Aica Kogyo Company, Limited
TSE:4206.T
3345 (JPY) • At close November 5, 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
| 62,592 | 59,480 | 59,637 | 57,984 | 60,170 | 50,496 | 50,993 | 46,122 | 48,504 | 53,570 | 47,178 | 36,045 | 43,059 | 41,227 | 42,420 | 39,344 | 40,619 | 38,453 | 40,690 | 35,182 | 44,015 | 43,066 | 45,587 | 43,227 | 47,907 | 45,697 | 49,521 | 47,593 | 50,124 | 46,018 | 47,646 | 41,733 | 43,051 | 38,894 | 37,449 | 32,711 | 36,640 | 35,082 | 35,220 | 29,611 | 30,634 | 27,765 | 23,772 | 20,146 | 22,071 | 18,541 | 18,981 | 15,663 | 33,131 | 30,133 | 30,114 | 27,653 | 30,920 | 28,328 | 28,510 | 25,360 | 27,054 | 24,755 | 25,729 | 20,884 | 21,922 | 18,726 | 16,207 |
Kortetermijnbeleggingen
| 0 | 0 | 2,385 | 0 | 1,680 | 0 | -561 | 0 | 2,962 | 0 | -754 | 0 | 1,858 | 0 | -255 | 0 | 0 | 0 | -251 | 0 | 0 | 0 | -534 | 0 | 0 | 0 | -582 | -1,746 | 0 | 0 | -584 | 0 | 0 | 0 | -545 | 0 | 0 | 0 | -628 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 62,592 | 59,480 | 62,022 | 57,984 | 60,170 | 50,496 | 50,993 | 46,122 | 48,504 | 53,570 | 47,178 | 36,045 | 43,059 | 41,227 | 42,420 | 39,344 | 40,619 | 38,453 | 40,690 | 35,182 | 44,015 | 43,066 | 45,587 | 43,227 | 47,907 | 45,697 | 49,521 | 47,593 | 50,124 | 46,018 | 47,646 | 41,733 | 43,051 | 38,894 | 37,449 | 32,711 | 36,640 | 35,082 | 35,220 | 29,611 | 30,634 | 27,765 | 23,772 | 20,146 | 22,071 | 18,541 | 18,981 | 15,663 | 33,131 | 30,133 | 30,114 | 27,653 | 30,920 | 28,328 | 28,510 | 25,360 | 27,054 | 24,755 | 25,729 | 20,884 | 21,922 | 18,726 | 16,207 |
Nettovorderingen
| 68,535 | 69,334 | 71,311 | 72,587 | 68,458 | 65,872 | 69,669 | 74,216 | 70,228 | 68,606 | 69,472 | 65,046 | 58,293 | 57,553 | 57,892 | 55,549 | 48,970 | 52,443 | 61,691 | 62,178 | 55,443 | 58,409 | 60,309 | 59,371 | 56,452 | 57,852 | 60,319 | 52,918 | 50,728 | 48,151 | 51,537 | 49,134 | 45,190 | 44,800 | 50,197 | 49,155 | 41,433 | 42,347 | 46,559 | 45,590 | 41,834 | 41,262 | 46,624 | 43,912 | 40,090 | 40,690 | 43,959 | 39,975 | 33,887 | 34,198 | 37,803 | 34,469 | 29,948 | 30,043 | 33,604 | 33,056 | 29,448 | 28,083 | 29,371 | 29,292 | 27,238 | 29,339 | 34,006 |
Voorraad
| 33,952 | 33,630 | 31,723 | 32,871 | 32,320 | 32,684 | 31,421 | 35,052 | 35,286 | 31,660 | 28,549 | 27,435 | 25,866 | 23,886 | 18,185 | 18,179 | 18,848 | 20,567 | 19,383 | 19,971 | 18,271 | 19,300 | 18,241 | 18,849 | 17,070 | 16,748 | 16,000 | 13,331 | 12,442 | 12,922 | 12,149 | 11,742 | 11,214 | 12,119 | 12,124 | 12,441 | 11,346 | 11,631 | 11,507 | 11,472 | 10,111 | 10,517 | 9,882 | 10,006 | 9,907 | 10,160 | 9,401 | 9,046 | 6,142 | 6,615 | 5,988 | 6,296 | 5,858 | 6,543 | 5,030 | 5,323 | 5,125 | 5,966 | 5,336 | 5,514 | 5,360 | 5,729 | 6,471 |
Overige vlottende activa
| 10,962 | 8,703 | 7,565 | 8,702 | 7,552 | 9,689 | 7,196 | 8,232 | 8,434 | 7,677 | 6,507 | 7,533 | 7,857 | 8,140 | 7,971 | 6,346 | 6,175 | 6,167 | 7,384 | 7,432 | 7,295 | 6,293 | 5,751 | 5,560 | 5,187 | 4,994 | 5,420 | 5,452 | 5,665 | 5,795 | 4,006 | 4,701 | 4,793 | 4,830 | 3,258 | 3,480 | 4,304 | 4,913 | 3,384 | 4,190 | 4,502 | 4,370 | 3,350 | 3,638 | 3,855 | 3,916 | 2,232 | 2,656 | 2,700 | 2,728 | 1,562 | 2,029 | 2,389 | 2,469 | 1,418 | 1,647 | 2,050 | 2,324 | 1,284 | 1,986 | 2,179 | 1,579 | 2,373 |
Totaal vlottende activa
| 176,041 | 171,147 | 172,621 | 172,144 | 168,500 | 158,741 | 159,279 | 163,622 | 162,452 | 161,513 | 151,706 | 136,059 | 135,075 | 130,806 | 126,468 | 119,418 | 114,612 | 117,630 | 129,148 | 124,763 | 125,024 | 127,068 | 129,888 | 127,007 | 126,616 | 125,291 | 131,260 | 119,294 | 118,959 | 112,886 | 115,338 | 107,310 | 104,248 | 100,643 | 103,028 | 97,787 | 93,723 | 93,973 | 96,670 | 90,863 | 87,081 | 83,914 | 83,628 | 77,702 | 75,923 | 73,307 | 74,573 | 67,340 | 75,860 | 73,674 | 75,467 | 70,447 | 69,115 | 67,383 | 68,562 | 65,386 | 63,677 | 61,128 | 61,720 | 57,676 | 56,699 | 55,373 | 59,057 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 72,273 | 68,798 | 67,006 | 65,872 | 64,566 | 62,390 | 60,872 | 64,768 | 64,131 | 59,638 | 57,090 | 55,288 | 53,203 | 53,133 | 50,750 | 49,959 | 49,900 | 48,547 | 49,478 | 44,905 | 43,107 | 42,394 | 40,949 | 39,617 | 39,146 | 38,293 | 38,464 | 30,016 | 30,071 | 29,775 | 30,024 | 28,537 | 28,545 | 29,750 | 30,472 | 30,377 | 28,880 | 27,347 | 28,318 | 27,389 | 26,838 | 27,228 | 27,923 | 26,628 | 26,680 | 26,609 | 25,987 | 24,469 | 16,874 | 16,654 | 16,820 | 16,721 | 16,401 | 16,577 | 16,668 | 16,881 | 17,143 | 17,505 | 17,677 | 18,245 | 18,707 | 19,580 | 18,980 |
Goodwill
| 2,657 | 2,685 | 2,782 | 3,317 | 3,454 | 3,485 | 3,617 | 4,880 | 5,167 | 4,823 | 4,799 | 5,640 | 5,961 | 6,293 | 4,589 | 5,042 | 6,901 | 6,971 | 6,352 | 5,974 | 865 | 949 | 319 | 347 | 349 | 372 | 168 | 341 | 665 | 984 | 1,318 | 1,513 | 1,876 | 2,389 | 2,792 | 3,090 | 3,729 | 3,947 | 4,495 | 4,601 | 4,678 | 5,052 | 5,467 | 5,453 | 5,789 | 5,881 | 5,899 | 6,306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 9,057 | 8,893 | 8,654 | 9,060 | 8,656 | 8,762 | 8,915 | 10,084 | 9,983 | 9,608 | 9,442 | 8,049 | 8,022 | 8,065 | 7,931 | 7,241 | 4,121 | 4,014 | 3,784 | 6,726 | 3,801 | 3,041 | 2,785 | 2,616 | 2,615 | 2,623 | 2,687 | 2,061 | 2,025 | 1,903 | 1,941 | 1,939 | 1,892 | 2,041 | 2,173 | 2,209 | 2,131 | 2,103 | 2,126 | 2,013 | 1,902 | 1,937 | 1,802 | 1,760 | 1,707 | 1,711 | 1,666 | 1,150 | 1,118 | 1,113 | 1,184 | 703 | 525 | 641 | 766 | 894 | 1,052 | 1,179 | 1,322 | 1,467 | 1,622 | 1,889 | 2,003 |
Goodwill en immateriële activa
| 11,714 | 11,578 | 11,436 | 12,377 | 12,110 | 12,247 | 12,532 | 14,964 | 15,150 | 14,431 | 14,241 | 13,689 | 13,983 | 14,358 | 12,520 | 12,283 | 11,022 | 10,985 | 10,136 | 12,700 | 4,666 | 3,990 | 3,104 | 2,963 | 2,964 | 2,995 | 2,855 | 2,402 | 2,690 | 2,887 | 3,259 | 3,452 | 3,768 | 4,430 | 4,965 | 5,299 | 5,860 | 6,050 | 6,621 | 6,614 | 6,580 | 6,989 | 7,269 | 7,213 | 7,496 | 7,592 | 7,565 | 7,456 | 1,118 | 1,113 | 1,184 | 703 | 525 | 641 | 766 | 894 | 1,052 | 1,179 | 1,322 | 1,467 | 1,622 | 1,889 | 2,003 |
Langetermijnbeleggingen
| 0 | 0 | 20,288 | 21,192 | 21,061 | 19,572 | 15,488 | 16,972 | 16,403 | 17,074 | 15,561 | 17,897 | 19,275 | 18,282 | 15,887 | 15,642 | 15,056 | 14,956 | 12,774 | 17,997 | 16,417 | 16,360 | 15,362 | 16,483 | 18,660 | 18,559 | 16,869 | 19,135 | 17,589 | 16,673 | 15,094 | 16,008 | 14,621 | 14,406 | 13,868 | 16,251 | 14,772 | 15,596 | 14,548 | 14,289 | 13,714 | 13,498 | 11,745 | 13,001 | 12,065 | 11,530 | 9,836 | 10,862 | 9,426 | 0 | 8,149 | 0 | 0 | 0 | 7,330 | 0 | 0 | 0 | 7,469 | 0 | 0 | 6,053 | 0 |
Belastingvorderingen
| 0 | 0 | 679 | -21,192 | -21,061 | -19,572 | 589 | -16,972 | -16,403 | -17,074 | 494 | -17,897 | -19,275 | -18,282 | 445 | -15,642 | -15,056 | -14,956 | 449 | -17,997 | -16,417 | -16,360 | 440 | -16,483 | -18,660 | -18,559 | 267 | -19,135 | -17,589 | -16,673 | 247 | -16,008 | -14,621 | -14,406 | 238 | -16,251 | -14,772 | -15,596 | 244 | -14,289 | -13,714 | -13,498 | 197 | -13,001 | -12,065 | -11,530 | 66 | -10,862 | -9,426 | 0 | 205 | 0 | 0 | 0 | 357 | 0 | 0 | 0 | 175 | 0 | 0 | 519 | 0 |
Overige niet-vlottende activa
| 23,637 | 24,177 | 2,709 | 21,193 | 21,062 | 19,572 | 1,286 | 16,972 | 16,403 | 17,075 | 1,294 | 17,897 | 19,275 | 18,282 | 1,289 | 15,642 | 15,056 | 14,957 | 1,637 | 17,998 | 16,417 | 16,360 | 1,280 | 16,483 | 18,661 | 18,559 | 771 | 19,136 | 17,590 | 16,673 | 671 | 16,009 | 14,622 | 14,406 | 861 | 16,252 | 14,773 | 15,596 | 613 | 14,290 | 13,714 | 13,499 | 1,047 | 13,001 | 12,065 | 11,531 | 1,272 | 10,863 | 9,428 | 9,355 | 1,172 | 9,047 | 8,818 | 8,841 | 955 | 8,462 | 8,097 | 8,401 | 1,158 | 8,592 | 8,177 | 916 | 8,176 |
Totaal niet-vlottende activa
| 107,624 | 104,553 | 102,118 | 99,442 | 97,738 | 94,209 | 90,767 | 96,704 | 95,684 | 91,144 | 88,680 | 86,874 | 86,461 | 85,773 | 80,891 | 77,884 | 75,978 | 74,489 | 74,474 | 75,603 | 64,190 | 62,744 | 61,135 | 59,063 | 60,771 | 59,847 | 59,226 | 51,554 | 50,351 | 49,335 | 49,295 | 47,998 | 46,935 | 48,586 | 50,404 | 51,928 | 49,513 | 48,993 | 50,344 | 48,293 | 47,132 | 47,716 | 48,181 | 46,842 | 46,241 | 45,732 | 44,726 | 42,788 | 27,420 | 27,122 | 27,530 | 26,471 | 25,744 | 26,059 | 26,076 | 26,237 | 26,292 | 27,085 | 27,801 | 28,304 | 28,506 | 28,957 | 29,159 |
Totaal activa
| 283,665 | 275,700 | 274,739 | 271,587 | 266,239 | 252,952 | 250,049 | 260,328 | 258,138 | 252,658 | 240,388 | 222,934 | 221,537 | 216,581 | 207,363 | 197,304 | 190,592 | 192,120 | 203,626 | 200,366 | 189,215 | 189,814 | 191,025 | 186,071 | 187,387 | 185,139 | 190,487 | 170,849 | 169,310 | 162,223 | 164,634 | 155,309 | 151,183 | 149,230 | 153,434 | 149,715 | 143,237 | 142,967 | 147,017 | 139,156 | 134,214 | 131,632 | 131,812 | 124,546 | 122,166 | 119,040 | 119,301 | 110,129 | 103,280 | 100,796 | 102,997 | 96,918 | 94,859 | 93,442 | 94,638 | 91,623 | 89,969 | 88,213 | 89,521 | 85,980 | 85,205 | 84,330 | 88,216 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 33,637 | 30,577 | 35,963 | 30,926 | 29,356 | 28,188 | 28,824 | 33,791 | 33,192 | 30,191 | 31,451 | 28,808 | 27,115 | 25,358 | 23,469 | 21,776 | 18,574 | 20,846 | 24,799 | 25,590 | 23,170 | 25,531 | 26,332 | 27,077 | 26,002 | 25,795 | 26,127 | 22,343 | 22,049 | 20,559 | 21,541 | 20,417 | 18,870 | 18,392 | 20,850 | 20,707 | 16,077 | 16,804 | 18,400 | 19,034 | 17,984 | 18,101 | 21,302 | 21,427 | 19,917 | 20,472 | 22,074 | 20,012 | 17,595 | 17,228 | 18,237 | 16,958 | 14,134 | 14,380 | 14,657 | 15,067 | 13,201 | 12,643 | 12,635 | 13,440 | 12,092 | 12,468 | 16,653 |
Kortlopende schulden
| 6,544 | 6,149 | 7,388 | 6,812 | 7,218 | 7,022 | 7,299 | 9,220 | 10,263 | 9,504 | 14,462 | 7,805 | 6,563 | 6,878 | 6,015 | 6,301 | 6,145 | 5,367 | 5,947 | 5,351 | 5,455 | 4,778 | 4,556 | 4,499 | 3,891 | 3,768 | 4,052 | 1,165 | 1,473 | 1,348 | 1,314 | 694 | 682 | 574 | 513 | 256 | 1,228 | 1,526 | 1,429 | 1,484 | 1,702 | 1,454 | 1,312 | 1,153 | 1,054 | 1,025 | 858 | 653 | 164 | 135 | 274 | 302 | 296 | 278 | 329 | 365 | 378 | 493 | 507 | 505 | 593 | 1,385 | 635 |
Belastingschulden
| 0 | 2,608 | 4,760 | 2,221 | 3,582 | 2,144 | 4,745 | 1,543 | 2,946 | 1,596 | 3,844 | 894 | 2,606 | 4,151 | 4,575 | 1,202 | 2,539 | 4,457 | 4,531 | 1,520 | 2,508 | 1,488 | 2,916 | 672 | 2,229 | 1,596 | 3,978 | 1,431 | 2,799 | 1,888 | 4,039 | 1,856 | 2,715 | 1,521 | 2,910 | 1,304 | 2,262 | 1,158 | 3,470 | 1,344 | 2,732 | 1,577 | 3,268 | 1,036 | 2,265 | 1,178 | 3,230 | 1,068 | 1,807 | 793 | 2,538 | 610 | 1,604 | 788 | 2,314 | 587 | 1,448 | 709 | 2,520 | 972 | 1,427 | 449 | 50 |
Uitgestelde opbrengsten
| 5,899 | 2,608 | 4,760 | 3,760 | 5,529 | 4,896 | 6,892 | 2,941 | 4,810 | 4,181 | 5,879 | 2,321 | 4,304 | 6,652 | 6,665 | 2,475 | 4,143 | 6,918 | 6,488 | 2,681 | 4,076 | 3,884 | 4,749 | 1,764 | 3,805 | 3,960 | 5,741 | 2,415 | 4,340 | 4,131 | 5,799 | 2,828 | 4,197 | 3,641 | 4,603 | 2,227 | 3,580 | 3,073 | 4,939 | 2,123 | 4,019 | 3,497 | 4,823 | 1,860 | 3,607 | 3,178 | 4,754 | 1,874 | 3,080 | 2,646 | 3,845 | 1,265 | 2,800 | 2,560 | 3,586 | 1,189 | 2,531 | 2,329 | 3,644 | 1,537 | 2,496 | 1,667 | 650 |
Overige kortlopende verplichtingen
| 13,054 | 19,380 | 14,711 | 20,761 | 19,823 | 17,529 | 16,654 | 18,976 | 16,811 | 15,995 | 14,535 | 16,292 | 14,451 | 14,283 | 11,375 | 13,494 | 11,342 | 12,575 | 14,334 | 15,894 | 11,707 | 13,319 | 12,617 | 13,188 | 12,351 | 13,492 | 13,659 | 12,284 | 11,022 | 10,357 | 9,942 | 10,789 | 9,097 | 9,303 | 8,678 | 9,215 | 7,913 | 8,574 | 9,887 | 10,334 | 7,577 | 8,167 | 5,901 | 4,860 | 4,146 | 4,559 | 4,194 | 4,478 | 2,877 | 2,817 | 2,821 | 2,979 | 2,339 | 2,385 | 2,207 | 2,604 | 2,110 | 2,149 | 1,776 | 2,103 | 1,753 | 2,304 | 4,245 |
Totaal kortlopende verplichtingen
| 59,134 | 58,714 | 62,822 | 62,259 | 61,926 | 57,635 | 59,669 | 64,928 | 65,076 | 59,871 | 66,327 | 55,226 | 52,433 | 53,171 | 47,524 | 44,046 | 40,204 | 45,706 | 51,568 | 49,516 | 44,408 | 47,512 | 48,254 | 46,528 | 46,049 | 47,015 | 49,579 | 38,207 | 38,884 | 36,395 | 38,596 | 34,728 | 32,846 | 31,910 | 34,644 | 32,405 | 28,798 | 29,977 | 34,655 | 32,975 | 31,282 | 31,219 | 33,338 | 29,300 | 28,724 | 29,234 | 31,880 | 27,017 | 23,716 | 22,826 | 25,177 | 21,504 | 19,569 | 19,603 | 20,779 | 19,225 | 18,220 | 17,614 | 18,562 | 17,585 | 16,934 | 17,824 | 22,183 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 22,490 | 22,159 | 22,519 | 22,683 | 22,257 | 22,184 | 22,294 | 22,098 | 21,473 | 20,549 | 2,173 | 2,154 | 2,268 | 1,192 | 1,255 | 945 | 904 | 797 | 914 | 900 | 174 | 448 | 432 | 520 | 588 | 658 | 777 | 374 | 418 | 466 | 532 | 504 | 556 | 933 | 1,043 | 1,154 | 1,206 | 1,366 | 1,426 | 1,425 | 1,426 | 1,330 | 1,194 | 1,213 | 892 | 432 | 422 | 546 | 401 | 590 | 473 | 590 | 590 | 709 | 709 | 819 | 819 | 933 | 933 | 0 | 0 | 222 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 586 | 0 | 0 | 0 | 1,577 | 0 | 0 | 0 | 1,585 | 0 | 0 | 0 | 1,486 | 0 | 0 | 0 | 1,476 | 0 | 0 | 0 | 1,296 | 0 | 0 | 0 | 1,406 | 0 | 0 | 0 | 1,190 | 0 | 0 | 0 | 1,147 | 0 | 0 | 0 | 684 | 0 | 0 | 0 | 597 | 0 | 0 | 0 | 403 | 0 | 0 | 0 | 239 | 0 | 0 | 0 | 286 | 0 | 0 | 0 | 337 | 0 | 0 | 287 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 7,460 | 0 | 0 | 0 | 5,431 | 0 | 0 | 0 | 5,034 | 0 | 0 | 0 | 4,373 | 0 | 0 | 0 | 2,891 | 0 | 0 | 0 | 3,023 | 0 | 0 | 0 | 4,136 | 0 | 0 | 0 | 2,721 | 0 | 0 | 0 | 2,101 | 0 | 0 | 0 | 2,280 | 0 | 0 | 0 | 1,495 | 0 | 0 | 0 | 712 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 7 | 0 | 0 | 6 | 0 |
Overige niet-vlottende verplichtingen
| 13,741 | 13,181 | 4,806 | 12,705 | 11,733 | 11,410 | 3,006 | 10,769 | 10,245 | 9,632 | 2,539 | 9,028 | 8,994 | 8,423 | 2,222 | 7,725 | 6,663 | 6,241 | 2,366 | 7,881 | 6,911 | 6,602 | 1,908 | 6,723 | 6,983 | 6,823 | 1,977 | 6,827 | 6,412 | 6,237 | 1,913 | 5,831 | 5,267 | 5,050 | 2,001 | 5,855 | 3,456 | 3,988 | 749 | 3,163 | 2,986 | 2,857 | 802 | 2,964 | 2,634 | 2,208 | 878 | 1,390 | 1,019 | 1,084 | 911 | 1,029 | 1,003 | 1,001 | 735 | 1,056 | 1,090 | 1,248 | 794 | 1,154 | 1,065 | 513 | 830 |
Totaal niet-vlottende verplichtingen
| 36,231 | 35,340 | 35,371 | 35,388 | 33,990 | 33,594 | 32,308 | 32,867 | 31,718 | 30,181 | 11,331 | 11,182 | 11,262 | 9,615 | 9,336 | 8,670 | 7,567 | 7,038 | 7,647 | 8,781 | 7,085 | 7,050 | 6,659 | 7,243 | 7,571 | 7,481 | 8,296 | 7,201 | 6,830 | 6,703 | 6,356 | 6,335 | 5,823 | 5,983 | 6,292 | 7,009 | 4,662 | 5,354 | 5,139 | 4,588 | 4,412 | 4,187 | 4,088 | 4,177 | 3,526 | 2,640 | 2,415 | 1,936 | 1,420 | 1,674 | 1,629 | 1,619 | 1,593 | 1,710 | 1,735 | 1,875 | 1,909 | 2,181 | 2,071 | 1,154 | 1,065 | 1,028 | 830 |
Totaal passiva
| 95,365 | 94,054 | 98,193 | 97,647 | 95,916 | 91,229 | 91,977 | 97,795 | 96,794 | 90,052 | 77,658 | 66,408 | 63,695 | 62,786 | 56,860 | 52,716 | 47,771 | 52,744 | 59,215 | 58,297 | 51,493 | 54,562 | 54,913 | 53,771 | 53,620 | 54,496 | 57,875 | 45,408 | 45,714 | 43,098 | 44,952 | 41,063 | 38,669 | 37,893 | 40,936 | 39,414 | 33,460 | 35,331 | 39,794 | 37,563 | 35,694 | 35,406 | 37,426 | 33,477 | 32,250 | 31,874 | 34,295 | 28,953 | 25,136 | 24,500 | 26,806 | 23,123 | 21,162 | 21,313 | 22,514 | 21,100 | 20,129 | 19,795 | 20,633 | 18,739 | 17,999 | 18,852 | 23,013 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 1,349 | 0 | 0 | 0 | 0 | 131,346 | 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 |
Gewone aandelen
| 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 | 9,891 |
Ingehouden winsten
| 132,739 | 128,018 | 127,725 | 124,851 | 123,308 | 119,056 | 119,695 | 119,359 | 119,272 | 115,697 | 116,626 | 113,041 | 113,051 | 109,435 | 110,563 | 106,969 | 106,843 | 104,555 | 106,786 | 104,104 | 103,666 | 99,865 | 100,739 | 96,881 | 96,536 | 93,135 | 93,756 | 90,731 | 90,228 | 86,911 | 87,570 | 84,946 | 84,228 | 81,091 | 80,618 | 77,850 | 76,635 | 73,972 | 73,527 | 71,057 | 69,992 | 67,472 | 65,765 | 63,468 | 62,429 | 60,227 | 60,023 | 57,874 | 56,613 | 54,796 | 54,608 | 52,982 | 53,948 | 52,384 | 52,325 | 50,768 | 50,230 | 48,697 | 48,852 | 47,434 | 47,338 | 46,197 | 45,487 |
Overige gereserveerde algehele resultaten
| 28,835 | 25,504 | 21,771 | 21,664 | 20,047 | 16,255 | 13,238 | 17,010 | 16,303 | 11,275 | 7,580 | 6,016 | 6,320 | 5,776 | 3,083 | 1,188 | 1,136 | 157 | 2,280 | 3,219 | 3,221 | 4,346 | 4,591 | 4,702 | 6,615 | 6,795 | 7,866 | 8,561 | 7,184 | 6,232 | 6,209 | 4,017 | 3,122 | 4,731 | 6,255 | 7,089 | 7,696 | 8,517 | 8,591 | 6,074 | 4,540 | 4,657 | 4,711 | 3,923 | 3,539 | 2,589 | 1,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5 | 2,416 | 2,420 | 2,416 | 2,417 | -128,947 | 2,400 | 2,443 | 2,446 | 7,018 | 11,144 | 11,144 | 11,271 | 11,269 | 11,269 | 11,267 | 11,266 | 11,267 | 11,266 | 11,262 | 11,271 | 11,271 | 11,269 | 11,274 | 11,275 | 11,266 | 11,266 | 11,268 | 11,261 | 11,262 | 11,263 | 11,264 | 11,263 | 11,265 | 11,265 | 11,265 | 11,265 | 11,239 | 11,238 | 10,992 | 10,986 | 10,942 | 10,934 | 10,892 | 10,885 | 10,841 | 10,834 | 10,987 | 10,697 | 10,692 | 10,907 | 10,192 | 9,203 | 9,213 | 9,262 | 9,218 | 9,063 | 9,170 | 9,492 | 9,288 | 9,331 | 8,812 | 9,146 |
Totaal eigen vermogen van aandeelhouders
| 172,819 | 165,829 | 161,807 | 158,822 | 155,663 | 147,601 | 145,224 | 148,703 | 147,912 | 143,881 | 145,241 | 140,092 | 140,533 | 136,371 | 134,806 | 129,315 | 129,136 | 125,870 | 130,223 | 128,476 | 128,049 | 125,373 | 126,490 | 122,748 | 124,317 | 121,087 | 122,779 | 120,451 | 118,564 | 114,296 | 114,933 | 110,118 | 108,504 | 106,978 | 108,029 | 106,095 | 105,487 | 103,619 | 103,247 | 98,014 | 95,409 | 92,962 | 91,301 | 88,174 | 86,744 | 83,548 | 81,898 | 78,752 | 77,201 | 75,379 | 75,406 | 73,065 | 73,042 | 71,488 | 71,478 | 69,877 | 69,184 | 67,758 | 68,235 | 66,613 | 66,560 | 64,900 | 64,524 |
Totaal eigen vermogen
| 188,298 | 181,646 | 176,543 | 173,940 | 170,323 | 161,723 | 158,072 | 162,533 | 161,344 | 162,606 | 162,730 | 156,526 | 157,842 | 153,795 | 150,503 | 144,588 | 142,821 | 139,376 | 144,411 | 142,069 | 137,722 | 135,252 | 136,112 | 132,300 | 133,767 | 130,643 | 132,612 | 125,441 | 123,596 | 119,125 | 119,682 | 114,246 | 112,514 | 111,337 | 112,498 | 110,301 | 109,777 | 107,636 | 107,223 | 101,593 | 98,520 | 96,226 | 94,386 | 91,069 | 89,916 | 87,166 | 85,006 | 81,176 | 78,144 | 76,296 | 76,191 | 73,795 | 73,697 | 72,129 | 72,124 | 70,523 | 69,840 | 68,418 | 68,888 | 67,241 | 67,206 | 65,478 | 65,203 |
Totaal passiva en aandeelhoudersvermogen
| 283,665 | 275,700 | 274,736 | 271,587 | 266,239 | 252,952 | 250,049 | 260,328 | 258,138 | 252,658 | 240,388 | 222,934 | 221,537 | 216,581 | 207,363 | 197,304 | 190,592 | 192,120 | 203,626 | 200,366 | 189,215 | 189,814 | 191,025 | 186,071 | 187,387 | 185,139 | 190,487 | 170,849 | 169,310 | 162,223 | 164,634 | 155,309 | 151,183 | 149,230 | 153,434 | 149,715 | 143,237 | 142,967 | 147,017 | 139,156 | 134,214 | 131,632 | 131,812 | 124,546 | 122,166 | 119,040 | 119,301 | 110,129 | 103,280 | 100,796 | 102,997 | 96,918 | 94,859 | 93,442 | 94,638 | 91,623 | 89,969 | 88,213 | 89,521 | 85,980 | 85,205 | 84,330 | 88,216 |