Ichinen Holdings Co., Ltd.
TSE:9619.T
1989 (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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 16,565 | 7,814 | 8,374 | 17,580 | 15,414 | 7,762 | 10,154 | 9,300 | 11,373 | 10,394 | 11,038 | 11,678 | 13,013 | 10,674 | 11,984 | 11,226 | 12,518 | 6,196 | 2,158 | 4,226 | 1,348 | 1,435 | 2,201 | 1,954 | 1,552 | 1,168 | 1,382 | 1,667 | 1,123 | 1,200 | 1,535 | 1,633 | 1,842 | 1,979 | 1,484 | 2,185 | 1,952 | 1,053 | 2,177 | 2,033 | 1,444 | 1,389 | 1,477 | 1,459 | 1,752 | 2,238 | 1,819.398 | 2,273.945 | 2,551.869 | 1,283.598 | 1,702.426 | 2,776.598 | 2,007.507 | 2,106.362 | 2,296.558 | 2,424.781 | 1,910.205 | 3,141.323 | 1,913.435 | 4,373.54 | 3,990.28 | 6,926.369 | 4,753.543 |
Kortetermijnbeleggingen
| 0 | 0 | 28,913 | 28,869 | 28,411 | 27,414 | 24,389 | 23,811 | 23,410 | 22,397 | 21,936 | 21,298 | 21,547 | 21,122 | 19,780 | 19,477 | 19,201 | 19,256 | 19,079 | 18,675 | 18,946 | 18,455 | 18,606 | 18,127 | 17,552 | 17,457 | 17,374 | 17,163 | 17,126 | 17,091 | 17,032 | 16,720 | 16,819 | 17,013 | 17,149 | 17,199 | 14,995 | 14,939 | 15,031 | 15,222 | 15,264 | 15,379 | 15,484 | 15,454 | 15,439 | 15,689 | 16,024.911 | 16,243.914 | 16,680.222 | 16,958.9 | 17,230.952 | 17,183.457 | 17,278.56 | 17,480.949 | 18,002.045 | 18,165.918 | 18,479.524 | 16,018.346 | 16,586.365 | 17,053.262 | 17,574.239 | 19,702.495 | -226.705 |
Liquide middelen en kortetermijnbeleggingen
| 16,565 | 7,814 | 8,374 | 46,449 | 43,825 | 35,176 | 34,543 | 33,111 | 34,783 | 32,791 | 32,974 | 32,976 | 34,560 | 31,796 | 31,764 | 30,703 | 31,719 | 25,452 | 21,237 | 22,901 | 20,294 | 19,890 | 20,807 | 20,081 | 19,104 | 18,625 | 18,756 | 18,830 | 18,249 | 18,291 | 18,567 | 18,353 | 18,661 | 18,992 | 18,633 | 19,384 | 16,947 | 15,992 | 17,208 | 17,255 | 16,708 | 16,768 | 16,961 | 16,913 | 17,191 | 17,927 | 17,844.309 | 18,517.859 | 19,232.091 | 18,242.498 | 18,933.378 | 19,960.055 | 19,286.067 | 19,587.311 | 20,298.603 | 20,590.699 | 20,389.729 | 19,159.669 | 18,499.8 | 21,426.802 | 21,564.519 | 26,628.864 | 4,753.543 |
Nettovorderingen
| 54,305 | 59,904 | 56,738 | 55,034 | 48,322 | 49,627 | 48,148 | 46,730 | 44,537 | 43,378 | 44,655 | 44,310 | 42,370 | 41,980 | 42,050 | 41,142 | 38,579 | 38,644 | 40,587 | 37,949 | 35,489 | 34,831 | 35,498 | 34,314 | 33,871 | 32,751 | 32,412 | 31,794 | 15,137 | 32,520 | 32,472 | 31,545 | 0 | 31,511 | 32,806 | 32,257 | 27,358 | 27,690 | 27,744 | 27,260 | 28,464 | 27,702 | 28,698 | 27,604 | 26,960 | 14,558 | 13,408.155 | 14,452.385 | 14,051.556 | 0 | 10,038.339 | 10,991.538 | 0 | 0 | 10,359.078 | 11,014.105 | 0 | 0 | 10,029.48 | 10,630.391 | 0 | 10,036.501 | 11,317.03 |
Voorraad
| 0 | 22,296 | 23,433 | 24,035 | 13,064 | 12,539 | 11,955 | 12,810 | 12,174 | 12,101 | 10,484 | 10,505 | 9,431 | 9,866 | 9,222 | 9,490 | 9,724 | 10,390 | 10,643 | 8,544 | 6,094 | 6,518 | 5,536 | 5,851 | 5,148 | 4,263 | 3,818 | 3,874 | 3,715 | 3,886 | 3,530 | 4,024 | 3,628 | 3,668 | 3,260 | 3,539 | 3,359 | 3,390 | 3,181 | 3,326 | 3,101 | 3,415 | 3,060 | 2,760 | 2,627 | 2,917 | 1,808.876 | 1,995.268 | 1,997.462 | 1,042.255 | 1,042.415 | 1,085.062 | 1,079.365 | 1,199.977 | 1,019.046 | 1,135.786 | 1,143.308 | 1,060.38 | 945.008 | 1,115.184 | 1,105.331 | 1,003.41 | 1,127.235 |
Overige vlottende activa
| -70,870 | 8,260 | 6,485 | 6,965 | 7,225 | 7,841 | 6,310 | 7,973 | 6,932 | 6,793 | 5,629 | 5,314 | 6,773 | 6,828 | 5,403 | 6,270 | 6,345 | 6,595 | 6,051 | 6,359 | 6,024 | 6,558 | 4,299 | 5,322 | 5,032 | 5,549 | 4,123 | 5,082 | 5,226 | 20,950 | 19,455 | 19,259 | 19,692 | 5,466 | 4,187 | 4,618 | 4,444 | 5,575 | 3,906 | 4,665 | 4,404 | 5,039 | 3,825 | 4,110 | 4,053 | 16,350 | 14,629 | 15,687.076 | 14,975.129 | 12,254.317 | 11,108.867 | 11,645.107 | 12,366.034 | 12,331.408 | 11,264.502 | 12,152.791 | 11,715.987 | 11,555.707 | 10,827.798 | 11,447.987 | 11,451.288 | 10,809.352 | 12,271.756 |
Totaal vlottende activa
| 0 | 98,274 | 94,997 | 103,614 | 84,025 | 77,769 | 76,567 | 76,813 | 75,016 | 72,666 | 71,806 | 71,807 | 71,587 | 69,348 | 68,659 | 68,128 | 67,166 | 61,825 | 59,439 | 57,078 | 48,955 | 49,342 | 47,534 | 47,441 | 45,603 | 43,731 | 41,735 | 42,417 | 42,327 | 43,127 | 41,552 | 41,636 | 41,981 | 42,624 | 41,737 | 42,599 | 37,113 | 37,708 | 37,008 | 37,284 | 37,413 | 37,545 | 37,060 | 35,933 | 35,392 | 37,194 | 34,280.204 | 36,200.203 | 36,204.682 | 31,539.07 | 31,084.66 | 32,690.224 | 32,731.466 | 33,118.696 | 32,582.151 | 33,879.276 | 33,249.024 | 31,775.756 | 30,272.606 | 33,989.973 | 34,121.138 | 38,441.626 | 18,152.534 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 94,155 | 93,563 | 94,240 | 93,915 | 83,801 | 84,334 | 84,618 | 84,380 | 84,866 | 85,325 | 85,930 | 84,461 | 82,696 | 82,608 | 82,235 | 80,984 | 78,503 | 77,484 | 76,379 | 72,792 | 72,207 | 71,178 | 69,030 | 68,065 | 68,100 | 64,482 | 63,707 | 63,000 | 63,424 | 62,411 | 61,148 | 59,667 | 59,066 | 58,267 | 56,184 | 55,522 | 46,270 | 45,341 | 44,813 | 47,284 | 46,821 | 45,904 | 45,098 | 43,848 | 42,563 | 41,172 | 39,956.677 | 38,822.388 | 37,805.96 | 35,212.391 | 33,884.945 | 35,836.456 | 34,947.09 | 34,193.271 | 34,112.781 | 33,629.709 | 33,122.981 | 31,942.631 | 31,323.293 | 30,734.557 | 30,339.289 | 29,474.71 | 49,877.619 |
Goodwill
| 330 | 391 | 453 | 515 | 576 | 638 | 700 | 762 | 823 | 885 | 947 | 1,008 | 1,070 | 1,132 | 1,193 | 1,255 | 1,321 | 1,396 | 1,453 | 1,527 | 1,469 | 1,536 | 1,604 | 1,671 | 1,739 | 1,806 | 1,873 | 1,962 | 2,051 | 2,183 | 2,315 | 2,448 | 2,580 | 2,713 | 2,846 | 2,979 | 2,847 | 2,967 | 4,363 | 4,518 | 4,679 | 4,840 | 5,002 | 5,201 | 5,378 | 5,546 | 5,236.982 | 5,389.653 | 5,545.782 | 4,693.688 | 4,781.111 | 4,885.25 | 4,989.39 | 5,093.529 | 5,197.668 | 5,301.808 | 5,405.947 | 5,510.365 | 5,614.784 | 5,540.001 | 5,655.772 | 5,982.771 | 6,146.27 |
Immateriële activa
| 1,010 | 1,039 | 882 | 883 | 816 | 779 | 732 | 696 | 660 | 497 | 445 | 410 | 385 | 380 | 384 | 366 | 343 | 2,969 | 2,932 | 3,262 | 3,203 | 3,121 | 3,084 | 2,999 | 2,869 | 2,804 | 2,703 | 2,530 | 2,328 | 2,270 | 2,149 | 2,053 | 1,929 | 1,905 | 1,883 | 1,847 | 1,600 | 1,431 | 1,259 | 1,038 | 832 | 697 | 467 | 448 | 393 | 291 | 340.514 | 375.487 | 406.937 | 383.027 | 416.31 | 450.021 | 483.699 | 509.381 | 547.374 | 537.744 | 536.516 | 555.671 | 612.267 | 561.363 | 574.256 | 606.02 | 727.474 |
Goodwill en immateriële activa
| 1,340 | 1,430 | 1,335 | 1,398 | 1,392 | 1,417 | 1,432 | 1,458 | 1,483 | 1,382 | 1,392 | 1,418 | 1,455 | 1,512 | 1,577 | 1,621 | 1,664 | 4,365 | 4,385 | 4,789 | 4,672 | 4,657 | 4,688 | 4,670 | 4,608 | 4,610 | 4,576 | 4,492 | 4,379 | 4,453 | 4,464 | 4,501 | 4,509 | 4,618 | 4,729 | 4,826 | 4,447 | 4,398 | 5,622 | 5,556 | 5,511 | 5,537 | 5,469 | 5,649 | 5,771 | 5,837 | 5,577.496 | 5,765.14 | 5,952.719 | 5,076.715 | 5,197.421 | 5,335.271 | 5,473.089 | 5,602.91 | 5,745.042 | 5,839.552 | 5,942.463 | 6,066.036 | 6,227.051 | 6,101.364 | 6,230.028 | 6,588.791 | 6,873.744 |
Langetermijnbeleggingen
| 0 | 10,265 | 6,863 | -22,610 | -23,028 | 8,597 | -19,717 | -19,304 | -18,824 | 8,260 | 8,199 | 8,436 | 8,458 | -16,203 | -14,650 | -14,200 | -14,182 | -14,447 | -14,875 | -13,957 | -14,842 | -14,305 | -14,399 | -14,032 | -12,623 | -13,435 | -12,946 | -12,256 | -12,322 | -12,781 | -13,199 | -13,037 | -13,350 | -13,318 | -13,150 | -12,870 | -11,074 | -10,914 | -11,029 | -11,556 | -11,848 | -12,031 | -12,374 | -12,474 | -12,660 | -13,020 | -13,472.085 | -13,905.638 | -14,399.529 | -14,895.291 | -15,223.768 | -15,314.072 | -15,335.637 | -15,568.843 | -16,075.366 | -16,220.859 | -16,510.464 | -14,007.149 | -14,441.899 | -15,029.909 | -15,611.285 | -17,955.832 | 2,083.073 |
Belastingvorderingen
| 1,591 | 1,483 | 1,346 | 1,135 | 1,327 | 1,383 | 1,141 | 863 | 1,138 | 1,118 | 1,089 | 685 | 855 | 815 | 593 | 488 | 812 | 1,089 | 1,084 | 718 | 994 | 946 | 862 | 867 | 858 | 1,259 | 483 | 319 | 317 | 437 | 546 | 576 | 641 | 683 | 588 | 471 | 476 | 475 | 477 | 624 | 753 | 921 | 1,061 | 1,115 | 1,025 | 872 | 685.166 | 776.172 | 814.583 | 808.637 | 915.057 | 737.762 | 838.274 | 904.824 | 918.629 | 1,207.166 | 1,361.94 | 1,186.137 | 960.566 | 883.821 | 815.747 | 793.69 | 911.797 |
Overige niet-vlottende activa
| -97,086 | 56 | 3,821 | 32,470 | 31,874 | 37 | 27,845 | 27,281 | 26,911 | 56 | 86 | 65 | 70 | 24,712 | 23,531 | 23,149 | 22,792 | 22,936 | 22,811 | 22,369 | 22,539 | 22,032 | 22,296 | 21,800 | 21,164 | 21,029 | 20,943 | 20,706 | 20,643 | 20,503 | 20,470 | 20,128 | 20,217 | 20,217 | 20,394 | 20,441 | 17,786 | 17,712 | 17,758 | 17,899 | 17,901 | 18,156 | 18,205 | 18,143 | 18,120 | 18,393 | 18,610.97 | 18,812.305 | 19,207.833 | 19,283.895 | 19,524.309 | 19,421.66 | 19,448.838 | 19,683.394 | 20,261.751 | 20,476.455 | 20,759.787 | 18,258.295 | 18,924.431 | 19,400.979 | 19,939.37 | 22,151.672 | 2,259.879 |
Totaal niet-vlottende activa
| 0 | 106,797 | 107,605 | 106,308 | 95,366 | 95,768 | 95,319 | 94,678 | 95,574 | 96,141 | 96,696 | 95,065 | 93,534 | 93,444 | 93,286 | 92,042 | 89,589 | 91,427 | 89,784 | 86,711 | 85,570 | 84,508 | 82,477 | 81,370 | 82,107 | 77,945 | 76,763 | 76,261 | 76,441 | 75,023 | 73,429 | 71,835 | 71,083 | 70,467 | 68,745 | 68,390 | 57,905 | 57,012 | 57,641 | 59,807 | 59,138 | 58,487 | 57,459 | 56,281 | 54,819 | 53,254 | 51,358.224 | 50,270.367 | 49,381.566 | 45,486.347 | 44,297.964 | 46,017.077 | 45,371.654 | 44,815.556 | 44,962.837 | 44,932.023 | 44,676.707 | 43,445.95 | 42,993.442 | 42,090.812 | 41,713.149 | 41,053.031 | 62,006.112 |
Totaal activa
| 207,128 | 205,071 | 202,606 | 209,926 | 179,396 | 173,539 | 171,888 | 171,493 | 170,592 | 168,809 | 168,507 | 166,875 | 165,125 | 162,794 | 161,948 | 160,175 | 156,758 | 153,256 | 149,228 | 143,792 | 134,529 | 133,850 | 130,015 | 128,811 | 127,710 | 121,676 | 118,498 | 118,678 | 118,768 | 118,150 | 114,981 | 113,471 | 113,064 | 113,091 | 110,482 | 110,989 | 95,018 | 94,720 | 94,649 | 97,091 | 96,551 | 96,032 | 94,519 | 92,214 | 90,211 | 90,448 | 85,638.428 | 86,470.57 | 85,586.248 | 77,025.417 | 75,382.624 | 78,707.301 | 78,103.12 | 77,934.252 | 77,544.988 | 78,811.299 | 77,925.731 | 75,221.706 | 73,266.048 | 76,080.785 | 75,834.287 | 79,494.657 | 80,158.646 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 19,610 | 16,076 | 15,152 | 11,761 | 12,061 | 13,017 | 12,643 | 12,388 | 12,643 | 13,542 | 13,041 | 12,173 | 13,270 | 14,320 | 12,437 | 12,521 | 12,882 | 14,608 | 12,947 | 10,925 | 10,947 | 11,572 | 10,553 | 10,566 | 10,146 | 9,865 | 10,376 | 10,935 | 11,759 | 11,030 | 10,951 | 10,739 | 10,957 | 838 | 10,566 | 10,369 | 10,824 | 882 | 10,098 | 10,747 | 11,341 | 9,890 | 10,373 | 10,275 | 10,498 | 10,907 | 10,577.134 | 10,135.553 | 7,817.31 | 8,486.572 | 7,074.199 | 6,571.56 | 6,492.984 | 7,473.434 | 6,873.839 | 7,489.438 | 7,055.972 | 7,798.575 | 6,141.574 | 6,105.93 | 6,190.121 | 6,568.446 |
Kortlopende schulden
| 30,123 | 36,030 | 33,170 | 47,671 | 44,501 | 32,807 | 33,638 | 34,330 | 28,817 | 27,892 | 28,164 | 27,825 | 27,257 | 33,982 | 37,931 | 37,850 | 38,755 | 30,561 | 25,776 | 26,908 | 22,967 | 24,282 | 21,531 | 25,856 | 28,280 | 29,791 | 28,010 | 27,568 | 24,423 | 25,694 | 24,563 | 24,019 | 22,092 | 36,800 | 33,762 | 34,170 | 20,827 | 20,885 | 18,953 | 21,488 | 23,307 | 23,339 | 20,143 | 27,672 | 27,629 | 29,507 | 29,891 | 25,354.18 | 26,341.424 | 24,286.582 | 20,142.066 | 20,597.125 | 17,986.415 | 19,225.643 | 18,234.289 | 19,957.716 | 16,474.872 | 16,396.275 | 13,259.977 | 16,173.936 | 16,097.379 | 23,086.87 | 26,566.691 |
Belastingschulden
| 0 | 0 | 4,031 | 803 | 1,623 | 805 | 2,313 | 965 | 1,830 | 867 | 3,370 | 1,699 | 1,825 | 903 | 1,061 | 176 | 299 | 535 | 1,846 | 412 | 1,218 | 438 | 900 | 363 | 1,123 | 417 | 1,423 | 360 | 1,100 | 468 | 1,044 | 111 | 829 | 227 | 1,665 | 834 | 981 | 360 | 775 | 95 | 537 | 68 | 1,837 | 1,086 | 1,272 | 703 | 399.376 | 144.319 | 402.003 | 128.803 | 972.693 | 465.781 | 710.064 | 362.047 | 298.411 | 65.26 | 537.332 | 183.328 | 1,007.047 | 560.062 | 581.883 | 707.616 | 232.807 |
Uitgestelde opbrengsten
| 0 | 1,806 | -4 | 1,755 | 3,022 | 2,555 | 5,007 | 1,807 | 3,369 | 2,697 | 6,170 | 2,573 | 3,356 | 2,625 | 3,614 | 1,099 | 1,760 | 2,296 | 4,789 | 1,370 | 2,654 | 1,321 | 3,482 | 1,327 | 1,768 | 1,175 | 3,240 | 1,360 | 1,708 | 1,234 | 13,681 | 1,044 | 1,427 | 974 | 14,165 | 1,676 | 1,541 | 1,067 | 1,243 | 833 | 1,031 | 748 | 2,290 | 1,301 | 1,775 | 1,344 | 799.314 | 341.319 | 920.003 | 687.803 | 1,384.737 | 613.781 | 1,232.064 | 854.047 | 600.335 | 218.26 | 1,014.332 | 644.328 | 1,351.667 | 705.799 | 991.312 | 1,048.073 | 390.13 |
Overige kortlopende verplichtingen
| -30,123 | 7,841 | 10,282 | 12,977 | 9,052 | 9,778 | 8,379 | 8,358 | 7,350 | 8,139 | 7,553 | 7,831 | 7,586 | 8,024 | 6,966 | 7,185 | 5,962 | 7,429 | 6,597 | 5,489 | 4,226 | 4,974 | 4,709 | 4,079 | 5,208 | 4,873 | 4,360 | 1,356 | 1,289 | 2,138 | 3,468 | 1,596 | 1,332 | 2,299 | 13,767 | 812 | 592 | 1,511 | 12,791 | 1,479 | 1,060 | 1,748 | 3,749 | 762 | 334 | 2,915 | 1,464.499 | 2,080.701 | 2,467.905 | 2,374.148 | 1,365.776 | 1,919.352 | 2,011.496 | 2,334.894 | 1,451.401 | 3,061.542 | 3,365.127 | 2,901.724 | 1,986.021 | 2,969.31 | 3,029.442 | 2,668.067 | 3,416.698 |
Totaal kortlopende verplichtingen
| 0 | 63,481 | 63,559 | 76,603 | 66,937 | 55,451 | 57,347 | 56,296 | 50,385 | 49,541 | 52,629 | 50,396 | 48,841 | 56,179 | 60,278 | 57,648 | 57,537 | 51,407 | 48,827 | 45,756 | 39,336 | 40,641 | 38,712 | 40,851 | 45,177 | 45,227 | 43,658 | 41,020 | 39,455 | 41,293 | 40,105 | 37,721 | 36,419 | 51,257 | 50,032 | 48,058 | 34,310 | 34,647 | 33,401 | 33,993 | 36,682 | 37,244 | 35,619 | 41,194 | 41,285 | 43,623 | 42,661.875 | 38,156.334 | 39,346.885 | 34,606.843 | 30,967.107 | 30,056.457 | 27,279.535 | 28,415.568 | 27,457.535 | 29,958.357 | 27,866.769 | 26,537.299 | 24,051.62 | 25,844.882 | 25,814.634 | 32,652.674 | 36,784.642 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 83,188 | 75,654 | 74,388 | 69,097 | 57,790 | 65,051 | 62,801 | 64,754 | 70,538 | 71,237 | 68,883 | 70,190 | 71,214 | 62,708 | 58,750 | 60,422 | 58,051 | 60,694 | 59,979 | 58,596 | 57,341 | 56,566 | 54,983 | 52,574 | 46,971 | 43,719 | 42,315 | 46,010 | 48,058 | 47,036 | 45,831 | 47,668 | 49,156 | 35,632 | 33,920 | 37,150 | 35,890 | 36,235 | 36,665 | 40,075 | 37,373 | 37,313 | 37,834 | 30,718 | 29,233 | 28,009 | 24,684 | 30,938.606 | 29,384.541 | 26,341.216 | 28,593.147 | 30,390.633 | 32,806.11 | 32,152.686 | 32,959.954 | 30,692.603 | 32,094.821 | 32,464.247 | 33,170.262 | 34,243.087 | 35,120.043 | 32,651.39 | 29,514.273 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -30,375 | 0 | 0 | 0 | 2,932 | 0 | 0 | 0 | 2,856 | 0 | 0 | 0 | 2,707 | 0 | 0 | 0 | 2,984 | 0 | 0 | 0 | 2,182 | 0 | 0 | 0 | 2,151 | 0 | 0 | 0 | 2,063 | 0 | 0 | 0 | 2,102 | 0 | 0 | 0 | 1,489 | 0 | 0 | 0 | 1,493 | 0 | 0 | 0 | 1,396.614 | 0 | 0 | 0 | 1,076.768 | 0 | 0 | 0 | 1,048.473 | 0 | 0 | 0 | 869.24 | 0 | 0 | 1,203.324 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 153 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 121 | 0 | 0 | 0 | 181 | 0 | 0 | 0 | 188 | 0 | 0 | 0 | 164 | 0 | 0 | 0 | 115 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 68 | 0 | 0 | 0 | 87 | 0 | 0 | 0 | 136 | 0 | 0 | 0 | 99.66 | 0 | 0 | 0 | 0.329 | 0 | 0 | 0 | 0.371 | 0 | 0 | 0 | 0.371 | 0 | 0 | 0.371 | 0 |
Overige niet-vlottende verplichtingen
| -83,188 | 3,611 | 3,501 | 5,748 | 3,368 | 3,374 | 351 | 3,383 | 3,355 | 3,345 | 347 | 3,316 | 3,253 | 3,265 | 327 | 3,525 | 3,521 | 3,506 | 335 | 3,254 | 2,459 | 2,455 | 177 | 2,497 | 2,554 | 2,338 | 123 | 2,330 | 2,342 | 2,315 | 126 | 2,342 | 2,319 | 2,295 | 214 | 2,287 | 1,874 | 1,873 | 212 | 1,858 | 1,840 | 1,890 | 298 | 1,912 | 1,823 | 1,739 | 1,565.287 | 1,613.586 | 1,551.376 | 1,263.238 | 173.798 | 1,262.931 | 1,247.255 | 1,243.902 | 184.586 | 2,402.442 | 2,447.498 | 1,326.288 | 157.762 | 1,487.248 | 1,414.824 | 176.526 | 1,094.052 |
Totaal niet-vlottende verplichtingen
| 143,778 | 79,265 | 78,042 | 74,845 | 61,158 | 68,425 | 66,168 | 68,137 | 73,893 | 74,582 | 72,207 | 73,506 | 74,467 | 65,973 | 61,965 | 63,947 | 61,572 | 64,200 | 63,486 | 61,850 | 59,800 | 59,021 | 57,506 | 55,071 | 49,525 | 46,057 | 44,704 | 48,340 | 50,400 | 49,351 | 48,094 | 50,010 | 51,475 | 37,927 | 36,236 | 39,437 | 37,764 | 38,108 | 38,366 | 41,933 | 39,213 | 39,203 | 39,625 | 32,630 | 31,056 | 29,748 | 26,348.287 | 32,552.192 | 30,935.917 | 27,604.454 | 29,844.042 | 31,653.564 | 34,053.365 | 33,396.588 | 34,193.384 | 33,095.045 | 34,542.319 | 33,790.535 | 34,197.635 | 35,730.335 | 36,534.867 | 34,031.611 | 30,608.325 |
Totaal passiva
| 143,778 | 142,746 | 141,594 | 151,448 | 128,095 | 123,876 | 123,515 | 124,433 | 124,278 | 124,123 | 124,836 | 123,902 | 123,308 | 122,152 | 122,243 | 121,595 | 119,109 | 115,607 | 112,313 | 107,606 | 99,136 | 99,662 | 96,218 | 95,922 | 94,702 | 91,284 | 88,362 | 89,360 | 89,855 | 90,644 | 88,199 | 87,731 | 87,894 | 89,184 | 86,268 | 87,495 | 72,074 | 72,755 | 71,767 | 75,926 | 75,895 | 76,447 | 75,244 | 73,824 | 72,341 | 73,371 | 69,010.162 | 70,708.526 | 70,282.802 | 62,211.297 | 60,811.149 | 61,710.021 | 61,332.9 | 61,812.156 | 61,650.919 | 63,053.402 | 62,409.088 | 60,327.834 | 58,249.255 | 61,575.217 | 62,349.501 | 66,684.285 | 67,392.967 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 940 | 0 | 0 | 0 | 0 | 48,027 | 0 | 0 | 0 | 43,032 | 42,167 | 41,324 | 40,135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529 | 2,529.135 | 2,529.135 | 2,529.135 | 2,529.135 | 2,529.135 | 2,529.135 | 2,529.135 | 2,529.135 | 2,529.135 | 2,529.135 | 2,529.135 | 2,529.135 | 2,529.135 | 2,529.135 | 2,150.9 | 2,150.9 | 2,139.35 |
Ingehouden winsten
| 57,017 | 55,451 | 53,887 | 52,136 | 45,479 | 43,938 | 42,956 | 41,740 | 40,860 | 39,148 | 38,201 | 37,404 | 36,169 | 35,008 | 33,965 | 32,964 | 32,178 | 32,382 | 32,067 | 30,783 | 30,293 | 29,053 | 28,624 | 27,769 | 27,284 | 24,955 | 24,432 | 23,296 | 22,950 | 21,885 | 21,493 | 21,038 | 20,662 | 19,246 | 19,101 | 17,836 | 17,605 | 16,579 | 15,150 | 13,756 | 13,373 | 12,367 | 12,147 | 11,272 | 10,883 | 10,137 | 9,761.955 | 9,153.9 | 8,715.152 | 8,206.659 | 7,940.673 | 10,392.448 | 10,103.275 | 9,462.812 | 9,249.231 | 9,125.715 | 8,905.538 | 8,267.413 | 8,317.79 | 7,865.507 | 7,565.51 | 7,019.26 | 7,045.624 |
Overige gereserveerde algehele resultaten
| 2,305 | 2,244 | 2,486 | 1,713 | 1,733 | 1,636 | 1,328 | 1,231 | 1,421 | 1,654 | 1,504 | 1,649 | 1,682 | 1,640 | 3,994 | 1,618 | 1,475 | 1,271 | 851 | 1,082 | 777 | 813 | 853 | 800 | 1,404 | 1,117 | 1,383 | 1,700 | 1,641 | 1,299 | 968 | 874 | 679 | 833 | 1,056 | 1,331 | 1,011 | 1,057 | 1,053 | 729 | 604 | 540 | 450 | 439 | 308 | 260 | 188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1 | 1,560 | 1,562 | 1,560 | 1,560 | 1,560 | 1,560 | 1,560 | 1,560 | 3,009 | 1,437 | 1,437 | 1,437 | 1,465 | 1,465 | 1,466 | 1,466 | 1,467 | 1,466 | 1,792 | 1,791 | 1,791 | 1,791 | 1,791 | 1,791 | 1,791 | 1,791 | 1,792 | 1,792 | 1,791 | 2,760 | 1,299 | 1,299 | 1,299 | 1,528 | 1,798 | 1,799 | 2,857 | 4,150 | 4,880 | 4,754 | 4,149 | 4,149 | 4,589 | 4,458 | 4,411 | 4,338.068 | 4,078.823 | 4,058.972 | 4,078.326 | 4,101.667 | 4,075.697 | 4,137.81 | 4,130.149 | 4,115.703 | 4,103.047 | 4,081.97 | 4,097.324 | 4,169.868 | 4,110.926 | 3,768.376 | 3,640.212 | 3,580.705 |
Totaal eigen vermogen van aandeelhouders
| 62,792 | 61,784 | 60,464 | 57,938 | 51,301 | 49,663 | 48,373 | 47,060 | 46,314 | 44,686 | 43,671 | 42,973 | 41,817 | 40,642 | 39,705 | 38,580 | 37,649 | 37,649 | 36,915 | 36,186 | 35,393 | 34,188 | 33,797 | 32,889 | 33,008 | 30,392 | 30,137 | 29,318 | 28,913 | 27,506 | 26,782 | 25,740 | 25,170 | 23,907 | 24,214 | 23,494 | 22,944 | 21,965 | 22,882 | 21,165 | 20,656 | 19,585 | 19,275 | 18,390 | 17,870 | 17,077 | 16,628.068 | 15,761.858 | 15,303.259 | 14,814.12 | 14,571.475 | 16,997.28 | 16,770.22 | 16,122.096 | 15,894.069 | 15,757.897 | 15,516.643 | 14,893.872 | 15,016.793 | 14,505.568 | 13,484.786 | 12,810.372 | 12,765.679 |
Totaal eigen vermogen
| 63,346 | 62,325 | 61,007 | 58,478 | 51,301 | 49,663 | 48,373 | 47,060 | 46,314 | 44,686 | 43,671 | 42,973 | 41,817 | 40,642 | 39,705 | 38,580 | 37,649 | 37,649 | 36,915 | 36,186 | 35,393 | 34,188 | 33,797 | 32,889 | 33,008 | 30,392 | 30,137 | 29,318 | 28,913 | 27,506 | 26,782 | 25,740 | 25,170 | 23,907 | 24,214 | 23,494 | 22,944 | 21,965 | 22,882 | 21,165 | 20,656 | 19,585 | 19,275 | 18,390 | 17,870 | 17,077 | 16,628.266 | 15,762.044 | 15,303.446 | 14,814.12 | 14,571.475 | 16,997.28 | 16,770.22 | 16,122.096 | 15,894.069 | 15,757.897 | 15,516.643 | 14,893.872 | 15,016.793 | 14,505.568 | 13,484.786 | 12,810.372 | 12,765.679 |
Totaal passiva en aandeelhoudersvermogen
| 207,128 | 205,071 | 202,606 | 209,926 | 179,396 | 173,539 | 171,888 | 171,493 | 170,592 | 168,809 | 168,507 | 166,875 | 165,125 | 162,794 | 161,948 | 160,175 | 156,758 | 153,256 | 149,228 | 143,792 | 134,529 | 133,850 | 130,015 | 128,811 | 127,710 | 121,676 | 118,499 | 118,678 | 118,768 | 118,150 | 114,981 | 113,471 | 113,064 | 113,091 | 110,482 | 110,989 | 95,018 | 94,720 | 94,649 | 97,091 | 96,551 | 96,032 | 94,519 | 92,214 | 90,211 | 90,448 | 85,638.428 | 86,470.57 | 85,586.248 | 77,025.417 | 75,382.624 | 78,707.301 | 78,103.12 | 77,934.252 | 77,544.988 | 78,811.299 | 77,925.731 | 75,221.706 | 73,266.048 | 76,080.785 | 75,834.287 | 79,494.657 | 80,158.646 |