Ka Shui International Holdings Limited
HKEX:0822.HK
0.236 (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 | 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
| 252.985 | 196.319 | 194.464 | 259.694 | 259.694 | 244.153 | 244.153 | 241.467 | 241.467 | 280.683 | 280.683 | 242.893 | 242.893 | 256.686 | 256.686 | 293.583 | 293.583 | 262.252 | 262.252 | 203.777 | 203.777 | 250.606 | 250.606 | 172.178 | 172.178 | 243.994 | 243.994 | 255.44 | 255.44 | 296.008 | 296.008 | 264.87 | 264.87 | 260.529 | 260.529 | 251.633 | 251.633 | 237.019 | 237.019 | 213.211 | 213.211 | 275.233 | 275.233 | 286.497 | 286.497 | 135.243 | 135.243 | 155.739 | 164.691 | 128.519 | 122.532 | 93.609 | 78.171 | 68.953 | 74.94 |
Kortetermijnbeleggingen
| 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 | 2.254 | 0 | 0.614 | 0.614 | 0 | 0 | 48 | 48 | 4.716 | 0 | 0.592 | 0.592 | 0 | 0 | 4.661 | 8.292 | 2.231 | 0 | 0.408 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 252.985 | 196.319 | 194.464 | 259.694 | 259.694 | 244.153 | 244.153 | 241.467 | 241.467 | 280.683 | 280.683 | 242.893 | 242.893 | 256.686 | 256.686 | 293.583 | 293.583 | 262.252 | 262.252 | 203.777 | 203.777 | 250.606 | 250.606 | 172.178 | 172.178 | 243.994 | 243.994 | 255.44 | 255.44 | 296.008 | 296.008 | 264.87 | 264.87 | 260.529 | 260.529 | 253.887 | 251.633 | 237.633 | 237.633 | 213.211 | 213.211 | 323.233 | 323.233 | 291.213 | 286.497 | 135.835 | 135.835 | 155.739 | 164.691 | 133.18 | 130.824 | 95.84 | 78.171 | 69.361 | 74.94 |
Nettovorderingen
| 394.417 | 438.957 | 430.543 | 393.816 | 333.912 | 469.439 | 416.852 | 443.728 | 387.037 | 520.472 | 467.214 | 459.761 | 389.592 | 463.579 | 406.874 | 375.229 | 322.527 | 410.773 | 358.255 | 363.373 | 314.421 | 438.917 | 391.455 | 441.159 | 441.159 | 415.392 | 415.392 | 404.392 | 404.392 | 457.414 | 457.414 | 402.794 | 402.794 | 361.385 | 361.385 | 406.102 | 334.703 | 414.772 | 414.772 | 387.411 | 387.411 | 397.703 | 397.703 | 437.495 | 437.495 | 486.041 | 486.041 | 329.532 | 299.356 | 0 | 171.481 | 131.315 | 127.417 | 95.246 | 107.6 |
Voorraad
| 213.969 | 159.822 | 159.822 | 166.059 | 166.059 | 192.525 | 192.525 | 231.78 | 231.78 | 209.363 | 209.363 | 220.763 | 220.763 | 180.666 | 180.666 | 172.886 | 172.886 | 215.957 | 215.957 | 200.549 | 200.549 | 244.755 | 244.755 | 240.48 | 240.48 | 252.406 | 252.406 | 277.187 | 277.187 | 196.162 | 196.162 | 177.813 | 177.813 | 173.924 | 173.924 | 191.393 | 191.393 | 200.572 | 200.572 | 150.697 | 150.697 | 142.546 | 142.546 | 240.716 | 240.716 | 253.675 | 253.675 | 183.633 | 197.282 | 204.848 | 182.757 | 125.911 | 130.533 | 116.24 | 125.116 |
Overige vlottende activa
| 58.597 | 42.077 | 52.346 | 0.055 | 59.959 | 0.054 | 52.641 | 0.055 | 56.746 | 0.054 | 53.312 | 0.087 | 70.256 | 0.09 | 56.795 | 0.111 | 52.813 | 0.111 | 52.629 | 0.111 | 49.063 | 0.111 | 47.573 | 507.239 | 66.08 | 488.171 | 72.779 | 490.635 | 86.243 | 529.784 | 72.37 | 599.285 | 196.491 | 438.048 | 76.663 | 0.194 | 73.847 | 519.852 | 105.694 | 456.341 | 68.93 | 473.578 | 123.875 | 495.476 | 62.697 | 544.573 | 59.124 | 2.454 | 14.742 | 207.252 | 2.232 | 2.879 | 3.83 | 6.259 | 5.4 |
Totaal vlottende activa
| 919.968 | 837.175 | 837.175 | 819.624 | 819.624 | 906.171 | 906.171 | 917.03 | 917.03 | 1,010.572 | 1,010.572 | 923.504 | 923.504 | 901.021 | 901.021 | 841.809 | 841.809 | 889.093 | 889.093 | 767.81 | 767.81 | 934.389 | 934.389 | 919.897 | 919.897 | 984.571 | 984.571 | 1,023.262 | 1,023.262 | 1,021.954 | 1,021.954 | 1,041.968 | 1,041.968 | 872.501 | 872.501 | 851.576 | 851.576 | 958.057 | 958.057 | 820.249 | 820.249 | 939.357 | 939.357 | 1,027.405 | 1,027.405 | 934.083 | 934.083 | 671.358 | 676.071 | 545.28 | 487.294 | 355.945 | 339.951 | 287.106 | 313.056 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 782.884 | 772.207 | 772.207 | 768.371 | 735.404 | 783.526 | 763.34 | 798.021 | 778.452 | 805.866 | 792.455 | 772.234 | 755.555 | 786.494 | 768.03 | 709.624 | 702.634 | 736.473 | 728.579 | 755.052 | 747.414 | 774.442 | 766.155 | 766.311 | 749.121 | 781.161 | 770.592 | 816.025 | 806.965 | 841.024 | 834.389 | 735.376 | 728.485 | 906.101 | 899.035 | 864.789 | 853.199 | 857.597 | 850.414 | 780.438 | 742.197 | 742.893 | 732.377 | 686.482 | 674.723 | 661.876 | 655.383 | 579.772 | 547.081 | 457.67 | 436.939 | 368.252 | 355.626 | 339.098 | 323.326 |
Goodwill
| 2.654 | 2.654 | 2.654 | 2.654 | 2.654 | 2.654 | 2.654 | 2.654 | 2.654 | 2.654 | 2.654 | 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 | 1.63 | 1.63 | 1.63 | 1.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 29.964 | 31.249 | 31.249 | 3.879 | 3.879 | 4.1 | 4.1 | 4.321 | 4.321 | 4.553 | 4.553 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 13.126 | 13.126 | 14.326 | 14.326 | 15.528 | 15.528 | 16.728 | 16.728 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 |
Goodwill en immateriële activa
| 2.654 | 33.903 | 33.903 | 6.533 | 6.533 | 6.754 | 6.754 | 6.975 | 6.975 | 7.207 | 7.207 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 13.126 | 13.126 | 14.326 | 14.326 | 17.158 | 17.158 | 18.358 | 18.358 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 | 0.718 |
Langetermijnbeleggingen
| 56.596 | 59.117 | 59.117 | 19.866 | 19.866 | 9.845 | 9.845 | 8.177 | 8.177 | 8.949 | 8.949 | 8.551 | 8.551 | 8.691 | 8.691 | 8.273 | 8.273 | 8.953 | 8.953 | 9.561 | 9.561 | 9.931 | 9.931 | 4.152 | 4.152 | 1.336 | 1.336 | 1.09 | 1.09 | 1.678 | 1.678 | 3.498 | 3.498 | -19.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 4.21 | 4.255 | 0 | 4.302 | 0 | 4.364 | 0 | 0.096 | 0 | 0.099 | 0 | 0.121 | 0 | 0.121 | 0 | 0.146 | 0 | 0.149 | 0 | 0.215 | 0 | 0.215 | 0 | 0.264 | 0 | 0.31 | 0 | 0.335 | 0 | 0.373 | 0 | 3.768 | 0 | 12.282 | 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
| 30.682 | 13.834 | 18.089 | 0 | 37.269 | 0 | 24.55 | 0 | 19.665 | 0 | 13.51 | 0 | 16.8 | 0 | 18.585 | 0 | 7.136 | 0 | 8.043 | 0 | 7.853 | 0 | 8.502 | 0 | 17.454 | 0 | 10.879 | 0 | 9.395 | 0 | 7.008 | 0 | 10.659 | 19.348 | 19.348 | 0 | 11.59 | 0 | 7.183 | 0 | 38.241 | 0 | 10.516 | 0 | 11.759 | 0 | -656.101 | 0 | 5.8 | 0 | 7.097 | 48.223 | 66.919 | 63.633 | 73.185 |
Totaal niet-vlottende activa
| 877.026 | 883.316 | 883.316 | 799.072 | 799.072 | 804.489 | 804.489 | 813.269 | 813.269 | 822.121 | 822.121 | 781.624 | 781.624 | 796.024 | 796.024 | 718.761 | 718.761 | 746.293 | 746.293 | 765.546 | 765.546 | 785.306 | 785.306 | 771.445 | 771.445 | 783.525 | 783.525 | 818.168 | 818.168 | 843.793 | 843.793 | 743.36 | 743.36 | 919.101 | 919.101 | 877.915 | 877.915 | 871.923 | 871.923 | 797.596 | 797.596 | 761.251 | 761.251 | 687.2 | 687.2 | 662.594 | 656.101 | 580.49 | 553.599 | 458.388 | 444.754 | 417.193 | 423.263 | 403.449 | 397.229 |
Totaal activa
| 1,796.994 | 1,720.491 | 1,720.491 | 1,618.696 | 1,618.696 | 1,710.66 | 1,710.66 | 1,730.299 | 1,730.299 | 1,832.693 | 1,832.693 | 1,705.128 | 1,705.128 | 1,697.045 | 1,697.045 | 1,560.57 | 1,560.57 | 1,635.386 | 1,635.386 | 1,533.356 | 1,533.356 | 1,719.695 | 1,719.695 | 1,691.342 | 1,691.342 | 1,768.096 | 1,768.096 | 1,841.43 | 1,841.43 | 1,865.747 | 1,865.747 | 1,785.328 | 1,785.328 | 1,791.602 | 1,791.602 | 1,729.491 | 1,729.491 | 1,829.98 | 1,829.98 | 1,617.845 | 1,617.845 | 1,700.608 | 1,700.608 | 1,714.605 | 1,714.605 | 1,596.677 | 1,596.677 | 1,251.848 | 1,229.67 | 1,003.668 | 932.048 | 773.138 | 763.214 | 690.555 | 710.285 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 214.538 | 214.513 | 214.513 | 161.74 | 161.74 | 184.897 | 184.975 | 201.637 | 201.658 | 209.935 | 210.056 | 211.611 | 211.611 | 189.319 | 189.319 | 152.995 | 154.287 | 209.014 | 210.319 | 184.941 | 185.558 | 264.032 | 267.289 | 273.573 | 273.573 | 367.394 | 371.859 | 315.562 | 315.562 | 313.088 | 315.108 | 255.949 | 255.949 | 225.906 | 227.801 | 190.732 | 191.47 | 271.99 | 272.889 | 202.686 | 203.565 | 219.14 | 220.916 | 252.489 | 254.73 | 320.043 | 323.471 | 175.942 | 154.358 | 108.693 | 127.685 | 57.319 | 61.682 | 51.723 | 54.098 |
Kortlopende schulden
| 211.893 | 77.731 | 63.333 | 66.21 | 55.346 | 80.642 | 69.77 | 97.736 | 86.844 | 141.752 | 136.344 | 89.298 | 83.414 | 115.991 | 108.299 | 137.052 | 132.143 | 207.213 | 201.532 | 208.887 | 204.955 | 242.854 | 242.854 | 317.767 | 317.767 | 326.611 | 326.611 | 372.056 | 372.056 | 458.708 | 458.708 | 618.649 | 618.649 | 422.536 | 422.536 | 386.898 | 387.012 | 521.97 | 523.83 | 488.539 | 488.351 | 497.506 | 496.176 | 497.274 | 494.215 | 329.553 | 0 | 253.279 | 263.885 | 219.229 | 136.804 | 62.983 | 63.621 | 23.91 | 47.909 |
Belastingschulden
| 0.488 | 0.95 | 0 | 2.813 | 0 | 4.475 | 0 | 24.463 | 0 | 22.936 | 0 | 23.012 | 0 | 13.374 | 0 | 26.056 | 0 | 35.807 | 0 | 22.484 | 0 | 44.118 | 0 | 33.969 | 0 | 31.253 | 0 | 27.519 | 0 | 27.537 | 0 | 22.859 | 0 | 24.585 | 0 | 23.217 | 0 | 30.969 | 0 | 22.346 | 0 | 24.608 | 0 | 28.27 | 0 | 27.537 | 0 | 13.58 | 8.085 | 10.641 | 9.615 | 1.632 | 6.932 | 3.531 | 0.466 |
Uitgestelde opbrengsten
| 17.453 | 8.015 | 0 | 13.435 | 0 | 8.611 | 0 | 9.869 | 0 | 138.198 | 0 | 135.961 | 0 | 127.839 | 0 | 114.781 | 0 | 120.689 | 0 | 109.459 | 0 | 144.159 | 0 | 99.328 | 0 | 119.404 | 0 | 115.032 | 0 | 117.557 | 0 | 144.708 | 0 | 169.097 | 0 | 99.824 | 0 | 130.114 | 0 | 95.666 | 0 | 103.857 | 0 | 103.133 | 0 | 104.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 101.966 | 98.612 | 121.025 | 97.207 | 121.506 | 98.592 | 117.997 | 119.166 | 139.906 | 0.241 | 143.726 | 0.24 | 142.085 | 0.24 | 135.771 | 0.241 | 118.639 | 0.241 | 125.306 | 0.241 | 113.015 | 0.241 | 141.143 | 13.769 | 113.097 | 12.615 | 127.554 | 83.765 | 198.797 | 41.519 | 157.056 | 9.788 | 154.496 | 0.33 | 167.532 | 9.758 | 108.73 | 0.508 | 127.863 | 2.756 | 97.731 | 2.243 | 105.654 | 4.354 | 108.305 | 4.584 | 435.646 | 73.261 | 62.4 | 60.279 | 61.733 | 40.763 | 44.824 | 32.1 | 33.225 |
Totaal kortlopende verplichtingen
| 545.85 | 398.871 | 398.871 | 338.592 | 338.592 | 372.742 | 372.742 | 428.408 | 428.408 | 490.126 | 490.126 | 437.11 | 437.11 | 433.389 | 433.389 | 405.069 | 405.069 | 537.157 | 537.157 | 503.528 | 503.528 | 651.286 | 651.286 | 704.437 | 704.437 | 826.024 | 826.024 | 886.415 | 886.415 | 930.872 | 930.872 | 1,029.094 | 1,029.094 | 817.869 | 817.869 | 687.212 | 687.212 | 924.582 | 924.582 | 789.647 | 789.647 | 822.746 | 822.746 | 857.25 | 857.25 | 759.117 | 759.117 | 502.482 | 480.643 | 388.201 | 326.222 | 161.065 | 170.127 | 107.733 | 135.232 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 27.227 | 27.227 | 8.733 | 8.733 | 13.633 | 13.633 | 15.082 | 15.082 | 16.885 | 16.885 | 37.438 | 37.438 | 55.545 | 55.545 | 93.802 | 93.802 | 63.422 | 63.422 | 55.146 | 55.146 | 81.848 | 81.848 | 80.153 | 80.153 | 41.667 | 41.667 | 119.403 | 119.403 | 107.244 | 107.244 | 9.375 | 9.375 | 181.051 | 181.051 | 185.451 | 185.451 | 28 | 28 | 50 | 50 | 0 | 0 | 0.189 | 0.189 | 1.33 | 0 | 3.574 | 5.305 | 0 | 0 | 45.026 | 35.795 | 30.274 | 33.805 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -1.185 | 0 | -0.971 | 0 | -0.971 | 0 | -0.803 | 0 | -0.803 | 0 | -28.803 | 0 | -28.803 | 0 | -34.915 | 0 | -26.852 | 0 | -28.873 | 0 | -28.701 | 0 | -33.6 | 0 | -33.762 | 0 | -40.621 | 0 | -56.124 | 0 | -34.655 | 0 | 432.143 | 0 | -27.459 | 0 | -27.855 | 0 | -23.961 | 0 | 0 | 0 | -20.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 38.597 | 39.796 | 0 | 33.535 | 0 | 34.009 | 0 | 30.531 | 0 | 31.28 | 0 | 28.803 | 0 | 28.803 | 0 | 34.915 | 0 | 26.852 | 0 | 28.873 | 0 | 28.701 | 0 | 33.6 | 0 | 33.762 | 0 | 40.621 | 0 | 56.124 | 0 | 34.655 | 0 | 35.248 | 0 | 27.459 | 0 | 27.855 | 0 | 23.961 | 0 | 24.299 | 0 | 20.769 | 0 | 20.456 | 0 | 19.248 | 19.266 | 0 | 2.388 | 1.608 | 1.608 | 1.608 | 1.608 |
Overige niet-vlottende verplichtingen
| 22.177 | 1.185 | 39.796 | 0.971 | 33.535 | 0.971 | 34.009 | 0.803 | 30.531 | 0.803 | 31.28 | 28.803 | 28.803 | 28.803 | 28.803 | 34.915 | 34.915 | 26.852 | 26.852 | 28.873 | 28.873 | 28.701 | 28.701 | 33.6 | 33.6 | 33.762 | 33.762 | 40.621 | 40.621 | 56.124 | 56.124 | 34.655 | 34.655 | -406.209 | 61.182 | 27.459 | 27.459 | 27.855 | 27.855 | 23.961 | 23.961 | 0 | 0 | 20.769 | 20.769 | 0 | 0 | 0 | 0 | 2.388 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 60.774 | 67.023 | 67.023 | 42.268 | 42.268 | 47.642 | 47.642 | 45.613 | 45.613 | 48.165 | 48.165 | 66.241 | 66.241 | 84.348 | 84.348 | 128.717 | 128.717 | 90.274 | 90.274 | 84.019 | 84.019 | 110.549 | 110.549 | 113.753 | 113.753 | 75.429 | 75.429 | 160.024 | 160.024 | 163.368 | 163.368 | 44.03 | 44.03 | 242.233 | 242.233 | 212.91 | 212.91 | 55.855 | 55.855 | 73.961 | 73.961 | 24.299 | 0 | 20.958 | 20.958 | 21.786 | 0 | 22.822 | 24.571 | 2.388 | 2.388 | 46.634 | 37.403 | 31.882 | 35.413 |
Totaal passiva
| 606.624 | 465.894 | 465.894 | 380.86 | 380.86 | 420.384 | 420.384 | 474.021 | 474.021 | 538.291 | 538.291 | 503.351 | 503.351 | 517.737 | 517.737 | 533.786 | 533.786 | 627.431 | 627.431 | 587.547 | 587.547 | 761.835 | 761.835 | 818.19 | 818.19 | 901.453 | 901.453 | 1,046.439 | 1,046.439 | 1,094.24 | 1,094.24 | 1,073.124 | 1,073.124 | 1,060.102 | 1,060.102 | 900.122 | 900.122 | 980.437 | 980.437 | 863.608 | 863.608 | 847.045 | 822.746 | 878.208 | 878.208 | 780.903 | 780.903 | 525.304 | 505.214 | 390.589 | 328.61 | 207.699 | 207.53 | 139.615 | 170.645 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 110.418 | 0 | 32.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.181 | 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
| 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.376 | 89.372 | 89.372 | 89.345 | 89.345 | 89.342 | 89.342 | 89.044 | 89.044 | 88.886 | 88.811 | 162.901 | 88.263 | 88.128 | 88 | 88 | 88 |
Ingehouden winsten
| 706.756 | 754.963 | 793.2 | 771.353 | 799.659 | 806.926 | 845.163 | 756.453 | 791.502 | 764.764 | 799.813 | 696.203 | 729.138 | 671.489 | 704.424 | 632.125 | 642.114 | 608.905 | 608.963 | 534.68 | 534.738 | 551.482 | 551.54 | 446.151 | 446.209 | 428.796 | 428.854 | 323.802 | 348.954 | 311.511 | 336.663 | 272.17 | 279.893 | 276.256 | 283.979 | 339.638 | 347.361 | 353.37 | 361.093 | 264.23 | 271.953 | 340.483 | 349.084 | 373.68 | 382.276 | 378.221 | 385.926 | 0 | 0 | 267.409 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -16.906 | -4.451 | 157.106 | -32.354 | 134.891 | -22.967 | 144.278 | 16.397 | 160.734 | 41.903 | 186.24 | 21.643 | 164.571 | 22.612 | 165.54 | -63.507 | 75.796 | -687.125 | 89.602 | -32.181 | 99.557 | -622.988 | 94.691 | 116.994 | 116.994 | -609.933 | 128.442 | 142.881 | 142.881 | -547.664 | 132.49 | 138.285 | 138.285 | -494.238 | 150.926 | 155.996 | 155.996 | -446.471 | 162.869 | 147.308 | 147.308 | -376.857 | 161.481 | 150.378 | 150.378 | -323.369 | 0 | 0 | -264.582 | 0 | -208.157 | 0 | -153.376 | 0 | -116.741 |
Overige totale aandeelhoudersvermogen
| 404.444 | 294.026 | 204.65 | 367.847 | 204.65 | 410.132 | 204.65 | 384.036 | 204.65 | 384.036 | 204.65 | 380.513 | 204.65 | 380.513 | 204.65 | 353.942 | 204.65 | 981.435 | 204.65 | 304.265 | 204.65 | 922.387 | 204.65 | 204.708 | 204.65 | 943.083 | 204.65 | 229.802 | 204.65 | 909.956 | 204.65 | 212.373 | 204.65 | 857.537 | 204.65 | 212.373 | 204.65 | 821.713 | 204.65 | 212.353 | 204.63 | 751.277 | 204.338 | 212.918 | 204.322 | 671.878 | 340.804 | 637.658 | 900.227 | 182.769 | 723.332 | 477.311 | 621.06 | 462.94 | 568.381 |
Totaal eigen vermogen van aandeelhouders
| 1,183.67 | 1,244.332 | 1,244.332 | 1,228.576 | 1,228.576 | 1,283.467 | 1,283.467 | 1,246.262 | 1,246.262 | 1,280.079 | 1,280.079 | 1,187.735 | 1,187.735 | 1,163.99 | 1,163.99 | 1,011.936 | 1,011.936 | 992.591 | 992.591 | 928.321 | 928.321 | 940.257 | 940.257 | 857.229 | 857.229 | 851.322 | 851.322 | 785.861 | 785.861 | 763.179 | 763.179 | 712.204 | 712.204 | 728.931 | 728.931 | 797.383 | 797.383 | 817.988 | 817.988 | 713.263 | 713.263 | 804.248 | 804.248 | 826.318 | 826.318 | 815.774 | 815.774 | 726.544 | 724.456 | 613.079 | 603.438 | 565.439 | 555.684 | 550.94 | 539.64 |
Totaal eigen vermogen
| 1,190.37 | 1,254.597 | 1,254.597 | 1,237.836 | 1,237.836 | 1,290.276 | 1,290.276 | 1,256.278 | 1,256.278 | 1,294.402 | 1,294.402 | 1,201.777 | 1,201.777 | 1,179.308 | 1,179.308 | 1,026.784 | 1,026.784 | 1,007.955 | 1,007.955 | 945.809 | 945.809 | 957.86 | 957.86 | 873.152 | 873.152 | 866.643 | 866.643 | 794.991 | 794.991 | 771.507 | 771.507 | 712.204 | 712.204 | 731.5 | 731.5 | 829.369 | 829.369 | 849.543 | 849.543 | 754.237 | 754.237 | 853.563 | 853.563 | 836.397 | 836.397 | 815.774 | 815.774 | 726.544 | 724.456 | 613.079 | 603.438 | 565.439 | 555.684 | 550.94 | 539.64 |
Totaal passiva en aandeelhoudersvermogen
| 1,796.994 | 1,720.491 | 1,720.491 | 1,618.696 | 1,618.696 | 1,710.66 | 1,710.66 | 1,730.299 | 1,730.299 | 1,832.693 | 1,832.693 | 1,705.128 | 1,705.128 | 1,697.045 | 1,697.045 | 1,560.57 | 1,560.57 | 1,635.386 | 1,635.386 | 1,533.356 | 1,533.356 | 1,719.695 | 1,719.695 | 1,691.342 | 1,691.342 | 1,768.096 | 1,768.096 | 1,841.43 | 1,841.43 | 1,865.747 | 1,865.747 | 1,785.328 | 1,785.328 | 1,791.602 | 1,791.602 | 1,729.491 | 1,729.491 | 1,829.98 | 1,829.98 | 1,617.845 | 1,617.845 | 1,700.608 | 1,676.309 | 1,714.605 | 1,714.605 | 1,596.677 | 1,596.677 | 1,251.848 | 1,229.67 | 1,003.668 | 932.048 | 773.138 | 763.214 | 690.555 | 710.285 |