Willas-Array Electronics (Holdings) Limited
HKEX:0854.HK
3.26 (HKD) • At close September 27, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 68.851 | 68.851 | 58 | 58 | 317.23 | 317.23 | 363.17 | 363.17 | 327.673 | 327.673 | 399.405 | 399.405 | 216.923 | 271.363 | 249.177 | 213.754 | 264.839 | 239.63 | 231.465 | 294.856 | 297.498 | 296.209 | -335.127 | 327.05 | 327.05 | 388.042 | 388.042 | 331.255 | 331.255 | 390.677 | 390.677 | 482.601 | 482.601 | 398.225 | 398.225 | 307.37 | 305.955 | 239.805 | 239.805 | 218.977 | 218.977 | 380.838 | 380.838 | 390.395 | 390.395 | 432.898 | 432.898 | 333.258 | 413.838 | 417.068 | 441.381 | 410.05 |
Kortetermijnbeleggingen
| 2.792 | 2.792 | 0 | 0 | 1.662 | 1.662 | 0 | 0 | 1.622 | 1.622 | 0 | 0 | 3.431 | 0 | 0 | 0 | 1.621 | 0 | 0 | 0 | 4.673 | 0 | 670.254 | 0.049 | 8.077 | -2.353 | 0 | 2.581 | 2.581 | 0 | 0 | 1.574 | 1.574 | 0 | 0 | 0.02 | 1.415 | 0 | 0 | 4.523 | 4.523 | 0 | 0 | 0.136 | 6.067 | 0 | 0 | 0 | 0 | 2.905 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 71.643 | 71.643 | 58 | 58 | 317.23 | 318.892 | 363.17 | 363.17 | 327.673 | 329.295 | 399.405 | 399.405 | 216.923 | 271.363 | 249.177 | 213.754 | 264.839 | 239.63 | 231.465 | 294.856 | 297.498 | 296.209 | 335.127 | 327.05 | 335.127 | 388.042 | 388.042 | 331.255 | 333.836 | 390.677 | 390.677 | 482.601 | 484.175 | 398.225 | 398.225 | 307.39 | 307.37 | 239.805 | 239.805 | 218.977 | 223.5 | 380.838 | 380.838 | 390.395 | 396.462 | 432.898 | 432.898 | 333.258 | 413.838 | 419.973 | 441.381 | 410.05 |
Nettovorderingen
| 816.675 | 816.675 | 797.737 | 797.737 | 806.043 | 806.043 | 916.577 | 916.577 | 862.816 | 862.816 | 842.073 | 842.073 | 848.735 | 952.569 | 846.376 | 738.943 | 660.912 | 824.88 | 858.444 | 826.553 | 768.428 | 1,003.611 | 0 | 955.926 | 955.926 | 1,047.994 | 1,047.994 | 766 | 766 | 805.323 | 805.323 | 580.895 | 580.895 | 645.168 | 645.168 | 573.421 | 573.421 | 688.902 | 688.902 | 602.266 | 602.266 | 601.608 | 601.608 | 503.125 | 503.125 | 578.765 | 578.765 | 0 | 611.125 | 0 | 685.352 | 559.922 |
Voorraad
| 707.663 | 707.663 | 605.855 | 605.855 | 586.266 | 586.266 | 466.982 | 466.982 | 360.393 | 360.393 | 213.295 | 213.295 | 259.783 | 177.129 | 311.955 | 384.429 | 375.13 | 395.83 | 437.198 | 629.61 | 689.898 | 791.145 | 0 | 690.95 | 690.95 | 579.193 | 579.193 | 591.741 | 591.741 | 532.515 | 532.515 | 535.547 | 535.547 | 514.584 | 514.584 | 515.274 | 515.274 | 509.201 | 509.201 | 440.067 | 440.067 | 455.593 | 455.593 | 353.561 | 353.561 | 416.887 | 416.887 | 346.661 | 537.105 | 476.448 | 522.18 | 468.839 |
Overige vlottende activa
| 13.761 | 13.761 | 13.66 | 13.66 | 11.815 | 11.815 | 19.994 | 19.994 | 12.108 | 12.108 | 12.906 | 12.906 | 8.595 | 8.849 | 8.133 | 11.314 | 19.556 | 16.769 | 16.678 | 15.025 | 22.403 | 13.379 | 0 | 3.016 | 3.016 | 9.243 | 9.243 | 6.407 | 6.407 | 14.107 | 14.107 | 9.479 | 9.479 | 15.334 | 15.334 | 10.263 | 10.263 | 16.632 | 16.632 | 11.117 | 11.117 | 17.775 | 17.775 | 521.678 | 12.622 | 593.419 | 14.654 | 544.213 | 619.206 | 625.688 | 685.739 | 560.092 |
Totaal vlottende activa
| 1,609.742 | 1,609.742 | 1,475.252 | 1,475.252 | 1,723.016 | 1,723.016 | 1,766.723 | 1,766.723 | 1,564.612 | 1,564.612 | 1,467.679 | 1,467.679 | 1,334.036 | 1,409.91 | 1,415.641 | 1,348.44 | 1,322.183 | 1,477.109 | 1,543.785 | 1,766.044 | 1,782.76 | 2,104.344 | 335.127 | 1,985.019 | 1,985.019 | 2,024.472 | 2,024.472 | 1,697.984 | 1,697.984 | 1,742.622 | 1,742.622 | 1,610.096 | 1,610.096 | 1,573.311 | 1,573.311 | 1,406.328 | 1,406.328 | 1,454.54 | 1,454.54 | 1,276.95 | 1,276.95 | 1,455.814 | 1,455.814 | 1,265.77 | 1,265.77 | 1,443.204 | 1,443.204 | 1,224.132 | 1,570.149 | 1,522.109 | 1,649.3 | 1,439.073 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 244.731 | 244.742 | 258.813 | 258.813 | 277.277 | 277.277 | 273.102 | 273.102 | 300.386 | 300.386 | 285.81 | 285.81 | 288.343 | 283.889 | 269.291 | 268.922 | 273.8 | 276.386 | 280.905 | 288.917 | 279.355 | 255.452 | 0 | 267.864 | 267.864 | 234.921 | 234.921 | 232.774 | 232.774 | 241.82 | 241.82 | 251.867 | 251.867 | 260.934 | 260.934 | 272.711 | 272.711 | 156.217 | 156.217 | 157.128 | 157.128 | 160.494 | 160.494 | 162.278 | 162.278 | 165.827 | 165.827 | 172.288 | 176.069 | 166.38 | 159.917 | 79.171 |
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 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.541 | 0.544 | 2.001 | 0 | 0.556 | 0 | 0 | 0 | 0.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | -2.001 | 0 | 12.989 | 0 | 12.103 | 0 | 12.409 | 0 | 11.726 | 0 | -11.89 | -2.001 | -2.001 | -2.001 | -2.001 | -2.001 | -2.001 | 0.541 | 0.544 | 2.001 | 0 | 0.556 | 0 | -4.517 | 0 | 0.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 11.89 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 18.271 | 16.514 | 2.001 | 0 | 5.549 | 2.001 | 4.354 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 46.276 | 46.276 | 84.479 | 84.499 | 88.925 | 88.925 | 61.173 | 61.173 | 58.121 | 58.121 | 51.81 | 51.81 | 10.754 | 10.754 | 0 | 0 | -0.904 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0.487 | 0 | 0.505 | 0 | 0.504 | 0 | 0.503 | 0 | 0.619 | 0 | 0.624 | 1.978 | 1.975 | 1.98 | 1.982 | 1.982 | 1.978 | 2.091 | 1.972 | 0.089 | 0 | 0.084 | 0 | 0.163 | 0 | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.934 | 0 | 3.199 | 2.664 |
Overige niet-vlottende activa
| 13.337 | 13.338 | 14.299 | 12.785 | 2.001 | 15.495 | 2.001 | 14.608 | 2.001 | 14.913 | 2.001 | 14.346 | 17.782 | 28.182 | 26.225 | 25.652 | 28.085 | 28.575 | 28.39 | 2.001 | 2.001 | 12.716 | -335.127 | 2.001 | 6.189 | 5.265 | 3.264 | 2.595 | 3.332 | 2.338 | 2.338 | 2.663 | 2.663 | 2.393 | 2.393 | 2.152 | 2.132 | 1.252 | 1.252 | 1.373 | 1.373 | 4.027 | 4.027 | 2.561 | 2.561 | 4.701 | -176.581 | 14.562 | 12.408 | 16.166 | 12.842 | 18.5 |
Totaal niet-vlottende activa
| 260.069 | 260.081 | 273.599 | 273.599 | 294.773 | 294.773 | 289.711 | 289.711 | 317.3 | 317.3 | 302.157 | 302.157 | 306.749 | 314.049 | 297.491 | 296.554 | 303.867 | 306.943 | 311.273 | 311.821 | 300.386 | 272.259 | -335.127 | 276.054 | 276.054 | 240.186 | 240.186 | 238.107 | 238.107 | 246.159 | 246.159 | 256.531 | 256.531 | 309.603 | 309.603 | 359.342 | 359.342 | 246.394 | 246.394 | 219.674 | 219.674 | 222.642 | 222.642 | 216.649 | 216.649 | 181.282 | 176.581 | 186.85 | 191.411 | 181.642 | 175.958 | 100.335 |
Totaal activa
| 1,869.823 | 1,869.823 | 1,748.851 | 1,748.851 | 2,017.789 | 2,017.789 | 2,056.434 | 2,056.434 | 1,881.912 | 1,881.912 | 1,769.836 | 1,769.836 | 1,640.785 | 1,723.959 | 1,713.132 | 1,644.994 | 1,626.05 | 1,784.052 | 1,855.058 | 2,077.865 | 2,083.146 | 2,376.603 | 0 | 2,261.073 | 2,261.073 | 2,264.658 | 2,264.658 | 1,936.091 | 1,936.091 | 1,988.781 | 1,988.781 | 1,866.627 | 1,866.627 | 1,882.914 | 1,882.914 | 1,765.67 | 1,765.67 | 1,700.934 | 1,700.934 | 1,496.624 | 1,496.624 | 1,678.456 | 1,678.456 | 1,482.419 | 1,482.419 | 1,624.486 | 1,624.486 | 1,410.982 | 1,761.56 | 1,703.751 | 1,825.258 | 1,539.408 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 735.772 | 735.772 | 437.23 | 437.23 | 385.665 | 385.665 | 424.803 | 424.803 | 389.528 | 389.528 | 366.924 | 366.924 | 349.349 | 475.595 | 401.769 | 305.98 | 305.928 | 336.278 | 324.612 | 363.149 | 310.863 | 345.955 | 0 | 397.467 | 397.467 | 501.12 | 501.12 | 418.615 | 418.615 | 417.863 | 417.863 | 366.062 | 366.062 | 298.205 | 298.205 | 347.44 | 347.44 | 318.308 | 318.308 | 339.535 | 339.535 | 339.117 | 339.117 | 283.066 | 295.4 | 308.646 | 308.646 | 307.093 | 354.624 | 373.918 | 469.262 | 396.13 |
Kortlopende schulden
| 567.81 | 567.81 | 668.306 | 668.306 | 866.687 | 866.687 | 862.095 | 862.095 | 618.781 | 618.781 | 596.182 | 596.182 | 497.654 | 489.482 | 627.344 | 692.303 | 682.802 | 787.96 | 862.113 | 1,003.855 | 1,017.297 | 1,266.497 | 0 | 1,038.291 | 1,049.721 | 1,056.207 | 1,056.207 | 877.908 | 877.908 | 897.975 | 897.975 | 882.667 | 882.667 | 923.022 | 923.022 | 696.076 | 696.076 | 786.767 | 786.767 | 553.105 | 553.105 | 716.324 | 727.09 | 589.773 | 589.773 | 670.005 | 0 | 434.871 | 762.814 | 721.077 | 714.222 | 605.211 |
Belastingschulden
| 0.784 | 0 | 0.19 | 0 | 0.903 | 0 | 4.229 | 0 | 13.049 | 0 | 8.076 | 0 | 14.63 | 5.25 | 0.825 | 0.755 | 6.531 | 0.202 | 0.737 | 1.891 | 8.848 | 9.935 | 0 | 11.43 | 0 | 9.677 | 0 | 1.916 | 0 | 6.269 | 0 | 3.608 | 0 | 8.389 | 0 | 3.788 | 0 | 7.359 | 0 | 7.074 | 0 | 10.766 | 0 | 4.548 | 0 | 6.318 | 0 | 1.794 | 8.605 | 6.031 | 17.994 | 7.937 |
Uitgestelde opbrengsten
| 0 | 0 | 2.503 | 0 | -866.687 | 0 | -862.095 | 0 | -618.781 | 0 | -596.182 | 0 | 14.63 | 5.25 | 0.825 | 0.755 | 6.531 | 0.202 | 0.737 | 1.891 | 8.848 | 56.111 | 0 | 11.43 | 0 | 9.677 | 0 | 1.916 | 0 | 6.269 | 0 | 3.608 | 0 | 8.389 | 0 | 3.788 | 0 | 7.359 | 0 | 7.074 | 0 | 10.766 | 0 | 4.548 | 0 | 6.318 | 0 | 1.794 | 67.22 | 6.031 | 79.431 | 60.396 |
Overige kortlopende verplichtingen
| 36.907 | 37.691 | 34.309 | 39.505 | 39.675 | 40.578 | 40.907 | 45.136 | 43.822 | 56.871 | 46.923 | 54.999 | 40.285 | 37.497 | 33.271 | 17.171 | 20.106 | 28.698 | 31.919 | 24.702 | 29.151 | -6.191 | 0 | 44.073 | 66.933 | 48.825 | 58.502 | 36.515 | 38.431 | 82.461 | 88.73 | 37.125 | 40.733 | 40.12 | 48.509 | 35.014 | 38.802 | 43.208 | 50.567 | 39.35 | 46.424 | 35.945 | 57.477 | 50.56 | 42.774 | 60.175 | 736.498 | 57.442 | 58.733 | 61.036 | 61.494 | 56.9 |
Totaal kortlopende verplichtingen
| 1,341.273 | 1,341.273 | 1,145.041 | 1,145.041 | 1,292.93 | 1,292.93 | 1,332.034 | 1,332.034 | 1,065.18 | 1,065.18 | 1,018.105 | 1,018.105 | 910.764 | 1,023.838 | 1,074.412 | 1,032.458 | 1,020.218 | 1,164.312 | 1,230.5 | 1,402.802 | 1,383.855 | 1,672.307 | 0 | 1,514.121 | 1,514.121 | 1,615.829 | 1,615.829 | 1,334.954 | 1,334.954 | 1,404.568 | 1,404.568 | 1,289.462 | 1,289.462 | 1,269.736 | 1,269.736 | 1,082.318 | 1,082.318 | 1,155.642 | 1,155.642 | 939.064 | 939.064 | 1,123.684 | 1,123.684 | 927.947 | 927.947 | 1,045.144 | 1,045.144 | 801.2 | 1,184.776 | 1,162.062 | 1,262.972 | 1,066.178 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1.64 | 1.64 | 2.605 | 2.605 | 4.09 | 4.09 | 5.098 | 5.098 | 8.012 | 8.012 | 10.531 | 10.531 | 11.268 | 12.303 | 0.979 | 1.321 | 1.861 | 4.41 | 7.142 | 8.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.389 | 2.389 | 45.5 | 48.692 | 65.5 | 45 | 55 | 115.301 | 53.15 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -26.665 | 0 | -30.153 | 0 | -34.827 | 0 | -38.154 | 0 | -33.028 | 0 | -31.652 | 0 | 0 | 0 | 0 | -31.567 | -31.723 | -27.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 24.335 | 0 | 26.665 | 0 | 30.153 | 0 | 34.827 | 0 | 38.154 | 0 | 33.028 | 0 | 31.652 | 33.287 | 31.944 | 30.963 | 31.086 | 31.567 | 31.723 | 27.716 | 28.671 | 30.083 | 0 | 30.894 | 0 | 23.59 | 0 | 23.005 | 0 | 23.791 | 0 | 24.952 | 0 | 24.966 | 0 | 25.774 | 0 | 3.187 | 0 | 2.791 | 0 | 2.894 | 0 | 2.611 | 0 | 2.616 | 0 | 2.428 | 2.203 | 2.133 | 1.265 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 24.335 | 0 | 26.665 | 0 | 30.153 | 0 | 34.827 | 0 | 38.154 | 0 | 33.028 | 0 | 1.231 | 2.027 | 2.088 | 2.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.712 | 0 | 23.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.611 | 2.611 | 3.192 | -48.692 | 3.805 | 4.542 | 3.009 | 3.821 | 2.526 |
Totaal niet-vlottende verplichtingen
| 25.975 | 25.975 | 29.27 | 29.27 | 34.243 | 34.243 | 39.925 | 39.925 | 46.166 | 46.166 | 43.559 | 43.559 | 42.92 | 46.821 | 34.95 | 34.372 | 35.124 | 35.977 | 38.865 | 36.389 | 28.671 | 30.083 | 0 | 30.894 | 0 | 23.712 | 0 | 23.265 | 0 | 23.791 | 0 | 24.952 | 0 | 24.966 | 0 | 25.774 | 0 | 3.187 | 0 | 2.791 | 0 | 2.894 | 0 | 5 | 5 | 51.308 | 48.692 | 71.733 | 51.745 | 60.142 | 120.387 | 55.676 |
Totaal passiva
| 1,367.248 | 1,367.248 | 1,174.311 | 1,174.311 | 1,327.173 | 1,327.173 | 1,371.959 | 1,371.959 | 1,111.346 | 1,111.346 | 1,061.664 | 1,061.664 | 953.684 | 1,070.659 | 1,109.362 | 1,066.83 | 1,055.342 | 1,200.289 | 1,269.365 | 1,439.191 | 1,412.526 | 1,702.39 | 0 | 1,545.015 | 1,514.121 | 1,639.541 | 1,615.829 | 1,358.219 | 1,334.954 | 1,428.359 | 1,404.568 | 1,314.414 | 1,289.462 | 1,294.702 | 1,269.736 | 1,108.092 | 1,082.318 | 1,158.829 | 1,155.642 | 941.855 | 939.064 | 1,126.578 | 1,123.684 | 932.947 | 932.947 | 1,096.452 | 1,096.452 | 872.933 | 1,236.521 | 1,222.204 | 1,383.359 | 1,121.854 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 22.397 | 0 | 0 | 0 | 487.742 | 0 | 494.68 | 0 | 544.2 | 0 | 494.276 | 399.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 273.06 | 3.048 | 0 | 0 | 0 | 4.589 | 0 | 0 | 332.044 | 2.847 | 0 | 0 | 335.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 87.618 | 87.622 | 87.622 | 87.622 | 87.622 | 87.622 | 87.622 | 87.622 | 85.777 | 85.777 | 85.207 | 85.207 | 85.207 | 85.207 | 85.207 | 85.207 | 85.207 | 85.207 | 85.207 | 85.207 | 85.207 | 85.207 | 0 | 76.341 | 76.341 | 76.341 | 76.341 | 75.506 | 75.506 | 75.506 | 75.506 | 75.506 | 75.506 | 75.506 | 75.506 | 75.349 | 75.349 | 75.349 | 75.349 | 74.544 | 74.544 | 74.544 | 74.544 | 74.544 | 74.544 | 74.544 | 74.544 | 74.544 | 74.544 | 62 | 62 | 62 |
Ingehouden winsten
| 141.078 | 141.078 | 208.28 | 208.28 | 303.422 | 303.422 | 307.552 | 307.552 | 358.573 | 358.573 | 314.771 | 314.771 | 276.381 | 261.404 | 203.247 | 187.82 | 180.725 | 188.919 | 193.422 | 241.917 | 266.489 | 271.228 | 0 | 297.349 | 315.483 | 243.288 | 260.332 | 207.32 | 223.845 | 181.029 | 197.554 | 166.457 | 182.982 | 195.387 | 211.912 | 258.573 | 275.098 | 240.215 | 256.695 | 250.12 | 266.6 | 246.142 | 261.13 | 245.532 | 259.667 | 236.096 | 236.096 | 243.106 | 229.24 | 198.51 | 201.524 | 150.985 |
Overige gereserveerde algehele resultaten
| 273.786 | 273.786 | 182.286 | 278.515 | 202.808 | 299.506 | 189.725 | 289.231 | 226.366 | 132.436 | 213.896 | 308.194 | 208.072 | 306.689 | 294.442 | 284.263 | -65.557 | 289.759 | 287.186 | 291.969 | -62.709 | 208.746 | 716.058 | -66.733 | 129.117 | 215.566 | 288.444 | -78.013 | 84.637 | 287.362 | 287.362 | -71.551 | 102.889 | 304.016 | 304.016 | -59.079 | 118.102 | 215.521 | 215.521 | -88.947 | 24.375 | 217.135 | 217.135 | -77.342 | 21.913 | 0 | 0 | -65.618 | 0 | -58.918 | 0 | -49.443 |
Overige totale aandeelhoudersvermogen
| -22.416 | 0 | 96.229 | -0 | -487.742 | 0 | -494.68 | 0 | -350.42 | 193.78 | -494.276 | -399.978 | 215.417 | 0 | 122.585 | 122.585 | 315.028 | 124.278 | 124.278 | 19.581 | 381.633 | 109.032 | 0 | 195.117 | 195.117 | 0 | 0 | 193.884 | 193.884 | 0 | -273.06 | 190.836 | 193.884 | 0 | 0 | 189.029 | 193.618 | 0 | -332.044 | 189.25 | 192.097 | 0 | -335.674 | 192.097 | 192.097 | 212.292 | 212.292 | 280.23 | 213.018 | 271.454 | 169.634 | 247.336 |
Totaal eigen vermogen van aandeelhouders
| 502.463 | 502.486 | 574.417 | 574.417 | 690.55 | 690.55 | 684.405 | 684.405 | 770.566 | 770.566 | 708.172 | 708.172 | 687.101 | 653.3 | 603.77 | 578.164 | 570.708 | 583.763 | 585.693 | 638.674 | 670.62 | 674.213 | 716.058 | 716.058 | 716.058 | 625.117 | 625.117 | 577.872 | 577.872 | 560.422 | 560.422 | 555.261 | 555.261 | 591.434 | 591.434 | 662.167 | 662.167 | 547.565 | 547.565 | 557.616 | 557.616 | 552.809 | 552.809 | 548.221 | 548.221 | 522.932 | 522.932 | 532.262 | 516.802 | 473.046 | 433.158 | 410.878 |
Totaal eigen vermogen
| 502.552 | 502.575 | 574.54 | 574.54 | 690.616 | 690.616 | 684.475 | 684.475 | 770.566 | 770.566 | 708.172 | 708.172 | 687.101 | 653.3 | 603.77 | 578.164 | 570.708 | 583.763 | 585.693 | 638.674 | 670.62 | 674.213 | 716.058 | 716.058 | 716.058 | 625.117 | 625.117 | 577.872 | 577.872 | 560.422 | 560.422 | 552.213 | 552.213 | 588.212 | 588.212 | 657.578 | 657.578 | 542.105 | 542.105 | 554.769 | 554.769 | 551.878 | 551.878 | 549.472 | 549.472 | 528.034 | 528.034 | 538.049 | 525.039 | 481.547 | 441.899 | 417.554 |
Totaal passiva en aandeelhoudersvermogen
| 1,869.823 | 1,869.823 | 1,748.851 | 1,748.851 | 2,017.789 | 2,017.789 | 2,056.434 | 2,056.434 | 1,881.912 | 1,881.912 | 1,769.836 | 1,769.836 | 1,640.785 | 1,723.959 | 1,713.132 | 1,644.994 | 1,626.05 | 1,784.052 | 1,855.058 | 2,077.865 | 2,083.146 | 2,376.603 | 716.058 | 2,261.073 | 2,230.179 | 2,264.658 | 2,240.946 | 1,936.091 | 1,912.826 | 1,988.781 | 1,964.99 | 1,866.627 | 1,841.675 | 1,882.914 | 1,857.948 | 1,765.67 | 1,739.896 | 1,700.934 | 1,697.747 | 1,496.624 | 1,493.833 | 1,678.456 | 1,675.562 | 1,482.419 | 1,482.419 | 1,624.486 | 0 | 1,410.982 | 1,761.56 | 1,703.751 | 1,825.258 | 1,539.408 |