Ahresty Corporation
TSE:5852.T
550 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15,172 | 11,594 | 10,889 | 10,372 | 9,548 | 12,991 | 7,638 | 9,009 | 9,509 | 9,356 | 6,177 | 3,826 | 4,146 | 12,249 | 10,508 | 8,734 | 9,379 | 4,167 | 4,374 | 3,801 | 4,270 | 4,028 | 4,282 | 3,586 | 3,817 | 2,630 | 2,714 | 3,204 | 3,574 | 4,100 | 5,096 | 5,253 | 5,228 | 4,505 | 6,171 | 6,337 | 7,751 | 5,885 | 7,403 | 6,593 | 6,113 | 8,791 | 6,507 | 4,684 | 5,819 | 6,087 | 5,284 | 6,117 | 4,668 | 7,358 | 6,368 | 5,718 | 6,355 | 9,179 | 7,557 | 6,882 | 5,764 | 5,267 | 5,256 | 6,781 | 7,444 | 6,719 |
Kortetermijnbeleggingen
| 0 | 729 | 0 | 422 | -3,459 | 0 | 0 | 0 | -2,651 | -673 | -3,246 | -3,314 | 0 | 0 | -2,793 | -2,682 | -2,761 | 0 | -2,572 | -2,447 | -2,337 | 0 | -2,505 | -2,382 | -2,563 | 0 | -1,946 | -2,002 | -1,790 | 0 | -1,667 | -1,632 | -1,634 | 0 | -1,886 | -2,113 | -2,232 | 0 | -2,367 | -2,773 | -2,673 | 0 | -2,514 | -2,479 | -1,927 | 0 | -558 | -551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,799 |
Liquide middelen en kortetermijnbeleggingen
| 15,172 | 12,323 | 10,889 | 10,372 | 9,548 | 12,991 | 7,638 | 9,009 | 9,509 | 9,356 | 6,177 | 3,826 | 4,146 | 12,249 | 10,508 | 8,734 | 9,379 | 4,167 | 4,374 | 3,801 | 4,270 | 4,028 | 4,282 | 3,586 | 3,817 | 2,630 | 2,714 | 3,204 | 3,574 | 4,100 | 5,096 | 5,253 | 5,228 | 4,505 | 6,171 | 6,337 | 7,751 | 5,885 | 7,403 | 6,593 | 6,113 | 8,791 | 6,507 | 4,684 | 5,819 | 6,087 | 5,284 | 6,117 | 4,668 | 7,358 | 6,368 | 5,718 | 6,355 | 9,179 | 7,557 | 6,882 | 5,764 | 5,267 | 5,256 | 6,781 | 7,444 | 8,518 |
Nettovorderingen
| 27,605 | 32,148 | 30,179 | 31,581 | 29,600 | 27,140 | 27,960 | 26,727 | 27,384 | 26,631 | 23,463 | 22,108 | 22,382 | 20,647 | 18,300 | 16,021 | 10,906 | 17,922 | 18,421 | 19,423 | 19,937 | 22,382 | 22,196 | 23,214 | 22,583 | 26,281 | 22,657 | 22,313 | 22,426 | 24,357 | 19,672 | 19,657 | 21,172 | 25,146 | 22,665 | 23,744 | 22,799 | 25,057 | 24,534 | 24,829 | 24,251 | 27,347 | 23,148 | 21,903 | 20,014 | 19,875 | 19,333 | 20,513 | 23,120 | 26,679 | 23,366 | 22,491 | 19,688 | 20,927 | 22,055 | 22,586 | 21,362 | 20,982 | 17,596 | 15,011 | 17,734 | 25,830 |
Voorraad
| 15,726 | 15,110 | 15,108 | 14,627 | 14,932 | 15,403 | 15,486 | 13,816 | 13,534 | 12,912 | 12,345 | 11,658 | 10,577 | 9,152 | 8,674 | 8,962 | 9,638 | 9,528 | 9,319 | 9,953 | 11,205 | 11,293 | 12,055 | 11,568 | 11,893 | 11,330 | 11,242 | 10,048 | 10,306 | 10,139 | 10,234 | 10,211 | 9,964 | 10,356 | 12,064 | 11,918 | 12,015 | 12,602 | 12,426 | 11,004 | 11,458 | 10,536 | 10,200 | 9,903 | 9,986 | 9,417 | 9,419 | 9,294 | 10,000 | 8,636 | 9,494 | 9,680 | 9,497 | 9,162 | 8,069 | 7,619 | 7,710 | 6,877 | 6,328 | 5,867 | 6,620 | 8,998 |
Overige vlottende activa
| 5,670 | 2,196 | 6,144 | 7,047 | 5,556 | 5,765 | 7,252 | 6,374 | 5,384 | 4,520 | 4,446 | 4,222 | 4,757 | 3,336 | 3,909 | 3,232 | 3,786 | 3,630 | 3,910 | 4,455 | 4,812 | 4,564 | 5,091 | 4,288 | 4,320 | 3,982 | 5,178 | 5,759 | 5,706 | 3,679 | 4,861 | 4,755 | 5,071 | 4,174 | 5,417 | 5,436 | 5,682 | 4,920 | 4,412 | 4,043 | 4,063 | 2,246 | 2,999 | 2,863 | 3,207 | 1,774 | 3,791 | 3,890 | 3,994 | 1,813 | 2,393 | 2,619 | 2,227 | 1,262 | 1,604 | 1,814 | 2,201 | 1,346 | 1,750 | 1,702 | 1,593 | 3,130 |
Totaal vlottende activa
| 64,173 | 61,777 | 62,320 | 63,627 | 59,636 | 61,299 | 58,336 | 55,926 | 55,811 | 53,419 | 46,431 | 41,814 | 41,862 | 45,384 | 41,391 | 36,949 | 33,709 | 35,247 | 36,024 | 37,632 | 40,224 | 42,267 | 43,624 | 42,656 | 42,613 | 44,223 | 41,791 | 41,324 | 42,012 | 42,275 | 39,863 | 39,876 | 41,435 | 44,181 | 46,317 | 47,435 | 48,247 | 48,464 | 48,775 | 46,469 | 45,885 | 48,920 | 42,854 | 39,353 | 39,026 | 37,153 | 37,827 | 39,814 | 41,782 | 44,486 | 41,621 | 40,508 | 37,767 | 40,530 | 39,285 | 38,901 | 37,037 | 34,472 | 30,930 | 29,361 | 33,391 | 46,476 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 66,379 | 63,838 | 73,021 | 73,163 | 71,511 | 69,903 | 76,034 | 77,725 | 74,898 | 72,328 | 70,659 | 75,191 | 75,482 | 77,290 | 76,986 | 77,677 | 78,520 | 80,392 | 79,138 | 78,874 | 78,134 | 77,399 | 77,803 | 81,561 | 81,759 | 82,882 | 83,235 | 81,237 | 80,783 | 82,147 | 77,180 | 75,720 | 80,635 | 85,805 | 87,729 | 89,528 | 88,998 | 88,133 | 83,045 | 78,561 | 77,624 | 78,207 | 74,190 | 72,541 | 69,766 | 65,152 | 58,468 | 56,003 | 55,544 | 54,135 | 51,287 | 50,884 | 49,190 | 46,283 | 46,204 | 47,169 | 46,523 | 46,228 | 46,182 | 47,211 | 47,237 | 49,551 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 70 | 138 | 177 |
Immateriële activa
| 1,573 | 1,571 | 1,663 | 1,653 | 1,639 | 1,642 | 1,756 | 1,801 | 1,795 | 1,783 | 1,791 | 1,863 | 1,891 | 1,872 | 1,870 | 1,930 | 1,979 | 2,032 | 2,003 | 2,044 | 2,096 | 2,067 | 2,096 | 2,014 | 1,985 | 1,786 | 1,696 | 1,663 | 1,580 | 1,535 | 1,430 | 1,475 | 1,604 | 1,628 | 1,628 | 1,642 | 1,556 | 1,541 | 1,431 | 1,354 | 1,323 | 1,340 | 1,268 | 1,269 | 1,215 | 984 | 886 | 901 | 929 | 901 | 728 | 756 | 777 | 543 | 564 | 576 | 599 | 620 | 647 | 670 | 692 | 654 |
Goodwill en immateriële activa
| 1,573 | 1,571 | 1,663 | 1,653 | 1,639 | 1,642 | 1,756 | 1,801 | 1,795 | 1,783 | 1,791 | 1,863 | 1,891 | 1,872 | 1,870 | 1,930 | 1,979 | 2,032 | 2,003 | 2,044 | 2,096 | 2,067 | 2,096 | 2,014 | 1,985 | 1,786 | 1,696 | 1,663 | 1,580 | 1,535 | 1,430 | 1,475 | 1,604 | 1,628 | 1,628 | 1,642 | 1,556 | 1,541 | 1,431 | 1,354 | 1,323 | 1,340 | 1,268 | 1,269 | 1,215 | 984 | 886 | 901 | 929 | 901 | 728 | 756 | 777 | 543 | 564 | 576 | 599 | 620 | 683 | 740 | 830 | 831 |
Langetermijnbeleggingen
| 1,538 | 1,541 | 1,319 | 1,340 | 4,792 | 1,261 | 1,183 | 1,121 | 3,787 | 1,954 | 7,442 | 7,811 | 4,131 | 4,346 | 6,742 | 6,345 | 5,991 | 2,568 | 6,575 | 6,562 | 6,690 | 4,232 | 9,417 | 10,860 | 10,505 | 8,266 | 10,997 | 10,371 | 9,311 | 7,363 | 9,065 | 7,717 | 7,072 | 6,201 | 9,453 | 9,146 | 10,029 | 7,160 | 9,406 | 9,664 | 8,828 | 5,964 | 9,095 | 9,271 | 8,463 | 5,956 | 5,901 | 4,655 | 0 | 5,150 | 0 | 0 | 0 | 6,052 | 0 | 0 | 0 | 6,131 | 0 | 0 | 4,531 | 2,344 |
Belastingvorderingen
| -1,573 | 2,476 | -1,319 | -1,340 | -3,459 | 2,337 | -1,183 | -1,121 | -2,651 | 1,816 | -3,246 | -3,314 | -4,131 | 2,596 | -6,742 | -6,345 | -5,991 | 2,280 | -6,575 | -6,562 | -6,690 | 1,762 | -9,417 | -10,860 | -10,505 | 1,533 | -10,997 | -10,371 | -9,311 | 3,269 | -9,065 | -7,717 | -7,072 | 3,499 | -9,453 | -9,146 | -10,029 | 3,077 | -9,406 | -9,664 | -8,828 | 2,145 | -9,095 | -9,271 | -8,463 | 1,258 | -5,901 | -4,655 | 0 | 255 | 0 | 0 | 0 | 79 | 0 | 0 | 0 | 182 | 0 | 0 | 264 | 1,799 |
Overige niet-vlottende activa
| 4,813 | 560 | 5,253 | 5,185 | 3,459 | 626 | 4,100 | 4,142 | 2,651 | 0 | 3,245 | 3,313 | 7,381 | 735 | 6,743 | 6,346 | 5,991 | 532 | 6,576 | 6,562 | 6,691 | 491 | 9,421 | 10,863 | 10,506 | 308 | 10,998 | 10,372 | 11,221 | 338 | 10,753 | 9,417 | 8,863 | 380 | 11,566 | 10,814 | 11,516 | 456 | 10,049 | 9,666 | 8,831 | 657 | 9,097 | 9,273 | 8,465 | 249 | 5,903 | 4,657 | 5,140 | 281 | 4,551 | 4,680 | 5,544 | 312 | 6,656 | 6,179 | 5,832 | 344 | 6,516 | 6,191 | 307 | 629 |
Totaal niet-vlottende activa
| 72,730 | 69,986 | 79,937 | 80,001 | 77,942 | 75,769 | 81,890 | 83,668 | 80,480 | 77,881 | 79,891 | 84,864 | 84,754 | 86,839 | 85,599 | 85,953 | 86,490 | 87,804 | 87,717 | 87,480 | 86,921 | 85,951 | 89,320 | 94,438 | 94,250 | 94,775 | 95,929 | 93,272 | 93,584 | 94,652 | 89,363 | 86,612 | 91,102 | 97,513 | 100,923 | 101,984 | 102,070 | 100,367 | 94,525 | 89,581 | 87,778 | 88,313 | 84,555 | 83,083 | 79,446 | 73,599 | 65,257 | 61,561 | 61,613 | 60,722 | 56,566 | 56,320 | 55,511 | 53,269 | 53,424 | 53,924 | 52,954 | 53,505 | 53,381 | 54,142 | 53,169 | 55,154 |
Totaal activa
| 136,903 | 131,763 | 142,259 | 143,630 | 137,579 | 137,069 | 140,228 | 139,597 | 136,292 | 131,302 | 126,325 | 126,680 | 126,617 | 132,223 | 126,991 | 122,903 | 120,201 | 123,054 | 123,741 | 125,114 | 127,146 | 128,222 | 132,945 | 137,095 | 136,863 | 138,998 | 137,721 | 134,597 | 135,596 | 136,928 | 129,226 | 126,489 | 132,538 | 141,694 | 147,240 | 149,419 | 150,317 | 148,831 | 143,300 | 136,050 | 133,663 | 137,233 | 127,409 | 122,436 | 118,472 | 110,752 | 103,084 | 101,375 | 103,395 | 105,208 | 98,187 | 96,828 | 93,278 | 93,799 | 92,709 | 92,825 | 89,991 | 87,977 | 84,311 | 83,503 | 86,560 | 101,630 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 12,512 | 22,129 | 13,434 | 14,051 | 12,683 | 11,670 | 13,012 | 11,560 | 11,716 | 11,557 | 9,893 | 8,754 | 8,941 | 9,458 | 8,472 | 7,255 | 5,531 | 9,284 | 9,479 | 9,962 | 10,374 | 11,162 | 12,712 | 12,674 | 12,569 | 13,413 | 13,609 | 13,347 | 12,644 | 12,903 | 12,186 | 11,280 | 10,596 | 12,065 | 13,124 | 13,497 | 13,288 | 14,388 | 15,683 | 14,705 | 14,549 | 15,140 | 14,411 | 12,983 | 12,908 | 12,418 | 12,714 | 14,493 | 17,251 | 18,653 | 19,125 | 17,219 | 15,578 | 18,571 | 17,828 | 18,010 | 16,725 | 15,059 | 12,637 | 10,474 | 13,161 | 23,962 |
Kortlopende schulden
| 27,460 | 25,859 | 23,783 | 25,566 | 24,382 | 29,199 | 25,681 | 25,535 | 27,384 | 25,095 | 23,041 | 19,061 | 20,185 | 27,297 | 25,908 | 23,850 | 22,426 | 18,023 | 17,344 | 16,900 | 17,502 | 15,939 | 17,612 | 15,588 | 14,097 | 15,416 | 13,910 | 11,039 | 10,882 | 11,445 | 11,204 | 12,523 | 12,312 | 15,386 | 17,399 | 18,372 | 17,998 | 17,993 | 17,844 | 16,161 | 15,708 | 16,524 | 14,845 | 17,555 | 18,352 | 15,721 | 13,226 | 15,400 | 13,062 | 13,674 | 13,458 | 13,293 | 12,914 | 10,900 | 9,096 | 9,413 | 9,315 | 8,987 | 8,764 | 8,227 | 7,793 | 7,966 |
Belastingschulden
| 358 | 265 | 242 | 187 | 171 | 147 | 208 | 153 | 330 | 84 | 67 | 114 | 194 | 279 | 269 | 200 | 175 | 304 | 33 | 156 | 308 | 872 | 205 | 246 | 1,187 | 1,032 | 1,104 | 1,330 | 1,268 | 899 | 546 | 696 | 649 | 475 | 248 | 545 | 467 | 777 | 296 | 383 | 497 | 1,526 | 864 | 396 | 277 | 270 | 237 | 479 | 308 | 273 | 174 | 295 | 241 | 364 | 348 | 348 | 188 | 98 | 50 | 63 | 211 | 107 |
Uitgestelde opbrengsten
| 358 | 265 | 1,352 | 1,875 | 2,452 | 1,730 | 1,224 | 1,707 | 2,383 | 1,689 | 1,044 | 1,670 | 2,326 | 1,930 | 1,172 | 1,596 | 2,301 | 2,198 | 1,152 | 1,936 | 3,035 | 3,085 | 1,612 | 2,242 | 4,131 | 3,291 | 2,547 | 3,605 | 3,891 | 2,646 | 1,715 | 2,226 | 2,907 | 2,184 | 1,468 | 2,128 | 2,718 | 2,518 | 1,541 | 1,756 | 2,662 | 2,988 | 2,068 | 1,893 | 2,150 | 1,585 | 1,462 | 2,187 | 3,104 | 1,929 | 2,525 | 1,527 | 2,226 | 1,607 | 1,174 | 1,659 | 2,036 | 1,246 | 682 | 974 | 1,120 | 999 |
Overige kortlopende verplichtingen
| 20,990 | 11,488 | 20,383 | 19,504 | 17,774 | 16,678 | 17,456 | 16,357 | 15,692 | 14,920 | 14,125 | 13,569 | 12,757 | 12,054 | 11,652 | 10,224 | 11,327 | 13,885 | 15,738 | 15,802 | 15,665 | 16,304 | 17,524 | 17,165 | 17,508 | 16,856 | 16,440 | 15,775 | 15,923 | 14,883 | 14,674 | 13,804 | 14,323 | 14,669 | 14,322 | 14,431 | 13,717 | 13,603 | 12,440 | 12,091 | 13,191 | 12,189 | 12,305 | 12,017 | 11,222 | 10,419 | 11,085 | 10,118 | 7,436 | 7,910 | 7,584 | 7,113 | 5,485 | 4,697 | 7,507 | 7,763 | 5,387 | 4,358 | 4,906 | 5,255 | 6,058 | 6,975 |
Totaal kortlopende verplichtingen
| 61,320 | 59,741 | 58,952 | 60,996 | 57,291 | 59,277 | 57,373 | 55,159 | 57,175 | 53,261 | 48,103 | 43,054 | 44,209 | 50,739 | 47,204 | 42,925 | 41,585 | 43,390 | 43,713 | 44,600 | 46,576 | 46,490 | 49,460 | 47,669 | 48,305 | 48,976 | 46,506 | 43,766 | 43,340 | 41,877 | 39,779 | 39,833 | 40,138 | 44,304 | 46,313 | 48,428 | 47,721 | 48,502 | 47,508 | 44,713 | 46,110 | 46,841 | 43,629 | 44,448 | 44,632 | 40,143 | 38,487 | 42,198 | 40,853 | 42,166 | 42,692 | 39,152 | 36,203 | 35,775 | 35,605 | 36,845 | 33,463 | 29,650 | 26,989 | 24,930 | 28,132 | 39,902 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16,112 | 14,990 | 14,851 | 15,160 | 15,357 | 14,319 | 16,665 | 18,953 | 16,811 | 17,821 | 19,053 | 19,282 | 17,760 | 18,623 | 18,476 | 19,938 | 17,675 | 15,672 | 15,594 | 15,396 | 13,255 | 14,798 | 15,220 | 17,562 | 17,046 | 16,136 | 17,309 | 18,577 | 19,376 | 21,359 | 21,110 | 21,646 | 24,983 | 27,062 | 28,745 | 28,535 | 29,943 | 28,845 | 28,340 | 27,796 | 24,750 | 26,490 | 26,757 | 23,155 | 23,300 | 22,941 | 21,617 | 18,342 | 19,430 | 19,674 | 17,962 | 16,675 | 14,160 | 14,950 | 13,469 | 13,248 | 13,757 | 15,424 | 16,071 | 17,397 | 16,934 | 14,367 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 419 | 0 | 0 | 0 | 3,428 | 0 | 0 | 0 | 3,088 | 0 | 0 | 0 | 3,096 | 0 | 0 | 0 | 3,036 | 0 | 0 | 0 | 3,103 | 0 | 0 | 0 | 3,456 | 0 | 0 | 0 | 3,985 | 0 | 0 | 0 | 4,656 | 0 | 0 | 0 | 4,816 | 0 | 0 | 0 | 4,913 | 0 | 0 | 0 | 3,919 | 0 | 0 | 0 | 4,272 | 0 | 0 | 0 | 4,929 | 0 | 0 | 0 | 3,607 | 0 | 0 | 3,442 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 1,050 | 0 | 0 | 0 | 2,234 | 0 | 0 | 0 | 2,414 | 0 | 0 | 0 | 3,051 | 0 | 0 | 0 | 2,434 | 0 | 0 | 0 | 1,872 | 0 | 0 | 0 | 4,515 | 0 | 0 | 0 | 4,480 | 0 | 0 | 0 | 3,553 | 0 | 0 | 0 | 3,502 | 0 | 0 | 0 | 3,197 | 0 | 0 | 0 | 3,428 | 0 | 0 | 0 | 3,039 | 0 | 0 | 0 | 3,514 | 0 | 0 | 0 | 3,732 | 0 | 0 | 3,331 | 0 |
Overige niet-vlottende verplichtingen
| 5,448 | 3,836 | 6,972 | 6,889 | 6,834 | 1,163 | 6,679 | 6,661 | 6,651 | 1,152 | 7,361 | 7,526 | 7,372 | 1,083 | 6,831 | 6,746 | 7,057 | 1,159 | 5,912 | 5,736 | 5,737 | 668 | 6,586 | 7,090 | 6,797 | 476 | 8,701 | 9,180 | 8,990 | 449 | 9,007 | 8,397 | 8,419 | 659 | 9,343 | 9,287 | 9,580 | 1,063 | 9,740 | 9,521 | 9,237 | 1,200 | 9,528 | 9,293 | 8,585 | 986 | 7,991 | 6,949 | 7,483 | 643 | 7,296 | 8,164 | 8,428 | 224 | 9,001 | 7,260 | 7,247 | 315 | 7,520 | 7,387 | 546 | 6,096 |
Totaal niet-vlottende verplichtingen
| 21,560 | 20,295 | 21,823 | 22,049 | 22,191 | 21,144 | 23,344 | 25,614 | 23,462 | 24,475 | 26,414 | 26,808 | 25,132 | 25,853 | 25,307 | 26,684 | 24,732 | 22,301 | 21,506 | 21,132 | 18,992 | 20,441 | 21,806 | 24,652 | 23,843 | 24,583 | 26,010 | 27,757 | 28,366 | 30,273 | 30,117 | 30,043 | 33,402 | 35,930 | 38,088 | 37,822 | 39,523 | 38,226 | 38,080 | 37,317 | 33,987 | 35,800 | 36,285 | 32,448 | 31,885 | 31,274 | 29,608 | 25,291 | 26,913 | 27,628 | 25,258 | 24,839 | 22,588 | 23,617 | 22,470 | 20,508 | 21,004 | 23,078 | 23,591 | 24,784 | 24,253 | 20,463 |
Totaal passiva
| 82,880 | 80,036 | 80,775 | 83,045 | 79,482 | 80,421 | 80,717 | 80,773 | 80,637 | 77,736 | 74,517 | 69,862 | 69,341 | 76,592 | 72,511 | 69,609 | 66,317 | 65,691 | 65,219 | 65,732 | 65,568 | 66,931 | 71,266 | 72,321 | 72,148 | 73,559 | 72,516 | 71,523 | 71,706 | 72,150 | 69,896 | 69,876 | 73,540 | 80,234 | 84,401 | 86,250 | 87,244 | 86,728 | 85,588 | 82,030 | 80,097 | 82,641 | 79,914 | 76,896 | 76,517 | 71,417 | 68,095 | 67,489 | 67,766 | 69,794 | 67,950 | 63,991 | 58,791 | 59,392 | 58,075 | 57,353 | 54,467 | 52,728 | 50,580 | 49,714 | 52,385 | 60,365 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 47,809 | 0 | 0 | 0 | 47,078 | 47,839 | 46,209 | 51,375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,964 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 6,939 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 | 5,117 |
Ingehouden winsten
| 22,384 | 22,021 | 31,323 | 31,224 | 30,776 | 30,454 | 30,063 | 29,837 | 30,055 | 30,834 | 29,205 | 34,371 | 35,675 | 35,909 | 35,692 | 34,774 | 35,616 | 38,806 | 39,599 | 39,729 | 40,050 | 40,071 | 38,365 | 40,273 | 40,686 | 40,272 | 39,182 | 38,388 | 40,133 | 40,041 | 38,159 | 37,368 | 36,624 | 35,462 | 33,952 | 33,428 | 33,070 | 32,730 | 31,830 | 31,722 | 32,204 | 32,035 | 29,649 | 28,363 | 26,124 | 25,944 | 25,330 | 25,651 | 26,226 | 26,240 | 22,615 | 24,338 | 24,544 | 24,943 | 24,828 | 25,346 | 24,324 | 23,698 | 22,983 | 22,445 | 23,758 | 30,024 |
Overige gereserveerde algehele resultaten
| 14,932 | 12,671 | 13,487 | 12,467 | 10,288 | 9,081 | 12,336 | 11,875 | 8,577 | 5,727 | 5,599 | 5,443 | 4,682 | 16,892 | 1,896 | 1,628 | 1,510 | 1,799 | 2,163 | 2,894 | 4,664 | 4,289 | 6,383 | 7,570 | 7,148 | 8,285 | 9,140 | 7,804 | 6,903 | 7,742 | 4,514 | 2,595 | 5,591 | 9,157 | 12,054 | 12,865 | 13,145 | 12,410 | 9,030 | 5,482 | 4,547 | 5,709 | 4,673 | 4,004 | 2,657 | 234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 9,743 | 9,961 | 9,710 | 9,930 | -37,740 | 10,149 | 10,148 | 10,148 | -37,019 | -37,798 | -36,169 | -41,335 | 9,955 | -4,134 | 9,928 | 9,928 | 9,794 | 9,794 | 9,796 | 9,795 | 9,900 | 9,967 | 9,967 | 9,967 | 9,942 | 9,941 | 9,944 | 9,943 | 9,915 | 10,056 | 9,718 | 9,711 | 9,844 | 9,902 | 9,894 | 9,937 | 9,919 | 10,024 | 9,913 | 9,877 | 9,876 | 9,909 | 8,056 | 8,056 | 8,057 | 8,040 | 4,542 | 3,118 | 4,286 | 4,057 | 2,505 | 3,382 | 4,826 | 4,347 | 4,689 | 5,009 | 6,083 | 6,434 | 5,631 | 6,227 | 5,300 | 6,124 |
Totaal eigen vermogen van aandeelhouders
| 54,023 | 51,617 | 61,484 | 60,585 | 58,097 | 56,648 | 59,511 | 58,824 | 55,655 | 53,566 | 51,808 | 56,818 | 57,276 | 55,631 | 54,480 | 53,294 | 53,884 | 57,363 | 58,522 | 59,382 | 61,578 | 61,291 | 61,679 | 64,774 | 64,715 | 65,437 | 65,205 | 63,074 | 63,890 | 64,778 | 59,330 | 56,613 | 58,998 | 61,460 | 62,839 | 63,169 | 63,073 | 62,103 | 57,712 | 54,020 | 53,566 | 54,592 | 47,495 | 45,540 | 41,955 | 39,335 | 34,989 | 33,886 | 35,629 | 35,414 | 30,237 | 32,837 | 34,487 | 34,407 | 34,634 | 35,472 | 35,524 | 35,249 | 33,731 | 33,789 | 34,175 | 41,265 |
Totaal eigen vermogen
| 54,023 | 51,617 | 61,484 | 60,585 | 58,097 | 56,648 | 59,511 | 58,824 | 55,655 | 53,566 | 51,808 | 56,818 | 57,276 | 55,631 | 54,480 | 53,294 | 53,884 | 57,363 | 58,522 | 59,382 | 61,578 | 61,291 | 61,679 | 64,774 | 64,715 | 65,437 | 65,205 | 63,074 | 63,890 | 64,778 | 59,330 | 56,613 | 58,998 | 61,460 | 62,839 | 63,169 | 63,073 | 62,103 | 57,712 | 54,020 | 53,566 | 54,592 | 47,495 | 45,540 | 41,955 | 39,335 | 34,989 | 33,886 | 35,629 | 35,414 | 30,237 | 32,837 | 34,487 | 34,407 | 34,634 | 35,472 | 35,524 | 35,249 | 33,731 | 33,789 | 34,175 | 41,265 |
Totaal passiva en aandeelhoudersvermogen
| 136,903 | 131,653 | 142,259 | 143,630 | 137,579 | 137,069 | 140,228 | 139,597 | 136,292 | 131,302 | 126,325 | 126,680 | 126,617 | 132,223 | 126,991 | 122,903 | 120,201 | 123,054 | 123,741 | 125,114 | 127,146 | 128,222 | 132,945 | 137,095 | 136,863 | 138,996 | 137,721 | 134,597 | 135,596 | 136,928 | 129,226 | 126,489 | 132,538 | 141,694 | 147,240 | 149,419 | 150,317 | 148,831 | 143,300 | 136,050 | 133,663 | 137,233 | 127,409 | 122,436 | 118,472 | 110,752 | 103,084 | 101,375 | 103,395 | 105,208 | 98,187 | 96,828 | 93,278 | 93,799 | 92,709 | 92,825 | 89,991 | 87,977 | 84,311 | 83,503 | 86,560 | 101,630 |