Hailiang International Holdings Limited
HKEX:2336.HK
0.104 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 79.574 | 82.145 | 82.145 | 86.832 | 86.832 | 93.878 | 93.878 | 95.081 | 95.081 | 100.681 | 100.681 | 105.355 | 105.355 | 110.031 | 110.031 | 120.121 | 120.121 | 125.38 | 125.38 | 128.306 | 128.306 | 134.021 | 134.021 | 111.799 | 111.799 | 165.189 | 165.189 | 153.077 | 153.077 | 70.369 | 70.369 | 207.944 | 207.944 | 208.33 | 208.33 | 409.012 | 409.012 | 131.431 | 131.431 | 140.24 | 140.24 | 121.163 | 121.163 | 84.711 | 84.711 | 81.918 | 81.918 | 93.566 | 10.365 | 19.079 | 1.631 | 5.957 | 0.724 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 79.574 | 82.145 | 82.145 | 86.832 | 86.832 | 93.878 | 93.878 | 95.081 | 95.081 | 100.681 | 100.681 | 105.355 | 105.355 | 110.031 | 110.031 | 120.121 | 120.121 | 125.38 | 125.38 | 128.306 | 128.306 | 134.021 | 134.021 | 111.799 | 111.799 | 165.189 | 165.189 | 153.077 | 153.077 | 70.369 | 70.369 | 207.944 | 207.944 | 208.33 | 208.33 | 409.012 | 409.012 | 131.431 | 131.431 | 140.24 | 140.24 | 121.163 | 121.163 | 84.711 | 84.711 | 81.918 | 81.918 | 93.566 | 10.365 | 19.079 | 1.631 | 5.957 | 0.724 |
Nettovorderingen
| 29.435 | 23.781 | 23.781 | 19.783 | 18.767 | 27.064 | 25.999 | 24.152 | 23.05 | 30.753 | 29.6 | 26.741 | 25.61 | 26.71 | 25.594 | 21.726 | 20.624 | 22.537 | 20.786 | 18.735 | 16.965 | 25.837 | 25.837 | 78.113 | 78.113 | 23.641 | 23.641 | 63.292 | 63.292 | 16.429 | 16.429 | 20.298 | 20.298 | 14.589 | 14.589 | 14.634 | 14.634 | 23.132 | 13.355 | 15.131 | 15.131 | 36.475 | 36.475 | 51.99 | 51.99 | 83.108 | 68.975 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 212.972 | 215.063 | 215.063 | 207.364 | 207.364 | 214.719 | 214.719 | 226.44 | 226.44 | 232.635 | 232.635 | 244.702 | 244.702 | 238.664 | 238.664 | 214.631 | 214.631 | 212.134 | 212.134 | 217.801 | 217.801 | 211.647 | 211.647 | 235.962 | 235.962 | 231.242 | 231.242 | 14.243 | 234.838 | 22.67 | 227.634 | 23.294 | 234.896 | 34.729 | 241.632 | 18.672 | 54.202 | 25.086 | 25.836 | 36.426 | 36.426 | 41.683 | 41.683 | 25.399 | 25.399 | 26.855 | 26.855 | 23.929 | 23.797 | 27.135 | 7.45 | 5.691 | 0 |
Overige vlottende activa
| 1.309 | 1.6 | 1.6 | 4.242 | 5.258 | 4.594 | 5.659 | 30.273 | 7.223 | 36.738 | 7.138 | 33.215 | 7.605 | 30.638 | 5.044 | 27.709 | 7.085 | 27.667 | 6.881 | 23.716 | 6.751 | 33.156 | 7.319 | 86.796 | 8.683 | 33.129 | 9.488 | 293.228 | 9.341 | 230.859 | 9.466 | 239.822 | 7.922 | 238.433 | 16.941 | 58.028 | 7.864 | 0.75 | 9.777 | 18.958 | 3.827 | 40.557 | 4.082 | 77.037 | 25.047 | 0.392 | 14.525 | 93.884 | 83.455 | 88.718 | 28.527 | 11.985 | 0 |
Totaal vlottende activa
| 323.29 | 322.589 | 322.589 | 318.221 | 318.221 | 340.255 | 340.255 | 351.794 | 351.794 | 370.054 | 370.054 | 383.272 | 383.272 | 379.333 | 379.333 | 362.461 | 362.461 | 365.181 | 365.181 | 369.823 | 369.823 | 378.824 | 378.824 | 434.557 | 434.557 | 429.56 | 429.56 | 460.548 | 460.548 | 323.898 | 323.898 | 471.06 | 471.06 | 481.492 | 481.492 | 485.712 | 485.712 | 180.399 | 180.399 | 195.624 | 195.624 | 203.403 | 203.403 | 187.147 | 187.147 | 192.273 | 192.273 | 211.379 | 117.617 | 134.932 | 37.608 | 23.633 | 0.724 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 32.445 | 34.269 | 34.269 | 35.603 | 35.603 | 37.83 | 37.83 | 38.985 | 38.985 | 32.772 | 32.772 | 32.854 | 32.854 | 32.742 | 32.742 | 31.536 | 31.536 | 32.205 | 32.205 | 33.106 | 33.106 | 33.955 | 33.955 | 32.935 | 32.935 | 33.836 | 33.836 | 33.62 | 33.62 | 4.404 | 4.404 | 4.993 | 4.993 | 5.513 | 5.513 | 6.247 | 6.247 | 6.229 | 6.229 | 5.359 | 5.359 | 5.842 | 5.842 | 6.17 | 6.17 | 5.606 | 5.606 | 5.8 | 4.06 | 3.482 | 0.088 | 0.017 | 0 |
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 |
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 | 0.002 | 0.002 | 0.022 | 0.022 | 0.047 | 0.047 | 0.072 | 0.072 | 0.097 | 0.097 | 0.122 | 0.122 | 0.072 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | -10.868 | 0 | -37.266 | 0 | -36.683 | 0 | -45.871 | 0 | -48.848 | 0 | -50.716 | 0 | -89.783 | 0 | -63.781 | 0 | -74.269 | 0 | -74.265 | 0 | -56.326 | 0 | 0.002 | 0.002 | 0.022 | 0.022 | 0.047 | 0.047 | 0.072 | 0.072 | 0.097 | 0.097 | 0.122 | 0.122 | 0.072 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 45.864 | 36.877 | 36.877 | 37.266 | 37.266 | 36.683 | 36.683 | 45.871 | 45.871 | 48.848 | 48.848 | 50.716 | 50.716 | 89.783 | 89.783 | 63.781 | 63.781 | 74.269 | 74.269 | 74.265 | 74.265 | 56.326 | 56.326 | 57.807 | 57.807 | 85.757 | 85.757 | 99.487 | 99.487 | 97.74 | 97.74 | -5.919 | 0 | -4.456 | 0 | -3.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 10.651 | 10.868 | 0 | 10.64 | 0 | 10.885 | 0 | 11.059 | 0 | 11.58 | 0 | 11.921 | 0 | 12.221 | 0 | 10.9 | 0 | 11.169 | 0 | 10.578 | 0 | 10.059 | 0 | 9.733 | 0 | 9.494 | 0 | 8.353 | 0 | 6.848 | 0 | 5.919 | 0 | 4.456 | 0 | 3.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -0 | 10.868 | 10.868 | 37.266 | 10.64 | 37.528 | 11.73 | 45.871 | 11.059 | 48.848 | 11.58 | 50.716 | 11.921 | 89.783 | 12.221 | 63.781 | 10.9 | 74.269 | 11.169 | 74.265 | 10.578 | 56.326 | 10.059 | 0 | 9.733 | 0 | 9.494 | 0 | 8.353 | 16.054 | 22.902 | 5.919 | 5.919 | 4.456 | 4.456 | 3.426 | 3.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.606 | -5.606 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 88.96 | 82.014 | 82.014 | 83.509 | 83.509 | 86.243 | 86.243 | 95.915 | 95.915 | 93.2 | 93.2 | 95.491 | 95.491 | 134.746 | 134.746 | 106.217 | 106.217 | 117.643 | 117.643 | 117.949 | 117.949 | 100.34 | 100.34 | 100.477 | 100.477 | 129.109 | 129.109 | 141.507 | 141.507 | 125.118 | 125.118 | 11.009 | 11.009 | 10.091 | 10.091 | 9.745 | 9.745 | 6.229 | 6.229 | 5.359 | 5.359 | 5.842 | 5.842 | 6.17 | 6.17 | 5.606 | 5.606 | 5.8 | 4.06 | 3.482 | 0.088 | 0.017 | 0 |
Totaal activa
| 412.25 | 404.603 | 404.603 | 401.73 | 401.73 | 426.498 | 426.498 | 447.709 | 447.709 | 463.254 | 463.254 | 478.763 | 478.763 | 514.079 | 514.079 | 468.678 | 468.678 | 482.824 | 482.824 | 487.772 | 487.772 | 479.164 | 479.164 | 535.034 | 535.034 | 558.669 | 558.669 | 602.055 | 602.055 | 449.016 | 449.016 | 482.069 | 482.069 | 491.583 | 491.583 | 495.457 | 495.457 | 186.628 | 186.628 | 200.983 | 200.983 | 209.245 | 209.245 | 193.317 | 193.317 | 197.879 | 197.879 | 217.179 | 121.677 | 138.414 | 37.696 | 23.65 | 0.724 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 30.179 | 25.824 | 25.824 | 23.358 | 23.358 | 29.469 | 29.469 | 34.038 | 34.038 | 35.055 | 35.055 | 39.517 | 39.517 | 27.16 | 27.16 | 31.125 | 31.125 | 24.825 | 24.825 | 20.738 | 20.738 | 22.905 | 22.905 | 24.105 | 24.105 | 18.583 | 18.583 | 62.708 | 62.708 | 25.82 | 25.82 | 23.659 | 23.659 | 32.009 | 33.683 | 20.646 | 22.401 | 22 | 22.211 | 31.596 | 33.442 | 31.501 | 31.803 | 11.634 | 13.656 | 14.682 | 17.376 | 38.931 | 41.488 | 60.102 | 8.507 | 3.117 | 26.617 |
Kortlopende schulden
| 0.891 | 1.548 | 0 | 1.487 | 0 | 1.517 | 1.701 | 1.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.058 | 0 | 0.06 | 0 | 0.056 | 0 | 0.052 | 0 | 0.053 | 0 | 0.051 | 0 | 0.052 | 0 | 0 | 0 | 0 | 0 | 3.265 | 3.265 | 3.11 | 3.11 | 0 | 0 | 0 | 0 | 3.612 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 1.18 | 0 | 0.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.013 | 0 | 1.977 | 4.313 | 3.359 | 2.578 | 2.62 | 1.588 |
Uitgestelde opbrengsten
| 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 |
Overige kortlopende verplichtingen
| 13.928 | 13.557 | 15.105 | 10.994 | 12.481 | 15.797 | 15.613 | 14.707 | 16.184 | 12.582 | 12.582 | 9.547 | 9.547 | 9.162 | 9.162 | 8.525 | 8.525 | 7.138 | 7.138 | 8.616 | 8.616 | 9.572 | 9.572 | 108.62 | 108.678 | 103.793 | 103.853 | 98.94 | 98.996 | 5.432 | 5.484 | 5.721 | 5.774 | 4.575 | 2.952 | 6.586 | 4.883 | 8.336 | 8.125 | 3.547 | 1.701 | 4.869 | 4.567 | 7.591 | 5.569 | 7.267 | 4.573 | 8.489 | 367.463 | 355.827 | 316.336 | 296.143 | 208.165 |
Totaal kortlopende verplichtingen
| 44.998 | 40.929 | 40.929 | 35.839 | 35.839 | 46.783 | 46.783 | 50.222 | 50.222 | 47.637 | 47.637 | 49.064 | 49.064 | 36.322 | 36.322 | 39.65 | 39.65 | 31.963 | 31.963 | 29.354 | 29.354 | 32.477 | 32.477 | 132.783 | 132.783 | 122.436 | 122.436 | 161.704 | 161.704 | 31.304 | 31.304 | 29.433 | 29.433 | 36.635 | 36.635 | 27.284 | 27.284 | 30.336 | 30.336 | 35.143 | 35.143 | 39.635 | 39.635 | 22.335 | 22.335 | 21.949 | 21.949 | 47.42 | 408.951 | 419.541 | 324.843 | 299.26 | 234.782 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0.132 | 0.132 | 0.896 | 0.896 | 1.726 | 1.726 | 2.585 | 2.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | 0.042 | 0.074 | 0.074 | 0.105 | 0.105 | 0.123 | 0.123 | 0.155 | 0.155 | 0.178 | 0.178 | 0.214 | 0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.246 | 7.246 | 6.94 | 0 | 0 | 0 | 0 | 0 |
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 | 7.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen 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 | 0.002 | 0 | 0.028 | 0 | 0.124 | 0 | 0.175 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.055 | 0 | 39.517 | 0 | 27.16 | 0 | 31.125 | 0 | 24.825 | 0 | 20.738 | 0 | 22.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 31.596 | 0 | 0 | 0 | 0 | 0 | -7.246 | -7.246 | 0 | 41.488 | 63.714 | 8.507 | 3.117 | 26.617 |
Totaal niet-vlottende verplichtingen
| 0 | 0.132 | 0.132 | 0.896 | 0.896 | 1.726 | 1.726 | 2.585 | 2.585 | 35.055 | 0 | 39.517 | 0 | 27.16 | 0 | 31.125 | 0 | 24.825 | 0 | 20.738 | 0 | 22.905 | 0 | 0.042 | 0.042 | 0.074 | 0.074 | 0.105 | 0.105 | 0.123 | 0.123 | 0.155 | 0.155 | 0.178 | 0.178 | 0.214 | 0.214 | 22 | 0 | 31.596 | 0 | 0.002 | 0 | 0.028 | 0 | 7.37 | 7.246 | 7.115 | 41.488 | 63.714 | 8.507 | 3.117 | 26.617 |
Totaal passiva
| 44.998 | 41.061 | 41.061 | 36.735 | 36.735 | 48.509 | 48.509 | 52.807 | 52.807 | 47.637 | 47.637 | 49.064 | 49.064 | 36.322 | 36.322 | 39.65 | 39.65 | 31.963 | 31.963 | 29.354 | 29.354 | 32.477 | 32.477 | 132.825 | 132.825 | 122.51 | 122.51 | 161.809 | 161.809 | 31.427 | 31.427 | 29.588 | 29.588 | 36.813 | 36.813 | 27.498 | 27.498 | 30.336 | 30.336 | 35.143 | 35.143 | 39.637 | 39.635 | 22.363 | 22.335 | 29.319 | 29.319 | 54.535 | 408.951 | 419.541 | 324.843 | 299.26 | 234.782 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 222.285 | 0 | 0 | 99.324 | 0 | 94.867 | 0 | 197.349 | 0 | 178.317 | 0 | 164.646 | 0 | 115.859 | 0 | 163.336 | 0 | 141.778 | 0 | 51.135 | 0 | 146.57 | 0 | 54.263 | 0 | 93.167 | 0 | 4.046 | 0 | 22.745 | 0 | 0 | 0 | 3.817 | 0 | 1.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 18.159 | 16.111 | 16.111 | 16.111 | 16.111 | 16.111 | 16.111 | 16.111 | 16.111 | 16.111 | 16.111 | 16.111 | 16.111 | 16.111 | 16.111 | 10.741 | 10.741 | 10.741 | 10.741 | 10.725 | 10.725 | 10.725 | 10.725 | 10.697 | 10.697 | 10.697 | 186.478 | 186.478 | 186.478 | 186.478 | 186.478 |
Ingehouden winsten
| -132.78 | -130.744 | -130.655 | -125.812 | -125.723 | -119.431 | -119.342 | -115.351 | -115.262 | -109.618 | -109.529 | -104.07 | -103.981 | -99.864 | -99.775 | -95.588 | -95.499 | -90.056 | -89.967 | -83.58 | -83.491 | -79.142 | -79.142 | -73.36 | -73.271 | -78.657 | -78.657 | -80.255 | -80.166 | -84.043 | -83.954 | -74.826 | -74.737 | -68.147 | -68.058 | -59.081 | -58.992 | -51.78 | -51.691 | -43.661 | -43.572 | -40.737 | -40.648 | -39.44 | -39.351 | -41.488 | -41.399 | 0 | -440.685 | -433.186 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -89.505 | -94.164 | -94.253 | -99.324 | -99.413 | -94.867 | -94.956 | -81.998 | -82.087 | -68.699 | -68.788 | -60.576 | -60.665 | -15.995 | -16.084 | -67.748 | -67.837 | -51.722 | -51.811 | -51.135 | -51.224 | -67.428 | -67.428 | -54.263 | -54.263 | -14.51 | -14.51 | -4.046 | -4.046 | -22.745 | -22.745 | 0.846 | 0.846 | -3.817 | -3.817 | -1.164 | -1.164 | 0.113 | 0.113 | 0.703 | 0.703 | 1.252 | 1.252 | 1.056 | 1.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 341.134 | 563.419 | 563.419 | 464.095 | 563.419 | 468.552 | 563.419 | 366.07 | 563.419 | 385.102 | 563.419 | 398.773 | 563.419 | 447.56 | 563.419 | 400.083 | 563.419 | 421.641 | 563.419 | 512.284 | 563.419 | 416.849 | 563.419 | 446.27 | 500.444 | 407.277 | 500.444 | 496.487 | 500.444 | 477.788 | 500.444 | 500.533 | 500.444 | 496.716 | 500.444 | 499.369 | 500.444 | 185.288 | 185.199 | 185.288 | 185.199 | 184.948 | 184.859 | 184.948 | 184.859 | 185.728 | 185.639 | 136.218 | -49.088 | -49.351 | -474.08 | -462.126 | -420.536 |
Totaal eigen vermogen van aandeelhouders
| 359.293 | 356.67 | 356.67 | 356.442 | 356.442 | 367.28 | 367.28 | 384.229 | 384.229 | 403.261 | 403.261 | 416.932 | 416.932 | 465.719 | 465.719 | 418.242 | 418.242 | 439.8 | 439.8 | 446.863 | 446.863 | 435.008 | 435.008 | 389.021 | 389.021 | 423.388 | 423.388 | 432.343 | 432.343 | 409.856 | 409.856 | 442.664 | 442.664 | 444.68 | 444.68 | 456.399 | 456.399 | 144.362 | 144.362 | 153.071 | 153.071 | 156.188 | 156.188 | 157.289 | 157.289 | 154.937 | 154.937 | 146.915 | -303.295 | -296.059 | -287.602 | -275.648 | -234.058 |
Totaal eigen vermogen
| 367.252 | 363.542 | 363.542 | 364.995 | 364.995 | 377.989 | 377.989 | 394.902 | 394.902 | 415.617 | 415.617 | 429.699 | 429.699 | 477.757 | 477.757 | 429.028 | 429.028 | 450.861 | 450.861 | 458.418 | 458.418 | 446.687 | 446.687 | 402.209 | 402.209 | 436.159 | 436.159 | 440.246 | 440.246 | 417.589 | 417.589 | 452.481 | 452.481 | 454.77 | 454.77 | 467.959 | 467.959 | 156.292 | 156.292 | 165.84 | 165.84 | 169.608 | 169.608 | 170.954 | 170.954 | 168.56 | 168.56 | 162.644 | -287.274 | -281.127 | -287.147 | -275.61 | -234.058 |
Totaal passiva en aandeelhoudersvermogen
| 412.25 | 404.603 | 404.603 | 401.73 | 401.73 | 426.498 | 426.498 | 447.709 | 447.709 | 463.254 | 463.254 | 478.763 | 478.763 | 514.079 | 514.079 | 468.678 | 468.678 | 482.824 | 482.824 | 487.772 | 487.772 | 479.164 | 479.164 | 535.034 | 535.034 | 558.669 | 558.669 | 602.055 | 602.055 | 449.016 | 449.016 | 482.069 | 482.069 | 491.583 | 491.583 | 495.457 | 495.457 | 186.628 | 186.628 | 200.983 | 200.983 | 209.245 | 209.243 | 193.317 | 193.289 | 197.879 | 0 | 217.179 | 121.677 | 138.414 | 37.696 | 23.65 | 0.724 |