Toyo Construction Co., Ltd.
TSE:1890.T
1309 (JPY) • At close November 5, 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
| 29,017 | 23,475 | 20,697 | 32,790 | 43,941 | 39,108 | 26,404 | 28,791 | 37,563 | 30,585 | 25,233 | 24,620 | 32,343 | 16,770 | 26,157 | 14,552 | 22,392 | 26,369 | 28,332 | 18,913 | 36,758 | 32,140 | 25,661 | 25,963 | 39,419 | 27,970 | 24,336 | 27,290 | 25,759 | 21,946 | 18,719 | 10,752 | 20,957 | 19,222 | 21,179 | 18,098 | 25,018 | 17,646 | 15,439 | 12,870 | 18,266 | 19,153 | 20,063 | 11,028 | 17,363 | 21,208 | 19,625 | 20,538 | 28,913 | 29,909 | 13,175 | 10,437 | 7,149 | 13,832 | 11,276 | 8,954 | 4,032 | 13,109 | 12,721 | 7,350 | 11,577 | 12,634 |
Kortetermijnbeleggingen
| 0 | 100 | -546 | -439 | -1,789 | -366 | -278 | -281 | -1,593 | -1,572 | -1,614 | -1,772 | -201 | -190 | -107 | -107 | -106 | -106 | -50 | -50 | -50 | -50 | -3,727 | -3,718 | -4,048 | 0 | -2,972 | -3,013 | -3,052 | -8 | -3,130 | -2,997 | -3,022 | -18 | -3,209 | -3,413 | -3,513 | -26 | -2,271 | -2,291 | -2,247 | 0 | -2,410 | -2,304 | -2,367 | 0 | -2,204 | -2,206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 29,017 | 23,575 | 20,697 | 32,790 | 43,941 | 39,108 | 26,404 | 28,791 | 37,563 | 30,585 | 25,233 | 24,620 | 32,343 | 16,770 | 26,157 | 14,552 | 22,392 | 26,369 | 28,332 | 18,913 | 36,758 | 32,140 | 25,661 | 25,963 | 39,419 | 27,970 | 24,336 | 27,290 | 25,759 | 21,946 | 18,719 | 10,752 | 20,957 | 19,222 | 21,179 | 18,098 | 25,018 | 17,646 | 15,439 | 12,870 | 18,266 | 19,153 | 20,063 | 11,028 | 17,363 | 21,208 | 19,625 | 20,538 | 28,913 | 29,909 | 13,175 | 10,437 | 7,149 | 13,832 | 11,276 | 8,954 | 4,032 | 13,109 | 12,721 | 7,350 | 11,577 | 12,634 |
Nettovorderingen
| 53,083 | 84,066 | 84,184 | 74,025 | 54,779 | 70,307 | 67,172 | 58,303 | 46,102 | 57,036 | 59,594 | 54,655 | 50,633 | 86,230 | 62,355 | 65,695 | 49,423 | 60,281 | 62,693 | 62,409 | 47,464 | 59,989 | 51,691 | 55,443 | 41,266 | 74,009 | 56,770 | 53,867 | 46,043 | 58,758 | 52,413 | 55,126 | 43,511 | 53,860 | 46,350 | 40,518 | 34,363 | 54,942 | 47,857 | 39,075 | 35,400 | 44,561 | 33,410 | 36,534 | 36,626 | 40,754 | 28,521 | 28,651 | 21,829 | 35,234 | 30,147 | 27,841 | 23,700 | 37,750 | 36,654 | 31,759 | 31,610 | 40,574 | 31,162 | 29,501 | 51,051 | 31,393 |
Voorraad
| 2,769 | 2,105 | 2,664 | 2,921 | 2,549 | 2,158 | 2,524 | 2,894 | 2,463 | 2,491 | 2,553 | 2,621 | 2,932 | 2,763 | 6,663 | 8,455 | 8,673 | 5,079 | 4,819 | 4,622 | 5,007 | 4,541 | 7,371 | 7,039 | 14,057 | 9,674 | 16,098 | 13,186 | 11,726 | 11,114 | 10,269 | 9,721 | 7,421 | 6,227 | 9,209 | 8,053 | 8,911 | 6,073 | 8,679 | 7,069 | 7,355 | 4,831 | 8,784 | 6,822 | 4,735 | 5,099 | 7,100 | 4,650 | 4,326 | 2,861 | 6,267 | 5,210 | 5,925 | 4,414 | 7,750 | 7,824 | 6,030 | 5,878 | 16,445 | 19,385 | 12,116 | 37,694 |
Overige vlottende activa
| 9,063 | 9,261 | 4,227 | 4,844 | 3,263 | 3,441 | 3,019 | 3,118 | 3,210 | 3,125 | 4,024 | 3,290 | 3,586 | 3,255 | 2,890 | 2,980 | 2,807 | 2,699 | 2,341 | 2,506 | 2,399 | 2,835 | 7,260 | 5,811 | 5,745 | 4,278 | 6,955 | 6,982 | 8,690 | 6,574 | 7,250 | 6,813 | 6,589 | 13,628 | 11,562 | 10,812 | 8,290 | 6,953 | 9,059 | 8,124 | 7,637 | 7,919 | 8,109 | 9,137 | 9,815 | 8,357 | 9,135 | 7,645 | 8,366 | 6,560 | 6,906 | 5,623 | 6,439 | 7,243 | 9,630 | 8,506 | 8,765 | 6,700 | 10,323 | 10,894 | 3,882 | 13,732 |
Totaal vlottende activa
| 93,932 | 119,007 | 111,772 | 114,580 | 108,688 | 115,014 | 99,119 | 93,106 | 92,064 | 96,583 | 97,071 | 89,963 | 89,494 | 109,018 | 98,065 | 91,682 | 83,295 | 94,428 | 98,185 | 88,450 | 91,628 | 99,505 | 91,983 | 94,256 | 100,487 | 115,931 | 104,159 | 101,325 | 92,218 | 98,392 | 88,651 | 82,412 | 78,478 | 92,937 | 88,300 | 77,481 | 76,582 | 85,614 | 81,034 | 67,138 | 68,658 | 76,464 | 70,366 | 63,521 | 68,539 | 75,418 | 64,381 | 61,484 | 63,434 | 74,564 | 56,495 | 49,111 | 43,213 | 63,239 | 65,310 | 57,043 | 50,437 | 66,261 | 70,651 | 67,130 | 78,626 | 95,453 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 36,336 | 36,188 | 36,048 | 30,067 | 30,104 | 31,013 | 30,972 | 31,110 | 31,358 | 31,508 | 31,652 | 31,841 | 32,095 | 32,334 | 33,303 | 33,428 | 33,753 | 33,988 | 34,568 | 34,245 | 33,957 | 33,751 | 33,542 | 32,769 | 32,795 | 32,572 | 32,733 | 32,869 | 33,165 | 33,395 | 33,756 | 34,086 | 33,510 | 32,534 | 31,978 | 32,169 | 31,433 | 31,471 | 31,907 | 31,447 | 31,199 | 31,116 | 31,511 | 31,381 | 31,387 | 31,391 | 31,242 | 31,391 | 31,379 | 31,482 | 31,337 | 31,185 | 31,254 | 31,220 | 31,538 | 31,707 | 31,730 | 31,802 | 32,481 | 32,715 | 31,288 | 30,518 |
Goodwill
| 3 | 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 |
Immateriële activa
| 880 | 914 | 913 | 931 | 960 | 977 | 900 | 932 | 912 | 942 | 925 | 808 | 522 | 515 | 437 | 403 | 293 | 287 | 197 | 186 | 185 | 180 | 188 | 195 | 200 | 210 | 216 | 226 | 229 | 230 | 220 | 205 | 200 | 191 | 186 | 185 | 155 | 155 | 141 | 143 | 143 | 149 | 150 | 143 | 146 | 150 | 157 | 164 | 168 | 173 | 169 | 175 | 189 | 201 | 269 | 285 | 301 | 322 | 322 | 343 | 375 | 396 |
Goodwill en immateriële activa
| 880 | 914 | 913 | 931 | 960 | 977 | 900 | 932 | 912 | 942 | 925 | 808 | 522 | 515 | 437 | 403 | 293 | 287 | 197 | 186 | 185 | 180 | 188 | 195 | 200 | 210 | 216 | 226 | 229 | 230 | 220 | 205 | 200 | 191 | 186 | 185 | 155 | 155 | 141 | 143 | 143 | 149 | 150 | 143 | 146 | 150 | 157 | 164 | 168 | 173 | 169 | 175 | 189 | 201 | 269 | 285 | 301 | 322 | 322 | 343 | 375 | 396 |
Langetermijnbeleggingen
| 6,706 | 3,190 | 3,461 | 3,397 | 4,579 | 2,894 | 2,847 | 2,978 | 4,277 | 4,304 | 4,243 | 4,356 | 2,767 | 2,751 | 2,516 | 2,464 | 2,588 | 2,597 | 2,963 | 2,918 | 2,965 | 3,095 | 6,752 | 7,184 | 7,417 | 3,206 | 6,325 | 6,157 | 6,097 | 3,007 | 6,115 | 5,728 | 5,726 | 2,779 | 6,201 | 6,277 | 6,578 | 2,965 | 5,124 | 5,019 | 4,976 | 2,634 | 5,189 | 5,008 | 4,901 | 2,460 | 4,543 | 4,394 | 0 | 2,433 | 0 | 0 | 0 | 2,448 | 0 | 0 | 0 | 2,416 | 0 | 0 | 2,280 | 0 |
Belastingvorderingen
| 1,470 | 1,735 | 2,033 | 2,221 | 2,594 | 2,513 | 2,100 | 2,499 | 2,518 | 2,243 | 2,196 | 2,547 | 2,692 | 2,971 | 2,466 | 2,758 | 2,954 | 2,935 | 2,375 | 2,621 | 2,835 | 2,654 | -6,752 | -7,184 | -7,417 | 2,075 | -6,325 | -6,157 | -6,097 | 2,118 | -6,115 | -5,728 | -5,726 | 1,951 | -6,201 | -6,277 | -6,578 | 2,120 | -5,124 | -5,019 | -4,976 | 778 | -5,189 | -5,008 | -4,901 | 1,443 | -4,543 | -4,394 | 0 | 1,108 | 0 | 0 | 0 | 443 | 0 | 0 | 0 | 1,179 | 0 | 0 | 2,036 | 0 |
Overige niet-vlottende activa
| 1 | 3,126 | 1,367 | 1,350 | -2 | 1,303 | 1,307 | 1,407 | 0 | -2 | 0 | -2 | 1,424 | 1,360 | 1,334 | 1,324 | 1,212 | 1,278 | 1,260 | 1,185 | 1,206 | 1,229 | 6,753 | 7,186 | 7,418 | 990 | 6,327 | 6,159 | 6,099 | 878 | 6,117 | 5,730 | 5,730 | 922 | 6,203 | 6,279 | 6,581 | 922 | 5,125 | 5,021 | 4,977 | 1,671 | 5,191 | 5,009 | 4,902 | 1,252 | 4,545 | 4,394 | 4,458 | 1,151 | 4,665 | 4,987 | 4,888 | 1,217 | 4,000 | 4,334 | 4,479 | 1,038 | 5,409 | 5,479 | 1,100 | 6,102 |
Totaal niet-vlottende activa
| 45,393 | 45,153 | 43,822 | 37,966 | 38,235 | 38,700 | 38,126 | 38,926 | 39,065 | 38,995 | 39,016 | 39,550 | 39,500 | 39,931 | 40,056 | 40,377 | 40,800 | 41,085 | 41,363 | 41,155 | 41,148 | 40,909 | 40,483 | 40,150 | 40,413 | 39,053 | 39,276 | 39,254 | 39,493 | 39,628 | 40,093 | 40,021 | 39,440 | 38,377 | 38,367 | 38,633 | 38,169 | 37,633 | 37,173 | 36,611 | 36,319 | 36,348 | 36,852 | 36,533 | 36,435 | 36,696 | 35,944 | 35,949 | 36,005 | 36,347 | 36,171 | 36,347 | 36,331 | 35,529 | 35,807 | 36,326 | 36,510 | 36,757 | 38,212 | 38,537 | 37,079 | 37,016 |
Totaal activa
| 139,325 | 164,160 | 155,595 | 152,548 | 146,926 | 153,717 | 137,246 | 132,036 | 131,130 | 135,582 | 136,089 | 129,516 | 128,997 | 148,953 | 138,123 | 132,061 | 124,096 | 135,516 | 139,551 | 129,607 | 132,775 | 140,419 | 132,467 | 134,406 | 140,900 | 154,984 | 143,436 | 140,579 | 131,712 | 138,021 | 128,744 | 122,434 | 117,918 | 131,314 | 126,667 | 116,114 | 114,751 | 123,247 | 118,207 | 103,749 | 104,977 | 112,812 | 107,218 | 100,054 | 104,974 | 112,114 | 100,325 | 97,433 | 99,439 | 110,911 | 92,666 | 85,458 | 79,544 | 98,768 | 101,117 | 93,369 | 86,947 | 103,018 | 108,863 | 105,667 | 115,705 | 132,469 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 24,775 | 32,397 | 32,085 | 37,179 | 34,719 | 33,729 | 30,896 | 26,644 | 28,813 | 29,749 | 35,843 | 30,290 | 27,946 | 32,226 | 40,034 | 31,964 | 30,856 | 33,535 | 42,884 | 38,344 | 40,396 | 41,907 | 41,576 | 42,216 | 46,537 | 53,095 | 53,183 | 48,249 | 40,042 | 41,718 | 44,619 | 36,864 | 35,760 | 39,954 | 42,393 | 35,417 | 33,808 | 40,825 | 43,182 | 35,468 | 38,330 | 39,489 | 37,269 | 32,318 | 38,953 | 43,542 | 37,985 | 30,681 | 29,146 | 0 | 29,017 | 22,505 | 23,108 | 0 | 37,094 | 29,422 | 28,775 | 0 | 37,582 | 32,553 | 41,712 | 49,062 |
Kortlopende schulden
| 2,775 | 6,635 | 10,011 | 2,115 | 3,391 | 2,951 | 2,355 | 2,463 | 2,537 | 2,869 | 2,666 | 2,694 | 3,175 | 7,841 | 2,805 | 5,038 | 3,024 | 8,200 | 3,027 | 3,054 | 3,516 | 8,879 | 4,730 | 4,904 | 4,413 | 9,568 | 6,179 | 6,803 | 7,045 | 11,003 | 6,034 | 7,754 | 5,527 | 14,305 | 10,042 | 6,995 | 9,231 | 15,061 | 13,400 | 7,205 | 6,833 | 11,818 | 10,023 | 7,899 | 7,793 | 9,843 | 6,988 | 6,873 | 6,316 | 10,850 | 9,366 | 9,000 | 5,907 | 10,522 | 16,614 | 15,304 | 13,331 | 18,814 | 17,003 | 18,525 | 19,359 | 16,771 |
Belastingschulden
| 335 | 1,105 | 9,976 | 9,970 | 8,524 | 10,793 | 8,742 | 8,336 | 7,407 | 8,054 | 7,451 | 7,767 | 6,484 | 12,425 | 8,994 | 8,212 | 7,116 | 9,985 | 1,216 | 1,622 | 887 | 796 | 85 | 1,040 | 511 | 2,126 | 1,086 | 1,589 | 615 | 1,228 | 688 | 0 | 0 | 1,611 | 0 | 0 | 0 | 1,580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 11,430 | 15,353 | 23,361 | 25,955 | 23,178 | 25,641 | 18,975 | 17,961 | 16,770 | 18,093 | 15,330 | 17,336 | 18,728 | 27,154 | 17,708 | 20,979 | 18,242 | 20,335 | 10,938 | 11,145 | 12,939 | 12,818 | 13,246 | 17,221 | 20,729 | 17,159 | 12,349 | 15,605 | 16,749 | 14,972 | 11,153 | -36,864 | -35,760 | 13,213 | -42,393 | -35,417 | 12,508 | 9,732 | 8,107 | 10,139 | 9,807 | -39,489 | 10,611 | 12,110 | 9,187 | -43,542 | 8,791 | 13,590 | 15,607 | 0 | 7,417 | 8,241 | 4,810 | 0 | 6,105 | 8,254 | 5,308 | 0 | 11,837 | 14,940 | 14,326 | 28,735 |
Overige kortlopende verplichtingen
| 16,334 | 19,789 | 4,269 | 3,490 | 4,491 | 7,914 | 3,798 | 4,842 | 3,792 | 4,036 | 4,472 | 2,666 | 3,654 | 4,311 | 4,132 | 3,809 | 3,054 | 3,653 | 14,116 | 9,848 | 10,345 | 11,134 | 10,174 | 7,936 | 7,908 | 12,749 | 11,982 | 11,466 | 11,697 | 13,615 | 10,019 | 58,902 | 59,126 | 9,368 | 62,273 | 55,761 | 9,620 | 8,357 | 7,613 | 6,147 | 6,405 | 58,189 | 7,383 | 5,935 | 7,276 | 59,016 | 5,309 | 6,263 | 7,531 | 58,048 | 4,621 | 4,116 | 3,643 | 45,428 | 5,781 | 6,096 | 5,388 | 50,024 | 7,542 | 6,080 | 6,679 | 5,771 |
Totaal kortlopende verplichtingen
| 55,314 | 74,174 | 69,726 | 68,739 | 65,779 | 70,235 | 56,024 | 51,910 | 51,912 | 54,747 | 58,311 | 52,986 | 53,503 | 71,532 | 64,679 | 61,790 | 55,176 | 65,723 | 70,965 | 62,391 | 67,196 | 74,738 | 69,726 | 72,277 | 79,587 | 92,571 | 83,693 | 82,123 | 75,533 | 81,308 | 71,825 | 66,656 | 64,653 | 76,840 | 72,315 | 62,756 | 65,167 | 73,975 | 72,302 | 58,959 | 61,375 | 70,007 | 65,286 | 58,262 | 63,209 | 68,859 | 59,073 | 57,407 | 58,600 | 68,898 | 50,421 | 43,862 | 37,468 | 55,950 | 65,594 | 59,076 | 52,802 | 68,838 | 73,964 | 72,098 | 82,076 | 100,339 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,406 | 1,615 | 1,258 | 1,452 | 1,542 | 1,754 | 2,080 | 2,352 | 2,453 | 2,722 | 2,048 | 2,346 | 2,430 | 2,752 | 2,278 | 2,540 | 2,567 | 2,951 | 2,799 | 3,148 | 3,164 | 3,515 | 2,845 | 3,133 | 3,918 | 4,349 | 4,118 | 4,538 | 4,740 | 5,311 | 6,979 | 7,465 | 6,425 | 6,873 | 7,530 | 7,895 | 5,306 | 5,632 | 9,889 | 10,116 | 10,128 | 9,148 | 9,032 | 8,966 | 9,707 | 10,929 | 10,481 | 10,594 | 11,326 | 11,074 | 11,977 | 11,699 | 12,576 | 12,324 | 3,613 | 3,710 | 4,591 | 4,662 | 5,844 | 5,884 | 5,426 | 6,576 |
Uitgestelde opbrengsten niet-vlottend
| -2,440 | 261 | 4,613 | 4,634 | 4,737 | 4,835 | 4,839 | 4,975 | 5,181 | 5,287 | 5,437 | 5,579 | 5,708 | 5,892 | 6,368 | 6,488 | 6,591 | 6,692 | 6,356 | 6,390 | 6,474 | 6,525 | 0 | 0 | 0 | 6,569 | 0 | 0 | 0 | 6,501 | 0 | 0 | 0 | 5,720 | 0 | 0 | 0 | 5,452 | 0 | 0 | 0 | 7,302 | 0 | 0 | 0 | 4,842 | 0 | 0 | 0 | 4,479 | 0 | 0 | 0 | 4,589 | 0 | 0 | 0 | 4,364 | 0 | 0 | 3,807 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,440 | 2,438 | 2,378 | 2,369 | 2,353 | 2,341 | 2,350 | 2,311 | 2,302 | 2,362 | 2,360 | 2,339 | 2,345 | 2,334 | 2,291 | 2,275 | 2,276 | 2,275 | 2,315 | 2,313 | 2,318 | 2,314 | 0 | 0 | 0 | 2,304 | 0 | 0 | 0 | 2,301 | 0 | 0 | 0 | 2,310 | 0 | 0 | 0 | 2,491 | 0 | 0 | 0 | 2,748 | 0 | 0 | 0 | 2,785 | 0 | 0 | 0 | 2,807 | 0 | 0 | 0 | 3,175 | 0 | 0 | 0 | 3,182 | 0 | 0 | 3,154 | 0 |
Overige niet-vlottende verplichtingen
| 7,651 | 4,869 | 669 | 620 | 571 | 570 | 559 | 569 | 571 | 568 | 564 | 556 | 557 | 570 | 561 | 530 | 539 | 547 | 347 | 356 | 353 | 359 | 9,076 | 9,196 | 9,309 | 551 | 9,301 | 9,225 | 9,288 | 484 | 8,707 | 8,674 | 8,652 | 502 | 8,511 | 8,492 | 8,601 | 346 | 8,773 | 8,782 | 8,776 | 435 | 8,361 | 8,302 | 8,265 | 559 | 8,180 | 8,094 | 8,015 | 688 | 7,860 | 8,198 | 8,132 | 651 | 8,423 | 8,375 | 8,470 | 926 | 8,250 | 8,121 | 1,057 | 8,035 |
Totaal niet-vlottende verplichtingen
| 9,057 | 9,183 | 8,918 | 9,075 | 9,203 | 9,500 | 9,828 | 10,207 | 10,507 | 10,939 | 10,409 | 10,820 | 11,040 | 11,548 | 11,498 | 11,833 | 11,973 | 12,465 | 11,817 | 12,207 | 12,309 | 12,713 | 11,921 | 12,329 | 13,227 | 13,773 | 13,419 | 13,763 | 14,028 | 14,597 | 15,686 | 16,139 | 15,077 | 15,405 | 16,041 | 16,387 | 13,907 | 13,921 | 18,662 | 18,898 | 18,904 | 19,633 | 17,393 | 17,268 | 17,972 | 19,115 | 18,661 | 18,688 | 19,341 | 19,048 | 19,837 | 19,897 | 20,708 | 20,739 | 12,036 | 12,085 | 13,061 | 13,134 | 14,094 | 14,005 | 13,444 | 14,611 |
Totaal passiva
| 64,371 | 83,357 | 78,644 | 77,814 | 74,982 | 79,735 | 65,852 | 62,117 | 62,419 | 65,686 | 68,720 | 63,806 | 64,543 | 83,080 | 76,177 | 73,623 | 67,149 | 78,188 | 82,782 | 74,598 | 79,505 | 87,451 | 81,647 | 84,606 | 92,814 | 106,344 | 97,112 | 95,886 | 89,561 | 95,905 | 87,511 | 82,795 | 79,730 | 92,245 | 88,356 | 79,143 | 79,074 | 87,896 | 90,964 | 77,857 | 80,279 | 89,640 | 82,679 | 75,530 | 81,181 | 87,974 | 77,734 | 76,095 | 77,941 | 87,946 | 70,258 | 63,759 | 58,176 | 76,689 | 77,630 | 71,161 | 65,863 | 81,972 | 88,058 | 86,103 | 95,520 | 114,950 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64 | 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
| 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 14,049 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 | 10,683 |
Ingehouden winsten
| 46,310 | 53,367 | 50,767 | 48,529 | 46,235 | 48,701 | 45,950 | 44,824 | 43,883 | 44,931 | 42,538 | 40,928 | 39,810 | 41,419 | 38,291 | 34,951 | 33,490 | 34,007 | 33,036 | 31,274 | 29,611 | 29,363 | 27,273 | 26,107 | 24,639 | 25,332 | 22,852 | 21,508 | 19,147 | 19,443 | 18,141 | 16,698 | 15,244 | 16,177 | 15,143 | 13,926 | 12,663 | 12,421 | 11,852 | 10,703 | 9,705 | 8,849 | 7,419 | 7,446 | 6,675 | 7,167 | 5,853 | 4,883 | 5,142 | 6,459 | 6,050 | 5,708 | 5,317 | 5,950 | 7,387 | 6,178 | 5,071 | 4,989 | 5,299 | 4,049 | 4,768 | 2,000 |
Overige gereserveerde algehele resultaten
| 6,250 | 2,071 | 427 | 518 | 300 | 68 | 257 | 301 | 208 | 161 | 70 | 13 | -64 | 19,928 | 2,181 | 2,083 | 2,040 | 1,985 | 2,471 | 2,370 | 2,280 | 2,341 | 2,332 | 2,602 | 2,394 | 2,257 | 2,406 | 2,163 | 2,023 | 1,906 | 2,287 | 2,155 | 2,090 | 2,069 | 2,289 | 2,159 | 2,257 | 2,154 | 1,049 | 875 | 791 | 183 | 3,043 | 3,011 | 2,993 | 2,917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5,592 | 8,655 | 9,096 | 9,096 | 9,100 | 8,999 | 8,999 | 8,999 | 8,986 | 8,975 | 8,967 | 8,968 | 8,899 | -11,129 | 5,880 | 5,880 | 5,909 | 5,910 | 5,910 | 5,910 | 5,981 | 5,911 | 5,911 | 5,910 | 5,897 | 5,895 | 5,896 | 5,896 | 5,894 | 5,895 | 5,846 | 5,844 | 5,991 | 5,992 | 5,970 | 5,843 | 5,842 | 5,843 | 2,477 | 2,477 | 2,478 | 2,477 | 2,479 | 2,477 | 2,478 | 2,478 | 5,297 | 5,065 | 4,992 | 5,135 | 5,043 | 4,665 | 4,701 | 4,743 | 4,687 | 4,621 | 4,671 | 4,712 | 4,137 | 4,151 | 4,097 | 4,161 |
Totaal eigen vermogen van aandeelhouders
| 72,201 | 78,142 | 74,339 | 72,192 | 69,684 | 71,817 | 69,255 | 68,173 | 67,126 | 68,116 | 65,624 | 63,958 | 62,758 | 64,267 | 60,401 | 56,963 | 55,488 | 55,951 | 55,466 | 53,603 | 51,921 | 51,664 | 49,565 | 48,668 | 46,979 | 47,533 | 45,203 | 43,616 | 41,113 | 41,293 | 40,323 | 38,746 | 37,374 | 38,287 | 37,451 | 35,977 | 34,811 | 34,467 | 26,061 | 24,738 | 23,657 | 22,192 | 23,624 | 23,617 | 22,829 | 23,245 | 21,833 | 20,631 | 20,817 | 22,277 | 21,776 | 21,056 | 20,701 | 21,376 | 22,757 | 21,482 | 20,425 | 20,384 | 20,119 | 18,883 | 19,548 | 16,844 |
Totaal eigen vermogen
| 74,954 | 80,800 | 76,951 | 74,734 | 71,944 | 73,982 | 71,394 | 69,919 | 68,711 | 69,896 | 67,369 | 65,710 | 64,454 | 65,873 | 61,946 | 58,438 | 56,947 | 57,328 | 56,769 | 55,009 | 53,270 | 52,968 | 50,820 | 49,800 | 46,980 | 48,639 | 46,324 | 44,693 | 42,151 | 42,116 | 41,233 | 39,639 | 38,188 | 39,069 | 38,311 | 36,971 | 35,677 | 35,351 | 27,243 | 25,892 | 24,698 | 23,172 | 24,539 | 24,524 | 23,793 | 24,140 | 22,591 | 21,338 | 21,498 | 22,965 | 22,408 | 21,699 | 21,368 | 22,079 | 23,487 | 22,208 | 21,084 | 21,046 | 20,805 | 19,564 | 20,185 | 17,519 |
Totaal passiva en aandeelhoudersvermogen
| 139,325 | 164,157 | 155,595 | 152,548 | 146,926 | 153,717 | 137,246 | 132,036 | 131,130 | 135,582 | 136,089 | 129,516 | 128,997 | 148,953 | 138,123 | 132,061 | 124,096 | 135,516 | 139,551 | 129,607 | 132,775 | 140,419 | 132,467 | 134,406 | 140,900 | 154,983 | 143,436 | 140,579 | 131,712 | 138,021 | 128,744 | 122,434 | 117,918 | 131,314 | 126,667 | 116,114 | 114,751 | 123,247 | 118,207 | 103,749 | 104,977 | 112,812 | 107,218 | 100,054 | 104,974 | 112,114 | 100,325 | 97,433 | 99,439 | 110,911 | 92,666 | 85,458 | 79,544 | 98,768 | 101,117 | 93,369 | 86,947 | 103,018 | 108,863 | 105,667 | 115,705 | 132,469 |