Wacoal Holdings Corp.
TSE:3591.T
4562 (JPY) • At close November 13, 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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1998 Q4 | 1997 Q4 | 1996 Q4 | 1995 Q4 | 1994 Q4 | 1993 Q4 | 1992 Q4 | 1991 Q4 | 1990 Q4 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 28,755 | 33,022 | 30,177 | 30,333 | 23,757 | 26,781 | 30,669 | 30,000 | 35,739 | 37,982 | 42,569 | 46,797 | 39,304 | 63,557 | 62,425 | 58,686 | 48,726 | 27,905 | 27,885 | 25,539 | 29,144 | 30,133 | 28,767 | 29,436 | 33,779 | 29,487 | 31,663 | 31,339 | 31,669 | 33,995 | 40,906 | 34,887 | 35,874 | 34,059 | 38,940 | 36,462 | 34,894 | 38,410 | 37,300 | 33,730 | 32,221 | 30,658 | 33,120 | 28,930 | 23,813 | 24,860 | 23,646 | 21,254 | 20,733 | 30,718 | 31,055 | 27,529 | 25,765 | 27,679 | 28,030 | 23,798 | 22,026 | 24,317 | 15,742 | 13,681 | 21,195 | 22,939 | 15,831 | 14,020 | 22,196.262 | 28,003.889 | 15,647.703 | 12,630.177 | 13,670.792 | 19,859.793 | 12,142.134 | 8,498.182 | 13,055.428 | 11,657.015 | 27,873.906 | 8,056.281 | 10,426.488 | 24,197.953 | 8,413.708 | 7,153.076 | 10,331.702 | 27,418.684 | 38,605.9 | 36,909.009 | 35,269.701 | 27,223.618 | 35,436.94 | 41,382.921 | 49,900.533 | 5,787.781 | 4,831.169 | 40,327.772 | 41,383.475 | 38,240.556 | 30,564.504 | 28,769.955 | 36,619.231 | 48,947.399 | 47,347.978 |
Kortetermijnbeleggingen
| 3,055 | 525 | 2,335 | 2,199 | 2,881 | 1,804 | 1,780 | 1,894 | 2,060 | 1,387 | 2,425 | 1,913 | 1,612 | 1,696 | 1,856 | 1,342 | 1,277 | 1,453 | 1,403 | 1,228 | 3,217 | 4,450 | 6,263 | 6,908 | 6,082 | 5,863 | 5,307 | 6,124 | 5,693 | 4,179 | 4,399 | 4,807 | 4,140 | 4,011 | 4,202 | 4,392 | 5,065 | 5,074 | 6,414 | 6,315 | 5,132 | 5,691 | 4,894 | 4,693 | 5,545 | 6,515 | 6,285 | 4,674 | 4,942 | 5,179 | 6,431 | 4,949 | 4,613 | 4,819 | 5,506 | 6,050 | 6,474 | 6,529 | 9,926 | 17,830 | 7,794 | 10,483 | 20,745 | 22,593 | 11,363.636 | 12,596.47 | 21,459.708 | 14,926.573 | 17,242.441 | 14,423.917 | 23,927.147 | 29,271.517 | 29,661.017 | 41,034.605 | 34,251.833 | 53,443.777 | 52,243.358 | 43,401.213 | 61,563.72 | 57,774.843 | 60,358.892 | 44,307.759 | 42,144.774 | 39,250.668 | 41,230.539 | 48,210.464 | 40,266.616 | 34,655.595 | 24,183.621 | 69,608.193 | 66,265.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 28,755 | 33,547 | 32,512 | 32,532 | 26,638 | 28,585 | 32,449 | 31,894 | 37,799 | 39,369 | 44,994 | 48,710 | 40,916 | 65,253 | 64,281 | 60,028 | 50,003 | 29,358 | 29,288 | 26,767 | 32,361 | 34,583 | 35,030 | 36,344 | 39,861 | 35,350 | 36,970 | 37,463 | 37,362 | 38,174 | 45,305 | 39,694 | 40,014 | 38,070 | 43,142 | 40,854 | 39,959 | 43,484 | 43,714 | 40,045 | 37,353 | 36,349 | 38,014 | 33,623 | 29,358 | 31,375 | 29,931 | 25,928 | 25,675 | 35,897 | 37,486 | 32,478 | 30,378 | 32,498 | 33,536 | 29,848 | 28,500 | 30,846 | 25,668 | 31,511 | 28,989 | 33,422 | 36,576 | 36,613 | 33,559.898 | 40,600.36 | 37,107.411 | 27,556.75 | 30,913.233 | 34,283.71 | 36,069.281 | 37,769.699 | 42,716.445 | 52,691.62 | 62,125.739 | 61,500.057 | 62,669.845 | 67,599.166 | 69,977.428 | 64,927.919 | 70,690.594 | 71,726.442 | 80,750.673 | 76,159.677 | 76,500.24 | 75,434.082 | 75,703.556 | 76,038.516 | 74,084.154 | 75,395.974 | 71,096.705 | 40,327.772 | 41,383.475 | 38,240.556 | 30,564.504 | 28,769.955 | 36,619.231 | 48,947.399 | 47,347.978 |
Nettovorderingen
| 20,503 | 22,141 | 19,481 | 19,521 | 20,269 | 20,389 | 20,143 | 21,178 | 21,977 | 19,132 | 18,288 | 18,134 | 19,079 | 17,225 | 18,862 | 20,283 | 16,195 | 19,573 | 20,245 | 27,156 | 23,639 | 24,760 | 21,237 | 26,805 | 24,759 | 23,414 | 20,067 | 24,194 | 21,170 | 23,086 | 20,370 | 24,025 | 21,765 | 24,707 | 21,001 | 25,508 | 22,060 | 24,135 | 20,640 | 23,157 | 20,333 | 23,948 | 20,268 | 23,101 | 22,688 | 21,571 | 20,220 | 23,732 | 26,534 | 0 | 0 | 0 | 24,700 | 24,456 | 24,112 | 26,451 | 23,833 | 24,208 | 23,959 | 27,009 | 20,899 | 23,079 | 24,232 | 27,820 | 0 | 24,921.229 | 0 | 28,819.767 | 0 | 25,489.248 | 0 | 29,507.578 | 0 | 28,367.585 | 0 | 28,140.248 | 0 | 24,155.81 | 0 | 27,181.688 | 0 | 23,352.795 | 24,021.449 | 27,096.342 | 19,007.186 | 22,776.382 | 25,422.054 | 26,598.19 | 22,125.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 50,628 | 49,989 | 54,133 | 56,347 | 55,920 | 53,720 | 51,866 | 52,686 | 48,311 | 45,268 | 44,573 | 44,176 | 44,602 | 43,250 | 42,178 | 43,551 | 45,177 | 43,427 | 44,207 | 42,259 | 44,109 | 42,508 | 43,395 | 42,432 | 43,458 | 42,676 | 44,502 | 44,064 | 45,923 | 43,822 | 43,417 | 42,097 | 45,048 | 44,445 | 45,572 | 44,523 | 46,818 | 42,893 | 44,114 | 41,806 | 41,346 | 40,211 | 41,114 | 39,711 | 39,788 | 37,807 | 35,792 | 35,742 | 35,909 | 32,847 | 31,221 | 31,842 | 31,068 | 30,956 | 30,679 | 31,834 | 31,614 | 32,103 | 32,374 | 34,595 | 32,579 | 31,153 | 31,117 | 31,754 | 31,011.045 | 29,978.164 | 29,171.79 | 30,542.064 | 30,543.752 | 30,265.919 | 28,926.849 | 29,035.456 | 29,088.41 | 27,186.323 | 26,692.808 | 26,778.623 | 27,397.26 | 26,788.162 | 26,882.824 | 25,971.168 | 26,209.897 | 26,063.388 | 25,415.551 | 25,869.759 | 24,637.485 | 24,326.078 | 24,938.396 | 25,717.187 | 25,520.961 | 26,080.743 | 27,549.64 | 26,204.387 | 24,311.72 | 22,204.751 | 24,110.972 | 24,233.375 | 22,960.098 | 20,219.551 | 19,184.501 |
Overige vlottende activa
| 11,915 | 6,460 | 7,755 | 6,304 | 6,899 | 4,730 | 5,342 | 6,841 | 5,624 | 4,659 | 4,432 | 4,275 | 9,321 | 8,394 | 8,175 | 6,609 | 8,010 | 5,832 | 6,177 | 6,247 | 8,226 | 6,165 | 7,167 | 6,622 | 8,010 | 4,372 | 5,046 | 4,276 | 7,805 | 8,732 | 7,840 | 7,841 | 10,010 | 9,629 | 9,381 | 9,025 | 10,921 | 9,752 | 9,182 | 8,853 | 9,580 | 8,980 | 8,792 | 8,873 | 9,655 | 12,465 | 8,205 | 8,093 | 4,520 | 3,052 | 3,310 | 3,221 | 3,541 | 2,586 | 3,579 | 3,169 | 4,162 | 2,776 | 10,928 | 2,281 | 3,539 | 2,965 | 2,663 | 2,397 | 3,186.066 | 3,190.747 | 7,712.082 | 9,644.862 | 7,635.938 | 3,025.272 | 8,094.756 | 2,242.576 | 8,589.098 | 2,694.209 | 8,976.343 | 1,928.969 | 6,987.965 | 1,793.684 | 10,260.62 | 4,621.987 | 7,830.343 | 1,772.31 | 2,573.727 | 1,561.106 | 6,837.844 | 1,847.461 | 1,527.399 | 1,741.954 | 6,033.292 | 5,275.694 | 5,922.507 | 24,731.396 | 24,600.891 | 20,865.554 | 22,838.733 | 20,937.177 | 24,740.569 | 13,799.526 | 12,171.151 |
Totaal vlottende activa
| 111,801 | 112,137 | 111,546 | 112,505 | 106,845 | 105,620 | 108,020 | 110,705 | 111,651 | 108,428 | 112,287 | 115,295 | 113,918 | 134,122 | 133,496 | 130,471 | 119,385 | 98,190 | 99,917 | 102,429 | 108,335 | 108,016 | 106,829 | 112,203 | 116,088 | 105,812 | 106,585 | 109,997 | 112,260 | 113,814 | 116,932 | 113,657 | 116,837 | 116,851 | 119,096 | 119,910 | 119,758 | 120,264 | 117,650 | 113,861 | 108,612 | 109,488 | 108,188 | 105,308 | 101,489 | 103,218 | 94,148 | 93,495 | 92,638 | 97,295 | 95,383 | 94,471 | 89,687 | 90,496 | 91,906 | 91,302 | 88,109 | 89,933 | 92,929 | 95,396 | 86,006 | 90,619 | 94,588 | 98,584 | 91,333.901 | 98,707.25 | 94,109.759 | 96,563.443 | 89,414.371 | 93,120.704 | 94,399.14 | 98,555.309 | 99,519.01 | 110,942.681 | 118,936.538 | 118,347.896 | 116,244.244 | 120,314.411 | 125,589.989 | 122,702.762 | 123,436.653 | 122,914.935 | 132,761.399 | 130,686.884 | 126,982.756 | 124,384.003 | 127,591.405 | 130,095.848 | 127,763.561 | 129,927.354 | 130,015.67 | 117,628.856 | 116,814.068 | 104,604.25 | 100,886.462 | 98,162.398 | 107,904.49 | 106,586.525 | 101,740.756 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 54,886 | 56,949 | 56,266 | 58,496 | 59,149 | 58,962 | 58,329 | 61,286 | 62,995 | 65,317 | 62,852 | 63,519 | 62,141 | 62,487 | 62,580 | 63,213 | 64,797 | 65,623 | 66,177 | 66,313 | 66,696 | 53,270 | 53,474 | 53,725 | 54,005 | 54,333 | 54,649 | 54,943 | 55,147 | 55,288 | 54,879 | 54,756 | 54,095 | 53,938 | 51,652 | 50,338 | 49,721 | 49,188 | 49,453 | 48,886 | 48,783 | 48,978 | 49,217 | 49,458 | 49,710 | 49,660 | 49,269 | 49,340 | 49,412 | 49,078 | 49,080 | 48,934 | 49,744 | 49,745 | 50,408 | 50,982 | 51,682 | 51,820 | 50,950 | 51,474 | 49,634 | 49,039 | 49,942 | 50,435 | 50,552.252 | 51,476.12 | 51,413.883 | 52,128.185 | 52,219.963 | 52,898.849 | 52,853.995 | 52,759.549 | 53,023.362 | 53,602.284 | 54,684.824 | 52,536.027 | 51,799.677 | 51,832.29 | 51,303.1 | 50,071.531 | 49,809.68 | 49,833.197 | 52,546.919 | 53,189.116 | 53,389.941 | 54,126.585 | 57,381.542 | 58,910.161 | 60,003.904 | 56,651.184 | 52,836.75 | 50,502.55 | 50,958.223 | 51,433.807 | 51,946.319 | 50,947.513 | 51,580.499 | 50,711.142 | 46,687.528 |
Goodwill
| 12,561 | 11,805 | 11,154 | 11,268 | 17,846 | 16,256 | 15,874 | 25,379 | 24,762 | 22,945 | 21,813 | 21,186 | 21,212 | 21,169 | 22,330 | 22,273 | 22,189 | 22,371 | 23,516 | 24,379 | 11,278 | 11,954 | 15,918 | 16,562 | 16,247 | 16,594 | 17,051 | 16,993 | 16,538 | 16,071 | 16,287 | 15,317 | 15,951 | 17,911 | 18,807 | 19,057 | 19,937 | 18,750 | 19,476 | 23,568 | 23,154 | 22,723 | 21,652 | 21,021 | 20,443 | 20,148 | 20,248 | 20,017 | 20,766 | 10,367 | 10,367 | 10,367 | 10,367 | 10,367 | 11,203 | 11,203 | 11,203 | 11,203 | 11,203 | 11,203 | 11,203 | 11,203 | 11,203 | 11,203 | 11,257.434 | 11,187.357 | 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 |
Immateriële activa
| 11,619 | 11,890 | 12,163 | 12,640 | 13,022 | 13,043 | 13,350 | 14,965 | 15,542 | 15,408 | 15,081 | 14,910 | 15,192 | 15,220 | 14,586 | 14,555 | 14,484 | 14,547 | 14,828 | 12,443 | 12,135 | 12,297 | 13,326 | 13,121 | 12,795 | 12,859 | 12,519 | 12,322 | 12,096 | 11,849 | 11,733 | 11,118 | 11,247 | 12,112 | 12,783 | 12,930 | 13,409 | 12,739 | 13,038 | 13,800 | 13,707 | 13,688 | 13,188 | 13,016 | 12,833 | 12,817 | 13,996 | 14,080 | 14,700 | 9,541 | 9,614 | 9,927 | 10,071 | 10,325 | 11,561 | 11,890 | 12,177 | 12,351 | 13,260 | 13,528 | 13,586 | 13,242 | 13,339 | 12,980 | 12,744.265 | 13,197.527 | 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 |
Goodwill en immateriële activa
| 24,180 | 23,695 | 23,317 | 23,908 | 30,868 | 29,299 | 29,224 | 40,344 | 40,304 | 38,353 | 36,894 | 36,096 | 36,404 | 36,389 | 36,916 | 36,828 | 36,673 | 36,918 | 38,344 | 36,822 | 23,413 | 24,251 | 29,244 | 29,683 | 29,042 | 29,453 | 29,570 | 29,315 | 28,634 | 27,920 | 28,020 | 26,435 | 27,198 | 30,023 | 31,590 | 31,987 | 33,346 | 31,489 | 32,514 | 37,368 | 36,861 | 36,411 | 34,840 | 34,037 | 33,276 | 32,965 | 34,244 | 34,097 | 35,466 | 19,908 | 19,981 | 20,294 | 20,438 | 20,692 | 22,764 | 23,093 | 23,380 | 23,554 | 24,463 | 24,731 | 24,789 | 24,445 | 24,542 | 24,183 | 24,001.699 | 24,384.884 | 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 |
Langetermijnbeleggingen
| 76,369 | 77,637 | 65,391 | 68,958 | 96,813 | 68,890 | 66,307 | 69,129 | 88,551 | 89,593 | 85,127 | 87,261 | 69,911 | 71,114 | 67,249 | 64,628 | 63,935 | 64,046 | 77,166 | 78,918 | 78,477 | 80,781 | 77,801 | 90,045 | 87,959 | 85,967 | 88,167 | 80,357 | 79,553 | 76,536 | 75,352 | 69,014 | 68,851 | 72,723 | 79,446 | 75,328 | 81,173 | 76,941 | 69,213 | 63,530 | 62,265 | 59,154 | 63,908 | 60,096 | 57,673 | 53,452 | 47,390 | 45,436 | 42,729 | 43,484 | 38,825 | 42,323 | 43,855 | 42,555 | 42,758 | 39,389 | 41,548 | 44,068 | 36,797 | 30,617 | 39,233 | 31,982 | 26,768 | 31,146 | 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 |
Belastingvorderingen
| -2,736 | 3,995 | 3,117 | 2,484 | 3,056 | 2,953 | 2,343 | 2,011 | 1,829 | 1,554 | 1,799 | 1,764 | 1,740 | 1,649 | 1,436 | 1,399 | 1,442 | 1,118 | 940 | 1,325 | 1,365 | 1,362 | 1,260 | 1,243 | 1,232 | 1,194 | 1,272 | 1,641 | 1,507 | 1,060 | 1,038 | 1,015 | 1,018 | 1,036 | 984 | 972 | 960 | 982 | 2,665 | 1,025 | 1,008 | 1,008 | 1,135 | 1,093 | 1,134 | 1,085 | 520 | 639 | 669 | 597 | 650 | 831 | 934 | 879 | 1,010 | 922 | 1,042 | 935 | 987 | 981 | 1,167 | 1,088 | 1,074 | 1,074 | 1,168.224 | 1,459.966 | 0 | 1,033.378 | 0 | 1,050.368 | 0 | 826.212 | 0 | 993.879 | 0 | 794.281 | 0 | 649.081 | 0 | 660.284 | 0 | 938.282 | 750.67 | 892.061 | 0 | 3,613.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 23,814 | 19,616 | 21,645 | 21,597 | 0 | 19,572 | 19,043 | 18,951 | 0 | 0 | 0 | 0 | 17,141 | 17,000 | 12,794 | 12,221 | 12,048 | 11,793 | 11,089 | 10,867 | 12,856 | 14,087 | 22,616 | 23,087 | 22,137 | 21,775 | 21,739 | 22,490 | 21,964 | 20,340 | 18,773 | 19,041 | 18,406 | 18,283 | 21,793 | 21,771 | 22,116 | 21,408 | 18,784 | 18,266 | 16,715 | 16,949 | 12,652 | 12,090 | 12,675 | 13,423 | 11,966 | 10,228 | 10,569 | 10,736 | 13,115 | 11,355 | 10,938 | 10,978 | 12,430 | 12,815 | 13,264 | 13,077 | 16,350 | 24,164 | 13,835 | 16,313 | 26,324 | 30,726 | 67,119.797 | 65,254.064 | 90,533.141 | 93,004.03 | 105,917.849 | 103,750.217 | 93,922.978 | 90,175.157 | 91,158.955 | 77,215.985 | 72,046.96 | 62,407.807 | 56,680.161 | 53,427.378 | 50,174.432 | 48,200.726 | 53,289.832 | 50,875.732 | 46,434.318 | 43,376.449 | 41,038.803 | 35,802.631 | 39,366.152 | 44,310.181 | 50,008.63 | 48,541.145 | 27,456.477 | 29,954.944 | 29,988.025 | 27,319.62 | 28,840.826 | 30,343.402 | 28,872.855 | 28,360.989 | 28,305.002 |
Totaal niet-vlottende activa
| 179,249 | 181,892 | 169,736 | 175,443 | 189,886 | 179,676 | 175,246 | 191,721 | 193,679 | 194,817 | 186,672 | 188,640 | 187,337 | 188,639 | 180,975 | 178,289 | 178,895 | 179,498 | 193,716 | 194,245 | 182,807 | 173,751 | 184,395 | 197,783 | 194,375 | 192,722 | 195,397 | 188,746 | 186,805 | 181,144 | 178,062 | 170,261 | 169,568 | 176,003 | 185,465 | 180,396 | 187,316 | 180,008 | 172,629 | 169,075 | 165,632 | 162,500 | 161,752 | 156,774 | 154,468 | 150,585 | 143,389 | 139,740 | 138,845 | 123,803 | 121,651 | 123,737 | 125,909 | 124,849 | 129,370 | 127,201 | 130,916 | 133,454 | 129,547 | 131,967 | 128,658 | 122,867 | 128,650 | 137,564 | 142,841.972 | 142,575.034 | 141,947.024 | 146,165.593 | 158,137.812 | 157,699.435 | 146,776.973 | 143,760.918 | 144,182.317 | 131,812.149 | 126,731.783 | 115,738.115 | 108,479.838 | 105,908.749 | 101,477.532 | 98,932.541 | 103,099.512 | 101,647.211 | 99,731.907 | 97,457.625 | 94,428.743 | 93,542.264 | 96,747.694 | 103,220.342 | 110,012.534 | 105,192.329 | 80,293.227 | 80,457.494 | 80,946.248 | 78,753.427 | 80,787.146 | 81,290.915 | 80,453.354 | 79,072.132 | 74,992.53 |
Totaal activa
| 291,050 | 294,029 | 281,282 | 287,948 | 296,731 | 285,296 | 283,266 | 302,426 | 305,330 | 303,245 | 298,959 | 303,935 | 301,255 | 322,761 | 314,471 | 308,760 | 298,280 | 277,688 | 293,633 | 296,674 | 291,142 | 281,767 | 291,224 | 309,986 | 310,463 | 298,534 | 301,982 | 298,743 | 299,065 | 294,958 | 294,994 | 283,918 | 286,405 | 292,854 | 304,561 | 300,306 | 307,074 | 300,272 | 290,279 | 282,936 | 274,244 | 271,988 | 269,940 | 262,082 | 255,957 | 253,803 | 237,537 | 233,235 | 231,483 | 221,098 | 217,034 | 218,208 | 215,596 | 215,345 | 221,276 | 218,503 | 219,025 | 223,387 | 222,476 | 227,363 | 214,664 | 213,486 | 223,238 | 236,148 | 234,175.873 | 241,282.285 | 236,056.783 | 242,729.036 | 247,552.183 | 250,820.139 | 241,176.114 | 242,316.226 | 243,701.326 | 242,754.829 | 245,668.322 | 234,086.011 | 224,724.082 | 226,223.16 | 227,067.521 | 221,635.302 | 226,536.165 | 224,562.147 | 232,493.306 | 228,144.509 | 221,411.499 | 217,926.267 | 224,339.099 | 233,316.19 | 237,776.095 | 235,119.683 | 210,308.897 | 198,086.35 | 197,760.316 | 183,357.677 | 181,673.608 | 179,453.313 | 188,357.845 | 185,658.656 | 176,733.286 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 14,838 | 17,406 | 13,896 | 14,926 | 15,499 | 17,535 | 14,811 | 16,011 | 15,982 | 10,625 | 8,852 | 9,031 | 9,915 | 9,446 | 8,696 | 8,861 | 8,723 | 10,700 | 10,670 | 11,587 | 11,676 | 11,793 | 11,791 | 12,127 | 12,245 | 12,567 | 12,399 | 9,254 | 13,780 | 10,079 | 13,147 | 13,193 | 14,006 | 12,737 | 13,292 | 13,900 | 13,381 | 12,377 | 11,661 | 10,230 | 12,276 | 11,721 | 12,834 | 0 | 12,452 | 12,403 | 12,112 | 10,972 | 11,424 | 19,114 | 9,831 | 10,273 | 10,021 | 10,474 | 14,679 | 15,622 | 13,379 | 9,161 | 14,356 | 15,898 | 13,412 | 9,172 | 14,584 | 15,746 | 14,231.096 | 15,654.602 | 12,741.701 | 14,352.474 | 13,054.991 | 17,437.407 | 14,284.864 | 16,052.122 | 14,086.12 | 16,949.153 | 21,495.978 | 9,985.249 | 8,429.926 | 10,294.355 | 13,133.594 | 14,746.341 | 12,615.552 | 14,699.751 | 12,439.679 | 10,816.235 | 7,973.413 | 14,052.498 | 8,159.864 | 7,246.772 | 6,770.551 | 14,278.909 | 14,626.596 | 14,160.519 | 12,830.591 | 11,802.214 | 11,840.026 | 12,254.508 | 13,300.381 | 13,982.955 | 12,454.201 |
Kortlopende schulden
| 13,583 | 12,098 | 11,537 | 11,655 | 10,242 | 9,661 | 10,256 | 10,083 | 15,888 | 14,776 | 19,675 | 24,859 | 24,818 | 45,083 | 45,757 | 45,960 | 42,558 | 7,964 | 8,380 | 12,199 | 14,405 | 8,166 | -4,656 | -7,833 | 175 | 7,154 | -5,405 | -2,361 | 12,529 | 7,766 | -4,352 | -2,381 | 3,001 | -1,917 | 12,724 | 82 | 4,017 | -5,114 | 15,865 | 15,723 | 6,476 | 3,252 | 4,410 | 16,702 | 16,887 | 17,249 | 16,665 | 17,666 | 19,613 | 5,844 | 8,472 | 7,950 | 9,708 | 7,909 | 9,372 | 8,281 | 12,180 | 10,223 | 11,051 | 10,681 | 7,114 | 7,758 | 7,475 | 6,780 | 7,221.75 | 7,478.313 | 7,153.236 | 7,463.286 | 7,143.297 | 7,304.86 | 10,356.526 | 11,212.879 | 17,865.323 | 8,121.469 | 8,031.464 | 8,283.218 | 10,981.088 | 9,543.725 | 11,081.47 | 6,272.697 | 10,984.231 | 7,193.495 | 12,225.202 | 8,251.561 | 12,494.012 | 8,338.111 | 13,642.392 | 17,195.698 | 16,298.808 | 9,110.396 | 7,213.481 | 6,275.685 | 6,286.775 | 6,946.545 | 5,478.834 | 5,742.506 | 19,239.712 | 4,656.282 | 6,085.575 |
Belastingschulden
| 0 | 4,074 | 3,693 | 1,164 | 358 | 1,683 | 2,209 | 1,125 | 898 | 1,408 | 1,150 | 1,507 | 1,082 | 1,025 | 3,888 | 2,477 | 1,610 | 4,878 | 4,250 | 4,001 | 1,205 | 2,759 | 2,226 | 3,182 | 1,506 | 1,979 | 2,527 | 3,228 | 1,133 | 2,964 | 3,299 | 2,637 | 660 | 711 | 730 | 1,547 | 662 | 2,064 | 1,558 | 2,824 | 610 | 1,224 | 2,469 | 3,887 | 1,713 | 4,479 | 3,062 | 3,609 | 1,122 | 1,747 | 2,641 | 2,998 | 648 | 1,870 | 2,531 | 2,682 | 0 | 2,105 | 0 | 0 | 0 | 747 | 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 opbrengsten
| 0 | 1,130 | 4,754 | 2,273 | 1,601 | 2,855 | 3,626 | 3,270 | 2,950 | 14,733 | 10,777 | 11,561 | 10,870 | 14,457 | 14,846 | 12,968 | 10,873 | 18,719 | 14,607 | 15,238 | 11,644 | 16,516 | 12,853 | 15,098 | 12,234 | 9,192 | 12,889 | 10,032 | -13,780 | 10,057 | 14,345 | 14,960 | 11,643 | 13,969 | 730 | 12,795 | 10,497 | 15,686 | 6,864 | 9,585 | 10,469 | 14,073 | 12,461 | -12,142 | 12,259 | 11,376 | 12,513 | 14,958 | 11,079 | 15,106 | 11,909 | 10,893 | 9,757 | 13,771 | 7,149 | 8,682 | 5,553 | 14,007 | 6,429 | 8,747 | 5,528 | 12,900 | 6,262 | 9,660 | 6,690.739 | 6,635.756 | 4,470.772 | 6,085.449 | 6,650.656 | 6,430.162 | 5,594.905 | 6,609.697 | 5,726.065 | 6,802.849 | 6,850.367 | 9,190.968 | 6,544.285 | 6,580.773 | 6,772.009 | 9,023.88 | 7,177.814 | 6,880.734 | 5,576.408 | 7,247.993 | 5,742.156 | 7,513.832 | 7,495.846 | 7,778.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 16,490 | 14,431 | 6,206 | 11,675 | 12,482 | 13,583 | 8,669 | 11,824 | 11,652 | 20,494 | 9,910 | 7,653 | 8,539 | 6,060 | 6,695 | 6,816 | 8,953 | 1,846 | 6,553 | 6,128 | 9,910 | 21,144 | 7,270 | 5,521 | 9,797 | 17,932 | 3,344 | 10,095 | 17,898 | 20,250 | 2,674 | 2,907 | 7,737 | 4,874 | 9,530 | 3,814 | 7,223 | 1,603 | 18,245 | 19,709 | 6,935 | 2,265 | 3,112 | 28,075 | 17,004 | 16,479 | 14,851 | 15,956 | 15,515 | 8,902 | 14,627 | 13,760 | 13,407 | 14,170 | 8,717 | 9,286 | 4,203 | 14,194 | 3,656 | 2,995 | 3,972 | 14,266 | 3,643 | 2,621 | 3,610.875 | 12,826.902 | 7,153.236 | 6,200.269 | 3,941.129 | 10,202.886 | 3,690.256 | 2,714.697 | 3,435.639 | 10,521.657 | 3,425.183 | 6,467.718 | 7,653.486 | 15,119.833 | 3,899.036 | 2,531.088 | 3,262.643 | 4,274.396 | 5,790.885 | 9,255.129 | 8,922.276 | 3,644.075 | 7,855.5 | 9,416.49 | 15,429.613 | 16,374.896 | 20,442.632 | 18,938.456 | 22,780.189 | 16,787.483 | 17,698.479 | 16,710.692 | 17,751.558 | 17,834.97 | 13,177.551 |
Totaal kortlopende verplichtingen
| 44,911 | 49,139 | 44,840 | 43,966 | 41,783 | 43,842 | 43,197 | 45,583 | 50,320 | 47,303 | 50,364 | 54,611 | 55,224 | 76,071 | 79,882 | 77,082 | 72,717 | 44,107 | 44,460 | 49,153 | 48,840 | 43,862 | 42,337 | 43,193 | 48,191 | 39,632 | 38,643 | 40,280 | 45,340 | 41,059 | 43,458 | 46,276 | 48,690 | 44,343 | 43,832 | 44,933 | 46,277 | 42,302 | 47,329 | 48,486 | 47,235 | 46,608 | 47,747 | 48,664 | 48,056 | 50,610 | 46,690 | 48,203 | 47,674 | 35,607 | 35,571 | 34,981 | 33,784 | 34,423 | 35,299 | 35,871 | 35,315 | 35,683 | 35,492 | 38,321 | 30,026 | 31,943 | 31,964 | 34,807 | 31,754.461 | 35,959.817 | 31,518.945 | 34,101.478 | 30,790.073 | 34,945.153 | 33,926.551 | 36,589.396 | 41,113.147 | 35,592.279 | 39,802.992 | 33,927.153 | 33,608.784 | 34,974.212 | 34,886.108 | 32,574.007 | 34,040.24 | 33,048.375 | 36,032.173 | 35,570.918 | 35,131.857 | 33,548.516 | 37,153.603 | 41,637.158 | 38,498.972 | 39,764.201 | 42,282.709 | 39,374.66 | 41,897.555 | 35,536.242 | 35,017.339 | 34,707.706 | 50,291.651 | 36,474.208 | 31,717.327 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6,891 | 8,544 | 8,131 | 9,104 | 10,819 | 10,754 | 10,415 | 11,215 | 9,944 | 9,776 | 9,075 | 9,554 | 9,642 | 10,018 | 9,418 | 9,681 | 10,009 | 9,136 | 7,301 | 7,245 | 7,520 | -1,740 | 0 | 0 | 0 | -1,714 | 0 | 0 | 0 | -1,771 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 4,245 | 0 | 0 | 0 | 822 | 0 | 0 | 0 | 1,518 | 0 | 0 | 2,428 | 638 | 0 | 0 | 2,151 | 214 | 2,214 | 2,228 | 2,217 | 80 | 3,602 | 3,799 | 2,117 | 42 | 0 | 2,089 | 0 | 80.865 | 0 | 114.82 | 0 | 111.222 | 0 | 118.03 | 0 | 32.015 | 118.11 | 113.469 | 110.92 | 98.976 | 102.606 | 110.047 | 108.755 | 104.254 | 1,179.625 | 446.03 | 1,198.563 | 1,217.956 | 1,236.991 | 896.01 | 1,369.297 | 2,215.077 | 2,022.969 | 1,126.405 | 1,317.331 | 1,693.436 | 3,714.116 | 4,352.82 | 2,484.687 | 4,924.371 | 5,047.725 |
Uitgestelde opbrengsten niet-vlottend
| -16,993 | 6,598 | 2,180 | 2,194 | 2,266 | 2,470 | 3,369 | 3,432 | 3,462 | 3,345 | 1,956 | 1,958 | 1,949 | 1,942 | 2,052 | 2,069 | 2,057 | 2,069 | 1,878 | 1,869 | 1,812 | 1,828 | 0 | 0 | 0 | 1,852 | 0 | 0 | 0 | 1,956 | 0 | 0 | 0 | 1,703 | 0 | 0 | 0 | 1,680 | 0 | 0 | 0 | 1,795 | 0 | 0 | 0 | 1,802 | 0 | 0 | 0 | 2,817 | 0 | 0 | 0 | 2,200 | 0 | 0 | 0 | 2,269 | 0 | 0 | 0 | 4,090 | 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
| 16,993 | 16,934 | 15,109 | 15,560 | 16,275 | 13,886 | 13,608 | 13,891 | 14,194 | 14,095 | 12,819 | 13,363 | 12,264 | 12,292 | 9,600 | 8,219 | 7,325 | 7,911 | 11,730 | 11,760 | 12,451 | 12,567 | 15,166 | 19,014 | 18,563 | 17,231 | 18,172 | 16,022 | 15,858 | 17,862 | 16,345 | 14,541 | 14,637 | 15,588 | 19,793 | 18,309 | 20,451 | 18,796 | 16,868 | 15,351 | 14,650 | 13,611 | 13,144 | 11,716 | 11,246 | 10,181 | 8,671 | 7,925 | 7,794 | 7,085 | 6,466 | 7,919 | 7,687 | 7,441 | 9,083 | 7,647 | 8,058 | 9,380 | 8,618 | 9,483 | 10,408 | 8,346 | 10,425 | 13,269 | 15,293.118 | 14,506.731 | 0 | 14,352.474 | 0 | 16,996.524 | 0 | 11,921.061 | 0 | 12,866.29 | 0 | 9,304.437 | 0 | 6,213.715 | 0 | 4,511.94 | 0 | 3,440.367 | 3,109.92 | 1,449.599 | 132.814 | 38.931 | 3,351.32 | 8,997.68 | 10,677.456 | 9,801.119 | 1,557.154 | 1,213.051 | 599.761 | 457.919 | 379.62 | 2,538.188 | 2,059.5 | 3,315.837 | 3,915.525 |
Overige niet-vlottende verplichtingen
| 3,436 | 4,270 | 1,209 | 1,214 | 1,219 | 1,225 | 1,256 | 1,264 | 1,238 | 20,114 | 2,943 | 2,988 | 2,928 | 3,822 | 3,847 | 3,877 | 3,895 | 7,086 | 5,467 | 5,650 | 2,376 | 2,278 | 4,020 | 4,094 | 4,093 | 2,184 | 4,286 | 4,323 | 3,524 | 1,414 | 3,240 | 3,129 | 17,807 | 17,312 | 23,189 | 21,720 | 24,022 | 20,477 | 20,589 | 19,068 | 18,573 | 15,227 | 17,343 | 15,970 | 4,628 | 11,869 | 5,225 | 5,568 | 2,522 | 1,523 | 4,247 | 4,562 | 2,448 | 2,200 | 2,499 | 2,511 | 2,559 | 2,422 | 2,245 | 2,326 | 1,178 | 1,098 | 4,096 | 1,461 | 3,504.673 | 3,513.311 | 15,983.011 | 2,755.675 | 20,321.448 | 2,594.757 | 16,189.512 | 3,776.97 | 15,689.418 | 5,028.602 | 17,480.246 | 6,354.249 | 12,866.729 | 7,083.91 | 13,544.018 | 8,693.738 | 19,140.838 | 15,638.033 | 16,621.985 | 18,398.751 | 18,692.575 | 20,633.162 | 12,353.433 | 6,739.432 | 11,736.745 | 11,778.016 | 10,034.99 | 9,110.264 | 7,850.437 | 5,996.147 | 5,324.934 | 4,479.155 | 4,278.444 | 21,475.336 | 21,102.951 |
Totaal niet-vlottende verplichtingen
| 27,320 | 29,748 | 26,629 | 28,072 | 30,579 | 28,335 | 28,648 | 29,802 | 28,838 | 29,890 | 26,793 | 27,863 | 26,783 | 28,074 | 24,917 | 23,846 | 23,286 | 24,133 | 28,254 | 28,393 | 25,971 | 16,761 | 19,186 | 23,108 | 22,656 | 21,405 | 22,458 | 20,345 | 19,382 | 21,417 | 19,585 | 17,670 | 17,807 | 19,110 | 23,189 | 21,720 | 24,022 | 26,402 | 20,589 | 19,068 | 18,573 | 17,844 | 17,343 | 15,970 | 15,874 | 15,189 | 13,896 | 13,493 | 12,744 | 12,063 | 10,713 | 12,481 | 12,286 | 12,055 | 13,796 | 12,386 | 12,834 | 14,151 | 14,465 | 15,608 | 13,703 | 13,576 | 14,521 | 16,819 | 18,797.791 | 18,119.753 | 15,983.011 | 17,222.969 | 20,321.448 | 19,702.503 | 16,189.512 | 15,816.062 | 15,689.418 | 17,926.907 | 17,598.356 | 15,772.155 | 12,977.649 | 13,396.601 | 13,646.625 | 13,315.726 | 19,249.593 | 19,182.653 | 20,911.529 | 20,294.38 | 20,023.952 | 21,890.049 | 16,941.745 | 16,633.122 | 23,783.497 | 23,794.212 | 13,615.112 | 11,449.72 | 9,767.528 | 8,147.502 | 9,418.669 | 11,370.162 | 8,822.63 | 29,715.544 | 30,066.202 |
Totaal passiva
| 72,231 | 78,887 | 71,469 | 72,038 | 72,362 | 72,177 | 71,845 | 75,385 | 79,158 | 77,193 | 77,157 | 82,474 | 82,007 | 104,145 | 104,799 | 100,928 | 96,003 | 68,240 | 72,714 | 77,546 | 74,811 | 60,623 | 61,523 | 66,301 | 70,847 | 61,037 | 61,101 | 60,625 | 64,722 | 62,476 | 63,043 | 63,946 | 66,497 | 63,453 | 67,021 | 66,653 | 70,299 | 68,704 | 67,918 | 67,554 | 65,808 | 64,452 | 65,090 | 64,634 | 63,930 | 65,799 | 60,586 | 61,696 | 60,418 | 47,670 | 46,284 | 47,462 | 46,070 | 46,478 | 49,095 | 48,257 | 48,149 | 49,834 | 49,957 | 53,929 | 43,729 | 45,519 | 46,485 | 51,626 | 50,552.252 | 54,079.57 | 47,501.957 | 51,324.446 | 51,111.52 | 54,647.656 | 50,116.063 | 52,405.458 | 56,802.565 | 53,519.186 | 57,401.348 | 49,699.308 | 46,586.434 | 48,370.813 | 48,532.733 | 45,889.732 | 53,289.832 | 52,231.029 | 56,943.702 | 55,865.298 | 55,155.809 | 55,438.565 | 54,095.348 | 58,270.28 | 62,282.469 | 63,558.413 | 55,897.821 | 50,824.38 | 51,665.083 | 43,683.744 | 44,436.008 | 46,077.868 | 59,114.281 | 66,189.752 | 61,783.529 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 178,708 | 0 | 0 | 0 | 189,904 | 214,935 | 215,301 | 216,613 | 0 | 0 | 6,304 | 6,293 | 6,934 | 5,627 | 5,072 | 6,909 | 5,885 | 4,128 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,990.864 | 4,803.829 | 5,427.534 | 6,041.116 | 6,072.202 | 0 | 0 |
Gewone aandelen
| 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 13,260 | 0 | 13,260 | 13,260 | 13,260 | 0 | 13,260 | 13,260 | 0 | 0 | 13,260 | 13,260 | 0 | 0 | 0 | 0 | 0 | 0 | 13,451.58 | 13,219.395 | 13,284.471 | 13,285.076 | 13,228.294 | 13,275.843 | 13,310.41 | 13,261.595 | 13,236.2 | 13,315.726 | 13,268.081 | 13,240.201 | 13,297.588 | 13,269.402 | 13,244.072 | 13,249.1 | 13,281.011 | 13,320.218 | 13,263.049 | 13,338.097 | 13,255.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 148,969 | 148,494 | 150,068 | 149,114 | 143,730 | 151,418 | 151,241 | 158,676 | 156,592 | 183,456 | 182,341 | 183,081 | 180,567 | 181,346 | 179,302 | 177,363 | 172,386 | 185,233 | 192,791 | 191,006 | 185,532 | 193,139 | 197,152 | 206,587 | 201,485 | 172,418 | 172,544 | 172,559 | 169,063 | 170,062 | 169,628 | 166,743 | 162,485 | 162,196 | 161,066 | 158,521 | 154,900 | 155,264 | 152,451 | 153,350 | 149,843 | 151,468 | 150,602 | 147,644 | 144,675 | 145,049 | 144,492 | 142,584 | 140,178 | 141,370 | 141,474 | 138,755 | 136,466 | 136,946 | 138,968 | 137,113 | 135,395 | 137,155 | 138,395 | 136,699 | 135,254 | 138,235 | 139,414 | 137,108 | 134,451.998 | 136,398.646 | 143,176.486 | 139,506.045 | 141,018.532 | 140,977.433 | 141,063.028 | 137,741.372 | 134,562.528 | 134,769.658 | 136,180.565 | 135,935.551 | 133,991.457 | 134,588.177 | 135,748.003 | 134,477.825 | 129,961.938 | 129,795.67 | 135,656.842 | 134,032.111 | 131,522.277 | 131,358.226 | 133,101.047 | 132,922.598 | 126,809.389 | 118,339.882 | 110,478.051 | 104,607.12 | 99,506.694 | 94,037.553 | 90,205.814 | 85,333.639 | 81,051.273 | 77,223.729 | 73,089.805 |
Overige gereserveerde algehele resultaten
| 50,031 | 46,784 | 37,550 | 40,349 | 42,199 | 32,021 | 29,024 | 34,358 | 33,335 | 8,070 | 3,440 | 1,802 | 2,090 | 33,504 | -6,304 | -6,293 | -6,934 | -5,627 | -5,072 | -6,909 | -5,885 | -4,128 | 310 | 1,645 | 589 | 28,597 | 31,754 | 27,078 | 25,261 | 21,873 | 20,106 | 11,079 | 13,694 | 22,108 | 33,433 | 32,174 | 38,907 | 33,586 | 27,327 | 19,621 | 16,189 | 13,689 | 11,984 | 7,544 | 5,221 | 909 | 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 totale aandeelhoudersvermogen
| 3,230 | 3,291 | 5,679 | 9,810 | 21,718 | 13,135 | 14,889 | 17,782 | 20,052 | 18,219 | 19,700 | 20,272 | 20,257 | 20,244 | 20,223 | 20,203 | 20,183 | 12,505 | 15,216 | 17,097 | 18,772 | 14,223 | 14,195 | 17,599 | 19,716 | 18,437 | 18,417 | 20,406 | 21,944 | 22,373 | 24,323 | 24,307 | 25,672 | 26,810 | 26,793 | 26,776 | 26,756 | 26,747 | 26,734 | 26,720 | 26,701 | 26,689 | 26,669 | 26,654 | 31,852 | 27,274 | 16,960 | 13,523 | 15,471 | 16,866 | 14,112 | 16,806 | 17,889 | 30,206 | 18,062 | 17,971 | 20,303 | 34,475 | 18,804 | 21,418 | 33,589 | 27,638 | 21,869 | 31,962 | 46,941.377 | 48,450.594 | 42,919.415 | 49,372.51 | 53,082.085 | 53,028.57 | 34,045.592 | 36,589.396 | 36,646.816 | 38,993.762 | 36,614.029 | 32,905.935 | 28,617.381 | 27,785.75 | 27,601.068 | 26,081.215 | 28,276.238 | 27,522.937 | 24,879.358 | 23,193.577 | 19,797.365 | 16,099.805 | 22,088.943 | 27,098.341 | 33,579.736 | 38,335.119 | 28,241.709 | 42,654.85 | 41,597.675 | 40,832.55 | 41,604.251 | 42,000.689 | 42,120.088 | 42,245.175 | 41,859.953 |
Totaal eigen vermogen van aandeelhouders
| 215,490 | 211,829 | 206,557 | 212,533 | 220,907 | 209,834 | 208,414 | 224,076 | 223,239 | 223,005 | 218,741 | 218,415 | 216,174 | 215,612 | 206,481 | 204,533 | 198,895 | 205,371 | 216,195 | 214,454 | 211,679 | 216,494 | 224,917 | 239,091 | 235,050 | 232,712 | 235,975 | 233,303 | 229,528 | 227,568 | 227,317 | 215,389 | 215,111 | 224,374 | 234,552 | 230,731 | 233,823 | 228,857 | 219,772 | 212,951 | 205,993 | 205,106 | 202,515 | 195,102 | 189,787 | 185,840 | 174,712 | 169,367 | 168,909 | 171,496 | 168,846 | 168,821 | 167,615 | 166,967 | 170,290 | 168,344 | 168,958 | 171,630 | 170,459 | 171,377 | 168,843 | 165,873 | 174,543 | 182,330 | 181,393.375 | 184,855.023 | 186,095.901 | 188,878.555 | 194,100.617 | 193,706.032 | 188,560.2 | 187,550.163 | 184,493.814 | 186,828.04 | 186,022.888 | 182,117.328 | 175,919.247 | 175,767.097 | 176,585.27 | 173,874.766 | 171,506.257 | 170,558.808 | 173,833.787 | 170,495.09 | 164,563.714 | 160,707.131 | 168,471.001 | 173,341.158 | 173,652.175 | 170,013.098 | 152,747.45 | 147,261.97 | 146,095.233 | 139,673.933 | 137,237.599 | 133,375.444 | 129,243.563 | 119,468.904 | 114,949.757 |
Totaal eigen vermogen
| 218,819 | 215,142 | 209,813 | 215,910 | 224,369 | 213,119 | 211,421 | 227,041 | 226,172 | 226,052 | 221,802 | 221,461 | 219,248 | 218,616 | 209,672 | 207,832 | 202,277 | 209,448 | 220,919 | 219,128 | 216,331 | 221,144 | 229,701 | 243,685 | 239,616 | 237,497 | 240,881 | 238,118 | 234,343 | 232,482 | 231,951 | 219,972 | 219,908 | 229,401 | 237,540 | 233,653 | 236,775 | 231,568 | 222,361 | 215,382 | 208,436 | 207,536 | 204,850 | 197,448 | 192,027 | 188,004 | 176,951 | 171,539 | 171,065 | 173,428 | 170,750 | 170,746 | 169,526 | 168,867 | 172,181 | 170,246 | 170,876 | 173,553 | 172,519 | 173,434 | 170,935 | 167,967 | 176,753 | 184,522 | 183,623.621 | 187,202.715 | 188,554.826 | 191,404.59 | 196,440.663 | 196,172.482 | 191,060.051 | 189,910.769 | 186,898.762 | 189,235.643 | 188,266.973 | 184,386.703 | 178,137.648 | 177,852.347 | 178,534.788 | 175,745.57 | 173,246.333 | 172,331.118 | 175,549.605 | 172,279.211 | 166,255.69 | 162,487.701 | 170,243.751 | 175,045.91 | 175,493.626 | 171,561.27 | 154,411.076 | 147,261.97 | 146,095.233 | 139,673.933 | 137,237.599 | 133,375.444 | 129,243.563 | 119,468.904 | 114,949.757 |
Totaal passiva en aandeelhoudersvermogen
| 291,050 | 294,029 | 281,282 | 287,948 | 296,731 | 285,296 | 283,266 | 302,426 | 305,330 | 303,245 | 298,959 | 303,935 | 301,255 | 322,761 | 314,471 | 308,760 | 298,280 | 277,688 | 293,633 | 296,674 | 291,142 | 281,767 | 291,224 | 309,986 | 310,463 | 298,534 | 301,982 | 298,743 | 299,065 | 294,958 | 294,994 | 283,918 | 286,405 | 292,854 | 304,561 | 300,306 | 307,074 | 300,272 | 290,279 | 282,936 | 274,244 | 271,988 | 269,940 | 262,082 | 255,957 | 253,803 | 237,537 | 233,235 | 231,483 | 221,098 | 217,034 | 218,208 | 215,596 | 215,345 | 221,276 | 218,503 | 219,025 | 223,387 | 222,476 | 227,363 | 214,664 | 213,486 | 223,238 | 236,148 | 234,175.873 | 241,282.285 | 236,056.783 | 242,729.036 | 247,552.183 | 250,820.139 | 241,176.114 | 242,316.226 | 243,701.326 | 242,754.829 | 245,668.322 | 234,086.011 | 224,724.082 | 226,223.16 | 227,067.521 | 221,635.302 | 226,536.165 | 224,562.147 | 232,493.306 | 228,144.509 | 221,411.499 | 217,926.267 | 224,339.099 | 233,316.19 | 237,776.095 | 235,119.683 | 210,308.897 | 198,086.35 | 197,760.316 | 183,357.677 | 181,673.608 | 179,453.313 | 188,357.845 | 185,658.656 | 176,733.286 |