Sumitomo Forestry Co., Ltd.
TSE:1911.T
4970 (JPY) • At close January 15, 2025
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 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 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 174,771 | 126,062 | 173,569 | 105,013 | 128,752 | 133,259 | 113,987 | 114,285 | 139,957 | 128,378 | 91,559 | 91,017 | 111,966 | 130,662 | 92,774 | 56,083 | 53,433 | 52,827 | 82,421 | 59,032 | 46,088 | 96,204 | 105,865 | 71,802 | 97,190 | 63,042 | 111,506 | 56,899 | 81,611 | 65,721 | 83,499 | 46,253 | 42,882 | 45,244 | 81,756 | 50,527 | 45,471 | 56,501 | 75,694 | 65,313 | 74,906 | 45,806 | 56,155 | 60,865 | 73,540 | 50,094 | 64,870 | 50,596 | 56,427 | 37,830 | 55,618 | 37,825 | 62,738 | 37,841 | 52,714 | 37,129 | 45,728 | 23,854 | 30,136 |
Kortetermijnbeleggingen
| 7,463 | 3,180 | 3,180 | 3,188 | 3,177 | 3,186 | 3,186 | 3,189 | 3,303 | 3,198 | 3,288 | 3,204 | 204 | 3,648 | 3,658 | 5,549 | 5,549 | 5,015 | 5,304 | 5,298 | 307 | 306 | 5,010 | 5,010 | 5,000 | 6,500 | 6,500 | 6,500 | 6,500 | 9,000 | 34,000 | 34,115 | 47,114 | 33,114 | 26,000 | 34,000 | 41,000 | 29,000 | 43,000 | 33,000 | 16,000 | 5,000 | 11,000 | 17,000 | 16,000 | 3,000 | 15,000 | -2,267 | 3,000 | -2,640 | 20,000 | 9,000 | -4,434 | 5,011 | 19,000 | 4,000 | 6,000 | 17,194 | 9,294 |
Liquide middelen en kortetermijnbeleggingen
| 182,234 | 129,242 | 176,749 | 108,201 | 131,929 | 136,445 | 117,173 | 117,474 | 143,260 | 131,576 | 94,847 | 94,221 | 112,170 | 134,310 | 96,432 | 61,632 | 58,982 | 57,842 | 87,725 | 64,330 | 46,395 | 96,510 | 110,875 | 76,812 | 102,190 | 69,542 | 118,006 | 63,399 | 88,111 | 74,721 | 117,499 | 80,368 | 89,996 | 78,358 | 107,756 | 84,527 | 86,471 | 85,501 | 118,694 | 98,313 | 90,906 | 50,806 | 67,155 | 77,865 | 89,540 | 53,094 | 79,870 | 50,596 | 59,427 | 37,830 | 75,618 | 46,825 | 62,738 | 42,852 | 71,714 | 41,129 | 51,728 | 41,048 | 39,430 |
Nettovorderingen
| 298,517 | 218,572 | 261,855 | 253,863 | 255,460 | 300,148 | 275,604 | 281,788 | 279,744 | 260,684 | 249,764 | 240,528 | 221,500 | 206,521 | 224,634 | 243,124 | 231,408 | 227,881 | 211,471 | 206,262 | 196,895 | 186,270 | 199,374 | 199,497 | 202,924 | 188,263 | 206,644 | 219,347 | 215,390 | 202,742 | 213,187 | 213,863 | 221,911 | 188,851 | 208,995 | 196,477 | 213,731 | 192,219 | 229,326 | 205,372 | 224,041 | 189,640 | 218,797 | 180,355 | 177,231 | 169,579 | 181,084 | 202,150 | 192,039 | 167,554 | 173,083 | 189,395 | 171,166 | 151,324 | 157,192 | 160,063 | 153,648 | 161,041 | 193,582 |
Voorraad
| 704,306 | 734,224 | 657,677 | 602,296 | 594,573 | 661,153 | 598,709 | 495,099 | 432,656 | 410,147 | 377,721 | 351,031 | 303,451 | 304,705 | 294,694 | 294,320 | 288,361 | 305,546 | 294,223 | 333,368 | 300,547 | 274,467 | 246,003 | 255,973 | 229,146 | 227,406 | 175,953 | 175,132 | 157,208 | 173,318 | 149,622 | 155,036 | 137,438 | 148,565 | 125,717 | 144,183 | 126,671 | 132,367 | 94,001 | 114,202 | 103,378 | 99,076 | 77,227 | 91,242 | 84,261 | 99,390 | 84,254 | 90,690 | 89,556 | 98,693 | 81,749 | 90,288 | 81,841 | 92,541 | 75,983 | 85,959 | 68,953 | 72,218 | 89,474 |
Overige vlottende activa
| 50,971 | 150,159 | 87,451 | 82,345 | 90,801 | 53,337 | 47,847 | 33,509 | 36,252 | 32,225 | 29,913 | 24,657 | 21,814 | 21,512 | 20,299 | 21,461 | 18,084 | 18,810 | 16,401 | 21,211 | 17,366 | 17,330 | 15,849 | 21,559 | 14,432 | 15,283 | 13,112 | 16,354 | 11,384 | 12,906 | 11,161 | 10,176 | 9,654 | 9,432 | 7,752 | 11,831 | 7,201 | 8,138 | 4,834 | 6,366 | 4,841 | 5,138 | 4,299 | 6,509 | 3,715 | 5,085 | 3,722 | 3,483 | 3,757 | 4,041 | 2,989 | 3,300 | 3,083 | 4,158 | 2,883 | 4,918 | 4,627 | 3,930 | 5,932 |
Totaal vlottende activa
| 1,236,028 | 1,232,197 | 1,183,732 | 1,046,705 | 1,072,763 | 1,151,083 | 1,039,333 | 927,870 | 891,912 | 834,632 | 752,245 | 710,437 | 658,935 | 667,048 | 636,059 | 620,537 | 596,835 | 610,079 | 609,820 | 625,171 | 561,203 | 574,577 | 572,101 | 553,841 | 548,692 | 500,494 | 513,715 | 474,232 | 472,093 | 463,687 | 491,469 | 459,443 | 458,999 | 425,206 | 450,220 | 437,018 | 434,074 | 418,225 | 446,855 | 424,253 | 423,166 | 344,660 | 367,478 | 355,971 | 354,747 | 327,148 | 348,930 | 346,919 | 344,779 | 308,118 | 333,439 | 329,808 | 318,828 | 290,875 | 307,772 | 292,069 | 278,956 | 278,237 | 328,418 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 226,274 | 215,269 | 210,956 | 200,630 | 198,802 | 205,350 | 200,210 | 195,856 | 184,183 | 191,202 | 191,519 | 195,529 | 180,577 | 179,519 | 179,446 | 171,674 | 171,745 | 169,847 | 170,000 | 176,451 | 172,347 | 149,949 | 153,113 | 151,890 | 150,842 | 154,008 | 145,798 | 136,709 | 134,852 | 106,404 | 108,700 | 105,132 | 110,327 | 111,818 | 109,046 | 104,322 | 103,485 | 103,988 | 103,733 | 101,633 | 97,728 | 89,385 | 85,900 | 85,199 | 85,411 | 87,861 | 85,641 | 88,019 | 91,925 | 88,147 | 87,602 | 92,084 | 90,507 | 91,835 | 88,870 | 93,522 | 95,608 | 88,146 | 85,235 |
Goodwill
| 45,892 | 11,612 | 10,171 | 10,790 | 5,911 | 8,231 | 5,007 | 4,960 | 4,559 | 4,346 | 4,825 | 7,741 | 5,447 | 5,759 | 7,588 | 8,948 | 9,195 | 10,959 | 12,651 | 18,009 | 20,135 | 15,754 | 15,762 | 17,268 | 21,068 | 24,308 | 12,189 | 7,156 | 9,073 | 7,062 | 8,258 | 4,096 | 4,782 | 5,280 | 5,981 | 6,813 | 6,468 | 7,002 | 3,122 | 3,347 | 3,692 | 755 | 737 | 726 | 805 | 899 | 924 | 1,049 | 998 | 175 | 201 | 243 | 251 | 283 | 309 | 605 | 658 | 745 | 797 |
Immateriële activa
| 18,466 | 17,652 | 18,061 | 17,268 | 16,965 | 18,147 | 17,458 | 16,609 | 16,112 | 14,745 | 14,487 | 15,180 | 14,458 | 14,468 | 14,886 | 14,009 | 13,842 | 13,682 | 13,900 | 12,991 | 13,064 | 12,722 | 13,309 | 12,910 | 12,341 | 10,797 | 11,229 | 10,192 | 9,215 | 9,454 | 9,820 | 9,737 | 9,946 | 10,028 | 10,305 | 8,248 | 8,301 | 8,434 | 8,570 | 8,552 | 8,347 | 8,493 | 8,420 | 7,492 | 7,612 | 7,518 | 7,466 | 6,978 | 7,356 | 6,829 | 6,867 | 6,837 | 7,053 | 6,076 | 6,328 | 6,326 | 5,497 | 5,694 | 5,477 |
Goodwill en immateriële activa
| 64,358 | 29,264 | 28,232 | 28,058 | 22,876 | 26,378 | 22,465 | 21,569 | 20,671 | 19,091 | 19,312 | 22,921 | 19,905 | 20,227 | 22,474 | 22,957 | 23,037 | 24,641 | 26,551 | 31,000 | 33,199 | 28,476 | 29,071 | 30,178 | 33,409 | 35,105 | 23,418 | 17,348 | 18,288 | 16,516 | 18,078 | 13,833 | 14,728 | 15,308 | 16,286 | 15,061 | 14,769 | 15,436 | 11,692 | 11,899 | 12,039 | 9,248 | 9,157 | 8,218 | 8,417 | 8,417 | 8,390 | 8,027 | 8,354 | 7,004 | 7,068 | 7,080 | 7,304 | 6,359 | 6,637 | 6,931 | 6,155 | 6,439 | 6,274 |
Langetermijnbeleggingen
| 245,007 | 260,195 | 223,410 | 207,497 | 200,395 | 210,229 | 196,739 | 186,173 | 178,133 | 187,898 | 182,502 | 180,138 | 152,376 | 141,466 | 134,187 | 142,979 | 138,954 | 134,724 | 135,664 | 126,375 | 143,362 | 131,534 | 126,460 | 132,264 | 88,187 | 81,758 | 85,306 | 80,066 | 68,456 | 62,258 | 40,875 | 47,101 | 29,974 | 47,897 | 49,322 | 36,661 | 26,172 | 39,073 | 22,499 | 35,382 | 48,906 | 61,686 | 48,588 | 32,823 | 28,904 | 42,365 | 33,487 | 45,895 | 42,823 | 49,852 | 28,458 | 39,053 | 51,217 | 41,196 | 32,094 | 42,409 | 41,759 | 17,878 | 27,678 |
Belastingvorderingen
| 8,312 | 0 | 7,749 | 8,349 | 7,736 | 8,368 | 7,915 | 8,400 | 7,773 | 7,882 | 7,420 | 8,037 | 6,661 | 6,587 | 5,983 | 4,391 | 4,802 | 4,826 | 4,945 | 5,025 | 5,624 | 5,709 | 3,279 | 3,173 | 3,099 | 3,894 | 3,276 | 3,248 | 2,336 | 3,450 | 2,573 | 2,225 | 2,383 | 2,680 | 2,196 | 1,786 | 1,761 | 2,147 | 1,797 | 1,473 | 1,411 | 1,743 | 1,343 | 1,387 | 1,305 | 1,724 | 1,251 | 1,217 | 1,293 | 1,784 | 1,354 | 1,243 | 1,202 | 1,565 | 1,138 | 1,968 | 1,763 | 1,761 | 1,975 |
Overige niet-vlottende activa
| 32,743 | -504,728 | 37,351 | 34,717 | 35,026 | 36,667 | 37,400 | 33,242 | 31,554 | 29,964 | 29,484 | 28,495 | 24,500 | 27,296 | 26,619 | 24,441 | 23,566 | 22,087 | 23,995 | 21,026 | 15,193 | 14,750 | 19,659 | 19,092 | 19,154 | 20,580 | 22,104 | 19,691 | 19,990 | 22,723 | 47,493 | 47,259 | 60,162 | 45,681 | 38,469 | 45,378 | 55,509 | 42,027 | 58,621 | 48,000 | 27,863 | 24,450 | 35,507 | 31,773 | 30,871 | 16,802 | 25,797 | 8,807 | 14,282 | 8,884 | 31,496 | 23,188 | 9,733 | 19,031 | 33,227 | 17,532 | 24,744 | 35,277 | 27,696 |
Totaal niet-vlottende activa
| 576,694 | 504,728 | 507,698 | 479,251 | 464,835 | 486,992 | 464,729 | 445,240 | 422,314 | 436,037 | 430,237 | 435,120 | 384,019 | 375,095 | 368,709 | 366,442 | 362,104 | 356,125 | 361,155 | 359,877 | 369,725 | 330,418 | 331,582 | 336,597 | 294,691 | 295,345 | 279,902 | 257,062 | 243,922 | 211,351 | 217,719 | 215,550 | 217,574 | 223,384 | 215,319 | 203,208 | 201,696 | 202,671 | 198,342 | 198,387 | 187,947 | 186,512 | 180,495 | 159,400 | 154,908 | 157,169 | 154,566 | 151,965 | 158,677 | 155,671 | 155,978 | 162,648 | 159,963 | 159,986 | 161,966 | 162,362 | 170,029 | 149,501 | 148,858 |
Totaal activa
| 1,812,722 | 1,759,101 | 1,691,429 | 1,525,955 | 1,537,598 | 1,638,076 | 1,504,060 | 1,373,110 | 1,314,226 | 1,270,668 | 1,182,483 | 1,145,558 | 1,042,953 | 1,042,144 | 1,004,768 | 986,979 | 958,939 | 966,202 | 970,976 | 985,049 | 930,928 | 904,995 | 903,682 | 890,438 | 843,384 | 795,840 | 793,617 | 731,295 | 716,016 | 675,038 | 709,188 | 674,993 | 676,573 | 648,591 | 665,538 | 640,227 | 635,771 | 620,897 | 645,197 | 622,641 | 611,114 | 531,173 | 547,973 | 515,371 | 509,655 | 484,317 | 503,496 | 498,884 | 503,456 | 463,789 | 489,417 | 492,456 | 478,791 | 450,861 | 469,738 | 454,431 | 448,985 | 427,738 | 477,276 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 269,007 | 246,730 | 213,294 | 198,472 | 209,106 | 228,319 | 229,467 | 217,568 | 232,230 | 202,699 | 193,642 | 187,705 | 172,522 | 166,929 | 192,460 | 199,217 | 195,378 | 186,071 | 194,142 | 181,243 | 177,819 | 155,135 | 181,853 | 173,867 | 182,438 | 149,623 | 182,492 | 170,390 | 171,691 | 143,793 | 176,444 | 166,632 | 165,713 | 137,763 | 167,563 | 164,664 | 174,998 | 151,924 | 191,430 | 173,993 | 170,039 | 137,513 | 169,623 | 154,839 | 154,336 | 129,550 | 155,425 | 159,532 | 153,901 | 124,358 | 150,161 | 151,395 | 147,393 | 121,459 | 147,582 | 134,405 | 125,755 | 126,947 | 144,422 |
Kortlopende schulden
| 95,382 | 0 | 99,861 | 87,541 | 58,113 | 54,955 | 34,626 | 36,111 | 25,861 | 29,752 | 44,955 | 35,769 | 66,925 | 89,273 | 39,898 | 37,714 | 49,301 | 68,383 | 62,090 | 99,037 | 50,034 | 90,970 | 61,590 | 96,458 | 61,449 | 42,369 | 38,736 | 38,949 | 36,059 | 37,904 | 34,277 | 33,385 | 36,696 | 30,212 | 33,486 | 31,783 | 36,807 | 41,360 | 37,902 | 36,411 | 40,934 | 29,109 | 27,062 | 24,871 | 21,217 | 23,319 | 21,978 | 21,791 | 19,711 | 18,821 | 19,683 | 19,339 | 17,384 | 18,196 | 13,138 | 10,077 | 12,232 | 11,133 | 26,625 |
Belastingschulden
| 8,152 | 0 | 5,532 | 3,133 | 5,137 | 3,099 | 4,284 | 3,368 | 6,248 | 4,151 | 3,738 | 5,062 | 3,003 | 2,669 | 4,862 | 1,561 | 4,145 | 1,451 | 4,902 | 1,704 | 2,771 | 1,566 | 4,830 | 1,717 | 3,700 | 2,442 | 5,511 | 914 | 3,505 | 1,181 | 7,572 | 1,161 | 3,862 | 1,362 | 4,617 | 841 | 4,350 | 964 | 8,102 | 1,344 | 5,289 | 673 | 5,589 | 653 | 3,498 | 373 | 5,749 | 1,005 | 3,895 | 496 | 6,909 | 2,620 | 3,736 | 659 | 2,205 | 794 | 1,286 | 1,307 | 613 |
Uitgestelde opbrengsten
| 86,916 | 0 | 120,174 | 0 | 0 | 0 | 0 | 0 | 77,427 | 79,901 | 68,083 | 72,597 | 59,600 | 49,997 | 61,811 | 51,145 | 58,092 | 51,650 | 76,182 | 75,005 | 77,707 | 79,208 | 71,105 | 71,908 | 76,459 | 77,439 | 69,445 | 70,857 | 76,344 | 75,885 | 70,450 | 72,487 | 74,921 | 74,394 | 64,151 | 69,792 | 73,107 | 78,087 | 76,296 | 81,325 | 81,028 | 72,596 | 60,120 | 63,235 | 63,665 | 62,852 | 55,781 | 54,651 | 62,356 | 59,248 | 55,221 | 57,636 | 54,698 | 53,974 | 41,920 | 50,688 | 49,556 | 44,140 | 56,432 |
Overige kortlopende verplichtingen
| -140,475 | 39,211 | -122,449 | 8,889 | 12,648 | -31,155 | -43,896 | -41,934 | -152,993 | -132,500 | -123,842 | -124,562 | -118,234 | -104,574 | -128,599 | -142,736 | -150,435 | -132,070 | -157,686 | -137,502 | -140,612 | -118,322 | -143,704 | -138,543 | -152,942 | -115,587 | -154,744 | -139,209 | -149,265 | -115,077 | -151,933 | -134,371 | -143,237 | -104,325 | -145,270 | -136,991 | -158,040 | -127,563 | -179,030 | -147,889 | -155,362 | -115,729 | -155,874 | -134,299 | -139,963 | -107,373 | -139,937 | -137,868 | -138,458 | -103,762 | -138,361 | -132,727 | -132,771 | -101,730 | -132,993 | -116,929 | -113,611 | -113,937 | -126,297 |
Totaal kortlopende verplichtingen
| 587,989 | 532,671 | 529,706 | 496,507 | 494,110 | 483,537 | 453,948 | 432,681 | 421,003 | 386,702 | 380,218 | 364,276 | 356,338 | 371,223 | 362,892 | 346,118 | 351,859 | 361,556 | 373,772 | 400,730 | 345,538 | 363,692 | 357,527 | 379,274 | 353,542 | 305,909 | 323,932 | 312,291 | 310,025 | 287,479 | 313,254 | 305,926 | 303,668 | 277,169 | 292,110 | 294,753 | 306,220 | 296,696 | 326,130 | 319,177 | 311,967 | 261,675 | 276,143 | 264,138 | 257,089 | 238,271 | 254,421 | 258,643 | 255,306 | 223,519 | 243,774 | 249,658 | 237,833 | 214,017 | 219,434 | 213,440 | 200,973 | 196,537 | 246,217 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 310,498 | 322,207 | 295,046 | 266,382 | 290,210 | 369,967 | 323,354 | 302,001 | 276,903 | 298,271 | 280,721 | 279,701 | 249,344 | 252,001 | 228,593 | 228,215 | 205,119 | 210,958 | 186,795 | 186,106 | 177,310 | 157,712 | 139,040 | 117,002 | 116,406 | 133,093 | 125,082 | 112,981 | 110,914 | 104,214 | 84,791 | 70,486 | 68,692 | 71,604 | 69,883 | 61,555 | 53,708 | 58,707 | 55,074 | 50,365 | 50,427 | 40,346 | 42,167 | 41,836 | 49,357 | 47,646 | 45,945 | 45,478 | 49,239 | 48,303 | 49,546 | 49,496 | 49,342 | 49,530 | 53,648 | 52,489 | 52,700 | 37,994 | 37,193 |
Uitgestelde opbrengsten niet-vlottend
| 17,991 | 0 | 15,326 | 0 | 0 | 0 | 0 | 0 | 19,258 | 21,946 | 21,679 | 21,670 | 24,542 | 24,242 | 24,077 | 21,476 | 21,345 | 21,233 | 21,106 | 17,328 | 17,383 | 17,405 | 17,757 | 19,971 | 19,940 | 19,974 | 19,749 | 24,438 | 24,458 | 24,475 | 24,727 | 13,430 | 13,570 | 13,741 | 14,116 | 13,623 | 13,540 | 13,446 | 11,976 | 10,754 | 10,782 | 12,100 | 12,053 | 12,390 | 12,454 | 12,431 | 12,393 | 7,816 | 8,077 | 8,182 | 8,588 | 6,588 | 6,749 | 6,826 | 6,860 | 18,173 | 18,610 | 19,441 | 14,432 |
Uitgestelde belastingverplichtingen niet-vlottend
| 34,612 | 0 | 34,312 | 36,050 | 35,406 | 31,842 | 31,923 | 22,369 | 23,044 | 22,069 | 20,832 | 19,522 | 10,185 | 7,968 | 6,262 | 9,903 | 7,637 | 6,948 | 11,474 | 10,272 | 14,856 | 11,806 | 17,003 | 17,182 | 14,300 | 12,623 | 11,537 | 8,110 | 5,259 | 4,147 | 5,022 | 11,136 | 10,662 | 13,431 | 12,244 | 12,255 | 10,488 | 10,812 | 10,807 | 10,629 | 9,739 | 10,441 | 10,198 | 7,950 | 6,329 | 6,335 | 7,316 | 7,125 | 8,294 | 8,710 | 8,782 | 8,719 | 7,923 | 8,134 | 9,358 | 4,387 | 4,306 | 2,989 | 2,589 |
Overige niet-vlottende verplichtingen
| 56,326 | -322,207 | 24,907 | 37,246 | 35,318 | 41,693 | 39,656 | 37,659 | 33,929 | 32,133 | 31,921 | 31,191 | 29,809 | 27,776 | 25,879 | 25,847 | 25,435 | 25,501 | 24,339 | 23,991 | 24,546 | 25,321 | 26,716 | 25,698 | 25,458 | 24,473 | 17,973 | 17,529 | 17,452 | 17,416 | 17,267 | 17,243 | 16,916 | 16,507 | 16,403 | 15,795 | 15,525 | 15,291 | 15,132 | 15,027 | 14,895 | 14,144 | 14,161 | 14,152 | 14,022 | 14,087 | 14,086 | 15,693 | 15,775 | 15,530 | 15,617 | 18,439 | 18,458 | 18,445 | 17,508 | 14,478 | 14,439 | 14,585 | 14,521 |
Totaal niet-vlottende verplichtingen
| 401,436 | 322,207 | 369,591 | 339,678 | 360,934 | 443,502 | 394,933 | 362,029 | 353,134 | 374,419 | 355,153 | 352,084 | 313,880 | 311,987 | 284,811 | 285,441 | 259,536 | 264,640 | 243,714 | 237,697 | 234,095 | 212,244 | 200,516 | 179,853 | 176,104 | 190,163 | 174,341 | 163,058 | 158,083 | 150,252 | 131,807 | 112,295 | 109,840 | 115,283 | 112,646 | 103,228 | 93,261 | 98,256 | 92,989 | 86,775 | 85,843 | 77,031 | 78,579 | 76,328 | 82,162 | 80,499 | 79,740 | 76,112 | 81,385 | 80,725 | 82,533 | 83,242 | 82,472 | 82,935 | 87,374 | 89,527 | 90,055 | 75,009 | 68,735 |
Totaal passiva
| 989,425 | 941,163 | 899,297 | 836,185 | 855,044 | 927,039 | 848,881 | 794,710 | 774,137 | 761,121 | 735,371 | 716,360 | 670,218 | 683,210 | 647,703 | 631,559 | 611,395 | 626,196 | 617,486 | 638,427 | 579,633 | 575,936 | 558,043 | 559,127 | 529,646 | 496,072 | 498,273 | 475,349 | 468,108 | 437,731 | 445,061 | 418,221 | 413,508 | 392,452 | 404,756 | 397,981 | 399,481 | 394,952 | 419,119 | 405,952 | 397,810 | 338,706 | 354,722 | 340,466 | 339,251 | 318,770 | 334,161 | 334,755 | 336,691 | 304,244 | 326,307 | 332,900 | 320,305 | 296,952 | 306,808 | 302,967 | 291,028 | 271,546 | 314,952 |
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 |
Gewone aandelen
| 55,088 | 55,087 | 54,947 | 50,074 | 50,074 | 50,072 | 50,066 | 50,064 | 50,064 | 50,064 | 32,828 | 32,804 | 32,803 | 32,786 | 32,786 | 32,779 | 32,779 | 32,752 | 32,752 | 32,751 | 32,750 | 32,672 | 32,672 | 32,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 | 27,672 |
Ingehouden winsten
| 524,297 | 485,614 | 478,971 | 448,557 | 447,216 | 421,262 | 400,162 | 373,197 | 359,641 | 326,167 | 308,046 | 291,806 | 271,103 | 260,568 | 255,545 | 250,306 | 243,933 | 231,907 | 241,427 | 227,843 | 226,550 | 212,397 | 219,562 | 203,533 | 203,274 | 195,695 | 196,511 | 177,471 | 175,141 | 160,926 | 166,762 | 161,076 | 166,046 | 153,868 | 161,286 | 150,615 | 151,675 | 141,394 | 146,654 | 136,677 | 136,880 | 122,849 | 127,489 | 116,960 | 116,502 | 110,129 | 114,223 | 112,624 | 111,901 | 104,532 | 107,584 | 105,039 | 105,264 | 99,218 | 105,066 | 96,446 | 102,466 | 105,346 | 106,753 |
Overige gereserveerde algehele resultaten
| 141,092 | 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 |
Overige totale aandeelhoudersvermogen
| 34,012 | 210,134 | 194,152 | 134,355 | 130,316 | 179,795 | 150,960 | 107,943 | 86,023 | 89,911 | 67,076 | 67,709 | 36,776 | 35,336 | 34,286 | 37,573 | 37,659 | 42,644 | 44,277 | 46,101 | 54,503 | 51,587 | 59,532 | 63,643 | 54,574 | 50,096 | 50,809 | 35,059 | 30,953 | 35,400 | 49,062 | 51,759 | 53,120 | 59,357 | 56,792 | 51,726 | 45,942 | 46,542 | 44,351 | 45,325 | 42,212 | 41,130 | 37,330 | 29,523 | 25,432 | 26,895 | 27,238 | 23,609 | 26,972 | 27,129 | 27,630 | 26,582 | 25,257 | 26,695 | 29,850 | 26,992 | 27,456 | 23,039 | 27,826 |
Totaal eigen vermogen van aandeelhouders
| 754,489 | 750,835 | 728,070 | 632,986 | 627,606 | 651,129 | 601,188 | 531,204 | 495,728 | 466,142 | 407,950 | 392,319 | 340,682 | 328,690 | 322,617 | 320,658 | 314,371 | 307,303 | 318,456 | 306,695 | 313,803 | 296,656 | 311,766 | 299,848 | 285,520 | 273,463 | 274,992 | 240,202 | 233,766 | 223,998 | 243,496 | 240,507 | 246,838 | 240,897 | 245,750 | 230,013 | 225,289 | 215,608 | 218,677 | 209,674 | 206,764 | 191,651 | 192,491 | 174,155 | 169,606 | 164,696 | 169,133 | 163,905 | 166,545 | 159,333 | 162,886 | 159,293 | 158,193 | 153,585 | 162,588 | 151,110 | 157,594 | 156,057 | 162,251 |
Totaal eigen vermogen
| 823,296 | 817,938 | 728,070 | 632,986 | 627,606 | 651,129 | 601,188 | 531,204 | 495,728 | 466,142 | 407,950 | 392,319 | 340,682 | 328,690 | 322,617 | 320,658 | 314,371 | 307,303 | 318,456 | 306,695 | 313,803 | 296,656 | 311,766 | 299,848 | 285,520 | 273,463 | 274,992 | 240,202 | 233,766 | 223,998 | 243,496 | 240,507 | 246,838 | 240,897 | 245,750 | 230,013 | 225,289 | 215,608 | 218,677 | 209,674 | 206,764 | 191,651 | 192,491 | 174,155 | 169,606 | 164,696 | 169,133 | 163,905 | 166,545 | 159,333 | 162,886 | 159,293 | 158,193 | 153,585 | 162,588 | 151,110 | 157,594 | 156,057 | 162,251 |
Totaal passiva en aandeelhoudersvermogen
| 1,812,721 | 0 | 1,691,429 | 1,525,955 | 1,537,598 | 1,638,076 | 1,504,060 | 1,373,110 | 1,314,226 | 1,270,668 | 1,182,483 | 1,145,558 | 1,042,953 | 1,042,144 | 1,004,768 | 986,979 | 958,939 | 966,202 | 970,976 | 985,049 | 930,928 | 904,995 | 903,682 | 890,438 | 843,384 | 795,840 | 793,617 | 731,295 | 716,016 | 675,038 | 709,188 | 674,993 | 676,573 | 648,591 | 665,538 | 640,227 | 635,771 | 620,897 | 645,197 | 622,641 | 611,114 | 531,173 | 547,973 | 515,371 | 509,655 | 484,317 | 503,496 | 498,884 | 503,456 | 463,789 | 489,417 | 492,456 | 478,791 | 450,861 | 469,738 | 454,431 | 448,985 | 427,738 | 477,276 |