Newcapec Electronics Co., Ltd.
SZSE:300248.SZ
9.41 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2024 Q3 | 2024 Q2 | 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 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 203.808 | 235.83 | 208.047 | 426.36 | 218.55 | 249.046 | 272.655 | 460.954 | 484.002 | 483.012 | 535.283 | 582.187 | 424.676 | 415.49 | 473.108 | 573.664 | 459.51 | 434.782 | 416.967 | 586.283 | 336.146 | 254.589 | 126.791 | 391.588 | 63.552 | 71.596 | 406.613 | 594.279 | 141.177 | 106.949 | 502.053 | 587.878 | 103.01 | 44.729 | 82.923 | 198.663 | 120.451 | 102.157 | 124.285 | 171.759 | 99.296 | 126.253 | 184.319 | 223.811 | 186.402 | 209.844 | 246.838 | 277.254 | 237.873 | 244.624 | 268.81 | 297.151 | 281.091 | 13.322 | 41.845 |
Kortetermijnbeleggingen
| 39.996 | 20 | 70 | 0 | -14.531 | -15.016 | 21.183 | 0.01 | -13.382 | 59.999 | 40 | 140 | 4 | 4 | 14 | 34 | 6 | 32 | 67 | 52 | 63 | 175 | 206.5 | 0 | 0 | 282 | 0 | 60 | 68.047 | 297 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | -20.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 243.804 | 255.83 | 278.047 | 426.36 | 218.55 | 249.046 | 293.838 | 460.964 | 484.002 | 543.011 | 575.283 | 722.187 | 428.676 | 419.49 | 487.108 | 607.664 | 465.51 | 466.782 | 483.967 | 638.283 | 399.146 | 429.589 | 333.291 | 391.588 | 63.552 | 71.596 | 406.613 | 594.279 | 141.177 | 106.949 | 502.053 | 587.878 | 103.01 | 44.729 | 82.923 | 198.663 | 120.451 | 102.157 | 124.285 | 171.759 | 99.296 | 126.253 | 184.319 | 223.811 | 186.402 | 209.844 | 246.838 | 277.254 | 237.873 | 244.624 | 268.81 | 297.151 | 281.091 | 13.322 | 41.845 |
Nettovorderingen
| 776.949 | 796.015 | 769.77 | 681.518 | 763.787 | 714.246 | 732.479 | 713.874 | 694.831 | 663.961 | 666.016 | 634.442 | 618.388 | 611 | 578.881 | 565.72 | 584.448 | 563.843 | 613.312 | 592.778 | 677.209 | 612.021 | 525.065 | 508.783 | 549.034 | 453.235 | 490.352 | 395.087 | 421.439 | 346.97 | 294.863 | 291.898 | 377.467 | 315.448 | 283.645 | 283.554 | 352.491 | 229.006 | 204.529 | 182.707 | 221.832 | 213.345 | 235.708 | 216.369 | 228.19 | 204.777 | 183.25 | 158.475 | 185.525 | 158.168 | 135.49 | 115.582 | 111.142 | 90.871 | 81.876 |
Voorraad
| 226.125 | 212.475 | 213.32 | 237.464 | 328.775 | 317.175 | 295.442 | 272.443 | 345.899 | 318.299 | 311.501 | 298.853 | 323.655 | 273.823 | 252.524 | 255.215 | 304.525 | 255.982 | 232.943 | 237.679 | 291.454 | 226.086 | 223.947 | 234.624 | 266.001 | 219.635 | 219.237 | 199.798 | 245.701 | 176.185 | 172.531 | 175.397 | 221.032 | 193.181 | 169.557 | 174.782 | 198.667 | 129.697 | 106.998 | 106.244 | 119.382 | 87.999 | 77.976 | 72.336 | 71.749 | 50.668 | 46.253 | 51.872 | 63.85 | 51.108 | 50.358 | 53.974 | 65.736 | 57.573 | 50.249 |
Overige vlottende activa
| 777.462 | 1.064 | 22.031 | 0.102 | 0.071 | 0.459 | 0.429 | 0.101 | 1.286 | 2.041 | 1.654 | 1.754 | 1.636 | 1.716 | 1.759 | 2.304 | 1.773 | 2 | 1.744 | 1.221 | 0.112 | 0.318 | 0.13 | 166.07 | 195.085 | 283.999 | 10.085 | 60.086 | 305.084 | 297.084 | 14.084 | 20.273 | -46.921 | -31.419 | -35.044 | -28.217 | -28.573 | -17.696 | -14.07 | -14.711 | -16.552 | -15.709 | -14.418 | -12.561 | -12.049 | -10.926 | -9.021 | -8.402 | -7.096 | -7.088 | -0.007 | -6.229 | -4.911 | -5.622 | -5.261 |
Totaal vlottende activa
| 1,261.208 | 1,265.384 | 1,283.168 | 1,429.877 | 1,311.183 | 1,280.926 | 1,322.188 | 1,447.382 | 1,526.017 | 1,527.312 | 1,554.454 | 1,657.236 | 1,372.355 | 1,306.029 | 1,320.273 | 1,430.902 | 1,356.256 | 1,288.607 | 1,331.966 | 1,469.961 | 1,367.922 | 1,268.014 | 1,082.433 | 1,301.066 | 1,073.673 | 1,028.466 | 1,126.286 | 1,249.249 | 1,113.4 | 927.188 | 983.532 | 1,075.446 | 654.588 | 521.94 | 501.082 | 628.782 | 643.036 | 443.163 | 421.742 | 445.999 | 423.958 | 411.888 | 483.585 | 499.956 | 474.292 | 454.363 | 467.319 | 479.199 | 480.153 | 446.812 | 454.651 | 460.478 | 453.058 | 156.145 | 168.709 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 247.617 | 236.069 | 226.093 | 217.807 | 205.588 | 183.411 | 163.198 | 154.447 | 151.794 | 146.59 | 148.972 | 148.444 | 135.978 | 134.686 | 134.484 | 135.305 | 135.665 | 136.561 | 127.747 | 137.053 | 137.219 | 139.064 | 139.421 | 142.004 | 144.404 | 144.939 | 141.822 | 149.106 | 149.034 | 149.921 | 148.529 | 149.185 | 151.589 | 152.275 | 153.61 | 155.255 | 155.802 | 155.925 | 157.918 | 159.373 | 179.027 | 158.964 | 91.435 | 65.874 | 64.568 | 56.426 | 55.104 | 55.108 | 33.568 | 33.389 | 30.718 | 31.003 | 27.819 | 25.938 | 22.238 |
Goodwill
| 481.536 | 481.536 | 481.536 | 481.536 | 481.536 | 481.536 | 481.536 | 481.536 | 488.606 | 488.606 | 488.606 | 488.606 | 485.718 | 485.718 | 485.718 | 485.718 | 489.568 | 489.568 | 489.568 | 489.568 | 483.072 | 483.072 | 469.585 | 469.585 | 469.585 | 469.585 | 469.585 | 469.585 | 469.585 | 469.585 | 469.585 | 469.585 | 469.585 | 469.585 | 449.585 | 449.585 | 450.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 345.652 | 343.087 | 339.835 | 335.575 | 323.088 | 315.051 | 304.532 | 296.622 | 276.648 | 217.444 | 203.279 | 194.298 | 179.493 | 166.409 | 153.716 | 145.316 | 128.595 | 115.88 | 115.024 | 97.361 | 81.767 | 72.696 | 54.731 | 54.604 | 52.887 | 51.299 | 57.815 | 55.214 | 37.259 | 38.311 | 39.348 | 40.459 | 41.623 | 42.599 | 43.963 | 44.319 | 40.593 | 11.821 | 11.975 | 12.271 | 12.57 | 11.047 | 11.259 | 11.47 | 10.442 | 10.591 | 10.673 | 10.822 | 10.971 | 11.113 | 11.045 | 7.554 | 6.2 | 6.238 | 0.077 |
Goodwill en immateriële activa
| 827.187 | 824.623 | 821.371 | 817.111 | 804.623 | 796.587 | 786.067 | 778.158 | 765.254 | 706.049 | 691.884 | 682.903 | 665.211 | 652.127 | 639.434 | 631.034 | 618.163 | 605.448 | 604.592 | 586.929 | 564.839 | 555.767 | 524.316 | 524.189 | 522.472 | 520.884 | 527.399 | 524.799 | 506.844 | 507.896 | 508.933 | 510.043 | 511.208 | 512.183 | 493.547 | 493.904 | 491.281 | 11.821 | 11.975 | 12.271 | 12.57 | 11.047 | 11.259 | 11.47 | 10.442 | 10.591 | 10.673 | 10.822 | 10.971 | 11.113 | 11.045 | 7.554 | 6.2 | 6.238 | 0.077 |
Langetermijnbeleggingen
| 62.575 | 30.519 | 63.78 | 52.09 | 76.776 | 67.272 | 31.317 | 52.589 | 65.511 | -11.309 | -8.19 | -108.265 | 30.852 | 30.24 | 20.256 | 1.487 | 32.358 | 6.363 | -28.592 | -2.563 | 4.394 | -107.035 | -100.983 | 106.034 | 102.954 | 103.223 | 103.275 | 78.813 | -0 | 65.312 | 55.371 | 48.876 | 42.875 | 56.049 | 46.061 | 38.62 | 32.283 | 22.83 | 2.46 | 2.726 | 4.306 | 4.445 | 1.445 | 1.445 | 0 | 2.55 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 42.336 | 42.2 | 43.204 | 44.4 | 31.287 | 31.681 | 33.259 | 34.121 | 24.791 | 25.268 | 25.754 | 26.332 | 21.185 | 21.218 | 21.405 | 21.767 | 20.496 | 20.797 | 21.233 | 21.059 | 18.77 | 18.97 | 18.52 | 18.32 | 16.192 | 16.113 | 15.859 | 15.859 | 13.158 | 13.065 | 12.14 | 12.068 | 9.324 | 9.027 | 9.229 | 9.206 | 7.841 | 5.982 | 5.741 | 5.741 | 4.298 | 4.298 | 4.325 | 4.325 | 3.319 | 3.335 | 3.319 | 3.319 | 2.671 | 2.671 | 2.65 | 2.65 | 1.913 | 1.9 | 1.9 |
Overige niet-vlottende activa
| 188.137 | 219.255 | 183.824 | 195.195 | 223.885 | 222.375 | 256.061 | 235.384 | 28.222 | 99.979 | 80.137 | 180.516 | 44.973 | 44.361 | 54.338 | 74.662 | 46.971 | 73.282 | 108.708 | 94.04 | 80.51 | 192.77 | 238.036 | 17.624 | 19.042 | 19.733 | 19.464 | 20.267 | 88.089 | 18.669 | 18.581 | 18.696 | 19.986 | 20.453 | 19.963 | 19.571 | 19.899 | 0.301 | 20.378 | 20.578 | 0.813 | 0.875 | 1.001 | 0.002 | 0.003 | 0.004 | 0.005 | 0.006 | 0.003 | 0.004 | 0.005 | 0.009 | 0.293 | 0.061 | 0.063 |
Totaal niet-vlottende activa
| 1,367.853 | 1,352.667 | 1,338.272 | 1,326.602 | 1,342.16 | 1,301.324 | 1,269.902 | 1,254.699 | 1,035.572 | 966.577 | 938.558 | 929.93 | 898.199 | 882.632 | 869.918 | 864.255 | 853.653 | 842.452 | 833.689 | 836.518 | 805.732 | 799.536 | 819.31 | 808.17 | 805.064 | 804.892 | 807.819 | 788.843 | 757.124 | 754.863 | 743.555 | 738.868 | 734.982 | 749.987 | 722.41 | 716.556 | 707.106 | 196.859 | 198.471 | 200.689 | 201.014 | 179.63 | 109.465 | 83.116 | 78.331 | 72.907 | 69.101 | 69.254 | 47.213 | 47.176 | 44.419 | 41.217 | 36.225 | 34.136 | 24.278 |
Totaal activa
| 2,629.06 | 2,618.05 | 2,621.44 | 2,756.479 | 2,653.343 | 2,582.25 | 2,592.091 | 2,702.081 | 2,561.59 | 2,493.888 | 2,493.012 | 2,587.167 | 2,270.554 | 2,188.661 | 2,190.191 | 2,295.158 | 2,209.908 | 2,131.059 | 2,165.655 | 2,306.479 | 2,173.654 | 2,067.551 | 1,901.743 | 2,109.236 | 1,878.737 | 1,833.358 | 1,934.106 | 2,038.093 | 1,870.524 | 1,682.051 | 1,727.087 | 1,814.314 | 1,389.57 | 1,271.927 | 1,223.492 | 1,345.338 | 1,350.141 | 640.022 | 620.213 | 646.688 | 624.972 | 591.517 | 593.051 | 583.072 | 552.624 | 527.269 | 536.42 | 548.453 | 527.366 | 493.988 | 499.07 | 501.695 | 489.283 | 190.281 | 192.987 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 191.556 | 172.461 | 131.35 | 225.098 | 251.799 | 205.825 | 215.807 | 230.957 | 264.268 | 224.004 | 228.094 | 241.089 | 237.979 | 184.5 | 174.806 | 221.87 | 211.58 | 182.022 | 184.553 | 221.174 | 224.418 | 184.816 | 204.446 | 215.579 | 171.156 | 136.081 | 163.239 | 174.962 | 166.855 | 108.346 | 102.772 | 113.871 | 106.826 | 92.336 | 91.346 | 95.02 | 109.222 | 57.617 | 43.776 | 52.016 | 61.375 | 52.631 | 42.551 | 38.318 | 36.932 | 23.731 | 25.217 | 25.085 | 30.831 | 22.462 | 21.948 | 23.991 | 29.748 | 26.318 | 35.374 |
Kortlopende schulden
| 70 | 106.395 | 98.42 | 82.04 | 97.845 | 103.157 | 65.992 | 99.643 | 108.994 | 129.133 | 54.309 | 39.553 | 63.72 | 54.72 | 21.72 | 21.72 | 51.72 | 51.72 | 44.612 | 74.612 | 142.503 | 128.503 | 103.278 | 203.278 | 180.967 | 211.72 | 180.86 | 191.053 | 151.72 | 61.97 | 35.937 | 35.937 | 41.187 | 88.937 | 38.024 | 84.167 | 83.096 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.8 | 29.8 | 20 |
Belastingschulden
| 12.517 | 9.395 | 17.311 | 39.945 | 12.361 | 6.983 | 11.295 | 53.789 | 12.032 | 8.915 | 15.299 | 54.153 | 10.928 | 9.554 | 14.175 | 35.808 | 13.272 | 9.363 | 11.017 | 42.177 | 11.928 | 2.773 | 12.146 | 47.764 | 11.054 | 6.634 | 9.756 | 41.934 | 10.864 | 11.892 | 9.099 | 37.938 | 13.33 | 6.267 | 5.094 | 24.224 | 15.017 | 3.123 | 9.005 | 10.639 | 4.445 | 1.033 | 1.326 | 4.005 | 0.605 | -1.02 | 3.055 | 11.212 | 5.469 | 3.328 | 4.084 | 4.65 | 4.099 | 1.143 | 4.665 |
Uitgestelde opbrengsten
| 43.796 | 70.323 | 48.1 | 120.023 | 95.791 | 87.544 | 75.242 | 71.981 | 84.26 | 0 | 0 | 177.884 | 97.344 | 96.537 | 117.556 | 149.867 | 131.381 | 102.497 | 126.228 | 101.567 | 43.592 | 40.766 | 21.482 | 70.82 | 18.441 | 18.06 | 96.264 | 135.298 | 91.985 | 144.338 | 207.508 | 245.355 | 90.392 | 87.072 | 130.442 | 237.416 | 299.949 | 5.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.172 | 1.734 | 5.433 |
Overige kortlopende verplichtingen
| 44.258 | 14.504 | 51.446 | 8.847 | 8.173 | 7.817 | 45.486 | 97.281 | 39.47 | 92.85 | 120.816 | 11.372 | 8.85 | 7.954 | 9.909 | 8.879 | 11.72 | 11.72 | 14.612 | 115.042 | 75.393 | 63.244 | 49.577 | 95.169 | 64.769 | 46.45 | 40.196 | 68.225 | 67.766 | 39.091 | 51.35 | 87.853 | 71.469 | 58.934 | 26.356 | 71.175 | 55.877 | 15.782 | 32.901 | 34.265 | 23.252 | 15.33 | 21.918 | 22.897 | 13.238 | 9.345 | 10.336 | 23.421 | 13.907 | 8.82 | 9.589 | 12.013 | 5.04 | 4.11 | 9.153 |
Totaal kortlopende verplichtingen
| 349.61 | 363.682 | 329.316 | 436.009 | 453.608 | 404.344 | 402.528 | 499.863 | 496.992 | 445.987 | 403.219 | 469.898 | 407.893 | 343.711 | 323.991 | 402.336 | 406.4 | 347.96 | 370.003 | 512.394 | 485.907 | 417.329 | 378.783 | 584.847 | 435.333 | 412.312 | 480.559 | 569.539 | 478.326 | 353.745 | 397.567 | 483.016 | 309.874 | 327.279 | 286.168 | 487.777 | 548.144 | 94.176 | 76.677 | 86.28 | 84.628 | 67.961 | 64.469 | 61.215 | 50.169 | 33.075 | 35.553 | 48.506 | 44.737 | 31.282 | 31.538 | 36.005 | 46.76 | 61.962 | 69.959 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 46.669 | 51.701 | 46.669 | 53.346 | 43.856 | 40.902 | 16.522 | 7.363 | 6.157 | 4.333 | 6.55 | 9.45 | 5.82 | 11.68 | 11.68 | 17.54 | 17.54 | 23.4 | 23.4 | 29.26 | 29.26 | 35.12 | 38.012 | 43.872 | 46.763 | 52.623 | 69.15 | 69.15 | 84.15 | 90.01 | 90.552 | 96.412 | 108.52 | 114.38 | 93.476 | 17.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 2.233 | 2.333 | 1.533 | 2.217 | 2.901 | 2.301 | 3.058 | 3.827 | 4.596 | 5.365 | 6.133 | 6.902 | 7.671 | 8.44 | 8.652 | 9.485 | 10.319 | 11.153 | 11.987 | 12.82 | 14.945 | 16.639 | 17.029 | 17.453 | 17.866 | 18.36 | 18.675 | 18.928 | 18.581 | 18.835 | 18.368 | 17.621 | 17.4 | 14.57 | 14.877 | 15.185 | 15.654 | 9.499 | 0 | 9.563 | 0 | 0 | 0 | 10.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.009 | 0.019 | 6.029 | 0 | 0.033 | 0.033 | 0 | 0 | -4.596 | -0 | 0 | -6.902 | -7.671 | -8.44 | -8.652 | -9.485 | -10.319 | -23.4 | -23.4 | -29.26 | -29.26 | -35.12 | -38.012 | -43.872 | -46.763 | -52.623 | -69.15 | -69.15 | -84.15 | -90.01 | -90.552 | -96.412 | -108.52 | -114.38 | -93.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 8.016 | 3.95 | 3.967 | 3.967 | 3.967 | 3.967 | 3.984 | 3.984 | 4.596 | 0 | 0 | 6.902 | 7.671 | 8.44 | 8.652 | 9.485 | 10.319 | 23.4 | 23.4 | 29.26 | 29.26 | 35.12 | 38.012 | 43.872 | 46.763 | 52.623 | 69.15 | 69.15 | 84.15 | 90.01 | 90.552 | 96.412 | 108.52 | 114.38 | 93.476 | 0.809 | 0 | 0 | 9.881 | 0 | 9.698 | 9.94 | 10.181 | 0 | 8.964 | 9.006 | 8.248 | 8.489 | 8.831 | 6.962 | 7.204 | 7.446 | 6.187 | 6.24 | 5.89 |
Totaal niet-vlottende verplichtingen
| 56.928 | 58.003 | 58.198 | 59.53 | 50.757 | 47.203 | 23.564 | 15.173 | 10.753 | 9.698 | 12.684 | 16.352 | 13.491 | 20.12 | 20.332 | 27.025 | 27.859 | 34.553 | 35.387 | 42.08 | 44.205 | 51.759 | 55.041 | 61.324 | 64.63 | 70.983 | 87.825 | 88.078 | 102.731 | 108.844 | 108.919 | 114.033 | 125.92 | 128.95 | 108.354 | 33.326 | 15.654 | 9.499 | 9.881 | 9.563 | 9.698 | 9.94 | 10.181 | 10.423 | 8.964 | 9.006 | 8.248 | 8.489 | 8.831 | 6.962 | 7.204 | 7.446 | 6.187 | 6.24 | 5.89 |
Totaal passiva
| 406.538 | 421.685 | 387.514 | 495.539 | 504.365 | 451.547 | 426.092 | 515.036 | 507.745 | 455.685 | 415.903 | 486.251 | 421.384 | 363.831 | 344.322 | 429.362 | 434.26 | 382.513 | 405.39 | 554.475 | 530.112 | 469.088 | 433.824 | 646.171 | 499.963 | 483.295 | 568.383 | 657.617 | 581.058 | 462.589 | 506.486 | 597.048 | 435.794 | 456.229 | 394.521 | 521.104 | 563.798 | 103.675 | 86.558 | 95.843 | 94.325 | 77.901 | 74.65 | 71.638 | 59.134 | 42.081 | 43.8 | 56.995 | 53.568 | 38.244 | 38.742 | 43.45 | 52.947 | 68.202 | 75.849 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 99.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.354 | 2.354 | 2.354 | 2.354 | 2.354 | 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
| 476.348 | 476.348 | 476.348 | 476.348 | 476.348 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 481.092 | 324.476 | 324.476 | 324.512 | 324.587 | 324.529 | 324.587 | 311.624 | 302.095 | 302.095 | 302.095 | 302.095 | 285.44 | 285.44 | 142.72 | 142.72 | 142.72 | 89.2 | 89.2 | 89.2 | 89.2 | 89.2 | 89.2 | 89.2 | 89.2 | 44.6 | 44.6 | 44.6 | 33.4 | 33.4 |
Ingehouden winsten
| 938.746 | 909.046 | 943.774 | 966.478 | 871.403 | 849.583 | 882.964 | 898.15 | 784.936 | 767.458 | 808.656 | 826.682 | 707.552 | 681.23 | 696.182 | 703.738 | 602.554 | 564.53 | 574.348 | 563.237 | 470.666 | 427.642 | 441.513 | 436.432 | 365.242 | 336.433 | 351.953 | 365.047 | 301.127 | 276.973 | 275.438 | 272.739 | 223.934 | 202.231 | 213.467 | 208.079 | 174.436 | 151.415 | 148.634 | 165.432 | 150.236 | 132.94 | 138.179 | 140.837 | 127.561 | 119.109 | 128.912 | 127.75 | 114.128 | 96.074 | 100.657 | 98.574 | 80.896 | 65.666 | 60.945 |
Overige gereserveerde algehele resultaten
| 658.859 | 105.718 | 658.859 | -2.354 | 644.303 | 88.519 | 689.552 | 88.519 | 679.562 | 78.529 | 679.562 | 78.529 | 622.412 | 69.051 | 626.888 | -2.354 | -2.354 | -2.354 | -2.354 | -2.354 | -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 totale aandeelhoudersvermogen
| 0 | 553.142 | 0 | 562.178 | 0 | 551.045 | -49.987 | 551.045 | -49.987 | 551.045 | -49.987 | 551.045 | -49.987 | 503.374 | -49.987 | 583.602 | 603.793 | 614.365 | 614.365 | 614.365 | 603.54 | 603.54 | 525.055 | 525.055 | 515.465 | 515.465 | 672.082 | 672.082 | 648.209 | 601.625 | 601.683 | 601.625 | 407.331 | 298.981 | 298.981 | 298.981 | 295.498 | 85.199 | 85.199 | 227.919 | 223.678 | 223.678 | 277.198 | 277.198 | 274.508 | 274.508 | 274.508 | 274.508 | 270.47 | 270.47 | 315.07 | 315.07 | 310.84 | 23.013 | 22.792 |
Totaal eigen vermogen van aandeelhouders
| 2,073.953 | 2,044.253 | 2,078.982 | 2,101.685 | 1,992.054 | 1,970.24 | 2,003.621 | 2,018.807 | 1,895.603 | 1,878.125 | 1,919.323 | 1,937.349 | 1,761.069 | 1,734.747 | 1,754.175 | 1,768.432 | 1,687.44 | 1,659.987 | 1,669.806 | 1,658.695 | 1,555.299 | 1,512.275 | 1,447.661 | 1,442.579 | 1,361.799 | 1,332.991 | 1,348.51 | 1,361.604 | 1,273.849 | 1,203.185 | 1,201.65 | 1,198.951 | 942.889 | 803.307 | 814.544 | 809.155 | 772.029 | 522.053 | 519.272 | 536.071 | 516.634 | 499.337 | 504.577 | 507.234 | 491.269 | 482.817 | 492.62 | 491.458 | 473.798 | 455.744 | 460.328 | 458.245 | 436.336 | 122.08 | 117.138 |
Totaal eigen vermogen
| 2,222.522 | 2,196.365 | 2,233.926 | 2,260.94 | 2,148.978 | 2,130.703 | 2,165.999 | 2,187.045 | 2,053.845 | 2,038.203 | 2,077.109 | 2,100.916 | 1,849.17 | 1,824.83 | 1,845.869 | 1,865.796 | 1,775.649 | 1,748.546 | 1,760.265 | 1,752.004 | 1,643.542 | 1,598.463 | 1,467.919 | 1,463.065 | 1,378.774 | 1,350.063 | 1,365.722 | 1,380.476 | 1,289.466 | 1,219.461 | 1,220.6 | 1,217.266 | 953.776 | 815.698 | 828.971 | 824.235 | 786.343 | 536.346 | 533.655 | 550.845 | 530.647 | 513.616 | 518.401 | 511.434 | 493.49 | 485.188 | 492.62 | 491.458 | 473.798 | 455.744 | 460.328 | 458.245 | 436.336 | 122.08 | 117.138 |
Totaal passiva en aandeelhoudersvermogen
| 2,629.06 | 2,618.05 | 2,621.44 | 2,756.479 | 2,653.343 | 2,582.25 | 2,592.091 | 2,702.081 | 2,561.59 | 2,493.888 | 2,493.012 | 2,587.167 | 2,270.554 | 2,188.661 | 2,190.191 | 2,295.158 | 2,209.908 | 2,131.059 | 2,165.655 | 2,306.479 | 2,173.654 | 2,067.551 | 1,901.743 | 2,109.236 | 1,878.737 | 1,833.358 | 1,934.106 | 2,038.093 | 1,870.524 | 1,682.051 | 1,727.087 | 1,814.314 | 1,389.57 | 1,271.927 | 1,223.492 | 1,345.338 | 1,350.141 | 640.022 | 620.213 | 646.688 | 624.972 | 591.517 | 593.051 | 583.072 | 552.624 | 527.269 | 536.42 | 548.453 | 527.366 | 493.988 | 499.07 | 501.695 | 489.283 | 190.281 | 192.987 |