
Danhua Chemical Technology Co.,Ltd
SSE:600844.SS
3.21 (CNY) • At close May 7, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 8.242 | 11.15 | 21.351 | 25.577 | 86.257 | 25.124 | 21.073 | 36.654 | 81.862 | 47.906 | 85.214 | 80.952 | 136.63 | 79.597 | 105.287 | 98.611 | 135.383 | 147.475 | 185.815 | 225.781 | 235.54 | 79.534 | 181.095 | 268.17 | 233.773 | 219.205 | 242.395 | 127.971 | 203.876 | 292.986 | 153.398 | 338.151 | 282.527 | 336.249 | 729.481 | 234.293 | 230.922 | 179.832 | 165.186 | 94.002 | 117.385 | 102.426 | 118.344 | 127.823 | 99.767 | 149.52 | 158.01 | 98.937 | 86.67 | 214.111 | 148.912 | 191.569 | 448.347 | 113.063 | 90.529 | 170.079 | 219.185 | 221.387 | 275.15 | 268.552 | 238.976 | 367.828 | 535.482 | 569.815 | 79.282 | 18.244 | 58.676 | 33.245 | 40.276 | 41.433 | 51.715 | 53.8 | 296.461 | 306.351 | 306.838 | 149.408 | 129.142 | 165.862 | 46.945 | 49.644 | 14.429 | 48.804 | 69.259 | 6.017 | 2.229 | 3.423 | 5.804 | 15.1 | 23.172 | 82.27 | 94.79 | 39.778 | 40.032 | 20.952 | 32.071 | 62.155 | 25.248 | 49.52 | 29.91 | 68.481 | 58.387 | 75.553 | 0 | 79.175 | 0 | 103.638 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 24.189 | 27.936 | 0 | 0 | 0 | 0 | -59.856 | -59.433 | 0 | 0 | 0 | 81.504 | 80.152 | -69.765 | -119.011 | -118.469 | 5.065 | -127.766 | 1,922.478 | 0 | -64.596 | 1.5 | -102.632 | -43.749 | -50.711 | -68.804 | -84.542 | 17.5 | 0 | 19.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.004 | 6.298 | 8.256 | 8.17 | 10.361 | 10.254 | 5.179 | 10.079 | 0 | 0 | -4.073 | -10.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.945 | 1 | 0 | 1.458 | 1.004 | 1 | 1.016 | 0.209 | 0.2 | 0.2 | 2.969 | 3.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 8 | 0 | 8.077 | 0 | 8.892 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 8.242 | 11.15 | 21.351 | 25.577 | 86.257 | 25.124 | 21.073 | 36.654 | 81.862 | 47.906 | 85.214 | 80.952 | 136.63 | 79.597 | 105.287 | 98.611 | 140.448 | 147.475 | 185.815 | 225.781 | 235.54 | 81.034 | 181.095 | 268.17 | 233.773 | 219.205 | 242.395 | 127.971 | 203.876 | 292.986 | 153.398 | 338.151 | 282.527 | 336.249 | 729.481 | 234.293 | 230.922 | 179.832 | 169.19 | 100.3 | 125.642 | 110.597 | 128.705 | 138.077 | 104.947 | 159.599 | 158.01 | 98.937 | 86.67 | 214.111 | 148.912 | 191.569 | 448.347 | 113.063 | 90.529 | 170.079 | 219.185 | 221.387 | 275.15 | 269.496 | 239.976 | 367.828 | 536.94 | 570.818 | 80.283 | 19.26 | 58.885 | 33.445 | 40.476 | 44.402 | 54.762 | 53.8 | 296.461 | 306.351 | 306.838 | 149.408 | 129.142 | 165.862 | 46.945 | 49.644 | 14.429 | 48.804 | 69.259 | 6.017 | 2.229 | 3.423 | 5.804 | 15.1 | 23.172 | 82.465 | 94.79 | 39.778 | 40.032 | 20.952 | 32.071 | 62.155 | 25.248 | 49.52 | 29.91 | 68.481 | 59.387 | 83.553 | 0 | 87.252 | 0 | 112.53 | 0 | 0 | 0 |
Nettovorderingen
| 22.507 | 22.486 | 8.839 | 36.538 | 23.567 | 31.175 | 0 | 45.233 | 42.41 | 52.249 | 85.776 | 67.605 | 43.546 | 60.788 | 65.236 | 62.388 | 56.389 | 101.092 | 54.331 | 55.075 | 53.311 | 54.528 | 59.019 | 77.184 | 79.483 | 85.458 | 85.908 | 65.581 | 71.023 | 189.669 | 82.582 | 68.074 | 47.3 | 32.931 | 27.372 | 38.62 | 27.115 | 31.323 | 35.624 | 46.744 | 12.603 | 15.928 | 48.533 | 59.719 | 21.14 | 35.6 | 21.214 | 12.894 | 15.439 | 0 | 0 | 18.429 | 33.756 | 45.674 | 48.111 | 52.722 | 52.95 | 39.093 | 44.255 | 35.123 | 0 | 0 | 0 | 0 | 27.345 | 25.282 | 29.799 | 60.497 | 52.873 | 55.038 | 41.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 907.653 | 0 | 928.041 | 0 | 0 | 1,939.931 | 0 | 0 | 0 | 0 | 918.081 | 144.846 | 0 | 244.811 | 161.492 | 125.431 | 123.572 | 108.634 | 0 | 95.133 | 0 | 69.286 | 0 | 0 | 0 |
Voorraad
| 83.113 | 82.406 | 82.634 | 87.008 | 91.543 | 62.866 | 119.624 | 134.048 | 136.517 | 124.086 | 156.883 | 157.475 | 138.264 | 118.625 | 112.026 | 115.128 | 100.121 | 128.35 | 393.703 | 357.821 | 302.234 | 289.043 | 404.423 | 310.915 | 153.791 | 157.127 | 139.302 | 211.972 | 220.05 | 262.143 | 222.436 | 146.51 | 132.134 | 136.249 | 199.625 | 166.041 | 188.028 | 159.878 | 189.233 | 195.171 | 235.958 | 162.689 | 197.803 | 179.819 | 206.292 | 182.487 | 220.795 | 202.341 | 242.009 | 159.773 | 249.94 | 175.448 | 117.923 | 80.628 | 58.169 | 47.205 | 31.42 | 35.08 | 29.416 | 27.937 | 27.11 | 37.759 | 37.404 | 24.426 | 24.297 | 28.057 | 44.711 | 34.038 | 26.186 | 41.584 | 45.819 | 67.08 | 24.852 | 23.36 | 21.616 | 19.527 | 17.644 | 17.78 | 15.47 | 14.452 | 2.633 | 2.818 | 4.18 | 6.201 | 9.864 | 6.03 | 11.498 | 16.342 | 38.671 | 139.441 | 174.138 | 154.599 | 145.543 | 133.188 | 186.9 | 173.79 | 152.121 | 158.596 | 149.865 | 152.523 | 105.91 | 115.497 | 0 | 111.572 | 0 | 97.886 | 0 | 0 | 0 |
Overige vlottende activa
| 45.681 | 17.192 | 23.672 | 16.498 | 25.698 | 19.677 | 7.112 | 76.829 | 65.244 | 30.41 | 75.864 | 57.479 | 12.557 | 5.27 | 13.675 | 39.71 | 24.841 | 17.024 | 28.399 | 67.498 | 63.918 | 22.133 | 95.298 | 56.246 | 77.268 | 25.08 | 66.476 | 36.217 | 44.516 | 37.798 | 146.824 | 6.926 | 88.495 | 41.2 | 162.751 | 89.637 | 66.948 | 48.259 | 475.98 | 463.756 | 443.694 | 354.736 | 138.538 | 119.47 | 149.978 | 411.364 | 117.893 | 123.206 | 119.283 | 116.658 | 103.341 | 97.952 | 94.261 | 57.781 | 198.635 | 228.792 | 314.601 | 297.029 | 430.231 | 426.986 | 535.588 | 534.448 | 681.802 | 714.036 | 21.393 | 417.015 | 26.594 | 36.275 | 28.464 | 29.365 | 37.392 | 75.022 | 33.923 | 33.745 | 39.567 | 171.683 | 181.53 | 170.958 | 344.153 | 355.409 | 394.791 | 393.669 | 780.831 | 782.129 | 907.653 | 949.804 | 928.041 | 957.824 | 1,010.633 | 1,130.527 | 1,056.829 | 1,001.081 | 891.683 | 999.655 | 737.833 | 636.436 | 808.217 | 638.902 | 686.087 | 580.694 | 458.024 | 412.53 | 526.365 | 211.479 | 467.412 | 157.598 | 409.339 | 419.113 | 354.525 |
Totaal vlottende activa
| 159.544 | 133.234 | 136.497 | 165.621 | 227.065 | 135.98 | 246.341 | 292.764 | 326.033 | 254.651 | 412.18 | 363.511 | 330.997 | 264.281 | 296.224 | 315.837 | 321.799 | 393.94 | 662.248 | 706.175 | 655.004 | 446.738 | 740.809 | 712.97 | 544.315 | 486.87 | 534.082 | 489.729 | 539.465 | 801.622 | 605.241 | 607.112 | 551.694 | 546.629 | 1,119.228 | 528.591 | 513.014 | 419.292 | 834.403 | 759.226 | 805.293 | 647.827 | 513.579 | 517.39 | 482.357 | 514.885 | 517.911 | 437.379 | 463.401 | 490.542 | 528.565 | 483.398 | 694.287 | 297.147 | 395.444 | 498.797 | 618.156 | 592.588 | 779.053 | 759.542 | 802.674 | 940.035 | 1,256.146 | 1,309.28 | 153.318 | 96.7 | 159.988 | 164.255 | 147.999 | 170.389 | 179.425 | 195.902 | 355.237 | 363.455 | 368.021 | 340.618 | 328.316 | 354.599 | 406.569 | 419.504 | 411.853 | 445.291 | 854.27 | 794.347 | 919.746 | 959.257 | 945.343 | 989.267 | 1,072.476 | 1,352.434 | 1,325.757 | 1,195.459 | 1,077.258 | 1,153.795 | 956.804 | 996.016 | 985.585 | 1,012.124 | 1,027.353 | 927.129 | 746.893 | 716.021 | 526.365 | 505.435 | 467.412 | 437.3 | 409.339 | 419.113 | 354.525 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 900.689 | 944.503 | 981.045 | 1,025.844 | 1,050.473 | 1,095.815 | 1,180.47 | 1,224.539 | 1,270.392 | 1,315.615 | 1,376.301 | 1,419.892 | 1,466.541 | 1,512.299 | 1,547.531 | 1,586.817 | 1,624.06 | 1,675.209 | 1,964.483 | 2,021.799 | 2,078.743 | 2,133.745 | 2,160.856 | 2,208.789 | 2,253.552 | 2,302.824 | 2,321.409 | 2,347.439 | 2,397.578 | 2,448.853 | 2,373.346 | 2,365.241 | 2,341.049 | 2,378.691 | 2,271.609 | 2,241.67 | 2,307.272 | 2,322.25 | 2,183.902 | 2,230.317 | 2,291.018 | 2,350.088 | 2,607.557 | 2,663.039 | 2,721.94 | 2,782.831 | 2,786.509 | 2,854.56 | 2,913.935 | 2,984.44 | 3,080.143 | 3,175.493 | 3,236.299 | 3,318.032 | 3,222.105 | 3,141.486 | 3,049.317 | 2,944.746 | 2,711.145 | 2,562.265 | 2,390.246 | 2,161.644 | 1,730.708 | 1,286.935 | 556.953 | 564.915 | 572.614 | 622.886 | 631.373 | 634.319 | 636.897 | 662.802 | 74.647 | 76.23 | 76.329 | 79.25 | 80.274 | 82.275 | 83.304 | 84.335 | 85.392 | 126.271 | 154.583 | 161.079 | 166.341 | 181.366 | 181.224 | 184.056 | 185.724 | 188.411 | 238.596 | 239.952 | 241.419 | 243.291 | 331.25 | 392.016 | 355.646 | 313.217 | 222.739 | 226.974 | 161.586 | 144.418 | 139.143 | 142.048 | 161.786 | 133.508 | 115.401 | 100.123 | 87.681 |
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 | 0.54 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123.749 | 123.749 | 123.749 | 123.749 | 123.749 | 123.749 | 123.749 | 123.749 | 128.629 | 128.629 | 128.629 | 128.629 | 108.937 | 108.937 | 108.937 | 108.937 | 108.998 | 123.051 | 14.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 117.168 | 118.043 | 118.918 | 119.793 | 120.669 | 121.544 | 122.419 | 123.295 | 124.17 | 125.025 | 125.899 | 126.774 | 127.648 | 128.522 | 130.688 | 133.513 | 136.355 | 139.197 | 142.027 | 144.896 | 147.765 | 150.634 | 153.502 | 156.374 | 159.246 | 162.118 | 164.629 | 167.298 | 170.111 | 172.963 | 175.83 | 165.145 | 167.939 | 170.733 | 173.574 | 176.412 | 179.012 | 181.79 | 183.14 | 185.919 | 185.659 | 187.658 | 190.236 | 192.87 | 195.505 | 198.14 | 193.541 | 194.45 | 186.163 | 188.696 | 226.574 | 229.449 | 232.324 | 235.198 | 241.603 | 243.47 | 243.062 | 211.897 | 204.533 | 205.304 | 206.074 | 206.845 | 207.288 | 207.805 | 44.043 | 43.6 | 43.091 | 50.326 | 50.272 | 50.442 | 48.293 | 50.123 | 7.184 | 7.224 | 7.265 | 7.305 | 7.345 | 7.386 | 7.426 | 7.466 | 7.506 | 7.547 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 2.062 | 2.062 | 2.062 | 2.062 | 40.176 | 60.51 | 38.143 | 37.468 | 34.424 | 38.905 | 6.889 | 8.38 | 0 | 15.798 | 0 | 14.383 | 10.522 | 0 | 0 |
Goodwill en immateriële activa
| 117.168 | 118.043 | 118.918 | 119.793 | 120.669 | 121.544 | 122.419 | 123.295 | 124.17 | 125.025 | 125.899 | 126.774 | 127.648 | 128.522 | 130.688 | 133.513 | 136.355 | 139.197 | 142.027 | 144.896 | 147.765 | 150.634 | 153.502 | 156.374 | 159.246 | 162.118 | 164.629 | 167.298 | 170.111 | 172.963 | 175.83 | 165.145 | 167.939 | 170.733 | 173.574 | 176.412 | 179.012 | 181.79 | 183.68 | 186.458 | 185.659 | 187.658 | 190.236 | 192.87 | 195.505 | 198.14 | 193.541 | 194.45 | 186.163 | 188.696 | 226.574 | 229.449 | 232.324 | 235.198 | 365.352 | 367.219 | 366.811 | 335.646 | 328.282 | 329.053 | 329.823 | 330.594 | 335.917 | 336.434 | 172.672 | 172.229 | 152.028 | 159.263 | 159.209 | 159.379 | 157.291 | 173.174 | 21.238 | 7.224 | 7.265 | 7.305 | 7.345 | 7.386 | 7.426 | 7.466 | 7.506 | 7.547 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 11.731 | 2.062 | 2.062 | 2.062 | 2.062 | 40.176 | 60.51 | 38.143 | 37.468 | 34.424 | 38.905 | 6.889 | 8.38 | 0 | 15.798 | 0 | 14.383 | 10.522 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 31.547 | 31.918 | 32.38 | 38.264 | 113.937 | 113.506 | 59.235 | 59.349 | 76.886 | 0 | 0 | 152.55 | 201.814 | 201.891 | 78.833 | 212.112 | -1,843.898 | 79.255 | 311.122 | 89.554 | 372.346 | 322.938 | 336.201 | 366.508 | 384.669 | 292.717 | 268.218 | 265.572 | 259.788 | 260.415 | 201.555 | 51.555 | 58.891 | 58.891 | 58.891 | 58.891 | 1.889 | 0 | -7.206 | 0 | 0 | 0 | 0 | 0 | 1.109 | 1.109 | 13.952 | 26.795 | 66.668 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.198 | 0.694 | 0 | 0.942 | 1.396 | 91.4 | 91.384 | 92.191 | 2.2 | 2.2 | -0.569 | 11.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 334.312 | 0 | 0 | 3.996 | 0 | 51.349 | 0 | 0 | 0 |
Belastingvorderingen
| 6.877 | 7.203 | 39.956 | 41.191 | 36.567 | 36.728 | 43.93 | 43.832 | 44.428 | 44.96 | 195.708 | 194.901 | 195.191 | 195.499 | 173.765 | 172.197 | 172.255 | 172.359 | 92.35 | 91.581 | 91.794 | 92.107 | 51.413 | 52.025 | 52.333 | 51.08 | 63.878 | 63.085 | 64.115 | 63.085 | 95.748 | 96.434 | 97.605 | 95.909 | 71.03 | 71.076 | 70.965 | 70.965 | 64.104 | 64.104 | 62.7 | 62.513 | 60.542 | 67.861 | 67.861 | 67.861 | 43.353 | 43.353 | 43.353 | 43.353 | 18.265 | 18.265 | 18.265 | 18.265 | 16.778 | 16.778 | 16.778 | 16.778 | 11.908 | 11.908 | 11.908 | 11.908 | 0.338 | 0.338 | 0.338 | 0.338 | 0.018 | 0.018 | 0.018 | 0.018 | 14.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.936 | 0 | 0 | 8.077 | 0 | 8.892 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 59.963 | 70.356 | 40.115 | 35.925 | 36.296 | 36.501 | 0.177 | 0.177 | 61.713 | 62.552 | 66.849 | 143.799 | 149.373 | 1.091 | 0.417 | 1.254 | 132.152 | 1.729 | 1,964.483 | 50.104 | 1.977 | 75.069 | 22.737 | 22.737 | 22.737 | 22.737 | 22 | 67.487 | 75.297 | 54.533 | 57.75 | 64.056 | 70.875 | 65.632 | 34.92 | 40.66 | 6.366 | 12.236 | -0 | 15.195 | 25.922 | 19.227 | 15.763 | 12.485 | 35.369 | 13.381 | 14.95 | 22.347 | 10 | 10 | 3.58 | 78.796 | 79.937 | 89.439 | 107.553 | 104.105 | 103.252 | 101.566 | 101.639 | 7.475 | 7.89 | 8.944 | 9.068 | 8.973 | 9.345 | 9.705 | 8.881 | 9.457 | 10.043 | 13.398 | 1.798 | 19.395 | 14.868 | 28.958 | 29.775 | 30.633 | 31.503 | 32.338 | 33.102 | 33.91 | 39.789 | 35.619 | 71.638 | 187.578 | 188.308 | 144.586 | 179.82 | 181.09 | 182.271 | 2.358 | 132.089 | 133.316 | 135.834 | 136.607 | 156.741 | 156.788 | 226.513 | 263.121 | 197.925 | 198.53 | 4.853 | 315.476 | 232.851 | 156.118 | 73.652 | 0.184 | 53.808 | 56.425 | 56.448 |
Totaal niet-vlottende activa
| 1,084.696 | 1,140.104 | 1,211.582 | 1,254.671 | 1,276.385 | 1,328.853 | 1,460.932 | 1,505.348 | 1,559.937 | 1,607.501 | 1,841.643 | 1,885.366 | 1,938.754 | 1,989.961 | 2,054.216 | 2,095.671 | 2,143.654 | 2,200.607 | 2,319.445 | 2,387.635 | 2,631.4 | 2,541.11 | 2,760.855 | 2,762.864 | 2,824.07 | 2,905.267 | 2,956.585 | 2,938.025 | 2,975.319 | 3,005.007 | 2,962.463 | 2,951.291 | 2,879.024 | 2,762.521 | 2,610.024 | 2,588.709 | 2,622.505 | 2,646.132 | 2,433.574 | 2,496.075 | 2,558.094 | 2,619.486 | 2,874.099 | 2,936.256 | 3,020.675 | 3,062.214 | 3,039.462 | 3,115.821 | 3,167.405 | 3,253.284 | 3,395.23 | 3,502.001 | 3,566.824 | 3,660.934 | 3,711.789 | 3,629.589 | 3,536.159 | 3,398.737 | 3,152.975 | 2,930.899 | 2,740.562 | 2,513.09 | 2,076.973 | 1,634.076 | 830.709 | 838.571 | 825.731 | 793.824 | 802.842 | 806.544 | 822.16 | 855.371 | 110.753 | 112.413 | 113.369 | 117.188 | 119.122 | 121.999 | 123.832 | 125.711 | 132.688 | 169.436 | 237.952 | 360.388 | 366.38 | 337.683 | 372.776 | 376.877 | 379.726 | 308.773 | 372.747 | 375.33 | 379.314 | 381.96 | 528.166 | 609.314 | 620.301 | 613.806 | 455.088 | 464.409 | 509.576 | 468.273 | 371.993 | 326.037 | 235.438 | 208.316 | 179.732 | 156.548 | 144.129 |
Totaal activa
| 1,244.24 | 1,273.339 | 1,348.078 | 1,420.292 | 1,503.45 | 1,464.833 | 1,707.273 | 1,798.112 | 1,885.97 | 1,862.152 | 2,253.823 | 2,248.877 | 2,269.751 | 2,254.241 | 2,350.44 | 2,411.508 | 2,465.453 | 2,594.547 | 2,981.693 | 3,093.81 | 3,286.404 | 2,987.848 | 3,501.664 | 3,475.834 | 3,368.385 | 3,392.136 | 3,490.667 | 3,427.754 | 3,514.785 | 3,806.629 | 3,567.704 | 3,558.403 | 3,430.717 | 3,309.15 | 3,729.252 | 3,117.3 | 3,135.519 | 3,065.424 | 3,267.977 | 3,255.301 | 3,363.387 | 3,267.313 | 3,387.678 | 3,453.645 | 3,503.032 | 3,577.099 | 3,557.373 | 3,553.199 | 3,630.805 | 3,743.826 | 3,923.794 | 3,985.399 | 4,261.111 | 3,958.08 | 4,107.233 | 4,128.386 | 4,154.315 | 3,991.325 | 3,932.028 | 3,690.441 | 3,543.236 | 3,453.125 | 3,333.119 | 2,943.356 | 984.026 | 935.271 | 985.719 | 958.078 | 950.841 | 976.933 | 1,001.585 | 1,051.273 | 465.989 | 475.868 | 481.39 | 457.806 | 447.438 | 476.598 | 530.401 | 545.216 | 544.54 | 614.727 | 1,092.222 | 1,154.735 | 1,286.126 | 1,296.94 | 1,318.118 | 1,366.144 | 1,452.202 | 1,661.207 | 1,698.503 | 1,570.788 | 1,456.572 | 1,535.755 | 1,484.971 | 1,605.33 | 1,605.887 | 1,625.931 | 1,482.441 | 1,391.538 | 1,256.469 | 1,184.295 | 898.358 | 831.473 | 702.849 | 645.617 | 589.071 | 575.661 | 498.654 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 312.424 | 276.567 | 239.895 | 227.949 | 216.231 | 215.293 | 229.057 | 251.866 | 250.096 | 205.335 | 222.865 | 164.488 | 219.023 | 196.444 | 205.862 | 194.433 | 246.336 | 208.893 | 424.539 | 401.431 | 359.642 | 260.552 | 420.925 | 303.306 | 177.734 | 187.583 | 198.507 | 239.22 | 259.916 | 340.91 | 314.974 | 255.156 | 235.449 | 192.505 | 246.397 | 207.873 | 178.887 | 174.624 | 156.181 | 207.272 | 257.14 | 200.954 | 238.337 | 270.691 | 313.173 | 298.359 | 307.066 | 282.212 | 281.623 | 216.275 | 259.687 | 283.599 | 395.742 | 383.459 | 221.617 | 261.601 | 278.566 | 129.057 | 128.853 | 153.013 | 109.928 | 177.353 | 156.421 | 167.402 | 75.199 | 33.785 | 35.299 | 37.389 | 34.778 | 40.704 | 35.846 | 74.509 | 24.963 | 23.484 | 38.173 | 38.271 | 38.755 | 41.916 | 42.552 | 42.405 | 43.085 | 42.878 | 42.916 | 42.13 | 47.882 | 43.044 | 45.509 | 39.994 | 34.086 | 45.273 | 44.429 | 57.089 | 48.347 | 59.366 | 128.674 | 121.72 | 153.211 | 201.37 | 176.474 | 162.783 | 55.017 | 92.224 | 0 | 48.248 | 0 | 39.768 | 0 | 0 | 0 |
Kortlopende schulden
| 107.133 | 166.421 | 165.305 | 188.835 | 189.602 | 158.633 | 154.91 | 155.556 | 178.256 | 168.076 | 153.789 | 217.136 | 218.478 | 223.289 | 240.063 | 296.61 | 300.371 | 400.477 | 330 | 330 | 340 | 260 | 380 | 380 | 390 | 290 | 390 | 360 | 360 | 360 | 339 | 339 | 169 | 180 | 80 | 580 | 430 | 488.814 | 438.814 | 318.814 | 598.804 | 509.99 | 380 | 410 | 465 | 300 | 410 | 380 | 340 | 381 | 311 | 271 | 351 | 280 | 226 | 231 | 225 | 225 | 204 | 254 | 255 | 446.7 | 356.7 | 281.7 | 296.7 | 269 | 239 | 260.13 | 230.13 | 251.13 | 242.581 | 258.637 | 122.184 | 120.946 | 126.421 | 126.748 | 129.24 | 156.173 | 155.986 | 155.843 | 205.551 | 285.205 | 338.91 | 338.96 | 496.46 | 497.67 | 496.695 | 503.785 | 749.571 | 755.271 | 698.492 | 577.382 | 590.882 | 615.182 | 528.483 | 452.968 | 517.348 | 496.453 | 432.438 | 409.227 | 377.253 | 339.14 | 0 | 228.626 | 0 | 135.99 | 0 | 0 | 0 |
Belastingschulden
| 8.887 | 5.844 | 7.866 | 6.528 | 12.103 | 4.656 | 10.192 | 8.753 | 13.352 | 6.734 | 10.275 | 11.343 | 14.333 | 8.199 | 6.544 | 7.658 | 17.49 | 6.513 | 6.479 | 6.225 | 6.625 | 4.044 | 5.642 | 6.023 | 12.155 | 33.678 | 24.821 | 1.833 | 9.092 | 10.837 | 4.379 | 5.466 | 8.173 | 10.755 | 2.003 | 9.547 | 5.399 | 14.415 | 0.067 | 15.267 | 16.451 | 29.647 | 9.15 | 8.505 | 11.482 | 15.642 | -123.489 | -138.796 | -83.112 | -76.171 | -154.926 | -187.718 | -207.514 | -211.831 | -220.427 | -218.772 | -211.486 | -210.498 | -179.916 | -157.029 | -151.161 | -125.584 | -95.859 | -48.398 | 3.704 | 3.062 | 3.741 | 5.569 | 12.263 | 13.49 | 13.593 | 7.656 | 6.021 | 6.211 | 6.338 | 6.725 | 6.937 | 10.261 | 10.757 | 11.742 | 9.193 | 6.662 | 6.137 | 6.531 | 6.349 | 6.714 | 6.528 | 8.677 | 8.026 | -0.222 | 4.555 | 2.391 | 11.075 | 15.572 | 19.062 | 22.736 | 9.579 | 16.808 | 20.02 | 20.488 | -6.227 | -0.206 | 0 | 14.648 | 0 | 4.2 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 269.716 | 20.908 | 219.333 | 166.125 | 113.894 | 14.015 | 19.202 | 53.424 | 0 | 0 | 124.805 | 6.544 | 7.658 | 125.78 | 155.973 | 76.481 | 113.098 | 109.524 | 78.221 | 76.702 | 75.779 | 78.235 | 105.499 | 82.891 | 64.038 | 67.771 | 91.117 | 76.914 | 70.339 | 69.474 | 90.608 | 276.733 | 149.877 | 139.909 | 153.387 | 372.342 | 392.195 | 255.79 | 280.782 | 279.687 | 283.223 | 385.74 | 326.624 | 132.88 | 94.874 | 121.218 | 143.001 | 95.028 | 40.473 | 76.309 | 93.294 | 112.793 | 67.656 | 12.349 | -72.849 | 164.621 | 5.692 | -42.492 | 92.266 | 70.326 | 59.116 | 95.259 | 99.585 | 161.439 | 159.318 | 195.082 | 201.716 | 237.597 | 242.814 | 119.235 | 119.444 | 113.481 | 115.84 | 127.572 | 120.866 | 170.64 | 179.592 | 149.472 | 148.295 | 182.468 | 247.36 | 203.92 | 206.441 | 187.451 | 224.617 | 30.926 | 139.568 | 125.056 | 106.74 | 75.956 | 118.367 | 136.336 | 114.386 | 148.055 | 186.151 | 81.188 | 52.922 | 57.101 | 36.423 | 0 | 61.807 | 0 | 63.75 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 430.442 | 383.504 | 334.412 | 13.051 | 298.494 | 29.099 | 133.041 | 112.356 | 118.042 | 94.302 | 81.99 | 151.813 | 110.73 | 92.029 | 135.975 | 114.66 | -15.154 | 1.89 | 221.976 | 240.477 | 195.362 | 172.731 | 185.629 | 56.054 | -0.059 | 85.136 | 1.332 | 21.981 | 87.652 | 306.353 | 53.82 | 166.72 | 61.9 | 83.56 | 303.288 | 163.061 | 302.234 | 351.14 | 129.473 | 500.649 | 109.085 | 351.319 | 528.621 | 565.559 | 181.144 | 776.12 | 502.693 | 600.088 | 555.89 | 603.941 | 549.559 | 630.137 | 683.391 | 556.48 | 560.715 | 501.588 | 439.01 | 427.949 | 388.292 | 206.896 | 193.502 | 232.484 | 182.135 | 123.698 | 112.153 | 504.787 | 175.839 | 170.892 | 200.962 | 204.669 | 241.538 | 244.154 | 127.415 | 159.474 | 171.335 | 173.732 | 182.009 | 169.786 | 216.599 | 226.111 | 201.503 | 204.191 | 241.354 | 305.853 | 265.897 | 270.113 | 252.913 | 290.884 | 119.066 | 332.537 | 228.031 | 214.212 | 96.571 | 129.223 | 121.78 | 282.044 | 143.087 | 257.174 | 67.717 | 37.841 | 64.372 | 42.318 | 346.959 | 49.512 | 266.606 | 59.685 | 166.053 | 166.078 | 155.842 |
Totaal kortlopende verplichtingen
| 858.885 | 832.335 | 747.478 | 706.079 | 737.337 | 627.013 | 562.115 | 541.386 | 573.759 | 493.649 | 522.343 | 544.781 | 562.564 | 548.16 | 594.989 | 621.018 | 674.822 | 773.399 | 982.995 | 978.133 | 901.628 | 697.328 | 992.196 | 821.162 | 658.065 | 596.396 | 697.551 | 687.071 | 716.66 | 1,018.099 | 789.087 | 766.342 | 543.996 | 489.989 | 631.688 | 960.481 | 916.52 | 1,028.993 | 1,096.876 | 1,042.002 | 1,237.27 | 1,091.91 | 1,156.109 | 1,254.755 | 1,356.538 | 1,390.121 | 1,096.269 | 1,123.504 | 1,094.401 | 1,125.044 | 965.321 | 997.018 | 1,222.619 | 1,008.108 | 787.906 | 775.418 | 731.091 | 571.508 | 541.229 | 456.88 | 407.269 | 730.952 | 599.397 | 524.402 | 487.756 | 417.771 | 453.879 | 473.98 | 478.132 | 509.994 | 533.558 | 584.956 | 280.582 | 310.115 | 342.266 | 345.475 | 356.941 | 378.136 | 425.896 | 436.1 | 459.332 | 538.935 | 629.317 | 693.474 | 816.588 | 817.541 | 801.644 | 843.341 | 910.748 | 1,132.859 | 975.507 | 851.073 | 746.875 | 819.343 | 797.998 | 879.467 | 823.224 | 860.764 | 696.649 | 625.934 | 490.415 | 471.619 | 346.959 | 341.034 | 266.606 | 239.644 | 166.053 | 166.078 | 155.842 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16.535 | 15.855 | 18.337 | 18.527 | 0.584 | 0.57 | 1.543 | 1.657 | 1.366 | 1.268 | 0.096 | 0.094 | 0.092 | 0.098 | 0 | 0 | 0 | 0 | 0 | 6.365 | 7.469 | 0 | 0 | 0 | 0 | 9.252 | 0 | 0 | 0 | 0 | 150 | 200 | 300 | 300 | 500 | 605 | 605 | 355 | 250 | 300 | 250 | 300 | 400 | 400 | 400 | 400 | 685 | 685 | 685 | 685 | 935 | 970 | 980 | 1,007 | 1,079 | 1,084 | 1,109 | 1,114 | 1,114 | 944 | 994 | 564 | 564 | 229 | 129 | 129 | 129 | 129 | 149 | 168.692 | 169 | 189 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 41.482 | 41.482 | 41.482 | 41.482 | 16.815 | 16.623 | 14.783 | 13.584 | 15.684 | 17.484 | 3.27 | 3.27 | 0 | 3.18 | 0 | 3.64 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 20.371 | 18.516 | 21.974 | 22.848 | 23.152 | 24.222 | 24.834 | 24.834 | 24.834 | 28.49 | 30.1 | 30.1 | 30.388 | 26.454 | 27.234 | 28.014 | 29.366 | 29.574 | 27.799 | 28.531 | 29.262 | 29.994 | 29.994 | 29.994 | 29.994 | 29.994 | 32.921 | 32.921 | 32.141 | 32.921 | 128.269 | 127.964 | 127.964 | 117.978 | 121.686 | 121.686 | 120.886 | 121.686 | 114.438 | 114.438 | 104.895 | 103.645 | 166.996 | 166.709 | 165.805 | 61.492 | 144.077 | 93.219 | 67.289 | 15.805 | 1.175 | 1.214 | 0 | 0 | -0 | 0 | 0 | 0 | -1,110.894 | -941.711 | -991.468 | -562.998 | -563.918 | -229 | -129 | -129 | 0 | -121 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.928 | 5.725 | 6.83 | 6.929 | 2.325 | 3.578 | 3.228 | 3.142 | 3.91 | 3.877 | 2.455 | 3.491 | 3.098 | 3.672 | 0.13 | 0.13 | 0.13 | 0.13 | 1.077 | 1.097 | 1.116 | 1.136 | 2.153 | 2.173 | 2.192 | 2.212 | 3.239 | 3.262 | 3.289 | 3.308 | 4.289 | 4.315 | 4.335 | 4.354 | 5.501 | 5.52 | 5.54 | 5.559 | 6.809 | 6.809 | 6.809 | 6.809 | 7.954 | 7.954 | 7.954 | 7.954 | 16.932 | 17.809 | 18.687 | 19.564 | 6.529 | 7.407 | 8.284 | 9.162 | 10.039 | 10.917 | 11.794 | 12.672 | 13.549 | 14.427 | 15.743 | 16.182 | 16.623 | 17.062 | 17.5 | 17.939 | 0 | 0.116 | 0.116 | 0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.342 | 19.686 | 29.899 | 31.897 | 0 | 30.114 | 59.958 | 57.009 | 51.504 | 51.464 | 89.604 | 8.426 | 7.656 | 6.325 | 6.365 | 6.365 | 6.365 | 5.947 | 6.365 | 0 | 0 | 6.325 | 7.843 | 7.139 | 6.951 | 2.927 | 6.325 | 8.203 | 7.25 | 0 | 6.358 | 6.358 | 6.502 | 6.358 | 6.954 | 7.492 | 8.092 | 133.603 | 195.285 | 166.074 | 168.748 | 167.869 | 92.456 | 76.802 | 69.445 | 165.805 | 46.894 | 46.894 | 46.894 | 50.882 | 59.151 | 59.151 | 59.151 | 59.151 | 32.28 | 36.32 | 63.08 | 32.28 | 3.106 | 2.289 | 2.532 | 10.737 | 0.082 | 0 | 0 | 0 | 0 | 8 | 1.283 | 20.976 | 14.826 | 48.731 | 25.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.845 | 47.845 | 47.845 | 47.845 | 32.8 | 32.853 | 71.997 | 100.543 | 82.808 | 85.825 | 110.766 | 87.827 | 81.38 | 79.343 | 64.468 | 61.733 | 74.793 | 76.583 | 33.948 |
Totaal niet-vlottende verplichtingen
| 50.176 | 59.782 | 77.04 | 80.201 | 53.321 | 58.485 | 89.563 | 86.643 | 81.615 | 85.099 | 122.255 | 42.111 | 41.234 | 36.549 | 33.729 | 34.509 | 35.862 | 36.029 | 35.241 | 36.927 | 37.847 | 37.455 | 39.991 | 39.306 | 39.138 | 38.531 | 42.486 | 44.387 | 42.679 | 42.588 | 288.917 | 338.638 | 438.801 | 428.691 | 634.14 | 739.698 | 739.517 | 488.603 | 566.532 | 587.321 | 530.452 | 578.323 | 659.453 | 651.465 | 635.251 | 635.251 | 892.903 | 842.923 | 817.871 | 771.251 | 1,001.855 | 1,037.772 | 1,047.435 | 1,075.313 | 1,121.319 | 1,131.236 | 1,183.874 | 1,158.952 | 1,130.655 | 960.716 | 1,012.275 | 581.184 | 580.705 | 246.062 | 146.5 | 146.939 | 129 | 137.116 | 158.4 | 158.4 | 183.826 | 237.731 | 56.731 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 31.448 | 89.328 | 89.328 | 89.328 | 89.328 | 49.614 | 49.476 | 86.781 | 114.127 | 98.492 | 103.308 | 114.036 | 91.097 | 81.38 | 82.523 | 64.468 | 65.373 | 74.793 | 76.583 | 33.948 |
Totaal passiva
| 909.062 | 892.117 | 824.519 | 786.28 | 790.658 | 685.498 | 651.678 | 628.028 | 655.374 | 578.749 | 644.598 | 586.891 | 603.798 | 584.709 | 628.718 | 655.527 | 710.683 | 809.428 | 1,018.236 | 1,015.059 | 939.475 | 734.783 | 1,032.187 | 860.469 | 697.203 | 634.928 | 740.037 | 731.458 | 759.339 | 1,060.687 | 1,078.003 | 1,104.979 | 982.797 | 918.679 | 1,265.828 | 1,700.178 | 1,656.037 | 1,517.596 | 1,663.408 | 1,629.323 | 1,767.722 | 1,670.233 | 1,815.561 | 1,906.22 | 1,991.789 | 2,025.372 | 1,989.172 | 1,966.427 | 1,912.271 | 1,896.296 | 1,967.176 | 2,034.79 | 2,270.054 | 2,083.421 | 1,909.225 | 1,906.654 | 1,914.965 | 1,730.459 | 1,671.884 | 1,417.596 | 1,419.544 | 1,312.136 | 1,180.102 | 770.463 | 634.257 | 564.71 | 582.879 | 611.096 | 636.532 | 668.393 | 717.384 | 822.687 | 337.313 | 341.564 | 373.714 | 376.924 | 388.39 | 409.584 | 457.344 | 467.548 | 490.78 | 570.384 | 660.766 | 724.922 | 848.036 | 848.989 | 833.093 | 874.789 | 942.196 | 1,164.307 | 1,064.835 | 940.401 | 836.203 | 908.671 | 847.613 | 928.943 | 910.005 | 974.891 | 795.141 | 729.242 | 604.451 | 562.716 | 428.339 | 423.557 | 331.074 | 305.017 | 240.847 | 242.661 | 189.79 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 56.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 1,016.524 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 778.621 | 389.31 | 389.31 | 389.31 | 304.565 | 304.565 | 304.565 | 304.565 | 304.565 | 304.565 | 304.565 | 304.565 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 304.564 | 264.839 | 264.839 | 264.839 | 164.468 | 164.468 | 143.015 | 143.015 | 143.015 | 110.012 | 110.012 |
Ingehouden winsten
| -2,633.421 | -2,599.071 | -2,494.314 | -2,408.153 | -2,346.603 | -2,296.968 | -2,079.864 | -1,991.105 | -1,946.127 | -1,905.314 | -1,656.472 | -1,618.241 | -1,614.102 | -1,612.33 | -1,559.27 | -1,532.215 | -1,531.697 | -1,508.257 | -1,367.613 | -1,277.715 | -1,036.319 | -1,143.046 | -934.961 | -821.661 | -777.06 | -710.245 | -709.392 | -749.953 | -705.957 | -712.302 | -904.64 | -931.387 | -934.866 | -978.386 | -919.727 | -883.845 | -848.915 | -814.08 | -784.207 | -771.466 | -785.461 | -783.413 | -794.319 | -806.245 | -823.878 | -800.843 | -784.327 | -770.51 | -700.924 | -626.197 | -531.212 | -528.315 | -499.882 | -653.945 | -408.827 | -390.055 | -376.253 | -359.525 | -364.155 | -355.496 | -386.685 | -373.113 | -362.54 | -347.321 | -344.476 | -328.237 | -303.214 | -362.459 | -385.914 | -389.303 | -407.062 | -457.801 | -471.654 | -422.195 | -455.956 | -486.977 | -507.122 | -503.084 | -500.825 | -497.795 | -493.94 | -505.9 | -125.592 | -127.205 | -122.339 | -112.6 | -79.567 | -73.346 | -57.067 | -70.173 | 31.269 | 28.005 | 27.259 | 25.051 | 50.37 | 88.337 | 82.648 | 74.744 | 104.346 | 78.475 | 99.092 | 64.436 | 104.275 | 41.253 | 42.976 | 11.801 | 30.484 | 48.296 | 36.235 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 1,817.306 | 115.568 | 1,817.019 | 2.585 | 1,820.628 | 118.993 | 1,822.674 | 121.197 | 1,825.078 | 126.806 | 1,827.008 | 127.35 | 1,818.053 | 116.674 | 1,818.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,809.565 | 1,811.582 | -0 | 1,701.378 | 0 | 1,761.908 | -0 | 1,701.378 | -0 | 1,701.378 | 0 | 1,761.908 | -0 | 1,818.053 | -0 | 1,761.908 | 0 | 1,761.908 | 1,761.908 | 1,818.053 | 1,761.908 | 1,761.908 | 1,761.938 | 1,934.757 | 1,818.082 | 1,818.082 | 1,818.083 | 1,818.083 | 1,818.122 | 1,761.978 | 1,818.122 | 1,818.122 | 1,761.978 | 1,818.122 | 1,760.252 | 805.82 | 861.556 | 854.244 | 798.099 | 798.099 | 854.244 | 854.244 | 854.244 | 854.244 | 854.244 | 854.244 | 854.244 | 853.85 | 854.244 | 854.244 | 854.244 | 854.244 | 854.244 | 854.244 | 854.244 | 854.244 | 854.244 | 854.244 | 854.288 | 854.288 | 854.288 | 1,243.599 | 1,243.554 | 1,243.554 | 285.899 | 369.299 | 285.888 | 290.641 | 290.641 | 290.641 | 290.641 | 290.641 | 290.641 | 290.641 | 253.118 | 257.271 | 255.494 | 278.882 | 263.128 | 265.285 | 241.631 | 244.012 | 250.731 | 250.731 | 250.731 | 250.731 | 250.731 | 250.731 | 250.731 | 250.731 | 274.29 | 274.29 | 274.198 | 274.29 | 256.437 | 314.291 | 267.613 | 267.741 | 271.934 | 323.429 | 283.448 | 294.048 | 201.276 | 202.195 | 185.783 | 185.783 | 174.725 | 174.692 | 162.618 |
Totaal eigen vermogen van aandeelhouders
| 192.669 | 229.034 | 339.516 | 425.318 | 486.94 | 540.194 | 757.288 | 845.79 | 893.071 | 933.785 | 1,185.13 | 1,226.468 | 1,229.431 | 1,232.922 | 1,275.307 | 1,302.362 | 1,302.88 | 1,326.32 | 1,466.964 | 1,556.862 | 1,798.258 | 1,691.531 | 1,899.646 | 2,012.945 | 2,057.547 | 2,124.362 | 2,125.215 | 2,084.654 | 2,128.69 | 2,122.344 | 1,930.006 | 1,903.259 | 1,899.78 | 1,856.261 | 1,913.194 | 756.74 | 791.261 | 818.784 | 848.658 | 861.398 | 847.403 | 849.452 | 838.545 | 826.62 | 808.986 | 832.021 | 848.538 | 861.96 | 931.94 | 1,006.668 | 1,101.653 | 1,104.549 | 1,132.983 | 978.919 | 1,224.037 | 1,242.809 | 1,256.612 | 1,273.339 | 1,268.754 | 1,277.413 | 1,246.224 | 1,259.796 | 1,270.324 | 1,285.543 | 245.988 | 262.227 | 287.238 | 232.747 | 209.292 | 205.903 | 188.144 | 137.405 | 123.552 | 128.766 | 101.726 | 74.858 | 52.936 | 60.811 | 66.867 | 72.055 | 52.256 | 42.677 | 429.703 | 428.091 | 432.956 | 442.696 | 475.728 | 481.949 | 498.228 | 485.122 | 610.123 | 606.86 | 606.021 | 603.906 | 611.371 | 641.165 | 654.826 | 646.921 | 680.845 | 655.487 | 647.379 | 615.889 | 470.019 | 407.916 | 371.775 | 340.599 | 348.224 | 333 | 308.864 |
Totaal eigen vermogen
| 335.179 | 381.222 | 523.559 | 634.012 | 712.792 | 779.335 | 1,055.595 | 1,170.084 | 1,230.596 | 1,283.404 | 1,609.224 | 1,661.986 | 1,665.953 | 1,669.532 | 1,721.722 | 1,755.981 | 1,754.77 | 1,785.119 | 1,963.457 | 2,078.751 | 2,346.929 | 2,253.065 | 2,469.477 | 2,615.365 | 2,671.182 | 2,757.209 | 2,750.63 | 2,696.296 | 2,755.446 | 2,745.942 | 2,489.7 | 2,453.424 | 2,447.921 | 2,390.471 | 2,463.424 | 1,417.122 | 1,479.482 | 1,547.828 | 1,604.569 | 1,625.978 | 1,595.664 | 1,597.08 | 1,572.116 | 1,547.425 | 1,511.243 | 1,551.727 | 1,568.201 | 1,586.772 | 1,718.534 | 1,847.53 | 1,956.619 | 1,950.609 | 1,991.057 | 1,874.659 | 2,198.008 | 2,221.732 | 2,239.351 | 2,260.866 | 2,260.143 | 2,272.846 | 2,123.692 | 2,140.989 | 2,153.017 | 2,172.892 | 349.77 | 370.561 | 402.84 | 346.982 | 314.31 | 308.54 | 284.201 | 228.586 | 128.676 | 134.305 | 107.675 | 80.883 | 59.049 | 67.013 | 73.057 | 77.668 | 53.76 | 44.344 | 431.456 | 429.813 | 438.09 | 447.951 | 485.026 | 491.355 | 510.006 | 496.9 | 633.669 | 630.387 | 620.369 | 627.084 | 637.358 | 676.387 | 695.882 | 651.04 | 687.3 | 662.296 | 652.019 | 621.578 | 470.019 | 407.916 | 371.775 | 340.599 | 348.224 | 333 | 308.864 |
Totaal passiva en aandeelhoudersvermogen
| 1,244.24 | 1,273.339 | 1,348.078 | 1,420.292 | 1,503.45 | 1,464.833 | 1,707.273 | 1,798.112 | 1,885.97 | 1,862.152 | 2,253.823 | 2,248.877 | 2,269.751 | 2,254.241 | 2,350.44 | 2,411.508 | 2,465.453 | 2,594.547 | 2,981.693 | 3,093.81 | 3,286.404 | 2,987.848 | 3,501.664 | 3,475.834 | 3,368.385 | 3,392.136 | 3,490.667 | 3,427.754 | 3,514.785 | 3,806.629 | 3,567.704 | 3,558.403 | 3,430.717 | 3,309.15 | 3,729.252 | 3,117.3 | 3,135.519 | 3,065.424 | 3,267.977 | 3,255.301 | 3,363.387 | 3,267.313 | 3,387.678 | 3,453.645 | 3,503.032 | 3,577.099 | 3,557.373 | 3,553.199 | 3,630.805 | 3,743.826 | 3,923.794 | 3,985.399 | 4,261.111 | 3,958.08 | 4,107.233 | 4,128.386 | 4,154.315 | 3,991.325 | 3,932.028 | 3,690.441 | 3,543.236 | 3,453.125 | 3,333.119 | 2,943.356 | 984.026 | 935.271 | 985.719 | 958.078 | 950.841 | 976.933 | 1,001.585 | 1,051.273 | 465.989 | 475.868 | 481.39 | 457.806 | 447.438 | 476.598 | 530.401 | 545.216 | 544.54 | 614.727 | 1,092.222 | 1,154.735 | 1,286.126 | 1,296.94 | 1,318.118 | 1,366.144 | 1,452.202 | 1,661.207 | 1,698.503 | 1,570.788 | 1,456.572 | 1,535.755 | 1,484.971 | 1,605.33 | 1,605.887 | 1,625.931 | 1,482.441 | 1,391.538 | 1,256.469 | 1,184.295 | 898.358 | 831.473 | 702.849 | 645.617 | 589.071 | 575.661 | 498.654 |