Benesse Holdings, Inc.
TSE:9783.T
2592 (JPY) • At close May 16, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 128,023 | 133,180 | 142,132 | 143,919 | 115,674 | 130,004 | 140,501 | 142,917 | 125,786 | 147,549 | 171,383 | 179,140 | 151,012 | 152,540 | 155,648 | 159,161 | 152,507 | 159,175 | 163,435 | 163,651 | 109,681 | 114,719 | 126,194 | 135,895 | 134,206 | 130,222 | 123,193 | 121,589 | 113,542 | 96,248 | 100,704 | 102,031 | 91,892 | 84,152 | 87,408 | 90,408 | 104,541 | 125,082 | 139,418 | 83,227 | 79,726 | 81,178 | 74,787 | 74,750 | 72,464 | 64,292 | 67,744 | 69,427 | 72,647 | 59,861 | 71,611 | 89,708 | 93,982 | 69,638 | 53,085 | 50,828 | 48,877 | 54,012 | 64,192 | 42,784 | 45,730 |
Kortetermijnbeleggingen
| 0 | 14,645 | 20,497 | 20,497 | 20,497 | 20,997 | 20,997 | 22,499 | 18,995 | 11,455 | 3,445 | 4,948 | 5,951 | 3,000 | 3,401 | 2,903 | 2,904 | 2,949 | 3,042 | 2,546 | 34,466 | 33,907 | 33,410 | 26,599 | 23,599 | 26,607 | 27,818 | 30,928 | 30,301 | 35,201 | 36,003 | 41,005 | 44,501 | 41,310 | 44,306 | 40,928 | 24,313 | 6,018 | 9,861 | 66,489 | 51,279 | 48,383 | 72,129 | 71,353 | 57,491 | 62,846 | 74,807 | 78,414 | 49,128 | 64,040 | 76,703 | 55,623 | 32,053 | 33,653 | 53,946 | 59,161 | 31,631 | 24,544 | 30,028 | 43,517 | 36,169 |
Liquide middelen en kortetermijnbeleggingen
| 128,023 | 147,825 | 162,629 | 164,416 | 136,171 | 151,001 | 161,498 | 165,416 | 144,781 | 159,004 | 174,828 | 184,088 | 156,963 | 155,540 | 159,049 | 162,064 | 155,411 | 162,124 | 166,477 | 166,197 | 144,147 | 148,626 | 159,604 | 162,494 | 157,805 | 156,829 | 151,011 | 152,517 | 143,843 | 131,449 | 136,707 | 143,036 | 136,393 | 125,462 | 131,714 | 131,336 | 128,854 | 131,100 | 149,279 | 149,716 | 131,005 | 129,561 | 146,916 | 146,103 | 129,955 | 127,138 | 142,551 | 147,841 | 121,775 | 123,901 | 148,314 | 145,331 | 126,035 | 103,291 | 107,031 | 109,989 | 80,508 | 78,556 | 94,220 | 86,301 | 81,899 |
Nettovorderingen
| 84,144 | 26,298 | 25,577 | 25,230 | 26,734 | 26,826 | 24,838 | 25,327 | 25,296 | 28,658 | 27,071 | 26,256 | 27,687 | 28,652 | 28,126 | 27,314 | 29,112 | 31,586 | 30,170 | 29,623 | 31,492 | 31,173 | 29,530 | 28,274 | 29,317 | 28,880 | 31,899 | 30,128 | 30,427 | 30,113 | 29,362 | 29,963 | 31,141 | 31,400 | 29,972 | 29,368 | 29,927 | 29,820 | 28,901 | 28,468 | 29,516 | 28,734 | 28,228 | 28,219 | 28,422 | 26,885 | 26,377 | 27,202 | 79,537 | 27,695 | 25,437 | 25,032 | 74,310 | 24,792 | 23,394 | 23,278 | 71,480 | 23,980 | 23,454 | 68,476 | 25,740 |
Voorraad
| 35,047 | 29,628 | 27,791 | 29,179 | 34,541 | 30,337 | 28,028 | 28,542 | 34,698 | 27,983 | 24,205 | 25,840 | 31,533 | 28,919 | 24,734 | 25,934 | 30,083 | 25,705 | 22,359 | 25,773 | 30,947 | 29,366 | 25,330 | 26,399 | 29,703 | 24,923 | 21,715 | 22,581 | 25,098 | 21,648 | 19,390 | 20,292 | 23,523 | 26,011 | 26,828 | 27,950 | 31,205 | 29,139 | 30,276 | 32,125 | 38,004 | 27,437 | 22,561 | 20,856 | 26,823 | 19,958 | 18,596 | 18,323 | 22,632 | 17,468 | 16,468 | 16,609 | 20,282 | 17,197 | 15,786 | 16,530 | 19,010 | 19,423 | 18,237 | 19,577 | 16,018 |
Overige vlottende activa
| 11,036 | 33,778 | 29,373 | 30,408 | 68,180 | 34,483 | 28,905 | 29,792 | 69,883 | 35,415 | 30,449 | 30,645 | 69,511 | 36,025 | 30,696 | 31,953 | 58,748 | 32,859 | 26,826 | 28,563 | 57,724 | 35,763 | 26,321 | 25,711 | 53,347 | 32,228 | 25,171 | 26,802 | 51,419 | 31,834 | 27,082 | 25,211 | 52,545 | 36,331 | 31,562 | 32,026 | 61,292 | 36,973 | 31,410 | 37,543 | 64,254 | 41,521 | 33,360 | 32,824 | 63,463 | 41,929 | 31,679 | 28,354 | 6,070 | 35,541 | 28,698 | 32,164 | 12,917 | 38,592 | 27,587 | 25,189 | 8,689 | 31,565 | 27,408 | 5,496 | 29,582 |
Totaal vlottende activa
| 258,250 | 237,529 | 245,370 | 249,233 | 265,626 | 242,647 | 243,269 | 249,077 | 274,658 | 251,060 | 256,553 | 266,829 | 285,694 | 249,136 | 242,605 | 247,265 | 273,354 | 252,274 | 245,832 | 250,156 | 264,310 | 244,928 | 240,785 | 242,878 | 270,172 | 242,860 | 229,796 | 232,028 | 250,787 | 215,044 | 212,541 | 218,502 | 243,602 | 219,204 | 220,076 | 220,680 | 251,278 | 227,032 | 239,866 | 247,852 | 262,779 | 227,253 | 231,065 | 228,002 | 248,663 | 215,910 | 219,203 | 221,720 | 230,014 | 204,605 | 218,917 | 219,136 | 233,544 | 183,872 | 173,798 | 174,986 | 179,687 | 153,524 | 163,319 | 179,850 | 153,239 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 165,895 | 167,190 | 164,414 | 164,712 | 163,099 | 160,968 | 160,750 | 159,322 | 156,807 | 157,622 | 158,716 | 157,692 | 157,016 | 154,965 | 153,203 | 150,958 | 150,388 | 151,322 | 150,465 | 148,244 | 147,352 | 142,274 | 140,271 | 140,095 | 139,395 | 137,450 | 137,711 | 137,797 | 136,231 | 134,823 | 132,328 | 129,480 | 129,743 | 127,204 | 125,751 | 120,935 | 121,996 | 120,339 | 113,282 | 109,842 | 107,440 | 103,810 | 101,847 | 99,967 | 97,765 | 95,076 | 92,172 | 91,679 | 91,105 | 76,412 | 74,167 | 74,650 | 75,122 | 75,611 | 75,937 | 75,705 | 75,994 | 75,452 | 75,210 | 74,609 | 74,808 |
Goodwill
| 9,794 | 10,727 | 10,996 | 11,279 | 11,192 | 11,452 | 11,706 | 11,966 | 12,121 | 11,670 | 12,005 | 12,339 | 10,177 | 8,943 | 9,313 | 9,688 | 8,629 | 11,063 | 11,607 | 12,126 | 12,703 | 9,265 | 9,640 | 10,126 | 10,657 | 11,845 | 12,484 | 12,861 | 13,611 | 13,869 | 14,454 | 15,412 | 16,150 | 16,829 | 17,143 | 17,455 | 18,526 | 18,662 | 17,847 | 18,548 | 19,325 | 19,367 | 19,893 | 19,859 | 20,233 | 20,739 | 21,961 | 23,012 | 23,452 | 20,035 | 15,172 | 15,679 | 15,620 | 16,634 | 17,665 | 17,836 | 18,537 | 12,838 | 13,319 | 13,157 | 15,570 |
Immateriële activa
| 0 | 25,734 | 25,528 | 25,846 | 26,360 | 26,711 | 27,203 | 27,353 | 27,461 | 29,023 | 28,788 | 28,454 | 28,013 | 27,134 | 26,931 | 26,744 | 27,205 | 25,945 | 25,507 | 25,944 | 26,463 | 22,643 | 23,582 | 24,537 | 26,049 | 26,479 | 28,417 | 29,755 | 30,307 | 30,868 | 32,075 | 33,848 | 35,177 | 35,237 | 36,753 | 38,127 | 39,829 | 39,789 | 38,778 | 39,624 | 38,706 | 36,605 | 35,966 | 35,512 | 34,737 | 32,363 | 31,841 | 32,018 | 31,877 | 28,211 | 27,993 | 28,305 | 27,914 | 29,060 | 26,064 | 24,466 | 23,962 | 21,981 | 21,103 | 16,737 | 14,840 |
Goodwill en immateriële activa
| 9,794 | 36,461 | 36,524 | 37,125 | 37,552 | 38,163 | 38,909 | 39,319 | 39,582 | 40,693 | 40,793 | 40,793 | 38,190 | 36,077 | 36,244 | 36,432 | 35,834 | 37,008 | 37,114 | 38,070 | 39,166 | 31,908 | 33,222 | 34,663 | 36,706 | 38,324 | 40,901 | 42,616 | 43,918 | 44,737 | 46,529 | 49,260 | 51,327 | 52,066 | 53,896 | 55,582 | 58,355 | 58,451 | 56,625 | 58,172 | 58,031 | 55,972 | 55,859 | 55,371 | 54,970 | 53,102 | 53,802 | 55,030 | 55,329 | 48,246 | 43,165 | 43,984 | 43,534 | 45,694 | 43,729 | 42,302 | 42,499 | 34,819 | 34,422 | 29,894 | 30,410 |
Langetermijnbeleggingen
| 17,433 | 31,547 | 8,686 | 78,193 | 4,129 | 2,962 | 3,354 | 70,067 | 56,283 | 69,927 | 67,062 | 11,895 | 10,717 | 13,294 | 13,521 | 14,198 | 13,507 | 9,695 | 9,785 | 10,305 | -21,394 | -20,993 | -18,711 | -12,580 | -9,465 | -12,193 | -13,198 | -16,014 | -15,985 | -20,617 | -21,967 | -28,272 | -30,695 | -28,505 | -32,001 | -28,200 | -10,542 | 10,407 | 6,608 | -48,462 | -33,239 | -30,702 | -52,485 | -52,060 | -38,419 | -45,641 | -58,185 | -63,148 | -32,631 | -46,874 | -60,823 | -40,855 | -15,297 | -13,484 | -32,550 | -37,982 | -6,530 | 2,223 | -2,492 | -14,143 | -5,607 |
Belastingvorderingen
| 11,943 | 2 | 20,497 | -50,149 | 12,486 | 20,997 | 20,997 | -47,851 | 10,250 | -45,030 | -48,088 | 4,948 | 5,173 | 3,000 | 3,401 | 2,903 | 4,106 | 2,949 | 3,042 | 2,546 | 4,404 | 33,907 | 33,410 | 26,599 | 1,642 | 26,607 | 27,818 | 30,928 | 1,596 | 35,201 | 36,003 | 41,005 | 2,522 | 41,310 | 44,306 | 40,928 | 10,073 | 6,018 | 9,861 | 66,489 | 9,969 | 48,383 | 72,129 | 71,353 | 7,347 | 62,846 | 74,807 | 78,414 | 6,848 | 64,040 | 76,703 | 55,623 | 6,099 | 33,653 | 53,946 | 59,161 | 3,260 | 24,544 | 30,028 | 4,391 | 36,169 |
Overige niet-vlottende activa
| 65,076 | 48,550 | 49,791 | 50,149 | 58,665 | 47,399 | 47,898 | 47,852 | 3,014 | 90,060 | 96,176 | 50,101 | 45,188 | 40,678 | 41,179 | 42,932 | 40,234 | 40,120 | 40,416 | 40,433 | 70,841 | 37,961 | 38,073 | 39,546 | 58,154 | 35,410 | 36,691 | 36,442 | 65,353 | 36,585 | 36,730 | 37,282 | 78,424 | 45,510 | 45,748 | 45,298 | 59,792 | 43,486 | 42,436 | 41,704 | 82,611 | 39,800 | 40,037 | 39,952 | 89,929 | 39,512 | 39,692 | 39,844 | 81,415 | 36,388 | 36,796 | 36,570 | 62,117 | 34,441 | 33,500 | 33,411 | 61,243 | 30,347 | 31,299 | 68,527 | 28,192 |
Totaal niet-vlottende activa
| 270,141 | 283,750 | 279,912 | 280,030 | 275,931 | 270,489 | 271,908 | 268,709 | 265,936 | 268,242 | 266,571 | 265,429 | 256,284 | 248,014 | 247,548 | 247,423 | 244,069 | 241,094 | 240,822 | 239,598 | 240,369 | 225,057 | 226,265 | 228,323 | 226,432 | 225,598 | 229,923 | 231,769 | 231,113 | 230,729 | 229,623 | 228,755 | 231,321 | 237,585 | 237,700 | 234,543 | 239,674 | 238,701 | 228,812 | 227,745 | 224,812 | 217,263 | 217,387 | 214,583 | 211,592 | 204,895 | 202,288 | 201,819 | 202,066 | 178,212 | 170,008 | 169,972 | 171,575 | 175,915 | 174,562 | 172,597 | 176,466 | 167,385 | 168,467 | 163,278 | 163,972 |
Totaal activa
| 528,391 | 521,279 | 525,284 | 529,266 | 541,560 | 513,137 | 515,178 | 517,787 | 540,598 | 519,304 | 523,125 | 532,260 | 541,982 | 497,151 | 490,153 | 494,690 | 517,425 | 493,370 | 486,655 | 489,754 | 504,682 | 469,986 | 467,051 | 471,202 | 496,607 | 468,458 | 459,722 | 463,798 | 481,904 | 445,773 | 442,165 | 447,257 | 474,926 | 456,790 | 457,778 | 455,224 | 490,954 | 465,734 | 468,681 | 475,599 | 487,594 | 444,516 | 448,453 | 442,587 | 460,259 | 420,806 | 421,491 | 423,539 | 432,080 | 382,817 | 388,925 | 389,108 | 405,119 | 359,787 | 348,360 | 347,583 | 356,153 | 320,909 | 331,786 | 343,128 | 317,211 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 16,021 | 10,201 | 9,187 | 10,022 | 16,065 | 11,213 | 9,485 | 8,826 | 16,241 | 13,217 | 9,737 | 10,263 | 14,079 | 15,001 | 11,571 | 11,123 | 15,802 | 13,504 | 10,178 | 10,507 | 15,748 | 13,535 | 11,148 | 11,190 | 17,033 | 14,261 | 11,614 | 12,243 | 16,707 | 12,989 | 10,428 | 10,711 | 12,695 | 11,981 | 11,947 | 11,640 | 19,937 | 11,509 | 11,720 | 12,549 | 18,037 | 13,153 | 12,240 | 11,674 | 14,721 | 11,071 | 10,618 | 11,166 | 40,201 | 11,157 | 10,261 | 10,503 | 37,428 | 10,533 | 9,948 | 10,291 | 36,508 | 10,632 | 9,958 | 37,053 | 10,758 |
Kortlopende schulden
| 64 | 61 | 74 | 77 | 5,060 | 10,065 | 10,065 | 10,066 | 5,067 | 72 | 76 | 90 | 241 | 4,150 | 13,969 | 14,003 | 13,942 | 23,969 | 14,160 | 14,181 | 19,186 | 10,000 | 10,000 | 10,000 | 5,000 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 9 | 10,014 | 20,026 | 20,027 | 25,033 | 21,275 | 11,284 | 11,350 | 6,250 | 350 | 260 | 350 | 250 | 399 | 422 | 524 | 529 | 680 | 381 | 514 | 511 | 976 | 766 | 785 | 1,569 | 1,381 | 1,462 | 1,909 | 2,086 |
Belastingschulden
| 2,667 | 1,073 | 1,813 | 439 | 1,989 | 1,054 | 1,998 | 967 | 2,282 | 1,771 | 2,260 | 1,143 | 2,358 | 1,352 | 2,067 | 1,084 | 6,017 | 2,213 | 2,734 | 1,617 | 3,075 | 1,332 | 2,092 | 1,022 | 5,754 | 4,318 | 2,232 | 2,634 | 5,280 | 3,451 | 3,921 | 2,335 | 5,053 | 4,722 | 5,265 | 1,773 | 3,430 | 1,665 | 2,229 | 433 | 6,278 | 6,479 | 9,942 | 3,229 | 9,048 | 7,694 | 10,767 | 3,777 | 6,647 | 7,370 | 10,644 | 3,857 | 14,323 | 12,910 | 11,745 | 4,970 | 4,864 | 8,346 | 12,555 | 11,458 | 11,796 |
Uitgestelde opbrengsten
| 2,667 | 1,073 | 94,684 | 102,160 | 135,801 | 84,970 | 100,021 | 109,570 | 145,837 | 94,572 | 108,105 | 119,888 | 145,400 | 81,224 | 90,382 | 103,039 | 135,765 | 79,825 | 86,412 | 96,795 | 127,922 | 80,094 | 86,779 | 93,335 | 128,331 | 0 | 0 | 0 | 0 | 0 | 0 | 82,367 | 119,095 | 74,081 | 80,381 | 86,140 | 129,648 | 79,959 | 103,458 | 121,721 | 137,724 | 80,883 | 93,347 | 96,083 | 132,021 | 78,468 | 88,031 | 94,676 | 101,607 | 72,859 | 84,355 | 89,753 | 99,910 | 74,776 | 81,965 | 88,917 | 90,395 | 70,832 | 85,900 | 98,037 | 74,055 |
Overige kortlopende verplichtingen
| 139,829 | 111,811 | 123,302 | 135,255 | 145,563 | 117,776 | 126,439 | 143,386 | 156,587 | 131,300 | 140,394 | 158,985 | 159,200 | 118,848 | 119,804 | 136,438 | 141,771 | 113,369 | 113,337 | 130,165 | 136,226 | 112,599 | 112,782 | 126,442 | 133,799 | 104,713 | 107,136 | 117,905 | 125,677 | 99,110 | 98,691 | 114,136 | 127,924 | 104,069 | 105,231 | 117,943 | 138,896 | 118,985 | 130,979 | 155,390 | 142,378 | 107,345 | 112,336 | 126,430 | 133,272 | 25,390 | 18,966 | 30,896 | 4,017 | 24,300 | 17,911 | 26,007 | -2,883 | 19,274 | 13,943 | 24,567 | 6,053 | 20,939 | 12,956 | -632 | 18,730 |
Totaal kortlopende verplichtingen
| 161,248 | 123,146 | 134,376 | 145,793 | 168,677 | 140,108 | 147,987 | 163,245 | 180,177 | 146,360 | 152,467 | 170,481 | 175,878 | 139,351 | 147,411 | 162,648 | 177,532 | 153,055 | 140,409 | 156,470 | 174,235 | 137,466 | 136,022 | 148,654 | 161,586 | 123,292 | 120,982 | 132,782 | 147,664 | 115,550 | 113,040 | 127,185 | 145,681 | 130,786 | 142,469 | 151,383 | 187,296 | 153,434 | 156,212 | 179,722 | 172,943 | 127,327 | 134,778 | 141,683 | 157,291 | 123,022 | 128,804 | 141,039 | 153,001 | 116,366 | 123,552 | 130,634 | 149,289 | 118,469 | 118,367 | 129,530 | 139,389 | 112,130 | 122,831 | 147,825 | 117,425 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 10,155 | 150,736 | 147,179 | 147,601 | 135,345 | 132,259 | 131,782 | 129,688 | 131,417 | 135,205 | 135,889 | 134,403 | 133,866 | 122,713 | 110,812 | 108,158 | 106,580 | 99,163 | 107,723 | 105,337 | 99,066 | 102,339 | 100,162 | 99,461 | 103,976 | 106,747 | 106,621 | 106,022 | 103,692 | 100,980 | 98,166 | 93,256 | 92,089 | 70,541 | 58,781 | 10,004 | 48,886 | 10,030 | 20,031 | 20,000 | 52,933 | 31,250 | 31,250 | 31,250 | 50,643 | 31,500 | 31,500 | 31,500 | 43,630 | 30,000 | 30,002 | 30,005 | 25,009 | 10,184 | 208 | 213 | 219 | 244 | 235 | 269 | 285 |
Uitgestelde opbrengsten niet-vlottend
| 111,713 | 62,065 | 61,457 | 61,617 | 60,598 | 61,375 | 58,826 | 58,327 | 57,727 | 58,304 | 58,331 | 59,946 | 8,155 | 0 | 0 | 0 | 7,914 | 0 | 0 | 0 | 7,832 | 0 | 0 | 0 | 7,498 | 0 | 0 | 0 | 7,297 | 0 | 0 | 0 | 7,405 | 0 | 0 | 0 | 7,419 | 0 | 0 | 0 | 6,873 | 0 | 0 | 0 | 3,695 | 0 | 0 | 0 | 3,354 | 0 | 0 | 0 | 4,415 | 0 | 0 | 0 | 4,240 | 0 | 0 | 4,321 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 616 | 50,497 | 6,497 | 6,400 | 670 | 6,236 | 6,136 | 6,040 | 596 | 8,554 | 8,454 | 8,369 | 681 | 0 | 0 | 0 | 640 | 0 | 0 | 0 | 1,261 | 0 | 0 | 0 | 468 | 0 | 0 | 0 | 560 | 0 | 0 | 0 | 3,626 | 0 | 0 | 0 | 4,251 | 0 | 0 | 0 | 2,921 | 0 | 0 | 0 | 2,580 | 0 | 0 | 0 | 2,411 | 0 | 0 | 0 | 611 | 0 | 0 | 0 | 668 | 0 | 0 | 301 | 0 |
Overige niet-vlottende verplichtingen
| 78,975 | 78,668 | 16,262 | 15,904 | 15,019 | 15,761 | 15,567 | 15,296 | 72,843 | 20,467 | 20,189 | 20,066 | 56,521 | 56,728 | 55,455 | 55,983 | 57,975 | 58,201 | 57,870 | 57,589 | 47,191 | 55,966 | 56,564 | 57,041 | 47,959 | 55,891 | 56,964 | 56,131 | 47,525 | 56,853 | 56,643 | 57,668 | 57,891 | 58,101 | 57,800 | 101,028 | 56,880 | 91,829 | 84,701 | 79,941 | 46,609 | 70,380 | 68,991 | 66,868 | 44,848 | 60,136 | 56,378 | 56,377 | 35,495 | 41,807 | 39,976 | 39,743 | 33,002 | 36,843 | 35,951 | 34,634 | 28,468 | 28,945 | 28,671 | 21,915 | 25,817 |
Totaal niet-vlottende verplichtingen
| 201,459 | 229,398 | 224,898 | 225,122 | 211,632 | 209,395 | 206,175 | 203,311 | 204,260 | 213,976 | 214,409 | 214,415 | 191,068 | 179,441 | 166,267 | 164,141 | 164,555 | 157,364 | 165,593 | 162,926 | 155,350 | 158,305 | 156,726 | 156,502 | 159,901 | 162,638 | 163,585 | 162,153 | 159,074 | 157,833 | 154,809 | 150,924 | 149,980 | 128,642 | 116,581 | 111,032 | 105,766 | 101,859 | 104,732 | 99,941 | 99,542 | 101,630 | 100,241 | 98,118 | 95,491 | 91,636 | 87,878 | 87,877 | 84,890 | 71,807 | 69,978 | 69,748 | 63,037 | 47,027 | 36,159 | 34,847 | 33,595 | 29,189 | 28,906 | 26,806 | 26,102 |
Totaal passiva
| 362,707 | 352,544 | 359,274 | 370,915 | 380,309 | 349,503 | 354,162 | 366,556 | 384,437 | 360,336 | 366,876 | 384,896 | 366,946 | 318,792 | 313,678 | 326,789 | 342,087 | 310,419 | 306,002 | 319,396 | 329,585 | 295,771 | 292,748 | 305,156 | 321,487 | 285,930 | 284,567 | 294,935 | 306,738 | 273,383 | 267,849 | 278,109 | 295,661 | 259,428 | 259,050 | 262,415 | 293,062 | 255,293 | 260,944 | 279,663 | 272,485 | 228,957 | 235,019 | 239,801 | 252,782 | 214,658 | 216,682 | 228,916 | 237,891 | 188,173 | 193,530 | 200,382 | 212,326 | 165,496 | 154,526 | 164,377 | 172,984 | 141,319 | 151,737 | 174,631 | 143,527 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 147,848 | 0 | 0 | 0 | 141,494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,857 | 13,857 | 13,857 | 13,817 | 13,817 | 13,817 | 13,817 | 13,780 | 13,780 | 13,780 | 13,780 | 13,739 | 13,739 | 13,739 | 13,739 | 13,700 | 13,700 | 13,700 | 13,700 | 13,661 | 13,661 | 13,661 | 13,661 | 13,623 | 13,623 | 13,623 | 13,623 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 | 13,600 |
Ingehouden winsten
| 132,113 | 135,758 | 134,189 | 126,963 | 131,471 | 132,116 | 128,459 | 120,688 | 125,422 | 133,659 | 132,348 | 123,736 | 151,434 | 155,339 | 152,996 | 145,050 | 153,130 | 160,461 | 158,067 | 148,090 | 152,164 | 153,844 | 152,699 | 146,313 | 154,245 | 161,648 | 152,620 | 146,373 | 150,991 | 152,862 | 155,117 | 149,036 | 156,571 | 172,562 | 174,522 | 168,932 | 173,920 | 188,272 | 187,099 | 175,558 | 193,679 | 194,259 | 190,861 | 180,951 | 182,935 | 183,108 | 181,995 | 171,486 | 176,863 | 177,872 | 178,379 | 169,477 | 177,342 | 177,990 | 176,652 | 165,843 | 165,372 | 162,585 | 162,472 | 152,239 | 154,988 |
Overige gereserveerde algehele resultaten
| 5,435 | 5,114 | 3,918 | 3,848 | 1,976 | 3,970 | 4,884 | 3,301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 totale aandeelhoudersvermogen
| 7,101 | 7,104 | 7,109 | 7,067 | 7,066 | 7,066 | 7,065 | 7,027 | 7,028 | 6,168 | 4,683 | 8,269 | 4,706 | 3,161 | 3,635 | 8,231 | 8,231 | 8,232 | 8,232 | 3,372 | 3,656 | 3,173 | 8,235 | 2,595 | 3,394 | 8,199 | 3,186 | 7,743 | 3,793 | -354 | -592 | 7,744 | 7,744 | 7,745 | 7,746 | 7,747 | 7,626 | 7,627 | 1,197 | 7,627 | 7,628 | 7,629 | 7,631 | 7,631 | 11,351 | 4,007 | 3,910 | 4,329 | -1,817 | -1,941 | -1,573 | 905 | -3,214 | -2,129 | -1,186 | -1,188 | -1,470 | -1,875 | -1,170 | -2,401 | 183 |
Totaal eigen vermogen van aandeelhouders
| 158,506 | 161,835 | 159,073 | 151,696 | 154,330 | 156,969 | 154,225 | 144,795 | 149,370 | 153,607 | 150,811 | 142,396 | 169,879 | 172,239 | 170,370 | 162,429 | 169,142 | 177,185 | 174,908 | 165,123 | 169,481 | 170,678 | 170,513 | 162,531 | 171,262 | 178,962 | 169,429 | 162,620 | 168,384 | 166,108 | 168,125 | 163,304 | 172,850 | 191,386 | 192,946 | 187,381 | 192,420 | 204,451 | 201,896 | 190,401 | 209,218 | 209,951 | 207,662 | 197,183 | 201,806 | 200,715 | 199,505 | 189,415 | 188,646 | 189,531 | 190,406 | 183,982 | 187,728 | 189,461 | 189,066 | 178,255 | 177,502 | 174,310 | 174,902 | 163,438 | 168,771 |
Totaal eigen vermogen
| 165,678 | 168,730 | 166,010 | 158,351 | 161,251 | 163,634 | 161,016 | 151,231 | 156,161 | 158,968 | 156,249 | 147,364 | 175,036 | 178,359 | 176,475 | 167,901 | 175,338 | 182,951 | 180,653 | 170,358 | 175,097 | 174,215 | 174,303 | 166,046 | 175,120 | 182,528 | 175,155 | 168,863 | 175,166 | 172,390 | 174,316 | 169,148 | 179,265 | 197,362 | 198,728 | 192,809 | 197,892 | 210,441 | 207,737 | 195,936 | 215,109 | 215,559 | 213,434 | 202,786 | 207,477 | 206,148 | 204,809 | 194,623 | 194,189 | 194,644 | 195,395 | 188,726 | 192,793 | 194,291 | 193,834 | 183,206 | 183,169 | 179,590 | 180,049 | 168,497 | 173,684 |
Totaal passiva en aandeelhoudersvermogen
| 528,391 | 521,274 | 525,284 | 529,266 | 541,560 | 513,137 | 515,178 | 517,787 | 540,598 | 519,304 | 523,125 | 532,260 | 541,982 | 497,151 | 490,153 | 494,690 | 517,425 | 493,370 | 486,655 | 489,754 | 504,682 | 469,986 | 467,051 | 471,202 | 496,607 | 468,458 | 459,722 | 463,798 | 481,904 | 445,773 | 442,165 | 447,257 | 474,926 | 456,790 | 457,778 | 455,224 | 490,954 | 465,734 | 468,681 | 475,599 | 487,594 | 444,516 | 448,453 | 442,587 | 460,259 | 420,806 | 421,491 | 423,539 | 432,080 | 382,817 | 388,925 | 389,108 | 405,119 | 359,787 | 348,360 | 347,583 | 356,153 | 320,909 | 331,786 | 343,128 | 317,211 |