
Beijing Electronic Zone Investment and Development Group Co., Ltd.
SSE:600658.SS
4.14 (CNY) • At close May 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
| 1,256.278 | 1,373.044 | 1,344.07 | 1,248.91 | 1,701.566 | 1,906.487 | 1,584.631 | 3,381.575 | 2,012.45 | 2,877.852 | 2,398.517 | 4,550.201 | 3,552.417 | 4,097.418 | 2,965.924 | 2,254.343 | 3,250.982 | 3,848.16 | 3,066.761 | 2,943.469 | 1,859.432 | 2,145.77 | 1,439.318 | 1,590.143 | 2,143.537 | 3,888.117 | 3,434.245 | 4,210.892 | 6,229.68 | 5,954.006 | 4,563.899 | 3,605.036 | 3,789.073 | 4,760.757 | 4,626.128 | 2,327.897 | 2,443.843 | 2,325.578 | 1,669.439 | 1,701.228 | 1,944.048 | 2,072.453 | 1,946.524 | 1,995.964 | 2,352.794 | 1,817.897 | 1,911.635 | 1,889.178 | 2,384.917 | 1,856.171 | 1,614.587 | 1,397.838 | 1,457.717 | 1,324.656 | 1,312.707 | 1,349.696 | 1,167.482 | 1,245.261 | 1,251.041 | 662.418 | 822.414 | 622.103 | 47.611 | 45.999 | 53.954 | 53.683 | 44.575 | 57.742 | 30.516 | 54.545 | 55.009 | 71.143 | 66.547 | 62.892 | 42.744 | 25.35 | 34.375 | 49.144 | 79.753 | 64.366 | 68.713 | 59.145 | 67.062 | 58.036 | 49.093 | 81.67 | 96.238 | 109.626 | 95.519 | 123.992 | 155.567 | 103.658 | 74.859 | 168.689 | 89.242 | 68.782 | 12.852 | 7.684 | 6.011 | 59.987 | 47.484 | 55.463 | 48.61 | 24.865 | 0 | 39.688 | 0 | 21.578 | 0 | 20.123 | 33.72 |
Kortetermijnbeleggingen
| 1,480.463 | 0 | 0 | 0 | 0 | 0 | -3,305.584 | -3,334.928 | -3,054.982 | -3,136.1 | -1,712.841 | 1,240.486 | 1,225.668 | -1,880.091 | -1,932.258 | -1,706.87 | -1,678.154 | -1,673.021 | 1.457 | 1.353 | 1.254 | 1.473 | 0 | 0 | -1,628.502 | -1,591.1 | -1,476.455 | -1,462.662 | -1,521.819 | -495.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.168 | 0 | 130.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 65.441 | 0 | 0 | 0.084 | 0 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.144 | 16.209 | 16.209 | 20.248 | 20.274 | 0 | 0.39 | 0 | 5.62 | 0 | 4.387 | 0.887 |
Liquide middelen en kortetermijnbeleggingen
| 1,256.278 | 1,373.044 | 1,344.07 | 1,248.91 | 1,701.566 | 1,906.487 | 1,584.631 | 3,381.575 | 2,012.45 | 2,877.852 | 2,398.517 | 4,550.201 | 3,552.417 | 4,097.418 | 2,965.924 | 2,254.343 | 3,250.982 | 3,848.16 | 3,068.218 | 2,944.822 | 1,860.686 | 2,147.243 | 1,439.318 | 1,590.143 | 2,143.537 | 3,888.117 | 3,434.245 | 4,210.892 | 6,229.68 | 5,954.006 | 4,563.899 | 3,605.036 | 3,789.073 | 4,760.757 | 4,626.128 | 2,327.897 | 2,443.843 | 2,325.578 | 1,669.439 | 1,701.228 | 1,944.048 | 2,072.453 | 1,946.524 | 1,995.964 | 2,352.794 | 1,817.897 | 1,911.635 | 1,889.178 | 2,384.917 | 1,856.171 | 1,614.587 | 1,397.838 | 1,457.717 | 1,324.656 | 1,312.707 | 1,349.696 | 1,167.482 | 1,245.261 | 1,251.041 | 662.418 | 822.414 | 622.103 | 47.623 | 45.999 | 53.954 | 53.683 | 44.575 | 57.742 | 30.6 | 54.545 | 55.12 | 71.143 | 66.547 | 62.892 | 42.744 | 25.35 | 34.375 | 49.144 | 79.753 | 64.366 | 68.713 | 59.145 | 67.062 | 58.036 | 49.093 | 81.67 | 96.238 | 109.626 | 95.519 | 123.992 | 155.567 | 103.658 | 74.859 | 168.689 | 89.242 | 68.782 | 12.852 | 7.684 | 6.011 | 60.131 | 63.693 | 71.672 | 68.859 | 45.14 | 0 | 40.079 | 0 | 27.198 | 0 | 24.51 | 34.607 |
Nettovorderingen
| 1,028.242 | 1,043.583 | 1,171.337 | 963.816 | 1,188.186 | 905.925 | 1,407.278 | 1,406.484 | 1,395.816 | 1,396.967 | 272.285 | 500.846 | 280.998 | 261.429 | 484.485 | 156.658 | 147.839 | 522.342 | 1,315.674 | 890.888 | 611.485 | 356.379 | 695.011 | 578.023 | 507.801 | 45.304 | 477.952 | 41.217 | 91.455 | 52.753 | 133.918 | 64.013 | 121.747 | 102.147 | 39.634 | 122.598 | 54.318 | 217.569 | 74.314 | 245.21 | 71.276 | 254.567 | 50.809 | 57.769 | 58.904 | 60.506 | 72.252 | 92.802 | 57.72 | 67.225 | 93.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.692 | 93.731 | 0 | 0 | 0 | 0 | 120.804 | 118.449 | 145.27 | 0 | 98.834 | 93.948 | 0 | 0 | 135.503 | 0 | 0 | 9.596 | 2.79 | 1.758 | 13.339 | 19.694 | 7.832 | 5.967 | 16.818 | 16.48 | 0 | 13.241 | 0 | 0 | 0 | 2.934 | 2.064 |
Voorraad
| 6,792.773 | 6,762.475 | 7,123.469 | 7,307.735 | 7,642.27 | 7,678.317 | 8,148.496 | 7,945.064 | 7,928.902 | 8,805.219 | 10,923.963 | 10,205.503 | 10,709.645 | 10,443.329 | 10,069.237 | 9,717.662 | 9,385.727 | 8,925.432 | 8,750.535 | 8,463.859 | 8,308.675 | 8,094.743 | 7,775.131 | 6,956.868 | 6,481.237 | 6,392.58 | 6,551.202 | 6,237.747 | 2,746.769 | 3,442.232 | 3,342.157 | 2,624.202 | 2,336.536 | 2,275.675 | 1,900.091 | 1,652.918 | 1,558.929 | 1,412.626 | 1,179.011 | 1,227.115 | 1,011.577 | 957.335 | 908.398 | 866.157 | 918.5 | 1,081.137 | 1,085.884 | 1,068.824 | 1,123.649 | 1,343.457 | 1,474.584 | 1,404.913 | 1,461.139 | 1,397.508 | 1,294.729 | 1,215.952 | 1,309.52 | 1,321.416 | 1,419.09 | 1,371.026 | 1,323.2 | 1,387.839 | 120.767 | 122.534 | 118.767 | 126.7 | 160.5 | 166.658 | 150.274 | 146.738 | 174.811 | 174.041 | 192.126 | 186.713 | 200.865 | 189.82 | 176.835 | 150.132 | 159.561 | 140.289 | 127.514 | 126.782 | 138.99 | 129.025 | 133.176 | 120.077 | 226.051 | 230.974 | 204.174 | 212.968 | 198.482 | 166.341 | 137.843 | 125.041 | 155.235 | 96.82 | 45.469 | 65.044 | 66.82 | 70.49 | 110.064 | 116.195 | 109.021 | 108.972 | 0 | 93.49 | 0 | 82.447 | 0 | 100.826 | 96.185 |
Overige vlottende activa
| 410.848 | 414.539 | 461.297 | 679.374 | 708.146 | 659.086 | 642.412 | 602.793 | 606.963 | 630.377 | 938.126 | 823.956 | 970.469 | 1,072.972 | 709.499 | 944.034 | 1,004.198 | 690.855 | 484.295 | 918.659 | 1,072.156 | 777.989 | 476.48 | 1,603.174 | 467.747 | 669.232 | 332.669 | 401.818 | 334.114 | 364.251 | 471.895 | 833.212 | 797.664 | 858.55 | 484.91 | 245.378 | 347.834 | 179.238 | 500.597 | 205.281 | 424.996 | 165.669 | 269.597 | 342.199 | 337.747 | 314.195 | 329.791 | 487.859 | 98.149 | 99.753 | 91.274 | 107.152 | 79.38 | 70.72 | 73.259 | 63.207 | 67.181 | 58.01 | 71.265 | 67.67 | 131.581 | 118.292 | 109.129 | 121.948 | 124.834 | 460.368 | 152.554 | 146.02 | 146.108 | 142.866 | 129.275 | 143.176 | 153.98 | 136.954 | 147.502 | 138.016 | 134.282 | 128.43 | 37.297 | 29.42 | 115.935 | 120.893 | 141.182 | 146.846 | 38.061 | 25.857 | 96.359 | 191.449 | 86.971 | 55.262 | 152.372 | 159.982 | 116.284 | 96.263 | 225.727 | 172.098 | 196.987 | 227.639 | 324.81 | 296.244 | 210.619 | 153.919 | 208.572 | 179.611 | 323.727 | 151.669 | 252.047 | 136.247 | 279.041 | 92.887 | 58.813 |
Totaal vlottende activa
| 9,488.141 | 9,593.64 | 10,100.173 | 10,198.377 | 11,240.168 | 11,137.741 | 11,782.816 | 13,335.916 | 11,944.132 | 13,727.036 | 14,769.035 | 16,080.506 | 15,742.766 | 15,875.148 | 14,229.145 | 13,072.698 | 13,640.907 | 13,986.789 | 13,618.722 | 13,218.229 | 11,853.002 | 11,376.354 | 10,385.939 | 10,150.186 | 9,600.322 | 11,119.596 | 10,796.067 | 10,865.44 | 9,402.017 | 9,829.824 | 8,511.87 | 7,062.45 | 7,045.02 | 7,894.981 | 7,011.128 | 4,348.791 | 4,350.605 | 4,095.862 | 3,349.047 | 3,378.833 | 3,380.62 | 3,450.025 | 3,175.328 | 3,262.089 | 3,667.945 | 3,299.544 | 3,399.562 | 3,445.861 | 3,664.435 | 3,366.607 | 3,180.445 | 2,909.903 | 2,998.235 | 2,792.884 | 2,680.695 | 2,628.855 | 2,544.184 | 2,624.687 | 2,741.396 | 2,101.113 | 2,277.194 | 2,128.235 | 277.519 | 290.482 | 297.554 | 319.701 | 357.628 | 370.42 | 326.983 | 344.149 | 359.206 | 388.36 | 412.653 | 386.559 | 391.112 | 353.187 | 345.491 | 327.705 | 371.304 | 327.806 | 312.162 | 306.82 | 347.234 | 333.906 | 341.133 | 346.054 | 563.919 | 532.049 | 485.497 | 486.17 | 506.421 | 429.981 | 328.986 | 389.993 | 470.204 | 347.296 | 256.409 | 302.126 | 399.202 | 473.93 | 392.209 | 347.752 | 398.867 | 347.215 | 323.727 | 298.479 | 252.047 | 245.892 | 279.041 | 221.156 | 191.668 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 979.263 | 1,000.341 | 1,720.163 | 1,744.425 | 1,727.749 | 1,643.384 | 1,690.283 | 1,717.38 | 1,636.368 | 1,540.711 | 1,455.457 | 1,512.544 | 1,586.851 | 1,644.799 | 1,768.823 | 1,954.097 | 2,014.869 | 404.19 | 375.114 | 345.711 | 338.08 | 326.587 | 301.358 | 283.763 | 124.655 | 123.915 | 139.675 | 135.825 | 122.96 | 125.065 | 124.876 | 125.451 | 125.915 | 126.943 | 124.814 | 126.092 | 127.173 | 128.426 | 102.067 | 36.451 | 27.157 | 23.518 | 23.526 | 23.806 | 24.144 | 24.49 | 25.365 | 25.686 | 25.485 | 25.801 | 25.608 | 29.992 | 29.798 | 30.235 | 21.554 | 21.777 | 22.117 | 37.875 | 38.411 | 32.461 | 32.995 | 52.444 | 44.651 | 46.218 | 47.177 | 48.083 | 52.817 | 55.15 | 56.265 | 57.914 | 59.664 | 60.899 | 62.477 | 64.613 | 75.045 | 76.874 | 78.934 | 79.989 | 80.832 | 82.574 | 83.376 | 84.609 | 83.208 | 82.496 | 84.061 | 85.635 | 90.294 | 90.419 | 88.484 | 90.677 | 89.005 | 88.632 | 90.319 | 75.29 | 74.861 | 92.078 | 158.842 | 164.196 | 170.41 | 175.73 | 259.22 | 258.814 | 218.95 | 196.707 | 198.442 | 178.945 | 88.341 | 79.699 | 64.827 | 80.929 | 64.282 |
Goodwill
| 60.047 | 60.047 | 60.047 | 60.047 | 60.047 | 60.047 | 60.047 | 60.047 | 60.047 | 60.047 | 60.047 | 60.047 | 60.047 | 60.047 | 29.824 | 29.824 | 29.824 | 29.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 243.531 | 249.96 | 236.26 | 240.385 | 244.517 | 245.41 | 257.143 | 261.639 | 255.924 | 259.796 | 263.882 | 267.738 | 271.604 | 275.157 | 205.312 | 208.653 | 211.995 | 215.337 | 196.372 | 195.521 | 197.604 | 199.704 | 201.317 | 203.434 | 29.169 | 29.521 | 29.914 | 30.285 | 30.202 | 30.495 | 29.753 | 30.017 | 30.282 | 30.583 | 30.811 | 31.076 | 31.34 | 31.605 | 0.052 | 0.058 | 0.064 | 0.07 | 0.076 | 0.082 | 0.088 | 0.094 | 0.123 | 0.133 | 0.143 | 0.153 | 0.039 | 0.043 | 0.047 | 0.051 | 34.787 | 35.01 | 35.233 | 35.455 | 35.678 | 35.901 | 36.045 | 36.082 | 9.667 | 9.733 | 9.8 | 9.885 | 10.789 | 10.915 | 11.014 | 11.151 | 28.2 | 25.87 | 11.581 | 11.608 | 12.152 | 12.697 | 13.241 | 13.785 | 14.329 | 14.873 | 15.417 | 15.962 | 16.518 | 17.048 | 17.579 | 17.57 | 20.586 | 20.148 | 19.52 | 20.072 | 20.623 | 21.175 | 13.004 | 12.728 | 14.38 | 14.754 | 13.413 | 13.641 | 14.724 | 14.948 | 13.607 | 13.74 | 16.945 | 16.945 | 15.542 | 15.637 | 15.173 | 0 | 0 | 14.015 | 14.509 |
Goodwill en immateriële activa
| 303.578 | 310.007 | 296.307 | 300.432 | 304.564 | 305.457 | 317.189 | 321.685 | 315.971 | 319.843 | 323.929 | 327.785 | 331.651 | 335.204 | 235.136 | 238.478 | 241.819 | 245.161 | 196.372 | 195.521 | 197.604 | 199.704 | 201.317 | 203.434 | 29.169 | 29.521 | 29.914 | 30.285 | 30.202 | 30.495 | 29.753 | 30.017 | 30.282 | 30.583 | 30.811 | 31.076 | 31.34 | 31.605 | 0.052 | 0.058 | 0.064 | 0.07 | 0.076 | 0.082 | 0.088 | 0.094 | 0.123 | 0.133 | 0.143 | 0.153 | 0.039 | 0.043 | 0.047 | 0.051 | 34.787 | 35.01 | 35.233 | 35.455 | 35.678 | 35.901 | 36.045 | 36.082 | 9.667 | 9.733 | 9.8 | 9.885 | 10.789 | 10.915 | 11.014 | 11.151 | 28.2 | 25.87 | 11.581 | 11.608 | 12.152 | 12.697 | 13.241 | 13.785 | 14.329 | 14.873 | 15.417 | 15.962 | 16.518 | 17.048 | 17.579 | 17.57 | 20.586 | 20.148 | 19.52 | 20.072 | 20.623 | 21.175 | 13.004 | 12.728 | 14.38 | 14.754 | 13.413 | 13.641 | 14.724 | 14.948 | 13.607 | 13.74 | 16.945 | 16.945 | 15.542 | 15.637 | 15.173 | 0 | 0 | 14.015 | 14.509 |
Langetermijnbeleggingen
| 0 | 0 | 1,466.192 | 5,298.419 | 4,872.253 | 4,869.492 | 4,826.025 | 4,831.735 | 4,448.18 | 4,521.183 | 2,948.949 | 0 | 0 | 3,102.226 | 3,058.074 | 2,814.966 | 2,769.945 | 2,669.292 | 785.294 | 599.443 | 495.891 | 334.825 | 298.642 | 293.089 | 1,906.277 | 1,872.095 | 1,711.717 | 1,637.747 | 1,619.58 | 601.181 | 106.204 | 107.222 | 106.931 | 106.933 | 111.892 | 136.423 | 136.012 | 135.604 | 167.861 | 167.198 | -0 | 110.418 | 0 | 102.754 | 104.103 | 109.978 | 113.148 | 111.759 | 120.058 | 113.986 | 118.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.014 | 0 | 0 | -0 | 0 | 0 | 80.01 | 0 | 81.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.195 | 24.923 | 0 | 0 | 0 | 0 | 36.635 | 0 | 0 | 0 | 22.569 | 18.033 |
Belastingvorderingen
| 339.694 | 326.353 | 887.79 | 925.434 | 967.337 | 979.552 | 1,055.396 | 1,042.815 | 678.123 | 644.117 | 491.892 | 505.168 | 509.918 | 480.273 | 451.892 | 410.016 | 530.544 | 503.648 | 531.42 | 400.859 | 324.556 | 282.556 | 162.155 | 151.353 | 141.138 | 487.083 | 452.754 | 445.171 | 409.153 | 383.526 | 240.551 | 212.355 | 216.321 | 366.41 | 297.821 | 277.632 | 274.223 | 272.153 | 192.325 | 166.591 | 162.404 | 164.129 | 113.233 | 113.519 | 3.738 | 3.845 | 2.963 | 3.889 | 3.746 | 3.829 | 2.815 | 2.778 | 2.339 | 2.033 | 1.562 | 1.408 | 1.453 | 1.256 | 0.548 | 0.29 | 0.297 | 0.209 | 0.145 | 0.145 | 0.145 | 0.145 | 1.095 | 1.112 | 1.019 | 1.036 | 1.255 | 1.268 | 1.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.91 | 16.209 | 0 | 0 | 0 | 0 | 0.39 | 0 | 0 | 0 | 4.387 | 0.91 |
Overige niet-vlottende activa
| 5,858.204 | 5,861.481 | 4,099.236 | 325.48 | 350.879 | 359.216 | 27.752 | 24.665 | 317.089 | 333.944 | 281.304 | 3,279.67 | 3,221.109 | 38.972 | 4.541 | 2.111 | 1.855 | 1.14 | 1,607.018 | 1,658.796 | 1,721.17 | 1,689.236 | 1,621.813 | 1,634.712 | 350 | 350 | 350 | 350 | 350 | 350 | 501.189 | 507.432 | 483.157 | 488.709 | 501.845 | 504.701 | 547.566 | 553.728 | 550.675 | 554.564 | 688.308 | 564.843 | 702.562 | 494.382 | 498.042 | 502.254 | 504.423 | 513.249 | 495.809 | 499.989 | 505.523 | 619.156 | 609.29 | 593.697 | 542.111 | 545.939 | 518.943 | 506.046 | 477.922 | 491.059 | 497.205 | 463.557 | 3.146 | 70.287 | 69.349 | 68.726 | 73.196 | 73.223 | 3.243 | 83.279 | 0.216 | 82.78 | 82.341 | 83.813 | 93.853 | 93.982 | 92.553 | 94.51 | 97.524 | 97.684 | 101.793 | 101.476 | 101.857 | 102.065 | 112.473 | 118.51 | 116.671 | 145.779 | 151.975 | 148.667 | 149.702 | 190.633 | 191.582 | 188.517 | 145.176 | 99.808 | 14.248 | 11.72 | 26.838 | -0.787 | 6.69 | 47.568 | 34.06 | 34.251 | 43.139 | 2.508 | 99.747 | 103.107 | 84.042 | 1.212 | 2.488 |
Totaal niet-vlottende activa
| 7,480.74 | 7,498.182 | 8,469.687 | 8,594.19 | 8,222.781 | 8,157.101 | 7,916.646 | 7,938.28 | 7,395.731 | 7,359.799 | 5,501.53 | 5,625.168 | 5,649.529 | 5,601.474 | 5,518.467 | 5,419.668 | 5,559.032 | 3,823.431 | 3,495.218 | 3,200.331 | 3,077.3 | 2,832.909 | 2,585.286 | 2,566.351 | 2,551.239 | 2,862.615 | 2,684.06 | 2,599.028 | 2,531.896 | 1,490.267 | 1,002.573 | 982.477 | 962.606 | 1,119.577 | 1,067.183 | 1,075.923 | 1,116.315 | 1,121.515 | 1,012.979 | 924.862 | 877.933 | 862.978 | 839.396 | 734.543 | 630.115 | 640.661 | 646.021 | 654.716 | 645.241 | 643.757 | 652.101 | 651.969 | 641.474 | 626.016 | 600.014 | 604.134 | 577.746 | 580.632 | 552.559 | 559.711 | 566.541 | 552.291 | 124.622 | 126.383 | 126.471 | 126.838 | 137.898 | 140.399 | 151.551 | 153.38 | 170.954 | 170.817 | 157.678 | 160.035 | 181.05 | 183.553 | 184.728 | 188.284 | 192.686 | 195.131 | 200.587 | 202.046 | 201.583 | 201.609 | 214.113 | 221.715 | 227.551 | 256.346 | 259.979 | 259.415 | 259.331 | 300.439 | 294.905 | 276.535 | 234.418 | 206.641 | 186.503 | 189.557 | 211.972 | 214.997 | 320.649 | 320.122 | 269.955 | 247.903 | 257.122 | 234.114 | 203.261 | 182.806 | 148.869 | 123.111 | 100.221 |
Totaal activa
| 16,968.881 | 17,091.822 | 18,569.86 | 18,792.568 | 19,462.949 | 19,294.842 | 19,699.462 | 21,274.196 | 19,339.863 | 21,086.835 | 20,270.565 | 21,705.674 | 21,392.295 | 21,476.621 | 19,747.611 | 18,492.365 | 19,199.939 | 17,810.22 | 17,113.939 | 16,418.56 | 14,930.302 | 14,209.263 | 12,971.225 | 12,716.537 | 12,151.561 | 13,982.211 | 13,480.127 | 13,464.468 | 11,933.913 | 11,320.091 | 9,514.443 | 8,044.927 | 8,007.626 | 9,014.558 | 8,078.311 | 5,424.714 | 5,466.92 | 5,217.378 | 4,362.027 | 4,303.695 | 4,258.553 | 4,313.002 | 4,014.725 | 3,996.632 | 4,298.06 | 3,940.205 | 4,045.584 | 4,100.577 | 4,309.676 | 4,010.363 | 3,832.546 | 3,561.872 | 3,639.709 | 3,418.9 | 3,280.709 | 3,232.989 | 3,121.93 | 3,205.319 | 3,293.955 | 2,660.824 | 2,843.736 | 2,680.526 | 402.141 | 416.865 | 424.026 | 446.539 | 495.526 | 510.819 | 478.533 | 497.529 | 530.16 | 559.177 | 570.33 | 546.593 | 572.162 | 536.739 | 530.219 | 515.989 | 563.989 | 522.937 | 512.748 | 508.867 | 548.816 | 535.515 | 555.246 | 567.769 | 791.47 | 788.395 | 745.475 | 745.585 | 765.752 | 730.421 | 623.891 | 666.528 | 704.622 | 553.937 | 442.912 | 491.682 | 611.175 | 688.927 | 712.858 | 667.874 | 668.822 | 595.118 | 580.849 | 532.593 | 455.308 | 428.698 | 427.911 | 344.268 | 291.889 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,737.257 | 1,835.841 | 1,487.388 | 1,525.656 | 1,508.603 | 1,494.366 | 1,565.56 | 1,550.655 | 1,650.873 | 1,972.018 | 1,440.633 | 1,458.31 | 1,316.787 | 1,483.78 | 1,331.638 | 1,193.568 | 1,153.022 | 1,476.536 | 1,012.117 | 920.181 | 811.735 | 829.435 | 650.473 | 575.093 | 404.979 | 439.056 | 540.952 | 514.096 | 619.596 | 651.777 | 544.045 | 271.653 | 284.781 | 360.046 | 115.186 | 118.869 | 174.859 | 204.203 | 92.961 | 67.681 | 73.374 | 82.59 | 76.129 | 72.435 | 75.973 | 75.312 | 85.157 | 101.004 | 108.306 | 252.677 | 27.773 | 36.612 | 108.125 | 130.131 | 29.773 | 28.641 | 40.087 | 73.437 | 71.526 | 36.472 | 65.03 | 113.275 | 85.393 | 88.994 | 89.677 | 38.169 | 114.899 | 119.949 | 105.933 | 93.674 | 125.685 | 126.938 | 133.644 | 124.889 | 136.316 | 119.204 | 97.4 | 75.633 | 93.771 | 64.963 | 47.869 | 56.014 | 58.719 | 43.011 | 48.258 | 49.645 | 89.624 | 65.902 | 55.762 | 87.711 | 80.029 | 91.067 | 42.126 | 55.093 | 161.545 | 74.626 | 13.652 | 44.416 | 37.03 | 54.865 | 38.604 | 39.503 | 31.367 | 27.488 | 0 | 18.639 | 0 | 39.441 | 0 | 26.133 | 32.634 |
Kortlopende schulden
| 20.008 | 40.03 | 40.008 | 25 | 42 | 0 | 0 | 2,594.438 | 2,650.805 | 9 | 3,366.1 | 2,834.397 | 0 | 1,748.065 | 1,077.122 | 0 | 1,452.805 | 3,461.446 | 2,061.497 | 3,686.144 | 200 | 1,080.76 | 1,556.507 | 700 | 463.454 | 0 | 0.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 200 | 200 | 0 | 0 | 20 | 20 | 40 | 60 | 50 | 75 | 84 | 109 | 109 | 89 | 70 | 80 | 85 | 85 | 88.5 | 54.87 | 71.37 | 76.5 | 113.3 | 110.8 | 141 | 162 | 280 | 360 | 330 | 290 | 280 | 250 | 230 | 255 | 186.85 | 173.25 | 157.75 | 158.25 | 190.35 | 208.28 | 223.28 | 215.38 | 197.855 | 167.89 | 0 | 125.152 | 0 | 96.842 | 0 | 99.002 | 53.25 |
Belastingschulden
| 222.857 | 218.212 | 180.035 | 10.151 | 322.044 | 16.435 | 753.962 | 740.087 | 864.326 | 842.801 | 408.303 | 600.521 | 467.545 | 800.231 | 258.158 | 268.51 | 897.529 | 974.155 | 890.517 | 576.653 | 741.221 | 581.314 | 260.221 | 249.496 | 261.066 | 1,995.514 | 1,532.939 | 1,588.634 | 1,568.208 | 1,580.879 | 689.414 | 590.343 | 611.941 | 1,627.251 | 1,168.572 | 1,169.431 | 1,097.921 | 1,314.594 | 814.546 | 657.894 | 664.53 | 754.825 | 623.636 | 654.864 | 617.514 | 406.491 | 508.567 | 744.406 | 788.324 | 663.618 | 383.32 | 411.681 | 345.168 | 371.516 | 319.079 | 356.467 | 284.715 | 262.002 | 161.76 | 65.475 | 162.151 | 236.039 | -0.638 | 0.259 | 0.95 | 3.262 | -1.597 | -3.815 | -4.314 | 2.652 | -0.321 | 0.87 | -1.118 | 3.068 | -0.696 | -0.598 | -1.882 | 0.906 | 4.507 | 3.423 | 4.354 | 4.719 | -2.567 | -2.822 | -5.516 | -6.135 | -3.595 | -7.289 | -3.81 | -7.076 | -1.875 | -4.198 | -3.798 | -2.485 | -9.852 | -3.031 | 2.563 | 2.423 | 2.838 | 2.871 | 60.057 | 6.22 | 4.696 | 1.831 | 0 | 1.733 | 0 | 0.104 | 0 | 3.039 | 1.654 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 182.585 | 201.729 | 760.088 | 1,554.793 | 1,309.883 | 192.935 | 0 | 3,101.467 | 3,034.605 | 0 | 4,806.817 | 3,307.349 | 1,994.309 | 1,352.577 | 1,441.638 | 1,616.009 | 1,255.993 | 1,246.258 | 1,000.456 | 693.721 | 639.822 | 545.648 | 2,399.706 | 1,856.743 | 1,892.126 | 1,675.617 | 1,798.722 | 812.709 | 658.384 | 719.964 | 1,745.146 | 1,221.094 | 1,222.121 | 1,149.992 | 1,374.583 | 878.582 | 725.055 | 881.855 | 963.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 719.245 | 0 | 0 | 261.88 | 339.353 | 0 | 0 | 176.43 | 171.196 | 154.585 | 137.323 | 111.3 | 106.356 | 107.956 | 107.686 | 103.824 | 105.353 | 102.382 | 75.714 | 82.1 | 81.05 | 111.42 | 72.731 | 51.831 | 31.496 | 21.704 | 26.481 | 19.594 | 15.477 | 21.994 | 7.08 | 11.765 | 5.815 | 20.894 | 8.925 | 10.379 | 13.543 | 35.7 | 90.111 | 93.764 | 92.635 | 62.84 | 100.742 | 70.933 | 36.717 | 63.714 | 50.752 | 0 | 74.681 | 0 | 57.047 | 0 | 60.979 | 33.637 |
Overige kortlopende verplichtingen
| 4,095.558 | 3,111.505 | 3,412.281 | 3,529.846 | 2,665.937 | 2,678.666 | 1,364.655 | 587.027 | 1,893.384 | 7,676.016 | 1,920.981 | 4,955.807 | 8,876.629 | 872.562 | 1,308.026 | 1,790.157 | 926.095 | 1,604.131 | -119.382 | 207.876 | 1,522.919 | 1,316.835 | 649.586 | 1,486.516 | 461.926 | 1,159.898 | 604.733 | 579.061 | 915.719 | 740.837 | 349.919 | 228.839 | 254.791 | 286.15 | 463.993 | 190.504 | 188.985 | 185.192 | 297.27 | 587.978 | 442.039 | 426.282 | 314.587 | 314.314 | 627.932 | 864.025 | 748.004 | 690.559 | 772.358 | 768.516 | 1,388.555 | 1,108.628 | 1,181.344 | 949.547 | 1,036.558 | 984.112 | 972.189 | 1,134.804 | 1,346.789 | 965.647 | 876.869 | 666.91 | 209.5 | 208.022 | 182.464 | 1,633.398 | 171.417 | 155.072 | 133.013 | 116.97 | 114.957 | 114.717 | 123.208 | 123.515 | 126.638 | 93.533 | 99.92 | 92.328 | 120.562 | 95.372 | 76.985 | 55.085 | 56.657 | 58.701 | 63.045 | 55.332 | 51.103 | 40.103 | 31.886 | 36.191 | 49.387 | 36.847 | 45.159 | 48.498 | 85.265 | 101.84 | 94.762 | 98.262 | 75.36 | 113.004 | 31.832 | 51.738 | 80.409 | 72.781 | 267.948 | 82.754 | 203.166 | -3.828 | 196.893 | 69.214 | 39.659 |
Totaal kortlopende verplichtingen
| 6,075.68 | 5,205.587 | 5,119.711 | 5,090.653 | 4,538.584 | 4,949.555 | 5,238.971 | 6,782.09 | 7,059.387 | 10,499.834 | 10,237.484 | 9,849.036 | 10,660.96 | 9,711.455 | 7,282.293 | 5,246.543 | 5,782.028 | 6,244.916 | 5,460.758 | 6,646.847 | 3,275.875 | 3,808.343 | 3,116.787 | 3,011.106 | 1,591.425 | 3,594.365 | 2,678.932 | 2,681.791 | 3,103.523 | 2,973.493 | 1,583.378 | 1,090.835 | 1,151.513 | 2,273.447 | 1,747.75 | 1,478.805 | 1,461.766 | 1,690.773 | 1,204.777 | 1,313.553 | 1,179.944 | 1,263.698 | 1,014.351 | 1,041.614 | 1,321.418 | 1,229.09 | 1,341.727 | 1,535.97 | 1,668.988 | 1,684.81 | 1,799.648 | 1,556.921 | 1,634.637 | 1,451.194 | 1,385.41 | 1,369.22 | 1,296.99 | 1,470.243 | 1,580.074 | 1,067.593 | 1,304.051 | 1,216.224 | 294.255 | 297.276 | 293.091 | 302.2 | 324.719 | 331.206 | 284.632 | 288.296 | 324.321 | 351.525 | 364.734 | 340.473 | 332.258 | 292.14 | 280.438 | 253.868 | 307.339 | 218.628 | 200.578 | 195.612 | 226.108 | 209.691 | 246.786 | 260.842 | 417.132 | 458.715 | 413.838 | 406.826 | 407.541 | 373.716 | 313.487 | 356.107 | 423.809 | 346.685 | 268.727 | 303.352 | 305.579 | 379.02 | 353.772 | 312.841 | 314.326 | 269.989 | 267.948 | 228.278 | 203.166 | 189.606 | 196.893 | 197.387 | 127.197 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,552.764 | 5,472.443 | 5,873.198 | 5,629.713 | 6,653.634 | 6,150.25 | 5,970.04 | 5,900.109 | 4,029.39 | 2,559.148 | 2,629.879 | 4,335.648 | 3,441.983 | 4,386.455 | 5,496.9 | 6,052.292 | 6,125.949 | 4,166.68 | 4,397.215 | 2,576.094 | 4,532.894 | 3,437.611 | 3,243.894 | 3,066.726 | 3,463.261 | 3,331.976 | 3,736.929 | 3,632.536 | 1,890.553 | 1,718.279 | 1,663.82 | 866.9 | 703.226 | 626.974 | 557.928 | 552.13 | 546.333 | 0 | 14.195 | 11.069 | 3.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 1.536 | 1.524 | 1.511 | 1.499 | 1.487 | 1.475 | 1.463 | 1.451 | 1.439 | 1.426 | 1.414 | 1.402 | 1.39 | 1.378 | 1.365 | 1.353 | 1.341 | 51.329 | 51.317 | 51.305 | 51.292 | 51.28 | 51.268 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.55 | 0 | 1.79 | 0 | 1.7 | 0 | 9.9 | 36.1 |
Uitgestelde opbrengsten niet-vlottend
| 25.881 | 26.458 | 30.762 | 30.052 | 30.527 | 31.002 | 92.702 | 93.177 | 84.577 | 86.555 | 92.327 | 92.577 | 93.497 | 93.747 | 85.425 | 87.517 | 90.109 | 92.701 | 111.474 | 111.665 | 111.474 | 111.474 | 110.817 | 109.817 | 111.474 | 123.823 | 236.531 | 239.002 | 198.776 | 93.675 | 85.233 | 40.749 | 43.541 | 24.047 | 2.958 | 2.958 | 2.958 | 2.958 | -1.072 | 2.044 | 10.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -87.375 | -87.313 | -87.178 | -87.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 209.888 | 209.393 | 351.745 | 367.275 | 394.041 | 386.297 | 411.068 | 421.424 | 52.964 | 53.143 | 21.106 | 21.294 | 19.405 | 19.592 | 4.839 | 5.026 | 4.665 | 4.853 | 1.938 | 0.864 | 0.893 | 0.893 | 6.789 | 5.389 | 5.768 | 6.5 | 6.292 | 11.317 | 12.167 | 14.272 | 14.272 | 14.658 | 14.658 | 14.658 | 15.71 | 21.533 | 21.533 | 21.533 | 26.684 | 26.684 | 17.09 | 12.733 | 16.484 | 9.775 | 10.388 | 12.044 | 11.594 | 11.441 | 13.863 | 12.609 | 13.49 | 12.963 | 9.804 | 5.054 | 6.05 | 6.385 | 7.132 | 6.941 | 6.682 | 5.495 | 5.983 | 5.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.061 | 18.088 | 17.303 | 17.09 | 24.953 | 17.29 | 50.045 | 41.702 | 33.939 | 17.416 | 17.362 | 16.299 | 16.124 | 16.111 | 15.72 | 30.268 | 35.605 | 35.595 | 35.179 | 21.168 | 14.365 | 14.354 | 45.975 | 47.064 | 47.053 | 47.043 | 49.406 | 50.696 | 21.428 | 21.417 | 21.382 | 16.171 | 17.261 | 17.251 | 17.216 | 17.205 | 18.669 | 37.649 | 13.124 | 11.069 | 3.003 | 25.825 | 13.058 | 13.048 | 23.425 | 13.027 | 12.983 | 13.531 | 13.522 | 13.44 | 13.314 | 13.211 | 13.108 | 12.964 | 12.847 | 13.029 | 13.028 | 12.636 | 12.625 | 12.687 | 12.822 | 12.811 | 5.872 | 8.817 | 10.378 | 8.938 | 5.709 | 5.47 | 7.28 | 6.341 | 20.82 | 23.051 | 15.551 | 10.8 | 6.4 | 0.5 | 0.5 | 0.5 | 5.224 | 6.024 | 6.024 | 6.024 | 3.624 | 3.624 | 3.1 | 2.1 | 0.5 | 0.5 | 0.5 | 0.5 | 9.729 | 8.972 | 7.301 | 7.327 | 5.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 0.05 | 1.79 | -191.306 | 2.019 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 4,806.594 | 5,726.382 | 6,273.007 | 6,014.078 | 7,103.155 | 6,553.836 | 6,523.855 | 6,456.413 | 4,200.87 | 2,716.263 | 2,760.674 | 4,465.818 | 3,571.009 | 4,515.906 | 5,602.884 | 6,175.104 | 6,256.329 | 4,299.828 | 4,545.805 | 2,709.791 | 4,659.627 | 3,564.333 | 3,407.475 | 3,228.996 | 3,627.556 | 3,509.342 | 4,029.159 | 3,933.552 | 2,122.924 | 1,847.644 | 1,784.706 | 938.478 | 778.686 | 682.929 | 593.812 | 593.827 | 589.493 | 37.649 | 54.003 | 50.866 | 33.195 | 25.825 | 29.542 | 22.823 | 23.425 | 25.071 | 24.577 | 24.972 | 27.385 | 26.049 | 26.804 | 26.174 | 22.911 | 18.019 | 18.897 | 19.414 | 20.16 | 19.576 | 119.307 | 118.182 | 118.805 | 118.296 | 7.408 | 10.341 | 11.889 | 10.438 | 7.196 | 6.945 | 8.743 | 7.792 | 22.259 | 24.477 | 16.965 | 12.202 | 7.79 | 1.878 | 1.865 | 1.853 | 6.565 | 57.353 | 57.341 | 57.329 | 54.916 | 54.904 | 54.368 | 52.1 | 50.5 | 0.5 | 0.5 | 0.5 | 9.729 | 8.972 | 7.301 | 7.327 | 5.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.55 | 1.7 | 1.84 | 1.79 | -189.606 | 2.019 | 9.9 | 36.1 |
Totaal passiva
| 10,882.274 | 10,931.969 | 11,392.718 | 11,104.731 | 11,641.74 | 11,503.392 | 11,762.826 | 13,238.503 | 11,260.257 | 13,216.097 | 12,998.158 | 14,314.853 | 14,231.969 | 14,227.361 | 12,885.177 | 11,421.647 | 12,038.357 | 10,544.744 | 10,006.564 | 9,356.637 | 7,935.502 | 7,372.676 | 6,524.262 | 6,240.101 | 5,218.982 | 7,103.707 | 6,708.09 | 6,615.342 | 5,226.447 | 4,821.137 | 3,368.085 | 2,029.312 | 1,930.2 | 2,956.376 | 2,341.563 | 2,072.632 | 2,051.258 | 1,728.423 | 1,258.78 | 1,364.419 | 1,213.139 | 1,289.523 | 1,043.894 | 1,064.436 | 1,344.843 | 1,254.161 | 1,366.304 | 1,560.942 | 1,696.373 | 1,710.859 | 1,826.453 | 1,583.095 | 1,657.549 | 1,469.213 | 1,404.307 | 1,388.634 | 1,317.15 | 1,489.819 | 1,699.381 | 1,185.774 | 1,422.855 | 1,334.52 | 301.663 | 307.617 | 304.98 | 312.638 | 331.916 | 338.151 | 293.375 | 296.088 | 346.58 | 376.002 | 381.698 | 352.675 | 340.048 | 294.017 | 282.304 | 255.721 | 313.905 | 275.981 | 257.919 | 252.941 | 281.025 | 264.595 | 301.154 | 312.942 | 467.632 | 459.215 | 414.338 | 407.326 | 417.27 | 382.687 | 320.788 | 363.433 | 429.027 | 346.685 | 268.727 | 303.352 | 305.579 | 379.02 | 353.772 | 312.841 | 314.326 | 271.539 | 269.648 | 230.118 | 204.956 | 428.698 | 198.912 | 207.287 | 163.297 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.943 | 23.829 | 23.829 | 3.903 | 3.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 1,118.585 | 798.989 | 798.989 | 798.989 | 798.989 | 798.989 | 798.989 | 798.989 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 580.097 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 167.023 | 111.349 | 111.349 | 111.349 | 111.349 | 90.345 | 90.345 | 90.345 | 56.756 | 56.756 |
Ingehouden winsten
| 1,557.58 | 1,624.576 | 2,713.699 | 3,155.853 | 3,282.511 | 3,204.307 | 3,392.503 | 3,491.559 | 3,611.81 | 3,440.874 | 2,899.498 | 3,015.793 | 2,788.436 | 2,872.853 | 2,599.298 | 2,804.43 | 2,907.475 | 3,014.79 | 2,943.359 | 2,895.476 | 2,823.875 | 2,660.916 | 2,435.501 | 2,466.689 | 2,542.19 | 2,452.373 | 2,349.259 | 2,392.15 | 2,623.459 | 2,517.675 | 2,220.618 | 2,092.049 | 2,189.837 | 2,170.207 | 1,877.412 | 1,850.328 | 1,913.828 | 1,905.165 | 1,598.893 | 1,465.042 | 1,590.525 | 1,577.604 | 1,560.467 | 1,541.562 | 1,560.139 | 1,287.593 | 1,310.166 | 1,170.637 | 1,236.858 | 946.823 | 664.054 | 638.317 | 651.18 | 632.955 | 567.746 | 534.694 | 492.878 | 404.173 | 293.62 | 177.658 | 122.024 | 48.643 | -197.051 | -189.032 | -179.621 | -165.477 | -136.208 | -127.454 | -116.521 | -101.492 | -117.577 | -117.801 | -112.971 | -108.216 | -74.621 | -65.219 | -58.688 | -48.952 | -59.394 | -62.336 | -58.369 | -54.06 | -50.495 | -47.871 | -64.953 | -60.534 | -14.607 | -5.401 | 5.019 | 12.554 | 24.373 | 23.739 | -10.412 | -10.828 | -45.002 | -95.086 | -114.743 | -100.614 | 9.056 | 13.367 | 57.2 | 53.148 | 61.157 | 29.657 | 22.087 | 11.987 | 25.18 | 17.83 | 12.487 | 13.729 | 8.171 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 3,001.748 | 345.69 | 3,035.334 | 379.276 | 3,038.678 | 382.614 | 2,977.58 | 319.084 | 2,905.266 | 260.273 | 2,902.023 | 254.144 | 2,853.753 | 208.135 | 2,847.82 | -15.943 | -23.829 | -23.829 | -3.903 | -3.903 | 20.368 | 16.166 | 17.304 | 19.501 | 18.877 | 33.952 | 36.5 | 42.817 | 42.817 | 43.974 | 43.974 | 43.974 | 47.131 | 64.599 | 64.599 | 64.599 | 80.053 | 80.053 | 51.27 | 38.2 | 0 | 0 | 0 | 36.132 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,066.542 | 3,066.542 | 0 | 2,656.058 | 0 | 3,035.334 | 0 | 3,038.678 | 0 | 2,966.963 | 0 | 2,908.152 | 0 | 2,902.023 | 0 | 2,863.763 | 0 | 2,863.763 | -23.829 | 2,843.355 | -3.903 | 2,843.355 | 2,678.144 | 2,470.076 | 3,015.892 | 2,810.888 | 3,014.497 | 3,029.572 | 3,032.12 | 2,810.888 | 3,026.826 | 3,027.983 | 3,027.983 | 2,810.888 | 3,046.706 | 680.616 | 906.819 | 908.705 | 880.705 | 880.705 | 872.534 | 859.464 | 813.479 | 793.352 | 795.191 | 800.16 | 769.539 | 769.08 | 776.347 | 772.584 | 761.942 | 760.362 | 750.883 | 736.635 | 728.558 | 729.564 | 731.804 | 731.23 | 720.856 | 717.294 | 718.759 | 717.265 | 120.862 | 120.643 | 119.655 | 1,221.852 | 118.317 | 118.317 | 118.317 | 118.317 | 118.591 | 118.591 | 118.591 | 128.673 | 121.615 | 121.598 | 121.598 | 121.598 | 121.515 | 121.515 | 121.515 | 124.809 | 123.765 | 123.765 | 123.765 | 123.765 | 121.585 | 121.554 | 121.539 | 121.438 | 118.929 | 118.929 | 118.977 | 118.977 | 116.624 | 134.122 | 116.624 | 116.624 | 128.601 | 174.252 | 133.862 | 133.862 | 181.706 | 181.706 | 175.816 | 175.816 | 131.885 | 127.927 | 121.627 | 59.42 | 63.665 |
Totaal eigen vermogen van aandeelhouders
| 5,742.707 | 5,809.702 | 6,834.032 | 7,276.186 | 7,436.43 | 7,358.227 | 7,549.766 | 7,648.822 | 7,707.975 | 7,526.422 | 6,923.349 | 7,042.53 | 6,809.043 | 6,893.461 | 6,571.636 | 6,779.029 | 6,873.88 | 6,981.196 | 6,881.47 | 6,833.588 | 6,781.913 | 6,618.953 | 6,232.23 | 6,259.216 | 6,676.667 | 6,589.046 | 6,482.341 | 6,540.307 | 6,454.569 | 6,355.102 | 6,046.434 | 5,919.021 | 6,016.809 | 5,997.179 | 5,723.107 | 3,337.244 | 3,400.744 | 3,391.644 | 3,059.696 | 2,925.844 | 3,043.157 | 3,017.166 | 2,954.043 | 2,915.012 | 2,935.427 | 2,667.851 | 2,659.802 | 2,519.814 | 2,593.303 | 2,299.504 | 2,006.094 | 1,978.777 | 1,982.161 | 1,949.688 | 1,876.402 | 1,844.355 | 1,804.779 | 1,715.5 | 1,594.573 | 1,475.049 | 1,420.881 | 1,346.006 | 90.834 | 98.634 | 107.056 | 120.527 | 149.131 | 157.885 | 168.819 | 183.848 | 168.037 | 167.813 | 172.642 | 178.109 | 214.018 | 223.402 | 229.933 | 239.669 | 229.144 | 226.202 | 230.169 | 234.478 | 240.294 | 242.917 | 225.836 | 230.254 | 274.001 | 283.176 | 293.581 | 301.015 | 310.325 | 309.691 | 275.588 | 275.172 | 238.645 | 188.561 | 168.903 | 183.033 | 304.68 | 308.992 | 358.085 | 354.033 | 354.212 | 322.712 | 309.252 | 299.152 | 247.41 | 236.102 | 224.458 | 129.905 | 128.593 |
Totaal eigen vermogen
| 6,086.606 | 6,159.853 | 7,177.142 | 7,657.572 | 7,821.209 | 7,743.875 | 7,936.635 | 8,035.693 | 8,079.606 | 7,870.737 | 7,272.407 | 7,390.82 | 7,160.326 | 7,249.261 | 6,862.435 | 7,070.718 | 7,161.582 | 7,265.475 | 7,107.376 | 7,061.922 | 6,994.8 | 6,836.587 | 6,446.963 | 6,476.436 | 6,932.579 | 6,878.504 | 6,772.036 | 6,849.126 | 6,707.466 | 6,498.954 | 6,146.358 | 6,015.614 | 6,077.427 | 6,058.182 | 5,736.748 | 3,352.083 | 3,415.662 | 3,488.955 | 3,103.247 | 2,939.276 | 3,045.414 | 3,023.479 | 2,970.831 | 2,932.196 | 2,953.216 | 2,686.044 | 2,679.279 | 2,539.635 | 2,613.303 | 2,299.504 | 2,006.094 | 1,978.777 | 1,982.161 | 1,949.688 | 1,876.402 | 1,844.355 | 1,804.779 | 1,715.5 | 1,594.573 | 1,475.049 | 1,420.881 | 1,346.006 | 100.478 | 109.248 | 119.046 | 133.901 | 163.61 | 172.668 | 185.158 | 201.442 | 183.58 | 183.175 | 188.632 | 193.918 | 232.114 | 242.722 | 247.915 | 260.267 | 250.084 | 246.956 | 254.829 | 255.925 | 267.792 | 270.92 | 254.092 | 254.827 | 323.837 | 329.18 | 331.137 | 338.259 | 348.482 | 347.733 | 303.102 | 303.095 | 275.595 | 207.252 | 174.185 | 188.33 | 305.595 | 309.907 | 359.086 | 355.034 | 354.495 | 323.58 | 311.201 | 302.475 | 250.352 | 237.3 | 228.999 | 136.98 | 128.593 |
Totaal passiva en aandeelhoudersvermogen
| 16,968.881 | 17,091.822 | 18,569.86 | 18,792.568 | 19,462.949 | 19,294.842 | 19,699.462 | 21,274.196 | 19,339.863 | 21,086.835 | 20,270.565 | 21,705.674 | 21,392.295 | 21,476.621 | 19,747.611 | 18,492.365 | 19,199.939 | 17,810.22 | 17,113.939 | 16,418.56 | 14,930.302 | 14,209.263 | 12,971.225 | 12,716.537 | 12,151.561 | 13,982.211 | 13,480.127 | 13,464.468 | 11,933.913 | 11,320.091 | 9,514.443 | 8,044.927 | 8,007.626 | 9,014.558 | 8,078.311 | 5,424.714 | 5,466.92 | 5,217.378 | 4,362.027 | 4,303.695 | 4,258.553 | 4,313.002 | 4,014.725 | 3,996.632 | 4,298.06 | 3,940.205 | 4,045.584 | 4,100.577 | 4,309.676 | 4,010.363 | 3,832.546 | 3,561.872 | 3,639.709 | 3,418.9 | 3,280.709 | 3,232.989 | 3,121.93 | 3,205.319 | 3,293.955 | 2,660.824 | 2,843.736 | 2,680.526 | 402.141 | 416.865 | 424.026 | 446.539 | 495.526 | 510.819 | 478.533 | 497.529 | 530.16 | 559.177 | 570.33 | 546.593 | 572.162 | 536.739 | 530.219 | 515.989 | 563.989 | 522.937 | 512.748 | 508.867 | 548.816 | 535.515 | 555.246 | 567.769 | 791.47 | 788.395 | 745.475 | 745.585 | 765.752 | 730.421 | 623.891 | 666.528 | 704.622 | 553.937 | 442.912 | 491.682 | 611.175 | 688.927 | 712.858 | 667.874 | 668.822 | 595.118 | 580.849 | 532.593 | 455.308 | 428.698 | 427.911 | 344.268 | 291.889 |