Asahi Holdings, Inc.
TSE:5857.T
1819 (JPY) • At close November 13, 2024
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 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 19,377 | 14,520 | 6,881 | 17,088 | 23,767 | 17,099 | 17,952 | 9,398 | 10,143 | 9,568 | 6,127 | 6,997 | 9,141 | 10,964 | 10,023 | 7,714 | 4,292 | 15,849 | 22,908 | 14,065 | 12,772 | 14,263 | 16,297 | 19,815 | 26,136 | 21,230 | 24,140 | 19,253 | 11,287 | 11,230 | 10,798 | 8,656 | 9,942 | 12,287 | 16,668 | 14,830 | 14,057 | 8,756 | 11,046 | 5,971 | 5,567 | 12,843 | 9,640 | 7,811 | 7,701 | 2,882 | 4,141 | 3,281 | 3,269 | 5,017 | 3,527 | 2,820 | 3,023 | 3,420 | 2,321 | 2,798 | 2,498 | 2,455 | 2,263 | 2,448 | 2,516 | 2,008 |
Kortetermijnbeleggingen
| 0 | 0 | 17,763 | 15,377 | 19,702 | 13,496 | 3,609 | 3,407 | 1,369 | 2,295 | 129 | 534 | 8,082 | 3,774 | 2,169 | 692 | 89 | 88 | 93 | 90 | 93 | 964 | 389 | 2,921 | -202 | 538 | 660 | -26 | 12 | 12 | 103 | 275 | 321 | 199 | 0 | 0 | 0 | 0 | -154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 19,377 | 14,520 | 6,881 | 32,465 | 43,469 | 30,595 | 21,561 | 12,805 | 11,512 | 11,863 | 6,256 | 7,531 | 17,223 | 14,738 | 12,192 | 8,406 | 4,381 | 15,937 | 23,001 | 14,155 | 12,865 | 15,227 | 16,686 | 22,736 | 26,136 | 21,768 | 24,800 | 19,253 | 11,299 | 11,242 | 10,901 | 8,931 | 10,263 | 12,486 | 16,668 | 14,830 | 14,057 | 8,756 | 11,046 | 5,971 | 5,567 | 12,843 | 9,640 | 7,811 | 7,701 | 2,882 | 4,141 | 3,281 | 3,269 | 5,017 | 3,527 | 2,820 | 3,023 | 3,420 | 2,321 | 2,798 | 2,498 | 2,455 | 2,263 | 2,448 | 2,516 | 2,008 |
Nettovorderingen
| 197,932 | 193,997 | 155,268 | 254,548 | 234,250 | 203,934 | 154,046 | 210,884 | 126,943 | 125,378 | 151,437 | 166,423 | 114,344 | 120,780 | 100,775 | 144,109 | 133,128 | 131,521 | 119,754 | 126,188 | 112,848 | 63,502 | 66,489 | 63,544 | 39,473 | 36,811 | 36,973 | 28,713 | 17,559 | 14,186 | 15,557 | 17,513 | 15,667 | 15,846 | 11,527 | 12,918 | 13,730 | 13,635 | 15,106 | 12,589 | 14,066 | 10,825 | 11,199 | 9,135 | 9,212 | 9,527 | 12,530 | 12,158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 37,327 | 57,252 | 33,879 | 50,200 | 35,585 | 44,046 | 40,854 | 64,886 | 69,377 | 70,776 | 63,398 | 51,926 | 58,712 | 64,371 | 63,515 | 55,162 | 47,488 | 39,503 | 37,748 | 29,145 | 30,728 | 28,141 | 25,191 | 24,063 | 21,281 | 21,083 | 22,466 | 22,295 | 21,515 | 17,558 | 17,356 | 17,486 | 17,077 | 14,184 | 15,243 | 13,996 | 14,222 | 15,387 | 15,629 | 16,199 | 15,918 | 13,017 | 13,797 | 13,926 | 14,663 | 15,014 | 14,258 | 12,232 | 10,640 | 10,841 | 13,468 | 18,607 | 23,579 | 20,658 | 18,953 | 15,365 | 13,002 | 13,982 | 13,193 | 13,461 | 9,674 | 8,122 |
Overige vlottende activa
| 51,148 | 52,023 | 60,537 | 32,546 | 24,767 | 21,534 | 21,913 | 23,427 | 23,600 | 24,249 | 30,211 | 18,171 | 13,804 | 9,089 | 20,929 | 13,853 | 8,437 | 6,997 | 9,095 | 19,006 | 4,800 | 4,621 | 5,424 | 3,236 | 2,297 | 3,242 | 3,857 | 2,372 | 1,843 | 2,219 | 2,242 | 1,628 | 1,220 | 2,127 | 8,132 | 6,259 | 8,553 | 8,748 | 6,775 | 2,125 | 1,887 | 2,491 | 2,888 | 992 | 1,098 | 4,114 | 2,369 | 3,074 | 1,834 | 3,025 | 2,150 | 3,478 | 4,724 | 2,756 | 2,375 | 1,867 | 1,461 | 2,747 | 2,035 | 1,465 | 818 | 1,189 |
Totaal vlottende activa
| 305,784 | 317,792 | 253,773 | 369,759 | 338,071 | 300,109 | 238,374 | 312,002 | 231,432 | 232,266 | 241,778 | 244,051 | 204,083 | 208,978 | 191,961 | 221,530 | 193,434 | 193,958 | 187,604 | 188,494 | 161,241 | 111,491 | 113,790 | 113,579 | 89,187 | 82,904 | 88,096 | 72,633 | 52,216 | 45,205 | 46,056 | 45,558 | 44,227 | 44,643 | 51,570 | 48,003 | 50,562 | 46,526 | 48,556 | 36,884 | 37,438 | 39,176 | 37,524 | 31,864 | 32,674 | 31,537 | 33,298 | 30,745 | 27,072 | 27,163 | 29,301 | 30,622 | 38,569 | 33,122 | 29,332 | 25,998 | 22,194 | 23,666 | 22,354 | 21,117 | 17,267 | 15,913 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 34,507 | 35,818 | 33,192 | 45,652 | 44,624 | 43,416 | 42,553 | 43,034 | 43,827 | 43,533 | 43,748 | 40,328 | 39,398 | 39,285 | 37,904 | 37,028 | 37,003 | 35,260 | 34,953 | 34,348 | 37,719 | 38,178 | 36,083 | 32,673 | 32,900 | 32,758 | 32,870 | 32,869 | 32,723 | 32,840 | 31,987 | 31,871 | 31,611 | 31,018 | 30,791 | 31,099 | 31,730 | 32,419 | 32,334 | 26,611 | 26,699 | 24,237 | 24,407 | 24,171 | 24,423 | 24,773 | 24,959 | 25,066 | 25,431 | 25,216 | 25,763 | 25,809 | 26,403 | 26,690 | 26,557 | 26,682 | 26,067 | 25,424 | 25,156 | 25,410 | 24,495 | 24,502 |
Goodwill
| 19 | 19 | 19 | 1,003 | 1,003 | 1,003 | 1,003 | 1,003 | 1,003 | 1,003 | 1,040 | 1,040 | 1,040 | 1,040 | 1,040 | 1,604 | 1,604 | 1,604 | 1,604 | 1,604 | 8,243 | 8,243 | 8,243 | 8,243 | 8,243 | 8,243 | 8,243 | 8,243 | 8,238 | 8,238 | 8,238 | 15,907 | 15,264 | 15,661 | 19,136 | 20,564 | 21,199 | 22,421 | 21,737 | 8,407 | 8,590 | 1,897 | 2,021 | 2,089 | 2,186 | 2,283 | 2,380 | 2,477 | 2,573 | 1,892 | 1,970 | 2,049 | 2,128 | 2,045 | 2,036 | 2,111 | 2,186 | 1,514 | 1,571 | 1,627 | 1,603 | 1,657 |
Immateriële activa
| 1,535 | 1,519 | 1,580 | 1,574 | 1,493 | 1,366 | 1,255 | 1,224 | 988 | 796 | 712 | 680 | 668 | 698 | 697 | 590 | 550 | 537 | 529 | 543 | 627 | 657 | 697 | 587 | 651 | 700 | 740 | 980 | 1,002 | 861 | 918 | 893 | 925 | 989 | 969 | 977 | 934 | 917 | 906 | 872 | 848 | 811 | 835 | 831 | 746 | 759 | 797 | 759 | 751 | 558 | 519 | 519 | 538 | 487 | 519 | 491 | 515 | 551 | 567 | 587 | 610 | 609 |
Goodwill en immateriële activa
| 1,554 | 1,538 | 1,599 | 2,577 | 2,496 | 2,369 | 2,258 | 2,227 | 1,991 | 1,799 | 1,752 | 1,720 | 1,708 | 1,738 | 1,737 | 2,194 | 2,154 | 2,141 | 2,133 | 2,147 | 8,870 | 8,900 | 8,940 | 8,830 | 8,894 | 8,943 | 8,983 | 9,223 | 9,240 | 9,099 | 9,156 | 16,800 | 16,189 | 16,650 | 20,105 | 21,541 | 22,133 | 23,338 | 22,643 | 9,279 | 9,438 | 2,708 | 2,856 | 2,920 | 2,932 | 3,042 | 3,177 | 3,236 | 3,324 | 2,450 | 2,489 | 2,568 | 2,666 | 2,532 | 2,555 | 2,602 | 2,701 | 2,065 | 2,138 | 2,214 | 2,213 | 2,266 |
Langetermijnbeleggingen
| 28,636 | 28,139 | 27,665 | -14,876 | -15,668 | 7,675 | -3,180 | -2,754 | 2,247 | 4,466 | 4,842 | 5,667 | 6,037 | 1,056 | 2,426 | 4,251 | 4,062 | 3,693 | 3,844 | 331 | 388 | -467 | 109 | -2,426 | 689 | -46 | -123 | 555 | 517 | 560 | 425 | 396 | 331 | 522 | 155 | 1,151 | 1,232 | 1,315 | 322 | 1,363 | 1,451 | 1,095 | 171 | 833 | 889 | 811 | 110 | 943 | 1,022 | 0 | 113 | 0 | 0 | 0 | 176 | 0 | 0 | 0 | 52 | 0 | 0 | 0 |
Belastingvorderingen
| 248 | 275 | 5 | 2,419 | 2,718 | 3,228 | 3,498 | 3,223 | 4,377 | 4,995 | 6,262 | 5,266 | 4,614 | 6,626 | 8,392 | 664 | 1,327 | 919 | 1,132 | 1,069 | 1,612 | 1,213 | 873 | 969 | 1,109 | 720 | 853 | 948 | 1,238 | 997 | 1,167 | 953 | 1,098 | 1,085 | 322 | -1,151 | -1,232 | -1,315 | 368 | -1,363 | -1,451 | -1,095 | 123 | -833 | -889 | -811 | 162 | -943 | -1,022 | 0 | 181 | 0 | 0 | 0 | 71 | 0 | 0 | 0 | 16 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 729 | 941 | 1,764 | 15,525 | 20,083 | 4 | 3,944 | 3,700 | 1,733 | 3 | 5 | 4 | 4 | 4,056 | 2,382 | 801 | 139 | 133 | 292 | 164 | 135 | 1,000 | 477 | 3,058 | 46 | 739 | 805 | 21 | 112 | 59 | 185 | 435 | 344 | 237 | 643 | 1,151 | 1,232 | 1,315 | 652 | 1,363 | 1,451 | 1,095 | 1,037 | 833 | 889 | 811 | 552 | 943 | 1,025 | 770 | 468 | 901 | 939 | 775 | 452 | 594 | 575 | 503 | 423 | 487 | 551 | 1,257 |
Totaal niet-vlottende activa
| 65,674 | 66,711 | 64,225 | 51,297 | 54,253 | 56,692 | 49,073 | 49,430 | 54,175 | 54,796 | 56,609 | 52,985 | 51,761 | 52,761 | 52,841 | 44,938 | 44,685 | 42,146 | 42,354 | 38,059 | 48,724 | 48,824 | 46,482 | 43,104 | 43,638 | 43,114 | 43,388 | 43,616 | 43,830 | 43,555 | 42,920 | 50,455 | 49,573 | 49,512 | 52,016 | 53,791 | 55,095 | 57,072 | 56,319 | 37,253 | 37,588 | 28,040 | 28,594 | 27,924 | 28,244 | 28,626 | 28,960 | 29,245 | 29,780 | 28,436 | 29,014 | 29,278 | 30,008 | 29,997 | 29,811 | 29,878 | 29,343 | 27,992 | 27,785 | 28,111 | 27,259 | 28,025 |
Totaal activa
| 371,458 | 384,503 | 317,998 | 421,057 | 392,324 | 356,802 | 287,448 | 361,433 | 285,607 | 287,063 | 298,387 | 297,037 | 255,844 | 261,740 | 244,803 | 266,468 | 238,119 | 236,105 | 229,958 | 226,554 | 209,966 | 160,315 | 160,272 | 156,684 | 132,825 | 126,019 | 131,484 | 116,250 | 96,047 | 88,760 | 88,976 | 96,013 | 93,801 | 94,156 | 103,589 | 101,795 | 105,659 | 103,599 | 104,877 | 74,139 | 75,027 | 67,218 | 66,119 | 59,789 | 60,920 | 60,164 | 62,260 | 59,991 | 56,852 | 55,599 | 58,315 | 59,900 | 68,577 | 63,119 | 59,143 | 55,876 | 51,537 | 51,658 | 50,139 | 49,228 | 44,526 | 43,938 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 30,462 | 30,548 | 27,180 | 24,751 | 27,627 | 25,054 | 26,024 | 21,363 | 20,971 | 24,086 | 27,711 | 27,386 | 27,519 | 29,301 | 26,465 | 24,294 | 28,854 | 25,612 | 13,710 | 13,818 | 16,803 | 16,156 | 17,169 | 15,968 | 14,118 | 11,004 | 14,179 | 12,383 | 14,898 | 11,897 | 12,710 | 10,770 | 13,493 | 15,438 | 15,125 | 6,678 | 5,707 | 6,924 | 11,787 | 6,744 | 6,942 | 3,293 | 3,643 | 2,707 | 3,129 | 2,366 | 2,463 | 3,116 | 2,635 | 2,194 | 3,253 | 3,806 | 4,131 | 4,704 | 4,700 | 3,040 | 3,388 | 2,986 | 3,329 | 2,223 | 2,140 | 1,944 |
Kortlopende schulden
| 131,985 | 131,577 | 69,970 | 206,051 | 157,388 | 139,219 | 91,494 | 172,693 | 93,957 | 96,467 | 108,263 | 121,276 | 70,869 | 84,880 | 79,337 | 147,116 | 113,687 | 120,274 | 121,873 | 126,994 | 110,746 | 43,661 | 44,712 | 45,046 | 23,651 | 23,043 | 22,515 | 13,645 | 2,520 | 2,320 | 2,720 | 6,572 | 2,920 | 3,744 | 7,115 | 10,919 | 11,238 | 31,141 | 26,441 | 2,774 | 3,319 | 5,969 | 638 | 665 | 1,465 | 2,915 | 11,745 | 11,845 | 7,506 | 8,445 | 5,545 | 9,848 | 16,348 | 14,548 | 10,448 | 11,049 | 7,982 | 12,949 | 12,449 | 15,300 | 11,703 | 12,207 |
Belastingschulden
| 0 | 318 | 2,387 | 1,592 | 1,221 | 367 | 210 | 125 | 2,461 | 429 | 950 | 550 | 3,463 | 2,361 | 5,914 | 2,730 | 3,706 | 1,665 | 4,624 | 2,300 | 2,968 | 1,085 | 2,405 | 1,064 | 2,210 | 1,070 | 3,012 | 1,816 | 2,085 | 1,008 | 1,061 | 414 | 1,533 | 497 | 2,012 | 861 | 1,907 | 681 | 2,111 | 653 | 1,736 | 532 | 2,635 | 1,535 | 2,074 | 822 | 349 | 113 | 962 | 191 | 3,267 | 1,799 | 2,531 | 1,128 | 2,512 | 978 | 800 | 1,043 | 2,304 | 780 | 165 | 41 |
Uitgestelde opbrengsten
| 1,167 | 318 | 2,387 | 3,969 | 8,921 | 1,580 | 5,412 | 2,951 | 7,281 | 4,695 | 8,171 | 2,323 | 5,022 | 3,914 | 8,762 | 7,352 | 12,378 | 7,894 | 12,908 | 9,741 | 7,123 | 3,688 | 5,149 | 2,509 | 4,090 | 2,747 | 5,002 | 3,542 | 4,631 | 3,291 | 2,742 | 1,905 | 2,969 | 1,441 | 5,435 | 1,880 | 3,444 | 1,647 | 6,942 | 1,476 | 3,180 | 897 | 4,907 | 1,901 | 2,763 | 1,177 | 2,476 | 523 | 1,663 | 573 | 4,056 | 2,267 | 3,252 | 1,592 | 3,381 | 1,458 | 1,592 | 1,406 | 3,164 | 1,269 | 863 | 353 |
Overige kortlopende verplichtingen
| 5,370 | 11,118 | 13,464 | 5,252 | 9,102 | 2,973 | 7,752 | 5,144 | 8,782 | 5,689 | 11,702 | 3,140 | 5,375 | 3,566 | 7,852 | 7,007 | 11,185 | 9,127 | 12,930 | 10,057 | 5,848 | 7,442 | 6,287 | 3,884 | 4,103 | 3,914 | 5,393 | 5,513 | 6,203 | 4,820 | 4,296 | 3,275 | 2,985 | 2,864 | 4,190 | 6,654 | 9,954 | 7,912 | 5,264 | 5,886 | 5,358 | 3,625 | 5,301 | 2,844 | 2,745 | 3,046 | 3,996 | 3,404 | 3,634 | 2,557 | 4,065 | 3,073 | 3,071 | 2,470 | 2,815 | 3,655 | 3,390 | 2,677 | 1,743 | 2,240 | 2,118 | 2,334 |
Totaal kortlopende verplichtingen
| 168,984 | 173,879 | 108,015 | 237,646 | 195,338 | 167,613 | 125,480 | 199,325 | 126,171 | 126,671 | 148,626 | 152,352 | 107,226 | 120,108 | 119,568 | 181,147 | 157,432 | 156,678 | 153,137 | 153,169 | 136,365 | 68,344 | 70,573 | 65,962 | 44,082 | 39,031 | 45,099 | 33,357 | 25,706 | 20,045 | 20,787 | 21,031 | 20,931 | 22,543 | 28,442 | 25,112 | 28,806 | 46,658 | 45,603 | 16,057 | 17,355 | 13,419 | 12,217 | 7,751 | 9,413 | 9,149 | 18,553 | 18,478 | 14,737 | 13,387 | 16,130 | 18,526 | 26,081 | 22,850 | 20,475 | 18,722 | 15,560 | 19,655 | 19,825 | 20,543 | 16,126 | 16,526 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 64,217 | 70,796 | 71,696 | 69,547 | 72,250 | 70,470 | 53,190 | 52,547 | 48,670 | 46,458 | 43,176 | 40,675 | 38,792 | 38,368 | 25,501 | 4,940 | 4,935 | 4,933 | 4,928 | 0 | 0 | 18,767 | 19,085 | 19,083 | 19,338 | 19,032 | 18,600 | 19,273 | 20,119 | 20,043 | 20,195 | 20,622 | 19,217 | 19,394 | 21,584 | 21,584 | 21,719 | 1,415 | 6,550 | 6,672 | 6,820 | 5,209 | 5,419 | 5,070 | 5,080 | 5,080 | 0 | 0 | 1,000 | 1,250 | 1,500 | 1,750 | 2,000 | 2,250 | 2,500 | 2,750 | 2,000 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -6,211 | 0 | 1,998 | 2,488 | 2,134 | 1,811 | 1,725 | 2,337 | 1,884 | 1,382 | 1,067 | 1,035 | 1,021 | 860 | 1,007 | 1,088 | 1,150 | 1,238 | 0 | 0 | 3,246 | 1,448 | 1,400 | 1,181 | 1,397 | 1,907 | 1,214 | 1,330 | 1,361 | 1,364 | 1,014 | 2,736 | 2,550 | 260 | 0 | 0 | 0 | 126 | 0 | 0 | 0 | 122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6,063 | 6,211 | 4,432 | 809 | 2,836 | 2,249 | 275 | 428 | 304 | 1,417 | 576 | 471 | 658 | 451 | 968 | 1,557 | 1,497 | 1,489 | 1,453 | 1,978 | 1,349 | 1,412 | 1,360 | 1,473 | 1,477 | 1,438 | 1,440 | 1,710 | 1,844 | 1,822 | 1,790 | 1,643 | 1,483 | 1,531 | 1,937 | 0 | 0 | 0 | 1,567 | 0 | 0 | 0 | 1,697 | 0 | 0 | 0 | 1,541 | 0 | 0 | 0 | 1,646 | 0 | 0 | 0 | 1,535 | 0 | 0 | 0 | 201 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,415 | 9,431 | 2,393 | 2 | 103 | 81 | -265 | 44 | 31 | 18 | -510 | 3 | 3 | 3 | 3 | 3 | 96 | 57 | 28 | 2,589 | 3,216 | 9 | 2 | 2 | 2 | 3 | 3 | 2 | 1 | 20 | 13 | 11 | 9 | 1,536 | 67 | 2,461 | 2,490 | 2,526 | 77 | 1,894 | 1,850 | 1,834 | 43 | 1,747 | 1,750 | 1,689 | 156 | 1,759 | 0 | 1,740 | 72 | 1,772 | 1,805 | 1,920 | 87 | 1,757 | 1,764 | 455 | 216 | 351 | 362 | 341 |
Totaal niet-vlottende verplichtingen
| 72,695 | 80,227 | 83,504 | 72,356 | 77,677 | 74,934 | 55,011 | 54,744 | 51,342 | 49,777 | 44,624 | 42,216 | 40,488 | 39,843 | 27,332 | 7,507 | 7,616 | 7,629 | 7,647 | 4,567 | 4,565 | 23,434 | 21,895 | 21,958 | 21,998 | 21,870 | 21,950 | 22,199 | 23,294 | 23,246 | 23,362 | 23,290 | 23,445 | 23,480 | 23,848 | 24,045 | 24,209 | 3,941 | 8,320 | 8,566 | 8,670 | 7,043 | 7,281 | 6,817 | 6,830 | 6,769 | 1,697 | 1,759 | 2,770 | 2,990 | 3,283 | 3,522 | 3,805 | 4,170 | 4,327 | 4,507 | 3,764 | 455 | 417 | 351 | 362 | 341 |
Totaal passiva
| 241,679 | 254,106 | 191,519 | 310,002 | 273,015 | 242,547 | 180,491 | 254,069 | 177,513 | 176,448 | 193,250 | 194,568 | 147,714 | 159,951 | 146,900 | 188,654 | 165,048 | 164,307 | 160,784 | 157,736 | 140,930 | 91,778 | 92,468 | 87,920 | 66,080 | 60,901 | 67,049 | 55,556 | 49,000 | 43,291 | 44,149 | 44,321 | 44,376 | 46,023 | 52,290 | 49,157 | 53,015 | 50,599 | 53,923 | 24,623 | 26,025 | 20,462 | 19,498 | 14,568 | 16,243 | 15,918 | 20,250 | 20,237 | 17,507 | 16,377 | 19,413 | 22,048 | 29,886 | 27,020 | 24,802 | 23,229 | 19,324 | 20,110 | 20,242 | 20,894 | 16,488 | 16,867 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 6,023 | 0 | 0 | 0 | 0 | 109,248 | 3,329 | 2,104 | 1,934 | 111,005 | 110,278 | 105,110 | 104,682 | 0 | 1,486 | 6,708 | 10,770 | 7,401 | 9,212 | 5,648 | 5,849 | 3,841 | 4,931 | 1,300 | 4,013 | 4,082 | 3,632 | 3,638 | 4,015 | 4,458 | 3,715 | 3,644 | 5,061 | 4,260 | 1,882 | 0 | 0 | 0 | 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
| 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 7,790 | 6,981 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 | 4,480 |
Ingehouden winsten
| 116,971 | 113,606 | 113,837 | 96,366 | 98,149 | 95,220 | 96,319 | 95,531 | 96,130 | 93,040 | 92,353 | 87,185 | 86,755 | 81,936 | 80,604 | 66,779 | 66,149 | 61,559 | 60,797 | 57,225 | 57,662 | 55,172 | 55,547 | 52,876 | 53,570 | 51,375 | 50,282 | 48,144 | 46,120 | 44,117 | 42,783 | 49,607 | 48,813 | 46,759 | 47,524 | 46,607 | 46,229 | 44,915 | 44,459 | 43,249 | 42,576 | 41,053 | 40,715 | 39,423 | 38,999 | 37,494 | 36,697 | 35,033 | 34,708 | 33,759 | 34,124 | 32,637 | 32,657 | 31,109 | 29,976 | 28,359 | 27,840 | 26,670 | 25,444 | 25,416 | 24,982 | 24,007 |
Overige gereserveerde algehele resultaten
| -1,008 | 3,560 | -1,472 | 517 | 7,059 | 5,007 | -3,329 | -2,104 | -1,934 | -390 | -5,141 | -2,641 | 3,448 | 776 | -1,486 | -6,708 | -10,770 | -7,401 | -9,212 | -5,648 | -5,849 | -3,841 | -4,931 | -1,300 | -4,013 | -4,082 | -3,632 | -3,638 | -4,015 | -4,458 | -3,715 | -3,644 | -5,061 | -4,260 | -1,882 | 75 | 443 | 2,145 | 763 | 565 | 895 | 464 | 637 | 562 | 486 | 1,590 | 194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1 | 5,442 | 6,321 | 6,382 | 6,311 | 6,238 | 6,177 | 6,147 | 6,108 | 10,175 | 4,994 | 7,494 | 10,137 | 11,287 | 10,996 | 9,952 | 9,901 | 9,850 | 9,799 | 9,450 | 9,433 | 9,416 | 9,399 | 9,400 | 9,398 | 10,036 | 9,994 | 9,183 | -7,592 | -8,151 | -6,675 | -6,536 | -4,313 | -7,775 | -5,295 | 1,152 | 1,521 | 3,206 | 1,100 | 1,443 | 1,611 | 1,160 | 1,427 | 1,256 | 1,136 | 2,213 | 774 | 241 | 157 | 983 | 297 | 735 | 1,554 | 510 | -115 | -192 | -107 | 398 | -27 | -1,562 | -1,424 | -1,424 |
Totaal eigen vermogen van aandeelhouders
| 129,777 | 130,397 | 126,476 | 111,055 | 119,309 | 114,255 | 106,957 | 107,364 | 108,094 | 110,615 | 105,137 | 102,469 | 108,130 | 101,789 | 97,903 | 77,814 | 73,071 | 71,798 | 69,174 | 68,818 | 69,036 | 68,537 | 67,804 | 68,764 | 66,745 | 65,118 | 64,435 | 60,670 | 47,023 | 44,904 | 44,303 | 51,195 | 48,980 | 47,724 | 50,861 | 52,239 | 52,230 | 52,601 | 50,579 | 49,172 | 48,667 | 46,693 | 46,555 | 45,159 | 44,615 | 44,187 | 41,951 | 39,754 | 39,345 | 39,222 | 38,902 | 37,852 | 38,691 | 36,099 | 34,341 | 32,647 | 32,213 | 31,548 | 29,897 | 28,334 | 28,038 | 27,063 |
Totaal eigen vermogen
| 129,777 | 130,397 | 126,476 | 111,055 | 119,309 | 114,255 | 106,957 | 107,364 | 108,094 | 110,615 | 105,137 | 102,469 | 108,130 | 101,789 | 97,903 | 77,814 | 73,071 | 71,798 | 69,174 | 68,818 | 69,036 | 68,537 | 67,804 | 68,764 | 66,745 | 65,118 | 64,435 | 60,694 | 47,047 | 45,469 | 44,827 | 51,692 | 49,425 | 48,133 | 51,299 | 52,638 | 52,644 | 53,000 | 50,954 | 49,516 | 49,002 | 46,756 | 46,621 | 45,221 | 44,677 | 44,246 | 42,010 | 39,754 | 39,345 | 39,222 | 38,902 | 37,852 | 38,691 | 36,099 | 34,341 | 32,647 | 32,213 | 31,548 | 29,897 | 28,334 | 28,038 | 27,071 |
Totaal passiva en aandeelhoudersvermogen
| 371,458 | 384,503 | 317,998 | 421,057 | 392,324 | 356,802 | 287,448 | 361,433 | 285,607 | 287,063 | 298,387 | 297,037 | 255,844 | 261,740 | 244,803 | 266,468 | 238,119 | 236,105 | 229,958 | 226,554 | 209,966 | 160,315 | 160,272 | 156,684 | 132,825 | 126,019 | 131,484 | 116,250 | 96,047 | 88,760 | 88,976 | 96,013 | 93,801 | 94,156 | 103,589 | 101,795 | 105,659 | 103,599 | 104,877 | 74,139 | 75,027 | 67,218 | 66,119 | 59,789 | 60,920 | 60,164 | 62,260 | 59,991 | 56,852 | 55,599 | 58,315 | 59,900 | 68,577 | 63,119 | 59,143 | 55,876 | 51,537 | 51,658 | 50,139 | 49,228 | 44,526 | 43,938 |