
Shanghai Yimin Commercial Group Co., Ltd.
SSE:600824.SS
4.48 (CNY) • At close May 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 702.954 | 816.176 | 1,148.778 | 703.094 | 1,183.606 | 1,155.768 | 672.675 | 576.174 | 519.416 | 1,326.825 | 351.653 | 212.318 | 225.344 | 1,360.355 | 286.131 | 560.138 | 426.17 | 1,042.843 | 300.026 | 393.606 | 443.631 | 747.533 | 218.623 | 374.895 | 440.436 | 640.572 | 294.93 | 326.352 | 619.416 | 605.643 | 275.92 | 340.231 | 370.055 | 362.738 | 298.703 | 267.813 | 270.798 | 315.49 | 222.727 | 253.77 | 250.594 | 209.54 | 219.076 | 223.713 | 214.351 | 125.105 | 185.79 | 240.28 | 204.409 | 154.695 | 187.621 | 223.041 | 222.335 | 251.383 | 201.506 | 279.155 | 257.807 | 216.237 | 222.93 | 255.388 | 189.157 | 217.035 | 195.554 | 171.196 | 261.996 | 138.908 | 174.361 | 177.055 | 191.831 | 134.893 | 130.325 | 160.001 | 188.792 | 158.302 | 251.803 | 215.669 | 298.666 | 113.785 | 115.125 | 99.929 | 118.887 | 88.828 | 67.43 | 93.398 | 98.949 | 143.483 | 100.695 | 105.466 | 100.808 | 106.024 | 112.488 | 114.483 | 105.446 | 117.186 | 107.998 | 137.655 | 100.755 | 90.023 | 53.828 | 55.627 | 98.176 | 105.334 | 0 | 46.22 | 0 | 36.545 | 0 | 35.062 | 0 | 21.749 |
Kortetermijnbeleggingen
| 0.02 | 0.019 | 344.212 | 433.998 | 0 | 0 | 458.898 | 555.067 | 592.422 | -740.48 | 959.711 | 1,014.583 | 1,009.346 | -808.739 | 899.197 | 663.498 | 487.012 | 0 | 665.867 | 525.193 | 10.358 | 8.389 | 14.996 | 15.928 | 17.585 | 13.394 | 14.51 | 12.519 | 10.883 | 0 | 38.526 | 28.8 | 17.188 | 0 | 43.756 | 41.417 | 69.712 | 0 | 43.305 | 46.545 | 37.591 | 0 | 21.135 | 11.49 | 7.248 | 6.416 | 12.304 | 7.723 | 5.648 | 5.616 | 5.712 | 6.224 | 6.4 | 5.689 | 6.966 | 6.1 | 4.903 | 0 | 15.454 | 0.274 | 23.194 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.485 | 47.802 | 47.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.154 | 0 | 0 | 36 | 0.211 | 0 | 8.312 | 0 | 29.335 | 0 | 25.497 | 0 | 50 |
Liquide middelen en kortetermijnbeleggingen
| 702.974 | 816.196 | 1,148.778 | 1,137.092 | 1,183.606 | 1,155.768 | 1,131.573 | 1,131.24 | 1,111.838 | 1,326.825 | 1,311.364 | 1,226.9 | 1,234.69 | 1,360.355 | 1,185.328 | 1,223.636 | 913.181 | 1,042.843 | 965.892 | 918.8 | 453.989 | 755.922 | 233.619 | 390.824 | 458.021 | 653.966 | 309.44 | 338.87 | 630.298 | 605.643 | 314.445 | 369.031 | 387.242 | 362.738 | 342.459 | 309.23 | 340.51 | 315.49 | 266.031 | 300.315 | 288.185 | 209.54 | 240.211 | 235.203 | 221.599 | 131.521 | 198.094 | 248.003 | 210.057 | 160.311 | 193.333 | 229.265 | 228.735 | 257.072 | 208.473 | 285.255 | 262.71 | 216.237 | 238.384 | 255.662 | 212.351 | 217.387 | 195.554 | 171.196 | 261.996 | 138.908 | 174.361 | 177.055 | 191.831 | 134.893 | 130.325 | 160.001 | 188.792 | 158.302 | 251.803 | 215.669 | 298.666 | 113.785 | 115.125 | 99.929 | 118.887 | 88.828 | 67.43 | 93.398 | 98.949 | 143.483 | 100.695 | 105.466 | 100.808 | 106.024 | 112.488 | 114.483 | 105.446 | 117.186 | 107.998 | 137.655 | 100.755 | 174.177 | 53.828 | 55.627 | 134.176 | 105.545 | 0 | 54.532 | 0 | 65.88 | 0 | 60.56 | 0 | 71.749 |
Nettovorderingen
| 91.74 | 89.183 | 77.529 | 46.809 | 58.799 | 50.297 | 72.849 | 43.352 | 108.268 | 52.25 | 52.25 | 160.108 | 105.16 | 39.313 | 80.894 | 61.841 | 124.585 | 48.055 | 107.821 | 81.791 | 98.251 | 77.871 | 94.772 | 111.128 | 166.713 | 78.953 | 126.864 | 0 | 107.433 | 69.981 | 104.349 | 132.132 | 121.082 | 66.943 | 132.08 | 119.461 | 96.897 | 64.415 | 85.552 | 0 | 89.451 | 89.138 | 74.153 | 136.1 | 124.176 | 62.951 | 71.787 | 119.009 | 129.626 | 0 | 131.426 | 0 | 109.958 | 0 | 124.724 | 0 | 91.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.282 | 0 | 45.066 | 0 | 0 | 63.11 | 39.685 | 46.515 | 0 | 0 | 0 | 0 | 0 | 63.008 | 0 | 66.944 | 0 | 0 | 0 | 34.102 | 51.268 | 41.859 | 52.01 | 2.913 | 4.787 | 5.595 | 15.097 | 2.332 | 7.643 | 0 | 2.781 | 0 | 5.643 | 0 | 5.13 | 0 | 1.64 |
Voorraad
| 291.655 | 303.427 | 320.238 | 337.31 | 328.961 | 308.034 | 308.235 | 278.251 | 310.446 | 276.95 | 314.003 | 309.379 | 318.872 | 308.693 | 375.988 | 359.986 | 466.832 | 356.582 | 390.471 | 405.472 | 557.815 | 531.114 | 567.495 | 601.462 | 547.323 | 579.879 | 576.893 | 546.482 | 562.068 | 557.791 | 579.07 | 610.074 | 606.867 | 605.008 | 598.264 | 607.593 | 626.078 | 650.482 | 655.351 | 669.166 | 677.093 | 654.725 | 715.737 | 702.036 | 633.244 | 712.497 | 604.964 | 628.683 | 608.653 | 671.573 | 487.889 | 478.786 | 452.182 | 501.167 | 432.238 | 286.573 | 267.583 | 305.779 | 280.577 | 231.306 | 220.407 | 228.844 | 195.027 | 210.803 | 224.499 | 220.645 | 276.411 | 268.747 | 253.351 | 167.671 | 169.237 | 157.723 | 164.31 | 153.113 | 164.16 | 142.93 | 135.58 | 152.714 | 133.875 | 123.407 | 108.034 | 111.917 | 91.484 | 450.473 | 441.769 | 444.798 | 430.965 | 371.882 | 373.122 | 290.956 | 303.728 | 308.075 | 318.406 | 256.191 | 245.414 | 311.328 | 302.694 | 298.895 | 316.396 | 354.046 | 217.795 | 187.466 | 0 | 143.75 | 0 | 101.596 | 0 | 79.187 | 0 | 53.728 |
Overige vlottende activa
| 577.945 | 456.524 | 19.601 | 50.486 | 64.618 | 53.947 | 59.16 | 52.439 | 42.618 | 43.049 | 58.056 | 49.237 | 87.506 | 56.598 | 57.204 | 57.438 | 68.097 | 58.469 | 54.905 | 63.397 | 327.982 | 69.114 | 582.134 | 423.882 | 334.117 | 100.277 | 387.552 | 324.985 | 58.038 | 52.072 | 452.488 | 127.394 | 127.813 | 64.854 | 37.546 | 70.951 | 85.698 | 73.499 | 94.789 | 105.38 | 134.186 | 117.704 | 152.765 | 118.035 | 130.987 | 87.08 | 128.686 | 153.174 | 174.482 | 138.427 | 201.426 | 195.569 | 118.233 | 113.244 | 57.603 | 138.638 | 41.169 | 87.375 | 99.467 | 108.942 | 121.79 | 68.493 | 80.985 | 81.695 | 65.444 | 72.787 | 78.421 | 75.948 | 56.791 | 50.005 | 51.287 | 45.154 | 46.913 | 39.737 | 39.002 | 32.964 | 25.361 | 37.514 | 42.023 | 28.527 | 33.365 | 28.969 | 42.709 | 34.442 | 59.8 | 49.469 | 44.962 | 44.109 | 48.395 | 38.257 | 46.408 | 35.921 | 17.865 | 99.697 | 26.773 | 60.877 | 123.343 | 69.168 | 129.038 | 109.504 | 68.487 | 59.972 | 291.805 | 57.009 | 243.773 | 48.679 | 170.953 | 47.037 | 155.038 | 37.152 |
Totaal vlottende activa
| 1,664.314 | 1,665.33 | 1,566.147 | 1,571.697 | 1,622.639 | 1,568.046 | 1,542.367 | 1,505.281 | 1,547.384 | 1,699.073 | 1,723.491 | 1,745.625 | 1,746.227 | 1,764.959 | 1,667.512 | 1,702.9 | 1,572.695 | 1,505.949 | 1,486.871 | 1,469.459 | 1,438.037 | 1,434.021 | 1,478.019 | 1,527.296 | 1,467.259 | 1,413.075 | 1,366.038 | 1,371.121 | 1,357.838 | 1,285.486 | 1,450.353 | 1,215.999 | 1,205.516 | 1,099.542 | 1,110.349 | 1,071.582 | 1,149.183 | 1,103.887 | 1,101.723 | 1,147.435 | 1,188.915 | 1,071.107 | 1,182.865 | 1,191.373 | 1,110.005 | 994.049 | 1,003.531 | 1,106.803 | 1,062.841 | 970.31 | 882.648 | 903.62 | 909.108 | 871.482 | 823.037 | 710.467 | 662.572 | 609.392 | 618.428 | 595.909 | 554.548 | 514.724 | 471.565 | 463.693 | 551.939 | 432.34 | 529.193 | 521.75 | 501.973 | 352.569 | 350.849 | 362.878 | 400.015 | 351.151 | 454.966 | 391.563 | 459.608 | 304.013 | 291.022 | 251.864 | 260.286 | 229.714 | 201.623 | 578.313 | 600.517 | 637.749 | 576.623 | 521.457 | 522.325 | 435.237 | 462.624 | 458.479 | 475.819 | 524.342 | 422.044 | 512.049 | 529.704 | 547.027 | 504.857 | 527.54 | 422.79 | 354.824 | 291.805 | 258.072 | 243.773 | 221.798 | 170.953 | 191.913 | 155.038 | 164.269 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 212.718 | 220.989 | 221.6 | 231.56 | 207.407 | 217.383 | 257.481 | 312.448 | 324.295 | 330.938 | 260.699 | 226.809 | 240.46 | 252.564 | 239.24 | 249.54 | 260.668 | 180.004 | 178.082 | 181.905 | 184.71 | 184.427 | 185.754 | 187.697 | 188.996 | 187.774 | 191.923 | 193.077 | 190.561 | 193.601 | 196.055 | 199.261 | 202.482 | 205.255 | 208.28 | 209.534 | 213.197 | 216.637 | 192.83 | 185.351 | 166.152 | 167.048 | 169.009 | 193.033 | 174.049 | 174.457 | 176.91 | 202.869 | 179.209 | 173.732 | 165.263 | 167.264 | 138.454 | 171.341 | 172.097 | 174.036 | 176.432 | 179.496 | 286.811 | 288.879 | 287.327 | 283.033 | 226.744 | 319.425 | 357.044 | 355.394 | 350.193 | 407.301 | 387.216 | 458.344 | 446.283 | 425.186 | 397.136 | 1,232.011 | 1,097.271 | 1,093.43 | 1,089.483 | 1,099.766 | 975.912 | 977.932 | 799.048 | 796.987 | 743.952 | 739.652 | 552.912 | 441.46 | 438.706 | 439.254 | 437.794 | 524.476 | 434.377 | 433.381 | 434.623 | 505.907 | 445.977 | 481.971 | 254.774 | 257.521 | 263.477 | 261.324 | 352.277 | 180.048 | 142.166 | 133.321 | 131.857 | 118.461 | 96.603 | 97.075 | 35.617 | 35.607 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.903 | 3.903 | 3.903 | 3.903 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.468 | 6.675 | 2.597 | 2.838 | 2.871 | 2.822 | 3.277 | 2.9 | 2.675 | 3.109 | 4.713 | 3.043 | 3.568 | 4.059 | 10.073 | 10.718 | 11.207 | 11.322 | 11.424 | 11.692 | 11.974 | 11.942 | 27.105 | 28.472 | 29.878 | 31.265 | 32.435 | 33.896 | 35.545 | 37.147 | 38.593 | 40.342 | 42.094 | 43.854 | 45.617 | 47.426 | 49.213 | 50.991 | 52.797 | 53.228 | 52.188 | 57.29 | 58.84 | 38.286 | 61.485 | 32.886 | 29.432 | 3.617 | 30.758 | 28.979 | 30.27 | 31.762 | 32.648 | 35.177 | 38.27 | 40.013 | 42.023 | 44.071 | 18.518 | 18.13 | 20.24 | 22.404 | 22.035 | 23.302 | 24.547 | 25.859 | 27.021 | 20.748 | 21.567 | 22.761 | 21.222 | 21.271 | 21.304 | 21.342 | 22.354 | 23.314 | 24.261 | 25.598 | 24.955 | 20.877 | 21.876 | 22.858 | 23.87 | 24.669 | 25.485 | 26.056 | 26.566 | 27.714 | 28.091 | 19.922 | 13.511 | 11.513 | 12.12 | 12.603 | 2.46 | 3.366 | 3.784 | 4.143 | 4.212 | 4.523 | 4.472 | 4.757 | 3.145 | 3.028 | 2.161 | 2.229 | 1.555 | 1.181 | 0 | 0.096 |
Goodwill en immateriële activa
| 6.468 | 6.675 | 2.597 | 2.838 | 2.871 | 2.822 | 3.277 | 2.9 | 2.675 | 3.109 | 4.713 | 3.043 | 3.568 | 4.059 | 10.073 | 10.718 | 11.207 | 11.322 | 11.424 | 11.692 | 11.974 | 11.942 | 31.008 | 32.375 | 33.781 | 35.168 | 37.585 | 39.046 | 40.695 | 42.298 | 43.744 | 45.492 | 47.245 | 49.004 | 50.768 | 52.576 | 54.363 | 56.142 | 57.948 | 58.379 | 57.338 | 62.441 | 58.84 | 38.286 | 61.485 | 32.886 | 29.432 | 3.617 | 30.758 | 28.979 | 30.27 | 31.762 | 32.648 | 35.177 | 38.27 | 40.013 | 42.023 | 44.071 | 18.518 | 18.13 | 20.24 | 22.404 | 22.035 | 23.302 | 24.547 | 25.859 | 27.021 | 20.748 | 21.567 | 22.761 | 21.222 | 21.271 | 21.304 | 21.342 | 22.354 | 23.314 | 24.261 | 25.598 | 24.955 | 20.877 | 21.876 | 22.858 | 23.87 | 24.669 | 25.485 | 26.056 | 26.566 | 27.714 | 28.091 | 19.922 | 13.511 | 11.513 | 12.12 | 12.603 | 2.46 | 3.366 | 3.784 | 4.143 | 4.212 | 4.523 | 4.472 | 4.757 | 3.145 | 3.028 | 2.161 | 2.229 | 1.555 | 1.181 | 0 | 0.096 |
Langetermijnbeleggingen
| 275.58 | 275.704 | 0 | 1,016.928 | 344.35 | 346.069 | -110.813 | -207.25 | -239.838 | 1,163.563 | -226.733 | -282.684 | -280.075 | 1,536.018 | -141.999 | 82.904 | 311.822 | 791.493 | -87.714 | 61.011 | 572.056 | 575.495 | 494.52 | 510.68 | 529.942 | 271.001 | 312.915 | 315.413 | 319.162 | 330.178 | 291.264 | 302.162 | 314.348 | 332.472 | 291.532 | 294.125 | 267.172 | 219.175 | 187.797 | 182.279 | 191.624 | 181.711 | 41.175 | 50.808 | 55.052 | 56.808 | 43.521 | 46.51 | 48.637 | 48.897 | 49.176 | 48.863 | 49.05 | 50.404 | 49.582 | 51.052 | 52.631 | 0 | 20.929 | 24.462 | -0.366 | 22.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -80.534 | 0 | 0 | -32.526 | 0 | 0 | 1.834 | 0 | -7.395 | 0 | 0 | 0 | -28.27 |
Belastingvorderingen
| 18.365 | 20.59 | 18.771 | 19.665 | 22.061 | 23.333 | 1,165.027 | 1,283.103 | 239.838 | -1,163.563 | 0 | 0 | 0 | -1,536.018 | 0 | -0 | 0 | -791.493 | 1,425.78 | 883.967 | 398.272 | 392.609 | 532.858 | 469.743 | 468.096 | 0 | 0 | 926.015 | 935.036 | -330.178 | 0 | 986.18 | 0 | -332.472 | 1,185.295 | 1,230.727 | 1,206.43 | -219.175 | 1,230.004 | 1,245.833 | 1,237.697 | -181.711 | 1,089.616 | 1,088.634 | 1,094.624 | 1,103.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.832 | 1.836 | 1.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.489 | 0 | 0 | 46.742 | 0 | 0 | 8.312 | 0 | 29.335 | 0 | 0 | 0 | 50 |
Overige niet-vlottende activa
| 669.792 | 681.613 | 1,040.491 | 36.131 | 720.358 | 731.37 | 3.453 | 6.77 | 1,128.982 | 1,180.44 | 1,756.326 | 1,838.252 | 1,847.191 | 1,545.032 | 1,738.099 | 1,511.879 | 1,379.676 | 1,711.041 | 178.082 | 585.728 | 581.848 | 583.047 | 463.127 | 479.793 | 499.265 | 963.707 | 999.37 | 92.525 | 106.98 | 1,344.617 | 1,093.826 | 117.347 | 1,138.098 | 1,478.68 | 10.8 | 10.8 | 12 | 1,388.316 | 12 | 12 | 4.8 | 1,396.942 | 268.13 | 232.26 | 104.545 | 31.29 | 1,111.984 | 1,117.626 | 1,127.313 | 1,138.998 | 1,147.42 | 1,160.598 | 1,203.815 | 1,185.194 | 1,198.703 | 1,209.943 | 1,221.045 | 1,263.369 | 1,182.459 | 1,178.489 | 1,208.705 | 1,196.974 | 1,280.324 | 1,193.08 | 1,164.866 | 1,182.176 | 1,173.061 | 1,087.791 | 1,118.081 | 1,126.26 | 1,131.002 | 1,139.184 | 1,147.65 | 320.371 | 302.995 | 305.232 | 308.313 | 295.91 | 269.908 | 231.065 | 424.774 | 427.366 | 440.934 | 65.593 | 45.181 | 44.63 | 44.57 | 44.712 | 44.538 | 35.966 | 42.435 | 41.093 | 27.045 | 8.354 | 12.456 | 14.216 | 25.032 | 6.854 | 9.175 | 13.031 | 5.383 | 43.401 | 47.431 | 31.96 | 30.664 | 16.195 | 36.894 | 28.254 | 30.687 | 5.973 |
Totaal niet-vlottende activa
| 1,182.922 | 1,205.571 | 1,283.459 | 1,307.121 | 1,297.047 | 1,320.977 | 1,318.424 | 1,397.971 | 1,455.952 | 1,514.487 | 1,795.005 | 1,785.421 | 1,811.145 | 1,801.656 | 1,845.413 | 1,855.041 | 1,963.372 | 1,902.367 | 1,705.653 | 1,724.303 | 1,748.86 | 1,747.52 | 1,707.267 | 1,680.289 | 1,720.08 | 1,457.65 | 1,541.794 | 1,566.077 | 1,592.433 | 1,580.516 | 1,624.888 | 1,650.442 | 1,702.173 | 1,732.939 | 1,746.675 | 1,797.762 | 1,753.161 | 1,661.095 | 1,680.579 | 1,683.842 | 1,657.611 | 1,626.431 | 1,626.769 | 1,603.021 | 1,489.755 | 1,398.462 | 1,361.846 | 1,370.622 | 1,385.918 | 1,390.606 | 1,392.13 | 1,408.486 | 1,423.967 | 1,442.117 | 1,458.652 | 1,475.045 | 1,492.131 | 1,486.936 | 1,508.717 | 1,509.96 | 1,515.906 | 1,525.279 | 1,529.103 | 1,535.807 | 1,546.458 | 1,563.429 | 1,550.276 | 1,515.84 | 1,526.865 | 1,607.365 | 1,600.339 | 1,587.477 | 1,567.891 | 1,573.723 | 1,422.619 | 1,421.976 | 1,422.058 | 1,421.274 | 1,270.774 | 1,229.874 | 1,245.698 | 1,247.212 | 1,208.755 | 829.914 | 623.578 | 512.145 | 509.842 | 511.679 | 510.424 | 580.364 | 490.323 | 485.987 | 473.788 | 526.863 | 460.893 | 499.553 | 283.59 | 276.473 | 276.863 | 278.878 | 376.347 | 228.206 | 192.742 | 178.455 | 164.683 | 158.826 | 135.052 | 126.51 | 66.304 | 63.405 |
Totaal activa
| 2,847.237 | 2,870.901 | 2,849.605 | 2,878.818 | 2,919.686 | 2,889.023 | 2,860.79 | 2,903.252 | 3,003.335 | 3,213.56 | 3,518.495 | 3,531.045 | 3,557.372 | 3,566.615 | 3,512.925 | 3,557.941 | 3,536.067 | 3,408.315 | 3,192.524 | 3,193.762 | 3,186.897 | 3,181.541 | 3,185.286 | 3,207.585 | 3,187.339 | 2,870.725 | 2,907.832 | 2,937.198 | 2,950.271 | 2,866.002 | 3,075.241 | 2,866.441 | 2,907.69 | 2,832.481 | 2,857.024 | 2,869.343 | 2,902.344 | 2,764.982 | 2,782.303 | 2,831.277 | 2,846.526 | 2,697.538 | 2,809.634 | 2,794.394 | 2,599.759 | 2,392.511 | 2,365.377 | 2,477.425 | 2,448.759 | 2,360.916 | 2,274.778 | 2,312.107 | 2,333.075 | 2,313.599 | 2,281.689 | 2,185.512 | 2,154.703 | 2,096.328 | 2,127.146 | 2,105.869 | 2,070.453 | 2,040.003 | 2,000.668 | 1,999.5 | 2,098.397 | 1,995.769 | 2,079.469 | 2,037.59 | 2,028.838 | 1,959.934 | 1,951.188 | 1,950.355 | 1,967.906 | 1,924.875 | 1,877.585 | 1,813.54 | 1,881.666 | 1,725.287 | 1,561.796 | 1,481.738 | 1,505.983 | 1,476.926 | 1,410.378 | 1,408.228 | 1,224.095 | 1,149.895 | 1,086.465 | 1,033.136 | 1,032.75 | 1,015.601 | 952.947 | 944.466 | 949.607 | 1,051.205 | 882.937 | 1,011.602 | 813.294 | 823.5 | 781.72 | 806.419 | 799.137 | 583.03 | 484.547 | 436.527 | 408.456 | 380.624 | 306.005 | 318.423 | 221.342 | 227.675 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 111.573 | 110.202 | 98.718 | 108.791 | 137.148 | 108.913 | 91.101 | 60.808 | 32.481 | 31.753 | 40.793 | 56.038 | 53.474 | 43.268 | 44.136 | 53.443 | 57.114 | 34.818 | 41.06 | 45.79 | 62.457 | 44.103 | 70.512 | 61.086 | 45.495 | 50.732 | 69.077 | 51.691 | 55.189 | 46.779 | 60.203 | 63.155 | 60.581 | 48.906 | 52.207 | 50.798 | 60.884 | 38.017 | 59.097 | 91.516 | 73.201 | 63.782 | 124.587 | 152.146 | 71.66 | 44.108 | 53.595 | 129.057 | 71.157 | 53.229 | 75.841 | 90.018 | 56.746 | 51.901 | 46.852 | 67.608 | 43.09 | 40.807 | 57.59 | 46.285 | 38.115 | 39.849 | 39.679 | 37.133 | 35.451 | 42.943 | 40.878 | 36.311 | 26.773 | 17.236 | 20.6 | 20.274 | 18.782 | 24.539 | 22.509 | 20.433 | 20.155 | 18.108 | 21.985 | 18.126 | 19.973 | 17.56 | 24.104 | 16.225 | 19.584 | 19.22 | 19.835 | 13.581 | 12.342 | 13.027 | 14.244 | 25.237 | 31.962 | 49.084 | 49.074 | 46.569 | 23.029 | 26.476 | 27.101 | 24.386 | 31.294 | 34.556 | 0 | 29.081 | 0 | 16.959 | 0 | 22.584 | 0 | 25.217 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150.127 | 380.394 | 403.416 | 426.817 | 405.879 | 400 | 413.235 | 400 | 400 | 410 | 410 | 410 | 400 | 410 | 410 | 410 | 420 | 420 | 420 | 450 | 500 | 500 | 600 | 450 | 460 | 520 | 550 | 550 | 590 | 530 | 530 | 530 | 580 | 550 | 630 | 630 | 510 | 500 | 440 | 460 | 490 | 490 | 390 | 440 | 520 | 554 | 530 | 300 | 300 | 300 | 340 | 370 | 345 | 355 | 345 | 375 | 519.695 | 510 | 570 | 385 | 392.65 | 395 | 340 | 355.1 | 440 | 345 | 265 | 344.486 | 611.378 | 648.315 | 600 | 554.126 | 550 | 540 | 478.566 | 497.035 | 390 | 345 | 281 | 231 | 185 | 190 | 158 | 134 | 148.6 | 166.6 | 81.1 | 238.1 | 188.6 | 200.1 | 166.607 | 184.015 | 184.124 | 154.1 | 0 | 62.8 | 0 | 70.77 | 0 | 42.6 | 0 | 29.45 |
Belastingschulden
| 23.102 | 45.101 | 18.972 | 8.035 | 27.139 | 25.213 | 18.583 | 25.418 | 24.478 | 17.572 | 9.925 | 11.799 | 28.36 | 35.988 | 20.742 | 23.094 | 29.984 | 36.977 | 23.067 | 15.1 | 18.266 | 22.203 | 25.662 | 19.974 | 43.024 | 26.019 | 29.992 | 30.859 | 45.851 | 23.962 | 33.575 | 31.988 | 50.942 | 30.943 | 32.329 | 28.882 | 56.054 | 36.848 | 52.663 | 41.973 | 40.29 | 30.64 | 34.944 | 28.569 | 28.01 | -21.702 | 22.608 | 24.47 | 20.951 | -23.165 | 14.219 | 13.736 | 16.707 | -8.567 | 6.347 | 22.21 | 36.553 | 30.068 | 43.455 | 47.687 | 49.786 | 31.744 | 34.274 | 41.353 | 66.719 | 52.028 | 50.754 | 45.685 | 46.895 | 38.085 | 72.447 | 74.967 | 67.467 | 58.887 | 55.053 | 57.898 | 55.79 | 12.511 | 12.412 | 12.991 | 15.477 | 8.862 | 7.628 | 7.252 | 9.363 | 4.493 | 4.238 | 3.433 | 17.306 | 10.9 | -0.113 | -1.157 | 2.372 | 3.388 | 0.433 | 1.076 | 0.491 | 0.833 | 0.408 | -0.583 | -0.138 | -2.681 | 0 | -6.376 | 0 | 3.525 | 0 | 1.341 | 0 | 2.079 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 27.564 | 152.936 | 173.522 | 147.657 | 158.749 | 25.528 | 12.741 | 30.951 | 0 | 0 | 178.251 | 137.042 | 198.006 | 139.595 | 154.821 | 127.397 | 135.827 | 112.849 | 114.199 | 116.029 | 143.175 | 133.826 | 115.33 | 124.299 | 168.215 | 134.392 | 110.555 | 181.841 | 166.622 | 200.642 | 120.32 | 124.529 | 179.234 | 153.684 | 153.081 | 152.878 | 172.456 | 151.564 | 145.696 | 153.621 | 144.203 | 155.997 | 85.689 | 126.724 | 141.845 | 147.822 | 80.683 | 120.047 | 137.576 | 121.728 | 99.144 | 111.876 | 139.175 | 154.105 | 134.482 | 151.271 | 157.007 | 154.293 | 125.962 | 132.824 | 138.196 | 164.207 | 141.12 | 148.14 | 150.792 | 142.977 | 125.569 | 163.476 | 163.107 | 154.199 | 133.352 | 142.032 | 184.242 | 142.186 | 92.551 | 54.792 | 51.493 | 50.566 | 43.256 | 51.721 | 56.764 | 63.415 | 52.086 | 62.823 | 78.479 | 132.603 | 121.502 | 61.468 | 82.298 | 79.777 | 87.799 | 65.206 | 169.344 | 39.709 | 61.483 | 39.171 | 36.137 | 71.552 | 67.676 | 0 | 43.63 | 0 | 51.012 | 0 | 36.485 | 0 | 28.046 |
Overige kortlopende verplichtingen
| 169.582 | 178.456 | 183.673 | 176.116 | 28.251 | 28.314 | 41.876 | 28.806 | 153.264 | 190.506 | 158.339 | 155.219 | 122.341 | 2.261 | -136.359 | 1.937 | 127.054 | 8.024 | 119.499 | 144.943 | 112.499 | 113.932 | 115.239 | 165.281 | 107.719 | 117.139 | 109.547 | 152.324 | 102.771 | 99.205 | -8.398 | 158.653 | -22.559 | 1.557 | 125.016 | 186.907 | 133.198 | 141.47 | 142.536 | 216.498 | 214.445 | 165.983 | 166.952 | 34.435 | 35.67 | 192.036 | 13.851 | 152.917 | 162.93 | 185.506 | 143.897 | 164.411 | 148.612 | 169.189 | 153.082 | 162.3 | 198.023 | 188.108 | 155.333 | 150.358 | 148.314 | 159.368 | 138.155 | 179.376 | 143.729 | 130.531 | 169.224 | 337.455 | 143.794 | 128.881 | 131.425 | 130.97 | 134.574 | 116.375 | 122.545 | 171.474 | 116.612 | 96.392 | 73.995 | 58.489 | 72.438 | 79.25 | 57.167 | 59.792 | 63.88 | 55.593 | 66.26 | 83.436 | 128.046 | 124.256 | 79.505 | 96.787 | 92.438 | 95.785 | 74.936 | 179.246 | 103.659 | 120.909 | 107.36 | 133.909 | 128.649 | 147.706 | 173.022 | 61.89 | 143.164 | 51.629 | 129.2 | 67.875 | 67.677 | 29.405 |
Totaal kortlopende verplichtingen
| 304.257 | 333.758 | 301.362 | 320.506 | 345.473 | 335.962 | 299.217 | 273.78 | 385.878 | 632.965 | 612.473 | 649.873 | 610.054 | 659.769 | 605.844 | 676.48 | 614.152 | 612.893 | 593.626 | 615.834 | 593.222 | 590.238 | 621.413 | 656.341 | 616.238 | 613.891 | 628.616 | 684.874 | 703.812 | 669.946 | 867.22 | 703.795 | 749.606 | 721.725 | 759.552 | 816.588 | 840.136 | 746.334 | 784.295 | 879.987 | 907.937 | 810.405 | 956.483 | 989.353 | 801.337 | 714.442 | 656.777 | 766.444 | 745.039 | 705.57 | 623.957 | 708.164 | 742.065 | 766.523 | 736.281 | 552.118 | 577.665 | 558.984 | 596.378 | 614.33 | 581.216 | 585.961 | 557.109 | 632.862 | 765.594 | 735.502 | 830.855 | 804.45 | 610.112 | 579.201 | 564.472 | 581.311 | 660.823 | 544.801 | 465.107 | 594.291 | 803.935 | 775.326 | 708.392 | 643.731 | 657.888 | 645.673 | 567.465 | 580.304 | 482.827 | 424.307 | 371.333 | 331.45 | 342.694 | 338.183 | 251.636 | 254.867 | 275.372 | 314.857 | 205.543 | 514.734 | 315.779 | 348.318 | 301.475 | 341.726 | 343.929 | 288.087 | 173.022 | 147.395 | 143.164 | 142.884 | 129.2 | 134.4 | 67.677 | 86.151 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 46.225 | 52.151 | 46.745 | 47.959 | 54.437 | 64.32 | 74.526 | 124.672 | 127.288 | 129.851 | 76.958 | 42.043 | 53.986 | 52.13 | 59.145 | 61.143 | 82.487 | 0 | 1.519 | 1.519 | 0 | 0 | 0 | 1.519 | 0 | 0 | 1.509 | 1.509 | 0 | 0 | 1.509 | 1.509 | 1.509 | 1.509 | 1.509 | 1.472 | 1.463 | 1.463 | 1.456 | 1.438 | 1.438 | 1.438 | 1.415 | 1.404 | 1.404 | 1.347 | 0 | 1.304 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 180 | 130 | 130 | 130 | 130 | 130 | 130 | 130 | 130 | 100 | 60 | 60 | 70 | 290.4 | 280.4 | 270.6 | 270.6 | 230.6 | 230.6 | 460.8 | 282.8 | 120.25 | 82.8 | 70 | 70 | 70 | 70 | 98 | 98 | 0.234 | 0.215 | 0.443 | 0.375 | 0.375 | 0.375 | 0.375 | 0.35 | 0.35 | 0.412 | 0.508 | -0.341 | 0.95 | 0.927 | 0.904 | 0.881 | 4.311 | 17.058 | 0 | 25.082 | 0 | 1.205 | 0 | 16.6 | 0 | 2.208 |
Uitgestelde opbrengsten niet-vlottend
| 0.574 | 0.599 | 0 | 1.55 | -96.736 | -98.093 | 0 | 1.55 | 0 | 1.545 | 0 | 0 | 0 | 1.541 | 0 | 0 | 0 | -36.772 | -1.519 | 0 | -1.519 | 0 | -1.519 | -0 | -1.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 1.283 | 1.283 | 1.185 | 1.185 | 1.185 | 1.185 | 1.164 | 1.127 | 1.121 | 1.101 | 1.101 | 1.101 | 1.085 | 1.05 | -80.053 | -129.005 | -99.028 | -59.081 | -59.081 | -69.081 | -289.481 | -279.481 | -238.346 | -238.346 | -198.346 | -198.393 | 0 | 0 | 0 | 0 | 0 | 0 | -69.358 | -69.66 | -97.66 | -97.709 | 0 | 0 | 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
| 74.706 | 76.698 | 93.096 | 95.026 | 96.736 | 98.093 | 78.359 | 77.403 | 77.772 | 76.932 | 157.587 | 158.24 | 155.832 | 153.277 | 138.419 | 135.676 | 133.88 | 130.606 | 78.016 | 79.625 | 77.639 | 77.939 | 62.233 | 66.413 | 71.297 | 5.458 | 5.93 | 5.966 | 5.981 | 5.986 | 6.416 | 6.425 | 6.439 | 6.444 | 6.932 | 6.923 | 6.957 | 7.03 | 7.377 | 7.477 | 7.531 | 7.439 | 0.253 | 0.251 | 0.251 | 0.272 | 0.894 | 0.448 | 0.268 | 0.248 | 0.256 | 0.217 | 0.248 | 0.257 | 0.208 | 0.212 | 0.241 | 0.154 | 0.131 | 0.085 | 0.12 | 0.112 | 0.08 | 0.092 | 0.065 | 0.028 | 0.046 | 0.054 | 0.158 | 0.177 | 0.846 | 0.743 | 0.104 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1.55 | 1.55 | 1.55 | 0 | 1.55 | 1.55 | 1.55 | 0 | 1.545 | 0 | 1.545 | 1.545 | 1.541 | 0 | 1.525 | 1.525 | 1.525 | 1.525 | 0 | 0 | 1.519 | 1.519 | 1.519 | 0 | 1.519 | 1.509 | 0 | 0 | 1.509 | 1.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.377 | 0 | 0 | 0 | 0.253 | 0 | 0 | 0 | 48.634 | 46.425 | 46.425 | 46.425 | 46.425 | 46.425 | 46.425 | 46.667 | 48.425 | 48.425 | 48.425 | 48.425 | 48.425 | 48.425 | 48.425 | 48.425 | 49.947 | 0.995 | 0.972 | 0.919 | 0.919 | 0.919 | 0.919 | 0.919 | 32.254 | 32.254 | 32.254 | 32.207 | 63.679 | 63.589 | 63.589 | 63.589 | 0.693 | 0.693 | 0.642 | 0.34 | 0.34 | 0.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.723 | -1.172 | -0.659 | -0.667 | -0.667 | -0.677 | -0.677 | 20.291 | -0.779 | 1.209 | 0.009 | 16.6 | 0 | 0.008 | 0 |
Totaal niet-vlottende verplichtingen
| 123.054 | 130.997 | 141.392 | 144.535 | 152.723 | 163.963 | 154.435 | 203.625 | 206.605 | 208.328 | 236.089 | 201.827 | 211.359 | 206.948 | 199.089 | 198.344 | 217.892 | 132.131 | 79.535 | 81.144 | 79.158 | 79.458 | 63.752 | 67.932 | 72.816 | 6.967 | 7.439 | 7.475 | 7.49 | 7.494 | 7.924 | 7.934 | 7.948 | 7.952 | 8.441 | 8.395 | 8.42 | 8.493 | 8.833 | 8.915 | 8.969 | 8.877 | 1.668 | 1.655 | 1.655 | 1.619 | 48.634 | 48.177 | 97.976 | 97.956 | 97.866 | 97.827 | 97.858 | 98.109 | 99.796 | 229.764 | 179.787 | 179.68 | 179.657 | 179.612 | 179.63 | 179.587 | 180.026 | 131.087 | 101.037 | 60.948 | 60.965 | 70.974 | 291.477 | 281.496 | 303.699 | 303.597 | 262.957 | 262.854 | 524.479 | 346.389 | 183.839 | 146.389 | 70.693 | 70.693 | 70.644 | 70.343 | 98.343 | 98.294 | 0.237 | 0.218 | 0.445 | 0.377 | 0.377 | 0.378 | 0.377 | 0.352 | 0.352 | 0.414 | 0.51 | 0.252 | -0.219 | 0.27 | 0.24 | 0.214 | 3.634 | 16.381 | 20.291 | 24.303 | 1.209 | 1.214 | 16.6 | 16.6 | 0.008 | 2.208 |
Totaal passiva
| 427.312 | 464.756 | 442.754 | 465.042 | 498.196 | 499.925 | 453.652 | 477.406 | 592.483 | 841.293 | 848.561 | 851.7 | 821.413 | 866.716 | 804.933 | 874.824 | 832.045 | 745.024 | 673.161 | 696.978 | 672.38 | 669.696 | 685.165 | 724.273 | 689.055 | 620.857 | 636.055 | 692.349 | 711.302 | 677.44 | 875.145 | 711.729 | 757.554 | 729.678 | 767.992 | 824.983 | 848.556 | 754.827 | 793.128 | 888.902 | 916.906 | 819.282 | 958.151 | 991.008 | 802.993 | 716.061 | 705.411 | 814.62 | 843.015 | 803.526 | 721.822 | 805.991 | 839.923 | 864.632 | 836.077 | 781.883 | 757.452 | 738.664 | 776.035 | 793.942 | 760.846 | 765.548 | 737.135 | 763.949 | 866.631 | 796.45 | 891.821 | 875.424 | 901.588 | 860.698 | 868.171 | 884.908 | 923.78 | 807.654 | 989.586 | 940.68 | 987.774 | 921.715 | 779.085 | 714.424 | 728.533 | 716.015 | 665.808 | 678.598 | 483.064 | 424.524 | 371.778 | 331.827 | 343.072 | 338.56 | 252.013 | 255.219 | 275.724 | 315.271 | 206.054 | 514.986 | 315.559 | 348.588 | 301.715 | 341.94 | 347.563 | 304.468 | 193.313 | 171.698 | 144.373 | 144.097 | 145.8 | 151 | 67.684 | 88.359 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 300.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 1,054.027 | 878.356 | 878.356 | 878.356 | 878.356 | 878.356 | 878.356 | 878.356 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 731.963 | 609.969 | 609.969 | 609.969 | 609.969 | 508.308 | 508.308 | 508.308 | 508.308 | 442.007 | 442.007 | 387.298 | 387.298 | 387.298 | 387.298 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 193.649 | 169.888 | 169.888 | 169.888 | 169.888 | 169.888 | 169.888 | 144.405 | 84.944 | 84.944 | 84.944 | 75.502 | 50.334 | 50.334 | 50.334 | 50.334 |
Ingehouden winsten
| 914.275 | 900.637 | 901.148 | 908.021 | 915.675 | 883.227 | 905.57 | 882.822 | 867.695 | 829.78 | 1,127.187 | 1,138.059 | 1,194.511 | 1,158.187 | 1,176.997 | 1,152.489 | 1,174.607 | 1,133.979 | 1,015.591 | 994.724 | 1,013.151 | 1,010.737 | 1,033.516 | 1,016.841 | 1,031.135 | 781.518 | 802.485 | 775.734 | 773.943 | 723.188 | 736.792 | 692.033 | 688.026 | 637.603 | 635.856 | 593.266 | 604.058 | 557.204 | 546.544 | 496.449 | 661.212 | 604.816 | 592 | 546.446 | 538.977 | 487.734 | 487.051 | 639.05 | 582.107 | 533.067 | 541.879 | 496.724 | 484.505 | 439.99 | 438.522 | 396.858 | 389.669 | 349.94 | 357.685 | 318.906 | 316.51 | 281.237 | 279.776 | 251.584 | 308.847 | 276.978 | 273.81 | 248.288 | 287.999 | 259.879 | 103.294 | 85.858 | 130.31 | 180.064 | 191.405 | 176.458 | 197.105 | 91.823 | 90.189 | 74.844 | 85.146 | 68.688 | 71.477 | 56.6 | 68.704 | 53.101 | 55.946 | 42.51 | 31.114 | 18.666 | 46.305 | 34.618 | 19.542 | 4.388 | 35.72 | 14.599 | 37.412 | 15.842 | 40.413 | 24.988 | 24.771 | 1.272 | 34.917 | 8.557 | 18.498 | 0.386 | 15.382 | 26.578 | 18.473 | 7.153 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 457.056 | 303.475 | 0 | 303.475 | 452.761 | 299.18 | 452.761 | 299.18 | 452.761 | 299.18 | 452.761 | 299.18 | 437.331 | 283.75 | 437.331 | 0 | 0 | 0 | 0 | -0 | 0.189 | 0.228 | 0.276 | 0.208 | 0.202 | 0.308 | 0.351 | 0.366 | 0.463 | 0.494 | 0.536 | 0.551 | 0.568 | 0.542 | 0.641 | 0.86 | 0.685 | 0.986 | 1.148 | 0.871 | 0 | 0 | 0 | 0.816 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 457.056 | 457.056 | 0 | 457.056 | 457.056 | 457.056 | 0 | 452.761 | 0 | 451.901 | 0 | 452.761 | 0 | 452.761 | 0 | 153.581 | 0 | 437.331 | 411.479 | 411.479 | 411.479 | 411.479 | 373.602 | 153.581 | 373.689 | 181.392 | 156.4 | 153.541 | 364.359 | 364.359 | 355.162 | 153.541 | 355.162 | 355.162 | 342.696 | 153.541 | 343.337 | 343.556 | 311.955 | 312.256 | 312.418 | 312.141 | 300.164 | 300.158 | 300.159 | 300.222 | 137.282 | 284.349 | 284.08 | 284.021 | 271.487 | 271.37 | 271.463 | 271.49 | 269.666 | 269.681 | 269.952 | 269.691 | 259.206 | 259.069 | 259.174 | 259.149 | 249.93 | 249.966 | 310.881 | 310.773 | 302.293 | 302.317 | 329.317 | 329.375 | 468.476 | 468.268 | 468.189 | 491.672 | 307.987 | 307.981 | 307.981 | 323.188 | 497.798 | 497.798 | 497.798 | 497.798 | 478.361 | 478.361 | 477.709 | 477.709 | 462.126 | 462.126 | 462.126 | 462.126 | 460.981 | 460.981 | 460.392 | 460.881 | 437.35 | 302.298 | 282.864 | 282.854 | 269.4 | 276.341 | 256.635 | 132.673 | 171.137 | 171.097 | 160.404 | 160.408 | 94.281 | 90.303 | 84.684 | 81.661 |
Totaal eigen vermogen van aandeelhouders
| 2,425.358 | 2,411.719 | 2,412.231 | 2,419.104 | 2,426.758 | 2,394.31 | 2,412.357 | 2,389.609 | 2,374.483 | 2,336.568 | 2,633.975 | 2,644.847 | 2,701.299 | 2,664.975 | 2,668.355 | 2,643.847 | 2,665.964 | 2,625.337 | 2,481.098 | 2,460.23 | 2,478.657 | 2,476.244 | 2,461.145 | 2,444.509 | 2,458.851 | 2,209.126 | 2,221.074 | 2,194.428 | 2,192.68 | 2,141.94 | 2,146.444 | 2,101.716 | 2,097.752 | 2,047.342 | 2,033.147 | 1,990.531 | 2,001.422 | 1,954.787 | 1,912.526 | 1,862.732 | 1,851.986 | 1,795.313 | 1,770.52 | 1,724.96 | 1,717.491 | 1,666.312 | 1,651.095 | 1,655.363 | 1,598.15 | 1,549.051 | 1,545.329 | 1,500.057 | 1,487.931 | 1,443.443 | 1,440.151 | 1,398.502 | 1,391.584 | 1,351.594 | 1,348.854 | 1,309.939 | 1,307.647 | 1,272.35 | 1,261.669 | 1,233.513 | 1,229.698 | 1,197.721 | 1,186.073 | 1,160.575 | 1,125.623 | 1,097.562 | 1,080.077 | 1,062.434 | 1,040.506 | 1,113.742 | 886.69 | 871.738 | 892.384 | 802.309 | 781.636 | 766.291 | 776.592 | 760.135 | 743.487 | 728.61 | 740.062 | 724.459 | 711.722 | 698.285 | 686.889 | 674.441 | 700.934 | 689.247 | 673.583 | 658.918 | 666.719 | 487.803 | 490.164 | 468.583 | 479.701 | 464.241 | 451.294 | 278.349 | 290.998 | 264.598 | 263.846 | 236.296 | 159.997 | 167.216 | 153.491 | 139.148 |
Totaal eigen vermogen
| 2,419.925 | 2,406.145 | 2,406.852 | 2,413.776 | 2,421.49 | 2,389.097 | 2,407.139 | 2,425.847 | 2,410.853 | 2,372.267 | 2,669.934 | 2,679.345 | 2,735.959 | 2,699.899 | 2,707.992 | 2,683.117 | 2,704.022 | 2,663.291 | 2,519.363 | 2,496.784 | 2,514.517 | 2,511.845 | 2,500.121 | 2,483.312 | 2,498.284 | 2,249.868 | 2,271.778 | 2,244.849 | 2,238.969 | 2,188.562 | 2,200.096 | 2,154.711 | 2,150.135 | 2,102.803 | 2,089.031 | 2,044.36 | 2,053.788 | 2,010.155 | 1,989.174 | 1,942.375 | 1,929.62 | 1,878.256 | 1,851.483 | 1,803.386 | 1,796.766 | 1,676.45 | 1,659.966 | 1,662.805 | 1,605.744 | 1,557.39 | 1,552.956 | 1,506.116 | 1,493.152 | 1,448.967 | 1,445.612 | 1,403.629 | 1,397.252 | 1,357.664 | 1,351.111 | 1,311.927 | 1,309.608 | 1,274.455 | 1,263.533 | 1,235.551 | 1,231.766 | 1,199.319 | 1,187.648 | 1,162.166 | 1,127.249 | 1,099.236 | 1,083.017 | 1,065.447 | 1,044.126 | 1,117.22 | 887.999 | 872.86 | 893.892 | 803.572 | 782.711 | 767.314 | 777.451 | 760.91 | 744.57 | 729.63 | 741.032 | 725.37 | 714.686 | 701.308 | 689.678 | 677.04 | 700.934 | 689.247 | 673.883 | 735.934 | 676.884 | 496.616 | 497.735 | 474.912 | 480.006 | 464.479 | 451.574 | 278.563 | 291.234 | 264.829 | 264.083 | 236.526 | 160.205 | 167.424 | 153.658 | 139.316 |
Totaal passiva en aandeelhoudersvermogen
| 2,847.237 | 2,870.901 | 2,849.605 | 2,878.818 | 2,919.686 | 2,889.023 | 2,860.79 | 2,903.252 | 3,003.335 | 3,213.56 | 3,518.495 | 3,531.045 | 3,557.372 | 3,566.615 | 3,512.925 | 3,557.941 | 3,536.067 | 3,408.315 | 3,192.524 | 3,193.762 | 3,186.897 | 3,181.541 | 3,185.286 | 3,207.585 | 3,187.339 | 2,870.725 | 2,907.832 | 2,937.198 | 2,950.271 | 2,866.002 | 3,075.241 | 2,866.441 | 2,907.69 | 2,832.481 | 2,857.024 | 2,869.343 | 2,902.344 | 2,764.982 | 2,782.303 | 2,831.277 | 2,846.526 | 2,697.538 | 2,809.634 | 2,794.394 | 2,599.759 | 2,392.511 | 2,365.377 | 2,477.425 | 2,448.759 | 2,360.916 | 2,274.778 | 2,312.107 | 2,333.075 | 2,313.599 | 2,281.689 | 2,185.512 | 2,154.703 | 2,096.328 | 2,127.146 | 2,105.869 | 2,070.453 | 2,040.003 | 2,000.668 | 1,999.5 | 2,098.397 | 1,995.769 | 2,079.469 | 2,037.59 | 2,028.838 | 1,959.934 | 1,951.188 | 1,950.355 | 1,967.906 | 1,924.875 | 1,877.585 | 1,813.54 | 1,881.666 | 1,725.287 | 1,561.796 | 1,481.738 | 1,505.983 | 1,476.926 | 1,410.378 | 1,408.228 | 1,224.095 | 1,149.895 | 1,086.465 | 1,033.136 | 1,032.75 | 1,015.601 | 952.947 | 944.466 | 949.607 | 1,051.205 | 882.937 | 1,011.602 | 813.294 | 823.5 | 781.72 | 806.419 | 799.137 | 583.03 | 484.547 | 436.527 | 408.456 | 380.624 | 306.005 | 318.423 | 221.342 | 227.675 |