Biocon Limited
NSE:BIOCON.NS
347.5 (INR) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
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
| 16,877 | 19,190 | 22,587 | 18,190 | 6,444 | 20,140 | 13,235 | 16,320 | 7,506 | 15,270 | 6,626 | 17,210 | 6,632 | 19,550 | 9,526 | -22,552 | 10,628 | -18,559 | 9,093 | -19,070 | 6,549 | -18,862 | 7,289 | 4,760 | 5,763 | -19,339 | 5,006 | 3,619 | 4,849 | 5,173 | 7,096 | 5,510 | 5,047 | -23,499 | 11,260 | 7,140 | 9,682.3 | 8,160 | 4,620 | 5,860 | 7,558 | 8,550 | 5,564 | 6,610 | 6,584.8 | 6,520 | 4,735 | 5,560 | 3,404.3 | 3,684 |
Kortetermijnbeleggingen
| 14,295 | 8,140 | 3,156 | 19,270 | 32,861 | 20,870 | 25,352 | 10,700 | 37,064 | 14,000 | 13,360 | 13,460 | 30,714 | 14,360 | 16,857 | 45,104 | 19,255 | 37,118 | 1,445 | 38,140 | 12,521 | 37,724 | 4,464 | 14,230 | 16,109 | 38,678 | 14,327 | 16,359 | 16,256 | 17,443 | 13,988 | 19,390 | 20,394 | 46,998 | 12,225 | 3,650 | 4,153.4 | 2,310 | 7,049 | 3,020 | 3,341.7 | 4,890 | 9,476 | 3,880 | 4,756.3 | 6,330 | 7,208 | 4,190 | 4,054.1 | 6,462 |
Liquide middelen en kortetermijnbeleggingen
| 31,172 | 25,740 | 25,743 | 37,460 | 39,305 | 41,010 | 38,587 | 27,020 | 44,570 | 29,270 | 19,986 | 30,670 | 37,346 | 33,910 | 26,383 | 22,552 | 29,883 | 18,559 | 10,538 | 19,070 | 19,070 | 18,862 | 11,753 | 18,990 | 21,872 | 19,339 | 19,333 | 19,978 | 21,105 | 22,616 | 21,084 | 24,900 | 25,441 | 23,499 | 23,485 | 10,790 | 13,835.7 | 10,470 | 11,669 | 8,880 | 10,899.7 | 13,440 | 15,040 | 10,490 | 11,341.1 | 12,850 | 11,943 | 9,750 | 7,458.4 | 10,146 |
Nettovorderingen
| 61,292 | 56,350 | 62,306 | 46,780 | 41,879 | 36,090 | 36,436 | 44,200 | 20,788 | 19,460 | 20,582 | 13,450 | 12,936 | 12,660 | 27,317 | 0 | 13,460 | 0 | 13,080 | 0 | 11,828 | 0 | 25,695 | 13,880 | 10,963 | 0 | 14,381 | 11,416 | 10,267 | 9,328 | 12,799 | 9,070 | 7,995 | 0 | 11,090 | 8,500 | 8,251 | 8,750 | 9,385 | 8,390 | 7,789.8 | 7,970 | 7,560 | 7,800 | 6,458.1 | 6,530 | 6,407 | 6,150 | 0 | 5,758 |
Voorraad
| 49,651 | 50,370 | 49,439 | 50,230 | 49,108 | 44,710 | 42,437 | 47,210 | 29,819 | 25,340 | 22,982 | 23,930 | 22,727 | 21,560 | 18,666 | 0 | 16,421 | 0 | 14,359 | 0 | 13,414 | 0 | 10,316 | 9,960 | 8,776 | 0 | 7,225 | 7,355 | 7,161 | 7,177 | 6,353 | 6,040 | 5,273 | 0 | 5,114 | 5,330 | 5,044.1 | 4,620 | 4,527 | 5,100 | 4,367.5 | 3,790 | 3,766 | 4,430 | 4,228.6 | 3,960 | 3,984 | 4,300 | 4,050.3 | 3,783 |
Overige vlottende activa
| 70,712 | 12,490 | 14,304 | 13,810 | 10,407 | 10,880 | 5,880 | 8,360 | 4,793 | 11,040 | 4,207 | 13,080 | 3,705 | 10,770 | 3,638 | 0 | 4,038 | 0 | 28,353 | 0 | 1,784 | 0 | 464 | 1,420 | 1,556 | 0 | 547 | 1,599 | 1,817 | 1,480 | 241 | 1,670 | 745 | 0 | 243 | 1,650 | 1,563 | 1,030 | 45 | 870 | 959.5 | 810 | 22 | 800 | 886.6 | 850 | 66 | 500 | 0 | 310 |
Totaal vlottende activa
| 151,535 | 25,740 | 151,792 | 148,280 | 140,699 | 132,690 | 123,340 | 126,790 | 100,482 | 85,110 | 83,823 | 81,130 | 76,714 | 78,900 | 76,004 | 22,552 | 63,802 | 18,559 | 53,250 | 19,070 | 46,096 | 18,862 | 48,228 | 44,250 | 43,167 | 19,339 | 41,486 | 40,348 | 40,350 | 40,601 | 40,477 | 41,680 | 39,454 | 23,499 | 39,932 | 26,270 | 28,693.8 | 24,870 | 25,626 | 23,240 | 24,016.5 | 26,010 | 26,388 | 23,520 | 22,914.4 | 24,190 | 22,400 | 20,700 | 17,754.6 | 19,997 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 124,534 | 121,330 | 119,778 | 119,020 | 109,221 | 104,500 | 101,226 | 100,120 | 97,086 | 96,290 | 94,155 | 88,730 | 84,944 | 82,190 | 79,641 | 0 | 73,767 | 0 | 70,980 | 0 | 62,817 | 0 | 55,396 | 51,080 | 49,912 | 0 | 44,086 | 42,096 | 41,763 | 41,191 | 40,856 | 40,930 | 40,396 | 0 | 36,528 | 36,780 | 33,945.9 | 34,240 | 30,745 | 31,370 | 29,896.8 | 28,180 | 25,866 | 23,370 | 20,466.7 | 19,040 | 16,938 | 17,200 | 16,831 | 15,365 |
Goodwill
| 164,673 | 163,780 | 163,724 | 163,430 | 163,339 | 161,200 | 161,362 | 159,580 | 264 | 260 | 264 | 260 | 264 | 260 | 264 | 0 | 264 | 0 | 264 | 0 | 264 | 0 | 264 | 260 | 264 | 0 | 264 | 264 | 264 | 264 | 264 | 260 | 264 | 0 | 333 | 340 | 263.5 | 260 | 264 | 1,790 | 1,785.1 | 120 | 122 | 120 | 121.6 | 120 | 122 | 120 | 121.6 | 122 |
Immateriële activa
| 102,251 | 102,370 | 102,867 | 0 | 106,380 | 0 | 105,259 | 0 | 13,383 | 0 | 12,887 | 0 | 12,342 | 0 | 11,736 | 0 | 10,840 | 0 | 10,427 | 0 | 9,691 | 0 | 8,039 | 7,070 | 6,999 | 0 | 5,673 | 4,653 | 4,259 | 3,858 | 3,523 | 3,420 | 3,238 | 0 | 2,240 | 0 | 0 | 0 | 2,056 | 0 | 0 | 0 | 1,320 | 0 | 0 | 0 | 1,168 | 0 | 0 | 1,113 |
Goodwill en immateriële activa
| 266,924 | 163,780 | 266,591 | 163,430 | 269,719 | 161,200 | 266,621 | 159,580 | 13,647 | 260 | 13,151 | 260 | 12,606 | 260 | 12,000 | 0 | 11,104 | 0 | 10,691 | 0 | 9,955 | 0 | 8,303 | 7,330 | 7,263 | 0 | 5,937 | 4,917 | 4,523 | 4,122 | 3,787 | 3,680 | 3,502 | 0 | 2,573 | 340 | 263.5 | 260 | 2,320 | 1,790 | 1,785.1 | 120 | 1,442 | 120 | 121.6 | 120 | 1,290 | 120 | 121.6 | 1,235 |
Langetermijnbeleggingen
| 16,021 | 10,730 | 10,964 | 11,170 | -18,545 | 19,970 | 8,673 | 17,640 | 3,534 | 6,840 | 3,702 | 4,520 | 4,187 | 7,290 | -7,587 | 0 | -17,535 | 0 | 33 | 0 | -7,891 | 0 | -2,248 | -10,600 | -11,067 | 0 | -13,441 | -15,534 | -15,495 | -15,326 | -11,911 | -17,850 | -19,055 | 0 | 259 | 0 | 0 | 0 | 0 | -2,370 | -2,696.3 | -4,240 | -8,831 | -3,230 | -4,110.6 | -5,680 | -6,563 | -3,410 | 775.6 | -5,820 |
Belastingvorderingen
| 2,214 | 2,820 | 3,173 | 2,700 | 3,789 | 2,860 | 3,010 | 3,420 | 3,051 | 3,560 | 2,933 | 2,870 | 2,922 | 3,020 | 3,077 | 0 | 3,680 | 0 | 3,680 | 0 | 3,080 | 0 | 3,247 | 3,690 | 3,835 | 0 | 1,934 | 1,888 | 1,987 | 1,943 | 1,975 | 700 | 653 | 0 | -259 | 0 | 0 | 0 | 0 | 100 | 47.6 | 7,570 | 12,317 | 6,620 | 7,789 | 9,080 | 9,801 | 6,500 | 0 | 78 |
Overige niet-vlottende activa
| 10,051 | -324,400 | 8,409 | 110,710 | 40,886 | 111,030 | 17,558 | 110,750 | 8,842 | 18,550 | 6,176 | 17,420 | 6,497 | 16,540 | 22,088 | -22,552 | 23,785 | -18,559 | 5,804 | -19,070 | 17,227 | -18,862 | 8,998 | 20,480 | 21,329 | -19,339 | 19,895 | 22,552 | 21,622 | 22,551 | 18,758 | 23,010 | 23,778 | -23,499 | 5,783 | 7,060 | 7,242.4 | 5,180 | 5,063 | 7,760 | 7,940.9 | 1,680 | 324 | 520 | 524.1 | 470 | 295 | 290 | -17,728.2 | 8,595 |
Totaal niet-vlottende activa
| 419,744 | -25,740 | 408,915 | 407,030 | 405,070 | 399,560 | 397,088 | 391,510 | 126,160 | 125,500 | 120,117 | 113,800 | 111,156 | 109,300 | 109,219 | -22,552 | 94,801 | -18,559 | 91,188 | -19,070 | 85,188 | -18,862 | 73,696 | 71,980 | 71,272 | -19,339 | 58,411 | 55,919 | 54,400 | 54,481 | 53,465 | 50,470 | 49,274 | -23,499 | 44,884 | 44,180 | 41,451.8 | 39,680 | 38,128 | 38,650 | 36,974.1 | 33,310 | 31,118 | 27,400 | 24,790.8 | 23,030 | 21,761 | 20,700 | 17,728.2 | 19,453 |
Totaal activa
| 571,279 | 556,710 | 560,707 | 555,310 | 545,769 | 532,250 | 520,428 | 518,300 | 226,642 | 210,610 | 203,940 | 194,930 | 187,870 | 188,200 | 185,223 | 0 | 158,603 | 0 | 144,438 | 0 | 131,284 | 0 | 121,924 | 116,230 | 114,439 | 0 | 99,897 | 96,267 | 94,750 | 95,082 | 93,942 | 92,150 | 88,728 | 0 | 84,816 | 70,450 | 70,145.6 | 64,550 | 63,754 | 61,890 | 60,990.6 | 59,320 | 57,506 | 50,920 | 47,705.2 | 47,220 | 44,161 | 41,400 | 39,400.2 | 39,450 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 63,689 | 56,610 | 62,720 | 61,290 | 43,925 | 37,820 | 39,831 | 45,140 | 16,990 | 17,150 | 16,085 | 15,920 | 13,819 | 16,370 | 15,139 | 0 | 14,405 | 0 | 13,251 | 0 | 12,656 | 0 | 11,983 | 11,520 | 10,728 | 0 | 10,053 | 9,623 | 8,227 | 7,987 | 7,397 | 6,950 | 7,057 | 0 | 5,471 | 5,230 | 5,281.1 | 4,630 | 4,293 | 4,800 | 4,395.9 | 4,460 | 3,472 | 3,900 | 3,929.7 | 4,040 | 3,455 | 3,620 | 3,107 | 3,478 |
Kortlopende schulden
| 41,683 | 34,610 | 28,519 | 29,530 | 28,861 | 13,610 | 25,192 | 52,380 | 12,280 | 10,010 | 9,266 | 17,880 | 16,126 | 6,130 | 14,054 | 0 | 6,212 | 0 | 14,100 | 0 | 4,644 | 0 | 8,814 | 2,590 | 2,702 | 0 | 4,742 | 2,070 | 2,116 | 2,194 | 1,943 | 3,150 | 3,083 | 0 | 4,053 | 2,540 | 3,157.2 | 2,590 | 3,476 | 3,690 | 3,999.2 | 2,270 | 2,575 | 620 | 690.9 | 720 | 1,033 | 1,000 | 0 | 2,010 |
Belastingschulden
| 2,681 | 2,890 | 2,769 | 2,760 | 2,360 | 2,570 | 2,250 | 1,720 | 2,305 | 1,970 | 2,050 | 1,930 | 1,735 | 1,460 | 1,524 | 0 | 1,788 | 0 | 1,279 | 0 | 1,563 | 0 | 1,238 | 1,900 | 1,954 | 0 | 891 | 953 | 958 | 1,048 | 964 | 1,130 | 978 | 0 | 205 | 0 | 0 | 0 | 132 | 0 | 0 | 0 | 231 | 0 | 0 | 0 | 108 | 0 | 0 | 122 |
Uitgestelde opbrengsten
| 3,693 | 2,890 | 2,769 | 2,760 | 25,093 | 2,570 | 8,990 | 1,720 | 7,768 | 1,970 | 12,609 | 1,930 | 6,331 | 1,460 | 1,524 | 0 | 14,859 | 0 | 12,258 | 0 | 13,504 | 0 | 9,326 | 10,300 | 9,971 | 0 | 891 | 5,490 | 4,521 | 4,772 | 6,619 | 4,860 | 3,481 | 0 | 6,417 | 940 | 1,570.7 | 920 | 7,596 | 710 | 766.8 | 1,890 | 7,670 | 1,020 | 1,043.3 | 2,660 | 5,619 | 760 | 0 | 4,551 |
Overige kortlopende verplichtingen
| -17,384 | -9,220 | -5,909 | -23,260 | -40,500 | -23,430 | -30,987 | -31,310 | -15,080 | -8,870 | -17,815 | -10,080 | -11,432 | 2,300 | -5,279 | 0 | -12,570 | 0 | -14,059 | 0 | -11,455 | 0 | -12,968 | -11,880 | -10,666 | 0 | -5,217 | -9,602 | -7,205 | -6,598 | -7,537 | -7,060 | -5,876 | 0 | -5,341 | 360 | 616.1 | 2,240 | -4,243 | -560 | 457.8 | 180 | -3,624 | -310 | -551.2 | -890 | -3,437 | 250 | 2,500.5 | -3,481 |
Totaal kortlopende verplichtingen
| 158,051 | 144,390 | 153,588 | 134,370 | 103,664 | 70,960 | 85,107 | 114,790 | 41,253 | 39,380 | 38,280 | 43,500 | 40,398 | 44,090 | 42,101 | 0 | 39,099 | 0 | 40,080 | 0 | 33,568 | 0 | 30,376 | 25,950 | 25,417 | 0 | 21,413 | 18,157 | 16,844 | 17,390 | 16,783 | 15,980 | 15,780 | 0 | 16,276 | 14,300 | 15,906.2 | 15,010 | 15,547 | 13,440 | 14,015.6 | 13,260 | 13,796 | 9,130 | 9,042.4 | 10,570 | 10,233 | 9,250 | 8,714.5 | 10,158 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 119,815 | 124,540 | 129,324 | 131,810 | 153,662 | 158,390 | 154,996 | 144,620 | 46,314 | 43,450 | 42,200 | 31,120 | 31,306 | 29,010 | 30,757 | 0 | 20,662 | 0 | 13,053 | 0 | 17,688 | 0 | 15,416 | 17,400 | 18,464 | 0 | 17,898 | 19,149 | 20,551 | 20,709 | 21,082 | 22,300 | 21,360 | 0 | 20,724 | 9,430 | 8,782.1 | 7,610 | 7,632 | 7,970 | 7,830.4 | 7,040 | 5,868 | 4,750 | 3,353.8 | 3,020 | 1,316 | 1,570 | 1,252.9 | 244 |
Uitgestelde opbrengsten niet-vlottend
| 5,198 | 4,720 | 4,924 | 4,490 | 38,451 | 2,730 | 2,901 | 1,960 | 16,744 | 2,220 | 12,151 | 1,010 | 16,656 | 1,150 | 10,253 | 0 | 10,815 | 0 | 9,494 | 0 | 0 | 0 | 8,052 | 0 | 0 | 0 | 3,423 | 0 | 0 | 0 | 3,516 | 0 | 0 | 0 | 957 | 220 | 200.5 | 170 | 2,843 | 100 | 95.9 | 80 | 4,260 | 70 | 63.4 | 50 | 40 | 40 | 0 | 5,410 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,907 | 3,970 | 3,915 | 3,310 | 3,807 | 3,920 | 3,818 | 3,830 | 715 | 570 | 523 | 280 | 356 | 340 | 323 | 0 | 351 | 0 | 298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 346 | 350 | 369.8 | 370 | 481 | 420 | 421.8 | 450 | 644 | 350 | 360.5 | 400 | 736 | 360 | 0 | 454 |
Overige niet-vlottende verplichtingen
| 17,108 | -385,978 | 16,208 | 30,000 | 3,411 | 55,360 | 48,718 | 54,410 | 13,219 | 29,520 | 16,086 | 28,070 | 10,884 | 27,170 | 16,713 | 0 | 9,434 | 0 | 7,682 | 0 | 9,772 | 0 | 1,011 | 8,070 | 8,667 | 0 | 678 | 3,812 | 3,846 | 3,828 | 423 | 4,070 | 4,104 | 0 | 2,845 | 5,480 | 5,552.5 | 5,570 | 2,823 | 6,330 | 5,795.7 | 6,280 | 1,848 | 5,500 | 4,879.6 | 4,360 | 4,237 | 4,680 | -1,252.9 | 422 |
Totaal niet-vlottende verplichtingen
| 146,028 | -252,748 | 154,371 | 169,610 | 199,331 | 220,400 | 210,433 | 204,820 | 76,992 | 75,760 | 70,960 | 60,480 | 59,202 | 57,670 | 58,046 | 0 | 41,262 | 0 | 30,527 | 0 | 27,460 | 0 | 24,479 | 25,470 | 27,131 | 0 | 21,999 | 22,961 | 24,397 | 24,537 | 25,021 | 26,370 | 25,464 | 0 | 24,872 | 15,480 | 14,904.9 | 13,720 | 13,779 | 14,820 | 14,143.8 | 13,850 | 12,620 | 10,670 | 8,657.3 | 7,830 | 6,329 | 6,650 | 1,252.9 | 6,530 |
Totaal passiva
| 304,079 | -252,748 | 307,959 | 303,980 | 302,995 | 291,360 | 295,540 | 319,610 | 118,245 | 115,140 | 109,240 | 103,980 | 99,600 | 101,760 | 100,147 | 0 | 80,361 | 0 | 70,607 | 0 | 61,028 | 0 | 54,855 | 51,420 | 52,548 | 0 | 43,412 | 41,118 | 41,241 | 41,927 | 41,804 | 42,350 | 41,244 | 0 | 41,148 | 29,780 | 30,811.1 | 28,730 | 29,326 | 28,260 | 28,159.4 | 27,110 | 26,416 | 19,800 | 17,699.7 | 18,400 | 16,562 | 15,900 | 14,883.9 | 16,688 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,003 | 6,000 | 6,003 | 6,000 | 6,003 | 6,000 | 6,003 | 6,000 | 6,003 | 6,000 | 6,003 | 6,000 | 6,003 | 6,000 | 6,000 | 0 | 6,000 | 0 | 6,000 | 0 | 6,000 | 0 | 3,000 | 3,000 | 3,000 | 0 | 3,000 | 3,000 | 3,000 | 3,000 | 1,000 | 1,000 | 1,000 | 0 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
Ingehouden winsten
| 0 | 0 | 176,028 | 0 | 0 | 0 | 160,859 | 0 | 0 | 0 | 68,273 | 0 | 0 | 0 | 62,358 | 0 | 0 | 0 | 59,141 | 0 | 0 | 0 | 52,089 | 0 | 0 | 0 | 42,294 | 0 | 0 | 0 | 39,025 | 0 | 0 | 0 | 32,344 | 0 | 0 | 0 | 24,531 | 0 | 0 | 0 | 21,161 | 0 | 0 | 0 | 18,523 | 0 | 0 | 15,465 |
Overige gereserveerde algehele resultaten
| 0 | 197,837 | 191,834 | 189,824 | 183,821 | 178,669 | 11,034 | 96,279 | 90,276 | 84,325 | 7,564 | 78,877 | 72,874 | 76,269 | 5,276 | 70,546 | 64,546 | 67,058 | -30,437 | 63,805 | 57,805 | 60,980 | -25,492 | 57,036 | 54,036 | 51,808 | -21,235 | 47,632 | 46,393 | 46,202 | -17,740 | 45,280 | 43,209 | 40,556 | -16,334 | 36,410 | 35,259.6 | 32,980 | -13,943 | 31,940 | 31,211.2 | 30,340 | -11,711 | 29,360 | 28,294.5 | 27,140 | -9,672 | 0 | 0 | -7,852 |
Overige totale aandeelhoudersvermogen
| 203,929 | 48,911 | -176,028 | 1,596 | 0 | 3,941 | 773 | 54,681 | 0 | -5,175 | 2,485 | -3,737 | 0 | -4,849 | 2,635 | 7,696 | 0 | 6,773 | 32,354 | 6,451 | 0 | 6,089 | 31,383 | -776 | 0 | 4,677 | 27,749 | 0 | 0 | 0 | 26,092 | 0 | 0 | 3,112 | 23,546 | 0 | 0 | 0 | 21,118 | 0 | 0 | 0 | 19,817 | 0 | 0 | 0 | 17,095 | 24,450 | -1,000 | 14,111 |
Totaal eigen vermogen van aandeelhouders
| 209,932 | 252,748 | 197,837 | 197,420 | 189,824 | 188,610 | 178,669 | 156,960 | 96,279 | 85,150 | 84,325 | 81,140 | 78,877 | 77,420 | 76,269 | 78,242 | 70,546 | 73,831 | 67,058 | 70,256 | 63,805 | 67,069 | 60,980 | 59,260 | 57,036 | 56,485 | 51,808 | 50,632 | 49,393 | 49,202 | 48,377 | 46,280 | 44,209 | 43,668 | 40,556 | 37,410 | 36,259.6 | 33,980 | 32,706 | 32,940 | 32,211.2 | 31,340 | 30,267 | 30,360 | 29,294.5 | 28,140 | 26,946 | 25,450 | 1,000 | 22,724 |
Totaal eigen vermogen
| 267,200 | 309,898 | 252,748 | 251,330 | 242,774 | 240,890 | 224,888 | 198,690 | 108,397 | 95,480 | 94,700 | 90,940 | 88,270 | 86,450 | 85,076 | 78,242 | 78,242 | 73,831 | 73,831 | 70,256 | 70,256 | 67,069 | 67,069 | 64,810 | 61,891 | 56,485 | 56,485 | 55,149 | 53,509 | 53,155 | 52,138 | 49,800 | 47,484 | 43,668 | 43,668 | 40,670 | 39,334.5 | 35,820 | 34,428 | 33,630 | 32,831.2 | 32,210 | 31,090 | 31,120 | 30,005.5 | 28,820 | 27,599 | 25,500 | 1,000 | 22,762 |
Totaal passiva en aandeelhoudersvermogen
| 571,279 | 556,710 | 560,707 | 555,310 | 545,769 | 532,250 | 520,428 | 518,300 | 226,642 | 210,620 | 203,940 | 194,920 | 187,870 | 188,210 | 185,223 | 78,242 | 158,603 | 73,831 | 144,438 | 70,256 | 131,284 | 67,069 | 121,924 | 116,230 | 114,439 | 56,485 | 99,897 | 96,267 | 94,750 | 95,082 | 93,942 | 92,150 | 88,728 | 43,668 | 84,816 | 70,450 | 70,145.6 | 64,550 | 63,754 | 61,890 | 60,990.6 | 59,320 | 57,506 | 50,920 | 47,705.2 | 47,220 | 44,161 | 41,400 | 0 | 39,450 |