Orient Victory Smart urban Services Holding Limited
HKEX:0265.HK
0.022 (HKD) • At close November 4, 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 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 230.108 | 230.108 | 201.373 | 201.373 | 186.651 | 186.651 | 205.857 | 205.857 | 294.877 | 294.877 | 255.219 | 255.219 | 328.894 | 328.894 | 179.309 | 179.309 | 52.504 | 52.504 | 117.807 | 117.807 | 84.122 | 84.122 | 188.873 | 188.873 | 332.065 | 332.065 | 357.696 | 357.696 | 481.674 | 481.674 | 334.627 | 334.627 | 154.834 | 154.834 | 326.605 | 326.605 | 97.655 | 97.655 | 56.935 | 56.935 | 33.118 | 33.118 | 34.229 | 34.229 | 83.552 | 83.552 | 31.854 | 31.854 | 61.96 | 57.149 | 47.546 | 65.998 | 40.302 | 58.007 |
Kortetermijnbeleggingen
| 28.809 | 28.809 | 70.784 | 73.888 | -74.542 | 0 | 7.73 | 7.73 | -87.952 | 0 | 4.762 | 4.762 | 0 | 0 | 14.55 | 14.55 | -155.553 | 0 | 5.585 | 5.585 | 0 | 0 | 0.347 | 0.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.756 | 3.014 | 34.493 | 34.493 | 40.916 | 40.916 | 34.493 | 34.493 | 30.098 | 30.098 | 23.129 | 23.907 | 33.789 | 43.95 | 14.635 | 14.625 |
Liquide middelen en kortetermijnbeleggingen
| 258.917 | 258.917 | 272.157 | 275.261 | 186.651 | 186.651 | 205.857 | 213.587 | 294.877 | 294.877 | 255.219 | 259.981 | 328.894 | 328.894 | 179.309 | 193.859 | 52.504 | 52.504 | 117.807 | 123.392 | 84.122 | 84.122 | 188.873 | 189.22 | 332.065 | 332.065 | 357.696 | 357.696 | 481.674 | 481.674 | 334.627 | 334.627 | 154.834 | 154.834 | 326.605 | 326.605 | 97.655 | 97.655 | 68.691 | 71.705 | 67.611 | 67.611 | 75.145 | 75.145 | 118.045 | 118.045 | 61.952 | 61.952 | 85.089 | 81.056 | 81.335 | 109.948 | 54.937 | 72.632 |
Nettovorderingen
| 152.57 | 152.57 | 229.571 | 132.188 | 260.732 | 128.11 | 260.25 | 65.656 | 206.793 | 59.397 | 324.717 | 30.607 | 25.187 | 25.187 | 24.356 | 19.736 | 30.685 | 30.685 | 157.539 | 53.875 | 32.132 | 32.132 | 25.578 | 25.578 | 39.753 | 39.753 | 28.159 | 28.159 | 30.432 | 30.432 | 25.804 | 25.804 | 40.083 | 40.083 | 29.261 | 29.261 | 47.198 | 47.198 | 29.089 | 29.089 | 243.381 | 243.381 | 181.749 | 181.749 | 252.963 | 252.963 | 171.277 | 171.277 | 326.346 | 271.293 | 311.015 | 260.972 | 261.429 | 181.922 |
Voorraad
| 15.029 | 15.029 | 15.33 | 15.33 | 15.06 | 15.06 | 15.535 | 15.535 | 16.51 | 16.51 | 16.385 | 16.385 | 217.425 | 217.425 | 214.62 | 214.62 | 239.959 | 239.959 | 193.362 | 193.362 | 202.744 | 202.744 | 69.986 | 69.986 | 61.935 | 61.935 | 63.791 | 63.791 | 14.863 | 14.863 | 16.01 | 16.01 | 17.921 | 17.921 | 24.594 | 24.594 | 28.62 | 28.62 | 28.026 | 28.026 | 27.781 | 27.781 | 31.97 | 31.97 | 32.598 | 32.598 | 30.038 | 30.038 | 33.577 | 30.73 | 53.564 | 48.72 | 37.36 | 40.775 |
Overige vlottende activa
| 62.767 | 62.767 | 7.512 | 101.791 | 47.755 | 180.377 | 9.161 | 196.34 | 267.517 | 208.12 | 346.661 | 311.292 | 55.093 | 29.906 | 179.232 | 144.946 | 99.378 | 68.693 | 61.664 | 159.743 | 323.539 | 291.407 | 119.052 | 93.127 | 134.615 | 94.862 | 86.856 | 58.697 | 50.243 | 19.811 | 78.498 | 52.694 | 83.178 | 43.095 | 34.548 | 5.287 | 104.861 | 57.663 | 34.304 | 13.957 | 287.973 | 79.085 | 236.689 | 95.856 | 311.94 | 93.47 | 237.852 | 96.673 | 15.835 | 15.835 | 15.835 | 16.885 | 51.03 | 67.977 |
Totaal vlottende activa
| 518.421 | 518.421 | 524.57 | 524.57 | 510.198 | 510.198 | 491.118 | 491.118 | 578.904 | 578.904 | 618.265 | 618.265 | 601.412 | 601.412 | 573.161 | 573.161 | 391.841 | 391.841 | 530.372 | 530.372 | 610.405 | 610.405 | 377.911 | 377.911 | 528.615 | 528.615 | 508.343 | 508.343 | 546.78 | 546.78 | 429.135 | 429.135 | 255.933 | 255.933 | 385.747 | 385.747 | 231.136 | 231.136 | 131.021 | 131.021 | 383.365 | 383.365 | 343.804 | 343.804 | 462.583 | 462.583 | 329.842 | 329.842 | 460.847 | 398.914 | 461.749 | 436.525 | 404.756 | 363.306 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 150.591 | 150.591 | 161.321 | 161.321 | 166.67 | 166.67 | 182.675 | 182.675 | 131.675 | 131.675 | 137.855 | 137.855 | 135.553 | 135.553 | 131.395 | 131.395 | 123.281 | 123.281 | 132.17 | 132.17 | 120.286 | 120.286 | 103.576 | 103.576 | 1.717 | 1.717 | 2.02 | 2.02 | 2.278 | 2.278 | 1.513 | 1.513 | 0.564 | 0.564 | 0.545 | 0.545 | 0.434 | 0.434 | 0.452 | 0.452 | 7.445 | 7.445 | 8.015 | 8.015 | 8.325 | 8.325 | 8.031 | 8.031 | 8.521 | 8.586 | 17.877 | 18.227 | 16.474 | 17.892 |
Goodwill
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.252 | 15.252 | 15.298 | 15.298 | 12.994 | 12.994 | 12.994 | 12.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.994 | 2.994 | 2.994 | 2.994 | 2.994 | 2.994 | 2.994 | 2.994 | 2.994 | 2.994 | 5.5 | 5.5 | 5.568 | 5.568 |
Immateriële activa
| 0.066 | 0.066 | 24.27 | 0.157 | 0.093 | 0.093 | 0.109 | 0.109 | 0.14 | 0.14 | 0.159 | 0.159 | 4.215 | 4.215 | 4.055 | 4.055 | 5.298 | 5.298 | 7.813 | 7.813 | 157.05 | 1.767 | 45.812 | 18.128 | 18.094 | 18.094 | 16.388 | 16.388 | 16.388 | 16.388 | 9.011 | 9.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.528 | 0 | 0 | 0 | 21.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.066 | 0.066 | 24.27 | 0.157 | 0.093 | 0.093 | 0.109 | 0.109 | 0.14 | 0.14 | 0.159 | 0.159 | 4.215 | 4.215 | 4.055 | 4.055 | 20.55 | 20.55 | 23.111 | 23.111 | 170.044 | 14.761 | 58.806 | 31.122 | 18.094 | 18.094 | 16.388 | 16.388 | 16.388 | 16.388 | 9.011 | 9.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.994 | 2.994 | 25.522 | 2.994 | 2.994 | 2.994 | 24.703 | 2.994 | 2.994 | 2.994 | 5.5 | 5.5 | 5.568 | 5.568 |
Langetermijnbeleggingen
| 24.356 | 24.356 | 99.838 | 25.055 | 101.057 | 26.515 | 110.216 | 27.779 | 119.325 | 31.373 | 133.515 | 32.916 | 159.286 | 0 | 139.403 | 0 | 480.188 | 324.635 | 502.876 | 343.518 | 348.048 | 348.048 | 391.253 | 391.253 | 386.06 | 386.06 | 399.271 | 399.271 | 388.264 | 388.264 | 383.519 | 383.519 | 548.641 | 548.641 | 557.09 | 557.09 | 0 | 0 | 42.753 | 54.509 | 8.945 | 43.438 | 7.65 | 48.566 | 13.423 | 47.916 | 14.612 | 44.71 | 13.885 | 5.412 | 6.501 | -10.082 | 23.098 | 23.75 |
Belastingvorderingen
| 4.342 | 0 | 2.65 | 0 | 3.831 | 0 | 2.088 | 0 | 2.538 | 0 | 2.625 | 0 | 2.194 | 0 | 2.373 | 0 | 2.436 | 0 | 2.396 | 0 | -348.048 | 0 | -391.253 | 0 | -386.06 | 0 | -399.271 | 0 | -388.264 | 0 | -383.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.393 | 0 | 63.91 | 0 | 73.093 | 0 | 53.611 | 0 | 61.129 | 61.907 | 58.989 | 88.14 | 51.775 | 49.962 |
Overige niet-vlottende activa
| 91.816 | 96.158 | 2.087 | 103.633 | 25.745 | 104.118 | 25.614 | 110.139 | 26.762 | 117.252 | 0 | 103.224 | 0 | 161.48 | 0 | 141.776 | 0 | 157.989 | 0 | 161.754 | 348.048 | 155.283 | 462.316 | 98.747 | 772.12 | 0 | 798.542 | 0 | 776.528 | 0 | 767.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.756 | 0 | 28.58 | 67.48 | 22.528 | 68.05 | 28.876 | 67.476 | 21.709 | -55.735 | 28.103 | 28.368 | 27.844 | 27.345 | 26.616 | 26.616 |
Totaal niet-vlottende activa
| 271.171 | 271.171 | 290.166 | 290.166 | 297.396 | 297.396 | 320.702 | 320.702 | 280.44 | 280.44 | 274.154 | 274.154 | 301.248 | 301.248 | 277.226 | 277.226 | 626.455 | 626.455 | 660.553 | 660.553 | 638.378 | 638.378 | 624.698 | 624.698 | 405.871 | 405.871 | 417.679 | 417.679 | 406.93 | 406.93 | 394.043 | 394.043 | 549.205 | 549.205 | 557.635 | 557.635 | 0.434 | 0.434 | 54.961 | 54.961 | 121.357 | 121.357 | 127.625 | 127.625 | 126.711 | 126.711 | 122.666 | 55.735 | 114.632 | 107.267 | 116.711 | 129.13 | 123.531 | 123.788 |
Totaal activa
| 789.592 | 789.592 | 814.736 | 814.736 | 807.594 | 807.594 | 811.82 | 811.82 | 859.344 | 859.344 | 892.419 | 892.419 | 902.66 | 902.66 | 850.387 | 850.387 | 1,018.296 | 1,018.296 | 1,190.925 | 1,190.925 | 1,248.783 | 1,248.783 | 1,002.609 | 1,002.609 | 934.486 | 934.486 | 926.022 | 926.022 | 953.71 | 953.71 | 823.178 | 823.178 | 805.138 | 805.138 | 943.382 | 943.382 | 231.57 | 231.57 | 185.982 | 185.982 | 504.722 | 504.722 | 471.429 | 471.429 | 589.294 | 589.294 | 452.508 | 452.508 | 575.479 | 506.181 | 578.46 | 565.655 | 528.287 | 487.094 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 32.211 | 32.211 | 30.071 | 30.071 | 35.302 | 35.302 | 45.545 | 45.545 | 37.338 | 37.338 | 31.178 | 31.178 | 31.429 | 31.429 | 26.81 | 26.81 | 10.331 | 10.331 | 40.338 | 40.338 | 40.656 | 40.656 | 26.701 | 26.701 | 44.73 | 44.73 | 33.391 | 33.391 | 31.782 | 31.782 | 28.839 | 28.839 | 36.415 | 36.415 | 25.554 | 25.554 | 46.496 | 46.496 | 34.889 | 34.889 | 186.505 | 139.289 | 94.987 | 94.987 | 281.075 | 235.156 | 87.961 | 87.961 | 310.518 | 208.191 | 231.442 | 197.466 | 204.59 | 175.258 |
Kortlopende schulden
| 7.106 | 0 | 7.933 | 0 | 7.214 | 0 | 7.704 | 2.296 | 8.595 | 0 | 9.024 | 0.83 | 2.514 | 0 | 1.74 | 0.163 | 12.552 | 10.783 | 21.853 | 17.935 | 23.883 | 19.991 | 13.226 | 13.226 | 8.172 | 8.172 | 8.948 | 8.948 | 8.781 | 8.781 | 9.617 | 9.617 | 98.154 | 98.154 | 65.732 | 65.732 | 71.94 | 72.689 | 15.594 | 15.594 | 58.275 | 58.275 | 37.419 | 37.419 | 39.107 | 39.107 | 62.775 | 0 | 44.578 | 87.552 | 94.768 | 109.765 | 87.811 | 105.187 |
Belastingschulden
| 9.96 | 0 | 9.46 | 0 | 5.907 | 0 | 5.337 | 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 | 1.137 | 0 | 0.456 | 0 | 3.077 | 0 | 1.997 | 0 | 3.405 | 0 | 1.166 | 0 | 1.43 | 1.077 | 3.216 | 2.06 | 2.409 | 0.763 |
Uitgestelde opbrengsten
| 22.866 | 0 | 31.047 | 0 | 22.006 | 0 | 27.24 | 0 | 8.068 | 0 | 33.833 | 0 | 29.74 | 0 | 9.555 | 0 | 24.87 | 0 | 22.443 | 0 | 1.223 | 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 | 2.409 | 0.763 |
Overige kortlopende verplichtingen
| 74.802 | 104.774 | 70.849 | 109.829 | 77.686 | 106.906 | 64.518 | 97.166 | 118.086 | 134.749 | 94.985 | 137.012 | 101.212 | 133.466 | 93.594 | 104.726 | 185.285 | 211.924 | 271.939 | 298.3 | 353.152 | 358.267 | 171.432 | 171.432 | 63.425 | 63.425 | 22.655 | 22.655 | 27.98 | 27.98 | 40.882 | 40.882 | 13.102 | 13.102 | 20.285 | 20.285 | 18.581 | 17.832 | 6.02 | 6.02 | 3.077 | 50.293 | 62.582 | 62.582 | 3.405 | 49.324 | 56.525 | 119.3 | 1.484 | 1.102 | 8.403 | 2.464 | 0.769 | 0.408 |
Totaal kortlopende verplichtingen
| 136.985 | 136.985 | 139.9 | 139.9 | 142.208 | 142.208 | 145.007 | 145.007 | 172.087 | 172.087 | 169.02 | 169.02 | 164.895 | 164.895 | 131.699 | 131.699 | 233.038 | 233.038 | 356.573 | 356.573 | 418.914 | 418.914 | 211.359 | 211.359 | 116.327 | 116.327 | 64.994 | 64.994 | 68.543 | 68.543 | 79.338 | 79.338 | 147.671 | 147.671 | 111.571 | 111.571 | 137.017 | 137.017 | 56.503 | 56.503 | 247.857 | 247.857 | 194.988 | 194.988 | 323.587 | 323.587 | 207.261 | 207.261 | 356.58 | 296.845 | 334.613 | 309.695 | 295.579 | 281.616 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 296.274 | 0 | 296.274 | 41.284 | 45.448 | 45.448 | 47.134 | 47.134 | 53.074 | 53.074 | 62.45 | 62.45 | 19.345 | 19.345 | 0.435 | 0.435 | 110.321 | 110.321 | 111.294 | 111.294 | 111.415 | 111.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 440.707 | 440.707 | 0 | 0 | 0 | 0 | 63.946 | 63.946 | 62.438 | 60.837 | 60.977 | 60.977 | 59.541 | 59.541 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| -269.05 | 0 | 29.868 | 0 | -10.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.483 | 0 | 15.084 | 0 | -100.106 | 0 | -62.532 | 0 | -4.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.438 | 0 | 0 | 0 | 0 | 0 | 58.154 | 56.782 | 55.213 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 9.086 | 0 | 11.416 | 0 | 10.835 | 0 | 12.734 | 0 | 12.563 | 0 | 13.226 | 0 | 13.115 | 0 | 13.031 | 0 | 12.668 | 0 | 13.429 | 0 | 4.095 | 0 | 6.79 | 0 | 3.131 | 0 | 2.704 | 0 | 2.704 | 0 | 1.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.53 | 0 | 0 | 0 | 0 | 0 | 0 | 4.313 | 2.385 | 2.385 | 2.499 | 2.499 |
Overige niet-vlottende verplichtingen
| 9.086 | 45.396 | 11.416 | 11.416 | 10.835 | 10.835 | 0.662 | 13.396 | 1.654 | 14.217 | 1.729 | 14.955 | 1.207 | 15.805 | -12.415 | 15.7 | 103.511 | 16.073 | 65.999 | 16.896 | 4.095 | 4.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134.569 | 0 | 0 | 0 | 118.436 | 0 | 50.483 | 0 | 0 | 0 | -69.968 | 1.601 | 0 | 0 | -59.541 | -59.541 | 0 | 0 | 0 | 62.86 | 57.358 | 6.029 |
Totaal niet-vlottende verplichtingen
| 45.396 | 45.396 | 348.974 | 52.7 | 56.283 | 56.283 | 60.53 | 60.53 | 67.291 | 67.291 | 77.405 | 77.405 | 35.15 | 35.15 | 16.135 | 16.135 | 126.394 | 126.394 | 128.19 | 128.19 | 115.51 | 115.51 | 6.79 | 0 | 3.131 | 0 | 2.704 | 0 | 2.704 | 0 | 1.487 | 0 | 134.569 | 0 | 440.707 | 440.707 | 118.436 | 0 | 50.483 | 0 | 63.946 | 63.946 | 62.438 | 62.438 | 60.977 | 60.977 | 59.541 | 59.541 | 58.154 | 61.095 | 57.598 | 65.245 | 59.857 | 8.528 |
Totaal passiva
| 182.381 | 182.381 | 488.874 | 192.6 | 198.491 | 198.491 | 205.537 | 205.537 | 239.378 | 239.378 | 246.425 | 246.425 | 200.045 | 200.045 | 147.834 | 147.834 | 359.432 | 359.432 | 484.763 | 484.763 | 534.424 | 534.424 | 218.149 | 211.359 | 119.458 | 116.327 | 67.698 | 64.994 | 71.247 | 68.543 | 80.825 | 79.338 | 147.671 | 147.671 | 552.278 | 552.278 | 137.017 | 137.017 | 56.503 | 56.503 | 311.803 | 311.803 | 257.426 | 257.426 | 384.564 | 384.564 | 266.802 | 266.802 | 414.734 | 357.94 | 392.211 | 374.94 | 355.436 | 290.144 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 416.097 | 0 | 0 | 0 | 48.158 | 0 | 407.484 | 0 | 400.81 | 0 | 373.047 | 0 | 368.831 | 0 | 0 | 0 | 428.074 | 0 | 0 | 0 | 21.627 | 0 | 307.599 | 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
| 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 64.61 | 63.75 | 63.75 | 63.745 | 63.745 | 63.745 | 63.745 | 63.738 | 63.738 | 60.235 | 60.235 | 58.818 | 58.818 | 54.897 | 54.897 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 | 45.584 |
Ingehouden winsten
| -359.426 | -359.426 | -359.23 | -359.23 | -364.533 | -364.533 | -382.692 | -382.692 | -401.371 | -401.371 | -396.637 | -396.637 | -380.856 | -380.856 | -378.292 | -378.292 | -379.297 | -379.297 | -354.733 | -354.733 | -345.242 | -345.242 | -307.599 | -307.599 | -259.023 | -258.34 | -223.862 | -223.179 | -189.671 | -188.988 | -171.916 | -171.233 | -18.151 | -17.468 | 1.652 | 2.335 | 1.016 | 1.016 | 0.283 | 0.966 | 33.195 | 33.195 | 42.942 | 43.803 | 35.276 | 35.276 | 21.13 | 21.991 | 0 | -2.337 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 239.603 | 239.603 | -42.91 | 253.364 | -48.158 | 248.116 | -24.792 | 271.482 | 0.561 | 296.835 | 23.59 | 319.864 | 12.025 | 308.299 | 6.85 | 303.124 | -48.777 | 247.497 | -9.423 | 261.484 | -21.627 | 274.647 | -1.47 | 376.243 | 392.64 | 392.64 | -1.719 | 400.123 | 383.288 | 383.288 | -1.242 | 370.303 | 166.121 | 166.121 | -1.576 | 32.205 | 40.85 | 40.85 | -1.58 | 36.902 | 93.981 | 93.981 | -17.721 | 48.686 | 102.961 | 102.961 | -14.776 | 0 | 0 | -13.311 | 0 | -36.445 | 0 | -33.826 |
Overige totale aandeelhoudersvermogen
| 220.133 | 636.23 | 636.071 | 636.071 | 883.981 | 635.865 | 524.546 | 635.756 | 531.084 | 635.62 | 558.764 | 635.537 | 562.904 | 635.461 | 931.652 | 635.378 | 503.43 | 635.23 | 906.137 | 635.23 | 909.703 | 635.056 | 681.32 | 611.206 | 611.766 | 611.083 | 1,013.608 | 611.083 | 611.619 | 610.936 | 851.46 | 479.232 | 445.051 | 444.368 | 329.823 | 295.359 | 0 | 0 | 78.062 | 38.897 | 0 | 0 | 121.684 | 54.416 | 0 | 0 | 113.081 | 97.444 | 95.193 | 97.625 | 100.811 | 140.617 | 91.754 | 149.557 |
Totaal eigen vermogen van aandeelhouders
| 581.017 | 581.017 | 298.541 | 594.815 | 584.058 | 584.058 | 589.156 | 589.156 | 595.694 | 595.694 | 623.374 | 623.374 | 627.514 | 627.514 | 624.82 | 624.82 | 568.04 | 568.04 | 606.591 | 606.591 | 629.071 | 629.071 | 743.6 | 743.6 | 809.128 | 809.128 | 851.772 | 851.772 | 868.974 | 868.974 | 738.537 | 738.537 | 651.839 | 651.839 | 384.796 | 384.796 | 87.45 | 87.45 | 122.349 | 122.349 | 172.76 | 172.76 | 192.489 | 192.489 | 183.821 | 183.821 | 165.019 | 165.019 | 140.777 | 127.561 | 146.395 | 149.756 | 137.338 | 161.315 |
Totaal eigen vermogen
| 607.211 | 607.211 | 325.862 | 622.136 | 609.103 | 609.103 | 606.283 | 606.283 | 619.966 | 619.966 | 645.994 | 645.994 | 702.615 | 702.615 | 702.553 | 702.553 | 658.864 | 658.864 | 706.162 | 706.162 | 714.359 | 714.359 | 784.46 | 784.46 | 815.028 | 815.028 | 858.324 | 858.324 | 882.463 | 882.463 | 742.353 | 742.353 | 657.467 | 657.467 | 391.104 | 391.104 | 94.553 | 94.553 | 129.479 | 129.479 | 192.919 | 192.919 | 214.003 | 214.003 | 204.73 | 204.73 | 185.706 | 185.706 | 160.745 | 148.241 | 186.249 | 190.715 | 172.851 | 196.95 |
Totaal passiva en aandeelhoudersvermogen
| 789.592 | 789.592 | 814.736 | 814.736 | 807.594 | 807.594 | 811.82 | 811.82 | 859.344 | 859.344 | 892.419 | 892.419 | 902.66 | 902.66 | 850.387 | 850.387 | 1,018.296 | 1,018.296 | 1,190.925 | 1,190.925 | 1,248.783 | 1,248.783 | 1,002.609 | 995.819 | 934.486 | 931.355 | 926.022 | 923.318 | 953.71 | 951.006 | 823.178 | 821.691 | 805.138 | 805.138 | 943.382 | 943.382 | 231.57 | 231.57 | 185.982 | 185.982 | 504.722 | 504.722 | 471.429 | 471.429 | 589.294 | 589.294 | 452.508 | 0 | 575.479 | 506.181 | 578.46 | 565.655 | 528.287 | 487.094 |