House Foods Group Inc.
TSE:2810.T
2915 (JPY) • At close November 5, 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
| 73,775 | 80,763 | 67,123 | 68,022 | 63,205 | 64,752 | 58,758 | 73,181 | 72,227 | 75,004 | 70,960 | 71,201 | 71,192 | 78,905 | 71,410 | 67,424 | 66,917 | 66,424 | 57,893 | 58,089 | 56,632 | 62,484 | 59,780 | 59,041 | 55,005 | 60,630 | 54,329 | 60,681 | 57,572 | 57,583 | 47,685 | 44,596 | 43,710 | 44,128 | 34,861 | 29,970 | 24,087 | 26,906 | 25,307 | 25,225 | 28,280 | 26,649 | 23,954 | 37,338 | 20,686 | 19,371 | 25,100 | 26,659 | 25,702 | 23,475 | 14,376 | 16,589 | 16,070 | 19,066 | 16,472 | 18,166 | 16,059 | 17,914 | 20,318 | 18,600 | 16,920 | 17,808 |
Kortetermijnbeleggingen
| 995 | 598 | 4,510 | 4,416 | 4,336 | 6,000 | 4,303 | 7,363 | 7,254 | 6,008 | 6,012 | 5,503 | 8,009 | 9,515 | 9,010 | 12,418 | 7,402 | 10,893 | 9,546 | 7,557 | 8,510 | 7,082 | 7,000 | 7,668 | 7,504 | 8,654 | 8,170 | 6,946 | 6,805 | 7,436 | 8,836 | 9,238 | 9,136 | 10,009 | 14,512 | 29,608 | 32,577 | 34,577 | 27,000 | 27,140 | 20,640 | 29,631 | 25,133 | 22,998 | 30,494 | 35,445 | 27,797 | 26,249 | 24,911 | 33,717 | 31,300 | 31,301 | 28,303 | 28,905 | 27,407 | 30,801 | 33,699 | 31,803 | 27,905 | 29,948 | 28,249 | 21,888 |
Liquide middelen en kortetermijnbeleggingen
| 74,770 | 80,763 | 71,633 | 72,438 | 67,541 | 70,752 | 63,061 | 80,544 | 79,481 | 81,012 | 76,972 | 76,704 | 79,201 | 88,420 | 80,420 | 79,842 | 74,319 | 77,317 | 67,439 | 65,646 | 65,142 | 69,566 | 66,780 | 66,709 | 62,509 | 69,284 | 62,499 | 67,627 | 64,377 | 65,019 | 56,521 | 53,834 | 52,846 | 54,137 | 49,373 | 59,578 | 56,664 | 61,483 | 52,307 | 52,365 | 48,920 | 56,280 | 49,087 | 60,336 | 51,180 | 54,816 | 52,897 | 52,908 | 50,613 | 57,192 | 45,676 | 47,890 | 44,373 | 47,971 | 43,879 | 48,967 | 49,758 | 49,717 | 48,223 | 48,548 | 45,169 | 39,696 |
Nettovorderingen
| 53,607 | 53,910 | 61,998 | 53,007 | 48,429 | 50,364 | 57,020 | 48,714 | 45,579 | 46,354 | 53,360 | 45,283 | 42,652 | 43,104 | 53,581 | 46,900 | 41,205 | 47,774 | 55,396 | 46,717 | 47,937 | 48,601 | 56,256 | 51,856 | 48,099 | 51,247 | 58,788 | 52,441 | 46,701 | 48,052 | 57,679 | 48,493 | 45,637 | 45,537 | 55,000 | 42,795 | 39,442 | 42,765 | 53,067 | 44,753 | 42,590 | 43,603 | 52,963 | 43,750 | 44,657 | 40,143 | 50,180 | 44,339 | 41,202 | 41,531 | 49,379 | 42,166 | 41,457 | 40,856 | 50,254 | 43,388 | 42,254 | 40,808 | 51,250 | 46,094 | 41,561 | 51,925 |
Voorraad
| 33,171 | 30,781 | 30,839 | 30,559 | 30,080 | 27,984 | 27,176 | 25,989 | 25,964 | 22,892 | 22,149 | 22,002 | 22,266 | 20,090 | 19,507 | 20,613 | 21,409 | 18,497 | 18,229 | 19,223 | 19,561 | 20,286 | 17,756 | 18,145 | 18,715 | 17,531 | 17,263 | 18,383 | 17,935 | 16,591 | 15,812 | 18,603 | 18,127 | 14,914 | 15,965 | 15,489 | 15,863 | 14,833 | 13,458 | 16,555 | 15,332 | 13,744 | 12,793 | 15,328 | 14,871 | 10,052 | 9,157 | 10,023 | 11,235 | 9,841 | 9,380 | 10,193 | 10,976 | 9,277 | 8,755 | 10,664 | 10,469 | 10,382 | 9,728 | 11,699 | 11,324 | 11,209 |
Overige vlottende activa
| 5,443 | 5,754 | 5,303 | 5,317 | 6,088 | 5,840 | 5,331 | 5,529 | 7,532 | 6,773 | 5,269 | 5,863 | 7,582 | 5,295 | 5,686 | 5,586 | 7,428 | 6,065 | 7,480 | 7,022 | 8,184 | 6,302 | 6,489 | 6,307 | 8,106 | 5,855 | 5,964 | 5,817 | 7,610 | 5,950 | 5,826 | 5,837 | 6,386 | 4,359 | 3,501 | 3,483 | 3,868 | 4,053 | 3,938 | 2,350 | 2,541 | 3,924 | 3,515 | 2,742 | 2,525 | 2,124 | 1,601 | 1,502 | 1,239 | 1,601 | 1,219 | 1,441 | 1,283 | 1,540 | 1,768 | 1,877 | 1,549 | 1,600 | 1,659 | 1,935 | 1,862 | 1,671 |
Totaal vlottende activa
| 166,991 | 171,208 | 169,773 | 161,321 | 152,217 | 154,940 | 152,588 | 160,776 | 158,645 | 157,123 | 157,843 | 149,943 | 151,701 | 156,909 | 159,194 | 152,941 | 144,361 | 149,653 | 148,544 | 138,608 | 140,824 | 144,755 | 147,281 | 143,017 | 137,429 | 143,917 | 144,514 | 144,268 | 136,623 | 135,612 | 135,838 | 126,767 | 122,996 | 118,947 | 123,839 | 121,345 | 115,837 | 123,134 | 122,770 | 116,023 | 109,383 | 117,551 | 118,358 | 122,156 | 113,233 | 107,135 | 113,835 | 108,772 | 104,289 | 110,165 | 105,654 | 101,690 | 98,089 | 99,644 | 104,656 | 104,896 | 104,030 | 102,507 | 110,860 | 108,276 | 99,916 | 104,501 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 106,709 | 104,609 | 106,367 | 106,221 | 103,085 | 102,041 | 99,563 | 96,341 | 93,886 | 92,023 | 91,116 | 90,712 | 90,541 | 89,941 | 88,880 | 88,401 | 89,245 | 90,239 | 89,051 | 87,205 | 84,916 | 85,943 | 84,762 | 83,752 | 83,215 | 83,181 | 82,148 | 80,095 | 78,657 | 79,163 | 77,958 | 78,013 | 79,875 | 77,222 | 76,768 | 66,111 | 66,209 | 66,615 | 64,466 | 63,510 | 63,341 | 62,534 | 61,062 | 57,676 | 56,557 | 56,112 | 53,898 | 53,521 | 53,346 | 53,553 | 53,187 | 53,797 | 54,360 | 53,860 | 55,507 | 56,377 | 57,196 | 62,808 | 63,367 | 64,043 | 64,634 | 65,837 |
Goodwill
| 9,909 | 9,754 | 8,629 | 8,667 | 8,376 | 12,487 | 14,062 | 245 | 257 | 268 | 279 | 290 | 301 | 312 | 0 | 0 | 1,708 | 2,562 | 3,417 | 4,271 | 5,125 | 5,980 | 6,835 | 7,690 | 8,545 | 9,400 | 10,281 | 11,175 | 12,069 | 12,964 | 13,858 | 14,752 | 15,647 | 16,542 | 36,723 | 395 | 435 | 476 | 512 | 552 | 593 | 619 | 657 | 698 | 741 | 268 | 167 | 33 | 362 | 703 | 1,044 | 1,385 | 1,726 | 2,067 | 3,098 | 4,129 | 5,161 | 6,190 | 7,213 | 8,244 | 10,307 | 11,302 |
Immateriële activa
| 46,031 | 46,068 | 45,855 | 46,214 | 45,986 | 41,834 | 41,982 | 42,318 | 42,692 | 43,100 | 43,522 | 43,825 | 44,012 | 43,708 | 43,478 | 43,557 | 51,918 | 51,913 | 52,061 | 52,422 | 52,992 | 53,258 | 53,568 | 54,077 | 54,533 | 55,040 | 55,382 | 55,912 | 56,428 | 56,985 | 56,964 | 57,393 | 57,935 | 58,257 | 3,071 | 2,925 | 2,966 | 3,002 | 2,911 | 2,906 | 2,818 | 2,863 | 2,310 | 2,110 | 1,801 | 1,517 | 1,341 | 1,444 | 1,605 | 1,764 | 1,866 | 2,092 | 2,307 | 2,495 | 2,852 | 3,047 | 3,202 | 3,221 | 3,301 | 3,319 | 3,477 | 3,389 |
Goodwill en immateriële activa
| 55,940 | 55,822 | 54,484 | 54,881 | 54,362 | 54,321 | 56,044 | 42,563 | 42,949 | 43,368 | 43,801 | 44,115 | 44,313 | 44,020 | 43,478 | 43,557 | 53,626 | 54,475 | 55,478 | 56,693 | 58,117 | 59,238 | 60,403 | 61,767 | 63,078 | 64,440 | 65,663 | 67,087 | 68,497 | 69,949 | 70,822 | 72,145 | 73,582 | 74,799 | 39,794 | 3,320 | 3,401 | 3,478 | 3,423 | 3,458 | 3,411 | 3,482 | 2,967 | 2,808 | 2,542 | 1,785 | 1,508 | 1,477 | 1,967 | 2,467 | 2,910 | 3,477 | 4,033 | 4,562 | 5,950 | 7,176 | 8,363 | 9,411 | 10,514 | 11,563 | 13,784 | 14,691 |
Langetermijnbeleggingen
| 63,888 | 66,872 | 62,229 | 57,765 | 94,288 | 53,108 | 54,940 | 54,125 | 84,395 | 88,751 | 80,771 | 84,304 | 52,810 | 51,753 | 50,939 | 47,206 | 52,447 | 50,289 | 57,274 | 63,839 | 60,096 | 60,390 | 67,518 | 73,942 | 73,827 | 69,187 | 66,477 | 58,541 | 58,431 | 54,934 | 53,172 | 53,290 | 54,250 | 61,291 | 59,937 | 51,155 | 52,814 | 47,663 | 54,514 | 54,771 | 61,525 | 54,320 | 57,855 | 52,335 | 50,199 | 46,244 | 39,712 | 41,536 | 43,585 | 31,610 | 35,986 | 37,961 | 37,324 | 31,320 | 30,037 | 24,224 | 16,628 | 14,591 | 12,092 | 11,588 | 11,595 | 21,888 |
Belastingvorderingen
| 673 | 698 | 674 | 620 | 781 | 799 | 828 | 826 | 771 | 753 | 628 | 620 | 580 | 627 | 1,836 | 1,839 | 1,936 | 1,837 | 1,742 | 1,724 | 1,809 | 1,609 | 1,976 | 1,993 | 2,034 | 474 | 1,072 | 1,120 | 1,168 | 1,223 | 2,229 | 2,231 | 2,184 | 2,247 | 1,071 | 600 | 599 | 636 | 1,109 | 1,109 | 1,109 | 428 | 884 | 215 | 213 | 213 | 158 | 159 | 162 | 170 | 328 | 357 | 363 | 358 | 342 | 355 | 368 | 365 | 373 | 298 | 379 | 61 |
Overige niet-vlottende activa
| 32,952 | 32,392 | 35,108 | 34,738 | 7 | 31,524 | 29,732 | 32,441 | 7 | 2 | 2 | 0 | 24,988 | 25,898 | 19,630 | 22,648 | 17,600 | 20,699 | 21,366 | 19,119 | 20,064 | 19,089 | 18,212 | 18,687 | 18,227 | 18,802 | 14,437 | 12,909 | 12,503 | 13,008 | 13,928 | 13,899 | 13,963 | 14,921 | 26,533 | 39,897 | 42,829 | 44,623 | 31,012 | 31,071 | 24,399 | 35,053 | 28,618 | 26,704 | 34,467 | 39,289 | 31,903 | 31,804 | 31,383 | 42,127 | 40,043 | 40,542 | 38,053 | 39,066 | 37,389 | 40,928 | 44,266 | 42,245 | 38,269 | 40,212 | 37,918 | 31,164 |
Totaal niet-vlottende activa
| 260,162 | 260,393 | 258,862 | 254,225 | 252,523 | 241,793 | 241,107 | 226,296 | 222,008 | 224,897 | 216,318 | 219,751 | 213,232 | 212,239 | 204,763 | 203,651 | 214,854 | 217,539 | 224,911 | 228,580 | 225,002 | 226,269 | 232,871 | 240,141 | 240,381 | 236,084 | 229,797 | 219,752 | 219,256 | 218,277 | 218,109 | 219,578 | 223,854 | 230,480 | 204,103 | 161,083 | 165,852 | 163,015 | 154,524 | 153,919 | 153,785 | 155,817 | 151,386 | 139,738 | 143,978 | 143,643 | 127,179 | 128,497 | 130,443 | 129,927 | 132,454 | 136,134 | 134,133 | 129,166 | 129,225 | 129,060 | 126,821 | 129,420 | 124,615 | 127,704 | 128,310 | 133,641 |
Totaal activa
| 427,153 | 431,601 | 428,633 | 415,544 | 404,738 | 396,732 | 393,695 | 387,072 | 380,653 | 382,021 | 374,161 | 369,697 | 364,934 | 369,150 | 363,958 | 356,592 | 359,215 | 367,194 | 373,455 | 367,186 | 365,827 | 371,025 | 380,152 | 383,158 | 377,812 | 380,003 | 374,310 | 364,018 | 355,880 | 353,888 | 353,946 | 346,344 | 346,851 | 349,427 | 327,943 | 282,428 | 281,690 | 286,149 | 277,295 | 269,942 | 263,167 | 273,368 | 269,744 | 261,895 | 257,210 | 250,780 | 241,012 | 237,269 | 234,732 | 240,092 | 238,108 | 237,824 | 232,222 | 228,810 | 233,881 | 233,956 | 230,851 | 231,927 | 235,475 | 235,980 | 228,226 | 238,142 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 22,926 | 24,261 | 23,890 | 22,353 | 20,948 | 20,506 | 23,464 | 19,892 | 21,257 | 18,264 | 21,765 | 19,031 | 18,734 | 16,781 | 20,980 | 19,676 | 19,277 | 19,706 | 21,497 | 18,831 | 21,078 | 21,178 | 23,985 | 22,449 | 22,348 | 20,877 | 22,549 | 21,755 | 20,609 | 19,584 | 22,058 | 20,237 | 20,676 | 18,749 | 22,177 | 17,577 | 17,218 | 17,592 | 21,074 | 19,635 | 20,082 | 18,005 | 23,349 | 22,528 | 23,001 | 18,613 | 19,965 | 30,908 | 29,450 | 32,849 | 34,143 | 32,486 | 30,689 | 29,975 | 33,632 | 31,999 | 30,658 | 31,494 | 35,160 | 34,283 | 31,903 | 38,006 |
Kortlopende schulden
| 6,627 | 8,248 | 7,038 | 5,883 | 5,984 | 6,411 | 6,155 | 5,631 | 5,211 | 4,724 | 4,428 | 4,392 | 4,309 | 4,169 | 4,571 | 4,787 | 4,207 | 3,857 | 3,900 | 4,065 | 4,114 | 4,359 | 7,014 | 6,972 | 6,543 | 6,504 | 6,777 | 6,888 | 6,814 | 6,366 | 6,796 | 8,054 | 7,226 | 7,582 | 7,914 | 7,681 | 7,136 | 7,253 | 7,308 | 7,349 | 7,388 | 7,829 | 5,223 | 4,967 | 4,448 | 970 | 950 | 1,002 | 1,090 | 984 | 998 | 1,018 | 1,228 | 939 | 908 | 976 | 959 | 945 | 929 | 971 | 914 | 675 |
Belastingschulden
| 2,315 | 4,183 | 3,784 | 3,428 | 2,062 | 2,320 | 1,742 | 3,001 | 2,067 | 3,452 | 2,211 | 3,479 | 2,458 | 3,814 | 3,084 | 3,736 | 1,764 | 4,232 | 2,657 | 3,650 | 2,057 | 3,504 | 2,545 | 3,674 | 1,924 | 4,331 | 2,605 | 3,166 | 1,596 | 2,680 | 2,711 | 2,150 | 2,143 | 2,810 | 3,025 | 1,390 | 672 | 1,557 | 1,641 | 1,211 | 778 | 2,640 | 2,276 | 2,045 | 1,237 | 1,872 | 1,323 | 1,879 | 1,254 | 3,189 | 2,457 | 2,757 | 1,972 | 2,285 | 2,864 | 2,740 | 1,639 | 2,592 | 2,705 | 3,138 | 3,128 | 3,480 |
Uitgestelde opbrengsten
| 2,315 | 4,183 | 12,452 | 13,045 | 10,381 | 13,307 | 10,210 | 11,873 | 9,918 | 14,068 | 11,126 | 12,105 | 10,520 | 22,781 | 18,562 | 17,675 | 13,760 | 22,477 | 21,422 | 20,275 | 18,401 | 20,781 | 18,056 | 18,097 | 16,070 | 21,545 | 16,941 | 17,414 | 14,479 | 18,158 | 17,244 | 14,951 | 14,630 | 16,972 | 16,728 | 12,451 | 11,122 | 14,054 | 13,783 | 12,643 | 10,940 | 15,611 | 14,506 | 14,723 | 11,867 | 14,392 | 12,960 | 1,913 | 1,271 | 3,262 | 2,504 | 2,791 | 1,989 | 2,365 | 2,914 | 2,779 | 1,751 | 2,761 | 2,763 | 3,177 | 3,207 | 3,522 |
Overige kortlopende verplichtingen
| 25,994 | 29,085 | 18,982 | 17,419 | 16,582 | 16,430 | 17,580 | 15,448 | 15,044 | 14,553 | 15,388 | 13,966 | 14,905 | 7,596 | 7,152 | 6,743 | 9,133 | 7,098 | 8,650 | 6,975 | 10,239 | 8,990 | 7,709 | 7,736 | 9,690 | 7,766 | 7,738 | 7,556 | 8,903 | 7,384 | 7,392 | 7,456 | 8,706 | 7,511 | 8,602 | 6,603 | 7,346 | 7,404 | 7,053 | 8,348 | 6,952 | 7,785 | 7,252 | 6,327 | 6,071 | 5,540 | 5,456 | 5,790 | 5,239 | 4,013 | 4,077 | 4,392 | 4,633 | 4,476 | 4,471 | 4,837 | 4,680 | 4,076 | 3,923 | 4,371 | 4,333 | 4,519 |
Totaal kortlopende verplichtingen
| 57,862 | 65,777 | 62,362 | 58,700 | 53,895 | 56,654 | 57,409 | 52,844 | 51,430 | 51,609 | 52,707 | 49,494 | 48,468 | 51,327 | 51,265 | 48,881 | 46,377 | 53,138 | 55,469 | 50,146 | 53,832 | 55,308 | 56,764 | 55,254 | 54,651 | 56,692 | 54,005 | 53,613 | 50,805 | 51,492 | 53,490 | 50,698 | 51,238 | 50,814 | 55,421 | 44,312 | 42,822 | 46,303 | 49,218 | 47,975 | 45,362 | 49,230 | 50,330 | 48,545 | 45,387 | 39,515 | 39,331 | 39,613 | 37,050 | 41,108 | 41,722 | 40,687 | 38,539 | 37,755 | 41,925 | 40,591 | 38,048 | 39,276 | 42,775 | 42,802 | 40,357 | 46,722 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 134 | 193 | 4,321 | 4,261 | 4,147 | 4,241 | 871 | 980 | 1,058 | 1,140 | 1,251 | 1,353 | 1,312 | 1,238 | 1,339 | 1,383 | 1,453 | 1,549 | 1,667 | 1,989 | 1,557 | 3,188 | 3,266 | 3,355 | 3,489 | 3,643 | 3,738 | 3,942 | 3,797 | 3,940 | 4,128 | 4,317 | 4,469 | 4,569 | 4,757 | 4,191 | 4,156 | 4,203 | 4,287 | 4,417 | 4,580 | 4,773 | 4,147 | 4,208 | 4,714 | 3,938 | 4,026 | 4,079 | 4,117 | 4,151 | 4,196 | 4,243 | 4,047 | 4,262 | 4,333 | 4,389 | 4,452 | 4,506 | 4,579 | 4,644 | 4,699 | 4,678 |
Uitgestelde opbrengsten niet-vlottend
| 4,006 | 3,885 | 7,152 | 7,114 | 7,011 | 7,383 | 5,841 | 5,796 | 5,409 | 2,995 | 3,026 | 2,998 | 2,889 | 2,901 | 2,980 | 2,933 | 2,948 | 2,960 | 2,785 | 2,761 | 2,751 | 2,880 | 2,822 | 3,113 | 3,107 | 3,123 | 3,920 | 3,998 | 3,605 | 3,740 | 5,598 | 5,649 | 5,739 | 5,704 | 2,434 | 1,437 | 1,440 | 1,906 | 1,964 | 1,963 | 1,967 | 1,835 | 2,414 | 2,448 | 2,519 | 2,315 | 2,477 | 2,373 | 2,437 | 2,496 | 2,267 | 2,410 | 2,511 | 2,649 | 2,714 | 2,794 | 2,888 | 2,717 | 2,862 | 3,210 | 3,495 | 3,623 |
Uitgestelde belastingverplichtingen niet-vlottend
| 25,399 | 26,020 | 25,886 | 24,668 | 25,475 | 21,852 | 21,529 | 22,259 | 22,176 | 23,220 | 20,775 | 21,388 | 21,025 | 21,966 | 21,356 | 20,844 | 22,970 | 22,518 | 23,987 | 24,238 | 23,641 | 24,234 | 25,157 | 27,242 | 27,100 | 27,666 | 27,470 | 25,451 | 25,019 | 24,296 | 24,398 | 23,959 | 23,848 | 25,330 | 11,281 | 10,516 | 11,479 | 11,383 | 9,078 | 8,224 | 7,279 | 6,680 | 5,672 | 4,463 | 4,537 | 5,194 | 2,741 | 2,241 | 2,228 | 2,663 | 2,256 | 3,432 | 2,693 | 2,432 | 2,183 | 1,937 | 2,158 | 2,258 | 1,389 | 1,745 | 625 | 903 |
Overige niet-vlottende verplichtingen
| 14,268 | 14,116 | 5,006 | 5,412 | 5,180 | 5,259 | 5,292 | 5,271 | 4,951 | 4,490 | 4,365 | 4,377 | 4,395 | 4,427 | 4,550 | 4,531 | 4,542 | 6,100 | 6,220 | 6,297 | 6,297 | 6,271 | 5,860 | 5,602 | 5,308 | 5,159 | 4,806 | 4,562 | 4,152 | 3,806 | 3,233 | 2,758 | 2,732 | 2,679 | 2,805 | 760 | 739 | 898 | 902 | 840 | 845 | 753 | 762 | 487 | 491 | 491 | 428 | 427 | 428 | 432 | 416 | 492 | 470 | 414 | 472 | 533 | 540 | 542 | 538 | 546 | 528 | 562 |
Totaal niet-vlottende verplichtingen
| 43,807 | 44,214 | 42,365 | 41,455 | 41,813 | 38,735 | 33,533 | 34,306 | 33,594 | 31,845 | 29,417 | 30,116 | 29,621 | 30,532 | 30,225 | 29,691 | 31,913 | 33,127 | 34,659 | 35,285 | 34,246 | 36,573 | 37,105 | 39,312 | 39,004 | 39,591 | 39,934 | 37,953 | 36,573 | 35,782 | 37,357 | 36,683 | 36,788 | 38,282 | 21,277 | 16,904 | 17,814 | 18,390 | 16,231 | 15,444 | 14,671 | 14,041 | 12,995 | 11,606 | 12,261 | 11,938 | 9,672 | 9,120 | 9,210 | 9,742 | 9,135 | 10,577 | 9,721 | 9,757 | 9,702 | 9,653 | 10,038 | 10,023 | 9,368 | 10,145 | 9,347 | 9,766 |
Totaal passiva
| 101,669 | 109,991 | 104,727 | 100,155 | 95,708 | 95,389 | 90,942 | 87,150 | 85,024 | 83,454 | 82,124 | 79,610 | 78,089 | 81,859 | 81,490 | 78,572 | 78,290 | 86,265 | 90,128 | 85,431 | 88,078 | 91,881 | 93,869 | 94,566 | 93,655 | 96,283 | 93,939 | 91,566 | 87,378 | 87,274 | 90,847 | 87,381 | 88,026 | 89,096 | 76,698 | 61,216 | 60,636 | 64,693 | 65,449 | 63,419 | 60,033 | 63,271 | 63,325 | 60,151 | 57,648 | 51,453 | 49,003 | 48,733 | 46,260 | 50,850 | 50,857 | 51,264 | 48,260 | 47,512 | 51,627 | 50,244 | 48,086 | 49,299 | 52,143 | 52,947 | 49,704 | 56,488 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 | 9,948 |
Ingehouden winsten
| 232,430 | 231,199 | 229,979 | 226,687 | 223,840 | 218,137 | 216,041 | 212,171 | 210,275 | 208,969 | 208,373 | 204,516 | 201,379 | 199,943 | 197,963 | 194,498 | 196,316 | 195,844 | 194,504 | 191,910 | 189,192 | 188,920 | 194,196 | 191,768 | 188,918 | 188,258 | 187,687 | 185,083 | 183,017 | 182,501 | 182,718 | 179,567 | 178,129 | 176,898 | 177,436 | 158,747 | 156,839 | 157,338 | 156,926 | 154,701 | 158,408 | 160,767 | 160,085 | 156,977 | 155,060 | 155,148 | 154,009 | 152,805 | 151,068 | 151,392 | 151,529 | 149,648 | 148,028 | 146,026 | 147,300 | 150,367 | 148,831 | 148,494 | 149,818 | 148,711 | 146,107 | 146,943 |
Overige gereserveerde algehele resultaten
| 42,769 | 40,145 | 41,881 | 36,817 | 33,487 | 31,336 | 35,212 | 34,531 | 30,954 | 31,204 | 25,780 | 27,076 | 25,718 | 32,766 | 22,562 | 21,594 | 20,306 | 20,155 | 24,068 | 24,963 | 24,083 | 25,301 | 27,235 | 31,721 | 30,618 | 30,518 | 27,975 | 22,596 | 21,001 | 19,703 | 15,551 | 14,332 | 15,692 | 18,555 | 27,904 | 27,080 | 28,903 | 28,778 | 19,480 | 16,635 | 15,088 | 14,222 | 11,151 | 9,704 | 9,451 | 9,768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 10,916 | 10,917 | 12,917 | 12,918 | 12,871 | 12,872 | 12,871 | 12,872 | 14,827 | 18,845 | 18,845 | 19,263 | 20,794 | 15,488 | 22,820 | 22,820 | 22,821 | 22,822 | 22,825 | 22,826 | 22,826 | 23,106 | 23,085 | 23,086 | 23,089 | 23,091 | 23,091 | 23,093 | 23,094 | 23,093 | 23,432 | 23,434 | 23,421 | 23,413 | 23,153 | 23,839 | 23,860 | 23,862 | 23,865 | 23,867 | 18,375 | 23,864 | 23,863 | 23,865 | 23,866 | 23,867 | 27,494 | 25,304 | 26,978 | 27,446 | 25,329 | 26,491 | 25,608 | 24,947 | 24,581 | 22,943 | 23,522 | 23,833 | 23,197 | 24,059 | 22,141 | 24,512 |
Totaal eigen vermogen van aandeelhouders
| 296,063 | 292,209 | 294,725 | 286,370 | 280,146 | 272,293 | 274,072 | 269,522 | 266,004 | 268,966 | 262,946 | 260,803 | 257,839 | 258,145 | 253,293 | 248,860 | 249,391 | 248,769 | 251,345 | 249,647 | 246,049 | 247,275 | 254,464 | 256,523 | 252,573 | 251,815 | 248,701 | 240,720 | 237,060 | 235,245 | 231,649 | 227,281 | 227,190 | 228,814 | 238,441 | 219,614 | 219,550 | 219,926 | 210,219 | 205,151 | 201,819 | 208,801 | 205,047 | 200,494 | 198,325 | 198,731 | 191,451 | 188,057 | 187,994 | 188,786 | 186,806 | 186,087 | 183,584 | 180,921 | 181,829 | 183,258 | 182,301 | 182,275 | 182,963 | 182,718 | 178,196 | 181,403 |
Totaal eigen vermogen
| 325,484 | 321,609 | 323,906 | 315,389 | 309,030 | 301,343 | 302,753 | 299,922 | 295,629 | 298,567 | 292,037 | 290,087 | 286,845 | 287,291 | 282,468 | 278,020 | 280,925 | 280,929 | 283,327 | 281,755 | 277,749 | 279,144 | 286,283 | 288,592 | 284,157 | 283,720 | 280,371 | 272,452 | 268,502 | 266,614 | 263,099 | 258,963 | 258,825 | 260,331 | 251,245 | 221,212 | 221,054 | 221,456 | 211,846 | 206,523 | 203,134 | 210,097 | 206,419 | 201,744 | 199,562 | 199,327 | 192,009 | 188,536 | 188,472 | 189,242 | 187,251 | 186,560 | 183,962 | 181,298 | 182,254 | 183,712 | 182,765 | 182,628 | 183,332 | 183,033 | 178,522 | 181,654 |
Totaal passiva en aandeelhoudersvermogen
| 427,153 | 431,601 | 428,633 | 415,544 | 404,738 | 396,732 | 393,695 | 387,072 | 380,653 | 382,021 | 374,161 | 369,697 | 364,934 | 369,150 | 363,958 | 356,592 | 359,215 | 367,194 | 373,455 | 367,186 | 365,827 | 371,025 | 380,152 | 383,158 | 377,812 | 380,003 | 374,310 | 364,018 | 355,880 | 353,888 | 353,946 | 346,344 | 346,851 | 349,427 | 327,943 | 282,428 | 281,690 | 286,149 | 277,295 | 269,942 | 263,167 | 273,368 | 269,744 | 261,895 | 257,210 | 250,780 | 241,012 | 237,269 | 234,732 | 240,092 | 238,108 | 237,824 | 232,222 | 228,810 | 233,881 | 233,956 | 230,851 | 231,927 | 235,475 | 235,980 | 228,226 | 238,142 |