
J. Front Retailing Co., Ltd.
TSE:3086.T
1815 (JPY) • At close May 12, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q4 | 2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 54,975 | 61,307 | 59,411 | 43,640 | 71,342 | 76,076 | 47,824 | 40,678 | 39,874 | 53,456 | 64,929 | 79,441 | 93,278 | 125,348 | 123,450 | 123,067 | 128,925 | 121,012 | 124,377 | 136,001 | 34,633 | 49,170 | 61,018 | 47,028 | 25,659 | 26,711 | 33,878 | 21,828 | 38,883 | 26,698 | 56,395 | 22,679 | 33,018 | 21,542 | 31,693 | 22,703 | 30,039 | 16,983 | 26,884 | 21,543 | 34,106 | 26,198 | 30,509 | 24,439 | 34,728 | 25,441 | 37,176 | 25,011 | 37,234 | 29,741 | 37,172 | 16,903 | 24,204 | 17,375 | 28,072 | 15,028 | 34,087 | 16,587 | 31,178 | 18,235 | 44,103 |
Kortetermijnbeleggingen
| 0 | 0 | 72,043 | 10,728 | 11,439 | 11,627 | 11,112 | 10,103 | 10,836 | 12,020 | 12,465 | 12,906 | 11,929 | 10,781 | 8,970 | 7,944 | 5,841 | 4,559 | 5,533 | 4,237 | 5,095 | 6,202 | 8,254 | 7,727 | 7,324 | 6,327 | 3,992 | 4,143 | 4,067 | 4,232 | 5,484 | 5,885 | 1,500 | 1,705 | 1,333 | 1,334 | 1,233 | 1,134 | 1,204 | 1,102 | 1,353 | 1,154 | 854 | 752 | 400 | 802 | 803 | 902 | 818 | 1,261 | 1,464 | 1,967 | 1,769 | 1,685 | 1,283 | 1,380 | 1,484 | 1,283 | 1,183 | 978 | 776 |
Liquide middelen en kortetermijnbeleggingen
| 54,975 | 61,307 | 59,411 | 43,640 | 71,342 | 87,703 | 58,936 | 50,781 | 50,710 | 65,476 | 77,394 | 92,347 | 105,207 | 136,129 | 132,420 | 131,011 | 134,766 | 125,571 | 129,910 | 140,238 | 39,728 | 55,372 | 69,272 | 54,755 | 32,983 | 33,038 | 37,870 | 25,971 | 42,950 | 30,930 | 61,879 | 28,564 | 34,518 | 23,247 | 33,026 | 24,037 | 31,272 | 18,117 | 28,088 | 22,645 | 35,459 | 27,352 | 31,363 | 25,191 | 35,128 | 26,243 | 37,979 | 25,913 | 38,052 | 31,002 | 38,636 | 18,870 | 25,973 | 19,060 | 29,355 | 16,408 | 35,571 | 17,870 | 32,361 | 19,213 | 44,879 |
Nettovorderingen
| 156,663 | 173,885 | 144,729 | 154,436 | 143,321 | 158,282 | 138,838 | 137,399 | 129,121 | 149,189 | 127,265 | 132,172 | 112,262 | 142,535 | 111,067 | 104,893 | 113,414 | 142,261 | 117,527 | 96,834 | 144,244 | 172,616 | 139,468 | 147,303 | 132,943 | 155,266 | 131,362 | 135,358 | 125,649 | 149,716 | 124,283 | 132,903 | 68,748 | 85,121 | 66,393 | 72,324 | 67,876 | 88,216 | 73,353 | 83,623 | 75,405 | 93,365 | 72,448 | 75,089 | 66,044 | 89,883 | 67,251 | 70,784 | 62,788 | 84,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 12,662 | 14,361 | 12,748 | 14,717 | 15,193 | 19,989 | 18,065 | 18,324 | 16,932 | 14,702 | 12,998 | 12,749 | 12,459 | 15,084 | 13,785 | 17,440 | 20,684 | 20,789 | 18,579 | 20,248 | 19,169 | 23,106 | 38,303 | 38,765 | 38,349 | 42,233 | 31,488 | 33,750 | 33,755 | 44,755 | 34,030 | 36,377 | 34,499 | 38,162 | 27,110 | 30,017 | 28,205 | 33,082 | 28,104 | 31,400 | 31,204 | 35,749 | 28,172 | 30,565 | 29,690 | 33,825 | 28,248 | 30,792 | 30,942 | 37,178 | 30,869 | 30,671 | 28,070 | 33,718 | 27,458 | 31,339 | 30,382 | 37,932 | 30,886 | 37,026 | 35,186 |
Overige vlottende activa
| 16,745 | 16,527 | 14,721 | 23,888 | 16,645 | 18,468 | 34,757 | 15,627 | 15,933 | 17,878 | 17,367 | 18,029 | 16,885 | 16,139 | 13,604 | 16,149 | 10,582 | 9,496 | 10,440 | 10,455 | 10,378 | 12,452 | 13,627 | 13,302 | 14,330 | 14,296 | 11,026 | 11,492 | 16,877 | 12,338 | 12,306 | 13,315 | 55,064 | 63,679 | 56,670 | 59,306 | 53,537 | 58,268 | 51,136 | 57,442 | 50,242 | 50,926 | 42,353 | 43,670 | 44,169 | 50,589 | 44,765 | 56,635 | 58,314 | 54,944 | 34,952 | 31,725 | 28,020 | 32,380 | 25,455 | 28,081 | 25,186 | 29,923 | 24,772 | 27,334 | 25,786 |
Totaal vlottende activa
| 241,045 | 266,080 | 231,609 | 236,681 | 246,501 | 272,815 | 239,484 | 212,028 | 201,860 | 235,225 | 222,559 | 242,391 | 234,884 | 299,106 | 261,906 | 261,549 | 273,605 | 293,558 | 270,923 | 263,538 | 208,424 | 257,344 | 252,416 | 246,398 | 211,281 | 238,506 | 207,754 | 202,428 | 215,164 | 233,507 | 227,014 | 205,274 | 192,829 | 210,209 | 183,199 | 185,684 | 180,890 | 197,683 | 180,681 | 195,110 | 192,310 | 207,392 | 174,336 | 174,515 | 175,031 | 200,540 | 178,243 | 184,124 | 190,096 | 207,187 | 180,939 | 152,741 | 149,240 | 168,986 | 147,592 | 146,765 | 158,096 | 173,192 | 159,775 | 157,321 | 178,744 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 605,806 | 565,618 | 569,603 | 559,536 | 566,246 | 565,859 | 573,876 | 580,924 | 588,902 | 600,690 | 609,360 | 612,849 | 620,850 | 628,024 | 633,545 | 642,409 | 651,463 | 658,228 | 628,496 | 637,025 | 652,799 | 661,265 | 650,253 | 660,126 | 471,238 | 470,195 | 465,755 | 468,275 | 458,877 | 462,340 | 459,037 | 460,284 | 684,061 | 681,808 | 674,908 | 672,010 | 668,649 | 663,797 | 663,167 | 658,134 | 656,802 | 659,230 | 654,974 | 655,099 | 653,553 | 653,028 | 652,881 | 653,907 | 633,383 | 637,126 | 637,984 | 497,169 | 495,944 | 497,898 | 500,092 | 501,719 | 498,678 | 498,089 | 498,275 | 497,833 | 499,571 |
Goodwill
| 6,799 | 6,799 | 6,799 | 560 | 560 | 995 | 995 | 995 | 995 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 523 | 534 | 534 | 534 | 208 | 298 | 388 | 478 | 568 | 658 | 748 | 1,900 | 2,005 | 2,163 | 2,321 | 2,480 | 2,638 | 1,309 | 1,397 | 1,484 | 1,571 | 1,659 | 1,746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 8,350 | 8,028 | 8,166 | 8,212 | 7,886 | 8,155 | 8,433 | 7,623 | 7,797 | 7,345 | 7,072 | 7,251 | 7,289 | 6,579 | 6,177 | 6,149 | 5,752 | 6,321 | 5,843 | 5,578 | 5,662 | 5,530 | 5,271 | 4,967 | 4,489 | 3,946 | 3,710 | 3,488 | 3,588 | 3,478 | 3,530 | 3,724 | 41,439 | 41,434 | 41,289 | 41,289 | 40,876 | 40,887 | 40,781 | 41,053 | 41,002 | 41,122 | 40,824 | 40,837 | 40,825 | 40,713 | 40,638 | 44,343 | 41,837 | 41,824 | 41,836 | 18,236 | 17,694 | 17,774 | 17,974 | 18,464 | 18,466 | 18,852 | 19,075 | 19,348 | 18,951 |
Goodwill en immateriële activa
| 15,149 | 14,827 | 14,965 | 8,772 | 8,446 | 9,150 | 9,428 | 8,618 | 8,792 | 7,868 | 7,595 | 7,774 | 7,812 | 7,102 | 6,700 | 6,672 | 6,275 | 6,844 | 6,366 | 6,101 | 6,185 | 6,053 | 5,794 | 5,490 | 5,012 | 4,469 | 4,233 | 4,011 | 4,111 | 4,012 | 4,064 | 4,258 | 41,647 | 41,732 | 41,677 | 41,767 | 41,444 | 41,545 | 41,529 | 42,953 | 43,007 | 43,285 | 43,145 | 43,317 | 43,463 | 42,022 | 42,035 | 45,827 | 43,408 | 43,483 | 43,582 | 18,236 | 17,694 | 17,774 | 17,974 | 18,464 | 18,466 | 18,852 | 19,075 | 19,348 | 18,951 |
Langetermijnbeleggingen
| 286,551 | 22,521 | 22,118 | 277,573 | 277,550 | 86,407 | 295,955 | 315,494 | 110,277 | 106,086 | 105,203 | 318,907 | 321,147 | 321,514 | 323,824 | 112,873 | 118,844 | 124,572 | 122,247 | 125,243 | 123,723 | 105,109 | 101,341 | 104,472 | 106,517 | 109,095 | 113,580 | 112,751 | 112,374 | 119,812 | 115,678 | 116,128 | 43,937 | 43,923 | 43,595 | 45,736 | 45,752 | 50,604 | 50,233 | 51,441 | 36,163 | 39,675 | 38,521 | 38,153 | 39,392 | 40,004 | 37,854 | 38,136 | 36,376 | 34,101 | 33,478 | 61,172 | 32,214 | 31,768 | 32,978 | 33,472 | 25,400 | 24,846 | 26,030 | 27,283 | 27,629 |
Belastingvorderingen
| 3,190 | 0 | 3,615 | 3,621 | 3,636 | 3,121 | 3,198 | 3,253 | 3,137 | 2,857 | 2,826 | 2,741 | 8,209 | 8,785 | 7,140 | 6,970 | 6,751 | 7,127 | 11,243 | 11,583 | 9,988 | 10,687 | 10,629 | 11,248 | 8,280 | 7,269 | 7,241 | 7,094 | 7,286 | 8,995 | 9,029 | 8,954 | 3,695 | 4,298 | 4,403 | 5,093 | 5,112 | 4,917 | 4,906 | 4,119 | 4,159 | 3,560 | 3,561 | 3,387 | 3,074 | 3,527 | 3,957 | 3,999 | 4,428 | 6,962 | 6,765 | 4,967 | 4,687 | 8,977 | 8,758 | 9,129 | 7,764 | 7,606 | 7,695 | 7,893 | 11,215 |
Overige niet-vlottende activa
| 12,406 | 267,305 | 263,155 | 12,353 | 12,347 | 203,558 | 3 | 3 | 207,984 | 214,997 | 213,491 | 4 | 4 | 4 | 3 | 209,876 | 206,783 | 208,942 | 244,941 | 237,672 | 239,188 | 243,768 | 247,420 | 243,050 | 227,244 | 228,101 | 226,389 | 227,045 | 224,535 | 222,464 | 219,523 | 218,636 | 83,934 | 77,601 | 76,179 | 76,967 | 77,293 | 84,230 | 84,360 | 83,478 | 86,254 | 87,036 | 86,095 | 84,803 | 84,213 | 84,306 | 84,831 | 86,655 | 101,468 | 105,377 | 107,454 | 66,792 | 67,764 | 68,621 | 70,956 | 70,744 | 66,625 | 66,157 | 67,335 | 68,529 | 68,424 |
Totaal niet-vlottende activa
| 923,102 | 870,271 | 873,456 | 861,855 | 868,225 | 868,095 | 882,460 | 908,292 | 919,092 | 932,498 | 938,475 | 942,275 | 958,022 | 965,429 | 971,212 | 978,800 | 990,116 | 1,005,713 | 1,013,293 | 1,017,624 | 1,031,883 | 1,026,882 | 1,015,437 | 1,024,386 | 818,291 | 819,129 | 817,198 | 819,176 | 807,183 | 817,623 | 807,331 | 808,260 | 857,274 | 849,362 | 840,762 | 841,573 | 838,250 | 845,093 | 844,195 | 840,125 | 826,385 | 832,786 | 826,296 | 824,759 | 823,695 | 822,887 | 821,558 | 828,524 | 819,063 | 827,049 | 829,263 | 648,336 | 618,303 | 625,038 | 630,758 | 633,528 | 616,933 | 615,550 | 618,410 | 620,886 | 625,790 |
Totaal activa
| 1,164,147 | 1,136,351 | 1,105,065 | 1,098,536 | 1,114,726 | 1,140,910 | 1,121,945 | 1,120,320 | 1,120,953 | 1,167,723 | 1,161,035 | 1,184,667 | 1,192,907 | 1,264,536 | 1,233,119 | 1,240,350 | 1,263,722 | 1,299,272 | 1,284,217 | 1,281,163 | 1,240,308 | 1,284,227 | 1,267,853 | 1,270,785 | 1,029,573 | 1,057,636 | 1,024,953 | 1,021,604 | 1,022,348 | 1,051,131 | 1,034,346 | 1,013,534 | 1,050,109 | 1,059,576 | 1,023,966 | 1,027,263 | 1,019,145 | 1,042,783 | 1,024,882 | 1,035,241 | 1,018,699 | 1,040,180 | 1,000,635 | 999,278 | 998,727 | 1,023,431 | 999,804 | 1,012,651 | 1,009,163 | 1,034,236 | 1,010,202 | 801,077 | 767,543 | 794,024 | 778,350 | 780,293 | 775,029 | 788,742 | 778,185 | 778,207 | 804,534 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 162,810 | 181,115 | 150,666 | 160,875 | 151,230 | 160,541 | 142,612 | 146,484 | 133,835 | 152,522 | 126,099 | 133,521 | 65,290 | 142,519 | 111,725 | 104,981 | 64,017 | 139,085 | 118,118 | 96,089 | 144,020 | 173,873 | 142,961 | 154,680 | 85,162 | 161,871 | 141,832 | 150,133 | 85,319 | 167,717 | 145,906 | 156,881 | 87,964 | 101,800 | 87,776 | 94,657 | 82,446 | 108,024 | 97,992 | 104,136 | 95,020 | 112,519 | 93,126 | 93,516 | 86,501 | 106,382 | 90,792 | 96,465 | 87,995 | 112,974 | 95,356 | 79,672 | 74,616 | 85,740 | 74,028 | 77,895 | 76,310 | 87,178 | 76,210 | 77,614 | 76,955 |
Kortlopende schulden
| 78,624 | 90,061 | 84,263 | 84,239 | 84,552 | 98,156 | 99,026 | 100,642 | 91,941 | 105,051 | 121,394 | 141,720 | 136,706 | 168,958 | 170,122 | 158,399 | 174,950 | 178,214 | 181,310 | 194,984 | 137,893 | 71,311 | 70,132 | 59,143 | 32,378 | 44,720 | 43,880 | 45,730 | 46,923 | 59,790 | 68,485 | 98,707 | 83,908 | 65,472 | 31,303 | 42,385 | 20,968 | 19,960 | 19,827 | 44,144 | 10,750 | 17,512 | 8,186 | 17,441 | 20,579 | 15,730 | 64,137 | 80,671 | 95,565 | 100,322 | 147,052 | 79,051 | 68,938 | 72,448 | 55,128 | 48,966 | 43,181 | 32,543 | 48,595 | 41,633 | 51,324 |
Belastingschulden
| 0 | 0 | 9,978 | 4,907 | 7,183 | 7,856 | 6,930 | 3,639 | 1,527 | 1,067 | 4,120 | 2,007 | 4,485 | 1,656 | 1,481 | 747 | 1,957 | 1,100 | 1,490 | 2,690 | 4,349 | 4,936 | 8,843 | 4,652 | 8,174 | 4,379 | 8,633 | 4,575 | 9,202 | 6,146 | 8,783 | 4,526 | 7,125 | 2,081 | 6,728 | 3,240 | 8,322 | 3,700 | 7,310 | 3,822 | 12,702 | 5,348 | 6,387 | 4,293 | 4,999 | 3,213 | 6,907 | 5,386 | 9,154 | 4,889 | 5,425 | 2,030 | 4,657 | 2,307 | 1,960 | 1,380 | 3,296 | 1,970 | 2,427 | 1,449 | 2,972 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 4,907 | 7,183 | 37,458 | 37,168 | 33,704 | 33,899 | 33,601 | 37,544 | 34,476 | 35,354 | 32,620 | 33,335 | 34,260 | 33,082 | 31,783 | 32,577 | 32,865 | 35,547 | 37,909 | 42,786 | 37,509 | 42,277 | 37,608 | 42,091 | 36,069 | 40,215 | 38,235 | 41,188 | 36,692 | 53,907 | 54,812 | 49,787 | 44,283 | 50,049 | 50,820 | 50,066 | 42,679 | 52,161 | 50,747 | 46,116 | 40,124 | 42,878 | 46,226 | 44,792 | 40,527 | 45,998 | 47,549 | 32,831 | 23,970 | 39,776 | 42,480 | 26,977 | 23,829 | 38,457 | 42,624 | 37,962 | 35,130 | 48,186 |
Overige kortlopende verplichtingen
| 99,907 | 104,017 | 89,678 | 82,030 | 81,113 | 21,056 | 15,498 | 19,788 | 22,852 | 30,434 | 16,436 | 20,826 | 116,556 | 30,302 | 22,733 | 24,069 | 138,801 | 32,727 | 23,689 | 21,182 | 16,805 | 22,431 | 15,871 | 22,249 | 110,362 | 65,719 | 53,567 | 57,221 | 117,299 | 73,365 | 64,236 | 51,656 | 133,571 | 123,036 | 86,120 | 97,886 | 91,110 | 99,410 | 84,075 | 94,019 | 82,669 | 99,652 | 86,597 | 92,873 | 85,289 | 98,835 | 134,110 | 129,140 | 135,581 | 146,880 | 131,706 | 127,839 | 119,465 | 135,840 | 122,562 | 130,850 | 123,403 | 141,167 | 125,543 | 131,159 | 131,858 |
Totaal kortlopende verplichtingen
| 341,341 | 375,193 | 334,585 | 336,958 | 331,261 | 362,525 | 338,402 | 337,961 | 317,953 | 356,276 | 343,137 | 367,026 | 347,413 | 408,675 | 372,731 | 355,969 | 389,926 | 414,692 | 389,761 | 380,675 | 373,889 | 348,369 | 323,379 | 315,742 | 275,028 | 314,297 | 290,003 | 293,728 | 292,351 | 345,253 | 328,598 | 348,462 | 312,568 | 356,365 | 311,501 | 326,734 | 302,944 | 332,734 | 309,336 | 331,479 | 305,463 | 336,525 | 286,528 | 288,371 | 283,124 | 316,612 | 295,946 | 311,662 | 328,295 | 365,065 | 379,539 | 288,592 | 267,676 | 296,335 | 253,678 | 259,091 | 246,190 | 262,858 | 252,775 | 251,855 | 263,109 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 284,953 | 236,079 | 247,895 | 255,186 | 279,846 | 286,150 | 292,858 | 298,062 | 322,007 | 335,595 | 342,886 | 347,074 | 365,401 | 378,327 | 384,065 | 409,205 | 387,864 | 392,397 | 397,109 | 407,108 | 340,879 | 343,409 | 353,665 | 368,427 | 152,300 | 138,109 | 131,910 | 132,511 | 142,571 | 125,423 | 132,382 | 99,196 | 104,720 | 87,920 | 68,861 | 94,630 | 109,905 | 103,990 | 109,820 | 97,760 | 105,546 | 105,387 | 117,639 | 118,146 | 124,492 | 125,074 | 124,566 | 125,235 | 117,519 | 112,272 | 74,887 | 52,190 | 37,087 | 37,635 | 63,160 | 61,208 | 65,476 | 66,524 | 64,543 | 65,591 | 74,612 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 118,306 | 123,228 | 59,953 | 59,803 | 60,052 | 60,743 | 60,535 | 60,472 | 60,285 | 65,710 | 67,710 | 67,701 | 68,430 | 69,552 | 65,469 | 65,430 | 65,621 | 66,171 | 70,288 | 71,501 | 72,168 | 72,665 | 67,193 | 67,011 | 67,961 | 68,744 | 70,126 | 67,707 | 68,657 | 33,322 | 32,696 | 33,729 | 34,144 | 34,499 | 35,297 | 35,948 | 32,987 | 31,553 | 17,395 | 17,105 | 18,162 | 18,425 | 19,902 | 20,788 | 21,810 | 26,602 | 26,872 | 26,971 | 24,900 | 25,084 | 25,289 | 25,506 | 26,326 | 29,474 | 30,210 | 30,773 | 31,288 | 32,060 |
Uitgestelde belastingverplichtingen niet-vlottend
| 59,519 | 0 | 56,992 | 51,837 | 51,439 | 46,694 | 48,322 | 48,755 | 48,366 | 45,364 | 45,325 | 45,372 | 51,697 | 49,873 | 50,180 | 49,746 | 51,301 | 49,238 | 53,110 | 52,317 | 58,829 | 56,614 | 56,444 | 57,176 | 60,455 | 61,366 | 61,341 | 61,201 | 61,161 | 58,639 | 58,451 | 58,093 | 86,396 | 85,472 | 85,180 | 85,975 | 90,319 | 90,993 | 90,681 | 92,715 | 102,765 | 107,993 | 107,636 | 106,796 | 106,169 | 104,128 | 103,134 | 103,281 | 103,198 | 103,336 | 103,345 | 84,539 | 84,565 | 95,278 | 95,564 | 95,758 | 97,209 | 95,729 | 95,726 | 95,777 | 99,823 |
Overige niet-vlottende verplichtingen
| 55,095 | 113,707 | 56,685 | 56,991 | 57,943 | 426 | 427 | 465 | 474 | 492 | 513 | 538 | 567 | 595 | 627 | 689 | 737 | 761 | 808 | 1,008 | 859 | 786 | 748 | 783 | 641 | 11,013 | 11,295 | 11,223 | 6,634 | 10,534 | 10,524 | 11,822 | 166,982 | 46,419 | 41,292 | 125,529 | 40,885 | 42,679 | 132,839 | 135,379 | 42,908 | 44,568 | 43,768 | 44,292 | 44,305 | 44,700 | 44,372 | 42,479 | 42,884 | 44,008 | 43,446 | 9,739 | 10,570 | 12,868 | 13,662 | 14,240 | 9,438 | 10,762 | 11,085 | 11,797 | 11,424 |
Totaal niet-vlottende verplichtingen
| 399,567 | 349,786 | 361,572 | 364,014 | 389,228 | 393,223 | 401,410 | 407,334 | 431,590 | 441,986 | 449,196 | 453,269 | 483,375 | 496,505 | 502,573 | 528,070 | 509,454 | 507,865 | 516,457 | 526,054 | 466,738 | 471,097 | 482,358 | 498,554 | 286,061 | 277,681 | 271,557 | 272,896 | 279,110 | 264,722 | 269,064 | 237,768 | 271,702 | 252,507 | 262,791 | 254,303 | 275,608 | 272,959 | 278,607 | 266,126 | 282,772 | 275,343 | 286,148 | 287,396 | 293,391 | 293,804 | 292,860 | 292,805 | 290,203 | 286,488 | 248,649 | 171,368 | 157,306 | 171,070 | 197,892 | 197,532 | 201,597 | 203,225 | 202,127 | 204,453 | 217,919 |
Totaal passiva
| 740,908 | 724,979 | 696,157 | 700,972 | 720,489 | 755,748 | 739,812 | 745,295 | 749,543 | 798,262 | 792,333 | 820,295 | 830,788 | 905,180 | 875,304 | 884,039 | 899,380 | 922,557 | 906,218 | 906,729 | 840,627 | 819,466 | 805,737 | 814,296 | 561,089 | 591,978 | 561,560 | 566,624 | 571,461 | 609,975 | 597,662 | 586,230 | 584,270 | 608,872 | 574,292 | 581,037 | 578,552 | 605,693 | 587,943 | 597,605 | 588,235 | 611,868 | 572,676 | 575,767 | 576,515 | 610,416 | 588,806 | 604,467 | 618,498 | 651,553 | 628,188 | 459,960 | 424,982 | 467,405 | 451,570 | 456,623 | 447,787 | 466,083 | 454,902 | 456,308 | 481,028 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 357,611 | 351,067 | 0 | 0 | 0 | 343,047 | 340,790 | 338,327 | 336,203 | 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
| 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 31,974 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
Ingehouden winsten
| 199,311 | 193,835 | 191,519 | 173,692 | 167,600 | 157,328 | 150,847 | 144,314 | 142,153 | 141,535 | 140,891 | 136,700 | 134,705 | 132,385 | 130,356 | 129,276 | 136,906 | 146,365 | 148,041 | 144,067 | 169,206 | 168,442 | 166,738 | 159,755 | 168,861 | 164,776 | 163,003 | 155,139 | 151,151 | 143,626 | 140,448 | 132,778 | 183,598 | 172,749 | 173,146 | 168,794 | 163,971 | 156,103 | 156,066 | 158,143 | 147,760 | 137,976 | 138,811 | 135,934 | 134,178 | 125,933 | 125,715 | 123,394 | 107,629 | 101,913 | 101,659 | 99,548 | 100,133 | 85,244 | 85,326 | 82,173 | 84,895 | 80,781 | 81,555 | 79,761 | 81,585 |
Overige gereserveerde algehele resultaten
| 14,218 | 7,947 | 7,988 | 8,424 | 7,383 | 8,941 | 12,438 | 11,944 | 10,655 | 9,771 | 9,800 | 9,654 | 9,578 | 9,064 | 9,639 | 9,304 | 9,579 | 11,819 | 11,498 | 11,932 | 11,642 | 11,902 | 11,564 | 13,407 | 14,745 | 15,639 | 15,581 | 15,488 | 15,774 | 14,359 | 13,676 | 12,995 | -5,532 | -8,704 | -9,781 | -8,459 | -8,523 | -3,117 | -3,005 | -3,406 | -4,840 | 3,782 | 2,860 | 2,074 | 2,795 | 2,771 | 1,424 | 1,609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 164,144 | 163,968 | 163,795 | 171,123 | 174,941 | 174,877 | 174,790 | 174,779 | 174,603 | 174,490 | 174,376 | 174,373 | 174,111 | 173,968 | 173,873 | 173,726 | 173,712 | 174,402 | 174,346 | 174,289 | 174,366 | 197,385 | 197,297 | 197,209 | 197,120 | 196,989 | 196,859 | 196,728 | 196,620 | 196,491 | 196,361 | 198,268 | 198,271 | 198,274 | 198,276 | 219,821 | 198,265 | 228,199 | 225,196 | 228,210 | 233,392 | 206,964 | 203,195 | 205,279 | 203,214 | 203,424 | 234,855 | 235,052 | 233,703 | 202,221 | 202,185 | 202,006 | 232,883 | 202,032 | 202,225 | 202,445 | 203,254 | 202,674 | 202,675 | 203,110 | 203,034 |
Totaal eigen vermogen van aandeelhouders
| 409,647 | 397,724 | 395,276 | 385,213 | 381,898 | 373,120 | 370,049 | 363,011 | 359,385 | 357,770 | 357,041 | 352,701 | 350,368 | 347,391 | 345,842 | 344,280 | 352,171 | 364,560 | 365,859 | 362,262 | 387,188 | 409,703 | 407,573 | 402,345 | 412,700 | 409,378 | 407,417 | 399,329 | 395,519 | 386,450 | 382,459 | 374,041 | 406,336 | 392,319 | 391,641 | 388,615 | 383,713 | 381,185 | 381,262 | 382,947 | 376,107 | 374,940 | 374,866 | 371,213 | 370,187 | 362,128 | 360,570 | 358,446 | 341,332 | 334,134 | 333,844 | 331,554 | 333,017 | 317,276 | 317,551 | 314,618 | 318,149 | 313,455 | 314,230 | 312,871 | 314,619 |
Totaal eigen vermogen
| 423,235 | 411,372 | 408,908 | 397,558 | 394,231 | 385,162 | 382,133 | 375,025 | 371,410 | 369,461 | 368,702 | 364,372 | 362,119 | 359,356 | 357,815 | 356,311 | 364,342 | 376,715 | 377,999 | 374,434 | 399,681 | 464,761 | 462,116 | 456,489 | 468,484 | 465,658 | 463,393 | 454,980 | 450,887 | 441,156 | 436,684 | 427,304 | 465,839 | 450,704 | 449,674 | 446,226 | 440,593 | 437,090 | 436,939 | 437,636 | 430,464 | 428,312 | 427,959 | 423,511 | 422,212 | 413,015 | 410,998 | 408,184 | 390,665 | 382,683 | 382,014 | 341,117 | 342,561 | 326,619 | 326,780 | 323,670 | 327,242 | 322,659 | 323,283 | 321,899 | 323,506 |
Totaal passiva en aandeelhoudersvermogen
| 1,164,147 | 1,136,351 | 1,105,065 | 1,098,530 | 1,114,720 | 1,140,910 | 1,121,945 | 1,120,320 | 1,120,953 | 1,167,723 | 1,161,035 | 1,184,667 | 1,192,907 | 1,264,536 | 1,233,119 | 1,240,350 | 1,263,722 | 1,299,272 | 1,284,217 | 1,281,163 | 1,240,308 | 1,284,227 | 1,267,853 | 1,270,785 | 1,029,573 | 1,057,636 | 1,024,953 | 1,021,604 | 1,022,348 | 1,051,131 | 1,034,346 | 1,013,534 | 1,050,109 | 1,059,576 | 1,023,966 | 1,027,263 | 1,019,145 | 1,042,783 | 1,024,882 | 1,035,241 | 1,018,699 | 1,040,180 | 1,000,635 | 999,278 | 998,727 | 1,023,431 | 999,804 | 1,012,651 | 1,009,163 | 1,034,236 | 1,010,202 | 801,077 | 767,543 | 794,024 | 778,350 | 780,293 | 775,029 | 788,742 | 778,185 | 778,207 | 804,534 |