Taiheiyo Cement Corporation
TSE:5233.T
3321 (JPY) • At close November 14, 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
| 86,564 | 71,147 | 98,124 | 82,147 | 78,892 | 79,842 | 88,923 | 80,850 | 103,798 | 60,271 | 80,101 | 73,263 | 79,169 | 73,074 | 80,756 | 82,443 | 79,256 | 51,641 | 54,172 | 48,629 | 57,304 | 56,561 | 60,148 | 56,193 | 58,891 | 53,766 | 62,155 | 58,628 | 56,340 | 60,516 | 65,851 | 77,482 | 52,438 | 53,539 | 58,682 | 105,720 | 57,391 | 53,859 | 65,976 | 57,427 | 59,185 | 59,369 | 66,296 | 67,352 | 65,710 | 59,379 | 63,610 | 59,369 | 58,116 | 64,505 | 65,282 | 77,628 | 68,587 | 67,290 | 68,864 | 71,113 | 65,731 | 119,437 | 69,311 | 60,853 | 61,052 | 81,557 |
Kortetermijnbeleggingen
| 0 | 8,954 | 0 | 9,364 | -63,120 | -26,073 | 0 | 10,022 | -59,131 | -46,230 | -58,134 | -57,373 | 0 | -24,637 | -52,232 | -54,823 | -55,747 | -12,970 | -57,108 | -58,673 | -57,812 | -19,561 | -60,717 | -60,229 | -59,867 | -24,239 | -55,774 | -61,729 | -62,797 | -20,590 | -74,477 | -75,055 | -71,410 | -10,095 | -64,009 | -66,410 | -66,053 | -21,587 | -66,654 | -66,254 | -66,856 | -13,317 | -72,897 | -71,897 | -71,085 | -1,086 | -68,124 | -67,924 | 0 | -1,144 | 0 | 0 | 0 | -1,217 | 0 | 0 | 0 | -3,511 | 0 | 0 | -3,531 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 86,564 | 80,101 | 98,124 | 82,147 | 78,892 | 79,842 | 88,923 | 80,850 | 103,798 | 60,271 | 80,101 | 73,263 | 79,169 | 73,074 | 80,756 | 82,443 | 79,256 | 51,641 | 54,172 | 48,629 | 57,304 | 56,561 | 60,148 | 56,193 | 58,891 | 53,766 | 62,155 | 58,628 | 56,340 | 60,516 | 65,851 | 77,482 | 52,438 | 53,539 | 58,682 | 105,720 | 57,391 | 53,859 | 65,976 | 57,427 | 59,185 | 59,369 | 66,296 | 67,352 | 65,710 | 59,379 | 63,610 | 59,369 | 58,116 | 64,505 | 65,282 | 77,628 | 68,587 | 67,290 | 68,864 | 71,113 | 65,731 | 119,437 | 69,311 | 60,853 | 61,052 | 81,557 |
Nettovorderingen
| 204,351 | 206,385 | 226,141 | 217,094 | 186,277 | 182,812 | 215,499 | 182,631 | 174,042 | 166,225 | 190,099 | 164,072 | 159,575 | 160,954 | 184,633 | 165,310 | 156,985 | 171,253 | 189,904 | 170,734 | 180,802 | 192,887 | 207,372 | 190,103 | 186,038 | 192,145 | 195,438 | 186,373 | 167,575 | 170,821 | 186,834 | 157,628 | 146,565 | 160,454 | 181,962 | 161,898 | 160,231 | 176,021 | 193,892 | 172,004 | 165,232 | 174,677 | 186,220 | 164,746 | 171,288 | 196,211 | 168,612 | 159,672 | 0 | 192,755 | 0 | 0 | 0 | 179,376 | 0 | 0 | 0 | 190,468 | 0 | 0 | 197,776 | 0 |
Voorraad
| 132,387 | 123,176 | 128,869 | 129,822 | 137,432 | 138,372 | 138,601 | 132,712 | 120,634 | 94,188 | 89,196 | 83,892 | 80,906 | 75,373 | 74,501 | 77,365 | 82,088 | 78,282 | 80,600 | 78,312 | 80,283 | 76,720 | 77,586 | 75,967 | 75,024 | 73,337 | 74,061 | 74,738 | 75,404 | 75,965 | 70,642 | 72,988 | 76,307 | 75,296 | 76,601 | 75,454 | 76,794 | 74,022 | 76,409 | 73,522 | 74,085 | 69,556 | 73,607 | 72,979 | 72,135 | 67,163 | 68,785 | 70,779 | 72,478 | 68,073 | 70,968 | 70,874 | 69,947 | 68,594 | 73,282 | 79,790 | 81,589 | 76,257 | 84,787 | 90,503 | 95,657 | 110,963 |
Overige vlottende activa
| 21,479 | 20,627 | 25,989 | 25,385 | 29,165 | 29,382 | 27,858 | 28,932 | 23,523 | 19,866 | 18,752 | 16,535 | 20,388 | 17,932 | 16,314 | 16,369 | 19,035 | 17,326 | 16,932 | 15,910 | 15,660 | 15,139 | 14,662 | 13,660 | 13,278 | 21,347 | 25,981 | 23,171 | 24,126 | 25,593 | 27,115 | 25,129 | 20,012 | 19,629 | 25,987 | 24,418 | 24,343 | 26,079 | 34,853 | 32,795 | 32,082 | 34,702 | 31,144 | 30,726 | 32,298 | 7,953 | 36,215 | 34,327 | 33,329 | 9,163 | 38,527 | 39,029 | 41,270 | 7,676 | 47,952 | 51,910 | 49,741 | 14,191 | 37,153 | 35,371 | 11,174 | 41,459 |
Totaal vlottende activa
| 444,781 | 430,289 | 479,123 | 454,448 | 431,766 | 430,408 | 470,881 | 425,125 | 421,997 | 340,550 | 378,148 | 337,762 | 340,038 | 327,333 | 356,204 | 341,487 | 337,364 | 318,502 | 341,608 | 313,585 | 334,049 | 341,307 | 359,768 | 335,923 | 333,231 | 340,595 | 357,635 | 342,910 | 323,445 | 332,895 | 350,442 | 333,227 | 295,322 | 308,918 | 343,232 | 367,490 | 318,759 | 329,981 | 371,130 | 335,748 | 330,584 | 338,304 | 357,267 | 335,803 | 341,431 | 330,706 | 337,222 | 324,147 | 323,341 | 334,496 | 343,228 | 331,778 | 317,736 | 322,936 | 358,268 | 344,594 | 341,497 | 400,353 | 360,977 | 339,883 | 365,659 | 448,748 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 672,737 | 653,910 | 657,756 | 649,223 | 626,750 | 620,083 | 639,220 | 627,059 | 586,482 | 557,829 | 546,858 | 544,104 | 551,628 | 540,342 | 540,375 | 543,590 | 544,151 | 544,553 | 536,129 | 530,627 | 528,091 | 520,939 | 519,946 | 513,844 | 504,265 | 505,438 | 501,382 | 494,912 | 494,257 | 497,151 | 490,858 | 492,920 | 475,681 | 487,611 | 525,375 | 486,365 | 486,123 | 490,565 | 480,280 | 471,537 | 472,733 | 470,316 | 469,255 | 471,311 | 466,689 | 457,489 | 453,387 | 458,692 | 468,576 | 461,789 | 471,103 | 473,272 | 479,815 | 480,977 | 493,252 | 503,735 | 534,258 | 530,261 | 547,009 | 558,683 | 556,339 | 573,811 |
Goodwill
| 94 | 103 | 114 | 87 | 96 | 101 | 111 | 69 | 81 | 80 | 94 | 107 | 133 | 159 | 186 | 215 | 208 | 179 | 212 | 247 | 285 | 321 | 321 | 348 | 335 | 777 | 1,387 | 1,962 | 2,624 | 3,409 | 3,570 | 4,256 | 5,334 | 6,432 | 7,066 | 7,955 | 8,539 | 9,297 | 9,199 | 9,177 | 9,938 | 10,890 | 10,818 | 11,538 | 11,617 | 11,303 | 10,869 | 11,497 | 12,447 | 12,343 | 13,141 | 14,360 | 15,345 | 15,607 | 15,025 | 16,141 | 17,509 | 17,998 | 18,761 | 20,666 | 21,343 | 25,781 |
Immateriële activa
| 39,662 | 38,980 | 40,677 | 40,512 | 39,659 | 39,665 | 41,892 | 40,390 | 27,243 | 27,486 | 27,433 | 27,862 | 28,042 | 28,033 | 28,471 | 29,070 | 29,508 | 29,635 | 29,398 | 29,531 | 29,633 | 30,554 | 30,727 | 30,826 | 31,064 | 32,261 | 32,595 | 33,107 | 33,744 | 34,251 | 34,331 | 35,148 | 35,726 | 37,487 | 39,555 | 31,541 | 31,964 | 32,539 | 30,637 | 30,249 | 30,921 | 31,338 | 30,675 | 30,923 | 30,877 | 30,275 | 29,013 | 29,591 | 30,240 | 29,617 | 29,759 | 30,427 | 31,082 | 31,095 | 31,396 | 32,536 | 35,176 | 35,993 | 36,179 | 37,506 | 37,049 | 37,914 |
Goodwill en immateriële activa
| 39,756 | 39,083 | 40,791 | 40,599 | 39,755 | 39,766 | 42,003 | 40,459 | 27,324 | 27,566 | 27,527 | 27,969 | 28,175 | 28,192 | 28,657 | 29,285 | 29,716 | 29,814 | 29,610 | 29,778 | 29,918 | 30,875 | 31,048 | 31,174 | 31,399 | 33,038 | 33,982 | 35,069 | 36,368 | 37,660 | 37,901 | 39,404 | 41,060 | 43,919 | 46,621 | 39,496 | 40,503 | 41,836 | 39,836 | 39,426 | 40,859 | 42,228 | 41,493 | 42,461 | 42,494 | 41,578 | 39,882 | 41,088 | 42,687 | 41,960 | 42,900 | 44,787 | 46,427 | 46,702 | 46,421 | 48,677 | 52,685 | 53,991 | 54,940 | 58,172 | 58,392 | 63,695 |
Langetermijnbeleggingen
| 216,552 | 133,472 | 124,095 | 123,381 | 181,734 | 143,912 | 122,795 | 122,210 | 177,146 | 164,589 | 176,656 | 176,779 | 92,967 | 116,563 | 141,405 | 141,140 | 140,819 | 95,901 | 146,425 | 142,067 | 140,970 | 103,253 | 144,128 | 148,765 | 147,756 | 111,073 | 146,934 | 148,397 | 147,914 | 105,371 | 157,504 | 153,330 | 184,226 | 125,538 | 177,465 | 183,345 | 180,989 | 135,334 | 176,195 | 171,904 | 166,325 | 112,207 | 169,832 | 163,783 | 156,543 | 86,214 | 145,886 | 142,622 | 0 | 79,718 | 0 | 0 | 0 | 87,402 | 0 | 0 | 0 | 106,466 | 0 | 0 | 106,684 | 0 |
Belastingvorderingen
| 0 | 8,595 | -124,095 | -123,381 | -39,464 | 8,167 | -122,795 | -122,210 | -36,546 | 11,081 | -34,943 | -34,062 | -92,967 | 9,635 | -141,405 | -141,140 | -140,819 | 21,118 | -146,425 | -142,067 | -140,970 | 17,109 | -144,128 | -148,765 | -147,756 | 12,194 | -146,934 | -148,397 | -147,914 | 19,056 | -157,504 | -153,330 | -184,226 | 23,258 | -177,465 | -183,345 | -180,989 | 16,848 | -176,195 | -171,904 | -166,325 | 25,818 | -169,832 | -163,783 | -156,543 | 23,522 | -145,886 | -142,622 | 0 | 22,521 | 0 | 0 | 0 | 20,891 | 0 | 0 | 0 | 23,070 | 0 | 0 | 29,863 | 0 |
Overige niet-vlottende activa
| 0 | 72,902 | 189,618 | 188,347 | 39,464 | 26,523 | 179,431 | 179,832 | 36,546 | 1,389 | 34,942 | 34,061 | 150,825 | 22,159 | 141,405 | 141,140 | 140,819 | 23,032 | 146,424 | 142,067 | 140,970 | 20,942 | 144,127 | 148,763 | 147,757 | 19,802 | 146,935 | 148,397 | 147,913 | 23,280 | 157,504 | 153,329 | 184,226 | 24,828 | 177,465 | 183,346 | 180,988 | 26,036 | 176,196 | 171,904 | 166,325 | 26,688 | 169,831 | 163,783 | 156,543 | 42,961 | 145,886 | 142,622 | 142,743 | 41,745 | 140,120 | 148,517 | 148,591 | 38,552 | 151,766 | 154,169 | 165,322 | 41,115 | 175,011 | 173,775 | 41,149 | 182,116 |
Totaal niet-vlottende activa
| 929,045 | 907,962 | 888,165 | 878,169 | 848,239 | 838,451 | 860,654 | 847,350 | 790,952 | 762,454 | 751,040 | 748,851 | 730,628 | 716,891 | 710,437 | 714,015 | 714,686 | 714,418 | 712,163 | 702,472 | 698,979 | 693,118 | 695,121 | 693,781 | 683,421 | 681,545 | 682,299 | 678,378 | 678,538 | 682,518 | 686,263 | 685,653 | 700,967 | 705,154 | 749,461 | 709,207 | 707,614 | 710,619 | 696,312 | 682,867 | 679,917 | 677,257 | 680,579 | 677,555 | 665,726 | 651,764 | 639,155 | 642,402 | 654,006 | 647,733 | 654,123 | 666,576 | 674,833 | 674,524 | 691,439 | 706,581 | 752,265 | 754,903 | 776,960 | 790,630 | 792,427 | 819,622 |
Totaal activa
| 1,373,826 | 1,338,251 | 1,367,289 | 1,332,619 | 1,280,007 | 1,268,862 | 1,331,537 | 1,272,477 | 1,212,951 | 1,103,007 | 1,129,191 | 1,086,616 | 1,070,670 | 1,044,227 | 1,066,643 | 1,055,503 | 1,052,051 | 1,032,923 | 1,053,774 | 1,016,058 | 1,033,029 | 1,034,428 | 1,054,890 | 1,029,708 | 1,016,652 | 1,022,142 | 1,039,934 | 1,021,290 | 1,001,986 | 1,015,415 | 1,036,707 | 1,018,882 | 996,291 | 1,014,075 | 1,092,694 | 1,076,698 | 1,026,376 | 1,040,602 | 1,067,443 | 1,018,616 | 1,010,502 | 1,015,564 | 1,037,849 | 1,013,360 | 1,007,158 | 982,473 | 976,377 | 966,551 | 977,349 | 982,231 | 997,351 | 998,354 | 992,569 | 997,460 | 1,049,707 | 1,051,175 | 1,093,762 | 1,155,256 | 1,137,937 | 1,130,513 | 1,158,086 | 1,268,370 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 112,499 | 112,452 | 103,819 | 97,670 | 84,371 | 84,162 | 105,628 | 89,923 | 88,206 | 79,685 | 88,692 | 77,614 | 76,215 | 73,596 | 86,589 | 76,289 | 75,893 | 83,430 | 91,419 | 80,313 | 90,585 | 96,275 | 101,418 | 90,867 | 88,073 | 91,113 | 99,574 | 86,728 | 76,509 | 79,676 | 84,320 | 68,840 | 70,136 | 73,893 | 88,433 | 77,174 | 76,870 | 85,036 | 90,880 | 78,701 | 79,748 | 83,691 | 89,056 | 81,155 | 83,164 | 85,010 | 83,283 | 81,088 | 81,514 | 84,300 | 83,652 | 73,301 | 72,564 | 78,757 | 83,704 | 72,033 | 74,395 | 82,958 | 84,622 | 77,577 | 100,877 | 110,871 |
Kortlopende schulden
| 150,871 | 137,469 | 168,807 | 160,426 | 192,693 | 186,573 | 222,242 | 189,729 | 197,239 | 123,986 | 148,865 | 128,831 | 122,019 | 113,538 | 126,718 | 172,617 | 170,600 | 132,783 | 163,540 | 151,429 | 162,340 | 149,381 | 173,297 | 190,930 | 182,591 | 168,216 | 173,376 | 154,870 | 136,856 | 127,560 | 128,707 | 137,117 | 151,618 | 146,041 | 181,142 | 220,534 | 198,707 | 186,764 | 230,950 | 217,752 | 242,321 | 202,104 | 228,029 | 253,990 | 305,338 | 286,238 | 298,705 | 270,540 | 289,473 | 282,076 | 282,334 | 294,322 | 321,170 | 314,662 | 361,735 | 376,839 | 381,809 | 380,115 | 327,783 | 327,095 | 303,487 | 344,957 |
Belastingschulden
| 5,372 | 5,446 | 9,163 | 7,231 | 2,907 | 3,687 | 3,429 | 4,475 | 1,954 | 4,198 | 4,007 | 4,432 | 2,740 | 4,590 | 5,245 | 5,606 | 2,510 | 6,024 | 4,440 | 5,666 | 2,975 | 8,376 | 7,831 | 7,357 | 3,681 | 6,416 | 10,819 | 9,105 | 3,587 | 5,914 | 20,132 | 16,569 | 3,367 | 8,351 | 8,931 | 9,698 | 5,176 | 10,730 | 7,189 | 8,572 | 4,360 | 18,040 | 21,287 | 16,368 | 7,645 | 11,000 | 10,126 | 6,115 | 1,834 | 3,251 | 6,157 | 3,707 | 1,374 | 3,323 | 8,096 | 5,305 | 1,420 | 2,848 | 2,859 | 2,488 | 2,292 | 3,435 |
Uitgestelde opbrengsten
| 0 | 5,446 | 12,738 | 13,464 | 9,070 | 12,036 | 6,689 | 10,760 | 6,967 | 10,657 | 7,669 | 11,097 | 7,935 | 11,259 | 8,564 | 11,922 | 7,343 | 12,321 | 7,879 | 12,015 | 7,825 | 14,642 | 11,221 | 13,656 | 8,361 | 12,561 | 14,323 | 15,308 | 8,529 | 12,070 | 23,852 | 22,846 | 8,278 | 14,830 | 12,867 | 15,888 | 10,367 | 17,432 | 12,228 | 15,755 | 10,755 | 26,633 | 26,837 | 25,448 | 15,925 | 21,013 | 18,850 | 15,921 | 10,791 | 13,783 | 17,391 | 17,218 | 17,200 | 21,294 | 20,145 | 30,654 | 28,308 | 32,368 | 12,348 | 14,032 | 15,142 | 8,127 |
Overige kortlopende verplichtingen
| 104,405 | 91,509 | 129,151 | 128,513 | 117,587 | 111,362 | 117,510 | 107,989 | 109,785 | 101,899 | 110,259 | 103,911 | 118,395 | 113,107 | 97,998 | 89,554 | 93,927 | 91,534 | 94,959 | 89,227 | 96,160 | 95,358 | 93,796 | 96,717 | 95,359 | 94,805 | 67,646 | 76,878 | 77,606 | 65,702 | 55,368 | 53,936 | 70,033 | 63,284 | 69,562 | 58,602 | 67,181 | 60,423 | 75,139 | 66,058 | 68,800 | 51,747 | 55,427 | 53,308 | 84,500 | 80,343 | 77,861 | 77,879 | 79,009 | 78,553 | 80,943 | 76,991 | 74,950 | 76,135 | 73,021 | 82,804 | 87,341 | 87,545 | 71,332 | 67,355 | 77,610 | 84,736 |
Totaal kortlopende verplichtingen
| 373,147 | 368,103 | 410,940 | 393,840 | 397,558 | 385,784 | 448,809 | 392,116 | 397,184 | 309,768 | 351,823 | 314,788 | 319,369 | 304,831 | 316,550 | 344,066 | 342,930 | 313,771 | 354,358 | 326,635 | 352,060 | 349,390 | 376,342 | 385,871 | 369,704 | 360,550 | 380,061 | 358,197 | 311,616 | 308,910 | 336,231 | 322,154 | 311,710 | 321,229 | 373,802 | 397,784 | 368,668 | 377,817 | 428,614 | 402,593 | 416,739 | 408,848 | 447,473 | 455,717 | 480,647 | 462,591 | 469,975 | 435,622 | 451,830 | 448,180 | 453,086 | 448,321 | 470,058 | 472,877 | 526,556 | 536,981 | 544,965 | 553,466 | 486,596 | 474,515 | 484,266 | 543,999 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 227,255 | 252,358 | 229,450 | 228,120 | 213,783 | 243,425 | 171,393 | 183,926 | 143,743 | 160,081 | 139,211 | 140,626 | 130,858 | 148,915 | 142,125 | 116,664 | 128,148 | 151,328 | 120,889 | 125,089 | 123,281 | 147,849 | 122,420 | 96,817 | 115,013 | 139,234 | 129,726 | 149,019 | 188,231 | 216,666 | 204,515 | 210,633 | 229,168 | 249,288 | 237,589 | 198,445 | 188,124 | 217,558 | 190,685 | 196,085 | 191,370 | 229,329 | 206,860 | 191,138 | 177,786 | 205,125 | 197,068 | 225,729 | 220,238 | 244,900 | 245,832 | 248,417 | 251,914 | 260,677 | 252,988 | 245,764 | 254,569 | 298,960 | 319,840 | 320,451 | 339,877 | 350,954 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 24,805 | 0 | 0 | 0 | 38,416 | 0 | 0 | 0 | 35,982 | 0 | 0 | 0 | 33,718 | 0 | 0 | 0 | 33,817 | 0 | 0 | 0 | 33,192 | 0 | 0 | 0 | 33,510 | 0 | 0 | 0 | 33,407 | 0 | 0 | 0 | 32,229 | 0 | 0 | 0 | 36,222 | 0 | 0 | 0 | 34,649 | 0 | 0 | 0 | 37,001 | 0 | 0 | 0 | 35,211 | 0 | 0 | 0 | 34,036 | 0 | 0 | 0 | 37,104 | 0 | 0 | 36,201 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 22,038 | 0 | 0 | 0 | 18,329 | 0 | 0 | 0 | 10,020 | 0 | 0 | 0 | 8,130 | 0 | 0 | 0 | 7,491 | 0 | 0 | 0 | 7,630 | 0 | 0 | 0 | 10,051 | 0 | 0 | 0 | 8,378 | 0 | 0 | 0 | 3,527 | 0 | 0 | 0 | 9,084 | 0 | 0 | 0 | 20,906 | 0 | 0 | 0 | 19,289 | 0 | 0 | 0 | 18,172 | 0 | 0 | 0 | 22,303 | 0 | 0 | 0 | 27,681 | 0 | 0 | 28,652 | 0 |
Overige niet-vlottende verplichtingen
| 145,838 | 99,361 | 143,820 | 141,552 | 138,533 | 54,056 | 139,161 | 133,161 | 118,405 | 42,358 | 99,876 | 100,548 | 99,592 | 41,815 | 112,170 | 111,435 | 111,701 | 53,275 | 105,765 | 105,701 | 105,613 | 45,722 | 104,193 | 105,083 | 104,653 | 56,521 | 105,552 | 105,677 | 106,092 | 48,020 | 109,609 | 105,085 | 99,503 | 50,731 | 119,503 | 119,383 | 119,176 | 52,434 | 130,747 | 127,075 | 125,668 | 48,522 | 124,886 | 122,234 | 120,431 | 38,642 | 109,700 | 110,126 | 111,957 | 39,625 | 109,156 | 106,857 | 108,704 | 76,065 | 110,276 | 112,544 | 117,591 | 49,858 | 113,038 | 114,648 | 49,052 | 115,114 |
Totaal niet-vlottende verplichtingen
| 373,093 | 373,757 | 373,270 | 369,672 | 352,316 | 354,226 | 310,554 | 317,087 | 262,148 | 248,441 | 239,087 | 241,174 | 230,450 | 232,578 | 254,295 | 228,099 | 239,849 | 245,911 | 226,654 | 230,790 | 228,894 | 234,393 | 226,613 | 201,900 | 219,666 | 229,265 | 235,278 | 254,696 | 294,323 | 306,471 | 314,124 | 315,718 | 328,671 | 335,775 | 357,092 | 317,828 | 307,300 | 315,298 | 321,432 | 323,160 | 317,038 | 333,406 | 331,746 | 313,372 | 298,217 | 300,057 | 306,768 | 335,855 | 332,195 | 337,908 | 354,988 | 355,274 | 360,618 | 359,045 | 363,264 | 358,308 | 372,160 | 413,603 | 432,878 | 435,099 | 453,782 | 466,068 |
Totaal passiva
| 746,240 | 741,860 | 784,210 | 763,512 | 749,874 | 740,010 | 759,363 | 709,203 | 659,332 | 558,209 | 590,910 | 555,962 | 549,819 | 537,409 | 570,845 | 572,165 | 582,779 | 559,682 | 581,012 | 557,425 | 580,954 | 583,783 | 602,955 | 587,771 | 589,370 | 589,815 | 615,339 | 612,893 | 605,939 | 615,381 | 650,355 | 637,872 | 640,381 | 657,004 | 730,894 | 715,612 | 675,968 | 693,115 | 750,046 | 725,753 | 733,777 | 742,254 | 779,219 | 769,089 | 778,864 | 762,648 | 776,743 | 771,477 | 784,025 | 786,088 | 808,074 | 803,595 | 830,676 | 831,922 | 889,820 | 895,289 | 917,125 | 967,069 | 919,474 | 909,614 | 938,048 | 1,010,067 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 464,992 | 0 | 0 | 0 | 506,893 | 511,188 | 507,659 | 501,995 | 9,490 | 0 | 21,246 | 19,950 | 19,243 | 19,716 | 11,444 | 14,348 | 10,317 | 10,056 | 4,046 | 2,851 | 6,561 | 313 | 2,031 | 5,544 | 6,673 | 1,906 | 26,244 | 26,966 | 17,739 | 6,566 | 0 | 0 | 0 | 0 | 9,024 | 17,467 | 19,762 | 16,883 | 19,448 | 21,459 | 28,142 | 35,623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 86,174 | 69,499 | 69,499 | 69,499 | 69,499 | 69,499 | 69,499 | 69,499 | 69,499 | 69,499 | 69,499 |
Ingehouden winsten
| 377,967 | 379,125 | 363,449 | 352,382 | 339,142 | 342,880 | 358,424 | 363,601 | 379,865 | 384,154 | 385,058 | 379,376 | 366,481 | 365,593 | 355,957 | 340,871 | 325,677 | 326,086 | 317,416 | 306,746 | 296,164 | 294,265 | 284,184 | 273,638 | 262,432 | 260,016 | 254,021 | 242,135 | 229,837 | 228,914 | 238,545 | 227,483 | 200,382 | 188,731 | 178,669 | 171,535 | 162,286 | 158,939 | 148,719 | 135,404 | 125,954 | 121,212 | 109,990 | 98,898 | 90,760 | 91,174 | 87,250 | 83,122 | 77,203 | 85,041 | 79,335 | 77,275 | 75,358 | 81,598 | 71,034 | 63,286 | 67,383 | 52,753 | 87,214 | 81,766 | 89,743 | 103,138 |
Overige gereserveerde algehele resultaten
| 86,366 | 62,104 | 63,295 | 55,357 | 30,997 | 26,298 | 48,171 | 35,193 | 11,385 | -571 | -7,062 | -8,086 | -9,490 | 120,353 | -21,246 | -19,950 | -19,243 | -19,716 | -11,444 | -14,348 | -10,317 | -10,056 | -4,046 | -2,851 | -6,561 | -313 | -2,031 | -5,544 | -6,673 | -1,906 | -26,244 | -26,966 | -17,739 | -6,566 | 2,626 | 8,720 | 7,409 | 7,708 | -9,024 | -17,467 | -19,762 | -16,883 | -19,448 | -21,459 | -28,142 | -35,623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 42,914 | 97,911 | 98,767 | 95,828 | 70,673 | 65,899 | 89,058 | 76,083 | 35,957 | 40,289 | 29,365 | 28,359 | 41,045 | 19,152 | 44,143 | 44,155 | 45,244 | 49,103 | 49,329 | 49,330 | 49,353 | 49,346 | 54,368 | 54,390 | 54,346 | 49,392 | 54,430 | 54,467 | 54,483 | 53,702 | 55,621 | 62,712 | 49,942 | 49,945 | 52,456 | 58,564 | 57,219 | 57,529 | 49,854 | 49,864 | 49,747 | 49,752 | 49,766 | 49,788 | 49,694 | 49,701 | -190 | -349 | 3,136 | -1,601 | -2,314 | 5,266 | -9,075 | -12,011 | -8,110 | -4,729 | 5,394 | 30,936 | 27,048 | 33,214 | 24,512 | 48,116 |
Totaal eigen vermogen van aandeelhouders
| 593,421 | 563,210 | 548,390 | 534,384 | 495,989 | 494,953 | 533,656 | 525,858 | 518,278 | 510,617 | 500,597 | 493,909 | 484,210 | 470,919 | 460,068 | 446,281 | 432,883 | 436,678 | 436,472 | 422,900 | 416,357 | 414,710 | 415,647 | 406,294 | 391,333 | 395,269 | 387,536 | 372,166 | 358,756 | 361,819 | 349,030 | 344,337 | 318,759 | 318,284 | 317,299 | 316,273 | 305,679 | 302,642 | 275,723 | 253,975 | 242,113 | 240,255 | 226,482 | 213,401 | 198,486 | 191,426 | 173,234 | 168,947 | 166,513 | 169,614 | 163,195 | 168,715 | 135,782 | 139,160 | 132,423 | 128,056 | 142,276 | 153,188 | 183,761 | 184,479 | 183,754 | 220,753 |
Totaal eigen vermogen
| 627,586 | 596,384 | 583,079 | 569,107 | 530,133 | 528,852 | 572,174 | 563,274 | 553,619 | 544,798 | 538,281 | 530,654 | 520,851 | 506,818 | 495,798 | 483,338 | 469,272 | 473,241 | 472,762 | 458,633 | 452,075 | 450,645 | 451,935 | 441,937 | 427,282 | 432,327 | 424,595 | 408,397 | 396,047 | 400,034 | 386,352 | 381,010 | 355,910 | 357,071 | 361,800 | 361,086 | 350,408 | 347,487 | 317,397 | 292,863 | 276,725 | 273,310 | 258,630 | 244,271 | 228,294 | 219,825 | 199,634 | 195,074 | 193,324 | 196,143 | 189,277 | 194,759 | 161,893 | 165,538 | 159,887 | 155,886 | 176,637 | 188,187 | 218,463 | 220,899 | 220,038 | 258,303 |
Totaal passiva en aandeelhoudersvermogen
| 1,373,826 | 1,338,244 | 1,367,289 | 1,332,619 | 1,280,007 | 1,268,862 | 1,331,537 | 1,272,477 | 1,212,951 | 1,103,007 | 1,129,191 | 1,086,616 | 1,070,670 | 1,044,227 | 1,066,643 | 1,055,503 | 1,052,051 | 1,032,923 | 1,053,774 | 1,016,058 | 1,033,029 | 1,034,428 | 1,054,890 | 1,029,708 | 1,016,652 | 1,022,142 | 1,039,934 | 1,021,290 | 1,001,986 | 1,015,415 | 1,036,707 | 1,018,882 | 996,291 | 1,014,075 | 1,092,694 | 1,076,698 | 1,026,376 | 1,040,602 | 1,067,443 | 1,018,616 | 1,010,502 | 1,015,564 | 1,037,849 | 1,013,360 | 1,007,158 | 982,473 | 976,377 | 966,551 | 977,349 | 982,231 | 997,351 | 998,354 | 992,569 | 997,460 | 1,049,707 | 1,051,175 | 1,093,762 | 1,155,256 | 1,137,937 | 1,130,513 | 1,158,086 | 1,268,370 |