
Mitsubishi Gas Chemical Company, Inc.
TSE:4182.T
2173 (JPY) • At close April 28, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q3 | 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
| 71,880 | 71,794 | 65,978 | 65,398 | 89,350 | 119,392 | 97,264 | 108,378 | 120,417 | 101,366 | 107,930 | 102,049 | 84,504 | 88,411 | 89,594 | 101,785 | 107,419 | 111,471 | 80,188 | 78,227 | 84,835 | 82,444 | 96,497 | 91,130 | 84,553 | 88,905 | 93,347 | 101,090 | 77,395 | 80,017 | 69,545 | 75,017 | 69,950 | 71,594 | 69,506 | 84,097 | 60,634 | 54,257 | 58,078 | 62,327 | 52,743 | 41,297 | 41,354 | 38,772 | 29,235 | 32,903 | 29,983 | 28,888 | 26,264 | 33,419 | 31,471 | 27,438 | 27,918 | 24,170 | 36,067 | 47,964 | 36,193 | 38,984 | 25,630 | 27,560 | 25,959 | 20,648 | 23,209 | 33,847 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 6,049 | 0 | 88 | 56 | 93 | 132 | 5 | 10 | 6 | 43 | 67 | 254 | 269 | 1 | 9 | 67 | 3,514 | 110 | 89 | 131 | 23 | 81 | 135 | 123 | 121 | 261 | 183 | 66 | 139 | 128 | 264 | 150 | 121 | 10,247 | 16,137 | 12,131 | 18,137 | 130 | 15,130 | 130 | 2,130 | 130 | 130 | 140 | 140 | 140 | 5,140 | 9,140 | 10,241 | 2,399 | 4,540 | 17,640 | 613 | 5,764 | 6,668 | 15,243 | 10,016 | 10,050 | 21,944 | 30,845 | 5,156 |
Liquide middelen en kortetermijnbeleggingen
| 71,880 | 71,794 | 65,978 | 71,447 | 89,350 | 119,480 | 97,320 | 108,471 | 120,549 | 101,371 | 107,940 | 102,055 | 84,547 | 88,478 | 89,848 | 102,054 | 107,420 | 111,480 | 80,255 | 81,741 | 84,945 | 82,533 | 96,628 | 91,153 | 84,634 | 89,040 | 93,470 | 101,211 | 77,656 | 80,200 | 69,611 | 75,156 | 70,078 | 71,858 | 69,656 | 84,218 | 70,881 | 70,394 | 70,209 | 80,464 | 52,873 | 56,427 | 41,484 | 40,902 | 29,365 | 33,033 | 30,123 | 29,028 | 26,404 | 38,559 | 40,611 | 37,679 | 30,317 | 28,710 | 53,707 | 48,577 | 41,957 | 45,652 | 40,873 | 37,576 | 36,009 | 42,592 | 54,054 | 39,003 |
Nettovorderingen
| 167,127 | 150,587 | 168,627 | 164,997 | 158,153 | 197,812 | 185,745 | 175,859 | 196,017 | 180,562 | 180,569 | 175,103 | 184,500 | 163,357 | 153,655 | 158,602 | 149,131 | 119,948 | 125,170 | 140,155 | 155,817 | 143,654 | 152,470 | 154,474 | 163,526 | 165,222 | 163,877 | 164,436 | 167,862 | 157,646 | 137,946 | 137,343 | 147,075 | 126,566 | 128,030 | 135,358 | 154,576 | 140,762 | 141,599 | 148,733 | 138,902 | 126,264 | 125,263 | 128,431 | 143,242 | 123,358 | 134,000 | 127,051 | 124,216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 209,345 | 207,242 | 205,871 | 200,529 | 201,098 | 220,942 | 218,922 | 178,142 | 182,254 | 173,873 | 170,945 | 155,669 | 149,140 | 144,166 | 132,899 | 121,274 | 115,059 | 115,619 | 115,989 | 114,795 | 114,742 | 113,068 | 116,269 | 119,251 | 119,027 | 112,361 | 105,859 | 103,752 | 102,821 | 100,391 | 97,475 | 94,629 | 91,739 | 90,212 | 93,930 | 100,113 | 105,709 | 108,790 | 107,560 | 110,356 | 104,110 | 97,935 | 93,746 | 98,078 | 98,537 | 94,431 | 89,765 | 88,040 | 85,153 | 83,265 | 77,954 | 76,086 | 79,221 | 76,993 | 73,114 | 68,216 | 71,741 | 65,401 | 62,044 | 62,005 | 62,626 | 62,551 | 65,336 | 75,614 |
Overige vlottende activa
| 30,613 | 24,950 | 24,561 | 26,175 | 30,523 | 26,801 | 28,340 | 20,777 | 21,451 | 22,931 | 21,404 | 19,383 | 20,844 | 18,318 | 21,108 | 20,211 | 21,162 | 19,253 | 17,669 | 21,978 | 15,372 | 12,682 | 15,493 | 13,967 | 18,222 | 14,867 | 16,773 | 21,610 | 19,801 | 18,223 | 19,313 | 19,546 | 18,141 | 15,431 | 19,439 | 21,548 | 18,998 | 24,221 | 30,600 | 32,613 | 21,518 | 18,836 | 19,212 | 20,510 | 19,253 | 17,121 | 17,181 | 17,278 | 16,019 | 14,373 | 17,042 | 14,266 | 14,502 | 15,120 | 14,909 | 10,541 | 11,956 | 13,315 | 14,524 | 10,921 | 12,939 | 13,872 | 18,056 | 20,997 |
Totaal vlottende activa
| 478,965 | 454,573 | 465,037 | 463,148 | 479,124 | 565,035 | 530,327 | 483,249 | 520,271 | 478,737 | 480,858 | 452,210 | 439,031 | 414,319 | 397,510 | 402,141 | 392,772 | 366,300 | 339,083 | 358,669 | 370,876 | 351,937 | 380,860 | 378,845 | 385,409 | 381,490 | 379,979 | 391,009 | 368,140 | 356,460 | 324,345 | 326,674 | 327,033 | 304,067 | 311,055 | 341,237 | 350,164 | 344,167 | 349,968 | 372,166 | 317,403 | 299,462 | 279,705 | 287,921 | 290,397 | 267,943 | 271,069 | 261,397 | 251,792 | 260,962 | 256,159 | 254,037 | 244,713 | 231,949 | 251,376 | 244,522 | 251,934 | 231,649 | 224,474 | 218,082 | 223,636 | 212,090 | 215,298 | 255,397 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 354,381 | 336,691 | 330,616 | 314,624 | 299,839 | 351,471 | 335,588 | 313,767 | 309,657 | 303,678 | 291,814 | 276,384 | 269,413 | 259,041 | 257,824 | 249,931 | 242,584 | 238,861 | 239,975 | 239,838 | 242,329 | 239,674 | 236,751 | 228,492 | 226,240 | 224,235 | 220,957 | 220,717 | 222,511 | 219,079 | 217,245 | 218,057 | 214,240 | 207,315 | 207,655 | 230,525 | 232,978 | 233,845 | 234,722 | 235,923 | 191,036 | 190,283 | 187,905 | 191,311 | 191,536 | 203,105 | 201,465 | 195,453 | 197,895 | 197,861 | 195,323 | 191,178 | 188,516 | 185,057 | 179,777 | 176,823 | 178,215 | 176,093 | 173,792 | 161,335 | 163,890 | 166,705 | 166,646 | 167,932 |
Goodwill
| 15,699 | 16,089 | 16,479 | 16,868 | 17,258 | 20,366 | 20,246 | 4,425 | 4,537 | 4,631 | 4,718 | 4,811 | 4,920 | 5,019 | 5,121 | 4,914 | 5,009 | 5,104 | 5,205 | 5,293 | 5,416 | 5,493 | 5,594 | 3,841 | 3,934 | 3,993 | 4,049 | 3,911 | 3,971 | 4,124 | 4,189 | 4,258 | 4,320 | 4,376 | 4,456 | 4,543 | 4,611 | 4,687 | 4,773 | 4,836 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 121 | 113 | 108 | 104 | 92 | 80 | 68 | 56 | 123 | 161 | 202 | 0 | 0 | 0 | 0 | 454 |
Immateriële activa
| 9,625 | 8,383 | 8,784 | 8,003 | 7,597 | 8,449 | 8,393 | 7,555 | 7,658 | 6,983 | 6,959 | 6,479 | 6,140 | 5,869 | 5,809 | 5,585 | 5,278 | 5,115 | 5,158 | 5,304 | 5,376 | 5,382 | 5,791 | 4,773 | 4,840 | 5,098 | 5,284 | 4,500 | 4,490 | 4,377 | 4,319 | 4,112 | 4,023 | 3,819 | 3,871 | 4,197 | 4,378 | 4,234 | 4,270 | 4,378 | 3,565 | 3,101 | 3,040 | 3,167 | 3,300 | 3,448 | 3,435 | 3,374 | 3,582 | 3,682 | 3,885 | 3,169 | 4,261 | 4,243 | 4,307 | 4,174 | 4,815 | 5,004 | 4,719 | 4,656 | 3,630 | 3,379 | 2,879 | 2,982 |
Goodwill en immateriële activa
| 25,324 | 24,472 | 25,263 | 24,871 | 24,855 | 28,815 | 28,639 | 11,980 | 12,195 | 11,614 | 11,677 | 11,290 | 11,060 | 10,888 | 10,930 | 10,499 | 10,287 | 10,219 | 10,363 | 10,597 | 10,792 | 10,875 | 11,385 | 8,614 | 8,774 | 9,091 | 9,333 | 8,411 | 8,461 | 8,501 | 8,508 | 8,370 | 8,343 | 8,195 | 8,327 | 8,740 | 8,989 | 8,921 | 9,043 | 9,214 | 3,565 | 3,101 | 3,040 | 3,169 | 3,300 | 3,448 | 3,435 | 3,374 | 3,703 | 3,795 | 3,993 | 3,273 | 4,353 | 4,323 | 4,375 | 4,230 | 4,938 | 5,165 | 4,921 | 4,656 | 3,630 | 3,379 | 2,879 | 3,436 |
Langetermijnbeleggingen
| 236,918 | 271,812 | 243,108 | 244,841 | 239,548 | 195,936 | 215,165 | 200,008 | 194,543 | 199,702 | 207,133 | 180,113 | 185,398 | 183,026 | 161,882 | 158,449 | 154,086 | 152,349 | 154,694 | 145,644 | 160,994 | 156,377 | 157,610 | 176,988 | 172,065 | 175,968 | 164,540 | 161,270 | 176,478 | 176,110 | 174,770 | 178,774 | 176,974 | 154,045 | 152,684 | 150,310 | 162,012 | 153,239 | 159,731 | 146,114 | 187,441 | 161,371 | 175,873 | 165,166 | 169,637 | 164,913 | 158,846 | 146,622 | 139,506 | 128,091 | 125,816 | 122,694 | 127,313 | 124,908 | 116,277 | 130,434 | 123,848 | 119,006 | 113,626 | 120,455 | 118,147 | 107,670 | 90,695 | 134,047 |
Belastingvorderingen
| 0 | 0 | 0 | 3,180 | -239,548 | 88 | -21,473 | 3,863 | 132 | 5 | -17,517 | 3,493 | -15,815 | -15,366 | 254 | 3,145 | 1 | 9 | 67 | 3,482 | 110 | 89 | 131 | 2,510 | 81 | 135 | 123 | 2,137 | 261 | 183 | 66 | 2,161 | 128 | 264 | 150 | 2,418 | 10,247 | 16,137 | 12,131 | 3,125 | 130 | 15,130 | 130 | 2,334 | 130 | 130 | 140 | 1,788 | 140 | 5,140 | 9,140 | 9,218 | 2,399 | 4,540 | 17,640 | 15,564 | 5,764 | 6,668 | 15,243 | 17,457 | 10,050 | 21,944 | 15,270 | 5,156 |
Overige niet-vlottende activa
| 29,279 | 1 | 29,298 | 17,346 | 256,981 | 21,663 | 21,473 | 16,448 | 20,093 | 19,140 | 17,517 | 5,158 | 15,816 | 15,366 | 15,122 | 12,196 | 14,924 | 14,823 | 13,055 | 13,501 | 12,688 | 12,407 | 11,989 | 8,586 | 11,013 | 10,756 | 10,724 | 8,941 | 10,082 | 9,769 | 9,960 | 7,601 | 9,655 | 7,781 | 8,069 | 6,349 | 10,273 | 9,693 | 9,348 | 23,837 | 7,362 | 7,232 | 7,272 | 8,214 | 8,112 | 8,086 | 7,925 | 5,272 | 15,381 | 15,864 | 16,212 | 14,850 | 17,450 | 25,351 | 23,139 | 5,472 | 23,775 | 25,201 | 24,612 | 17,446 | 26,251 | 24,802 | 39,804 | 20,635 |
Totaal niet-vlottende activa
| 645,902 | 632,976 | 628,285 | 604,862 | 581,675 | 597,973 | 579,392 | 546,066 | 536,620 | 534,139 | 510,624 | 476,438 | 465,872 | 452,955 | 446,012 | 434,220 | 421,882 | 416,261 | 418,154 | 413,062 | 426,913 | 419,422 | 417,866 | 425,190 | 418,173 | 420,185 | 405,677 | 401,476 | 417,793 | 413,642 | 410,549 | 414,963 | 409,340 | 377,600 | 376,885 | 398,342 | 424,499 | 421,835 | 424,975 | 418,213 | 389,534 | 377,117 | 374,220 | 370,194 | 372,715 | 379,682 | 371,811 | 352,509 | 356,625 | 350,751 | 350,484 | 341,213 | 340,031 | 344,179 | 341,208 | 332,523 | 336,540 | 332,133 | 332,194 | 321,349 | 321,968 | 324,500 | 315,294 | 331,206 |
Totaal activa
| 1,124,867 | 1,087,549 | 1,093,322 | 1,068,010 | 1,060,801 | 1,163,009 | 1,109,722 | 1,029,317 | 1,056,892 | 1,012,878 | 991,484 | 928,651 | 904,904 | 867,275 | 843,522 | 836,364 | 814,657 | 782,563 | 757,238 | 771,733 | 797,791 | 771,361 | 798,727 | 804,038 | 803,583 | 801,677 | 785,657 | 792,489 | 785,935 | 770,104 | 734,896 | 741,639 | 736,374 | 681,669 | 687,942 | 739,582 | 774,664 | 766,003 | 774,945 | 790,381 | 706,938 | 676,580 | 653,925 | 658,117 | 663,114 | 647,627 | 642,881 | 613,908 | 608,419 | 611,713 | 606,643 | 595,250 | 584,744 | 576,128 | 592,584 | 577,045 | 588,474 | 563,782 | 556,668 | 539,431 | 545,604 | 536,590 | 530,592 | 586,603 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 110,228 | 94,781 | 110,442 | 109,013 | 106,926 | 117,716 | 102,965 | 88,342 | 107,313 | 90,271 | 97,197 | 92,387 | 100,771 | 88,932 | 78,707 | 75,308 | 78,204 | 60,391 | 61,201 | 70,776 | 87,009 | 67,803 | 78,739 | 80,089 | 90,711 | 86,351 | 82,057 | 88,720 | 89,787 | 83,567 | 66,768 | 68,506 | 76,298 | 58,350 | 57,752 | 60,819 | 78,934 | 68,961 | 69,218 | 79,323 | 89,725 | 78,849 | 73,071 | 70,094 | 82,175 | 70,660 | 79,919 | 73,907 | 75,750 | 82,509 | 76,483 | 69,427 | 70,390 | 68,012 | 70,802 | 60,108 | 75,981 | 62,307 | 62,217 | 56,486 | 64,466 | 50,392 | 40,301 | 80,554 |
Kortlopende schulden
| 82,635 | 71,843 | 56,235 | 52,819 | 61,363 | 67,133 | 69,655 | 48,987 | 42,372 | 37,757 | 45,641 | 39,490 | 38,126 | 32,948 | 36,689 | 40,630 | 49,107 | 48,678 | 44,361 | 44,409 | 46,507 | 48,448 | 59,372 | 58,846 | 61,495 | 57,352 | 71,082 | 71,255 | 75,578 | 70,034 | 70,328 | 74,769 | 78,519 | 85,301 | 95,301 | 110,449 | 108,947 | 100,382 | 103,572 | 105,629 | 85,859 | 75,834 | 70,427 | 77,527 | 98,774 | 89,994 | 85,887 | 86,330 | 66,676 | 82,208 | 91,967 | 92,206 | 88,968 | 81,035 | 89,988 | 90,944 | 93,663 | 93,865 | 73,893 | 74,120 | 82,135 | 82,511 | 87,056 | 92,702 |
Belastingschulden
| 0 | 0 | 5,469 | 6,134 | 5,224 | 6,439 | 3,976 | 5,274 | 4,125 | 8,782 | 5,032 | 11,997 | 8,040 | 7,404 | 4,832 | 5,809 | 2,504 | 3,041 | 2,117 | 5,539 | 2,765 | 3,096 | 1,505 | 3,439 | 2,510 | 3,576 | 2,237 | 4,133 | 3,071 | 3,342 | 2,059 | 3,394 | 2,330 | 2,099 | 1,534 | 3,365 | 1,785 | 1,796 | 1,639 | 2,148 | 1,061 | 1,174 | 1,017 | 1,570 | 1,266 | 1,431 | 1,147 | 1,358 | 703 | 713 | 647 | 1,599 | 1,066 | 1,341 | 981 | 1,869 | 1,764 | 2,814 | 1,609 | 2,421 | 1,483 | 2,047 | 361 | 593 |
Uitgestelde opbrengsten
| 0 | 0 | 5,469 | 1,047 | 9,161 | 13,725 | 8,425 | 35,439 | 8,438 | 16,021 | 9,512 | 37,789 | 11,572 | 13,978 | 8,765 | 32,405 | 6,044 | 9,281 | 5,357 | 29,549 | 6,455 | 9,118 | 4,922 | 30,256 | 7,198 | 10,659 | 6,991 | 28,130 | 6,180 | 9,261 | 5,659 | 25,027 | 5,647 | 7,725 | 5,059 | 24,474 | 5,831 | 7,516 | 4,896 | 22,588 | 3,973 | 5,873 | 4,214 | 19,271 | 3,311 | 5,321 | 3,843 | 19,388 | 4,017 | 5,707 | 3,157 | 18,825 | 3,251 | 6,114 | 4,889 | 17,603 | 5,438 | 6,591 | 3,688 | 19,096 | 3,440 | 5,812 | 18,939 | 2,683 |
Overige kortlopende verplichtingen
| 79,156 | 75,316 | 60,385 | 72,467 | 73,495 | 83,569 | 73,986 | 77,139 | 74,897 | 39,693 | 46,150 | 17,306 | 44,712 | 25,644 | 34,221 | 13,795 | 39,197 | 27,375 | 32,454 | 13,301 | 36,889 | 28,301 | 40,981 | 15,790 | 36,680 | 30,402 | 35,082 | 42,970 | 33,530 | 29,949 | 28,152 | 16,730 | 36,650 | 25,195 | 28,577 | 15,569 | 36,837 | 28,965 | 31,021 | 15,380 | 26,981 | 24,474 | 25,475 | 10,434 | 26,609 | 23,357 | 34,668 | 33,843 | 31,993 | 35,329 | 33,200 | 30,232 | 29,082 | 28,662 | 28,645 | 29,606 | 32,041 | 28,909 | 28,398 | 27,270 | 30,706 | 29,917 | 33,370 | 35,067 |
Totaal kortlopende verplichtingen
| 272,019 | 241,940 | 238,000 | 241,480 | 256,169 | 288,582 | 259,007 | 220,442 | 237,145 | 192,524 | 203,532 | 198,969 | 203,221 | 168,906 | 163,214 | 167,947 | 175,056 | 148,766 | 145,490 | 163,574 | 179,625 | 156,766 | 185,519 | 188,420 | 198,594 | 188,340 | 197,449 | 207,078 | 208,146 | 196,153 | 172,966 | 188,426 | 199,444 | 178,670 | 188,223 | 214,676 | 232,334 | 207,620 | 210,346 | 225,068 | 207,599 | 186,204 | 174,204 | 178,896 | 212,135 | 190,763 | 201,621 | 195,438 | 175,122 | 200,759 | 202,297 | 193,464 | 189,506 | 179,050 | 190,416 | 182,527 | 203,449 | 187,895 | 166,117 | 160,297 | 178,790 | 164,867 | 161,088 | 208,916 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 112,344 | 96,989 | 108,451 | 102,182 | 96,560 | 97,700 | 99,297 | 97,956 | 102,648 | 92,234 | 87,235 | 68,158 | 56,274 | 56,246 | 55,610 | 57,845 | 47,295 | 47,286 | 29,548 | 30,303 | 37,502 | 36,130 | 35,447 | 36,905 | 27,016 | 34,942 | 33,212 | 35,706 | 31,718 | 34,419 | 42,335 | 43,942 | 45,320 | 47,106 | 50,375 | 70,976 | 65,979 | 87,099 | 89,279 | 109,984 | 88,476 | 97,545 | 101,819 | 126,961 | 82,829 | 82,437 | 80,896 | 96,313 | 92,123 | 75,541 | 70,650 | 92,977 | 71,521 | 64,933 | 75,508 | 91,733 | 75,701 | 72,665 | 94,565 | 91,726 | 86,369 | 87,510 | 87,876 | 73,672 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 2,511 | 0 | 0 | 0 | 13,106 | 0 | 0 | 0 | 14,750 | 0 | 0 | 0 | 13,778 | 0 | 0 | 0 | 16,418 | 0 | 0 | 0 | 11,737 | 0 | 0 | 0 | 10,559 | 0 | 0 | 0 | 11,679 | 0 | 0 | 0 | 15,462 | 0 | 0 | 0 | 12,048 | 0 | 0 | 0 | 14,034 | 0 | 0 | 0 | 14,705 | 0 | 0 | 0 | 12,056 | 0 | 0 | 0 | 10,175 | 0 | 0 | 0 | 7,188 | 0 | 0 | 6,264 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 16,334 | 0 | 0 | 0 | 12,514 | 0 | 0 | 0 | 11,458 | 0 | 0 | 0 | 11,828 | 0 | 0 | 0 | 9,200 | 0 | 0 | 0 | 9,521 | 0 | 0 | 0 | 16,640 | 0 | 0 | 0 | 17,382 | 0 | 0 | 0 | 12,426 | 0 | 0 | 0 | 18,284 | 0 | 0 | 0 | 12,020 | 0 | 0 | 0 | 10,042 | 0 | 0 | 0 | 1,869 | 0 | 0 | 0 | 1,037 | 0 | 0 | 0 | 866 | 0 | 0 | 684 | 0 |
Overige niet-vlottende verplichtingen
| 38,460 | 42,512 | 43,527 | 23,181 | 41,044 | 49,306 | 47,962 | 14,052 | 46,110 | 52,449 | 52,777 | 4,430 | 33,444 | 32,868 | 32,301 | 3,556 | 32,141 | 30,286 | 32,938 | 4,099 | 30,057 | 27,683 | 28,174 | 4,174 | 26,175 | 26,372 | 26,324 | 3,364 | 35,992 | 32,669 | 32,593 | 20,844 | 34,481 | 31,639 | 32,301 | 2,909 | 45,698 | 45,382 | 47,723 | 20,834 | 48,513 | 46,699 | 46,247 | 14,088 | 49,573 | 48,627 | 47,858 | 12,557 | 37,867 | 37,725 | 38,491 | 2,773 | 38,559 | 35,327 | 30,917 | 3,316 | 25,696 | 22,584 | 19,095 | 1,260 | 9,700 | 8,951 | 2,597 | 8,659 |
Totaal niet-vlottende verplichtingen
| 150,804 | 139,501 | 151,978 | 141,697 | 137,604 | 147,006 | 147,259 | 137,628 | 148,758 | 144,683 | 140,012 | 98,796 | 89,718 | 89,114 | 87,911 | 87,007 | 79,436 | 77,572 | 62,486 | 60,020 | 67,559 | 63,813 | 63,621 | 62,337 | 53,191 | 61,314 | 59,536 | 66,269 | 67,710 | 67,088 | 74,928 | 76,465 | 79,801 | 78,745 | 82,676 | 101,773 | 111,677 | 132,481 | 137,002 | 142,866 | 136,989 | 144,244 | 148,066 | 155,083 | 132,402 | 131,064 | 128,754 | 123,575 | 129,990 | 113,266 | 109,141 | 109,675 | 110,080 | 100,260 | 106,425 | 106,261 | 101,397 | 95,249 | 113,660 | 101,040 | 96,069 | 96,461 | 97,421 | 82,331 |
Totaal passiva
| 422,823 | 381,441 | 389,978 | 383,177 | 393,773 | 435,588 | 406,266 | 358,070 | 385,903 | 337,207 | 343,544 | 297,765 | 292,939 | 258,020 | 251,125 | 254,954 | 254,492 | 226,338 | 207,976 | 223,594 | 247,184 | 220,579 | 249,140 | 250,757 | 251,785 | 249,654 | 256,985 | 273,347 | 275,856 | 263,241 | 247,894 | 264,891 | 279,245 | 257,415 | 270,899 | 316,449 | 344,011 | 340,101 | 347,348 | 367,934 | 344,588 | 330,448 | 322,270 | 333,979 | 344,537 | 321,827 | 330,375 | 319,013 | 305,112 | 314,025 | 311,438 | 303,139 | 299,586 | 279,310 | 296,841 | 288,788 | 304,846 | 283,144 | 279,777 | 261,337 | 274,859 | 261,328 | 258,509 | 291,247 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 586,716 | 0 | 0 | 0 | 551,074 | 547,240 | 538,294 | 536,520 | 0 | 0 | 35 | 106 | 0 | 1,784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,978 | 7,932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 809 | 2,025 | 8,180 | 17,497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 | 41,970 |
Ingehouden winsten
| 554,387 | 552,488 | 539,496 | 536,232 | 545,127 | 544,478 | 533,088 | 521,426 | 516,861 | 514,794 | 501,285 | 492,455 | 483,509 | 481,737 | 467,902 | 459,790 | 449,753 | 446,678 | 439,253 | 439,701 | 437,335 | 438,089 | 433,516 | 439,080 | 434,240 | 429,476 | 410,120 | 399,033 | 382,421 | 387,951 | 370,629 | 360,833 | 347,971 | 334,794 | 324,710 | 311,250 | 305,545 | 299,180 | 292,133 | 278,910 | 264,310 | 259,284 | 248,370 | 240,111 | 238,312 | 246,400 | 239,620 | 231,882 | 255,817 | 250,489 | 246,561 | 245,083 | 241,916 | 247,577 | 242,520 | 236,597 | 230,603 | 225,848 | 223,325 | 222,394 | 217,093 | 215,941 | 221,990 | 230,721 |
Overige gereserveerde algehele resultaten
| 73,357 | 71,136 | 82,950 | 70,116 | 49,853 | 53,056 | 43,033 | 33,759 | 36,054 | 41,288 | 32,599 | 21,525 | 13,493 | 12,705 | 10,529 | 54,709 | -35 | -106 | 878 | -1,784 | 8,462 | 4,083 | 5,989 | 7,542 | 8,636 | 14,011 | 11,161 | 11,748 | 19,010 | 13,938 | 11,419 | 11,514 | 8,314 | -9,978 | -7,932 | 3,687 | 17,338 | 18,930 | 28,735 | 28,896 | 16,079 | 5,385 | 2,493 | 2,949 | -809 | -2,025 | -8,180 | -17,497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,353 | 9,530 | 9,425 | 9,427 | 3,693 | 64,783 | 11,657 | 44,215 | 10,070 | 51,360 | 40,418 | 12,814 | 12,815 | 25,518 | 12,746 | 12,739 | 12,768 | 12,779 | 12,633 | 12,634 | 9,975 | 13,636 | 14,191 | 14,368 | 23,358 | 28,732 | 14,613 | 26,359 | 35,299 | 13,112 | 25,189 | 13,773 | 13,778 | 13,782 | 13,785 | 23,723 | 20,034 | 20,030 | 48,771 | 27,464 | 43,545 | 27,471 | 27,474 | 27,756 | 27,480 | 27,490 | 27,495 | 27,501 | -4,937 | -5,238 | -3,854 | -5,366 | -8,769 | -3,011 | 1,050 | -471 | 1,083 | 2,733 | 2,383 | 4,849 | 3,599 | 8,994 | 901 | 13,519 |
Totaal eigen vermogen van aandeelhouders
| 672,067 | 675,124 | 673,841 | 657,745 | 640,643 | 651,231 | 629,749 | 607,611 | 604,955 | 608,124 | 583,673 | 568,765 | 551,787 | 549,225 | 533,146 | 524,264 | 504,456 | 501,321 | 494,734 | 492,520 | 497,742 | 497,778 | 495,666 | 502,960 | 499,568 | 500,178 | 477,864 | 467,362 | 459,690 | 456,971 | 437,788 | 428,090 | 412,033 | 380,568 | 372,533 | 376,943 | 384,887 | 380,110 | 382,874 | 377,240 | 349,825 | 334,110 | 320,307 | 312,506 | 306,953 | 313,835 | 300,905 | 283,856 | 292,850 | 287,221 | 284,677 | 281,687 | 275,117 | 286,536 | 285,540 | 278,096 | 273,656 | 270,551 | 267,678 | 269,213 | 262,662 | 266,905 | 264,861 | 286,210 |
Totaal eigen vermogen
| 702,044 | 706,108 | 703,344 | 684,832 | 667,028 | 727,421 | 703,456 | 671,247 | 670,989 | 675,671 | 647,940 | 630,886 | 611,965 | 609,255 | 592,397 | 581,410 | 560,165 | 556,225 | 549,262 | 548,139 | 550,607 | 550,782 | 549,587 | 553,281 | 551,798 | 552,023 | 528,672 | 519,142 | 510,079 | 506,863 | 487,002 | 476,748 | 457,129 | 424,254 | 417,043 | 423,133 | 430,653 | 425,902 | 427,597 | 422,447 | 362,350 | 346,132 | 331,655 | 324,138 | 318,577 | 325,800 | 312,506 | 294,895 | 303,307 | 297,688 | 295,205 | 292,111 | 285,158 | 296,818 | 295,743 | 288,257 | 283,628 | 280,638 | 276,891 | 278,094 | 270,745 | 275,262 | 272,083 | 295,356 |
Totaal passiva en aandeelhoudersvermogen
| 1,124,867 | 1,087,549 | 1,093,322 | 1,068,009 | 1,060,801 | 1,163,009 | 1,109,722 | 1,029,317 | 1,056,892 | 1,012,878 | 991,484 | 928,651 | 904,904 | 867,275 | 843,522 | 836,364 | 814,657 | 782,563 | 757,238 | 771,733 | 797,791 | 771,361 | 798,727 | 804,038 | 803,583 | 801,677 | 785,657 | 792,489 | 785,935 | 770,104 | 734,896 | 741,639 | 736,374 | 681,669 | 687,942 | 739,582 | 774,664 | 766,003 | 774,945 | 790,381 | 706,938 | 676,580 | 653,925 | 658,117 | 663,114 | 647,627 | 642,881 | 613,908 | 608,419 | 611,713 | 606,643 | 595,250 | 584,744 | 576,128 | 592,584 | 577,045 | 588,474 | 563,782 | 556,668 | 539,431 | 545,604 | 536,590 | 530,592 | 586,603 |