Denka Company Limited
TSE:4061.T
2015.5 (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
| 38,857 | 35,386 | 31,370 | 20,410 | 22,350 | 20,199 | 22,253 | 22,447 | 23,314 | 20,210 | 25,631 | 25,734 | 24,504 | 25,910 | 25,240 | 22,979 | 32,748 | 29,172 | 14,315 | 13,180 | 17,052 | 13,902 | 17,516 | 14,823 | 15,331 | 14,115 | 11,576 | 12,232 | 11,979 | 10,258 | 10,102 | 10,340 | 10,544 | 11,895 | 20,064 | 9,708 | 17,517 | 9,219 | 9,982 | 8,790 | 13,978 | 8,427 | 8,581 | 9,476 | 11,478 | 10,800 | 13,201 | 7,498 | 11,941 | 8,308 | 10,893 | 5,026 | 7,573 | 6,258 | 11,726 | 5,376 | 6,650 | 6,856 | 9,271 | 4,108 | 6,126 | 4,934 |
Kortetermijnbeleggingen
| 4,887 | 0 | -108 | -109 | -5,315 | -117 | -133 | -133 | -4,378 | -3,900 | -3,920 | -4,007 | -159 | -158 | -169 | -169 | -178 | -178 | -217 | -217 | -236 | -236 | -287 | -343 | -549 | -552 | -617 | -614 | -663 | -664 | -729 | -714 | -772 | -1,293 | -1,354 | -1,362 | -1,430 | -1,430 | -784 | -785 | -843 | -821 | -878 | -878 | -728 | -728 | -771 | -761 | -807 | -813 | -490 | -490 | -509 | -509 | -359 | -359 | -367 | -368 | -376 | -311 | -5 | -96 |
Liquide middelen en kortetermijnbeleggingen
| 38,857 | 35,386 | 31,370 | 20,410 | 22,350 | 20,199 | 22,253 | 22,447 | 23,314 | 20,210 | 25,631 | 25,734 | 24,504 | 25,910 | 25,240 | 22,979 | 32,748 | 29,172 | 14,315 | 13,180 | 17,052 | 13,902 | 17,516 | 14,823 | 15,331 | 14,115 | 11,576 | 12,232 | 11,979 | 10,258 | 10,102 | 10,340 | 10,544 | 11,895 | 20,064 | 9,708 | 17,517 | 9,219 | 9,982 | 8,790 | 13,978 | 8,427 | 8,581 | 9,476 | 11,478 | 10,800 | 13,201 | 7,498 | 11,941 | 8,308 | 10,893 | 5,026 | 7,573 | 6,258 | 11,726 | 5,376 | 6,650 | 6,856 | 9,271 | 4,108 | 6,126 | 4,934 |
Nettovorderingen
| 89,390 | 96,182 | 116,089 | 111,543 | 96,107 | 97,865 | 123,352 | 112,473 | 101,610 | 100,808 | 103,790 | 100,254 | 89,668 | 92,621 | 96,047 | 76,336 | 72,739 | 85,344 | 98,347 | 89,591 | 87,888 | 95,269 | 104,740 | 94,955 | 88,526 | 95,117 | 101,206 | 89,391 | 82,232 | 84,609 | 91,752 | 76,701 | 71,272 | 75,791 | 87,392 | 78,975 | 76,879 | 82,916 | 97,440 | 84,493 | 75,790 | 83,396 | 91,136 | 78,464 | 78,132 | 76,608 | 81,506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 131,151 | 121,616 | 124,395 | 130,816 | 131,414 | 121,121 | 119,481 | 113,718 | 99,166 | 85,658 | 79,733 | 75,617 | 75,141 | 71,714 | 73,923 | 78,801 | 83,690 | 75,778 | 75,499 | 73,882 | 76,470 | 71,755 | 72,667 | 72,501 | 72,053 | 66,300 | 67,487 | 68,034 | 67,042 | 63,184 | 60,584 | 63,284 | 67,157 | 64,099 | 63,882 | 66,207 | 68,156 | 64,515 | 67,045 | 66,211 | 66,635 | 62,815 | 61,961 | 61,564 | 69,011 | 60,711 | 59,085 | 59,417 | 58,972 | 54,526 | 55,718 | 54,589 | 53,547 | 47,621 | 47,876 | 47,848 | 47,350 | 44,411 | 45,079 | 44,257 | 48,972 | 58,569 |
Overige vlottende activa
| 13,098 | 12,263 | 10,683 | 11,486 | 13,381 | 12,608 | 11,495 | 13,228 | 11,797 | 11,488 | 10,251 | 9,769 | 16,848 | 10,481 | 9,864 | 8,658 | 8,645 | 8,158 | 10,420 | 8,190 | 9,027 | 9,804 | 9,469 | 9,667 | 9,210 | 10,935 | 10,316 | 10,125 | 10,423 | 10,851 | 10,529 | 9,550 | 9,464 | 10,091 | 11,594 | 11,693 | 11,773 | 13,847 | 13,551 | 12,653 | 10,027 | 10,109 | 11,209 | 9,623 | 11,709 | 10,476 | 10,525 | 8,056 | 8,668 | 10,498 | 11,184 | 11,579 | 11,107 | 11,834 | 10,946 | 10,414 | 9,186 | 9,771 | 10,744 | 10,116 | 11,228 | 8,600 |
Totaal vlottende activa
| 272,496 | 265,447 | 282,537 | 274,255 | 263,252 | 251,793 | 276,581 | 261,866 | 235,887 | 218,164 | 219,405 | 211,374 | 206,161 | 200,726 | 205,074 | 186,774 | 197,822 | 198,452 | 198,581 | 184,843 | 190,437 | 190,730 | 204,392 | 191,946 | 185,120 | 186,467 | 190,585 | 179,782 | 171,676 | 168,902 | 172,967 | 159,875 | 158,437 | 161,876 | 182,932 | 166,583 | 174,325 | 170,497 | 188,018 | 172,147 | 166,430 | 164,747 | 172,887 | 159,127 | 170,330 | 158,595 | 164,317 | 146,879 | 153,680 | 153,637 | 164,717 | 150,491 | 149,357 | 143,352 | 155,675 | 144,388 | 135,837 | 138,360 | 144,922 | 130,292 | 122,862 | 147,194 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 290,792 | 281,880 | 275,562 | 270,016 | 263,943 | 262,708 | 263,624 | 272,359 | 266,334 | 263,170 | 260,555 | 253,753 | 251,872 | 247,831 | 244,981 | 236,928 | 232,952 | 231,813 | 226,114 | 224,071 | 219,930 | 218,675 | 216,090 | 212,329 | 208,364 | 209,759 | 210,093 | 210,644 | 211,311 | 213,453 | 209,437 | 208,284 | 211,207 | 214,326 | 211,302 | 212,017 | 212,634 | 211,860 | 209,255 | 207,400 | 208,894 | 211,780 | 208,800 | 207,636 | 206,449 | 206,212 | 204,727 | 203,675 | 202,648 | 201,637 | 201,534 | 202,311 | 202,423 | 203,395 | 204,517 | 203,847 | 204,622 | 207,005 | 207,559 | 201,894 | 202,310 | 198,304 |
Goodwill
| 36 | 44 | 54 | 6,392 | 6,043 | 5,992 | 6,157 | 6,297 | 6,156 | 5,989 | 7,032 | 7,231 | 7,276 | 7,203 | 7,211 | 7,197 | 7,259 | 7,544 | 7,417 | 7,776 | 8,059 | 8,312 | 8,764 | 8,620 | 8,857 | 9,315 | 9,311 | 9,140 | 5,462 | 5,694 | 5,259 | 5,403 | 6,084 | 6,401 | 5,116 | 5,185 | 368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 203 | 407 | 611 | 815 | 1,019 | 1,222 | 1,426 | 1,630 | 1,776 | 1,980 | 2,184 | 2,388 | 2,592 | 2,796 | 3,261 | 3,396 |
Immateriële activa
| 5,041 | 4,956 | 4,844 | 5,137 | 5,033 | 5,007 | 5,148 | 5,038 | 4,686 | 4,401 | 4,390 | 4,358 | 4,414 | 4,188 | 4,171 | 4,198 | 4,264 | 4,262 | 4,145 | 4,226 | 4,345 | 4,102 | 4,236 | 4,238 | 4,277 | 4,565 | 4,564 | 4,530 | 4,606 | 4,646 | 4,016 | 4,107 | 4,464 | 4,729 | 2,323 | 2,321 | 1,452 | 1,508 | 1,221 | 1,233 | 1,234 | 1,298 | 1,180 | 1,150 | 1,189 | 1,243 | 969 | 1,030 | 945 | 953 | 978 | 1,032 | 1,071 | 1,118 | 745 | 806 | 956 | 1,086 | 1,213 | 1,325 | 1,694 | 1,689 |
Goodwill en immateriële activa
| 5,077 | 5,000 | 4,898 | 11,529 | 11,076 | 10,999 | 11,305 | 11,335 | 10,842 | 10,390 | 11,422 | 11,589 | 11,690 | 11,391 | 11,382 | 11,395 | 11,523 | 11,806 | 11,562 | 12,002 | 12,404 | 12,414 | 13,000 | 12,858 | 13,134 | 13,880 | 13,875 | 13,670 | 10,068 | 10,340 | 9,275 | 9,510 | 10,548 | 11,130 | 7,439 | 7,506 | 1,820 | 1,508 | 1,221 | 1,233 | 1,234 | 1,298 | 1,180 | 1,150 | 1,189 | 1,243 | 1,172 | 1,437 | 1,556 | 1,768 | 1,997 | 2,254 | 2,497 | 2,748 | 2,521 | 2,786 | 3,140 | 3,474 | 3,805 | 4,121 | 4,955 | 5,085 |
Langetermijnbeleggingen
| 53,953 | 52,540 | 65,022 | 64,774 | 68,900 | 58,189 | 59,966 | 58,536 | 63,857 | 64,452 | 62,941 | 64,226 | 58,931 | 59,727 | 56,584 | 56,571 | 54,438 | 51,378 | 57,722 | 54,606 | 52,677 | 55,264 | 55,276 | 58,545 | 59,591 | 58,730 | 61,485 | 59,102 | 56,268 | 55,268 | 54,459 | 49,836 | 48,150 | 51,136 | 54,564 | 54,896 | 57,678 | 56,786 | 52,822 | 50,879 | 48,997 | 47,383 | 46,302 | 45,905 | 44,348 | 43,393 | 39,131 | 37,712 | 37,730 | 39,702 | 37,278 | 37,930 | 38,151 | 39,080 | 38,703 | 38,073 | 38,656 | 39,860 | 38,209 | 38,065 | 34,041 | 35,016 |
Belastingvorderingen
| 4,887 | 6,371 | 3,417 | 990 | 1,350 | 2,995 | 1,718 | 1,503 | 1,256 | 1,326 | 2,747 | 2,564 | 2,404 | 2,146 | 2,189 | 1,926 | 1,890 | 3,160 | 3,055 | 2,914 | 2,827 | 2,736 | 2,937 | 2,868 | 2,656 | 1,482 | 1,734 | 1,885 | 1,845 | 1,608 | 1,460 | 1,379 | 1,229 | 1,210 | 761 | 875 | 882 | 915 | 983 | 992 | 1,005 | 1,039 | 1,100 | 1,076 | 1,082 | 1,072 | 1,178 | 1,190 | 1,185 | 1,118 | 2,839 | 2,195 | 1,712 | 1,101 | 2,010 | 2,011 | 1,663 | 573 | 1,410 | 1,172 | 2,152 | 1,904 |
Overige niet-vlottende activa
| 10,429 | 5,006 | 5,224 | 5,548 | 116 | 5,467 | 4,341 | 4,539 | 141 | 138 | 151 | 150 | 4,146 | 4,207 | 4,374 | 4,491 | 4,638 | 4,832 | 3,522 | 3,766 | 3,911 | 4,004 | 4,258 | 4,374 | 4,500 | 4,762 | 5,047 | 5,044 | 5,204 | 5,366 | 5,193 | 4,502 | 4,568 | 4,179 | 4,286 | 4,369 | 4,428 | 3,995 | 4,524 | 4,643 | 4,957 | 5,094 | 5,084 | 4,648 | 4,794 | 4,837 | 4,996 | 4,451 | 4,470 | 4,690 | 11,955 | 12,057 | 12,295 | 12,370 | 12,476 | 11,991 | 11,724 | 11,135 | 11,259 | 11,335 | 11,592 | 11,700 |
Totaal niet-vlottende activa
| 360,251 | 350,797 | 354,123 | 352,857 | 345,385 | 340,358 | 340,954 | 348,272 | 342,430 | 339,476 | 337,816 | 332,282 | 329,043 | 325,302 | 319,510 | 311,311 | 305,441 | 302,989 | 301,975 | 297,359 | 291,749 | 293,093 | 291,561 | 290,974 | 288,245 | 288,613 | 292,234 | 290,345 | 284,696 | 286,035 | 279,824 | 273,511 | 275,702 | 281,981 | 278,352 | 279,663 | 277,442 | 275,064 | 268,805 | 265,147 | 265,087 | 266,594 | 262,466 | 260,415 | 257,862 | 256,757 | 251,204 | 248,465 | 247,589 | 248,915 | 255,603 | 256,747 | 257,078 | 258,694 | 260,227 | 258,708 | 259,805 | 262,047 | 262,242 | 256,587 | 255,050 | 252,009 |
Totaal activa
| 632,747 | 616,244 | 636,660 | 627,112 | 608,637 | 592,151 | 617,535 | 610,138 | 578,317 | 557,640 | 557,221 | 543,656 | 535,204 | 526,028 | 524,584 | 498,085 | 503,263 | 501,441 | 500,556 | 482,202 | 482,186 | 483,823 | 495,953 | 482,920 | 473,365 | 475,080 | 482,819 | 470,127 | 456,372 | 454,937 | 452,791 | 433,386 | 434,139 | 443,857 | 461,284 | 446,246 | 451,767 | 445,561 | 456,823 | 437,294 | 431,517 | 431,341 | 435,353 | 419,542 | 428,192 | 415,352 | 415,521 | 395,344 | 401,269 | 402,552 | 420,320 | 407,238 | 406,435 | 402,046 | 415,902 | 403,096 | 395,642 | 400,407 | 407,164 | 386,879 | 377,912 | 399,203 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 55,720 | 54,193 | 53,114 | 49,567 | 50,197 | 47,969 | 63,957 | 57,807 | 48,376 | 50,032 | 53,370 | 46,093 | 41,755 | 40,188 | 40,364 | 34,005 | 40,458 | 43,005 | 50,644 | 44,516 | 47,834 | 52,924 | 56,073 | 48,491 | 52,584 | 53,625 | 53,016 | 50,223 | 45,591 | 46,811 | 46,663 | 37,368 | 41,588 | 41,811 | 48,001 | 43,992 | 46,772 | 47,401 | 62,920 | 53,295 | 50,001 | 54,238 | 62,817 | 47,993 | 59,472 | 55,226 | 49,562 | 47,867 | 53,044 | 52,367 | 56,366 | 51,931 | 52,089 | 48,364 | 54,580 | 48,399 | 43,448 | 45,499 | 51,740 | 40,236 | 27,246 | 50,663 |
Kortlopende schulden
| 87,071 | 57,822 | 88,889 | 88,456 | 67,111 | 55,248 | 67,359 | 75,326 | 58,553 | 52,374 | 59,148 | 33,068 | 52,686 | 51,268 | 67,845 | 62,462 | 69,398 | 62,966 | 58,493 | 65,941 | 49,223 | 48,544 | 56,758 | 50,981 | 35,915 | 56,734 | 61,757 | 58,004 | 59,514 | 46,211 | 56,315 | 64,259 | 66,121 | 58,840 | 74,089 | 68,501 | 75,505 | 59,155 | 72,599 | 73,329 | 68,692 | 58,193 | 57,883 | 56,669 | 61,034 | 71,085 | 87,006 | 70,494 | 68,578 | 68,323 | 78,849 | 76,201 | 75,057 | 60,631 | 72,589 | 65,135 | 66,730 | 57,709 | 66,276 | 71,472 | 70,730 | 78,803 |
Belastingschulden
| 1,626 | 4,479 | 2,639 | 2,336 | 2,090 | 4,459 | 2,679 | 5,052 | 2,124 | 5,737 | 3,717 | 7,614 | 2,851 | 5,884 | 4,200 | 3,197 | 2,144 | 4,981 | 3,258 | 3,936 | 2,207 | 3,497 | 2,102 | 2,734 | 2,647 | 6,936 | 4,881 | 4,475 | 3,025 | 4,473 | 3,095 | 1,992 | 1,478 | 4,239 | 3,660 | 3,387 | 2,536 | 7,324 | 4,975 | 3,663 | 1,929 | 4,372 | 3,514 | 3,485 | 2,920 | 4,685 | 3,755 | 3,458 | 2,590 | 2,368 | 2,773 | 4,269 | 3,081 | 4,633 | 3,266 | 4,447 | 2,949 | 6,504 | 3,811 | 2,455 | 1,040 | 163 |
Uitgestelde opbrengsten
| 1,626 | 2,067 | 3,458 | 5,613 | 7,509 | 7,481 | 3,479 | 8,230 | 7,682 | 8,641 | 4,340 | 10,603 | 8,373 | 8,602 | 4,798 | 6,159 | 7,450 | 7,973 | 4,427 | 7,358 | 7,925 | 6,619 | 3,139 | 5,926 | 8,107 | 9,938 | 5,960 | 7,501 | 8,050 | 7,353 | 4,201 | 4,983 | 6,668 | 7,246 | 4,542 | 6,164 | 7,167 | 9,871 | 5,802 | 6,264 | 6,327 | 6,812 | 4,319 | 5,933 | 7,136 | 7,093 | 4,484 | 5,877 | 6,754 | 4,669 | 3,493 | 6,762 | 7,201 | 6,794 | 3,864 | 6,595 | 6,617 | 8,595 | 4,378 | 4,636 | 3,055 | 772 |
Overige kortlopende verplichtingen
| 46,543 | 45,560 | 39,257 | 40,525 | 39,710 | 41,819 | 45,092 | 35,987 | 44,229 | 41,254 | 49,025 | 38,387 | 45,734 | 40,518 | 47,586 | 30,485 | 34,364 | 33,909 | 37,328 | 29,576 | 36,182 | 35,844 | 40,113 | 33,882 | 31,693 | 40,749 | 31,540 | 28,471 | 31,495 | 31,989 | 35,232 | 30,581 | 29,843 | 28,155 | 30,760 | 27,283 | 29,441 | 26,479 | 31,103 | 27,290 | 32,459 | 33,218 | 33,515 | 27,714 | 36,646 | 39,756 | 37,602 | 37,659 | 39,371 | 37,618 | 38,150 | 36,387 | 37,972 | 39,782 | 36,585 | 36,042 | 33,550 | 40,977 | 34,766 | 29,311 | 38,018 | 39,378 |
Totaal kortlopende verplichtingen
| 194,212 | 171,557 | 192,171 | 194,285 | 176,076 | 164,457 | 188,562 | 195,605 | 170,659 | 166,679 | 177,155 | 152,764 | 162,463 | 155,062 | 173,539 | 145,494 | 163,234 | 160,807 | 160,494 | 161,754 | 152,953 | 154,047 | 162,903 | 150,524 | 141,112 | 158,044 | 166,853 | 159,551 | 157,883 | 144,190 | 151,856 | 145,424 | 152,366 | 147,537 | 165,594 | 155,491 | 168,588 | 160,101 | 183,201 | 170,105 | 165,735 | 163,645 | 166,367 | 147,727 | 160,072 | 170,752 | 177,925 | 159,478 | 163,583 | 160,676 | 176,138 | 168,788 | 168,199 | 153,410 | 167,020 | 154,023 | 146,677 | 150,689 | 156,593 | 143,474 | 137,034 | 169,007 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 95,000 | 112,775 | 110,000 | 95,000 | 107,000 | 109,327 | 105,038 | 82,039 | 92,040 | 78,006 | 63,135 | 81,443 | 76,446 | 80,261 | 63,420 | 68,867 | 63,386 | 63,400 | 61,954 | 46,954 | 56,970 | 56,969 | 61,999 | 62,001 | 66,998 | 51,705 | 52,031 | 52,133 | 45,150 | 60,184 | 59,934 | 55,169 | 50,449 | 58,510 | 57,949 | 57,484 | 48,650 | 53,509 | 50,538 | 50,539 | 55,790 | 55,663 | 59,914 | 64,915 | 65,166 | 43,156 | 43,853 | 45,178 | 48,400 | 49,725 | 48,369 | 39,693 | 42,604 | 53,929 | 56,841 | 58,195 | 61,506 | 62,866 | 66,679 | 62,765 | 65,034 | 49,088 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 2,775 | 5,278 | 4,855 | 5,904 | 5,447 | 5,051 | 4,647 | 5,628 | 5,134 | 5,882 | 5,411 | 6,459 | 5,972 | 8,875 | 8,491 | 8,583 | 7,932 | 7,134 | 6,757 | 7,732 | 7,313 | 5,770 | 5,374 | 6,347 | 6,020 | 7,387 | 7,089 | 8,067 | 7,774 | 7,964 | 7,622 | 8,614 | 8,314 | 4,983 | 4,693 | 5,531 | 5,262 | 7,822 | 7,531 | 8,368 | 8,531 | 7,204 | 6,913 | 7,496 | 7,191 | 7,779 | 7,346 | 7,020 | 6,645 | 15,457 | 15,058 | 14,653 | 14,245 | 15,390 | 14,975 | 14,604 | 14,250 | 15,486 | 7,457 | 13,410 | 14,626 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 11,410 | 9,991 | 10,853 | 9,833 | 9,736 | 9,980 | 13,937 | 13,291 | 14,396 | 14,697 | 14,165 | 12,876 | 13,558 | 12,350 | 11,805 | 10,622 | 11,648 | 14,563 | 12,800 | 12,482 | 13,364 | 14,133 | 14,351 | 13,672 | 15,007 | 15,926 | 15,653 | 14,512 | 14,300 | 14,040 | 12,841 | 12,001 | 12,391 | 15,063 | 14,775 | 15,365 | 14,993 | 14,488 | 14,415 | 13,590 | 13,087 | 13,444 | 13,401 | 12,891 | 12,677 | 11,181 | 10,843 | 10,964 | 11,803 | 9,707 | 11,112 | 11,106 | 11,074 | 11,089 | 11,089 | 11,102 | 11,151 | 11,085 | 11,067 | 11,030 | 7,510 |
Overige niet-vlottende verplichtingen
| 20,049 | 810 | 5,417 | 5,572 | 5,021 | 2,834 | 5,105 | 3,651 | 3,410 | 1,334 | 3,328 | 3,339 | 3,504 | 1,139 | 3,586 | 3,547 | 3,565 | 3,641 | 3,108 | 3,196 | 3,295 | 1,651 | 1,723 | 1,695 | 1,728 | 2,811 | 900 | 915 | 928 | 1,003 | 1,006 | 1,020 | 1,039 | 1,036 | 946 | 951 | 902 | 900 | 893 | 891 | 906 | 902 | 873 | 818 | 844 | 870 | 853 | 861 | 946 | 966 | 1,001 | 995 | 997 | 1,206 | 1,133 | 1,128 | 1,112 | 1,135 | 902 | 8,331 | 1,262 | 1,258 |
Totaal niet-vlottende verplichtingen
| 115,049 | 127,770 | 130,686 | 116,280 | 127,758 | 127,344 | 125,174 | 104,274 | 114,369 | 98,870 | 92,924 | 104,358 | 99,285 | 100,930 | 88,231 | 92,710 | 86,156 | 86,621 | 86,759 | 69,707 | 80,479 | 79,297 | 83,625 | 83,421 | 88,745 | 74,257 | 76,244 | 75,790 | 68,657 | 83,261 | 82,944 | 76,652 | 72,103 | 80,251 | 78,941 | 77,903 | 70,448 | 74,664 | 73,741 | 73,376 | 78,654 | 78,183 | 81,435 | 86,047 | 86,397 | 63,894 | 63,666 | 64,228 | 67,330 | 69,139 | 74,534 | 66,858 | 69,360 | 80,454 | 84,453 | 85,387 | 88,324 | 89,402 | 94,152 | 89,620 | 90,736 | 72,482 |
Totaal passiva
| 309,261 | 299,327 | 322,857 | 310,565 | 303,834 | 291,801 | 313,736 | 299,879 | 285,028 | 265,549 | 270,079 | 257,122 | 261,748 | 255,992 | 261,770 | 238,204 | 249,390 | 247,428 | 247,253 | 231,461 | 233,432 | 233,344 | 246,528 | 233,945 | 229,857 | 232,301 | 243,097 | 235,341 | 226,540 | 227,451 | 234,800 | 222,076 | 224,469 | 227,788 | 244,535 | 233,394 | 239,036 | 234,765 | 256,942 | 243,481 | 244,389 | 241,828 | 247,802 | 233,774 | 246,469 | 234,646 | 241,591 | 223,706 | 230,913 | 229,815 | 250,672 | 235,646 | 237,559 | 233,864 | 251,473 | 239,410 | 235,001 | 240,091 | 250,745 | 233,094 | 227,770 | 241,489 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 272,258 | 0 | 0 | 0 | 270,132 | 272,256 | 269,158 | 270,332 | 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
| 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 | 36,998 |
Ingehouden winsten
| 185,939 | 187,574 | 179,208 | 187,363 | 183,099 | 183,391 | 179,461 | 190,985 | 180,995 | 183,128 | 180,027 | 181,200 | 169,328 | 168,878 | 164,962 | 161,257 | 155,439 | 156,857 | 150,854 | 150,183 | 144,349 | 144,638 | 138,011 | 136,252 | 131,185 | 129,278 | 125,191 | 122,914 | 116,673 | 123,752 | 119,135 | 114,793 | 110,906 | 112,335 | 108,732 | 105,457 | 99,939 | 99,080 | 93,912 | 89,871 | 84,373 | 89,562 | 87,418 | 85,772 | 82,415 | 80,693 | 78,331 | 76,866 | 73,991 | 80,327 | 78,803 | 78,436 | 75,090 | 73,997 | 70,490 | 69,821 | 66,133 | 64,550 | 61,504 | 58,633 | 56,581 | 60,520 |
Overige gereserveerde algehele resultaten
| 47,256 | 30,936 | 38,724 | 36,214 | 28,659 | 23,928 | 31,259 | 26,210 | 19,386 | 16,214 | 13,835 | 13,735 | 12,550 | 78,718 | 16,543 | 16,907 | 16,452 | 15,093 | 20,224 | 18,261 | 20,251 | 21,363 | 24,736 | 25,935 | 25,391 | 26,585 | 27,631 | 25,184 | 23,181 | 23,701 | 19,119 | 16,483 | 18,464 | 21,088 | 25,221 | 24,977 | 27,005 | 26,044 | 20,331 | 18,354 | 17,214 | 16,763 | 17,042 | 16,907 | 15,663 | 13,958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 41,615 | 52,030 | 90,753 | 52,033 | 41,754 | 41,756 | 41,756 | 78,345 | 41,760 | 68,344 | 52,133 | 41,756 | 52,082 | 41,720 | 41,732 | 58,647 | 41,818 | 56,864 | 61,987 | 41,766 | 43,456 | 65,223 | 46,149 | 46,152 | 46,155 | 72,786 | 46,098 | 46,119 | 72,323 | 62,814 | 58,237 | 39,123 | 57,589 | 62,400 | 68,149 | 67,910 | 73,643 | 72,686 | 66,981 | 65,007 | 46,659 | 61,095 | 44,337 | 44,345 | 60,593 | 61,308 | 57,001 | 56,324 | 57,869 | 53,078 | 51,575 | 53,693 | 54,274 | 54,626 | 54,455 | 54,427 | 55,095 | 56,277 | 55,483 | 55,795 | 54,021 | 57,518 |
Totaal eigen vermogen van aandeelhouders
| 311,808 | 307,538 | 306,959 | 312,608 | 300,917 | 296,479 | 299,851 | 306,328 | 289,518 | 288,470 | 282,993 | 284,067 | 270,958 | 267,448 | 260,235 | 256,902 | 250,707 | 250,719 | 249,839 | 247,208 | 245,054 | 246,859 | 245,894 | 245,337 | 239,729 | 239,062 | 235,918 | 231,215 | 225,994 | 223,564 | 214,370 | 207,397 | 205,493 | 211,733 | 213,879 | 210,365 | 210,580 | 208,764 | 197,891 | 191,876 | 185,244 | 187,655 | 185,795 | 184,022 | 180,006 | 178,999 | 172,330 | 170,188 | 168,858 | 170,403 | 167,376 | 169,127 | 166,362 | 165,621 | 161,943 | 161,246 | 158,226 | 157,825 | 153,985 | 151,426 | 147,600 | 155,036 |
Totaal eigen vermogen
| 323,486 | 316,915 | 313,803 | 316,547 | 304,803 | 300,350 | 303,799 | 310,259 | 293,289 | 292,091 | 287,142 | 286,534 | 273,456 | 270,036 | 262,814 | 259,881 | 253,873 | 254,013 | 253,303 | 250,741 | 248,754 | 250,479 | 249,425 | 248,975 | 243,508 | 242,779 | 239,722 | 234,786 | 229,832 | 227,486 | 217,991 | 211,310 | 209,670 | 216,069 | 216,749 | 212,852 | 212,731 | 210,796 | 199,881 | 193,813 | 187,128 | 189,513 | 187,551 | 185,768 | 181,723 | 180,706 | 173,930 | 171,638 | 170,356 | 172,737 | 169,648 | 171,592 | 168,876 | 168,182 | 164,429 | 163,686 | 160,641 | 160,316 | 156,419 | 153,785 | 150,142 | 157,714 |
Totaal passiva en aandeelhoudersvermogen
| 632,747 | 616,242 | 636,660 | 627,112 | 608,637 | 592,151 | 617,535 | 610,138 | 578,317 | 557,640 | 557,221 | 543,656 | 535,204 | 526,028 | 524,584 | 498,085 | 503,263 | 501,441 | 500,556 | 482,202 | 482,186 | 483,823 | 495,953 | 482,920 | 473,365 | 475,080 | 482,819 | 470,127 | 456,372 | 454,937 | 452,791 | 433,386 | 434,139 | 443,857 | 461,284 | 446,246 | 451,767 | 445,561 | 456,823 | 437,294 | 431,517 | 431,341 | 435,353 | 419,542 | 428,192 | 415,352 | 415,521 | 395,344 | 401,269 | 402,552 | 420,320 | 407,238 | 406,435 | 402,046 | 415,902 | 403,096 | 395,642 | 400,407 | 407,164 | 386,879 | 377,912 | 399,203 |