BAVARIA Industries Group AG
FSX:B8A.DE
89 (EUR) • At close July 22, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 73.391 | 73.391 | 56.902 | 56.902 | 67.592 | 67.592 | 60.205 | 60.205 | 70.802 | 70.953 | 82.268 | 82.268 | 93.416 | 93.416 | 109.929 | 109.929 | 118.419 | 118.419 | 118.464 | 118.464 | 141.9 | 141.9 | 165.571 | 165.571 | 186.827 | 186.827 | 238.882 | 238.882 | 148.652 | 148.652 | 137.392 | 137.392 | 146.467 | 146.467 | 126.819 | 126.819 | 118.028 | 118.028 | 98.065 | 98.065 | 129.546 | 129.546 | 140.147 | 140.147 | 44.007 | 44.007 | 39.073 | 45.569 | 52.993 | 45.129 | 46.024 | 55.966 |
Kortetermijnbeleggingen
| 61.608 | 61.608 | 66.086 | 66.086 | 51.718 | 51.718 | 64.912 | 64.912 | 51.117 | 51.116 | 69.372 | 69.372 | 45.564 | 45.563 | 77.75 | 77.75 | 84.208 | 84.208 | 88.411 | 88.411 | 63.365 | 63.364 | 46.563 | 46.563 | 34.137 | 34.136 | 14.755 | 14.755 | 15.696 | 15.696 | 10.786 | 10.786 | 12.399 | 12.399 | 0 | 0 | 0.108 | 0.108 | 1.568 | 1.568 | 2.91 | 2.91 | 1.469 | 1.469 | 3.367 | 3.367 | 1.787 | 0.661 | 0.917 | 0.07 | 0.07 | 0.07 |
Liquide middelen en kortetermijnbeleggingen
| 134.999 | 134.999 | 122.988 | 122.988 | 119.311 | 119.31 | 125.117 | 125.117 | 121.919 | 122.07 | 151.64 | 151.64 | 138.979 | 138.979 | 187.679 | 187.679 | 202.628 | 202.627 | 206.875 | 206.875 | 205.264 | 205.264 | 212.134 | 212.134 | 220.963 | 220.963 | 253.637 | 253.637 | 164.349 | 164.348 | 148.178 | 148.178 | 158.867 | 158.867 | 126.819 | 126.819 | 118.136 | 118.136 | 99.633 | 99.633 | 132.455 | 132.455 | 141.616 | 141.616 | 47.374 | 47.374 | 40.86 | 46.23 | 53.91 | 45.199 | 46.094 | 56.037 |
Nettovorderingen
| 7.209 | 7.209 | 9.305 | 9.305 | 4.657 | 4.657 | 10.765 | 10.765 | 4.485 | 4.485 | 24.178 | 21.895 | 15.387 | 15.387 | 12.859 | 12.859 | 10.13 | 10.13 | 17.646 | 14.05 | 10.78 | 10.78 | 14.805 | 14.805 | 31.067 | 31.067 | 66.378 | 61.443 | 140.401 | 140.401 | 139.459 | 132.182 | 155.562 | 155.562 | 139.303 | 139.303 | 218.285 | 163.876 | 100.975 | 100.975 | 88.435 | 88.435 | 89.143 | 89.143 | 0 | 0 | 0 | 0 | 99.302 | 131.486 | 128.124 | 0 |
Voorraad
| 13.72 | 13.72 | 15.096 | 16.37 | 15.421 | 17.305 | 17.636 | 19.115 | 12.481 | 13.149 | 14.112 | 15.045 | 12.994 | 14.312 | 14.69 | 15.65 | 13.615 | 14.703 | 12.528 | 14.065 | 11.792 | 13.475 | 13.283 | 14.43 | 11.816 | 12.979 | 21.675 | 22.952 | 83.983 | 86.355 | 91.893 | 93.804 | 95.453 | 97.345 | 104.506 | 106.241 | 86.799 | 88.053 | 70.05 | 71.796 | 62.588 | 64.638 | 83.553 | 85.191 | 83.811 | 86.889 | 102.297 | 69.928 | 101.254 | 134.021 | 120.302 | 110.348 |
Overige vlottende activa
| 3.127 | 2.939 | 4.148 | 2.875 | 5.019 | 2.882 | 17.761 | 5.014 | 5.143 | 4.348 | 9.741 | 8.808 | 12.044 | 9.417 | 11.305 | 10.345 | 17.199 | 13.906 | 62.008 | 60.472 | 58.03 | 55.939 | 56.263 | 55.116 | 58.792 | 56.27 | 22.421 | 21.144 | 41.116 | 35.073 | 175.195 | 35.736 | 39.699 | 33.978 | 52.825 | 44.572 | 218.365 | 50.518 | 48.017 | 42.338 | 54.143 | 49.798 | 33.61 | 31.97 | 111.011 | 0 | 124.294 | 102.606 | 131.587 | 167.009 | 165.857 | 141.646 |
Totaal vlottende activa
| 159.055 | 158.867 | 152.025 | 151.538 | 144.407 | 144.154 | 160.514 | 160.01 | 144.027 | 144.052 | 198.739 | 197.388 | 179.404 | 178.095 | 228.086 | 226.534 | 243.545 | 241.366 | 297.521 | 295.462 | 285.868 | 285.458 | 296.818 | 296.485 | 322.637 | 321.278 | 362.834 | 359.176 | 429.868 | 426.177 | 415.266 | 409.9 | 449.581 | 445.751 | 423.453 | 416.935 | 423.3 | 420.583 | 318.675 | 314.742 | 337.62 | 335.326 | 347.922 | 347.92 | 242.196 | 240.654 | 267.451 | 217.29 | 286.751 | 346.229 | 332.253 | 308.03 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 22.271 | 13.932 | 22.941 | 21.544 | 23.45 | 14.586 | 23.829 | 22.226 | 24.619 | 16.053 | 28.463 | 26.488 | 29.859 | 21.211 | 26.292 | 24.523 | 27.693 | 26.415 | 28.675 | 27.117 | 25.505 | 23.925 | 25.706 | 24.263 | 27.556 | 26.644 | 66.787 | 64.742 | 126.435 | 118.201 | 124.838 | 117.878 | 132.645 | 127.103 | 145.274 | 135.949 | 151.553 | 142.14 | 91.18 | 84.18 | 89.836 | 86.532 | 77.846 | 71.397 | 106.753 | 102.989 | 114.518 | 95.666 | 95.883 | 125.416 | 128.409 | 129.071 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0 | 0 | 12.571 | 12.571 | 13.243 | 13.243 | 1.026 | 1.026 | 1.336 | 1.335 | 1.865 | 1.865 | 0 | 0 | 0 | 0 | 1.346 | 0.251 | 0.757 | 0.757 | 6.524 | 6.523 | 8.321 | 8.321 | 9.542 | 9.541 | 11.177 | 11.177 | 12.739 | 12.739 | 3.81 | 3.81 | 4.22 | 4.22 | 1.987 | 1.987 | 5.508 | 5.509 | 0 | 0 | 6.89 | 7.675 | 8.098 | 0 |
Immateriële activa
| 0.206 | 0.206 | 0.207 | 0.207 | 0.223 | 0.223 | 0.246 | 0.246 | 0.267 | 0.267 | 0.183 | 0.183 | 0.218 | 0.217 | 0.25 | 0.25 | 0.432 | 0.433 | 0.49 | 0.49 | 0.392 | 0.392 | 0.238 | 0.238 | -0.512 | 0.584 | 1.305 | 1.101 | 2.886 | 2.676 | 3.074 | 2.923 | 3.459 | 3.39 | 3.817 | 3.779 | 4.051 | 4.029 | 3.495 | 3.495 | 4.09 | 4.031 | 2.107 | 1.546 | 2.469 | 2.117 | 0 | 0 | 2.257 | 2.592 | 2.559 | 0 |
Goodwill en immateriële activa
| 0.206 | 0.206 | 0.207 | 0.207 | 0.223 | 0.223 | 0.251 | 0.251 | 0.267 | 0.267 | 12.754 | 12.754 | 13.461 | 13.461 | 1.276 | 1.276 | 1.768 | 1.768 | 2.355 | 2.355 | 0.392 | 0.392 | 0.238 | 0.238 | 0.834 | 0.834 | 2.062 | 1.858 | 9.41 | 9.199 | 11.395 | 11.244 | 13.001 | 12.931 | 14.994 | 14.956 | 16.79 | 16.768 | 7.305 | 7.305 | 8.31 | 8.251 | 4.094 | 3.533 | 7.977 | 7.626 | 9.096 | 8.388 | 9.147 | 10.267 | 10.657 | 11.191 |
Langetermijnbeleggingen
| 132.675 | 194.283 | 119.728 | 185.814 | 142.16 | 193.878 | 126.997 | 191.909 | 134.222 | 185.338 | 95.921 | 165.293 | 128.168 | 173.731 | 43.16 | 120.911 | 31.866 | 116.075 | -6.974 | 81.438 | -10.552 | 52.812 | 17.295 | 63.858 | 46.009 | 80.145 | 67.809 | 82.564 | 23.443 | 39.139 | 31.338 | 42.124 | 30.465 | 42.865 | 66.767 | 66.767 | 48.833 | 48.941 | 37.213 | 38.781 | 14.199 | 17.109 | 0.095 | 1.564 | -3.274 | 0.093 | 0.491 | 1.332 | -0.667 | 0.185 | 0.175 | 0.179 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.595 | 0 | 15.854 | 0 | 0 | 0 | 0 | 0 | -66.767 | 0 | 0 | 0 | 0 | 0 | 2.958 | 0 | 1.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 |
Overige niet-vlottende activa
| 61.636 | 8.555 | 66.454 | 2.253 | 51.746 | 9.146 | 64.94 | 2.134 | 0 | 8.748 | 69.427 | 3.38 | 45.619 | 10.012 | 80.07 | 5.641 | 84.363 | 3.611 | 88.569 | 3.774 | 63.52 | 2.145 | 46.69 | 1.903 | 34.302 | 2.437 | 0.002 | 9.749 | 0 | 12.294 | 12.693 | 14.385 | 12.593 | 9.636 | 66.816 | 15.93 | 0.157 | 12.2 | 1.617 | 10.982 | -0 | 5.707 | -0.01 | 10.432 | 3.631 | -110.709 | 1.787 | 0.661 | 0.917 | -0.001 | 0.07 | 0.07 |
Totaal niet-vlottende activa
| 216.788 | 216.976 | 209.331 | 209.818 | 217.579 | 217.833 | 216.016 | 216.52 | 210.28 | 210.406 | 206.565 | 207.916 | 217.106 | 218.415 | 150.798 | 152.35 | 145.691 | 147.869 | 112.626 | 114.684 | 78.864 | 79.274 | 89.929 | 90.262 | 108.701 | 110.061 | 155.255 | 158.913 | 175.142 | 178.833 | 180.264 | 185.631 | 188.705 | 192.534 | 227.084 | 233.602 | 217.333 | 220.049 | 137.315 | 141.248 | 115.304 | 117.598 | 83.759 | 86.926 | 115.088 | 110.709 | 125.892 | 106.048 | 105.28 | 135.937 | 139.311 | 140.512 |
Totaal activa
| 375.843 | 375.843 | 361.356 | 361.356 | 361.987 | 361.987 | 376.53 | 376.53 | 354.307 | 354.458 | 405.304 | 405.304 | 396.51 | 396.51 | 378.884 | 378.884 | 389.235 | 389.235 | 410.146 | 410.146 | 364.732 | 364.732 | 386.747 | 386.747 | 431.339 | 431.339 | 518.089 | 518.089 | 605.01 | 605.01 | 595.531 | 595.531 | 638.285 | 638.285 | 650.537 | 650.537 | 640.633 | 640.633 | 455.99 | 455.99 | 452.924 | 452.924 | 431.681 | 434.846 | 357.284 | 357.284 | 393.343 | 323.338 | 392.031 | 482.166 | 471.564 | 448.542 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 12.155 | 12.155 | 13.729 | 13.729 | 15.461 | 15.461 | 17.233 | 17.233 | 12.161 | 12.161 | 16.75 | 16.75 | 15.97 | 15.97 | 12.424 | 12.424 | 14.343 | 14.343 | 22.125 | 22.125 | 13.565 | 13.565 | 20.088 | 20.088 | 16.836 | 16.261 | 67.921 | 67.921 | 126.704 | 126.371 | 111.263 | 111.263 | 121.157 | 118.911 | 131.683 | 131.683 | 123.964 | 120.841 | 72.765 | 72.765 | 71.4 | 67.836 | 62.833 | 62.833 | 71.172 | 66.21 | 81.545 | 61.13 | 76.017 | 112.634 | 113.767 | 108.819 |
Kortlopende schulden
| 3.07 | 3.07 | 0 | 0 | 6.591 | 6.591 | 0 | 0 | 4.4 | 4.4 | 0 | 0 | 12.633 | 12.633 | 0 | 0 | 2.394 | 2.394 | 0 | 0 | 6.385 | 6.385 | 0 | 0 | 0 | 4.149 | 0 | 0 | 0 | 18.478 | 0 | 0 | 0 | 28.636 | 0 | 0 | 0 | 25.764 | 0 | 0 | 0 | 18.86 | 0 | 0 | 0 | 0 | 40.23 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 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 | 6.829 | 0 | 0 | 0 | 3.097 |
Uitgestelde opbrengsten
| 1.049 | 0 | 1.964 | 0 | 1.93 | 0 | 3.323 | 0 | 0.094 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 4.536 | 0 | 2.643 | 0 | -6.385 | 0 | 0 | 0 | -4.149 | 0 | 0 | 0 | -18.478 | 0 | 0 | 0 | -28.636 | 0 | 0 | 0 | -25.764 | 0 | 0 | 0 | -18.86 | 0 | 0 | 0 | 0 | 0 | 18.133 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 2.791 | 11.724 | 7.58 | 7.58 | 4.536 | 9.114 | 1.648 | 1.648 | 2.936 | 4.721 | 4.933 | 4.933 | 35.314 | 40.458 | 3.849 | 5.608 | 5.532 | 13.72 | 6.096 | 6.096 | 4.706 | 6.435 | 5.365 | 5.365 | 56.156 | 58.999 | 25.278 | 25.278 | 76.296 | 82.533 | 7.85 | 7.85 | 109.366 | 82.976 | 16.459 | 65.956 | 94.765 | 72.124 | 53.372 | 53.372 | 54.611 | 102.62 | 14.904 | 3.674 | 33.283 | 64.69 | 41.944 | 184.251 | 16.206 | 39.618 | 34.855 | 239.373 |
Totaal kortlopende verplichtingen
| 19.065 | 26.949 | 16.062 | 21.309 | 26.588 | 31.166 | 20.634 | 18.881 | 19.591 | 21.282 | 21.383 | 21.683 | 66.917 | 69.061 | 16.272 | 18.032 | 26.805 | 30.457 | 28.975 | 28.221 | 18.271 | 26.385 | 22.796 | 25.453 | 72.992 | 79.409 | 70.85 | 93.199 | 202.999 | 227.382 | 140.339 | 119.113 | 158.194 | 230.523 | 148.142 | 197.639 | 142.671 | 218.729 | 84.175 | 126.137 | 126.011 | 189.316 | 77.737 | 66.507 | 104.455 | 130.899 | 181.852 | 252.211 | 92.223 | 152.252 | 148.622 | 351.29 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 7.283 | 7.283 | 12.255 | 12.255 | 6.802 | 6.801 | 13.131 | 14.883 | 9.955 | 9.955 | 19.834 | 19.834 | 7.232 | 7.232 | 18.187 | 18.187 | 7.675 | 7.674 | 4.511 | 5.265 | 7.816 | 7.816 | 10.856 | 10.856 | 8.742 | 4.593 | 14.048 | 14.048 | 38.815 | 20.337 | 13.639 | 34.865 | 121.769 | 20.804 | 43.227 | 43.227 | 31.599 | 5.835 | 32.552 | 32.552 | 67.881 | 4.575 | 35.083 | 35.083 | 30.909 | 3.922 | 0 | 42.485 | 79.981 | 84.29 | 74.301 | 63.103 |
Uitgestelde opbrengsten niet-vlottend
| 10.985 | 0 | 11.89 | 0 | 11.086 | 0 | 3.401 | 0 | 0.4 | 0 | -6 | 0 | 18.539 | 0 | 1.328 | 0 | 16.204 | 0 | 2.643 | 0 | 1.569 | 0 | 2.648 | 0 | 2.218 | 0 | 1.992 | 0 | 30.022 | 0 | 26.389 | 0 | 30.629 | 0 | 14.03 | 0 | 16.788 | 0 | 10.642 | 0 | 11.451 | 0 | 14.809 | 0 | 12.744 | 0 | 0 | 0 | 14.039 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8.445 | 0 | 5.182 | 0 | 5.118 | 0 | 2.108 | 0 | 2.135 | 0 | 2.915 | 0 | 2.832 | 0 | 3.654 | 0 | 4.553 | 0 | 2.58 | 0 | 1.921 | 0 | 0.673 | 0 | 3.296 | 0 | 0.983 | 0 | 6.633 | 0 | 5.456 | 0 | 6.383 | 0 | 7.42 | 0 | 5.7 | 0 | 6.773 | 0 | 5.06 | 0 | 4.889 | 0 | 6.45 | 0 | 0 | 0 | 8.036 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 5.511 | 17.056 | 2.825 | 19.897 | 5.511 | 17.139 | 16.867 | 24.128 | 15.711 | 16.554 | 62.022 | 64.937 | 9.627 | 28.853 | 43.775 | 46.997 | 21.176 | 38.282 | 50.281 | 56.258 | 22.047 | 17.423 | 18.869 | 22.19 | 34.904 | 38.15 | 89.112 | 92.087 | 121.394 | 152.145 | 202.108 | 255.179 | 203.163 | 196.482 | 267.22 | 239.174 | 199.342 | 247.595 | 113.914 | 131.329 | 120.175 | 92.241 | 112.585 | 146.678 | 118.306 | -3.922 | 172.611 | 0 | 157.967 | 207.882 | 211.271 | 0 |
Totaal niet-vlottende verplichtingen
| 32.224 | 24.34 | 37.398 | 32.151 | 28.518 | 23.94 | 37.259 | 39.011 | 28.2 | 26.509 | 85.071 | 84.771 | 38.23 | 36.085 | 66.944 | 65.185 | 49.608 | 45.956 | 60.769 | 61.522 | 33.353 | 25.24 | 35.703 | 33.046 | 49.16 | 42.743 | 128.484 | 106.135 | 196.865 | 172.482 | 268.818 | 290.044 | 289.615 | 217.286 | 331.897 | 282.401 | 329.489 | 253.43 | 205.843 | 163.881 | 160.122 | 96.816 | 167.366 | 181.761 | 168.41 | 3.922 | 172.611 | 42.485 | 260.023 | 292.172 | 285.572 | 63.103 |
Totaal passiva
| 51.289 | 51.289 | 53.46 | 53.46 | 55.106 | 55.106 | 57.892 | 57.892 | 47.791 | 47.791 | 106.454 | 106.454 | 105.147 | 105.147 | 83.217 | 83.217 | 76.413 | 76.413 | 89.744 | 89.744 | 51.625 | 51.625 | 58.499 | 58.499 | 122.152 | 122.152 | 199.334 | 199.334 | 399.864 | 399.864 | 409.157 | 409.157 | 447.809 | 447.809 | 480.039 | 480.04 | 472.16 | 472.16 | 290.018 | 290.018 | 286.132 | 286.132 | 245.103 | 248.268 | 272.865 | 272.865 | 354.463 | 294.696 | 352.246 | 444.424 | 434.194 | 414.393 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0.579 | 0 | 0.417 | 0 | 0.108 | 0 | 0.16 | 0 | 0.117 | 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 |
Gewone aandelen
| 4.69 | 4.69 | 4.69 | 4.69 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.061 | 5.351 | 5.351 | 5.351 | 5.351 | 5.612 | 5.612 | 5.613 | 5.613 | 5.613 | 5.613 | 5.613 | 5.613 | 5.613 | 5.613 | 5.963 | 5.963 | 5.963 | 5.963 | 6.235 | 6.235 | 5.962 | 6.395 | 6.395 | 6.395 | 6.395 | 6.395 |
Ingehouden winsten
| 307.349 | 307.373 | 291.2 | 291.217 | 290.04 | 290.415 | 302.109 | 302.424 | 289.989 | 290.448 | 282.617 | 282.916 | 275.102 | 275.378 | 279.468 | 279.732 | 296.116 | 296.292 | 303.782 | 303.921 | 296.693 | 296.826 | 311.793 | 311.801 | 293.113 | 293.119 | 302.71 | 302.75 | 194.886 | 194.886 | 174.704 | 174.965 | 178.234 | 178.494 | 157.508 | 157.613 | 156.013 | 156.107 | 153.423 | 153.442 | 153.444 | 153.784 | 172.219 | 172.477 | 68.662 | 68.821 | 0 | 15.024 | 24.639 | 18.405 | 26.989 | 15.23 |
Overige gereserveerde algehele resultaten
| -0.579 | 9.707 | -0.417 | 9.505 | -0.108 | 9.457 | -0.16 | 9.464 | -0.117 | 9.515 | 9.719 | 9.42 | -82.712 | 9.454 | 9.471 | 9.207 | -72.122 | 9.756 | 9.855 | 9.715 | -61.322 | 9.741 | 9.821 | 9.821 | -59.767 | 9.69 | 9.42 | 9.42 | -44.774 | 3.777 | 5.045 | 5.045 | -40.777 | 5.779 | 6.638 | 6.638 | -46.067 | 6.142 | 5.796 | 5.796 | -16.706 | 6.266 | 7.344 | 7.344 | -66.262 | 0 | 0 | -58.436 | 0 | 0 | 0 | -61.264 |
Overige totale aandeelhoudersvermogen
| 10.291 | -0.019 | 9.511 | -0.012 | 9.57 | -0.369 | 9.629 | -0.31 | 9.637 | -0.302 | 9.425 | -0.294 | 9.183 | -0.271 | 9.213 | -0.258 | 9.585 | -0.17 | 9.721 | -0.134 | 9.614 | -0.127 | 9.827 | -0.002 | 9.689 | -0.001 | 9.426 | -0.034 | 3.767 | -0.01 | 5.051 | -0.255 | 46.301 | -0.255 | 6.645 | -0.099 | 52.214 | -0.089 | 5.801 | -0.014 | 22.978 | -0.335 | 7.35 | -0.252 | 74.175 | -75.056 | 8.933 | 6.15 | 7.63 | 11.503 | 2.63 | 11.16 |
Totaal eigen vermogen van aandeelhouders
| 321.751 | 321.751 | 305.401 | 305.401 | 304.564 | 304.564 | 316.639 | 316.639 | 304.57 | 304.721 | 297.102 | 297.102 | 289.622 | 289.622 | 293.741 | 293.741 | 310.938 | 310.938 | 318.563 | 318.563 | 311.501 | 311.501 | 326.681 | 326.681 | 307.868 | 307.868 | 317.487 | 317.487 | 204.004 | 204.004 | 185.367 | 185.367 | 189.631 | 189.631 | 169.766 | 169.765 | 167.773 | 167.773 | 164.837 | 164.837 | 165.678 | 165.678 | 185.532 | 185.532 | 82.537 | 75.056 | 14.895 | 27.569 | 38.664 | 36.303 | 36.014 | 32.784 |
Totaal eigen vermogen
| 324.554 | 324.554 | 307.896 | 307.896 | 306.881 | 306.881 | 318.638 | 318.638 | 306.515 | 306.667 | 298.85 | 298.85 | 291.363 | 291.363 | 295.667 | 295.667 | 312.822 | 312.822 | 320.403 | 320.403 | 313.107 | 313.107 | 328.248 | 328.248 | 309.187 | 309.187 | 318.755 | 318.755 | 205.145 | 205.145 | 186.374 | 186.374 | 190.477 | 190.477 | 170.498 | 170.497 | 168.473 | 168.473 | 165.972 | 165.972 | 166.792 | 166.792 | 186.578 | 186.578 | 84.419 | 75.056 | 38.88 | 28.642 | 39.785 | 37.742 | 37.37 | 34.149 |
Totaal passiva en aandeelhoudersvermogen
| 375.843 | 375.843 | 361.356 | 361.356 | 361.987 | 361.987 | 376.53 | 376.53 | 354.307 | 354.458 | 405.304 | 405.304 | 396.51 | 396.51 | 378.884 | 378.884 | 389.235 | 389.235 | 410.146 | 410.146 | 364.732 | 364.732 | 386.747 | 386.747 | 431.339 | 431.339 | 518.089 | 518.089 | 605.01 | 605.01 | 595.531 | 595.531 | 638.285 | 638.285 | 650.537 | 650.537 | 640.633 | 640.633 | 455.99 | 455.99 | 452.924 | 452.924 | 431.681 | 434.846 | 357.284 | 0 | 393.343 | 323.338 | 392.031 | 482.166 | 471.564 | 448.542 |