Alpen Co.,Ltd.
TSE:3028.T
2066 (JPY) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 18,012 | 9,510 | 18,034 | 19,325 | 17,510 | 14,082 | 23,414 | 11,729 | 28,905 | 21,830 | 44,418 | 37,588 | 56,948 | 42,279 | 53,864 | 32,051 | 20,332 | 14,414 | 27,057 | 17,683 | 21,164 | 14,706 | 23,108 | 20,838 | 31,667 | 22,610 | 32,648 | 26,382 | 28,693 | 15,869 | 24,481 | 17,750 | 21,684 | 14,864 | 20,183 | 13,043 | 20,233 | 13,140 | 14,673 | 10,437 | 9,685 | 8,296 | 15,030 | 14,495 | 26,433 | 21,622 | 22,193 | 20,617 | 23,028 | 21,142 | 28,282 | 22,320 | 24,500 | 13,633 | 18,789 | 13,978 | 18,265 | 11,091 | 17,197 | 12,232 | 13,640 | 6,785 | 14,577 |
Kortetermijnbeleggingen
| 828 | 0 | 0 | 0 | -33,306 | 0 | 0 | 0 | -30,728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,999 | 4,099 | 4,099 | 3,199 | 3,199 | 2,099 | 0 | 0 | 0 | -22,532 | 0 | 0 | 2,299 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 3,000 | 3,000 | 3,000 | 0 | 0 | 3,000 | 3,999 | 2,000 | 0 | 0 | 4,499 | 4,499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 18,840 | 9,510 | 18,034 | 19,325 | 17,510 | 14,082 | 23,414 | 11,729 | 28,905 | 21,830 | 44,418 | 37,588 | 56,948 | 42,279 | 53,864 | 32,051 | 20,332 | 14,414 | 27,057 | 17,683 | 21,164 | 14,706 | 23,108 | 26,837 | 35,766 | 26,709 | 35,847 | 29,581 | 30,792 | 15,869 | 24,481 | 17,750 | 21,684 | 14,864 | 20,183 | 15,342 | 20,233 | 13,140 | 14,673 | 10,437 | 9,685 | 8,296 | 18,030 | 17,495 | 29,433 | 24,622 | 22,193 | 20,617 | 26,028 | 25,141 | 30,282 | 22,320 | 24,500 | 18,132 | 23,288 | 13,978 | 18,265 | 11,091 | 17,197 | 12,232 | 13,640 | 6,785 | 14,577 |
Nettovorderingen
| 13,066 | 11,912 | 12,537 | 9,699 | 10,769 | 10,188 | 12,687 | 8,472 | 9,867 | 8,873 | 11,253 | 7,433 | 8,294 | 7,920 | 10,551 | 7,512 | 8,531 | 6,845 | 9,179 | 7,867 | 7,868 | 7,167 | 8,416 | 6,358 | 7,740 | 6,598 | 8,283 | 6,122 | 6,452 | 5,399 | 7,162 | 5,125 | 6,331 | 5,265 | 7,100 | 5,241 | 5,865 | 4,764 | 6,976 | 4,274 | 5,223 | 5,623 | 6,353 | 3,799 | 5,851 | 4,682 | 5,735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 75,712 | 87,096 | 77,699 | 78,251 | 68,963 | 82,726 | 79,880 | 79,163 | 69,891 | 80,396 | 66,402 | 69,074 | 61,310 | 64,156 | 58,985 | 62,948 | 63,602 | 79,531 | 78,649 | 80,107 | 74,785 | 85,368 | 75,647 | 77,064 | 66,712 | 71,347 | 66,514 | 67,798 | 64,357 | 75,545 | 73,520 | 74,228 | 68,345 | 79,128 | 75,611 | 71,546 | 64,766 | 75,599 | 75,708 | 71,005 | 61,501 | 70,168 | 64,921 | 56,254 | 47,978 | 50,632 | 51,199 | 47,338 | 43,482 | 46,451 | 46,531 | 44,724 | 41,027 | 46,197 | 48,709 | 46,387 | 43,358 | 49,769 | 51,397 | 49,233 | 45,353 | 53,009 | 54,994 |
Overige vlottende activa
| 4,482 | 6,313 | 6,518 | 4,322 | 4,389 | 3,439 | 7,306 | 5,297 | 4,536 | 5,070 | 6,656 | 3,147 | 3,118 | 3,128 | 3,764 | 3,558 | 3,942 | 5,424 | 6,808 | 4,894 | 6,583 | 6,771 | 8,361 | 4,762 | 4,684 | 5,750 | 5,613 | 4,966 | 6,073 | 7,048 | 6,979 | 5,871 | 7,614 | 6,744 | 8,084 | 5,116 | 8,039 | 6,029 | 6,418 | 4,854 | 5,948 | 6,438 | 6,794 | 5,476 | 4,967 | 4,673 | 6,915 | 9,202 | 9,478 | 9,201 | 11,080 | 8,935 | 10,174 | 7,942 | 11,119 | 9,567 | 10,049 | 8,325 | 11,284 | 7,780 | 9,124 | 7,664 | 9,575 |
Totaal vlottende activa
| 112,100 | 114,831 | 114,788 | 111,597 | 101,631 | 110,435 | 123,287 | 104,661 | 113,199 | 116,169 | 128,729 | 117,242 | 129,670 | 117,483 | 127,164 | 106,069 | 96,407 | 106,214 | 121,693 | 110,551 | 110,400 | 114,012 | 115,532 | 115,021 | 116,160 | 110,404 | 116,257 | 108,467 | 107,674 | 103,861 | 112,142 | 102,974 | 103,974 | 106,001 | 110,978 | 97,245 | 98,903 | 99,532 | 103,775 | 90,570 | 82,357 | 90,525 | 96,098 | 83,024 | 88,229 | 84,609 | 86,042 | 77,157 | 78,988 | 80,793 | 87,893 | 75,979 | 76,201 | 72,271 | 83,116 | 69,932 | 71,672 | 69,185 | 79,878 | 69,245 | 68,117 | 67,458 | 79,146 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 48,246 | 48,700 | 46,877 | 46,435 | 44,808 | 43,741 | 43,402 | 42,776 | 43,517 | 43,365 | 42,334 | 42,119 | 42,875 | 43,155 | 43,049 | 43,236 | 43,585 | 45,292 | 45,523 | 45,658 | 46,043 | 46,215 | 46,342 | 45,957 | 46,466 | 49,344 | 48,693 | 48,885 | 49,834 | 52,544 | 52,644 | 53,265 | 54,440 | 59,343 | 60,408 | 59,895 | 57,924 | 58,414 | 58,951 | 56,297 | 56,062 | 52,572 | 52,385 | 50,070 | 49,710 | 48,294 | 48,456 | 46,925 | 46,967 | 42,073 | 42,965 | 41,959 | 41,606 | 42,187 | 42,874 | 40,970 | 40,222 | 41,714 | 43,510 | 43,222 | 43,082 | 43,324 | 44,247 |
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 | 1,993 | 2,034 | 2,075 | 0 | 2,157 | 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
| 2,707 | 2,825 | 2,916 | 3,036 | 3,194 | 3,158 | 3,364 | 3,468 | 3,718 | 3,782 | 3,959 | 4,105 | 4,303 | 4,498 | 4,515 | 4,434 | 4,290 | 4,350 | 4,425 | 4,637 | 4,846 | 4,876 | 4,994 | 4,725 | 4,503 | 4,427 | 4,296 | 3,693 | 3,603 | 3,312 | 3,112 | 976 | 949 | 1,009 | 3,154 | 1,021 | 1,013 | 1,046 | 956 | 970 | 1,007 | 1,031 | 1,042 | 934 | 947 | 935 | 966 | 1,047 | 1,135 | 1,225 | 1,312 | 1,377 | 1,459 | 1,499 | 1,582 | 1,542 | 1,442 | 1,371 | 1,342 | 1,139 | 1,134 | 1,181 | 1,232 |
Goodwill en immateriële activa
| 2,707 | 2,825 | 2,916 | 3,036 | 3,194 | 3,158 | 3,364 | 3,468 | 3,718 | 3,782 | 3,959 | 4,105 | 4,303 | 4,498 | 4,515 | 4,434 | 4,290 | 4,350 | 4,425 | 4,637 | 4,846 | 4,876 | 4,994 | 4,725 | 4,503 | 4,427 | 4,296 | 3,693 | 3,603 | 3,312 | 3,112 | 2,969 | 2,983 | 3,084 | 3,154 | 3,178 | 1,013 | 1,046 | 956 | 970 | 1,007 | 1,031 | 1,042 | 934 | 947 | 935 | 966 | 1,047 | 1,135 | 1,225 | 1,312 | 1,377 | 1,459 | 1,499 | 1,582 | 1,542 | 1,442 | 1,371 | 1,342 | 1,139 | 1,134 | 1,181 | 1,232 |
Langetermijnbeleggingen
| 4,309 | 37,177 | 36,885 | 36,994 | 36,870 | 33,111 | 32,699 | 32,908 | 32,864 | 32,039 | 32,364 | 31,003 | 18,972 | 30,917 | 31,180 | 30,989 | 18,791 | 32,501 | 34,008 | 34,756 | 19,643 | 36,200 | 36,563 | 36,964 | 20,451 | 37,635 | 38,244 | 36,809 | 662 | 36,952 | 37,129 | 37,540 | 24,610 | 37,628 | 37,765 | 37,782 | 23,403 | 36,889 | 36,413 | 36,179 | 22,411 | 35,789 | 37,018 | 37,339 | 21,048 | 35,558 | 38,715 | 38,609 | 557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 7,980 | -37,175 | -36,885 | -36,994 | 6,985 | -33,111 | -32,699 | -32,908 | 4,655 | -12,854 | -12,982 | -13,070 | 4,628 | -30,917 | -31,180 | -30,989 | 5,076 | -32,501 | -34,008 | -34,756 | 7,725 | -36,200 | -36,563 | -36,964 | 5,954 | -37,635 | -38,244 | -36,809 | 5,771 | -36,952 | -37,129 | -37,540 | 5,724 | -37,628 | -37,765 | -37,782 | 4,453 | -36,889 | -36,413 | -36,179 | 4,949 | -35,789 | -37,018 | -37,339 | 4,573 | -35,558 | -38,715 | -38,609 | 4,456 | 0 | 0 | 0 | 4,860 | 0 | 0 | 0 | 4,227 | 0 | 0 | 0 | 3,023 | 0 | 0 |
Overige niet-vlottende activa
| 26,542 | 37,177 | 36,886 | 36,994 | -6,986 | 33,112 | 32,699 | 32,908 | -4,656 | 12,854 | 12,982 | 13,071 | 7,460 | 30,918 | 31,180 | 30,990 | 7,583 | 32,502 | 34,009 | 34,758 | 7,781 | 36,201 | 36,565 | 36,965 | 9,852 | 37,635 | 38,245 | 36,810 | 30,547 | 36,954 | 37,130 | 37,540 | 8,035 | 37,629 | 37,767 | 37,784 | 10,091 | 36,890 | 36,414 | 36,180 | 9,530 | 35,790 | 37,019 | 37,339 | 10,386 | 35,559 | 38,715 | 38,609 | 34,394 | 40,065 | 37,358 | 37,629 | 32,858 | 36,980 | 36,889 | 36,741 | 31,885 | 34,880 | 34,576 | 34,921 | 33,428 | 35,843 | 36,639 |
Totaal niet-vlottende activa
| 89,784 | 88,704 | 86,679 | 86,465 | 84,871 | 80,011 | 79,465 | 79,152 | 80,098 | 79,186 | 78,657 | 77,228 | 78,238 | 78,571 | 78,744 | 78,660 | 79,325 | 82,144 | 83,957 | 85,053 | 86,038 | 87,292 | 87,901 | 87,647 | 87,226 | 91,406 | 91,234 | 89,388 | 90,417 | 92,810 | 92,886 | 93,774 | 95,792 | 100,056 | 101,329 | 100,857 | 96,884 | 96,350 | 96,321 | 93,447 | 93,959 | 89,393 | 90,446 | 88,343 | 86,664 | 84,788 | 88,137 | 86,581 | 87,509 | 83,363 | 81,635 | 80,965 | 80,783 | 80,666 | 81,345 | 79,253 | 77,776 | 77,965 | 79,428 | 79,282 | 80,667 | 80,348 | 82,118 |
Totaal activa
| 201,884 | 203,535 | 201,468 | 198,064 | 186,505 | 190,447 | 202,753 | 183,813 | 193,299 | 195,357 | 207,388 | 194,471 | 207,908 | 196,053 | 205,908 | 184,729 | 175,735 | 188,358 | 205,650 | 195,604 | 196,440 | 201,304 | 203,432 | 202,670 | 203,386 | 201,812 | 207,491 | 197,855 | 198,090 | 196,670 | 205,028 | 196,749 | 199,766 | 206,058 | 212,307 | 198,102 | 195,787 | 195,882 | 200,096 | 184,018 | 176,316 | 179,918 | 186,544 | 171,369 | 174,894 | 169,398 | 174,180 | 163,738 | 166,497 | 164,156 | 169,528 | 156,944 | 156,984 | 152,937 | 164,461 | 149,185 | 149,448 | 147,150 | 159,306 | 148,527 | 148,784 | 147,806 | 161,264 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 17,473 | 52,175 | 24,515 | 44,124 | 40,805 | 44,878 | 58,471 | 45,885 | 46,874 | 50,717 | 49,378 | 44,282 | 47,113 | 41,922 | 46,625 | 34,351 | 26,852 | 39,531 | 49,606 | 42,486 | 40,744 | 48,040 | 46,004 | 46,528 | 43,580 | 42,372 | 42,885 | 38,561 | 35,954 | 36,467 | 39,745 | 35,916 | 35,799 | 38,538 | 41,908 | 35,231 | 30,576 | 32,769 | 40,804 | 35,323 | 30,784 | 39,068 | 42,822 | 36,009 | 35,084 | 34,262 | 35,753 | 33,656 | 32,958 | 33,157 | 36,397 | 31,485 | 36,616 | 27,251 | 35,525 | 28,708 | 36,410 | 28,006 | 36,124 | 28,921 | 35,376 | 27,270 | 34,818 |
Kortlopende schulden
| 7,000 | 8,000 | 0 | 5,000 | 3,000 | 5,000 | 0 | 0 | 6,500 | 0 | 0 | 0 | 12,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,984 | 0 | 0 | 0 | 4,862 | 0 | 0 | 0 | 1,501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 0 | 4,053 | 7,053 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 501 | 2,094 | 0 | 0 | 47 | 2,910 | 0 | 4,750 | 4,086 | 4,501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,158 | 0 | 3,447 | 0 | 2,997 | 0 | 2,457 | 1,980 | 3,597 | 0 | 3,663 | 1,582 | 2,706 | 0 | 1,520 | 0 | 1,680 | 0 | 2,315 | 1,579 | 2,291 |
Uitgestelde opbrengsten
| 2,958 | 2,915 | 2,716 | 3,784 | 3,031 | 4,313 | 2,735 | 2,692 | 2,976 | 0 | 0 | 0 | 7,126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,116 | 0 | 0 | 0 | 13,149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,676 | 0 | 4,296 | 4,412 |
Overige kortlopende verplichtingen
| 43,058 | 12,557 | 49,084 | 21,957 | 14,052 | 17,997 | 16,998 | 17,909 | 15,062 | 20,641 | 27,755 | 26,274 | 9,927 | 26,279 | 19,752 | 19,612 | 18,747 | 18,894 | 20,009 | 18,525 | 21,165 | 23,398 | 26,228 | 25,138 | 14,370 | 27,716 | 26,530 | 23,106 | 18,034 | 17,035 | 18,435 | 16,785 | 19,031 | 20,992 | 25,114 | 18,084 | 6,726 | 22,384 | 27,892 | 18,985 | 19,085 | 22,371 | 23,593 | 18,804 | 17,934 | 20,777 | 21,551 | 18,074 | 19,104 | 18,855 | 18,723 | 16,067 | 7,850 | 16,188 | 18,138 | 15,355 | 6,961 | 16,422 | 19,163 | 13,798 | 8,132 | 13,399 | 16,050 |
Totaal kortlopende verplichtingen
| 70,489 | 75,647 | 76,315 | 73,804 | 60,888 | 71,179 | 80,298 | 63,794 | 71,412 | 71,405 | 80,043 | 70,556 | 81,016 | 72,287 | 70,878 | 53,963 | 45,599 | 58,425 | 69,615 | 61,011 | 61,909 | 71,438 | 72,232 | 71,666 | 74,127 | 70,088 | 69,415 | 61,667 | 53,988 | 53,502 | 60,233 | 52,701 | 54,830 | 59,530 | 67,022 | 53,315 | 51,402 | 55,153 | 68,696 | 54,308 | 54,731 | 61,439 | 68,573 | 54,813 | 57,966 | 55,039 | 60,301 | 51,730 | 54,519 | 53,992 | 58,717 | 47,552 | 48,129 | 45,021 | 56,369 | 44,063 | 44,891 | 44,428 | 56,967 | 47,395 | 45,823 | 46,301 | 60,212 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6,528 | 4,000 | 0 | 0 | 2,442 | 0 | 2,000 | 2,000 | 6,041 | 6,000 | 7,000 | 7,000 | 13,135 | 9,500 | 20,100 | 20,100 | 26,064 | 21,600 | 21,600 | 21,600 | 26,107 | 17,600 | 15,500 | 15,500 | 17,450 | 15,500 | 19,000 | 19,200 | 32,468 | 27,000 | 27,000 | 27,000 | 34,322 | 27,700 | 23,700 | 23,700 | 29,804 | 19,700 | 8,700 | 8,500 | 6,777 | 0 | 0 | 0 | 5,414 | 0 | 0 | 0 | 4,658 | 0 | 1,700 | 1,800 | 3,366 | 2,100 | 2,300 | 2,400 | 4,505 | 2,700 | 2,050 | 2,100 | 2,961 | 4,218 | 4,525 |
Uitgestelde opbrengsten niet-vlottend
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 7,627 | 9,953 | 9,588 | 9,666 | 7,475 | 6,809 | 7,034 | 7,282 | 4,518 | 7,834 | 8,160 | 8,210 | 4,951 | 8,501 | 8,863 | 9,222 | 5,188 | 9,887 | 9,991 | 10,595 | 5,572 | 11,116 | 10,977 | 11,616 | 6,730 | 11,757 | 12,137 | 11,887 | 6,842 | 12,835 | 13,509 | 13,938 | 8,028 | 12,033 | 12,203 | 12,181 | 6,192 | 13,620 | 13,790 | 13,752 | 7,139 | 12,160 | 11,827 | 11,703 | 6,311 | 11,325 | 11,570 | 11,640 | 7,340 | 11,435 | 11,143 | 11,326 | 9,565 | 10,590 | 11,001 | 10,012 | 7,057 | 7,086 | 7,741 | 7,888 | 8,481 | 5,122 | 5,693 |
Totaal niet-vlottende verplichtingen
| 14,155 | 13,953 | 9,588 | 9,666 | 9,917 | 6,809 | 9,034 | 9,282 | 10,559 | 13,834 | 15,160 | 15,210 | 18,086 | 18,001 | 28,963 | 29,322 | 31,252 | 31,487 | 31,591 | 32,195 | 31,679 | 28,716 | 26,477 | 27,116 | 24,180 | 27,257 | 31,137 | 31,087 | 39,310 | 39,835 | 40,509 | 40,938 | 42,350 | 39,733 | 35,903 | 35,881 | 35,996 | 33,320 | 22,490 | 22,252 | 13,916 | 12,160 | 11,827 | 11,703 | 11,725 | 11,325 | 11,570 | 11,640 | 11,998 | 11,435 | 12,843 | 13,126 | 12,931 | 12,690 | 13,301 | 12,412 | 11,562 | 9,786 | 9,791 | 9,988 | 11,442 | 9,340 | 10,218 |
Totaal passiva
| 84,644 | 89,600 | 85,903 | 83,470 | 70,805 | 77,988 | 89,332 | 73,076 | 81,971 | 85,239 | 95,203 | 85,766 | 99,102 | 90,288 | 99,841 | 83,285 | 76,851 | 89,912 | 101,206 | 93,206 | 93,588 | 100,154 | 98,709 | 98,782 | 98,307 | 97,345 | 100,552 | 92,754 | 93,298 | 93,337 | 100,742 | 93,639 | 97,180 | 99,263 | 102,925 | 89,196 | 87,398 | 88,473 | 91,186 | 76,560 | 68,647 | 73,599 | 80,400 | 66,516 | 69,691 | 66,364 | 71,871 | 63,370 | 66,517 | 65,427 | 71,560 | 60,678 | 61,060 | 57,711 | 69,670 | 56,475 | 56,453 | 54,214 | 66,758 | 57,383 | 57,265 | 55,641 | 70,430 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 113,805 | 0 | 0 | 0 | 110,792 | 109,537 | 111,552 | 108,056 | 0 | 0 | 0 | 122 | 93 | 109 | 225 | 239 | 252 | 609 | 669 | 665 | 580 | 118 | 0 | 546 | 222 | 417 | 828 | 1,169 | 1,305 | 0 | 0 | 0 | 0 | 0 | 0 | 407 | 608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 | 15,163 |
Ingehouden winsten
| 77,523 | 75,914 | 77,698 | 76,507 | 77,716 | 75,177 | 76,336 | 73,375 | 74,183 | 72,928 | 74,945 | 73,748 | 73,877 | 71,436 | 71,714 | 67,261 | 64,671 | 64,250 | 67,881 | 65,850 | 66,317 | 64,971 | 68,604 | 67,765 | 68,872 | 67,797 | 70,018 | 68,823 | 68,189 | 66,926 | 68,290 | 67,455 | 67,066 | 69,730 | 71,959 | 71,401 | 70,949 | 70,324 | 71,837 | 71,039 | 71,452 | 69,181 | 69,066 | 67,859 | 68,303 | 66,208 | 65,565 | 63,715 | 63,293 | 62,046 | 61,327 | 59,646 | 59,251 | 58,544 | 58,160 | 56,087 | 56,302 | 56,217 | 55,828 | 54,454 | 54,789 | 55,469 | 54,087 |
Overige gereserveerde algehele resultaten
| 3,612 | 1,912 | 1,761 | 1,996 | 1,894 | 1,191 | 744 | 753 | 536 | 580 | 632 | 648 | 621 | 34,307 | 47 | -122 | -93 | -109 | -225 | -239 | -252 | -609 | -669 | -665 | -580 | -118 | 134 | -546 | -222 | -417 | -828 | -1,169 | -1,305 | 239 | 596 | 678 | 615 | 260 | 247 | -407 | -608 | 312 | 251 | 168 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 20,942 | 20,943 | 20,943 | 22,923 | 22,820 | 22,118 | 21,921 | 21,446 | 21,446 | 22,026 | 21,444 | 19,793 | 19,766 | 19,166 | 19,143 | 19,021 | 18,957 | 19,034 | 21,175 | 21,147 | 21,120 | 20,407 | 20,287 | 20,295 | 20,464 | 21,389 | 21,758 | 20,569 | 21,442 | 21,247 | 21,661 | 21,661 | 21,661 | 21,902 | 22,259 | 22,340 | 22,277 | 21,922 | 21,909 | 20,849 | 20,447 | 21,975 | 21,914 | 21,831 | 21,737 | 21,663 | 21,581 | 21,490 | 21,524 | 21,520 | 21,478 | 21,457 | 21,510 | 21,519 | 21,468 | 21,460 | 21,530 | 21,556 | 21,557 | 21,527 | 21,567 | 21,533 | 21,584 |
Totaal eigen vermogen van aandeelhouders
| 117,240 | 113,932 | 115,565 | 114,593 | 115,699 | 112,458 | 113,420 | 110,737 | 111,328 | 110,117 | 112,184 | 108,704 | 108,806 | 105,765 | 106,067 | 101,445 | 98,884 | 98,446 | 104,444 | 102,399 | 102,852 | 101,150 | 104,723 | 103,888 | 105,079 | 104,467 | 106,939 | 105,101 | 104,792 | 103,333 | 104,286 | 103,110 | 102,585 | 106,795 | 109,381 | 108,904 | 108,389 | 107,409 | 108,909 | 107,458 | 107,670 | 106,319 | 106,143 | 104,853 | 105,203 | 103,034 | 102,309 | 100,368 | 99,980 | 98,729 | 97,968 | 96,266 | 95,924 | 95,226 | 94,791 | 92,710 | 92,995 | 92,936 | 92,548 | 91,144 | 91,519 | 92,165 | 90,834 |
Totaal eigen vermogen
| 117,240 | 113,932 | 115,565 | 114,593 | 115,699 | 112,458 | 113,420 | 110,737 | 111,328 | 110,117 | 112,184 | 108,704 | 108,806 | 105,765 | 106,067 | 101,445 | 98,884 | 98,446 | 104,444 | 102,399 | 102,852 | 101,150 | 104,723 | 103,888 | 105,079 | 104,467 | 106,939 | 105,101 | 104,792 | 103,333 | 104,286 | 103,110 | 102,585 | 106,795 | 109,381 | 108,904 | 108,389 | 107,409 | 108,909 | 107,458 | 107,670 | 106,319 | 106,143 | 104,853 | 105,203 | 103,034 | 102,309 | 100,368 | 99,980 | 98,729 | 97,968 | 96,266 | 95,924 | 95,226 | 94,791 | 92,710 | 92,995 | 92,936 | 92,548 | 91,144 | 91,519 | 92,165 | 90,834 |
Totaal passiva en aandeelhoudersvermogen
| 201,884 | 203,532 | 201,468 | 198,063 | 186,504 | 190,446 | 202,752 | 183,813 | 193,299 | 195,356 | 207,387 | 194,470 | 207,908 | 196,053 | 205,908 | 184,730 | 175,735 | 188,358 | 205,650 | 195,605 | 196,440 | 201,304 | 203,432 | 202,670 | 203,386 | 201,812 | 207,491 | 197,855 | 198,090 | 196,670 | 205,028 | 196,749 | 199,765 | 206,058 | 212,306 | 198,100 | 195,787 | 195,882 | 200,095 | 184,018 | 176,317 | 179,918 | 186,543 | 171,369 | 174,894 | 169,398 | 174,180 | 163,738 | 166,497 | 164,156 | 169,528 | 156,944 | 156,984 | 152,937 | 164,461 | 149,185 | 149,448 | 147,150 | 159,306 | 148,527 | 148,784 | 147,806 | 161,264 |