Rengo Co., Ltd.
TSE:3941.T
909.8 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 103,380 | 96,162 | 117,588 | 109,180 | 86,321 | 77,908 | 72,532 | 69,598 | 57,609 | 52,503 | 60,308 | 66,731 | 48,828 | 51,316 | 52,380 | 47,541 | 52,410 | 40,063 | 40,014 | 33,953 | 30,794 | 27,514 | 31,022 | 31,636 | 29,649 | 25,071 | 28,108 | 27,737 | 24,386 | 25,997 | 28,402 | 28,778 | 19,168 | 19,674 | 21,405 | 24,114 | 21,032 | 18,865 | 20,277 | 21,211 | 19,336 | 19,429 | 23,147 | 24,899 | 24,158 | 21,439 | 22,817 | 22,703 | 17,328 | 15,583 | 16,250 | 17,788 | 16,567 | 18,386 | 18,559 | 16,801 | 11,056 | 13,530 | 15,468 | 18,468 | 14,308 | 10,304 |
Kortetermijnbeleggingen
| 0 | 0 | 13,806 | -4,130 | -28,016 | -26,671 | -3,933 | -3,417 | -3,471 | -24,856 | -23,219 | -22,435 | -22,035 | -3,628 | -3,565 | -2,756 | -2,783 | -2,815 | -2,718 | -3,401 | -3,389 | -3,370 | -3,273 | -3,589 | -3,831 | -3,812 | -3,816 | -3,765 | -3,701 | -3,659 | -3,555 | -3,126 | -3,130 | -3,222 | -4,676 | -5,338 | -5,444 | -5,555 | 500 | 346 | 5,346 | 346 | 346 | -4,253 | -732 | -716 | -739 | -476 | -399 | 1,000 | 2,150 | -453 | 223 | -361 | 2,200 | -320 | 4,500 | -677 | -686 | -819 | 1,500 | -326 |
Liquide middelen en kortetermijnbeleggingen
| 103,380 | 96,162 | 117,588 | 109,180 | 86,321 | 77,908 | 72,532 | 69,598 | 57,609 | 52,503 | 60,308 | 66,731 | 48,828 | 51,316 | 52,380 | 47,541 | 52,410 | 40,063 | 40,014 | 33,953 | 30,794 | 27,514 | 31,022 | 31,636 | 29,649 | 25,071 | 28,108 | 27,737 | 24,386 | 25,997 | 28,402 | 28,778 | 19,168 | 19,674 | 21,405 | 24,114 | 21,032 | 18,865 | 20,777 | 21,557 | 24,682 | 19,775 | 23,493 | 24,899 | 24,158 | 21,439 | 22,817 | 22,703 | 17,328 | 16,583 | 18,400 | 17,788 | 16,790 | 18,386 | 20,759 | 16,801 | 15,556 | 13,530 | 15,468 | 18,468 | 15,808 | 10,304 |
Nettovorderingen
| 285,030 | 295,848 | 272,390 | 285,605 | 274,978 | 255,868 | 242,862 | 264,691 | 237,811 | 230,536 | 213,965 | 231,794 | 204,288 | 208,099 | 197,190 | 212,494 | 188,225 | 190,050 | 192,230 | 207,966 | 190,806 | 198,049 | 194,762 | 200,475 | 189,528 | 187,351 | 188,870 | 188,986 | 180,170 | 168,565 | 166,803 | 173,167 | 153,973 | 154,288 | 152,096 | 166,296 | 154,428 | 150,211 | 145,476 | 160,000 | 148,958 | 146,174 | 145,179 | 157,341 | 140,316 | 145,440 | 144,257 | 153,027 | 150,317 | 148,335 | 144,146 | 150,746 | 139,843 | 135,402 | 130,348 | 148,821 | 136,836 | 133,566 | 127,171 | 141,423 | 128,025 | 116,761 |
Voorraad
| 105,333 | 101,433 | 85,103 | 85,711 | 86,905 | 89,465 | 87,253 | 88,540 | 83,866 | 79,538 | 66,236 | 62,421 | 59,561 | 55,686 | 51,807 | 51,204 | 49,845 | 52,672 | 49,959 | 48,962 | 49,786 | 50,709 | 48,905 | 47,877 | 46,067 | 45,815 | 45,914 | 43,843 | 44,091 | 41,994 | 39,835 | 38,095 | 35,458 | 36,531 | 36,034 | 35,469 | 36,384 | 37,808 | 37,093 | 35,409 | 34,543 | 34,658 | 33,100 | 31,463 | 31,043 | 31,321 | 29,243 | 29,057 | 29,578 | 30,914 | 28,940 | 29,796 | 28,739 | 29,023 | 26,805 | 24,571 | 25,395 | 26,458 | 24,544 | 24,399 | 24,752 | 25,167 |
Overige vlottende activa
| 12,896 | 12,083 | 9,115 | 8,982 | 8,679 | 9,482 | 10,917 | 12,092 | 10,317 | 11,690 | 9,013 | 8,282 | 7,913 | 7,455 | 7,599 | 7,709 | 7,423 | 7,382 | 7,524 | 8,463 | 7,220 | 5,759 | 5,445 | 6,010 | 5,239 | 5,697 | 5,895 | 6,724 | 5,888 | 5,694 | 5,981 | 5,612 | 4,824 | 4,576 | 4,962 | 5,112 | 5,044 | 5,841 | 6,100 | 6,243 | 5,265 | 5,207 | 6,850 | 5,483 | 4,719 | 5,223 | 6,334 | 6,364 | 6,365 | 5,459 | 4,680 | 5,463 | 4,751 | 6,600 | 4,150 | 4,324 | 4,629 | 4,126 | 4,450 | 4,387 | 5,239 | 2,476 |
Totaal vlottende activa
| 506,639 | 505,526 | 484,196 | 489,478 | 457,897 | 433,712 | 413,564 | 434,921 | 389,603 | 375,031 | 350,213 | 369,909 | 321,268 | 322,556 | 308,976 | 318,948 | 297,903 | 290,167 | 289,727 | 299,344 | 278,606 | 282,031 | 280,134 | 285,998 | 270,483 | 263,934 | 268,787 | 267,290 | 254,535 | 242,250 | 241,021 | 245,652 | 213,423 | 215,069 | 214,497 | 230,991 | 216,888 | 212,725 | 209,446 | 223,209 | 213,448 | 205,814 | 208,622 | 219,186 | 200,236 | 203,423 | 202,651 | 211,151 | 203,588 | 201,291 | 196,166 | 203,793 | 190,123 | 189,411 | 182,062 | 194,517 | 182,416 | 177,680 | 171,633 | 188,677 | 173,824 | 154,708 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 493,944 | 484,687 | 456,467 | 447,819 | 439,396 | 427,144 | 422,964 | 417,320 | 411,373 | 399,199 | 384,032 | 381,234 | 386,112 | 382,481 | 367,094 | 359,980 | 351,819 | 349,111 | 350,584 | 335,142 | 336,234 | 324,114 | 319,962 | 317,410 | 315,967 | 307,354 | 309,706 | 304,917 | 305,413 | 298,312 | 300,111 | 296,293 | 293,992 | 294,433 | 293,282 | 300,135 | 302,064 | 303,158 | 304,086 | 304,712 | 299,886 | 297,827 | 295,005 | 282,854 | 280,550 | 276,257 | 271,871 | 265,301 | 266,070 | 264,799 | 264,882 | 253,958 | 255,094 | 248,452 | 243,203 | 240,968 | 243,641 | 245,613 | 246,816 | 245,159 | 245,734 | 227,296 |
Goodwill
| 28,498 | 27,693 | 27,075 | 28,216 | 28,367 | 26,559 | 27,215 | 35,944 | 31,054 | 29,529 | 18,806 | 18,900 | 19,270 | 19,786 | 19,157 | 20,281 | 20,316 | 20,757 | 21,273 | 29,480 | 28,893 | 8,822 | 9,079 | 9,537 | 9,537 | 8,774 | 9,723 | 10,399 | 10,634 | 10,748 | 11,530 | 18,540 | 2,433 | 2,764 | 2,564 | 2,924 | 3,298 | 3,624 | 3,980 | 4,645 | 4,907 | 5,285 | 5,848 | 6,030 | 4,390 | 3,722 | 2,951 | 2,751 | 2,891 | 3,038 | 2,941 | 3,028 | 3,140 | 2,376 | 2,407 | 2,269 | 2,082 | 2,137 | 1,809 | 1,812 | 2,465 | 2,406 |
Immateriële activa
| 22,456 | 22,209 | 21,333 | 21,378 | 21,519 | 20,747 | 21,265 | 17,093 | 17,017 | 16,551 | 16,109 | 15,877 | 16,195 | 16,320 | 16,117 | 16,322 | 16,528 | 16,859 | 17,152 | 11,658 | 11,880 | 12,303 | 13,351 | 13,565 | 13,658 | 13,129 | 14,098 | 13,866 | 13,774 | 13,893 | 14,266 | 7,217 | 5,998 | 6,118 | 6,355 | 6,578 | 6,828 | 6,931 | 7,196 | 6,738 | 6,718 | 6,740 | 6,575 | 6,584 | 6,366 | 6,411 | 6,408 | 6,016 | 6,270 | 6,144 | 6,352 | 6,241 | 6,480 | 5,721 | 5,954 | 5,652 | 5,897 | 6,126 | 6,354 | 6,496 | 6,446 | 6,209 |
Goodwill en immateriële activa
| 50,954 | 49,902 | 48,408 | 49,594 | 49,886 | 47,306 | 48,480 | 53,037 | 48,071 | 46,080 | 34,915 | 34,777 | 35,465 | 36,106 | 35,274 | 36,603 | 36,844 | 37,616 | 38,425 | 41,138 | 40,773 | 21,125 | 22,430 | 23,102 | 23,195 | 21,903 | 23,821 | 24,265 | 24,408 | 24,641 | 25,796 | 25,757 | 8,431 | 8,882 | 8,919 | 9,502 | 10,126 | 10,555 | 11,176 | 11,383 | 11,625 | 12,025 | 12,423 | 12,614 | 10,756 | 10,133 | 9,359 | 8,767 | 9,161 | 9,182 | 9,293 | 9,269 | 9,620 | 8,097 | 8,361 | 7,921 | 7,979 | 8,263 | 8,163 | 8,308 | 8,911 | 8,615 |
Langetermijnbeleggingen
| 162,103 | 190,559 | 151,884 | 153,156 | 181,916 | 176,882 | 142,783 | 140,181 | 141,282 | 156,845 | 162,585 | 152,945 | 161,253 | 137,153 | 139,737 | 133,665 | 130,894 | 129,410 | 122,831 | 128,393 | 125,237 | 121,799 | 127,018 | 123,155 | 135,944 | 131,304 | 130,503 | 135,560 | 127,533 | 125,723 | 119,844 | 115,687 | 108,202 | 108,051 | 112,267 | 119,972 | 112,195 | 120,466 | 109,557 | 99,630 | 89,405 | 92,557 | 94,068 | 101,211 | 95,232 | 83,474 | 79,334 | 70,001 | 66,159 | 63,702 | 62,106 | 69,410 | 71,562 | 57,811 | 53,217 | 58,383 | 50,888 | 58,027 | 62,173 | 56,926 | 57,384 | 51,630 |
Belastingvorderingen
| 2,449 | 2,058 | 2,414 | 1,796 | 2,016 | 1,856 | 2,234 | 2,075 | 2,359 | 2,181 | 2,023 | 1,684 | 1,962 | 1,823 | 1,946 | 1,632 | 1,694 | 1,591 | 1,779 | 1,379 | 1,709 | 1,127 | 1,403 | 1,363 | 1,450 | 1,263 | 743 | 706 | 781 | 771 | 878 | 715 | 572 | 604 | 583 | 666 | 700 | 665 | 681 | 638 | 634 | 651 | 669 | 662 | 669 | 796 | 848 | 5,478 | 6,966 | 6,191 | 5,972 | 3,435 | 2,546 | 2,495 | 2,662 | 1,885 | 2,480 | 2,104 | 717 | 1,580 | 1,000 | 5,830 |
Overige niet-vlottende activa
| 30,522 | 808 | 29,146 | 24,591 | 673 | 565 | 23,110 | 24,533 | 23,893 | 571 | 572 | 607 | 670 | 18,189 | 16,962 | 17,042 | 16,866 | 16,515 | 16,759 | 15,834 | 16,035 | 16,279 | 18,405 | 17,954 | 17,548 | 16,705 | 17,073 | 16,833 | 15,779 | 15,736 | 17,174 | 16,001 | 14,755 | 14,673 | 15,138 | 15,142 | 14,763 | 14,603 | 20,725 | 18,891 | 23,477 | 18,383 | 18,265 | 13,578 | 9,715 | 9,351 | 8,526 | 8,136 | 8,068 | 9,572 | 10,636 | 8,095 | 9,055 | 6,929 | 9,614 | 8,234 | 12,981 | 7,966 | 8,635 | 9,246 | 12,127 | 9,184 |
Totaal niet-vlottende activa
| 739,972 | 728,014 | 688,319 | 676,956 | 673,887 | 653,753 | 639,571 | 637,146 | 626,978 | 604,876 | 584,127 | 571,247 | 585,462 | 575,752 | 561,013 | 548,922 | 538,117 | 534,243 | 530,378 | 521,886 | 519,988 | 484,444 | 489,218 | 482,984 | 494,104 | 478,529 | 481,846 | 482,281 | 473,914 | 465,183 | 463,803 | 454,453 | 425,952 | 426,643 | 430,189 | 445,417 | 439,848 | 449,447 | 446,225 | 435,254 | 425,027 | 421,443 | 420,430 | 410,919 | 396,922 | 380,011 | 369,938 | 357,683 | 356,424 | 353,446 | 352,889 | 344,167 | 347,877 | 323,784 | 317,057 | 317,391 | 317,969 | 321,973 | 326,504 | 321,219 | 325,156 | 302,555 |
Totaal activa
| 1,246,611 | 1,233,540 | 1,172,515 | 1,166,436 | 1,131,787 | 1,087,468 | 1,053,138 | 1,072,071 | 1,016,584 | 979,909 | 934,345 | 941,161 | 906,733 | 898,309 | 869,991 | 867,870 | 836,020 | 824,411 | 820,106 | 821,229 | 798,595 | 766,477 | 769,354 | 768,985 | 764,591 | 742,465 | 750,635 | 749,574 | 728,450 | 707,435 | 704,824 | 700,107 | 639,376 | 641,714 | 644,689 | 676,410 | 656,737 | 662,175 | 655,673 | 658,465 | 638,474 | 627,259 | 629,052 | 630,105 | 597,159 | 583,434 | 572,589 | 568,833 | 560,014 | 554,738 | 549,055 | 547,960 | 538,000 | 513,195 | 499,119 | 511,908 | 500,385 | 499,653 | 498,137 | 509,896 | 498,980 | 457,263 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 162,003 | 166,985 | 152,857 | 157,194 | 150,709 | 141,458 | 143,950 | 157,997 | 141,706 | 137,922 | 129,484 | 135,401 | 118,970 | 117,840 | 112,897 | 118,072 | 104,110 | 107,390 | 110,888 | 119,205 | 110,792 | 119,054 | 124,231 | 127,259 | 115,989 | 109,071 | 111,837 | 113,123 | 109,151 | 97,041 | 95,166 | 98,196 | 85,238 | 85,183 | 86,356 | 92,646 | 83,939 | 82,689 | 82,975 | 92,071 | 84,701 | 85,082 | 86,331 | 90,062 | 78,030 | 80,242 | 78,860 | 83,009 | 81,048 | 81,214 | 80,840 | 86,003 | 76,766 | 76,290 | 71,488 | 78,591 | 72,069 | 71,212 | 67,435 | 75,831 | 69,412 | 62,622 |
Kortlopende schulden
| 152,432 | 142,495 | 142,342 | 141,353 | 143,849 | 152,208 | 149,410 | 145,454 | 136,806 | 139,258 | 119,157 | 111,769 | 114,944 | 117,558 | 114,616 | 121,357 | 124,866 | 114,178 | 116,113 | 129,971 | 150,612 | 121,079 | 109,678 | 115,999 | 118,090 | 119,019 | 121,973 | 129,462 | 134,412 | 126,487 | 117,446 | 126,117 | 112,889 | 120,806 | 118,785 | 127,964 | 120,423 | 125,111 | 115,009 | 119,000 | 117,192 | 124,531 | 107,540 | 124,076 | 104,720 | 111,771 | 105,058 | 110,861 | 115,182 | 122,916 | 109,454 | 111,272 | 106,970 | 117,296 | 103,354 | 105,421 | 97,196 | 97,157 | 94,816 | 104,067 | 101,256 | 95,657 |
Belastingschulden
| 0 | 4,680 | 13,958 | 10,634 | 9,591 | 4,168 | 5,058 | 3,610 | 8,035 | 5,559 | 6,183 | 3,311 | 7,634 | 3,297 | 7,483 | 3,463 | 6,052 | 1,886 | 9,501 | 5,880 | 6,606 | 2,191 | 5,421 | 2,688 | 4,929 | 1,721 | 3,417 | 1,555 | 3,151 | 1,490 | 5,933 | 3,899 | 5,003 | 1,406 | 4,928 | 2,578 | 3,170 | 1,057 | 4,215 | 1,764 | 3,039 | 1,371 | 3,768 | 3,949 | 5,382 | 2,247 | 4,050 | 4,752 | 6,338 | 2,314 | 4,084 | 3,266 | 5,659 | 1,962 | 5,867 | 5,057 | 6,546 | 2,736 | 5,643 | 2,884 | 3,316 | 5,575 |
Uitgestelde opbrengsten
| 8,536 | 4,680 | 13,958 | 44,985 | 47,319 | 33,955 | 39,060 | 36,528 | 40,541 | 32,423 | 35,233 | 30,110 | 37,136 | 28,508 | 34,953 | 27,774 | 32,548 | 23,826 | 34,538 | 29,155 | 32,067 | 23,640 | 30,501 | 24,294 | 29,479 | 22,313 | 26,618 | 21,050 | 26,399 | 20,422 | 27,070 | 23,081 | 25,856 | 18,876 | 24,670 | 21,144 | 23,628 | 19,045 | 23,706 | 21,105 | 24,531 | 19,803 | 30,563 | 24,375 | 27,009 | 21,999 | 25,688 | 23,394 | 27,496 | 20,199 | 23,420 | 20,964 | 25,882 | 19,178 | 23,943 | 20,574 | 24,393 | 18,499 | 22,513 | 18,323 | 20,376 | 21,280 |
Overige kortlopende verplichtingen
| 80,936 | 93,059 | 83,123 | 43,470 | 34,421 | 34,241 | 35,811 | 38,074 | 30,180 | 31,634 | 26,928 | 31,268 | 28,257 | 33,601 | 32,281 | 32,411 | 27,787 | 31,529 | 31,230 | 27,401 | 25,078 | 28,596 | 25,867 | 24,674 | 23,129 | 28,954 | 28,395 | 25,031 | 21,956 | 25,335 | 25,628 | 24,627 | 22,494 | 22,530 | 21,488 | 23,297 | 20,223 | 21,761 | 21,902 | 25,550 | 26,095 | 31,280 | 24,961 | 25,338 | 22,732 | 25,155 | 23,434 | 23,528 | 21,652 | 26,698 | 28,587 | 24,010 | 22,843 | 20,154 | 19,661 | 17,662 | 20,493 | 21,878 | 23,948 | 22,231 | 19,209 | 19,047 |
Totaal kortlopende verplichtingen
| 403,907 | 407,219 | 392,280 | 387,002 | 376,298 | 361,862 | 368,231 | 378,053 | 349,233 | 341,237 | 310,802 | 308,548 | 299,307 | 297,507 | 294,747 | 299,614 | 289,311 | 276,923 | 292,769 | 305,732 | 318,549 | 292,369 | 290,277 | 292,226 | 286,687 | 279,357 | 288,823 | 288,666 | 291,918 | 269,285 | 265,310 | 272,021 | 246,477 | 247,395 | 251,299 | 265,051 | 248,213 | 248,606 | 243,592 | 257,726 | 252,519 | 260,696 | 249,395 | 263,851 | 232,491 | 239,167 | 233,040 | 240,792 | 245,378 | 251,027 | 242,301 | 242,249 | 232,461 | 232,918 | 218,446 | 222,248 | 214,151 | 208,746 | 208,712 | 220,452 | 210,253 | 198,606 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 282,008 | 291,501 | 283,116 | 294,722 | 282,721 | 273,597 | 254,866 | 250,313 | 226,908 | 222,822 | 223,641 | 233,876 | 208,899 | 214,718 | 206,324 | 206,906 | 201,994 | 209,235 | 197,663 | 183,219 | 159,996 | 158,970 | 167,879 | 167,974 | 160,035 | 157,810 | 159,091 | 161,071 | 148,432 | 152,086 | 158,973 | 157,112 | 138,626 | 140,671 | 138,398 | 148,783 | 151,921 | 151,157 | 153,315 | 156,798 | 152,544 | 136,265 | 148,476 | 127,882 | 133,396 | 122,677 | 125,583 | 124,926 | 115,730 | 107,474 | 114,201 | 113,367 | 113,424 | 91,406 | 94,503 | 102,970 | 104,326 | 108,406 | 101,517 | 104,046 | 105,578 | 96,268 |
Uitgestelde opbrengsten niet-vlottend
| -282,008 | 12,039 | 12,209 | 16,279 | 16,034 | 15,546 | 15,316 | 15,433 | 15,194 | 14,901 | 14,128 | 14,444 | 14,186 | 13,262 | 12,421 | 15,382 | 14,918 | 14,583 | 14,809 | 13,688 | 13,511 | 13,346 | 13,263 | 13,666 | 13,578 | 12,990 | 13,003 | 13,722 | 13,590 | 13,544 | 13,682 | 14,249 | 13,895 | 13,786 | 12,991 | 12,001 | 12,028 | 11,971 | 12,255 | 14,221 | 14,205 | 14,269 | 10,650 | 9,362 | 9,080 | 8,904 | 8,941 | 8,899 | 8,644 | 8,336 | 8,124 | 8,224 | 7,951 | 7,803 | 8,799 | 9,521 | 10,041 | 10,655 | 11,306 | 11,979 | 12,240 | 13,474 |
Uitgestelde belastingverplichtingen niet-vlottend
| 31,054 | 32,849 | 30,258 | 27,884 | 28,179 | 29,329 | 25,793 | 23,490 | 22,951 | 23,321 | 21,379 | 23,783 | 23,690 | 23,455 | 22,421 | 21,501 | 18,982 | 20,083 | 16,942 | 18,490 | 16,451 | 16,615 | 17,223 | 17,777 | 20,775 | 19,323 | 20,569 | 21,935 | 19,607 | 19,449 | 17,763 | 14,744 | 12,422 | 11,967 | 12,304 | 15,793 | 13,518 | 16,163 | 14,937 | 12,847 | 11,044 | 10,172 | 10,909 | 12,482 | 10,057 | 9,068 | 8,174 | 3,938 | 3,903 | 3,910 | 3,965 | 3,836 | 4,491 | 4,480 | 4,477 | 4,501 | 4,441 | 4,474 | 5,648 | 4,669 | 4,902 | 3,166 |
Overige niet-vlottende verplichtingen
| 313,219 | 6,705 | 15,671 | 3,214 | 3,205 | 3,203 | 3,200 | 15,024 | 16,914 | 11,052 | 10,106 | 10,174 | 10,977 | 10,474 | 9,616 | 9,570 | 9,492 | 8,867 | 9,106 | 7,472 | 7,452 | 7,027 | 6,016 | 6,369 | 6,188 | 6,409 | 6,570 | 6,511 | 7,068 | 7,527 | 7,588 | 7,346 | 7,539 | 7,840 | 7,965 | 8,466 | 8,763 | 9,235 | 9,185 | 8,622 | 8,250 | 7,852 | 7,966 | 8,316 | 7,804 | 8,519 | 8,721 | 9,880 | 9,873 | 9,480 | 9,535 | 7,326 | 7,406 | 7,126 | 7,282 | 7,281 | 7,245 | 7,487 | 7,028 | 7,667 | 7,453 | 4,971 |
Totaal niet-vlottende verplichtingen
| 344,273 | 343,094 | 341,254 | 342,099 | 330,139 | 321,675 | 299,175 | 304,260 | 281,967 | 272,096 | 269,254 | 282,277 | 257,752 | 261,909 | 250,782 | 253,359 | 245,386 | 252,768 | 238,520 | 222,869 | 197,410 | 195,958 | 204,381 | 205,786 | 200,576 | 196,532 | 199,233 | 203,239 | 188,697 | 192,606 | 198,006 | 193,451 | 172,482 | 174,264 | 171,658 | 185,043 | 186,230 | 188,526 | 189,692 | 192,488 | 186,043 | 168,558 | 178,001 | 158,042 | 160,337 | 149,168 | 151,419 | 147,643 | 138,150 | 129,200 | 135,825 | 132,753 | 133,272 | 110,815 | 115,061 | 124,273 | 126,053 | 131,022 | 125,499 | 128,361 | 130,173 | 117,879 |
Totaal passiva
| 748,180 | 750,313 | 733,534 | 729,101 | 706,437 | 683,537 | 667,406 | 682,313 | 631,200 | 613,333 | 580,056 | 590,825 | 557,059 | 559,416 | 545,529 | 552,973 | 534,697 | 529,691 | 531,289 | 528,601 | 515,959 | 488,327 | 494,658 | 498,012 | 487,263 | 475,889 | 488,056 | 491,905 | 480,615 | 461,891 | 463,316 | 465,472 | 418,959 | 421,659 | 422,957 | 450,094 | 434,443 | 437,132 | 433,284 | 450,214 | 438,562 | 429,254 | 427,396 | 421,893 | 392,828 | 388,335 | 384,459 | 388,435 | 383,528 | 380,227 | 378,126 | 375,002 | 365,733 | 343,733 | 333,507 | 346,521 | 340,204 | 339,768 | 334,211 | 348,813 | 340,426 | 316,485 |
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 |
Gewone aandelen
| 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 | 31,066 |
Ingehouden winsten
| 294,324 | 289,433 | 279,627 | 279,587 | 268,122 | 259,333 | 252,677 | 249,682 | 247,244 | 241,705 | 238,185 | 235,818 | 232,014 | 225,265 | 215,899 | 210,366 | 203,212 | 197,174 | 193,183 | 190,386 | 182,249 | 175,379 | 169,587 | 167,148 | 164,853 | 160,353 | 155,268 | 148,001 | 144,090 | 143,563 | 141,527 | 142,389 | 137,881 | 133,656 | 131,095 | 128,170 | 126,268 | 124,240 | 124,269 | 122,695 | 122,037 | 120,638 | 123,673 | 130,393 | 128,729 | 123,533 | 121,673 | 121,958 | 115,887 | 113,289 | 110,489 | 115,296 | 111,907 | 108,664 | 106,220 | 110,706 | 105,474 | 102,282 | 98,713 | 96,706 | 91,676 | 84,854 |
Overige gereserveerde algehele resultaten
| 114,657 | 105,142 | 93,490 | 91,293 | 91,113 | 78,805 | 67,619 | 74,433 | 72,575 | 59,787 | 51,515 | 50,024 | 53,413 | 49,181 | 52,544 | 38,347 | 35,282 | 34,675 | 32,562 | 38,567 | 36,746 | 38,690 | 41,581 | 40,435 | 48,997 | 46,000 | 47,034 | 49,661 | 42,242 | 41,132 | 39,294 | 31,539 | 23,641 | 27,498 | 31,675 | 39,141 | 36,881 | 41,744 | 38,924 | 26,643 | 19,056 | 18,557 | 19,512 | 18,972 | 15,355 | 10,791 | 5,857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 22,167 | 22,182 | 21,111 | 21,334 | 21,334 | 21,342 | 21,432 | 21,387 | 21,369 | 21,197 | 21,141 | 21,164 | 21,164 | 21,518 | 13,817 | 21,469 | 21,470 | 21,377 | 21,441 | 21,474 | 21,482 | 21,715 | 21,713 | 21,720 | 21,758 | 21,645 | 21,646 | 21,655 | 22,325 | 22,327 | 22,353 | 22,192 | 22,193 | 22,121 | 22,125 | 22,126 | 22,134 | 22,087 | 22,093 | 22,097 | 22,100 | 22,105 | 22,106 | 22,112 | 22,123 | 22,132 | 22,136 | 20,401 | 23,004 | 23,403 | 22,782 | 19,950 | 22,537 | 23,359 | 22,109 | 19,723 | 19,681 | 22,536 | 29,606 | 28,279 | 26,168 | 20,255 |
Totaal eigen vermogen van aandeelhouders
| 462,214 | 447,823 | 425,294 | 423,280 | 411,635 | 390,546 | 372,794 | 376,568 | 372,254 | 353,755 | 341,907 | 338,072 | 337,657 | 327,030 | 313,326 | 301,248 | 291,030 | 284,292 | 278,252 | 281,493 | 271,543 | 266,850 | 263,947 | 260,369 | 266,674 | 259,064 | 255,014 | 250,383 | 239,723 | 238,088 | 234,240 | 227,186 | 214,781 | 214,341 | 215,961 | 220,503 | 216,349 | 219,137 | 216,352 | 202,501 | 194,259 | 192,366 | 196,357 | 202,543 | 197,273 | 187,522 | 180,732 | 173,425 | 169,957 | 167,758 | 164,337 | 166,312 | 165,510 | 163,089 | 159,395 | 161,495 | 156,221 | 155,884 | 159,385 | 156,051 | 148,910 | 136,175 |
Totaal eigen vermogen
| 498,427 | 483,227 | 438,978 | 437,333 | 425,349 | 403,930 | 385,731 | 389,756 | 385,382 | 366,575 | 354,286 | 350,333 | 349,672 | 338,893 | 324,462 | 314,897 | 301,323 | 294,720 | 288,817 | 292,628 | 282,636 | 278,150 | 274,696 | 270,973 | 277,328 | 266,576 | 262,579 | 257,669 | 247,835 | 245,544 | 241,508 | 234,635 | 220,417 | 220,055 | 221,732 | 226,316 | 222,294 | 225,043 | 222,389 | 208,251 | 199,912 | 198,005 | 201,656 | 208,212 | 204,331 | 195,097 | 188,130 | 180,398 | 176,486 | 174,511 | 170,929 | 172,958 | 172,267 | 169,462 | 165,612 | 165,387 | 160,181 | 159,885 | 163,926 | 161,083 | 158,554 | 140,778 |
Totaal passiva en aandeelhoudersvermogen
| 1,246,611 | 1,233,540 | 1,172,515 | 1,152,381 | 1,118,072 | 1,074,083 | 1,040,200 | 1,058,881 | 1,003,454 | 967,088 | 921,963 | 928,897 | 894,716 | 898,309 | 869,991 | 867,870 | 836,020 | 824,411 | 820,106 | 821,229 | 798,595 | 766,477 | 769,354 | 768,985 | 764,591 | 742,465 | 750,635 | 749,574 | 728,450 | 707,435 | 704,824 | 700,107 | 639,376 | 641,714 | 644,689 | 676,410 | 656,737 | 662,175 | 655,673 | 658,465 | 638,474 | 627,259 | 629,052 | 630,105 | 597,159 | 583,432 | 572,589 | 568,833 | 560,014 | 554,738 | 549,055 | 547,960 | 538,000 | 513,195 | 499,119 | 511,908 | 500,385 | 499,653 | 498,137 | 509,896 | 498,980 | 457,263 |