
NBTM New Materials Group Co., Ltd.
SSE:600114.SS
20.39 (CNY) • At close May 14, 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 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 616.714 | 317.522 | 341.803 | 412.436 | 272.097 | 257.413 | 280.332 | 369.791 | 342.338 | 340.897 | 412.421 | 432.969 | 351.354 | 365 | 372.337 | 288.167 | 370.731 | 447.614 | 440.062 | 362.311 | 457.888 | 350.962 | 166.816 | 165.844 | 328.783 | 303.478 | 235.908 | 252.651 | 412.315 | 392.106 | 336.664 | 500.906 | 493.651 | 428.933 | 216.321 | 205.626 | 210.004 | 141.592 | 114.691 | 97.987 | 116.414 | 110.562 | 149.069 | 119.234 | 257.219 | 85.316 | 106.418 | 90.111 | 111.257 | 88.089 | 93.357 | 33.064 | 76.751 | 88.438 | 86.604 | 114.464 | 76.122 | 57.477 | 66.409 | 82.578 | 76.089 | 74.233 | 47.886 | 53.67 | 59.268 | 58.578 | 80.348 | 94.726 | 35.573 | 31.448 | 49.529 | 81.01 | 75.644 | 39.515 | 44.316 | 57.467 | 85.041 | 104.434 | 77.951 | 104.524 | 152.885 | 329.963 | 284.165 | 334.48 | 27.52 |
Kortetermijnbeleggingen
| -4.022 | 261.593 | 0.099 | 0 | 0 | 560.664 | -38.856 | -39.615 | -40.308 | -41.082 | -41.226 | 235.228 | 1.906 | 2.089 | 1.271 | 0.601 | -31.076 | 0.215 | 0.194 | 288.825 | 4.034 | 0 | 0 | 0 | 0 | 0 | 0 | 120 | 7.676 | 7.89 | 9.053 | 9.778 | 8.433 | 9.508 | 8.94 | 8.191 | 7.846 | 8.824 | 10.034 | 13.609 | 10.803 | 6.147 | 8.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 |
Liquide middelen en kortetermijnbeleggingen
| 616.714 | 317.522 | 341.902 | 412.436 | 272.097 | 257.413 | 280.332 | 369.791 | 342.338 | 340.897 | 412.421 | 432.969 | 353.26 | 367.089 | 373.608 | 288.768 | 370.731 | 447.828 | 440.255 | 362.311 | 461.922 | 350.962 | 166.816 | 165.844 | 328.783 | 303.478 | 235.908 | 252.651 | 419.991 | 399.997 | 345.717 | 510.683 | 502.084 | 438.442 | 225.262 | 213.817 | 217.85 | 150.416 | 124.725 | 111.596 | 127.217 | 116.709 | 157.833 | 119.234 | 257.219 | 85.316 | 106.418 | 90.111 | 111.257 | 88.089 | 93.357 | 33.064 | 76.751 | 88.438 | 86.604 | 114.464 | 76.122 | 57.477 | 66.409 | 82.578 | 76.089 | 74.233 | 47.886 | 53.67 | 59.268 | 58.578 | 80.348 | 94.726 | 35.573 | 31.448 | 49.529 | 81.01 | 75.644 | 39.515 | 44.316 | 57.467 | 85.041 | 104.434 | 77.951 | 104.524 | 152.885 | 329.963 | 284.165 | 334.48 | 27.82 |
Nettovorderingen
| 1,937.873 | 1,730.45 | 1,615.701 | 1,495.855 | 1,435.948 | 1,330.893 | 1,276.25 | 1,178.834 | 1,066.794 | 1,115.431 | 1,166.969 | 1,116.387 | 1,097.308 | 1,123.205 | 1,094.182 | 988.372 | 1,134.077 | 1,208.29 | 1,112.762 | 1,009.292 | 826.372 | 992.461 | 617.64 | 631.081 | 593.674 | 600.388 | 704.348 | 710.881 | 633.478 | 581.759 | 603.344 | 538.526 | 478.216 | 493.037 | 529.056 | 536.692 | 463.077 | 489.021 | 431.041 | 440.063 | 412.299 | 431.016 | 408.916 | 386.167 | 376.852 | 401.687 | 389.726 | 413.142 | 342.227 | 337.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 213.876 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 1,064.588 | 1,204.727 | 1,141.588 | 1,061.387 | 914.036 | 909.576 | 824.611 | 832.568 | 893.037 | 900.079 | 865.698 | 837.313 | 797.221 | 755.868 | 746.932 | 721.562 | 677.037 | 588.056 | 610.017 | 602.421 | 626.482 | 464.73 | 438.605 | 359.689 | 346.607 | 366.07 | 330.345 | 342.772 | 299.614 | 299.849 | 265.726 | 257.079 | 251.021 | 236.237 | 220.119 | 216.77 | 203.092 | 204.11 | 211.121 | 218.77 | 208.008 | 205.639 | 176.824 | 174.392 | 174.313 | 160.955 | 162.719 | 154.202 | 150.214 | 151.638 | 151.268 | 145.083 | 164.148 | 166.775 | 179.133 | 183.376 | 173.635 | 161.494 | 173.643 | 174.223 | 186.927 | 180.394 | 189.939 | 200.042 | 216.209 | 234.155 | 244.255 | 218.074 | 197.235 | 196.126 | 193.782 | 200.229 | 186.967 | 186.221 | 182.742 | 176.005 | 153.928 | 136.806 | 136.075 | 122.468 | 97.861 | 92.249 | 89.936 | 81.671 | 64.15 |
Overige vlottende activa
| 11.895 | 15.863 | 19.986 | 79.224 | 71.799 | 68.574 | 86.945 | 68.479 | 64.273 | 59.469 | 92.549 | 82.894 | 122.148 | 116.779 | 65.481 | 64.458 | 46.172 | 54.429 | 45.231 | 58.407 | 85.356 | 312.365 | 162.492 | 67.576 | 73.968 | 67.665 | 108.902 | 160.385 | 179.581 | 156.996 | 217.854 | 72.575 | 68.628 | 60.789 | 94.743 | 98.85 | 97.662 | 44.603 | 485.875 | 55.587 | 61.527 | 50.067 | 29.647 | 25.919 | 29.208 | 25.04 | 36.108 | 43.761 | 79.236 | 72.861 | 373.518 | 371.127 | 362.167 | 376.907 | 374.514 | 384.083 | 367.847 | 322.65 | 336.121 | 352.943 | 302.134 | 243.162 | 227.826 | 217.27 | 178.043 | 156.035 | 189.227 | 237.103 | 213.035 | 183.936 | 217.104 | 220.955 | 201.774 | 176.921 | 153.675 | 164.765 | 167.888 | 170.576 | 228.342 | 205.616 | 180.691 | 175.238 | 187.637 | 159.26 | 88.936 |
Totaal vlottende activa
| 3,631.07 | 3,268.562 | 3,119.179 | 3,048.902 | 2,660.189 | 2,566.455 | 2,468.138 | 2,449.672 | 2,366.442 | 2,372.245 | 2,459.203 | 2,394.45 | 2,369.937 | 2,362.941 | 2,280.202 | 2,063.16 | 2,228.017 | 2,298.603 | 2,208.266 | 2,032.431 | 2,000.132 | 1,817.901 | 1,385.554 | 1,168.478 | 1,343.032 | 1,337.602 | 1,379.502 | 1,466.69 | 1,532.663 | 1,484.83 | 1,384.848 | 1,378.863 | 1,299.95 | 1,228.505 | 994.366 | 989.703 | 981.681 | 888.15 | 821.721 | 826.016 | 809.051 | 803.43 | 773.221 | 705.712 | 837.592 | 672.997 | 694.971 | 683.641 | 653.467 | 622.327 | 618.143 | 549.274 | 603.066 | 632.119 | 640.251 | 681.923 | 617.604 | 541.62 | 576.173 | 609.744 | 565.151 | 497.789 | 465.651 | 470.982 | 453.52 | 448.768 | 513.83 | 549.903 | 445.842 | 411.51 | 460.415 | 502.195 | 464.385 | 402.657 | 380.733 | 398.236 | 406.856 | 411.816 | 442.368 | 432.608 | 431.437 | 597.45 | 561.738 | 575.411 | 180.907 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,868.891 | 2,916.321 | 2,897.331 | 2,878.063 | 2,835.918 | 2,825.792 | 2,739.4 | 2,730.934 | 2,721.914 | 2,708.92 | 2,683.785 | 2,659.794 | 2,624.016 | 2,525.79 | 2,469.175 | 2,416.182 | 2,388.788 | 2,284.935 | 2,197.997 | 2,145.532 | 2,098.875 | 1,571.122 | 1,578.574 | 1,516.168 | 1,505.896 | 1,516.788 | 1,473.808 | 1,465.053 | 1,396.102 | 1,327.643 | 1,258.626 | 1,208.937 | 1,183.423 | 1,141.719 | 1,084.978 | 1,073.563 | 1,058.564 | 1,059.223 | 1,037.682 | 1,048.274 | 1,044.396 | 1,009.92 | 904.223 | 868.335 | 836.956 | 825.435 | 905.254 | 864.107 | 852.308 | 843.881 | 822.408 | 810.149 | 804.374 | 798.338 | 815.026 | 786.576 | 789.188 | 807.66 | 828.354 | 834.09 | 839.439 | 859.451 | 867.827 | 891.397 | 866.562 | 866.686 | 848.335 | 782.131 | 738.686 | 719.415 | 724.059 | 711.109 | 1,006.611 | 726.021 | 716.273 | 711.13 | 677.59 | 677.098 | 578.122 | 562.113 | 507.105 | 472.573 | 370.05 | 321.805 | 310.203 |
Goodwill
| 575.871 | 575.871 | 575.871 | 575.871 | 575.871 | 575.871 | 575.871 | 575.871 | 575.871 | 575.871 | 575.871 | 575.871 | 575.871 | 459.213 | 543.389 | 543.389 | 543.389 | 543.389 | 531.632 | 531.632 | 527.334 | 94.037 | 89.486 | 29.119 | 29.119 | 29.119 | 29.119 | 29.119 | 29.119 | 29.119 | 29.119 | 29.119 | 29.119 | 29.119 | 33.907 | 33.907 | 33.907 | 33.907 | 33.907 | 33.907 | 33.907 | 33.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 364.394 | 368.191 | 370.354 | 373.895 | 378.263 | 381.532 | 378.772 | 384.816 | 370.659 | 376.977 | 384.207 | 392.444 | 400.781 | 384.515 | 394.11 | 404.14 | 383.156 | 392.383 | 406.884 | 420.85 | 435.637 | 279.768 | 288.576 | 234.431 | 236.436 | 238.384 | 240.615 | 242.686 | 243.929 | 246.197 | 247.215 | 228.495 | 221.117 | 222.987 | 209.203 | 211.36 | 213.593 | 215.687 | 219.793 | 221.909 | 208.266 | 209.892 | 147.446 | 148.257 | 148.736 | 149.911 | 83.229 | 57.816 | 56.721 | 29.731 | 37.244 | 35.742 | 33.643 | 27.972 | 28.256 | 28.346 | 28.471 | 28.739 | 29.028 | 29.222 | 28.874 | 29.125 | 35.009 | 36.33 | 36.643 | 36.737 | 37.096 | 36.144 | 36.279 | 36.566 | 24.153 | 24.228 | 3.02 | 3.045 | 1.689 | 1.726 | 1.775 | 1.841 | 2.096 | 1.794 | 4.764 | 1.855 | 4.86 | 5.609 | 1.926 |
Goodwill en immateriële activa
| 940.265 | 944.061 | 946.224 | 949.766 | 954.133 | 957.402 | 954.643 | 960.686 | 946.53 | 952.848 | 960.078 | 968.314 | 976.652 | 843.729 | 937.499 | 947.529 | 926.545 | 935.772 | 938.516 | 952.482 | 962.971 | 373.805 | 378.062 | 263.551 | 265.556 | 267.504 | 269.735 | 271.805 | 273.049 | 275.317 | 276.334 | 257.614 | 250.237 | 252.106 | 243.11 | 245.267 | 247.5 | 249.594 | 253.699 | 255.815 | 242.173 | 243.799 | 147.446 | 148.257 | 148.736 | 149.911 | 83.229 | 57.816 | 56.721 | 29.731 | 37.244 | 35.742 | 33.643 | 27.972 | 28.256 | 28.346 | 28.471 | 28.739 | 29.028 | 29.222 | 28.874 | 29.125 | 35.009 | 36.33 | 36.643 | 36.737 | 37.096 | 36.144 | 36.279 | 36.566 | 24.153 | 24.228 | 3.02 | 3.045 | 1.689 | 1.726 | 1.775 | 1.841 | 2.096 | 1.794 | 4.764 | 1.855 | 4.86 | 5.609 | 1.926 |
Langetermijnbeleggingen
| 265.773 | 0 | 271.375 | 274.275 | 263.015 | 263.015 | 302.282 | 303.045 | 303.747 | 275.582 | 276.526 | 0 | 233.009 | 228.979 | 228.334 | 229.003 | 260.19 | 229.364 | 288.631 | -0 | 284.892 | 288.895 | 405.494 | 204.436 | 204.051 | 204.322 | 159.817 | 159.328 | 110.675 | 109.79 | 110.307 | 110.656 | 112.136 | 112.78 | 117.193 | 118.537 | 94.158 | 43.176 | -8.034 | -11.609 | -8.803 | -4.147 | 22.312 | 22.159 | 22.385 | 23.436 | 23.914 | 24.697 | 25.096 | 25.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.113 | -3.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.785 |
Belastingvorderingen
| 78.314 | 77.214 | 69.066 | 58.819 | 59.561 | 59.292 | 80.136 | 83.093 | 75.554 | 77.841 | 45.374 | 43.353 | 43.028 | 37.558 | 35.448 | 34.487 | 30.565 | 23.595 | 27.862 | 30.056 | 33.29 | 21.65 | 17.385 | 18.91 | 17.63 | 21.669 | 17.59 | 16.869 | 15.813 | 17.583 | 14.763 | 13.034 | 11.742 | 14.574 | 14.731 | 13.699 | 12.711 | 13.003 | 11.855 | 8.435 | 8.142 | 8.769 | 7.301 | 7.475 | 7.473 | 7.789 | 3.641 | 3.682 | 3.514 | 3.11 | 3.225 | 3.344 | 3.442 | 3.376 | 3.077 | 3.449 | 3.54 | 3.242 | 3.406 | 3.601 | 3.442 | 3.276 | 2.133 | 2.068 | 1.941 | 1.525 | 1.868 | 2.109 | 2.085 | 2.042 | 1.587 | 1.053 | 1.053 | 3.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 69.933 | 340.464 | 71.245 | 72.104 | 89.064 | 97.113 | 77.993 | 80.177 | 93.996 | 94.999 | 81.943 | 357.14 | 122.479 | 121.544 | 153.312 | 138.869 | 106.211 | 125.501 | 125.914 | 407.88 | 126.525 | 97.466 | 92.687 | 87.977 | 90.62 | 88.175 | 72.346 | 79.815 | 87.068 | 87.554 | 86.812 | 99.591 | 80.05 | 81.171 | 67.849 | 66.309 | 67.578 | 61.256 | 37.811 | 40.285 | 35.435 | 29.338 | 25.66 | 25.66 | 25.66 | 25.66 | 5.633 | 49.107 | 49.107 | 77.32 | 25.842 | 26.438 | 26.999 | 26.039 | 26.361 | 26.466 | 26.927 | 27.412 | 16.753 | 14.208 | 14.406 | 14.689 | 1.765 | 1.872 | 0.948 | 0.774 | 0.03 | 0.032 | 0.033 | 0.053 | 0.073 | 0.093 | -284.152 | 1.013 | 0.848 | 0.906 | 0.965 | 1.023 | 8.714 | 10.324 | 1.197 | 1.98 | 1.346 | 1.405 | 0.716 |
Totaal niet-vlottende activa
| 4,223.176 | 4,278.061 | 4,255.242 | 4,233.028 | 4,201.692 | 4,202.614 | 4,154.454 | 4,157.935 | 4,141.741 | 4,110.19 | 4,047.706 | 4,028.601 | 3,999.183 | 3,757.6 | 3,823.768 | 3,766.07 | 3,712.3 | 3,599.167 | 3,578.921 | 3,535.951 | 3,506.554 | 2,352.938 | 2,472.203 | 2,091.041 | 2,083.753 | 2,098.458 | 1,993.296 | 1,992.87 | 1,882.707 | 1,817.886 | 1,746.842 | 1,689.832 | 1,637.588 | 1,602.35 | 1,527.861 | 1,517.375 | 1,480.511 | 1,426.251 | 1,333.014 | 1,341.2 | 1,321.343 | 1,287.678 | 1,106.943 | 1,071.886 | 1,041.209 | 1,032.231 | 1,021.672 | 999.408 | 986.746 | 979.517 | 888.719 | 875.673 | 868.458 | 855.725 | 872.721 | 844.837 | 848.126 | 867.053 | 877.541 | 881.121 | 886.161 | 906.541 | 906.734 | 931.667 | 906.095 | 905.722 | 887.328 | 820.415 | 777.083 | 758.075 | 749.871 | 736.483 | 726.645 | 730.079 | 718.811 | 713.762 | 680.329 | 679.962 | 588.931 | 574.231 | 513.066 | 476.408 | 376.256 | 328.819 | 313.631 |
Totaal activa
| 7,854.245 | 7,546.623 | 7,374.42 | 7,281.93 | 6,861.88 | 6,769.069 | 6,622.592 | 6,607.607 | 6,508.183 | 6,482.435 | 6,506.909 | 6,423.051 | 6,369.12 | 6,120.541 | 6,103.97 | 5,829.23 | 5,940.317 | 5,897.77 | 5,787.186 | 5,568.382 | 5,506.686 | 4,170.839 | 3,857.757 | 3,259.519 | 3,426.785 | 3,436.059 | 3,372.797 | 3,459.56 | 3,415.371 | 3,302.717 | 3,131.69 | 3,068.695 | 2,937.537 | 2,830.854 | 2,522.227 | 2,507.078 | 2,462.192 | 2,314.401 | 2,154.735 | 2,167.217 | 2,130.393 | 2,091.109 | 1,880.163 | 1,777.598 | 1,878.8 | 1,705.228 | 1,716.643 | 1,683.049 | 1,640.214 | 1,601.843 | 1,506.862 | 1,424.947 | 1,471.524 | 1,487.844 | 1,512.972 | 1,526.76 | 1,465.731 | 1,408.673 | 1,453.714 | 1,490.865 | 1,451.312 | 1,404.33 | 1,372.385 | 1,402.648 | 1,359.615 | 1,354.49 | 1,401.158 | 1,370.318 | 1,221.8 | 1,169.586 | 1,210.287 | 1,238.677 | 1,191.03 | 1,132.735 | 1,099.544 | 1,111.999 | 1,087.186 | 1,091.777 | 1,031.299 | 1,006.839 | 944.503 | 1,073.858 | 937.994 | 904.23 | 494.538 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 626.672 | 698.806 | 391.308 | 564.621 | 518.018 | 221.943 | 512.761 | 390.531 | 463.46 | 369.648 | 478.552 | 384.594 | 447.984 | 349.78 | 381.897 | 402.061 | 430.833 | 436.349 | 607.041 | 454.175 | 428.777 | 290.844 | 246.756 | 163.483 | 184.995 | 219.11 | 222.163 | 212.217 | 199.863 | 159.713 | 165.475 | 179.366 | 175.094 | 177.623 | 151.893 | 129.762 | 151.74 | 154.301 | 110.034 | 162.518 | 163.495 | 145.058 | 117.001 | 107.84 | 119.966 | 116.001 | 123.54 | 143.771 | 107.711 | 92.397 | 95.96 | 89.717 | 94.228 | 73.646 | 101.703 | 146.589 | 98.468 | 72.659 | 113.609 | 134.185 | 118.786 | 104.47 | 104.73 | 120.981 | 126.135 | 136.531 | 157.058 | 191.466 | 131.715 | 76.886 | 136.45 | 218.707 | 178.414 | 118.364 | 107.136 | 130.364 | 115.016 | 100.116 | 100.802 | 91.693 | 52.759 | 59.272 | 39.504 | 47.107 | 48.853 |
Kortlopende schulden
| 385.399 | 411.53 | 332.72 | 346.27 | 1,408.489 | 72.96 | 104.612 | 449.263 | 592.878 | 692.206 | 847.081 | 880.585 | 1,012.739 | 1,230.796 | 1,082.4 | 1,125.812 | 1,390.584 | 1,575.951 | 1,133.455 | 1,212.764 | 859.496 | 727.966 | 457.994 | 0 | 0 | 0 | 0 | 173 | 0 | 0 | 0 | 148 | 0 | 0 | 420 | 440 | 360 | 310 | 287.528 | 304 | 261.36 | 242.5 | 190 | 170 | 265.093 | 601.993 | 650 | 619 | 619 | 622 | 523 | 498 | 524 | 603.6 | 581 | 552 | 546 | 536 | 556 | 556 | 536 | 538 | 482 | 482 | 437.5 | 449.5 | 484.2 | 444 | 359 | 358.5 | 336.8 | 294.5 | 286 | 254.5 | 242 | 183.428 | 171.428 | 178 | 141 | 137 | 105 | 240 | 180 | 177 | 158 |
Belastingschulden
| 36.564 | 33.404 | 28.625 | 4.831 | 21.922 | 28.831 | 14.246 | 26.169 | 24.269 | 39.154 | 41.582 | 37.812 | 29.181 | 30.358 | 15.02 | 18.944 | 28.566 | 23.819 | 21.984 | 13.977 | 23.478 | 46.345 | 22.194 | 19.684 | 22.873 | 29.568 | 25.794 | 29.547 | 33.705 | 33.053 | 22.744 | 23.251 | 23.986 | 22.965 | 13.629 | 14.519 | 24.291 | 16.425 | 15.794 | 15.544 | 12.512 | 9.125 | 8.048 | 19.002 | 17.152 | 17.721 | 9.815 | 11.629 | 7.799 | 8.882 | 3.786 | 7.049 | 12.066 | 10.271 | 4.758 | 11.621 | 11.728 | 9.445 | 3.504 | 5.739 | 6.765 | 5.892 | 4.223 | 2.627 | 2.245 | 1.196 | 1.693 | 4.987 | 4.202 | 3.656 | 5.438 | 4.587 | 5.67 | 2.627 | 0.804 | 1.456 | 1.464 | 1.882 | 8.444 | 8.555 | 9.047 | 12.017 | 3.496 | 5.23 | 5.12 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 5.461 | 215.933 | 240.676 | 206.917 | 219.988 | 4.562 | 4.266 | 4.614 | 0 | 0 | 248.246 | 237.559 | 323.686 | 331.127 | 331.906 | 373.6 | 211.882 | 266.576 | 171.573 | 463.677 | 0 | 0 | -179.25 | 0 | -173 | 0 | -173 | 0 | -148 | 0 | -48 | 91.277 | 134.604 | 154.883 | 143.412 | 26.741 | 31.919 | 76.328 | 43.661 | 18.338 | 30.696 | 31.02 | 29.22 | 18.727 | 22.399 | 18.223 | 17.901 | 14.609 | 18.568 | 22.711 | 18.33 | 14.449 | 22.793 | 45.201 | 21.827 | 16.746 | 18.315 | 20.464 | 18.628 | 39.119 | 46.988 | 40.414 | 20.609 | 25.654 | 30.12 | 32.478 | 40.701 | 59.434 | 52.718 | 64.835 | 79.042 | 62.045 | 111.537 | 122.885 | 91.934 | 88.978 | 83.998 | 107.2 | 82.459 | 102.014 | 68.618 | 8.011 |
Overige kortlopende verplichtingen
| 785.584 | 714.602 | 1,498.52 | 1,629.235 | -21.302 | 1,222.318 | 558.719 | 462.658 | 419.107 | 736.041 | 644.753 | 728.955 | 400.969 | 249.55 | 77.401 | 356.036 | -28.148 | 422.728 | -17.656 | 385.792 | 130.313 | 140.66 | 419.29 | 434.865 | 273.318 | 253.045 | 250.01 | 127.329 | 314.737 | 334.938 | 286.147 | 170.652 | 223.424 | 126.669 | -9.266 | 142.943 | 134.707 | 132.193 | 14.355 | 34.385 | 68.291 | 68.085 | -4.689 | 16.471 | 17.842 | 46.613 | 12.731 | 15.116 | 15.396 | 13.773 | 15.652 | 47.2 | 45.723 | 12.086 | 47.31 | 47.015 | 67.927 | 47.793 | 19.309 | 39.329 | 40.644 | 17.256 | 37.085 | 51.383 | 44.978 | 21.751 | 26.959 | 28.472 | 36.008 | 44.306 | 56.298 | 50.586 | 61.644 | 78.176 | 62.92 | 112.005 | 123.079 | 96.294 | 81.949 | 76.903 | 99.148 | 71.077 | 99.937 | 64.5 | 23.736 |
Totaal kortlopende verplichtingen
| 1,834.219 | 1,858.342 | 2,251.173 | 2,544.956 | 2,143.059 | 1,551.359 | 1,397.256 | 1,333.029 | 1,499.714 | 1,837.048 | 2,016.582 | 2,031.946 | 1,890.873 | 1,866.443 | 1,794.278 | 1,902.853 | 2,152.961 | 2,202.419 | 2,118.424 | 1,855.102 | 1,708.64 | 1,205.816 | 1,152.645 | 618.032 | 481.186 | 501.722 | 497.967 | 542.094 | 548.305 | 527.704 | 474.366 | 521.27 | 422.504 | 327.258 | 667.533 | 727.224 | 670.738 | 612.919 | 427.71 | 516.447 | 505.658 | 449.863 | 328.698 | 313.313 | 420.053 | 769.967 | 796.086 | 789.517 | 749.906 | 737.052 | 638.397 | 641.965 | 676.016 | 699.602 | 734.771 | 757.224 | 724.122 | 665.897 | 692.422 | 735.253 | 702.195 | 665.618 | 628.039 | 656.991 | 610.858 | 608.978 | 669.91 | 668.925 | 530.926 | 483.348 | 534.986 | 568.38 | 531.729 | 453.666 | 412.86 | 427.253 | 410.987 | 376.292 | 332.195 | 314.151 | 265.954 | 382.366 | 322.937 | 293.837 | 235.709 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,188.829 | 2,014.301 | 1,611.841 | 1,340.087 | 1,325.416 | 1,910.403 | 2,277.875 | 2,398.754 | 1,991.74 | 1,634.222 | 1,565.895 | 1,510.155 | 1,622.489 | 1,180.075 | 1,179.781 | 828.877 | 619.822 | 591.106 | 608.055 | 624.477 | 641.692 | 55.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 50 | 50 | 0 | 0 | 20 | 54.998 | 73.478 | 30 | 0 | 0 | 91 | 108 | 103 | 113 | 116 | 150 | 75 | 56 | 56 | 59.6 | 59.6 | 59.6 | 59.6 | 89.6 | 89.6 | 89.6 | 89.6 | 109.6 | 109.6 | 109.6 | 60 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 16 | 20 | 20 | 20 | 20 | 34 | 74 |
Uitgestelde opbrengsten niet-vlottend
| 125.436 | 109.784 | 110.82 | 102.521 | 95.907 | 97.788 | 99.633 | 100.511 | 100.57 | 102.626 | 103.119 | 106.575 | 100.203 | 94.784 | 96.839 | 90.048 | 92.615 | 73.013 | 66.368 | 67.097 | 69.275 | 56.528 | 54.719 | 53.153 | 53.552 | 50.008 | 52.007 | 49.346 | 44.755 | 42.752 | 35.743 | 34.98 | 32.329 | 33.152 | 32.157 | 31.988 | 33.086 | 31.459 | 32.165 | 32.87 | 31.75 | 30.736 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -150 | -75 | -56 | -56 | -59.6 | -59.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | -8.538 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 9.155 | 9.459 | 9.736 | 10.111 | 10.331 | 10.636 | 30.077 | 31.557 | 35.105 | 36.607 | 13.555 | 14.581 | 15.429 | 12.061 | 13.252 | 14.339 | 15.439 | 16.662 | 19.06 | 21.23 | 23.4 | 10.746 | 12.265 | 6.047 | 6.28 | 6.513 | 7.276 | 8.582 | 8.837 | 9.337 | 9.552 | 9.999 | 10.14 | 10.563 | 11.426 | 11.571 | 11.717 | 11.862 | 13.801 | 13.742 | 13.094 | 13.147 | 4.208 | 4.213 | 4.217 | 4.218 | 4.648 | 4.655 | 4.662 | 4.669 | 5.059 | 5.065 | 5.071 | 5.078 | 5.533 | 5.538 | 5.545 | 5.583 | 6.096 | 6.096 | 6.096 | 6.096 | 5.997 | 6.081 | 6.081 | 6.081 | 6.274 | 6.274 | 6.274 | 6.274 | 8.187 | 8.187 | 8.187 | 7.6 | 7.77 | 7.77 | 7.77 | 7.77 | 0 | 0 | 0 | 8.538 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 298.498 | 293.235 | 289.817 | 286.967 | 283.175 | 280.807 | 0.866 | 101.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.321 | 110.338 | 50.732 | 4.12 | 16.48 | 35.562 | 35.988 | 31.884 | 33.583 | 26.232 | 26.552 | 26.174 | 21.809 | -5.059 | 0 | 0 | 0 | 0 | 0 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.196 | 0.47 | 0.47 | 0.47 | 0.87 | -4.379 | -2.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | -8.338 | 0.2 | 0.2 | 0.2 |
Totaal niet-vlottende verplichtingen
| 2,621.918 | 2,426.779 | 2,022.214 | 1,637.165 | 1,714.828 | 2,299.633 | 2,408.45 | 2,531.687 | 2,127.415 | 1,773.455 | 1,682.569 | 1,631.311 | 1,738.12 | 1,286.92 | 1,289.872 | 933.264 | 727.876 | 680.78 | 693.483 | 712.804 | 734.368 | 123.235 | 66.984 | 59.2 | 59.832 | 56.521 | 59.283 | 57.928 | 53.592 | 52.089 | 45.295 | 44.98 | 42.469 | 93.715 | 93.583 | 93.56 | 94.802 | 43.321 | 110.338 | 70.732 | 103.962 | 117.361 | 65.562 | 35.988 | 36.101 | 124.583 | 134.232 | 129.552 | 139.174 | 142.478 | 155.059 | 80.065 | 61.071 | 61.078 | 65.133 | 65.138 | 65.341 | 65.378 | 95.892 | 95.892 | 95.892 | 95.892 | 115.793 | 115.877 | 116.151 | 66.551 | 36.745 | 7.145 | 1.895 | 3.75 | 8.187 | 8.187 | 8.187 | 7.6 | 7.77 | 7.77 | 7.77 | 18.77 | 16.2 | 20.2 | 20.2 | 20.2 | 20.2 | 34.2 | 74.2 |
Totaal passiva
| 4,456.137 | 4,285.121 | 4,273.387 | 4,182.121 | 3,857.887 | 3,850.992 | 3,805.706 | 3,864.717 | 3,627.13 | 3,610.503 | 3,699.151 | 3,663.258 | 3,628.994 | 3,153.363 | 3,084.15 | 2,836.117 | 2,880.837 | 2,883.2 | 2,811.907 | 2,567.906 | 2,443.008 | 1,329.05 | 1,219.628 | 677.231 | 541.018 | 558.243 | 557.25 | 600.022 | 601.897 | 579.793 | 519.661 | 566.249 | 464.973 | 420.973 | 761.116 | 820.784 | 765.54 | 656.24 | 538.048 | 587.179 | 609.62 | 567.223 | 394.26 | 349.301 | 456.153 | 894.551 | 930.319 | 919.069 | 889.08 | 879.531 | 793.456 | 722.031 | 737.088 | 760.68 | 799.903 | 822.362 | 789.463 | 731.276 | 788.314 | 831.145 | 798.087 | 761.51 | 743.832 | 772.868 | 727.009 | 675.529 | 706.655 | 676.069 | 532.821 | 487.098 | 543.173 | 576.567 | 539.915 | 461.266 | 420.63 | 435.022 | 418.757 | 395.061 | 348.395 | 334.351 | 286.154 | 402.566 | 343.137 | 328.037 | 309.909 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 210.937 | 210.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.182 | 0.192 | 1.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.383 | 616.389 | 616.389 | 616.455 | 616.455 | 616.455 | 616.49 | 645.546 | 645.546 | 645.546 | 645.546 | 645.795 | 645.795 | 436.348 | 436.348 | 436.348 | 436.348 | 425.348 | 425.348 | 390.766 | 390.766 | 390.766 | 390.766 | 390.766 | 377.216 | 377.216 | 377.216 | 377.216 | 377.216 | 251.477 | 205.5 | 205.5 | 205.5 | 205.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 195.5 | 115 | 115 | 115 | 115 | 70 |
Ingehouden winsten
| 1,166.026 | 1,054.328 | 947.557 | 860.492 | 875.345 | 794.173 | 714.72 | 643.448 | 688.706 | 669.417 | 614.97 | 569.164 | 558.792 | 551.906 | 610.773 | 586.781 | 663.722 | 619.74 | 596.755 | 602.705 | 698.117 | 671.641 | 476.683 | 451.345 | 665.581 | 642.801 | 590.045 | 670.655 | 677.488 | 601.131 | 534.487 | 475.158 | 467.961 | 409.652 | 357.115 | 326.05 | 361.109 | 326.346 | 292.314 | 262.915 | 207.039 | 222.935 | 208.106 | 169.733 | 169.5 | 146.818 | 131.891 | 117.773 | 113.352 | 103.139 | 98.789 | 88.567 | 101.892 | 92.288 | 86.445 | 79.446 | 57.606 | 58.327 | 50.501 | 46.119 | 34.222 | 22.402 | 9.35 | 10.464 | 16.324 | 50.646 | 63.908 | 63.07 | 65.856 | 59.88 | 52.245 | 47.758 | 37.747 | 57.629 | 60.911 | 64.699 | 58.187 | 85.458 | 75.942 | 65.724 | 51.831 | 73.995 | 21.406 | 16.03 | 70.613 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 251.573 | 6.005 | 6.16 | 1,186.529 | 240.243 | 1,227.612 | 239.652 | 1,235.098 | 226.982 | 1,231.356 | 224.154 | 1,414.263 | 372.491 | 1,413.843 | 0.923 | -1.182 | -0.192 | -1.03 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,134.31 | 1,136.31 | 1,122.299 | 870.92 | 899.5 | 899.5 | 0 | 1,186.607 | 0 | 1,227.983 | 0 | 1,007.682 | 0 | 1,221.859 | 0 | 1,041.727 | 1,398.19 | 1,206.928 | 1,380.74 | 1,379.938 | 1,361.384 | 1,359.508 | 1,310.718 | 1,001.642 | 1,398.834 | 1,412.349 | 1,404.339 | 1,369.159 | 1,534.875 | 1,523.518 | 1,482.415 | 1,444.18 | 1,449.958 | 1,444.875 | 884.117 | 840.626 | 739.976 | 809.255 | 788.214 | 794.336 | 793.601 | 781.301 | 797.17 | 795.306 | 919.182 | 333.075 | 329.692 | 376.999 | 373.616 | 351.94 | 348.3 | 349.3 | 353.234 | 353.234 | 348.618 | 348.618 | 348.618 | 348.618 | 345.551 | 345.551 | 346.364 | 346.364 | 345.263 | 345.263 | 345.263 | 345.263 | 343.72 | 343.72 | 343.72 | 343.72 | 343.898 | 343.898 | 343.898 | 343.945 | 343.609 | 343.609 | 343.255 | 344.125 | 339.475 | 339.475 | 419.975 | 419.975 | 406.996 | 406.996 | 19.991 |
Totaal eigen vermogen van aandeelhouders
| 2,916.72 | 2,807.021 | 2,686.24 | 2,599.369 | 2,608.169 | 2,527.154 | 2,517.633 | 2,446.439 | 2,532.702 | 2,513.783 | 2,466.451 | 2,420.212 | 2,406.532 | 2,581.315 | 2,641.419 | 2,617.382 | 2,678.849 | 2,634.614 | 2,592.768 | 2,598.905 | 2,674.927 | 2,647.638 | 2,432.947 | 2,412.472 | 2,709.961 | 2,700.697 | 2,640.179 | 2,685.608 | 2,648.711 | 2,560.996 | 2,453.25 | 2,355.687 | 2,343.267 | 2,279.874 | 1,631.998 | 1,557.441 | 1,569.997 | 1,526.366 | 1,471.294 | 1,434.467 | 1,377.856 | 1,379.876 | 1,382.491 | 1,342.255 | 1,340.159 | 742.298 | 717.701 | 700.271 | 692.468 | 650.579 | 642.589 | 633.367 | 650.626 | 641.022 | 630.563 | 623.564 | 601.724 | 602.445 | 591.552 | 587.17 | 576.086 | 564.265 | 550.113 | 551.227 | 557.087 | 591.409 | 603.129 | 602.291 | 605.076 | 599.1 | 591.643 | 587.156 | 577.144 | 597.074 | 600.02 | 603.809 | 596.942 | 625.083 | 610.917 | 600.699 | 586.806 | 608.97 | 543.402 | 538.025 | 160.604 |
Totaal eigen vermogen
| 3,398.108 | 3,261.502 | 3,101.033 | 2,997.288 | 3,003.993 | 2,918.077 | 2,816.886 | 2,742.89 | 2,881.054 | 2,871.932 | 2,807.758 | 2,759.793 | 2,740.126 | 2,967.178 | 3,019.82 | 2,993.113 | 3,059.48 | 3,014.57 | 2,975.28 | 3,000.476 | 3,063.678 | 2,841.789 | 2,638.129 | 2,582.288 | 2,885.767 | 2,877.817 | 2,815.547 | 2,859.538 | 2,813.473 | 2,722.923 | 2,612.029 | 2,502.446 | 2,472.564 | 2,409.882 | 1,761.11 | 1,686.294 | 1,696.651 | 1,658.161 | 1,616.686 | 1,580.037 | 1,520.773 | 1,523.885 | 1,485.903 | 1,428.297 | 1,422.647 | 810.677 | 786.325 | 763.98 | 751.133 | 722.313 | 713.405 | 702.917 | 734.436 | 727.164 | 713.069 | 704.398 | 676.267 | 677.397 | 665.4 | 659.72 | 653.225 | 642.82 | 628.553 | 629.78 | 632.606 | 678.961 | 694.503 | 694.248 | 688.979 | 681.362 | 667.113 | 662.111 | 651.114 | 671.469 | 678.914 | 676.976 | 668.429 | 696.716 | 682.904 | 672.489 | 658.349 | 671.292 | 594.857 | 576.193 | 184.629 |
Totaal passiva en aandeelhoudersvermogen
| 7,854.245 | 7,546.623 | 7,374.42 | 7,281.93 | 6,861.88 | 6,769.069 | 6,622.592 | 6,607.607 | 6,508.183 | 6,482.435 | 6,506.909 | 6,423.051 | 6,369.12 | 6,120.541 | 6,103.97 | 5,829.23 | 5,940.317 | 5,897.77 | 5,787.186 | 5,568.382 | 5,506.686 | 4,170.839 | 3,857.757 | 3,259.519 | 3,426.785 | 3,436.059 | 3,372.797 | 3,459.56 | 3,415.371 | 3,302.717 | 3,131.69 | 3,068.695 | 2,937.537 | 2,830.854 | 2,522.227 | 2,507.078 | 2,462.192 | 2,314.401 | 2,154.735 | 2,167.217 | 2,130.393 | 2,091.109 | 1,880.163 | 1,777.598 | 1,878.8 | 1,705.228 | 1,716.643 | 1,683.049 | 1,640.214 | 1,601.843 | 1,506.862 | 1,424.947 | 1,471.524 | 1,487.844 | 1,512.972 | 1,526.76 | 1,465.731 | 1,408.673 | 1,453.714 | 1,490.865 | 1,451.312 | 1,404.33 | 1,372.385 | 1,402.648 | 1,359.615 | 1,354.49 | 1,401.158 | 1,370.318 | 1,221.8 | 1,168.46 | 1,210.287 | 1,238.677 | 1,191.03 | 1,132.735 | 1,099.544 | 1,111.999 | 1,087.186 | 1,091.777 | 1,031.299 | 1,006.839 | 944.503 | 1,073.858 | 937.994 | 904.23 | 494.538 |