Beijing Kaiwen Education Technology Co., Ltd
SZSE:002659.SZ
4.26 (CNY) • At close October 26, 2023
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 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 195.713 | 296.327 | 265.377 | 263.27 | 308.452 | 395.697 | 311.931 | 344.434 | 377.805 | 441.248 | 453.99 | 336.195 | 457.438 | 507.077 | 254.412 | 672.669 | 637.388 | 877.135 | 977.317 | 1,035.463 | 509.29 | 550.875 | 309.065 | 348.859 | 184.359 | 496.711 | 712.364 | 165.758 | 89.04 | 165.066 | 277.886 | 348.624 | 440.293 | 269.153 | 1,117.598 | 266.92 | 205.486 | 337.609 | 425.216 | 227.068 | 225.745 | 211.19 | 180.597 | 169.292 | 143.775 | 191.509 | 266.152 | 336.737 | 293.989 | 396.086 | 367.314 | 462.544 | 517.291 | 218.803 | 215.284 |
| Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 1,995.771 | 2,004.777 | 99.51 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 608.31 | 90.502 | 230.792 | 230.304 | 230 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | -272.076 | -247.37 | -241.434 | 0 | 120.398 | -448.075 | 476.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 195.713 | 296.327 | 265.377 | 263.27 | 308.452 | 395.697 | 411.441 | 344.434 | 377.805 | 441.248 | 453.99 | 336.195 | 467.438 | 507.077 | 862.722 | 763.171 | 868.18 | 1,107.439 | 1,207.317 | 1,035.463 | 509.29 | 550.875 | 309.065 | 348.859 | 184.359 | 496.711 | 712.364 | 165.758 | 89.04 | 165.066 | 277.886 | 348.624 | 440.293 | 269.153 | 1,117.598 | 266.92 | 205.486 | 337.609 | 425.216 | 227.068 | 225.745 | 211.19 | 180.597 | 169.292 | 143.775 | 191.509 | 266.152 | 336.737 | 293.989 | 396.086 | 367.314 | 462.544 | 517.291 | 218.803 | 215.284 |
| Nettovorderingen
| 71.957 | 33.42 | 34.807 | 49.035 | 8.943 | 5.304 | 13.334 | 6.557 | 2.162 | 1.561 | 2.63 | 1.59 | 0.09 | 0.04 | 0.271 | 0.088 | 0.135 | 0.088 | 0.118 | 0.163 | 126.922 | 123.946 | 13.827 | 53.532 | 20.228 | 13.928 | 16.801 | 10.022 | 0.366 | 0.129 | 249.772 | 262.243 | 292.466 | 0 | 232.546 | 240.395 | 266.221 | 221.116 | 186.222 | 184.686 | 222.797 | 254.632 | 264.258 | 296.844 | 310.901 | 273.23 | 261.947 | 79.411 | 253.736 | 199.001 | 0 | 0 | 0 | 0 | 0 |
| Voorraad
| 0.274 | 0.119 | 0.087 | 0.136 | 0.148 | 0.121 | 0.16 | 0.101 | 0.181 | 0.2 | 0.201 | 0.192 | 0.195 | 0.206 | 0.15 | 0.247 | 0.351 | 0.254 | 0.308 | 0.263 | 0.203 | 0.168 | 0.321 | 0.039 | 0.038 | 0.067 | 0.02 | 0.024 | 0.064 | 0.059 | 626.942 | 569.623 | 498.251 | 395.088 | 580.34 | 595.791 | 566.888 | 690.361 | 775.55 | 647.234 | 612.091 | 747.438 | 758.867 | 703.44 | 580.908 | 587.295 | 726.345 | 671.123 | 663.444 | 648.98 | 503.911 | 457.946 | 275.044 | 422.453 | 393.166 |
| Overige vlottende activa
| 34.511 | 28.92 | 150.584 | 135.465 | 152.044 | 150.118 | 156.183 | 128.973 | 154.78 | 154.791 | 170.823 | 137.748 | 217.987 | 246.408 | 236.295 | 199.288 | 207.065 | 181.155 | 212.528 | 188.884 | 177.91 | 177.873 | 229.367 | 232.166 | 206.125 | 175.891 | 182.39 | 155.541 | 156.383 | 145.379 | 311.988 | 316.31 | 446.96 | 535.01 | 156.197 | 87.428 | 123.914 | 63.086 | 73.095 | 74.594 | 86.233 | 89.455 | 111.676 | 101.177 | 171 | 364.812 | 285.229 | 507.101 | 567.711 | 242.423 | 344.144 | 295.286 | 347.577 | 237.4 | 214.951 |
| Totaal vlottende activa
| 302.455 | 358.785 | 450.855 | 467.596 | 469.588 | 551.24 | 577.7 | 503.765 | 537.713 | 597.801 | 630.07 | 498.435 | 685.62 | 753.731 | 1,099.437 | 1,007.394 | 1,075.596 | 1,313.776 | 1,421.877 | 1,257.203 | 814.324 | 861.926 | 560.64 | 607.677 | 408.526 | 688.03 | 907.906 | 331.345 | 245.487 | 310.634 | 1,439.511 | 1,496.799 | 1,627.183 | 1,638.181 | 2,086.681 | 1,190.534 | 1,115.964 | 1,312.172 | 1,460.083 | 1,133.582 | 1,146.865 | 1,302.714 | 1,315.399 | 1,270.753 | 1,206.583 | 1,143.617 | 1,539.674 | 1,594.371 | 1,525.144 | 1,486.49 | 1,215.37 | 1,215.775 | 1,139.911 | 878.656 | 823.401 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 257.131 | 264.565 | 91.93 | 93.904 | 95.934 | 97.975 | 152.452 | 153.647 | 158.933 | 161.812 | 1,119.282 | 1,129.266 | 1,140.727 | 1,150.992 | 1,166.257 | 1,187.405 | 1,172.127 | 1,181.28 | 1,193.593 | 1,202.718 | 1,212.175 | 1,221.434 | 1,218.727 | 1,224.374 | 1,231.943 | 1,240.991 | 1,362.808 | 1,368.923 | 1,379.179 | 1,387.302 | 1,676.535 | 1,713.926 | 1,314.357 | 1,325.662 | 975.019 | 914.765 | 902.148 | 891.396 | 355.452 | 360.208 | 367.848 | 371.853 | 365.131 | 368.411 | 360.785 | 353.326 | 309.457 | 301.063 | 266.453 | 246.288 | 213.925 | 215.48 | 206.587 | 202.883 | 180.052 |
| Goodwill
| 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 196.702 | 214.679 | 214.679 | 214.679 | 214.679 | 214.679 | 214.679 | 214.679 | 214.679 | 214.679 | 214.679 | 195.275 | 0.312 | 0.312 | 0.312 | 0.312 | 0.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 21.569 | 25.682 | 26.12 | 26.443 | 26.767 | 27.094 | 110.579 | 111.404 | 112.229 | 113.04 | 794.182 | 798.672 | 803.343 | 808.014 | 812.443 | 817.24 | 821.931 | 826.623 | 831.265 | 835.986 | 840.718 | 845.437 | 911.03 | 915.643 | 920.555 | 925.504 | 941.509 | 946.416 | 952.112 | 956.246 | 510.056 | 495.004 | 497.344 | 499.71 | 51.169 | 51.457 | 51.781 | 52.106 | 52.432 | 52.758 | 53.088 | 53.388 | 53.722 | 54.056 | 54.39 | 54.723 | 56.201 | 42.163 | 42.33 | 42.589 | 42.866 | 43.06 | 43.317 | 43.295 | 43.783 |
| Goodwill en immateriële activa
| 218.272 | 222.384 | 222.822 | 223.146 | 223.469 | 223.796 | 307.281 | 308.106 | 308.931 | 309.742 | 990.884 | 995.374 | 1,000.045 | 1,004.716 | 1,009.145 | 1,013.942 | 1,018.633 | 1,023.325 | 1,027.967 | 1,032.688 | 1,037.42 | 1,042.139 | 1,125.708 | 1,130.322 | 1,135.234 | 1,140.182 | 1,156.188 | 1,161.094 | 1,166.79 | 1,170.925 | 724.735 | 709.682 | 692.62 | 500.022 | 51.481 | 51.769 | 52.093 | 52.418 | 52.432 | 52.758 | 53.088 | 53.388 | 53.722 | 54.056 | 54.39 | 54.723 | 56.201 | 42.163 | 42.33 | 42.589 | 42.866 | 43.06 | 43.317 | 43.295 | 43.783 |
| Langetermijnbeleggingen
| 0 | 0 | 1,851.637 | 1,863.929 | -119.551 | -116.265 | 1,764.936 | 1,776.377 | 1,787.819 | 0 | 177.229 | 0 | 0 | 180.797 | 171.742 | 481.163 | 175.701 | 176.819 | 500.449 | 508.071 | 515.704 | 523.015 | 639.412 | 642.498 | 650.514 | 659.412 | 295.36 | 272.277 | 247.571 | 241.635 | 460.443 | 459.547 | 454.255 | 280.271 | 274.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.243 | 288.877 | 0.3 | 0 | 0 | 0 | 0 |
| Belastingvorderingen
| 108.09 | 108.903 | 115.836 | 122.713 | 119.551 | 116.265 | 127.966 | 123.575 | 121.048 | 0 | 135.131 | 132.717 | 132.205 | 120.347 | 101.639 | 114.473 | 106.693 | 99.327 | 89.217 | 79.708 | 64.834 | 56.065 | 99.511 | 89.543 | 72.219 | 62.738 | 55.116 | 48.792 | 43.586 | 34.319 | 70.977 | 61.53 | 51.174 | 51.414 | 38.748 | 25.872 | 24.901 | 24.028 | 28.107 | 30.413 | 27.938 | 26.705 | 29.542 | 32.177 | 33.327 | 30.445 | 5.55 | 5.371 | 5.243 | 5.28 | 4.831 | 2.322 | 4.412 | 5.224 | 3.461 |
| Overige niet-vlottende activa
| 2,143.093 | 2,158.651 | 210.306 | 217.961 | 2,221.804 | 2,236.881 | 244.244 | 248.334 | 253.672 | 2,171.813 | 252.254 | 448.498 | 443.249 | 269.323 | 316.877 | 0.067 | 312.994 | 319.911 | 2.25 | 1.524 | 0.046 | 0.378 | 14.302 | 8.806 | 19.514 | 17.415 | 8.785 | 2.04 | 0.115 | 0.219 | 14.471 | 16.18 | 1.865 | 1.865 | 453.361 | 268.607 | 295.824 | 284.548 | 288.733 | 425.844 | 346.793 | 203.199 | 129.47 | 103.143 | 90.414 | 77.037 | 0.575 | 0 | 5.243 | -288.877 | 0 | 0 | 0 | 0 | 0 |
| Totaal niet-vlottende activa
| 2,726.586 | 2,754.503 | 2,492.533 | 2,521.652 | 2,541.207 | 2,558.652 | 2,596.878 | 2,610.039 | 2,630.403 | 2,643.367 | 2,674.779 | 2,705.855 | 2,716.226 | 2,726.174 | 2,765.66 | 2,797.051 | 2,786.148 | 2,800.663 | 2,813.476 | 2,824.709 | 2,830.178 | 2,843.032 | 3,097.66 | 3,095.543 | 3,109.424 | 3,120.738 | 2,878.258 | 2,853.126 | 2,837.242 | 2,834.4 | 2,947.161 | 2,960.865 | 2,514.272 | 2,159.235 | 1,793.135 | 1,261.012 | 1,274.966 | 1,252.391 | 724.725 | 869.223 | 795.667 | 655.146 | 577.865 | 557.786 | 538.916 | 515.532 | 371.783 | 348.596 | 314.025 | 294.157 | 261.922 | 260.862 | 254.316 | 251.403 | 227.296 |
| Totaal activa
| 3,029.04 | 3,113.288 | 2,943.388 | 2,989.248 | 3,010.794 | 3,109.891 | 3,174.579 | 3,113.804 | 3,168.116 | 3,241.169 | 3,304.849 | 3,204.289 | 3,401.846 | 3,479.905 | 3,865.097 | 3,804.445 | 3,861.744 | 4,114.438 | 4,235.354 | 4,081.912 | 3,644.503 | 3,704.958 | 3,658.301 | 3,703.22 | 3,517.949 | 3,808.769 | 3,786.164 | 3,184.471 | 3,082.728 | 3,145.034 | 4,386.672 | 4,457.665 | 4,141.455 | 3,797.417 | 3,879.815 | 2,451.546 | 2,390.929 | 2,564.562 | 2,184.808 | 2,002.805 | 1,942.532 | 1,957.86 | 1,893.264 | 1,828.539 | 1,745.5 | 1,659.149 | 1,911.457 | 1,942.967 | 1,839.17 | 1,780.647 | 1,477.292 | 1,476.637 | 1,394.228 | 1,130.059 | 1,050.697 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 57.387 | 65.846 | 47.24 | 57.185 | 48.933 | 48.824 | 42.29 | 34.544 | 35.918 | 38.441 | 31.925 | 28.181 | 31.485 | 42.133 | 27.429 | 63.168 | 85.513 | 120.74 | 108.757 | 115.82 | 133.408 | 194.66 | 240.036 | 260.762 | 253.994 | 260.858 | 107.81 | 302.69 | 325.246 | 483.839 | 400.194 | 666.169 | 456.008 | 521.789 | 594.926 | 647.432 | 593.821 | 747.366 | 857.624 | 779.591 | 661.311 | 695.02 | 597.637 | 518.541 | 488.598 | 427.992 | 422.526 | 562.197 | 394.859 | 418.912 | 491.106 | 543.654 | 459.199 | 490.378 | 469.601 |
| Kortlopende schulden
| 0 | 0 | 103.839 | 0 | 105.809 | 0 | 106 | 81.129 | 56.762 | 55.412 | 54.65 | 0 | 51.998 | 0 | 57.873 | 0 | 81.73 | 135.172 | 173.998 | 151.068 | 64.159 | 16.16 | 1.94 | 6.16 | 6.16 | 209 | 249 | 249.5 | 249.5 | 280 | 365.796 | 288.5 | 66.5 | 146.3 | 156.3 | 238.472 | 214.418 | 197 | 311.5 | 267 | 346 | 331 | 296 | 310 | 303.461 | 267.461 | 430.5 | 310 | 342 | 297 | 237 | 189 | 207 | 199.457 | 118 |
| Belastingschulden
| 12.677 | 10.134 | 11.079 | 6.094 | 14.168 | 9.738 | 8.984 | 4.822 | 5.546 | 0 | 3.562 | 0.531 | 1.676 | 1.296 | 2.276 | 5.13 | 8.045 | 7.267 | 6.588 | 5.003 | 70.657 | 71.533 | 13.891 | 10.302 | 8.502 | 9.001 | 5.536 | 2.592 | 29.797 | 31.02 | 10.55 | 3.811 | -1.603 | 3.813 | 3.973 | 3.126 | 5.304 | 15.647 | 1.309 | -1.366 | 1.645 | 1.857 | 0.767 | -2.276 | -20.261 | -12.112 | 4.432 | -10.385 | -6.086 | -7.454 | 1.395 | -11.494 | 12.479 | -2.304 | -13.22 |
| Uitgestelde opbrengsten
| 0 | 0 | 48.691 | 40.282 | 64.604 | 105.57 | 146.816 | 65.791 | 85.606 | 0 | 170.209 | 0 | 0 | 21.58 | -0 | 231.271 | 190.73 | 269.268 | 322.304 | 104.55 | 91.047 | 92.606 | 48.933 | 52.126 | 64.205 | 62.545 | 59.967 | 250.936 | 258.48 | 74.064 | 1,047.206 | 804.984 | 874.367 | 433.072 | 380.629 | 521.158 | 526.192 | 557.962 | 31.626 | 35.165 | 33.69 | 27.774 | 37.661 | 31.363 | 9.701 | 17.648 | 46.67 | 22.693 | 16.823 | 13.548 | 23.971 | 13.347 | 18.914 | 6.913 | -10 |
| Overige kortlopende verplichtingen
| 155.361 | 174.227 | 12.239 | 102.502 | -11.632 | 101.624 | 146.199 | 64.801 | 19.119 | 148.447 | 7.598 | 106.49 | 29.467 | 62.597 | 379.43 | 71.694 | 18.191 | 77.409 | 12.162 | 55.685 | 168.261 | 243.413 | 324.525 | 326.335 | 101.709 | 162.299 | 224.072 | 471.473 | 298.677 | 139.12 | 1,180.441 | 922.18 | 919.318 | 481.13 | 417.142 | 547.121 | 560.226 | 582.948 | 88.429 | 82.704 | 51.365 | 44.237 | 62.268 | 41.487 | 47.993 | 40.665 | 112.68 | 134.746 | 149.716 | 121.896 | 45.112 | 63.983 | 33.588 | 136.692 | 208.27 |
| Totaal kortlopende verplichtingen
| 225.425 | 250.207 | 223.088 | 206.063 | 221.882 | 265.756 | 303.473 | 185.297 | 202.952 | 242.301 | 267.944 | 135.202 | 114.626 | 127.606 | 467.007 | 341.54 | 358.255 | 582.176 | 623.808 | 437.599 | 436.485 | 525.766 | 580.392 | 603.558 | 434.571 | 703.702 | 646.386 | 1,026.255 | 903.22 | 933.979 | 1,956.981 | 1,880.66 | 1,495.671 | 1,153.032 | 1,172.341 | 1,436.15 | 1,373.768 | 1,542.961 | 1,258.862 | 1,127.929 | 1,060.321 | 1,072.114 | 956.672 | 899.116 | 819.791 | 724.005 | 970.138 | 996.558 | 880.489 | 830.353 | 774.614 | 785.143 | 712.266 | 824.224 | 782.652 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 636.967 | 696.66 | 540.39 | 590.543 | 591.877 | 643.575 | 644.974 | 696.499 | 723.457 | 750.003 | 752.031 | 778.458 | 981.416 | 1,007.973 | 1,006.466 | 1,032.78 | 1,040 | 1,052.5 | 1,071.49 | 1,096.92 | 1,073.57 | 1,027.345 | 1,040 | 1,040 | 990 | 990 | 1,000 | 0 | 0 | 0 | 0 | 108.21 | 108.127 | 108.046 | 107.965 | 140.196 | 136.637 | 107.733 | 248.682 | 248.505 | 248.334 | 248.167 | 307 | 307.836 | 307.677 | 307.522 | 247.366 | 247.214 | 247.065 | 246.921 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 640 | 0 | 715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.603 | 30.603 | 32.18 | 19.482 | 21.508 | 21.508 | 0.41 | 0.41 | 0.41 | 0.41 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 0.094 | 0.372 | 0 | 0 | 0 | 0 | 2.241 | 2.551 | 3.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | -92.945 | -93.189 | -82.745 | -75.575 | -78.98 | -78.904 | -203.88 | 0 | 0 | 0 | 0 | 0 | 0.068 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 1.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.182 | 45.46 | 57.4 | 19.482 | 21.508 | 50.336 | 45.212 | 0.541 | 0.951 | 0.951 | 2.16 | 2.16 | 2.228 | 2.228 | 1.71 | 3.21 | 3.21 | 3.21 | 1.5 | 1.5 | 2.278 | 2.278 | 0 |
| Totaal niet-vlottende verplichtingen
| 637.06 | 697.032 | 540.39 | 590.543 | 591.877 | 643.575 | 647.216 | 699.049 | 727.034 | 750.003 | 752.031 | 778.458 | 981.416 | 1,007.973 | 1,006.466 | 1,032.78 | 1,040 | 1,052.5 | 1,096.49 | 1,098.423 | 1,073.57 | 1,027.345 | 1,040 | 1,040 | 990 | 990 | 1,000 | 0 | 0 | 0 | 0.018 | 108.21 | 153.912 | 153.506 | 165.366 | 159.678 | 158.145 | 158.069 | 293.894 | 249.457 | 249.285 | 249.119 | 309.16 | 309.996 | 309.904 | 309.75 | 249.076 | 250.424 | 250.275 | 250.131 | 1.5 | 1.5 | 2.278 | 2.278 | 0 |
| Totaal passiva
| 862.485 | 947.239 | 763.478 | 796.606 | 813.759 | 909.331 | 950.689 | 884.347 | 929.986 | 992.304 | 1,019.975 | 913.659 | 1,096.042 | 1,135.578 | 1,473.473 | 1,374.319 | 1,398.255 | 1,634.676 | 1,720.299 | 1,536.021 | 1,510.054 | 1,553.111 | 1,620.392 | 1,643.558 | 1,424.571 | 1,693.702 | 1,646.386 | 1,026.255 | 903.22 | 933.979 | 1,956.999 | 1,988.871 | 1,649.583 | 1,306.539 | 1,337.707 | 1,595.828 | 1,531.913 | 1,701.03 | 1,552.756 | 1,377.386 | 1,309.607 | 1,321.232 | 1,265.833 | 1,209.112 | 1,129.695 | 1,033.755 | 1,219.214 | 1,246.982 | 1,130.764 | 1,080.485 | 776.114 | 786.643 | 714.544 | 826.502 | 782.652 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 28.346 | 28.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0.988 | 0 | 0 | 0 | 0 | 0 | 0.257 | 0 | 0 | 0.047 | 0 | 0.246 | 0.49 | 0.289 | 0.06 | 0.395 | 0.564 | 0.415 | 0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.037 | 0.037 | 0.009 | 0.009 | 0.028 | 0.028 | 0.01 | 0.01 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 598.28 | 498.567 | 498.567 | 498.567 | 498.567 | 498.567 | 498.567 | 498.567 | 498.567 | 498.567 | 498.567 | 498.567 | 498.567 | 498.567 | 498.567 | 498.567 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 311 | 155.5 | 155.5 | 155.5 | 155.5 | 155.5 | 116.5 | 116.5 |
| Ingehouden winsten
| -484.419 | -484.887 | -470.108 | -457.8 | -451.461 | -447.922 | -423.828 | -418.359 | -408.813 | -369.854 | -362.156 | -355.994 | -339.911 | -301.706 | -253.025 | -214.993 | -195.862 | -180.319 | -147.041 | -116.716 | -67.702 | -50.736 | -166.283 | -144.388 | -109.559 | -88.691 | -62.141 | -42.416 | -20.616 | 9.264 | -73.618 | -36.999 | -10.499 | -11.685 | 39.304 | 78.501 | 80.943 | 84.36 | 79.848 | 72.821 | 79.621 | 83.059 | 74.172 | 65.626 | 61.75 | 71.275 | 138.209 | 141.985 | 153.908 | 146.53 | 152.272 | 141.21 | 131.706 | 124.079 | 89.026 |
| Overige gereserveerde algehele resultaten
| 0 | 0 | 2,050.463 | 30.67 | 0.167 | 0.149 | 2,050.713 | 30.846 | 2,050.359 | -0.011 | 2,050.559 | 30.022 | -0.988 | 29.5 | 2,048.793 | 28.858 | 2,057.553 | 29.028 | -0.257 | 0.17 | 0.295 | -0.047 | 0.036 | -0.246 | -0.49 | -0.289 | -0.06 | -0.395 | -0.564 | -0.415 | -0.117 | 0.344 | 0.788 | 0.788 | 0.449 | 0.41 | 0.252 | 0.279 | 0.08 | -0.035 | -0.037 | -0.037 | -0.009 | -0.009 | -0.028 | -0.028 | -0.01 | -0.01 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 2,050.726 | 2,050.766 | 0 | 2,019.928 | 2,022.024 | 1,963.236 | 0 | 1,991.582 | 2,022.024 | 2,022.024 | -0 | 2,019.928 | 2,050.37 | 2,022.024 | -0 | 2,017.832 | 2,030.542 | 2,030.542 | -27.836 | 2,058.291 | 0 | 1,639.573 | 1,696.864 | 1,666.907 | 1,696.337 | 1,639.573 | 1,696.767 | 1,669.248 | 1,696.264 | 1,696.211 | 1,748.315 | 1,698.489 | 1,747.872 | 1,723.524 | 1,747.533 | 182.968 | 208.254 | 208.282 | 207.764 | 207.684 | 207.647 | 184.407 | 206.514 | 206.523 | 206.494 | 206.494 | 206.512 | 206.512 | 362.828 | 362.021 | 357.483 | 357.483 | 356.745 | 34.622 | 27.305 |
| Totaal eigen vermogen van aandeelhouders
| 2,164.588 | 2,164.16 | 2,178.635 | 2,191.079 | 2,197.357 | 2,200.877 | 2,225.165 | 2,230.696 | 2,239.826 | 2,250.44 | 2,286.683 | 2,292.237 | 2,307.752 | 2,346.002 | 2,394.049 | 2,432.073 | 2,459.971 | 2,475.436 | 2,509.103 | 2,539.856 | 2,127.988 | 2,144.611 | 2,029.148 | 2,050.761 | 2,085.345 | 2,106.415 | 2,133.193 | 2,152.583 | 2,174.215 | 2,203.627 | 2,173.264 | 2,210.344 | 2,235.94 | 2,234.754 | 2,285.404 | 597.914 | 600.198 | 603.642 | 598.612 | 591.47 | 598.268 | 601.707 | 591.686 | 583.139 | 579.244 | 588.769 | 655.721 | 659.498 | 672.232 | 664.051 | 665.255 | 654.193 | 643.951 | 275.201 | 232.831 |
| Totaal eigen vermogen
| 2,166.555 | 2,166.049 | 2,179.909 | 2,192.642 | 2,197.035 | 2,200.56 | 2,223.89 | 2,229.457 | 2,238.13 | 2,248.865 | 2,284.874 | 2,290.63 | 2,305.804 | 2,344.327 | 2,391.625 | 2,430.125 | 2,463.489 | 2,479.763 | 2,515.055 | 2,545.891 | 2,134.449 | 2,151.846 | 2,037.909 | 2,059.661 | 2,093.379 | 2,115.066 | 2,139.778 | 2,158.215 | 2,179.508 | 2,211.054 | 2,429.673 | 2,468.794 | 2,491.872 | 2,490.878 | 2,542.108 | 855.718 | 859.016 | 863.532 | 632.052 | 625.419 | 632.925 | 636.627 | 627.431 | 619.426 | 615.805 | 625.394 | 692.243 | 695.986 | 708.405 | 700.162 | 701.179 | 689.994 | 679.683 | 310.938 | 268.045 |
| Totaal passiva en aandeelhoudersvermogen
| 3,029.04 | 3,113.288 | 2,943.388 | 2,989.248 | 3,010.794 | 3,109.891 | 3,174.579 | 3,113.804 | 3,168.116 | 3,241.169 | 3,304.849 | 3,204.289 | 3,401.846 | 3,479.905 | 3,865.097 | 3,804.445 | 3,861.744 | 4,114.438 | 4,235.354 | 4,081.912 | 3,644.503 | 3,704.958 | 3,658.301 | 3,703.22 | 3,517.949 | 3,808.769 | 3,786.164 | 3,184.471 | 3,082.728 | 3,145.034 | 4,386.672 | 4,457.665 | 4,141.455 | 3,797.417 | 3,879.815 | 2,451.546 | 2,390.929 | 2,564.562 | 2,184.808 | 2,002.805 | 1,942.532 | 1,957.86 | 1,893.264 | 1,828.539 | 1,745.5 | 1,659.149 | 1,911.457 | 1,942.967 | 1,839.17 | 1,780.647 | 1,477.292 | 1,476.637 | 1,394.228 | 1,137.44 | 1,050.697 |