Kobayashi Pharmaceutical Co., Ltd.
TSE:4967.T
5510 (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 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 47,173 | 62,410 | 71,536 | 87,180 | 91,184 | 92,986 | 96,233 | 96,964 | 107,747 | 97,543 | 95,024 | 84,879 | 85,202 | 82,354 | 78,253 | 82,648 | 83,519 | 79,382 | 75,580 | 64,212 | 67,287 | 71,911 | 74,456 | 63,093 | 64,997 | 67,593 | 64,990 | 52,348 | 54,450 | 60,352 | 57,365 | 59,938 | 61,428 | 56,496 | 59,132 | 56,600 | 58,449 | 48,839 | 48,774 | 47,686 | 51,748 | 43,476 | 42,245 | 40,872 | 45,862 | 37,350 | 30,747 | 40,537 | 42,835 | 35,442 | 33,097 | 31,736 | 31,963 | 27,459 | 27,797 | 27,021 | 32,670 | 23,068 | 21,064 | 22,814 |
Kortetermijnbeleggingen
| 13,191 | 8,300 | 8,300 | 8,300 | 8,300 | 8,300 | 8,300 | 8,300 | 8,400 | 10,114 | 14,022 | 17,252 | 19,589 | 19,491 | 16,085 | 14,859 | 15,063 | 15,485 | 14,977 | 12,974 | 10,327 | 8,300 | 8,300 | 8,300 | 8,300 | 8,300 | 8,300 | 8,300 | 8,300 | 7,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 | 5,000 | 4,501 | 4,002 | 3,703 | 3,702 | 4,004 | 3,503 | 1,506 | 1,004 | 7,506 | 11,002 | 11,004 | 11,003 | 11,006 | 11,003 | 11,005 | 10,003 | 9,006 | 11,003 | 10,006 | 10,001 | 9,002 | 6,000 |
Liquide middelen en kortetermijnbeleggingen
| 60,364 | 70,710 | 79,836 | 95,480 | 99,484 | 101,286 | 104,533 | 105,264 | 116,147 | 107,657 | 109,046 | 102,131 | 104,791 | 101,845 | 94,338 | 97,507 | 98,582 | 94,867 | 90,557 | 77,186 | 77,614 | 80,211 | 82,756 | 71,393 | 73,297 | 75,893 | 73,290 | 60,648 | 62,750 | 67,852 | 61,865 | 64,438 | 65,928 | 60,996 | 63,632 | 61,100 | 62,949 | 53,839 | 53,275 | 51,688 | 55,451 | 47,178 | 46,249 | 44,375 | 47,368 | 38,354 | 38,253 | 51,539 | 53,839 | 46,445 | 44,103 | 42,739 | 42,968 | 37,462 | 36,803 | 38,024 | 42,676 | 33,069 | 30,066 | 28,814 |
Nettovorderingen
| 35,127 | 37,626 | 52,984 | 44,591 | 37,901 | 34,429 | 47,881 | 42,474 | 36,801 | 41,793 | 55,169 | 47,354 | 41,832 | 39,486 | 52,850 | 45,196 | 39,361 | 41,150 | 54,818 | 49,566 | 44,513 | 41,139 | 56,620 | 52,410 | 45,978 | 42,374 | 53,253 | 49,409 | 43,404 | 39,202 | 45,177 | 39,726 | 38,860 | 46,385 | 40,853 | 37,426 | 38,693 | 44,017 | 37,909 | 34,580 | 37,668 | 40,949 | 36,618 | 33,218 | 34,703 | 40,496 | 34,850 | 31,555 | 35,400 | 40,934 | 37,807 | 33,174 | 34,049 | 40,106 | 36,297 | 32,434 | 26,397 | 38,525 | 35,960 | 30,554 |
Voorraad
| 30,829 | 26,957 | 22,081 | 28,441 | 27,822 | 23,177 | 17,678 | 23,253 | 21,578 | 18,556 | 15,107 | 19,626 | 18,626 | 17,314 | 14,139 | 19,345 | 19,127 | 17,702 | 15,086 | 20,230 | 19,390 | 17,145 | 13,643 | 18,158 | 16,951 | 15,042 | 13,289 | 18,122 | 16,156 | 14,767 | 16,293 | 15,891 | 13,951 | 15,003 | 16,976 | 15,005 | 12,484 | 12,756 | 13,898 | 13,330 | 10,531 | 11,566 | 13,417 | 13,245 | 11,197 | 11,427 | 13,556 | 13,175 | 12,011 | 11,967 | 13,984 | 13,910 | 10,894 | 11,513 | 13,643 | 13,672 | 11,446 | 12,548 | 14,297 | 12,818 |
Overige vlottende activa
| 6,029 | 3,128 | 3,430 | 2,816 | 3,411 | 2,745 | 2,800 | 2,327 | 2,500 | 2,144 | 2,567 | 2,598 | 2,638 | 2,482 | 2,898 | 2,583 | 2,799 | 2,592 | 2,251 | 2,377 | 2,170 | 3,076 | 2,039 | 2,289 | 2,317 | 1,885 | 2,514 | 2,384 | 2,348 | 2,025 | 1,964 | 1,896 | 1,608 | 1,901 | 2,079 | 2,010 | 1,864 | 2,108 | 1,612 | 1,625 | 1,964 | 1,864 | 1,662 | 1,393 | 1,085 | 1,259 | 1,100 | 1,438 | 1,288 | 1,346 | 988 | 1,157 | 926 | 1,135 | 1,168 | 1,192 | 4,689 | 1,081 | 946 | 986 |
Totaal vlottende activa
| 132,349 | 138,421 | 158,331 | 171,328 | 168,618 | 161,637 | 172,892 | 173,318 | 177,026 | 170,150 | 181,889 | 171,709 | 167,887 | 161,127 | 164,225 | 164,631 | 159,869 | 156,311 | 162,712 | 149,359 | 143,687 | 141,571 | 155,058 | 144,250 | 138,543 | 135,194 | 142,346 | 130,563 | 124,658 | 123,846 | 125,299 | 121,951 | 120,347 | 124,285 | 123,540 | 115,541 | 115,990 | 112,720 | 106,694 | 101,223 | 105,614 | 101,557 | 97,946 | 92,231 | 94,353 | 91,536 | 87,759 | 97,707 | 102,538 | 100,692 | 96,882 | 90,980 | 88,837 | 90,216 | 87,911 | 85,322 | 85,208 | 85,223 | 81,269 | 73,172 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 65,790 | 60,359 | 47,665 | 45,175 | 43,130 | 41,075 | 34,778 | 32,988 | 25,749 | 25,125 | 22,524 | 21,506 | 21,279 | 20,903 | 20,821 | 20,661 | 20,374 | 20,015 | 21,180 | 20,671 | 20,763 | 19,263 | 19,024 | 18,607 | 18,689 | 18,026 | 18,247 | 17,628 | 17,672 | 17,771 | 17,770 | 17,591 | 17,187 | 16,421 | 16,427 | 16,069 | 16,023 | 15,499 | 15,276 | 15,086 | 14,945 | 14,116 | 14,034 | 13,773 | 13,730 | 13,552 | 13,378 | 13,220 | 13,628 | 13,448 | 13,650 | 13,913 | 14,156 | 14,112 | 14,389 | 14,541 | 14,779 | 14,832 | 15,183 | 17,617 |
Goodwill
| 10,177 | 9,955 | 9,655 | 7,204 | 7,258 | 6,938 | 7,147 | 8,075 | 7,881 | 7,289 | 7,189 | 7,213 | 7,345 | 7,571 | 7,284 | 1,396 | 1,465 | 1,507 | 1,582 | 2,329 | 2,491 | 3,108 | 3,241 | 3,275 | 3,332 | 2,362 | 2,626 | 3,907 | 4,026 | 4,412 | 5,153 | 3,071 | 3,542 | 3,643 | 3,841 | 3,890 | 4,023 | 3,770 | 3,601 | 3,767 | 3,970 | 3,788 | 3,927 | 3,848 | 3,637 | 3,371 | 3,531 | 3,755 | 3,592 | 3,407 | 3,690 | 3,906 | 4,021 | 4,970 | 5,535 | 6,057 | 6,316 | 6,517 | 7,394 | 7,682 |
Immateriële activa
| 12,329 | 12,015 | 11,959 | 6,174 | 6,176 | 6,181 | 6,160 | 6,486 | 5,891 | 5,467 | 5,469 | 5,404 | 5,496 | 5,659 | 5,510 | 1,693 | 1,620 | 1,570 | 1,530 | 1,584 | 1,603 | 1,625 | 1,582 | 2,154 | 2,147 | 2,048 | 2,172 | 2,228 | 2,305 | 2,406 | 1,455 | 1,725 | 1,792 | 1,897 | 1,884 | 1,841 | 1,559 | 1,428 | 1,468 | 1,404 | 1,456 | 1,461 | 1,512 | 1,415 | 1,455 | 1,503 | 1,573 | 1,602 | 1,692 | 1,741 | 1,833 | 1,861 | 1,898 | 1,965 | 2,011 | 2,075 | 2,129 | 2,175 | 2,270 | 2,359 |
Goodwill en immateriële activa
| 22,506 | 21,970 | 21,614 | 13,378 | 13,434 | 13,119 | 13,307 | 14,561 | 13,772 | 12,756 | 12,658 | 12,617 | 12,841 | 13,230 | 12,794 | 3,089 | 3,085 | 3,077 | 3,112 | 3,913 | 4,094 | 4,733 | 4,823 | 5,429 | 5,479 | 4,410 | 4,798 | 6,135 | 6,331 | 6,818 | 6,608 | 4,796 | 5,334 | 5,540 | 5,725 | 5,731 | 5,582 | 5,198 | 5,069 | 5,171 | 5,426 | 5,249 | 5,439 | 5,263 | 5,092 | 4,874 | 5,104 | 5,357 | 5,284 | 5,148 | 5,523 | 5,767 | 5,919 | 6,935 | 7,546 | 8,132 | 8,445 | 8,692 | 9,664 | 10,041 |
Langetermijnbeleggingen
| 37,122 | 36,347 | 35,934 | 25,667 | 25,435 | 21,308 | 20,209 | 20,040 | 19,621 | 18,139 | 15,444 | 13,120 | 11,614 | 13,163 | 18,389 | 17,717 | 19,277 | 19,973 | 24,556 | 27,571 | 32,996 | 39,245 | 37,616 | 41,527 | 39,457 | 38,181 | 38,497 | 35,443 | 35,403 | 33,279 | 34,415 | 34,090 | 35,156 | 37,646 | 38,128 | 40,093 | 37,080 | 33,881 | 33,245 | 34,414 | 35,174 | 34,765 | 33,411 | 33,921 | 36,385 | 32,940 | 29,658 | 12,387 | 11,230 | 9,395 | 9,430 | 9,074 | 9,359 | 6,960 | 7,728 | 3,539 | 8,102 | 4,885 | 6,757 | 12,326 |
Belastingvorderingen
| 3,366 | 2,847 | 2,647 | 2,157 | 2,088 | 1,853 | 1,750 | 1,713 | 1,680 | 1,557 | 1,489 | 1,540 | 1,528 | 1,501 | 1,443 | 1,313 | 2,313 | 2,047 | 2,028 | 2,603 | 1,931 | 1,735 | 594 | 536 | 533 | 529 | 539 | 465 | 474 | 375 | 403 | 408 | 321 | 343 | 306 | 306 | 318 | 348 | 350 | 834 | 838 | 323 | 323 | 323 | 324 | 1,078 | 916 | 836 | 1,302 | 1,939 | 2,387 | 2,434 | 2,334 | 3,508 | 3,191 | 3,066 | 2,725 | 2,742 | 2,521 | 3,249 |
Overige niet-vlottende activa
| 1,121 | 1,309 | 1,282 | 13,229 | 13,866 | 13,909 | 12,888 | 12,955 | 12,971 | 14,675 | 18,547 | 21,881 | 24,201 | 24,049 | 20,692 | 19,834 | 20,069 | 20,448 | 19,807 | 18,495 | 15,986 | 13,908 | 13,870 | 14,465 | 14,396 | 14,323 | 14,401 | 15,120 | 15,085 | 14,293 | 9,836 | 9,915 | 10,649 | 11,005 | 11,081 | 11,423 | 11,334 | 10,503 | 9,971 | 9,384 | 8,918 | 9,497 | 9,885 | 9,459 | 7,220 | 7,167 | 10,675 | 13,769 | 13,908 | 13,759 | 13,722 | 13,737 | 13,751 | 15,841 | 14,857 | 16,851 | 12,713 | 15,750 | 14,748 | 8,805 |
Totaal niet-vlottende activa
| 129,905 | 122,832 | 109,142 | 99,606 | 97,953 | 91,264 | 82,932 | 82,257 | 73,793 | 72,252 | 70,662 | 70,664 | 71,463 | 72,846 | 74,139 | 62,614 | 65,118 | 65,560 | 70,683 | 73,253 | 75,770 | 78,884 | 75,927 | 80,564 | 78,554 | 75,469 | 76,482 | 74,791 | 74,965 | 72,536 | 69,032 | 66,800 | 68,647 | 70,955 | 71,667 | 73,622 | 70,337 | 65,429 | 63,911 | 64,889 | 65,301 | 63,950 | 63,092 | 62,739 | 62,751 | 59,611 | 59,731 | 45,569 | 45,352 | 43,689 | 44,712 | 44,925 | 45,519 | 47,356 | 47,711 | 46,129 | 46,764 | 46,901 | 48,873 | 52,038 |
Totaal activa
| 262,254 | 261,253 | 267,473 | 270,937 | 266,573 | 252,903 | 255,827 | 255,577 | 250,823 | 242,405 | 252,554 | 242,375 | 239,352 | 233,975 | 238,366 | 227,247 | 224,989 | 221,873 | 233,398 | 222,615 | 219,459 | 220,457 | 230,989 | 224,818 | 217,101 | 210,665 | 218,831 | 205,357 | 199,625 | 196,385 | 194,335 | 188,754 | 188,997 | 195,244 | 195,209 | 189,168 | 186,331 | 178,152 | 170,607 | 166,115 | 170,919 | 165,511 | 161,041 | 154,973 | 157,106 | 151,151 | 147,490 | 143,276 | 147,890 | 144,381 | 141,594 | 135,905 | 134,356 | 137,572 | 135,622 | 131,451 | 131,972 | 132,124 | 130,142 | 125,210 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 15,064 | 16,742 | 17,305 | 10,264 | 10,586 | 10,472 | 9,051 | 9,905 | 9,233 | 8,633 | 9,293 | 8,915 | 8,079 | 7,738 | 7,558 | 8,077 | 7,940 | 8,127 | 8,276 | 9,460 | 9,366 | 8,846 | 8,706 | 9,602 | 8,716 | 8,068 | 8,279 | 9,506 | 8,419 | 8,287 | 8,364 | 8,438 | 7,141 | 7,775 | 8,236 | 8,972 | 10,239 | 13,418 | 12,554 | 11,871 | 11,368 | 12,351 | 11,413 | 11,061 | 11,577 | 12,549 | 23,932 | 22,772 | 27,492 | 27,826 | 26,834 | 23,795 | 25,739 | 28,670 | 28,094 | 27,508 | 27,317 | 30,461 | 29,984 | 29,084 |
Kortlopende schulden
| 423 | 375 | 379 | 343 | 343 | 328 | 261 | 176 | 185 | 179 | 170 | 167 | 176 | 138 | 183 | 182 | 208 | 209 | 209 | 155 | 185 | 622 | 559 | 347 | 328 | 235 | 249 | 267 | 247 | 237 | 258 | 271 | 247 | 233 | 258 | 137 | 122 | 124 | 149 | 143 | 164 | 204 | 187 | 215 | 266 | 305 | 332 | 355 | 396 | 430 | 433 | 460 | 487 | 39 | 191 | 274 | 2,472 | 478 | 409 | 1,109 |
Belastingschulden
| 1,999 | 2,439 | 4,059 | 2,130 | 3,116 | 2,856 | 4,908 | 2,323 | 2,854 | 2,958 | 4,475 | 2,298 | 2,868 | 2,552 | 5,788 | 3,312 | 4,641 | 4,023 | 6,186 | 4,310 | 4,573 | 3,447 | 5,610 | 4,089 | 4,656 | 3,958 | 5,899 | 3,811 | 4,670 | 3,187 | 4,491 | 3,705 | 2,539 | 3,156 | 4,099 | 2,905 | 4,667 | 4,363 | 3,854 | 2,081 | 4,272 | 3,066 | 3,731 | 2,275 | 4,633 | 3,760 | 3,983 | 2,346 | 4,879 | 4,267 | 3,917 | 2,833 | 2,744 | 4,038 | 4,206 | 2,419 | 4,053 | 2,692 | 2,253 | 4,993 |
Uitgestelde opbrengsten
| 1,999 | 2,439 | 4,059 | 22,042 | 24,082 | 23,375 | 0 | 0 | 0 | 0 | 0 | 20,585 | 22,574 | 22,025 | 29,553 | 20,997 | 24,541 | 25,640 | 34,017 | 26,386 | 28,043 | 27,037 | 34,771 | 27,200 | 27,498 | 27,005 | 34,426 | 25,606 | 25,184 | 23,434 | 23,293 | 16,810 | 20,454 | 19,091 | 19,827 | 15,058 | 20,596 | 19,664 | 19,336 | 15,229 | 21,168 | 19,346 | 19,805 | 15,762 | 21,040 | 18,719 | 6,639 | 4,076 | 8,025 | 7,089 | 7,517 | 5,421 | 6,504 | 6,644 | 7,530 | 4,570 | 7,442 | 5,037 | 5,443 | 8,125 |
Overige kortlopende verplichtingen
| 28,444 | 31,396 | 34,368 | 14,873 | 13,926 | 13,967 | 42,497 | 34,297 | 35,756 | 35,895 | 41,240 | 11,746 | 11,145 | 12,072 | 12,813 | 11,903 | 11,108 | 11,888 | 10,931 | 11,235 | 10,606 | 10,623 | 11,179 | 11,358 | 10,247 | 10,690 | 11,320 | 11,337 | 10,157 | 10,109 | 10,307 | 11,900 | 8,639 | 9,955 | 9,414 | 10,255 | 4,933 | 2,253 | 1,789 | 3,726 | 1,516 | 2,050 | 1,537 | 3,396 | 1,594 | 2,001 | 1,494 | 3,592 | 1,878 | 2,656 | 1,953 | 4,049 | 1,795 | 3,942 | 2,876 | 4,873 | 1,793 | 3,804 | 3,136 | 1,516 |
Totaal kortlopende verplichtingen
| 45,930 | 50,952 | 56,111 | 47,522 | 48,937 | 48,142 | 51,809 | 44,378 | 45,174 | 44,707 | 50,703 | 41,413 | 41,974 | 41,973 | 50,107 | 41,159 | 43,797 | 45,864 | 53,433 | 47,236 | 48,200 | 47,128 | 55,215 | 48,507 | 46,789 | 45,998 | 54,274 | 46,716 | 44,007 | 42,067 | 42,222 | 37,419 | 36,481 | 37,054 | 37,735 | 34,422 | 35,890 | 35,459 | 33,828 | 30,969 | 34,216 | 33,951 | 32,942 | 30,434 | 34,477 | 33,574 | 32,397 | 30,795 | 37,791 | 38,001 | 36,737 | 33,725 | 34,525 | 39,295 | 38,691 | 37,225 | 39,024 | 39,780 | 38,972 | 39,834 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 721 | 577 | 608 | 533 | 539 | 551 | 531 | 373 | 411 | 438 | 460 | 481 | 517 | 446 | 505 | 510 | 558 | 598 | 682 | 619 | 648 | 610 | 472 | 487 | 499 | 512 | 527 | 540 | 554 | 567 | 595 | 606 | 618 | 627 | 637 | 647 | 513 | 532 | 551 | 574 | 609 | 98 | 121 | 132 | 163 | 202 | 260 | 328 | 483 | 577 | 677 | 778 | 874 | 0 | 0 | 0 | 1,149 | 0 | 0 | 1,685 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 2,007 | 2,047 | 2,037 | 0 | 0 | 0 | 0 | 0 | 1,986 | 1,984 | 1,975 | 1,960 | 1,929 | 2,123 | 2,139 | 2,141 | 2,131 | 2,154 | 2,159 | 2,172 | 2,837 | 2,877 | 2,898 | 2,923 | 4,391 | 4,416 | 4,447 | 5,175 | 5,124 | 4,594 | 3,119 | 4,334 | 5,459 | 5,613 | 0 | 0 | 0 | -1,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,525 | 1,379 | 2,594 | 3,046 | 3,280 | 1,123 | 1,310 | 1,585 | 1,584 | 679 | 1,564 | 2,243 | 2,477 | 1,717 | 1,357 | 2,056 | 1,621 | 828 | 2,779 | 3,451 | 2,859 | 2,818 | 4,851 | 5,855 | 5,335 | 5,160 | 5,224 | 4,182 | 4,065 | 3,514 | 2,261 | 2,129 | 3,184 | 4,683 | 3,467 | 3,913 | 2,683 | 0 | 0 | 0 | 1,167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 3,341 | 3,375 | 3,342 | 3,218 | 3,180 | 2,242 | 4,278 | 4,252 | 4,242 | 4,215 | 4,228 | 1,906 | 1,847 | 1,855 | 1,855 | 1,721 | 1,711 | 2,013 | 1,706 | 2,019 | 2,607 | 2,049 | 2,032 | 2,053 | 2,050 | 2,060 | 2,073 | 2,085 | 2,079 | 2,087 | 2,107 | 2,099 | 2,097 | 2,144 | 2,145 | 2,030 | 2,023 | 8,562 | 8,176 | 8,958 | 9,143 | 7,652 | 7,197 | 7,326 | 7,596 | 7,020 | 6,953 | 7,003 | 7,737 | 7,940 | 7,953 | 7,790 | 7,615 | 8,548 | 8,534 | 8,498 | 7,196 | 8,394 | 8,578 | 7,327 |
Totaal niet-vlottende verplichtingen
| 6,587 | 5,331 | 6,544 | 8,804 | 9,046 | 5,953 | 6,119 | 6,210 | 6,237 | 5,332 | 6,252 | 6,616 | 6,825 | 5,993 | 5,677 | 6,216 | 6,013 | 5,578 | 7,308 | 8,220 | 8,268 | 7,636 | 9,527 | 11,232 | 10,761 | 10,630 | 10,747 | 11,198 | 11,114 | 10,615 | 10,138 | 9,958 | 10,493 | 10,573 | 10,583 | 12,049 | 10,832 | 9,094 | 8,727 | 9,532 | 9,752 | 7,750 | 7,318 | 7,458 | 7,759 | 7,222 | 7,213 | 7,331 | 8,220 | 8,517 | 8,630 | 8,568 | 8,489 | 8,548 | 8,534 | 8,498 | 8,345 | 8,394 | 8,578 | 9,012 |
Totaal passiva
| 52,517 | 56,283 | 62,655 | 56,326 | 57,983 | 54,095 | 57,928 | 50,588 | 51,411 | 50,039 | 56,955 | 48,029 | 48,799 | 47,966 | 55,784 | 47,375 | 49,810 | 51,442 | 60,741 | 55,456 | 56,468 | 54,764 | 64,742 | 59,739 | 57,550 | 56,628 | 65,021 | 57,914 | 55,121 | 52,682 | 52,360 | 47,377 | 46,974 | 47,627 | 48,318 | 46,471 | 46,722 | 44,553 | 42,555 | 40,501 | 43,968 | 41,701 | 40,260 | 37,892 | 42,236 | 40,796 | 39,610 | 38,126 | 46,011 | 46,518 | 45,367 | 42,293 | 43,014 | 47,843 | 47,225 | 45,723 | 47,369 | 48,174 | 47,550 | 48,846 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,130 | 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 | 1,987 | 1,572 | 966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 | 3,450 |
Ingehouden winsten
| 202,806 | 202,346 | 205,681 | 201,746 | 197,386 | 193,129 | 194,285 | 208,382 | 204,518 | 200,291 | 200,534 | 195,702 | 191,592 | 187,338 | 187,071 | 183,124 | 178,742 | 174,266 | 173,650 | 169,690 | 165,292 | 160,773 | 159,857 | 155,843 | 151,915 | 148,187 | 146,758 | 142,660 | 140,183 | 139,889 | 143,686 | 140,796 | 137,486 | 136,474 | 131,999 | 128,870 | 127,858 | 126,082 | 122,655 | 119,618 | 118,731 | 116,674 | 114,139 | 111,149 | 109,946 | 109,376 | 106,486 | 103,149 | 101,127 | 98,874 | 96,984 | 94,236 | 92,185 | 92,847 | 90,476 | 86,934 | 85,552 | 85,365 | 82,853 | 78,678 |
Overige gereserveerde algehele resultaten
| 27,719 | 23,413 | 19,481 | 22,563 | 20,901 | 15,378 | 14,124 | 16,527 | 14,866 | 12,098 | 11,085 | 10,775 | 11,091 | -12,130 | 7,641 | 8,877 | 8,566 | 8,295 | 11,136 | 9,598 | 9,828 | 11,830 | 10,521 | 13,367 | 11,766 | 10,365 | 11,678 | 9,531 | 9,149 | 7,097 | 0 | 0 | 9,238 | 11,832 | 11,931 | 12,282 | 10,267 | 6,041 | 3,934 | 4,532 | 5,258 | 4,171 | 3,677 | 2,968 | 1,958 | -1,987 | -1,572 | -966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -24,241 | -24,243 | -23,796 | -13,149 | -13,148 | -13,149 | -13,960 | -23,370 | -23,422 | -23,473 | -19,470 | -15,581 | -15,580 | -4,779 | -15,580 | -15,579 | -15,579 | -15,580 | -15,579 | -15,579 | -15,579 | -10,360 | -7,581 | -7,581 | -7,580 | -7,965 | -8,076 | -8,198 | -8,278 | -6,733 | -5,196 | -2,915 | -8,226 | -4,224 | -570 | -1,989 | -1,988 | -1,987 | -1,987 | -1,986 | -488 | -485 | -485 | -486 | -484 | -2,471 | -2,057 | -1,449 | -2,698 | -4,461 | -4,207 | -4,086 | -4,305 | -6,580 | -5,541 | -4,668 | -4,411 | -4,877 | -3,723 | -5,776 |
Totaal eigen vermogen van aandeelhouders
| 209,734 | 204,966 | 204,816 | 214,610 | 208,589 | 198,808 | 197,899 | 204,989 | 199,412 | 192,366 | 195,599 | 194,346 | 190,553 | 186,009 | 182,582 | 179,872 | 175,179 | 170,431 | 172,657 | 167,159 | 162,991 | 165,693 | 166,247 | 165,079 | 159,551 | 154,037 | 153,810 | 147,443 | 144,504 | 143,703 | 141,940 | 141,331 | 141,948 | 147,532 | 146,810 | 142,613 | 139,587 | 133,586 | 128,052 | 125,614 | 126,951 | 123,810 | 120,781 | 117,081 | 114,870 | 110,355 | 107,879 | 105,150 | 101,879 | 97,863 | 96,227 | 93,600 | 91,330 | 89,717 | 88,385 | 85,716 | 84,591 | 83,938 | 82,580 | 76,352 |
Totaal eigen vermogen
| 209,734 | 204,966 | 204,816 | 214,611 | 208,590 | 198,808 | 197,899 | 204,989 | 199,412 | 192,366 | 195,599 | 194,346 | 190,553 | 186,009 | 182,582 | 179,872 | 175,179 | 170,431 | 172,657 | 167,159 | 162,991 | 165,693 | 166,247 | 165,079 | 159,551 | 154,037 | 153,810 | 147,443 | 144,539 | 143,749 | 141,975 | 141,377 | 142,023 | 147,617 | 146,891 | 142,697 | 139,609 | 133,599 | 128,052 | 125,614 | 126,951 | 123,810 | 120,781 | 117,081 | 114,870 | 110,355 | 107,880 | 105,150 | 101,879 | 97,863 | 96,227 | 93,612 | 91,342 | 89,729 | 88,397 | 85,728 | 84,603 | 83,950 | 82,592 | 76,364 |
Totaal passiva en aandeelhoudersvermogen
| 262,251 | 261,249 | 267,473 | 270,937 | 266,573 | 252,903 | 255,827 | 255,577 | 250,823 | 242,405 | 252,554 | 242,375 | 239,352 | 233,975 | 238,366 | 227,247 | 224,989 | 221,873 | 233,398 | 222,615 | 219,459 | 220,457 | 230,989 | 224,818 | 217,101 | 210,665 | 218,831 | 205,357 | 199,625 | 196,385 | 194,335 | 188,754 | 188,997 | 195,244 | 195,209 | 189,168 | 186,331 | 178,152 | 170,607 | 166,115 | 170,919 | 165,511 | 161,041 | 154,973 | 157,106 | 151,151 | 147,490 | 143,276 | 147,890 | 144,381 | 141,594 | 135,905 | 134,356 | 137,572 | 135,622 | 131,451 | 131,972 | 132,124 | 130,142 | 125,210 |