The Japan Wool Textile Co., Ltd.
TSE:3201.T
1344 (JPY) • At close January 15, 2025
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
| 30,727 | 37,953 | 32,655 | 34,349 | 36,739 | 38,066 | 34,646 | 34,500 | 42,445 | 46,827 | 39,918 | 41,156 | 37,615 | 38,621 | 31,722 | 30,255 | 28,142 | 29,072 | 24,059 | 25,088 | 23,194 | 19,852 | 17,835 | 17,969 | 16,651 | 16,817 | 14,834 | 16,004 | 17,061 | 16,853 | 14,004 | 14,361 | 15,463 | 16,351 | 15,092 | 14,712 | 18,068 | 16,741 | 14,511 | 14,953 | 15,852 | 13,586 | 12,027 | 11,936 | 12,689 | 16,779 | 13,545 | 13,489 | 15,096 | 13,172 | 10,409 | 10,138 | 10,687 | 14,272 | 10,982 | 13,014 | 15,796 | 16,671 | 13,529 | 12,181 | 12,862 | 13,972 | 9,692 |
Kortetermijnbeleggingen
| 2,000 | 1,026 | 2,000 | 2,000 | 1,000 | 2,900 | 3,000 | 3,000 | -68 | 135 | -71 | -999 | -812 | -806 | -829 | -836 | -620 | -612 | -628 | -627 | -1,102 | -1,112 | -1,126 | -1,139 | -942 | -920 | -930 | -883 | -412 | -421 | -435 | -448 | -219 | -239 | -257 | -266 | -282 | -296 | -314 | -725 | -2,369 | -2,464 | -2,727 | -2,816 | -2,815 | -2,846 | -2,959 | -3,152 | -4,928 | -4,994 | -5,063 | 503 | 1,103 | 99 | 599 | -5,140 | 999 | 899 | 1,698 | 2,396 | 1,894 | 1,345 | 542 |
Liquide middelen en kortetermijnbeleggingen
| 32,727 | 38,979 | 34,655 | 36,349 | 37,739 | 40,966 | 37,646 | 37,500 | 42,445 | 46,827 | 39,918 | 41,156 | 37,615 | 38,621 | 31,722 | 30,255 | 28,142 | 29,072 | 24,059 | 25,088 | 23,194 | 19,852 | 17,835 | 17,969 | 16,651 | 16,817 | 14,834 | 16,004 | 17,061 | 16,853 | 14,004 | 14,361 | 15,463 | 16,351 | 15,092 | 14,712 | 18,068 | 16,741 | 14,511 | 14,953 | 15,852 | 13,586 | 12,027 | 11,936 | 12,689 | 16,779 | 13,545 | 13,489 | 15,096 | 13,172 | 10,409 | 10,641 | 11,790 | 14,371 | 11,581 | 13,014 | 16,795 | 17,570 | 15,227 | 14,577 | 14,756 | 15,317 | 10,234 |
Nettovorderingen
| 25,777 | 24,054 | 24,359 | 27,078 | 21,282 | 21,701 | 23,054 | 24,936 | 19,811 | 21,334 | 24,535 | 25,286 | 19,628 | 19,789 | 21,397 | 22,479 | 19,787 | 23,809 | 26,761 | 30,093 | 24,118 | 25,226 | 25,433 | 26,820 | 21,364 | 22,672 | 23,559 | 23,046 | 18,662 | 21,654 | 22,303 | 22,301 | 18,403 | 20,903 | 21,339 | 22,728 | 19,131 | 22,594 | 22,008 | 22,969 | 20,570 | 23,108 | 19,997 | 22,737 | 19,829 | 21,346 | 20,999 | 22,118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 32,078 | 29,309 | 28,734 | 26,592 | 28,903 | 27,235 | 28,014 | 24,271 | 25,386 | 24,865 | 24,569 | 22,489 | 24,114 | 24,483 | 25,669 | 24,071 | 27,226 | 27,517 | 27,220 | 25,051 | 27,237 | 28,145 | 28,782 | 24,280 | 26,947 | 25,657 | 26,126 | 23,750 | 24,100 | 23,145 | 23,541 | 22,985 | 23,840 | 23,191 | 24,633 | 23,587 | 25,532 | 24,792 | 26,745 | 24,283 | 24,804 | 25,688 | 27,086 | 25,037 | 25,261 | 25,182 | 26,302 | 23,883 | 24,299 | 24,786 | 25,608 | 22,972 | 22,889 | 22,246 | 21,885 | 19,874 | 21,943 | 21,438 | 22,533 | 21,723 | 23,867 | 24,515 | 27,703 |
Overige vlottende activa
| 3,381 | 3,004 | 2,668 | 2,804 | 3,223 | 2,536 | 2,415 | 2,197 | 2,668 | 2,017 | 2,151 | 2,279 | 2,552 | 1,766 | 1,760 | 1,781 | 2,048 | 1,851 | 1,870 | 1,795 | 1,825 | 1,560 | 2,063 | 2,756 | 3,207 | 3,092 | 2,801 | 3,015 | 4,833 | 4,423 | 4,750 | 4,274 | 4,595 | 4,299 | 4,222 | 4,339 | 4,847 | 5,006 | 4,408 | 4,676 | 3,804 | 3,586 | 4,179 | 6,278 | 5,797 | 5,538 | 6,089 | 5,725 | 2,570 | 2,678 | 2,253 | 1,798 | 1,689 | 1,385 | 1,719 | 1,566 | 1,847 | 1,461 | 1,789 | 1,499 | 1,702 | 1,398 | 1,773 |
Totaal vlottende activa
| 93,963 | 95,346 | 90,416 | 92,823 | 91,147 | 92,438 | 91,129 | 88,904 | 90,310 | 95,043 | 91,173 | 91,210 | 83,909 | 84,659 | 80,548 | 78,586 | 77,203 | 82,249 | 79,910 | 82,027 | 76,374 | 74,783 | 74,113 | 71,825 | 68,169 | 68,238 | 67,320 | 65,815 | 64,656 | 66,075 | 64,598 | 63,921 | 62,301 | 64,744 | 65,286 | 65,366 | 67,578 | 69,133 | 67,672 | 66,881 | 65,030 | 65,968 | 63,289 | 65,988 | 63,576 | 68,845 | 66,935 | 65,215 | 63,726 | 64,267 | 61,172 | 58,940 | 56,445 | 60,228 | 56,944 | 57,915 | 60,584 | 63,555 | 63,504 | 60,427 | 60,669 | 66,843 | 66,577 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 50,065 | 46,043 | 45,331 | 45,672 | 46,116 | 46,474 | 46,925 | 47,180 | 47,531 | 47,325 | 47,602 | 47,694 | 38,753 | 39,349 | 38,858 | 39,358 | 39,540 | 39,649 | 39,251 | 39,454 | 39,017 | 39,401 | 39,420 | 41,477 | 42,096 | 42,518 | 42,534 | 42,854 | 42,975 | 42,705 | 42,787 | 42,026 | 40,952 | 40,556 | 40,062 | 39,599 | 40,178 | 40,720 | 40,840 | 41,096 | 40,745 | 41,140 | 40,906 | 39,697 | 37,776 | 35,688 | 33,993 | 33,973 | 34,418 | 34,090 | 34,321 | 33,905 | 34,128 | 34,728 | 35,068 | 35,351 | 33,916 | 35,096 | 35,613 | 36,158 | 35,494 | 36,379 | 36,343 |
Goodwill
| 687 | 1,120 | 881 | 954 | 1,433 | 1,139 | 1,256 | 376 | 514 | 599 | 693 | 787 | 880 | 974 | 1,087 | 1,089 | 1,234 | 1,351 | 1,337 | 1,412 | 1,542 | 1,635 | 1,588 | 1,708 | 1,828 | 1,056 | 683 | 737 | 527 | 570 | 614 | 546 | 588 | 599 | 272 | 297 | 322 | 348 | 315 | 109 | 192 | 216 | 221 | 244 | 268 | 284 | 299 | 321 | 341 | 364 | 348 | 138 | 158 | 156 | 203 | 163 | 118 | 130 | 36 | 43 | 54 | 64 | 75 |
Immateriële activa
| 905 | 892 | 816 | 819 | 774 | 721 | 789 | 722 | 690 | 636 | 642 | 669 | 660 | 686 | 719 | 719 | 731 | 722 | 719 | 706 | 1,014 | 997 | 996 | 1,031 | 1,088 | 1,058 | 926 | 861 | 1,030 | 647 | 807 | 796 | 760 | 777 | 768 | 738 | 766 | 791 | 800 | 749 | 732 | 749 | 746 | 378 | 366 | 367 | 358 | 340 | 369 | 363 | 359 | 350 | 327 | 388 | 377 | 368 | 376 | 407 | 405 | 395 | 410 | 413 | 414 |
Goodwill en immateriële activa
| 1,592 | 2,012 | 1,697 | 1,773 | 2,207 | 1,860 | 2,045 | 1,098 | 1,204 | 1,235 | 1,335 | 1,456 | 1,540 | 1,660 | 1,806 | 1,808 | 1,965 | 2,073 | 2,056 | 2,118 | 2,556 | 2,632 | 2,584 | 2,739 | 2,916 | 2,114 | 1,609 | 1,598 | 1,557 | 1,217 | 1,421 | 1,342 | 1,348 | 1,376 | 1,040 | 1,035 | 1,088 | 1,139 | 1,115 | 858 | 924 | 965 | 967 | 622 | 634 | 651 | 657 | 661 | 710 | 727 | 707 | 488 | 485 | 544 | 580 | 531 | 494 | 537 | 441 | 438 | 464 | 477 | 489 |
Langetermijnbeleggingen
| 25,847 | 26,750 | 24,758 | 22,543 | 22,274 | 17,460 | 18,619 | 19,067 | 19,262 | 18,970 | 18,572 | 19,635 | 21,525 | 21,734 | 24,649 | 23,873 | 21,520 | 19,595 | 21,263 | 21,781 | 21,264 | 21,624 | 21,911 | 23,610 | 25,928 | 27,907 | 29,076 | 28,344 | 23,759 | 23,122 | 23,637 | 21,778 | 20,379 | 20,715 | 20,439 | 25,496 | 26,781 | 27,316 | 23,615 | 23,250 | 23,734 | 23,250 | 23,493 | 24,112 | 22,739 | 23,885 | 19,446 | 15,493 | 16,531 | 16,145 | 17,522 | 10,750 | 10,847 | 11,981 | 13,212 | 17,494 | 11,696 | 13,007 | 11,378 | 10,448 | 14,255 | 13,747 | 12,177 |
Belastingvorderingen
| 1,229 | 1,350 | 1,352 | 1,098 | 944 | 1,062 | 1,141 | 1,053 | 1,178 | 1,284 | 1,259 | 1,498 | 1,197 | 1,449 | 1,247 | 1,451 | 1,129 | 1,310 | 856 | 933 | 855 | 886 | 843 | 457 | 434 | 450 | 413 | 411 | 417 | 412 | 403 | 438 | 454 | 451 | 437 | 448 | 418 | 390 | 440 | 372 | 375 | 384 | 365 | 363 | 351 | 371 | 389 | 405 | 651 | 330 | 388 | 422 | 426 | 420 | 412 | 435 | 425 | 422 | 503 | 541 | 517 | 582 | 600 |
Overige niet-vlottende activa
| 2,483 | 2,211 | 2,198 | 2,220 | 3,800 | 5,760 | 6,042 | 6,077 | 3,018 | 3,012 | 3,067 | 2,135 | 2,174 | 2,210 | 2,125 | 2,092 | 2,174 | 2,237 | 2,289 | 2,389 | 2,281 | 2,284 | 2,308 | 2,348 | 2,510 | 2,405 | 2,024 | 2,097 | 1,991 | 1,892 | 1,873 | 1,834 | 1,587 | 1,680 | 1,600 | 1,649 | 1,667 | 1,586 | 1,579 | 1,477 | 1,518 | 1,528 | 1,519 | 2,144 | 2,037 | 2,030 | 1,946 | 2,041 | 1,460 | 1,351 | 1,327 | 6,887 | 7,570 | 6,563 | 7,158 | 1,295 | 7,435 | 7,388 | 8,160 | 8,950 | 8,529 | 8,209 | 7,838 |
Totaal niet-vlottende activa
| 81,216 | 78,366 | 75,336 | 73,306 | 75,341 | 72,616 | 74,772 | 74,475 | 72,193 | 71,826 | 71,835 | 72,418 | 65,189 | 66,402 | 68,685 | 68,582 | 66,328 | 64,864 | 65,715 | 66,675 | 65,973 | 66,827 | 67,066 | 70,631 | 73,884 | 75,394 | 75,656 | 75,304 | 70,699 | 69,348 | 70,121 | 67,418 | 64,720 | 64,778 | 63,578 | 68,227 | 70,132 | 71,151 | 67,589 | 67,053 | 67,296 | 67,267 | 67,250 | 66,938 | 63,537 | 62,625 | 56,431 | 52,573 | 53,770 | 52,643 | 54,265 | 52,452 | 53,456 | 54,236 | 56,430 | 55,106 | 53,966 | 56,450 | 56,095 | 56,535 | 59,259 | 59,394 | 57,447 |
Totaal activa
| 175,179 | 173,712 | 165,752 | 166,129 | 166,493 | 165,058 | 165,904 | 163,384 | 162,507 | 166,872 | 163,013 | 163,632 | 149,103 | 151,064 | 149,235 | 147,172 | 143,533 | 147,117 | 145,628 | 148,707 | 142,350 | 141,612 | 141,183 | 142,460 | 142,058 | 143,636 | 142,980 | 141,124 | 135,357 | 135,427 | 134,723 | 131,343 | 127,025 | 129,526 | 128,867 | 133,595 | 137,713 | 140,288 | 135,263 | 133,938 | 132,330 | 133,238 | 130,543 | 132,931 | 127,118 | 131,474 | 123,370 | 117,792 | 117,496 | 116,910 | 115,437 | 111,392 | 109,901 | 114,464 | 113,374 | 113,021 | 114,550 | 120,005 | 119,599 | 116,962 | 119,928 | 126,237 | 124,024 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 12,077 | 10,959 | 10,089 | 10,115 | 9,758 | 9,688 | 9,851 | 10,493 | 9,792 | 10,424 | 10,094 | 10,498 | 9,203 | 9,773 | 9,488 | 9,735 | 8,638 | 11,304 | 12,568 | 15,484 | 12,797 | 12,668 | 12,153 | 11,663 | 9,938 | 11,434 | 10,938 | 10,635 | 10,041 | 10,510 | 10,878 | 11,323 | 8,976 | 9,823 | 9,519 | 10,493 | 9,522 | 10,315 | 11,275 | 11,821 | 10,011 | 10,954 | 9,784 | 11,498 | 9,869 | 10,563 | 9,996 | 10,415 | 10,427 | 11,400 | 10,821 | 10,247 | 8,440 | 9,487 | 8,766 | 9,366 | 8,766 | 9,222 | 9,537 | 8,719 | 8,027 | 9,642 | 11,596 |
Kortlopende schulden
| 13,608 | 13,825 | 13,269 | 10,756 | 15,613 | 16,928 | 19,534 | 16,369 | 16,383 | 18,881 | 17,792 | 16,809 | 19,153 | 20,377 | 19,895 | 17,129 | 19,216 | 19,084 | 16,861 | 13,876 | 16,645 | 16,937 | 19,350 | 16,744 | 20,248 | 19,214 | 17,898 | 14,150 | 13,688 | 13,692 | 15,787 | 11,174 | 13,277 | 13,582 | 17,510 | 13,735 | 18,443 | 18,465 | 17,354 | 12,409 | 12,962 | 13,096 | 14,416 | 12,922 | 12,321 | 15,235 | 14,268 | 10,937 | 14,635 | 15,137 | 15,378 | 12,129 | 13,913 | 15,479 | 13,805 | 11,912 | 14,632 | 16,536 | 17,835 | 14,633 | 17,053 | 19,795 | 21,430 |
Belastingschulden
| 0 | 1,615 | 376 | 1,890 | 692 | 1,126 | 446 | 1,758 | 930 | 1,464 | 515 | 1,930 | 938 | 1,361 | 437 | 1,127 | 754 | 1,705 | 441 | 2,319 | 1,260 | 980 | 354 | 1,585 | 659 | 1,377 | 437 | 1,586 | 705 | 1,495 | 371 | 1,614 | 1,186 | 1,578 | 569 | 1,972 | 1,390 | 1,196 | 351 | 930 | 1,024 | 952 | 448 | 630 | 1,367 | 1,361 | 439 | 866 | 1,184 | 1,204 | 474 | 1,273 | 733 | 812 | 181 | 628 | 1,293 | 1,323 | 561 | 657 | 479 | 364 | 281 |
Uitgestelde opbrengsten
| 2,224 | 1,615 | 376 | 1,890 | 2,020 | 2,707 | 0 | 0 | 0 | 0 | 0 | 3,440 | 2,200 | 3,075 | 1,199 | 1,866 | 1,661 | 2,576 | 1,190 | 3,053 | 2,159 | 1,773 | 1,065 | 2,115 | 1,538 | 2,148 | 1,135 | 2,215 | 1,559 | 2,243 | 1,060 | 2,257 | 1,936 | 2,282 | 1,221 | 2,561 | 2,234 | 1,910 | 1,078 | 1,448 | 1,781 | 1,608 | 1,087 | 1,115 | 2,137 | 2,040 | 446 | 904 | 1,897 | 1,786 | 474 | 1,273 | 1,445 | 1,459 | 765 | 628 | 2,034 | 1,979 | 1,075 | 657 | 1,178 | 830 | 856 |
Overige kortlopende verplichtingen
| 8,619 | 6,533 | 7,022 | 7,717 | 6,385 | 5,273 | 8,524 | 9,619 | 8,730 | 9,244 | 10,065 | 7,480 | 6,508 | 5,707 | 7,360 | 7,173 | 6,265 | 5,001 | 6,655 | 5,621 | 5,340 | 6,325 | 6,443 | 8,364 | 5,801 | 5,028 | 5,734 | 6,228 | 5,259 | 4,399 | 4,844 | 5,211 | 5,184 | 4,672 | 5,186 | 5,023 | 4,293 | 5,466 | 5,581 | 6,822 | 5,017 | 5,500 | 4,792 | 5,752 | 4,344 | 7,004 | 6,583 | 7,908 | 6,641 | 6,843 | 6,814 | 6,966 | 5,678 | 6,030 | 5,699 | 7,042 | 5,709 | 6,382 | 5,587 | 6,384 | 5,040 | 6,994 | 5,838 |
Totaal kortlopende verplichtingen
| 36,528 | 36,162 | 31,508 | 34,258 | 36,488 | 38,429 | 38,355 | 38,239 | 35,835 | 40,013 | 38,466 | 40,157 | 38,002 | 40,293 | 38,379 | 37,030 | 36,534 | 39,670 | 37,715 | 40,353 | 38,201 | 38,683 | 39,365 | 38,356 | 38,184 | 39,201 | 36,142 | 34,814 | 31,252 | 32,339 | 32,940 | 31,579 | 30,559 | 31,937 | 34,005 | 33,784 | 35,882 | 37,352 | 35,639 | 33,430 | 30,795 | 32,110 | 30,527 | 31,917 | 30,038 | 34,163 | 31,286 | 30,126 | 32,887 | 34,584 | 33,487 | 30,615 | 28,764 | 31,808 | 28,451 | 28,948 | 30,400 | 33,463 | 33,520 | 30,393 | 30,599 | 36,795 | 39,145 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,022 | 1,022 | 1,697 | 2,028 | 1,560 | 1,691 | 3,090 | 2,910 | 4,699 | 4,750 | 4,488 | 4,273 | 4,110 | 4,265 | 3,520 | 3,642 | 4,023 | 4,095 | 3,543 | 3,599 | 2,562 | 2,153 | 1,650 | 1,394 | 736 | 745 | 2,375 | 2,592 | 4,273 | 4,365 | 4,154 | 4,239 | 4,306 | 4,559 | 3,174 | 3,144 | 1,491 | 2,409 | 3,898 | 5,339 | 7,522 | 7,705 | 7,553 | 7,756 | 7,634 | 6,835 | 6,036 | 5,039 | 3,333 | 643 | 819 | 902 | 1,054 | 1,281 | 1,347 | 1,747 | 2,022 | 2,329 | 2,403 | 2,755 | 3,492 | 3,938 | 1,697 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 3,115 | 3,082 | 0 | 0 | 0 | 0 | 0 | 3,602 | 3,137 | 3,086 | 3,067 | 3,042 | 2,856 | 2,832 | 2,818 | 2,858 | 3,050 | 3,015 | 3,041 | 3,063 | 3,001 | 2,952 | 2,932 | 2,909 | 2,953 | 2,937 | 2,972 | 2,954 | 3,260 | 3,260 | 3,046 | 3,162 | 4,584 | 4,609 | 4,647 | 3,718 | 3,478 | 3,457 | 3,447 | 3,462 | 3,452 | 3,421 | 3,406 | 3,461 | 3,865 | 3,665 | 3,669 | 3,640 | 3,476 | 3,430 | 3,391 | 3,077 | 3,099 | 3,118 | 3,157 | 3,157 | 3,245 | 3,237 | 3,286 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6,132 | 6,167 | 5,773 | 4,864 | 4,710 | 3,719 | 3,968 | 3,320 | 3,288 | 2,960 | 2,891 | 2,847 | 485 | 591 | 869 | 728 | 256 | 222 | 1,031 | 1,210 | 914 | 1,253 | 1,437 | 2,980 | 3,653 | 4,104 | 4,417 | 4,229 | 3,487 | 3,398 | 3,565 | 3,041 | 2,582 | 2,824 | 3,038 | 4,731 | 5,095 | 5,402 | 4,748 | 4,909 | 4,807 | 4,737 | 4,552 | 4,775 | 3,061 | 3,441 | 2,393 | 1,219 | 476 | 825 | 1,073 | 883 | 1,878 | 2,002 | 2,527 | 1,843 | 1,313 | 1,437 | 1,226 | 1,104 | 2,203 | 1,867 | 620 |
Overige niet-vlottende verplichtingen
| 11,052 | 10,815 | 10,826 | 10,839 | 8,122 | 8,026 | 11,296 | 11,183 | 11,504 | 11,710 | 11,653 | 8,136 | 6,728 | 6,745 | 6,993 | 7,018 | 7,134 | 7,224 | 7,275 | 7,345 | 7,405 | 7,588 | 7,649 | 7,474 | 7,378 | 7,429 | 7,496 | 7,515 | 7,371 | 7,358 | 7,368 | 7,378 | 6,544 | 9,725 | 6,920 | 6,971 | 7,054 | 7,145 | 7,001 | 7,103 | 7,190 | 7,405 | 7,507 | 7,539 | 7,654 | 7,749 | 7,800 | 7,902 | 8,210 | 8,116 | 7,782 | 7,710 | 7,762 | 7,918 | 8,281 | 8,408 | 8,619 | 8,585 | 9,468 | 9,678 | 9,780 | 9,940 | 10,141 |
Totaal niet-vlottende verplichtingen
| 18,206 | 18,004 | 18,296 | 17,731 | 17,507 | 16,518 | 18,354 | 17,413 | 19,491 | 19,420 | 19,032 | 18,858 | 14,460 | 14,687 | 14,449 | 14,430 | 14,269 | 14,373 | 14,667 | 15,012 | 13,931 | 14,009 | 13,777 | 14,911 | 14,768 | 15,230 | 17,220 | 17,245 | 18,084 | 18,058 | 18,059 | 17,612 | 16,692 | 17,544 | 16,178 | 18,008 | 18,224 | 19,565 | 20,294 | 21,069 | 22,997 | 23,304 | 23,059 | 23,532 | 21,801 | 21,446 | 19,635 | 17,621 | 15,884 | 13,249 | 13,343 | 13,135 | 14,170 | 14,631 | 15,546 | 15,075 | 15,053 | 15,469 | 16,254 | 16,694 | 18,720 | 18,982 | 15,744 |
Totaal passiva
| 54,734 | 54,166 | 49,804 | 51,989 | 53,995 | 54,947 | 56,709 | 55,652 | 55,326 | 59,433 | 57,498 | 59,015 | 52,462 | 54,980 | 52,828 | 51,460 | 50,803 | 54,043 | 52,382 | 55,365 | 52,132 | 52,692 | 53,142 | 53,267 | 52,952 | 54,431 | 53,362 | 52,059 | 49,336 | 50,397 | 50,999 | 49,191 | 47,251 | 49,481 | 50,183 | 51,792 | 54,106 | 56,917 | 55,933 | 54,499 | 53,792 | 55,414 | 53,586 | 55,449 | 51,839 | 55,609 | 50,921 | 47,747 | 48,771 | 47,833 | 46,830 | 43,750 | 42,934 | 46,439 | 43,997 | 44,023 | 45,453 | 48,932 | 49,774 | 47,087 | 49,319 | 55,777 | 54,889 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 | 6,465 |
Ingehouden winsten
| 104,259 | 102,324 | 100,447 | 101,845 | 99,106 | 98,522 | 96,662 | 96,439 | 100,356 | 99,466 | 97,464 | 96,860 | 91,150 | 90,456 | 91,604 | 91,671 | 88,670 | 88,204 | 86,632 | 86,398 | 85,190 | 83,682 | 81,748 | 81,622 | 80,177 | 79,369 | 78,058 | 77,721 | 76,371 | 75,848 | 74,226 | 74,121 | 73,283 | 72,940 | 71,462 | 72,004 | 71,108 | 70,281 | 68,647 | 69,582 | 68,810 | 68,625 | 67,228 | 67,402 | 66,257 | 66,301 | 65,231 | 65,432 | 64,417 | 64,634 | 63,575 | 63,542 | 62,448 | 62,335 | 61,496 | 61,776 | 61,062 | 61,770 | 60,933 | 61,077 | 59,919 | 60,295 | 60,203 |
Overige gereserveerde algehele resultaten
| 11,038 | 12,088 | 10,455 | 8,948 | 8,422 | 6,166 | 6,276 | 5,206 | 4,969 | 4,491 | 3,954 | 3,624 | 3,324 | 3,460 | 2,708 | 1,798 | 1,809 | 1,677 | 3,731 | 4,013 | 2,382 | 2,706 | 3,715 | 4,998 | 6,277 | 7,277 | 7,907 | 7,666 | 5,970 | 5,593 | 5,918 | 4,452 | 2,887 | 3,491 | 3,606 | 7,433 | 8,123 | 8,771 | 6,343 | 5,527 | 5,366 | 4,922 | 5,434 | 5,792 | 4,664 | 5,285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -2,356 | -2,347 | -2,394 | -4,110 | -2,502 | -1,892 | -1,481 | -1,481 | -6,395 | -4,725 | -4,014 | -4,014 | -5,972 | -5,985 | -6,013 | -6,013 | -6,005 | -4,967 | -4,966 | -4,966 | -4,966 | -4,979 | -4,930 | -4,930 | -4,930 | -4,929 | -3,834 | -3,834 | -3,834 | -3,833 | -3,833 | -3,833 | -3,832 | -3,831 | -223 | 2,338 | 5,018 | 5,671 | 3,252 | 2,439 | 2,279 | 1,838 | 2,356 | 2,720 | 1,615 | 2,240 | -106 | -2,687 | -3,146 | -2,934 | -2,286 | -3,219 | -2,816 | -1,576 | 654 | -25 | 464 | 1,757 | 1,400 | 1,311 | 3,143 | 2,642 | 1,407 |
Totaal eigen vermogen van aandeelhouders
| 119,406 | 118,530 | 114,973 | 113,148 | 111,491 | 109,261 | 107,922 | 106,629 | 105,395 | 105,697 | 103,869 | 102,935 | 94,967 | 94,396 | 94,764 | 93,919 | 90,938 | 91,376 | 91,860 | 91,908 | 89,069 | 87,874 | 86,996 | 88,154 | 87,987 | 88,182 | 88,596 | 88,017 | 84,971 | 84,073 | 82,775 | 81,203 | 78,803 | 79,065 | 77,704 | 80,807 | 82,591 | 82,417 | 78,364 | 78,486 | 77,554 | 76,928 | 76,049 | 76,587 | 74,337 | 75,006 | 71,590 | 69,210 | 67,736 | 68,165 | 67,754 | 66,789 | 66,097 | 67,224 | 68,615 | 68,216 | 67,991 | 69,992 | 68,798 | 68,853 | 69,527 | 69,402 | 68,075 |
Totaal eigen vermogen
| 120,440 | 119,543 | 115,944 | 114,135 | 112,498 | 110,111 | 109,195 | 107,732 | 107,181 | 107,439 | 105,515 | 104,617 | 96,641 | 96,084 | 96,407 | 95,712 | 92,730 | 93,074 | 93,246 | 93,342 | 90,218 | 88,920 | 88,041 | 89,193 | 89,106 | 89,205 | 89,618 | 89,065 | 86,021 | 85,030 | 83,724 | 82,152 | 79,774 | 80,045 | 78,684 | 81,803 | 83,607 | 83,371 | 79,330 | 79,439 | 78,538 | 77,824 | 76,957 | 77,482 | 75,279 | 75,865 | 72,449 | 70,045 | 68,725 | 69,077 | 68,607 | 67,642 | 66,967 | 68,025 | 69,377 | 68,998 | 69,097 | 71,073 | 69,825 | 69,875 | 70,609 | 70,460 | 69,135 |
Totaal passiva en aandeelhoudersvermogen
| 175,174 | 173,709 | 165,748 | 166,129 | 166,493 | 165,058 | 165,904 | 163,384 | 162,507 | 166,872 | 163,013 | 163,632 | 149,103 | 151,064 | 149,235 | 147,172 | 143,533 | 147,117 | 145,628 | 148,707 | 142,350 | 141,612 | 141,183 | 142,460 | 142,058 | 143,636 | 142,980 | 141,124 | 135,357 | 135,427 | 134,723 | 131,343 | 127,025 | 129,526 | 128,867 | 133,595 | 137,713 | 140,288 | 135,263 | 133,938 | 132,330 | 133,238 | 130,543 | 132,931 | 127,118 | 131,474 | 123,370 | 117,792 | 117,496 | 116,910 | 115,437 | 111,392 | 109,901 | 114,464 | 113,374 | 113,021 | 114,550 | 120,005 | 119,599 | 116,962 | 119,928 | 126,237 | 124,024 |