Vietnam Manufacturing and Export Processing (Holdings) Limited
HKEX:0422.HK
0.61 (HKD) • At close November 8, 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
| 53.044 | 47.64 | 53.981 | 50.408 | 52.352 | 50.554 | 55.297 | 56.172 | 58.062 | 51.481 | 50.585 | 51.52 | 49.054 | 45.217 | 49.079 | 52.411 | 46.62 | 12.8 | 52.028 | 31.551 | 63.905 | 31.38 | 28.578 | 16.25 | 29.529 | 13.599 | 13.356 | 11.279 | 6.056 | 13.307 | 11.107 | 46.248 | 52.634 | 22.61 | 20.989 | 22.192 | 17.305 | 28.005 | 15.986 | 22.666 | 112.324 | 18.369 | 114.379 | 14.896 | 21.038 | 49.686 | 120.311 | 70.509 | 109.528 | 111.101 | 122.52 | 116.148 | 79.1 | 111.954 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.183 | 0 | 33.33 | 0 | 32.735 | 31.724 | 0 | 29.54 | 29.049 | 34.163 | 35.154 | 71.062 | 66.809 | 82.779 | 88.806 | 96.295 | 95.355 | 88.649 | 81.644 | 66.336 | 46.224 | 80.886 | 73.169 | 83.898 | 84.485 | 91.774 | 93.717 | 3 | 3 | 97.884 | 3 | 97.018 | 89.11 | 62.715 | 3 | 44.874 | 3 | 3 | 1 | 13.606 | 13.63 | -0.803 |
Liquide middelen en kortetermijnbeleggingen
| 53.044 | 47.64 | 53.981 | 50.408 | 52.352 | 50.554 | 55.297 | 56.172 | 58.062 | 51.481 | 50.585 | 51.52 | 49.054 | 45.217 | 49.079 | 52.411 | 46.62 | 44.524 | 52.028 | 61.09 | 63.905 | 65.544 | 63.733 | 87.313 | 96.338 | 96.378 | 102.162 | 107.574 | 6.056 | 101.956 | 11.107 | 46.248 | 52.634 | 103.496 | 20.989 | 106.091 | 17.305 | 119.779 | 15.986 | 25.666 | 115.324 | 116.253 | 117.379 | 111.914 | 110.148 | 112.401 | 123.311 | 115.383 | 112.528 | 114.101 | 123.52 | 129.754 | 92.73 | 111.954 |
Nettovorderingen
| 8.295 | 18.192 | 10.377 | 30.946 | 18.968 | 37.814 | 19.807 | 29.743 | 16.252 | 31.568 | 11.071 | 18.475 | 15.52 | 29.401 | 12.464 | 21.76 | 6.409 | 24.791 | 12.894 | 26.848 | 14.487 | 19.767 | 11.983 | 22.606 | 12.062 | 21.19 | 9.22 | 18.09 | 21.903 | 20.885 | 24.609 | 24.476 | 35.35 | 31.343 | 29.342 | 29.376 | 30.607 | 30.379 | 33.559 | 44.597 | 14.318 | 30.423 | 9.401 | 23.879 | 6.621 | 20.399 | 5.388 | 32.974 | 0 | 0 | 0 | 10.557 | 14.315 | 29.82 |
Voorraad
| 21.616 | 22.172 | 22.853 | 22.97 | 25.643 | 26.715 | 25.952 | 24.899 | 24.74 | 24.538 | 29.492 | 26.964 | 27.53 | 25.549 | 25.416 | 20.9 | 28.012 | 20.405 | 23.321 | 15.635 | 20.679 | 19.745 | 24.572 | 26.978 | 25.311 | 16.989 | 18.959 | 22.939 | 20.755 | 23.457 | 24.81 | 22.92 | 21.526 | 19.915 | 20.65 | 20.938 | 25.582 | 26.365 | 30.094 | 26.256 | 28.543 | 26.67 | 32.046 | 27.325 | 29.239 | 27.756 | 31.944 | 27.497 | 33.021 | 39.495 | 31.041 | 26.742 | 30.711 | 33.72 |
Overige vlottende activa
| 8.399 | 0 | 10.403 | 10.403 | 18.212 | -0 | 16.992 | -0 | 31.567 | 0 | 25.811 | 0 | 30.965 | 0 | 24.829 | 0 | 18.25 | -0 | 25.883 | 0 | 23.895 | -0 | 22.471 | -0 | 24.607 | -0 | 19.854 | 0 | 95.355 | -0 | 93.041 | 66.336 | 46.224 | -0 | 81.551 | -0 | 95.455 | -0 | 102.17 | 81.638 | 33.943 | 0.107 | 27.813 | 0.126 | 28.266 | 0 | 16.466 | 0.032 | 17.909 | 11.487 | 12.353 | 0.031 | 0.002 | 0.074 |
Totaal vlottende activa
| 91.894 | 88.004 | 97.613 | 104.324 | 115.175 | 115.083 | 118.049 | 110.814 | 114.369 | 107.587 | 105.887 | 96.96 | 107.55 | 100.167 | 99.324 | 95.072 | 92.882 | 89.72 | 101.232 | 103.573 | 108.479 | 105.055 | 110.775 | 136.897 | 146.256 | 134.557 | 140.975 | 148.604 | 144.069 | 146.297 | 153.567 | 159.98 | 155.733 | 154.755 | 152.531 | 156.405 | 168.949 | 176.523 | 181.809 | 178.157 | 177.81 | 173.454 | 177.239 | 163.245 | 167.653 | 160.556 | 171.721 | 175.887 | 163.458 | 165.083 | 166.915 | 167.085 | 137.758 | 175.569 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3.653 | 3.8 | 3.944 | 3.994 | 4.173 | 4.253 | 4.29 | 4.289 | 4.132 | 2.909 | 2.919 | 2.965 | 2.97 | 3.002 | 3.035 | 3.065 | 3.099 | 3.089 | 3.199 | 3.755 | 3.238 | 3.285 | 3.325 | 11.056 | 11.677 | 13.552 | 18.829 | 17.002 | 16.92 | 17.267 | 18.078 | 18.677 | 18.021 | 17.981 | 18.259 | 20.155 | 20.611 | 22.092 | 22.933 | 23.452 | 29.466 | 24.834 | 31.362 | 26.655 | 33.164 | 28.474 | 35.79 | 31.114 | 38.122 | 40.982 | 43.251 | 40.815 | 42.639 | 39.334 |
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 | 0 | 0 | 0.009 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.006 | 0.009 | 0.014 | 0.021 | 0.029 | 0.037 | 0.046 | 0.054 | 0.063 | 0.08 | 0.11 | 0.145 | 0.18 | 0.215 | 0.254 | 0.287 | 0.331 | 0.371 | 0.377 | 0.398 | 0.447 | 0.24 | 0.2 | 0 | 0 | 0 | 0.164 | 0.113 | 0.079 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.674 | 0 | -0.615 | 0 | 0 | 0 | 32.75 | 0 | 0 | 0 | -0.545 | 0 | 0 | 0 | 0 | 0.001 | 0.003 | 0.006 | 0.009 | 0.014 | 0.021 | 0.029 | 0.037 | 0.046 | 0.054 | 0.063 | 0.08 | 0.11 | 0.145 | 0.18 | 0.215 | 0.254 | 0.287 | 0.331 | 0.371 | 0.377 | 0.398 | 0.447 | 0.24 | 0.2 | 0.142 | 0.148 | 0.144 | 0.164 | 0.113 | 0.088 |
Langetermijnbeleggingen
| 0.53 | 0.572 | 0.613 | 0.619 | 0.613 | 0.605 | 0.606 | 0.696 | 0.674 | 0.649 | 0.615 | 0.581 | -42.561 | 0.601 | -32.75 | 0.551 | -32.206 | 0.534 | 0.545 | 0.527 | -28.56 | 0.479 | -34.672 | 0.534 | -66.276 | 0.541 | -88.261 | 0.555 | 0.532 | 0.516 | 0.499 | 0.649 | 0.625 | 0.602 | 0.577 | 0.657 | 0.663 | 0.65 | 0.642 | -2.321 | -2.345 | 0.644 | -2.378 | 0.611 | -88.4 | 0.704 | -2.323 | 0.753 | -2.258 | -2.289 | 0.005 | -12.835 | -9.688 | 1.575 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.087 | 0 | 0.093 | 0 | 0.089 | 0 | 0.088 | 0 | 0.03 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 1.995 | 0 | 1.323 | 0 | 0.936 | 0 | 0.936 | 0.78 | 0.78 | 0 | 0.774 | 0 | 0.854 | 0 | 0.91 | 0.886 | 0.877 | 0 | 0.839 | 0 | 1.003 | 0 | 0.734 | 0 | 0.531 | 0.008 | 0.105 | 0.178 | 0.431 | 1.052 |
Overige niet-vlottende activa
| 3.739 | 3.844 | 3.935 | 3.935 | 4.062 | 4.09 | 4.076 | 4.118 | 4.813 | 4.348 | 4.808 | 4.338 | 47.354 | 4.201 | 4.748 | 4.235 | 36.902 | 7.028 | 4.759 | 7.113 | 30.309 | 0.652 | 35.783 | 8.25 | 71.393 | 6.319 | 88.806 | 5.51 | 4.79 | 5.85 | 4.865 | 4.853 | 5.05 | 5.776 | 5.115 | 5.746 | 5.376 | 6.235 | 5.614 | 8.471 | 3 | 8.05 | 3 | 6.86 | 89.11 | 8.421 | 3 | -32.068 | 3 | 3 | 1 | 14.286 | 14.34 | 2.963 |
Totaal niet-vlottende activa
| 7.921 | 8.217 | 8.492 | 8.548 | 8.848 | 8.948 | 8.972 | 9.103 | 9.031 | 7.905 | 7.82 | 7.884 | 7.852 | 7.803 | 7.872 | 7.851 | 7.825 | 10.651 | 7.989 | 11.396 | 4.987 | 4.416 | 4.436 | 19.841 | 18.793 | 20.418 | 20.704 | 23.08 | 23.2 | 23.661 | 24.415 | 25.006 | 24.53 | 24.422 | 24.805 | 26.668 | 27.649 | 29.157 | 30.315 | 30.742 | 31.284 | 33.859 | 33.194 | 34.502 | 35.275 | 38.047 | 37.441 | 32.068 | 39.538 | 41.848 | 44.505 | 42.608 | 47.834 | 45.012 |
Totaal activa
| 99.815 | 96.221 | 106.105 | 112.872 | 124.024 | 124.031 | 127.02 | 119.917 | 123.4 | 115.492 | 113.707 | 104.845 | 115.401 | 107.97 | 107.196 | 102.923 | 100.708 | 100.371 | 109.221 | 114.969 | 113.466 | 109.471 | 115.211 | 156.738 | 165.049 | 154.976 | 161.679 | 171.683 | 167.268 | 169.958 | 177.982 | 184.985 | 180.263 | 179.177 | 177.336 | 183.073 | 196.598 | 205.68 | 212.124 | 208.899 | 209.094 | 207.312 | 210.433 | 197.747 | 202.928 | 198.602 | 209.163 | 214.62 | 202.996 | 206.931 | 211.42 | 209.693 | 185.592 | 220.581 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 9.964 | 11.526 | 3.197 | 16.644 | 20.159 | 28.041 | 25.727 | 26.706 | 17.76 | 22.698 | 16.673 | 12.477 | 11.415 | 17.771 | 8.645 | 16.131 | 10.538 | 10.945 | 7.485 | 17.78 | 8.48 | 10.176 | 6.851 | 14.423 | 13.839 | 10.676 | 5.549 | 14.427 | 13.257 | 10.49 | 16.371 | 21.042 | 18.848 | 15.098 | 15.355 | 13.14 | 16.365 | 18.306 | 23.971 | 32.231 | 24.246 | 23.393 | 26.433 | 22.335 | 22.16 | 21.685 | 34.829 | 41.791 | 25.743 | 28.617 | 34.779 | 37.237 | 27.486 | 42.449 |
Kortlopende schulden
| 33.91 | 34.054 | 42.884 | 39.918 | 40.419 | 40.052 | 40.262 | 40.017 | 41.27 | 37.748 | 36.062 | 35.977 | 38.399 | 31.382 | 30.569 | 25.719 | 28.376 | 25.677 | 27.962 | 23.936 | 20.187 | 18.466 | 18.926 | 27.277 | 25.252 | 19.609 | 23.344 | 24.243 | 20.481 | 24.931 | 26.166 | 25.064 | 23.677 | 24.709 | 24.558 | 28.139 | 35.233 | 39.977 | 37.339 | 23.193 | 28.336 | 23.477 | 21.313 | 11.786 | 13.523 | 3.96 | 0 | 0 | 0 | 0.411 | 0 | 1.126 | 0.3 | 7.974 |
Belastingschulden
| 0 | 0 | 0.224 | 0 | 0 | 0 | 0.116 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 0.209 | 0 | 0.004 | 0 | 0.186 | 0 | 0 | 0 | 0.171 | 0 | 0.003 | 0 | 0.163 | 0 | 0 | 0 | 0.014 | 0.019 | 0.025 | 0 | 0.054 | 0 | 0.018 | 0 | 0.065 | 0 | 0.059 | 0 | 0.105 | 0 | 0.018 | 0 | 0.626 | 0 | 0.012 | 0.674 | 1.185 | 1.698 | 0.849 | 1.453 |
Uitgestelde opbrengsten
| 0.053 | 0.054 | -0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.209 | 0 | 0.004 | 0 | 0.186 | 0 | 0 | 0 | 0.171 | 0 | 0.003 | 0 | 0.163 | 0 | 0 | 0 | 0.014 | 0.019 | 0.025 | 0 | 0.054 | 0 | 0.018 | 0 | 0.065 | 0 | 0.059 | 0 | 0.105 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0.674 | 0 | 1.698 | 0.849 | 1.453 |
Overige kortlopende verplichtingen
| 7.399 | 0.214 | 6.821 | 1.347 | 7.287 | 1.27 | 7.775 | 1.011 | 9.936 | 1.058 | 7.682 | 1.093 | 8.373 | 1.065 | 9.6 | 0.983 | 0.986 | 0.996 | 8.098 | 1.291 | 10.376 | 0.808 | 7.13 | 0.838 | 6.718 | 0.89 | 6.829 | 1.507 | 0.964 | 0.909 | 0.835 | 1.641 | 0.994 | 1.17 | 1.019 | 1.183 | 1.173 | 0.602 | 1.307 | 0.498 | 1.389 | 1.586 | 1.514 | 0.641 | 1.691 | 2.473 | 2.411 | 1.733 | 1.791 | 1.81 | 3.141 | 1.968 | 1.544 | 1.422 |
Totaal kortlopende verplichtingen
| 51.326 | 45.794 | 52.798 | 57.91 | 67.865 | 69.363 | 73.765 | 67.735 | 68.967 | 61.504 | 60.416 | 49.546 | 58.187 | 50.218 | 49.024 | 42.833 | 39.905 | 37.618 | 43.73 | 43.007 | 39.043 | 29.451 | 33.078 | 42.537 | 45.812 | 31.176 | 35.885 | 40.176 | 34.702 | 36.33 | 43.387 | 47.765 | 43.544 | 40.977 | 40.986 | 42.462 | 52.789 | 58.885 | 62.683 | 55.923 | 54.03 | 48.456 | 49.364 | 34.763 | 37.392 | 28.118 | 37.24 | 43.524 | 27.534 | 31.512 | 37.919 | 42.029 | 30.18 | 53.299 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 2.156 | 2.169 | 2.229 | 2.311 | 2.336 | 2.338 | 2.32 | 2.311 | 0.705 | 0.7 | 0.704 | 0.698 | 0.699 | 0.7 | 0.708 | 0.717 | 0.716 | 0.926 | 0.942 | 0.936 | 0.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -0.001 | -0.001 | -0.033 | 0 | -0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0.001 | 0.023 | 0.033 | 0 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0 | 0.036 | 0 | 0.06 | 0 | 0.059 | 0 | 0.027 | 0 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2.09 | 0.001 | 0.001 | 0.001 | 0.033 | 0.031 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.936 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 2.09 | 2.157 | 2.17 | 2.252 | 2.344 | 2.367 | 2.372 | 2.32 | 2.311 | 0.705 | 0.7 | 0.704 | 0.698 | 0.699 | 0.7 | 0.708 | 0.717 | 0.716 | 0.926 | 0.955 | 0.949 | 0.965 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0 | 0.036 | 0 | 0.06 | 0 | 0.059 | 0 | 0.027 | 0 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 |
Totaal passiva
| 53.416 | 47.951 | 54.968 | 60.162 | 70.209 | 71.731 | 76.137 | 70.055 | 71.278 | 62.208 | 61.116 | 50.25 | 58.885 | 50.917 | 49.724 | 43.541 | 40.622 | 38.334 | 44.656 | 43.962 | 39.992 | 30.416 | 33.091 | 42.537 | 45.812 | 31.176 | 35.885 | 40.176 | 34.74 | 36.33 | 43.423 | 47.765 | 43.604 | 40.977 | 41.045 | 42.462 | 52.816 | 58.885 | 62.734 | 55.923 | 54.03 | 48.456 | 49.364 | 34.763 | 37.392 | 28.118 | 37.26 | 43.524 | 27.534 | 31.512 | 37.919 | 42.029 | 30.18 | 53.318 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 26.71 | 34.156 | 0 | 34.087 | 0 | 33.394 | 0 | 60.774 | 0 | 56.85 | 0 | 33.267 | 0 | 0 | 0 | 0 | 0 | 33.716 | 0 | 0 | 0 | 32.636 | 0 | 0 | 0 | 31.831 | 0 | 0 | 0 | 30.344 | 0 | 0 | 0 | 27.979 | 0 | 0 | 0 | 25.676 | 0 | 0 | 0 | 25.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 | 1.163 |
Ingehouden winsten
| -29.128 | 0 | -26.757 | -26.71 | -25.395 | 0 | -28.396 | 0 | -27.849 | 0 | -28.196 | 0 | -23.819 | 0 | -22.66 | 0 | -19.604 | 0 | -15.364 | 0 | -6.175 | 0 | 2.253 | 0 | 38.274 | 0 | 43.858 | 0 | 50.77 | 0 | 53.2 | 0 | 53.439 | 0 | 53.972 | 0 | 58.196 | 0 | 62.046 | 0 | 67.224 | 0 | 72.482 | 161.822 | 77.751 | 0 | 82.075 | 169.933 | 86.024 | 18.972 | 81.874 | 69.386 | 55.485 | 0 |
Overige gereserveerde algehele resultaten
| -37.839 | 47.103 | 49.97 | 49.97 | -34.156 | 51.134 | -34.087 | 48.695 | -33.394 | 52.117 | -32.579 | 53.427 | -33.031 | 55.886 | -33.267 | 58.215 | 58.919 | 60.87 | -111.867 | 69.84 | -33.716 | 77.893 | -101.519 | 113.038 | -32.636 | 122.637 | -82.867 | 130.306 | -31.831 | 132.427 | -77.528 | 136.057 | -30.344 | 137.037 | -76.294 | 139.421 | -27.979 | 145.632 | -75.567 | 151.814 | -25.676 | 157.694 | -72.884 | 0 | -25.613 | 169.322 | -69.127 | 0 | 0 | -61.379 | 0 | -59.213 | 0 | -55.053 |
Overige totale aandeelhoudersvermogen
| 112.199 | 0 | 26.757 | 1.572 | 78.042 | 0 | 78.112 | 0 | 78.805 | 0 | 51.425 | 0 | 55.349 | 0 | 78.964 | 0 | 19.604 | 0 | 190.629 | 0 | 78.482 | 0 | 180.222 | 0 | 79.8 | 0 | 163.64 | 0 | 80.596 | 0 | 157.724 | 0 | 82.058 | 0 | 157.45 | 0 | 84.423 | 0 | 161.749 | 0 | 86.677 | 0 | 160.307 | 0 | 86.622 | 0 | 157.792 | 0 | 88.275 | 216.663 | 90.463 | 156.328 | 98.764 | 221.153 |
Totaal eigen vermogen van aandeelhouders
| 46.394 | 48.266 | 51.133 | 52.705 | 53.811 | 52.296 | 50.878 | 49.858 | 52.118 | 53.28 | 52.587 | 54.59 | 56.511 | 57.049 | 57.467 | 59.378 | 60.081 | 62.033 | 64.561 | 71.003 | 73.47 | 79.056 | 82.12 | 114.201 | 119.237 | 123.8 | 125.794 | 131.469 | 132.529 | 133.59 | 134.559 | 137.22 | 136.66 | 138.2 | 136.291 | 140.584 | 143.782 | 146.795 | 149.39 | 152.977 | 155.064 | 158.856 | 161.068 | 162.984 | 165.536 | 170.484 | 171.902 | 171.096 | 175.462 | 175.419 | 173.5 | 167.664 | 155.412 | 167.263 |
Totaal eigen vermogen
| 46.399 | 48.27 | 51.138 | 52.71 | 53.815 | 52.301 | 50.883 | 49.862 | 52.122 | 53.284 | 52.592 | 54.595 | 56.516 | 57.053 | 57.472 | 59.382 | 60.086 | 62.037 | 64.565 | 71.007 | 73.474 | 79.056 | 82.12 | 114.201 | 119.237 | 123.8 | 125.794 | 131.469 | 132.529 | 133.59 | 134.559 | 137.22 | 136.66 | 138.2 | 136.291 | 140.584 | 143.782 | 146.795 | 149.39 | 152.977 | 155.064 | 158.856 | 161.068 | 162.984 | 165.536 | 170.484 | 171.902 | 171.096 | 175.462 | 175.419 | 173.5 | 167.664 | 155.412 | 167.263 |
Totaal passiva en aandeelhoudersvermogen
| 99.815 | 96.221 | 106.105 | 112.872 | 124.024 | 124.031 | 127.02 | 119.917 | 123.4 | 115.492 | 113.707 | 104.845 | 115.401 | 107.97 | 107.196 | 102.923 | 100.708 | 100.371 | 109.221 | 114.969 | 113.466 | 109.471 | 115.211 | 156.738 | 165.049 | 154.976 | 161.679 | 171.645 | 167.268 | 169.92 | 177.982 | 184.985 | 180.263 | 179.177 | 177.336 | 183.046 | 196.598 | 205.68 | 212.124 | 208.899 | 209.094 | 207.312 | 210.433 | 197.747 | 202.928 | 198.602 | 209.163 | 0 | 202.996 | 206.931 | 211.42 | 209.693 | 185.592 | 220.581 |