Tonami Holdings Co., Ltd.
TSE:9070.T
6010 (JPY) • At close December 27, 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
| 32,430 | 34,090 | 32,524 | 35,079 | 35,234 | 34,775 | 32,462 | 32,328 | 31,220 | 30,395 | 27,840 | 28,057 | 28,552 | 27,785 | 31,660 | 32,092 | 32,670 | 32,655 | 29,999 | 20,234 | 20,094 | 19,407 | 17,758 | 18,011 | 17,272 | 17,283 | 15,159 | 14,930 | 16,230 | 15,592 | 13,370 | 15,366 | 14,286 | 13,380 | 11,376 | 11,641 | 11,607 | 12,252 | 9,726 | 10,006 | 9,801 | 9,297 | 9,516 | 9,554 | 8,430 | 9,701 | 5,627 | 8,429 | 9,276 | 8,635 | 8,411 | 9,027 | 10,305 | 11,282 | 10,815 | 8,959 | 9,750 | 10,511 | 10,479 | 10,608 | 11,497 | 11,534 |
Kortetermijnbeleggingen
| 0 | 448 | -168 | -115 | -4,942 | 5 | -76 | -86 | -96 | 24 | -109 | -115 | -61 | 20 | -60 | -62 | 0 | 20 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 43 | -4,264 | -4,252 | -4,206 | 55 | -4,334 | -4,401 | -4,339 | 38 | -4,248 | -4,282 | -4,397 | 55 | -4,443 | -4,470 | -4,468 | 117 | -4,302 | -4,407 | -4,496 | 241 | 0 | 0 | 0 | 376 | 0 | 0 | 0 | 531 | 0 | 0 | 0 | 325 | 0 | 0 | 227 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 32,430 | 34,538 | 32,524 | 35,079 | 35,234 | 34,780 | 32,462 | 32,328 | 31,220 | 30,419 | 27,840 | 28,057 | 28,552 | 27,805 | 31,660 | 32,092 | 32,670 | 32,675 | 29,999 | 20,234 | 20,094 | 19,434 | 17,758 | 18,011 | 17,272 | 17,326 | 15,159 | 14,930 | 16,230 | 15,647 | 13,370 | 15,366 | 14,286 | 13,418 | 11,376 | 11,641 | 11,607 | 12,307 | 9,726 | 10,006 | 9,801 | 9,414 | 9,516 | 9,554 | 8,430 | 9,942 | 5,627 | 8,429 | 9,276 | 9,011 | 8,411 | 9,027 | 10,305 | 11,813 | 10,815 | 8,959 | 9,750 | 10,836 | 10,479 | 10,608 | 11,724 | 11,534 |
Nettovorderingen
| 23,297 | 23,455 | 24,907 | 23,046 | 23,253 | 23,749 | 25,244 | 22,415 | 23,438 | 23,993 | 24,795 | 21,249 | 22,381 | 23,240 | 23,487 | 21,170 | 21,166 | 22,685 | 23,900 | 21,771 | 22,247 | 23,244 | 23,602 | 22,069 | 22,664 | 22,613 | 22,993 | 21,391 | 20,687 | 21,148 | 21,534 | 19,348 | 19,364 | 20,593 | 21,081 | 19,387 | 19,521 | 20,526 | 21,541 | 19,863 | 19,608 | 21,354 | 21,222 | 18,871 | 19,484 | 20,367 | 20,514 | 18,929 | 19,506 | 20,528 | 20,841 | 19,631 | 19,521 | 21,033 | 22,569 | 20,360 | 19,712 | 20,383 | 21,108 | 18,620 | 20,297 | 23,465 |
Voorraad
| 942 | 813 | 790 | 954 | 794 | 804 | 713 | 979 | 674 | 761 | 589 | 805 | 519 | 699 | 755 | 926 | 607 | 788 | 812 | 913 | 692 | 689 | 658 | 842 | 657 | 552 | 574 | 676 | 583 | 571 | 643 | 737 | 471 | 528 | 687 | 872 | 532 | 574 | 635 | 873 | 610 | 613 | 808 | 904 | 595 | 546 | 692 | 964 | 587 | 605 | 705 | 963 | 608 | 674 | 788 | 937 | 620 | 609 | 738 | 908 | 673 | 805 |
Overige vlottende activa
| 4,253 | 2,926 | 3,474 | 3,579 | 3,554 | 2,816 | 2,938 | 3,344 | 3,340 | 2,669 | 2,665 | 2,879 | 2,852 | 2,450 | 2,522 | 2,821 | 3,010 | 2,352 | 2,805 | 2,839 | 2,816 | 2,531 | 2,765 | 2,677 | 2,659 | 3,025 | 2,690 | 3,272 | 2,999 | 2,986 | 2,949 | 3,056 | 2,991 | 2,917 | 2,665 | 3,040 | 2,846 | 2,724 | 2,753 | 3,052 | 3,049 | 2,940 | 2,660 | 3,148 | 3,203 | 2,924 | 2,555 | 3,217 | 2,674 | 2,900 | 2,934 | 3,200 | 2,745 | 2,203 | 2,430 | 2,405 | 2,483 | 2,032 | 2,255 | 2,365 | 2,007 | 2,279 |
Totaal vlottende activa
| 60,922 | 61,732 | 61,695 | 62,658 | 62,835 | 62,144 | 61,357 | 59,066 | 58,672 | 57,818 | 55,889 | 52,990 | 54,304 | 54,174 | 58,424 | 57,009 | 57,453 | 58,480 | 57,516 | 45,757 | 45,849 | 45,871 | 44,783 | 43,599 | 43,252 | 43,473 | 41,416 | 40,269 | 40,499 | 40,352 | 38,496 | 38,507 | 37,112 | 37,418 | 35,809 | 34,940 | 34,506 | 36,076 | 34,655 | 33,794 | 33,068 | 34,204 | 34,206 | 32,477 | 31,712 | 33,538 | 29,388 | 31,539 | 32,043 | 33,044 | 32,891 | 32,821 | 33,179 | 35,723 | 36,602 | 32,661 | 32,565 | 33,860 | 34,580 | 32,501 | 34,701 | 38,083 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 83,547 | 78,595 | 79,356 | 76,735 | 76,135 | 76,180 | 76,064 | 76,527 | 76,952 | 76,730 | 77,088 | 77,083 | 76,659 | 76,075 | 74,242 | 73,950 | 70,128 | 69,781 | 71,217 | 71,362 | 71,532 | 71,421 | 71,155 | 71,298 | 71,497 | 70,669 | 70,897 | 71,172 | 71,129 | 71,465 | 71,670 | 71,340 | 70,949 | 70,857 | 71,105 | 71,268 | 71,123 | 71,168 | 72,473 | 72,050 | 71,630 | 70,837 | 71,198 | 71,912 | 71,747 | 71,856 | 72,236 | 71,994 | 71,718 | 71,597 | 71,642 | 71,108 | 70,711 | 70,037 | 70,352 | 70,347 | 69,894 | 69,446 | 65,841 | 65,576 | 66,633 | 65,088 |
Goodwill
| 4,177 | 2,057 | 2,119 | 349 | 111 | 116 | 121 | 129 | 139 | 151 | 240 | 260 | 280 | 303 | 293 | 311 | 330 | 349 | 367 | 362 | 379 | 397 | 414 | 431 | 428 | 67 | 758 | 809 | 826 | 875 | 925 | 60 | 6 | 7 | 8 | 9 | 10 | 10 | 11 | 12 | 13 | 14 | 19 | 23 | 26 | 19 | 17 | 43 | 69 | 95 | 120 | 146 | 172 | 197 | 223 | 248 | 274 | 300 | 325 | 357 | 361 | 389 |
Immateriële activa
| 1,080 | 1,022 | 992 | 1,002 | 891 | 763 | 717 | 700 | 675 | 668 | 680 | 694 | 703 | 722 | 716 | 724 | 736 | 841 | 884 | 897 | 905 | 908 | 925 | 912 | 924 | 937 | 924 | 941 | 924 | 940 | 772 | 773 | 780 | 788 | 759 | 768 | 777 | 787 | 740 | 749 | 758 | 766 | 747 | 748 | 750 | 749 | 760 | 769 | 768 | 780 | 782 | 770 | 783 | 796 | 769 | 779 | 788 | 799 | 733 | 736 | 748 | 728 |
Goodwill en immateriële activa
| 5,257 | 3,079 | 3,111 | 1,351 | 1,002 | 879 | 838 | 829 | 814 | 819 | 920 | 954 | 983 | 1,025 | 1,009 | 1,035 | 1,066 | 1,190 | 1,251 | 1,259 | 1,284 | 1,305 | 1,339 | 1,343 | 1,352 | 1,004 | 1,682 | 1,750 | 1,750 | 1,815 | 1,697 | 833 | 786 | 795 | 767 | 777 | 787 | 797 | 751 | 761 | 771 | 780 | 766 | 771 | 776 | 768 | 777 | 812 | 837 | 875 | 902 | 916 | 955 | 993 | 992 | 1,027 | 1,062 | 1,099 | 1,058 | 1,093 | 1,109 | 1,117 |
Langetermijnbeleggingen
| 25,113 | 20,318 | 18,626 | 18,171 | 23,366 | 17,587 | 15,748 | 14,402 | 14,301 | 13,315 | 13,737 | 14,016 | 13,573 | 13,968 | 12,989 | 14,851 | 12,101 | 10,861 | 13,076 | 13,352 | 11,968 | 12,934 | 11,460 | 10,979 | 11,306 | 9,611 | 14,604 | 14,159 | 13,464 | 8,824 | 13,306 | 12,558 | 11,877 | 7,828 | 13,383 | 13,122 | 13,330 | 8,398 | 12,399 | 11,852 | 11,798 | 6,794 | 11,317 | 11,251 | 11,169 | 6,310 | 5,818 | 5,301 | 5,408 | 5,254 | 5,167 | 5,219 | 5,281 | 4,809 | 5,211 | 5,032 | 5,217 | 5,393 | 5,438 | 5,462 | 4,737 | 5,848 |
Belastingvorderingen
| 0 | 742 | 844 | 774 | 787 | 801 | 858 | 868 | 860 | 812 | 805 | 836 | 785 | 776 | 734 | 743 | 721 | 765 | 690 | 730 | 709 | 758 | 697 | 719 | 682 | 539 | -14,604 | -14,159 | -13,464 | 55 | -13,306 | -12,558 | -11,877 | 38 | -13,383 | -13,122 | -13,330 | 55 | -12,399 | -11,852 | -11,798 | 117 | -11,317 | -11,251 | -11,169 | 241 | 30 | 205 | 436 | 298 | 961 | 886 | 879 | 861 | 847 | 908 | 928 | 749 | 1,096 | 1,084 | 1,301 | 1,182 |
Overige niet-vlottende activa
| 724 | 4,778 | 4,807 | 4,794 | -3 | 4,917 | 4,672 | 4,681 | 4,621 | 4,768 | 4,652 | 4,674 | 4,639 | 4,758 | 4,545 | 4,548 | 4,493 | 4,453 | 4,485 | 4,457 | 4,389 | 4,468 | 4,131 | 4,239 | 4,242 | 4,279 | 14,603 | 14,159 | 13,464 | 4,256 | 13,305 | 12,558 | 11,877 | 4,275 | 13,382 | 13,122 | 13,329 | 4,391 | 12,398 | 11,851 | 11,798 | 4,415 | 11,316 | 11,251 | 11,169 | 4,476 | 4,493 | 4,506 | 4,554 | 5,017 | 4,518 | 4,568 | 4,569 | 4,988 | 4,512 | 4,508 | 4,624 | 4,954 | 4,420 | 4,443 | 4,660 | 4,519 |
Totaal niet-vlottende activa
| 114,641 | 107,512 | 106,744 | 101,825 | 101,287 | 100,364 | 98,180 | 97,307 | 97,548 | 96,444 | 97,202 | 97,563 | 96,639 | 96,602 | 93,519 | 95,127 | 88,509 | 87,050 | 90,719 | 91,160 | 89,882 | 90,886 | 88,782 | 88,578 | 89,079 | 86,102 | 87,182 | 87,081 | 86,343 | 86,415 | 86,672 | 84,731 | 83,612 | 83,793 | 85,254 | 85,167 | 85,239 | 84,809 | 85,622 | 84,662 | 84,199 | 82,943 | 83,280 | 83,934 | 83,692 | 83,651 | 83,354 | 82,818 | 82,953 | 83,041 | 83,190 | 82,697 | 82,395 | 81,688 | 81,914 | 81,822 | 81,725 | 81,641 | 77,853 | 77,658 | 78,440 | 77,754 |
Totaal activa
| 175,563 | 169,244 | 168,442 | 164,486 | 164,125 | 162,511 | 159,538 | 156,377 | 156,222 | 154,263 | 153,094 | 150,556 | 150,946 | 150,777 | 151,946 | 152,138 | 145,964 | 145,531 | 148,237 | 136,920 | 135,732 | 136,759 | 133,566 | 132,178 | 132,333 | 129,578 | 128,601 | 127,352 | 126,843 | 126,769 | 125,171 | 123,240 | 120,726 | 121,212 | 121,065 | 120,108 | 119,747 | 120,887 | 120,280 | 118,459 | 117,269 | 117,149 | 117,489 | 116,413 | 115,405 | 117,189 | 112,745 | 114,357 | 114,996 | 116,085 | 116,081 | 115,518 | 115,574 | 117,411 | 118,516 | 114,483 | 114,290 | 115,501 | 112,433 | 110,159 | 113,141 | 115,837 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,145 | 13,448 | 14,685 | 13,383 | 14,003 | 14,069 | 14,070 | 12,962 | 12,712 | 13,332 | 13,574 | 11,691 | 11,996 | 13,156 | 12,931 | 12,487 | 12,067 | 13,074 | 13,497 | 12,799 | 12,251 | 13,044 | 13,030 | 12,303 | 12,443 | 12,484 | 12,284 | 11,448 | 11,801 | 12,531 | 12,327 | 11,105 | 10,598 | 11,253 | 11,285 | 10,703 | 10,509 | 11,366 | 11,363 | 11,059 | 10,832 | 11,773 | 11,632 | 10,104 | 10,051 | 11,341 | 11,180 | 9,008 | 9,282 | 10,927 | 10,067 | 9,398 | 9,080 | 10,022 | 9,980 | 9,360 | 8,722 | 8,917 | 9,333 | 8,248 | 9,077 | 11,007 |
Kortlopende schulden
| 13,047 | 14,044 | 9,120 | 6,048 | 6,273 | 11,633 | 6,162 | 3,783 | 6,453 | 11,757 | 6,564 | 4,123 | 8,721 | 13,651 | 14,033 | 11,604 | 11,166 | 15,992 | 6,220 | 3,439 | 11,337 | 16,049 | 10,796 | 8,753 | 8,323 | 12,922 | 7,612 | 5,824 | 8,247 | 12,984 | 8,619 | 6,932 | 11,959 | 15,746 | 16,812 | 15,568 | 15,176 | 18,965 | 10,004 | 10,624 | 15,244 | 18,427 | 16,795 | 16,049 | 16,441 | 18,631 | 17,570 | 19,324 | 19,168 | 16,627 | 15,700 | 15,615 | 15,663 | 17,387 | 16,368 | 15,853 | 15,966 | 17,140 | 15,526 | 15,064 | 19,011 | 20,469 |
Belastingschulden
| 599 | 1,331 | 1,217 | 2,088 | 1,782 | 2,921 | 1,765 | 2,394 | 1,791 | 2,516 | 1,533 | 2,179 | 1,768 | 2,630 | 1,458 | 2,001 | 1,588 | 2,674 | 1,550 | 2,215 | 1,457 | 2,660 | 1,727 | 2,193 | 1,364 | 2,349 | 1,590 | 2,016 | 1,398 | 2,089 | 1,092 | 1,585 | 961 | 2,016 | 1,095 | 1,605 | 1,105 | 3,021 | 1,751 | 1,652 | 898 | 1,366 | 715 | 911 | 649 | 1,098 | 818 | 849 | 551 | 620 | 571 | 649 | 506 | 952 | 504 | 589 | 506 | 884 | 908 | 835 | 469 | 592 |
Uitgestelde opbrengsten
| 0 | 415 | 1,638 | 3,520 | 2,185 | 4,396 | 2,178 | 3,818 | 2,192 | 3,996 | 1,949 | 3,615 | 2,158 | 4,084 | 1,837 | 3,356 | 1,976 | 4,099 | 1,954 | 3,685 | 1,898 | 4,135 | 2,128 | 3,605 | 1,744 | 3,644 | 1,961 | 3,266 | 1,743 | 3,314 | 1,442 | 2,760 | 1,276 | 3,146 | 1,429 | 2,798 | 1,426 | 4,134 | 2,074 | 2,662 | 1,152 | 2,284 | 969 | 1,747 | 886 | 1,907 | 1,059 | 1,699 | 777 | 1,438 | 810 | 1,491 | 742 | 1,770 | 768 | 1,458 | 761 | 1,766 | 1,173 | 1,651 | 1,329 | 923 |
Overige kortlopende verplichtingen
| 14,020 | 7,990 | 8,819 | 6,821 | 8,536 | 6,372 | 7,209 | 5,135 | 8,328 | 6,335 | 7,261 | 5,306 | 8,321 | 2,871 | 7,297 | 5,795 | 7,905 | 2,354 | 7,245 | 5,199 | 9,427 | 3,744 | 7,213 | 6,077 | 9,019 | 3,213 | 6,911 | 5,732 | 8,345 | 3,291 | 7,035 | 5,838 | 8,254 | 2,600 | 6,380 | 5,246 | 7,263 | 1,847 | 7,015 | 5,143 | 7,637 | 3,630 | 5,845 | 5,276 | 7,591 | 5,209 | 7,216 | 7,481 | 8,001 | 6,048 | 7,181 | 7,394 | 7,700 | 5,627 | 7,323 | 6,822 | 7,322 | 5,676 | 6,565 | 6,352 | 5,690 | 6,292 |
Totaal kortlopende verplichtingen
| 40,811 | 37,228 | 37,547 | 36,687 | 35,463 | 35,347 | 34,313 | 33,425 | 34,171 | 34,252 | 33,535 | 32,022 | 35,566 | 36,392 | 39,875 | 39,785 | 37,106 | 38,193 | 32,970 | 32,553 | 38,734 | 39,632 | 37,969 | 38,063 | 35,028 | 34,612 | 33,112 | 32,856 | 33,684 | 34,209 | 32,356 | 31,939 | 34,324 | 34,761 | 38,430 | 38,718 | 36,905 | 39,333 | 34,281 | 33,802 | 36,915 | 37,480 | 36,925 | 35,834 | 34,732 | 36,279 | 36,784 | 36,662 | 37,002 | 34,222 | 33,519 | 33,056 | 32,949 | 33,988 | 34,175 | 32,624 | 32,516 | 32,617 | 32,332 | 30,499 | 34,247 | 38,360 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 17,763 | 22,132 | 16,734 | 15,654 | 17,350 | 22,741 | 17,586 | 17,821 | 17,889 | 23,633 | 18,095 | 18,351 | 16,429 | 21,838 | 16,796 | 16,730 | 17,385 | 22,159 | 22,535 | 12,693 | 7,770 | 12,581 | 7,366 | 7,407 | 11,146 | 15,932 | 11,237 | 11,274 | 11,525 | 17,044 | 11,858 | 11,907 | 8,414 | 14,364 | 3,654 | 3,693 | 5,879 | 11,109 | 11,190 | 11,319 | 8,016 | 12,556 | 8,244 | 8,473 | 9,268 | 14,273 | 4,698 | 6,921 | 7,239 | 15,534 | 10,809 | 11,047 | 11,416 | 16,726 | 12,042 | 9,794 | 9,976 | 15,231 | 9,525 | 9,706 | 11,517 | 7,969 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 5,736 | 7,542 | 7,485 | 7,595 | 7,657 | 7,562 | 7,602 | 7,587 | 7,563 | 7,472 | 7,441 | 7,444 | 7,446 | 7,735 | 7,633 | 7,630 | 7,596 | 7,280 | 7,260 | 7,321 | 7,338 | 7,164 | 7,166 | 7,158 | 7,141 | 7,208 | 7,211 | 7,197 | 7,262 | 7,294 | 7,218 | 7,189 | 7,206 | 6,859 | 6,828 | 6,857 | 6,877 | 7,782 | 7,899 | 8,083 | 9,143 | 12,499 | 12,620 | 12,678 | 12,934 | 13,290 | 13,558 | 13,832 | 14,233 | 14,506 | 14,590 | 14,715 | 14,849 | 15,297 | 15,290 | 15,413 | 15,494 | 15,401 | 15,498 | 15,853 | 16,054 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 9,265 | 8,794 | 8,517 | 8,769 | 8,306 | 8,100 | 7,465 | 7,671 | 7,217 | 7,633 | 7,462 | 7,615 | 7,330 | 6,449 | 6,769 | 6,096 | 5,618 | 6,902 | 6,650 | 6,415 | 6,437 | 6,400 | 6,097 | 6,494 | 6,285 | 5,959 | 5,817 | 5,508 | 5,396 | 5,473 | 5,177 | 4,925 | 5,468 | 6,298 | 6,226 | 6,244 | 6,096 | 6,016 | 5,681 | 5,644 | 5,165 | 5,311 | 5,202 | 5,101 | 5,011 | 4,695 | 4,695 | 4,695 | 4,741 | 4,741 | 5,419 | 5,455 | 5,455 | 5,455 | 5,455 | 5,455 | 5,455 | 5,455 | 5,455 | 5,455 | 5,455 |
Overige niet-vlottende verplichtingen
| 23,510 | 7,715 | 7,083 | 6,228 | 6,047 | 600 | 6,081 | 6,332 | 6,497 | 680 | 5,948 | 5,824 | 5,907 | 559 | 6,080 | 6,093 | 5,905 | 742 | 5,818 | 5,777 | 5,758 | 1,018 | 6,124 | 6,357 | 6,320 | 7,637 | 6,530 | 6,828 | 6,894 | 1,707 | 7,715 | 7,922 | 12,931 | 2,245 | 8,537 | 14,661 | 14,522 | 8,922 | 14,454 | 8,320 | 13,753 | 8,679 | 10,559 | 11,174 | 5,835 | 1,051 | 5,963 | 6,073 | 6,140 | 1,310 | 6,599 | 6,544 | 6,612 | 1,448 | 6,622 | 6,623 | 6,481 | 1,476 | 5,087 | 4,456 | 1,187 | 3,239 |
Totaal niet-vlottende verplichtingen
| 41,273 | 39,112 | 40,153 | 37,884 | 39,761 | 39,304 | 39,329 | 39,220 | 39,644 | 39,093 | 39,148 | 39,078 | 37,395 | 37,173 | 37,060 | 37,225 | 37,016 | 36,115 | 42,535 | 32,380 | 27,264 | 27,374 | 27,054 | 27,027 | 31,118 | 30,710 | 30,934 | 31,130 | 31,124 | 31,409 | 32,340 | 32,224 | 28,534 | 29,283 | 25,348 | 25,182 | 27,258 | 26,908 | 33,426 | 33,219 | 29,852 | 30,378 | 31,302 | 32,267 | 32,882 | 33,269 | 28,646 | 31,247 | 31,906 | 35,818 | 36,655 | 37,600 | 38,198 | 38,478 | 39,416 | 37,162 | 37,325 | 37,656 | 35,468 | 35,115 | 34,012 | 32,717 |
Totaal passiva
| 82,084 | 76,340 | 77,700 | 74,571 | 75,224 | 74,651 | 73,642 | 72,645 | 73,815 | 73,345 | 72,683 | 71,100 | 72,961 | 73,565 | 76,935 | 77,010 | 74,122 | 74,308 | 75,505 | 64,933 | 65,998 | 67,006 | 65,023 | 65,090 | 66,146 | 65,322 | 64,046 | 63,986 | 64,808 | 65,618 | 64,696 | 64,163 | 62,858 | 64,044 | 63,778 | 63,900 | 64,163 | 66,241 | 67,707 | 67,021 | 66,767 | 67,858 | 68,227 | 68,101 | 67,614 | 69,548 | 65,430 | 67,909 | 68,908 | 70,040 | 70,174 | 70,656 | 71,147 | 72,466 | 73,591 | 69,786 | 69,841 | 70,273 | 67,800 | 65,614 | 68,259 | 71,077 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 | 14,182 |
Ingehouden winsten
| 54,090 | 53,300 | 52,987 | 52,129 | 50,971 | 50,549 | 49,700 | 48,470 | 47,183 | 46,167 | 45,459 | 44,290 | 43,107 | 42,050 | 40,742 | 39,495 | 38,084 | 38,294 | 37,502 | 36,597 | 35,283 | 34,583 | 34,082 | 32,705 | 31,567 | 30,770 | 30,682 | 29,782 | 28,908 | 28,310 | 27,704 | 26,965 | 26,198 | 25,262 | 24,471 | 23,596 | 22,925 | 22,324 | 21,419 | 20,471 | 19,652 | 18,724 | 17,796 | 17,034 | 16,612 | 16,516 | 16,394 | 15,765 | 15,315 | 15,007 | 15,166 | 14,760 | 14,207 | 14,685 | 14,704 | 14,601 | 14,322 | 14,734 | 14,284 | 14,095 | 14,391 | 14,030 |
Overige gereserveerde algehele resultaten
| 14,818 | 9,315 | 7,461 | 7,520 | 7,796 | 7,156 | 6,062 | 5,146 | 5,123 | 4,596 | 4,825 | 5,057 | 4,819 | 23,815 | 10,146 | 11,497 | 9,887 | 9,060 | 11,362 | 11,525 | 10,590 | 11,311 | 10,602 | 10,521 | 10,761 | 9,623 | 10,010 | 9,713 | 9,255 | 8,965 | 8,898 | 8,240 | 7,797 | 8,033 | 8,891 | 8,687 | 8,734 | 8,395 | 7,215 | 6,946 | 6,899 | 6,614 | 7,422 | 7,323 | 7,230 | 7,173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 9,659 | 15,393 | 9,660 | 9,661 | 9,628 | 9,629 | 9,630 | 9,631 | 9,632 | 20,088 | 9,633 | 20,551 | 9,613 | 20,622 | 9,630 | 9,630 | 9,633 | 9,633 | 9,634 | 21,158 | 9,636 | 20,946 | 9,638 | 9,639 | 20,402 | 9,644 | 9,647 | 19,369 | 9,659 | 9,662 | 9,663 | 17,902 | 9,664 | 17,696 | 18,535 | 9,649 | 9,651 | 9,654 | 9,657 | 16,604 | 9,661 | 9,661 | 9,662 | 9,664 | 16,893 | 16,836 | 16,371 | 16,144 | 16,259 | 16,507 | 16,199 | 15,579 | 15,692 | 15,713 | 15,668 | 15,561 | 15,599 | 15,938 | 15,806 | 15,920 | 15,696 | 15,923 |
Totaal eigen vermogen van aandeelhouders
| 92,749 | 92,190 | 90,021 | 89,224 | 88,308 | 87,298 | 85,356 | 83,211 | 81,902 | 80,437 | 79,959 | 79,023 | 77,581 | 76,854 | 74,700 | 74,804 | 71,786 | 71,169 | 72,680 | 71,937 | 69,691 | 69,711 | 68,504 | 67,047 | 66,151 | 64,219 | 64,521 | 63,333 | 62,004 | 61,119 | 60,447 | 59,049 | 57,841 | 57,140 | 57,188 | 56,114 | 55,492 | 54,555 | 52,473 | 51,257 | 50,394 | 49,181 | 49,062 | 48,203 | 47,687 | 47,534 | 46,947 | 46,091 | 45,756 | 45,696 | 45,547 | 44,521 | 44,081 | 44,580 | 44,554 | 44,344 | 44,103 | 44,854 | 44,272 | 44,197 | 44,269 | 44,135 |
Totaal eigen vermogen
| 93,479 | 92,901 | 90,742 | 89,915 | 88,901 | 87,860 | 85,896 | 83,732 | 82,407 | 80,918 | 80,411 | 79,456 | 77,985 | 77,212 | 75,011 | 75,128 | 71,842 | 71,223 | 72,732 | 71,987 | 69,734 | 69,753 | 68,543 | 67,088 | 66,187 | 64,256 | 64,555 | 63,366 | 62,035 | 61,151 | 60,475 | 59,077 | 57,868 | 57,168 | 57,287 | 56,208 | 55,584 | 54,646 | 52,573 | 51,438 | 50,502 | 49,291 | 49,262 | 48,312 | 47,791 | 47,641 | 47,315 | 46,448 | 46,088 | 46,045 | 45,907 | 44,862 | 44,427 | 44,945 | 44,925 | 44,697 | 44,449 | 45,228 | 44,633 | 44,545 | 44,882 | 44,760 |
Totaal passiva en aandeelhoudersvermogen
| 175,563 | 169,241 | 168,442 | 164,486 | 164,125 | 162,511 | 159,538 | 156,377 | 156,222 | 154,263 | 153,094 | 150,556 | 150,946 | 150,777 | 151,946 | 152,138 | 145,964 | 145,531 | 148,237 | 136,920 | 135,732 | 136,759 | 133,566 | 132,178 | 132,333 | 129,578 | 128,601 | 127,352 | 126,843 | 126,769 | 125,171 | 123,240 | 120,726 | 121,212 | 121,065 | 120,108 | 119,747 | 120,887 | 120,280 | 118,459 | 117,269 | 117,149 | 117,489 | 116,413 | 115,405 | 117,189 | 112,745 | 114,357 | 114,996 | 116,085 | 116,081 | 115,518 | 115,574 | 117,411 | 118,516 | 114,483 | 114,290 | 115,501 | 112,433 | 110,159 | 113,141 | 115,837 |