China Pipe Group Limited
HKEX:0380.HK
0.086 (HKD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 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 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 313.293 | 275.244 | 228.138 | 217.239 | 217.239 | 206.487 | 206.487 | 209.342 | 209.342 | 172.084 | 172.084 | 144.657 | 144.657 | 189.088 | 189.088 | 178.295 | 178.295 | 157.683 | 157.683 | 149.537 | 149.537 | 130.117 | 130.117 | 140.187 | 140.187 | 146.571 | 146.571 | 139.386 | 139.386 | 149.374 | 149.374 | 170.041 | 170.041 | 154.36 | 154.36 | 125.443 | 125.443 | 121.677 | 121.677 | 96.803 | 96.803 | 107.039 | 107.039 | 94.632 | 94.632 | 54.556 | 26.889 | 33.757 | 54.869 | 38.366 | 62.23 | 33.131 | 55.784 | 23.408 | 19.476 |
Kortetermijnbeleggingen
| 1.521 | 1.541 | 96.755 | 1.515 | 4.691 | 1.513 | 61.963 | 1.541 | 5.991 | 1.706 | 5.059 | 1.731 | 1.731 | 1.742 | 5.411 | 1.663 | 1.663 | 2.722 | 2.722 | 2.718 | 2.718 | 2.601 | 2.601 | 2.667 | 2.667 | 2.744 | 2.744 | 1.785 | 1.785 | 1.651 | 1.651 | 1.624 | 2.167 | 1.672 | 1.672 | 0.772 | 2.731 | 0 | 0 | 8.71 | 8.71 | 1.24 | 1.24 | 0 | 0 | 5.956 | 5.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.493 |
Liquide middelen en kortetermijnbeleggingen
| 314.814 | 276.785 | 326.434 | 218.754 | 223.445 | 208 | 269.963 | 210.883 | 216.874 | 173.79 | 178.849 | 146.388 | 146.388 | 190.83 | 196.241 | 179.958 | 179.958 | 160.405 | 160.405 | 152.255 | 152.255 | 132.718 | 132.718 | 142.854 | 142.854 | 149.315 | 149.315 | 141.171 | 141.171 | 151.025 | 151.025 | 171.665 | 173.832 | 156.032 | 156.032 | 126.215 | 128.946 | 121.677 | 121.677 | 96.803 | 105.513 | 107.039 | 108.279 | 94.632 | 94.632 | 54.556 | 32.845 | 33.757 | 54.869 | 38.366 | 62.23 | 33.131 | 55.784 | 23.408 | 41.969 |
Nettovorderingen
| 202.919 | 187.65 | 187.334 | 183.149 | 182.467 | 152.231 | 151.481 | 141.485 | 141.485 | 239.708 | 159.554 | 149.344 | 149.14 | 127.48 | 127.476 | 117.476 | 114.426 | 127.57 | 121.007 | 125.861 | 118.399 | 114.747 | 114.747 | 114.769 | 114.769 | 119.39 | 119.39 | 138.51 | 138.51 | 127.18 | 127.18 | 122.189 | 122.189 | 113.588 | 113.588 | 111.038 | 111.038 | 124.206 | 124.206 | 112.57 | 112.57 | 117.886 | 117.886 | 92.179 | 92.179 | 99.124 | 99.124 | 129.032 | 0 | 137.946 | 0 | 171.904 | 278.12 | 149.564 | 188.481 |
Voorraad
| 216.297 | 217.326 | 217.326 | 244.922 | 244.922 | 243.703 | 243.703 | 239.19 | 239.19 | 280.094 | 273.874 | 243.603 | 243.603 | 192.168 | 192.168 | 189.635 | 189.635 | 191.526 | 191.526 | 210.064 | 210.064 | 235.309 | 235.309 | 231.811 | 231.811 | 204.341 | 204.341 | 171.69 | 171.69 | 159.439 | 159.439 | 147.57 | 147.57 | 164.114 | 164.114 | 173.911 | 173.911 | 143.474 | 143.474 | 162.942 | 162.942 | 157.563 | 157.563 | 160.905 | 160.905 | 174.856 | 174.856 | 181.162 | 160.825 | 155.631 | 230.545 | 209.597 | 180.448 | 180.367 | 260.337 |
Overige vlottende activa
| 75.986 | 98.578 | 50.786 | 82.434 | 125.94 | 64.5 | 50.8 | 261.17 | 115.235 | 348.765 | 185.858 | 277.115 | 129.706 | 229.467 | 98.322 | 195.408 | 82.645 | 204.62 | 86.335 | 201.776 | 86.095 | 276.139 | 163.993 | 197.05 | 84.948 | 227.296 | 110.65 | 222.951 | 86.226 | 187.822 | 62.293 | 201.534 | 78.802 | 199.014 | 87.098 | 210.597 | 97.6 | 229.296 | 105.09 | 224.264 | 102.984 | 215.79 | 96.664 | 186.856 | 94.677 | 193.472 | 116.059 | 93.925 | 197.048 | 74.936 | 259.235 | 81.921 | -76.104 | 18.584 | 21.786 |
Totaal vlottende activa
| 810.016 | 780.339 | 780.339 | 775.259 | 775.259 | 714.434 | 714.434 | 711.243 | 711.243 | 802.649 | 796.429 | 667.106 | 667.106 | 612.465 | 612.465 | 565.001 | 565.001 | 556.551 | 556.551 | 564.095 | 564.095 | 644.166 | 644.166 | 571.715 | 571.715 | 580.952 | 580.952 | 535.812 | 535.812 | 498.286 | 498.286 | 520.769 | 520.769 | 519.16 | 519.16 | 510.723 | 510.723 | 494.447 | 494.447 | 484.009 | 484.009 | 480.392 | 480.392 | 442.393 | 442.393 | 422.884 | 422.884 | 437.876 | 412.742 | 406.879 | 552.01 | 496.553 | 438.248 | 371.923 | 512.573 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 72.342 | 84.048 | 84.048 | 89.933 | 89.933 | 97.091 | 97.091 | 105.832 | 105.832 | 98.231 | 98.231 | 106.373 | 106.373 | 118.611 | 118.611 | 132.538 | 132.538 | 153.156 | 153.156 | 168.179 | 168.179 | 21.377 | 21.377 | 6.241 | 6.241 | 5.317 | 5.317 | 5.819 | 5.819 | 5.409 | 5.409 | 6.613 | 6.613 | 5.619 | 5.619 | 6.041 | 6.041 | 4.297 | 4.297 | 2.736 | 2.736 | 5.782 | 5.782 | 6.157 | 6.157 | 6.381 | 6.381 | 4.892 | 5.296 | 5.848 | 10.109 | 114.315 | 118.485 | 10.421 | 11.791 |
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 | 22.988 | 22.787 | 0 | 0 |
Immateriële activa
| 0.247 | 0.273 | 0.273 | 0.298 | 0.298 | 0.324 | 0.324 | 0.349 | 0.349 | 0.375 | 0.375 | 0.4 | 0.4 | 0.426 | 0.426 | 0.452 | 0.452 | 0.477 | 0.477 | 0.503 | 0.503 | 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 | 28.462 | 30.476 | 30.535 | 0 | 0 |
Goodwill en immateriële activa
| 0.247 | 0.273 | 0.273 | 0.298 | 0.298 | 0.324 | 0.324 | 0.349 | 0.349 | 0.375 | 0.375 | 0.4 | 0.4 | 0.426 | 0.426 | 0.452 | 0.452 | 0.477 | 0.477 | 0.503 | 0.503 | 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 | 28.462 | 53.464 | 53.322 | 0 | 0 |
Langetermijnbeleggingen
| 83.267 | 78.312 | 0 | 78.567 | 0 | 83.154 | 0 | 78.65 | 0 | 0 | 0 | 77.837 | 0 | 77.706 | 0 | 77.814 | 0 | 78.229 | 0 | 78.293 | 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 | 188.292 | 0 | 0 |
Belastingvorderingen
| -0.247 | -0 | 0 | -78.567 | 0 | -83.154 | 0 | -78.65 | 0 | 0 | 0 | -77.837 | 0 | -77.706 | 0 | -77.814 | 0 | -78.229 | 0 | -78.293 | 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 | 0.105 | 0.097 | 0.082 | 4.578 | 11.314 | 11.761 | 0 | 0 |
Overige niet-vlottende activa
| 7.496 | 7.157 | 85.469 | 85.874 | 85.874 | 90.523 | 90.523 | 85.974 | 85.974 | 6.598 | 6.598 | 84.473 | 84.473 | 84.23 | 84.23 | 85.078 | 85.078 | 85.186 | 85.186 | 85.638 | 85.638 | 7.337 | 7.337 | 86.286 | 86.286 | 85.684 | 85.684 | 95.651 | 95.651 | 94.478 | 94.478 | 7.761 | 7.761 | 6.635 | 6.635 | 7.24 | 7.24 | 6.833 | 6.833 | 5.893 | 5.893 | 5.776 | 5.776 | 6.423 | 6.423 | 6.416 | -6.381 | 6.095 | 4.853 | 4.396 | 3.196 | 171.897 | 114.68 | 322.612 | 296.47 |
Totaal niet-vlottende activa
| 163.105 | 169.79 | 169.79 | 176.105 | 176.105 | 187.938 | 187.938 | 192.155 | 192.155 | 105.204 | 105.204 | 191.246 | 191.246 | 203.267 | 203.267 | 218.068 | 218.068 | 238.819 | 238.819 | 254.32 | 254.32 | 28.714 | 28.714 | 92.527 | 92.527 | 91.001 | 91.001 | 101.47 | 101.47 | 99.887 | 99.887 | 14.374 | 14.374 | 12.254 | 12.254 | 13.281 | 13.281 | 11.13 | 11.13 | 8.629 | 8.629 | 11.558 | 11.558 | 12.58 | 12.58 | 12.797 | 6.381 | 11.092 | 10.246 | 10.326 | 46.345 | 350.99 | 486.54 | 333.033 | 308.261 |
Totaal activa
| 973.121 | 950.129 | 950.129 | 951.364 | 951.364 | 902.372 | 902.372 | 903.398 | 903.398 | 907.853 | 901.633 | 858.352 | 858.352 | 815.732 | 815.732 | 783.069 | 783.069 | 795.37 | 795.37 | 818.415 | 818.415 | 672.88 | 672.88 | 664.242 | 664.242 | 671.953 | 671.953 | 637.282 | 637.282 | 598.173 | 598.173 | 535.143 | 535.143 | 531.414 | 531.414 | 524.004 | 524.004 | 505.577 | 505.577 | 492.638 | 492.638 | 491.95 | 491.95 | 454.973 | 454.973 | 435.681 | 435.681 | 448.968 | 422.988 | 417.205 | 598.355 | 847.543 | 924.788 | 704.956 | 820.834 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 29.785 | 30.144 | 30.144 | 63.253 | 63.253 | 32.056 | 32.056 | 36.745 | 36.745 | 56.604 | 56.604 | 60.475 | 60.475 | 37.237 | 37.237 | 29.126 | 29.126 | 30.537 | 30.537 | 34.616 | 34.616 | 33.904 | 33.904 | 47.656 | 47.656 | 39.493 | 39.493 | 64.122 | 33.697 | 80.546 | 37.982 | 69.254 | 30.401 | 26.145 | 26.145 | 73.237 | 32.524 | 32.572 | 32.572 | 56.391 | 30.647 | 59.656 | 22.483 | 26.468 | 26.468 | 51.246 | 24.654 | 43.369 | 54.725 | 58.46 | 142.854 | 103.567 | 95.691 | 62.601 | 83.223 |
Kortlopende schulden
| 88.493 | 87.686 | 62.168 | 84.396 | 60.284 | 76.258 | 53.353 | 69.138 | 47.647 | 74.746 | 56.019 | 71.67 | 51.19 | 78.621 | 56.984 | 68.276 | 45.929 | 68.739 | 47.384 | 82.444 | 59.53 | 57.444 | 57.444 | 50.11 | 50.11 | 70.477 | 70.477 | 77.775 | 77.775 | 73.991 | 73.991 | 54.47 | 54.47 | 73.043 | 73.043 | 77.184 | 77.184 | 75.953 | 75.953 | 92.506 | 92.506 | 96.761 | 96.761 | 79.68 | 79.68 | 67.662 | 0 | 103.266 | 69.925 | 69.471 | 174.042 | 238.915 | 298.032 | 64.422 | 160.01 |
Belastingschulden
| 10.228 | 4.357 | 0 | 2.134 | 0 | 0.026 | 0 | 13.412 | 0 | 8.524 | 0 | 8.19 | 0 | 2.864 | 0 | 1.334 | 0 | 0.818 | 0 | 1.012 | 0 | 0.562 | 0 | 5.55 | 0 | 3.99 | 0 | 11.341 | 0 | 3.73 | 0 | 7.071 | 0 | 2.73 | 0 | 5.479 | 0 | 1.837 | 0 | 3.19 | 0 | 1.329 | 0 | 2.229 | 0 | 0.484 | 0 | 0.985 | 0.005 | 2.406 | 0.749 | 1.299 | 0.631 | 1.079 | 5.18 |
Uitgestelde opbrengsten
| 17.562 | 17.798 | 0 | 19.569 | 0 | 20.728 | 0 | 20.738 | 0 | 27.026 | 0 | 15.729 | 0 | 12.589 | 0 | 16.486 | 0 | 14.393 | 0 | 17.18 | 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 | 1.079 | 0 |
Overige kortlopende verplichtingen
| 22.105 | 24.513 | 67.829 | 11.576 | 55.257 | 20.876 | 64.509 | 31.893 | 74.122 | 33.444 | 78.17 | 24.592 | 60.801 | 24.049 | 58.275 | 15.373 | 54.206 | 14.644 | 50.392 | 10.575 | 50.669 | 35.885 | 35.885 | 34.087 | 34.087 | 46.933 | 46.933 | 11.341 | 41.766 | 3.73 | 46.294 | 7.071 | 45.924 | 43.226 | 43.226 | 5.479 | 46.192 | 42.429 | 42.429 | 3.19 | 28.934 | 1.329 | 38.502 | 27.581 | 27.581 | 0.484 | 94.738 | 1.861 | 0.881 | 3.282 | 1.625 | 26.634 | 24.213 | 54.597 | 7.174 |
Totaal kortlopende verplichtingen
| 157.945 | 160.141 | 160.141 | 178.794 | 178.794 | 149.918 | 149.918 | 158.514 | 158.514 | 191.82 | 190.793 | 172.466 | 172.466 | 152.496 | 152.496 | 129.261 | 129.261 | 128.313 | 128.313 | 144.815 | 144.815 | 127.233 | 127.233 | 131.853 | 131.853 | 156.903 | 156.903 | 153.238 | 153.238 | 158.267 | 158.267 | 130.795 | 130.795 | 142.414 | 142.414 | 155.9 | 155.9 | 150.954 | 150.954 | 152.087 | 152.087 | 157.746 | 157.746 | 133.729 | 133.729 | 119.392 | 119.392 | 148.496 | 125.531 | 131.213 | 318.521 | 369.116 | 417.936 | 182.699 | 250.407 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 56.794 | 56.794 | 66.193 | 66.193 | 78.124 | 78.124 | 87.234 | 87.234 | 85.099 | 85.099 | 90.032 | 90.032 | 98.979 | 98.979 | 109.484 | 109.484 | 117.34 | 117.34 | 127.344 | 127.344 | 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 | 37.004 | 39.973 | 96.557 | 163.806 |
Uitgestelde opbrengsten niet-vlottend
| 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 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2.876 | 2.859 | 0 | 2.849 | 0 | 2.117 | 0 | 2.086 | 0 | 1.663 | 0 | 1.519 | 0 | 1.508 | 0 | 1.502 | 0 | 1.816 | 0 | 1.496 | 0 | 1.352 | 0 | 0.563 | 0 | 0.436 | 0 | 0.044 | 0 | 0.181 | 0 | 0.272 | 0 | 0.137 | 0 | 0.154 | 0 | 0.323 | 0 | 0.246 | 0 | 0.289 | 0 | 0.037 | 0 | 0.044 | 0 | 0 | 0 | 0 | 4.541 | 18.148 | 18.736 | 6.849 | 1.997 |
Overige niet-vlottende verplichtingen
| 45.29 | 0.554 | 3.413 | 0.485 | 3.334 | 0.542 | 2.659 | 0.799 | 2.885 | 0.974 | 2.637 | 1.355 | 2.874 | 1.527 | 3.035 | 1.861 | 3.363 | 1.865 | 3.681 | 2.912 | 4.408 | 2.862 | 0 | 2.553 | 0 | 2.572 | 0 | 3.457 | 0 | 3.457 | 0 | 3.673 | 0 | 3.737 | 0 | 3.217 | 0 | 3.223 | 0 | 2.664 | 0 | 2.687 | 0 | 3.614 | 0 | 3.619 | 0 | 146.635 | 124.65 | 127.931 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 48.166 | 60.207 | 60.207 | 69.527 | 69.527 | 80.783 | 80.783 | 90.119 | 90.119 | 87.736 | 87.736 | 92.906 | 92.906 | 102.014 | 102.014 | 112.847 | 112.847 | 121.021 | 121.021 | 131.752 | 131.752 | 4.214 | 0 | 3.116 | 0 | 3.008 | 0 | 3.501 | 0 | 3.638 | 0 | 3.945 | 0 | 3.874 | 0 | 3.371 | 0 | 3.546 | 0 | 2.91 | 0 | 2.976 | 0 | 3.651 | 0 | 3.663 | 0 | 146.635 | 124.65 | 127.931 | 4.541 | 55.152 | 58.709 | 103.406 | 165.803 |
Totaal passiva
| 206.111 | 220.348 | 220.348 | 248.321 | 248.321 | 230.701 | 230.701 | 248.633 | 248.633 | 279.556 | 278.529 | 265.372 | 265.372 | 254.51 | 254.51 | 242.108 | 242.108 | 249.334 | 249.334 | 276.567 | 276.567 | 131.447 | 127.233 | 134.969 | 131.853 | 159.911 | 156.903 | 156.739 | 153.238 | 161.905 | 158.267 | 134.74 | 130.795 | 146.288 | 142.414 | 159.271 | 155.9 | 154.5 | 150.954 | 154.997 | 152.087 | 160.722 | 157.746 | 137.38 | 133.729 | 123.055 | 119.392 | 148.496 | 125.531 | 131.213 | 323.062 | 424.268 | 476.645 | 286.105 | 416.21 |
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 | 0 | 0 |
Gewone aandelen
| 26.645 | 26.645 | 26.645 | 26.645 | 26.645 | 26.645 | 26.645 | 26.645 | 26.645 | 26.645 | 26.645 | 26.645 | 26.645 | 26.645 | 26.645 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 26.665 | 25.065 | 25.065 |
Ingehouden winsten
| 577.422 | 540.024 | 536.348 | 509.58 | 509.604 | 477.934 | 477.958 | 464.479 | 460.803 | 437.609 | 428.74 | 402.855 | 399.179 | 375.303 | 371.627 | 354.089 | 350.413 | 351.102 | 351.126 | 341.837 | 341.861 | 340.3 | 340.324 | 331.779 | 331.803 | 313.36 | 313.384 | 283.048 | 283.072 | 238.58 | 238.604 | 203.033 | 203.057 | 187.856 | 187.88 | 167.431 | 167.455 | 153.641 | 153.665 | 136.204 | 136.228 | 128.126 | 128.15 | 115.694 | 115.718 | 111.465 | 111.489 | 0 | 83.552 | 0 | 83.552 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 36.391 | 36.56 | 40.236 | 36.566 | 40.242 | 36.84 | 40.516 | 37.089 | 40.765 | 37.491 | 41.167 | 36.928 | 40.604 | 35.909 | 39.585 | 35.197 | 38.873 | -34.385 | 39.412 | 39.492 | 43.168 | -28.454 | 43.208 | 44.187 | 44.187 | -24.654 | 45.375 | 44.298 | 44.298 | -22.902 | 44.389 | 44.063 | 44.063 | -20.454 | 43.963 | 43.995 | 43.995 | -24.823 | 44.129 | 48.13 | 48.13 | -27.762 | 49.795 | 48.592 | 48.592 | -25.866 | 0 | 0 | -24.151 | 0 | -135.572 | 0 | -24.356 | 0 | -20.025 |
Overige totale aandeelhoudersvermogen
| 126.552 | 126.552 | 126.552 | 130.252 | 126.552 | 130.252 | 126.552 | 126.552 | 126.552 | 126.552 | 126.552 | 126.552 | 126.552 | 126.552 | 126.552 | 126.618 | 126.618 | 200.439 | 126.618 | 130.318 | 126.618 | 198.304 | 126.618 | 126.642 | 126.618 | 196.671 | 126.618 | 126.642 | 126.618 | 193.933 | 126.618 | 126.642 | 126.618 | 191.059 | 126.618 | 126.642 | 126.618 | 195.594 | 126.618 | 126.642 | 126.618 | 204.199 | 126.618 | 126.642 | 126.618 | 200.362 | 174.472 | 273.807 | 211.391 | 259.327 | 311.762 | 365.455 | 412.741 | 393.786 | 399.584 |
Totaal eigen vermogen van aandeelhouders
| 767.01 | 729.781 | 729.781 | 703.043 | 703.043 | 671.671 | 671.671 | 654.765 | 654.765 | 628.297 | 623.104 | 592.98 | 592.98 | 564.409 | 564.409 | 542.569 | 542.569 | 543.821 | 543.821 | 538.312 | 538.312 | 536.815 | 536.815 | 529.273 | 529.273 | 512.042 | 512.042 | 480.653 | 480.653 | 436.276 | 436.276 | 400.403 | 400.403 | 385.126 | 385.126 | 364.733 | 364.733 | 351.077 | 351.077 | 337.641 | 337.641 | 331.228 | 331.228 | 317.593 | 317.593 | 312.626 | 312.626 | 300.472 | 297.457 | 285.992 | 286.407 | 392.12 | 415.05 | 418.851 | 404.624 |
Totaal eigen vermogen
| 767.01 | 729.781 | 729.781 | 703.043 | 703.043 | 671.671 | 671.671 | 654.765 | 654.765 | 628.297 | 623.104 | 592.98 | 592.98 | 561.222 | 561.222 | 540.961 | 540.961 | 546.036 | 546.036 | 541.848 | 541.848 | 541.433 | 541.433 | 529.273 | 529.273 | 512.042 | 512.042 | 480.543 | 480.543 | 436.268 | 436.268 | 400.403 | 400.403 | 385.126 | 385.126 | 364.733 | 364.733 | 351.077 | 351.077 | 337.641 | 337.641 | 331.228 | 331.228 | 317.593 | 317.593 | 312.626 | 312.626 | 300.472 | 297.457 | 285.992 | 275.293 | 423.275 | 448.143 | 418.851 | 404.624 |
Totaal passiva en aandeelhoudersvermogen
| 973.121 | 950.129 | 950.129 | 951.364 | 951.364 | 902.372 | 902.372 | 903.398 | 903.398 | 907.853 | 901.633 | 858.352 | 858.352 | 815.732 | 815.732 | 783.069 | 783.069 | 795.37 | 795.37 | 818.415 | 818.415 | 672.88 | 668.666 | 664.242 | 661.126 | 671.953 | 668.945 | 637.282 | 633.781 | 598.173 | 594.535 | 535.143 | 531.198 | 531.414 | 527.54 | 524.004 | 520.633 | 505.577 | 502.031 | 492.638 | 489.728 | 491.95 | 488.974 | 454.973 | 451.322 | 435.681 | 0 | 448.968 | 422.988 | 417.205 | 598.355 | 847.543 | 924.788 | 704.956 | 820.834 |