
Jinling Hotel Corporation, Ltd.
SSE:601007.SS
7.17 (CNY) • At close May 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 548.489 | 291.056 | 290.461 | 384.285 | 501.877 | 248.949 | 368.818 | 350.874 | 254.48 | 411.331 | 343.151 | 309.551 | 518.835 | 450.542 | 463.968 | 532.141 | 351.344 | 305.037 | 431.522 | 315.588 | 291.373 | 518.721 | 201.471 | 277.623 | 246.951 | 244.334 | 193.362 | 238.371 | 220.547 | 205.061 | 251.928 | 336.284 | 250.811 | 318.165 | 348.746 | 274.764 | 414.412 | 474.4 | 358.555 | 397.599 | 428.31 | 387.238 | 335.415 | 376.952 | 307.67 | 485.597 | 293.259 | 357.641 | 406.531 | 493.11 | 627.886 | 619.045 | 485.18 | 580.088 | 403.831 | 413.883 | 492.901 | 546.77 | 524.582 | 479.739 | 433.789 | 439.48 | 449.768 | 500.589 | 441.946 | 495.54 | 502.443 | 496.153 | 495.316 | 500.903 | 474.627 | 548.901 | 532.934 | 97.87 | 103.246 |
Kortetermijnbeleggingen
| 134.719 | 264.122 | 356.869 | 374.28 | 490.448 | 549.999 | 665.616 | 646.091 | 655.502 | 502.467 | 603.367 | 568.156 | 454.488 | 397.96 | 411.703 | 240.917 | 302.734 | 274.835 | 270 | 220 | 241 | 0 | 200 | 95.039 | 94.13 | 126.391 | 113.091 | 71.741 | 134.364 | 117.488 | 100.824 | 79.845 | 129.126 | 93.296 | 101.356 | 150.349 | 79.124 | 181.142 | 178.682 | 135.523 | 99.886 | 75.68 | 80.328 | 79.033 | 79.234 | 28.291 | 27.952 | 7.757 | 8.178 | 7.935 | 7.842 | 7.995 | 8.283 | 8.164 | 8.16 | 7.752 | 93.108 | 89.883 | 89.213 | 86.569 | 86.083 | 86.399 | 85.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.219 | -0.214 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 683.207 | 555.178 | 647.331 | 758.565 | 992.326 | 798.947 | 1,034.433 | 996.966 | 909.982 | 913.798 | 946.518 | 877.707 | 973.323 | 848.502 | 875.671 | 773.058 | 654.078 | 579.872 | 701.522 | 535.588 | 532.373 | 518.721 | 401.471 | 372.662 | 341.081 | 370.724 | 306.453 | 310.112 | 354.911 | 322.549 | 352.752 | 416.129 | 379.937 | 411.461 | 450.102 | 425.113 | 493.535 | 655.542 | 537.236 | 533.122 | 528.196 | 462.918 | 415.744 | 455.984 | 386.904 | 513.889 | 321.21 | 365.398 | 414.709 | 501.045 | 635.729 | 627.04 | 493.463 | 588.252 | 411.991 | 421.635 | 586.009 | 636.653 | 613.794 | 566.308 | 519.872 | 525.879 | 534.887 | 500.589 | 441.946 | 495.54 | 502.443 | 496.153 | 495.316 | 500.903 | 476.847 | 548.901 | 532.934 | 97.87 | 103.246 |
Nettovorderingen
| 96.561 | 91.858 | 108.838 | 96.012 | 126.967 | 62.216 | 84.147 | 111.843 | 100.15 | 110.199 | 108.117 | 128.011 | 100.833 | 83.876 | 86.151 | 73.852 | 45.591 | 61.731 | 44.756 | 48.478 | 51.956 | 43.284 | 72.816 | 52.278 | 60.172 | 0.523 | 60.373 | 51.69 | 58.016 | 72.892 | 62.149 | 57.794 | 51.401 | 52.517 | 56.638 | 70.13 | 63.22 | 54.757 | 59.973 | 56.268 | 55.405 | 83.71 | 47.981 | 49.544 | 55.321 | 55.731 | 55.062 | 64.524 | 57.962 | 76.07 | 70.459 | 67.644 | 69.096 | 64.328 | 136.725 | 55.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.386 | 0 | 0 | 0 |
Voorraad
| 684.138 | 563.316 | 615.365 | 600.107 | 552.267 | 518.123 | 624.057 | 591.209 | 600.903 | 624.133 | 517.506 | 485.396 | 485.809 | 452.618 | 543.619 | 564.824 | 487.765 | 426.884 | 435.687 | 384.452 | 395.345 | 363.096 | 357.365 | 367.265 | 393.711 | 325.902 | 335.88 | 313.221 | 286.525 | 257.036 | 281.692 | 273.409 | 264.689 | 256.681 | 254.354 | 236.966 | 234.493 | 227.313 | 228.699 | 236.38 | 231.464 | 232.122 | 249.99 | 247.362 | 248.453 | 247.466 | 246.603 | 252.433 | 240.835 | 234.299 | 197.565 | 211.785 | 183.714 | 182.583 | 152.454 | 154.188 | 133.353 | 139.909 | 115.069 | 108.818 | 96.868 | 92.385 | 57.368 | 61.777 | 44.711 | 56.377 | 35.786 | 36.526 | 31.926 | 36.215 | 26.972 | 16.921 | 25.38 | 20.782 | 21.31 |
Overige vlottende activa
| 123.957 | 174.862 | 127.462 | 108.772 | 252.409 | 75.96 | 99.476 | 159.687 | 307.144 | 364.064 | 129.901 | 172.94 | 221.492 | 178.616 | 169.415 | 255.535 | 74.477 | 230.702 | 79.867 | 112.649 | 200.95 | 320.981 | 185.745 | 136.493 | 179.997 | 288.99 | 157.131 | 41.123 | 182.333 | 129.409 | 144.521 | 42.956 | 105.826 | 106.527 | 104.527 | 155.566 | 303.612 | 74.65 | 168.115 | 160.059 | 134.673 | 136.719 | 142.633 | 127.968 | 131.367 | 138.433 | 136.399 | 139.002 | 100.793 | 99.074 | 196.504 | 209.567 | 340.024 | 351.018 | 268.601 | 260.107 | 118.143 | 98.148 | 77.253 | 85.567 | 86.496 | 82.306 | 87.581 | 41.573 | 53.767 | 48.326 | 42.009 | 35.234 | 36.255 | 32.221 | 34.643 | 25.59 | 17.391 | 55.491 | 29.801 |
Totaal vlottende activa
| 1,587.863 | 1,385.214 | 1,498.996 | 1,692.508 | 1,923.969 | 1,482.975 | 1,873.845 | 1,859.705 | 1,818.029 | 2,012.193 | 1,702.042 | 1,664.053 | 1,781.457 | 1,563.612 | 1,674.856 | 1,667.27 | 1,283.097 | 1,299.19 | 1,275.215 | 1,195.09 | 1,180.624 | 1,246.082 | 1,017.398 | 965.93 | 974.961 | 986.14 | 859.838 | 781.465 | 881.785 | 781.886 | 841.114 | 790.288 | 801.853 | 857.532 | 865.621 | 928.016 | 1,031.641 | 993.671 | 994.023 | 985.829 | 949.738 | 915.469 | 879.132 | 880.858 | 822.046 | 955.519 | 759.274 | 821.356 | 837.896 | 910.489 | 1,116.43 | 1,116.036 | 1,086.298 | 1,186.181 | 901.17 | 891.734 | 837.505 | 874.71 | 806.116 | 760.694 | 703.236 | 700.57 | 679.835 | 603.939 | 540.424 | 600.243 | 580.238 | 567.914 | 563.497 | 569.339 | 538.462 | 591.412 | 575.705 | 174.144 | 154.357 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,036.045 | 1,053.131 | 1,220.842 | 1,238.273 | 1,256.172 | 1,278.667 | 1,305.639 | 1,309.978 | 1,332.673 | 1,336.364 | 1,329.79 | 1,337.798 | 1,326.971 | 1,348.181 | 1,313.934 | 1,337.821 | 1,356.23 | 1,144.774 | 1,160.236 | 1,174.708 | 1,190.271 | 1,205.32 | 1,220.883 | 1,235.516 | 1,250.122 | 1,265.328 | 1,279.662 | 1,293.588 | 1,306.778 | 1,321.54 | 1,335.164 | 1,349.028 | 1,320.958 | 1,357.888 | 1,343.158 | 1,353.127 | 1,364.234 | 1,377.227 | 1,470.536 | 1,483.035 | 1,517.087 | 1,512.457 | 2,101.567 | 2,062.981 | 2,019.676 | 1,933.815 | 1,732.783 | 1,597.716 | 1,471.156 | 1,392.009 | 1,308.944 | 1,230.818 | 1,131.103 | 1,081.103 | 1,027.939 | 957.612 | 887.53 | 840.388 | 815.961 | 761.404 | 730.874 | 723.034 | 666.107 | 657.973 | 651.779 | 631.383 | 623.967 | 626.039 | 554.799 | 555.812 | 546.137 | 366.435 | 366.193 | 288.053 | 293.759 |
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 | 0.054 | 0.054 | 0 | 0 | 0 |
Immateriële activa
| 305.017 | 308.687 | 311.7 | 315.46 | 318.715 | 322.545 | 325.988 | 327.347 | 330.621 | 334.424 | 337.674 | 341.21 | 344.071 | 347.175 | 346.655 | 350.229 | 353.555 | 356.852 | 357.448 | 360.987 | 364.245 | 367.375 | 367.883 | 370.613 | 373.352 | 376.816 | 378.524 | 381.464 | 384.432 | 387.401 | 390.37 | 393.339 | 396.278 | 399.246 | 398.962 | 404.919 | 407.852 | 410.829 | 413.976 | 416.867 | 400.376 | 422.649 | 10.805 | 9.475 | 9.518 | 9.562 | 9.861 | 9.905 | 9.948 | 9.992 | 25.208 | 25.252 | 19.37 | 17.614 | 17.582 | 17.626 | 17.669 | 17.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 305.017 | 308.687 | 311.7 | 315.46 | 318.715 | 322.545 | 325.988 | 327.347 | 330.621 | 334.424 | 337.674 | 341.21 | 344.071 | 347.175 | 346.655 | 350.229 | 353.555 | 356.852 | 357.448 | 360.987 | 364.245 | 367.375 | 367.883 | 370.613 | 373.352 | 376.816 | 378.524 | 381.464 | 384.432 | 387.401 | 390.37 | 393.339 | 396.278 | 399.246 | 398.962 | 404.919 | 407.852 | 410.829 | 413.976 | 416.867 | 400.376 | 422.649 | 10.805 | 9.475 | 9.518 | 9.562 | 9.861 | 9.905 | 9.948 | 9.992 | 25.208 | 25.252 | 19.37 | 17.614 | 17.582 | 17.626 | 17.669 | 17.713 | 0 | 0 | -0 | 0 | 85.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0.054 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 56.776 | -52.256 | -69.442 | 1.236 | -404.08 | 377.922 | -579.541 | -560.017 | -568.301 | -415.507 | -524.224 | -489.278 | -375.551 | -319.406 | -332.273 | -163.061 | -224.734 | -220.835 | -216 | -166 | -178.706 | 62.294 | -137.773 | 8.878 | 9.243 | -22.97 | -10.886 | 30.682 | -37.116 | -19.774 | -15.374 | -0.074 | -71.76 | -35.701 | -36.905 | -86.682 | 5.565 | -95.359 | -111.48 | -71.188 | -24.137 | 0.514 | -14.306 | 6.525 | 22.492 | 69.402 | 76.172 | 104.402 | 129.67 | 130.571 | 98.299 | 86.794 | 88.766 | 89.62 | 55.607 | 84.577 | 1.812 | 6.609 | -12.564 | -4.255 | -2.484 | -0.211 | -10.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.942 | 72.793 | 0 | 0 | 0 |
Belastingvorderingen
| 30.67 | 31.6 | 88.567 | 87.347 | 88.666 | 88.973 | 11.01 | 13.694 | 15.902 | 15.963 | 14.251 | 13.661 | 9.997 | 9.593 | 8.738 | 8.904 | 8.418 | 8.429 | 7.08 | 7.139 | 6.592 | 6.477 | 6.041 | 5.726 | 5.175 | 4.875 | 1.601 | 2.025 | 1.656 | 1.668 | 2.655 | 2.08 | 2.236 | 2.623 | 3.216 | 4.511 | 4.117 | 4.485 | 6.268 | 4.97 | 5.285 | 5.765 | 7.652 | 7.672 | 7.808 | 7.901 | 12.731 | 12.601 | 12.827 | 12.843 | 9.694 | 9.517 | 9.411 | 9.536 | 6.196 | 6.069 | 0.55 | 0.549 | 0.344 | 0.346 | 0.347 | 0.345 | 0.788 | 0.407 | 0.359 | 0.301 | 0.658 | 0.603 | 0.607 | 0.631 | 0.355 | 0.31 | 0.128 | 0 | 0 |
Overige niet-vlottende activa
| 458.488 | 592.749 | 672.641 | 694.127 | 814.417 | 15.992 | 974.617 | 955.795 | 967.648 | 817.082 | 919.597 | 887.692 | 811.973 | 758.373 | 738.628 | 571.679 | 632.707 | 606.017 | 604.163 | 557.162 | 580.999 | 342.419 | 544.997 | 442.466 | 444.404 | 479.333 | 469.661 | 431.825 | 498.606 | 485.39 | 473.388 | 456.363 | 531.231 | 477.607 | 502.095 | 554.806 | 444.165 | 548.989 | 467.087 | 426.222 | 392.871 | 370.841 | 86.419 | 84.083 | 81.151 | 28.91 | 27.952 | 7.757 | 8.178 | 7.935 | 7.842 | 7.995 | 8.283 | 8.164 | 8.16 | 7.752 | 93.108 | 89.883 | 89.213 | 86.569 | 86.083 | 86.399 | -0.074 | 82.366 | 78.867 | 54.907 | 50.211 | 53.187 | 55.061 | 58.158 | 2.322 | -0.091 | 69.875 | 69.433 | 72.019 |
Totaal niet-vlottende activa
| 1,886.997 | 1,933.91 | 2,224.308 | 2,336.444 | 2,073.889 | 2,084.098 | 2,037.712 | 2,046.796 | 2,078.543 | 2,088.325 | 2,077.089 | 2,091.083 | 2,117.461 | 2,143.915 | 2,075.682 | 2,105.573 | 2,126.175 | 1,895.238 | 1,912.927 | 1,933.997 | 1,963.401 | 1,983.885 | 2,002.03 | 2,063.199 | 2,082.295 | 2,103.382 | 2,118.561 | 2,139.584 | 2,154.356 | 2,176.226 | 2,186.203 | 2,200.736 | 2,178.943 | 2,201.663 | 2,210.525 | 2,230.681 | 2,225.934 | 2,246.17 | 2,246.387 | 2,259.906 | 2,291.481 | 2,312.226 | 2,192.137 | 2,170.736 | 2,140.645 | 2,049.589 | 1,859.499 | 1,732.382 | 1,631.78 | 1,553.35 | 1,449.989 | 1,360.376 | 1,256.934 | 1,206.036 | 1,115.484 | 1,073.635 | 1,000.669 | 955.141 | 892.954 | 844.064 | 814.82 | 809.567 | 741.558 | 740.746 | 731.005 | 686.59 | 674.837 | 679.829 | 610.467 | 614.602 | 622.809 | 439.5 | 436.196 | 357.486 | 365.778 |
Totaal activa
| 3,474.861 | 3,319.124 | 3,723.304 | 4,028.953 | 3,997.858 | 3,567.073 | 3,911.557 | 3,906.502 | 3,896.572 | 4,100.519 | 3,779.131 | 3,755.137 | 3,898.918 | 3,707.527 | 3,750.538 | 3,772.842 | 3,409.272 | 3,194.428 | 3,188.142 | 3,129.087 | 3,144.026 | 3,229.967 | 3,019.428 | 3,029.129 | 3,057.256 | 3,089.522 | 2,978.399 | 2,921.049 | 3,036.141 | 2,958.113 | 3,027.317 | 2,991.024 | 2,980.796 | 3,059.196 | 3,076.146 | 3,158.697 | 3,257.575 | 3,239.842 | 3,240.41 | 3,245.735 | 3,241.219 | 3,227.694 | 3,071.269 | 3,051.594 | 2,962.691 | 3,005.108 | 2,618.773 | 2,553.738 | 2,469.676 | 2,463.838 | 2,566.419 | 2,476.412 | 2,343.232 | 2,392.217 | 2,016.655 | 1,965.37 | 1,838.174 | 1,829.85 | 1,699.07 | 1,604.758 | 1,518.056 | 1,510.137 | 1,421.394 | 1,344.685 | 1,271.429 | 1,286.833 | 1,255.074 | 1,247.743 | 1,173.964 | 1,183.941 | 1,161.271 | 1,030.912 | 1,011.901 | 531.63 | 520.135 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 308.056 | 255.658 | 59.237 | 552.745 | 505.35 | 99.393 | 498.218 | 507.192 | 538.172 | 719.56 | 484.509 | 428.893 | 566.754 | 340.658 | 398.607 | 413.31 | 277.492 | 279.78 | 333.072 | 300.591 | 97.212 | 113.777 | 190.674 | 146.31 | 195.914 | 233.429 | 155.23 | 152.074 | 194.75 | 118.982 | 174.074 | 127.776 | 145.069 | 198.533 | 138.666 | 176.709 | 213.188 | 192.966 | 215.469 | 214.277 | 227.064 | 324.433 | 208.538 | 206.52 | 229.99 | 262.487 | 125.661 | 148.691 | 98.634 | 124.76 | 115.929 | 92.774 | 69.261 | 129.359 | 128.212 | 98.589 | 74.554 | 80.616 | 89.758 | 68.427 | 44.334 | 50.341 | 21.841 | 24.248 | 17.014 | 24.318 | 15.276 | 18.047 | 13.352 | 19.39 | 16.022 | 14.109 | 15.119 | 18.348 | 20.153 |
Kortlopende schulden
| 276.863 | 152.745 | 179.865 | 108.093 | 138.603 | 95.42 | 166.686 | 467.443 | 130.422 | 140.991 | 96.185 | 106.5 | 72.235 | 82.235 | 43 | 62.632 | 122.265 | 104.375 | 39.948 | 28 | 66.456 | 82.438 | 46 | 69.235 | 26 | 27 | 15 | 10 | 5 | 6.13 | 17.939 | 14.506 | 8.65 | 19.556 | 9.85 | 27.84 | 34.23 | 34.73 | 16.2 | -180.786 | 19.65 | 60.48 | 25 | 19.9 | 25.499 | 27.121 | 22 | 22 | 46.084 | 54.064 | 54.275 | 48.96 | 43.707 | 37.933 | 20.514 | 30 | 20 | 20 | 20 | 20 | 20 | 0 | 2.2 | 2.2 | 2.2 | 2.2 | 1.9 | 1.9 | 31.9 | 31.9 | 30 | 30 | 30 | 0 | 0 |
Belastingschulden
| 17.309 | 19.087 | 19.234 | 10.802 | 23.339 | 14.119 | 20.397 | 15.613 | 16.842 | 21.936 | 16.587 | 11.59 | 14.713 | 38.508 | 14.313 | 17.821 | 9.18 | 21.098 | 14.966 | 12.929 | 13.507 | 24.317 | 14.629 | 22.791 | 15.033 | 20.476 | 15.505 | 21.217 | 15.93 | 22.728 | 17.337 | 13.378 | 14.674 | 17.338 | 13.426 | 13.399 | 8.859 | 10.014 | 12.436 | 11.27 | 10.989 | 11.742 | 7.857 | 7.822 | 6.837 | 12.115 | 11.354 | 14.599 | 11.008 | 18.534 | 10.777 | 6.155 | 8.162 | 25.593 | 18.056 | 8.279 | 8.604 | 18.022 | 9.587 | 6.029 | 9.66 | 16.063 | 11.553 | 4.671 | 5.001 | 10.355 | 6.943 | 9.847 | 5.816 | 14.344 | 11.696 | 10.115 | 11.907 | 12.839 | 11.515 |
Uitgestelde opbrengsten
| 0 | 0 | 85.634 | 606.034 | 543.308 | 99.307 | 554.61 | 598.566 | 90.776 | 92 | 97.417 | 0 | 0 | 594.9 | 655.889 | 629.274 | 352.354 | 353.047 | 294.583 | 278.246 | 299.091 | 216.695 | 183.632 | 248.152 | 190.201 | 198.826 | 196.24 | 173.862 | 168.231 | 178.345 | 156.324 | 142.632 | 134.967 | 141.411 | 121.673 | 126.028 | 122.274 | 131.901 | 133.746 | 127.151 | 115.233 | 122.805 | 134.328 | 111.635 | 103.53 | 121.358 | 146.851 | 124.507 | 122.369 | 145.599 | 125.037 | 113.218 | 110.8 | 132.11 | 153.226 | 127.191 | 119.978 | 125.454 | 86.15 | 120.996 | 82.554 | 0 | 106.788 | 100.422 | 83.271 | 94.514 | 102.681 | 89.589 | 86.699 | 93.638 | 95.886 | 86.158 | 80.274 | 0 | 0 |
Overige kortlopende verplichtingen
| 365.547 | 392.613 | 666.278 | 557.668 | 31.948 | 619.653 | 2.075 | 508.898 | 465.868 | 514.434 | 480.901 | 1,076.811 | 588.536 | 468.457 | 520.31 | 505.399 | 231.798 | 240.011 | 39.034 | 329.095 | 407.576 | 428.811 | 91.263 | 246.819 | 264.956 | 178.35 | 105.945 | 246.637 | 255.19 | 256.354 | 93.502 | 259.885 | 102.039 | 229.838 | 227.582 | 218.301 | 226.173 | 232.377 | 243.123 | 94.824 | 245.516 | 90.871 | 106.891 | 95.297 | 92.444 | 78.014 | 72.422 | 197.697 | 201.478 | 209.741 | 397.087 | 387.144 | 397.459 | 391.714 | 203.65 | 183.407 | 177.605 | 170.652 | 143.454 | 178.984 | 124.747 | 137.809 | 145.272 | 139.094 | 120.899 | 132.998 | 134.218 | 113.887 | 116.463 | 121.208 | 118.144 | 100.99 | 92.743 | 92.977 | 114.206 |
Totaal kortlopende verplichtingen
| 967.775 | 820.104 | 1,010.249 | 1,324.891 | 1,242.548 | 828.585 | 1,241.986 | 1,283.121 | 1,242.08 | 1,462.847 | 1,175.6 | 1,143.269 | 1,242.238 | 1,033.16 | 1,127.513 | 1,129.755 | 755.719 | 738.662 | 721.603 | 670.614 | 679.844 | 734.742 | 526.198 | 546.84 | 501.902 | 550.861 | 487.921 | 429.928 | 470.869 | 404.193 | 459.176 | 415.546 | 405.399 | 465.266 | 389.524 | 436.249 | 482.451 | 472.386 | 487.229 | 479.552 | 503.219 | 610.332 | 482.614 | 441.175 | 458.3 | 501.095 | 378.288 | 382.987 | 357.203 | 407.1 | 578.068 | 535.032 | 518.59 | 584.599 | 370.432 | 320.274 | 280.763 | 289.29 | 262.799 | 273.44 | 198.741 | 204.213 | 180.866 | 170.212 | 145.114 | 169.871 | 158.337 | 143.68 | 167.531 | 186.842 | 175.862 | 155.214 | 149.769 | 124.164 | 145.874 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 78.526 | 81.458 | 227.235 | 231.027 | 241.573 | 243.377 | 266.512 | 249.763 | 251.62 | 259.415 | 247.79 | 279.664 | 303.06 | 317.451 | 284.624 | 298.723 | 324.983 | 124 | 170 | 170 | 206 | 226 | 252 | 267 | 313 | 308 | 290 | 310 | 345.973 | 355.973 | 402.729 | 399.162 | 441.912 | 471.912 | 571.985 | 611.985 | 676.56 | 676.56 | 689.575 | 691.575 | 670.614 | 540.59 | 527.405 | 527.405 | 428.5 | 428.5 | 196 | 110 | 110 | 110 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.018 | 0.028 | 0.037 |
Uitgestelde opbrengsten niet-vlottend
| 14.538 | 14.661 | 14.783 | 14.905 | 15.063 | 15.22 | 15.378 | 15.536 | 15.694 | 15.851 | 16.009 | 16.167 | 16.324 | 16.482 | 16.64 | 16.798 | 16.955 | 17.113 | 17.271 | 17.428 | 17.586 | 17.744 | 17.902 | 17.348 | 17.471 | 17.593 | 17.715 | 17.837 | 17.959 | 18.081 | 20.745 | 22.542 | 24.339 | 26.135 | 27.932 | 29.729 | 28.467 | 33.322 | 29.1 | 36.856 | 28.616 | 40.509 | 28.015 | 28.3 | 28.514 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.674 | 18.321 | 75.675 | 77.055 | 78.509 | 78.815 | 3.89 | 2.739 | 3.618 | 2.236 | 2.409 | 1.926 | 3.248 | 1.99 | 0.926 | 0.729 | 2.684 | 1.959 | 0 | -141.424 | 0 | -196.522 | 0 | 0.887 | 0.715 | 0.475 | 0.254 | 0.337 | 1.694 | 3.017 | 2.672 | 2.429 | 2.2 | 1.974 | 2.501 | 2.213 | 2.182 | 2.124 | 2.597 | 2.597 | 2.275 | 0.938 | 0.528 | 0.292 | 0.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.744 | 0.819 | 0.574 | 0.227 | 0.247 | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 13.206 | 13.656 | 14.097 | 16.441 | 19.051 | 0 | 25.1 | 28.4 | 34.485 | 34.83 | 41.635 | 40.953 | 41.579 | 41.048 | 28.417 | 28.012 | 27.953 | 28.255 | 27.876 | 28.576 | 28.431 | 47.222 | 28.944 | 28.57 | 28.535 | 28.755 | 29.619 | 29.528 | 29.381 | 29.261 | 29.156 | 28.953 | 28.822 | 28.734 | 28.535 | 28.369 | 31.526 | 28.625 | 35.119 | 29.112 | 38.712 | 28.266 | 41.636 | 41.108 | 41.108 | 69.168 | 69.017 | 68.755 | 68.133 | 67.593 | 65.143 | 54.065 | 53.261 | 52.349 | 51.378 | 50.783 | 43.918 | 43.138 | 20.957 | 20.957 | 20.957 | 20.957 | 0 | 33.413 | 0 | 0 | 0 | 0 | 0 | 0 | 2.648 | 2.444 | 3.666 | 3.666 | 4.277 |
Totaal niet-vlottende verplichtingen
| 123.946 | 128.095 | 331.789 | 339.428 | 354.196 | 322.193 | 310.88 | 296.437 | 305.416 | 312.333 | 307.843 | 338.709 | 364.212 | 376.971 | 330.606 | 344.262 | 372.575 | 171.327 | 215.147 | 216.005 | 252.017 | 273.222 | 298.846 | 313.806 | 359.721 | 354.823 | 337.588 | 357.702 | 395.007 | 406.332 | 455.302 | 453.085 | 497.272 | 528.755 | 630.954 | 672.296 | 738.735 | 740.632 | 756.391 | 760.14 | 740.218 | 610.303 | 597.056 | 597.104 | 498.393 | 497.668 | 265.017 | 178.755 | 178.133 | 177.593 | 165.143 | 154.065 | 53.261 | 52.349 | 51.378 | 50.783 | 44.662 | 43.957 | 21.531 | 21.184 | 21.204 | 21.197 | 0 | 33.413 | 0 | 0 | 0 | 0 | 0 | 0 | 2.648 | 2.452 | 3.684 | 3.694 | 4.314 |
Totaal passiva
| 1,091.72 | 948.199 | 1,342.037 | 1,664.318 | 1,596.744 | 1,150.778 | 1,552.866 | 1,579.559 | 1,547.496 | 1,775.18 | 1,483.443 | 1,481.978 | 1,606.45 | 1,410.131 | 1,458.12 | 1,474.017 | 1,128.294 | 909.989 | 936.749 | 886.619 | 931.862 | 1,007.964 | 825.044 | 860.645 | 861.623 | 905.684 | 825.509 | 787.63 | 865.876 | 810.525 | 914.478 | 868.631 | 902.672 | 994.021 | 1,020.478 | 1,108.545 | 1,221.186 | 1,213.018 | 1,243.62 | 1,239.692 | 1,243.437 | 1,220.635 | 1,079.671 | 1,038.28 | 956.693 | 998.763 | 643.305 | 561.742 | 535.336 | 584.693 | 743.212 | 689.097 | 571.851 | 636.948 | 421.81 | 371.057 | 325.425 | 333.247 | 284.33 | 294.624 | 219.944 | 225.41 | 180.866 | 203.625 | 145.114 | 169.871 | 158.337 | 143.68 | 167.531 | 186.842 | 178.51 | 157.666 | 153.453 | 127.858 | 150.188 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 390 | 390 | 390 | 390 | 390 | 390 | 390 | 390 | 390 | 390 | 390 | 390 | 390 | 390 | 390 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 190 | 190 |
Ingehouden winsten
| 736.628 | 730.182 | 740.994 | 722.365 | 753.305 | 745.973 | 747.952 | 723.844 | 741.602 | 731.663 | 723.165 | 696.081 | 714.929 | 724.214 | 711.266 | 716.267 | 700.959 | 714.554 | 690.352 | 675.598 | 662.047 | 674.678 | 664.961 | 641.223 | 678.21 | 665.077 | 652.309 | 639.428 | 680.131 | 664.355 | 643.383 | 655.231 | 615.735 | 606.572 | 603.706 | 600.129 | 585.591 | 577.248 | 554.852 | 561.258 | 549.317 | 546.147 | 531.219 | 551.134 | 542.547 | 535.55 | 512.809 | 528.555 | 510.365 | 504.201 | 463.885 | 430.085 | 416.099 | 403.212 | 350.994 | 354.643 | 338.874 | 325.547 | 277.098 | 247.103 | 234.539 | 222.977 | 188.991 | 168.576 | 153.775 | 145.194 | 133.285 | 141.49 | 125.48 | 115.679 | 107.423 | 86.781 | 72.031 | 61.821 | 57.233 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 453.799 | 125.211 | -1.5 | 125.211 | 447.151 | 118.563 | 447.151 | 118.563 | 443.163 | 115.089 | 443.163 | 115.089 | 426.854 | 113.71 | 516.854 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 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
| 450.622 | 450.622 | 0 | 455.299 | -1.5 | 455.299 | 0 | 448.651 | 0 | 446.728 | 0 | 445.163 | 0 | 445.163 | 0 | 516.854 | 0 | 516.854 | 0 | 517.344 | 511.673 | 403.875 | 506.977 | 506.977 | 506.977 | 507.251 | 502.284 | 502.284 | 502.284 | 502.284 | 492.589 | 492.589 | 492.589 | 492.589 | 489.569 | 489.569 | 522.955 | 558.262 | 516.202 | 516.202 | 516.202 | 516.202 | 510.947 | 510.947 | 510.947 | 510.947 | 504.603 | 504.603 | 504.603 | 504.603 | 495.407 | 495.407 | 495.407 | 495.407 | 485.948 | 485.948 | 485.948 | 485.948 | 476.05 | 476.05 | 476.05 | 476.05 | 468.455 | 468.455 | 468.455 | 468.455 | 462.596 | 462.596 | 462.596 | 462.596 | 457.703 | 457.703 | 457.703 | 123.173 | 118.686 |
Totaal eigen vermogen van aandeelhouders
| 1,577.249 | 1,570.803 | 1,584.793 | 1,566.164 | 1,597.103 | 1,589.772 | 1,585.103 | 1,560.995 | 1,578.753 | 1,568.814 | 1,556.327 | 1,529.243 | 1,548.092 | 1,557.376 | 1,528.12 | 1,533.121 | 1,517.813 | 1,531.408 | 1,505.816 | 1,492.942 | 1,473.72 | 1,487.082 | 1,471.938 | 1,448.2 | 1,485.187 | 1,472.054 | 1,454.592 | 1,441.711 | 1,482.415 | 1,466.638 | 1,435.972 | 1,447.82 | 1,408.324 | 1,399.161 | 1,393.275 | 1,389.698 | 1,408.546 | 1,400.203 | 1,371.055 | 1,377.461 | 1,365.519 | 1,362.35 | 1,342.166 | 1,362.081 | 1,353.494 | 1,346.497 | 1,317.412 | 1,333.158 | 1,314.967 | 1,308.804 | 1,259.291 | 1,225.491 | 1,211.505 | 1,198.619 | 1,136.943 | 1,140.591 | 1,124.822 | 1,111.495 | 1,053.148 | 1,023.153 | 1,010.589 | 999.027 | 957.446 | 937.032 | 922.23 | 913.65 | 895.881 | 904.086 | 888.076 | 878.275 | 865.126 | 844.484 | 829.735 | 374.994 | 365.919 |
Totaal eigen vermogen
| 2,383.14 | 2,370.925 | 2,381.266 | 2,364.634 | 2,401.114 | 2,381.572 | 2,358.691 | 2,326.943 | 2,349.076 | 2,325.339 | 2,295.688 | 2,273.159 | 2,292.468 | 2,297.396 | 2,292.418 | 2,298.826 | 2,280.978 | 2,284.438 | 2,251.392 | 2,242.468 | 2,212.164 | 2,222.003 | 2,194.384 | 2,168.484 | 2,195.633 | 2,183.837 | 2,152.89 | 2,133.419 | 2,170.264 | 2,147.587 | 2,112.839 | 2,122.393 | 2,078.125 | 2,065.175 | 2,055.668 | 2,050.152 | 2,036.389 | 2,026.824 | 1,996.79 | 2,006.043 | 1,997.782 | 2,007.059 | 1,991.598 | 2,013.314 | 2,005.998 | 2,006.344 | 1,975.468 | 1,991.996 | 1,934.34 | 1,879.145 | 1,823.207 | 1,787.315 | 1,771.381 | 1,755.269 | 1,594.844 | 1,594.313 | 1,512.749 | 1,496.603 | 1,414.74 | 1,310.133 | 1,298.112 | 1,284.726 | 1,240.527 | 1,141.06 | 1,126.315 | 1,116.962 | 1,096.737 | 1,104.062 | 1,006.432 | 997.099 | 982.762 | 873.246 | 858.447 | 403.772 | 369.947 |
Totaal passiva en aandeelhoudersvermogen
| 3,474.861 | 3,319.124 | 3,723.304 | 4,028.953 | 3,997.858 | 3,567.073 | 3,911.557 | 3,906.502 | 3,896.572 | 4,100.519 | 3,779.131 | 3,755.137 | 3,898.918 | 3,707.527 | 3,750.538 | 3,772.842 | 3,409.272 | 3,194.428 | 3,188.142 | 3,129.087 | 3,144.026 | 3,229.967 | 3,019.428 | 3,029.129 | 3,057.256 | 3,089.522 | 2,978.399 | 2,921.049 | 3,036.141 | 2,958.113 | 3,027.317 | 2,991.024 | 2,980.796 | 3,059.196 | 3,076.146 | 3,158.697 | 3,257.575 | 3,239.842 | 3,240.41 | 3,245.735 | 3,241.219 | 3,227.694 | 3,071.269 | 3,051.594 | 2,962.691 | 3,005.108 | 2,618.773 | 2,553.738 | 2,469.676 | 2,463.838 | 2,566.419 | 2,476.412 | 2,343.232 | 2,392.217 | 2,016.655 | 1,965.37 | 1,838.174 | 1,829.85 | 1,699.07 | 1,604.758 | 1,518.056 | 1,510.137 | 1,421.394 | 1,344.685 | 1,271.429 | 1,286.833 | 1,255.074 | 1,247.743 | 1,173.964 | 1,183.941 | 1,161.271 | 1,030.912 | 1,011.901 | 531.63 | 520.135 |