Hisamitsu Pharmaceutical Co., Inc.
TSE:4530.T
4373 (JPY) • At close November 8, 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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 113,572 | 112,288 | 53,921 | 111,141 | 127,043 | 122,303 | 122,154 | 133,994 | 136,460 | 128,294 | 129,290 | 119,908 | 125,682 | 120,361 | 114,254 | 111,991 | 117,039 | 101,158 | 107,051 | 104,555 | 108,901 | 115,710 | 110,283 | 104,241 | 116,896 | 110,016 | 117,189 | 90,453 | 87,563 | 84,939 | 80,280 | 76,558 | 87,090 | 79,658 | 81,584 | 73,824 | 79,941 | 72,045 | 71,298 | 66,942 | 71,031 | 63,542 | 66,307 | 54,033 | 53,481 | 45,338 | 41,157 | 31,287 | 31,767 | 31,490 | 27,789 | 23,545 | 22,293 | 25,158 | 33,186 | 27,574 | 29,717 | 28,191 | 26,935 | 26,367 | 18,440 | 29,220 |
Kortetermijnbeleggingen
| 9,164 | 10,393 | 71,400 | 12,771 | 14,386 | 14,217 | 14,714 | 15,501 | 14,857 | 13,812 | 13,141 | 23,107 | 22,763 | 22,804 | 21,743 | 22,109 | 22,281 | 33,995 | 34,878 | 34,893 | 21,879 | 21,045 | 20,946 | 21,390 | 15,828 | 13,981 | 14,759 | 35,512 | 35,374 | 31,774 | 32,767 | 28,169 | 25,451 | 27,841 | 30,895 | 30,423 | 25,887 | 25,124 | 25,192 | 22,692 | 15,062 | 15,282 | 15,453 | 14,397 | 15,054 | 12,948 | 12,338 | 9,015 | 9,054 | 6,367 | 7,083 | 4,730 | 6,475 | 3,626 | 5,380 | 5,839 | 2,870 | 2,791 | -4,915 | 2,607 | 5,462 | 4,347 |
Liquide middelen en kortetermijnbeleggingen
| 122,736 | 122,681 | 125,321 | 123,912 | 141,429 | 136,520 | 136,868 | 149,495 | 151,317 | 142,106 | 142,431 | 143,015 | 148,445 | 143,165 | 135,997 | 134,100 | 139,320 | 135,153 | 141,929 | 139,448 | 130,780 | 136,755 | 131,229 | 125,631 | 132,724 | 123,997 | 131,948 | 125,965 | 122,937 | 116,713 | 113,047 | 104,727 | 112,541 | 107,499 | 112,479 | 104,247 | 105,828 | 97,169 | 96,490 | 89,634 | 86,093 | 78,824 | 81,760 | 68,430 | 68,535 | 58,286 | 53,495 | 40,302 | 40,821 | 37,857 | 34,872 | 28,275 | 28,768 | 28,784 | 38,566 | 33,413 | 32,587 | 30,982 | 26,935 | 28,974 | 23,902 | 33,567 |
Nettovorderingen
| 51,576 | 42,028 | 42,983 | 42,412 | 41,967 | 38,793 | 40,014 | 37,775 | 37,800 | 33,019 | 38,505 | 33,083 | 34,102 | 31,969 | 39,546 | 32,128 | 31,955 | 37,898 | 49,232 | 39,587 | 41,535 | 33,701 | 42,112 | 35,060 | 35,940 | 35,122 | 39,025 | 34,250 | 34,707 | 32,621 | 39,047 | 33,618 | 33,755 | 36,804 | 41,931 | 39,386 | 41,598 | 43,152 | 50,067 | 44,346 | 45,517 | 41,789 | 40,013 | 45,643 | 46,737 | 39,137 | 39,267 | 39,307 | 39,498 | 36,059 | 36,531 | 38,665 | 38,419 | 37,098 | 40,480 | 36,917 | 42,083 | 36,692 | 44,582 | 40,115 | 41,285 | 41,324 |
Voorraad
| 23,004 | 22,719 | 21,176 | 21,606 | 20,547 | 20,048 | 18,922 | 20,306 | 19,546 | 18,265 | 16,412 | 17,434 | 17,547 | 18,306 | 18,568 | 19,986 | 19,512 | 18,203 | 15,458 | 18,204 | 16,185 | 16,815 | 15,758 | 17,741 | 16,923 | 17,322 | 16,970 | 17,399 | 16,522 | 17,379 | 17,687 | 16,654 | 16,128 | 16,851 | 15,915 | 16,381 | 16,665 | 16,314 | 15,450 | 14,971 | 14,335 | 14,765 | 15,196 | 14,201 | 13,995 | 14,238 | 13,328 | 13,397 | 12,697 | 13,931 | 12,551 | 13,064 | 12,442 | 12,505 | 11,301 | 12,322 | 11,517 | 12,601 | 12,271 | 11,120 | 11,246 | 9,670 |
Overige vlottende activa
| 61,303 | 7,252 | 4,542 | 12,251 | 10,966 | 6,014 | 3,370 | 11,574 | 6,478 | 4,470 | 2,828 | 10,456 | 5,966 | 5,364 | 3,950 | 10,246 | 6,658 | 4,526 | 2,632 | 8,292 | 11,819 | 5,190 | 4,470 | 18,788 | 9,847 | 7,580 | 2,122 | 10,334 | 8,864 | 7,589 | 2,316 | 12,286 | 9,381 | 7,545 | 1,435 | 11,254 | 9,425 | 7,343 | 3,308 | 12,724 | 7,701 | 6,122 | 2,138 | 8,860 | 7,122 | 5,658 | 1,629 | 9,242 | 8,039 | 6,349 | 3,501 | 10,975 | 9,286 | 7,580 | 2,549 | 8,425 | 6,594 | 5,169 | 2,312 | 10,001 | 7,229 | 3,968 |
Totaal vlottende activa
| 207,043 | 194,680 | 194,022 | 200,181 | 214,909 | 201,375 | 199,174 | 219,150 | 215,141 | 197,860 | 200,176 | 203,988 | 206,060 | 198,804 | 198,061 | 196,460 | 197,445 | 195,780 | 209,251 | 205,531 | 200,319 | 192,461 | 193,569 | 197,220 | 195,434 | 184,021 | 190,065 | 187,948 | 183,030 | 174,302 | 172,097 | 167,285 | 171,805 | 168,699 | 171,760 | 171,268 | 173,516 | 163,978 | 165,315 | 161,675 | 153,646 | 141,500 | 139,107 | 137,134 | 136,389 | 117,319 | 107,719 | 102,248 | 101,055 | 94,196 | 87,455 | 90,979 | 88,915 | 85,967 | 92,896 | 91,077 | 92,781 | 85,444 | 86,100 | 90,210 | 83,662 | 88,529 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 58,828 | 57,617 | 49,462 | 51,025 | 50,968 | 45,196 | 43,209 | 44,453 | 42,263 | 41,184 | 39,069 | 38,480 | 38,368 | 38,460 | 37,354 | 37,151 | 38,147 | 37,973 | 38,596 | 38,695 | 38,936 | 39,100 | 39,556 | 39,790 | 39,666 | 39,134 | 40,064 | 41,510 | 41,755 | 41,989 | 43,031 | 42,063 | 42,376 | 43,464 | 43,851 | 44,129 | 44,593 | 44,195 | 45,003 | 44,049 | 43,326 | 43,576 | 43,330 | 42,985 | 43,334 | 43,257 | 43,219 | 42,782 | 42,845 | 43,381 | 43,356 | 43,147 | 43,993 | 44,365 | 44,259 | 44,542 | 45,336 | 45,802 | 46,218 | 44,576 | 44,027 | 40,576 |
Goodwill
| 1,369 | 1,407 | 1,444 | 4,649 | 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 | 2,383 | 2,878 | 3,400 | 3,905 | 4,149 | 4,505 | 4,687 | 4,948 | 4,752 | 4,627 | 4,927 | 5,280 | 5,116 | 5,379 | 5,342 | 5,112 | 4,757 | 5,038 | 5,404 | 5,286 | 5,384 | 5,849 | 6,210 | 6,268 | 6,634 | 7,198 | 7,775 | 7,902 | 24,973 | 25,084 | 1,576 |
Immateriële activa
| 5,084 | 5,217 | 5,386 | 915 | 924 | 876 | 945 | 1,135 | 1,217 | 1,259 | 1,324 | 1,396 | 1,502 | 1,146 | 1,177 | 1,341 | 1,477 | 1,570 | 1,469 | 1,565 | 1,688 | 1,866 | 1,989 | 2,856 | 3,212 | 3,525 | 4,099 | 4,523 | 4,987 | 5,399 | 5,972 | 6,078 | 6,732 | 7,627 | 8,616 | 9,404 | 10,169 | 10,747 | 11,354 | 11,376 | 10,579 | 11,176 | 11,530 | 11,521 | 12,040 | 12,269 | 12,050 | 9,801 | 10,360 | 10,948 | 11,261 | 11,598 | 12,209 | 11,807 | 6,672 | 6,851 | 7,236 | 7,748 | 7,852 | 5,875 | 6,022 | 2,707 |
Goodwill en immateriële activa
| 6,453 | 6,624 | 6,830 | 5,564 | 924 | 876 | 945 | 1,135 | 1,217 | 1,259 | 1,324 | 1,396 | 1,502 | 1,146 | 1,177 | 1,341 | 1,477 | 1,570 | 1,469 | 1,565 | 1,688 | 1,866 | 1,989 | 2,856 | 3,212 | 3,525 | 4,099 | 4,523 | 4,987 | 5,399 | 5,972 | 8,461 | 9,610 | 11,027 | 12,521 | 13,553 | 14,674 | 15,434 | 16,302 | 16,128 | 15,206 | 16,103 | 16,810 | 16,637 | 17,419 | 17,611 | 17,162 | 14,558 | 15,398 | 16,352 | 16,547 | 16,982 | 18,058 | 18,017 | 12,940 | 13,485 | 14,434 | 15,523 | 15,754 | 30,848 | 31,106 | 4,283 |
Langetermijnbeleggingen
| 65,711 | 68,122 | 67,121 | 54,845 | 52,621 | 72,734 | 46,131 | 46,227 | 44,048 | 67,459 | 61,133 | 60,128 | 63,651 | 30,255 | 32,859 | 31,224 | 30,494 | 18,531 | 13,501 | 18,381 | 24,926 | 26,671 | 33,265 | 37,164 | 41,791 | 44,105 | 42,620 | 21,383 | 16,249 | 19,019 | 17,422 | 19,922 | 19,030 | 23,787 | 17,468 | 22,756 | 25,168 | 26,595 | 23,746 | 19,278 | 30,145 | 26,294 | 29,494 | 27,972 | 24,271 | 25,913 | 26,847 | 25,583 | 25,265 | 26,972 | 30,466 | 24,478 | 23,136 | 25,938 | 28,419 | 24,662 | 28,007 | 28,309 | 39,044 | 15,879 | 14,835 | 11,482 |
Belastingvorderingen
| -65,711 | 5,220 | 1,649 | 12,771 | 14,386 | -10,221 | 1,342 | 15,501 | 14,857 | -10,360 | 1,153 | -8,835 | -8,703 | 22,804 | 1,047 | 22,109 | 22,281 | 33,995 | 1,287 | 34,893 | 21,879 | 21,045 | 388 | 21,390 | 15,828 | 13,981 | 353 | 35,512 | 35,374 | 31,774 | 512 | 28,169 | 25,451 | 27,841 | 2,056 | 30,423 | 25,887 | 25,124 | 1,705 | 22,692 | 15,062 | 15,282 | 1,239 | 14,397 | 15,054 | 12,948 | 460 | 9,015 | 9,054 | 6,367 | 1,402 | 4,730 | 6,475 | 3,626 | 3,833 | 5,839 | 2,870 | 2,791 | 3,829 | 2,607 | 5,462 | 4,347 |
Overige niet-vlottende activa
| 78,150 | 6,576 | 9,695 | 10,519 | 10,491 | 10,221 | 23,113 | 10,412 | 10,369 | 10,360 | -2 | 8,835 | 8,702 | 8,434 | 29,359 | 8,260 | 9,092 | 9,235 | 43,293 | 8,919 | 8,981 | 8,975 | 28,739 | 9,013 | 8,925 | 8,759 | 22,709 | 7,881 | 7,991 | 7,787 | 39,783 | 6,369 | 7,882 | 8,015 | 37,295 | 10,522 | 10,457 | 9,769 | 33,366 | 8,884 | 9,553 | 8,825 | 21,868 | 8,791 | 8,550 | 9,018 | 18,730 | 9,653 | 10,011 | 10,534 | 13,612 | 13,671 | 13,770 | 13,963 | 12,440 | 13,412 | 13,696 | 13,426 | 2,606 | 19,818 | 19,006 | 13,663 |
Totaal niet-vlottende activa
| 143,431 | 144,159 | 134,757 | 134,724 | 129,390 | 118,806 | 114,740 | 117,728 | 112,754 | 109,902 | 102,677 | 100,004 | 103,520 | 101,099 | 101,796 | 100,085 | 101,491 | 101,304 | 98,146 | 102,453 | 96,410 | 97,657 | 103,937 | 110,213 | 109,422 | 109,504 | 109,845 | 110,809 | 106,356 | 105,968 | 106,720 | 104,984 | 104,349 | 114,134 | 113,191 | 121,383 | 120,779 | 121,117 | 120,122 | 111,031 | 113,292 | 110,080 | 112,741 | 110,782 | 108,628 | 108,747 | 106,418 | 101,591 | 102,573 | 103,606 | 105,383 | 103,008 | 105,432 | 105,909 | 101,891 | 101,940 | 104,343 | 105,851 | 107,451 | 113,728 | 114,436 | 74,351 |
Totaal activa
| 350,477 | 338,839 | 328,779 | 334,909 | 344,300 | 320,184 | 313,917 | 336,880 | 327,897 | 307,764 | 302,858 | 303,995 | 309,583 | 299,904 | 299,861 | 296,548 | 298,939 | 297,085 | 307,401 | 307,986 | 296,731 | 290,121 | 297,512 | 307,434 | 304,858 | 293,527 | 299,913 | 298,758 | 289,387 | 280,271 | 278,820 | 272,269 | 276,155 | 282,835 | 284,954 | 292,653 | 294,297 | 285,096 | 285,440 | 272,708 | 266,940 | 251,583 | 251,852 | 247,918 | 245,021 | 226,068 | 214,141 | 203,839 | 203,628 | 197,802 | 192,838 | 193,987 | 194,347 | 191,876 | 194,787 | 193,017 | 197,124 | 191,295 | 193,551 | 203,938 | 198,098 | 162,880 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,101 | 15,893 | 16,263 | 10,052 | 9,921 | 7,368 | 8,351 | 10,334 | 9,454 | 8,456 | 7,533 | 7,167 | 7,875 | 6,141 | 7,672 | 6,895 | 6,798 | 8,813 | 10,488 | 9,789 | 8,735 | 8,554 | 8,290 | 7,073 | 7,990 | 7,715 | 7,709 | 8,373 | 8,721 | 8,873 | 8,005 | 8,119 | 8,145 | 8,254 | 7,669 | 8,220 | 8,357 | 9,300 | 9,928 | 10,275 | 11,582 | 9,025 | 8,987 | 8,372 | 10,196 | 10,198 | 12,991 | 12,338 | 13,464 | 14,258 | 18,109 | 13,313 | 14,342 | 12,774 | 18,471 | 12,342 | 13,343 | 12,511 | 23,132 | 12,650 | 12,124 | 12,528 |
Kortlopende schulden
| 1,071 | 1,071 | 1,421 | 1,071 | 1,071 | 1,071 | 1,398 | 1,071 | 1,071 | 1,071 | 1,372 | 1,111 | 1,111 | 1,111 | 1,212 | 1,181 | 1,191 | 1,211 | 1,277 | 1,245 | 1,282 | 1,320 | 1,387 | 1,386 | 1,411 | 1,436 | 1,490 | 1,486 | 1,621 | 1,536 | 1,583 | 1,663 | 1,665 | 1,667 | 1,716 | 1,671 | 1,666 | 1,784 | 1,787 | 1,694 | 1,715 | 1,693 | 1,789 | 1,698 | 1,718 | 1,690 | 1,799 | 1,729 | 1,730 | 4,287 | 4,556 | 6,992 | 6,774 | 9,618 | 6,158 | 6,224 | 6,354 | 8,478 | 10,519 | 15,004 | 6,039 | 0 |
Belastingschulden
| 3,775 | 2,148 | 1,889 | 2,315 | 3,037 | 1,943 | 2,338 | 2,073 | 2,699 | 1,149 | 2,938 | 1,668 | 1,964 | 1,209 | 608 | 532 | 1,768 | 513 | 5,745 | 4,061 | 3,052 | 818 | 868 | 907 | 2,569 | 1,326 | 4,891 | 2,273 | 3,390 | 1,641 | 2,559 | 1,356 | 3,641 | 1,981 | 6,208 | 3,414 | 4,926 | 2,361 | 3,978 | 2,429 | 5,582 | 2,746 | 7,354 | 5,606 | 8,039 | 4,613 | 6,576 | 4,056 | 5,952 | 2,166 | 3,839 | 2,106 | 5,139 | 2,486 | 10,239 | 5,514 | 8,221 | 4,037 | 4,878 | 2,882 | 5,947 | 3,046 |
Uitgestelde opbrengsten
| 1,345 | 2,148 | 4,539 | 2,993 | 4,289 | 2,312 | 15,847 | 2,603 | 3,950 | 1,503 | 11,121 | 2,276 | 3,309 | 1,656 | 8,695 | 967 | 3,008 | 989 | 15,295 | 4,923 | 4,553 | 1,361 | 8,534 | 1,810 | 4,079 | 1,902 | 13,949 | 3,167 | 4,950 | 2,340 | 10,665 | 2,352 | 5,297 | 2,712 | 15,286 | 4,686 | 6,677 | 3,189 | 14,187 | 3,845 | 7,389 | 3,607 | 16,132 | 6,855 | 9,775 | 5,448 | 15,554 | 5,242 | 7,645 | 3,109 | 5,734 | 3,586 | 7,472 | 4,862 | 11,914 | 6,437 | 9,774 | 4,713 | 6,496 | 3,360 | 7,135 | 0 |
Overige kortlopende verplichtingen
| 43,086 | 36,515 | 23,715 | 36,230 | 38,913 | 34,245 | 16,982 | 37,477 | 33,803 | 31,781 | 12,134 | 23,735 | 19,427 | 17,929 | 12,478 | 21,213 | 19,717 | 20,033 | 13,995 | 24,728 | 22,138 | 20,255 | 12,143 | 24,829 | 21,293 | 20,005 | 11,790 | 24,377 | 21,125 | 21,184 | 12,172 | 25,251 | 22,822 | 25,297 | 16,326 | 29,362 | 27,496 | 27,379 | 18,397 | 31,481 | 28,951 | 27,529 | 14,837 | 27,470 | 24,927 | 18,457 | 4,041 | 14,684 | 12,735 | 12,697 | 2,735 | 14,855 | 12,568 | 11,806 | 2,732 | 13,824 | 12,839 | 11,213 | 2,678 | 18,946 | 17,426 | 17,379 |
Totaal kortlopende verplichtingen
| 58,603 | 55,627 | 45,938 | 50,346 | 54,194 | 44,996 | 42,578 | 51,485 | 48,278 | 42,811 | 32,160 | 34,289 | 31,722 | 26,837 | 30,057 | 30,256 | 30,714 | 31,046 | 41,055 | 40,685 | 36,708 | 31,490 | 30,354 | 35,098 | 34,773 | 31,058 | 34,938 | 37,403 | 36,417 | 33,933 | 32,425 | 37,385 | 37,929 | 37,930 | 40,997 | 43,939 | 44,196 | 41,652 | 44,299 | 47,295 | 49,637 | 41,854 | 41,745 | 44,395 | 46,616 | 35,793 | 34,385 | 33,993 | 35,574 | 34,351 | 31,134 | 38,746 | 41,156 | 39,060 | 39,275 | 38,827 | 42,310 | 36,915 | 42,825 | 49,960 | 42,724 | 29,907 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 46 | 59 | 76 | 95 | 112 | 131 | 897 | 166 | 183 | 202 | 1,088 | 238 | 254 | 273 | 390 | 309 | 326 | 349 | 498 | 388 | 405 | 420 | 503 | 452 | 469 | 488 | 568 | 524 | 540 | 559 | 608 | 595 | 612 | 631 | 689 | 668 | 687 | 710 | 788 | 756 | 773 | 815 | 1,008 | 890 | 928 | 950 | 1,234 | 1,048 | 1,107 | 1,169 | 1,528 | 1,282 | 1,348 | 3,961 | 3,464 | 5,539 | 5,541 | 8,097 | 8,287 | 10,689 | 10,799 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 603 | 0 | 0 | 0 | 8,408 | 0 | 0 | 0 | 8,216 | 0 | 0 | 0 | 7,928 | 0 | 0 | 0 | 7,600 | 0 | 0 | 0 | 7,465 | 0 | 0 | 0 | 7,297 | 0 | 0 | 0 | 7,028 | 0 | 0 | 0 | 6,821 | 0 | 0 | 0 | 7,210 | 0 | 0 | 0 | 6,465 | 0 | 0 | 0 | 6,421 | 0 | 0 | 0 | 6,157 | 0 | 0 | 0 | 6,110 | 0 | 0 | 0 | 5,890 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 4,518 | 0 | 0 | 0 | 1,813 | 0 | 0 | 0 | 4,170 | 0 | 0 | 0 | 5,125 | 0 | 0 | 0 | 2,978 | 0 | 0 | 0 | 7,416 | 0 | 0 | 0 | 7,823 | 0 | 0 | 0 | 5,525 | 0 | 0 | 0 | 5,730 | 0 | 0 | 0 | 7,249 | 0 | 0 | 0 | 3,775 | 0 | 0 | 0 | 2,286 | 0 | 0 | 0 | 3,389 | 0 | 0 | 0 | 4,132 | 0 | 0 | 0 | 5,191 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 15,904 | 16,288 | 10,559 | 12,976 | 14,891 | 13,431 | 1,817 | 13,405 | 13,162 | 13,042 | 2,342 | 15,558 | 17,077 | 16,311 | 2,556 | 15,246 | 14,998 | 15,984 | 4,529 | 16,667 | 14,801 | 14,911 | 3,616 | 19,745 | 19,526 | 19,406 | 4,063 | 19,196 | 17,544 | 17,188 | 4,033 | 16,202 | 15,602 | 17,627 | 4,625 | 19,102 | 18,510 | 18,306 | 3,844 | 15,172 | 13,948 | 12,901 | 2,554 | 12,047 | 11,039 | 11,031 | 1,884 | 10,731 | 11,172 | 11,259 | 1,367 | 11,128 | 11,072 | 11,450 | 584 | 11,410 | 11,575 | 11,960 | 382 | 13,968 | 14,505 | 8,853 |
Totaal niet-vlottende verplichtingen
| 15,950 | 16,347 | 15,756 | 13,071 | 15,003 | 13,562 | 12,935 | 13,571 | 13,345 | 13,244 | 15,816 | 15,796 | 17,331 | 16,584 | 15,999 | 15,555 | 15,324 | 16,333 | 15,605 | 17,055 | 15,206 | 15,331 | 19,000 | 20,197 | 19,995 | 19,894 | 19,751 | 19,720 | 18,084 | 17,747 | 17,194 | 16,797 | 16,214 | 18,258 | 17,865 | 19,770 | 19,197 | 19,016 | 19,091 | 15,928 | 14,721 | 13,716 | 13,802 | 12,937 | 11,967 | 11,981 | 11,825 | 11,779 | 12,279 | 12,428 | 12,441 | 12,410 | 12,420 | 15,411 | 14,290 | 16,949 | 17,116 | 20,057 | 19,750 | 24,657 | 25,304 | 8,853 |
Totaal passiva
| 74,553 | 71,974 | 61,694 | 63,417 | 69,197 | 58,558 | 55,513 | 65,056 | 61,623 | 56,055 | 47,976 | 50,085 | 49,053 | 43,421 | 46,056 | 45,811 | 46,038 | 47,379 | 56,660 | 57,740 | 51,914 | 46,821 | 49,354 | 55,295 | 54,768 | 50,952 | 54,689 | 57,123 | 54,501 | 51,680 | 49,619 | 54,182 | 54,143 | 56,188 | 58,862 | 63,709 | 63,393 | 60,668 | 63,390 | 63,223 | 64,358 | 55,570 | 55,547 | 57,332 | 58,583 | 47,774 | 46,210 | 45,772 | 47,853 | 46,779 | 43,575 | 51,156 | 53,576 | 54,471 | 53,565 | 55,776 | 59,426 | 56,972 | 62,575 | 74,617 | 68,028 | 38,760 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 223,374 | 0 | 0 | 0 | 223,526 | 231,135 | 233,458 | 238,100 | 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
| 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 | 8,473 |
Ingehouden winsten
| 248,509 | 244,136 | 242,578 | 241,100 | 240,702 | 236,333 | 235,569 | 233,111 | 233,465 | 228,607 | 236,192 | 232,753 | 234,971 | 232,331 | 233,376 | 229,848 | 231,232 | 227,653 | 230,929 | 227,712 | 253,293 | 247,659 | 248,687 | 242,775 | 242,056 | 236,351 | 236,342 | 233,192 | 230,169 | 224,457 | 224,214 | 222,148 | 216,564 | 211,782 | 210,725 | 208,259 | 205,745 | 199,904 | 199,990 | 195,681 | 193,992 | 188,417 | 187,846 | 185,678 | 183,170 | 177,003 | 172,488 | 168,700 | 166,012 | 160,291 | 159,677 | 155,907 | 151,325 | 146,996 | 147,272 | 142,985 | 141,352 | 135,435 | 132,298 | 129,395 | 125,872 | 121,253 |
Overige gereserveerde algehele resultaten
| 60,125 | 52,099 | 45,049 | 49,087 | 46,401 | 36,032 | 33,752 | 42,608 | 35,905 | 26,336 | 22,030 | 18,755 | 20,816 | 19,450 | 19,592 | 20,107 | 20,881 | 21,619 | 19,330 | 22,103 | 17,931 | 20,779 | 24,677 | 29,414 | 27,089 | 25,294 | 27,979 | 27,539 | 23,856 | 23,294 | 24,211 | 15,206 | 13,601 | 22,985 | 23,531 | 28,881 | 29,121 | 28,499 | 26,017 | 17,813 | 12,625 | 11,658 | 12,578 | 9,054 | 7,380 | 5,473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -43,535 | -40,128 | -31,223 | -29,578 | -22,769 | -244,806 | -21,432 | -14,442 | -13,524 | -237,080 | -244,665 | -241,226 | -243,444 | -5,360 | -9,146 | -9,144 | -9,143 | -9,417 | -9,461 | -9,459 | -36,253 | -34,974 | -34,974 | -29,821 | -28,799 | -28,795 | -28,797 | -28,794 | -28,795 | -28,794 | -28,794 | -28,789 | -17,641 | -17,638 | -17,637 | -17,638 | -13,464 | -13,462 | -13,461 | -13,459 | -13,459 | -13,459 | -13,457 | -13,455 | -13,455 | -13,453 | -13,777 | -20,145 | -19,760 | -18,788 | -19,923 | -22,588 | -20,088 | -19,118 | -15,453 | -15,195 | -13,090 | -10,545 | -10,684 | -9,368 | -5,020 | -6,334 |
Totaal eigen vermogen van aandeelhouders
| 273,572 | 264,580 | 264,877 | 269,082 | 272,807 | 259,406 | 256,362 | 269,750 | 264,319 | 249,862 | 253,165 | 252,213 | 258,916 | 254,894 | 252,295 | 249,284 | 251,443 | 248,328 | 249,271 | 248,829 | 243,444 | 241,937 | 246,863 | 250,841 | 248,819 | 241,323 | 243,997 | 240,410 | 233,703 | 227,430 | 228,104 | 217,038 | 220,997 | 225,602 | 225,092 | 227,975 | 229,875 | 223,414 | 221,019 | 208,508 | 201,631 | 195,089 | 195,440 | 189,750 | 185,568 | 177,496 | 167,184 | 157,028 | 154,725 | 149,976 | 148,227 | 141,792 | 139,710 | 136,351 | 140,292 | 136,263 | 136,735 | 133,363 | 130,087 | 128,500 | 129,325 | 123,392 |
Totaal eigen vermogen
| 275,924 | 266,863 | 267,082 | 271,492 | 275,103 | 261,626 | 258,404 | 271,824 | 266,274 | 251,709 | 254,882 | 253,910 | 260,530 | 256,483 | 253,805 | 250,737 | 252,901 | 249,706 | 250,741 | 250,246 | 244,817 | 243,300 | 248,158 | 252,139 | 250,090 | 242,575 | 245,224 | 241,635 | 234,886 | 228,591 | 229,201 | 218,087 | 222,012 | 226,647 | 226,092 | 228,944 | 230,904 | 224,428 | 222,050 | 209,485 | 202,582 | 196,013 | 196,305 | 190,586 | 186,438 | 178,294 | 167,931 | 158,067 | 155,775 | 151,023 | 149,263 | 142,831 | 140,771 | 137,405 | 141,222 | 137,241 | 137,698 | 134,323 | 130,976 | 129,321 | 130,070 | 124,120 |
Totaal passiva en aandeelhoudersvermogen
| 350,477 | 338,837 | 328,776 | 334,909 | 344,300 | 320,184 | 313,917 | 336,880 | 327,897 | 307,764 | 302,858 | 303,995 | 309,583 | 299,904 | 299,861 | 296,548 | 298,939 | 297,085 | 307,401 | 307,986 | 296,731 | 290,121 | 297,512 | 307,434 | 304,858 | 293,527 | 299,913 | 298,758 | 289,387 | 280,271 | 278,820 | 272,269 | 276,155 | 282,835 | 284,954 | 292,653 | 294,297 | 285,096 | 285,440 | 272,708 | 266,940 | 251,583 | 251,852 | 247,918 | 245,021 | 226,068 | 214,141 | 203,839 | 203,628 | 197,802 | 192,838 | 193,987 | 194,347 | 191,876 | 194,787 | 193,017 | 197,124 | 191,295 | 193,551 | 203,938 | 198,098 | 162,880 |