
Shaanxi Construction Machinery Co.,Ltd
SSE:600984.SS
3.45 (CNY) • At close April 21, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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
| 1,328.55 | 1,450.622 | 1,242.749 | 1,769.506 | 1,028.003 | 1,003.451 | 1,248.716 | 918.47 | 1,244.588 | 1,599.985 | 1,579.553 | 1,099.191 | 1,676.267 | 1,409.103 | 1,916.299 | 2,048.46 | 2,367.373 | 1,936.027 | 2,092.281 | 668.177 | 742.7 | 558.003 | 812.952 | 560.189 | 565.842 | 575.785 | 318.481 | 302.636 | 232.886 | 365.647 | 364.686 | 343.203 | 415.056 | 212.857 | 272.188 | 238.889 | 385.893 | 98.809 | 21.33 | 12.805 | 14.435 | 21.322 | 32.648 | 19.36 | 35.807 | 49.232 | 138.392 | 39.322 | 59.362 | 47.509 | 74.331 | 25.766 | 57.496 | 73.746 | 66.393 | 79.971 | 90.642 | 45.638 | 76.731 | 70.921 | 103.13 | 95.529 | 131.876 | 18.929 | 38.316 | 16.989 | 26.224 | 17.976 | 62.035 | 33.519 | 51.171 | 10.948 | 10.508 | 22.245 | 31.357 | 15.145 | 38.254 | 64.723 | 76.39 | 106.552 | 244.971 | 156.443 | 327.497 | 68.383 |
Kortetermijnbeleggingen
| 50 | 50 | -161.464 | 0 | 2,006.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | -11.095 | -9.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 |
Liquide middelen en kortetermijnbeleggingen
| 1,328.55 | 1,450.622 | 1,242.749 | 1,769.506 | 1,028.003 | 1,003.451 | 1,248.716 | 918.47 | 1,244.588 | 1,599.985 | 1,579.553 | 1,099.191 | 1,676.267 | 1,409.103 | 1,916.299 | 2,048.46 | 2,367.373 | 1,936.027 | 2,092.281 | 668.177 | 742.7 | 558.003 | 812.952 | 560.189 | 565.842 | 575.785 | 318.481 | 302.636 | 232.886 | 365.647 | 364.686 | 343.203 | 415.056 | 212.857 | 272.188 | 238.889 | 385.893 | 98.809 | 21.33 | 12.805 | 14.435 | 21.322 | 32.648 | 19.36 | 35.807 | 49.232 | 138.392 | 39.322 | 59.362 | 47.509 | 74.331 | 25.766 | 57.496 | 73.746 | 66.393 | 79.971 | 90.642 | 45.638 | 76.731 | 70.921 | 103.13 | 95.529 | 131.876 | 18.929 | 38.316 | 16.989 | 26.224 | 17.976 | 62.035 | 33.519 | 51.171 | 10.948 | 10.59 | 22.327 | 31.439 | 15.227 | 38.336 | 64.805 | 76.472 | 106.633 | 245.052 | 156.525 | 327.578 | 68.465 |
Nettovorderingen
| 0 | 0 | 5,203.743 | 4,963.743 | 5,325.047 | 6,055.461 | 5,876.234 | 5,632.894 | 5,835.596 | 6,018.157 | 5,710.458 | 5,342.011 | 5,488.177 | 5,101.797 | 4,774.264 | 0 | 4,167.241 | 3,560.141 | 3,268.999 | 2,763.642 | 2,813.967 | 2,559.123 | 2,368.056 | 2,077.543 | 1,997.069 | 1,906.007 | 1,901.103 | 1,793.348 | 1,964.195 | 1,716.841 | 1,620.956 | 1,398.375 | 1,430.64 | 1,503.398 | 1,591.608 | 1,310.846 | 1,314.248 | 1,333.692 | 441.194 | 427.669 | 434.168 | 481.385 | 512.031 | 491.634 | 500.692 | 465.338 | 444.859 | 416.15 | 494.153 | 506.817 | 460.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.109 | 0 | 0 | 0 | 0.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 376.988 | 379.151 | 379.705 | 405.787 | 352.972 | 361.892 | 350.465 | 386.637 | 333.466 | 390.761 | 468.027 | 454.434 | 413.76 | 459.411 | 452.658 | 459.523 | 333.221 | 410.381 | 373.724 | 405.889 | 403.119 | 425.41 | 378.114 | 452.053 | 333.54 | 345.237 | 334.314 | 340.98 | 269.283 | 295.01 | 292.715 | 307.953 | 293.795 | 291.351 | 266.224 | 293.466 | 301.949 | 289.934 | 251.54 | 292.043 | 282.956 | 277.248 | 276.156 | 269.05 | 249.067 | 258.282 | 217.106 | 210.65 | 177.863 | 207.408 | 195.87 | 170.501 | 163.167 | 212.871 | 174.624 | 179.607 | 148.567 | 128.438 | 140.301 | 165.859 | 129.446 | 123.59 | 165.773 | 143.036 | 255.791 | 165.622 | 156.553 | 170.166 | 155.433 | 164.086 | 179.484 | 211.738 | 214.093 | 239.316 | 228.101 | 277.864 | 269.844 | 286.077 | 265.084 | 291.749 | 268.996 | 231.375 | 175.745 | 177.159 |
Overige vlottende activa
| 5,265.415 | 5,659.443 | 543.265 | 545.791 | 500.997 | 398.988 | 513.049 | 471.954 | 510.435 | 446.53 | 557.303 | 527.427 | 600.434 | 538.153 | 640.432 | 4,622.773 | 587.772 | 460.524 | 444.366 | 427.122 | 458.397 | 425.062 | 443.375 | 355.006 | 316.034 | 371.167 | 465.654 | 571.987 | 408.267 | 514.097 | 326.916 | 298.605 | 199.148 | 303.346 | 294.561 | 207.682 | 145.945 | 183.258 | 525.069 | 66.758 | 67.118 | 104.106 | 82.874 | 564.177 | 48.494 | 86.906 | 82.806 | 77.718 | 46.587 | 480.865 | 442.479 | 386.55 | 392.34 | 316.559 | 337.886 | 293.367 | 341.306 | 343.129 | 312.85 | 258.577 | 312.726 | 341.625 | 324.076 | 328.299 | 208.243 | 261.824 | 267.8 | 218.085 | 248.908 | 278.746 | 279.236 | 195.57 | 209.859 | 273.613 | 267.372 | 226.351 | 225.178 | 312.46 | 286.609 | 227.439 | 190.481 | 211.355 | 182.99 | 59.921 |
Totaal vlottende activa
| 6,970.953 | 7,489.216 | 7,369.462 | 7,684.827 | 7,207.018 | 7,819.792 | 7,988.464 | 7,409.955 | 7,924.085 | 8,455.433 | 8,315.34 | 7,423.063 | 8,178.637 | 7,508.463 | 7,783.653 | 7,130.757 | 7,455.607 | 6,367.073 | 6,179.37 | 4,180.195 | 4,418.183 | 3,967.598 | 4,002.496 | 3,357.194 | 3,212.485 | 3,198.196 | 3,019.551 | 3,008.95 | 2,695.56 | 2,891.594 | 2,605.273 | 2,348.136 | 2,338.639 | 2,310.952 | 2,272.206 | 2,050.882 | 2,148.035 | 1,905.693 | 797.939 | 799.275 | 798.677 | 884.062 | 903.71 | 852.587 | 834.059 | 859.759 | 883.163 | 743.84 | 765.137 | 735.781 | 712.679 | 582.817 | 613.003 | 603.176 | 578.903 | 552.945 | 580.514 | 517.206 | 529.881 | 495.357 | 513.906 | 560.744 | 621.725 | 490.265 | 502.775 | 444.435 | 450.577 | 406.226 | 466.376 | 476.351 | 509.891 | 418.256 | 434.542 | 535.255 | 526.912 | 519.441 | 533.357 | 663.343 | 628.165 | 625.82 | 704.528 | 599.255 | 686.314 | 305.545 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 8,515.02 | 8,590.631 | 8,690.531 | 8,611.862 | 8,718.389 | 8,705.779 | 8,778.541 | 8,712.3 | 8,730.531 | 8,395.47 | 8,247.737 | 8,224.115 | 8,149.078 | 7,704.934 | 7,325.407 | 6,774.391 | 6,455.248 | 5,771.423 | 5,218.873 | 4,844.297 | 4,854.358 | 4,541.986 | 4,296.111 | 3,782.238 | 3,815.919 | 3,480.705 | 3,361.476 | 3,057.999 | 3,078.657 | 2,701.274 | 2,568.637 | 2,398.443 | 2,370.308 | 2,172.116 | 2,086.003 | 2,111.268 | 2,135.665 | 2,146.402 | 154.788 | 161.036 | 165.656 | 171.764 | 173.681 | 179.547 | 185.176 | 190.662 | 196.095 | 202.213 | 208.306 | 207.021 | 212.375 | 216.59 | 222.034 | 214.238 | 218.841 | 223.522 | 228.653 | 210.698 | 216.466 | 221.534 | 227.503 | 218.821 | 225.223 | 228.781 | 234.63 | 242.914 | 248.398 | 240.958 | 247.569 | 252.614 | 251.029 | 252.954 | 257.356 | 249.882 | 262.163 | 262.743 | 269.25 | 273.882 | 268.289 | 260.181 | 266.87 | 261.393 | 251.753 | 255.318 |
Goodwill
| 154.359 | 254.467 | 254.467 | 254.467 | 254.467 | 371.368 | 371.368 | 371.368 | 371.368 | 371.368 | 371.368 | 371.368 | 371.368 | 371.368 | 371.368 | 399.078 | 399.078 | 436.451 | 436.451 | 436.451 | 436.451 | 436.451 | 436.451 | 436.451 | 436.451 | 448.039 | 448.039 | 448.039 | 448.039 | 455.784 | 475.056 | 475.056 | 475.056 | 580.17 | 580.17 | 580.17 | 580.17 | 714.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 254.136 | 248.506 | 251.149 | 252.787 | 255.409 | 259.145 | 261.785 | 261.333 | 263.167 | 251.859 | 253.571 | 255.335 | 257.102 | 254.306 | 240.232 | 223.67 | 224.371 | 189.179 | 169.404 | 157.115 | 141.504 | 115.193 | 94.578 | 95.392 | 96.333 | 88.839 | 68.192 | 68.194 | 69.163 | 69.752 | 70.519 | 71.286 | 72.055 | 73.091 | 73.328 | 74.094 | 74.86 | 62.539 | 13.639 | 13.768 | 13.897 | 14.467 | 14.682 | 14.684 | 14.89 | 15.097 | 15.303 | 15.489 | 15.694 | 15.066 | 15.214 | 15.385 | 15.551 | 15.861 | 16.054 | 16.018 | 16.25 | 2.088 | 2.244 | 2.399 | 2.567 | 2.691 | 2.862 | 3.035 | 3.205 | 3.545 | 3.743 | 3.941 | 2.975 | 3.324 | 3.324 | 3.499 | 3.673 | 4.187 | 4.374 | 4.94 | 4.44 | 4.967 | 4.967 | 5.189 | 3.07 | 3.249 | 3.43 | 3.357 |
Goodwill en immateriële activa
| 408.495 | 502.973 | 505.616 | 507.254 | 509.876 | 630.513 | 633.152 | 632.7 | 634.534 | 623.226 | 624.939 | 626.703 | 628.47 | 625.673 | 611.6 | 622.748 | 623.449 | 625.63 | 605.854 | 593.565 | 577.954 | 551.643 | 531.028 | 531.842 | 532.784 | 536.879 | 516.231 | 516.233 | 517.202 | 525.536 | 545.576 | 546.343 | 547.111 | 653.261 | 653.497 | 654.264 | 655.03 | 777.037 | 13.639 | 13.768 | 13.897 | 14.467 | 14.682 | 14.684 | 14.89 | 15.097 | 15.303 | 15.489 | 15.694 | 15.066 | 15.214 | 15.385 | 15.551 | 15.861 | 16.054 | 16.018 | 16.25 | 2.088 | 2.244 | 2.399 | 2.567 | 2.691 | 2.862 | 3.035 | 3.205 | 3.545 | 3.743 | 3.941 | 2.975 | 3.324 | 3.324 | 3.499 | 3.673 | 4.187 | 4.374 | 4.94 | 4.44 | 4.967 | 4.967 | 5.189 | 3.07 | 3.249 | 3.43 | 3.357 |
Langetermijnbeleggingen
| 0 | 0 | 211.464 | 166.904 | 167.549 | 106.549 | 111.139 | 44.8 | 45.185 | 14.412 | 0 | 0 | 92.755 | 76.095 | 65.16 | 60.14 | 57.269 | 48.923 | 44.788 | 43.059 | 44.245 | 44.35 | 45.901 | 45.352 | 42.628 | 29.82 | 28.779 | 25.627 | 24.888 | 21.712 | 17.588 | 11.69 | 12.127 | 10.066 | 9.575 | 9.909 | 12.062 | 10.238 | 0.181 | 0.469 | 0.5 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 365.865 | 490.334 | 463.19 | 426.039 | 393.298 | 430.054 | 405.28 | 375.943 | 361.871 | 388.001 | 359.416 | 350.737 | 344.579 | 299.571 | 293.532 | 274.176 | 274.719 | 308.908 | 297.653 | 272.623 | 271.828 | 188.126 | 182.203 | 152.073 | 152.266 | 125.286 | 115.635 | 94.21 | 105.366 | 76.441 | 72.954 | 69.596 | 74.58 | 71.924 | 72.446 | 80.41 | 80.099 | 77.413 | 51.097 | 47.286 | 47.286 | 32.544 | 32.544 | 29.153 | 29.153 | 29.672 | 29.672 | 22.33 | 22.33 | 21.804 | 21.804 | 16.006 | 16.006 | 16.326 | 16.326 | 14.496 | 14.496 | 17.528 | 17.528 | 15.088 | 15.088 | 16.304 | 13.645 | 12.747 | 12.69 | 5.981 | 5.981 | 6.375 | 6.317 | 5.624 | 5.624 | 5.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 719.41 | 738.731 | 519.967 | 596.273 | 577.61 | 376.666 | 364.313 | 240.618 | 295.43 | 268.24 | 267.54 | 312.604 | 209.049 | 307.95 | 272.652 | 272.609 | 272.283 | 280.258 | 271.702 | 230.312 | 194.245 | 222.536 | 193.865 | 171.907 | 189.624 | 145.164 | 125.672 | 84.922 | 114.276 | 183.251 | 185.223 | 182.953 | 188.861 | 98.268 | 98.318 | 98.318 | 99.885 | 2.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0.082 | 0.082 | 0.415 | 0.361 | 0.16 | 0.193 | 0.243 | 0.293 | 0.347 | 0.382 | 0.432 | 0.491 | 0.549 | 0.582 | 0.678 | 0.72 | 0.763 | 0.78 | 0.814 | 0.847 | 0.938 | 0.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 10,008.79 | 10,322.669 | 10,390.769 | 10,308.332 | 10,366.723 | 10,249.561 | 10,292.425 | 10,006.362 | 10,067.551 | 9,689.349 | 9,499.632 | 9,514.158 | 9,423.93 | 9,014.224 | 8,568.351 | 8,004.064 | 7,682.968 | 7,035.142 | 6,438.87 | 5,983.856 | 5,942.63 | 5,548.642 | 5,249.11 | 4,683.412 | 4,733.221 | 4,317.853 | 4,147.792 | 3,778.992 | 3,840.389 | 3,508.213 | 3,389.978 | 3,209.025 | 3,192.987 | 3,005.635 | 2,919.838 | 2,954.169 | 2,982.741 | 3,013.278 | 219.705 | 222.56 | 227.339 | 218.857 | 220.989 | 223.465 | 229.3 | 235.512 | 241.151 | 240.113 | 246.412 | 243.972 | 249.474 | 248.062 | 253.671 | 246.84 | 251.581 | 254.197 | 259.593 | 230.558 | 236.532 | 239.367 | 245.539 | 238.248 | 242.221 | 245.113 | 251.107 | 253.119 | 258.843 | 252.037 | 257.642 | 262.376 | 260.824 | 262.947 | 261.902 | 254.069 | 266.537 | 267.682 | 273.69 | 278.85 | 273.257 | 265.37 | 269.94 | 264.641 | 255.183 | 258.675 |
Totaal activa
| 16,979.742 | 17,811.884 | 17,760.231 | 17,993.159 | 17,573.742 | 18,069.353 | 18,280.889 | 17,416.317 | 17,991.636 | 18,144.782 | 17,814.972 | 16,937.221 | 17,602.567 | 16,522.687 | 16,352.004 | 15,134.821 | 15,138.575 | 13,402.214 | 12,618.24 | 10,164.052 | 10,360.813 | 9,516.24 | 9,251.606 | 8,040.606 | 7,945.706 | 7,516.049 | 7,167.343 | 6,787.942 | 6,535.949 | 6,399.807 | 5,995.251 | 5,557.162 | 5,531.627 | 5,316.587 | 5,192.045 | 5,005.051 | 5,130.776 | 4,918.971 | 1,017.644 | 1,021.835 | 1,026.016 | 1,102.919 | 1,124.698 | 1,076.052 | 1,063.359 | 1,095.271 | 1,124.315 | 983.953 | 1,011.549 | 979.754 | 962.153 | 830.879 | 866.675 | 850.016 | 830.484 | 807.141 | 840.107 | 747.763 | 766.413 | 734.725 | 759.446 | 798.992 | 863.946 | 735.378 | 753.883 | 697.554 | 709.42 | 658.264 | 724.018 | 738.727 | 770.715 | 681.202 | 696.444 | 789.324 | 793.449 | 787.124 | 807.047 | 942.192 | 901.422 | 891.19 | 974.468 | 863.896 | 941.496 | 564.22 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,373.186 | 1,418.744 | 1,504.816 | 1,131.07 | 1,459.864 | 1,618.868 | 1,663.27 | 1,355.356 | 1,943.098 | 1,946.951 | 1,617.152 | 1,923.416 | 2,500.589 | 2,466.601 | 1,905.355 | 2,309.78 | 1,600.476 | 2,181.634 | 1,921.711 | 1,760.559 | 2,073.817 | 2,052.538 | 1,879.455 | 1,906.622 | 1,954.46 | 2,021.828 | 1,815.557 | 1,798.478 | 1,705.54 | 1,933 | 1,428.387 | 1,643.597 | 1,596.892 | 1,460.861 | 1,343.753 | 1,237.565 | 1,185.453 | 1,273.522 | 196.971 | 187.192 | 196.693 | 208.863 | 216.501 | 183.662 | 187.011 | 197.529 | 183.448 | 159.363 | 145.547 | 181.21 | 158.376 | 105.612 | 112.623 | 135.062 | 133.704 | 129.09 | 133.709 | 76.54 | 97.707 | 98.276 | 130.7 | 111.82 | 128.666 | 69.804 | 95.113 | 30.403 | 67.523 | 37.746 | 70.608 | 50.169 | 75.337 | 60.301 | 66.891 | 76.56 | 69.834 | 46.677 | 48.044 | 130.492 | 82.683 | 43.94 | 80.421 | 53.641 | 94.906 | 35.41 |
Kortlopende schulden
| 2,029.422 | 1,550.95 | 2,407.139 | 6,475.472 | 4,647.483 | 1,985.636 | 4,450.991 | 1,928.026 | 1,921.358 | 1,932.216 | 2,645.067 | 2,471.377 | 2,452.486 | 2,020.936 | 2,118.958 | 2,755.963 | 1,643.056 | 1,355.898 | 2,222.513 | 1,701.814 | 1,211.337 | 1,964.663 | 1,227.63 | 1,576.98 | 971.1 | 1,092.984 | 913.806 | 542.1 | 348.9 | 519.007 | 441.307 | 371.828 | 255.65 | 331.126 | 174.6 | 344.35 | 283.835 | 469.051 | 25 | 36 | 36.5 | 37 | 57 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 54 | 54 | 56.5 | 56.5 | 55 | 55 | 55 | 61.009 | 61.009 | 160.892 | 160.892 | 147.5 | 147.5 | 47.5 | 97.5 | 235.5 | 237.142 | 222.5 | 249 | 290.5 | 296.5 | 198.5 | 215.7 | 242.2 | 249.7 | 266.7 | 279.04 | 316 | 327.5 | 342.5 | 343 | 257 | 278 | 213 |
Belastingschulden
| 34.324 | 38.386 | 39.647 | 33.82 | 4.407 | 43.062 | 42.621 | 43.216 | 56.33 | 98.017 | 88.269 | 105.477 | 120.754 | 144.562 | 114.755 | 93.707 | 97.205 | 140.681 | 104.663 | 75.099 | 80.728 | 127.281 | 89.511 | 49.411 | 39.632 | 52.936 | 37.596 | 74.801 | 53.763 | 44.262 | 36.192 | 30.736 | 36.562 | 24.153 | 16.28 | 17.532 | 31.176 | 20.491 | 2.753 | -2.143 | -4.06 | -0.577 | 2.907 | 5.854 | 2.52 | -2.951 | -4.535 | -1.159 | 31.47 | 0.796 | 6.534 | -0.502 | 15.495 | 6.779 | 4.742 | 0.305 | 7.037 | 5.635 | 9.021 | -1.941 | 2.577 | 7.507 | -1.861 | 4.197 | 1.879 | 0.852 | 1.215 | -2.304 | 1.275 | 8.754 | 9.587 | 4.715 | 3.63 | 3.511 | 7.321 | 2.125 | -0.438 | 3.697 | -2.694 | 1.005 | 1.056 | 3.463 | 8.149 | 7.55 |
Uitgestelde opbrengsten
| 0 | 0 | 181.299 | 37.006 | 22.159 | 183.999 | 185.613 | 8.175 | 6.904 | 11.873 | 0 | 0 | 348.575 | 410.217 | 299.529 | 279.824 | 308.453 | 305.931 | 374.813 | 514.209 | 395.573 | 383.241 | 363.591 | 240.737 | 206.261 | 257.559 | 273.885 | 248.58 | 303.263 | 279.04 | 252.363 | 238.431 | 242.72 | 256.945 | 269.765 | 206.541 | 287.665 | 471.982 | 231.848 | 211.771 | 191.904 | 180.184 | 146.245 | 128.858 | 114.168 | 101.207 | 98.145 | 502.674 | 521.042 | 451.83 | 445.696 | 364.126 | 384.197 | 380.56 | 356.791 | 350.239 | 355.712 | 332.142 | 334.29 | 211.333 | 214.564 | 240.043 | 238.472 | 223.723 | 162.573 | 20.118 | 16.28 | 13.788 | 35.534 | 29.385 | 33.749 | 46.205 | 43.833 | 57.861 | 56.677 | 50.836 | 57.142 | 28.327 | 22.989 | 15.116 | 16.515 | 19.278 | 26.311 | 17.262 |
Overige kortlopende verplichtingen
| 2,839.229 | 3,282.556 | 3,020.953 | 256.095 | 1,109.446 | 2,127.821 | 300.405 | 2,613.87 | 2,269.904 | 2,313.708 | 2,811.744 | 2,323.164 | 2,617.342 | 2,088.571 | 2,500.464 | 1,108.563 | 2,634.829 | 1,292.878 | 317.132 | 1,393.134 | 1,280.035 | 281.663 | 1,247.71 | 218.012 | 675.923 | 247.778 | 409.168 | 513.522 | 581.177 | 11.319 | 677.608 | -11.467 | 358.706 | 0.233 | 444.753 | 203.304 | 363.828 | 462.534 | 236.803 | 16.27 | 206.851 | 190.735 | 163.091 | 140.438 | 116.369 | 123.849 | 158.869 | 516.402 | 497.931 | 480.166 | 462.805 | 404.878 | 399.172 | 383.14 | 367.248 | 362.628 | 372.289 | 336.333 | 335.458 | 219.88 | 195.653 | 250.674 | 299.584 | 323.309 | 270.819 | 120.736 | 77.897 | 59.696 | 53.071 | 34.019 | 37.641 | 71.725 | 65.938 | 97.908 | 88.767 | 87.959 | 76.443 | 57.959 | 56.774 | 38.418 | 68.073 | 39.183 | 40.199 | 42.741 |
Totaal kortlopende verplichtingen
| 6,276.162 | 6,290.636 | 7,153.854 | 7,896.456 | 7,221.2 | 5,959.387 | 6,457.286 | 5,940.468 | 6,197.594 | 6,302.764 | 7,162.232 | 6,823.434 | 7,691.171 | 6,757.816 | 6,639.533 | 5,357.395 | 5,975.566 | 4,992.876 | 4,566.019 | 4,405.02 | 4,645.917 | 4,426.145 | 4,444.306 | 3,751.025 | 3,641.116 | 3,415.526 | 3,176.127 | 2,928.901 | 2,689.38 | 2,786.628 | 2,583.494 | 2,273.125 | 2,247.81 | 2,073.319 | 1,979.386 | 1,802.751 | 1,864.293 | 2,225.598 | 461.527 | 449.09 | 435.984 | 436.02 | 439.499 | 374.954 | 350.9 | 363.427 | 382.782 | 719.606 | 719.948 | 707.173 | 681.715 | 563.988 | 583.789 | 581.481 | 560.694 | 547.022 | 568.035 | 479.517 | 503.196 | 477.107 | 489.822 | 517.501 | 573.89 | 444.81 | 465.311 | 387.491 | 383.777 | 317.638 | 373.953 | 383.442 | 419.066 | 335.24 | 352.159 | 420.179 | 415.622 | 403.461 | 403.088 | 508.148 | 464.263 | 425.863 | 492.55 | 353.286 | 421.254 | 298.701 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,702.701 | 4,007.492 | 4,764.944 | 4,809.257 | 4,125.631 | 5,375.229 | 5,068.069 | 4,639.763 | 4,666.562 | 4,624.138 | 3,447.823 | 2,784.107 | 2,349.934 | 2,776.525 | 2,857.798 | 3,064.414 | 1,905.474 | 2,621.465 | 2,480.384 | 1,869.49 | 1,764.352 | 1,295.82 | 1,207.204 | 857.562 | 884.988 | 762.369 | 709.444 | 643.237 | 623.809 | 8.4 | 155.029 | 8.4 | 8.9 | 9.9 | 1.119 | 115.975 | 158.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.352 | 0.352 | 0.352 | 0.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.5 | 36.5 | 44.5 |
Uitgestelde opbrengsten niet-vlottend
| 10.859 | 10.876 | 10.892 | 10.908 | 9.724 | 9.494 | 8.518 | 7.543 | 5.912 | 2.009 | 1.838 | 1.848 | 1.857 | 1.866 | 1.928 | 1.928 | 0.995 | 0 | 437.264 | 0 | 0 | 0 | 975.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 59.953 | 245.148 | 250.786 | 251.158 | 253.846 | 267.135 | 266.554 | 264.632 | 265.878 | 240.15 | 239.566 | 240.357 | 243.901 | 184.956 | 184.65 | 186.603 | 187.051 | 148.019 | 147.526 | 146.903 | 147.09 | 35.943 | 35.406 | 34.754 | 34.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,652.844 | 2,622.228 | 748.839 | 0 | 690.911 | 799.913 | 705.254 | 688.122 | 851.516 | 965.441 | 975.515 | 1,039.75 | 1,217.591 | 641.833 | 593.492 | 639.551 | 1,589.745 | 0 | 0.08 | 0 | 0.101 | 0 | 0.174 | 0 | 0.148 | 0 | 0.171 | 0 | 1.804 | 320.006 | 4.426 | 84.671 | 80.807 | 51.334 | 70.828 | 0 | 0 | 193.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,426.357 | 6,885.744 | 5,764.57 | 5,071.323 | 5,080.112 | 6,451.772 | 6,039.876 | 5,600.059 | 5,783.957 | 5,831.737 | 4,662.904 | 4,066.062 | 3,811.425 | 3,605.18 | 3,635.94 | 3,892.496 | 3,344.824 | 2,769.483 | 2,627.991 | 2,016.393 | 1,911.543 | 1,331.763 | 1,242.784 | 892.317 | 919.739 | 762.369 | 709.615 | 643.237 | 625.613 | 328.406 | 159.455 | 93.071 | 89.707 | 61.234 | 71.948 | 115.975 | 158.591 | 193.276 | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.352 | 0.352 | 0.352 | 0.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.5 | 36.5 | 44.5 |
Totaal passiva
| 12,702.518 | 13,176.38 | 12,918.423 | 12,967.779 | 12,301.313 | 12,411.159 | 12,497.163 | 11,540.527 | 11,981.551 | 12,134.501 | 11,825.136 | 10,889.496 | 11,502.596 | 10,362.996 | 10,275.473 | 9,249.891 | 9,320.39 | 7,762.36 | 7,194.01 | 6,421.413 | 6,557.46 | 5,757.908 | 5,687.09 | 4,643.341 | 4,560.855 | 4,177.895 | 3,885.742 | 3,572.138 | 3,314.993 | 3,115.035 | 2,742.948 | 2,366.196 | 2,337.517 | 2,134.553 | 2,051.334 | 1,918.726 | 2,022.884 | 2,418.874 | 461.577 | 449.14 | 436.034 | 436.02 | 439.499 | 374.954 | 350.9 | 363.427 | 382.782 | 719.606 | 719.948 | 707.173 | 681.715 | 563.988 | 583.789 | 581.481 | 560.694 | 547.022 | 568.035 | 479.517 | 503.196 | 477.107 | 489.822 | 517.501 | 573.89 | 444.81 | 465.311 | 387.843 | 384.129 | 317.99 | 374.305 | 383.442 | 419.066 | 335.24 | 352.159 | 420.179 | 415.622 | 403.461 | 403.088 | 508.148 | 464.263 | 425.863 | 492.55 | 376.786 | 457.754 | 343.201 |
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 |
Gewone aandelen
| 1,257.044 | 1,257.044 | 1,257.044 | 1,257.044 | 1,257.044 | 1,257.044 | 1,257.044 | 1,257.044 | 1,257.044 | 1,257.044 | 1,257.044 | 966.957 | 966.957 | 966.957 | 966.957 | 966.957 | 966.957 | 966.957 | 966.957 | 827.793 | 827.793 | 827.793 | 827.793 | 827.793 | 827.793 | 827.793 | 827.793 | 636.764 | 636.764 | 636.764 | 636.764 | 636.764 | 636.764 | 636.764 | 636.764 | 636.764 | 636.764 | 548.814 | 241.556 | 241.556 | 241.556 | 241.556 | 241.556 | 241.556 | 241.556 | 241.556 | 241.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 141.556 | 101.556 |
Ingehouden winsten
| -681.317 | -320.709 | -113.999 | 68.614 | 307.123 | 701.107 | 828.102 | 917.839 | 1,051.22 | 1,049.727 | 1,031.105 | 1,090.328 | 1,144.259 | 1,237.914 | 1,156.913 | 967.447 | 901.608 | 723.562 | 509.785 | 287.205 | 348.336 | 301.497 | 107.638 | -58.547 | -70.239 | -117.228 | -174.472 | -239.862 | -234.007 | -167.352 | -199.992 | -260.791 | -256.525 | -268.243 | -307.447 | -361.134 | -338.725 | -342.168 | -379.384 | -362.484 | -344.812 | -263.03 | -244.051 | -227.514 | -216.968 | -196.181 | -182.201 | -144.371 | -117.116 | -136.136 | -126.426 | -139.972 | -123.978 | -138.329 | -137.074 | -146.745 | -134.791 | -147.678 | -152.707 | -158.307 | -146.301 | -134.434 | -125.868 | -125.356 | -127.353 | -106.214 | -90.634 | -75.651 | -66.212 | -60.14 | -63.775 | -69.962 | -71.64 | -46.779 | -38.098 | -32.261 | -11.965 | 18.12 | 21.235 | 49.402 | 65.994 | 74.831 | 71.463 | 51.413 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 86.219 | 3,699.721 | 85.995 | 3,698.822 | 84.821 | 3,699.626 | 87.956 | 3,700.308 | 85.924 | 3,987.197 | 82.833 | 3,950.545 | 45.953 | 3,946.294 | 13.646 | 12.389 | 10.571 | 9.047 | 8.765 | 9.873 | 9.795 | 8.716 | 7.878 | 8.584 | 8.546 | 8.667 | 8.278 | 8.365 | 8.713 | 9.028 | 8.581 | 8.327 | 7.704 | 7.045 | 6.626 | 6.649 | 4.835 | 4.563 | 4.178 | 2.957 | 2.279 | 1.64 | 2.456 | 1.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,701.497 | 3,699.169 | 3,612.543 | 0 | 3,698.538 | 0 | 3,697.363 | 0 | 3,613.236 | 0 | 3,698.466 | 0 | 3,902.63 | 0 | 3,902.63 | 0 | 3,902.63 | 0 | 3,942.903 | 0 | 2,622.277 | 2,623.385 | 2,583.999 | 2,622.228 | 2,597.013 | 2,597.013 | 2,622.058 | 2,813.208 | 2,775.028 | 2,812.906 | 2,788.043 | 2,813.569 | 2,775.028 | 2,812.739 | 2,802.936 | 2,809.981 | 2,809.853 | 2,270.303 | 693.895 | 672.561 | 672.561 | 688.372 | 668.917 | 687.056 | 687.872 | 668.917 | 682.177 | 267.162 | 267.162 | 250.663 | 265.308 | 265.308 | 265.308 | 265.308 | 265.308 | 265.308 | 265.308 | 274.368 | 274.368 | 274.368 | 334.97 | 274.368 | 274.368 | 274.368 | 274.736 | 274.368 | 274.368 | 274.368 | 274.368 | 273.868 | 273.868 | 274.368 | 279.924 | 274.368 | 274.368 | 274.368 | 274.368 | 274.368 | 274.368 | 274.368 | 274.368 | 270.723 | 270.723 | 68.049 |
Totaal eigen vermogen van aandeelhouders
| 4,277.224 | 4,635.505 | 4,841.807 | 5,025.379 | 5,262.704 | 5,656.973 | 5,782.509 | 5,874.51 | 6,008.762 | 6,007.079 | 5,986.616 | 6,044.482 | 6,096.678 | 6,155.415 | 6,072.452 | 5,880.698 | 5,813.847 | 5,635.051 | 5,419.645 | 3,737.557 | 3,798.406 | 3,752.675 | 3,558.738 | 3,391.475 | 3,378.943 | 3,332.661 | 3,275.38 | 3,210.11 | 3,215.577 | 3,282.318 | 3,250.027 | 3,189.542 | 3,193.361 | 3,181.26 | 3,139.958 | 3,085.611 | 3,107.891 | 2,500.097 | 556.067 | 572.695 | 589.982 | 666.898 | 685.2 | 701.098 | 712.46 | 731.844 | 741.532 | 264.347 | 291.601 | 272.581 | 280.437 | 266.892 | 282.885 | 268.535 | 269.79 | 260.119 | 272.072 | 268.246 | 263.218 | 257.618 | 269.624 | 281.491 | 290.056 | 290.568 | 288.571 | 309.711 | 325.29 | 340.273 | 349.712 | 355.285 | 351.649 | 345.962 | 344.284 | 369.146 | 377.827 | 383.663 | 403.959 | 434.044 | 437.16 | 465.327 | 481.918 | 487.11 | 483.742 | 221.018 |
Totaal eigen vermogen
| 4,277.224 | 4,635.505 | 4,841.807 | 5,025.379 | 5,262.704 | 5,658.194 | 5,783.726 | 5,875.79 | 6,010.085 | 6,010.28 | 5,989.836 | 6,047.725 | 6,099.971 | 6,159.691 | 6,076.532 | 5,884.93 | 5,818.184 | 5,639.855 | 5,424.23 | 3,742.638 | 3,803.353 | 3,758.333 | 3,564.515 | 3,397.264 | 3,384.851 | 3,338.154 | 3,281.601 | 3,215.804 | 3,220.956 | 3,284.772 | 3,252.302 | 3,190.966 | 3,194.109 | 3,182.035 | 3,140.711 | 3,086.325 | 3,107.891 | 2,500.097 | 556.067 | 572.695 | 589.982 | 666.898 | 685.2 | 701.098 | 712.46 | 731.844 | 741.532 | 264.347 | 291.601 | 272.581 | 280.437 | 266.892 | 282.885 | 268.535 | 269.79 | 260.119 | 272.072 | 268.246 | 263.218 | 257.618 | 269.624 | 281.491 | 290.056 | 290.568 | 288.571 | 309.711 | 325.29 | 340.273 | 349.712 | 355.285 | 351.649 | 345.962 | 344.284 | 369.146 | 377.827 | 383.663 | 403.959 | 434.044 | 437.16 | 465.327 | 481.918 | 487.11 | 483.742 | 221.018 |
Totaal passiva en aandeelhoudersvermogen
| 16,979.742 | 17,811.884 | 17,760.231 | 17,993.159 | 17,573.742 | 18,069.353 | 18,280.889 | 17,416.317 | 17,991.636 | 18,144.782 | 17,814.972 | 16,937.221 | 17,602.567 | 16,522.687 | 16,352.004 | 15,134.821 | 15,138.575 | 13,402.214 | 12,618.24 | 10,164.052 | 10,360.813 | 9,516.24 | 9,251.606 | 8,040.606 | 7,945.706 | 7,516.049 | 7,167.343 | 6,787.942 | 6,535.949 | 6,399.807 | 5,995.251 | 5,557.162 | 5,531.627 | 5,316.587 | 5,192.045 | 5,005.051 | 5,130.776 | 4,918.971 | 1,017.644 | 1,021.835 | 1,026.016 | 1,102.919 | 1,124.698 | 1,076.052 | 1,063.359 | 1,095.271 | 1,124.315 | 983.953 | 1,011.549 | 979.754 | 962.153 | 830.879 | 866.675 | 850.016 | 830.484 | 807.141 | 840.107 | 747.763 | 766.413 | 734.725 | 759.446 | 798.992 | 863.946 | 735.378 | 753.883 | 697.554 | 709.42 | 658.264 | 724.018 | 738.727 | 770.715 | 681.202 | 696.444 | 789.324 | 793.449 | 787.124 | 807.047 | 942.192 | 901.422 | 891.19 | 974.468 | 863.896 | 941.496 | 564.22 |