Maruzen Showa Unyu Co., Ltd.
TSE:9068.T
5990 (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
| 15,175 | 41,201 | 15,755 | 15,239 | 14,829 | 15,337 | 14,008 | 14,713 | 14,053 | 14,150 | 12,234 | 14,491 | 15,419 | 14,787 | 12,949 | 14,680 | 15,878 | 12,875 | 12,569 | 9,441 | 10,129 | 13,196 | 11,459 | 11,427 | 12,159 | 11,410 | 10,606 | 11,185 | 11,566 | 12,096 | 7,059 | 7,109 | 8,308 | 7,547 | 6,976 | 7,687 | 7,705 | 7,101 | 5,473 | 5,888 | 7,009 | 6,088 | 5,678 | 6,352 | 7,128 | 6,180 | 6,576 | 6,420 | 6,900 | 7,069 | 5,620 | 5,754 | 6,518 | 6,000 | 6,059 | 7,388 | 7,801 | 9,980 | 7,483 | 9,497 | 9,080 |
Kortetermijnbeleggingen
| 19,199 | 19,199 | 17,199 | 18,199 | 17,199 | 18,199 | 13,199 | 13,199 | 11,999 | 12,399 | 8,099 | 8,499 | 6,299 | 7,099 | 8,099 | 8,299 | 6,799 | 9,799 | 7,599 | 11,499 | 10,599 | 8,999 | 6,599 | 7,799 | 6,599 | 7,600 | 6,202 | 6,799 | 5,599 | 5,799 | 6,599 | 7,699 | 6,899 | 7,899 | 6,399 | 6,699 | 6,099 | 6,899 | 8,999 | 8,499 | 7,399 | 8,599 | 2,499 | 3,699 | 3,899 | 6,499 | 3,499 | 4,699 | 3,899 | 5,399 | 5,399 | 6,298 | 5,414 | 5,614 | 6,414 | 7,214 | 6,013 | 3,814 | 3,133 | 2,733 | 2,513 |
Liquide middelen en kortetermijnbeleggingen
| 34,374 | 41,201 | 32,954 | 33,438 | 32,028 | 33,536 | 27,207 | 27,912 | 26,052 | 26,549 | 20,333 | 22,990 | 21,718 | 21,886 | 21,048 | 22,979 | 22,677 | 22,674 | 20,168 | 20,940 | 20,728 | 22,195 | 18,058 | 19,226 | 18,758 | 19,010 | 16,808 | 17,984 | 17,165 | 17,895 | 13,658 | 14,808 | 15,207 | 15,446 | 13,375 | 14,386 | 13,804 | 14,000 | 14,472 | 14,387 | 14,408 | 14,687 | 8,177 | 10,051 | 11,027 | 12,679 | 10,075 | 11,119 | 10,799 | 12,468 | 11,019 | 12,052 | 11,932 | 11,614 | 12,473 | 14,602 | 13,814 | 13,794 | 10,616 | 12,230 | 11,593 |
Nettovorderingen
| 29,787 | 30,276 | 31,016 | 30,367 | 28,977 | 28,891 | 32,054 | 30,333 | 30,332 | 30,724 | 33,115 | 29,255 | 29,213 | 28,873 | 28,968 | 25,620 | 26,053 | 27,275 | 28,538 | 26,859 | 27,955 | 27,243 | 27,097 | 25,821 | 25,848 | 26,131 | 25,854 | 25,161 | 24,240 | 23,921 | 23,949 | 22,601 | 22,446 | 21,487 | 22,039 | 21,054 | 21,592 | 22,110 | 21,251 | 20,202 | 20,220 | 19,912 | 20,214 | 18,106 | 18,867 | 18,179 | 18,379 | 1,224 | 1,407 | 1,071 | 1,273 | 1,343 | 1,561 | 1,139 | 1,302 | 1,350 | 1,505 | 1,062 | 1,259 | 1,239 | 1,144 |
Voorraad
| 354 | 337 | 347 | 308 | 299 | 315 | 296 | 275 | 265 | 262 | 265 | 254 | 264 | 262 | 229 | 234 | 206 | 189 | 198 | 203 | 213 | 143 | 162 | 159 | 117 | 118 | 129 | 130 | 118 | 111 | 107 | 105 | 103 | 99 | 108 | 108 | 114 | 113 | 116 | 113 | 121 | 121 | 122 | 113 | 115 | 107 | 110 | 107 | 110 | 116 | 116 | 105 | 108 | 112 | 115 | 104 | 104 | 105 | 105 | 98 | 115 |
Overige vlottende activa
| 5,606 | 2,782 | 5,750 | 5,640 | 5,496 | 5,644 | 5,688 | 5,685 | 5,345 | 5,477 | 5,629 | 5,303 | 5,408 | 5,304 | 5,284 | 4,963 | 4,904 | 4,638 | 3,988 | 3,650 | 2,712 | 2,618 | 3,370 | 3,128 | 3,356 | 3,150 | 3,407 | 3,364 | 3,752 | 3,578 | 4,284 | 4,088 | 3,794 | 3,790 | 3,710 | 3,087 | 2,545 | 2,164 | 2,128 | 2,269 | 1,572 | 1,368 | 1,469 | 1,761 | 2,267 | 2,319 | 2,501 | 19,890 | 20,178 | 19,651 | 19,244 | 17,883 | 18,005 | 17,944 | 19,414 | 17,200 | 17,983 | 17,525 | 18,539 | 16,698 | 17,156 |
Totaal vlottende activa
| 71,490 | 74,596 | 70,067 | 69,753 | 66,800 | 68,386 | 65,245 | 64,205 | 61,994 | 63,012 | 59,342 | 57,802 | 56,603 | 56,325 | 55,529 | 53,796 | 53,840 | 54,776 | 52,892 | 51,652 | 51,608 | 52,199 | 48,687 | 48,334 | 48,079 | 48,409 | 46,198 | 46,639 | 45,275 | 45,505 | 41,998 | 41,602 | 41,550 | 40,822 | 39,232 | 38,635 | 38,055 | 38,387 | 37,967 | 36,971 | 36,321 | 36,088 | 29,982 | 30,031 | 32,276 | 33,284 | 31,065 | 32,340 | 32,494 | 33,306 | 31,652 | 31,383 | 31,606 | 30,809 | 33,304 | 33,256 | 33,406 | 32,486 | 30,519 | 30,265 | 30,008 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 78,687 | 78,439 | 79,155 | 79,155 | 79,255 | 78,973 | 78,572 | 78,450 | 78,169 | 77,197 | 73,917 | 73,050 | 71,232 | 71,168 | 67,717 | 66,625 | 65,229 | 63,802 | 61,969 | 61,673 | 61,305 | 48,406 | 48,718 | 49,229 | 48,953 | 48,227 | 48,524 | 48,767 | 48,371 | 48,150 | 47,831 | 47,359 | 47,801 | 47,867 | 47,902 | 48,317 | 48,621 | 48,635 | 47,813 | 48,296 | 48,592 | 49,075 | 48,363 | 48,400 | 46,071 | 44,811 | 44,856 | 42,565 | 42,650 | 41,924 | 42,263 | 42,528 | 42,956 | 43,386 | 42,280 | 42,527 | 42,683 | 42,164 | 42,659 | 43,219 | 43,941 |
Goodwill
| 105 | 157 | 301 | 445 | 590 | 734 | 878 | 1,022 | 1,167 | 1,313 | 1,458 | 1,603 | 1,748 | 1,894 | 2,039 | 2,184 | 2,330 | 2,475 | 2,620 | 2,766 | 2,911 | 1,224 | 1,278 | 1,331 | 1,385 | 1,439 | 1,493 | 1,523 | 1,576 | 1,629 | 1,681 | 1,734 | 1,786 | 1,839 | 1,891 | 1,944 | 1,996 | 2,049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 28 | 42 | 56 | 67 | 77 | 88 | 99 | 110 | 122 | 146 |
Immateriële activa
| 3,469 | 2,938 | 2,360 | 1,887 | 1,297 | 1,219 | 1,170 | 1,225 | 1,281 | 1,340 | 1,353 | 1,410 | 1,321 | 1,348 | 1,066 | 1,041 | 1,047 | 1,050 | 1,039 | 1,043 | 985 | 1,017 | 1,028 | 1,043 | 1,015 | 1,048 | 1,084 | 1,083 | 991 | 923 | 855 | 871 | 881 | 906 | 920 | 894 | 861 | 880 | 766 | 780 | 765 | 786 | 777 | 719 | 750 | 803 | 865 | 940 | 691 | 757 | 834 | 902 | 981 | 1,066 | 1,143 | 1,234 | 1,337 | 1,440 | 1,478 | 1,575 | 1,816 |
Goodwill en immateriële activa
| 3,574 | 3,095 | 2,661 | 2,332 | 1,887 | 1,953 | 2,048 | 2,247 | 2,448 | 2,653 | 2,811 | 3,013 | 3,069 | 3,242 | 3,105 | 3,225 | 3,377 | 3,525 | 3,659 | 3,809 | 3,896 | 2,241 | 2,306 | 2,374 | 2,400 | 2,487 | 2,577 | 2,606 | 2,567 | 2,552 | 2,536 | 2,605 | 2,667 | 2,745 | 2,811 | 2,838 | 2,857 | 2,929 | 766 | 780 | 765 | 786 | 777 | 719 | 750 | 803 | 865 | 940 | 691 | 757 | 848 | 930 | 1,023 | 1,122 | 1,210 | 1,311 | 1,425 | 1,539 | 1,588 | 1,697 | 1,962 |
Langetermijnbeleggingen
| 36,124 | 27,966 | 6,296 | 6,040 | 29,460 | 2,074 | 7,221 | 5,599 | 26,447 | 27,057 | 26,498 | 26,605 | 12,953 | 12,578 | 9,747 | 8,341 | 9,251 | 5,131 | 10,628 | 5,400 | 5,937 | 11,467 | 13,294 | 16,033 | 15,772 | 15,095 | 18,070 | 15,158 | 15,892 | 14,745 | 13,855 | 9,314 | 8,697 | 9,007 | 13,328 | 11,734 | 14,501 | 12,627 | 9,412 | 8,687 | 9,268 | 7,364 | 14,569 | 12,481 | 11,073 | 7,930 | 8,594 | 6,704 | 7,783 | 7,068 | 5,288 | 4,757 | 6,241 | 6,235 | 5,866 | 3,361 | 4,847 | 8,460 | 8,274 | 8,845 | 7,685 |
Belastingvorderingen
| 628 | 662 | 682 | 708 | 701 | 766 | 658 | 703 | 677 | 727 | 660 | 688 | 730 | 730 | 655 | 691 | 717 | 705 | 455 | 456 | 445 | 383 | 324 | 335 | 299 | 78 | 97 | 95 | 94 | 98 | 62 | 64 | 61 | 91 | 36 | 36 | 35 | 35 | 19 | 18 | 23 | 50 | 17 | 41 | 41 | 41 | 42 | 46 | 41 | 15 | 17 | 17 | 18 | 19 | 22 | 18 | 32 | 18 | 19 | 21 | 54 |
Overige niet-vlottende activa
| 143 | 6,599 | 24,438 | 25,349 | 140 | 25,288 | 20,691 | 20,626 | 269 | 269 | 272 | 271 | 13,121 | 13,875 | 14,465 | 14,691 | 13,237 | 16,234 | 14,296 | 18,032 | 17,116 | 15,468 | 13,007 | 14,047 | 12,806 | 13,747 | 12,185 | 12,598 | 11,434 | 11,594 | 12,661 | 13,841 | 12,885 | 13,847 | 12,768 | 12,954 | 12,739 | 13,421 | 15,026 | 14,436 | 13,158 | 14,750 | 8,922 | 10,077 | 9,976 | 12,314 | 9,040 | 10,150 | 9,756 | 11,095 | 11,079 | 11,961 | 11,078 | 11,090 | 11,796 | 12,719 | 11,563 | 9,369 | 8,895 | 8,338 | 7,903 |
Totaal niet-vlottende activa
| 119,156 | 116,761 | 113,232 | 113,584 | 111,443 | 109,054 | 109,190 | 107,625 | 108,010 | 107,903 | 104,158 | 103,627 | 101,105 | 101,593 | 95,689 | 93,573 | 91,811 | 89,397 | 91,007 | 89,370 | 88,699 | 77,965 | 77,649 | 82,018 | 80,230 | 79,634 | 81,453 | 79,224 | 78,358 | 77,139 | 76,945 | 73,183 | 72,111 | 73,557 | 76,845 | 75,879 | 78,753 | 77,647 | 73,036 | 72,217 | 71,806 | 72,025 | 72,648 | 71,718 | 67,911 | 65,899 | 63,397 | 60,405 | 60,921 | 60,859 | 59,495 | 60,193 | 61,316 | 61,852 | 61,174 | 59,936 | 60,550 | 61,550 | 61,435 | 62,120 | 61,545 |
Totaal activa
| 190,646 | 191,357 | 183,301 | 183,341 | 178,247 | 177,443 | 174,437 | 171,835 | 170,007 | 170,919 | 163,501 | 161,432 | 157,710 | 157,922 | 151,220 | 147,373 | 145,656 | 144,176 | 143,902 | 141,023 | 140,308 | 130,167 | 126,340 | 130,354 | 128,312 | 128,046 | 127,654 | 125,864 | 123,636 | 122,647 | 118,946 | 114,789 | 113,664 | 114,382 | 116,080 | 114,516 | 116,811 | 116,037 | 111,006 | 109,190 | 108,130 | 108,116 | 102,632 | 101,752 | 100,189 | 99,185 | 94,465 | 92,745 | 93,415 | 94,165 | 91,147 | 91,576 | 92,922 | 92,661 | 94,478 | 93,192 | 93,956 | 94,036 | 91,954 | 92,385 | 91,553 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,341 | 13,954 | 12,898 | 13,154 | 12,354 | 12,835 | 12,975 | 12,449 | 12,080 | 13,318 | 13,087 | 12,003 | 12,078 | 12,733 | 11,725 | 10,523 | 10,411 | 11,737 | 11,823 | 11,041 | 11,832 | 12,314 | 11,639 | 11,394 | 11,453 | 11,758 | 10,953 | 10,825 | 10,435 | 10,878 | 10,334 | 9,825 | 9,732 | 9,694 | 9,494 | 9,145 | 9,427 | 10,108 | 8,503 | 8,326 | 8,297 | 8,775 | 8,480 | 7,904 | 8,329 | 8,604 | 7,718 | 8,959 | 9,280 | 9,530 | 8,411 | 8,121 | 8,342 | 8,657 | 8,705 | 8,192 | 8,478 | 8,505 | 8,047 | 7,938 | 8,175 |
Kortlopende schulden
| 10,595 | 16,096 | 15,686 | 15,545 | 15,364 | 15,260 | 15,303 | 15,184 | 15,222 | 10,507 | 10,592 | 11,314 | 10,964 | 10,254 | 12,743 | 12,953 | 13,463 | 13,351 | 10,094 | 9,662 | 9,462 | 9,207 | 9,298 | 9,870 | 11,458 | 17,098 | 15,406 | 15,354 | 15,200 | 10,140 | 8,950 | 9,018 | 9,284 | 9,399 | 12,441 | 12,353 | 12,797 | 12,823 | 9,951 | 10,073 | 9,668 | 9,675 | 9,767 | 9,681 | 9,813 | 15,598 | 14,517 | 14,497 | 14,782 | 9,817 | 10,055 | 9,998 | 10,222 | 9,863 | 14,752 | 14,810 | 14,683 | 14,708 | 9,791 | 9,740 | 10,256 |
Belastingschulden
| 1,173 | 2,772 | 2,393 | 2,971 | 1,694 | 3,176 | 1,901 | 2,768 | 1,645 | 2,949 | 1,883 | 2,283 | 1,472 | 2,953 | 1,834 | 2,075 | 1,456 | 2,533 | 1,453 | 1,902 | 1,219 | 2,226 | 1,323 | 1,737 | 1,160 | 1,751 | 1,009 | 1,617 | 1,023 | 1,778 | 1,089 | 1,414 | 1,063 | 1,514 | 1,044 | 1,275 | 963 | 2,325 | 1,423 | 1,476 | 857 | 1,189 | 720 | 1,015 | 716 | 852 | 609 | 910 | 783 | 1,466 | 992 | 1,109 | 825 | 1,138 | 1,139 | 985 | 732 | 617 | 365 | 531 | 582 |
Uitgestelde opbrengsten
| 48 | 42 | 6,495 | 7,693 | 7,742 | 8,122 | 6,123 | 7,416 | 7,612 | 8,084 | 6,431 | 7,273 | 7,348 | 8,446 | 6,353 | 6,788 | 7,152 | 7,632 | 5,986 | 6,656 | 6,749 | 6,757 | 5,261 | 6,498 | 6,873 | 6,328 | 4,913 | 6,224 | 6,155 | 6,017 | 4,777 | 5,231 | 5,816 | 5,471 | 4,590 | 5,193 | 5,643 | 6,056 | 4,476 | 4,732 | 4,866 | 5,068 | 3,914 | 5,056 | 4,735 | 4,379 | 3,651 | 3,774 | 4,408 | 4,335 | 3,334 | 3,842 | 4,361 | 3,929 | 3,472 | 3,702 | 4,070 | 3,190 | 2,577 | 3,122 | 3,298 |
Overige kortlopende verplichtingen
| 8,805 | 9,275 | 1,208 | 844 | 867 | 686 | 1,205 | 713 | 862 | 606 | 1,149 | 615 | 781 | 580 | 1,087 | 606 | 695 | 573 | 1,038 | 630 | 1,136 | 738 | 1,017 | 734 | 827 | 752 | 1,028 | 722 | 635 | 581 | 960 | 565 | 661 | 556 | 1,039 | 623 | 746 | 601 | 882 | 557 | 574 | 593 | 873 | 580 | 772 | 714 | 949 | 727 | 785 | 797 | 1,037 | 742 | 856 | 999 | 882 | 587 | 637 | 562 | 821 | 594 | 494 |
Totaal kortlopende verplichtingen
| 32,789 | 39,367 | 36,287 | 37,236 | 36,327 | 36,903 | 35,606 | 35,762 | 35,776 | 32,515 | 31,259 | 31,205 | 31,171 | 32,013 | 31,908 | 30,870 | 31,721 | 33,293 | 28,941 | 27,989 | 29,179 | 29,016 | 27,215 | 28,496 | 30,611 | 35,936 | 32,300 | 33,125 | 32,425 | 27,616 | 25,021 | 24,639 | 25,493 | 25,120 | 27,564 | 27,314 | 28,613 | 29,588 | 23,812 | 23,688 | 23,405 | 24,111 | 23,034 | 23,221 | 23,649 | 29,295 | 26,835 | 27,957 | 29,255 | 24,479 | 22,837 | 22,703 | 23,781 | 23,448 | 27,811 | 27,291 | 27,868 | 26,965 | 21,236 | 21,394 | 22,223 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 15,725 | 12,982 | 13,067 | 13,559 | 13,816 | 16,269 | 16,698 | 16,959 | 17,191 | 22,451 | 19,439 | 18,360 | 17,762 | 17,987 | 15,879 | 14,842 | 14,290 | 13,155 | 15,530 | 15,804 | 15,658 | 10,832 | 10,729 | 10,770 | 10,471 | 5,550 | 9,544 | 10,443 | 10,898 | 16,187 | 16,194 | 16,330 | 16,550 | 16,678 | 13,651 | 13,935 | 13,509 | 13,723 | 16,696 | 16,817 | 17,338 | 17,578 | 12,515 | 12,856 | 12,730 | 7,135 | 7,170 | 5,836 | 5,540 | 10,718 | 10,454 | 10,743 | 10,842 | 11,094 | 8,335 | 8,562 | 8,860 | 9,098 | 14,180 | 14,466 | 14,111 |
Uitgestelde opbrengsten niet-vlottend
| -7,437 | 2,030 | 1,378 | 1,358 | 1,338 | 1,347 | 1,367 | 1,356 | 1,338 | 1,334 | 1,346 | 1,348 | 1,334 | 1,338 | 1,280 | 1,297 | 1,300 | 1,346 | 1,308 | 1,296 | 1,277 | 908 | 904 | 892 | 885 | 888 | 881 | 873 | 865 | 866 | 896 | 898 | 908 | 910 | 807 | 802 | 793 | 790 | 717 | 710 | 711 | 721 | 711 | 712 | 713 | 716 | 723 | 816 | 962 | 1,114 | 1,228 | 1,346 | 1,446 | 1,580 | 1,712 | 1,803 | 1,942 | 1,538 | 1,668 | 1,798 | 2,067 |
Uitgestelde belastingverplichtingen niet-vlottend
| 7,437 | 6,914 | 5,723 | 5,997 | 5,522 | 4,681 | 4,708 | 4,197 | 4,353 | 4,525 | 4,416 | 4,588 | 4,305 | 4,413 | 3,809 | 3,594 | 3,401 | 3,047 | 4,029 | 3,619 | 3,531 | 2,279 | 2,188 | 3,417 | 2,937 | 3,674 | 4,258 | 3,555 | 3,403 | 3,146 | 3,249 | 2,274 | 1,888 | 2,302 | 3,478 | 3,150 | 3,858 | 3,535 | 3,498 | 3,129 | 2,974 | 2,854 | 3,338 | 3,005 | 2,615 | 2,416 | 1,711 | 1,323 | 1,226 | 1,470 | 966 | 1,256 | 1,512 | 1,551 | 1,499 | 1,211 | 1,337 | 1,897 | 1,561 | 1,471 | 996 |
Overige niet-vlottende verplichtingen
| 11,636 | 2,119 | 2,281 | 2,253 | 2,153 | 2,161 | 1,480 | 1,556 | 1,525 | 1,581 | 1,590 | 1,590 | 1,491 | 1,314 | 1,116 | 1,062 | 952 | 840 | 770 | 796 | 724 | 745 | 767 | 860 | 953 | 902 | 1,003 | 983 | 1,033 | 1,128 | 1,024 | 1,071 | 1,047 | 1,152 | 1,191 | 1,248 | 1,276 | 1,023 | 875 | 932 | 861 | 869 | 841 | 812 | 833 | 784 | 797 | 767 | 867 | 815 | 1,002 | 994 | 991 | 1,009 | 1,028 | 1,049 | 1,003 | 956 | 904 | 862 | 789 |
Totaal niet-vlottende verplichtingen
| 27,361 | 24,045 | 22,449 | 23,167 | 22,829 | 24,458 | 24,253 | 24,068 | 24,407 | 29,891 | 26,791 | 25,886 | 24,892 | 25,052 | 22,084 | 20,795 | 19,943 | 18,388 | 21,637 | 21,515 | 21,190 | 14,764 | 14,588 | 15,939 | 15,246 | 11,014 | 15,686 | 15,854 | 16,199 | 21,327 | 21,363 | 20,573 | 20,393 | 21,042 | 19,127 | 19,135 | 19,436 | 19,071 | 21,786 | 21,588 | 21,884 | 22,022 | 17,405 | 17,385 | 16,891 | 11,051 | 10,401 | 8,742 | 8,595 | 14,117 | 13,650 | 14,339 | 14,791 | 15,234 | 12,574 | 12,625 | 13,142 | 13,489 | 18,313 | 18,597 | 17,963 |
Totaal passiva
| 60,150 | 63,412 | 58,736 | 60,403 | 59,156 | 61,361 | 59,859 | 59,830 | 60,183 | 62,406 | 58,050 | 57,091 | 56,063 | 57,065 | 53,992 | 51,665 | 51,664 | 51,681 | 50,578 | 49,504 | 50,369 | 43,780 | 41,803 | 44,435 | 45,857 | 46,950 | 47,986 | 48,979 | 48,624 | 48,943 | 46,384 | 45,212 | 45,886 | 46,162 | 46,691 | 46,449 | 48,049 | 48,659 | 45,598 | 45,276 | 45,289 | 46,133 | 40,439 | 40,606 | 40,540 | 40,346 | 37,236 | 36,699 | 37,850 | 38,596 | 36,487 | 37,042 | 38,572 | 38,682 | 40,385 | 39,916 | 41,010 | 40,454 | 39,549 | 39,991 | 40,186 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 108,176 | 0 | 0 | 0 | 101,316 | 99,836 | 97,406 | 95,852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,127 | 10,127 | 10,127 | 10,127 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,117 | 10,101 | 9,891 | 9,254 | 9,154 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 | 9,117 |
Ingehouden winsten
| 96,029 | 94,880 | 93,327 | 91,243 | 88,710 | 87,457 | 85,441 | 84,083 | 81,861 | 80,380 | 77,949 | 76,395 | 74,419 | 73,509 | 71,488 | 70,492 | 69,172 | 68,255 | 66,728 | 65,794 | 64,419 | 61,616 | 60,110 | 59,085 | 57,949 | 56,923 | 55,818 | 55,144 | 53,981 | 53,258 | 51,999 | 51,300 | 50,315 | 49,795 | 48,812 | 48,160 | 47,341 | 46,683 | 45,871 | 45,161 | 44,371 | 43,932 | 43,324 | 42,750 | 42,028 | 41,538 | 41,291 | 40,744 | 40,320 | 39,792 | 39,320 | 38,976 | 38,362 | 37,884 | 37,988 | 37,525 | 36,932 | 36,788 | 36,077 | 36,011 | 35,583 |
Overige gereserveerde algehele resultaten
| 14,014 | 12,566 | 9,792 | 10,313 | 9,036 | 7,239 | 7,776 | 6,592 | 6,680 | 6,824 | 6,231 | 6,712 | 6,037 | 19,459 | 4,546 | 4,025 | 3,641 | 3,046 | 5,424 | 4,626 | 4,433 | 5,265 | 4,954 | 7,778 | 6,827 | 7,044 | 8,358 | 6,836 | 6,457 | 5,872 | 5,994 | 3,706 | 2,894 | 3,856 | 6,006 | 5,333 | 6,845 | 6,117 | 4,961 | 4,176 | 3,892 | 3,474 | 4,288 | 3,813 | 3,038 | 2,717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8,351 | 8,355 | 9,355 | 9,359 | -98,827 | 9,349 | 9,351 | 9,352 | -91,978 | -90,497 | -88,066 | -86,512 | 9,341 | -4,032 | 9,342 | 9,343 | 9,346 | 9,346 | 9,345 | 9,252 | 9,254 | 9,273 | 9,260 | 9,054 | 8,319 | 7,869 | 6,273 | 5,688 | 5,360 | 5,361 | 5,359 | 5,362 | 5,362 | 5,362 | 5,365 | 5,368 | 5,370 | 5,372 | 5,371 | 5,372 | 5,374 | 5,373 | 5,376 | 5,378 | 5,380 | 5,381 | 6,733 | 6,091 | 6,038 | 6,579 | 6,092 | 6,317 | 6,755 | 6,877 | 6,885 | 6,538 | 6,803 | 7,590 | 7,133 | 7,190 | 6,601 |
Totaal eigen vermogen van aandeelhouders
| 128,521 | 125,928 | 122,601 | 121,042 | 117,212 | 114,162 | 112,685 | 110,144 | 107,996 | 106,660 | 103,637 | 102,564 | 99,914 | 99,053 | 95,493 | 93,977 | 92,276 | 90,764 | 91,614 | 89,789 | 88,223 | 86,271 | 84,425 | 85,808 | 82,349 | 80,990 | 79,566 | 76,785 | 74,915 | 73,608 | 72,469 | 69,485 | 67,688 | 68,130 | 69,300 | 67,978 | 68,673 | 67,289 | 65,320 | 63,826 | 62,754 | 61,896 | 62,105 | 61,058 | 59,563 | 58,753 | 57,141 | 55,952 | 55,475 | 55,488 | 54,529 | 54,410 | 54,234 | 53,878 | 53,990 | 53,180 | 52,852 | 53,495 | 52,327 | 52,318 | 51,301 |
Totaal eigen vermogen
| 130,496 | 127,941 | 124,565 | 122,938 | 119,091 | 116,082 | 114,578 | 112,005 | 109,824 | 108,513 | 105,451 | 104,341 | 101,647 | 100,857 | 97,228 | 95,708 | 93,992 | 92,495 | 93,324 | 91,519 | 89,939 | 86,387 | 84,537 | 85,919 | 82,455 | 81,096 | 79,668 | 76,885 | 75,012 | 73,704 | 72,562 | 69,577 | 67,778 | 68,220 | 69,389 | 68,067 | 68,762 | 67,378 | 65,408 | 63,914 | 62,841 | 61,983 | 62,193 | 61,146 | 59,649 | 58,839 | 57,229 | 56,046 | 55,565 | 55,569 | 54,660 | 54,534 | 54,350 | 53,979 | 54,093 | 53,276 | 52,946 | 53,582 | 52,405 | 52,394 | 51,367 |
Totaal passiva en aandeelhoudersvermogen
| 190,646 | 191,353 | 183,301 | 183,341 | 178,247 | 177,443 | 174,437 | 171,835 | 170,007 | 170,919 | 163,501 | 161,432 | 157,710 | 157,922 | 151,220 | 147,373 | 145,656 | 144,176 | 143,902 | 141,023 | 140,308 | 130,167 | 126,340 | 130,354 | 128,312 | 128,046 | 127,654 | 125,864 | 123,636 | 122,647 | 118,946 | 114,789 | 113,664 | 114,382 | 116,080 | 114,516 | 116,811 | 116,037 | 111,006 | 109,190 | 108,130 | 108,116 | 102,632 | 101,752 | 100,189 | 99,185 | 94,465 | 92,745 | 93,415 | 94,165 | 91,147 | 91,576 | 92,922 | 92,661 | 94,478 | 93,192 | 93,956 | 94,036 | 91,954 | 92,385 | 91,553 |