Jikai Equipment Manufacturing Co., Ltd.
SZSE:002691.SZ
5.94 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 107.996 | 119.837 | 37.51 | 56.337 | 68.472 | 64.926 | 55.967 | 47.635 | 89.557 | 62.794 | 29.343 | 30.463 | 42.899 | 12.22 | 7.023 | 12.152 | 11.871 | 9.207 | 26.728 | 20.219 | 16.797 | 32.915 | 26.518 | 38.299 | 38.39 | 13.755 | 39.445 | 59.267 | 10.001 | 21.237 | 29.771 | 29.91 | 18.279 | 26.394 | 66.265 | 142.181 | 169.269 | 174.179 | 205.886 | 223.275 | 283.726 | 299.115 | 288.257 | 290.427 | 270.427 | 330.592 | 324.232 | 348.917 | 353.214 | 14.519 | 32.185 | 8.432 | 29.296 |
Kortetermijnbeleggingen
| 0 | 80 | 120 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 107.996 | 199.837 | 157.51 | 86.337 | 68.472 | 64.926 | 55.967 | 47.635 | 89.557 | 62.794 | 29.343 | 30.463 | 42.899 | 12.22 | 7.023 | 12.152 | 11.871 | 9.207 | 26.728 | 20.219 | 16.797 | 32.915 | 26.518 | 38.299 | 38.39 | 13.755 | 39.445 | 59.267 | 10.001 | 21.237 | 29.771 | 29.91 | 18.279 | 26.394 | 66.265 | 142.181 | 169.269 | 174.179 | 205.886 | 223.275 | 283.726 | 299.115 | 288.257 | 290.427 | 270.427 | 330.592 | 324.232 | 348.917 | 353.214 | 14.519 | 32.185 | 8.432 | 29.296 |
Nettovorderingen
| 0.566 | 268.345 | 288.29 | 363.81 | 300.862 | 361.537 | 373.301 | 389.522 | 302.251 | 340.442 | 390.755 | 392.525 | 316.934 | 292.416 | 317.655 | 318.62 | 326.262 | 337.88 | 364.889 | 387.025 | 384.756 | 342.477 | 354.795 | 392.033 | 374.486 | 369.089 | 378.901 | 345.963 | 333.106 | 325.108 | 317.385 | 323.699 | 349.638 | 345.827 | 315.501 | 311.833 | 289.17 | 298.977 | 247.622 | 224.666 | 268.781 | 258.533 | 287.752 | 283.148 | 267.783 | 268.829 | 254.341 | 245.681 | 232.562 | 201.11 | 175.903 | 188.315 | 175.183 |
Voorraad
| 257.621 | 190.649 | 209.815 | 188.945 | 235.255 | 231.74 | 234.094 | 248.026 | 307.364 | 252.732 | 237.79 | 229.974 | 257.649 | 267.616 | 267.737 | 233.247 | 246.926 | 242.731 | 238.785 | 228.268 | 264.467 | 265.713 | 254.459 | 238.033 | 300.272 | 298.971 | 275.098 | 288.2 | 346.727 | 338.116 | 309.776 | 286.038 | 287.77 | 281.002 | 265.509 | 264.41 | 274.153 | 281.055 | 261.468 | 257.886 | 238.874 | 232.624 | 227.213 | 222.394 | 198.671 | 180.405 | 167.593 | 160.313 | 152.528 | 150.411 | 147.973 | 139.545 | 124.368 |
Overige vlottende activa
| 311.594 | 16.744 | 12.95 | 3.464 | 0.08 | 1.749 | 0.139 | 0.058 | 2.403 | 1.698 | 3.025 | 3.203 | 0.633 | 2.68 | 5.433 | 2.086 | 7.718 | 22.417 | 20.501 | 20.669 | 9.857 | 9.857 | 9.857 | 7.739 | 0.513 | 0.516 | 0.495 | 0.498 | 0.365 | 0.355 | 0.263 | 0.565 | 0.198 | 0.164 | -0.409 | 0.044 | 0.044 | 0.032 | 5.036 | 70.212 | 0.086 | 1.588 | 3.893 | 0.034 | 0.034 | 0.034 | 0.033 | 2.386 | -3.663 | 3.76 | 0.802 | 1.93 | -4.062 |
Totaal vlottende activa
| 677.777 | 675.575 | 668.566 | 642.555 | 604.669 | 659.952 | 663.501 | 685.241 | 701.575 | 657.666 | 660.914 | 656.166 | 618.115 | 574.931 | 597.848 | 566.105 | 592.776 | 612.236 | 650.903 | 656.181 | 675.876 | 650.962 | 645.629 | 676.103 | 713.662 | 682.331 | 693.939 | 693.928 | 690.2 | 684.816 | 657.195 | 640.213 | 655.886 | 653.387 | 646.865 | 718.469 | 732.636 | 754.244 | 720.013 | 776.039 | 791.468 | 791.86 | 807.114 | 796.003 | 736.914 | 779.86 | 746.199 | 757.297 | 734.64 | 369.799 | 356.864 | 338.222 | 324.785 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 363.647 | 361.401 | 361.753 | 361.493 | 360.058 | 364.163 | 367.817 | 369.778 | 348.719 | 350.628 | 348.66 | 344.176 | 351.45 | 349.314 | 370.094 | 371.486 | 374.676 | 376.213 | 347.569 | 340.178 | 311.532 | 289.897 | 246.303 | 223.879 | 190.706 | 191.174 | 191.964 | 193.043 | 193.544 | 195.443 | 194.703 | 194.889 | 197.495 | 201.25 | 203.698 | 202.662 | 157.682 | 123.978 | 93.977 | 86.047 | 88.007 | 85.985 | 83.012 | 84.547 | 85.336 | 86.556 | 88.579 | 90.315 | 89.315 | 87.665 | 88.938 | 91.575 | 92.92 |
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 |
Immateriële activa
| 72.201 | 72.721 | 73.108 | 73.408 | 73.969 | 74.523 | 75.083 | 75.644 | 76.301 | 76.861 | 83.751 | 77.037 | 77.511 | 77.985 | 90.602 | 91.202 | 91.773 | 92.421 | 93.068 | 93.298 | 93.969 | 94.74 | 94.917 | 95.718 | 66.833 | 67.395 | 67.95 | 68.511 | 67.961 | 68.395 | 68.83 | 69.264 | 69.694 | 70.128 | 70.545 | 71.192 | 71.84 | 78.751 | 79.453 | 23.569 | 23.376 | 23.959 | 22.833 | 23.198 | 23.577 | 23.944 | 24.315 | 24.665 | 23.523 | 23.712 | 23.874 | 24.062 | 24.235 |
Goodwill en immateriële activa
| 72.201 | 72.721 | 73.108 | 73.408 | 73.969 | 74.523 | 75.083 | 75.644 | 76.301 | 76.861 | 83.751 | 77.037 | 77.511 | 77.985 | 90.602 | 91.202 | 91.773 | 92.421 | 93.068 | 93.298 | 93.969 | 94.74 | 94.917 | 95.718 | 66.833 | 67.395 | 67.95 | 68.511 | 67.961 | 68.395 | 68.83 | 69.264 | 69.694 | 70.128 | 70.545 | 71.192 | 71.84 | 78.751 | 79.453 | 23.569 | 23.376 | 23.959 | 22.833 | 23.198 | 23.577 | 23.944 | 24.315 | 24.665 | 23.523 | 23.712 | 23.874 | 24.062 | 24.235 |
Langetermijnbeleggingen
| 0 | 22.43 | 22.778 | 23.126 | 23.474 | 23.822 | 24.17 | 24.518 | 24.866 | 0 | 0 | 25.91 | 28.692 | 29.344 | 0 | -17.312 | -374.6 | 0 | 0.006 | 0.03 | 0.073 | 0.115 | 0.158 | 0.2 | 0 | 0.221 | 0.3 | 0.371 | 0.408 | 0.483 | 0.464 | 0.064 | 0.119 | 0.107 | 0.138 | 0.13 | 0.078 | 0 | 0.23 | 0.089 | 0 | 0 | 0.121 | 0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 22.088 | 22.094 | 21.772 | 28.433 | 21.526 | 21.71 | 21.73 | 21.794 | 15.329 | 17.298 | 15.401 | 17.887 | 16.759 | 16.864 | 16.585 | 17.312 | 13.004 | 12.833 | 13.748 | 14.441 | 11.585 | 11.299 | 10.287 | 10.857 | 8.547 | 8.072 | 8.822 | 8.735 | 13.494 | 12.871 | 12.739 | 13.371 | 7.307 | 6.615 | 6.278 | 6.94 | 5.939 | 6.677 | 7.418 | 5.547 | 5.744 | 5.616 | 4.629 | 4.62 | 2.897 | 3.261 | 3.224 | 3.407 | 2.966 | 2.55 | 2.072 | 2.743 | 1.954 |
Overige niet-vlottende activa
| 26.084 | 2.765 | 2.981 | 2.444 | 1.642 | 1.691 | 1.219 | 1.262 | 1.311 | 25.403 | 25.737 | 0.184 | 0 | 0 | -0 | 17.312 | 374.676 | 0.017 | 0.401 | 0.401 | 8.609 | 8.609 | 8.609 | 8.609 | 0.221 | 4.44 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 | 5.342 | 5.195 | 5.169 | 5.224 | 0.1 | 0.205 | 55.408 | 34.61 | 0.089 | 0.106 | 2 | 2 | 0.081 | 0.143 | 0.205 | 0.267 | 0.329 | 0.391 | 0.453 | 0.515 | 0.568 |
Totaal niet-vlottende activa
| 484.021 | 481.411 | 482.393 | 488.905 | 480.668 | 485.909 | 490.019 | 492.996 | 466.526 | 470.19 | 473.55 | 465.195 | 474.413 | 473.507 | 477.281 | 480 | 479.528 | 481.484 | 454.791 | 448.347 | 425.767 | 404.66 | 360.274 | 339.263 | 266.307 | 271.301 | 274.585 | 276.209 | 280.957 | 282.742 | 282.286 | 283.137 | 279.958 | 283.296 | 285.828 | 286.149 | 235.639 | 209.612 | 236.484 | 149.861 | 117.216 | 115.665 | 112.596 | 114.527 | 111.892 | 113.905 | 116.323 | 118.654 | 116.132 | 114.318 | 115.337 | 118.894 | 119.677 |
Totaal activa
| 1,161.797 | 1,156.986 | 1,150.959 | 1,131.46 | 1,085.337 | 1,145.86 | 1,153.52 | 1,178.237 | 1,168.101 | 1,127.856 | 1,134.463 | 1,121.361 | 1,092.528 | 1,048.439 | 1,075.129 | 1,046.105 | 1,072.304 | 1,093.719 | 1,105.695 | 1,104.528 | 1,101.644 | 1,055.622 | 1,005.903 | 1,015.366 | 979.968 | 953.632 | 968.524 | 970.137 | 971.157 | 967.558 | 939.481 | 923.35 | 935.844 | 936.682 | 932.693 | 1,004.617 | 968.275 | 963.855 | 956.497 | 925.901 | 908.683 | 907.525 | 919.71 | 910.53 | 848.806 | 893.765 | 862.522 | 875.951 | 850.773 | 484.116 | 472.201 | 457.116 | 444.462 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 85.155 | 49.633 | 47.884 | 49.141 | 82.734 | 80.833 | 78.646 | 87.424 | 91.219 | 70.698 | 71.971 | 62.675 | 58.862 | 56.439 | 49.697 | 34.249 | 47.517 | 45.385 | 49.946 | 58.066 | 48.596 | 38.644 | 57.364 | 42.728 | 50.969 | 40.013 | 38.431 | 41.628 | 51.123 | 47.737 | 27.807 | 19.096 | 28.609 | 36.398 | 36.317 | 66.772 | 30.171 | 27.682 | 24.435 | 20.388 | 29.905 | 16.988 | 22.543 | 24.799 | 11.784 | 18.471 | 13.75 | 27.712 | 40.519 | 25.68 | 32.4 | 34.366 | 26.283 |
Kortlopende schulden
| 60 | 125.747 | 107.515 | 107.096 | 32.609 | 82.609 | 82.609 | 82.609 | 100 | 80 | 80 | 85 | 85 | 40 | 70 | 70 | 80 | 80 | 90 | 70 | 70 | 57.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 50 | 50 | 50 | 30 | 15 | 35 | 55 | 50 | 30 | 70 | 55 | 55 | 35 | 55 | 50 | 50 | 75 |
Belastingschulden
| 0.011 | 5.626 | 1.614 | 0.41 | 2.654 | 1.789 | 2.595 | 10.401 | 0.616 | 2.457 | 0.762 | 11.841 | 0.832 | 0.685 | 1.995 | 3.181 | 0.064 | 3.011 | 0.205 | 6.074 | -1.93 | 1.598 | 0.725 | 18.93 | 0.843 | -2.638 | 3.539 | 10.656 | 3.869 | 2.208 | 1.455 | 5.981 | 2.954 | 1.91 | 5.8 | 15.756 | 4.75 | 1.611 | 6.82 | 6.863 | 1.862 | 0.145 | 7.882 | 6.345 | 3.349 | 2.162 | 3.977 | 5.446 | 4.595 | 1.479 | 2.815 | 1.07 | 0.498 |
Uitgestelde opbrengsten
| 17.496 | 9.387 | 10.316 | 7.406 | 32.319 | 37.376 | 17.284 | 15.995 | 10.219 | 0 | 0 | 36.45 | 24.348 | 21.21 | 26.062 | 19.436 | 0.064 | 18.112 | 15.005 | 24.824 | 13.324 | 14.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.982 | 13.569 | 11.017 | 17.206 | 20.182 | 12.981 | 9.839 | 17.448 | 18.718 | 10.266 | 7.961 | 9.748 | 15.595 | 10.197 | 6.746 | 7.893 | 12.079 | 5.188 |
Overige kortlopende verplichtingen
| 74.16 | 28.755 | 43.778 | 28.117 | 1.648 | 2.246 | 20.251 | 31.778 | 13.958 | 26.233 | 20.946 | 1.361 | 1.485 | 1.039 | 2.61 | 1.562 | 15.956 | 13.985 | 7.836 | 6.298 | 24.783 | 5.842 | 16.556 | 42.723 | 23.919 | 15.876 | 37.179 | 37.989 | 29.225 | 31.616 | 27.023 | 20.392 | 24.288 | 18.761 | 17.871 | 4.135 | 2.638 | 11.359 | 6.433 | 5.4 | 12.743 | 16.879 | 1.751 | 5.254 | 0.699 | 1.941 | 1.549 | 2.952 | 1.982 | 1.418 | 5.406 | 3.909 | 4.065 |
Totaal kortlopende verplichtingen
| 236.811 | 213.522 | 209.493 | 191.759 | 149.31 | 203.065 | 198.79 | 217.806 | 215.396 | 176.93 | 172.917 | 185.486 | 169.695 | 118.689 | 148.369 | 125.247 | 143.537 | 157.481 | 162.786 | 159.188 | 156.703 | 116.997 | 73.92 | 85.452 | 74.888 | 55.889 | 75.61 | 79.617 | 80.348 | 79.353 | 54.83 | 39.488 | 52.898 | 55.158 | 54.189 | 129.889 | 96.378 | 100.058 | 98.075 | 75.97 | 70.629 | 78.706 | 96.742 | 98.772 | 52.749 | 98.372 | 80.046 | 101.259 | 87.698 | 88.844 | 95.699 | 100.354 | 110.536 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 opbrengsten niet-vlottend
| 23.711 | 23.145 | 24.104 | 24.63 | 43.057 | 42.183 | 41.511 | 42.102 | 43.021 | 43.815 | 44.44 | 44.998 | 46.145 | 46.651 | 46.037 | 46.896 | 50.364 | 50.941 | 52.462 | 53.047 | 55.389 | 53.389 | 53.119 | 53.125 | 32.294 | 30.674 | 30.328 | 29.324 | 31.311 | 31.211 | 28.061 | 28.111 | 28.576 | 28.118 | 27.776 | 27.768 | 28.405 | 28.105 | 27.147 | 26.045 | 0 | 0 | 0 | 21.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.573 | 1.573 | 1.573 | 1.573 | 1.285 | 1.285 | 1.285 | 1.285 | 1.049 | 1.049 | 1.049 | 1.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | -23.145 | 0 | -24.63 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.643 | 26.343 | 22.663 | 0 | 19.501 | 19.501 | 13.695 | 16.401 | 17.744 | 16.094 | 16.094 | 12.594 | 13.23 |
Totaal niet-vlottende verplichtingen
| 25.284 | 1.573 | 25.677 | 1.573 | 44.342 | 43.468 | 42.796 | 43.387 | 44.07 | 44.864 | 45.489 | 46.047 | 46.145 | 46.651 | 46.037 | 46.896 | 50.364 | 50.941 | 52.462 | 53.047 | 55.389 | 53.389 | 53.119 | 53.125 | 32.294 | 30.674 | 30.328 | 29.324 | 31.311 | 31.211 | 28.061 | 28.111 | 28.576 | 28.118 | 27.776 | 27.768 | 28.405 | 28.105 | 27.147 | 26.045 | 26.643 | 26.343 | 22.663 | 21.693 | 19.501 | 19.501 | 13.695 | 16.401 | 17.744 | 16.094 | 16.094 | 12.594 | 13.23 |
Totaal passiva
| 262.095 | 215.094 | 235.17 | 193.332 | 193.652 | 246.532 | 241.586 | 261.193 | 259.467 | 221.794 | 218.407 | 231.533 | 215.84 | 165.34 | 194.406 | 172.143 | 193.901 | 208.422 | 215.249 | 212.235 | 212.091 | 170.386 | 127.039 | 138.576 | 107.182 | 86.563 | 105.938 | 108.941 | 111.659 | 110.564 | 82.891 | 67.599 | 81.474 | 83.276 | 81.965 | 157.657 | 124.783 | 128.163 | 125.222 | 102.015 | 97.272 | 105.049 | 119.405 | 120.465 | 72.25 | 117.874 | 93.741 | 117.661 | 105.442 | 104.938 | 111.793 | 112.948 | 123.766 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 150 | 150 | 150 | 150 |
Ingehouden winsten
| 206.925 | 225.74 | 222.928 | 220.507 | 198.178 | 206.79 | 222.311 | 224.672 | 217.577 | 214.894 | 214.659 | 213.917 | 202.993 | 209.471 | 203.242 | 197.275 | 201.199 | 208.34 | 213.695 | 216.133 | 214.226 | 210.489 | 204.64 | 203.144 | 199.808 | 194.747 | 190.813 | 190.077 | 188.78 | 186.635 | 186.642 | 186.2 | 189.443 | 189.123 | 186.195 | 183.362 | 181.478 | 174.201 | 170.285 | 163.354 | 153.827 | 145.142 | 143.076 | 132.885 | 121.052 | 121.865 | 114.635 | 104.246 | 98.255 | 73.857 | 55.087 | 38.848 | 20.174 |
Overige gereserveerde algehele resultaten
| 0 | 32.835 | 335.205 | 32.728 | 335.246 | 32.909 | 335.166 | 32.872 | 334.955 | 32.354 | 334.391 | 31.654 | 333.695 | 31.235 | 337.481 | 12.76 | 13.277 | 13.03 | 12.834 | 12.233 | 0 | 7.746 | -0 | 9.718 | 9.166 | 8.509 | 7.96 | 7.306 | 6.906 | 6.546 | 6.135 | 5.739 | 4.435 | 4.388 | 4.041 | 3.704 | 3.149 | 2.626 | 2.124 | 1.666 | 0.747 | 0.497 | 0.392 | 0.342 | 1.687 | 0.209 | 0.227 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 335.199 | 302.279 | 0 | 302.279 | 0 | 302.279 | 0 | 302.279 | 0 | 302.279 | 0 | 302.279 | 0 | 302.394 | 0 | 323.928 | 323.928 | 323.928 | 323.917 | 323.928 | 335.326 | 327.001 | 334.224 | 323.928 | 323.813 | 323.813 | 463.813 | 463.813 | 463.813 | 463.813 | 463.813 | 463.813 | 460.492 | 459.895 | 460.492 | 459.895 | 458.865 | 458.865 | 458.865 | 458.865 | 456.837 | 456.837 | 456.837 | 456.837 | 453.817 | 453.817 | 453.918 | 454.044 | 447.077 | 155.321 | 155.321 | 155.321 | 150.523 |
Totaal eigen vermogen van aandeelhouders
| 882.123 | 900.854 | 898.133 | 895.514 | 873.424 | 881.978 | 897.477 | 899.823 | 892.532 | 889.527 | 889.05 | 887.85 | 876.688 | 883.099 | 880.723 | 873.962 | 878.404 | 885.297 | 890.446 | 892.293 | 889.552 | 885.236 | 878.864 | 876.79 | 872.786 | 867.069 | 862.586 | 861.195 | 859.498 | 856.994 | 856.59 | 855.751 | 854.37 | 853.406 | 850.728 | 846.961 | 843.492 | 835.692 | 831.274 | 823.885 | 811.411 | 802.476 | 800.305 | 790.065 | 776.556 | 775.891 | 768.78 | 758.29 | 745.331 | 379.178 | 360.408 | 344.169 | 320.697 |
Totaal eigen vermogen
| 899.703 | 918.746 | 915.788 | 913.497 | 891.686 | 899.328 | 911.934 | 917.043 | 908.634 | 906.062 | 916.057 | 889.828 | 876.688 | 883.099 | 880.723 | 873.962 | 878.404 | 885.297 | 890.446 | 892.293 | 889.552 | 885.236 | 878.864 | 876.79 | 872.786 | 867.069 | 862.586 | 861.195 | 859.498 | 856.994 | 856.59 | 855.751 | 854.37 | 853.406 | 850.728 | 846.961 | 843.492 | 835.692 | 831.274 | 823.885 | 811.411 | 802.476 | 800.305 | 790.065 | 776.556 | 775.891 | 768.78 | 758.29 | 745.331 | 379.178 | 360.408 | 344.169 | 320.697 |
Totaal passiva en aandeelhoudersvermogen
| 1,161.797 | 1,156.986 | 1,150.959 | 1,131.46 | 1,085.337 | 1,145.86 | 1,153.52 | 1,178.237 | 1,168.101 | 1,127.856 | 1,134.463 | 1,121.361 | 1,092.528 | 1,048.439 | 1,075.129 | 1,046.105 | 1,072.304 | 1,093.719 | 1,105.695 | 1,104.528 | 1,101.644 | 1,055.622 | 1,005.903 | 1,015.366 | 979.968 | 953.632 | 968.524 | 970.137 | 971.157 | 967.558 | 939.481 | 923.35 | 935.844 | 936.682 | 932.693 | 1,004.617 | 968.275 | 963.855 | 956.497 | 925.901 | 908.683 | 907.525 | 919.71 | 910.53 | 848.806 | 893.765 | 862.522 | 875.951 | 850.773 | 484.116 | 472.201 | 457.116 | 444.462 |