Computime Group Limited
HKEX:0320.HK
0.55 (HKD) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
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 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 226.699 | 226.699 | 184.802 | 268.254 | 307.77 | 307.77 | 343.907 | 406.448 | 301.758 | 347.727 | 368.999 | 405.772 | 582.064 | 591.203 | 399.558 | 399.558 | 432.031 | 432.031 | 369.652 | 369.652 | 436.488 | 436.488 | 272.623 | 272.623 | 729.615 | 729.615 | 754.402 | 754.402 | 771.92 | 771.92 | 516.913 | 516.913 | 544.427 | 544.427 | 582.255 | 582.255 | 639.654 | 639.654 | 632.227 | 632.227 | 590.907 | 590.907 | 577.409 | 577.409 | 516.063 | 516.063 | 561.021 | 561.021 | 632.211 | 630.612 | 623.341 | 593.775 | 614.407 |
Kortetermijnbeleggingen
| 0 | 0 | 0.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.413 | 0 | 0.705 | 0 | 0.705 | 0 | 0.705 | 0 | 0.705 | 0 | 0 | 0 | -6.791 | 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 | -0.961 | -0.904 |
Liquide middelen en kortetermijnbeleggingen
| 226.699 | 226.699 | 184.802 | 268.254 | 307.77 | 307.77 | 343.907 | 406.448 | 301.758 | 347.727 | 368.999 | 405.772 | 582.064 | 591.203 | 399.558 | 399.558 | 432.031 | 432.031 | 369.652 | 369.652 | 436.488 | 436.488 | 272.623 | 272.623 | 729.615 | 729.615 | 754.402 | 754.402 | 771.92 | 771.92 | 516.913 | 516.913 | 544.427 | 544.427 | 582.255 | 582.255 | 639.654 | 639.654 | 632.227 | 632.227 | 590.907 | 590.907 | 577.409 | 577.409 | 516.063 | 516.063 | 561.021 | 561.021 | 632.211 | 630.612 | 623.341 | 593.775 | 614.407 |
Nettovorderingen
| 516.346 | 509.376 | 616.745 | 616.745 | 565.493 | 555.236 | 366.102 | 365.171 | 499.151 | 499.151 | 485.761 | 485.761 | 404.382 | 404.382 | 346.364 | 346.364 | 489.785 | 489.785 | 500.857 | 496.07 | 605.868 | 605.868 | 681.568 | 681.568 | 483.278 | 483.278 | 551.467 | 551.467 | 602.636 | 602.636 | 727.016 | 727.016 | 700.12 | 700.12 | 607.954 | 607.954 | 594.093 | 594.093 | 553.727 | 553.727 | 560.681 | 560.681 | 523.017 | 523.017 | 556.677 | 556.677 | 496.704 | 496.704 | 0 | 517.49 | 0 | 492.598 | 422.874 |
Voorraad
| 823.976 | 823.976 | 925.684 | 925.684 | 969.47 | 969.47 | 1,118.086 | 1,118.086 | 935.884 | 935.884 | 1,075.406 | 1,075.406 | 739.223 | 739.223 | 773.899 | 773.899 | 718.676 | 718.676 | 776.751 | 776.751 | 670.969 | 670.969 | 969.499 | 969.499 | 638.279 | 638.279 | 859.139 | 859.139 | 627.068 | 627.068 | 659.643 | 659.643 | 609.045 | 609.045 | 754.037 | 754.037 | 635.318 | 635.318 | 694.842 | 694.842 | 614.687 | 614.687 | 695.23 | 695.23 | 614.368 | 614.368 | 698.674 | 698.674 | 545.58 | 551.646 | 517.263 | 576.115 | 468.528 |
Overige vlottende activa
| 100.488 | 107.458 | 133.907 | 133.907 | 139.766 | 150.023 | 585.602 | 157.89 | 678.286 | 133.166 | 617.236 | 94.702 | 491.119 | 77.598 | 423.764 | 77.4 | 565.222 | 75.437 | 572.753 | 76.683 | 658.517 | 52.649 | 719.58 | 38.012 | 520.581 | 37.303 | 615.398 | 63.931 | 678.125 | 75.489 | 799.811 | 72.795 | 750.493 | 50.373 | 662.525 | 54.571 | 637.81 | 43.717 | 606.352 | 52.625 | 611.056 | 50.375 | 565.737 | 42.72 | 591.432 | 34.755 | 538.053 | 41.349 | 496.354 | 1.758 | 554.682 | 1.922 | 1.808 |
Totaal vlottende activa
| 1,667.509 | 1,667.509 | 1,944.59 | 1,944.59 | 1,982.499 | 1,982.499 | 2,047.595 | 2,047.595 | 1,915.928 | 1,915.928 | 2,061.641 | 2,061.641 | 1,812.406 | 1,812.406 | 1,597.221 | 1,597.221 | 1,715.929 | 1,715.929 | 1,719.156 | 1,719.156 | 1,765.974 | 1,765.974 | 1,961.702 | 1,961.702 | 1,888.475 | 1,888.475 | 2,228.939 | 2,228.939 | 2,077.113 | 2,077.113 | 1,976.367 | 1,976.367 | 1,903.965 | 1,903.965 | 1,998.817 | 1,998.817 | 1,912.782 | 1,912.782 | 1,933.421 | 1,933.421 | 1,816.65 | 1,816.65 | 1,838.376 | 1,838.376 | 1,721.863 | 1,721.863 | 1,797.748 | 1,797.748 | 1,674.145 | 1,701.506 | 1,695.286 | 1,664.41 | 1,507.617 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 454.008 | 454.008 | 443.966 | 443.966 | 501.691 | 501.691 | 440.918 | 440.918 | 468.157 | 468.157 | 429.29 | 429.29 | 408.397 | 408.397 | 379.405 | 379.405 | 340.105 | 340.105 | 272.42 | 272.42 | 234.876 | 234.876 | 229.843 | 229.843 | 228.301 | 228.301 | 206.305 | 206.305 | 170.966 | 170.966 | 158.608 | 158.608 | 159.388 | 159.388 | 140.826 | 140.826 | 124.338 | 124.338 | 123.98 | 123.98 | 109.719 | 109.719 | 112.97 | 112.97 | 111.962 | 111.962 | 115.761 | 115.761 | 113.409 | 119.489 | 129.058 | 136.207 | 144.105 |
Goodwill
| 111.549 | 111.549 | 111.529 | 111.529 | 111.773 | 111.773 | 111.775 | 111.775 | 111.56 | 111.56 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 | 36.42 |
Immateriële activa
| 302.615 | 60.128 | 300.864 | 300.864 | 262.224 | 26.419 | 250.768 | 250.768 | 231.123 | 26.19 | 193.625 | 0 | 177.859 | 0 | 173.62 | 0 | 170.247 | 0 | 168.838 | 0 | 154.543 | 0 | 140.146 | 0 | 121.161 | 0 | 113.796 | 0 | 106.801 | 0 | 104.183 | 0 | 99.766 | 0 | 84.935 | 0 | 70.639 | 0 | 55.374 | 0 | 47.681 | 0 | 52.906 | 0 | 48.918 | 0 | 47.538 | 0 | 47.52 | 45.628 | 44.102 | 47.953 | 46.614 |
Goodwill en immateriële activa
| 414.164 | 171.677 | 412.393 | 412.393 | 373.997 | 138.192 | 362.543 | 362.543 | 342.683 | 137.75 | 230.045 | 36.42 | 214.279 | 36.42 | 210.04 | 36.42 | 206.667 | 36.42 | 205.258 | 36.42 | 190.963 | 36.42 | 176.566 | 36.42 | 157.581 | 36.42 | 150.216 | 36.42 | 143.221 | 36.42 | 140.603 | 36.42 | 136.186 | 36.42 | 121.355 | 36.42 | 107.059 | 36.42 | 91.794 | 36.42 | 84.101 | 36.42 | 89.326 | 36.42 | 85.338 | 36.42 | 83.958 | 36.42 | 83.94 | 82.048 | 80.522 | 84.373 | 83.034 |
Langetermijnbeleggingen
| 25.578 | 26.283 | 23.644 | 24.349 | 11.683 | 11.683 | 12.508 | 12.508 | 12.143 | 12.143 | 24.131 | 24.131 | 17.651 | 18.356 | 8.848 | 9.553 | 9.338 | 10.043 | 6.92 | 7.625 | 5.871 | 5.871 | 12.628 | 5.837 | 6.329 | 6.329 | 7.048 | 7.048 | 6.982 | 6.982 | 11.941 | 11.941 | 11.111 | 11.111 | 13.09 | 13.09 | 12.653 | 12.653 | 12.751 | 12.751 | 11.172 | 11.172 | 10.955 | 10.955 | 10.266 | 10.266 | 10.122 | 10.122 | 0 | 0 | 0 | 3.249 | 7.058 |
Belastingvorderingen
| 22.338 | 0 | 23.301 | 0 | 23.411 | 0 | 13.858 | 0 | 14.208 | 0 | 14.225 | 0 | 14.087 | 0 | 26.351 | 0 | 26.069 | 0 | 16.371 | 0 | 13.052 | 0 | 6.944 | 0 | 6.404 | 0 | -7.048 | 0 | -6.982 | 0 | -11.941 | 0 | -11.111 | 0 | -13.09 | 0 | -12.653 | 0 | -12.751 | 0 | -11.172 | 0 | -10.955 | 0 | -10.266 | 0 | -10.122 | 0 | 0 | 0 | 0 | 0.1 | 0.5 |
Overige niet-vlottende activa
| 37.331 | 301.451 | 64.767 | 87.363 | 47.45 | 306.666 | 41.163 | 55.021 | 46.845 | 265.986 | 30.279 | 238.129 | 20.8 | 212.041 | 34.775 | 234.041 | 30.399 | 226.01 | 6.202 | 190.706 | 5.828 | 173.423 | 0.705 | 154.586 | 8.291 | 135.856 | 10.32 | 117.068 | 10.32 | 110.139 | 15.285 | 107.527 | 14.453 | 103.108 | 15.605 | 87.45 | 15.168 | 73.154 | 15.328 | 57.951 | 18.385 | 54.894 | 13.532 | 55.483 | 12.843 | 51.495 | 12.448 | -162.303 | 10.677 | 3.558 | 3.016 | -0.256 | -0.199 |
Totaal niet-vlottende activa
| 953.419 | 953.419 | 968.071 | 968.071 | 958.232 | 958.232 | 870.99 | 870.99 | 884.036 | 884.036 | 727.97 | 727.97 | 675.214 | 675.214 | 659.419 | 659.419 | 612.578 | 612.578 | 507.171 | 507.171 | 450.59 | 450.59 | 426.686 | 426.686 | 406.906 | 406.906 | 366.841 | 366.841 | 324.507 | 324.507 | 314.496 | 314.496 | 310.027 | 310.027 | 277.786 | 277.786 | 246.565 | 246.565 | 231.102 | 231.102 | 212.205 | 212.205 | 215.828 | 215.828 | 210.143 | 210.143 | 212.167 | 162.303 | 208.026 | 205.095 | 212.596 | 223.673 | 234.498 |
Totaal activa
| 2,620.928 | 2,620.928 | 2,912.661 | 2,912.661 | 2,940.731 | 2,940.731 | 2,918.585 | 2,918.585 | 2,799.964 | 2,799.964 | 2,789.611 | 2,789.611 | 2,487.62 | 2,487.62 | 2,256.64 | 2,256.64 | 2,328.507 | 2,328.507 | 2,226.327 | 2,226.327 | 2,216.564 | 2,216.564 | 2,388.388 | 2,388.388 | 2,295.381 | 2,295.381 | 2,595.78 | 2,595.78 | 2,401.62 | 2,401.62 | 2,290.863 | 2,290.863 | 2,213.992 | 2,213.992 | 2,276.603 | 2,276.603 | 2,159.347 | 2,159.347 | 2,164.523 | 2,164.523 | 2,028.855 | 2,028.855 | 2,054.204 | 2,054.204 | 1,932.006 | 1,932.006 | 2,009.915 | 2,009.915 | 1,882.171 | 1,906.601 | 1,907.882 | 1,888.083 | 1,742.115 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 745.346 | 745.346 | 976.516 | 976.516 | 1,012.386 | 1,012.386 | 943.102 | 943.102 | 807.02 | 807.02 | 1,003.797 | 1,003.797 | 771.143 | 771.143 | 709.115 | 709.115 | 715.432 | 715.432 | 692.078 | 692.078 | 592.091 | 592.091 | 737.937 | 737.937 | 499.659 | 499.659 | 773.098 | 773.098 | 729.58 | 729.58 | 689.656 | 689.656 | 652.034 | 652.034 | 713.047 | 713.047 | 640.117 | 640.117 | 655.739 | 655.739 | 525.291 | 525.295 | 561.179 | 561.183 | 426.248 | 426.252 | 538.93 | 538.93 | 601.127 | 477.549 | 624.466 | 472.343 | 448.19 |
Kortlopende schulden
| 181.11 | 136.445 | 256.648 | 195.896 | 271.635 | 223.51 | 371.114 | 341.962 | 332.373 | 285.923 | 134.241 | 90.237 | 120.21 | 83.454 | 149.068 | 116.804 | 180.634 | 139.099 | 171.063 | 145.86 | 210.039 | 210.039 | 232.365 | 232.365 | 250.689 | 250.689 | 333.559 | 333.559 | 264.877 | 264.877 | 262.897 | 262.897 | 266.928 | 266.928 | 288.304 | 288.304 | 275.964 | 275.964 | 306.749 | 306.749 | 320.618 | 320.618 | 299.135 | 299.135 | 304.864 | 304.864 | 257.918 | 0 | 230.659 | 222.307 | 255.76 | 248.73 | 159.111 |
Belastingschulden
| 2.713 | 0 | 0.992 | 0 | 0 | 0 | 0 | 0 | 2.135 | 0 | 5.333 | 0 | 5.144 | 0 | 6.839 | 0 | 4.589 | 0 | 0 | 0 | 6.54 | 0 | 15.343 | 0 | 24.794 | 0 | 27.564 | 0 | 26.854 | 0 | 17.072 | 0 | 9.187 | 0 | 21.982 | 0 | 16.143 | 0 | 6.217 | 0 | 5.57 | 0 | 2.8 | 0 | 1.221 | 0 | 4.295 | 0 | 4.481 | 3.647 | 4.003 | 7.595 | 8.657 |
Uitgestelde opbrengsten
| 40.216 | 0 | 42.605 | 0 | -271.635 | 0 | -371.114 | 0 | -332.373 | 0 | -134.241 | 0 | 5.144 | 0 | 6.839 | 0 | 4.589 | 0 | 2.863 | 0 | 6.54 | 0 | 15.343 | 0 | 24.794 | 0 | 27.564 | 0 | 26.854 | 0 | 17.072 | 0 | 9.187 | 0 | 21.982 | 0 | 16.143 | 0 | 6.217 | 0 | 5.57 | 0 | 2.8 | 0 | 1.221 | 0 | 4.295 | 0 | 4.481 | 3.647 | 4.003 | 167.58 | 145.293 |
Overige kortlopende verplichtingen
| 169.445 | 254.326 | 242.824 | 346.181 | 483.174 | 259.664 | 581.925 | 239.963 | 514.831 | 228.908 | 346.266 | 256.029 | 124.26 | 166.16 | 105.261 | 144.364 | 90.555 | 136.679 | 91.339 | 119.405 | 94.503 | 101.043 | 143.565 | 158.908 | 153.727 | 178.521 | 179.853 | 207.417 | 115.164 | 142.018 | 140.779 | 157.851 | 85.204 | 94.391 | 134.046 | 156.028 | 90.78 | 106.923 | 113.471 | 119.688 | 92.165 | 97.731 | 167.315 | 170.111 | 134.352 | 135.569 | 170.335 | 432.548 | 0.164 | 182.593 | 0.222 | 0.16 | 0.16 |
Totaal kortlopende verplichtingen
| 1,136.117 | 1,136.117 | 1,518.593 | 1,518.593 | 1,495.56 | 1,495.56 | 1,525.027 | 1,525.027 | 1,321.851 | 1,321.851 | 1,350.063 | 1,350.063 | 1,020.757 | 1,020.757 | 970.283 | 970.283 | 991.21 | 991.21 | 957.343 | 957.343 | 903.173 | 903.173 | 1,129.21 | 1,129.21 | 928.869 | 928.869 | 1,314.074 | 1,314.074 | 1,136.475 | 1,136.475 | 1,110.404 | 1,110.404 | 1,013.353 | 1,013.353 | 1,157.379 | 1,157.379 | 1,023.004 | 1,023.004 | 1,082.176 | 1,082.176 | 943.644 | 943.644 | 1,030.429 | 1,030.429 | 866.685 | 866.685 | 971.478 | 971.478 | 836.431 | 886.096 | 884.451 | 888.813 | 752.754 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 52.977 | 52.977 | 40.005 | 40.005 | 78.098 | 78.098 | 36.95 | 36.95 | 48.392 | 48.392 | 38.65 | 38.65 | 39.801 | 39.801 | 38.284 | 38.284 | 51.186 | 51.186 | 11.911 | 11.911 | 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 | 14.004 | 18.672 |
Uitgestelde opbrengsten niet-vlottend
| -52.977 | 0 | -44.157 | 0 | -44.258 | 0 | -39.491 | 0 | -39.833 | 0 | -28.643 | 0 | -28.643 | 0 | -27.188 | 0 | -27.188 | 0 | -24.464 | 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 belastingverplichtingen niet-vlottend
| 47.397 | 0 | 44.157 | 0 | 44.258 | 0 | 39.491 | 0 | 39.833 | 0 | 28.643 | 0 | 28.643 | 0 | 27.188 | 0 | 27.188 | 0 | 24.464 | 0 | 24.464 | 0 | 14.718 | 0 | 14.718 | 0 | 14.389 | 0 | 13.189 | 0 | 14.145 | 0 | 14.03 | 0 | 10.145 | 0 | 10.178 | 0 | 7.565 | 0 | 7.565 | 0 | 6.593 | 0 | 6.7 | 0 | 6.91 | 0 | 7.31 | 6.62 | 7 | 7.629 | 7.629 |
Overige niet-vlottende verplichtingen
| 52.977 | 47.397 | 44.157 | 44.157 | 44.258 | 44.258 | 39.491 | 39.491 | 39.833 | 39.833 | 28.643 | 28.643 | 28.643 | 28.643 | 27.188 | 27.188 | 27.188 | 27.188 | 24.464 | 24.464 | 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 |
Totaal niet-vlottende verplichtingen
| 100.374 | 100.374 | 84.162 | 84.162 | 122.356 | 122.356 | 76.441 | 76.441 | 88.225 | 88.225 | 67.293 | 67.293 | 68.444 | 68.444 | 65.472 | 65.472 | 78.374 | 78.374 | 36.375 | 36.375 | 24.464 | 0 | 14.718 | 0 | 14.718 | 0 | 14.389 | 0 | 13.189 | 0 | 14.145 | 0 | 14.03 | 0 | 10.145 | 0 | 10.178 | 0 | 7.565 | 0 | 7.565 | 0 | 6.593 | 0 | 6.7 | 0 | 6.91 | 0 | 7.31 | 6.62 | 7 | 21.633 | 26.301 |
Totaal passiva
| 1,236.491 | 1,236.491 | 1,602.755 | 1,602.755 | 1,617.916 | 1,617.916 | 1,601.468 | 1,601.468 | 1,410.076 | 1,410.076 | 1,417.356 | 1,417.356 | 1,089.201 | 1,089.201 | 1,035.755 | 1,035.755 | 1,069.584 | 1,069.584 | 993.718 | 993.718 | 927.637 | 903.173 | 1,143.928 | 1,129.21 | 943.587 | 928.869 | 1,328.463 | 1,314.074 | 1,149.664 | 1,136.475 | 1,124.549 | 1,110.404 | 1,027.383 | 1,013.353 | 1,167.524 | 1,157.379 | 1,033.182 | 1,023.004 | 1,089.741 | 1,082.176 | 951.209 | 943.644 | 1,037.022 | 1,030.429 | 873.385 | 866.685 | 978.388 | 971.478 | 843.741 | 892.716 | 891.451 | 910.446 | 779.055 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 50.911 | 0 | 18.034 | 0 | 1,343.783 | 0 | 1,347.865 | 0 | 1,297.794 | 0 | 0 | 0 | 8.419 | 0 | 0 | 0 | 6.821 | 0 | 0 | 0 | 11.486 | 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
| 84.254 | 84.254 | 84.254 | 84.254 | 84.254 | 84.254 | 84.254 | 84.254 | 84.254 | 84.254 | 84.254 | 84.254 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.974 | 83.642 | 83.642 | 83.642 | 83.642 | 83.393 | 83.393 | 83.393 | 83.393 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 |
Ingehouden winsten
| 921.078 | 921.078 | 874.015 | 874.015 | 855.878 | 853.999 | 861.508 | 861.508 | 865.59 | 865.59 | 815.519 | 815.519 | 828.429 | 828.429 | 748.508 | 748.508 | 753.868 | 753.868 | 757.904 | 757.904 | 758.041 | 758.041 | 774.404 | 774.404 | 812.475 | 812.475 | 740.069 | 740.069 | 749.052 | 749.052 | 664.676 | 664.676 | 671.115 | 671.115 | 605.989 | 605.989 | 610.918 | 610.918 | 552.916 | 552.916 | 551.211 | 551.211 | 485.132 | 485.132 | 532.166 | 532.166 | 508.261 | 508.261 | 515.828 | 495.4 | 508.083 | 0 | 466.21 |
Overige gereserveerde algehele resultaten
| -22.615 | -22.615 | -50.911 | -50.911 | -18.034 | -18.034 | -30.246 | -30.246 | 38.536 | 38.536 | 74.452 | 74.452 | -607.458 | 89.194 | -8.419 | -8.419 | -544.049 | 24.259 | -6.821 | -6.821 | -529.526 | 49.357 | -11.486 | -11.486 | -506.968 | 57.775 | 45.687 | 45.687 | -450.734 | 24.661 | 23.383 | 23.383 | -454.653 | 39.721 | 27.303 | 27.303 | -430.185 | 43.143 | 49.761 | 49.761 | -401.853 | 54.328 | 59.932 | 59.932 | -384.493 | 54.336 | 0 | 0 | -355.071 | 0 | -318.281 | 0 | -288.747 |
Overige totale aandeelhoudersvermogen
| 398.021 | 398.021 | 347.11 | 398.021 | 378.108 | 398.021 | -945.762 | 398.021 | -949.844 | 398.021 | -899.773 | 398.021 | 1,093.465 | 396.813 | 388.394 | 396.813 | 965.121 | 396.813 | 389.992 | 396.813 | 975.696 | 396.813 | 385.327 | 396.813 | 961.556 | 396.813 | 396.813 | 396.813 | 869.221 | 393.826 | 393.826 | 393.826 | 885.964 | 391.59 | 391.59 | 391.59 | 861.626 | 388.298 | 388.298 | 388.298 | 844.479 | 388.298 | 388.298 | 388.298 | 827.127 | 388.298 | 439.437 | 439.437 | 793.84 | 434.643 | 742.785 | 893.793 | 701.743 |
Totaal eigen vermogen van aandeelhouders
| 1,380.738 | 1,380.738 | 1,305.379 | 1,305.379 | 1,318.24 | 1,318.24 | 1,313.537 | 1,313.537 | 1,386.401 | 1,386.401 | 1,372.246 | 1,372.246 | 1,398.41 | 1,398.41 | 1,220.876 | 1,220.876 | 1,258.914 | 1,258.914 | 1,231.87 | 1,231.87 | 1,288.185 | 1,288.185 | 1,243.705 | 1,243.705 | 1,351.037 | 1,351.037 | 1,266.543 | 1,266.543 | 1,251.181 | 1,251.181 | 1,165.527 | 1,165.527 | 1,185.819 | 1,185.819 | 1,108.275 | 1,108.275 | 1,125.359 | 1,125.359 | 1,073.975 | 1,073.975 | 1,076.837 | 1,076.837 | 1,016.362 | 1,016.362 | 1,057.8 | 1,057.8 | 1,030.698 | 1,030.698 | 1,037.597 | 1,013.043 | 1,015.587 | 976.793 | 962.206 |
Totaal eigen vermogen
| 1,384.437 | 1,384.437 | 1,309.906 | 1,309.906 | 1,322.815 | 1,322.815 | 1,317.117 | 1,317.117 | 1,389.888 | 1,389.888 | 1,372.255 | 1,372.255 | 1,398.419 | 1,398.419 | 1,220.885 | 1,220.885 | 1,258.923 | 1,258.923 | 1,232.609 | 1,232.609 | 1,288.927 | 1,288.927 | 1,244.46 | 1,244.46 | 1,351.794 | 1,351.794 | 1,267.317 | 1,267.317 | 1,251.956 | 1,251.956 | 1,166.314 | 1,166.314 | 1,186.609 | 1,186.609 | 1,109.079 | 1,109.079 | 1,126.165 | 1,126.165 | 1,074.782 | 1,074.782 | 1,077.646 | 1,077.646 | 1,017.182 | 1,017.182 | 1,058.621 | 1,058.621 | 1,031.527 | 1,031.527 | 1,038.43 | 1,013.885 | 1,016.431 | 977.637 | 963.06 |
Totaal passiva en aandeelhoudersvermogen
| 2,620.928 | 2,620.928 | 2,912.661 | 2,912.661 | 2,940.731 | 2,940.731 | 2,918.585 | 2,918.585 | 2,799.964 | 2,799.964 | 2,789.611 | 2,789.611 | 2,487.62 | 2,487.62 | 2,256.64 | 2,256.64 | 2,328.507 | 2,328.507 | 2,226.327 | 2,226.327 | 2,216.564 | 2,192.1 | 2,388.388 | 2,373.67 | 2,295.381 | 2,280.663 | 2,595.78 | 2,581.391 | 2,401.62 | 2,388.431 | 2,290.863 | 2,276.718 | 2,213.992 | 2,199.962 | 2,276.603 | 2,266.458 | 2,159.347 | 2,149.169 | 2,164.523 | 2,156.958 | 2,028.855 | 2,021.29 | 2,054.204 | 2,047.611 | 1,932.006 | 1,925.306 | 2,009.915 | 0 | 1,882.171 | 1,906.601 | 1,907.882 | 1,888.083 | 1,742.115 |