
North Electro-Optic Co.,Ltd.
SSE:600184.SS
13.1 (CNY) • At close April 22, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 406.745 | 520.518 | 702.677 | 572.853 | 398.719 | 738.34 | 875.258 | 1,153.078 | 852.897 | 1,098.098 | 1,434.921 | 1,736.476 | 1,370.036 | 1,089.965 | 1,282.573 | 2,115.404 | 551.284 | 793.012 | 1,039.077 | 1,229.208 | 304.645 | 366.679 | 493.924 | 784.535 | 230.228 | 309.355 | 858.49 | 924.635 | 224.064 | 544.517 | 715.479 | 856.68 | 355.81 | 819.769 | 1,247.948 | 1,649.796 | 142.729 | 180.926 | 80.81 | 507.636 | 66.968 | 195.823 | 243.747 | 566.733 | 52.712 | 115.849 | 283.867 | 428.861 | 141.74 | 64.833 | 120.884 | 264.122 | 170.093 | 204.475 | 274.658 | 287.365 | 239.712 | 101.902 | 106.699 | 125.44 | 76.153 | 189.295 | 210.584 | 202.951 | 149.738 | 75.224 | 144.278 | 148.153 | 66.02 | 69.785 | 25.428 | 76.218 | 22.764 | 46.87 | 26.837 | 27.416 | 30.1 | 33.579 | 64.61 | 73.657 | 114.503 | 110.577 | 136.137 | 160.914 | 10.003 |
Kortetermijnbeleggingen
| -7.092 | 0 | -9.391 | -9.582 | -9.773 | -9.965 | -7.712 | -7.815 | -7.918 | 205.69 | 200.11 | -8.228 | -8.331 | -8.434 | -8.538 | -8.641 | -8.641 | -8.737 | -8.832 | -8.928 | -9.023 | -9.119 | -9.215 | -9.31 | 0 | 0 | 0 | 0 | -8.65 | -8.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 151.665 | 149.566 | 149.009 | -4.991 | -5.09 | 43.021 | 43.021 | -302.834 | 35.5 | 35.5 | 35.5 | 35.5 | 35.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 0 | 6.341 | 6.42 | 6.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 406.745 | 520.518 | 702.677 | 572.853 | 398.719 | 738.34 | 875.258 | 1,153.078 | 852.897 | 1,098.098 | 1,434.921 | 1,736.476 | 1,370.036 | 1,089.965 | 1,282.573 | 2,115.404 | 551.284 | 793.012 | 1,039.077 | 1,229.208 | 304.645 | 366.679 | 493.924 | 784.535 | 230.228 | 309.355 | 858.49 | 924.635 | 224.064 | 544.517 | 715.479 | 856.68 | 355.81 | 819.769 | 1,247.948 | 1,649.796 | 142.729 | 180.926 | 80.81 | 507.636 | 66.968 | 195.823 | 243.747 | 566.733 | 52.712 | 115.849 | 283.867 | 428.861 | 141.74 | 64.833 | 120.884 | 264.122 | 170.093 | 204.475 | 274.658 | 287.365 | 239.712 | 101.902 | 106.699 | 125.44 | 76.153 | 189.295 | 210.584 | 202.951 | 149.738 | 75.224 | 144.278 | 148.153 | 66.02 | 69.785 | 25.428 | 76.218 | 22.764 | 46.87 | 26.837 | 27.416 | 30.1 | 33.579 | 64.61 | 73.657 | 114.503 | 110.577 | 136.137 | 160.914 | 10.003 |
Nettovorderingen
| 1,549.441 | 1,604.136 | 1,500.614 | 1,487.576 | 1,468.516 | 1,419.993 | 1,103.92 | 1,024.513 | 1,161.025 | 1,141.111 | 981.567 | 859.992 | 953.739 | 976.55 | 976.696 | 1,159.165 | 1,083.911 | 894.31 | 804.816 | 877.518 | 895.909 | 984.515 | 944.003 | 958.573 | 1,054.472 | 1,036.009 | 930.907 | 992.436 | 956.896 | 836.528 | 795.536 | 785.787 | 894.187 | 843.588 | 643.303 | 695.348 | 711.837 | 746.484 | 640.061 | 599.846 | 813.309 | 790.754 | 518.112 | 585.797 | 747.331 | 637.877 | 609.814 | 666.955 | 1,030.925 | 891.664 | 818.641 | 820.98 | 752.65 | 864.203 | 0 | 0 | 122.927 | 0 | 602.244 | 438.665 | 0 | 0 | 0 | 0 | 0 | 0 | 156.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.879 | 0 | 0 | 0 | 47.35 | 0 |
Voorraad
| 717.729 | 590.963 | 586.978 | 448.694 | 559.232 | 623.563 | 712.428 | 462.953 | 576.57 | 466.63 | 398.143 | 520.866 | 784.218 | 500.323 | 578.776 | 399.99 | 735.878 | 611.269 | 530.206 | 359.072 | 787.535 | 591.753 | 511.791 | 389.924 | 856.6 | 637.038 | 597.858 | 464.427 | 817.587 | 762.43 | 696.446 | 664.134 | 1,207.557 | 710.491 | 592.478 | 447.91 | 1,034.188 | 716.906 | 537.2 | 465.633 | 599.126 | 420.435 | 501.541 | 348.132 | 646.321 | 441.26 | 602.7 | 488.146 | 792.74 | 614.916 | 750.868 | 469.977 | 761.794 | 568.702 | 536.24 | 476.646 | 621.133 | 183.233 | 187.3 | 147.118 | 146.681 | 161.728 | 201.271 | 203.677 | 230.824 | 168.981 | 125.922 | 118.268 | 142.644 | 142.108 | 158.24 | 132.618 | 77.396 | 75.212 | 78.298 | 84.842 | 71.86 | 75.71 | 67.505 | 61.751 | 55.242 | 46.835 | 43.596 | 45.434 | 34.554 |
Overige vlottende activa
| 77.196 | 112.377 | 99.204 | 35.285 | 95.858 | 152.951 | 144.968 | 98.696 | 1,253.178 | 298.928 | 130.589 | 927.404 | 800.154 | 755.524 | 774.522 | 76.374 | 257.229 | 181.763 | 138.665 | 151.213 | 324.885 | 246.862 | 258.387 | 197.163 | 315.501 | 261.069 | 325.873 | 268.449 | 278.035 | 308.709 | 341.375 | 290.494 | 509.674 | 359.004 | 370.195 | 317.721 | 327.432 | 442.679 | 1,389.007 | 469.587 | 270.736 | 347.599 | 396.291 | 305.484 | 354.72 | 543.327 | 387.314 | 354.089 | 1,062.723 | 346.324 | 356.184 | 359.641 | 351.618 | 405.748 | 1,005.266 | 1,028.387 | 879.926 | 499.312 | 546.205 | 961.93 | 467.053 | 421.061 | 362.806 | 345.884 | 310.665 | 365.763 | 192.015 | 284.637 | 238.699 | 175.821 | 169.378 | 177.331 | 78.868 | 70.974 | 62.567 | 53.184 | 72.923 | 52.976 | 52.525 | 42.156 | 49.967 | 48.796 | 60.829 | 46.025 | 44.531 |
Totaal vlottende activa
| 2,751.111 | 2,827.994 | 2,889.473 | 2,544.408 | 2,522.325 | 2,934.847 | 2,836.573 | 2,739.24 | 2,682.645 | 2,840.882 | 2,945.22 | 3,184.746 | 3,908.147 | 3,322.362 | 3,612.567 | 3,750.934 | 2,511.842 | 2,480.353 | 2,512.763 | 2,617.012 | 2,312.974 | 2,189.807 | 2,208.105 | 2,330.194 | 2,456.801 | 2,243.471 | 2,713.129 | 2,649.947 | 2,276.582 | 2,452.184 | 2,548.837 | 2,597.096 | 2,762.232 | 2,732.852 | 2,853.924 | 3,110.775 | 2,216.186 | 2,086.996 | 2,007.017 | 2,042.702 | 1,750.139 | 1,648.634 | 1,555.457 | 1,755.233 | 1,801.085 | 1,610.152 | 1,912.026 | 1,947.573 | 1,997.203 | 1,917.738 | 2,046.578 | 1,914.72 | 2,036.156 | 2,043.128 | 1,816.163 | 1,792.397 | 1,863.697 | 784.447 | 840.203 | 770.406 | 689.888 | 772.084 | 774.661 | 752.512 | 691.227 | 609.968 | 618.345 | 551.059 | 447.363 | 387.715 | 353.046 | 386.168 | 179.028 | 193.056 | 167.702 | 165.443 | 174.884 | 162.265 | 184.64 | 177.565 | 219.712 | 206.208 | 240.562 | 252.373 | 89.089 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,232.794 | 1,265.83 | 1,195.743 | 1,174.217 | 1,158.797 | 1,145.624 | 1,146.284 | 1,132.492 | 1,113.453 | 1,107.107 | 1,100.918 | 1,070.097 | 1,034.897 | 1,043.757 | 1,013.561 | 1,004.538 | 958.693 | 966.936 | 959.51 | 898.986 | 897.666 | 925.884 | 920.799 | 919.22 | 849.697 | 840.095 | 831.001 | 837.632 | 819.193 | 783.03 | 786.468 | 789.418 | 807.551 | 811.71 | 811.452 | 814.905 | 666.419 | 677.526 | 668.728 | 673.355 | 559.625 | 562.597 | 549.152 | 558.195 | 564.569 | 569.706 | 849.463 | 845.929 | 835.761 | 790.551 | 796.813 | 798.587 | 811.54 | 769.773 | 736.71 | 675.525 | 679.839 | 507.193 | 479.666 | 454.942 | 415.756 | 386.952 | 379.826 | 365.72 | 348.176 | 334.831 | 310.341 | 301.94 | 307.524 | 313.918 | 320.873 | 325.447 | 231.57 | 228.724 | 233.427 | 236.172 | 236.805 | 238.322 | 228.764 | 231.055 | 213.32 | 193.698 | 165.431 | 148.967 | 136.21 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 89.215 | 91.374 | 93.534 | 95.694 | 97.24 | 99.37 | 100.908 | 102.999 | 104.169 | 103.134 | 104.087 | 105.998 | 106.138 | 106.937 | 107.38 | 106.538 | 104.355 | 103.257 | 102.376 | 103.582 | 94.311 | 97.725 | 101.196 | 104.695 | 150.304 | 105.588 | 155.449 | 157.311 | 150.376 | 148.655 | 149.102 | 150.328 | 78.704 | 79.77 | 82.252 | 83.873 | 51.93 | 52.18 | 52.37 | 52.608 | 53.17 | 53.756 | 52.592 | 53.094 | 1.793 | 2.031 | 13.844 | 13.201 | 14.766 | 14.837 | 15.18 | 14.748 | 15.248 | 15.55 | 15.75 | 16.083 | 15.585 | 12.336 | 12.511 | 12.551 | 12.727 | 12.768 | 12.947 | 12.988 | 13.034 | 13.074 | 13.072 | 13.112 | 13.156 | 13.412 | 13.455 | 13.491 | 0.901 | 1.035 | 1.172 | 1.31 | 1.353 | 1.487 | 1.622 | 1.756 | 1.891 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 89.215 | 91.374 | 93.534 | 95.694 | 97.24 | 99.37 | 100.908 | 102.999 | 104.169 | 103.134 | 104.087 | 105.998 | 106.138 | 106.937 | 107.38 | 106.538 | 104.355 | 103.257 | 102.376 | 103.582 | 94.311 | 97.725 | 101.196 | 104.695 | 150.304 | 105.588 | 155.449 | 157.311 | 150.376 | 148.655 | 149.102 | 150.328 | 78.704 | 79.77 | 82.252 | 83.873 | 51.93 | 52.18 | 52.37 | 52.608 | 53.17 | 53.756 | 52.592 | 53.094 | 1.793 | 2.031 | 13.844 | 13.201 | 14.766 | 14.837 | 15.18 | 14.748 | 15.248 | 15.55 | 15.75 | 16.083 | 15.585 | 12.336 | 12.511 | 12.551 | 12.727 | 12.768 | 12.947 | 12.988 | 13.034 | 13.074 | 13.072 | 13.112 | 13.156 | 13.412 | 13.455 | 13.491 | 0.901 | 1.035 | 1.172 | 1.31 | 1.353 | 1.487 | 1.622 | 1.756 | 1.891 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 239.069 | 237.705 | 233.954 | 231.65 | 226.742 | 221.254 | 218.325 | 217.064 | 213.992 | 0 | 0 | 205.23 | 201.618 | 198.268 | 192.385 | 190.251 | 187.946 | 155.339 | 153.812 | 154.759 | 151.913 | 151.734 | 151.392 | 150.875 | 348.496 | 644.844 | 134.338 | 134.068 | 276.702 | 273.88 | 266.168 | 266.923 | 101.121 | 102.797 | 114.294 | 115.285 | 114.366 | 114.257 | 117.299 | 126.815 | 126.925 | 126.29 | 125.041 | 125.388 | 122.443 | 121.511 | 161.79 | 161.39 | 151.01 | 0 | 0 | 0 | 101.881 | 98.49 | 0 | 0 | 347.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 14.268 | 14.268 | 14.268 | 14.268 | 22.286 | 23.219 | 27.531 | 27.531 | 30.518 | 30.5 | 31.457 | 32.668 | 35.591 | 35.591 | 36.862 | 36.862 | 35.881 | 35.881 | 35.881 | 35.881 | 35.078 | 35.078 | 35.078 | 35.078 | 35.546 | 35.546 | 36.136 | 36.136 | 36.89 | 36.89 | 36.894 | 36.894 | 32.068 | 32.068 | 32.068 | 32.068 | 31.081 | 31.081 | 31.081 | 31.081 | 30.952 | 30.952 | 30.952 | 30.952 | 11.679 | 11.679 | 11.679 | 11.679 | 13.085 | 13.085 | 13.085 | 13.085 | 18.01 | 18.01 | 18.01 | 18.01 | 3.663 | 1.778 | 1.559 | 1.559 | 1.784 | 1.364 | 1.794 | 1.794 | 0.99 | 0.99 | 0.99 | 0.99 | 2.445 | 2.445 | 2.445 | 0.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 25.611 | 2.004 | 58.934 | 35.383 | 28.705 | 30.84 | 39.448 | 43.408 | 36.122 | 246.608 | 230.702 | 24.549 | 37.353 | 18.007 | 17.68 | 16.638 | 8.54 | 7.494 | 12.378 | 21.693 | 5.133 | 6.802 | 7.985 | 13.202 | 9.369 | 8.399 | 8.473 | 8.547 | -0.029 | -0.029 | 8.769 | 8.843 | 9.337 | 9.375 | 9.373 | 9.139 | 9.213 | 0.892 | 0.909 | 0.926 | 0.943 | 0.96 | 0.977 | 0.994 | 1.011 | 1.028 | 9.92 | 10.272 | 6.92 | 157.868 | 155.476 | 155.03 | -49.567 | -62.943 | 48.21 | 48.309 | -299.109 | 39.294 | 39.362 | 39.43 | 39.498 | 39.566 | 9.634 | 9.702 | 9.77 | 9.838 | 9.906 | 9.974 | 6.149 | 6.341 | 6.42 | 6.42 | 10.646 | 10.686 | 11.207 | 10.712 | 10.628 | 10.628 | 9.154 | 8.354 | 4.376 | 8.78 | 8.642 | 6.187 | 10.173 |
Totaal niet-vlottende activa
| 1,600.957 | 1,611.183 | 1,596.433 | 1,551.211 | 1,533.771 | 1,520.307 | 1,532.497 | 1,523.495 | 1,498.254 | 1,487.348 | 1,467.164 | 1,438.542 | 1,415.596 | 1,402.56 | 1,367.867 | 1,354.827 | 1,295.415 | 1,268.908 | 1,263.957 | 1,214.901 | 1,184.099 | 1,217.223 | 1,216.449 | 1,223.07 | 1,393.411 | 1,634.472 | 1,165.396 | 1,173.694 | 1,283.132 | 1,242.426 | 1,247.401 | 1,252.406 | 1,028.781 | 1,035.719 | 1,049.438 | 1,055.269 | 873.008 | 875.936 | 870.387 | 884.785 | 771.615 | 774.556 | 758.714 | 768.623 | 701.494 | 705.954 | 1,046.696 | 1,042.471 | 1,021.543 | 976.341 | 980.554 | 981.45 | 897.111 | 838.879 | 818.68 | 757.927 | 747.466 | 560.6 | 533.097 | 508.482 | 469.765 | 440.65 | 404.202 | 390.204 | 371.97 | 358.734 | 334.309 | 326.017 | 329.275 | 336.117 | 343.193 | 345.358 | 243.117 | 240.445 | 245.806 | 248.194 | 248.786 | 250.437 | 239.54 | 241.165 | 219.586 | 202.478 | 174.073 | 155.154 | 146.383 |
Totaal activa
| 4,352.068 | 4,439.177 | 4,485.907 | 4,095.62 | 4,056.095 | 4,455.154 | 4,369.069 | 4,262.735 | 4,180.899 | 4,328.23 | 4,412.384 | 4,623.288 | 5,323.743 | 4,724.922 | 4,980.435 | 5,105.76 | 3,807.257 | 3,749.261 | 3,776.721 | 3,831.913 | 3,497.073 | 3,407.03 | 3,424.554 | 3,553.264 | 3,850.212 | 3,877.944 | 3,878.525 | 3,823.641 | 3,559.714 | 3,694.61 | 3,796.237 | 3,849.501 | 3,791.013 | 3,768.572 | 3,903.363 | 4,166.044 | 3,089.194 | 2,962.932 | 2,877.404 | 2,927.488 | 2,521.754 | 2,423.19 | 2,314.171 | 2,523.856 | 2,502.579 | 2,316.106 | 2,958.722 | 2,990.043 | 3,018.746 | 2,894.079 | 3,027.132 | 2,896.17 | 2,933.267 | 2,882.006 | 2,634.843 | 2,550.325 | 2,611.163 | 1,345.048 | 1,373.301 | 1,278.888 | 1,159.653 | 1,212.734 | 1,178.863 | 1,142.716 | 1,063.196 | 968.702 | 952.654 | 877.076 | 776.638 | 723.831 | 696.239 | 731.526 | 422.145 | 433.501 | 413.508 | 413.637 | 423.669 | 412.702 | 424.181 | 418.73 | 439.298 | 408.687 | 414.635 | 407.527 | 235.472 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,389.501 | 1,335.409 | 1,388.804 | 1,339.628 | 1,295.8 | 1,683.436 | 1,516.917 | 1,398.958 | 1,275.305 | 1,359.751 | 1,313.006 | 1,386.509 | 1,361.457 | 1,345.439 | 1,499.16 | 1,540.339 | 1,169.826 | 1,109.43 | 1,156.97 | 1,276.015 | 1,018.27 | 901.359 | 1,006.556 | 1,015.717 | 900.535 | 1,087.565 | 1,250.28 | 1,149.045 | 863.385 | 1,108.994 | 1,202.797 | 1,254.729 | 1,039.971 | 1,026.159 | 1,089.916 | 1,191.81 | 1,176.23 | 866.258 | 684.6 | 677.756 | 824.45 | 758.909 | 679.958 | 717.726 | 652.176 | 479.679 | 680.129 | 698.271 | 928.658 | 716.845 | 736.312 | 567.761 | 719.491 | 673.094 | 673.038 | 665.857 | 753.175 | 148.906 | 127.048 | 616.369 | 64.258 | 57.091 | 68.504 | 64.12 | 91.394 | 64.435 | 49.282 | 49.568 | 56.808 | 37.223 | 61.933 | 52.112 | 32.269 | 27.951 | 24.441 | 26.518 | 29.153 | 31.263 | 39.41 | 37.729 | 31.035 | 31.088 | 25.257 | 24.946 | 24.179 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 22.829 | 0 | 0 | 0 | -302.83 | 0 | 1.028 | -432.426 | 0 | 0 | 20 | -994.985 | 50 | 50 | 30 | 0 | 0 | 0 | 0 | 120 | 230.727 | 90 | 0 | 100.727 | 100 | 0.727 | 0 | 0 | 0 | 0 | 20 | 85 | 475 | 475 | 150 | 195 | 497 | 467 | 297 | 242 | 130 | 151 | 351 | 351 | 340 | 460 | 449.698 | 554.698 | 468.698 | 405.698 | 326.874 | 279.874 | 353 | 218 | 248 | 208 | 149 | 170 | 166 | 146 | 103 | 118 | 128 | 148 | 180.5 | 171.5 | 132 | 178 | 49 | 78.53 | 58.53 | 56.53 | 59.53 | 50.13 | 37.13 | 37.13 | 31.13 | 20 | 20 | 24 | 12 |
Belastingschulden
| 5.198 | 0.216 | 1.485 | 4.657 | 14.592 | 15.393 | 11.299 | 14.889 | 4.731 | 3.82 | 0.64 | 1.836 | 2.044 | 2.973 | 0.706 | 2.188 | 0.829 | 1.454 | 0.881 | 3.716 | 0.52 | 0.7 | 1.517 | 1.168 | -1.019 | 1.103 | -2.113 | 5.703 | 0.997 | 3.468 | 4.04 | 4.969 | 2.749 | 2.533 | 2.495 | 4.183 | 1.326 | 3.062 | 2.393 | 3.98 | 2.153 | 3.293 | 1.11 | 2.805 | 2.203 | 1.32 | 21.768 | 27.653 | 17.565 | 5.952 | 18.036 | 27.691 | -39.28 | -28.311 | -28.846 | -8.874 | -21.547 | -16.039 | -3.357 | 0.929 | -0.507 | -3.419 | -9.673 | -19.327 | -12.906 | -5.765 | 2.489 | -0.907 | -3.2 | -5.013 | -7.068 | -0.76 | 2.591 | 3.5 | 2.822 | 2.061 | 5.814 | 3.043 | 7.367 | 5.766 | 8.563 | 4.84 | 10.804 | 7.976 | 6.51 |
Uitgestelde opbrengsten
| 0 | 303.584 | 503.038 | 167.732 | 106.305 | 214.687 | 219.033 | 212.382 | 264.75 | 0 | 0 | 624.678 | 1,377.582 | 806.19 | 1,013.766 | 1,094.016 | 67.266 | 62.957 | 72.698 | 0 | 0 | 0 | 0 | 54.431 | 96.072 | 111.697 | 103.554 | 123.159 | 72.906 | 73.108 | 75.603 | 80.235 | 63.94 | 58.18 | 106.176 | 167.308 | 221.486 | 226.904 | 238.057 | 266.017 | 75.67 | 76.768 | 70.114 | 117.068 | 157.457 | 166.808 | 209.313 | 249.768 | 167.82 | 133.753 | 136.521 | 176.485 | 90.411 | 123.523 | 79.967 | 141.807 | 105.488 | 129.664 | 140.555 | 128.898 | 127.327 | 143.76 | 183.81 | 169.815 | 186.486 | 168.858 | 167.247 | 186.785 | 96.176 | 84.224 | 86.301 | 91.434 | 30.348 | 21.161 | 25.759 | 22.317 | 24.236 | 23.652 | 26.853 | 25.492 | 28.332 | 24.161 | 29.582 | 25.501 | 34.164 |
Overige kortlopende verplichtingen
| 386.399 | 530.878 | 10.62 | 175.115 | 140.995 | 77.081 | 297.723 | 316.184 | 75.69 | 433.474 | 568.327 | 229.865 | 1,461.912 | 888.279 | -0.49 | 85.033 | 96.645 | 196.212 | 134.88 | 156.813 | 96.799 | 137.431 | 66.769 | 23.601 | 305.59 | 398.667 | 220.087 | 188.74 | 52.724 | 121.907 | 123.715 | 47.851 | 454.798 | 449.078 | 483.334 | 583.881 | 364.048 | 545.15 | 975.635 | 991.855 | 178.887 | 76.895 | 228.088 | 304.947 | 303.367 | 264.709 | 351.261 | 376.678 | 207.279 | 180.869 | 276.743 | 207.493 | 259.067 | 273.82 | 183.949 | 187.973 | 283.436 | 171.324 | 181.03 | 360.409 | 162.922 | 207.027 | 222.538 | 215.132 | 207.728 | 194.99 | 179.193 | 204.037 | 110.187 | 100.107 | 120.326 | 113.746 | 34.704 | 19.455 | 25.324 | 25.142 | 24.277 | 25.575 | 35.35 | 35.388 | 63.506 | 60.03 | 62.811 | 61.761 | 45.316 |
Totaal kortlopende verplichtingen
| 1,781.098 | 1,866.504 | 1,903.948 | 1,519.401 | 1,497.16 | 1,909.651 | 1,825.939 | 1,730.032 | 1,636.024 | 1,797.044 | 1,883 | 2,139.573 | 2,825.413 | 2,236.692 | 2,533.143 | 2,684.547 | 1,384.566 | 1,357.096 | 1,395.429 | 1,436.544 | 1,115.589 | 1,039.491 | 1,074.843 | 1,214.917 | 1,531.906 | 1,577.336 | 1,571.808 | 1,444.215 | 1,090.012 | 1,235.096 | 1,330.552 | 1,387.785 | 1,497.518 | 1,477.77 | 1,595.744 | 1,864.875 | 2,016.604 | 1,889.47 | 1,812.629 | 1,868.591 | 1,502.49 | 1,306.097 | 1,206.156 | 1,267.477 | 1,087.747 | 896.708 | 1,404.158 | 1,453.601 | 1,493.503 | 1,363.665 | 1,480.789 | 1,357.644 | 1,407.977 | 1,324.301 | 1,155.016 | 1,124.831 | 1,368.065 | 522.19 | 552.721 | 480.661 | 375.674 | 430.699 | 447.369 | 405.926 | 389.216 | 371.66 | 358.963 | 400.697 | 344.296 | 303.817 | 307.191 | 343.098 | 118.564 | 129.436 | 111.117 | 110.251 | 118.775 | 110.011 | 119.257 | 116.013 | 134.235 | 115.957 | 118.873 | 118.683 | 88.004 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 11.92 | 12.862 | 12.957 | 12.761 | 23.32 | 23.013 | 24.63 | 24.364 | 30.955 | 30.834 | 25.928 | 24.332 | 37.451 | 42.815 | 7.811 | 0 | 15.806 | 17.418 | 15.13 | 12.24 | 25.173 | 22.204 | 12.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.727 | 0.727 | 0.727 | 10.268 | 10.078 | 15.289 | 15.289 | 20.575 | 120.597 | 125.806 | 125.602 | 227.367 | 227.548 | 473.414 | 473.414 | 530.017 | 529.658 | 535.214 | 535.214 | 512.489 | 512.489 | 467.052 | 422.052 | 89.918 | 279.918 | 279.918 | 259.918 | 260.164 | 260.164 | 220.164 | 220.346 | 160.23 | 92 | 92 | 92 | 62 | 42 | 2 | 2 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 17.55 | 17.5 | 19.05 | 19 | 19 | 16 | 58.314 |
Uitgestelde opbrengsten niet-vlottend
| 11.904 | 3.845 | 3.878 | 3.913 | 10.688 | 10.749 | 10.876 | 10.841 | 10.868 | 11.296 | 11.378 | 11.562 | 11.622 | 11.687 | 11.654 | 11.722 | 14.513 | 14.582 | 14.65 | 14.719 | 5.788 | 8.178 | 8.336 | 5.972 | 1 | 1 | 1 | 1 | 39.297 | 39.297 | 39.297 | 39.297 | 39.297 | 39.147 | 39.147 | 39.147 | 38.297 | 38.297 | 38.297 | 38.297 | 0 | 0 | 0 | 38.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 3.23 | 3.23 | 3.23 | 3.23 | 2.281 | 2.281 | 2.281 | 2.281 | 1.901 | 1.901 | 1.901 | 1.901 | 1.726 | 1.726 | 1.726 | 1.726 | 1.212 | 1.212 | 1.212 | 1.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.395 | 5.373 | 1.098 | -4.09 | -4.234 | -9.893 | -13.463 | 0 | 0 | 0 | -36.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.319 | 0 | 22.348 | 19.817 | 7.78 | 6.693 | 1.858 | 0 | 27.139 | 28.658 | 22.944 | 0 | 18.597 | 19.104 | 9.551 | 12.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.487 | 9.776 | 10.071 | 12.222 | 88.726 | 163.658 | 203.166 | 203.502 | 201.93 | 16.83 | 52.269 | 0.727 | 40.972 | 44.475 | 5.844 | 5.396 | 1.826 | 46.759 | 42.5 | 42.078 | 192.122 | 44.049 | 42.925 | 47.611 | 40.415 | 0 | 8.474 | 4.774 | 2.435 | 6.872 | 14.19 | 11.721 | 15.134 | 215.107 | 7.525 | 14.272 | 14.603 | 10.278 | 11.114 | 9.905 | 10.724 | 11.194 | 6.568 | 6.729 | 7.338 | 7.732 | 8.208 | 8.769 | 9.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 45.143 | 12.862 | 39.184 | 36.491 | 45.018 | 43.684 | 40.594 | 38.434 | 71.243 | 73.07 | 62.532 | 38.176 | 69.571 | 75.506 | 30.917 | 21.593 | 32.046 | 33.726 | 31.506 | 28.685 | 32.173 | 31.594 | 22.428 | 16.671 | 10.776 | 10.071 | 13.222 | 89.726 | 202.955 | 203.166 | 203.502 | 201.93 | 56.126 | 52.997 | 45.975 | 41.7 | 54.744 | 54.219 | 58.981 | 55.411 | 67.334 | 163.097 | 167.884 | 317.724 | 271.416 | 270.474 | 521.025 | 513.83 | 534.228 | 538.132 | 539.988 | 537.65 | 519.361 | 526.679 | 478.773 | 437.187 | 305.025 | 287.444 | 294.19 | 274.521 | 270.442 | 271.278 | 230.069 | 231.07 | 171.424 | 98.568 | 98.729 | 99.338 | 69.732 | 50.208 | 10.769 | 11.328 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 17.55 | 17.5 | 19.05 | 19 | 19 | 16 | 58.314 |
Totaal passiva
| 1,826.241 | 1,879.365 | 1,943.132 | 1,555.891 | 1,542.178 | 1,953.335 | 1,866.533 | 1,768.466 | 1,707.267 | 1,870.114 | 1,945.532 | 2,177.749 | 2,894.984 | 2,312.199 | 2,564.059 | 2,706.141 | 1,416.611 | 1,390.822 | 1,426.936 | 1,465.229 | 1,147.762 | 1,071.085 | 1,097.27 | 1,231.588 | 1,542.682 | 1,587.407 | 1,585.03 | 1,533.941 | 1,292.966 | 1,438.262 | 1,534.055 | 1,589.715 | 1,553.644 | 1,530.767 | 1,641.719 | 1,906.574 | 2,071.348 | 1,943.689 | 1,871.61 | 1,924.002 | 1,569.824 | 1,469.194 | 1,374.04 | 1,585.201 | 1,359.162 | 1,167.182 | 1,925.184 | 1,967.431 | 2,027.731 | 1,901.797 | 2,020.778 | 1,895.293 | 1,927.337 | 1,850.98 | 1,633.789 | 1,562.018 | 1,673.09 | 809.634 | 846.912 | 755.182 | 646.116 | 701.977 | 677.438 | 636.996 | 560.641 | 470.228 | 457.693 | 500.035 | 414.028 | 354.026 | 317.96 | 354.426 | 133.064 | 143.936 | 125.617 | 124.751 | 133.275 | 124.511 | 136.807 | 133.513 | 153.285 | 134.957 | 137.873 | 134.683 | 146.318 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.626 | 0 | 0 | 0 | 1.106 | 0 | 0 | 0 | 0.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 508.761 | 418.761 | 418.761 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 209.38 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 105 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 40 |
Ingehouden winsten
| 569.641 | 574.952 | 588.2 | 597.535 | 577.489 | 565.822 | 569.09 | 562.58 | 545.638 | 529.599 | 540.175 | 520.033 | 506.355 | 488.024 | 492.826 | 477.265 | 468.73 | 434.532 | 427.347 | 446.086 | 432.381 | 416.988 | 408.248 | 404.119 | 392.604 | 372.783 | 365.585 | 362.364 | 339.908 | 326.888 | 329.644 | 328.667 | 307.469 | 307.255 | 330.973 | 330.364 | 300.875 | 301.8 | 289.123 | 286.814 | 237.532 | 238.815 | 225.558 | 224.968 | 429.414 | 435.937 | 402.44 | 391.303 | 345.283 | 344.074 | 405.723 | 398.757 | 149.317 | 170.4 | 142.576 | 377.365 | 326.651 | 68.738 | 61.874 | 59.361 | 56.814 | 53.543 | 47.622 | 50.38 | 50.35 | 46.75 | 42.67 | 43.576 | 34.933 | 34.587 | 38.866 | 36.429 | 33.588 | 33.687 | 31.502 | 30.873 | 31.956 | 29.445 | 27.769 | 27.596 | 30.148 | 28.441 | 31.468 | 27.478 | 23.134 |
Overige gereserveerde algehele resultaten
| 0 | 285.961 | 18.812 | 6.43 | 1,427.668 | 268.817 | 1,424.685 | 264.509 | 1,419.233 | 261.337 | 1,417.917 | 258.326 | 1,413.643 | 257.519 | 1,414.789 | 0.727 | 2.184 | 4.175 | 2.707 | 0.866 | -0.626 | 1.401 | 1.479 | 0 | -1.106 | 1.72 | 0.573 | -0 | -0.58 | 2.255 | 1.24 | 0.006 | 0.155 | 1.242 | 1.654 | 0.122 | 0.408 | 1.013 | 0.536 | 0.615 | 1.226 | 1.905 | 1.223 | 0.252 | 0.634 | 1.788 | 1.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,447.426 | 1,447.13 | 0 | 1,433.432 | 0 | 1,427.236 | 0 | 1,423.067 | 0 | 1,419.756 | 0 | 1,416.745 | 0 | 1,415.939 | 0 | 1,413.594 | 0 | 1,415.146 | 0 | 1,411.837 | 1,408.796 | 1,410.197 | 1,410.275 | 1,408.796 | 1,407.272 | 1,408.993 | 1,407.653 | 1,407.079 | 1,405.605 | 1,407.859 | 1,406.768 | 1,405.535 | 1,404.464 | 1,405.551 | 1,405.962 | 1,404.43 | 236.157 | 283.171 | 492.075 | 491.538 | 443.122 | 443.122 | 490.346 | 443.122 | 489.757 | 488.902 | 401.194 | 400.265 | 410.385 | 410.385 | 353.019 | 353.019 | 598.474 | 598.474 | 595.39 | 347.124 | 350.252 | 190.341 | 190.341 | 549.72 | 187.833 | 187.833 | 187.833 | 187.833 | 187.101 | 187.101 | 187.101 | 182.669 | 182.202 | 182.385 | 217.385 | 217.937 | 177.436 | 177.436 | 177.436 | 177.436 | 176.615 | 176.623 | 176.623 | 174.277 | 172.284 | 172.09 | 172.089 | 172.027 | 26.02 |
Totaal eigen vermogen van aandeelhouders
| 2,525.827 | 2,530.843 | 2,542.775 | 2,539.728 | 2,513.918 | 2,501.819 | 2,502.536 | 2,494.269 | 2,473.632 | 2,458.116 | 2,466.852 | 2,445.539 | 2,428.759 | 2,412.723 | 2,416.375 | 2,399.62 | 2,390.646 | 2,358.439 | 2,349.785 | 2,366.683 | 2,349.312 | 2,335.946 | 2,327.284 | 2,321.676 | 2,307.531 | 2,290.537 | 2,281.999 | 2,278.205 | 2,253.694 | 2,243.508 | 2,245.173 | 2,242.962 | 2,220.693 | 2,221.566 | 2,245.696 | 2,243.555 | 1,002.202 | 1,003.732 | 990.578 | 988.347 | 937.262 | 939.223 | 925.285 | 923.724 | 1,128.551 | 1,134.219 | 1,013.015 | 1,000.949 | 965.048 | 963.84 | 968.122 | 961.157 | 957.172 | 978.254 | 947.346 | 933.869 | 886.283 | 364.079 | 357.215 | 354.702 | 349.647 | 346.376 | 340.455 | 343.213 | 342.45 | 338.851 | 334.771 | 331.245 | 322.135 | 321.972 | 326.251 | 323.814 | 281.024 | 281.123 | 278.938 | 278.309 | 278.57 | 276.068 | 274.392 | 271.873 | 272.432 | 270.531 | 273.557 | 269.505 | 89.154 |
Totaal eigen vermogen
| 2,525.827 | 2,530.843 | 2,542.775 | 2,539.728 | 2,513.918 | 2,501.819 | 2,502.536 | 2,494.269 | 2,473.632 | 2,458.116 | 2,466.852 | 2,445.539 | 2,428.759 | 2,412.723 | 2,416.375 | 2,399.62 | 2,390.646 | 2,358.439 | 2,349.785 | 2,366.683 | 2,349.312 | 2,335.946 | 2,327.284 | 2,321.676 | 2,307.531 | 2,290.537 | 2,293.495 | 2,289.701 | 2,266.748 | 2,256.348 | 2,262.183 | 2,259.786 | 2,237.369 | 2,237.805 | 2,261.643 | 2,259.469 | 1,017.846 | 1,019.243 | 1,005.794 | 1,003.486 | 951.93 | 953.997 | 940.131 | 938.655 | 1,143.416 | 1,148.924 | 1,033.538 | 1,022.612 | 991.015 | 992.281 | 1,006.354 | 1,000.877 | 1,005.93 | 1,031.026 | 1,001.054 | 988.307 | 938.073 | 535.413 | 526.389 | 523.706 | 513.538 | 510.757 | 501.425 | 505.72 | 502.555 | 498.473 | 494.961 | 377.04 | 362.61 | 369.805 | 378.28 | 377.1 | 289.081 | 289.565 | 287.891 | 288.886 | 290.395 | 288.191 | 287.374 | 285.217 | 286.013 | 273.73 | 276.762 | 272.844 | 89.154 |
Totaal passiva en aandeelhoudersvermogen
| 4,352.068 | 4,439.177 | 4,485.907 | 4,095.62 | 4,056.095 | 4,455.154 | 4,369.069 | 4,262.735 | 4,180.899 | 4,328.23 | 4,412.384 | 4,623.288 | 5,323.743 | 4,724.922 | 4,980.435 | 5,105.76 | 3,807.257 | 3,749.261 | 3,776.721 | 3,831.913 | 3,497.073 | 3,407.03 | 3,424.554 | 3,553.264 | 3,850.212 | 3,877.944 | 3,878.525 | 3,823.641 | 3,559.714 | 3,694.61 | 3,796.237 | 3,849.501 | 3,791.013 | 3,768.572 | 3,903.363 | 4,166.044 | 3,089.194 | 2,962.932 | 2,877.404 | 2,927.488 | 2,521.754 | 2,423.19 | 2,314.171 | 2,523.856 | 2,502.579 | 2,316.106 | 2,958.722 | 2,990.043 | 3,018.746 | 2,894.079 | 3,027.132 | 2,896.17 | 2,933.267 | 2,882.006 | 2,634.843 | 2,550.325 | 2,611.163 | 1,345.048 | 1,373.301 | 1,278.888 | 1,159.653 | 1,212.734 | 1,178.863 | 1,142.716 | 1,063.196 | 968.702 | 952.654 | 877.076 | 776.638 | 723.831 | 696.239 | 731.526 | 422.145 | 433.501 | 413.508 | 413.637 | 423.669 | 412.702 | 424.181 | 418.73 | 439.298 | 408.687 | 414.635 | 407.527 | 235.472 |