Hakuhodo DY Holdings Inc
TSE:2433.T
1218.5 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 161,939 | 180,068 | 172,101 | 158,619 | 160,679 | 162,981 | 191,894 | 205,385 | 195,335 | 183,983 | 180,329 | 205,962 | 186,928 | 179,312 | 156,835 | 135,019 | 154,878 | 166,576 | 133,879 | 126,859 | 127,381 | 154,762 | 120,171 | 114,336 | 134,613 | 146,171 | 129,020 | 124,966 | 136,892 | 148,223 | 121,361 | 126,662 | 133,392 | 150,115 | 123,300 | 125,004 | 130,389 | 152,349 | 124,031 | 118,185 | 115,300 | 137,179 | 111,341 | 106,796 | 103,712 | 108,915 | 96,574 | 89,002 | 94,378 | 99,017 | 72,975 | 78,517 | 85,562 | 88,295 | 74,820 | 69,195 | 72,557 | 74,870 | 65,074 | 63,657 | 54,977 | 38,288 |
Kortetermijnbeleggingen
| 11,239 | 15,965 | 16,319 | 13,670 | 14,665 | 16,427 | 20,699 | 21,027 | 21,236 | 28,537 | 38,077 | 42,561 | 42,738 | 33,079 | 30,675 | 32,530 | 24,315 | 22,830 | 26,371 | 30,869 | 33,861 | 41,729 | 26,140 | 45,354 | 52,724 | 4,609 | 4,612 | 5,452 | 4,043 | 4,021 | 5,424 | 6,183 | 6,175 | 7,811 | 8,626 | 5,954 | 9,502 | 10,662 | 9,563 | 8,052 | 4,022 | 2,804 | 2,923 | 2,561 | 1,632 | 5,033 | 6,383 | 6,377 | 5,580 | 2,836 | 1,521 | 1,382 | 1,387 | 4,202 | 4,307 | 5,824 | 4,833 | 3,019 | 3,385 | 1,884 | 3,685 | 2,106 |
Liquide middelen en kortetermijnbeleggingen
| 173,178 | 196,033 | 188,420 | 172,289 | 175,344 | 179,408 | 212,593 | 226,412 | 216,571 | 212,520 | 218,406 | 248,523 | 229,666 | 212,391 | 187,510 | 167,549 | 179,193 | 189,406 | 160,250 | 157,728 | 161,242 | 196,491 | 146,311 | 159,690 | 187,337 | 150,780 | 133,632 | 130,418 | 140,935 | 152,244 | 126,785 | 132,845 | 139,567 | 157,926 | 131,926 | 130,958 | 139,891 | 163,011 | 133,594 | 126,237 | 119,322 | 139,983 | 114,264 | 109,357 | 105,344 | 113,948 | 102,957 | 95,379 | 99,958 | 101,853 | 74,496 | 79,899 | 86,949 | 92,497 | 79,127 | 75,019 | 77,390 | 77,889 | 68,459 | 65,541 | 58,662 | 40,394 |
Nettovorderingen
| 324,156 | 401,924 | 371,647 | 320,153 | 306,183 | 411,491 | 350,714 | 316,929 | 302,867 | 439,124 | 342,487 | 313,173 | 297,559 | 361,245 | 303,749 | 242,615 | 250,129 | 357,710 | 332,496 | 306,324 | 302,950 | 366,900 | 337,819 | 310,259 | 295,864 | 351,780 | 317,776 | 283,306 | 277,892 | 318,725 | 297,190 | 257,241 | 259,849 | 303,499 | 286,015 | 248,318 | 249,120 | 280,068 | 269,112 | 250,736 | 259,140 | 288,253 | 264,011 | 242,803 | 247,040 | 272,159 | 257,693 | 239,625 | 245,306 | 275,256 | 242,821 | 208,705 | 195,196 | 249,982 | 230,226 | 211,706 | 211,313 | 240,723 | 221,576 | 214,611 | 276,621 | 268,127 |
Voorraad
| 51,522 | 41,250 | 49,966 | 44,897 | 37,185 | 27,004 | 63,916 | 57,940 | 58,053 | 46,203 | 69,328 | 46,439 | 31,279 | 19,452 | 24,489 | 18,570 | 15,644 | 13,673 | 18,825 | 19,684 | 19,025 | 18,674 | 26,312 | 23,682 | 23,770 | 20,566 | 27,497 | 23,046 | 21,653 | 18,832 | 23,258 | 17,084 | 16,375 | 14,041 | 16,651 | 13,145 | 10,400 | 10,891 | 13,348 | 10,653 | 9,182 | 6,375 | 9,770 | 8,642 | 7,717 | 6,380 | 9,350 | 9,242 | 8,881 | 6,837 | 8,561 | 7,546 | 6,821 | 5,373 | 8,802 | 6,893 | 8,161 | 6,737 | 13,714 | 12,318 | 12,624 | 19,384 |
Overige vlottende activa
| 55,127 | 51,181 | 63,115 | 58,132 | 65,257 | 62,825 | 67,255 | 46,879 | 48,594 | 57,007 | 35,997 | 31,738 | 34,439 | 33,643 | 36,290 | 32,463 | 38,824 | 34,291 | 32,902 | 29,016 | 36,361 | 31,730 | 30,970 | 31,393 | 31,036 | 27,730 | 27,233 | 25,799 | 27,825 | 26,382 | 22,877 | 22,126 | 23,573 | 22,842 | 20,757 | 22,939 | 23,960 | 19,874 | 19,290 | 22,034 | 21,601 | 20,452 | 17,096 | 18,753 | 18,548 | 17,777 | 14,410 | 15,720 | 16,295 | 16,585 | 21,543 | 22,980 | 23,896 | 14,234 | 19,257 | 21,257 | 23,062 | 14,008 | 18,417 | 20,961 | 15,021 | 21,805 |
Totaal vlottende activa
| 603,983 | 690,388 | 673,148 | 595,471 | 583,969 | 680,728 | 694,478 | 648,160 | 626,085 | 754,854 | 666,218 | 639,873 | 592,943 | 626,731 | 552,038 | 461,197 | 483,790 | 595,080 | 544,473 | 512,752 | 519,578 | 613,795 | 541,412 | 525,024 | 538,007 | 550,856 | 506,138 | 462,569 | 468,305 | 516,183 | 470,110 | 429,296 | 439,364 | 498,308 | 455,349 | 415,360 | 423,371 | 473,844 | 435,344 | 409,660 | 409,245 | 455,063 | 405,141 | 379,555 | 378,649 | 410,264 | 384,410 | 359,966 | 370,440 | 400,531 | 347,421 | 319,130 | 312,862 | 362,086 | 337,412 | 314,875 | 319,926 | 339,357 | 322,166 | 313,431 | 362,928 | 349,710 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 61,542 | 60,968 | 63,582 | 62,378 | 60,624 | 58,419 | 39,654 | 39,688 | 38,231 | 37,124 | 36,242 | 35,888 | 34,940 | 34,915 | 33,297 | 33,637 | 34,078 | 34,129 | 35,691 | 37,613 | 35,907 | 35,635 | 35,474 | 34,777 | 34,152 | 33,452 | 30,808 | 30,522 | 30,793 | 30,361 | 29,813 | 30,037 | 30,152 | 30,199 | 30,196 | 30,539 | 29,524 | 26,050 | 25,659 | 25,820 | 25,508 | 25,259 | 24,987 | 22,709 | 22,746 | 22,709 | 22,800 | 18,971 | 19,073 | 18,842 | 18,649 | 18,839 | 19,007 | 19,125 | 19,403 | 19,647 | 20,181 | 20,253 | 20,412 | 20,912 | 21,730 | 21,961 |
Goodwill
| 65,939 | 65,075 | 69,936 | 72,063 | 69,950 | 71,678 | 76,708 | 72,387 | 62,154 | 45,097 | 44,580 | 46,223 | 42,930 | 41,801 | 39,182 | 38,052 | 34,638 | 27,905 | 28,924 | 32,695 | 30,845 | 30,730 | 41,483 | 34,720 | 34,305 | 31,173 | 16,797 | 17,071 | 16,654 | 17,689 | 14,144 | 14,711 | 15,182 | 14,892 | 18,152 | 20,042 | 7,760 | 7,177 | 9,472 | 8,484 | 7,254 | 3,537 | 2,740 | 2,874 | 3,099 | 2,605 | 2,682 | 2,310 | 2,489 | 2,644 | 2,743 | 1,583 | 1,415 | 1,334 | 1,464 | 1,981 | 2,110 | 2,245 | 2,487 | 1,358 | 1,359 | 2,409 |
Immateriële activa
| 40,625 | 39,407 | 40,202 | 40,328 | 38,002 | 36,789 | 35,451 | 31,227 | 28,354 | 27,220 | 26,820 | 27,293 | 27,489 | 27,250 | 26,921 | 25,991 | 26,100 | 24,478 | 23,717 | 23,334 | 23,576 | 23,549 | 12,502 | 12,027 | 11,774 | 12,205 | 11,488 | 11,119 | 11,086 | 11,315 | 10,836 | 10,779 | 11,444 | 12,240 | 7,671 | 7,387 | 7,099 | 6,944 | 4,993 | 4,883 | 3,788 | 3,402 | 3,334 | 3,296 | 3,043 | 2,991 | 2,990 | 4,650 | 4,530 | 4,557 | 4,328 | 4,185 | 4,113 | 4,108 | 4,098 | 4,164 | 4,588 | 4,924 | 5,010 | 5,277 | 6,048 | 5,791 |
Goodwill en immateriële activa
| 106,564 | 104,482 | 110,138 | 112,391 | 107,952 | 108,467 | 112,159 | 103,614 | 90,508 | 72,317 | 71,400 | 73,516 | 70,419 | 69,051 | 66,103 | 64,043 | 60,738 | 52,383 | 52,641 | 56,029 | 54,421 | 54,279 | 53,985 | 46,747 | 46,079 | 43,378 | 28,285 | 28,190 | 27,740 | 29,004 | 24,980 | 25,490 | 26,626 | 27,132 | 25,823 | 27,429 | 14,859 | 14,121 | 14,465 | 13,367 | 11,042 | 6,939 | 6,074 | 6,170 | 6,142 | 5,596 | 5,672 | 6,960 | 7,019 | 7,201 | 7,071 | 5,768 | 5,528 | 5,442 | 5,562 | 6,145 | 6,698 | 7,169 | 7,497 | 6,635 | 7,407 | 8,200 |
Langetermijnbeleggingen
| 181,081 | 139,402 | 158,953 | 138,440 | 184,141 | 116,359 | 116,877 | 116,395 | 176,622 | 178,153 | 222,466 | 224,130 | 127,372 | 138,114 | 131,252 | 128,815 | 128,434 | 114,430 | 137,735 | 114,989 | 135,647 | 121,372 | 121,907 | 137,810 | 76,112 | 115,204 | 120,470 | 105,227 | 95,492 | 92,533 | 85,022 | 76,758 | 69,720 | 69,069 | 75,327 | 74,001 | 71,298 | 71,263 | 65,645 | 51,625 | 58,358 | 58,827 | 63,882 | 59,854 | 57,621 | 51,891 | 42,713 | 43,253 | 43,527 | 51,064 | 49,045 | 47,901 | 46,384 | 41,736 | 42,017 | 37,267 | 39,409 | 46,962 | 45,722 | 50,287 | 42,645 | 49,350 |
Belastingvorderingen
| 923 | 1,568 | 551 | 2,250 | 3,026 | 5,417 | 1,072 | 3,099 | 4,401 | 9,893 | 1,733 | 559 | 649 | 2,928 | 1,432 | 5,803 | 6,249 | 6,685 | 1,783 | 3,074 | 4,987 | 7,131 | 3,803 | 1,737 | 6,440 | 1,563 | 2,279 | 3,793 | 4,093 | 4,915 | 6,125 | 6,977 | 7,612 | 6,960 | 4,527 | 6,449 | 4,923 | 4,697 | 11,077 | 11,398 | 11,687 | 4,443 | 3,939 | 5,170 | 6,067 | 6,379 | 7,418 | 7,233 | 7,770 | 7,273 | 1,521 | 1,382 | 1,387 | 8,958 | 4,307 | 5,824 | 4,833 | 6,762 | 3,385 | 1,884 | 7,922 | 2,106 |
Overige niet-vlottende activa
| 566 | 38,206 | 37,154 | 51,410 | 858 | 57,023 | 65,426 | 64,430 | 703 | 673 | 761 | 767 | 79,324 | 69,360 | 65,767 | 67,506 | 58,999 | 57,176 | 59,763 | 64,165 | 66,576 | 73,330 | 58,761 | 77,130 | 125,974 | 55,444 | 52,527 | 52,184 | 49,008 | 49,052 | 44,723 | 45,236 | 45,250 | 46,862 | 45,034 | 41,438 | 43,566 | 43,927 | 30,316 | 30,599 | 23,612 | 33,437 | 30,035 | 28,984 | 29,499 | 31,694 | 35,632 | 36,414 | 36,178 | 33,894 | 40,359 | 41,106 | 42,387 | 36,779 | 39,390 | 41,024 | 40,991 | 35,810 | 41,028 | 42,573 | 38,136 | 50,670 |
Totaal niet-vlottende activa
| 350,676 | 344,626 | 370,378 | 366,869 | 356,601 | 345,685 | 335,188 | 327,226 | 310,465 | 298,160 | 332,602 | 334,860 | 312,704 | 314,368 | 297,851 | 299,804 | 288,498 | 264,803 | 287,613 | 275,870 | 297,538 | 291,747 | 273,930 | 298,201 | 288,757 | 249,041 | 234,369 | 219,916 | 207,126 | 205,865 | 190,663 | 184,498 | 179,360 | 180,222 | 180,907 | 179,856 | 164,170 | 160,058 | 147,162 | 132,809 | 130,207 | 128,905 | 128,917 | 122,887 | 122,075 | 118,269 | 114,235 | 112,831 | 113,567 | 118,274 | 116,645 | 114,996 | 114,693 | 112,040 | 110,679 | 109,907 | 112,112 | 116,956 | 118,044 | 122,291 | 117,840 | 132,287 |
Totaal activa
| 954,659 | 1,035,014 | 1,043,526 | 962,343 | 940,573 | 1,026,415 | 1,029,669 | 975,390 | 936,553 | 1,053,016 | 998,824 | 974,736 | 905,650 | 941,103 | 849,893 | 761,003 | 772,290 | 859,887 | 832,088 | 788,626 | 817,118 | 905,547 | 815,345 | 823,227 | 826,767 | 799,901 | 740,511 | 682,488 | 675,434 | 722,051 | 660,775 | 613,796 | 618,727 | 678,532 | 636,259 | 595,219 | 587,543 | 633,904 | 582,510 | 542,472 | 539,455 | 583,970 | 534,061 | 502,445 | 500,726 | 528,535 | 498,647 | 472,797 | 484,007 | 518,805 | 464,066 | 434,126 | 427,555 | 474,126 | 448,091 | 424,782 | 432,038 | 456,313 | 440,210 | 435,722 | 480,768 | 481,997 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 216,458 | 265,557 | 246,435 | 229,240 | 252,840 | 300,471 | 271,648 | 241,902 | 254,256 | 298,670 | 264,954 | 219,116 | 231,592 | 281,607 | 248,327 | 195,159 | 204,694 | 292,309 | 276,823 | 254,763 | 267,850 | 313,612 | 291,094 | 264,130 | 267,018 | 297,706 | 275,235 | 245,872 | 251,401 | 281,335 | 265,850 | 237,270 | 242,962 | 283,546 | 256,834 | 231,857 | 228,906 | 260,441 | 242,393 | 229,691 | 233,406 | 260,491 | 232,114 | 213,298 | 215,390 | 234,644 | 224,219 | 207,692 | 223,078 | 244,562 | 215,780 | 194,722 | 188,090 | 221,375 | 203,458 | 189,453 | 196,751 | 211,466 | 202,313 | 200,051 | 240,548 | 242,648 |
Kortlopende schulden
| 7,303 | 17,906 | 183,090 | 163,703 | 120,213 | 115,117 | 10,353 | 11,019 | 8,136 | 12,421 | 25,514 | 16,693 | 16,030 | 6,098 | 16,102 | 15,528 | 16,731 | 4,298 | 6,774 | 5,777 | 8,460 | 9,771 | 110,595 | 100,875 | 8,934 | 8,659 | 8,231 | 8,247 | 9,493 | 10,251 | 8,532 | 7,535 | 7,384 | 6,697 | 7,434 | 7,572 | 5,312 | 4,352 | 4,179 | 3,923 | 4,007 | 4,557 | 3,189 | 3,188 | 3,574 | 2,580 | 2,110 | 2,489 | 2,272 | 2,388 | 2,130 | 2,092 | 2,368 | 2,413 | 2,200 | 1,871 | 1,794 | 2,075 | 2,277 | 2,158 | 2,586 | 2,333 |
Belastingschulden
| 3,319 | 12,146 | 5,348 | 6,687 | 4,249 | 9,683 | 5,549 | 6,063 | 3,873 | 31,620 | 7,976 | 8,033 | 3,914 | 12,599 | 5,060 | 5,612 | 7,993 | 12,973 | 4,456 | 6,400 | 2,123 | 16,193 | 7,280 | 7,520 | 5,478 | 10,554 | 4,342 | 4,297 | 1,541 | 10,473 | 4,602 | 3,946 | 1,800 | 8,733 | 2,806 | 3,203 | 1,414 | 7,118 | 2,587 | 3,400 | 1,554 | 10,230 | 2,883 | 3,380 | 1,146 | 8,392 | 4,133 | 2,756 | 960 | 6,733 | 2,518 | 2,336 | 1,353 | 5,536 | 2,115 | 1,802 | 943 | 2,530 | 923 | 1,184 | 1,694 | 1,035 |
Uitgestelde opbrengsten
| 3,319 | 12,146 | 5,348 | 43,826 | 36,685 | 77,647 | 48,743 | 39,311 | 35,341 | 107,956 | 46,881 | 38,810 | 28,563 | 58,118 | 34,958 | 29,362 | 31,599 | 57,769 | 37,468 | 32,333 | 25,716 | 61,964 | 36,384 | 30,859 | 26,302 | 53,632 | 31,265 | 25,463 | 19,885 | 45,704 | 28,221 | 21,829 | 17,928 | 41,577 | 25,252 | 20,609 | 16,243 | 35,038 | 22,490 | 17,908 | 14,781 | 36,482 | 20,594 | 16,832 | 13,419 | 31,650 | 20,697 | 14,896 | 11,257 | 27,615 | 12,331 | 8,969 | 4,745 | 24,063 | 11,582 | 8,251 | 4,055 | 17,658 | 9,295 | 6,957 | 17,669 | 10,224 |
Overige kortlopende verplichtingen
| 132,315 | 143,285 | 142,723 | 68,590 | 71,202 | 72,615 | 136,613 | 129,251 | 100,234 | 86,593 | 97,506 | 129,845 | 88,613 | 70,515 | 58,663 | 34,303 | 48,978 | 41,345 | 34,522 | 34,455 | 45,857 | 42,197 | 39,005 | 34,724 | 46,147 | 30,854 | 25,126 | 21,435 | 31,213 | 22,213 | 18,805 | 17,703 | 28,876 | 21,141 | 23,040 | 18,557 | 25,703 | 21,468 | 21,275 | 20,176 | 25,182 | 12,151 | 14,579 | 11,346 | 18,179 | 12,968 | 12,630 | 12,013 | 16,498 | 12,322 | 14,162 | 11,485 | 17,121 | 8,148 | 11,951 | 11,255 | 17,218 | 6,932 | 11,892 | 10,771 | 6,636 | 10,922 |
Totaal kortlopende verplichtingen
| 359,395 | 438,894 | 577,596 | 505,359 | 480,940 | 565,850 | 467,357 | 421,483 | 397,967 | 505,640 | 434,855 | 404,464 | 364,798 | 416,338 | 358,050 | 274,352 | 302,002 | 395,721 | 355,587 | 327,328 | 347,883 | 427,544 | 477,078 | 430,588 | 348,401 | 390,851 | 339,857 | 301,017 | 311,992 | 359,503 | 321,408 | 284,337 | 297,150 | 352,961 | 312,560 | 278,595 | 276,164 | 321,299 | 290,337 | 271,698 | 277,376 | 313,681 | 270,476 | 244,664 | 250,562 | 281,842 | 259,656 | 237,090 | 253,105 | 286,887 | 244,403 | 217,268 | 212,324 | 255,999 | 229,191 | 210,830 | 219,818 | 238,131 | 225,777 | 219,937 | 267,439 | 266,127 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 134,693 | 134,634 | 5,014 | 4,919 | 9,086 | 9,157 | 113,276 | 113,332 | 113,533 | 113,988 | 112,541 | 111,352 | 110,976 | 110,316 | 109,727 | 108,236 | 107,354 | 106,225 | 105,538 | 105,604 | 106,016 | 106,280 | 1,975 | 1,513 | 1,083 | 1,296 | 1,152 | 1,249 | 1,362 | 1,577 | 1,725 | 1,895 | 1,970 | 1,388 | 607 | 720 | 415 | 244 | 573 | 708 | 543 | 509 | 285 | 307 | 1,100 | 469 | 584 | 680 | 336 | 378 | 262 | 214 | 402 | 131 | 151 | 66 | 94 | 53 | 60 | 70 | 93 | 523 |
Uitgestelde opbrengsten niet-vlottend
| -5,432 | 2,010 | 0 | 16,954 | 16,816 | 16,687 | 15,906 | 15,685 | 15,523 | 15,659 | 16,515 | 16,406 | 16,481 | 15,652 | 18,567 | 18,400 | 18,069 | 18,922 | 17,047 | 17,099 | 16,808 | 15,939 | 16,846 | 18,424 | 18,458 | 18,981 | 19,810 | 19,584 | 19,560 | 21,609 | 21,852 | 21,603 | 21,381 | 21,531 | 20,004 | 19,832 | 19,955 | 19,709 | 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 belastingverplichtingen niet-vlottend
| 5,432 | 4,200 | 11,594 | 8,561 | 8,854 | 7,756 | 11,571 | 11,663 | 10,136 | 14,055 | 32,920 | 36,216 | 28,146 | 24,478 | 21,440 | 21,837 | 16,983 | 12,169 | 18,995 | 17,191 | 24,002 | 23,988 | 18,669 | 32,138 | 29,506 | 15,845 | 15,861 | 13,740 | 10,801 | 10,094 | 8,107 | 7,395 | 6,000 | 5,591 | 7,148 | 7,334 | 7,660 | 7,691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 52,400 | 46,073 | 55,523 | 38,199 | 38,677 | 37,153 | 22,373 | 14,035 | 17,132 | 16,260 | 13,125 | 13,234 | 12,535 | 12,181 | 9,093 | 8,440 | 8,953 | 10,705 | 10,838 | 11,213 | 10,763 | 15,102 | 14,900 | 14,605 | 14,478 | 5,563 | 5,103 | 5,000 | 4,893 | 3,451 | 2,939 | 2,907 | 3,047 | 3,033 | 3,007 | 2,862 | 2,485 | 2,234 | 30,885 | 26,066 | 26,240 | 15,272 | 13,056 | 12,673 | 12,597 | 11,874 | 12,021 | 11,872 | 11,356 | 12,260 | 11,700 | 11,624 | 11,359 | 11,541 | 11,291 | 11,152 | 8,757 | 9,327 | 8,915 | 8,045 | 7,188 | 7,279 |
Totaal niet-vlottende verplichtingen
| 187,093 | 186,917 | 72,131 | 68,633 | 73,433 | 70,753 | 163,126 | 154,715 | 156,324 | 159,962 | 175,101 | 177,208 | 168,138 | 162,627 | 158,827 | 156,913 | 151,359 | 148,021 | 152,418 | 151,107 | 157,589 | 161,309 | 52,390 | 66,680 | 63,525 | 41,685 | 41,926 | 39,573 | 36,616 | 36,731 | 34,623 | 33,800 | 32,398 | 31,543 | 30,766 | 30,748 | 30,515 | 29,878 | 31,458 | 26,774 | 26,783 | 15,781 | 13,341 | 12,980 | 13,697 | 12,343 | 12,605 | 12,552 | 11,692 | 12,638 | 11,962 | 11,838 | 11,761 | 11,672 | 11,442 | 11,218 | 8,851 | 9,380 | 8,975 | 8,115 | 7,281 | 7,802 |
Totaal passiva
| 546,488 | 625,811 | 649,727 | 573,992 | 554,373 | 636,603 | 630,483 | 576,198 | 554,291 | 665,602 | 609,956 | 581,672 | 532,936 | 578,965 | 516,877 | 431,265 | 453,361 | 543,742 | 508,005 | 478,435 | 505,472 | 588,853 | 529,468 | 497,268 | 411,926 | 432,536 | 381,783 | 340,590 | 348,608 | 396,234 | 356,031 | 318,137 | 329,548 | 384,504 | 343,326 | 309,343 | 306,679 | 351,177 | 321,795 | 298,472 | 304,159 | 329,462 | 283,817 | 257,644 | 264,259 | 294,185 | 272,261 | 249,642 | 264,797 | 299,525 | 256,365 | 229,106 | 224,085 | 267,671 | 240,633 | 222,048 | 228,669 | 247,511 | 234,752 | 228,052 | 274,720 | 273,929 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 317,544 | 0 | 0 | 0 | 317,282 | 319,177 | 287,304 | 284,393 | 0 | 687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,790 | 10,790 | 10,790 | 10,790 | 10,790 | 10,790 | 10,790 | 10,790 | 10,790 | 10,790 | 10,790 | 10,790 | 10,648 | 10,648 | 10,648 | 10,648 | 10,491 | 10,491 | 10,491 | 10,491 | 10,325 | 10,325 | 10,325 | 10,325 | 10,154 | 10,154 | 10,154 | 10,154 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Ingehouden winsten
| 342,421 | 347,977 | 317,753 | 318,132 | 327,965 | 336,720 | 327,263 | 325,094 | 317,863 | 319,758 | 287,886 | 284,976 | 276,782 | 276,884 | 259,588 | 252,666 | 253,029 | 261,698 | 248,418 | 242,166 | 224,978 | 227,909 | 218,121 | 218,299 | 200,910 | 195,914 | 188,208 | 182,883 | 175,354 | 175,407 | 168,037 | 164,743 | 157,028 | 157,352 | 147,716 | 142,458 | 135,170 | 137,025 | 132,931 | 129,369 | 122,736 | 136,389 | 130,033 | 127,273 | 121,244 | 121,463 | 119,139 | 116,285 | 112,247 | 111,417 | 105,094 | 103,232 | 100,455 | 105,397 | 102,768 | 98,853 | 99,886 | 103,546 | 101,352 | 101,919 | 104,583 | 107,854 |
Overige gereserveerde algehele resultaten
| 52,327 | 47,430 | 62,080 | 55,814 | 43,987 | 34,537 | 47,309 | 45,023 | 36,132 | 38,902 | 69,910 | 75,439 | 63,188 | -687 | 44,280 | 46,200 | 37,595 | 28,279 | 49,209 | 39,384 | 57,653 | 55,880 | 43,449 | 73,109 | 72,346 | 61,133 | 61,456 | 50,805 | 43,005 | 42,067 | 29,451 | 24,681 | 24,027 | 27,746 | 36,272 | 35,333 | 38,276 | 39,223 | 21,550 | 9,427 | 9,154 | 9,059 | 12,527 | 10,551 | 9,021 | 6,581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -21,006 | -21,034 | -21,036 | -21,037 | -338,755 | -17,926 | -13,553 | -11,212 | -328,653 | -330,548 | -298,676 | -295,766 | -11,373 | 43,140 | -11,323 | -11,338 | -11,204 | -11,049 | -11,263 | -11,208 | -11,372 | -11,370 | -11,370 | -9,883 | 76,250 | 76,371 | 76,531 | 76,526 | 77,635 | 77,515 | 77,509 | 77,716 | 78,305 | 78,282 | 78,454 | 78,487 | 78,564 | 77,525 | 77,525 | 77,526 | 77,525 | 83,814 | 83,814 | 83,815 | 83,814 | 83,816 | 84,649 | 83,964 | 84,103 | 84,985 | 83,319 | 83,077 | 83,409 | 81,465 | 85,503 | 85,719 | 85,506 | 87,470 | 86,527 | 88,375 | 83,838 | 86,950 |
Totaal eigen vermogen van aandeelhouders
| 384,532 | 385,163 | 369,587 | 363,699 | 361,531 | 364,121 | 371,809 | 369,695 | 353,414 | 358,079 | 357,214 | 359,832 | 339,245 | 330,672 | 303,193 | 298,176 | 289,911 | 289,419 | 296,855 | 280,833 | 281,584 | 282,744 | 260,525 | 291,850 | 359,660 | 343,572 | 336,349 | 320,368 | 305,994 | 304,989 | 284,997 | 277,140 | 269,360 | 273,380 | 272,442 | 266,278 | 262,010 | 263,773 | 242,006 | 226,322 | 219,415 | 239,262 | 236,374 | 231,639 | 224,079 | 221,860 | 213,788 | 210,249 | 206,350 | 206,402 | 198,413 | 196,309 | 193,864 | 196,862 | 198,271 | 194,572 | 195,392 | 201,016 | 197,879 | 200,294 | 198,421 | 204,804 |
Totaal eigen vermogen
| 408,171 | 409,200 | 393,796 | 388,351 | 386,200 | 389,812 | 399,186 | 399,192 | 382,262 | 387,414 | 388,868 | 393,064 | 372,714 | 362,138 | 333,016 | 329,738 | 318,929 | 316,145 | 324,083 | 310,191 | 311,646 | 316,694 | 285,877 | 325,959 | 414,841 | 367,365 | 358,728 | 341,898 | 326,826 | 325,817 | 304,744 | 295,659 | 289,179 | 294,028 | 292,933 | 285,876 | 280,864 | 282,727 | 260,715 | 244,000 | 235,296 | 254,508 | 250,244 | 244,801 | 236,467 | 234,350 | 226,386 | 223,155 | 219,210 | 219,280 | 207,701 | 205,020 | 203,470 | 206,455 | 207,458 | 202,734 | 203,369 | 208,802 | 205,458 | 207,670 | 206,048 | 208,068 |
Totaal passiva en aandeelhoudersvermogen
| 954,659 | 1,035,011 | 1,043,523 | 962,343 | 940,573 | 1,026,415 | 1,029,669 | 975,390 | 936,553 | 1,053,016 | 998,824 | 974,736 | 905,650 | 941,103 | 849,893 | 761,003 | 772,290 | 859,887 | 832,088 | 788,626 | 817,118 | 905,547 | 815,345 | 823,227 | 826,767 | 799,901 | 740,511 | 682,488 | 675,434 | 722,051 | 660,775 | 613,796 | 618,727 | 678,532 | 636,259 | 595,219 | 587,543 | 633,904 | 582,510 | 542,472 | 539,455 | 583,970 | 534,061 | 502,445 | 500,726 | 528,535 | 498,647 | 472,797 | 484,007 | 518,805 | 464,066 | 434,126 | 427,555 | 474,126 | 448,091 | 424,782 | 432,038 | 456,313 | 440,210 | 435,722 | 480,768 | 481,997 |