
Hunan New Wellful Co.,Ltd.
SSE:600975.SS
6.08 (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
| 1,333.755 | 1,170.301 | 1,449.508 | 1,205.193 | 979.051 | 1,500.06 | 1,249.647 | 2,012.432 | 825.443 | 566.68 | 345.533 | 478.792 | 804.826 | 833.408 | 178.806 | 245.227 | 382.252 | 268.622 | 305.15 | 234.958 | 280.239 | 177.802 | 175.536 | 93.102 | 199.084 | 330.184 | 287.744 | 348.68 | 556.182 | 545.976 | 603 | 636.037 | 655.412 | 615.511 | 548.753 | 597.389 | 561.511 | 501.535 | 303.632 | 314.965 | 85.872 | 92.571 | 87.495 | 113.923 | 121.208 | 141.994 | 93.297 | 90.905 | 94.97 | 122.38 | 74.411 | 132.641 | 70.252 | 74.361 | 83.645 | 78.452 | 121.426 | 121.53 | 188.829 | 190.371 | 130.5 | 123.954 | 119.116 | 125.914 | 104.855 | 124.885 | 210.512 | 234.241 | 287 | 301.633 | 204.893 | 215.588 | 228.364 | 241.103 | 264.727 | 291.672 | 285.619 | 275.368 | 280.254 | 292.835 | 338.715 | 335.387 | 344.294 | 347.072 | 61.594 |
Kortetermijnbeleggingen
| 4.227 | 359.083 | -39.058 | 0 | 0 | 0 | -931.674 | -897.216 | -41.365 | -41.749 | -42.134 | 211.869 | 123.597 | -530.799 | -442.834 | -359.577 | -272.774 | -275.53 | -155.94 | -114.251 | -97.491 | -107.386 | -47.512 | -65.808 | -58.813 | 0 | -55.921 | -45.969 | -44.038 | -41.775 | -41.142 | -41.586 | -39.359 | -39.295 | -40.903 | -42.26 | -40.35 | -31.46 | -29.465 | -28.526 | -25.697 | -26.226 | -24.204 | -24.093 | 0 | -19.259 | 0 | 0 | 0 | 0 | -15.32 | -15.6 | 0 | 0 | 0.429 | 0 | 0.044 | 0.085 | 0.052 | 0.876 | 0.365 | 0.94 | 2.343 | 4.68 | 4.994 | 2.515 | 3.471 | 28.351 | 7.128 | 0.427 | 10.154 | 7.72 | 0 | 1.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,337.983 | 1,170.301 | 1,449.508 | 1,205.193 | 979.051 | 1,500.06 | 1,249.647 | 2,012.432 | 825.443 | 566.68 | 345.533 | 478.792 | 804.826 | 833.408 | 178.806 | 245.227 | 382.252 | 268.622 | 305.15 | 234.958 | 280.239 | 177.802 | 175.536 | 93.102 | 199.084 | 330.184 | 287.744 | 348.68 | 556.182 | 545.976 | 603 | 636.037 | 655.412 | 615.511 | 548.753 | 597.389 | 561.511 | 501.535 | 303.632 | 314.965 | 85.872 | 92.571 | 87.495 | 113.923 | 121.208 | 141.994 | 93.297 | 90.905 | 94.97 | 122.38 | 74.411 | 132.641 | 70.252 | 74.361 | 84.074 | 78.452 | 121.47 | 121.615 | 188.881 | 191.246 | 130.865 | 124.894 | 121.459 | 130.594 | 109.849 | 127.4 | 213.983 | 262.592 | 294.128 | 302.06 | 215.047 | 223.308 | 228.364 | 241.103 | 264.727 | 291.672 | 285.619 | 275.368 | 280.254 | 292.835 | 338.715 | 335.387 | 344.294 | 347.072 | 61.594 |
Nettovorderingen
| 202.76 | 238.949 | 225.559 | 121.968 | 132.976 | 27.669 | 40.86 | 187.706 | 46.946 | 54.842 | 175.868 | 140.266 | 88.413 | 0 | 24.762 | 68.626 | 41.091 | 34.119 | 31.202 | 29.437 | 33.463 | 23.856 | 26.364 | 27.826 | 25.33 | 35.407 | 30.596 | 30.385 | 61.634 | 55.786 | 22.263 | 23.393 | 33.495 | 27.471 | 40.47 | 37.937 | 42.648 | 81.085 | 86.235 | 0 | 95.842 | 110.145 | 23.783 | 46.71 | 22.659 | 24.388 | 157.452 | 25.491 | 24.026 | 26.376 | 52.383 | 49.923 | 50.543 | 48.269 | 56.415 | 65.068 | 86.676 | 94.335 | 62.03 | 77.31 | 44.858 | 23.592 | 19.243 | 0 | 18.933 | 31.679 | 23.425 | 18.478 | 0 | 0 | 57.269 | 41.144 | 0 | 35.391 | 0 | 16.276 | 12.55 | 20.538 | 11.079 | 8.704 | 10 | 15.381 | 12.173 | 8.739 | 6.621 |
Voorraad
| 2,052.521 | 2,074.037 | 1,784.373 | 1,873.686 | 1,974.197 | 1,872.545 | 2,082.715 | 1,780.213 | 1,731.781 | 1,537.608 | 1,156.958 | 1,186.992 | 1,004.118 | 874.127 | 943.718 | 970.052 | 793.772 | 701.72 | 615.761 | 675.868 | 627.706 | 541.393 | 537.137 | 648.213 | 512.615 | 464.394 | 461.55 | 400.685 | 362.037 | 391.37 | 338.421 | 389.731 | 437.419 | 481.777 | 474.902 | 366.86 | 333.896 | 337.911 | 329.836 | 306.946 | 376.942 | 334.24 | 363.576 | 307.654 | 386.313 | 348.093 | 370.051 | 240.619 | 306.486 | 285.006 | 255.948 | 193.352 | 198.644 | 217.79 | 160.191 | 147.951 | 149.71 | 169.788 | 198.789 | 215.423 | 174.944 | 179.766 | 161.998 | 82.088 | 84.758 | 86.289 | 87.149 | 68.2 | 50.729 | 48.607 | 35.603 | 42.459 | 47.654 | 42.849 | 44.138 | 44.739 | 54.632 | 46.964 | 66.158 | 47.52 | 40.782 | 37.953 | 36.189 | 39.447 | 29.984 |
Overige vlottende activa
| 128.888 | 125.594 | 137.485 | 299.407 | 257.085 | 261.044 | 203.239 | 162.871 | 269.285 | 313.456 | 202.523 | 167.081 | 292.042 | 154.02 | 108.034 | 80.2 | 178.726 | 111.777 | 325.012 | 116.1 | 112.195 | 82.63 | 110.781 | 122.93 | 80.133 | 53.747 | 130.956 | 113.53 | 46.347 | 78.262 | 61.325 | 53.103 | 42.301 | 37.14 | 47.174 | 42.663 | 43.923 | 39.338 | 287.748 | 178.903 | 138.326 | 37.517 | 78.416 | 65.076 | 66.696 | 107.738 | 27.82 | 159.444 | 105.967 | 95.652 | 78.013 | 90.107 | 144.96 | 164.821 | 100.998 | 94.199 | 35.029 | 26.05 | 58.539 | 139.549 | 160.238 | 133.807 | 116.34 | 63.368 | 73.743 | 67.881 | 81.589 | 79.545 | 52.041 | 55.955 | 40.741 | 29.236 | 39.586 | 42.706 | 25.418 | 5.987 | 16.271 | 5.875 | 9.651 | 25.071 | 21.743 | 11.029 | 19.413 | 15.254 | 12.498 |
Totaal vlottende activa
| 3,722.152 | 3,608.881 | 3,596.924 | 3,500.254 | 3,244.201 | 3,661.318 | 3,672.509 | 4,143.222 | 2,977.248 | 2,423.228 | 1,973.756 | 2,066.127 | 2,100.986 | 1,938.736 | 1,273.858 | 1,364.105 | 1,395.841 | 1,149.418 | 1,295.555 | 1,094.725 | 1,067.21 | 833.55 | 862.854 | 892.071 | 826.211 | 883.732 | 910.847 | 862.895 | 1,014.852 | 1,048.432 | 1,034.028 | 1,102.264 | 1,159.715 | 1,169.4 | 1,111.299 | 1,044.85 | 981.978 | 959.87 | 921.217 | 914.33 | 601.14 | 574.472 | 553.27 | 533.363 | 596.876 | 622.213 | 648.62 | 490.968 | 507.424 | 503.038 | 460.756 | 466.022 | 464.4 | 505.241 | 401.678 | 385.669 | 392.885 | 411.788 | 508.239 | 623.528 | 510.905 | 462.06 | 419.04 | 276.049 | 287.284 | 313.249 | 406.145 | 428.814 | 396.898 | 406.622 | 291.39 | 295.003 | 315.604 | 328.366 | 334.283 | 358.674 | 356.522 | 348.745 | 367.143 | 374.13 | 411.24 | 399.749 | 412.07 | 410.511 | 110.697 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 7,113.811 | 7,273.778 | 7,310.04 | 8,216.111 | 8,205.125 | 8,361.037 | 6,967.24 | 6,900.434 | 6,391.008 | 6,178.202 | 3,359.223 | 3,156.395 | 2,821.726 | 2,625.958 | 2,141.567 | 1,675.842 | 1,469.683 | 585.797 | 575.003 | 550.239 | 545.842 | 547.41 | 548.845 | 549.27 | 552.049 | 557.341 | 565.635 | 575.466 | 580.824 | 586.412 | 589.508 | 592.81 | 598.075 | 604.455 | 614.494 | 620.394 | 626.496 | 606.965 | 613.581 | 602.872 | 602.316 | 599.17 | 575.531 | 568.498 | 509.316 | 475.494 | 379.734 | 334.885 | 322.277 | 315.626 | 280.377 | 279.922 | 264.724 | 213.653 | 215.697 | 217.321 | 217.011 | 220.77 | 223.583 | 227.275 | 230.625 | 232.078 | 228.399 | 229.895 | 223.126 | 220.256 | 204.871 | 197.809 | 189.208 | 180.169 | 169.782 | 161.133 | 159.348 | 164.787 | 168.388 | 154.618 | 153.461 | 151.95 | 144.154 | 138.111 | 137.065 | 136.4 | 113.912 | 115.572 | 114.188 |
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 | 0.624 | 0.624 | 0.624 | 0.624 | 0.624 | 0.624 | 0.624 | 0.624 | 0.624 | 0.624 | 0.624 | 0.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 181.866 | 183.578 | 184.459 | 160.266 | 161.813 | 163.396 | 154.678 | 164.455 | 164.255 | 165.489 | 104.318 | 105.557 | 106.447 | 107.041 | 86.656 | 87.505 | 74.068 | 74.13 | 74.288 | 75.017 | 75.729 | 76.462 | 77.195 | 77.926 | 78.56 | 79.292 | 78.846 | 79.514 | 80.181 | 80.849 | 81.497 | 82.139 | 81.573 | 81.901 | 70.567 | 70.061 | 70.418 | 70.724 | 71.136 | 71.28 | 71.744 | 72.331 | 72.933 | 73.48 | 74.085 | 74.685 | 75.667 | 76.229 | 76.301 | 76.51 | 75.868 | 76.065 | 76.155 | 17.7 | 17.692 | 17.875 | 18.046 | 18.19 | 18.079 | 18.244 | 18.369 | 18.068 | 18.213 | 18.656 | 18.806 | 18.958 | 19.079 | 19.217 | 19.352 | 19.419 | 19.543 | 19.649 | 12.979 | 6.955 | 5.716 | 5.785 | 5.854 | 5.923 | 5.981 | 6.049 | 6.118 | 6.177 | 7.16 | 7.196 | 7.341 |
Goodwill en immateriële activa
| 181.866 | 183.578 | 184.459 | 160.266 | 161.813 | 163.396 | 154.678 | 164.455 | 164.255 | 165.489 | 104.318 | 105.557 | 106.447 | 107.041 | 86.656 | 87.505 | 74.068 | 74.13 | 74.288 | 75.017 | 75.729 | 76.462 | 77.195 | 77.926 | 78.56 | 79.292 | 78.846 | 79.514 | 80.181 | 80.849 | 81.497 | 82.139 | 81.573 | 81.901 | 71.192 | 70.686 | 71.042 | 71.349 | 71.761 | 71.904 | 72.368 | 72.956 | 73.558 | 74.104 | 74.71 | 75.31 | 75.667 | 76.229 | 76.301 | 76.51 | 75.868 | 76.065 | 76.155 | 17.7 | 17.692 | 17.875 | 18.046 | 18.19 | 18.079 | 18.244 | 18.369 | 18.068 | 18.213 | 18.656 | 18.806 | 18.958 | 19.079 | 19.217 | 19.352 | 19.419 | 19.543 | 19.649 | 12.979 | 6.955 | 5.716 | 5.785 | 5.854 | 5.923 | 5.981 | 6.049 | 6.118 | 6.177 | 7.16 | 7.196 | 7.341 |
Langetermijnbeleggingen
| 353.439 | 0 | 401.496 | 404.167 | 406.954 | 408.534 | 1,296.369 | 1,232.434 | 377.821 | 378.802 | 317.427 | 0 | 0 | 655.224 | 564.426 | 474.679 | 383.943 | 387.848 | 269.086 | 228.066 | 151.059 | 162.591 | 57.177 | 75.55 | 68.52 | 10.005 | 65.105 | 55.291 | 53.077 | 51.245 | 50.607 | 50.051 | 48.444 | 48.481 | 49.22 | 50.571 | 48.972 | 40.298 | 37.665 | 36.707 | 34.069 | 35.051 | 32.66 | 32.566 | 8.723 | 27.982 | 8.313 | 8.313 | 8.313 | 8.313 | 23.52 | 23.8 | 0 | 0 | -0.329 | 0 | 8.602 | 9.07 | 17.371 | 17.1 | 19.287 | 18.712 | 17.084 | 6.778 | 16.62 | 18.765 | 17.877 | -7.154 | 3.708 | 10.347 | 2.936 | 1.556 | 0 | 8.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 17.329 | 15.59 | 12.792 | 13.945 | 11.884 | 9.589 | 9.756 | 9.958 | 9.343 | 9.195 | 12.257 | 12.252 | 11.91 | 10.358 | 8.88 | 6.904 | 6.517 | 7.742 | 5.163 | 4.254 | 4.762 | 4.539 | 6.127 | 6.276 | 6.166 | 6.644 | 6.246 | 7.619 | 7.902 | 8.22 | 7.743 | 8.106 | 8.091 | 7.972 | 3.29 | 3.642 | 4.032 | 4.389 | 1.639 | 1.118 | 1.157 | 1.341 | 1.68 | 2.042 | 1.796 | 1.803 | 1.855 | 1.867 | 1.853 | 1.864 | 2.329 | 2.219 | 2.562 | 2.172 | 1.84 | 1.938 | 1.918 | 2.005 | 1.751 | 1.803 | 1.811 | 1.491 | 0.157 | 0.486 | 1.048 | 1.106 | 0.805 | 2.381 | 0.724 | 0.66 | 0.882 | 0.97 | 0.42 | 0.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 854.047 | 1,275.916 | 916.67 | 56.452 | 70.068 | 52.641 | 55.009 | 54.957 | 911.488 | 930.223 | 556.622 | 798.522 | 742.637 | 69.312 | 70.323 | 73.993 | 48.114 | 23.584 | 18.584 | 24.121 | 2.85 | 8.289 | 0.626 | 0.626 | 0.626 | 57.077 | 2.627 | 2.627 | 2.627 | 2.627 | 2.627 | 2.627 | 2.627 | 2.627 | 7.986 | 7.986 | 7.986 | 7.987 | 3.474 | 3.474 | 3.474 | 3.474 | -0.072 | 1.496 | 20.926 | 0.256 | 19.075 | 18.988 | 16.25 | 15.233 | -0.016 | -0.008 | 15.94 | 15.273 | 16.24 | 18.074 | 16.403 | 16.797 | 17.478 | 16.958 | 22.098 | 24.244 | 27.178 | 22.209 | 20.299 | 14.646 | 11.678 | 36.039 | 13.658 | 6.965 | 17.736 | 15.57 | 16.948 | 0.772 | 0.623 | 0.535 | 0.479 | 0.498 | 0.371 | 0.359 | 0.33 | 0.937 | 0.468 | 0.4 | 0.422 |
Totaal niet-vlottende activa
| 8,520.492 | 8,748.862 | 8,825.457 | 8,850.942 | 8,855.843 | 8,995.198 | 8,483.053 | 8,362.239 | 7,853.915 | 7,661.91 | 4,349.847 | 4,072.726 | 3,682.719 | 3,467.894 | 2,871.852 | 2,318.923 | 1,982.324 | 1,079.1 | 942.124 | 881.698 | 780.241 | 799.291 | 689.97 | 709.649 | 705.922 | 710.36 | 718.46 | 720.517 | 724.612 | 729.354 | 731.982 | 735.734 | 738.81 | 745.436 | 746.183 | 753.279 | 758.528 | 730.988 | 728.119 | 716.075 | 713.383 | 711.991 | 683.356 | 678.706 | 615.471 | 580.845 | 484.645 | 440.283 | 424.993 | 417.546 | 382.079 | 381.998 | 359.381 | 248.799 | 251.14 | 255.208 | 261.98 | 266.831 | 278.262 | 281.38 | 292.19 | 294.593 | 291.032 | 278.024 | 279.898 | 273.731 | 254.31 | 248.293 | 226.651 | 217.561 | 210.878 | 198.878 | 189.694 | 181.634 | 174.728 | 160.937 | 159.794 | 158.37 | 150.506 | 144.52 | 143.513 | 143.515 | 121.541 | 123.169 | 121.951 |
Totaal activa
| 12,242.645 | 12,357.743 | 12,422.381 | 12,351.195 | 12,100.044 | 12,656.516 | 12,155.562 | 12,505.46 | 10,831.163 | 10,085.138 | 6,323.603 | 6,138.853 | 5,783.705 | 5,406.63 | 4,145.71 | 3,683.028 | 3,378.165 | 2,228.518 | 2,237.679 | 1,976.423 | 1,847.452 | 1,632.841 | 1,552.824 | 1,601.72 | 1,532.133 | 1,594.092 | 1,629.307 | 1,583.413 | 1,739.464 | 1,777.786 | 1,766.01 | 1,837.998 | 1,898.526 | 1,914.835 | 1,857.482 | 1,798.129 | 1,740.506 | 1,690.858 | 1,649.336 | 1,630.405 | 1,314.523 | 1,286.464 | 1,236.626 | 1,212.069 | 1,212.347 | 1,203.058 | 1,133.265 | 931.251 | 932.416 | 920.584 | 842.835 | 848.02 | 823.78 | 754.04 | 652.818 | 640.878 | 654.865 | 678.619 | 786.5 | 904.908 | 803.095 | 756.653 | 710.071 | 554.073 | 567.182 | 586.979 | 660.455 | 677.107 | 623.55 | 624.183 | 502.269 | 493.881 | 505.299 | 510 | 509.011 | 519.611 | 516.316 | 507.115 | 517.648 | 518.65 | 554.753 | 543.264 | 533.61 | 533.68 | 232.648 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 659.075 | 691.603 | 182.591 | 205.679 | 729.585 | 155.818 | 573.008 | 543.472 | 556.897 | 376.333 | 211.459 | 228.61 | 166.609 | 198.658 | 114.945 | 76.291 | 68.764 | 72.933 | 117.288 | 109.195 | 63.948 | 51.418 | 60.054 | 74.355 | 63.303 | 73.028 | 82.105 | 52.848 | 62.537 | 70.793 | 40.094 | 39.72 | 36.252 | 63.588 | 39.546 | 43.803 | 41.252 | 47.376 | 63.095 | 66.876 | 42.463 | 47.413 | 48.086 | 54.376 | 15.381 | 27.319 | 49.118 | 11.971 | 14.282 | 13.214 | 12.875 | 12.82 | 12.515 | 32.245 | 14.067 | 19.337 | 18.781 | 5.948 | 22.385 | 106.181 | 40.627 | 19.679 | 12.946 | 7.732 | 8.917 | 18.713 | 9.961 | 8.681 | 12.141 | 19.013 | 7.446 | 2.689 | 13.86 | 19.735 | 8.252 | 5.726 | 3.677 | 6.805 | 3.321 | 2.724 | 1.984 | 7.103 | 5.264 | 11.522 | 7.677 |
Kortlopende schulden
| 964.235 | 966.015 | 1,180.111 | 1,691.499 | 1,980.254 | 2,470.59 | 1,345.779 | 1,736.192 | 1,194.161 | 646.9 | 642.168 | 589.322 | 730.794 | 864.997 | 1,045.313 | 795.364 | 672.971 | 379.489 | 395.219 | 319.601 | 249.151 | 99.113 | 173.2 | 104.8 | 73 | 72.5 | 43 | 9 | 98.052 | 56.052 | 105.552 | 100.402 | 144.652 | 128.402 | 94.402 | 90.402 | 90.402 | 90.402 | 60.402 | 87.687 | 215.687 | 198.687 | 173.687 | 163.687 | 164.289 | 186.363 | 118.363 | 144.103 | 163.907 | 173.907 | 90.804 | 100.804 | 80 | 70.664 | 50.664 | 50.664 | 84.623 | 113.712 | 280.104 | 310.749 | 235.399 | 226.75 | 177.435 | 40 | 77.2 | 86.877 | 136.925 | 137.506 | 110.007 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.571 | 7.089 | 60 | 60 | 60 | 60 | 50 |
Belastingschulden
| 8.962 | 12.336 | 9.035 | 2.225 | 9.152 | 2.473 | 6.677 | 6.87 | 8.377 | 11.024 | 2.099 | 1.914 | 1.993 | 2.295 | 2.36 | 2.164 | 2.077 | 3.152 | 5.021 | 2.508 | 2.842 | 2.591 | 2.087 | 2.182 | 2.329 | 2.386 | 2.301 | 4.857 | 6.642 | 10.318 | 5.153 | 6.315 | 6.6 | 12.728 | 9.927 | 9.657 | 8.546 | 8.009 | 4.469 | 4.633 | 4.333 | 4.405 | 4.19 | 4.269 | 4.157 | 4.861 | 3.579 | 3.147 | 4.97 | 6.525 | 5.574 | 5.768 | 7.343 | 7.169 | 6.542 | 5.697 | 5.626 | 6.494 | -14.097 | -6.605 | -5.652 | -8.557 | -8.13 | -0.146 | -2.4 | -2.359 | -2.477 | -2.283 | -2.599 | 1.67 | 0.786 | -0.022 | 7.108 | 8.262 | 8.131 | 5.59 | 9.306 | 6.987 | 6.107 | 5.277 | 6.84 | 6.151 | 4.548 | 5.651 | 8.29 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 51.765 | 79.71 | 49.467 | 76.299 | 64.792 | 49.705 | 37.456 | 70.259 | -0 | 0 | 206.984 | 2.36 | 2.164 | 2.077 | 183.372 | 5.021 | 113.785 | 109.53 | 122.767 | 99.714 | 115.564 | 125.354 | 152.521 | 130.989 | 144.302 | 143.149 | 160.533 | 133.939 | 144.718 | 148.879 | 172.987 | 144.05 | 137.678 | 136.634 | 153.828 | 125.842 | 111.308 | 133.677 | 159.424 | 89.417 | 80.055 | 65.48 | 78.39 | 69.977 | 64.684 | 65.136 | 76.956 | 70.51 | 66.49 | 92.886 | 71.908 | 52.787 | 46.962 | 50.568 | 44.766 | 15.018 | 12.5 | 29.223 | 21.085 | 16.354 | 30.24 | 24.511 | 22.422 | 18.259 | 16.372 | 16.131 | 21.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.636 | 16.549 | 16.634 | 16.29 | 13.876 | 15.205 | 16.974 |
Overige kortlopende verplichtingen
| 1,149.887 | 1,224.008 | 1,582.428 | 1,255.52 | 453.005 | 747.707 | 803.187 | 396.08 | 533.816 | 981.579 | 173.448 | 347.678 | 189.935 | 511.573 | 173.481 | 201.302 | 133.526 | -1.033 | 173.411 | 35.944 | 52.726 | 87.554 | 54.115 | 170.48 | 40.89 | 25.151 | 93.642 | 233.97 | 162.545 | 53.575 | 168.543 | 247.2 | 187.963 | 215.527 | 169.81 | 171.16 | 51.221 | 179.272 | 151.972 | 126.645 | 83.524 | 174.394 | 128.515 | 105.12 | 121.728 | 23.647 | 109.54 | 86.126 | 82.005 | 84.52 | 78.456 | 76.468 | 95.799 | 85.703 | 61.033 | 66.623 | 59.249 | 69.729 | 38.779 | 29.985 | 44.878 | 34.627 | 53.202 | 49.243 | 33.171 | 36.846 | 76.226 | 55.539 | 28.222 | 30.889 | 24.536 | 32.907 | 16.998 | 16.988 | 16.132 | 36.332 | 19.056 | 15.449 | 23.392 | 35.263 | 24.922 | 13.135 | 9.371 | 9.555 | 8.694 |
Totaal kortlopende verplichtingen
| 2,782.159 | 2,893.961 | 2,954.165 | 3,154.923 | 3,171.996 | 3,376.588 | 2,728.651 | 2,747.406 | 2,342.956 | 2,009.366 | 1,099.433 | 1,167.524 | 1,089.33 | 1,262.016 | 1,338.46 | 1,075.121 | 917.042 | 637.913 | 695.96 | 581.032 | 478.197 | 363.443 | 389.17 | 351.816 | 304.876 | 325.586 | 352.037 | 300.676 | 329.776 | 351.271 | 319.342 | 393.638 | 375.467 | 420.244 | 313.684 | 315.023 | 328.054 | 325.059 | 279.938 | 285.841 | 479.684 | 424.899 | 354.478 | 327.452 | 305.556 | 320.58 | 280.6 | 245.346 | 265.164 | 278.166 | 187.71 | 195.86 | 195.657 | 195.78 | 132.306 | 142.321 | 168.279 | 195.883 | 327.171 | 440.31 | 315.253 | 272.499 | 235.453 | 96.829 | 116.888 | 140.077 | 220.636 | 199.444 | 147.771 | 151.572 | 32.768 | 35.574 | 37.966 | 44.985 | 32.515 | 47.648 | 32.039 | 29.241 | 43.39 | 50.353 | 93.746 | 86.389 | 79.183 | 86.727 | 74.661 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6,123.264 | 6,152.364 | 6,177.092 | 6,167.658 | 5,930.111 | 6,013.905 | 5,704.485 | 5,884.473 | 5,728.019 | 5,074.457 | 3,092.921 | 2,880.713 | 2,546.314 | 1,881.531 | 1,388.073 | 1,015.295 | 879.965 | 54.555 | 55.006 | 0 | 0 | 0 | 0 | 38.4 | 51.2 | 62.2 | 73.2 | 84.2 | 95.2 | 105.7 | 116.2 | 126.7 | 145.95 | 145.95 | 176.2 | 176.2 | 176.2 | 176.2 | 194.1 | 197.05 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 32 | 11 | 0 | 29.5 | 29.5 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 opbrengsten niet-vlottend
| 96.622 | 97.753 | 101.393 | 103.238 | 99.429 | 99.418 | 92.965 | 98.657 | 91.727 | 93.202 | 30.068 | 30.987 | 30.528 | 32.202 | 33.103 | 34.07 | 34.158 | 34.961 | 36.942 | 37.886 | 38.796 | 39.842 | 41.089 | 42.194 | 43.341 | 44.627 | 47.683 | 49.772 | 51.013 | 51.18 | 50.041 | 48.41 | 50.416 | 51.172 | 58.357 | 58.292 | 58.671 | 59.632 | 61.437 | 60.174 | 60.33 | 59.535 | 0 | 0 | 0 | 60.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 4,722.809 | 4,798.461 | 4,731.067 | 0 | 0.649 | 0 | 0 | 887.686 | 0 | 0 | -0 | -33.103 | -0 | 0 | -34.961 | -36.942 | 0 | 0 | 0 | 0 | -38.4 | -51.2 | -62.2 | -73.2 | -84.2 | -95.2 | -105.7 | -116.2 | -126.7 | -145.95 | -145.95 | -176.2 | -176.2 | -176.2 | -176.2 | -194.1 | -197.05 | -200 | -200 | 0 | 0 | 0 | -60.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.013 | 0.318 | 0.261 | 0.211 | 0.131 | 0.317 | 0.217 | 0.323 | 0.536 | 0 | 0 | 0 | 0 | 2.209 | 1.733 | 2.087 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.266 | 0.35 | 1.238 | 0.7 | 0.273 | 0.59 | 1.061 | 0.59 | 1.05 | 94.665 | 0 | 0 | 0 | 1,120.066 | 0 | 0.059 | 0.285 | 34.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.33 | 59.535 | 59.339 | 60.62 | 62.92 | 60.62 | 48.109 | 40.829 | 40.539 | 30.556 | 0 | 22.124 | 22.19 | 18.688 | 16.22 | 15.064 | 15.58 | 15.248 | 4.325 | 3.87 | 3.419 | 3.935 | 2.477 | 1.79 | 1.617 | 1.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 6,220.152 | 6,250.467 | 6,279.724 | 6,168.358 | 6,029.812 | 6,014.495 | 5,798.511 | 5,984.369 | 5,820.796 | 5,169.121 | 3,122.989 | 2,911.7 | 2,576.842 | 1,913.733 | 1,421.176 | 1,049.424 | 914.408 | 89.516 | 91.948 | 37.886 | 38.796 | 39.842 | 41.089 | 80.594 | 94.541 | 106.827 | 120.883 | 133.972 | 146.213 | 156.88 | 166.241 | 175.11 | 196.366 | 197.122 | 234.557 | 234.492 | 234.871 | 235.832 | 255.537 | 257.224 | 260.33 | 259.535 | 259.339 | 260.62 | 262.92 | 260.62 | 248.109 | 72.829 | 51.539 | 30.556 | 51.57 | 51.624 | 52.19 | 18.688 | 16.22 | 15.064 | 15.593 | 15.26 | 4.643 | 4.132 | 3.63 | 4.066 | 2.794 | 2.007 | 1.939 | 2.153 | 0 | 0 | 0 | 0 | 2.209 | 1.733 | 2.087 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 9,002.311 | 9,144.428 | 9,233.889 | 9,323.281 | 9,201.808 | 9,391.084 | 8,527.162 | 8,731.775 | 8,163.751 | 7,178.488 | 4,222.421 | 4,079.223 | 3,666.172 | 3,175.749 | 2,759.636 | 2,124.545 | 1,831.451 | 727.428 | 787.908 | 618.918 | 516.993 | 403.285 | 430.259 | 432.411 | 399.417 | 432.412 | 472.92 | 434.648 | 475.989 | 508.151 | 485.583 | 568.748 | 571.833 | 617.366 | 548.241 | 549.515 | 562.925 | 560.891 | 535.475 | 543.065 | 740.014 | 684.434 | 613.817 | 588.072 | 568.476 | 581.2 | 528.709 | 318.175 | 316.703 | 308.722 | 239.279 | 247.483 | 247.847 | 214.468 | 148.526 | 157.385 | 183.872 | 211.144 | 331.814 | 444.442 | 318.883 | 276.565 | 238.247 | 98.836 | 118.827 | 142.23 | 220.636 | 199.444 | 147.771 | 151.572 | 34.977 | 37.308 | 40.053 | 44.985 | 32.515 | 47.648 | 32.039 | 29.241 | 43.39 | 50.353 | 93.746 | 86.389 | 79.183 | 86.727 | 74.661 |
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
| 1,261.292 | 1,261.292 | 1,261.292 | 1,261.292 | 1,261.292 | 1,261.292 | 1,261.292 | 1,261.292 | 1,076.479 | 1,076.479 | 805.041 | 805.041 | 805.041 | 805.041 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 652.676 | 326.338 | 326.338 | 326.338 | 326.338 | 234.36 | 234.36 | 234.36 | 234.36 | 234.36 | 234.36 | 234.36 | 234.36 | 234.36 | 234.36 | 234.36 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 180.277 | 100.154 | 100.154 | 100.154 | 100.154 | 100.154 | 100.154 | 100.154 | 100.154 | 100.154 | 100.154 | 100.154 | 100.154 | 100.154 | 65.154 |
Ingehouden winsten
| -953.053 | -972.674 | -1,010.765 | -1,258.96 | -1,266.306 | -1,011.994 | -557.981 | -422.82 | -31.72 | 193.129 | -64.984 | -89.886 | -25.272 | 86.813 | 267.648 | 441.609 | 443.827 | 412.156 | 398.923 | 311.048 | 281.773 | 181.282 | 82.844 | 130.593 | 95.135 | 124.582 | 116.966 | 104.327 | 220.948 | 225.688 | 237.929 | 226.462 | 283.981 | 250.596 | 280.439 | 217.487 | 145.049 | 91.165 | 70.142 | 36.465 | 39.738 | 61.252 | 70.944 | 70.213 | 87.977 | 110.215 | 106.608 | 115.264 | 116.62 | 111.739 | 112.681 | 109.188 | 104.974 | 93.094 | 62.75 | 42.327 | 30.989 | 27.063 | 13.826 | 16.083 | 35.124 | 34.506 | 28.301 | 20.658 | 18.234 | 14.613 | 14.557 | 50.057 | 47.961 | 45.038 | 37.009 | 26.556 | 37.892 | 37.188 | 38.926 | 33.328 | 43.819 | 36.775 | 37.669 | 31.705 | 25.021 | 21.733 | 23.52 | 16.479 | 0.242 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 118.241 | 2,742.922 | 118.241 | 2,742.922 | 118.241 | 1,411.601 | 118.241 | 1,235.541 | 118.241 | 1,235.541 | 118.241 | 363.911 | 118.241 | 363.911 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,733.614 | 2,733.614 | 2,742.922 | 2,513.009 | 2,742.922 | 2,631.25 | -111.672 | 2,513.009 | -111.672 | 1,425.835 | 0 | 1,235.541 | 1,123.87 | 1,235.541 | 0 | 363.911 | 0 | 376.36 | 331.642 | 331.642 | 331.642 | 331.642 | 325.044 | 325.044 | 325.044 | 325.044 | 325.044 | 325.044 | 325.044 | 325.044 | 320.491 | 320.491 | 320.491 | 320.491 | 325.754 | 278.375 | 604.713 | 652.092 | 646.684 | 646.684 | 174.601 | 214.93 | 174.601 | 214.93 | 174.601 | 208.595 | 205.158 | 205.158 | 205.158 | 205.158 | 202.716 | 256.799 | 256.799 | 256.799 | 250.774 | 250.774 | 250.774 | 250.774 | 250.191 | 250.191 | 250.191 | 250.191 | 248.474 | 248.396 | 248.396 | 248.396 | 244.23 | 244.088 | 244.088 | 244.088 | 247.061 | 327.384 | 327.257 | 327.421 | 327.488 | 327.488 | 327.488 | 327.488 | 322.517 | 322.517 | 322.517 | 322.517 | 318.516 | 318.516 | 80.724 |
Totaal eigen vermogen van aandeelhouders
| 3,041.853 | 3,022.232 | 2,993.449 | 2,745.254 | 2,737.908 | 2,992.22 | 3,446.233 | 3,581.393 | 2,456.36 | 2,681.492 | 1,975.598 | 1,950.696 | 2,015.311 | 2,127.395 | 1,284.235 | 1,458.196 | 1,460.414 | 1,428.743 | 1,383.24 | 1,295.365 | 1,266.09 | 1,165.599 | 1,060.564 | 1,108.313 | 1,072.855 | 1,102.302 | 1,094.687 | 1,082.047 | 1,198.668 | 1,203.408 | 1,211.096 | 1,199.629 | 1,257.148 | 1,223.763 | 1,258.868 | 1,195.917 | 1,123.479 | 1,069.594 | 1,043.164 | 1,009.487 | 489.028 | 510.542 | 520.235 | 519.504 | 537.268 | 553.17 | 546.126 | 554.782 | 556.138 | 551.257 | 549.757 | 546.264 | 542.05 | 530.17 | 493.801 | 473.378 | 462.04 | 458.115 | 444.294 | 446.55 | 465.592 | 464.974 | 457.053 | 449.33 | 446.907 | 443.286 | 439.063 | 474.422 | 472.326 | 469.402 | 464.347 | 454.094 | 465.303 | 464.762 | 466.568 | 460.969 | 471.461 | 464.417 | 460.339 | 454.375 | 447.692 | 444.404 | 442.19 | 435.148 | 146.12 |
Totaal eigen vermogen
| 3,240.333 | 3,213.315 | 3,188.492 | 2,924.676 | 2,898.236 | 3,165.669 | 3,628.401 | 3,773.686 | 2,667.412 | 2,906.65 | 2,101.182 | 2,059.63 | 2,117.533 | 2,230.881 | 1,386.074 | 1,558.483 | 1,546.714 | 1,501.089 | 1,449.771 | 1,357.504 | 1,330.459 | 1,229.556 | 1,122.566 | 1,169.31 | 1,132.716 | 1,161.68 | 1,156.387 | 1,148.765 | 1,263.475 | 1,269.635 | 1,280.427 | 1,269.25 | 1,326.692 | 1,297.469 | 1,309.241 | 1,248.614 | 1,177.581 | 1,129.967 | 1,113.861 | 1,087.34 | 574.509 | 602.029 | 622.809 | 623.997 | 643.871 | 621.858 | 604.557 | 613.076 | 615.713 | 611.862 | 603.556 | 600.537 | 575.934 | 539.572 | 504.292 | 483.493 | 470.993 | 467.475 | 454.686 | 460.466 | 484.212 | 480.087 | 471.825 | 455.237 | 448.355 | 444.749 | 439.819 | 477.663 | 475.779 | 472.611 | 467.292 | 456.573 | 465.246 | 465.015 | 476.496 | 471.964 | 484.277 | 477.874 | 474.258 | 468.297 | 461.006 | 456.875 | 454.428 | 446.953 | 157.987 |
Totaal passiva en aandeelhoudersvermogen
| 12,242.645 | 12,357.743 | 12,422.381 | 12,351.195 | 12,100.044 | 12,656.516 | 12,155.562 | 12,505.46 | 10,831.163 | 10,085.138 | 6,323.603 | 6,138.853 | 5,783.705 | 5,406.63 | 4,145.71 | 3,683.028 | 3,378.165 | 2,228.518 | 2,237.679 | 1,976.423 | 1,847.452 | 1,632.841 | 1,552.824 | 1,601.72 | 1,532.133 | 1,594.092 | 1,629.307 | 1,583.413 | 1,739.464 | 1,777.786 | 1,766.01 | 1,837.998 | 1,898.526 | 1,914.835 | 1,857.482 | 1,798.129 | 1,740.506 | 1,690.858 | 1,649.336 | 1,630.405 | 1,314.523 | 1,286.464 | 1,236.626 | 1,212.069 | 1,212.347 | 1,203.058 | 1,133.265 | 931.251 | 932.416 | 920.584 | 842.835 | 848.02 | 823.78 | 754.04 | 652.818 | 640.878 | 654.865 | 678.619 | 786.5 | 904.908 | 803.095 | 756.653 | 710.071 | 554.073 | 567.182 | 586.979 | 660.455 | 677.107 | 623.55 | 624.183 | 502.269 | 493.881 | 505.299 | 510 | 509.011 | 519.611 | 516.316 | 507.115 | 517.648 | 518.65 | 554.753 | 543.264 | 533.61 | 533.68 | 232.648 |