Daio Paper Corporation
TSE:3880.T
772 (JPY) • At close November 14, 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
| 113,465 | 123,751 | 104,680 | 128,039 | 96,217 | 102,638 | 110,932 | 96,065 | 79,837 | 89,165 | 82,594 | 93,107 | 112,270 | 130,643 | 113,391 | 116,327 | 108,685 | 113,054 | 108,170 | 109,607 | 98,093 | 106,548 | 103,255 | 82,708 | 82,709 | 66,680 | 65,861 | 47,203 | 58,669 | 89,201 | 71,372 | 72,468 | 83,406 | 80,915 | 92,610 | 94,370 | 77,634 | 82,557 | 101,010 | 100,015 | 93,333 | 85,838 | 91,663 | 91,218 | 79,435 | 86,210 | 95,698 | 98,027 | 68,415 | 93,430 | 78,899 | 133,719 | 138,036 | 130,153 | 129,163 | 123,318 | 126,016 | 136,070 | 138,599 | 128,008 | 98,918 | 75,301 |
Kortetermijnbeleggingen
| 0 | 272 | 0 | 315 | 0 | -1,653 | 0 | 0 | 0 | -17,541 | 0 | 301 | 0 | -1,645 | 0 | 0 | 0 | -4,850 | 0 | 0 | 0 | -4,092 | 0 | 0 | 0 | -4,029 | 0 | 0 | 0 | -4,019 | 0 | 0 | 0 | -4,026 | 0 | 0 | 0 | -4,051 | 0 | 0 | 0 | -7,592 | 0 | 0 | 0 | -9,959 | 0 | 0 | 0 | -10,042 | 0 | 0 | 0 | -5,148 | 0 | 0 | 0 | -4,728 | 0 | 0 | -4,633 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 113,465 | 124,023 | 104,680 | 128,039 | 96,217 | 102,638 | 110,932 | 96,065 | 79,837 | 89,165 | 82,594 | 93,107 | 112,270 | 130,643 | 113,391 | 116,327 | 108,685 | 113,054 | 108,170 | 109,607 | 98,093 | 106,548 | 103,255 | 82,708 | 82,709 | 66,680 | 65,861 | 47,203 | 58,669 | 89,201 | 71,372 | 72,468 | 83,406 | 80,915 | 92,610 | 94,370 | 77,634 | 82,557 | 101,010 | 100,015 | 93,333 | 85,838 | 91,663 | 91,218 | 79,435 | 86,210 | 95,698 | 98,027 | 68,415 | 93,430 | 78,899 | 133,719 | 138,036 | 130,153 | 129,163 | 123,318 | 126,016 | 136,070 | 138,599 | 128,008 | 98,918 | 75,301 |
Nettovorderingen
| 125,465 | 124,272 | 137,177 | 133,670 | 124,125 | 117,274 | 131,297 | 116,472 | 112,806 | 100,164 | 121,421 | 107,418 | 104,921 | 107,487 | 119,113 | 102,542 | 96,741 | 103,722 | 115,350 | 105,784 | 108,130 | 109,027 | 113,161 | 105,866 | 107,053 | 109,746 | 116,625 | 106,631 | 100,841 | 92,698 | 102,101 | 91,528 | 92,669 | 95,681 | 99,850 | 88,401 | 87,561 | 91,202 | 94,426 | 84,228 | 81,525 | 86,182 | 91,782 | 79,997 | 84,628 | 90,082 | 93,021 | 90,394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 118,815 | 117,350 | 124,200 | 123,856 | 120,100 | 113,089 | 118,694 | 113,467 | 106,242 | 86,904 | 88,085 | 85,341 | 83,515 | 79,849 | 81,110 | 82,711 | 84,084 | 77,298 | 82,959 | 80,893 | 81,588 | 76,695 | 79,712 | 77,538 | 74,629 | 72,102 | 75,140 | 73,965 | 71,121 | 63,587 | 67,344 | 68,589 | 71,256 | 69,169 | 71,813 | 71,388 | 70,307 | 66,058 | 66,122 | 65,515 | 65,130 | 58,589 | 63,802 | 62,897 | 63,718 | 61,391 | 65,435 | 69,353 | 69,887 | 64,445 | 57,612 | 63,563 | 63,363 | 54,425 | 57,278 | 58,015 | 57,144 | 50,472 | 56,893 | 60,817 | 68,841 | 75,464 |
Overige vlottende activa
| 9,796 | 10,544 | 14,357 | 17,704 | 19,128 | 27,866 | 19,773 | 14,790 | 19,241 | 15,067 | 11,882 | 11,275 | 10,398 | 10,385 | 8,907 | 7,881 | 8,121 | 4,945 | 5,802 | 6,117 | 5,570 | 7,380 | 9,159 | 8,970 | 8,776 | 12,280 | 13,169 | 15,129 | 12,520 | 11,562 | 9,573 | 10,279 | 10,383 | 11,389 | 11,827 | 11,498 | 13,130 | 12,672 | 10,050 | 9,572 | 11,337 | 13,262 | 9,975 | 9,713 | 7,751 | 8,575 | 14,019 | 12,094 | 107,343 | 111,608 | 110,159 | 104,310 | 105,691 | 105,581 | 117,742 | 102,342 | 104,382 | 107,484 | 116,522 | 105,595 | 113,033 | 152,133 |
Totaal vlottende activa
| 367,541 | 376,189 | 380,414 | 403,269 | 359,570 | 355,058 | 380,696 | 340,794 | 318,126 | 291,300 | 303,982 | 297,141 | 311,104 | 328,364 | 322,521 | 309,461 | 297,631 | 299,019 | 312,281 | 302,401 | 293,381 | 299,650 | 305,287 | 275,082 | 273,167 | 260,808 | 270,795 | 242,928 | 243,151 | 257,048 | 250,390 | 242,864 | 257,714 | 257,154 | 276,100 | 265,657 | 248,632 | 252,489 | 271,608 | 259,330 | 251,325 | 243,871 | 257,222 | 243,825 | 235,532 | 246,258 | 268,173 | 269,868 | 245,645 | 269,483 | 246,670 | 301,592 | 307,090 | 292,155 | 304,183 | 283,675 | 287,542 | 294,026 | 312,014 | 294,420 | 280,792 | 302,898 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 429,363 | 428,515 | 433,825 | 433,622 | 433,567 | 432,106 | 437,290 | 436,593 | 428,304 | 421,195 | 413,714 | 409,506 | 399,285 | 391,594 | 386,959 | 379,165 | 373,996 | 362,124 | 346,488 | 342,778 | 339,682 | 337,706 | 338,203 | 328,769 | 321,541 | 319,564 | 310,836 | 311,585 | 313,579 | 299,184 | 293,152 | 292,888 | 297,201 | 296,373 | 291,349 | 290,662 | 286,128 | 287,490 | 284,808 | 283,332 | 289,157 | 286,290 | 290,118 | 294,052 | 294,883 | 292,213 | 291,557 | 292,696 | 253,454 | 255,112 | 227,864 | 315,736 | 316,325 | 320,240 | 323,797 | 328,037 | 331,584 | 336,350 | 339,454 | 345,458 | 353,635 | 355,605 |
Goodwill
| 45,096 | 45,267 | 46,672 | 47,807 | 45,640 | 45,847 | 52,457 | 52,988 | 53,923 | 50,489 | 52,756 | 55,275 | 54,014 | 55,902 | 57,168 | 60,657 | 67,158 | 39,941 | 40,836 | 41,725 | 42,664 | 43,553 | 44,463 | 45,352 | 46,241 | 47,443 | 54,456 | 55,954 | 56,962 | 48,865 | 50,174 | 51,270 | 52,367 | 53,463 | 54,560 | 56,773 | 57,887 | 58,999 | 60,113 | 61,487 | 62,605 | 63,724 | 64,996 | 67,016 | 68,150 | 68,170 | 68,993 | 70,156 | 15,932 | 16,361 | 12,442 | 12,432 | 13,830 | 13,291 | 13,257 | 13,825 | 14,063 | 14,303 | 15,171 | 15,451 | 16,049 | 16,847 |
Immateriële activa
| 35,026 | 35,767 | 37,224 | 38,274 | 37,832 | 38,619 | 39,654 | 32,975 | 33,891 | 31,529 | 30,276 | 30,524 | 29,030 | 29,297 | 28,614 | 30,216 | 18,192 | 16,936 | 16,094 | 14,774 | 11,931 | 11,685 | 10,812 | 10,035 | 9,590 | 9,050 | 8,242 | 8,026 | 7,561 | 4,213 | 3,592 | 3,592 | 3,595 | 3,651 | 3,594 | 3,591 | 3,626 | 3,677 | 3,687 | 3,462 | 3,449 | 3,296 | 3,281 | 3,376 | 3,362 | 3,248 | 2,998 | 3,094 | 2,845 | 2,923 | 2,910 | 2,946 | 2,923 | 2,969 | 3,086 | 3,116 | 3,228 | 3,073 | 3,121 | 2,913 | 3,012 | 2,898 |
Goodwill en immateriële activa
| 80,122 | 81,034 | 83,896 | 86,081 | 83,472 | 84,466 | 92,111 | 85,963 | 87,814 | 82,018 | 83,032 | 85,799 | 83,044 | 85,199 | 85,782 | 90,873 | 85,350 | 56,877 | 56,930 | 56,499 | 54,595 | 55,238 | 55,275 | 55,387 | 55,831 | 56,493 | 62,698 | 63,980 | 64,523 | 53,078 | 53,766 | 54,862 | 55,962 | 57,114 | 58,154 | 60,364 | 61,513 | 62,676 | 63,800 | 64,949 | 66,054 | 67,020 | 68,277 | 70,392 | 71,512 | 71,418 | 71,991 | 73,250 | 18,777 | 19,284 | 15,352 | 15,378 | 16,753 | 16,260 | 16,343 | 16,941 | 17,291 | 17,376 | 18,292 | 18,364 | 19,061 | 19,745 |
Langetermijnbeleggingen
| 52,507 | 23,561 | 48,917 | 47,720 | 48,369 | 22,701 | 52,661 | 47,056 | 44,574 | 39,465 | 48,703 | 49,214 | 47,241 | 26,076 | 43,810 | 46,519 | 47,301 | 28,032 | 47,059 | 47,569 | 53,367 | 36,953 | 50,847 | 57,258 | 54,872 | 37,495 | 55,945 | 55,304 | 53,336 | 39,831 | 46,582 | 43,065 | 43,531 | 36,791 | 53,642 | 53,802 | 54,921 | 43,460 | 50,342 | 44,738 | 44,879 | 34,776 | 49,589 | 49,275 | 45,860 | 36,966 | 43,305 | 45,284 | 0 | 40,966 | 0 | 0 | 0 | 34,298 | 0 | 0 | 0 | 36,231 | 0 | 0 | 32,060 | 0 |
Belastingvorderingen
| 0 | 8,857 | -48,917 | -47,720 | 0 | 11,281 | -52,661 | -47,056 | 0 | 6,322 | 0 | 0 | -47,241 | 7,088 | -43,810 | -46,519 | -47,301 | 8,126 | -47,059 | -47,569 | -53,367 | 5,420 | -50,847 | -57,258 | -54,872 | 2,296 | -55,945 | -55,304 | -53,336 | 531 | -46,582 | -43,065 | -43,531 | 921 | -53,642 | -53,802 | -54,921 | 187 | -50,342 | -44,738 | -44,879 | 2,746 | -49,589 | -49,275 | -45,860 | 2,581 | -43,305 | -45,284 | 0 | 1,037 | 0 | 0 | 0 | 11,694 | 0 | 0 | 0 | 11,008 | 0 | 0 | 11,943 | 0 |
Overige niet-vlottende activa
| 61 | 21,334 | 48,992 | 48,118 | -565,408 | 17,916 | 52,767 | 47,173 | -560,692 | 138 | -545,449 | -544,519 | 47,352 | 11,475 | 43,944 | 46,664 | 47,464 | 8,882 | 47,257 | 47,786 | 53,601 | 10,899 | 51,117 | 57,453 | 55,082 | 9,485 | 56,185 | 55,444 | 53,486 | 8,075 | 46,699 | 43,198 | 43,682 | 7,957 | 53,853 | 54,036 | 55,043 | 6,440 | 50,487 | 44,902 | 45,053 | 11,404 | 49,675 | 49,345 | 45,939 | 9,673 | 43,406 | 45,397 | 49,675 | 10,543 | 50,504 | 51,093 | 59,571 | 9,871 | 55,992 | 57,539 | 58,289 | 12,062 | 55,319 | 56,848 | 12,700 | 56,992 |
Totaal niet-vlottende activa
| 562,053 | 563,301 | 566,713 | 567,821 | 565,499 | 568,470 | 582,168 | 569,729 | 560,820 | 549,138 | 545,603 | 544,619 | 529,681 | 521,432 | 516,685 | 516,702 | 506,810 | 464,041 | 450,675 | 447,063 | 447,878 | 446,216 | 444,595 | 441,609 | 432,454 | 425,333 | 429,719 | 431,009 | 431,588 | 400,699 | 393,617 | 390,948 | 396,845 | 399,156 | 403,356 | 405,062 | 402,684 | 400,253 | 399,095 | 393,183 | 400,264 | 402,236 | 408,070 | 413,789 | 412,334 | 412,851 | 406,954 | 411,343 | 321,906 | 326,942 | 293,720 | 382,207 | 392,649 | 392,363 | 396,132 | 402,517 | 407,164 | 413,027 | 413,065 | 420,670 | 429,399 | 432,342 |
Totaal activa
| 929,594 | 939,490 | 947,129 | 971,093 | 925,072 | 923,531 | 962,865 | 910,525 | 878,947 | 840,441 | 849,586 | 841,762 | 840,787 | 849,801 | 839,208 | 826,164 | 804,443 | 763,060 | 762,956 | 749,464 | 741,259 | 745,866 | 749,882 | 716,691 | 705,621 | 686,141 | 700,514 | 673,937 | 674,739 | 657,747 | 644,007 | 633,812 | 654,559 | 656,310 | 679,456 | 670,719 | 651,316 | 652,744 | 670,705 | 652,515 | 651,591 | 646,112 | 665,294 | 657,615 | 647,868 | 659,112 | 675,129 | 681,211 | 567,551 | 596,425 | 540,390 | 683,799 | 699,739 | 684,518 | 700,315 | 686,192 | 694,706 | 707,053 | 725,079 | 715,090 | 710,191 | 735,240 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 86,735 | 84,812 | 85,252 | 88,498 | 86,660 | 88,167 | 92,840 | 89,892 | 78,958 | 75,384 | 75,212 | 67,235 | 65,423 | 64,662 | 66,254 | 61,034 | 59,407 | 53,135 | 58,829 | 54,601 | 59,852 | 58,774 | 63,031 | 56,386 | 54,074 | 58,686 | 62,352 | 59,124 | 54,331 | 48,446 | 52,687 | 45,138 | 45,779 | 49,123 | 56,192 | 48,758 | 48,928 | 48,201 | 52,853 | 45,967 | 44,314 | 44,700 | 44,951 | 36,892 | 38,172 | 39,189 | 37,941 | 34,810 | 37,364 | 42,081 | 39,088 | 42,192 | 43,131 | 64,743 | 45,050 | 42,446 | 41,117 | 62,221 | 44,326 | 38,298 | 61,899 | 50,410 |
Kortlopende schulden
| 118,332 | 131,429 | 128,221 | 124,642 | 118,453 | 112,527 | 110,157 | 125,417 | 116,150 | 94,318 | 116,212 | 96,709 | 95,422 | 93,557 | 89,099 | 69,020 | 96,004 | 91,718 | 92,613 | 96,313 | 93,567 | 69,061 | 71,460 | 73,505 | 76,380 | 75,292 | 79,793 | 83,627 | 97,074 | 99,066 | 105,893 | 107,312 | 109,100 | 123,821 | 117,821 | 120,273 | 123,283 | 148,744 | 144,328 | 155,008 | 155,106 | 165,709 | 159,420 | 175,327 | 177,197 | 178,270 | 176,960 | 167,242 | 138,519 | 149,076 | 113,315 | 144,717 | 144,510 | 163,359 | 146,343 | 147,038 | 147,558 | 157,202 | 148,080 | 147,986 | 157,698 | 146,722 |
Belastingschulden
| 0 | 6,395 | 4,551 | 4,169 | 2,107 | 1,472 | 832 | 1,249 | 1,607 | 3,133 | 4,094 | 7,690 | 5,088 | 6,492 | 2,116 | 4,856 | 3,409 | 10,947 | 7,242 | 7,117 | 2,075 | 2,250 | 80 | 3,116 | 2,234 | 2,090 | 328 | 3,253 | 1,299 | 5,210 | 2,645 | 3,919 | 1,844 | 5,190 | 2,243 | 2,084 | 1,058 | 1,320 | 1,048 | 1,333 | 646 | 3,546 | 1,717 | 1,285 | 519 | 3,389 | 3,730 | 3,269 | 711 | 874 | 543 | 1,441 | 1,598 | 1,571 | 1,480 | 1,462 | 1,510 | 4,109 | 3,153 | 3,204 | 2,759 | 1,521 |
Uitgestelde opbrengsten
| 0 | 1,028 | 7,578 | 9,619 | 5,366 | 35,838 | 4,532 | 7,229 | 4,609 | 40,481 | 7,399 | 13,593 | 8,353 | 52,638 | 5,235 | 10,729 | 6,369 | 55,509 | 9,969 | 12,166 | 4,654 | 36,553 | 2,760 | 8,153 | 4,783 | 44,360 | 2,993 | 8,673 | 3,904 | 35,283 | 5,178 | 8,687 | 4,215 | 33,832 | 4,616 | 6,608 | 3,273 | 26,316 | 3,296 | 5,544 | 2,988 | 27,453 | 3,861 | 5,471 | 2,641 | 30,393 | 6,396 | 7,392 | 2,162 | 3,876 | 1,798 | 5,612 | 3,910 | 5,793 | 3,509 | 5,597 | 3,708 | 8,432 | 5,436 | 7,508 | 7,177 | 4,020 |
Overige kortlopende verplichtingen
| 69,978 | 58,582 | 45,400 | 46,735 | 44,828 | 50,631 | 53,652 | 57,245 | 55,435 | 65,486 | 46,432 | 42,896 | 50,194 | 62,214 | 49,723 | 41,837 | 56,850 | 59,634 | 42,583 | 38,047 | 45,221 | 47,732 | 48,497 | 41,038 | 47,675 | 56,155 | 48,025 | 40,572 | 52,595 | 43,566 | 43,185 | 37,421 | 54,043 | 41,127 | 44,001 | 57,318 | 50,974 | 39,431 | 50,541 | 31,473 | 35,256 | 39,288 | 43,873 | 43,641 | 49,916 | 39,533 | 40,038 | 38,736 | 35,782 | 30,890 | 40,131 | 57,624 | 59,697 | 15,280 | 56,565 | 46,539 | 45,943 | 17,712 | 48,811 | 48,365 | 19,124 | 49,145 |
Totaal kortlopende verplichtingen
| 275,045 | 281,218 | 271,002 | 273,663 | 257,414 | 252,797 | 257,481 | 273,803 | 252,150 | 238,321 | 249,349 | 228,123 | 224,480 | 226,925 | 212,427 | 187,476 | 222,039 | 215,434 | 211,236 | 208,244 | 205,369 | 177,817 | 185,828 | 182,198 | 185,146 | 192,223 | 193,491 | 195,249 | 209,203 | 196,288 | 209,588 | 202,477 | 214,981 | 219,261 | 224,873 | 235,041 | 227,516 | 237,696 | 252,066 | 239,325 | 238,310 | 253,243 | 253,822 | 262,616 | 265,804 | 260,381 | 258,669 | 244,057 | 212,376 | 222,921 | 193,077 | 245,974 | 248,936 | 244,953 | 249,438 | 237,485 | 236,128 | 241,244 | 244,370 | 237,853 | 241,480 | 247,798 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 336,742 | 352,056 | 361,046 | 382,492 | 363,688 | 376,149 | 384,225 | 304,868 | 295,338 | 284,324 | 284,635 | 298,563 | 314,146 | 334,900 | 343,823 | 359,341 | 339,496 | 302,400 | 312,020 | 305,710 | 300,038 | 334,800 | 333,047 | 297,040 | 293,416 | 267,609 | 273,911 | 247,246 | 239,202 | 237,926 | 223,658 | 225,264 | 231,950 | 230,127 | 248,437 | 232,608 | 221,803 | 217,869 | 233,573 | 237,826 | 242,048 | 240,923 | 262,839 | 249,966 | 243,346 | 262,728 | 287,726 | 304,067 | 233,238 | 247,297 | 227,214 | 303,579 | 300,864 | 288,296 | 295,157 | 291,075 | 299,336 | 305,427 | 321,306 | 317,929 | 312,630 | 326,673 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 8,629 | 0 | 0 | 0 | -8,152 | 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 | 5,635 | 0 | 0 | 0 | 8,152 | 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
| 55,607 | 32,117 | 56,224 | 57,806 | 55,103 | 49,916 | 58,560 | 56,569 | 55,256 | 51,093 | 51,368 | 52,387 | 49,282 | 41,188 | 46,790 | 46,450 | 37,574 | 35,690 | 34,614 | 34,691 | 34,790 | 33,910 | 34,425 | 34,129 | 33,880 | 33,244 | 34,587 | 34,503 | 34,638 | 32,454 | 30,829 | 31,100 | 31,639 | 32,102 | 34,538 | 34,205 | 34,502 | 32,687 | 32,272 | 31,708 | 32,608 | 32,694 | 30,470 | 31,014 | 28,745 | 28,034 | 25,737 | 27,074 | 26,542 | 28,894 | 32,610 | 23,810 | 21,705 | 21,582 | 22,076 | 22,628 | 22,918 | 23,233 | 23,527 | 23,869 | 24,485 | 24,086 |
Totaal niet-vlottende verplichtingen
| 392,349 | 398,437 | 417,270 | 440,298 | 418,791 | 426,065 | 442,785 | 361,437 | 350,594 | 335,417 | 336,003 | 350,950 | 363,428 | 376,088 | 390,613 | 405,791 | 377,070 | 338,090 | 346,634 | 340,401 | 334,828 | 368,710 | 367,472 | 331,169 | 327,296 | 300,853 | 308,498 | 281,749 | 273,840 | 270,380 | 254,487 | 256,364 | 263,589 | 262,229 | 282,975 | 266,813 | 256,305 | 250,556 | 265,845 | 269,534 | 274,656 | 273,617 | 293,309 | 280,980 | 272,091 | 290,762 | 313,463 | 331,141 | 259,780 | 276,191 | 259,824 | 327,389 | 322,569 | 309,878 | 317,233 | 313,703 | 322,254 | 328,660 | 344,833 | 341,798 | 337,115 | 350,759 |
Totaal passiva
| 667,394 | 679,655 | 688,272 | 713,961 | 676,205 | 678,862 | 700,266 | 635,240 | 602,744 | 573,738 | 585,352 | 579,073 | 587,908 | 603,013 | 603,040 | 593,267 | 599,109 | 553,524 | 557,870 | 548,645 | 540,197 | 546,527 | 553,300 | 513,367 | 512,442 | 493,076 | 501,989 | 476,998 | 483,043 | 466,668 | 464,075 | 458,841 | 478,570 | 481,490 | 507,848 | 501,854 | 483,821 | 488,252 | 517,911 | 508,859 | 512,966 | 526,860 | 547,131 | 543,596 | 537,895 | 551,143 | 572,132 | 575,198 | 472,156 | 499,112 | 452,901 | 573,363 | 571,505 | 554,831 | 566,671 | 551,188 | 558,382 | 569,904 | 589,203 | 579,651 | 578,595 | 598,557 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 224,252 | 0 | 0 | 0 | 260,731 | 261,326 | 255,589 | 251,726 | 1,857 | 0 | 6,249 | 2,936 | 2,022 | 2,164 | 1,656 | 2,144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,420 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,186 | 5,546 | 6,351 | 5,288 | 6,121 | 7,578 | 9,039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 53,884 | 43,449 | 43,449 | 42,859 | 42,859 | 42,859 | 42,859 | 42,859 | 42,658 | 39,898 | 39,707 | 39,707 | 39,707 | 39,707 | 39,707 | 39,707 | 39,707 | 39,707 | 39,707 | 39,707 | 39,707 | 39,707 | 39,707 | 39,707 | 39,707 | 38,756 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 | 30,415 |
Ingehouden winsten
| 114,817 | 118,274 | 115,919 | 120,156 | 118,754 | 117,493 | 128,775 | 145,703 | 155,789 | 156,450 | 149,745 | 145,862 | 141,129 | 136,579 | 131,180 | 124,931 | 121,426 | 116,818 | 112,939 | 109,180 | 100,650 | 99,189 | 97,352 | 99,710 | 96,983 | 96,513 | 97,366 | 97,432 | 94,065 | 94,067 | 88,950 | 86,255 | 83,894 | 83,772 | 75,170 | 73,961 | 71,654 | 70,411 | 64,594 | 62,821 | 60,137 | 58,319 | 53,347 | 53,377 | 53,297 | 52,967 | 50,391 | 57,052 | 39,429 | 39,590 | 41,132 | 42,024 | 58,258 | 59,480 | 64,315 | 63,466 | 67,920 | 68,548 | 69,229 | 68,964 | 67,861 | 69,936 |
Overige gereserveerde algehele resultaten
| 28,072 | 23,412 | 25,112 | 19,852 | 14,775 | 12,230 | 18,525 | 14,995 | 6,642 | -2,237 | -288 | 2,526 | -1,857 | 105,695 | -6,249 | -2,936 | -2,022 | -2,164 | -1,656 | -2,144 | 3,766 | 3,496 | 1,736 | 6,001 | 4,083 | 4,902 | 9,370 | 7,801 | 5,898 | 5,843 | 320 | -1,420 | 1,591 | 2,614 | 8,053 | 8,206 | 9,180 | 7,642 | 1,846 | -5,186 | -5,546 | -6,351 | -5,288 | -6,121 | -7,578 | -9,039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 51,843 | 51,839 | 51,829 | 51,819 | 51,614 | 63,743 | 51,421 | 66,230 | 57,700 | 48,755 | 51,672 | 54,506 | 48,129 | 48,769 | 51,023 | 51,464 | 41,029 | 41,030 | 40,440 | 40,519 | 40,058 | 40,058 | 40,058 | 39,858 | 37,098 | 36,908 | 36,908 | 36,908 | 36,908 | 36,908 | 36,909 | 36,909 | 36,909 | 37,015 | 37,015 | 36,679 | 36,684 | 36,689 | 36,694 | 26,325 | 24,656 | 27,410 | 16,619 | 18,387 | 22,550 | 4,629 | 10,801 | 7,354 | 10,898 | 13,233 | 9,187 | 11,364 | 10,006 | 25,100 | 10,934 | 13,329 | 10,614 | 11,527 | 10,554 | 11,854 | 11,475 | 15,771 |
Totaal eigen vermogen van aandeelhouders
| 248,616 | 247,409 | 246,744 | 245,711 | 239,027 | 235,120 | 252,605 | 265,817 | 267,373 | 259,089 | 255,301 | 254,252 | 245,001 | 239,232 | 229,838 | 227,343 | 203,883 | 199,133 | 194,582 | 190,414 | 187,333 | 185,602 | 182,005 | 188,227 | 178,062 | 178,030 | 183,351 | 181,848 | 176,578 | 176,525 | 165,886 | 161,451 | 162,101 | 163,108 | 159,945 | 158,553 | 157,225 | 154,450 | 142,841 | 134,039 | 129,095 | 109,793 | 105,669 | 102,179 | 98,684 | 97,050 | 91,607 | 94,821 | 80,742 | 83,238 | 80,734 | 83,803 | 98,679 | 100,051 | 105,664 | 107,210 | 108,949 | 110,490 | 110,198 | 111,233 | 109,751 | 116,122 |
Totaal eigen vermogen
| 262,200 | 259,831 | 258,857 | 257,132 | 248,867 | 244,669 | 262,599 | 275,285 | 276,203 | 266,703 | 264,234 | 262,689 | 252,879 | 246,788 | 236,168 | 232,897 | 205,334 | 209,536 | 205,086 | 200,819 | 201,062 | 199,339 | 196,582 | 203,324 | 193,179 | 193,065 | 198,525 | 196,939 | 191,696 | 191,079 | 179,932 | 174,971 | 175,989 | 174,820 | 171,608 | 168,865 | 167,495 | 164,492 | 152,794 | 143,656 | 138,625 | 119,252 | 118,163 | 114,019 | 109,973 | 107,969 | 102,997 | 106,013 | 95,395 | 97,313 | 87,489 | 110,436 | 128,234 | 129,687 | 133,644 | 135,004 | 136,324 | 137,149 | 135,876 | 135,439 | 131,596 | 136,683 |
Totaal passiva en aandeelhoudersvermogen
| 929,594 | 939,486 | 947,129 | 971,093 | 925,072 | 923,531 | 962,865 | 910,525 | 878,947 | 840,441 | 849,586 | 841,762 | 840,787 | 849,801 | 839,208 | 826,164 | 804,443 | 763,060 | 762,956 | 749,464 | 741,259 | 745,866 | 749,882 | 716,691 | 705,621 | 686,141 | 700,514 | 673,937 | 674,739 | 657,747 | 644,007 | 633,812 | 654,559 | 656,310 | 679,456 | 670,719 | 651,316 | 652,744 | 670,705 | 652,515 | 651,591 | 646,112 | 665,294 | 657,615 | 647,868 | 659,112 | 675,129 | 681,211 | 567,551 | 596,425 | 540,390 | 683,799 | 699,739 | 684,518 | 700,315 | 686,192 | 694,706 | 707,053 | 725,079 | 715,090 | 710,191 | 735,240 |