
Shanghai Shentong Metro Co.,Ltd.
SSE:600834.SS
8.12 (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 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 329.584 | 358.076 | 265.497 | 321.071 | 197.669 | 230.746 | 707.709 | 131.661 | 202.166 | 554.704 | 453.949 | 259.559 | 263.553 | 736.397 | 150.063 | 176.685 | 151.216 | 167.787 | 632.29 | 680.196 | 417.331 | 317.841 | 320.951 | 1,062.997 | 347.523 | 252.536 | 49.366 | 136.968 | 84.364 | 23.185 | 68.998 | 63.835 | 97.745 | 75.318 | 56.682 | 59.751 | 58.918 | 40.179 | 61.46 | 83.721 | 67.624 | 43.119 | 66.286 | 77.619 | 111.619 | 291.768 | 229.22 | 140.382 | 201.052 | 138.917 | 126.246 | 124.162 | 62.045 | 25.823 | 77.352 | 19.183 | 8.842 | 20.098 | 22.017 | 44.141 | 13.692 | 15.185 | 1.949 | 7.449 | 10.962 | 21.212 | 3.586 | 5.563 | 4.386 | 16.492 | 5.108 | 2.767 | 3.839 | 3.748 | 12.533 | 3.858 | 10.334 | 8.224 | 11.66 | 5.604 | 44.223 | 10.737 | 29.327 | 13.906 | 8.547 | 33.186 | 12.03 | 34.629 | 35.295 | 73.503 | 50.996 | 67.867 | 74.691 | 59.79 | 35.313 | 22.117 | 104.022 | 156.962 | 127.119 | 113.659 | 81.989 | 97.296 | 91.486 | 0 | 84.453 | 0 | 65.752 | 0 | 0 | 13.185 |
Kortetermijnbeleggingen
| 10 | 50 | 159.992 | -131.079 | 0 | 10.982 | -176.85 | -211.715 | -128.596 | 0.867 | -38.953 | 761.456 | 762.203 | -52.689 | -1,022.906 | -923.692 | -931.669 | 0 | 0 | 0 | 0 | 0 | 0 | -487.971 | -504.89 | -500.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 380 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 0 | 0 | 0 | 0 | 30.5 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | 23.926 |
Liquide middelen en kortetermijnbeleggingen
| 339.584 | 408.076 | 265.497 | 321.071 | 197.669 | 241.728 | 707.709 | 131.661 | 202.166 | 554.704 | 453.949 | 259.559 | 263.553 | 736.397 | 150.063 | 176.685 | 151.216 | 167.787 | 632.29 | 680.196 | 417.331 | 317.841 | 320.951 | 1,062.997 | 347.523 | 252.536 | 49.366 | 136.968 | 84.364 | 23.185 | 68.998 | 63.835 | 97.745 | 75.318 | 56.682 | 59.751 | 58.918 | 40.179 | 61.46 | 83.721 | 67.624 | 43.119 | 66.286 | 77.619 | 111.619 | 291.768 | 229.22 | 140.382 | 201.052 | 138.917 | 126.246 | 124.162 | 62.045 | 25.823 | 77.352 | 19.183 | 8.842 | 20.098 | 22.017 | 44.141 | 13.692 | 15.185 | 1.949 | 7.449 | 10.962 | 21.212 | 3.586 | 5.563 | 4.386 | 16.492 | 5.108 | 2.767 | 3.839 | 3.748 | 12.533 | 3.858 | 10.334 | 8.224 | 11.66 | 5.604 | 44.223 | 10.737 | 29.327 | 13.906 | 8.547 | 33.186 | 12.03 | 34.629 | 35.295 | 73.503 | 50.996 | 67.867 | 74.691 | 59.79 | 35.313 | 122.117 | 204.022 | 156.962 | 127.119 | 113.659 | 81.989 | 127.796 | 91.486 | 0 | 84.453 | 0 | 66.452 | 0 | 0 | 37.111 |
Nettovorderingen
| 155.617 | 150.485 | 177.521 | 127.025 | 77.74 | 146.439 | 33.302 | 60.026 | 34.782 | 0 | 29.051 | 54.905 | 35.302 | 0 | 31.652 | 35.374 | 32.399 | 13.265 | 62.953 | 61.909 | 72.773 | 49.326 | 0.301 | 166.685 | 11.337 | 29.085 | 6.268 | 214.825 | 8.599 | 310.989 | 7.331 | 203.895 | 67.74 | 8.623 | 0 | 4.207 | 4.064 | 4.319 | 2.175 | 4.187 | 0 | 2.767 | 0 | 2.209 | 2.085 | 4.464 | 4.389 | 0 | 12.21 | 3.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.678 | 0.124 | 0 | 0 | 0.2 | 0 | 30.5 | 0 | 0 | 0 | 72.072 | 0 | 0 | 24.687 |
Voorraad
| 16.174 | 16.136 | 36.503 | 36.182 | 36.212 | 36.421 | 31.008 | 27.45 | 22.037 | 22.522 | 23.504 | 24.459 | 8.536 | 16.982 | 17.933 | 15.019 | 14.681 | 12.037 | 4.943 | 4.069 | 3.181 | 4.888 | -328.133 | 0 | 0 | 0.167 | 2.905 | -242.806 | -81.725 | 0 | 25.258 | -179.339 | -58.964 | -1.73 | 0 | 2.798 | 0 | 1.047 | 0 | 0 | 4.771 | 0.224 | 4.913 | 408.351 | 252.164 | 0.94 | 0 | 6.815 | 0.23 | -3.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.378 | 0.509 | 0.535 | 0.669 | 0.758 | 1.323 | 1.059 | 0.635 | 0 | 8.101 | 0 | 4.374 | 0 | 0 | 0.921 |
Overige vlottende activa
| 249.256 | 182.594 | 267.487 | 6.272 | 72.687 | 8.368 | 111.341 | 703.809 | 699.246 | 682.205 | 562.92 | 533.053 | 554.691 | 538.039 | 187.336 | 138.31 | 145.782 | 129.373 | 30.905 | 38.363 | 370.523 | 459.786 | 477.894 | 1.542 | 437.969 | 249.924 | 465.247 | 63.605 | 347.142 | 322.983 | 233.535 | 49.313 | 21.02 | 3.47 | 32.282 | 8.268 | 8.455 | 0.532 | 11.723 | 380 | 2.458 | 0.223 | 2.457 | 5.586 | 253.168 | -0.47 | 7.119 | 4.38 | 12.343 | 3.896 | 8.619 | 7.033 | 9.051 | 8.777 | 16.439 | 4.219 | 4.137 | 6.116 | 5.085 | 4.798 | 6.796 | 7.501 | 34.68 | 27.823 | 26.04 | 9.639 | 72.149 | 67.115 | 62.97 | 46.476 | 14.691 | 25.589 | 26.101 | 10.156 | 23.623 | 43.792 | 28.372 | 44.118 | 67.281 | 47.877 | 32.644 | 45.735 | 46.459 | 44.177 | 50.099 | 27.228 | 43.7 | 33.119 | 37.66 | 77.918 | 74.394 | 69.844 | 73.771 | 68.019 | 63.44 | 201.404 | 141.277 | 131.309 | 124.756 | 156.189 | 210.407 | 154.2 | 123.354 | 224.024 | 84.067 | 186.228 | 6.688 | 113.646 | 85.081 | 23.767 |
Totaal vlottende activa
| 760.631 | 757.29 | 747.009 | 490.551 | 384.307 | 432.956 | 883.36 | 922.946 | 958.23 | 1,279.949 | 1,069.423 | 871.976 | 862.082 | 1,307.666 | 386.984 | 365.388 | 344.078 | 322.462 | 714.806 | 784.536 | 848.711 | 831.841 | 799.146 | 1,231.224 | 785.493 | 512.266 | 517.976 | 415.398 | 440.105 | 346.168 | 302.533 | 300.059 | 184.941 | 93.847 | 88.963 | 75.024 | 67.373 | 46.077 | 73.183 | 479.96 | 74.338 | 46.109 | 73.152 | 484.802 | 364.786 | 296.701 | 240.728 | 147.818 | 213.395 | 142.812 | 134.865 | 131.195 | 71.096 | 34.6 | 93.791 | 23.401 | 12.979 | 26.214 | 27.102 | 48.939 | 20.488 | 22.686 | 36.63 | 35.272 | 37.002 | 30.85 | 75.735 | 72.677 | 67.356 | 62.969 | 19.799 | 28.356 | 29.94 | 13.904 | 36.157 | 47.651 | 38.706 | 52.341 | 78.94 | 53.481 | 76.867 | 56.472 | 75.786 | 58.083 | 58.646 | 60.414 | 55.731 | 67.747 | 72.956 | 151.421 | 125.39 | 137.711 | 148.462 | 127.809 | 98.753 | 323.899 | 346.346 | 288.93 | 252.544 | 270.607 | 293.918 | 283.055 | 245.975 | 224.024 | 176.621 | 186.228 | 143.898 | 113.646 | 85.081 | 86.486 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 228.35 | 232.666 | 211.641 | 175.84 | 179.282 | 183.31 | 160.37 | 152.331 | 148.767 | 150.82 | 127.705 | 123.993 | 127.75 | 130.05 | 71.532 | 62.881 | 58.304 | 59.471 | 42.456 | 37.127 | 33.291 | 33.961 | 2.039 | 1,140.203 | 1,157.135 | 1,174.218 | 1,191.285 | 1,208.411 | 1,225.549 | 1,242.739 | 1,260.129 | 1,277.597 | 1,295.066 | 1,312.458 | 1,337.658 | 1,355.279 | 1,373.201 | 1,391.15 | 1,406.038 | 1,424.753 | 1,443.364 | 1,461.07 | 1,479.102 | 1,498.568 | 1,518.075 | 1,537.583 | 1,557.038 | 1,576.534 | 1,596.034 | 1,615.536 | 1,635.008 | 1,654.48 | 1,666.82 | 1,686.287 | 1,706.628 | 1,725.969 | 1,749.054 | 1,740.499 | 1,761.15 | 1,356.205 | 1,337.634 | 1,259.252 | 1,262.53 | 1,258.518 | 1,255.83 | 1,251.274 | 1,241.271 | 1,010.852 | 1,025.957 | 1,020.976 | 1,029.987 | 1,032.148 | 1,025.811 | 1,018.731 | 989.913 | 973.328 | 962.998 | 972.178 | 942.248 | 936.838 | 946.012 | 955.267 | 964.448 | 973.365 | 982.538 | 991.712 | 1,001.596 | 1,010.951 | 735.065 | 739.469 | 776.61 | 792.283 | 799.227 | 806.307 | 800.361 | 199.971 | 208.039 | 215.937 | 223.769 | 230.75 | 242.284 | 250.068 | 256.706 | 244.484 | 251.465 | 236.985 | 201.429 | 158.913 | 162.434 | 162.988 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.971 | 1.097 | 1.224 | 0.001 | 0.002 | 0.003 | 0.023 | 0.053 | 0.084 | 0.114 | 0.069 | 0.105 | 0.14 | 0.175 | 0.015 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0.059 | 0.089 | 0.119 | 0.148 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.007 | 0.011 | 0.015 | 0.019 | 0.024 | 0.028 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.35 | 1.511 | 1.522 | 1.534 | 1.546 | 1.558 | 1.569 | 1.581 | 1.593 | 1.605 | 3.862 | 3.918 | 3.974 | 4.066 | 1.502 | 1.522 | 0.176 | 0.178 | 0.181 | 0 | 0.186 | 0.188 | 0 | 0 |
Goodwill en immateriële activa
| 0.971 | 1.097 | 1.224 | 0.001 | 0.002 | 0.003 | 0.023 | 0.053 | 0.084 | 0.114 | 0.069 | 0.105 | 0.14 | 0.175 | 0.015 | 0.018 | -1,789.095 | -857.514 | -866.203 | -855.691 | -855.537 | -854.13 | 0.03 | 0.059 | 0.089 | 0.119 | 0.148 | 0.178 | -494.204 | -494.21 | -494.278 | -357.281 | -360.534 | -360.334 | -357.382 | -357.32 | -363.229 | -361.779 | -356.713 | -354.923 | -353.916 | -3.821 | -3.805 | -3.279 | -3.667 | -4.32 | -4.255 | -3.531 | -3.156 | -2.846 | -2.542 | 0 | 0 | 0.003 | 0.007 | 0.011 | 0.015 | 0.019 | 0.024 | 0.028 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.35 | 1.511 | 1.522 | 1.534 | 1.546 | 1.558 | 1.569 | 1.581 | 1.593 | 1.605 | 3.862 | 3.918 | 3.974 | 4.066 | 1.502 | 1.522 | 0.176 | 0.178 | 0.181 | 0 | 0.186 | 0.188 | 0 | 0 |
Langetermijnbeleggingen
| 235.702 | 194.229 | 0 | 290.317 | 158.654 | 1,875.261 | 452.902 | 910.207 | 849.594 | 1,174.916 | 696.116 | 0 | 0 | 916.438 | 1,876.666 | 1,780.913 | 1,789.095 | 857.514 | 866.203 | 855.691 | 855.537 | 854.13 | 860.728 | 986.063 | 1,009.248 | 999.584 | 494.191 | 493.712 | 494.204 | 494.21 | 494.278 | 357.281 | 360.534 | 360.334 | 357.382 | 357.32 | 363.229 | 361.779 | 356.713 | 354.923 | 353.916 | 3.821 | 3.805 | 3.279 | 3.667 | 4.32 | 4.255 | 3.531 | 3.156 | 2.846 | 2.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.877 | -64.705 | 0 | 0 | 0 | 0 | -28.327 | 0 | 0 | 0 | 0 | 2.653 | 0 | 0 | 0 |
Belastingvorderingen
| 10.818 | 11.101 | 11.349 | 8.708 | 8.769 | 8.898 | 10.192 | 9.651 | 9.163 | 3.524 | 2.86 | 3.433 | 2.574 | 2.572 | 2.22 | 2.494 | 2.208 | 2.208 | 1.316 | 1.316 | 1.785 | 1.758 | -860.728 | 9.363 | 8.743 | 8.743 | 6.503 | 6.503 | 6.489 | 6.489 | 6.668 | 6.668 | 6.661 | 6.634 | 6.673 | 6.673 | 6.69 | 6.69 | 6.667 | 6.667 | 6.704 | 6.704 | 8.983 | 8.983 | 8.983 | 8.983 | 10.883 | 10.883 | 10.883 | 10.883 | 8.982 | 8.982 | 8.982 | 8.982 | 8.626 | 8.626 | 8.626 | 8.626 | 8.033 | 8.033 | 8.033 | 8.033 | 7.303 | 7.303 | 7.303 | 7.303 | 7.619 | 7.619 | 7.619 | 7.619 | 4.11 | 4.114 | 4.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1,016.178 | 1,065.698 | 1,552.527 | 1,430.476 | 1,643.792 | 0.299 | 1,296.25 | 756.514 | 560.441 | 0.027 | 667.662 | 1,563.053 | 1,569.098 | 588.539 | 688.442 | 674.621 | 2,471.623 | 2,461.035 | 1,973.51 | 1,888.095 | 1,926.997 | 1,907.952 | 1,933.522 | 31.442 | 34.894 | 37.99 | 543.066 | 480.055 | 966.934 | 981.892 | 1,154.753 | 1,043.69 | 924.394 | 929.449 | 1,105.726 | 1,041.811 | 1,143.333 | 1,039.045 | 942.893 | 946.417 | 851.086 | 543.321 | 566.561 | 3.279 | 3.667 | 4.32 | 4.255 | 3.531 | 3.156 | 2.846 | 4.942 | 2.893 | 2.475 | 2.403 | 2.531 | 3.289 | 3.304 | 3.194 | 3.24 | 4.089 | 5.544 | 5.705 | 5.104 | 6.171 | 5.07 | 3.928 | 3.949 | 4.683 | 5.369 | 8.365 | 1.633 | 1.633 | 1.633 | 1.633 | 2.687 | 2.687 | 2.687 | 2.687 | 2.95 | 2.95 | 2.95 | 2.95 | 3.151 | 3.412 | 3.719 | 3.719 | 5.203 | 5.203 | 11.153 | 14.587 | 10.922 | 10.958 | 11.451 | 11.936 | 11.63 | 100 | 100 | 5.208 | 5.187 | 5.018 | 4.97 | 30.502 | 3.454 | 3.596 | 3.734 | 4.048 | 0.083 | 2.876 | 3.087 | 2.081 |
Totaal niet-vlottende activa
| 1,492.019 | 1,504.791 | 1,776.742 | 1,905.343 | 1,990.499 | 2,067.771 | 1,919.736 | 1,828.755 | 1,568.049 | 1,329.401 | 1,494.412 | 1,690.584 | 1,699.562 | 1,637.774 | 2,638.875 | 2,520.927 | 2,532.136 | 2,522.714 | 2,017.281 | 1,926.538 | 1,962.072 | 1,943.671 | 1,935.59 | 2,167.13 | 2,210.109 | 2,220.654 | 2,235.194 | 2,188.858 | 2,198.971 | 2,231.12 | 2,421.55 | 2,327.955 | 2,226.121 | 2,248.542 | 2,450.057 | 2,403.763 | 2,523.224 | 2,436.885 | 2,355.598 | 2,377.837 | 2,301.154 | 2,011.096 | 2,054.645 | 1,510.829 | 1,530.724 | 1,550.886 | 1,572.177 | 1,590.949 | 1,610.073 | 1,629.265 | 1,648.932 | 1,666.356 | 1,678.277 | 1,697.676 | 1,717.792 | 1,737.895 | 1,761 | 1,752.339 | 1,772.447 | 1,368.355 | 1,351.243 | 1,272.99 | 1,274.936 | 1,271.992 | 1,268.204 | 1,262.505 | 1,252.84 | 1,023.153 | 1,038.945 | 1,036.96 | 1,035.73 | 1,037.896 | 1,031.575 | 1,020.364 | 992.6 | 976.015 | 965.685 | 974.866 | 945.198 | 939.789 | 948.963 | 958.217 | 967.599 | 976.777 | 986.257 | 995.431 | 1,008.149 | 1,017.664 | 747.741 | 755.59 | 789.078 | 804.798 | 812.247 | 819.824 | 813.584 | 353.453 | 247.195 | 225.064 | 232.93 | 239.833 | 248.757 | 253.764 | 260.336 | 248.258 | 255.379 | 241.033 | 205.05 | 161.976 | 165.521 | 165.069 |
Totaal activa
| 2,252.65 | 2,262.081 | 2,523.751 | 2,395.893 | 2,374.806 | 2,500.727 | 2,803.097 | 2,751.701 | 2,526.279 | 2,609.35 | 2,563.835 | 2,562.56 | 2,561.645 | 2,945.441 | 3,025.859 | 2,886.315 | 2,876.213 | 2,845.176 | 2,732.087 | 2,711.074 | 2,810.783 | 2,775.512 | 2,734.736 | 3,398.353 | 2,995.602 | 2,732.92 | 2,753.17 | 2,604.256 | 2,639.077 | 2,577.288 | 2,724.083 | 2,628.014 | 2,411.062 | 2,342.389 | 2,539.021 | 2,478.788 | 2,590.597 | 2,482.962 | 2,428.781 | 2,857.796 | 2,375.493 | 2,057.205 | 2,127.797 | 1,995.63 | 1,895.51 | 1,847.587 | 1,812.904 | 1,738.767 | 1,823.469 | 1,772.078 | 1,783.796 | 1,797.551 | 1,749.374 | 1,732.276 | 1,811.583 | 1,761.296 | 1,773.979 | 1,778.553 | 1,799.549 | 1,417.294 | 1,371.731 | 1,295.676 | 1,311.566 | 1,307.264 | 1,305.205 | 1,293.355 | 1,328.575 | 1,095.831 | 1,106.302 | 1,099.929 | 1,055.529 | 1,066.252 | 1,061.515 | 1,034.268 | 1,028.757 | 1,023.666 | 1,004.391 | 1,027.207 | 1,024.139 | 993.269 | 1,025.829 | 1,014.69 | 1,043.385 | 1,034.859 | 1,044.903 | 1,055.845 | 1,063.88 | 1,085.411 | 820.696 | 907.011 | 914.468 | 942.508 | 960.709 | 947.633 | 912.337 | 677.352 | 593.541 | 513.993 | 485.473 | 510.44 | 542.675 | 536.819 | 506.311 | 472.282 | 432 | 427.261 | 348.948 | 275.622 | 250.602 | 251.555 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 95.711 | 121.304 | 149.469 | 125.778 | 116.322 | 128.34 | 87.783 | 90.323 | 86.997 | 81.364 | 70.325 | 73.061 | 61.964 | 57.514 | 52.471 | 42.145 | 47.761 | 40.459 | 33.899 | 55.918 | 71.246 | 67.75 | 5.748 | 107.631 | 86.586 | 69.468 | 75.283 | 82.082 | 104.369 | 45.436 | 96.04 | 95.229 | 125.947 | 127.937 | 166.329 | 80.266 | 47.641 | 42.652 | 42.685 | 54.707 | 60.498 | 45.371 | 76.55 | 74.2 | 83.193 | 31.057 | 41.064 | 57.528 | 59.773 | 42.059 | 68.529 | 94.295 | 90.182 | 58.871 | 101.829 | 60.448 | 97.859 | 62.706 | 279.376 | 170.386 | 150.059 | 87.099 | 84.767 | 90.17 | 62.21 | 308.832 | 295.869 | 44.027 | 44.761 | 52.013 | 21.206 | 37.432 | 24.272 | 27.246 | 141.333 | 67.775 | 23.861 | 17.9 | 41.06 | 32.845 | 46.587 | 6.352 | 92.43 | 53.827 | 39.772 | 32.056 | 32.202 | 21.946 | 11.792 | 15.012 | 28.672 | 10.41 | 18.108 | 13.382 | 37.148 | 3.911 | 1.193 | 1.363 | 2.213 | 5.705 | 61.606 | 54.469 | 43.359 | 0 | 13.815 | 0 | 0.388 | 0 | 0 | 0.279 |
Kortlopende schulden
| 10 | 10.008 | 250 | 250 | 254.454 | 383 | 133 | 100 | 100 | 3.388 | 0.067 | 0 | 149.8 | 149.976 | 639.149 | 513.91 | 150.16 | 150.144 | 20 | 6 | 233 | 238.67 | 234.49 | 657.63 | 684.266 | 596.48 | 594.66 | 587 | 573.813 | 483.813 | 547.626 | 147.626 | 50 | 400 | 0 | 39 | 69 | 90 | 60 | 444.9 | 430 | 430 | 100 | 141 | 41 | 81 | 81 | 0 | 85 | 85 | 100 | 85 | 99.5 | 129.5 | 199.5 | 199.5 | 150 | 200 | 38 | 158 | 158 | 158 | 232 | 244 | 235 | 0 | 40 | 34 | 75 | 89 | 107 | 92 | 123 | 130 | 52 | 123 | 170 | 225 | 235 | 215 | 265 | 315 | 280 | 273 | 317 | 360 | 310 | 70 | 90 | 90 | 60 | 80 | 80 | 80 | 0 | 100 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131 | 0 | 70 | 0 | 0 | 0 |
Belastingschulden
| 6.613 | 6.981 | 17.649 | 9.279 | 6.83 | 8.933 | 12.746 | 9.633 | 11.304 | 9.786 | 10.943 | 10.356 | 22.103 | 21.899 | 19.321 | 14.875 | 24.418 | 22.294 | 19.164 | 18.766 | 27.141 | 20.446 | 10.99 | 6.189 | 18.477 | 8.009 | 7.572 | 8.136 | 12.599 | 14.042 | 18.155 | 14.785 | 13.517 | 13.266 | 24.628 | 14.258 | 11.228 | 14.76 | 5.519 | 12.635 | 12.557 | 24.724 | 21.041 | 16.036 | 30.808 | 25.575 | 15.832 | 18.377 | 25.437 | 23.393 | 15.583 | 18.021 | 5.072 | 10.137 | 3.421 | 2.714 | 5.512 | 13.812 | 8.656 | 9.372 | 7.565 | 14.183 | 5.752 | 5.54 | 7.219 | 2.781 | 16.826 | 14.797 | 10.991 | 4.349 | 5.089 | 2.306 | 7.774 | 5.612 | 4.599 | 3.743 | 4.769 | 7.247 | 5.444 | 5.48 | 2.847 | 2.486 | 0.536 | -1.218 | 1.558 | 1.44 | 6.146 | 5.907 | 6.419 | 9.903 | 8.438 | 9.486 | 13.745 | 13.535 | 6.478 | 4.026 | 1.073 | 2.027 | -1.18 | 3.513 | 2.054 | 5.112 | 3.199 | 0 | 7.459 | 0 | 5.21 | 0 | 0 | 0.88 |
Uitgestelde opbrengsten
| 0 | 0 | 43.263 | 48.343 | 18.952 | 138.447 | 167.467 | 182.945 | 0.206 | 0.122 | 0.093 | 0 | 0 | 175.393 | 176.019 | 188.767 | 24.418 | 184.779 | 190.015 | 187.867 | 44.673 | 31.592 | 10.99 | 6.189 | 46.7 | -53.014 | 7.572 | 8.136 | 36.274 | 39.062 | 42.121 | 43.613 | 37.724 | -400 | -400 | 37.831 | 47.009 | 47.988 | 34.445 | 53.863 | -352.616 | -343.748 | -353.095 | 16.036 | 30.808 | 25.575 | 15.832 | 0 | 25.437 | 23.393 | 15.583 | 56.348 | 22.381 | 21.005 | 7.243 | 9.169 | 12.141 | 18.832 | 11.551 | 9.372 | 7.565 | 14.183 | 5.752 | 5.54 | 7.219 | 0 | 16.826 | 14.797 | 10.991 | 4.349 | 5.089 | 2.306 | 7.774 | 5.612 | 4.599 | 3.743 | 4.769 | 7.247 | 5.444 | 5.48 | 2.847 | 2.486 | 0.536 | -1.218 | 1.558 | 1.44 | 6.146 | 5.907 | 6.419 | 101.365 | 56.199 | 101.143 | 104.359 | 116.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.081 | 0 | 54.392 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 193.754 | 204.428 | 124.597 | 191.862 | 131.555 | 176.492 | 565.619 | 581.169 | 552.383 | 765.728 | 754.911 | 776.601 | 614.099 | 1,046.431 | -19.314 | 171.816 | 411.155 | 433.578 | -9.213 | 170.854 | -21.141 | 17.146 | 9.707 | 30.328 | 115.336 | 114.687 | 22.673 | 22.593 | -12.595 | 125.02 | 81.845 | 385.215 | 424.207 | 30.51 | 426.262 | 423.573 | 388.772 | 385.24 | 428.926 | 441.228 | 34.827 | 31.528 | 425.863 | 45.814 | 27.818 | 10.859 | -10.607 | 19.194 | 16.488 | 11.135 | 3.487 | 438.327 | 417.309 | 410.867 | 403.822 | 406.455 | 406.629 | 405.02 | 402.895 | 1.997 | 1.874 | 2.598 | 2.528 | 3.455 | 3.429 | 4.323 | 3.214 | 3.66 | 3.71 | 4.047 | 4.552 | 5.264 | 5.311 | 6.914 | 3.957 | 4.023 | 3.785 | 4.789 | 1.722 | 1.573 | 1.77 | 1.39 | 1.246 | 1.393 | 1.263 | 1.416 | 67.848 | 338.996 | 57.505 | 124.202 | 52.432 | 93.33 | 97.367 | 105.666 | 118.509 | 15.807 | 13.113 | 11.26 | 10.472 | 48.958 | 49.674 | 37.07 | 43.356 | 227.718 | 57.884 | 189.012 | 57.444 | 12.703 | 0 | 24.997 |
Totaal kortlopende verplichtingen
| 306.078 | 342.72 | 584.977 | 576.918 | 528.113 | 696.764 | 799.269 | 781.248 | 750.891 | 860.267 | 836.338 | 860.018 | 847.967 | 1,275.821 | 867.646 | 744.954 | 657.911 | 656.804 | 253.866 | 255.785 | 354.919 | 344.012 | 260.935 | 801.778 | 998.065 | 777.963 | 700.188 | 699.811 | 714.46 | 668.31 | 785.787 | 686.468 | 613.67 | 571.713 | 617.219 | 557.097 | 563.651 | 580.639 | 537.13 | 953.47 | 537.881 | 531.623 | 623.455 | 293.086 | 182.82 | 148.491 | 143.121 | 95.099 | 186.699 | 161.588 | 187.599 | 635.643 | 612.063 | 609.375 | 708.572 | 669.116 | 660 | 681.538 | 728.927 | 339.755 | 317.498 | 261.879 | 325.046 | 343.165 | 307.859 | 315.935 | 355.909 | 96.484 | 134.462 | 149.409 | 137.848 | 137.002 | 160.358 | 169.772 | 201.89 | 198.541 | 202.414 | 254.936 | 283.227 | 254.899 | 316.204 | 325.228 | 374.212 | 327.002 | 359.594 | 394.912 | 416.196 | 436.849 | 165.717 | 239.117 | 149.542 | 193.225 | 209.22 | 218.554 | 162.135 | 123.744 | 116.84 | 14.65 | 49.361 | 58.176 | 113.334 | 96.651 | 89.914 | 227.718 | 210.158 | 189.012 | 133.042 | 12.703 | 0 | 26.156 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 138.923 | 125.414 | 141.595 | 99.263 | 118.562 | 89.943 | 299.005 | 294.118 | 98.11 | 88.389 | 88.134 | 84.709 | 91.65 | 66.662 | 572.565 | 572.538 | 650.152 | 634.928 | 936 | 936 | 939 | 939 | 948 | 1,106.073 | 479.55 | 200 | 580.182 | 416.764 | 437.621 | 875.143 | 917.044 | 912.232 | 0 | 0 | 959.325 | 963.835 | 1,195.397 | 493.234 | 509.235 | 506.472 | 458 | 160 | 160.712 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 403.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.102 | 34.102 | 54.102 | 79.102 | 142.24 | 142.24 | 172.24 | 172.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 4.37 | 4.37 | 3.421 | 3.301 | 3.421 | 3.421 | 3.582 | 3.49 | 2.521 | 2.521 | 1.766 | 1.717 | 1.766 | 1.766 | 1.791 | 1.815 | 1.864 | 1.864 | -1.358 | -936 | -939 | -939 | -948 | -573.927 | -0 | 76.938 | 180.182 | 0 | 0 | -10.795 | -1.391 | -15.435 | -18.428 | -20.287 | -1.612 | -1.596 | -0 | -2.711 | -1.444 | -0.997 | -142 | -0.721 | -0.717 | -400 | -400 | -400 | -400 | -400 | -400 | -400 | -403.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.118 | 6.266 | 5.68 | 3.543 | 3.521 | 3.75 | 5.522 | 4.115 | 5.022 | 0.495 | 0.957 | 1.134 | 1.46 | 1.399 | 1.514 | 1.506 | 1.531 | 1.769 | 1.358 | 1.396 | 1.391 | 1.401 | 0.737 | 0.813 | 1.028 | 0.701 | 0.758 | 0.838 | 1.108 | 1.351 | 1.391 | 1.586 | 2.399 | 2.35 | 1.612 | 1.596 | 3.073 | 2.711 | 1.444 | 0.997 | 0.745 | 0.721 | 0.717 | 0.586 | 0.683 | 0.846 | 0.83 | 0.649 | 0.555 | 0.477 | 0.401 | 0.489 | 0.399 | 0.367 | 0.428 | 0.61 | 0.613 | 0.542 | 0.507 | 0.54 | 0.86 | 0.896 | 0.694 | 0.908 | 0.687 | 0.459 | 0.579 | 0.762 | 0.934 | 1.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.991 | 0.991 | 0.665 | 0.665 | 0.665 | 4.086 | 0.665 | 0.665 | 0.665 | 4.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 276.938 | 0 | 5.196 | 0 | -432.849 | -458.522 | -449.192 | 336.834 | 334.96 | -479.662 | -481.918 | -597.699 | 0 | 1.444 | 0.997 | 0.745 | 0 | 0.717 | 0 | 0 | 0.846 | 0 | 0.649 | 0 | 0 | 0.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172.24 | 0 | 0 | 0.247 | 0.256 | 0.24 | 0.164 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 9.683 | 0 |
Totaal niet-vlottende verplichtingen
| 150.401 | 137.041 | 151.361 | 106.772 | 126.169 | 94.358 | 308.774 | 302.389 | 106.318 | 92.07 | 90.857 | 87.56 | 94.876 | 69.826 | 575.869 | 575.858 | 653.547 | 638.562 | 937.358 | 937.396 | 940.391 | 940.401 | 948.737 | 1,106.887 | 480.579 | 477.639 | 580.94 | 422.798 | 438.728 | 443.645 | 459.913 | 464.627 | 339.233 | 337.31 | 481.274 | 483.514 | 600.772 | 495.945 | 510.68 | 507.468 | 458.745 | 160.721 | 161.429 | 400.586 | 400.683 | 400.846 | 400.83 | 400.649 | 400.555 | 400.477 | 403.826 | 0.489 | 0.399 | 0.367 | 0.428 | 0.61 | 0.613 | 0.542 | 0.507 | 0.54 | 0.86 | 0.896 | 0.694 | 0.908 | 0.687 | 0.459 | 0.579 | 0.762 | 0.934 | 1.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.102 | 34.102 | 54.102 | 79.102 | 142.24 | 142.24 | 172.24 | 172.24 | 172.24 | 0 | 0.217 | 0.247 | 0.256 | 0.24 | 0.164 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 9.683 | 0 |
Totaal passiva
| 456.479 | 479.761 | 736.338 | 683.69 | 654.283 | 791.123 | 1,108.044 | 1,083.636 | 857.209 | 952.337 | 927.196 | 947.578 | 942.843 | 1,345.647 | 1,443.515 | 1,320.813 | 1,311.457 | 1,295.366 | 1,191.224 | 1,193.181 | 1,295.31 | 1,284.413 | 1,209.672 | 1,908.665 | 1,478.643 | 1,255.603 | 1,281.128 | 1,122.609 | 1,153.189 | 1,111.955 | 1,245.7 | 1,151.094 | 952.903 | 909.022 | 1,098.493 | 1,040.611 | 1,164.423 | 1,076.584 | 1,047.81 | 1,460.938 | 996.626 | 692.344 | 784.884 | 693.672 | 583.502 | 549.337 | 543.951 | 495.748 | 587.254 | 562.065 | 591.425 | 636.132 | 612.462 | 609.742 | 709 | 669.726 | 660.613 | 682.08 | 729.434 | 340.296 | 318.358 | 262.775 | 325.74 | 344.072 | 308.546 | 316.394 | 356.488 | 97.246 | 135.395 | 151.092 | 137.848 | 137.002 | 160.358 | 169.772 | 201.89 | 198.541 | 202.414 | 254.936 | 283.227 | 254.899 | 316.204 | 325.228 | 374.212 | 327.002 | 359.594 | 394.912 | 430.298 | 470.951 | 219.819 | 318.219 | 291.782 | 335.465 | 381.46 | 390.794 | 334.375 | 123.744 | 117.056 | 14.897 | 49.617 | 58.416 | 113.498 | 96.842 | 89.914 | 227.718 | 210.158 | 189.012 | 133.042 | 12.703 | 9.683 | 26.156 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 228.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 477.382 | 433.984 | 433.984 | 433.984 | 433.984 | 433.984 | 433.984 | 433.984 | 433.984 | 394.531 | 394.531 | 394.531 | 394.531 | 394.531 | 394.531 | 394.531 | 394.531 | 343.07 | 343.07 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 236.6 | 182 | 182 | 182 | 182 | 182 | 182 | 182 |
Ingehouden winsten
| 981.46 | 970.244 | 987.187 | 950.082 | 958.813 | 945.661 | 938.973 | 913.512 | 916.592 | 899.197 | 884.716 | 864.61 | 868.078 | 849.943 | 837.928 | 817.103 | 817.828 | 803.014 | 797.967 | 774.778 | 775.399 | 753.499 | 754.102 | 718.497 | 745.121 | 706.462 | 706.581 | 715.947 | 719.379 | 698.094 | 714.582 | 712.81 | 691.611 | 666.968 | 680.351 | 678.048 | 661.613 | 642.904 | 631.574 | 648.803 | 631.567 | 617.632 | 598.989 | 558.43 | 568.188 | 553.94 | 536.113 | 510.722 | 504.2 | 478.23 | 469.758 | 438.542 | 414.363 | 400.025 | 385.54 | 373.95 | 395.734 | 378.88 | 361.808 | 368.574 | 343.813 | 323.216 | 286.774 | 263.286 | 297.634 | 278.849 | 281.982 | 307.929 | 279.737 | 255.419 | 241.603 | 253.172 | 225.079 | 189.059 | 163.516 | 161.775 | 138.627 | 108.92 | 93.238 | 134.095 | 105.349 | 85.185 | 75.687 | 114.371 | 91.823 | 67.446 | 51.63 | 71.961 | 58.378 | 41.511 | 86.94 | 71.508 | 44.41 | 22.144 | 51.806 | 82.813 | 5.69 | 71.926 | 8.687 | 31.535 | 8.687 | 27.085 | 3.505 | 25.493 | 2.771 | 24.982 | 2.639 | 55.337 | 33.337 | 22.704 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 233.735 | 230.178 | 1.251 | 230.324 | 257.716 | 229.705 | 257.546 | 229.67 | 255.851 | 228.296 | 256.341 | 228.516 | 253.633 | 225.762 | 253.684 | 2.146 | 2.301 | 2.417 | 2.258 | 2.289 | 2.21 | 2.44 | 3.085 | 2.103 | 2.274 | 2.513 | 3.323 | 4.053 | 4.451 | 4.759 | 7.198 | 7.049 | 4.835 | 4.788 | 9.22 | 8.132 | 4.333 | 2.99 | 2.235 | 2.164 | 0 | 0 | 0 | 2.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 249.192 | 248.968 | 0 | 27.863 | 256.869 | 27.863 | 0 | 27.863 | 0 | 255.842 | 0 | 27.863 | 0 | 27.863 | 0 | 27.863 | 0 | 253.86 | 0 | 247.793 | 0 | 247.793 | 291.37 | 79.709 | 291.37 | 79.709 | 288.079 | 79.709 | 285.804 | 79.709 | 281.968 | 79.709 | 79.709 | 281.968 | 277.959 | 79.709 | 287.179 | 286.092 | 272.015 | 270.673 | 269.917 | 269.846 | 81.895 | 81.5 | 266.438 | 266.928 | 255.458 | 254.915 | 254.633 | 254.401 | 245.231 | 245.495 | 245.167 | 245.127 | 239.662 | 240.238 | 240.249 | 240.211 | 230.924 | 231.043 | 232.178 | 232.303 | 221.67 | 222.524 | 221.643 | 220.73 | 212.723 | 213.273 | 213.788 | 216.035 | 198.696 | 198.696 | 198.696 | 194.565 | 185.968 | 185.968 | 185.968 | 185.968 | 170.292 | 170.292 | 170.292 | 170.292 | 159.503 | 159.503 | 159.503 | 159.503 | 147.969 | 147.969 | 147.969 | 148.173 | 137.553 | 137.553 | 137.553 | 137.553 | 127.725 | 127.725 | 127.725 | 190.57 | 190.57 | 183.89 | 183.86 | 176.292 | 176.292 | 37.071 | 37.071 | 31.267 | 31.267 | 25.582 | 25.582 | 20.694 |
Totaal eigen vermogen van aandeelhouders
| 1,708.034 | 1,696.594 | 1,698.304 | 1,685.505 | 1,694.315 | 1,681.229 | 1,674.071 | 1,648.462 | 1,651.521 | 1,634.112 | 1,617.948 | 1,598.151 | 1,601.801 | 1,583.703 | 1,568.943 | 1,548.11 | 1,548.894 | 1,534.113 | 1,525.443 | 1,502.369 | 1,502.832 | 1,480.963 | 1,525.065 | 1,489.689 | 1,516.959 | 1,477.317 | 1,472.041 | 1,481.647 | 1,485.888 | 1,465.333 | 1,478.383 | 1,476.919 | 1,458.159 | 1,433.367 | 1,440.527 | 1,438.177 | 1,426.174 | 1,406.378 | 1,380.971 | 1,396.858 | 1,378.866 | 1,364.861 | 1,342.913 | 1,301.959 | 1,312.008 | 1,298.251 | 1,268.953 | 1,243.019 | 1,236.215 | 1,210.012 | 1,192.371 | 1,161.418 | 1,136.911 | 1,122.534 | 1,102.584 | 1,091.57 | 1,113.365 | 1,096.472 | 1,070.115 | 1,076.999 | 1,053.373 | 1,032.901 | 985.825 | 963.192 | 996.659 | 976.961 | 972.087 | 998.585 | 970.906 | 948.836 | 917.681 | 929.25 | 901.157 | 864.496 | 826.867 | 825.125 | 801.977 | 772.271 | 740.912 | 738.371 | 709.625 | 689.461 | 669.173 | 707.858 | 685.31 | 660.932 | 633.582 | 614.46 | 600.877 | 584.215 | 619.023 | 603.591 | 576.493 | 554.227 | 574.061 | 553.608 | 476.485 | 499.096 | 435.857 | 452.025 | 429.177 | 439.977 | 416.397 | 244.564 | 221.842 | 238.249 | 215.906 | 262.92 | 240.919 | 225.399 |
Totaal eigen vermogen
| 1,796.171 | 1,782.32 | 1,787.412 | 1,712.203 | 1,720.523 | 1,706.183 | 1,695.053 | 1,668.065 | 1,669.071 | 1,657.013 | 1,636.639 | 1,614.982 | 1,618.801 | 1,599.794 | 1,582.344 | 1,565.502 | 1,564.756 | 1,549.81 | 1,540.864 | 1,517.893 | 1,515.472 | 1,491.099 | 1,525.065 | 1,489.689 | 1,516.959 | 1,482.746 | 1,472.041 | 1,481.647 | 1,485.888 | 1,465.333 | 1,478.383 | 1,476.919 | 1,458.159 | 1,433.367 | 1,440.527 | 1,438.177 | 1,426.174 | 1,406.378 | 1,380.971 | 1,396.858 | 1,378.866 | 1,364.861 | 1,342.913 | 1,301.959 | 1,312.008 | 1,298.251 | 1,268.953 | 1,243.019 | 1,236.215 | 1,210.012 | 1,192.371 | 1,161.418 | 1,136.911 | 1,122.534 | 1,102.584 | 1,091.57 | 1,113.365 | 1,096.472 | 1,070.115 | 1,076.999 | 1,053.373 | 1,032.901 | 985.825 | 963.192 | 996.659 | 976.961 | 972.087 | 998.585 | 970.906 | 948.836 | 917.681 | 929.25 | 901.157 | 864.496 | 826.867 | 825.125 | 801.977 | 772.271 | 740.912 | 738.371 | 709.625 | 689.461 | 669.173 | 707.858 | 685.31 | 660.932 | 633.582 | 614.46 | 600.877 | 588.792 | 622.686 | 607.043 | 579.249 | 556.838 | 577.963 | 553.608 | 476.485 | 499.096 | 435.857 | 452.025 | 429.177 | 439.977 | 416.397 | 244.564 | 221.842 | 238.249 | 215.906 | 262.92 | 240.919 | 225.399 |
Totaal passiva en aandeelhoudersvermogen
| 2,252.65 | 2,262.081 | 2,523.751 | 2,395.893 | 2,374.806 | 2,500.727 | 2,803.097 | 2,751.701 | 2,526.279 | 2,609.35 | 2,563.835 | 2,562.56 | 2,561.645 | 2,945.441 | 3,025.859 | 2,886.315 | 2,876.213 | 2,845.176 | 2,732.087 | 2,711.074 | 2,810.783 | 2,775.512 | 2,734.736 | 3,398.353 | 2,995.602 | 2,732.92 | 2,753.17 | 2,604.256 | 2,639.077 | 2,577.288 | 2,724.083 | 2,628.014 | 2,411.062 | 2,342.389 | 2,539.021 | 2,478.788 | 2,590.597 | 2,482.962 | 2,428.781 | 2,857.796 | 2,375.493 | 2,057.205 | 2,127.797 | 1,995.63 | 1,895.51 | 1,847.587 | 1,812.904 | 1,738.767 | 1,823.469 | 1,772.078 | 1,783.796 | 1,797.551 | 1,749.374 | 1,732.276 | 1,811.583 | 1,761.296 | 1,773.979 | 1,778.553 | 1,799.549 | 1,417.294 | 1,371.731 | 1,295.676 | 1,311.566 | 1,307.264 | 1,305.205 | 1,293.355 | 1,328.575 | 1,095.831 | 1,106.302 | 1,099.929 | 1,055.529 | 1,066.252 | 1,061.515 | 1,034.268 | 1,028.757 | 1,023.666 | 1,004.391 | 1,027.207 | 1,024.139 | 993.269 | 1,025.829 | 1,014.69 | 1,043.385 | 1,034.859 | 1,044.903 | 1,055.845 | 1,063.88 | 1,085.411 | 820.696 | 907.011 | 914.468 | 942.508 | 960.709 | 947.633 | 912.337 | 677.352 | 593.541 | 513.993 | 485.473 | 510.44 | 542.675 | 536.819 | 506.311 | 472.282 | 432 | 427.261 | 348.948 | 275.622 | 250.602 | 251.555 |