Maruzen CHI Holdings Co.,Ltd.
TSE:3159.T
316 (JPY) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 30,926 | 28,953 | 25,827 | 28,906 | 28,719 | 27,206 | 24,146 | 25,443 | 25,491 | 24,799 | 23,543 | 24,839 | 24,214 | 26,053 | 22,952 | 23,593 | 22,317 | 26,660 | 22,848 | 22,722 | 22,926 | 25,618 | 22,711 | 22,059 | 23,815 | 24,103 | 22,679 | 20,487 | 21,850 | 22,482 | 21,367 | 19,971 | 19,840 | 22,078 | 20,663 | 17,630 | 18,690 | 18,993 | 19,135 | 16,514 | 17,259 | 20,968 | 13,233 | 17,815 | 17,905 | 20,079 | 13,634 | 15,068 | 17,729 | 18,752 | 14,874 | 14,709 | 16,949 | 24,087 | 16,060 | 14,747 | 15,002 | 16,866 |
Kortetermijnbeleggingen
| -318 | 0 | 303 | -1,188 | -7,635 | -1,283 | 448 | -1,304 | 416 | -8,300 | -8,209 | -9,811 | -9,650 | 0 | -8,455 | -10,636 | -10,845 | -10,383 | -9,487 | -9,513 | -11,416 | -11,577 | -11,095 | -11,414 | -11,580 | -11,576 | -11,447 | -9,465 | -9,491 | -9,430 | -9,611 | -9,612 | -9,316 | -8,857 | -8,698 | -8,785 | -8,743 | -8,762 | -8,733 | -8,960 | -8,599 | -8,576 | -8,364 | -9,013 | -9,084 | -9,228 | -9,407 | -9,627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 30,926 | 28,953 | 26,130 | 28,906 | 28,719 | 27,206 | 24,146 | 25,443 | 25,491 | 24,799 | 23,543 | 24,839 | 24,214 | 26,053 | 22,952 | 23,593 | 22,317 | 26,660 | 22,848 | 22,722 | 22,926 | 25,618 | 22,711 | 22,059 | 23,815 | 24,103 | 22,679 | 20,487 | 21,850 | 22,482 | 21,367 | 19,971 | 19,840 | 22,078 | 20,663 | 17,630 | 18,690 | 18,993 | 19,135 | 16,514 | 17,259 | 20,968 | 13,233 | 17,815 | 17,905 | 20,079 | 13,634 | 15,068 | 17,729 | 18,752 | 14,874 | 14,709 | 16,949 | 24,087 | 16,060 | 14,747 | 15,002 | 16,866 |
Nettovorderingen
| 15,095 | 19,779 | 15,736 | 15,254 | 15,658 | 20,795 | 16,739 | 15,507 | 16,641 | 21,427 | 17,544 | 15,951 | 16,407 | 20,805 | 19,093 | 18,038 | 17,059 | 18,053 | 17,796 | 16,905 | 17,881 | 18,668 | 16,454 | 16,283 | 16,114 | 19,182 | 16,963 | 19,455 | 18,689 | 21,111 | 19,557 | 16,844 | 18,075 | 19,018 | 18,678 | 18,176 | 17,271 | 18,720 | 20,195 | 17,714 | 18,113 | 18,292 | 17,886 | 15,874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 37,046 | 39,172 | 37,417 | 38,358 | 37,624 | 40,478 | 37,780 | 39,748 | 38,954 | 41,507 | 38,482 | 39,931 | 39,087 | 42,268 | 41,870 | 42,857 | 41,936 | 46,633 | 42,535 | 43,899 | 42,869 | 45,318 | 43,155 | 44,771 | 43,872 | 47,199 | 45,306 | 47,624 | 44,710 | 47,046 | 45,556 | 46,617 | 45,039 | 47,539 | 45,493 | 47,153 | 45,362 | 47,173 | 43,304 | 43,828 | 42,865 | 45,124 | 41,864 | 43,477 | 41,128 | 44,934 | 42,592 | 44,443 | 42,991 | 46,119 | 43,864 | 45,142 | 43,520 | 46,718 | 15,944 | 16,288 | 14,671 | 17,576 |
Overige vlottende activa
| 6,070 | 13,919 | 25,426 | 4,424 | 5,452 | 10,441 | 13,846 | 4,793 | 5,846 | 9,596 | 11,657 | 4,371 | 6,157 | 9,532 | 15,999 | 4,867 | 6,850 | 11,005 | 17,359 | 6,468 | 5,525 | 10,029 | 17,684 | 4,987 | 6,371 | 10,985 | 13,718 | 4,555 | 5,650 | 10,070 | 12,452 | 5,193 | 6,864 | 11,181 | 14,336 | 5,622 | 7,063 | 11,331 | 12,545 | 4,079 | 5,980 | 10,052 | 12,993 | 4,965 | 22,546 | 26,706 | 28,956 | 22,934 | 26,784 | 30,598 | 28,763 | 24,172 | 26,937 | 28,702 | 22,927 | 1,586 | 1,632 | 1,264 |
Totaal vlottende activa
| 89,137 | 99,058 | 93,098 | 86,942 | 87,453 | 98,920 | 92,511 | 85,491 | 86,932 | 97,329 | 91,226 | 85,092 | 85,865 | 98,658 | 96,759 | 89,355 | 88,162 | 102,351 | 96,965 | 89,994 | 89,201 | 99,633 | 96,021 | 88,100 | 90,172 | 101,469 | 98,666 | 92,121 | 90,899 | 100,709 | 98,932 | 88,625 | 89,818 | 99,816 | 99,170 | 88,581 | 88,386 | 96,217 | 95,179 | 82,135 | 84,217 | 94,436 | 85,976 | 82,131 | 81,579 | 91,719 | 85,182 | 82,445 | 87,504 | 95,469 | 87,501 | 84,023 | 87,406 | 99,507 | 54,931 | 46,860 | 46,857 | 55,363 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 21,161 | 21,093 | 20,973 | 28,274 | 28,292 | 28,488 | 28,555 | 29,243 | 29,368 | 29,405 | 29,542 | 29,815 | 29,981 | 30,175 | 30,387 | 29,230 | 29,447 | 28,945 | 28,650 | 27,790 | 20,565 | 20,781 | 28,376 | 20,933 | 20,372 | 20,436 | 20,676 | 20,416 | 20,350 | 20,399 | 19,552 | 20,739 | 20,755 | 19,120 | 21,075 | 21,163 | 20,624 | 20,695 | 20,429 | 20,746 | 20,955 | 20,909 | 20,860 | 19,683 | 18,743 | 19,109 | 20,150 | 20,169 | 19,526 | 19,885 | 20,036 | 19,995 | 16,152 | 16,229 | 10,856 | 11,208 | 11,158 | 11,242 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 99 | 0 | 0 | 0 | 163 | 0 | 0 | 0 | 242 | 0 | 0 | 0 | 321 | 0 | 0 | 0 | 439 | 0 | 0 | 0 | 449 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79 | 0 | 0 | 0 |
Immateriële activa
| 1,462 | 1,367 | 1,206 | 1,221 | 1,207 | 1,364 | 1,422 | 1,478 | 1,548 | 1,457 | 1,433 | 1,515 | 1,474 | 1,522 | 1,509 | 1,564 | 1,655 | 1,683 | 1,407 | 1,553 | 1,581 | 1,501 | 1,407 | 1,595 | 1,314 | 1,340 | 1,150 | 1,310 | 1,316 | 1,223 | 951 | 1,370 | 1,388 | 1,454 | 1,065 | 1,700 | 1,941 | 2,261 | 2,115 | 2,896 | 3,219 | 3,195 | 3,121 | 3,545 | 3,721 | 3,998 | 4,064 | 4,262 | 4,420 | 4,816 | 4,820 | 5,098 | 5,348 | 5,588 | 5,006 | 5,124 | 4,139 | 3,836 |
Goodwill en immateriële activa
| 1,462 | 1,367 | 1,206 | 1,221 | 1,207 | 1,364 | 1,422 | 1,478 | 1,548 | 1,457 | 1,441 | 1,515 | 1,474 | 1,522 | 1,549 | 1,564 | 1,655 | 1,683 | 1,506 | 1,553 | 1,581 | 1,501 | 1,570 | 1,595 | 1,314 | 1,340 | 1,392 | 1,310 | 1,316 | 1,223 | 1,272 | 1,370 | 1,388 | 1,454 | 1,504 | 1,700 | 1,941 | 2,261 | 2,564 | 2,896 | 3,219 | 3,195 | 3,334 | 3,545 | 3,721 | 3,998 | 4,233 | 4,262 | 4,420 | 4,816 | 4,820 | 5,098 | 5,348 | 5,588 | 5,085 | 5,124 | 4,139 | 3,836 |
Langetermijnbeleggingen
| 4,859 | 5,467 | 5,436 | 4,902 | 11,642 | 5,440 | 5,400 | 5,105 | 4,880 | 11,758 | 11,640 | 13,285 | 13,080 | 3,454 | 11,363 | 13,649 | 13,569 | 13,116 | 12,587 | 13,118 | 15,177 | 14,437 | 13,754 | 14,097 | 14,302 | 14,385 | 14,161 | 12,188 | 12,154 | 11,992 | 12,113 | 11,947 | 13,496 | 12,823 | 12,817 | 12,864 | 12,867 | 12,697 | 12,409 | 12,734 | 12,027 | 12,132 | 11,841 | 12,362 | 12,462 | 12,703 | 12,795 | 12,888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 7,610 | 4 | 3 | -4,902 | -6,241 | -5,440 | -5,400 | -5,105 | -4,880 | -6,841 | -6,728 | -9,789 | -9,622 | -3,454 | -11,363 | -13,649 | -13,569 | -13,116 | -12,587 | -13,118 | -15,177 | -14,437 | -13,754 | -14,097 | -14,302 | -14,385 | -14,161 | -12,188 | -12,154 | -11,992 | -12,113 | -11,947 | -13,496 | -12,823 | -12,817 | -12,864 | -12,867 | -12,697 | -12,409 | -12,734 | -12,027 | -12,132 | -11,841 | -12,362 | -12,462 | -12,703 | -12,795 | -12,888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 543 | 8,078 | 8,180 | 5,848 | 639 | 6,288 | 6,277 | 6,343 | 6,082 | 1,274 | 1,230 | 2,750 | 2,550 | 6,293 | 5,739 | 6,451 | 6,239 | 5,706 | 5,212 | 5,749 | 15,278 | 14,549 | 6,392 | 14,231 | 14,435 | 14,528 | 14,269 | 12,307 | 12,256 | 12,104 | 12,237 | 12,078 | 13,566 | 12,901 | 12,902 | 12,953 | 12,894 | 12,725 | 12,440 | 12,767 | 12,062 | 12,153 | 11,845 | 12,366 | 12,467 | 12,711 | 12,805 | 12,898 | 12,920 | 13,082 | 13,198 | 13,257 | 13,181 | 12,717 | 6,269 | 6,266 | 6,606 | 7,012 |
Totaal niet-vlottende activa
| 35,635 | 36,009 | 35,798 | 35,343 | 35,539 | 36,140 | 36,254 | 37,064 | 36,998 | 37,053 | 37,125 | 37,576 | 37,463 | 37,990 | 37,675 | 37,245 | 37,341 | 36,334 | 35,368 | 35,092 | 37,424 | 36,831 | 36,338 | 36,759 | 36,121 | 36,304 | 36,337 | 34,033 | 33,922 | 33,726 | 33,061 | 34,187 | 35,709 | 33,475 | 35,481 | 35,816 | 35,459 | 35,681 | 35,433 | 36,409 | 36,236 | 36,257 | 36,039 | 35,594 | 34,931 | 35,818 | 37,188 | 37,329 | 36,866 | 37,783 | 38,054 | 38,350 | 34,681 | 34,534 | 22,210 | 22,598 | 21,903 | 22,090 |
Totaal activa
| 124,772 | 135,067 | 128,896 | 122,286 | 122,994 | 135,061 | 128,770 | 122,558 | 123,934 | 134,385 | 128,357 | 122,669 | 123,331 | 136,652 | 134,440 | 126,603 | 125,506 | 138,687 | 132,338 | 125,089 | 126,625 | 136,464 | 132,366 | 124,859 | 126,293 | 137,773 | 135,003 | 126,154 | 124,821 | 134,435 | 131,993 | 122,812 | 125,527 | 133,291 | 134,651 | 124,397 | 123,845 | 131,898 | 130,612 | 118,544 | 120,453 | 130,693 | 122,015 | 117,725 | 116,510 | 127,537 | 122,370 | 119,774 | 124,370 | 133,252 | 125,555 | 122,373 | 122,087 | 134,041 | 77,141 | 69,458 | 68,760 | 77,453 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 16,012 | 25,143 | 17,109 | 18,520 | 16,336 | 26,171 | 17,423 | 19,563 | 17,102 | 27,485 | 18,634 | 19,359 | 16,753 | 28,201 | 20,181 | 22,702 | 18,484 | 26,718 | 19,990 | 22,779 | 19,914 | 28,524 | 19,545 | 22,344 | 19,416 | 30,277 | 20,616 | 23,947 | 19,515 | 29,316 | 20,406 | 22,964 | 20,997 | 31,352 | 22,252 | 23,487 | 21,762 | 31,093 | 22,199 | 22,806 | 20,790 | 29,476 | 17,326 | 22,525 | 18,464 | 27,463 | 20,738 | 24,150 | 22,033 | 31,900 | 22,300 | 24,992 | 21,378 | 30,766 | 14,890 | 15,339 | 13,228 | 23,156 |
Kortlopende schulden
| 16,930 | 19,907 | 24,316 | 16,646 | 16,389 | 16,661 | 23,356 | 16,464 | 17,802 | 18,438 | 24,413 | 18,592 | 20,357 | 22,315 | 29,874 | 22,678 | 25,365 | 30,737 | 29,720 | 21,255 | 24,342 | 23,479 | 31,636 | 21,827 | 24,752 | 23,056 | 34,266 | 22,346 | 23,904 | 22,605 | 31,595 | 21,610 | 26,931 | 25,766 | 39,513 | 21,581 | 22,311 | 20,686 | 38,630 | 21,201 | 19,268 | 18,622 | 32,623 | 23,033 | 29,763 | 27,810 | 32,979 | 27,627 | 30,996 | 28,777 | 32,559 | 26,224 | 24,155 | 24,733 | 20,944 | 16,310 | 16,062 | 13,375 |
Belastingschulden
| 877 | 877 | 876 | 416 | 873 | 858 | 488 | 194 | 532 | 616 | 1,082 | 623 | 879 | 999 | 602 | 487 | 502 | 319 | 712 | 444 | 587 | 549 | 667 | 524 | 638 | 581 | 573 | 409 | 539 | 443 | 525 | 325 | 509 | 431 | 734 | 501 | 597 | 450 | 548 | 411 | 513 | 376 | 617 | 439 | 471 | 310 | 397 | 316 | 354 | 239 | 532 | 407 | 507 | 225 | 413 | 288 | 293 | 160 |
Uitgestelde opbrengsten
| 0 | 4,960 | 876 | 5,679 | 7,192 | 6,274 | 5,823 | 5,222 | 6,493 | 6,342 | 5,833 | 4,976 | 6,389 | 7,168 | 6,143 | 5,336 | 6,427 | 6,430 | 6,323 | 5,035 | 6,053 | 6,414 | 6,401 | 5,284 | 6,587 | 6,915 | 6,538 | 5,454 | 6,916 | 6,571 | 6,439 | 5,337 | 6,832 | 7,520 | 6,826 | 5,314 | 6,981 | 7,560 | 6,035 | 4,899 | 6,644 | 6,997 | 5,890 | 3,902 | 5,206 | 5,469 | 5,288 | 4,752 | 6,813 | 7,162 | 6,539 | 5,418 | 8,061 | 8,883 | 6,360 | 1,270 | 1,069 | 1,068 |
Overige kortlopende verplichtingen
| 16,092 | 10,138 | 9,033 | 9,162 | 9,493 | 10,617 | 10,960 | 11,447 | 12,981 | 13,167 | 9,289 | 10,717 | 13,348 | 12,159 | 13,230 | 12,297 | 11,334 | 11,304 | 10,829 | 10,448 | 9,047 | 10,301 | 8,641 | 9,245 | 8,053 | 9,715 | 9,815 | 10,812 | 10,719 | 10,582 | 8,500 | 8,545 | 8,075 | 7,900 | 7,776 | 7,464 | 6,814 | 6,879 | 6,709 | 6,559 | 7,540 | 7,444 | 6,775 | 6,059 | 10,317 | 11,474 | 10,261 | 10,012 | 12,485 | 13,344 | 11,589 | 10,808 | 14,533 | 16,278 | 8,983 | 5,636 | 5,723 | 6,184 |
Totaal kortlopende verplichtingen
| 49,911 | 61,025 | 56,562 | 50,423 | 50,283 | 60,581 | 58,050 | 52,890 | 54,910 | 66,048 | 59,251 | 54,267 | 57,726 | 70,842 | 70,030 | 63,500 | 62,112 | 75,508 | 67,574 | 59,961 | 59,943 | 69,267 | 66,890 | 59,224 | 59,446 | 70,544 | 71,808 | 62,968 | 61,593 | 69,517 | 67,465 | 57,703 | 63,344 | 72,969 | 77,101 | 63,661 | 65,446 | 74,228 | 74,121 | 60,775 | 61,399 | 69,912 | 63,231 | 59,860 | 59,015 | 67,057 | 64,375 | 62,105 | 65,868 | 74,260 | 66,980 | 62,431 | 60,573 | 72,002 | 45,230 | 37,573 | 35,306 | 42,875 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 17,050 | 15,327 | 15,260 | 16,038 | 16,404 | 17,393 | 14,591 | 14,720 | 14,454 | 13,048 | 15,274 | 14,986 | 11,822 | 12,121 | 12,451 | 12,194 | 13,820 | 13,324 | 14,052 | 14,562 | 15,806 | 16,317 | 16,935 | 17,111 | 18,058 | 17,388 | 15,637 | 16,820 | 16,477 | 17,127 | 18,406 | 18,796 | 15,714 | 13,784 | 13,621 | 14,161 | 10,986 | 9,876 | 11,195 | 11,808 | 11,354 | 10,635 | 10,591 | 9,690 | 9,285 | 8,455 | 9,559 | 7,918 | 6,912 | 7,201 | 9,132 | 9,551 | 9,961 | 10,146 | 1,501 | 863 | 921 | 1,014 |
Uitgestelde opbrengsten niet-vlottend
| 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 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 |
Overige niet-vlottende verplichtingen
| 8,828 | 9,061 | 9,303 | 9,426 | 9,690 | 10,025 | 10,428 | 10,301 | 10,304 | 10,563 | 10,303 | 10,423 | 10,576 | 10,251 | 10,394 | 10,148 | 10,128 | 10,151 | 10,938 | 10,799 | 11,142 | 11,374 | 11,001 | 11,540 | 11,799 | 12,222 | 12,271 | 9,765 | 9,962 | 10,458 | 10,666 | 10,405 | 9,771 | 9,708 | 8,781 | 11,542 | 12,197 | 12,341 | 11,596 | 12,190 | 14,061 | 15,888 | 15,741 | 16,060 | 15,902 | 19,030 | 17,052 | 18,571 | 19,703 | 19,301 | 18,618 | 18,900 | 17,936 | 17,575 | 4,722 | 5,409 | 5,333 | 5,365 |
Totaal niet-vlottende verplichtingen
| 25,878 | 24,388 | 24,563 | 25,464 | 26,094 | 27,418 | 25,019 | 25,021 | 24,758 | 23,611 | 25,577 | 25,409 | 22,398 | 22,372 | 22,845 | 22,342 | 23,948 | 23,475 | 24,990 | 25,361 | 26,948 | 27,691 | 27,936 | 28,651 | 29,857 | 29,610 | 27,908 | 26,585 | 26,439 | 27,585 | 29,072 | 29,201 | 25,485 | 23,492 | 22,402 | 25,703 | 23,183 | 22,217 | 22,791 | 23,998 | 25,415 | 26,523 | 26,332 | 25,750 | 25,187 | 27,485 | 26,611 | 26,489 | 26,615 | 26,502 | 27,750 | 28,451 | 27,897 | 27,721 | 6,223 | 6,272 | 6,254 | 6,379 |
Totaal passiva
| 75,789 | 85,413 | 81,125 | 75,887 | 76,377 | 87,999 | 83,069 | 77,911 | 79,668 | 89,659 | 84,828 | 79,676 | 80,124 | 93,214 | 92,875 | 85,842 | 86,060 | 98,983 | 92,564 | 85,322 | 86,891 | 96,958 | 94,826 | 87,875 | 89,303 | 100,154 | 99,716 | 89,553 | 88,032 | 97,102 | 96,537 | 86,904 | 88,829 | 96,461 | 99,503 | 89,364 | 88,629 | 96,445 | 96,912 | 84,773 | 86,814 | 96,435 | 89,563 | 85,610 | 84,202 | 94,542 | 90,986 | 88,594 | 92,483 | 100,762 | 94,730 | 90,882 | 88,470 | 99,723 | 51,453 | 43,845 | 41,560 | 49,254 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 45,599 | 0 | 0 | 0 | 267 | 44,214 | 42,941 | 42,508 | 42,400 | 371 | 603 | 748 | 870 | 799 | 423 | 0 | 0 | 0 | 718 | 0 | 0 | 0 | 0 | 539 | 574 | 627 | 567 | 639 | 365 | 512 | 335 | 301 | 251 | 494 | 708 | 621 | 969 | 914 | 1,112 | 1,255 | 1,204 | 1,145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Ingehouden winsten
| 30,132 | 30,383 | 29,084 | 28,148 | 28,114 | 28,335 | 27,075 | 26,339 | 26,226 | 26,729 | 25,456 | 25,022 | 24,926 | 25,175 | 23,469 | 22,789 | 21,633 | 21,860 | 21,563 | 21,009 | 20,919 | 21,421 | 19,671 | 19,077 | 18,998 | 19,553 | 17,247 | 18,642 | 18,890 | 19,526 | 17,568 | 18,113 | 18,651 | 18,954 | 17,107 | 17,001 | 17,094 | 17,623 | 16,101 | 16,119 | 16,353 | 16,949 | 15,353 | 15,185 | 15,353 | 16,017 | 14,449 | 14,386 | 15,004 | 15,471 | 14,052 | 14,451 | 16,820 | 16,709 | 14,419 | 14,444 | 15,660 | 16,519 |
Overige gereserveerde algehele resultaten
| 0 | 1,022 | 454 | 9 | 231 | 441 | 336 | 6 | -267 | -323 | -254 | -335 | -394 | -371 | -603 | -748 | -870 | -799 | -423 | 107 | 190 | -507 | -718 | -659 | -552 | -452 | -458 | -539 | -574 | -627 | -567 | -639 | -365 | -512 | -335 | -301 | -251 | -494 | -708 | -621 | -969 | -914 | -1,112 | -1,255 | -1,204 | -1,145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 15,110 | 14,485 | 14,486 | 14,485 | 14,485 | 14,485 | 14,485 | 14,485 | 14,485 | 14,485 | 14,485 | 14,486 | 14,475 | 14,475 | 14,446 | 14,447 | 13,576 | 14,448 | 14,448 | 14,448 | 14,197 | 14,197 | 14,197 | 14,197 | 14,197 | 14,197 | 14,197 | 14,198 | 14,197 | 14,197 | 14,216 | 14,216 | 14,216 | 13,193 | 14,216 | 13,613 | 14,216 | 13,230 | 14,216 | 12,974 | 14,216 | 14,218 | 14,216 | 14,218 | 14,217 | 14,217 | 13,026 | 12,892 | 12,954 | 13,126 | 12,987 | 13,268 | 13,038 | 13,848 | 7,549 | 7,428 | 7,805 | 7,986 |
Totaal eigen vermogen van aandeelhouders
| 48,242 | 48,890 | 47,024 | 45,642 | 45,830 | 46,261 | 44,897 | 43,830 | 43,444 | 43,891 | 42,687 | 42,173 | 42,006 | 42,278 | 40,312 | 39,487 | 38,209 | 38,509 | 38,588 | 38,564 | 38,306 | 38,111 | 36,150 | 35,614 | 35,642 | 36,298 | 33,987 | 35,301 | 35,513 | 36,096 | 34,217 | 34,690 | 35,501 | 35,659 | 33,988 | 33,915 | 34,059 | 34,347 | 32,609 | 32,714 | 32,600 | 33,253 | 31,457 | 31,148 | 31,366 | 32,089 | 30,475 | 30,278 | 30,958 | 31,597 | 30,039 | 30,719 | 32,858 | 33,557 | 24,968 | 24,872 | 26,465 | 27,505 |
Totaal eigen vermogen
| 48,982 | 49,651 | 47,766 | 46,399 | 46,617 | 47,062 | 45,701 | 44,647 | 44,266 | 44,726 | 43,529 | 42,993 | 43,207 | 43,438 | 41,565 | 40,761 | 39,446 | 39,704 | 39,774 | 39,767 | 39,734 | 39,506 | 37,540 | 36,984 | 36,990 | 37,619 | 35,288 | 36,601 | 36,789 | 37,333 | 35,456 | 35,908 | 36,698 | 36,830 | 35,148 | 35,033 | 35,216 | 35,453 | 33,700 | 33,771 | 33,639 | 34,258 | 32,452 | 32,115 | 32,308 | 32,995 | 31,384 | 31,180 | 31,887 | 32,490 | 30,825 | 31,491 | 33,617 | 34,318 | 25,688 | 25,613 | 27,200 | 28,199 |
Totaal passiva en aandeelhoudersvermogen
| 124,772 | 135,064 | 128,891 | 122,286 | 122,994 | 135,061 | 128,770 | 122,558 | 123,934 | 134,385 | 128,357 | 122,669 | 123,331 | 136,652 | 134,440 | 126,603 | 125,506 | 138,687 | 132,338 | 125,089 | 126,625 | 136,464 | 132,366 | 124,859 | 126,293 | 137,773 | 135,004 | 126,154 | 124,821 | 134,435 | 131,993 | 122,812 | 125,527 | 133,291 | 134,651 | 124,397 | 123,845 | 131,898 | 130,612 | 118,544 | 120,453 | 130,693 | 122,015 | 117,725 | 116,510 | 127,537 | 122,370 | 119,774 | 124,370 | 133,252 | 125,555 | 122,373 | 122,087 | 134,041 | 77,141 | 69,458 | 68,760 | 77,453 |