Joshin Denki Co., Ltd.
TSE:8173.T
2500 (JPY) • At close November 5, 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
| 5,027 | 3,891 | 3,947 | 5,516 | 5,064 | 2,769 | 5,118 | 3,706 | 3,835 | 2,360 | 9,011 | 7,513 | 7,310 | 8,768 | 13,496 | 14,961 | 13,007 | 3,483 | 6,586 | 13,596 | 5,196 | 4,539 | 5,513 | 4,275 | 5,193 | 4,531 | 6,865 | 3,789 | 4,295 | 3,673 | 4,999 | 4,461 | 4,213 | 3,586 | 5,130 | 3,852 | 4,290 | 4,263 | 6,130 | 3,652 | 4,935 | 6,293 | 7,072 | 4,518 | 5,451 | 4,617 | 7,630 | 5,048 | 6,229 | 4,710 | 9,419 | 10,756 | 7,568 | 5,422 | 19,776 | 4,050 | 5,714 | 8,408 | 11,106 | 3,325 | 3,734 | 8,731 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -16,762 | 0 | 0 | 0 | -23,705 | 0 | 0 | 0 | -17,387 | 0 | 0 | 0 | -16,103 | 0 | 0 | 0 | -16,977 | 0 | 0 | 0 | -16,430 | 0 | 0 | 0 | -14,286 | 0 | 0 | 0 | -13,878 | 0 | 0 | 0 | -16,839 | 0 | 0 | 0 | -14,101 | 0 | 0 | 0 | -15,975 | 0 | 0 | 0 | 1,887 | 0 | 0 | 0 | 1,615 | 0 | 0 | 0 | 353 | 0 | 0 | 502 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 5,027 | 3,891 | 3,947 | 5,516 | 5,064 | 2,769 | 5,118 | 3,706 | 3,835 | 2,360 | 9,011 | 7,513 | 7,310 | 8,768 | 13,496 | 14,961 | 13,007 | 3,483 | 6,586 | 13,596 | 5,196 | 4,539 | 5,513 | 4,275 | 5,193 | 4,531 | 6,865 | 3,789 | 4,295 | 3,673 | 4,999 | 4,461 | 4,213 | 3,586 | 5,130 | 3,852 | 4,290 | 4,263 | 6,130 | 3,652 | 4,935 | 6,293 | 7,072 | 4,518 | 5,451 | 4,617 | 7,630 | 5,048 | 6,229 | 4,710 | 9,419 | 10,756 | 7,568 | 5,422 | 19,776 | 4,050 | 5,714 | 8,408 | 11,106 | 3,325 | 3,734 | 8,731 |
Nettovorderingen
| 19,108 | 37,681 | 24,732 | 20,719 | 16,055 | 31,750 | 23,480 | 14,700 | 18,413 | 18,862 | 21,967 | 12,021 | 15,564 | 18,861 | 24,267 | 11,681 | 19,236 | 14,589 | 16,798 | 18,514 | 15,030 | 16,262 | 15,717 | 8,176 | 12,636 | 16,086 | 14,282 | 5,718 | 9,412 | 17,066 | 14,857 | 8,333 | 12,607 | 15,544 | 15,346 | 9,275 | 11,958 | 16,176 | 13,453 | 8,140 | 12,562 | 23,161 | 13,967 | 8,525 | 11,682 | 14,395 | 12,756 | 7,827 | 10,167 | 14,771 | 13,443 | 7,521 | 16,486 | 21,009 | 16,740 | 10,876 | 13,196 | 17,630 | 18,791 | 11,901 | 18,110 | 17,612 |
Voorraad
| 81,680 | 78,369 | 89,209 | 79,302 | 83,308 | 76,229 | 88,825 | 80,204 | 78,355 | 71,689 | 84,703 | 74,722 | 82,153 | 71,025 | 79,603 | 64,335 | 72,199 | 71,261 | 81,669 | 64,390 | 89,809 | 77,972 | 84,871 | 68,449 | 75,236 | 69,258 | 84,771 | 73,132 | 79,467 | 71,432 | 84,314 | 71,034 | 78,150 | 76,115 | 83,871 | 69,347 | 77,682 | 65,098 | 76,886 | 68,247 | 76,196 | 66,517 | 85,506 | 69,352 | 73,740 | 66,975 | 69,368 | 52,407 | 62,776 | 54,879 | 62,834 | 39,673 | 56,605 | 46,262 | 59,998 | 50,396 | 55,454 | 42,349 | 57,988 | 49,659 | 47,779 | 59,635 |
Overige vlottende activa
| 22,521 | 4,065 | 19,779 | 21,844 | 20,463 | 3,810 | 17,324 | 14,932 | 16,171 | 14,602 | 14,899 | 10,701 | 10,957 | 8,153 | 7,619 | 4,021 | 7,592 | 8,921 | 9,879 | 7,811 | 8,668 | 9,088 | 9,962 | 6,825 | 7,308 | 7,635 | 10,421 | 9,851 | 10,490 | 7,383 | 11,371 | 11,550 | 11,365 | 6,206 | 11,232 | 9,014 | 10,332 | 6,839 | 11,599 | 9,631 | 10,057 | 6,934 | 12,370 | 9,358 | 11,289 | 6,498 | 12,552 | 8,837 | 11,493 | 7,162 | 12,276 | 11,037 | 12,184 | 7,121 | 10,875 | 10,396 | 10,187 | 5,682 | 9,092 | 8,922 | 5,035 | 8,849 |
Totaal vlottende activa
| 128,336 | 124,006 | 137,667 | 127,381 | 124,890 | 114,558 | 134,747 | 113,542 | 116,774 | 107,513 | 130,580 | 104,957 | 115,984 | 106,807 | 124,985 | 94,998 | 112,034 | 98,254 | 114,932 | 104,311 | 118,703 | 107,861 | 116,063 | 87,725 | 100,373 | 97,510 | 116,339 | 92,490 | 103,664 | 99,554 | 115,541 | 95,378 | 106,335 | 101,451 | 115,579 | 91,488 | 104,262 | 92,376 | 108,068 | 89,670 | 103,750 | 102,905 | 118,915 | 91,753 | 102,162 | 92,485 | 102,306 | 74,119 | 90,665 | 81,522 | 97,972 | 68,987 | 92,843 | 79,814 | 107,389 | 75,718 | 84,551 | 74,069 | 96,977 | 73,807 | 74,658 | 94,827 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 74,994 | 74,902 | 75,480 | 74,409 | 75,217 | 75,085 | 75,659 | 73,527 | 73,967 | 73,300 | 73,869 | 71,408 | 72,472 | 72,119 | 72,195 | 71,662 | 71,866 | 72,308 | 72,447 | 71,848 | 71,627 | 70,921 | 71,540 | 70,381 | 68,797 | 67,238 | 66,510 | 66,035 | 66,216 | 64,818 | 64,505 | 64,269 | 60,445 | 57,975 | 59,066 | 59,219 | 59,102 | 58,019 | 58,530 | 58,410 | 58,124 | 57,318 | 56,485 | 54,314 | 54,397 | 54,060 | 54,101 | 53,639 | 50,438 | 50,309 | 50,065 | 49,436 | 49,118 | 47,750 | 46,929 | 46,736 | 45,274 | 44,081 | 40,819 | 40,548 | 38,543 | 37,681 |
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
| 2,970 | 2,545 | 2,470 | 2,447 | 2,501 | 2,471 | 2,429 | 2,358 | 2,345 | 2,405 | 2,419 | 2,377 | 2,413 | 2,502 | 2,424 | 2,508 | 2,392 | 2,364 | 2,411 | 2,387 | 2,404 | 2,372 | 2,440 | 2,178 | 2,224 | 2,108 | 2,042 | 1,946 | 1,901 | 1,938 | 1,934 | 1,930 | 1,974 | 2,024 | 2,089 | 2,088 | 2,148 | 2,196 | 2,288 | 2,356 | 1,985 | 2,059 | 2,163 | 2,120 | 2,148 | 2,218 | 2,203 | 2,053 | 1,928 | 1,954 | 1,837 | 1,830 | 1,865 | 1,810 | 1,643 | 1,587 | 1,513 | 1,271 | 1,216 | 951 | 942 | 841 |
Goodwill en immateriële activa
| 2,970 | 2,545 | 2,470 | 2,447 | 2,501 | 2,471 | 2,429 | 2,358 | 2,345 | 2,405 | 2,419 | 2,377 | 2,413 | 2,502 | 2,424 | 2,508 | 2,392 | 2,364 | 2,411 | 2,387 | 2,404 | 2,372 | 2,440 | 2,178 | 2,224 | 2,108 | 2,042 | 1,946 | 1,901 | 1,938 | 1,934 | 1,930 | 1,974 | 2,024 | 2,089 | 2,088 | 2,148 | 2,196 | 2,288 | 2,356 | 1,985 | 2,059 | 2,163 | 2,120 | 2,148 | 2,218 | 2,203 | 2,053 | 1,928 | 1,954 | 1,837 | 1,830 | 1,865 | 1,810 | 1,643 | 1,587 | 1,513 | 1,271 | 1,216 | 951 | 942 | 841 |
Langetermijnbeleggingen
| 32,368 | 8,017 | 29,920 | 30,911 | 32,052 | 24,362 | 31,270 | 33,155 | 34,047 | 30,519 | 35,697 | 36,241 | 36,735 | 24,099 | 26,388 | 26,487 | 25,884 | 20,609 | 25,409 | 25,953 | 26,032 | 22,456 | 24,589 | 25,434 | 25,385 | 22,159 | 22,698 | 20,181 | 19,965 | 19,647 | 19,779 | 18,897 | 19,073 | 18,601 | 22,263 | 22,196 | 22,720 | 22,392 | 21,362 | 20,829 | 20,782 | 18,515 | 21,841 | 22,325 | 22,583 | 19,724 | 22,267 | 22,308 | 0 | 898 | 0 | 0 | 0 | 1,092 | 0 | 0 | 0 | 2,436 | 0 | 0 | 1,966 | 0 |
Belastingvorderingen
| -32,367 | 812 | -29,920 | -30,911 | -19,284 | 2,197 | -31,270 | -33,155 | -20,647 | 3,676 | -21,999 | -22,474 | -36,735 | 4,459 | -26,388 | -26,487 | -25,884 | 3,549 | -25,409 | -25,953 | -26,032 | 3,555 | -24,589 | -25,434 | -25,385 | -22,159 | -22,698 | -20,181 | -19,965 | -19,647 | -19,779 | -18,897 | -19,073 | 2 | -22,263 | -22,196 | -22,720 | -22,392 | -21,362 | -20,829 | -20,782 | 880 | -21,841 | -22,325 | -22,583 | 1,619 | -22,267 | -22,308 | 0 | 2,061 | 0 | 0 | 0 | 1,838 | 0 | 0 | 0 | 616 | 0 | 0 | 554 | 0 |
Overige niet-vlottende activa
| 32,368 | 22,493 | 29,919 | 30,910 | 19,284 | 4,539 | 31,270 | 33,156 | 20,647 | -1 | 21,999 | 22,474 | 36,735 | 333 | 26,388 | 26,488 | 25,885 | 219 | 25,409 | 25,953 | 26,031 | 181 | 24,589 | 25,434 | 25,385 | 22,159 | 22,697 | 20,181 | 19,964 | 19,657 | 19,780 | 18,897 | 19,074 | 847 | 22,262 | 22,195 | 22,720 | 22,410 | 21,361 | 20,829 | 20,783 | 727 | 21,843 | 22,328 | 22,587 | 912 | 22,274 | 22,319 | 22,141 | 19,582 | 22,374 | 22,502 | 23,072 | 20,400 | 23,239 | 23,334 | 24,624 | 20,413 | 24,807 | 25,137 | 21,236 | 23,802 |
Totaal niet-vlottende activa
| 110,333 | 108,769 | 107,869 | 107,766 | 109,770 | 108,654 | 109,358 | 109,041 | 110,359 | 109,899 | 111,985 | 110,026 | 111,620 | 103,512 | 101,007 | 100,658 | 100,143 | 99,049 | 100,267 | 100,188 | 100,062 | 99,485 | 98,569 | 97,993 | 96,406 | 91,505 | 91,249 | 88,162 | 88,081 | 86,413 | 86,219 | 85,096 | 81,493 | 79,449 | 83,417 | 83,502 | 83,970 | 82,625 | 82,179 | 81,595 | 80,892 | 79,499 | 80,491 | 78,762 | 79,132 | 78,533 | 78,578 | 78,011 | 74,507 | 74,804 | 74,276 | 73,768 | 74,055 | 72,890 | 71,811 | 71,657 | 71,411 | 68,817 | 66,842 | 66,636 | 63,241 | 62,324 |
Totaal activa
| 238,669 | 232,775 | 245,537 | 235,151 | 234,663 | 223,218 | 244,107 | 222,584 | 227,136 | 217,417 | 242,568 | 214,986 | 227,607 | 210,321 | 225,993 | 195,657 | 212,179 | 197,308 | 215,202 | 204,501 | 218,768 | 207,351 | 214,633 | 185,721 | 196,782 | 189,019 | 207,589 | 180,655 | 191,749 | 185,971 | 201,762 | 180,476 | 187,829 | 180,905 | 199,000 | 174,992 | 188,235 | 175,005 | 190,252 | 171,268 | 184,645 | 182,411 | 199,408 | 170,519 | 181,297 | 171,022 | 180,889 | 152,130 | 165,172 | 156,326 | 172,248 | 142,755 | 166,898 | 152,704 | 179,200 | 147,375 | 155,962 | 142,886 | 163,819 | 140,443 | 137,899 | 157,151 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 28,883 | 24,520 | 48,758 | 35,285 | 31,570 | 28,152 | 46,789 | 31,596 | 35,971 | 28,269 | 47,240 | 26,289 | 36,938 | 30,950 | 53,587 | 25,748 | 36,619 | 29,249 | 51,193 | 22,947 | 36,511 | 32,066 | 54,432 | 24,447 | 33,101 | 28,390 | 50,256 | 25,011 | 33,410 | 29,778 | 47,225 | 22,532 | 28,862 | 26,827 | 46,893 | 24,326 | 38,042 | 25,457 | 45,086 | 23,607 | 31,711 | 30,564 | 48,945 | 22,330 | 33,640 | 31,476 | 50,637 | 25,089 | 32,670 | 29,049 | 52,192 | 20,605 | 39,224 | 28,567 | 60,200 | 29,528 | 38,135 | 28,709 | 48,971 | 23,309 | 26,900 | 42,496 |
Kortlopende schulden
| 34,232 | 30,100 | 29,928 | 24,488 | 35,949 | 28,356 | 37,786 | 26,725 | 23,467 | 21,444 | 29,528 | 22,418 | 15,596 | 15,836 | 18,925 | 17,408 | 17,977 | 16,747 | 14,959 | 15,411 | 18,646 | 18,439 | 16,498 | 17,007 | 16,395 | 15,023 | 15,342 | 15,870 | 18,267 | 16,443 | 19,252 | 21,867 | 23,685 | 22,444 | 20,830 | 20,542 | 20,893 | 21,457 | 17,284 | 19,610 | 18,222 | 17,661 | 20,199 | 20,399 | 18,590 | 23,092 | 16,231 | 16,310 | 16,673 | 17,935 | 14,522 | 14,216 | 13,769 | 13,143 | 16,463 | 20,188 | 19,872 | 20,493 | 23,619 | 20,243 | 23,126 | 28,677 |
Belastingschulden
| 848 | 2,099 | 711 | 1,498 | 805 | 1,438 | 331 | 1,083 | 306 | 571 | 200 | 496 | 297 | 4,704 | 2,387 | 2,500 | 1,598 | 887 | 450 | 2,345 | 891 | 2,432 | 666 | 1,742 | 625 | 3,019 | 1,593 | 2,007 | 850 | 1,356 | 474 | 1,645 | 705 | 1,422 | 197 | 803 | 110 | 1,042 | 67 | 670 | 233 | 2,042 | 860 | 759 | 374 | 315 | 254 | 715 | 206 | 382 | 131 | 2,226 | 355 | 5,874 | 2,285 | 1,657 | 292 | 2,162 | 905 | 1,700 | 1,657 | 209 |
Uitgestelde opbrengsten
| 848 | 8,946 | 2,241 | 4,496 | 2,325 | 13,437 | 1,883 | 3,984 | 2,171 | 12,584 | 2,182 | 3,857 | 2,241 | 11,784 | 9,175 | 10,225 | 8,165 | 8,257 | 6,716 | 10,146 | 7,366 | 10,174 | 6,632 | 8,883 | 6,553 | 10,256 | 7,869 | 9,086 | 6,793 | 8,209 | 6,332 | 9,101 | 7,354 | 9,073 | 6,625 | 8,060 | 6,272 | 8,094 | 5,940 | 7,202 | 5,684 | 8,781 | 6,385 | 7,396 | 6,022 | 6,660 | 5,874 | 7,502 | 5,874 | 7,341 | 5,733 | 9,220 | 6,435 | 13,285 | 8,613 | 8,860 | 6,165 | 9,548 | 6,962 | 8,706 | 8,548 | 6,105 |
Overige kortlopende verplichtingen
| 29,371 | 21,005 | 21,254 | 26,543 | 26,652 | 14,431 | 22,867 | 24,013 | 30,610 | 15,749 | 24,086 | 23,703 | 37,060 | 21,001 | 16,229 | 14,312 | 24,794 | 20,861 | 13,879 | 26,022 | 31,999 | 24,095 | 18,286 | 16,195 | 24,828 | 19,241 | 17,544 | 15,047 | 22,484 | 20,886 | 19,529 | 21,160 | 25,517 | 18,783 | 18,579 | 15,829 | 20,748 | 19,193 | 18,736 | 18,583 | 26,612 | 23,863 | 24,300 | 22,227 | 27,113 | 15,358 | 15,593 | 10,404 | 19,734 | 13,884 | 11,130 | 10,991 | 21,975 | 14,413 | 12,830 | 11,143 | 21,835 | 14,429 | 12,371 | 13,568 | 12,968 | 12,901 |
Totaal kortlopende verplichtingen
| 93,334 | 84,571 | 102,181 | 90,812 | 96,496 | 84,376 | 109,325 | 86,318 | 92,219 | 78,046 | 103,036 | 76,267 | 91,835 | 79,571 | 97,916 | 67,693 | 87,555 | 75,114 | 86,747 | 74,526 | 94,522 | 84,774 | 95,848 | 66,532 | 80,877 | 72,910 | 91,011 | 65,014 | 80,954 | 75,316 | 92,338 | 74,660 | 85,418 | 77,127 | 92,927 | 68,757 | 85,955 | 74,201 | 87,046 | 69,002 | 82,229 | 80,869 | 99,829 | 72,352 | 85,365 | 76,586 | 88,335 | 59,305 | 74,951 | 68,209 | 83,577 | 55,032 | 81,403 | 69,408 | 98,106 | 69,719 | 86,007 | 73,179 | 91,923 | 65,826 | 71,542 | 90,179 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 20,902 | 23,003 | 20,627 | 21,510 | 17,618 | 18,265 | 13,875 | 15,683 | 16,227 | 19,730 | 18,953 | 19,348 | 18,719 | 21,046 | 20,779 | 25,548 | 26,412 | 27,572 | 26,762 | 29,413 | 27,015 | 28,149 | 22,718 | 25,182 | 24,986 | 27,760 | 26,261 | 29,290 | 26,848 | 26,980 | 27,386 | 25,462 | 24,666 | 25,558 | 25,812 | 27,321 | 25,278 | 25,415 | 29,472 | 29,583 | 31,724 | 30,825 | 29,421 | 30,034 | 29,072 | 26,963 | 25,904 | 26,864 | 25,791 | 23,453 | 25,277 | 25,985 | 25,805 | 24,861 | 23,241 | 24,928 | 19,892 | 21,219 | 24,072 | 28,216 | 23,356 | 24,988 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 14,370 | 0 | 0 | 0 | 14,562 | 0 | 0 | 0 | 14,860 | 0 | 0 | 0 | 8,232 | 0 | 0 | 0 | 3,717 | 0 | 0 | 0 | 6,371 | 0 | 0 | 0 | 5,115 | 0 | 0 | 0 | 4,394 | 0 | 0 | 0 | 3,986 | 0 | 0 | 0 | 5,152 | 0 | 0 | 0 | 5,517 | 0 | 0 | 0 | 6,320 | 0 | 0 | 0 | 6,932 | 0 | 0 | 0 | 4,481 | 0 | 0 | 0 | 2,100 | 0 | 0 | 1,264 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 454 | 0 | 0 | 0 | 483 | 0 | 0 | 0 | 483 | 0 | 0 | 0 | 483 | 0 | 0 | 0 | 483 | 0 | 0 | 0 | 551 | 0 | 0 | 0 | 551 | 0 | 0 | 0 | 551 | 0 | 0 | 0 | 570 | 0 | 0 | 0 | 682 | 0 | 0 | 0 | 754 | 0 | 0 | 0 | 754 | 0 | 0 | 0 | 754 | 0 | 0 | 0 | 954 | 0 | 0 | 0 | 999 | 0 | 0 | 1,050 | 0 |
Overige niet-vlottende verplichtingen
| 20,834 | 5,761 | 20,275 | 20,393 | 20,257 | 4,835 | 20,800 | 21,022 | 21,084 | 5,658 | 22,380 | 22,445 | 22,648 | 1,687 | 10,035 | 9,312 | 8,224 | 1,275 | 11,548 | 11,490 | 11,425 | 1,416 | 11,013 | 10,475 | 10,268 | 1,792 | 9,727 | 8,662 | 8,181 | 2,873 | 7,740 | 7,536 | 7,405 | 2,890 | 9,161 | 9,132 | 9,133 | 2,747 | 9,063 | 9,109 | 9,060 | 2,497 | 8,796 | 8,468 | 8,884 | 1,865 | 9,723 | 9,684 | 9,376 | 1,563 | 8,992 | 9,047 | 8,868 | 3,417 | 7,952 | 6,754 | 6,593 | 1,385 | 4,551 | 4,372 | 1,192 | 3,162 |
Totaal niet-vlottende verplichtingen
| 41,736 | 43,588 | 40,902 | 41,903 | 37,875 | 38,145 | 34,675 | 36,705 | 37,311 | 40,731 | 41,333 | 41,793 | 41,367 | 31,448 | 30,814 | 34,860 | 34,636 | 33,047 | 38,310 | 40,903 | 38,440 | 36,487 | 33,731 | 35,657 | 35,254 | 35,218 | 35,988 | 37,952 | 35,029 | 34,798 | 35,126 | 32,998 | 32,071 | 33,004 | 34,973 | 36,453 | 34,411 | 33,996 | 38,535 | 38,692 | 40,784 | 39,593 | 38,217 | 38,502 | 37,956 | 35,902 | 35,627 | 36,548 | 35,167 | 32,702 | 34,269 | 35,032 | 34,673 | 33,713 | 31,193 | 31,682 | 26,485 | 25,703 | 28,623 | 32,588 | 26,862 | 28,150 |
Totaal passiva
| 135,070 | 128,159 | 143,083 | 132,715 | 134,371 | 122,521 | 144,000 | 123,023 | 129,530 | 118,777 | 144,369 | 118,060 | 133,202 | 111,019 | 128,730 | 102,553 | 122,191 | 108,161 | 125,057 | 115,429 | 132,962 | 121,261 | 129,579 | 102,189 | 116,131 | 108,128 | 126,999 | 102,966 | 115,983 | 110,114 | 127,464 | 107,658 | 117,489 | 110,131 | 127,900 | 105,210 | 120,366 | 108,197 | 125,581 | 107,694 | 123,013 | 120,462 | 138,046 | 110,854 | 123,321 | 112,488 | 123,962 | 95,853 | 110,118 | 100,911 | 117,846 | 90,064 | 116,076 | 103,121 | 129,299 | 101,401 | 112,492 | 98,882 | 120,546 | 98,414 | 98,404 | 118,329 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 96,195 | 0 | 0 | 0 | 94,271 | 95,266 | 94,166 | 92,939 | 0 | 0 | 0 | 216 | 647 | 1,253 | 0 | 0 | 111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 443 | 557 | 452 | 0 | 0 | 0 | 244 | 1,217 | 1,508 | 1,674 | 1,921 | 2,097 | 2,270 | 2,658 | 2,670 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 | 15,121 |
Ingehouden winsten
| 68,427 | 70,330 | 69,854 | 68,837 | 66,282 | 67,647 | 66,816 | 65,681 | 63,691 | 64,884 | 63,783 | 62,557 | 60,466 | 65,376 | 64,717 | 61,588 | 58,903 | 58,668 | 57,933 | 57,320 | 54,346 | 54,481 | 53,549 | 51,612 | 48,875 | 49,258 | 48,604 | 46,188 | 44,266 | 44,537 | 42,977 | 42,153 | 39,772 | 40,166 | 39,438 | 38,209 | 36,489 | 37,635 | 37,023 | 36,094 | 34,479 | 35,066 | 34,701 | 33,249 | 32,231 | 32,823 | 31,922 | 31,751 | 30,122 | 30,405 | 29,812 | 28,146 | 29,410 | 28,171 | 29,319 | 25,811 | 23,292 | 25,522 | 24,876 | 23,597 | 22,070 | 21,199 |
Overige gereserveerde algehele resultaten
| 4,826 | 4,889 | 3,517 | 3,751 | 4,097 | 3,136 | 3,376 | 3,300 | 3,335 | 3,374 | 4,033 | 3,987 | 3,603 | 31,732 | 815 | -216 | -647 | -1,253 | 413 | 15 | -111 | 74 | 12 | 473 | 406 | 282 | 652 | 201 | 239 | 111 | 142 | -443 | -557 | -452 | 633 | 598 | 994 | -244 | -1,217 | -1,508 | -1,674 | -1,921 | -2,097 | -2,270 | -2,658 | -2,670 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 15,225 | 14,273 | 13,962 | 14,727 | -81,403 | 14,793 | 14,794 | 15,459 | -78,812 | -80,005 | -78,904 | -77,678 | 15,215 | -12,927 | 16,610 | 16,395 | 15,964 | 15,358 | 16,678 | 16,616 | 16,339 | 16,414 | 16,372 | 16,326 | 16,249 | 16,230 | 16,213 | 16,179 | 16,140 | 16,088 | 16,058 | 15,544 | 15,447 | 15,487 | 15,908 | 15,854 | 15,265 | 14,052 | 12,527 | 12,359 | 12,032 | 11,762 | 11,540 | 11,295 | 10,624 | 10,590 | 9,884 | 9,405 | 9,811 | 9,889 | 9,469 | 9,424 | 6,291 | 6,291 | 5,461 | 5,042 | 5,057 | 3,361 | 3,276 | 3,165 | 2,155 | 2,352 |
Totaal eigen vermogen van aandeelhouders
| 103,599 | 104,613 | 102,454 | 102,436 | 100,292 | 100,697 | 100,107 | 99,561 | 97,606 | 98,640 | 98,199 | 96,926 | 94,405 | 99,302 | 97,263 | 93,104 | 89,988 | 89,147 | 90,145 | 89,072 | 85,806 | 86,090 | 85,054 | 83,532 | 80,651 | 80,891 | 80,590 | 77,689 | 75,766 | 75,857 | 74,298 | 72,818 | 70,340 | 70,774 | 71,100 | 69,782 | 67,869 | 66,808 | 64,671 | 63,574 | 61,632 | 61,949 | 61,362 | 59,665 | 57,976 | 58,534 | 56,927 | 56,277 | 55,054 | 55,415 | 54,402 | 52,691 | 50,822 | 49,583 | 49,901 | 45,974 | 43,470 | 44,004 | 43,273 | 41,883 | 39,346 | 38,672 |
Totaal eigen vermogen
| 103,599 | 104,613 | 102,454 | 102,436 | 100,292 | 100,697 | 100,107 | 99,561 | 97,606 | 98,640 | 98,199 | 96,926 | 94,405 | 99,302 | 97,263 | 93,104 | 89,988 | 89,147 | 90,145 | 89,072 | 85,806 | 86,090 | 85,054 | 83,532 | 80,651 | 80,891 | 80,590 | 77,689 | 75,766 | 75,857 | 74,298 | 72,818 | 70,340 | 70,774 | 71,100 | 69,782 | 67,869 | 66,808 | 64,671 | 63,574 | 61,632 | 61,949 | 61,362 | 59,665 | 57,976 | 58,534 | 56,927 | 56,277 | 55,054 | 55,415 | 54,402 | 52,691 | 50,822 | 49,583 | 49,901 | 45,974 | 43,470 | 44,004 | 43,273 | 42,029 | 39,495 | 38,822 |
Totaal passiva en aandeelhoudersvermogen
| 238,669 | 232,775 | 245,537 | 235,151 | 234,663 | 223,218 | 244,107 | 222,584 | 227,136 | 217,417 | 242,568 | 214,986 | 227,607 | 210,321 | 225,993 | 195,657 | 212,179 | 197,308 | 215,202 | 204,501 | 218,768 | 207,351 | 214,633 | 185,721 | 196,782 | 189,019 | 207,589 | 180,655 | 191,749 | 185,971 | 201,762 | 180,476 | 187,829 | 180,905 | 199,000 | 174,992 | 188,235 | 175,005 | 190,252 | 171,268 | 184,645 | 182,411 | 199,408 | 170,519 | 181,297 | 171,022 | 180,889 | 152,130 | 165,172 | 156,326 | 172,248 | 142,755 | 166,898 | 152,704 | 179,200 | 147,375 | 155,962 | 142,886 | 163,819 | 140,443 | 137,899 | 157,151 |