
Ningbo Zhongbai Co., Ltd.
SSE:600857.SS
10.13 (CNY) • At close May 16, 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
| 383.852 | 400.791 | 454.266 | 440.491 | 430.182 | 448.423 | 420.142 | 433.585 | 149.669 | 245.483 | 133.811 | 104.314 | 148.502 | 232.056 | 203.185 | 123.244 | 143.336 | 286.866 | 202.763 | 41.838 | 54.06 | 59.497 | 60.474 | 46.059 | 58.738 | 98.231 | 85.651 | 132.155 | 73.169 | 106.718 | 95.764 | 53.154 | 44.845 | 162.348 | 138.448 | 94.458 | 112.509 | 121.879 | 104.661 | 161.906 | 139.129 | 258.713 | 118.241 | 236.599 | 182.369 | 210.833 | 151.409 | 170.295 | 157.894 | 239.683 | 178.861 | 193.561 | 195.729 | 228.262 | 194.548 | 176.078 | 154.459 | 155.895 | 159.965 | 127.158 | 105.385 | 126.678 | 125.397 | 103.923 | 149.17 | 144.153 | 154.838 | 195.488 | 239.451 | 258.057 | 219.438 | 218.222 | 161.765 | 195.62 | 133.724 | 89.771 | 109.848 | 141.292 | 124.776 | 112.13 | 121.718 | 129.636 | 80.437 | 66.84 | 109.768 | 120.042 | 71.42 | 57.588 | 56.977 | 102.697 | 70.812 | 61.253 | 69.396 | 62.401 | 32.418 | 42.182 | 61.032 | 43.661 | 36.008 | 33.233 | 15.816 | 25.782 | 0 | 74.266 | 0 | 103.684 | 0 | 0 | 0 |
Kortetermijnbeleggingen
| 45.216 | 44.991 | 56.741 | 44.609 | 70.467 | 85.055 | 104.875 | 155.394 | 188.606 | 106.145 | 172.612 | 193.881 | 0.005 | 0.001 | 0.77 | 0.573 | 0.199 | 0.296 | 0.026 | 139.055 | 0 | 20.048 | 0 | 271 | 0 | 219.9 | -56.967 | -57.832 | 0 | 287.6 | 0 | 276.6 | 0 | 215 | 0 | 222 | 0 | 200 | 200 | 120 | 125 | 28 | -82.614 | -84.336 | 40 | 50 | 30.984 | 0 | 3.822 | 0 | 5.735 | 0 | 0 | 0 | 0 | 0 | -60.794 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0 | 0.076 | 0.076 | 0.076 | 0.076 | 4.68 | 8.115 | 2.179 | 0 | 0.026 | 0.062 | 3.707 | 3.521 | 2.996 | 2.731 | 2.273 | 2.107 | 2.364 | 2.512 | 2.64 | 2.748 | 3.558 | 3.649 | 3.058 | 3.438 | 3.231 | 3.14 | 3.802 | 5.242 | 3.07 | 0 | 4.56 | 12.837 | 15.769 | 0 | 0 | 5.949 | 46.441 | 51.195 | 0 | 26.8 | 0 | 25.12 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 429.068 | 445.782 | 511.008 | 485.1 | 500.65 | 533.478 | 525.016 | 588.98 | 338.275 | 351.628 | 306.423 | 298.195 | 148.506 | 232.057 | 203.955 | 123.817 | 143.535 | 287.162 | 202.789 | 41.838 | 54.06 | 79.545 | 60.474 | 46.059 | 58.738 | 98.231 | 85.651 | 132.155 | 73.169 | 106.718 | 95.764 | 53.154 | 44.845 | 162.348 | 138.448 | 94.458 | 112.509 | 121.879 | 104.661 | 161.906 | 139.129 | 258.713 | 118.241 | 236.599 | 182.369 | 210.833 | 182.393 | 170.295 | 161.716 | 239.683 | 184.597 | 193.561 | 195.729 | 228.262 | 194.548 | 176.078 | 154.459 | 155.895 | 159.965 | 127.158 | 105.385 | 126.678 | 125.426 | 103.923 | 149.247 | 144.229 | 154.915 | 195.565 | 244.13 | 266.173 | 221.618 | 218.222 | 161.79 | 195.682 | 137.43 | 93.291 | 112.844 | 144.023 | 127.049 | 114.238 | 124.082 | 132.149 | 83.077 | 69.588 | 113.326 | 123.691 | 74.478 | 61.026 | 60.208 | 105.837 | 74.614 | 66.495 | 72.466 | 62.401 | 36.978 | 55.019 | 76.801 | 43.661 | 36.008 | 39.182 | 62.257 | 76.978 | 0 | 101.066 | 0 | 128.804 | 0 | 0 | 0 |
Nettovorderingen
| 3.673 | 3.252 | 0 | 12.727 | 2.018 | 1.937 | 1.017 | 1.302 | 4.989 | 4.825 | 3.022 | 2.543 | 3.052 | 20.03 | 22.087 | 2.105 | 3.236 | 1.001 | 7.01 | 2.74 | 4.47 | 1.323 | 6.189 | 6.972 | 4.624 | 6.667 | 4.607 | 223.643 | 8.777 | 2.021 | 5.986 | 280.625 | 7.298 | 215.927 | 5.622 | 3.917 | 3.541 | 25.835 | 0 | 0 | 0 | 1.455 | 0 | 0 | 4.304 | 3.216 | 4.653 | 4.191 | 4.795 | 0 | 9.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135.906 | 0 | 178.524 | 0 | 0 | 4.018 | 0 | 66.945 | 0 | 61.078 | 97.333 | 0 | 0 | 0 | 0 | 82.549 | 0 | 76.792 | 0 | 0 | 0 | 54.729 | 47.107 | 42.289 | 58.316 | 46.217 | 0 | 36.312 | 29.935 | 24.429 | 16.826 | 0.745 | 0.896 | 22.397 | 1.244 | 2.039 | 2.44 | 16.499 | 0 | 2.644 | 0 | 3.536 | 0 | 0 | 0 |
Voorraad
| 32.615 | 21.674 | 31.446 | 33.309 | 36.142 | 69.064 | 98.508 | 88.841 | 89.177 | 46.526 | 86.908 | 50.011 | 74.175 | 62.78 | 55.986 | 48.567 | 62.199 | 45.709 | 48.778 | 44.677 | 65.583 | 54.436 | 48.387 | 46.694 | 43.758 | 36.262 | 61.997 | 48.989 | 60.877 | 47.648 | 67.324 | 58.485 | 67.322 | 50.149 | 59.685 | 52.376 | 55.125 | 42.797 | 54.157 | 52.17 | 62.147 | 51.289 | 58.728 | 62.324 | 73.54 | 45.763 | 60.802 | 56.435 | 59.461 | 42.229 | 68.03 | 49.409 | 53.167 | 42.922 | 70.781 | 41.463 | 38.696 | 45.227 | 41.852 | 50.556 | 40.564 | 42.21 | 51.904 | 48.744 | 48.598 | 45.016 | 48.81 | 47.357 | 50.439 | 55.791 | 62.192 | 53.328 | 55.454 | 63.435 | 72.362 | 62.882 | 68.743 | 66.106 | 65.536 | 58.938 | 64.259 | 61.658 | 65.163 | 67.366 | 64.831 | 62.817 | 69.724 | 78.637 | 71.919 | 70.366 | 63.163 | 47.293 | 37.451 | 32.523 | 17.24 | 19.812 | 14.939 | 25.102 | 24.547 | 36.381 | 24.789 | 31.407 | 0 | 51.265 | 0 | 63.91 | 0 | 0 | 0 |
Overige vlottende activa
| 24.805 | 6.24 | 15.712 | 0.375 | 23.591 | 0.114 | 4.857 | 6.468 | 37.178 | 34.372 | 16.129 | 4.817 | 104.298 | 20.863 | 26.637 | 27.538 | 72.566 | 3.225 | 162.637 | 16.173 | 293.419 | 16.179 | 295.039 | 20.035 | 273.135 | 246.544 | 241.715 | 19.885 | 314.294 | 22.673 | 310.114 | 31.809 | 311.501 | 23.778 | 212.63 | 250.468 | 229.827 | 202.608 | 200 | 120 | 125 | 51.469 | 146 | 4.487 | 68.61 | 76.271 | 86.045 | 82.455 | 86.506 | 33.491 | 70.069 | 30.264 | 34.196 | 30.826 | 41.677 | 39.55 | 50.609 | 28.754 | 87.603 | 74.046 | 110.937 | 78.838 | 154.195 | 91.874 | 87.656 | 98.077 | 126.686 | 171.74 | 162.873 | 150.12 | 131.115 | 16.468 | 77.52 | 50.461 | 76.586 | 81.743 | 66.513 | 62.547 | 78.623 | 67.557 | 68.051 | 67.519 | 78.538 | 79.12 | 62.048 | 12.608 | 16.87 | 18.409 | 21.38 | 26.119 | 105.047 | 23.482 | 22.73 | 22.782 | 9.074 | 32.9 | 44.769 | 21.658 | 15.999 | 12.518 | 15.588 | 18.444 | 157.718 | 42.492 | 193.036 | 40.347 | 166.516 | 192.843 | 157.207 |
Totaal vlottende activa
| 490.161 | 476.948 | 558.165 | 531.511 | 560.383 | 604.593 | 629.398 | 685.591 | 469.62 | 437.351 | 412.482 | 355.567 | 330.031 | 315.6 | 286.579 | 266.027 | 281.537 | 337.097 | 421.214 | 407.428 | 417.532 | 411.483 | 410.089 | 390.759 | 380.256 | 381.037 | 393.969 | 424.673 | 457.117 | 466.661 | 479.188 | 424.073 | 430.966 | 452.202 | 416.386 | 397.302 | 401.003 | 393.118 | 387.278 | 364.438 | 365.271 | 362.927 | 356.877 | 326.016 | 328.824 | 336.083 | 329.239 | 313.376 | 312.479 | 315.402 | 331.926 | 273.234 | 283.092 | 302.01 | 307.007 | 257.091 | 243.764 | 229.876 | 289.42 | 251.759 | 256.886 | 247.726 | 331.525 | 244.541 | 285.5 | 287.322 | 330.411 | 414.661 | 457.442 | 472.186 | 414.924 | 354.962 | 294.764 | 309.578 | 286.378 | 237.916 | 248.1 | 272.675 | 271.208 | 240.733 | 256.393 | 261.326 | 226.779 | 216.074 | 240.205 | 253.845 | 208.179 | 200.362 | 211.823 | 248.539 | 242.824 | 173.582 | 162.583 | 142.135 | 80.118 | 108.475 | 137.406 | 95.284 | 77.798 | 90.121 | 105.074 | 143.328 | 157.718 | 197.466 | 193.036 | 236.597 | 166.516 | 192.843 | 157.207 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 151.547 | 153.437 | 155.308 | 156.636 | 158.532 | 160.433 | 162.446 | 164.308 | 168.46 | 171.074 | 173.151 | 175.299 | 177.443 | 179.585 | 181.728 | 183.886 | 186.018 | 188.242 | 190.46 | 192.642 | 194.872 | 195.592 | 198.211 | 200.277 | 202.352 | 204.215 | 112.236 | 112.762 | 114.013 | 115.397 | 116.78 | 118.099 | 119.533 | 120.921 | 122.288 | 123.606 | 125.006 | 126.419 | 127.361 | 128.718 | 129.949 | 131.456 | 131.269 | 132.434 | 133.717 | 135.061 | 137.13 | 144.484 | 149.933 | 148.674 | 139.09 | 137.284 | 137.891 | 138.192 | 138.757 | 140.079 | 142.79 | 144.072 | 145.302 | 146.506 | 147.363 | 199.983 | 209.003 | 210.443 | 212.58 | 214.538 | 216.843 | 218.483 | 220.595 | 221.917 | 223.034 | 190.701 | 192.609 | 232.087 | 233.888 | 234.068 | 235.674 | 238.035 | 241.172 | 242.791 | 244.698 | 246.281 | 249.146 | 248.428 | 249.878 | 252.574 | 250.663 | 250.475 | 250.573 | 250.977 | 257.61 | 258.057 | 251.723 | 245.478 | 317.048 | 309.722 | 334.009 | 334.201 | 305.404 | 270.978 | 252.455 | 249.607 | 219.391 | 170.168 | 145.323 | 119.279 | 111.678 | 86.111 | 63.201 |
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 |
Immateriële activa
| 1.289 | 1.306 | 1.324 | 1.341 | 1.359 | 1.376 | 1.394 | 1.411 | 1.557 | 1.576 | 1.595 | 1.614 | 1.633 | 1.652 | 1.671 | 1.689 | 1.708 | 1.727 | 1.752 | 1.776 | 1.8 | 1.824 | 1.861 | 1.907 | 1.958 | 2.008 | 2.059 | 2.109 | 2.159 | 2.21 | 2.26 | 2.311 | 2.361 | 2.411 | 2.464 | 2.517 | 2.57 | 2.517 | 2.565 | 2.612 | 2.66 | 2.708 | 2.329 | 2.219 | 2.237 | 2.256 | 2.275 | 2.294 | 2.313 | 2.332 | 2.353 | 2.374 | 2.396 | 2.418 | 2.44 | 2.462 | 2.68 | 2.703 | 2.726 | 2.749 | 2.773 | 2.796 | 2.819 | 2.842 | 2.866 | 2.889 | 2.917 | 2.94 | 4.133 | 4.2 | 4.272 | 4.344 | 7.557 | 7.65 | 7.744 | 7.84 | 7.947 | 8.054 | 8.162 | 8.269 | 8.376 | 8.484 | 8.577 | 8.577 | 8.669 | 8.762 | 8.614 | 8.693 | 12.001 | 8.85 | 8.809 | 8.885 | 8.961 | 9.037 | 7.069 | 5.922 | 6 | 6.056 | 8.981 | 9.078 | 9.177 | 9.276 | 0 | 9.473 | 0 | 9.67 | 9.871 | 0 | 0 |
Goodwill en immateriële activa
| 1.289 | 1.306 | 1.324 | 1.341 | 1.359 | 1.376 | 1.394 | 1.411 | 1.557 | 1.576 | 1.595 | 1.614 | 1.633 | 1.652 | 1.671 | 1.689 | 1.708 | 1.727 | 1.752 | 1.776 | 1.8 | 1.824 | 1.861 | 1.907 | 1.958 | 2.008 | 2.059 | 2.109 | 2.159 | 2.21 | 2.26 | 2.311 | 2.361 | 2.411 | 2.464 | 2.517 | 2.57 | 2.517 | 2.565 | 2.612 | 2.66 | 2.708 | 2.329 | 2.219 | 2.237 | 2.256 | 2.275 | 2.294 | 2.313 | 2.332 | 2.353 | 2.374 | 2.396 | 2.418 | 2.44 | 2.462 | 2.68 | 2.703 | 2.726 | 2.749 | 2.773 | 2.796 | 2.819 | 2.842 | 2.866 | 2.889 | 2.917 | 2.94 | 4.133 | 4.2 | 4.272 | 4.344 | 7.557 | 7.65 | 7.744 | 7.84 | 7.947 | 8.054 | 8.162 | 8.269 | 8.376 | 8.484 | 8.577 | 8.577 | 8.669 | 8.762 | 8.614 | 8.693 | 12.001 | 8.85 | 8.809 | 8.885 | 8.961 | 9.037 | 7.069 | 5.922 | 6 | 6.056 | 8.981 | 9.078 | 9.177 | 9.276 | 0 | 9.473 | 0 | 9.67 | 9.871 | 0 | 0 |
Langetermijnbeleggingen
| 178.703 | 185.29 | 180.061 | 164.171 | 145.995 | 127.607 | 129.353 | 69.27 | 135.727 | 228.65 | 145.063 | 155.181 | 375.688 | 408.981 | 416.773 | 442.65 | 496.287 | 528.528 | 499.314 | 361.235 | 524.068 | 692.342 | 505.046 | 536.433 | 761.849 | 176.805 | 233.772 | 234.638 | 176.805 | 176.805 | 176.805 | 176.805 | 176.805 | 176.805 | 179.767 | 179.602 | 179.354 | 179.74 | 178.932 | 180.141 | 179.62 | 179.286 | 261.04 | 262.592 | 178.202 | 178.261 | 147.219 | 178.141 | 174.653 | 178.486 | 172.497 | 0 | 0 | 0 | 0 | 0 | 242.213 | 0 | 0 | 0 | 0 | 0 | 120.425 | 0 | 77.087 | 76.865 | 76.866 | 8.313 | 6.63 | 2.848 | 6.614 | 0 | 11.416 | 31.681 | 33.037 | 43.881 | 33.853 | 35.244 | 44.868 | 45.556 | 60.131 | 62.297 | 76.477 | 75.106 | 62.578 | 54.27 | 57.481 | 58.013 | 58.743 | 59.91 | 60.631 | 62.891 | 61.256 | 0 | 26.786 | 18.51 | -9.026 | 0 | 0 | 0.794 | -39.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 39.145 | 39.194 | 36.444 | 39.377 | 32.805 | 29.157 | 25.114 | 12.49 | 5.09 | 2.191 | 2.211 | 2.198 | 2.257 | 2.238 | 2.273 | 2.265 | 2.307 | 2.295 | 2.367 | 2.323 | 2.373 | 2.35 | 2.4 | 2.442 | 2.424 | 2.427 | 2.421 | 2.445 | 2.534 | 2.475 | 2.49 | 2.492 | 2.557 | 2.476 | 2.53 | 2.522 | 1.364 | 1.332 | 0.973 | 0.964 | 1.038 | 0.98 | 1.023 | 1.028 | 1.033 | 1.01 | 1.386 | 1.024 | 1.058 | 1.004 | 1.108 | 1.036 | 1.02 | 0.989 | 1.177 | 3.109 | 3.41 | 3.401 | 3.03 | 3.037 | 3.018 | 3.067 | 4.512 | 4.582 | 4.425 | 4.433 | 4.73 | 4.582 | 4.456 | 4.291 | 11.049 | 11.048 | 11.011 | 4.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.403 | 3.539 | 4.045 | 4.158 | 3.686 | 0 | 0 | 0 | 0 | 5.724 | 0 | 0 | 0 | 13.569 | 19.943 | 0 | 0 | 6.33 | 47.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 50.51 | 50.453 | 62.372 | 50.407 | 76.434 | 91.189 | 111.215 | 162.015 | 203.305 | 121.362 | 220.3 | 242.476 | 49.507 | 50.41 | 52.085 | 52.796 | 53.329 | 54.332 | 52.813 | 192.642 | 54.385 | 75.233 | 57.509 | 57.37 | 57.211 | 57.991 | 97.564 | 28.61 | 58.862 | 60.567 | 62.271 | 63.976 | 65.755 | 67.533 | 69.312 | 71.09 | 72.869 | 74.647 | 75.727 | 77.448 | 79.17 | 80.892 | 0.22 | 0.22 | 86.057 | 87.779 | 119.015 | 71.891 | 61.655 | 57.387 | 63.663 | 235.37 | 235.709 | 236.173 | 236.659 | 239.895 | -1.471 | 241.067 | 172.969 | 177.043 | 178.301 | 127.513 | 10.288 | 130.833 | 10.511 | 10.599 | 10.69 | 10.78 | 15.478 | 19.152 | 13.216 | 25.199 | 37.603 | -4.117 | 3.96 | 3.844 | 3.343 | 3.151 | 2.777 | 2.585 | 2.731 | 2.937 | -0.234 | -0.234 | -0.234 | -0.234 | -0.205 | 3.65 | 3.422 | 3.402 | 4.201 | 0.001 | 3.628 | 65.743 | 5.922 | 0.77 | 0.978 | 12.252 | 8.73 | 1.652 | 1.88 | 9.528 | 19.319 | 1.838 | 14.292 | 4.718 | 6.509 | 12.391 | 42.958 |
Totaal niet-vlottende activa
| 421.193 | 429.681 | 435.508 | 411.932 | 415.124 | 409.763 | 429.521 | 409.495 | 514.14 | 524.853 | 542.319 | 576.767 | 606.528 | 642.866 | 654.53 | 683.286 | 739.648 | 775.125 | 746.705 | 750.617 | 777.499 | 967.341 | 765.028 | 798.429 | 1,025.794 | 443.446 | 448.053 | 380.563 | 354.374 | 357.453 | 360.606 | 363.683 | 367.011 | 370.147 | 376.362 | 379.337 | 381.164 | 384.656 | 385.557 | 389.883 | 392.438 | 395.322 | 395.882 | 398.493 | 401.248 | 404.367 | 407.025 | 397.834 | 389.612 | 387.883 | 378.71 | 376.065 | 377.015 | 377.772 | 379.032 | 385.544 | 389.623 | 391.243 | 324.028 | 329.335 | 331.455 | 333.359 | 347.048 | 348.701 | 307.469 | 309.325 | 312.045 | 245.098 | 251.292 | 252.409 | 258.186 | 231.293 | 260.197 | 271.666 | 278.63 | 289.632 | 280.817 | 284.485 | 296.978 | 299.201 | 315.936 | 319.999 | 337.369 | 335.416 | 324.936 | 319.53 | 320.239 | 320.83 | 324.739 | 323.139 | 331.252 | 335.558 | 325.569 | 320.259 | 356.825 | 348.492 | 351.904 | 352.509 | 323.115 | 288.831 | 270.879 | 268.411 | 238.71 | 181.479 | 159.614 | 133.667 | 128.058 | 98.502 | 106.159 |
Totaal activa
| 911.354 | 906.629 | 993.674 | 943.443 | 975.507 | 1,014.355 | 1,058.92 | 1,095.085 | 983.759 | 962.204 | 954.801 | 932.334 | 936.559 | 958.466 | 941.108 | 949.313 | 1,021.185 | 1,112.221 | 1,167.919 | 1,158.045 | 1,195.031 | 1,378.825 | 1,175.117 | 1,189.189 | 1,406.05 | 824.483 | 842.022 | 805.236 | 811.491 | 824.114 | 839.794 | 787.756 | 797.977 | 822.348 | 792.747 | 776.639 | 782.166 | 777.774 | 772.836 | 754.321 | 757.709 | 758.249 | 752.759 | 724.509 | 730.072 | 740.45 | 736.264 | 711.211 | 702.091 | 703.285 | 710.636 | 649.299 | 660.107 | 679.782 | 686.039 | 642.635 | 633.387 | 621.119 | 613.448 | 581.095 | 588.342 | 581.086 | 678.573 | 593.242 | 592.969 | 596.647 | 642.456 | 659.759 | 708.735 | 724.594 | 673.111 | 586.255 | 554.961 | 581.244 | 565.008 | 527.548 | 528.917 | 557.16 | 568.186 | 539.934 | 572.329 | 581.325 | 564.148 | 551.491 | 565.141 | 573.375 | 528.418 | 521.192 | 536.562 | 571.678 | 574.075 | 509.14 | 488.151 | 462.393 | 436.942 | 456.967 | 489.309 | 447.793 | 400.914 | 378.953 | 375.952 | 411.738 | 396.427 | 378.945 | 352.65 | 370.263 | 294.574 | 291.345 | 263.366 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 34.022 | 23.713 | 98.819 | 91.013 | 37.305 | 81.521 | 90.965 | 83.598 | 79.82 | 39.655 | 71.464 | 32.678 | 65.18 | 70.357 | 46.805 | 39.679 | 62.024 | 69.484 | 60.216 | 51.039 | 49.622 | 69.362 | 71.083 | 62.909 | 70.974 | 86.457 | 87.027 | 75.289 | 85.392 | 112.921 | 119.932 | 88.49 | 95.642 | 125.161 | 105.942 | 98.226 | 102.639 | 117.228 | 114.624 | 101.454 | 110.43 | 124.734 | 121.495 | 105.185 | 113.741 | 130.143 | 127.871 | 120.315 | 115.639 | 128.012 | 134.271 | 104.183 | 112.006 | 127.627 | 130.259 | 98.961 | 111.468 | 130.51 | 123.903 | 100.734 | 115.723 | 108.556 | 159.134 | 121.982 | 117.957 | 118.21 | 158.123 | 132.805 | 145.009 | 130.412 | 148.732 | 115.527 | 118.445 | 132.325 | 139.071 | 108.617 | 122.001 | 131.78 | 111.509 | 104.668 | 112.562 | 105.862 | 97.626 | 83.941 | 98.859 | 89.255 | 83.002 | 75.073 | 77.851 | 76.999 | 74.772 | 37.313 | 36.125 | 36.618 | 16.301 | 21.301 | 7.557 | 17.599 | 8.482 | 17.034 | 8.188 | 16.392 | 0 | 31.689 | 0 | 30.568 | 0 | 0 | 0 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 90 | 90 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 40 | 20 | 47 | 47 | 53 | 57 | 57 | 68.22 | 59.1 | 59.41 | 70.64 | 90.32 | 121.6 | 81.8 | 76.7 | 48 | 53.5 | 56.5 | 51.95 | 44.2 | 41.45 | 45.25 | 62.55 | 73.9 | 0 | 40.35 | 0 | 54.8 | 0 | 0 | 0 |
Belastingschulden
| 4.794 | 7.599 | 4.708 | 2.897 | 43.096 | 37.256 | 38.197 | 56.388 | 4.93 | 6.094 | 5.831 | 6.19 | 7.985 | 9.202 | 5.435 | 4.779 | 10.66 | 7.358 | 3.895 | 3.226 | 6.043 | 6.61 | 7.768 | 4.509 | 4.808 | 5.278 | 8.011 | 4.412 | 7.283 | 9.059 | 14.214 | 3.452 | 4.158 | 4.504 | 6.298 | 2.894 | 4.758 | 2.673 | 6.66 | 1.751 | 5.091 | 5.141 | 8.695 | -2.833 | -5.382 | 4.477 | 2.798 | -5.766 | -1.842 | 5.519 | 11.446 | -2.029 | -4.069 | 7.944 | 7.836 | -1.685 | 0.84 | 6.502 | 9.593 | 0.554 | -0.617 | 5.797 | 6.708 | -2.467 | -2.632 | 2.667 | 3.047 | -1.189 | -2.018 | 7.436 | 21.224 | 24.424 | 0.288 | 5.096 | 5.607 | -0.543 | -1.943 | 6.21 | 2 | -1.152 | -0.028 | 5.918 | 3.473 | -0.171 | -0.907 | 5.75 | 4.06 | -1.511 | -2.916 | 3.57 | -0.39 | 6.959 | -2.08 | 7.181 | -5.068 | -11.243 | -0.527 | -1.233 | 4.658 | -0.842 | 0.072 | 1.687 | 0 | -2.885 | 0 | 1.394 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 3.327 | 7.943 | 3.654 | 9.145 | 11.348 | 16.774 | 12.423 | 18.804 | 14.065 | 17.287 | 8.064 | 14.685 | 8.898 | 19.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.852 | 31.19 | 38.154 | 47.761 | 0 | 0 | 0 | 0 | 0 | 0 | 29.29 | 26.792 | 21.15 | 26.85 | 23.773 | 29.284 | 24.717 | 24.754 | 30.952 | 19.4 | 15.66 | 22.718 | 30.113 | 10.216 | 25.684 | 23.527 | 39.263 | 9.045 | 22.878 | 32.169 | 17.128 | 38.569 | 30.205 | 21.795 | 28.179 | 0 | 24.497 | 0 | 42.366 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 12.175 | 13.518 | 13.928 | 12.089 | 16.595 | 16.258 | 21.594 | 22.807 | 68.299 | 88.757 | 59.922 | 26.478 | 30.625 | 20.953 | 28.922 | 22.374 | 32.669 | 21.804 | 22.554 | 23.479 | 58.035 | 25.722 | 25.983 | 28.18 | 32.685 | 32.264 | 52.089 | 36.185 | 43.549 | 38.091 | 50.389 | 47.713 | 47.214 | 51.964 | 51.175 | 53.031 | 51.591 | 47.24 | 47.429 | 50.995 | 49.875 | 47.577 | 48.582 | 56.348 | 59.67 | 53.979 | 59.487 | 62.08 | 49.875 | 42.159 | 46.001 | 37.72 | 39.538 | 42.535 | 53.887 | 53.354 | 70.357 | 44.228 | 44.756 | 49.677 | 41.035 | 40.978 | 86.771 | 51.593 | 49.958 | 50.451 | 42.892 | 45.058 | 44.753 | 72.439 | 42.185 | 33.791 | 42.989 | 43.07 | 37.215 | 34.637 | 26.289 | 33.783 | 35.049 | 34.993 | 34.252 | 44.209 | 31.302 | 29.827 | 31.581 | 31.37 | 20.247 | 31.909 | 36.642 | 47.265 | 20.764 | 34.172 | 45.263 | 44.025 | 20.454 | 49.472 | 52.011 | 39.651 | 37.113 | 40.135 | 22.35 | 26.796 | 106.525 | 27.937 | 97.637 | 48.098 | 109.157 | 98.25 | 81.671 |
Totaal kortlopende verplichtingen
| 50.991 | 44.83 | 117.455 | 105.999 | 96.996 | 135.035 | 150.756 | 162.794 | 153.049 | 134.505 | 137.217 | 65.345 | 103.79 | 100.512 | 81.162 | 66.833 | 105.353 | 98.645 | 86.665 | 77.743 | 113.7 | 101.694 | 104.834 | 95.598 | 108.468 | 123.999 | 147.127 | 115.885 | 136.224 | 160.071 | 184.535 | 139.655 | 147.014 | 181.628 | 163.415 | 154.15 | 158.988 | 167.141 | 168.713 | 154.201 | 165.396 | 177.452 | 178.772 | 158.699 | 168.029 | 188.599 | 190.156 | 176.629 | 163.671 | 175.69 | 191.719 | 139.874 | 147.475 | 178.107 | 191.983 | 150.63 | 182.665 | 181.24 | 178.252 | 150.965 | 156.141 | 155.332 | 252.613 | 171.108 | 165.284 | 171.328 | 204.062 | 226.674 | 277.744 | 295.662 | 250.14 | 173.743 | 161.721 | 180.491 | 181.894 | 142.711 | 146.347 | 174.124 | 188.558 | 158.509 | 193.786 | 202.899 | 185.401 | 170.597 | 186.533 | 194.595 | 166.409 | 164.881 | 182.217 | 218.153 | 216.746 | 160.245 | 156.008 | 135.825 | 85.187 | 114.145 | 110.991 | 100.217 | 91.703 | 101.577 | 93.16 | 118.775 | 106.525 | 97.091 | 97.637 | 134.859 | 109.157 | 98.25 | 81.671 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.737 | 0.737 | 0.737 | 0.737 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 0.988 | 1.336 | 1.308 | 1.308 | 1.308 | 1.308 | 1.308 | 1.308 | 1.308 | 1.308 | 1.308 | 1.308 | 1.016 | 1.03 | 7 | 1.03 | 1.047 | 1.047 | 1.047 | 16 | 0 | 20 | 0 | 1.488 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -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
| 26.317 | 27.911 | 29.505 | 22.492 | 24.405 | 23.448 | 28.927 | 26.536 | 36.882 | 41.034 | 40.87 | 54.033 | 49.723 | 58.044 | 60.3 | 66.669 | 79.94 | 88.049 | 80.637 | 80.871 | 86.816 | 133.908 | 82.06 | 89.907 | 146.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.705 | 0.664 | 0.602 | 0.698 | 0.496 | 0.798 | 0.668 | 0.584 | 0.37 | 0.327 | 0.314 | 0.328 | 1.21 | 0.298 | 0.382 | 0.385 | 0.332 | 0.358 | 0.326 | 0.325 | 0.33 | 0.393 | 0.489 | 0.453 | 0.437 | 0.399 | 0.595 | 0.654 | 0.492 | 0.471 | 0.349 | 0.232 | 0.282 | 0.368 | 0.378 | 1.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2.5 | 2.5 | 2.5 | 2.5 | 2.75 | 2.75 | 0 | 0 | 3.7 | 3.7 | 9.563 | 9.563 | 323.471 | 323.471 | 321.771 | 321.771 | 321.957 | 395.073 | 497.409 | 497.409 | 497.595 | 497.595 | 497.595 | 497.595 | 497.78 | 497.78 | 497.78 | 497.78 | 497.966 | 497.966 | 4.391 | 4.391 | 4.576 | 4.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.988 | 14.42 | 12.92 | 0 | 11.42 | 11.27 | 11.27 | 11.27 | 11.06 | 11.06 | 11.06 | 11.86 | 11.86 | 11.86 | 11.86 | 11.86 | 11.21 | 11.21 | 11.21 | 10.79 | 11.08 | 11.08 | 11.08 | 11.68 | 10.81 | 4.906 | 0 | 0 | 1.321 | 0 | 2.572 | 1.619 | 1.117 | 1.128 | 1.411 | 3.776 | 24.122 | 3.701 | 4.195 | 2.185 | 2.694 | 2.647 | 2.177 |
Totaal niet-vlottende verplichtingen
| 28.817 | 30.411 | 32.005 | 24.992 | 27.155 | 26.198 | 28.927 | 26.536 | 40.582 | 44.734 | 50.434 | 63.596 | 373.194 | 381.515 | 382.071 | 388.44 | 401.896 | 483.122 | 578.046 | 578.281 | 584.411 | 631.503 | 579.655 | 587.502 | 644.041 | 497.78 | 497.78 | 497.78 | 497.966 | 497.966 | 4.391 | 4.391 | 4.576 | 4.576 | 0.705 | 0.664 | 1.339 | 1.435 | 1.233 | 1.535 | 1.656 | 1.573 | 1.358 | 1.315 | 1.302 | 1.317 | 2.199 | 1.287 | 1.37 | 1.373 | 1.32 | 1.346 | 1.314 | 1.314 | 1.319 | 1.382 | 1.477 | 1.442 | 1.425 | 1.387 | 1.584 | 1.642 | 1.48 | 1.46 | 1.337 | 1.221 | 15.691 | 15.777 | 14.286 | 13.504 | 12.408 | 12.258 | 12.258 | 12.258 | 12.048 | 12.048 | 12.048 | 12.848 | 12.938 | 12.938 | 12.938 | 12.938 | 12.288 | 12.636 | 12.608 | 12.188 | 12.478 | 12.478 | 12.478 | 13.078 | 12.208 | 6.304 | 1.398 | 1.398 | 2.336 | 2.354 | 9.572 | 2.648 | 2.164 | 2.175 | 2.458 | 19.776 | 24.122 | 23.701 | 4.195 | 3.674 | 2.694 | 2.647 | 2.177 |
Totaal passiva
| 79.809 | 75.241 | 149.46 | 130.991 | 124.151 | 161.233 | 179.683 | 189.33 | 193.631 | 179.239 | 187.651 | 128.942 | 476.984 | 482.028 | 463.233 | 455.273 | 507.25 | 581.767 | 664.711 | 656.024 | 698.111 | 733.198 | 684.489 | 683.1 | 752.509 | 621.779 | 644.907 | 613.666 | 634.19 | 658.037 | 188.925 | 144.045 | 151.591 | 186.205 | 164.12 | 154.814 | 160.327 | 168.576 | 169.946 | 155.736 | 167.053 | 179.025 | 180.13 | 160.015 | 169.331 | 189.916 | 192.355 | 177.916 | 165.041 | 177.063 | 193.039 | 141.22 | 148.789 | 179.421 | 193.301 | 152.012 | 184.142 | 182.682 | 179.678 | 152.352 | 157.724 | 156.974 | 254.093 | 172.568 | 166.621 | 172.549 | 219.753 | 242.451 | 292.03 | 309.166 | 262.548 | 186.001 | 173.98 | 192.75 | 193.942 | 154.76 | 158.395 | 186.972 | 201.495 | 171.447 | 206.723 | 215.837 | 197.689 | 183.232 | 199.14 | 206.783 | 178.886 | 177.358 | 194.695 | 231.231 | 228.954 | 166.548 | 157.406 | 137.222 | 87.523 | 116.499 | 120.563 | 102.866 | 93.867 | 103.751 | 95.618 | 138.551 | 130.647 | 120.792 | 101.832 | 138.533 | 111.851 | 100.897 | 83.848 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 224.32 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 192.292 | 120.182 | 120.182 | 120.182 | 120.182 | 100.152 | 100.152 | 83.46 | 83.46 | 69.55 | 53.5 | 53.5 | 53.5 |
Ingehouden winsten
| 355.03 | 350.091 | 358.135 | 347.413 | 380.58 | 385.215 | 401.083 | 434.774 | 294.879 | 279.869 | 307.616 | 320.318 | -43.473 | -51.577 | -56.559 | -59.655 | -79.707 | -87.441 | -92.574 | -94.474 | -117.409 | -109.944 | -109.434 | -117.514 | -139.124 | -151.177 | -156.767 | -162.312 | -176.581 | -187.805 | 296.987 | 289.829 | 292.505 | 282.262 | 276.646 | 269.968 | 270.167 | 257.237 | 255.777 | 250.565 | 243.027 | 231.846 | 230.26 | 222.252 | 218.539 | 208.289 | 205.357 | 194.789 | 198.293 | 187.457 | 182.701 | 173.072 | 176.408 | 165.452 | 164.747 | 162.442 | 120.778 | 110.078 | 107.512 | 102.6 | 103.885 | 97.203 | 103.204 | 98.198 | 104.212 | 102.18 | 96.666 | 91.087 | 90.362 | 88.982 | 48.505 | 38.465 | 29.633 | 26.176 | 29.599 | 31.098 | 28.993 | 28.5 | 28.397 | 29.964 | 27.571 | 27.083 | 34.412 | 36.359 | 34.613 | 33.746 | 30.814 | 25.166 | 23.27 | 22.139 | 39.983 | 38.099 | 26.632 | 22.755 | 49.719 | 40.767 | 43.314 | 39.815 | 27.142 | 0.074 | 6.621 | 13.31 | 6.662 | 12.471 | 5.87 | 0 | 5.882 | 15.059 | 7.495 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 261.759 | 195.81 | 246.457 | 198.679 | 253.834 | 201.753 | 270.929 | 233.867 | 235.214 | 213.845 | 278.728 | 258.786 | 310.115 | 284.466 | 369.322 | 264.014 | 241.9 | 242.614 | 260.447 | 401.689 | 246.18 | 269.721 | 438.783 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 2.114 | 1.991 | 1.805 | 2.094 | 1.488 | 2.394 | 2.004 | 1.753 | 1.109 | -0 | 0 | 0.985 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 252.195 | 256.977 | 0 | 173.243 | 0 | 44.909 | 0 | 167.054 | 0 | 44.909 | 0 | 129.562 | -64.484 | 65.078 | -64.484 | 129.562 | 65.078 | 44.909 | -64.484 | 129.562 | -194.045 | 531.251 | 129.562 | 65.078 | 65.078 | 65.078 | 129.562 | 129.562 | 129.562 | 129.562 | 129.562 | 129.562 | 129.562 | 129.562 | 127.661 | 44.909 | 127.352 | 127.641 | 122.793 | 123.699 | 123.309 | 123.058 | 65.078 | 117.922 | 117.882 | 65.078 | 114.232 | 114.186 | 114.437 | 114.445 | 110.577 | 110.687 | 110.591 | 110.59 | 103.671 | 103.86 | 104.147 | 104.04 | 101.938 | 101.823 | 102.412 | 102.589 | 92.596 | 92.535 | 92.167 | 91.818 | 90.872 | 91.203 | 91.179 | 94.445 | 127.029 | 127.029 | 116.072 | 127.029 | 111.393 | 143.126 | 143.126 | 149.291 | 140.367 | 140.367 | 137.763 | 137.763 | 132.744 | 132.744 | 132.744 | 132.744 | 120.446 | 120.446 | 120.446 | 130.061 | 108.029 | 108.029 | 108.021 | 108.021 | 107.409 | 134.087 | 102.803 | 162.556 | 159.722 | 155.191 | 153.531 | 159.725 | 158.967 | 162.222 | 161.488 | 162.18 | 123.341 | 121.89 | 118.523 |
Totaal eigen vermogen van aandeelhouders
| 831.545 | 831.387 | 844.213 | 812.451 | 851.356 | 853.122 | 879.237 | 905.755 | 790.128 | 782.965 | 767.15 | 803.392 | 459.575 | 476.438 | 477.875 | 494.04 | 513.935 | 530.454 | 503.208 | 502.021 | 496.92 | 645.627 | 490.628 | 506.088 | 653.54 | 202.704 | 197.115 | 191.57 | 177.301 | 166.076 | 650.869 | 643.71 | 646.386 | 636.144 | 628.628 | 621.826 | 621.839 | 609.198 | 602.889 | 598.584 | 590.656 | 579.224 | 572.63 | 564.494 | 560.741 | 550.535 | 543.909 | 533.295 | 537.05 | 526.222 | 517.598 | 508.078 | 511.318 | 500.361 | 492.738 | 490.623 | 449.245 | 438.438 | 433.77 | 428.743 | 430.617 | 424.112 | 420.12 | 415.053 | 420.699 | 418.318 | 411.857 | 406.609 | 405.861 | 404.494 | 399.854 | 389.814 | 370.025 | 377.525 | 365.312 | 366.516 | 364.411 | 363.917 | 361.056 | 362.623 | 357.626 | 357.138 | 359.448 | 361.395 | 359.649 | 358.782 | 343.552 | 337.905 | 336.008 | 334.878 | 340.304 | 338.42 | 326.945 | 323.068 | 349.419 | 340.468 | 338.409 | 322.891 | 307.047 | 275.202 | 280.334 | 273.187 | 265.78 | 258.152 | 250.818 | 231.73 | 182.723 | 190.449 | 179.518 |
Totaal eigen vermogen
| 831.545 | 831.387 | 844.213 | 812.451 | 851.356 | 853.122 | 879.237 | 905.755 | 790.128 | 782.965 | 767.15 | 803.392 | 459.575 | 476.438 | 477.875 | 494.04 | 513.935 | 530.454 | 503.208 | 502.021 | 496.92 | 645.627 | 490.628 | 506.088 | 653.54 | 202.704 | 197.115 | 191.57 | 177.301 | 166.076 | 650.869 | 643.71 | 646.386 | 636.144 | 628.628 | 621.826 | 621.839 | 609.198 | 602.889 | 598.584 | 590.656 | 579.224 | 572.63 | 564.494 | 560.741 | 550.535 | 543.909 | 533.295 | 537.05 | 526.222 | 517.598 | 508.078 | 511.318 | 500.361 | 492.738 | 490.623 | 449.245 | 438.438 | 433.77 | 428.743 | 430.617 | 424.112 | 424.48 | 420.674 | 426.348 | 424.099 | 422.703 | 417.309 | 416.705 | 415.428 | 410.562 | 400.254 | 380.981 | 388.494 | 371.066 | 372.788 | 370.521 | 370.188 | 366.69 | 368.487 | 365.606 | 365.488 | 366.459 | 368.258 | 366.001 | 366.592 | 349.532 | 343.834 | 341.868 | 340.447 | 345.122 | 342.592 | 330.746 | 325.171 | 349.419 | 340.468 | 368.747 | 344.927 | 307.047 | 275.202 | 280.334 | 273.187 | 265.78 | 258.152 | 250.818 | 231.73 | 182.723 | 190.449 | 179.518 |
Totaal passiva en aandeelhoudersvermogen
| 911.354 | 906.629 | 993.674 | 943.443 | 975.507 | 1,014.355 | 1,058.92 | 1,095.085 | 983.759 | 962.204 | 954.801 | 932.334 | 936.559 | 958.466 | 941.108 | 949.313 | 1,021.185 | 1,112.221 | 1,167.919 | 1,158.045 | 1,195.031 | 1,378.825 | 1,175.117 | 1,189.189 | 1,406.05 | 824.483 | 842.022 | 805.236 | 811.491 | 824.114 | 839.794 | 787.756 | 797.977 | 822.348 | 792.747 | 776.639 | 782.166 | 777.774 | 772.836 | 754.321 | 757.709 | 758.249 | 752.759 | 724.509 | 730.072 | 740.45 | 736.264 | 711.211 | 702.091 | 703.285 | 710.636 | 649.299 | 660.107 | 679.782 | 686.039 | 642.635 | 633.387 | 621.119 | 613.448 | 581.095 | 588.342 | 581.086 | 678.573 | 593.242 | 592.969 | 596.647 | 642.456 | 659.759 | 708.735 | 724.594 | 673.111 | 586.255 | 554.961 | 581.244 | 565.008 | 527.548 | 528.917 | 557.16 | 568.186 | 539.934 | 572.329 | 581.325 | 564.148 | 551.491 | 565.141 | 573.375 | 528.418 | 521.192 | 536.562 | 571.678 | 574.075 | 509.14 | 488.151 | 462.393 | 436.942 | 456.967 | 489.309 | 447.793 | 400.914 | 378.953 | 375.952 | 411.738 | 396.427 | 378.945 | 352.65 | 370.263 | 294.574 | 291.345 | 263.366 |