HS Holdings Co., Ltd.
TSE:8699.T
871 (JPY) • At close November 13, 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 | 2009 Q3 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 18,522 | 21,258 | 18,199 | 16,406 | 16,377 | 19,790 | 149,693 | 122,498 | 102,202 | 89,565 | 88,137 | 96,235 | 83,701 | 102,869 | 92,716 | 132,738 | 115,135 | 116,977 | 108,881 | 114,701 | 88,817 | 110,398 | 79,000 | 93,067 | 100,204 | 81,922 | 87,011 | 92,784 | 90,289 | 76,266 | 83,937 | 94,667 | 91,105 | 77,600 | 78,127 | 87,922 | 89,511 | 97,102 | 81,816 | 77,160 | 86,693 | 92,480 | 93,005 | 87,051 | 94,624 | 63,877 | 56,595 | 42,295 | 45,761 | 45,240 | 42,891 | 37,187 | 39,447 | 46,052 | 39,707 | 36,658 | 41,383 | 36,076 | 34,041 | 28,077 | 29,856 | 29,506 |
Kortetermijnbeleggingen
| 455 | 240 | 497 | 301 | 387 | 183 | 64,527 | 90,310 | 59,109 | 80,210 | 38,376 | -18,429 | -380 | 147,044 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 18,977 | 21,258 | 18,696 | 16,707 | 16,377 | 19,790 | 149,693 | 122,498 | 102,202 | 89,565 | 88,137 | 77,806 | 83,321 | 102,869 | 92,716 | 132,738 | 115,135 | 116,977 | 108,881 | 114,701 | 88,817 | 110,398 | 79,000 | 93,067 | 100,204 | 81,922 | 87,011 | 92,784 | 90,289 | 76,266 | 83,937 | 94,667 | 91,105 | 77,600 | 78,127 | 87,922 | 89,511 | 97,102 | 81,816 | 77,160 | 86,693 | 92,480 | 93,005 | 87,051 | 94,624 | 63,877 | 56,595 | 42,295 | 45,761 | 45,240 | 42,891 | 37,187 | 39,447 | 46,052 | 39,707 | 36,658 | 41,383 | 36,076 | 34,041 | 28,077 | 29,856 | 29,506 |
Nettovorderingen
| 7,437 | 0 | 0 | 0 | 0 | 0 | 277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,968 | 0 | 11,907 | 0 | 2,071 | 1,829 | 0 | 483 | 13,298 | 1,823 | 8 | 684 | 707 | 660 | 259 | 0 | 1,819 | 1,308 | 1,217 | 0 | 14,085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 21,498 | 2,177 | 2,331 | 2,334 | 2,382 | 1,989 | 212,808 | 203,876 | 169,775 | 229,447 | 475,634 | 259,427 | 232,464 | 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 |
Overige vlottende activa
| -26,414 | 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 |
Totaal vlottende activa
| 0 | 21,258 | 18,403 | 16,406 | 16,377 | 19,790 | 149,970 | 122,498 | 102,202 | 89,565 | 88,137 | 77,806 | 83,321 | 102,869 | 92,716 | 132,738 | 115,135 | 116,977 | 112,849 | 114,701 | 100,724 | 110,398 | 81,071 | 94,896 | 100,204 | 82,405 | 100,309 | 94,607 | 90,297 | 76,950 | 84,644 | 95,327 | 91,364 | 77,600 | 79,946 | 89,230 | 90,728 | 97,102 | 95,901 | 77,160 | 86,693 | 92,480 | 93,005 | 87,051 | 94,624 | 63,877 | 56,595 | 42,295 | 45,761 | 45,240 | 42,891 | 37,187 | 39,447 | 46,052 | 39,707 | 36,658 | 41,383 | 36,076 | 34,041 | 28,077 | 29,856 | 29,506 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,318 | 1,556 | 1,490 | 1,307 | 1,167 | 1,061 | 15,548 | 17,186 | 16,649 | 15,975 | 15,534 | 15,146 | 14,690 | 14,895 | 14,133 | 14,560 | 14,767 | 15,289 | 16,038 | 15,597 | 15,091 | 14,659 | 13,736 | 14,525 | 14,166 | 13,482 | 13,548 | 12,586 | 12,717 | 11,543 | 10,603 | 8,161 | 8,683 | 8,991 | 9,819 | 8,969 | 8,971 | 8,147 | 7,950 | 7,398 | 6,608 | 6,586 | 6,875 | 6,193 | 6,265 | 4,741 | 4,384 | 3,858 | 3,761 | 3,710 | 3,414 | 3,725 | 3,572 | 3,772 | 2,894 | 2,747 | 2,760 | 2,852 | 2,768 | 2,747 | 2,829 | 2,967 |
Goodwill
| 1,916 | 1,976 | 2,035 | 2,094 | 2,154 | 2,213 | 2,272 | 2,312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 18 | 20 | 26 | 28 | 31 | 35 | 38 | 43 | 46 | 49 | 53 | 56 | 82 | 107 | 70 | 87 | 127 | 161 | 206 | 230 | 269 | 290 | 346 | 366 | 382 | 438 | 515 | 525 | 640 | 575 | 614 | 118 | 130 | 142 | 154 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 10,446 | 10,589 | 10,723 | 10,899 | 11,059 | 11,198 | 13,121 | 13,690 | 2,525 | 2,320 | 2,286 | 2,172 | 2,071 | 2,023 | 1,886 | 1,953 | 1,917 | 1,825 | 1,837 | 1,907 | 1,981 | 1,638 | 1,502 | 1,369 | 1,448 | 1,503 | 1,510 | 1,526 | 1,567 | 1,527 | 1,341 | 1,278 | 1,319 | 1,276 | 1,021 | 824 | 793 | 716 | 690 | 645 | 592 | 575 | 647 | 348 | 405 | 398 | 417 | 495 | 446 | 485 | 496 | 352 | 349 | 277 | 279 | 18 | 351 | 428 | 437 | 437 | 431 | 10 |
Goodwill en immateriële activa
| 12,362 | 12,565 | 12,758 | 12,993 | 13,213 | 13,411 | 15,393 | 16,002 | 2,525 | 2,320 | 2,286 | 2,172 | 2,071 | 2,023 | 1,886 | 1,967 | 1,935 | 1,845 | 1,863 | 1,935 | 2,012 | 1,673 | 1,540 | 1,412 | 1,494 | 1,552 | 1,563 | 1,582 | 1,649 | 1,634 | 1,411 | 1,365 | 1,446 | 1,437 | 1,227 | 1,054 | 1,062 | 1,006 | 1,036 | 1,011 | 974 | 1,013 | 1,162 | 873 | 1,045 | 973 | 1,031 | 613 | 576 | 627 | 650 | 398 | 349 | 277 | 279 | 18 | 351 | 428 | 437 | 437 | 431 | 10 |
Langetermijnbeleggingen
| 0 | 59,089 | 49,655 | 41,430 | 41,923 | 34,704 | 142,224 | 129,976 | 142,051 | 128,556 | 184,925 | 194,400 | 223,557 | 191,193 | 166,797 | 121,510 | 126,072 | 132,357 | 113,636 | 112,350 | 115,703 | 114,935 | 126,032 | 127,116 | 118,331 | 116,399 | 105,648 | 119,287 | 116,090 | 116,391 | 113,206 | 82,847 | 85,321 | 76,824 | 89,769 | 73,283 | 79,193 | 69,870 | 87,557 | 58,161 | 64,672 | 69,965 | 98,891 | 62,820 | 54,737 | 60,683 | 49,300 | 33,652 | 37,159 | 35,002 | 38,978 | 32,780 | 46,369 | 50,135 | 46,247 | 41,529 | 47,619 | 45,654 | 40,731 | 38,742 | 36,291 | 27,635 |
Belastingvorderingen
| 14 | 8 | 15 | 2 | -27,541 | -20,228 | 65 | 155 | 1,355 | -110,259 | -167,105 | -177,082 | -206,796 | 625 | 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 |
Overige niet-vlottende activa
| -14,694 | 8,156 | 16,453 | -55,732 | -14,381 | -14,474 | -65 | -155 | -1,355 | -18,296 | -17,820 | -17,318 | -16,761 | -625 | -182,816 | -138,037 | -142,774 | -149,491 | -131,537 | -129,882 | -132,806 | -131,267 | -141,308 | -143,053 | -133,991 | -131,433 | -120,759 | -133,455 | -130,456 | -129,568 | -125,220 | -92,373 | -95,450 | -87,252 | -100,815 | -83,306 | -89,226 | -79,023 | -96,543 | -66,570 | -72,254 | -77,564 | -106,928 | -69,886 | -62,047 | -66,397 | -54,715 | -38,123 | -41,496 | -39,339 | -43,042 | -36,903 | -50,290 | -54,184 | -49,420 | -44,294 | -50,730 | -48,934 | -43,936 | -41,926 | -39,551 | -30,612 |
Totaal niet-vlottende activa
| 0 | 81,374 | 80,371 | -3 | 14,381 | 14,474 | 173,165 | 163,164 | 161,225 | 18,296 | 17,820 | 17,318 | 16,761 | 208,111 | 182,816 | 138,037 | 142,774 | 149,491 | 131,537 | 129,882 | 132,806 | 131,267 | 141,308 | 143,053 | 133,991 | 131,433 | 120,759 | 133,455 | 130,456 | 129,568 | 125,220 | 92,373 | 95,450 | 87,252 | 100,815 | 83,306 | 89,226 | 79,023 | 96,543 | 66,570 | 72,254 | 77,564 | 106,928 | 69,886 | 62,047 | 66,397 | 54,715 | 38,123 | 41,496 | 39,339 | 43,042 | 36,903 | 50,290 | 54,184 | 49,420 | 44,294 | 50,730 | 48,934 | 43,936 | 41,926 | 39,551 | 30,612 |
Totaal activa
| 109,489 | 102,632 | 98,774 | 94,240 | 89,448 | 83,290 | 621,727 | 626,537 | 630,317 | 557,734 | 577,449 | 579,426 | 600,901 | 540,297 | 499,591 | 479,266 | 485,887 | 458,191 | 469,659 | 460,421 | 462,196 | 448,657 | 440,428 | 442,018 | 431,510 | 403,087 | 406,090 | 393,852 | 385,297 | 363,691 | 365,254 | 334,418 | 347,581 | 340,308 | 372,446 | 369,360 | 378,797 | 367,958 | 394,595 | 330,860 | 325,839 | 330,517 | 362,482 | 312,050 | 311,797 | 261,069 | 226,836 | 180,569 | 185,532 | 179,862 | 174,129 | 163,598 | 173,501 | 176,960 | 155,204 | 145,379 | 150,011 | 143,337 | 120,561 | 112,845 | 111,276 | 108,926 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 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 | 3,006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,626 | 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 |
Belastingschulden
| 0 | 0 | 185 | 144 | 159 | 95 | 4,254 | 4,301 | 4,396 | 1,115 | 379 | 639 | 1,053 | 568 | 630 | 873 | 778 | 441 | 753 | 1,198 | 894 | 694 | 510 | 541 | 975 | 564 | 623 | 452 | 456 | 173 | 580 | 409 | 461 | 307 | 477 | 691 | 664 | 403 | 367 | 250 | 280 | 126 | 311 | 453 | 450 | 375 | 199 | 308 | 235 | 270 | 96 | 237 | 241 | 182 | 234 | 223 | 221 | 141 | 60 | 89 | 48 | 34 |
Uitgestelde opbrengsten
| 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 |
Overige kortlopende verplichtingen
| -96 | 0 | -154 | 10 | -112 | -39 | -4,254 | -4,301 | -4,396 | -1,071 | -348 | -531 | -27,371 | -568 | -630 | -873 | -778 | -441 | -753 | -1,198 | -894 | -694 | -510 | -541 | -975 | -564 | -623 | -452 | -456 | -173 | -580 | -409 | -461 | -307 | -477 | -691 | -664 | -403 | -367 | -250 | -280 | -126 | -311 | -453 | -450 | -375 | -199 | -3,314 | -235 | -270 | -96 | -237 | -241 | -182 | -234 | -223 | -221 | -141 | -60 | -89 | -48 | -34 |
Totaal kortlopende verplichtingen
| 0 | 59 | 31 | 154 | 47 | 56 | 22 | 16 | 30 | 44 | 31 | 108 | 308 | 644 | 600 | 339 | 519 | 282 | 214 | 323 | 393 | 234 | 566 | 162 | 310 | 180 | 699 | 203 | 413 | 403 | 161 | 53 | 354 | 107 | 293 | 56 | 197 | 92 | 627 | 77 | 157 | 46 | 121 | 61 | 148 | 72 | 160 | 3,006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,246 | 1,104 | 1,035 | 1,195 | 1,013 | 827 | 41,334 | 34,903 | 31,069 | 32,228 | 35,674 | 0 | 54,955 | 0 | 49,405 | 15,787 | 49,406 | 27,268 | 32,554 | 32,544 | 37,016 | 39,876 | 34,669 | 36,154 | 37,050 | 38,020 | 0 | 39,085 | 37,064 | 42,161 | 44,377 | 35,865 | 37,068 | 44,229 | 92,462 | 0 | 92,068 | 49,301 | 0 | 39,184 | 37,031 | 37,846 | 34,810 | 32,235 | 32,517 | 20,570 | 18,282 | 10,851 | 20,583 | 20,193 | 19,220 | 17,230 | 16,069 | 17,846 | 17,465 | 17,804 | 18,200 | 18,667 | 9,864 | 7,625 | 7,992 | 7,617 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 43 | 76 | 0 | -11,582 | -10,319 | 67,932 | 62,607 | 74,591 | -7,908 | -6,861 | -7,269 | -4,778 | 458,411 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 13,406 | 12,807 | 13,137 | 12,183 | 11,582 | 10,319 | 10,106 | 10,152 | 5,824 | 7,908 | 6,861 | 7,269 | 4,778 | 5,990 | 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 |
Overige niet-vlottende verplichtingen
| -14,652 | 23,603 | -14,248 | -13,378 | -1,013 | -827 | -41,334 | -34,903 | -31,069 | -32,228 | -35,674 | 0 | -54,955 | -464,401 | -49,405 | -15,787 | -49,406 | -27,268 | -32,554 | -32,544 | -37,016 | -39,876 | -34,669 | -36,154 | -37,050 | -38,020 | 336,545 | -39,085 | -37,064 | -42,161 | -44,377 | -35,865 | -37,068 | -44,229 | -92,462 | 0 | -92,068 | -49,301 | 0 | -39,184 | -37,031 | -37,846 | -34,810 | -32,235 | -32,517 | -20,570 | -18,282 | -10,851 | -20,583 | -20,193 | -19,220 | -17,230 | -16,069 | -17,846 | -17,465 | -17,804 | -18,200 | -18,667 | -9,864 | -7,625 | -7,992 | -7,617 |
Totaal niet-vlottende verplichtingen
| 0 | 24,707 | 26,327 | 24,342 | 1,013 | 827 | 78,038 | 72,759 | 80,415 | 32,228 | 35,674 | 28,604 | 30,240 | 464,401 | 428,247 | 404,727 | 405,569 | 381,071 | 389,044 | 381,620 | 385,613 | 372,657 | 367,863 | 369,166 | 360,207 | 334,127 | 336,545 | 326,488 | 318,300 | 299,515 | 303,076 | 275,801 | 287,606 | 281,051 | 310,570 | 308,998 | 319,919 | 311,530 | 339,128 | 280,062 | 279,637 | 285,784 | 316,761 | 269,072 | 268,818 | 221,187 | 190,366 | 17,601 | 154,151 | 147,979 | 144,245 | 133,910 | 143,377 | 147,253 | 127,171 | 117,156 | 121,898 | 114,046 | 92,646 | 84,714 | 83,428 | 82,116 |
Totaal passiva
| 27,200 | 24,707 | 26,355 | 24,532 | 22,695 | 21,122 | 78,038 | 72,759 | 80,415 | 477,940 | 503,022 | 501,787 | 524,396 | 464,401 | 428,247 | 404,727 | 405,569 | 381,071 | 389,044 | 381,620 | 385,613 | 372,657 | 367,863 | 369,166 | 360,207 | 334,127 | 336,545 | 326,488 | 318,300 | 299,515 | 303,076 | 275,801 | 287,606 | 281,051 | 310,570 | 308,998 | 319,919 | 311,530 | 339,128 | 280,062 | 279,637 | 285,784 | 316,761 | 269,072 | 268,818 | 221,187 | 190,366 | 148,125 | 154,151 | 147,979 | 144,245 | 133,910 | 143,377 | 147,253 | 127,171 | 117,156 | 121,898 | 114,046 | 92,646 | 84,714 | 83,428 | 82,116 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 5,204 | 8,500 | 8,919 | 5,072 | 4,535 | 6,775 | 7,145 | 7,865 | 7,942 | 7,805 | 9,288 | 11,592 | 10,942 | 11,615 | 9,608 | 9,562 | 9,323 | 0 | 7,653 | 0 | 0 | 0 | 0 | 4,984 | 4,188 | 4,594 | 4,587 | 5,303 | 3,414 | 2,764 | 1,113 | 714 | 0 | 0 | 0 | 242 | 855 | 426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 | 12,223 |
Ingehouden winsten
| 78,693 | 76,368 | 73,597 | 70,869 | 68,541 | 66,100 | 64,446 | 64,325 | 62,323 | 56,306 | 53,386 | 50,754 | 50,958 | 48,230 | 47,316 | 53,308 | 51,954 | 50,761 | 50,807 | 49,752 | 48,119 | 45,445 | 44,077 | 42,702 | 41,252 | 39,428 | 38,601 | 37,857 | 36,604 | 35,418 | 34,778 | 33,300 | 31,589 | 30,482 | 29,653 | 28,560 | 26,586 | 24,939 | 23,728 | 21,955 | 19,599 | 18,153 | 17,357 | 16,645 | 14,922 | 13,449 | 11,553 | 10,101 | 8,862 | 8,859 | 8,536 | 8,037 | 7,919 | 7,127 | 3,641 | 3,851 | 4,028 | 4,292 | 3,958 | 4,270 | 4,144 | 3,287 |
Overige gereserveerde algehele resultaten
| 12 | -1,909 | -4,631 | -4,621 | -5,204 | -8,500 | -8,919 | -5,072 | -4,535 | -6,775 | -7,145 | -7,865 | -7,942 | -7,805 | -9,288 | -11,592 | -10,942 | -11,615 | -9,608 | -9,562 | -9,323 | -7,171 | -7,653 | -6,732 | -6,078 | -5,739 | -4,570 | -4,984 | -4,188 | -4,594 | -4,587 | -5,303 | -3,414 | -2,764 | -1,113 | -714 | 149 | 463 | 1,032 | -242 | -855 | -426 | 1,072 | 404 | 1,748 | 1,019 | 519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -9,317 | -9,317 | -9,317 | -9,317 | -19,725 | -25,119 | -25,956 | -16,070 | -14,995 | -19,474 | -20,214 | 4,302 | 4,303 | 4,332 | 4,331 | -7,594 | 5,636 | -5,978 | 5,636 | -3,925 | -3,686 | 5,636 | -9,670 | 5,636 | 5,636 | 5,636 | 5,637 | 5,636 | 5,636 | 5,636 | 5,620 | 5,613 | 5,615 | 5,614 | 5,614 | 5,613 | 5,863 | 6,501 | 6,103 | 6,103 | 6,103 | 6,103 | 7,176 | 6,103 | 7,852 | 7,217 | 6,718 | 4,277 | 4,592 | 5,101 | 4,364 | 4,468 | 5,182 | 5,780 | 8,238 | 8,366 | 8,396 | 9,246 | 8,894 | 8,895 | 8,807 | 8,557 |
Totaal eigen vermogen van aandeelhouders
| 81,611 | 77,365 | 71,872 | 69,155 | 66,243 | 61,704 | 59,632 | 65,550 | 64,086 | 55,830 | 52,540 | 59,414 | 59,542 | 56,980 | 54,582 | 57,937 | 58,871 | 57,006 | 59,059 | 58,050 | 56,656 | 56,131 | 54,283 | 53,829 | 53,033 | 51,547 | 51,890 | 50,732 | 50,275 | 48,683 | 48,034 | 45,833 | 46,012 | 45,555 | 46,377 | 45,682 | 44,672 | 43,663 | 43,086 | 40,039 | 37,070 | 36,053 | 36,756 | 35,375 | 34,997 | 32,889 | 30,494 | 26,601 | 25,677 | 26,183 | 25,123 | 24,728 | 25,324 | 25,130 | 24,102 | 24,440 | 24,647 | 25,761 | 25,075 | 25,388 | 25,174 | 24,067 |
Totaal eigen vermogen
| 82,287 | 77,925 | 72,416 | 69,708 | 66,753 | 62,168 | 81,412 | 96,193 | 88,275 | 79,794 | 74,427 | 77,639 | 76,505 | 75,896 | 71,344 | 74,539 | 80,318 | 77,120 | 80,615 | 78,801 | 76,583 | 76,000 | 72,565 | 72,852 | 71,303 | 68,960 | 69,545 | 67,364 | 66,997 | 64,176 | 62,178 | 58,617 | 59,975 | 59,257 | 61,876 | 60,362 | 58,878 | 56,428 | 55,467 | 50,798 | 46,202 | 44,733 | 45,721 | 42,978 | 42,979 | 39,882 | 36,470 | 32,444 | 31,381 | 31,883 | 29,884 | 29,688 | 30,124 | 29,707 | 28,033 | 28,223 | 28,113 | 29,291 | 27,915 | 28,131 | 27,848 | 26,810 |
Totaal passiva en aandeelhoudersvermogen
| 109,489 | 102,632 | 98,771 | 94,240 | 89,448 | 83,290 | 621,727 | 626,537 | 630,317 | 557,734 | 577,449 | 579,426 | 600,901 | 540,297 | 499,591 | 479,266 | 485,887 | 458,191 | 469,659 | 460,421 | 462,196 | 448,657 | 440,428 | 442,018 | 431,510 | 403,087 | 406,090 | 393,852 | 385,297 | 363,691 | 365,254 | 334,418 | 347,581 | 340,308 | 372,446 | 369,360 | 378,797 | 367,958 | 394,595 | 330,860 | 325,839 | 330,517 | 362,482 | 312,050 | 311,797 | 261,069 | 226,836 | 180,569 | 185,532 | 179,862 | 174,129 | 163,598 | 173,501 | 176,960 | 155,204 | 145,379 | 150,011 | 143,337 | 120,561 | 112,845 | 111,276 | 108,926 |