Toyo Suisan Kaisha, Ltd.
TSE:2875.T
8925 (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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 242,233 | 189,706 | 144,034 | 148,791 | 125,188 | 124,013 | 117,790 | 135,878 | 121,910 | 112,922 | 103,605 | 109,516 | 109,230 | 117,544 | 99,470 | 106,641 | 114,692 | 112,754 | 99,865 | 88,520 | 87,912 | 86,280 | 80,437 | 83,465 | 79,934 | 75,770 | 80,422 | 78,504 | 79,471 | 78,209 | 77,813 | 68,403 | 68,311 | 73,564 | 72,331 | 67,693 | 68,408 | 68,331 | 62,810 | 55,271 | 53,580 | 54,082 | 54,094 | 47,984 | 53,262 | 50,496 | 50,909 | 45,168 | 42,936 | 43,207 | 41,944 | 38,375 | 32,477 | 34,648 | 37,149 | 32,459 | 34,979 | 31,134 | 30,360 | 33,711 | 37,162 | 33,000 | 30,013 |
Kortetermijnbeleggingen
| 36,000 | 65,000 | 73,000 | 76,000 | 80,000 | 62,000 | 59,000 | 58,000 | 66,000 | 65,000 | 56,000 | 54,000 | 48,000 | 42,000 | 39,000 | 38,000 | 23,000 | 23,000 | 18,000 | 33,000 | 25,000 | 32,000 | 32,000 | 37,000 | 35,000 | 43,000 | 33,000 | 41,000 | 40,000 | 43,000 | 32,000 | 39,000 | 36,500 | 39,000 | 31,000 | 40,500 | 36,500 | 38,000 | 28,500 | 36,500 | 32,200 | 34,200 | 27,001 | 35,501 | 24,001 | 27,501 | 11,500 | 16,000 | 16,000 | 17,001 | 10,000 | 20,000 | 25,000 | 23,000 | 10,000 | 19,500 | 13,000 | 16,000 | 8,500 | 11,000 | 10,500 | 17,000 | 6,000 |
Liquide middelen en kortetermijnbeleggingen
| 278,233 | 254,706 | 217,034 | 224,791 | 205,188 | 186,013 | 176,790 | 193,878 | 187,910 | 177,922 | 159,605 | 163,516 | 157,230 | 159,544 | 138,470 | 144,641 | 137,692 | 135,754 | 117,865 | 121,520 | 112,912 | 118,280 | 112,437 | 120,465 | 114,934 | 118,770 | 113,422 | 119,504 | 119,471 | 121,209 | 109,813 | 107,403 | 104,811 | 112,564 | 103,331 | 108,193 | 104,908 | 106,331 | 91,310 | 91,771 | 85,780 | 88,282 | 81,095 | 83,485 | 77,263 | 77,997 | 62,409 | 61,168 | 58,936 | 60,208 | 51,944 | 58,375 | 57,477 | 57,648 | 47,149 | 51,959 | 47,979 | 47,134 | 38,860 | 44,711 | 47,662 | 50,000 | 36,013 |
Nettovorderingen
| 65,355 | 64,232 | 77,237 | 63,847 | 57,640 | 59,443 | 73,890 | 57,239 | 54,542 | 56,688 | 66,528 | 52,492 | 50,134 | 51,567 | 65,023 | 50,421 | 51,717 | 57,106 | 66,969 | 50,826 | 53,614 | 54,432 | 65,242 | 54,003 | 54,074 | 55,811 | 67,600 | 55,304 | 51,176 | 52,140 | 67,052 | 49,209 | 48,822 | 50,578 | 65,067 | 50,195 | 48,823 | 48,362 | 64,681 | 48,784 | 46,782 | 50,811 | 62,207 | 46,653 | 50,086 | 47,685 | 57,274 | 45,942 | 44,296 | 50,288 | 55,230 | 40,583 | 40,258 | 41,710 | 52,996 | 38,887 | 39,119 | 40,655 | 51,711 | 41,456 | 40,212 | 41,047 | 51,679 |
Voorraad
| 36,726 | 37,016 | 37,720 | 38,303 | 37,629 | 34,405 | 35,661 | 34,867 | 31,090 | 26,313 | 27,650 | 26,414 | 25,920 | 21,761 | 20,957 | 21,978 | 22,296 | 20,007 | 23,227 | 25,302 | 26,845 | 26,222 | 24,912 | 24,043 | 23,916 | 23,824 | 23,809 | 23,510 | 21,557 | 21,394 | 22,146 | 21,343 | 20,553 | 20,723 | 23,093 | 23,244 | 22,850 | 23,565 | 25,716 | 24,214 | 23,420 | 23,086 | 24,951 | 23,923 | 21,438 | 20,174 | 21,811 | 21,140 | 20,509 | 20,837 | 20,812 | 18,897 | 17,413 | 16,167 | 18,064 | 17,585 | 17,114 | 17,258 | 18,378 | 17,653 | 18,707 | 19,942 | 21,191 |
Overige vlottende activa
| 5,813 | 6,590 | 4,537 | 5,199 | 4,640 | 5,215 | 3,922 | 4,917 | 2,828 | 2,483 | 2,186 | 2,556 | 2,473 | 2,526 | 2,329 | 2,562 | 3,200 | 2,765 | 2,724 | 3,263 | 4,360 | 4,364 | 3,195 | 3,861 | 3,340 | 4,009 | 2,687 | 2,601 | 2,707 | 2,571 | 2,668 | 3,852 | 2,534 | 3,223 | 3,556 | 3,885 | 2,767 | 2,985 | 4,038 | 3,159 | 2,413 | 2,725 | 3,131 | 2,834 | 2,619 | 3,505 | 4,216 | 2,623 | 2,845 | 2,863 | 2,653 | 2,591 | 2,690 | 3,199 | 2,918 | 2,637 | 2,468 | 3,562 | 2,973 | 3,174 | 2,713 | 2,435 | 3,076 |
Totaal vlottende activa
| 386,127 | 362,544 | 336,528 | 332,140 | 305,097 | 285,076 | 290,263 | 290,901 | 276,370 | 263,406 | 255,969 | 244,978 | 235,757 | 235,398 | 226,779 | 219,602 | 214,905 | 215,632 | 210,785 | 200,911 | 197,731 | 203,298 | 205,786 | 202,372 | 196,264 | 202,414 | 207,518 | 200,919 | 194,911 | 197,314 | 201,679 | 181,807 | 176,720 | 187,088 | 195,047 | 185,517 | 179,348 | 181,243 | 185,745 | 167,928 | 158,395 | 164,904 | 171,384 | 156,895 | 151,406 | 149,361 | 145,710 | 130,873 | 126,586 | 134,196 | 130,639 | 120,446 | 117,838 | 118,724 | 121,127 | 111,068 | 106,680 | 108,609 | 111,922 | 106,994 | 109,294 | 113,424 | 111,959 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 171,235 | 166,863 | 161,206 | 163,035 | 163,340 | 159,922 | 160,851 | 166,283 | 163,819 | 159,195 | 156,571 | 156,438 | 157,181 | 157,938 | 155,722 | 156,533 | 157,420 | 156,181 | 157,006 | 154,674 | 152,147 | 152,776 | 148,071 | 146,512 | 142,209 | 136,098 | 136,535 | 132,162 | 130,095 | 129,355 | 129,295 | 127,519 | 124,713 | 124,940 | 125,570 | 124,631 | 123,648 | 120,669 | 120,597 | 118,981 | 118,247 | 119,179 | 112,735 | 109,786 | 108,668 | 102,262 | 101,387 | 101,248 | 99,389 | 97,581 | 95,535 | 94,976 | 95,046 | 95,499 | 98,663 | 99,321 | 99,787 | 101,709 | 101,327 | 97,512 | 90,092 | 87,573 | 86,493 |
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 | 10 | 20 | 33 | 46 | 58 | 71 | 84 | 96 | 108 | 121 | 134 |
Immateriële activa
| 3,050 | 2,648 | 2,483 | 2,674 | 2,556 | 2,553 | 2,265 | 2,099 | 1,762 | 1,311 | 1,293 | 1,333 | 1,329 | 1,267 | 1,292 | 1,316 | 1,374 | 1,443 | 1,523 | 1,465 | 1,508 | 1,604 | 1,724 | 1,906 | 1,749 | 1,738 | 1,844 | 2,022 | 2,223 | 2,428 | 2,616 | 2,853 | 2,881 | 3,054 | 3,167 | 3,333 | 3,259 | 3,232 | 3,046 | 2,815 | 2,530 | 2,408 | 2,414 | 2,449 | 2,484 | 2,349 | 2,162 | 2,077 | 1,985 | 2,051 | 1,918 | 1,674 | 1,702 | 1,706 | 1,790 | 1,952 | 1,970 | 2,097 | 1,652 | 1,503 | 1,653 | 1,811 | 1,377 |
Goodwill en immateriële activa
| 3,050 | 2,648 | 2,483 | 2,674 | 2,556 | 2,553 | 2,265 | 2,099 | 1,762 | 1,311 | 1,293 | 1,333 | 1,329 | 1,267 | 1,292 | 1,316 | 1,374 | 1,443 | 1,523 | 1,465 | 1,508 | 1,604 | 1,724 | 1,906 | 1,749 | 1,738 | 1,844 | 2,022 | 2,223 | 2,428 | 2,616 | 2,853 | 2,881 | 3,054 | 3,167 | 3,333 | 3,259 | 3,232 | 3,046 | 2,815 | 2,530 | 2,408 | 2,414 | 2,449 | 2,484 | 2,349 | 2,162 | 2,077 | 1,985 | 2,051 | 1,918 | 1,674 | 1,712 | 1,726 | 1,823 | 1,998 | 2,028 | 2,168 | 1,736 | 1,599 | 1,761 | 1,932 | 1,511 |
Langetermijnbeleggingen
| 36,182 | 36,605 | -39,404 | -42,470 | 43,755 | -32,836 | -30,165 | -29,914 | 29,369 | 28,257 | 29,399 | 30,286 | -20,148 | -12,831 | -11,626 | -10,770 | 4,454 | 4,018 | 11,072 | -4,555 | 3,752 | -1,591 | -2,035 | -4,319 | -2,198 | -11,684 | 211 | -9,791 | -9,111 | -13,311 | -2,908 | -11,335 | -8,625 | -10,895 | -1,084 | -13,606 | -7,998 | -11,255 | -4,404 | -14,870 | -11,423 | -14,086 | -6,444 | -15,753 | -4,847 | -9,116 | 4,390 | -1,482 | -1,560 | -2,054 | 3,753 | -5,811 | -11,059 | -8,840 | 3,907 | -5,701 | 769 | -1,310 | 5,980 | 3,733 | 4,182 | -3,406 | 8,841 |
Belastingvorderingen
| 1,136 | 1,323 | 1,417 | 1,521 | 1,148 | 1,292 | 1,188 | 1,346 | 1,228 | 1,517 | 1,141 | 1,305 | 1,173 | 1,358 | 1,446 | 1,701 | 1,213 | 1,377 | 1,199 | 1,476 | 1,135 | 1,165 | 1,108 | 1,141 | 931 | 984 | 1,369 | 1,377 | 1,425 | 1,469 | 1,352 | 1,380 | 1,395 | 1,273 | 1,073 | 1,191 | 1,172 | 1,227 | 1,313 | 1,302 | 1,274 | 1,352 | 1,792 | 1,921 | 1,954 | 1,818 | 1,740 | 1,686 | 1,848 | 1,742 | 1,432 | 1,527 | 1,603 | 1,523 | 1,463 | 1,335 | 1,315 | 1,232 | 1,317 | 1,346 | 1,356 | 1,392 | 1,431 |
Overige niet-vlottende activa
| 1,153 | 1,011 | 85,034 | 88,105 | 0 | 81,072 | 67,211 | 59,284 | -2 | 982 | -2 | -2 | 49,009 | 42,937 | 39,952 | 38,910 | 23,931 | 23,954 | 18,999 | 34,004 | 25,914 | 32,935 | 32,991 | 38,005 | 36,001 | 43,931 | 33,970 | 42,004 | 40,784 | 43,816 | 32,848 | 39,863 | 37,405 | 39,933 | 31,854 | 41,384 | 37,350 | 38,815 | 29,308 | 37,324 | 33,013 | 35,026 | 27,732 | 36,266 | 24,800 | 28,212 | 12,301 | 16,823 | 16,953 | 17,898 | 10,898 | 20,917 | 25,868 | 23,900 | 10,811 | 20,329 | 13,828 | 16,834 | 9,333 | 11,766 | 11,277 | 17,766 | 6,778 |
Totaal niet-vlottende activa
| 212,756 | 208,450 | 210,736 | 212,865 | 210,799 | 212,003 | 201,350 | 199,098 | 196,176 | 191,262 | 188,402 | 189,360 | 188,544 | 190,669 | 186,786 | 187,690 | 188,392 | 186,973 | 189,799 | 187,064 | 184,456 | 186,889 | 181,859 | 183,245 | 178,692 | 171,067 | 173,929 | 167,774 | 165,416 | 163,757 | 163,203 | 160,280 | 157,769 | 158,305 | 160,580 | 156,933 | 157,431 | 152,688 | 149,860 | 145,552 | 143,641 | 143,879 | 138,229 | 134,669 | 133,059 | 125,525 | 121,980 | 120,352 | 118,615 | 117,218 | 113,536 | 113,283 | 113,170 | 113,808 | 116,667 | 117,282 | 117,727 | 120,633 | 119,693 | 115,956 | 108,668 | 105,257 | 105,054 |
Totaal activa
| 598,883 | 570,994 | 547,267 | 545,008 | 515,898 | 497,083 | 491,616 | 490,001 | 472,550 | 454,670 | 444,374 | 434,342 | 424,304 | 426,071 | 413,567 | 407,294 | 403,301 | 402,608 | 400,587 | 387,978 | 382,191 | 390,190 | 387,649 | 385,620 | 374,959 | 373,483 | 381,450 | 368,696 | 360,331 | 361,074 | 364,885 | 342,091 | 334,492 | 345,396 | 355,629 | 342,454 | 336,782 | 333,933 | 335,608 | 313,483 | 302,039 | 308,787 | 309,616 | 291,566 | 284,467 | 274,889 | 267,691 | 251,225 | 245,201 | 251,414 | 244,175 | 233,729 | 231,008 | 232,532 | 237,794 | 228,350 | 224,407 | 229,242 | 231,615 | 222,950 | 217,962 | 218,681 | 217,013 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 34,776 | 32,443 | 37,324 | 33,486 | 32,011 | 32,320 | 36,817 | 31,183 | 31,124 | 28,452 | 28,743 | 26,194 | 26,026 | 24,825 | 26,550 | 24,313 | 27,313 | 25,531 | 28,062 | 24,774 | 25,426 | 26,320 | 29,285 | 25,366 | 25,071 | 26,036 | 29,291 | 24,637 | 24,601 | 24,339 | 28,128 | 24,170 | 24,363 | 23,975 | 28,566 | 27,016 | 25,981 | 24,770 | 30,418 | 25,398 | 24,341 | 24,331 | 28,435 | 23,005 | 23,417 | 21,711 | 25,507 | 21,289 | 20,730 | 21,997 | 24,189 | 19,057 | 20,104 | 18,904 | 22,654 | 18,595 | 19,480 | 18,697 | 22,681 | 19,477 | 20,137 | 20,439 | 23,191 |
Kortlopende schulden
| 396 | 678 | 692 | 691 | 681 | 671 | 680 | 653 | 660 | 663 | 689 | 651 | 649 | 646 | 652 | 644 | 658 | 634 | 613 | 601 | 586 | 898 | 637 | 572 | 631 | 514 | 521 | 510 | 514 | 510 | 515 | 515 | 475 | 520 | 515 | 507 | 533 | 532 | 506 | 487 | 530 | 523 | 312 | 313 | 333 | 212 | 213 | 287 | 276 | 337 | 314 | 307 | 338 | 1,997 | 1,878 | 1,832 | 1,717 | 1,766 | 1,660 | 1,634 | 1,605 | 1,617 | 1,662 |
Belastingschulden
| 4,582 | 5,547 | 3,921 | 9,608 | 4,978 | 3,301 | 1,370 | 2,659 | 1,189 | 2,336 | 851 | 2,605 | 1,834 | 4,306 | 2,977 | 3,894 | 2,618 | 4,555 | 3,166 | 3,181 | 930 | 1,909 | 1,364 | 2,387 | 952 | 2,614 | 1,222 | 2,452 | 1,448 | 3,068 | 1,892 | 2,870 | 1,013 | 3,515 | 2,416 | 2,729 | 961 | 2,580 | 1,358 | 2,308 | 896 | 2,875 | 3,738 | 4,561 | 2,687 | 4,724 | 2,976 | 3,661 | 2,792 | 4,932 | 3,486 | 4,308 | 2,501 | 3,921 | 3,594 | 4,081 | 2,237 | 3,600 | 3,075 | 4,419 | 2,892 | 5,693 | 4,678 |
Uitgestelde opbrengsten
| 4,582 | 5,547 | 32,068 | 34,926 | 27,042 | 28,983 | 28,077 | 26,564 | 22,215 | 26,613 | 25,196 | 24,412 | 20,466 | 27,559 | 27,380 | 25,480 | 22,136 | 27,944 | 26,675 | 23,562 | 19,933 | 23,094 | 23,367 | 22,999 | 19,213 | 23,781 | 23,427 | 23,107 | 19,235 | 23,158 | 24,482 | 21,630 | 17,731 | 23,191 | 24,330 | 21,422 | 17,148 | 20,276 | 22,103 | 20,240 | 16,212 | 22,433 | 24,384 | 22,139 | 19,397 | 22,801 | 22,372 | 19,627 | 16,982 | 22,299 | 21,039 | 19,018 | 16,202 | 19,870 | 20,576 | 18,263 | 15,064 | 20,230 | 19,778 | 18,925 | 16,380 | 21,839 | 20,910 |
Overige kortlopende verplichtingen
| 38,999 | 31,178 | 3,080 | 2,796 | 2,957 | 2,674 | 2,201 | 2,376 | 3,604 | 3,310 | 5,217 | 4,475 | 5,331 | 2,240 | 2,142 | 1,611 | 2,794 | 2,547 | 2,807 | 2,356 | 3,453 | 3,558 | 2,675 | 3,725 | 3,454 | 2,748 | 3,737 | 1,870 | 2,508 | 2,212 | 1,690 | 3,265 | 2,690 | 2,803 | 2,783 | 2,261 | 2,588 | 2,282 | 2,635 | 1,446 | 2,219 | 3,382 | 1,593 | 1,502 | 1,879 | 2,443 | 1,341 | 2,279 | 2,895 | 2,232 | 1,977 | 2,077 | 2,009 | 1,224 | 2,358 | 1,879 | 1,849 | 1,246 | 2,756 | 1,585 | 1,425 | 634 | 977 |
Totaal kortlopende verplichtingen
| 78,753 | 69,846 | 73,164 | 71,899 | 62,691 | 64,648 | 67,775 | 60,776 | 57,603 | 59,038 | 59,845 | 55,732 | 52,472 | 55,270 | 56,724 | 52,048 | 52,901 | 56,656 | 58,157 | 51,293 | 49,398 | 53,870 | 55,964 | 52,662 | 48,369 | 53,079 | 56,976 | 50,124 | 46,858 | 50,219 | 54,815 | 49,580 | 45,259 | 50,489 | 56,194 | 51,206 | 46,250 | 47,860 | 55,662 | 47,571 | 43,302 | 50,669 | 54,724 | 46,959 | 45,026 | 47,167 | 49,433 | 43,482 | 40,883 | 46,865 | 47,519 | 40,459 | 38,653 | 41,995 | 47,466 | 40,569 | 38,110 | 41,939 | 46,875 | 41,621 | 39,547 | 44,529 | 46,740 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,815 | 2,885 | 2,954 | 2,998 | 3,055 | 3,075 | 3,139 | 3,164 | 3,234 | 3,286 | 3,349 | 3,414 | 3,458 | 3,519 | 3,557 | 3,624 | 3,681 | 3,734 | 3,741 | 3,678 | 3,627 | 3,664 | 3,717 | 3,770 | 3,716 | 3,766 | 3,802 | 3,846 | 3,897 | 3,955 | 4,008 | 4,051 | 3,928 | 3,958 | 3,997 | 4,022 | 4,131 | 4,179 | 4,292 | 4,295 | 4,337 | 3,946 | 40 | 65 | 90 | 208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 25 | 38 | 51 | 64 | 77 | 90 | 103 | 116 | 129 |
Uitgestelde opbrengsten niet-vlottend
| -5,983 | 0 | 20,320 | 20,531 | 20,675 | 20,776 | 21,697 | 21,889 | 21,967 | 22,043 | 20,579 | 20,690 | 20,765 | 20,789 | 21,044 | 20,953 | 20,886 | 20,841 | 19,498 | 19,453 | 19,411 | 19,445 | 19,392 | 19,514 | 19,613 | 19,725 | 19,377 | 19,364 | 19,311 | 19,288 | 19,260 | 19,157 | 19,118 | 19,093 | 14,829 | 14,724 | 14,613 | 14,594 | 14,072 | 13,954 | 13,888 | 13,235 | 17,173 | 17,067 | 16,935 | -208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,477 | 15,230 | 15,009 | 14,848 | 14,351 | 14,274 | 14,043 | 13,874 | 13,729 | 13,506 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5,983 | 5,689 | 4,043 | 3,999 | 3,910 | 2,447 | 2,397 | 2,267 | 2,583 | 1,975 | 2,444 | 2,265 | 2,470 | 1,983 | 2,627 | 2,600 | 2,856 | 2,185 | 3,243 | 3,120 | 3,444 | 3,476 | 3,180 | 3,492 | 3,403 | 4,069 | 4,176 | 4,422 | 4,328 | 4,021 | 4,221 | 3,791 | 3,882 | 4,211 | 6,230 | 5,448 | 6,080 | 5,877 | 5,807 | 4,108 | 3,696 | 3,652 | 1,350 | 1,260 | 1,255 | 1,177 | 1,067 | 763 | 799 | 885 | 839 | 814 | 831 | 890 | 840 | 802 | 827 | 1,233 | 1,031 | 1,106 | 1,282 | 999 | 1,397 |
Overige niet-vlottende verplichtingen
| 24,114 | 18,037 | 1,514 | 1,571 | 1,486 | 1,389 | 1,472 | 1,590 | 1,412 | 1,185 | 1,343 | 1,319 | 1,211 | 1,192 | 1,155 | 1,174 | 1,191 | 1,200 | 1,246 | 1,180 | 1,955 | 2,008 | 2,280 | 2,277 | 2,226 | 1,964 | 1,746 | 1,708 | 1,797 | 1,797 | 1,504 | 1,328 | 1,354 | 1,448 | 1,471 | 1,471 | 1,496 | 1,476 | 290 | 285 | 322 | 351 | 715 | 794 | 868 | 17,374 | 17,207 | 17,105 | 17,028 | 16,999 | 16,964 | 16,819 | 16,792 | 1,351 | 1,414 | 1,443 | 1,345 | 1,367 | 1,346 | 626 | 622 | 620 | 619 |
Totaal niet-vlottende verplichtingen
| 26,929 | 26,611 | 28,831 | 29,099 | 29,126 | 27,687 | 28,705 | 28,910 | 29,196 | 28,489 | 27,715 | 27,688 | 27,904 | 27,483 | 28,383 | 28,351 | 28,614 | 27,960 | 27,728 | 27,431 | 28,437 | 28,593 | 28,569 | 29,053 | 28,958 | 29,524 | 29,101 | 29,340 | 29,333 | 29,061 | 28,993 | 28,327 | 28,282 | 28,710 | 26,527 | 25,665 | 26,320 | 26,126 | 24,461 | 22,642 | 22,243 | 21,184 | 19,278 | 19,186 | 19,148 | 18,551 | 18,274 | 17,868 | 17,827 | 17,884 | 17,803 | 17,633 | 17,623 | 17,730 | 17,509 | 17,292 | 17,071 | 17,015 | 16,728 | 15,865 | 15,881 | 15,464 | 15,651 |
Totaal passiva
| 105,682 | 96,457 | 101,995 | 100,998 | 91,817 | 92,335 | 96,480 | 89,686 | 86,799 | 87,527 | 87,560 | 83,420 | 80,376 | 82,753 | 85,107 | 80,399 | 81,515 | 84,616 | 85,885 | 78,724 | 77,835 | 82,463 | 84,533 | 81,715 | 77,327 | 82,603 | 86,077 | 79,464 | 76,191 | 79,280 | 83,808 | 77,907 | 73,541 | 79,199 | 82,721 | 76,871 | 72,570 | 73,986 | 80,123 | 70,213 | 65,545 | 71,853 | 74,002 | 66,145 | 64,174 | 65,718 | 67,707 | 61,350 | 58,710 | 64,749 | 65,322 | 58,092 | 56,276 | 59,725 | 64,975 | 57,861 | 55,181 | 58,954 | 63,603 | 57,486 | 55,428 | 59,993 | 62,391 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 364,727 | 0 | 0 | 0 | 339,444 | 0 | 331,840 | 328,548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,714 | 2,695 | 5,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 | 18,969 |
Ingehouden winsten
| 375,950 | 369,556 | 353,849 | 345,163 | 331,054 | 326,158 | 318,398 | 312,388 | 305,766 | 302,223 | 298,162 | 294,869 | 290,334 | 289,000 | 282,629 | 278,720 | 272,416 | 268,100 | 261,968 | 258,377 | 253,568 | 252,891 | 249,189 | 246,046 | 242,623 | 240,580 | 238,423 | 234,002 | 229,858 | 228,277 | 224,693 | 220,336 | 215,902 | 213,567 | 210,989 | 206,556 | 202,444 | 200,821 | 198,113 | 194,248 | 189,759 | 189,404 | 186,323 | 181,346 | 176,264 | 171,246 | 168,455 | 163,429 | 159,585 | 158,052 | 152,964 | 150,240 | 147,665 | 144,769 | 144,772 | 141,566 | 138,401 | 136,951 | 135,057 | 129,633 | 125,165 | 121,503 | 119,793 |
Overige gereserveerde algehele resultaten
| 71,301 | 59,086 | 45,036 | 52,485 | 46,725 | 32,344 | 30,600 | 41,907 | 34,023 | 18,981 | 12,782 | 10,301 | 8,012 | 8,780 | 398 | 2,852 | 4,169 | 4,866 | 7,758 | 6,047 | 5,985 | 10,063 | 9,248 | 13,146 | 10,362 | 5,643 | 12,229 | 10,697 | 9,907 | 9,235 | 11,996 | -318 | 1,022 | 8,601 | 17,999 | 15,340 | 18,124 | 15,621 | 14,020 | 5,889 | 86 | 882 | 2,349 | -2,714 | -2,695 | -5,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 14,702 | 14,706 | 14,703 | 14,704 | -350,023 | 14,704 | 14,706 | 14,707 | -324,735 | 14,708 | -317,131 | -313,838 | 14,709 | 14,709 | 14,708 | 14,710 | 14,711 | 14,712 | 14,711 | 14,713 | 14,713 | 14,714 | 14,713 | 14,715 | 14,714 | 14,714 | 14,715 | 14,713 | 14,717 | 14,717 | 14,291 | 13,973 | 14,291 | 14,290 | 14,293 | 14,292 | 14,295 | 14,295 | 14,297 | 14,297 | 14,305 | 14,308 | 14,316 | 11,616 | 11,658 | 8,469 | 2,247 | -2,765 | -2,209 | -508 | -3,066 | -3,568 | -1,757 | -613 | -469 | 472 | 2,525 | 5,090 | 4,802 | 4,846 | 6,613 | 6,558 | 4,238 |
Totaal eigen vermogen van aandeelhouders
| 480,922 | 462,317 | 432,557 | 431,321 | 411,452 | 392,175 | 382,673 | 387,971 | 373,467 | 354,881 | 344,622 | 338,849 | 332,024 | 331,458 | 316,704 | 315,251 | 310,265 | 306,647 | 303,406 | 298,106 | 293,235 | 296,637 | 292,119 | 292,876 | 286,668 | 279,906 | 284,336 | 278,381 | 273,451 | 271,198 | 269,949 | 253,278 | 250,184 | 255,427 | 262,250 | 255,157 | 253,832 | 249,706 | 245,399 | 233,403 | 223,119 | 223,563 | 221,957 | 211,931 | 206,891 | 198,684 | 189,671 | 179,633 | 176,345 | 176,513 | 168,867 | 165,641 | 164,877 | 163,125 | 163,272 | 161,007 | 159,895 | 161,010 | 158,828 | 153,448 | 150,747 | 147,030 | 143,000 |
Totaal eigen vermogen
| 493,201 | 474,534 | 445,272 | 444,010 | 424,081 | 404,748 | 395,136 | 400,315 | 385,751 | 367,143 | 356,814 | 350,922 | 343,928 | 343,318 | 328,460 | 326,895 | 321,786 | 317,992 | 314,702 | 309,254 | 304,356 | 307,727 | 303,116 | 303,905 | 297,632 | 290,880 | 295,373 | 289,232 | 284,140 | 281,794 | 281,077 | 264,184 | 260,951 | 266,197 | 272,908 | 265,583 | 264,212 | 259,947 | 255,485 | 243,270 | 236,494 | 236,934 | 235,614 | 225,421 | 220,293 | 209,171 | 199,984 | 189,875 | 186,491 | 186,665 | 178,853 | 175,637 | 174,732 | 172,807 | 172,819 | 170,489 | 169,226 | 170,288 | 168,012 | 165,464 | 162,534 | 158,688 | 154,622 |
Totaal passiva en aandeelhoudersvermogen
| 598,883 | 570,994 | 547,267 | 545,008 | 515,898 | 497,083 | 491,616 | 490,001 | 472,550 | 454,670 | 444,374 | 434,342 | 424,304 | 426,071 | 413,567 | 407,294 | 403,301 | 402,608 | 400,587 | 387,978 | 382,191 | 390,190 | 387,649 | 385,620 | 374,959 | 373,483 | 381,450 | 368,696 | 360,331 | 361,074 | 364,885 | 342,091 | 334,492 | 345,396 | 355,629 | 342,454 | 336,782 | 333,933 | 335,608 | 313,483 | 302,039 | 308,787 | 309,616 | 291,566 | 284,467 | 274,889 | 267,691 | 251,225 | 245,201 | 251,414 | 244,175 | 233,729 | 231,008 | 232,532 | 237,794 | 228,350 | 224,407 | 229,242 | 231,615 | 222,950 | 217,962 | 218,681 | 217,013 |