BRC Asia Limited
SGX:BEC.SI
2.37 (SGD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SGD.
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 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2008 Q1 | 2007 Q3 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 130.696 | 130.696 | 184.624 | 184.624 | 115.215 | 115.215 | 154.574 | 175.767 | 139.967 | 101.766 | 82.97 | 67.502 | 73.726 | 52 | 77.892 | 72.096 | 28.895 | 42.446 | 65.778 | 19.033 | 39.826 | 26.744 | 41.08 | 89.51 | 95.169 | 41.64 | 23.989 | 13.642 | 11.758 | 12.584 | 11.938 | 19.561 | 15.654 | 9.51 | 13.94 | 16.163 | 24.079 | 17.388 | 22.606 | 12.263 | 20.433 | 8.227 | 18.967 | 16.905 | 18.1 | 10.644 | 26.118 | 12.752 | 9.866 | 2.191 | 10.508 | 9.591 | 16.353 | 27.12 | 22.804 | 13.093 | 6.978 | 6.786 | 8.771 | 1.541 | 0.559 | -2.243 |
Kortetermijnbeleggingen
| 0.511 | 0.511 | -4.118 | 0.505 | -2.158 | 0.572 | -2.194 | 0 | -6.05 | 0 | -6.034 | 0 | -5.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.175 | 0.543 | 0 | 0 | 0.341 | 0.699 | 0 | 1.275 | 1.743 | 0 | 0 | 0 | 0.732 | 0 | 1.024 | 0 | 0.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.487 |
Liquide middelen en kortetermijnbeleggingen
| 130.696 | 131.207 | 184.624 | 185.129 | 115.215 | 115.787 | 154.574 | 175.767 | 139.967 | 101.766 | 82.97 | 67.502 | 73.726 | 52 | 77.892 | 72.096 | 28.895 | 42.446 | 65.778 | 19.033 | 39.826 | 26.744 | 41.08 | 89.51 | 95.169 | 41.64 | 23.989 | 13.642 | 11.758 | 12.584 | 11.938 | 19.561 | 15.654 | 9.51 | 13.94 | 16.163 | 24.079 | 17.388 | 22.606 | 12.263 | 20.433 | 8.227 | 18.967 | 16.905 | 18.1 | 10.644 | 26.118 | 12.752 | 9.866 | 2.191 | 10.508 | 9.591 | 16.353 | 27.12 | 22.804 | 13.093 | 6.978 | 6.786 | 8.771 | 1.541 | 0.559 | 2.243 |
Nettovorderingen
| 164.512 | 162.582 | 180.622 | 179.785 | 166.115 | 166.071 | 187.633 | 0 | 196.099 | 0 | 155.661 | 0 | 146.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76.538 | 66.697 | 64.231 | 64.206 | 70.748 | 0 | 0 | 0 | 75.049 | 0 | 0 | 0 | 80.682 | 0 | 0 | 0 | 78.339 | 0 | 0 | 104.973 | 103.173 | 100.417 | 73.04 | 0 | 52.214 | 54.812 | 56.084 | 60.514 | 49.345 | 56.586 | 60.011 | 63.556 | 55.317 | 35.034 | 21.902 | 21.76 |
Voorraad
| 373.801 | 373.801 | 407.094 | 407.094 | 345.637 | 345.637 | 445.771 | 0 | 436.211 | 0 | 466.171 | 388.578 | 281.69 | 121.326 | 237.185 | 274.379 | 249.905 | 244.279 | 231.891 | 238.214 | 252.09 | 323.413 | 270.249 | 234.121 | 85.691 | 120.823 | 111.433 | 92.091 | 124.833 | 65.454 | 91.445 | 80.676 | 49.035 | 60.604 | 92.391 | 82.19 | 85.696 | 96.801 | 100.45 | 102.123 | 98.588 | 94.938 | 97.608 | 86.749 | 99.904 | 73.898 | 80.742 | 84.6 | 78.979 | 66.722 | 55.01 | 66.194 | 89.693 | 39.337 | 48.626 | 55.37 | 54.093 | 51.138 | 45.585 | 32.929 | 32.221 | 20.705 |
Overige vlottende activa
| 62.014 | 2.273 | 44.126 | 1.844 | 48.841 | 0.044 | 25.987 | 689.762 | 17.796 | 521.043 | 9.951 | 0 | 24.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.255 | 0.264 | 0.256 | 0.245 | 0.245 | 0 | 0 | 0 | 0.499 | 0 | 0 | 0 | 0.712 | 0 | 0 | 0 | 0.716 | 0 | 0 | 0.357 | 0.265 | 2.946 | 2.344 | 0 | 3.242 | 0.313 | 0.243 | 0.216 | 0.548 | 0.426 | 0.204 | 0.124 | 0.307 | 0.111 | 0.087 | 0.081 |
Totaal vlottende activa
| 731.023 | 731.023 | 816.466 | 816.466 | 675.808 | 675.808 | 813.965 | 865.529 | 790.073 | 622.809 | 714.753 | 668.104 | 526.369 | 361.316 | 446.121 | 437.928 | 494.072 | 509.747 | 531.819 | 476.268 | 512.625 | 589.419 | 523.591 | 588.918 | 274.809 | 249.279 | 212.215 | 172.694 | 201.078 | 142.489 | 174.376 | 171.805 | 137.834 | 151.563 | 181.879 | 182.036 | 201.533 | 199.9 | 204.45 | 201.592 | 208.111 | 182.691 | 195.63 | 197.752 | 214.447 | 189.872 | 210.298 | 200.715 | 164.229 | 148.128 | 120.974 | 130.91 | 162.373 | 127.187 | 121.323 | 125.475 | 121.286 | 121.604 | 109.98 | 69.615 | 54.769 | 44.79 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 110.618 | 110.618 | 117.64 | 117.64 | 121.449 | 121.449 | 128.357 | 0 | 135.86 | 0 | 143.897 | 148.36 | 147.257 | 151.084 | 154.755 | 153.894 | 159.09 | 162.455 | 134.11 | 139.303 | 142.958 | 146.108 | 148.978 | 145.363 | 113.028 | 91.595 | 89.136 | 87.796 | 78.969 | 79.09 | 77.679 | 78.976 | 79.952 | 73.014 | 71.395 | 72.712 | 72.687 | 73.52 | 67.334 | 65.73 | 65.018 | 63.661 | 61.216 | 54.034 | 37.048 | 36.782 | 35.12 | 30.079 | 27.67 | 21.063 | 17.279 | 13.054 | 12.096 | 13.237 | 12.499 | 12.319 | 11.808 | 12.036 | 12.124 | 12.797 | 12.109 | 12.635 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.666 | 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 | 0.365 | 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 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | -24.626 | 0 | -28.697 | 0 | -24.133 | 0 | -23.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.031 | 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 |
Langetermijnbeleggingen
| 14.457 | 12.368 | 18.255 | 14.137 | 24.626 | 22.468 | 28.697 | 0 | 24.133 | 0 | 23.736 | 0 | 17.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.488 | 11.862 | 0 | 0 | 11.914 | 11.808 | 0 | 10.316 | 9.799 | 0 | 0 | 0 | 9.339 | 0 | 8.023 | 0 | 9.69 | 0 | 10.475 | 10.25 | 0 | 10.197 | 10.232 | 10.017 | 9.96 | 0 | 0 | 0 | 0 | 0 | 6.848 | 6.42 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 2.086 | 0 | 2.086 | 0 | 2.334 | 0 | 2.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.333 | 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 | 0.148 | 0 | 0 |
Overige niet-vlottende activa
| -0 | 2.089 | 0 | 4.118 | 24.626 | 4.244 | 28.697 | 0 | 24.133 | 0 | 23.736 | 16.909 | 0 | 17.627 | 19.072 | 25.931 | 27.513 | 27.682 | 28.657 | 27.744 | 29.276 | 25.595 | 26.173 | 24.276 | 23.153 | 23.902 | 21.478 | 21.257 | 21.654 | 4.496 | 4.864 | 16.935 | 14.742 | 2.362 | 2.72 | 14.49 | 1.275 | 1.743 | 12.18 | 10.129 | 10.136 | 0.732 | 10.002 | 1.024 | 8.934 | 0.173 | 10.243 | 0 | 0 | 10.273 | 0 | 0 | 0 | 0 | 9.831 | 10.293 | 9.904 | 9.829 | 9.495 | 0.039 | 0.073 | 7.201 |
Totaal niet-vlottende activa
| 125.075 | 125.075 | 135.895 | 135.895 | 148.161 | 148.161 | 159.14 | 158.537 | 162.327 | 165.628 | 169.967 | 165.269 | 164.291 | 168.711 | 173.827 | 179.825 | 186.603 | 190.137 | 162.767 | 167.047 | 172.234 | 171.703 | 175.151 | 172.003 | 136.181 | 115.497 | 110.614 | 109.053 | 100.623 | 96.074 | 94.405 | 95.911 | 94.694 | 87.29 | 85.923 | 87.202 | 84.278 | 85.062 | 79.514 | 75.859 | 75.154 | 73.732 | 71.218 | 63.081 | 45.982 | 46.645 | 45.363 | 40.554 | 37.92 | 31.336 | 27.476 | 23.286 | 22.113 | 23.197 | 22.33 | 22.612 | 21.712 | 21.865 | 21.619 | 19.832 | 18.602 | 19.836 |
Totaal activa
| 856.098 | 856.098 | 952.361 | 952.361 | 823.969 | 823.969 | 973.105 | 1,024.066 | 952.4 | 788.437 | 884.72 | 833.373 | 690.66 | 530.027 | 619.948 | 617.753 | 680.675 | 699.884 | 694.586 | 643.315 | 684.859 | 761.122 | 698.742 | 760.921 | 410.99 | 364.776 | 322.829 | 281.747 | 301.701 | 238.563 | 268.781 | 267.716 | 232.528 | 238.853 | 267.802 | 269.238 | 285.811 | 284.962 | 283.964 | 277.451 | 283.265 | 256.423 | 266.848 | 260.833 | 260.429 | 236.517 | 255.661 | 241.269 | 202.149 | 179.464 | 148.45 | 154.196 | 184.486 | 150.384 | 143.653 | 148.087 | 142.998 | 143.469 | 131.599 | 89.447 | 73.371 | 64.626 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 76.389 | 76.389 | 48.925 | 48.925 | 103.231 | 103.231 | 11.903 | 0 | 47.024 | 0 | 50.655 | 72.133 | 210.183 | 25.656 | 14.634 | 28.639 | 66.756 | 80.554 | 51.062 | 70.465 | 66.327 | 65.928 | 38.977 | 87.95 | 48.531 | 57.003 | 69.049 | 28.493 | 37.519 | 10.301 | 23.587 | 33.569 | 35.884 | 31.408 | 59.102 | 31.243 | 25.757 | 49.191 | 36.858 | 39.856 | 32.492 | 29.898 | 44.863 | 35.456 | 38.674 | 35.03 | 42.409 | 25.359 | 15.36 | 9.42 | 21.349 | 10.145 | 47.755 | 13.071 | 21.211 | 22.271 | 38.532 | 17.803 | 40.062 | 27.291 | 4.98 | 0 |
Kortlopende schulden
| 251.678 | 247.475 | 359.664 | 354.202 | 219.468 | 216.011 | 410.128 | 360.251 | 372.079 | 202.501 | 358.114 | 313.132 | 52.186 | 80.384 | 180.338 | 195.524 | 238.926 | 225.908 | 268.939 | 220.23 | 273.537 | 308.477 | 255.838 | 227.792 | 90.472 | 105.132 | 52.376 | 58.072 | 64.699 | 25.6 | 39.613 | 38.069 | 5.822 | 12.421 | 10.92 | 43.217 | 65.572 | 36.077 | 51.383 | 41.407 | 61.031 | 53.414 | 58.336 | 72.273 | 74.826 | 61.716 | 89.927 | 2.109 | 77.188 | 60.534 | 21 | 45.448 | 37.269 | 37.681 | 25.685 | 33.906 | 28.517 | 49.683 | 22.178 | 15.198 | 29.412 | 12.453 |
Belastingschulden
| 16.249 | 0 | 17.179 | 0 | 17.601 | 0 | 20.976 | 0 | 19.495 | 0 | 21.025 | 9.534 | 10.213 | 11.246 | 10.372 | 9.377 | 10.083 | 11.846 | 10.893 | 7.458 | 6.661 | 6.962 | 6.228 | 0 | 2.046 | 3.227 | 2.808 | 1.161 | 1.564 | 1.345 | 0.78 | 1.178 | 1.059 | 2.682 | 2.46 | 3.116 | 2.642 | 4.53 | 3.259 | 4.965 | 7.028 | 9.196 | 7.4 | 6.552 | 4.901 | 3.291 | 1.558 | 2.399 | 2.844 | 4.095 | 3.582 | 2.607 | 3.854 | 5.139 | 4.55 | 4.073 | 4.336 | 4.543 | 3.352 | 1.386 | 1.129 | 0 |
Uitgestelde opbrengsten
| 40.433 | 4.203 | 19.733 | 45.71 | 16.234 | 3.457 | 9.743 | 0 | 24.787 | 0 | 2.814 | 0 | 7.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.587 | 0 | 0 | 0 | 8.03 | 0 | 0 | 0 | 2.3 | 2.414 | 0 | 0 | 3.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.386 | 0 | 0 |
Overige kortlopende verplichtingen
| 24.927 | 69.563 | 67.163 | 92.358 | 45.669 | 65.36 | 87.183 | 219.362 | 63.84 | 141.482 | 84.464 | 60.28 | 42.099 | 31.178 | 48.231 | 17.375 | 15.763 | 19.987 | 37.857 | 21.988 | 24.252 | 25.949 | 3.178 | 66.266 | 10.264 | 12.811 | 15.262 | 8.568 | 11.868 | 9.368 | 13.14 | 7.944 | 6.921 | 5.579 | 8.417 | 6.512 | 3.579 | 6.205 | 2.341 | 8.07 | 9.985 | 9.211 | 0.015 | 8.567 | 7.13 | 3.306 | 0.015 | 100 | 2.859 | 4.11 | 0.015 | 2.607 | 3.854 | 5.139 | 5.11 | 4.073 | 4.336 | 4.543 | 4.075 | 4.665 | 1.129 | 14.412 |
Totaal kortlopende verplichtingen
| 393.427 | 393.427 | 495.485 | 495.485 | 384.602 | 384.602 | 518.957 | 579.613 | 507.73 | 343.983 | 496.047 | 445.545 | 312.073 | 137.218 | 243.203 | 241.538 | 321.445 | 326.449 | 357.858 | 312.683 | 364.116 | 400.354 | 343.481 | 382.008 | 149.267 | 174.946 | 136.687 | 95.133 | 114.086 | 45.269 | 76.34 | 79.582 | 48.627 | 49.408 | 78.439 | 80.972 | 94.908 | 91.473 | 94.169 | 89.333 | 103.508 | 92.523 | 111.244 | 116.296 | 120.63 | 100.052 | 134.651 | 129.882 | 95.407 | 74.064 | 45.946 | 58.2 | 88.878 | 55.891 | 52.006 | 60.25 | 71.385 | 72.029 | 66.315 | 48.54 | 35.521 | 26.865 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.333 | 0.333 | 21.015 | 2.092 | 42.442 | 22.789 | 47.849 | 50.385 | 70.448 | 74.68 | 77.652 | 81.72 | 82.353 | 106.087 | 98.926 | 98.335 | 77.897 | 84.931 | 60.658 | 63.204 | 61.745 | 105.068 | 105.365 | 148.575 | 27.151 | 7.272 | 10.772 | 10.804 | 10.837 | 11.487 | 12.135 | 11.845 | 12.454 | 13.061 | 13.664 | 14.159 | 14.746 | 15.33 | 15.911 | 18.489 | 9.825 | 3.5 | 4.25 | 5 | 5.75 | 7.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.286 | 2.715 | 3.274 | 3.827 | 4.395 | 4.968 | 1.463 | 2.378 | 1.995 |
Uitgestelde opbrengsten niet-vlottend
| 16.863 | 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 | 0 | 0 | 0 | 0 | 0 | 0.511 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 7.171 | 0 | 7.32 | 0 | 6.138 | 0 | 6.292 | 0 | 6.382 | 0 | 6.533 | 11.65 | 11.727 | 11.804 | 11.882 | 11.939 | 12.019 | 12.1 | 12.139 | 12.337 | 12.43 | 12.523 | 12.616 | 7.453 | 6.785 | 6.785 | 6.785 | 8.267 | 8.267 | 8.267 | 8.267 | 7.348 | 7.348 | 7.348 | 7.348 | 6.582 | 6.582 | 6.582 | 6.582 | 4.58 | 4.58 | 4.58 | 4.58 | 3.343 | 3.343 | 3.343 | 3.343 | 1.233 | 1.233 | 1.233 | 1.233 | 1.161 | 1.161 | 1.161 | 1.161 | 0.863 | 0.863 | 0.863 | 0.863 | 1.123 | 0.9 | 0.9 |
Overige niet-vlottende verplichtingen
| 1.836 | 25.87 | 1.23 | 27.473 | 1.221 | 27.012 | 1.221 | 9.756 | 3.45 | 9.997 | 3.539 | 1.39 | 1.39 | 1.39 | 1.39 | 1.383 | 1.383 | 1.003 | 1.003 | 0.244 | 0.244 | 0.244 | 0.244 | 0.221 | 0.246 | 0.246 | 0.408 | 0.393 | 0.392 | 0.411 | 0.427 | 0.409 | 0.409 | 0.409 | 0.489 | 0.504 | 0.518 | 0.518 | 0.518 | 0.489 | 0.489 | 0.489 | 0.5 | 0.46 | 0.46 | 0.46 | 0.46 | 0.41 | 0.41 | 0.449 | 0.48 | 0.442 | 0.442 | 0.742 | 0.742 | 0.664 | 0.786 | 0.786 | 0.786 | 0.384 | 0.368 | 0.368 |
Totaal niet-vlottende verplichtingen
| 26.203 | 26.203 | 29.565 | 29.565 | 49.801 | 49.801 | 55.362 | 60.141 | 80.28 | 84.677 | 87.724 | 94.76 | 95.47 | 119.281 | 112.198 | 111.657 | 91.299 | 98.034 | 73.8 | 75.785 | 74.419 | 117.835 | 118.225 | 156.249 | 34.182 | 14.303 | 17.965 | 19.464 | 19.496 | 20.165 | 20.829 | 19.602 | 20.211 | 20.818 | 21.501 | 21.245 | 21.846 | 22.43 | 23.011 | 23.558 | 14.894 | 8.569 | 9.33 | 8.803 | 9.553 | 11.053 | 3.803 | 1.643 | 1.643 | 1.682 | 1.713 | 1.603 | 1.603 | 4.189 | 4.618 | 4.801 | 5.476 | 6.044 | 6.617 | 3.481 | 3.646 | 3.263 |
Totaal passiva
| 419.63 | 419.63 | 525.05 | 525.05 | 434.403 | 434.403 | 574.319 | 639.754 | 588.01 | 428.66 | 583.771 | 540.305 | 407.543 | 256.499 | 355.401 | 353.195 | 412.744 | 424.483 | 431.658 | 388.468 | 438.535 | 518.189 | 461.706 | 538.257 | 183.449 | 189.249 | 154.652 | 114.597 | 133.582 | 65.434 | 97.169 | 99.184 | 68.838 | 70.226 | 99.94 | 102.217 | 116.754 | 113.903 | 117.18 | 112.891 | 118.402 | 101.092 | 120.574 | 125.099 | 130.183 | 111.105 | 138.454 | 131.525 | 97.05 | 75.746 | 47.659 | 59.803 | 90.481 | 60.08 | 56.624 | 65.051 | 76.861 | 78.073 | 72.932 | 52.021 | 39.167 | 30.128 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 3.205 | 0 | 4.561 | 0 | 2.622 | 0 | 2.507 | 0 | 2.86 | 0 | 2.55 | 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 |
Gewone aandelen
| 184.546 | 184.546 | 184.546 | 184.546 | 184.546 | 184.546 | 184.546 | 0 | 184.546 | 0 | 138.754 | 138.754 | 138.754 | 125.001 | 125.001 | 125.001 | 125.001 | 125.001 | 125.001 | 125.001 | 125.001 | 0 | 125.001 | 0 | 0 | 0 | 68.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.214 | 58.652 | 52.997 | 52.997 | 52.997 | 48.969 | 48.969 | 48.969 | 48.969 | 42.463 | 42.463 | 42.463 | 42.463 | 29.663 | 29.663 | 29.663 | 24.768 | 23.896 | 0 |
Ingehouden winsten
| 254.826 | 254.826 | 246.478 | 246.478 | 210.686 | 210.686 | 217.37 | 0 | 183.456 | 0 | 165.563 | 157.605 | 147.421 | 152.475 | 142.871 | 142.666 | 145.18 | 153.892 | 141.186 | 133.675 | 124.54 | 121.517 | 115.358 | 99.432 | 107.174 | 106.2 | 102.728 | 102.245 | 103.472 | 107.732 | 105.833 | 102.687 | 97.039 | 102.239 | 101.221 | 98.666 | 100.921 | 102.718 | 97.962 | 95.815 | 100.582 | 94.029 | 85.468 | 76.045 | 71.562 | 71.232 | 63.153 | 55.732 | 55.332 | 54.179 | 51.591 | 44.84 | 51.279 | 47.431 | 44.151 | 39.429 | 35.289 | 34.557 | 27.792 | 10.937 | 8.246 | 0 |
Overige gereserveerde algehele resultaten
| -1.799 | -1.799 | -3.205 | -2.608 | -4.561 | -4.561 | -2.622 | 0 | -2.507 | 0 | -2.86 | 0 | -2.55 | 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 | 0.99 | 0.77 | 0 | 0.201 | 0.552 | 0.263 | 0.41 | 0 | 0 | 0 | 0 | 0 | -0.345 | -0.166 | 0.593 |
Overige totale aandeelhoudersvermogen
| -1.105 | -1.105 | -3.713 | -1.105 | -5.666 | -1.105 | -3.13 | 0 | -3.612 | 0 | -3.368 | -3.291 | -3.058 | -3.948 | -3.325 | -3.109 | -2.25 | -3.492 | -3.259 | -3.829 | -3.217 | 121.416 | -3.323 | 122.23 | 118.493 | 67.807 | -2.984 | 64.96 | 64.761 | 65.41 | 65.774 | 65.905 | 66.711 | 66.445 | 66.697 | 68.43 | 68.141 | 68.346 | 68.825 | 68.747 | 64.282 | 61.306 | 60.797 | 0.466 | 0.021 | 1.17 | 1.044 | 0 | 0 | 0.541 | 0 | 0 | 0 | 0 | 0.415 | 1.144 | 1.185 | 1.176 | 1.212 | 2.066 | 2.228 | 33.905 |
Totaal eigen vermogen van aandeelhouders
| 436.468 | 436.468 | 427.311 | 427.311 | 389.566 | 389.566 | 398.786 | 384.312 | 364.39 | 359.777 | 300.949 | 293.068 | 283.117 | 273.528 | 264.547 | 264.558 | 267.931 | 275.401 | 262.928 | 254.847 | 246.324 | 242.933 | 237.036 | 221.662 | 225.667 | 174.007 | 167.755 | 167.205 | 168.233 | 173.142 | 171.607 | 168.592 | 163.75 | 168.684 | 167.918 | 167.096 | 169.062 | 171.064 | 166.787 | 164.562 | 164.864 | 155.335 | 146.265 | 135.725 | 130.235 | 125.399 | 117.194 | 109.719 | 105.071 | 103.689 | 100.761 | 94.361 | 94.005 | 90.304 | 87.029 | 83.036 | 66.137 | 65.396 | 58.667 | 37.425 | 34.204 | 34.498 |
Totaal eigen vermogen
| 436.468 | 436.468 | 427.311 | 427.311 | 389.566 | 389.566 | 398.786 | 384.312 | 364.39 | 359.777 | 300.949 | 293.068 | 283.117 | 273.528 | 264.547 | 264.558 | 267.931 | 275.401 | 262.928 | 254.847 | 246.324 | 242.933 | 237.036 | 222.664 | 227.541 | 175.527 | 168.177 | 167.15 | 168.119 | 173.129 | 171.612 | 168.532 | 163.69 | 168.627 | 167.862 | 167.021 | 169.057 | 171.059 | 166.784 | 164.56 | 164.863 | 155.331 | 146.274 | 135.734 | 130.246 | 125.412 | 117.207 | 109.744 | 105.099 | 103.718 | 100.791 | 94.393 | 94.005 | 90.304 | 87.029 | 83.036 | 66.137 | 65.396 | 58.667 | 37.425 | 34.204 | 34.498 |
Totaal passiva en aandeelhoudersvermogen
| 856.098 | 856.098 | 952.361 | 952.361 | 823.969 | 823.969 | 973.105 | 1,024.066 | 952.4 | 788.437 | 884.72 | 833.373 | 690.66 | 530.027 | 619.948 | 617.753 | 680.675 | 699.884 | 694.586 | 643.315 | 684.859 | 761.122 | 698.742 | 760.921 | 410.99 | 364.776 | 322.829 | 281.747 | 301.701 | 238.563 | 268.781 | 267.716 | 232.528 | 238.853 | 267.802 | 269.238 | 285.811 | 284.962 | 283.964 | 277.451 | 283.265 | 256.423 | 266.848 | 260.833 | 260.429 | 236.517 | 255.661 | 241.269 | 202.149 | 179.464 | 148.45 | 154.196 | 184.486 | 150.384 | 143.653 | 148.087 | 142.998 | 143.469 | 131.599 | 89.447 | 73.371 | 64.626 |