Hokuetsu Corporation
TSE:3865.T
1526 (JPY) • At close November 8, 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
| 24,535 | 22,140 | 33,166 | 25,542 | 26,518 | 18,063 | 24,110 | 29,407 | 29,409 | 30,275 | 18,448 | 26,924 | 16,157 | 29,846 | 31,226 | 32,869 | 22,017 | 21,383 | 22,512 | 15,395 | 13,764 | 15,202 | 15,730 | 13,412 | 13,070 | 14,315 | 24,842 | 24,376 | 19,252 | 19,494 | 37,960 | 22,643 | 19,651 | 19,088 | 28,767 | 14,202 | 14,992 | 15,803 | 20,189 | 13,249 | 14,145 | 19,914 | 27,163 | 17,945 | 28,138 | 29,056 | 22,163 | 22,152 | 24,880 | 23,158 | 24,759 | 11,535 | 9,257 | 11,194 | 16,317 | 9,649 | 11,280 | 11,749 | 20,184 | 9,837 | 15,313 | 13,723 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -12,157 | -6,970 | 0 | 0 | -10,527 | -5,395 | -6,918 | -7,024 | 0 | -6,150 | -7,820 | -9,743 | -9,093 | -4,795 | -6,810 | -7,816 | -6,171 | -5,978 | -7,015 | -6,789 | -6,902 | -6,081 | -6,122 | -6,180 | -6,157 | -6,089 | -5,731 | -5,827 | -6,232 | -5,783 | -6,522 | -7,136 | -7,815 | -5,130 | -6,034 | -6,217 | -6,340 | -4,532 | -6,087 | -6,464 | -7,052 | -3,068 | -7,351 | -7,994 | 0 | -526 | 0 | 0 | 0 | -609 | 0 | 0 | 0 | -721 | 0 | 0 | -1,054 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 24,535 | 22,140 | 33,166 | 25,542 | 26,518 | 18,063 | 24,110 | 29,407 | 29,409 | 30,275 | 18,448 | 26,924 | 16,157 | 29,846 | 31,226 | 32,869 | 22,017 | 21,383 | 22,512 | 15,395 | 13,764 | 15,202 | 15,730 | 13,412 | 13,070 | 14,315 | 24,842 | 24,376 | 19,252 | 19,494 | 37,960 | 22,643 | 19,651 | 19,088 | 28,767 | 14,202 | 14,992 | 15,803 | 20,189 | 13,249 | 14,145 | 19,914 | 27,163 | 17,945 | 28,138 | 29,056 | 22,163 | 22,152 | 24,880 | 23,158 | 24,759 | 11,535 | 9,257 | 11,194 | 16,317 | 9,649 | 11,280 | 11,749 | 20,184 | 9,837 | 15,313 | 13,723 |
Nettovorderingen
| 87,447 | 85,813 | 77,281 | 79,979 | 70,220 | 75,827 | 79,563 | 64,937 | 58,818 | 60,749 | 67,382 | 53,111 | 50,347 | 49,653 | 54,286 | 42,431 | 45,314 | 50,078 | 66,167 | 56,836 | 70,462 | 67,708 | 71,782 | 63,877 | 69,781 | 70,574 | 60,756 | 60,596 | 61,765 | 65,929 | 65,087 | 62,945 | 65,153 | 67,962 | 62,586 | 59,419 | 59,841 | 63,598 | 60,938 | 57,541 | 58,502 | 68,719 | 66,599 | 63,548 | 61,417 | 63,176 | 61,227 | 62,707 | 64,203 | 71,069 | 70,689 | 68,290 | 67,843 | 65,295 | 64,879 | 64,049 | 64,727 | 65,866 | 66,294 | 54,632 | 53,625 | 63,762 |
Voorraad
| 68,505 | 67,213 | 65,567 | 70,188 | 69,737 | 63,665 | 67,753 | 66,829 | 62,601 | 56,413 | 53,269 | 52,546 | 52,848 | 47,464 | 45,245 | 50,793 | 55,525 | 54,351 | 51,400 | 53,674 | 57,961 | 54,938 | 51,087 | 49,879 | 51,319 | 49,189 | 49,300 | 46,488 | 50,255 | 44,888 | 41,489 | 42,877 | 47,382 | 46,919 | 46,113 | 38,974 | 38,956 | 35,938 | 35,480 | 35,637 | 34,917 | 33,724 | 33,168 | 33,756 | 33,547 | 33,265 | 33,410 | 34,760 | 33,707 | 31,330 | 29,093 | 28,046 | 26,266 | 25,358 | 25,431 | 24,699 | 24,902 | 24,744 | 27,351 | 20,690 | 23,553 | 20,998 |
Overige vlottende activa
| 5,268 | 4,713 | 14,351 | 12,121 | 14,223 | 13,220 | 13,718 | 12,499 | 11,476 | 12,871 | 12,177 | 9,990 | 13,393 | 13,057 | 12,942 | 10,635 | 12,380 | 11,867 | 12,311 | 11,091 | 13,158 | 12,250 | 13,418 | 11,472 | 12,659 | 11,908 | 13,840 | 11,981 | 11,536 | 9,287 | 11,267 | 7,273 | 8,269 | 5,802 | 7,860 | 6,303 | 6,415 | 4,035 | 6,521 | 4,873 | 5,501 | 2,826 | 5,174 | 6,018 | 4,608 | 2,995 | 4,210 | 4,141 | 5,184 | 2,600 | 4,539 | 4,845 | 4,309 | 1,888 | 4,038 | 4,197 | 4,179 | 2,021 | 4,306 | 8,841 | 5,715 | 7,869 |
Totaal vlottende activa
| 185,755 | 179,879 | 190,365 | 187,830 | 180,698 | 170,775 | 185,144 | 173,672 | 162,304 | 160,308 | 151,276 | 142,571 | 132,745 | 140,020 | 143,699 | 136,728 | 135,236 | 137,679 | 152,390 | 136,996 | 155,345 | 150,098 | 152,017 | 138,640 | 146,829 | 145,986 | 148,738 | 143,441 | 142,808 | 139,598 | 155,803 | 135,738 | 140,455 | 139,771 | 145,326 | 118,898 | 120,204 | 119,374 | 123,128 | 111,300 | 113,065 | 125,183 | 132,104 | 121,267 | 127,710 | 128,492 | 121,010 | 123,760 | 127,974 | 128,157 | 129,080 | 112,716 | 107,675 | 103,735 | 110,665 | 102,594 | 105,088 | 104,380 | 118,135 | 94,000 | 98,206 | 106,352 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 117,697 | 116,511 | 121,636 | 120,313 | 117,244 | 114,628 | 118,250 | 119,660 | 116,488 | 112,930 | 122,874 | 123,682 | 127,162 | 123,976 | 125,818 | 125,281 | 125,770 | 124,910 | 127,399 | 135,027 | 136,715 | 131,787 | 137,587 | 138,296 | 138,307 | 136,805 | 140,722 | 141,400 | 141,755 | 140,845 | 144,063 | 145,929 | 149,836 | 148,850 | 154,679 | 155,442 | 158,160 | 157,815 | 161,786 | 162,434 | 165,007 | 164,820 | 162,701 | 163,480 | 163,280 | 159,755 | 162,750 | 165,279 | 167,871 | 170,385 | 172,849 | 176,506 | 179,854 | 183,324 | 187,270 | 191,421 | 195,112 | 199,145 | 203,414 | 176,679 | 183,252 | 188,977 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2,696 | 2,540 | 2,509 | 2,481 | 2,442 | 2,467 | 2,385 | 2,498 | 2,411 | 2,406 | 2,446 | 2,587 | 2,581 | 2,668 | 2,731 | 2,815 | 2,860 | 2,984 | 2,962 | 3,105 | 3,165 | 2,907 | 3,039 | 3,005 | 2,971 | 3,091 | 3,063 | 3,048 | 3,020 | 3,172 | 3,065 | 3,167 | 3,490 | 3,626 | 3,705 | 3,016 | 3,015 | 3,287 | 3,215 | 3,288 | 3,376 | 3,232 | 1,174 | 1,209 | 1,254 | 1,281 | 1,371 | 1,230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 2,696 | 2,540 | 2,509 | 2,481 | 2,442 | 2,467 | 2,385 | 2,498 | 2,411 | 2,406 | 2,446 | 2,587 | 2,581 | 2,668 | 2,731 | 2,815 | 2,860 | 2,984 | 2,962 | 3,105 | 3,165 | 2,907 | 3,039 | 3,005 | 2,971 | 3,091 | 3,063 | 3,048 | 3,020 | 3,172 | 3,065 | 3,167 | 3,490 | 3,626 | 3,705 | 3,016 | 3,015 | 3,287 | 3,215 | 3,288 | 3,376 | 3,232 | 1,174 | 1,209 | 1,254 | 1,281 | 1,371 | 1,230 | 1,184 | 1,173 | 1,166 | 1,064 | 1,033 | 1,020 | 988 | 1,024 | 1,035 | 951 | 959 | 866 | 888 | 901 |
Langetermijnbeleggingen
| 117,746 | 101,644 | 93,287 | 92,958 | 101,309 | 92,885 | 84,857 | 89,966 | 102,605 | 96,979 | 96,894 | 97,398 | 87,740 | 92,979 | 87,642 | 89,314 | 81,075 | 75,161 | 85,754 | 80,882 | 77,769 | 79,265 | 78,516 | 84,971 | 78,665 | 77,806 | 79,782 | 78,341 | 76,783 | 74,995 | 72,790 | 68,219 | 67,220 | 67,559 | 70,782 | 68,709 | 71,065 | 65,774 | 62,192 | 60,559 | 59,545 | 52,983 | 55,230 | 52,420 | 51,899 | 47,301 | 47,847 | 47,679 | 0 | 26,153 | 0 | 0 | 0 | 26,673 | 0 | 0 | 0 | 28,724 | 0 | 0 | 23,559 | 0 |
Belastingvorderingen
| 0 | 1,513 | -93,287 | -92,958 | -12,157 | 1,779 | -84,857 | -89,966 | -10,527 | 1,663 | -6,918 | -7,024 | -87,740 | 1,621 | -87,642 | -89,314 | -81,075 | 1,840 | -85,754 | -80,882 | -77,769 | 2,067 | -78,516 | -84,971 | -78,665 | 1,453 | -79,782 | -78,341 | -76,783 | 1,459 | -72,790 | -68,219 | -67,220 | 1,584 | -70,782 | -68,709 | -71,065 | 1,317 | -62,192 | -60,559 | -59,545 | 1,514 | -55,230 | -52,420 | -51,899 | 3,328 | -47,847 | -47,679 | 0 | 4,520 | 0 | 0 | 0 | 4,459 | 0 | 0 | 0 | 3,672 | 0 | 0 | 3,140 | 0 |
Overige niet-vlottende activa
| 2 | 13,542 | 105,343 | 105,154 | 12,157 | 5,906 | 95,532 | 100,699 | 10,526 | 2,661 | 6,917 | 7,024 | 94,734 | 1,806 | 87,643 | 89,314 | 81,074 | 2,152 | 85,754 | 80,881 | 77,769 | 1,952 | 78,515 | 84,971 | 78,666 | 2,099 | 79,782 | 78,341 | 76,783 | 2,132 | 72,790 | 68,219 | 67,220 | 2,262 | 70,781 | 68,709 | 71,065 | 3,463 | 62,250 | 60,618 | 59,562 | 3,035 | 55,287 | 52,507 | 51,991 | 3,019 | 47,810 | 47,574 | 32,743 | 2,606 | 32,319 | 33,853 | 33,637 | 3,043 | 34,176 | 33,954 | 35,000 | 4,098 | 35,235 | 32,021 | 4,686 | 33,250 |
Totaal niet-vlottende activa
| 238,141 | 235,750 | 229,488 | 227,948 | 220,995 | 217,665 | 216,167 | 222,857 | 221,503 | 216,639 | 222,213 | 223,667 | 224,477 | 223,050 | 216,192 | 217,410 | 209,704 | 207,047 | 216,115 | 219,013 | 217,649 | 217,978 | 219,141 | 226,272 | 219,944 | 221,254 | 223,567 | 222,789 | 221,558 | 222,603 | 219,918 | 217,315 | 220,546 | 223,881 | 229,165 | 227,167 | 232,240 | 231,656 | 227,251 | 226,340 | 227,945 | 225,584 | 219,162 | 217,196 | 216,525 | 214,684 | 211,931 | 214,083 | 201,798 | 204,837 | 206,334 | 211,423 | 214,524 | 218,519 | 222,434 | 226,399 | 231,147 | 236,590 | 239,608 | 209,566 | 215,525 | 223,128 |
Totaal activa
| 423,896 | 415,629 | 419,856 | 415,781 | 401,694 | 388,444 | 401,313 | 396,532 | 383,808 | 376,956 | 373,491 | 366,240 | 357,223 | 363,075 | 359,893 | 354,139 | 344,941 | 344,731 | 368,506 | 356,012 | 372,996 | 368,082 | 371,160 | 364,912 | 366,773 | 367,244 | 372,307 | 366,229 | 364,366 | 362,205 | 375,722 | 353,056 | 361,003 | 363,658 | 374,494 | 346,068 | 352,446 | 351,032 | 350,381 | 337,641 | 341,014 | 350,769 | 351,269 | 338,464 | 344,238 | 343,179 | 332,944 | 337,843 | 329,772 | 332,994 | 335,414 | 324,139 | 322,199 | 322,254 | 333,099 | 328,993 | 336,235 | 340,970 | 357,743 | 303,566 | 313,731 | 329,480 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 30,633 | 30,478 | 22,146 | 24,828 | 23,491 | 21,283 | 24,734 | 22,492 | 20,866 | 20,360 | 18,570 | 17,792 | 18,421 | 17,571 | 14,773 | 15,252 | 16,964 | 19,360 | 21,013 | 19,017 | 22,045 | 21,409 | 21,656 | 21,038 | 21,227 | 21,840 | 21,561 | 19,147 | 21,358 | 20,149 | 17,510 | 17,655 | 19,511 | 21,662 | 18,273 | 18,247 | 17,709 | 18,422 | 17,543 | 18,886 | 17,529 | 18,176 | 16,954 | 17,513 | 17,073 | 18,556 | 22,957 | 24,930 | 26,239 | 27,538 | 27,514 | 26,729 | 25,738 | 23,753 | 24,679 | 24,933 | 23,827 | 22,470 | 22,737 | 18,790 | 19,559 | 23,220 |
Kortlopende schulden
| 38,912 | 33,246 | 37,372 | 23,504 | 43,590 | 38,765 | 42,450 | 46,758 | 46,965 | 45,353 | 42,853 | 48,559 | 30,536 | 44,670 | 54,726 | 47,409 | 41,151 | 29,268 | 36,458 | 24,437 | 36,209 | 38,579 | 47,903 | 28,249 | 45,379 | 45,084 | 35,605 | 36,113 | 38,900 | 39,906 | 62,482 | 53,473 | 50,629 | 61,021 | 60,863 | 49,033 | 57,946 | 57,070 | 63,806 | 48,558 | 43,951 | 51,925 | 66,612 | 57,410 | 63,859 | 54,808 | 55,995 | 60,517 | 60,861 | 59,525 | 62,634 | 60,508 | 59,312 | 60,439 | 75,605 | 66,004 | 71,099 | 72,180 | 78,455 | 54,119 | 61,810 | 74,959 |
Belastingschulden
| 805 | 845 | 1,324 | 2,616 | 1,223 | 3,063 | 1,185 | 1,698 | 1,154 | 4,445 | 5,869 | 5,144 | 767 | 1,950 | 577 | 574 | 352 | 1,978 | 530 | 787 | 969 | 2,980 | 1,517 | 1,153 | 1,170 | 2,026 | 1,064 | 965 | 653 | 2,302 | 706 | 764 | 344 | 2,003 | 496 | 846 | 455 | 3,332 | 391 | 603 | 243 | 1,158 | 442 | 553 | 231 | 963 | 347 | 426 | 304 | 3,443 | 391 | 453 | 256 | 1,214 | 423 | 1,704 | 481 | 4,176 | 709 | 1,751 | 1,961 | 768 |
Uitgestelde opbrengsten
| 805 | 357 | 3,570 | 5,772 | 3,034 | 6,805 | 3,241 | 4,733 | 3,052 | 8,178 | 8,091 | 8,526 | 2,851 | 5,322 | 2,984 | 4,203 | 2,452 | 5,550 | 2,781 | 4,155 | 3,038 | 6,392 | 3,734 | 4,642 | 3,013 | 5,302 | 3,149 | 4,028 | 2,386 | 5,410 | 2,496 | 3,982 | 2,118 | 5,059 | 2,359 | 3,692 | 2,109 | 6,182 | 1,923 | 3,238 | 1,655 | 3,658 | 1,809 | 3,064 | 1,592 | 3,565 | 1,887 | 3,282 | 1,860 | 6,357 | 1,925 | 3,343 | 1,522 | 3,666 | 1,749 | 4,288 | 1,830 | 6,919 | 2,178 | 3,777 | 4,053 | 1,853 |
Overige kortlopende verplichtingen
| 15,664 | 18,116 | 24,843 | 21,679 | 21,601 | 19,012 | 23,565 | 23,315 | 21,841 | 17,905 | 20,258 | 20,768 | 21,810 | 17,453 | 20,403 | 18,389 | 20,974 | 17,353 | 22,376 | 21,442 | 22,444 | 17,913 | 22,837 | 23,979 | 22,711 | 18,606 | 23,080 | 21,895 | 21,298 | 18,099 | 22,683 | 20,165 | 22,141 | 18,671 | 22,591 | 19,661 | 20,094 | 16,527 | 21,210 | 19,115 | 19,545 | 16,381 | 19,780 | 18,371 | 19,424 | 13,584 | 11,649 | 12,619 | 12,483 | 9,884 | 13,084 | 11,783 | 12,020 | 10,173 | 11,983 | 11,472 | 12,515 | 10,011 | 15,213 | 9,425 | 7,671 | 11,173 |
Totaal kortlopende verplichtingen
| 86,014 | 82,197 | 87,931 | 75,783 | 91,716 | 85,865 | 93,990 | 97,298 | 92,724 | 91,796 | 89,772 | 95,645 | 73,618 | 85,016 | 92,886 | 85,253 | 81,541 | 71,531 | 82,628 | 69,051 | 83,736 | 84,293 | 96,130 | 77,908 | 92,330 | 90,832 | 83,395 | 81,183 | 83,942 | 83,564 | 105,171 | 95,275 | 94,399 | 106,413 | 104,086 | 90,633 | 97,858 | 98,201 | 104,482 | 89,797 | 82,680 | 90,140 | 105,155 | 96,358 | 101,948 | 90,513 | 92,488 | 101,348 | 101,443 | 103,304 | 105,157 | 102,363 | 98,592 | 98,031 | 114,016 | 106,697 | 109,271 | 111,580 | 118,583 | 86,111 | 93,093 | 111,205 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 68,632 | 69,718 | 75,097 | 81,197 | 63,994 | 66,365 | 71,687 | 62,256 | 55,431 | 55,058 | 53,694 | 43,765 | 66,043 | 70,768 | 67,202 | 74,301 | 68,360 | 80,204 | 74,083 | 71,414 | 74,188 | 73,495 | 69,170 | 75,235 | 64,835 | 65,224 | 77,919 | 78,609 | 77,181 | 78,697 | 78,955 | 69,794 | 78,214 | 69,843 | 81,240 | 68,759 | 66,308 | 67,987 | 64,553 | 68,639 | 80,312 | 83,084 | 63,563 | 59,714 | 61,971 | 73,277 | 63,844 | 58,704 | 54,133 | 56,250 | 59,201 | 50,935 | 54,910 | 59,228 | 51,906 | 53,733 | 57,785 | 63,056 | 72,289 | 69,362 | 74,665 | 69,411 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 1,395 | 0 | 0 | 0 | 7,808 | 0 | 0 | 0 | 9,982 | 0 | 0 | 0 | 10,292 | 0 | 0 | 0 | 11,082 | 0 | 0 | 0 | 15,774 | 0 | 0 | 0 | 15,697 | 0 | 0 | 0 | 16,552 | 0 | 0 | 0 | 16,780 | 0 | 0 | 0 | 14,928 | 0 | 0 | 0 | 14,668 | 0 | 0 | 0 | 14,770 | 0 | 0 | 0 | 15,429 | 0 | 0 | 0 | 15,017 | 0 | 0 | 0 | 12,480 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 1,979 | 0 | 0 | 0 | 2,224 | 0 | 0 | 0 | 2,909 | 0 | 0 | 0 | 1,209 | 0 | 0 | 0 | 435 | 0 | 0 | 0 | 1,045 | 0 | 0 | 0 | 2,832 | 0 | 0 | 0 | 1,748 | 0 | 0 | 0 | 514 | 0 | 0 | 0 | 936 | 0 | 0 | 0 | 269 | 0 | 0 | 0 | 211 | 0 | 0 | 0 | 196 | 0 | 0 | 0 | 2,965 | 0 | 0 | 0 | 3,075 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 11,933 | 7,934 | 13,151 | 13,227 | 12,633 | 234 | 14,061 | 15,487 | 15,528 | 240 | 12,441 | 12,786 | 13,629 | 373 | 13,548 | 13,529 | 13,641 | 620 | 19,964 | 19,620 | 19,484 | 616 | 17,578 | 19,437 | 18,414 | 685 | 21,185 | 19,797 | 19,412 | 612 | 18,717 | 17,886 | 18,134 | 582 | 19,721 | 17,329 | 17,868 | 410 | 16,865 | 17,211 | 17,954 | 1,364 | 18,586 | 18,277 | 18,817 | 3,330 | 20,336 | 21,002 | 21,766 | 5,112 | 23,023 | 23,598 | 24,188 | 7,191 | 28,203 | 28,963 | 29,533 | 10,790 | 30,391 | 10,023 | 9,261 | 9,629 |
Totaal niet-vlottende verplichtingen
| 80,565 | 81,026 | 88,248 | 94,424 | 76,627 | 76,631 | 85,748 | 77,743 | 70,959 | 68,189 | 66,135 | 56,551 | 79,672 | 82,642 | 80,750 | 87,830 | 82,001 | 92,341 | 94,047 | 91,034 | 93,672 | 90,930 | 86,748 | 94,672 | 83,249 | 84,438 | 99,104 | 98,406 | 96,593 | 97,609 | 97,672 | 87,680 | 96,348 | 87,719 | 100,961 | 86,088 | 84,176 | 84,261 | 81,418 | 85,850 | 98,266 | 99,385 | 82,149 | 77,991 | 80,788 | 91,588 | 84,180 | 79,706 | 75,899 | 76,987 | 82,224 | 74,533 | 79,098 | 84,401 | 80,109 | 82,696 | 87,318 | 89,401 | 102,680 | 79,385 | 83,926 | 79,040 |
Totaal passiva
| 166,579 | 163,223 | 176,179 | 170,207 | 168,343 | 162,496 | 179,738 | 175,041 | 163,683 | 159,985 | 155,907 | 152,196 | 153,290 | 167,658 | 173,636 | 173,083 | 163,542 | 163,872 | 176,675 | 160,085 | 177,408 | 175,223 | 182,878 | 172,580 | 175,579 | 175,270 | 182,499 | 179,589 | 180,535 | 181,173 | 202,843 | 182,955 | 190,747 | 194,132 | 205,047 | 176,721 | 182,034 | 182,462 | 185,900 | 175,647 | 180,946 | 189,525 | 187,304 | 174,349 | 182,736 | 182,101 | 176,668 | 181,054 | 177,342 | 180,291 | 187,381 | 176,896 | 177,690 | 182,432 | 194,125 | 189,393 | 196,589 | 200,981 | 221,263 | 165,496 | 177,019 | 190,245 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 217,735 | 0 | 0 | 0 | 210,171 | 209,338 | 210,714 | 205,430 | 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
| 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 | 42,020 |
Ingehouden winsten
| 141,052 | 140,417 | 139,341 | 143,258 | 139,983 | 135,489 | 131,058 | 130,610 | 132,446 | 131,615 | 132,989 | 127,705 | 119,091 | 112,891 | 106,100 | 101,743 | 102,347 | 100,879 | 105,768 | 110,760 | 109,107 | 105,599 | 100,097 | 100,245 | 101,303 | 98,814 | 95,462 | 94,983 | 93,448 | 90,752 | 87,328 | 84,780 | 83,696 | 82,670 | 77,727 | 78,586 | 78,139 | 77,454 | 76,269 | 75,514 | 73,437 | 74,608 | 71,108 | 71,588 | 70,272 | 70,694 | 68,391 | 69,969 | 64,961 | 64,761 | 61,597 | 62,032 | 57,940 | 54,200 | 53,483 | 53,006 | 52,311 | 51,278 | 48,496 | 55,774 | 54,919 | 56,084 |
Overige gereserveerde algehele resultaten
| 38,160 | 33,925 | 26,316 | 24,316 | 14,937 | 12,071 | 12,055 | 12,455 | 9,281 | 6,989 | 6,257 | 8,025 | 6,494 | 77,659 | 1,915 | 1,105 | 797 | 1,732 | 8,062 | 7,158 | 8,372 | 9,174 | 10,145 | 13,927 | 11,643 | 14,892 | 16,067 | 13,465 | 12,172 | 12,426 | 7,697 | 7,446 | 8,543 | 8,802 | 13,571 | 12,514 | 13,892 | 12,675 | 9,405 | 7,670 | 7,870 | 7,783 | 6,354 | 5,278 | 4,122 | 3,486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 35,359 | 35,363 | 35,358 | 35,373 | -182,003 | 35,719 | 35,713 | 35,706 | -174,466 | -173,635 | -175,009 | -169,725 | 35,674 | -37,767 | 35,637 | 35,638 | 35,633 | 35,632 | 35,407 | 35,420 | 35,414 | 35,415 | 35,346 | 35,575 | 35,557 | 35,547 | 35,605 | 35,581 | 35,547 | 35,234 | 35,233 | 35,233 | 35,211 | 35,212 | 35,202 | 35,249 | 35,243 | 35,244 | 35,244 | 35,245 | 35,213 | 35,216 | 42,790 | 42,809 | 42,789 | 42,791 | 44,019 | 42,860 | 43,497 | 44,026 | 42,527 | 42,368 | 43,860 | 42,918 | 42,773 | 43,866 | 44,557 | 45,922 | 45,246 | 39,672 | 38,938 | 40,313 |
Totaal eigen vermogen van aandeelhouders
| 256,591 | 251,725 | 243,035 | 244,967 | 232,672 | 225,299 | 220,846 | 220,791 | 219,452 | 216,327 | 216,971 | 213,455 | 203,279 | 194,803 | 185,672 | 180,506 | 180,797 | 180,263 | 191,257 | 195,358 | 194,913 | 192,208 | 187,608 | 191,767 | 190,523 | 191,273 | 189,154 | 186,049 | 183,187 | 180,432 | 172,278 | 169,479 | 169,470 | 168,704 | 168,520 | 168,369 | 169,294 | 167,393 | 162,938 | 160,449 | 158,540 | 159,627 | 162,272 | 161,695 | 159,203 | 158,991 | 154,430 | 154,849 | 150,478 | 150,807 | 146,144 | 146,420 | 143,820 | 139,138 | 138,276 | 138,892 | 138,888 | 139,220 | 135,762 | 137,466 | 135,877 | 138,417 |
Totaal eigen vermogen
| 257,317 | 252,401 | 243,677 | 245,574 | 233,351 | 225,948 | 221,575 | 221,491 | 220,125 | 216,971 | 217,584 | 214,044 | 203,933 | 195,417 | 186,257 | 181,056 | 181,399 | 180,859 | 191,831 | 195,927 | 195,588 | 192,859 | 188,282 | 192,332 | 191,194 | 191,974 | 189,808 | 186,640 | 183,831 | 181,032 | 172,879 | 170,101 | 170,256 | 169,526 | 169,447 | 169,347 | 170,412 | 168,570 | 164,481 | 161,994 | 160,068 | 161,244 | 163,965 | 164,115 | 161,502 | 161,078 | 156,276 | 156,789 | 152,430 | 152,703 | 148,033 | 147,243 | 144,509 | 139,822 | 138,974 | 139,600 | 139,646 | 139,989 | 136,480 | 138,070 | 136,712 | 139,235 |
Totaal passiva en aandeelhoudersvermogen
| 423,896 | 415,624 | 419,856 | 415,781 | 401,694 | 388,444 | 401,313 | 396,532 | 383,808 | 376,956 | 373,491 | 366,240 | 357,223 | 363,075 | 359,893 | 354,139 | 344,941 | 344,731 | 368,506 | 356,012 | 372,996 | 368,082 | 371,160 | 364,912 | 366,773 | 367,244 | 372,307 | 366,229 | 364,366 | 362,205 | 375,722 | 353,056 | 361,003 | 363,658 | 374,494 | 346,068 | 352,446 | 351,032 | 350,381 | 337,641 | 341,014 | 350,769 | 351,269 | 338,464 | 344,238 | 343,179 | 332,944 | 337,843 | 329,772 | 332,994 | 335,414 | 324,139 | 322,199 | 322,254 | 333,099 | 328,993 | 336,235 | 340,970 | 357,743 | 303,566 | 313,731 | 329,480 |