Beijing VRV Software Corporation Limited
SZSE:300352.SZ
5.15 (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 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 64.63 | 81.878 | 85.364 | 131.401 | 48.558 | 80.988 | 70.393 | 182.674 | 107.479 | 123.166 | 162.708 | 56.757 | 88.979 | 83.261 | 158.452 | 332.364 | 178.719 | 200.315 | 204.851 | 244.695 | 142.355 | 264.118 | 298.296 | 595.222 | 167.061 | 510.543 | 156.598 | 1,048.198 | 1,201.565 | 1,224.6 | 1,261.332 | 1,357.66 | 90.388 | 152.432 | 182.442 | 219.247 | 200.016 | 245.465 | 286.761 | 304.505 | 289.045 | 319.686 | 352.473 | 386.49 | 361.447 | 382.949 | 401.849 | 433.284 | 430.614 | 57.833 | 79.236 |
Kortetermijnbeleggingen
| 2.647 | -3.087 | 28 | 80.047 | 93.4 | 113.445 | 124.706 | 80.238 | 111.153 | 167.742 | 218.347 | 328.267 | 205.087 | 224.786 | 92.072 | 145.072 | 160.172 | 200 | 250.465 | 250.465 | -8.556 | -9.634 | -8.998 | -9.979 | -11.239 | -10.726 | -10.68 | -6.571 | 0 | 0 | 0 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 67.277 | 81.878 | 113.364 | 211.447 | 141.958 | 194.433 | 195.099 | 262.911 | 218.633 | 290.908 | 381.054 | 385.025 | 294.066 | 308.047 | 250.524 | 477.436 | 338.891 | 400.315 | 455.317 | 495.16 | 142.355 | 264.118 | 298.296 | 595.222 | 167.061 | 510.543 | 156.598 | 1,048.198 | 1,201.565 | 1,224.6 | 1,261.332 | 1,357.66 | 90.388 | 152.432 | 182.442 | 219.247 | 200.016 | 245.465 | 286.761 | 304.505 | 289.045 | 319.686 | 352.473 | 386.49 | 361.447 | 382.949 | 401.849 | 433.284 | 430.614 | 57.833 | 79.236 |
Nettovorderingen
| 677.894 | 625.204 | 686.524 | 637.99 | 477.153 | 478.921 | 434.771 | 436.603 | 710.859 | 621.471 | 657.773 | 642.316 | 1,254.619 | 0 | 1,058.098 | 1,145.185 | 1,302.727 | 1,154.071 | 1,162.561 | 0 | 1,185.741 | 1,073.435 | 984.215 | 927.55 | 877.88 | 845.312 | 796.405 | 753.331 | 649.934 | 650.499 | 602.242 | 572.817 | 567.052 | 524.14 | 471.037 | 456.869 | 423.591 | 401.147 | 368.655 | 362.655 | 322.339 | 287.948 | 262.532 | 246.672 | 199.331 | 183.596 | 170.059 | 155.645 | 0 | 0 | 0 |
Voorraad
| 371.933 | 363.389 | 384.755 | 357.26 | 753.524 | 769.407 | 741.186 | 724.282 | 772.607 | 814.862 | 788.781 | 624.919 | 378.956 | 368.118 | 384.017 | 294.971 | 244.54 | 187.44 | 179.047 | 182.883 | 107.951 | 110.024 | 108.441 | 87.813 | 148.962 | 122.066 | 87.346 | 69.624 | 62.253 | 49.829 | 43.441 | 34.127 | 11.081 | 12.738 | 15.39 | 9.998 | 10.007 | 9.596 | 13.403 | 10.248 | 9.211 | 9.562 | 6.073 | 5.24 | 8.142 | 5.562 | 6.328 | 4.309 | 4.477 | 4.066 | 4.405 |
Overige vlottende activa
| 63.986 | 58.243 | 765.1 | 74.579 | 197.221 | 208.238 | 243.188 | 164.047 | 233.01 | 221.301 | 269.619 | 183.003 | 418.193 | 381.487 | 267.652 | 169.369 | 242.103 | 267.777 | 181.557 | 0 | 617.305 | 512.128 | 377.896 | 243.364 | 801.203 | 532.436 | 990.568 | 220.629 | 99.152 | 86.074 | 60.524 | 39.387 | 24.673 | 28.178 | 29.645 | 23.456 | 25.705 | 32.165 | 27.2 | 24.535 | 43.517 | 40.881 | 43.281 | 39.503 | 36.158 | 50.27 | 55.501 | 39.983 | 111.576 | 108.038 | 78.347 |
Totaal vlottende activa
| 1,181.089 | 1,128.714 | 1,263.218 | 1,281.276 | 1,569.856 | 1,650.999 | 1,614.245 | 1,587.844 | 1,899.839 | 1,948.542 | 2,097.228 | 1,835.263 | 2,345.833 | 2,290.267 | 1,960.291 | 2,029.282 | 2,128.261 | 2,009.604 | 1,951.087 | 1,966.797 | 2,053.352 | 1,934.119 | 1,746.747 | 1,853.95 | 1,976.905 | 1,984.689 | 2,009.61 | 2,074.431 | 2,012.903 | 2,011.002 | 1,956.184 | 1,998.678 | 693.195 | 707.853 | 698.514 | 709.569 | 659.319 | 688.373 | 696.018 | 701.943 | 664.112 | 658.077 | 664.358 | 677.906 | 605.078 | 601.322 | 610.118 | 616.002 | 546.667 | 169.937 | 161.989 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 308.314 | 307.4 | 306.722 | 303.812 | 283.587 | 272.633 | 259.996 | 264.162 | 268.259 | 263.843 | 266.05 | 268.93 | 263.381 | 267.284 | 230.962 | 231.819 | 229.42 | 220.194 | 210.855 | 213.525 | 195.979 | 197.603 | 177.001 | 167.213 | 153.256 | 146.107 | 146.166 | 106.535 | 95.008 | 90.299 | 79.376 | 77.025 | 68.361 | 69.52 | 69.354 | 70.929 | 65.42 | 63.085 | 59.262 | 45.696 | 29.993 | 29.871 | 29.05 | 16.319 | 15.713 | 15.466 | 14.283 | 13.777 | 20.691 | 13.405 | 14.249 |
Goodwill
| 49.464 | 49.464 | 49.464 | 49.464 | 54.014 | 54.014 | 54.014 | 54.014 | 56.975 | 56.975 | 56.975 | 56.975 | 77.414 | 77.414 | 82.755 | 77.414 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 82.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 293.704 | 288.675 | 292.119 | 283.671 | 290.472 | 282.251 | 277.798 | 273.518 | 270.295 | 263.369 | 255.571 | 256.458 | 243.814 | 241.89 | 240.808 | 230.265 | 238.203 | 231.349 | 224.845 | 216.62 | 195.988 | 188.019 | 180.838 | 176.646 | 152.259 | 145.049 | 137.415 | 125.23 | 115.961 | 107.27 | 100.354 | 89.632 | 78.049 | 72.238 | 66.23 | 63.179 | 39.216 | 20.353 | 15.993 | 11.492 | 4.363 | 3.376 | 1.756 | 0.968 | 0.996 | 1.106 | 1.178 | 1.31 | 1.407 | 1.298 | 1.733 |
Goodwill en immateriële activa
| 343.167 | 338.138 | 341.582 | 333.135 | 344.486 | 336.265 | 331.813 | 327.532 | 327.27 | 320.344 | 312.546 | 313.433 | 321.229 | 319.305 | 323.563 | 307.679 | 320.958 | 314.104 | 307.6 | 299.374 | 278.743 | 270.773 | 263.592 | 259.401 | 235.013 | 227.803 | 220.169 | 207.985 | 198.716 | 190.025 | 183.109 | 172.387 | 160.804 | 154.993 | 148.984 | 145.934 | 39.216 | 20.353 | 15.993 | 11.492 | 4.363 | 3.376 | 1.756 | 0.968 | 0.996 | 1.106 | 1.178 | 1.31 | 1.407 | 1.298 | 1.733 |
Langetermijnbeleggingen
| 207.543 | 217.064 | 215.03 | 137.149 | 133.423 | 113.081 | 104.229 | 230.502 | 119.033 | 59.752 | 6.589 | -102.165 | 14.696 | -2.858 | 129.167 | 58.408 | 18.609 | -32.29 | -83.389 | -85.51 | 66.775 | 67.962 | 68.75 | 117.935 | 78.434 | 81.345 | 67.27 | 55.974 | 62.565 | 64.015 | 65.376 | 45.572 | 47.351 | 28.179 | 28.179 | 28.179 | 27.384 | 10 | 10 | 12.18 | 10 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 234.931 | 233.44 | 218.395 | 216.705 | 207.831 | 209.085 | 208.717 | 0 | 164.825 | 167.176 | 160.031 | 160.078 | 69.859 | 69.983 | 73.488 | 70.027 | 68.512 | 64.165 | 61.508 | 57.636 | 50.758 | 46.724 | 42.072 | 41.176 | 35.29 | 32.961 | 30.633 | 30.328 | 25.061 | 22.307 | 20.78 | 19.323 | 16.471 | 15.315 | 17.025 | 14.251 | 11.285 | 9.957 | 7.902 | 6.465 | 6.52 | 5.369 | 4.102 | 4.102 | 3.27 | 3.208 | 2.622 | 2.616 | 1.154 | 1.354 | 1.175 |
Overige niet-vlottende activa
| 24.502 | 21.413 | 25.162 | 105.805 | 118.294 | 138.897 | 151.327 | 240.517 | 135.392 | 192.28 | 244.156 | 355.311 | 229.286 | 249.13 | 116.824 | 170.6 | 227.084 | 266.855 | 350.408 | 348.28 | 166.018 | 166.098 | 297.142 | 141.08 | 46.303 | 46.568 | 18.819 | 19.102 | 3.268 | 2.36 | 2.703 | 1.333 | 2.475 | 2.573 | 2.305 | 2.485 | 1.873 | 1.508 | 1.575 | 13.911 | 1.707 | 1.604 | 1.722 | 1.271 | 1.363 | 1.375 | 1.516 | 1.619 | 1.805 | 0.741 | 0.341 |
Totaal niet-vlottende activa
| 1,118.456 | 1,117.455 | 1,106.892 | 1,096.605 | 1,087.621 | 1,069.962 | 1,056.08 | 1,062.715 | 1,014.779 | 1,003.394 | 989.372 | 995.588 | 898.45 | 902.844 | 874.003 | 838.533 | 864.583 | 833.028 | 846.983 | 833.306 | 758.272 | 749.16 | 848.558 | 726.806 | 548.296 | 534.784 | 483.058 | 419.923 | 384.618 | 369.006 | 351.344 | 315.64 | 295.463 | 270.579 | 265.847 | 261.778 | 145.177 | 104.903 | 94.732 | 89.744 | 52.582 | 45.219 | 41.629 | 27.659 | 21.343 | 21.155 | 19.6 | 19.322 | 25.057 | 16.797 | 17.497 |
Totaal activa
| 2,299.546 | 2,246.169 | 2,370.11 | 2,377.881 | 2,657.477 | 2,720.961 | 2,670.325 | 2,650.559 | 2,914.617 | 2,951.936 | 3,086.6 | 2,830.851 | 3,244.284 | 3,193.11 | 2,834.295 | 2,867.815 | 2,992.844 | 2,842.632 | 2,798.07 | 2,800.102 | 2,811.624 | 2,683.279 | 2,595.305 | 2,580.756 | 2,525.201 | 2,519.473 | 2,492.668 | 2,494.354 | 2,397.521 | 2,380.007 | 2,307.528 | 2,314.318 | 988.658 | 978.432 | 964.361 | 971.347 | 804.496 | 793.276 | 790.75 | 791.687 | 716.694 | 703.296 | 705.986 | 705.565 | 626.42 | 622.477 | 629.717 | 635.323 | 571.725 | 186.735 | 179.486 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 88.81 | 203.676 | 198.611 | 212.22 | 300.026 | 533.723 | 528.052 | 518.962 | 536.817 | 352.692 | 625.319 | 169.245 | 163.241 | 367.304 | 115.99 | 152.404 | 143.851 | 121.092 | 41.644 | 114.439 | 75.414 | 67.867 | 29.069 | 47.709 | 75.725 | 69.083 | 44.314 | 52.535 | 54.402 | 50.841 | 27.104 | 25.412 | 15.477 | 19.244 | 21.835 | 21.764 | 16.471 | 16.602 | 16.562 | 17.774 | 12.538 | 11.116 | 11.525 | 10.578 | 4.133 | 4.719 | 10.73 | 7.86 | 5.244 | 4.229 | 6.032 |
Kortlopende schulden
| 215.56 | 196.682 | 204.813 | 191.174 | 207.273 | 200.526 | 170.001 | 193.451 | 162.082 | 171.63 | 133.532 | 168.023 | 152.828 | 122.5 | 115.508 | 76.434 | 94.421 | 73.201 | 115.667 | 100.667 | 75 | 40 | 0 | 0 | 0 | 20 | 40 | 40 | 40 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 7.039 | 2.219 | 3.543 | 9.699 | 92.519 | 83.411 | 94.61 | 0 | 86.767 | 86.063 | 78.527 | 112.396 | 135.37 | 131.954 | 166.062 | 174.783 | 212.642 | 186.107 | 192.745 | 180.009 | 179.476 | 167.369 | 157.046 | 161.897 | 130.218 | 131.961 | 126.889 | 136.283 | 108.865 | 106.107 | 101.957 | 110.69 | 94.958 | 91.939 | 84.742 | 92.381 | 72.605 | 67.784 | 0 | 68.273 | 48.156 | 44.216 | 42.157 | 43.56 | 22.639 | 22.335 | 21.821 | 28.334 | 10.447 | 12.095 | 12.224 |
Uitgestelde opbrengsten
| 258.511 | 308.575 | 280.674 | 379.253 | 347.529 | 392.043 | 242.242 | 0 | 286.524 | 330.889 | 0 | 477.145 | 503.395 | 442.992 | 407.419 | 439.976 | 427.324 | 343.413 | 231.83 | 213.626 | 196.785 | 180.846 | 0 | 0 | 0 | 139.844 | 132.195 | 143.543 | 117.558 | 119.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 238.058 | 55.402 | 415.198 | 418.488 | 313.428 | -55.425 | 309.257 | 364.469 | 364.992 | 632.337 | 490.659 | 319.772 | 571.705 | -127.112 | -139.077 | -162.902 | 219.885 | -164.384 | 185.676 | -65.594 | 136.316 | 96.151 | 105.468 | 95.087 | 78.323 | 66.219 | 54.888 | 61.205 | 8.692 | 51.659 | 21.344 | 20.71 | 21.095 | 15.117 | 17.78 | 18.036 | 8.173 | 6.357 | 72.905 | 4.245 | 5.307 | 3.016 | 4.394 | 3.78 | 4.154 | 3.069 | 4.754 | 6.934 | 10.974 | 3.321 | 8.828 |
Totaal kortlopende verplichtingen
| 807.979 | 766.555 | 822.165 | 831.581 | 1,094.261 | 1,154.277 | 1,101.919 | 1,076.882 | 1,150.659 | 1,242.722 | 1,328.037 | 1,072.751 | 1,023.144 | 937.638 | 665.902 | 680.695 | 670.799 | 559.428 | 535.733 | 543.148 | 466.205 | 371.387 | 291.582 | 304.693 | 284.265 | 287.264 | 266.091 | 267.691 | 239.66 | 228.606 | 150.405 | 156.813 | 131.529 | 126.3 | 124.357 | 132.181 | 97.249 | 90.742 | 89.467 | 90.293 | 66 | 58.349 | 58.076 | 57.918 | 30.925 | 30.123 | 37.304 | 43.128 | 26.665 | 19.645 | 27.083 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3.625 | 10.59 | 8.655 | 9.217 | 20.336 | 21.621 | 24.353 | 25.185 | 28.064 | 24.17 | 23.69 | 25.694 | 34.546 | 35.197 | 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 opbrengsten niet-vlottend
| 0.369 | 0.369 | 0.445 | 0.445 | 0.484 | 0.521 | 0.58 | 0 | 0.866 | 1.008 | 1.198 | 1.387 | 1.849 | 2.312 | 2.774 | 3.237 | 3.699 | 4.161 | 4.624 | 5.086 | 5.548 | 6.011 | 6.473 | 6.935 | 7.398 | 7.88 | 7.68 | 8.952 | 6.564 | 6.875 | 7.186 | 7.497 | 7.51 | 7.51 | 0 | 0 | 0.723 | 1.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4.54 | 3.6 | 4.618 | 4.657 | 0.351 | 0.351 | 0.39 | 0 | 0.468 | 0.507 | 0.546 | 0.585 | 0.624 | 0.663 | 0.546 | 0.741 | 0.78 | 0.819 | 0.858 | 0.897 | 0.936 | 0.975 | 1.014 | 1.053 | 1.092 | 1.131 | 1.287 | 1.209 | 1.209 | 1.248 | 1.287 | 1.365 | 1.404 | 1.443 | 1.482 | 1.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.513 | 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 | 0.5 |
Totaal niet-vlottende verplichtingen
| 8.534 | 14.559 | 13.718 | 14.32 | 21.17 | 22.494 | 25.322 | 31.698 | 29.397 | 25.685 | 25.434 | 27.666 | 37.02 | 38.172 | 3.32 | 3.978 | 4.479 | 4.98 | 5.482 | 5.983 | 6.484 | 6.986 | 7.487 | 7.988 | 8.49 | 9.011 | 8.967 | 10.161 | 7.773 | 8.123 | 8.473 | 8.862 | 8.914 | 8.953 | 1.482 | 1.521 | 0.723 | 1.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 |
Totaal passiva
| 816.513 | 781.114 | 835.883 | 845.901 | 1,115.431 | 1,176.771 | 1,127.242 | 1,108.58 | 1,180.056 | 1,268.408 | 1,353.47 | 1,100.417 | 1,060.164 | 975.81 | 669.222 | 684.673 | 675.278 | 564.408 | 541.215 | 549.13 | 472.689 | 378.373 | 299.069 | 312.681 | 292.755 | 296.274 | 275.058 | 277.852 | 247.434 | 236.729 | 158.878 | 165.675 | 140.443 | 135.253 | 125.839 | 133.702 | 97.971 | 92.187 | 89.467 | 90.293 | 66 | 58.349 | 58.076 | 57.918 | 30.925 | 30.123 | 37.304 | 43.128 | 26.665 | 19.645 | 27.583 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.415 | 2.232 | 2.125 | 2.163 | 2.057 | 1.424 | 1.585 | 1.642 | 1.614 | 1.517 | 1.611 | 1.641 | 1.702 | 1.823 | 1.792 | 2.293 | 1.914 | 1.702 | 1.472 | 1.549 | 2.035 | 2.622 | 1.545 | 1.307 | 0.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 1,449.824 | 579.93 | 579.93 | 513.43 | 513.43 | 270.226 | 270.226 | 266.8 | 266.8 | 266.8 | 266.8 | 266.8 | 266.8 | 133.4 | 133.4 | 133.4 | 133.4 | 66.7 | 66.7 | 66.7 | 50 | 50 |
Ingehouden winsten
| -311.149 | -329.305 | -260.727 | -263.66 | -268.379 | -266.735 | -268.187 | -211.243 | -76.634 | -128.193 | -79.471 | -82.715 | 367.087 | 396.591 | 339.588 | 364.277 | 491.81 | 451.569 | 429.226 | 425.073 | 512.028 | 477.941 | 469.058 | 442.632 | 412.6 | 403.345 | 397.659 | 396.433 | 339.1 | 331.715 | 337.764 | 337.159 | 286.098 | 280.832 | 276.252 | 275.861 | 231.666 | 225.153 | 225.109 | 224.82 | 180.371 | 174.625 | 177.588 | 177.325 | 131.935 | 129.794 | 129.853 | 129.635 | 87.096 | 86.353 | 75.642 |
Overige gereserveerde algehele resultaten
| 0 | 45.326 | 357.2 | 45.326 | 370.915 | 59.041 | 370.915 | -3.389 | 371.294 | 59.42 | 371.294 | 59.42 | 372.176 | 59.915 | 371.964 | -2.415 | -2.232 | -2.125 | -2.163 | -2.057 | -1.424 | -1.585 | -1.642 | -1.614 | -1.517 | -1.611 | -1.641 | -1.702 | -1.823 | -1.792 | -2.293 | -1.914 | -1.702 | -1.472 | -1.549 | -2.035 | -2.622 | -1.545 | -1.307 | -0.906 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 357.2 | 311.874 | -59.003 | 374.881 | 0 | 374.304 | 0 | 315.878 | -0 | 311.874 | -58.426 | 311.874 | 0 | 374.356 | 0 | 315.878 | -2.232 | 377.071 | 374.909 | 315.878 | 375.967 | 375.967 | 375.967 | 372.74 | 368.166 | 368.166 | 368.166 | 383.29 | 359.185 | 359.185 | 1,229.079 | 1,229.079 | 48.688 | 50.39 | 257.175 | 257.175 | 210.68 | 207.591 | 180.601 | 180.601 | 180.601 | 203.522 | 314.001 | 314.001 | 330.16 | 329.16 | 395.86 | 395.86 | 391.263 | 30.736 | 26.26 |
Totaal eigen vermogen van aandeelhouders
| 1,495.875 | 1,477.718 | 1,546.297 | 1,543.364 | 1,552.36 | 1,554.004 | 1,552.552 | 1,551.069 | 1,744.484 | 1,692.925 | 1,741.647 | 1,738.403 | 2,189.087 | 2,218.203 | 2,161.376 | 2,186.042 | 2,316.473 | 2,276.339 | 2,253.959 | 2,249.911 | 2,336.395 | 2,302.147 | 2,293.207 | 2,264.965 | 2,229.073 | 2,219.724 | 2,214.008 | 2,212.721 | 2,146.286 | 2,138.932 | 2,144.48 | 2,144.254 | 848.215 | 843.179 | 838.522 | 837.645 | 706.524 | 701.089 | 701.282 | 701.395 | 650.693 | 644.948 | 647.911 | 647.647 | 595.495 | 592.354 | 592.413 | 592.196 | 545.06 | 167.089 | 151.903 |
Totaal eigen vermogen
| 1,483.033 | 1,465.055 | 1,534.228 | 1,531.98 | 1,542.046 | 1,544.19 | 1,543.083 | 1,541.978 | 1,734.561 | 1,683.529 | 1,733.129 | 1,730.434 | 2,184.12 | 2,217.301 | 2,165.072 | 2,183.142 | 2,317.566 | 2,278.224 | 2,256.855 | 2,250.972 | 2,338.934 | 2,304.907 | 2,296.236 | 2,268.075 | 2,232.446 | 2,223.198 | 2,217.609 | 2,216.501 | 2,150.088 | 2,143.279 | 2,148.65 | 2,148.643 | 848.215 | 843.179 | 838.522 | 837.645 | 706.524 | 701.089 | 701.282 | 701.395 | 650.693 | 644.948 | 647.911 | 647.647 | 595.495 | 592.354 | 592.413 | 592.196 | 545.06 | 167.089 | 151.903 |
Totaal passiva en aandeelhoudersvermogen
| 2,299.546 | 2,246.169 | 2,370.11 | 2,377.881 | 2,657.477 | 2,720.961 | 2,670.325 | 2,650.559 | 2,914.617 | 2,951.936 | 3,086.6 | 2,830.851 | 3,244.284 | 3,193.11 | 2,834.295 | 2,867.815 | 2,992.844 | 2,842.632 | 2,798.07 | 2,800.102 | 2,811.624 | 2,683.279 | 2,595.305 | 2,580.756 | 2,525.201 | 2,519.473 | 2,492.668 | 2,494.354 | 2,397.521 | 2,380.007 | 2,307.528 | 2,314.318 | 988.658 | 978.432 | 964.361 | 971.347 | 804.496 | 793.276 | 790.75 | 791.687 | 716.694 | 703.296 | 705.986 | 705.565 | 626.42 | 622.477 | 629.717 | 635.323 | 571.725 | 186.735 | 179.486 |