Mitsuuroko Group Holdings Co.,Ltd.
TSE:8131.T
1633 (JPY) • At close November 14, 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
| 35,683 | 30,824 | 34,659 | 34,918 | 34,842 | 32,538 | 29,881 | 19,940 | 20,420 | 21,502 | 22,230 | 25,119 | 26,022 | 25,480 | 28,180 | 28,107 | 28,337 | 28,504 | 27,589 | 27,522 | 28,552 | 34,085 | 30,752 | 33,463 | 33,985 | 37,154 | 33,883 | 35,652 | 34,949 | 35,092 | 34,258 | 36,207 | 38,788 | 37,205 | 34,594 | 36,982 | 35,516 | 36,922 | 33,106 | 33,076 | 33,024 | 34,002 | 31,109 | 32,892 | 31,882 | 32,897 | 32,224 | 31,889 | 32,379 | 35,026 | 32,899 | 31,270 | 31,212 | 31,473 | 31,823 | 31,889 | 32,097 | 32,347 | 31,505 | 31,425 | 32,021 | 30,808 |
Kortetermijnbeleggingen
| 0 | 2,304 | 0 | 1,977 | -7,095 | 1,088 | 0 | 212 | -7,050 | -6,163 | -7,516 | -7,569 | 0 | 182 | -1 | -2 | -4 | -6 | -7 | -9 | -11 | -12 | -18 | -19 | -18 | -19 | -22 | -34 | -35 | -27 | -28 | -33 | -34 | -36 | -20 | -16 | -10 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 812 | 814 | 809 | 807 | 616 | 640 | 644 | 709 | 793 | 843 | 694 | 661 | 671 | 667 | 245 |
Liquide middelen en kortetermijnbeleggingen
| 35,683 | 33,128 | 34,659 | 34,918 | 34,842 | 32,538 | 29,881 | 19,940 | 20,420 | 21,502 | 22,230 | 25,119 | 26,022 | 25,480 | 28,180 | 28,107 | 28,337 | 28,504 | 27,589 | 27,522 | 28,552 | 34,085 | 30,752 | 33,463 | 33,985 | 37,154 | 33,883 | 35,652 | 34,949 | 35,092 | 34,258 | 36,207 | 38,788 | 37,205 | 34,594 | 36,982 | 35,516 | 36,922 | 33,106 | 33,076 | 33,024 | 34,002 | 31,109 | 32,892 | 31,882 | 32,897 | 32,224 | 31,889 | 32,379 | 35,026 | 32,899 | 31,270 | 31,212 | 31,473 | 31,823 | 31,889 | 32,097 | 32,347 | 31,505 | 31,425 | 32,021 | 30,808 |
Nettovorderingen
| 27,743 | 33,683 | 33,081 | 27,718 | 23,748 | 33,410 | 37,593 | 33,296 | 27,337 | 30,433 | 27,855 | 19,132 | 16,751 | 19,702 | 18,234 | 13,784 | 12,283 | 19,126 | 19,537 | 15,978 | 15,703 | 21,953 | 18,948 | 15,234 | 14,224 | 19,842 | 19,912 | 13,907 | 12,549 | 21,939 | 18,255 | 12,863 | 11,991 | 18,915 | 15,485 | 12,479 | 14,716 | 21,044 | 19,554 | 15,234 | 14,180 | 24,307 | 20,354 | 13,807 | 11,923 | 20,385 | 19,621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 6,208 | 6,247 | 6,398 | 5,610 | 6,351 | 6,970 | 6,673 | 6,487 | 6,532 | 5,962 | 5,718 | 4,653 | 4,389 | 5,336 | 4,655 | 4,149 | 4,186 | 4,767 | 4,977 | 4,777 | 5,248 | 4,931 | 6,031 | 5,137 | 5,048 | 5,333 | 5,488 | 4,536 | 4,258 | 4,547 | 4,784 | 4,087 | 3,964 | 4,184 | 4,896 | 4,853 | 5,201 | 5,042 | 6,346 | 6,446 | 6,465 | 6,740 | 7,460 | 6,391 | 4,057 | 4,334 | 4,384 | 2,986 | 3,491 | 3,634 | 3,646 | 3,518 | 3,705 | 3,388 | 3,141 | 2,561 | 3,090 | 3,149 | 3,194 | 2,536 | 2,694 | 3,216 |
Overige vlottende activa
| 9,692 | 8,672 | 10,143 | 9,171 | 8,649 | 7,223 | 8,688 | 7,904 | 7,226 | 5,790 | 7,639 | 7,142 | 6,959 | 5,319 | 7,191 | 6,997 | 7,657 | 4,632 | 7,599 | 7,916 | 7,094 | 4,384 | 8,643 | 7,462 | 7,202 | 5,541 | 8,295 | 8,034 | 7,938 | 3,726 | 7,846 | 7,476 | 7,419 | 2,445 | 6,605 | 7,530 | 7,531 | 2,353 | 8,543 | 7,951 | 7,602 | 2,552 | 6,760 | 5,826 | 5,603 | 2,403 | 4,827 | 17,320 | 15,823 | 22,763 | 23,101 | 15,477 | 14,660 | 16,524 | 17,833 | 12,497 | 12,217 | 14,326 | 15,759 | 10,214 | 12,796 | 15,601 |
Totaal vlottende activa
| 79,326 | 81,730 | 84,281 | 77,417 | 73,590 | 80,141 | 82,835 | 67,627 | 61,515 | 63,687 | 63,442 | 56,046 | 54,121 | 55,837 | 58,260 | 53,037 | 52,463 | 57,029 | 59,702 | 56,193 | 56,597 | 65,353 | 64,374 | 61,296 | 60,459 | 67,870 | 67,578 | 62,129 | 59,694 | 65,304 | 65,143 | 60,633 | 62,162 | 62,749 | 61,580 | 61,844 | 62,964 | 65,361 | 67,549 | 62,707 | 61,271 | 67,601 | 65,683 | 58,916 | 53,465 | 60,019 | 61,056 | 52,195 | 51,693 | 61,423 | 59,646 | 50,265 | 49,577 | 51,385 | 52,797 | 46,947 | 47,404 | 49,822 | 50,458 | 44,175 | 47,661 | 49,625 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 43,452 | 42,931 | 42,797 | 43,490 | 42,452 | 42,150 | 42,600 | 42,640 | 38,840 | 38,264 | 38,199 | 29,357 | 29,161 | 29,468 | 29,934 | 30,123 | 30,286 | 30,411 | 31,067 | 31,438 | 31,577 | 32,011 | 32,500 | 33,153 | 34,545 | 34,694 | 34,949 | 34,483 | 34,550 | 34,761 | 35,165 | 35,133 | 35,380 | 35,805 | 36,377 | 33,039 | 33,322 | 33,614 | 33,269 | 33,411 | 33,388 | 33,574 | 34,150 | 33,713 | 33,773 | 34,125 | 34,130 | 34,081 | 34,125 | 34,521 | 35,182 | 35,518 | 36,122 | 35,554 | 37,053 | 37,391 | 37,947 | 38,522 | 39,480 | 40,128 | 41,170 | 38,160 |
Goodwill
| 1,601 | 1,611 | 1,666 | 1,317 | 1,277 | 1,341 | 1,392 | 4,381 | 4,292 | 3,970 | 3,781 | 1,026 | 1,067 | 1,141 | 1,165 | 1,070 | 1,024 | 1,002 | 2,139 | 2,240 | 2,322 | 2,485 | 2,641 | 2,774 | 2,739 | 2,614 | 2,746 | 2,853 | 2,988 | 1,647 | 1,452 | 1,530 | 1,573 | 1,696 | 1,752 | 1,315 | 1,265 | 1,274 | 1,366 | 1,470 | 1,462 | 1,488 | 1,561 | 1,558 | 1,455 | 1,433 | 1,538 | 1,629 | 1,620 | 1,669 | 1,845 | 1,963 | 2,062 | 2,118 | 2,315 | 2,092 | 2,035 | 2,060 | 3,192 | 3,480 | 3,944 | 4,192 |
Immateriële activa
| 8,182 | 7,944 | 7,753 | 4,325 | 4,271 | 4,100 | 4,013 | 1,127 | 1,144 | 1,159 | 1,025 | 851 | 779 | 660 | 558 | 585 | 609 | 650 | 696 | 749 | 771 | 816 | 871 | 931 | 1,014 | 1,136 | 1,259 | 1,377 | 1,463 | 1,582 | 1,892 | 1,653 | 1,714 | 1,761 | 1,772 | 2,016 | 1,757 | 1,784 | 1,842 | 1,913 | 1,864 | 1,928 | 1,925 | 1,982 | 2,328 | 1,755 | 1,696 | 1,596 | 1,512 | 1,418 | 1,338 | 1,275 | 996 | 804 | 604 | 583 | 592 | 611 | 655 | 668 | 721 | 856 |
Goodwill en immateriële activa
| 9,784 | 9,555 | 9,419 | 5,642 | 5,548 | 5,441 | 5,405 | 5,508 | 5,436 | 5,129 | 4,806 | 1,877 | 1,846 | 1,801 | 1,723 | 1,655 | 1,633 | 1,652 | 2,835 | 2,989 | 3,093 | 3,301 | 3,512 | 3,705 | 3,753 | 3,750 | 4,005 | 4,230 | 4,451 | 3,229 | 3,344 | 3,183 | 3,287 | 3,457 | 3,524 | 3,331 | 3,022 | 3,058 | 3,208 | 3,383 | 3,326 | 3,416 | 3,486 | 3,540 | 3,783 | 3,188 | 3,234 | 3,225 | 3,132 | 3,087 | 3,183 | 3,238 | 3,058 | 2,922 | 2,919 | 2,675 | 2,627 | 2,671 | 3,847 | 4,148 | 4,665 | 5,048 |
Langetermijnbeleggingen
| 36,810 | 38,634 | 35,734 | 34,688 | 43,487 | 38,473 | 39,745 | 44,833 | 48,679 | 45,985 | 49,132 | 62,547 | 49,967 | 50,041 | 46,145 | 31,947 | 30,156 | 29,126 | 31,291 | 27,024 | 26,243 | 24,494 | 21,752 | 23,795 | 24,003 | 25,034 | 22,828 | 21,287 | 20,983 | 21,927 | 19,001 | 17,917 | 17,486 | 20,324 | 20,085 | 18,879 | 19,030 | 21,013 | 17,730 | 16,961 | 17,207 | 18,083 | 16,169 | 14,936 | 14,428 | 15,913 | 12,029 | 10,109 | 9,857 | 10,371 | 9,255 | 10,018 | 9,797 | 9,736 | 9,591 | 9,092 | 8,883 | 9,845 | 9,325 | 9,755 | 7,499 | 8,370 |
Belastingvorderingen
| -1 | 1,796 | 1,750 | 2,013 | 1,761 | 1,664 | 1,546 | 2,017 | 1,667 | 1,669 | 1,458 | 1,795 | 1,544 | 1,623 | 1,413 | 1,611 | 1,335 | 1,446 | 1,240 | 1,401 | 1,191 | 1,301 | 1,106 | 1,604 | 1,331 | 863 | 861 | 769 | 743 | 756 | 772 | 739 | 748 | 750 | 560 | 761 | 553 | 559 | 692 | 705 | 661 | 633 | 584 | 691 | 774 | 735 | 804 | 817 | 823 | 822 | 828 | 657 | 700 | 724 | 809 | 913 | 982 | 853 | 840 | 870 | 905 | 503 |
Overige niet-vlottende activa
| 9,288 | 6,096 | 7,070 | 7,082 | 0 | 6,127 | 7,096 | 7,108 | -1 | -1 | -1 | 0 | 7,622 | 6,415 | 7,619 | 8,007 | 7,752 | 5,899 | 7,786 | 7,596 | 7,409 | 5,664 | 7,421 | 7,677 | 7,678 | 5,645 | 7,708 | 7,575 | 7,503 | 5,557 | 7,628 | 7,531 | 7,683 | 5,391 | 7,688 | 7,284 | 7,248 | 5,049 | 7,330 | 7,132 | 7,216 | 4,955 | 7,216 | 8,349 | 8,497 | 6,243 | 8,487 | 9,737 | 9,536 | 9,476 | 9,661 | 9,527 | 9,518 | 9,739 | 9,833 | 9,854 | 10,055 | 9,989 | 10,113 | 10,150 | 9,105 | 9,513 |
Totaal niet-vlottende activa
| 99,334 | 99,012 | 96,770 | 92,915 | 93,248 | 93,855 | 96,392 | 102,106 | 94,621 | 91,046 | 93,594 | 95,576 | 90,140 | 89,348 | 86,834 | 73,343 | 71,162 | 68,534 | 74,219 | 70,448 | 69,513 | 66,771 | 66,291 | 69,934 | 71,310 | 69,986 | 70,351 | 68,344 | 68,230 | 66,230 | 65,910 | 64,503 | 64,584 | 65,727 | 68,234 | 63,294 | 63,175 | 63,293 | 62,229 | 61,592 | 61,798 | 60,661 | 61,605 | 61,229 | 61,255 | 60,204 | 58,684 | 57,969 | 57,473 | 58,277 | 58,109 | 58,958 | 59,195 | 58,675 | 60,205 | 59,925 | 60,494 | 61,880 | 63,605 | 65,051 | 63,344 | 61,594 |
Totaal activa
| 178,660 | 180,742 | 181,053 | 170,335 | 166,841 | 173,999 | 179,229 | 169,735 | 156,137 | 154,735 | 157,039 | 151,624 | 144,262 | 145,189 | 145,097 | 126,383 | 123,628 | 125,568 | 133,925 | 126,644 | 126,112 | 132,127 | 130,668 | 131,232 | 131,772 | 137,860 | 137,931 | 130,474 | 127,927 | 131,537 | 131,056 | 125,137 | 126,748 | 128,479 | 129,815 | 125,141 | 126,143 | 128,658 | 129,780 | 124,301 | 123,071 | 128,265 | 127,289 | 120,148 | 114,723 | 120,225 | 119,743 | 110,164 | 109,166 | 119,700 | 117,755 | 109,223 | 108,772 | 110,060 | 113,002 | 106,872 | 107,898 | 111,702 | 114,063 | 109,226 | 111,005 | 111,219 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 24,385 | 24,312 | 29,488 | 22,042 | 19,588 | 24,573 | 32,334 | 26,001 | 23,196 | 25,003 | 25,414 | 16,085 | 14,228 | 17,540 | 19,468 | 14,319 | 13,133 | 16,111 | 20,397 | 16,676 | 15,994 | 17,743 | 19,767 | 17,428 | 15,370 | 19,394 | 21,820 | 15,398 | 13,097 | 16,744 | 17,318 | 12,718 | 11,841 | 12,452 | 15,174 | 12,057 | 12,888 | 14,235 | 19,114 | 15,231 | 13,791 | 19,276 | 19,481 | 12,662 | 10,313 | 15,407 | 18,151 | 11,485 | 10,277 | 16,709 | 18,883 | 11,155 | 10,476 | 11,612 | 14,497 | 8,732 | 8,287 | 9,951 | 12,978 | 7,365 | 8,444 | 11,829 |
Kortlopende schulden
| 5,392 | 6,660 | 5,726 | 5,530 | 6,372 | 7,456 | 5,853 | 5,275 | 5,476 | 6,624 | 5,768 | 5,302 | 4,007 | 4,467 | 3,757 | 3,780 | 4,765 | 5,367 | 5,518 | 5,753 | 5,529 | 5,664 | 5,360 | 5,200 | 7,630 | 7,954 | 8,082 | 8,366 | 6,209 | 7,567 | 6,245 | 6,041 | 6,211 | 6,884 | 8,709 | 9,107 | 9,141 | 9,637 | 9,268 | 9,462 | 10,289 | 10,195 | 9,772 | 9,394 | 8,526 | 8,853 | 8,678 | 7,574 | 10,263 | 12,004 | 11,643 | 9,887 | 9,230 | 9,519 | 9,161 | 6,267 | 6,767 | 7,071 | 7,274 | 7,751 | 7,779 | 7,648 |
Belastingschulden
| 593 | 2,075 | 1,343 | 2,486 | 1,521 | 4,797 | 2,146 | 1,226 | 506 | 1,589 | 375 | 1,055 | 720 | 1,492 | 730 | 1,291 | 652 | 2,318 | 780 | 943 | 348 | 1,864 | 398 | 524 | 215 | 1,567 | 289 | 329 | 77 | 859 | 205 | 292 | 115 | 1,617 | 347 | 359 | 120 | 1,312 | 209 | 289 | 95 | 1,068 | 397 | 1,071 | 152 | 1,005 | 339 | 218 | 92 | 1,680 | 107 | 183 | 156 | 829 | 75 | 194 | 86 | 1,251 | 155 | 625 | 1,355 | 469 |
Uitgestelde opbrengsten
| 593 | 2,075 | 1,851 | 3,397 | 1,979 | 6,002 | 2,617 | 1,995 | 897 | 2,585 | 836 | 2,104 | 1,260 | 2,322 | 1,156 | 2,197 | 1,118 | 3,157 | 1,211 | 1,748 | 766 | 2,681 | 836 | 1,341 | 625 | 2,471 | 726 | 1,181 | 510 | 1,728 | 642 | 1,129 | 537 | 2,474 | 778 | 1,140 | 519 | 2,137 | 624 | 1,103 | 507 | 1,906 | 732 | 2,122 | 701 | 1,736 | 709 | 1,032 | 539 | 2,477 | 593 | 1,181 | 569 | 1,872 | 485 | 1,029 | 542 | 2,093 | 614 | 1,496 | 2,283 | 933 |
Overige kortlopende verplichtingen
| 10,171 | 6,139 | 7,379 | 5,011 | 7,447 | 8,228 | 7,372 | 6,837 | 8,445 | 7,535 | 8,671 | 4,624 | 5,136 | 4,722 | 4,008 | 3,134 | 4,197 | 4,358 | 3,755 | 2,878 | 4,745 | 4,334 | 3,927 | 4,078 | 6,242 | 6,739 | 6,077 | 5,968 | 5,766 | 4,218 | 4,326 | 3,793 | 5,027 | 1,462 | 3,941 | 3,093 | 3,899 | 906 | 3,297 | 2,581 | 3,258 | 1,306 | 2,939 | 1,500 | 3,831 | 3,048 | 3,244 | 3,667 | 3,319 | 2,751 | 3,150 | 3,497 | 3,294 | 3,005 | 3,268 | 3,170 | 3,928 | 3,094 | 3,366 | 4,007 | 3,713 | 4,075 |
Totaal kortlopende verplichtingen
| 41,134 | 41,261 | 45,787 | 38,466 | 36,907 | 45,054 | 50,322 | 41,334 | 38,520 | 40,751 | 41,064 | 29,170 | 25,351 | 28,221 | 29,119 | 24,721 | 23,865 | 28,154 | 31,661 | 27,998 | 27,382 | 29,605 | 30,288 | 28,571 | 30,082 | 35,654 | 36,994 | 31,242 | 25,659 | 29,388 | 28,736 | 23,973 | 23,731 | 24,889 | 28,949 | 25,756 | 26,567 | 28,227 | 32,512 | 28,666 | 27,940 | 33,751 | 33,321 | 26,749 | 22,822 | 28,313 | 30,412 | 22,944 | 23,951 | 33,144 | 33,783 | 24,722 | 23,156 | 24,965 | 27,001 | 18,363 | 19,068 | 21,367 | 23,773 | 19,748 | 21,291 | 24,021 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 19,445 | 22,142 | 20,246 | 18,105 | 16,436 | 18,796 | 16,571 | 13,701 | 7,534 | 10,856 | 7,987 | 3,749 | 5,589 | 6,667 | 6,278 | 6,630 | 6,761 | 8,095 | 7,640 | 8,020 | 9,007 | 10,516 | 10,593 | 11,008 | 9,573 | 10,994 | 10,625 | 11,180 | 13,923 | 15,616 | 15,747 | 16,264 | 18,466 | 19,385 | 16,161 | 16,425 | 16,279 | 18,373 | 16,634 | 16,715 | 16,143 | 16,469 | 16,015 | 15,886 | 15,816 | 16,912 | 16,249 | 16,216 | 13,881 | 14,547 | 14,879 | 14,881 | 15,505 | 14,787 | 14,972 | 18,158 | 18,135 | 18,804 | 18,580 | 18,667 | 19,323 | 18,139 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 2,447 | 6,391 | 6,247 | 6,154 | 6,118 | 6,335 | 4,673 | 4,307 | 4,310 | 4,206 | 3,800 | 3,583 | 3,728 | 3,710 | 3,693 | 3,656 | 3,636 | 3,610 | 3,560 | 3,509 | 3,534 | 3,371 | 3,663 | 3,706 | 3,809 | 3,750 | 3,723 | 3,739 | 3,642 | 3,639 | 3,498 | 3,453 | 3,653 | 3,485 | 3,406 | 3,370 | 3,361 | 3,325 | 3,228 | 3,208 | 3,134 | 2,757 | 2,701 | 2,572 | 2,527 | 2,485 | 2,457 | 2,435 | 2,392 | 2,353 | 2,303 | 2,393 | 2,422 | 2,427 | 3,104 | 3,368 | 2,590 | 2,701 | 2,684 | 2,678 | 2,686 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 6,577 | 5,984 | 5,726 | 6,294 | 6,654 | 7,240 | 8,382 | 7,405 | 6,595 | 7,287 | 11,221 | 9,699 | 9,344 | 8,702 | 4,461 | 4,054 | 3,408 | 4,924 | 4,031 | 3,976 | 4,878 | 4,617 | 5,414 | 5,531 | 5,281 | 5,285 | 4,685 | 4,669 | 4,376 | 4,069 | 3,759 | 3,689 | 3,882 | 4,369 | 4,004 | 3,928 | 3,612 | 3,564 | 3,658 | 3,777 | 3,477 | 3,762 | 3,383 | 3,192 | 2,997 | 2,373 | 2,171 | 2,124 | 2,257 | 1,998 | 2,330 | 2,202 | 2,139 | 2,058 | 1,783 | 1,740 | 1,895 | 1,888 | 1,873 | 1,564 | 1,771 |
Overige niet-vlottende verplichtingen
| 19,766 | 11,183 | 7,227 | 6,999 | 7,184 | 4,494 | 7,394 | 7,625 | 7,681 | 4,097 | 7,431 | 4,804 | 5,027 | 3,941 | 4,752 | 4,799 | 4,816 | 3,960 | 4,853 | 4,974 | 4,939 | 4,202 | 4,980 | 4,970 | 4,972 | 4,157 | 5,217 | 5,156 | 5,319 | 4,034 | 5,640 | 5,661 | 9,514 | 8,118 | 10,211 | 5,804 | 5,890 | 4,298 | 5,403 | 5,094 | 5,193 | 4,323 | 5,065 | 5,117 | 5,034 | 4,348 | 5,202 | 4,881 | 4,996 | 4,559 | 5,037 | 5,073 | 4,998 | 4,673 | 5,044 | 5,142 | 5,165 | 4,640 | 5,139 | 4,721 | 4,665 | 4,227 |
Totaal niet-vlottende verplichtingen
| 39,211 | 39,902 | 39,848 | 37,077 | 36,068 | 36,062 | 37,540 | 34,381 | 26,927 | 26,296 | 26,911 | 23,574 | 23,898 | 23,680 | 23,442 | 19,583 | 19,287 | 19,099 | 21,027 | 20,585 | 21,431 | 23,130 | 23,561 | 25,055 | 23,782 | 24,241 | 24,877 | 24,744 | 27,650 | 27,668 | 29,095 | 29,182 | 31,433 | 31,156 | 29,857 | 29,639 | 29,467 | 29,644 | 28,926 | 28,695 | 28,321 | 27,403 | 27,599 | 27,087 | 26,614 | 26,784 | 26,309 | 25,725 | 23,436 | 23,755 | 24,267 | 24,587 | 25,098 | 24,021 | 24,501 | 28,187 | 28,408 | 27,929 | 28,308 | 27,945 | 28,230 | 26,823 |
Totaal passiva
| 80,345 | 81,163 | 85,635 | 75,543 | 72,975 | 81,116 | 87,862 | 75,715 | 65,447 | 67,047 | 67,975 | 52,744 | 49,249 | 51,901 | 52,561 | 44,304 | 43,152 | 47,253 | 52,688 | 48,583 | 48,813 | 52,735 | 53,849 | 53,626 | 53,864 | 59,895 | 61,871 | 55,986 | 53,309 | 57,056 | 57,831 | 53,155 | 55,164 | 56,045 | 58,806 | 55,395 | 56,034 | 57,871 | 61,438 | 57,361 | 56,261 | 61,154 | 60,920 | 53,836 | 49,436 | 55,097 | 56,721 | 48,669 | 47,387 | 56,899 | 58,050 | 49,309 | 48,254 | 48,986 | 51,502 | 46,550 | 47,476 | 49,296 | 52,081 | 47,693 | 49,521 | 50,844 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 81,965 | 0 | 0 | 0 | 75,530 | 74,949 | 75,431 | 75,970 | 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
| 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 | 7,077 |
Ingehouden winsten
| 79,651 | 80,674 | 78,279 | 76,984 | 75,108 | 73,793 | 71,019 | 69,391 | 68,667 | 68,084 | 67,247 | 67,786 | 67,460 | 66,471 | 66,737 | 65,923 | 65,035 | 64,535 | 63,858 | 62,766 | 62,243 | 62,236 | 60,324 | 59,238 | 59,341 | 60,127 | 58,521 | 58,053 | 57,831 | 58,344 | 57,080 | 56,518 | 56,421 | 56,672 | 54,182 | 53,771 | 53,923 | 55,071 | 53,566 | 52,999 | 52,619 | 53,442 | 52,239 | 51,798 | 51,058 | 51,585 | 49,890 | 48,835 | 49,232 | 49,955 | 47,504 | 47,350 | 48,011 | 48,574 | 48,200 | 47,257 | 47,551 | 48,811 | 48,585 | 48,049 | 48,707 | 47,230 |
Overige gereserveerde algehele resultaten
| 12,832 | 13,069 | 11,360 | 10,904 | 11,888 | 12,224 | 13,474 | 17,397 | 14,766 | 12,326 | 13,271 | 22,557 | 19,012 | 8,192 | 16,473 | 6,820 | 5,919 | 4,263 | 7,897 | 5,844 | 5,623 | 7,679 | 7,052 | 8,782 | 8,986 | 8,284 | 8,028 | 6,960 | 6,855 | 6,165 | 5,281 | 4,501 | 4,157 | 4,707 | 5,841 | 5,058 | 5,290 | 4,786 | 3,884 | 4,090 | 4,357 | 3,843 | 4,319 | 3,532 | 3,245 | 2,560 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -1,286 | -1,286 | -1,308 | -182 | -220 | -226 | -213 | -214 | -214 | -214 | 14,378 | 23,664 | 1,107 | 19,358 | 1,888 | 1,890 | 2,056 | 2,056 | 2,056 | 2,056 | 2,041 | 2,042 | 2,041 | 2,093 | 2,093 | 2,093 | 10,120 | 2,094 | 2,544 | 2,545 | 3,481 | 8,119 | 3,661 | 3,661 | 3,661 | 8,686 | 8,918 | 8,415 | 7,512 | 6,718 | 6,985 | 6,471 | 6,949 | 7,334 | 7,046 | 6,362 | 5,964 | 5,490 | 5,375 | 5,674 | 5,028 | 5,389 | 5,332 | 5,325 | 6,127 | 5,893 | 5,695 | 6,409 | 6,211 | 6,298 | 5,752 | 5,964 |
Totaal eigen vermogen van aandeelhouders
| 98,274 | 99,536 | 95,408 | 94,783 | 93,853 | 92,868 | 91,356 | 93,651 | 90,296 | 87,275 | 88,702 | 98,527 | 94,656 | 92,906 | 92,175 | 81,710 | 80,087 | 77,931 | 80,888 | 77,743 | 76,984 | 79,034 | 76,494 | 77,190 | 77,497 | 77,581 | 75,718 | 74,184 | 74,307 | 74,131 | 72,919 | 71,714 | 71,316 | 72,117 | 70,761 | 69,534 | 69,918 | 70,563 | 68,155 | 66,794 | 66,681 | 66,990 | 66,265 | 66,209 | 65,181 | 65,024 | 62,931 | 61,402 | 61,684 | 62,706 | 59,609 | 59,816 | 60,420 | 60,976 | 61,404 | 60,227 | 60,323 | 62,297 | 61,873 | 61,424 | 61,379 | 60,271 |
Totaal eigen vermogen
| 98,315 | 99,573 | 95,418 | 94,792 | 93,866 | 92,883 | 91,367 | 94,020 | 90,690 | 87,688 | 89,064 | 98,880 | 95,013 | 93,288 | 92,536 | 82,079 | 80,476 | 78,315 | 81,237 | 78,061 | 77,299 | 79,392 | 76,819 | 77,606 | 77,908 | 77,965 | 76,060 | 74,488 | 74,618 | 74,481 | 73,225 | 71,982 | 71,584 | 72,434 | 71,009 | 69,746 | 70,109 | 70,787 | 68,342 | 66,940 | 66,810 | 67,111 | 66,369 | 66,312 | 65,287 | 65,128 | 63,022 | 61,495 | 61,779 | 62,801 | 59,705 | 59,914 | 60,518 | 61,074 | 61,500 | 60,322 | 60,422 | 62,406 | 61,982 | 61,533 | 61,484 | 60,375 |
Totaal passiva en aandeelhoudersvermogen
| 178,660 | 180,736 | 181,053 | 170,335 | 166,841 | 173,999 | 179,229 | 169,735 | 156,137 | 154,735 | 157,039 | 151,624 | 144,262 | 145,189 | 145,097 | 126,383 | 123,628 | 125,568 | 133,925 | 126,644 | 126,112 | 132,127 | 130,668 | 131,232 | 131,772 | 137,860 | 137,931 | 130,474 | 127,927 | 131,537 | 131,056 | 125,137 | 126,748 | 128,479 | 129,815 | 125,141 | 126,143 | 128,658 | 129,780 | 124,301 | 123,071 | 128,265 | 127,289 | 120,148 | 114,723 | 120,225 | 119,743 | 110,164 | 109,166 | 119,700 | 117,755 | 109,223 | 108,772 | 110,060 | 113,002 | 106,872 | 107,898 | 111,702 | 114,063 | 109,226 | 111,005 | 111,219 |