Alfresa Holdings Corporation
TSE:2784.T
2184 (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
| 219,921 | 212,315 | 200,816 | 186,165 | 169,387 | 160,122 | 192,851 | 169,538 | 178,186 | 180,436 | 192,662 | 177,200 | 176,544 | 170,277 | 201,794 | 175,403 | 195,968 | 210,547 | 179,804 | 156,741 | 205,452 | 206,300 | 191,936 | 186,169 | 187,149 | 191,874 | 184,660 | 182,870 | 170,984 | 164,430 | 158,027 | 155,943 | 161,789 | 118,174 | 88,453 | 97,290 | 95,091 | 105,311 | 89,575 | 95,703 | 107,063 | 121,025 | 115,726 | 86,420 | 92,122 | 146,093 | 117,818 | 128,043 | 110,418 | 116,924 | 84,707 | 73,545 | 105,026 | 131,091 | 84,614 | 85,784 | 87,211 | 88,635 | 80,938 | 70,430 | 86,928 | 81,538 |
Kortetermijnbeleggingen
| 99 | 1,441 | 0 | 1,359 | -22,138 | -8,366 | 0 | 1,358 | -19,235 | -16,587 | 9 | 59 | 59 | 59 | 50 | 10 | 10 | 10 | 10 | -19,084 | 10 | 10 | 10 | -19,176 | -20,112 | 4,010 | 4,000 | 4,000 | 4,000 | 4,000 | 5,500 | -17,344 | 44 | 42,000 | 63,000 | 45,000 | 63,997 | 62,000 | 88,996 | 61,496 | 59,993 | 34,996 | 27,999 | 60,494 | 75,989 | 67,007 | 56,006 | 26,000 | 30,000 | 23,500 | 23,045 | 15,045 | 10,047 | 16,049 | 56,048 | 34,049 | 40,052 | 29,054 | 25,054 | 31,513 | 10,057 | 8,155 |
Liquide middelen en kortetermijnbeleggingen
| 220,020 | 213,756 | 200,816 | 186,165 | 169,387 | 160,122 | 192,851 | 169,538 | 178,186 | 180,436 | 192,671 | 177,259 | 176,603 | 170,336 | 201,844 | 175,413 | 195,978 | 210,557 | 179,814 | 156,741 | 205,462 | 206,310 | 191,946 | 186,169 | 187,149 | 195,884 | 188,660 | 186,870 | 174,984 | 168,430 | 163,527 | 155,943 | 161,833 | 160,174 | 151,453 | 142,290 | 159,088 | 167,311 | 178,571 | 157,199 | 167,056 | 156,021 | 143,725 | 146,914 | 168,111 | 213,100 | 173,824 | 154,043 | 140,418 | 140,424 | 107,752 | 88,590 | 115,073 | 147,140 | 140,662 | 119,833 | 127,263 | 117,689 | 105,992 | 101,943 | 96,985 | 89,693 |
Nettovorderingen
| 658,898 | 732,953 | 700,892 | 668,591 | 657,398 | 705,771 | 675,740 | 621,449 | 618,115 | 679,232 | 645,109 | 601,749 | 606,874 | 672,470 | 647,063 | 594,972 | 604,285 | 673,159 | 666,118 | 638,417 | 633,728 | 694,401 | 652,326 | 591,970 | 632,718 | 695,882 | 665,103 | 615,222 | 617,023 | 661,002 | 643,293 | 578,677 | 615,143 | 670,223 | 670,566 | 603,939 | 612,474 | 651,865 | 639,555 | 566,088 | 582,017 | 659,017 | 635,267 | 572,456 | 634,488 | 628,159 | 666,735 | 596,788 | 625,432 | 632,580 | 683,739 | 625,921 | 625,448 | 621,949 | 646,988 | 560,771 | 567,845 | 563,418 | 619,662 | 562,493 | 544,981 | 578,660 |
Voorraad
| 153,669 | 156,377 | 175,500 | 152,924 | 149,645 | 152,790 | 172,319 | 145,476 | 146,674 | 146,889 | 160,591 | 146,269 | 147,885 | 148,048 | 167,233 | 151,319 | 151,817 | 148,940 | 163,067 | 144,512 | 147,008 | 133,710 | 161,106 | 138,510 | 131,229 | 133,729 | 159,387 | 135,253 | 132,984 | 132,102 | 155,832 | 136,007 | 133,866 | 133,270 | 153,216 | 133,014 | 129,242 | 131,327 | 145,662 | 122,161 | 119,845 | 130,919 | 145,756 | 122,247 | 119,362 | 136,947 | 138,930 | 121,125 | 117,797 | 120,184 | 129,423 | 120,022 | 121,806 | 128,262 | 132,875 | 105,205 | 109,170 | 103,664 | 117,157 | 99,725 | 91,502 | 118,999 |
Overige vlottende activa
| 99,374 | 18,147 | 107,595 | 100,431 | 93,389 | 15,844 | 92,801 | 88,104 | 83,447 | 9,914 | 89,588 | 84,874 | 84,523 | 1,626 | 84,541 | 78,996 | 77,899 | 1,755 | 87,651 | 83,603 | 84,192 | 2,363 | 81,607 | 78,030 | 78,730 | 1,520 | 65,909 | 60,647 | 61,775 | 1,338 | 62,963 | 60,728 | 63,863 | 1,468 | 62,769 | 58,164 | 58,618 | 1,437 | 61,371 | 56,561 | 59,230 | 1,269 | 67,270 | 61,362 | 14,164 | 2,250 | 7,659 | 8,134 | 8,329 | 977 | 9,253 | 11,756 | 12,293 | 2,235 | 7,406 | 8,268 | 9,342 | 2,105 | 6,509 | 7,665 | 1,053 | 6,055 |
Totaal vlottende activa
| 1,131,961 | 1,121,233 | 1,184,803 | 1,108,111 | 1,069,819 | 1,034,527 | 1,133,711 | 1,024,567 | 1,026,422 | 1,016,471 | 1,087,959 | 1,010,151 | 1,015,885 | 992,480 | 1,100,681 | 1,000,700 | 1,029,979 | 1,034,411 | 1,096,650 | 1,023,273 | 1,070,390 | 1,036,784 | 1,086,985 | 994,679 | 1,029,826 | 1,027,015 | 1,079,059 | 997,992 | 986,766 | 962,872 | 1,025,615 | 931,355 | 974,705 | 965,135 | 1,038,004 | 937,407 | 959,422 | 951,940 | 1,025,159 | 902,009 | 928,148 | 947,226 | 992,018 | 902,979 | 936,125 | 980,456 | 987,148 | 880,090 | 891,976 | 894,165 | 930,167 | 846,289 | 874,620 | 899,586 | 927,931 | 794,077 | 813,620 | 786,876 | 849,320 | 771,826 | 734,521 | 793,407 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 184,295 | 181,601 | 181,908 | 178,855 | 179,547 | 176,821 | 172,285 | 171,812 | 164,578 | 162,758 | 157,967 | 159,016 | 158,817 | 158,943 | 158,234 | 158,295 | 155,524 | 152,178 | 149,045 | 148,625 | 141,483 | 141,528 | 141,559 | 139,454 | 139,292 | 136,886 | 133,091 | 133,291 | 133,033 | 133,196 | 133,235 | 133,087 | 134,659 | 130,489 | 127,976 | 126,403 | 125,603 | 118,766 | 117,172 | 116,174 | 111,407 | 110,467 | 111,137 | 99,594 | 96,835 | 96,362 | 97,013 | 95,190 | 95,183 | 96,001 | 95,859 | 95,163 | 95,323 | 94,959 | 93,665 | 91,300 | 90,079 | 86,963 | 86,052 | 81,719 | 81,144 | 77,088 |
Goodwill
| 1,940 | 2,065 | 2,190 | 2,315 | 2,440 | 2,545 | 2,668 | 2,792 | 2,832 | 2,913 | 4,882 | 3,182 | 3,339 | 3,476 | 3,633 | 3,790 | 3,946 | 4,103 | 4,341 | 4,524 | 4,747 | 10,110 | 4,620 | 4,848 | 5,145 | 5,081 | 5,315 | 5,538 | 6,009 | 6,308 | 6,774 | 7,241 | 7,708 | 7,337 | 7,750 | 8,040 | 8,444 | 5,190 | 2,866 | 3,151 | 3,436 | 3,722 | 4,007 | 4,292 | 4,577 | 4,862 | 5,147 | 221 | 1,317 | 1,634 | 1,925 | 2,217 | 2,508 | 2,800 | 3,256 | 2,412 | 2,985 | 3,557 | 3,612 | 4,133 | 5,180 | 5,659 |
Immateriële activa
| 14,606 | 14,507 | 14,193 | 14,481 | 14,821 | 15,315 | 15,071 | 15,428 | 16,200 | 15,894 | 13,003 | 13,278 | 13,623 | 13,960 | 12,441 | 12,795 | 13,097 | 13,518 | 13,669 | 14,100 | 14,476 | 7,317 | 6,395 | 6,457 | 6,708 | 7,057 | 7,194 | 7,292 | 7,344 | 7,492 | 7,422 | 7,567 | 7,681 | 7,615 | 7,422 | 5,403 | 5,640 | 5,460 | 4,959 | 5,091 | 5,345 | 5,662 | 5,703 | 5,760 | 6,075 | 6,088 | 4,967 | 5,199 | 5,073 | 5,010 | 4,955 | 4,952 | 4,835 | 4,669 | 4,724 | 4,284 | 4,238 | 4,105 | 3,949 | 3,629 | 2,583 | 2,073 |
Goodwill en immateriële activa
| 16,546 | 16,572 | 16,383 | 16,796 | 17,261 | 17,860 | 17,739 | 18,220 | 19,032 | 18,807 | 17,885 | 16,460 | 16,962 | 17,436 | 16,074 | 16,585 | 17,043 | 17,621 | 18,010 | 18,624 | 19,223 | 17,427 | 11,015 | 11,305 | 11,853 | 12,138 | 12,509 | 12,830 | 13,353 | 13,800 | 14,196 | 14,808 | 15,389 | 14,952 | 15,172 | 13,443 | 14,084 | 10,650 | 7,825 | 8,242 | 8,781 | 9,384 | 9,710 | 10,052 | 10,652 | 10,950 | 10,114 | 5,420 | 6,390 | 6,644 | 6,880 | 7,169 | 7,343 | 7,469 | 7,980 | 6,696 | 7,223 | 7,662 | 7,561 | 7,762 | 7,763 | 7,732 |
Langetermijnbeleggingen
| 136,355 | 107,895 | 98,488 | 102,173 | 122,511 | 99,921 | 96,361 | 100,157 | 117,993 | 103,871 | 127,856 | 148,181 | 125,644 | 127,598 | 128,074 | 141,729 | 140,902 | 128,549 | 139,213 | 137,355 | 111,422 | 123,633 | 127,132 | 187,203 | 169,935 | 144,250 | 136,580 | 125,991 | 127,965 | 124,720 | 126,976 | 141,690 | 129,464 | 83,409 | 72,002 | 72,896 | 61,037 | 62,410 | 17,425 | 43,736 | 35,038 | 52,507 | 60,623 | 24,384 | 8,895 | 18,251 | 11,544 | 35,756 | 30,800 | 37,740 | 32,985 | 41,479 | 45,609 | 36,566 | -7,863 | -3,451 | -8,378 | 4,881 | 8,852 | 2,906 | 20,027 | 26,381 |
Belastingvorderingen
| 14,606 | 1,460 | -98,488 | -102,173 | -22,138 | 901 | -96,361 | -100,157 | -19,235 | 855 | -20,224 | -19,548 | 59 | 1,106 | 50 | 10 | 10 | 1,075 | 10 | -137,355 | 10 | 3,594 | 10 | -187,203 | -169,935 | 766 | 4,000 | 4,000 | 4,000 | 842 | 5,500 | -141,690 | 44 | 986 | 63,000 | 45,000 | 63,997 | 266 | 88,996 | 61,496 | 59,993 | 479 | 27,999 | 60,494 | 75,989 | 806 | 56,006 | 26,000 | 30,000 | 1,138 | 23,045 | 15,045 | 10,047 | 2,201 | 56,048 | 34,049 | 40,052 | 4,252 | 25,054 | 31,513 | 7,276 | 8,155 |
Overige niet-vlottende activa
| -14,605 | 18,864 | 117,019 | 122,452 | 22,139 | 9,820 | 114,958 | 119,613 | 19,234 | 1,227 | 20,223 | 19,549 | 20,027 | 19,091 | 19,161 | 19,023 | 18,853 | 17,782 | 19,242 | 137,355 | 19,732 | 18,969 | 18,717 | 187,203 | 169,935 | 22,225 | 17,425 | 17,140 | 17,045 | 20,489 | 17,471 | 141,689 | 17,640 | 58,520 | 16,349 | 16,112 | 15,335 | 76,746 | 13,886 | 14,345 | 14,418 | 49,480 | 14,980 | 15,267 | 15,710 | 82,413 | 17,499 | 17,626 | 18,816 | 41,690 | 21,453 | 21,683 | 24,087 | 38,082 | 24,339 | 27,267 | 27,952 | 50,995 | 27,284 | 27,466 | 33,518 | 30,978 |
Totaal niet-vlottende activa
| 337,197 | 326,392 | 315,310 | 318,103 | 319,320 | 305,323 | 304,982 | 309,645 | 301,602 | 287,518 | 303,707 | 323,658 | 321,509 | 324,174 | 321,593 | 335,642 | 332,332 | 317,205 | 325,520 | 304,604 | 291,870 | 305,151 | 298,433 | 337,962 | 321,080 | 316,265 | 303,605 | 293,252 | 295,396 | 293,047 | 297,378 | 289,584 | 297,196 | 288,356 | 294,499 | 273,854 | 280,056 | 268,838 | 245,304 | 243,993 | 229,637 | 222,317 | 224,449 | 209,791 | 208,081 | 208,782 | 192,176 | 179,992 | 181,189 | 183,213 | 180,222 | 180,539 | 182,409 | 179,277 | 174,169 | 155,861 | 156,928 | 154,753 | 154,803 | 151,366 | 149,728 | 150,334 |
Totaal activa
| 1,469,158 | 1,447,625 | 1,500,114 | 1,426,216 | 1,389,140 | 1,339,852 | 1,438,692 | 1,334,214 | 1,328,026 | 1,303,991 | 1,391,668 | 1,333,810 | 1,337,395 | 1,316,658 | 1,422,275 | 1,336,343 | 1,362,312 | 1,351,619 | 1,422,171 | 1,327,878 | 1,362,262 | 1,341,939 | 1,385,419 | 1,332,642 | 1,350,908 | 1,343,284 | 1,382,666 | 1,291,245 | 1,282,164 | 1,255,922 | 1,322,995 | 1,220,941 | 1,271,902 | 1,253,494 | 1,332,506 | 1,211,262 | 1,239,479 | 1,220,781 | 1,270,465 | 1,146,003 | 1,157,787 | 1,169,546 | 1,216,469 | 1,112,772 | 1,144,207 | 1,189,241 | 1,179,326 | 1,060,082 | 1,073,165 | 1,077,378 | 1,110,389 | 1,026,828 | 1,057,029 | 1,078,863 | 1,102,100 | 949,938 | 970,548 | 941,629 | 1,004,123 | 923,192 | 884,249 | 943,741 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 874,763 | 855,328 | 936,005 | 872,276 | 829,054 | 780,343 | 892,307 | 782,492 | 780,006 | 755,250 | 841,936 | 762,856 | 769,123 | 753,857 | 873,392 | 777,334 | 802,644 | 798,748 | 878,780 | 803,805 | 853,012 | 817,446 | 874,815 | 792,719 | 828,276 | 814,589 | 884,290 | 807,706 | 802,944 | 784,538 | 860,525 | 762,641 | 805,072 | 795,006 | 887,676 | 783,378 | 800,466 | 784,954 | 867,787 | 749,222 | 768,313 | 799,280 | 855,520 | 758,041 | 789,449 | 821,663 | 843,123 | 748,863 | 769,354 | 779,961 | 817,056 | 728,952 | 756,807 | 778,474 | 801,613 | 664,968 | 687,302 | 660,986 | 731,478 | 647,364 | 648,467 | 704,131 |
Kortlopende schulden
| 0 | 1,565 | 0 | 12,000 | 2,500 | 1,394 | 10 | 20 | 30 | 1,795 | 60 | 123 | 236 | 1,942 | 349 | 461 | 535 | 2,295 | 597 | 620 | 635 | 2,309 | 755 | 770 | 670 | 2,269 | 549 | 569 | 549 | 2,025 | 749 | 864 | 819 | 2,454 | 814 | 659 | 932 | 2,038 | 577 | 493 | 833 | 2,873 | 860 | 880 | 880 | 3,160 | 880 | 880 | 880 | 3,097 | 4,410 | 3,910 | 6,339 | 5,086 | 3,463 | 3,378 | 2,853 | 5,313 | 2,928 | 5,848 | 3,035 | 3,287 |
Belastingschulden
| 6,040 | 7,961 | 1,676 | 8,318 | 6,283 | 6,046 | 1,033 | 8,673 | 5,819 | 10,922 | 3,056 | 7,493 | 6,221 | 3,895 | 884 | 6,778 | 7,108 | 10,543 | 8,878 | 8,334 | 3,499 | 12,645 | 7,661 | 12,673 | 9,577 | 10,460 | 4,242 | 6,481 | 3,281 | 4,654 | 995 | 8,477 | 8,360 | 12,628 | 5,585 | 7,263 | 3,885 | 8,777 | 5,289 | 6,938 | 7,631 | 2,023 | 1,116 | 4,900 | 2,139 | 19,276 | 10,416 | 7,880 | 2,778 | 1,429 | 528 | 3,680 | 2,324 | 6,973 | 4,085 | 7,234 | 5,231 | 5,184 | 2,458 | 4,184 | 2,292 | 2,120 |
Uitgestelde opbrengsten
| 0 | 7,961 | 0 | 20,052 | 19,735 | 18,577 | 9,543 | 15,143 | 14,141 | 18,267 | 6,373 | 13,634 | 14,772 | 11,127 | 3,971 | 12,733 | 16,621 | 19,125 | 13,018 | 15,038 | 12,122 | 22,204 | 11,543 | 19,260 | 18,275 | 19,145 | 8,118 | 13,084 | 11,928 | 13,098 | 4,817 | 14,979 | 16,861 | 21,752 | 9,252 | 13,701 | 12,107 | 16,676 | 8,885 | 13,094 | 15,602 | 10,437 | 4,678 | 11,079 | 10,065 | 27,168 | 13,922 | 13,894 | 10,570 | 7,787 | 3,464 | 9,351 | 9,726 | 14,224 | 7,042 | 12,951 | 12,913 | 12,141 | 5,404 | 9,841 | 9,264 | 5,218 |
Overige kortlopende verplichtingen
| 53,450 | 42,135 | 40,940 | 28,972 | 30,221 | 25,418 | 27,047 | 25,710 | 29,352 | 27,501 | 30,271 | 27,688 | 30,394 | 17,003 | 19,284 | 16,968 | 22,781 | 16,810 | 20,299 | 17,660 | 23,235 | 17,952 | 19,586 | 18,996 | 22,976 | 18,232 | 19,096 | 18,483 | 20,318 | 14,915 | 18,701 | 15,737 | 21,877 | 16,300 | 17,226 | 14,370 | 18,754 | 15,903 | 19,156 | 16,698 | 18,789 | 11,481 | 15,261 | 13,048 | 17,385 | 12,548 | 16,336 | 15,313 | 15,402 | 11,338 | 15,528 | 14,368 | 15,517 | 12,509 | 15,795 | 12,208 | 13,864 | 11,308 | 13,828 | 10,878 | 8,980 | 12,154 |
Totaal kortlopende verplichtingen
| 928,213 | 906,989 | 976,945 | 933,300 | 881,510 | 825,732 | 928,907 | 823,365 | 823,529 | 802,813 | 878,640 | 804,301 | 814,525 | 783,929 | 896,996 | 807,496 | 842,581 | 836,978 | 912,694 | 837,123 | 889,004 | 859,911 | 906,699 | 831,745 | 870,197 | 854,235 | 912,053 | 839,842 | 835,739 | 814,576 | 884,792 | 794,221 | 844,629 | 835,512 | 914,968 | 812,108 | 832,259 | 819,571 | 896,405 | 779,507 | 803,537 | 824,071 | 876,319 | 783,048 | 817,779 | 864,539 | 874,261 | 778,950 | 796,206 | 802,183 | 840,458 | 756,581 | 788,389 | 810,293 | 827,913 | 693,505 | 716,932 | 689,748 | 753,638 | 673,931 | 669,746 | 724,790 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 30,000 | 30,000 | 30,000 | 0 | 0 | 2,461 | 0 | 0 | 0 | 3,244 | 10 | 20 | 333 | 4,230 | 449 | 510 | 570 | 4,873 | 698 | 771 | 856 | 4,444 | 1,046 | 1,141 | 1,241 | 4,384 | 1,121 | 1,248 | 1,169 | 4,530 | 1,206 | 1,310 | 1,217 | 4,656 | 1,362 | 1,669 | 1,584 | 4,301 | 1,156 | 997 | 1,022 | 4,338 | 989 | 1,044 | 1,409 | 5,656 | 1,849 | 1,924 | 2,289 | 6,227 | 2,729 | 2,804 | 3,169 | 7,235 | 3,739 | 3,784 | 3,732 | 7,221 | 3,171 | 3,171 | 4,588 | 2,375 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 3,372 | 0 | 0 | 0 | 9,580 | 0 | 0 | 0 | 13,065 | 0 | 0 | 0 | 14,948 | 0 | 0 | 0 | 12,805 | 0 | 0 | 0 | 13,930 | 0 | 0 | 0 | 14,886 | 0 | 0 | 0 | 15,574 | 0 | 0 | 0 | 18,609 | 0 | 0 | 0 | 15,550 | 0 | 0 | 0 | 18,845 | 0 | 0 | 0 | 18,916 | 0 | 0 | 0 | 17,128 | 0 | 0 | 0 | 16,446 | 0 | 0 | 0 | 16,665 | 0 | 0 | 18,269 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 16,958 | 0 | 0 | 0 | 12,483 | 0 | 0 | 0 | 12,050 | 0 | 0 | 0 | 22,591 | 0 | 0 | 0 | 20,987 | 0 | 0 | 0 | 20,526 | 0 | 0 | 0 | 32,722 | 0 | 0 | 0 | 26,534 | 0 | 0 | 0 | 24,539 | 0 | 0 | 0 | 25,884 | 0 | 0 | 0 | 15,957 | 0 | 0 | 0 | 15,285 | 0 | 0 | 0 | 6,655 | 0 | 0 | 0 | 6,496 | 0 | 0 | 0 | 1,995 | 0 | 0 | 1,832 | 0 |
Overige niet-vlottende verplichtingen
| 30,028 | 10,442 | 28,827 | 27,364 | 27,707 | 1,262 | 27,906 | 28,927 | 29,012 | 987 | 35,165 | 37,517 | 36,317 | 1,003 | 43,042 | 40,649 | 37,623 | 1,079 | 38,461 | 38,383 | 35,851 | 1,073 | 41,072 | 49,166 | 42,539 | 1,125 | 50,140 | 46,962 | 47,581 | 1,161 | 47,559 | 48,344 | 49,712 | 1,450 | 49,729 | 44,240 | 45,765 | 1,355 | 41,716 | 41,563 | 38,985 | 900 | 39,750 | 38,292 | 38,941 | 891 | 33,166 | 30,801 | 28,323 | 1,170 | 27,779 | 28,362 | 28,487 | 1,625 | 30,109 | 24,656 | 24,915 | 2,737 | 27,284 | 27,124 | 4,090 | 27,168 |
Totaal niet-vlottende verplichtingen
| 60,028 | 60,772 | 58,827 | 27,364 | 27,707 | 25,786 | 27,906 | 28,927 | 29,012 | 29,346 | 35,175 | 37,537 | 36,650 | 42,772 | 43,491 | 41,159 | 38,193 | 39,744 | 39,159 | 39,154 | 36,707 | 39,973 | 42,118 | 50,307 | 43,780 | 53,117 | 51,261 | 48,210 | 48,750 | 47,799 | 48,765 | 49,654 | 50,929 | 49,254 | 51,091 | 45,909 | 47,349 | 47,090 | 42,872 | 42,560 | 40,007 | 40,040 | 40,739 | 39,336 | 40,350 | 40,748 | 35,015 | 32,725 | 30,612 | 31,180 | 30,508 | 31,166 | 31,656 | 31,802 | 33,848 | 28,440 | 28,647 | 28,618 | 30,455 | 30,295 | 28,779 | 29,543 |
Totaal passiva
| 988,241 | 967,761 | 1,035,772 | 960,664 | 909,217 | 851,518 | 956,813 | 852,292 | 852,541 | 832,159 | 913,815 | 841,838 | 851,175 | 826,701 | 940,487 | 848,655 | 880,774 | 876,722 | 951,853 | 876,277 | 925,711 | 899,884 | 948,817 | 882,052 | 913,977 | 907,352 | 963,314 | 888,052 | 884,489 | 862,375 | 933,557 | 843,875 | 895,558 | 884,766 | 966,059 | 858,017 | 879,608 | 866,661 | 939,277 | 822,067 | 843,544 | 864,111 | 917,058 | 822,384 | 858,129 | 905,287 | 909,276 | 811,675 | 826,818 | 833,363 | 870,966 | 787,747 | 820,045 | 842,095 | 861,761 | 721,945 | 745,579 | 718,366 | 784,093 | 704,226 | 698,525 | 754,333 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 424,725 | 0 | 0 | 0 | 420,800 | 424,144 | 418,962 | 419,919 | 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
| 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 18,454 | 4,230 | 4,230 |
Ingehouden winsten
| 382,070 | 384,507 | 375,820 | 373,143 | 365,341 | 366,649 | 355,698 | 353,548 | 348,671 | 352,015 | 338,884 | 332,833 | 329,074 | 331,459 | 326,027 | 323,557 | 318,172 | 317,752 | 305,493 | 300,919 | 290,963 | 288,129 | 281,202 | 268,564 | 260,126 | 257,016 | 246,287 | 237,932 | 230,824 | 229,115 | 220,851 | 214,372 | 210,893 | 205,784 | 195,259 | 187,600 | 180,581 | 177,061 | 172,731 | 166,508 | 163,363 | 159,954 | 153,464 | 146,954 | 142,118 | 139,848 | 136,823 | 127,265 | 125,687 | 123,812 | 122,612 | 124,510 | 122,505 | 122,978 | 126,445 | 126,591 | 123,324 | 120,493 | 117,318 | 115,941 | 113,925 | 115,465 |
Overige gereserveerde algehele resultaten
| 58,583 | 58,705 | 51,831 | 54,728 | 54,934 | 49,299 | 53,770 | 55,960 | 54,409 | 47,447 | 58,661 | 71,834 | 69,837 | 90,744 | 64,776 | 73,160 | 72,384 | 64,906 | 72,571 | 58,401 | 53,335 | 61,722 | 63,199 | 89,852 | 77,244 | 73,377 | 67,547 | 59,992 | 61,279 | 58,848 | 60,697 | 54,869 | 57,748 | 55,199 | 62,315 | 50,524 | 55,643 | 54,210 | 37,003 | 35,966 | 29,425 | 27,910 | 28,349 | 25,832 | 26,365 | 26,523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 21,346 | 17,934 | 17,935 | 18,944 | -383,795 | 53,688 | 53,674 | 53,675 | -367,125 | -370,469 | -357,338 | -351,287 | 68,632 | 49,079 | 72,292 | 72,292 | 72,291 | 72,589 | 72,591 | 72,593 | 72,592 | 72,593 | 72,594 | 72,595 | 80,021 | 85,920 | 85,920 | 85,761 | 85,916 | 85,915 | 87,103 | 87,103 | 87,103 | 87,106 | 87,778 | 94,148 | 102,783 | 102,792 | 102,791 | 102,800 | 102,801 | 98,915 | 98,924 | 98,925 | 98,927 | 98,931 | 114,592 | 98,063 | 97,590 | 97,281 | 94,065 | 91,881 | 91,865 | 91,179 | 91,120 | 78,689 | 79,007 | 80,242 | 77,960 | 78,421 | 61,668 | 63,830 |
Totaal eigen vermogen van aandeelhouders
| 480,453 | 479,600 | 464,040 | 465,269 | 479,659 | 488,090 | 481,596 | 481,637 | 475,209 | 471,591 | 477,623 | 491,753 | 485,997 | 489,736 | 481,549 | 487,463 | 481,301 | 473,701 | 469,109 | 450,367 | 435,344 | 440,898 | 435,449 | 449,465 | 435,845 | 434,767 | 418,208 | 402,139 | 396,473 | 392,332 | 387,105 | 374,798 | 374,198 | 366,543 | 363,806 | 350,726 | 357,461 | 352,517 | 330,979 | 323,728 | 314,043 | 305,233 | 299,191 | 290,165 | 285,864 | 283,756 | 269,869 | 243,782 | 241,731 | 239,547 | 235,131 | 234,845 | 232,824 | 232,611 | 236,019 | 223,734 | 220,785 | 219,189 | 213,732 | 212,816 | 179,823 | 183,525 |
Totaal eigen vermogen
| 480,917 | 479,859 | 464,342 | 465,552 | 479,923 | 488,334 | 481,879 | 481,922 | 475,485 | 471,832 | 477,853 | 491,972 | 486,220 | 489,957 | 481,788 | 487,688 | 481,538 | 474,897 | 470,318 | 451,601 | 436,551 | 442,055 | 436,602 | 450,590 | 436,931 | 435,932 | 419,352 | 403,193 | 397,675 | 393,547 | 389,438 | 377,066 | 376,344 | 368,728 | 366,447 | 353,245 | 359,871 | 354,120 | 331,188 | 323,936 | 314,243 | 305,435 | 299,411 | 290,388 | 286,078 | 283,954 | 270,050 | 248,407 | 246,347 | 244,015 | 239,423 | 239,081 | 236,984 | 236,768 | 240,339 | 227,993 | 224,969 | 223,263 | 220,030 | 218,966 | 185,724 | 189,408 |
Totaal passiva en aandeelhoudersvermogen
| 1,469,158 | 1,447,620 | 1,500,114 | 1,426,216 | 1,389,140 | 1,339,852 | 1,438,692 | 1,334,214 | 1,328,026 | 1,303,991 | 1,391,668 | 1,333,810 | 1,337,395 | 1,316,658 | 1,422,275 | 1,336,343 | 1,362,312 | 1,351,619 | 1,422,171 | 1,327,878 | 1,362,262 | 1,341,939 | 1,385,419 | 1,332,642 | 1,350,908 | 1,343,284 | 1,382,666 | 1,291,245 | 1,282,164 | 1,255,922 | 1,322,995 | 1,220,941 | 1,271,902 | 1,253,494 | 1,332,506 | 1,211,262 | 1,239,479 | 1,220,781 | 1,270,465 | 1,146,003 | 1,157,787 | 1,169,546 | 1,216,469 | 1,112,772 | 1,144,207 | 1,189,241 | 1,179,326 | 1,060,082 | 1,073,165 | 1,077,378 | 1,110,389 | 1,026,828 | 1,057,029 | 1,078,863 | 1,102,100 | 949,938 | 970,548 | 941,629 | 1,004,123 | 923,192 | 884,249 | 943,741 |