Sumitomo Bakelite Company Limited
TSE:4203.T
4008 (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
| 113,353 | 116,553 | 121,635 | 108,889 | 113,571 | 109,692 | 99,620 | 90,598 | 100,137 | 99,673 | 109,217 | 97,168 | 103,589 | 102,230 | 103,175 | 95,897 | 89,360 | 70,814 | 65,771 | 62,453 | 61,904 | 61,393 | 59,640 | 56,144 | 58,961 | 55,484 | 56,559 | 55,413 | 53,754 | 51,317 | 49,733 | 47,903 | 44,604 | 40,668 | 44,876 | 46,371 | 48,316 | 45,917 | 49,966 | 43,452 | 42,080 | 36,896 | 41,341 | 35,651 | 36,548 | 30,083 | 32,056 | 27,290 | 27,693 | 27,177 | 26,957 | 23,738 | 28,642 | 33,068 | 38,774 | 33,589 | 29,956 | 31,133 | 32,957 | 29,496 | 31,830 | 40,502 | 34,855 |
Kortetermijnbeleggingen
| 0 | 2,152 | 1,445 | 752 | 852 | 522 | 1,133 | 1,619 | 1,911 | 1,883 | 47 | 32 | 36 | 35 | 49 | 33 | 37 | 42 | 38 | 15 | 17 | 41 | 1,174 | 1,189 | 856 | 860 | 579 | 0 | 0 | 0 | -2,596 | 0 | 0 | 0 | -5,108 | 0 | 0 | 0 | -6,017 | 0 | 0 | 0 | -5,908 | 0 | 0 | 0 | -4,545 | 0 | 0 | 0 | -4,884 | 0 | 0 | 0 | -5,320 | 0 | 0 | 0 | -5,989 | 0 | 0 | -4,306 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 113,353 | 116,553 | 121,635 | 109,641 | 114,423 | 110,214 | 100,753 | 92,217 | 102,048 | 101,556 | 109,264 | 97,200 | 103,625 | 102,265 | 103,224 | 95,930 | 89,397 | 70,856 | 65,809 | 62,468 | 61,921 | 61,434 | 60,814 | 57,333 | 59,817 | 56,344 | 57,138 | 55,413 | 53,754 | 51,317 | 49,733 | 47,903 | 44,604 | 40,668 | 44,876 | 46,371 | 48,316 | 45,917 | 49,966 | 43,452 | 42,080 | 36,896 | 41,341 | 35,651 | 36,548 | 30,083 | 32,056 | 27,290 | 27,693 | 27,177 | 26,957 | 23,738 | 28,642 | 33,068 | 38,774 | 33,589 | 29,956 | 31,133 | 32,957 | 29,496 | 31,830 | 40,502 | 34,855 |
Nettovorderingen
| 59,470 | 65,318 | 64,981 | 65,310 | 64,835 | 63,464 | 60,954 | 65,162 | 61,896 | 62,239 | 59,414 | 60,755 | 56,165 | 53,508 | 52,594 | 52,651 | 40,579 | 40,166 | 44,828 | 49,806 | 47,205 | 48,471 | 47,858 | 50,603 | 49,874 | 50,653 | 48,643 | 47,843 | 46,685 | 44,425 | 42,450 | 45,956 | 40,548 | 40,637 | 41,728 | 45,542 | 44,813 | 45,050 | 44,704 | 48,753 | 45,709 | 45,278 | 41,877 | 44,407 | 42,087 | 43,280 | 40,602 | 41,463 | 0 | 0 | 46,622 | 0 | 0 | 0 | 44,272 | 0 | 0 | 0 | 44,246 | 0 | 0 | 38,238 | 0 |
Voorraad
| 59,715 | 62,857 | 58,848 | 56,166 | 58,527 | 58,720 | 57,708 | 57,601 | 59,568 | 56,294 | 50,276 | 45,849 | 42,802 | 41,250 | 39,566 | 37,911 | 35,049 | 37,029 | 36,478 | 35,853 | 35,225 | 35,816 | 34,825 | 33,326 | 32,616 | 31,501 | 30,943 | 31,537 | 29,863 | 29,123 | 29,174 | 28,349 | 27,130 | 27,789 | 29,088 | 31,279 | 31,169 | 31,903 | 31,084 | 32,366 | 29,918 | 28,587 | 26,975 | 26,689 | 25,706 | 25,810 | 25,075 | 22,958 | 22,720 | 23,798 | 23,151 | 23,787 | 24,113 | 23,181 | 20,992 | 20,540 | 20,020 | 19,649 | 18,976 | 18,968 | 19,554 | 23,365 | 26,179 |
Overige vlottende activa
| 6,773 | 6,966 | 5,275 | 4,629 | 4,594 | 5,348 | 4,934 | 5,814 | 5,791 | 7,383 | 4,384 | 4,146 | 3,424 | 3,953 | 3,814 | 3,940 | 3,534 | 3,618 | 3,456 | 3,253 | 2,806 | 3,115 | 4,448 | 4,053 | 3,699 | 3,534 | 3,210 | 6,364 | 7,337 | 7,035 | 7,085 | 7,061 | 6,319 | 6,769 | 7,822 | 6,136 | 6,661 | 6,746 | 6,477 | 6,297 | 8,025 | 6,241 | 6,009 | 7,416 | 6,737 | 7,912 | 7,144 | 8,697 | 56,841 | 51,491 | 3,422 | 51,675 | 49,410 | 49,705 | 2,454 | 51,093 | 50,453 | 48,977 | 2,408 | 49,994 | 46,716 | 3,698 | 64,838 |
Totaal vlottende activa
| 239,311 | 251,694 | 250,739 | 234,994 | 241,527 | 237,224 | 223,216 | 219,175 | 227,392 | 225,589 | 223,291 | 207,918 | 205,980 | 200,941 | 199,149 | 190,399 | 168,522 | 151,627 | 150,533 | 151,365 | 147,140 | 148,795 | 146,771 | 144,126 | 145,150 | 141,172 | 139,355 | 141,157 | 137,639 | 131,900 | 128,442 | 129,269 | 118,601 | 115,863 | 123,514 | 129,328 | 130,959 | 129,616 | 132,231 | 130,868 | 125,732 | 117,002 | 116,202 | 114,163 | 111,078 | 107,085 | 104,877 | 100,408 | 107,254 | 102,466 | 100,152 | 99,200 | 102,165 | 105,954 | 106,492 | 105,222 | 100,429 | 99,759 | 98,587 | 98,458 | 98,100 | 105,803 | 125,872 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 131,378 | 136,232 | 130,312 | 125,016 | 123,799 | 120,246 | 115,082 | 113,203 | 115,932 | 112,817 | 108,419 | 107,179 | 106,060 | 106,302 | 105,148 | 104,674 | 92,813 | 93,208 | 94,332 | 97,899 | 97,420 | 98,794 | 95,488 | 95,414 | 96,829 | 94,881 | 94,760 | 88,006 | 87,424 | 86,299 | 85,484 | 86,828 | 81,798 | 82,672 | 87,324 | 89,942 | 91,046 | 93,677 | 92,695 | 93,897 | 90,085 | 88,855 | 87,425 | 86,506 | 86,301 | 84,491 | 80,283 | 72,504 | 73,354 | 77,477 | 74,745 | 73,933 | 74,462 | 74,335 | 73,191 | 73,911 | 75,268 | 78,005 | 78,702 | 78,901 | 82,413 | 80,773 | 86,823 |
Goodwill
| 1,469 | 1,588 | 1,504 | 1,448 | 1,456 | 1,453 | 1,343 | 1,304 | 1,312 | 1,315 | 1,260 | 1,203 | 1,197 | 1,213 | 1,197 | 2,219 | 2,217 | 2,208 | 2,205 | 2,520 | 2,458 | 2,497 | 2,557 | 4,880 | 5,027 | 4,882 | 4,809 | 22,173 | 22,497 | 22,721 | 23,089 | 23,838 | 21,357 | 22,043 | 24,318 | 26,716 | 27,069 | 27,999 | 28,060 | 26,963 | 25,588 | 25,822 | 4,404 | 4,519 | 4,518 | 4,566 | 4,557 | 4,505 | 4,593 | 4,807 | 4,787 | 4,906 | 5,153 | 5,271 | 5,255 | 5,432 | 5,488 | 5,803 | 5,975 | 6,059 | 6,244 | 6,324 | 6,780 |
Immateriële activa
| 2,345 | 2,534 | 2,577 | 2,474 | 2,584 | 2,593 | 2,528 | 2,383 | 2,406 | 2,440 | 2,488 | 2,490 | 2,638 | 2,609 | 2,652 | 2,660 | 2,453 | 2,550 | 2,534 | 2,139 | 2,130 | 1,962 | 1,489 | 1,486 | 1,544 | 1,524 | 1,580 | 1,558 | 1,600 | 1,647 | 1,647 | 1,791 | 1,765 | 1,920 | 2,128 | 2,262 | 2,340 | 2,470 | 2,429 | 2,595 | 2,539 | 2,416 | 1,549 | 1,523 | 1,550 | 1,578 | 1,523 | 1,397 | 1,465 | 1,561 | 1,556 | 1,015 | 1,086 | 1,168 | 1,131 | 1,131 | 1,173 | 1,296 | 1,385 | 1,432 | 1,516 | 1,597 | 1,693 |
Goodwill en immateriële activa
| 3,814 | 4,122 | 4,081 | 3,922 | 4,040 | 4,046 | 3,871 | 3,687 | 3,718 | 3,755 | 3,748 | 3,693 | 3,835 | 3,822 | 3,849 | 4,879 | 4,670 | 4,758 | 4,739 | 4,659 | 4,588 | 4,459 | 4,046 | 6,366 | 6,571 | 6,406 | 6,389 | 23,731 | 24,097 | 24,368 | 24,736 | 25,629 | 23,122 | 23,963 | 26,446 | 28,978 | 29,409 | 30,469 | 30,489 | 29,558 | 28,127 | 28,238 | 5,953 | 6,042 | 6,068 | 6,144 | 6,080 | 5,902 | 6,058 | 6,368 | 6,343 | 5,921 | 6,239 | 6,439 | 6,386 | 6,563 | 6,661 | 7,099 | 7,360 | 7,491 | 7,760 | 7,921 | 8,473 |
Langetermijnbeleggingen
| 39,017 | 55,269 | 40,866 | 33,636 | 32,565 | 37,877 | 25,999 | 25,185 | 25,352 | 32,934 | 33,167 | 30,533 | 32,024 | 28,844 | 30,551 | 28,446 | 31,540 | 31,799 | 30,429 | 35,565 | 33,450 | 32,227 | 33,714 | 25,517 | 29,525 | 27,849 | 27,105 | 30,357 | 28,004 | 26,734 | 24,226 | 24,538 | 21,034 | 22,201 | 23,487 | 27,292 | 27,280 | 32,683 | 31,028 | 28,355 | 26,776 | 26,876 | 27,424 | 29,598 | 26,737 | 23,738 | 22,154 | 19,894 | 18,247 | 0 | 19,567 | 0 | 0 | 0 | 17,896 | 0 | 0 | 0 | 20,270 | 0 | 0 | 17,071 | 0 |
Belastingvorderingen
| 2,149 | 2,058 | 2,151 | 1,992 | 2,115 | 2,011 | 2,134 | 2,181 | 2,325 | 2,199 | 2,211 | 3,099 | 3,126 | 2,673 | 2,622 | 1,423 | 1,582 | 1,510 | 1,553 | 1,270 | 1,383 | 1,206 | 1,085 | 742 | 811 | 803 | 860 | -30,357 | -28,004 | -26,734 | 608 | -24,538 | -21,034 | -22,201 | 486 | -27,292 | -27,280 | -32,683 | 443 | -28,355 | -26,776 | -26,876 | 650 | -29,598 | -26,737 | -23,738 | 1,248 | -19,894 | -18,247 | 0 | 1,312 | 0 | 0 | 0 | 1,559 | 0 | 0 | 0 | 3,253 | 0 | 0 | 4,639 | 0 |
Overige niet-vlottende activa
| 13,207 | 0 | 13,013 | 7,695 | 7,868 | -2 | 8,156 | 7,270 | 7,675 | 1 | 1 | 0 | 1 | 4,383 | 4,445 | 1,161 | 2,018 | 1,914 | 1,737 | 1,778 | 1,621 | 1,500 | 3,793 | 4,503 | 4,109 | 4,182 | 3,779 | 30,357 | 28,004 | 26,734 | 239 | 24,538 | 21,034 | 22,201 | -1,139 | 27,292 | 27,280 | 32,683 | -965 | 28,355 | 26,776 | 26,876 | -834 | 29,598 | 26,737 | 23,738 | -820 | 19,894 | 18,249 | 18,966 | -804 | 19,737 | 19,771 | 19,244 | -434 | 21,519 | 20,506 | 21,349 | -914 | 22,661 | 22,092 | -355 | 19,302 |
Totaal niet-vlottende activa
| 189,565 | 197,681 | 190,423 | 172,261 | 170,387 | 164,178 | 155,242 | 151,526 | 155,002 | 151,706 | 147,546 | 144,504 | 145,046 | 146,024 | 146,615 | 140,583 | 132,623 | 133,189 | 132,790 | 141,171 | 138,462 | 138,186 | 138,126 | 132,542 | 137,845 | 134,121 | 132,893 | 142,094 | 139,525 | 137,401 | 135,293 | 136,995 | 125,954 | 128,836 | 136,604 | 146,212 | 147,735 | 156,829 | 153,690 | 151,810 | 144,988 | 143,969 | 120,618 | 122,146 | 119,106 | 114,373 | 108,945 | 98,300 | 97,661 | 102,811 | 101,163 | 99,591 | 100,472 | 100,018 | 98,598 | 101,993 | 102,435 | 106,453 | 108,671 | 109,053 | 112,265 | 110,049 | 114,598 |
Totaal activa
| 428,876 | 449,375 | 441,162 | 407,255 | 411,914 | 401,402 | 378,457 | 370,701 | 382,394 | 377,295 | 370,836 | 352,422 | 351,026 | 346,965 | 345,763 | 330,982 | 301,145 | 284,816 | 283,322 | 292,536 | 285,602 | 286,981 | 284,898 | 276,669 | 282,995 | 275,293 | 272,247 | 283,252 | 277,166 | 269,302 | 263,741 | 266,267 | 244,559 | 244,702 | 260,122 | 275,542 | 278,697 | 286,447 | 285,926 | 282,681 | 270,722 | 260,974 | 236,824 | 236,311 | 230,187 | 221,461 | 213,826 | 198,712 | 204,915 | 205,277 | 201,315 | 198,791 | 202,637 | 205,972 | 205,090 | 207,215 | 202,864 | 206,212 | 207,258 | 207,511 | 210,365 | 215,852 | 240,470 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 54,308 | 53,403 | 54,893 | 51,395 | 54,424 | 52,236 | 52,826 | 54,236 | 57,911 | 57,094 | 56,316 | 52,305 | 52,046 | 48,952 | 47,621 | 43,781 | 39,151 | 38,841 | 42,892 | 42,180 | 43,433 | 43,407 | 45,492 | 45,758 | 46,654 | 44,869 | 45,494 | 29,460 | 28,862 | 28,038 | 28,258 | 27,579 | 26,107 | 26,557 | 26,115 | 27,992 | 29,151 | 29,143 | 29,721 | 32,116 | 32,049 | 30,896 | 30,587 | 30,629 | 28,848 | 28,494 | 28,649 | 27,821 | 28,863 | 29,272 | 27,353 | 29,381 | 30,536 | 31,046 | 25,141 | 30,314 | 30,861 | 29,691 | 24,247 | 28,450 | 25,494 | 19,417 | 36,084 |
Kortlopende schulden
| 17,869 | 22,457 | 33,050 | 32,831 | 32,966 | 26,525 | 21,824 | 22,169 | 22,213 | 24,233 | 35,155 | 35,570 | 40,522 | 44,395 | 46,358 | 50,920 | 49,878 | 28,923 | 24,368 | 20,862 | 18,431 | 22,457 | 18,499 | 15,084 | 15,054 | 9,431 | 10,408 | 11,570 | 10,599 | 10,588 | 9,595 | 9,379 | 9,252 | 10,799 | 7,191 | 18,614 | 17,030 | 19,620 | 21,801 | 21,390 | 19,764 | 46,473 | 20,051 | 27,251 | 23,602 | 26,157 | 21,853 | 18,801 | 17,603 | 18,695 | 21,006 | 15,111 | 11,224 | 13,245 | 19,696 | 14,550 | 6,888 | 9,109 | 14,038 | 11,246 | 11,271 | 22,511 | 18,284 |
Belastingschulden
| 0 | 3,790 | 3,590 | 2,989 | 2,952 | 2,806 | 2,458 | 2,790 | 2,533 | 3,258 | 3,241 | 2,639 | 3,651 | 2,385 | 2,878 | 2,212 | 2,010 | 1,557 | 1,710 | 2,151 | 2,219 | 1,824 | 1,739 | 2,111 | 2,230 | 2,241 | 2,478 | 1,951 | 2,347 | 2,133 | 2,549 | 2,481 | 2,680 | 2,297 | 2,870 | 1,271 | 1,535 | 1,214 | 1,283 | 1,265 | 1,228 | 1,016 | 1,084 | 737 | 1,045 | 951 | 813 | 856 | 985 | 766 | 971 | 1,137 | 1,377 | 1,398 | 1,199 | 1,124 | 1,133 | 958 | 926 | 839 | 824 | 870 | 861 |
Uitgestelde opbrengsten
| 4,544 | 3,790 | 3,590 | 4,574 | 4,796 | 4,701 | 4,011 | 4,402 | 4,430 | 5,355 | 4,863 | 4,141 | 5,204 | 4,156 | 4,897 | 4,328 | 3,940 | 3,800 | 3,731 | 4,311 | 4,336 | 3,989 | 2,913 | 2,143 | 2,334 | 2,314 | 2,511 | 3,550 | 5,190 | 3,416 | 5,458 | 4,256 | 5,372 | 3,708 | 6,688 | 2,651 | 4,402 | 2,522 | 4,178 | 2,808 | 4,033 | 2,270 | 3,712 | 2,017 | 3,664 | 2,221 | 3,578 | 2,105 | 8,773 | 3,816 | 5,644 | 3,409 | 4,877 | 3,773 | 4,903 | 2,564 | 3,873 | 2,212 | 3,251 | 2,031 | 2,966 | 3,015 | 2,579 |
Overige kortlopende verplichtingen
| 2,590 | -1,082 | -867 | -2,157 | -2,188 | -1,925 | -1,352 | -2,082 | -1,700 | -2,728 | -2,465 | -2,076 | -3,120 | -1,762 | -2,314 | -1,442 | -1,685 | -1,229 | -1,021 | -1,561 | -1,794 | -1,456 | -1,387 | -1,529 | -1,660 | -1,646 | -1,864 | 13,508 | 13,948 | 13,254 | 13,617 | 14,322 | 12,078 | 11,654 | 6,516 | 11,276 | 8,619 | 10,351 | 9,542 | 10,765 | 10,004 | 11,439 | 8,992 | 10,115 | 9,360 | 12,625 | 15,720 | 12,261 | 18,599 | 15,327 | 12,140 | 15,193 | 15,125 | 14,491 | 14,538 | 13,176 | 13,715 | 12,970 | 13,514 | 12,223 | 12,835 | 13,556 | 14,354 |
Totaal kortlopende verplichtingen
| 79,311 | 82,358 | 94,256 | 89,632 | 92,950 | 84,343 | 79,767 | 81,515 | 85,387 | 87,212 | 97,110 | 92,579 | 98,303 | 98,126 | 99,440 | 99,799 | 93,294 | 71,892 | 71,680 | 67,943 | 66,625 | 70,221 | 67,256 | 63,567 | 64,612 | 57,209 | 59,027 | 56,489 | 55,756 | 54,013 | 54,019 | 53,761 | 50,117 | 51,307 | 56,068 | 64,455 | 65,139 | 65,372 | 70,703 | 71,152 | 71,111 | 94,364 | 68,138 | 72,766 | 70,183 | 68,227 | 67,035 | 59,739 | 66,050 | 64,060 | 61,470 | 60,822 | 58,262 | 60,180 | 60,574 | 59,164 | 52,597 | 52,728 | 52,725 | 52,758 | 50,424 | 56,354 | 69,583 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 13,696 | 15,852 | 15,476 | 5,675 | 14,360 | 22,939 | 21,407 | 21,381 | 21,865 | 24,040 | 23,467 | 13,800 | 23,054 | 25,502 | 25,507 | 25,719 | 9,450 | 21,175 | 21,256 | 26,553 | 26,428 | 21,101 | 26,902 | 27,144 | 27,341 | 33,758 | 33,286 | 33,300 | 33,299 | 33,538 | 33,537 | 36,782 | 36,776 | 37,016 | 37,018 | 35,094 | 35,095 | 35,087 | 35,086 | 37,435 | 37,434 | 11,300 | 11,300 | 7,250 | 7,250 | 7,700 | 7,700 | 10,150 | 10,150 | 10,600 | 10,600 | 11,050 | 11,050 | 11,500 | 11,501 | 11,951 | 11,951 | 12,401 | 12,401 | 14,452 | 14,453 | 14,902 | 10,509 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -19,685 | 0 | 9,336 | 9,636 | 9,564 | 9,291 | 9,681 | 10,234 | 10,190 | 8,961 | 9,376 | 9,321 | 9,590 | 9,470 | 8,053 | 5,337 | 5,303 | 5,295 | 5,410 | 5,390 | 5,559 | 3,442 | 3,649 | 3,716 | 3,655 | 3,720 | 0 | 0 | 0 | 3,049 | 0 | 0 | 0 | 4,415 | 0 | 0 | 0 | 3,725 | 0 | 0 | 0 | 3,257 | 0 | 0 | 0 | 5,576 | 0 | 0 | 0 | 7,348 | 0 | 0 | 0 | 7,434 | 0 | 0 | 0 | 9,646 | 0 | 0 | 14,719 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 18,903 | 19,685 | 18,232 | 12,100 | 11,777 | 11,066 | 9,773 | 8,252 | 8,280 | 8,352 | 8,592 | 8,294 | 8,544 | 8,320 | 8,682 | 6,985 | 6,211 | 6,228 | 5,726 | 6,913 | 6,288 | 6,061 | 6,433 | 5,273 | 6,476 | 5,921 | 5,686 | 0 | 0 | 0 | 5,191 | 0 | 0 | 0 | 2,994 | 0 | 0 | 0 | 4,702 | 0 | 0 | 0 | 2,949 | 0 | 0 | 0 | 1,361 | 0 | 0 | 0 | 1,121 | 0 | 0 | 0 | 1,222 | 0 | 0 | 0 | 1,235 | 0 | 0 | 1,176 | 0 |
Overige niet-vlottende verplichtingen
| 9,762 | 29,987 | 9,471 | 528 | 527 | 528 | 528 | 526 | 532 | 531 | 570 | 570 | 528 | 521 | 523 | 523 | 212 | 213 | 211 | 216 | 226 | 227 | 231 | 233 | 241 | 248 | 5,952 | 11,010 | 10,479 | 9,832 | 779 | 9,142 | 7,360 | 7,208 | 719 | 8,572 | 8,449 | 10,176 | 762 | 7,386 | 6,938 | 6,646 | 837 | 9,318 | 9,034 | 7,746 | 2,204 | 7,894 | 0 | 9,753 | 1,753 | 8,740 | 9,805 | 10,583 | 2,334 | 11,094 | 12,274 | 12,682 | 2,678 | 16,619 | 19,241 | 3,097 | 12,645 |
Totaal niet-vlottende verplichtingen
| 42,361 | 45,839 | 43,179 | 36,975 | 36,300 | 44,097 | 40,999 | 39,840 | 40,911 | 43,113 | 41,590 | 41,416 | 41,447 | 43,933 | 44,182 | 41,280 | 26,547 | 32,919 | 32,488 | 39,092 | 38,332 | 38,507 | 37,008 | 36,299 | 37,774 | 43,582 | 42,958 | 44,310 | 43,778 | 43,370 | 42,556 | 45,924 | 44,136 | 44,224 | 45,146 | 43,666 | 43,544 | 45,263 | 44,275 | 44,821 | 44,372 | 17,946 | 18,343 | 16,568 | 16,284 | 15,446 | 15,480 | 18,044 | 19,527 | 20,353 | 20,822 | 19,790 | 20,855 | 22,083 | 22,491 | 23,045 | 24,225 | 25,083 | 25,960 | 31,071 | 33,694 | 33,894 | 23,154 |
Totaal passiva
| 121,672 | 128,197 | 137,435 | 126,607 | 129,250 | 128,440 | 120,766 | 121,355 | 126,298 | 130,325 | 138,700 | 133,995 | 139,750 | 142,059 | 143,622 | 141,079 | 119,841 | 104,811 | 104,168 | 107,035 | 104,957 | 108,728 | 104,264 | 99,866 | 102,386 | 100,791 | 101,985 | 100,799 | 99,534 | 97,383 | 96,575 | 99,685 | 94,253 | 95,531 | 101,214 | 108,121 | 108,683 | 110,635 | 114,978 | 115,973 | 115,483 | 112,310 | 86,481 | 89,334 | 86,467 | 83,673 | 82,515 | 77,783 | 85,577 | 84,413 | 82,292 | 80,612 | 79,117 | 82,263 | 83,065 | 82,209 | 76,822 | 77,811 | 78,685 | 83,829 | 84,118 | 90,248 | 92,737 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 34,186 | 0 | 0 | 0 | 0 | 222,202 | 0 | 0 | 0 | 206,755 | 204,870 | 201,061 | 197,599 | 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
| 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 | 37,143 |
Ingehouden winsten
| 176,082 | 169,994 | 166,454 | 158,151 | 163,200 | 157,829 | 155,403 | 150,166 | 145,790 | 141,270 | 139,383 | 135,573 | 132,109 | 127,325 | 124,052 | 120,055 | 112,701 | 111,397 | 110,967 | 112,046 | 111,448 | 108,259 | 106,399 | 103,161 | 101,125 | 98,223 | 95,536 | 96,779 | 94,327 | 91,349 | 88,801 | 85,132 | 84,602 | 82,083 | 88,548 | 88,004 | 88,037 | 87,567 | 86,829 | 84,875 | 84,196 | 82,875 | 83,169 | 81,191 | 80,683 | 79,439 | 79,085 | 78,860 | 78,828 | 77,688 | 78,051 | 79,357 | 80,947 | 79,287 | 79,140 | 78,594 | 78,334 | 76,770 | 75,845 | 72,667 | 71,566 | 76,187 | 88,088 |
Overige gereserveerde algehele resultaten
| 57,001 | 76,995 | 63,448 | 48,785 | 54,437 | 48,314 | 34,475 | 31,421 | 42,505 | 37,971 | 24,914 | 15,211 | 11,664 | 10,186 | 65,495 | 2,182 | 1,041 | 935 | 449 | 5,686 | 1,494 | 2,274 | 6,692 | 6,119 | 11,930 | 8,807 | 7,171 | 18,079 | 15,788 | 13,117 | 10,792 | 13,936 | -1,571 | -118 | 11,017 | 19,537 | 19,875 | 26,043 | 21,833 | 19,568 | 8,912 | 3,783 | 5,205 | 3,738 | 1,002 | -3,602 | -9,609 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1 | 34,114 | 34,117 | 34,124 | 25,402 | 27,228 | 28,338 | 28,339 | 28,340 | 28,341 | 28,343 | 28,345 | 28,347 | 28,351 | 28,352 | 28,579 | 28,580 | 28,578 | 28,579 | 28,580 | 28,582 | 28,583 | 28,584 | 28,586 | 28,592 | 28,596 | 28,600 | 28,605 | 28,612 | 28,614 | 28,617 | 28,620 | 28,623 | 28,624 | 38,323 | 40,656 | 23,405 | 49,449 | 23,409 | 23,411 | 23,413 | 27,201 | 23,418 | 27,159 | 24,425 | 60,567 | 60,569 | 40,849 | 2,189 | 4,871 | 39,947 | 597 | 4,265 | 6,136 | 4,650 | 8,103 | 9,405 | 13,298 | 14,465 | 12,718 | 16,382 | 11,244 | 20,638 |
Totaal eigen vermogen van aandeelhouders
| 304,413 | 318,246 | 301,161 | 278,203 | 280,182 | 270,516 | 255,358 | 247,069 | 253,777 | 244,726 | 229,784 | 216,272 | 209,263 | 203,006 | 200,205 | 187,959 | 179,465 | 178,053 | 177,138 | 183,455 | 178,667 | 176,259 | 178,818 | 175,009 | 178,790 | 172,769 | 168,450 | 180,605 | 175,869 | 170,222 | 165,353 | 164,831 | 148,797 | 147,732 | 157,319 | 165,803 | 168,460 | 174,159 | 169,214 | 164,997 | 153,664 | 147,219 | 148,935 | 145,493 | 142,251 | 136,404 | 130,045 | 119,709 | 118,160 | 119,702 | 117,998 | 117,097 | 122,355 | 122,566 | 120,933 | 123,840 | 124,882 | 127,211 | 127,453 | 122,528 | 125,091 | 124,574 | 145,869 |
Totaal eigen vermogen
| 307,203 | 321,178 | 303,727 | 280,648 | 282,664 | 272,962 | 257,691 | 249,346 | 256,096 | 246,970 | 232,136 | 218,427 | 211,276 | 204,906 | 202,141 | 189,903 | 181,304 | 180,005 | 179,154 | 185,501 | 180,645 | 178,253 | 180,634 | 176,803 | 180,609 | 174,502 | 170,262 | 182,453 | 177,632 | 171,919 | 167,166 | 166,582 | 150,306 | 149,171 | 158,908 | 167,421 | 170,014 | 175,812 | 170,948 | 166,708 | 155,239 | 148,664 | 150,343 | 146,977 | 143,720 | 137,788 | 131,311 | 120,929 | 119,338 | 120,864 | 119,023 | 118,179 | 123,520 | 123,709 | 122,025 | 125,006 | 126,042 | 128,401 | 128,573 | 123,682 | 126,247 | 125,604 | 147,733 |
Totaal passiva en aandeelhoudersvermogen
| 428,876 | 449,375 | 441,162 | 407,255 | 411,914 | 401,402 | 378,457 | 370,701 | 382,394 | 377,295 | 370,836 | 352,422 | 351,026 | 346,965 | 345,763 | 330,982 | 301,145 | 284,816 | 283,322 | 292,536 | 285,602 | 286,981 | 284,898 | 276,669 | 282,995 | 275,293 | 272,247 | 283,252 | 277,166 | 269,302 | 263,741 | 266,267 | 244,559 | 244,702 | 260,122 | 275,542 | 278,697 | 286,447 | 285,926 | 282,681 | 270,722 | 260,974 | 236,824 | 236,311 | 230,187 | 221,461 | 213,826 | 198,712 | 204,915 | 205,277 | 201,315 | 198,791 | 202,637 | 205,972 | 205,090 | 207,215 | 202,864 | 206,212 | 207,258 | 207,511 | 210,365 | 215,852 | 240,470 |