
Hubei Geoway Investment Co.,Ltd.
SSE:600462.SS
0.96 (CNY) • At close April 29, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 37.012 | 51.644 | 22.819 | 32.656 | 37.222 | 71.524 | 45.03 | 46.352 | 20.122 | 11.836 | 7.748 | 12.296 | 4.309 | 15.285 | 5.034 | 5.468 | 9.597 | 55.756 | 32.008 | 12.69 | 16.963 | 20.381 | 11.824 | 10.441 | 18.161 | 0.623 | 1,013.01 | 1,060.63 | 1,006.878 | 1,159.774 | 624.9 | 34.504 | 12.894 | 21.419 | 98.299 | 184.475 | 227.445 | 250.122 | 251.253 | 24.175 | 36.382 | 26.41 | 35.104 | 51.811 | 69.007 | 57.84 | 101.399 | 139.107 | 159.638 | 213.744 | 37.14 | 6.873 | 12.762 | 0.08 | 0.07 | 0.182 | 5.853 | 2.555 | 2.24 | 3.215 | 6.25 | 4.774 | 5.01 | 12.368 | 15.226 | 14.664 | 86.154 | 89.836 | 16.314 | 21.219 | 17.458 | 44.787 | 23.316 | 29.958 | 29.407 | 60.154 | 47.829 | 77.279 | 78.788 | 58.641 | 69.039 | 45.034 | 66.833 | 46.514 | 95.657 | 74.144 | 89.499 | 60.911 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -59.358 | 10 | -58.342 | -58.774 | -58.556 | -58.831 | 3.045 | 2.951 | 0.5 | 0 | 0 | 0.02 | 0 | 0.02 | 0 | 5.52 | 0 | 0 | 0 | 0 | 0 | 78.824 | 0 | 210.005 | 0 | 160.005 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 37.012 | 51.644 | 22.819 | 32.656 | 37.222 | 81.524 | 45.03 | 46.352 | 20.122 | 11.836 | 7.748 | 12.296 | 4.309 | 15.285 | 5.034 | 5.488 | 9.597 | 55.776 | 32.008 | 18.21 | 16.963 | 20.381 | 11.824 | 10.441 | 18.161 | 0.623 | 1,013.01 | 1,060.63 | 1,006.878 | 1,159.774 | 624.9 | 34.504 | 12.894 | 21.419 | 98.299 | 184.475 | 227.445 | 250.122 | 251.253 | 24.175 | 36.382 | 26.41 | 35.104 | 51.811 | 69.007 | 57.84 | 101.399 | 139.107 | 159.638 | 213.744 | 37.14 | 6.873 | 12.762 | 0.08 | 0.07 | 0.182 | 5.853 | 2.555 | 2.24 | 3.215 | 6.25 | 4.774 | 5.01 | 12.368 | 15.226 | 14.664 | 86.154 | 89.836 | 16.314 | 21.219 | 17.458 | 44.787 | 23.316 | 29.958 | 29.407 | 60.154 | 47.829 | 77.279 | 78.788 | 58.641 | 69.039 | 45.034 | 66.833 | 46.514 | 95.657 | 74.144 | 89.499 | 60.911 |
Nettovorderingen
| 135.185 | 118.034 | 91.129 | 80.933 | 82.014 | 114.655 | 115.478 | 89.779 | 94.315 | 146.084 | 0 | 137.723 | 38.862 | 61.314 | 79.267 | 73.096 | 42.14 | 47.229 | 47.88 | 35.505 | 60.255 | 83.543 | 50.738 | 71.424 | 110.775 | 96.894 | 859.029 | 874.712 | 2,849.195 | 655.718 | 1,805.939 | 196.073 | 187.341 | 207.249 | 124.597 | 64.804 | 37.937 | 53.109 | 60.562 | 45.265 | 58.181 | 61.606 | 54.521 | 56.814 | 77.218 | 103.982 | 75.467 | 36.411 | 93.395 | 21.004 | 68.04 | 47.086 | 22.465 | 22.407 | 0 | 0 | 0 | 0 | 101.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 274.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 431.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 16.085 | 20.251 | 27.084 | 18.199 | 21.412 | 23.596 | 25.893 | 21.95 | 22.504 | 19.161 | 21.539 | 29.713 | 43.771 | 48.039 | 63.69 | 52.833 | 43.776 | 47.204 | 37.418 | 22.564 | 35.682 | 35.68 | 28.025 | 33.009 | 45.773 | 39.177 | 61.096 | 71.229 | 145.529 | 149.979 | 56.768 | 42.425 | 40.839 | 47.869 | 34.835 | 14.233 | 14.501 | 8.536 | 9.374 | 99.76 | 94.54 | 105.505 | 111.884 | 113.843 | 85.615 | 83.328 | 114.91 | 133.026 | 74.594 | 61.821 | 85.371 | 83.438 | 72.802 | 89.305 | 116.163 | 150.045 | 136.104 | 137.358 | 122.268 | 141.874 | 124.09 | 129.257 | 135.786 | 140.64 | 159.981 | 172.924 | 216.565 | 150.342 | 153.252 | 147.645 | 134.154 | 147.739 | 161.452 | 160.115 | 194.877 | 140.361 | 124.51 | 140.888 | 181.996 | 173.199 | 172.588 | 158.56 | 172.118 | 186.068 | 182.681 | 131.767 | 139.47 | 134.908 |
Overige vlottende activa
| 32.156 | 50.146 | 80.989 | 83.987 | 76.004 | 82.785 | 51.224 | 61.694 | 58.374 | 134.284 | 227.251 | 44.022 | 61.782 | 31.172 | 39.207 | 45.804 | 58.302 | 32.313 | 18.092 | 9.802 | 26.349 | 14.753 | 25.928 | 29.83 | 16.395 | 32.149 | 1,834.524 | 1,792.662 | 665.408 | 2,361.162 | 709.974 | 134.396 | 88.406 | 82.302 | 68.143 | 24.939 | 9.63 | 3.258 | 1.982 | 22.197 | 12.259 | 15.652 | 23.756 | 18.215 | 29.7 | 18.84 | 24.314 | 64.992 | 53.875 | 22.892 | 70.396 | 16.487 | 17.046 | 11.43 | 97.842 | 56.533 | 106.228 | 139.106 | 86.617 | 139.273 | 122.516 | 96.951 | 104.049 | 102.247 | 171.591 | 155.391 | 225.743 | 216.825 | 231.331 | 198.216 | 342.85 | 310.195 | 316.154 | 311.211 | 379.036 | 360.612 | 391.385 | 419.863 | 509.65 | 476.909 | 531.396 | 518.407 | 413.347 | 423.852 | 366.9 | 438.895 | 323.583 | 228.216 |
Totaal vlottende activa
| 220.437 | 240.074 | 222.021 | 215.774 | 228.623 | 261.503 | 276.502 | 254.709 | 286.147 | 299.697 | 256.537 | 223.753 | 215.008 | 223.282 | 226.232 | 215.371 | 247.021 | 274.09 | 139.537 | 89.638 | 128.599 | 149.449 | 109.667 | 135.984 | 188.939 | 171.656 | 3,736.308 | 3,980.374 | 4,693.351 | 4,271.535 | 3,675.848 | 409.441 | 331.622 | 355.251 | 325.873 | 289.799 | 287.602 | 311.981 | 323.172 | 183.723 | 201.361 | 205.066 | 217.417 | 236.359 | 257.526 | 257.021 | 316.091 | 360.971 | 288.107 | 314.929 | 192.907 | 153.884 | 125.076 | 123.221 | 214.075 | 206.759 | 248.184 | 279.019 | 211.125 | 284.363 | 252.856 | 230.982 | 244.845 | 255.254 | 346.798 | 342.979 | 528.462 | 457.003 | 400.897 | 367.08 | 494.462 | 502.721 | 500.922 | 496.083 | 603.321 | 561.127 | 563.723 | 638.03 | 770.434 | 708.748 | 773.023 | 722 | 652.298 | 656.434 | 645.238 | 644.805 | 552.552 | 424.036 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 17.936 | 18.886 | 9.404 | 15.269 | 15.937 | 17.207 | 15.646 | 3.601 | 4.596 | 7.384 | 66.082 | 67.691 | 66.747 | 68.183 | 131.096 | 131.881 | 66.381 | 66.111 | 0.922 | 0.912 | 0.759 | 0.668 | 11.978 | 13.514 | 13.064 | 15.996 | 98.1 | 98.857 | 96.724 | 98.216 | 92.393 | 32.801 | 29.187 | 25.486 | 24.09 | 19.015 | 12.387 | 5.462 | 4.516 | 214.964 | 223.518 | 224.566 | 218.045 | 219.664 | 218.811 | 221.464 | 225.524 | 212.938 | 185.546 | 185.143 | 478.515 | 475.02 | 479.991 | 484.516 | 1,091.616 | 1,098.586 | 1,089.955 | 1,100.156 | 1,113.415 | 1,131.036 | 1,150.078 | 1,164.44 | 1,258.92 | 1,285.611 | 1,296.592 | 1,273.661 | 1,353.007 | 1,371.681 | 1,393.413 | 1,410.987 | 1,494.884 | 1,512.251 | 1,533.745 | 1,551.104 | 1,482.877 | 1,499.598 | 1,515.103 | 1,531.829 | 1,559.324 | 1,578.613 | 1,583.339 | 1,565.778 | 1,568.368 | 1,570.514 | 1,575.655 | 1,579.76 | 1,556.213 | 1,544.304 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.226 | 0.226 | 0.226 | 0.226 | 0 | 0 | 0 | 0.226 | 152.654 | 152.654 | 152.654 | 152.654 | 151.688 | 75.647 | 75.647 | 75.647 | 75.647 | 75.647 | 75.647 | 75.647 | 78.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.11 | 0.082 | 0.837 | 0.872 | 0.983 | 1.022 | 1.02 | 1.059 | 1.098 | 1.135 | 2.307 | 2.384 | 2.46 | 2.537 | 2.625 | 2.689 | 2.768 | 2.852 | 2.926 | 1.624 | 1.674 | 0.187 | 0.2 | 0.213 | 0.209 | 0.082 | 9.096 | 9.794 | 10.554 | 11.216 | 12.639 | 2.469 | 2.637 | 2.74 | 2.677 | 2.785 | 2.836 | 2.997 | 3.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.013 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.11 | 0.082 | 0.837 | 0.872 | 0.983 | 1.022 | 1.02 | 1.059 | 1.098 | 1.135 | 2.307 | 2.384 | 2.46 | 2.537 | 2.625 | 2.689 | 2.768 | 2.852 | 3.152 | 1.849 | 1.899 | 0.412 | 0.2 | 0.213 | 0.209 | 0.082 | 161.75 | 162.447 | 163.208 | 163.87 | 164.328 | 78.116 | 78.285 | 78.387 | 78.325 | 78.433 | 78.483 | 78.644 | 81.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.013 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 58.89 | 62.096 | -7.116 | 61.25 | 61.641 | 61.467 | 61.86 | 0 | 0 | 0 | 1.354 | 0.785 | 1.095 | 1.521 | 1.095 | -0.613 | 0.008 | 0 | 0 | 79.05 | 79.05 | 79.05 | 0.226 | 8.745 | 8.983 | 7.385 | 7.863 | 4.55 | 4.665 | 4.769 | 4.823 | 5.346 | 1.147 | 0.642 | 0.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.215 | 54 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 3.67 | 3.702 | 2.338 | 4.576 | 4.026 | 4.026 | 0.182 | 0.182 | 0.218 | 0.182 | 0.148 | 0.148 | 0.139 | 0.141 | 0.105 | 0.105 | 0.095 | 0.095 | 0.051 | 0.114 | 0.051 | 0.051 | 0.304 | 0.304 | 0.304 | 0.265 | 1.117 | 1.108 | 1.095 | 1.105 | 5.294 | 0.111 | 0.111 | 0.111 | 0.642 | 0.523 | 0.358 | 0.358 | 0.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.015 | 0.015 | 0.015 | 0.015 | 6.732 | 6.732 | 6.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 108.865 | 109.416 | 108.316 | 49.824 | 49.862 | 119.748 | 61.933 | 61.933 | 62.571 | 62.714 | 75.119 | 75.168 | 72.862 | 71.15 | 1.004 | 1.037 | 1.15 | 1.087 | 0.922 | 1.388 | 0.01 | 0.011 | 6.191 | 6.445 | 6.745 | 6.485 | 2.275 | 3.011 | 4.838 | 5 | 7.512 | 8.787 | 6.189 | 7.568 | 2.111 | 3.601 | 0.379 | 6.036 | 0.725 | 0.187 | 0.234 | 0.234 | 0 | 0 | 0 | 0 | 0 | 0 | -54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.936 | 1.483 | 1.343 | 1.333 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 130.58 | 132.086 | 120.896 | 129.431 | 132.903 | 134.887 | 140.032 | 128.416 | 129.949 | 133.274 | 143.656 | 145.391 | 142.209 | 143.365 | 135.614 | 136.806 | 71.915 | 71.24 | 4.434 | 4.271 | 2.718 | 1.142 | 97.722 | 99.525 | 99.372 | 23.054 | 271.986 | 274.407 | 273.25 | 276.054 | 274.077 | 124.48 | 118.541 | 116.377 | 110.513 | 102.719 | 92.249 | 91.214 | 87.169 | 215.151 | 223.752 | 224.8 | 218.045 | 219.664 | 218.811 | 221.464 | 277.738 | 266.938 | 185.546 | 185.143 | 478.515 | 475.02 | 479.991 | 484.516 | 1,091.616 | 1,098.586 | 1,089.955 | 1,100.156 | 1,113.415 | 1,131.036 | 1,150.078 | 1,164.44 | 1,258.92 | 1,285.624 | 1,296.605 | 1,273.674 | 1,353.022 | 1,371.695 | 1,393.428 | 1,411.001 | 1,501.615 | 1,518.982 | 1,540.477 | 1,551.104 | 1,483.813 | 1,501.081 | 1,516.445 | 1,533.162 | 1,559.524 | 1,578.813 | 1,583.539 | 1,565.978 | 1,568.368 | 1,570.514 | 1,575.655 | 1,579.76 | 1,556.213 | 1,544.304 |
Totaal activa
| 351.017 | 372.161 | 342.916 | 345.206 | 361.526 | 396.39 | 416.534 | 383.125 | 416.096 | 432.971 | 400.193 | 369.144 | 357.217 | 366.648 | 361.846 | 352.177 | 318.936 | 345.331 | 143.971 | 93.909 | 131.317 | 150.59 | 207.389 | 235.509 | 288.311 | 194.71 | 4,008.294 | 4,254.781 | 4,966.601 | 4,547.588 | 3,949.925 | 533.921 | 450.162 | 471.628 | 436.387 | 392.518 | 379.851 | 403.195 | 410.34 | 398.874 | 425.113 | 429.866 | 435.463 | 456.023 | 476.337 | 478.484 | 593.829 | 627.909 | 473.654 | 500.072 | 671.422 | 628.904 | 605.066 | 607.737 | 1,305.691 | 1,305.345 | 1,338.139 | 1,379.175 | 1,324.539 | 1,415.399 | 1,402.934 | 1,395.422 | 1,503.765 | 1,540.878 | 1,643.403 | 1,616.653 | 1,881.483 | 1,828.698 | 1,794.325 | 1,778.081 | 1,996.077 | 2,021.704 | 2,041.399 | 2,047.187 | 2,087.134 | 2,062.208 | 2,080.169 | 2,171.192 | 2,329.958 | 2,287.562 | 2,356.561 | 2,287.978 | 2,220.665 | 2,226.948 | 2,220.894 | 2,224.564 | 2,108.765 | 1,968.34 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 42.864 | 51.57 | 44.182 | 34.795 | 49.835 | 51.666 | 58.932 | 43.214 | 54.015 | 77.566 | 78.394 | 31.261 | 24.183 | 30.73 | 32.299 | 34.023 | 19.484 | 39.446 | 46.539 | 23.274 | 65.038 | 78.312 | 57.213 | 73.083 | 111.442 | 130.421 | 1,285.308 | 1,188.607 | 2,760.409 | 2,602.176 | 1,022.713 | 151.959 | 56.275 | 74.079 | 66.494 | 34.237 | 17.026 | 24.328 | 36.461 | 63.133 | 66.135 | 76.099 | 77.865 | 97.863 | 109.839 | 120.729 | 132.38 | 144.142 | 124.671 | 147.864 | 245.193 | 250.507 | 239.737 | 233.892 | 242.891 | 238.183 | 208.524 | 217.341 | 249.627 | 286.647 | 282.693 | 287.201 | 254.791 | 265.276 | 265.226 | 236.691 | 308.044 | 254.511 | 236.733 | 218.034 | 306.377 | 288.759 | 287.419 | 211.533 | 167.464 | 153.644 | 234.388 | 306.461 | 270.859 | 175.955 | 226.629 | 248.525 | 169.617 | 136.376 | 222.446 | 187.11 | 85.139 | 168.6 |
Kortlopende schulden
| 0 | 0 | 2.67 | 36.398 | 7.058 | 7.735 | 3.298 | 3.764 | 6.076 | 6.046 | 4.8 | 15.667 | 12.152 | 20.848 | 10 | 9.25 | 5.625 | 13.5 | -5.987 | 11.6 | 7 | 12 | 5 | 5 | 8.5 | 30.675 | 732.771 | 756.658 | 666.372 | 539.56 | 716.402 | 65.55 | 50 | 65.5 | 10 | 11.4 | 12.4 | 31.9 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 194.72 | 194.72 | 194.72 | 194.72 | 195.62 | 195.62 | 195.62 | 199.19 | 123.36 | 195.62 | 123.36 | 123.36 | 120.66 | 120.66 | 120.66 | 120.66 | 149.87 | 150.08 | 370.22 | 370.42 | 395.2 | 401.8 | 381.32 | 382.68 | 383.23 | 404.42 | 373.86 | 374.95 | 387.733 | 387.733 | 388.995 | 432.589 | 358.498 | 361.498 | 329.498 | 352.418 | 328.943 | 504.252 |
Belastingschulden
| 5.886 | 9.635 | 6.56 | 7.094 | 14.211 | 19.917 | 13.691 | 12.054 | 10.316 | 10.049 | 9.772 | 9.997 | 9.099 | 9.405 | 5.693 | 7.743 | 7.78 | 9.618 | 7.531 | 7.332 | 8.006 | 8.472 | 1.723 | 6.033 | 3.027 | 3.347 | 25.945 | 10.533 | 9.658 | 15.635 | 64.17 | 3.83 | 2.552 | 5.605 | 3.828 | 1.965 | -1.023 | 3.753 | 5.89 | 1.391 | 0.052 | 0.053 | 0.025 | 0.025 | 0.025 | 0.026 | -8.867 | -16.496 | 0.451 | 0.432 | 8.235 | 7.604 | 7.895 | 7.363 | 11.51 | 10.898 | 8.376 | 7.385 | 8.316 | 8.516 | 9.222 | 7.494 | 9.526 | 7.551 | 6.996 | 6.3 | 7.614 | 11.924 | 8.735 | 7.517 | 13.999 | 12.564 | 11.894 | 18.617 | 12.128 | 14.928 | 12.815 | 8.237 | 17.985 | 11.813 | 23.71 | 3.96 | 30.629 | 26.536 | 9.864 | -3.237 | 14.695 | 5.825 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 209.657 | 243.665 | 266.763 | 264.003 | 278.664 | 4.639 | 1.552 | 6.954 | 9.346 | 0 | 234.736 | 298.529 | 268.533 | 242.094 | 231.415 | 96.92 | 63.852 | 42.594 | 36.734 | 41.452 | 48.099 | 51.96 | 28.256 | 1,471.603 | 1,787.367 | 939.394 | 753.326 | 533.327 | 8.344 | -8.463 | 10.402 | 25.208 | 20.972 | -3.598 | 22.153 | 13.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 999.16 | 947.953 | 947.897 | 925.395 | 946.132 | 939.278 | 927.598 | 918.033 | 937.205 | 988.667 | 981.191 | 971.837 | 947.394 | 940.569 | 982.92 | 914.934 | 899.035 | 885.82 | 731.436 | 721.892 | 726.392 | 708.877 | 352.412 | 334.642 | 309.202 | 282.262 | 185.723 | 145.132 | 135.176 | 123.37 | 116.872 | 77.367 | 112.579 | 116.267 | 117.404 | 81.061 | 28.973 | 23.775 |
Overige kortlopende verplichtingen
| 217.756 | 248.151 | 230.86 | 201.941 | 226.016 | 248.157 | 253.059 | 265.29 | 290.478 | 285.659 | 243.034 | 238.881 | 223.335 | 230.531 | 245.835 | 231.509 | 212.128 | 201.217 | 90.082 | 53.521 | 40.003 | 40.213 | 40.687 | 43.068 | 49.827 | -20.414 | 1,492.828 | 1,846.201 | 1,076.979 | 737.69 | 1,254.897 | 4.868 | 19.985 | 5.909 | 39.746 | 34.711 | 28.425 | 18.624 | 22.956 | 22.962 | 23.237 | 20.262 | 23.923 | 25.504 | 30.034 | 27.099 | 36.072 | 38.603 | 41.126 | 30.698 | 1,075.772 | 1,018.136 | 999.493 | 993.938 | 994.488 | 946.784 | 996.408 | 1,018.936 | 1,051.557 | 1,023.159 | 1,077.782 | 1,052.279 | 962.685 | 940.241 | 989.884 | 915.937 | 903.912 | 901.885 | 771.414 | 744.036 | 727.595 | 713.149 | 424.176 | 455.455 | 373.696 | 309.863 | 248.733 | 211.181 | 213.995 | 223.428 | 219.508 | 109.026 | 103.852 | 152.603 | 115.833 | 148.566 | 122.043 | 29.189 |
Totaal kortlopende verplichtingen
| 266.505 | 309.357 | 284.272 | 282.107 | 301.962 | 327.474 | 330.868 | 329.988 | 360.884 | 379.321 | 336 | 295.807 | 268.77 | 291.514 | 348.433 | 315.653 | 271.277 | 286.258 | 164.029 | 105.88 | 120.048 | 138.996 | 104.623 | 127.183 | 172.797 | 144.028 | 3,561.655 | 3,801.999 | 4,513.417 | 4,093.75 | 3,471.614 | 226.207 | 128.811 | 151.094 | 120.068 | 82.314 | 56.828 | 78.604 | 83.308 | 87.487 | 89.424 | 96.415 | 101.813 | 123.391 | 139.899 | 147.855 | 159.585 | 166.248 | 157.205 | 178.994 | 1,523.92 | 1,470.968 | 1,441.845 | 1,429.913 | 1,444.51 | 1,391.486 | 1,408.928 | 1,442.852 | 1,432.859 | 1,513.941 | 1,493.057 | 1,470.333 | 1,347.662 | 1,333.728 | 1,382.765 | 1,279.588 | 1,369.441 | 1,318.399 | 1,387.102 | 1,340.007 | 1,443.172 | 1,416.272 | 1,104.81 | 1,068.285 | 936.517 | 882.855 | 869.796 | 900.83 | 890.572 | 798.928 | 858.841 | 794.1 | 662.596 | 677.014 | 677.642 | 684.857 | 550.82 | 707.865 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 41.372 | 11.679 | 5.672 | 10.441 | 40.332 | 42.031 | 40.893 | 30.747 | 31.214 | 32.504 | 31.893 | 32.999 | 32.843 | 3.703 | 1.375 | 5 | 5 | 5.128 | 0 | 0 | 0 | 0 | 0 | 79.05 | 0 | 79.05 | 47.43 | 47.43 | 47.43 | 47.43 | 0 | 0 | 15.55 | 15.55 | 0 | 0 | 31.05 | 31.05 | 31.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.26 | 72.26 | 72.26 | 72.26 | 72.26 | 72.26 | 0 | 0 | 360.22 | 360.22 | 632.92 | 632.92 | 660.78 | 681.12 | 681.12 | 681.12 | 716.55 | 734.5 | 734.5 | 734.5 | 791.638 | 791.638 | 791.638 | 791.638 | 807.064 | 733.813 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3.143 | 3.286 | 3.429 | 1.693 | 1.702 | 1.73 | 1.758 | 1.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.66 | 0 | 12.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -360.22 | -360.22 | -632.92 | -632.92 | -660.78 | -681.12 | -681.12 | -681.12 | -716.55 | -734.5 | -734.5 | -734.5 | -791.638 | -791.638 | -791.638 | -791.638 | -807.064 | -733.813 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2.747 | 2.892 | 1.965 | 3.521 | 3.956 | 3.956 | 0 | 0 | 0 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.129 | 0.127 | 0.128 | 0.129 | 0.261 | 0.397 | 0.084 | 0.669 | 4.871 | 0.266 | 0.289 | 0.311 | 0.334 | 0.357 | 0.403 | 0.403 | 0.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 87.397 | 36.73 | 36.73 | 36.73 | 0 | 0 | 0 | -0.119 | 16.417 | 16.136 | 15.858 | 15.582 | 9.547 | 9.547 | 9.117 | 8.989 | 29.719 | 29.719 | 37.348 | 37.348 | 113.05 | 34 | 113.05 | -41.236 | 0 | 0 | 0 | 0 | 79.05 | 0 | 0 | 0 | 15.55 | 15.55 | 0 | 0 | 0 | 0 | 17.044 | 0 | 12.276 | 12.313 | 12.349 | 0 | 10.871 | 10.907 | 9.944 | 9.98 | 7.816 | 7.853 | 7.889 | 5.563 | 5.528 | 4.834 | 4.834 | 3.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 44.119 | 14.571 | 95.034 | 50.692 | 81.018 | 82.717 | 40.893 | 30.747 | 31.214 | 32.504 | 48.31 | 49.135 | 48.701 | 19.286 | 10.922 | 14.547 | 14.117 | 14.117 | 29.719 | 29.719 | 37.348 | 37.348 | 116.179 | 116.32 | 116.463 | 37.943 | 49.384 | 49.53 | 49.244 | 49.857 | 85.706 | 0.266 | 15.839 | 15.861 | 15.884 | 15.907 | 31.453 | 31.453 | 31.528 | 17.66 | 17.044 | 12.955 | 12.276 | 12.313 | 12.349 | 12.335 | 10.871 | 10.907 | 9.944 | 9.98 | 7.816 | 7.853 | 7.889 | 5.563 | 5.528 | 4.834 | 4.834 | 3.834 | 0 | 0 | 0 | 0 | 72.26 | 72.26 | 72.26 | 72.26 | 72.26 | 72.26 | 0 | 0 | 360.222 | 360.222 | 632.922 | 632.922 | 660.782 | 681.122 | 681.122 | 681.122 | 716.552 | 734.502 | 734.502 | 734.502 | 791.64 | 791.64 | 791.64 | 791.64 | 807.067 | 733.815 |
Totaal passiva
| 310.624 | 323.928 | 379.306 | 332.798 | 382.98 | 410.191 | 371.761 | 360.736 | 392.098 | 411.825 | 384.31 | 344.941 | 317.471 | 310.8 | 359.354 | 330.2 | 285.394 | 300.375 | 193.748 | 135.599 | 157.396 | 176.345 | 220.802 | 243.503 | 289.26 | 181.971 | 3,611.039 | 3,851.529 | 4,562.662 | 4,143.607 | 3,557.321 | 226.473 | 144.65 | 166.956 | 135.952 | 98.221 | 88.281 | 110.057 | 114.836 | 105.146 | 106.468 | 109.371 | 114.09 | 135.704 | 152.247 | 160.19 | 170.456 | 177.156 | 167.149 | 188.975 | 1,531.737 | 1,478.82 | 1,449.734 | 1,435.476 | 1,450.038 | 1,396.319 | 1,413.762 | 1,446.685 | 1,432.859 | 1,513.941 | 1,493.057 | 1,470.333 | 1,419.922 | 1,405.988 | 1,455.025 | 1,351.848 | 1,441.701 | 1,390.659 | 1,387.102 | 1,340.007 | 1,803.394 | 1,776.495 | 1,737.732 | 1,701.208 | 1,597.3 | 1,563.977 | 1,550.918 | 1,581.952 | 1,607.124 | 1,533.43 | 1,593.343 | 1,528.602 | 1,454.236 | 1,468.654 | 1,469.282 | 1,476.498 | 1,357.887 | 1,441.68 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.399 | 2.792 | 1.237 | 0.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 617.08 | 617.08 | 617.08 | 617.08 | 617.08 | 617.08 | 617.08 | 617.08 | 617.08 | 617.08 | 617.08 | 617.08 | 583.85 | 583.85 | 583.85 | 583.85 | 583.85 | 583.85 | 583.85 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 533.78 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 410.6 | 205.3 | 170.3 | 170.3 | 170.3 | 170.3 | 170.3 | 170.3 | 170.3 | 170.3 | 170.3 | 170.3 | 170.3 | 170.3 | 170.3 | 170.3 | 120.3 |
Ingehouden winsten
| -1,482.719 | -1,477.052 | -1,471.452 | -1,422.971 | -1,439.405 | -1,433.939 | -1,380.193 | -1,378.638 | -1,374.739 | -1,366.059 | -1,336.873 | -1,322.556 | -1,302.721 | -1,285.87 | -1,259.176 | -1,244.086 | -1,212.891 | -1,204.672 | -1,250.435 | -1,244.501 | -1,232.78 | -1,225.065 | -1,211.587 | -1,206.983 | -1,200.763 | -1,186.671 | -911.064 | -903.622 | -898.158 | -898.638 | -901.749 | -905.506 | -906.358 | -907.193 | -910 | -913.69 | -915.175 | -913.931 | -909.46 | -904.901 | -879.983 | -878.133 | -877.256 | -878.309 | -874.538 | -880.334 | -775.255 | -747.875 | -892.124 | -887.531 | -1,528.045 | -1,517.646 | -1,512.397 | -1,495.469 | -812.077 | -758.704 | -743.353 | -735.241 | -776.05 | -766.272 | -757.853 | -742.641 | -583.887 | -534.117 | -480.541 | -404.243 | -225.268 | -226.942 | -257.761 | -227.149 | -474.439 | -421.908 | -364.244 | -321.787 | -170.601 | -162.384 | -131.326 | -71.383 | 65.169 | 96.463 | 105.533 | 101.69 | 111.651 | 103.515 | 96.834 | 93.289 | 98.711 | 93.598 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 248.247 | -0 | -0 | 834.317 | 243.778 | 829.752 | 236.256 | 820.684 | 223.9 | 797.871 | 214.706 | 746.153 | 166.445 | 725.263 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.201 | -0.399 | -2.792 | -1.237 | -0.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 902.815 | 902.815 | 815.992 | 815.992 | 815.229 | 813.719 | -43.051 | 790.256 | -64.318 | 782.728 | 746.606 | 738.834 | 766.327 | 762.87 | -84.872 | 683.064 | -63.088 | 662.208 | 620.973 | 671.043 | 666.283 | 666.283 | 664.848 | 664.848 | 664.848 | 674.418 | 643.064 | 530.499 | 662.056 | 530.899 | 664.197 | 664.848 | 664.848 | 664.848 | 643.064 | 664.848 | 664.901 | 664.901 | 664.848 | 664.848 | 664.848 | 664.848 | 664.848 | 664.848 | 664.848 | 664.848 | 664.848 | 664.848 | 809.097 | 664.848 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 257.13 | 253.29 | 253.29 | 253.29 | 253.29 | 254.996 | 254.996 | 461.177 | 496.177 | 490.135 | 490.135 | 490.135 | 490.135 | 487.163 | 487.163 | 487.163 | 487.163 | 484.478 | 484.478 | 484.478 | 484.478 | 481.867 | 312.761 |
Totaal eigen vermogen van aandeelhouders
| 37.176 | 42.843 | -38.38 | 10.101 | -7.096 | -3.14 | 49.936 | 28.698 | 29.558 | 33.755 | 26.813 | 33.358 | 47.456 | 60.85 | 7.739 | 22.829 | 33.133 | 41.386 | -45.612 | -39.678 | -32.717 | -25.002 | -12.959 | -8.355 | -2.134 | 11.958 | 288.765 | 294.608 | 297.678 | 298.753 | 296.229 | 293.122 | 292.271 | 291.436 | 288.628 | 284.938 | 283.506 | 284.751 | 289.169 | 293.728 | 318.645 | 320.496 | 321.373 | 320.319 | 324.09 | 318.295 | 423.373 | 450.754 | 306.505 | 311.098 | -860.315 | -849.916 | -844.667 | -827.739 | -144.347 | -90.974 | -75.623 | -67.511 | -108.32 | -98.542 | -90.123 | -74.911 | 83.843 | 133.613 | 187.189 | 263.487 | 438.622 | 436.948 | 406.129 | 436.741 | 191.156 | 243.687 | 302.233 | 344.691 | 489.835 | 498.051 | 529.109 | 589.052 | 722.632 | 753.926 | 762.996 | 759.152 | 766.429 | 758.293 | 751.612 | 748.067 | 750.878 | 526.66 |
Totaal eigen vermogen
| 40.393 | 48.233 | -36.389 | 12.407 | -21.454 | -13.801 | 44.773 | 22.389 | 23.997 | 21.146 | 15.883 | 24.202 | 39.746 | 55.848 | 2.492 | 21.976 | 33.542 | 44.956 | -49.777 | -41.689 | -26.079 | -25.754 | -13.412 | -7.994 | -0.949 | 12.739 | 397.255 | 403.253 | 403.939 | 403.981 | 392.605 | 307.448 | 305.512 | 304.672 | 300.435 | 294.297 | 291.57 | 293.138 | 295.505 | 293.728 | 318.645 | 320.496 | 321.373 | 320.319 | 324.09 | 318.295 | 423.373 | 450.754 | 306.505 | 311.098 | -860.315 | -849.916 | -844.667 | -827.739 | -144.347 | -90.974 | -75.623 | -67.511 | -108.32 | -98.542 | -90.123 | -74.911 | 83.843 | 134.89 | 188.378 | 264.806 | 439.783 | 438.039 | 407.223 | 438.074 | 192.683 | 245.209 | 303.667 | 345.979 | 489.835 | 498.231 | 529.251 | 589.239 | 722.834 | 754.131 | 763.218 | 759.375 | 766.429 | 758.293 | 751.612 | 748.067 | 750.878 | 526.66 |
Totaal passiva en aandeelhoudersvermogen
| 351.017 | 372.161 | 342.916 | 345.206 | 361.526 | 396.39 | 416.534 | 383.125 | 416.096 | 432.971 | 400.193 | 369.144 | 357.217 | 366.648 | 361.846 | 352.177 | 318.936 | 345.331 | 143.971 | 93.909 | 131.317 | 150.59 | 207.389 | 235.509 | 288.311 | 194.71 | 4,008.294 | 4,254.781 | 4,966.601 | 4,547.588 | 3,949.925 | 533.921 | 450.162 | 471.628 | 436.387 | 392.518 | 379.851 | 403.195 | 410.34 | 398.874 | 425.113 | 429.866 | 435.463 | 456.023 | 476.337 | 478.484 | 593.829 | 627.909 | 473.654 | 500.072 | 671.422 | 628.904 | 605.066 | 607.737 | 1,305.691 | 1,305.345 | 1,338.139 | 1,379.175 | 1,324.539 | 1,415.399 | 1,402.934 | 1,395.422 | 1,503.765 | 1,540.878 | 1,643.403 | 1,616.653 | 1,881.483 | 1,828.698 | 1,794.325 | 1,778.081 | 1,996.077 | 2,021.704 | 2,041.399 | 2,047.187 | 2,087.134 | 2,062.208 | 2,080.169 | 2,171.192 | 2,329.958 | 2,287.562 | 2,356.561 | 2,287.978 | 2,220.665 | 2,226.948 | 2,220.894 | 2,224.564 | 2,108.765 | 1,968.34 |