Duskin Co., Ltd.
TSE:4665.T
3802 (JPY) • At close November 12, 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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 14,273 | 20,024 | 12,633 | 15,623 | 17,070 | 18,207 | 21,673 | 24,851 | 20,879 | 23,360 | 22,015 | 25,253 | 19,148 | 18,431 | 18,235 | 17,327 | 19,656 | 23,728 | 15,762 | 14,737 | 13,830 | 15,881 | 19,718 | 18,991 | 19,584 | 18,846 | 17,547 | 19,181 | 18,333 | 21,200 | 20,143 | 19,659 | 16,801 | 19,006 | 20,254 | 17,215 | 17,009 | 20,817 | 18,451 | 14,736 | 14,998 | 20,370 | 19,948 | 21,323 | 20,426 | 19,255 | 18,058 | 16,547 | 14,859 | 15,600 | 14,135 | 15,944 | 15,026 | 18,733 | 16,230 | 15,255 | 19,920 | 19,849 | 21,275 | 21,780 | 19,762 | 20,841 | 17,675 | 26,973.641 | 20,931 |
Kortetermijnbeleggingen
| 6,500 | 6,610 | 12,301 | 18,097 | 15,190 | 19,864 | 15,695 | 22,797 | 27,893 | 30,604 | 19,299 | 16,802 | 17,106 | 19,711 | 15,016 | 16,906 | 6,800 | 10,292 | 16,408 | 19,003 | 17,602 | 23,404 | 19,008 | 20,713 | 20,524 | 24,461 | 21,408 | 17,909 | 15,027 | 16,018 | 15,873 | 16,623 | 16,447 | 20,988 | 16,028 | 19,064 | 27,110 | 23,113 | 16,657 | 15,667 | 9,629 | 8,110 | 7,619 | 9,448 | 9,749 | 15,780 | 18,897 | 15,940 | 17,445 | 20,003 | 15,372 | 15,376 | 10,907 | 14,881 | 23,890 | 25,948 | 17,944 | 21,880 | 11,921 | 11,315 | 10,253 | 10,145 | 8,242 | 2,020.134 | 6,983 |
Liquide middelen en kortetermijnbeleggingen
| 20,773 | 26,634 | 24,934 | 33,720 | 32,260 | 38,071 | 37,368 | 47,648 | 48,772 | 53,964 | 41,314 | 42,055 | 36,254 | 38,142 | 33,251 | 34,233 | 26,456 | 34,020 | 32,170 | 33,740 | 31,432 | 39,285 | 38,726 | 39,704 | 40,108 | 43,307 | 38,955 | 37,090 | 33,360 | 37,218 | 36,016 | 36,282 | 33,248 | 39,994 | 36,282 | 36,279 | 44,119 | 43,930 | 35,108 | 30,403 | 24,627 | 28,480 | 27,567 | 30,771 | 30,175 | 35,035 | 36,955 | 32,487 | 32,304 | 35,603 | 29,507 | 31,320 | 25,933 | 33,614 | 40,120 | 41,203 | 37,864 | 41,729 | 33,196 | 33,095 | 30,015 | 30,986 | 25,917 | 28,993.775 | 27,914 |
Nettovorderingen
| 12,004 | 19,113 | 23,882 | 17,924 | 12,416 | 18,222 | 23,260 | 17,870 | 13,410 | 13,305 | 14,967 | 14,358 | 18,857 | 13,032 | 14,876 | 13,337 | 13,245 | 12,800 | 15,305 | 13,450 | 12,851 | 11,407 | 13,316 | 11,346 | 11,292 | 13,098 | 13,831 | 12,674 | 12,689 | 12,965 | 11,236 | 10,773 | 11,365 | 11,582 | 12,284 | 13,799 | 11,801 | 12,002 | 12,627 | 12,144 | 12,295 | 12,681 | 13,579 | 12,618 | 12,687 | 12,975 | 14,295 | 12,899 | 12,238 | 13,197 | 14,498 | 13,694 | 13,967 | 15,335 | 15,307 | 14,120 | 13,669 | 14,676 | 15,523 | 13,959 | 14,014 | 14,881 | 16,492 | 2,758.637 | 15,439 |
Voorraad
| 12,340 | 11,606 | 12,004 | 12,160 | 12,075 | 11,131 | 11,597 | 11,358 | 10,737 | 10,410 | 10,780 | 11,329 | 11,611 | 12,266 | 11,581 | 12,427 | 12,241 | 11,501 | 11,311 | 11,027 | 10,484 | 9,646 | 8,882 | 9,723 | 9,937 | 9,478 | 9,032 | 9,316 | 9,218 | 9,102 | 8,688 | 9,366 | 9,592 | 9,196 | 8,975 | 9,527 | 9,833 | 9,554 | 9,977 | 11,099 | 11,373 | 9,696 | 8,826 | 9,600 | 9,272 | 8,511 | 8,174 | 8,964 | 9,405 | 7,996 | 8,056 | 9,123 | 9,744 | 8,408 | 8,264 | 8,715 | 9,197 | 8,781 | 7,981 | 8,790 | 8,999 | 7,772 | 7,037 | 5,265.572 | 7,282 |
Overige vlottende activa
| 10,825 | 1,952 | 1,787 | 1,911 | 2,276 | 1,698 | 1,843 | 1,660 | 1,739 | 1,412 | 1,383 | 1,530 | 1,756 | 5,799 | 6,263 | 5,220 | 4,913 | 3,874 | 4,640 | 3,903 | 4,516 | 3,610 | 3,832 | 3,574 | 3,827 | 3,551 | 4,140 | 3,680 | 3,729 | 2,736 | 4,678 | 4,620 | 3,626 | 2,488 | 3,837 | 3,058 | 3,216 | 2,241 | 3,486 | 2,771 | 3,317 | 2,632 | 3,096 | 2,754 | 3,006 | 2,641 | 2,987 | 2,750 | 2,847 | 2,605 | 3,312 | 2,875 | 3,095 | 3,007 | 2,273 | 2,215 | 2,348 | 1,267 | 2,018 | 2,037 | 2,034 | 1,587 | 2,705 | 7,020.026 | 2,378 |
Totaal vlottende activa
| 55,942 | 59,305 | 62,607 | 65,715 | 66,513 | 69,122 | 74,068 | 78,536 | 79,971 | 84,102 | 74,574 | 73,519 | 68,478 | 69,239 | 65,971 | 65,217 | 56,855 | 62,195 | 63,426 | 62,120 | 59,283 | 63,948 | 64,756 | 64,347 | 65,164 | 69,434 | 65,958 | 62,760 | 58,996 | 62,021 | 60,618 | 61,041 | 57,831 | 63,260 | 61,378 | 62,663 | 68,969 | 67,727 | 61,198 | 56,417 | 51,612 | 53,489 | 53,068 | 55,743 | 55,140 | 59,162 | 62,411 | 57,100 | 56,794 | 59,401 | 55,373 | 57,012 | 52,739 | 60,364 | 65,964 | 66,253 | 63,078 | 66,453 | 58,718 | 57,881 | 55,062 | 55,226 | 52,151 | 44,038.01 | 53,013 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 50,252 | 50,489 | 49,601 | 49,546 | 49,424 | 49,076 | 48,842 | 48,810 | 49,013 | 49,474 | 49,490 | 49,768 | 49,956 | 50,152 | 50,402 | 50,289 | 50,369 | 50,360 | 50,248 | 50,271 | 48,531 | 48,604 | 48,871 | 49,455 | 49,366 | 49,344 | 50,705 | 50,928 | 50,874 | 51,334 | 52,350 | 52,516 | 52,824 | 52,733 | 53,275 | 53,143 | 52,612 | 52,960 | 52,202 | 52,502 | 52,376 | 52,729 | 52,274 | 52,712 | 52,738 | 53,120 | 53,291 | 53,258 | 52,622 | 51,809 | 51,931 | 52,413 | 52,897 | 53,389 | 53,495 | 52,979 | 53,044 | 53,170 | 53,641 | 52,920 | 52,716 | 53,244 | 54,704 | 15,008.628 | 55,130 |
Goodwill
| 311 | 326 | 273 | 270 | 227 | 253 | 270 | 294 | 296 | 270 | 313 | 325 | 352 | 356 | 351 | 354 | 397 | 349 | 374 | 421 | 486 | 429 | 458 | 503 | 547 | 549 | 703 | 710 | 742 | 793 | 647 | 580 | 546 | 305 | 395 | 410 | 453 | 425 | 476 | 521 | 562 | 600 | 627 | 666 | 715 | 688 | 690 | 560 | 608 | 200 | 236 | 289 | 304 | 294 | 331 | 346 | 386 | 375 | 403 | 426 | 468 | 577 | 0 | 0 | 0 |
Immateriële activa
| 7,056 | 7,088 | 6,536 | 6,846 | 6,930 | 7,201 | 7,420 | 7,471 | 7,561 | 7,876 | 8,136 | 8,541 | 8,880 | 9,279 | 9,678 | 9,971 | 10,310 | 10,573 | 9,827 | 9,722 | 9,998 | 10,127 | 9,135 | 8,566 | 8,101 | 7,925 | 7,049 | 6,764 | 6,819 | 6,825 | 6,476 | 6,543 | 6,771 | 7,264 | 7,745 | 7,532 | 7,547 | 7,731 | 7,927 | 7,554 | 7,539 | 7,785 | 6,797 | 7,133 | 7,525 | 7,789 | 8,006 | 8,363 | 8,762 | 8,926 | 8,215 | 7,539 | 6,268 | 6,485 | 6,213 | 6,014 | 6,131 | 6,379 | 5,769 | 5,892 | 5,911 | 5,941 | 6,337 | 1,743.884 | 0 |
Goodwill en immateriële activa
| 7,367 | 7,414 | 6,809 | 7,116 | 7,157 | 7,454 | 7,690 | 7,765 | 7,857 | 8,146 | 8,449 | 8,866 | 9,232 | 9,635 | 10,029 | 10,325 | 10,707 | 10,922 | 10,201 | 10,143 | 10,484 | 10,556 | 9,593 | 9,069 | 8,648 | 8,474 | 7,752 | 7,474 | 7,561 | 7,618 | 7,123 | 7,123 | 7,317 | 7,569 | 8,140 | 7,942 | 8,000 | 8,156 | 8,403 | 8,075 | 8,101 | 8,385 | 7,424 | 7,799 | 8,240 | 8,477 | 8,696 | 8,923 | 9,370 | 9,126 | 8,451 | 7,828 | 6,572 | 6,779 | 6,544 | 6,360 | 6,517 | 6,754 | 6,172 | 6,318 | 6,379 | 6,518 | 6,337 | 1,743.884 | 7,194 |
Langetermijnbeleggingen
| 71,818 | 73,862 | 68,065 | 45,067 | 70,500 | 41,879 | 39,587 | 26,506 | 54,409 | 54,730 | 60,260 | 59,473 | 31,469 | 31,057 | 33,565 | 30,208 | 44,111 | 40,950 | 37,706 | 38,472 | 41,884 | 39,054 | 41,335 | 42,461 | 40,491 | 36,062 | 39,620 | 44,283 | 46,399 | 42,961 | 43,406 | 38,355 | 40,281 | 35,620 | 42,041 | 34,005 | 28,185 | 36,304 | 44,853 | 49,915 | 65,306 | 66,858 | 67,570 | 63,000 | 58,521 | 51,904 | 38,693 | 45,258 | 41,255 | 40,813 | 43,280 | 42,153 | 49,269 | 45,074 | 32,582 | 29,470 | 36,732 | 34,952 | 47,791 | 47,857 | 47,304 | 49,203 | 48,488 | -1,167.529 | 55,069 |
Belastingvorderingen
| 895 | 877 | 907 | 919 | 922 | 887 | 908 | 1,332 | 910 | 1,601 | 1,302 | 1,419 | 1,437 | 1,684 | 1,973 | 2,374 | 3,354 | 3,575 | 2,413 | 2,517 | 2,074 | 2,092 | 1,330 | 959 | 557 | 1,250 | 825 | 1,258 | 1,397 | 2,263 | 2,219 | 2,842 | 2,837 | 2,283 | 22,469 | 1,323 | 1,902 | 2,383 | 3,631 | 3,928 | 4,245 | 4,732 | 4,006 | 4,737 | 4,972 | 5,147 | 6,171 | 6,720 | 6,666 | 6,998 | 7,223 | 8,342 | 8,265 | 8,417 | 8,001 | 7,389 | 7,340 | 7,143 | 7,454 | 7,491 | 8,171 | 8,864 | 8,219 | 4,594.16 | 7,440 |
Overige niet-vlottende activa
| 10,129 | 10,132 | 8,680 | 26,745 | -1 | 29,104 | 24,087 | 31,230 | -2 | -1 | -1 | -2 | 23,469 | 26,631 | 21,785 | 23,769 | 13,615 | 17,153 | 23,312 | 25,898 | 24,081 | 29,965 | 25,919 | 27,721 | 27,617 | 31,491 | 28,782 | 25,621 | 22,850 | 23,916 | 23,417 | 24,270 | 24,300 | 28,853 | 1,252 | 26,685 | 34,822 | 30,941 | 24,733 | 23,561 | 17,801 | 16,581 | 16,010 | 17,866 | 18,320 | 24,562 | 27,868 | 24,835 | 26,414 | 29,169 | 24,916 | 25,299 | 20,944 | 24,853 | 34,013 | 36,291 | 28,545 | 32,417 | 22,601 | 22,189 | 21,507 | 21,598 | 20,080 | 7,496.491 | 17,976 |
Totaal niet-vlottende activa
| 140,461 | 142,774 | 134,062 | 129,393 | 128,002 | 128,400 | 121,114 | 115,643 | 112,187 | 113,950 | 119,500 | 119,524 | 115,563 | 119,159 | 117,754 | 116,965 | 122,156 | 122,960 | 123,880 | 127,301 | 127,054 | 130,271 | 127,048 | 129,665 | 126,679 | 126,621 | 127,684 | 129,564 | 129,081 | 128,092 | 128,515 | 125,106 | 127,559 | 127,058 | 127,177 | 123,098 | 125,521 | 130,744 | 133,822 | 137,981 | 147,829 | 149,285 | 147,284 | 146,114 | 142,791 | 143,210 | 134,719 | 138,994 | 136,327 | 137,915 | 135,801 | 136,035 | 137,947 | 138,512 | 134,635 | 132,489 | 132,178 | 134,436 | 137,659 | 136,775 | 136,077 | 139,427 | 137,828 | 27,675.634 | 142,809 |
Totaal activa
| 196,403 | 202,079 | 196,669 | 195,111 | 194,518 | 197,524 | 195,185 | 194,182 | 192,162 | 198,055 | 194,076 | 193,046 | 184,043 | 188,399 | 183,725 | 182,184 | 179,013 | 185,158 | 187,308 | 189,423 | 186,340 | 194,223 | 191,808 | 194,014 | 191,844 | 196,058 | 193,646 | 192,328 | 188,080 | 190,116 | 189,134 | 186,150 | 185,393 | 190,322 | 188,559 | 185,763 | 194,493 | 198,475 | 195,023 | 194,401 | 199,445 | 202,778 | 200,356 | 201,860 | 197,935 | 202,375 | 197,132 | 196,094 | 193,121 | 197,316 | 191,174 | 193,047 | 190,686 | 198,876 | 200,599 | 198,742 | 195,256 | 200,889 | 196,377 | 194,656 | 191,140 | 194,653 | 189,979 | 71,713.644 | 195,822 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 7,519 | 7,800 | 8,776 | 7,096 | 8,471 | 7,594 | 8,217 | 6,899 | 7,088 | 6,963 | 6,644 | 6,420 | 6,087 | 6,962 | 6,646 | 6,662 | 6,464 | 6,588 | 6,791 | 7,070 | 6,366 | 6,845 | 6,552 | 6,100 | 6,404 | 6,834 | 6,837 | 6,884 | 6,970 | 6,836 | 7,030 | 6,515 | 6,817 | 7,353 | 7,094 | 7,124 | 7,196 | 6,915 | 7,601 | 7,146 | 7,696 | 7,818 | 7,213 | 6,588 | 6,536 | 6,975 | 7,335 | 12,590 | 13,320 | 13,285 | 12,792 | 13,096 | 13,411 | 14,284 | 14,147 | 12,399 | 13,075 | 13,843 | 13,591 | 12,310 | 7,397 | 15,712 | 14,307 | 1,682.854 | 14,612 |
Kortlopende schulden
| 115 | 168 | 0 | 0 | 0 | -395 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171 | 173 | 170 | 169 | 149 | 88 | 45 | 21 | 9 | 9 | 4 | 7 | 18 | 30 | 64 | 115 | 143 | 173 | 113 | 99 | 99 | 99 | 99 | 99 | 99 | 94 | 94 | 101 | 109 | 116 | 5,624 | 5,624 | 5,624 | 5,624 | 124 | 137 | 163 | 175 | 216 | 2,840 | 1,590 |
Belastingschulden
| 1,044 | 393 | 246 | 704 | 215 | 1,147 | 801 | 1,324 | 248 | 2,359 | 2,096 | 1,915 | 290 | 354 | 212 | 315 | 174 | 1,554 | 860 | 1,180 | 218 | 1,308 | 688 | 1,371 | 232 | 1,403 | 842 | 1,400 | 197 | 2,337 | 929 | 1,265 | 222 | 413 | 269 | 916 | 221 | 1,392 | 304 | 896 | 246 | 844 | 387 | 1,911 | 315 | 2,066 | 778 | 1,834 | 327 | 1,902 | 564 | 1,543 | 433 | 2,651 | 970 | 1,858 | 331 | 2,289 | 2,002 | 2,604 | 880 | 554 | 345 | 1,176.759 | 3,415 |
Uitgestelde opbrengsten
| 1,044 | 511 | 0 | 0 | 0 | 395 | 0 | 0 | 0 | 308 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,759 | 12,930 | 9,250 | 10,508 | 8,228 | 13,187 | 10,019 | 9,539 | 7,680 | 10,354 | 9,022 | 10,146 | 7,684 | 11,624 | 9,158 | 9,784 | 7,942 | 11,672 | 8,554 | 11,288 | 9,185 | 12,951 | 8,746 | 5,376 | 2,382 | 6,026 | 3,013 | 5,476 | 2,770 | 6,953 | 3,767 | 6,142 | 2,832 | 6,919 | 4,473 | 6,898 | 8,816 | 4,105 | 2,697 | 4,066.738 | 7,827 |
Overige kortlopende verplichtingen
| 17,358 | 20,106 | 15,499 | 17,079 | 16,169 | 20,497 | 16,196 | 17,031 | 17,315 | 21,404 | 17,931 | 17,882 | 17,188 | 20,309 | 16,233 | 16,262 | 16,291 | 19,662 | 16,252 | 16,489 | 16,818 | 19,332 | 16,574 | 17,511 | 8,243 | 5,811 | 6,705 | 5,624 | 7,218 | 5,319 | 6,289 | 5,734 | 7,323 | 6,447 | 6,642 | 5,452 | 7,116 | 7,150 | 6,951 | 5,765 | 6,636 | 5,666 | 6,697 | 5,560 | 8,010 | 5,732 | 6,908 | -289 | 1,505 | -269 | 1,323 | -775 | 1,156 | -852 | -429 | -68 | 1,787 | -1,290 | -948 | -504 | 7,242 | -811 | 1,252 | 1,504.225 | -1,556 |
Totaal kortlopende verplichtingen
| 34,599 | 36,778 | 33,297 | 31,975 | 33,326 | 36,832 | 33,431 | 32,153 | 31,739 | 38,005 | 33,315 | 32,637 | 29,652 | 34,587 | 29,737 | 29,901 | 29,393 | 34,392 | 30,694 | 31,809 | 29,768 | 34,330 | 30,366 | 31,082 | 30,213 | 33,985 | 30,641 | 31,469 | 29,732 | 34,603 | 31,342 | 29,589 | 28,868 | 31,929 | 30,125 | 30,769 | 29,431 | 34,026 | 31,679 | 30,852 | 30,359 | 33,991 | 30,177 | 32,034 | 30,681 | 34,798 | 31,201 | 32,200 | 30,953 | 34,323 | 30,578 | 32,537 | 31,290 | 37,436 | 38,226 | 38,354 | 36,724 | 41,228 | 32,833 | 33,755 | 31,895 | 35,447 | 33,124 | 12,953.43 | 40,500 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 735 | 747 | 892 | 892 | 1,115 | 1,115 | 1,321 | 1,321 | 1,530 | 1,530 | 1,699 | 1,699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 7 | 10 | 17 | 17 | 17 | 20 | 25 | 35 | 50 | 69 | 0 | 38 | 63 | 89 | 113 | 139 | 163 | 151 | 175 | 198 | 222 | 245 | 273 | 300 | 331 | 362 | 5,897 | 5,924 | 6,030 | 6,065 | 6,104 | 13,593.764 | 6,241 |
Uitgestelde opbrengsten niet-vlottend
| 6 | 9 | 0 | 6,686 | 6,614 | 6,466 | 6,777 | 6,719 | 6,685 | 6,612 | 6,869 | 6,773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,121 | 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 | 9,651.516 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,925 | 2,305 | 1,926 | 1,744 | 1,499 | 352 | 7 | 4 | 374 | 5 | 3 | 38 | 38 | 38 | 57 | 53 | 55 | 54 | 74 | 77 | 75 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 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 | 390.974 | 0 |
Overige niet-vlottende verplichtingen
| 7,803 | 7,782 | 7,804 | 1,049 | 1,021 | 987 | 990 | 945 | 935 | 879 | 848 | 794 | 7,919 | 7,940 | 8,501 | 8,591 | 8,569 | 8,684 | 9,515 | 9,641 | 9,869 | 9,937 | 8,743 | 8,876 | 9,011 | 14,290 | 14,016 | 13,778 | 13,651 | 13,406 | 14,558 | 14,687 | 14,729 | 14,737 | 786 | 8,887 | 9,206 | 9,235 | 9,895 | 9,980 | 17,076 | 16,817 | 15,441 | 15,150 | 14,939 | 14,678 | 14,377 | 14,088 | 13,797 | 13,238 | 13,183 | 12,959 | 12,773 | 12,630 | 12,252 | 11,856 | 11,593 | 10,991 | 10,617 | 10,297 | 10,021 | 9,819 | 9,790 | 3,544.183 | 9,417 |
Totaal niet-vlottende verplichtingen
| 10,469 | 10,843 | 10,622 | 10,371 | 10,249 | 8,920 | 9,095 | 8,989 | 9,524 | 9,026 | 9,419 | 9,304 | 7,957 | 7,978 | 8,558 | 8,644 | 8,624 | 8,738 | 9,589 | 9,718 | 9,944 | 10,012 | 8,743 | 8,876 | 9,011 | 14,290 | 14,016 | 13,778 | 13,651 | 13,406 | 14,560 | 14,692 | 14,736 | 14,747 | 8,961 | 8,904 | 9,223 | 9,255 | 9,920 | 10,015 | 17,126 | 16,886 | 15,441 | 15,188 | 15,002 | 14,767 | 14,490 | 14,227 | 13,960 | 13,389 | 13,358 | 13,157 | 12,995 | 12,875 | 12,525 | 12,156 | 11,924 | 11,353 | 16,514 | 16,221 | 16,051 | 15,884 | 15,894 | 27,180.437 | 15,658 |
Totaal passiva
| 45,068 | 47,621 | 43,919 | 42,346 | 43,575 | 45,752 | 42,526 | 41,142 | 41,263 | 47,031 | 42,734 | 41,941 | 37,609 | 42,565 | 38,295 | 38,545 | 38,017 | 43,130 | 40,283 | 41,527 | 39,712 | 44,342 | 39,109 | 39,958 | 39,224 | 48,275 | 44,657 | 45,247 | 43,383 | 48,009 | 45,902 | 44,281 | 43,604 | 46,676 | 39,086 | 39,673 | 38,654 | 43,281 | 41,599 | 40,867 | 47,485 | 50,877 | 45,618 | 47,222 | 45,683 | 49,565 | 45,691 | 46,427 | 44,913 | 47,712 | 43,936 | 45,694 | 44,285 | 50,311 | 50,751 | 50,510 | 48,648 | 52,581 | 49,347 | 49,976 | 47,946 | 51,331 | 49,018 | 40,133.867 | 56,158 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 11,352 | 4,418.227 | 11,352 |
Ingehouden winsten
| 120,878 | 122,518 | 125,591 | 125,240 | 124,270 | 124,943 | 125,340 | 124,280 | 121,809 | 122,401 | 122,611 | 120,944 | 118,168 | 116,914 | 117,958 | 116,472 | 114,692 | 116,654 | 121,329 | 119,818 | 118,228 | 118,075 | 123,286 | 122,844 | 121,299 | 120,519 | 120,854 | 119,834 | 117,875 | 117,332 | 122,077 | 120,905 | 119,260 | 119,910 | 132,585 | 131,834 | 130,788 | 131,115 | 131,072 | 130,375 | 129,337 | 130,300 | 132,680 | 134,019 | 132,110 | 132,222 | 133,153 | 131,987 | 129,968 | 131,591 | 130,077 | 129,873 | 128,700 | 129,619 | 129,035 | 126,995 | 125,233 | 127,020 | 124,669 | 122,378 | 120,815 | 121,869 | 119,185 | 21,442.721 | 118,157 |
Overige gereserveerde algehele resultaten
| 13,880 | 14,638 | 12,869 | 13,305 | 12,214 | 11,126 | 9,951 | 9,977 | 10,502 | 10,093 | 10,266 | 11,831 | 10,142 | 17,852 | 9,355 | 9,062 | 8,206 | 7,307 | 9,098 | 9,642 | 9,406 | 10,692 | 10,311 | 12,051 | 12,153 | 8,036 | 8,942 | 8,015 | 7,580 | 5,522 | 4,858 | 3,364 | 3,301 | 4,473 | 9,357 | 6,665 | 6,883 | 5,900 | 3,721 | 3,023 | 2,481 | 1,469 | 2,616 | 1,467 | 998 | 568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,937 | 5,649 | 2,651 | 2,508 | 2,755 | 3,987 | 5,674 | 7,112 | 6,931 | 6,873 | 6,824 | 6,705 | 6,506 | -552 | 6,500 | 6,501 | 6,501 | 6,474 | 4,995 | 6,847 | 7,404 | 9,525 | 7,520 | 7,521 | 7,521 | 7,515 | 7,517 | 7,515 | 7,516 | 7,517 | 4,090 | 5,400 | 6,991 | 6,991 | -4,842 | -4,841 | 5,663 | 5,670 | 6,123 | 7,514 | 7,513 | 7,515 | 6,841 | 6,841 | 6,843 | 7,749 | 6,067 | 5,478 | 6,031 | 5,838 | 5,013 | 5,318 | 5,458 | 6,769 | 8,638 | 9,092 | 9,197 | 9,119 | 10,217 | 10,076 | 10,155 | 9,181 | 9,546 | 5,702.64 | 8,923 |
Totaal eigen vermogen van aandeelhouders
| 151,047 | 154,157 | 152,463 | 152,405 | 150,591 | 151,408 | 152,317 | 152,721 | 150,594 | 150,719 | 151,053 | 150,832 | 146,168 | 145,566 | 145,165 | 143,387 | 140,751 | 141,787 | 146,774 | 147,659 | 146,390 | 149,644 | 152,469 | 153,768 | 152,325 | 147,422 | 148,665 | 146,716 | 144,323 | 141,723 | 142,377 | 141,021 | 140,904 | 142,726 | 148,452 | 145,010 | 154,686 | 154,037 | 152,268 | 152,264 | 150,683 | 150,636 | 153,489 | 153,679 | 151,303 | 151,891 | 150,572 | 148,817 | 147,351 | 148,781 | 146,442 | 146,543 | 145,510 | 147,740 | 149,025 | 147,439 | 145,782 | 147,491 | 146,238 | 143,806 | 142,322 | 142,402 | 140,083 | 31,563.588 | 138,432 |
Totaal eigen vermogen
| 151,335 | 154,453 | 152,747 | 152,765 | 150,943 | 151,772 | 152,659 | 153,040 | 150,899 | 151,024 | 151,342 | 151,105 | 146,434 | 145,834 | 145,430 | 143,639 | 140,996 | 142,028 | 147,025 | 147,896 | 146,628 | 149,881 | 152,699 | 154,056 | 152,620 | 147,783 | 148,989 | 147,081 | 144,697 | 142,107 | 143,232 | 141,869 | 141,789 | 143,646 | 149,473 | 146,090 | 155,839 | 155,194 | 153,424 | 153,534 | 151,960 | 151,901 | 154,738 | 154,638 | 152,252 | 152,810 | 151,441 | 149,667 | 148,208 | 149,604 | 147,238 | 147,353 | 146,401 | 148,565 | 149,848 | 148,232 | 146,608 | 148,308 | 147,030 | 144,680 | 143,194 | 143,322 | 140,961 | 31,579.777 | 139,664 |
Totaal passiva en aandeelhoudersvermogen
| 196,403 | 202,074 | 196,666 | 195,111 | 194,518 | 197,524 | 195,185 | 194,182 | 192,162 | 198,055 | 194,076 | 193,046 | 184,043 | 188,399 | 183,725 | 182,184 | 179,013 | 185,158 | 187,308 | 189,423 | 186,340 | 194,223 | 191,808 | 194,014 | 191,844 | 196,058 | 193,646 | 192,328 | 188,080 | 190,116 | 189,134 | 186,150 | 185,393 | 190,322 | 188,559 | 185,763 | 194,493 | 198,475 | 195,023 | 194,401 | 199,445 | 202,778 | 200,356 | 201,860 | 197,935 | 202,375 | 197,132 | 196,094 | 193,121 | 197,316 | 191,174 | 193,047 | 190,686 | 198,876 | 200,599 | 198,742 | 195,256 | 200,889 | 196,377 | 194,656 | 191,140 | 194,653 | 189,979 | 71,713.644 | 195,822 |