KuangChi Science Limited
HKEX:0439.HK
2 (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 Q1 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q1 | 2010 Q3 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 133.755 | 258.933 | 258.065 | 321.129 | 321.129 | 162.948 | 162.948 | 213.048 | 213.048 | 297.19 | 297.19 | 101.542 | 101.542 | 147.812 | 147.812 | 113.982 | 113.982 | 245.879 | 245.879 | 498.176 | 498.176 | 429.611 | 429.611 | 730.058 | 730.058 | 787.477 | 787.477 | 1,154.928 | 1,154.928 | 870.558 | 870.558 | 1,187.896 | 1,187.896 | 1,228.556 | 1,228.556 | 1,576.205 | 1,576.205 | 1,485.818 | 1,772.854 | 57.942 | 44.324 | 44.324 | 57.942 | 67.756 | 76.172 | 76.172 | 46.466 | 46.76 | 59.213 | 59.908 | 66.641 | 69.722 |
Kortetermijnbeleggingen
| 5.35 | 5.481 | 2.155 | 1.452 | 22.158 | 2.016 | 24.857 | 6.077 | 23.935 | 21.488 | 24.943 | 0 | 0 | 2.949 | 2.949 | 254.24 | 254.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 180.12 | 180.12 | 195.378 | 233.264 | 265.402 | 265.402 | 93.969 | 106.286 | 125.133 | 137.127 | 9.505 | 9.505 | 0 | 0 | 0.713 | 4.26 | 0.639 | 5.199 | 4.932 | 5.157 | 0.47 | 5.421 | 0.034 | 4.625 | 4.469 | 4.767 | 4.482 |
Liquide middelen en kortetermijnbeleggingen
| 139.105 | 264.414 | 265.701 | 322.581 | 344.739 | 164.964 | 189.821 | 219.125 | 243.06 | 318.678 | 343.621 | 101.542 | 101.542 | 147.812 | 150.761 | 113.982 | 368.222 | 245.879 | 245.879 | 498.176 | 498.176 | 429.611 | 429.611 | 730.058 | 730.058 | 967.597 | 967.597 | 1,350.306 | 1,388.192 | 1,135.96 | 1,135.96 | 1,281.865 | 1,294.182 | 1,353.689 | 1,365.683 | 1,576.205 | 1,585.71 | 1,485.818 | 1,772.854 | 63.854 | 48.584 | 49.223 | 63.141 | 72.688 | 81.329 | 81.799 | 51.887 | 51.921 | 63.838 | 64.377 | 71.408 | 74.204 |
Nettovorderingen
| 188.108 | 126.578 | 105.274 | 101.4 | 62.201 | 78.182 | 36.762 | 79.028 | 35.934 | 120.563 | 61.751 | 281.718 | 25.395 | 206.458 | 177.173 | 343.95 | 77.938 | 319.234 | 287.173 | 222.086 | 152.447 | 359.454 | 359.454 | 399.671 | 399.671 | 333.94 | 333.94 | 346.125 | 346.125 | 326.994 | 326.994 | 547.187 | 547.187 | 310.446 | 310.446 | 13.386 | 13.386 | 0 | 0 | 26.035 | 26.035 | 12.114 | 0 | 25.005 | 19.482 | 19.482 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 15.002 | 12.667 | 12.667 | 20.454 | 20.454 | 14.857 | 14.857 | 13.551 | 13.551 | 8.537 | 8.537 | 20.477 | 20.477 | 15.172 | 15.172 | 20.221 | 20.221 | 1.406 | 1.406 | 4.179 | 4.179 | 4 | 4 | 20.398 | 20.398 | 20.472 | 20.472 | 83.763 | 83.763 | 149.31 | 149.31 | 52.281 | 52.281 | 44.037 | 44.037 | 28.612 | 28.612 | 14.365 | 19.053 | 19.424 | 16.835 | 16.835 | 19.424 | 14.669 | 14.237 | 14.237 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 0 | 46.716 | 72.214 | 24.751 | 24.751 | 1.783 | 32.875 | 109.035 | 55.243 | 122.242 | 57.036 | 283.366 | 257.971 | 208.846 | 28.724 | 364.843 | 32.665 | 319.427 | 32.254 | 222.282 | 69.835 | 399.281 | 39.827 | 469.11 | 69.439 | 428.979 | 95.039 | 453.21 | 69.199 | 802.08 | 475.086 | 609.91 | 50.406 | 368.757 | 46.317 | 59.809 | 36.918 | 0 | 29.298 | 5.527 | 13.37 | 4.877 | 27.076 | 26.729 | 34.006 | 19.211 | 15.225 | 20.318 | 0.233 | 6.232 | 0.118 | 0.063 |
Totaal vlottende activa
| 342.215 | 450.375 | 450.375 | 450.693 | 450.693 | 272.299 | 272.299 | 341.711 | 341.711 | 449.457 | 449.457 | 405.385 | 405.385 | 371.83 | 371.83 | 499.046 | 499.046 | 566.712 | 566.712 | 724.637 | 724.637 | 832.892 | 832.892 | 1,219.566 | 1,219.566 | 1,417.048 | 1,417.048 | 1,887.279 | 1,887.279 | 2,087.35 | 2,087.35 | 1,944.056 | 1,944.056 | 1,766.483 | 1,766.483 | 1,664.626 | 1,664.626 | 1,533.594 | 1,821.205 | 109.641 | 78.789 | 78.789 | 109.641 | 114.086 | 129.572 | 129.572 | 67.112 | 67.112 | 69.169 | 70.609 | 89.645 | 114.192 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 509.674 | 512.206 | 512.206 | 498.565 | 498.565 | 511.208 | 511.208 | 516.851 | 516.851 | 534.767 | 534.767 | 634.915 | 634.915 | 573.028 | 573.028 | 533.881 | 533.881 | 537.993 | 537.993 | 466.238 | 466.238 | 304.972 | 304.972 | 244.839 | 244.839 | 228.409 | 228.409 | 161.222 | 161.222 | 149.435 | 163.235 | 142.997 | 156.697 | 162.691 | 138.177 | 115.561 | 128.661 | 47.633 | 31.982 | 58.903 | 28.932 | 54.532 | 31.403 | 33.872 | 34.343 | 34.343 | 0.627 | 0.627 | 0.884 | 0.24 | 0.271 | 0.303 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.304 | 9.304 | 9.264 | 9.264 | 9.199 | 9.199 | 41.563 | 41.563 | 71.746 | 71.746 | 71.746 | 71.746 | 71.746 | 71.746 | 13.501 | 38.661 | 84.054 | 47.661 | 47.661 | 84.054 | 84.054 | 84.054 | 84.054 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.006 | 0.069 | 0.069 | 0.141 | 0.141 | 0.225 | 0.225 | 0.313 | 0.313 | 0.411 | 0.411 | 0.498 | 0.498 | 0.068 | 0.068 | 2.494 | 2.494 | 5.023 | 5.023 | 6.899 | 6.899 | 90.931 | 10.184 | 93.225 | 5.641 | 96.074 | 6.174 | 94.854 | 7.571 | 298.108 | 106.679 | 245.945 | 157.314 | 201.005 | 109.256 | 120.765 | 118.827 | 0 | 0 | 0 | 8.733 | 0 | 8.962 | 8.859 | 9.098 | 9.098 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.006 | 0.069 | 0.069 | 0.141 | 0.141 | 0.225 | 0.225 | 0.313 | 0.313 | 0.411 | 0.411 | 0.498 | 0.498 | 0.068 | 0.068 | 2.494 | 2.494 | 5.023 | 5.023 | 6.899 | 6.899 | 90.931 | 10.184 | 102.529 | 14.945 | 105.338 | 15.438 | 104.053 | 16.77 | 339.671 | 148.242 | 317.691 | 229.06 | 272.751 | 181.002 | 192.511 | 190.573 | 13.501 | 38.661 | 84.054 | 56.394 | 47.661 | 93.016 | 92.913 | 84.054 | 93.152 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 979.585 | 785.928 | 724.119 | 749.357 | 750.809 | 1,078.63 | 1,080.646 | 1,132.53 | 1,138.607 | 1,633.242 | 1,654.73 | 1,409.009 | 1,409.009 | 1,896.926 | 1,896.926 | 568.471 | 568.471 | 731.39 | 731.39 | 841.742 | 841.742 | 898.592 | 898.592 | 1,112.105 | 1,112.105 | 1,366.034 | 1,546.154 | 1,531.466 | 1,726.844 | -203.196 | 62.206 | -90.689 | 3.28 | -120.843 | 4.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| -0.006 | 0 | 0 | 0 | 0 | -1,078.63 | 0 | 0 | 0 | 0 | 0 | -1,409.009 | 0 | -1,896.926 | 0 | -568.471 | 0 | -731.39 | 0 | -841.742 | 0 | -898.592 | 0 | -1,112.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.006 | 79.672 | 141.481 | 109.395 | 107.943 | 1,195.955 | 115.309 | 128.634 | 122.557 | 151.843 | 130.355 | 1,410.212 | 1.203 | 1,898.118 | 1.192 | 1,136.942 | 0 | 732.508 | 1.118 | 843.935 | 2.193 | 920.028 | 102.183 | 1,161.183 | 136.662 | 216.472 | 126.252 | 226.464 | 118.369 | 1,130.848 | 1,043.075 | 154.32 | 135.282 | 376.827 | 367.957 | 385.802 | 374.64 | 342.023 | 12.6 | 8.962 | 25.6 | 8.733 | 27.5 | 27.5 | 21.594 | 12.496 | -0.627 | -0.627 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 1,489.265 | 1,377.875 | 1,377.875 | 1,357.458 | 1,357.458 | 1,707.388 | 1,707.388 | 1,778.328 | 1,778.328 | 2,320.263 | 2,320.263 | 2,045.625 | 2,045.625 | 2,471.214 | 2,471.214 | 1,104.846 | 1,104.846 | 1,275.524 | 1,275.524 | 1,317.072 | 1,317.072 | 1,315.931 | 1,315.931 | 1,508.551 | 1,508.551 | 1,916.253 | 1,916.253 | 2,023.205 | 2,023.205 | 1,416.758 | 1,416.758 | 524.319 | 524.319 | 691.426 | 691.426 | 693.874 | 693.874 | 403.157 | 83.243 | 151.919 | 110.926 | 110.926 | 151.919 | 154.285 | 139.991 | 139.991 | 0.627 | 0.627 | 0.884 | 0.24 | 0.271 | 0.303 |
Totaal activa
| 1,831.48 | 1,828.25 | 1,828.25 | 1,808.151 | 1,808.151 | 1,979.687 | 1,979.687 | 2,120.039 | 2,120.039 | 2,769.72 | 2,769.72 | 2,451.01 | 2,451.01 | 2,843.044 | 2,843.044 | 1,603.892 | 1,603.892 | 1,842.236 | 1,842.236 | 2,041.709 | 2,041.709 | 2,148.823 | 2,148.823 | 2,728.117 | 2,728.117 | 3,333.301 | 3,333.301 | 3,910.484 | 3,910.484 | 3,504.108 | 3,504.108 | 2,468.375 | 2,468.375 | 2,457.909 | 2,457.909 | 2,358.5 | 2,358.5 | 1,936.751 | 1,904.448 | 261.56 | 189.715 | 189.715 | 261.56 | 268.371 | 269.563 | 269.563 | 67.739 | 67.739 | 70.053 | 70.849 | 89.916 | 114.495 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 34.637 | 54.724 | 54.724 | 39.931 | 39.931 | 28.782 | 28.782 | 33.515 | 33.515 | 48.841 | 48.841 | 17.982 | 17.982 | 31.817 | 31.817 | 34.108 | 34.108 | 22.127 | 22.127 | 44.197 | 44.197 | 25.927 | 25.927 | 52.28 | 52.28 | 48.661 | 48.661 | 36.698 | 36.698 | 45.558 | 45.558 | 17.664 | 17.664 | 20.312 | 20.312 | 6.908 | 6.908 | 13.314 | 14.722 | 19.272 | 8.044 | 8.044 | 19.272 | 11.377 | 13.403 | 13.403 | 4.216 | 0 | 2.233 | 2.526 | 0 | 41.8 |
Kortlopende schulden
| 21.4 | 21.924 | 21.924 | 21.648 | 21.568 | 22.88 | 22.562 | 23.972 | 23.428 | 25.101 | 24.49 | 12.273 | 12.03 | 328.525 | 327.773 | 340.927 | 339.822 | 347.637 | 346.425 | 366.598 | 364.064 | 22.772 | 22.772 | 88.09 | 88.09 | 35.238 | 35.238 | 264.828 | 264.828 | 270.731 | 270.731 | 6.396 | 6.396 | 5.802 | 5.569 | 8.417 | 7.501 | 1.4 | 6.949 | 22.872 | 7.037 | 5.754 | 24.129 | 63.454 | 5.405 | 3.859 | 0.006 | 0 | 0.006 | 0.006 | 0.005 | 0.005 |
Belastingschulden
| 4.082 | 12.167 | 0 | 18.531 | 0 | 16.889 | 0 | 20.864 | 0 | 24.242 | 0 | 21.363 | 0 | 20.831 | 0 | 21.29 | 0 | 18.923 | 0 | 14.944 | 0 | 28.16 | 0 | 72.442 | 0 | 102.568 | 0 | 90.883 | 0 | 97.21 | 0 | 102.347 | 0 | 53.03 | 0 | 1.255 | 0 | 1.538 | 0.393 | 0 | 0.034 | 0 | 1.365 | 3.654 | 3.651 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 |
Uitgestelde opbrengsten
| 0.17 | 12.167 | 0 | 0.11 | 0 | 0.115 | 0 | 0.311 | 0 | 0.325 | 0 | 5.137 | 0 | 4.501 | 0 | 6.462 | 0 | 7.872 | 0 | 4.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.263 | 0 | -4.222 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 40.381 | 74.218 | 86.385 | 61.751 | 61.941 | 69.901 | 70.334 | 81.925 | 82.78 | 112.702 | 113.638 | 193.663 | 199.043 | 139.569 | 144.822 | 129.293 | 136.86 | 198.273 | 207.357 | 94.813 | 101.387 | 154.827 | 154.827 | 155.529 | 155.529 | 195.312 | 195.312 | 146.642 | 146.642 | 339.389 | 339.389 | 228.976 | 228.976 | 114.333 | 114.566 | 47.709 | 48.625 | 63.099 | 58.172 | 9.649 | 5.912 | 7.195 | 8.392 | 9.169 | 3.219 | 67.028 | 4.222 | 4.222 | 0 | 0.004 | 18.983 | 0 |
Totaal kortlopende verplichtingen
| 96.588 | 163.033 | 163.033 | 123.44 | 123.44 | 121.678 | 121.678 | 139.723 | 139.723 | 186.969 | 186.969 | 229.055 | 229.055 | 504.412 | 504.412 | 510.79 | 510.79 | 575.909 | 575.909 | 509.648 | 509.648 | 203.526 | 203.526 | 295.899 | 295.899 | 279.211 | 279.211 | 448.168 | 448.168 | 655.678 | 655.678 | 253.036 | 253.036 | 140.447 | 140.447 | 63.034 | 63.034 | 77.813 | 79.843 | 51.793 | 20.993 | 20.993 | 51.793 | 84 | 84.29 | 84.29 | 4.222 | 4.222 | 2.239 | 2.536 | 18.988 | 41.805 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 80.639 | 93.575 | 93.575 | 113.623 | 113.623 | 118.86 | 118.86 | 135.223 | 135.223 | 153.853 | 153.853 | 169.146 | 169.146 | 169.444 | 169.444 | 156.413 | 156.413 | 158.534 | 158.534 | 163.869 | 163.869 | 443.677 | 443.677 | 356.292 | 356.292 | 360.955 | 360.955 | 345 | 345 | 0 | 0 | 0 | 0 | 142.397 | 142.397 | 282.397 | 283.097 | 140.233 | 0.7 | 2.105 | 1.4 | 1.4 | 2.105 | 2.974 | 3.641 | 3.641 | 0.012 | 0 | 0.015 | 0.018 | 0.021 | 0.024 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -77.795 | 0 | 113.623 | 0 | 118.86 | 0 | 135.136 | 0 | -204.852 | 0 | -168.754 | 0 | -230.903 | 0 | -35.942 | 0 | -59.421 | 0 | -62.204 | 0 | -69.705 | 0 | -95.599 | 0 | -159.086 | 0 | -216.073 | 0 | 0 | 0 | 0 | 0 | -0.067 | 0 | -267.233 | 0 | -125.638 | 0 | 0 | -0.175 | 0 | 0 | -0.175 | -0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 94.372 | 77.795 | 0 | 105.009 | 0 | 122.152 | 0 | 129.313 | 0 | 204.852 | 0 | 168.754 | 0 | 230.903 | 0 | 35.942 | 0 | 59.421 | 0 | 62.204 | 0 | 69.705 | 0 | 95.599 | 0 | 159.086 | 0 | 216.073 | 0 | 118.719 | 0 | 0.054 | 0 | 0.067 | 0 | 0.161 | 0 | 0.119 | 0.157 | 0 | 0.157 | 0 | 0.175 | 0.175 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 77.795 | 77.795 | -113.623 | 105.009 | -118.86 | 122.152 | -135.136 | 129.313 | 204.852 | 204.852 | 168.754 | 168.754 | 230.903 | 230.903 | 35.942 | 35.942 | 59.421 | 59.421 | 62.204 | 62.204 | 69.705 | 69.705 | 95.599 | 95.599 | 159.086 | 159.086 | 216.073 | 216.073 | 0 | 0 | 0 | 0 | 0.067 | 0.067 | 267.578 | -0.194 | 125.983 | 0 | 0.175 | 0.175 | 0.157 | 0 | 0.175 | 0.095 | 0.095 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 175.011 | 171.37 | 171.37 | 218.632 | 218.632 | 241.012 | 241.012 | 264.536 | 264.536 | 358.705 | 358.705 | 337.9 | 337.9 | 400.347 | 400.347 | 192.355 | 192.355 | 217.955 | 217.955 | 226.073 | 226.073 | 513.382 | 513.382 | 451.891 | 451.891 | 520.041 | 520.041 | 561.073 | 561.073 | 118.719 | 0 | 0.054 | 0 | 142.464 | 142.464 | 282.903 | 282.903 | 140.697 | 0.857 | 2.28 | 1.557 | 1.557 | 2.28 | 3.149 | 3.736 | 3.736 | 0.012 | 0 | 0.015 | 0.018 | 0.021 | 0.024 |
Totaal passiva
| 271.599 | 334.403 | 334.403 | 342.072 | 342.072 | 362.69 | 362.69 | 404.259 | 404.259 | 545.674 | 545.674 | 566.955 | 566.955 | 904.759 | 904.759 | 703.145 | 703.145 | 793.864 | 793.864 | 735.721 | 735.721 | 716.908 | 716.908 | 747.79 | 747.79 | 799.252 | 799.252 | 1,009.241 | 1,009.241 | 774.397 | 655.678 | 253.09 | 253.036 | 282.911 | 282.911 | 345.937 | 345.937 | 218.51 | 80.7 | 54.073 | 22.55 | 22.55 | 54.073 | 87.149 | 88.026 | 88.026 | 4.234 | 4.234 | 2.254 | 2.554 | 19.009 | 41.829 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 273.138 | 0 | 0 | 478.07 | 0 | 383.832 | 0 | 0 | 0 | 0 | 0 | 126.199 | 0 | 29.723 | 0 | 0 | 0 | 1,421.209 | 0 | 1,516.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.757 | 30.038 | 3.757 | 30.038 | 5.367 | 5.367 | 10.733 | 10.733 | 0 | 165.842 | 0 | 0 | 187.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.569 | 61.099 | 61.099 | 60.894 | 60.894 | 57.137 | 57.137 | 57.137 | 57.137 | 47.477 | 47.477 | 34.061 | 34.061 | 14.495 | 14.495 | 14.495 | 14.495 | 12.079 | 12.079 | 12.079 | 0.574 | 0.574 | 11.486 | 11.486 | 11.486 | 11.486 |
Ingehouden winsten
| -672.041 | -666.815 | -666.815 | -560.911 | -560.911 | -504.231 | -504.231 | -474.79 | -474.79 | -436.319 | -436.319 | -494.804 | -494.804 | -537.05 | -537.05 | -447.465 | -447.465 | -458.702 | -458.702 | -313.138 | -313.138 | -221.479 | -221.479 | 74.777 | 74.777 | 237.644 | 237.644 | 616.486 | 616.486 | 171.593 | 171.593 | -387.193 | -387.193 | -349.314 | -349.314 | -444.42 | -444.42 | 0 | 0 | -185.856 | -185.856 | -225.791 | 0 | -187.883 | -186.218 | -186.218 | -190.115 | -190.115 | -198.993 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -273.138 | 2,099.093 | -344.398 | -478.07 | -478.07 | -383.832 | -383.832 | 2,129.003 | -314.488 | 155.307 | 155.307 | -126.199 | -126.199 | -29.723 | -29.723 | -22.607 | -1,158.105 | -42.696 | -1,022.282 | -42.988 | -927.475 | -39.505 | -893.53 | -69.162 | -657.447 | -65.134 | -284.239 | -130.518 | -130.518 | -12.638 | 28.361 | 45.746 | 45.746 | -13.646 | 10.464 | 32.387 | 32.387 | 0 | 0 | 20.014 | 20.014 | 19.627 | 0 | -5.071 | 17.9 | 17.9 | -0.449 | 0 | 0 | -0.136 | 0 | -0.073 |
Overige totale aandeelhoudersvermogen
| 2,170.353 | 0 | 2,443.491 | 1,965.421 | 2,443.491 | 2,059.659 | 2,443.491 | 0 | 2,443.491 | 2,443.491 | 2,443.491 | 2,317.292 | 2,443.491 | 2,413.768 | 2,443.491 | 1,307.993 | 2,443.491 | 42.696 | 2,443.491 | 42.988 | 2,443.491 | 1,589.466 | 2,443.491 | 1,855.206 | 2,443.491 | 2,224.386 | 2,443.491 | 2,243.81 | 2,243.81 | 2,241.086 | 2,200.087 | 2,200.087 | 2,173.806 | 2,224.197 | 2,173.806 | 2,106.184 | 2,106.184 | 1,668.445 | 1,778.954 | 358.834 | 152.67 | 358.834 | 192.992 | 174.214 | 337.776 | 337.776 | 253.495 | 253.046 | 255.306 | 56.945 | 59.421 | 61.253 |
Totaal eigen vermogen van aandeelhouders
| 1,559.881 | 1,493.847 | 1,493.847 | 1,466.079 | 1,466.079 | 1,616.997 | 1,616.997 | 1,715.782 | 1,715.782 | 2,224.048 | 2,224.048 | 1,884.057 | 1,884.057 | 1,938.287 | 1,938.287 | 899.49 | 899.49 | 1,024.076 | 1,024.076 | 1,264.447 | 1,264.447 | 1,390.051 | 1,390.051 | 1,922.39 | 1,922.39 | 2,458.465 | 2,458.465 | 2,790.877 | 2,790.877 | 2,460.935 | 2,460.935 | 1,919.534 | 1,919.534 | 1,922.131 | 1,922.131 | 1,746.995 | 1,746.995 | 1,713.239 | 1,823.748 | 207.487 | 167.165 | 167.165 | 207.487 | 181.222 | 181.537 | 181.537 | 63.505 | 63.505 | 67.799 | 68.295 | 70.907 | 72.666 |
Totaal eigen vermogen
| 1,559.881 | 1,493.847 | 1,493.847 | 1,466.079 | 1,466.079 | 1,616.997 | 1,616.997 | 1,715.78 | 1,715.78 | 2,224.046 | 2,224.046 | 1,884.055 | 1,884.055 | 1,938.285 | 1,938.285 | 900.747 | 900.747 | 1,048.372 | 1,048.372 | 1,305.988 | 1,305.988 | 1,431.915 | 1,431.915 | 1,980.327 | 1,980.327 | 2,534.049 | 2,534.049 | 2,901.243 | 2,901.243 | 2,729.711 | 2,729.711 | 2,215.285 | 2,215.285 | 2,174.998 | 2,174.998 | 2,012.563 | 2,012.563 | 1,718.241 | 1,823.748 | 207.487 | 167.165 | 167.165 | 207.487 | 181.222 | 181.537 | 181.537 | 63.505 | 63.505 | 67.799 | 68.295 | 70.907 | 72.666 |
Totaal passiva en aandeelhoudersvermogen
| 1,831.48 | 1,828.25 | 1,828.25 | 1,808.151 | 1,808.151 | 1,979.687 | 1,979.687 | 2,120.039 | 2,120.039 | 2,769.72 | 2,769.72 | 2,451.01 | 2,451.01 | 2,843.044 | 2,843.044 | 1,603.892 | 1,603.892 | 1,842.236 | 1,842.236 | 2,041.709 | 2,041.709 | 2,148.823 | 2,148.823 | 2,728.117 | 2,728.117 | 3,333.301 | 3,333.301 | 3,910.484 | 3,910.484 | 3,504.108 | 3,385.389 | 2,468.375 | 2,468.321 | 2,457.909 | 2,457.909 | 2,358.5 | 2,358.5 | 1,936.751 | 1,904.448 | 261.56 | 189.715 | 189.715 | 261.56 | 268.371 | 269.563 | 269.563 | 67.739 | 0 | 70.053 | 70.849 | 89.916 | 114.495 |