
Tongkun Group Co., Ltd.
SSE:601233.SS
12.42 (CNY) • At close July 25, 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 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 13,905.6 | 13,839.403 | 17,429.154 | 14,769.438 | 14,777.388 | 11,615.539 | 19,641.285 | 19,041.413 | 12,775.933 | 11,669.974 | 14,235.228 | 13,051.774 | 11,428.06 | 11,332.491 | 11,572.085 | 10,177.827 | 6,134.359 | 6,725.855 | 6,376.768 | 9,887.006 | 9,765.352 | 8,518.881 | 9,401.794 | 9,652.216 | 8,536.313 | 5,646.267 | 3,206.969 | 2,776.737 | 1,167.323 | 3,255.105 | 982.29 | 1,640.143 | 2,236.078 | 1,700.427 | 2,686.904 | 2,841.582 | 1,867.884 | 1,417.94 | 1,556.445 | 873.565 | 613.967 | 606.125 | 741.538 | 432.095 | 1,064.264 | 785.504 | 633.755 | 511.83 | 1,410.789 | 768.532 | 298.749 | 1,201.862 | 1,235.271 | 1,840.161 | 2,065.889 | 2,765.835 | 668.747 |
Kortetermijnbeleggingen
| 523.268 | 73.318 | 429.851 | 484.395 | 584.25 | 224.194 | 272.725 | 302.725 | 502.725 | 489.913 | -31.903 | 18,929.324 | 18,288.738 | -34.055 | -43.717 | -43.994 | -47.141 | -47.838 | -33.98 | -32.015 | -32.645 | 0.17 | -33.538 | 0.1 | -34.512 | -34.887 | -11.138 | -11.257 | -11.455 | 3.856 | -11.772 | -11.891 | -11.975 | -12.208 | -12.406 | -12.525 | -12.723 | -12.841 | 0 | 300 | 0 | 370 | 0 | 8.872 | 3.031 | 45.765 | 0 | 18.126 | 0 | 0 | 0 | 0.901 | 16.999 | 0 | 0.512 | 9.02 | 25.548 |
Liquide middelen en kortetermijnbeleggingen
| 14,428.867 | 13,912.72 | 17,859.006 | 15,253.832 | 15,361.638 | 11,839.733 | 19,914.01 | 19,344.138 | 13,278.658 | 12,159.887 | 14,235.228 | 13,051.774 | 11,428.06 | 11,332.491 | 11,572.085 | 10,177.827 | 6,134.359 | 6,725.855 | 6,376.768 | 9,887.006 | 9,765.352 | 8,519.051 | 9,401.794 | 9,652.316 | 8,536.313 | 5,646.267 | 3,206.969 | 2,776.737 | 1,167.323 | 3,258.96 | 982.29 | 1,640.143 | 2,236.078 | 1,700.427 | 2,686.904 | 2,841.582 | 1,867.884 | 1,417.94 | 1,556.445 | 873.565 | 613.967 | 606.125 | 741.538 | 440.967 | 1,067.295 | 831.269 | 633.755 | 529.956 | 1,410.789 | 768.532 | 298.749 | 1,202.763 | 1,252.27 | 1,840.161 | 2,066.401 | 2,774.855 | 694.295 |
Nettovorderingen
| 1,602.021 | 1,464.391 | 2,308.443 | 2,511.791 | 1,894.955 | 1,250.595 | 1,321.239 | 1,333.241 | 1,534.949 | 1,404.934 | 1,109.963 | 1,255.579 | 1,426.68 | 792.411 | 929.154 | 959.045 | 974.742 | 439.867 | 480.913 | 530.052 | 663.169 | 531.682 | 712.305 | 851.503 | 1,018.394 | 612.661 | 553.625 | 1,178.014 | 962.116 | 766.919 | 618.062 | 1,243.734 | 948.534 | 916.379 | 529.79 | 752.572 | 585.558 | 318.25 | 350.316 | 636.733 | 688.961 | 660.112 | 939.601 | 0 | 2,481.719 | 2,683.635 | 2,250.427 | 1,645.622 | 1,438.061 | 1,568.449 | 0 | 0 | 2,441.39 | 0 | 1,226.689 | 0 | 0 |
Voorraad
| 14,013.327 | 9,162.443 | 11,341.016 | 14,141.741 | 15,549.406 | 10,249.056 | 9,531.764 | 8,245.652 | 8,622.823 | 7,385.65 | 10,860.24 | 10,873.078 | 8,504.094 | 5,340.843 | 4,595.662 | 3,393.795 | 4,747.698 | 2,864.952 | 3,772.646 | 3,249.276 | 6,171.653 | 2,717.057 | 2,562.735 | 2,156.621 | 4,023.951 | 4,147.15 | 4,813.646 | 3,295.583 | 3,745.207 | 2,666.988 | 2,536.428 | 2,667.296 | 3,875.022 | 2,088.229 | 2,186.915 | 2,264.527 | 2,661.603 | 2,097.23 | 2,435.483 | 2,408.54 | 2,523.861 | 1,807.264 | 2,489.88 | 1,987.816 | 2,320.184 | 2,015.927 | 2,179.79 | 2,132.514 | 2,896.174 | 1,798.462 | 1,897.35 | 1,897.309 | 1,580.992 | 1,067.291 | 1,094.813 | 940.112 | 887.324 |
Overige vlottende activa
| 2,546.668 | 2,107.953 | 1,940.607 | 2,301.087 | 2,776.945 | 2,766.753 | 3,478.465 | 2,434.352 | 2,375.536 | 1,082.624 | 2,256.266 | 2,260.044 | 2,161.913 | 1,280.33 | 2,565.556 | 377.198 | 918.779 | 544.483 | 954.331 | 709.957 | 1,231.772 | 381.676 | 1,319.927 | 661.039 | 680.363 | 1,569.924 | 1,724.778 | 1,126.941 | 2,137.838 | 1,184.864 | 2,401.3 | 1,752.573 | 1,787.794 | 2,762.63 | 2,276.159 | 2,438.602 | 1,140.777 | 1,419.408 | 1,182.485 | 1,312.032 | 1,332.218 | 1,294.242 | 1,478.374 | 2,910.984 | 1,165.368 | 929.413 | 1,276.347 | 1,423.87 | 1,582.962 | 1,295.087 | 2,393.051 | 1,948.768 | 2,383.782 | 2,489.133 | 1,987.608 | 1,889.49 | 1,200.787 |
Totaal vlottende activa
| 32,590.883 | 26,647.508 | 33,449.071 | 34,208.451 | 35,582.945 | 26,106.137 | 34,245.479 | 31,357.383 | 25,811.966 | 22,462.24 | 28,461.697 | 27,440.474 | 23,520.747 | 18,741.346 | 19,662.457 | 15,658.154 | 12,775.577 | 10,575.332 | 11,584.658 | 14,376.29 | 17,831.947 | 12,744.67 | 13,996.761 | 13,321.48 | 14,259.021 | 11,976.002 | 10,299.018 | 8,377.275 | 8,012.484 | 7,877.732 | 6,558.161 | 7,303.747 | 8,847.427 | 7,467.665 | 7,679.768 | 8,297.284 | 6,255.821 | 5,252.828 | 5,524.729 | 5,230.871 | 5,159.008 | 4,367.744 | 5,649.393 | 5,339.767 | 7,034.566 | 6,460.243 | 6,340.32 | 5,288.167 | 6,909.943 | 5,070.694 | 4,589.15 | 5,048.84 | 5,217.044 | 5,396.585 | 6,375.511 | 5,604.457 | 2,782.406 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 52,641.853 | 53,175.96 | 52,469.773 | 53,058.948 | 52,565.777 | 53,461.891 | 50,344.158 | 48,102.975 | 43,754.204 | 43,913.41 | 38,806.988 | 34,616.933 | 31,151.707 | 27,793.987 | 25,540.737 | 23,292.4 | 21,205.437 | 21,061.785 | 20,031.904 | 19,365.85 | 18,834.001 | 18,789.265 | 17,971.072 | 16,932.013 | 16,109.249 | 16,224.728 | 15,719.944 | 15,416.877 | 14,555.223 | 13,871.932 | 12,843.05 | 12,136.969 | 11,487.871 | 10,841.137 | 10,011.805 | 9,784.599 | 9,337.963 | 9,288.447 | 8,922.853 | 8,832.1 | 8,787.839 | 8,872.196 | 8,766.164 | 8,789.137 | 8,506.475 | 8,436.457 | 8,012.525 | 7,716.776 | 7,511.748 | 7,509.295 | 6,472.309 | 5,995.568 | 5,715.258 | 5,211.055 | 3,304.778 | 3,117.701 | 2,739.487 |
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 |
Immateriële activa
| 3,207.906 | 3,078.242 | 3,173.873 | 3,014.785 | 2,905.106 | 2,858.469 | 2,736.281 | 2,689.431 | 2,434.185 | 2,293.975 | 2,277.336 | 2,205.482 | 2,060.935 | 1,989.587 | 1,852.744 | 1,800.439 | 1,660.991 | 1,597.915 | 1,579.479 | 1,573.439 | 1,590.333 | 1,501.907 | 1,126.834 | 1,126.973 | 1,053.436 | 1,067.554 | 1,087.802 | 1,063.084 | 961.69 | 789.429 | 679.333 | 660.538 | 596.765 | 538.407 | 485.213 | 489.374 | 487.615 | 490.579 | 497.897 | 499.23 | 501.332 | 490.719 | 497.76 | 501.326 | 499.038 | 490.001 | 492.556 | 493.992 | 471.45 | 475.193 | 413.265 | 256.183 | 237.972 | 239.599 | 214.641 | 211.727 | 208.701 |
Goodwill en immateriële activa
| 3,207.906 | 3,078.242 | 3,173.873 | 3,014.785 | 2,905.106 | 2,858.469 | 2,736.281 | 2,689.431 | 2,434.185 | 2,293.975 | 2,277.336 | 2,205.482 | 2,060.935 | 1,989.587 | 1,852.744 | 1,800.439 | 1,660.991 | 1,597.915 | 1,579.479 | 1,573.439 | 1,590.333 | 1,501.907 | 1,126.834 | 1,126.973 | 1,053.436 | 1,067.554 | 1,087.802 | 1,063.084 | 961.69 | 789.429 | 679.333 | 660.538 | 596.765 | 538.407 | 485.213 | 489.374 | 487.615 | 490.579 | 497.897 | 499.23 | 501.332 | 490.719 | 497.76 | 501.326 | 499.038 | 490.001 | 492.556 | 493.992 | 471.45 | 475.193 | 413.265 | 256.183 | 237.972 | 239.599 | 214.641 | 211.727 | 208.701 |
Langetermijnbeleggingen
| 19,520.272 | 19,085.525 | 19,452.603 | 19,328.957 | 19,182.651 | 18,907.496 | 18,399.825 | 17,946.165 | 17,514.851 | 18,034.106 | 19,034.087 | 0 | 0 | 17,255.171 | 16,371.431 | 15,090.937 | 13,688.624 | 12,819.863 | 11,457.554 | 9,372.158 | 7,796.329 | 6,837.688 | 5,907.507 | 5,867.75 | 5,506.719 | 5,289.894 | 5,066.259 | 4,864.843 | 4,841.094 | 3,863.383 | 2,679.492 | 665.906 | 60.763 | 58.596 | 58.818 | 58.936 | 39.135 | 22.453 | 9.596 | 9.596 | 9.596 | 9.596 | 9.6 | 0.728 | 6.569 | -36.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1,517.885 | 1,517.901 | 1,316.102 | 1,110.858 | 1,016.977 | 1,021.074 | 745.208 | 779.505 | 727.633 | 694.18 | 231.471 | 139.6 | 123.76 | 123.728 | 109.283 | 115.347 | 222.599 | 234.445 | 181.305 | 139.118 | 41.972 | 45.243 | 40.501 | 39.355 | 40.224 | 101.619 | 60.27 | 30.43 | 31.315 | 33.183 | 15.679 | 14.889 | 15.02 | 15.02 | 10.986 | 10.986 | 13.74 | 14.742 | 12.503 | 12.503 | 13.024 | 13.501 | 5.432 | 5.589 | 7.656 | 7.656 | 7.512 | 7.512 | 5.675 | 7.92 | 4.464 | 4.464 | 4.463 | 4.987 | 2.808 | 3.27 | 4.037 |
Overige niet-vlottende activa
| 711.895 | 881.021 | 581.128 | 230.58 | 878.563 | 91.047 | 568.606 | 605.488 | 1,585.672 | 2,742.117 | 1,107.29 | 21,475.659 | 20,812.766 | 3,791.088 | 1,387.712 | 1,152.808 | 835.209 | 699.357 | 108.345 | 89.905 | 59.898 | 82.17 | 0.875 | 35.044 | 0.875 | 0.875 | 0.54 | 33.77 | 0.54 | 122.094 | 111.373 | 105.896 | 68.866 | 79.685 | 68.866 | 51.372 | 51.372 | 36.179 | 3.128 | 3.128 | 3.209 | 3.209 | 2.836 | 13.807 | 8.59 | 51.324 | 5.186 | 5.186 | 5.186 | 5.186 | 61.25 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 77,599.811 | 77,738.65 | 76,993.48 | 76,744.127 | 76,549.073 | 76,339.976 | 72,794.078 | 70,123.565 | 66,016.546 | 67,677.788 | 61,457.172 | 58,437.673 | 54,149.169 | 50,953.561 | 45,261.907 | 41,451.93 | 37,612.86 | 36,413.363 | 33,358.588 | 30,540.47 | 28,322.533 | 27,256.274 | 25,046.789 | 24,001.135 | 22,710.504 | 22,684.67 | 21,934.815 | 21,409.003 | 20,389.861 | 18,680.02 | 16,328.927 | 13,584.198 | 12,229.285 | 11,532.845 | 10,635.688 | 10,395.267 | 9,929.825 | 9,852.399 | 9,445.977 | 9,356.557 | 9,315 | 9,389.221 | 9,281.792 | 9,310.587 | 9,028.328 | 8,949.273 | 8,517.779 | 8,223.466 | 7,994.059 | 7,997.594 | 6,951.289 | 6,256.215 | 5,957.692 | 5,455.642 | 3,522.227 | 3,332.699 | 2,952.225 |
Totaal activa
| 110,190.694 | 104,386.158 | 110,442.551 | 110,952.579 | 112,132.018 | 102,446.113 | 107,039.557 | 101,480.948 | 91,828.512 | 90,140.028 | 89,918.869 | 85,878.147 | 77,669.916 | 69,694.907 | 64,924.364 | 57,110.084 | 50,388.438 | 46,988.695 | 44,943.246 | 44,916.76 | 46,154.479 | 40,000.944 | 39,043.551 | 37,322.615 | 36,969.525 | 34,660.672 | 32,233.833 | 29,786.278 | 28,402.345 | 26,557.752 | 22,887.088 | 20,887.945 | 21,076.713 | 19,000.511 | 18,315.456 | 18,692.551 | 16,185.646 | 15,105.227 | 14,970.706 | 14,587.428 | 14,474.007 | 13,756.965 | 14,931.184 | 14,650.355 | 16,062.894 | 15,409.517 | 14,858.099 | 13,511.633 | 14,904.002 | 13,068.289 | 11,540.439 | 11,305.055 | 11,174.736 | 10,852.227 | 9,897.738 | 8,937.155 | 5,734.632 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,332.857 | 6,147.165 | 5,622.822 | 6,565.873 | 7,163.917 | 9,627.661 | 12,043.746 | 11,151.218 | 8,438.22 | 12,499.162 | 8,266.093 | 8,296.252 | 8,448.307 | 8,565.908 | 6,771.39 | 5,362.973 | 4,939.254 | 6,525.251 | 6,941.434 | 6,038.496 | 5,661.345 | 6,257.699 | 7,140.668 | 4,485.483 | 6,906.62 | 5,269.75 | 6,098.276 | 4,976.129 | 4,696.912 | 4,601.879 | 3,826.338 | 3,428.933 | 3,686.941 | 3,233.225 | 2,531.55 | 2,172.842 | 2,273.814 | 2,345.695 | 3,001.411 | 2,828.004 | 2,167.617 | 2,294.076 | 3,750.03 | 3,142.237 | 2,963.265 | 2,440.445 | 2,914.431 | 2,576.54 | 2,532.077 | 2,368.722 | 1,607.646 | 1,608.22 | 1,655.086 | 1,752.579 | 1,391.426 | 1,452.546 | 1,075.839 |
Kortlopende schulden
| 43,767.234 | 25,861.04 | 37,140.184 | 41,696.485 | 40,553.378 | 30,423.027 | 27,812.502 | 29,579.414 | 26,741.502 | 22,851.737 | 21,974.894 | 19,497.609 | 19,643.254 | 12,775.73 | 12,255.797 | 11,484.748 | 10,116.497 | 7,691.913 | 7,700.071 | 10,051.065 | 12,188.225 | 8,247.246 | 6,266.129 | 8,568.497 | 7,458.718 | 7,581.336 | 6,356.511 | 5,693.246 | 5,807.816 | 6,505.724 | 4,634.447 | 4,202.49 | 3,286.575 | 1,856.14 | 2,516.054 | 3,728.846 | 4,966.373 | 3,918.076 | 2,959.764 | 2,709.799 | 3,654.305 | 2,827.736 | 2,476.222 | 2,750.085 | 4,365.98 | 4,179.205 | 3,117.869 | 2,236.406 | 3,629.449 | 3,233.901 | 2,707.311 | 2,456.324 | 2,377.887 | 1,899.016 | 1,424.165 | 534.487 | 1,192.535 |
Belastingschulden
| 0 | 332.007 | 434.191 | 63.165 | 179.37 | 106.974 | 129.076 | 160.008 | 180.02 | 291.512 | 202.94 | 188.151 | 173.275 | 720.451 | 743.854 | 649.998 | 407.259 | 478.106 | 249.269 | 158.69 | 219.213 | 560.086 | 694.783 | 617.745 | 118.881 | 412.999 | 606.979 | 374.358 | 238.425 | 301.838 | 223.665 | 92.437 | 100.864 | 166.812 | 100.037 | 7.61 | 10.76 | 7.251 | 23.123 | 56.57 | 32.007 | 21.657 | 28.364 | 74.137 | 40.039 | 27.683 | 30.249 | 28.878 | 9.277 | 29.929 | -524.931 | -484.679 | -302.046 | 6.647 | 111.133 | 93.665 | 135.974 |
Uitgestelde opbrengsten
| 1,344.141 | 0 | 2,998.16 | 755.504 | 891.79 | 882.925 | 1,612.032 | 1,574.367 | 809.731 | 1,129.421 | 716.223 | 679.809 | 0 | 1,796.837 | 2,136.282 | 2,001.564 | 1,037.714 | 1,334.223 | 884.805 | 696.006 | 681.083 | 784.222 | 866.52 | 780.8 | 247.981 | 630.55 | 905.499 | 512.484 | 377.489 | 606.533 | 403.975 | 255.619 | 248.786 | 352.412 | 256.076 | 144.775 | 97.04 | 150.978 | 143.23 | 197.062 | 122.01 | 181.4 | 267.42 | 318.824 | 134.549 | 147.361 | 120.073 | 97.781 | 57.517 | 71.65 | -473.879 | -417.226 | -235.062 | 81.752 | 217.123 | 147.46 | 180.286 |
Overige kortlopende verplichtingen
| 2,764.258 | 16,336.417 | 7,010.184 | 5,507.085 | 5,372.772 | 6,798.942 | 8,471.759 | 2,445.348 | 639.798 | 3,438.137 | 5,251.112 | 6,915.613 | 3,411.734 | 2,963.328 | 2,436.248 | 15.141 | -89.908 | 488.992 | 870.811 | 958.282 | 1,712.416 | 1,120.803 | 2,486.252 | 1,485.445 | 594.014 | -233.072 | 767.533 | 1,666.334 | 1,543.085 | -139.677 | 443.716 | 374.266 | 929.475 | 893.603 | 1,187.362 | 868.364 | 269.726 | 276.102 | 458.095 | 142.142 | 179.883 | 275.569 | 397.033 | 353.477 | 306.636 | 138.446 | 285.717 | 176.041 | 138.499 | 144.485 | 629.475 | 698.315 | 400.899 | 238.889 | 284.233 | 227.797 | 260.31 |
Totaal kortlopende verplichtingen
| 54,208.49 | 48,676.629 | 53,205.54 | 53,832.608 | 53,269.438 | 46,956.603 | 50,069.115 | 44,910.356 | 36,809.271 | 39,077.329 | 36,411.262 | 35,577.434 | 31,676.57 | 26,822.253 | 24,343.57 | 19,514.424 | 16,410.817 | 16,159.489 | 16,646.39 | 17,902.539 | 20,462.282 | 16,970.056 | 16,587.832 | 15,157.17 | 15,326.215 | 13,661.563 | 14,734.799 | 13,222.552 | 12,663.728 | 11,876.297 | 9,128.166 | 8,098.126 | 8,252.64 | 6,502.19 | 6,335.004 | 6,922.437 | 7,617.713 | 6,698.101 | 6,442.392 | 5,933.577 | 6,033.812 | 5,419.038 | 6,651.649 | 6,319.936 | 7,675.92 | 6,933.141 | 6,348.265 | 5,017.865 | 6,309.303 | 5,777.037 | 4,419.5 | 4,278.18 | 4,131.827 | 3,897.131 | 3,210.957 | 2,308.495 | 2,664.658 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16,299.699 | 17,170.083 | 19,048.132 | 18,831.209 | 21,162.179 | 18,514.824 | 19,864.41 | 20,495.954 | 19,749.63 | 15,334.976 | 16,172.818 | 11,973.85 | 8,061.947 | 6,404.789 | 5,301.535 | 6,171.92 | 5,042.562 | 4,790.469 | 7,184.875 | 6,293.838 | 5,650.059 | 3,835.125 | 3,718.791 | 4,727.777 | 4,880.989 | 4,757.302 | 1,660 | 1,865 | 1,706 | 1,176 | 1,885.247 | 1,438.64 | 1,438.04 | 1,437.447 | 1,436.876 | 1,436.306 | 1,385.741 | 1,385.177 | 1,503.301 | 1,412.762 | 1,412.228 | 1,411.7 | 1,425.192 | 1,424.683 | 1,485.18 | 1,395.819 | 1,398.028 | 1,410.631 | 1,447.205 | 158.569 | 95.853 | 95.812 | 95.736 | 65.752 | 0 | 43.683 | 159.406 |
Uitgestelde opbrengsten niet-vlottend
| 1,521.725 | 1,455.643 | 1,369.532 | 1,324.282 | 1,320.553 | 1,189.815 | 1,085.657 | 828.14 | 678.468 | 656.345 | 537.105 | 484.342 | 461.037 | 418.866 | 391.125 | 275.248 | 228.007 | 221.666 | 217.839 | 217.819 | 125.258 | 109.381 | 99.22 | 99.37 | 105.754 | 105.904 | 84.309 | 85.134 | 95.548 | 71.496 | 36.838 | 36.938 | 39.417 | 39.517 | 41.012 | 41.112 | 43.512 | 40.612 | 40.356 | 40.456 | 42.774 | 42.874 | 0 | 0 | 0 | 21.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 20.008 | 28.569 | 6.643 | 0.848 | 0.816 | 1.405 | 56.663 | 68.413 | 70.405 | 64.969 | 94.149 | 57.149 | 50.399 | 44.149 | 68.214 | 68.214 | 68.214 | 68.214 | 9.374 | 9.374 | 9.416 | 9.416 | 0.816 | 0.841 | 0.816 | 4.449 | 0.816 | 0.816 | 0.816 | 0.816 | 0.816 | 0.816 | 0.816 | 0.816 | 0.548 | 0.548 | 0.548 | 0.773 | 0.548 | 0.548 | 0.548 | 0.548 | 0.365 | 0.365 | 0.758 | 0.758 | 0.365 | 0.365 | 0 | 0.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0.416 |
Overige niet-vlottende verplichtingen
| 541.745 | 72.671 | 0 | 1,324.282 | 0 | 0 | 0 | 0 | 0 | -0.214 | 9.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.35 | 0 | 0 | 0 | 0 | 0 | 0.798 | 0.798 | 0.798 | 0.798 | 7.425 | 13.5 | 2.133 | 2.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.548 | 45.135 | 30.605 | 22.052 | 22.152 | 22.904 | 23.004 | 23.694 | 23.794 | 0 | 11.527 | 0.81 | 12.286 | 12.999 | 12.999 | 12.903 |
Totaal niet-vlottende verplichtingen
| 18,383.177 | 18,726.967 | 20,424.306 | 18,832.057 | 22,483.548 | 18,516.228 | 21,006.73 | 21,392.507 | 20,498.503 | 16,056.291 | 16,813.552 | 12,515.341 | 8,573.382 | 6,867.803 | 5,760.874 | 6,515.382 | 5,338.783 | 5,074.475 | 7,412.087 | 6,521.03 | 5,786.084 | 3,953.922 | 3,818.827 | 4,827.988 | 4,987.559 | 4,867.654 | 1,745.923 | 1,951.748 | 1,803.162 | 1,249.11 | 1,930.326 | 1,489.894 | 1,480.406 | 1,479.913 | 1,478.437 | 1,477.966 | 1,429.802 | 1,426.563 | 1,544.205 | 1,453.766 | 1,455.55 | 1,455.122 | 1,470.327 | 1,455.288 | 1,507.232 | 1,417.971 | 1,420.932 | 1,433.635 | 1,470.899 | 182.727 | 107.001 | 107.34 | 96.546 | 78.038 | 12.999 | 56.683 | 172.725 |
Totaal passiva
| 72,591.667 | 67,403.596 | 73,629.847 | 72,664.665 | 75,752.986 | 65,472.832 | 71,075.844 | 66,302.863 | 57,307.774 | 55,133.62 | 53,224.814 | 48,092.775 | 40,249.952 | 33,690.056 | 30,104.445 | 26,029.806 | 21,749.6 | 21,233.964 | 24,058.477 | 24,423.57 | 26,248.365 | 20,923.978 | 20,406.659 | 19,985.158 | 20,313.774 | 18,529.218 | 16,480.722 | 15,174.3 | 14,466.889 | 13,125.406 | 11,058.491 | 9,588.02 | 9,733.046 | 7,982.103 | 7,813.44 | 8,400.403 | 9,047.515 | 8,124.664 | 7,986.597 | 7,387.343 | 7,489.362 | 6,874.16 | 8,121.976 | 7,775.224 | 9,183.152 | 8,351.112 | 7,769.198 | 6,451.5 | 7,780.201 | 5,959.764 | 4,526.501 | 4,385.52 | 4,228.373 | 3,975.17 | 3,223.956 | 2,365.177 | 2,837.383 |
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 | 5.273 | 2.866 | 0.281 | 1.837 | 1.327 | 1.54 | 1.666 | 1.937 | 2.157 | 1.856 | 0.976 | 1.07 | 5.402 | 3.652 | 3.529 | 2.438 | 2.462 | 1.769 | 1.896 | 1.434 | 1.221 | 0.74 | 0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,404.78 | 2,411.119 | 2,411.119 | 2,411.119 | 2,411.119 | 2,411.119 | 2,411.119 | 2,411.119 | 2,411.119 | 2,411.119 | 2,411.119 | 2,411.119 | 2,411.119 | 2,411.119 | 2,411.119 | 2,287.531 | 2,287.531 | 2,196.985 | 1,850.322 | 1,847.99 | 1,847.934 | 1,847.931 | 1,847.928 | 1,824.835 | 1,821.933 | 1,821.933 | 1,821.933 | 1,821.933 | 1,301.381 | 1,301.381 | 1,231.936 | 1,231.936 | 1,231.936 | 1,231.936 | 1,231.936 | 1,231.936 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 963.6 | 481.8 | 361.8 |
Ingehouden winsten
| 20,448.394 | 19,837.396 | 19,643.121 | 19,806.227 | 19,320.894 | 18,740.971 | 18,847.13 | 18,048.876 | 17,459.74 | 17,953.032 | 19,681.93 | 20,832.976 | 20,034.571 | 18,531.365 | 17,508.409 | 15,778.312 | 13,373.477 | 11,656.433 | 10,771.764 | 10,415.728 | 9,832.504 | 9,403.986 | 9,053.192 | 7,992.958 | 7,342.635 | 6,821.275 | 7,430.749 | 6,288.408 | 5,610.794 | 5,109.713 | 4,593.73 | 4,066.78 | 4,112.757 | 3,791.256 | 3,406.406 | 3,196.201 | 3,002.975 | 2,846.628 | 2,837.17 | 3,054.269 | 2,872.648 | 2,770.726 | 2,739.392 | 2,714.639 | 2,577.553 | 2,744.497 | 2,797.365 | 2,743.611 | 2,807.957 | 2,792.185 | 2,722.146 | 2,624.416 | 2,626.42 | 2,548.924 | 2,434.389 | 2,385.754 | 1,889.793 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 14,796.644 | 1,232.788 | 14,801.565 | 1,226.28 | 14,895.733 | 1,188.228 | 14,923.638 | 1,213.031 | 14,857.97 | 1,170.827 | 14,895.301 | 1,188.321 | 14,737.84 | 1,033.453 | 12,896.779 | 171.825 | 1,087.058 | 1,085.644 | 1,085.159 | 686.195 | 684.466 | 743.287 | 751.065 | 750.457 | -5.273 | -2.866 | -0.281 | -1.837 | -1.327 | -1.54 | -1.666 | -1.937 | -2.157 | -1.856 | -0.976 | -1.07 | -5.402 | -3.652 | -3.529 | -2.438 | -2.462 | -1.769 | -1.896 | -1.434 | -1.221 | -0.74 | -0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 14,301.431 | 14,292.191 | -475.103 | 13,092.031 | -475.103 | 13,092.031 | -600.438 | 14,326.202 | -600.438 | 13,154.872 | -574.603 | 13,160.469 | -131.689 | 13,573.166 | 0 | 11,867.271 | 0 | 11,901.272 | 0 | 6,202.635 | 0 | 7,754.017 | 7,669.183 | 7,454.674 | 7,428.246 | 7,427.637 | 6,450.681 | 5,891.468 | 6,971.233 | 6,971.233 | 5,953.714 | 5,953.714 | 5,953.714 | 5,953.714 | 5,827.381 | 5,827.381 | 3,135.25 | 3,136.226 | 3,119.845 | 3,130.648 | 3,098.685 | 3,096.247 | 3,036.989 | 3,034.363 | 3,034.108 | 3,008.759 | 2,986.919 | 3,013.053 | 3,014.075 | 3,014.263 | 2,998.957 | 2,998.819 | 2,996.048 | 2,996.126 | 2,920.559 | 3,402.428 | 391.194 |
Totaal eigen vermogen van aandeelhouders
| 37,154.605 | 36,540.707 | 36,375.781 | 36,542.165 | 36,058.476 | 35,470.402 | 35,553.545 | 34,753.058 | 34,194.059 | 34,698.023 | 36,376.417 | 37,575.392 | 37,209.302 | 35,836.259 | 34,657.368 | 30,966.567 | 28,557.787 | 25,672.491 | 20,806.321 | 20,417.91 | 19,833.463 | 19,005.933 | 18,570.302 | 17,272.466 | 16,592.814 | 16,070.845 | 15,698.09 | 14,558.155 | 13,883.127 | 13,380.49 | 11,778.052 | 11,250.891 | 11,296.741 | 10,974.969 | 10,463.566 | 10,253.662 | 7,101.825 | 6,945.383 | 6,926.017 | 7,144.865 | 6,931.404 | 6,830.574 | 6,742.444 | 6,714.371 | 6,577.157 | 6,716.856 | 6,746.663 | 6,721.005 | 6,785.633 | 6,770.048 | 6,684.703 | 6,586.835 | 6,586.069 | 6,508.65 | 6,318.547 | 6,269.982 | 2,642.787 |
Totaal eigen vermogen
| 37,599.027 | 36,982.562 | 36,812.704 | 36,963.632 | 36,379.032 | 35,783.466 | 35,963.713 | 35,178.085 | 34,520.737 | 35,006.408 | 36,694.055 | 37,785.372 | 37,419.963 | 36,004.852 | 34,819.92 | 31,080.278 | 28,638.838 | 25,754.732 | 20,884.769 | 20,493.191 | 19,906.114 | 19,076.966 | 18,636.892 | 17,337.457 | 16,655.751 | 16,131.454 | 15,753.111 | 14,611.978 | 13,935.455 | 13,432.345 | 11,828.596 | 11,299.924 | 11,343.666 | 11,018.407 | 10,502.016 | 10,292.148 | 7,138.131 | 6,980.563 | 6,984.11 | 7,200.085 | 6,984.646 | 6,882.805 | 6,809.208 | 6,875.13 | 6,879.742 | 7,058.404 | 7,088.901 | 7,060.132 | 7,123.8 | 7,108.525 | 7,013.938 | 6,919.535 | 6,946.363 | 6,877.057 | 6,673.782 | 6,571.978 | 2,897.248 |
Totaal passiva en aandeelhoudersvermogen
| 110,190.694 | 104,386.158 | 110,442.551 | 110,952.579 | 112,132.018 | 102,446.113 | 107,039.557 | 101,480.948 | 91,828.512 | 90,140.028 | 89,918.869 | 85,878.147 | 77,669.916 | 69,694.907 | 64,924.364 | 57,110.084 | 50,388.438 | 46,988.695 | 44,943.246 | 44,916.76 | 46,154.479 | 40,000.944 | 39,043.551 | 37,322.615 | 36,969.525 | 34,660.672 | 32,233.833 | 29,786.278 | 28,402.345 | 26,557.752 | 22,887.088 | 20,887.945 | 21,076.713 | 19,000.511 | 18,315.456 | 18,692.551 | 16,185.646 | 15,105.227 | 14,970.706 | 14,587.428 | 14,474.007 | 13,756.965 | 14,931.184 | 14,650.355 | 16,062.894 | 15,409.517 | 14,858.099 | 13,511.633 | 14,904.002 | 13,068.289 | 11,540.439 | 11,305.055 | 11,174.736 | 10,852.227 | 9,897.738 | 8,937.155 | 5,734.632 |