Onward Holdings Co., Ltd.
TSE:8016.T
521 (JPY) • At close November 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 13,660 | 13,346 | 14,133 | 12,667 | 12,324 | 13,580 | 13,805 | 13,002 | 14,749 | 22,021 | 15,209 | 17,639 | 19,286 | 18,622 | 21,301 | 28,258 | 26,306 | 34,791 | 28,795 | 25,161 | 30,221 | 28,011 | 31,284 | 29,813 | 25,958 | 25,349 | 26,334 | 26,577 | 26,829 | 24,701 | 26,096 | 23,369 | 20,578 | 32,381 | 29,407 | 26,448 | 27,893 | 27,098 | 31,122 | 25,067 | 25,472 | 25,799 | 27,375 | 23,512 | 23,171 | 22,450 | 24,677 | 21,555 | 22,538 | 29,261 | 33,192 | 26,359 | 22,603 | 23,987 | 30,939 | 26,821 | 24,082 | 25,841 | 34,330 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | -5,556 | -5,504 | -15,043 | -8,706 | -3,464 | -3,413 | -12,618 | -9,689 | -11,471 | -11,538 | -2,840 | -4,916 | -2,450 | -2,461 | -2,421 | -4,616 | -3,025 | -2,987 | -2,924 | -5,833 | -4,059 | -3,987 | -3,867 | -6,095 | -3,363 | -3,327 | -3,241 | -5,980 | -1,556 | -1,537 | -1,479 | -4,353 | -25,492 | -25,484 | -25,705 | -6,679 | -32,100 | -16,036 | -16,733 | -6,628 | -19,719 | -19,109 | -19,203 | -6,487 | -17,452 | 0 | 0 | -5,771 | 0 | 0 | 0 | -5,589 | 0 | 0 | 0 | -5,850 |
Liquide middelen en kortetermijnbeleggingen
| 13,660 | 13,346 | 14,133 | 12,667 | 12,324 | 13,580 | 13,805 | 13,002 | 14,749 | 22,021 | 15,209 | 17,639 | 19,286 | 18,622 | 21,301 | 28,258 | 26,306 | 34,791 | 28,795 | 25,161 | 30,221 | 28,011 | 31,284 | 29,813 | 25,958 | 25,349 | 26,334 | 26,577 | 26,829 | 24,701 | 26,096 | 23,369 | 20,578 | 32,381 | 29,407 | 26,448 | 27,893 | 27,098 | 31,122 | 25,067 | 25,472 | 25,799 | 27,375 | 23,512 | 23,171 | 22,450 | 24,677 | 21,555 | 22,538 | 29,261 | 33,192 | 26,359 | 22,603 | 23,987 | 30,939 | 26,821 | 24,082 | 25,841 | 34,330 |
Nettovorderingen
| 13,962 | 15,877 | 15,632 | 18,630 | 11,941 | 15,400 | 13,544 | 17,300 | 10,956 | 13,966 | 13,952 | 17,573 | 10,686 | 12,373 | 17,974 | 23,643 | 16,862 | 18,811 | 25,227 | 31,135 | 22,853 | 27,040 | 24,755 | 32,293 | 22,717 | 25,904 | 24,707 | 31,424 | 22,666 | 26,078 | 25,511 | 31,198 | 21,960 | 27,776 | 26,983 | 35,138 | 24,233 | 30,275 | 29,869 | 39,893 | 25,865 | 31,276 | 27,615 | 37,483 | 25,860 | 30,263 | 25,411 | 35,294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 40,684 | 37,993 | 38,957 | 40,801 | 34,984 | 32,482 | 30,718 | 32,783 | 27,574 | 25,763 | 26,835 | 30,338 | 28,632 | 29,945 | 34,354 | 41,914 | 43,449 | 48,051 | 43,222 | 47,693 | 47,046 | 47,140 | 46,765 | 51,471 | 46,432 | 43,390 | 42,978 | 46,977 | 42,059 | 39,831 | 40,215 | 46,223 | 43,061 | 41,922 | 42,769 | 47,929 | 43,673 | 41,809 | 43,861 | 48,291 | 44,617 | 41,705 | 40,678 | 45,277 | 39,105 | 35,883 | 34,476 | 38,280 | 33,236 | 32,036 | 31,443 | 37,119 | 31,981 | 30,804 | 30,356 | 34,726 | 29,909 | 30,440 | 30,893 |
Overige vlottende activa
| 3,772 | 5,055 | 4,678 | 4,647 | 4,936 | 4,716 | 4,188 | 4,652 | 4,792 | 4,895 | 4,512 | 4,270 | 3,843 | 9,263 | 6,831 | 10,074 | 9,706 | 11,261 | 9,538 | 8,460 | 9,007 | 11,397 | 14,493 | 13,292 | 13,181 | 12,663 | 11,958 | 11,587 | 10,560 | 11,737 | 11,750 | 11,311 | 12,225 | 12,160 | 22,309 | 12,912 | 12,708 | 11,117 | 12,199 | 14,689 | 12,078 | 16,065 | 14,681 | 14,563 | 15,485 | 15,491 | 15,757 | 11,899 | 10,029 | 10,683 | 5,184 | 10,077 | 12,227 | 9,441 | 4,776 | 10,064 | 9,047 | 9,980 | 5,489 |
Totaal vlottende activa
| 72,078 | 72,271 | 73,400 | 76,745 | 64,185 | 66,178 | 62,255 | 67,737 | 58,071 | 66,645 | 60,508 | 69,820 | 62,447 | 70,203 | 80,460 | 103,889 | 96,323 | 112,914 | 106,782 | 112,449 | 109,127 | 113,588 | 117,297 | 126,869 | 108,288 | 107,306 | 105,977 | 116,565 | 102,114 | 102,347 | 103,572 | 112,101 | 97,824 | 114,239 | 121,468 | 122,427 | 108,507 | 110,299 | 117,051 | 127,940 | 108,032 | 114,845 | 110,349 | 120,835 | 103,621 | 104,087 | 100,321 | 107,028 | 88,567 | 100,723 | 98,895 | 108,397 | 88,717 | 92,919 | 95,544 | 105,617 | 85,381 | 94,743 | 100,680 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 50,586 | 50,405 | 50,468 | 54,149 | 53,590 | 53,196 | 53,130 | 56,120 | 56,217 | 55,568 | 58,042 | 59,033 | 61,278 | 67,352 | 69,070 | 75,239 | 76,864 | 78,006 | 83,231 | 86,416 | 86,177 | 97,636 | 96,717 | 95,961 | 94,182 | 94,854 | 93,714 | 92,686 | 91,644 | 91,984 | 92,268 | 91,273 | 95,568 | 108,380 | 106,695 | 110,334 | 110,969 | 108,731 | 109,658 | 98,983 | 112,748 | 104,124 | 102,878 | 93,883 | 91,814 | 90,778 | 86,861 | 85,617 | 83,728 | 84,558 | 82,987 | 83,595 | 83,809 | 87,822 | 86,622 | 87,340 | 88,203 | 89,480 | 89,741 |
Goodwill
| 2,984 | 3,141 | 3,289 | 3,545 | 3,719 | 3,833 | 4,025 | 4,332 | 4,460 | 4,516 | 4,631 | 4,786 | 4,959 | 5,149 | 5,251 | 5,478 | 5,702 | 5,917 | 6,127 | 6,301 | 6,584 | 18,374 | 9,455 | 14,342 | 14,725 | 15,422 | 16,228 | 16,968 | 17,305 | 17,772 | 18,522 | 15,471 | 16,350 | 15,442 | 15,652 | 28,468 | 25,038 | 25,756 | 26,568 | 28,149 | 28,999 | 28,905 | 29,740 | 30,472 | 31,286 | 31,996 | 32,769 | 39,756 | 40,740 | 41,823 | 40,793 | 41,791 | 42,769 | 42,804 | 43,731 | 44,615 | 45,515 | 46,467 | 47,417 |
Immateriële activa
| 6,103 | 6,201 | 5,533 | 5,489 | 5,002 | 5,178 | 5,081 | 5,352 | 4,072 | 4,256 | 4,718 | 4,686 | 5,144 | 5,311 | 5,416 | 5,899 | 5,872 | 6,240 | 6,033 | 6,219 | 6,408 | 7,962 | 7,570 | 7,873 | 7,850 | 8,097 | 8,284 | 7,919 | 7,067 | 7,125 | 7,283 | 7,499 | 7,579 | 7,666 | 7,784 | 8,328 | 8,199 | 7,912 | 7,487 | 6,871 | 5,371 | 5,397 | 4,536 | 2,880 | 2,945 | 2,976 | 2,688 | 2,452 | 2,555 | 2,699 | 2,701 | 2,798 | 2,997 | 3,065 | 3,013 | 3,335 | 3,411 | 3,616 | 3,393 |
Goodwill en immateriële activa
| 9,087 | 9,342 | 8,822 | 9,034 | 8,721 | 9,011 | 9,106 | 9,684 | 8,532 | 8,772 | 9,349 | 9,472 | 10,103 | 10,460 | 10,667 | 11,377 | 11,574 | 12,157 | 12,160 | 12,520 | 12,992 | 26,336 | 17,025 | 22,215 | 22,575 | 23,519 | 24,512 | 24,887 | 24,372 | 24,897 | 25,805 | 22,970 | 23,929 | 23,108 | 23,436 | 36,796 | 33,237 | 33,668 | 34,055 | 35,020 | 34,370 | 34,302 | 34,276 | 33,352 | 34,231 | 34,972 | 35,457 | 42,208 | 43,295 | 44,522 | 43,494 | 44,589 | 45,766 | 45,869 | 46,744 | 47,950 | 48,926 | 50,083 | 50,810 |
Langetermijnbeleggingen
| 15,863 | 18,964 | 19,073 | 21,080 | 21,900 | 32,563 | 25,139 | 20,718 | 19,185 | 28,136 | 23,806 | 24,934 | 26,227 | 17,549 | 19,228 | 15,223 | 16,045 | 17,136 | 17,956 | 24,720 | 23,524 | 31,743 | 33,678 | 28,729 | 34,798 | 36,304 | 36,585 | 34,821 | 34,814 | 34,280 | 32,213 | 30,796 | 28,042 | 37,387 | 38,275 | 72,014 | 76,818 | 82,542 | 60,841 | 83,776 | 64,266 | 65,345 | 55,789 | 71,063 | 64,835 | 66,404 | 49,217 | 54,200 | 0 | 0 | 40,950 | 0 | 0 | 0 | 40,181 | 0 | 0 | 0 | 37,043 |
Belastingvorderingen
| 4,581 | 4,423 | 4,805 | 2,307 | 2,873 | 3,437 | 3,454 | 2,761 | 3,488 | 2,847 | 4,338 | 4,162 | 5,101 | 5,701 | 7,486 | 5,903 | 5,724 | 6,537 | 4,232 | 18,422 | 18,077 | 16,450 | 12,926 | 5,876 | 6,067 | 6,309 | 6,971 | 5,082 | 6,582 | 7,907 | 8,592 | 10,868 | 12,055 | 11,161 | 11,166 | -72,014 | -76,818 | -82,542 | 1,168 | -83,776 | -64,266 | -65,345 | 3,079 | -71,063 | -64,835 | -66,404 | 3,600 | -54,200 | 0 | 0 | 4,495 | 0 | 0 | 0 | 5,627 | 0 | 0 | 0 | 5,529 |
Overige niet-vlottende activa
| 17,506 | 17,434 | 14,794 | 9,541 | 9,501 | -1 | 6,111 | 9,005 | 9,035 | -2 | 1,681 | 0 | -1 | 8,171 | 9,137 | 11,471 | 11,554 | 11,701 | 9,950 | 12,825 | 13,043 | 13,089 | 9,907 | 12,938 | 12,923 | 12,989 | 10,372 | 13,101 | 13,152 | 13,628 | 10,771 | 14,124 | 14,367 | 14,757 | 12,410 | 72,014 | 76,817 | 82,541 | 18,078 | 83,775 | 64,266 | 65,345 | 7,057 | 71,063 | 64,835 | 66,404 | 11,321 | 54,203 | 53,039 | 50,271 | 6,118 | 48,498 | 49,284 | 50,167 | 6,924 | 50,990 | 51,668 | 51,617 | 8,765 |
Totaal niet-vlottende activa
| 97,623 | 100,568 | 97,962 | 96,111 | 96,585 | 98,206 | 96,940 | 98,288 | 96,457 | 95,321 | 97,216 | 97,601 | 102,708 | 109,233 | 115,588 | 119,213 | 121,761 | 125,537 | 127,529 | 154,903 | 153,813 | 185,254 | 170,253 | 165,719 | 170,545 | 173,975 | 172,154 | 170,577 | 170,564 | 172,696 | 169,649 | 170,031 | 173,961 | 194,793 | 191,982 | 219,144 | 221,023 | 224,940 | 223,800 | 217,778 | 211,384 | 203,771 | 203,079 | 198,298 | 190,880 | 192,154 | 186,456 | 182,028 | 180,062 | 179,351 | 178,044 | 176,682 | 178,859 | 183,858 | 186,098 | 186,280 | 188,797 | 191,180 | 191,888 |
Totaal activa
| 169,703 | 172,839 | 171,362 | 172,857 | 160,772 | 164,387 | 159,198 | 166,028 | 154,529 | 161,969 | 157,727 | 167,422 | 165,157 | 179,438 | 196,052 | 223,105 | 218,088 | 238,453 | 234,316 | 267,353 | 262,942 | 298,844 | 287,554 | 292,591 | 278,836 | 281,283 | 278,133 | 287,144 | 272,680 | 275,046 | 273,226 | 282,135 | 271,787 | 309,034 | 313,454 | 341,572 | 329,532 | 335,241 | 340,854 | 345,719 | 319,418 | 318,617 | 313,430 | 319,135 | 294,503 | 296,242 | 286,779 | 289,056 | 268,629 | 280,074 | 276,939 | 285,079 | 267,576 | 276,777 | 281,642 | 291,897 | 274,178 | 285,923 | 292,568 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 9,571 | 20,718 | 22,611 | 8,739 | 8,209 | 7,459 | 8,154 | 9,073 | 8,244 | 6,282 | 6,361 | 7,966 | 7,616 | 7,278 | 13,472 | 15,367 | 13,305 | 16,678 | 19,206 | 20,681 | 18,279 | 17,868 | 17,556 | 20,700 | 18,636 | 17,909 | 18,059 | 21,228 | 18,818 | 17,192 | 13,960 | 22,662 | 30,947 | 33,144 | 34,970 | 39,214 | 33,475 | 36,837 | 40,340 | 43,434 | 36,413 | 37,602 | 38,305 | 43,218 | 37,536 | 36,020 | 33,512 | 38,645 | 32,331 | 32,900 | 33,238 | 37,754 | 31,217 | 31,944 | 32,703 | 36,658 | 31,271 | 32,835 | 35,961 |
Kortlopende schulden
| 7,525 | 26,421 | 26,270 | 27,677 | 27,297 | 25,221 | 19,487 | 18,418 | 18,080 | 24,826 | 23,612 | 32,866 | 38,456 | 59,266 | 63,658 | 70,954 | 68,725 | 65,703 | 49,359 | 55,268 | 57,568 | 67,673 | 56,685 | 51,009 | 47,033 | 45,934 | 35,332 | 33,778 | 33,820 | 33,890 | 37,365 | 37,212 | 36,179 | 62,794 | 41,320 | 49,083 | 52,632 | 46,626 | 40,421 | 37,954 | 37,878 | 33,062 | 41,769 | 48,246 | 48,566 | 48,945 | 47,581 | 34,099 | 30,227 | 33,115 | 29,865 | 30,764 | 30,633 | 31,082 | 30,886 | 32,737 | 31,667 | 31,511 | 35,697 |
Belastingschulden
| 649 | 609 | 965 | 900 | 684 | 936 | 1,129 | 889 | 866 | 738 | 2,022 | 2,693 | 2,925 | 984 | 669 | 794 | 782 | 571 | 527 | 1,378 | 972 | 1,010 | 475 | 776 | 1,304 | 1,326 | 2,084 | 2,777 | 1,943 | 974 | 1,096 | 2,822 | 1,175 | 1,080 | 5,911 | 4,602 | 1,821 | 1,038 | 3,178 | 4,978 | 2,183 | 1,353 | 955 | 1,527 | 1,125 | 1,020 | 4,829 | 5,390 | 3,016 | 3,338 | 5,699 | 6,168 | 2,035 | 2,592 | 4,533 | 5,433 | 1,866 | 2,956 | 4,085 |
Uitgestelde opbrengsten
| 1,166 | 609 | 965 | 3,401 | 2,266 | 2,419 | 2,222 | 3,266 | 1,957 | 1,871 | 2,698 | 4,717 | 3,875 | 2,128 | 2,044 | 3,815 | 3,308 | 3,230 | 2,498 | 5,741 | 3,538 | 3,723 | 2,413 | 5,021 | 3,804 | 3,917 | 4,338 | 7,291 | 4,289 | 3,292 | 3,122 | 6,989 | 3,584 | 3,383 | 7,834 | 9,273 | 4,354 | 3,630 | 5,232 | 9,742 | 4,801 | 4,139 | 3,187 | 6,668 | 3,774 | 3,886 | 7,147 | 10,659 | 5,929 | 6,633 | 9,267 | 12,239 | 4,573 | 5,508 | 7,432 | 10,489 | 4,420 | 6,053 | 6,585 |
Overige kortlopende verplichtingen
| 26,369 | 12,759 | 9,519 | 26,699 | 22,110 | 25,163 | 22,132 | 24,610 | 19,161 | 22,051 | 21,068 | 22,497 | 15,455 | 20,595 | 21,750 | 28,438 | 26,376 | 31,039 | 39,651 | 35,855 | 32,004 | 32,274 | 30,689 | 33,049 | 28,303 | 30,068 | 30,909 | 32,471 | 26,695 | 28,192 | 33,263 | 28,427 | 10,755 | 12,905 | 8,240 | 8,693 | 11,474 | 14,926 | 15,216 | 12,173 | 13,451 | 15,699 | 13,606 | 12,784 | 16,513 | 17,422 | 14,818 | 17,242 | 13,766 | 16,871 | 15,289 | 18,231 | 13,717 | 16,417 | 14,555 | 17,429 | 13,891 | 16,273 | 15,186 |
Totaal kortlopende verplichtingen
| 60,866 | 61,725 | 62,350 | 70,817 | 62,832 | 63,617 | 53,124 | 59,522 | 50,265 | 57,639 | 55,761 | 75,456 | 72,202 | 92,379 | 99,549 | 115,553 | 109,188 | 113,991 | 108,743 | 113,182 | 108,823 | 118,825 | 105,405 | 105,534 | 95,276 | 95,237 | 86,384 | 90,254 | 81,276 | 80,248 | 85,684 | 91,123 | 86,224 | 116,689 | 106,109 | 120,138 | 108,110 | 106,687 | 109,619 | 118,023 | 99,527 | 95,994 | 101,009 | 119,111 | 103,740 | 103,407 | 100,740 | 95,376 | 79,340 | 86,224 | 84,091 | 92,917 | 77,602 | 82,035 | 82,677 | 92,257 | 78,695 | 83,575 | 90,929 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16,272 | 17,107 | 15,675 | 7,345 | 5,997 | 7,755 | 12,559 | 9,615 | 10,517 | 11,475 | 16,053 | 13,335 | 14,404 | 15,195 | 28,045 | 17,746 | 19,003 | 20,319 | 21,252 | 12,565 | 13,454 | 5,806 | 9,117 | 5,233 | 5,753 | 6,288 | 11,202 | 8,841 | 9,347 | 11,356 | 8,287 | 4,500 | 4,512 | 6,018 | 21,220 | 18,078 | 18,125 | 19,789 | 26,969 | 22,415 | 22,745 | 23,862 | 20,032 | 1,795 | 1,902 | 1,747 | 2,635 | 17,678 | 17,618 | 20,600 | 19,730 | 20,514 | 20,537 | 22,213 | 22,665 | 24,006 | 24,090 | 25,951 | 24,571 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 3,420 | 0 | 0 | 0 | 5,711 | 0 | 0 | 0 | 3,105 | 0 | 0 | 0 | 3,714 | 0 | 0 | 0 | 3,956 | 0 | 0 | 0 | 4,195 | 0 | 0 | 0 | 4,328 | 0 | 0 | 0 | 4,153 | 0 | 0 | 0 | 4,330 | 0 | 0 | 0 | 4,268 | 0 | 0 | 0 | 3,556 | 0 | 0 | 0 | 3,210 | 0 | 0 | 0 | 4,261 | 0 | 0 | 0 | 3,587 | 0 | 0 | 0 | 3,395 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 180 | 0 | 0 | 0 | 241 | 0 | 0 | 0 | 241 | 0 | 0 | 0 | 761 | 0 | 0 | 0 | 1,755 | 0 | 0 | 0 | 1,746 | 0 | 0 | 0 | 2,259 | 0 | 0 | 0 | 2,674 | 0 | 0 | 0 | 2,818 | 0 | 0 | 0 | 3,209 | 0 | 0 | 0 | 3,966 | 0 | 0 | 0 | 3,966 | 0 | 0 | 0 | 3,966 | 0 | 0 | 0 | 5,941 | 0 | 0 | 0 | 5,949 |
Overige niet-vlottende verplichtingen
| 11,219 | 11,560 | 8,159 | 11,976 | 11,917 | 12,130 | 2,491 | 11,954 | 12,072 | 12,252 | 5,312 | 12,976 | 13,111 | 12,659 | 4,476 | 21,919 | 22,111 | 22,896 | 4,574 | 15,145 | 15,222 | 15,313 | 4,881 | 16,139 | 15,858 | 16,617 | 5,809 | 17,274 | 17,326 | 17,873 | 6,759 | 18,169 | 18,402 | 18,388 | 9,459 | 21,513 | 22,365 | 23,658 | 14,685 | 23,644 | 23,228 | 23,424 | 13,805 | 21,003 | 19,200 | 19,637 | 14,068 | 16,794 | 17,329 | 17,409 | 7,589 | 17,009 | 18,330 | 19,393 | 8,028 | 18,037 | 17,984 | 18,885 | 9,560 |
Totaal niet-vlottende verplichtingen
| 27,491 | 28,667 | 24,014 | 19,321 | 17,914 | 19,885 | 21,002 | 21,569 | 22,589 | 23,727 | 24,711 | 26,311 | 27,515 | 27,854 | 36,996 | 39,665 | 41,114 | 43,215 | 31,537 | 27,710 | 28,676 | 21,119 | 19,939 | 21,372 | 21,611 | 22,905 | 23,598 | 26,115 | 26,673 | 29,229 | 21,873 | 22,669 | 22,914 | 24,406 | 35,009 | 39,591 | 40,490 | 43,447 | 45,922 | 46,059 | 45,973 | 47,286 | 37,393 | 22,798 | 21,102 | 21,384 | 20,669 | 34,472 | 34,947 | 38,009 | 35,546 | 37,523 | 38,867 | 41,606 | 40,221 | 42,043 | 42,074 | 44,836 | 43,475 |
Totaal passiva
| 88,357 | 90,392 | 86,364 | 90,138 | 80,746 | 83,502 | 74,126 | 81,091 | 72,854 | 81,366 | 80,472 | 101,767 | 99,717 | 120,233 | 136,545 | 155,218 | 150,302 | 157,206 | 140,280 | 140,892 | 137,499 | 139,944 | 125,344 | 126,906 | 116,887 | 118,142 | 109,982 | 116,369 | 107,949 | 109,477 | 107,557 | 113,792 | 109,138 | 141,095 | 141,118 | 159,729 | 148,600 | 150,134 | 155,541 | 164,082 | 145,500 | 143,280 | 138,402 | 141,909 | 124,842 | 124,791 | 121,409 | 129,848 | 114,287 | 124,233 | 119,637 | 130,440 | 116,469 | 123,641 | 122,898 | 134,300 | 120,769 | 128,411 | 134,404 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 28,064 | 0 | 0 | 0 | 0 | 71,744 | 0 | 0 | 0 | 69,526 | 69,330 | 68,844 | 67,613 | 3,227 | 12,063 | 11,996 | 10,148 | 9,779 | 14,727 | 12,326 | 11,686 | 9,452 | 8,553 | 5,628 | 6,712 | 5,054 | 3,003 | 3,529 | 5,612 | 5,144 | 4,893 | 7,598 | 10,857 | 6,860 | 5,665 | 894 | 0 | 0 | 0 | 907 | 4,432 | 3,602 | 4,158 | 2,980 | 6,419 | 6,790 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 | 30,079 |
Ingehouden winsten
| 20,107 | 20,018 | 21,165 | 20,201 | 17,276 | 17,762 | 16,042 | 16,460 | 14,239 | 15,586 | 15,391 | 14,910 | 15,617 | 9,114 | 9,321 | 17,189 | 15,538 | 28,161 | 46,338 | 76,540 | 74,791 | 105,409 | 107,139 | 106,917 | 109,250 | 108,830 | 115,798 | 117,641 | 112,752 | 112,529 | 113,071 | 115,363 | 111,943 | 113,325 | 114,181 | 125,220 | 121,197 | 122,676 | 122,589 | 124,268 | 120,125 | 120,769 | 121,007 | 122,124 | 118,024 | 120,233 | 120,164 | 120,314 | 116,207 | 118,503 | 119,524 | 120,390 | 116,130 | 116,171 | 117,776 | 119,733 | 116,217 | 117,640 | 118,816 |
Overige gereserveerde algehele resultaten
| 1,548 | 8,572 | 4,858 | 3,511 | 3,646 | 4,080 | 4,804 | 4,361 | 3,248 | 952 | -2,323 | -3,435 | -2,425 | -3,227 | -12,063 | -11,996 | -10,148 | -9,779 | -14,727 | -12,326 | -11,686 | -9,452 | -8,553 | -5,628 | -6,712 | -5,054 | -3,003 | -3,529 | -5,612 | -5,144 | -4,893 | -7,598 | -10,857 | -6,860 | -5,665 | -894 | 1,510 | 4,065 | 4,281 | -907 | -4,432 | -3,602 | -4,158 | -2,980 | -6,419 | -6,790 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 29,612 | 23,774 | 29,605 | 29,605 | 27,548 | 29,599 | 28,708 | 28,276 | 27,109 | 24,813 | 21,537 | 20,420 | 19,492 | 29,530 | 29,524 | 29,455 | 29,455 | 29,226 | 28,606 | 28,577 | 28,556 | 29,397 | 30,209 | 31,218 | 26,487 | 26,435 | 22,464 | 23,861 | 25,076 | 25,880 | 25,875 | 28,911 | 29,847 | 29,740 | 32,003 | 25,740 | 27,215 | 27,208 | 27,211 | 25,309 | 27,125 | 26,989 | 26,991 | 26,960 | 26,954 | 26,912 | 14,201 | 7,997 | 7,438 | 6,564 | 7,043 | 3,525 | 4,253 | 5,723 | 9,726 | 6,682 | 6,009 | 8,579 | 8,018 |
Totaal eigen vermogen van aandeelhouders
| 81,346 | 82,443 | 79,873 | 77,658 | 74,903 | 75,824 | 74,829 | 74,815 | 71,427 | 70,478 | 67,007 | 65,409 | 65,188 | 58,943 | 56,861 | 64,727 | 64,924 | 77,687 | 90,296 | 122,870 | 121,740 | 155,433 | 158,874 | 162,586 | 159,104 | 160,290 | 165,338 | 168,052 | 162,295 | 163,344 | 164,132 | 166,755 | 161,012 | 166,284 | 170,598 | 180,145 | 180,001 | 184,028 | 184,160 | 180,563 | 172,897 | 174,235 | 173,919 | 176,183 | 168,638 | 170,434 | 164,444 | 158,390 | 153,724 | 155,146 | 156,646 | 153,994 | 150,462 | 151,973 | 157,581 | 156,494 | 152,305 | 156,298 | 156,913 |
Totaal eigen vermogen
| 81,346 | 82,443 | 84,995 | 82,719 | 80,026 | 80,885 | 85,072 | 84,937 | 81,675 | 80,603 | 77,255 | 65,655 | 65,440 | 59,205 | 59,507 | 67,887 | 67,786 | 81,247 | 94,036 | 126,461 | 125,443 | 158,900 | 162,210 | 165,685 | 161,949 | 163,141 | 168,151 | 170,775 | 164,731 | 165,569 | 165,669 | 168,343 | 162,649 | 167,939 | 172,336 | 181,843 | 180,932 | 185,107 | 185,313 | 181,637 | 173,918 | 175,337 | 175,028 | 177,226 | 169,661 | 171,451 | 165,370 | 159,208 | 154,342 | 155,841 | 157,302 | 154,639 | 151,107 | 153,136 | 158,744 | 157,597 | 153,409 | 157,512 | 158,164 |
Totaal passiva en aandeelhoudersvermogen
| 169,703 | 172,835 | 171,362 | 172,857 | 160,772 | 164,387 | 159,198 | 166,028 | 154,529 | 161,969 | 157,727 | 167,422 | 165,157 | 179,438 | 196,052 | 223,105 | 218,088 | 238,453 | 234,316 | 267,353 | 262,942 | 298,844 | 287,554 | 292,591 | 278,836 | 281,283 | 278,133 | 287,144 | 272,680 | 275,046 | 273,226 | 282,135 | 271,787 | 309,034 | 313,454 | 341,572 | 329,532 | 335,241 | 340,854 | 345,719 | 319,418 | 318,617 | 313,430 | 319,135 | 294,503 | 296,242 | 286,779 | 289,056 | 268,629 | 280,074 | 276,939 | 285,079 | 267,576 | 276,777 | 281,642 | 291,897 | 274,178 | 285,923 | 292,568 |