Steel & Tube Holdings Limited
NZX:STU.NZ
1.12 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NZD.
2024 Q4 | 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 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2006 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 1997 Q4 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 8.699 | 26.259 | 26.259 | 6.481 | 6.481 | 7.536 | 7.536 | 8.046 | 8.046 | 3.214 | 3.214 | 25.033 | 25.033 | 23.88 | 23.88 | 17.418 | 17.418 | 13.065 | 13.065 | 9.01 | 9.01 | 7.994 | 7.994 | 5.584 | 5.584 | 1.147 | 1.147 | 6.517 | 6.517 | 3.025 | 3.025 | 2.287 | 2.287 | 19.776 | 19.776 | 4.09 | 4.09 | 24.81 | 24.81 | 5.795 | 5.795 | 3.91 | 3.91 | 3.509 | 3.509 | 4.596 | 4.596 | 3.68 | 3.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.878 | 1.347 |
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 | 0.002 | 0 | 0 | 0 | 0.033 | 0 | 0 | 0 | 1.457 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0.647 | 0 | 0 | 0 | 0.108 | 0 | 0.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 8.699 | 26.259 | 26.259 | 6.481 | 6.481 | 7.536 | 7.536 | 8.046 | 8.046 | 3.214 | 3.214 | 25.033 | 25.033 | 23.88 | 23.88 | 17.418 | 17.418 | 13.065 | 13.065 | 9.01 | 9.01 | 7.994 | 7.994 | 5.584 | 5.584 | 1.147 | 1.147 | 6.517 | 6.517 | 3.025 | 3.025 | 2.287 | 2.287 | 19.776 | 19.776 | 4.09 | 4.09 | 24.81 | 24.81 | 5.795 | 5.795 | 3.91 | 3.91 | 3.509 | 3.509 | 4.596 | 4.596 | 3.68 | 3.023 | 0.319 | 0 | 0 | 2.302 | 1.047 | 0 | 0 | 0 | 2.878 | 1.347 |
Nettovorderingen
| 53.637 | 61.324 | 60.276 | 67.142 | 76.367 | 78.832 | 78.832 | 85.83 | 96.652 | 89.049 | 87.688 | 68.913 | 77.311 | 65.849 | 65.849 | 60.561 | 60.561 | 74.055 | 74.054 | 75.297 | 75.297 | 84.07 | 84.07 | 84.968 | 84.968 | 88.834 | 88.834 | 87.917 | 87.917 | 80.671 | 80.671 | 86.112 | 86.112 | 84.697 | 84.697 | 83.753 | 83.753 | 78.788 | 78.788 | 85.418 | 87.191 | 63.905 | 63.905 | 65.222 | 65.222 | 58.059 | 58.059 | 68.317 | 67.179 | 60.7 | 66.379 | 98.12 | 75.04 | 71.363 | 61.609 | 56.943 | 70.597 | 0 | 0 |
Voorraad
| 121.32 | 128.623 | 128.623 | 139.158 | 139.158 | 175.015 | 175.015 | 192.46 | 192.46 | 152.937 | 152.937 | 113.469 | 113.469 | 98.271 | 98.271 | 101.061 | 101.061 | 120.038 | 120.038 | 113.962 | 113.962 | 123.806 | 123.806 | 116.047 | 116.047 | 127.891 | 127.891 | 143.064 | 143.064 | 134.944 | 134.944 | 129.377 | 129.377 | 125.28 | 125.28 | 112.601 | 112.601 | 118.88 | 118.88 | 113.002 | 113.002 | 92.718 | 92.718 | 81.777 | 81.777 | 83.326 | 83.326 | 82.705 | 88.735 | 84.227 | 90.837 | 87.841 | 79.492 | 57.273 | 54.935 | 47.626 | 64.81 | 0 | 0 |
Overige vlottende activa
| 9.62 | 0.003 | 1.051 | 9.225 | 2.934 | 0.033 | 0.033 | 10.822 | 6.632 | 0.528 | 1.889 | 15.095 | 6.697 | 6.213 | 6.213 | 14.721 | 14.721 | 0.054 | 0.055 | 15.558 | 15.558 | 1.282 | 1.282 | 22.288 | 22.288 | 0.114 | 0.114 | 0.218 | 5.792 | 0.676 | 0.676 | 3.763 | 3.763 | -0 | -0 | 4.451 | 4.451 | 0.198 | 0.198 | 1.112 | 1.112 | 0.044 | 0.044 | 3.873 | 3.873 | 0.551 | 0.551 | 0.508 | 0.508 | 0.508 | 0 | 0 | 0.311 | -0.068 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 198.551 | 216.209 | 216.209 | 224.94 | 224.94 | 261.416 | 261.416 | 303.79 | 303.79 | 245.728 | 245.728 | 222.51 | 222.51 | 194.213 | 194.213 | 193.761 | 193.761 | 207.212 | 207.212 | 213.827 | 213.827 | 217.152 | 217.152 | 228.887 | 228.887 | 217.986 | 217.986 | 243.29 | 243.29 | 219.316 | 219.316 | 221.539 | 221.539 | 229.753 | 229.753 | 204.895 | 204.895 | 222.676 | 222.676 | 205.327 | 207.1 | 160.577 | 160.577 | 154.381 | 154.381 | 146.532 | 146.532 | 161.318 | 160.579 | 146.74 | 158.071 | 187.863 | 157.145 | 129.615 | 117.951 | 106.099 | 137.644 | 2.878 | 1.347 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 135.347 | 114.285 | 114.285 | 118.552 | 118.552 | 109.512 | 109.512 | 114.613 | 114.613 | 115.646 | 115.646 | 119.93 | 119.93 | 120.318 | 120.318 | 128.095 | 128.095 | 150.057 | 150.057 | 52.034 | 52.034 | 52.671 | 52.671 | 52.739 | 52.739 | 78.093 | 78.093 | 102.589 | 102.589 | 62.496 | 62.496 | 61.557 | 61.557 | 62.825 | 62.825 | 56.702 | 56.702 | 55.507 | 55.507 | 48.117 | 48.117 | 45.674 | 45.674 | 46.497 | 46.497 | 47.752 | 47.752 | 48.201 | 51.06 | 51.458 | 53.883 | 56.52 | 42.994 | 40.515 | 41.162 | 38.098 | 65.823 | 1.565 | 1.479 |
Goodwill
| 4.761 | 0 | 0 | 4.761 | 4.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.071 | 37.071 | 0 | 0 | 37.071 | 37.071 | 0 | 0 | 47.171 | 47.171 | 0 | 0 | 35.458 | 35.458 | 0 | 0 | 19.856 | 19.856 | 0 | 0 | 19.856 | 19.856 | 0 | 0 | 19.856 | 19.856 | 0 | 0 | 19.856 | 0 | 19.856 | 19.856 | 19.856 | 19.856 | 19.556 | 22.326 | 11.03 | 9.109 | 0 | 0 |
Immateriële activa
| 7.904 | 13.203 | 13.203 | 8.762 | 8.762 | 13.224 | 13.224 | 7.875 | 7.875 | 8.472 | 8.472 | 13.033 | 9.134 | 12.678 | 12.678 | 11.886 | 11.886 | 19.536 | 19.536 | 19.851 | 19.851 | 55.729 | 55.729 | 20.352 | 20.352 | 67.837 | 67.837 | 19.677 | 19.677 | 62.31 | 62.31 | 11.886 | 11.886 | 43.482 | 43.482 | 6.348 | 6.348 | 24.991 | 24.991 | 3.666 | 3.666 | 21.487 | 21.487 | 1.624 | 1.624 | 20.289 | 20.289 | 1.043 | 19.903 | 0.105 | 0.214 | 0.372 | 0.371 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 12.665 | 13.203 | 13.203 | 13.523 | 13.523 | 13.224 | 13.224 | 7.875 | 7.875 | 8.472 | 8.472 | 13.033 | 9.134 | 12.678 | 12.678 | 11.886 | 11.886 | 19.536 | 19.536 | 56.922 | 56.922 | 55.729 | 55.729 | 57.423 | 57.423 | 67.837 | 67.837 | 66.848 | 66.848 | 62.31 | 62.31 | 47.344 | 47.344 | 43.482 | 43.482 | 26.204 | 26.204 | 24.991 | 24.991 | 23.522 | 23.522 | 21.487 | 21.487 | 21.48 | 21.48 | 20.289 | 20.289 | 20.899 | 19.903 | 19.961 | 20.07 | 20.228 | 20.227 | 19.556 | 22.326 | 11.03 | 9.109 | 0 | 0 |
Langetermijnbeleggingen
| 1.532 | -6.46 | 0 | -7.074 | 0 | -7.106 | 0 | -7.582 | 0 | -7.309 | 0 | -1.361 | 0 | 0 | 0 | 0 | 0 | -7.751 | 0 | -3.38 | 0 | 0 | 0 | -6.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.194 | 0 | 0.018 |
Belastingvorderingen
| 5.714 | 6.46 | 0 | 7.074 | 0 | 7.106 | 0 | 7.582 | 0 | 7.309 | 0 | 13.134 | 0 | 10.385 | 0 | 11.595 | 0 | 7.751 | 0 | 3.38 | 0 | 0 | 0 | 6.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.101 | 2.916 | 3.428 | 3.636 | 3.323 | 4.152 | 1.365 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 6.46 | 6.46 | 7.074 | 7.074 | 7.106 | 7.106 | 7.582 | 7.582 | 7.309 | 7.309 | 1.361 | 14.226 | 1.341 | 11.726 | 0.908 | 12.503 | 7.751 | 7.751 | 3.38 | 3.38 | 4.328 | 4.328 | 6.488 | 6.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.059 | 0 | 0 |
Totaal niet-vlottende activa
| 155.258 | 133.948 | 133.948 | 139.149 | 139.149 | 129.842 | 129.842 | 130.07 | 130.07 | 131.427 | 131.427 | 146.097 | 143.29 | 144.722 | 144.722 | 152.484 | 152.484 | 177.344 | 177.344 | 112.336 | 112.336 | 112.728 | 112.728 | 116.65 | 116.65 | 145.93 | 145.93 | 169.437 | 169.437 | 124.806 | 124.806 | 108.901 | 108.901 | 106.307 | 106.307 | 82.906 | 82.906 | 80.498 | 80.498 | 71.639 | 71.639 | 67.161 | 67.161 | 67.977 | 67.977 | 68.041 | 68.041 | 69.1 | 70.963 | 71.419 | 77.054 | 79.664 | 66.649 | 63.707 | 66.811 | 53.28 | 77.55 | 1.565 | 1.498 |
Totaal activa
| 353.809 | 350.157 | 350.157 | 364.089 | 364.089 | 391.258 | 391.258 | 433.86 | 433.86 | 377.155 | 377.155 | 368.607 | 365.8 | 338.935 | 338.935 | 346.245 | 346.245 | 384.556 | 384.556 | 326.163 | 326.163 | 329.88 | 329.88 | 345.537 | 345.537 | 363.916 | 363.916 | 412.727 | 412.727 | 344.122 | 344.122 | 330.44 | 330.44 | 336.06 | 336.06 | 287.801 | 287.801 | 303.174 | 303.174 | 276.966 | 278.739 | 227.738 | 227.738 | 222.358 | 222.358 | 214.573 | 214.573 | 230.418 | 231.542 | 218.159 | 235.125 | 267.527 | 223.794 | 193.322 | 184.762 | 159.379 | 215.194 | 4.443 | 2.845 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 31.596 | 46.16 | 46.16 | 35.629 | 35.629 | 44.519 | 44.519 | 49.466 | 49.466 | 71.256 | 71.256 | 51.557 | 51.557 | 42.777 | 42.777 | 28.572 | 28.572 | 36.724 | 36.724 | 32.145 | 32.145 | 42.82 | 42.82 | 34.148 | 34.148 | 47.259 | 47.259 | 36.207 | 35.958 | 42.334 | 42.334 | 32.998 | 32.998 | 35.41 | 35.41 | 25.759 | 25.759 | 40.692 | 40.692 | 32.047 | 33.82 | 27.677 | 27.677 | 20.393 | 20.393 | 26.938 | 26.938 | 22.221 | 20.891 | 21.435 | 18.811 | 23.338 | 23.47 | 25.288 | 21.788 | 20.528 | 25.143 | 0.136 | 0.141 |
Kortlopende schulden
| 14.367 | 13.462 | 0 | 14.235 | 0 | 53.437 | 40 | 64.555 | 51 | 15.296 | 2 | 13.079 | 0 | 12.065 | 0 | 12.647 | 0 | 12.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.2 | 53.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.5 | 64.5 | 0 | 0 | 27.1 | 0 | 0 | 0 | 40 | 41 | 35.942 | 42.502 | 58.828 | 29.994 | 27.743 | 17.242 | 6.626 | 18.472 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 5.603 | 0 | 3.533 | 0 | 5.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.426 | 0 | 0 | 0 | 0 | 3.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.663 | 0 | 0 | 0 | 15.147 | 0 | 0 | 0 | 11.768 | 13.398 | 13.816 | 17.124 | 16.786 | 14.384 | 7.716 | 0 | 6.865 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1.269 | 2.104 | 15.566 | 19.562 | 33.797 | 1.538 | 18.508 | 25.95 | 39.505 | 1.204 | 14.5 | 15.388 | 28.467 | 4.624 | 16.689 | 17.652 | 30.299 | 4.565 | 17.182 | 13.418 | 13.418 | 3.6 | 3.6 | 24.951 | 24.951 | 3.968 | 3.968 | 23.402 | 23.651 | 2.068 | 2.068 | 16.901 | 16.901 | 2.657 | 2.657 | 20.026 | 20.026 | 3.997 | 3.997 | 1.03 | 17.693 | 41.465 | 41.465 | 0.274 | 42.521 | 31.525 | 31.525 | 1.06 | 1.648 | 0.445 | 0.5 | 0.272 | 0.564 | 2.343 | 9.135 | 1.828 | 8.892 | 0.009 | 0.013 |
Totaal kortlopende verplichtingen
| 56.658 | 61.726 | 61.726 | 69.426 | 69.426 | 103.027 | 103.027 | 139.971 | 139.971 | 87.756 | 87.756 | 80.024 | 80.024 | 59.466 | 59.466 | 58.871 | 58.871 | 53.906 | 53.906 | 45.563 | 45.563 | 46.42 | 46.42 | 59.099 | 59.099 | 51.227 | 51.227 | 59.609 | 59.609 | 97.602 | 97.602 | 49.899 | 49.899 | 38.067 | 38.067 | 45.785 | 45.785 | 44.689 | 44.689 | 114.24 | 116.013 | 69.142 | 69.142 | 62.914 | 62.914 | 58.463 | 58.463 | 75.049 | 76.937 | 71.638 | 78.937 | 99.224 | 68.412 | 63.09 | 48.165 | 35.847 | 52.507 | 0.145 | 0.155 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 80.005 | 80.005 | 85.191 | 85.191 | 77.746 | 77.746 | 82.517 | 82.517 | 85.415 | 85.415 | 90.742 | 90.742 | 93.701 | 93.701 | 105.06 | 105.06 | 24 | 126.841 | 24 | 24 | 24 | 24 | 109.935 | 109.935 | 96.693 | 96.693 | 133.374 | 133.374 | 64.606 | 64.606 | 97.9 | 97.9 | 117.1 | 117.1 | 71.74 | 71.74 | 93.43 | 93.43 | 0 | 0 | 0 | 0 | 0.168 | 0.168 | 0.299 | 0.299 | 0 | 0 | 0 | 5 | 25 | 15 | 5 | 10 | 0 | 14.584 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | -2.071 | 0 | 0 | 0 | -2.131 | 0 | 0 | 0 | -2.626 | 0 | 0 | 0 | -2.112 | 0 | 0 | 0 | -4.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 29.119 | 0 | 0 | 2.071 | 0 | 0 | 0 | 2.131 | 0 | 0 | 0 | 2.626 | 0 | 0 | 0 | 2.112 | 0 | 0 | 0 | 4.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.157 | 0 | 0 | 0 | 0.16 | 0 | 0 | 0 | 0.798 | 0 | 0 | 0 | 0.603 | 0 | 0 | 0 | 1.408 | 0 | 0 | 0 | 1.771 | 2.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 69.842 | 1.22 | 1.22 | 1.318 | 1.318 | 1.235 | 1.235 | 1.271 | 1.271 | 1.447 | 1.447 | 1.281 | 1.281 | 0.781 | 0.781 | 1.024 | 1.024 | 103.566 | 0.725 | 2.699 | 2.699 | 3.681 | 3.681 | 3.891 | 3.891 | 3.102 | 3.102 | 3.457 | 7.614 | 2.665 | 2.665 | 2.236 | 2.396 | 2.859 | 2.859 | 2.469 | 3.267 | 1.735 | 1.735 | 1.742 | 0 | 0 | 0 | 0.849 | 0 | 0 | 0 | 0.914 | 0.594 | 0 | 1.045 | 1.469 | 1.246 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 98.961 | 81.225 | 81.225 | 86.509 | 86.509 | 78.981 | 78.981 | 83.788 | 83.788 | 86.862 | 86.862 | 92.023 | 92.023 | 94.482 | 94.482 | 106.084 | 106.084 | 127.566 | 127.566 | 26.699 | 26.699 | 27.681 | 27.681 | 113.826 | 113.826 | 99.795 | 99.795 | 140.988 | 140.988 | 67.271 | 67.271 | 100.296 | 100.296 | 119.959 | 119.959 | 75.007 | 75.007 | 95.165 | 95.165 | 2.345 | 0 | 0 | 0 | 2.257 | 0.168 | 0.299 | 0.299 | 2.685 | 2.634 | 0.972 | 6.045 | 26.469 | 16.246 | 5 | 10 | 0 | 14.584 | 0 | 0 |
Totaal passiva
| 155.619 | 142.951 | 142.951 | 155.935 | 155.935 | 182.008 | 182.008 | 223.759 | 223.759 | 174.618 | 174.618 | 172.047 | 172.047 | 153.948 | 153.948 | 164.955 | 164.955 | 181.472 | 181.472 | 72.262 | 72.262 | 74.101 | 74.101 | 172.925 | 172.925 | 151.022 | 151.022 | 200.597 | 200.597 | 164.873 | 164.873 | 150.195 | 150.195 | 158.026 | 158.026 | 120.792 | 120.792 | 139.854 | 139.854 | 116.585 | 116.013 | 69.142 | 69.142 | 65.171 | 65.171 | 60.742 | 60.742 | 77.734 | 79.571 | 72.61 | 84.982 | 125.693 | 84.658 | 68.09 | 58.165 | 35.847 | 67.091 | 0.145 | 0.155 |
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 | 2.896 | 0 | 0 | 0 | 3.431 | 0 | 0 | 0 | 3.5 | 0 | 0 | 0 | 3.1 | 0 | 0 | 0 | 2.672 | 0 | 0 | 0 | 2.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 155.127 | 158.002 | 158.002 | 157.168 | 157.168 | 157.168 | 157.168 | 156.669 | 156.669 | 156.669 | 156.669 | 156.669 | 156.669 | 156.669 | 156.669 | 156.669 | 156.669 | 156.669 | 156.669 | 156.669 | 156.669 | 156.711 | 156.711 | 74.949 | 77.845 | 77.845 | 77.845 | 74.373 | 77.804 | 77.804 | 77.804 | 77.756 | 77.756 | 77.761 | 77.761 | 71.717 | 71.717 | 71.717 | 71.717 | 68.984 | 71.656 | 71.594 | 71.594 | 71.594 | 71.594 | 71.523 | 71.523 | 71.523 | 71.252 | 71.252 | 70.338 | 69.851 | 69.343 | 69.444 | 69.633 | 69.637 | 69.401 | 6.68 | 4.708 |
Ingehouden winsten
| 42.05 | 51.45 | 51.45 | 52.741 | 52.741 | 54.148 | 54.148 | 54.77 | 54.77 | 48.139 | 48.139 | 41.721 | 38.914 | 27.793 | 27.793 | 22.541 | 22.541 | 44.963 | 44.963 | 94.142 | 94.142 | 95.002 | 95.002 | 90.018 | 90.018 | 124.676 | 124.676 | 105.552 | 105.552 | 104.153 | 104.153 | 105.657 | 105.657 | 103.75 | 103.75 | 96.858 | 96.858 | 94.126 | 94.126 | 91.167 | 91.167 | 87.428 | 87.428 | 86.859 | 86.859 | 84.261 | 84.261 | 82.688 | 82.311 | 74.945 | 80.249 | 71.713 | 69.793 | 55.568 | 56.964 | 53.895 | 55.384 | -2.382 | -2.017 |
Overige gereserveerde algehele resultaten
| 1.013 | 0.65 | 0.65 | -1.755 | 1.141 | 0.83 | 0.83 | -1.338 | 1.558 | 0.625 | 0.625 | -1.83 | 1.066 | -0.365 | 3.421 | 2.08 | 4.976 | -0.316 | 4.348 | 3.09 | 5.986 | 6.962 | 6.962 | 7.645 | 7.645 | 13.804 | 13.804 | 32.205 | 32.205 | 0.967 | 0.967 | -3.168 | 0.332 | 0.03 | 0.03 | -1.566 | 1.534 | 0.577 | 0.577 | 0.23 | 0.23 | 0 | 0 | -1.266 | 0 | 0 | 0 | -1.527 | -1.592 | -0.648 | -0.444 | 0.27 | 0 | 0 | 0 | 0 | 5.52 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | -2.896 | -2.896 | 0 | -2.896 | -2.896 | -2.896 | 0 | -2.896 | -2.896 | -2.896 | 0 | -2.896 | 0.89 | -2.896 | 0 | -2.896 | 1.768 | -2.896 | 0 | -2.896 | -2.896 | -2.896 | -2.896 | -2.896 | -3.431 | -3.431 | -3.431 | -3.431 | -3.675 | -3.675 | -3.5 | -3.5 | -3.507 | -3.507 | -3.1 | -3.1 | -3.1 | -3.1 | -2.672 | -2.672 | -2.204 | -2.204 | -2.306 | -1.266 | -1.953 | -1.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
Totaal eigen vermogen van aandeelhouders
| 198.19 | 207.206 | 207.206 | 208.154 | 208.154 | 209.25 | 209.25 | 210.101 | 210.101 | 202.537 | 202.537 | 196.56 | 193.753 | 184.987 | 184.987 | 181.29 | 181.29 | 203.084 | 203.084 | 253.901 | 253.901 | 255.779 | 255.779 | 172.612 | 172.612 | 212.894 | 212.894 | 212.13 | 212.13 | 179.249 | 179.249 | 180.245 | 180.245 | 178.034 | 178.034 | 167.009 | 167.009 | 163.32 | 163.32 | 160.381 | 160.381 | 156.818 | 156.818 | 157.187 | 157.187 | 153.831 | 153.831 | 152.684 | 151.971 | 145.549 | 150.143 | 141.834 | 139.136 | 125.012 | 126.597 | 123.532 | 130.305 | 4.298 | 2.69 |
Totaal eigen vermogen
| 198.19 | 207.206 | 207.206 | 208.154 | 208.154 | 209.25 | 209.25 | 210.101 | 210.101 | 202.537 | 202.537 | 196.56 | 193.753 | 184.987 | 184.987 | 181.29 | 181.29 | 203.084 | 203.084 | 253.901 | 253.901 | 255.779 | 255.779 | 172.612 | 172.612 | 212.894 | 212.894 | 212.13 | 212.13 | 179.249 | 179.249 | 180.245 | 180.245 | 178.034 | 178.034 | 167.009 | 167.009 | 163.32 | 163.32 | 160.381 | 160.381 | 156.818 | 156.818 | 157.187 | 157.187 | 153.831 | 153.831 | 152.684 | 151.971 | 145.549 | 150.143 | 141.834 | 139.136 | 125.012 | 126.597 | 123.532 | 148.103 | 4.298 | 2.69 |
Totaal passiva en aandeelhoudersvermogen
| 353.809 | 350.157 | 350.157 | 364.089 | 364.089 | 391.258 | 391.258 | 433.86 | 433.86 | 377.155 | 377.155 | 368.607 | 365.8 | 338.935 | 338.935 | 346.245 | 346.245 | 384.556 | 384.556 | 326.163 | 326.163 | 329.88 | 329.88 | 345.537 | 345.537 | 363.916 | 363.916 | 412.727 | 412.727 | 344.122 | 344.122 | 330.44 | 330.44 | 336.06 | 336.06 | 287.801 | 287.801 | 303.174 | 303.174 | 276.966 | 276.394 | 227.738 | 227.738 | 222.358 | 222.358 | 214.573 | 214.573 | 230.418 | 231.542 | 218.159 | 235.125 | 267.527 | 223.794 | 193.102 | 184.762 | 159.379 | 215.194 | 4.443 | 2.845 |