Kandenko Co.,Ltd.
TSE:1942.T
2285 (JPY) • At close November 12, 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
| 80,725 | 71,240 | 66,654 | 62,861 | 76,352 | 67,705 | 62,931 | 50,142 | 63,838 | 73,179 | 67,614 | 65,750 | 82,393 | 70,642 | 58,478 | 68,511 | 86,968 | 88,408 | 71,502 | 55,136 | 78,725 | 84,254 | 62,586 | 64,368 | 70,911 | 68,952 | 56,787 | 49,980 | 62,430 | 70,481 | 60,073 | 62,451 | 73,472 | 80,295 | 77,360 | 40,285 | 46,106 | 46,569 | 44,128 | 39,253 | 41,150 | 46,673 | 44,558 | 44,845 | 44,240 | 48,728 | 55,831 | 43,053 | 43,503 | 49,742 | 49,280 | 31,820 | 37,262 | 43,707 | 44,691 | 32,221 | 39,190 | 46,455 | 43,173 | 30,508 | 31,049 | 44,320 | 31,038 |
Kortetermijnbeleggingen
| 8,998 | 6,999 | 4,215 | 0 | 1,999 | 2,000 | 2,299 | 300 | 5,299 | 5,299 | 4,999 | 12,001 | 12,003 | 12,005 | 5,007 | 13,999 | 16,009 | 14,009 | 12,009 | 9,999 | 16,999 | 16,999 | 11,999 | 16,999 | 16,999 | 16,999 | 9,999 | 13,999 | 16,199 | 19,999 | 14,999 | 16,999 | 17,999 | 16,999 | 3,999 | 5,999 | 8,999 | 19,999 | 5,999 | 8,999 | 21,999 | 18,999 | 11,999 | 20,999 | 24,998 | 29,498 | 13,999 | 23,999 | 27,999 | 29,999 | 13,999 | 18,999 | 22,999 | 25,999 | 14,002 | 23,005 | 24,009 | 27,012 | 12,001 | 21,002 | 22,003 | 11,001 | 14,992 |
Liquide middelen en kortetermijnbeleggingen
| 89,723 | 78,239 | 66,654 | 62,861 | 78,351 | 69,705 | 65,230 | 50,442 | 69,137 | 78,478 | 72,613 | 77,751 | 94,396 | 82,647 | 63,485 | 82,510 | 102,977 | 102,417 | 83,511 | 65,135 | 95,724 | 101,253 | 74,585 | 81,367 | 87,910 | 85,951 | 66,786 | 63,979 | 78,629 | 90,480 | 75,072 | 79,450 | 91,471 | 97,294 | 81,359 | 46,284 | 55,105 | 66,568 | 50,127 | 48,252 | 63,149 | 65,672 | 56,557 | 65,844 | 69,238 | 78,226 | 69,830 | 67,052 | 71,502 | 79,741 | 63,279 | 50,819 | 60,261 | 69,706 | 58,693 | 55,226 | 63,199 | 73,467 | 55,174 | 51,510 | 53,052 | 55,321 | 46,030 |
Nettovorderingen
| 178,863 | 169,396 | 238,317 | 194,039 | 175,092 | 168,869 | 205,535 | 181,808 | 161,118 | 146,680 | 185,675 | 149,929 | 130,920 | 145,802 | 192,200 | 157,465 | 136,962 | 142,302 | 197,793 | 181,026 | 154,541 | 147,043 | 184,424 | 137,040 | 136,081 | 131,013 | 169,287 | 124,540 | 116,513 | 111,378 | 145,991 | 92,349 | 91,433 | 93,670 | 136,390 | 100,556 | 99,200 | 102,168 | 134,869 | 90,546 | 86,486 | 83,756 | 121,662 | 76,468 | 73,866 | 71,911 | 107,596 | 70,527 | 74,189 | 79,984 | 114,520 | 74,489 | 68,251 | 61,848 | 101,268 | 67,331 | 66,286 | 62,410 | 97,533 | 52,406 | 59,699 | 93,028 | 55,323 |
Voorraad
| 18,091 | 20,036 | 16,861 | 20,556 | 16,726 | 11,845 | 9,594 | 14,379 | 13,149 | 11,580 | 9,547 | 13,786 | 11,750 | 10,796 | 16,151 | 22,944 | 20,686 | 22,333 | 16,857 | 27,933 | 24,912 | 19,652 | 14,773 | 22,510 | 19,055 | 22,485 | 29,163 | 37,469 | 27,298 | 29,230 | 35,452 | 46,555 | 30,732 | 33,601 | 38,048 | 43,408 | 31,528 | 30,420 | 23,916 | 36,791 | 22,066 | 31,969 | 35,557 | 44,505 | 37,337 | 40,925 | 42,705 | 49,996 | 41,791 | 42,076 | 39,879 | 65,664 | 56,654 | 53,483 | 53,117 | 68,856 | 63,100 | 73,254 | 77,110 | 96,467 | 76,707 | 85,639 | 104,827 |
Overige vlottende activa
| 32,844 | 29,276 | 30,328 | 35,436 | 30,684 | 26,971 | 23,424 | 28,623 | 24,197 | 24,300 | 20,335 | 22,919 | 18,074 | 20,796 | 6,709 | 10,102 | 8,072 | 6,914 | 14,272 | 14,694 | 14,091 | 11,613 | 11,487 | 12,106 | 10,249 | 11,198 | 12,502 | 21,519 | 19,770 | 17,352 | 12,249 | 12,612 | 10,657 | 9,656 | 4,403 | 8,693 | 8,475 | 7,928 | 5,055 | 13,514 | 11,610 | 11,971 | 3,766 | 13,480 | 11,540 | 10,316 | 3,941 | 10,217 | 10,896 | 12,072 | 6,144 | 12,312 | 10,912 | 10,361 | 3,318 | 11,248 | 11,254 | 10,443 | 3,202 | 11,081 | 11,007 | 2,956 | 11,775 |
Totaal vlottende activa
| 319,521 | 296,947 | 352,160 | 312,892 | 300,853 | 277,390 | 303,783 | 275,252 | 267,601 | 261,038 | 288,170 | 264,385 | 255,140 | 260,041 | 278,545 | 273,021 | 268,697 | 273,966 | 312,433 | 288,788 | 289,268 | 279,561 | 285,269 | 253,023 | 253,295 | 250,647 | 277,738 | 247,507 | 242,210 | 248,440 | 268,764 | 230,966 | 224,293 | 234,221 | 260,200 | 198,941 | 194,308 | 207,084 | 213,967 | 189,103 | 183,311 | 193,368 | 217,542 | 200,297 | 191,981 | 201,378 | 224,072 | 197,792 | 198,378 | 213,873 | 223,822 | 203,284 | 196,078 | 195,398 | 216,396 | 202,661 | 203,839 | 219,574 | 233,019 | 211,464 | 200,465 | 236,944 | 217,955 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 129,382 | 128,436 | 127,454 | 127,300 | 113,476 | 112,461 | 110,960 | 111,990 | 111,573 | 112,433 | 112,930 | 111,520 | 111,055 | 110,559 | 111,601 | 111,266 | 111,697 | 112,462 | 112,119 | 109,822 | 108,709 | 108,254 | 107,665 | 105,326 | 105,369 | 104,459 | 105,082 | 99,779 | 99,195 | 98,621 | 98,577 | 96,059 | 95,090 | 92,947 | 93,640 | 93,727 | 93,780 | 94,098 | 93,718 | 90,288 | 89,923 | 88,789 | 88,872 | 87,453 | 87,377 | 87,807 | 86,175 | 85,823 | 85,926 | 86,965 | 88,071 | 89,247 | 90,266 | 89,890 | 87,769 | 87,017 | 87,018 | 87,351 | 87,845 | 88,555 | 88,805 | 89,802 | 89,680 |
Goodwill
| 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 | 0 | 0 |
Immateriële activa
| 0 | 5,324 | 5,306 | 6,076 | 6,087 | 5,837 | 5,884 | 5,630 | 5,696 | 5,671 | 5,694 | 5,705 | 5,697 | 5,621 | 5,804 | 5,601 | 5,651 | 5,713 | 5,901 | 5,670 | 5,714 | 5,562 | 5,662 | 5,810 | 5,891 | 5,791 | 5,902 | 5,795 | 5,487 | 5,478 | 5,323 | 4,266 | 3,188 | 2,707 | 2,749 | 2,801 | 2,823 | 2,857 | 2,905 | 3,133 | 3,128 | 3,071 | 3,138 | 3,404 | 3,274 | 3,331 | 1,700 | 2,204 | 2,262 | 2,335 | 2,691 | 2,329 | 2,227 | 2,174 | 2,253 | 2,241 | 2,215 | 2,150 | 2,200 | 2,311 | 2,311 | 2,264 | 2,354 |
Goodwill en immateriële activa
| 5,697 | 5,324 | 5,306 | 6,076 | 6,087 | 5,837 | 5,884 | 5,630 | 5,696 | 5,671 | 5,694 | 5,705 | 5,697 | 5,621 | 5,804 | 5,601 | 5,651 | 5,713 | 5,901 | 5,670 | 5,714 | 5,562 | 5,662 | 5,810 | 5,891 | 5,791 | 5,902 | 5,795 | 5,487 | 5,478 | 5,323 | 4,266 | 3,188 | 2,707 | 2,749 | 2,801 | 2,823 | 2,857 | 2,905 | 3,133 | 3,128 | 3,071 | 3,138 | 3,404 | 3,274 | 3,331 | 1,700 | 2,204 | 2,262 | 2,335 | 2,691 | 2,329 | 2,227 | 2,174 | 2,253 | 2,241 | 2,215 | 2,150 | 2,200 | 2,311 | 2,311 | 2,264 | 2,354 |
Langetermijnbeleggingen
| 69,349 | 70,075 | 72,042 | 61,775 | 57,937 | 71,229 | 49,404 | 50,024 | 45,425 | 67,557 | 54,991 | 61,635 | 63,575 | 34,552 | 41,968 | 30,010 | 25,355 | 28,228 | 27,748 | 38,732 | 29,783 | 27,800 | 35,443 | 27,651 | 31,702 | 31,287 | 36,319 | 35,154 | 29,667 | 25,176 | 26,540 | 24,866 | 19,178 | 19,038 | 35,766 | 38,023 | 33,278 | 25,745 | 39,325 | 32,647 | 16,276 | 19,978 | 24,855 | 19,269 | 13,931 | 4,917 | 19,454 | 2,613 | -6,441 | -7,060 | 10,732 | 1,182 | -1,905 | -3,395 | 8,942 | 5,020 | 2,695 | 903 | 21,954 | 11,969 | 10,656 | 19,344 | 19,786 |
Belastingvorderingen
| 0 | 1 | 3,376 | 1 | 1,999 | -13,680 | 8,652 | 300 | 5,299 | -15,684 | 9,180 | -14,819 | -13,574 | 12,005 | 7,870 | 13,999 | 16,009 | 14,009 | 12,236 | 9,999 | 16,999 | 16,999 | 8,053 | 16,999 | 16,999 | 16,999 | 3,498 | 13,999 | 16,199 | 19,999 | 5,326 | 16,999 | 17,999 | 16,999 | 6,281 | 5,999 | 8,999 | 19,999 | 5,861 | 8,999 | 21,999 | 18,999 | 7,777 | 20,999 | 24,998 | 29,498 | 11,525 | 23,999 | 27,999 | 29,999 | 13,761 | 18,999 | 22,999 | 25,999 | 16,597 | 23,005 | 24,009 | 27,012 | 14,484 | 21,002 | 22,003 | 16,938 | 14,992 |
Overige niet-vlottende activa
| 11,292 | 10,888 | 6,937 | 12,556 | 12,918 | 13,680 | 9,145 | 16,271 | 16,012 | 15,684 | -1 | 14,819 | 13,574 | 14,098 | 11,209 | 17,751 | 18,400 | 17,877 | 18,261 | 13,471 | 14,039 | 14,576 | 17,761 | 16,110 | 14,386 | 14,372 | 15,210 | 9,427 | 10,246 | 9,712 | 20,343 | 11,165 | 12,128 | 12,411 | 9,043 | 11,909 | 11,304 | 9,768 | 10,400 | 14,761 | 15,494 | 15,664 | 17,747 | 15,348 | 16,598 | 17,638 | 21,081 | 26,237 | 25,172 | 20,369 | 20,649 | 24,216 | 24,500 | 24,115 | 21,385 | 23,109 | 22,043 | 22,497 | 18,648 | 21,923 | 20,046 | 13,801 | 18,668 |
Totaal niet-vlottende activa
| 215,720 | 214,724 | 215,115 | 207,708 | 192,417 | 189,527 | 184,045 | 184,215 | 184,005 | 185,661 | 182,794 | 178,860 | 180,327 | 176,835 | 178,452 | 178,627 | 177,112 | 178,289 | 176,265 | 177,694 | 175,244 | 173,191 | 174,584 | 171,896 | 174,347 | 172,908 | 166,011 | 164,154 | 160,794 | 158,986 | 156,109 | 153,355 | 147,583 | 144,102 | 147,479 | 152,459 | 150,184 | 152,467 | 152,209 | 149,828 | 146,820 | 146,501 | 142,389 | 146,473 | 146,178 | 143,191 | 139,935 | 140,876 | 134,918 | 132,608 | 135,904 | 135,973 | 138,087 | 138,783 | 136,946 | 140,392 | 137,980 | 139,913 | 145,131 | 145,760 | 143,821 | 142,149 | 145,480 |
Totaal activa
| 535,241 | 511,671 | 567,275 | 520,600 | 493,271 | 466,919 | 487,828 | 459,468 | 451,609 | 446,699 | 470,967 | 443,247 | 435,469 | 436,878 | 456,999 | 451,650 | 445,811 | 452,257 | 488,701 | 466,483 | 464,512 | 452,754 | 459,854 | 424,922 | 427,643 | 423,557 | 443,752 | 411,663 | 403,005 | 407,428 | 424,874 | 384,323 | 371,877 | 378,324 | 407,681 | 351,401 | 344,495 | 359,554 | 366,177 | 338,932 | 330,133 | 339,871 | 359,933 | 346,773 | 338,160 | 344,572 | 364,008 | 338,670 | 333,296 | 346,481 | 359,726 | 339,257 | 334,165 | 334,181 | 353,342 | 343,053 | 341,819 | 359,487 | 378,150 | 357,224 | 344,286 | 379,093 | 363,435 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 67,783 | 55,929 | 96,223 | 69,398 | 69,329 | 53,225 | 88,163 | 63,279 | 56,832 | 54,366 | 80,241 | 66,241 | 55,831 | 64,191 | 88,832 | 69,161 | 63,271 | 73,618 | 101,558 | 91,958 | 87,588 | 87,697 | 98,783 | 72,701 | 68,925 | 72,390 | 89,704 | 65,577 | 59,340 | 68,361 | 82,398 | 54,350 | 54,665 | 63,322 | 85,280 | 64,537 | 62,144 | 73,372 | 86,231 | 63,472 | 56,885 | 61,176 | 80,733 | 58,818 | 55,346 | 62,439 | 78,585 | 63,208 | 61,374 | 73,156 | 81,933 | 57,104 | 52,490 | 56,972 | 71,808 | 56,568 | 53,601 | 61,755 | 77,778 | 56,097 | 54,410 | 82,267 | 68,205 |
Kortlopende schulden
| 7,044 | 9,108 | 17,881 | 24,629 | 8,013 | 10,170 | 8,430 | 9,047 | 7,296 | 8,642 | 7,503 | 8,587 | 7,287 | 10,592 | 7,997 | 29,464 | 29,505 | 28,480 | 27,423 | 8,759 | 10,159 | 8,298 | 7,478 | 9,925 | 11,197 | 9,139 | 10,549 | 9,115 | 10,678 | 9,817 | 11,345 | 10,942 | 7,719 | 7,740 | 8,081 | 8,012 | 7,527 | 8,673 | 9,244 | 8,485 | 7,525 | 7,951 | 8,254 | 8,768 | 7,578 | 7,674 | 8,478 | 9,000 | 6,670 | 7,370 | 8,034 | 7,970 | 7,540 | 7,860 | 8,380 | 9,300 | 8,632 | 10,444 | 10,084 | 10,686 | 11,270 | 10,264 | 10,384 |
Belastingschulden
| 0 | 2,512 | 12,065 | 5,132 | 5,822 | 2,608 | 4,966 | 2,046 | 5,059 | 2,197 | 6,815 | 2,778 | 4,752 | 2,429 | 3,976 | 1,751 | 4,913 | 2,604 | 8,562 | 3,639 | 5,479 | 2,623 | 4,249 | 2,685 | 5,191 | 2,128 | 4,639 | 2,372 | 4,798 | 2,635 | 5,375 | 2,465 | 4,320 | 2,152 | 6,260 | 3,849 | 2,967 | 2,042 | 972 | 2,189 | 2,135 | 655 | 675 | 1,171 | 2,194 | 1,527 | 1,343 | 612 | 1,134 | 440 | 2,814 | 2,733 | 1,542 | 462 | 858 | 591 | 2,205 | 938 | 2,374 | 1,695 | 3,398 | 2,342 | 1,747 |
Uitgestelde opbrengsten
| 16,933 | 22,166 | 14,467 | 18,084 | 28,532 | 28,327 | 22,780 | 26,112 | 27,020 | 29,194 | 29,237 | 24,256 | 26,456 | 22,427 | 22,324 | 25,121 | 27,140 | 28,823 | 28,817 | 24,372 | 26,482 | 28,660 | 21,868 | 25,330 | 26,377 | 26,636 | 25,604 | 31,835 | 27,626 | 27,908 | 30,251 | 29,234 | 24,349 | 26,598 | 28,713 | 25,705 | 21,314 | 24,094 | 16,925 | 19,833 | 16,748 | 23,382 | 23,134 | 26,916 | 25,770 | 29,014 | 29,706 | 28,640 | 28,878 | 28,190 | 29,088 | 40,258 | 36,038 | 33,694 | 34,503 | 43,274 | 44,020 | 54,839 | 51,773 | 59,821 | 43,990 | 51,064 | 53,377 |
Overige kortlopende verplichtingen
| -9,127 | -8,914 | -43,605 | -25,255 | -38,771 | -23,955 | -61,549 | -34,490 | -30,253 | -27,164 | -56,747 | -41,783 | -32,590 | -39,719 | -67,009 | -47,509 | -43,708 | -53,274 | -75,011 | -68,867 | -65,222 | -68,560 | -78,167 | -56,855 | -54,500 | -55,989 | -70,967 | -51,494 | -45,270 | -52,449 | -65,978 | -41,543 | -43,400 | -50,321 | -70,302 | -55,270 | -49,661 | -61,857 | -71,989 | -54,300 | -45,984 | -49,849 | -66,067 | -44,886 | -44,726 | -52,385 | -62,694 | -51,783 | -50,235 | -61,050 | -70,583 | -49,235 | -41,326 | -46,220 | -57,314 | -46,315 | -43,160 | -50,665 | -64,953 | -47,275 | -45,274 | -69,684 | -59,453 |
Totaal kortlopende verplichtingen
| 150,416 | 136,730 | 193,254 | 161,386 | 142,254 | 123,600 | 150,953 | 129,273 | 122,786 | 121,601 | 147,290 | 126,320 | 117,567 | 124,111 | 144,952 | 147,149 | 144,392 | 153,869 | 192,907 | 151,819 | 152,074 | 146,415 | 152,994 | 126,487 | 126,115 | 126,694 | 149,233 | 122,982 | 116,512 | 124,633 | 145,789 | 109,798 | 102,318 | 112,813 | 143,312 | 111,370 | 106,435 | 119,696 | 127,614 | 103,151 | 94,194 | 104,491 | 127,462 | 109,605 | 101,508 | 110,708 | 134,003 | 112,885 | 109,195 | 121,262 | 133,219 | 115,934 | 108,774 | 109,740 | 130,043 | 119,986 | 118,899 | 139,066 | 154,834 | 137,121 | 122,204 | 158,520 | 142,465 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,868 | 5,070 | 5,185 | 5,053 | 4,730 | 4,920 | 7,350 | 6,111 | 6,248 | 6,487 | 8,301 | 6,775 | 6,895 | 7,129 | 8,634 | 7,412 | 7,532 | 7,761 | 9,092 | 28,063 | 28,189 | 28,418 | 29,524 | 28,703 | 28,599 | 28,745 | 29,825 | 27,178 | 27,192 | 27,647 | 28,456 | 28,100 | 27,327 | 27,470 | 26,329 | 1,508 | 1,508 | 1,755 | 2,564 | 1,900 | 1,900 | 2,844 | 3,890 | 2,986 | 3,125 | 2,925 | 5,169 | 800 | 800 | 900 | 6,873 | 900 | 900 | 1,000 | 1,000 | 1,000 | 1,000 | 300 | 300 | 300 | 300 | 1,282 | 1,352 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 4,202 | 0 | 0 | 0 | 13,457 | 0 | 0 | 0 | 13,813 | 0 | 0 | 0 | 15,836 | 0 | 0 | 0 | 22,640 | 0 | 0 | 0 | 22,902 | 0 | 0 | 0 | 25,188 | 0 | 0 | 0 | 28,269 | 0 | 0 | 0 | 30,964 | 0 | 0 | 0 | 33,149 | 0 | 0 | 0 | 28,792 | 0 | 0 | 0 | 30,880 | 0 | 0 | 0 | 31,078 | 0 | 0 | 0 | 31,796 | 0 | 0 | 0 | 33,027 | 0 | 0 | 34,213 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 6,126 | 0 | 0 | 0 | 6,287 | 0 | 0 | 0 | 6,560 | 0 | 0 | 0 | 6,573 | 0 | 0 | 0 | 6,585 | 0 | 0 | 0 | 6,686 | 0 | 0 | 0 | 6,772 | 0 | 0 | 0 | 6,789 | 0 | 0 | 0 | 6,830 | 0 | 0 | 0 | 7,304 | 0 | 0 | 0 | 8,130 | 0 | 0 | 0 | 8,181 | 0 | 0 | 0 | 8,198 | 0 | 0 | 0 | 9,480 | 0 | 0 | 0 | 9,488 | 0 | 0 | 9,500 | 0 |
Overige niet-vlottende verplichtingen
| 23,478 | 23,017 | 12,706 | 25,167 | 24,205 | 24,336 | 1,326 | 22,191 | 22,479 | 23,076 | 1,490 | 23,876 | 24,314 | 24,578 | 1,547 | 30,205 | 30,687 | 31,264 | 1,657 | 30,708 | 31,189 | 31,728 | 1,795 | 32,957 | 33,512 | 34,204 | 1,925 | 36,679 | 37,190 | 37,532 | 2,216 | 39,364 | 39,293 | 40,036 | 2,267 | 41,435 | 41,972 | 42,513 | 2,204 | 46,150 | 46,596 | 47,365 | 1,968 | 44,158 | 44,261 | 44,507 | 1,507 | 44,842 | 44,874 | 46,332 | 1,601 | 47,041 | 48,357 | 47,665 | 4,215 | 44,986 | 44,829 | 44,675 | 2,965 | 45,485 | 45,445 | 3,091 | 47,237 |
Totaal niet-vlottende verplichtingen
| 28,346 | 28,087 | 28,219 | 30,220 | 28,935 | 29,256 | 28,420 | 28,302 | 28,727 | 29,563 | 30,164 | 30,651 | 31,209 | 31,707 | 32,590 | 37,617 | 38,219 | 39,025 | 39,974 | 58,771 | 59,378 | 60,146 | 60,907 | 61,660 | 62,111 | 62,949 | 63,710 | 63,857 | 64,382 | 65,179 | 65,730 | 67,464 | 66,620 | 67,506 | 66,390 | 42,943 | 43,480 | 44,268 | 45,221 | 48,050 | 48,496 | 50,209 | 42,780 | 47,144 | 47,386 | 47,432 | 45,737 | 45,642 | 45,674 | 47,232 | 47,750 | 47,941 | 49,257 | 48,665 | 46,491 | 45,986 | 45,829 | 44,975 | 45,780 | 45,785 | 45,745 | 48,086 | 48,589 |
Totaal passiva
| 178,762 | 164,817 | 221,473 | 191,606 | 171,189 | 152,856 | 179,373 | 157,575 | 151,513 | 151,164 | 177,454 | 156,971 | 148,776 | 155,818 | 177,542 | 184,766 | 182,611 | 192,894 | 232,881 | 210,590 | 211,452 | 206,561 | 213,901 | 188,147 | 188,226 | 189,643 | 212,943 | 186,839 | 180,894 | 189,812 | 211,519 | 177,262 | 168,938 | 180,319 | 209,702 | 154,313 | 149,915 | 163,964 | 172,835 | 151,201 | 142,690 | 154,700 | 170,242 | 156,749 | 148,894 | 158,140 | 179,740 | 158,527 | 154,869 | 168,494 | 180,969 | 163,875 | 158,031 | 158,405 | 176,534 | 165,972 | 164,728 | 184,041 | 200,614 | 182,906 | 167,949 | 206,606 | 191,054 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 5,908 | 0 | 0 | 0 | 0 | 285,290 | 0 | 0 | 0 | 269,955 | 268,507 | 262,142 | 259,912 | 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
| 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 | 10,264 |
Ingehouden winsten
| 306,532 | 296,651 | 294,174 | 286,855 | 281,288 | 275,254 | 273,487 | 266,664 | 264,411 | 259,074 | 257,625 | 251,230 | 249,001 | 244,904 | 242,999 | 236,377 | 234,522 | 230,299 | 228,341 | 220,062 | 218,595 | 213,439 | 211,314 | 204,265 | 203,419 | 198,378 | 196,568 | 189,500 | 189,091 | 184,839 | 182,458 | 176,531 | 175,593 | 171,427 | 168,576 | 165,197 | 163,934 | 163,552 | 162,347 | 160,900 | 161,735 | 159,870 | 165,656 | 163,977 | 164,768 | 164,195 | 163,815 | 162,552 | 162,128 | 161,380 | 162,280 | 161,105 | 162,924 | 161,774 | 162,597 | 160,499 | 160,691 | 159,067 | 159,173 | 156,960 | 158,430 | 156,614 | 154,990 |
Overige gereserveerde algehele resultaten
| 27,854 | 22,230 | 29,815 | 20,724 | 20,521 | 18,706 | 14,701 | 14,849 | 15,186 | 16,046 | 15,468 | 14,791 | 17,464 | 16,109 | 11,301 | 5,677 | 3,915 | 4,544 | 3,012 | 11,548 | 10,322 | 9,021 | 11,087 | 9,358 | 13,035 | 12,814 | 11,547 | 12,880 | 10,760 | 10,570 | 8,493 | 8,530 | 5,674 | 5,035 | 7,891 | 10,594 | 9,542 | 11,058 | 10,041 | 5,965 | 4,698 | 4,595 | 3,363 | 5,608 | 4,084 | 1,838 | 138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -6,185 | 5,874 | -311 | -291 | -195 | -285,518 | -56 | 344 | 517 | -269,338 | -267,889 | -261,494 | -259,265 | 606 | 5,851 | 5,854 | 5,765 | 5,765 | 5,765 | 5,765 | 5,765 | 5,766 | 5,767 | 5,765 | 5,764 | 5,763 | 5,765 | 5,766 | 5,767 | 5,786 | 5,776 | 5,775 | 5,779 | 5,781 | 5,784 | 5,785 | 5,789 | 5,712 | 5,714 | 5,719 | 5,881 | 5,884 | 5,887 | 5,891 | 5,898 | 5,910 | 5,913 | 3,058 | 1,852 | 2,176 | 2,068 | 90 | -1,002 | -178 | 15 | 2,393 | 2,228 | 2,347 | 4,368 | 3,488 | 4,062 | 2,102 | 3,957 |
Totaal eigen vermogen van aandeelhouders
| 344,373 | 335,019 | 333,942 | 317,552 | 311,878 | 303,996 | 298,396 | 292,121 | 290,378 | 286,001 | 283,975 | 276,933 | 277,376 | 271,883 | 270,415 | 258,172 | 254,466 | 250,872 | 247,382 | 247,639 | 244,946 | 238,490 | 238,432 | 229,652 | 232,482 | 227,219 | 224,144 | 218,410 | 215,882 | 211,459 | 206,991 | 201,100 | 197,310 | 192,507 | 192,515 | 191,840 | 189,529 | 190,586 | 188,366 | 182,848 | 182,578 | 180,613 | 185,170 | 185,740 | 185,014 | 182,207 | 180,130 | 175,874 | 174,244 | 173,820 | 174,612 | 171,459 | 172,186 | 171,860 | 172,876 | 173,156 | 173,183 | 171,678 | 173,805 | 170,712 | 172,756 | 168,980 | 169,211 |
Totaal eigen vermogen
| 356,475 | 346,854 | 345,800 | 328,992 | 322,082 | 314,063 | 308,455 | 301,893 | 300,096 | 295,535 | 293,513 | 286,276 | 286,693 | 281,060 | 279,457 | 266,884 | 263,200 | 259,363 | 255,820 | 255,893 | 253,060 | 246,193 | 245,953 | 236,775 | 239,417 | 233,914 | 230,809 | 224,824 | 222,111 | 217,616 | 213,355 | 207,061 | 202,939 | 198,005 | 197,979 | 197,088 | 194,580 | 195,590 | 193,342 | 187,731 | 187,443 | 185,171 | 189,691 | 190,024 | 189,266 | 186,432 | 184,268 | 180,143 | 178,427 | 177,987 | 178,757 | 175,382 | 176,134 | 175,776 | 176,808 | 177,081 | 177,091 | 175,446 | 177,536 | 174,318 | 176,337 | 172,487 | 172,381 |
Totaal passiva en aandeelhoudersvermogen
| 535,241 | 511,671 | 567,275 | 520,598 | 493,271 | 466,919 | 487,828 | 459,468 | 451,609 | 446,699 | 470,967 | 443,247 | 435,469 | 436,878 | 456,999 | 451,650 | 445,811 | 452,257 | 488,701 | 466,483 | 464,512 | 452,754 | 459,854 | 424,922 | 427,643 | 423,557 | 443,752 | 411,663 | 403,005 | 407,428 | 424,874 | 384,323 | 371,877 | 378,324 | 407,681 | 351,401 | 344,495 | 359,554 | 366,177 | 338,932 | 330,133 | 339,871 | 359,933 | 346,773 | 338,160 | 344,572 | 364,008 | 338,670 | 333,296 | 346,481 | 359,726 | 339,257 | 334,165 | 334,181 | 353,342 | 343,053 | 341,819 | 359,487 | 378,150 | 357,224 | 344,286 | 379,093 | 363,435 |