
Pengxin International Mining Co.,Ltd
SSE:600490.SS
4.81 (CNY) • At close April 30, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2002 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 789.892 | 839.334 | 865.483 | 1,082.64 | 488.315 | 950.528 | 805.973 | 795.093 | 857.147 | 858.491 | 806.027 | 1,166.754 | 1,402.459 | 1,455.105 | 1,689.883 | 1,359.011 | 1,524.806 | 1,418.376 | 1,636.902 | 1,867.709 | 1,460.804 | 1,944.479 | 2,197.804 | 1,514.421 | 1,537.722 | 1,384.778 | 2,097.407 | 1,770.975 | 1,438.335 | 2,552.236 | 1,358.463 | 830.179 | 2,676.962 | 773.258 | 1,100.573 | 1,308.004 | 1,416.252 | 1,212.906 | 1,247.621 | 1,384.19 | 970.849 | 977.178 | 1,145.982 | 1,241.961 | 949.668 | 1,071.072 | 937.927 | 1,013.561 | 912.669 | 880.581 | 843.459 | 1,485 | 193.266 | 71.478 | 59.337 | 30.505 | 27.723 | 64.77 | 50.347 | 42.615 | 26.773 | 68.622 | 65.783 | 46.993 | 34.019 | 54.551 | 60.522 | 61.47 | 61.327 | 59.353 | 71.447 | 74.851 | 85.158 | 125.001 | 53.002 | 67.818 | 67.841 | 107.191 | 185.905 | 170.848 | 170.549 | 186.811 | 176.835 | 177.427 | 181.681 | 185.189 | 214.773 | 229.369 | 8.981 |
Kortetermijnbeleggingen
| 156.163 | 102.444 | 124.977 | 10.374 | 10.991 | 11.395 | 10.993 | 11.658 | 15.078 | 14.92 | 7.194 | 9.949 | 11.929 | 3.092 | 5.281 | 7.624 | 10.47 | 7.829 | 2.438 | 244.815 | 246.707 | 278.228 | 379.496 | 337.471 | 402.568 | 374.549 | 12.097 | 32.498 | 4.881 | 1.111 | 4.757 | 1,453.956 | 2.391 | 8.314 | 0 | 40.095 | 0.042 | 0 | -28.132 | 0 | 2.775 | -36.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.006 | 2.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 946.055 | 941.778 | 990.46 | 1,093.013 | 499.306 | 961.923 | 816.966 | 806.751 | 872.225 | 873.411 | 813.22 | 1,176.702 | 1,414.388 | 1,458.197 | 1,695.164 | 1,366.635 | 1,535.276 | 1,426.205 | 1,639.34 | 2,112.524 | 1,707.51 | 2,222.706 | 2,577.301 | 1,851.892 | 1,940.29 | 1,759.327 | 2,109.504 | 1,803.473 | 1,443.217 | 2,553.347 | 1,363.22 | 830.179 | 2,679.353 | 781.572 | 1,100.573 | 1,308.004 | 1,416.294 | 1,212.906 | 1,247.621 | 1,384.19 | 973.624 | 977.178 | 1,145.982 | 1,241.961 | 949.668 | 1,071.072 | 937.927 | 1,013.561 | 912.669 | 880.581 | 845.465 | 1,487.612 | 193.266 | 71.478 | 59.337 | 30.505 | 27.723 | 64.77 | 50.347 | 42.615 | 26.773 | 68.622 | 65.783 | 46.993 | 34.019 | 54.551 | 60.522 | 61.47 | 61.327 | 59.353 | 71.447 | 74.851 | 85.158 | 125.001 | 53.002 | 67.818 | 67.841 | 107.191 | 185.905 | 170.848 | 170.549 | 186.811 | 176.835 | 177.427 | 181.681 | 185.189 | 214.773 | 229.369 | 8.981 |
Nettovorderingen
| 96.69 | 119.374 | 178.897 | 201.539 | 265.275 | 434.173 | 463.711 | 429.387 | 514.805 | 521.077 | 399.002 | 438.579 | 444.103 | 188.462 | 0 | 135.971 | 171.731 | 668.839 | 848.545 | 325.167 | 1,029.959 | 1,113.7 | 1,397.087 | 377.48 | 384.581 | 42.668 | 609.284 | 237.316 | 127.091 | 11.099 | 45.195 | 51.623 | 28.428 | 23.982 | 33.524 | 56.997 | 104.618 | 99.896 | 75.209 | 0 | 101.15 | 84.476 | 65.941 | 106.984 | 156.572 | 155.968 | 140.684 | 0 | 46.062 | 481.807 | 0 | 0 | 0 | 20.025 | 133.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.168 | 69.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 1,455.328 | 1,103.088 | 1,220.79 | 972.008 | 945.1 | 858.324 | 1,001.961 | 1,125.653 | 1,157.252 | 1,127.053 | 1,589.583 | 1,285.993 | 1,289.347 | 1,334.89 | 1,361.475 | 1,336.437 | 1,196.005 | 1,188.318 | 980.416 | 985.841 | 1,208.049 | 1,129.231 | 958.892 | 833.938 | 847.944 | 920.17 | 784.646 | 856.903 | 761.449 | 716.579 | 561.759 | 581.252 | 544.528 | 570.411 | 436.384 | 486.02 | 296.298 | 289.916 | 289.719 | 340.178 | 343.784 | 269.262 | 299.319 | 203.098 | 232.104 | 151.069 | 246.172 | 335.801 | 159.508 | 173.446 | 243.34 | 74.483 | 73.379 | 68.576 | 72.747 | 92.984 | 86.071 | 88.176 | 93.752 | 102.522 | 104.079 | 91.607 | 175.851 | 168.586 | 155.814 | 141.434 | 150.706 | 146.956 | 104.712 | 111.339 | 107.091 | 122.223 | 108.943 | 108.317 | 87.016 | 99.448 | 86.653 | 90.135 | 79.063 | 64.43 | 70.352 | 72.614 | 82.58 | 94.377 | 84.909 | 58.573 | 51.43 | 54.732 | 68.414 |
Overige vlottende activa
| 663.382 | 706.52 | 701.63 | 682.17 | 641.189 | 609.878 | 617.049 | 652.744 | 763.78 | 721.077 | 789.037 | 775.914 | 607.187 | 399.28 | 898.236 | 610.103 | 609.935 | 789.649 | 1,090.012 | 1,360.252 | 740.751 | 1,741.695 | 846.813 | 2,273.31 | 898.984 | 761.486 | 553.463 | 1,322.537 | 1,624.652 | 265.649 | 1,329.949 | 1,685.065 | 304.002 | 364.126 | 509.143 | 248.57 | 427.149 | 142.694 | 292.337 | 270.654 | 393.867 | 124.043 | 172.434 | 343.554 | 376.449 | 353.518 | 577.244 | 667.622 | 1,174.797 | 800.781 | 580.577 | 120.74 | 37.498 | 47.393 | 99.796 | 25.451 | 60.523 | 89.183 | 101.86 | 80.789 | 71.432 | 76.829 | 49.542 | 51.76 | 64.528 | 87.591 | 113.784 | 125.748 | 166.641 | 121.888 | 122.284 | 116.438 | 125.776 | 78.619 | 92.357 | 73.948 | 60.423 | 25.445 | 58.612 | 67.708 | 80.253 | 67.279 | 54.285 | 59.098 | 64.788 | 76.825 | 75.134 | 57.883 | 30.558 |
Totaal vlottende activa
| 3,161.455 | 2,870.761 | 3,091.777 | 2,948.73 | 2,350.869 | 2,864.298 | 2,899.687 | 3,014.535 | 3,308.063 | 3,361.173 | 3,590.841 | 3,677.188 | 3,755.025 | 3,380.83 | 3,954.876 | 3,449.147 | 3,512.947 | 3,404.173 | 3,890.461 | 4,783.785 | 4,686.269 | 5,335.741 | 5,780.093 | 5,336.62 | 3,995.804 | 3,483.651 | 4,056.898 | 4,220.229 | 3,956.409 | 3,541.51 | 3,406.983 | 3,148.119 | 3,527.883 | 1,740.091 | 2,107.332 | 2,099.592 | 2,139.741 | 1,745.413 | 1,904.887 | 2,115.998 | 1,711.275 | 1,454.96 | 1,683.676 | 1,895.598 | 1,714.793 | 1,731.627 | 1,902.027 | 2,016.984 | 2,293.036 | 2,029.141 | 1,669.383 | 1,682.835 | 304.143 | 159.738 | 231.88 | 148.939 | 174.316 | 242.129 | 245.96 | 225.925 | 202.284 | 237.058 | 291.176 | 267.339 | 254.362 | 283.576 | 325.012 | 334.174 | 332.68 | 292.58 | 300.822 | 313.512 | 319.877 | 311.938 | 232.375 | 241.214 | 214.917 | 222.771 | 323.58 | 302.986 | 321.154 | 326.703 | 313.699 | 330.902 | 331.378 | 320.588 | 341.337 | 341.985 | 107.953 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,064.368 | 3,103.989 | 3,134.135 | 3,194.578 | 3,224.117 | 3,151.236 | 3,245.885 | 3,330.939 | 3,241.602 | 3,279.924 | 3,327.087 | 3,212.565 | 3,070.461 | 3,076.989 | 3,055.11 | 3,031.068 | 3,091.732 | 3,072.456 | 3,170.429 | 3,282.635 | 3,291.475 | 3,161.073 | 3,078.731 | 2,998.807 | 2,948.501 | 2,985.201 | 2,549.591 | 2,365.914 | 2,069.058 | 2,377.448 | 2,297.62 | 2,415.737 | 2,502.801 | 2,580.108 | 2,541.24 | 2,592.473 | 2,560.066 | 2,613.2 | 2,495.296 | 2,385.623 | 2,361.596 | 2,436.898 | 2,379.196 | 2,401.331 | 2,408.268 | 2,401.029 | 2,092.896 | 2,113.806 | 1,844.373 | 1,880.982 | 1,919.862 | 56.795 | 59.205 | 60.435 | 62.224 | 63.843 | 66.498 | 70.428 | 105.748 | 106.333 | 107.986 | 110.457 | 124.155 | 123.925 | 127.368 | 131.121 | 133.708 | 159.057 | 153 | 155.638 | 152.767 | 143.923 | 133.096 | 133.962 | 142.235 | 135.735 | 129.177 | 120.762 | 118.062 | 110.78 | 97.74 | 90.586 | 86.675 | 84.775 | 81.87 | 78.299 | 70.347 | 65.135 | 64.366 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 1.44 | 1.483 | 1.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.005 | 1.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 46.949 | 45.437 | 1.496 | 0.502 | 0.576 | 0.654 | 0.241 | 0.313 | 0.412 | 0.503 | 0.547 | 0.666 | 0.917 | 1.162 | 1.299 | 1.543 | 1.796 | 2.047 | 2.669 | 2.98 | 3.271 | 3.712 | 3.916 | 3.949 | 4.442 | 5.034 | 3.757 | 3.976 | 6.589 | 14.388 | 37.664 | 54.349 | 67.897 | 79.554 | 88.241 | 97.891 | 106.204 | 116.584 | 121.486 | 100.193 | 115.176 | 141.825 | 148.904 | 161.896 | 170.122 | 176.326 | 182.423 | 190.52 | 200.59 | 208.431 | 270.333 | 34.931 | 35.403 | 35.65 | 19.277 | 19.529 | 20.01 | 20.112 | 21.949 | 22.249 | 22.548 | 22.848 | 30.228 | 30.961 | 31.688 | 32.418 | 41.491 | 39.866 | 41.786 | 40.583 | 35.378 | 27.487 | 23.604 | 24.269 | 28.535 | 28.696 | 29.07 | 28.024 | 9.48 | 9.536 | 9.592 | 9.647 | 9.703 | 9.759 | 9.812 | 9.871 | 9.927 | 9.985 | 10.095 |
Goodwill en immateriële activa
| 46.949 | 45.437 | 1.496 | 0.502 | 0.576 | 0.654 | 1.681 | 1.796 | 1.892 | 0.503 | 0.547 | 0.666 | 0.917 | 1.162 | 1.299 | 1.543 | 1.796 | 2.047 | 2.669 | 2.98 | 3.271 | 3.712 | 3.916 | 3.949 | 4.442 | 5.034 | 3.757 | 3.976 | 6.589 | 14.388 | 37.664 | 54.349 | 67.897 | 79.554 | 88.241 | 97.891 | 106.204 | 116.584 | 121.486 | 100.193 | 115.176 | 141.825 | 148.904 | 161.896 | 170.122 | 176.326 | 182.423 | 190.52 | 200.59 | 208.431 | 270.333 | 34.931 | 35.403 | 35.65 | 19.277 | 19.529 | 20.01 | 20.112 | 21.949 | 22.249 | 22.548 | 22.848 | 30.228 | 30.961 | 31.688 | 32.418 | 41.491 | 39.866 | 41.786 | 40.583 | 36.383 | 28.492 | 23.604 | 24.269 | 28.535 | 28.696 | 29.07 | 28.024 | 9.48 | 9.536 | 9.592 | 9.647 | 9.703 | 9.759 | 9.812 | 9.871 | 9.927 | 9.985 | 10.095 |
Langetermijnbeleggingen
| 501.731 | 589.531 | 827.174 | 914.173 | 1,818.822 | 1,798.242 | 1,701.999 | 1,710.004 | 1,696.278 | 1,682.27 | 1,496.097 | 1,476.18 | 1,483.468 | 1,497.226 | 1,543.989 | 1,540.845 | 1,514.84 | 1,503.418 | 1,184.256 | 831.74 | 831.392 | 798.104 | 933.278 | 649.692 | 1,103.867 | 1,145.113 | 1,822.071 | 1,779.246 | 1,853.072 | 1,801.966 | 1,837.993 | 1,760.445 | 1,370.206 | 184.87 | 42.02 | 42.368 | 29.566 | 14.358 | 43.199 | 19.963 | 17.891 | 56.426 | 21.748 | 23.352 | 21.458 | 20.025 | 21.272 | 22.486 | 22.581 | 25.58 | 1.354 | 0.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 63.266 | 73.103 | 89.145 | 84.93 | 85.576 | 82.742 | 83.414 | 79.752 | 76.915 | 76.763 | 40.997 | 40.349 | 41.186 | 39.489 | 34.003 | 29.766 | 30.71 | 32.755 | 48.93 | 59.922 | 38.63 | 50.429 | 51.903 | 55.028 | 117.131 | 116.043 | 42.578 | 74.114 | 9.329 | 5.818 | 0 | -1,760.445 | 0 | 0 | -42.02 | -42.368 | 0 | -14.358 | 2.787 | 0.669 | 0.672 | 0.669 | 3.25 | 3.011 | 0.592 | 0.587 | 0.316 | 0.318 | 0.322 | 0.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.521 | 3.936 | 3.533 | 4.485 | 1.366 | 1.211 | 1.044 | 0.946 | 2.142 | 2.178 | 2.31 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 630.239 | 564.179 | 279.959 | 388.935 | 376.683 | 352.552 | 346.498 | 348.66 | 337.638 | 387.341 | 677.789 | 678.696 | 652.012 | 627.735 | 336.161 | 341.764 | 347.994 | 384.013 | 351.185 | 602.491 | 601.567 | 715.184 | 560.017 | 549.838 | 585.747 | 537.682 | 568.326 | 501.975 | 322.618 | 262.705 | 7.391 | 1,768.19 | 17.451 | 19.844 | 57.438 | 61.35 | 22.286 | 43.446 | 19.284 | 27.944 | 34.9 | 0 | 41.602 | 45.16 | 47.455 | 49.185 | 51.459 | 37.594 | 26.789 | 28.017 | 33.711 | 2.612 | 3.53 | 3.435 | 5.532 | 5.259 | 4.229 | 3.961 | 4.904 | 4.713 | 6.109 | 6.03 | 7.252 | 7.607 | 7.922 | 7.375 | 28.002 | 7.561 | 7.249 | 7.138 | 7.12 | 6.497 | 7.853 | 7.001 | 6.749 | 6.567 | 2.214 | 1.51 | 0.994 | 0.709 | 2.264 | 3.129 | 3.209 | 7.876 | 8.306 | 8.751 | 8.321 | 7.899 | 9.843 |
Totaal niet-vlottende activa
| 4,306.554 | 4,376.239 | 4,331.91 | 4,583.118 | 5,505.774 | 5,385.426 | 5,379.477 | 5,471.15 | 5,354.325 | 5,426.8 | 5,542.517 | 5,408.457 | 5,248.042 | 5,242.6 | 4,970.562 | 4,944.986 | 4,987.072 | 4,994.689 | 4,757.469 | 4,779.768 | 4,766.334 | 4,728.502 | 4,627.844 | 4,257.314 | 4,759.689 | 4,789.072 | 4,986.322 | 4,725.224 | 4,260.665 | 4,462.325 | 4,180.668 | 4,238.276 | 3,958.355 | 2,864.376 | 2,686.92 | 2,751.715 | 2,718.122 | 2,773.23 | 2,682.053 | 2,534.392 | 2,530.235 | 2,635.818 | 2,594.701 | 2,634.749 | 2,647.895 | 2,647.152 | 2,348.367 | 2,364.723 | 2,094.657 | 2,143.332 | 2,225.26 | 95.248 | 98.138 | 99.52 | 87.033 | 88.631 | 90.737 | 94.501 | 132.601 | 133.294 | 136.642 | 139.335 | 165.156 | 166.429 | 170.511 | 175.4 | 204.567 | 207.695 | 203.078 | 204.305 | 198.412 | 181.09 | 166.862 | 165.232 | 177.519 | 170.999 | 160.462 | 150.296 | 128.536 | 121.025 | 109.595 | 103.362 | 99.587 | 102.41 | 99.988 | 96.921 | 88.595 | 83.019 | 84.304 |
Totaal activa
| 7,468.009 | 7,247 | 7,423.687 | 7,531.847 | 7,856.643 | 8,249.725 | 8,279.164 | 8,485.685 | 8,662.388 | 8,787.973 | 9,133.359 | 9,085.645 | 9,003.068 | 8,623.43 | 8,925.438 | 8,394.133 | 8,500.019 | 8,398.862 | 8,647.929 | 9,563.553 | 9,452.604 | 10,064.243 | 10,407.937 | 9,593.934 | 8,755.493 | 8,272.724 | 9,043.22 | 8,945.453 | 8,217.074 | 8,003.835 | 7,587.652 | 7,386.395 | 7,486.238 | 4,604.467 | 4,794.252 | 4,851.307 | 4,857.863 | 4,518.642 | 4,586.939 | 4,650.391 | 4,241.51 | 4,090.779 | 4,278.377 | 4,530.347 | 4,362.688 | 4,378.779 | 4,250.394 | 4,381.706 | 4,387.692 | 4,172.473 | 3,894.643 | 1,778.083 | 402.28 | 259.258 | 318.913 | 237.57 | 265.054 | 336.63 | 378.561 | 359.219 | 338.927 | 376.393 | 456.332 | 433.768 | 424.872 | 458.976 | 529.579 | 541.868 | 535.758 | 496.885 | 499.234 | 494.602 | 486.739 | 477.17 | 409.894 | 412.213 | 375.379 | 373.067 | 452.116 | 424.011 | 430.749 | 430.066 | 413.286 | 433.312 | 431.366 | 417.509 | 429.932 | 425.004 | 192.257 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 390.81 | 352.487 | 266.192 | 312.805 | 423.815 | 550.567 | 622.92 | 702.495 | 828.66 | 1,057.165 | 1,090.621 | 412.52 | 942.175 | 884.492 | 674.374 | 415.395 | 810.603 | 823.19 | 176.668 | 1,450.685 | 975.516 | 1,371.992 | 1,437.813 | 963.36 | 834.542 | 510.924 | 704.825 | 758.893 | 559.11 | 345.53 | 370.988 | 420.742 | 275.22 | 302.95 | 470.348 | 363.805 | 288.764 | 330.944 | 317.621 | 527.926 | 167.791 | 80.729 | 274.571 | 323.046 | 201.242 | 316.142 | 417.189 | 531.429 | 592.524 | 421.639 | 145.249 | 9.839 | 2.527 | 2.05 | 21.886 | 3.38 | 4.771 | 7.8 | 7.516 | 39.927 | 42.001 | 49.585 | 47.99 | 41.731 | 36.066 | 42.84 | 58.009 | 37.001 | 37.237 | 26.851 | 32.263 | 39.969 | 39.044 | 30.107 | 31.345 | 18.21 | 45.422 | 6.867 | 58.214 | 19.717 | 12.671 | 11.059 | 5.381 | 10.827 | 7.659 | 2.997 | 3.824 | 8.208 | 6.39 |
Kortlopende schulden
| 593.333 | 544.705 | 681.529 | 134.566 | 586.69 | 827.896 | 817.581 | 714.474 | 735.915 | 735.659 | 672.864 | 726.276 | 785.323 | 601.079 | 1,038.459 | 645.778 | 576.183 | 352.973 | 481.351 | 674.492 | 1,387.175 | 1,307.528 | 1,488.962 | 1,520.362 | 814.979 | 675.203 | 925.86 | 1,023.373 | 882.855 | 728.326 | 369 | 276.898 | 887 | 250 | 425 | 587 | 587 | 595.358 | 304 | 254 | 204 | 172 | 254.587 | 358.447 | 360.774 | 267.28 | 255.141 | 270.141 | 105 | 155 | 175 | 170 | 120 | 90 | 90 | 60 | 105 | 143 | 145 | 178 | 182.511 | 180.511 | 175 | 155 | 133 | 148 | 176.959 | 180.059 | 151.789 | 121.56 | 107 | 102 | 92 | 111 | 52 | 62 | 30 | 77 | 90 | 80 | 100 | 95 | 85 | 97.5 | 117.5 | 102.5 | 124.7 | 94.7 | 67.5 |
Belastingschulden
| 64.165 | 51.625 | 51.915 | 62.482 | 64.349 | 66.503 | 69.313 | 74.474 | 96.265 | 98.183 | 102.201 | 98.258 | 98.913 | 95.593 | 93.402 | 90.889 | 95.528 | 88.279 | 91.589 | 96.92 | 94.988 | 99.415 | 106.022 | 90.419 | 77.133 | 78.818 | 180.633 | 52.215 | 46.866 | 45.819 | 47.708 | 48.412 | 48.797 | 46.419 | 43.191 | 46.509 | 5.55 | 40.342 | 35.199 | -0.058 | 47.903 | 42.839 | 5.188 | 34.236 | 44.368 | 73.233 | 39.608 | 52.15 | 58.434 | 38.62 | -16.634 | 4.193 | -0.148 | 0.479 | 1.383 | -3.626 | -1.236 | -2.857 | -4.956 | -7.795 | -10.152 | -4.922 | -11.98 | -11.075 | -9.3 | -7.528 | -7.489 | -5.457 | 2.494 | 1.439 | 2.579 | 0.806 | -0.327 | -5.236 | -1.862 | -1.428 | -2.406 | -4.361 | -3.884 | -1.01 | -2.534 | 0.195 | 1.658 | -1.96 | -9.15 | -3.387 | 0.153 | 2.011 | -0.736 |
Uitgestelde opbrengsten
| 0 | 0 | 10.183 | 635.392 | 834.853 | 948.603 | 797.896 | 900.699 | 360.434 | 181.678 | 125.752 | 0 | 0 | 837.552 | 751.129 | 812.687 | 567.897 | 639.586 | 91.589 | 579.701 | 456.625 | 587.644 | 457.967 | 492.267 | 429.247 | 446.881 | 865.739 | 909.118 | 213.71 | 430.512 | 198.136 | 224.643 | 129.459 | 104.881 | 76.169 | 84.613 | 43.725 | 89.788 | 72.331 | 86.286 | 79.232 | 80.022 | 24.521 | 59.203 | 81.11 | 138.521 | 82.736 | 67.341 | 158.163 | 72.684 | 44.029 | 37.581 | 128.081 | 21.527 | 58.393 | 49.41 | 37.279 | 67.725 | 81.12 | 19.665 | 15.814 | 42.321 | 15.881 | 14.549 | -9.3 | 6.252 | -1.594 | 21.21 | 2.494 | 30.849 | 2.579 | 0.806 | 27.152 | 23.5 | 27.84 | 33.567 | 0.699 | 0.012 | 2.055 | 15.677 | 1.467 | 4.487 | 7.435 | 12.899 | -6.718 | -1.483 | 0.92 | 6.092 | 3.269 |
Overige kortlopende verplichtingen
| 503.972 | 484.715 | 635.356 | 512.804 | -62.024 | 710.77 | 36.197 | 694.656 | 772.906 | 1,004.084 | 758.978 | 1,473.887 | 788.889 | 598.202 | 558.356 | -78.658 | 457.986 | 493.194 | 1,444.947 | 203.763 | 695.966 | 116.273 | 50.003 | 551.847 | -1.367 | -77.087 | -118.49 | 3.212 | 7.823 | -45.158 | 54.892 | 176.231 | 81.311 | 140.537 | 131.624 | 149.693 | 417.05 | 50.084 | 151.752 | 99.005 | 106.848 | -14.815 | 35.051 | 38.976 | 53.891 | 84.206 | -35.959 | 24.532 | 106.216 | 114.366 | 259.793 | 37.362 | 130.568 | 90.556 | 70.304 | 60.758 | 49.633 | 82.141 | 136.48 | 53.345 | 32.148 | 48.666 | 42.12 | 28.753 | 29.957 | 25.53 | 7.861 | 31.256 | 36.66 | 31.12 | 40.709 | 33.93 | 40.283 | 19.448 | 30.465 | 36.076 | 3.854 | 6.447 | 3.989 | 16.704 | 2.757 | 4.309 | 5.858 | 17.792 | 3.149 | 4.553 | 1.338 | 19.168 | 4.025 |
Totaal kortlopende verplichtingen
| 1,552.28 | 1,433.532 | 1,645.174 | 1,651.502 | 1,847.683 | 2,332.138 | 2,343.908 | 2,421.516 | 2,794.179 | 2,895.091 | 2,750.416 | 2,710.94 | 2,615.3 | 2,300.022 | 2,488.996 | 1,886.091 | 1,869.392 | 1,800.698 | 2,194.555 | 3,005.561 | 2,934.854 | 3,482.851 | 3,540.767 | 2,827.876 | 2,154.534 | 1,634.74 | 2,558.567 | 2,746.812 | 1,710.364 | 1,505.029 | 1,040.724 | 891.031 | 1,292.328 | 739.906 | 1,070.164 | 1,231.62 | 1,342.09 | 1,016.728 | 808.573 | 880.873 | 526.542 | 360.774 | 569.397 | 754.705 | 660.274 | 740.861 | 758.714 | 878.252 | 862.174 | 729.626 | 563.408 | 221.395 | 252.947 | 115.073 | 183.573 | 120.513 | 158.168 | 230.084 | 284.039 | 263.477 | 246.508 | 273.84 | 253.13 | 214.41 | 189.723 | 208.842 | 235.34 | 242.859 | 228.179 | 180.969 | 182.552 | 176.705 | 171 | 165.217 | 111.947 | 114.859 | 76.87 | 85.953 | 150.373 | 115.411 | 114.362 | 110.562 | 97.898 | 124.159 | 119.158 | 106.663 | 130.015 | 124.088 | 77.179 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.758 | 0 | 0 | 0 | 0 | 150 | 150 | 1,008.053 | 1,008.053 | 737.763 | 737.763 | 895.471 | 895.471 | 895.471 | 895.471 | 571.584 | 0 | 0 | 0 | 0 | 0 | 289.453 | 381.181 | 381.73 | 476.606 | 477.41 | 572.901 | 574.188 | 627.904 | 627.904 | 627.904 | 631.493 | 631.493 | 650.942 | 19.5 | 19.5 | 19.5 | 19.5 | 19.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.467 | 10.367 | 21.244 | 20.112 | 30.029 | 23.893 | 4.034 | 6.751 | 1.721 | 0.348 | 1.17 | 0 | 1.382 | 1.738 | 2.594 | 1.946 | 2.346 | 6.906 | 92.808 | 87.457 | 72.455 | 84.745 | 93.889 | 82.374 | 25.082 | 18.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 113.721 | 111.916 | 119.282 | 112.644 | 109.441 | 65.028 | 62.759 | 64.632 | 64.498 | 52.283 | 47.906 | 50.074 | 53.091 | 48.511 | 51.746 | 54.533 | 53.394 | 54.012 | 48.729 | 49.687 | 47.845 | 59.888 | 56.786 | 100.219 | 95.324 | 97.803 | 100.715 | 99.517 | 0 | 108.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.612 | 9.479 | 16.016 | 4.465 | 13.309 | 0 | 0 | 1.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.026 | 0 | 0.217 | 1.495 | 0 | 0 | 0 | 9.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 115.188 | 122.283 | 140.526 | 132.756 | 139.471 | 88.921 | 66.793 | 71.384 | 66.22 | 52.63 | 49.076 | 50.074 | 54.473 | 50.249 | 54.34 | 56.479 | 55.74 | 93.676 | 141.538 | 137.144 | 120.3 | 144.633 | 300.676 | 332.593 | 1,128.459 | 1,124.422 | 838.478 | 837.28 | 895.471 | 1,004.47 | 895.471 | 895.471 | 571.584 | 0 | 0 | 0 | 0 | 0 | 289.453 | 381.181 | 381.73 | 476.606 | 477.41 | 572.901 | 574.188 | 627.904 | 627.904 | 627.904 | 631.493 | 631.493 | 658.555 | 28.979 | 35.516 | 23.965 | 32.809 | 19.5 | 0 | 1.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.026 | 0 | 0.217 | 1.495 | 0 | 0 | 0 | 9.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 |
Totaal passiva
| 1,667.468 | 1,555.815 | 1,785.7 | 1,784.259 | 1,987.154 | 2,421.059 | 2,410.702 | 2,492.9 | 2,860.399 | 2,947.721 | 2,799.492 | 2,761.015 | 2,669.773 | 2,350.272 | 2,543.336 | 1,942.571 | 1,925.132 | 1,894.374 | 2,336.092 | 3,142.705 | 3,055.154 | 3,627.485 | 3,841.443 | 3,160.469 | 3,282.993 | 2,759.161 | 3,397.045 | 3,584.091 | 2,605.835 | 2,509.499 | 1,936.195 | 1,786.502 | 1,863.912 | 739.906 | 1,070.164 | 1,231.62 | 1,342.09 | 1,016.728 | 1,098.025 | 1,262.054 | 908.272 | 837.38 | 1,046.807 | 1,327.606 | 1,234.462 | 1,368.765 | 1,386.618 | 1,506.156 | 1,493.667 | 1,361.118 | 1,221.963 | 250.373 | 288.463 | 139.038 | 216.382 | 140.013 | 158.168 | 231.494 | 284.039 | 263.477 | 246.508 | 273.84 | 253.13 | 214.41 | 189.723 | 208.842 | 241.367 | 242.859 | 228.397 | 182.464 | 182.552 | 176.705 | 171 | 165.217 | 111.947 | 114.859 | 76.87 | 85.953 | 150.373 | 115.411 | 114.362 | 110.562 | 97.898 | 124.159 | 119.158 | 106.663 | 130.015 | 124.088 | 92.179 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.663 | 0 | 0 | 0 | 86.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.458 | 187.863 | 57.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.014 | 17.162 | 23.484 | 15.074 | 14.878 | 15.334 | 28.765 | 39.963 | 34.412 | 14.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,212.887 | 2,215.767 | 2,215.767 | 2,215.767 | 2,215.767 | 2,218.647 | 2,111.433 | 2,111.433 | 2,111.433 | 2,111.633 | 1,891.367 | 1,891.367 | 1,891.367 | 1,881.367 | 1,881.367 | 1,680.183 | 1,479 | 1,479 | 1,479 | 1,479 | 1,479 | 1,479 | 1,479 | 1,479 | 1,479 | 1,479 | 870 | 870 | 870 | 870 | 580 | 580 | 580 | 232 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 88 | 88 | 88 | 88 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 76 | 46 |
Ingehouden winsten
| 416.235 | 276.95 | 222.512 | 291.824 | 367.649 | 339.552 | 403.916 | 482.95 | 468.641 | 447.413 | 751.035 | 942.67 | 1,136.497 | 1,070.394 | 1,082.579 | 1,054.512 | 1,172.972 | 1,135.774 | 819.91 | 720.839 | 695.199 | 753.182 | 812.016 | 795.763 | 499.882 | 457.06 | 556.663 | 432.477 | 449.327 | 258.638 | 299.958 | 175.05 | 146.17 | 61.892 | 58.993 | 29.311 | 39.929 | 10.399 | 35.366 | 48.739 | 18.797 | -9.221 | -18.346 | -29.914 | -32.964 | -71.352 | -122.689 | -131.649 | -139.355 | -170.148 | -107.046 | -178.299 | -177.364 | -171.001 | -178.678 | -183.633 | -174.325 | -176.075 | -210.872 | -206.636 | -196.713 | -187.361 | -87.405 | -71.543 | -56.209 | -42.318 | -8.98 | -6.316 | 1.764 | 8.728 | 10.35 | 10.001 | 7.897 | 4.267 | 3.262 | 2.737 | 2.032 | 1.473 | 15.682 | 26.79 | 34.567 | 37.703 | 37.032 | 30.884 | 34.006 | 32.644 | 23.763 | 24.74 | 21.352 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 482.725 | 3,578.137 | 181.217 | 3,515.709 | 436.156 | 3,353.494 | 308.921 | 3,557.926 | 219.156 | 3,094.076 | -15.663 | 3,189.323 | 179.863 | 3,299.495 | -86.177 | 72.743 | 274.059 | 267.56 | 242.84 | 296.714 | 163.99 | 66.557 | 159.773 | 169.331 | -3.458 | -187.863 | -57.754 | 28.708 | 107.949 | 178.346 | 199.55 | 131.161 | 117.566 | 66.96 | 78.921 | 52.842 | -24.014 | -17.162 | -23.484 | -15.074 | -14.878 | -15.334 | -28.765 | -39.963 | -34.412 | -14.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,573.333 | 3,586.219 | 3,566.32 | 3,584.341 | 0 | 3,561.711 | 0 | 3,080.366 | 3,320.401 | 3,068.523 | -77.14 | 3,024.475 | -77.14 | 3,275.203 | -82.019 | 3,019.596 | 3,217.475 | 2,847.241 | -82.019 | 3,024.376 | -93.395 | 3,024.376 | 3,496.619 | 3,013.152 | 2,793.567 | 2,533.801 | 2,913.341 | 2,743.81 | 3,358.311 | 3,343.926 | 3,380.233 | 3,469.474 | 3,539.872 | 1,709.57 | 313.651 | 16.212 | 249.449 | 167.104 | 224.94 | 167.104 | 182.489 | 182.489 | 182.489 | 182.489 | 744.489 | 729.104 | 729.104 | 744.489 | 1,034.489 | 1,022.755 | 1,113.389 | 1,464.049 | 148.937 | 730.267 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.937 | 148.143 | 148.143 | 192.143 | 192.387 | 190.863 | 190.863 | 204.885 | 204.885 | 204.885 | 204.885 | 204.885 | 204.885 | 201.396 | 201.396 | 201.396 | 201.396 | 199.429 | 199.429 | 31.909 |
Totaal eigen vermogen van aandeelhouders
| 6,202.455 | 6,076.056 | 6,001.72 | 6,089.052 | 6,158.673 | 6,114.15 | 6,132.512 | 6,212.359 | 6,001.929 | 6,037.743 | 6,444.708 | 6,399.189 | 6,366.32 | 6,300.067 | 6,402.769 | 6,466.858 | 6,603.334 | 6,537.687 | 6,327.807 | 6,417.916 | 6,386.533 | 6,420.267 | 6,524.402 | 6,384.761 | 5,404.881 | 5,455.276 | 5,581.437 | 5,284.462 | 5,511.142 | 5,451.562 | 5,571.558 | 5,525.891 | 5,567.408 | 3,817.472 | 1,851.644 | 1,808.366 | 1,768.379 | 1,750.809 | 1,739.306 | 1,686.215 | 1,663.125 | 1,628.784 | 1,628.07 | 1,616.697 | 1,566.191 | 1,514.373 | 1,451.837 | 1,448.428 | 1,460.485 | 1,432.607 | 1,601.729 | 1,517.75 | 103.573 | 109.935 | 102.258 | 97.304 | 106.611 | 104.861 | 70.065 | 74.301 | 84.224 | 93.576 | 193.532 | 209.394 | 224.728 | 238.619 | 271.957 | 274.62 | 282.7 | 289.665 | 290.493 | 290.144 | 288.04 | 284.409 | 282.126 | 281.6 | 282.918 | 282.359 | 296.568 | 307.676 | 315.452 | 318.589 | 314.428 | 308.28 | 311.402 | 310.04 | 299.192 | 300.169 | 99.261 |
Totaal eigen vermogen
| 5,800.54 | 5,691.184 | 5,637.987 | 5,747.589 | 5,869.489 | 5,828.666 | 5,868.462 | 5,992.785 | 5,801.989 | 5,840.252 | 6,333.867 | 6,324.63 | 6,333.295 | 6,273.158 | 6,382.102 | 6,451.562 | 6,574.886 | 6,504.488 | 6,311.837 | 6,420.848 | 6,397.45 | 6,436.758 | 6,566.494 | 6,433.465 | 5,472.5 | 5,513.562 | 5,646.174 | 5,361.361 | 5,611.239 | 5,494.336 | 5,651.457 | 5,599.893 | 5,622.325 | 3,864.561 | 3,724.088 | 3,619.687 | 3,515.773 | 3,501.915 | 3,488.914 | 3,388.336 | 3,333.238 | 3,253.398 | 3,231.57 | 3,202.742 | 3,128.225 | 3,010.014 | 2,863.776 | 2,875.55 | 2,894.026 | 2,811.355 | 2,672.68 | 1,527.71 | 113.817 | 120.219 | 102.531 | 97.558 | 106.886 | 105.136 | 94.522 | 95.743 | 92.419 | 102.553 | 203.202 | 219.358 | 235.149 | 250.134 | 288.212 | 299.01 | 307.362 | 314.42 | 316.683 | 317.898 | 315.739 | 311.953 | 297.947 | 297.354 | 298.509 | 287.114 | 301.743 | 308.6 | 316.388 | 319.504 | 315.389 | 309.152 | 312.208 | 310.845 | 299.917 | 300.917 | 100.078 |
Totaal passiva en aandeelhoudersvermogen
| 7,468.009 | 7,247 | 7,423.687 | 7,531.847 | 7,856.643 | 8,249.725 | 8,279.164 | 8,485.685 | 8,662.388 | 8,787.973 | 9,133.359 | 9,085.645 | 9,003.068 | 8,623.43 | 8,925.438 | 8,394.133 | 8,500.019 | 8,398.862 | 8,647.929 | 9,563.553 | 9,452.604 | 10,064.243 | 10,407.937 | 9,593.934 | 8,755.493 | 8,272.724 | 9,043.22 | 8,945.453 | 8,217.074 | 8,003.835 | 7,587.652 | 7,386.395 | 7,486.238 | 4,604.467 | 4,794.252 | 4,851.307 | 4,857.863 | 4,518.642 | 4,586.939 | 4,650.391 | 4,241.51 | 4,090.779 | 4,278.377 | 4,530.347 | 4,362.688 | 4,378.779 | 4,250.394 | 4,381.706 | 4,387.692 | 4,172.473 | 3,894.643 | 1,778.083 | 402.28 | 259.258 | 318.913 | 237.57 | 265.054 | 336.63 | 378.561 | 359.219 | 338.927 | 376.393 | 456.332 | 433.768 | 424.872 | 458.976 | 529.579 | 541.868 | 535.758 | 496.885 | 499.234 | 494.602 | 486.739 | 477.17 | 409.894 | 412.213 | 375.379 | 373.067 | 452.116 | 424.011 | 430.749 | 430.066 | 413.286 | 433.312 | 431.366 | 417.509 | 429.932 | 425.004 | 192.257 |