Morita Holdings Corporation
TSE:6455.T
2088 (JPY) • At close November 5, 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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 24,632 | 26,900 | 25,910 | 21,370 | 21,154 | 20,656 | 19,963 | 23,121 | 24,976 | 28,934 | 29,276 | 23,585 | 24,347 | 26,246 | 23,319 | 16,553 | 15,591 | 18,751 | 15,738 | 11,462 | 11,048 | 13,960 | 13,326 | 7,896 | 7,723 | 11,070 | 9,232 | 7,211 | 6,670 | 8,592 | 7,946 | 8,173 | 5,534 | 6,977 | 7,807 | 7,254 | 4,956 | 7,609 | 6,460 | 7,000 | 4,299 | 8,394 | 9,561 | 6,694 | 5,646 | 8,748 | 8,784 | 6,577 | 6,617 | 10,735 | 8,727 | 6,579 | 4,843 | 7,595 | 6,433 | 6,296 | 5,604 | 4,586 | 5,000 | 6,280 | 3,703 | 9,212 | 4,770 |
Kortetermijnbeleggingen
| 0 | 0 | 474 | 405 | 456 | -5,894 | -1,660 | 240 | 288 | -6,040 | -4,259 | -5,336 | -5,555 | 0 | -1,486 | -4,768 | -4,697 | -4,843 | -981 | -4,578 | -4,644 | -4,844 | -1,110 | -4,724 | -4,580 | -4,737 | -1,159 | -3,410 | -3,393 | -3,336 | -1,010 | -3,097 | -2,878 | -2,999 | -918 | -3,197 | -3,303 | -3,314 | -1,290 | -2,256 | -2,168 | -2,142 | 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
| 24,632 | 26,900 | 26,384 | 21,370 | 21,154 | 20,656 | 19,963 | 23,121 | 24,976 | 28,934 | 29,276 | 23,585 | 24,347 | 26,246 | 23,319 | 16,553 | 15,591 | 18,751 | 15,738 | 11,462 | 11,048 | 13,960 | 13,326 | 7,896 | 7,723 | 11,070 | 9,232 | 7,211 | 6,670 | 8,592 | 7,946 | 8,173 | 5,534 | 6,977 | 7,807 | 7,254 | 4,956 | 7,609 | 6,460 | 7,000 | 4,299 | 8,394 | 9,561 | 6,694 | 5,646 | 8,748 | 8,784 | 6,577 | 6,617 | 10,735 | 8,727 | 6,579 | 4,843 | 7,595 | 6,433 | 6,296 | 5,604 | 4,586 | 5,000 | 6,280 | 3,703 | 9,212 | 4,770 |
Nettovorderingen
| 19,898 | 17,522 | 28,910 | 12,735 | 15,527 | 12,652 | 25,576 | 12,363 | 13,510 | 12,213 | 22,406 | 15,446 | 11,891 | 9,691 | 25,482 | 20,721 | 15,061 | 9,734 | 27,304 | 18,424 | 16,743 | 11,087 | 28,181 | 20,850 | 18,082 | 13,978 | 31,758 | 21,785 | 16,096 | 12,449 | 27,523 | 21,672 | 16,472 | 11,667 | 24,945 | 19,188 | 13,517 | 9,970 | 26,106 | 19,567 | 14,499 | 9,448 | 23,808 | 19,611 | 13,986 | 9,746 | 22,233 | 17,249 | 13,917 | 10,350 | 23,573 | 17,664 | 11,662 | 9,192 | 20,140 | 13,620 | 12,185 | 9,481 | 22,531 | 16,617 | 12,433 | 18,111 | 16,332 |
Voorraad
| 31,443 | 28,641 | 24,550 | 36,461 | 31,542 | 25,844 | 20,707 | 31,917 | 25,537 | 21,237 | 16,890 | 27,664 | 25,560 | 21,727 | 16,514 | 26,669 | 25,248 | 23,001 | 18,317 | 27,732 | 24,075 | 22,655 | 17,580 | 27,782 | 23,673 | 20,737 | 16,152 | 24,392 | 21,537 | 18,166 | 13,977 | 21,113 | 20,333 | 18,279 | 14,165 | 15,662 | 14,705 | 11,088 | 7,789 | 15,124 | 14,000 | 11,563 | 6,989 | 14,938 | 13,401 | 10,212 | 8,099 | 13,648 | 12,573 | 10,429 | 7,663 | 12,269 | 12,582 | 10,334 | 7,652 | 12,963 | 11,349 | 10,010 | 8,199 | 13,251 | 12,917 | 8,986 | 15,067 |
Overige vlottende activa
| 1,779 | 2,306 | 1,748 | 5,306 | 5,576 | 5,846 | 4,523 | 5,441 | 4,363 | 4,369 | 3,057 | 4,582 | 4,018 | 4,322 | 3,016 | 4,258 | 3,797 | 3,915 | 2,812 | 4,193 | 3,841 | 4,497 | 3,257 | 3,798 | 3,612 | 4,378 | 2,752 | 4,664 | 4,301 | 4,378 | 2,205 | 3,429 | 3,515 | 3,789 | 1,867 | 3,238 | 3,283 | 3,481 | 1,528 | 3,031 | 2,561 | 3,681 | 1,723 | 3,160 | 3,316 | 3,605 | 1,288 | 3,123 | 2,861 | 2,942 | 985 | 2,061 | 1,999 | 2,070 | 684 | 1,925 | 2,187 | 2,149 | 539 | 1,481 | 2,006 | 869 | 2,601 |
Totaal vlottende activa
| 77,752 | 75,369 | 81,592 | 75,872 | 73,799 | 64,998 | 70,769 | 72,842 | 68,386 | 66,753 | 71,629 | 71,277 | 65,816 | 61,986 | 68,331 | 68,201 | 59,697 | 55,401 | 64,171 | 61,811 | 55,707 | 52,199 | 62,344 | 60,326 | 53,090 | 50,163 | 59,894 | 58,052 | 48,604 | 43,585 | 51,651 | 54,387 | 45,854 | 40,712 | 48,784 | 45,342 | 36,461 | 32,148 | 41,883 | 44,722 | 35,359 | 33,086 | 42,081 | 44,403 | 36,349 | 32,311 | 40,404 | 40,597 | 35,968 | 34,456 | 40,948 | 38,573 | 31,086 | 29,191 | 34,909 | 34,804 | 31,325 | 26,226 | 36,269 | 37,629 | 31,059 | 37,178 | 38,770 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 35,194 | 35,126 | 35,390 | 34,866 | 34,953 | 35,323 | 33,254 | 33,469 | 32,683 | 32,438 | 32,179 | 32,196 | 32,362 | 32,558 | 32,832 | 33,072 | 33,373 | 33,696 | 33,965 | 34,007 | 34,386 | 35,771 | 34,581 | 34,807 | 34,883 | 35,130 | 35,157 | 35,317 | 34,871 | 35,007 | 35,019 | 33,289 | 32,915 | 33,024 | 31,966 | 30,088 | 28,626 | 29,977 | 30,132 | 30,319 | 30,916 | 31,707 | 30,402 | 30,463 | 29,997 | 29,503 | 28,538 | 28,428 | 29,652 | 29,273 | 29,148 | 29,193 | 29,368 | 30,390 | 30,167 | 28,828 | 29,099 | 29,525 | 29,778 | 30,230 | 30,535 | 30,686 | 31,858 |
Goodwill
| 903 | 998 | 1,101 | 1,241 | 1,376 | 1,400 | 1,491 | 1,616 | 1,744 | 1,792 | 1,820 | 1,928 | 2,069 | 2,153 | 2,199 | 2,277 | 2,326 | 2,403 | 2,551 | 2,577 | 2,781 | 2,937 | 3,103 | 3,347 | 3,351 | 3,535 | 3,768 | 3,828 | 3,799 | 3,661 | 3,871 | 3,661 | 3,795 | 4,345 | 4,428 | 0 | 0 | 0 | 0 | 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
| 1,061 | 1,059 | 1,097 | 946 | 986 | 1,007 | 1,027 | 982 | 929 | 912 | 852 | 806 | 777 | 775 | 794 | 792 | 821 | 846 | 917 | 924 | 995 | 1,067 | 1,148 | 1,218 | 1,265 | 1,349 | 1,461 | 1,448 | 1,489 | 1,432 | 1,530 | 1,468 | 1,496 | 1,621 | 1,693 | 669 | 606 | 593 | 521 | 324 | 320 | 1,495 | 1,571 | 1,406 | 1,407 | 1,356 | 1,206 | 1,515 | 1,560 | 0 | 0 | 1,648 | 1,705 | 811 | 1,046 | 391 | 423 | 408 | 433 | 429 | 409 | 451 | 437 |
Goodwill en immateriële activa
| 1,964 | 2,057 | 2,198 | 2,187 | 2,362 | 2,407 | 2,518 | 2,598 | 2,673 | 2,704 | 2,672 | 2,734 | 2,846 | 2,928 | 2,993 | 3,069 | 3,147 | 3,249 | 3,468 | 3,501 | 3,776 | 4,004 | 4,251 | 4,565 | 4,616 | 4,884 | 5,229 | 5,276 | 5,288 | 5,093 | 5,401 | 5,129 | 5,291 | 5,966 | 6,121 | 669 | 606 | 593 | 521 | 324 | 320 | 1,495 | 1,571 | 1,406 | 1,407 | 1,356 | 1,206 | 1,515 | 1,560 | 1,629 | 1,613 | 1,648 | 1,705 | 811 | 1,046 | 391 | 423 | 408 | 433 | 429 | 409 | 451 | 437 |
Langetermijnbeleggingen
| 15,867 | 21,420 | 16,618 | 12,780 | 12,268 | 18,465 | 13,316 | 10,848 | 11,157 | 17,565 | 17,138 | 19,357 | 19,847 | 12,598 | 14,584 | 17,040 | 15,993 | 15,837 | 10,413 | 15,558 | 14,809 | 15,184 | 12,583 | 14,997 | 17,354 | 16,010 | 11,994 | 15,166 | 14,483 | 14,632 | 11,622 | 14,379 | 12,594 | 11,938 | 10,960 | 14,515 | 14,820 | 16,420 | 14,037 | 15,235 | 13,685 | 12,469 | 9,199 | 10,521 | 9,879 | 7,979 | 6,033 | 5,956 | 5,753 | 0 | 4,546 | 0 | 0 | 0 | 4,145 | 0 | 0 | 0 | 5,044 | 0 | 0 | 4,324 | 0 |
Belastingvorderingen
| 0 | 1,061 | 1,249 | -12,780 | -12,268 | -4,232 | 1,283 | -10,848 | -11,157 | -4,522 | 1,548 | -3,843 | -4,063 | -12,598 | 1,339 | -17,040 | -15,993 | -15,837 | 1,482 | -15,558 | -14,809 | -15,184 | 1,327 | -14,997 | -17,354 | -16,010 | 448 | -15,166 | -14,483 | -14,632 | 481 | -14,379 | -12,594 | -11,938 | 440 | -14,515 | -14,820 | -16,420 | 307 | -15,235 | -13,685 | -12,469 | 676 | -10,521 | -9,879 | -7,979 | 304 | -5,956 | -5,753 | 0 | 301 | 0 | 0 | 0 | 331 | 0 | 0 | 0 | 293 | 0 | 0 | 403 | 0 |
Overige niet-vlottende activa
| 5,972 | -1,059 | 2,648 | 18,631 | 18,098 | 4,232 | 2,844 | 17,190 | 17,442 | 4,521 | 0 | 3,842 | 4,063 | 18,154 | 2,434 | 17,039 | 15,994 | 15,836 | 2,252 | 15,557 | 14,808 | 15,184 | 2,129 | 14,996 | 17,353 | 16,010 | 2,114 | 15,166 | 14,482 | 14,631 | 1,860 | 14,379 | 12,593 | 11,937 | 1,673 | 14,514 | 14,819 | 16,420 | 1,657 | 15,235 | 13,685 | 12,469 | 1,622 | 10,522 | 9,879 | 7,979 | 1,646 | 5,956 | 5,753 | 5,726 | 1,493 | 5,629 | 5,904 | 6,002 | 1,167 | 5,854 | 6,086 | 6,200 | 1,241 | 6,580 | 6,641 | 1,268 | 6,376 |
Totaal niet-vlottende activa
| 58,997 | 58,605 | 58,103 | 55,684 | 55,413 | 56,195 | 53,215 | 53,257 | 52,798 | 52,706 | 53,537 | 54,286 | 55,055 | 53,640 | 54,182 | 53,180 | 52,514 | 52,781 | 51,580 | 53,065 | 52,970 | 54,959 | 54,871 | 54,368 | 56,852 | 56,024 | 54,942 | 55,759 | 54,641 | 54,731 | 54,383 | 52,797 | 50,799 | 50,927 | 51,160 | 45,271 | 44,051 | 46,990 | 46,654 | 45,878 | 44,921 | 45,671 | 43,470 | 42,391 | 41,283 | 38,838 | 37,727 | 35,899 | 36,965 | 36,628 | 37,101 | 36,470 | 36,977 | 37,203 | 36,856 | 35,073 | 35,608 | 36,133 | 36,789 | 37,239 | 37,585 | 37,132 | 38,671 |
Totaal activa
| 136,749 | 133,974 | 139,695 | 131,558 | 129,214 | 121,194 | 123,986 | 126,102 | 121,186 | 119,461 | 125,167 | 125,566 | 120,873 | 115,628 | 122,515 | 121,383 | 112,212 | 108,184 | 115,753 | 114,878 | 108,680 | 107,160 | 117,218 | 114,696 | 109,943 | 106,188 | 114,839 | 113,812 | 103,247 | 98,320 | 106,037 | 107,186 | 96,655 | 91,641 | 99,947 | 90,614 | 80,515 | 79,140 | 88,539 | 90,601 | 80,281 | 78,759 | 85,553 | 86,796 | 77,632 | 71,151 | 78,133 | 76,497 | 72,933 | 71,085 | 78,051 | 75,043 | 68,063 | 66,394 | 71,765 | 69,877 | 66,933 | 62,359 | 73,058 | 74,868 | 68,644 | 74,310 | 77,441 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 17,321 | 18,034 | 20,942 | 11,565 | 10,356 | 7,589 | 11,081 | 10,744 | 7,543 | 5,715 | 8,601 | 10,104 | 8,531 | 6,335 | 9,622 | 11,457 | 8,626 | 5,899 | 10,178 | 11,527 | 8,654 | 6,233 | 10,078 | 11,891 | 9,401 | 6,791 | 11,335 | 11,797 | 8,606 | 5,877 | 9,622 | 11,323 | 8,688 | 5,685 | 9,320 | 10,422 | 7,478 | 4,579 | 8,719 | 10,421 | 8,316 | 5,043 | 8,975 | 10,862 | 7,999 | 5,312 | 13,582 | 15,842 | 13,109 | 11,405 | 16,587 | 15,405 | 10,608 | 8,858 | 12,995 | 13,260 | 10,746 | 9,285 | 14,449 | 14,483 | 10,304 | 14,781 | 16,419 |
Kortlopende schulden
| 977 | 1,198 | 1,827 | 2,028 | 1,537 | 765 | 190 | 5,811 | 5,766 | 6,307 | 6,270 | 1,622 | 1,376 | 973 | 816 | 2,701 | 2,372 | 2,110 | 1,816 | 1,255 | 879 | 816 | 1,940 | 4,133 | 3,564 | 3,215 | 2,812 | 5,579 | 2,973 | 2,604 | 2,536 | 5,536 | 3,731 | 1,169 | 9,044 | 4,825 | 2,175 | 3,325 | 3,339 | 7,770 | 5,635 | 4,115 | 4,628 | 9,352 | 7,899 | 4,351 | 4,102 | 6,319 | 3,677 | 3,713 | 3,542 | 2,579 | 2,002 | 2,012 | 2,022 | 2,012 | 2,237 | 2,212 | 5,477 | 11,202 | 9,782 | 9,642 | 9,686 |
Belastingschulden
| 0 | 773 | 2,911 | 866 | 1,051 | 391 | 936 | 237 | 675 | 284 | 2,005 | 324 | 557 | 177 | 1,953 | 637 | 393 | 111 | 1,956 | 581 | 561 | 168 | 2,596 | 915 | 762 | 270 | 2,080 | 566 | 482 | 226 | 2,504 | 825 | 676 | 254 | 1,315 | 611 | 612 | 245 | 2,750 | 999 | 459 | 323 | 2,163 | 791 | 542 | 201 | 1,886 | 740 | 619 | 256 | 1,764 | 760 | 449 | 224 | 1,525 | 465 | 357 | 355 | 1,715 | 519 | 432 | 916 | 202 |
Uitgestelde opbrengsten
| 3,019 | 773 | 2,911 | 1,966 | 2,647 | 1,491 | -190 | 1,381 | 2,476 | 1,553 | 3,955 | 1,307 | 2,177 | 1,210 | 3,722 | 1,793 | 2,105 | 1,178 | 3,656 | 1,733 | 2,321 | 1,248 | 4,481 | 2,102 | 2,508 | 1,422 | 3,887 | 2,019 | 2,533 | 1,677 | 4,653 | 1,828 | 2,302 | 1,408 | 2,994 | 1,465 | 1,941 | 1,085 | 4,341 | 1,858 | 1,753 | 1,109 | 3,530 | 1,649 | 1,838 | 1,025 | 3,291 | 1,525 | 1,762 | 1,076 | 2,992 | 1,586 | 1,585 | 1,204 | 2,764 | 1,096 | 1,383 | 1,267 | 2,810 | 1,073 | 1,450 | 1,916 | 827 |
Overige kortlopende verplichtingen
| 9,644 | 11,113 | 12,652 | 20,224 | 19,259 | 17,581 | 19,240 | 18,508 | 14,770 | 15,713 | 14,292 | 16,362 | 13,134 | 13,977 | 13,629 | 15,301 | 11,809 | 12,748 | 13,858 | 15,207 | 12,629 | 16,016 | 16,692 | 17,003 | 14,015 | 16,329 | 16,807 | 15,081 | 12,249 | 12,351 | 12,844 | 13,143 | 10,094 | 12,242 | 14,210 | 12,120 | 9,041 | 9,873 | 11,397 | 11,880 | 8,577 | 10,551 | 10,926 | 11,119 | 7,731 | 9,439 | 5,933 | 3,415 | 3,443 | 4,462 | 4,142 | 3,844 | 3,050 | 3,677 | 3,071 | 3,004 | 2,370 | 2,845 | 2,759 | 2,792 | 2,654 | 3,167 | 4,512 |
Totaal kortlopende verplichtingen
| 30,961 | 31,118 | 38,332 | 35,783 | 33,799 | 27,426 | 30,321 | 36,444 | 30,555 | 29,288 | 33,118 | 29,395 | 25,218 | 22,495 | 27,789 | 31,252 | 24,912 | 21,935 | 29,508 | 29,722 | 24,483 | 24,313 | 33,191 | 35,129 | 29,488 | 27,757 | 34,841 | 34,476 | 26,361 | 22,509 | 29,655 | 31,830 | 24,815 | 20,504 | 35,568 | 28,832 | 20,635 | 18,862 | 27,796 | 31,929 | 24,281 | 20,818 | 28,059 | 32,982 | 25,467 | 20,127 | 26,908 | 27,101 | 21,991 | 20,656 | 27,263 | 23,414 | 17,245 | 15,751 | 20,852 | 19,372 | 16,736 | 15,609 | 25,495 | 29,550 | 24,190 | 29,506 | 31,444 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 62 | 57 | 54 | 4,960 | 4,960 | 5,367 | 5,366 | 5,774 | 5,773 | 6,181 | 6,132 | 7,540 | 7,540 | 7,948 | 7,948 | 8,357 | 8,357 | 8,765 | 8,765 | 10,679 | 10,786 | 11,200 | 11,213 | 13,121 | 13,128 | 13,542 | 4,670 | 3,157 | 3,164 | 3,170 | 3,210 | 3,183 | 3,489 | 6,496 | 6,236 | 5,204 | 5,175 | 5,272 | 5,298 | 6,346 | 8,247 | 8,378 | 8,199 | 10,896 | 10,723 | 10,765 | 10,590 | 12,176 | 12,176 | 9,276 | 9,289 | 8,668 | 8,368 | 8,695 | 10,100 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,086 | 0 | 0 | 0 | 4,017 | 0 | 0 | 0 | 4,007 | 0 | 0 | 0 | 3,926 | 0 | 0 | 0 | 3,844 | 0 | 0 | 0 | 4,012 | 0 | 0 | 0 | 3,635 | 0 | 0 | 0 | 3,322 | 0 | 0 | 0 | 2,713 | 0 | 0 | 0 | 1,999 | 0 | 0 | 0 | 1,962 | 0 | 0 | 0 | 1,898 | 0 | 0 | 0 | 1,913 | 0 | 0 | 1,811 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 4,799 | 0 | 0 | 0 | 4,476 | 0 | 0 | 0 | 4,711 | 0 | 0 | 0 | 4,656 | 0 | 0 | 0 | 3,332 | 0 | 0 | 0 | 3,752 | 0 | 0 | 0 | 3,902 | 0 | 0 | 0 | 3,654 | 0 | 0 | 0 | 3,449 | 0 | 0 | 0 | 3,851 | 0 | 0 | 0 | 3,634 | 0 | 0 | 0 | 3,685 | 0 | 0 | 0 | 3,334 | 0 | 0 | 0 | 3,788 | 0 | 0 | 0 | 3,809 | 0 | 0 | 3,743 | 0 |
Overige niet-vlottende verplichtingen
| 10,422 | 10,259 | 4,979 | 9,716 | 9,574 | 9,716 | 4,977 | 9,512 | 9,500 | 9,591 | 1,293 | 10,350 | 10,369 | 9,831 | 1,320 | 9,684 | 9,181 | 9,208 | 1,440 | 8,927 | 8,751 | 9,260 | 795 | 7,826 | 8,477 | 8,060 | 786 | 8,920 | 8,643 | 8,743 | 782 | 8,603 | 7,663 | 7,472 | 909 | 7,810 | 7,542 | 7,938 | 789 | 7,676 | 7,201 | 7,227 | 801 | 7,224 | 7,007 | 6,857 | 1,046 | 6,528 | 6,402 | 6,380 | 1,078 | 6,513 | 6,806 | 6,822 | 1,208 | 6,787 | 6,958 | 6,869 | 1,250 | 7,268 | 7,134 | 1,206 | 7,938 |
Totaal niet-vlottende verplichtingen
| 10,422 | 10,259 | 9,778 | 9,716 | 9,574 | 9,716 | 9,453 | 9,571 | 9,562 | 9,648 | 10,144 | 15,310 | 15,329 | 15,198 | 15,359 | 15,458 | 14,954 | 15,389 | 14,911 | 16,467 | 16,291 | 17,208 | 16,421 | 16,183 | 16,834 | 16,825 | 17,297 | 19,599 | 19,429 | 19,943 | 19,661 | 21,724 | 20,791 | 21,014 | 12,663 | 10,967 | 10,706 | 11,108 | 11,172 | 10,859 | 10,690 | 13,723 | 13,384 | 12,428 | 12,182 | 12,129 | 12,028 | 12,874 | 14,649 | 14,758 | 14,573 | 17,409 | 17,529 | 17,587 | 17,484 | 18,963 | 19,134 | 16,145 | 16,261 | 15,936 | 15,502 | 15,455 | 18,038 |
Totaal passiva
| 41,383 | 31,118 | 48,110 | 45,499 | 43,373 | 37,142 | 39,774 | 46,015 | 40,117 | 38,936 | 43,262 | 44,705 | 40,547 | 37,693 | 43,148 | 46,710 | 39,866 | 37,324 | 44,419 | 46,189 | 40,774 | 41,521 | 49,612 | 51,312 | 46,322 | 44,582 | 52,138 | 54,075 | 45,790 | 42,452 | 49,316 | 53,554 | 45,606 | 41,518 | 48,231 | 39,799 | 31,341 | 29,970 | 38,968 | 42,788 | 34,971 | 34,541 | 41,443 | 45,410 | 37,649 | 32,256 | 38,936 | 39,975 | 36,640 | 35,414 | 41,836 | 40,823 | 34,774 | 33,338 | 38,336 | 38,335 | 35,870 | 31,754 | 41,756 | 45,486 | 39,692 | 44,961 | 49,482 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 1,559 | 0 | 0 | 0 | 0 | 76,017 | 0 | 0 | 0 | 74,201 | 75,251 | 73,656 | 72,447 | 0 | 0 | 0 | 0 | 0 | 676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 503 | 1,269 | 678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 254 | 120 | 430 | 750 | 1,001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 | 4,746 |
Ingehouden winsten
| 78,781 | 77,219 | 77,273 | 72,947 | 73,179 | 72,241 | 73,293 | 69,924 | 70,536 | 70,048 | 71,099 | 67,742 | 66,967 | 66,103 | 67,568 | 64,075 | 62,711 | 61,758 | 63,068 | 59,667 | 59,023 | 56,602 | 57,782 | 53,895 | 52,760 | 51,590 | 52,665 | 49,487 | 48,116 | 47,160 | 48,220 | 45,801 | 44,028 | 42,543 | 43,176 | 40,680 | 39,360 | 38,590 | 38,810 | 36,422 | 35,048 | 33,934 | 34,387 | 32,836 | 31,719 | 30,944 | 31,557 | 29,012 | 28,927 | 28,259 | 28,859 | 27,242 | 26,666 | 26,296 | 26,627 | 25,638 | 24,888 | 24,637 | 25,142 | 23,057 | 22,539 | 23,400 | 20,305 |
Overige gereserveerde algehele resultaten
| 11,818 | 8,207 | 9,775 | 8,106 | 7,679 | 7,046 | 6,153 | 5,428 | 5,804 | 5,373 | 5,695 | 6,291 | 6,548 | 5,266 | 2,533 | 1,409 | 482 | 172 | -676 | 153 | 32 | 401 | 1,181 | 922 | 2,325 | 1,515 | 1,520 | 1,792 | 929 | 331 | 116 | -503 | -1,269 | -678 | 265 | 1,923 | 1,649 | 2,427 | 2,319 | 2,020 | 915 | 428 | -254 | -120 | -430 | -750 | -1,001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -2,630 | 1,347 | -1,283 | -767 | -767 | -76,987 | -970 | -972 | -971 | -74,794 | -75,845 | -72,488 | -71,713 | 511 | 3,201 | 3,202 | 3,201 | 3,012 | 2,336 | 3,011 | 3,013 | 2,827 | 2,829 | 2,829 | 2,830 | 2,831 | 2,832 | 2,832 | 2,833 | 2,833 | 2,835 | 2,332 | 1,569 | 2,159 | 2,839 | 2,838 | 2,839 | 2,839 | 3,119 | 4,088 | 4,089 | 4,092 | 3,842 | 2,555 | 2,250 | 1,932 | 1,685 | 1,557 | 1,404 | 1,410 | 1,352 | 1,011 | 675 | 798 | 862 | 705 | 978 | 896 | 1,076 | 1,249 | 1,345 | -283 | 1,534 |
Totaal eigen vermogen van aandeelhouders
| 94,274 | 91,519 | 90,511 | 85,032 | 84,837 | 83,063 | 83,222 | 79,126 | 80,115 | 79,574 | 80,946 | 79,947 | 78,995 | 76,626 | 78,048 | 73,432 | 71,140 | 69,688 | 70,150 | 67,577 | 66,814 | 64,576 | 66,538 | 62,392 | 62,661 | 60,682 | 61,763 | 58,857 | 56,624 | 55,070 | 55,917 | 52,879 | 50,343 | 49,448 | 51,026 | 50,187 | 48,594 | 48,602 | 48,994 | 47,276 | 44,798 | 43,200 | 42,975 | 40,137 | 38,715 | 37,622 | 37,988 | 35,315 | 35,077 | 34,415 | 34,957 | 32,999 | 32,087 | 31,840 | 32,235 | 31,089 | 30,612 | 30,279 | 30,964 | 29,052 | 28,630 | 27,863 | 26,585 |
Totaal eigen vermogen
| 95,365 | 92,593 | 91,583 | 86,059 | 85,841 | 84,052 | 84,212 | 80,087 | 81,069 | 80,525 | 81,905 | 80,861 | 80,326 | 77,935 | 79,367 | 74,673 | 72,346 | 70,860 | 71,334 | 68,689 | 67,906 | 65,639 | 67,606 | 63,384 | 63,621 | 61,606 | 62,701 | 59,737 | 57,457 | 55,868 | 56,721 | 53,632 | 51,049 | 50,123 | 51,716 | 50,815 | 49,174 | 49,170 | 49,571 | 47,813 | 45,310 | 44,218 | 44,110 | 41,386 | 39,983 | 38,895 | 39,197 | 36,522 | 36,293 | 35,671 | 36,215 | 34,220 | 33,289 | 33,056 | 33,429 | 31,542 | 31,063 | 30,605 | 31,302 | 29,382 | 28,952 | 29,349 | 27,959 |
Totaal passiva en aandeelhoudersvermogen
| 136,749 | 123,711 | 139,693 | 131,558 | 129,214 | 121,194 | 123,986 | 126,102 | 121,186 | 119,461 | 125,167 | 125,566 | 120,873 | 115,628 | 122,515 | 121,383 | 112,212 | 108,184 | 115,753 | 114,878 | 108,680 | 107,160 | 117,218 | 114,696 | 109,943 | 106,188 | 114,839 | 113,812 | 103,247 | 98,320 | 106,037 | 107,186 | 96,655 | 91,641 | 99,947 | 90,614 | 80,515 | 79,140 | 88,539 | 90,601 | 80,281 | 78,759 | 85,553 | 86,796 | 77,632 | 71,151 | 78,133 | 76,497 | 72,933 | 71,085 | 78,051 | 75,043 | 68,063 | 66,394 | 71,765 | 69,877 | 66,933 | 62,359 | 73,058 | 74,868 | 68,644 | 74,310 | 77,441 |