Isetan Mitsukoshi Holdings Ltd.
TSE:3099.T
2294 (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
| 62,185 | 72,389 | 97,221 | 76,019 | 94,219 | 105,692 | 116,042 | 84,950 | 79,759 | 81,194 | 99,014 | 89,434 | 74,234 | 100,041 | 83,728 | 45,995 | 34,502 | 74,301 | 74,630 | 48,955 | 64,955 | 47,345 | 60,122 | 42,568 | 50,457 | 55,710 | 85,461 | 63,728 | 33,970 | 61,722 | 63,777 | 44,449 | 36,887 | 67,971 | 55,531 | 47,669 | 48,192 | 58,855 | 61,834 | 35,752 | 37,015 | 55,123 | 47,560 | 38,358 | 40,010 | 38,630 | 37,345 | 33,089 | 35,603 | 39,137 | 38,255 | 27,853 | 31,105 | 56,940 | 33,889 | 32,011 | 40,875 | 37,682 | 41,066 | 41,080 | 41,102 | 48,914 |
Kortetermijnbeleggingen
| 1,500 | 1,193 | 769 | 627 | 811 | 859 | 945 | 1,233 | 865 | 768 | 995 | 974 | 1,774 | 1,683 | 867 | 697 | 1,752 | 1,718 | 2,621 | 1,690 | 430 | 405 | 499 | 364 | 324 | 380 | 208 | 468 | 869 | 953 | 860 | 576 | 149 | 5 | -88,658 | 457 | 1,398 | 1,652 | 2,161 | 1,763 | 880 | 728 | 133 | 149 | 141 | 159 | 237 | 216 | 228 | 268 | 561 | 623 | 627 | 1,001 | 698 | 894 | 951 | 567 | 537 | 409 | 566 | 673 |
Liquide middelen en kortetermijnbeleggingen
| 63,685 | 73,582 | 97,990 | 76,646 | 95,030 | 106,551 | 116,987 | 86,183 | 80,624 | 81,962 | 100,009 | 90,408 | 76,008 | 101,724 | 84,595 | 46,692 | 36,254 | 76,019 | 77,251 | 50,645 | 65,385 | 47,750 | 60,621 | 42,932 | 50,781 | 56,090 | 85,669 | 64,196 | 34,839 | 62,675 | 64,637 | 45,025 | 37,036 | 67,976 | 55,531 | 48,126 | 49,590 | 60,507 | 63,995 | 37,515 | 37,895 | 55,851 | 47,693 | 38,507 | 40,151 | 38,789 | 37,582 | 33,305 | 35,831 | 39,405 | 38,816 | 28,476 | 31,732 | 57,941 | 34,587 | 32,905 | 41,826 | 38,249 | 41,603 | 41,489 | 41,668 | 49,587 |
Nettovorderingen
| 151,466 | 150,387 | 167,742 | 136,173 | 137,430 | 133,922 | 151,682 | 118,773 | 122,835 | 120,924 | 138,899 | 102,248 | 113,611 | 116,415 | 133,801 | 107,639 | 116,382 | 119,441 | 152,474 | 144,230 | 135,061 | 137,239 | 150,689 | 122,889 | 131,946 | 150,521 | 147,860 | 121,651 | 126,560 | 148,927 | 144,521 | 113,768 | 121,474 | 142,970 | 141,562 | 112,721 | 120,732 | 142,585 | 136,769 | 110,015 | 116,666 | 155,835 | 128,393 | 100,178 | 109,721 | 126,710 | 119,230 | 92,536 | 103,540 | 121,130 | 120,380 | 93,242 | 100,254 | 97,397 | 118,588 | 90,704 | 97,860 | 107,415 | 118,985 | 94,300 | 127,655 | 130,551 |
Voorraad
| 24,109 | 25,254 | 27,749 | 26,686 | 25,436 | 25,983 | 28,485 | 26,555 | 26,366 | 25,404 | 27,797 | 28,060 | 28,365 | 29,781 | 35,193 | 37,325 | 39,233 | 41,578 | 48,520 | 46,024 | 46,511 | 46,833 | 54,158 | 51,528 | 49,677 | 51,889 | 61,169 | 59,472 | 59,256 | 59,626 | 65,806 | 63,175 | 62,068 | 61,364 | 66,366 | 61,755 | 60,040 | 59,721 | 66,248 | 59,530 | 58,211 | 57,417 | 66,975 | 59,006 | 57,782 | 55,873 | 62,926 | 57,050 | 57,432 | 56,052 | 62,503 | 58,037 | 58,145 | 57,113 | 64,369 | 59,142 | 58,397 | 57,653 | 70,077 | 65,066 | 66,403 | 76,414 |
Overige vlottende activa
| 46,708 | 37,553 | 41,576 | 34,946 | 22,179 | 21,279 | 24,417 | 22,672 | 26,219 | 19,467 | 22,776 | 19,572 | 35,285 | 34,528 | 39,448 | 32,073 | 33,168 | 35,275 | 46,516 | 36,887 | 39,585 | 36,429 | 42,574 | 37,537 | 38,471 | 23,663 | 56,366 | 50,042 | 54,757 | 40,205 | 59,801 | 53,058 | 53,554 | 34,021 | 57,287 | 52,246 | 52,486 | 33,445 | 55,018 | 47,441 | 47,220 | 30,554 | 61,617 | 44,457 | 48,393 | 31,500 | 47,417 | 39,799 | 42,707 | 43,621 | 48,856 | 47,142 | 58,912 | 30,341 | 44,596 | 43,195 | 45,001 | 21,935 | 71,848 | 51,711 | 25,130 | 56,917 |
Totaal vlottende activa
| 285,968 | 286,776 | 335,057 | 274,451 | 280,075 | 287,735 | 321,571 | 254,183 | 256,044 | 247,757 | 289,481 | 240,288 | 253,269 | 282,448 | 293,037 | 223,729 | 225,037 | 272,313 | 324,761 | 277,786 | 286,542 | 268,251 | 308,042 | 254,886 | 270,875 | 282,163 | 351,064 | 295,361 | 275,412 | 311,433 | 334,765 | 275,026 | 274,132 | 306,331 | 320,746 | 274,848 | 282,848 | 296,258 | 322,030 | 254,501 | 259,992 | 299,657 | 304,678 | 242,148 | 256,047 | 252,872 | 267,155 | 222,690 | 239,510 | 260,208 | 270,555 | 226,897 | 249,043 | 242,792 | 262,140 | 225,946 | 243,084 | 225,252 | 302,513 | 252,566 | 260,856 | 313,469 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 706,704 | 704,831 | 702,698 | 703,860 | 700,599 | 703,469 | 704,558 | 705,549 | 708,205 | 708,009 | 703,138 | 705,554 | 708,252 | 710,252 | 731,256 | 733,153 | 733,225 | 734,971 | 745,102 | 748,338 | 741,055 | 739,752 | 755,254 | 734,850 | 737,216 | 744,624 | 739,862 | 740,889 | 741,007 | 728,471 | 725,959 | 725,348 | 729,231 | 731,301 | 732,186 | 731,624 | 728,797 | 731,094 | 729,358 | 727,253 | 729,598 | 733,080 | 726,609 | 726,823 | 727,708 | 728,680 | 732,459 | 731,961 | 731,534 | 733,682 | 737,441 | 740,098 | 743,195 | 746,704 | 757,966 | 760,558 | 751,587 | 743,910 | 798,674 | 798,425 | 784,811 | 792,434 |
Goodwill
| 9,278 | 9,489 | 9,700 | 9,911 | 10,121 | 10,332 | 10,543 | 11,043 | 11,259 | 0 | 0 | 0 | 0 | 0 | 9 | 11 | 13 | 15 | 17 | 19 | 21 | 23 | 6,211 | 6,405 | 6,600 | 6,794 | 6,989 | 7,183 | 13,983 | 14,345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,209 | 0 | 1,430 | 1,541 | 1,651 | 0 | 1,873 | 227 | 0 | 296 |
Immateriële activa
| 40,382 | 40,601 | 40,785 | 40,946 | 41,140 | 40,720 | 40,788 | 40,833 | 40,938 | 40,765 | 40,320 | 40,039 | 39,011 | 38,863 | 38,342 | 38,436 | 39,906 | 40,747 | 41,453 | 41,878 | 42,538 | 43,202 | 49,541 | 50,408 | 51,464 | 52,570 | 53,440 | 54,073 | 49,765 | 63,132 | 60,828 | 60,184 | 59,653 | 58,583 | 60,061 | 58,009 | 57,023 | 55,653 | 53,162 | 52,588 | 52,600 | 52,211 | 51,128 | 50,316 | 50,240 | 50,429 | 48,478 | 48,768 | 48,478 | 48,820 | 45,639 | 46,526 | 46,657 | 48,768 | 47,349 | 47,643 | 48,163 | 48,104 | 75,591 | 75,118 | 74,642 | 74,064 |
Goodwill en immateriële activa
| 49,660 | 50,090 | 50,485 | 50,857 | 51,261 | 51,052 | 51,331 | 51,876 | 52,197 | 40,765 | 40,320 | 40,039 | 39,011 | 38,863 | 38,351 | 38,447 | 39,919 | 40,762 | 41,470 | 41,897 | 42,559 | 43,225 | 55,752 | 56,813 | 58,064 | 59,364 | 60,429 | 61,256 | 63,748 | 77,477 | 60,828 | 60,184 | 59,653 | 58,583 | 60,061 | 58,009 | 57,023 | 55,653 | 53,162 | 52,588 | 52,600 | 52,211 | 51,128 | 50,316 | 50,240 | 50,429 | 48,478 | 48,768 | 48,478 | 48,820 | 45,639 | 46,526 | 47,866 | 48,768 | 48,779 | 49,184 | 49,814 | 48,104 | 77,464 | 75,345 | 74,642 | 74,360 |
Langetermijnbeleggingen
| 139,999 | 132,969 | 130,197 | 130,920 | 179,374 | 120,005 | 122,120 | 121,236 | 175,763 | 168,361 | 167,801 | 169,688 | 114,595 | 108,875 | 104,320 | 105,480 | 103,623 | 107,025 | 112,956 | 113,217 | 119,157 | 122,444 | 125,478 | 128,546 | 131,871 | 126,293 | 122,030 | 117,891 | 120,710 | 115,108 | 106,075 | 100,198 | 108,733 | 114,564 | 203,342 | 120,663 | 122,199 | 116,756 | 107,146 | 100,996 | 103,909 | 104,261 | 102,796 | 100,533 | 97,943 | 93,867 | 82,326 | 79,988 | 87,925 | 84,626 | 79,299 | 87,012 | 88,596 | 87,910 | 89,141 | 88,125 | 91,247 | 94,231 | 89,019 | 93,096 | 94,623 | 103,472 |
Belastingvorderingen
| 40,385 | 4,661 | 813 | 674 | -53,507 | 4,249 | 1,004 | 1,296 | -53,879 | 3,475 | -53,047 | -53,725 | 1,870 | 3,270 | 976 | 813 | 1,880 | 10,110 | 2,766 | 1,838 | 588 | 9,975 | 671 | 541 | 508 | 1,866 | 351 | 615 | 912 | 3,000 | 918 | 638 | 216 | 4,003 | -203,342 | 535 | 1,483 | 2,625 | 2,253 | 1,861 | 985 | 2,413 | 251 | 274 | 218 | 2,417 | 280 | 266 | 286 | 2,335 | 633 | 703 | 714 | 7,021 | 800 | 1,003 | 951 | 5,607 | 537 | 409 | 7,915 | 673 |
Overige niet-vlottende activa
| 11,734 | 45,776 | 52,514 | 53,002 | 53,558 | 50,791 | 52,144 | 52,902 | 53,947 | 201 | 53,129 | 53,814 | 56,572 | 54,590 | 64,251 | 64,766 | 65,921 | 58,615 | 70,564 | 71,147 | 71,992 | 63,773 | 73,867 | 74,284 | 75,961 | 69,895 | 71,892 | 72,315 | 75,413 | 74,284 | 80,295 | 80,631 | 82,008 | 78,256 | 203,416 | 89,060 | 88,759 | 89,169 | 94,364 | 94,693 | 94,899 | 93,032 | 97,344 | 97,303 | 97,081 | 95,408 | 98,014 | 98,264 | 98,575 | 98,276 | 102,398 | 103,049 | 103,741 | 104,580 | 112,901 | 113,059 | 112,355 | 120,902 | 128,804 | 131,442 | 128,786 | 140,172 |
Totaal niet-vlottende activa
| 948,482 | 938,327 | 936,707 | 939,313 | 931,285 | 929,566 | 931,157 | 932,859 | 936,233 | 920,811 | 911,341 | 915,370 | 920,300 | 915,850 | 939,154 | 942,659 | 944,568 | 951,483 | 972,858 | 976,437 | 975,351 | 979,169 | 1,011,022 | 995,034 | 1,003,620 | 1,002,042 | 994,564 | 992,966 | 1,001,790 | 998,340 | 974,075 | 966,999 | 979,841 | 986,707 | 995,663 | 999,891 | 998,261 | 995,297 | 986,283 | 977,391 | 981,991 | 984,997 | 978,128 | 975,249 | 973,190 | 970,801 | 961,557 | 959,247 | 966,798 | 967,739 | 965,410 | 977,388 | 984,112 | 994,983 | 1,009,587 | 1,011,929 | 1,005,954 | 1,012,754 | 1,094,498 | 1,098,717 | 1,090,777 | 1,111,111 |
Totaal activa
| 1,234,450 | 1,225,103 | 1,271,766 | 1,213,769 | 1,211,363 | 1,217,308 | 1,252,733 | 1,187,045 | 1,192,280 | 1,168,574 | 1,200,826 | 1,155,661 | 1,173,572 | 1,198,303 | 1,232,194 | 1,166,391 | 1,169,609 | 1,223,800 | 1,297,622 | 1,254,225 | 1,261,897 | 1,247,427 | 1,319,067 | 1,249,922 | 1,274,497 | 1,284,208 | 1,345,631 | 1,288,329 | 1,277,204 | 1,309,777 | 1,308,843 | 1,242,027 | 1,253,976 | 1,293,043 | 1,316,412 | 1,274,742 | 1,281,114 | 1,291,560 | 1,308,315 | 1,231,894 | 1,241,985 | 1,284,658 | 1,282,810 | 1,217,400 | 1,229,241 | 1,223,677 | 1,228,714 | 1,181,937 | 1,206,308 | 1,227,947 | 1,235,965 | 1,204,285 | 1,233,155 | 1,237,775 | 1,271,727 | 1,237,875 | 1,249,038 | 1,238,006 | 1,397,011 | 1,351,283 | 1,351,633 | 1,424,580 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 113,000 | 116,091 | 144,911 | 99,054 | 96,630 | 104,802 | 132,227 | 85,553 | 84,942 | 87,102 | 121,309 | 67,038 | 70,053 | 83,140 | 112,339 | 72,190 | 68,342 | 79,742 | 130,152 | 107,657 | 102,123 | 106,486 | 140,909 | 94,668 | 104,290 | 113,119 | 145,127 | 99,911 | 102,638 | 115,712 | 145,646 | 97,130 | 105,066 | 119,255 | 154,831 | 106,026 | 112,539 | 123,836 | 153,564 | 104,707 | 105,791 | 134,420 | 151,886 | 101,592 | 107,599 | 115,474 | 143,124 | 96,452 | 101,570 | 111,791 | 145,127 | 97,472 | 102,260 | 96,230 | 146,301 | 102,572 | 102,041 | 94,940 | 133,521 | 90,189 | 99,004 | 143,088 |
Kortlopende schulden
| 57,455 | 49,703 | 55,471 | 59,198 | 76,532 | 76,568 | 86,012 | 79,000 | 83,049 | 63,145 | 70,577 | 93,688 | 80,359 | 81,084 | 76,214 | 71,264 | 70,380 | 71,401 | 69,440 | 42,345 | 67,585 | 26,446 | 66,468 | 62,400 | 73,194 | 40,672 | 84,451 | 86,339 | 98,721 | 97,451 | 99,428 | 100,378 | 75,097 | 81,871 | 63,809 | 66,877 | 74,734 | 62,301 | 79,680 | 90,098 | 95,606 | 79,985 | 80,464 | 88,939 | 105,036 | 101,463 | 99,204 | 101,645 | 77,068 | 46,964 | 60,675 | 65,774 | 89,484 | 99,425 | 15,846 | 42,263 | 94,818 | 125,683 | 164,312 | 199,094 | 195,742 | 204,526 |
Belastingschulden
| 7,010 | 6,927 | 10,810 | 7,591 | 3,825 | 4,969 | 5,542 | 5,288 | 2,711 | 1,637 | 1,452 | 1,518 | 888 | 1,834 | 739 | 1,929 | 1,534 | 2,897 | 6,094 | 4,557 | 3,105 | 4,848 | 4,362 | 3,330 | 3,043 | 5,272 | 4,341 | 4,204 | 3,745 | 6,271 | 6,390 | 4,305 | 2,494 | 6,047 | 8,477 | 7,186 | 5,034 | 4,658 | 8,691 | 6,217 | 4,133 | 6,655 | 10,258 | 6,329 | 5,082 | 3,707 | 4,711 | 3,561 | 2,383 | 3,893 | 4,269 | 2,430 | 1,741 | 2,389 | 7,047 | 4,077 | 2,524 | 5,529 | 3,665 | 2,986 | 3,441 | 2,753 |
Uitgestelde opbrengsten
| 7,010 | 99,132 | 33,165 | 31,600 | 24,284 | 132,404 | 28,589 | 30,806 | 24,282 | 125,918 | 26,302 | 28,154 | 25,165 | 52,984 | 46,397 | 50,610 | 49,329 | 56,013 | 50,997 | 52,211 | 47,562 | 57,805 | 47,902 | 48,566 | 45,213 | 56,683 | 46,827 | 49,017 | 45,187 | 53,152 | 46,535 | 45,717 | 39,679 | 51,253 | 44,577 | 44,576 | 38,893 | 45,840 | 41,060 | 39,768 | 34,580 | 45,123 | 40,378 | 38,226 | 33,769 | 38,235 | 35,974 | 14,690 | 10,233 | 39,984 | 12,903 | 13,250 | 9,833 | 36,230 | 14,501 | 13,945 | 9,370 | 37,439 | 10,203 | 10,998 | 29,515 | 19,267 |
Overige kortlopende verplichtingen
| 220,248 | 128,249 | 190,806 | 187,378 | 192,483 | 89,935 | 191,105 | 180,005 | 190,014 | 83,673 | 185,738 | 175,027 | 193,799 | 160,645 | 167,702 | 158,152 | 160,046 | 174,157 | 179,901 | 169,880 | 171,444 | 181,967 | 176,556 | 170,814 | 170,600 | 191,009 | 182,524 | 172,622 | 166,921 | 177,084 | 170,472 | 159,266 | 166,713 | 167,788 | 171,900 | 165,724 | 163,427 | 171,521 | 172,995 | 159,886 | 162,841 | 176,037 | 166,699 | 158,916 | 164,731 | 171,455 | 163,236 | 180,605 | 186,389 | 204,350 | 185,539 | 195,632 | 198,304 | 186,701 | 264,070 | 255,451 | 253,083 | 180,964 | 277,378 | 237,560 | 176,729 | 201,372 |
Totaal kortlopende verplichtingen
| 397,713 | 393,175 | 424,353 | 377,230 | 389,929 | 403,709 | 437,933 | 375,364 | 382,287 | 359,838 | 403,926 | 363,907 | 369,376 | 377,853 | 402,652 | 352,216 | 348,097 | 381,313 | 430,490 | 372,093 | 388,714 | 372,704 | 431,835 | 376,448 | 393,297 | 401,483 | 458,929 | 407,889 | 413,467 | 443,399 | 462,081 | 402,491 | 386,555 | 420,167 | 435,117 | 383,203 | 389,593 | 403,498 | 447,299 | 394,459 | 398,818 | 435,565 | 439,427 | 387,673 | 411,135 | 426,627 | 441,538 | 393,392 | 375,260 | 403,089 | 404,244 | 372,128 | 399,881 | 418,586 | 440,718 | 414,231 | 459,312 | 439,026 | 585,414 | 537,841 | 500,990 | 568,253 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 73,300 | 73,300 | 85,800 | 85,800 | 88,300 | 88,300 | 88,800 | 95,800 | 102,000 | 112,000 | 114,000 | 114,000 | 127,800 | 127,800 | 127,800 | 112,800 | 113,682 | 104,146 | 107,100 | 114,099 | 110,300 | 110,300 | 113,300 | 101,300 | 106,301 | 99,300 | 94,300 | 99,300 | 79,300 | 89,300 | 70,300 | 76,300 | 95,000 | 94,000 | 94,000 | 94,000 | 95,300 | 98,300 | 84,800 | 79,300 | 86,300 | 91,300 | 97,800 | 96,800 | 89,800 | 79,800 | 79,800 | 94,300 | 126,300 | 126,300 | 126,300 | 126,300 | 126,500 | 114,500 | 115,000 | 115,000 | 71,600 | 71,600 | 37,100 | 7,100 | 37,100 | 18,100 |
Uitgestelde opbrengsten niet-vlottend
| -112,363 | 1,551 | 33,568 | 33,665 | 33,658 | 33,479 | 34,888 | 34,920 | 34,633 | 32,845 | 34,342 | 34,487 | 34,747 | 34,599 | 36,037 | 36,591 | 36,840 | 36,250 | 37,556 | 37,946 | 38,042 | 37,832 | 38,507 | 38,813 | 36,979 | 37,702 | 40,915 | 40,971 | 40,910 | 40,804 | 41,771 | 41,943 | 42,243 | 42,136 | 39,994 | 40,198 | 40,292 | 39,986 | 41,401 | 41,431 | 41,593 | 38,642 | 38,655 | 38,532 | 38,565 | 38,162 | 39,657 | 39,723 | 39,892 | 39,602 | 44,362 | 44,620 | 44,076 | 44,257 | 45,470 | 45,962 | 46,313 | 46,672 | 48,070 | 62,536 | 63,561 | 64,872 |
Uitgestelde belastingverplichtingen niet-vlottend
| 112,363 | 111,560 | 119,533 | 119,803 | 119,185 | 118,027 | 128,453 | 127,862 | 127,736 | 126,921 | 129,302 | 129,833 | 129,891 | 128,522 | 132,404 | 132,360 | 132,740 | 128,011 | 123,403 | 123,244 | 123,358 | 123,970 | 127,940 | 129,354 | 130,174 | 138,464 | 139,454 | 138,710 | 137,170 | 136,129 | 138,777 | 137,540 | 141,896 | 142,507 | 150,229 | 150,712 | 152,020 | 150,823 | 157,531 | 156,371 | 156,331 | 157,699 | 153,184 | 152,996 | 153,144 | 152,698 | 158,684 | 158,186 | 159,203 | 158,769 | 162,108 | 185,600 | 185,857 | 194,444 | 193,819 | 193,757 | 194,290 | 194,106 | 191,503 | 193,577 | 194,393 | 194,987 |
Overige niet-vlottende verplichtingen
| 157,576 | 44,692 | 18,653 | 19,368 | 20,064 | 21,276 | 19,645 | 19,852 | 19,854 | 19,312 | 19,609 | 20,489 | 21,742 | 21,257 | 22,236 | 22,294 | 23,383 | 23,921 | 22,692 | 23,264 | 16,984 | 16,909 | 18,187 | 18,557 | 19,193 | 19,170 | 20,252 | 19,803 | 19,841 | 20,364 | 19,280 | 19,544 | 19,349 | 19,919 | 20,226 | 20,024 | 20,221 | 21,299 | 20,647 | 22,285 | 22,093 | 20,384 | 20,601 | 21,148 | 22,228 | 21,265 | 24,480 | 28,234 | 28,781 | 31,708 | 35,485 | 39,387 | 43,627 | 47,836 | 49,660 | 54,222 | 58,565 | 61,482 | 60,428 | 59,126 | 65,849 | 67,846 |
Totaal niet-vlottende verplichtingen
| 230,876 | 231,103 | 257,554 | 258,636 | 261,207 | 261,082 | 271,786 | 278,434 | 284,223 | 291,078 | 297,253 | 298,809 | 314,180 | 312,178 | 318,477 | 304,045 | 306,645 | 292,328 | 290,751 | 298,553 | 288,684 | 289,011 | 297,934 | 288,024 | 292,647 | 294,636 | 294,921 | 298,784 | 277,221 | 286,597 | 270,128 | 275,327 | 298,488 | 298,562 | 304,449 | 304,934 | 307,833 | 310,408 | 304,379 | 299,387 | 306,317 | 308,025 | 310,240 | 309,476 | 303,737 | 291,925 | 302,621 | 320,443 | 354,176 | 356,379 | 368,255 | 395,907 | 400,060 | 401,037 | 403,949 | 408,941 | 370,768 | 373,860 | 337,101 | 322,339 | 360,903 | 345,805 |
Totaal passiva
| 628,589 | 624,278 | 681,907 | 635,866 | 651,136 | 664,791 | 709,719 | 653,798 | 666,510 | 650,916 | 701,179 | 662,716 | 683,556 | 690,031 | 721,129 | 656,261 | 654,742 | 673,641 | 721,241 | 670,646 | 677,398 | 661,715 | 729,769 | 664,472 | 685,944 | 696,119 | 753,850 | 706,673 | 690,688 | 729,996 | 732,209 | 677,818 | 685,043 | 718,729 | 739,566 | 688,137 | 697,426 | 713,906 | 751,678 | 693,846 | 705,135 | 743,590 | 749,667 | 697,149 | 714,872 | 718,552 | 744,159 | 713,835 | 729,436 | 759,468 | 772,499 | 768,035 | 799,941 | 819,623 | 844,667 | 823,172 | 830,080 | 812,886 | 922,515 | 860,180 | 861,893 | 914,058 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 523,269 | 0 | 0 | 0 | 494,906 | 491,168 | 479,677 | 472,496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,510 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,134 | 7,680 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 51,493 | 51,470 | 51,362 | 51,340 | 51,303 | 51,276 | 51,263 | 51,198 | 51,174 | 51,162 | 51,123 | 51,108 | 51,017 | 50,995 | 50,944 | 50,917 | 50,834 | 50,790 | 50,719 | 50,679 | 50,620 | 50,573 | 50,520 | 50,503 | 50,491 | 50,461 | 50,399 | 50,388 | 50,350 | 50,328 | 50,311 | 50,299 | 50,285 | 50,276 | 50,235 | 50,223 | 50,206 | 50,198 | 50,180 | 50,175 | 50,162 | 50,157 | 50,145 | 50,133 | 50,124 | 50,118 | 50,106 | 50,106 | 50,105 | 50,102 | 50,096 | 50,088 | 50,080 | 50,047 | 50,043 | 50,037 | 50,036 | 50,024 | 50,020 | 50,016 | 50,006 | 50,006 |
Ingehouden winsten
| 216,124 | 210,679 | 186,207 | 174,550 | 166,490 | 162,708 | 149,892 | 140,386 | 138,273 | 134,558 | 123,143 | 115,990 | 115,454 | 138,865 | 145,184 | 144,299 | 150,500 | 183,644 | 202,259 | 204,333 | 202,754 | 202,040 | 200,012 | 194,828 | 195,497 | 193,239 | 198,825 | 192,619 | 197,476 | 195,184 | 199,785 | 190,897 | 187,512 | 184,908 | 182,480 | 171,635 | 169,542 | 165,131 | 153,497 | 141,504 | 140,218 | 142,110 | 140,635 | 128,384 | 127,704 | 125,171 | 117,435 | 101,622 | 105,949 | 103,823 | 100,973 | 65,508 | 61,829 | 47,693 | 57,690 | 45,465 | 44,257 | 49,473 | 102,519 | 117,154 | 118,424 | 129,546 |
Overige gereserveerde algehele resultaten
| 44,800 | 41,399 | 39,869 | 39,818 | 30,777 | 27,570 | 30,714 | 30,734 | 25,673 | 21,742 | 15,333 | 15,764 | 13,694 | 356,096 | 4,276 | 4,544 | 3,177 | 6,086 | 8,140 | 7,602 | 9,940 | 11,524 | 16,454 | 17,959 | 19,621 | 21,211 | 19,474 | 15,954 | 15,930 | 11,879 | 2,277 | -1,510 | 5,771 | 12,633 | 17,318 | 25,930 | 24,977 | 22,718 | 13,092 | 6,448 | 6,088 | 8,954 | 3,484 | 2,803 | -2,134 | -7,680 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 286,759 | 290,871 | 305,763 | 305,746 | -217,793 | 305,451 | 305,553 | 305,491 | -189,447 | -185,720 | -174,266 | -167,098 | 305,116 | -42,575 | 305,051 | 304,716 | 304,632 | 303,681 | 308,009 | 313,571 | 313,514 | 313,469 | 313,417 | 313,404 | 313,542 | 313,512 | 313,474 | 313,466 | 313,429 | 313,413 | 316,396 | 314,878 | 316,374 | 317,126 | 317,086 | 323,922 | 323,915 | 323,913 | 324,902 | 324,904 | 324,852 | 324,850 | 324,840 | 324,835 | 322,697 | 317,153 | 305,727 | 305,367 | 309,122 | 303,906 | 301,990 | 309,488 | 310,025 | 309,844 | 308,692 | 308,866 | 313,838 | 315,306 | 312,130 | 309,769 | 307,673 | 316,094 |
Totaal eigen vermogen van aandeelhouders
| 599,176 | 594,419 | 583,201 | 571,454 | 554,046 | 547,005 | 537,422 | 527,809 | 520,579 | 512,910 | 495,010 | 488,260 | 485,281 | 503,381 | 505,455 | 504,476 | 509,143 | 544,201 | 569,127 | 576,185 | 576,828 | 577,606 | 580,403 | 576,694 | 579,151 | 578,423 | 582,172 | 572,427 | 577,185 | 570,804 | 568,769 | 556,074 | 559,942 | 564,943 | 567,119 | 571,710 | 568,640 | 561,960 | 541,671 | 523,031 | 521,320 | 526,071 | 519,104 | 506,155 | 500,525 | 492,442 | 473,268 | 457,095 | 465,176 | 457,831 | 453,059 | 425,084 | 421,934 | 407,584 | 416,425 | 404,368 | 408,131 | 414,803 | 464,669 | 476,939 | 476,103 | 495,646 |
Totaal eigen vermogen
| 605,861 | 600,824 | 589,859 | 577,903 | 560,227 | 552,517 | 543,014 | 533,247 | 525,770 | 517,658 | 499,647 | 492,945 | 490,016 | 508,272 | 511,065 | 510,130 | 514,867 | 550,159 | 576,381 | 583,579 | 584,499 | 585,712 | 589,298 | 585,450 | 588,553 | 588,089 | 591,781 | 581,656 | 586,516 | 579,781 | 576,634 | 564,209 | 568,933 | 574,314 | 576,846 | 586,605 | 583,688 | 577,654 | 556,637 | 538,048 | 536,850 | 541,068 | 533,143 | 520,251 | 514,369 | 505,125 | 484,555 | 468,102 | 476,872 | 468,479 | 463,466 | 436,250 | 433,214 | 418,152 | 427,060 | 414,703 | 418,958 | 425,120 | 474,496 | 491,103 | 489,740 | 510,522 |
Totaal passiva en aandeelhoudersvermogen
| 1,234,450 | 1,225,102 | 1,271,766 | 1,213,769 | 1,211,363 | 1,217,308 | 1,252,733 | 1,187,045 | 1,192,280 | 1,168,574 | 1,200,826 | 1,155,661 | 1,173,572 | 1,198,303 | 1,232,194 | 1,166,391 | 1,169,609 | 1,223,800 | 1,297,622 | 1,254,225 | 1,261,897 | 1,247,427 | 1,319,067 | 1,249,922 | 1,274,497 | 1,284,208 | 1,345,631 | 1,288,329 | 1,277,204 | 1,309,777 | 1,308,843 | 1,242,027 | 1,253,976 | 1,293,043 | 1,316,412 | 1,274,742 | 1,281,114 | 1,291,560 | 1,308,315 | 1,231,894 | 1,241,985 | 1,284,658 | 1,282,810 | 1,217,400 | 1,229,241 | 1,223,677 | 1,228,714 | 1,181,937 | 1,206,308 | 1,227,947 | 1,235,965 | 1,204,285 | 1,233,155 | 1,237,775 | 1,271,727 | 1,237,875 | 1,249,038 | 1,238,006 | 1,397,011 | 1,351,283 | 1,351,633 | 1,424,580 |