Gakken Holdings Co., Ltd.
TSE:9470.T
1019 (JPY) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q3 | 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 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 22,101 | 22,050 | 21,596 | 20,836 | 21,090 | 25,415 | 21,193 | 22,520 | 23,931 | 21,498 | 22,794 | 19,772 | 26,556 | 29,097 | 22,266 | 25,596 | 26,985 | 21,953 | 19,241 | 21,185 | 19,814 | 22,181 | 19,625 | 18,911 | 15,307 | 15,779 | 14,701 | 15,738 | 14,803 | 15,245 | 14,836 | 15,394 | 14,752 | 16,414 | 14,149 | 17,388 | 15,652 | 13,758 | 14,628 | 16,301 | 12,041 | 10,315 | 11,183 | 9,906 | 11,797 | 10,977 | 11,914 | 13,444 | 12,753 | 11,264 | 10,713 | 12,011 | 10,609 | 8,622 | 7,796 | 9,941 | 8,952 | 10,011 | 10,889 | 12,734 | 16,022 |
Kortetermijnbeleggingen
| 0 | 1,719 | 0 | -11,664 | 0 | 728 | 0 | 847 | 0 | 839 | 0 | -8,991 | 0 | 865 | -11,390 | -7,009 | -10,304 | -9,942 | -9,470 | -5,977 | -9,267 | -9,444 | -9,616 | -6,523 | -5,383 | -4,971 | -4,828 | -3,663 | -4,454 | -4,531 | -4,602 | -3,607 | -4,648 | -4,794 | -5,365 | 44 | -5,578 | -5,714 | -5,590 | -3,605 | -5,345 | 144 | 142 | -3,461 | -4,514 | -4,587 | -4,265 | -21 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | -45 | 0 | 0 | 0 | -117 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 22,101 | 23,769 | 21,596 | 20,836 | 21,090 | 25,415 | 21,193 | 22,520 | 23,931 | 21,498 | 22,794 | 19,772 | 26,556 | 29,097 | 22,266 | 25,596 | 26,985 | 21,953 | 19,241 | 21,185 | 19,814 | 22,181 | 19,625 | 18,911 | 15,307 | 15,779 | 14,701 | 15,738 | 14,803 | 15,245 | 14,836 | 15,394 | 14,752 | 16,414 | 14,149 | 17,432 | 15,652 | 13,758 | 14,628 | 16,301 | 12,041 | 10,459 | 11,325 | 9,906 | 11,797 | 10,977 | 11,914 | 13,444 | 12,753 | 11,264 | 10,713 | 12,011 | 10,609 | 8,622 | 7,796 | 9,941 | 8,952 | 10,011 | 10,889 | 12,734 | 16,022 |
Nettovorderingen
| 24,088 | 28,822 | 22,395 | 21,877 | 22,014 | 26,326 | 22,280 | 21,052 | 21,830 | 27,033 | 20,953 | 19,848 | 21,274 | 26,615 | 20,940 | 19,864 | 22,410 | 27,487 | 21,205 | 19,309 | 21,339 | 25,731 | 20,368 | 19,272 | 17,601 | 23,517 | 16,282 | 15,590 | 16,753 | 23,401 | 15,775 | 15,219 | 17,176 | 22,871 | 16,718 | 16,104 | 17,206 | 22,790 | 15,401 | 15,821 | 16,115 | 19,880 | 16,315 | 16,485 | 16,682 | 19,794 | 16,054 | 16,095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 12,692 | 12,627 | 13,717 | 12,632 | 13,071 | 12,881 | 14,219 | 13,361 | 12,853 | 12,674 | 13,426 | 12,106 | 13,193 | 13,369 | 13,168 | 11,783 | 12,221 | 12,353 | 13,050 | 11,855 | 12,311 | 12,640 | 13,795 | 12,483 | 12,198 | 12,497 | 13,478 | 12,238 | 12,205 | 12,231 | 14,082 | 12,591 | 12,597 | 13,161 | 13,430 | 12,353 | 11,879 | 12,444 | 12,851 | 12,270 | 11,867 | 11,752 | 12,513 | 11,603 | 11,097 | 10,841 | 11,480 | 10,620 | 10,788 | 10,968 | 11,643 | 11,086 | 11,197 | 11,590 | 12,288 | 11,697 | 11,163 | 12,171 | 13,008 | 12,754 | 13,780 |
Overige vlottende activa
| 6,271 | 6,805 | 8,434 | 7,275 | 5,727 | 5,128 | 5,215 | 4,767 | 4,090 | 4,483 | 5,600 | 4,828 | 3,293 | 3,637 | 3,372 | 2,787 | 2,786 | 3,193 | 3,065 | 2,462 | 2,623 | 2,252 | 2,626 | 3,499 | 2,605 | 4,204 | 3,491 | 2,972 | 2,721 | 2,459 | 2,831 | 2,926 | 2,522 | 2,282 | 2,892 | 2,753 | 2,415 | 2,308 | 2,665 | 2,256 | 2,034 | 1,931 | 2,119 | 2,159 | 1,470 | 1,199 | 1,504 | 1,428 | 18,641 | 22,753 | 18,353 | 18,167 | 17,484 | 21,064 | 16,783 | 16,664 | 18,198 | 21,928 | 16,967 | 24,404 | 17,344 |
Totaal vlottende activa
| 65,152 | 72,023 | 66,142 | 62,620 | 61,902 | 69,750 | 62,907 | 61,700 | 62,704 | 65,688 | 62,773 | 56,554 | 64,316 | 72,718 | 59,746 | 60,030 | 64,402 | 64,986 | 56,561 | 54,811 | 56,087 | 62,804 | 56,414 | 54,165 | 47,711 | 55,997 | 47,952 | 46,538 | 46,482 | 53,336 | 47,524 | 46,130 | 47,047 | 54,728 | 47,189 | 48,642 | 47,152 | 51,300 | 45,545 | 46,648 | 42,057 | 44,022 | 42,272 | 40,153 | 41,046 | 42,811 | 40,952 | 41,587 | 42,182 | 44,985 | 40,709 | 41,264 | 39,290 | 41,276 | 36,867 | 38,302 | 38,313 | 44,110 | 40,864 | 49,892 | 47,146 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 19,564 | 19,496 | 19,186 | 19,189 | 18,073 | 18,116 | 18,392 | 18,300 | 18,051 | 17,615 | 17,555 | 17,312 | 17,143 | 15,087 | 14,341 | 14,126 | 14,116 | 14,265 | 13,990 | 13,021 | 15,629 | 15,430 | 15,188 | 14,098 | 13,168 | 12,254 | 12,134 | 11,697 | 11,737 | 11,909 | 12,675 | 14,600 | 13,597 | 13,694 | 13,666 | 13,047 | 13,064 | 15,741 | 13,003 | 10,101 | 8,901 | 9,072 | 8,094 | 7,631 | 6,199 | 7,721 | 7,108 | 7,127 | 7,296 | 6,859 | 6,850 | 6,750 | 6,893 | 7,053 | 7,036 | 6,740 | 6,827 | 6,321 | 6,188 | 5,385 | 4,174 |
Goodwill
| 10,091 | 10,256 | 10,648 | 7,754 | 6,920 | 5,869 | 6,004 | 6,185 | 6,348 | 6,565 | 6,619 | 6,806 | 7,022 | 7,194 | 7,407 | 7,620 | 7,834 | 8,043 | 8,248 | 8,163 | 8,369 | 8,571 | 8,785 | 8,856 | 1,669 | 1,755 | 1,840 | 1,266 | 1,325 | 1,384 | 1,452 | 1,384 | 1,686 | 1,781 | 1,876 | 1,971 | 2,066 | 2,148 | 1,955 | 1,960 | 2,043 | 2,127 | 2,224 | 2,331 | 1,156 | 1,234 | 1,040 | 604 | 634 | 664 | 694 | 724 | 754 | 784 | 831 | 864 | 893 | 927 | 837 | 918 | 0 |
Immateriële activa
| 3,308 | 3,369 | 3,233 | 3,189 | 2,843 | 2,833 | 2,712 | 2,725 | 3,382 | 3,348 | 3,291 | 3,326 | 3,443 | 3,314 | 2,979 | 2,856 | 2,809 | 2,672 | 2,489 | 2,394 | 2,153 | 2,153 | 1,926 | 1,774 | 2,032 | 1,696 | 1,860 | 1,668 | 1,588 | 1,564 | 1,780 | 1,663 | 1,675 | 1,520 | 1,473 | 1,457 | 1,482 | 1,704 | 1,492 | 1,248 | 1,029 | 1,048 | 992 | 998 | 1,006 | 978 | 932 | 949 | 909 | 974 | 737 | 680 | 683 | 711 | 609 | 627 | 647 | 678 | 678 | 440 | 2,961 |
Goodwill en immateriële activa
| 13,399 | 13,625 | 13,881 | 10,943 | 9,763 | 8,702 | 8,716 | 8,910 | 9,730 | 9,913 | 9,910 | 10,132 | 10,465 | 10,508 | 10,386 | 10,476 | 10,643 | 10,715 | 10,737 | 10,557 | 10,522 | 10,724 | 10,711 | 10,630 | 3,701 | 3,451 | 3,700 | 2,934 | 2,913 | 2,948 | 3,232 | 3,047 | 3,361 | 3,301 | 3,349 | 3,428 | 3,548 | 3,852 | 3,447 | 3,208 | 3,072 | 3,175 | 3,216 | 3,329 | 2,162 | 2,212 | 1,972 | 1,553 | 1,543 | 1,638 | 1,431 | 1,404 | 1,437 | 1,495 | 1,440 | 1,491 | 1,540 | 1,605 | 1,515 | 1,358 | 2,961 |
Langetermijnbeleggingen
| 18,344 | 18,419 | 18,230 | 39,304 | 28,062 | 24,339 | 23,816 | 23,184 | 23,392 | 23,973 | 21,238 | 30,195 | 19,463 | 19,887 | 20,918 | 15,698 | 19,554 | 19,898 | 21,306 | 17,433 | 20,024 | 20,199 | 19,905 | 18,954 | 18,692 | 17,719 | 17,314 | 14,935 | 15,334 | 14,854 | 14,641 | 11,644 | 13,657 | 13,890 | 15,330 | 8,716 | 16,870 | 16,000 | 14,872 | 12,631 | 15,797 | 9,840 | 10,524 | 13,657 | 14,107 | 13,136 | 11,082 | 6,268 | 0 | 0 | 0 | 5,597 | 0 | 0 | 0 | 5,718 | 0 | 0 | 0 | 6,040 | 0 |
Belastingvorderingen
| 0 | 2 | -18,230 | 2,266 | -28,062 | -24,339 | -23,816 | 2,102 | -23,392 | -23,973 | -21,238 | 1,631 | -19,463 | -19,887 | -20,918 | 2,100 | -19,554 | -19,898 | -21,306 | 2,285 | -20,024 | -20,199 | -19,905 | 996 | -18,692 | -17,719 | -17,314 | 77 | -15,334 | -14,854 | -14,641 | 111 | -13,657 | -13,890 | -15,330 | 244 | -16,870 | -16,000 | -14,872 | 356 | -15,797 | 144 | 142 | 285 | -14,107 | -13,136 | -11,082 | 189 | 0 | 0 | 0 | 193 | 0 | 0 | 0 | 161 | 0 | 0 | 0 | 93 | 0 |
Overige niet-vlottende activa
| 16,061 | 15,793 | 34,520 | 2,002 | 39,784 | 35,613 | 35,265 | 9,483 | 36,059 | 36,211 | 33,023 | 1,073 | 31,325 | 31,760 | 20,918 | 1,307 | 19,553 | 19,897 | 21,306 | 1,239 | 20,024 | 20,198 | 19,905 | 1,109 | 18,692 | 17,719 | 17,315 | 679 | 15,334 | 14,854 | 14,640 | 850 | 13,657 | 13,889 | 15,330 | 5,123 | 16,869 | 16,000 | 14,871 | 1,555 | 15,796 | 5,376 | 5,272 | 1,524 | 14,108 | 13,135 | 11,083 | 4,011 | 10,042 | 10,520 | 9,569 | 3,976 | 10,141 | 10,039 | 10,251 | 4,240 | 10,271 | 10,848 | 10,661 | 4,284 | 11,074 |
Totaal niet-vlottende activa
| 67,368 | 67,335 | 67,587 | 73,704 | 67,620 | 62,431 | 62,373 | 61,979 | 63,840 | 63,739 | 60,488 | 60,343 | 58,933 | 57,355 | 45,645 | 43,707 | 44,312 | 44,877 | 46,033 | 44,535 | 46,175 | 46,352 | 45,804 | 45,787 | 35,561 | 33,424 | 33,149 | 30,322 | 29,984 | 29,711 | 30,547 | 30,252 | 30,615 | 30,884 | 32,345 | 30,558 | 33,481 | 35,593 | 31,321 | 27,851 | 27,769 | 27,607 | 27,248 | 26,426 | 22,469 | 23,068 | 20,163 | 19,148 | 18,881 | 19,017 | 17,850 | 17,920 | 18,471 | 18,587 | 18,727 | 18,350 | 18,638 | 18,774 | 18,364 | 17,160 | 18,209 |
Totaal activa
| 132,520 | 139,358 | 133,730 | 136,328 | 129,523 | 132,180 | 125,279 | 123,679 | 126,543 | 129,427 | 123,260 | 116,899 | 123,248 | 130,073 | 105,390 | 103,740 | 108,713 | 109,864 | 102,595 | 99,346 | 102,261 | 109,155 | 102,218 | 99,955 | 83,272 | 89,421 | 81,099 | 76,864 | 76,469 | 83,047 | 78,072 | 76,382 | 77,662 | 85,613 | 79,534 | 79,201 | 80,634 | 86,892 | 76,867 | 74,499 | 69,827 | 71,631 | 69,520 | 66,581 | 63,514 | 65,880 | 61,115 | 60,735 | 61,063 | 64,002 | 58,559 | 59,184 | 57,761 | 59,863 | 55,594 | 56,652 | 56,951 | 62,884 | 59,228 | 67,052 | 65,355 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 7,146 | 8,413 | 7,543 | 6,834 | 7,509 | 9,121 | 8,513 | 7,103 | 7,303 | 9,625 | 8,593 | 7,392 | 8,922 | 11,723 | 8,634 | 7,275 | 7,938 | 10,301 | 8,271 | 6,597 | 7,417 | 9,666 | 8,680 | 6,904 | 8,055 | 10,829 | 8,814 | 7,044 | 8,037 | 10,159 | 8,799 | 7,810 | 8,674 | 11,225 | 8,754 | 8,103 | 8,577 | 10,176 | 8,102 | 7,820 | 8,067 | 10,004 | 8,713 | 8,338 | 8,417 | 9,641 | 8,869 | 8,087 | 8,318 | 10,361 | 8,465 | 8,702 | 8,636 | 9,963 | 8,406 | 8,150 | 8,197 | 10,126 | 8,119 | 9,970 | 9,026 |
Kortlopende schulden
| 18,775 | 19,505 | 14,636 | 17,201 | 19,481 | 18,778 | 18,164 | 15,817 | 18,575 | 17,186 | 14,494 | 16,683 | 21,723 | 24,521 | 14,783 | 14,997 | 14,296 | 12,833 | 14,216 | 11,088 | 20,142 | 23,431 | 26,367 | 23,101 | 11,621 | 13,244 | 9,434 | 7,458 | 7,898 | 10,284 | 10,304 | 8,266 | 5,501 | 6,128 | 5,745 | 4,507 | 4,795 | 6,475 | 8,122 | 4,175 | 2,585 | 2,958 | 4,901 | 671 | 2,093 | 3,139 | 2,213 | 1,930 | 1,950 | 2,047 | 2,262 | 2,122 | 1,183 | 1,194 | 3,985 | 4,147 | 4,255 | 768 | 2,288 | 2,122 | 945 |
Belastingschulden
| 459 | 1,885 | 250 | 1,347 | 259 | 1,116 | 149 | 1,917 | 1,291 | 1,868 | 487 | 714 | 2,720 | 1,978 | 731 | 984 | 770 | 1,484 | 299 | 1,064 | 826 | 1,289 | 350 | 1,095 | 365 | 1,036 | 88 | 550 | 676 | 1,105 | 186 | 265 | 126 | 679 | 210 | 716 | 509 | 786 | 187 | 346 | 142 | 418 | 167 | 428 | 168 | 560 | 171 | 389 | 197 | 439 | 176 | 519 | 218 | 460 | 163 | 386 | 310 | 700 | 133 | 446 | 154 |
Uitgestelde opbrengsten
| 459 | 1,885 | 1,544 | 6,040 | 1,687 | 3,253 | 0 | 2,077 | 0 | 0 | 1,432 | 3,372 | 4,948 | 5,303 | 2,529 | 3,710 | 2,863 | 4,691 | 2,117 | 3,538 | 2,863 | 4,218 | 2,075 | 3,664 | 2,350 | 4,008 | 1,701 | 3,010 | 2,616 | 4,157 | 1,711 | 2,541 | 1,856 | 3,560 | 1,737 | 2,917 | 2,502 | 3,786 | 1,556 | 2,313 | 1,841 | 2,710 | 1,577 | 2,664 | 1,689 | 2,772 | 1,542 | 2,481 | 2,062 | 2,983 | 1,823 | 2,730 | 1,814 | 2,826 | 1,580 | 2,410 | 1,866 | 3,241 | 1,481 | 3,364 | 1,452 |
Overige kortlopende verplichtingen
| 24,848 | 18,194 | 18,027 | 19,168 | 15,536 | 15,369 | 15,261 | 15,001 | 15,092 | 15,643 | 15,161 | 14,388 | 14,239 | 14,612 | 13,530 | 13,220 | 13,289 | 13,445 | 12,447 | 11,998 | 11,877 | 12,058 | 11,286 | 12,674 | 9,678 | 10,123 | 9,322 | 9,412 | 8,728 | 9,451 | 8,498 | 7,566 | 5,688 | 4,753 | 5,824 | 4,612 | 5,313 | 5,054 | 5,116 | 4,162 | 4,733 | 4,142 | 4,991 | 3,863 | 6,439 | 6,387 | 5,422 | 6,434 | 6,095 | 6,591 | 5,808 | 6,195 | 5,860 | 6,433 | 6,037 | 6,545 | 6,704 | 7,162 | 6,658 | 7,924 | 5,745 |
Totaal kortlopende verplichtingen
| 46,146 | 51,767 | 40,456 | 44,550 | 42,785 | 44,384 | 42,087 | 39,838 | 42,261 | 44,322 | 38,735 | 39,177 | 47,604 | 52,834 | 37,678 | 36,476 | 36,293 | 38,063 | 35,233 | 30,747 | 40,262 | 46,444 | 46,683 | 43,774 | 29,719 | 35,232 | 27,658 | 24,464 | 25,339 | 30,999 | 27,787 | 23,907 | 23,701 | 29,905 | 24,007 | 23,772 | 24,198 | 30,063 | 24,639 | 21,129 | 19,209 | 22,942 | 21,926 | 18,628 | 17,117 | 19,727 | 16,675 | 16,840 | 16,560 | 19,438 | 16,711 | 17,538 | 15,897 | 18,050 | 18,591 | 19,228 | 19,466 | 18,756 | 17,198 | 20,462 | 15,870 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 20,331 | 21,107 | 28,302 | 25,907 | 27,031 | 27,804 | 24,875 | 25,858 | 26,372 | 26,918 | 28,216 | 21,721.233 | 21,116 | 21,750 | 22,238 | 22,437 | 23,923 | 24,185 | 19,130 | 19,401 | 13,103 | 13,423 | 6,982 | 6,121 | 6,049 | 6,332 | 6,679 | 7,400 | 5,864 | 6,230 | 6,552 | 8,632 | 8,574 | 8,937 | 9,438 | 9,098 | 9,594 | 9,935 | 8,735 | 8,697 | 7,078 | 4,594 | 3,610 | 3,121 | 3,354 | 3,137 | 4,733 | 4,638 | 4,907 | 4,387 | 4,653 | 4,711 | 4,977 | 5,058 | 1,455 | 1,484 | 1,553 | 940 | 1,004 | 1,146 | 1,147 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 5,014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,551 | 0 | 0 | 0 | 3,640 | 0 | 0 | 0 | 4,427 | 0 | 0 | 0 | 4,652 | 0 | 0 | 0 | 4,913 | 0 | 0 | 0 | 6,391 | 6,281 | 6,433 | 6,625 | 7,304 | 0 | 0 | 0 | 7,745 | 0 | 0 | 0 | 7,089 | 0 | 0 | 0 | 6,790 | 0 | 0 | 0 | 6,815 | 0 | 0 | 0 | 6,697 | 0 | 0 | 0 | 7,892 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 53 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 384 | 0 | 0 | 0 | 591 | 636 | 705 | 1,050 | 822 | 0 | 0 | 0 | 917 | 0 | 0 | 0 | 1,052 | 0 | 0 | 0 | 222 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 6 | 0 |
Overige niet-vlottende verplichtingen
| 11,941 | 11,787 | 11,770 | 5,770 | 9,484 | 9,394 | 9,357 | 9,054 | 8,948 | 8,825 | 8,652 | 4,959.767 | 8,628 | 8,511 | 8,557 | 4,915 | 8,520 | 8,218 | 9,436 | 4,777 | 9,047 | 9,103 | 9,389 | 4,719 | 8,819 | 9,163 | 9,402 | 3,499 | 10,218 | 10,140 | 10,482 | 3,399 | 3,862 | 3,876 | 3,928 | 3,510 | 12,458 | 12,577 | 11,224 | 3,104 | 11,319 | 11,385 | 11,719 | 3,105 | 10,863 | 10,726 | 9,970 | 2,712 | 9,592 | 9,760 | 9,563 | 2,616 | 9,519 | 9,475 | 9,486 | 2,560 | 9,457 | 9,851 | 10,218 | 2,797 | 11,191 |
Totaal niet-vlottende verplichtingen
| 32,272 | 32,894 | 40,072 | 36,744 | 36,515 | 37,198 | 34,232 | 34,956 | 35,320 | 35,743 | 36,868 | 30,310 | 29,744 | 30,261 | 30,795 | 31,026 | 32,443 | 32,403 | 28,566 | 28,624 | 22,150 | 22,526 | 16,371 | 15,492 | 14,868 | 15,495 | 16,081 | 16,196 | 16,082 | 16,370 | 17,034 | 19,013 | 19,353 | 19,951 | 21,041 | 20,734 | 22,052 | 22,512 | 19,959 | 20,463 | 18,397 | 15,979 | 15,329 | 14,367 | 14,217 | 13,863 | 14,703 | 14,362 | 14,499 | 14,147 | 14,216 | 14,168 | 14,496 | 14,533 | 10,941 | 10,763 | 11,010 | 10,791 | 11,222 | 11,841 | 12,338 |
Totaal passiva
| 78,418 | 84,661 | 80,528 | 81,294 | 79,300 | 81,582 | 76,319 | 74,794 | 77,581 | 80,065 | 75,603 | 69,487 | 77,348 | 83,095 | 68,473 | 67,502 | 68,736 | 70,466 | 63,799 | 59,371 | 62,412 | 68,970 | 63,054 | 59,266 | 44,587 | 50,727 | 43,739 | 40,660 | 41,421 | 47,369 | 44,821 | 42,920 | 43,054 | 49,856 | 45,048 | 44,506 | 46,250 | 52,575 | 44,598 | 41,592 | 37,606 | 38,921 | 37,255 | 32,995 | 31,334 | 33,590 | 31,378 | 31,202 | 31,059 | 33,585 | 30,927 | 31,706 | 30,393 | 32,583 | 29,532 | 29,991 | 30,476 | 29,547 | 28,420 | 32,303 | 28,208 |
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 |
Gewone aandelen
| 19,817 | 19,817 | 19,817 | 19,817 | 19,817 | 19,817 | 19,817 | 19,817 | 19,817 | 19,817 | 19,817 | 19,817 | 19,817 | 19,817 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 | 18,357 |
Ingehouden winsten
| 18,225 | 18,655 | 16,843 | 17,433 | 15,393 | 16,024 | 15,018 | 15,313 | 14,846 | 15,073 | 13,229 | 13,033 | 12,321 | 13,105 | 11,856 | 11,286 | 11,707 | 11,725 | 9,841 | 9,778 | 9,291 | 9,825 | 8,272 | 8,679 | 7,099 | 7,508 | 5,904 | 6,484 | 5,264 | 5,819 | 3,580 | 3,840 | 4,132 | 4,115 | 2,418 | 2,934 | 1,375 | 1,913 | 1,730 | 3,699 | 2,647 | 3,304 | 2,391 | 4,115 | 3,037 | 3,511 | 2,253 | 2,775 | 3,466 | 3,606 | 1,525 | 1,577 | 1,372 | 1,827 | 288 | 1,365 | 1,206 | 2,912 | 642 | 440 | 2,622 |
Overige gereserveerde algehele resultaten
| 3,867 | 3,826 | 3,618 | 3,668 | 2,653 | 2,449 | 1,950 | 1,668 | 2,299 | 2,655 | 2,966 | 2,997 | 2,340 | 31,401 | 1,791 | 1,733 | 2,041 | 1,640 | 3,057 | 2,228 | 2,761 | 2,677 | 2,375 | 3,542 | 4,237 | 3,853 | 4,129 | 3,897 | 3,212 | 2,933 | 2,727 | 1,501 | 2,355 | 2,580 | 3,184 | 2,836 | 4,180 | 3,605 | 2,894 | 1,588 | 2,802 | 2,640 | 3,123 | 2,729 | 2,463 | 2,072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 10,107 | 10,175 | 14,481 | 15,725 | 12,035 | 12,035 | 11,950 | 11,894 | 11,812 | 11,641 | 11,471 | 11,388 | 11,285 | 11,584 | 4,835 | 4,794 | 6,829 | 6,781 | 6,694 | 8,314 | 8,248 | 8,226 | 9,116 | 9,066 | 9,063 | 9,028 | 9,012 | 7,491 | 8,234 | 8,482 | 8,466 | 8,377 | 10,713 | 8,764 | 8,742 | 8,764 | 12,883 | 8,694 | 8,666 | 10,240 | 7,871 | 10,486 | 7,824 | 7,825 | 10,288 | 9,899 | 8,711 | 7,995 | 7,814 | 8,080 | 7,380 | 7,175 | 7,309 | 6,762 | 7,087 | 6,612 | 6,613 | 11,770 | 11,368 | 15,538 | 16,167 |
Totaal eigen vermogen van aandeelhouders
| 52,016 | 52,473 | 51,141 | 52,975 | 49,899 | 50,326 | 48,735 | 48,692 | 48,774 | 49,186 | 47,483 | 47,236 | 45,763 | 46,685 | 36,839 | 36,170 | 38,934 | 38,503 | 37,949 | 38,676 | 38,657 | 39,085 | 38,119 | 39,644 | 38,755 | 38,746 | 37,402 | 36,229 | 35,068 | 35,591 | 33,130 | 32,074 | 33,202 | 33,816 | 32,701 | 32,891 | 32,615 | 32,569 | 31,647 | 32,296 | 31,677 | 32,147 | 31,695 | 33,026 | 31,682 | 31,767 | 29,321 | 29,127 | 29,637 | 30,043 | 27,262 | 27,109 | 27,038 | 26,946 | 25,732 | 26,334 | 26,176 | 33,039 | 30,367 | 34,335 | 37,146 |
Totaal eigen vermogen
| 54,102 | 54,694 | 53,200 | 55,031 | 50,223 | 50,598 | 48,960 | 48,885 | 48,962 | 49,362 | 47,657 | 47,412 | 45,900 | 46,978 | 36,917 | 36,238 | 39,977 | 39,398 | 38,796 | 39,975 | 39,849 | 40,185 | 39,164 | 40,689 | 38,685 | 38,694 | 37,360 | 36,204 | 35,048 | 35,678 | 33,251 | 33,462 | 34,607 | 35,757 | 34,486 | 34,695 | 34,384 | 34,317 | 32,269 | 32,904 | 32,221 | 32,710 | 32,265 | 33,586 | 32,180 | 32,290 | 29,737 | 29,533 | 30,004 | 30,417 | 27,632 | 27,478 | 27,368 | 27,280 | 26,062 | 26,661 | 26,475 | 33,337 | 30,808 | 34,749 | 37,147 |
Totaal passiva en aandeelhoudersvermogen
| 132,520 | 139,355 | 131,669 | 134,269 | 129,523 | 132,180 | 125,279 | 123,679 | 126,543 | 129,427 | 123,260 | 116,899 | 123,248 | 130,073 | 105,390 | 103,740 | 108,713 | 109,864 | 102,595 | 99,346 | 102,261 | 109,155 | 102,218 | 99,955 | 83,272 | 89,421 | 81,099 | 76,864 | 76,469 | 83,047 | 78,072 | 76,382 | 77,661 | 85,613 | 79,534 | 79,201 | 80,634 | 86,892 | 76,867 | 74,496 | 69,827 | 71,631 | 69,520 | 66,581 | 63,514 | 65,880 | 61,115 | 60,735 | 61,063 | 64,002 | 58,559 | 59,184 | 57,761 | 59,863 | 55,594 | 56,652 | 56,951 | 62,884 | 59,228 | 67,052 | 65,355 |