Coca-Cola Bottlers Japan Holdings Inc.
TSE:2579.T
2368 (JPY) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q3 | 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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 83,904 | 94,036 | 104,408 | 113,660 | 82,748 | 59,276 | 77,779 | 84,074 | 79,991 | 62,711 | 111,210 | 110,497 | 95,538 | 99,540 | 165,055 | 114,778 | 128,465 | 118,605 | 89,261 | 113,825 | 138,215 | 45,230 | 54,129 | 65,510 | 51,743 | 54,240 | 127,034 | 101,858 | 91,849 | 84,908 | 64,563 | 63,849 | 66,511 | 56,960 | 63,540 | 49,955 | 47,871 | 61,303 | 39,827 | 41,996 | 42,672 | 37,883 | 43,414 | 45,632 | 33,298 | 30,848 | 28,885 | 22,157 | 25,830 | 22,831 | 25,970 | 25,208 | 25,272 | 30,807 | 21,569 | 24,208 | 73,157 | 19,199 | 32,689 | 20,634 | 19,133 | 15,146 | 15,682 |
Kortetermijnbeleggingen
| 0 | 1,106 | 637 | 88 | 736 | 628 | 131 | 542 | 1,641 | 2,494 | 2,790 | 1,320 | 1,161 | 1,502 | 1,691 | 702 | 999 | 620 | 711 | 752 | 535 | 490 | 721 | 645 | -15,411 | -15,533 | -14,944 | 17,000 | 13,000 | 15,000 | 19,005 | 23,112 | 17,111 | 14,110 | 14,105 | 30,001 | 21,000 | -10,180 | 100 | 100 | 23,612 | 20,627 | 23,529 | 25,132 | 33,820 | 22,419 | 24,505 | 30,702 | 22,303 | 14,904 | 16,744 | 26,738 | 24,240 | 12,839 | 14,938 | 15,737 | 5,536 | 56,035 | 41,235 | 51,335 | 1,254 | 1,354 | 2,559 |
Liquide middelen en kortetermijnbeleggingen
| 83,904 | 94,036 | 104,408 | 113,660 | 83,484 | 59,904 | 77,910 | 84,616 | 81,632 | 65,205 | 114,000 | 111,817 | 96,699 | 101,042 | 166,746 | 115,480 | 129,464 | 119,225 | 89,972 | 114,577 | 138,750 | 45,720 | 54,850 | 66,155 | 51,743 | 54,240 | 127,034 | 118,858 | 104,849 | 99,908 | 83,568 | 86,961 | 83,622 | 71,070 | 77,645 | 79,956 | 68,871 | 61,303 | 39,927 | 42,096 | 66,284 | 58,510 | 66,943 | 70,764 | 67,118 | 53,267 | 53,390 | 52,859 | 48,133 | 37,735 | 42,714 | 51,946 | 49,512 | 43,646 | 36,507 | 39,945 | 78,693 | 75,234 | 73,924 | 71,969 | 20,387 | 16,500 | 18,241 |
Nettovorderingen
| 126,846 | 127,238 | 113,206 | 120,069 | 136,261 | 116,740 | 97,921 | 109,275 | 103,825 | 106,231 | 90,400 | 72,126 | 94,598 | 96,579 | 81,235 | 0 | 94,491 | 93,026 | 85,855 | 107,745 | 97,524 | 101,786 | 90,591 | 92,402 | 79,023 | 81,533 | 69,230 | 68,959 | 81,777 | 73,868 | 27,595 | 29,362 | 32,151 | 31,151 | 26,948 | 29,714 | 30,676 | 31,371 | 23,726 | 27,481 | 29,266 | 28,981 | 24,685 | 26,524 | 28,445 | 29,748 | 22,515 | 23,058 | 27,171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 72,832 | 84,510 | 75,926 | 71,651 | 72,816 | 86,344 | 76,830 | 71,051 | 73,481 | 86,692 | 71,488 | 67,583 | 76,549 | 77,499 | 69,292 | 68,180 | 78,112 | 78,032 | 80,954 | 74,120 | 73,823 | 84,437 | 72,056 | 68,781 | 72,424 | 78,691 | 63,136 | 61,947 | 65,678 | 80,432 | 30,507 | 29,929 | 32,052 | 36,678 | 30,631 | 30,640 | 33,202 | 35,433 | 26,484 | 28,372 | 28,276 | 35,359 | 27,766 | 29,258 | 28,268 | 34,566 | 24,331 | 26,360 | 24,963 | 32,302 | 27,531 | 23,868 | 23,592 | 31,608 | 25,701 | 23,982 | 22,947 | 26,902 | 25,696 | 24,916 | 24,699 | 33,414 | 26,962 |
Overige vlottende activa
| 12,124 | 14,574 | 10,813 | 8,376 | 11,428 | 15,211 | 14,035 | 13,651 | 17,465 | 17,244 | 17,846 | 49,469 | 15,963 | 18,286 | 23,530 | 17,196 | 20,700 | 23,994 | 20,996 | 18,339 | 17,455 | 17,783 | 16,390 | 11,385 | 45,740 | 44,520 | 37,851 | 36,210 | 40,627 | 41,614 | 15,667 | 17,335 | 18,891 | 20,290 | 16,869 | 17,578 | 18,665 | 20,124 | 17,031 | 18,101 | 19,073 | 20,573 | 19,955 | 19,632 | 18,546 | 20,240 | 17,026 | 18,134 | 17,258 | 18,801 | 18,524 | 13,675 | 16,545 | 15,488 | 14,991 | 13,640 | 17,957 | 15,594 | 15,665 | 14,361 | 18,952 | 19,178 | 19,856 |
Totaal vlottende activa
| 295,706 | 320,358 | 304,353 | 313,756 | 303,253 | 278,199 | 266,696 | 272,122 | 274,762 | 275,372 | 293,734 | 300,995 | 283,809 | 291,904 | 340,803 | 345,003 | 322,767 | 313,657 | 277,066 | 304,812 | 327,017 | 249,236 | 233,166 | 238,078 | 248,930 | 258,984 | 297,251 | 285,974 | 292,931 | 295,822 | 157,337 | 163,587 | 166,716 | 159,189 | 152,093 | 157,888 | 151,414 | 148,231 | 107,168 | 116,050 | 142,899 | 143,423 | 139,349 | 146,178 | 142,377 | 137,821 | 117,262 | 120,411 | 117,525 | 116,018 | 111,388 | 119,197 | 116,747 | 116,333 | 100,004 | 103,796 | 145,871 | 140,144 | 133,999 | 136,164 | 88,154 | 92,635 | 84,523 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 410,671 | 413,199 | 419,060 | 425,581 | 436,292 | 439,833 | 441,528 | 446,850 | 448,232 | 454,952 | 461,463 | 460,138 | 471,365 | 480,531 | 481,891 | 490,312 | 507,550 | 514,996 | 513,904 | 506,765 | 497,323 | 490,892 | 492,887 | 435,305 | 404,281 | 407,788 | 407,485 | 410,192 | 407,410 | 404,412 | 156,080 | 157,815 | 153,657 | 153,630 | 151,025 | 150,178 | 152,749 | 155,431 | 143,403 | 144,124 | 145,767 | 145,746 | 146,455 | 147,613 | 151,044 | 153,583 | 127,557 | 127,754 | 131,121 | 133,548 | 132,036 | 130,217 | 133,950 | 134,662 | 132,505 | 133,941 | 133,812 | 136,463 | 134,756 | 246,820 | 141,502 | 150,055 | 146,765 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,021 | 27,021 | 27,021 | 27,021 | 27,021 | 27,021 | 88,880 | 88,880 | 73,166 | 74,296 | 75,426 | 76,557 | 78,012 | 79,682 | 22,216 | 22,668 | 30,036 | 30,611 | 31,187 | 31,762 | 37,551 | 38,214 | 38,876 | 39,539 | 40,201 | 40,864 | 41,526 | 42,189 | 42,851 | 43,514 | 44,176 | 44,723 | 45,384 | 46,045 | 46,705 | 47,474 | 48,149 | 48,823 | 49,497 | 50,172 | 1,424 | 1,481 | 1,537 | 2,112 | 0 | 0 | 0 |
Immateriële activa
| 62,531 | 63,013 | 63,609 | 63,819 | 64,137 | 65,061 | 65,285 | 65,865 | 65,826 | 65,666 | 66,192 | 66,219 | 66,007 | 66,236 | 66,403 | 66,193 | 66,678 | 66,891 | 67,003 | 67,123 | 67,475 | 67,135 | 66,722 | 66,539 | 61,712 | 62,477 | 63,408 | 64,535 | 65,731 | 66,973 | 4,456 | 4,889 | 5,354 | 5,758 | 6,148 | 6,639 | 7,872 | 8,624 | 8,259 | 8,160 | 8,372 | 8,325 | 7,876 | 7,118 | 6,416 | 5,953 | 5,529 | 5,191 | 4,950 | 4,924 | 4,988 | 4,723 | 4,507 | 4,443 | 4,404 | 4,282 | 4,143 | 4,274 | 4,268 | 4,344 | 4,015 | 4,062 | 4,305 |
Goodwill en immateriële activa
| 62,531 | 63,013 | 63,609 | 63,819 | 64,137 | 65,061 | 65,285 | 65,865 | 65,826 | 65,666 | 66,192 | 66,219 | 66,007 | 66,236 | 66,403 | 66,193 | 93,699 | 93,912 | 94,024 | 94,144 | 94,496 | 94,156 | 155,602 | 155,419 | 134,878 | 136,773 | 138,834 | 141,092 | 143,743 | 146,655 | 26,672 | 27,557 | 35,390 | 36,369 | 37,335 | 38,401 | 45,423 | 46,838 | 47,135 | 47,699 | 48,573 | 49,189 | 49,402 | 49,307 | 49,267 | 49,467 | 49,705 | 49,914 | 50,334 | 50,969 | 51,693 | 52,197 | 52,656 | 53,266 | 53,901 | 54,454 | 5,567 | 5,755 | 5,805 | 6,456 | 4,015 | 4,062 | 4,305 |
Langetermijnbeleggingen
| 12,088 | 12,702 | 12,676 | 12,208 | 14,318 | 17,389 | 16,696 | 15,668 | 17,902 | 17,474 | 16,996 | 18,472 | 23,612 | 22,660 | 24,799 | 25,225 | 26,976 | 27,505 | 27,910 | 33,057 | 32,801 | 32,234 | 35,287 | 34,449 | 47,450 | 46,458 | 45,325 | 14,792 | 17,581 | 14,615 | 1,164 | -2,968 | 592 | 3,113 | 6,255 | -7,619 | -159 | 32,391 | 20,166 | 19,062 | -5,107 | -2,405 | -6,635 | -7,826 | -16,342 | -3,266 | 5,186 | -4,964 | 2,293 | 9,560 | 9,149 | -2,155 | 235 | 12,729 | 10,813 | 10,953 | 21,690 | -29,441 | -12,893 | -23,677 | 29,501 | 27,224 | 28,104 |
Belastingvorderingen
| 21,961 | 24,476 | 25,780 | 25,222 | 21,947 | 23,482 | 24,398 | 20,581 | 18,226 | 19,355 | 18,117 | 13,960 | 11,696 | 11,012 | 8,806 | 4,986 | 6,310 | 14,897 | 11,717 | 6,093 | 9,101 | 9,527 | 11,342 | 6,264 | -47,450 | -46,458 | -45,325 | 2,448 | 13,135 | 15,130 | 19,131 | 1,367 | 17,484 | 14,167 | 14,105 | 1,512 | 21,045 | -32,391 | 100 | 1,708 | 23,612 | 20,627 | 23,529 | 1,635 | 38,774 | 27,362 | 29,160 | 2,206 | 27,229 | 20,133 | 22,273 | 4,321 | 30,364 | 19,234 | 21,381 | 9,571 | 16,420 | 66,888 | 52,466 | 728 | 13,286 | 13,808 | 15,438 |
Overige niet-vlottende activa
| 5,091 | 5,478 | 4,898 | 4,246 | 5,662 | 5,866 | 4,891 | 5,651 | 6,787 | 8,431 | 8,509 | 7,327 | 10,221 | 11,717 | 8,270 | 7,885 | 9,034 | 9,356 | 8,752 | 7,573 | 7,293 | 7,732 | 8,127 | 7,957 | 47,449 | 46,458 | 45,324 | 29,418 | 14,775 | 15,300 | 8,454 | 30,108 | 8,672 | 8,555 | 9,049 | 37,744 | 9,722 | 32,391 | 10,026 | 8,616 | 11,717 | 10,406 | 10,977 | 37,508 | 9,495 | 9,669 | 8,797 | 42,025 | 9,294 | 9,267 | 10,134 | 38,783 | 12,167 | 14,649 | 15,540 | 33,317 | 7,100 | 7,162 | 7,424 | -39,673 | 7,287 | 7,504 | 7,798 |
Totaal niet-vlottende activa
| 512,342 | 518,868 | 526,023 | 531,076 | 542,356 | 551,631 | 552,798 | 554,615 | 556,973 | 565,878 | 571,277 | 566,116 | 582,901 | 592,156 | 590,169 | 594,601 | 643,569 | 660,666 | 656,307 | 647,632 | 641,014 | 634,541 | 703,245 | 639,394 | 586,608 | 591,019 | 591,643 | 597,942 | 596,644 | 596,112 | 211,501 | 213,879 | 215,795 | 215,834 | 217,769 | 220,216 | 228,780 | 234,660 | 220,830 | 221,209 | 224,562 | 223,563 | 223,728 | 228,237 | 232,238 | 236,815 | 220,405 | 216,935 | 220,271 | 223,477 | 225,285 | 223,363 | 229,372 | 234,540 | 234,140 | 242,236 | 184,589 | 186,827 | 187,558 | 190,654 | 195,591 | 202,653 | 202,410 |
Totaal activa
| 808,048 | 839,226 | 830,376 | 844,832 | 845,609 | 829,829 | 819,494 | 826,737 | 831,736 | 841,250 | 865,012 | 867,111 | 866,711 | 884,060 | 930,972 | 939,603 | 966,337 | 974,323 | 933,373 | 952,444 | 968,031 | 883,777 | 936,411 | 877,472 | 835,541 | 850,005 | 888,897 | 883,918 | 889,577 | 891,936 | 368,841 | 377,468 | 382,513 | 375,025 | 369,861 | 378,105 | 380,195 | 382,893 | 328,000 | 337,260 | 367,462 | 366,989 | 363,079 | 374,418 | 374,618 | 374,638 | 337,668 | 337,348 | 337,796 | 339,495 | 336,673 | 342,560 | 346,119 | 350,873 | 334,144 | 346,032 | 330,460 | 326,971 | 321,557 | 326,818 | 283,745 | 295,288 | 286,933 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 122,149 | 125,910 | 114,946 | 116,612 | 122,828 | 123,002 | 115,212 | 108,254 | 110,794 | 120,831 | 106,042 | 103,260 | 101,879 | 114,472 | 105,228 | 102,480 | 111,470 | 113,413 | 115,501 | 44,759 | 112,156 | 114,933 | 125,924 | 105,701 | 48,883 | 56,872 | 47,754 | 40,496 | 44,114 | 55,909 | 18,705 | 15,990 | 19,258 | 21,028 | 18,725 | 19,532 | 21,687 | 26,681 | 15,735 | 17,750 | 17,772 | 21,203 | 19,695 | 16,278 | 18,244 | 21,780 | 16,381 | 14,502 | 30,597 | 35,806 | 33,424 | 18,657 | 35,763 | 43,262 | 28,872 | 30,173 | 30,183 | 35,771 | 28,467 | 31,234 | 28,748 | 30,557 | 30,147 |
Kortlopende schulden
| 6,779 | 46,797 | 47,124 | 46,246 | 46,052 | 6,094 | 5,960 | 6,122 | 5,861 | 6,182 | 36,542 | 35,040 | 36,389 | 37,089 | 56,988 | 56,619 | 74,320 | 73,642 | 23,832 | 23,895 | 27,964 | 102,835 | 71,406 | 41,432 | -76,826 | -49,627 | -39,087 | 1,817 | -71,421 | -46,395 | 17 | 17 | 17 | 1,267 | 1,267 | 2,517 | 2,517 | 2,517 | 2,517 | 2,517 | 32,517 | 32,517 | 32,517 | 32,517 | 2,517 | 2,517 | 2,517 | 2,517 | 2,517 | 2,517 | 2,542 | 3,003 | 3,326 | 3,444 | 3,590 | 3,598 | 1,979 | 2,226 | 2,454 | 2,645 | 5,978 | 10,300 | 2,533 |
Belastingschulden
| 0 | 1,189 | 665 | 4,176 | 1,958 | 939 | 1,048 | 1,272 | 203 | 645 | 1,249 | 1,139 | 648 | 1,995 | 1,493 | 3,238 | 2,243 | 1,974 | 568 | 1,104 | 650 | 754 | 239 | 3,069 | 7,733 | 4,839 | 1,094 | 8,356 | 8,201 | 4,067 | 843 | 5,717 | 4,671 | 2,308 | 632 | 2,112 | 1,316 | 986 | 208 | 2,024 | 1,143 | 820 | 291 | 3,165 | 2,568 | 986 | 245 | 3,006 | 1,711 | 1,044 | 264 | 2,750 | 1,649 | 1,124 | 410 | 1,616 | 1,279 | 844 | 523 | 783 | 528 | 459 | 156 |
Uitgestelde opbrengsten
| 2,788 | 1,189 | 665 | 4,176 | 2,768 | 1,699 | 0 | 0 | 0 | 0 | 0 | 0 | 687 | 2,011 | 1,503 | 10,848 | 3,993 | 4,200 | 3,532 | 2,040 | 1,852 | 1,419 | 494 | 4,080 | 70,699 | 61,482 | 56,740 | 66,848 | 65,358 | 58,430 | 21,515 | 31,067 | 27,192 | 25,156 | 22,019 | 23,893 | 20,770 | 22,679 | 19,953 | 22,933 | 21,095 | 20,242 | 19,192 | 20,992 | 18,911 | 19,357 | 16,371 | 17,809 | 1,877 | 1,212 | 425 | 2,910 | 1,837 | 1,310 | 583 | 1,785 | 1,279 | 844 | 523 | 783 | 528 | 459 | 156 |
Overige kortlopende verplichtingen
| 23,737 | 16,770 | 21,356 | 26,233 | 21,546 | 13,607 | 19,242 | 20,993 | 21,063 | 17,223 | 19,045 | 16,096 | 14,147 | 7,471 | 13,013 | 23,532 | 11,281 | 8,486 | 24,519 | 96,388 | 23,656 | 12,403 | 24,632 | 19,162 | 5,023 | 7,758 | 14,153 | 75,688 | 12,702 | 9,703 | 8,238 | 2,948 | 6,903 | 5,673 | 8,386 | 7,952 | 8,488 | 6,297 | 7,874 | 6,151 | 9,019 | 6,792 | 7,574 | 8,937 | 8,298 | 26,638 | 23,242 | 20,963 | 9,288 | 6,723 | 7,361 | 22,169 | 9,376 | 6,492 | 6,922 | 8,028 | 9,273 | 5,392 | 7,306 | 6,443 | 7,122 | 4,947 | 6,583 |
Totaal kortlopende verplichtingen
| 155,453 | 191,855 | 184,756 | 197,443 | 197,920 | 147,040 | 141,462 | 136,641 | 137,921 | 144,881 | 162,878 | 155,535 | 154,437 | 165,049 | 179,728 | 185,869 | 207,300 | 205,915 | 164,420 | 168,186 | 164,426 | 233,763 | 223,189 | 177,524 | 133,944 | 147,645 | 138,488 | 126,357 | 132,513 | 144,211 | 49,318 | 55,739 | 58,041 | 55,432 | 51,029 | 56,006 | 54,778 | 59,160 | 46,287 | 51,375 | 81,546 | 81,574 | 79,269 | 81,889 | 50,538 | 51,921 | 42,385 | 40,988 | 44,113 | 46,090 | 43,591 | 46,579 | 50,114 | 54,322 | 39,794 | 43,415 | 42,714 | 44,233 | 38,750 | 41,105 | 42,376 | 46,263 | 39,419 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 135,412 | 136,406 | 137,815 | 135,151 | 133,783 | 172,853 | 172,349 | 173,847 | 173,374 | 175,966 | 179,133 | 179,084 | 178,542 | 180,270 | 210,115 | 213,372 | 215,104 | 220,221 | 221,561 | 222,625 | 239,561 | 91,455 | 96,178 | 56,401 | 76,541 | 77,246 | 77,308 | 78,031 | 78,719 | 79,506 | 50,179 | 50,183 | 50,188 | 50,192 | 50,197 | 50,201 | 50,206 | 51,460 | 21,465 | 22,719 | 22,724 | 23,978 | 23,983 | 25,237 | 55,242 | 56,496 | 56,501 | 57,755 | 57,760 | 59,014 | 59,019 | 61,051 | 61,222 | 62,588 | 62,617 | 64,047 | 51,401 | 51,549 | 51,782 | 52,050 | 3,273 | 3,647 | 4,266 |
Uitgestelde opbrengsten niet-vlottend
| 21,572 | 22,079 | 23,501 | 20,349 | 21,219 | 20,709 | 0 | 0 | 0 | 0 | 0 | 0 | 18,697 | 18,265 | 17,671 | 17,600 | 29,111 | 28,716 | 27,867 | 27,012 | 32,441 | 31,291 | 31,747 | 36,652 | 0 | 0 | 0 | 20,478 | 0 | 0 | 0 | 3,696 | 0 | 0 | 0 | 3,538 | 0 | 0 | 0 | 4,020 | 0 | 0 | 0 | 2,197 | 0 | 0 | 0 | 1,077 | 0 | 0 | 0 | 1,135 | 0 | 0 | 0 | 5,724 | 0 | 0 | 0 | 5,528 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 16,516 | 16,616 | 16,649 | 16,757 | 16,836 | 17,003 | 17,082 | 17,157 | 17,532 | 17,305 | 17,310 | 17,379 | 17,407 | 17,496 | 17,548 | 17,296 | 17,995 | 24,849 | 24,793 | 24,876 | 25,024 | 24,686 | 24,849 | 23,082 | 0 | 0 | 0 | 26,198 | 0 | 0 | 0 | 2,965 | 0 | 0 | 0 | 3,381 | 0 | 0 | 0 | 1,270 | 0 | 0 | 0 | 3,655 | 0 | 0 | 0 | 2,624 | 0 | 0 | 0 | 2,319 | 0 | 0 | 0 | 3,620 | 0 | 0 | 0 | 1,536 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 5,866 | 27,021 | 26,970 | 25,446 | 3,196 | 3,147 | 23,216 | 22,734 | 24,216 | 23,962 | 23,176 | 22,662 | 2,989 | 2,965 | 3,535 | 3,373 | 3,528 | 3,453 | 3,327 | 3,254 | 3,106 | 3,031 | 3,080 | 25,989 | 48,511 | 50,060 | 50,608 | 5,370 | 55,516 | 55,988 | 9,723 | 3,714 | 10,002 | 9,548 | 10,413 | 4,103 | 10,990 | 10,272 | 8,924 | 3,728 | 10,392 | 9,483 | 11,652 | 3,506 | 9,294 | 9,306 | 8,049 | 3,848 | 7,431 | 7,546 | 8,087 | 3,612 | 7,648 | 8,086 | 8,452 | 2,959 | 11,876 | 10,089 | 10,454 | 3,783 | 13,328 | 14,347 | 14,057 |
Totaal niet-vlottende verplichtingen
| 179,366 | 180,043 | 181,434 | 177,354 | 175,034 | 213,712 | 212,647 | 213,738 | 215,122 | 217,233 | 219,619 | 219,125 | 217,635 | 218,996 | 248,869 | 251,641 | 265,738 | 277,239 | 277,548 | 277,767 | 300,132 | 150,463 | 155,854 | 119,042 | 125,052 | 127,306 | 127,916 | 130,077 | 134,235 | 135,494 | 59,902 | 60,558 | 60,190 | 59,740 | 60,610 | 61,223 | 61,196 | 61,732 | 30,389 | 31,737 | 33,116 | 33,461 | 35,635 | 34,595 | 64,536 | 65,802 | 64,550 | 65,304 | 65,191 | 66,560 | 67,106 | 68,117 | 68,870 | 70,674 | 71,069 | 76,350 | 63,277 | 61,638 | 62,236 | 62,897 | 16,601 | 17,994 | 18,323 |
Totaal passiva
| 334,819 | 371,898 | 366,190 | 374,797 | 372,954 | 360,752 | 354,109 | 350,379 | 353,043 | 362,114 | 382,497 | 374,660 | 372,072 | 384,045 | 428,597 | 437,510 | 473,038 | 483,154 | 441,968 | 445,953 | 464,558 | 384,226 | 379,043 | 296,566 | 258,996 | 274,951 | 266,404 | 256,434 | 266,748 | 279,705 | 109,220 | 116,297 | 118,231 | 115,172 | 111,639 | 117,229 | 115,974 | 120,892 | 76,676 | 83,112 | 114,662 | 115,035 | 114,904 | 116,484 | 115,074 | 117,723 | 106,935 | 106,292 | 109,304 | 112,650 | 110,697 | 114,696 | 118,984 | 124,996 | 110,863 | 119,765 | 105,991 | 105,871 | 100,986 | 104,002 | 58,977 | 64,257 | 57,742 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 212 | 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
| 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,232 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 | 15,231 |
Ingehouden winsten
| 89,790 | 83,875 | 81,270 | 88,365 | 89,874 | 85,778 | 83,266 | 94,209 | 95,107 | 94,885 | 98,224 | 109,273 | 109,880 | 115,545 | 117,216 | 120,473 | 112,358 | 110,658 | 111,198 | 121,372 | 119,670 | 115,283 | 171,276 | 182,418 | 160,298 | 159,886 | 152,572 | 155,535 | 154,088 | 144,477 | 135,726 | 137,404 | 142,786 | 139,193 | 135,513 | 136,851 | 141,228 | 137,921 | 127,811 | 131,355 | 130,536 | 129,916 | 127,982 | 135,619 | 137,826 | 135,234 | 130,809 | 132,587 | 131,063 | 129,559 | 128,008 | 130,655 | 129,725 | 128,021 | 125,135 | 127,657 | 126,277 | 122,885 | 121,321 | 124,174 | 125,855 | 132,159 | 130,914 |
Overige gereserveerde algehele resultaten
| 1,393 | 1,551 | 1,151 | 223 | 1,343 | 2,020 | 1,022 | 1,178 | 2,683 | 3,467 | 3,627 | 2,644 | 4,163 | 3,964 | 380,274 | 987 | 166 | -212 | 0 | 4,518 | 0 | 3,749 | 5,537 | 4,916 | 10,652 | 9,574 | 8,407 | 10,417 | 6,571 | 5,558 | 3,788 | 3,643 | 1,381 | 559 | 2,616 | 3,925 | 2,880 | 3,954 | 3,446 | 2,697 | 2,174 | 1,961 | 120 | 2,213 | 1,624 | 1,600 | 1,046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 366,594 | 366,480 | 366,352 | 366,027 | 366,036 | 365,889 | 365,718 | 365,597 | 365,538 | 365,418 | 365,296 | 365,171 | 365,228 | 365,134 | 365,042 | 364,951 | 365,104 | 365,037 | 364,941 | 364,877 | 364,854 | 364,823 | 364,870 | 377,882 | 400,576 | 399,500 | 445,865 | 483,845 | 452,532 | 445,981 | 108,264 | 104,479 | 104,482 | 104,483 | 104,485 | 108,410 | 107,366 | 108,441 | 107,935 | 107,188 | 104,493 | 104,493 | 104,494 | 106,707 | 106,119 | 106,098 | 84,351 | 82,858 | 81,836 | 81,704 | 82,394 | 81,605 | 81,827 | 82,288 | 82,588 | 83,055 | 82,880 | 82,909 | 83,946 | 83,337 | 83,611 | 83,573 | 82,978 |
Totaal eigen vermogen van aandeelhouders
| 473,009 | 467,138 | 464,005 | 469,847 | 472,485 | 468,920 | 465,238 | 476,216 | 478,559 | 479,002 | 482,379 | 492,320 | 494,503 | 499,875 | 502,232 | 501,643 | 492,860 | 490,715 | 490,939 | 505,999 | 502,994 | 499,087 | 556,915 | 580,448 | 576,105 | 574,617 | 622,075 | 627,058 | 621,851 | 611,245 | 259,221 | 260,757 | 263,880 | 259,466 | 257,845 | 260,492 | 263,825 | 261,593 | 250,977 | 253,774 | 252,434 | 251,601 | 247,827 | 257,557 | 259,176 | 256,563 | 230,391 | 230,676 | 228,130 | 226,494 | 225,633 | 227,491 | 226,783 | 225,540 | 222,954 | 225,943 | 224,388 | 221,025 | 220,498 | 222,742 | 224,697 | 230,963 | 229,123 |
Totaal eigen vermogen
| 473,230 | 467,328 | 464,186 | 470,021 | 472,655 | 469,077 | 465,385 | 476,358 | 478,693 | 479,136 | 482,515 | 492,451 | 494,639 | 500,015 | 502,375 | 502,093 | 493,299 | 491,169 | 491,405 | 506,491 | 503,473 | 499,551 | 557,368 | 580,906 | 576,545 | 575,054 | 622,493 | 627,484 | 622,829 | 612,231 | 259,621 | 261,171 | 264,282 | 259,853 | 258,222 | 260,876 | 264,221 | 262,001 | 251,324 | 254,148 | 252,800 | 251,954 | 248,175 | 257,934 | 259,544 | 256,915 | 230,733 | 231,056 | 228,492 | 226,845 | 225,976 | 227,864 | 227,135 | 225,877 | 223,281 | 226,267 | 224,469 | 221,100 | 220,571 | 222,816 | 224,768 | 231,031 | 229,191 |
Totaal passiva en aandeelhoudersvermogen
| 808,049 | 839,226 | 830,376 | 844,818 | 845,609 | 829,829 | 819,494 | 826,737 | 831,736 | 841,250 | 865,012 | 867,111 | 866,711 | 884,060 | 930,972 | 939,603 | 966,337 | 974,323 | 933,373 | 952,444 | 968,031 | 883,777 | 936,411 | 877,472 | 835,541 | 850,005 | 888,897 | 883,918 | 889,577 | 891,936 | 368,841 | 377,468 | 382,513 | 375,025 | 369,861 | 378,105 | 380,195 | 382,893 | 328,000 | 337,260 | 367,462 | 366,989 | 363,079 | 374,418 | 374,618 | 374,638 | 337,668 | 337,348 | 337,796 | 339,495 | 336,673 | 342,560 | 346,119 | 350,873 | 334,144 | 346,032 | 330,460 | 326,971 | 321,557 | 326,818 | 283,745 | 295,288 | 286,933 |