Tokuyama Corporation
TSE:4043.T
2713.5 (JPY) • At close November 12, 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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 65,227 | 73,825 | 48,684 | 51,526 | 61,596 | 73,192 | 68,080 | 71,359 | 100,051 | 91,010 | 83,116 | 65,523 | 75,815 | 85,516 | 83,681 | 76,850 | 82,032 | 77,255 | 81,524 | 73,257 | 77,832 | 70,080 | 68,613 | 61,172 | 71,153 | 65,445 | 57,229 | 72,047 | 71,483 | 98,927 | 121,598 | 117,301 | 118,463 | 132,196 | 121,508 | 38,213 | 44,853 | 26,874 | 61,364 | 59,891 | 53,739 | 34,649 | 27,605 | 32,767 | 22,997 | 29,287 | 44,897 | 29,036 | 24,663 | 40,332 | 33,662 | 68,177 | 45,279 | 31,215 | 29,308 | 32,330 | 25,051 | 49,388 | 83,699 | 64,486 | 63,686 | 25,961 | 22,533 |
Kortetermijnbeleggingen
| 0 | 722 | 779 | -11,764 | -11,821 | -14,478 | -12,208 | -12,750 | -12,866 | -15,941 | -15,514 | -16,017 | -15,694 | -13,217 | -12,754 | -11,936 | -12,100 | -12,338 | -11,871 | -12,509 | -12,578 | -12,717 | -12,240 | -12,632 | -12,676 | -12,783 | 10,000 | -12,029 | -12,105 | -12,255 | -11,769 | -11,390 | -11,492 | -11,658 | -11,151 | 75,500 | 57,603 | 87,303 | 55,053 | 53,053 | 57,053 | 41,050 | 43,050 | 50 | 8,556 | 56 | 8,310 | 27,610 | 49,703 | 14,803 | 52,231 | 18,000 | 47,200 | 37,400 | 70,554 | 33,700 | 30,600 | 31,100 | 11,400 | 31,100 | 31,100 | 30,100 | 12,700 |
Liquide middelen en kortetermijnbeleggingen
| 65,227 | 74,547 | 48,684 | 51,526 | 61,596 | 73,192 | 68,080 | 71,359 | 100,051 | 91,010 | 83,116 | 65,523 | 75,815 | 85,516 | 83,681 | 76,850 | 82,032 | 77,255 | 81,524 | 73,257 | 77,832 | 70,080 | 68,613 | 61,172 | 71,153 | 65,445 | 67,229 | 72,047 | 71,483 | 98,927 | 121,598 | 117,301 | 118,463 | 132,196 | 121,508 | 113,713 | 102,456 | 114,177 | 116,417 | 112,944 | 110,792 | 75,699 | 70,655 | 32,817 | 31,553 | 29,343 | 53,207 | 56,646 | 74,366 | 55,135 | 85,893 | 86,177 | 92,479 | 68,615 | 99,862 | 66,030 | 55,651 | 80,488 | 95,099 | 95,586 | 94,786 | 56,061 | 35,233 |
Nettovorderingen
| 75,116 | 77,869 | 87,041 | 78,805 | 75,860 | 79,902 | 92,071 | 88,588 | 75,405 | 77,896 | 78,212 | 78,222 | 67,004 | 66,877 | 70,926 | 67,088 | 63,302 | 66,261 | 72,963 | 76,681 | 67,030 | 71,408 | 80,388 | 78,104 | 71,816 | 76,296 | 86,308 | 76,635 | 73,942 | 71,089 | 75,578 | 77,463 | 66,509 | 65,951 | 72,831 | 73,489 | 71,573 | 68,479 | 74,173 | 73,254 | 65,104 | 64,626 | 68,563 | 65,949 | 62,423 | 62,353 | 65,918 | 61,228 | 63,349 | 64,144 | 72,696 | 72,794 | 69,982 | 70,461 | 77,317 | 76,168 | 68,396 | 70,705 | 80,703 | 66,663 | 66,524 | 67,411 | 84,477 |
Voorraad
| 73,491 | 74,334 | 71,888 | 76,945 | 77,296 | 79,989 | 81,323 | 86,493 | 83,354 | 66,460 | 55,723 | 53,424 | 49,767 | 42,147 | 39,599 | 41,232 | 45,746 | 45,693 | 44,645 | 43,827 | 43,578 | 44,844 | 43,474 | 44,536 | 43,353 | 41,200 | 39,430 | 38,976 | 35,738 | 35,519 | 38,834 | 42,022 | 41,765 | 42,745 | 40,827 | 44,579 | 47,124 | 47,391 | 45,088 | 47,743 | 43,224 | 42,691 | 41,905 | 48,134 | 49,177 | 52,972 | 50,662 | 54,005 | 53,306 | 52,946 | 48,391 | 42,766 | 41,047 | 40,262 | 36,305 | 37,117 | 39,520 | 41,598 | 40,544 | 43,798 | 40,683 | 36,820 | 37,726 |
Overige vlottende activa
| 8,670 | 10,189 | 10,163 | 11,838 | 9,044 | 13,273 | 12,215 | 12,854 | 12,054 | 7,246 | 6,899 | 5,286 | 8,080 | 6,582 | 5,554 | 8,178 | 6,160 | 5,067 | 4,717 | 4,685 | 4,969 | 10,959 | 10,461 | 5,796 | 4,684 | 4,066 | 4,685 | 5,490 | 13,901 | 17,383 | 10,651 | 8,577 | 4,849 | 8,208 | 8,600 | 9,245 | 8,260 | 9,118 | 8,297 | 10,672 | 12,968 | 10,508 | 10,500 | 10,874 | 14,541 | 15,767 | 16,327 | 25,450 | 21,882 | 29,153 | 7,819 | 30,025 | 32,735 | 33,774 | 5,206 | 37,777 | 36,852 | 13,217 | 7,930 | 13,552 | 12,819 | 6,847 | 13,638 |
Totaal vlottende activa
| 222,504 | 236,939 | 217,776 | 219,114 | 223,796 | 246,356 | 253,689 | 259,294 | 270,864 | 242,612 | 223,950 | 202,455 | 200,666 | 201,122 | 199,760 | 193,348 | 197,240 | 194,276 | 203,849 | 198,450 | 193,409 | 197,291 | 202,936 | 189,608 | 191,006 | 187,007 | 197,652 | 193,148 | 195,064 | 222,918 | 246,661 | 245,363 | 231,586 | 249,100 | 243,766 | 241,026 | 229,413 | 239,165 | 243,975 | 244,613 | 232,088 | 193,524 | 191,623 | 157,774 | 157,694 | 160,435 | 186,114 | 197,329 | 212,903 | 201,378 | 214,799 | 231,762 | 236,243 | 213,112 | 218,690 | 217,092 | 200,419 | 206,008 | 224,276 | 219,599 | 214,812 | 167,139 | 171,074 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 168,311 | 170,687 | 168,755 | 165,649 | 163,548 | 160,469 | 155,336 | 149,668 | 146,710 | 142,878 | 139,602 | 135,104 | 132,524 | 129,566 | 124,025 | 117,955 | 122,976 | 123,761 | 123,192 | 120,198 | 118,145 | 117,138 | 116,104 | 115,405 | 115,463 | 110,741 | 110,242 | 111,071 | 111,304 | 112,269 | 119,233 | 119,907 | 117,430 | 117,800 | 119,764 | 122,805 | 248,305 | 250,899 | 253,331 | 254,850 | 258,154 | 326,767 | 323,100 | 311,105 | 308,287 | 299,706 | 274,370 | 276,372 | 261,995 | 240,328 | 226,313 | 206,239 | 197,499 | 183,349 | 178,131 | 175,792 | 174,063 | 175,231 | 176,825 | 179,898 | 185,964 | 188,104 | 181,798 |
Goodwill
| 211 | 231 | 252 | 272 | 293 | 313 | 349 | 619 | 428 | 63 | 68 | 72 | 77 | 82 | 86 | 91 | 0 | 1 | 3 | 5 | 7 | 58 | 208 | 359 | 510 | 831 | 1,158 | 1,500 | 1,818 | 2,113 | 2,367 | 2,699 | 2,910 | 3,230 | 3,738 | 4,127 | 4,491 | 4,856 | 5,097 | 5,755 | 5,949 | 3,245 | 3,608 | 3,456 | 3,544 | 3,571 | 175 | 184 | 194 | 205 | 215 | 225 | 235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 3 |
Immateriële activa
| 3,852 | 3,402 | 3,211 | 3,188 | 3,163 | 3,145 | 3,116 | 3,008 | 2,849 | 2,790 | 2,614 | 2,237 | 1,947 | 1,790 | 1,796 | 1,644 | 1,653 | 1,626 | 1,654 | 1,673 | 1,689 | 1,721 | 1,765 | 1,611 | 1,575 | 1,575 | 1,608 | 1,625 | 1,638 | 1,657 | 2,420 | 2,592 | 2,602 | 2,576 | 2,655 | 3,102 | 3,733 | 4,232 | 4,687 | 5,060 | 5,404 | 6,037 | 6,523 | 6,839 | 7,262 | 7,601 | 7,780 | 7,936 | 8,263 | 7,900 | 8,289 | 8,405 | 8,878 | 9,131 | 9,489 | 8,228 | 7,456 | 5,235 | 4,943 | 4,231 | 3,426 | 3,004 | 5,709 |
Goodwill en immateriële activa
| 4,063 | 3,633 | 3,463 | 3,460 | 3,456 | 3,458 | 3,465 | 3,627 | 3,277 | 2,853 | 2,682 | 2,309 | 2,024 | 1,872 | 1,882 | 1,735 | 1,653 | 1,627 | 1,657 | 1,678 | 1,696 | 1,779 | 1,973 | 1,970 | 2,085 | 2,406 | 2,766 | 3,125 | 3,456 | 3,770 | 4,787 | 5,291 | 5,512 | 5,806 | 6,393 | 7,229 | 8,224 | 9,088 | 9,784 | 10,815 | 11,353 | 9,282 | 10,131 | 10,295 | 10,806 | 11,172 | 7,955 | 8,120 | 8,457 | 8,105 | 8,504 | 8,630 | 9,113 | 9,131 | 9,489 | 8,228 | 7,456 | 5,235 | 4,943 | 4,231 | 3,431 | 3,004 | 5,712 |
Langetermijnbeleggingen
| 37,951 | 37,901 | 38,191 | 45,356 | 44,234 | 44,480 | 41,707 | 41,321 | 40,996 | 43,546 | 43,769 | 43,979 | 43,274 | 40,149 | 39,925 | 38,166 | 33,857 | 33,025 | 31,256 | 34,644 | 33,726 | 33,447 | 33,958 | 34,845 | 37,328 | 36,447 | 14,302 | 37,272 | 34,467 | 32,440 | 30,852 | 30,631 | 28,701 | 26,835 | 26,916 | -51,490 | -27,947 | -54,541 | -23,991 | -13,541 | -21,037 | -5,403 | -9,716 | 35,864 | 25,014 | 32,274 | 23,166 | -955 | -27,174 | 8,550 | -27,012 | 5,058 | -22,880 | -12,405 | -44,916 | -6,205 | -5,466 | -4,567 | 18,725 | -3,141 | -2,977 | -2,396 | 17,800 |
Belastingvorderingen
| 14,846 | 14,973 | 14,834 | 19,347 | 19,619 | 19,501 | 19,416 | 21,744 | 21,794 | 21,675 | 21,111 | 16,418 | 16,389 | 16,381 | 16,407 | 18,010 | 18,839 | 18,922 | 19,164 | 21,642 | 21,882 | 21,945 | 21,091 | 18,658 | 18,349 | 18,453 | 11,680 | 11,427 | 14,381 | 16,184 | 19,824 | 1,048 | 1,548 | 1,884 | 610 | 639 | 655 | 667 | 669 | 829 | 848 | 856 | 839 | 971 | 981 | 985 | 965 | 844 | 5,931 | 14,803 | 3,385 | 18,000 | 47,200 | 37,400 | 5,617 | 33,700 | 30,600 | 31,100 | 2,090 | 31,100 | 31,100 | 4,388 | 12,700 |
Overige niet-vlottende activa
| 15,103 | 16,129 | 14,341 | 4,674 | 4,646 | 2,113 | 4,726 | 4,773 | 4,925 | 2,093 | 2,093 | 1,985 | 1,988 | 4,711 | 4,793 | 4,804 | 4,736 | 4,831 | 4,326 | 4,291 | 4,321 | 3,711 | 3,564 | 3,310 | 3,005 | 2,967 | 25,305 | 3,045 | 3,008 | 2,988 | 3,073 | 3,118 | 3,421 | 3,522 | 3,890 | 92,029 | 73,224 | 103,377 | 70,756 | 67,001 | 71,258 | 55,432 | 60,337 | 16,313 | 25,217 | 17,391 | 25,679 | 44,159 | 66,475 | 23,993 | 75,192 | 26,220 | 27,472 | 39,180 | 107,697 | 51,333 | 60,504 | 35,438 | 26,034 | 19,112 | 18,707 | 43,374 | 14,574 |
Totaal niet-vlottende activa
| 240,274 | 243,323 | 239,584 | 238,486 | 235,503 | 230,021 | 224,650 | 221,133 | 217,702 | 213,045 | 209,257 | 199,795 | 196,199 | 192,679 | 187,032 | 180,670 | 182,061 | 182,166 | 179,595 | 182,453 | 179,770 | 178,020 | 176,690 | 174,188 | 176,230 | 171,014 | 164,295 | 165,940 | 166,616 | 167,651 | 177,769 | 159,995 | 156,612 | 155,847 | 157,573 | 171,212 | 302,461 | 309,490 | 310,549 | 319,954 | 320,576 | 386,934 | 384,691 | 374,548 | 370,305 | 361,528 | 332,135 | 328,540 | 315,684 | 295,779 | 286,382 | 264,147 | 258,404 | 256,655 | 256,018 | 262,848 | 267,157 | 242,437 | 228,617 | 231,200 | 236,225 | 236,474 | 232,584 |
Totaal activa
| 462,778 | 480,262 | 457,360 | 457,603 | 459,301 | 476,381 | 478,342 | 480,431 | 488,569 | 455,661 | 433,210 | 402,253 | 396,866 | 393,804 | 386,794 | 374,021 | 379,306 | 376,444 | 383,447 | 380,908 | 373,181 | 375,314 | 379,630 | 363,799 | 367,240 | 358,025 | 361,949 | 359,091 | 361,683 | 390,571 | 424,433 | 405,362 | 388,201 | 404,950 | 401,342 | 412,242 | 531,877 | 548,658 | 554,527 | 564,570 | 552,667 | 580,461 | 576,315 | 532,325 | 528,000 | 521,966 | 518,251 | 525,871 | 528,587 | 497,157 | 501,181 | 495,909 | 494,647 | 469,767 | 474,708 | 479,940 | 467,576 | 448,445 | 452,893 | 450,799 | 451,037 | 403,613 | 403,658 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 44,627 | 49,482 | 48,093 | 46,414 | 53,405 | 45,390 | 49,822 | 51,431 | 62,961 | 64,795 | 49,055 | 51,270 | 47,325 | 43,917 | 39,547 | 38,141 | 39,454 | 38,576 | 42,795 | 45,296 | 41,708 | 47,079 | 47,268 | 49,051 | 48,798 | 45,242 | 47,610 | 44,856 | 39,341 | 34,943 | 37,035 | 37,938 | 32,340 | 32,735 | 35,388 | 40,350 | 39,593 | 38,843 | 40,567 | 46,880 | 39,593 | 39,494 | 40,089 | 41,258 | 36,039 | 38,520 | 38,152 | 37,063 | 36,283 | 37,537 | 41,118 | 39,860 | 37,047 | 35,435 | 35,195 | 37,356 | 33,493 | 33,811 | 47,700 | 35,760 | 33,134 | 50,571 | 46,829 |
Kortlopende schulden
| 8,707 | 16,484 | 22,706 | 36,397 | 37,178 | 5,901 | 5,094 | 8,333 | 2,662 | 13,953 | 22,511 | 24,950 | 25,481 | 18,648 | 11,953 | 12,941 | 20,334 | 20,021 | 20,058 | 20,792 | 16,734 | 16,913 | 17,786 | 16,664 | 19,040 | 18,254 | 18,874 | 18,769 | 19,095 | 18,990 | 17,950 | 18,371 | 18,555 | 33,877 | 36,774 | 43,048 | 47,103 | 46,124 | 45,662 | 48,858 | 44,720 | 25,353 | 25,534 | 45,825 | 56,880 | 41,569 | 35,394 | 21,993 | 21,437 | 20,001 | 24,951 | 26,683 | 27,827 | 28,031 | 27,515 | 23,660 | 22,213 | 21,986 | 16,591 | 27,586 | 29,518 | 32,044 | 22,290 |
Belastingschulden
| 0 | 4,691 | 3,195 | 4,177 | 3,011 | 1,164 | 1,231 | 2,595 | 3,755 | 2,377 | 2,157 | 4,234 | 4,662 | 2,603 | 2,375 | 1,305 | 2,034 | 1,117 | 2,896 | 2,622 | 2,803 | 1,279 | 3,816 | 2,281 | 2,201 | 1,127 | 3,688 | 3,295 | 3,563 | 944 | 1,335 | 1,021 | 1,220 | 2,765 | 11,888 | 6,251 | 2,180 | 1,058 | 1,318 | 653 | 1,029 | 802 | 1,865 | 1,269 | 1,269 | 798 | 948 | 549 | 888 | 423 | 1,112 | 879 | 2,106 | 1,813 | 3,142 | 686 | 1,315 | 766 | 1,404 | 1,175 | 3,064 | 4,213 | 4,181 |
Uitgestelde opbrengsten
| 9,328 | 4,691 | 3,195 | 10,169 | 9,661 | 8,035 | 9,193 | 8,495 | 12,370 | 10,311 | 12,178 | 12,292 | 13,198 | 10,152 | 11,723 | 7,557 | 10,851 | 8,449 | 11,837 | 8,918 | 9,407 | 7,086 | 10,510 | 7,032 | 9,097 | 7,302 | 10,675 | 8,084 | 9,768 | 6,221 | 7,818 | 6,288 | 7,399 | 9,496 | 17,941 | 12,057 | 8,168 | 7,602 | 7,878 | 6,619 | 7,864 | 4,274 | 5,496 | 4,820 | 5,486 | 6,005 | 32,180 | 4,721 | 6,050 | 5,403 | 5,150 | 4,238 | 7,059 | 6,285 | 7,601 | 3,475 | 5,724 | 4,240 | 5,638 | 4,043 | 7,742 | 8,541 | 6,826 |
Overige kortlopende verplichtingen
| -23,142 | -26,833 | -21,347 | -29,996 | -35,749 | -23,491 | -26,918 | -31,908 | -46,918 | -46,390 | -32,619 | -37,759 | -33,687 | -24,275 | -21,837 | -20,405 | -25,783 | -21,812 | -25,140 | -30,707 | -28,048 | -31,483 | -33,400 | -35,578 | -36,972 | -29,932 | -35,425 | -33,259 | -27,174 | -17,800 | -22,020 | -19,229 | -17,066 | -12,794 | -24,179 | -21,357 | -21,036 | -17,617 | -18,694 | -21,308 | -19,474 | -11,588 | -13,776 | -19,149 | -16,973 | -11,339 | -24,031 | -6,498 | -6,345 | -5,462 | -10,676 | -8,441 | -13,147 | -9,277 | -11,481 | -4,627 | -6,202 | -6,943 | -34,495 | -6,406 | -7,639 | -41,809 | -16,141 |
Totaal kortlopende verplichtingen
| 84,147 | 97,997 | 103,935 | 113,575 | 120,911 | 82,389 | 88,244 | 90,377 | 97,791 | 109,841 | 102,337 | 106,257 | 104,304 | 94,962 | 83,308 | 77,680 | 86,344 | 84,927 | 95,241 | 92,217 | 84,312 | 87,953 | 93,248 | 88,501 | 90,962 | 87,235 | 93,032 | 86,601 | 83,934 | 78,241 | 79,153 | 82,327 | 74,788 | 98,814 | 113,200 | 120,699 | 115,601 | 114,853 | 117,298 | 128,582 | 113,325 | 97,829 | 99,297 | 115,281 | 118,740 | 114,073 | 120,795 | 94,891 | 94,596 | 95,439 | 102,773 | 103,079 | 97,939 | 97,722 | 97,167 | 97,906 | 90,036 | 87,671 | 84,538 | 97,918 | 98,953 | 104,131 | 110,814 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 96,507 | 98,502 | 78,262 | 82,290 | 79,753 | 138,722 | 137,352 | 138,196 | 137,846 | 98,151 | 86,705 | 67,873 | 66,650 | 77,289 | 86,483 | 87,407 | 89,973 | 94,092 | 96,283 | 99,131 | 105,720 | 109,157 | 111,178 | 114,691 | 117,338 | 118,267 | 121,042 | 136,234 | 149,124 | 194,167 | 196,742 | 200,627 | 202,087 | 205,106 | 208,208 | 215,548 | 218,761 | 232,516 | 237,533 | 241,560 | 250,437 | 218,062 | 215,231 | 158,299 | 154,756 | 156,516 | 152,310 | 165,632 | 168,035 | 132,999 | 123,714 | 119,880 | 121,286 | 93,726 | 98,702 | 102,009 | 95,866 | 76,919 | 83,435 | 70,552 | 68,134 | 63,881 | 50,340 |
Uitgestelde opbrengsten niet-vlottend
| 4,663 | 4,881 | 4,814 | 4,237 | 4,139 | 4,706 | 4,592 | 5,212 | 4,607 | 5,242 | 4,538 | 4,754 | 5,174 | 5,479 | 4,753 | 5,140 | 5,229 | 4,890 | 4,277 | 4,570 | 4,813 | 5,251 | 4,195 | 4,066 | 3,961 | 3,673 | 3,522 | 3,683 | 3,661 | 3,781 | 4,695 | 4,866 | 5,859 | 6,713 | 8,083 | 8,073 | 8,713 | 10,602 | 11,192 | 11,690 | 12,740 | 4,375 | 4,202 | 4,070 | 4,013 | 4,086 | 4,031 | 3,919 | 6,111 | 0 | 7,641 | 0 | 0 | 0 | 18,405 | 0 | 0 | 0 | 24,307 | 0 | 0 | 23,725 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 172 | 198 | 251 | 242 | 252 | 243 | 228 | 204 | 224 | 244 | 248 | 335 | 335 | 277 | 247 | 92 | 243 | 233 | 204 | 234 | 204 | 173 | 220 | 442 | 497 | 257 | 298 | 317 | 291 | 286 | 268 | 497 | 482 | 473 | 457 | 4,409 | 5,938 | 7,011 | 6,409 | 9,437 | 8,318 | 8,267 | 7,338 | 7,388 | 6,659 | 6,287 | 5,993 | 4,296 | 260 | 0 | 255 | 0 | 0 | 0 | 276 | 0 | 0 | 0 | 214 | 0 | 0 | 208 | 0 |
Overige niet-vlottende verplichtingen
| 10,883 | 10,867 | 10,145 | 6,262 | 6,112 | 6,318 | 6,325 | 6,341 | 6,400 | 6,458 | 6,466 | 6,598 | 6,634 | 6,623 | 6,743 | 6,843 | 7,147 | 7,213 | 7,014 | 7,113 | 7,121 | 7,132 | 7,265 | 7,148 | 7,800 | 7,514 | 7,464 | 7,441 | 7,544 | 7,521 | 7,599 | 8,888 | 8,972 | 10,694 | 11,190 | 11,659 | 11,786 | 12,328 | 12,651 | 12,811 | 12,859 | 13,230 | 13,796 | 14,598 | 14,530 | 14,986 | 11,253 | 11,334 | 10,080 | 18,074 | 11,338 | 25,002 | 26,337 | 29,236 | 12,502 | 35,341 | 39,442 | 41,261 | 16,793 | 42,536 | 42,931 | 21,911 | 54,714 |
Totaal niet-vlottende verplichtingen
| 112,225 | 114,448 | 93,472 | 93,031 | 90,256 | 149,989 | 148,497 | 149,953 | 149,077 | 110,095 | 97,957 | 79,560 | 78,793 | 89,668 | 98,226 | 99,482 | 102,592 | 106,428 | 107,778 | 111,048 | 117,858 | 121,713 | 122,858 | 126,347 | 129,596 | 129,711 | 132,326 | 147,675 | 160,620 | 205,755 | 209,304 | 214,878 | 217,400 | 222,986 | 227,938 | 239,689 | 245,198 | 262,457 | 267,785 | 275,498 | 284,354 | 243,934 | 240,567 | 184,355 | 179,958 | 181,875 | 173,587 | 185,181 | 184,486 | 151,073 | 142,948 | 144,882 | 147,623 | 122,962 | 129,885 | 137,350 | 135,308 | 118,180 | 124,749 | 113,088 | 111,065 | 109,725 | 105,054 |
Totaal passiva
| 196,372 | 212,445 | 197,407 | 206,606 | 211,167 | 232,378 | 236,741 | 240,330 | 246,868 | 219,936 | 200,294 | 185,817 | 183,097 | 184,630 | 181,534 | 177,162 | 188,936 | 191,355 | 203,019 | 203,265 | 202,170 | 209,666 | 216,106 | 214,848 | 220,558 | 216,946 | 225,358 | 234,276 | 244,554 | 283,996 | 288,457 | 297,205 | 292,188 | 321,800 | 341,138 | 360,388 | 360,799 | 377,310 | 385,083 | 404,080 | 397,679 | 341,763 | 339,864 | 299,636 | 298,698 | 295,948 | 294,382 | 280,072 | 279,082 | 246,512 | 245,721 | 247,961 | 245,562 | 220,684 | 227,052 | 235,256 | 225,344 | 205,851 | 209,287 | 211,006 | 210,018 | 213,856 | 215,868 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 22,351 | 0 | 0 | 0 | 0 | 219,062 | 0 | 0 | 0 | 215,531 | 213,572 | 198,953 | 197,357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 53,458 | 29,975 | 29,975 |
Ingehouden winsten
| 205,810 | 201,571 | 197,418 | 191,574 | 188,436 | 186,515 | 184,852 | 184,014 | 184,575 | 182,493 | 180,534 | 165,910 | 164,313 | 159,998 | 157,332 | 152,116 | 145,226 | 140,436 | 137,665 | 135,739 | 130,563 | 125,022 | 121,901 | 107,180 | 102,194 | 96,019 | 90,752 | 78,396 | 71,923 | 63,606 | 72,511 | 45,212 | 38,794 | 26,198 | -61,281 | -76,523 | 42,066 | 39,343 | 39,286 | 25,781 | 24,144 | 108,224 | 107,155 | 104,435 | 102,506 | 99,988 | 99,058 | 126,150 | 134,453 | 135,208 | 138,040 | 132,588 | 132,456 | 131,809 | 130,791 | 126,321 | 124,995 | 123,894 | 123,115 | 120,871 | 120,971 | 117,583 | 112,460 |
Overige gereserveerde algehele resultaten
| 15,792 | 20,706 | 19,312 | 16,108 | 16,318 | 13,988 | 11,569 | 10,870 | 11,976 | 11,976 | 10,933 | 9,298 | 8,330 | 7,866 | 8,122 | 5,246 | 4,326 | 3,871 | 2,986 | 2,428 | 1,341 | 1,709 | 2,684 | 3,024 | 5,819 | 5,576 | 6,368 | 7,173 | 5,933 | 5,308 | 4,405 | 4,163 | 1,224 | 531 | 3,202 | 10,271 | 12,227 | 15,424 | 13,597 | 18,276 | 14,461 | 13,533 | 12,812 | 12,130 | 10,518 | 9,657 | 8,782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3 | 22,353 | 22,527 | 22,547 | 22,551 | -196,515 | 23,029 | 23,029 | 23,039 | -192,493 | -190,534 | -175,910 | -174,313 | 23,118 | 23,106 | 18,268 | 18,269 | 18,262 | 18,209 | 18,211 | 18,214 | 18,202 | 18,196 | 18,197 | 18,199 | 18,533 | 18,536 | 18,533 | 18,468 | 18,472 | 40,100 | 40,101 | 37,621 | 37,622 | 56,093 | 56,103 | 56,235 | 56,234 | 56,235 | 56,235 | 56,238 | 56,241 | 56,241 | 56,245 | 56,251 | 56,254 | 56,255 | 59,987 | 55,399 | 55,819 | 57,764 | 55,227 | 56,437 | 57,128 | 56,947 | 58,361 | 57,296 | 58,954 | 60,765 | 59,217 | 60,347 | 35,982 | 38,672 |
Totaal eigen vermogen van aandeelhouders
| 253,956 | 254,630 | 249,257 | 240,229 | 237,305 | 233,050 | 229,450 | 227,913 | 229,590 | 227,507 | 224,505 | 208,251 | 205,687 | 200,982 | 198,560 | 185,630 | 177,821 | 172,569 | 168,860 | 166,378 | 160,118 | 154,933 | 152,781 | 138,401 | 136,212 | 130,128 | 125,656 | 114,102 | 106,324 | 97,386 | 127,016 | 99,476 | 87,639 | 74,351 | 51,472 | 43,309 | 163,986 | 164,459 | 162,576 | 153,750 | 148,301 | 231,456 | 229,666 | 226,268 | 222,733 | 219,357 | 217,553 | 239,595 | 243,310 | 244,485 | 249,262 | 241,273 | 242,351 | 242,395 | 241,196 | 238,140 | 235,749 | 236,306 | 237,338 | 233,546 | 234,776 | 183,540 | 181,107 |
Totaal eigen vermogen
| 266,400 | 267,817 | 259,948 | 250,997 | 248,134 | 244,003 | 241,601 | 240,101 | 241,701 | 235,725 | 232,916 | 216,436 | 213,769 | 209,174 | 205,260 | 196,859 | 190,370 | 185,089 | 180,428 | 177,643 | 171,011 | 165,648 | 163,524 | 148,951 | 146,682 | 141,079 | 136,591 | 124,815 | 117,129 | 106,575 | 135,976 | 108,157 | 96,013 | 83,150 | 60,204 | 51,854 | 171,078 | 171,348 | 169,444 | 160,490 | 154,988 | 238,698 | 236,451 | 232,689 | 229,302 | 226,018 | 223,869 | 245,799 | 249,505 | 250,645 | 255,460 | 247,948 | 249,085 | 249,083 | 247,656 | 244,684 | 242,232 | 242,594 | 243,606 | 239,793 | 241,019 | 189,757 | 187,790 |
Totaal passiva en aandeelhoudersvermogen
| 462,778 | 480,262 | 457,360 | 457,603 | 459,301 | 476,381 | 478,342 | 480,431 | 488,569 | 455,661 | 433,210 | 402,253 | 396,866 | 393,804 | 386,794 | 374,021 | 379,306 | 376,444 | 383,447 | 380,908 | 373,181 | 375,314 | 379,630 | 363,799 | 367,240 | 358,025 | 361,949 | 359,091 | 361,683 | 390,571 | 424,433 | 405,362 | 388,201 | 404,950 | 401,342 | 412,242 | 531,877 | 548,658 | 554,527 | 564,570 | 552,667 | 580,461 | 576,315 | 532,325 | 528,000 | 521,966 | 518,251 | 525,871 | 528,587 | 497,157 | 501,181 | 495,909 | 494,647 | 469,767 | 474,708 | 479,940 | 467,576 | 448,445 | 452,893 | 450,799 | 451,037 | 403,613 | 403,658 |