Takasago Thermal Engineering Co., Ltd.
TSE:1969.T
5590 (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
| 35,849 | 49,065 | 35,991 | 46,885 | 54,312 | 72,317 | 55,526 | 37,232 | 45,228 | 56,960 | 42,425 | 41,502 | 54,459 | 64,127 | 48,018 | 30,597 | 42,958 | 39,268 | 34,401 | 40,854 | 48,668 | 57,939 | 49,921 | 59,673 | 56,985 | 55,067 | 47,333 | 46,528 | 49,052 | 47,075 | 37,430 | 34,589 | 35,248 | 28,398 | 20,973 | 26,961 | 38,408 | 37,354 | 33,386 | 42,212 | 44,992 | 46,253 | 36,575 | 31,742 | 35,996 | 32,565 | 33,361 | 26,532 | 37,379 | 20,019 | 24,250 | 18,529 | 28,426 | 21,367 | 23,056 | 19,716 | 31,055 | 28,343 | 27,821 | 29,517 | 24,169 | 18,683 |
Kortetermijnbeleggingen
| 5,391 | 4,233 | 4,425 | 4,361 | -9,091 | -6,547 | 89 | 99 | -10,092 | -4,771 | -10,526 | -10,629 | 566 | -9,149 | -9,739 | -9,706 | -9,578 | -7,277 | -10,490 | -12,243 | -12,359 | -8,555 | -12,728 | -12,302 | -12,432 | -7,455 | -11,340 | -11,067 | -11,306 | -6,502 | -12,807 | -12,581 | -12,597 | -6,767 | -14,331 | 99 | 99 | 100 | 99 | -10,957 | 54 | 54 | 56 | 145 | 138 | 138 | 174 | 167 | 168 | 773 | 398 | 398 | 402 | -1,675 | 0 | 0 | 0 | -1,238 | 499 | 499 | 499 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 41,240 | 53,298 | 40,416 | 46,885 | 54,312 | 72,317 | 55,526 | 37,232 | 45,228 | 56,960 | 42,425 | 41,502 | 54,459 | 64,127 | 48,018 | 30,597 | 42,958 | 39,268 | 34,401 | 40,854 | 48,668 | 57,939 | 49,921 | 59,673 | 56,985 | 55,067 | 47,333 | 46,528 | 49,052 | 47,075 | 37,430 | 34,589 | 35,248 | 28,398 | 20,973 | 27,060 | 38,507 | 37,454 | 33,485 | 42,212 | 45,046 | 46,307 | 36,631 | 31,887 | 36,134 | 32,703 | 33,535 | 26,699 | 37,547 | 20,792 | 24,648 | 18,927 | 28,828 | 21,367 | 23,056 | 19,716 | 31,055 | 28,343 | 28,320 | 30,016 | 24,668 | 18,683 |
Nettovorderingen
| 134,327 | 185,660 | 177,771 | 135,902 | 126,460 | 139,010 | 149,929 | 151,572 | 150,108 | 149,948 | 122,058 | 107,275 | 104,854 | 111,697 | 101,601 | 104,666 | 108,252 | 138,499 | 122,836 | 112,229 | 113,470 | 132,270 | 117,533 | 105,012 | 97,319 | 118,430 | 103,597 | 102,501 | 96,239 | 109,136 | 102,291 | 98,940 | 100,296 | 122,829 | 113,635 | 101,595 | 92,426 | 110,360 | 95,169 | 80,376 | 86,459 | 109,337 | 87,832 | 87,040 | 92,016 | 114,749 | 98,112 | 103,292 | 97,262 | 124,152 | 82,475 | 82,889 | 75,583 | 102,049 | 72,615 | 72,673 | 58,753 | 87,270 | 53,130 | 49,536 | 90,435 | 56,024 |
Voorraad
| 4,049 | 4,057 | 4,359 | 4,328 | 3,831 | 3,330 | 3,883 | 3,372 | 3,314 | 3,229 | 3,509 | 3,366 | 3,987 | 4,433 | 6,948 | 6,958 | 5,798 | 4,599 | 6,467 | 7,856 | 6,451 | 4,684 | 6,389 | 5,487 | 5,263 | 4,048 | 6,750 | 4,636 | 4,016 | 3,358 | 6,222 | 4,486 | 3,666 | 3,209 | 5,397 | 4,251 | 3,659 | 2,978 | 4,439 | 4,570 | 3,846 | 3,482 | 6,055 | 4,692 | 4,677 | 3,141 | 5,623 | 4,477 | 4,147 | 3,222 | 7,402 | 5,128 | 5,375 | 4,127 | 14,497 | 13,410 | 27,970 | 22,154 | 39,303 | 37,741 | 31,403 | 45,036 |
Overige vlottende activa
| 17,969 | 5,371 | 12,826 | 33,107 | 35,004 | 23,674 | 28,597 | 22,731 | 22,655 | 18,071 | 23,952 | 27,949 | 18,943 | 16,254 | 24,959 | 23,143 | 23,366 | 14,997 | 23,370 | 20,074 | 21,769 | 17,325 | 19,243 | 13,000 | 19,764 | 20,272 | 26,881 | 20,744 | 18,961 | 14,612 | 7,465 | 7,940 | 7,909 | 6,650 | 8,217 | 7,169 | 5,856 | 7,932 | 9,932 | 8,405 | 8,318 | 7,186 | 9,216 | 7,535 | 9,252 | 6,004 | 8,471 | 6,337 | 7,122 | 6,566 | 10,740 | 6,848 | 8,888 | 7,185 | 7,782 | 6,350 | 9,154 | 6,395 | 8,118 | 7,392 | 5,941 | 9,215 |
Totaal vlottende activa
| 197,585 | 248,386 | 235,372 | 220,222 | 219,607 | 238,331 | 237,935 | 214,907 | 221,305 | 228,208 | 191,944 | 180,092 | 182,243 | 196,511 | 181,526 | 165,364 | 180,374 | 197,363 | 187,074 | 181,013 | 190,358 | 212,218 | 193,086 | 183,172 | 179,331 | 197,817 | 184,561 | 174,409 | 168,268 | 174,181 | 153,408 | 145,955 | 147,119 | 161,086 | 148,222 | 140,075 | 140,448 | 158,724 | 143,025 | 135,563 | 143,669 | 166,312 | 139,734 | 131,154 | 142,079 | 156,597 | 145,741 | 140,805 | 146,078 | 154,732 | 125,265 | 113,792 | 118,674 | 134,728 | 117,950 | 112,149 | 126,932 | 144,162 | 128,871 | 124,685 | 152,447 | 128,958 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 23,651 | 23,483 | 22,968 | 23,322 | 23,631 | 23,756 | 23,569 | 20,965 | 20,833 | 20,760 | 20,518 | 20,716 | 20,879 | 21,036 | 21,010 | 22,685 | 22,665 | 22,737 | 20,106 | 18,922 | 12,733 | 12,176 | 11,060 | 9,210 | 9,289 | 9,157 | 9,059 | 7,947 | 8,291 | 6,966 | 6,765 | 7,770 | 7,860 | 7,940 | 8,067 | 8,170 | 8,244 | 6,523 | 5,565 | 6,350 | 6,422 | 6,268 | 6,419 | 6,257 | 6,205 | 6,270 | 5,774 | 5,715 | 5,722 | 5,739 | 6,085 | 6,053 | 6,138 | 6,205 | 6,260 | 6,346 | 6,436 | 6,511 | 6,532 | 6,619 | 6,426 | 6,460 |
Goodwill
| 1,745 | 1,703 | 1,653 | 1,796 | 1,822 | 1,728 | 1,757 | 1,998 | 1,996 | 1,920 | 1,873 | 1,896 | 1,905 | 1,978 | 1,891 | 1,976 | 2,007 | 2,080 | 2,257 | 2,290 | 2,384 | 2,511 | 2,513 | 2,546 | 2,661 | 2,745 | 3,036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,619 | 7,470 | 7,308 | 6,859 | 6,645 | 6,376 | 6,017 | 5,860 | 5,752 | 6,184 | 6,261 | 6,028 | 5,437 | 4,720 | 3,825 | 3,028 | 2,311 | 1,699 | 1,055 | 863 | 760 | 777 | 758 | 753 | 765 | 1,671 | 1,553 | 705 | 714 | 714 | 578 | 579 | 584 | 614 | 621 | 667 | 702 | 731 | 737 | 660 | 702 | 755 | 701 | 751 | 792 | 848 | 876 | 909 | 935 | 997 | 905 | 939 | 1,021 | 1,064 | 994 | 1,015 | 1,084 | 1,160 | 1,189 | 1,247 | 1,326 | 1,219 |
Goodwill en immateriële activa
| 9,364 | 9,173 | 8,961 | 8,655 | 8,467 | 8,104 | 7,774 | 7,858 | 7,748 | 8,104 | 8,134 | 7,924 | 7,342 | 6,698 | 5,716 | 5,004 | 4,318 | 3,779 | 3,312 | 3,153 | 3,144 | 3,288 | 3,271 | 3,299 | 3,426 | 4,416 | 4,589 | 705 | 714 | 714 | 578 | 579 | 584 | 614 | 621 | 667 | 702 | 731 | 737 | 660 | 702 | 755 | 701 | 751 | 792 | 848 | 876 | 909 | 935 | 997 | 905 | 939 | 1,021 | 1,064 | 994 | 1,015 | 1,084 | 1,160 | 1,189 | 1,247 | 1,326 | 1,219 |
Langetermijnbeleggingen
| 45,578 | 47,450 | 42,850 | 43,385 | 46,238 | 41,520 | 34,253 | 33,464 | 43,861 | 39,665 | 45,417 | 47,237 | 35,830 | 47,019 | 44,998 | 43,062 | 42,887 | 41,443 | 49,933 | 51,180 | 50,075 | 51,927 | 49,269 | 56,152 | 55,840 | 54,053 | 57,626 | 55,692 | 55,365 | 52,669 | 55,800 | 51,370 | 50,980 | 54,191 | 61,671 | 42,875 | 47,666 | 51,463 | 40,484 | 48,229 | 35,253 | 35,815 | 36,083 | 34,179 | 33,802 | 35,639 | 25,802 | 22,957 | 22,886 | 23,521 | 18,691 | 19,313 | 19,919 | 22,651 | 0 | 0 | 0 | 26,043 | 26,331 | 27,096 | 23,707 | 0 |
Belastingvorderingen
| 7,622 | 1,187 | 3 | -43,385 | -2,857 | 1,016 | -34,253 | -33,464 | -3,794 | 1,026 | -3,922 | -4,146 | -35,830 | 1,013 | -44,998 | -43,062 | -42,887 | 1,036 | -49,933 | -51,180 | -50,075 | 942 | -49,269 | -56,152 | -55,840 | 444 | -57,626 | -55,692 | -55,365 | 451 | -55,800 | -51,370 | -50,980 | 446 | -61,671 | 5,279 | 5,242 | 603 | 3,218 | -48,229 | 3,182 | 438 | 56 | 145 | 138 | 433 | 174 | 167 | 168 | 491 | 398 | 398 | 402 | 1,214 | 0 | 0 | 0 | 553 | 499 | 499 | 1,831 | 0 |
Overige niet-vlottende activa
| 4,896 | 10,427 | 9,090 | 52,215 | 2,856 | 659 | 44,000 | 43,668 | 3,792 | 2,971 | 3,921 | 4,145 | 46,315 | -1,134 | 44,997 | 43,061 | 42,886 | -713 | 49,933 | 51,179 | 50,074 | -813 | 49,269 | 56,150 | 55,840 | -566 | 57,625 | 55,692 | 55,365 | -269 | 55,800 | 51,369 | 50,979 | 87 | 61,671 | 9,052 | 9,407 | 8,830 | 9,351 | 48,228 | 8,022 | 7,539 | 9,916 | 9,923 | 10,576 | 7,674 | 11,646 | 11,559 | 11,791 | 11,954 | 12,475 | 12,331 | 12,176 | 9,304 | 33,863 | 33,508 | 34,780 | 9,722 | 11,778 | 11,363 | 11,142 | 40,069 |
Totaal niet-vlottende activa
| 91,111 | 91,720 | 83,872 | 84,192 | 78,335 | 75,055 | 75,343 | 72,491 | 72,440 | 72,526 | 74,068 | 75,876 | 74,536 | 74,632 | 71,723 | 70,750 | 69,869 | 68,282 | 73,351 | 73,254 | 65,951 | 67,520 | 63,600 | 68,659 | 68,555 | 67,504 | 71,273 | 64,344 | 64,370 | 60,531 | 63,143 | 59,718 | 59,423 | 63,278 | 70,359 | 66,043 | 71,261 | 68,150 | 59,355 | 55,238 | 53,581 | 50,815 | 53,175 | 51,255 | 51,513 | 50,864 | 44,272 | 41,307 | 41,502 | 42,702 | 38,554 | 39,034 | 39,656 | 40,438 | 41,117 | 40,869 | 42,300 | 43,989 | 46,329 | 46,824 | 44,432 | 47,748 |
Totaal activa
| 288,696 | 340,106 | 319,244 | 304,416 | 297,943 | 313,391 | 313,280 | 287,400 | 293,748 | 300,736 | 266,014 | 255,970 | 256,781 | 271,146 | 253,251 | 236,116 | 250,246 | 265,649 | 260,427 | 254,269 | 256,312 | 279,743 | 256,687 | 251,834 | 247,887 | 265,326 | 255,836 | 238,755 | 232,639 | 234,716 | 216,553 | 205,675 | 206,545 | 224,367 | 218,584 | 206,121 | 211,712 | 226,878 | 202,382 | 190,804 | 197,251 | 217,132 | 192,910 | 182,411 | 193,594 | 207,465 | 190,015 | 182,112 | 187,580 | 197,434 | 163,819 | 152,826 | 158,330 | 175,166 | 159,067 | 153,018 | 169,232 | 188,151 | 175,200 | 171,509 | 196,879 | 176,706 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 42,274 | 77,279 | 77,819 | 53,177 | 52,931 | 64,252 | 56,932 | 50,579 | 51,763 | 65,049 | 50,078 | 40,925 | 38,829 | 54,333 | 48,222 | 41,455 | 40,951 | 61,921 | 55,942 | 49,859 | 54,553 | 70,515 | 63,128 | 56,224 | 52,514 | 62,068 | 57,314 | 53,494 | 52,746 | 57,096 | 47,526 | 44,636 | 42,438 | 55,305 | 49,597 | 46,175 | 41,858 | 56,188 | 45,752 | 38,341 | 41,042 | 62,184 | 45,497 | 38,484 | 38,636 | 61,343 | 46,118 | 70,359 | 75,266 | 87,468 | 63,422 | 52,375 | 59,462 | 72,364 | 56,303 | 50,772 | 55,674 | 73,277 | 55,041 | 54,215 | 83,527 | 62,892 |
Kortlopende schulden
| 2,205 | 19,133 | 12,888 | 8,964 | 4,673 | 4,815 | 22,050 | 5,473 | 5,727 | 8,058 | 5,896 | 5,775 | 5,570 | 4,933 | 4,682 | 9,677 | 16,715 | 6,194 | 8,409 | 6,576 | 5,544 | 6,613 | 4,316 | 5,612 | 4,542 | 6,123 | 5,917 | 4,879 | 4,494 | 5,527 | 4,169 | 5,135 | 9,212 | 9,435 | 8,149 | 6,084 | 6,397 | 7,664 | 6,834 | 6,138 | 4,992 | 4,379 | 4,533 | 4,689 | 5,431 | 4,373 | 6,208 | 5,932 | 6,450 | 4,968 | 4,148 | 3,522 | 3,017 | 3,476 | 3,432 | 3,300 | 3,415 | 3,640 | 4,966 | 4,210 | 4,116 | 5,428 |
Belastingschulden
| 1,008 | 6,008 | 3,494 | 2,824 | 337 | 1,933 | 471 | 919 | 288 | 3,011 | 771 | 1,420 | 446 | 1,961 | 701 | 1,602 | 232 | 2,664 | 980 | 2,538 | 1,580 | 4,493 | 1,594 | 2,360 | 862 | 1,980 | 1,063 | 2,377 | 1,082 | 4,310 | 1,815 | 1,869 | 904 | 2,299 | 805 | 1,260 | 403 | 940 | 239 | 602 | 128 | 2,854 | 427 | 348 | 145 | 523 | 272 | 576 | 419 | 1,416 | 327 | 269 | 153 | 1,787 | 341 | 444 | 161 | 2,189 | 197 | 331 | 1,762 | 399 |
Uitgestelde opbrengsten
| 13,631 | 12,593 | 13,505 | 22,594 | 19,195 | 27,740 | 26,594 | 30,014 | 29,812 | 29,005 | 16,595 | 17,716 | 17,027 | 16,793 | 14,236 | 14,344 | 14,403 | 21,873 | 13,123 | 15,892 | 12,921 | 15,230 | 13,461 | 12,552 | 12,063 | 15,066 | 14,082 | 12,427 | 33,091 | 40,457 | 36,156 | 33,554 | 36,549 | 34,679 | 32,209 | 27,992 | 35,040 | 32,764 | 30,726 | 30,068 | 38,978 | 37,048 | 31,474 | 29,673 | 41,790 | 32,525 | 38,194 | 8,506 | 9,515 | 7,766 | 9,206 | 8,675 | 8,088 | 8,741 | 11,075 | 10,968 | 25,675 | 19,929 | 25,176 | 22,140 | 19,172 | 22,595 |
Overige kortlopende verplichtingen
| 41,195 | 37,745 | 33,305 | 42,701 | 45,146 | 40,339 | 36,390 | 33,110 | 41,031 | 32,230 | 31,088 | 26,511 | 31,263 | 29,349 | 28,913 | 25,878 | 35,906 | 31,423 | 31,389 | 32,844 | 42,776 | 45,308 | 39,494 | 34,514 | 38,336 | 39,643 | 36,441 | 33,172 | 11,578 | 13,000 | 12,718 | 11,570 | 9,912 | 13,306 | 11,580 | 11,289 | 9,354 | 11,897 | 9,914 | 8,534 | 7,827 | 9,850 | 9,051 | 9,176 | 8,932 | 10,026 | 10,036 | 9,122 | 8,905 | 8,831 | 7,188 | 6,236 | 5,886 | 6,423 | 6,762 | 6,121 | 4,868 | 6,223 | 5,336 | 4,331 | 4,862 | 3,981 |
Totaal kortlopende verplichtingen
| 99,305 | 146,750 | 137,517 | 127,436 | 121,945 | 137,146 | 141,966 | 119,176 | 128,333 | 134,342 | 103,657 | 90,927 | 92,689 | 105,408 | 96,053 | 91,354 | 107,975 | 121,411 | 108,863 | 105,171 | 115,794 | 137,666 | 120,399 | 108,902 | 107,455 | 122,900 | 113,754 | 103,972 | 101,909 | 116,080 | 100,569 | 94,895 | 98,111 | 112,725 | 101,535 | 91,540 | 92,649 | 108,513 | 93,226 | 83,081 | 92,839 | 113,461 | 90,555 | 82,022 | 94,789 | 108,267 | 100,556 | 93,919 | 100,136 | 109,033 | 83,964 | 70,808 | 76,453 | 91,004 | 77,572 | 71,161 | 89,632 | 103,069 | 90,519 | 84,896 | 111,677 | 94,896 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 20,000 | 20,000 | 20,000 | 20,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,196 | 10,000 | 10,000 | 0 | 0 | 0 | 0 | 0 | 12 | 20 | 28 | 36 | 44 | 52 | 60 | 68 | 70 | 70 | 70 | 70 | 75 | 80 | 85 | 90 | 25 | 30 | 35 | 40 | 70 | 70 | 70 | 180 | 195 | 215 | 255 | 211 |
Uitgestelde opbrengsten niet-vlottend
| -2,916 | 0 | 0 | 1,965 | 2,141 | 2,045 | 1,930 | 1,867 | 1,978 | 1,895 | 1,848 | 1,756 | 1,720 | 1,659 | 1,620 | 1,643 | 1,793 | 1,882 | 1,834 | 1,782 | 1,809 | 1,817 | 1,779 | 1,074 | 1,043 | 1,115 | 1,269 | 1,200 | 1,063 | 0 | 0 | 0 | 0 | 0 | 1,230 | 1,229 | 1,212 | 1,411 | 0 | 0 | 0 | 1,423 | 0 | 0 | 0 | 1,530 | 0 | 0 | 0 | 1,578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,916 | 3,388 | 2,145 | 2,437 | 2,022 | 1,050 | 1,374 | 1,537 | 1,593 | 1,734 | 1,830 | 2,343 | 2,168 | 2,199 | 1,080 | 523 | 566 | 263 | 3,055 | 2,504 | 2,127 | 2,828 | 3,433 | 5,455 | 5,300 | 6,271 | 7,301 | 6,183 | 5,916 | 5,166 | 6,167 | 4,903 | 4,557 | 5,180 | 7,607 | 6,785 | 8,359 | 8,017 | 0 | 0 | 0 | 4,112 | 0 | 0 | 0 | 2,981 | 0 | 0 | 0 | 223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 5,717 | 2,735 | 2,826 | 899 | 938 | 987 | 994 | 968 | 962 | 869 | 891 | 916 | 1,007 | 1,033 | 1,130 | 1,224 | 1,255 | 1,233 | 1,479 | 1,581 | 1,516 | 1,226 | 1,258 | 568 | 585 | 560 | 496 | 512 | 523 | 1,899 | 1,847 | 2,010 | 1,948 | 1,851 | 671 | 702 | 722 | 541 | 8,568 | 7,855 | 7,037 | 655 | 6,954 | 6,320 | 5,754 | 687 | 3,026 | 2,249 | 2,236 | 739 | 2,106 | 2,063 | 2,061 | 2,336 | 2,156 | 2,023 | 1,991 | 2,189 | 4,481 | 4,338 | 3,729 | 3,942 |
Totaal niet-vlottende verplichtingen
| 25,717 | 26,123 | 24,971 | 25,301 | 30,101 | 29,082 | 29,298 | 29,372 | 29,533 | 29,498 | 29,569 | 30,015 | 29,895 | 29,891 | 28,830 | 18,390 | 18,614 | 18,378 | 21,368 | 20,867 | 15,452 | 15,871 | 16,470 | 17,097 | 16,928 | 17,946 | 19,262 | 17,895 | 17,502 | 7,065 | 8,014 | 6,913 | 6,505 | 7,031 | 9,520 | 8,736 | 10,321 | 10,005 | 8,612 | 7,907 | 7,097 | 6,258 | 7,024 | 6,390 | 5,824 | 5,268 | 3,101 | 2,329 | 2,321 | 2,630 | 2,131 | 2,093 | 2,096 | 2,376 | 2,226 | 2,093 | 2,061 | 2,369 | 4,676 | 4,553 | 3,984 | 4,153 |
Totaal passiva
| 125,022 | 172,873 | 162,488 | 152,737 | 152,046 | 166,228 | 171,264 | 148,548 | 157,866 | 163,840 | 133,226 | 120,942 | 122,584 | 135,299 | 124,883 | 109,744 | 126,589 | 139,789 | 130,231 | 126,038 | 131,246 | 153,537 | 136,869 | 125,999 | 124,383 | 140,846 | 133,016 | 121,867 | 119,411 | 123,145 | 108,583 | 101,808 | 104,616 | 119,756 | 111,055 | 100,276 | 102,970 | 118,518 | 101,838 | 90,988 | 99,936 | 119,719 | 97,579 | 88,412 | 100,613 | 113,535 | 103,657 | 96,248 | 102,457 | 111,663 | 86,095 | 72,901 | 78,549 | 93,380 | 79,798 | 73,254 | 91,693 | 105,438 | 95,195 | 89,449 | 115,661 | 99,049 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 129,808 | 0 | 0 | 0 | 121,351 | 123,863 | 119,877 | 120,861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 | 13,134 |
Ingehouden winsten
| 124,632 | 128,724 | 123,203 | 117,716 | 113,666 | 113,913 | 108,606 | 105,166 | 103,221 | 105,788 | 100,022 | 98,058 | 96,164 | 97,901 | 92,595 | 91,775 | 98,206 | 104,065 | 100,272 | 98,619 | 94,971 | 94,659 | 92,721 | 91,276 | 88,354 | 89,839 | 85,482 | 83,660 | 80,732 | 80,767 | 76,642 | 75,520 | 73,866 | 74,565 | 71,268 | 70,759 | 69,464 | 69,793 | 66,582 | 65,772 | 64,839 | 66,303 | 64,546 | 64,360 | 63,678 | 65,823 | 62,483 | 63,897 | 63,572 | 64,630 | 59,065 | 60,846 | 60,388 | 62,300 | 59,162 | 60,264 | 57,775 | 61,236 | 56,293 | 57,661 | 58,909 | 53,324 |
Overige gereserveerde algehele resultaten
| 19,527 | 19,314 | 14,021 | 14,660 | 13,219 | 10,298 | 10,622 | 10,791 | 10,155 | 9,033 | 9,232 | 10,487 | 9,907 | 24,383 | 7,361 | 6,140 | 6,192 | 5,522 | 11,286 | 9,935 | 9,451 | 10,974 | 9,898 | 14,750 | 14,313 | 13,860 | 16,645 | 13,827 | 13,297 | 11,695 | 12,257 | 9,246 | 8,792 | 10,868 | 15,887 | 14,370 | 17,724 | 17,024 | 12,478 | 10,867 | 9,386 | 8,030 | 9,408 | 8,245 | 7,045 | 5,870 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,209 | 3,184 | 3,181 | 3,180 | -126,800 | 5,124 | 5,125 | 5,124 | -116,355 | -118,922 | -113,156 | -111,192 | 11,255 | -3,284 | 11,711 | 11,711 | 2,605 | -631 | 1,431 | 2,471 | 3,316 | 3,292 | -64 | 2,935 | 3,983 | 3,939 | 4,066 | 4,065 | 4,031 | 4,003 | 4,003 | 4,004 | 3,996 | 3,946 | 5,149 | 5,149 | 5,937 | 5,918 | 5,909 | 6,073 | 6,074 | 6,053 | 4,528 | 4,523 | 5,659 | 5,632 | 7,423 | 5,761 | 5,459 | 6,356 | 5,406 | 5,873 | 6,115 | 6,221 | 6,816 | 6,208 | 6,484 | 8,196 | 10,418 | 11,098 | 8,943 | 10,912 |
Totaal eigen vermogen van aandeelhouders
| 160,502 | 164,356 | 153,539 | 148,690 | 143,027 | 142,469 | 137,487 | 134,215 | 131,506 | 132,896 | 129,109 | 131,348 | 130,460 | 132,134 | 124,801 | 122,760 | 120,137 | 122,090 | 126,123 | 124,159 | 120,872 | 122,059 | 115,689 | 122,095 | 119,784 | 120,772 | 119,327 | 114,686 | 111,194 | 109,599 | 106,036 | 101,904 | 99,788 | 102,513 | 105,438 | 103,412 | 106,259 | 105,869 | 98,103 | 95,846 | 93,433 | 93,520 | 91,616 | 90,262 | 89,516 | 90,459 | 83,040 | 82,792 | 82,165 | 84,120 | 77,605 | 79,853 | 79,637 | 81,655 | 79,112 | 79,606 | 77,393 | 82,566 | 79,845 | 81,893 | 80,986 | 77,370 |
Totaal eigen vermogen
| 163,674 | 167,231 | 156,752 | 151,679 | 145,897 | 147,163 | 142,016 | 138,852 | 135,882 | 136,896 | 132,788 | 135,028 | 134,197 | 135,847 | 128,368 | 126,372 | 123,657 | 125,860 | 130,196 | 128,231 | 125,066 | 126,206 | 119,818 | 125,835 | 123,504 | 124,480 | 122,820 | 116,888 | 113,228 | 111,571 | 107,970 | 103,867 | 101,929 | 104,611 | 107,529 | 105,845 | 108,742 | 108,360 | 100,544 | 99,816 | 97,315 | 97,413 | 95,331 | 93,999 | 92,981 | 93,930 | 86,358 | 85,864 | 85,123 | 85,771 | 77,724 | 79,925 | 79,781 | 81,786 | 79,269 | 79,764 | 77,539 | 82,713 | 80,005 | 82,060 | 81,218 | 77,657 |
Totaal passiva en aandeelhoudersvermogen
| 288,696 | 340,104 | 319,240 | 304,416 | 297,943 | 313,391 | 313,280 | 287,400 | 293,748 | 300,736 | 266,014 | 255,970 | 256,781 | 271,146 | 253,251 | 236,116 | 250,246 | 265,649 | 260,427 | 254,269 | 256,312 | 279,743 | 256,687 | 251,834 | 247,887 | 265,326 | 255,836 | 238,755 | 232,639 | 234,716 | 216,553 | 205,675 | 206,545 | 224,367 | 218,584 | 206,121 | 211,712 | 226,878 | 202,382 | 190,804 | 197,251 | 217,132 | 192,910 | 182,411 | 193,594 | 207,465 | 190,015 | 182,112 | 187,580 | 197,434 | 163,819 | 152,826 | 158,330 | 175,166 | 159,067 | 153,018 | 169,232 | 188,151 | 175,200 | 171,509 | 196,879 | 176,706 |