Bando Chemical Industries, Ltd.
TSE:5195.T
1788 (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
| 15,727 | 17,935 | 15,537 | 16,763 | 14,416 | 16,770 | 16,787 | 16,211 | 15,715 | 18,837 | 18,167 | 16,999 | 17,127 | 18,863 | 18,007 | 16,293 | 16,184 | 14,493 | 13,326 | 17,358 | 17,899 | 17,530 | 19,690 | 20,300 | 19,571 | 18,947 | 20,843 | 20,799 | 19,597 | 19,522 | 16,656 | 13,988 | 15,571 | 16,980 | 19,170 | 17,083 | 17,880 | 16,199 | 16,246 | 14,179 | 13,319 | 13,192 | 12,756 | 11,057 | 13,023 | 12,493 | 10,991 | 11,132 | 11,861 | 11,121 | 9,971 | 9,865 | 13,851 | 14,964 | 10,710 | 8,885 | 9,683 | 8,653 | 8,985 | 6,988 | 5,516 | 7,439 |
Kortetermijnbeleggingen
| 0 | 1,807 | 1,791 | 1,140 | 1,308 | 1,188 | 958 | 1,001 | 794 | 734 | 615 | 528 | 580 | 435 | 465 | 352 | 364 | 634 | 675 | 548 | 425 | 471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 15,727 | 17,935 | 17,328 | 17,903 | 15,724 | 17,958 | 17,745 | 17,212 | 16,509 | 19,571 | 18,782 | 17,527 | 17,707 | 19,298 | 18,472 | 16,645 | 16,548 | 15,127 | 14,001 | 17,906 | 18,324 | 18,001 | 19,690 | 20,300 | 19,571 | 18,947 | 20,843 | 20,799 | 19,597 | 19,522 | 16,656 | 13,988 | 15,571 | 16,980 | 19,170 | 17,083 | 17,880 | 16,199 | 16,246 | 14,179 | 13,319 | 13,192 | 12,756 | 11,057 | 13,023 | 12,493 | 10,991 | 11,132 | 11,861 | 11,121 | 9,971 | 9,865 | 13,851 | 14,964 | 10,710 | 8,885 | 9,683 | 8,653 | 8,985 | 6,988 | 5,516 | 7,439 |
Nettovorderingen
| 25,106 | 23,433 | 23,820 | 24,434 | 23,964 | 22,591 | 23,996 | 24,282 | 24,479 | 22,536 | 23,152 | 21,931 | 21,830 | 20,498 | 20,155 | 19,365 | 18,240 | 20,120 | 22,244 | 21,196 | 22,467 | 21,719 | 18,367 | 19,703 | 19,170 | 19,519 | 19,033 | 19,825 | 19,421 | 19,374 | 19,027 | 18,273 | 17,125 | 17,189 | 17,103 | 17,677 | 18,581 | 18,962 | 20,582 | 20,403 | 19,893 | 19,561 | 18,526 | 19,222 | 19,805 | 17,142 | 16,863 | 18,483 | 19,123 | 17,857 | 17,992 | 17,656 | 16,830 | 16,838 | 16,706 | 17,479 | 17,047 | 17,195 | 16,017 | 15,256 | 15,510 | 18,010 |
Voorraad
| 19,078 | 19,218 | 18,757 | 18,620 | 19,104 | 18,720 | 18,080 | 17,783 | 17,572 | 16,232 | 15,010 | 13,815 | 13,571 | 13,038 | 12,132 | 11,911 | 12,821 | 12,851 | 12,890 | 12,807 | 12,881 | 12,949 | 12,681 | 12,049 | 12,038 | 11,887 | 12,148 | 11,260 | 11,372 | 10,902 | 10,601 | 9,612 | 9,931 | 10,506 | 10,671 | 10,715 | 11,832 | 11,799 | 11,565 | 11,006 | 10,427 | 10,810 | 11,068 | 10,756 | 10,845 | 10,458 | 9,461 | 9,544 | 10,006 | 9,894 | 9,234 | 9,740 | 9,405 | 9,033 | 8,287 | 7,962 | 8,006 | 7,407 | 7,100 | 7,395 | 7,918 | 9,964 |
Overige vlottende activa
| 3,090 | 2,970 | 1,087 | 998 | 990 | 1,201 | 1,170 | 1,039 | 1,006 | 861 | 1,690 | 923 | 825 | 826 | 1,240 | 623 | 671 | 724 | 1,418 | 767 | 804 | 895 | 5,387 | 4,382 | 4,099 | 3,979 | 4,918 | 3,781 | 3,030 | 3,000 | 3,747 | 2,858 | 2,912 | 2,841 | 3,482 | 2,502 | 2,314 | 2,156 | 2,065 | 1,160 | 1,921 | 1,976 | 2,520 | 1,849 | 1,561 | 1,778 | 2,120 | 1,571 | 1,578 | 1,649 | 2,720 | 2,548 | 2,516 | 1,574 | 3,037 | 2,700 | 2,395 | 1,623 | 2,888 | 2,550 | 2,548 | 3,539 |
Totaal vlottende activa
| 63,001 | 63,556 | 60,992 | 61,955 | 59,782 | 60,470 | 60,991 | 60,316 | 59,566 | 59,200 | 58,634 | 54,196 | 53,933 | 53,660 | 51,999 | 48,544 | 48,280 | 48,822 | 50,553 | 52,676 | 54,476 | 53,564 | 56,125 | 56,434 | 54,878 | 54,332 | 56,942 | 55,665 | 53,420 | 52,798 | 50,031 | 44,731 | 45,539 | 47,516 | 50,426 | 47,977 | 50,607 | 49,116 | 50,458 | 46,748 | 45,560 | 45,539 | 44,870 | 42,884 | 45,234 | 41,871 | 39,435 | 40,730 | 42,568 | 40,521 | 39,917 | 39,809 | 42,602 | 42,409 | 38,740 | 37,026 | 37,131 | 34,878 | 34,990 | 32,189 | 31,492 | 38,952 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 32,913 | 32,545 | 33,402 | 33,582 | 33,167 | 32,521 | 32,344 | 33,123 | 33,432 | 32,954 | 32,110 | 32,187 | 32,502 | 32,880 | 32,738 | 33,094 | 33,786 | 33,913 | 34,261 | 34,525 | 35,016 | 32,597 | 28,470 | 29,065 | 29,054 | 29,407 | 29,559 | 29,263 | 29,025 | 29,135 | 28,973 | 27,958 | 28,143 | 29,485 | 29,686 | 29,735 | 30,655 | 31,087 | 31,282 | 30,640 | 29,881 | 30,820 | 30,197 | 30,672 | 30,072 | 28,432 | 27,735 | 27,979 | 28,817 | 28,385 | 28,659 | 29,437 | 29,993 | 29,509 | 30,075 | 30,574 | 31,364 | 31,446 | 32,420 | 33,155 | 33,847 | 35,334 |
Goodwill
| 4,592 | 4,589 | 4,588 | 4,588 | 4,587 | 4,582 | 4,584 | 4,581 | 4,584 | 4,581 | 8,600 | 8,598 | 8,600 | 8,601 | 8,598 | 8,595 | 8,595 | 8,594 | 11,872 | 13,707 | 13,710 | 72 | 57 | 61 | 61 | 64 | 71 | 68 | 70 | 74 | 74 | 72 | 72 | 82 | 88 | 89 | 99 | 101 | 103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77 | 81 | 70 | 104 | 37 | 36 | 63 | 89 | 115 | 36 | 80 | 107 |
Immateriële activa
| 3,069 | 3,188 | 3,254 | 3,401 | 3,479 | 3,602 | 3,710 | 3,812 | 3,918 | 3,947 | 4,047 | 4,155 | 4,272 | 4,413 | 4,444 | 4,540 | 4,660 | 4,798 | 4,647 | 1,915 | 1,855 | 1,761 | 1,466 | 1,430 | 1,483 | 1,498 | 1,363 | 1,394 | 1,470 | 1,473 | 1,273 | 1,136 | 1,129 | 1,105 | 1,194 | 1,185 | 1,260 | 1,272 | 1,170 | 1,064 | 1,026 | 1,059 | 1,116 | 1,075 | 1,093 | 1,111 | 987 | 1,015 | 1,155 | 1,269 | 1,316 | 1,493 | 1,665 | 1,844 | 1,845 | 1,775 | 1,905 | 2,049 | 2,112 | 2,226 | 2,519 | 2,663 |
Goodwill en immateriële activa
| 7,661 | 7,777 | 7,842 | 7,989 | 8,066 | 8,184 | 8,294 | 8,393 | 8,502 | 8,528 | 12,647 | 12,753 | 12,872 | 13,014 | 13,042 | 13,135 | 13,255 | 13,392 | 16,519 | 15,622 | 15,565 | 1,833 | 1,523 | 1,491 | 1,544 | 1,562 | 1,434 | 1,462 | 1,540 | 1,547 | 1,347 | 1,208 | 1,201 | 1,187 | 1,282 | 1,274 | 1,359 | 1,373 | 1,273 | 1,064 | 1,026 | 1,059 | 1,116 | 1,075 | 1,093 | 1,111 | 987 | 1,015 | 1,155 | 1,269 | 1,393 | 1,574 | 1,735 | 1,948 | 1,882 | 1,811 | 1,968 | 2,138 | 2,227 | 2,262 | 2,599 | 2,770 |
Langetermijnbeleggingen
| 21,211 | 20,714 | 16,503 | 17,504 | 17,835 | 15,386 | 14,884 | 14,127 | 15,127 | 14,939 | 14,287 | 16,798 | 14,895 | 15,266 | 14,135 | 13,548 | 13,496 | 12,415 | 14,626 | 13,961 | 13,923 | 12,883 | 11,325 | 12,428 | 11,790 | 12,443 | 12,691 | 12,094 | 11,731 | 11,487 | 10,978 | 10,135 | 9,843 | 10,328 | 11,107 | 11,024 | 11,988 | 11,530 | 11,405 | 10,747 | 10,160 | 10,150 | 10,596 | 10,342 | 9,804 | 9,045 | 7,985 | 7,179 | 7,359 | 7,371 | 0 | 0 | 0 | 7,089 | 0 | 0 | 0 | 7,752 | 0 | 0 | 6,259 | 0 |
Belastingvorderingen
| 707 | 727 | 840 | 850 | 827 | 814 | 762 | 754 | 758 | 755 | 621 | 520 | 524 | 521 | 513 | 520 | 538 | 524 | 427 | 453 | 473 | 457 | 852 | 513 | 838 | 177 | 152 | 203 | 343 | 403 | 638 | 900 | 1,085 | 965 | 279 | 195 | 114 | 207 | 395 | 565 | 651 | 723 | 141 | 181 | 353 | 542 | 613 | 909 | 1,077 | 878 | 0 | 0 | 0 | 695 | 0 | 0 | 0 | 631 | 0 | 0 | 1,144 | 0 |
Overige niet-vlottende activa
| 4 | 303 | 2,140 | 1,498 | 4 | 1,596 | 1,365 | 1,283 | 2 | 4 | 3 | 3 | 1,008 | 941 | 1,082 | 943 | 933 | 1,230 | 1,349 | 1,198 | 977 | 1,222 | 1,373 | 1,357 | 1,336 | 1,306 | 1,242 | 1,239 | 1,272 | 1,315 | 1,376 | 1,231 | 1,304 | 1,275 | 1,244 | 1,271 | 1,389 | 1,377 | 1,312 | 1,218 | 1,229 | 1,325 | 1,307 | 1,221 | 1,170 | 1,200 | 1,228 | 1,273 | 1,236 | 1,235 | 8,893 | 9,257 | 9,269 | 1,255 | 9,196 | 9,058 | 9,141 | 1,175 | 9,049 | 9,077 | 1,280 | 9,415 |
Totaal niet-vlottende activa
| 62,496 | 62,066 | 60,727 | 61,423 | 59,899 | 58,501 | 57,649 | 57,680 | 57,821 | 57,180 | 59,668 | 62,261 | 61,801 | 62,622 | 61,510 | 61,240 | 62,008 | 61,474 | 67,182 | 65,759 | 65,954 | 48,992 | 43,543 | 44,854 | 44,562 | 44,895 | 45,078 | 44,261 | 43,911 | 43,887 | 43,312 | 41,432 | 41,576 | 43,240 | 43,598 | 43,499 | 45,505 | 45,574 | 45,667 | 44,234 | 42,947 | 44,077 | 43,357 | 43,491 | 42,492 | 40,330 | 38,548 | 38,355 | 39,644 | 39,138 | 38,945 | 40,268 | 40,997 | 40,496 | 41,153 | 41,443 | 42,473 | 43,142 | 43,696 | 44,494 | 45,129 | 47,519 |
Totaal activa
| 125,497 | 125,622 | 121,720 | 123,379 | 119,682 | 118,971 | 118,641 | 117,996 | 117,388 | 116,381 | 118,302 | 116,458 | 115,735 | 116,282 | 113,510 | 109,784 | 110,288 | 110,297 | 117,735 | 118,435 | 120,430 | 102,557 | 99,674 | 101,294 | 99,448 | 99,234 | 102,026 | 99,933 | 97,338 | 96,693 | 93,351 | 86,168 | 87,122 | 90,764 | 94,033 | 91,483 | 96,119 | 94,697 | 96,131 | 90,988 | 88,513 | 89,621 | 88,232 | 86,383 | 87,731 | 82,206 | 77,989 | 79,085 | 82,212 | 79,659 | 78,862 | 80,077 | 83,599 | 82,905 | 79,893 | 78,469 | 79,604 | 78,020 | 78,686 | 76,683 | 76,621 | 86,471 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 17,877 | 18,778 | 17,778 | 17,769 | 16,441 | 16,990 | 18,213 | 16,322 | 16,074 | 16,050 | 15,576 | 13,708 | 13,771 | 14,070 | 13,398 | 10,748 | 10,786 | 13,483 | 14,220 | 13,480 | 15,430 | 16,650 | 9,606 | 10,065 | 9,960 | 9,966 | 9,881 | 9,794 | 9,165 | 9,259 | 9,562 | 9,134 | 9,568 | 9,907 | 10,594 | 9,832 | 11,024 | 11,254 | 15,761 | 14,552 | 14,207 | 14,286 | 15,611 | 14,549 | 15,458 | 14,873 | 14,545 | 15,750 | 16,329 | 16,209 | 16,053 | 14,017 | 13,839 | 13,723 | 14,449 | 13,532 | 13,500 | 12,430 | 12,740 | 10,500 | 11,073 | 15,397 |
Kortlopende schulden
| 3,050 | 5,350 | 6,250 | 5,239 | 4,935 | 7,982 | 5,414 | 4,474 | 3,957 | 3,593 | 5,073 | 6,251 | 6,220 | 8,012 | 6,044 | 6,708 | 6,794 | 6,774 | 5,244 | 18,429 | 18,527 | 2,768 | 2,770 | 2,996 | 2,937 | 2,921 | 4,157 | 4,289 | 4,309 | 4,499 | 5,192 | 4,844 | 4,904 | 5,047 | 4,168 | 4,460 | 4,765 | 4,717 | 4,730 | 5,030 | 5,016 | 5,571 | 4,755 | 4,651 | 5,400 | 5,137 | 4,771 | 4,853 | 5,076 | 4,761 | 8,321 | 9,871 | 11,099 | 11,418 | 2,417 | 2,556 | 3,521 | 4,149 | 5,074 | 5,420 | 5,771 | 9,360 |
Belastingschulden
| 880 | 1,035 | 817 | 1,195 | 877 | 753 | 517 | 1,110 | 760 | 1,720 | 1,192 | 860 | 585 | 549 | 507 | 467 | 353 | 348 | 480 | 321 | 97 | 552 | 536 | 1,027 | 718 | 925 | 584 | 797 | 768 | 1,064 | 737 | 528 | 618 | 438 | 413 | 541 | 584 | 431 | 368 | 504 | 566 | 1,363 | 997 | 1,014 | 878 | 348 | 465 | 709 | 740 | 358 | 236 | 601 | 705 | 1,180 | 779 | 1,035 | 698 | 594 | 447 | 474 | 358 | 269 |
Uitgestelde opbrengsten
| 880 | 1,035 | 1,781 | 2,249 | 1,954 | 1,718 | 1,454 | 2,119 | 1,799 | 2,701 | 2,012 | 1,699 | 1,457 | 1,430 | 1,442 | 1,489 | 1,414 | 1,372 | 1,454 | 1,355 | 1,504 | 905 | 536 | 1,027 | 718 | 940 | 597 | 810 | 777 | 1,073 | 844 | 637 | 632 | 468 | 500 | 541 | 584 | 431 | 368 | 504 | 566 | 1,363 | 997 | 1,014 | 878 | 348 | 465 | 709 | 740 | 358 | 236 | 601 | 705 | 1,180 | 779 | 1,035 | 698 | 600 | 447 | 474 | 364 | 269 |
Overige kortlopende verplichtingen
| 8,128 | 7,295 | 5,562 | 5,801 | 7,007 | 5,479 | 5,155 | 5,368 | 6,597 | 6,176 | 4,672 | 3,925 | 5,144 | 4,146 | 4,094 | 3,986 | 4,840 | 4,200 | 4,480 | 3,946 | 4,800 | 3,909 | 11,227 | 10,740 | 11,680 | 11,216 | 11,203 | 10,474 | 10,320 | 9,942 | 10,503 | 8,318 | 9,547 | 9,558 | 10,134 | 8,352 | 9,979 | 9,569 | 6,808 | 5,450 | 6,157 | 5,565 | 6,027 | 5,775 | 7,040 | 5,787 | 5,428 | 5,083 | 5,835 | 5,376 | 7,418 | 6,097 | 6,303 | 5,886 | 6,370 | 5,797 | 6,144 | 5,496 | 5,503 | 4,887 | 5,734 | 6,346 |
Totaal kortlopende verplichtingen
| 29,935 | 32,458 | 31,371 | 31,058 | 30,337 | 32,169 | 30,236 | 28,283 | 28,427 | 28,520 | 27,333 | 25,583 | 26,592 | 27,658 | 24,978 | 22,931 | 23,834 | 25,829 | 25,398 | 37,210 | 40,261 | 24,232 | 24,139 | 24,828 | 25,295 | 25,043 | 25,838 | 25,367 | 24,571 | 24,773 | 26,101 | 22,933 | 24,651 | 24,980 | 25,396 | 23,185 | 26,352 | 25,971 | 27,667 | 25,536 | 25,946 | 26,785 | 27,390 | 25,989 | 28,776 | 26,145 | 25,209 | 26,395 | 27,980 | 26,704 | 32,028 | 30,586 | 31,946 | 32,207 | 24,015 | 22,920 | 23,863 | 22,675 | 23,764 | 21,281 | 22,942 | 31,372 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,125 | 2,237 | 2,350 | 2,762 | 3,175 | 3,587 | 7,000 | 7,412 | 7,825 | 10,237 | 10,750 | 11,162 | 11,575 | 11,987 | 15,500 | 15,900 | 16,300 | 14,700 | 16,445 | 7,590 | 7,590 | 7,635 | 9,135 | 9,181 | 9,181 | 9,226 | 10,802 | 10,850 | 10,859 | 10,913 | 7,520 | 7,694 | 7,709 | 7,513 | 9,273 | 9,404 | 9,493 | 9,769 | 9,746 | 9,899 | 9,956 | 10,182 | 10,056 | 10,167 | 10,349 | 10,609 | 9,100 | 9,189 | 9,784 | 9,834 | 5,115 | 5,237 | 6,444 | 6,235 | 11,104 | 11,197 | 11,554 | 11,595 | 11,851 | 11,958 | 11,898 | 9,257 |
Uitgestelde opbrengsten niet-vlottend
| -1,773 | 0 | 2,473 | 2,440 | 2,392 | 2,205 | 2,289 | 2,201 | 2,343 | 2,326 | 2,399 | 2,443 | 2,356 | 2,061 | 2,258 | 2,443 | 2,595 | 2,388 | 2,378 | 2,375 | 2,502 | 1,768 | 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 | 2,150 | 0 | 0 | 1,802 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,773 | 1,859 | 1,924 | 1,875 | 1,488 | 1,628 | 1,381 | 926 | 913 | 1,085 | 1,445 | 1,881 | 1,565 | 1,654 | 1,247 | 1,085 | 986 | 932 | 1,375 | 219 | 170 | 470 | 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 | 1 | 0 | 0 | 2 | 0 |
Overige niet-vlottende verplichtingen
| 5,211 | 3,553 | 1,126 | 1,191 | 1,289 | 1,371 | 1,474 | 1,571 | 1,664 | 1,786 | 1,889 | 1,978 | 2,070 | 2,160 | 2,243 | 2,340 | 2,444 | 2,540 | 2,647 | 2,738 | 2,834 | 321 | 1,157 | 1,225 | 1,284 | 1,573 | 2,127 | 2,074 | 2,157 | 2,268 | 2,856 | 2,919 | 2,994 | 3,068 | 1,935 | 1,992 | 2,352 | 2,183 | 2,825 | 2,857 | 2,973 | 3,379 | 2,067 | 1,945 | 2,125 | 2,228 | 3,563 | 3,531 | 3,609 | 3,678 | 3,704 | 3,774 | 3,865 | 3,921 | 3,864 | 3,825 | 3,792 | 1,579 | 3,670 | 3,586 | 1,625 | 3,666 |
Totaal niet-vlottende verplichtingen
| 7,336 | 7,649 | 7,873 | 8,268 | 8,344 | 8,791 | 12,144 | 12,110 | 12,745 | 15,434 | 16,483 | 17,464 | 17,566 | 17,862 | 21,248 | 21,768 | 22,325 | 20,560 | 22,845 | 12,922 | 13,096 | 10,194 | 10,292 | 10,406 | 10,465 | 10,799 | 12,929 | 12,924 | 13,016 | 13,181 | 10,376 | 10,613 | 10,703 | 10,581 | 11,208 | 11,396 | 11,845 | 11,952 | 12,571 | 12,756 | 12,929 | 13,561 | 12,123 | 12,112 | 12,474 | 12,837 | 12,663 | 12,720 | 13,393 | 13,512 | 8,819 | 9,011 | 10,309 | 10,156 | 14,968 | 15,022 | 15,346 | 15,325 | 15,521 | 15,544 | 15,327 | 12,923 |
Totaal passiva
| 37,271 | 40,107 | 39,244 | 39,326 | 38,681 | 40,960 | 42,380 | 40,393 | 41,172 | 43,954 | 43,816 | 43,047 | 44,158 | 45,520 | 46,226 | 44,699 | 46,159 | 46,389 | 48,243 | 50,132 | 53,357 | 34,426 | 34,431 | 35,234 | 35,760 | 35,842 | 38,767 | 38,291 | 37,587 | 37,954 | 36,477 | 33,546 | 35,354 | 35,561 | 36,604 | 34,581 | 38,197 | 37,923 | 40,238 | 38,292 | 38,875 | 40,346 | 39,513 | 38,101 | 41,250 | 38,982 | 37,872 | 39,115 | 41,373 | 40,216 | 40,847 | 39,597 | 42,255 | 42,363 | 38,983 | 37,942 | 39,209 | 38,000 | 39,285 | 36,825 | 38,269 | 44,295 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 71,462 | 0 | 0 | 0 | 68,694 | 67,930 | 72,065 | 70,715 | 0 | 0 | 0 | 429 | 65 | 987 | 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
| 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 | 10,951 |
Ingehouden winsten
| 61,342 | 61,039 | 59,927 | 60,101 | 58,312 | 60,380 | 59,207 | 58,852 | 57,393 | 56,480 | 60,625 | 58,757 | 56,888 | 55,857 | 54,296 | 52,887 | 51,580 | 52,301 | 54,822 | 54,535 | 53,118 | 53,147 | 52,590 | 52,027 | 50,490 | 49,371 | 48,523 | 47,869 | 46,623 | 45,922 | 44,769 | 43,623 | 42,513 | 42,090 | 41,486 | 40,861 | 39,468 | 38,739 | 38,168 | 37,375 | 36,389 | 35,353 | 34,954 | 34,306 | 33,042 | 31,919 | 31,329 | 31,538 | 30,698 | 30,170 | 29,155 | 29,637 | 29,890 | 29,514 | 29,473 | 29,049 | 27,947 | 27,075 | 26,992 | 26,715 | 26,342 | 28,270 |
Overige gereserveerde algehele resultaten
| 14,581 | 11,927 | 9,490 | 10,466 | 9,240 | 6,789 | 5,989 | 7,361 | 7,188 | 4,202 | 2,145 | 2,423 | 2,162 | 12,404 | 366 | -429 | -65 | -987 | 2,068 | 755 | 993 | 2,027 | -203 | 1,210 | 421 | 1,266 | 1,982 | 1,057 | 308 | 8 | -704 | -3,744 | -3,650 | -969 | 1,626 | 1,741 | 4,167 | 3,728 | 3,436 | 930 | -1,097 | -398 | -569 | -362 | -864 | -2,974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 988 | 1,246 | 1,796 | 2,216 | -69,263 | -465 | -238 | 71 | -68,344 | -67,431 | -71,576 | -69,708 | 1,309 | -8,721 | 1,423 | 998 | 1,345 | 395 | 1,391 | 1,815 | 1,768 | 1,745 | 1,655 | 1,624 | 1,596 | 1,573 | 1,562 | 1,535 | 1,650 | 1,638 | 1,637 | 1,407 | 1,576 | 2,713 | 2,846 | 2,849 | 2,852 | 2,854 | 2,856 | 2,860 | 2,862 | 2,865 | 2,869 | 2,873 | 2,876 | 2,878 | -2,878 | -3,321 | -1,600 | -2,562 | -2,975 | -990 | -376 | -787 | -385 | -321 | 655 | 1,163 | 642 | 1,197 | 52 | 2,014 |
Totaal eigen vermogen van aandeelhouders
| 87,862 | 85,163 | 82,164 | 83,734 | 80,702 | 77,655 | 75,909 | 77,235 | 75,882 | 72,132 | 74,210 | 73,138 | 71,310 | 70,491 | 67,036 | 64,836 | 63,876 | 63,647 | 69,232 | 68,056 | 66,830 | 67,870 | 64,993 | 65,812 | 63,458 | 63,161 | 63,018 | 61,412 | 59,532 | 58,519 | 56,653 | 52,237 | 51,390 | 54,785 | 56,909 | 56,402 | 57,438 | 56,272 | 55,411 | 52,116 | 49,105 | 48,771 | 48,205 | 47,768 | 46,005 | 42,774 | 39,402 | 39,168 | 40,049 | 38,559 | 37,131 | 39,598 | 40,465 | 39,678 | 40,039 | 39,679 | 39,553 | 39,189 | 38,585 | 38,863 | 37,345 | 41,235 |
Totaal eigen vermogen
| 88,226 | 85,510 | 82,476 | 84,053 | 81,001 | 78,011 | 76,261 | 77,603 | 76,216 | 72,427 | 74,486 | 73,411 | 71,577 | 70,762 | 67,284 | 65,085 | 64,129 | 63,908 | 69,492 | 68,303 | 67,073 | 68,131 | 65,243 | 66,060 | 63,688 | 63,392 | 63,259 | 61,642 | 59,751 | 58,739 | 56,874 | 52,622 | 51,768 | 55,203 | 57,429 | 56,902 | 57,922 | 56,774 | 55,893 | 52,696 | 49,638 | 49,275 | 48,719 | 48,282 | 46,481 | 43,224 | 40,117 | 39,970 | 40,839 | 39,443 | 38,015 | 40,480 | 41,344 | 40,542 | 40,910 | 40,527 | 40,395 | 40,020 | 39,401 | 39,858 | 38,352 | 42,176 |
Totaal passiva en aandeelhoudersvermogen
| 125,497 | 125,622 | 121,720 | 123,379 | 119,682 | 118,971 | 118,641 | 117,996 | 117,388 | 116,381 | 118,302 | 116,458 | 115,735 | 116,282 | 113,510 | 109,784 | 110,288 | 110,297 | 117,735 | 118,435 | 120,430 | 102,557 | 99,674 | 101,294 | 99,448 | 99,234 | 102,026 | 99,933 | 97,338 | 96,693 | 93,351 | 86,168 | 87,122 | 90,764 | 94,033 | 91,483 | 96,119 | 94,697 | 96,131 | 90,988 | 88,513 | 89,621 | 88,232 | 86,383 | 87,731 | 82,206 | 77,989 | 79,085 | 82,212 | 79,659 | 78,862 | 80,077 | 83,599 | 82,905 | 79,893 | 78,469 | 79,604 | 78,020 | 78,686 | 76,683 | 76,621 | 86,471 |