190.9 | 2,122.026 | 2,166.92 | 2,177.552 | 2,104.912 | 2,199.932 | 2,954.474 | 3,355.023 | 2,840.376 | 3,596.512 | 3,562.301 | 4,075.402 | 3,408.259 | 3,176.495 | 3,177.773 | 3,321.921 | 2,887.789 | 2,867.7 | 2,868.117 | 3,059.153 | 2,566.505 | 2,596.729 | 2,668.647 | 2,687.197 | 3,065.679 | 2,493.076 | 2,309.416 | 2,478.603 | 2,003.833 | 2,093.619 | 1,559.418 | 1,612.92 | 1,451.043 | 1,448.896 | 1,466.698 | 1,454.982 | 1,296.897 | 1,062.083 | 1,063.941 | 860.531 | 737.975 | 761.452 | 690.666 | 872.373 | 819.849 | 759.097 | 0 | 635.93 | 593.676 | 782.857 | 526.321 | 550.04 | 436.8 | 527.862 | 470.22 | 453.903 | 357.326 | 338.962 | 332.452 | 358.291 | 317.416 | 144.591 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,979.855 | 2,020.547 | 2,080.996 | 2,239.668 | 2,278.196 | 2,310.427 | 2,332.915 | 2,370.412 | 2,400.625 | 2,446.519 | 2,475.183 | 2,514.542 | 2,574.973 | 2,613.348 | 2,676.122 | 2,725.061 | 2,774.416 | 2,813.257 | 2,855.907 | 2,833.905 | 2,859.093 | 2,888.146 | 2,898.455 | 2,903.684 | 2,910.892 | 2,942.936 | 2,600.941 | 2,613.574 | 2,784.654 | 2,790.747 | 2,597.881 | 2,635.757 | 2,622.843 | 2,611.847 | 2,762.827 | 2,755.257 | 2,715.719 | 2,651.629 | 2,618.964 | 2,542.839 | 2,480.494 | 2,397.931 | 2,374.16 | 2,371.634 | 2,426.599 | 2,370.099 | 2,257.055 | 2,242.765 | 2,173.196 | 2,143.224 | 2,128.438 | 2,440.85 | 2,450.168 | 2,442.314 | 2,481.423 | 2,502.716 | 2,503.762 | 2,435.444 | 2,284.958 | 2,251.096 | 2,232.119 | 2,242.106 | 2,204.603 | 2,223.547 | 2,190.002 | 2,161.657 | 2,135.784 | 2,068.43 | 2,043.361 | 2,012.438 | 1,983.811 | 1,965.169 | 1,928.014 | 1,846.625 | 1,990.762 | 1,850.28 | 1,473.314 | 1,341.563 | 1,133.891 | 1,024.456 | 919.881 | 828.837 | 721.471 | 696.435 | 652.641 | 593.752 | 576.122 | 523.544 | 0 | 534.921 | 541.588 | 503.584 | 482.148 | 480.597 | 299.134 | 232.522 | 287.522 | 286.39 | 175.342 | 173.163 | 152.446 | 129.417 | 108.979 | 89.724 |
Goodwill
| 0.955 | 0.955 | 0.955 | 0.955 | 0.955 | 0.955 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 0.738 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 12.704 | 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 |
Immateriële activa
| 307.463 | 312.461 | 368.017 | 320.141 | 324.84 | 328.88 | 331.744 | 336.492 | 341.285 | 343.254 | 308.138 | 270.919 | 273.889 | 276.859 | 279.829 | 282.799 | 285.895 | 288.66 | 291.612 | 294.238 | 296.864 | 299.489 | 256.654 | 258.403 | 260.152 | 261.901 | 214.844 | 216.27 | 217.697 | 219.124 | 220.551 | 221.977 | 223.404 | 224.831 | 225.726 | 227.071 | 210.143 | 176.453 | 177.578 | 178.703 | 179.826 | 180.949 | 170.851 | 171.928 | 173.004 | 174.08 | 175.156 | 176.232 | 177.308 | 178.384 | 177.81 | 190.928 | 192.072 | 218.88 | 220.229 | 205.955 | 239.645 | 208.253 | 238.748 | 218.802 | 228.083 | 211.175 | 214.937 | 214.973 | 211.686 | 203.012 | 67.634 | 67.51 | 68.951 | 69.919 | 77.711 | 77.864 | 77.982 | 71.403 | 71.263 | 71.626 | 72.584 | 72.614 | 74.66 | 76.322 | 77.806 | 76.998 | 78.202 | 70.362 | 67.629 | 54.901 | 54.351 | 55.479 | 0 | 56.062 | 59.372 | 56.645 | 57.23 | 57.226 | 41.532 | 41.911 | 1.291 | 1.194 | 1.215 | 6.031 | 4.878 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 308.418 | 313.415 | 368.972 | 321.095 | 325.795 | 329.835 | 332.482 | 337.23 | 342.023 | 343.992 | 308.876 | 271.656 | 274.627 | 277.597 | 280.567 | 283.537 | 286.633 | 289.398 | 304.315 | 306.941 | 309.567 | 312.193 | 269.358 | 271.107 | 272.856 | 274.605 | 227.548 | 228.974 | 230.401 | 231.828 | 233.255 | 234.681 | 236.108 | 237.535 | 238.43 | 239.775 | 222.847 | 189.157 | 190.282 | 191.407 | 192.53 | 193.653 | 183.555 | 184.632 | 185.708 | 186.784 | 187.86 | 188.936 | 190.012 | 191.088 | 190.514 | 203.632 | 204.776 | 231.584 | 232.933 | 218.659 | 252.349 | 220.957 | 251.452 | 231.506 | 240.787 | 223.879 | 227.641 | 227.677 | 224.39 | 215.716 | 80.338 | 80.214 | 81.655 | 82.623 | 77.711 | 77.864 | 77.982 | 71.403 | 71.263 | 71.626 | 72.584 | 72.614 | 74.66 | 76.322 | 77.806 | 76.998 | 78.202 | 70.362 | 67.629 | 54.901 | 54.351 | 55.479 | 0 | 56.062 | 59.372 | 56.645 | 57.23 | 57.226 | 41.532 | 41.911 | 1.291 | 1.194 | 1.215 | 6.031 | 4.878 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 427.769 | 423.342 | 425.914 | 418.123 | 419.477 | 374.524 | 379.642 | 384.76 | 0 | 0 | 441.814 | 448.346 | 454.702 | 460.864 | 468.423 | 503.881 | 499.415 | 507.477 | 502.033 | 549.973 | 559.914 | 566.781 | 574.184 | 545.378 | 554.381 | 386.13 | 387.281 | 391.778 | 397.779 | 400.99 | 405.011 | 99.537 | 102.619 | 103.958 | 98.636 | 83.124 | 78.815 | 78.904 | 79.385 | 1.116 | 1.245 | 1.257 | 1.199 | 1.173 | 1.266 | 1.173 | 1.154 | 1.114 | 19.874 | 19.88 | 19.922 | 19.76 | 0 | 0 | 0 | 0 | 61.11 | 35.833 | 45.288 | 46.207 | 48.577 | 47.663 | 0 | 0 | 0 | 0 | 0 | 9.237 | 13.55 | 13.169 | 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 |
Belastingvorderingen
| 299.166 | 283.757 | 275.029 | 248.278 | 239 | 232.451 | 238.246 | 245.699 | 185.482 | 176.372 | 147.632 | 96.428 | 159.81 | 151.164 | 76.85 | 88.938 | 95.19 | 114.47 | 86.542 | 81.699 | 79.314 | 76.215 | 68.949 | 68.969 | 75.738 | 69.873 | 62.682 | 57.986 | 57.536 | 55.259 | 56.236 | 59.426 | 57.818 | 59.944 | 71.386 | 75.87 | 77.532 | 79.791 | 75.37 | 72.788 | 74.301 | 73.522 | 75.763 | 73.676 | 72.877 | 76.017 | 71.89 | 70.119 | 71.061 | 64.394 | 42.072 | 47.833 | 46.499 | 51.873 | 55.844 | 54.388 | 53.522 | 56.905 | 44.678 | 49.112 | 40.362 | 40.512 | 52.445 | 54.763 | 42.812 | 44.626 | 2.167 | 3.172 | 7.229 | 7.693 | 9.004 | 9.004 | 8.131 | 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 activa
| 691.018 | 695.892 | 603.106 | 92.296 | 96.676 | 93.779 | 92.155 | 106.869 | 149.095 | 151.806 | 154.64 | 545.899 | 553.654 | 116.717 | 120.36 | 121.167 | 118.206 | 121.546 | 53.986 | 61.528 | 48.724 | 48.613 | 77.675 | 75.635 | 70.73 | 34.715 | 26.058 | 34.375 | 38.023 | 28.168 | 202.617 | 169.775 | 146.588 | 148.81 | 163.395 | 180.827 | 175.675 | 197.507 | 189.204 | 39.669 | 42.763 | 29.155 | 77.791 | 72.963 | 71.86 | 71.082 | 74.385 | 73.94 | 46.404 | 49.264 | 31.653 | 31.742 | 28.165 | 19.514 | 20.516 | 40.698 | 31.745 | 42.536 | 52.194 | -0.346 | -0.63 | 0 | -0.853 | -0.876 | -2.966 | 53.733 | 29.206 | 23.195 | 19.617 | 19.954 | -0.001 | -0.001 | -0.001 | 22.297 | 18.851 | 19.228 | 14.087 | 13.665 | 9.082 | 12.235 | 26.672 | 13.488 | 16.776 | 13.638 | 12.626 | 10.696 | 11.766 | 12.097 | 1,273.289 | 13.542 | 14.604 | 14.818 | 15.522 | 16.053 | 127.891 | 11.674 | 24.11 | 24.973 | 27.721 | 48.929 | 12.068 | 14.719 | 19.512 | 18.046 |
Totaal niet-vlottende activa
| 3,278.457 | 3,313.611 | 3,328.103 | 3,329.107 | 3,363.008 | 3,392.406 | 3,413.921 | 3,479.687 | 3,451.748 | 3,498.331 | 3,471.091 | 3,428.525 | 3,563.064 | 3,600.639 | 3,602.246 | 3,673.405 | 3,735.308 | 3,807.094 | 3,804.631 | 3,783.489 | 3,804.176 | 3,827.2 | 3,864.41 | 3,879.309 | 3,896.996 | 3,896.314 | 3,462.607 | 3,489.29 | 3,496.744 | 3,493.283 | 3,481.767 | 3,497.419 | 3,464.347 | 3,463.147 | 3,335.575 | 3,354.349 | 3,295.731 | 3,216.72 | 3,156.944 | 2,925.517 | 2,868.994 | 2,773.646 | 2,712.385 | 2,704.149 | 2,758.301 | 2,705.181 | 2,592.362 | 2,577.026 | 2,481.845 | 2,449.125 | 2,393.792 | 2,743.932 | 2,749.488 | 2,765.208 | 2,810.475 | 2,816.461 | 2,841.378 | 2,755.842 | 2,633.282 | 2,592.478 | 2,548.47 | 2,551.784 | 2,530.043 | 2,553.688 | 2,501.9 | 2,475.732 | 2,247.495 | 2,175.011 | 2,151.862 | 2,122.707 | 2,079.762 | 2,065.586 | 2,027.296 | 1,940.325 | 2,080.877 | 1,941.134 | 1,559.985 | 1,427.842 | 1,217.633 | 1,113.013 | 1,024.36 | 919.323 | 816.449 | 780.436 | 732.896 | 659.349 | 642.239 | 591.12 | 1,273.289 | 604.525 | 615.565 | 575.047 | 554.899 | 553.876 | 468.556 | 286.107 | 312.923 | 312.558 | 204.278 | 228.124 | 169.391 | 144.137 | 128.492 | 107.77 |
Totaal activa
| 5,240.026 | 5,435.872 | 5,295.395 | 5,302.067 | 5,466.966 | 5,530.981 | 5,183.21 | 5,161.628 | 5,416.24 | 5,637.116 | 5,476.213 | 5,577.02 | 7,490.253 | 7,410.555 | 5,240.946 | 5,043.887 | 5,459.774 | 5,448.36 | 7,254.033 | 7,451.614 | 7,354.662 | 8,075.633 | 7,054.643 | 6,946.759 | 7,809.365 | 8,121.51 | 7,627.076 | 7,264.762 | 7,354.993 | 7,954.119 | 6,817.263 | 6,920.76 | 7,166.459 | 7,261.014 | 6,435.943 | 6,362.759 | 6,441.98 | 6,386.396 | 5,670.395 | 5,675.483 | 5,911.538 | 5,121.326 | 4,903.285 | 4,826.174 | 4,925.221 | 4,882.733 | 4,697.274 | 4,776.958 | 5,436.319 | 5,804.148 | 5,234.168 | 6,340.443 | 6,311.789 | 6,840.609 | 6,218.734 | 5,992.956 | 6,019.151 | 6,077.762 | 5,521.07 | 5,460.178 | 5,416.588 | 5,610.937 | 5,096.548 | 5,150.417 | 5,170.547 | 5,162.929 | 5,313.174 | 4,668.088 | 4,461.278 | 4,601.31 | 4,083.595 | 4,159.205 | 3,586.713 | 3,553.246 | 3,531.92 | 3,390.029 | 3,026.684 | 2,882.824 | 2,514.529 | 2,175.096 | 2,088.301 | 1,779.854 | 1,554.424 | 1,541.887 | 1,423.562 | 1,531.722 | 1,462.089 | 1,350.217 | 1,273.289 | 1,240.455 | 1,209.24 | 1,357.904 | 1,081.22 | 1,103.916 | 905.356 | 813.969 | 783.143 | 766.461 | 561.604 | 567.085 | 501.843 | 502.427 | 445.907 | 252.362 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 683.138 | 716.746 | 425.779 | 418.883 | 157.839 | 8.747 | 413.129 | 384.722 | 457.522 | 410.201 | 449.246 | 581.223 | 547.086 | 590.923 | 521.472 | 555.301 | 766.343 | 845.22 | 820.872 | 821.335 | 734.059 | 891.833 | 937.921 | 932.743 | 1,078.687 | 887.226 | 772.334 | 816.591 | 866.018 | 902.003 | 948.377 | 854.03 | 836.32 | 1,029.944 | 650.008 | 539.716 | 645.574 | 741.415 | 645.88 | 513.763 | 480.269 | 567.262 | 579.105 | 522.22 | 353.473 | 373.648 | 454.771 | 326.546 | 372.403 | 461.113 | 919.956 | 917.135 | 1,192.306 | 673.826 | 1,150.767 | 1,602.999 | 1,606.245 | 1,695.761 | 1,247.171 | 1,163.228 | 1,337.321 | 1,332.563 | 984.376 | 989.701 | 1,122.787 | 1,183.471 | 1,208.036 | 765.531 | 716.809 | 831.367 | 651.047 | 491.077 | 443.981 | 620.466 | 428.481 | 467.159 | 388.187 | 553.016 | 222.26 | 274.379 | 416.575 | 247.526 | 157.058 | 148.248 | 110.414 | 184.326 | 186.837 | 191.072 | 0 | 174.114 | 202.13 | 209.025 | 110.824 | 167.51 | 25.043 | 106.419 | 43.137 | 41.965 | 29.116 | 37.762 | 26.487 | 28.581 | 0 | 29.585 |
Kortlopende schulden
| 234.891 | 183.549 | 171.779 | 219.079 | 349.079 | 395.87 | 440.273 | 441.674 | 525.921 | 528.922 | 340.432 | 473.286 | 3,404.185 | 3,487.185 | 3,550.441 | 3,447.44 | 3,837.344 | 3,879.034 | 3,967.611 | 4,103.853 | 4,030.682 | 4,528.8 | 3,008.5 | 2,864.5 | 3,973.638 | 4,432.747 | 3,881.697 | 3,351.34 | 3,187.3 | 3,702.233 | 2,562 | 2,964.64 | 3,857.295 | 3,870.914 | 3,435.516 | 3,476.14 | 3,330.107 | 3,157.346 | 2,394.5 | 2,624.794 | 2,783 | 2,112 | 1,923 | 1,853.622 | 2,137 | 2,214 | 2,240.559 | 2,203.8 | 2,914.721 | 2,838 | 1,665 | 3,242.467 | 2,268.507 | 3,213 | 2,017 | 1,701.027 | 1,748.571 | 1,778 | 1,797 | 1,711 | 1,698 | 1,944 | 1,729.5 | 1,837.25 | 1,841 | 1,948 | 1,757.75 | 1,630 | 1,600 | 1,726.5 | 1,343 | 1,608.5 | 1,534.5 | 1,304 | 1,440.5 | 1,347.5 | 1,141.5 | 933.5 | 917.6 | 514.328 | 484.328 | 391.7 | 255 | 295 | 225 | 285 | 205 | 145 | 0 | 245 | 195 | 345 | 270 | 240 | 160 | 20 | 37.6 | 43.1 | 37.95 | 57.98 | 52.424 | 48.1 | 0 | 34.51 |
Belastingschulden
| 83.409 | 95.187 | 93.807 | 98.169 | 60.568 | 94.169 | 113.861 | 100.257 | 71.214 | 130.653 | 42.394 | 64.289 | 78.507 | 87.792 | 71.808 | 32.457 | 36.72 | 24.126 | 28.012 | 24.105 | 21.828 | 32.698 | 29.137 | 15.87 | 39.635 | 30.905 | 30.553 | 14.002 | 12.742 | 27.103 | 15.189 | 11.562 | 17.48 | 17.513 | 24.739 | 39.655 | 23.324 | 11.76 | 10.216 | 16.297 | 14.17 | 12.233 | -32.165 | -6.926 | 1.609 | -22.376 | -20.43 | -18.686 | -10.303 | -16.591 | 9.709 | -28.109 | -24.071 | -21.055 | -13.679 | -63.692 | -70.205 | -47.278 | -41.886 | -43.658 | -37.081 | 0.847 | -9.583 | -3.3 | -66.787 | -89.895 | -25.838 | 23.048 | 48.535 | 63.285 | -15.128 | -10.941 | -39.055 | -10.894 | 0.143 | -0.847 | -27.214 | -12.15 | -31.444 | -17.95 | -40.259 | -10.588 | -10.349 | -12.077 | -1.65 | -3.723 | -4.102 | -17.014 | 0 | -5.139 | 4.447 | -2.67 | 4.069 | 0.438 | 31.735 | 10.67 | 30.022 | 18.538 | 11.319 | 18.198 | 2.658 | 1.183 | 0 | -2.389 |
Uitgestelde opbrengsten
| 0 | 0 | 50.361 | 383.183 | 403.033 | 471.094 | 475.179 | 483.788 | 45.927 | 0 | 81.021 | 0 | 0 | 740.392 | 642.332 | 644.62 | 433.44 | 395.127 | 184.292 | 144.261 | 42.683 | 89.636 | 57.641 | 46.109 | 65.868 | 80.958 | 53.594 | 32.988 | 29.169 | 61.726 | 35.33 | 32.159 | 32.523 | 45.298 | 43.501 | 60.286 | 40.876 | 33.944 | 28.562 | 34.809 | 31.467 | 32.322 | -16.294 | 8.52 | 52.219 | -7.056 | -5.798 | -7.648 | 4.513 | 3.023 | 32.426 | 16.688 | 15.048 | 13.793 | 4.993 | -51.512 | -56.554 | -26.901 | 0.007 | -11.374 | -25.032 | 23.371 | -0.118 | 6.705 | -48.328 | -75.539 | -10.355 | 37.555 | 63.605 | 84.262 | 15.863 | 18.116 | -8.673 | 15.98 | 39.993 | 32.369 | 4.638 | 13.87 | -5.172 | -3.505 | -30.623 | 2.473 | 8.409 | 10.545 | 16.811 | 8.685 | 52.621 | -5.886 | 0 | 4.458 | 23.415 | 24.691 | 0 | 18.195 | 98.064 | 37.404 | 0 | 36.174 | 28.824 | 41.192 | 15.796 | 18.895 | 0 | 20.033 |
Overige kortlopende verplichtingen
| 918.81 | 780.944 | 766.691 | 731.831 | 1,011.115 | 1,155.734 | 549.587 | 564.963 | 574.905 | 620.297 | 468.283 | 415.288 | 1,282.456 | 1,004.478 | 648.429 | 755.783 | 328.29 | 319.694 | 127.66 | 119.875 | 155.04 | 643.508 | 692.621 | 765.99 | 113.191 | 149.564 | 153.125 | 154.018 | 111.633 | 129.361 | 142.434 | 80.763 | 97.862 | 269.93 | 179.36 | 149.754 | 141.242 | 146.724 | 144.963 | 70.912 | 100.937 | 108.887 | 115.359 | 92.467 | 219.496 | 190.251 | 39.93 | 273.408 | 111.591 | 481.221 | 557.782 | 157.629 | 714.111 | 614.988 | 489.423 | 183.885 | 340.528 | 230.397 | 63.357 | 138.85 | 177.625 | 291.073 | 258.712 | 254.196 | 274.017 | 143.771 | 82.979 | 195.913 | 186.005 | 73.853 | 65.481 | 57.888 | 73.186 | 49.229 | 59.201 | 60.945 | 41.571 | 79.144 | 70.352 | 111.774 | 54.752 | 40.805 | 42.883 | 36.997 | 39.264 | 21.935 | 75.995 | 27.182 | 0 | 24.061 | 20.019 | 37.192 | 25.65 | 41.212 | 67.482 | 29.305 | 12.935 | 22.7 | 23.733 | 27.514 | 21.419 | 30.404 | 63.139 | 24.812 |
Totaal kortlopende verplichtingen
| 1,920.248 | 1,776.426 | 1,508.416 | 1,467.962 | 1,654.115 | 1,722.477 | 1,552.464 | 1,539.404 | 1,629.56 | 1,690.073 | 1,300.355 | 1,534.085 | 5,312.234 | 5,291.573 | 4,932.096 | 4,854.365 | 5,065.319 | 5,148.21 | 4,986.279 | 5,087.766 | 4,941.609 | 5,676.47 | 4,668.179 | 4,579.103 | 5,205.151 | 5,500.442 | 4,837.71 | 4,368.94 | 4,177.693 | 4,784.564 | 3,668 | 3,910.995 | 4,808.957 | 5,042.684 | 4,289.623 | 4,205.265 | 4,140.246 | 4,057.245 | 3,195.559 | 3,225.766 | 3,378.376 | 2,800.383 | 2,585.3 | 2,461.383 | 2,711.578 | 2,755.523 | 2,714.83 | 2,785.067 | 3,388.412 | 3,763.743 | 3,152.447 | 4,289.121 | 4,150.853 | 4,494.553 | 3,643.511 | 3,424.219 | 3,625.14 | 3,656.88 | 3,065.641 | 2,969.42 | 3,175.865 | 3,568.483 | 2,963.005 | 3,077.846 | 3,171.017 | 3,185.346 | 3,022.927 | 2,614.492 | 2,551.35 | 2,695.005 | 2,044.399 | 2,146.523 | 2,012.612 | 1,962.801 | 1,928.325 | 1,874.756 | 1,548.682 | 1,553.51 | 1,178.768 | 882.532 | 915.396 | 669.443 | 453.001 | 468.168 | 373.028 | 487.538 | 463.731 | 346.24 | 0 | 438.036 | 421.595 | 588.547 | 410.542 | 449.16 | 284.26 | 166.394 | 123.695 | 126.303 | 102.118 | 141.455 | 102.989 | 108.268 | 63.139 | 86.518 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,073.353 | 1,254.128 | 1,281.183 | 1,283.183 | 1,211.54 | 1,211.54 | 1,211.54 | 1,211.64 | 1,211.64 | 1,275.081 | 1,326.631 | 1,373.629 | 77.113 | 77.144 | 291.737 | 281.759 | 331.54 | 331.698 | 0 | 18.013 | 0 | 97.679 | 229.438 | 116.408 | 402.247 | 403.47 | 618.481 | 699.055 | 977.84 | 979.92 | 1,022.635 | 886.6 | 211 | 95.433 | 15 | 15 | 149 | 149 | 292 | 406.787 | 305 | 305 | 310 | 375 | 230 | 150 | 0 | 27.622 | 125.279 | 55 | 55 | 15 | 62 | 212 | 434.541 | 716.293 | 530.068 | 556.192 | 472.981 | 529.747 | 428.454 | 289.087 | 490.376 | 453.453 | 356.578 | 356.578 | 495.88 | 443.583 | 516.783 | 574.136 | 681.981 | 683.981 | 363.5 | 381 | 416.5 | 351 | 335 | 197 | 197 | 173 | 73 | 33 | 63 | 63 | 60 | 80 | 80 | 80 | 0 | 80 | 80 | 80 | 0 | 0 | 0 | 0 | 1.733 | 2.116 | 2.449 | 2.415 | 19.666 | 22.116 | 0 | 27.337 |
Uitgestelde opbrengsten niet-vlottend
| 11.846 | 12.714 | 13.632 | 14.511 | 15.389 | 16.268 | 17.389 | 18.573 | 19.757 | 20.94 | 22.163 | 23.347 | 24.569 | 23.714 | 25.673 | 26.631 | 28.628 | 30.548 | 31.153 | 33.223 | 37.213 | 37.363 | 41.908 | 43.628 | 45.188 | 46.917 | 54.055 | 54.924 | 55.794 | 56.663 | 55.644 | 56.736 | 58.133 | 58.921 | 63.926 | 64.713 | 66.042 | 66.829 | 66.158 | 36.945 | 37.733 | 38.52 | 0 | 0 | 0 | 41.669 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4.739 | 5.739 | 4.384 | 4.445 | 4.716 | 4.568 | 32.358 | 17.82 | 0 | 0 | 0 | 0 | 0 | 41.88 | 55.51 | 55.51 | 55.824 | 55.668 | -48.873 | -63.818 | -94.054 | -0 | -114.719 | -148.843 | 3.52 | -44.095 | -351.519 | -426.83 | -953.725 | -955.805 | -974.405 | -862.485 | -179.278 | -35.452 | 44.764 | 62.255 | -51.09 | -34.031 | -173.265 | -149.72 | -73.507 | -273.507 | 0 | 0 | 0 | -6.176 | 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 |
Overige niet-vlottende verplichtingen
| 290.655 | 294.678 | 257.042 | 256.776 | 285.958 | 301.957 | 89.783 | 122.142 | 122.142 | 122.142 | 332.783 | 130.318 | 207.702 | 148.489 | 15.619 | 15.619 | 15.619 | 101.677 | 48.873 | 63.818 | 94.054 | 37.363 | -114.719 | 76.062 | 0 | 79.351 | 0 | 79.039 | 24.115 | 24.115 | 0 | 24.115 | 89.855 | 24.115 | 123.691 | 15 | 163.952 | 114.969 | 184.894 | 64.438 | 269.225 | 70.013 | 72.884 | 72.976 | 73.069 | 77.161 | 77.223 | 62.273 | 26.83 | 123.802 | 0 | 193.424 | 225.45 | 278.991 | 312.188 | 136.733 | 157.434 | 185.717 | 320.375 | 320.375 | 175.549 | 131.183 | 25.755 | 25.805 | 26.205 | 32.789 | 1.986 | 2.609 | 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 | 33.992 | 0 |
Totaal niet-vlottende verplichtingen
| 1,380.593 | 1,567.26 | 1,556.241 | 1,558.915 | 1,517.603 | 1,518.066 | 1,351.071 | 1,370.174 | 1,353.538 | 1,418.163 | 1,681.577 | 1,527.295 | 284.816 | 267.513 | 388.539 | 379.519 | 431.612 | 433.376 | 80.026 | 81.831 | 131.267 | 135.042 | 156.627 | 192.47 | 450.956 | 482.821 | 672.536 | 778.094 | 1,057.748 | 1,060.698 | 1,078.279 | 967.451 | 300.855 | 178.469 | 138.691 | 156.969 | 312.952 | 330.799 | 476.894 | 471.226 | 574.225 | 375.013 | 382.884 | 447.976 | 303.069 | 227.161 | 77.223 | 89.895 | 152.109 | 178.802 | 224.831 | 208.424 | 287.45 | 490.991 | 746.729 | 853.026 | 687.501 | 741.909 | 793.356 | 850.122 | 604.003 | 420.27 | 516.131 | 479.258 | 382.783 | 389.367 | 497.866 | 446.192 | 516.783 | 574.136 | 681.981 | 683.981 | 363.5 | 381 | 416.5 | 351 | 335 | 197 | 197 | 173 | 73 | 33 | 63 | 63 | 60 | 80 | 80 | 80 | 0 | 80 | 80 | 80 | 0 | 0 | 0 | 0 | 1.733 | 2.116 | 2.449 | 2.415 | 19.666 | 22.116 | 33.992 | 27.337 |
Totaal passiva
| 3,300.841 | 3,343.686 | 3,064.657 | 3,026.877 | 3,171.718 | 3,240.542 | 2,903.534 | 2,909.578 | 2,983.098 | 3,108.236 | 2,981.932 | 3,061.38 | 5,597.049 | 5,559.086 | 5,320.635 | 5,233.885 | 5,496.931 | 5,581.586 | 5,066.304 | 5,169.596 | 5,072.876 | 5,811.512 | 4,824.807 | 4,771.574 | 5,656.107 | 5,983.263 | 5,510.246 | 5,147.033 | 5,235.441 | 5,845.262 | 4,746.279 | 4,878.446 | 5,109.812 | 5,221.153 | 4,428.314 | 4,362.234 | 4,453.198 | 4,388.044 | 3,672.453 | 3,696.991 | 3,952.601 | 3,175.395 | 2,968.184 | 2,909.36 | 3,014.647 | 2,982.685 | 2,792.053 | 2,874.962 | 3,540.521 | 3,942.545 | 3,377.278 | 4,497.546 | 4,438.303 | 4,985.544 | 4,390.239 | 4,277.245 | 4,312.641 | 4,398.789 | 3,858.998 | 3,819.542 | 3,779.868 | 3,988.753 | 3,479.136 | 3,557.104 | 3,553.8 | 3,574.713 | 3,520.793 | 3,060.684 | 3,068.132 | 3,269.142 | 2,726.38 | 2,830.504 | 2,376.112 | 2,343.801 | 2,344.825 | 2,225.756 | 1,883.682 | 1,750.51 | 1,375.768 | 1,055.532 | 988.396 | 702.443 | 516.001 | 531.168 | 433.028 | 567.538 | 543.731 | 426.24 | 1,273.289 | 518.036 | 501.595 | 668.547 | 410.542 | 449.16 | 284.26 | 166.394 | 125.428 | 128.419 | 104.567 | 143.87 | 122.654 | 130.384 | 97.131 | 113.856 |
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 | 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
| 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.573 | 662.511 | 662.511 | 662.226 | 652.238 | 652.237 | 651.471 | 651.471 | 651.471 | 651.471 | 651.471 | 651.471 | 651.471 | 651.471 | 651.471 | 651.471 | 650.58 | 643.87 | 639.824 | 639.824 | 639.824 | 639.824 | 399.89 | 399.89 | 399.89 | 399.89 | 399.89 | 399.89 | 399.89 | 399.89 | 399.89 | 399.89 | 399.89 | 399.89 | 399.89 | 199.945 | 199.945 | 0 | 180.062 | 180.062 | 180.062 | 180.062 | 180.062 | 180.062 | 180.062 | 180.062 | 180.062 | 155.257 | 129.381 | 129.381 | 107.817 | 107.817 | 72.817 |
Ingehouden winsten
| 611.633 | 624.538 | 733.507 | 806.724 | 835.847 | 843.974 | 803.764 | 802.551 | 988.773 | 968.886 | 966.027 | 1,048.627 | 519.242 | 451.679 | -1,378.814 | -1,454.397 | -1,453.368 | -1,526.776 | 779.468 | 778.278 | 787.99 | 780.378 | 778.328 | 745.646 | 746.983 | 725.9 | 653.764 | 660.563 | 672.373 | 669.671 | 658.449 | 636.794 | 648.105 | 636.498 | 619.704 | 616.215 | 601.199 | 590.031 | 597.37 | 597.082 | 593.953 | 586.369 | 591.787 | 583.742 | 584.1 | 574.415 | 590.949 | 596.428 | 594.076 | 564.199 | 575.138 | 566.571 | 572.857 | 556.92 | 553.348 | 543.813 | 541.472 | 518.01 | 523.854 | 504.22 | 501.174 | 479.872 | 490.09 | 460.202 | 453.208 | 433.915 | 627.346 | 487.032 | 355.44 | 332.768 | 268.473 | 243.826 | 217.017 | 336.863 | 336.194 | 314.134 | 292.833 | 282.711 | 297.531 | 278.458 | 259.301 | 240.721 | 227.041 | 201.651 | 183.677 | 159.917 | 120.825 | 133.392 | 0 | 106.034 | 101.175 | 86.505 | 78.171 | 62.262 | 52.291 | 79.105 | 90.579 | 71.324 | 90.699 | 95.316 | 64.745 | 68.42 | 51.586 | 34.866 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 352.325 | 215.834 | 352.035 | 213.855 | 339.23 | 209.978 | 346.067 | 207.852 | 342.078 | 206.673 | 343.229 | 206.631 | 303.795 | 167.246 | 303.735 | 18.479 | 17.515 | 17.151 | 17.632 | 17.379 | 16.994 | 16.509 | 0 | 16.187 | 16.471 | 16.914 | 15.862 | 15.52 | 7.805 | 6.6 | 13.464 | 13.464 | 12.802 | 12.802 | 12.802 | 12.802 | 13.339 | 11.137 | 11.137 | 11.137 | 10.511 | 10.511 | 10.511 | 10.574 | 7.74 | 7.743 | 7.743 | 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 |
Overige totale aandeelhoudersvermogen
| 370.993 | 368.291 | 0 | 352.188 | 0 | 337.422 | 0 | 326 | 0 | 136.7 | 0 | 321.65 | 0 | 136.354 | 284.909 | 312.625 | 300.067 | 303.388 | 0 | 136.354 | 0 | 302.288 | 301.848 | 136.354 | 284.853 | 136.354 | 546.034 | 381.255 | 545.425 | 381.255 | 531.587 | 530.382 | 537.247 | 537.247 | 532.919 | 532.919 | 532.919 | 532.919 | 527.692 | 526.164 | 526.164 | 526.164 | 516.667 | 516.667 | 518.067 | 518.131 | 515.273 | 515.276 | 515.276 | 515.276 | 507.141 | 507.141 | 506.56 | 506.56 | 490.139 | 404.335 | 404.324 | 397.742 | 397.229 | 397.229 | 397.229 | 397.228 | 389.683 | 389.586 | 389.584 | 389.584 | 386.999 | 379.668 | 324.361 | 291.006 | 374.136 | 374.136 | 287.405 | 407.372 | 395.787 | 395.787 | 395.787 | 395.787 | 386.375 | 386.375 | 386.375 | 386.375 | 367.105 | 367.105 | 367.105 | 367.105 | 560.616 | 556.335 | 705.345 | 403.12 | 391.861 | 391.861 | 391.861 | 391.861 | 378.631 | 378.631 | 368.369 | 368.369 | 193.645 | 221.466 | 184.546 | 195.328 | 189.373 | 30.823 |
Totaal eigen vermogen van aandeelhouders
| 1,645.199 | 1,655.402 | 1,748.405 | 1,821.485 | 1,850.455 | 1,856.756 | 1,805.567 | 1,811.456 | 1,997.412 | 1,975.665 | 1,970.678 | 2,054.227 | 1,525.044 | 1,457.237 | -412.447 | -488.224 | -487.061 | -560.816 | 1,744.466 | 1,742.911 | 1,753.104 | 1,745.238 | 1,742.749 | 1,709.581 | 1,694.409 | 1,689.513 | 1,862.371 | 1,869.613 | 1,880.371 | 1,877.326 | 1,852.609 | 1,829.749 | 1,847.925 | 1,836.317 | 1,815.196 | 1,811.706 | 1,796.691 | 1,785.523 | 1,787.634 | 1,785.819 | 1,782.69 | 1,775.106 | 1,771.026 | 1,762.981 | 1,764.74 | 1,755.119 | 1,768.795 | 1,774.277 | 1,771.925 | 1,742.049 | 1,744.852 | 1,736.285 | 1,741.928 | 1,725.991 | 1,705.713 | 1,600.386 | 1,598.033 | 1,567.223 | 1,572.554 | 1,552.92 | 1,549.874 | 1,528.571 | 1,531.244 | 1,501.259 | 1,494.263 | 1,474.969 | 1,665.816 | 1,517.28 | 1,323.671 | 1,263.598 | 1,282.433 | 1,257.786 | 1,144.246 | 1,144.124 | 1,131.87 | 1,109.81 | 1,088.509 | 1,078.388 | 1,083.796 | 1,064.723 | 1,045.566 | 1,026.986 | 994.036 | 968.645 | 950.672 | 926.911 | 881.386 | 889.671 | 705.345 | 689.216 | 673.098 | 658.428 | 650.094 | 634.185 | 610.984 | 637.798 | 639.011 | 619.755 | 439.601 | 415.892 | 378.671 | 371.565 | 348.777 | 138.506 |
Totaal eigen vermogen
| 1,939.185 | 2,092.186 | 2,230.738 | 2,275.19 | 2,295.248 | 2,290.439 | 2,279.676 | 2,252.05 | 2,433.141 | 2,528.881 | 2,494.282 | 2,515.641 | 1,893.204 | 1,851.468 | -79.689 | -189.997 | -37.157 | -133.226 | 2,187.729 | 2,282.018 | 2,281.786 | 2,264.122 | 2,229.836 | 2,175.185 | 2,153.258 | 2,138.247 | 2,116.831 | 2,117.728 | 2,119.552 | 2,108.857 | 2,070.984 | 2,042.314 | 2,056.647 | 2,039.861 | 2,007.629 | 2,000.525 | 1,988.782 | 1,998.352 | 1,997.942 | 1,978.491 | 1,958.937 | 1,945.931 | 1,935.101 | 1,916.815 | 1,910.574 | 1,900.049 | 1,905.222 | 1,901.995 | 1,895.799 | 1,861.603 | 1,856.89 | 1,842.898 | 1,873.486 | 1,855.065 | 1,828.495 | 1,715.711 | 1,706.509 | 1,678.973 | 1,662.073 | 1,640.636 | 1,636.719 | 1,622.184 | 1,617.412 | 1,593.313 | 1,616.747 | 1,594.8 | 1,792.382 | 1,607.404 | 1,393.146 | 1,332.168 | 1,357.215 | 1,328.7 | 1,210.601 | 1,209.445 | 1,187.095 | 1,164.273 | 1,143.002 | 1,132.314 | 1,138.761 | 1,119.564 | 1,099.905 | 1,077.411 | 1,038.423 | 1,010.72 | 990.534 | 964.183 | 918.358 | 923.977 | 705.345 | 722.419 | 707.645 | 689.357 | 670.677 | 654.756 | 621.095 | 647.575 | 657.715 | 638.042 | 457.037 | 423.216 | 379.189 | 372.043 | 348.777 | 138.506 |
Totaal passiva en aandeelhoudersvermogen
| 5,240.026 | 5,435.872 | 5,295.395 | 5,302.067 | 5,466.966 | 5,530.981 | 5,183.21 | 5,161.628 | 5,416.24 | 5,637.116 | 5,476.213 | 5,577.02 | 7,490.253 | 7,410.555 | 5,240.946 | 5,043.887 | 5,459.774 | 5,448.36 | 7,254.033 | 7,451.614 | 7,354.662 | 8,075.633 | 7,054.643 | 6,946.759 | 7,809.365 | 8,121.51 | 7,627.076 | 7,264.762 | 7,354.993 | 7,954.119 | 6,817.263 | 6,920.76 | 7,166.459 | 7,261.014 | 6,435.943 | 6,362.759 | 6,441.98 | 6,386.396 | 5,670.395 | 5,675.483 | 5,911.538 | 5,121.326 | 4,903.285 | 4,826.174 | 4,925.221 | 4,882.733 | 4,697.274 | 4,776.958 | 5,436.319 | 5,804.148 | 5,234.168 | 6,340.443 | 6,311.789 | 6,840.609 | 6,218.734 | 5,992.956 | 6,019.151 | 6,077.762 | 5,521.07 | 5,460.178 | 5,416.588 | 5,610.937 | 5,096.548 | 5,150.417 | 5,170.547 | 5,169.513 | 5,313.174 | 4,668.088 | 4,461.278 | 4,601.31 | 4,083.595 | 4,159.205 | 3,586.713 | 3,553.246 | 3,531.92 | 3,390.029 | 3,026.684 | 2,882.824 | 2,514.529 | 2,175.096 | 2,088.301 | 1,779.854 | 1,554.424 | 1,541.887 | 1,423.562 | 1,531.722 | 1,462.089 | 1,350.217 | 1,273.289 | 1,240.455 | 1,209.24 | 1,357.904 | 1,081.22 | 1,103.916 | 905.356 | 813.969 | 783.143 | 766.461 | 561.604 | 567.085 | 501.843 | 502.427 | 445.907 | 252.362 |