Kaneka Corporation
TSE:4118.T
3410 (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
| 43,294 | 43,279 | 45,434 | 46,253 | 37,389 | 41,774 | 37,752 | 35,850 | 40,978 | 41,735 | 42,793 | 47,009 | 45,136 | 47,716 | 45,900 | 41,044 | 43,586 | 38,748 | 34,769 | 32,551 | 37,659 | 40,905 | 39,806 | 47,130 | 47,317 | 47,647 | 39,916 | 39,825 | 34,874 | 41,116 | 41,819 | 39,345 | 42,678 | 43,447 | 41,087 | 35,477 | 31,169 | 28,070 | 25,248 | 28,990 | 32,501 | 34,042 | 27,652 | 35,265 | 33,260 | 32,038 | 22,757 | 23,458 | 25,000 | 27,309 | 24,869 | 21,690 | 35,634 | 37,685 | 37,462 | 41,208 | 43,391 | 41,465 | 29,857 | 25,436 | 24,088 | 20,839 |
Kortetermijnbeleggingen
| 19,301 | 690 | 0 | 1,353 | 111 | 94 | 132 | 139 | 143 | 217 | 209 | 208 | 210 | 205 | 195 | 191 | 182 | 190 | 109 | 215 | 225 | 232 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 322 | 322 | 322 | 322 | 322 | 322 | 322 | 322 | 422 | 422 | 422 | 422 | 422 | 7,322 | 422 | 421 |
Liquide middelen en kortetermijnbeleggingen
| 43,294 | 43,969 | 45,434 | 46,253 | 37,500 | 41,868 | 37,884 | 35,989 | 41,121 | 41,952 | 43,002 | 47,217 | 45,346 | 47,921 | 46,095 | 41,235 | 43,768 | 38,938 | 34,878 | 32,766 | 37,884 | 41,137 | 39,916 | 47,240 | 47,427 | 47,757 | 40,026 | 39,935 | 34,984 | 41,226 | 41,929 | 39,455 | 42,788 | 43,557 | 41,197 | 35,587 | 31,279 | 28,180 | 25,358 | 29,100 | 32,611 | 34,152 | 27,762 | 35,375 | 33,370 | 32,148 | 23,079 | 23,780 | 25,322 | 27,631 | 25,191 | 22,012 | 35,956 | 38,007 | 37,884 | 41,630 | 43,813 | 41,887 | 30,279 | 32,758 | 24,510 | 21,260 |
Nettovorderingen
| 177,834 | 184,473 | 178,400 | 181,896 | 166,844 | 168,652 | 174,210 | 168,487 | 169,523 | 162,576 | 157,183 | 139,106 | 136,647 | 134,195 | 137,248 | 120,746 | 117,260 | 132,807 | 141,571 | 131,526 | 138,447 | 146,756 | 145,053 | 142,991 | 141,271 | 141,222 | 140,234 | 137,938 | 126,851 | 125,129 | 132,369 | 117,154 | 116,131 | 121,337 | 125,323 | 118,383 | 120,630 | 121,983 | 132,840 | 123,028 | 119,855 | 118,656 | 126,617 | 114,324 | 119,069 | 116,595 | 115,782 | 112,168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 187,533 | 177,295 | 175,956 | 178,323 | 179,814 | 168,114 | 170,767 | 166,905 | 153,380 | 140,482 | 135,966 | 123,672 | 115,146 | 109,684 | 110,875 | 114,125 | 119,652 | 117,258 | 118,630 | 117,166 | 117,554 | 112,433 | 113,567 | 112,166 | 109,083 | 104,214 | 104,531 | 100,095 | 98,152 | 96,747 | 94,167 | 88,623 | 90,507 | 93,698 | 94,159 | 92,068 | 93,337 | 91,183 | 94,273 | 91,420 | 90,892 | 88,415 | 89,725 | 82,134 | 82,856 | 80,277 | 80,710 | 78,653 | 78,006 | 76,801 | 74,994 | 74,864 | 73,039 | 68,152 | 64,499 | 60,855 | 59,623 | 61,993 | 65,628 | 64,388 | 67,532 | 76,139 |
Overige vlottende activa
| 27,058 | 23,124 | 25,838 | 19,278 | 23,933 | 18,330 | 20,088 | 19,617 | 19,584 | 17,900 | 20,147 | 18,679 | 19,972 | 17,224 | 16,331 | 15,893 | 18,614 | 17,855 | 18,883 | 16,688 | 16,490 | 13,919 | 15,972 | 14,893 | 14,840 | 18,715 | 19,365 | 20,174 | 20,285 | 17,337 | 16,119 | 15,794 | 16,201 | 15,116 | 15,294 | 15,906 | 17,240 | 15,301 | 16,427 | 17,149 | 16,349 | 15,217 | 12,013 | 11,794 | 15,904 | 13,849 | 13,143 | 12,889 | 129,298 | 131,595 | 127,716 | 120,937 | 119,280 | 116,266 | 118,425 | 109,861 | 106,299 | 104,255 | 106,801 | 99,600 | 100,178 | 122,286 |
Totaal vlottende activa
| 435,719 | 428,861 | 425,628 | 425,750 | 408,091 | 396,964 | 402,949 | 390,998 | 383,608 | 362,910 | 356,298 | 328,674 | 317,111 | 309,024 | 310,549 | 291,999 | 299,294 | 306,858 | 313,962 | 298,146 | 310,375 | 314,245 | 314,508 | 317,290 | 312,621 | 311,908 | 304,156 | 298,142 | 280,272 | 280,439 | 284,584 | 261,026 | 265,627 | 273,708 | 275,973 | 261,944 | 262,486 | 256,647 | 268,898 | 260,697 | 259,707 | 256,440 | 256,117 | 243,627 | 251,199 | 242,869 | 232,714 | 227,490 | 232,626 | 236,027 | 227,901 | 217,813 | 228,275 | 222,425 | 220,808 | 212,346 | 209,735 | 208,135 | 202,708 | 196,746 | 192,220 | 219,685 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 338,107 | 331,319 | 319,897 | 310,348 | 305,684 | 292,615 | 290,683 | 290,931 | 276,465 | 271,275 | 267,684 | 267,684 | 268,977 | 269,164 | 265,093 | 265,225 | 265,133 | 263,056 | 262,825 | 258,505 | 256,004 | 251,922 | 248,059 | 241,997 | 239,126 | 237,475 | 235,095 | 231,671 | 228,498 | 225,544 | 224,921 | 218,372 | 217,423 | 219,715 | 213,524 | 209,084 | 210,685 | 207,588 | 202,524 | 193,984 | 187,961 | 184,244 | 186,833 | 179,479 | 172,361 | 169,547 | 166,947 | 163,272 | 162,739 | 164,437 | 163,065 | 161,940 | 162,175 | 163,065 | 160,188 | 163,090 | 161,651 | 161,432 | 161,712 | 161,042 | 162,336 | 158,440 |
Goodwill
| 1,757 | 1,859 | 4,631 | 2,050 | 2,213 | 2,201 | 2,341 | 2,573 | 2,688 | 2,559 | 2,569 | 2,675 | 2,830 | 2,948 | 2,986 | 3,094 | 3,190 | 3,306 | 3,508 | 3,534 | 3,764 | 3,981 | 3,010 | 3,229 | 3,246 | 3,476 | 4,196 | 4,303 | 3,509 | 3,322 | 3,582 | 3,533 | 3,674 | 4,123 | 4,411 | 4,555 | 4,747 | 4,701 | 5,217 | 5,117 | 5,219 | 5,387 | 5,620 | 5,347 | 4,174 | 4,014 | 3,979 | 3,480 | 3,522 | 3,935 | 3,696 | 4,067 | 4,331 | 4,436 | 4,126 | 4,387 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 19,329 | 18,973 | 13,950 | 14,256 | 14,075 | 13,988 | 13,012 | 13,072 | 12,715 | 12,418 | 11,542 | 11,415 | 11,534 | 10,881 | 10,531 | 10,293 | 9,799 | 9,874 | 9,975 | 9,484 | 9,309 | 9,443 | 6,056 | 6,083 | 6,377 | 6,416 | 7,069 | 7,255 | 6,730 | 6,929 | 7,162 | 7,391 | 7,694 | 8,074 | 7,509 | 7,601 | 7,522 | 7,013 | 7,065 | 6,852 | 6,741 | 6,725 | 5,981 | 5,694 | 5,495 | 4,589 | 3,939 | 3,762 | 2,932 | 3,035 | 2,969 | 3,080 | 2,761 | 2,763 | 2,481 | 2,561 | 1,787 | 1,859 | 1,940 | 1,996 | 2,186 | 2,087 |
Goodwill en immateriële activa
| 21,086 | 20,832 | 18,581 | 16,306 | 16,288 | 16,189 | 15,353 | 15,645 | 15,403 | 14,977 | 14,111 | 14,090 | 14,364 | 13,829 | 13,517 | 13,387 | 12,989 | 13,180 | 13,483 | 13,018 | 13,073 | 13,424 | 9,066 | 9,312 | 9,623 | 9,892 | 11,265 | 11,558 | 10,239 | 10,251 | 10,744 | 10,924 | 11,368 | 12,197 | 11,920 | 12,156 | 12,269 | 11,714 | 12,282 | 11,969 | 11,960 | 12,112 | 11,601 | 11,041 | 9,669 | 8,603 | 7,918 | 7,242 | 6,454 | 6,970 | 6,665 | 7,147 | 7,092 | 7,199 | 6,607 | 6,948 | 1,787 | 1,859 | 1,940 | 1,996 | 2,186 | 2,087 |
Langetermijnbeleggingen
| 91,310 | 70,909 | 66,607 | 68,191 | 85,777 | 58,298 | 59,176 | 56,131 | 78,539 | 69,632 | 74,460 | 76,085 | 56,084 | 57,918 | 54,110 | 52,113 | 51,692 | 48,704 | 58,606 | 54,580 | 59,589 | 61,736 | 63,077 | 71,820 | 70,177 | 69,476 | 73,703 | 70,028 | 67,517 | 63,461 | 63,237 | 56,876 | 54,605 | 56,479 | 67,806 | 58,765 | 65,253 | 61,968 | 56,855 | 53,630 | 50,905 | 49,062 | 53,448 | 50,646 | 49,230 | 47,887 | 41,192 | 37,874 | 39,139 | 42,648 | 37,464 | 41,984 | 44,729 | 47,047 | 46,753 | 43,665 | 44,019 | 47,199 | 45,091 | 37,533 | 40,302 | 42,032 |
Belastingvorderingen
| 19,301 | 2,766 | 2 | -68,191 | -20,019 | 4,450 | 132 | 139 | -21,630 | 7,504 | -15,684 | -15,835 | 210 | 6,206 | 195 | 191 | 182 | 10,035 | 109 | 215 | 225 | 6,864 | 110 | 110 | 110 | 1,259 | 110 | 110 | 110 | 2,611 | 110 | 110 | 110 | 4,802 | 110 | 110 | 110 | 1,682 | 110 | 110 | 110 | 7,039 | 110 | 110 | 110 | 3,356 | 322 | 322 | 322 | 6,218 | 322 | 322 | 322 | 5,167 | 422 | 422 | 422 | 5,031 | 422 | 7,322 | 9,388 | 421 |
Overige niet-vlottende activa
| -19,299 | 15,518 | 19,905 | 88,840 | 20,019 | 14,120 | 20,392 | 21,685 | 21,630 | 659 | 15,685 | 15,835 | 17,847 | 11,286 | 19,304 | 21,392 | 21,339 | 11,424 | 16,594 | 19,000 | 19,045 | 11,393 | 17,410 | 16,290 | 17,491 | 10,996 | 12,248 | 12,213 | 12,646 | 10,591 | 14,706 | 15,698 | 15,685 | 10,346 | 20,287 | 20,611 | 20,338 | 18,358 | 16,435 | 16,976 | 17,928 | 11,222 | 15,513 | 15,424 | 15,708 | 12,189 | 18,596 | 19,906 | 18,674 | 10,782 | 18,692 | 17,891 | 16,326 | 10,237 | 15,884 | 16,363 | 15,488 | 9,223 | 16,943 | 17,641 | 12,057 | 23,909 |
Totaal niet-vlottende activa
| 450,505 | 441,344 | 424,992 | 415,494 | 407,749 | 385,672 | 385,736 | 384,531 | 370,407 | 364,047 | 356,256 | 357,859 | 357,482 | 358,403 | 352,219 | 352,308 | 351,335 | 346,399 | 351,617 | 345,318 | 347,936 | 345,339 | 337,722 | 339,529 | 336,527 | 329,098 | 332,421 | 325,580 | 319,010 | 312,458 | 313,718 | 301,980 | 299,191 | 303,539 | 313,647 | 300,726 | 308,655 | 301,310 | 288,206 | 276,669 | 268,864 | 263,679 | 267,505 | 256,700 | 247,078 | 241,582 | 234,975 | 228,616 | 227,328 | 231,055 | 226,208 | 229,284 | 230,644 | 232,715 | 229,854 | 230,488 | 223,367 | 224,744 | 226,108 | 225,534 | 226,269 | 226,889 |
Totaal activa
| 886,224 | 870,205 | 850,620 | 841,246 | 815,841 | 782,640 | 788,686 | 775,529 | 754,017 | 726,959 | 712,554 | 686,534 | 674,594 | 667,429 | 662,769 | 644,307 | 650,630 | 653,262 | 665,580 | 643,465 | 658,313 | 659,587 | 652,232 | 656,820 | 649,148 | 641,009 | 636,578 | 623,724 | 599,284 | 592,900 | 598,304 | 563,007 | 564,820 | 577,251 | 589,622 | 562,672 | 571,141 | 557,962 | 557,105 | 537,368 | 528,572 | 520,123 | 523,623 | 500,329 | 498,279 | 484,456 | 467,689 | 456,106 | 459,954 | 467,082 | 454,109 | 447,097 | 458,919 | 455,140 | 450,662 | 442,834 | 433,102 | 432,879 | 428,816 | 422,280 | 418,489 | 446,574 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 101,722 | 104,212 | 104,628 | 98,244 | 90,873 | 88,663 | 100,467 | 92,814 | 96,210 | 92,068 | 101,788 | 81,759 | 79,204 | 75,757 | 76,516 | 62,128 | 61,353 | 73,509 | 86,725 | 73,418 | 86,175 | 84,797 | 89,326 | 85,919 | 87,058 | 84,914 | 86,497 | 80,944 | 70,776 | 73,058 | 78,008 | 61,735 | 62,090 | 64,819 | 71,266 | 63,031 | 63,664 | 63,071 | 75,925 | 67,983 | 67,424 | 66,461 | 75,249 | 62,121 | 66,421 | 64,238 | 64,354 | 60,345 | 63,265 | 64,444 | 65,524 | 59,650 | 62,582 | 82,845 | 63,744 | 55,028 | 52,519 | 71,853 | 55,263 | 47,924 | 60,403 | 62,293 |
Kortlopende schulden
| 134,376 | 122,472 | 128,197 | 142,130 | 125,973 | 117,528 | 119,585 | 103,315 | 94,948 | 100,818 | 78,707 | 80,622 | 80,157 | 84,181 | 89,591 | 96,103 | 96,284 | 88,835 | 79,126 | 73,792 | 73,754 | 77,668 | 76,036 | 75,515 | 60,810 | 59,653 | 59,735 | 55,073 | 49,458 | 52,294 | 47,640 | 45,264 | 50,335 | 52,695 | 53,170 | 50,589 | 54,325 | 55,636 | 59,334 | 58,737 | 51,197 | 54,610 | 43,296 | 46,553 | 51,527 | 48,226 | 46,206 | 33,017 | 37,760 | 37,061 | 35,217 | 28,074 | 21,991 | 26,182 | 20,370 | 21,555 | 19,433 | 19,769 | 18,891 | 19,307 | 40,304 | 39,165 |
Belastingschulden
| 3,766 | 4,963 | 3,112 | 4,532 | 3,313 | 5,695 | 2,469 | 4,877 | 3,552 | 4,138 | 2,204 | 2,991 | 2,219 | 5,371 | 2,006 | 2,336 | 1,570 | 3,438 | 1,751 | 2,442 | 2,006 | 3,636 | 1,486 | 2,855 | 2,714 | 5,286 | 2,626 | 3,559 | 2,349 | 4,441 | 2,525 | 3,449 | 2,428 | 4,503 | 2,860 | 3,179 | 2,170 | 3,563 | 1,262 | 1,824 | 1,526 | 4,140 | 2,821 | 2,675 | 1,525 | 2,236 | 1,558 | 2,210 | 1,572 | 3,192 | 1,721 | 2,874 | 2,197 | 4,641 | 3,196 | 3,676 | 2,702 | 4,644 | 2,751 | 2,918 | 2,585 | 1,532 |
Uitgestelde opbrengsten
| 3,766 | 1,010 | 3,112 | 4,539 | 3,319 | 46,384 | 2,470 | 4,882 | 3,556 | 46,493 | 2,210 | 2,997 | 2,227 | 47,034 | 2,009 | 2,340 | 1,583 | 45,682 | 1,759 | 2,453 | 2,021 | 46,932 | 1,495 | 2,868 | 2,732 | 45,782 | 2,637 | 3,572 | 2,365 | 40,064 | 2,535 | 3,463 | 2,447 | 40,868 | 2,869 | 3,192 | 2,183 | 39,798 | 1,266 | 1,833 | 1,537 | 38,199 | 2,827 | 2,685 | 1,541 | 33,422 | 1,565 | 2,248 | 1,588 | 12,394 | 2,487 | 3,640 | 3,106 | 13,659 | 3,818 | 4,292 | 3,311 | 13,193 | 2,751 | 2,918 | 10,425 | 1,532 |
Overige kortlopende verplichtingen
| 57,150 | 59,009 | 55,399 | 49,857 | 50,756 | 45,877 | 46,042 | 41,955 | 48,607 | 36,438 | 45,448 | 42,826 | 50,382 | 46,994 | 46,099 | 43,215 | 48,488 | 45,817 | 45,718 | 43,021 | 49,981 | 47,811 | 45,044 | 42,333 | 45,323 | 45,028 | 41,293 | 41,064 | 42,185 | 39,208 | 42,068 | 38,112 | 42,634 | 41,533 | 38,741 | 36,003 | 42,457 | 39,443 | 40,387 | 37,645 | 46,487 | 36,983 | 39,249 | 43,490 | 39,875 | 34,428 | 33,132 | 37,469 | 41,610 | 41,174 | 40,122 | 38,320 | 45,341 | 12,898 | 41,958 | 42,112 | 36,728 | 11,192 | 27,522 | 29,041 | 15,640 | 37,626 |
Totaal kortlopende verplichtingen
| 300,780 | 291,666 | 294,448 | 299,302 | 274,234 | 258,242 | 271,033 | 247,843 | 246,873 | 234,502 | 232,573 | 211,195 | 214,189 | 212,303 | 218,233 | 206,122 | 209,278 | 211,599 | 215,079 | 195,126 | 213,937 | 213,912 | 213,387 | 209,490 | 198,637 | 194,881 | 192,788 | 187,797 | 169,514 | 169,001 | 175,321 | 155,500 | 159,934 | 163,550 | 168,906 | 155,994 | 164,799 | 161,713 | 178,174 | 168,022 | 168,171 | 162,194 | 163,442 | 157,524 | 159,348 | 149,128 | 145,250 | 133,041 | 144,207 | 145,871 | 142,584 | 128,918 | 132,111 | 126,566 | 129,268 | 122,371 | 111,382 | 107,458 | 104,427 | 99,190 | 118,932 | 140,616 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 55,097 | 72,623 | 52,961 | 36,628 | 46,307 | 58,415 | 35,626 | 38,407 | 38,517 | 38,627 | 38,759 | 38,918 | 34,876 | 38,200 | 36,942 | 37,258 | 43,451 | 43,293 | 49,162 | 49,994 | 44,298 | 45,122 | 44,336 | 45,662 | 57,019 | 55,847 | 54,336 | 55,984 | 59,927 | 60,336 | 64,532 | 61,075 | 61,061 | 63,773 | 65,907 | 64,455 | 59,755 | 57,274 | 53,111 | 52,481 | 49,844 | 48,445 | 46,190 | 38,232 | 39,119 | 40,442 | 37,495 | 44,903 | 38,387 | 39,151 | 37,176 | 36,886 | 41,314 | 41,238 | 40,267 | 40,509 | 43,797 | 44,204 | 45,375 | 45,021 | 27,254 | 26,747 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 17,232 | 0 | 0 | 0 | 23,204 | 0 | 0 | 0 | 34,185 | 0 | 0 | 0 | 32,387 | 0 | 0 | 0 | 38,625 | 0 | 0 | 0 | 35,251 | 0 | 0 | 0 | 37,967 | 0 | 0 | 0 | 37,629 | 0 | 0 | 0 | 36,970 | 0 | 0 | 0 | 25,618 | 0 | 0 | 0 | 21,609 | 0 | 0 | 0 | 19,819 | 0 | 0 | 0 | 19,344 | 0 | 0 | 0 | 19,548 | 0 | 0 | 0 | 19,515 | 0 | 0 | 18,381 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 9,493 | 0 | 0 | 0 | 1,705 | 0 | 0 | 0 | 2,018 | 0 | 0 | 0 | 1,647 | 0 | 0 | 0 | 1,576 | 0 | 0 | 0 | 2,137 | 0 | 0 | 0 | 2,670 | 0 | 0 | 0 | 2,098 | 0 | 0 | 0 | 1,674 | 0 | 0 | 0 | 2,243 | 0 | 0 | 0 | 530 | 0 | 0 | 0 | 873 | 0 | 0 | 0 | 1,221 | 0 | 0 | 0 | 1,083 | 0 | 0 | 0 | 333 | 0 | 0 | 444 | 0 |
Overige niet-vlottende verplichtingen
| 48,957 | 22,035 | 47,700 | 48,344 | 45,761 | 4,655 | 54,770 | 55,250 | 42,798 | 5,424 | 39,534 | 39,699 | 39,371 | 1,855 | 43,888 | 43,736 | 43,726 | 4,077 | 40,910 | 41,154 | 41,443 | 2,441 | 41,757 | 42,365 | 42,471 | 5,717 | 45,251 | 43,645 | 42,414 | 2,288 | 41,457 | 41,143 | 40,704 | 4,238 | 33,371 | 29,705 | 31,369 | 1,890 | 27,953 | 27,717 | 27,688 | 2,214 | 24,818 | 23,700 | 23,736 | 3,748 | 24,281 | 24,455 | 24,260 | 4,035 | 24,106 | 25,077 | 25,039 | 4,877 | 23,801 | 24,187 | 23,707 | 4,195 | 23,646 | 23,730 | 3,949 | 24,282 |
Totaal niet-vlottende verplichtingen
| 104,054 | 104,151 | 100,661 | 84,972 | 92,068 | 87,979 | 90,396 | 93,657 | 81,315 | 80,254 | 78,293 | 78,617 | 74,247 | 74,089 | 80,830 | 80,994 | 87,177 | 87,571 | 90,072 | 91,148 | 85,741 | 84,951 | 86,093 | 88,027 | 99,490 | 99,531 | 99,587 | 99,629 | 102,341 | 102,351 | 105,989 | 102,218 | 101,765 | 104,981 | 99,278 | 94,160 | 91,124 | 87,025 | 81,064 | 80,198 | 77,532 | 72,798 | 71,008 | 61,932 | 62,855 | 64,882 | 61,776 | 69,358 | 62,647 | 63,751 | 61,282 | 61,963 | 66,353 | 66,746 | 64,068 | 64,696 | 67,504 | 68,247 | 69,021 | 68,751 | 50,028 | 51,029 |
Totaal passiva
| 404,834 | 395,817 | 395,109 | 384,274 | 366,302 | 346,221 | 361,429 | 341,500 | 328,188 | 314,756 | 310,866 | 289,812 | 288,436 | 286,392 | 299,063 | 287,116 | 296,455 | 299,170 | 305,151 | 286,274 | 299,678 | 298,863 | 299,480 | 297,517 | 298,127 | 294,412 | 292,375 | 287,426 | 271,855 | 271,352 | 281,310 | 257,718 | 261,699 | 268,531 | 268,184 | 250,154 | 255,923 | 248,738 | 259,238 | 248,220 | 245,703 | 234,992 | 234,450 | 219,456 | 222,203 | 214,010 | 207,026 | 202,399 | 206,854 | 209,622 | 203,866 | 190,881 | 198,464 | 193,312 | 193,336 | 187,067 | 178,886 | 175,705 | 173,448 | 167,941 | 168,960 | 191,645 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 377,505 | 0 | 0 | 0 | 369,068 | 362,416 | 358,104 | 354,085 | 0 | 0 | 0 | 0 | 0 | 725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,265 | 1,136 | 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
| 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 | 33,046 |
Ingehouden winsten
| 335,439 | 331,933 | 329,496 | 328,526 | 323,870 | 323,213 | 319,095 | 320,459 | 316,105 | 309,507 | 305,041 | 301,048 | 294,039 | 289,544 | 283,372 | 279,498 | 277,419 | 280,265 | 275,494 | 275,570 | 272,838 | 272,944 | 273,739 | 272,697 | 268,296 | 264,963 | 259,127 | 255,960 | 250,305 | 248,523 | 240,991 | 240,180 | 235,647 | 234,377 | 229,794 | 225,966 | 221,216 | 218,746 | 210,757 | 208,848 | 206,343 | 209,449 | 207,901 | 205,532 | 202,397 | 200,986 | 198,327 | 198,236 | 196,540 | 197,372 | 195,032 | 197,580 | 196,962 | 197,462 | 196,251 | 194,819 | 193,117 | 191,250 | 190,057 | 189,626 | 188,357 | 193,653 |
Overige gereserveerde algehele resultaten
| 74,578 | 66,755 | 54,265 | 56,949 | 53,061 | 40,895 | 33,110 | 34,456 | 31,792 | 25,352 | 19,683 | 18,888 | 15,666 | 52,614 | 4,989 | 2,759 | 1,959 | -725 | 10,350 | 5,935 | 7,912 | 10,249 | 10,536 | 18,467 | 15,182 | 14,360 | 20,551 | 16,418 | 13,020 | 7,790 | 9,147 | -1,265 | -1,136 | 5,634 | 27,265 | 21,466 | 28,606 | 23,839 | 18,803 | 12,209 | 8,551 | 7,735 | 13,306 | 7,680 | 6,451 | 2,431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 17,480 | 22,376 | 19,015 | 19,002 | 73,650 | 20,838 | 23,929 | 28,085 | 51,709 | 19,864 | 20,017 | 19,993 | 35,251 | 35,023 | 24,494 | 19,509 | 19,377 | 17,928 | 19,491 | 20,524 | 21,122 | 21,183 | 25,147 | 14,405 | 29,406 | 14,116 | 14,072 | 30,300 | 14,681 | 16,059 | 17,826 | 17,626 | 19,507 | 19,378 | 47,386 | 42,505 | 21,317 | 46,603 | 43,169 | 36,578 | 32,863 | 32,050 | 37,663 | 32,044 | 30,733 | 26,719 | 19,600 | 12,841 | 13,851 | 17,245 | 12,572 | 16,045 | 20,803 | 21,733 | 19,496 | 19,545 | 20,341 | 25,206 | 24,584 | 24,658 | 21,978 | 22,108 |
Totaal eigen vermogen van aandeelhouders
| 460,543 | 454,112 | 435,825 | 437,525 | 430,566 | 417,992 | 409,180 | 416,046 | 400,860 | 387,768 | 377,787 | 372,973 | 362,336 | 357,613 | 340,912 | 334,812 | 331,801 | 331,964 | 338,379 | 335,075 | 334,918 | 337,422 | 331,932 | 338,615 | 330,748 | 326,485 | 326,796 | 319,306 | 311,052 | 305,418 | 301,010 | 289,587 | 287,064 | 292,435 | 310,226 | 301,517 | 304,185 | 298,395 | 286,972 | 278,472 | 272,252 | 274,545 | 278,610 | 270,622 | 266,176 | 260,751 | 250,973 | 244,123 | 243,437 | 247,664 | 240,650 | 246,671 | 250,811 | 252,241 | 248,793 | 247,410 | 246,504 | 249,502 | 247,687 | 247,330 | 243,381 | 248,807 |
Totaal eigen vermogen
| 481,390 | 474,383 | 455,509 | 456,972 | 449,539 | 436,419 | 427,257 | 434,029 | 425,829 | 412,203 | 401,688 | 396,722 | 386,158 | 381,037 | 363,706 | 357,191 | 354,175 | 354,092 | 360,429 | 357,191 | 358,635 | 360,724 | 352,752 | 359,303 | 351,021 | 346,597 | 344,203 | 336,298 | 327,429 | 321,548 | 316,994 | 305,289 | 303,121 | 308,720 | 321,438 | 312,518 | 315,218 | 309,224 | 297,867 | 289,148 | 282,869 | 285,131 | 289,173 | 280,873 | 276,076 | 270,446 | 260,663 | 253,707 | 253,100 | 257,460 | 250,243 | 256,216 | 260,455 | 261,828 | 257,326 | 255,767 | 254,216 | 257,174 | 255,368 | 254,339 | 249,529 | 254,929 |
Totaal passiva en aandeelhoudersvermogen
| 886,224 | 870,200 | 850,618 | 841,246 | 815,841 | 782,640 | 788,686 | 775,529 | 754,017 | 726,959 | 712,554 | 686,534 | 674,594 | 667,429 | 662,769 | 644,307 | 650,630 | 653,262 | 665,580 | 643,465 | 658,313 | 659,587 | 652,232 | 656,820 | 649,148 | 641,009 | 636,578 | 623,724 | 599,284 | 592,900 | 598,304 | 563,007 | 564,820 | 577,251 | 589,622 | 562,672 | 571,141 | 557,962 | 557,105 | 537,368 | 528,572 | 520,123 | 523,623 | 500,329 | 498,279 | 484,456 | 467,689 | 456,106 | 459,954 | 467,082 | 454,109 | 447,097 | 458,919 | 455,140 | 450,662 | 442,834 | 433,102 | 432,879 | 428,816 | 422,280 | 418,489 | 446,574 |