Ibiden Co.,Ltd.
TSE:4062.T
4841 (JPY) • At close November 14, 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
| 374,233 | 425,295 | 443,583 | 277,411 | 296,591 | 262,259 | 302,419 | 242,460 | 278,923 | 231,622 | 185,592 | 161,167 | 146,231 | 118,891 | 126,884 | 133,856 | 135,708 | 152,519 | 175,151 | 179,719 | 182,606 | 82,359 | 113,492 | 107,467 | 114,674 | 110,858 | 117,760 | 117,245 | 124,976 | 118,846 | 104,181 | 112,091 | 100,062 | 101,447 | 104,765 | 109,563 | 109,432 | 103,318 | 106,646 | 92,048 | 86,994 | 110,410 | 77,170 | 77,266 | 68,088 | 65,889 | 63,047 | 59,663 | 64,370 | 77,102 | 77,960 | 79,441 | 74,311 | 49,109 | 66,982 | 63,218 | 59,341 | 54,106 | 58,822 | 57,325 | 53,823 | 57,553 | 56,505 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | -8 | -8 | -1,681 | -8 | -8 | -8 | -1,107 | -1,096 | -1,090 | -1,722 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -9 | -9 | -9 | -9 | -10 | -10 | -11 | -23 | -26 | -16 | -30 | -44 | -45 | -47 | 3,199 | 7,199 | 7,199 | 7,198 | 5,197 | 15,196 | 15,195 | 15,193 | 15,191 | 19,507 | 18,588 | 15,185 | 20,183 | 22,932 | 21,090 | 15,056 | 27,194 | 24,190 | 36,184 | 30,179 | 27,317 | 22,313 | 27,308 | 28,303 | 21,298 | 29,294 | 38,286 | 26,271 | 12,261 |
Liquide middelen en kortetermijnbeleggingen
| 374,233 | 425,295 | 443,583 | 277,411 | 296,591 | 262,259 | 302,419 | 242,460 | 278,923 | 231,622 | 185,592 | 161,167 | 146,231 | 118,891 | 126,884 | 133,856 | 135,708 | 152,519 | 175,151 | 179,719 | 182,606 | 82,359 | 113,492 | 107,467 | 114,674 | 110,858 | 117,760 | 117,245 | 124,976 | 118,846 | 104,181 | 112,091 | 100,062 | 101,447 | 107,964 | 116,762 | 116,631 | 110,516 | 111,843 | 107,244 | 102,189 | 125,603 | 92,361 | 96,773 | 86,676 | 81,074 | 83,230 | 82,595 | 85,460 | 92,158 | 105,154 | 103,631 | 110,495 | 79,288 | 94,299 | 85,531 | 86,649 | 82,409 | 80,120 | 86,619 | 92,109 | 83,824 | 68,766 |
Nettovorderingen
| 60,301 | 65,792 | 65,330 | 83,626 | 81,074 | 84,402 | 79,446 | 75,573 | 73,102 | 68,103 | 91,989 | 105,104 | 104,334 | 95,655 | 89,687 | 83,962 | 73,678 | 60,481 | 68,877 | 64,142 | 57,636 | 60,649 | 60,180 | 56,025 | 57,477 | 59,654 | 62,134 | 59,004 | 57,524 | 54,149 | 56,357 | 53,513 | 47,954 | 49,110 | 57,288 | 53,667 | 61,916 | 57,769 | 59,308 | 64,476 | 58,316 | 54,724 | 58,658 | 57,419 | 57,288 | 53,096 | 57,330 | 51,582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 69,201 | 68,054 | 65,318 | 67,308 | 65,934 | 65,013 | 79,194 | 90,182 | 86,928 | 86,586 | 74,566 | 69,879 | 60,975 | 59,022 | 57,023 | 57,103 | 53,697 | 53,218 | 45,279 | 49,855 | 46,686 | 47,371 | 48,769 | 51,737 | 47,168 | 43,418 | 40,011 | 45,977 | 40,135 | 37,573 | 33,636 | 38,570 | 31,775 | 34,339 | 37,103 | 43,499 | 42,242 | 41,135 | 38,004 | 44,672 | 41,786 | 39,853 | 38,637 | 44,162 | 39,603 | 39,568 | 38,663 | 44,680 | 42,345 | 39,677 | 35,818 | 36,580 | 32,606 | 34,845 | 29,809 | 31,208 | 28,745 | 27,747 | 25,099 | 29,739 | 27,959 | 31,805 | 41,791 |
Overige vlottende activa
| 35,521 | 31,038 | 26,579 | 24,819 | 19,604 | 32,365 | 15,766 | 16,755 | 13,371 | 12,413 | 11,123 | 12,996 | 11,155 | 10,053 | 11,770 | 12,725 | 15,672 | 13,435 | 10,937 | 10,799 | 8,714 | 6,954 | 6,531 | 8,118 | 7,423 | 6,619 | 8,819 | 9,974 | 7,883 | 9,663 | 9,996 | 11,250 | 9,166 | 10,444 | 11,257 | 12,709 | 11,689 | 10,779 | 12,617 | 14,168 | 12,211 | 12,343 | 12,606 | 15,064 | 9,836 | 12,623 | 10,462 | 12,649 | 6,974 | 13,450 | 10,463 | 8,683 | 4,871 | 5,187 | 4,225 | 6,717 | 5,284 | 5,363 | 4,241 | 6,182 | 5,641 | 4,864 | 10,851 |
Totaal vlottende activa
| 539,256 | 590,179 | 600,810 | 453,164 | 463,203 | 444,039 | 476,825 | 424,970 | 452,324 | 398,724 | 363,270 | 349,146 | 322,695 | 283,621 | 285,364 | 287,646 | 278,755 | 279,653 | 300,244 | 304,515 | 295,642 | 197,333 | 228,972 | 223,347 | 226,742 | 220,549 | 228,724 | 232,200 | 230,518 | 220,231 | 204,170 | 215,424 | 188,957 | 195,340 | 213,612 | 226,637 | 232,478 | 220,199 | 221,772 | 230,560 | 214,502 | 232,523 | 202,262 | 213,418 | 193,403 | 186,361 | 189,685 | 191,506 | 187,303 | 196,902 | 211,639 | 201,527 | 195,838 | 167,738 | 188,075 | 181,787 | 170,843 | 166,185 | 165,452 | 167,075 | 174,392 | 176,708 | 176,015 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 460,076 | 444,516 | 408,777 | 359,314 | 338,626 | 314,993 | 306,967 | 296,353 | 279,973 | 251,702 | 225,920 | 222,834 | 218,193 | 217,976 | 214,828 | 212,231 | 201,873 | 191,238 | 173,514 | 166,564 | 153,047 | 147,491 | 146,710 | 149,009 | 153,730 | 151,976 | 151,308 | 154,437 | 152,973 | 153,081 | 151,152 | 162,291 | 157,474 | 199,972 | 215,928 | 230,807 | 235,869 | 239,618 | 236,153 | 243,477 | 231,195 | 220,672 | 207,702 | 203,702 | 196,795 | 198,320 | 193,788 | 188,307 | 176,408 | 175,296 | 177,878 | 174,444 | 173,126 | 174,941 | 174,116 | 157,822 | 155,125 | 156,702 | 160,198 | 165,822 | 171,515 | 187,358 | 179,029 |
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 | 12 | 25 | 154 | 282 | 539 | 667 |
Immateriële activa
| 4,404 | 4,754 | 4,590 | 4,708 | 4,822 | 4,741 | 5,179 | 5,290 | 5,510 | 5,603 | 5,448 | 5,368 | 5,383 | 5,413 | 5,392 | 5,016 | 4,567 | 4,391 | 4,486 | 4,224 | 4,030 | 4,087 | 4,162 | 3,693 | 3,793 | 3,775 | 0 | 3,783 | 3,836 | 3,855 | 4,213 | 3,987 | 4,081 | 4,457 | 5,168 | 5,739 | 6,163 | 6,685 | 6,870 | 7,633 | 7,646 | 7,902 | 8,474 | 10,942 | 10,644 | 11,101 | 11,336 | 11,333 | 10,631 | 5,014 | 5,286 | 4,854 | 4,787 | 4,264 | 4,398 | 4,569 | 3,956 | 4,167 | 4,290 | 4,382 | 4,568 | 3,760 | 3,974 |
Goodwill en immateriële activa
| 4,404 | 4,754 | 4,590 | 4,708 | 4,822 | 4,741 | 5,179 | 5,290 | 5,510 | 5,603 | 5,448 | 5,368 | 5,383 | 5,413 | 5,392 | 5,016 | 4,567 | 4,391 | 4,486 | 4,224 | 4,030 | 4,087 | 4,162 | 3,693 | 3,793 | 3,775 | 3,689 | 3,783 | 3,836 | 3,855 | 4,213 | 3,987 | 4,081 | 4,457 | 5,168 | 5,739 | 6,163 | 6,685 | 6,870 | 7,633 | 7,646 | 7,902 | 8,474 | 10,942 | 10,644 | 11,101 | 11,336 | 11,333 | 10,631 | 5,014 | 5,286 | 4,854 | 4,787 | 4,264 | 4,398 | 4,569 | 3,956 | 4,179 | 4,315 | 4,536 | 4,850 | 4,299 | 4,641 |
Langetermijnbeleggingen
| 90,718 | 102,303 | 110,173 | 83,836 | 86,130 | 80,687 | 61,350 | 57,557 | 56,801 | 63,668 | 65,734 | 71,927 | 70,676 | 68,488 | 68,206 | 58,524 | 48,381 | 45,543 | 34,469 | 45,211 | 42,651 | 41,910 | 39,151 | 43,859 | 52,766 | 51,108 | 51,965 | 54,366 | 49,111 | 45,985 | 44,136 | 45,473 | 37,905 | 33,135 | 35,861 | 40,611 | 37,422 | 44,948 | 47,090 | 33,198 | 28,494 | 26,817 | 24,733 | 21,038 | 16,568 | 18,598 | 10,565 | 2,871 | 152 | 11,876 | -2,124 | -2,775 | -13,414 | -5,228 | -2,305 | 3,037 | -4,207 | -4,733 | 6,134 | -2,449 | -13,178 | -4,846 | 12,351 |
Belastingvorderingen
| 3,916 | 4,342 | 4,253 | 4,003 | 3,697 | 4,124 | 5,533 | 3,988 | 4,306 | 4,092 | 3,951 | 3,731 | 3,750 | 3,724 | 3,488 | 3,326 | 3,279 | 3,343 | 4,463 | 3,019 | 3,081 | 2,948 | 2,915 | 2,822 | 2,635 | 2,108 | 1,124 | 694 | 1,335 | 1,214 | 734 | 391 | 465 | 1,482 | 679 | 1,204 | 1,374 | 1,450 | 1,310 | 1,437 | 1,385 | 1,307 | 1,341 | 1,548 | 1,549 | 1,627 | 2,551 | 5,413 | 4,945 | 4,689 | 3,953 | 4,963 | 4,580 | 3,807 | 4,320 | 1,796 | 2,315 | 2,219 | 1,530 | 1,904 | 2,175 | 1,972 | 5,828 |
Overige niet-vlottende activa
| 1,633 | 1,615 | 1,388 | 1,436 | 1,596 | 7 | 1,651 | 1,468 | 1,501 | 8 | 8 | 8 | 7 | 1,811 | 1,238 | 1,231 | 1,589 | 1,281 | 1,440 | 1,254 | 1,225 | 1,016 | 1,144 | 1,187 | 1,201 | 1,204 | 1,284 | 1,312 | 1,323 | 1,327 | 1,374 | 1,407 | 1,495 | 1,500 | 4,860 | 8,885 | 8,864 | 8,655 | 6,649 | 16,813 | 16,771 | 17,284 | 17,599 | 21,363 | 20,432 | 17,040 | 22,113 | 24,900 | 23,063 | 16,993 | 29,239 | 26,178 | 37,732 | 31,804 | 28,976 | 24,311 | 29,974 | 31,020 | 24,285 | 32,517 | 41,235 | 29,152 | 15,687 |
Totaal niet-vlottende activa
| 560,747 | 557,530 | 529,181 | 453,297 | 434,871 | 404,552 | 380,680 | 364,656 | 348,091 | 325,073 | 301,061 | 303,868 | 298,009 | 297,412 | 293,152 | 280,328 | 259,689 | 245,796 | 218,372 | 220,272 | 204,034 | 197,452 | 194,082 | 200,570 | 214,125 | 210,171 | 209,370 | 214,592 | 208,578 | 205,462 | 201,609 | 213,549 | 201,420 | 240,546 | 262,496 | 287,246 | 289,692 | 301,356 | 298,072 | 302,558 | 285,491 | 273,982 | 259,849 | 258,593 | 245,988 | 246,686 | 240,353 | 232,824 | 215,199 | 213,868 | 214,232 | 207,664 | 206,811 | 209,588 | 209,505 | 191,535 | 187,163 | 189,387 | 196,462 | 202,330 | 206,597 | 217,935 | 217,536 |
Totaal activa
| 1,100,003 | 1,147,709 | 1,129,991 | 906,464 | 898,076 | 848,594 | 857,508 | 789,629 | 800,417 | 723,798 | 664,332 | 653,017 | 620,706 | 581,036 | 578,518 | 567,978 | 538,447 | 525,452 | 518,619 | 524,791 | 499,678 | 394,789 | 423,056 | 423,921 | 440,870 | 430,723 | 438,096 | 446,795 | 439,100 | 425,696 | 405,783 | 428,976 | 390,380 | 435,890 | 476,110 | 513,883 | 522,173 | 521,555 | 519,847 | 533,121 | 499,995 | 506,507 | 462,113 | 472,014 | 439,394 | 433,051 | 430,040 | 424,333 | 402,502 | 410,770 | 425,871 | 409,191 | 402,649 | 377,326 | 397,580 | 373,322 | 358,006 | 355,572 | 361,914 | 369,405 | 380,989 | 394,643 | 393,551 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 42,354 | 30,656 | 43,875 | 31,742 | 28,157 | 23,739 | 28,262 | 47,807 | 50,273 | 51,817 | 51,150 | 55,834 | 47,935 | 47,710 | 45,717 | 49,825 | 45,610 | 45,637 | 45,555 | 45,901 | 39,097 | 39,924 | 39,562 | 40,216 | 39,765 | 39,676 | 39,124 | 39,818 | 36,886 | 32,226 | 31,393 | 32,688 | 27,675 | 27,437 | 34,668 | 35,973 | 35,630 | 33,124 | 33,265 | 35,873 | 34,086 | 34,419 | 35,452 | 38,194 | 35,275 | 38,333 | 38,951 | 43,101 | 59,303 | 62,205 | 50,613 | 63,944 | 55,895 | 61,422 | 66,613 | 63,890 | 52,888 | 49,509 | 47,662 | 46,537 | 42,527 | 55,422 | 63,942 |
Kortlopende schulden
| 70,000 | 85,872 | 131,440 | 90,047 | 80,045 | 72,733 | 84,618 | 36,405 | 39,144 | 30,912 | -8,993 | 11,546 | 16,381 | 19,428 | 15,438 | 19,589 | 26,485 | 10,930 | 11,746 | 14,331 | 5,232 | 8,284 | 26,780 | 29,436 | 31,931 | 33,361 | 21,287 | 2,497 | -2,099 | -3,686 | -5,038 | 7,678 | 17,872 | 31,019 | 25,928 | 24,134 | 19,159 | 11,029 | 1,734 | 4,186 | 4,140 | 34,323 | 24,523 | 29,673 | 29,810 | 21,309 | 22,572 | 20,043 | 19,087 | 21,316 | 22,703 | 23,205 | 22,775 | 23,061 | 25,109 | 18,962 | 17,499 | 17,793 | 17,701 | 27,374 | 46,513 | 50,381 | 33,858 |
Belastingschulden
| 0 | 4,151 | 4,144 | 1,521 | 8,875 | 4,680 | 14,268 | 8,345 | 11,014 | 5,004 | 14,909 | 10,908 | 9,127 | 4,941 | 5,624 | 2,685 | 2,840 | 1,557 | 3,016 | 1,242 | 1,962 | 1,008 | 2,366 | 1,380 | 2,757 | 1,689 | 4,429 | 3,496 | 2,162 | 1,179 | 1,673 | 834 | 1,524 | 758 | 1,715 | 827 | 3,540 | 2,763 | 6,680 | 5,582 | 3,430 | 512 | 1,138 | 2,631 | 3,080 | 1,563 | 5,546 | 2,079 | 1,199 | 363 | 858 | 521 | 572 | 864 | 9,302 | 6,627 | 5,394 | 4,510 | 2,339 | 506 | 459 | 463 | 467 |
Uitgestelde opbrengsten
| 12,381 | 4,151 | 11,500 | 27,348 | 34,846 | 27,931 | 41,900 | 53,413 | 50,788 | 27,138 | 38,920 | 32,604 | 27,343 | 20,297 | 28,298 | 28,998 | 27,646 | 25,964 | 26,005 | 22,445 | 17,571 | 14,354 | 19,868 | 16,977 | 14,513 | 13,172 | 21,015 | 18,395 | 22,702 | 24,182 | 25,566 | 23,704 | 14,099 | 16,378 | 20,697 | 17,235 | 23,276 | 17,153 | 25,768 | 30,194 | 29,809 | 24,725 | 20,129 | 17,332 | 16,372 | 13,074 | 20,496 | 19,640 | 4,772 | 2,208 | 4,617 | 2,179 | 4,222 | 2,726 | 13,411 | 8,697 | 9,671 | 7,013 | 7,054 | 2,250 | 3,876 | 3,835 | 2,316 |
Overige kortlopende verplichtingen
| 194,391 | 237,001 | 208,716 | 126,269 | 111,467 | 85,202 | 108,746 | 37,175 | 42,290 | 48,967 | 6,345 | 7,894 | 8,181 | 12,291 | 8,524 | 11,042 | 9,971 | 12,117 | 8,409 | 11,997 | 10,172 | 12,992 | 9,638 | 14,261 | 12,033 | 13,495 | 28,651 | 10,689 | 10,127 | 11,975 | 9,389 | 15,409 | 9,821 | 12,228 | 10,038 | 14,323 | 10,126 | 11,987 | 4,951 | 10,640 | 9,928 | 14,109 | 11,021 | 13,025 | 9,233 | 25,375 | 26,307 | 30,228 | 12,937 | 11,492 | 26,328 | 11,708 | 11,721 | 11,700 | 12,958 | 11,650 | 12,115 | 11,393 | 12,491 | 10,322 | 10,810 | 10,658 | 10,616 |
Totaal kortlopende verplichtingen
| 319,126 | 365,982 | 358,362 | 249,579 | 228,544 | 186,354 | 223,321 | 236,558 | 244,297 | 190,976 | 156,160 | 151,390 | 136,310 | 124,964 | 131,899 | 141,137 | 140,198 | 122,169 | 120,736 | 118,361 | 91,605 | 90,916 | 118,082 | 119,247 | 115,512 | 114,565 | 93,491 | 93,290 | 92,480 | 90,058 | 88,549 | 104,017 | 85,090 | 104,198 | 113,743 | 109,727 | 115,007 | 93,209 | 98,166 | 116,669 | 111,202 | 132,813 | 112,392 | 118,187 | 110,142 | 86,580 | 93,376 | 95,451 | 92,526 | 95,376 | 100,502 | 99,378 | 90,963 | 97,047 | 113,982 | 101,129 | 87,896 | 83,205 | 80,193 | 84,739 | 100,309 | 116,924 | 108,883 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 273,323 | 253,469 | 253,606 | 180,148 | 190,157 | 205,174 | 205,167 | 135,186 | 135,187 | 130,205 | 130,199 | 130,186 | 130,177 | 115,172 | 115,216 | 115,203 | 105,029 | 120,032 | 120,038 | 120,041 | 130,041 | 25,062 | 25,043 | 25,050 | 25,055 | 25,060 | 50,078 | 50,061 | 50,058 | 50,086 | 50,091 | 50,118 | 40,128 | 25,131 | 25,163 | 35,197 | 35,244 | 50,274 | 50,547 | 43,699 | 43,790 | 43,847 | 18,957 | 19,036 | 19,057 | 44,062 | 44,073 | 46,439 | 46,399 | 45,953 | 46,024 | 46,138 | 46,198 | 6,384 | 6,462 | 6,550 | 6,650 | 6,929 | 7,055 | 10,170 | 10,268 | 10,599 | 3,904 |
Uitgestelde opbrengsten niet-vlottend
| 97 | 118 | 130 | 1,213 | 1,185 | 1,198 | 1,121 | 1,200 | 1,195 | 1,199 | 1,071 | 1,607 | 1,538 | 1,482 | 1,430 | 1,225 | 1,106 | 1,068 | 1,077 | 856 | 829 | 836 | 850 | 758 | 670 | 617 | 599 | 633 | 588 | 529 | 468 | 450 | 410 | 389 | 464 | 497 | 491 | 525 | 504 | 552 | 566 | 548 | 502 | 457 | 412 | 396 | 986 | 970 | 999 | 701 | 898 | 1,130 | 1,098 | 1,068 | 1,477 | 1,316 | 1,276 | 1,216 | 1,237 | 1,184 | 1,147 | 1,349 | 1,514 |
Uitgestelde belastingverplichtingen niet-vlottend
| 7,813 | 11,059 | 13,501 | 5,977 | 6,594 | 4,574 | 893 | 3,066 | 2,860 | 4,605 | 5,163 | 7,771 | 7,106 | 7,018 | 7,185 | 5,354 | 2,437 | 1,807 | 1,712 | 3,456 | 2,749 | 2,612 | 2,042 | 2,496 | 4,660 | 3,667 | 6,234 | 7,982 | 7,228 | 6,036 | 4,377 | 4,798 | 3,001 | 2,736 | 3,751 | 7,522 | 6,657 | 9,090 | 8,968 | 8,151 | 6,292 | 5,827 | 5,701 | 5,259 | 3,507 | 2,834 | 2,873 | 4,674 | 2,544 | 2,004 | 1,994 | 3,125 | 3,004 | 3,001 | 2,982 | 2,724 | 2,669 | 2,864 | 3,554 | 5,333 | 4,802 | 3,635 | 5,394 |
Overige niet-vlottende verplichtingen
| 2,339 | 13,705 | 2,722 | 1,374 | 1,431 | 1,365 | 1,401 | 1,573 | 1,192 | 1,231 | 1,012 | 1,036 | 2,275 | 2,284 | 927 | 1,224 | 1,052 | 1,192 | 1,123 | 1,165 | 1,389 | 1,316 | 736 | 1,078 | 1,222 | 1,241 | 1,328 | 1,442 | 1,350 | 1,377 | 1,360 | 1,518 | 1,361 | 4,175 | 1,471 | 1,534 | 1,531 | 10,781 | 1,573 | 1,682 | 7,846 | 7,495 | 7,701 | 7,480 | 2,060 | 1,921 | 2,029 | 1,787 | 1,729 | 1,380 | 1,552 | 1,536 | 1,434 | 1,493 | 1,428 | 1,433 | 1,516 | 1,549 | 1,511 | 1,555 | 1,570 | 1,653 | 1,252 |
Totaal niet-vlottende verplichtingen
| 283,572 | 267,174 | 269,829 | 188,712 | 199,367 | 212,311 | 208,582 | 141,025 | 140,434 | 137,240 | 137,445 | 140,600 | 141,096 | 125,956 | 124,758 | 123,006 | 109,624 | 124,099 | 123,950 | 125,518 | 135,008 | 29,826 | 28,671 | 29,382 | 31,607 | 30,585 | 58,239 | 60,118 | 59,224 | 58,028 | 56,296 | 56,884 | 44,900 | 29,695 | 30,849 | 44,750 | 43,923 | 61,580 | 61,592 | 54,084 | 52,202 | 51,890 | 27,160 | 26,973 | 25,036 | 49,213 | 49,961 | 53,870 | 51,671 | 50,038 | 50,468 | 51,929 | 51,734 | 11,946 | 12,349 | 12,023 | 12,111 | 12,558 | 13,357 | 18,242 | 17,787 | 17,236 | 12,064 |
Totaal passiva
| 602,698 | 633,156 | 628,191 | 438,291 | 427,911 | 398,665 | 431,903 | 377,583 | 384,731 | 328,216 | 293,605 | 291,990 | 277,406 | 250,920 | 256,657 | 264,143 | 249,822 | 246,268 | 244,686 | 243,879 | 226,613 | 120,742 | 146,753 | 148,629 | 147,119 | 145,150 | 151,730 | 153,408 | 151,704 | 148,086 | 144,845 | 160,901 | 129,990 | 133,893 | 144,592 | 154,477 | 158,930 | 154,789 | 159,758 | 170,753 | 163,404 | 184,703 | 139,552 | 145,160 | 135,178 | 135,793 | 143,337 | 149,321 | 144,197 | 145,414 | 150,970 | 151,307 | 142,697 | 108,993 | 126,331 | 113,152 | 100,007 | 95,763 | 93,550 | 102,981 | 118,096 | 134,160 | 120,947 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 61,633 | 0 | 0 | 0 | 0 | 360,015 | 0 | 0 | 0 | 321,072 | 310,154 | 306,751 | 294,362 | 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
| 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,152 | 64,146 |
Ingehouden winsten
| 273,428 | 261,717 | 255,698 | 251,604 | 244,899 | 234,295 | 229,804 | 221,672 | 213,626 | 195,527 | 184,612 | 181,207 | 168,817 | 156,128 | 149,379 | 145,081 | 137,464 | 130,376 | 128,578 | 125,431 | 123,243 | 122,250 | 122,144 | 118,102 | 126,445 | 123,626 | 123,735 | 120,465 | 120,771 | 116,099 | 121,091 | 124,619 | 140,462 | 184,352 | 188,598 | 198,737 | 219,137 | 210,459 | 210,423 | 207,103 | 200,704 | 195,543 | 195,459 | 194,517 | 188,646 | 183,437 | 182,263 | 182,298 | 182,807 | 181,996 | 184,000 | 175,118 | 176,184 | 176,897 | 179,076 | 171,755 | 168,387 | 164,515 | 163,673 | 160,713 | 158,779 | 156,140 | 169,536 |
Overige gereserveerde algehele resultaten
| 91,008 | 120,146 | 113,420 | 84,083 | 92,839 | 83,403 | 63,753 | 58,404 | 70,114 | 68,274 | 54,421 | 48,226 | 42,960 | 42,514 | 41,235 | 27,040 | 19,412 | 16,900 | 13,584 | 23,717 | 18,162 | 20,139 | 22,589 | 25,677 | 35,854 | 30,587 | 31,340 | 41,659 | 35,523 | 30,058 | 24,998 | 28,651 | 5,196 | 2,984 | 28,305 | 46,121 | 44,664 | 56,893 | 50,285 | 55,965 | 36,615 | 27,039 | 27,917 | 33,196 | 16,465 | 14,763 | 5,414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 162 | 61,621 | 175,094 | 61,514 | 61,514 | 61,568 | 61,368 | 119,935 | 61,371 | 61,232 | 61,230 | 61,231 | 104,353 | 61,238 | 102,381 | 88,788 | 61,897 | 78,954 | 62,004 | 85,720 | 62,005 | 62,007 | 84,565 | 87,654 | 97,831 | 61,970 | 61,970 | 61,971 | 97,494 | 92,389 | 71,271 | 46,275 | 46,276 | 46,277 | 74,581 | 92,398 | 75,900 | 31,238 | 81,523 | 87,205 | 31,242 | 31,243 | 31,244 | 31,244 | 47,710 | 46,009 | 36,660 | 24,975 | 7,482 | 15,380 | 22,931 | 14,921 | 15,980 | 23,703 | 24,458 | 20,710 | 21,981 | 27,727 | 37,150 | 38,217 | 36,699 | 36,972 | 35,590 |
Totaal eigen vermogen van aandeelhouders
| 490,383 | 507,636 | 494,944 | 461,514 | 463,564 | 443,418 | 419,238 | 405,759 | 409,423 | 389,346 | 364,575 | 354,977 | 337,322 | 324,193 | 315,912 | 298,021 | 282,925 | 273,482 | 268,318 | 275,303 | 267,562 | 268,548 | 270,861 | 269,908 | 288,428 | 280,335 | 281,197 | 288,247 | 282,417 | 272,640 | 256,514 | 263,697 | 256,086 | 297,765 | 327,331 | 355,287 | 359,189 | 362,742 | 356,098 | 358,460 | 332,713 | 317,977 | 318,772 | 323,109 | 300,508 | 293,598 | 283,075 | 271,425 | 254,441 | 261,528 | 271,084 | 254,191 | 256,316 | 264,752 | 267,686 | 256,617 | 254,520 | 256,394 | 264,975 | 263,082 | 259,630 | 257,264 | 269,272 |
Totaal eigen vermogen
| 497,301 | 514,553 | 501,796 | 468,173 | 470,165 | 449,929 | 425,605 | 412,046 | 415,686 | 395,582 | 370,727 | 361,027 | 343,300 | 330,116 | 321,861 | 303,835 | 288,625 | 279,184 | 273,933 | 280,912 | 273,065 | 274,047 | 276,303 | 275,292 | 293,751 | 285,573 | 286,366 | 293,387 | 287,396 | 277,610 | 260,938 | 268,075 | 260,390 | 301,997 | 331,518 | 359,406 | 363,243 | 366,766 | 360,089 | 362,368 | 336,591 | 321,804 | 322,561 | 326,854 | 304,216 | 297,258 | 286,703 | 275,012 | 258,305 | 265,356 | 274,901 | 257,884 | 259,952 | 268,333 | 271,249 | 260,170 | 257,999 | 259,809 | 268,364 | 266,424 | 262,893 | 260,483 | 272,604 |
Totaal passiva en aandeelhoudersvermogen
| 1,100,003 | 1,147,709 | 1,129,987 | 906,464 | 898,076 | 848,594 | 857,508 | 789,629 | 800,417 | 723,798 | 664,332 | 653,017 | 620,706 | 581,036 | 578,518 | 567,978 | 538,447 | 525,452 | 518,619 | 524,791 | 499,678 | 394,789 | 423,056 | 423,921 | 440,870 | 430,723 | 438,096 | 446,795 | 439,100 | 425,696 | 405,783 | 428,976 | 390,380 | 435,890 | 476,110 | 513,883 | 522,173 | 521,555 | 519,847 | 533,121 | 499,995 | 506,507 | 462,113 | 472,014 | 439,394 | 433,051 | 430,040 | 424,333 | 402,502 | 410,770 | 425,871 | 409,191 | 402,649 | 377,326 | 397,580 | 373,322 | 358,006 | 355,572 | 361,914 | 369,405 | 380,989 | 394,643 | 393,551 |