Heiwa Real Estate Co., Ltd.
TSE:8803.T
4200 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 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
| 14,539 | 14,090 | 26,316 | 20,079 | 30,556 | 23,616 | 20,908 | 23,242 | 21,213 | 22,031 | 23,211 | 16,807 | 21,974 | 32,848 | 29,685 | 19,739 | 19,997 | 20,054 | 15,766 | 10,026 | 10,752 | 11,215 | 9,810 | 12,559 | 17,747 | 13,439 | 12,884 | 10,416 | 16,695 | 18,296 | 19,217 | 15,965 | 10,494 | 12,094 | 10,983 | 9,117 | 9,549 | 8,733 | 9,046 | 12,545 | 10,186 | 8,367 | 11,152 | 15,646 | 14,101 | 14,663 | 22,035 | 21,077 | 15,925 | 9,350 | 21,570 | 19,493 | 15,741 | 12,882 | 19,921 | 9,548 | 12,259 | 17,158 | 16,066 | 10,666 | 6,440 | 22,267 | 4,986 |
Kortetermijnbeleggingen
| 544 | 2,000 | 2,656 | 8,005 | 8,005 | 7,005 | 6,999 | 1,000 | 6,005 | 6,005 | 5,014 | 6,014 | 7,012 | 1,013 | 16 | 3,016 | 3,014 | 1,014 | 13,002 | 13,131 | 9,128 | 1,128 | 3,128 | 11,009 | 3,009 | 409 | 409 | 400 | 400 | -4,071 | 19 | -4,010 | 1,000 | 1,102 | 4,503 | 1,906 | 6,307 | 2,806 | 2,306 | 9,814 | 10,663 | 13,662 | 11,860 | 6,569 | 1,569 | 14,878 | 12,077 | 17,570 | 18,796 | 17,294 | 24,698 | 20,159 | 12,838 | 25,851 | 20,899 | 17,052 | 17,214 | 22,320 | 25,395 | 14,662 | 21,599 | 18,622 | 2,950 |
Liquide middelen en kortetermijnbeleggingen
| 15,083 | 16,090 | 28,972 | 28,084 | 38,561 | 30,621 | 27,907 | 24,242 | 27,218 | 28,036 | 28,225 | 22,821 | 28,986 | 33,861 | 29,701 | 22,755 | 23,011 | 21,068 | 28,768 | 23,157 | 19,880 | 12,343 | 12,938 | 23,568 | 20,756 | 13,848 | 13,293 | 10,816 | 17,095 | 18,296 | 19,236 | 15,965 | 11,494 | 13,196 | 15,486 | 11,023 | 15,856 | 11,539 | 11,352 | 22,359 | 20,849 | 22,029 | 23,012 | 22,215 | 15,670 | 29,541 | 34,112 | 38,647 | 34,721 | 26,644 | 46,268 | 39,652 | 28,579 | 38,733 | 40,820 | 26,600 | 29,473 | 39,478 | 41,461 | 25,328 | 28,039 | 40,889 | 7,936 |
Nettovorderingen
| 2,112 | 3,177 | 2,114 | 2,424 | 1,985 | 2,391 | 1,967 | 2,278 | 1,832 | 2,258 | 1,809 | 2,052 | 1,470 | 1,629 | 1,633 | 1,827 | 1,394 | 1,574 | 1,121 | 1,445 | 1,194 | 1,485 | 1,065 | 1,380 | 1,043 | 1,510 | 3,528 | 1,151 | 1,065 | 1,272 | 1,645 | 1,222 | 1,085 | 1,251 | 1,524 | 1,205 | 1,001 | 1,148 | 2,567 | 1,185 | 3,506 | 1,002 | 2,420 | 1,002 | 797 | 1,094 | 3,624 | 1,196 | 3,707 | 901 | 3,857 | 984 | 4,487 | 882 | 2,747 | 1,717 | 639 | 895 | 4,851 | 1,011 | 786 | 1,585 | 442 |
Voorraad
| 0 | 19,287 | 21,212 | 8,460 | 6,475 | 11,331 | 14,451 | 10,641 | 10,660 | 10,740 | 19,874 | 12,307 | 11,963 | 7,979 | 31,096 | 25,907 | 25,333 | 25,838 | 25,446 | 26,458 | 26,117 | 36,225 | 38,416 | 36,141 | 35,847 | 23,204 | 14,535 | 14,269 | 17,618 | 15,655 | 16,444 | 14,972 | 16,232 | 15,610 | 15,374 | 13,173 | 14,541 | 15,077 | 17,035 | 15,288 | 17,692 | 16,470 | 18,107 | 15,514 | 24,566 | 22,018 | 19,995 | 18,913 | 16,884 | 20,424 | 19,635 | 23,317 | 21,275 | 24,605 | 24,260 | 25,821 | 26,011 | 26,975 | 27,466 | 36,817 | 37,603 | 39,000 | 61,059 |
Overige vlottende activa
| -17,195 | 1,334 | -31,086 | 2,035 | 1,644 | 1,620 | 2,305 | 2,512 | 1,813 | 3,819 | 3,640 | 3,765 | 7,041 | 6,381 | 5,512 | 4,409 | 4,188 | 3,995 | 3,678 | 3,540 | 4,351 | 4,159 | 3,847 | 4,028 | 681 | 1,047 | 662 | 4,422 | 1,501 | 1,741 | 1,607 | 856 | 848 | 1,607 | 624 | 1,992 | 2,017 | 2,047 | 580 | 2,650 | 2,656 | 3,846 | 2,287 | 4,210 | 4,225 | 4,183 | 2,192 | 5,025 | 1,506 | 2,070 | 475 | 6,156 | 2,602 | 2,828 | 732 | 7,173 | 4,527 | 5,914 | 2,110 | 10,566 | 772 | 549 | 10,593 |
Totaal vlottende activa
| 0 | 39,888 | 53,257 | 41,003 | 48,665 | 45,963 | 46,630 | 39,673 | 41,523 | 44,853 | 53,548 | 40,945 | 49,460 | 49,850 | 67,942 | 54,898 | 53,926 | 52,475 | 59,013 | 54,600 | 51,542 | 54,212 | 56,266 | 65,117 | 58,327 | 39,609 | 32,018 | 30,658 | 37,279 | 36,964 | 38,932 | 33,015 | 29,659 | 31,664 | 33,008 | 27,393 | 33,415 | 29,811 | 31,534 | 41,482 | 44,703 | 43,347 | 45,826 | 42,941 | 45,258 | 56,836 | 59,923 | 63,781 | 56,818 | 50,039 | 70,235 | 70,109 | 56,943 | 67,048 | 68,559 | 61,311 | 60,650 | 73,262 | 75,888 | 73,722 | 67,200 | 82,023 | 80,030 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 277,051 | 275,998 | 275,522 | 286,557 | 281,810 | 281,887 | 279,526 | 271,994 | 258,213 | 250,967 | 249,379 | 253,394 | 247,931 | 240,926 | 238,737 | 242,849 | 237,636 | 232,913 | 222,347 | 222,185 | 221,345 | 214,175 | 214,124 | 202,983 | 200,521 | 201,248 | 208,492 | 208,657 | 208,159 | 209,133 | 210,092 | 213,157 | 214,308 | 215,225 | 215,616 | 220,763 | 214,973 | 222,009 | 218,408 | 212,566 | 208,263 | 208,191 | 209,197 | 216,995 | 215,375 | 216,445 | 214,770 | 199,380 | 211,660 | 212,732 | 215,476 | 215,414 | 215,684 | 203,119 | 204,027 | 204,043 | 204,799 | 204,392 | 204,267 | 216,494 | 218,760 | 219,691 | 206,922 |
Goodwill
| 0 | 0 | 645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 42 | 56 | 79 | 103 | 199 | 227 | 255 | 283 | 251 | 278 | 273 | 298 | 324 | 350 | 375 | 401 | 424 | 167 | 179 | 191 | 203 | 33 | 39 | 40 |
Immateriële activa
| 0 | 31,326 | 30,675 | 30,661 | 30,665 | 30,674 | 30,658 | 31,116 | 30,083 | 29,687 | 28,811 | 28,820 | 26,886 | 26,710 | 26,716 | 26,168 | 24,636 | 22,789 | 22,625 | 22,588 | 22,595 | 22,676 | 22,681 | 18,578 | 23,365 | 23,369 | 23,378 | 23,379 | 9,857 | 9,819 | 9,822 | 9,810 | 9,815 | 9,817 | 9,820 | 9,824 | 9,700 | 9,849 | 9,574 | 9,575 | 9,577 | 9,582 | 9,588 | 9,653 | 9,612 | 9,611 | 9,614 | 9,615 | 4,641 | 4,647 | 4,653 | 4,658 | 4,661 | 4,667 | 4,672 | 4,666 | 4,663 | 5,787 | 5,792 | 5,793 | 5,796 | 5,755 | 5,748 |
Goodwill en immateriële activa
| 31,326 | 31,326 | 31,320 | 30,661 | 30,665 | 30,674 | 30,658 | 31,116 | 30,083 | 29,687 | 28,811 | 28,820 | 26,886 | 26,710 | 26,716 | 26,168 | 24,636 | 22,789 | 22,625 | 22,588 | 22,595 | 22,676 | 22,681 | 18,578 | 23,365 | 23,369 | 23,378 | 23,379 | 9,857 | 9,819 | 9,822 | 9,810 | 9,815 | 9,817 | 9,820 | 9,824 | 9,700 | 9,849 | 9,602 | 9,617 | 9,633 | 9,661 | 9,691 | 9,852 | 9,839 | 9,866 | 9,897 | 9,866 | 4,919 | 4,920 | 4,951 | 4,982 | 5,011 | 5,042 | 5,073 | 5,090 | 4,830 | 5,966 | 5,983 | 5,996 | 5,829 | 5,794 | 5,788 |
Langetermijnbeleggingen
| 0 | 46,064 | 45,248 | 26,787 | 28,103 | 41,599 | 27,633 | 34,707 | 30,490 | 42,512 | 44,145 | 46,585 | 51,782 | 45,596 | 43,249 | 35,282 | 34,145 | 32,480 | 17,749 | 24,014 | 28,826 | 34,746 | 34,423 | 24,616 | 33,647 | 35,716 | 34,140 | 33,260 | 32,270 | 36,252 | 29,714 | 34,464 | 27,622 | 25,911 | 26,358 | 29,718 | 25,021 | 31,058 | 31,116 | 22,290 | 19,720 | 16,417 | 15,670 | 34,924 | 31,955 | 26,126 | 11,901 | 21,823 | 19,657 | 0 | -12,674 | 0 | 0 | 0 | -8,691 | 0 | 0 | 0 | -14,689 | 0 | 0 | -12,149 | 0 |
Belastingvorderingen
| 0 | -8,122 | 250 | 8,280 | 8,291 | -6,536 | 226 | 1,218 | 6,145 | -5,364 | 156 | -4,795 | -4,746 | 1,223 | 155 | 3,215 | 3,227 | 1,241 | 189 | 13,387 | 9,400 | 1,416 | 184 | 11,312 | 3,302 | 720 | 166 | 746 | 732 | -36,252 | 177 | -34,464 | 1,388 | 1,507 | 197 | 2,341 | 6,761 | 3,254 | 220 | 10,262 | 11,094 | 13,961 | 261 | -34,924 | -31,955 | -26,126 | 282 | -21,823 | -19,657 | 0 | 2,676 | 0 | 0 | 0 | 3,418 | 0 | 0 | 0 | 3,777 | 0 | 0 | 1,096 | 0 |
Overige niet-vlottende activa
| -308,377 | 8,489 | 380 | 7,175 | 7,164 | 6,836 | 13,658 | 6,596 | 5,984 | 5,518 | 169 | 4,978 | 4,942 | 4,487 | 4,550 | 4,358 | 4,199 | 4,262 | 17,618 | 4,177 | 4,241 | 4,576 | 7,890 | 4,335 | 4,234 | 4,145 | 4,598 | 4,010 | 4,150 | 36,600 | 4,285 | 34,835 | 4,022 | 4,048 | 9,019 | 4,157 | 4,149 | 4,286 | 6,855 | 4,332 | 4,237 | 4,202 | 16,185 | 35,154 | 32,203 | 26,373 | 16,319 | 22,042 | 19,896 | 17,878 | 28,300 | 17,475 | 17,127 | 17,845 | 23,672 | 18,205 | 18,077 | 17,259 | 28,230 | 13,514 | 10,142 | 20,984 | 9,473 |
Totaal niet-vlottende activa
| 0 | 353,755 | 352,720 | 359,460 | 356,033 | 354,460 | 351,701 | 345,631 | 330,915 | 323,320 | 322,660 | 328,982 | 326,795 | 318,942 | 313,407 | 311,872 | 303,843 | 293,685 | 280,528 | 286,351 | 286,407 | 277,589 | 279,302 | 261,824 | 265,069 | 265,198 | 270,774 | 270,052 | 255,168 | 255,552 | 254,090 | 257,802 | 257,155 | 256,508 | 261,010 | 266,803 | 260,604 | 270,456 | 266,201 | 259,067 | 252,947 | 252,432 | 251,004 | 262,001 | 257,417 | 252,684 | 253,169 | 231,288 | 236,475 | 235,530 | 238,729 | 237,871 | 237,822 | 226,006 | 227,499 | 227,338 | 227,706 | 227,617 | 227,568 | 236,004 | 234,731 | 235,416 | 222,183 |
Totaal activa
| 390,141 | 393,643 | 405,979 | 400,466 | 404,700 | 400,426 | 398,333 | 385,307 | 372,440 | 368,176 | 376,210 | 369,930 | 376,256 | 368,795 | 381,353 | 366,772 | 357,772 | 346,162 | 339,545 | 340,952 | 337,951 | 331,802 | 335,572 | 326,943 | 323,398 | 304,809 | 302,795 | 300,712 | 292,449 | 292,519 | 293,025 | 290,819 | 286,816 | 288,174 | 294,021 | 294,197 | 294,021 | 300,270 | 297,736 | 300,551 | 297,652 | 295,780 | 296,834 | 304,944 | 302,677 | 309,521 | 313,096 | 295,071 | 293,293 | 285,569 | 308,964 | 307,980 | 294,765 | 293,054 | 296,058 | 288,649 | 288,356 | 300,879 | 303,456 | 309,726 | 301,931 | 317,439 | 302,213 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 1,122 | 1,923 | 896 | 2,328 | 1,914 | 5,727 | 2,666 | 1,626 | 1,378 | 3,367 | 1,769 | 3,625 | 791 | 1,818 | 942 | 701 | 583 | 2,236 | 636 | 830 | 869 | 1,409 | 847 | 793 | 1,403 | 1,698 | 701 | 690 | 666 | 2,090 | 712 | 621 | 550 | 2,451 | 515 | 738 | 402 | 2,873 | 842 | 655 | 484 | 1,661 | 732 | 507 | 664 | 1,690 | 730 | 709 | 566 | 2,439 | 413 | 679 | 589 | 1,269 | 572 | 571 | 563 | 1,487 | 1,774 | 499 | 2,673 | 859 |
Kortlopende schulden
| 22,541 | 23,790 | 21,105 | 24,561 | 21,981 | 21,495 | 23,175 | 17,998 | 20,058 | 17,006 | 21,204 | 26,702 | 22,123 | 20,829 | 38,102 | 33,172 | 30,348 | 14,595 | 14,078 | 14,342 | 14,375 | 25,460 | 30,167 | 30,800 | 32,403 | 24,638 | 21,546 | 21,737 | 34,083 | 33,364 | 31,992 | 44,066 | 41,455 | 51,867 | 54,056 | 53,693 | 46,093 | 37,675 | 36,657 | 38,703 | 47,200 | 51,255 | 46,549 | 42,576 | 33,714 | 45,105 | 53,714 | 53,447 | 69,975 | 56,730 | 69,465 | 84,398 | 71,674 | 69,029 | 50,229 | 51,249 | 42,249 | 65,499 | 73,588 | 74,340 | 82,465 | 70,514 | 61,210 |
Belastingschulden
| 0 | 0 | 3,412 | 1,342 | 3,176 | 2,465 | 3,260 | 671 | 2,066 | 1,150 | 3,396 | 2,045 | 2,242 | 1,512 | 414 | 1,165 | 1,912 | 647 | 3,906 | 1,579 | 1,665 | 822 | 656 | 1,549 | 1,638 | 935 | 1,212 | 820 | 1,417 | 612 | 2,348 | 1,344 | 1,133 | 527 | 1,042 | 1,113 | 1,014 | 471 | 684 | 1,332 | 859 | 564 | 919 | 1,684 | 1,205 | 675 | 491 | 1,947 | 868 | 426 | 267 | 1,371 | 1,013 | 495 | 713 | 1,639 | 709 | 347 | 134 | 28 | 346 | 1,875 | 475 |
Uitgestelde opbrengsten
| 0 | 0 | 3,793 | 1,546 | 3,446 | 2,574 | 3,650 | 875 | 2,341 | 1,261 | 3,764 | 2,220 | 2,512 | 1,618 | 714 | 1,318 | 2,173 | 765 | 4,206 | 1,765 | 1,923 | 922 | 978 | 1,715 | 1,958 | 1,166 | 1,566 | 920 | 1,641 | 696 | 2,592 | 1,440 | 1,353 | 611 | 1,284 | 1,198 | 1,210 | 548 | 911 | 1,417 | 1,052 | 643 | 1,132 | 1,767 | 1,395 | 754 | 698 | 2,021 | 1,038 | 482 | 467 | 1,517 | 1,246 | 618 | 926 | 1,750 | 918 | 455 | 344 | 150 | 580 | 2,128 | 638 |
Overige kortlopende verplichtingen
| -22,541 | 4,575 | 2,231 | 3,920 | 3,863 | 3,717 | 1,991 | 3,201 | 3,173 | 3,774 | 2,375 | 2,528 | 2,112 | 3,357 | 1,757 | 2,074 | 1,989 | 2,731 | 1,731 | 2,940 | 2,496 | 2,926 | 1,736 | 2,340 | 2,107 | 2,405 | 1,843 | 2,277 | 1,964 | 2,294 | 1,647 | 1,929 | 1,741 | 2,448 | 1,867 | 2,841 | 2,398 | 2,858 | 2,174 | 2,924 | 2,574 | 3,030 | 2,339 | 2,794 | 2,299 | 2,837 | 4,230 | 2,674 | 2,167 | 2,713 | 2,313 | 2,777 | 2,166 | 3,129 | 2,830 | 2,775 | 2,201 | 3,019 | 2,197 | 3,541 | 2,499 | 2,424 | 3,501 |
Totaal kortlopende verplichtingen
| 0 | 29,487 | 29,052 | 30,923 | 31,618 | 29,700 | 34,543 | 24,740 | 27,198 | 23,419 | 30,710 | 33,219 | 30,372 | 26,595 | 42,391 | 37,506 | 35,211 | 18,674 | 22,251 | 19,683 | 19,624 | 30,177 | 34,290 | 35,702 | 37,261 | 29,612 | 26,653 | 25,635 | 38,378 | 37,020 | 38,321 | 48,147 | 45,170 | 55,476 | 59,658 | 58,247 | 50,439 | 41,483 | 42,615 | 43,886 | 51,481 | 55,412 | 51,681 | 47,869 | 37,915 | 49,360 | 60,332 | 58,872 | 73,889 | 60,491 | 74,684 | 89,105 | 75,765 | 73,365 | 55,254 | 56,346 | 45,939 | 69,536 | 77,616 | 79,805 | 86,043 | 77,739 | 66,208 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 197,557 | 199,279 | 201,567 | 197,822 | 198,919 | 203,156 | 198,869 | 199,108 | 183,138 | 183,742 | 181,032 | 170,899 | 177,025 | 174,409 | 173,624 | 170,575 | 165,565 | 176,510 | 168,898 | 168,402 | 169,504 | 155,478 | 154,504 | 149,881 | 144,754 | 135,482 | 134,239 | 135,350 | 118,607 | 122,695 | 125,058 | 112,876 | 114,305 | 108,256 | 106,175 | 108,448 | 117,570 | 128,804 | 125,832 | 129,622 | 122,097 | 117,334 | 123,786 | 132,304 | 142,917 | 142,330 | 133,187 | 127,471 | 112,365 | 118,951 | 127,618 | 114,053 | 114,539 | 115,217 | 136,129 | 138,196 | 149,783 | 139,891 | 135,284 | 131,677 | 116,327 | 139,778 | 135,802 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -7,941 | 0 | 0 | 0 | 5,907 | 0 | 0 | 0 | 4,889 | 0 | 0 | 0 | 4,824 | 0 | 0 | 0 | 4,975 | 0 | 0 | 0 | 911 | 0 | 0 | 0 | 957 | 0 | 0 | 0 | 665 | 0 | 0 | 0 | 713 | 0 | 0 | 0 | 687 | 0 | 0 | 0 | 827 | 0 | 0 | 0 | 921 | 0 | 0 | 0 | 902 | 0 | 0 | 0 | 935 | 0 | 0 | 0 | 812 | 0 | 0 | 1,072 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 16,652 | 0 | 0 | 0 | 16,163 | 0 | 0 | 0 | 17,783 | 0 | 0 | 0 | 19,041 | 0 | 0 | 0 | 13,927 | 0 | 0 | 0 | 15,528 | 0 | 0 | 0 | 15,397 | 0 | 0 | 0 | 11,251 | 0 | 0 | 0 | 12,295 | 0 | 0 | 0 | 13,873 | 0 | 0 | 0 | 12,253 | 0 | 0 | 0 | 12,348 | 0 | 0 | 0 | 9,069 | 0 | 0 | 0 | 10,285 | 0 | 0 | 0 | 10,211 | 0 | 0 | 6,277 | 0 |
Overige niet-vlottende verplichtingen
| -197,557 | 49,995 | 40,999 | 49,299 | 49,676 | 45,555 | 23,529 | 45,140 | 44,880 | 44,234 | 22,519 | 46,666 | 47,362 | 46,940 | 22,835 | 43,825 | 43,215 | 42,255 | 22,194 | 43,165 | 38,729 | 37,803 | 21,266 | 34,722 | 34,960 | 34,292 | 20,650 | 36,039 | 33,261 | 32,919 | 20,208 | 33,041 | 32,437 | 32,059 | 20,355 | 33,894 | 33,417 | 36,887 | 22,432 | 36,397 | 35,673 | 35,629 | 22,300 | 36,996 | 36,011 | 34,715 | 22,308 | 30,290 | 30,623 | 30,540 | 21,194 | 31,157 | 31,639 | 31,650 | 20,445 | 32,554 | 32,329 | 32,286 | 20,769 | 29,508 | 30,005 | 21,975 | 29,946 |
Totaal niet-vlottende verplichtingen
| 0 | 249,274 | 251,277 | 247,121 | 248,595 | 248,711 | 244,468 | 244,248 | 228,018 | 227,976 | 226,223 | 217,565 | 224,387 | 221,349 | 220,324 | 214,400 | 208,780 | 218,765 | 209,994 | 211,567 | 208,233 | 193,281 | 192,209 | 184,603 | 179,714 | 169,774 | 171,243 | 171,389 | 151,868 | 155,614 | 157,182 | 145,917 | 146,742 | 140,315 | 139,538 | 142,342 | 150,987 | 165,691 | 162,824 | 166,019 | 157,770 | 152,963 | 159,166 | 169,300 | 178,928 | 177,045 | 168,764 | 157,761 | 142,988 | 149,491 | 158,783 | 145,210 | 146,178 | 146,867 | 167,794 | 170,750 | 182,112 | 172,177 | 167,076 | 161,185 | 146,332 | 169,102 | 165,748 |
Totaal passiva
| 275,230 | 278,761 | 280,329 | 278,044 | 280,213 | 278,411 | 279,011 | 268,988 | 255,216 | 251,395 | 256,933 | 250,784 | 254,759 | 247,944 | 262,715 | 251,906 | 243,991 | 237,439 | 232,245 | 231,250 | 227,857 | 223,458 | 226,499 | 220,305 | 216,975 | 199,386 | 197,896 | 197,024 | 190,246 | 192,634 | 195,503 | 194,064 | 191,912 | 195,791 | 199,196 | 200,589 | 201,426 | 207,174 | 205,439 | 209,905 | 209,251 | 208,375 | 210,847 | 217,169 | 216,843 | 226,405 | 229,096 | 216,633 | 216,877 | 209,982 | 233,467 | 234,315 | 221,943 | 220,232 | 223,048 | 227,096 | 228,051 | 241,713 | 244,692 | 240,990 | 232,375 | 246,841 | 231,956 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 681 | 16,079 | 16,077 | 0 | 0 | 106,952 | 0 | 0 | 0 | 100,085 | 101,209 | 99,353 | 99,822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 21,492 | 15,797 | 15,797 | 15,797 | 15,797 | 15,797 | 15,797 | 15,797 | 15,797 |
Ingehouden winsten
| 60,560 | 59,221 | 61,012 | 60,175 | 61,306 | 59,648 | 56,298 | 52,152 | 52,521 | 50,467 | 50,258 | 47,949 | 47,829 | 46,210 | 44,740 | 43,374 | 43,125 | 39,929 | 39,996 | 37,907 | 38,403 | 36,444 | 38,665 | 37,682 | 36,752 | 35,124 | 34,063 | 33,467 | 32,596 | 30,613 | 29,972 | 28,783 | 28,216 | 26,786 | 26,548 | 25,545 | 24,880 | 23,679 | 23,168 | 23,664 | 22,646 | 21,977 | 21,288 | 21,423 | 20,806 | 19,828 | 19,305 | 19,487 | 17,846 | 17,300 | 17,120 | 16,414 | 16,799 | 16,172 | 15,992 | 15,798 | 15,102 | 14,651 | 14,263 | 29,138 | 29,577 | 30,046 | 29,764 |
Overige gereserveerde algehele resultaten
| 16,097 | 33,488 | 17,333 | 14,947 | 15,880 | 15,063 | 15,443 | 15,906 | 16,440 | 16,696 | 18,068 | 19,793 | 21,675 | 21,648 | 37,183 | 33,771 | 32,934 | 30,435 | 28,580 | 33,076 | 32,505 | 31,113 | 32,228 | 30,772 | 31,488 | 31,135 | 30,051 | 29,432 | 28,817 | 28,477 | 26,756 | 27,176 | 25,892 | 24,798 | 27,477 | 27,264 | 26,913 | 28,613 | 28,321 | 26,173 | 24,944 | 24,613 | 23,884 | 25,523 | 23,879 | 22,138 | 23,541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 16,078 | -15,398 | 9,731 | 25,808 | 25,809 | -81,140 | 26,089 | 26,769 | 26,771 | -71,959 | -71,750 | -69,441 | -69,321 | 31,501 | 15,223 | 16,229 | 16,230 | 16,867 | 17,232 | 17,227 | 17,694 | 19,295 | 16,688 | 16,692 | 16,691 | 17,672 | 19,293 | 19,297 | 19,298 | 19,303 | 19,302 | 19,304 | 19,304 | 19,307 | 19,308 | 19,307 | 19,310 | 19,312 | 19,316 | 19,317 | 19,319 | 19,323 | 19,323 | 19,325 | 19,328 | 19,332 | 19,336 | 37,169 | 36,789 | 36,299 | 36,395 | 35,275 | 34,055 | 34,623 | 34,996 | 29,437 | 28,895 | 28,313 | 28,299 | 22,434 | 22,605 | 21,819 | 21,716 |
Totaal eigen vermogen van aandeelhouders
| 114,908 | 114,882 | 125,645 | 122,422 | 124,487 | 122,015 | 119,322 | 116,319 | 117,224 | 116,781 | 119,277 | 119,146 | 121,497 | 120,851 | 118,638 | 114,866 | 113,781 | 108,723 | 107,300 | 109,702 | 110,094 | 108,344 | 109,073 | 106,638 | 106,423 | 105,423 | 104,899 | 103,688 | 102,203 | 99,885 | 97,522 | 96,755 | 94,904 | 92,383 | 94,825 | 93,608 | 92,595 | 93,096 | 92,297 | 90,646 | 88,401 | 87,405 | 85,987 | 87,763 | 85,505 | 82,790 | 83,674 | 78,148 | 76,127 | 75,091 | 75,007 | 73,181 | 72,346 | 72,287 | 72,480 | 61,032 | 59,794 | 58,761 | 58,359 | 67,369 | 67,979 | 67,662 | 67,277 |
Totaal eigen vermogen
| 114,908 | 114,882 | 125,645 | 122,422 | 124,487 | 122,015 | 119,322 | 116,319 | 117,224 | 116,781 | 119,277 | 119,146 | 121,497 | 120,851 | 118,638 | 114,866 | 113,781 | 108,723 | 107,300 | 109,702 | 110,094 | 108,344 | 109,073 | 106,638 | 106,423 | 105,423 | 104,899 | 103,688 | 102,203 | 99,885 | 97,522 | 96,755 | 94,904 | 92,383 | 94,825 | 93,608 | 92,595 | 93,096 | 92,297 | 90,646 | 88,401 | 87,405 | 85,987 | 87,775 | 85,834 | 83,116 | 84,000 | 78,438 | 76,416 | 75,587 | 75,497 | 73,665 | 72,822 | 72,822 | 73,010 | 61,553 | 60,305 | 59,166 | 58,764 | 68,736 | 69,556 | 70,598 | 70,257 |
Totaal passiva en aandeelhoudersvermogen
| 390,141 | 393,643 | 405,979 | 400,466 | 404,700 | 400,426 | 398,333 | 385,307 | 372,440 | 368,176 | 376,210 | 369,930 | 376,256 | 368,795 | 381,353 | 366,772 | 357,772 | 346,162 | 339,545 | 340,952 | 337,951 | 331,802 | 335,572 | 326,943 | 323,398 | 304,809 | 302,795 | 300,712 | 292,449 | 292,519 | 293,025 | 290,819 | 286,816 | 288,174 | 294,021 | 294,197 | 294,021 | 300,270 | 297,736 | 300,551 | 297,652 | 295,780 | 296,834 | 304,944 | 302,677 | 309,521 | 313,096 | 295,071 | 293,293 | 285,569 | 308,964 | 307,980 | 294,765 | 293,054 | 296,058 | 288,649 | 288,356 | 300,879 | 303,456 | 309,726 | 301,931 | 317,439 | 302,213 |