Hifab Group AB (publ.)
SSE:HIFA-B.ST
2.52 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 Q1 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 3.6 | 3.4 | 3.4 | 3.99 | 5.5 | 5.6 | 5.6 | 6.055 | 8.7 | 3.9 | 3 | 4.259 | -22.3 | 0.3 | 7 | 15.111 | 2.2 | 11.5 | 12.2 | 15.377 | 0.7 | 22.5 | 28.6 | 32.791 | 20.4 | 28 | 28.6 | 33.635 | 28.5 | 33.5 | 30.3 | 30.553 | 29.5 | 21.9 | 30.8 | 69.407 | 23.1 | 40.6 | 49.5 | 48.888 | 31.9 | 46 | 39 | 43.235 | 16.2 | 40.3 | 43.8 | 57.169 | 35 | 38.5 | 42.1 | 32.268 | 35 | 30.2 | 27.7 |
Kortetermijnbeleggingen
| 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 | 16.148 | 16.2 | 16.2 | 16.2 | 16.148 | 16.2 | 16.2 | 16.2 | 6.342 | 6.4 | 6.4 | 6.4 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 3.6 | 3.4 | 3.4 | 3.99 | 5.5 | 5.6 | 5.6 | 6.055 | 8.7 | 3.9 | 3 | 4.259 | -22.3 | 0.3 | 7 | 15.111 | 2.2 | 11.5 | 12.2 | 15.377 | 0.7 | 22.5 | 28.6 | 32.791 | 20.4 | 28 | 28.6 | 33.635 | 28.5 | 33.5 | 30.3 | 30.553 | 29.5 | 21.9 | 30.8 | 69.407 | 23.1 | 40.6 | 49.5 | 48.888 | 31.9 | 46 | 39 | 43.235 | 16.2 | 40.3 | 43.8 | 57.169 | 35 | 38.5 | 42.1 | 32.268 | 35 | 30.2 | 27.7 |
Nettovorderingen
| 114.7 | 118.7 | 109.9 | 105.541 | 105.3 | 100.2 | 103.7 | 92.932 | 93.7 | 104.4 | 99.3 | 104.6 | 22.3 | 98.7 | 103 | 83.895 | 100.1 | 106.7 | 105.5 | 94.813 | 101.7 | 95.1 | 105 | 98.739 | 104.5 | 102.6 | 103.9 | 100.771 | 99.1 | 103.7 | 101.3 | 105.398 | 89.6 | 118.5 | 94.4 | 87.276 | 100.3 | 104.5 | 105.4 | 99.107 | 109.2 | 108.1 | 91 | 85.031 | 97 | 82.7 | 86.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| -114.7 | 0 | 0 | 0 | 0 | 5.1 | 0 | 0 | -93.7 | -104.4 | -99.3 | 0 | 47.1 | 58.9 | 42 | 31.177 | 39.1 | 45.6 | 33.6 | 28.099 | 41.5 | 49.4 | 34.8 | 25.182 | 27.1 | 26.7 | 24.7 | 15.107 | 25.6 | 22 | 28.7 | 16.934 | 25.4 | 24.2 | 31.7 | 29.158 | 39.2 | 43.3 | 45.5 | 31.179 | 42.2 | 38.1 | 31 | 26.879 | 29.4 | 22.8 | 26.3 | 17.412 | 29.5 | 23.9 | 21.4 | 14.439 | 21 | 32.5 | 18.8 |
Overige vlottende activa
| 118.7 | 4.6 | 4.5 | 3.755 | 3.8 | 0.1 | 5 | 4.959 | 99.3 | 111.3 | 103.2 | 108.151 | 59.9 | 44.2 | 66 | 67.945 | 78.2 | 79.6 | 87.4 | 80.14 | 80.7 | 63.7 | 86.1 | 88.379 | 97.8 | 94.2 | 96 | 101.113 | 96.2 | 103 | 90.2 | 107.68 | 86.9 | 117.5 | 82.5 | 92.522 | 82.7 | 81.2 | 76.8 | 97.164 | 87.9 | 88.2 | 76.9 | 80.842 | 86.2 | 77 | 75.7 | 83.102 | 91.7 | 76 | 71.9 | 85.379 | 73.3 | 76 | 83.6 |
Totaal vlottende activa
| 122.3 | 126.7 | 117.8 | 113.286 | 114.6 | 111 | 114.3 | 103.946 | 108 | 115.2 | 106.2 | 112.41 | 107 | 103.4 | 115 | 114.233 | 119.5 | 136.7 | 133.2 | 123.616 | 122.9 | 135.6 | 149.5 | 146.352 | 145.3 | 148.9 | 149.3 | 149.855 | 150.3 | 158.5 | 149.2 | 155.167 | 141.8 | 163.6 | 145 | 191.087 | 145 | 165.1 | 171.8 | 177.231 | 162 | 172.3 | 146.9 | 150.956 | 131.8 | 140.1 | 145.8 | 157.683 | 156.2 | 138.4 | 135.4 | 132.086 | 129.3 | 138.7 | 130.1 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 20.2 | 24.5 | 24.6 | 24.615 | 27.2 | 24.5 | 21.8 | 12.622 | 13.3 | 15.4 | 17 | 22.471 | 24.4 | 20.1 | 20.8 | 20.275 | 0.9 | 0.9 | 0.5 | 26.202 | 12.4 | 12 | 0.2 | 0.206 | 0.2 | 0.2 | 0.2 | 0.268 | 0.3 | 0.4 | 0.5 | 0.592 | 0.7 | 0.9 | 1 | 1.226 | 1.4 | 1.6 | 1.8 | 2.058 | 2.2 | 2.4 | 2.6 | 2.826 | 3.1 | 3.3 | 3.2 | 2.272 | 2.2 | 2.4 | 2.7 | 3.372 | 3.7 | 2.3 | 2.5 |
Goodwill
| 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16.3 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.7 | 22.6 | 24.3 | 0.275 | 0 | 0.3 | 14.5 | 0.458 | 0.5 | 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 | 6.148 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 37.7 | 38.6 | 40.3 | 16.229 | 16.3 | 16.3 | 30.5 | 16.412 | 16.5 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 15.954 | 16 | 16 | 16 | 6.148 | 6.1 | 6.1 | 6.1 | 6.148 | 0 | 0 | 0 |
Langetermijnbeleggingen
| -0 | -7.5 | 0.1 | 0.064 | 0.1 | 0.1 | 0.1 | 0.064 | 0.1 | 0.1 | 0.1 | 0.06 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | -8.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | -16 | -16 | -15.954 | -16 | -16 | -16 | -15.954 | -16 | -16 | -16 | -15.954 | -16 | -16 | -16 | -15.954 | -16 | -16 | -16 | -6.148 | -6.1 | -6.1 | -6.1 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 7.5 | 7.5 | 7.5 | 7.351 | 7.6 | 7.6 | 6.5 | 7.566 | 8.1 | 7.8 | 7.8 | 7.837 | 11.4 | 9.8 | 8.3 | 7.824 | 8.5 | 7.7 | 8.1 | 8.331 | 8.7 | 7.6 | 6.2 | 6.788 | 8.2 | 8.4 | 10.4 | 11.175 | 13.2 | 13.3 | 13.6 | 15.144 | 16.6 | 16.6 | 17 | 16.875 | 8.1 | 7.4 | 6.5 | 6.478 | 7.2 | 7.1 | 7.8 | 9.29 | 10.6 | 11.3 | 11.5 | 11.912 | 15.1 | 16.1 | 17.5 | 19.893 | 19.8 | 20.9 | 22.1 |
Overige niet-vlottende activa
| 0 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.146 | 0.1 | 0.1 | 8.1 | 1.21 | 1.2 | 1.2 | 1.2 | 1.243 | 2.8 | 2.9 | 2.9 | 2.926 | 19.1 | 19.1 | 19.1 | 19.106 | 16.7 | 16.7 | 16.7 | 16.674 | 17 | 17 | 17 | 17.149 | 16.2 | 16.2 | 16.2 | 16.148 | 16.2 | 16.2 | 16.2 | 6.342 | 6.4 | 6.4 | 6.4 | 0.329 | 0.3 | 1.8 | 2.1 |
Totaal niet-vlottende activa
| 43.7 | 48 | 48.2 | 47.984 | 50.9 | 48.2 | 44.4 | 36.206 | 37.5 | 39.3 | 40.9 | 46.323 | 51.9 | 46 | 45.2 | 44.199 | 47.2 | 47.3 | 48.9 | 51.972 | 38.6 | 37.1 | 38.1 | 24.649 | 27.7 | 27.5 | 29.5 | 30.323 | 32.6 | 32.8 | 33.2 | 34.842 | 34 | 34.2 | 34.7 | 34.775 | 26.5 | 26 | 25.3 | 25.685 | 25.6 | 25.7 | 26.6 | 28.264 | 29.9 | 30.8 | 30.9 | 20.526 | 23.7 | 24.9 | 26.6 | 29.742 | 23.8 | 25 | 26.7 |
Totaal activa
| 165.9 | 174.7 | 166 | 161.27 | 165.5 | 159.2 | 158.7 | 140.152 | 145.4 | 154.6 | 147.1 | 158.733 | 158.9 | 149.4 | 160.2 | 158.432 | 166.7 | 184 | 182.1 | 175.588 | 161.5 | 172.7 | 187.6 | 171.001 | 173 | 176.4 | 178.8 | 180.178 | 182.9 | 191.3 | 182.4 | 190.009 | 175.8 | 197.8 | 179.7 | 246.952 | 171.5 | 191.1 | 197.1 | 202.916 | 187.6 | 198 | 173.5 | 179.22 | 161.7 | 170.9 | 176.7 | 178.209 | 179.9 | 163.3 | 162 | 161.828 | 153.1 | 163.7 | 156.8 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21.3 | 27.1 | 24.8 | 25.181 | 25.4 | 25.6 | 26.2 | 24.292 | 20.4 | 27.8 | 26.8 | 28.785 | 25.8 | 24 | 28.7 | 31.403 | 29.3 | 35 | 36.5 | 33.066 | 37.6 | 40.2 | 40.6 | 39.218 | 39.5 | 38.4 | 41.6 | 41.424 | 48.7 | 45.9 | 40.1 | 40.079 | 48.6 | 64.5 | 51 | 33.38 | 48.7 | 55.3 | 50.6 | 30.156 | 47.9 | 45.4 | 24.9 | 23.332 | 23.4 | 25.3 | 24.9 | 25.972 | 19.4 | 19.2 | 21.2 | 21.951 | 17.8 | 22.3 | 18.1 |
Kortlopende schulden
| 19 | 22.2 | 24.8 | 25.063 | 36.1 | 22.8 | 28.5 | 24.577 | 32.1 | 28.7 | 22.4 | 24.358 | 23.3 | 9.5 | 9.1 | 9.015 | 9.9 | 9.9 | 11.3 | 12.503 | 8.4 | 9.9 | 13.1 | 4 | 1 | 2 | 3 | 4 | 2 | 2 | 3 | 4 | 1 | 2 | 3 | 54.2 | 0.6 | 1 | 1.4 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 2.4 | 2.4 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 8.7 | 0 | 23.3 | 1.261 | 21.6 | 27.8 | 0 | 1.259 | 0 | 0 | 0 | 35.652 | 27.9 | 35.8 | 32 | 29.514 | 32.3 | 40 | 35.2 | 36.052 | 29.1 | 38.1 | 33.6 | 34.033 | 35 | 39.1 | 34 | 35.811 | 32.5 | 42.2 | 40.6 | 52.095 | 34.4 | 39.3 | 35.5 | 64.523 | 39.9 | 48.8 | 44.2 | 68.26 | 38.8 | 50.2 | 44 | 54.933 | 41.5 | 50.3 | 44.5 | 45.463 | 38.6 | 40.3 | 30.2 | 33.075 | 35.3 | 45.4 | 43.3 |
Overige kortlopende verplichtingen
| 32.8 | 40.4 | 14.5 | 38.123 | 13.2 | 14.1 | 39.9 | 37.085 | 39.9 | 44.2 | 45.1 | 15.196 | 16.4 | 12.9 | 17.1 | 14.474 | 21.9 | 22.5 | 22.7 | 17.991 | 16.9 | 11.5 | 13.4 | 13.875 | 14.9 | 14.9 | 14.2 | 16.415 | 18.8 | 20.6 | 19.7 | 20.169 | 18 | 18.6 | 18.3 | 22.586 | 17 | 18.4 | 17.7 | 19.739 | 17.7 | 18.9 | 17.1 | 18.792 | 18.7 | 19.3 | 16.1 | 18.741 | 33 | 16 | 14.7 | 18.094 | 18.9 | 14.1 | 14.8 |
Totaal kortlopende verplichtingen
| 81.8 | 89.7 | 87.4 | 89.628 | 96.3 | 90.3 | 94.6 | 87.213 | 92.4 | 100.7 | 94.3 | 103.991 | 93.4 | 82.2 | 86.9 | 84.406 | 93.4 | 107.4 | 105.7 | 99.612 | 92 | 99.7 | 100.7 | 91.126 | 90.4 | 94.4 | 92.8 | 97.65 | 102 | 110.7 | 103.4 | 116.343 | 102 | 124.4 | 107.8 | 174.689 | 106.2 | 123.5 | 113.9 | 119.755 | 106 | 116.1 | 87.6 | 98.657 | 85.2 | 96.5 | 87.1 | 91.776 | 92.6 | 77.1 | 67.7 | 74.72 | 73.6 | 84.2 | 78.6 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 11.1 | 11.2 | 11.375 | 13.4 | 12.8 | 12 | 5.093 | 6.1 | 7.5 | 7.8 | 10.616 | 13.2 | 10.6 | 11.4 | 10.969 | 12.3 | 13.7 | 15 | 16.191 | 6.6 | 5.6 | 6 | 2 | 6 | 6 | 6 | 6 | 10 | 10 | 10 | 10 | 14 | 14 | 14 | 14 | 0 | 0 | 0 | 0.2 | 0.6 | 1 | 1.4 | 1.8 | 2.2 | 2.6 | 3 | 3.4 | 3.8 | 4.2 | 4.6 | 5 | 6.2 | 11.6 | 12.2 |
Uitgestelde opbrengsten niet-vlottend
| 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 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0 | 0.043 | 0.8 | 0.8 | 0.8 | 0.773 | 0.8 | 0.8 | 0.8 | 0.759 | 0.5 | 0.5 | 0.5 | 0.454 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 8.535 | -0 | 0.113 | 0.06 | 0.088 | 0.105 | 0.066 | 0.061 | 0.002 | 0.021 | 0.097 | 0.06 | 0.082 | 0.069 | 0.148 | 0.145 | 0.104 | 0.179 | 0.178 | 0.145 | 0.201 | 0.2 | 1.2 | 0.179 | 0.4 | 0.4 | 0.4 | 0.37 | 0.7 | 0.7 | 0.7 | 0.651 | 0.9 | 0.9 | 0.9 | 0.895 | 1.2 | 1.2 | 1.2 | 1.244 | 0.8 | 0.3 | 0.4 | 0.383 | 0.9 | 0.9 | 0.9 | 0 | 2 | 3.7 | 3.7 | 3.75 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 8.535 | 11.1 | 11.313 | 11.435 | 13.488 | 12.905 | 12.066 | 5.154 | 6.102 | 7.521 | 7.897 | 10.676 | 13.282 | 10.669 | 11.548 | 11.114 | 12.404 | 13.879 | 15.178 | 16.352 | 6.801 | 5.8 | 7.2 | 2.183 | 6.4 | 6.4 | 6.4 | 6.373 | 10.7 | 10.7 | 10.7 | 10.657 | 14.9 | 14.9 | 14.9 | 14.904 | 1.2 | 1.2 | 1.2 | 1.487 | 1.4 | 2.1 | 2.6 | 2.956 | 3.9 | 4.3 | 4.7 | 4.159 | 6.3 | 8.4 | 8.8 | 9.204 | 6.2 | 11.6 | 12.2 |
Totaal passiva
| 90.335 | 100.8 | 98.713 | 101.063 | 109.788 | 103.205 | 106.666 | 92.367 | 98.502 | 108.221 | 102.197 | 114.667 | 106.682 | 92.869 | 98.448 | 95.52 | 105.804 | 121.279 | 120.878 | 115.964 | 98.801 | 105.5 | 107.9 | 93.309 | 96.8 | 100.8 | 99.2 | 104.023 | 112.7 | 121.4 | 114.1 | 127 | 116.9 | 139.3 | 122.7 | 189.593 | 107.4 | 124.7 | 115.1 | 121.242 | 107.4 | 118.2 | 90.2 | 101.613 | 89.1 | 100.8 | 91.8 | 95.935 | 98.9 | 85.5 | 76.5 | 83.924 | 79.8 | 95.8 | 90.8 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 50.268 | 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 |
Gewone aandelen
| 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 6.084 | 3.042 | 3.042 | 3.042 | 3.042 | 3.042 | 3.042 | 3.042 | 3.042 | 3.042 | 3.042 | 3.042 | 3.042 | 3.042 | 0 | 0 | 0 | 3.042 | 3 | 3 | 3 |
Ingehouden winsten
| 17.105 | 15.656 | 8.582 | 1.597 | -3.384 | -3.465 | -6.947 | -11.152 | -11.968 | -12.257 | -13.465 | -14.085 | -5.917 | -1.545 | 3.594 | 4.833 | 2.561 | 4.455 | 2.691 | 1.376 | 4.357 | 8.986 | 21.55 | 19.475 | 17.995 | 17.394 | 20.813 | 17.497 | 11.651 | 11.309 | 9.762 | 4.456 | 0.305 | -0.008 | -1.442 | -1.104 | 58.874 | 61.38 | 76.971 | 76.519 | 75.128 | 74.702 | 78.258 | 72.645 | 67.704 | 65.205 | 80.097 | 77.423 | 0 | 0 | 0 | 73.08 | 68.7 | 61.3 | 59 |
Overige gereserveerde algehele resultaten
| 1.033 | 1.047 | 1.276 | 1.181 | 1.667 | 2.031 | 1.552 | 1.508 | 1.437 | 1.207 | 0.939 | 0.722 | 0.706 | 0.647 | 0.729 | 0.65 | 0.906 | 0.837 | 1.102 | 0.819 | 0.913 | 0.87 | 0.825 | 0.788 | 0.776 | 0.814 | 1.377 | 1.229 | 1.161 | 1.194 | 1.109 | 1.124 | 1.166 | 1.107 | 1.082 | 54.268 | 1.031 | 0.825 | 0.834 | 0.96 | 0.877 | 0.903 | 0.847 | 0.767 | 0.701 | 0.7 | 0.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1.031 | 50.969 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.301 | 51.216 | 51.241 | 51.301 | 51.301 | 51.308 | 51.326 | 51.301 | 51.304 | 51.269 | 51.301 | 51.301 | 51.301 | 51.273 | 51.232 | 1.109 | 1.109 | 1.109 | 1.109 | 1.109 | 1.109 | 1.109 | 1.109 | 1.109 | 1.109 | 1.109 | 1.109 | 1.765 | 81 | 77.8 | 85.5 | 1.738 | 1.6 | 2.6 | 2.5 |
Totaal eigen vermogen van aandeelhouders
| 75.521 | 73.756 | 67.243 | 60.163 | 55.668 | 55.951 | 51.99 | 47.741 | 46.854 | 46.335 | 44.859 | 44.022 | 52.174 | 56.487 | 61.708 | 62.868 | 60.852 | 62.677 | 61.178 | 59.58 | 62.655 | 67.156 | 79.7 | 77.648 | 76.156 | 75.6 | 79.6 | 76.111 | 70.2 | 69.856 | 68.256 | 62.965 | 58.856 | 58.456 | 56.956 | 57.315 | 64.056 | 66.356 | 81.956 | 81.63 | 80.156 | 79.756 | 83.256 | 77.563 | 72.556 | 70.056 | 84.856 | 82.23 | 81 | 77.8 | 85.5 | 77.86 | 73.3 | 66.9 | 64.5 |
Totaal eigen vermogen
| 75.565 | 73.8 | 67.287 | 60.207 | 55.712 | 55.995 | 52.034 | 47.785 | 46.898 | 46.379 | 44.903 | 44.066 | 52.218 | 56.531 | 61.752 | 62.912 | 60.896 | 62.721 | 61.222 | 59.624 | 62.699 | 67.2 | 79.744 | 77.692 | 76.2 | 75.644 | 79.644 | 76.155 | 70.244 | 69.9 | 68.3 | 63.009 | 58.9 | 58.5 | 57 | 57.359 | 64.1 | 66.4 | 82 | 81.674 | 80.2 | 79.8 | 83.3 | 77.607 | 72.6 | 70.1 | 84.9 | 82.274 | 81 | 77.8 | 85.5 | 77.904 | 73.3 | 67.9 | 66 |
Totaal passiva en aandeelhoudersvermogen
| 165.9 | 174.6 | 166 | 161.27 | 165.5 | 159.2 | 158.7 | 140.152 | 145.4 | 154.6 | 147.1 | 158.733 | 158.9 | 149.4 | 160.2 | 158.432 | 166.7 | 184 | 182.1 | 175.588 | 161.5 | 172.7 | 187.6 | 171.001 | 173 | 176.4 | 178.8 | 180.178 | 182.9 | 191.3 | 182.4 | 190.009 | 175.8 | 197.8 | 179.7 | 246.952 | 171.5 | 191.1 | 197.1 | 202.916 | 187.6 | 198 | 173.5 | 179.22 | 161.7 | 170.9 | 176.7 | 178.209 | 179.9 | 163.3 | 162 | 161.828 | 153.1 | 163.7 | 156.8 |