Tse Sui Luen Jewellery (International) Limited
HKEX:0417.HK
0.83 (HKD) • At close November 5, 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 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 179.967 | 179.967 | 219.826 | 219.826 | 348.282 | 348.282 | 249.369 | 249.369 | 354.507 | 354.507 | 384.932 | 384.932 | 379.422 | 379.422 | 440.573 | 440.573 | 336.75 | 336.75 | 285.544 | 285.544 | 251.242 | 251.242 | 293.338 | 293.338 | 248.036 | 248.036 | 267.384 | 267.384 | 323.657 | 323.657 | 267.354 | 267.354 | 202.549 | 202.549 | 205.096 | 205.096 | 130.062 | 130.062 | 218.124 | 161.06 | 142.333 | 140.738 | 73.351 | 73.351 | 205.848 | 205.848 | 119.017 | 119.017 | 102.512 | 100.44 | 121.935 | 86.893 | 176.894 | 163.784 | 127.121 |
Kortetermijnbeleggingen
| 294.143 | 0 | 324.207 | 0 | 366.216 | 0 | 340 | 0 | 382.725 | 0 | 325.31 | 0 | 317.656 | 0 | 272.736 | 0 | 232.003 | 0 | 179.026 | 0 | 159.302 | 0 | 47.727 | 0 | 0 | 0 | 0 | 0 | 166.801 | 22.472 | 0 | 0 | 19.524 | 19.524 | 0 | 0 | 4.43 | 4.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 474.11 | 179.967 | 219.826 | 219.826 | 714.498 | 348.282 | 589.369 | 249.369 | 737.232 | 354.507 | 710.242 | 384.932 | 697.078 | 379.422 | 713.309 | 440.573 | 568.753 | 336.75 | 464.57 | 285.544 | 410.544 | 251.242 | 341.065 | 293.338 | 248.036 | 248.036 | 267.384 | 267.384 | 323.657 | 346.129 | 267.354 | 267.354 | 202.549 | 222.073 | 205.096 | 205.096 | 130.062 | 134.492 | 218.124 | 161.06 | 142.333 | 140.738 | 73.351 | 73.351 | 205.848 | 205.848 | 119.017 | 119.017 | 102.512 | 100.44 | 121.935 | 86.893 | 176.894 | 163.784 | 127.121 |
Nettovorderingen
| 88.84 | 77.447 | 118.697 | 91.838 | 157.097 | 78.575 | 162.444 | 98.927 | 223.473 | 92.655 | 263.378 | 118.87 | 294.241 | 116.091 | 218.718 | 108.086 | 186.941 | 77.783 | 132.188 | 112.508 | 148.116 | 148.116 | 156.008 | 156.008 | 211.7 | 211.7 | 433.129 | 275.268 | 410.785 | 235.709 | 390.569 | 217.335 | 377.808 | 254.642 | 365.349 | 232.921 | 332.237 | 217.256 | 159.597 | 159.597 | 180.425 | 180.425 | 159.6 | 159.6 | 175.71 | 175.71 | 194.108 | 131.085 | 215.533 | 217.694 | 233.437 | 0 | 0 | 166.184 | 0 |
Voorraad
| 1,253.246 | 1,253.246 | 1,529.877 | 1,529.877 | 1,469.77 | 1,469.77 | 1,541.314 | 1,541.314 | 1,369.451 | 1,369.451 | 1,398.164 | 1,398.164 | 1,224.196 | 1,224.196 | 1,264.819 | 1,264.819 | 1,453.755 | 1,453.755 | 1,520.223 | 1,520.223 | 1,436.259 | 1,436.259 | 1,468.443 | 1,468.443 | 1,660.076 | 1,660.076 | 1,671.88 | 1,671.88 | 1,478.679 | 1,478.679 | 1,627.332 | 1,627.332 | 1,607.509 | 1,607.509 | 1,549.949 | 1,549.949 | 1,766.797 | 1,766.797 | 1,819.851 | 1,819.851 | 1,903.509 | 1,903.509 | 1,810.07 | 1,810.07 | 1,584.764 | 1,584.764 | 1,675.28 | 1,675.28 | 1,593.216 | 1,553.574 | 1,268.497 | 1,121.487 | 954.714 | 792.558 | 760.761 |
Overige vlottende activa
| 56.456 | 361.992 | 41.446 | 392.512 | 5.755 | 450.493 | 5.688 | 409.205 | 5.662 | 519.205 | 4.645 | 474.463 | 4.775 | 500.581 | 4.459 | 387.827 | 4.375 | 345.536 | 285.874 | 352.392 | 325.462 | 336.648 | 322.142 | 213.861 | 175.508 | 175.508 | 121.429 | 279.29 | 166.801 | 319.405 | 163.736 | 336.97 | 181.891 | 285.533 | 207.855 | 340.283 | 158.247 | 268.798 | 267.601 | 165.068 | 284.609 | 105.779 | 267.474 | 107.874 | 241.864 | 66.154 | 1.618 | 64.641 | 1.237 | 2.298 | 1.349 | 172.645 | 185.02 | 0.21 | 162.617 |
Totaal vlottende activa
| 1,872.652 | 1,872.652 | 2,234.053 | 2,234.053 | 2,347.12 | 2,347.12 | 2,298.815 | 2,298.815 | 2,335.818 | 2,335.818 | 2,376.429 | 2,376.429 | 2,220.29 | 2,220.29 | 2,201.305 | 2,201.305 | 2,213.824 | 2,213.824 | 2,270.667 | 2,270.667 | 2,172.265 | 2,172.265 | 2,131.65 | 2,131.65 | 2,295.32 | 2,295.32 | 2,493.822 | 2,493.822 | 2,379.922 | 2,379.922 | 2,448.991 | 2,448.991 | 2,369.757 | 2,369.757 | 2,328.249 | 2,328.249 | 2,387.343 | 2,387.343 | 2,305.576 | 2,305.576 | 2,330.451 | 2,330.451 | 2,150.895 | 2,150.895 | 2,032.476 | 2,032.476 | 1,990.023 | 1,990.023 | 1,912.498 | 1,874.006 | 1,625.218 | 1,381.025 | 1,316.628 | 1,122.736 | 1,050.499 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 273.448 | 273.448 | 367.91 | 367.91 | 360.446 | 360.446 | 339.238 | 339.238 | 205.439 | 280.922 | 253.083 | 253.083 | 171.283 | 249.311 | 357.594 | 357.594 | 334.156 | 412.46 | 522.611 | 522.611 | 181.843 | 181.843 | 170.276 | 170.276 | 141.929 | 141.929 | 142.532 | 142.532 | 141.178 | 141.178 | 138.08 | 138.08 | 139.441 | 139.441 | 138.055 | 138.055 | 144.947 | 144.947 | 140.408 | 140.408 | 137.927 | 137.927 | 129.019 | 129.019 | 131.233 | 131.233 | 137.54 | 137.54 | 137.932 | 128.034 | 124.538 | 113.151 | 118.593 | 124.294 | 134.625 |
Goodwill
| 0 | 0 | 0 | 0 | -93.48 | 0 | 0 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 87.846 | 0.599 | 0.099 | 0.599 | 93.579 | 0.599 | 0.099 | 0.099 | 76.082 | 0.599 | 0.599 | 0.599 | 78.127 | 0.599 | 0.599 | 0.599 | 78.403 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.599 | 0.599 | 0.599 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.599 | 0.599 | 0.099 | 0.599 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 87.846 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.099 | 76.082 | 0.599 | 0.099 | 0.599 | 78.127 | 0.599 | 0.099 | 0.599 | 78.403 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.599 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.099 | 0.599 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 151.91 | 0 | 121.113 | 0 | 101.972 | 0 | 26.803 | 0 | 26.803 | 0 | 29.188 | 0 | 26.835 | 0 | 32.537 | 0 | 41.506 | 0 | 53.256 | 0 | 53.165 | 0 | 56.668 | 0 | 0 | 0 | 56.194 | 0 | 52.655 | 0 | 42.681 | 0 | 43.379 | 0 | 46.937 | 0 | 43.326 | 0 | 43.208 | 0 | -34.908 | 0 | 41.75 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 34.518 | 0 | 34.419 | 0 | 34.081 | 0 | 38.191 | 0 | 38.34 | 0 | 37.987 | 0 | 33.985 | 0 | 38.193 | 0 | 40.526 | 0 | 52.29 | 0 | 49.275 | 0 | 54.789 | 0 | 0 | 0 | 60.016 | 0 | 55.214 | 0 | 54.308 | 0 | 50.692 | 0 | 40.021 | 0 | 37.43 | 0 | 39.782 | 0 | 34.908 | 0 | 27.596 | 0 | 0 | 0 | 29.479 | 0 | 21.036 | 19.758 | 19.015 | 23.505 | 22.244 | 25.398 | 26.732 |
Overige niet-vlottende activa
| -59.102 | 214.573 | 0.5 | 155.532 | 0.5 | 136.053 | 52.795 | 117.789 | 24.685 | 89.828 | 0.5 | 67.175 | 0.5 | 60.82 | 0.5 | 70.73 | 0.5 | 82.032 | 0.5 | 105.546 | 0.5 | 102.44 | 0.5 | 111.457 | 103.677 | 103.677 | 0.5 | 116.21 | 0.5 | 107.869 | 35.384 | 131.873 | 71.929 | 165.5 | 0.5 | 86.958 | 0.5 | 80.756 | 0.5 | 82.99 | 81.646 | 81.146 | 0.5 | 69.346 | 56.925 | 56.425 | 30.512 | -138.04 | 23.626 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
Totaal niet-vlottende activa
| 488.62 | 488.62 | 524.041 | 524.041 | 497.098 | 497.098 | 457.126 | 457.126 | 371.349 | 371.349 | 320.857 | 320.857 | 310.73 | 310.73 | 428.923 | 428.923 | 495.091 | 495.091 | 628.756 | 628.756 | 284.882 | 284.882 | 282.332 | 282.332 | 246.205 | 246.205 | 259.341 | 259.341 | 249.646 | 249.646 | 270.552 | 270.552 | 305.54 | 305.54 | 225.612 | 225.612 | 226.302 | 226.302 | 223.997 | 223.997 | 219.672 | 219.672 | 198.964 | 198.964 | 188.257 | 188.257 | 197.531 | 138.04 | 182.594 | 148.292 | 144.053 | 137.156 | 141.337 | 150.192 | 161.857 |
Totaal activa
| 2,361.272 | 2,361.272 | 2,758.094 | 2,758.094 | 2,844.218 | 2,844.218 | 2,755.941 | 2,755.941 | 2,707.167 | 2,707.167 | 2,697.286 | 2,697.286 | 2,531.02 | 2,531.02 | 2,630.228 | 2,630.228 | 2,708.915 | 2,708.915 | 2,899.423 | 2,899.423 | 2,457.147 | 2,457.147 | 2,413.982 | 2,413.982 | 2,541.525 | 2,541.525 | 2,753.163 | 2,753.163 | 2,629.568 | 2,629.568 | 2,719.543 | 2,719.543 | 2,675.297 | 2,675.297 | 2,553.861 | 2,553.861 | 2,613.645 | 2,613.645 | 2,529.573 | 2,529.573 | 2,550.123 | 2,550.123 | 2,349.859 | 2,349.859 | 2,220.733 | 2,220.733 | 2,187.554 | 2,187.554 | 2,095.092 | 2,022.298 | 1,769.271 | 1,518.181 | 1,457.965 | 1,272.928 | 1,212.356 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 337.981 | 337.981 | 412.354 | 412.354 | 328.537 | 328.537 | 327.343 | 327.343 | 250.034 | 250.034 | 346.37 | 346.37 | 155.355 | 155.355 | 153.883 | 153.883 | 245.718 | 245.718 | 263.926 | 263.926 | 224.503 | 224.503 | 195.627 | 195.627 | 302.724 | 302.724 | 359.449 | 359.449 | 316.392 | 316.392 | 347.851 | 347.851 | 271.633 | 271.633 | 267.924 | 267.924 | 258.46 | 258.46 | 235.617 | 235.617 | 355.088 | 355.088 | 594.199 | 400.541 | 555.685 | 310.281 | 611.131 | 315.855 | 752.803 | 668.249 | 554.249 | 502.798 | 501.302 | 0 | 175.944 |
Kortlopende schulden
| 642.042 | 584.712 | 702.708 | 613.963 | 665.749 | 571.822 | 534.685 | 432.7 | 1,008.393 | 920.409 | 655.021 | 560.202 | 657.79 | 560.177 | 712.905 | 578.178 | 601.312 | 446.15 | 447.981 | 269.027 | 787.664 | 786.984 | 425.611 | 424.95 | 376.563 | 376.563 | 260.522 | 259.901 | 313.125 | 313.125 | 1,053.722 | 1,053.314 | 723.906 | 722.274 | 568.542 | 566.333 | 617.472 | 615.008 | 569.562 | 568.034 | 578.513 | 576.731 | 375.757 | 371.745 | 374.196 | 380.85 | 327.989 | 0 | 317.488 | 261.218 | 213.815 | 138.724 | 105.821 | 0 | 97.326 |
Belastingschulden
| 5.866 | 0 | 5.981 | 0 | 7.623 | 0 | 18.348 | 0 | 19.481 | 0 | 24.308 | 0 | 8.84 | 0 | 5.701 | 0 | 3.355 | 0 | 15.747 | 0 | 16.55 | 0 | 14.399 | 0 | 0 | 0 | 11.179 | 0 | 22.448 | 0 | 22.133 | 0 | 23.967 | 0 | 21.238 | 0 | 21.896 | 0 | 16.623 | 0 | 15.485 | 0 | 11.837 | 0 | 5.377 | 0 | 23.373 | 0 | 39.895 | 36.724 | 37.374 | 23.691 | 62.179 | 0 | 79.179 |
Uitgestelde opbrengsten
| 5.866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 281.083 | 0 | 0 | 0 | 20.964 | 0 | 16.487 | 0 | 23.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.179 | 0 | 295 |
Overige kortlopende verplichtingen
| 247.717 | 310.913 | 227.472 | 316.217 | 265.302 | 359.229 | 244.589 | 346.574 | 312.694 | 400.678 | 6.498 | 382.4 | 290.819 | 388.432 | 266.354 | 422.045 | 271.834 | 443.483 | 336.792 | 539.153 | 333.128 | 333.808 | 370.209 | 370.87 | 288.661 | 288.661 | 380.357 | 380.978 | 281.765 | 281.765 | 270.241 | 270.649 | 272.086 | 273.718 | 302.778 | 304.987 | 291.865 | 294.329 | 301.584 | 303.112 | 218.833 | 220.615 | 26.561 | 224.231 | 5.377 | 244.127 | 23.373 | 646.638 | 39.895 | 36.724 | 37.374 | 23.691 | 6.962 | 624.979 | 14.552 |
Totaal kortlopende verplichtingen
| 1,233.606 | 1,233.606 | 1,342.534 | 1,342.534 | 1,259.588 | 1,259.588 | 1,106.617 | 1,106.617 | 1,571.121 | 1,571.121 | 1,288.972 | 1,288.972 | 1,103.964 | 1,103.964 | 1,154.106 | 1,154.106 | 1,135.351 | 1,135.351 | 1,072.106 | 1,072.106 | 1,345.295 | 1,345.295 | 991.447 | 991.447 | 967.948 | 967.948 | 1,000.328 | 1,000.328 | 911.282 | 911.282 | 1,671.814 | 1,671.814 | 1,267.625 | 1,267.625 | 1,139.244 | 1,139.244 | 1,167.797 | 1,167.797 | 1,106.763 | 1,106.763 | 1,152.434 | 1,152.434 | 996.517 | 996.517 | 935.258 | 935.258 | 962.493 | 962.493 | 1,110.186 | 966.191 | 805.438 | 665.213 | 676.264 | 624.979 | 582.822 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 491.682 | 535.094 | 608.385 | 608.385 | 661.487 | 661.487 | 719.609 | 719.609 | 61.21 | 61.21 | 408.706 | 408.706 | 463.471 | 463.471 | 554.684 | 554.684 | 651.681 | 651.681 | 793.086 | 793.086 | 0 | 0 | 358.784 | 358.784 | 409.447 | 409.447 | 660.303 | 660.303 | 709.775 | 709.775 | 0 | 0 | 336.129 | 336.129 | 314.825 | 314.825 | 306.977 | 306.977 | 286.702 | 286.702 | 278.975 | 278.975 | 272.597 | 272.597 | 257.169 | 257.169 | 242.584 | 238.203 | 2.552 | 0.851 | 1.825 | 32.153 | 37.003 | 0 | 19.91 |
Uitgestelde opbrengsten niet-vlottend
| 43.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 572.497 | 0 | 330.155 | 0 | 296.179 | 0 | 179.47 | 0 | -97.223 | 0 | 0 | 0 | 246.437 | 0 | 0 | 0 | -58.583 | 0 | -96.652 | 0 | 0 | 0 | 643.064 | 0 | 504.65 | 0 | 552.162 | 0 | 491.614 | 0 | 628.576 | 0 | 670.998 | 0 | 648.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 34.265 | 0 | 23.861 | 0 | 23.828 | 0 | 23.302 | 0 | 23.329 | 0 | 20.188 | 0 | 19.519 | 0 | 15.925 | 0 | 15.879 | 0 | 16.044 | 0 | 17.717 | 0 | 16.017 | 0 | 0 | 0 | 18.251 | 0 | 16.394 | 0 | 20.353 | 0 | 16.346 | 0 | 16.991 | 0 | 16.793 | 0 | 26.863 | 0 | 26.05 | 0 | 26.361 | 0 | 24.427 | 0 | 23.786 | 0 | 24.38 | 19.658 | 16.837 | 15.064 | 12.969 | 9.643 | 6.885 |
Overige niet-vlottende verplichtingen
| 5.345 | 39.61 | 5.782 | 29.643 | 5.851 | 29.679 | 4.974 | 28.276 | 3.462 | 26.791 | -570.157 | 22.528 | -328.045 | 21.629 | -289.158 | 22.946 | -173.553 | 21.796 | 103.37 | 22.191 | 8.425 | 0 | -229.578 | 32.876 | 33.741 | 33.741 | 76.44 | 36.108 | 114.487 | 34.229 | 17.369 | 0 | -618.545 | 40.865 | -477.32 | 44.321 | -524.392 | 44.563 | -467.745 | 50.732 | -606.282 | 48.344 | -651.168 | 46.191 | -633.099 | 39.613 | 19.727 | -238.203 | 19.727 | 12.745 | 12.745 | 11.152 | 11.152 | 25.378 | 22.323 |
Totaal niet-vlottende verplichtingen
| 574.704 | 574.704 | 638.028 | 638.028 | 691.166 | 691.166 | 747.885 | 747.885 | 88.001 | 88.001 | 431.234 | 431.234 | 485.1 | 485.1 | 577.63 | 577.63 | 673.477 | 673.477 | 815.277 | 815.277 | 26.142 | 0 | 391.66 | 391.66 | 443.188 | 443.188 | 696.411 | 696.411 | 744.004 | 744.004 | 37.722 | 0 | 376.994 | 376.994 | 359.146 | 359.146 | 351.54 | 351.54 | 337.434 | 337.434 | 327.319 | 327.319 | 318.788 | 318.788 | 296.782 | 296.782 | 286.097 | 238.203 | 46.659 | 33.254 | 31.407 | 58.369 | 61.124 | 35.021 | 49.118 |
Totaal passiva
| 1,808.31 | 1,808.31 | 1,980.562 | 1,980.562 | 1,950.754 | 1,950.754 | 1,854.502 | 1,854.502 | 1,659.122 | 1,659.122 | 1,720.206 | 1,720.206 | 1,589.064 | 1,589.064 | 1,731.736 | 1,731.736 | 1,808.828 | 1,808.828 | 1,887.383 | 1,887.383 | 1,371.437 | 1,345.295 | 1,383.107 | 1,383.107 | 1,411.136 | 1,411.136 | 1,696.739 | 1,696.739 | 1,655.286 | 1,655.286 | 1,709.536 | 1,671.814 | 1,644.619 | 1,644.619 | 1,498.39 | 1,498.39 | 1,519.337 | 1,519.337 | 1,444.197 | 1,444.197 | 1,479.753 | 1,479.753 | 1,315.305 | 1,315.305 | 1,232.04 | 1,232.04 | 1,248.59 | 1,248.59 | 1,156.845 | 999.445 | 836.845 | 723.582 | 737.388 | 660 | 631.94 |
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
| 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.296 | 62.138 | 62.138 | 62.138 | 62.138 | 61.989 | 61.989 | 61.709 | 61.709 | 61.348 | 61.348 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.584 | 52.203 |
Ingehouden winsten
| 166.721 | 166.721 | 482.316 | 482.316 | 540.505 | 540.505 | 618.8 | 618.8 | 611.897 | 616.881 | 604.825 | 604.825 | 602.135 | 602.135 | 603.952 | 603.952 | 645.53 | 645.53 | 726.898 | 726.898 | 727.794 | 741.713 | 705.693 | 717.595 | 710.516 | 710.516 | 683.665 | 688.835 | 669.113 | 677.001 | 657.747 | 660.902 | 649.163 | 654.632 | 642.624 | 645.779 | 630.322 | 638.104 | -630.637 | 633.161 | 607.329 | 622.053 | 598.494 | 603.121 | 556.548 | 571.272 | 531.816 | 531.816 | 502.197 | 457.256 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 202.697 | 202.697 | 111.624 | 111.624 | 169.246 | 169.246 | 98.989 | 98.989 | 247.291 | 247.291 | 188.251 | 188.251 | 155.765 | 155.765 | 110.394 | 110.394 | -467.645 | 70.377 | 101.915 | 101.915 | 160.736 | 160.736 | 131.222 | 131.222 | 240.325 | 240.325 | 191.756 | 191.756 | -455.529 | 121.475 | 173.301 | 173.301 | -447.06 | 200.222 | 234.227 | 234.227 | -460.924 | 280.706 | 276.611 | 276.611 | -471.025 | 272.668 | 255.671 | 255.671 | -434.301 | 241.573 | 0 | 0 | -393.429 | 0 | -335.243 | 0 | -288.376 | 0 | -266.674 |
Overige totale aandeelhoudersvermogen
| 122.011 | 122.011 | 122.011 | 122.011 | 122.011 | 122.011 | 122.011 | 122.011 | 126.995 | 122.011 | 122.011 | 122.011 | 122.011 | 122.011 | 122.011 | 122.011 | 660.033 | 122.011 | 121.162 | 121.162 | 135.081 | 121.162 | 132.111 | 120.209 | 117.966 | 117.966 | 119.771 | 114.601 | 708.257 | 123.365 | 126.52 | 123.365 | 776.116 | 123.365 | 126.52 | 123.365 | 872.777 | 123.365 | 1,387.163 | 123.365 | 881.782 | 123.365 | 127.992 | 123.365 | 813.963 | 123.365 | 354.564 | 354.564 | 776.895 | 380.251 | 1,094.283 | 640.331 | 863.158 | 481.39 | 726.521 |
Totaal eigen vermogen van aandeelhouders
| 553.725 | 553.725 | 778.247 | 778.247 | 894.058 | 894.058 | 902.096 | 902.096 | 1,048.479 | 1,048.479 | 977.383 | 977.383 | 942.207 | 942.207 | 898.653 | 898.653 | 900.214 | 900.214 | 1,012.113 | 1,012.113 | 1,085.749 | 1,085.749 | 1,031.015 | 1,031.015 | 1,130.516 | 1,130.516 | 1,056.54 | 1,056.54 | 974.425 | 974.425 | 1,010.152 | 1,010.152 | 1,030.803 | 1,030.803 | 1,055.955 | 1,055.955 | 1,094.759 | 1,094.759 | 1,085.721 | 1,085.721 | 1,070.67 | 1,070.67 | 1,034.741 | 1,034.741 | 988.794 | 988.794 | 938.964 | 938.964 | 938.247 | 890.091 | 811.624 | 692.915 | 627.366 | 533.974 | 512.05 |
Totaal eigen vermogen
| 552.962 | 552.962 | 777.532 | 777.532 | 893.464 | 893.464 | 901.439 | 901.439 | 1,048.045 | 1,048.045 | 977.08 | 977.08 | 941.956 | 941.956 | 898.492 | 898.492 | 900.087 | 900.087 | 1,012.04 | 1,012.04 | 1,085.71 | 1,085.71 | 1,030.875 | 1,030.875 | 1,130.389 | 1,130.389 | 1,056.424 | 1,056.424 | 974.282 | 974.282 | 1,010.007 | 1,010.007 | 1,030.678 | 1,030.678 | 1,055.471 | 1,055.471 | 1,094.308 | 1,094.308 | 1,085.376 | 1,085.376 | 1,070.37 | 1,070.37 | 1,034.554 | 1,034.554 | 988.693 | 988.693 | 938.964 | 938.964 | 938.247 | 1,022.853 | 932.426 | 794.599 | 720.577 | 612.928 | 580.416 |
Totaal passiva en aandeelhoudersvermogen
| 2,361.272 | 2,361.272 | 2,758.094 | 2,758.094 | 2,844.218 | 2,844.218 | 2,755.941 | 2,755.941 | 2,707.167 | 2,707.167 | 2,697.286 | 2,697.286 | 2,531.02 | 2,531.02 | 2,630.228 | 2,630.228 | 2,708.915 | 2,708.915 | 2,899.423 | 2,899.423 | 2,457.147 | 2,431.005 | 2,413.982 | 2,413.982 | 2,541.525 | 2,541.525 | 2,753.163 | 2,753.163 | 2,629.568 | 2,629.568 | 2,719.543 | 2,681.821 | 2,675.297 | 2,675.297 | 2,553.861 | 2,553.861 | 2,613.645 | 2,613.645 | 2,529.573 | 2,529.573 | 2,550.123 | 2,550.123 | 2,349.859 | 2,349.859 | 2,220.733 | 2,220.733 | 2,187.554 | 0 | 2,095.092 | 2,022.298 | 1,769.271 | 1,518.181 | 1,457.965 | 1,272.928 | 1,212.356 |