
Fortune Ng Fung Food (Hebei) Co.,Ltd
SSE:600965.SS
5.08 (CNY) • At close June 6, 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 | 2003 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 161.415 | 96.613 | 100.447 | 107.025 | 165.621 | 137.496 | 235.984 | 385.165 | 534.466 | 640.017 | 663.335 | 794.049 | 1,031.494 | 1,001.58 | 1,010.407 | 623.455 | 484.077 | 538.434 | 427.293 | 491.369 | 571.939 | 548.06 | 594.326 | 478.324 | 690.34 | 691.015 | 718.592 | 739.461 | 677.735 | 595.283 | 491.145 | 450.373 | 839.683 | 812.485 | 813.281 | 498.228 | 296.234 | 343.557 | 477.102 | 170.969 | 121.916 | 133.985 | 95.106 | 120.153 | 115.224 | 101.113 | 86.46 | 55.35 | 77.881 | 43.16 | 61.563 | 39.995 | 32.846 | 38.54 | 37.074 | 97.37 | 34.096 | 33.822 | 39.74 | 26.04 | 29.416 | 34.699 | 24.426 | 95.462 | 37.397 | 38.91 | 48.775 | 24.271 | 24.768 | 21.527 | 25.886 | 17.681 | 33.606 | 31.509 | 27.259 | 50.972 | 45.676 | 59.476 | 78.169 | 131.998 | 154.079 | 152.435 | 192.018 | 43.875 | 13.287 |
Kortetermijnbeleggingen
| 0 | 1.291 | 0 | 0 | -299.952 | 0.001 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -103.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 161.415 | 96.613 | 100.447 | 107.025 | 165.621 | 137.497 | 235.984 | 385.165 | 584.466 | 640.017 | 663.335 | 794.049 | 1,031.494 | 1,001.58 | 1,010.407 | 623.455 | 484.077 | 538.434 | 427.293 | 491.369 | 571.939 | 548.06 | 594.326 | 478.324 | 690.34 | 691.015 | 718.592 | 739.461 | 677.735 | 595.283 | 491.145 | 450.373 | 839.683 | 812.485 | 813.281 | 498.228 | 296.234 | 343.557 | 477.102 | 170.969 | 121.916 | 133.985 | 95.106 | 120.153 | 115.224 | 136.113 | 86.46 | 55.35 | 77.881 | 43.16 | 61.563 | 39.995 | 32.846 | 38.54 | 37.074 | 97.37 | 34.096 | 33.822 | 39.74 | 26.04 | 29.416 | 34.699 | 24.426 | 95.462 | 37.397 | 38.91 | 48.775 | 24.271 | 24.768 | 21.527 | 25.886 | 17.681 | 33.606 | 31.509 | 27.259 | 50.972 | 45.676 | 59.476 | 78.169 | 131.998 | 154.079 | 152.435 | 192.018 | 43.875 | 13.287 |
Nettovorderingen
| 108.182 | 113.001 | 121.484 | 84.908 | 107.114 | 105.456 | 100.983 | 155.562 | 155.949 | 156.57 | 168.813 | 168.322 | 196.448 | 145.094 | 244.73 | 795.143 | 750.21 | 753.002 | 161.965 | 703.244 | 159.182 | 769.018 | 163.158 | 172.01 | 171.977 | 198.646 | 181.708 | 146.008 | 141.707 | 140.872 | 158.232 | 119.862 | 106.838 | 121.951 | 150.779 | 131.928 | 128.886 | 122.501 | 157.074 | 129.868 | 129.029 | 0 | 100.876 | 91.493 | 80.342 | 87.397 | 91.36 | 91.91 | 66.973 | 92.251 | 83.08 | 66.407 | 61.759 | 62.543 | 66.562 | 54.085 | 56.15 | 58.535 | 55.502 | 44.797 | 57.688 | 60.663 | 67.132 | 64.294 | 67.925 | 71.581 | 91.451 | 79.665 | 77.967 | 77.398 | 73.794 | 65.669 | 65.333 | 0 | 0 | 0 | 0 | 0 | 79.091 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 911.192 | 928.096 | 863.515 | 856.834 | 839.501 | 855.147 | 802.686 | 762.951 | 648.742 | 607.711 | 593.416 | 604.358 | 612.634 | 619.188 | 601.945 | 504.129 | 491.487 | 509.975 | 589.743 | 615.519 | 638.223 | 644.601 | 660.555 | 816.574 | 797.81 | 789.971 | 535.122 | 547.26 | 556.68 | 591.231 | 576.094 | 567.752 | 556.514 | 588.8 | 571.418 | 603.696 | 618.142 | 582.013 | 553.74 | 233.535 | 246.137 | 256.063 | 249.949 | 249.825 | 269.327 | 283.982 | 190.04 | 199.277 | 206.4 | 200.054 | 158.787 | 172.775 | 171.325 | 174.666 | 169.209 | 142.923 | 146.262 | 179.48 | 167.365 | 144.726 | 167.836 | 184.454 | 153.696 | 135.775 | 154.299 | 180.778 | 161.621 | 152.63 | 168.852 | 173.524 | 160.404 | 102.307 | 113.283 | 109.24 | 108.023 | 93.26 | 91.544 | 96.039 | 87.94 | 77.527 | 78.909 | 90.496 | 73.789 | 61.768 | 67.135 |
Overige vlottende activa
| 24.523 | 28.369 | 35.035 | 66.111 | 11.714 | 14.783 | 70.96 | 191.865 | 67.133 | 46.434 | 67.92 | 57.816 | 65.962 | 135.586 | 283.266 | 41.472 | 778.722 | 675.827 | 630.268 | 634.443 | 661.647 | 703.322 | 669.212 | 137.778 | 72.388 | 48.824 | 66.192 | 62.268 | 55.128 | 46.081 | 56.177 | 41.82 | 47.869 | 58.419 | 102.647 | 52.526 | 56.513 | 211.293 | 55.856 | 55.966 | 60.374 | 128.993 | 107.794 | 74.452 | 75.02 | 89.828 | 43.856 | 25.626 | 77.058 | 131.856 | 85.163 | 12.253 | 25.131 | 14.175 | 24.102 | 15.984 | 19.4 | 17.399 | 8.31 | 15.623 | 8.874 | 8.916 | 12.702 | 7.53 | 68.957 | 72.295 | 91.86 | 80.805 | 78.963 | 78.031 | 74.242 | 66.636 | 66.714 | 67.478 | 83.726 | 57.314 | 63.746 | 57.762 | 72.219 | 76.181 | 85.634 | 76.641 | 95.797 | 74.42 | 53.109 |
Totaal vlottende activa
| 1,205.311 | 1,166.08 | 1,120.482 | 1,114.877 | 1,123.95 | 1,112.883 | 1,210.613 | 1,339.982 | 1,456.29 | 1,435.469 | 1,493.484 | 1,624.545 | 1,906.539 | 1,858.286 | 1,895.618 | 1,964.199 | 1,754.286 | 1,837.551 | 1,781.417 | 1,841.786 | 2,003.314 | 2,020.843 | 2,025.711 | 1,552.652 | 1,732.515 | 1,728.456 | 1,501.613 | 1,494.997 | 1,431.25 | 1,373.466 | 1,281.649 | 1,179.806 | 1,550.905 | 1,581.655 | 1,638.125 | 1,286.379 | 1,099.774 | 1,259.364 | 1,243.771 | 590.337 | 557.455 | 552.533 | 553.725 | 535.924 | 539.913 | 597.319 | 411.716 | 362.71 | 410.051 | 336.894 | 305.513 | 291.43 | 291.062 | 289.925 | 296.947 | 310.362 | 255.909 | 289.236 | 270.917 | 231.186 | 263.814 | 288.732 | 257.956 | 296.557 | 260.653 | 291.983 | 302.256 | 257.706 | 272.583 | 273.082 | 260.532 | 186.624 | 213.602 | 208.228 | 219.008 | 201.546 | 200.967 | 213.277 | 238.328 | 285.706 | 318.622 | 319.572 | 361.604 | 180.063 | 133.531 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 941.002 | 950.472 | 986.125 | 1,180.994 | 1,029.688 | 1,038.551 | 973.39 | 817.992 | 682.569 | 686.718 | 631.732 | 598.026 | 515.631 | 539.772 | 490.515 | 462.862 | 473.51 | 426.313 | 432.288 | 449.73 | 454.435 | 467.765 | 451.098 | 611.391 | 616.226 | 615.726 | 553.903 | 559.828 | 566.791 | 563.023 | 555.653 | 557.074 | 558.746 | 552.828 | 536.899 | 605.331 | 606.041 | 591.456 | 596.555 | 532.444 | 522.484 | 518.333 | 488.259 | 476.267 | 454.558 | 445.784 | 246.962 | 244.651 | 243.52 | 271.031 | 272.026 | 272.724 | 264.318 | 266.213 | 252.06 | 255.312 | 258.562 | 261.481 | 299.418 | 301.204 | 303.756 | 306.441 | 310.439 | 313.99 | 313.293 | 314.253 | 304.209 | 302.347 | 316.998 | 319.78 | 339.413 | 341.684 | 344.959 | 365.577 | 349.347 | 352.237 | 328.385 | 317.038 | 329.811 | 283.191 | 256.66 | 239.904 | 176.9 | 120.257 | 120.724 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.477 | 1.477 | 1.477 | 1.477 | 0 | 0 | 0 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0 | 0 | 0 | 0.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.293 | 23.172 | 23.444 | 23.67 | 23.938 | 24.202 | 25.867 | 26.174 | 26.425 | 26.734 | 27.058 | 27.386 | 27.779 | 27.944 | 28.391 | 28.848 | 28.64 | 29.104 | 29.114 | 30.232 | 30.716 | 31.206 | 31.326 | 245.174 | 245.646 | 245.577 | 240.758 | 241.292 | 241.589 | 246.663 | 246.016 | 240.125 | 231.651 | 225.872 | 184.32 | 184.766 | 185.501 | 42.972 | 42.091 | 42.193 | 42.52 | 42.875 | 43.652 | 43.712 | 43.995 | 44.316 | 9.237 | 9.333 | 9.429 | 35.569 | 35.849 | 36.128 | 36.408 | 36.746 | 36.966 | 37.246 | 37.525 | 37.804 | 38.084 | 38.363 | 38.643 | 38.922 | 39.201 | 39.481 | 39.76 | 40.04 | 40.319 | 40.599 | 42.081 | 42.37 | 43.413 | 43.707 | 44.002 | 44.296 | 44.59 | 44.885 | 45.27 | 45.473 | 14.393 | 14.503 | 14.612 | 14.722 | 14.835 | 14.944 | 15.164 |
Goodwill en immateriële activa
| 23.293 | 23.172 | 23.444 | 23.67 | 23.938 | 24.202 | 25.867 | 26.174 | 26.425 | 26.734 | 27.058 | 27.386 | 27.779 | 27.944 | 28.391 | 28.848 | 28.64 | 29.104 | 29.114 | 30.232 | 30.716 | 31.206 | 32.803 | 246.65 | 247.123 | 247.053 | 240.758 | 241.292 | 241.589 | 247.543 | 246.896 | 241.004 | 232.531 | 226.752 | 185.2 | 185.646 | 186.381 | 43.852 | 42.971 | 43.072 | 43.4 | 43.755 | 44.532 | 44.592 | 44.875 | 45.195 | 9.237 | 9.333 | 9.429 | 35.569 | 35.849 | 36.128 | 36.408 | 36.746 | 36.966 | 37.246 | 37.525 | 37.804 | 38.084 | 38.363 | 38.643 | 38.922 | 39.201 | 39.481 | 39.76 | 40.04 | 40.319 | 40.599 | 42.081 | 42.37 | 43.413 | 43.707 | 44.002 | 44.296 | 44.59 | 44.885 | 45.27 | 45.473 | 14.393 | 14.503 | 14.612 | 14.722 | 14.835 | 14.944 | 15.164 |
Langetermijnbeleggingen
| 1.205 | 0 | 0.752 | 0.791 | 300.782 | 297.457 | 300.755 | 256.056 | 0.985 | 1.024 | 1.063 | 0 | 0 | 74.329 | 32.039 | 33.968 | 46.303 | 46.866 | 46.026 | 32.552 | 31.452 | 33.977 | 35.605 | 35.116 | 31.054 | 32.267 | 28.933 | 29.585 | 27.461 | 34.981 | 39.004 | 43.888 | 47.292 | 51.078 | 135 | 0 | 13.568 | 117.166 | 15 | 0 | 0 | 118.239 | 0 | 76.993 | 0 | 71.373 | 0 | 41.442 | 0 | 41.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 6.518 | 6.517 | 9.727 | 9.727 | 11.241 | 11.24 | 3.235 | 3.233 | 3.227 | 3.226 | 4.98 | 4.979 | 4.921 | 5.178 | 2.546 | 2.545 | 2.438 | 2.445 | 1.834 | 1.836 | 1.399 | 1.712 | 1.22 | 1.223 | 1.169 | 1.166 | 1.042 | 1.042 | 1.001 | 0.992 | 1.045 | 1.042 | 1.74 | 1.742 | 1.257 | 1.251 | 1.131 | 1.144 | 0.794 | 0.768 | 0.794 | 0.766 | 0.668 | 0.658 | 0.69 | 0.763 | 2.006 | 2.006 | 10.241 | 10.241 | 11.488 | 11.488 | 11.488 | 11.488 | 12.323 | 12.323 | 12.323 | 12.323 | 0.155 | 0.155 | 0.155 | 0.155 | 0.139 | 0.139 | 0.139 | 0.139 | 1.475 | 1.475 | 1.475 | 1.475 | 0.159 | 0.159 | 0.159 | 0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 444.351 | 454.806 | 471.309 | 206.849 | 78.338 | 78.338 | 110.668 | 129.168 | 362.452 | 334.232 | 313.197 | 300.027 | 253.586 | 165.418 | 187.346 | 187.346 | 187.345 | 187.994 | 181.267 | 181.267 | 183.292 | 183.292 | 183.138 | 183.138 | 183.138 | 188.788 | 183.242 | 183.242 | 183.242 | 191.593 | 185 | 185 | 185 | 188.49 | 49.069 | 97.086 | 95.431 | 3.359 | 104.254 | 110.372 | 114.273 | 5.556 | 92.849 | 25.651 | 92.925 | 1.686 | 38.914 | 7.858 | 40.62 | 0.647 | 40.059 | 39.177 | 40.376 | 39.086 | 37.035 | 36.704 | 37.927 | 36.983 | 34.079 | 28.227 | 28.61 | 30.925 | 27.716 | 28.656 | 30.072 | 31.626 | 34.274 | 36.224 | 37.414 | 38.633 | 40.551 | 42.298 | 43.431 | 28.924 | 23.967 | 19.505 | 19.676 | 19.847 | 20.018 | 20.189 | 20.36 | 20.656 | 21.218 | 6.424 | 6.424 |
Totaal niet-vlottende activa
| 1,416.37 | 1,434.967 | 1,491.356 | 1,422.031 | 1,443.986 | 1,449.787 | 1,413.914 | 1,232.623 | 1,075.659 | 1,051.934 | 978.029 | 930.418 | 801.918 | 812.642 | 740.836 | 715.569 | 738.237 | 692.722 | 690.529 | 695.616 | 701.294 | 717.952 | 703.864 | 1,077.518 | 1,078.71 | 1,085 | 1,007.878 | 1,014.99 | 1,020.084 | 1,038.132 | 1,027.598 | 1,028.007 | 1,025.308 | 1,020.891 | 907.425 | 889.314 | 902.552 | 756.977 | 759.574 | 686.656 | 680.951 | 686.649 | 626.307 | 624.161 | 593.049 | 564.803 | 297.12 | 305.29 | 303.81 | 359.144 | 359.422 | 359.516 | 352.59 | 353.533 | 338.385 | 341.586 | 346.337 | 348.592 | 371.736 | 367.949 | 371.163 | 376.444 | 377.496 | 382.266 | 383.265 | 386.059 | 380.277 | 380.643 | 397.967 | 402.257 | 423.535 | 427.848 | 432.551 | 438.797 | 417.905 | 416.626 | 393.331 | 382.358 | 364.222 | 317.883 | 291.633 | 275.282 | 212.952 | 141.625 | 142.312 |
Totaal activa
| 2,621.682 | 2,601.047 | 2,611.838 | 2,536.908 | 2,567.937 | 2,562.67 | 2,624.528 | 2,572.604 | 2,531.949 | 2,487.403 | 2,471.513 | 2,554.964 | 2,708.457 | 2,670.928 | 2,636.453 | 2,679.767 | 2,492.523 | 2,530.273 | 2,471.947 | 2,537.403 | 2,704.607 | 2,738.796 | 2,729.575 | 2,630.17 | 2,811.224 | 2,813.457 | 2,509.491 | 2,509.987 | 2,451.334 | 2,411.598 | 2,309.246 | 2,207.813 | 2,576.213 | 2,602.546 | 2,545.551 | 2,175.693 | 2,002.327 | 2,016.341 | 2,003.345 | 1,276.993 | 1,238.406 | 1,239.182 | 1,180.032 | 1,160.085 | 1,132.962 | 1,162.122 | 708.835 | 668 | 713.861 | 696.038 | 664.934 | 650.946 | 643.652 | 643.458 | 635.332 | 651.948 | 602.246 | 637.827 | 642.653 | 599.135 | 634.977 | 665.176 | 635.452 | 678.823 | 643.918 | 678.042 | 682.533 | 638.349 | 670.55 | 675.34 | 684.067 | 614.473 | 646.153 | 647.024 | 636.912 | 618.173 | 594.298 | 595.635 | 602.55 | 603.589 | 610.255 | 594.855 | 574.557 | 321.688 | 275.843 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 63.022 | 68.889 | 77.808 | 60.652 | 64.835 | 74.061 | 74.218 | 68.911 | 92.931 | 72.949 | 71.788 | 72.788 | 94.025 | 113.56 | 117.635 | 280.965 | 186.552 | 200.085 | 156.791 | 168.284 | 200.913 | 211.621 | 200.26 | 230.87 | 313.593 | 315.798 | 282.596 | 355.329 | 276.65 | 290.192 | 283.1 | 271.025 | 461.418 | 486.253 | 455.608 | 320.122 | 123.84 | 163.801 | 136.751 | 128.429 | 119.573 | 124.871 | 108.85 | 79.732 | 83.383 | 120.783 | 65.671 | 65.298 | 77.5 | 108.386 | 60.591 | 74.081 | 52.748 | 53.881 | 53.847 | 33.594 | 24.809 | 50.611 | 31.053 | 17.891 | 20.25 | 47.309 | 24.308 | 14.967 | 25.763 | 38.293 | 35.841 | 21 | 29.013 | 39.483 | 40.744 | 17.906 | 23.455 | 30.511 | 23.639 | 9.954 | 10.857 | 16.253 | 10.247 | 3.4 | 6.312 | 7.089 | 22.06 | 8.025 | 11.402 |
Kortlopende schulden
| 80.052 | 80.052 | 79.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 180 | 180 | 180 | 80 | 0 | 100 | 100 | 197.7 | 197.7 | 197.7 | 197.7 | 100 | 150 | 170 | 181.675 | 181.675 | 174.675 | 131.675 | 100 | 100 | 235.236 | 235.236 | 285.545 | 100 | 116.538 | 116.538 | 116.538 | 136.538 | 110 | 110.076 | 110 | 110 | 100 | 100 | 100 | 55 | 100 | 100 | 100 | 70 | 90 | 90 | 90 | 130 | 50 | 90 | 50 | 20 | 50 | 50 | 50 | 60 | 60 | 60 | 30 | 0 | 30 | 60 | 30.068 | 60 | 85 | 75 | 75 | 82 | 91 | 85 | 103 | 113 | 98 | 83 | 58 | 66.3 | 30 |
Belastingschulden
| 8.275 | 7.176 | 6.849 | 4.65 | 6.52 | 10.087 | 9.809 | 12.829 | 5.397 | 12.859 | 23.246 | 23.798 | 29.481 | 31.579 | 20.6 | 20.047 | 18.911 | 25.499 | 13.353 | 8.746 | 17.255 | 45.032 | 39.02 | 22.609 | 15.646 | 40.586 | 12.967 | 11.921 | 29.254 | 40.348 | 25.566 | 13.414 | 36.829 | 54.938 | 32.567 | 26.645 | 34.508 | 42.377 | 33.249 | 7.854 | 7.766 | 14.153 | 13.284 | 7.149 | 4.7 | 7.915 | -2.446 | -1.82 | 2.544 | -2.893 | 0.316 | -3.22 | -3.252 | 0.819 | 1.161 | 1.221 | 1.609 | 2.607 | 1.592 | -0.844 | -0.083 | 1.14 | -2.188 | -2.816 | -0.651 | -4.598 | 4.601 | 2.282 | 3.073 | 1.827 | -1.227 | 1.592 | -0.293 | -0.582 | -1.194 | -2.187 | -2.458 | -1.59 | 0.829 | -1.326 | 1.408 | 2.194 | 1.21 | 2.463 | 3.827 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 32.361 | 159.626 | 168.015 | 162.647 | 162.431 | 34.344 | 33.067 | 35.143 | 0 | 0 | 115.259 | 102.832 | 125.118 | 30.855 | 107.905 | 99.431 | 98.793 | 111.805 | 137.57 | 127.88 | 165.748 | 140.495 | 151.933 | 86.796 | 78.516 | 97.627 | 116.911 | 95.478 | 63.852 | 90.385 | 113.265 | 73.889 | 93.507 | 83.445 | 89.6 | 139.258 | 70.547 | 52.095 | 59.938 | 54.805 | 49.006 | 42.588 | 49.448 | 13.455 | 15.922 | 16.14 | 11.106 | 10.935 | 4.228 | 2.56 | 6.027 | 7.083 | 7.536 | 11.603 | 16.02 | 16.076 | 9.9 | 8.152 | 7.389 | 11.944 | 16.116 | 38.054 | 55.592 | 67.656 | 0 | 60.833 | 30.08 | 44.565 | 1.592 | -0.293 | 7.991 | -1.194 | -0.468 | -2.458 | 4.291 | 0.829 | -1.326 | 1.408 | 2.194 | 1.21 | 2.463 | 3.827 |
Overige kortlopende verplichtingen
| 194.081 | 190.335 | 187.902 | 180.612 | 31.992 | 29.936 | 30.488 | 28.979 | 89.835 | 126.171 | 93.755 | 158.956 | 148.236 | 24.48 | 8.239 | 136.161 | 79.453 | 110.665 | 14.55 | 117.501 | -0.505 | 124.723 | -23.144 | -6.598 | 1.659 | -14.511 | 87.027 | 74.992 | -20.892 | 90.893 | -16.077 | -7.337 | -30.878 | -45.539 | 50.375 | 69.804 | 55.156 | 62.061 | -21.581 | 68.485 | 48.743 | 47.382 | -11.229 | 0.11 | -3.412 | 45.719 | 16.018 | 27.294 | 13.713 | 68.298 | 10.736 | 15.492 | 12.629 | 10.624 | 6.036 | 6.614 | 50.648 | 21.203 | -1.592 | 12.015 | 9.73 | 11.535 | 14.658 | 50.52 | 39.647 | 62.842 | 63.92 | 59.679 | 59.835 | 30.742 | 46.501 | 5.479 | 3.405 | 10.016 | 9.335 | 3.045 | 3.424 | 8.314 | 0.987 | 6.121 | 7.388 | 12.368 | 9.696 | 8.37 | 9.654 |
Totaal kortlopende verplichtingen
| 345.428 | 346.452 | 352.533 | 278.275 | 262.973 | 282.098 | 277.162 | 273.15 | 222.506 | 245.047 | 223.933 | 355.541 | 451.742 | 464.878 | 429.306 | 517.174 | 315.772 | 436.249 | 384.125 | 492.231 | 527.167 | 579.075 | 541.716 | 512.629 | 621.392 | 663.806 | 564.264 | 623.917 | 557.314 | 553.108 | 488.067 | 440.954 | 792.99 | 844.152 | 824.095 | 516.572 | 330.042 | 384.777 | 404.216 | 341.306 | 286.081 | 308.686 | 275.711 | 245.997 | 227.259 | 274.416 | 179.243 | 145.772 | 193.757 | 197.39 | 171.644 | 156.353 | 152.125 | 155.324 | 151.044 | 171.43 | 127.066 | 164.422 | 97.129 | 49.062 | 79.897 | 109.984 | 86.778 | 122.67 | 124.759 | 156.536 | 134.362 | 82.962 | 121.921 | 132.051 | 116.087 | 84.977 | 111.568 | 114.945 | 106.779 | 92.812 | 102.822 | 107.978 | 115.063 | 121.196 | 113.107 | 104.651 | 90.966 | 85.158 | 54.883 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 28.483 | 31.743 | 55.496 | 53.437 | 64.089 | 63.407 | 62.506 | 59.716 | 59.232 | 51.871 | 45.746 | 49.02 | 38.733 | 39.757 | 42.582 | 46.774 | 47.937 | 0 | 0 | 0 | 0 | 0 | 0 | 30.009 | 30.009 | 30.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0.058 | 0 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 40 | 40 | 40 | 40 | 40 | 0 | 0 | 30 | 30 | 30 | 30 | 60 | 30 | 30 | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 23.701 | 22.525 | 21.336 | 20.719 | 19.825 | 19.052 | 16.587 | 15.799 | 14.262 | 13.01 | 12.892 | 12.342 | 2.449 | 11.238 | 10.577 | 9.836 | 8.49 | 7.578 | 6.608 | 5.866 | 4.977 | 4.814 | 4.923 | 4.819 | 4.796 | 4.749 | 4.387 | 4.296 | 4.087 | 3.564 | 3.414 | 2.887 | 2.67 | 2.584 | 2.721 | 2.724 | 2.716 | 2.73 | 0.998 | 0 | 0 | 0.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.447 | 5.447 | 9.581 | 9.581 | 11.239 | 11.239 | 2.175 | 2.175 | 2.175 | 2.175 | 2.449 | 2.449 | 11.913 | 2.449 | 2.723 | 2.723 | 2.723 | 2.723 | 19.34 | 19.34 | 19.34 | 19.34 | 38.698 | 38.698 | 38.698 | 38.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.05 | 13.05 | 19.176 | 19.176 | 19.176 | 19.176 | 19.176 | 19.176 | 19.176 | 19.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 70.681 | 72.766 | 105.589 | 102.913 | 114.33 | 112.876 | 100.445 | 96.867 | 94.846 | 86.232 | 61.087 | 63.81 | 53.095 | 53.444 | 55.882 | 59.333 | 59.149 | 10.301 | 25.948 | 25.206 | 24.317 | 24.154 | 43.62 | 73.526 | 73.502 | 73.456 | 4.387 | 4.296 | 4.087 | 3.564 | 3.414 | 2.887 | 2.67 | 2.584 | 2.721 | 2.724 | 2.716 | 2.73 | 1.02 | 0.04 | 0.058 | 0.983 | 0.085 | 0.067 | 0.115 | 0.067 | 0 | 0 | 0 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 40 | 40 | 40 | 40 | 40 | 0 | 0 | 30 | 30 | 30 | 30 | 60 | 30 | 30 | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 416.11 | 419.218 | 458.122 | 381.188 | 377.303 | 394.974 | 377.606 | 370.018 | 317.353 | 331.28 | 285.02 | 419.351 | 504.837 | 518.322 | 485.187 | 576.507 | 374.92 | 446.55 | 410.072 | 517.437 | 551.484 | 603.229 | 585.337 | 586.155 | 694.894 | 737.262 | 568.651 | 628.213 | 561.401 | 556.672 | 491.481 | 443.842 | 795.66 | 846.736 | 826.816 | 519.296 | 332.758 | 387.507 | 405.236 | 341.346 | 286.139 | 308.686 | 275.796 | 246.065 | 227.374 | 274.484 | 179.243 | 145.772 | 193.757 | 197.39 | 171.644 | 156.353 | 152.125 | 155.324 | 151.044 | 171.43 | 127.066 | 164.422 | 137.129 | 89.062 | 119.897 | 149.984 | 126.778 | 162.67 | 124.759 | 156.536 | 164.362 | 112.962 | 151.921 | 162.051 | 176.087 | 114.977 | 141.568 | 144.945 | 136.779 | 122.812 | 102.822 | 107.978 | 115.063 | 121.196 | 113.107 | 104.651 | 90.966 | 85.158 | 54.883 |
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 |
Gewone aandelen
| 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 818.701 | 528.003 | 528.003 | 528.003 | 528.003 | 406.156 | 406.156 | 406.156 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 279.403 | 254.003 | 254.003 | 254.003 | 174.003 | 174.003 |
Ingehouden winsten
| 896.697 | 872.724 | 849.962 | 851.758 | 884.328 | 861.141 | 930.873 | 887.342 | 897.692 | 838.849 | 882.882 | 831.61 | 899.305 | 848.014 | 853.768 | 805.01 | 820.808 | 787.839 | 774.103 | 731.936 | 827.867 | 809.809 | 817.172 | 717.384 | 792.273 | 753.47 | 763.008 | 703.942 | 712.101 | 675.822 | 638.616 | 584.789 | 601.343 | 576.573 | 541.898 | 479.577 | 492.714 | 451.946 | 423.174 | 258.212 | 274.798 | 252.994 | 228.094 | 237.829 | 229.376 | 211.379 | 63.752 | 56.388 | 54.264 | 32.808 | 29.34 | 30.643 | 27.577 | 24.183 | 21.811 | 18.041 | 12.703 | 10.928 | 43.047 | 47.596 | 52.603 | 52.715 | 46.683 | 54.161 | 57.168 | 59.514 | 58.119 | 65.335 | 58.577 | 53.236 | 49.872 | 41.387 | 46.477 | 43.971 | 40.5 | 35.727 | 31.842 | 28.024 | 29.377 | 24.283 | 64.437 | 57.493 | 55.541 | 46.657 | 31.087 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 461.412 | 163.741 | 461.412 | 163.741 | 461.412 | 163.741 | 461.412 | 163.741 | 443.18 | 145.509 | 443.18 | 145.509 | 434.888 | 137.217 | 434.888 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 461.412 | 461.412 | 0 | 461.412 | 0 | 297.671 | 0 | 297.671 | 0 | 297.671 | 0 | 443.18 | 0 | 297.671 | 0 | 297.671 | 0 | 572.106 | 414.964 | 414.964 | 414.964 | 414.964 | 384.566 | 384.566 | 384.566 | 384.566 | 359.131 | 359.131 | 359.131 | 420.591 | 359.131 | 359.131 | 359.131 | 359.131 | 356.373 | 356.323 | 356.323 | 356.323 | 354.337 | 147.501 | 147.501 | -560.049 | 146.118 | 267.965 | 267.965 | 267.965 | 186.437 | 186.437 | 186.437 | 499.637 | 184.547 | 184.547 | 184.547 | 184.547 | 183.074 | 183.074 | 183.074 | 183.074 | 183.074 | 183.074 | 183.074 | 183.074 | 182.588 | 182.588 | 182.588 | 182.588 | 180.649 | 180.649 | 180.649 | 180.649 | 178.705 | 178.705 | 178.705 | 178.864 | 180.23 | 180.23 | 180.23 | 180.23 | 178.707 | 178.707 | 178.707 | 178.707 | 174.047 | 15.87 | 15.87 |
Totaal eigen vermogen van aandeelhouders
| 2,176.81 | 2,152.837 | 2,130.075 | 2,131.871 | 2,164.441 | 2,141.254 | 2,210.986 | 2,167.454 | 2,177.805 | 2,118.962 | 2,144.763 | 2,093.491 | 2,161.186 | 2,109.895 | 2,107.357 | 2,058.599 | 2,074.397 | 2,041.428 | 2,007.768 | 1,965.601 | 2,061.532 | 2,043.475 | 2,020.439 | 1,920.651 | 1,995.54 | 1,956.737 | 1,940.84 | 1,881.774 | 1,889.933 | 1,853.653 | 1,816.448 | 1,762.621 | 1,779.175 | 1,754.404 | 1,716.972 | 1,654.6 | 1,667.738 | 1,626.97 | 1,596.212 | 933.716 | 950.302 | 928.498 | 902.215 | 911.951 | 903.498 | 885.501 | 529.592 | 522.228 | 520.104 | 498.648 | 493.291 | 494.594 | 491.527 | 488.134 | 484.288 | 480.519 | 475.18 | 473.406 | 505.524 | 510.074 | 515.08 | 515.193 | 508.674 | 516.152 | 519.159 | 521.505 | 518.171 | 525.387 | 518.629 | 513.288 | 507.981 | 499.496 | 504.586 | 502.079 | 500.133 | 495.36 | 491.475 | 487.658 | 487.487 | 482.393 | 497.147 | 490.203 | 483.591 | 236.53 | 220.96 |
Totaal eigen vermogen
| 2,205.572 | 2,181.829 | 2,153.716 | 2,155.721 | 2,190.634 | 2,167.696 | 2,246.921 | 2,202.587 | 2,214.596 | 2,156.123 | 2,186.493 | 2,135.612 | 2,203.62 | 2,152.606 | 2,151.266 | 2,103.261 | 2,117.603 | 2,083.724 | 2,061.874 | 2,019.966 | 2,153.123 | 2,135.567 | 2,144.239 | 2,044.015 | 2,116.33 | 2,076.195 | 1,940.84 | 1,881.774 | 1,889.933 | 1,854.926 | 1,817.766 | 1,763.972 | 1,780.553 | 1,755.81 | 1,718.735 | 1,656.397 | 1,669.568 | 1,628.834 | 1,598.11 | 935.647 | 952.267 | 930.497 | 904.236 | 914.02 | 905.588 | 887.638 | 529.592 | 522.228 | 520.104 | 500.925 | 493.291 | 494.594 | 491.527 | 488.134 | 484.288 | 480.519 | 475.18 | 473.406 | 505.524 | 510.074 | 515.08 | 515.193 | 508.674 | 516.152 | 519.159 | 521.505 | 518.171 | 525.387 | 518.629 | 513.288 | 507.981 | 499.496 | 504.586 | 502.079 | 500.133 | 495.36 | 491.475 | 487.658 | 487.487 | 482.393 | 497.147 | 490.203 | 483.591 | 236.53 | 220.96 |
Totaal passiva en aandeelhoudersvermogen
| 2,621.682 | 2,601.047 | 2,611.838 | 2,536.908 | 2,567.937 | 2,562.67 | 2,624.528 | 2,572.604 | 2,531.949 | 2,487.403 | 2,471.513 | 2,554.964 | 2,708.457 | 2,670.928 | 2,636.453 | 2,679.767 | 2,492.523 | 2,530.273 | 2,471.947 | 2,537.403 | 2,704.607 | 2,738.796 | 2,729.575 | 2,630.17 | 2,811.224 | 2,813.457 | 2,509.491 | 2,509.987 | 2,451.334 | 2,411.598 | 2,309.246 | 2,207.813 | 2,576.213 | 2,602.546 | 2,545.551 | 2,175.693 | 2,002.327 | 2,016.341 | 2,003.345 | 1,276.993 | 1,238.406 | 1,239.182 | 1,180.032 | 1,160.085 | 1,132.962 | 1,162.122 | 708.835 | 668 | 713.861 | 696.038 | 664.934 | 650.946 | 643.652 | 643.458 | 635.332 | 651.948 | 602.246 | 637.827 | 642.653 | 599.135 | 634.977 | 665.176 | 635.452 | 678.823 | 643.918 | 678.042 | 682.533 | 638.349 | 670.55 | 675.34 | 684.067 | 614.473 | 646.153 | 647.024 | 636.912 | 618.173 | 594.298 | 595.635 | 602.55 | 603.589 | 610.255 | 594.855 | 574.557 | 321.688 | 275.843 |