Krosaki Harima Corporation
TSE:5352.T
2415 (JPY) • At close November 12, 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 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
| 8,428 | 7,886 | 8,483 | 7,615 | 6,479 | 4,685 | 4,426 | 4,900 | 4,813 | 4,519 | 5,012 | 4,917 | 5,725 | 5,529 | 5,301 | 4,671 | 4,167 | 4,214 | 3,787 | 3,926 | 3,903 | 4,161 | 5,378 | 4,859 | 3,236 | 3,815 | 4,334 | 4,284 | 4,226 | 3,120 | 3,094 | 3,194 | 2,890 | 2,662 | 3,147 | 2,990 | 3,529 | 3,194 | 3,407 | 2,621 | 2,841 | 1,991 | 3,690 | 2,640 | 3,298 | 4,688 | 2,842 | 2,148 | 2,229 | 2,395 | 2,655 | 3,898 | 3,746 | 4,017 | 10,355 | 7,761 | 3,703 | 3,849 | 3,258 | 2,749 | 3,697 | 4,342 | 2,184 |
Kortetermijnbeleggingen
| 0 | 0 | 1 | -2,230 | -2,255 | -3,805 | -2,302 | -2,030 | -2,058 | -3,687 | -3,765 | -3,340 | -3,591 | -2,074 | -2,071 | -537 | -612 | -653 | -770 | -1,820 | -1,934 | -1,949 | -1,963 | -2,370 | -2,388 | -2,458 | -2,472 | -2,004 | -2,033 | -2,104 | -2,217 | -1,515 | -1,544 | -1,605 | -1,617 | -3,191 | -3,212 | -3,055 | -2,855 | -1,701 | -1,401 | -1,262 | -1,488 | -73 | -86 | -138 | -147 | -148 | 277 | -243 | -257 | 392 | 308 | -383 | -398 | -113 | -163 | -509 | -525 | 47 | 803 | -214 | 1 |
Liquide middelen en kortetermijnbeleggingen
| 8,428 | 7,886 | 8,484 | 7,615 | 6,479 | 4,685 | 4,426 | 4,900 | 4,813 | 4,519 | 5,012 | 4,917 | 5,725 | 5,529 | 5,301 | 4,671 | 4,167 | 4,214 | 3,787 | 3,926 | 3,903 | 4,161 | 5,378 | 4,859 | 3,236 | 3,815 | 4,334 | 4,284 | 4,226 | 3,120 | 3,094 | 3,194 | 2,890 | 2,662 | 3,147 | 2,990 | 3,529 | 3,194 | 3,407 | 2,621 | 2,841 | 1,991 | 3,690 | 2,640 | 3,298 | 4,688 | 2,842 | 2,148 | 2,229 | 2,395 | 2,655 | 3,898 | 3,746 | 4,017 | 10,355 | 7,761 | 3,703 | 3,849 | 3,258 | 2,749 | 3,697 | 4,342 | 2,185 |
Nettovorderingen
| 65,933 | 63,600 | 63,058 | 61,076 | 61,636 | 58,709 | 54,745 | 52,208 | 50,999 | 48,980 | 44,300 | 43,049 | 42,557 | 42,559 | 43,002 | 40,730 | 38,956 | 42,533 | 47,229 | 47,212 | 47,397 | 48,373 | 52,768 | 59,441 | 56,584 | 56,022 | 53,281 | 49,889 | 47,523 | 46,713 | 45,031 | 46,164 | 44,068 | 43,882 | 33,832 | 42,723 | 30,182 | 39,399 | 27,898 | 39,636 | 25,554 | 37,632 | 26,562 | 35,328 | 24,021 | 34,414 | 25,257 | 25,321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 38,122 | 38,781 | 39,136 | 36,983 | 38,452 | 37,438 | 39,445 | 37,269 | 37,549 | 33,685 | 33,168 | 29,055 | 26,618 | 26,118 | 24,555 | 23,473 | 23,985 | 25,633 | 26,190 | 26,658 | 27,233 | 27,215 | 27,033 | 25,395 | 24,914 | 23,988 | 23,726 | 22,256 | 19,113 | 18,344 | 18,109 | 17,184 | 15,559 | 16,777 | 17,704 | 18,736 | 17,973 | 19,058 | 19,214 | 18,539 | 17,306 | 17,610 | 18,137 | 17,183 | 15,675 | 16,210 | 16,325 | 16,123 | 15,341 | 16,383 | 16,378 | 16,022 | 16,083 | 16,540 | 13,010 | 12,428 | 11,248 | 12,168 | 12,452 | 13,409 | 13,246 | 17,902 | 18,926 |
Overige vlottende activa
| 4,196 | 8,441 | 8,488 | 8,070 | 8,681 | 9,642 | 9,608 | 11,185 | 9,985 | 10,050 | 8,848 | 8,552 | 7,485 | 6,844 | 6,638 | 6,803 | 7,446 | 3,961 | 3,582 | 4,584 | 3,337 | 3,675 | 3,915 | 3,419 | 2,914 | 3,364 | 4,258 | 5,113 | 5,263 | 4,200 | 5,284 | 4,799 | 3,972 | 3,855 | 3,942 | 3,297 | 3,413 | 3,770 | 3,742 | 3,484 | 3,319 | 3,275 | 2,994 | 3,199 | 3,048 | 3,656 | 3,457 | 3,249 | 1,760 | 2,000 | 1,813 | 2,033 | 2,174 | 2,097 | 2,573 | 1,928 | 1,755 | 1,959 | 3,726 | 1,245 | 981 | 1,059 | 1,338 |
Totaal vlottende activa
| 116,679 | 118,708 | 119,166 | 113,744 | 115,248 | 110,474 | 108,224 | 105,562 | 103,346 | 97,234 | 91,328 | 85,573 | 82,385 | 81,050 | 79,496 | 75,677 | 74,554 | 76,341 | 80,788 | 82,380 | 81,870 | 83,424 | 89,094 | 93,114 | 87,648 | 87,189 | 85,599 | 81,542 | 76,125 | 72,377 | 71,518 | 71,341 | 66,489 | 67,176 | 58,625 | 67,746 | 55,097 | 65,421 | 54,261 | 64,280 | 49,020 | 60,508 | 51,383 | 58,350 | 46,042 | 58,968 | 47,881 | 46,841 | 45,624 | 47,619 | 49,265 | 48,144 | 47,026 | 47,890 | 50,283 | 47,979 | 42,290 | 41,811 | 42,289 | 38,842 | 37,797 | 43,333 | 47,276 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 44,234 | 44,190 | 42,693 | 41,217 | 41,422 | 40,636 | 39,310 | 37,565 | 38,366 | 37,300 | 36,333 | 35,631 | 35,475 | 35,374 | 35,369 | 34,523 | 34,157 | 33,394 | 33,155 | 31,892 | 31,214 | 30,686 | 29,684 | 28,000 | 27,336 | 26,638 | 26,768 | 27,029 | 26,950 | 26,529 | 26,324 | 26,259 | 25,235 | 26,021 | 26,749 | 27,484 | 27,378 | 27,490 | 28,094 | 28,106 | 28,140 | 28,378 | 29,160 | 29,000 | 29,122 | 29,134 | 29,522 | 28,636 | 28,599 | 28,240 | 28,011 | 27,986 | 28,988 | 29,788 | 26,816 | 27,786 | 28,261 | 29,490 | 30,144 | 30,396 | 31,312 | 30,688 | 31,054 |
Goodwill
| 3,338 | 3,795 | 3,733 | 3,687 | 3,981 | 4,006 | 3,852 | 3,944 | 4,416 | 4,412 | 4,270 | 4,215 | 4,305 | 4,345 | 4,493 | 4,350 | 4,516 | 4,595 | 4,784 | 5,103 | 5,234 | 5,456 | 5,742 | 4,623 | 4,689 | 4,905 | 5,064 | 5,600 | 5,548 | 5,684 | 5,788 | 5,828 | 5,249 | 5,374 | 6,065 | 6,597 | 6,742 | 7,221 | 7,373 | 7,335 | 7,022 | 6,735 | 6,956 | 7,018 | 6,545 | 6,930 | 7,450 | 6,869 | 6,487 | 6,267 | 7,286 | 6,639 | 7,182 | 8,384 | 12 | 27 | 43 | 58 | 74 | 89 | 87 | 116 | 131 |
Immateriële activa
| 635 | 565 | 557 | 568 | 543 | 535 | 514 | 530 | 543 | 539 | 506 | 488 | 503 | 517 | 485 | 485 | 496 | 511 | 524 | 483 | 463 | 488 | 496 | 492 | 484 | 473 | 498 | 509 | 510 | 524 | 553 | 520 | 453 | 508 | 561 | 603 | 655 | 701 | 749 | 759 | 768 | 813 | 873 | 857 | 892 | 902 | 911 | 858 | 871 | 888 | 931 | 858 | 889 | 792 | 790 | 584 | 616 | 607 | 613 | 629 | 665 | 450 | 297 |
Goodwill en immateriële activa
| 3,973 | 4,360 | 4,290 | 4,255 | 4,524 | 4,541 | 4,366 | 4,474 | 4,959 | 4,951 | 4,776 | 4,703 | 4,808 | 4,862 | 4,978 | 4,835 | 5,012 | 5,106 | 5,308 | 5,586 | 5,697 | 5,944 | 6,238 | 5,115 | 5,173 | 5,378 | 5,562 | 6,109 | 6,058 | 6,208 | 6,341 | 6,348 | 5,702 | 5,882 | 6,626 | 7,200 | 7,397 | 7,922 | 8,122 | 8,094 | 7,790 | 7,548 | 7,829 | 7,875 | 7,437 | 7,832 | 8,361 | 7,727 | 7,358 | 7,155 | 8,217 | 7,497 | 8,071 | 9,176 | 802 | 611 | 659 | 665 | 687 | 718 | 752 | 566 | 428 |
Langetermijnbeleggingen
| 6,139 | 12,831 | 7,937 | 8,443 | 8,348 | 13,538 | 9,882 | 9,110 | 9,046 | 9,968 | 10,093 | 9,881 | 10,040 | 8,535 | 8,634 | 6,463 | 6,177 | 6,275 | 5,892 | 8,265 | 8,530 | 8,354 | 8,438 | 9,896 | 11,895 | 11,787 | 12,293 | 11,950 | 10,681 | 11,210 | 10,533 | 9,394 | 8,540 | 7,883 | 7,897 | 10,493 | 10,121 | 10,857 | 10,410 | 9,306 | 10,042 | 9,754 | 9,177 | 8,388 | 7,868 | 7,716 | 8,120 | 7,742 | 6,400 | 6,729 | 7,482 | 5,916 | 6,173 | 8,317 | 8,109 | 8,272 | 8,489 | 8,542 | 10,713 | 10,016 | 7,902 | 4,313 | 4,239 |
Belastingvorderingen
| 158 | 144 | 157 | 138 | 171 | 143 | 147 | 146 | 160 | 171 | 162 | 169 | 241 | 218 | 473 | 439 | 461 | 449 | 437 | 449 | 467 | 463 | 471 | 392 | 454 | 439 | 186 | 177 | 175 | 187 | 192 | 221 | 230 | 273 | 280 | 267 | 272 | 273 | 291 | 368 | 370 | 378 | 375 | 430 | 429 | 422 | 481 | 443 | 439 | 688 | 473 | 679 | 628 | 371 | 360 | 320 | 307 | 331 | 339 | 597 | 1,384 | 2,316 | 197 |
Overige niet-vlottende activa
| 5,967 | 2 | 4,776 | 1,689 | 1,598 | -1 | 1,408 | 1,631 | 1,711 | -1 | 0 | -1 | -1 | 1,457 | 1,402 | 1,433 | 1,415 | 1,234 | 1,360 | 1,538 | 1,534 | 1,522 | 1,492 | 1,541 | 1,517 | 1,503 | 1,518 | 1,624 | 1,754 | 1,750 | 1,791 | 1,233 | 1,677 | 1,787 | 1,834 | 1,857 | 1,875 | 1,869 | 1,867 | 1,915 | 1,881 | 1,906 | 1,964 | 4,133 | 3,957 | 3,805 | 3,556 | 3,264 | 3,553 | 2,949 | 2,861 | 3,690 | 3,511 | 2,747 | 2,448 | 2,612 | 2,443 | 2,018 | 2,108 | 2,646 | 3,509 | 2,068 | 2,737 |
Totaal niet-vlottende activa
| 60,471 | 61,527 | 59,853 | 55,742 | 56,063 | 58,857 | 55,113 | 52,926 | 54,242 | 52,389 | 51,364 | 50,383 | 50,563 | 50,446 | 50,856 | 47,693 | 47,222 | 46,458 | 46,152 | 47,730 | 47,442 | 46,969 | 46,323 | 44,944 | 46,375 | 45,745 | 46,327 | 46,889 | 45,618 | 45,884 | 45,181 | 43,455 | 41,384 | 41,846 | 43,386 | 47,301 | 47,043 | 48,411 | 48,784 | 47,789 | 48,223 | 47,964 | 48,505 | 49,826 | 48,813 | 48,909 | 50,040 | 47,812 | 46,349 | 45,761 | 47,044 | 45,768 | 47,371 | 50,399 | 38,535 | 39,601 | 40,159 | 41,046 | 43,991 | 44,373 | 44,859 | 39,951 | 38,655 |
Totaal activa
| 177,150 | 180,235 | 179,019 | 169,489 | 171,313 | 169,334 | 163,340 | 158,490 | 157,590 | 149,625 | 142,694 | 135,959 | 132,950 | 131,499 | 130,354 | 123,370 | 121,778 | 122,802 | 126,942 | 130,113 | 129,314 | 130,395 | 135,422 | 138,060 | 134,027 | 132,938 | 131,928 | 128,435 | 121,747 | 118,265 | 116,702 | 114,798 | 107,876 | 109,025 | 102,012 | 115,051 | 102,143 | 113,833 | 103,048 | 112,071 | 97,245 | 108,476 | 99,891 | 108,178 | 94,857 | 107,879 | 97,924 | 94,656 | 91,973 | 93,380 | 96,309 | 93,912 | 94,397 | 98,289 | 88,818 | 87,580 | 82,449 | 82,857 | 86,280 | 83,215 | 82,656 | 83,284 | 85,931 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21,728 | 23,672 | 19,111 | 16,800 | 18,348 | 17,429 | 17,580 | 18,496 | 18,059 | 16,747 | 16,943 | 15,190 | 13,221 | 12,657 | 13,394 | 12,507 | 11,233 | 11,227 | 13,579 | 14,228 | 14,628 | 15,897 | 16,407 | 16,633 | 15,691 | 16,045 | 16,216 | 21,970 | 19,703 | 17,874 | 16,996 | 18,012 | 14,228 | 15,590 | 17,022 | 18,936 | 17,127 | 17,092 | 17,531 | 19,376 | 17,282 | 16,998 | 17,830 | 18,451 | 14,703 | 16,328 | 16,952 | 17,202 | 16,497 | 17,905 | 18,861 | 19,176 | 16,960 | 18,478 | 16,861 | 16,955 | 12,937 | 13,804 | 12,885 | 14,243 | 11,607 | 14,915 | 21,937 |
Kortlopende schulden
| 17,141 | 15,596 | 23,829 | 19,678 | 24,085 | 24,793 | 21,918 | 20,329 | 20,135 | 18,306 | 14,863 | 17,167 | 18,399 | 19,870 | 16,685 | 10,552 | 12,805 | 15,829 | 15,805 | 17,569 | 17,783 | 21,634 | 24,164 | 30,739 | 22,998 | 24,254 | 21,732 | 26,052 | 23,727 | 25,259 | 21,223 | 19,668 | 20,423 | 21,287 | 9,977 | 17,654 | 8,099 | 25,164 | 14,208 | 23,769 | 12,196 | 21,832 | 15,502 | 21,663 | 15,332 | 27,355 | 5,493 | 8,019 | 7,182 | 7,700 | 6,328 | 6,853 | 7,235 | 7,568 | 2,402 | 2,097 | 2,018 | 7,302 | 8,548 | 9,982 | 12,671 | 17,857 | 14,062 |
Belastingschulden
| 0 | 1,087 | 2,884 | 2,276 | 3,095 | 1,417 | 1,552 | 954 | 1,707 | 768 | 1,231 | 622 | 1,258 | 502 | 1,214 | 495 | 1,049 | 574 | 504 | 645 | 1,457 | 941 | 2,698 | 1,809 | 1,952 | 868 | 1,298 | 665 | 1,408 | 612 | 1,722 | 750 | 1,101 | 348 | 1,593 | 764 | 768 | 251 | 228 | 228 | 601 | 150 | 841 | 527 | 551 | 155 | 203 | 158 | 267 | 124 | 1,052 | 408 | 595 | 119 | 861 | 355 | 328 | 142 | 275 | 622 | 597 | 633 | 528 |
Uitgestelde opbrengsten
| 5,571 | 1,087 | 775 | 4,306 | 6,362 | 3,156 | 4,791 | 2,604 | 4,471 | 2,396 | 4,121 | 2,145 | 3,963 | 2,073 | 3,681 | 1,913 | 4,018 | 2,188 | 3,405 | 2,394 | 4,969 | 3,302 | 6,711 | 4,656 | 4,819 | 2,430 | 3,861 | 2,057 | 4,062 | 2,088 | 4,325 | 2,007 | 3,423 | 1,632 | 3,978 | 1,896 | 2,902 | 1,335 | 2,228 | 1,321 | 2,550 | 1,220 | 2,834 | 1,518 | 2,439 | 1,116 | 1,917 | 1,284 | 2,396 | 1,213 | 3,258 | 1,559 | 2,952 | 1,366 | 3,063 | 1,313 | 2,228 | 1,051 | 2,024 | 3,255 | 3,744 | 3,999 | 3,348 |
Overige kortlopende verplichtingen
| 7,509 | 10,963 | 18,527 | 16,646 | 17,713 | 17,647 | 20,127 | 19,160 | 17,448 | 16,227 | 15,373 | 15,152 | 13,162 | 13,351 | 13,879 | 14,296 | 13,227 | 14,119 | 16,211 | 16,993 | 16,244 | 19,067 | 19,433 | 17,991 | 16,862 | 15,200 | 14,477 | 6,881 | 7,810 | 7,184 | 7,421 | 6,587 | 6,552 | 6,480 | 6,901 | 7,077 | 6,371 | 6,395 | 6,851 | 6,546 | 6,366 | 5,995 | 6,995 | 6,911 | 6,392 | 6,937 | 7,455 | 6,948 | 7,869 | 7,691 | 7,444 | 6,731 | 8,044 | 7,684 | 6,819 | 5,752 | 5,986 | 5,945 | 6,645 | 5,676 | 6,642 | 6,382 | 6,338 |
Totaal kortlopende verplichtingen
| 51,949 | 52,405 | 58,683 | 55,400 | 63,241 | 61,286 | 61,177 | 58,939 | 57,349 | 52,048 | 48,410 | 48,131 | 46,040 | 46,380 | 45,172 | 37,850 | 38,314 | 41,749 | 46,099 | 49,435 | 50,112 | 57,539 | 62,702 | 67,172 | 57,503 | 56,367 | 53,723 | 55,568 | 52,648 | 50,929 | 47,362 | 45,017 | 42,304 | 43,705 | 35,493 | 44,431 | 32,365 | 48,902 | 38,818 | 49,919 | 36,445 | 44,975 | 41,168 | 47,552 | 36,978 | 50,775 | 30,103 | 32,327 | 31,815 | 33,420 | 33,685 | 33,168 | 32,834 | 33,849 | 26,943 | 25,159 | 21,269 | 27,193 | 28,353 | 30,523 | 31,517 | 39,787 | 42,865 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 21,712 | 23,664 | 19,495 | 20,137 | 15,762 | 16,874 | 17,465 | 17,675 | 17,980 | 18,187 | 19,334 | 14,763 | 14,887 | 15,008 | 16,098 | 20,784 | 20,920 | 18,941 | 18,914 | 17,812 | 17,573 | 11,998 | 11,785 | 11,500 | 11,500 | 12,500 | 13,500 | 9,000 | 9,000 | 9,000 | 12,000 | 15,500 | 15,520 | 15,945 | 16,009 | 17,449 | 17,539 | 12,641 | 11,817 | 11,956 | 12,104 | 16,185 | 11,382 | 13,031 | 12,782 | 12,648 | 22,744 | 20,011 | 14,611 | 19,988 | 20,234 | 20,435 | 20,602 | 20,732 | 20,433 | 20,694 | 20,477 | 15,500 | 15,500 | 15,500 | 15,500 | 8,800 | 8,800 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -3,472 | 0 | 1,036 | 1,017 | 989 | 968 | 1,021 | 1,010 | 969 | 990 | 981 | 1,164 | 1,142 | 1,210 | 1,190 | 1,134 | 1,075 | 1,175 | 1,173 | 1,145 | 1,141 | 1,182 | 1,205 | 1,143 | 1,100 | 1,138 | 1,159 | 1,104 | 1,106 | 1,212 | 1,259 | 1,153 | 1,094 | 1,032 | 1,059 | 1,002 | 957 | 1,074 | 1,123 | 1,074 | 1,000 | 976 | 1,152 | 1,096 | 1,080 | 1,209 | 1,195 | 1,014 | 953 | 1,537 | 1,087 | 1,078 | 1,142 | 871 | 908 | 903 | 901 | 939 | 942 | 955 | 1,072 | 1,159 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,749 | 3,472 | 2,884 | 2,320 | 1,779 | 3,422 | 2,160 | 2,363 | 1,964 | 1,772 | 1,170 | 1,444 | 1,034 | 1,214 | 1,122 | 738 | 143 | 428 | 56 | 1,030 | 451 | 681 | 280 | 561 | 1,479 | 1,847 | 2,612 | 2,469 | 2,088 | 2,342 | 2,143 | 1,727 | 1,419 | 1,210 | 1,150 | 1,971 | 1,844 | 2,028 | 1,838 | 1,587 | 1,339 | 1,209 | 1,049 | 1,469 | 1,206 | 1,089 | 1,156 | 1,058 | 674 | 958 | 796 | 891 | 1,025 | 1,342 | 1,230 | 1,508 | 1,592 | 1,309 | 1,954 | 716 | 694 | 672 | 719 |
Overige niet-vlottende verplichtingen
| 5,377 | 8,927 | 5,256 | 3,901 | 4,027 | 3,879 | 3,713 | 3,790 | 3,920 | 3,879 | 3,709 | 3,793 | 3,750 | 3,624 | 3,465 | 3,501 | 3,546 | 3,499 | 3,467 | 3,456 | 3,483 | 3,605 | 3,239 | 3,174 | 3,134 | 3,154 | 3,202 | 3,221 | 3,185 | 3,169 | 3,213 | 3,186 | 3,184 | 3,317 | 3,363 | 3,362 | 3,412 | 3,397 | 3,524 | 3,505 | 3,505 | 3,543 | 3,583 | 3,468 | 3,472 | 3,460 | 4,046 | 3,619 | -1,688 | 3,810 | 4,406 | 4,346 | 4,507 | 4,624 | 5,150 | 5,291 | 5,298 | 5,497 | 6,265 | 5,316 | 5,365 | 6,138 | 6,169 |
Totaal niet-vlottende verplichtingen
| 29,838 | 32,591 | 27,635 | 27,394 | 22,585 | 25,164 | 24,306 | 24,849 | 24,874 | 24,807 | 25,203 | 20,981 | 20,835 | 20,988 | 21,895 | 26,213 | 25,743 | 23,943 | 23,612 | 23,471 | 22,652 | 17,425 | 16,486 | 16,440 | 17,256 | 18,601 | 20,452 | 15,849 | 15,377 | 15,617 | 18,568 | 21,672 | 21,276 | 21,566 | 21,554 | 23,841 | 23,797 | 19,023 | 18,253 | 18,171 | 18,022 | 21,937 | 16,990 | 19,120 | 18,556 | 18,277 | 29,155 | 25,883 | 25,405 | 25,709 | 26,973 | 26,759 | 27,212 | 27,840 | 27,684 | 28,401 | 28,270 | 23,207 | 24,658 | 22,474 | 22,514 | 16,682 | 16,847 |
Totaal passiva
| 81,787 | 84,996 | 86,318 | 82,794 | 85,826 | 86,450 | 85,483 | 83,788 | 82,223 | 76,855 | 73,613 | 69,112 | 66,875 | 67,368 | 67,067 | 64,063 | 64,057 | 65,692 | 69,711 | 72,906 | 72,764 | 74,964 | 79,188 | 83,612 | 74,759 | 74,968 | 74,175 | 71,417 | 68,025 | 66,546 | 65,930 | 66,689 | 63,580 | 65,271 | 57,047 | 68,272 | 56,162 | 67,925 | 57,071 | 68,090 | 54,467 | 66,912 | 58,158 | 66,672 | 55,534 | 69,052 | 59,258 | 58,210 | 57,220 | 59,129 | 60,658 | 59,927 | 60,046 | 61,689 | 54,627 | 53,560 | 49,539 | 50,400 | 53,011 | 52,997 | 54,031 | 56,469 | 59,712 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 301 | 0 | 0 | 0 | 0 | 69,988 | 0 | 0 | 0 | 64,613 | 63,306 | 62,273 | 61,678 | 0 | 0 | 1,944 | 2,467 | 2,574 | 2,468 | 791 | 609 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,703 | 1,232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 385 | 610 | 447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 | 5,537 |
Ingehouden winsten
| 74,268 | 72,261 | 72,125 | 69,241 | 67,676 | 64,134 | 62,572 | 59,599 | 58,793 | 58,725 | 57,419 | 56,385 | 55,788 | 54,288 | 53,781 | 52,449 | 51,472 | 50,834 | 50,794 | 49,116 | 48,357 | 46,753 | 46,771 | 44,876 | 43,427 | 41,755 | 40,809 | 39,793 | 38,303 | 36,254 | 35,465 | 34,867 | 33,304 | 32,123 | 31,781 | 30,959 | 30,059 | 29,125 | 28,628 | 28,364 | 28,787 | 28,108 | 28,196 | 27,930 | 27,238 | 26,832 | 26,484 | 26,438 | 26,215 | 25,753 | 25,757 | 25,747 | 24,977 | 24,561 | 24,207 | 23,744 | 22,582 | 21,598 | 20,886 | 18,058 | 16,951 | 17,094 | 15,369 |
Overige gereserveerde algehele resultaten
| 9,607 | 11,112 | 9,199 | 6,557 | 7,036 | 8,126 | 5,099 | 4,944 | 6,332 | 3,931 | 2,036 | 1,132 | 1,068 | 739 | 413 | -1,944 | -2,467 | -2,574 | -2,468 | -791 | -609 | -143 | 384 | 566 | 2,296 | 2,626 | 3,436 | 3,699 | 2,136 | 2,300 | 1,920 | 173 | -1,703 | -1,232 | 82 | 2,595 | 2,668 | 3,433 | 3,940 | 2,395 | 1,109 | 699 | 657 | 859 | -385 | -610 | -447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3 | 304 | 305 | 6,868 | 7,351 | 8,443 | 5,418 | 5,266 | 6,653 | 4,282 | 2,386 | 1,483 | 1,421 | 1,093 | 768 | -3,533 | -4,577 | -4,791 | -4,578 | -430 | 364 | 366 | 750 | 935 | 5,779 | 6,120 | 6,933 | 7,202 | 5,652 | 5,820 | 5,441 | 3,696 | 3,555 | 3,555 | 3,638 | 6,152 | 6,226 | 6,993 | 7,502 | 5,958 | 4,672 | 4,262 | 4,222 | 4,425 | 3,569 | 3,571 | 3,570 | 1,270 | -11 | 7 | 1,177 | -227 | 826 | 3,216 | 3,315 | 3,628 | 3,726 | 4,263 | 5,797 | 5,569 | 5,043 | 3,156 | 4,100 |
Totaal eigen vermogen van aandeelhouders
| 89,716 | 89,212 | 87,166 | 81,646 | 80,564 | 78,114 | 73,527 | 70,402 | 70,983 | 68,544 | 65,342 | 63,405 | 62,746 | 60,918 | 60,086 | 56,397 | 54,899 | 54,154 | 54,221 | 54,223 | 53,649 | 52,513 | 53,058 | 51,348 | 54,743 | 53,412 | 53,279 | 52,532 | 49,492 | 47,611 | 46,443 | 44,100 | 40,693 | 39,983 | 40,956 | 42,648 | 41,822 | 41,655 | 41,667 | 39,859 | 38,996 | 37,907 | 37,955 | 37,892 | 35,959 | 35,330 | 35,144 | 33,245 | 31,741 | 31,297 | 32,472 | 31,057 | 31,340 | 33,314 | 33,059 | 32,909 | 31,845 | 31,398 | 32,220 | 29,164 | 27,531 | 25,787 | 25,006 |
Totaal eigen vermogen
| 95,359 | 95,239 | 92,697 | 86,695 | 85,487 | 82,884 | 77,857 | 74,702 | 75,367 | 72,770 | 69,081 | 66,847 | 66,075 | 64,131 | 63,287 | 59,307 | 57,721 | 57,110 | 57,231 | 57,207 | 56,550 | 55,431 | 56,234 | 54,448 | 59,268 | 57,970 | 57,753 | 57,018 | 53,722 | 51,719 | 50,772 | 48,109 | 44,296 | 43,754 | 44,965 | 46,779 | 45,981 | 45,908 | 45,977 | 43,981 | 42,778 | 41,564 | 41,733 | 41,506 | 39,323 | 38,827 | 38,666 | 36,446 | 34,753 | 34,251 | 35,651 | 33,985 | 34,351 | 36,600 | 34,191 | 34,020 | 32,910 | 32,457 | 33,269 | 30,218 | 28,625 | 26,815 | 26,219 |
Totaal passiva en aandeelhoudersvermogen
| 177,150 | 180,235 | 179,015 | 169,489 | 171,313 | 169,334 | 163,340 | 158,490 | 157,590 | 149,625 | 142,694 | 135,959 | 132,950 | 131,499 | 130,354 | 123,370 | 121,778 | 122,802 | 126,942 | 130,113 | 129,314 | 130,395 | 135,422 | 138,060 | 134,027 | 132,938 | 131,928 | 128,435 | 121,747 | 118,265 | 116,702 | 114,798 | 107,876 | 109,025 | 102,012 | 115,051 | 102,143 | 113,833 | 103,048 | 112,071 | 97,245 | 108,476 | 99,891 | 108,178 | 94,857 | 107,879 | 97,924 | 94,656 | 91,973 | 93,380 | 96,309 | 93,912 | 94,397 | 98,289 | 88,818 | 87,580 | 82,449 | 82,857 | 86,280 | 83,215 | 82,656 | 83,284 | 85,931 |