Kissei Pharmaceutical Co., Ltd.
TSE:4547.T
3780 (JPY) • At close November 5, 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
| 22,755 | 45,887 | 19,907 | 24,234 | 24,140 | 25,893 | 23,713 | 28,388 | 25,900 | 30,013 | 18,360 | 25,364 | 23,934 | 20,456 | 23,151 | 25,103 | 22,244 | 36,329 | 32,948 | 35,864 | 31,401 | 26,325 | 23,465 | 29,646 | 25,956 | 24,371 | 25,371 | 27,695 | 26,666 | 27,109 | 23,217 | 28,287 | 24,127 | 25,666 | 20,237 | 23,618 | 23,228 | 27,241 | 21,869 | 31,950 | 29,964 | 31,266 | 24,201 | 28,606 | 25,076 | 23,937 | 20,010 | 21,768 | 20,835 | 19,234 | 17,607 | 20,548 | 23,370 | 23,115 | 18,172 | 21,885 | 23,093 | 22,644 | 19,856 | 21,164 | 16,801 | 10,256 |
Kortetermijnbeleggingen
| 23,138 | 46 | 23,298 | 23,302 | 23,569 | 23,706 | 23,456 | 23,453 | 23,339 | 23,139 | 23,612 | 23,746 | 21,643 | 23,998 | 23,148 | 23,369 | 23,370 | 23,342 | 23,039 | 23,039 | 23,039 | 23,039 | 23,039 | 23,369 | 23,281 | 23,288 | 23,300 | 21,267 | 21,039 | 21,039 | 21,039 | 21,039 | 21,266 | 24,476 | 25,759 | 25,825 | 25,938 | 25,132 | 24,149 | 27,049 | 27,049 | 27,048 | 27,077 | 26,076 | 27,359 | 27,344 | 27,328 | 27,293 | 27,099 | 26,600 | 26,598 | 26,797 | 26,799 | 27,500 | 27,299 | 27,096 | 26,097 | 26,097 | 24,895 | 25,891 | 26,362 | 25,352 |
Liquide middelen en kortetermijnbeleggingen
| 45,893 | 45,933 | 43,205 | 47,536 | 47,709 | 49,599 | 47,169 | 51,841 | 49,239 | 53,152 | 41,972 | 49,110 | 45,577 | 44,454 | 46,299 | 48,472 | 45,614 | 59,671 | 55,987 | 58,903 | 54,440 | 49,364 | 46,504 | 53,015 | 49,237 | 47,659 | 48,671 | 48,962 | 47,705 | 48,148 | 44,256 | 49,326 | 45,393 | 50,142 | 45,996 | 49,443 | 49,166 | 52,373 | 46,018 | 58,999 | 57,013 | 58,314 | 51,278 | 54,682 | 52,435 | 51,281 | 47,338 | 49,061 | 47,934 | 45,834 | 44,205 | 47,345 | 50,169 | 50,615 | 45,471 | 48,981 | 49,190 | 48,741 | 44,751 | 47,055 | 43,163 | 35,608 |
Nettovorderingen
| 28,818 | 28,679 | 29,501 | 27,064 | 24,651 | 22,779 | 27,126 | 22,399 | 22,058 | 22,806 | 26,446 | 21,573 | 21,840 | 23,058 | 27,474 | 22,205 | 21,554 | 19,462 | 23,054 | 19,391 | 23,106 | 26,963 | 29,735 | 26,413 | 26,705 | 31,309 | 32,167 | 29,848 | 27,725 | 26,909 | 30,000 | 26,024 | 28,423 | 27,004 | 29,636 | 25,223 | 26,240 | 25,693 | 29,356 | 25,301 | 25,132 | 26,065 | 32,150 | 23,737 | 27,720 | 27,035 | 27,983 | 25,145 | 26,439 | 28,064 | 28,009 | 25,021 | 24,691 | 25,339 | 27,320 | 23,538 | 25,167 | 24,474 | 27,057 | 24,193 | 25,037 | 28,112 |
Voorraad
| 26,032 | 26,296 | 24,467 | 24,581 | 24,060 | 22,798 | 21,038 | 19,996 | 18,995 | 18,987 | 20,045 | 18,704 | 19,397 | 20,118 | 16,663 | 16,925 | 16,189 | 13,438 | 13,307 | 13,964 | 13,527 | 13,963 | 14,540 | 14,212 | 15,229 | 15,932 | 15,634 | 16,186 | 16,207 | 16,724 | 16,617 | 17,107 | 15,877 | 17,375 | 16,919 | 17,173 | 15,438 | 14,646 | 14,798 | 13,677 | 12,722 | 12,812 | 12,450 | 12,431 | 10,833 | 11,122 | 11,898 | 12,147 | 10,714 | 9,962 | 11,273 | 11,476 | 11,256 | 11,009 | 10,422 | 9,482 | 8,784 | 8,529 | 9,039 | 9,540 | 10,323 | 12,335 |
Overige vlottende activa
| 4,066 | 3,643 | 5,076 | 6,688 | 6,959 | 5,465 | 6,452 | 5,279 | 5,540 | 4,397 | 5,402 | 6,208 | 4,969 | 5,335 | 4,083 | 3,996 | 4,567 | 4,106 | 5,184 | 5,848 | 6,045 | 5,492 | 5,397 | 5,140 | 5,581 | 5,699 | 6,674 | 6,289 | 5,833 | 5,437 | 5,777 | 5,185 | 5,439 | 5,530 | 4,437 | 4,188 | 4,341 | 4,649 | 4,833 | 4,331 | 4,134 | 3,703 | 3,854 | 3,678 | 3,201 | 2,824 | 2,874 | 2,651 | 2,760 | 2,928 | 2,469 | 2,515 | 2,689 | 2,888 | 3,059 | 3,104 | 3,270 | 3,895 | 4,488 | 3,770 | 3,505 | 4,105 |
Totaal vlottende activa
| 104,809 | 104,551 | 102,249 | 105,869 | 103,379 | 100,641 | 101,785 | 99,515 | 95,832 | 99,342 | 93,865 | 95,595 | 91,783 | 92,965 | 94,519 | 91,598 | 87,924 | 96,677 | 97,532 | 98,106 | 97,118 | 95,782 | 96,176 | 98,780 | 96,752 | 100,599 | 103,146 | 101,285 | 97,470 | 97,218 | 96,650 | 97,642 | 95,132 | 100,051 | 96,988 | 96,027 | 95,185 | 97,361 | 95,005 | 102,308 | 99,001 | 100,894 | 99,732 | 94,528 | 94,189 | 92,262 | 90,093 | 89,004 | 87,847 | 86,788 | 85,956 | 86,357 | 88,805 | 89,851 | 86,272 | 85,105 | 86,411 | 85,639 | 85,335 | 84,558 | 82,028 | 80,160 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 25,299 | 24,861 | 24,596 | 24,276 | 24,386 | 24,579 | 23,618 | 23,862 | 23,929 | 24,074 | 24,106 | 24,328 | 24,085 | 24,290 | 24,105 | 24,271 | 24,408 | 24,605 | 24,705 | 25,007 | 25,228 | 25,503 | 25,480 | 25,861 | 26,079 | 26,396 | 26,062 | 26,176 | 26,115 | 26,308 | 26,094 | 26,453 | 26,593 | 26,758 | 26,797 | 26,963 | 26,641 | 26,852 | 26,959 | 26,979 | 26,775 | 26,960 | 27,014 | 27,236 | 26,877 | 26,527 | 26,468 | 26,624 | 26,499 | 26,802 | 26,559 | 26,836 | 26,952 | 27,097 | 27,345 | 27,610 | 27,727 | 27,827 | 27,400 | 27,463 | 28,368 | 28,735 |
Goodwill
| 0 | 309 | 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 | 0 | 0 | 0 |
Immateriële activa
| 1,947 | 1,683 | 1,935 | 1,582 | 1,480 | 1,507 | 1,553 | 1,604 | 1,735 | 1,569 | 1,609 | 1,592 | 1,612 | 1,640 | 1,639 | 1,514 | 1,513 | 1,511 | 1,450 | 1,475 | 1,452 | 1,519 | 1,520 | 1,605 | 1,675 | 1,716 | 1,806 | 1,824 | 1,848 | 1,845 | 1,041 | 980 | 896 | 813 | 714 | 726 | 751 | 785 | 772 | 781 | 669 | 692 | 680 | 705 | 758 | 818 | 818 | 851 | 848 | 952 | 966 | 1,102 | 1,239 | 1,378 | 1,486 | 1,555 | 1,711 | 1,809 | 1,882 | 1,914 | 2,250 | 2,418 |
Goodwill en immateriële activa
| 1,947 | 1,992 | 1,935 | 1,582 | 1,480 | 1,507 | 1,553 | 1,604 | 1,735 | 1,569 | 1,609 | 1,592 | 1,612 | 1,640 | 1,639 | 1,514 | 1,513 | 1,511 | 1,450 | 1,475 | 1,452 | 1,519 | 1,520 | 1,605 | 1,675 | 1,716 | 1,806 | 1,824 | 1,848 | 1,845 | 1,041 | 980 | 896 | 813 | 714 | 726 | 751 | 785 | 772 | 781 | 669 | 692 | 680 | 705 | 758 | 818 | 818 | 851 | 848 | 952 | 966 | 1,102 | 1,239 | 1,378 | 1,486 | 1,555 | 1,711 | 1,809 | 1,882 | 1,914 | 2,250 | 2,418 |
Langetermijnbeleggingen
| 103,180 | 106,366 | 56,674 | 57,999 | 95,707 | 51,063 | 60,078 | 68,455 | 113,315 | 112,574 | 119,547 | 129,011 | 109,592 | 114,135 | 106,964 | 114,466 | 112,094 | 81,816 | 78,786 | 69,274 | 59,509 | 63,919 | 51,960 | 68,793 | 60,356 | 57,906 | 54,090 | 44,687 | 41,847 | 37,305 | 39,296 | 37,642 | 42,249 | 37,824 | 38,008 | 26,852 | 33,320 | 29,250 | 22,367 | 19,756 | 17,043 | 14,621 | 14,284 | 10,354 | 7,236 | 10,747 | 831 | -812 | -1,687 | -206 | -2,974 | -2,582 | -3,078 | -3,066 | -1,876 | -1,958 | 1,260 | 3,513 | 2,686 | 1,142 | -3,234 | 560 |
Belastingvorderingen
| 559 | 608 | 471 | 442 | 456 | 433 | 384 | 477 | 532 | 524 | 444 | 529 | 582 | 585 | 538 | 554 | 682 | 677 | 515 | 590 | 657 | 644 | 532 | 600 | 682 | 500 | 508 | 511 | 521 | 517 | 499 | 519 | 536 | 553 | 393 | 399 | 408 | 431 | 425 | 439 | 449 | 566 | 440 | 457 | 435 | 423 | 395 | 930 | 1,772 | 1,465 | 2,439 | 2,375 | 2,460 | 2,171 | 1,770 | 2,013 | 1,160 | 405 | 766 | 1,034 | 2,267 | 2,494 |
Overige niet-vlottende activa
| 22,118 | 22,551 | 42,526 | 41,709 | -1 | 42,974 | 42,978 | 39,675 | -1 | 1 | 0 | 1 | 33,550 | 35,242 | 34,710 | 34,077 | 34,058 | 26,505 | 26,308 | 26,454 | 26,041 | 26,152 | 26,244 | 26,617 | 25,914 | 25,966 | 26,025 | 23,666 | 23,520 | 23,604 | 23,655 | 23,705 | 24,022 | 27,344 | 28,645 | 27,489 | 27,585 | 26,802 | 25,836 | 28,732 | 28,814 | 28,914 | 28,936 | 27,965 | 29,236 | 29,248 | 29,262 | 29,269 | 29,049 | 28,584 | 28,591 | 28,843 | 28,105 | 28,817 | 28,609 | 28,513 | 27,591 | 27,829 | 26,778 | 27,861 | 28,502 | 27,530 |
Totaal niet-vlottende activa
| 153,103 | 156,378 | 126,202 | 126,008 | 122,028 | 120,556 | 128,611 | 134,073 | 139,510 | 138,742 | 145,706 | 155,461 | 169,421 | 175,892 | 167,956 | 174,882 | 172,755 | 135,114 | 131,764 | 122,800 | 112,887 | 117,737 | 105,736 | 123,476 | 114,706 | 112,484 | 108,491 | 96,864 | 93,851 | 89,579 | 90,585 | 89,299 | 94,296 | 93,292 | 94,557 | 82,429 | 88,705 | 84,120 | 76,359 | 76,687 | 73,750 | 71,753 | 71,354 | 66,717 | 64,542 | 67,763 | 57,774 | 56,862 | 56,481 | 57,597 | 55,581 | 56,574 | 55,678 | 56,397 | 57,334 | 57,733 | 59,449 | 61,383 | 59,512 | 59,414 | 58,153 | 61,737 |
Totaal activa
| 257,912 | 260,929 | 228,453 | 231,879 | 225,410 | 221,200 | 230,398 | 233,589 | 235,346 | 238,087 | 239,574 | 251,056 | 261,205 | 268,861 | 262,477 | 266,481 | 260,680 | 231,794 | 229,299 | 220,909 | 210,007 | 213,522 | 201,913 | 222,258 | 211,459 | 213,087 | 211,639 | 198,151 | 191,324 | 186,801 | 187,237 | 186,943 | 189,430 | 193,345 | 191,547 | 178,458 | 183,891 | 181,484 | 171,365 | 178,996 | 172,753 | 172,649 | 171,087 | 161,247 | 158,735 | 160,028 | 147,869 | 145,866 | 144,328 | 144,385 | 141,537 | 142,931 | 144,483 | 146,248 | 143,606 | 142,838 | 145,860 | 147,022 | 144,847 | 143,972 | 140,181 | 141,897 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4,666 | 4,893 | 4,838 | 4,705 | 5,070 | 4,617 | 5,566 | 5,052 | 3,610 | 4,104 | 5,738 | 4,994 | 4,599 | 7,909 | 7,249 | 5,341 | 6,086 | 5,237 | 4,265 | 3,909 | 3,852 | 4,347 | 4,258 | 4,649 | 3,857 | 4,894 | 4,306 | 4,138 | 3,723 | 4,849 | 4,213 | 5,346 | 4,223 | 5,829 | 5,109 | 5,073 | 4,459 | 6,045 | 6,063 | 5,953 | 3,777 | 5,390 | 5,382 | 5,231 | 4,297 | 4,882 | 5,272 | 4,911 | 4,222 | 4,499 | 4,664 | 4,750 | 4,822 | 5,228 | 5,387 | 4,461 | 5,317 | 5,623 | 5,773 | 4,974 | 5,698 | 6,580 |
Kortlopende schulden
| 1,340 | 1,491 | 1,390 | 1,390 | 1,440 | 1,490 | 1,540 | 1,590 | 1,640 | 1,640 | 1,731 | 1,735 | 1,739 | 1,743 | 1,746 | 1,746 | 1,746 | 1,746 | 1,749 | 1,754 | 1,759 | 1,764 | 1,750 | 1,750 | 1,751 | 1,757 | 1,763 | 1,770 | 1,815 | 1,800 | 1,805 | 1,810 | 1,815 | 1,815 | 1,815 | 1,815 | 1,815 | 1,815 | 1,805 | 1,825 | 1,821 | 1,871 | 1,951 | 1,951 | 2,021 | 2,001 | 2,001 | 2,001 | 2,101 | 2,101 | 2,101 | 2,101 | 2,191 | 2,325 | 2,304 | 2,319 | 2,305 | 2,213 | 2,367 | 2,402 | 2,402 | 2,452 |
Belastingschulden
| 1,354 | 2,380 | 694 | 1,511 | 1,249 | 408 | 25 | 859 | 502 | 3,497 | 1,318 | 2,056 | 1,339 | 1,487 | 1,553 | 1,229 | 788 | 196 | 457 | 649 | 820 | 465 | 12 | 747 | 1,032 | 2,375 | 1,723 | 2,004 | 1,741 | 1,055 | 574 | 1,618 | 1,444 | 1,668 | 1,203 | 1,479 | 1,040 | 1,372 | 417 | 1,776 | 919 | 3,231 | 2,540 | 1,924 | 1,584 | 1,992 | 744 | 1,265 | 1,173 | 1,722 | 813 | 1,310 | 903 | 1,104 | 163 | 991 | 1,205 | 2,300 | 1,757 | 1,687 | 521 | 829 |
Uitgestelde opbrengsten
| 1,051 | 1,486 | 2,980 | 5,225 | 4,006 | 4,082 | 2,985 | 5,376 | 4,156 | 8,051 | 5,498 | 7,118 | 5,084 | 3,792 | 3,014 | 3,460 | 2,117 | 2,504 | 1,944 | 2,914 | 2,202 | 2,931 | 1,706 | 3,321 | 2,570 | 5,244 | 3,569 | 4,530 | 3,404 | 3,724 | 2,354 | 4,430 | 3,081 | 4,460 | 2,668 | 4,406 | 2,605 | 4,067 | 2,126 | 4,576 | 2,322 | 6,407 | 4,235 | 4,691 | 3,075 | 4,723 | 2,431 | 3,973 | 2,631 | 4,448 | 2,645 | 4,258 | 2,603 | 4,024 | 2,087 | 3,700 | 2,846 | 5,043 | 3,459 | 4,323 | 3,187 | 2,606 |
Overige kortlopende verplichtingen
| 8,926 | 9,793 | 8,021 | 5,443 | 5,984 | 4,768 | 9,239 | 4,481 | 5,873 | 4,949 | 5,390 | 6,718 | 6,020 | 4,801 | 6,250 | 5,092 | 5,456 | 7,537 | 5,208 | 6,311 | 6,429 | 4,759 | 5,751 | 5,440 | 6,044 | 5,553 | 6,782 | 6,522 | 6,750 | 5,283 | 6,099 | 5,116 | 5,746 | 7,504 | 5,362 | 4,770 | 6,783 | 7,007 | 5,692 | 5,096 | 7,254 | 4,211 | 5,009 | 4,404 | 6,929 | 3,971 | 4,278 | 3,748 | 5,888 | 3,614 | 5,089 | 4,923 | 6,494 | 4,330 | 4,076 | 3,778 | 6,044 | 3,235 | 3,945 | 4,376 | 4,651 | 5,894 |
Totaal kortlopende verplichtingen
| 15,983 | 17,663 | 17,229 | 16,763 | 16,500 | 14,957 | 19,330 | 16,499 | 15,279 | 18,744 | 18,357 | 20,565 | 17,442 | 18,245 | 18,259 | 15,639 | 15,405 | 17,024 | 13,166 | 14,888 | 14,242 | 13,801 | 13,465 | 15,160 | 14,222 | 17,448 | 16,420 | 16,960 | 15,692 | 15,656 | 14,471 | 16,702 | 14,865 | 19,608 | 14,954 | 16,064 | 15,662 | 18,934 | 15,686 | 17,450 | 15,174 | 17,879 | 16,577 | 16,277 | 16,322 | 15,577 | 13,982 | 14,633 | 14,842 | 14,662 | 14,499 | 16,032 | 16,110 | 15,907 | 13,854 | 14,258 | 16,512 | 16,114 | 15,544 | 16,075 | 15,938 | 17,532 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 | 9 | 13 | 1,918 | 1,922 | 1,926 | 1,930 | 1,891 | 1,886 | 1,881 | 1,876 | 1,837 | 1,770 | 1,706 | 1,656 | 1,667 | 1,626 | 1,511 | 1,488 | 1,498 | 1,455 | 1,454 | 1,463 | 1,434 | 1,445 | 1,384 | 1,409 | 1,424 | 1,449 | 1,475 | 1,525 | 1,551 | 1,576 | 1,522 | 1,547 | 1,572 | 1,598 | 1,723 | 1,768 | 1,421 | 1,446 | 1,364 | 1,294 | 917 | 799 | 841 | 357 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,704 | 3,748 | 3,793 | 3,864 | 2,837 | 2,889 | 2,940 | 3,023 | 4,495 | 4,621 | 4,752 | 4,888 | 5,266 | 5,386 | 5,506 | 5,625 | 5,841 | 6,024 | 6,131 | 6,249 | 2,112 | 2,245 | 2,373 | 2,500 | 3,771 | 3,886 | 3,995 | 6,034 | 4,479 | 4,463 | 4,438 | 4,419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,834 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 20,114 | 21,188 | 12,659 | 12,527 | 10,871 | 10,426 | 13,366 | 15,163 | 16,410 | 16,259 | 18,611 | 21,281 | 25,806 | 28,480 | 25,180 | 27,343 | 26,201 | 17,191 | 16,367 | 13,268 | 9,833 | 11,388 | 8,031 | 14,104 | 10,697 | 12,201 | 10,889 | 7,365 | 6,328 | 5,645 | 6,379 | 5,621 | 7,255 | 7,395 | 9,917 | 6,511 | 8,807 | 7,338 | 5,871 | 5,713 | 5,175 | 3,817 | 4,328 | 2,285 | 1,903 | 3,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 168 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 895 | 940 | 975 | 962 | 974 | 1,004 | 1,002 | 1,014 | 880 | 906 | 1,932 | 2,012 | 2,097 | 2,184 | 688 | 711 | 735 | 734 | 595 | 622 | 641 | 674 | 551 | 572 | 566 | 583 | 599 | 438 | 431 | 437 | 444 | 451 | 463 | 482 | 490 | 500 | 516 | 531 | 550 | 585 | 600 | 690 | 702 | 717 | 618 | 624 | 4,894 | 4,825 | 4,767 | 4,791 | 4,765 | 4,726 | 4,682 | 4,641 | 4,605 | 4,577 | 4,542 | 1,391 | 5,166 | 5,110 | 4,987 | 4,992 |
Totaal niet-vlottende verplichtingen
| 21,009 | 22,128 | 13,634 | 13,489 | 11,845 | 11,430 | 14,368 | 16,177 | 17,290 | 17,165 | 20,543 | 23,293 | 27,903 | 30,664 | 29,573 | 31,807 | 30,738 | 21,802 | 21,717 | 18,701 | 15,340 | 17,015 | 14,968 | 21,183 | 17,896 | 19,548 | 18,591 | 14,959 | 13,971 | 13,363 | 14,331 | 13,722 | 15,360 | 15,614 | 14,017 | 10,711 | 13,150 | 11,832 | 11,626 | 11,629 | 11,154 | 11,950 | 10,933 | 8,914 | 8,434 | 9,668 | 6,445 | 6,401 | 6,289 | 6,338 | 6,337 | 6,324 | 6,405 | 6,409 | 6,026 | 6,023 | 5,906 | 6,687 | 6,083 | 5,909 | 5,828 | 5,349 |
Totaal passiva
| 15,983 | 39,791 | 30,863 | 30,252 | 28,345 | 26,387 | 33,698 | 32,676 | 32,569 | 35,909 | 38,900 | 43,858 | 45,345 | 48,909 | 47,832 | 47,446 | 46,143 | 38,826 | 34,883 | 33,589 | 29,582 | 30,816 | 28,433 | 36,343 | 32,118 | 36,996 | 35,011 | 31,919 | 29,663 | 29,019 | 28,802 | 30,424 | 30,225 | 35,222 | 28,971 | 26,775 | 28,812 | 30,766 | 27,312 | 29,079 | 26,328 | 29,829 | 27,510 | 25,191 | 24,756 | 25,245 | 20,427 | 21,034 | 21,131 | 21,000 | 20,836 | 22,356 | 22,515 | 22,316 | 19,880 | 20,281 | 22,418 | 22,801 | 21,627 | 21,984 | 21,766 | 22,881 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 162,110 | 0 | 0 | 0 | 154,198 | 153,854 | 147,751 | 147,891 | 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
| 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 | 24,356 |
Ingehouden winsten
| 129,604 | 127,310 | 124,486 | 123,705 | 121,292 | 125,576 | 121,714 | 120,218 | 118,527 | 118,183 | 112,080 | 112,219 | 110,197 | 109,270 | 110,425 | 109,643 | 106,972 | 106,461 | 107,186 | 107,009 | 106,871 | 106,026 | 104,815 | 105,050 | 104,454 | 102,834 | 107,536 | 104,924 | 102,745 | 101,755 | 101,072 | 99,044 | 97,989 | 96,230 | 96,873 | 93,088 | 91,407 | 95,565 | 95,851 | 93,985 | 91,751 | 90,918 | 90,540 | 86,634 | 85,281 | 83,832 | 83,181 | 81,607 | 81,233 | 80,716 | 79,903 | 79,345 | 78,210 | 77,796 | 77,046 | 76,163 | 75,960 | 75,582 | 75,417 | 74,486 | 72,894 | 73,327 |
Overige gereserveerde algehele resultaten
| 54,834 | 57,344 | 35,886 | 36,502 | 33,979 | 32,652 | 38,441 | 44,188 | 47,761 | 47,530 | 52,197 | 58,619 | 69,328 | 74,373 | 66,683 | 71,899 | 70,107 | 49,029 | 49,753 | 42,858 | 36,130 | 39,261 | 31,271 | 43,486 | 37,522 | 35,892 | 32,989 | 25,215 | 22,839 | 19,954 | 21,307 | 19,778 | 23,538 | 24,214 | 27,999 | 20,891 | 25,979 | 22,856 | 15,923 | 15,749 | 14,494 | 11,745 | 12,881 | 9,261 | 8,547 | 10,797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 11,017 | 11,019 | 11,821 | 16,069 | -145,648 | 11,315 | 11,315 | 11,315 | -142,883 | -142,539 | -136,436 | -136,575 | 11,314 | 11,315 | 12,617 | 12,617 | 12,617 | 12,618 | 12,619 | 12,619 | 12,619 | 12,619 | 12,619 | 12,619 | 12,619 | 12,619 | 11,385 | 11,386 | 11,386 | 11,388 | 11,409 | 13,056 | 13,057 | 13,058 | 13,058 | 13,057 | 13,059 | 7,662 | 7,664 | 15,568 | 15,570 | 15,570 | 15,570 | 15,572 | 15,572 | 15,573 | 19,679 | 18,670 | 17,419 | 18,111 | 16,251 | 16,681 | 19,219 | 21,594 | 22,147 | 21,857 | 22,951 | 24,102 | 23,285 | 22,985 | 21,000 | 21,176 |
Totaal eigen vermogen van aandeelhouders
| 219,811 | 220,029 | 196,549 | 200,632 | 196,089 | 193,899 | 195,826 | 200,077 | 201,959 | 201,384 | 199,948 | 206,510 | 215,195 | 219,314 | 214,081 | 218,515 | 214,052 | 192,464 | 193,914 | 186,842 | 179,976 | 182,262 | 173,061 | 185,511 | 178,951 | 175,701 | 176,266 | 165,881 | 161,326 | 157,453 | 158,144 | 156,234 | 158,940 | 157,858 | 162,286 | 151,392 | 154,801 | 150,439 | 143,794 | 149,658 | 146,171 | 142,589 | 143,347 | 135,823 | 133,756 | 134,558 | 127,216 | 124,633 | 123,008 | 123,183 | 120,510 | 120,382 | 121,785 | 123,746 | 123,549 | 122,376 | 123,267 | 124,040 | 123,058 | 121,827 | 118,250 | 118,859 |
Totaal eigen vermogen
| 220,916 | 221,136 | 197,590 | 201,627 | 197,065 | 194,813 | 196,700 | 200,913 | 202,777 | 202,178 | 200,674 | 207,198 | 215,860 | 219,952 | 214,645 | 219,035 | 214,537 | 192,968 | 194,416 | 187,320 | 180,425 | 182,706 | 173,480 | 185,915 | 179,341 | 176,091 | 176,628 | 166,232 | 161,661 | 157,782 | 158,435 | 156,519 | 159,205 | 158,123 | 162,576 | 151,683 | 155,079 | 150,718 | 144,053 | 149,917 | 146,425 | 142,820 | 143,577 | 136,056 | 133,979 | 134,783 | 127,442 | 124,832 | 123,197 | 123,385 | 120,701 | 120,575 | 121,968 | 123,932 | 123,726 | 122,557 | 123,442 | 124,221 | 123,220 | 121,988 | 118,415 | 119,016 |
Totaal passiva en aandeelhoudersvermogen
| 236,899 | 260,927 | 228,453 | 231,879 | 225,410 | 221,200 | 230,398 | 233,589 | 235,346 | 238,087 | 239,574 | 251,056 | 261,205 | 268,861 | 262,477 | 266,481 | 260,680 | 231,794 | 229,299 | 220,909 | 210,007 | 213,522 | 201,913 | 222,258 | 211,459 | 213,087 | 211,639 | 198,151 | 191,324 | 186,801 | 187,237 | 186,943 | 189,430 | 193,345 | 191,547 | 178,458 | 183,891 | 181,484 | 171,365 | 178,996 | 172,753 | 172,649 | 171,087 | 161,247 | 158,735 | 160,028 | 147,869 | 145,866 | 144,328 | 144,385 | 141,537 | 142,931 | 144,483 | 146,248 | 143,606 | 142,838 | 145,860 | 147,022 | 144,847 | 143,972 | 140,181 | 141,897 |