
Shanghai Jinfeng Wine Company Limited
SSE:600616.SS
6.06 (CNY) • At close June 9, 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 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | 1993 Q4 | 1993 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 957.241 | 968.76 | 883.062 | 875.661 | 864.345 | 785.429 | 490.58 | 537.668 | 523.537 | 370.907 | 308.074 | 282.797 | 303.46 | 323.103 | 322.65 | 209.192 | 275.218 | 408.561 | 296.709 | 254.448 | 264.134 | 307.878 | 268.478 | 218.11 | 228.731 | 235.885 | 193.574 | 127.184 | 188.182 | 271.297 | 303.543 | 281.066 | 303.411 | 352.719 | 273.967 | 266.767 | 312.403 | 423.18 | 307.445 | 235.535 | 508.592 | 511.699 | 433.455 | 479.133 | 870.288 | 354.37 | 253.425 | 235.926 | 310.958 | 421.709 | 139.754 | 300.17 | 252.149 | 252.257 | 164.474 | 164.38 | 255.482 | 261.933 | 151.738 | 178.53 | 245.307 | 209.618 | 144.921 | 106.726 | 208.179 | 185.917 | 164.196 | 228.637 | 409.746 | 253.13 | 155.157 | 159.076 | 156.253 | 197.746 | 204.307 | 132.865 | 186.725 | 193.592 | 112.751 | 115.508 | 101.961 | 129.993 | 97.976 | 90.681 | 87.407 | 118.54 | 76.896 | 121.044 | 91.674 | 78.188 | 107.607 | 63.764 | 50.934 | 101.511 | 99.634 | 90.95 | 20.109 | 41.107 | 21.679 | 20.202 | 17.575 | 15.39 | 0 | 12.549 | 0 | 34.545 | 0 | 11.807 | 0 | 11.251 | 9.809 |
Kortetermijnbeleggingen
| 0.76 | 0.982 | 0.609 | 0.492 | 81.59 | 161.146 | 401.888 | 341.248 | 402.314 | 401.844 | 403.177 | 402.087 | 392.474 | 373.219 | 321.567 | 382.19 | 381.723 | 251.054 | 250.584 | 321.676 | 331.422 | 200.937 | 150.619 | 120.43 | -12.997 | -13.312 | 0 | -13.739 | -14.112 | 5.851 | -15.151 | 180 | -16.154 | 180 | -16.072 | -15.789 | -16.656 | 280 | -17.595 | -19.185 | -17.894 | 300 | -18.774 | 370 | -19.709 | 0 | 0 | -4.832 | -5.134 | 0 | -0.253 | -0.289 | -0.908 | 0 | 0 | -0.999 | -1.209 | 0 | -1.586 | 0 | -1.899 | 0 | 0 | -2.702 | -4.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.815 | 93.782 | 0.319 | 0.319 | 0.196 | 0.199 | 0.199 | 0.199 | 0.199 | 0.199 | 1.178 | 1.041 | 1.139 | 1.095 | 1.047 | 1.128 | 4.143 | 4.023 | 4.242 | 4.06 | 3.206 | 3.229 | 3.019 | 2.726 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 10.1 | 0 | 15 | 3.796 |
Liquide middelen en kortetermijnbeleggingen
| 958.001 | 969.742 | 883.671 | 876.153 | 945.935 | 946.575 | 892.468 | 878.916 | 925.851 | 772.751 | 711.25 | 684.884 | 695.934 | 696.322 | 644.217 | 591.382 | 656.941 | 659.615 | 547.293 | 576.124 | 595.557 | 508.815 | 419.097 | 338.54 | 228.731 | 235.885 | 193.574 | 127.184 | 188.182 | 271.297 | 303.543 | 281.066 | 303.411 | 352.719 | 273.967 | 266.767 | 312.403 | 423.18 | 307.445 | 235.535 | 508.592 | 511.699 | 433.455 | 479.133 | 870.288 | 354.37 | 253.425 | 235.926 | 310.958 | 421.709 | 139.754 | 300.17 | 252.149 | 252.257 | 164.474 | 164.38 | 255.482 | 261.933 | 151.738 | 178.53 | 245.307 | 209.618 | 144.921 | 106.726 | 208.179 | 185.917 | 164.196 | 228.637 | 409.746 | 253.13 | 155.157 | 159.076 | 156.253 | 197.746 | 204.626 | 133.185 | 186.921 | 193.791 | 112.95 | 115.707 | 102.16 | 130.192 | 99.154 | 91.722 | 88.547 | 119.635 | 77.943 | 122.172 | 95.817 | 82.211 | 111.849 | 67.825 | 54.14 | 104.74 | 102.653 | 93.676 | 30.109 | 41.107 | 21.679 | 20.202 | 17.575 | 15.39 | 0 | 12.649 | 0 | 34.645 | 0 | 21.907 | 0 | 26.251 | 13.605 |
Nettovorderingen
| 57.213 | 68.233 | 0 | 52.344 | 61.096 | 95.551 | 94.073 | 61.446 | 66.078 | 107.324 | 86.391 | 85.452 | 92.76 | 102.701 | 109.887 | 81.964 | 106.814 | 134.457 | 148.814 | 119.521 | 140.335 | 186.721 | 89.356 | 123.554 | 155.564 | 31.231 | 86.648 | 82.307 | 118.156 | 108.661 | 89.573 | 73.296 | 119.955 | 113.852 | 98.325 | 69.967 | 109.322 | 100.792 | 76.688 | 63.523 | 92.978 | 117.535 | 88.111 | 117.935 | 82.419 | 83.214 | 44.377 | 52.465 | 75.867 | 84.853 | 104.018 | 0 | 0 | 0 | 0 | 0 | 0 | 23.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111.549 | 0 | 0 | 0 | 723.449 | 0 | 0 | 785.096 | 693.744 | 0 | 0 | 0 | 650.182 | 717.447 | 608.493 | 644.053 | 741.071 | 0 | 341.791 | 0 | 396.729 | 75.946 | 40.954 | 50.836 | 42.474 | 0 | 0.905 | 0.954 | 0.672 | 0.582 | 4.799 | 1.704 | 6.497 | 0 | 6.016 | 0 | 4.306 | 0 | 0 | 0 | 1.075 | 0 |
Voorraad
| 640.392 | 640.786 | 652.198 | 667.613 | 660.869 | 673.109 | 684.77 | 701.602 | 702.13 | 703.465 | 705.218 | 733.539 | 715.464 | 734.482 | 746.699 | 760.92 | 761.096 | 753.853 | 761.322 | 736.181 | 742.3 | 744.054 | 759.957 | 769.109 | 767.534 | 763.136 | 766.341 | 780.095 | 762.917 | 766.317 | 765.15 | 772.671 | 739.473 | 748.53 | 743.973 | 773.932 | 756.41 | 775.085 | 793.57 | 826.74 | 729.475 | 741.705 | 752.317 | 755.156 | 654.731 | 659.766 | 645.14 | 664.669 | 645.21 | 642.978 | 635.305 | 639.494 | 564.795 | 554.125 | 524.281 | 526.449 | 488.802 | 482.337 | 432.693 | 450.145 | 447.172 | 438.402 | 430.116 | 439.241 | 419.025 | 421.553 | 431.336 | 1,341.74 | 1,383.819 | 1,145.855 | 955.941 | 1,012.615 | 1,026.05 | 923.907 | 862.02 | 859.381 | 849.16 | 871.98 | 761.628 | 699.966 | 711.268 | 754.771 | 619.312 | 536.182 | 591.869 | 524.916 | 352.806 | 371.048 | 353.395 | 365.048 | 103.36 | 101.501 | 120.792 | 122.835 | 121.171 | 104.631 | 22.916 | 49.571 | 26.353 | 44.047 | 44.152 | 52.176 | 0 | 52.452 | 0 | 42.113 | 0 | 27.374 | 0 | 22.489 | 15.355 |
Overige vlottende activa
| 19.102 | 13.689 | 76.197 | 28.262 | 15.199 | 20.572 | 8.359 | 20.334 | 4.689 | 119.139 | 14.092 | 13.833 | 13.194 | 5.27 | 7.616 | 8.597 | 6.636 | 139.701 | 7.315 | 128.095 | 4.458 | 157.069 | 156.467 | 154.166 | 310.088 | 372.869 | 333.253 | 340.977 | 372.318 | 288.109 | 236.703 | 195.289 | 303.387 | 215.702 | 236.027 | 198.072 | 284.639 | 298.115 | 380.391 | 400.341 | 393.612 | 324.285 | 398.4 | 396.577 | 10.749 | 24.53 | 17.679 | 15.059 | 10.156 | 11.011 | 94.423 | 69.156 | 104.642 | 114.227 | 94.616 | 68.856 | 80.173 | 72.601 | 178.936 | 135.934 | 94.64 | 86.377 | 65.705 | 79.483 | 187.874 | 169.711 | 128.251 | 675.324 | 873.344 | 763.487 | 829.644 | 749.318 | 814.164 | 615.368 | 696.316 | 655.887 | 785.449 | 694.314 | 743.628 | 605.403 | 781.524 | 652.099 | 717.449 | 608.516 | 644.053 | 746.167 | 528.065 | 78.361 | 488.819 | 86.61 | 75.946 | 17.751 | 50.837 | 9.191 | 57.293 | 75.467 | 61.341 | 43.156 | 45.028 | 58.223 | 58.455 | 70.256 | 161.741 | 88.104 | 158.094 | 70.891 | 91.081 | 11.989 | 690.142 | 18.51 | 21.017 |
Totaal vlottende activa
| 1,674.707 | 1,692.45 | 1,612.066 | 1,616.237 | 1,691.082 | 1,735.806 | 1,673.281 | 1,662.298 | 1,708.296 | 1,595.355 | 1,531.744 | 1,529.913 | 1,530.22 | 1,550.268 | 1,501.142 | 1,460.437 | 1,546.625 | 1,553.17 | 1,464.744 | 1,440.399 | 1,504.255 | 1,596.659 | 1,447.408 | 1,385.369 | 1,457.077 | 1,503.619 | 1,371.691 | 1,356.14 | 1,435.727 | 1,457.802 | 1,388.536 | 1,358.239 | 1,444.584 | 1,461.011 | 1,387.859 | 1,352.465 | 1,438.234 | 1,640.921 | 1,590.65 | 1,555.637 | 1,699.828 | 1,695.226 | 1,665.78 | 1,748.801 | 1,618.187 | 1,111.739 | 956.685 | 965.377 | 1,039.25 | 1,156.314 | 869.483 | 1,008.82 | 921.585 | 920.608 | 783.372 | 759.685 | 824.457 | 814.261 | 763.368 | 764.608 | 787.119 | 734.398 | 640.743 | 625.45 | 815.078 | 777.181 | 723.783 | 2,245.701 | 2,666.909 | 2,102.102 | 1,940.742 | 1,921.009 | 1,996.466 | 1,734.467 | 1,762.962 | 1,648.454 | 1,821.529 | 1,760.084 | 1,618.205 | 1,421.076 | 1,594.952 | 1,537.062 | 1,435.914 | 1,236.42 | 1,324.468 | 1,390.718 | 958.814 | 913.372 | 938.032 | 930.598 | 291.155 | 228.031 | 225.77 | 279.24 | 281.117 | 274.679 | 115.321 | 134.506 | 93.643 | 126.507 | 121.886 | 144.319 | 161.741 | 159.221 | 158.094 | 151.954 | 91.081 | 82.504 | 690.142 | 68.325 | 49.977 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 416.614 | 425.637 | 426.213 | 434.556 | 440.759 | 450.693 | 458.219 | 468.219 | 476.835 | 486.576 | 493.576 | 501.101 | 515.853 | 527.421 | 538.559 | 546.263 | 558.676 | 522.767 | 526.17 | 537.331 | 546.518 | 556.096 | 554.801 | 557.107 | 563.008 | 572.867 | 580.966 | 589.937 | 600.553 | 611.654 | 641.138 | 666.807 | 678.251 | 668.246 | 556.869 | 540.464 | 537.603 | 502.131 | 424.622 | 430.615 | 390.078 | 395.32 | 398.136 | 402.169 | 377.327 | 385.887 | 395.357 | 396.803 | 408.011 | 417.804 | 459.762 | 463.76 | 474.087 | 482.468 | 483.948 | 490.424 | 499.978 | 508.312 | 350.923 | 341.986 | 351.686 | 359.232 | 366.96 | 347.477 | 357.148 | 364.062 | 731.229 | 703.884 | 714.568 | 737.128 | 707.49 | 707.657 | 709.917 | 692.28 | 609.564 | 554.541 | 553.7 | 550.608 | 539.26 | 503.639 | 466.629 | 489.488 | 417.032 | 352.264 | 316.331 | 307.559 | 279.146 | 268.914 | 270.559 | 272.015 | 123.662 | 120.314 | 120.836 | 118.225 | 120.9 | 114.124 | 59.87 | 62.476 | 68.911 | 69.127 | 83.112 | 83.03 | 79.288 | 79.565 | 65.869 | 60.964 | 58.36 | 51.849 | 77.401 | 72.098 | 79.189 |
Goodwill
| 36.734 | 36.734 | 36.734 | 36.734 | 36.734 | 36.734 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 46.877 | 58.379 | 58.379 | 58.379 | 58.379 | 170.781 | 170.781 | 170.781 | 170.781 | 170.781 | 170.781 | 170.781 | 170.781 | 170.781 | 170.781 | 170.781 | 170.781 | 178.625 | 178.625 | 7.82 | 7.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 72.354 | 73.207 | 72.271 | 73.859 | 75.45 | 77.009 | 78.464 | 80.056 | 81.633 | 83.241 | 92.284 | 93.989 | 95.709 | 97.278 | 98.992 | 100.71 | 102.427 | 104.145 | 97.62 | 98.902 | 100.512 | 102.121 | 103.507 | 105.047 | 106.643 | 108.238 | 109.833 | 111.773 | 113.42 | 115.162 | 116.911 | 118.304 | 114.868 | 116.728 | 118.444 | 122.843 | 122.084 | 123.941 | 125.205 | 126.998 | 57.899 | 58.658 | 59.36 | 60.12 | 30.338 | 30.671 | 43.509 | 42.236 | 42.674 | 43.111 | 40.536 | 40.647 | 40.877 | 41.108 | 41.339 | 41.569 | 41.8 | 42.031 | 12.547 | 12.626 | 12.704 | 12.782 | 12.861 | 12.939 | 13.017 | 13.096 | 37.405 | 37.771 | 37.379 | 37.597 | 37.744 | 37.866 | 38.079 | 38.292 | 38.105 | 38.32 | 36.054 | 36.268 | 36.468 | 36.569 | 35.749 | 34.429 | 36.632 | 36.829 | 37.027 | 37.225 | 37.422 | 37.62 | 37.817 | 38.015 | 17.168 | 17.174 | 17.306 | 22.16 | 21.338 | 21.518 | 11.717 | 11.25 | 11.42 | 11.459 | 11.019 | 10.693 | 0 | 10.016 | 0 | 4.77 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 109.087 | 109.941 | 109.004 | 110.592 | 112.184 | 113.742 | 125.34 | 126.933 | 128.51 | 130.118 | 139.161 | 140.865 | 142.586 | 144.154 | 145.868 | 147.586 | 149.304 | 151.021 | 144.496 | 145.779 | 147.388 | 148.998 | 161.886 | 163.427 | 165.022 | 166.618 | 280.614 | 282.554 | 284.201 | 285.943 | 287.692 | 289.085 | 285.649 | 287.509 | 289.225 | 293.624 | 292.865 | 294.721 | 303.83 | 305.623 | 65.719 | 66.478 | 59.36 | 60.12 | 30.338 | 30.671 | 43.509 | 42.236 | 42.674 | 43.111 | 40.536 | 40.647 | 40.877 | 41.108 | 41.339 | 41.569 | 41.8 | 42.031 | 12.547 | 12.626 | 12.704 | 12.782 | 12.861 | 12.939 | 13.017 | 13.096 | 37.405 | 37.771 | 37.379 | 37.597 | 37.744 | 37.866 | 38.079 | 38.292 | 38.105 | 38.32 | 36.054 | 36.268 | 36.468 | 36.569 | 35.749 | 34.429 | 36.632 | 36.829 | 37.027 | 37.225 | 37.422 | 37.62 | 37.817 | 38.015 | 17.168 | 17.174 | 17.306 | 22.16 | 21.338 | 21.518 | 11.717 | 11.25 | 11.42 | 11.459 | 11.019 | 10.693 | 0 | 10.016 | 0 | 4.77 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0.772 | 0.55 | 0.853 | 0.969 | -80.128 | -159.684 | -400.437 | -339.796 | -400.862 | -400.393 | -401.725 | -400.636 | -391.022 | -371.767 | -320.115 | -380.739 | -380.158 | -249.49 | -249.165 | -320.257 | -330.003 | -199.517 | -147.544 | -115.355 | 17.353 | 17.668 | 6.044 | 19.81 | 19.964 | -0 | 23.501 | 8.35 | 24.504 | 6.35 | 22.422 | 22.139 | 23.006 | 6.35 | 23.945 | 46.55 | 45.258 | 27.364 | 46.077 | 27.45 | 55.177 | 35.436 | 35.447 | 40.251 | 29.742 | 24.575 | 24.795 | 24.797 | 25.493 | 0 | 0 | 27.781 | 27.955 | 0 | 28.264 | 0 | 29.708 | 0 | 0 | 30.137 | 54.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.837 | -6.14 | 98.79 | 99.379 | 116.065 | 114.781 | 132.564 | 132.564 | 133.294 | 133.683 | 146.253 | 146.954 | 147.153 | 135.767 | 154.001 | 109.238 | 109.195 | 104.484 | 97.26 | 108.242 | 95.496 | 95.473 | 97.971 | 69.323 | 6.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.236 | 0 | 17.255 | 0 | 0 | 9.924 |
Belastingvorderingen
| 20.941 | 19.339 | 21.121 | 18.958 | 14.259 | 12.585 | 16.213 | 16.205 | 11.887 | 39.154 | 44.028 | 45.078 | 38.632 | 40.113 | 38.761 | 39.628 | 35.078 | 33.313 | 29.613 | 26.534 | 24.126 | 22.15 | 26.363 | 19.826 | 17.786 | 17.786 | 4.567 | 4.605 | 4.567 | 4.567 | 3.222 | 3.222 | 3.222 | 3.222 | 5.329 | 5.329 | 5.329 | 5.455 | 8.649 | 8.649 | 8.532 | 8.709 | 7.583 | 4.731 | 7.546 | 7.546 | 4.971 | 4.971 | 1.832 | 1.832 | 1.968 | 1.968 | 1.968 | 1.968 | 1.859 | 1.859 | 1.831 | 1.831 | 1.831 | 1.831 | 1.831 | 1.831 | 1.841 | 1.841 | 1.841 | 1.841 | 5.351 | 5.351 | 5.351 | 5.351 | 6.23 | 6.23 | 6.14 | 6.14 | 2.322 | 2.75 | 4.298 | 0 | 5.739 | 6.864 | 7.213 | 0 | 15.513 | 14.89 | 0 | 0 | 13.013 | 13.111 | 0 | 0 | 29.85 | 30.674 | 30.559 | 32.269 | 29.62 | 31.081 | 71.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 7.578 | 10.29 | 5.464 | 5.783 | 90.433 | 169.999 | 409.613 | 348.785 | 409.703 | 409.385 | 411.153 | 410.76 | 400.963 | 380.768 | 328.215 | 388.473 | 387.219 | 257.639 | 264.31 | 335.767 | 345.257 | 215.537 | 163.311 | 133.465 | 1.83 | 1.83 | 13.374 | 0.884 | -0.095 | 20.209 | -0.435 | 15.345 | -0.162 | 16.48 | 0.094 | -0.904 | -1.281 | 15.887 | -0.398 | -1.843 | -0.216 | 18.224 | -0.021 | 19.203 | -0.095 | 20.14 | 4.546 | 0.004 | -0.01 | 5.413 | 0.191 | 0.181 | -0.411 | 25.106 | 27.668 | 0.023 | -0.012 | 28.085 | 0.012 | 29.567 | -0 | 29.852 | 29.511 | -0.278 | -1.753 | 53.173 | 69.687 | 107.93 | 109.599 | 112.472 | 104.476 | 114.133 | -0.006 | 89.333 | 0.248 | 0.064 | 0.06 | 5.024 | 0.054 | -0.297 | -0.047 | 7.809 | -1.285 | -0.087 | 15.831 | 13.464 | 0.367 | 0.067 | 16.757 | 17.48 | 0.053 | 0.062 | 0.062 | 0.062 | 0.062 | 0.062 | 0.576 | 97.697 | 80.017 | 73.398 | 68.523 | 67.208 | 83.876 | 74.883 | 83.21 | 54.714 | 74.426 | 57.062 | -575.153 | 37.516 | 4.892 |
Totaal niet-vlottende activa
| 554.992 | 565.757 | 562.655 | 570.858 | 577.506 | 587.335 | 608.949 | 620.346 | 626.072 | 664.839 | 686.192 | 697.169 | 707.012 | 720.688 | 731.289 | 741.211 | 750.119 | 715.251 | 715.423 | 725.155 | 733.287 | 743.262 | 758.818 | 758.47 | 765 | 776.768 | 885.565 | 897.789 | 909.19 | 922.373 | 955.118 | 982.81 | 991.464 | 981.807 | 873.938 | 860.651 | 857.522 | 824.543 | 760.649 | 789.593 | 509.372 | 516.096 | 511.136 | 513.672 | 470.293 | 479.678 | 483.83 | 484.265 | 482.249 | 492.736 | 527.253 | 531.353 | 542.014 | 550.651 | 554.814 | 561.657 | 571.552 | 580.259 | 393.577 | 386.01 | 395.93 | 403.697 | 411.173 | 392.118 | 425.079 | 432.172 | 843.672 | 854.935 | 866.898 | 892.547 | 855.94 | 865.885 | 848.967 | 819.905 | 749.029 | 695.054 | 710.178 | 706.682 | 714.085 | 679.339 | 642.838 | 665.409 | 614.145 | 550.85 | 516.341 | 494.014 | 483.949 | 428.95 | 434.328 | 431.994 | 267.993 | 276.466 | 264.259 | 268.19 | 269.892 | 236.108 | 150.803 | 171.423 | 160.348 | 153.983 | 162.654 | 160.93 | 163.164 | 164.464 | 149.079 | 141.784 | 132.786 | 126.167 | -497.751 | 109.614 | 94.005 |
Totaal activa
| 2,229.699 | 2,258.207 | 2,174.721 | 2,187.096 | 2,268.589 | 2,323.141 | 2,282.231 | 2,282.644 | 2,334.369 | 2,260.194 | 2,217.936 | 2,227.082 | 2,237.232 | 2,270.956 | 2,232.431 | 2,201.648 | 2,296.744 | 2,268.42 | 2,180.167 | 2,165.554 | 2,237.541 | 2,339.921 | 2,206.225 | 2,143.839 | 2,222.077 | 2,280.387 | 2,257.256 | 2,253.929 | 2,344.918 | 2,380.175 | 2,343.654 | 2,341.049 | 2,436.049 | 2,442.818 | 2,261.797 | 2,213.116 | 2,295.755 | 2,465.464 | 2,351.298 | 2,345.23 | 2,209.2 | 2,211.322 | 2,176.916 | 2,262.472 | 2,088.48 | 1,591.417 | 1,440.515 | 1,449.642 | 1,521.5 | 1,649.05 | 1,396.735 | 1,540.173 | 1,463.6 | 1,471.26 | 1,338.186 | 1,321.342 | 1,396.009 | 1,394.52 | 1,156.945 | 1,150.618 | 1,183.049 | 1,138.095 | 1,051.916 | 1,017.568 | 1,240.157 | 1,209.353 | 1,567.455 | 3,100.636 | 3,533.807 | 2,994.649 | 2,796.683 | 2,786.894 | 2,845.433 | 2,554.372 | 2,511.991 | 2,343.507 | 2,531.708 | 2,466.766 | 2,332.29 | 2,100.415 | 2,237.79 | 2,202.471 | 2,050.059 | 1,787.27 | 1,840.81 | 1,884.732 | 1,442.763 | 1,342.321 | 1,372.36 | 1,362.593 | 559.148 | 504.496 | 490.028 | 547.429 | 551.009 | 510.786 | 266.124 | 305.929 | 253.991 | 280.49 | 284.54 | 305.249 | 324.905 | 323.685 | 307.173 | 293.738 | 223.867 | 208.671 | 330.507 | 177.938 | 143.982 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21.692 | 6.178 | 47.471 | 45.228 | 72.986 | 12.881 | 55.297 | 49.416 | 58.553 | 84.96 | 67.107 | 60.159 | 61.696 | 8.538 | 23.632 | 58.854 | 76.141 | 78.396 | 58.232 | 44.424 | 77.615 | 123.856 | 82.816 | 54.711 | 74.419 | 113.499 | 83.706 | 76.658 | 107.545 | 130.701 | 152.537 | 173.064 | 221.945 | 220.116 | 93.701 | 72.247 | 88.474 | 124.938 | 93.962 | 89.897 | 93.209 | 115.252 | 95.786 | 145.099 | 66.315 | 130.939 | 81.392 | 87.554 | 106.344 | 166.721 | 99.328 | 147.171 | 153.252 | 189.479 | 167.598 | 167.661 | 152.746 | 210.25 | 50.242 | 54.855 | 52.916 | 89.519 | 51.968 | 68.38 | 78.133 | 93.015 | 73.96 | 642.907 | 1,067.575 | 720.953 | 623.602 | 513.121 | 694.164 | 577.023 | 596.177 | 458.443 | 580.944 | 671.409 | 613.077 | 480.817 | 661.956 | 626.776 | 628.169 | 416.666 | 502.511 | 572.894 | 311.301 | 256.231 | 316.875 | 403.004 | 59.442 | 39.944 | 46.377 | 46.562 | 42.476 | 48.508 | 42.433 | 67.317 | 38.483 | 64.797 | 57.399 | 79.089 | 0 | 84.889 | 0 | 61.911 | 0 | 42.329 | 0 | 24.321 | 16.953 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0.646 | 0 | 0 | 0 | 0 | 0.684 | 0.704 | 0.632 | 0 | 0 | 0.517 | 30.016 | 30.036 | 30.032 | 30.035 | 29.98 | 30.042 | 30.022 | 30.022 | 29.98 | 29.98 | 0 | 0 | 0 | 0 | 29.98 | 30 | 30 | 50 | 50 | 50 | 70 | 210 | 190 | 203.5 | 57 | 57 | 92 | 100 | 0 | 0 | 0 | 0 | 0 | 130 | 0 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 230 | 752.06 | 756 | 778.447 | 805.919 | 818.974 | 638 | 670.939 | 679.7 | 684.7 | 693 | 661 | 666 | 636 | 546 | 557.5 | 559 | 455.5 | 562.53 | 489.53 | 359.03 | 349.03 | 324.03 | 296.03 | 117 | 85 | 75.5 | 135.5 | 150.5 | 108.8 | 30 | 40 | 15 | 19 | 22 | 11 | 0 | 13 | 0 | 33.3 | 0 | 12.2 | 0 | 10.6 | 22.189 |
Belastingschulden
| 7.335 | 18.477 | 4.057 | 4.733 | 7.925 | 12.837 | 8.585 | 22.303 | 22.683 | 17.798 | 19.395 | 16.145 | 7.685 | 15.491 | 6.643 | 1.653 | 8.505 | 18.292 | 12.139 | 3.239 | 4.103 | 27.434 | 18.891 | 4.117 | 27.246 | 40.864 | 13.976 | 7.166 | 36.117 | 35.502 | 33.755 | 7.468 | 34.457 | 27.809 | 25.067 | 5.151 | 22.462 | 32.999 | 27.373 | 6.17 | 25.451 | 25.049 | 26.843 | 7.771 | 28.713 | 39.864 | 23.243 | 4.635 | 36.869 | 39.679 | 55.902 | 50.711 | 32.135 | 48.811 | 19.745 | 6.893 | 34.083 | 46.36 | 22.277 | 18.54 | 31.716 | 32.363 | 21.395 | 5.131 | 35.253 | 32.079 | 23.406 | 13.209 | 20.319 | 25.667 | 34.177 | 12.382 | 44.284 | 51.347 | 25.975 | 19.728 | 27.615 | 22.522 | 21.391 | 16.032 | 22.475 | 32.589 | 20.331 | 19.971 | 31.614 | 37.688 | 12.642 | 11.814 | 15.228 | 13.571 | 7.562 | 4.582 | 2.526 | 6.798 | -1.443 | 6.478 | 1.208 | -2.372 | 1.848 | 0.913 | 3.462 | 3.479 | 0 | 0.043 | 0 | -1.088 | 0 | -0.126 | 0 | 1.026 | 0.499 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 112.697 | 113.973 | 152.534 | 125.991 | 132.254 | 83.24 | 95.705 | 106.69 | 0 | -0 | 147.611 | 119.652 | 106.281 | 120.788 | 142.782 | 111.616 | 117.137 | 118.424 | 165.795 | 84.201 | 49.543 | 84.167 | 133.925 | 0 | 0 | 0 | 0 | 70.274 | 60.716 | 58.626 | 97.486 | 76.172 | 60.882 | 53.489 | 103.145 | 56.824 | 59.95 | 41.645 | 78.223 | 42.134 | 74.768 | 0 | 0 | 0 | 0 | 0 | 88.267 | 0 | 67.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.086 | 184.491 | 325.703 | 342.333 | 222.895 | 102.627 | 126.549 | 194.826 | 154.473 | 88.267 | 141.12 | 154.417 | 115.307 | 140.038 | 130.722 | 113.431 | 91.895 | 75.938 | 93.786 | 102.145 | 117.167 | 143.323 | 87.739 | 154.827 | 85.078 | 37.587 | 50.497 | 47.893 | 52.262 | 31.069 | 39.242 | 4.834 | 20.543 | 21.35 | 24.386 | 25.876 | 33.054 | 0 | 22.935 | 0 | 20.871 | 0 | 7.508 | 0 | 5.833 | 2.43 |
Overige kortlopende verplichtingen
| 192.694 | 228.432 | 117.718 | 44.091 | 147.148 | 166.543 | 159.238 | 74.35 | 125.394 | 181.235 | 151.765 | 191.778 | 138.985 | 137.376 | 102.276 | 7.103 | 122.315 | 55.147 | 41.851 | 48.154 | 122.243 | 140.11 | 72.605 | 53.643 | 61.817 | 94.582 | 44.272 | 51.348 | 35.662 | 94.217 | 36.519 | 53.248 | 27.518 | 77.489 | 52.005 | 60.049 | 35.974 | 78.352 | 39.105 | 60.843 | 19.76 | 59.42 | 15.77 | 69.291 | 24.617 | 79.277 | 29.544 | 62.757 | 31.909 | 50.835 | 12.016 | 18.717 | 22.06 | 43.574 | 19.779 | 30.898 | 33.176 | 32.525 | 13.903 | 29.174 | 46.568 | 42.216 | 42.621 | 28.097 | 139.387 | 46.673 | 163.043 | 330.06 | 353.972 | 225.231 | 145.567 | 299.209 | 266.658 | 147.07 | 137.962 | 188.683 | 238.604 | 168.776 | 161.96 | 135.207 | 134.173 | 155.571 | 80.469 | 171.716 | 74.515 | 199.227 | 147.25 | 124.962 | 141.986 | 103.009 | 35.718 | 46.957 | 46.809 | 48.016 | 33.73 | 34.621 | 8.115 | 24.346 | 20.991 | 36.04 | 25.999 | 43.744 | 123.015 | 26.45 | 108.385 | 25.385 | 76.196 | 7.778 | 54.25 | 7.084 | 3.255 |
Totaal kortlopende verplichtingen
| 221.722 | 253.088 | 169.247 | 165.394 | 228.06 | 281.917 | 223.12 | 224.282 | 206.63 | 283.993 | 238.951 | 268.786 | 208.998 | 241.975 | 206.989 | 174.407 | 236.977 | 253.991 | 200.613 | 192.278 | 233.941 | 332.739 | 204.334 | 142.493 | 193.462 | 289.817 | 141.954 | 135.171 | 179.325 | 260.421 | 256.768 | 266.725 | 313.92 | 375.414 | 220.772 | 187.447 | 216.911 | 446.29 | 350.44 | 360.411 | 195.42 | 256.721 | 230.4 | 322.161 | 119.645 | 250.08 | 134.179 | 154.946 | 175.121 | 387.235 | 167.246 | 336.599 | 207.447 | 281.864 | 207.121 | 205.452 | 220.005 | 289.135 | 86.422 | 102.568 | 131.2 | 164.098 | 115.984 | 101.608 | 252.772 | 301.767 | 490.41 | 1,738.236 | 2,197.865 | 1,750.297 | 1,609.265 | 1,643.686 | 1,643.106 | 1,446.379 | 1,439.814 | 1,351.554 | 1,540.163 | 1,523.707 | 1,462.429 | 1,268.056 | 1,364.603 | 1,372.437 | 1,287.969 | 1,063.852 | 1,171.171 | 1,299.339 | 830.224 | 742.037 | 798.119 | 815.614 | 219.722 | 176.482 | 171.211 | 236.876 | 225.263 | 197.694 | 81.756 | 129.291 | 76.321 | 112.295 | 108.86 | 137.312 | 123.015 | 124.382 | 108.385 | 119.508 | 76.196 | 62.181 | 54.25 | 43.031 | 42.896 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 24.567 | 23.152 | 57.636 | 58.244 | 23.314 | 24.852 | 29.487 | 28.884 | 60.341 | 39.204 | 63.191 | 43.324 | 66.849 | 69.019 | 73.342 | 74.391 | 55.969 | 11.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.98 | 29.98 | 29.98 | 29.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 37.5 | 37.5 | 37.5 | 37.5 | 50 | 50 | 50 | 62 | 12 | 12 | 61 | 61 | 61 | 61 | 100 | 100 | 68 | 39 | 0 | 93 | 93 | 93 | 93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.3 | 0 | 40.3 | 0 | 29 | 0 | 0 | 0 | 0 | 2.15 |
Uitgestelde opbrengsten niet-vlottend
| 16.886 | 17.774 | 18.187 | 19.078 | 19.968 | 20.982 | 21.427 | 22.367 | 23.311 | 24.253 | 25.345 | 25.95 | 26.956 | 27.95 | 28.727 | 28.982 | 30.753 | 31.488 | 21.455 | 20.234 | 22.006 | 22.697 | 23.815 | 24.946 | 25.152 | 25.835 | 24.03 | 24.806 | 25.497 | 25.035 | 27.831 | 28.883 | 27.906 | 27.628 | 14.526 | 14.526 | 14.526 | 14.526 | 15.571 | 15.571 | 15.571 | 15.571 | 0 | 0 | 0 | 15.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.371 | 14.703 | 14.831 | 15.344 | 15.858 | 16.371 | 16.874 | 16.484 | 17.91 | 18.423 | 18.265 | 18.799 | 19.292 | 19.805 | 20.156 | 19.96 | 21.183 | 21.696 | 20.031 | 20.572 | 21.147 | 21.706 | 23.171 | 23.561 | 23.873 | 24.39 | 24.385 | 25.08 | 25.53 | 26.21 | 26.993 | 27.797 | 28.604 | 29.412 | 30.701 | 32.857 | 32.05 | 32.857 | 34.284 | 34.818 | 11.771 | 11.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 26.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90.478 | 0 | 16.117 | 16.117 | 16.117 | 16.117 | 16.117 | 16.117 | 16.117 | 16.117 | 16.117 | 16.117 | 16.117 | 10.8 | 10.8 | 10.8 | 10.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.034 | 15.584 | 15.584 | 0 | 16.405 | 16.405 | 16.405 | 6.84 | 6.147 | 6.147 | 6.147 | 6.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.127 | 0.205 | 0.397 | 0.374 | 0.385 | 0.419 | 0.989 | 41.24 | 0.773 | 35.339 | 0.208 | 0.222 | 0.18 | -54.25 | 0.024 | 2.177 |
Totaal niet-vlottende verplichtingen
| 55.825 | 55.629 | 90.654 | 92.666 | 59.14 | 62.204 | 67.788 | 67.735 | 101.562 | 81.88 | 106.801 | 88.072 | 113.098 | 116.775 | 122.226 | 123.333 | 107.904 | 64.975 | 41.486 | 56.923 | 59.27 | 60.519 | 63.103 | 64.624 | 65.142 | 66.341 | 94.512 | 95.983 | 97.124 | 97.341 | 65.623 | 67.48 | 67.309 | 67.84 | 45.227 | 47.382 | 46.575 | 47.382 | 49.855 | 50.389 | 27.341 | 27.479 | 17.034 | 15.584 | 15.584 | 15.584 | 16.405 | 16.405 | 16.405 | 6.84 | 6.147 | 6.147 | 6.147 | 6.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 37.5 | 37.5 | 37.5 | 37.5 | 50 | 50 | 50 | 62 | 12 | 12 | 61 | 61 | 61 | 61 | 100 | 100 | 68 | 39 | 0 | 93 | 93 | 93 | 93 | 0 | 0 | 0 | 0 | 0 | -9.127 | 0.205 | 0.397 | 0.374 | 0.385 | 0.419 | 6.289 | 41.24 | 41.073 | 35.339 | 29.208 | 0.222 | 0.18 | -54.25 | 0.024 | 4.327 |
Totaal passiva
| 277.547 | 308.717 | 259.901 | 258.061 | 287.2 | 344.121 | 290.908 | 292.017 | 308.191 | 365.873 | 345.753 | 356.858 | 322.096 | 358.75 | 329.215 | 297.741 | 344.881 | 318.966 | 242.099 | 249.201 | 293.211 | 393.258 | 267.438 | 207.117 | 258.604 | 356.158 | 236.465 | 231.154 | 276.449 | 357.762 | 322.391 | 334.205 | 381.229 | 443.254 | 265.999 | 234.829 | 263.486 | 493.672 | 400.294 | 410.8 | 222.761 | 284.2 | 247.434 | 337.745 | 135.229 | 265.664 | 150.584 | 171.351 | 191.526 | 394.075 | 173.393 | 342.746 | 213.594 | 288.011 | 207.121 | 205.452 | 220.005 | 289.135 | 86.422 | 102.568 | 131.2 | 164.098 | 115.984 | 101.608 | 252.772 | 301.767 | 515.41 | 1,775.736 | 2,235.365 | 1,787.797 | 1,646.765 | 1,693.686 | 1,693.106 | 1,496.379 | 1,501.814 | 1,363.554 | 1,552.163 | 1,584.707 | 1,523.429 | 1,329.056 | 1,425.603 | 1,472.437 | 1,387.969 | 1,131.852 | 1,210.171 | 1,299.339 | 923.224 | 835.037 | 891.119 | 908.614 | 219.722 | 176.482 | 171.211 | 236.876 | 225.263 | 188.567 | 81.96 | 129.688 | 76.695 | 112.681 | 109.278 | 143.602 | 164.255 | 165.456 | 143.724 | 148.715 | 76.418 | 62.361 | 192.39 | 43.055 | 47.223 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.371 | 0 | 4.229 | 4.229 | 4.23 | 2.574 | 2.574 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 669.005 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 514.619 | 438.671 | 438.671 | 438.671 | 438.671 | 438.671 | 438.671 | 438.671 | 438.671 | 438.671 | 438.671 | 438.671 | 438.671 | 438.671 | 438.671 | 438.671 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 365.56 | 304.633 | 304.633 | 304.633 | 304.633 | 304.633 | 304.633 | 304.633 | 304.633 | 190.396 | 190.396 | 190.396 | 190.396 | 190.396 | 190.396 | 126.93 | 126.93 | 126.93 | 126.93 | 126.93 | 126.93 | 108.921 | 108.921 | 108.921 | 108.921 | 72.614 | 72.614 | 72.614 | 72.614 | 72.614 | 62.598 | 62.598 | 52.165 | 52.165 | 36.226 | 28.387 |
Ingehouden winsten
| 851.433 | 848.592 | 816.021 | 830.081 | 881.804 | 879.131 | 892.826 | 892.109 | 927.124 | 794.123 | 771.937 | 769.048 | 812.478 | 809.022 | 798.785 | 799.058 | 844.682 | 841.938 | 830.567 | 815.075 | 843.125 | 845.136 | 835.723 | 833.68 | 857.092 | 817.245 | 913.591 | 914.87 | 959.287 | 912.374 | 909.18 | 892.713 | 940.064 | 886.304 | 879.406 | 859.298 | 912.493 | 850.07 | 833.652 | 812.686 | 862.804 | 801.241 | 802.249 | 795.571 | 850.922 | 786.714 | 758.819 | 746.741 | 798.023 | 722.641 | 693.78 | 681.543 | 733.701 | 666.456 | 622 | 606.454 | 674.54 | 603.921 | 579.705 | 557.232 | 634.143 | 556.29 | 530.338 | 504.916 | 576.341 | 496.543 | 474.751 | 488.332 | 465.732 | 380.609 | 209.398 | 171.418 | 223.827 | 163.215 | 162.715 | 146.9 | 195.877 | 128.48 | 135.257 | 100.605 | 137.119 | 79.757 | 67.053 | 61.449 | 92.712 | 54.577 | 51.134 | 40.407 | 27.315 | 2.311 | 29.614 | 23.266 | 14.004 | 5.765 | 26.337 | 13.683 | 14.885 | 6.963 | 12.394 | 2.908 | 13.877 | 0.098 | 2.445 | 0.025 | 7.971 | -0.439 | 9.484 | 17.354 | 915.94 | 10.72 | 1.886 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 445.441 | 85.858 | 445.441 | 85.858 | 445.431 | 85.848 | 445.431 | 85.848 | 445.431 | 85.848 | 445.431 | 85.848 | 445.431 | 85.849 | 445.545 | -3.371 | 0 | -4.229 | -4.229 | -4.23 | -2.574 | -2.574 | 0.001 | 0.001 | 0.001 | 0 | -0.001 | 0 | 0.001 | 0.001 | 0.002 | 0.002 | 0.001 | 0.001 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 447.648 | 447.648 | 0 | 445.441 | 0 | 448.917 | 0 | 445.431 | 0 | 445.431 | 0 | 448.917 | 0 | 359.582 | 0 | 359.582 | 0 | 448.917 | 444.687 | 603.302 | 599.073 | 509.739 | 601.845 | 601.845 | 601.808 | 511.333 | 601.29 | 601.289 | 601.289 | 513.968 | 597.906 | 513.968 | 597.908 | 597.908 | 592.576 | 592.576 | 592.575 | 592.575 | 586.645 | 589.561 | 589.561 | 589.561 | 584.198 | 584.198 | 584.198 | 96.504 | 87.58 | 87.58 | 87.58 | 87.58 | 84.363 | 70.197 | 70.197 | 70.197 | 62.792 | 62.792 | 62.792 | 81.327 | 52.146 | 52.146 | 52.146 | 52.146 | 40.034 | 40.034 | 40.034 | 40.034 | 1.807 | 86.54 | 86.54 | 190.401 | 210.437 | 210.437 | 210.437 | 200.584 | 172.914 | 176.615 | 178.856 | 179.457 | 119.589 | 120.045 | 118.723 | 119.566 | 79.513 | 79.513 | 146.152 | 146.152 | 121.886 | 121.886 | 122.67 | 148.542 | 176.683 | 176.799 | 176.779 | 176.779 | 172.479 | 188.016 | 60.358 | 60.359 | 55.98 | 59.727 | 88.771 | 88.935 | 85.59 | 85.59 | 82.864 | 82.864 | 75.367 | 76.792 | -829.989 | 87.908 | 66.486 |
Totaal eigen vermogen van aandeelhouders
| 1,968.086 | 1,965.246 | 1,930.467 | 1,944.527 | 1,996.25 | 1,993.577 | 2,007.262 | 2,006.545 | 2,041.559 | 1,908.559 | 1,886.372 | 1,883.483 | 1,926.913 | 1,923.457 | 1,913.221 | 1,913.494 | 1,959.232 | 1,956.488 | 1,944.259 | 1,928.767 | 1,956.817 | 1,958.828 | 1,949.614 | 1,947.571 | 1,973.519 | 1,933.672 | 2,029.5 | 2,030.779 | 2,075.195 | 2,028.282 | 2,021.705 | 2,005.239 | 2,052.591 | 1,998.831 | 1,986.601 | 1,966.493 | 2,019.687 | 1,957.264 | 1,934.917 | 1,916.866 | 1,966.985 | 1,905.421 | 1,901.066 | 1,894.388 | 1,949.74 | 1,321.889 | 1,285.071 | 1,272.993 | 1,324.275 | 1,248.893 | 1,216.815 | 1,190.412 | 1,242.57 | 1,175.325 | 1,123.464 | 1,107.917 | 1,176.004 | 1,105.385 | 1,070.523 | 1,048.05 | 1,051.849 | 973.996 | 935.932 | 910.51 | 981.935 | 902.137 | 842.117 | 940.432 | 917.832 | 832.709 | 785.394 | 747.414 | 799.823 | 727.463 | 701.189 | 689.074 | 679.366 | 612.569 | 559.48 | 525.283 | 560.474 | 503.957 | 451.2 | 445.596 | 429.259 | 391.124 | 363.416 | 352.689 | 340.381 | 314.593 | 333.228 | 326.995 | 317.713 | 309.475 | 325.746 | 322.219 | 184.164 | 176.242 | 177.296 | 167.81 | 175.262 | 161.647 | 160.65 | 158.229 | 163.449 | 145.023 | 147.449 | 146.31 | 138.116 | 134.854 | 96.758 |
Totaal eigen vermogen
| 1,952.153 | 1,949.49 | 1,914.82 | 1,929.035 | 1,981.389 | 1,979.02 | 1,991.323 | 1,990.628 | 2,026.178 | 1,894.32 | 1,872.184 | 1,870.224 | 1,915.136 | 1,912.206 | 1,903.216 | 1,903.907 | 1,951.863 | 1,949.454 | 1,938.068 | 1,916.353 | 1,944.33 | 1,946.663 | 1,938.788 | 1,936.722 | 1,963.473 | 1,924.229 | 2,020.791 | 2,022.775 | 2,068.468 | 2,022.414 | 2,021.263 | 2,006.844 | 2,054.819 | 1,999.563 | 1,995.798 | 1,978.287 | 2,032.269 | 1,971.792 | 1,951.004 | 1,934.43 | 1,986.439 | 1,927.121 | 1,929.482 | 1,924.727 | 1,953.251 | 1,325.753 | 1,289.931 | 1,278.291 | 1,329.974 | 1,254.975 | 1,223.342 | 1,197.427 | 1,250.006 | 1,183.249 | 1,131.065 | 1,115.89 | 1,176.004 | 1,113.302 | 1,070.523 | 1,048.05 | 1,051.849 | 973.996 | 935.932 | 915.96 | 987.385 | 907.587 | 1,052.046 | 1,324.9 | 1,298.441 | 1,206.852 | 1,149.918 | 1,093.208 | 1,152.327 | 1,057.993 | 1,010.176 | 979.953 | 979.545 | 882.059 | 808.862 | 771.36 | 812.187 | 730.034 | 662.091 | 655.418 | 630.639 | 585.393 | 519.539 | 507.284 | 481.242 | 453.978 | 339.426 | 328.014 | 318.817 | 310.553 | 325.746 | 322.219 | 184.164 | 176.242 | 177.296 | 167.81 | 175.262 | 161.647 | 160.65 | 158.229 | 163.449 | 145.023 | 147.449 | 146.31 | 138.116 | 134.884 | 96.758 |
Totaal passiva en aandeelhoudersvermogen
| 2,229.699 | 2,258.207 | 2,174.721 | 2,187.096 | 2,268.589 | 2,323.141 | 2,282.231 | 2,282.644 | 2,334.369 | 2,260.194 | 2,217.936 | 2,227.082 | 2,237.232 | 2,270.956 | 2,232.431 | 2,201.648 | 2,296.744 | 2,268.42 | 2,180.167 | 2,165.554 | 2,237.541 | 2,339.921 | 2,206.225 | 2,143.839 | 2,222.077 | 2,280.387 | 2,257.256 | 2,253.929 | 2,344.918 | 2,380.175 | 2,343.654 | 2,341.049 | 2,436.049 | 2,442.818 | 2,261.797 | 2,213.116 | 2,295.755 | 2,465.464 | 2,351.298 | 2,345.23 | 2,209.2 | 2,211.322 | 2,176.916 | 2,262.472 | 2,088.48 | 1,591.417 | 1,440.515 | 1,449.642 | 1,521.5 | 1,649.05 | 1,396.735 | 1,540.173 | 1,463.6 | 1,471.26 | 1,338.186 | 1,321.342 | 1,396.009 | 1,394.52 | 1,156.945 | 1,150.618 | 1,183.049 | 1,138.095 | 1,051.916 | 1,017.568 | 1,240.157 | 1,209.353 | 1,567.455 | 3,100.636 | 3,533.807 | 2,994.649 | 2,796.683 | 2,786.894 | 2,845.433 | 2,554.372 | 2,511.991 | 2,343.507 | 2,531.708 | 2,466.766 | 2,332.29 | 2,100.415 | 2,237.79 | 2,202.471 | 2,050.059 | 1,787.27 | 1,840.81 | 1,884.732 | 1,442.763 | 1,342.321 | 1,372.36 | 1,362.593 | 559.148 | 504.496 | 490.028 | 547.429 | 551.009 | 510.786 | 266.124 | 305.929 | 253.991 | 280.49 | 284.54 | 305.249 | 324.905 | 323.685 | 307.173 | 293.738 | 223.867 | 208.671 | 330.507 | 177.938 | 143.982 |