Greenheart Group Limited
HKEX:0094.HK
0.057 (HKD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
| 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 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 26.549 | 26.549 | 50.178 | 47.714 | 73.31 | 73.31 | 71.681 | 71.681 | 98.556 | 98.556 | 92.916 | 92.916 | 154.384 | 154.384 | 167.684 | 167.684 | 149.897 | 149.897 | 168.3 | 168.3 | 154.912 | 154.912 | 156.667 | 156.667 | 101.984 | 101.984 | 174.435 | 174.435 | 47.52 | 47.52 | 79.312 | 79.312 | 118.841 | 118.841 | 121.851 | 121.851 | 86.139 | 86.139 | 108.056 | 108.056 | 123.1 | 123.1 | 204.014 | 204.014 | 222.297 | 222.297 | 144.285 | 144.285 | 202.868 | 491.063 | 551.155 | 612.784 | 632.594 | 15.351 | 40.916 | 75.56 | 111.589 |
| Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -0.775 | 0 | -1.52 | 0 | 0 | 0 | 0 | 0 | -1.924 | 0 | 0 | 0 | -7.399 | 0 | -9.977 | 0 | 0 | 0 | 0 | 0 | 1.498 | 1.498 | 0 | 0 | 0 | 0 | 0.394 | 0.394 | 0 | 0 | 0.47 | 0.47 | 0 | 0 | 0.621 | 0.621 | 0 | 0 | 0.718 | 0.718 | 0 | 0 | 2.294 | 2.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 26.549 | 26.549 | 50.178 | 47.714 | 73.31 | 73.31 | 71.681 | 71.681 | 98.556 | 98.556 | 92.916 | 92.916 | 154.384 | 154.384 | 167.684 | 167.684 | 149.897 | 149.897 | 168.3 | 168.3 | 154.912 | 154.912 | 156.667 | 156.667 | 101.984 | 103.482 | 174.435 | 174.435 | 47.52 | 47.52 | 79.312 | 79.706 | 118.841 | 118.841 | 121.851 | 122.321 | 86.139 | 86.139 | 108.056 | 108.677 | 123.1 | 123.1 | 204.014 | 204.732 | 222.297 | 222.297 | 144.285 | 146.579 | 202.868 | 491.063 | 551.155 | 612.784 | 632.594 | 15.351 | 40.916 | 75.56 | 111.589 |
| Nettovorderingen
| 10.479 | 10.479 | 19.441 | 19.441 | 19.653 | 19.653 | 36.092 | 36.092 | 35.945 | 35.945 | 46.885 | 46.885 | 23.588 | 23.588 | 21.62 | 21.62 | 16.771 | 16.771 | 29.24 | 29.24 | 41.606 | 41.606 | 119.709 | 119.709 | 184.05 | 184.05 | 238.455 | 238.455 | 181.406 | 181.406 | 122.366 | 122.366 | 21.602 | 21.602 | 45.223 | 45.223 | 47.782 | 47.782 | 39.022 | 39.022 | 36.324 | 36.324 | 64.242 | 64.242 | 30.695 | 30.695 | 135.061 | 35.263 | 0 | 0 | 0 | -8.806 | 0 | 0 | 0 | 0 | 0 |
| Voorraad
| 6.447 | 6.447 | 7.875 | 7.875 | 11.982 | 11.982 | 13.293 | 13.293 | 20.303 | 20.303 | 40.318 | 40.318 | 42.448 | 42.448 | 25.102 | 25.102 | 37.506 | 37.506 | 27.862 | 27.862 | 30.353 | 30.353 | 26.17 | 26.17 | 37.089 | 37.089 | 23.939 | 23.939 | 41.973 | 41.973 | 28.031 | 32.309 | 51.126 | 51.126 | 30.114 | 30.114 | 57.431 | 57.431 | 46.441 | 46.441 | 70.146 | 70.146 | 58.966 | 58.966 | 65.553 | 65.553 | 42.271 | 42.271 | 23.233 | 19.962 | 19.642 | 9.855 | 7.856 | 9.177 | 6.92 | 7.311 | 6.201 |
| Overige vlottende activa
| 17.366 | 17.366 | 18.115 | 18.115 | 18.003 | 18.003 | 18.107 | 18.107 | 21.312 | 21.312 | 22.411 | 22.411 | 29.681 | 29.681 | 27.224 | 27.224 | 31.461 | 31.461 | 36.16 | 36.16 | 55.738 | 55.738 | 63.679 | 63.679 | 114.887 | 113.389 | 44.881 | 44.881 | 50.266 | 50.266 | 43.281 | 42.887 | 47.863 | 47.863 | 48.893 | 48.893 | 57.418 | 57.418 | 47.036 | 46.415 | 57.715 | 57.715 | 108.946 | 108.228 | 141.118 | 110.423 | 135.505 | 97.948 | 81.763 | 43.479 | 24.453 | 10.23 | 2.608 | 9.126 | 4.26 | 2.199 | 2.396 |
| Totaal vlottende activa
| 60.841 | 60.841 | 93.145 | 93.145 | 122.948 | 122.948 | 139.173 | 139.173 | 176.116 | 176.116 | 202.53 | 202.53 | 250.101 | 250.101 | 241.63 | 241.63 | 235.635 | 235.635 | 261.562 | 261.562 | 282.609 | 282.609 | 366.225 | 366.225 | 438.01 | 438.01 | 481.71 | 481.71 | 321.165 | 321.165 | 277.268 | 277.268 | 239.432 | 239.432 | 246.551 | 246.551 | 248.77 | 248.77 | 240.555 | 240.555 | 287.285 | 287.285 | 436.168 | 436.168 | 428.968 | 428.968 | 322.061 | 322.061 | 307.864 | 554.504 | 595.25 | 627.735 | 643.058 | 33.654 | 52.096 | 85.07 | 120.186 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 583.772 | 583.772 | 677.036 | 677.036 | 319.522 | 682.23 | 332.886 | 715.009 | 321.697 | 678.351 | 343.903 | 755.076 | 352.673 | 803.592 | 358.475 | 813.606 | 341.841 | 768.621 | 353.41 | 790.212 | 389.185 | 839.522 | 342.533 | 819.973 | 331.545 | 753.389 | 336.951 | 737.788 | 340.204 | 644.054 | 341.508 | 662.19 | 344.709 | 704.279 | 342.819 | 700.726 | 454.65 | 804.741 | 471.877 | 938.108 | 482.982 | 880.128 | 458.294 | 980.058 | 409.591 | 894.618 | 407.489 | 908.227 | 376.179 | 156.908 | 143.874 | 24.842 | 27.802 | 22.769 | 20.333 | 16.457 | 17.523 |
| Goodwill
| 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 5.651 | 0 | 0 | 7.624 | 7.624 | 7.624 | 7.624 | 7.624 | 7.624 | 7.624 | 7.624 | 7.624 | 7.624 | 7.624 | 7.624 | 7.624 | 8.925 | 7.624 | 7.624 | 7.624 | 7.624 | 7.624 | 369.331 | 369.331 |
| Immateriële activa
| 20.228 | 20.228 | 21.735 | 21.735 | 100.045 | 100.045 | 104.411 | 104.411 | 137.375 | 137.375 | 142.886 | 142.886 | 135.111 | 135.111 | 140.123 | 140.123 | 145.156 | 145.156 | 150.38 | 150.38 | 318.798 | 318.798 | 349.054 | 328.699 | 404.724 | 383.53 | 416.998 | 394.99 | 482.374 | 463.172 | 483.612 | 463.75 | 484.687 | 464.072 | 486.897 | 465.529 | 779.43 | 749.74 | 791.637 | 760.435 | 801.585 | 768.179 | 732.471 | 716.856 | 752.82 | 737.913 | 756.665 | 740.56 | 802.832 | 802.363 | 805.12 | 741.435 | 744.302 | 745.801 | 747.384 | 9.306 | 9.308 |
| Goodwill en immateriële activa
| 25.879 | 25.879 | 27.386 | 27.386 | 105.696 | 105.696 | 110.062 | 110.062 | 143.026 | 143.026 | 148.537 | 148.537 | 140.762 | 140.762 | 145.774 | 145.774 | 150.807 | 150.807 | 156.031 | 156.031 | 324.449 | 324.449 | 354.705 | 334.35 | 410.375 | 389.181 | 422.649 | 400.641 | 488.025 | 468.823 | 489.263 | 469.401 | 490.338 | 469.723 | 486.897 | 465.529 | 787.054 | 757.364 | 799.261 | 768.059 | 809.209 | 775.803 | 740.095 | 724.48 | 760.444 | 745.537 | 764.289 | 748.184 | 810.456 | 811.288 | 812.744 | 749.059 | 751.926 | 753.425 | 755.008 | 378.637 | 378.639 |
| Langetermijnbeleggingen
| 1.427 | 1.427 | 1.5 | 1.5 | 2.278 | 1.503 | 3.146 | 1.626 | 1.693 | 1.693 | 1.826 | 1.826 | 3.77 | 1.846 | 1.889 | 1.889 | 8.873 | 1.474 | 11.653 | 1.676 | 1.707 | 1.707 | 1.71 | 1.71 | 1.778 | 1.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Belastingvorderingen
| 0 | 0 | 21.735 | 0 | -2.278 | 0 | -3.146 | 0 | -1.693 | 0 | -1.826 | 0 | -3.77 | 0 | -1.889 | 0 | -8.873 | 0 | -11.653 | 0 | 24.356 | 0 | 24.356 | 0 | 26.246 | 0 | 24.356 | 0 | 0 | 0 | 0 | 0 | 0 | 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 activa
| 0.555 | 0.555 | -21.501 | 0.234 | 365.21 | 0.999 | 385.896 | 2.147 | 358.966 | 0.619 | 415.142 | 2.143 | 456.824 | 4.059 | 463.464 | 6.444 | 438.351 | 10.097 | 451.131 | 12.653 | 451.497 | 25.516 | 478.748 | 46.019 | 422.269 | 47.865 | 401.422 | 46.949 | 305.79 | 21.142 | 322.958 | 26.154 | 362.374 | 23.419 | 361.498 | 24.959 | 359.765 | 39.364 | 476.178 | 41.149 | 411.036 | 47.296 | 527.982 | 21.833 | 496.588 | 26.468 | 512.401 | -1,656.411 | 564.12 | 529.808 | 488.373 | 6.584 | 3.437 | 13.673 | 22.41 | 23.085 | 16.135 |
| Totaal niet-vlottende activa
| 611.633 | 611.633 | 706.156 | 706.156 | 790.428 | 790.428 | 828.844 | 828.844 | 823.689 | 823.689 | 907.582 | 907.582 | 950.259 | 950.259 | 967.713 | 967.713 | 930.999 | 930.999 | 960.572 | 960.572 | 1,191.194 | 1,191.194 | 1,202.052 | 1,202.052 | 1,192.213 | 1,192.213 | 1,185.378 | 1,185.378 | 1,134.019 | 1,134.019 | 1,153.729 | 1,157.745 | 1,197.421 | 1,197.421 | 1,191.214 | 1,191.214 | 1,601.469 | 1,601.469 | 1,747.316 | 1,747.316 | 1,703.227 | 1,703.227 | 1,726.371 | 1,726.371 | 1,666.623 | 1,666.623 | 1,684.179 | 1,656.411 | 1,750.755 | 1,498.004 | 1,444.991 | 780.485 | 783.165 | 789.867 | 797.751 | 418.179 | 412.297 |
| Totaal activa
| 672.474 | 672.474 | 799.301 | 799.301 | 913.376 | 913.376 | 968.017 | 968.017 | 999.805 | 999.805 | 1,110.112 | 1,110.112 | 1,200.36 | 1,200.36 | 1,209.343 | 1,209.343 | 1,166.634 | 1,166.634 | 1,222.134 | 1,222.134 | 1,473.803 | 1,473.803 | 1,568.277 | 1,568.277 | 1,630.223 | 1,630.223 | 1,667.088 | 1,667.088 | 1,455.184 | 1,455.184 | 1,430.997 | 1,435.013 | 1,436.853 | 1,436.853 | 1,437.765 | 1,437.765 | 1,850.239 | 1,850.239 | 1,987.871 | 1,987.871 | 1,990.512 | 1,990.512 | 2,162.539 | 2,162.539 | 2,095.591 | 2,095.591 | 2,006.24 | 2,006.24 | 2,058.619 | 2,052.508 | 2,040.241 | 1,408.22 | 1,426.223 | 823.521 | 849.847 | 503.249 | 532.483 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 12.74 | 12.74 | 13.418 | 13.418 | 15.856 | 15.856 | 14.287 | 14.287 | 30.146 | 30.146 | 27.479 | 27.479 | 31.79 | 31.79 | 39.075 | 39.075 | 35.243 | 35.243 | 28.625 | 28.625 | 34.308 | 34.308 | 24.439 | 24.439 | 27.496 | 27.496 | 30.168 | 30.168 | 41.324 | 41.324 | 36.514 | 36.514 | 42.192 | 42.192 | 32.706 | 32.706 | 47.52 | 47.52 | 32.603 | 32.603 | 45.889 | 45.889 | 46.451 | 46.451 | 32.474 | 32.474 | 31.961 | 31.961 | 30.904 | 47.318 | 44.443 | 6.317 | 0 | 0 | 0 | 0 | 0 |
| Kortlopende schulden
| 42.704 | 42.704 | 12.807 | 12.807 | 15.891 | 15.891 | 35.997 | 35.997 | 6.353 | 6.353 | 4.081 | 4.081 | 3.745 | 3.745 | 4.649 | 4.649 | 6.003 | 6.003 | 5.615 | 5.615 | 12.723 | 12.723 | 80.389 | 80.389 | 233.835 | 206.786 | 20.112 | 20.112 | 9.489 | 8.41 | 86.778 | 86.778 | 203.778 | 203.778 | 427.153 | 427.153 | 585.285 | 585.285 | 551.498 | 551.498 | 546.91 | 546.258 | 478.519 | 478.519 | 471.68 | 462.825 | 534.262 | 0 | 7.307 | 0 | 1.39 | 396.617 | 0 | 0 | 0 | 24.162 | 23.485 |
| Belastingschulden
| 0.071 | 0 | 0.071 | 0 | 13.369 | 0 | 13.369 | 0 | 21.795 | 0 | 22.72 | 0 | 20.174 | 0 | 20.563 | 0 | 23.942 | 0 | 29.393 | 0 | 25.11 | 0 | 31.717 | 0 | 33.707 | 0 | 33.46 | 0 | 30.713 | 0 | 28.339 | 0 | 29.46 | 0 | 48.551 | 0 | 41.634 | 0 | 37.248 | 0 | 32.558 | 0 | 25.36 | 0 | 18.257 | 0 | 11.991 | 0 | 6.937 | 0.985 | 9.173 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde opbrengsten
| 0 | 2.08 | 0.386 | 0 | 1.297 | 0 | 1.431 | 0 | 0.844 | 0 | 1.43 | 0 | 2.187 | 0 | 0 | 0 | 1.217 | 0 | 0.909 | 0 | 2.534 | 0 | 2.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.343 | 0 | 9.173 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige kortlopende verplichtingen
| 24.939 | 25.01 | 25.204 | 25.661 | 5.332 | 34.664 | 21.493 | 36.293 | -3.764 | 41.514 | 45.8 | 69.95 | 47.145 | 69.506 | 50.1 | 70.663 | 19.471 | 69.789 | 49.736 | 80.038 | 17.885 | 73.173 | 49.551 | 83.632 | 44.053 | 104.809 | 45.427 | 78.887 | 46.382 | 78.174 | 50.774 | 79.113 | 50.806 | 80.266 | 68.622 | 117.173 | 48.808 | 90.442 | 57.486 | 94.734 | 45.674 | 78.884 | 43.047 | 68.407 | 39.273 | 66.385 | 55.182 | 601.435 | 39.971 | 0.771 | 0.877 | -369.642 | 34.199 | 32.025 | 28.778 | 27.9 | 32.454 |
| Totaal kortlopende verplichtingen
| 80.454 | 80.454 | 51.886 | 51.886 | 66.411 | 66.411 | 86.577 | 86.577 | 78.013 | 78.013 | 101.51 | 101.51 | 105.041 | 105.041 | 114.387 | 114.387 | 111.035 | 111.035 | 114.278 | 114.278 | 120.204 | 120.204 | 188.46 | 188.46 | 339.091 | 339.091 | 129.167 | 129.167 | 127.908 | 127.908 | 202.405 | 202.405 | 326.236 | 326.236 | 577.032 | 577.032 | 723.247 | 723.247 | 678.835 | 678.835 | 671.031 | 671.031 | 593.377 | 593.377 | 561.684 | 561.684 | 633.396 | 633.396 | 85.119 | 49.074 | 55.883 | 33.292 | 34.199 | 32.025 | 28.778 | 52.062 | 55.939 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 376.545 | 376.545 | 395.365 | 395.365 | 390.813 | 390.813 | 364.516 | 364.516 | 387.325 | 387.325 | 386.694 | 386.694 | 424.514 | 424.514 | 421.603 | 421.603 | 418.977 | 418.977 | 418.961 | 418.961 | 418.03 | 418.03 | 397.644 | 397.644 | 207.263 | 207.263 | 422.245 | 422.245 | 403.363 | 403.363 | 316.844 | 316.844 | 198.206 | 198.206 | 287.906 | 287.906 | 226.123 | 226.123 | 246.341 | 246.341 | 241.161 | 241.161 | 304.417 | 304.417 | 281.495 | 281.495 | 86.069 | 62.4 | 567.507 | 507.518 | 504.621 | 189.804 | 141.8 | 237 | 237 | 207.938 | 202.113 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -52.787 | 0 | 378.236 | 0 | 350.386 | 0 | 371.671 | 0 | -105.228 | 0 | -100.973 | 0 | -97.589 | 0 | -85.914 | 0 | -95.725 | 0 | -164.169 | 0 | -170.667 | 0 | -161.638 | 0 | -543.676 | 0 | -486.823 | 0 | -321.822 | 0 | -79.138 | 0 | -115.054 | 0 | -89.344 | 0 | -116.735 | 0 | -86.354 | 0 | -124.551 | 0 | -106.819 | 0 | 62.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 64.996 | 0 | 92.05 | 0 | 96.112 | 0 | 96.004 | 0 | 105.228 | 0 | 100.973 | 0 | 97.589 | 0 | 85.914 | 0 | 95.725 | 0 | 164.169 | 0 | 170.667 | 0 | 189.736 | 0 | 194.369 | 0 | 134.273 | 0 | 129.371 | 0 | 127.987 | 0 | 115.054 | 0 | 89.344 | 0 | 116.735 | 0 | 86.354 | 0 | 124.551 | 0 | 106.819 | 0 | 93.878 | 0 | 88.582 | 88.498 | 78.344 | 73.22 | 73.502 | 73.651 | 73.807 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 47.629 | 47.629 | 0 | 64.996 | 0 | 92.05 | 0 | 96.112 | 0 | 96.004 | 0 | 105.228 | 0 | 100.973 | 0 | 97.589 | 0 | 85.914 | 0 | 95.725 | 0 | 164.169 | 0 | 170.667 | 0.564 | 190.3 | 0 | 194.369 | 19.688 | 153.961 | 145.403 | 213.849 | 13.173 | 141.16 | 68.879 | 115.054 | 0 | 89.344 | 0 | 116.735 | 0 | 86.354 | 0 | 124.551 | 0 | 106.819 | 0 | -62.4 | 27.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Totaal niet-vlottende verplichtingen
| 424.174 | 424.174 | 460.361 | 460.361 | 482.863 | 482.863 | 460.628 | 460.628 | 483.329 | 483.329 | 491.922 | 491.922 | 525.487 | 525.487 | 519.192 | 519.192 | 504.891 | 504.891 | 514.686 | 514.686 | 582.199 | 582.199 | 568.311 | 568.311 | 397.563 | 397.563 | 616.614 | 616.614 | 557.324 | 557.324 | 462.247 | 530.693 | 339.366 | 339.366 | 402.96 | 402.96 | 315.467 | 315.467 | 363.076 | 363.076 | 327.515 | 327.515 | 428.968 | 428.968 | 388.314 | 388.314 | 179.947 | 62.4 | 683.287 | 596.016 | 582.965 | 263.024 | 215.302 | 310.651 | 310.807 | 207.938 | 202.113 |
| Totaal passiva
| 504.628 | 504.628 | 512.247 | 512.247 | 549.274 | 549.274 | 547.205 | 547.205 | 561.342 | 561.342 | 593.432 | 593.432 | 630.528 | 630.528 | 633.579 | 633.579 | 615.926 | 615.926 | 628.964 | 628.964 | 702.403 | 702.403 | 756.771 | 756.771 | 736.654 | 736.654 | 745.781 | 745.781 | 685.232 | 685.232 | 664.652 | 733.098 | 665.602 | 665.602 | 979.992 | 979.992 | 1,038.714 | 1,038.714 | 1,041.911 | 1,041.911 | 998.546 | 998.546 | 1,022.345 | 1,022.345 | 949.998 | 949.998 | 813.343 | 813.343 | 768.406 | 645.09 | 638.848 | 296.316 | 249.501 | 342.676 | 339.585 | 260 | 258.052 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 2,174.931 | 61.376 | 0 | 18.579 | 0 | 12.287 | 0 | 1,401.847 | 0 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 18.55 | 16.863 | 16.863 | 14.863 | 14.863 | 14.863 | 14.863 | 14.862 | 14.862 | 9.625 | 9.625 | 8.025 | 8.025 | 7.899 | 7.899 | 7.899 | 7.899 | 7.899 | 7.899 | 7.899 | 7.899 | 7.797 | 7.797 | 7.797 | 7.796 | 7.792 | 6.811 | 6.732 | 3.158 | 3.145 | 3.141 | 3.141 |
| Ingehouden winsten
| -1,590.807 | -1,590.807 | -1,496.637 | -1,496.902 | -1,445.081 | -1,445.081 | -1,403.827 | -1,403.827 | -1,386.821 | -1,387.086 | -1,335.675 | -1,335.675 | -1,294.501 | -1,294.501 | -1,303.424 | -1,303.424 | -1,315.957 | -1,315.957 | -1,291.635 | -1,291.635 | -1,170.258 | -1,170.258 | -1,148.649 | -1,148.649 | -1,096.987 | -1,096.987 | -1,092.065 | -1,092.065 | -1,122.939 | -1,122.939 | -1,135.897 | -1,178.58 | -1,137.452 | -1,137.452 | -1,144.859 | -1,144.859 | -820.492 | -820.492 | -714.017 | -714.017 | -707.788 | -707.788 | -580.714 | -580.714 | -599.833 | -599.833 | -603.682 | -603.682 | 0 | -471.155 | 0 | 0 | 0 | 0 | 0 | -331.186 | 0 |
| Overige gereserveerde algehele resultaten
| 61.531 | 61.531 | -12.724 | 67.467 | -18.579 | 55.259 | -12.287 | 61.551 | -15.026 | 44.967 | -0.32 | 59.673 | 8.428 | 59.546 | 64.213 | 64.213 | 2.015 | 44.584 | -271.655 | 50.94 | 8.309 | 41.17 | -260.525 | 41.983 | 40.514 | 40.514 | -242.307 | 47.051 | 44.657 | 44.657 | -229.705 | 37.955 | 25.784 | 25.784 | -210.91 | 20.875 | 17.613 | 17.613 | -76.115 | 35.978 | 49.553 | 49.553 | -53.865 | 40.299 | 32.126 | 32.126 | -29.527 | 0 | 0 | 0 | 0 | -8.137 | 0 | 0 | -8.145 | 0 | -5.541 |
| Overige totale aandeelhoudersvermogen
| 2,174.931 | 2,174.931 | 2,174.666 | 2,174.931 | 2,137.773 | 2,174.931 | 2,236.482 | 2,174.931 | -628.763 | 2,174.931 | 2,234.604 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,174.931 | 2,176.597 | 2,176.597 | 2,008.741 | 2,008.741 | 2,028.619 | 2,008.703 | 2,009.085 | 2,009.085 | 1,694.847 | 1,694.847 | 1,551.648 | 1,551.648 | 1,542.506 | 1,542.506 | 1,542.506 | 1,542.506 | 1,542.506 | 1,542.506 | 1,574.632 | 1,542.506 | 1,604.02 | 1,604.02 | 1,048.882 | 1,598.003 | 1,117.67 | 1,308.225 | 907.737 | 209.937 | 239.989 | 555.429 | 255.423 |
| Totaal eigen vermogen van aandeelhouders
| 664.205 | 664.205 | 764.046 | 764.046 | 803.659 | 803.659 | 851.205 | 851.205 | 851.362 | 851.362 | 917.479 | 917.479 | 958.526 | 958.526 | 954.27 | 954.27 | 922.108 | 922.108 | 952.786 | 952.786 | 1,064.393 | 1,064.393 | 1,086.815 | 1,086.815 | 1,137.008 | 1,137.008 | 1,148.446 | 1,148.446 | 945.322 | 945.322 | 925.624 | 882.941 | 912.279 | 912.279 | 580.488 | 580.488 | 756.794 | 756.794 | 872.366 | 872.366 | 892.17 | 892.17 | 1,009.99 | 1,009.99 | 982.698 | 982.698 | 1,008.135 | 1,008.135 | 1,056.679 | 1,134.644 | 1,125.462 | 855.673 | 914.469 | 213.095 | 234.989 | 227.384 | 253.023 |
| Totaal eigen vermogen
| 167.846 | 167.846 | 287.054 | 287.054 | 364.102 | 364.102 | 420.812 | 420.812 | 438.463 | 438.463 | 516.68 | 516.68 | 569.832 | 569.832 | 575.764 | 575.764 | 550.708 | 550.708 | 593.17 | 593.17 | 771.4 | 771.4 | 811.506 | 811.506 | 893.569 | 893.569 | 921.307 | 921.307 | 769.952 | 769.952 | 766.345 | 701.915 | 771.251 | 771.251 | 457.773 | 457.773 | 811.525 | 811.525 | 945.96 | 945.96 | 991.966 | 991.966 | 1,140.194 | 1,140.194 | 1,145.593 | 1,145.593 | 1,192.897 | 1,192.897 | 1,290.213 | 1,407.418 | 1,401.393 | 1,111.904 | 1,176.722 | 480.845 | 510.262 | 243.249 | 274.431 |
| Totaal passiva en aandeelhoudersvermogen
| 672.474 | 672.474 | 799.301 | 799.301 | 913.376 | 913.376 | 968.017 | 968.017 | 999.805 | 999.805 | 1,110.112 | 1,110.112 | 1,200.36 | 1,200.36 | 1,209.343 | 1,209.343 | 1,166.634 | 1,166.634 | 1,222.134 | 1,222.134 | 1,473.803 | 1,473.803 | 1,568.277 | 1,568.277 | 1,630.223 | 1,630.223 | 1,667.088 | 1,667.088 | 1,455.184 | 1,455.184 | 1,430.997 | 1,435.013 | 1,436.853 | 1,436.853 | 1,437.765 | 1,437.765 | 1,850.239 | 1,850.239 | 1,987.871 | 1,987.871 | 1,990.512 | 1,990.512 | 2,162.539 | 2,162.539 | 2,095.591 | 2,095.591 | 2,006.24 | 0 | 2,058.619 | 2,052.508 | 2,040.241 | 1,408.22 | 1,426.223 | 823.521 | 849.847 | 503.249 | 532.483 |