Hanwa Co., Ltd.
TSE:8078.T
4850 (JPY) • At close November 13, 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
| 71,951 | 76,525 | 73,809 | 77,490 | 86,661 | 84,187 | 112,333 | 137,826 | 115,699 | 165,451 | 36,826 | 56,645 | 58,641 | 50,907 | 62,950 | 80,001 | 93,083 | 67,256 | 53,964 | 59,148 | 63,494 | 59,307 | 39,036 | 38,887 | 41,972 | 36,198 | 53,553 | 33,641 | 38,925 | 28,465 | 34,299 | 40,563 | 36,463 | 27,115 | 26,118 | 25,055 | 25,487 | 24,542 | 23,802 | 21,647 | 23,522 | 16,007 | 20,890 | 27,185 | 28,218 | 23,285 | 23,126 | 19,456 | 19,722 | 23,548 | 23,045 | 19,123 | 20,133 | 20,707 | 23,692 | 12,025 | 26,800 | 24,669 | 26,024 | 34,764 | 35,200 | 40,091 |
Kortetermijnbeleggingen
| 0 | 63 | 0 | 66 | -38,613 | -13,813 | 0 | 15 | -152,693 | -259,730 | -53,159 | -46,304 | 0 | -17,929 | 1,109 | 1,134 | 1,155 | 1,167 | 1,174 | 1,157 | 1,162 | 1,190 | 469 | 487 | 468 | 683 | 238 | 306 | 396 | 486 | 2 | -23,682 | -22,530 | -12,383 | 2,586 | 2,572 | 2,655 | 2,610 | 43 | -14,526 | 5,005 | 2,000 | 2,000 | -20,317 | -20,805 | -129 | -22,007 | -20,497 | 0 | -150 | 0 | 0 | 0 | -188 | 0 | 0 | 0 | -256 | 0 | 0 | -219 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 71,951 | 76,525 | 73,809 | 77,490 | 86,661 | 84,187 | 112,333 | 137,826 | 115,699 | 165,451 | 36,826 | 56,645 | 58,641 | 50,907 | 64,059 | 81,135 | 94,238 | 68,423 | 55,138 | 60,305 | 64,656 | 60,497 | 39,505 | 39,374 | 42,440 | 36,881 | 53,791 | 33,947 | 39,321 | 28,951 | 34,301 | 40,563 | 36,463 | 27,115 | 28,704 | 27,627 | 28,142 | 27,152 | 23,845 | 21,647 | 28,527 | 18,007 | 22,890 | 27,185 | 28,218 | 23,285 | 23,126 | 19,456 | 19,722 | 23,548 | 23,045 | 19,123 | 20,133 | 20,707 | 23,692 | 12,025 | 26,800 | 24,669 | 26,024 | 34,764 | 35,200 | 40,091 |
Nettovorderingen
| 513,715 | 539,746 | 530,777 | 554,930 | 516,166 | 503,255 | 515,573 | 498,612 | 580,845 | 573,876 | 522,766 | 478,069 | 446,273 | 382,275 | 363,686 | 337,594 | 326,430 | 361,794 | 397,275 | 409,142 | 435,868 | 452,527 | 425,216 | 426,790 | 425,929 | 425,252 | 427,173 | 356,927 | 341,720 | 338,261 | 339,008 | 283,143 | 280,698 | 276,006 | 305,183 | 296,175 | 309,504 | 320,727 | 342,679 | 329,960 | 313,801 | 316,921 | 324,750 | 290,042 | 297,474 | 292,900 | 294,574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 266,875 | 249,490 | 243,901 | 254,054 | 259,264 | 253,964 | 279,342 | 282,313 | 265,442 | 243,603 | 218,130 | 170,882 | 142,297 | 127,378 | 117,861 | 122,412 | 124,124 | 127,460 | 142,335 | 143,219 | 140,666 | 140,633 | 145,170 | 150,529 | 149,967 | 134,877 | 131,108 | 123,665 | 110,618 | 111,039 | 99,063 | 94,476 | 98,623 | 106,050 | 108,659 | 119,361 | 125,260 | 133,055 | 145,889 | 139,364 | 126,854 | 114,694 | 109,035 | 105,544 | 100,325 | 96,609 | 90,787 | 91,419 | 101,444 | 110,908 | 104,008 | 109,010 | 109,287 | 101,350 | 91,496 | 87,640 | 82,421 | 72,352 | 69,675 | 76,582 | 90,765 | 111,435 |
Overige vlottende activa
| 62,455 | 51,407 | 63,822 | 53,931 | 60,247 | 87,335 | 140,951 | 160,880 | 215,930 | 289,119 | 110,781 | 68,680 | 77,235 | 69,533 | 89,972 | 63,012 | 69,043 | 69,952 | 99,127 | 78,724 | 77,961 | 71,330 | 139,330 | 124,900 | 69,542 | 49,022 | 60,966 | 43,976 | 59,974 | 59,522 | 53,882 | 33,862 | 43,685 | 42,082 | 35,541 | 41,410 | 38,741 | 29,443 | 33,632 | 29,792 | 23,595 | 18,703 | 21,671 | 21,281 | 24,608 | 22,507 | 29,585 | 28,836 | 30,202 | 31,295 | 32,591 | 32,355 | 26,783 | 23,645 | 29,725 | 25,316 | 29,438 | 18,372 | 23,380 | 20,501 | 24,745 | 36,408 |
Totaal vlottende activa
| 914,996 | 917,168 | 912,309 | 940,405 | 922,338 | 928,741 | 1,048,199 | 1,079,631 | 1,177,916 | 1,272,049 | 888,503 | 774,276 | 724,446 | 630,093 | 635,578 | 604,153 | 613,835 | 627,629 | 693,875 | 691,390 | 719,151 | 724,987 | 749,221 | 741,593 | 687,878 | 646,032 | 673,038 | 558,515 | 551,633 | 537,773 | 526,254 | 452,044 | 459,469 | 451,253 | 478,087 | 484,573 | 501,647 | 510,377 | 546,045 | 520,763 | 492,777 | 468,325 | 478,346 | 444,052 | 450,625 | 435,301 | 438,072 | 428,782 | 442,191 | 467,982 | 476,167 | 441,832 | 436,196 | 423,204 | 421,131 | 366,136 | 372,349 | 333,166 | 338,414 | 331,739 | 385,552 | 478,290 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 89,537 | 88,945 | 90,028 | 90,899 | 89,499 | 87,116 | 89,787 | 83,587 | 82,395 | 77,889 | 77,520 | 75,791 | 75,584 | 73,806 | 72,648 | 73,498 | 73,974 | 75,161 | 74,166 | 73,864 | 73,882 | 68,862 | 67,993 | 67,318 | 67,812 | 64,469 | 64,377 | 63,347 | 63,351 | 59,492 | 59,155 | 59,538 | 60,656 | 61,563 | 68,119 | 69,025 | 62,719 | 60,947 | 61,859 | 61,070 | 61,885 | 61,575 | 61,354 | 58,850 | 58,981 | 55,068 | 55,786 | 56,200 | 56,511 | 56,387 | 52,747 | 51,316 | 50,770 | 47,041 | 46,445 | 46,187 | 45,816 | 46,299 | 45,105 | 47,451 | 46,407 | 46,574 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9,818 | 10,006 | 10,113 | 10,423 | 10,651 | 10,807 | 11,127 | 10,969 | 10,739 | 10,556 | 9,953 | 8,828 | 8,487 | 7,893 | 7,149 | 6,888 | 6,708 | 6,331 | 5,820 | 5,682 | 5,581 | 5,031 | 4,830 | 4,193 | 4,523 | 3,426 | 4,315 | 3,006 | 2,963 | 2,034 | 1,950 | 1,946 | 2,043 | 1,955 | 2,010 | 2,142 | 2,202 | 2,019 | 2,007 | 1,885 | 1,921 | 1,858 | 1,864 | 1,365 | 1,356 | 736 | 619 | 628 | 622 | 629 | 602 | 653 | 686 | 684 | 646 | 680 | 717 | 753 | 736 | 775 | 733 | 747 |
Goodwill en immateriële activa
| 9,818 | 10,006 | 10,113 | 10,423 | 10,651 | 10,807 | 11,127 | 10,969 | 10,739 | 10,556 | 9,953 | 8,828 | 8,487 | 7,893 | 7,149 | 6,888 | 6,708 | 6,331 | 5,820 | 5,682 | 5,581 | 5,031 | 4,830 | 4,193 | 4,523 | 3,426 | 4,315 | 3,006 | 2,963 | 2,034 | 1,950 | 1,946 | 2,043 | 1,955 | 2,010 | 2,142 | 2,202 | 2,019 | 2,007 | 1,885 | 1,921 | 1,858 | 1,864 | 1,365 | 1,356 | 736 | 619 | 628 | 622 | 629 | 602 | 653 | 686 | 684 | 646 | 680 | 717 | 753 | 736 | 775 | 733 | 747 |
Langetermijnbeleggingen
| 117,697 | 123,657 | 103,611 | 104,240 | 138,563 | 113,421 | 98,145 | 98,173 | 236,881 | 341,173 | 132,782 | 124,997 | 73,887 | 90,401 | 65,893 | 58,568 | 58,599 | 55,725 | 92,694 | 91,490 | 91,755 | 100,710 | 94,996 | 108,991 | 109,659 | 109,098 | 105,414 | 103,298 | 98,441 | 72,038 | 69,526 | 86,373 | 78,582 | 71,054 | 60,575 | 49,176 | 54,953 | 55,683 | 54,126 | 65,623 | 40,240 | 44,570 | 48,445 | 72,169 | 60,420 | 39,446 | 58,633 | 52,605 | 0 | 36,915 | 0 | 0 | 0 | 41,721 | 0 | 0 | 0 | 40,657 | 0 | 0 | 28,241 | 0 |
Belastingvorderingen
| 0 | 3,128 | -103,611 | -104,240 | -38,613 | 1,261 | -98,145 | -98,173 | -27,376 | 1,288 | -53,159 | -46,304 | -73,887 | 805 | 1,109 | 1,134 | 1,155 | 600 | 1,174 | 1,157 | 1,162 | 385 | 469 | 487 | 468 | 103 | 238 | 306 | 396 | 283 | 2 | -86,373 | -78,582 | 244 | 2,586 | 2,572 | 2,655 | 106 | 43 | -65,623 | 5,005 | 216 | 2,000 | -72,169 | -60,420 | 300 | -58,633 | -52,605 | 0 | 234 | 0 | 0 | 0 | 91 | 0 | 0 | 0 | 2,652 | 0 | 0 | 883 | 0 |
Overige niet-vlottende activa
| 45,354 | 24,082 | 140,220 | 141,470 | 38,614 | 16,399 | 176,989 | 187,963 | 27,375 | 12,437 | 53,159 | 46,304 | 125,173 | 21,590 | 41,555 | 28,844 | 31,206 | 32,992 | 29,738 | 29,147 | 31,576 | 33,329 | 34,531 | 32,226 | 47,504 | 38,835 | 46,105 | 36,180 | 35,780 | 22,611 | 26,013 | 86,372 | 78,582 | 13,622 | 28,567 | 25,293 | 19,274 | 22,322 | 17,494 | 65,623 | 15,296 | 16,805 | 20,341 | 72,169 | 60,421 | 22,055 | 58,633 | 52,607 | 54,163 | 20,257 | 51,207 | 57,862 | 59,591 | 20,056 | 59,125 | 58,287 | 55,722 | 19,917 | 59,981 | 56,546 | 17,563 | 44,131 |
Totaal niet-vlottende activa
| 262,406 | 249,818 | 240,361 | 242,792 | 238,714 | 229,004 | 277,903 | 282,519 | 330,014 | 443,343 | 220,255 | 209,616 | 209,244 | 194,495 | 188,354 | 168,932 | 171,642 | 170,809 | 203,592 | 201,340 | 203,956 | 208,317 | 202,819 | 213,215 | 229,966 | 215,931 | 220,449 | 206,137 | 200,931 | 156,458 | 156,646 | 147,856 | 141,281 | 148,438 | 161,857 | 148,208 | 141,803 | 141,077 | 135,529 | 128,578 | 124,347 | 125,024 | 134,004 | 132,384 | 120,758 | 117,605 | 115,038 | 109,435 | 111,296 | 114,422 | 104,556 | 109,831 | 111,047 | 109,593 | 106,216 | 105,154 | 102,255 | 110,278 | 105,822 | 104,772 | 93,827 | 91,452 |
Totaal activa
| 1,177,402 | 1,166,986 | 1,152,671 | 1,183,200 | 1,161,053 | 1,157,747 | 1,326,105 | 1,362,151 | 1,507,932 | 1,715,394 | 1,108,760 | 983,893 | 933,692 | 824,590 | 823,934 | 773,088 | 785,478 | 798,442 | 897,468 | 892,732 | 923,110 | 933,307 | 952,042 | 954,809 | 917,847 | 861,965 | 893,490 | 764,653 | 752,567 | 694,232 | 682,901 | 599,903 | 600,751 | 599,694 | 639,946 | 632,783 | 643,451 | 651,456 | 681,576 | 649,342 | 617,126 | 593,351 | 612,352 | 576,438 | 571,384 | 552,908 | 553,111 | 538,217 | 553,487 | 582,404 | 580,723 | 551,663 | 547,243 | 532,797 | 527,347 | 471,290 | 474,604 | 443,444 | 444,236 | 436,511 | 479,379 | 569,742 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 293,684 | 350,727 | 295,470 | 308,536 | 282,558 | 278,823 | 299,058 | 258,272 | 329,787 | 388,294 | 306,015 | 270,104 | 236,353 | 213,436 | 217,387 | 188,684 | 186,165 | 202,671 | 216,578 | 219,641 | 230,176 | 285,822 | 256,071 | 270,058 | 263,462 | 266,595 | 253,803 | 205,865 | 197,321 | 191,989 | 199,876 | 158,137 | 150,901 | 149,857 | 170,918 | 164,629 | 171,236 | 180,155 | 194,316 | 184,854 | 179,675 | 180,363 | 184,351 | 163,115 | 165,951 | 164,301 | 167,747 | 156,379 | 160,147 | 186,810 | 191,551 | 161,278 | 164,683 | 156,546 | 172,276 | 138,142 | 141,702 | 134,800 | 133,151 | 120,939 | 130,720 | 191,978 |
Kortlopende schulden
| 89,055 | 69,478 | 86,904 | 131,940 | 128,735 | 123,127 | 320,364 | 407,142 | 437,326 | 508,984 | 208,493 | 178,160 | 160,483 | 75,872 | 64,950 | 64,115 | 76,563 | 77,198 | 118,634 | 113,919 | 121,527 | 96,486 | 183,068 | 179,823 | 165,293 | 128,451 | 176,381 | 110,755 | 136,433 | 102,567 | 78,742 | 78,500 | 80,576 | 42,689 | 100,918 | 87,760 | 102,213 | 115,873 | 166,870 | 142,337 | 138,173 | 104,852 | 142,581 | 157,020 | 137,974 | 134,550 | 121,294 | 91,951 | 96,025 | 105,447 | 99,741 | 101,665 | 109,326 | 109,192 | 86,032 | 70,782 | 80,950 | 60,725 | 78,620 | 78,629 | 89,362 | 112,336 |
Belastingschulden
| 5,499 | 2,602 | 2,216 | 7,708 | 5,735 | 14,822 | 7,554 | 13,305 | 10,112 | 16,098 | 10,139 | 9,379 | 5,071 | 6,985 | 4,000 | 4,311 | 2,007 | 2,466 | 2,391 | 3,085 | 2,222 | 3,486 | 1,977 | 3,614 | 2,326 | 5,050 | 2,720 | 4,104 | 2,500 | 6,752 | 4,954 | 3,595 | 453 | 326 | 538 | 549 | 491 | 1,231 | 583 | 602 | 375 | 3,541 | 546 | 432 | 309 | 2,971 | 338 | 424 | 374 | 1,666 | 491 | 1,246 | 523 | 442 | 512 | 399 | 319 | 233 | 94 | 2,703 | 189 | 3,486 |
Uitgestelde opbrengsten
| 5,499 | 2,602 | 4,621 | 11,456 | 8,234 | 19,233 | 35,880 | 38,359 | 84,515 | 207,153 | 12,405 | 12,761 | 7,253 | 10,590 | 6,160 | 7,603 | 4,228 | 5,721 | 4,472 | 5,934 | 3,973 | 6,386 | 3,846 | 6,596 | 4,218 | 7,915 | 4,242 | 6,649 | 4,265 | 9,716 | 6,781 | 6,376 | 2,194 | 34,084 | 2,275 | 3,275 | 1,667 | 3,282 | 1,737 | 2,683 | 1,456 | 5,753 | 1,714 | 2,376 | 1,343 | 4,862 | 1,359 | 1,999 | 1,374 | 3,582 | 1,496 | 3,202 | 1,547 | 2,208 | 1,494 | 2,242 | 1,239 | 2,088 | 1,060 | 4,493 | 1,978 | 4,837 |
Overige kortlopende verplichtingen
| 93,492 | 58,544 | 96,214 | 93,708 | 105,582 | 142,218 | 147,014 | 153,889 | 234,200 | 325,239 | 128,976 | 78,199 | 90,769 | 92,929 | 104,588 | 83,543 | 85,339 | 82,318 | 95,435 | 94,217 | 91,845 | 56,350 | 85,411 | 69,754 | 58,550 | 35,804 | 64,886 | 40,107 | 54,769 | 38,318 | 54,539 | 27,086 | 39,635 | 8,365 | 42,547 | 48,711 | 48,042 | 38,373 | 35,180 | 37,503 | 31,760 | 19,099 | 23,294 | 20,303 | 23,479 | 20,140 | 30,832 | 26,266 | 25,255 | 25,812 | 25,622 | 25,713 | 25,018 | 21,893 | 22,113 | 17,004 | 22,699 | 19,331 | 19,816 | 23,692 | 32,216 | 33,330 |
Totaal kortlopende verplichtingen
| 492,728 | 486,555 | 480,804 | 541,892 | 522,610 | 558,990 | 773,990 | 832,608 | 1,011,425 | 1,238,615 | 653,623 | 535,842 | 492,676 | 389,222 | 390,925 | 340,653 | 350,074 | 364,653 | 433,038 | 430,862 | 445,770 | 454,916 | 534,219 | 536,441 | 498,067 | 451,730 | 506,274 | 374,129 | 399,553 | 359,058 | 351,673 | 280,070 | 275,953 | 269,405 | 319,471 | 308,199 | 325,316 | 342,196 | 400,423 | 370,662 | 352,895 | 319,361 | 354,200 | 345,622 | 327,713 | 321,962 | 320,211 | 275,020 | 281,801 | 319,735 | 317,405 | 289,902 | 299,550 | 288,073 | 280,933 | 226,327 | 245,670 | 215,089 | 231,681 | 225,963 | 252,487 | 341,130 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 284,928 | 292,521 | 287,990 | 263,054 | 279,686 | 257,170 | 221,020 | 200,876 | 195,862 | 213,245 | 201,920 | 206,422 | 213,567 | 225,187 | 235,573 | 245,688 | 252,428 | 252,385 | 244,204 | 243,391 | 258,881 | 258,970 | 201,514 | 191,941 | 197,544 | 187,656 | 170,147 | 178,256 | 148,412 | 146,308 | 151,553 | 148,341 | 159,045 | 159,517 | 161,002 | 169,372 | 158,590 | 152,352 | 130,936 | 132,716 | 123,191 | 134,280 | 112,782 | 86,486 | 111,305 | 100,625 | 107,615 | 140,317 | 146,919 | 136,788 | 140,107 | 137,623 | 125,174 | 125,075 | 131,641 | 130,275 | 115,275 | 114,355 | 98,855 | 102,705 | 125,150 | 123,370 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 4,285 | 0 | 0 | 0 | 4,454 | 0 | 0 | 0 | 5,326 | 0 | 0 | 0 | 6,162 | 0 | 0 | 0 | 5,950 | 0 | 0 | 0 | 4,943 | 0 | 0 | 0 | 4,518 | 0 | 0 | 0 | 4,075 | 0 | 0 | 0 | 412 | 0 | 0 | 0 | 4,482 | 0 | 0 | 0 | 220 | 0 | 0 | 0 | 191 | 0 | 0 | 0 | 133 | 0 | 0 | 0 | 18 | 0 | 0 | 25 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 16,780 | 0 | 0 | 0 | 10,888 | 0 | 0 | 0 | 7,240 | 0 | 0 | 0 | 7,135 | 0 | 0 | 0 | 2,870 | 0 | 0 | 0 | 4,764 | 0 | 0 | 0 | 7,775 | 0 | 0 | 0 | 7,000 | 0 | 0 | 0 | 4,993 | 0 | 0 | 0 | 8,139 | 0 | 0 | 0 | 4,557 | 0 | 0 | 0 | 4,562 | 0 | 0 | 0 | 4,985 | 0 | 0 | 0 | 4,487 | 0 | 0 | 0 | 2,684 | 0 | 0 | 2,686 | 0 |
Overige niet-vlottende verplichtingen
| 35,246 | 14,362 | 40,863 | 42,240 | 39,593 | 17,607 | 29,716 | 32,907 | 28,306 | 11,344 | 24,197 | 21,891 | 21,123 | 5,864 | 17,924 | 15,926 | 16,121 | 6,276 | 17,360 | 16,679 | 16,625 | 6,248 | 15,575 | 19,264 | 17,966 | 6,161 | 20,414 | 18,775 | 17,644 | 5,712 | 16,383 | 14,877 | 13,600 | 5,567 | 14,152 | 12,564 | 14,702 | 13,748 | 15,014 | 13,721 | 13,139 | 9,868 | 14,378 | 14,024 | 10,428 | 9,428 | 9,245 | 9,803 | 10,032 | 4,749 | 9,806 | 9,597 | 9,426 | 4,571 | 8,067 | 8,255 | 7,276 | 4,443 | 7,114 | 8,026 | 4,119 | 8,117 |
Totaal niet-vlottende verplichtingen
| 320,174 | 323,663 | 328,853 | 305,294 | 319,279 | 289,950 | 250,736 | 233,783 | 224,168 | 236,283 | 226,117 | 228,313 | 234,690 | 243,512 | 253,497 | 261,614 | 268,549 | 267,693 | 261,564 | 260,070 | 275,506 | 275,932 | 217,089 | 211,205 | 215,510 | 206,535 | 190,561 | 197,031 | 166,056 | 163,538 | 167,936 | 163,218 | 172,645 | 174,152 | 175,154 | 181,936 | 173,292 | 166,512 | 145,950 | 146,437 | 136,330 | 148,630 | 127,160 | 100,510 | 121,733 | 110,273 | 116,860 | 150,120 | 156,951 | 146,713 | 149,913 | 147,220 | 134,600 | 134,266 | 139,708 | 138,530 | 122,551 | 121,500 | 105,969 | 110,731 | 131,980 | 131,487 |
Totaal passiva
| 812,902 | 810,218 | 809,657 | 847,186 | 841,889 | 848,940 | 1,024,726 | 1,066,391 | 1,235,593 | 1,474,898 | 879,740 | 764,155 | 727,366 | 632,734 | 644,422 | 602,267 | 618,623 | 632,346 | 694,602 | 690,932 | 721,276 | 730,848 | 751,308 | 747,646 | 713,577 | 658,265 | 696,835 | 571,160 | 565,609 | 522,596 | 519,609 | 443,288 | 448,598 | 443,557 | 494,625 | 490,135 | 498,608 | 508,708 | 546,373 | 517,099 | 489,225 | 467,991 | 481,360 | 446,132 | 449,446 | 432,235 | 437,071 | 425,140 | 438,752 | 466,448 | 467,318 | 437,122 | 434,150 | 422,339 | 420,641 | 364,857 | 368,221 | 336,589 | 337,650 | 336,694 | 384,467 | 472,617 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 281,405 | 0 | 0 | 0 | 247,287 | 225,257 | 214,696 | 204,560 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 | 45,651 |
Ingehouden winsten
| 266,224 | 260,959 | 253,295 | 245,067 | 237,482 | 228,920 | 220,858 | 215,155 | 202,147 | 180,119 | 169,584 | 159,446 | 147,943 | 137,825 | 130,580 | 126,390 | 121,740 | 119,475 | 143,074 | 141,277 | 140,128 | 139,036 | 136,833 | 135,152 | 132,129 | 131,045 | 125,439 | 123,875 | 120,142 | 117,778 | 111,132 | 109,451 | 106,258 | 104,600 | 87,490 | 87,074 | 83,586 | 82,110 | 81,714 | 81,594 | 79,641 | 76,520 | 74,428 | 73,567 | 71,795 | 72,867 | 71,455 | 68,887 | 68,865 | 69,978 | 67,837 | 70,411 | 69,079 | 67,608 | 67,206 | 66,989 | 66,304 | 64,301 | 63,427 | 56,525 | 54,650 | 52,769 |
Overige gereserveerde algehele resultaten
| 51,072 | 44,994 | 39,228 | 40,418 | 31,974 | 30,285 | 28,568 | 29,236 | 20,810 | 11,860 | 11,062 | 12,049 | 10,383 | 41,922 | 4,366 | -32 | 706 | 2,250 | 5,302 | 4,475 | 5,299 | 7,294 | 7,312 | 15,429 | 13,990 | 14,857 | 15,075 | 12,512 | 10,070 | 10,713 | 9,134 | 4,149 | 2,755 | 6,060 | 12,314 | 10,002 | 15,713 | 15,094 | 8,054 | 5,318 | 2,929 | 1,875 | 9,703 | 9,974 | 3,436 | 1,143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -4,358 | -392 | -2,361 | -385 | -3,704 | -1,729 | -248 | -3,704 | 20,299 | 11,347 | -3,729 | -537 | -3,729 | -3,729 | -3,728 | -3,728 | -3,728 | -3,728 | -3,728 | -451 | -384 | -395 | -3,736 | 11,692 | 10,254 | -763 | -759 | -756 | -755 | -3,720 | -3,718 | -3,715 | -956 | 4,614 | 10,871 | -1,444 | -1,443 | -1,441 | -1,441 | -1,440 | -1,438 | -1,438 | 8,265 | -1,435 | 2,003 | -287 | -3,335 | -3,744 | -2,118 | -2,001 | -2,391 | -3,873 | -3,971 | -3,478 | -6,838 | -6,903 | -6,270 | -3,783 | -3,155 | -2,997 | -6,104 | -2,148 |
Totaal eigen vermogen van aandeelhouders
| 358,589 | 351,212 | 337,788 | 330,751 | 313,379 | 303,127 | 294,829 | 289,793 | 268,097 | 237,117 | 225,758 | 216,609 | 203,440 | 189,214 | 176,869 | 168,281 | 164,369 | 163,648 | 190,299 | 187,677 | 187,352 | 188,245 | 186,060 | 192,495 | 188,034 | 187,828 | 182,439 | 178,317 | 172,143 | 170,422 | 162,199 | 155,536 | 150,953 | 154,865 | 144,012 | 141,283 | 143,507 | 141,414 | 133,978 | 131,123 | 126,783 | 122,608 | 128,344 | 127,757 | 119,449 | 118,231 | 113,771 | 110,794 | 112,398 | 113,630 | 111,097 | 112,189 | 110,759 | 109,781 | 106,019 | 105,737 | 105,685 | 106,169 | 105,923 | 99,179 | 94,197 | 96,272 |
Totaal eigen vermogen
| 364,500 | 356,765 | 343,014 | 336,014 | 319,164 | 308,807 | 301,379 | 295,760 | 272,339 | 240,496 | 229,020 | 219,738 | 206,326 | 191,856 | 179,512 | 170,821 | 166,855 | 166,096 | 202,866 | 201,800 | 201,834 | 202,459 | 200,734 | 207,163 | 204,270 | 203,700 | 196,655 | 193,493 | 186,958 | 171,636 | 163,292 | 156,615 | 152,153 | 156,137 | 145,321 | 142,648 | 144,843 | 142,748 | 135,203 | 132,243 | 127,901 | 125,360 | 130,992 | 130,306 | 121,938 | 120,673 | 116,040 | 113,077 | 114,735 | 115,956 | 113,405 | 114,541 | 113,093 | 110,458 | 106,706 | 106,433 | 106,383 | 106,855 | 106,586 | 99,817 | 94,912 | 97,125 |
Totaal passiva en aandeelhoudersvermogen
| 1,177,402 | 1,166,986 | 1,152,671 | 1,183,200 | 1,161,053 | 1,157,747 | 1,326,105 | 1,362,151 | 1,507,932 | 1,715,394 | 1,108,760 | 983,893 | 933,692 | 824,590 | 823,934 | 773,088 | 785,478 | 798,442 | 897,468 | 892,732 | 923,110 | 933,307 | 952,042 | 954,809 | 917,847 | 861,965 | 893,490 | 764,653 | 752,567 | 694,232 | 682,901 | 599,903 | 600,751 | 599,694 | 639,946 | 632,783 | 643,451 | 651,456 | 681,576 | 649,342 | 617,126 | 593,351 | 612,352 | 576,438 | 571,384 | 552,908 | 553,111 | 538,217 | 553,487 | 582,404 | 580,723 | 551,663 | 547,243 | 532,797 | 527,347 | 471,290 | 474,604 | 443,444 | 444,236 | 436,511 | 479,379 | 569,742 |