Taikisha Ltd.
TSE:1979.T
5070 (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
| 51,196 | 63,266 | 54,744 | 54,071 | 49,164 | 46,988 | 43,037 | 38,372 | 41,882 | 49,085 | 47,345 | 46,578 | 52,808 | 52,059 | 40,900 | 50,881 | 48,428 | 57,626 | 41,737 | 34,469 | 35,407 | 52,107 | 39,131 | 44,587 | 40,420 | 47,147 | 38,315 | 41,285 | 35,548 | 42,263 | 41,193 | 35,492 | 31,793 | 44,001 | 38,348 | 36,063 | 36,895 | 43,819 | 39,227 | 38,295 | 42,081 | 39,831 | 34,290 | 35,332 | 30,210 | 30,131 | 22,170 | 26,498 | 20,442 | 24,450 | 16,562 | 20,577 | 19,717 | 25,282 | 21,833 | 26,615 | 30,842 | 27,320 | 30,859 | 30,932 | 28,305 | 22,081 |
Kortetermijnbeleggingen
| 1,500 | 1,196 | 5,000 | 8,000 | 5,000 | -8,595 | 400 | 5,900 | 5,900 | 3,000 | 2,000 | 2,000 | 1,500 | 2,000 | 1,000 | 1,000 | 2,000 | 3,500 | -10,119 | 2,800 | 1,000 | 1,000 | -10,902 | -11,275 | 500 | -6,311 | 7 | 2,008 | 10 | 10 | -6,282 | 9 | 11 | 13 | 1,000 | 4,500 | 5,500 | 4,500 | 4,019 | 4,018 | 2,018 | 6,009 | 7,008 | 7,027 | 5,499 | 7,004 | 5,948 | 4,529 | 4,476 | 2,554 | 1,502 | 2,499 | 2,499 | 3,000 | 3,000 | 3,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 52,696 | 64,462 | 59,744 | 62,071 | 54,164 | 46,988 | 43,437 | 44,272 | 47,782 | 52,085 | 49,345 | 48,578 | 54,308 | 54,059 | 41,900 | 51,881 | 50,428 | 61,126 | 41,737 | 37,269 | 36,407 | 53,107 | 39,131 | 44,587 | 40,920 | 47,147 | 38,322 | 43,293 | 35,558 | 42,273 | 41,193 | 35,501 | 31,804 | 44,014 | 39,348 | 40,563 | 42,395 | 48,319 | 43,246 | 42,313 | 44,099 | 45,840 | 41,298 | 42,359 | 35,709 | 37,135 | 28,118 | 31,027 | 24,918 | 27,004 | 18,064 | 23,076 | 22,216 | 28,282 | 24,833 | 29,615 | 30,842 | 27,320 | 30,859 | 30,932 | 28,305 | 22,081 |
Nettovorderingen
| 102,885 | 124,334 | 119,355 | 114,097 | 112,175 | 124,236 | 106,852 | 87,817 | 84,704 | 104,956 | 96,930 | 91,978 | 89,405 | 101,413 | 99,784 | 83,149 | 85,345 | 96,726 | 101,038 | 103,658 | 99,743 | 104,705 | 99,399 | 90,175 | 94,626 | 104,106 | 96,469 | 91,211 | 90,483 | 102,685 | 78,887 | 85,801 | 82,554 | 94,711 | 84,849 | 81,441 | 71,778 | 80,232 | 71,355 | 68,081 | 66,854 | 75,002 | 65,220 | 64,986 | 73,982 | 84,354 | 79,650 | 70,997 | 80,887 | 77,964 | 74,192 | 63,748 | 63,094 | 54,886 | 41,639 | 35,542 | 35,862 | 44,947 | 34,345 | 31,691 | 46,704 | 47,522 |
Voorraad
| 3,577 | 3,366 | 3,223 | 2,812 | 3,540 | 3,189 | 2,769 | 3,150 | 2,479 | 2,782 | 1,892 | 2,436 | 2,721 | 2,495 | 4,901 | 4,114 | 4,793 | 3,455 | 4,372 | 3,429 | 5,338 | 3,203 | 4,765 | 5,171 | 3,769 | 2,468 | 3,877 | 3,363 | 3,237 | 2,216 | 4,046 | 3,839 | 3,088 | 2,190 | 4,515 | 3,800 | 3,869 | 3,441 | 4,747 | 3,798 | 3,819 | 4,151 | 3,974 | 2,292 | 3,310 | 2,516 | 16,365 | 15,454 | 14,457 | 15,802 | 13,548 | 12,513 | 19,423 | 17,578 | 31,486 | 27,385 | 22,872 | 17,971 | 17,012 | 18,823 | 17,779 | 29,606 |
Overige vlottende activa
| 14,987 | 11,212 | 25,617 | 21,154 | 16,001 | 10,054 | 20,799 | 17,162 | 11,389 | 8,367 | 19,050 | 15,178 | 11,260 | 7,420 | 17,657 | 14,293 | 11,758 | 7,651 | 17,235 | 13,850 | 10,651 | 7,953 | 15,600 | 12,030 | 9,331 | 7,453 | 16,060 | 13,301 | 9,574 | 5,733 | 14,859 | 11,503 | 11,292 | 7,775 | 15,076 | 14,310 | 11,150 | 9,030 | 15,715 | 13,034 | 10,731 | 6,620 | 11,773 | 10,450 | 10,085 | 5,971 | 12,375 | 10,823 | 9,541 | 5,385 | 11,061 | 8,542 | 8,403 | 3,545 | 8,858 | 7,925 | 5,981 | 4,251 | 7,671 | 7,140 | 3,046 | 9,705 |
Totaal vlottende activa
| 174,145 | 203,374 | 207,939 | 200,134 | 185,880 | 184,467 | 173,857 | 152,401 | 146,354 | 168,190 | 167,217 | 158,170 | 157,694 | 165,387 | 164,242 | 153,437 | 152,324 | 168,958 | 164,382 | 158,206 | 152,139 | 168,968 | 158,895 | 151,963 | 148,646 | 161,174 | 154,728 | 151,168 | 138,852 | 152,907 | 138,985 | 136,644 | 128,738 | 148,690 | 143,788 | 140,114 | 129,192 | 141,022 | 135,063 | 127,226 | 125,503 | 131,613 | 122,265 | 120,087 | 123,086 | 129,976 | 136,508 | 128,301 | 129,803 | 126,155 | 116,865 | 107,879 | 113,136 | 104,291 | 106,816 | 100,467 | 95,557 | 94,489 | 89,887 | 88,586 | 95,834 | 108,914 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 12,927 | 11,694 | 10,302 | 9,538 | 9,009 | 8,557 | 8,716 | 9,028 | 8,955 | 11,243 | 10,686 | 10,767 | 10,601 | 10,150 | 10,375 | 10,588 | 10,444 | 10,493 | 10,119 | 10,191 | 10,337 | 10,333 | 10,364 | 10,261 | 9,507 | 9,414 | 7,867 | 7,668 | 7,698 | 7,633 | 7,299 | 7,139 | 7,401 | 7,750 | 7,852 | 8,068 | 7,910 | 8,043 | 8,795 | 8,502 | 8,603 | 8,769 | 8,592 | 8,558 | 8,198 | 8,494 | 7,976 | 7,915 | 7,509 | 7,158 | 7,113 | 7,205 | 7,210 | 6,764 | 6,854 | 6,921 | 7,047 | 7,072 | 7,065 | 7,242 | 6,524 | 6,812 |
Goodwill
| 3,613 | 3,528 | 3,516 | 3,762 | 3,773 | 3,640 | 3,783 | 4,174 | 4,115 | 3,966 | 3,891 | 3,945 | 3,983 | 4,084 | 3,969 | 4,810 | 738 | 755 | 1,206 | 1,245 | 1,300 | 1,332 | 744 | 735 | 2,603 | 2,762 | 2,822 | 2,788 | 2,708 | 2,668 | 2,463 | 2,533 | 2,857 | 3,024 | 3,123 | 3,228 | 3,141 | 3,481 | 3,248 | 3,230 | 2,674 | 2,779 | 2,564 | 2,534 | 2,412 | 2,325 | 2,059 | 2,056 | 2,315 | 2,152 | 2,253 | 2,562 | 2,611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2,462 | 2,421 | 2,263 | 2,361 | 2,409 | 2,289 | 2,445 | 2,753 | 2,907 | 3,415 | 3,980 | 4,151 | 4,272 | 4,366 | 4,555 | 3,205 | 2,908 | 2,825 | 2,977 | 3,143 | 3,166 | 3,318 | 2,953 | 3,099 | 3,504 | 3,364 | 3,087 | 3,042 | 2,437 | 2,435 | 1,945 | 1,918 | 1,648 | 1,512 | 1,208 | 1,249 | 1,237 | 1,166 | 1,029 | 1,031 | 915 | 936 | 919 | 955 | 976 | 984 | 1,021 | 1,084 | 1,134 | 1,196 | 1,258 | 1,369 | 1,304 | 1,125 | 1,206 | 1,296 | 1,367 | 1,473 | 1,516 | 1,483 | 1,469 | 1,450 |
Goodwill en immateriële activa
| 3,613 | 5,949 | 5,779 | 6,123 | 6,182 | 5,929 | 6,228 | 6,927 | 7,022 | 7,381 | 7,871 | 8,096 | 8,255 | 8,450 | 8,524 | 8,015 | 3,646 | 3,580 | 4,183 | 4,388 | 4,466 | 4,650 | 3,697 | 3,834 | 6,107 | 6,126 | 5,909 | 5,830 | 5,145 | 5,103 | 4,408 | 4,451 | 4,505 | 4,536 | 4,331 | 4,477 | 4,378 | 4,647 | 4,277 | 4,261 | 3,589 | 3,715 | 3,483 | 3,489 | 3,388 | 3,309 | 3,080 | 3,140 | 3,449 | 3,348 | 3,511 | 3,931 | 3,915 | 1,125 | 1,206 | 1,296 | 1,367 | 1,473 | 1,516 | 1,483 | 1,469 | 1,450 |
Langetermijnbeleggingen
| 29,555 | 30,879 | 23,981 | 20,159 | 39,059 | 35,082 | 24,635 | 20,002 | 21,800 | 26,605 | 27,477 | 30,889 | 29,748 | 30,677 | 30,379 | 26,423 | 24,418 | 20,888 | 40,251 | 24,877 | 26,010 | 28,378 | 38,789 | 43,481 | 30,600 | 37,035 | 32,091 | 27,844 | 28,217 | 25,619 | 31,021 | 21,294 | 20,372 | 22,456 | 24,510 | 18,690 | 22,217 | 21,885 | 19,747 | 18,396 | 18,741 | 13,625 | 13,165 | 13,335 | 13,352 | 11,167 | 10,333 | 9,397 | 10,836 | 14,683 | 14,311 | 14,987 | 16,107 | 14,915 | 15,880 | 11,962 | 0 | 16,216 | 0 | 0 | 12,921 | 0 |
Belastingvorderingen
| 803 | 846 | 752 | 553 | 566 | 582 | 514 | 483 | 489 | 520 | 562 | 388 | 638 | 1,026 | 572 | 555 | 565 | 655 | -40,251 | 8,625 | 6,692 | 1,847 | -38,789 | -43,481 | 7,240 | 1,463 | 5,408 | 7,473 | 5,342 | 872 | -31,021 | 3,446 | 3,083 | 508 | 6,410 | 9,432 | 10,960 | 464 | 7,208 | 6,959 | 4,500 | 300 | 7,008 | 7,027 | 5,499 | 239 | 5,948 | 4,529 | 4,476 | 122 | 1,502 | 2,499 | 2,499 | 108 | 3,000 | 3,000 | 0 | 101 | 0 | 0 | 182 | 0 |
Overige niet-vlottende activa
| 17,020 | 13,752 | 16,453 | 19,519 | 0 | 2,486 | 10,875 | 16,627 | 16,730 | 14,218 | 13,552 | 13,771 | 12,756 | 13,163 | 9,590 | 8,774 | 9,606 | 10,813 | 40,251 | 4,088 | 4,281 | 8,902 | 38,788 | 43,480 | 3,717 | 1,766 | 3,823 | 3,571 | 3,082 | 6,887 | 31,019 | 2,631 | 2,797 | 5,624 | 2,779 | 2,728 | 3,039 | 12,221 | 2,771 | 2,806 | 3,004 | 8,656 | 3,374 | 3,392 | 3,006 | 9,827 | 2,417 | 2,207 | 2,394 | 4,642 | 2,629 | 2,776 | 2,903 | 5,495 | 2,344 | 2,602 | 16,453 | 2,543 | 17,790 | 17,698 | 2,553 | 17,045 |
Totaal niet-vlottende activa
| 63,918 | 63,120 | 57,267 | 55,892 | 54,816 | 52,636 | 50,968 | 53,067 | 54,996 | 59,967 | 60,148 | 63,911 | 61,998 | 63,466 | 59,440 | 54,355 | 48,679 | 46,429 | 54,553 | 52,169 | 51,786 | 54,110 | 52,849 | 57,575 | 57,171 | 55,804 | 55,098 | 52,386 | 49,484 | 46,114 | 42,726 | 38,961 | 38,158 | 40,874 | 45,882 | 43,395 | 48,504 | 47,260 | 42,798 | 40,924 | 38,437 | 35,065 | 35,622 | 35,801 | 33,443 | 33,036 | 29,754 | 27,188 | 28,664 | 29,953 | 29,066 | 31,398 | 32,634 | 28,407 | 29,284 | 25,781 | 24,867 | 27,405 | 26,371 | 26,423 | 23,649 | 25,307 |
Totaal activa
| 238,063 | 266,494 | 265,209 | 256,028 | 240,697 | 237,105 | 224,828 | 205,471 | 201,352 | 228,159 | 227,368 | 222,084 | 219,695 | 228,855 | 223,686 | 207,795 | 201,005 | 215,389 | 218,936 | 210,378 | 203,927 | 223,080 | 211,747 | 209,540 | 205,819 | 216,980 | 209,828 | 203,557 | 188,337 | 199,024 | 181,714 | 175,607 | 166,898 | 189,566 | 189,672 | 183,512 | 177,698 | 188,283 | 177,863 | 168,152 | 163,942 | 166,680 | 157,888 | 155,890 | 156,531 | 163,014 | 166,263 | 155,489 | 158,467 | 156,108 | 145,931 | 139,277 | 145,770 | 132,698 | 136,100 | 126,248 | 120,424 | 121,894 | 116,258 | 115,009 | 119,483 | 134,221 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 41,480 | 64,867 | 62,367 | 60,462 | 50,644 | 55,472 | 46,085 | 36,246 | 39,368 | 47,102 | 42,351 | 40,502 | 43,521 | 52,050 | 47,301 | 39,576 | 43,352 | 57,623 | 50,795 | 49,350 | 50,910 | 55,835 | 46,721 | 49,287 | 52,511 | 60,590 | 53,030 | 51,184 | 45,144 | 55,287 | 38,551 | 35,774 | 38,986 | 49,214 | 46,129 | 41,148 | 37,640 | 45,693 | 42,478 | 38,836 | 38,936 | 44,600 | 34,804 | 32,474 | 38,192 | 47,451 | 43,958 | 42,721 | 45,552 | 48,789 | 42,969 | 38,296 | 36,688 | 34,565 | 29,588 | 26,561 | 27,432 | 28,052 | 23,593 | 22,468 | 32,953 | 39,415 |
Kortlopende schulden
| 4,092 | 3,846 | 3,983 | 3,516 | 2,954 | 2,942 | 3,001 | 3,235 | 3,246 | 15,535 | 17,016 | 12,727 | 9,123 | 6,588 | 11,428 | 11,954 | 9,037 | 6,460 | 5,953 | 4,520 | 3,771 | 10,892 | 13,270 | 11,974 | 8,159 | 6,730 | 6,578 | 5,254 | 3,951 | 4,015 | 6,625 | 8,703 | 4,910 | 5,261 | 7,479 | 10,877 | 10,147 | 9,892 | 11,032 | 9,004 | 5,946 | 5,850 | 4,882 | 5,772 | 5,113 | 4,425 | 4,483 | 3,754 | 4,338 | 4,176 | 4,117 | 3,902 | 3,317 | 2,714 | 2,522 | 1,626 | 1,621 | 1,481 | 1,489 | 1,879 | 1,626 | 1,606 |
Belastingschulden
| 375 | 4,472 | 1,977 | 1,778 | 416 | 1,772 | 275 | 429 | 334 | 1,672 | 510 | 595 | 372 | 1,607 | 446 | 419 | 246 | 1,481 | 226 | 723 | 352 | 2,711 | 773 | 1,603 | 725 | 3,859 | 1,243 | 1,048 | 284 | 1,462 | 327 | 542 | 440 | 2,045 | 853 | 487 | 220 | 1,416 | 391 | 482 | 530 | 950 | 798 | 586 | 742 | 749 | 951 | 584 | 545 | 644 | 549 | 908 | 501 | 2,592 | 654 | 439 | 202 | 449 | 334 | 355 | 1,145 | 556 |
Uitgestelde opbrengsten
| 16,090 | 13,899 | 27,039 | 27,513 | 29,992 | 26,063 | 21,815 | 13,164 | 10,488 | 9,722 | 12,130 | 14,355 | 16,258 | 16,748 | 20,025 | 21,063 | 18,509 | 17,064 | 21,771 | 22,603 | 19,055 | 18,837 | 19,328 | 17,522 | 14,990 | 17,012 | 18,657 | 22,566 | 21,250 | 18,886 | 21,879 | 22,704 | 14,942 | 19,915 | 17,492 | 16,312 | 14,117 | 14,158 | 14,494 | 16,164 | 17,419 | 16,484 | 19,676 | 21,642 | 18,799 | 17,013 | 30,829 | 27,112 | 26,912 | 21,896 | 19,874 | 18,457 | 27,881 | 18,543 | 29,015 | 25,610 | 18,437 | 16,618 | 16,388 | 17,172 | 14,648 | 19,369 |
Overige kortlopende verplichtingen
| 12,731 | 20,892 | 18,126 | 12,493 | 10,708 | 11,463 | 13,605 | 9,338 | 7,609 | 9,527 | 12,514 | 9,021 | 8,081 | 11,533 | 12,708 | 9,270 | 9,673 | 12,777 | 13,459 | 10,953 | 8,929 | 13,227 | 11,404 | 8,752 | 7,670 | 9,412 | 11,445 | 8,632 | 6,523 | 10,420 | 10,747 | 8,060 | 7,927 | 9,103 | 9,284 | 7,951 | 6,597 | 8,317 | 9,072 | 7,219 | 6,464 | 6,441 | 7,653 | 5,374 | 7,042 | 8,835 | 8,914 | 6,391 | 6,355 | 6,189 | 7,279 | 5,412 | 4,862 | 4,836 | 5,620 | 4,163 | 4,539 | 3,734 | 5,280 | 3,565 | 4,580 | 6,797 |
Totaal kortlopende verplichtingen
| 74,393 | 103,504 | 111,515 | 103,984 | 94,298 | 95,940 | 84,506 | 61,983 | 60,711 | 81,886 | 84,011 | 76,605 | 76,983 | 86,919 | 91,462 | 81,863 | 80,571 | 93,924 | 91,978 | 87,426 | 82,665 | 98,791 | 90,723 | 87,535 | 83,330 | 93,744 | 89,710 | 87,636 | 76,868 | 88,608 | 77,802 | 75,241 | 66,765 | 83,493 | 80,384 | 76,288 | 68,501 | 78,060 | 77,076 | 71,223 | 68,765 | 73,375 | 67,015 | 65,262 | 69,146 | 77,724 | 88,184 | 79,978 | 83,157 | 81,050 | 74,239 | 66,067 | 72,748 | 60,658 | 66,745 | 57,960 | 52,029 | 49,885 | 46,750 | 45,084 | 53,807 | 67,187 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 120 | 143 | 166 | 202 | 81 | 98 | 38 | 47 | 80 | 5,605 | 5,431 | 6,007 | 6,385 | 4,769 | 2,576 | 2,163 | 1,189 | 1,952 | 1,693 | 1,889 | 2,279 | 3,076 | 3,312 | 2,531 | 1,951 | 1,606 | 1,150 | 765 | 789 | 986 | 1,046 | 1,021 | 1,227 | 1,383 | 1,797 | 1,693 | 481 | 536 | 489 | 1,073 | 1,521 | 491 | 463 | 511 | 578 | 770 | 793 | 863 | 867 | 924 | 1,008 | 916 | 813 | 568 | 508 | 528 | 557 | 503 | 542 | 577 | 65 | 89 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 148 | 1,699 | 1,598 | 1,473 | 1,611 | 1,830 | 1,773 | 1,652 | 1,651 | 1,721 | 1,727 | 1,726 | 1,718 | 1,836 | 1,833 | 1,764 | 1,866 | 0 | 0 | 0 | 1,432 | 0 | 0 | 0 | 1,627 | 0 | 0 | 0 | 1,542 | 0 | 0 | 0 | 1,752 | 0 | 0 | 0 | 1,891 | 0 | 0 | 0 | 3,375 | 0 | 0 | 0 | 2,971 | 0 | 0 | 0 | 3,158 | 0 | 0 | 0 | 3,224 | 0 | 0 | 0 | 3,371 | 0 | 0 | 3,219 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 9,448 | 9,053 | 8,698 | 8,719 | 8,706 | 7,034 | 7,864 | 8,099 | 7,804 | 7,877 | 9,254 | 9,951 | 8,786 | 8,821 | 8,921 | 6,504 | 5,408 | 4,497 | 0 | 0 | 0 | 5,876 | 0 | 0 | 0 | 9,028 | 0 | 0 | 0 | 7,285 | 0 | 0 | 0 | 5,871 | 0 | 0 | 0 | 7,755 | 0 | 0 | 0 | 3,938 | 0 | 0 | 0 | 2,678 | 0 | 0 | 0 | 1,059 | 0 | 0 | 0 | 1,077 | 0 | 0 | 0 | 1,511 | 0 | 0 | 530 | 0 |
Overige niet-vlottende verplichtingen
| 2,306 | 2,079 | 533 | 559 | 358 | 431 | 436 | 337 | 313 | 353 | 359 | 350 | 328 | 319 | 322 | 323 | 338 | 308 | 9,139 | 8,507 | 7,544 | 258 | 8,665 | 10,262 | 10,260 | 326 | 11,245 | 10,472 | 9,926 | 420 | 8,570 | 7,357 | 7,078 | 1,147 | 10,601 | 9,381 | 10,771 | 373 | 8,725 | 8,245 | 7,720 | 790 | 7,844 | 7,677 | 6,535 | 335 | 4,883 | 3,959 | 4,235 | 315 | 3,902 | 4,173 | 4,832 | 193 | 4,779 | 4,248 | 4,029 | 361 | 5,282 | 5,172 | 421 | 5,326 |
Totaal niet-vlottende verplichtingen
| 11,874 | 11,423 | 11,096 | 11,078 | 10,618 | 9,174 | 10,168 | 10,256 | 9,849 | 15,486 | 16,765 | 18,035 | 17,225 | 15,627 | 13,655 | 10,823 | 8,699 | 8,623 | 10,832 | 10,396 | 9,823 | 10,642 | 11,977 | 12,793 | 12,211 | 12,587 | 12,395 | 11,237 | 10,715 | 10,233 | 9,616 | 8,378 | 8,305 | 10,153 | 12,398 | 11,074 | 11,252 | 10,555 | 9,214 | 9,318 | 9,241 | 8,594 | 8,307 | 8,188 | 7,113 | 6,754 | 5,676 | 4,822 | 5,102 | 5,456 | 4,910 | 5,089 | 5,645 | 5,062 | 5,287 | 4,776 | 4,586 | 5,746 | 5,824 | 5,749 | 4,235 | 5,415 |
Totaal passiva
| 86,267 | 114,927 | 122,611 | 115,062 | 104,916 | 105,114 | 94,674 | 72,239 | 70,560 | 97,372 | 100,776 | 94,640 | 94,208 | 102,546 | 105,117 | 92,686 | 89,270 | 102,547 | 102,810 | 97,822 | 92,488 | 109,433 | 102,700 | 100,328 | 95,541 | 106,331 | 102,105 | 98,873 | 87,583 | 98,841 | 87,418 | 83,619 | 75,070 | 93,646 | 92,782 | 87,362 | 79,753 | 88,615 | 86,290 | 80,541 | 78,006 | 81,969 | 75,322 | 73,450 | 76,259 | 84,478 | 93,860 | 84,800 | 88,259 | 86,506 | 79,149 | 71,156 | 78,393 | 65,720 | 72,032 | 62,736 | 56,615 | 55,631 | 52,574 | 50,833 | 58,042 | 72,602 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 110,525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 | 6,455 |
Ingehouden winsten
| 111,638 | 111,869 | 106,493 | 104,557 | 101,504 | 100,296 | 101,733 | 100,792 | 98,465 | 99,893 | 97,069 | 95,358 | 94,943 | 95,701 | 92,007 | 91,519 | 89,931 | 90,842 | 89,471 | 88,108 | 84,484 | 84,984 | 80,201 | 77,904 | 78,749 | 78,698 | 79,644 | 78,693 | 76,671 | 77,945 | 75,941 | 75,168 | 73,295 | 73,943 | 71,197 | 70,327 | 68,703 | 68,851 | 66,458 | 65,446 | 64,141 | 61,908 | 60,648 | 59,190 | 58,877 | 59,735 | 58,110 | 57,037 | 55,417 | 54,810 | 54,026 | 54,079 | 51,476 | 51,537 | 47,982 | 48,320 | 48,224 | 48,936 | 46,452 | 46,607 | 46,372 | 44,008 |
Overige gereserveerde algehele resultaten
| 26,352 | 25,054 | 21,999 | 21,291 | 18,928 | 16,656 | 16,950 | 17,536 | 17,160 | 15,832 | 15,083 | 17,731 | 16,388 | 8,919 | 12,797 | 10,106 | 8,599 | 8,447 | 13,118 | 11,108 | 10,991 | 12,579 | 12,718 | 15,557 | 15,102 | 15,252 | 15,573 | 13,531 | 12,029 | 10,175 | 6,919 | 4,376 | 5,602 | 8,409 | 12,222 | 12,471 | 15,864 | 15,100 | 10,097 | 7,546 | 7,204 | 7,656 | 7,313 | 7,101 | 5,405 | 2,875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -181 | 652 | 748 | 1,984 | -107,959 | 2,383 | -1,077 | 1,803 | 2,515 | 2,515 | 2,516 | 2,516 | 2,464 | 9,957 | 2,464 | 2,464 | 2,465 | 2,465 | 2,466 | 2,449 | 4,767 | 4,767 | 4,781 | 4,783 | 4,783 | 4,783 | 680 | 1,181 | 1,181 | 1,177 | 1,213 | 2,214 | 2,216 | 2,217 | 2,217 | 2,218 | 2,218 | 4,425 | 4,426 | 4,428 | 4,428 | 4,429 | 4,430 | 6,170 | 6,170 | 6,171 | 5,173 | 4,479 | 5,606 | 5,654 | 4,040 | 5,201 | 7,046 | 6,805 | 7,472 | 6,738 | 7,023 | 8,385 | 7,499 | 7,707 | 5,641 | 7,696 |
Totaal eigen vermogen van aandeelhouders
| 144,264 | 144,030 | 135,695 | 134,287 | 129,453 | 125,790 | 124,061 | 126,586 | 124,595 | 124,695 | 121,123 | 122,060 | 120,250 | 121,032 | 113,723 | 110,544 | 107,450 | 108,209 | 111,510 | 108,120 | 106,697 | 108,785 | 104,155 | 104,699 | 105,089 | 105,188 | 102,352 | 99,860 | 96,336 | 95,752 | 90,528 | 88,213 | 87,568 | 91,024 | 92,091 | 91,471 | 93,240 | 94,831 | 87,436 | 83,875 | 82,228 | 80,448 | 78,846 | 78,916 | 76,907 | 75,236 | 69,738 | 67,971 | 67,478 | 66,919 | 64,521 | 65,735 | 64,977 | 64,797 | 61,909 | 61,513 | 61,702 | 63,776 | 60,406 | 60,769 | 58,468 | 58,159 |
Totaal eigen vermogen
| 151,791 | 151,562 | 142,598 | 140,966 | 135,781 | 131,991 | 130,154 | 133,232 | 130,792 | 130,787 | 126,592 | 127,444 | 125,487 | 126,309 | 118,569 | 115,109 | 111,735 | 112,842 | 116,126 | 112,556 | 111,439 | 113,647 | 109,047 | 109,212 | 110,278 | 110,649 | 107,723 | 104,684 | 100,754 | 100,183 | 94,296 | 91,988 | 91,828 | 95,920 | 96,890 | 96,150 | 97,945 | 99,668 | 91,573 | 87,611 | 85,936 | 84,711 | 82,566 | 82,440 | 80,272 | 78,536 | 72,403 | 70,689 | 70,208 | 69,602 | 66,782 | 68,121 | 67,377 | 66,978 | 64,068 | 63,512 | 63,809 | 66,263 | 63,684 | 64,176 | 61,441 | 61,619 |
Totaal passiva en aandeelhoudersvermogen
| 238,063 | 266,489 | 265,209 | 256,028 | 240,697 | 237,105 | 224,828 | 205,471 | 201,352 | 228,159 | 227,368 | 222,084 | 219,695 | 228,855 | 223,686 | 207,795 | 201,005 | 215,389 | 218,936 | 210,378 | 203,927 | 223,080 | 211,747 | 209,540 | 205,819 | 216,980 | 209,828 | 203,557 | 188,337 | 199,024 | 181,714 | 175,607 | 166,898 | 189,566 | 189,672 | 183,512 | 177,698 | 188,283 | 177,863 | 168,152 | 163,942 | 166,680 | 157,888 | 155,890 | 156,531 | 163,014 | 166,263 | 155,489 | 158,467 | 156,108 | 145,931 | 139,277 | 145,770 | 132,698 | 136,100 | 126,248 | 120,424 | 121,894 | 116,258 | 115,009 | 119,483 | 134,221 |