Care Property Invest NV
EBR:CPINV.BR
14.92 (EUR) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
| 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 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 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 2.014 | 2.632 | 2.499 | 2.575 | 2.891 | 2.503 | 2.371 | 4.229 | 7.106 | 4.253 | 2.545 | 4.292 | 3.491 | 4.214 | 3.752 | 18.994 | 21.935 | 7.981 | 3.347 | 4.599 | 4.851 | 3.458 | 2.746 | 5.702 | 4.53 | 8.265 | 5.641 | 4.88 | 1.729 | 8.91 | 3.657 | 14.358 | 12.233 | 10.783 | 8.548 | 39.914 | -9.317 | 9.317 | 9.317 | 7.633 | 7.633 | 5.689 | 5.689 | 5.592 | 5.592 | 1.246 | 1.246 | 0.483 | 5.394 | 0.287 | 1.699 | 1.678 | 4.788 | 0.668 | 0.044 |
| Kortetermijnbeleggingen
| -1,162.369 | 0 | 0 | 0 | -1,163.482 | 0 | -26.778 | 0 | 0 | 0 | -2.683 | -870.045 | 0 | -805.842 | 0 | 0 | 0 | 6.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 2.014 | 2.632 | 2.499 | 2.575 | 2.891 | 2.503 | 2.371 | 4.229 | 7.106 | 4.253 | 2.545 | 4.292 | 3.491 | 4.214 | 3.752 | 18.994 | 21.935 | 7.981 | 3.347 | 4.599 | 4.851 | 3.458 | 2.746 | 5.702 | 4.53 | 8.265 | 5.641 | 4.88 | 1.729 | 8.91 | 3.657 | 14.358 | 12.233 | 10.783 | 8.548 | 39.914 | 9.317 | 9.317 | 9.317 | 7.633 | 7.633 | 5.689 | 5.689 | 5.592 | 5.592 | 1.246 | 1.246 | 0.483 | 5.394 | 0.287 | 1.699 | 1.678 | 4.788 | 0.668 | 0.044 |
| Nettovorderingen
| 173.129 | 173.595 | 183.744 | 184.278 | 183.676 | 183.509 | 203.428 | 182.662 | 181.628 | 192.389 | 216.268 | 191.027 | 191.92 | 189.687 | 2.46 | 2.065 | 2.128 | 0 | 0.838 | 0.9 | 6.986 | 1.151 | 0.963 | 1.284 | 1.003 | 1.084 | 0.577 | 0.321 | 0.543 | 0.057 | 0.027 | 11.947 | 0.041 | 169.158 | 0.05 | 0.01 | 0 | 0.111 | 0.111 | 0.138 | 0.138 | 0.137 | 0.137 | 0.006 | 0.006 | 0.26 | 0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Voorraad
| 19.766 | 0 | 0 | -174.465 | 0 | 0 | 0 | 0 | 0 | 0 | -200.662 | 0 | -191.92 | -189.687 | -2.46 | 0 | 0 | 0 | 0 | -0.9 | 0 | 0.539 | -0.963 | 0.274 | 0 | 0 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.137 | 0 | 0.1 | 0 | 0.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige vlottende activa
| -175.143 | -176.227 | -186.243 | 0 | -186.567 | -186.012 | -205.799 | 0 | 0 | 11.009 | 0 | -0 | 9.265 | 6.002 | 5.98 | 0 | 0 | 3.823 | 2.631 | 2.727 | 8.848 | 0.027 | 3.613 | 0 | 0.015 | 0.009 | 0.022 | 0.385 | 0.083 | 0.381 | 0.085 | 0 | 0.085 | 0 | 0.085 | 0.13 | 0 | 0.001 | 0.172 | 0.259 | 0.688 | 0.413 | 0.276 | 0.044 | 0.144 | 0 | 0.28 | 0.16 | 0.349 | 0.604 | 0.315 | 0.234 | 0.205 | 0.313 | 0.29 |
| Totaal vlottende activa
| 19.766 | 21.607 | 21.156 | 12.388 | 18.702 | 19.537 | 18.31 | 14.028 | 14.27 | 15.262 | 18.151 | 13.606 | 12.755 | 10.216 | 9.732 | 23.089 | 25.491 | 11.804 | 5.978 | 7.326 | 13.699 | 5.176 | 6.359 | 7.26 | 5.764 | 9.5 | 6.328 | 5.586 | 2.695 | 9.348 | 4.722 | 26.305 | 12.885 | 179.941 | 8.98 | 40.254 | 9.317 | 9.599 | 9.599 | 8.458 | 8.458 | 6.102 | 6.102 | 5.742 | 5.742 | 1.787 | 1.787 | 0.643 | 5.743 | 0.891 | 2.013 | 1.912 | 4.993 | 0.981 | 0.334 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 4.654 | 4.706 | 4.775 | 4.88 | 4.928 | 4.931 | 4.982 | 4.995 | 4.982 | 5.066 | 4.74 | 3.787 | 3.31 | 2.586 | 2.271 | 2.197 | 2.084 | 2.097 | 9.91 | 8.712 | 13.806 | 14.382 | 9.124 | 5.457 | 3.82 | 2.142 | 4.978 | 139.666 | 2.891 | 126 | 4.465 | 51.531 | 2.595 | 50.261 | 2.072 | 2.022 | 0 | 1.814 | 4.064 | 2.237 | 2.237 | 4.982 | 4.982 | 2.254 | 2.254 | 7.593 | 7.593 | 20.244 | 21.522 | 20.677 | 6.741 | 0.014 | 0.017 | 0.017 | 0.011 |
| 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 |
| Immateriële activa
| 0 | 0.088 | 0.087 | 0.073 | 0.076 | 0.079 | 0.092 | 0.085 | 0.098 | 0.111 | 0.123 | 0.126 | 0.139 | 0.147 | 0.158 | 0.163 | 0.165 | 0 | 0.174 | 0.142 | 0.148 | 0.14 | 0.145 | 0.109 | 0.028 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill en immateriële activa
| 0.094 | 0.088 | 0.087 | 0.073 | 0.076 | 0.079 | 0.092 | 0.085 | 0.098 | 0.111 | 0.123 | 0.126 | 0.139 | 0.147 | 0.158 | 0.163 | 0.165 | 0.177 | 0.174 | 0.142 | 0.148 | 0.14 | 0.145 | 0.109 | 0.028 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Langetermijnbeleggingen
| 1,183.333 | 19.902 | 19.46 | 30.01 | 1,189.173 | 25.392 | 26.778 | 26.081 | 20.382 | 11.132 | 2.684 | 871.921 | 1.531 | 807.053 | 0 | 0.176 | 0.176 | -6.366 | 0.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Belastingvorderingen
| 4.24 | 4.077 | 4.289 | 3.341 | 2.981 | 2.139 | 1.326 | -26.081 | -20.382 | -11.132 | -2.684 | 0.002 | 0.002 | 0.002 | 0.002 | -0.176 | -0.176 | 6.366 | -0.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 activa
| 19.783 | 1,175.566 | 1,170.142 | 1,175.412 | 0 | 1,134.912 | 1,123.028 | 1,126.57 | 1,065.889 | 965.788 | 922.303 | -0 | 818.824 | -0 | 737.054 | 716.7 | 708.494 | 600.183 | 556.816 | 531.853 | 504.116 | 467.672 | 458.009 | 411.416 | 397.552 | 395.371 | 372.807 | 171.576 | 295.806 | 173.082 | 253.828 | 160.82 | 219.721 | 2.552 | 219.226 | 172.006 | -9.317 | 171.796 | 169.546 | 166.897 | 166.897 | 162.651 | 162.651 | 162.442 | 162.442 | 160.607 | -7.593 | 143.826 | 131.024 | 117.671 | 115.752 | 115.306 | 110.704 | 110.295 | 105.316 |
| Totaal niet-vlottende activa
| 1,212.104 | 1,204.339 | 1,198.754 | 1,213.716 | 1,197.158 | 1,167.452 | 1,156.206 | 1,131.65 | 1,070.969 | 970.965 | 927.165 | 875.836 | 823.805 | 809.787 | 739.485 | 719.059 | 710.743 | 602.456 | 566.9 | 540.706 | 518.07 | 482.194 | 467.278 | 416.982 | 401.4 | 397.543 | 377.786 | 311.242 | 298.696 | 299.082 | 258.293 | 212.352 | 222.317 | 52.813 | 221.298 | 174.028 | -9.317 | 173.61 | 173.61 | 169.134 | 169.134 | 167.633 | 167.633 | 164.696 | 164.696 | 168.2 | 7.593 | 164.07 | 152.546 | 138.348 | 122.493 | 115.32 | 110.721 | 110.313 | 105.327 |
| Totaal activa
| 1,231.87 | 1,225.946 | 1,219.91 | 1,226.105 | 1,215.86 | 1,186.99 | 1,174.516 | 1,145.678 | 1,085.239 | 986.227 | 945.316 | 889.442 | 836.561 | 820.004 | 749.217 | 742.148 | 736.234 | 614.261 | 572.878 | 548.033 | 531.769 | 487.37 | 473.637 | 424.242 | 407.164 | 407.043 | 384.113 | 316.828 | 301.392 | 308.43 | 263.015 | 238.657 | 235.202 | 232.754 | 230.278 | 214.283 | 0 | 183.21 | 183.21 | 177.593 | 177.593 | 173.735 | 173.735 | 170.438 | 170.438 | 169.987 | 169.987 | 164.713 | 158.289 | 139.239 | 124.506 | 117.233 | 115.714 | 111.294 | 105.661 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 4.301 | 9.503 | 6.08 | 7.771 | 9.529 | 11.574 | 11.194 | 10.319 | 9.546 | 9.66 | 9.305 | 9.612 | 6.203 | 6.519 | 10.135 | 4.936 | 3.423 | 5.461 | 3.049 | 5.411 | 3.772 | 2.286 | 3.678 | 4.107 | 3.581 | 3.34 | 2.98 | 1.787 | 1.906 | 3.44 | 3.479 | 0 | 8.036 | 0 | 3.997 | 3.887 | 0 | 3.09 | 6.528 | 4.031 | 4.031 | 0.93 | 4.027 | 4.542 | 4.542 | 4.843 | 4.843 | 7.011 | 5.515 | 7.369 | 4.097 | 0 | 0 | 2.499 | 0 |
| Kortlopende schulden
| 436.369 | 399.342 | 396.809 | 395.283 | 387.271 | 307.263 | 376.762 | 351.255 | 266.746 | 175.237 | 151.221 | 140.954 | 178.442 | 151.27 | 125.266 | 136.769 | 161.979 | 106.482 | 108.885 | 93.377 | 85.963 | 80.96 | 67.023 | 32.148 | 20.205 | 7.054 | 2.307 | 27.707 | 27.578 | 28.264 | 20.499 | 0 | 0.364 | 0 | 0.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.1 | 9.85 | 0 | 0 | 0 | 0 | 4.245 |
| Belastingschulden
| 0 | 0 | 3.191 | 0 | 0 | 0 | 2.501 | 0 | 0 | 0 | 2.94 | 0 | 0 | 0 | 1.962 | 0 | 0 | 0 | 1.153 | 0 | 0 | 0.623 | 0.414 | 0.858 | 1.358 | 3.403 | 2.753 | 0 | 4.874 | 0 | 4.682 | 0 | 0.407 | 0 | 0.392 | 0.242 | 0 | 0.306 | 0 | 0.15 | 0 | 0.22 | 0 | 0.134 | 0 | 0.462 | 0 | 0.606 | 0.154 | 0.111 | 0.152 | 0 | 0 | 0 | 0 |
| Uitgestelde opbrengsten
| 5.419 | -399.342 | 2.65 | -395.283 | -387.271 | -307.263 | 1.716 | -351.255 | -266.746 | -175.237 | 5.724 | -140.954 | 2.455 | -151.27 | 3.998 | 1.932 | 1.483 | 1.453 | 2.334 | 1.152 | 1.658 | 1.593 | 1.48 | 1.568 | 2.264 | 4.134 | 3.252 | 0 | 0 | 0 | 5.244 | 0 | 1.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.607 | 0.503 | 0 | 0 | 0 | 0 | 0 |
| Overige kortlopende verplichtingen
| 1.764 | 406.781 | 8.718 | 404.143 | 395.698 | 314.031 | 6.502 | 355.524 | 271.917 | 180.001 | 3.551 | 149.645 | 2.011 | 157.413 | 2.44 | 2.169 | 4.544 | 2.102 | 2.478 | 1.554 | 2.529 | 0.25 | 0.25 | 0.163 | 0.058 | 0.021 | 0.006 | 3.358 | 5.451 | 5.562 | 0.025 | 0.761 | 1.112 | 0 | 1.159 | 0.84 | 0 | 4.076 | 0.639 | 0.527 | 0.527 | 3.637 | 0.54 | 0.566 | 0.566 | 0.759 | 0.759 | 1.196 | 0.148 | 0.264 | 0.398 | 2.06 | 2.361 | 9.687 | 2.262 |
| Totaal kortlopende verplichtingen
| 447.853 | 416.284 | 414.257 | 411.913 | 405.228 | 325.605 | 396.173 | 365.843 | 281.464 | 189.661 | 169.801 | 159.258 | 189.11 | 163.932 | 141.839 | 145.806 | 171.429 | 115.497 | 116.745 | 101.494 | 93.922 | 85.09 | 72.431 | 37.986 | 26.108 | 14.549 | 8.545 | 32.852 | 34.934 | 37.266 | 29.247 | 0.761 | 10.544 | 0 | 5.875 | 4.727 | 0 | 7.167 | 7.167 | 4.558 | 4.558 | 4.566 | 4.566 | 5.108 | 5.108 | 5.602 | 5.602 | 8.207 | 22.369 | 17.986 | 4.496 | 2.06 | 2.361 | 12.186 | 6.507 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 144.91 | 145.583 | 146.408 | 146.962 | 152.79 | 173.758 | 208.512 | 212.22 | 272.998 | 273.899 | 276.593 | 274.916 | 203.82 | 204.706 | 207.181 | 201.178 | 176.953 | 165.73 | 166.764 | 165.774 | 166.547 | 147.481 | 145.065 | 140.382 | 140.983 | 142.245 | 127.896 | 134.136 | 102.515 | 122.593 | 102.522 | 136.028 | 100.264 | 128.51 | 100.264 | 87.86 | 0 | 87.86 | 110.016 | 87.86 | 104.362 | 83.27 | 95.211 | 83.27 | 96.978 | 80.97 | 97.323 | 75.97 | 65.992 | 38.9 | 37.15 | 35.792 | 31.517 | 0 | 18.081 |
| Uitgestelde opbrengsten niet-vlottend
| -9.221 | -14.669 | 2.65 | 4.205 | 5.411 | 0 | 1.716 | 0 | 0 | 0 | 1.491 | 21.051 | 1.889 | 22.048 | -74.222 | 28.628 | 28.829 | 0 | 0 | 0 | 0 | 22.111 | 19.558 | -107.275 | 19.276 | -143.324 | -132.71 | 0 | -74.202 | 0 | -79.629 | 0 | 25.251 | 0 | -100.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 1.474 | 1.471 | 2.88 | 2.876 | 2.901 | 1.308 | 1.438 | 3.568 | 3.069 | 1.423 | 0.169 | 0.042 | 0.042 | 0.042 | 2.441 | 2.438 | 2.345 | 0 | 0 | 0 | 0 | 1.103 | 6.171 | 3.148 | 4.912 | 11.474 | 10.101 | 0 | 1.171 | 0 | 1.084 | 0 | 0.433 | 0 | 4.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 20.029 | 29.524 | 15.58 | 2.245 | 2.209 | 8.24 | 3.282 | 7.198 | 10.82 | 15.783 | 18.003 | 1.941 | 21.661 | 1.788 | 102.198 | 1.783 | 1.784 | 27.614 | 23.078 | 29.023 | 25.208 | 0 | 0 | 125.772 | 0 | 162.221 | 152.124 | 2.61 | 93.128 | 1.134 | 101.092 | 0.433 | 0 | 0 | 119.388 | 18.826 | 0 | 22.156 | 0 | 16.502 | 0 | 11.941 | 0 | 13.708 | 0 | 16.353 | -97.323 | 15.719 | 0 | 5.019 | 6.381 | 9.252 | 4.115 | 22.177 | 4.667 |
| Totaal niet-vlottende verplichtingen
| 157.192 | 161.909 | 167.517 | 156.289 | 163.311 | 183.306 | 214.948 | 222.986 | 286.887 | 291.106 | 296.257 | 297.95 | 227.412 | 228.583 | 237.598 | 234.026 | 209.911 | 193.344 | 189.842 | 194.797 | 191.754 | 170.696 | 170.795 | 162.027 | 165.172 | 172.615 | 157.411 | 136.746 | 122.611 | 123.727 | 125.069 | 136.46 | 125.948 | 128.51 | 124.104 | 106.686 | 0 | 110.016 | 110.016 | 104.362 | 104.362 | 95.211 | 95.211 | 96.978 | 96.978 | 97.323 | 97.323 | 91.689 | 65.992 | 43.919 | 43.531 | 45.044 | 35.632 | 22.177 | 22.748 |
| Totaal passiva
| 605.044 | 578.193 | 581.774 | 568.202 | 568.539 | 508.911 | 611.121 | 588.829 | 568.35 | 480.767 | 466.058 | 457.207 | 416.523 | 392.515 | 379.437 | 379.832 | 381.34 | 308.841 | 306.587 | 296.291 | 285.676 | 255.785 | 243.226 | 200.013 | 191.28 | 187.164 | 165.956 | 169.598 | 157.545 | 160.993 | 154.316 | 137.222 | 136.492 | 128.51 | 129.978 | 111.412 | 0 | 117.183 | 117.183 | 108.92 | 108.92 | 99.778 | 99.778 | 102.085 | 102.085 | 102.926 | 102.926 | 99.896 | 88.361 | 61.905 | 48.027 | 47.104 | 37.993 | 34.363 | 29.255 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 4.859 | 0 | 0 | 0 | 6.348 | 0 | 6.12 | 0 | 6.336 | 0 | 10.873 | 10.873 | 0 | 0.658 | 0 | 0.658 | 0 | 0 | 0 | 5.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 220.065 | 220.065 | 220.065 | 220.065 | 220.065 | 220.065 | 165.049 | 165.049 | 161.249 | 160.227 | 160.227 | 153.534 | 153.534 | 153.534 | 143.443 | 143.443 | 143.443 | 128.778 | 121.339 | 121.339 | 121.339 | 114.961 | 114.961 | 114.961 | 114.961 | 114.961 | 114.961 | 89.414 | 89.414 | 89.414 | 78.442 | 101.435 | 78.442 | 78.442 | 78.442 | 78.442 | 0 | 61.633 | 61.633 | 61.633 | 61.633 | 60.744 | 60.744 | 60.744 | 60.744 | 60.744 | 60.744 | 60.744 | 60.744 | 60.744 | 60.744 | 60.744 | 60.744 | 60.744 | 60.744 |
| Ingehouden winsten
| 25.679 | 5.539 | 24.58 | 14.009 | 3.717 | 95.093 | 88.664 | 82.118 | 56.058 | 85.857 | 59.655 | 38.893 | 27.198 | 35.514 | 19.865 | 12.235 | 6.443 | 31.938 | 26.52 | 11.926 | 6.254 | 24.175 | 23.002 | 16.015 | 8.474 | 16.009 | 14.288 | 13.273 | 9.891 | 14.793 | 7.895 | 0 | -1.59 | 0 | 4.546 | 7.087 | 0 | -3.306 | 4.133 | -0.933 | 6.505 | 12.511 | 18.283 | 6.907 | 12.678 | 2.29 | 7.936 | 0.046 | -1.396 | 6.011 | 3.914 | 9.384 | 16.977 | 16.186 | 15.662 |
| Overige gereserveerde algehele resultaten
| 107.408 | 128.335 | 94.139 | 138.485 | 127.889 | 158.646 | 35.868 | 145.672 | 35.868 | 112.169 | 2.438 | 65.4 | 26.005 | 25.14 | -0.63 | 25.191 | 2.631 | 266.291 | -0.512 | 14.302 | -1.7 | 4.897 | -0.367 | 5.702 | -4.859 | 1.357 | -0.302 | 1.357 | -6.348 | 0.046 | -6.12 | 0 | -6.336 | -0.246 | -10.873 | -10.873 | 66.027 | -0.658 | -0.658 | -0.658 | -0.658 | -0.215 | -5.07 | -5.07 | -5.07 | -0.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 273.673 | 293.814 | 299.352 | 285.343 | 295.65 | 204.274 | 273.813 | 164.01 | 263.713 | 147.208 | 256.939 | 174.408 | 213.301 | 213.301 | 207.102 | 181.448 | 202.377 | -121.587 | 118.945 | 104.175 | 118.501 | 87.551 | 92.815 | 87.551 | 92.448 | 87.551 | 89.21 | 43.184 | 44.542 | 43.184 | 22.361 | 0 | 21.857 | 20.593 | 17.311 | 17.341 | 0 | 7.699 | 0.918 | 7.972 | 1.191 | 0.916 | -0 | 0.702 | -0 | 4.128 | -1.619 | 4.027 | 10.579 | 10.579 | 11.821 | 0 | 0 | 0 | 0 |
| Totaal eigen vermogen van aandeelhouders
| 626.826 | 647.753 | 638.135 | 657.902 | 647.321 | 678.079 | 563.395 | 556.849 | 516.889 | 505.461 | 479.259 | 432.234 | 420.038 | 427.488 | 369.779 | 362.316 | 354.894 | 305.419 | 266.291 | 251.741 | 246.094 | 231.585 | 230.411 | 224.229 | 215.884 | 219.879 | 218.157 | 147.229 | 143.846 | 147.437 | 108.699 | 101.435 | 98.71 | 98.789 | 100.3 | 102.87 | 66.027 | 66.027 | 66.027 | 68.672 | 68.672 | 73.958 | 73.958 | 68.353 | 68.353 | 67.062 | 67.062 | 64.817 | 69.927 | 77.334 | 76.479 | 70.129 | 77.721 | 76.931 | 76.406 |
| Totaal eigen vermogen
| 626.826 | 647.753 | 638.135 | 657.902 | 647.321 | 678.079 | 563.395 | 556.849 | 516.889 | 505.461 | 479.259 | 432.234 | 420.038 | 427.488 | 369.779 | 362.316 | 354.894 | 305.419 | 266.291 | 251.741 | 246.094 | 231.585 | 230.411 | 224.229 | 215.884 | 219.879 | 218.157 | 147.229 | 143.846 | 147.437 | 108.699 | 101.435 | 98.71 | 98.789 | 100.3 | 102.87 | 66.027 | 66.027 | 66.027 | 68.672 | 68.672 | 73.958 | 73.958 | 68.353 | 68.353 | 67.062 | 67.062 | 64.817 | 69.927 | 77.334 | 76.479 | 70.129 | 77.721 | 76.931 | 76.406 |
| Totaal passiva en aandeelhoudersvermogen
| 1,231.87 | 1,225.946 | 1,219.91 | 1,226.105 | 1,215.86 | 1,186.99 | 1,174.516 | 1,145.678 | 1,085.239 | 986.227 | 945.316 | 889.442 | 836.561 | 820.004 | 749.217 | 742.148 | 736.234 | 614.261 | 572.878 | 548.033 | 531.769 | 487.37 | 473.637 | 424.242 | 407.164 | 407.043 | 384.113 | 316.828 | 301.392 | 308.43 | 263.015 | 238.657 | 235.202 | 227.299 | 230.278 | 214.283 | 66.027 | 183.21 | 183.21 | 177.593 | 177.593 | 173.735 | 173.735 | 170.438 | 170.438 | 169.987 | 0 | 164.713 | 158.289 | 139.239 | 124.506 | 117.233 | 115.714 | 111.294 | 105.661 |