JK Holdings Co., Ltd.
TSE:9896.T
1021 (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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 53,368 | 56,169 | 56,098 | 52,140 | 44,104 | 42,897 | 48,021 | 39,895 | 39,812 | 39,381 | 43,789 | 36,856 | 37,141 | 36,481 | 41,268 | 31,430 | 30,787 | 32,799 | 37,024 | 27,280 | 31,698 | 33,694 | 31,329 | 30,990 | 31,504 | 32,617 | 33,843 | 30,466 | 24,428 | 24,613 | 28,913 | 19,926 | 19,979 | 18,297 | 27,681 | 19,607 | 18,737 | 19,433 | 28,096 | 21,553 | 20,883 | 20,569 | 29,674 | 19,564 | 24,719 | 26,163 | 26,319 | 22,883 | 23,315 | 25,253 | 25,183 | 14,457 | 13,726 | 17,695 | 20,805 | 13,513 | 12,827 | 14,763 | 19,675 | 12,668 | 11,997 | 17,451 |
Kortetermijnbeleggingen
| 0 | 497 | 0 | 511 | -5,351 | -174 | 0 | 604 | -5,079 | -4,540 | -4,878 | -4,995 | 0 | -165 | -4,353 | -4,449 | -4,566 | -108 | -4,508 | -4,642 | -4,691 | -121 | -4,529 | -4,538 | -4,527 | -120 | -4,335 | -4,166 | -4,179 | -101 | -4,153 | -6,111 | -6,044 | -6,072 | -6,242 | -6,408 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 81 | 251 | 109 | 109 | 109 | 109 | 109 | 109 | 109 | 109 | 112 | 112 | 112 | 112 | 112 | 112 | 238 | 109 |
Liquide middelen en kortetermijnbeleggingen
| 53,368 | 56,666 | 56,098 | 52,140 | 44,104 | 42,897 | 48,021 | 39,895 | 39,812 | 39,381 | 43,789 | 36,856 | 37,141 | 36,481 | 41,268 | 31,430 | 30,787 | 32,799 | 37,024 | 27,280 | 31,698 | 33,694 | 31,329 | 30,990 | 31,504 | 32,617 | 33,843 | 30,466 | 24,428 | 24,613 | 28,913 | 19,926 | 19,979 | 18,297 | 27,681 | 19,607 | 18,738 | 19,434 | 28,097 | 21,554 | 20,884 | 20,570 | 29,675 | 19,565 | 24,800 | 26,414 | 26,428 | 22,992 | 23,424 | 25,362 | 25,292 | 14,566 | 13,835 | 17,804 | 20,917 | 13,625 | 12,939 | 14,875 | 19,787 | 12,780 | 12,235 | 17,560 |
Nettovorderingen
| 84,254 | 86,102 | 91,249 | 68,070 | 65,770 | 70,230 | 76,983 | 76,359 | 74,937 | 73,038 | 77,312 | 70,773 | 71,046 | 64,202 | 66,983 | 61,007 | 62,157 | 67,334 | 75,162 | 72,958 | 72,461 | 73,610 | 78,061 | 74,145 | 74,211 | 74,990 | 89,417 | 87,743 | 82,072 | 83,790 | 90,311 | 82,716 | 81,969 | 83,852 | 90,145 | 82,741 | 80,742 | 82,906 | 89,791 | 83,902 | 85,993 | 93,813 | 96,082 | 86,083 | 85,667 | 84,617 | 83,876 | 81,596 | 78,231 | 80,907 | 83,919 | 78,458 | 74,877 | 74,516 | 81,680 | 73,769 | 68,920 | 66,430 | 72,633 | 70,220 | 67,413 | 83,688 |
Voorraad
| 17,141 | 16,690 | 17,548 | 17,571 | 19,614 | 21,746 | 26,169 | 27,991 | 25,918 | 22,374 | 18,431 | 15,299 | 13,811 | 19,707 | 22,118 | 21,958 | 23,085 | 23,137 | 22,919 | 22,038 | 23,336 | 22,725 | 24,001 | 22,328 | 20,908 | 19,173 | 19,842 | 18,867 | 17,814 | 17,548 | 18,871 | 20,076 | 20,498 | 19,279 | 19,607 | 19,069 | 19,030 | 18,791 | 20,126 | 18,400 | 18,093 | 16,795 | 16,461 | 15,153 | 14,541 | 12,015 | 11,206 | 10,841 | 11,551 | 10,498 | 11,322 | 11,446 | 12,954 | 10,389 | 10,806 | 10,452 | 9,835 | 9,033 | 9,512 | 9,385 | 10,799 | 11,963 |
Overige vlottende activa
| 2,466 | 2,709 | 2,728 | 23,433 | 21,435 | 20,732 | 23,633 | 20,751 | 19,781 | 18,915 | 20,254 | 16,217 | 15,047 | 14,313 | 15,386 | 12,615 | 13,993 | 15,113 | 17,900 | 15,203 | 15,064 | 15,390 | 13,946 | 13,550 | 12,608 | 14,039 | 1,855 | 2,252 | 2,563 | 1,887 | 1,923 | 2,426 | 2,262 | 1,558 | 2,060 | 2,307 | 2,478 | 2,247 | 2,595 | 2,473 | 2,831 | 2,086 | 2,197 | 3,186 | 2,757 | 1,719 | 2,077 | 2,369 | 2,464 | 2,129 | 1,699 | 2,116 | 2,160 | 1,717 | 2,024 | 2,253 | 1,836 | 1,886 | 1,373 | 1,992 | 1,439 | 1,382 |
Totaal vlottende activa
| 157,229 | 162,167 | 167,623 | 161,214 | 150,923 | 155,605 | 174,806 | 164,996 | 160,448 | 153,708 | 159,786 | 139,145 | 137,045 | 134,703 | 145,755 | 127,010 | 130,022 | 138,383 | 153,005 | 137,479 | 142,559 | 145,419 | 147,337 | 141,013 | 139,231 | 140,819 | 144,957 | 139,328 | 126,877 | 127,838 | 140,018 | 125,144 | 124,708 | 122,986 | 139,493 | 123,724 | 120,988 | 123,378 | 140,609 | 126,329 | 127,801 | 133,264 | 144,415 | 123,987 | 127,765 | 124,765 | 123,587 | 117,798 | 115,670 | 118,896 | 122,232 | 106,586 | 103,826 | 104,426 | 115,427 | 100,099 | 93,530 | 92,224 | 103,305 | 94,377 | 91,886 | 114,593 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 61,255 | 60,693 | 59,980 | 59,632 | 59,084 | 60,939 | 59,564 | 59,883 | 60,326 | 61,717 | 60,233 | 60,202 | 60,291 | 62,427 | 60,961 | 61,558 | 61,315 | 62,291 | 60,188 | 59,901 | 59,772 | 60,928 | 57,319 | 55,665 | 54,873 | 55,023 | 53,131 | 53,024 | 52,508 | 53,703 | 51,872 | 49,534 | 49,318 | 52,708 | 48,604 | 48,475 | 48,642 | 52,269 | 48,535 | 47,897 | 47,523 | 51,162 | 47,072 | 45,782 | 45,428 | 49,103 | 45,112 | 45,250 | 45,393 | 46,575 | 43,787 | 43,923 | 44,136 | 45,922 | 44,737 | 44,731 | 45,843 | 47,136 | 45,566 | 45,928 | 44,529 | 42,378 |
Goodwill
| 230 | 138 | 150 | 163 | 177 | 192 | 206 | 221 | 194 | 209 | 135 | 147 | 40 | 46 | 53 | 64 | 76 | 80 | 153 | 168 | 117 | 134 | 147 | 120 | 130 | 141 | 154 | 166 | 121 | 131 | 140 | 110 | 117 | 125 | 36 | 40 | 43 | 25 | 29 | 30 | 33 | 37 | 72 | 108 | 140 | 168 | 201 | 237 | 273 | 238 | 258 | 279 | 299 | 304 | 336 | 367 | 399 | 413 | 496 | 530 | 0 | 38 |
Immateriële activa
| 1,420 | 1,336 | 1,192 | 1,185 | 1,155 | 1,088 | 1,112 | 1,086 | 1,049 | 1,074 | 971 | 1,009 | 1,044 | 892 | 895 | 821 | 774 | 763 | 762 | 770 | 763 | 774 | 774 | 773 | 698 | 710 | 711 | 724 | 686 | 678 | 686 | 702 | 710 | 702 | 651 | 647 | 659 | 672 | 685 | 700 | 688 | 683 | 662 | 664 | 671 | 683 | 690 | 697 | 707 | 593 | 594 | 592 | 595 | 601 | 621 | 683 | 675 | 697 | 704 | 721 | 709 | 703 |
Goodwill en immateriële activa
| 230 | 1,474 | 1,342 | 1,348 | 1,332 | 1,280 | 1,318 | 1,307 | 1,243 | 1,283 | 1,106 | 1,156 | 1,084 | 938 | 948 | 885 | 850 | 843 | 915 | 938 | 880 | 908 | 921 | 893 | 828 | 851 | 865 | 890 | 807 | 809 | 826 | 812 | 827 | 827 | 687 | 687 | 702 | 697 | 714 | 730 | 721 | 720 | 734 | 772 | 811 | 851 | 891 | 934 | 980 | 831 | 852 | 871 | 894 | 905 | 957 | 1,050 | 1,074 | 1,110 | 1,200 | 1,251 | 709 | 741 |
Langetermijnbeleggingen
| 4,809 | 6,491 | 4,244 | 4,388 | 9,674 | 4,173 | 4,874 | 4,865 | 9,875 | 9,336 | 10,000 | 10,254 | 4,964 | 5,414 | 9,384 | 9,429 | 8,929 | 4,220 | 9,308 | 9,468 | 9,537 | 5,292 | 9,540 | 10,011 | 10,746 | 6,458 | 11,171 | 10,478 | 10,195 | 5,574 | 9,311 | 10,560 | 9,938 | 10,054 | 10,401 | 10,357 | 4,301 | 3,949 | 3,734 | 3,482 | 3,462 | 3,640 | 3,661 | 3,442 | 3,245 | 3,042 | 2,686 | 2,487 | 2,462 | 2,855 | 2,487 | 2,525 | 2,504 | 2,719 | 2,409 | 2,242 | 2,440 | 2,539 | 2,288 | 2,327 | 2,085 | 2,534 |
Belastingvorderingen
| 1,422 | 714 | 2 | -4,388 | -5,164 | 714 | -4,874 | -4,865 | -4,916 | 528 | -4,697 | -4,821 | -4,964 | 453 | -9,384 | -9,429 | -8,929 | 536 | -9,308 | -9,468 | -9,537 | 268 | -9,540 | -10,011 | -10,746 | 20 | -11,171 | -10,478 | -10,195 | 17 | -9,311 | -10,560 | -9,938 | -10,054 | -10,401 | -10,357 | 68 | 2 | 60 | 49 | 42 | 36 | 1 | 1 | 81 | 83 | 109 | 109 | 109 | 32 | 109 | 109 | 109 | 90 | 112 | 112 | 112 | 449 | 112 | 112 | 840 | 109 |
Overige niet-vlottende activa
| 5,596 | 3,025 | 4,993 | 9,750 | 5,162 | 2,688 | 9,815 | 9,872 | 4,916 | -1,647 | 4,696 | 4,820 | 9,588 | 2,349 | 9,383 | 9,430 | 8,927 | 2,323 | 9,307 | 9,468 | 9,538 | 2,332 | 9,542 | 10,013 | 10,747 | 2,285 | 11,173 | 10,479 | 10,196 | 2,338 | 9,313 | 10,561 | 9,941 | 6,410 | 10,403 | 10,359 | 6,329 | 2,508 | 6,114 | 6,228 | 6,339 | 2,595 | 6,246 | 6,130 | 6,176 | 2,770 | 4,392 | 4,373 | 4,317 | 2,693 | 4,165 | 4,255 | 4,311 | 2,921 | 4,483 | 4,428 | 4,507 | 2,959 | 5,380 | 5,056 | 2,983 | 4,357 |
Totaal niet-vlottende activa
| 73,312 | 72,397 | 70,561 | 70,730 | 70,088 | 69,794 | 70,697 | 71,062 | 71,444 | 71,217 | 71,338 | 71,611 | 70,963 | 71,581 | 71,292 | 71,873 | 71,092 | 70,213 | 70,410 | 70,307 | 70,190 | 69,728 | 67,782 | 66,571 | 66,448 | 64,637 | 65,169 | 64,393 | 63,511 | 62,441 | 62,011 | 60,907 | 60,086 | 59,945 | 59,694 | 59,521 | 60,042 | 59,425 | 59,157 | 58,386 | 58,087 | 58,153 | 57,714 | 56,127 | 55,741 | 55,849 | 53,190 | 53,153 | 53,261 | 52,986 | 51,400 | 51,683 | 51,954 | 52,557 | 52,698 | 52,563 | 53,976 | 54,193 | 54,546 | 54,674 | 51,146 | 50,119 |
Totaal activa
| 230,541 | 234,564 | 238,184 | 231,948 | 221,014 | 225,408 | 245,505 | 236,059 | 231,894 | 224,932 | 231,127 | 210,759 | 208,011 | 206,288 | 217,050 | 198,885 | 201,117 | 208,602 | 223,418 | 207,788 | 212,749 | 215,152 | 215,119 | 207,583 | 205,679 | 205,456 | 210,126 | 203,721 | 190,389 | 190,279 | 202,030 | 186,051 | 184,794 | 182,931 | 199,187 | 183,245 | 181,030 | 182,803 | 199,766 | 184,715 | 185,888 | 191,417 | 202,129 | 180,114 | 183,506 | 180,614 | 176,777 | 170,951 | 168,931 | 171,882 | 173,632 | 158,269 | 155,780 | 156,983 | 168,125 | 152,662 | 147,506 | 146,417 | 157,851 | 149,051 | 143,032 | 164,712 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 113,294 | 117,155 | 123,694 | 54,752 | 53,978 | 53,547 | 57,621 | 57,500 | 58,025 | 55,810 | 56,282 | 51,436 | 48,975 | 47,241 | 49,100 | 46,006 | 46,549 | 49,706 | 56,805 | 55,456 | 55,683 | 54,982 | 57,251 | 53,976 | 54,657 | 54,980 | 56,943 | 63,082 | 51,257 | 51,024 | 54,323 | 50,775 | 50,869 | 50,440 | 53,543 | 50,618 | 51,915 | 52,823 | 56,969 | 54,905 | 58,895 | 74,510 | 110,648 | 94,154 | 100,107 | 98,075 | 98,913 | 93,383 | 90,962 | 93,936 | 96,424 | 82,584 | 81,330 | 83,409 | 95,254 | 81,316 | 76,339 | 75,108 | 85,260 | 76,451 | 74,749 | 95,698 |
Kortlopende schulden
| 23,083 | 22,730 | 22,822 | 23,243 | 23,737 | 24,264 | 28,060 | 28,284 | 27,555 | 24,806 | 24,813 | 25,060 | 24,801 | 25,391 | 26,434 | 26,490 | 26,747 | 25,582 | 25,976 | 26,348 | 26,137 | 29,279 | 27,467 | 27,393 | 25,971 | 24,676 | 25,657 | 25,760 | 26,097 | 25,550 | 27,044 | 26,263 | 27,350 | 24,845 | 28,029 | 27,693 | 26,526 | 24,283 | 28,793 | 28,435 | 26,919 | 24,106 | 30,537 | 27,964 | 25,556 | 24,743 | 23,975 | 25,429 | 25,400 | 25,270 | 27,296 | 26,703 | 26,657 | 26,366 | 26,962 | 26,454 | 25,848 | 25,652 | 26,767 | 26,763 | 22,975 | 24,608 |
Belastingschulden
| 529 | 1,586 | 726 | 1,604 | 778 | 2,781 | 1,407 | 2,393 | 1,192 | 2,983 | 1,569 | 1,422 | 546 | 1,054 | 260 | 508 | 279 | 963 | 331 | 672 | 288 | 1,089 | 339 | 740 | 422 | 985 | 557 | 802 | 383 | 870 | 281 | 466 | 226 | 1,101 | 636 | 643 | 396 | 258 | 160 | 351 | 190 | 1,406 | 702 | 990 | 673 | 1,151 | 622 | 700 | 428 | 1,092 | 924 | 727 | 417 | 172 | 155 | 203 | 72 | 484 | 200 | 171 | 210 | 192 |
Uitgestelde opbrengsten
| 529 | 183 | 726 | 3,193 | 1,571 | 4,513 | 2,239 | 3,942 | 1,946 | 4,922 | 2,338 | 2,824 | 1,252 | 2,440 | 1,019 | 1,868 | 1,009 | 2,366 | 1,059 | 1,967 | 974 | 2,407 | 1,024 | 1,961 | 1,066 | 2,267 | 1,200 | 1,939 | 973 | 2,073 | 903 | 1,573 | 788 | 2,263 | 1,272 | 1,707 | 938 | 1,379 | 754 | 1,412 | 726 | 2,512 | 1,299 | 1,987 | 1,162 | 2,161 | 1,126 | 1,601 | 889 | 1,930 | 1,384 | 1,559 | 853 | 1,035 | 565 | 971 | 391 | 984 | 447 | 617 | 553 | 575 |
Overige kortlopende verplichtingen
| 7,616 | 8,553 | 6,186 | 66,669 | 59,194 | 61,149 | 73,029 | 62,704 | 63,032 | 60,311 | 69,210 | 54,996 | 59,760 | 58,530 | 67,544 | 52,210 | 55,908 | 60,670 | 68,931 | 54,182 | 62,376 | 63,933 | 64,029 | 59,325 | 59,568 | 59,268 | 60,851 | 49,298 | 49,752 | 50,459 | 58,800 | 48,577 | 47,702 | 47,401 | 58,059 | 45,723 | 43,860 | 46,767 | 55,838 | 42,852 | 42,888 | 34,856 | 4,842 | 3,810 | 4,902 | 4,164 | 4,248 | 3,790 | 4,659 | 4,515 | 4,182 | 3,721 | 4,011 | 2,989 | 3,454 | 3,069 | 3,803 | 3,334 | 3,997 | 3,672 | 3,375 | 3,615 |
Totaal kortlopende verplichtingen
| 144,522 | 148,621 | 153,428 | 147,857 | 138,480 | 143,473 | 160,949 | 152,430 | 150,558 | 145,849 | 152,643 | 134,316 | 134,788 | 133,602 | 144,097 | 126,574 | 130,213 | 138,324 | 152,771 | 137,953 | 145,170 | 150,601 | 149,771 | 142,655 | 141,262 | 141,191 | 144,651 | 140,079 | 128,079 | 129,106 | 141,070 | 127,188 | 126,709 | 124,949 | 140,903 | 125,741 | 123,239 | 125,252 | 142,354 | 127,604 | 129,428 | 135,984 | 147,326 | 127,915 | 131,727 | 129,143 | 128,262 | 124,203 | 121,910 | 125,651 | 129,286 | 114,567 | 112,851 | 113,799 | 126,235 | 111,810 | 106,381 | 105,078 | 116,471 | 107,503 | 101,652 | 124,496 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 14,219 | 14,328 | 14,710 | 15,432 | 15,582 | 16,229 | 16,326 | 17,338 | 17,480 | 17,740 | 17,381 | 18,141 | 18,267 | 19,178 | 19,578 | 20,099 | 20,160 | 20,251 | 19,771 | 19,785 | 19,369 | 16,701 | 16,999 | 16,953 | 16,635 | 16,686 | 16,952 | 16,361 | 16,275 | 16,444 | 16,735 | 16,275 | 16,380 | 16,571 | 17,009 | 17,033 | 17,370 | 17,776 | 18,051 | 18,440 | 18,590 | 18,529 | 18,648 | 18,132 | 18,732 | 19,084 | 17,243 | 16,454 | 17,098 | 16,216 | 15,827 | 15,655 | 15,511 | 16,077 | 15,353 | 14,592 | 15,560 | 15,980 | 15,755 | 15,555 | 16,549 | 14,468 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 718 | 0 | 0 | 0 | 1,827 | 0 | 0 | 0 | 1,682 | 0 | 0 | 0 | 1,629 | 0 | 0 | 0 | 1,793 | 0 | 0 | 0 | 1,805 | 0 | 0 | 0 | 1,785 | 0 | 0 | 0 | 2,142 | 0 | 0 | 0 | 2,641 | 0 | 0 | 0 | 2,307 | 0 | 0 | 0 | 2,687 | 0 | 0 | 0 | 2,861 | 0 | 0 | 0 | 2,794 | 0 | 0 | 0 | 2,808 | 0 | 0 | 0 | 2,921 | 0 | 0 | 2,979 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 3,672 | 0 | 0 | 0 | 3,283 | 0 | 0 | 0 | 3,558 | 0 | 0 | 0 | 3,763 | 0 | 0 | 0 | 3,278 | 0 | 0 | 0 | 3,492 | 0 | 0 | 0 | 4,431 | 0 | 0 | 0 | 4,085 | 0 | 0 | 0 | 3,541 | 0 | 0 | 0 | 3,822 | 0 | 0 | 0 | 3,872 | 0 | 0 | 0 | 3,570 | 0 | 0 | 0 | 2,894 | 0 | 0 | 0 | 3,132 | 0 | 0 | 0 | 2,831 | 0 | 0 | 2,682 | 0 |
Overige niet-vlottende verplichtingen
| 8,679 | 4,114 | 8,656 | 8,554 | 8,412 | 2,701 | 9,053 | 8,915 | 8,761 | 2,824 | 9,092 | 9,062 | 8,895 | 2,943 | 9,020 | 8,891 | 8,593 | 2,878 | 8,555 | 8,489 | 7,473 | 1,746 | 7,822 | 7,665 | 7,620 | 1,631 | 8,568 | 8,591 | 8,514 | 1,799 | 8,239 | 8,136 | 8,051 | 1,794 | 8,103 | 8,094 | 8,221 | 1,815 | 8,330 | 8,346 | 8,334 | 1,843 | 8,656 | 8,521 | 8,495 | 2,153 | 8,104 | 8,030 | 7,961 | 2,613 | 7,697 | 8,103 | 7,898 | 1,821 | 7,837 | 7,978 | 7,865 | 1,885 | 8,271 | 8,593 | 2,305 | 8,112 |
Totaal niet-vlottende verplichtingen
| 22,898 | 22,832 | 23,366 | 23,986 | 23,994 | 24,040 | 25,379 | 26,253 | 26,241 | 25,804 | 26,473 | 27,203 | 27,162 | 27,513 | 28,598 | 28,990 | 28,753 | 28,200 | 28,326 | 28,274 | 26,842 | 23,744 | 24,821 | 24,618 | 24,255 | 24,533 | 25,520 | 24,952 | 24,789 | 24,470 | 24,974 | 24,411 | 24,431 | 24,547 | 25,112 | 25,127 | 25,591 | 25,720 | 26,381 | 26,786 | 26,924 | 26,931 | 27,304 | 26,653 | 27,227 | 27,668 | 25,347 | 24,484 | 25,059 | 24,517 | 23,524 | 23,758 | 23,409 | 23,838 | 23,190 | 22,570 | 23,425 | 23,617 | 24,026 | 24,148 | 24,515 | 22,580 |
Totaal passiva
| 167,420 | 171,453 | 176,794 | 171,843 | 162,474 | 167,513 | 186,328 | 178,683 | 176,799 | 171,653 | 179,116 | 161,519 | 161,950 | 161,115 | 172,695 | 155,564 | 158,966 | 166,524 | 181,097 | 166,227 | 172,012 | 174,345 | 174,592 | 167,273 | 165,517 | 165,724 | 170,171 | 165,031 | 152,868 | 153,576 | 166,044 | 151,599 | 151,140 | 149,496 | 166,015 | 150,868 | 148,830 | 150,972 | 168,735 | 154,390 | 156,352 | 162,915 | 174,630 | 154,568 | 158,954 | 156,811 | 153,609 | 148,687 | 146,969 | 150,168 | 152,810 | 138,325 | 136,260 | 137,637 | 149,425 | 134,380 | 129,806 | 128,695 | 140,497 | 131,651 | 126,167 | 147,076 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 54,996 | 0 | 0 | 0 | 52,116 | 50,287 | 48,823 | 45,998 | 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
| 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 |
Ingehouden winsten
| 50,284 | 50,297 | 49,388 | 48,141 | 46,620 | 46,352 | 47,086 | 45,511 | 43,279 | 41,555 | 40,091 | 37,316 | 34,369 | 33,331 | 32,753 | 31,824 | 31,159 | 30,985 | 30,466 | 29,599 | 28,771 | 28,758 | 28,584 | 28,051 | 27,500 | 27,130 | 26,894 | 26,026 | 25,160 | 24,775 | 24,253 | 23,354 | 22,714 | 22,452 | 21,750 | 21,114 | 20,633 | 20,509 | 19,924 | 19,422 | 18,757 | 17,656 | 16,788 | 16,193 | 15,274 | 14,564 | 14,201 | 13,451 | 13,023 | 12,824 | 12,224 | 11,600 | 11,145 | 10,817 | 10,530 | 9,903 | 8,979 | 8,980 | 8,677 | 8,723 | 9,022 | 9,632 |
Overige gereserveerde algehele resultaten
| 2,333 | 2,382 | 1,576 | 1,621 | 1,626 | 1,253 | 1,098 | 1,237 | 1,285 | 1,379 | 1,609 | 1,695 | 1,529 | 8,752 | 1,425 | 1,362 | 892 | 646 | 1,235 | 1,197 | 1,207 | 1,332 | 1,173 | 1,676 | 2,118 | 2,057 | 2,480 | 2,100 | 1,873 | 1,459 | 1,282 | 680 | 251 | 381 | 851 | 717 | 1,046 | 793 | 585 | 400 | 292 | 428 | 494 | 296 | 234 | 208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5,246 | 5,169 | 5,172 | 5,171 | -49,815 | 5,235 | 5,889 | 5,641 | -46,474 | -44,750 | -43,286 | -40,511 | 5,486 | -1,548 | 5,556 | 5,557 | 5,557 | 5,897 | 6,063 | 6,244 | 6,265 | 6,266 | 6,371 | 6,229 | 6,215 | 6,204 | 6,207 | 6,179 | 6,177 | 6,178 | 6,178 | 6,179 | 6,600 | 6,600 | 6,600 | 6,600 | 6,600 | 6,600 | 6,601 | 6,600 | 6,601 | 6,599 | 6,421 | 5,826 | 5,826 | 5,826 | 5,777 | 5,646 | 5,723 | 5,900 | 5,614 | 5,342 | 5,378 | 5,547 | 5,178 | 5,407 | 5,745 | 5,771 | 5,656 | 5,662 | 4,812 | 4,969 |
Totaal eigen vermogen van aandeelhouders
| 61,058 | 61,043 | 59,331 | 58,128 | 56,622 | 56,035 | 57,268 | 55,584 | 53,401 | 51,666 | 50,432 | 47,693 | 44,579 | 43,730 | 42,929 | 41,938 | 40,803 | 40,723 | 40,959 | 40,235 | 39,438 | 39,551 | 39,323 | 39,151 | 39,028 | 38,586 | 38,776 | 37,500 | 36,405 | 35,607 | 34,908 | 33,408 | 32,760 | 32,628 | 32,396 | 31,626 | 31,474 | 31,097 | 30,305 | 29,617 | 28,845 | 27,878 | 26,898 | 24,915 | 23,934 | 23,198 | 22,578 | 21,697 | 21,346 | 21,324 | 20,438 | 19,542 | 19,123 | 18,964 | 18,308 | 17,910 | 17,324 | 17,351 | 16,933 | 16,985 | 16,434 | 17,201 |
Totaal eigen vermogen
| 63,119 | 63,107 | 61,387 | 60,105 | 58,540 | 57,895 | 59,177 | 57,376 | 55,095 | 53,279 | 52,011 | 49,240 | 46,061 | 45,173 | 44,355 | 43,321 | 42,151 | 42,078 | 42,321 | 41,561 | 40,737 | 40,807 | 40,527 | 40,310 | 39,030 | 39,731 | 39,955 | 38,690 | 37,521 | 36,703 | 35,986 | 34,452 | 33,654 | 33,435 | 33,172 | 32,377 | 32,200 | 31,831 | 31,031 | 30,325 | 29,536 | 28,502 | 27,499 | 25,546 | 24,552 | 23,803 | 23,168 | 22,264 | 21,962 | 21,714 | 20,822 | 19,944 | 19,520 | 19,346 | 18,700 | 18,282 | 17,700 | 17,722 | 17,354 | 17,400 | 16,865 | 17,636 |
Totaal passiva en aandeelhoudersvermogen
| 230,541 | 234,560 | 238,181 | 231,948 | 221,014 | 225,408 | 245,505 | 236,059 | 231,894 | 224,932 | 231,127 | 210,759 | 208,011 | 206,288 | 217,050 | 198,885 | 201,117 | 208,602 | 223,418 | 207,788 | 212,749 | 215,152 | 215,119 | 207,583 | 205,679 | 205,455 | 210,126 | 203,721 | 190,389 | 190,279 | 202,030 | 186,051 | 184,794 | 182,931 | 199,187 | 183,245 | 181,030 | 182,803 | 199,766 | 184,715 | 185,888 | 191,417 | 202,129 | 180,114 | 183,506 | 180,614 | 176,777 | 170,951 | 168,931 | 171,882 | 173,632 | 158,269 | 155,780 | 156,983 | 168,125 | 152,662 | 147,506 | 146,417 | 157,851 | 149,051 | 143,032 | 164,712 |