
Joeone Co., Ltd.
SSE:601566.SS
9.08 (CNY) • At close May 13, 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
| 813.812 | 766.093 | 834.218 | 873.902 | 1,271.822 | 1,066.082 | 1,075.355 | 1,012.364 | 895.043 | 671.72 | 650.564 | 321.384 | 438.309 | 265.13 | 319.553 | 233.041 | 263.765 | 438.234 | 518.543 | 535.415 | 551.831 | 401.222 | 322.992 | 496.122 | 571.131 | 499.004 | 381.705 | 560.659 | 457.935 | 376.855 | 374.609 | 381.15 | 436.081 | 426.287 | 729.644 | 593.654 | 843.868 | 858.19 | 954.724 | 1,115.768 | 885.029 | 761.211 | 780.202 | 1,537.499 | 1,738.311 | 1,606.229 | 1,914.732 | 2,315.232 | 2,213.387 | 2,602.761 | 2,558.458 | 2,476.154 | 2,696.435 | 2,559.676 | 2,580.032 | 2,622.74 | 220.893 |
Kortetermijnbeleggingen
| 747.631 | 719.416 | 550.585 | 640.623 | 573.408 | 619.609 | 579.587 | 640.407 | 666.174 | 598.915 | 550.447 | 595.785 | 729.205 | 927 | 658.41 | 822.969 | 1,056.328 | 755.676 | 598.373 | 556.33 | 815.635 | 658.395 | 782.624 | 773.286 | 1,424.437 | 305.035 | 1.827 | 2.616 | 2.969 | 0.573 | -415.62 | 0.348 | 0.375 | 0.975 | 0.424 | 107.672 | 113.848 | 122.128 | 374.359 | 312.192 | -172.735 | -143.508 | 0 | 1,329.5 | 0 | 1,252.9 | 0 | 546.4 | 0 | 198.3 | 48 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,561.443 | 1,485.509 | 1,384.804 | 1,514.525 | 1,845.23 | 1,685.691 | 1,654.942 | 1,652.771 | 1,561.217 | 1,270.636 | 1,201.011 | 917.17 | 1,167.514 | 1,192.13 | 977.963 | 1,056.01 | 1,320.093 | 1,193.91 | 1,116.916 | 1,091.745 | 1,367.467 | 1,059.617 | 1,105.617 | 1,269.408 | 1,995.568 | 804.039 | 383.532 | 563.276 | 460.904 | 377.428 | 374.609 | 381.498 | 436.457 | 427.262 | 730.068 | 701.326 | 957.716 | 980.319 | 1,329.084 | 1,427.96 | 885.029 | 761.211 | 780.202 | 1,537.499 | 1,738.311 | 1,606.229 | 1,914.732 | 2,315.232 | 2,213.387 | 2,602.761 | 2,558.458 | 2,476.154 | 2,696.435 | 2,559.676 | 2,580.032 | 2,622.74 | 220.893 |
Nettovorderingen
| 309.32 | 298.859 | 277.164 | 240.283 | 241.891 | 241.092 | 229.587 | 330.537 | 305.088 | 343.346 | 358.163 | 294.349 | 318.895 | 357.688 | 351.544 | 267.617 | 291.44 | 316.595 | 249.893 | 350.336 | 379.998 | 322.352 | 285.937 | 327.22 | 307.708 | 333.903 | 283.784 | 258.858 | 289.966 | 316.787 | 299.607 | 249.933 | 262.087 | 303.758 | 315.537 | 264.504 | 303.269 | 0 | 308.672 | 0 | 278.907 | 0 | 416.657 | 362.789 | 404.96 | 428.586 | 441.212 | 481.014 | 493.45 | 473.043 | 572.546 | 376.418 | 332.477 | 299.644 | 0 | 0 | 310.65 |
Voorraad
| 881.882 | 1,015.119 | 1,010.955 | 834.098 | 852.616 | 943.382 | 952.494 | 783.707 | 778.696 | 831.794 | 837.352 | 825.7 | 877.451 | 908.602 | 949.117 | 762.382 | 740.582 | 759.64 | 817.967 | 673.074 | 756.773 | 873.174 | 918.27 | 712.455 | 753.887 | 806.466 | 826.116 | 622.596 | 620.257 | 738.953 | 764.323 | 615.455 | 636.496 | 736.489 | 720.52 | 563.798 | 540.826 | 584.342 | 600.647 | 505.109 | 529.741 | 593.383 | 654.671 | 607.535 | 580.318 | 625.035 | 701.387 | 588.401 | 583.951 | 649.879 | 778.903 | 620.575 | 624.097 | 722.21 | 684.974 | 447.884 | 448.609 |
Overige vlottende activa
| 335.451 | 365.836 | 351.353 | 275.564 | 294.153 | 254.838 | 138.642 | 153.675 | 339.873 | 411.012 | 143.512 | 121.744 | 153.73 | 161.172 | 506.947 | 199.958 | 180.47 | 165.401 | 146.809 | 62.584 | 161.057 | 124.481 | 141.064 | 101.633 | 85.915 | 997.353 | 626.062 | 684.523 | 1,384.598 | 1,399.176 | 1,246.474 | 1,345.364 | 1,895.36 | 1,703.285 | 1,155.785 | 1,090.786 | 1,219.97 | 984.306 | 1,040.214 | 1,089.122 | 2,165.077 | 2,017.687 | 2,025.694 | 1,442.914 | 1,352.152 | 1,343.563 | 848.853 | 629.338 | 891.976 | 246.752 | 620.546 | 285.982 | 377.789 | 423.934 | 522.486 | 523.63 | 301.496 |
Totaal vlottende activa
| 3,088.096 | 3,165.322 | 3,024.275 | 2,864.471 | 3,192.376 | 3,083.21 | 2,975.666 | 2,920.691 | 2,984.874 | 2,856.789 | 2,540.038 | 2,158.962 | 2,517.589 | 2,619.591 | 2,434.026 | 2,285.967 | 2,532.585 | 2,435.546 | 2,331.585 | 2,177.741 | 2,665.296 | 2,365.619 | 2,450.888 | 2,410.715 | 3,143.077 | 2,826.02 | 2,119.494 | 2,129.252 | 2,755.725 | 2,832.344 | 2,685.013 | 2,592.25 | 3,230.4 | 3,170.793 | 2,944.071 | 2,620.415 | 3,021.781 | 2,937.069 | 3,278.616 | 3,350.493 | 3,858.754 | 3,788.189 | 3,877.223 | 3,950.737 | 4,075.741 | 4,003.413 | 3,906.184 | 4,013.984 | 4,133.2 | 3,988.871 | 3,957.906 | 3,759.129 | 4,030.798 | 4,005.465 | 3,787.492 | 3,594.254 | 970.999 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 457.668 | 475.258 | 463.777 | 455.739 | 431.395 | 438.754 | 434.173 | 426.253 | 427.981 | 444.259 | 445.761 | 471.126 | 493.861 | 500.372 | 480.028 | 464.202 | 463.045 | 427.726 | 410.025 | 535.139 | 546.731 | 541.853 | 552.615 | 547.124 | 554.038 | 565.326 | 569.239 | 428.869 | 431.229 | 437.874 | 473.263 | 485.674 | 492.885 | 507.81 | 584.014 | 631.724 | 649.698 | 669.241 | 709.344 | 757.709 | 768.18 | 807.91 | 812.337 | 823.573 | 831.871 | 839.497 | 888.197 | 848.654 | 828.392 | 794.852 | 766.65 | 677.758 | 598.177 | 568.407 | 577.765 | 486.474 | 445.634 |
Goodwill
| 10.869 | 10.869 | 10.869 | 10.869 | 10.869 | 10.869 | 10.869 | 10.869 | 10.869 | 10.869 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 39.395 | 0 | 0 | 0 | 0 | 0 | 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
| 106.709 | 107.697 | 109.379 | 110.469 | 111.407 | 112.527 | 112.906 | 114.129 | 114.847 | 116.122 | 129.72 | 131.413 | 133.126 | 134.83 | 134.688 | 136.153 | 137.851 | 139.298 | 140.87 | 142.654 | 140.86 | 146.225 | 124.316 | 125.998 | 127.507 | 129.06 | 128.388 | 115.846 | 117.579 | 119.228 | 121.066 | 120.506 | 123.394 | 126.045 | 134.95 | 136.757 | 140.381 | 145.262 | 146.028 | 140.833 | 142.558 | 143.882 | 142.974 | 144.654 | 145.067 | 146.716 | 165.745 | 167.414 | 167.657 | 168.264 | 153.462 | 150.18 | 117.035 | 117.808 | 116.253 | 116.698 | 117.578 |
Goodwill en immateriële activa
| 117.578 | 118.566 | 120.247 | 121.337 | 122.276 | 123.396 | 123.774 | 124.998 | 125.716 | 126.99 | 169.115 | 170.808 | 172.521 | 174.225 | 174.083 | 175.548 | 177.246 | 178.693 | 180.265 | 182.049 | 180.255 | 185.62 | 163.711 | 165.393 | 166.901 | 168.455 | 167.782 | 155.241 | 117.579 | 119.228 | 121.066 | 120.506 | 123.394 | 126.045 | 134.95 | 136.757 | 140.381 | 145.262 | 146.028 | 140.833 | 142.558 | 143.882 | 142.974 | 144.654 | 145.067 | 146.716 | 165.745 | 167.414 | 167.657 | 168.264 | 153.462 | 150.18 | 117.035 | 117.808 | 116.253 | 116.698 | 117.578 |
Langetermijnbeleggingen
| 646.021 | 630.84 | 903.929 | 1,716.412 | 1,730.099 | 1,891.857 | 961.242 | 909.225 | 897.886 | 1,007.049 | 1,303.339 | 1,486.53 | 1,385.186 | 1,328.437 | 1,584.271 | 1,512.524 | 1,205.464 | 1,425.698 | 1,544.421 | 1,531.364 | 1,314.621 | 1,514.531 | 1,375.855 | 1,194.238 | 432.653 | 1,700.927 | 2,373.454 | 2,454.491 | 2,438.281 | 2,515.794 | 1,935.23 | 1,367.281 | 1,277.451 | 1,247.01 | 1,284.786 | 1,038.361 | 1,185.665 | 1,188.342 | 471.239 | 415.568 | 357.495 | 328.268 | 137.553 | 140.612 | 124.909 | 129.141 | 72.947 | 76.636 | 66.25 | 70.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 157.866 | 193.513 | 184.658 | 156.006 | 144.146 | 164.512 | 177.066 | 165.779 | 183.21 | 182.028 | 158.383 | 135.53 | 121.198 | 136.523 | 123.88 | 113.22 | 97.203 | 120.945 | 95.971 | 111.024 | 113.842 | 100.681 | 70.351 | 63.708 | 54.167 | 66.147 | 63.237 | 47.563 | 48.945 | 54.042 | 63.804 | 48.303 | 48.796 | 54.036 | 57.499 | 43.997 | 45.81 | 50.706 | 59.749 | 44.68 | 43.664 | 46.4 | 50.365 | 39.003 | 42.259 | 41.592 | 15.244 | 10.675 | 9.919 | 10.474 | 5.371 | 4.277 | 2.813 | 2.813 | 1.863 | 1.716 | 1.94 |
Overige niet-vlottende activa
| 1,152.019 | 1,135.359 | 970.139 | 87.11 | 93.336 | 84.317 | 1,007.226 | 1,069.445 | 1,113.131 | 1,054.839 | 1,016.663 | 1,060.044 | 1,186.134 | 1,399.726 | 1,206.268 | 1,384.796 | 1,615.196 | 1,321.004 | 1,167.346 | 1,015.886 | 1,291.499 | 1,098.889 | 1,221.277 | 1,213.794 | 1,872.743 | 760.632 | 447.585 | 446.327 | 443.27 | 453.453 | 12.351 | 417.68 | 416.985 | 414.465 | 335.051 | 403.059 | 402.672 | 402.959 | 620.054 | 503.707 | 16.024 | 16.877 | 30.136 | 24.771 | 51.464 | 53.171 | 47.421 | 57.981 | 58.667 | 76.14 | 70.43 | 77.332 | 61.48 | 63.291 | 139.801 | 53.31 | 55.6 |
Totaal niet-vlottende activa
| 2,531.151 | 2,553.536 | 2,642.751 | 2,536.605 | 2,521.251 | 2,702.836 | 2,703.481 | 2,695.699 | 2,747.923 | 2,815.165 | 3,093.261 | 3,324.038 | 3,358.9 | 3,539.284 | 3,568.53 | 3,650.289 | 3,558.155 | 3,474.066 | 3,398.028 | 3,375.463 | 3,446.949 | 3,441.574 | 3,383.809 | 3,184.256 | 3,080.501 | 3,261.488 | 3,621.298 | 3,532.49 | 3,479.305 | 3,580.391 | 2,605.714 | 2,439.444 | 2,359.51 | 2,349.365 | 2,396.3 | 2,253.898 | 2,424.227 | 2,456.509 | 2,006.414 | 1,862.497 | 1,327.921 | 1,343.337 | 1,173.366 | 1,172.614 | 1,195.57 | 1,210.117 | 1,189.555 | 1,161.359 | 1,130.886 | 1,120.626 | 995.913 | 909.547 | 779.505 | 752.318 | 835.682 | 658.197 | 620.751 |
Totaal activa
| 5,619.247 | 5,718.859 | 5,667.027 | 5,401.076 | 5,713.627 | 5,786.046 | 5,679.147 | 5,616.39 | 5,732.798 | 5,671.954 | 5,633.299 | 5,483.001 | 5,876.489 | 6,158.875 | 6,002.556 | 5,936.256 | 6,090.74 | 5,909.611 | 5,729.613 | 5,553.203 | 6,112.245 | 5,807.193 | 5,834.697 | 5,594.972 | 6,223.579 | 6,087.508 | 5,740.792 | 5,661.742 | 6,235.03 | 6,412.735 | 5,290.727 | 5,031.694 | 5,589.909 | 5,520.159 | 5,340.37 | 4,874.313 | 5,446.008 | 5,393.578 | 5,285.03 | 5,212.99 | 5,186.675 | 5,131.525 | 5,050.589 | 5,123.35 | 5,271.311 | 5,213.531 | 5,095.739 | 5,175.343 | 5,264.086 | 5,109.497 | 4,953.819 | 4,668.675 | 4,810.303 | 4,757.783 | 4,623.175 | 4,252.452 | 1,591.75 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 678.018 | 927.511 | 519.62 | 679.978 | 713.212 | 864.236 | 891.832 | 410.874 | 725.807 | 685.142 | 227.034 | 581.565 | 699.14 | 445.988 | 861.414 | 575.322 | 748.312 | 376.507 | 695 | 526.222 | 735.462 | 723.275 | 699.357 | 517.32 | 596.037 | 386.501 | 667.989 | 497.36 | 407.946 | 460.95 | 508.395 | 208.664 | 447.202 | 496.194 | 515.041 | 189.436 | 399.085 | 454.133 | 424.179 | 321.248 | 356.504 | 202.901 | 438.736 | 354.495 | 378.516 | 443.977 | 427.916 | 329.147 | 397.436 | 427.04 | 480.492 | 357.233 | 373.751 | 529.854 | 518.499 | 335.042 | 405.075 |
Kortlopende schulden
| 65.02 | 95.014 | 150 | 100 | 159.044 | 100 | 200.067 | 257.324 | 421.786 | 352.538 | 714.27 | 347.631 | 472.244 | 449.392 | 399.583 | 414.44 | 348.212 | 324.511 | 449.044 | 449.643 | 448.946 | 130.771 | 452.968 | 300 | 499.797 | 499.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.659 | 364.026 | 364.121 | 428.966 | 566.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 45.2 | 36.8 |
Belastingschulden
| 42.073 | 44.994 | 42.236 | 12.587 | 90.377 | 40.51 | 42.793 | 36.473 | 55.72 | 60.499 | 58.012 | 29.335 | 60.277 | 60.974 | 39.58 | 29.016 | 67.922 | 66.682 | 47.121 | 66.96 | 108.202 | 86.665 | 79.223 | 45.219 | 130.782 | 110.197 | 54.855 | 35.716 | 95.426 | 69.363 | 65.532 | 35.737 | 67.537 | 49.434 | 44.63 | 25.229 | 62.13 | 47.222 | 56.973 | 27.75 | 50.736 | 28.878 | 47.773 | 23.473 | 60.266 | 65.78 | 58.983 | 42.456 | 93.113 | 48.605 | -11.387 | -5.697 | 5.351 | -0.623 | -3.268 | -7.344 | 1.213 |
Uitgestelde opbrengsten
| 0 | 0 | 179.846 | 245.25 | 164.486 | 190.323 | 414.454 | 455.893 | 209.504 | 177.557 | 233.103 | 0 | 0 | 419.73 | 416.037 | 396.991 | 372.84 | 418.241 | 367.795 | 374.533 | 481.97 | 281.889 | 239.71 | 194.394 | 259.209 | 275.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122.029 | 160.306 | 184.593 | 156.029 | 118.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.332 | 80.72 | 99.394 |
Overige kortlopende verplichtingen
| 544.148 | 551.713 | 643.182 | 582.619 | 250.944 | 599.01 | 61.923 | 521.787 | 222.886 | 783.477 | 883.847 | 699.254 | 436.53 | 666.268 | -2.63 | 296.05 | 12.518 | 654.639 | 230.182 | 226.482 | -3.016 | 274.379 | 287.684 | 487.769 | 256.746 | 611.538 | 252.859 | 344.142 | 227.394 | 335.975 | 251.495 | 434.266 | 217.158 | 300.472 | 234.102 | 422.315 | 43.341 | 227.441 | 56.655 | 99.624 | 211.251 | 459.331 | 173.617 | 406.6 | 167.556 | 184.344 | 188.634 | 520.477 | 181.577 | 241.286 | 296.014 | 266.553 | 244.375 | 249.687 | 273.621 | 183.13 | 173.212 |
Totaal kortlopende verplichtingen
| 1,329.259 | 1,619.232 | 1,534.884 | 1,375.185 | 1,378.063 | 1,603.756 | 1,611.069 | 1,463.398 | 1,635.703 | 1,881.655 | 1,883.164 | 1,657.785 | 1,668.192 | 1,772.604 | 1,713.984 | 1,576.694 | 1,549.805 | 1,551.881 | 1,584.669 | 1,431.859 | 1,771.564 | 1,499.512 | 1,519.232 | 1,350.308 | 1,483.362 | 1,607.932 | 975.702 | 877.217 | 730.766 | 866.288 | 825.422 | 678.667 | 731.897 | 846.1 | 793.773 | 661.639 | 1,028.888 | 1,092.917 | 1,122.802 | 1,132.932 | 618.49 | 691.11 | 660.125 | 784.568 | 606.337 | 694.1 | 675.533 | 892.08 | 672.126 | 716.931 | 765.119 | 618.089 | 623.477 | 778.918 | 800.853 | 556.028 | 616.299 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 188.06 | 193.382 | 279.926 | 250.746 | 339.08 | 296.387 | 275.039 | 353.378 | 271.343 | 56.908 | 36.722 | 85.709 | 221.016 | 318.613 | 336.635 | 335.097 | 233.528 | 169.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199.594 | 199.501 | 199.409 | 199.316 | 199.224 | 199.135 | 199.046 | 198.957 | 198.868 | 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
| 0 | 0 | 0 | 43.246 | 0 | 0 | 0 | 338 | 258.188 | -0 | 40 | 70.069 | 0 | -17.069 | -14.186 | -18.97 | -14.302 | 0 | 1.833 | 3.667 | 5.5 | 19.04 | 29.698 | 30.487 | 27.575 | 26.934 | 21.57 | 19.862 | 18.557 | 17.088 | 20.161 | 19.992 | 17.253 | 13.973 | 14.637 | 13.355 | 11.787 | 11.974 | 6.151 | 5.795 | 5.834 | 6.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 2.702 | 0.089 | 0.062 | 1.356 | 2.526 | 2.673 | 11.493 | 6.823 | 5.16 | 9.346 | 7.605 | 17.069 | 14.186 | 18.97 | 14.302 | 15.539 | 0.11 | 0.049 | 0.115 | 0.182 | 0 | 0 | 0 | 0 | -199.594 | -199.501 | -199.409 | -199.316 | -199.224 | -199.135 | -199.046 | -198.957 | 0.012 | 0 | 0 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | -0 | 3.5 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.79 | 0 | 0 | 0 | -11.706 | 0.303 | 1.633 | 2.496 | 16.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.973 | 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
| 188.06 | 193.382 | 286.129 | 254.335 | 339.142 | 297.743 | 277.565 | 356.051 | 282.836 | 63.731 | 41.882 | 95.056 | 228.621 | 335.681 | 350.822 | 354.067 | 247.831 | 165.702 | 1.943 | 3.716 | 5.615 | 35.015 | 30.001 | 32.12 | 30.072 | 43.779 | 221.163 | 219.363 | 217.965 | 216.405 | 219.385 | 219.127 | 216.299 | 212.93 | 213.517 | 13.355 | 11.787 | 12.026 | 6.151 | 5.795 | 5.834 | 6.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 1,517.319 | 1,812.614 | 1,821.012 | 1,629.52 | 1,717.205 | 1,901.5 | 1,888.633 | 1,819.449 | 1,918.54 | 1,945.386 | 1,925.045 | 1,752.84 | 1,896.813 | 2,108.285 | 2,064.805 | 1,930.761 | 1,797.636 | 1,717.582 | 1,586.612 | 1,435.574 | 1,777.179 | 1,534.527 | 1,549.233 | 1,382.428 | 1,513.434 | 1,651.711 | 1,196.865 | 1,096.58 | 948.731 | 1,082.693 | 1,044.806 | 897.794 | 948.196 | 1,059.029 | 1,007.29 | 674.994 | 1,040.675 | 1,104.943 | 1,128.953 | 1,138.726 | 624.324 | 697.13 | 660.125 | 784.568 | 606.337 | 694.1 | 675.533 | 892.08 | 672.126 | 716.931 | 765.119 | 618.089 | 623.477 | 778.918 | 800.853 | 556.028 | 616.299 |
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 | 9.312 | 0.879 | 0.894 | 0.875 | 0.868 | 0.872 | 0.908 | 0.873 | 0.854 | 0.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 574.637 | 578.462 | 578.462 | 578.462 | 578.666 | 578.666 | 579.258 | 578.658 | 578.658 | 578.658 | 572.93 | 572.93 | 572.93 | 572.93 | 452.93 |
Ingehouden winsten
| 586.475 | 394.727 | 353.6 | 268.537 | 499.094 | 390.913 | 295.261 | 291.419 | 353.664 | 256.447 | 234.448 | 289.872 | 579.725 | 637.184 | 495.077 | 565.031 | 827.934 | 729.916 | 636.572 | 566.475 | 797.674 | 734.54 | 758.629 | 702.775 | 1,223.188 | 841.162 | 657.204 | 570.193 | 1,075.339 | 882.207 | 731.38 | 612.407 | 1,121.903 | 962.781 | 883.485 | 768.376 | 986.558 | 858.154 | 772.917 | 719.19 | 1,198.843 | 1,070.903 | 1,045.646 | 957.534 | 1,288.571 | 1,143.999 | 1,064.87 | 929.658 | 1,235.08 | 1,044.224 | 917.247 | 784.148 | 997.945 | 789.991 | 688.73 | 562.764 | 327.425 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 385.386 | 2,957.25 | 376.879 | 2,961.613 | 383.534 | 2,917.588 | 348.734 | 2,929.817 | 308.251 | 2,842.065 | 280.672 | 2,881.932 | 298.536 | 2,894.529 | 30.283 | 72.3 | 110.559 | 92.753 | 92.454 | 94.894 | 71.907 | 45.098 | 153.502 | 440.571 | 558.957 | 773.208 | 1,010.082 | 74.9 | 80.55 | 78.756 | 57.018 | 38.637 | 19.822 | 7.266 | 18.805 | 13.789 | -9.312 | -0.879 | -0.894 | -0.875 | -0.868 | -0.872 | -0.908 | -0.873 | -0.854 | -0.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,977.25 | 2,975.545 | 2,957.348 | 2,964.203 | 0 | 2,955.696 | 0 | 2,965.024 | 0 | 2,580.421 | 0 | 2,884.048 | 0 | 2,863.116 | 0 | 2,874.334 | 0 | 2,575.797 | 0 | 2,575.797 | 0 | 2,575.797 | 2,958.01 | 2,935.023 | 2,908.214 | 2,575.797 | 3,303.687 | 2,575.797 | 3,636.323 | 2,575.797 | 2,938.016 | 2,943.666 | 2,941.871 | 2,575.797 | 2,870.749 | 2,575.797 | 2,839.378 | 2,575.797 | 2,803.538 | 2,771.125 | 2,574.918 | 2,787.96 | 2,769.306 | 2,801.918 | 2,603.553 | 2,797.878 | 2,614.745 | 2,774.085 | 2,778.415 | 2,769.685 | 2,692.795 | 2,687.78 | 2,615.951 | 2,615.945 | 2,560.662 | 2,560.73 | 128.348 |
Totaal eigen vermogen van aandeelhouders
| 4,138.362 | 3,944.91 | 3,885.585 | 3,807.377 | 4,030.982 | 3,921.246 | 3,831.512 | 3,831.08 | 3,845.889 | 3,760.238 | 3,738.902 | 3,748.557 | 3,996.427 | 4,068.29 | 3,951.646 | 4,014.002 | 4,297.101 | 4,197.951 | 4,146.625 | 4,114.787 | 4,328.179 | 4,264.746 | 4,291.275 | 4,212.435 | 4,706.039 | 4,432.416 | 4,535.528 | 4,566.903 | 5,286.299 | 5,330.042 | 4,244.033 | 4,130.71 | 4,638.411 | 4,457.552 | 4,328.871 | 4,194.947 | 4,400.573 | 4,283.708 | 4,151.093 | 4,074.264 | 4,562.351 | 4,434.395 | 4,390.464 | 4,338.782 | 4,664.973 | 4,519.431 | 4,420.206 | 4,283.262 | 4,591.96 | 4,392.566 | 4,188.7 | 4,050.586 | 4,186.826 | 3,978.865 | 3,822.322 | 3,696.424 | 908.704 |
Totaal eigen vermogen
| 4,101.929 | 3,906.245 | 3,846.014 | 3,771.556 | 3,996.422 | 3,884.546 | 3,790.513 | 3,796.94 | 3,814.258 | 3,726.568 | 3,708.254 | 3,730.16 | 3,979.676 | 4,050.59 | 3,937.751 | 4,005.495 | 4,293.105 | 4,192.029 | 4,143.001 | 4,117.629 | 4,335.066 | 4,272.666 | 4,285.464 | 4,212.543 | 4,710.145 | 4,435.797 | 4,543.927 | 4,565.162 | 5,286.299 | 5,330.042 | 4,245.921 | 4,133.9 | 4,641.713 | 4,461.129 | 4,333.081 | 4,199.318 | 4,405.333 | 4,288.635 | 4,156.077 | 4,074.264 | 4,562.351 | 4,434.395 | 4,390.464 | 4,338.782 | 4,664.973 | 4,519.431 | 4,420.206 | 4,283.262 | 4,591.96 | 4,392.566 | 4,188.7 | 4,050.586 | 4,186.826 | 3,978.865 | 3,822.322 | 3,696.424 | 975.45 |
Totaal passiva en aandeelhoudersvermogen
| 5,619.247 | 5,718.859 | 5,667.027 | 5,401.076 | 5,713.627 | 5,786.046 | 5,679.147 | 5,616.39 | 5,732.798 | 5,671.954 | 5,633.299 | 5,483.001 | 5,876.489 | 6,158.875 | 6,002.556 | 5,936.256 | 6,090.74 | 5,909.611 | 5,729.613 | 5,553.203 | 6,112.245 | 5,807.193 | 5,834.697 | 5,594.972 | 6,223.579 | 6,087.508 | 5,740.792 | 5,661.742 | 6,235.03 | 6,412.735 | 5,290.727 | 5,031.694 | 5,589.909 | 5,520.159 | 5,340.37 | 4,874.313 | 5,446.008 | 5,393.578 | 5,285.03 | 5,212.99 | 5,186.675 | 5,131.525 | 5,050.589 | 5,123.35 | 5,271.311 | 5,213.531 | 5,095.739 | 5,175.343 | 5,264.086 | 5,109.497 | 4,953.819 | 4,668.675 | 4,810.303 | 4,757.783 | 4,623.175 | 4,252.452 | 1,591.75 |