Marui Group Co., Ltd.
TSE:8252.T
2397 (JPY) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 65,965 | 64,560 | 64,376 | 64,794 | 42,812 | 52,432 | 43,338 | 43,999 | 34,314 | 39,719 | 40,965 | 43,478 | 39,150 | 41,190 | 39,716 | 42,430 | 36,513 | 40,839 | 38,083 | 36,766 | 37,512 | 46,731 | 41,813 | 34,345 | 32,699 | 45,448 | 44,798 | 34,911 | 30,571 | 36,257 | 43,651 | 37,020 | 35,092 | 32,586 | 28,125 | 28,492 | 35,455 | 31,240 | 36,949 | 28,899 | 31,756 | 30,064 | 29,182 | 30,538 | 32,542 | 29,951 | 31,900 | 31,334 | 28,362 | 29,939 | 41,205 | 29,714 | 28,925 | 32,615 | 41,485 | 27,211 | 30,150 | 32,283 | 37,685 | 28,605 | 29,026 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -72,871 | -26,441 | 0 | 11 | -60,218 | -37,744 | -56,571 | -54,376 | 0 | 11 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 65,965 | 64,560 | 64,376 | 64,794 | 42,812 | 52,432 | 43,338 | 43,999 | 34,314 | 39,719 | 40,965 | 43,478 | 39,150 | 41,190 | 39,716 | 42,430 | 36,513 | 40,839 | 38,083 | 36,766 | 37,512 | 46,731 | 41,813 | 34,345 | 32,699 | 45,448 | 44,798 | 34,911 | 30,571 | 36,257 | 43,651 | 37,020 | 35,092 | 32,586 | 28,125 | 28,492 | 35,455 | 31,240 | 36,949 | 28,899 | 31,756 | 30,064 | 29,182 | 30,538 | 32,542 | 29,951 | 31,900 | 31,334 | 28,362 | 29,939 | 41,205 | 29,714 | 28,925 | 32,615 | 41,485 | 27,211 | 30,150 | 32,283 | 37,685 | 28,605 | 29,026 |
Nettovorderingen
| 540,323 | 577,547 | 649,674 | 618,232 | 598,016 | 586,664 | 623,769 | 602,334 | 599,027 | 576,419 | 589,855 | 552,885 | 554,276 | 549,610 | 569,017 | 547,328 | 543,308 | 560,716 | 595,299 | 575,061 | 573,985 | 571,791 | 598,081 | 562,772 | 571,017 | 562,375 | 544,268 | 515,885 | 513,873 | 500,534 | 485,941 | 454,390 | 440,367 | 426,898 | 408,273 | 384,126 | 371,816 | 368,048 | 362,133 | 343,938 | 345,305 | 354,126 | 332,795 | 315,886 | 309,121 | 313,563 | 297,307 | 281,746 | 283,533 | 291,535 | 280,754 | 272,417 | 279,245 | 284,842 | 288,569 | 291,871 | 291,759 | 300,524 | 293,458 | 290,270 | 309,595 |
Voorraad
| 497 | 528 | 603 | 641 | 626 | 640 | 714 | 804 | 1,006 | 1,070 | 1,741 | 2,123 | 2,777 | 3,111 | 4,043 | 4,309 | 4,934 | 4,766 | 5,312 | 4,545 | 5,046 | 5,196 | 6,219 | 6,225 | 7,394 | 7,489 | 9,139 | 9,303 | 10,568 | 10,437 | 12,924 | 12,309 | 13,712 | 12,759 | 15,222 | 14,224 | 17,157 | 16,834 | 20,355 | 18,607 | 20,013 | 19,285 | 22,971 | 19,929 | 20,526 | 19,334 | 23,898 | 21,777 | 23,157 | 21,817 | 26,213 | 24,145 | 25,956 | 24,476 | 28,553 | 25,658 | 26,628 | 25,566 | 30,056 | 26,724 | 27,634 |
Overige vlottende activa
| 181,593 | 66,340 | 52,819 | 46,565 | 45,118 | 36,173 | 38,894 | 28,914 | 35,058 | 30,821 | 26,533 | 23,892 | 29,488 | 29,876 | 32,902 | 27,190 | 34,473 | 20,445 | 30,624 | 27,374 | 32,329 | 16,661 | 23,984 | 24,967 | 25,623 | 14,682 | 28,891 | 30,088 | 34,409 | 11,571 | 19,650 | 17,925 | 20,500 | 13,797 | 30,808 | 19,482 | 31,841 | 10,631 | 25,838 | 22,158 | 24,636 | 11,067 | 26,379 | 33,180 | 34,682 | 9,877 | 30,482 | 25,892 | 18,252 | 4,379 | 14,041 | 11,683 | 10,534 | -10 | 14,014 | 12,263 | 14,205 | 5,030 | 17,472 | 14,980 | 11,698 |
Totaal vlottende activa
| 788,378 | 708,975 | 767,472 | 730,232 | 686,572 | 675,909 | 706,715 | 676,051 | 669,405 | 648,029 | 659,094 | 622,378 | 625,691 | 623,787 | 645,678 | 621,257 | 619,228 | 626,766 | 669,318 | 643,746 | 648,872 | 640,379 | 670,097 | 628,309 | 636,733 | 629,994 | 627,096 | 590,187 | 589,421 | 558,799 | 562,166 | 521,644 | 509,671 | 486,040 | 482,428 | 446,324 | 456,269 | 426,753 | 445,275 | 413,602 | 421,710 | 414,542 | 411,327 | 399,533 | 396,871 | 372,725 | 383,587 | 360,749 | 353,304 | 347,670 | 362,213 | 337,959 | 344,660 | 341,923 | 372,621 | 357,003 | 362,742 | 363,403 | 378,671 | 360,579 | 377,953 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 171,424 | 173,280 | 168,542 | 166,470 | 167,484 | 167,711 | 166,887 | 167,207 | 168,224 | 169,273 | 170,159 | 170,660 | 172,694 | 172,950 | 172,832 | 173,708 | 174,424 | 174,765 | 174,251 | 175,069 | 174,117 | 175,071 | 174,214 | 174,896 | 175,638 | 176,803 | 175,881 | 176,331 | 178,504 | 178,654 | 179,261 | 177,972 | 180,048 | 174,996 | 171,887 | 171,460 | 171,499 | 172,694 | 174,877 | 175,948 | 175,426 | 175,064 | 171,891 | 172,899 | 172,285 | 173,049 | 174,109 | 174,979 | 175,577 | 179,607 | 180,840 | 184,889 | 187,520 | 187,456 | 196,161 | 198,717 | 197,237 | 199,154 | 200,462 | 204,295 | 203,884 |
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 |
Immateriële activa
| 11,089 | 10,651 | 10,051 | 10,001 | 9,680 | 9,661 | 9,324 | 9,266 | 8,906 | 8,911 | 8,834 | 10,299 | 10,080 | 10,149 | 9,464 | 9,061 | 8,342 | 8,113 | 7,748 | 7,477 | 6,900 | 6,849 | 6,588 | 6,451 | 6,368 | 6,388 | 6,242 | 6,251 | 6,221 | 6,295 | 6,305 | 6,402 | 6,409 | 6,502 | 6,310 | 6,183 | 6,169 | 6,237 | 6,141 | 6,279 | 6,463 | 6,625 | 6,485 | 6,376 | 6,353 | 6,476 | 6,372 | 6,545 | 6,520 | 6,749 | 6,901 | 7,099 | 7,427 | 7,435 | 7,449 | 7,346 | 7,383 | 7,552 | 7,439 | 6,759 | 6,537 |
Goodwill en immateriële activa
| 11,089 | 10,651 | 10,051 | 10,001 | 9,680 | 9,661 | 9,324 | 9,266 | 8,906 | 8,911 | 8,834 | 10,299 | 10,080 | 10,149 | 9,464 | 9,061 | 8,342 | 8,113 | 7,748 | 7,477 | 6,900 | 6,849 | 6,588 | 6,451 | 6,368 | 6,388 | 6,242 | 6,251 | 6,221 | 6,295 | 6,305 | 6,402 | 6,409 | 6,502 | 6,310 | 6,183 | 6,169 | 6,237 | 6,141 | 6,279 | 6,463 | 6,625 | 6,485 | 6,376 | 6,353 | 6,476 | 6,372 | 6,545 | 6,520 | 6,749 | 6,901 | 7,099 | 7,427 | 7,435 | 7,449 | 7,346 | 7,383 | 7,552 | 7,439 | 6,759 | 6,537 |
Langetermijnbeleggingen
| 40,213 | 39,831 | 39,156 | 40,246 | 114,024 | 64,957 | 40,374 | 39,473 | 99,036 | 73,775 | 95,465 | 98,107 | 44,680 | 42,144 | 47,084 | 47,466 | 35,326 | 27,388 | 29,892 | 27,538 | 26,445 | 22,172 | 19,860 | 18,870 | 17,617 | 14,999 | 19,960 | 21,010 | 20,824 | 18,850 | 22,272 | 20,598 | 18,653 | 20,250 | 25,811 | 23,219 | 25,407 | 25,030 | 16,995 | 26,439 | 25,962 | 24,213 | 27,364 | 25,138 | 24,099 | 22,602 | 19,197 | 16,813 | 16,575 | 20,289 | 17,120 | 18,105 | 19,339 | 18,743 | 21,469 | 19,528 | 21,015 | 27,568 | 25,607 | 25,665 | 24,108 |
Belastingvorderingen
| 2 | 18,531 | -39,156 | -40,246 | -46,473 | 20,087 | -40,374 | -39,473 | -33,262 | 20,038 | -29,306 | -27,072 | 27,460 | 18,176 | 27,702 | 27,800 | 30,482 | 13,868 | 31,025 | 31,367 | 31,484 | 10,589 | 32,226 | 32,324 | 32,104 | 3,492 | 32,819 | 33,441 | 33,556 | 6,870 | 34,124 | 34,500 | 34,487 | 4,619 | 34,448 | 34,534 | 35,455 | 6,348 | 36,237 | 36,326 | 37,359 | 3,285 | 37,606 | 37,699 | 38,686 | 6,573 | 40,494 | 0 | 0 | 14,691 | 0 | 0 | 0 | 24,756 | 0 | 0 | 0 | 17,015 | 0 | 0 | 20,626 |
Overige niet-vlottende activa
| 74,558 | 52,233 | 108,819 | 115,042 | 46,472 | 23,622 | 105,570 | 102,696 | 33,262 | -2 | 29,304 | 27,071 | 24,890 | 33,861 | 16,572 | 15,318 | 16,786 | 35,065 | 12,636 | 13,093 | 13,538 | 35,133 | 12,540 | 13,349 | 12,376 | 35,471 | 8,541 | 8,932 | 9,494 | 37,104 | 7,570 | 7,570 | 7,503 | 37,715 | 8,625 | 9,559 | 8,897 | 38,562 | 6,098 | 5,467 | 5,307 | 40,287 | 8,513 | 8,675 | 8,987 | 42,746 | 17,889 | 59,173 | 60,663 | 46,124 | 70,574 | 71,573 | 70,901 | 48,597 | 65,992 | 67,748 | 68,404 | 49,665 | 70,341 | 71,079 | 52,243 |
Totaal niet-vlottende activa
| 297,286 | 294,526 | 287,412 | 291,513 | 291,187 | 286,038 | 281,781 | 279,169 | 276,166 | 271,995 | 274,456 | 279,065 | 279,804 | 277,280 | 273,654 | 273,353 | 265,360 | 259,199 | 255,552 | 254,544 | 252,484 | 249,814 | 245,428 | 245,890 | 244,103 | 237,153 | 243,443 | 245,965 | 248,599 | 247,773 | 249,532 | 247,042 | 247,100 | 244,082 | 247,081 | 244,955 | 247,427 | 248,871 | 240,348 | 250,459 | 250,517 | 249,474 | 251,859 | 250,787 | 250,410 | 251,446 | 258,061 | 257,510 | 259,335 | 267,460 | 275,435 | 281,666 | 285,187 | 286,987 | 291,071 | 293,339 | 294,039 | 300,954 | 303,849 | 307,798 | 307,398 |
Totaal activa
| 1,085,664 | 1,003,501 | 1,054,886 | 1,021,749 | 977,761 | 961,950 | 988,499 | 955,222 | 945,573 | 920,026 | 933,553 | 901,446 | 905,498 | 901,070 | 919,333 | 894,612 | 884,590 | 885,969 | 924,873 | 898,292 | 901,357 | 890,196 | 915,526 | 874,201 | 880,840 | 867,150 | 870,542 | 836,155 | 838,023 | 806,575 | 811,700 | 768,689 | 756,773 | 730,126 | 729,511 | 691,282 | 703,698 | 675,627 | 685,626 | 664,064 | 672,230 | 664,019 | 663,189 | 650,324 | 647,284 | 624,173 | 641,651 | 618,259 | 612,639 | 615,130 | 637,648 | 619,625 | 629,847 | 628,910 | 663,692 | 650,342 | 656,781 | 664,357 | 682,520 | 668,377 | 685,351 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,107 | 8,172 | 6,621 | 5,916 | 5,998 | 7,160 | 7,485 | 5,889 | 5,834 | 7,978 | 7,340 | 5,815 | 5,936 | 8,105 | 8,018 | 6,917 | 5,881 | 7,145 | 9,785 | 8,862 | 8,137 | 10,231 | 10,978 | 10,010 | 10,262 | 12,361 | 15,833 | 12,948 | 12,867 | 15,850 | 21,238 | 17,532 | 18,830 | 24,318 | 29,544 | 22,866 | 23,184 | 27,002 | 32,810 | 25,490 | 25,447 | 29,975 | 34,110 | 27,136 | 26,387 | 28,208 | 33,937 | 27,054 | 25,259 | 28,698 | 34,304 | 26,499 | 25,412 | 23,822 | 33,797 | 28,141 | 25,240 | 27,914 | 33,837 | 28,741 | 28,083 |
Kortlopende schulden
| 216,857 | 109,208 | 220,090 | 185,403 | 183,125 | 149,159 | 202,554 | 148,451 | 205,104 | 164,156 | 195,044 | 158,285 | 179,316 | 129,380 | 130,441 | 141,837 | 112,336 | 117,335 | 121,328 | 135,832 | 138,329 | 101,632 | 127,332 | 113,330 | 119,324 | 85,331 | 80,325 | 80,327 | 91,816 | 75,827 | 93,826 | 80,832 | 141,324 | 88,324 | 83,825 | 99,832 | 97,833 | 83,839 | 77,333 | 80,333 | 104,321 | 103,324 | 93,967 | 89,269 | 99,260 | 74,262 | 116,657 | 122,701 | 90,762 | 100,675 | 110,903 | 115,904 | 139,086 | 110,792 | 100,753 | 105,753 | 125,751 | 125,744 | 142,738 | 117,742 | 132,529 |
Belastingschulden
| 3,333 | 6,260 | 3,752 | 6,361 | 2,281 | 6,167 | 1,683 | 4,472 | 604 | 846 | 329 | 4,672 | 2,152 | 6,310 | 3,471 | 7,287 | 13,748 | 10,724 | 4,320 | 7,447 | 2,908 | 8,211 | 4,700 | 6,607 | 2,993 | 5,961 | 3,524 | 4,962 | 2,682 | 7,214 | 4,216 | 4,386 | 2,042 | 4,731 | 5,179 | 3,814 | 1,826 | 3,340 | 2,049 | 3,580 | 1,602 | 2,211 | 6,610 | 4,051 | 2,148 | 1,726 | 4,142 | 2,189 | 1,052 | 721 | 4,967 | 2,182 | 1,132 | 320 | 2,881 | 2,881 | 1,881 | 582 | 2,717 | 2,413 | 620 |
Uitgestelde opbrengsten
| 3,333 | 6,260 | 42,284 | 45,943 | 37,876 | 41,876 | 34,962 | 38,482 | 31,647 | 32,107 | 29,104 | 34,251 | 28,669 | 33,456 | 28,507 | 34,085 | 38,554 | 34,949 | 26,556 | 29,089 | 21,694 | 26,746 | 20,360 | 23,807 | 17,455 | 21,502 | 16,734 | 19,768 | 14,876 | 20,224 | 14,981 | 16,814 | 11,828 | 15,232 | 13,327 | 13,743 | 9,267 | 11,846 | 7,880 | 11,496 | 7,123 | 9,190 | 11,229 | 10,454 | 6,280 | 7,211 | 7,786 | 7,560 | 4,452 | 6,165 | 8,521 | 7,334 | 4,398 | 6,163 | 6,419 | 8,327 | 5,017 | 4,429 | 5,176 | 7,108 | 5,847 |
Overige kortlopende verplichtingen
| 117,951 | 122,024 | 76,680 | 66,732 | 58,610 | 60,231 | 75,504 | 50,134 | 52,125 | 61,827 | 70,234 | 44,513 | 49,138 | 49,919 | 77,836 | 44,022 | 60,136 | 54,996 | 78,120 | 62,169 | 58,716 | 57,767 | 63,475 | 47,280 | 47,026 | 49,237 | 45,830 | 38,913 | 35,364 | 33,150 | 39,495 | 25,513 | 28,919 | 30,603 | 38,803 | 23,930 | 30,099 | 28,594 | 33,358 | 26,249 | 28,149 | 27,251 | 28,537 | 21,795 | 24,967 | 23,047 | 22,257 | 19,245 | 21,634 | 21,464 | 22,517 | 17,286 | 18,919 | 16,963 | 19,081 | 15,931 | 16,654 | 17,079 | 18,460 | 14,451 | 18,792 |
Totaal kortlopende verplichtingen
| 344,248 | 245,664 | 345,675 | 303,994 | 285,609 | 258,426 | 320,505 | 242,956 | 294,710 | 266,068 | 301,722 | 242,864 | 263,059 | 220,860 | 244,802 | 226,861 | 216,907 | 214,425 | 235,789 | 235,952 | 226,876 | 196,376 | 222,145 | 194,427 | 194,067 | 168,431 | 158,722 | 151,956 | 154,923 | 145,051 | 169,540 | 140,691 | 200,901 | 158,477 | 165,499 | 160,371 | 160,383 | 151,281 | 151,381 | 143,568 | 165,040 | 169,740 | 167,843 | 148,654 | 156,894 | 132,728 | 180,637 | 176,560 | 142,107 | 157,002 | 176,245 | 167,023 | 187,815 | 157,740 | 160,050 | 158,152 | 172,662 | 175,166 | 200,211 | 168,042 | 185,251 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 475,600 | 485,600 | 444,400 | 444,400 | 423,900 | 433,900 | 390,000 | 420,000 | 363,000 | 363,000 | 332,200 | 344,200 | 325,200 | 355,200 | 353,800 | 343,800 | 360,500 | 362,500 | 379,000 | 349,000 | 370,000 | 385,000 | 393,000 | 378,000 | 390,000 | 400,000 | 411,000 | 382,000 | 380,500 | 358,500 | 343,500 | 328,500 | 266,000 | 271,000 | 256,000 | 221,000 | 224,000 | 194,000 | 191,500 | 183,500 | 173,500 | 161,500 | 166,500 | 176,500 | 167,500 | 169,500 | 144,500 | 129,500 | 159,500 | 144,500 | 148,900 | 138,900 | 128,900 | 153,900 | 180,932 | 168,932 | 157,932 | 157,932 | 151,532 | 166,532 | 159,532 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 798 | 0 | 0 | 0 | 15,082 | 0 | 0 | 0 | 19,491 | 0 | 0 | 0 | 24,039 | 0 | 0 | 0 | 5,782 | 0 | 0 | 0 | 7,924 | 0 | 0 | 0 | 7,521 | 0 | 0 | 0 | 12,750 | 0 | 0 | 0 | 7,123 | 0 | 0 | 0 | 13,340 | 0 | 0 | 0 | 7,529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,600 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 135 | 0 | 0 | 0 | 135 | 0 | 0 | 0 | 135 | 0 | 0 | 0 | 135 | 0 | 0 | 0 | 1,884 | 0 | 0 | 0 | 3,470 | 0 | 0 | 0 | 3,315 | 0 | 0 | 0 | 4,003 | 0 | 0 | 0 | 1,855 | 0 | 0 | 0 | 1,516 | 0 | 0 | 0 | 1,214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,409 |
Overige niet-vlottende verplichtingen
| 17,659 | 17,674 | 19,153 | 20,260 | 22,005 | 7,847 | 23,891 | 25,433 | 27,032 | 9,282 | 30,256 | 31,303 | 32,945 | 10,134 | 16,125 | 17,728 | 15,240 | 11,050 | 19,821 | 21,525 | 20,174 | 12,675 | 22,050 | 23,140 | 21,593 | 12,984 | 26,364 | 27,188 | 28,147 | 11,933 | 27,478 | 28,185 | 17,397 | 9,571 | 18,223 | 19,508 | 21,223 | 8,237 | 24,182 | 16,171 | 16,346 | 8,150 | 14,367 | 15,376 | 16,565 | 17,895 | 19,183 | 20,661 | 22,205 | 23,279 | 24,916 | 27,116 | 29,509 | 32,385 | 10,221 | 13,230 | 16,581 | 18,725 | 21,499 | 24,441 | 5,423 |
Totaal niet-vlottende verplichtingen
| 493,259 | 504,207 | 463,553 | 464,660 | 445,905 | 456,964 | 413,891 | 445,433 | 390,032 | 391,908 | 362,456 | 375,503 | 358,145 | 389,508 | 369,925 | 361,528 | 375,740 | 381,216 | 398,821 | 370,525 | 390,174 | 409,069 | 415,050 | 401,140 | 411,593 | 423,820 | 437,364 | 409,188 | 408,647 | 387,186 | 370,978 | 356,685 | 283,397 | 289,549 | 274,223 | 240,508 | 245,223 | 217,093 | 215,682 | 199,671 | 189,846 | 178,393 | 180,867 | 191,876 | 184,065 | 187,395 | 163,683 | 150,161 | 181,705 | 167,779 | 173,816 | 166,016 | 158,409 | 186,285 | 191,153 | 182,162 | 174,513 | 176,657 | 173,031 | 190,973 | 188,964 |
Totaal passiva
| 837,507 | 749,871 | 809,228 | 768,654 | 731,514 | 715,390 | 734,396 | 688,389 | 684,742 | 657,976 | 664,178 | 618,367 | 621,204 | 610,368 | 614,727 | 588,389 | 592,647 | 595,641 | 634,610 | 606,477 | 617,050 | 605,445 | 637,195 | 595,567 | 605,660 | 592,251 | 596,086 | 561,144 | 563,570 | 532,237 | 540,518 | 497,376 | 484,298 | 448,026 | 439,722 | 400,879 | 405,606 | 368,374 | 367,063 | 343,239 | 354,886 | 348,133 | 348,710 | 340,530 | 340,959 | 320,123 | 344,320 | 326,721 | 323,812 | 324,781 | 350,061 | 333,039 | 346,224 | 344,025 | 351,203 | 340,314 | 347,175 | 351,823 | 373,242 | 359,015 | 374,215 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 238,858 | 0 | 0 | 0 | 255,085 | 256,472 | 263,043 | 273,817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,031 | 159 | 1,757 | 3,196 | 1,563 | 0 | 222 | 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
| 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 | 35,920 |
Ingehouden winsten
| 161,039 | 164,453 | 157,546 | 160,902 | 153,764 | 155,130 | 154,544 | 155,261 | 145,689 | 147,069 | 145,514 | 178,784 | 169,884 | 172,747 | 184,319 | 184,715 | 177,359 | 180,522 | 175,031 | 175,172 | 166,788 | 166,858 | 160,849 | 159,029 | 152,281 | 168,034 | 163,456 | 160,490 | 156,326 | 155,079 | 149,413 | 215,289 | 211,094 | 210,237 | 205,262 | 202,215 | 198,602 | 197,875 | 240,468 | 239,695 | 236,477 | 236,274 | 232,466 | 229,472 | 226,757 | 225,554 | 221,920 | 217,980 | 215,597 | 216,130 | 214,707 | 213,928 | 214,848 | 214,711 | 241,307 | 242,229 | 241,236 | 242,182 | 239,866 | 239,542 | 242,827 |
Overige gereserveerde algehele resultaten
| 6,550 | 6,992 | 6,163 | 6,817 | 7,136 | 5,915 | 5,618 | 5,661 | 5,349 | 5,140 | 5,953 | 8,868 | 9,981 | 108,018 | 11,819 | 12,961 | 6,015 | 1,186 | 4,776 | 3,997 | 3,106 | 2,977 | 2,106 | 1,844 | 1,900 | 1,561 | 1,811 | 1,123 | 519 | -1,031 | -159 | -1,757 | -3,196 | -1,563 | 1,504 | -222 | 1,262 | 1,022 | 4,247 | 7,289 | 7,030 | 5,815 | 8,221 | 6,536 | 5,787 | 4,770 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 44,324 | 45,886 | 45,802 | 49,169 | -189,684 | 49,178 | 57,690 | 69,633 | -181,609 | -182,989 | -181,434 | -214,704 | 68,123 | -26,503 | 72,129 | 72,140 | 72,150 | 72,162 | 74,050 | 76,237 | 78,493 | 78,996 | 78,979 | 81,373 | 84,616 | 68,918 | 72,810 | 77,024 | 81,238 | 82,886 | 85,401 | 19,665 | 25,028 | 35,506 | 46,672 | 51,845 | 61,890 | 72,016 | 37,514 | 37,516 | 37,517 | 37,475 | 37,474 | 37,475 | 37,475 | 37,417 | 39,105 | 37,260 | 36,940 | 37,925 | 36,591 | 36,374 | 32,494 | 33,895 | 34,903 | 31,524 | 32,102 | 34,087 | 33,158 | 33,574 | 32,071 |
Totaal eigen vermogen van aandeelhouders
| 247,833 | 253,251 | 245,431 | 252,808 | 245,994 | 246,143 | 253,772 | 266,475 | 260,434 | 261,612 | 268,996 | 282,685 | 283,908 | 290,182 | 304,187 | 305,736 | 291,444 | 289,790 | 289,777 | 291,326 | 284,307 | 284,751 | 277,854 | 278,166 | 274,717 | 274,433 | 273,997 | 274,557 | 274,003 | 273,885 | 270,734 | 270,874 | 272,042 | 281,663 | 289,358 | 289,980 | 297,674 | 306,833 | 318,149 | 320,420 | 316,944 | 315,484 | 314,081 | 309,403 | 305,939 | 303,661 | 296,945 | 291,160 | 288,457 | 289,975 | 287,218 | 286,222 | 283,262 | 284,526 | 312,130 | 309,673 | 309,258 | 312,189 | 308,944 | 309,036 | 310,818 |
Totaal eigen vermogen
| 248,157 | 253,628 | 245,658 | 253,095 | 246,247 | 246,560 | 254,103 | 266,833 | 260,831 | 262,050 | 269,375 | 283,079 | 284,294 | 290,702 | 304,606 | 306,223 | 291,943 | 290,328 | 290,263 | 291,815 | 284,307 | 284,751 | 278,331 | 278,634 | 275,180 | 274,899 | 274,456 | 275,011 | 274,453 | 274,338 | 271,182 | 271,313 | 272,475 | 282,100 | 289,789 | 290,403 | 298,092 | 307,253 | 318,563 | 320,825 | 317,344 | 315,886 | 314,479 | 309,794 | 306,325 | 304,050 | 297,331 | 291,538 | 288,827 | 290,349 | 287,587 | 286,586 | 283,623 | 284,885 | 312,489 | 310,028 | 309,606 | 312,534 | 309,278 | 309,362 | 311,136 |
Totaal passiva en aandeelhoudersvermogen
| 1,085,664 | 1,003,499 | 1,054,886 | 1,021,749 | 977,761 | 961,950 | 988,499 | 955,222 | 945,573 | 920,026 | 933,553 | 901,446 | 905,498 | 901,070 | 919,333 | 894,612 | 884,590 | 885,969 | 924,873 | 898,292 | 901,357 | 890,196 | 915,526 | 874,201 | 880,840 | 867,150 | 870,542 | 836,155 | 838,023 | 806,575 | 811,700 | 768,689 | 756,773 | 730,126 | 729,511 | 691,282 | 703,698 | 675,627 | 685,626 | 664,064 | 672,230 | 664,019 | 663,189 | 650,324 | 647,284 | 624,173 | 641,651 | 618,259 | 612,639 | 615,130 | 637,648 | 619,625 | 629,847 | 628,910 | 663,692 | 650,342 | 656,781 | 664,357 | 682,520 | 668,377 | 685,351 |