Takara Holdings Inc.
TSE:2531.T
1188 (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
| 90,255 | 95,085 | 85,383 | 89,367 | 87,913 | 96,820 | 73,518 | 67,075 | 62,675 | 80,445 | 85,745 | 71,250 | 69,382 | 66,238 | 58,387 | 51,518 | 51,664 | 47,265 | 45,438 | 42,882 | 52,198 | 49,415 | 48,994 | 49,977 | 46,729 | 47,754 | 42,428 | 40,429 | 42,324 | 58,073 | 44,843 | 40,268 | 37,676 | 38,386 | 39,611 | 33,461 | 40,836 | 41,296 | 34,101 | 36,930 | 38,381 | 41,015 | 39,768 | 38,213 | 38,091 | 36,789 | 29,348 | 32,417 | 35,336 | 30,843 | 27,747 | 27,051 | 29,398 | 32,782 | 27,319 | 25,830 | 33,837 | 31,500 | 28,118 | 25,918 | 25,596 | 25,203 |
Kortetermijnbeleggingen
| 0 | 4,924 | 0 | 4,943 | -24,121 | -1,054 | 0 | 11,480 | 535 | 1,179 | 1,442 | 980 | 977 | 1,145 | 1,006 | -4,909 | 7,324 | 7,352 | 4,927 | 7,136 | 10,254 | 16,089 | 11,099 | 12,301 | 16,204 | 19,721 | 10,441 | 19,650 | 19,571 | 13,237 | 16,710 | 18,919 | 24,909 | 28,238 | 21,235 | 26,467 | 15,581 | 27,022 | 30,288 | 28,814 | 18,013 | 21,534 | 14,979 | 23,946 | 6,256 | 15,260 | 11,611 | 13,636 | 19,255 | 15,660 | 11,745 | 14,204 | 11,175 | 12,665 | 18,144 | 19,725 | 15,269 | 14,283 | 10,310 | 12,467 | 16,350 | 11,208 |
Liquide middelen en kortetermijnbeleggingen
| 90,255 | 95,085 | 85,383 | 89,367 | 87,913 | 96,820 | 73,518 | 67,075 | 63,210 | 81,624 | 87,187 | 72,230 | 70,359 | 67,383 | 59,393 | 51,518 | 58,988 | 54,617 | 50,365 | 50,018 | 62,452 | 65,504 | 60,093 | 62,278 | 62,933 | 67,475 | 52,869 | 60,079 | 61,895 | 71,310 | 61,553 | 59,187 | 62,585 | 66,624 | 60,846 | 59,928 | 56,417 | 68,318 | 64,389 | 65,744 | 56,394 | 62,549 | 54,747 | 62,159 | 44,347 | 52,049 | 40,959 | 46,053 | 54,591 | 46,503 | 39,492 | 41,255 | 40,573 | 45,447 | 45,463 | 45,555 | 49,106 | 45,783 | 38,428 | 38,385 | 41,946 | 36,411 |
Nettovorderingen
| 70,117 | 69,305 | 77,770 | 71,363 | 70,372 | 61,624 | 95,738 | 76,388 | 72,011 | 62,856 | 78,543 | 65,699 | 66,278 | 55,074 | 74,242 | 58,503 | 59,563 | 54,670 | 68,497 | 59,387 | 59,158 | 52,892 | 70,440 | 59,489 | 58,815 | 53,483 | 70,592 | 59,005 | 57,682 | 53,504 | 68,837 | 52,394 | 51,662 | 48,915 | 64,641 | 53,692 | 51,223 | 49,707 | 67,735 | 49,923 | 50,392 | 47,890 | 64,336 | 50,103 | 50,535 | 46,329 | 62,773 | 50,498 | 51,054 | 53,067 | 62,426 | 47,042 | 49,093 | 47,670 | 60,765 | 46,465 | 46,586 | 48,370 | 60,130 | 46,077 | 48,928 | 61,366 |
Voorraad
| 74,716 | 71,051 | 72,450 | 70,711 | 67,716 | 66,902 | 72,876 | 79,581 | 76,902 | 72,642 | 53,406 | 53,271 | 52,247 | 49,123 | 48,193 | 51,056 | 51,439 | 48,975 | 47,852 | 46,983 | 47,921 | 46,034 | 47,089 | 44,464 | 43,554 | 42,908 | 44,011 | 42,239 | 41,029 | 39,850 | 37,451 | 33,275 | 33,288 | 34,217 | 35,542 | 34,667 | 33,615 | 32,799 | 32,522 | 32,662 | 31,580 | 30,988 | 29,086 | 29,849 | 28,218 | 25,704 | 25,567 | 26,145 | 25,544 | 24,480 | 23,325 | 24,669 | 25,290 | 24,298 | 22,894 | 23,932 | 24,317 | 24,251 | 23,532 | 24,751 | 23,733 | 24,034 |
Overige vlottende activa
| 10,716 | 9,772 | 12,448 | 8,908 | 11,490 | 16,167 | 9,614 | 9,984 | 10,455 | 15,201 | 6,671 | 6,679 | 5,908 | 11,528 | 4,170 | 4,571 | 4,407 | 10,558 | 4,704 | 4,751 | 4,409 | 10,581 | 4,072 | 4,143 | 3,984 | 9,486 | 10,239 | 5,547 | 6,152 | 9,248 | 5,016 | 5,466 | 6,144 | 9,317 | 4,747 | 5,445 | 6,381 | 9,829 | 5,391 | 6,005 | 5,886 | 9,124 | 5,225 | 4,966 | 6,024 | 9,203 | 5,083 | 5,260 | 5,551 | 2,028 | 4,352 | 4,813 | 5,982 | 2,292 | 4,724 | 5,017 | 6,530 | 2,341 | 4,898 | 5,261 | 2,121 | 4,320 |
Totaal vlottende activa
| 245,804 | 245,213 | 248,051 | 240,349 | 237,491 | 241,513 | 251,746 | 233,028 | 222,578 | 232,323 | 225,807 | 197,879 | 194,792 | 183,108 | 185,998 | 165,648 | 174,397 | 168,820 | 171,418 | 161,139 | 173,940 | 175,011 | 181,694 | 170,374 | 169,286 | 173,352 | 177,711 | 166,870 | 166,758 | 173,912 | 172,857 | 150,322 | 153,679 | 159,073 | 165,776 | 153,732 | 147,636 | 160,653 | 170,037 | 154,334 | 144,252 | 150,551 | 153,394 | 147,077 | 129,124 | 133,285 | 134,382 | 127,956 | 136,740 | 126,078 | 129,595 | 117,779 | 120,938 | 119,707 | 133,846 | 120,969 | 126,539 | 120,745 | 126,988 | 114,474 | 116,728 | 126,131 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 106,861 | 104,882 | 104,748 | 100,747 | 89,658 | 88,890 | 87,028 | 83,771 | 80,454 | 79,747 | 79,505 | 80,228 | 78,119 | 74,740 | 74,627 | 74,094 | 69,210 | 69,835 | 66,934 | 66,751 | 62,007 | 60,576 | 57,597 | 56,883 | 56,599 | 57,485 | 56,721 | 58,414 | 58,685 | 59,174 | 56,919 | 51,547 | 52,258 | 53,065 | 52,723 | 53,860 | 52,232 | 53,085 | 51,260 | 50,947 | 48,727 | 47,976 | 45,334 | 44,056 | 43,812 | 42,639 | 42,486 | 42,183 | 42,286 | 41,996 | 41,647 | 42,048 | 41,245 | 41,645 | 41,756 | 42,310 | 42,594 | 42,941 | 43,250 | 43,594 | 44,045 | 44,566 |
Goodwill
| 12,523 | 12,154 | 12,850 | 11,505 | 11,499 | 10,668 | 11,182 | 11,046 | 10,394 | 10,070 | 10,103 | 10,299 | 10,479 | 10,142 | 10,853 | 11,085 | 11,294 | 11,750 | 11,263 | 11,608 | 12,164 | 12,400 | 13,022 | 12,851 | 12,866 | 13,765 | 13,997 | 13,964 | 13,902 | 6,626 | 5,835 | 5,964 | 6,504 | 6,975 | 7,225 | 7,555 | 7,319 | 8,071 | 7,399 | 7,248 | 7,260 | 7,539 | 6,465 | 6,388 | 3,926 | 3,767 | 3,396 | 3,455 | 3,804 | 3,531 | 3,649 | 4,069 | 4,200 | 4,017 | 4,279 | 4,286 | 4,841 | 1,913 | 0 | 2,064 | 2,011 | 2,346 |
Immateriële activa
| 6,595 | 6,182 | 7,014 | 5,475 | 5,002 | 5,263 | 5,106 | 5,320 | 5,249 | 5,290 | 5,417 | 5,646 | 5,893 | 5,747 | 5,860 | 6,069 | 6,570 | 6,950 | 6,855 | 7,022 | 7,418 | 7,514 | 7,818 | 7,858 | 7,888 | 8,504 | 8,585 | 8,659 | 8,805 | 3,630 | 3,187 | 3,317 | 3,691 | 4,035 | 3,977 | 4,196 | 4,091 | 4,287 | 4,097 | 3,999 | 4,076 | 4,123 | 1,793 | 1,795 | 1,695 | 1,659 | 1,606 | 1,650 | 1,708 | 1,705 | 1,710 | 1,860 | 1,954 | 2,010 | 1,972 | 1,882 | 1,986 | 2,063 | 0 | 2,324 | 2,472 | 2,694 |
Goodwill en immateriële activa
| 19,118 | 18,336 | 19,864 | 16,980 | 16,501 | 15,931 | 16,288 | 16,366 | 15,643 | 15,360 | 15,520 | 15,945 | 16,372 | 15,889 | 16,713 | 17,154 | 17,864 | 18,700 | 18,118 | 18,630 | 19,582 | 19,914 | 20,840 | 20,709 | 20,754 | 22,269 | 22,582 | 22,623 | 22,707 | 10,256 | 9,022 | 9,281 | 10,195 | 11,010 | 11,202 | 11,751 | 11,410 | 12,358 | 11,496 | 11,247 | 11,336 | 11,662 | 8,258 | 8,183 | 5,621 | 5,426 | 5,002 | 5,105 | 5,512 | 5,236 | 5,359 | 5,929 | 6,154 | 6,027 | 6,251 | 6,168 | 6,827 | 3,976 | 4,064 | 4,388 | 4,483 | 5,040 |
Langetermijnbeleggingen
| 67,981 | 43,597 | 35,879 | 37,373 | 60,117 | 31,627 | 28,967 | 27,460 | 33,480 | 32,324 | 34,204 | 34,045 | 26,464 | 26,779 | 23,693 | 28,530 | 15,444 | 14,368 | 21,870 | 19,163 | 14,809 | 10,054 | 13,763 | 16,427 | 11,629 | 8,886 | 19,266 | 7,982 | 7,446 | 12,346 | 8,817 | 6,257 | -608 | -3,491 | 6,785 | -82 | 18,808 | 5,878 | -4,243 | -3,801 | 6,587 | 1,998 | 15,060 | 4,575 | 15,664 | 5,820 | 8,446 | 2,813 | -2,363 | 2,790 | 10,689 | 2,674 | 6,701 | 5,862 | 677 | -2,030 | 2,718 | 13,549 | 9,435 | 8,018 | 2,079 | 9,381 |
Belastingvorderingen
| 6,596 | 1,913 | 1 | -37,373 | -24,121 | 2,170 | -28,967 | -27,460 | -5,234 | 2,682 | -5,338 | -5,620 | 977 | 2,088 | 1,006 | -28,530 | 7,324 | 1,807 | 4,927 | 7,136 | 10,254 | 1,648 | 11,099 | 12,301 | 16,204 | 1,783 | 10,441 | 19,650 | 19,571 | 1,496 | 16,710 | 18,919 | 24,909 | 1,683 | 21,235 | 26,467 | 15,581 | 1,804 | 30,288 | 28,814 | 18,013 | 1,786 | 14,979 | 23,946 | 6,256 | 2,475 | 11,611 | 13,636 | 19,255 | 2,894 | 11,745 | 14,204 | 11,175 | 3,404 | 18,144 | 19,725 | 15,269 | 3,117 | 10,310 | 12,467 | 2,945 | 11,208 |
Overige niet-vlottende activa
| -6,595 | 23,527 | 26,199 | 62,788 | 24,122 | 19,039 | 34,441 | 33,105 | 5,234 | 0 | 5,339 | 5,619 | 5,455 | 4,311 | 4,686 | 28,529 | 4,740 | 10,348 | 4,406 | 4,554 | 4,762 | 19,901 | 5,508 | 5,155 | 5,015 | 23,281 | 4,927 | 5,180 | 5,274 | 17,183 | 5,410 | 5,228 | 5,248 | 31,910 | 5,444 | 5,508 | 5,253 | 30,659 | 5,224 | 4,989 | 4,999 | 24,601 | 5,289 | 5,318 | 5,369 | 17,939 | 5,320 | 5,605 | 5,793 | 18,441 | 2 | 6,319 | 6,451 | 15,803 | 6,777 | 6,715 | 6,805 | 11,167 | 6,901 | 7,093 | 20,512 | 7,109 |
Totaal niet-vlottende activa
| 193,961 | 192,255 | 186,691 | 180,515 | 166,277 | 157,657 | 137,757 | 133,242 | 129,577 | 130,113 | 129,230 | 130,217 | 127,387 | 123,807 | 120,725 | 119,777 | 114,582 | 115,058 | 116,255 | 116,234 | 111,414 | 112,093 | 108,807 | 111,475 | 110,201 | 113,704 | 113,937 | 113,849 | 113,683 | 100,455 | 96,878 | 91,232 | 92,002 | 94,177 | 97,389 | 97,504 | 103,284 | 103,784 | 94,025 | 92,196 | 89,662 | 88,023 | 88,920 | 86,078 | 76,722 | 74,299 | 72,865 | 69,342 | 70,483 | 71,357 | 69,442 | 71,174 | 71,726 | 72,741 | 73,605 | 72,888 | 74,213 | 74,750 | 73,960 | 75,560 | 74,064 | 77,304 |
Totaal activa
| 439,765 | 437,468 | 434,742 | 420,865 | 403,769 | 399,174 | 389,505 | 366,273 | 352,157 | 362,438 | 355,038 | 328,097 | 322,180 | 306,918 | 306,726 | 285,427 | 288,981 | 283,882 | 287,676 | 277,375 | 285,355 | 287,106 | 290,503 | 281,851 | 279,490 | 287,059 | 291,649 | 280,721 | 280,443 | 274,368 | 269,737 | 241,556 | 245,681 | 253,253 | 263,167 | 251,238 | 250,922 | 264,438 | 264,063 | 246,530 | 233,915 | 238,577 | 242,316 | 233,157 | 205,847 | 207,586 | 207,248 | 197,299 | 207,226 | 197,437 | 199,037 | 188,953 | 192,664 | 192,448 | 207,451 | 193,857 | 200,752 | 195,495 | 200,948 | 190,034 | 190,792 | 203,435 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 22,815 | 22,315 | 24,657 | 22,126 | 21,203 | 21,775 | 21,680 | 21,237 | 20,740 | 20,973 | 19,648 | 17,919 | 17,555 | 16,481 | 16,770 | 14,554 | 16,469 | 16,440 | 16,971 | 15,348 | 16,040 | 16,374 | 18,621 | 16,268 | 16,187 | 16,544 | 17,046 | 15,627 | 16,258 | 16,804 | 16,656 | 14,481 | 14,051 | 15,201 | 16,141 | 15,078 | 13,948 | 15,680 | 16,446 | 14,406 | 14,209 | 14,416 | 14,516 | 13,582 | 13,101 | 13,028 | 13,538 | 12,532 | 12,725 | 13,976 | 14,934 | 13,788 | 14,780 | 13,489 | 15,224 | 13,701 | 13,248 | 13,972 | 14,927 | 13,214 | 14,420 | 15,937 |
Kortlopende schulden
| 15,676 | 15,008 | 15,039 | 15,079 | 4,915 | 4,919 | 4,911 | 4,792 | 4,907 | 15,497 | 15,020 | 15,035 | 15,392 | 5,166 | 5,253 | 5,607 | 9,916 | 9,787 | 9,796 | 9,690 | 14,958 | 9,960 | 9,947 | 10,109 | 4,905 | 5,221 | 6,388 | 9,418 | 14,084 | 19,206 | 18,004 | 14,697 | 9,806 | 4,994 | 5,357 | 5,389 | 5,364 | 10,292 | 10,616 | 10,646 | 10,801 | 5,914 | 5,843 | 5,741 | 5,145 | 10,006 | 10,020 | 9,818 | 14,831 | 10,018 | 9,886 | 9,918 | 5,097 | 5,182 | 10,624 | 10,233 | 15,249 | 15,140 | 10,039 | 10,014 | 5,062 | 5,049 |
Belastingschulden
| 3,059 | 2,600 | 3,147 | 12,098 | 8,934 | 8,035 | 14,079 | 11,538 | 9,605 | 13,774 | 16,771 | 11,411 | 10,852 | 10,911 | 14,872 | 9,029 | 8,350 | 9,576 | 13,364 | 8,890 | 11,962 | 12,103 | 14,723 | 12,587 | 12,735 | 12,404 | 15,997 | 11,859 | 8,999 | 10,061 | 15,085 | 9,003 | 8,300 | 10,162 | 15,088 | 8,841 | 8,824 | 9,722 | 15,060 | 8,220 | 8,258 | 13,997 | 18,810 | 12,136 | 12,241 | 11,903 | 15,717 | 12,616 | 12,675 | 12,796 | 16,043 | 8,790 | 8,064 | 9,850 | 15,549 | 9,390 | 8,722 | 9,884 | 15,396 | 9,190 | 10,187 | 15,671 |
Uitgestelde opbrengsten
| 3,059 | 2,600 | 3,147 | 21,605 | 19,268 | 17,783 | 21,952 | 20,225 | 19,360 | 22,514 | 24,127 | 19,448 | 20,334 | 22,142 | 25,053 | 19,358 | 19,044 | 19,694 | 22,848 | 18,560 | 22,722 | 22,412 | 24,524 | 22,608 | 23,149 | 22,182 | 25,487 | 21,688 | 19,651 | 19,971 | 24,773 | 17,662 | 17,965 | 19,232 | 23,890 | 17,714 | 18,535 | 19,114 | 24,175 | 16,692 | 17,132 | 22,353 | 27,373 | 20,200 | 22,046 | 20,300 | 23,931 | 21,499 | 22,141 | 20,486 | 23,133 | 16,058 | 16,344 | 17,030 | 22,655 | 16,427 | 16,747 | 17,198 | 22,491 | 16,170 | 17,153 | 22,888 |
Overige kortlopende verplichtingen
| 40,970 | 40,734 | 39,199 | 18,037 | 21,914 | 22,977 | 20,174 | 16,638 | 19,961 | 20,167 | 22,059 | 21,234 | 22,902 | 12,480 | 13,714 | 9,215 | 9,626 | 9,545 | 11,419 | 9,647 | 9,112 | 9,076 | 8,693 | 7,004 | 9,116 | 8,765 | 8,313 | 7,594 | 8,811 | 9,525 | 8,636 | 7,992 | 9,391 | 8,221 | 8,292 | 6,718 | 8,000 | 9,791 | 9,899 | 10,095 | 8,406 | 5,980 | 6,744 | 10,413 | 6,552 | 6,060 | 7,221 | 6,109 | 7,434 | 6,767 | 6,176 | 4,938 | 6,217 | 5,752 | 6,233 | 4,978 | 6,426 | 5,353 | 6,006 | 5,097 | 5,523 | 6,196 |
Totaal kortlopende verplichtingen
| 82,520 | 80,657 | 82,042 | 76,847 | 67,300 | 67,454 | 68,717 | 62,892 | 64,968 | 79,151 | 80,854 | 73,636 | 76,183 | 56,269 | 60,790 | 48,734 | 55,055 | 55,466 | 61,034 | 53,245 | 62,832 | 57,822 | 61,785 | 55,989 | 53,357 | 52,712 | 57,234 | 54,327 | 58,804 | 65,506 | 68,069 | 54,832 | 51,213 | 47,648 | 53,680 | 44,899 | 45,847 | 54,877 | 61,136 | 51,839 | 50,548 | 48,663 | 54,476 | 49,936 | 46,844 | 49,394 | 54,710 | 49,958 | 57,131 | 51,247 | 54,129 | 44,702 | 42,438 | 41,453 | 54,736 | 45,339 | 51,670 | 51,663 | 53,463 | 44,495 | 42,158 | 50,070 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 20,401 | 25,422 | 25,456 | 25,482 | 35,178 | 39,638 | 35,170 | 35,171 | 38,220 | 38,253 | 38,286 | 28,478 | 28,508 | 38,587 | 38,584 | 38,682 | 38,646 | 28,986 | 25,454 | 25,479 | 25,398 | 30,415 | 30,449 | 30,428 | 35,568 | 35,620 | 35,886 | 36,425 | 36,454 | 20,996 | 21,316 | 20,235 | 25,247 | 30,255 | 30,295 | 30,430 | 30,348 | 30,334 | 30,371 | 30,378 | 20,301 | 25,310 | 25,318 | 25,294 | 25,410 | 25,417 | 25,475 | 25,478 | 25,509 | 20,496 | 20,521 | 20,534 | 25,556 | 25,561 | 25,585 | 25,582 | 25,608 | 15,579 | 20,617 | 20,622 | 25,548 | 25,585 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 7,369 | 0 | 0 | 0 | 8,925 | 0 | 0 | 0 | 8,944 | 0 | 0 | 0 | 9,274 | 0 | 0 | 0 | 9,065 | 0 | 0 | 0 | 8,757 | 0 | 0 | 0 | 8,759 | 0 | 0 | 0 | 8,961 | 0 | 0 | 0 | 8,544 | 0 | 0 | 0 | 8,407 | 0 | 0 | 0 | 6,943 | 0 | 0 | 0 | 8,845 | 0 | 0 | 0 | 9,625 | 0 | 0 | 0 | 9,644 | 0 | 0 | 0 | 9,445 | 0 | 0 | 9,093 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 8,806 | 0 | 0 | 0 | 4,855 | 0 | 0 | 0 | 3,969 | 0 | 0 | 0 | 3,831 | 0 | 0 | 0 | 1,578 | 0 | 0 | 0 | 2,907 | 0 | 0 | 0 | 6,293 | 0 | 0 | 0 | 5,564 | 0 | 0 | 0 | 3,647 | 0 | 0 | 0 | 5,263 | 0 | 0 | 0 | 4,075 | 0 | 0 | 0 | 2,387 | 0 | 0 | 0 | 1,074 | 0 | 0 | 0 | 1,269 | 0 | 0 | 0 | 2,028 | 0 | 0 | 1,002 | 0 |
Overige niet-vlottende verplichtingen
| 51,302 | 34,745 | 49,025 | 46,465 | 44,328 | 22,986 | 25,804 | 23,894 | 20,223 | 7,567 | 20,406 | 20,190 | 19,504 | 7,423 | 19,292 | 18,602 | 18,300 | 7,460 | 20,383 | 19,898 | 18,927 | 7,412 | 18,751 | 19,800 | 19,246 | 7,458 | 22,767 | 22,483 | 22,087 | 7,423 | 21,372 | 19,142 | 18,825 | 7,012 | 20,478 | 20,216 | 20,804 | 7,154 | 19,029 | 18,555 | 18,355 | 7,166 | 19,759 | 19,319 | 18,638 | 7,227 | 17,319 | 17,423 | 17,747 | 7,336 | 17,725 | 17,916 | 18,462 | 7,626 | 18,810 | 18,470 | 18,577 | 7,574 | 18,303 | 18,589 | 7,675 | 18,456 |
Totaal niet-vlottende verplichtingen
| 71,703 | 76,342 | 74,481 | 71,947 | 79,506 | 76,404 | 60,974 | 59,065 | 58,443 | 58,733 | 58,692 | 48,668 | 48,012 | 59,115 | 57,876 | 57,284 | 56,946 | 47,089 | 45,837 | 45,377 | 44,325 | 49,491 | 49,200 | 50,228 | 54,814 | 58,130 | 58,653 | 58,908 | 58,541 | 42,944 | 42,688 | 39,377 | 44,072 | 49,458 | 50,773 | 50,646 | 51,152 | 51,158 | 49,400 | 48,933 | 38,656 | 43,494 | 45,077 | 44,613 | 44,048 | 43,876 | 42,794 | 42,901 | 43,256 | 38,531 | 38,246 | 38,450 | 44,018 | 44,100 | 44,395 | 44,052 | 44,185 | 34,626 | 38,920 | 39,211 | 43,318 | 44,041 |
Totaal passiva
| 154,223 | 156,999 | 156,523 | 148,794 | 146,806 | 143,858 | 129,691 | 121,957 | 123,411 | 137,884 | 139,546 | 122,304 | 124,195 | 115,384 | 118,666 | 106,018 | 112,001 | 102,555 | 106,871 | 98,622 | 107,157 | 107,313 | 110,985 | 106,217 | 108,171 | 110,842 | 115,887 | 113,235 | 117,345 | 108,450 | 110,757 | 94,209 | 95,285 | 97,106 | 104,453 | 95,545 | 96,999 | 106,035 | 110,536 | 100,772 | 89,204 | 92,157 | 99,553 | 94,549 | 90,892 | 93,270 | 97,504 | 92,859 | 100,387 | 89,778 | 92,375 | 83,152 | 86,456 | 85,553 | 99,131 | 89,391 | 95,855 | 86,289 | 92,383 | 83,706 | 85,476 | 94,111 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 174,815 | 0 | 0 | 0 | 161,938 | 163,976 | 160,199 | 153,107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 |
Ingehouden winsten
| 169,417 | 169,909 | 170,250 | 164,356 | 161,277 | 163,825 | 161,712 | 153,492 | 147,860 | 149,933 | 146,307 | 139,215 | 134,514 | 135,184 | 133,878 | 127,372 | 125,766 | 128,564 | 129,571 | 125,644 | 123,239 | 124,788 | 123,329 | 118,955 | 116,714 | 117,571 | 116,938 | 120,561 | 118,277 | 119,729 | 120,125 | 114,426 | 112,333 | 113,663 | 113,154 | 109,160 | 107,297 | 108,647 | 108,925 | 104,769 | 103,753 | 104,739 | 104,963 | 101,068 | 88,524 | 90,437 | 90,987 | 86,567 | 86,071 | 88,012 | 88,242 | 84,977 | 84,516 | 85,784 | 86,754 | 83,375 | 82,353 | 83,785 | 84,450 | 80,815 | 80,918 | 81,269 |
Overige gereserveerde algehele resultaten
| 49,919 | 44,915 | 43,247 | 41,795 | 32,054 | 26,587 | 32,004 | 28,405 | 21,114 | 16,443 | 13,786 | 13,276 | 12,023 | 13,836 | 5,426 | 4,685 | 4,356 | 5,200 | 6,800 | 7,148 | 8,585 | 9,134 | 10,441 | 11,524 | 10,141 | 13,461 | 14,130 | 11,477 | 9,720 | 10,376 | 5,271 | 3,289 | 7,670 | 11,555 | 14,813 | 15,426 | 15,909 | 16,791 | 12,819 | 9,681 | 9,749 | 10,200 | 7,350 | 5,796 | 3,620 | 1,537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 701 | 616 | -1,438 | 312 | -174,503 | 312 | 278 | 236 | -161,086 | -163,159 | -159,533 | -152,441 | 654 | -5,362 | 774 | 773 | 774 | 771 | -531 | 1,049 | 1,048 | 1,048 | 893 | 893 | 889 | 853 | 432 | -8,138 | -8,135 | -8,290 | -8,288 | -8,057 | -8,060 | -8,059 | -8,060 | -8,060 | -8,058 | -6,742 | -6,743 | -6,742 | -6,741 | -6,736 | -6,661 | -5,176 | -5,166 | -5,161 | -7,738 | -8,432 | -5,712 | -6,455 | -7,470 | -5,221 | -4,348 | -4,702 | -4,159 | -4,630 | -3,303 | -345 | -1,504 | -260 | -1,050 | 2,259 |
Totaal eigen vermogen van aandeelhouders
| 233,263 | 228,666 | 225,285 | 219,689 | 206,869 | 203,950 | 207,220 | 195,359 | 183,052 | 180,419 | 173,985 | 166,383 | 160,417 | 156,884 | 153,304 | 146,056 | 144,122 | 147,761 | 149,066 | 147,067 | 146,098 | 148,196 | 147,889 | 144,598 | 140,970 | 145,111 | 144,726 | 137,126 | 133,088 | 135,041 | 130,334 | 122,884 | 125,169 | 130,385 | 133,133 | 129,752 | 128,374 | 131,922 | 128,227 | 120,934 | 119,987 | 121,429 | 118,878 | 114,914 | 100,204 | 100,039 | 96,475 | 91,361 | 93,585 | 94,783 | 93,998 | 92,982 | 93,394 | 94,308 | 95,821 | 91,971 | 92,276 | 96,666 | 96,172 | 93,781 | 93,094 | 96,754 |
Totaal eigen vermogen
| 285,542 | 280,465 | 278,217 | 272,071 | 256,963 | 255,316 | 259,814 | 244,316 | 228,746 | 224,554 | 215,492 | 205,793 | 197,985 | 191,534 | 188,060 | 179,409 | 176,980 | 181,327 | 180,805 | 178,753 | 178,198 | 179,793 | 179,518 | 175,634 | 171,319 | 176,217 | 175,762 | 167,486 | 163,098 | 165,918 | 158,980 | 147,347 | 150,396 | 156,147 | 158,714 | 155,693 | 153,923 | 158,403 | 153,527 | 145,758 | 144,711 | 146,420 | 142,763 | 138,608 | 114,955 | 114,316 | 109,744 | 104,440 | 106,839 | 107,659 | 106,662 | 105,801 | 106,208 | 106,895 | 108,320 | 104,466 | 104,897 | 109,206 | 108,565 | 106,328 | 105,316 | 109,324 |
Totaal passiva en aandeelhoudersvermogen
| 439,765 | 437,468 | 434,740 | 420,865 | 403,769 | 399,174 | 389,505 | 366,273 | 352,157 | 362,438 | 355,038 | 328,097 | 322,180 | 306,918 | 306,726 | 285,427 | 288,981 | 283,882 | 287,676 | 277,375 | 285,355 | 287,106 | 290,503 | 281,851 | 279,490 | 287,059 | 291,649 | 280,721 | 280,443 | 274,368 | 269,737 | 241,556 | 245,681 | 253,253 | 263,167 | 251,238 | 250,922 | 264,438 | 264,063 | 246,530 | 233,915 | 238,577 | 242,316 | 233,157 | 205,847 | 207,586 | 207,248 | 197,299 | 207,226 | 197,437 | 199,037 | 188,953 | 192,664 | 192,448 | 207,451 | 193,857 | 200,752 | 195,495 | 200,948 | 190,034 | 190,792 | 203,435 |