
Jiangsu Holly Corporation
SSE:600128.SS
9.93 (CNY) • At close May 16, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 803.423 | 897.467 | 723.551 | 971.564 | 1,081.948 | 1,103.118 | 641.876 | 585.292 | 653.869 | 617.22 | 497.492 | 554.743 | 567.522 | 601.859 | 509.262 | 461.53 | 468.945 | 829.931 | 448.978 | 461.339 | 710.866 | 607.948 | 277.579 | 343.359 | 506.459 | 638.657 | 365.775 | 410.54 | 388.101 | 558.871 | 326.294 | 359.374 | 576.017 | 735.572 | 524.858 | 514.549 | 527.454 | 613.477 | 525.708 | 542.233 | 536.473 | 558.47 | 537.719 | 622.908 | 644.488 | 622.497 | 467.62 | 509.512 | 587.049 | 568.166 | 513.943 | 573.829 | 529.954 | 550.836 | 464.183 | 505.945 | 911.662 | 964.528 | 1,172.186 | 1,161.174 | 979.023 | 1,046.068 | 939.207 | 1,288.49 | 1,249.251 | 957.061 | 1,070.506 | 1,286.749 | 741.929 | 730.256 | 651.78 | 623.913 | 498.279 | 315.651 | 294.978 | 437.06 | 213.153 | 246.888 | 167.784 | 160.533 | 314.565 | 261.516 | 281.098 | 300.387 | 177.897 | 179.118 | 216.538 | 162.583 | 143.97 | 114.079 | 130.646 | 232.237 | 272.067 | 206.891 | 342.583 | 199.358 | 116.53 | 145.14 | 121.156 | 129.811 | 153.573 | 192.099 |
Kortetermijnbeleggingen
| 153.712 | 147.347 | 148.766 | 134.271 | 226.726 | 278.922 | 300.98 | 340.087 | 420.753 | 442.604 | 388.642 | 376.096 | 396.905 | 351.542 | 410.048 | 401.122 | 424.386 | 397.518 | 371.874 | 465.631 | 274.51 | 347.292 | 111.118 | 112.898 | 117.425 | 5.4 | 8.281 | 10.271 | 37.583 | 2.231 | 33.609 | 30.012 | 6.536 | 2.459 | 6.519 | 4.426 | 7.15 | 6.474 | 2.445 | 1.365 | 1.136 | 9.715 | 1.602 | 0.022 | 0 | 21.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -188.994 | -191.28 | 17.339 | 9.012 | 8.528 | 77.737 | 77.737 | 120.422 | 124.709 | 55.211 | 135.211 | 135.496 | 53.672 | 55.334 | 55.317 | 55.865 | 55.851 | 57.311 | 65.966 | 61.178 | 6.19 | 6.19 | 6.19 | 16.745 | 18.835 | 19.433 | 3.393 | 0 | 0 | 0 | 3.5 |
Liquide middelen en kortetermijnbeleggingen
| 957.134 | 1,044.814 | 872.316 | 1,105.835 | 1,308.673 | 1,382.04 | 942.856 | 925.379 | 1,074.622 | 1,059.824 | 886.134 | 930.84 | 964.427 | 953.401 | 919.309 | 862.652 | 893.331 | 1,227.449 | 820.852 | 926.969 | 985.376 | 955.239 | 388.697 | 456.257 | 623.884 | 644.057 | 374.056 | 420.812 | 425.683 | 561.101 | 359.903 | 389.386 | 582.553 | 738.031 | 531.377 | 518.975 | 534.604 | 619.951 | 528.153 | 543.598 | 537.609 | 568.186 | 539.321 | 622.929 | 644.488 | 643.617 | 467.62 | 509.512 | 587.049 | 568.166 | 513.943 | 573.829 | 529.954 | 555.846 | 464.183 | 505.945 | 911.662 | 964.528 | 1,172.186 | 1,161.174 | 979.023 | 1,046.068 | 939.207 | 1,288.49 | 1,249.251 | 957.061 | 1,070.506 | 1,286.749 | 741.929 | 730.256 | 651.78 | 623.913 | 498.279 | 332.991 | 303.99 | 445.588 | 290.89 | 324.625 | 288.206 | 285.242 | 369.776 | 396.727 | 416.595 | 354.059 | 233.231 | 234.435 | 272.402 | 218.434 | 201.281 | 180.045 | 191.824 | 238.427 | 278.257 | 213.081 | 359.329 | 218.193 | 135.963 | 148.533 | 121.156 | 129.811 | 153.573 | 195.599 |
Nettovorderingen
| 1,515.43 | 1,617.971 | 1,597.914 | 1,435.294 | 1,590.5 | 0 | 1,288.982 | 1,181.15 | 1,205.311 | 1,209.824 | 967.836 | 835.484 | 721.446 | 887.713 | 703.75 | 718.248 | 571.642 | 644.838 | 531.362 | 413.804 | 376.951 | 535.885 | 0 | 454.133 | 415.521 | 497.078 | 0 | 496.227 | 481.531 | 541.21 | 594.609 | 516.878 | 468.09 | 440.722 | 409.932 | 382.138 | 349.137 | 408.843 | 453.795 | 421.503 | 432.693 | 499.101 | 554.871 | 436.469 | 401.531 | 292.589 | 348.395 | 235.749 | 183.896 | 235.997 | 0 | 0 | 301.751 | 411.199 | 541.108 | 527.511 | 914.361 | 446.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143.149 | 0 | 0 | 0 | 134.8 | 148.477 | 161.731 | 117.317 | 153.545 | 160.947 | 161.248 | 131.061 | 142.434 | 126.405 | 127.048 | 94.894 | 118.177 | 128.187 | 114.902 | 107.704 | 105.135 | 163.81 | 150.039 | 150.981 | 138.592 | 200.407 | 5.09 | 3.3 | 3.777 | 5.751 | 10.771 | 0.539 | 0.538 |
Voorraad
| 381.834 | 339.598 | 170.243 | 174.314 | 174.122 | 208.87 | 189.924 | 199.871 | 155.518 | 165.214 | 225.186 | 229.327 | 216.922 | 208.893 | 204.61 | 193.96 | 165.643 | 149.381 | 169.572 | 167.212 | 160.594 | 131.596 | 211.141 | 200.072 | 169.664 | 176.692 | 236.233 | 185.53 | 207.432 | 179.676 | 196.424 | 174.4 | 144.209 | 121.802 | 124.298 | 125.647 | 139.588 | 164.205 | 195.964 | 218.032 | 311.972 | 231.527 | 229.212 | 368.127 | 215.422 | 241.024 | 340.044 | 331.099 | 316.558 | 284.698 | 422.92 | 348.207 | 319.891 | 298.75 | 281.722 | 278.465 | 715.989 | 697.941 | 597.564 | 568.393 | 484.197 | 467.366 | 439.416 | 414.797 | 402.326 | 396.482 | 197.193 | 101.389 | 75.696 | 75.893 | 89.209 | 106.61 | 79.209 | 73.956 | 73.374 | 71.703 | 66.451 | 69.088 | 67.916 | 64.795 | 52.772 | 55.449 | 81.145 | 69.364 | 63.944 | 75.627 | 89.534 | 79.855 | 68.487 | 70.368 | 82.689 | 66.207 | 70.877 | 59.441 | 60.886 | 65.319 | 52.118 | 60.991 | 41.804 | 48.854 | 28.685 | 36.648 |
Overige vlottende activa
| 845.912 | 444.611 | 592.719 | 637.217 | 1,959.541 | 1,772.169 | 540.195 | 463.67 | 395.288 | 406.116 | 741.9 | 435.551 | 856.332 | 329.697 | 872.765 | 365.71 | 394.623 | 321.629 | 434.194 | 373.02 | 389.318 | 452.551 | 84.143 | 423.963 | 394.436 | 758.102 | 82.721 | 98.687 | 445.509 | 187.589 | 763.528 | 184.961 | 674.903 | 370.626 | 723.68 | 636.066 | 624.327 | 556.118 | 657.423 | 691.936 | 912.4 | 761.822 | 943.831 | 672.669 | 883.779 | 492.231 | 1,164.161 | 701.051 | 575.815 | 534.626 | 418.111 | 744.544 | 584.829 | 542.008 | 570.063 | 549.161 | 439.311 | 377.499 | 782.034 | 813.612 | 668.505 | 599.127 | 577.57 | 615.144 | 606.663 | 603.947 | 613.168 | 474.527 | 377.98 | 341.54 | 434.694 | 319.39 | 278.175 | 181.546 | 135.719 | 117.718 | 166.819 | 126.282 | 118.372 | 123.187 | 103.853 | 96.456 | 81.083 | 124.9 | 293.223 | 327.439 | 314.162 | 329.7 | 315.417 | 283.118 | 139.419 | 74.378 | 115.593 | 231.821 | 235.208 | 239.709 | 316.068 | 231.989 | 355.504 | 283.056 | 178.615 | 159.455 |
Totaal vlottende activa
| 3,700.311 | 3,446.993 | 3,233.192 | 3,352.66 | 3,442.337 | 3,363.078 | 2,961.957 | 2,770.07 | 2,830.739 | 2,840.978 | 2,497.104 | 2,431.202 | 2,371.255 | 2,379.704 | 2,301.927 | 2,149.018 | 2,025.239 | 2,343.297 | 2,069.167 | 1,993.881 | 1,912.239 | 2,075.272 | 1,719.67 | 1,671.948 | 1,717.497 | 1,798.423 | 1,750.92 | 1,743.669 | 1,712.586 | 2,012.52 | 1,914.464 | 1,806.483 | 1,869.755 | 1,724.5 | 1,789.288 | 1,712.826 | 1,647.655 | 1,779.118 | 1,835.335 | 1,934.215 | 2,194.675 | 2,215.735 | 2,267.235 | 2,400.062 | 2,145.22 | 1,841.781 | 1,971.825 | 1,891.128 | 1,771.305 | 1,741.222 | 1,660.693 | 1,666.58 | 1,736.424 | 1,807.803 | 1,857.075 | 1,861.082 | 2,542.568 | 2,486.315 | 2,551.784 | 2,543.179 | 2,131.726 | 2,112.561 | 1,956.193 | 2,318.431 | 2,258.241 | 1,957.489 | 1,880.868 | 1,862.664 | 1,195.605 | 1,147.687 | 1,175.682 | 1,049.914 | 855.663 | 697.709 | 661.56 | 796.74 | 641.477 | 673.54 | 635.441 | 634.473 | 657.462 | 691.065 | 705.228 | 675.371 | 685.292 | 755.678 | 804.285 | 742.89 | 692.889 | 638.665 | 577.741 | 519.67 | 607.476 | 504.343 | 655.422 | 528.37 | 507.449 | 442.595 | 522.904 | 462.986 | 361.142 | 392.214 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 226.45 | 229.011 | 228.709 | 239.964 | 247.864 | 249.283 | 254.016 | 256.501 | 269.417 | 276.018 | 328.549 | 330.161 | 346.474 | 350.741 | 464.361 | 470.321 | 479.683 | 447.307 | 450.93 | 453.127 | 453.349 | 456.005 | 519.286 | 518.639 | 508.339 | 487.518 | 467.648 | 448.397 | 448.14 | 434.236 | 414.132 | 399.995 | 369.934 | 364.697 | 354.209 | 356.965 | 344.36 | 346.816 | 340.49 | 344.013 | 348.864 | 354.427 | 357.046 | 360.946 | 363.817 | 367.572 | 369.998 | 452.953 | 453.016 | 317.664 | 319.952 | 320.988 | 322.962 | 321.029 | 402.532 | 405.382 | 330.184 | 344.667 | 328.821 | 332.886 | 337.341 | 264.963 | 250.201 | 251.715 | 252.743 | 255.845 | 261.928 | 264.469 | 255.596 | 256.987 | 254.868 | 257.907 | 261.8 | 432.615 | 424.525 | 422.713 | 425.397 | 422.043 | 307.234 | 258.848 | 242.702 | 221.939 | 198.747 | 182.152 | 180.695 | 181.459 | 179.722 | 180.469 | 181.328 | 173.219 | 172.805 | 176.347 | 187.784 | 190.362 | 187.223 | 190.834 | 195.733 | 199.259 | 214.618 | 230.952 | 151.734 | 179.747 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.49 | 3.49 | 3.49 | 3.49 | 15.894 | 15.894 | 15.894 | 15.894 | 16.468 | 16.468 | 16.468 | 16.468 | 18.745 | 18.745 | 6.373 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 3.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28.864 | 29.101 | 25.967 | 29.183 | 28.961 | 29.54 | 29.793 | 29.225 | 29.335 | 30.034 | 31.996 | 32.641 | 32.961 | 34.007 | 61.192 | 62.607 | 64.124 | 65.728 | 53.55 | 55.694 | 55.169 | 55.7 | 83.9 | 84.89 | 85.38 | 86.133 | 87.139 | 86.589 | 86.251 | 87.281 | 83.854 | 84.598 | 83.887 | 84.577 | 85.669 | 86.386 | 87.369 | 87.769 | 89.535 | 88.952 | 89.586 | 90.062 | 90.655 | 91.356 | 92.067 | 92.779 | 93.493 | 85.716 | 86.367 | 86.861 | 87.548 | 88.191 | 88.928 | 89.424 | 12.534 | 12.777 | 12.893 | 12.986 | 10.292 | 10.378 | 10.465 | 10.528 | 10.615 | 10.728 | 10.641 | 10.699 | 6.832 | 6.89 | 6.948 | 7.006 | 7.066 | 7.123 | 7.18 | 7.238 | 7.295 | 7.103 | 7.149 | 7.194 | 7.239 | 7.286 | 7.332 | 7.377 | 7.412 | 7.457 | 7.502 | 7.755 | 7.807 | 7.873 | 7.938 | 16.084 | 8.07 | 8.095 | 8.16 | 8.225 | 8.297 | 8.039 | 8.127 | 8.214 | 8.302 | 8.39 | 8.478 | 8.565 |
Goodwill en immateriële activa
| 28.864 | 29.101 | 25.967 | 29.183 | 28.961 | 29.54 | 29.793 | 29.225 | 29.335 | 30.034 | 31.996 | 32.641 | 32.961 | 34.007 | 61.192 | 62.607 | 64.124 | 65.728 | 57.04 | 59.184 | 58.659 | 59.19 | 99.794 | 100.783 | 101.273 | 102.026 | 103.606 | 103.057 | 102.719 | 103.748 | 102.599 | 103.343 | 90.26 | 88.021 | 89.113 | 89.83 | 90.813 | 91.213 | 92.979 | 92.396 | 93.03 | 93.506 | 94.099 | 94.8 | 95.511 | 96.223 | 96.937 | 89.16 | 89.812 | 86.861 | 87.548 | 88.191 | 88.928 | 89.424 | 12.534 | 12.777 | 12.893 | 12.986 | 10.292 | 10.378 | 10.465 | 10.528 | 10.615 | 10.728 | 10.641 | 10.699 | 6.832 | 6.89 | 6.948 | 7.006 | 7.066 | 7.123 | 7.18 | 7.238 | 7.295 | 7.103 | 7.149 | 7.194 | 7.239 | 7.286 | 7.332 | 7.377 | 7.412 | 7.457 | 7.502 | 7.755 | 7.807 | 7.873 | 7.938 | 16.084 | 8.07 | 8.095 | 8.16 | 8.225 | 8.297 | 8.039 | 8.127 | 8.214 | 8.302 | 8.39 | 8.478 | 8.565 |
Langetermijnbeleggingen
| 1,541.187 | 1,548.648 | 1,535.249 | 1,549.395 | 1,451.142 | 1,404.655 | 1,357.54 | 1,316.823 | 1,233.215 | 1,211.717 | 1,277.483 | 1,294.634 | 1,266.912 | 1,310.308 | 1,257.65 | 1,260.442 | 1,237.81 | 1,262.305 | 852.483 | 756.003 | 941.406 | 866.484 | 861.355 | 855.396 | 858.214 | 529.557 | 537.429 | 532.523 | 516.971 | 552.03 | 552.776 | 554.315 | 620.325 | 660.665 | 629.621 | 630.433 | 630.711 | 626.066 | 540.924 | 648.147 | 635.312 | 571.486 | 555.459 | 472.072 | 464.351 | 440.401 | 478.287 | 446.559 | 425.486 | 407.975 | 405.588 | 0 | 0 | 478.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 394.985 | 345.242 | 107.693 | 104.112 | 103.315 | 20.987 | 18.345 | -27.034 | -33.57 | 30.052 | -51.101 | -56.511 | 23.96 | 20.773 | 16.221 | 14.635 | 21.351 | 27.342 | 19.67 | 25.451 | 123.989 | 123.368 | 121.671 | 79.851 | 65.14 | 52.104 | 31.551 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 89.64 | 87.094 | 95.033 | 90.767 | 88.586 | 84.84 | 75.454 | 76.4 | 69.794 | 53.837 | 43.81 | 36.745 | 35.847 | 34.643 | 45.253 | 39.744 | 44.645 | 40.103 | 27.728 | 29.236 | 28.917 | 30.189 | 136.394 | 138.793 | 143.555 | 64.911 | 52.594 | 47.801 | 41.544 | 41.768 | 36.271 | 36.018 | 25.286 | 16.7 | 14.598 | 12.704 | 11.516 | 9.942 | 2.28 | 2.58 | 2.189 | 1.241 | 0.015 | 2.025 | 3.173 | 3.146 | 1.944 | 3.115 | 2.708 | 2.546 | 0.585 | 0.958 | 1.389 | 2.93 | 1.204 | 1.292 | 1 | 1.427 | 0.909 | 0.921 | 0.605 | 0.66 | 0.629 | 0.456 | 0.465 | 0.802 | 4.662 | 2.447 | 2.27 | 2.26 | 3.142 | 3.015 | 1.479 | 20.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71.518 | 16.926 | 17.451 | 17.587 | 20.232 | 31.381 | 32.763 | 17.196 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 679.855 | 675.482 | 671.625 | 656.797 | 745.594 | 794.993 | 809.985 | 850.316 | 918.265 | 938.414 | 848.319 | 835.157 | 855.082 | 809.372 | 471.134 | 462.518 | 485.49 | 455.966 | 398.428 | 492.767 | 302.091 | 375.457 | 3.5 | 3.5 | 3.5 | 35.786 | 38.89 | 38.304 | 66.318 | 31.653 | 71.773 | 68.865 | 45.989 | 163.599 | 20.142 | 18.48 | 21.61 | 21.43 | 15.907 | 14.744 | 14.666 | 23.523 | 15.226 | 13.898 | 16.128 | 37.488 | 15.472 | 17.121 | 13.319 | 147.641 | 156.312 | 593.496 | 667.227 | 163.351 | 664.768 | 666.779 | 553.99 | 533.53 | 556.565 | 528.792 | 522.81 | 520.815 | 463.329 | 463.399 | 441.027 | 413.067 | 424.919 | 417.01 | 458.133 | 484.336 | 472.415 | -0.01 | -0.01 | -0.01 | 11.974 | 11.733 | 81.185 | 81.428 | 124.356 | 128.886 | 59.632 | 139.875 | 140.405 | 58.823 | 60.73 | 60.956 | 63.031 | 63.337 | 66.695 | 75.746 | -0.15 | -0.152 | -0.26 | -0.001 | 11.793 | 1.495 | 1.528 | 2.072 | 32.687 | 33.74 | 134.9 | 25.923 |
Totaal niet-vlottende activa
| 2,565.997 | 2,569.336 | 2,556.584 | 2,566.108 | 2,562.146 | 2,563.312 | 2,526.787 | 2,529.266 | 2,520.026 | 2,510.018 | 2,530.157 | 2,529.338 | 2,537.275 | 2,539.072 | 2,299.59 | 2,295.632 | 2,311.751 | 2,271.41 | 1,786.609 | 1,790.316 | 1,784.421 | 1,787.325 | 1,620.329 | 1,617.111 | 1,614.881 | 1,219.799 | 1,200.166 | 1,170.082 | 1,175.691 | 1,163.435 | 1,177.55 | 1,162.534 | 1,151.793 | 1,293.682 | 1,107.682 | 1,108.413 | 1,099.01 | 1,095.468 | 992.58 | 1,101.88 | 1,094.061 | 1,044.184 | 1,021.844 | 943.741 | 942.979 | 944.83 | 962.639 | 1,008.908 | 984.34 | 962.686 | 969.984 | 1,003.634 | 1,080.506 | 1,055.633 | 1,081.038 | 1,086.231 | 898.066 | 892.61 | 896.587 | 872.976 | 871.222 | 796.965 | 724.774 | 726.297 | 704.876 | 680.413 | 698.34 | 690.815 | 722.947 | 750.588 | 737.49 | 663.02 | 615.692 | 567.75 | 547.906 | 544.863 | 534.719 | 529.011 | 411.796 | 361.451 | 339.717 | 318.089 | 290.053 | 272.392 | 269.7 | 266.39 | 265.195 | 273.029 | 283.304 | 284.719 | 277.694 | 325.207 | 336.502 | 337.843 | 307.396 | 296.889 | 290.254 | 258.292 | 255.607 | 273.082 | 295.112 | 214.235 |
Totaal activa
| 6,266.307 | 6,016.329 | 5,789.775 | 5,918.768 | 6,004.483 | 5,926.39 | 5,488.744 | 5,299.335 | 5,350.766 | 5,350.996 | 5,027.261 | 4,960.541 | 4,908.53 | 4,918.776 | 4,601.517 | 4,444.649 | 4,336.99 | 4,614.707 | 3,855.776 | 3,784.197 | 3,696.661 | 3,862.597 | 3,339.999 | 3,289.059 | 3,332.379 | 3,018.221 | 2,951.087 | 2,913.75 | 2,888.277 | 3,175.955 | 3,092.014 | 2,969.017 | 3,021.548 | 3,018.182 | 2,896.971 | 2,821.239 | 2,746.665 | 2,874.585 | 2,827.914 | 3,036.095 | 3,288.735 | 3,259.919 | 3,289.079 | 3,343.803 | 3,088.199 | 2,786.611 | 2,934.464 | 2,900.036 | 2,755.645 | 2,703.908 | 2,630.678 | 2,670.214 | 2,816.931 | 2,863.435 | 2,938.114 | 2,947.313 | 3,440.634 | 3,378.925 | 3,448.371 | 3,416.156 | 3,002.948 | 2,909.527 | 2,680.966 | 3,044.728 | 2,963.116 | 2,637.902 | 2,579.208 | 2,553.48 | 1,918.552 | 1,898.275 | 1,913.172 | 1,712.934 | 1,471.355 | 1,265.458 | 1,209.465 | 1,341.604 | 1,176.195 | 1,202.551 | 1,047.237 | 995.924 | 997.179 | 1,009.155 | 995.281 | 947.763 | 954.992 | 1,022.069 | 1,069.48 | 1,015.919 | 976.193 | 923.384 | 855.436 | 844.877 | 943.978 | 842.186 | 962.819 | 825.259 | 797.703 | 700.887 | 778.511 | 736.068 | 656.253 | 606.448 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,063.627 | 1,122.952 | 578.868 | 1,218.23 | 1,304.04 | 1,035.39 | 1,063.848 | 924.754 | 851.975 | 948.833 | 634.667 | 702.933 | 640.485 | 807.172 | 604.788 | 303.214 | 544.053 | 783.24 | 582.236 | 504.992 | 450.912 | 621.036 | 463.837 | 406.814 | 351.248 | 454.188 | 316.351 | 301.284 | 288.893 | 354.752 | 199.33 | 192.847 | 136.446 | 281.358 | 232.839 | 203.312 | 147.76 | 261.006 | 347.578 | 393.906 | 514.188 | 614.33 | 711.287 | 711.676 | 373.346 | 324.048 | 435.06 | 374.873 | 374.618 | 387.295 | 379.442 | 384.246 | 468.819 | 463.147 | 461.589 | 484.647 | 462.685 | 365.473 | 408.835 | 372.765 | 375.221 | 393.175 | 341.767 | 425.937 | 389.961 | 185.864 | 175.68 | 177.483 | 141.96 | 142.907 | 175.652 | 157.149 | 152.017 | 175.856 | 118.122 | 128.246 | 146.988 | 110.489 | 108.311 | 107.894 | 86.445 | 114.206 | 125.244 | 99.932 | 99.009 | 158.096 | 189.748 | 154.049 | 114.176 | 106.781 | 80.882 | 60.641 | 58.482 | 35.532 | 44.944 | 50.707 | 45.369 | 26.498 | 42.299 | 50.292 | 38.399 | 34.94 |
Kortlopende schulden
| 811.317 | 513.552 | 532.335 | 468.202 | 476.763 | 163.757 | 32.447 | 412.88 | 172.885 | 478.595 | 420.244 | 354.498 | 307.906 | 184.95 | 243.267 | 146.247 | 194.634 | 264.162 | 275.973 | 355.856 | 268.257 | 268.822 | 267.408 | 250.12 | 347.192 | 425.297 | 442.131 | 383.165 | 389.89 | 429.187 | 439.273 | 356.11 | 281.154 | 451.291 | 393.267 | 328.27 | 365.125 | 390.043 | 372.063 | 483.915 | 523.778 | 506.709 | 472.8 | 499.256 | 561.885 | 386.817 | 345.853 | 465.757 | 358.468 | 273.35 | 265.509 | 368.84 | 417.735 | 365.341 | 442.486 | 319.654 | 629.266 | 565.552 | 630.954 | 706.2 | 509.931 | 418.353 | 382.456 | 468.819 | 498.761 | 400.703 | 259.478 | 215.524 | 178.575 | 92.212 | 63.501 | 40.551 | 44.369 | 45.154 | 37.382 | 58.769 | 60.219 | 62.351 | 34.291 | 5.607 | 27.867 | 26.227 | 21.9 | 26.3 | 32.519 | 32.406 | 25.553 | 54.5 | 57.5 | 16 | 4 | 33 | 170 | 107 | 225.8 | 104.8 | 173.22 | 127.39 | 198.15 | 118.15 | 114.146 | 128.074 |
Belastingschulden
| 52.334 | 74.979 | 54.127 | 41.252 | 48.666 | 79.132 | 67.656 | 65.476 | 71.413 | 93.364 | 83.61 | 74.124 | 76.361 | 91.482 | 70.462 | 54.589 | 49.057 | 77.143 | 30.932 | 27.893 | 43.938 | 60.737 | 20.088 | 14.861 | 21.482 | 28.104 | 20.077 | 16.073 | 19.461 | 34.792 | 21.84 | 19.59 | 24.496 | 18.901 | 12.638 | 14.728 | 24.538 | 26.741 | 14.772 | 9.959 | 17.854 | 19.169 | 19.5 | 18.441 | 13.001 | 19.513 | 19.308 | 21.4 | 19.253 | 26.159 | 18.3 | 5.399 | 9.946 | 15.962 | 13.583 | 6.847 | -8.463 | -1.397 | -4.773 | -1.246 | -4.462 | 2.088 | 3.735 | 4.06 | 0.968 | -1.109 | 3.562 | -0.135 | 4.202 | 1.782 | 4.499 | 3.759 | 2.212 | 3.876 | 4.248 | 4.482 | 1.773 | 6.79 | 2.845 | 4.788 | 4.223 | 3.091 | -2.907 | -0.542 | 2.775 | 1.399 | -0.868 | -2.003 | 0.499 | -1.8 | -84.783 | -73.134 | -46.1 | -62.921 | -59.432 | -39.117 | -37.675 | -33.385 | -19.351 | -16.793 | -28.522 | -47.808 |
Uitgestelde opbrengsten
| 0 | 0 | 286.979 | 809.852 | 846.169 | 801.591 | 841.683 | 792.638 | 562 | 497.692 | 619.184 | 0 | 0 | 819.615 | 975.158 | 907 | 771.416 | 768.038 | 604.563 | 580.274 | 504.05 | 231.729 | 208.403 | 187.119 | 206.444 | 218.193 | 166.586 | 177.836 | 175.958 | 241.624 | 197.869 | 188.269 | 279.264 | 243.506 | 250.952 | 267.376 | 245.255 | 239.505 | 238.456 | 258.887 | 232.813 | 233.039 | 183.16 | 216.281 | 229.128 | 200.266 | 181.783 | 184.068 | 200.793 | 209.928 | 209.325 | 145.215 | 199.716 | 258.449 | 234.656 | 374.692 | 506.79 | 569.799 | 453.811 | 455.168 | 437.69 | 455.222 | 358.696 | 527.974 | 440.342 | 466.583 | 548.933 | 594.423 | 554.514 | 611.071 | 647.156 | 557.321 | 389.427 | 282.619 | 171.412 | 164.02 | 161.157 | 225.612 | 108.869 | 93.697 | 75.823 | 80.141 | 72.178 | 75.999 | 71.86 | 73.016 | 80.091 | 76.26 | 71.444 | 63.75 | -11.248 | -5.421 | 3.6 | -7.04 | 5.558 | 36.455 | 47.27 | 49.415 | 32.06 | 60.133 | 27.325 | -11.71 |
Overige kortlopende verplichtingen
| 1,160.139 | 1,136.452 | 1,113.285 | 174.243 | 211.732 | 746.22 | 394.887 | 105.511 | 295.65 | 341.644 | 262.523 | 827.19 | 850.578 | -17.946 | 210.754 | 509.188 | -9.121 | -19.488 | 46.298 | 3.778 | 67.067 | 554.876 | 299.181 | 350.793 | 311.514 | 275.117 | 348.23 | 381.55 | 331.055 | 406.89 | 506.273 | 507.631 | 429.24 | 601.875 | 581.1 | 607.103 | 290.544 | 277.63 | 257.676 | 262.915 | 606.352 | 511.311 | 328.298 | 578.788 | 363.659 | 312.027 | 617.997 | 552.111 | 509.84 | 530.925 | 513.924 | 457.881 | 467.331 | 568.194 | 582.63 | 702.22 | 804.585 | 891.368 | 812.755 | 757.658 | 707.737 | 721.356 | 602.72 | 801.638 | 746.609 | 774.947 | 830.986 | 849.308 | 733.738 | 790.018 | 812.292 | 725.121 | 535.87 | 368.511 | 380.966 | 471.814 | 288.034 | 349.401 | 246.755 | 228.987 | 205.964 | 204.889 | 200.46 | 181.667 | 169.3 | 185.74 | 218.437 | 183.204 | 176.523 | 181.434 | 227.73 | 203.965 | 149.71 | 167.853 | 142.597 | 138.206 | 139.735 | 128.739 | 85.913 | 127.727 | 83.932 | 65.373 |
Totaal kortlopende verplichtingen
| 3,087.418 | 2,847.935 | 2,565.593 | 2,711.779 | 2,887.37 | 2,859.381 | 2,479.828 | 2,301.258 | 2,302.064 | 2,360.127 | 2,020.228 | 1,958.745 | 1,875.331 | 1,885.273 | 1,823.619 | 1,677.528 | 1,550.041 | 1,869.524 | 1,540.002 | 1,472.793 | 1,334.224 | 1,505.471 | 1,258.918 | 1,209.707 | 1,237.879 | 1,400.899 | 1,293.375 | 1,259.908 | 1,205.257 | 1,467.245 | 1,364.585 | 1,264.448 | 1,296.474 | 1,250.391 | 1,219.844 | 1,153.413 | 1,073.221 | 1,194.924 | 1,230.545 | 1,409.582 | 1,662.172 | 1,651.519 | 1,715.045 | 1,808.16 | 1,541.019 | 1,242.671 | 1,418.218 | 1,414.142 | 1,262.18 | 1,217.73 | 1,177.176 | 1,216.366 | 1,363.831 | 1,412.644 | 1,500.288 | 1,513.368 | 1,888.073 | 1,820.995 | 1,847.772 | 1,835.376 | 1,588.428 | 1,534.973 | 1,330.678 | 1,700.455 | 1,636.298 | 1,360.405 | 1,269.706 | 1,242.18 | 1,058.476 | 1,026.919 | 1,055.944 | 926.579 | 734.468 | 583.17 | 540.719 | 663.311 | 497.013 | 529.031 | 392.202 | 347.277 | 324.499 | 348.414 | 344.697 | 307.357 | 303.603 | 377.64 | 432.871 | 389.75 | 348.698 | 302.415 | 227.829 | 224.472 | 335.693 | 247.463 | 353.908 | 254.597 | 320.649 | 249.241 | 307.01 | 279.376 | 207.955 | 180.578 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 100.594 | 101.245 | 131.697 | 132.337 | 59.294 | 20.801 | 19.996 | 20.832 | 22.258 | 27.159 | 41.034 | 41.173 | 41.496 | 41.988 | 60.028 | 61.464 | 64.728 | 55.328 | 20.222 | 20.206 | 79.702 | 80.347 | 140.122 | 141.032 | 142.757 | 146.402 | 152.113 | 151.211 | 154.826 | 153.74 | 166.042 | 146.958 | 136.68 | 136.68 | 68.34 | 68.34 | 68.34 | 68.34 | 14.052 | 14.052 | 14.052 | 14.891 | 18.091 | 14.891 | 17.391 | 14.819 | 14.733 | 14.733 | 15.733 | 15.733 | 14.733 | 16.733 | 20.704 | 20.704 | 20.275 | 21.121 | 153 | 153 | 213 | 213 | 30 | 18.615 | 14.716 | 14.724 | 13.495 | 13.495 | 0 | 0 | 13.335 | 12.257 | 12.257 | 0 | 12.003 | 11.696 | 9.892 | 0 | 9.667 | 9.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 2.169 | 2.372 | 0 | 0.753 | 0.836 | 0.836 | 1.061 | 1.061 | 0 | 0 | 0 | 0 | 0 | 9.414 | 12.484 | 12.952 | 13.081 | 20.174 | 23.18 | 27.716 | 27.945 | 27.969 | 0.225 | 0.225 | 0.229 | 0.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -131.426 | -129.426 | -198.179 | -198.185 | -12.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 337.385 | 338.478 | 335 | 335.312 | 335.139 | 335.002 | 324.858 | 326.098 | 326.302 | 324.783 | 327.912 | 328.626 | 329.061 | 331.763 | 283.299 | 282.635 | 282.688 | 282.808 | 173.507 | 173.814 | 174.087 | 173.913 | 70.215 | 73.639 | 82.6 | 0.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.948 | 11.809 | 7.747 | 2.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.4 | 10.103 | 7.747 | 6.729 | 10.891 | 6.58 | 9.346 | 10.964 | 7.103 | 10.507 | 7.82 | 5.113 | 8.624 | 10.804 | 20.182 | 32.265 | 30.462 | 23.604 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.615 | 2.751 | 17.251 | 16.498 | 1.998 | 2.834 | 3.059 | 1.998 | 3.119 | 4.048 | 6.039 | 7.175 | 7.963 | 1.998 | 5.896 | 6.261 | 7.638 | 49.94 | 9.258 | 9.818 | 9.818 | 9.818 | 9.452 | 9.452 | 8.489 | 7.861 | 17.487 | 17.597 | 15.191 | 15.668 | 15.842 | 16.26 | 17.032 | 20.549 | 0.089 | 0.089 | 0.089 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.288 | 5.288 | 5.255 | 0 | 0 | 0 | 0 | 0 | -6.4 | 0 | 21.574 | 23.574 | 14.821 | 14.815 | 17.815 | 0 | 0 | 0 | 0 | 0 | 29.495 | 29.353 | 16 | 16 | 16 | 28.031 | 16 | 25.759 | 0 | 9.667 | 0 | 0 | 6.239 | 5.885 | 5.885 | 5.885 | 5.885 | 5.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.646 | 0.646 | 0 | -5.13 | -1.98 | 0.303 | 10.441 | 13.821 | 15.468 | 16.843 |
Totaal niet-vlottende verplichtingen
| 442.763 | 444.846 | 483.948 | 484.9 | 397.267 | 358.637 | 347.914 | 349.99 | 351.679 | 355.99 | 374.985 | 376.974 | 378.521 | 385.164 | 361.708 | 363.311 | 368.136 | 337.039 | 226.168 | 231.553 | 291.552 | 292.047 | 220.014 | 224.349 | 234.075 | 155.36 | 169.6 | 168.808 | 170.017 | 169.408 | 181.884 | 163.218 | 153.712 | 157.229 | 68.429 | 68.429 | 68.429 | 68.429 | 16 | 25.861 | 21.799 | 17.729 | 18.091 | 14.891 | 17.391 | 18.319 | 20.021 | 20.021 | 20.988 | 15.733 | 14.733 | 16.733 | 20.704 | 20.704 | 22.275 | 31.224 | 182.321 | 183.303 | 238.713 | 234.394 | 57.161 | 29.579 | 21.819 | 25.231 | 21.315 | 18.608 | 38.119 | 40.157 | 49.517 | 60.522 | 58.719 | 51.635 | 28.003 | 11.696 | 9.892 | 9.667 | 9.667 | 9.667 | 6.239 | 5.885 | 5.885 | 5.885 | 5.885 | 5.842 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 0.646 | 0.646 | 1.629 | -5.13 | -1.98 | -0.067 | 10.441 | 13.821 | 15.468 | 16.843 |
Totaal passiva
| 3,530.18 | 3,292.781 | 3,049.541 | 3,196.678 | 3,284.636 | 3,218.018 | 2,827.742 | 2,651.248 | 2,653.742 | 2,716.117 | 2,395.213 | 2,335.719 | 2,253.851 | 2,270.437 | 2,185.327 | 2,040.839 | 1,918.176 | 2,206.563 | 1,766.17 | 1,704.347 | 1,625.776 | 1,797.518 | 1,478.931 | 1,434.055 | 1,471.954 | 1,556.259 | 1,462.975 | 1,428.716 | 1,375.273 | 1,636.653 | 1,546.47 | 1,427.666 | 1,450.186 | 1,407.62 | 1,288.274 | 1,221.843 | 1,141.651 | 1,263.353 | 1,246.545 | 1,435.444 | 1,683.971 | 1,669.248 | 1,733.136 | 1,823.051 | 1,558.409 | 1,260.99 | 1,438.239 | 1,434.162 | 1,283.168 | 1,233.462 | 1,191.908 | 1,233.099 | 1,384.534 | 1,433.348 | 1,522.563 | 1,544.592 | 2,070.394 | 2,004.298 | 2,086.485 | 2,069.771 | 1,645.588 | 1,564.552 | 1,352.497 | 1,725.686 | 1,657.613 | 1,379.014 | 1,307.825 | 1,282.336 | 1,107.993 | 1,087.44 | 1,114.663 | 978.214 | 762.471 | 594.865 | 550.611 | 672.977 | 506.68 | 538.698 | 398.441 | 353.161 | 330.384 | 354.298 | 350.582 | 313.199 | 303.603 | 377.64 | 432.871 | 389.75 | 348.698 | 302.415 | 227.829 | 224.472 | 336.339 | 248.109 | 355.537 | 249.467 | 318.669 | 249.174 | 317.451 | 293.197 | 223.424 | 197.421 |
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 | 7.056 | 0 | 0.142 | 0.48 | 0 | 0 | 0 | 0 | 0 | 0.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0.063 | 0 | 0 | 0.563 | 0.563 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 246.768 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 199.448 | 116.488 | 116.488 | 116.488 | 116.488 | 116.488 | 116.488 |
Ingehouden winsten
| 494.03 | 490.656 | 493.817 | 476.89 | 485.085 | 482.048 | 472.341 | 464.941 | 481.556 | 475.896 | 468.66 | 464.951 | 487.865 | 483.895 | 464.609 | 457.384 | 470.036 | 464.271 | 462.533 | 460.872 | 452.576 | 451.572 | 389.609 | 388.739 | 393.14 | 384.137 | 413.875 | 417.619 | 447.811 | 466.649 | 465.066 | 460.301 | 468.477 | 411.535 | 424.063 | 409.599 | 414.394 | 415.856 | 388.136 | 377.837 | 385.666 | 381.066 | 358.648 | 351.507 | 352.45 | 349.102 | 330.21 | 307.528 | 308.08 | 305.955 | 283.809 | 280.384 | 273.851 | 272.258 | 246.041 | 227.081 | 205.298 | 203.92 | 178.729 | 178.712 | 162.223 | 149.906 | 158.972 | 148.318 | 146.161 | 136.634 | 142.117 | 132.492 | 130.944 | 122.616 | 104.139 | 93.663 | 100.924 | 82.823 | 74.458 | 85.876 | 82.076 | 77.768 | 73.589 | 69.796 | 86.694 | 81.686 | 80.345 | 74.32 | 82.807 | 77.931 | 76.825 | 75.467 | 72.892 | 65.643 | 82.063 | 77.732 | 68.146 | 64.141 | 92.249 | 74.651 | 94.77 | 69.248 | 89.531 | 69.134 | 82.565 | 59.415 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 2,114.331 | 722.489 | 929.828 | 1,366.079 | 910.394 | 1,367.153 | 906.314 | 1,358.088 | 908.148 | 1,354.142 | 901.531 | 1,198.401 | 719.906 | 1,196.715 | 521.568 | 326.088 | 322.115 | 321.016 | 319.189 | 233.662 | 231.372 | 230.949 | -7.056 | 1.8 | -0.142 | -0.48 | 3.16 | 7.245 | 7.499 | 15.217 | 20.058 | -0.367 | 1.842 | 2.266 | 7.409 | 15.88 | 45.005 | 35.383 | 22.595 | -0.063 | -0.063 | 0.08 | 4.828 | -0.563 | -0.563 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,387.041 | 1,386.824 | 1,382.512 | 659.935 | 0 | 659.951 | 0 | 658.347 | 0 | 652.755 | 0 | 652.231 | 0 | 652.231 | 0 | 1,197.983 | 0 | 478.077 | 0 | 997.631 | 0 | 994.706 | 902.692 | 900.402 | 899.978 | 669.03 | 661.661 | 659.861 | 659.861 | 663.099 | 665.185 | 664.788 | 676.521 | 858.196 | 847.859 | 851.138 | 851.562 | 850.42 | 847.565 | 878.657 | 869.035 | 855.497 | 845.433 | 820.779 | 821.79 | 833.281 | 812.463 | 807.463 | 810.902 | 814.558 | 806.049 | 808.022 | 807.463 | 806.272 | 816.502 | 826.022 | 838.805 | 835.116 | 848.428 | 835.811 | 857.748 | 858.3 | 830.355 | 834.679 | 822.72 | 799.55 | 807.192 | 820.147 | 405.777 | 422.983 | 431.047 | 380.2 | 335.79 | 351.521 | 325.782 | 325.782 | 325.545 | 325.545 | 317.7 | 317.7 | 317.471 | 309.383 | 302.281 | 302.281 | 302.281 | 302.281 | 294.521 | 294.19 | 292.975 | 292.975 | 288.984 | 288.71 | 287.812 | 287.812 | 282.166 | 282.202 | 248.478 | 248.478 | 240.018 | 245.934 | 231.208 | 230.397 |
Totaal eigen vermogen van aandeelhouders
| 2,127.838 | 2,124.247 | 2,123.096 | 2,106.555 | 2,114.331 | 2,111.269 | 2,085.187 | 2,078.357 | 2,095.476 | 2,081.602 | 2,073.515 | 2,072.491 | 2,088.774 | 2,084.819 | 1,909.778 | 1,902.135 | 1,913.519 | 1,905.63 | 1,710.905 | 1,705.271 | 1,695.876 | 1,693.045 | 1,539.068 | 1,535.908 | 1,539.885 | 1,292.878 | 1,322.303 | 1,324.106 | 1,353.96 | 1,376.515 | 1,377.018 | 1,371.856 | 1,391.765 | 1,516.499 | 1,518.323 | 1,507.504 | 1,512.724 | 1,513.044 | 1,482.468 | 1,503.261 | 1,501.468 | 1,483.33 | 1,450.785 | 1,418.991 | 1,421.007 | 1,416.984 | 1,390.004 | 1,362.321 | 1,366.35 | 1,367.281 | 1,336.626 | 1,335.173 | 1,328.082 | 1,325.298 | 1,309.311 | 1,299.87 | 1,290.871 | 1,285.804 | 1,273.924 | 1,261.29 | 1,266.738 | 1,254.974 | 1,236.095 | 1,229.764 | 1,215.649 | 1,182.951 | 1,196.076 | 1,199.406 | 736.168 | 743.787 | 734.633 | 673.31 | 636.162 | 609.529 | 599.687 | 611.106 | 607.068 | 602.76 | 590.737 | 586.944 | 603.613 | 590.517 | 582.073 | 576.049 | 584.535 | 579.659 | 570.794 | 569.105 | 565.314 | 558.065 | 570.494 | 565.89 | 555.405 | 551.4 | 573.863 | 556.3 | 459.736 | 434.213 | 446.036 | 426.112 | 430.26 | 406.299 |
Totaal eigen vermogen
| 2,736.127 | 2,723.549 | 2,740.234 | 2,722.089 | 2,719.847 | 2,708.372 | 2,661.002 | 2,648.088 | 2,697.023 | 2,634.879 | 2,632.048 | 2,624.821 | 2,654.679 | 2,648.339 | 2,416.19 | 2,403.81 | 2,418.814 | 2,408.144 | 2,089.606 | 2,079.851 | 2,070.884 | 2,065.079 | 1,861.068 | 1,855.003 | 1,860.424 | 1,461.962 | 1,488.111 | 1,485.035 | 1,513.004 | 1,539.302 | 1,545.544 | 1,541.351 | 1,571.363 | 1,610.562 | 1,608.697 | 1,599.396 | 1,605.014 | 1,611.232 | 1,581.37 | 1,600.651 | 1,604.764 | 1,590.671 | 1,555.943 | 1,520.752 | 1,529.79 | 1,525.621 | 1,496.225 | 1,465.873 | 1,472.477 | 1,470.446 | 1,438.77 | 1,437.115 | 1,432.396 | 1,430.088 | 1,415.551 | 1,402.721 | 1,370.241 | 1,374.627 | 1,361.886 | 1,346.385 | 1,357.36 | 1,344.975 | 1,328.469 | 1,319.042 | 1,305.503 | 1,258.888 | 1,271.383 | 1,271.143 | 810.559 | 810.834 | 798.51 | 734.72 | 708.884 | 670.593 | 658.854 | 668.626 | 669.515 | 663.853 | 648.796 | 642.763 | 666.795 | 654.856 | 644.699 | 634.564 | 651.389 | 644.428 | 636.609 | 626.169 | 627.495 | 620.969 | 627.607 | 620.405 | 607.639 | 594.077 | 607.282 | 575.792 | 479.034 | 451.713 | 461.059 | 442.871 | 432.83 | 409.027 |
Totaal passiva en aandeelhoudersvermogen
| 6,266.307 | 6,016.329 | 5,789.775 | 5,918.768 | 6,004.483 | 5,926.39 | 5,488.744 | 5,299.335 | 5,350.766 | 5,350.996 | 5,027.261 | 4,960.541 | 4,908.53 | 4,918.776 | 4,601.517 | 4,444.649 | 4,336.99 | 4,614.707 | 3,855.776 | 3,784.197 | 3,696.661 | 3,862.597 | 3,339.999 | 3,289.059 | 3,332.379 | 3,018.221 | 2,951.087 | 2,913.75 | 2,888.277 | 3,175.955 | 3,092.014 | 2,969.017 | 3,021.548 | 3,018.182 | 2,896.971 | 2,821.239 | 2,746.665 | 2,874.585 | 2,827.914 | 3,036.095 | 3,288.735 | 3,259.919 | 3,289.079 | 3,343.803 | 3,088.199 | 2,786.611 | 2,934.464 | 2,900.036 | 2,755.645 | 2,703.908 | 2,630.678 | 2,670.214 | 2,816.931 | 2,863.435 | 2,938.114 | 2,947.313 | 3,440.634 | 3,378.925 | 3,448.371 | 3,416.156 | 3,002.948 | 2,909.527 | 2,680.966 | 3,044.728 | 2,963.116 | 2,637.902 | 2,579.208 | 2,553.48 | 1,918.552 | 1,898.275 | 1,913.172 | 1,712.934 | 1,471.355 | 1,265.458 | 1,209.465 | 1,341.604 | 1,176.195 | 1,202.551 | 1,047.237 | 995.924 | 997.179 | 1,009.155 | 995.281 | 947.763 | 954.992 | 1,022.069 | 1,069.48 | 1,015.919 | 976.193 | 923.384 | 855.436 | 844.877 | 943.978 | 842.186 | 962.819 | 825.259 | 797.703 | 700.887 | 778.511 | 736.068 | 656.253 | 606.448 |