Hosiden Corporation
TSE:6804.T
2277 (JPY) • At close November 12, 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
| 66,429 | 76,663 | 61,746 | 58,934 | 57,249 | 57,418 | 59,488 | 64,622 | 50,447 | 49,794 | 50,178 | 52,540 | 48,185 | 52,371 | 51,224 | 45,629 | 49,972 | 49,213 | 48,584 | 51,083 | 55,652 | 53,863 | 47,806 | 38,384 | 48,902 | 45,087 | 40,725 | 42,180 | 37,801 | 40,275 | 44,766 | 42,421 | 43,340 | 31,629 | 32,917 | 31,676 | 33,335 | 34,641 | 32,172 | 32,600 | 32,503 | 32,228 | 34,496 | 29,609 | 34,387 | 36,904 | 30,238 | 29,035 | 26,436 | 27,402 | 26,783 | 24,607 | 29,517 | 31,091 | 26,365 | 27,242 | 27,735 | 28,519 | 27,222 | 27,592 | 30,215 | 30,276 |
Kortetermijnbeleggingen
| 18,358 | 10,248 | 20,697 | 10,730 | 10,618 | 13,335 | 13,500 | 15,300 | 10,599 | 13,699 | 10,600 | 12,800 | 14,500 | 18,400 | 11,200 | 11,699 | 11,800 | 14,599 | 6,000 | 8,000 | 14,200 | 16,300 | 10,101 | 2,601 | 7,502 | 8,100 | 2,600 | 3,600 | 3,200 | 5,500 | 6,200 | 8,400 | 10,100 | 22,701 | 19,101 | 19,501 | 21,001 | 21,500 | 13,800 | 23,000 | 24,400 | 22,500 | 4,800 | 17,300 | 20,500 | 13,600 | 6,350 | 22,701 | 29,604 | 30,253 | 27,302 | 39,801 | 28,401 | 25,850 | 27,900 | 34,890 | 28,000 | 20,100 | 7,800 | 10,250 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 84,787 | 86,911 | 82,443 | 69,664 | 67,867 | 70,753 | 72,988 | 79,922 | 61,046 | 63,493 | 60,778 | 65,340 | 62,685 | 70,771 | 62,424 | 57,328 | 61,772 | 63,812 | 54,584 | 59,083 | 69,852 | 70,163 | 57,907 | 40,985 | 56,404 | 53,187 | 43,325 | 45,780 | 41,001 | 45,775 | 50,966 | 50,821 | 53,440 | 54,330 | 52,018 | 51,177 | 54,336 | 56,141 | 45,972 | 55,600 | 56,903 | 54,728 | 39,296 | 46,909 | 54,887 | 50,504 | 36,588 | 51,736 | 56,040 | 57,655 | 54,085 | 64,408 | 57,918 | 56,941 | 54,265 | 62,132 | 55,735 | 48,619 | 35,022 | 37,842 | 30,215 | 30,276 |
Nettovorderingen
| 31,720 | 23,927 | 24,915 | 36,550 | 29,208 | 36,536 | 36,594 | 29,597 | 41,576 | 28,072 | 34,276 | 32,373 | 25,735 | 27,810 | 41,184 | 38,571 | 30,875 | 27,754 | 36,832 | 34,527 | 23,648 | 23,256 | 35,960 | 40,835 | 34,108 | 33,666 | 53,526 | 42,192 | 33,676 | 30,803 | 23,175 | 18,609 | 19,194 | 18,737 | 24,431 | 25,761 | 24,056 | 26,820 | 34,742 | 25,588 | 21,026 | 25,816 | 46,098 | 35,943 | 22,191 | 32,376 | 51,381 | 28,227 | 23,387 | 29,731 | 44,832 | 36,405 | 35,271 | 54,685 | 48,566 | 46,276 | 50,531 | 71,213 | 76,205 | 75,824 | 111,893 | 112,256 |
Voorraad
| 38,051 | 32,582 | 32,625 | 40,012 | 49,675 | 41,267 | 49,071 | 43,399 | 40,183 | 51,566 | 46,728 | 41,127 | 47,099 | 36,713 | 25,918 | 35,049 | 33,764 | 33,051 | 30,984 | 38,010 | 23,143 | 17,387 | 18,893 | 37,285 | 43,414 | 28,869 | 31,738 | 34,979 | 31,786 | 20,495 | 28,283 | 16,346 | 13,864 | 14,751 | 17,967 | 23,766 | 23,762 | 22,061 | 23,543 | 30,131 | 21,450 | 22,575 | 27,842 | 41,302 | 32,802 | 25,413 | 35,548 | 49,757 | 15,187 | 15,338 | 17,252 | 23,236 | 17,360 | 18,287 | 19,876 | 25,332 | 18,985 | 17,644 | 19,106 | 32,436 | 36,614 | 37,504 |
Overige vlottende activa
| 4,941 | 2,505 | 4,947 | 4,837 | 5,338 | 3,322 | 5,758 | 5,130 | 4,591 | 2,441 | 4,737 | 4,639 | 4,687 | 2,844 | 4,370 | 4,717 | 4,698 | 2,851 | 5,008 | 5,038 | 4,650 | 2,045 | 3,385 | 4,567 | 4,326 | 3,041 | 5,724 | 5,822 | 5,979 | 3,313 | 5,138 | 4,866 | 4,524 | 3,462 | 6,279 | 5,629 | 5,690 | 3,838 | 5,666 | 5,651 | 5,096 | 2,861 | 9,379 | 11,149 | 7,168 | 2,611 | 11,662 | 10,866 | 6,309 | 1,828 | 7,370 | 9,832 | 8,032 | 3,201 | 10,723 | 8,162 | 9,444 | 2,881 | 12,421 | 14,710 | 2,228 | 23,041 |
Totaal vlottende activa
| 159,499 | 145,925 | 144,930 | 151,063 | 152,088 | 151,878 | 164,411 | 158,048 | 147,396 | 145,572 | 146,519 | 143,479 | 140,206 | 138,138 | 133,896 | 135,665 | 131,109 | 127,468 | 127,408 | 136,658 | 121,293 | 112,851 | 116,145 | 123,672 | 138,252 | 118,763 | 134,313 | 128,773 | 112,442 | 100,386 | 107,562 | 90,642 | 91,022 | 91,280 | 100,695 | 106,333 | 107,844 | 108,860 | 109,923 | 116,970 | 104,475 | 105,980 | 122,615 | 135,303 | 117,048 | 110,904 | 135,179 | 140,586 | 100,923 | 104,552 | 123,539 | 133,881 | 118,581 | 133,114 | 133,430 | 141,902 | 134,695 | 140,357 | 142,754 | 160,812 | 180,950 | 203,077 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 16,857 | 16,641 | 17,659 | 17,675 | 17,299 | 17,495 | 18,727 | 18,986 | 18,970 | 18,559 | 18,730 | 17,264 | 17,082 | 16,499 | 16,069 | 16,323 | 16,235 | 16,797 | 16,677 | 16,701 | 16,035 | 14,260 | 14,139 | 14,361 | 14,183 | 13,998 | 14,473 | 14,390 | 13,284 | 12,517 | 12,036 | 10,992 | 10,603 | 10,457 | 11,030 | 12,185 | 13,586 | 13,524 | 13,557 | 12,882 | 12,395 | 12,098 | 14,754 | 16,646 | 16,151 | 13,994 | 15,060 | 15,472 | 14,073 | 13,744 | 16,520 | 16,867 | 16,647 | 16,469 | 16,553 | 16,056 | 16,403 | 16,488 | 16,874 | 17,133 | 18,073 | 19,529 |
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 | 0 | 0 | 0 | 0 |
Immateriële activa
| 397 | 405 | 446 | 456 | 438 | 423 | 460 | 462 | 456 | 451 | 418 | 404 | 409 | 416 | 417 | 411 | 373 | 393 | 382 | 356 | 350 | 367 | 348 | 327 | 323 | 339 | 244 | 250 | 231 | 243 | 248 | 239 | 226 | 230 | 231 | 236 | 397 | 405 | 433 | 329 | 322 | 315 | 317 | 316 | 241 | 232 | 227 | 239 | 245 | 257 | 288 | 314 | 320 | 344 | 339 | 367 | 352 | 382 | 314 | 342 | 424 | 516 |
Goodwill en immateriële activa
| 397 | 405 | 446 | 456 | 438 | 423 | 460 | 462 | 456 | 451 | 418 | 404 | 409 | 416 | 417 | 411 | 373 | 393 | 382 | 356 | 350 | 367 | 348 | 327 | 323 | 339 | 244 | 250 | 231 | 243 | 248 | 239 | 226 | 230 | 231 | 236 | 397 | 405 | 433 | 329 | 322 | 315 | 317 | 316 | 241 | 232 | 227 | 239 | 245 | 257 | 288 | 314 | 320 | 344 | 339 | 367 | 352 | 382 | 314 | 342 | 424 | 516 |
Langetermijnbeleggingen
| 12,792 | 7,057 | -14,127 | -4,397 | 10,685 | -7,692 | -9,012 | -10,939 | 6,604 | 5,917 | 6,909 | 6,798 | -9,658 | -13,455 | -6,260 | -7,554 | -7,856 | -10,916 | -1,209 | -3,936 | -10,474 | -11,910 | -6,144 | 2,367 | -2,267 | -2,930 | 2,840 | 1,560 | 2,044 | -571 | -1,650 | -4,663 | -6,986 | -19,218 | -14,996 | -15,621 | -16,442 | -17,089 | -9,750 | -19,109 | -20,723 | -18,848 | -725 | -13,262 | -16,616 | -10,358 | -3,606 | -20,342 | -26,790 | -26,884 | -24,362 | -36,739 | -24,792 | -21,931 | -23,931 | -31,312 | -24,070 | -15,352 | -3,453 | -6,037 | 3,335 | 0 |
Belastingvorderingen
| 0 | 674 | 20,697 | 10,730 | -4,529 | 739 | 13,500 | 15,300 | -2,068 | 1,025 | -2,013 | -1,945 | 14,500 | 942 | 11,200 | 11,699 | 11,800 | 915 | 6,000 | 8,000 | 14,200 | 925 | 10,101 | 2,601 | 7,502 | 540 | 2,600 | 3,600 | 3,200 | 479 | 6,200 | 8,400 | 10,100 | 603 | 19,101 | 19,501 | 21,001 | 423 | 13,800 | 23,000 | 24,400 | 656 | 4,800 | 17,300 | 20,500 | 1,292 | 6,350 | 22,701 | 29,604 | 2,847 | 27,302 | 39,801 | 28,401 | 1,960 | 27,900 | 34,890 | 28,000 | 1,395 | 7,800 | 10,250 | 2,201 | 0 |
Overige niet-vlottende activa
| 2 | 4,306 | 4,548 | 4,570 | 4,529 | 17,147 | 2,034 | 2,167 | 2,068 | -1 | 2,013 | 1,946 | 1,830 | 19,352 | 1,934 | 1,977 | 1,727 | 15,501 | 1,663 | 1,923 | 1,590 | 16,974 | 1,450 | 1,447 | 1,419 | 8,677 | 980 | 978 | 964 | 5,988 | 1,065 | 1,045 | 1,107 | 23,361 | 720 | 840 | 1,240 | 22,392 | 1,589 | 1,614 | 1,231 | 22,976 | 1,399 | 1,359 | 1,436 | 13,940 | 2,985 | 4,926 | 4,267 | 30,714 | 3,385 | 2,798 | 2,647 | 26,417 | 2,192 | 2,410 | 2,342 | 20,712 | 2,307 | 2,446 | 691 | 6,069 |
Totaal niet-vlottende activa
| 30,048 | 29,083 | 29,223 | 29,034 | 28,422 | 28,112 | 25,709 | 25,976 | 26,030 | 25,951 | 26,057 | 24,467 | 24,163 | 23,754 | 23,360 | 22,856 | 22,279 | 22,690 | 23,513 | 23,044 | 21,701 | 20,616 | 19,894 | 21,103 | 21,160 | 20,624 | 21,137 | 20,778 | 19,723 | 18,656 | 17,899 | 16,013 | 15,050 | 15,433 | 16,086 | 17,141 | 19,782 | 19,655 | 19,629 | 18,716 | 17,625 | 17,197 | 20,545 | 22,359 | 21,712 | 19,100 | 21,016 | 22,996 | 21,399 | 20,678 | 23,133 | 23,041 | 23,223 | 23,259 | 23,053 | 22,411 | 23,027 | 23,625 | 23,842 | 24,134 | 24,724 | 26,114 |
Totaal activa
| 189,547 | 175,008 | 174,154 | 180,098 | 180,512 | 179,993 | 190,122 | 184,024 | 173,428 | 171,525 | 172,577 | 167,948 | 164,371 | 161,894 | 157,258 | 158,523 | 153,391 | 150,161 | 150,922 | 159,703 | 142,995 | 133,470 | 136,042 | 144,776 | 159,413 | 139,390 | 155,453 | 149,552 | 132,166 | 119,045 | 125,462 | 106,656 | 106,073 | 106,716 | 116,784 | 123,476 | 127,626 | 128,517 | 129,554 | 135,687 | 122,101 | 123,179 | 143,162 | 157,664 | 138,761 | 130,006 | 156,197 | 163,582 | 122,322 | 125,230 | 146,672 | 156,922 | 141,804 | 156,373 | 156,483 | 164,313 | 157,722 | 163,982 | 166,596 | 184,946 | 205,674 | 229,191 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 25,894 | 14,673 | 15,248 | 21,435 | 28,824 | 25,772 | 36,196 | 25,045 | 19,916 | 23,614 | 27,430 | 26,008 | 26,460 | 27,137 | 27,408 | 30,649 | 29,310 | 25,050 | 25,111 | 37,403 | 23,666 | 14,168 | 18,572 | 25,261 | 43,879 | 24,390 | 39,896 | 38,078 | 36,003 | 24,227 | 29,602 | 17,977 | 16,285 | 11,741 | 15,459 | 20,638 | 20,529 | 18,662 | 19,536 | 28,075 | 15,373 | 13,004 | 27,193 | 43,084 | 25,483 | 19,142 | 48,052 | 59,652 | 16,786 | 17,735 | 27,321 | 36,357 | 18,327 | 29,604 | 31,377 | 36,562 | 30,049 | 34,207 | 38,467 | 54,184 | 57,154 | 73,117 |
Kortlopende schulden
| 11,053 | 11,154 | 11,064 | 1,050 | 1,050 | 2,189 | 2,293 | 2,226 | 2,101 | 2,040 | 2,014 | 2,001 | 2,002 | 1,941 | 1,960 | 1,977 | 1,982 | 1,990 | 2,513 | 2,516 | 2,768 | 2,768 | 2,686 | 3,702 | 4,838 | 5,064 | 5,537 | 5,623 | 5,504 | 5,769 | 5,618 | 5,527 | 6,333 | 6,865 | 8,594 | 8,618 | 8,701 | 8,275 | 7,996 | 7,142 | 6,950 | 7,293 | 7,688 | 8,403 | 7,537 | 5,737 | 5,347 | 5,467 | 5,735 | 5,026 | 4,856 | 4,820 | 4,490 | 4,382 | 3,965 | 4,214 | 4,425 | 4,628 | 4,429 | 5,160 | 21,803 | 21,877 |
Belastingschulden
| 1,629 | 3,253 | 2,356 | 3,988 | 2,046 | 3,910 | 2,933 | 5,307 | 4,006 | 3,179 | 2,135 | 2,161 | 1,021 | 2,214 | 1,014 | 1,445 | 699 | 1,819 | 1,371 | 1,388 | 928 | 1,837 | 1,499 | 1,781 | 937 | 1,320 | 1,544 | 1,225 | 591 | 705 | 530 | 475 | 413 | 687 | 716 | 612 | 484 | 1,552 | 1,476 | 393 | 528 | 950 | 1,611 | 752 | 703 | 1,217 | 430 | 426 | 329 | 385 | 215 | 263 | 230 | 648 | 227 | 475 | 282 | 133 | 109 | 2,399 | 6,441 | 5,109 |
Uitgestelde opbrengsten
| 1,629 | 7 | 2,356 | 3,988 | 2,046 | 4,064 | 2,933 | 5,307 | 4,006 | 3,334 | 2,135 | 2,161 | 1,021 | 2,366 | 1,014 | 1,445 | 699 | 1,985 | 1,371 | 1,388 | 928 | 1,960 | 1,499 | 1,781 | 937 | 1,422 | 1,544 | 1,225 | 591 | 707 | 530 | 475 | 413 | 698 | 716 | 612 | 484 | 1,574 | 1,476 | 393 | 528 | 971 | 1,611 | 752 | 703 | 1,247 | 430 | 426 | 329 | 429 | 215 | 263 | 230 | 709 | 227 | 475 | 282 | 194 | 109 | 2,399 | 6,522 | 5,109 |
Overige kortlopende verplichtingen
| -20,366 | -8,718 | -11,523 | -19,118 | -24,641 | -23,788 | -32,418 | -23,542 | -16,879 | -19,476 | -22,349 | -21,345 | -20,166 | -24,186 | -24,834 | -28,142 | -26,296 | -22,671 | -22,299 | -33,849 | -19,142 | -11,855 | -16,276 | -22,523 | -40,579 | -21,200 | -37,553 | -34,790 | -32,527 | -20,763 | -25,494 | -15,142 | -13,350 | -8,839 | -12,587 | -17,628 | -17,319 | -16,503 | -17,219 | -24,965 | -12,369 | -10,072 | -23,993 | -39,831 | -21,941 | -15,839 | -44,503 | -55,722 | -12,833 | -13,857 | -23,677 | -32,027 | -14,226 | -25,420 | -26,567 | -31,400 | -25,268 | -28,850 | -33,740 | -51,326 | -57,236 | -61,576 |
Totaal kortlopende verplichtingen
| 45,733 | 35,042 | 34,749 | 32,778 | 38,149 | 37,919 | 48,133 | 39,388 | 33,066 | 36,305 | 38,795 | 36,994 | 36,798 | 36,609 | 33,970 | 38,023 | 35,704 | 33,223 | 33,178 | 46,249 | 32,814 | 23,046 | 26,552 | 35,263 | 53,891 | 35,386 | 50,864 | 49,439 | 46,165 | 34,872 | 40,388 | 27,289 | 26,379 | 22,893 | 28,357 | 33,490 | 33,408 | 32,222 | 32,801 | 39,113 | 26,383 | 25,150 | 41,303 | 56,244 | 37,968 | 30,646 | 57,808 | 69,901 | 27,132 | 27,453 | 36,251 | 46,033 | 27,378 | 39,527 | 40,606 | 46,888 | 39,819 | 44,519 | 47,841 | 67,000 | 91,838 | 116,753 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 10,019 | 10,024 | 10,030 | 10,035 | 10,041 | 10,046 | 10,051 | 10,057 | 10,062 | 10,067 | 10,073 | 10,078 | 10,083 | 10,089 | 10,094 | 10,099 | 10,105 | 10,110 | 10,116 | 10,121 | 10,126 | 10,132 | 10,137 | 10,142 | 10,148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,014 | 10,016 | 10,018 | 10,020 | 10,022 | 10,023 | 10,034 | 10,036 | 10,048 | 10,049 | 10,106 | 10,119 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 3,170 | 0 | 0 | 0 | 3,577 | 0 | 0 | 0 | 3,973 | 0 | 0 | 0 | 4,434 | 0 | 0 | 0 | 4,332 | 0 | 0 | 0 | 4,481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,295 | 0 | 0 | 0 | 6,691 | 0 | 0 | 6,882 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 2,167 | 0 | 0 | 0 | 1,268 | 0 | 0 | 0 | 1,253 | 0 | 0 | 0 | 1,209 | 0 | 0 | 0 | 780 | 0 | 0 | 0 | 1,094 | 0 | 0 | 0 | 1,607 | 0 | 0 | 0 | 1,736 | 0 | 0 | 0 | 1,280 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 22 | 0 | 0 | 74 | 0 |
Overige niet-vlottende verplichtingen
| 5,600 | 2,927 | 5,652 | 5,737 | 5,776 | 855 | 5,748 | 5,503 | 5,635 | 807 | 6,068 | 5,935 | 6,031 | 780 | 6,908 | 6,522 | 6,527 | 863 | 6,888 | 6,494 | 6,558 | 769 | 6,631 | 6,790 | 6,463 | 788 | 7,566 | 7,626 | 7,604 | 5,777 | 7,672 | 7,450 | 7,324 | 6,382 | 7,344 | 7,346 | 6,484 | 6,378 | 6,923 | 6,866 | 6,777 | 6,366 | 6,297 | 6,356 | 6,232 | 6,080 | 7,067 | 6,933 | 6,861 | 6,822 | 6,869 | 6,905 | 7,058 | 789 | 7,236 | 7,414 | 7,575 | 912 | 7,611 | 7,671 | 956 | 7,764 |
Totaal niet-vlottende verplichtingen
| 5,600 | 5,094 | 5,652 | 15,756 | 15,800 | 15,323 | 15,783 | 15,544 | 15,681 | 15,688 | 16,125 | 15,997 | 16,098 | 16,035 | 16,986 | 16,605 | 16,616 | 16,171 | 16,987 | 16,599 | 16,668 | 16,311 | 16,752 | 16,916 | 16,595 | 17,013 | 17,708 | 17,774 | 7,604 | 7,513 | 7,672 | 7,450 | 7,324 | 7,662 | 7,344 | 7,346 | 6,484 | 6,378 | 6,923 | 6,866 | 6,777 | 6,469 | 6,297 | 6,356 | 6,232 | 6,119 | 7,067 | 6,933 | 6,861 | 6,860 | 16,883 | 16,921 | 17,076 | 17,125 | 17,258 | 17,437 | 17,609 | 17,661 | 17,659 | 17,720 | 18,018 | 17,883 |
Totaal passiva
| 51,333 | 40,136 | 40,401 | 48,534 | 53,949 | 53,242 | 63,916 | 54,932 | 48,747 | 51,993 | 54,920 | 52,991 | 52,896 | 52,644 | 50,956 | 54,628 | 52,320 | 49,394 | 50,165 | 62,848 | 49,482 | 39,357 | 43,304 | 52,179 | 70,486 | 52,399 | 68,572 | 67,213 | 53,769 | 42,385 | 48,060 | 34,739 | 33,703 | 30,555 | 35,701 | 40,836 | 39,892 | 38,600 | 39,724 | 45,979 | 33,160 | 31,619 | 47,600 | 62,600 | 44,200 | 36,765 | 64,875 | 76,834 | 33,993 | 34,313 | 53,134 | 62,954 | 44,454 | 56,652 | 57,864 | 64,325 | 57,428 | 62,180 | 65,500 | 84,720 | 109,856 | 134,636 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 121,655 | 0 | 0 | 0 | 122,392 | 117,990 | 116,697 | 114,423 | 0 | 0 | 335 | 1,132 | 1,550 | 1,619 | 219 | 1,142 | 890 | 364 | 512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 847 | 1,179 | 1,550 | 831 | 274 | 649 | 0 | 0 | 601 | 978 | 887 | 902 | 1,119 | 1,514 | 2,240 | 3,243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 | 13,660 |
Ingehouden winsten
| 108,139 | 106,744 | 105,713 | 103,668 | 101,909 | 100,808 | 100,902 | 102,238 | 98,721 | 94,320 | 91,252 | 88,977 | 85,202 | 86,668 | 83,230 | 80,434 | 78,027 | 77,791 | 76,382 | 73,403 | 69,807 | 69,881 | 67,744 | 66,757 | 63,203 | 60,658 | 60,386 | 56,532 | 52,575 | 52,898 | 52,593 | 47,440 | 48,264 | 51,336 | 55,701 | 57,631 | 61,854 | 62,659 | 65,970 | 64,227 | 63,367 | 66,001 | 70,220 | 70,118 | 70,341 | 70,024 | 68,762 | 64,921 | 66,777 | 68,875 | 72,221 | 72,427 | 73,659 | 75,809 | 74,837 | 76,065 | 75,871 | 76,419 | 76,293 | 75,322 | 71,449 | 69,663 |
Overige gereserveerde algehele resultaten
| 8,403 | 6,452 | 6,368 | 6,224 | 4,908 | 3,381 | 4,602 | 3,154 | 2,289 | 1,542 | 960 | 534 | 828 | 22,607 | -335 | -1,132 | -1,550 | -1,619 | -219 | -1,142 | -890 | -364 | -512 | 335 | 219 | 828 | 990 | 300 | 315 | 132 | -847 | -1,179 | -1,550 | -831 | -274 | -649 | 222 | 0 | -601 | -978 | -887 | -902 | -1,119 | -1,514 | -2,240 | -3,243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8,012 | 8,014 | 8,012 | 8,012 | -115,569 | 8,902 | 7,042 | 10,040 | -112,381 | -107,980 | -104,912 | -102,637 | 11,785 | -13,685 | 9,412 | 9,801 | 9,384 | 9,316 | 10,715 | 9,792 | 10,046 | 10,572 | 11,334 | 11,845 | 11,845 | 11,845 | 11,845 | 11,847 | 11,847 | 9,970 | 11,149 | 10,817 | 10,446 | 11,165 | 11,722 | 11,349 | 11,998 | 13,598 | 10,200 | 11,821 | 11,914 | 11,899 | 11,682 | 11,286 | 10,560 | 9,557 | 8,900 | 8,167 | 7,892 | 8,382 | 7,657 | 7,881 | 10,031 | 10,252 | 10,122 | 10,263 | 10,763 | 11,723 | 11,143 | 11,244 | 10,709 | 11,232 |
Totaal eigen vermogen van aandeelhouders
| 138,214 | 134,870 | 133,753 | 131,564 | 126,563 | 126,751 | 126,206 | 129,092 | 124,681 | 119,532 | 117,657 | 114,957 | 111,475 | 109,250 | 106,302 | 103,895 | 101,071 | 100,767 | 100,757 | 96,855 | 93,513 | 94,113 | 92,738 | 92,597 | 88,927 | 86,991 | 86,881 | 82,339 | 78,397 | 76,660 | 77,402 | 71,917 | 72,370 | 76,161 | 81,083 | 82,640 | 87,734 | 89,917 | 89,830 | 89,708 | 88,941 | 91,560 | 95,562 | 95,064 | 94,561 | 93,241 | 91,322 | 86,748 | 88,329 | 90,917 | 93,538 | 93,968 | 97,350 | 99,721 | 98,619 | 99,988 | 100,294 | 101,802 | 101,096 | 100,226 | 95,818 | 94,555 |
Totaal eigen vermogen
| 138,214 | 134,870 | 133,753 | 131,564 | 126,563 | 126,751 | 126,206 | 129,092 | 124,681 | 119,532 | 117,657 | 114,957 | 111,475 | 109,250 | 106,302 | 103,895 | 101,071 | 100,767 | 100,757 | 96,855 | 93,513 | 94,113 | 92,738 | 92,597 | 88,927 | 86,991 | 86,881 | 82,339 | 78,397 | 76,660 | 77,402 | 71,917 | 72,370 | 76,161 | 81,083 | 82,640 | 87,734 | 89,917 | 89,830 | 89,708 | 88,941 | 91,560 | 95,562 | 95,064 | 94,561 | 93,241 | 91,322 | 86,748 | 88,329 | 90,917 | 93,538 | 93,968 | 97,350 | 99,721 | 98,619 | 99,988 | 100,294 | 101,802 | 101,096 | 100,226 | 95,818 | 94,555 |
Totaal passiva en aandeelhoudersvermogen
| 189,547 | 175,006 | 174,154 | 180,098 | 180,512 | 179,993 | 190,122 | 184,024 | 173,428 | 171,525 | 172,577 | 167,948 | 164,371 | 161,894 | 157,258 | 158,523 | 153,391 | 150,161 | 150,922 | 159,703 | 142,995 | 133,470 | 136,042 | 144,776 | 159,413 | 139,390 | 155,453 | 149,552 | 132,166 | 119,045 | 125,462 | 106,656 | 106,073 | 106,716 | 116,784 | 123,476 | 127,626 | 128,517 | 129,554 | 135,687 | 122,101 | 123,179 | 143,162 | 157,664 | 138,761 | 130,006 | 156,197 | 163,582 | 122,322 | 125,230 | 146,672 | 156,922 | 141,804 | 156,373 | 156,483 | 164,313 | 157,722 | 163,982 | 166,596 | 184,946 | 205,674 | 229,191 |