
Shandong Lukang Pharmaceutical Co.,Ltd.
SSE:600789.SS
11.1 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 703.937 | 772.537 | 908.215 | 787.777 | 899.286 | 798.462 | 563.797 | 614.103 | 625.661 | 688.811 | 693.009 | 602.505 | 549.657 | 554.021 | 533.974 | 504.122 | 597.588 | 647.687 | 698.134 | 936.822 | 893.124 | 905.102 | 996.527 | 1,253.146 | 938.23 | 1,006.874 | 1,375.23 | 1,628.965 | 1,645.863 | 800.915 | 649.628 | 871.899 | 671.111 | 600.903 | 495.774 | 468.268 | 461.018 | 542.582 | 537.273 | 436.041 | 492.772 | 506.703 | 470.908 | 624.107 | 590.932 | 589.224 | 479.927 | 627.791 | 543.633 | 472.35 | 419.068 | 499.745 | 522.299 | 421.152 | 432.993 | 412.585 | 382.26 | 389.24 | 320.868 | 378.742 | 284.005 | 210.053 | 186.566 | 182.191 | 210.466 | 122.063 | 82.29 | 101.625 | 124.08 | 117.791 | 75.986 | 72.549 | 79.314 | 44.948 | 29.191 | 97.394 | 116.145 | 106.376 | 129.307 | 152.8 | 174.273 | 135.911 | 116.732 | 118.537 | 124.134 | 247.511 | 354.262 | 385.233 | 63.796 | 66.579 | 75.61 | 198.504 | 252.155 | 206 | 203.136 | 236.316 | 129.919 | 143.781 | 33.274 | 82.256 | 2.121 | 24.199 | 0 |
Kortetermijnbeleggingen
| 85.387 | 1.22 | 1.237 | 1.038 | 1.119 | 1.191 | 1.274 | 1.321 | 1.274 | 1.26 | 1.196 | 1.198 | 1.346 | 1.208 | 1.1 | 1.166 | 1.031 | 1.095 | 1.127 | 1.07 | 1.087 | 1.151 | 1.048 | 1.117 | 1.245 | 1.048 | 1.22 | 1.203 | 1.392 | 1.53 | 1.734 | 1.729 | 1.892 | 1.956 | 2.113 | 2.071 | 1.902 | 2.573 | 1.892 | 4.034 | 2.428 | 1.769 | 1.934 | 1.39 | 1.53 | 9.499 | 1.2 | 1.068 | 1.119 | 1.127 | 1.323 | 1.166 | 0.991 | 0.957 | 1.309 | 1.635 | 1.594 | 1.471 | 1.525 | 1.294 | 1.387 | 1.188 | 0.15 | 0.125 | 0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 703.937 | 773.757 | 909.452 | 788.815 | 900.405 | 799.653 | 565.072 | 615.424 | 626.935 | 690.07 | 694.205 | 603.703 | 551.003 | 555.228 | 535.074 | 505.288 | 598.618 | 648.782 | 699.261 | 937.892 | 894.212 | 906.253 | 997.575 | 1,254.263 | 939.475 | 1,007.922 | 1,376.45 | 1,630.168 | 1,647.256 | 802.445 | 651.362 | 873.628 | 673.002 | 602.859 | 497.887 | 470.339 | 462.919 | 545.155 | 539.165 | 440.075 | 495.2 | 508.472 | 472.841 | 625.497 | 592.462 | 598.723 | 481.128 | 628.859 | 544.752 | 473.477 | 420.392 | 500.911 | 523.291 | 422.109 | 434.301 | 414.22 | 383.854 | 390.711 | 322.394 | 380.036 | 285.393 | 211.242 | 186.716 | 182.316 | 210.59 | 122.063 | 82.29 | 101.625 | 124.08 | 117.791 | 75.986 | 72.549 | 79.314 | 44.948 | 29.191 | 97.394 | 116.145 | 106.376 | 129.307 | 152.8 | 174.273 | 135.911 | 116.732 | 118.537 | 124.134 | 247.511 | 354.262 | 385.233 | 63.796 | 66.579 | 75.61 | 198.504 | 252.155 | 206 | 203.136 | 236.316 | 129.919 | 143.781 | 33.274 | 82.256 | 2.121 | 24.199 | 0 |
Nettovorderingen
| 2,004.533 | 1,791.808 | 1,872.939 | 1,454.416 | 1,508.88 | 1,346.051 | 1,302.005 | 997.301 | 1,146.299 | 1,232.18 | 1,083.976 | 1,159.503 | 1,085.475 | 824.405 | 776.716 | 736.844 | 906.826 | 858.348 | 769.151 | 749.864 | 871.945 | 708.489 | 822.483 | 741.613 | 788.403 | 690.237 | 580.937 | 619.389 | 711.512 | 533.873 | 578.375 | 632.909 | 548.274 | 557.27 | 570.078 | 742.508 | 747.426 | 664.802 | 677.374 | 627.566 | 749.749 | 701.15 | 793.469 | 732.421 | 822.387 | 658.402 | 753.369 | 863.526 | 763.708 | 678.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 483.813 | 0 | 0 | 0 | 0 | 0 | 41.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 429.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.544 | 30.053 | 17.972 | 8.664 | 44.823 | 15.84 | 10.312 | 0 |
Voorraad
| 1,359.189 | 1,484.208 | 1,317.991 | 1,224.339 | 1,203.818 | 1,405.981 | 1,453.199 | 1,484.702 | 1,503.633 | 1,480.685 | 1,418.266 | 1,238.536 | 1,129.23 | 1,205.562 | 1,071.701 | 1,116.881 | 1,074.699 | 869.066 | 795.529 | 884.413 | 905.316 | 864.154 | 858.65 | 799.81 | 761.376 | 847.267 | 909.101 | 909.011 | 774.601 | 727.582 | 649.227 | 640.411 | 638.436 | 557.729 | 540.213 | 553.666 | 510.459 | 508.091 | 497.085 | 530.279 | 466.271 | 483.709 | 425.83 | 458.433 | 468.016 | 466.948 | 476.32 | 501.975 | 507.173 | 548.038 | 503.43 | 516.692 | 463.629 | 518.752 | 566.765 | 512.207 | 448.24 | 475.37 | 392.838 | 374.626 | 352.913 | 361.904 | 326.069 | 362.18 | 354.766 | 446.181 | 459.974 | 401.559 | 348.216 | 356.055 | 277.431 | 240.291 | 196.9 | 217.88 | 235.871 | 262.186 | 234.706 | 251.873 | 293.129 | 321.605 | 301.557 | 271.848 | 293.238 | 354.21 | 285.363 | 267.258 | 254.881 | 199.239 | 171.459 | 184.459 | 180.008 | 187.535 | 180.413 | 204.413 | 191.193 | 249.954 | 115.146 | 186.004 | 194.646 | 148.333 | 97.659 | 115.423 | 0 |
Overige vlottende activa
| 101.679 | 80.529 | 102.957 | 439.941 | 126.369 | 96.11 | 136.912 | 105.032 | 110.654 | 105.89 | 116.875 | 104.047 | 125.631 | 165.936 | 162.429 | 133 | 105.596 | 131.169 | 155.139 | 152.317 | 147.608 | 106.223 | 157.227 | 148.093 | 395.28 | 128.932 | 148.243 | 136.847 | 131.584 | 124.562 | 63.552 | 126.017 | 120.676 | 110 | 155.977 | 154.655 | 132.825 | 134.331 | 136.983 | 175.289 | 140.123 | 156.639 | 243.892 | 218.096 | 205.636 | 205.98 | 102.013 | 212.019 | 195.307 | 178.82 | 872.47 | 779.896 | 879.613 | 688.333 | 815.942 | 790.261 | 717.007 | 622.354 | 760.453 | 623.755 | 566.547 | 419.367 | 496.771 | 465.188 | 467.636 | 366.706 | 497.207 | 557.995 | 603.79 | 453.415 | 509.672 | 507.037 | 511.244 | 483.782 | 531.996 | 480.481 | 497.544 | 439.421 | 465.373 | 431.496 | 443.596 | 424.506 | 481.694 | 415.329 | 478.465 | 388.337 | 459.056 | 472.368 | 457.731 | 436.667 | 441.939 | 422.169 | 435.846 | 416.736 | 510.908 | 274.423 | 290.39 | 230.206 | 313.661 | 248.821 | 296.808 | 288.619 | 513.769 |
Totaal vlottende activa
| 4,169.337 | 4,130.302 | 4,203.34 | 3,907.511 | 3,739.472 | 3,647.794 | 3,457.188 | 3,202.459 | 3,387.52 | 3,508.826 | 3,313.321 | 3,105.789 | 2,891.338 | 2,702.237 | 2,545.919 | 2,492.012 | 2,685.738 | 2,507.365 | 2,419.08 | 2,724.486 | 2,741.722 | 2,585.118 | 2,759.407 | 2,943.778 | 2,884.533 | 2,934.358 | 3,014.731 | 3,295.415 | 3,264.952 | 2,188.462 | 1,942.516 | 2,178.021 | 1,980.39 | 1,827.858 | 1,764.156 | 1,807.048 | 1,853.629 | 1,852.379 | 1,850.607 | 1,773.209 | 1,851.343 | 1,849.971 | 1,936.032 | 2,034.447 | 2,088.501 | 1,930.053 | 1,812.83 | 2,128.782 | 1,935.355 | 1,806.815 | 1,796.293 | 1,797.499 | 1,866.533 | 1,629.194 | 1,817.008 | 1,716.688 | 1,549.101 | 1,488.435 | 1,475.685 | 1,378.417 | 1,204.852 | 992.513 | 1,009.557 | 1,009.684 | 1,032.992 | 934.95 | 1,039.471 | 1,061.179 | 1,076.086 | 933.768 | 863.09 | 819.877 | 787.458 | 746.61 | 797.058 | 840.061 | 848.395 | 797.67 | 887.809 | 905.9 | 919.426 | 832.264 | 891.663 | 888.076 | 887.962 | 893.819 | 1,068.199 | 1,056.84 | 692.985 | 685.292 | 697.557 | 808.207 | 868.414 | 827.149 | 905.236 | 848.237 | 565.507 | 577.962 | 550.246 | 518.66 | 412.428 | 428.242 | 513.769 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,824.412 | 3,832.526 | 3,830.077 | 3,817.347 | 3,871.868 | 3,887.08 | 3,786.848 | 3,925.725 | 4,037.445 | 4,046.679 | 3,945.44 | 3,901.206 | 3,842.077 | 3,858.881 | 3,791.243 | 3,760.973 | 3,756.972 | 3,749.509 | 3,614.726 | 3,358.863 | 3,298.373 | 3,244.005 | 3,101.872 | 3,007.097 | 3,037.981 | 2,698.266 | 2,761.651 | 2,670.534 | 2,391.288 | 2,347.756 | 2,209.809 | 1,923.092 | 1,795.774 | 1,801.207 | 1,707.675 | 1,713.873 | 1,702.915 | 1,701.152 | 1,639.605 | 1,670.308 | 1,696.434 | 1,738.074 | 1,654.694 | 1,684.351 | 1,703.059 | 1,753.265 | 1,808.911 | 1,833.543 | 1,848.985 | 1,861.433 | 1,824.282 | 1,759.527 | 1,687.222 | 1,640.872 | 1,528.176 | 1,451.312 | 1,352.766 | 1,318.558 | 1,245.132 | 1,249.437 | 1,256.335 | 1,271.163 | 1,295.854 | 1,318.032 | 1,333.648 | 1,362.701 | 1,369.072 | 1,391.75 | 1,365.569 | 1,388.857 | 1,421.643 | 1,450.733 | 1,481.548 | 1,525.403 | 1,538.358 | 1,569.386 | 1,594.871 | 1,624.551 | 1,650.76 | 1,672.849 | 1,694.156 | 1,715.917 | 1,723.085 | 1,721.236 | 1,727.147 | 1,716.067 | 1,649.289 | 1,645.777 | 1,637.531 | 1,613.584 | 1,518.165 | 1,508.635 | 1,506.046 | 1,518.616 | 1,392.737 | 1,363.273 | 1,237.709 | 1,192.713 | 1,100.385 | 1,017.192 | 935.695 | 882.319 | 739.67 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.431 | 0.431 | 0.431 | 0.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 906.418 | 893.484 | 858.19 | 838.961 | 832.264 | 831.017 | 865.949 | 757.13 | 747.179 | 749.097 | 674.077 | 748.949 | 686.12 | 671.838 | 707.109 | 695.945 | 687.417 | 574.133 | 556.595 | 549.959 | 543.196 | 539.617 | 510.913 | 499.078 | 327.206 | 288.669 | 274.285 | 257.09 | 255.262 | 250.823 | 249.645 | 217.834 | 217.575 | 212.273 | 238.09 | 241.468 | 216.958 | 218.044 | 221.099 | 222.875 | 225.056 | 227.658 | 226.659 | 225.061 | 230.742 | 231.614 | 243.053 | 245.282 | 244.21 | 210.51 | 192.74 | 173.738 | 117.879 | 115.15 | 116.378 | 115.394 | 118.12 | 60.419 | 53.75 | 55.48 | 57.383 | 58.25 | 59.74 | 58.61 | 59.993 | 61.379 | 50.409 | 51.94 | 46.046 | 47.415 | 47.098 | 48.602 | 47.546 | 50.608 | 53.148 | 55.115 | 55.35 | 56.542 | 44.093 | 45.222 | 46.351 | 47.48 | 48.884 | 63.512 | 17.324 | 17.628 | 13.266 | 13.341 | 13.42 | 13.49 | 10.016 | 10.073 | 10.129 | 10.186 | 10.3 | 10.413 | 10.527 | 10.641 | 10.754 | 10.868 | 10.981 | 11.095 | 0 |
Goodwill en immateriële activa
| 906.418 | 893.484 | 858.19 | 838.961 | 832.264 | 831.017 | 865.949 | 757.13 | 747.179 | 749.097 | 674.077 | 748.949 | 686.12 | 671.838 | 707.109 | 695.945 | 687.417 | 574.133 | 556.595 | 549.959 | 543.196 | 539.617 | 510.913 | 499.078 | 327.206 | 288.669 | 274.285 | 257.09 | 255.262 | 250.823 | 249.645 | 217.834 | 217.575 | 212.273 | 238.09 | 241.468 | 216.958 | 218.044 | 221.099 | 222.875 | 225.056 | 227.658 | 226.659 | 225.061 | 230.742 | 231.614 | 243.053 | 245.282 | 244.21 | 210.51 | 192.74 | 173.738 | 117.879 | 115.15 | 116.378 | 115.394 | 118.12 | 60.419 | 53.75 | 55.48 | 57.383 | 58.25 | 60.17 | 59.04 | 60.424 | 61.809 | 50.409 | 51.94 | 46.046 | 47.415 | 47.098 | 48.602 | 47.546 | 50.608 | 53.148 | 55.115 | 55.35 | 56.542 | 44.093 | 45.222 | 46.351 | 47.48 | 48.884 | 63.512 | 17.324 | 17.628 | 13.266 | 13.341 | 13.42 | 13.49 | 10.016 | 10.073 | 10.129 | 10.186 | 10.3 | 10.413 | 10.527 | 10.641 | 10.754 | 10.868 | 10.981 | 11.095 | 0 |
Langetermijnbeleggingen
| 0 | 86.781 | 93.545 | 149.125 | 329.26 | 329.255 | 80.974 | 82.735 | 87.661 | 88.583 | 95.474 | 110.618 | 111.943 | 109.599 | 135.574 | 135.784 | 94.551 | 88.229 | 59.245 | 57.853 | 55.567 | 54.684 | 52.01 | 53.529 | 52.556 | 51.867 | 52.565 | 51.732 | 50.097 | 48.241 | 46.781 | 45.703 | 44.513 | 43.576 | 48.594 | 48.036 | 47.607 | 46.258 | 63.37 | 133.691 | 130.991 | 131.111 | 125.189 | 120.987 | 115.762 | 105.569 | 71.21 | 68.568 | 66.962 | 98.491 | 95.632 | 95.704 | 94.814 | 92.282 | 88.251 | 88.632 | 87.166 | 152.448 | 150.618 | 149.511 | 147.703 | 150.501 | 151.066 | 144.86 | 140.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 23.598 | 24.027 | 30.657 | 23.119 | 30.774 | 31.021 | 25.582 | 25.682 | 27.763 | 25.979 | 22.038 | 21.607 | 21.541 | 21.541 | 18.771 | 18.771 | 18.712 | 18.822 | 21.893 | 21.893 | 21.897 | 22.08 | 19.616 | 19.616 | 19.641 | 20.431 | 14.783 | 14.783 | 14.757 | 15.153 | 8.765 | 8.765 | 8.768 | 8.768 | 6.296 | 6.296 | 6.223 | 6.223 | 4.92 | 4.92 | 4.922 | 4.836 | 5.142 | 5.142 | 5.063 | 5.107 | 4.422 | 4.422 | 4.696 | 4.696 | 2.846 | 2.738 | 2.801 | 2.801 | 3.694 | 3.694 | 3.694 | 3.694 | 4.533 | 4.533 | 4.634 | 4.634 | 4.391 | 4.391 | 4.391 | 4.391 | 0.058 | 0.058 | 0.067 | 0.067 | 0.081 | 0.082 | 0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 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 activa
| 212.143 | 130.867 | 134.23 | 107.27 | 111.269 | 76.263 | 391.945 | 343.654 | 261.377 | 308.502 | 378.08 | 368.654 | 433.539 | 425.467 | 395.233 | 311.068 | 301.387 | 334.767 | 339.395 | 444.468 | 668.667 | 643.764 | 614.34 | 549.806 | 506.526 | 573.857 | 385.045 | 294.577 | 419.526 | 351.481 | 321.945 | 406.611 | 355.458 | 284.363 | 279.19 | 217.585 | 197.838 | 194.214 | 184.052 | 187.024 | 138.464 | 133.273 | 47.616 | 43.888 | 53.464 | 49.157 | 8.21 | 6.37 | 4.644 | 3.227 | 4.266 | 4.343 | 1.016 | 0.996 | 1.362 | 1.703 | 1.677 | 1.568 | 1.656 | 1.425 | 1.543 | 1.343 | 0.314 | 0.319 | 0.318 | 137.571 | 137.324 | 138.469 | 139.476 | 138.92 | 117.585 | 116.564 | 114.9 | 106.057 | 107.89 | 107.89 | 106.917 | 106.6 | 106.881 | 102.871 | 102.871 | 102.371 | 103.787 | 103.787 | 103.787 | 69.024 | 54.015 | 48.711 | 48.711 | 48.711 | 49.158 | 49.061 | 49.061 | 49.061 | 46.382 | 48.002 | 8.885 | 10.505 | 9.46 | 9.46 | 9.455 | 6.154 | 17.815 |
Totaal niet-vlottende activa
| 4,966.57 | 4,967.683 | 4,946.699 | 4,935.82 | 5,175.435 | 5,154.637 | 5,151.297 | 5,134.927 | 5,161.425 | 5,218.84 | 5,115.11 | 5,151.035 | 5,095.221 | 5,087.326 | 5,047.93 | 4,922.542 | 4,859.04 | 4,765.46 | 4,591.854 | 4,433.035 | 4,587.7 | 4,504.15 | 4,298.752 | 4,129.126 | 3,943.91 | 3,633.09 | 3,488.328 | 3,288.716 | 3,130.93 | 3,013.454 | 2,836.945 | 2,602.004 | 2,422.088 | 2,350.186 | 2,279.845 | 2,227.258 | 2,171.542 | 2,165.893 | 2,113.046 | 2,218.818 | 2,195.867 | 2,234.952 | 2,059.3 | 2,079.428 | 2,108.09 | 2,144.711 | 2,135.807 | 2,158.185 | 2,169.499 | 2,178.357 | 2,119.766 | 2,036.05 | 1,903.732 | 1,852.1 | 1,737.861 | 1,660.736 | 1,563.423 | 1,536.688 | 1,455.689 | 1,460.387 | 1,467.597 | 1,485.891 | 1,511.795 | 1,526.642 | 1,539.408 | 1,566.473 | 1,556.863 | 1,582.216 | 1,551.158 | 1,575.259 | 1,586.407 | 1,615.981 | 1,644.05 | 1,682.069 | 1,699.396 | 1,732.391 | 1,757.138 | 1,787.692 | 1,801.735 | 1,820.942 | 1,843.378 | 1,865.768 | 1,875.755 | 1,888.536 | 1,848.258 | 1,802.718 | 1,716.57 | 1,707.829 | 1,699.662 | 1,675.785 | 1,577.339 | 1,567.768 | 1,565.236 | 1,577.863 | 1,449.419 | 1,421.688 | 1,257.122 | 1,213.858 | 1,120.599 | 1,037.52 | 956.131 | 899.568 | 757.485 |
Totaal activa
| 9,135.907 | 9,097.985 | 9,150.039 | 8,843.331 | 8,914.907 | 8,802.431 | 8,608.485 | 8,337.386 | 8,548.945 | 8,727.665 | 8,428.431 | 8,256.824 | 7,986.559 | 7,789.563 | 7,593.85 | 7,414.555 | 7,544.778 | 7,272.825 | 7,010.934 | 7,157.522 | 7,329.422 | 7,089.268 | 7,058.159 | 7,072.904 | 6,828.443 | 6,567.448 | 6,503.059 | 6,584.13 | 6,395.882 | 5,201.916 | 4,779.461 | 4,780.025 | 4,402.477 | 4,178.044 | 4,044.002 | 4,034.307 | 4,025.17 | 4,018.272 | 3,963.653 | 3,992.027 | 4,047.21 | 4,084.923 | 3,995.332 | 4,113.875 | 4,196.591 | 4,074.764 | 3,948.637 | 4,286.967 | 4,104.854 | 3,985.171 | 3,916.058 | 3,833.549 | 3,770.265 | 3,481.294 | 3,554.87 | 3,377.423 | 3,112.524 | 3,025.123 | 2,931.374 | 2,838.804 | 2,672.45 | 2,478.404 | 2,521.352 | 2,536.326 | 2,572.4 | 2,501.423 | 2,596.334 | 2,643.396 | 2,627.244 | 2,509.027 | 2,449.496 | 2,435.858 | 2,431.508 | 2,428.679 | 2,496.454 | 2,572.452 | 2,605.533 | 2,585.363 | 2,689.544 | 2,726.842 | 2,762.803 | 2,698.032 | 2,767.418 | 2,776.612 | 2,736.22 | 2,696.538 | 2,784.769 | 2,764.669 | 2,392.648 | 2,361.077 | 2,274.897 | 2,375.976 | 2,433.65 | 2,379.846 | 2,354.655 | 2,269.925 | 1,822.629 | 1,791.821 | 1,670.845 | 1,556.179 | 1,368.559 | 1,327.81 | 1,271.254 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,442.414 | 1,502.686 | 1,689.977 | 851.523 | 987.55 | 1,502.638 | 1,437.492 | 1,302.804 | 1,639.053 | 1,611.011 | 1,025.621 | 1,434.646 | 1,274.778 | 1,164.483 | 1,130.905 | 1,024.648 | 1,140.667 | 1,154.338 | 942.254 | 778.423 | 1,176.73 | 1,266.23 | 1,182.104 | 1,145.189 | 1,063.025 | 1,045.836 | 989.9 | 988.831 | 1,015.461 | 967.252 | 945.79 | 815.113 | 738.442 | 695.343 | 574.648 | 605.556 | 667.476 | 664.717 | 734.918 | 755.263 | 795.705 | 824.194 | 909.11 | 1,007.082 | 997.422 | 900.308 | 821.031 | 1,018.888 | 1,005.185 | 1,019.079 | 871.249 | 757.382 | 652.2 | 640.578 | 728.877 | 671.11 | 496.158 | 517.649 | 478.66 | 429.667 | 343.984 | 289.83 | 304.39 | 349.405 | 396.014 | 336.437 | 390.834 | 408.551 | 421.367 | 379.101 | 318.005 | 332.987 | 330.667 | 366.207 | 328.405 | 355.552 | 369.224 | 358.52 | 366.285 | 382.946 | 352.917 | 332.924 | 302.463 | 320.353 | 339.14 | 318.912 | 331.796 | 275.177 | 265.767 | 260.138 | 191.168 | 215.028 | 216.305 | 217.005 | 155.784 | 122.425 | 65.822 | 70.657 | 130.987 | 92.229 | 85.427 | 82.834 | 0 |
Kortlopende schulden
| 964.145 | 871.771 | 759.34 | 1,977.62 | 801.434 | 2,126.21 | 965.177 | 1,006.926 | 1,323.352 | 1,344.239 | 1,186.447 | 978.783 | 1,927.202 | 1,278.44 | 1,217.072 | 1,136.476 | 1,688.086 | 1,604.576 | 1,459.503 | 945.796 | 1,349.5 | 1,057 | 1,137.014 | 1,064.955 | 1,173.367 | 685 | 655 | 725 | 450.9 | 385 | 470.937 | 817.939 | 765.407 | 575 | 306.435 | 716.274 | 245.851 | 245.916 | 455.402 | 401.898 | 812.828 | 499.207 | 440.825 | 460.382 | 658.911 | 691.999 | 656.535 | 776.185 | 621.829 | 671.98 | 810.63 | 827.78 | 843.93 | 839.63 | 783.23 | 694.38 | 657.53 | 662.53 | 588.28 | 574.53 | 504.71 | 415.945 | 496.435 | 497.615 | 501.205 | 405.424 | 503.88 | 403.504 | 501.44 | 491.44 | 391.4 | 386.4 | 531.4 | 364.4 | 334.9 | 364.439 | 486.063 | 314.73 | 330.73 | 340.73 | 342.245 | 319.245 | 282.088 | 253.088 | 187.251 | 194.251 | 189.169 | 114.13 | 122.03 | 122.03 | 123.73 | 125.03 | 167.98 | 174.98 | 144.981 | 124.056 | 169.251 | 176.291 | 101.18 | 127.55 | 78.56 | 61.13 | 0 |
Belastingschulden
| 31.726 | 21.829 | 24.662 | 1.442 | 35.804 | 5.899 | 36.464 | 32.059 | 29.527 | 34.907 | 16.815 | 22.276 | 33.147 | 19.346 | 27.553 | 26.174 | 31.895 | 27.602 | 30.159 | 21.138 | 16.037 | 15.219 | 16.544 | 15.236 | 38.925 | 27.636 | 21.332 | 18.117 | 21.372 | 25.426 | 11.155 | 18.546 | 12.866 | 14.442 | 15.598 | 12.294 | 16.006 | 13.945 | 9.425 | 8.93 | 13.223 | 9.265 | -45.406 | -49.852 | -49.417 | -67.044 | -60.194 | -56.058 | -50.98 | -58.568 | -42.111 | -40.659 | -34.995 | -29.575 | -15.537 | 5.314 | 13.401 | 2.419 | 10.727 | 7.919 | 13.973 | 17.041 | 11.76 | 4.197 | 9.336 | 4.21 | 4.64 | 4.131 | 2.415 | 6.073 | 5.149 | 4.127 | 7.511 | 3.749 | 7.229 | 0.468 | 9.106 | 8.497 | 8.43 | 4.226 | 8.148 | 4.174 | 9.547 | -1.993 | 1.79 | 3.784 | 10.679 | 16.676 | 15.679 | 0.93 | 12.691 | 11.964 | 11.734 | 1.351 | 8.656 | -3.615 | 6.227 | -12.449 | 7.008 | 8.549 | 25.726 | 19.995 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 89.572 | 76.835 | 115.301 | 141.655 | 486.333 | 524.428 | 164.299 | 216.602 | 116.412 | 71.703 | 0 | 283.116 | 329.472 | 326.043 | 383.571 | 289.395 | 288.103 | 286.271 | 254.164 | 131.329 | 161.81 | 199.407 | 194.139 | 159.731 | 153.66 | 176.858 | 203.096 | 135.033 | 113.668 | 131.305 | 121.592 | 107.417 | 150.211 | 154.85 | 140.492 | 126.011 | 127.446 | 142.389 | 144.121 | 118.773 | 79.34 | 78.279 | 62.526 | 39.223 | 67.75 | 77.403 | 58.179 | 46.544 | 65.432 | 61.421 | 48.96 | 74.417 | 63.268 | 65.275 | 101.544 | 80.963 | 119.18 | 106.028 | 118.986 | 128.169 | 102.835 | 96.067 | 104.696 | 98.76 | 139.082 | 149.729 | 127.16 | 96.638 | 113.22 | 94.079 | 81.181 | 75.551 | 88.712 | 94.932 | 135.74 | 122.83 | 146.49 | 151.683 | 182.344 | 157.377 | 186.981 | 180.589 | 126.622 | 107.05 | 187.737 | 185.716 | 153.148 | 148.878 | 157.423 | 173.572 | 169.865 | 146.405 | 141.902 | 110.452 | 101.12 | 82.805 | 72.513 | 53.955 | 101.564 | 106.163 | 0 |
Overige kortlopende verplichtingen
| 821.294 | 664.646 | 926.909 | 420.572 | 1,642.652 | -117.416 | 522.053 | 621.27 | 370.458 | 922.297 | 1,826.725 | 1,392.465 | 308.53 | 887.418 | 410.879 | 86.859 | 271.824 | 339.984 | 372.311 | 1,033.24 | 815.068 | 731.442 | 425.869 | 358.949 | 209.478 | 356.086 | 337.761 | 369.934 | 399.679 | 210.479 | 178.668 | 338.746 | 195.431 | 211.17 | 646.568 | 227.861 | 501.116 | 492.781 | 184.599 | 201 | 195.644 | 561.027 | 381.347 | 353.693 | 154.109 | 195.574 | 165.402 | 168.072 | 137.974 | 187.405 | 137.637 | 139.559 | 130.583 | 149.197 | 124.39 | 102.432 | 136.02 | 132.662 | 165.364 | 158.601 | 174.455 | 167.252 | 140.702 | 128.481 | 128.821 | 226.578 | 164.677 | 285.14 | 156.911 | 113.251 | 204.359 | 188.515 | 88.719 | 226.803 | 280.182 | 306.68 | 137.924 | 305.17 | 304.844 | 319.536 | 335.343 | 316.289 | 318.153 | 326.498 | 272.044 | 246.511 | 186.183 | 304.922 | 273.111 | 287.046 | 171.423 | 267.213 | 298.685 | 287.165 | 215.133 | 133.898 | 195.649 | 223.837 | 124.089 | 57.88 | 82.053 | 114.117 | 238.233 |
Totaal kortlopende verplichtingen
| 3,259.58 | 3,060.932 | 3,490.46 | 3,251.157 | 3,467.44 | 3,517.331 | 3,082.967 | 3,085.408 | 3,526.689 | 4,129.057 | 4,055.608 | 3,828.17 | 3,543.656 | 3,474.447 | 2,876.571 | 2,600.199 | 3,238.83 | 3,126.5 | 2,899.728 | 3,069.849 | 3,444.458 | 3,201.221 | 2,761.53 | 2,783.737 | 2,484.795 | 2,274.288 | 2,003.993 | 2,101.882 | 1,887.412 | 1,723.191 | 1,606.551 | 1,990.344 | 1,833.738 | 1,603.371 | 1,543.25 | 1,561.986 | 1,570.941 | 1,543.371 | 1,384.343 | 1,367.091 | 1,817.4 | 1,893.693 | 1,685.876 | 1,771.305 | 1,761.024 | 1,684.125 | 1,582.775 | 1,907.087 | 1,714.009 | 1,819.896 | 1,777.405 | 1,684.062 | 1,591.718 | 1,599.83 | 1,620.96 | 1,473.236 | 1,303.109 | 1,315.259 | 1,243.03 | 1,170.717 | 1,037.121 | 890.069 | 953.286 | 979.698 | 1,035.376 | 972.649 | 1,064.031 | 1,101.326 | 1,082.132 | 989.866 | 918.912 | 912.028 | 958.297 | 961.66 | 950.716 | 1,027.138 | 1,002.317 | 986.917 | 1,010.289 | 1,047.438 | 1,038.653 | 972.633 | 912.251 | 897.946 | 800.225 | 763.458 | 717.827 | 710.905 | 676.586 | 670.145 | 499.012 | 619.236 | 694.704 | 680.501 | 524.555 | 376.764 | 436.948 | 458.335 | 363.263 | 286.208 | 271.766 | 278.076 | 238.233 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,447.86 | 1,685.9 | 1,362.826 | 1,335.376 | 1,363.926 | 1,308.926 | 1,617.676 | 1,372.276 | 1,360.743 | 867.176 | 680.684 | 727.429 | 765.362 | 718.821 | 1,188.173 | 1,175.063 | 672.203 | 576.759 | 543.068 | 500.963 | 644.014 | 202.828 | 714.388 | 722.653 | 1,153 | 937.105 | 905.389 | 1,104.196 | 926.06 | 930.363 | 751.783 | 561.859 | 300.733 | 303.25 | 206.867 | 158.283 | 161.333 | 163.025 | 313.402 | 314.943 | 303.445 | 303.22 | 503.905 | 511.53 | 512.815 | 579.077 | 562 | 545 | 575 | 375 | 15 | 23 | 23 | 23 | 23 | 31 | 31 | 31 | 36 | 38 | 38 | 38 | 38 | 31 | 21 | 21 | 26 | 41 | 76 | 55 | 90 | 90 | 45 | 45 | 40 | 40 | 100 | 100 | 182.514 | 182.514 | 227.528 | 230.028 | 285.633 | 285.633 | 318.179 | 318.179 | 403.193 | 403.193 | 431.079 | 431.079 | 537.609 | 537.609 | 537.609 | 537.609 | 670.909 | 753.673 | 244.872 | 230.155 | 141.792 | 141.792 | 175.256 | 161.256 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 161.896 | 165.725 | 139.912 | 143.469 | 147.025 | 110.969 | 99.34 | 100.403 | 92.332 | 100.406 | 93.912 | 97.676 | 100.705 | 99.044 | 78.791 | 81.165 | 83.32 | 83.639 | 71.62 | 59.505 | 61.817 | 52.942 | 55.167 | 56.644 | 58.385 | 55.877 | 47.936 | 48.186 | 47.099 | 47.162 | 49.074 | 49.155 | 51.087 | 46.15 | 46.024 | 46.283 | 48.331 | 38.052 | 40.081 | 40.136 | 40.747 | 40.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.862 | -31 | 6.874 | 6.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | -143.469 | 0 | -110.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 149.663 | 0 | -379.105 | 0 | 468.071 | 359.771 | 364.482 | 413.971 | 413.267 | 399.085 | 413.08 | 430.745 | 361.751 | 309.6 | 327.691 | 166.927 | 179.875 | 186.393 | 217.398 | 238.367 | 265.281 | 268.714 | 286.445 | 335.647 | 299.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38 | 6.868 | -21 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 123.858 | 123.858 | 123.858 | 123.858 | 123.858 | 234.826 | 123.858 | 123.858 | 0 | 224.264 | 123.858 | 221.534 | 123.858 | 98.052 | 0 | 123.858 | 138.131 | 210.295 | 124.582 | 181.363 | 0 | 513.58 | 9.904 | 431.029 | -404.067 | 284.429 | 22.789 | 295.572 | 34.688 | 87.799 | 38.867 | 220.135 | 103.843 | 109.558 | 81.638 | 352.195 | 95.601 | 103.263 | 89.473 | 398.268 | 43.104 | 383.789 | 254.143 | 248.574 | 307.386 | 176.803 | 228.77 | 232.459 | 184.26 | 183.317 | 484.534 | 483.834 | 479.092 | 164.895 | 164.616 | 137.743 | 56.636 | 2.217 | 2.296 | 2.296 | 2.307 | 2.307 | 0 | 0 | 0 | 0 | 9.366 | 9.31 | 3.83 | 3.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.014 | 3.431 | 3.431 | 8.97 | 7.91 | 3.431 | 3.431 | 154.431 |
Totaal niet-vlottende verplichtingen
| 1,733.614 | 1,975.482 | 1,626.596 | 1,459.234 | 1,634.809 | 1,432.784 | 1,840.874 | 1,596.537 | 1,453.075 | 1,091.44 | 898.454 | 948.963 | 989.924 | 915.918 | 1,266.964 | 1,380.086 | 893.654 | 787.055 | 739.27 | 682.325 | 705.831 | 716.407 | 1,139.231 | 1,153.682 | 1,221.289 | 1,221.534 | 1,375.199 | 1,399.768 | 1,438.591 | 1,379.913 | 1,149.324 | 781.994 | 571.503 | 592.683 | 520.921 | 510.478 | 543.632 | 569.621 | 671.589 | 713.211 | 722.943 | 687.009 | 758.048 | 760.104 | 820.201 | 755.88 | 790.77 | 777.459 | 759.26 | 558.317 | 499.534 | 506.834 | 502.092 | 187.895 | 187.616 | 168.743 | 87.636 | 33.217 | 38.296 | 40.296 | 40.307 | 40.307 | 44.862 | 37.868 | 27.874 | 27.879 | 35.366 | 50.31 | 79.83 | 58.83 | 90 | 90 | 45 | 45 | 40 | 40 | 100 | 100 | 182.514 | 182.514 | 227.528 | 230.028 | 285.633 | 285.633 | 318.179 | 318.179 | 403.193 | 403.193 | 431.079 | 431.079 | 537.609 | 537.609 | 537.609 | 537.609 | 670.909 | 762.686 | 248.303 | 233.586 | 150.761 | 149.701 | 178.687 | 164.687 | 154.431 |
Totaal passiva
| 4,993.194 | 5,036.415 | 5,117.055 | 4,710.391 | 5,102.249 | 4,950.114 | 4,923.841 | 4,681.945 | 4,979.764 | 5,220.497 | 4,954.062 | 4,777.133 | 4,533.58 | 4,390.365 | 4,143.535 | 3,980.285 | 4,132.485 | 3,913.555 | 3,638.998 | 3,752.174 | 4,150.289 | 3,917.628 | 3,900.761 | 3,937.419 | 3,706.084 | 3,495.822 | 3,379.192 | 3,501.65 | 3,326.004 | 3,103.104 | 2,755.875 | 2,772.337 | 2,405.241 | 2,196.054 | 2,064.171 | 2,072.464 | 2,114.574 | 2,112.992 | 2,055.932 | 2,080.302 | 2,540.343 | 2,580.702 | 2,443.924 | 2,531.409 | 2,581.226 | 2,440.004 | 2,373.545 | 2,684.546 | 2,473.269 | 2,378.214 | 2,276.939 | 2,190.896 | 2,093.809 | 1,787.725 | 1,808.576 | 1,641.979 | 1,390.745 | 1,348.476 | 1,281.327 | 1,211.013 | 1,077.428 | 930.376 | 998.149 | 1,017.566 | 1,063.25 | 1,000.528 | 1,099.397 | 1,151.636 | 1,161.962 | 1,048.696 | 1,008.912 | 1,002.028 | 1,003.297 | 1,006.66 | 990.716 | 1,067.138 | 1,102.317 | 1,086.917 | 1,192.803 | 1,229.952 | 1,266.181 | 1,202.66 | 1,197.884 | 1,183.579 | 1,118.405 | 1,081.637 | 1,121.021 | 1,114.098 | 1,107.665 | 1,101.224 | 1,036.622 | 1,156.845 | 1,232.313 | 1,218.11 | 1,195.464 | 1,139.451 | 685.252 | 691.921 | 514.025 | 435.909 | 450.453 | 442.763 | 392.664 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 898.67 | 898.67 | 898.67 | 897.163 | 896.056 | 896.037 | 890.926 | 889.032 | 888.873 | 886.884 | 884.036 | 882.206 | 881.634 | 880.599 | 880.261 | 880.23 | 880.23 | 880.23 | 880.23 | 880.23 | 880.23 | 880.23 | 880.23 | 880.23 | 677.1 | 677.1 | 677.1 | 677.1 | 677.1 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 581.575 | 411.754 | 411.754 | 411.754 | 411.754 | 411.754 | 411.754 | 411.754 | 411.754 | 411.754 | 411.754 | 411.754 | 411.754 | 411.754 | 411.754 | 364.754 | 364.754 | 364.754 | 364.754 | 364.754 | 364.754 | 364.754 | 364.754 | 364.754 | 364.754 | 364.754 | 364.754 | 328.515 | 298.65 | 298.65 |
Ingehouden winsten
| 1,213.643 | 1,135.046 | 1,134.471 | 1,104.106 | 935.465 | 868.157 | 828.485 | 816.208 | 730.519 | 684.83 | 630.733 | 650.289 | 627.832 | 583.243 | 633.011 | 619.635 | 598.927 | 549.334 | 554.347 | 592.182 | 367.525 | 363.77 | 351.198 | 331.261 | 319.222 | 270.917 | 253.554 | 252.823 | 220.52 | 129.844 | 59.176 | 47.611 | 40.396 | 27.238 | 26.42 | 10.99 | 2.331 | -1.864 | -9.012 | -9.191 | -6.869 | -9.761 | 36.724 | 65.435 | 96.697 | 115.454 | 53.655 | 80.617 | 107.141 | 104.596 | 141.75 | 178.075 | 218.631 | 249.536 | 302.648 | 290.958 | 278.009 | 234.523 | 208.069 | 186.747 | 152.155 | 104.912 | 81.771 | 77.515 | 72.279 | 67.332 | 67.448 | 60.294 | 41.99 | 37.094 | 29.662 | 22.923 | 15.22 | 11.068 | 115.297 | 114.872 | 112.753 | 107.939 | 105.364 | 105.092 | 104.483 | 102.963 | 174.65 | 198.148 | 222.931 | 220.016 | 269.669 | 256.491 | 241.892 | 216.762 | 185.157 | 166.013 | 148.219 | 133.784 | 141.809 | 111.589 | 127.455 | 89.977 | 147.183 | 110.633 | 92.503 | 59.443 | 49.909 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 1,860.329 | 585.168 | 1,847.825 | 586.781 | 1,807.526 | 582.488 | 1,797.75 | 584.338 | 1,811.321 | 582.454 | 1,797.23 | 582.116 | 1,789.206 | 577.393 | 1,786.369 | -0.992 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | 8.131 | 12.62 | 8.775 | 9.627 | 0 | -0 | 0 | 3.476 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,883.264 | 1,884.47 | 0 | 1,868.144 | 0 | 1,861.793 | 0 | 1,808.009 | 0 | 1,794.737 | 0 | 1,807.073 | 0 | 1,795.769 | 0 | 1,209.629 | 0 | 1,785.404 | 0 | 1,209.629 | 0 | 1,777.16 | 1,776.069 | 1,776.069 | 1,979.199 | 1,979.199 | 2,002.697 | 1,437.552 | 2,025.726 | 1,246.487 | 1,246.487 | 1,246.487 | 1,246.487 | 658.425 | 1,246.487 | 1,246.487 | 1,230.084 | 1,230.487 | 1,230.487 | 1,243.106 | 836.145 | 676.762 | 680.816 | 830.571 | 830.363 | 676.404 | 831.444 | 830.935 | 832.068 | 832.475 | 831.271 | 831.767 | 832.068 | 831.661 | 830.939 | 832.646 | 832.887 | 832.549 | 833.065 | 833.403 | 836.264 | 837.762 | 836.334 | 837.286 | 833.674 | 831.308 | 827.317 | 829.569 | 840.837 | 845.803 | 828.596 | 828.596 | 830.696 | 828.696 | 978.687 | 978.687 | 978.709 | 978.753 | 979.623 | 980.043 | 980.386 | 980.654 | 983.13 | 983.13 | 983.13 | 983.13 | 982.282 | 982.282 | 677.841 | 677.563 | 663.197 | 663.197 | 663.197 | 663.197 | 652.628 | 652.628 | 645.168 | 645.168 | 644.883 | 638.159 | 497.088 | 526.953 | 530.031 |
Totaal eigen vermogen van aandeelhouders
| 3,995.577 | 3,918.185 | 3,893.469 | 3,853.07 | 3,679.345 | 3,611.695 | 3,526.938 | 3,500.781 | 3,417.142 | 3,356.856 | 3,326.09 | 3,332.262 | 3,306.695 | 3,254.031 | 3,302.477 | 3,286.887 | 3,265.525 | 3,213.976 | 3,216.861 | 3,251.856 | 3,027.199 | 3,021.159 | 3,007.496 | 2,987.56 | 2,975.52 | 2,927.216 | 2,933.35 | 2,932.619 | 2,923.346 | 1,957.906 | 1,887.238 | 1,875.673 | 1,868.458 | 1,855.3 | 1,854.482 | 1,839.052 | 1,813.99 | 1,810.198 | 1,811.181 | 1,815.491 | 1,410.851 | 1,408.811 | 1,449.723 | 1,477.582 | 1,508.636 | 1,527.517 | 1,466.675 | 1,493.127 | 1,520.784 | 1,518.646 | 1,554.597 | 1,591.418 | 1,632.274 | 1,662.772 | 1,715.163 | 1,705.179 | 1,692.472 | 1,648.648 | 1,622.709 | 1,601.726 | 1,569.994 | 1,524.249 | 1,499.681 | 1,496.376 | 1,487.528 | 1,480.215 | 1,476.34 | 1,471.439 | 1,464.402 | 1,459.506 | 1,439.833 | 1,433.094 | 1,427.491 | 1,421.339 | 1,505.738 | 1,505.314 | 1,503.216 | 1,498.446 | 1,496.741 | 1,496.89 | 1,496.623 | 1,495.371 | 1,569.534 | 1,593.033 | 1,617.815 | 1,614.9 | 1,663.705 | 1,650.527 | 1,284.487 | 1,259.357 | 1,213.109 | 1,193.965 | 1,176.171 | 1,161.735 | 1,159.192 | 1,130.474 | 1,137.377 | 1,099.899 | 1,156.82 | 1,120.27 | 918.106 | 885.047 | 878.59 |
Totaal eigen vermogen
| 4,142.713 | 4,061.57 | 4,032.984 | 3,989.472 | 3,812.658 | 3,741.348 | 3,684.645 | 3,655.441 | 3,569.181 | 3,507.169 | 3,474.369 | 3,479.691 | 3,452.979 | 3,399.198 | 3,450.315 | 3,434.269 | 3,412.293 | 3,359.27 | 3,371.937 | 3,405.347 | 3,179.133 | 3,171.641 | 3,157.398 | 3,135.485 | 3,122.359 | 3,071.627 | 3,123.867 | 3,082.48 | 3,069.878 | 2,098.813 | 2,023.586 | 2,007.688 | 1,997.236 | 1,981.99 | 1,979.831 | 1,961.843 | 1,910.597 | 1,905.28 | 1,907.72 | 1,911.725 | 1,506.867 | 1,504.22 | 1,551.408 | 1,582.466 | 1,615.365 | 1,634.76 | 1,575.092 | 1,602.421 | 1,631.585 | 1,606.958 | 1,639.119 | 1,642.653 | 1,676.455 | 1,693.57 | 1,746.294 | 1,735.444 | 1,721.779 | 1,676.647 | 1,650.047 | 1,627.79 | 1,595.021 | 1,548.028 | 1,523.203 | 1,518.76 | 1,509.15 | 1,500.895 | 1,496.937 | 1,491.759 | 1,465.282 | 1,460.331 | 1,440.584 | 1,433.829 | 1,428.211 | 1,422.019 | 1,505.738 | 1,505.314 | 1,503.216 | 1,498.446 | 1,496.741 | 1,496.89 | 1,496.623 | 1,495.371 | 1,569.534 | 1,593.033 | 1,617.815 | 1,614.9 | 1,663.705 | 1,650.527 | 1,284.487 | 1,259.357 | 1,238.275 | 1,193.965 | 1,176.171 | 1,161.735 | 1,159.192 | 1,130.474 | 1,137.377 | 1,099.899 | 1,156.82 | 1,120.27 | 918.106 | 885.047 | 878.59 |
Totaal passiva en aandeelhoudersvermogen
| 9,135.907 | 9,097.985 | 9,150.039 | 8,843.331 | 8,914.907 | 8,802.431 | 8,608.485 | 8,337.386 | 8,548.945 | 8,727.665 | 8,428.431 | 8,256.824 | 7,986.559 | 7,789.563 | 7,593.85 | 7,414.555 | 7,544.778 | 7,272.825 | 7,010.934 | 7,157.522 | 7,329.422 | 7,089.268 | 7,058.159 | 7,072.904 | 6,828.443 | 6,567.448 | 6,503.059 | 6,584.13 | 6,395.882 | 5,201.916 | 4,779.461 | 4,780.025 | 4,402.477 | 4,178.044 | 4,044.002 | 4,034.307 | 4,025.17 | 4,018.272 | 3,963.653 | 3,992.027 | 4,047.21 | 4,084.923 | 3,995.332 | 4,113.875 | 4,196.591 | 4,074.764 | 3,948.637 | 4,286.967 | 4,104.854 | 3,985.171 | 3,916.058 | 3,833.549 | 3,770.265 | 3,481.294 | 3,554.87 | 3,377.423 | 3,112.524 | 3,025.123 | 2,931.374 | 2,838.804 | 2,672.45 | 2,478.404 | 2,521.352 | 2,536.326 | 2,572.4 | 2,501.423 | 2,596.334 | 2,643.396 | 2,627.244 | 2,509.027 | 2,449.496 | 2,435.858 | 2,431.508 | 2,428.679 | 2,496.454 | 2,572.452 | 2,605.533 | 2,585.363 | 2,689.544 | 2,726.842 | 2,762.803 | 2,698.032 | 2,767.418 | 2,776.612 | 2,736.22 | 2,696.538 | 2,784.726 | 2,764.626 | 2,392.152 | 2,360.581 | 2,274.897 | 2,350.81 | 2,408.484 | 2,379.846 | 2,354.655 | 2,269.925 | 1,822.629 | 1,791.821 | 1,670.845 | 1,556.179 | 1,368.559 | 1,327.81 | 1,271.254 |