Media Chinese International Limited
HKEX:0685.HK
0.235 (HKD) • At close October 25, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
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 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 71.211 | 68.103 | 56.074 | 58.139 | 60.656 | 61.524 | 68.939 | 65.76 | 71.765 | 64.952 | 64.076 | 64.467 | 62.577 | 68.77 | 60.793 | 58.763 | 55.661 | 60.065 | 70.841 | 74.469 | 73.16 | 69.204 | 114.59 | 111.921 | 111.521 | 101.923 | 108.068 | 92.344 | 104.663 | 79.946 | 133.379 | 135.708 | 151.891 | 140.95 | 131.676 | 125.565 | 139.547 | 118.62 | 117.084 | 108.828 | 124.842 | 102.852 | 114.135 | 113.188 | 117.988 | 101.829 | 104.632 | 144.344 | 132.347 | 134.657 | 121.262 | 122.529 | 129.663 | 110.519 | 88.177 | 87.027 | 98.582 | 77.635 | 69.99 |
Kortetermijnbeleggingen
| 36.7 | 30.103 | 30.6 | 33.403 | 33.448 | 34.898 | 28.17 | 27.648 | 26.848 | 31.405 | 31.549 | 30.15 | 28.992 | 26.562 | 23.501 | 18.738 | 20.221 | 13.855 | 12.697 | 11.09 | 6.732 | 6.395 | 0.602 | 13.154 | 17.882 | 18.769 | 0.461 | 0.44 | 0.439 | 0.443 | 0.425 | 0.435 | 0.447 | 0.437 | 0.422 | 0.402 | 0.418 | 0.391 | 0.397 | 0.372 | 0.358 | 0.334 | 0.32 | 0.097 | 0.324 | 0.327 | 0.097 | 0.307 | 0.286 | 0.856 | 0.657 | 0.29 | 0.097 | 0.31 | 0.356 | 0.883 | 0.864 | 0.87 | 0.838 |
Liquide middelen en kortetermijnbeleggingen
| 107.911 | 98.206 | 86.674 | 91.542 | 94.104 | 96.422 | 97.109 | 93.408 | 98.613 | 96.357 | 95.625 | 94.617 | 91.569 | 95.332 | 84.294 | 77.501 | 75.882 | 73.92 | 83.538 | 85.559 | 79.892 | 75.599 | 115.192 | 125.075 | 129.403 | 120.692 | 108.529 | 92.784 | 105.102 | 80.389 | 133.804 | 136.143 | 152.338 | 141.387 | 132.098 | 125.967 | 139.965 | 119.011 | 117.481 | 109.2 | 125.2 | 103.186 | 114.455 | 113.285 | 118.312 | 102.156 | 104.729 | 144.651 | 132.633 | 135.513 | 121.919 | 122.819 | 129.76 | 110.829 | 88.533 | 87.91 | 99.446 | 78.505 | 70.828 |
Nettovorderingen
| 22.893 | 14.337 | 24.705 | 20.553 | 20.665 | 13.794 | 20.686 | 20.04 | 18.589 | 15.118 | 22.552 | 20.773 | 20.212 | 16.158 | 23.172 | 18.238 | 21.278 | 19.886 | 31.446 | 26.595 | 38.681 | 27.121 | 36.168 | 39.088 | 43.731 | 34.506 | 44.98 | 44.872 | 43.146 | 43.372 | 45.925 | 37.815 | 51.005 | 42.012 | 52.101 | 40.771 | 59.184 | 48.108 | 66.156 | 56.264 | 71.863 | 55.38 | 75.52 | 64.911 | 74.202 | 64.09 | 80.299 | 66.09 | 77.08 | 69.143 | 0 | 67.648 | 72.884 | 67.44 | 74.359 | 68.844 | 66.398 | 66.19 | 63.252 |
Voorraad
| 9.246 | 8.796 | 8.48 | 10.308 | 10.664 | 11.145 | 12.915 | 11.423 | 10.175 | 11.448 | 12.182 | 15.18 | 15.724 | 16.996 | 20.178 | 21.811 | 22.815 | 20.039 | 20.703 | 20.893 | 23.222 | 24.869 | 22.344 | 18.495 | 14.119 | 17.648 | 19.849 | 22.143 | 21.115 | 19.918 | 22.261 | 28.85 | 26.799 | 23.869 | 18.488 | 22.944 | 32.939 | 40.888 | 50.858 | 57.994 | 53.208 | 52.386 | 54.957 | 56.646 | 59.669 | 50.128 | 45.675 | 51.672 | 52.748 | 57.899 | 55.945 | 62.763 | 65 | 69.153 | 74.792 | 83.925 | 72.626 | 76.079 | 66.329 |
Overige vlottende activa
| 0.69 | 14.835 | 3.369 | 2.897 | 2.812 | 7.273 | 3.031 | 2.776 | 19.005 | 19.565 | 23.231 | 21.484 | 21.129 | 3.927 | 23.669 | 23.946 | 22.118 | 26.086 | 31.865 | 34.872 | 39.437 | 36.582 | 36.693 | 39.723 | 44.597 | 46.37 | 46.594 | 12.366 | 44.488 | 10.086 | 47.259 | 49.196 | 52.561 | 53.072 | 52.615 | 51.605 | 59.785 | 59.542 | 66.374 | 68.646 | 72.442 | 68.463 | 76.093 | 0.22 | 74.882 | 75.565 | 81.07 | 80.262 | 4.76 | 77.765 | 82.709 | 3.061 | 3.061 | 2.942 | 2.064 | 1.962 | 2.698 | 2.836 | 1.878 |
Totaal vlottende activa
| 140.74 | 134.501 | 120.51 | 122.9 | 125.895 | 126.757 | 130.986 | 125.133 | 127.793 | 127.37 | 131.038 | 131.281 | 128.422 | 134.075 | 128.141 | 123.258 | 120.815 | 120.045 | 136.106 | 141.324 | 142.551 | 137.05 | 174.229 | 183.293 | 188.119 | 184.71 | 174.972 | 172.165 | 170.705 | 153.765 | 203.324 | 214.189 | 231.698 | 218.328 | 203.201 | 200.516 | 232.689 | 219.441 | 234.713 | 235.84 | 250.85 | 224.035 | 245.505 | 235.062 | 252.863 | 227.849 | 231.474 | 276.585 | 267.221 | 271.177 | 260.573 | 256.291 | 270.705 | 250.364 | 239.748 | 242.641 | 241.168 | 223.61 | 202.287 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 40.727 | 41.514 | 46.803 | 47.116 | 48.505 | 51.588 | 52.939 | 51.866 | 55.309 | 58.809 | 60.687 | 61.735 | 63.784 | 65.218 | 69.704 | 69.472 | 69.534 | 70.669 | 75.835 | 76.07 | 78.292 | 79.209 | 84.869 | 86.426 | 89.189 | 94.253 | 97.785 | 96.235 | 96.66 | 96.266 | 97.104 | 105.636 | 109.782 | 114.596 | 107.285 | 107.33 | 123.658 | 126.909 | 132.838 | 140.987 | 144.85 | 144.308 | 142.159 | 144.109 | 147.425 | 150.935 | 156.129 | 153.958 | 147.166 | 153.074 | 147.533 | 147.562 | 155.936 | 157.145 | 155.35 | 154.857 | 144.11 | 111.623 | 103.306 |
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 | 16.103 | 0 | 0 | 0 | 32.151 | 0 | 0 | 0 | 40.541 | 0 | 0 | 0 | 44.864 | 0 | 0 | 0 | 57.22 | 0 | 0 | 0 | 60.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.525 |
Immateriële activa
| 0.56 | 0.62 | 6.167 | 6.154 | 6.357 | 6.853 | 7.059 | 6.822 | 7.341 | 7.876 | 8.042 | 8.161 | 8.357 | 8.56 | 9.134 | 9.051 | 8.997 | 9.146 | 8.57 | 8.518 | 8.852 | 9.141 | 24.622 | 24.701 | 25.479 | 10.76 | 46.543 | 44.87 | 44.325 | 11.08 | 46.337 | 50.384 | 51.891 | 12.975 | 50.772 | 49.617 | 57.741 | 14.14 | 67.698 | 72.194 | 74.001 | 72.92 | 72.885 | 73.613 | 76.06 | 77.908 | 78.975 | 80.215 | 77.5 | 78.124 | 77.682 | 77.342 | 81.651 | 81.379 | 83.65 | 83.802 | 80.106 | 107.949 | 38.121 |
Goodwill en immateriële activa
| 0.56 | 0.62 | 6.167 | 6.154 | 6.357 | 6.853 | 7.059 | 6.822 | 7.341 | 7.876 | 8.042 | 8.161 | 8.357 | 8.56 | 9.134 | 9.051 | 8.997 | 9.146 | 8.57 | 8.518 | 8.852 | 9.141 | 24.622 | 24.701 | 25.479 | 26.863 | 46.543 | 44.87 | 44.325 | 43.231 | 46.337 | 50.384 | 51.891 | 53.516 | 50.772 | 49.617 | 57.741 | 59.004 | 67.698 | 72.194 | 74.001 | 72.92 | 72.885 | 73.613 | 76.06 | 77.908 | 78.975 | 80.215 | 77.5 | 78.124 | 77.682 | 77.342 | 81.651 | 81.379 | 83.65 | 83.802 | 80.106 | 107.949 | 95.646 |
Langetermijnbeleggingen
| -35.979 | -29.47 | -29.896 | -32.572 | 1.189 | -33.585 | -27.352 | -26.832 | 1.399 | 0.66 | 0.761 | 0.889 | -27.2 | -25.589 | -22.572 | -17.854 | -18.81 | -12.588 | -10.773 | -8.637 | -3.827 | -3.351 | 2.786 | -9.777 | -12.501 | -9.647 | 0.109 | 0.089 | 0.336 | 0.288 | 0.305 | 0.496 | 0.326 | 0.312 | 0.269 | 0.335 | 0.349 | 0.405 | 2.339 | 2.44 | 2.539 | 2.622 | 2.748 | 2.926 | 2.706 | 2.815 | 3.138 | 3.106 | 1.966 | 2.253 | 1.508 | 1.94 | 2.201 | 2.606 | 2.625 | 2.213 | 2.309 | 1.869 | 8.743 |
Belastingvorderingen
| 0.367 | 0.422 | 0.099 | 0.09 | 0.264 | 0.128 | 0.106 | 0.096 | 0.087 | 0.089 | 0.091 | 0.091 | 0.092 | 0.094 | 0.126 | 0.124 | 0.12 | 0.12 | 0.226 | 0.223 | 0.226 | 0.224 | 0.241 | 0.242 | 0.24 | 0.243 | 0.244 | 0.236 | 0.235 | 0.226 | 0.531 | 0.532 | 0.292 | 0.3 | 0.586 | 0.589 | 0.628 | 0.723 | 0.928 | 1.157 | 1.371 | 1.455 | 1.576 | 1.681 | 1.805 | 1.674 | 0 | 0 | 1.433 | 1.426 | 0 | 1.412 | 0.959 | 0.972 | 1.277 | 1.448 | 1.619 | 1.831 | 2.254 |
Overige niet-vlottende activa
| 55.555 | 48.924 | 53.796 | 56.188 | 22.892 | 58.834 | 52.031 | 50.474 | 23.781 | 24.721 | 24.616 | 24.508 | 53.673 | 51.273 | 46.69 | 41.284 | 42.213 | 35.719 | 35.329 | 31.577 | 27.444 | 27.308 | 16.193 | 28.743 | 33.889 | 35.335 | 16.204 | 15.675 | 15.477 | 15.03 | 14.303 | 15.204 | 15.51 | 15.888 | 14.631 | 14.359 | 16.129 | 16.334 | 16.627 | 17.454 | 17.737 | 17.478 | 17.099 | 16.944 | 17.598 | 17.906 | 17.072 | 12.799 | 11.099 | 11.212 | 13.013 | 11.441 | 12.383 | 12.015 | 9.728 | 10.288 | 9.832 | 10.325 | -0.692 |
Totaal niet-vlottende activa
| 61.23 | 62.01 | 76.969 | 76.976 | 79.207 | 83.818 | 84.783 | 82.426 | 87.917 | 92.155 | 94.197 | 95.384 | 98.706 | 99.556 | 103.082 | 102.077 | 102.054 | 103.066 | 109.187 | 107.751 | 110.987 | 112.531 | 128.711 | 130.335 | 136.296 | 147.047 | 160.885 | 157.105 | 157.033 | 155.041 | 158.58 | 172.252 | 177.801 | 184.612 | 173.543 | 172.23 | 198.505 | 203.375 | 220.43 | 234.232 | 240.498 | 238.783 | 236.467 | 239.273 | 245.594 | 251.238 | 255.314 | 250.078 | 239.164 | 246.089 | 239.736 | 239.697 | 253.13 | 254.117 | 252.63 | 252.608 | 237.976 | 233.597 | 209.257 |
Totaal activa
| 201.97 | 196.511 | 197.479 | 199.876 | 205.102 | 210.575 | 215.769 | 207.559 | 215.71 | 219.525 | 225.235 | 226.665 | 227.128 | 233.631 | 231.223 | 225.335 | 222.869 | 223.111 | 245.293 | 249.075 | 253.538 | 249.581 | 302.94 | 313.628 | 324.415 | 331.757 | 335.857 | 329.27 | 327.738 | 308.806 | 361.904 | 386.441 | 409.499 | 402.94 | 376.744 | 372.746 | 431.194 | 422.816 | 455.143 | 470.072 | 491.348 | 462.818 | 481.972 | 474.335 | 498.457 | 479.087 | 486.788 | 526.663 | 506.385 | 517.266 | 500.309 | 495.988 | 523.835 | 504.481 | 492.378 | 495.249 | 479.144 | 457.207 | 411.544 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 20.468 | 6.116 | 20.204 | 21.616 | 20.136 | 4.928 | 20.68 | 21.024 | 19.433 | 5.195 | 21.929 | 22.024 | 20.312 | 4.825 | 26.776 | 26.228 | 26.791 | 5.419 | 34.242 | 38.451 | 35.892 | 12.905 | 35.612 | 41.789 | 35.899 | 12.75 | 51.049 | 52.813 | 56.98 | 46.634 | 51.702 | 53.282 | 62.606 | 13.089 | 53.483 | 55.667 | 68.283 | 59.916 | 70.48 | 74.982 | 86.564 | 68.746 | 75.257 | 75.675 | 91.445 | 72.898 | 77.974 | 74.947 | 78.008 | 70.623 | 74.938 | 76.605 | 79.982 | 68.816 | 68.618 | 69.526 | 66.983 | 57.415 | 58.205 |
Kortlopende schulden
| 32.474 | 27.344 | 21.436 | 21.588 | 21.216 | 21.333 | 22.939 | 22.759 | 23.275 | 22.941 | 24.125 | 27.979 | 27.798 | 32.974 | 21.543 | 22.067 | 22.765 | 20.201 | 18.812 | 18.413 | 19.14 | 19.912 | 59.063 | 59.228 | 63.317 | 68.447 | 9.31 | 7.984 | 3.098 | 2.506 | 50.74 | 54.743 | 57.758 | 58.536 | 0.28 | 0.319 | 5.553 | 9.585 | 7.871 | 9.796 | 10.153 | 12.726 | 156.916 | 161.811 | 161.995 | 170.602 | 171.902 | 4.82 | 7.031 | 5.43 | 8.28 | 5.716 | 7.747 | 15.316 | 17.166 | 24.62 | 28.071 | 32.046 | 21.097 |
Belastingschulden
| 0.299 | 0.412 | 0.846 | 0.831 | 0.692 | 1.05 | 1.615 | 1.479 | 0.705 | 0.799 | 0.887 | 0.4 | 0.203 | 0.404 | 0.095 | 0.115 | 0.122 | 0.564 | 1.805 | 1.584 | 1.099 | 0.853 | 1.288 | 1.25 | 0.827 | 0.773 | 1.187 | 2.01 | 1.478 | 1.644 | 3.206 | 4.247 | 4.017 | 3.871 | 5.34 | 4.796 | 3.893 | 3.657 | 5.557 | 5.595 | 4.347 | 5.384 | 7.834 | 8.151 | 6.554 | 7.147 | 6.849 | 7.483 | 7.236 | 5.52 | 7.862 | 7.328 | 6.552 | 5.671 | 8.785 | 8.052 | 6.161 | 4.24 | 4.731 |
Uitgestelde opbrengsten
| 20.89 | 0 | 12.762 | 14.779 | 18.039 | 25.604 | 11.797 | 11.458 | 14.116 | -22.941 | 8.512 | 8.068 | 9.304 | 22.956 | 6.926 | 7.214 | 8.855 | 26.362 | 10.627 | 15.458 | 22.227 | 39.602 | 12.68 | 16.005 | 3.864 | 39.776 | 1.187 | 2.01 | 7.552 | 1.644 | 3.206 | 4.247 | 4.017 | 3.871 | 5.34 | 4.796 | 12.329 | 3.657 | 12.812 | 5.595 | 15.82 | 5.384 | 20.488 | 0 | 23.679 | 7.147 | 18.204 | 7.483 | 0 | 0 | 0 | 7.328 | 6.552 | 0 | 0 | 0 | 6.161 | 0 | 0 |
Overige kortlopende verplichtingen
| 0.023 | 31.208 | 0.024 | 0.024 | 0.024 | 0.025 | 0.047 | 0.044 | 0.047 | 46.365 | 0.046 | 0.046 | 0.046 | 0.046 | 0.064 | 0.062 | 0.06 | 0.06 | 0.045 | 0.044 | 0.044 | 0.045 | 0.073 | 0.073 | 21.751 | 0.078 | 0.028 | 0.027 | 0.026 | 0.026 | 0.072 | 0.079 | 10.123 | 40.042 | 0.05 | 0.049 | 0.057 | 0.058 | 0.057 | 0.061 | 0.063 | 0.062 | 0.054 | 8.151 | 0.056 | 0.058 | 0.146 | 0.146 | 7.236 | 5.52 | 7.862 | 6.749 | 19.437 | 5.671 | 8.785 | 8.052 | 12.983 | 4.24 | 4.731 |
Totaal kortlopende verplichtingen
| 73.855 | 64.668 | 54.426 | 58.007 | 59.415 | 51.89 | 55.463 | 55.285 | 56.871 | 51.56 | 54.612 | 58.117 | 57.46 | 60.801 | 55.309 | 55.571 | 58.471 | 52.042 | 63.726 | 72.366 | 77.303 | 72.464 | 107.428 | 117.095 | 124.831 | 121.051 | 61.574 | 62.834 | 67.656 | 50.81 | 105.72 | 112.351 | 134.504 | 115.538 | 59.153 | 60.831 | 86.222 | 73.216 | 91.22 | 90.434 | 112.6 | 86.918 | 252.715 | 245.637 | 277.175 | 250.705 | 268.226 | 87.396 | 92.275 | 81.573 | 91.08 | 96.398 | 113.718 | 89.803 | 94.569 | 102.198 | 114.198 | 93.701 | 84.033 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.059 | 0.084 | 0.159 | 0.216 | 0.299 | 0.359 | 0.296 | 0.352 | 0.414 | 0.473 | 0.426 | 0.378 | 0.419 | 0.501 | 0.714 | 0.93 | 1.145 | 1.354 | 1.228 | 0.703 | 0.588 | 0 | 0 | 0 | 0 | 0 | 55.59 | 53.292 | 52.399 | 50.87 | 50.156 | 54.407 | 55.81 | 57.663 | 104.81 | 102.378 | 119.268 | 121.506 | 128.7 | 137.174 | 140.143 | 137.804 | 0 | 1.41 | 0 | 0 | 0 | 0 | 1.308 | 0 | 0.804 | 0.783 | 0.855 | 1.267 | 1.405 | 1.47 | 1.497 | 1.56 | 2.64 |
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 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2.698 | 3.11 | 3.615 | 3.714 | 4.036 | 4.069 | 4.136 | 4.078 | 4.597 | 4.794 | 4.669 | 4.843 | 5.104 | 5.149 | 5.122 | 5.112 | 5.429 | 5.533 | 5.418 | 5.403 | 5.883 | 5.967 | 6.572 | 6.563 | 7.126 | 7.405 | 8.786 | 8.504 | 8.799 | 8.622 | 8.68 | 9.172 | 9.794 | 9.981 | 9.818 | 9.512 | 11.042 | 11.138 | 10.721 | 11.002 | 12.765 | 12.306 | 12.814 | 12.838 | 13.197 | 13.105 | 13.787 | 13.503 | 14.458 | 14.552 | 14.448 | 13.753 | 13.991 | 13.546 | 13.829 | 13.903 | 12.923 | 12.374 | 11.785 |
Overige niet-vlottende verplichtingen
| 1.999 | 2.009 | 1.583 | 1.611 | 1.673 | 1.693 | 0.477 | 0.46 | 0.475 | 0.503 | 0.738 | 0.748 | 0.759 | 0.759 | 1.47 | 1.427 | 1.4 | 1.384 | 1.433 | 1.394 | 1.367 | 1.329 | 1.633 | 1.592 | 1.559 | 1.533 | 1.392 | 1.314 | 1.253 | 1.189 | 1.121 | 1.097 | 1.071 | 1.031 | 0.977 | 0.9 | 0.907 | 0.851 | 0.874 | 0.845 | 0.805 | 0.741 | 1.47 | 0 | 1.375 | 1.332 | 1.275 | 1.287 | 0 | 1.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 4.756 | 5.203 | 5.357 | 5.541 | 6.008 | 6.121 | 4.909 | 4.89 | 5.486 | 5.77 | 5.833 | 5.969 | 6.282 | 6.409 | 7.306 | 7.469 | 7.974 | 8.271 | 8.079 | 7.5 | 7.838 | 7.296 | 8.205 | 8.155 | 8.685 | 8.938 | 65.768 | 63.11 | 62.451 | 60.681 | 59.957 | 64.676 | 66.675 | 68.675 | 115.605 | 112.79 | 131.217 | 133.495 | 140.295 | 149.021 | 153.713 | 150.851 | 14.284 | 14.248 | 14.572 | 14.437 | 15.062 | 14.79 | 15.766 | 15.9 | 15.252 | 14.536 | 14.846 | 14.813 | 15.234 | 15.373 | 14.42 | 13.934 | 14.425 |
Totaal passiva
| 78.611 | 69.871 | 59.783 | 63.548 | 65.423 | 58.011 | 60.372 | 60.175 | 62.357 | 57.33 | 60.445 | 64.086 | 63.742 | 67.21 | 62.615 | 63.04 | 66.445 | 60.313 | 71.805 | 79.866 | 85.141 | 79.76 | 115.633 | 125.25 | 133.516 | 129.989 | 127.342 | 125.944 | 130.107 | 111.491 | 165.677 | 177.027 | 201.179 | 184.213 | 174.758 | 173.621 | 217.439 | 206.711 | 231.515 | 239.455 | 266.313 | 237.769 | 266.999 | 259.885 | 291.747 | 265.142 | 283.288 | 102.186 | 108.041 | 97.473 | 106.332 | 110.934 | 128.564 | 104.616 | 109.803 | 117.571 | 128.618 | 107.635 | 98.458 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 132.972 | 133.381 | 129.511 | 132.148 | 271.97 | 123.915 | 123.355 | 130.698 | 277.223 | 280.057 | 280.754 | 279.071 | 114.745 | 115.228 | 110.667 | 115.634 | 120.349 | 0 | 113.34 | 117.079 | 115.01 | 0 | 114.713 | 114.788 | 110.04 | 0 | 112.435 | 119.072 | 121.69 | 0 | 128 | 116.735 | 112.84 | 0 | 121.812 | 125.536 | 103.641 | 0 | 91.702 | 80.981 | 76.952 | 0 | 80.488 | 79.288 | 77.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.715 | 21.697 | 21.681 | 21.672 | 21.672 | 21.672 | 21.672 | 21.672 |
Ingehouden winsten
| 181.814 | 185.335 | 192.295 | 193.405 | 195.591 | 200.85 | 203.026 | 202.191 | 200.844 | 203.678 | 204.375 | 202.692 | 201.299 | 204.89 | 202.31 | 200.922 | 199.911 | 207.28 | 209.015 | 208.315 | 205.13 | 204.553 | 223.345 | 224.677 | 221.681 | 221.67 | 241.922 | 243.39 | 240.014 | 243.581 | 242.491 | 244.406 | 239.261 | 244.36 | 241.149 | 242.143 | 234.53 | 234.126 | 231.589 | 228.23 | 218.195 | 221.379 | 211.787 | 210.538 | 201.11 | 202.27 | 191.195 | 187.651 | 174.609 | 183.71 | 168.274 | 162.61 | 154.323 | 160.185 | 150.402 | 146.159 | 132.146 | 131.814 | 112.908 |
Overige gereserveerde algehele resultaten
| -132.972 | -133.381 | -129.511 | -132.148 | -131.33 | -123.915 | -123.355 | -130.698 | -123.719 | -117.583 | -116.046 | -116.7 | -114.745 | -115.228 | -110.667 | -115.634 | -120.349 | -124.15 | -113.34 | -117.079 | -115.01 | -122.307 | -114.713 | -114.788 | -110.04 | -129.213 | -112.435 | -119.072 | -121.69 | -123.425 | -128 | -116.735 | -112.84 | -124.655 | -121.812 | -125.536 | -103.641 | -120.39 | -91.702 | -80.981 | -76.952 | -122.019 | -80.488 | -79.288 | -77.961 | -118.7 | 0 | 0 | 0 | -72.679 | 0 | 0 | 0 | -117.651 | 0 | 0 | 0 | -97.884 | 0 |
Overige totale aandeelhoudersvermogen
| -78.308 | -78.717 | -74.847 | -77.484 | -217.306 | -69.251 | -68.691 | -76.034 | -222.559 | -225.393 | -226.09 | -224.407 | -60.081 | -60.564 | -56.003 | -60.97 | -65.685 | 57.308 | -58.676 | -62.415 | -60.346 | 63.798 | -60.049 | -60.124 | -55.376 | 83.497 | -57.771 | -64.408 | -67.026 | 51.823 | -73.336 | -62.071 | -58.176 | 71.604 | -67.148 | -70.872 | -48.977 | 74.293 | -37.038 | -26.317 | -22.288 | 96.737 | -25.824 | -24.624 | -23.297 | 101.721 | -16.343 | 208.615 | 195.288 | 280.818 | 197.881 | 195.26 | 213.588 | 330.193 | 205.113 | 205.139 | 190.837 | 285.707 | 170.719 |
Totaal eigen vermogen van aandeelhouders
| 125.221 | 128.333 | 139.163 | 137.636 | 140.64 | 153.314 | 156.05 | 147.872 | 153.504 | 162.474 | 164.708 | 162.371 | 162.933 | 166.041 | 168.022 | 161.667 | 155.941 | 162.153 | 172.054 | 167.615 | 166.499 | 167.759 | 185.011 | 186.268 | 188.02 | 197.669 | 205.866 | 200.697 | 194.703 | 193.694 | 190.87 | 204.05 | 202.8 | 213.024 | 195.716 | 192.986 | 207.268 | 209.744 | 216.266 | 223.628 | 217.622 | 217.812 | 207.678 | 207.629 | 199.528 | 207.006 | 196.567 | 417.981 | 391.612 | 413.564 | 387.87 | 379.585 | 389.608 | 394.408 | 377.187 | 372.97 | 344.655 | 341.309 | 305.299 |
Totaal eigen vermogen
| 123.359 | 126.64 | 137.696 | 136.328 | 139.679 | 152.564 | 155.397 | 147.384 | 153.353 | 162.195 | 164.79 | 162.579 | 163.386 | 166.421 | 168.608 | 162.295 | 156.424 | 162.798 | 173.488 | 169.209 | 168.397 | 169.821 | 187.307 | 188.378 | 190.899 | 201.768 | 208.515 | 203.326 | 197.631 | 197.315 | 196.227 | 209.414 | 208.32 | 218.727 | 201.986 | 199.125 | 213.755 | 216.105 | 223.628 | 230.617 | 225.035 | 225.049 | 214.973 | 214.45 | 206.71 | 213.945 | 203.5 | 424.477 | 398.344 | 419.793 | 393.977 | 385.054 | 395.271 | 399.865 | 382.575 | 377.678 | 350.526 | 349.572 | 313.086 |
Totaal passiva en aandeelhoudersvermogen
| 201.97 | 196.511 | 197.479 | 199.876 | 205.102 | 210.575 | 215.769 | 207.559 | 215.71 | 219.525 | 225.235 | 226.665 | 227.128 | 233.631 | 231.223 | 225.335 | 222.869 | 223.111 | 245.293 | 249.075 | 253.538 | 249.581 | 302.94 | 313.628 | 324.415 | 331.757 | 335.857 | 329.27 | 327.738 | 308.806 | 361.904 | 386.441 | 409.499 | 402.94 | 376.744 | 372.746 | 431.194 | 422.816 | 455.143 | 470.072 | 491.348 | 462.818 | 481.972 | 474.335 | 498.457 | 479.087 | 486.788 | 526.663 | 506.385 | 517.266 | 500.309 | 495.988 | 523.835 | 504.481 | 492.378 | 495.249 | 479.144 | 457.207 | 411.544 |