Maruichi Steel Tube Ltd.
TSE:5463.T
3233 (JPY) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 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 | 2009 Q4 | 2009 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 86,530 | 77,417 | 83,104 | 85,127 | 83,978 | 88,542 | 73,293 | 78,960 | 67,476 | 71,050 | 65,283 | 78,103 | 78,560 | 81,877 | 71,202 | 72,922 | 71,109 | 83,827 | 73,796 | 79,730 | 61,026 | 60,768 | 56,843 | 59,425 | 55,055 | 58,403 | 53,736 | 55,960 | 70,333 | 88,498 | 82,358 | 87,012 | 73,702 | 65,279 | 53,169 | 61,162 | 60,911 | 61,311 | 55,143 | 66,342 | 63,283 | 63,921 | 56,742 | 62,311 | 57,737 | 56,595 | 69,906 | 73,843 | 58,871 | 57,982 | 50,704 | 54,786 | 50,104 | 54,265 | 65,135 | 64,778 | 57,206 | 56,845 | 41,943 | 43,882 | 45,639 | 32,650 |
Kortetermijnbeleggingen
| 16,209 | 27,957 | 15,346 | 15,594 | 15,223 | 11,615 | 9,819 | 9,819 | 11,544 | 13,189 | 14,795 | 17,328 | 15,332 | 15,544 | 15,668 | 18,624 | 21,214 | 21,421 | 22,171 | 20,743 | 30,749 | 31,801 | 34,950 | 34,941 | 33,965 | 33,208 | 31,462 | 33,165 | 19,650 | 5,727 | 3,736 | 3,795 | 14,110 | 25,064 | 24,742 | 24,820 | 22,245 | 23,157 | 25,812 | 19,766 | 20,609 | 20,681 | 20,814 | 20,836 | 19,221 | 19,008 | 7,800 | 7,806 | 13,247 | 13,038 | 12,738 | 15,399 | 15,275 | 15,221 | 10,096 | 11,490 | 10,536 | 9,068 | 8,689 | 7,626 | 5,277 | 6,127 |
Liquide middelen en kortetermijnbeleggingen
| 102,739 | 105,374 | 98,450 | 100,721 | 99,201 | 100,157 | 83,112 | 88,779 | 79,020 | 84,239 | 80,078 | 95,431 | 93,892 | 97,421 | 86,870 | 91,546 | 92,323 | 105,248 | 95,967 | 100,473 | 91,775 | 92,569 | 91,793 | 94,366 | 89,020 | 91,611 | 85,198 | 89,125 | 89,983 | 94,225 | 86,094 | 90,807 | 87,812 | 90,343 | 77,911 | 85,982 | 83,156 | 84,468 | 80,955 | 86,108 | 83,892 | 84,602 | 77,556 | 83,147 | 76,958 | 75,603 | 77,706 | 81,649 | 72,118 | 71,020 | 63,442 | 70,185 | 65,379 | 69,486 | 75,231 | 76,268 | 67,742 | 65,913 | 50,632 | 51,508 | 50,916 | 38,777 |
Nettovorderingen
| 55,117 | 55,167 | 56,149 | 57,489 | 57,006 | 52,801 | 56,895 | 54,100 | 52,646 | 50,169 | 50,024 | 41,886 | 38,370 | 37,456 | 37,341 | 36,344 | 34,000 | 33,463 | 36,538 | 34,564 | 36,243 | 36,602 | 38,676 | 36,475 | 36,888 | 36,481 | 36,504 | 35,486 | 34,597 | 32,954 | 32,817 | 30,061 | 29,649 | 30,615 | 34,223 | 33,499 | 34,025 | 34,948 | 36,859 | 34,286 | 33,418 | 32,846 | 32,602 | 29,798 | 29,209 | 31,751 | 29,324 | 0 | 0 | 32,695 | 0 | 0 | 0 | 32,544 | 0 | 0 | 0 | 30,827 | 0 | 0 | 27,867 | 0 |
Voorraad
| 63,890 | 57,850 | 62,492 | 63,125 | 58,712 | 60,560 | 68,183 | 69,893 | 61,143 | 54,201 | 51,249 | 42,550 | 37,474 | 31,927 | 32,180 | 34,981 | 37,756 | 27,861 | 30,163 | 31,973 | 32,263 | 33,242 | 32,685 | 29,277 | 27,750 | 27,532 | 28,166 | 26,827 | 25,886 | 22,730 | 22,035 | 20,311 | 20,834 | 22,526 | 24,649 | 24,932 | 27,727 | 29,971 | 27,016 | 25,338 | 27,093 | 25,248 | 24,212 | 22,160 | 21,618 | 21,420 | 20,362 | 20,199 | 20,152 | 20,852 | 22,715 | 23,380 | 23,115 | 21,216 | 23,245 | 22,549 | 21,387 | 20,263 | 21,561 | 21,543 | 30,819 | 42,361 |
Overige vlottende activa
| 5,225 | 3,775 | 4,126 | 4,907 | 4,856 | 3,859 | 4,275 | 4,224 | 3,722 | 3,953 | 4,092 | 3,604 | 3,586 | 2,452 | 2,988 | 3,545 | 3,210 | 2,810 | 3,502 | 3,861 | 3,517 | 3,249 | 3,573 | 3,565 | 3,747 | 3,956 | 4,011 | 4,390 | 4,134 | 3,184 | 4,046 | 4,003 | 4,399 | 4,467 | 5,531 | 4,288 | 5,183 | 4,391 | 4,064 | 3,999 | 4,310 | 3,632 | 3,375 | 3,567 | 3,948 | 1,080 | 4,467 | 3,975 | 3,697 | 524 | 2,487 | 3,383 | 3,694 | 263 | 2,762 | 3,785 | 6,228 | 1,022 | 3,826 | 4,186 | 3,632 | 4,246 |
Totaal vlottende activa
| 226,971 | 222,166 | 221,217 | 226,242 | 219,775 | 217,377 | 212,465 | 216,996 | 196,531 | 192,562 | 185,443 | 183,471 | 173,322 | 169,256 | 159,379 | 166,416 | 167,289 | 169,382 | 166,170 | 170,871 | 163,798 | 165,662 | 166,727 | 163,683 | 157,405 | 159,580 | 153,879 | 155,828 | 154,600 | 153,093 | 144,992 | 145,182 | 142,694 | 147,951 | 142,314 | 148,701 | 150,091 | 153,778 | 148,894 | 149,731 | 148,713 | 146,328 | 137,745 | 138,672 | 131,733 | 129,854 | 131,859 | 134,449 | 125,714 | 125,091 | 119,392 | 125,621 | 121,054 | 123,509 | 130,411 | 130,057 | 123,187 | 118,025 | 104,095 | 101,596 | 113,234 | 124,766 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 111,805 | 104,092 | 102,538 | 99,094 | 93,935 | 91,708 | 92,851 | 91,423 | 89,212 | 86,780 | 87,050 | 87,031 | 87,739 | 86,090 | 85,527 | 85,524 | 85,708 | 75,975 | 78,811 | 79,034 | 79,535 | 79,366 | 80,605 | 80,157 | 78,972 | 80,570 | 80,361 | 80,459 | 81,187 | 82,965 | 80,058 | 81,391 | 83,607 | 84,830 | 86,537 | 87,304 | 87,266 | 87,264 | 84,598 | 82,378 | 82,469 | 81,632 | 82,606 | 81,556 | 78,014 | 75,376 | 68,501 | 67,798 | 66,739 | 64,883 | 65,221 | 64,628 | 64,932 | 64,916 | 65,057 | 66,180 | 66,527 | 64,757 | 63,953 | 64,355 | 64,795 | 67,778 |
Goodwill
| 176 | 175 | 187 | 190 | 187 | 192 | 349 | 343 | 326 | 318 | 829 | 89 | 92 | 95 | 466 | 497 | 525 | 446 | 461 | 482 | 518 | 540 | 575 | 581 | 580 | 639 | 660 | 678 | 701 | 751 | 672 | 704 | 793 | 873 | 889 | 934 | 998 | 1,011 | 278 | 288 | 306 | 325 | 335 | 372 | 62 | 79 | 122 | 165 | 207 | 149 | 1,748 | 1,968 | 2,183 | 1,978 | 2,143 | 2,325 | 2,508 | 2,420 | 2,908 | 2,923 | 3,118 | 2,200 |
Immateriële activa
| 1,986 | 1,942 | 1,662 | 1,526 | 1,486 | 1,451 | 1,461 | 1,427 | 1,351 | 1,343 | 787 | 810 | 819 | 821 | 825 | 846 | 863 | 839 | 856 | 872 | 815 | 1,081 | 1,099 | 1,192 | 1,136 | 1,194 | 1,243 | 1,199 | 1,225 | 1,152 | 1,034 | 1,074 | 1,195 | 1,295 | 2,206 | 2,284 | 2,284 | 2,316 | 1,508 | 1,429 | 1,308 | 1,371 | 1,344 | 1,425 | 1,437 | 1,409 | 1,361 | 1,459 | 1,567 | 1,582 | 1,647 | 1,780 | 1,884 | 1,933 | 2,014 | 2,002 | 2,121 | 2,178 | 2,224 | 2,379 | 2,362 | 3,039 |
Goodwill en immateriële activa
| 2,162 | 2,117 | 1,849 | 1,716 | 1,673 | 1,643 | 1,810 | 1,770 | 1,677 | 1,661 | 1,616 | 899 | 911 | 916 | 1,291 | 1,343 | 1,388 | 1,285 | 1,317 | 1,354 | 1,333 | 1,621 | 1,674 | 1,773 | 1,716 | 1,833 | 1,903 | 1,877 | 1,926 | 1,903 | 1,706 | 1,778 | 1,988 | 2,168 | 3,095 | 3,218 | 3,282 | 3,327 | 1,786 | 1,717 | 1,614 | 1,696 | 1,679 | 1,797 | 1,499 | 1,488 | 1,483 | 1,624 | 1,774 | 1,731 | 3,395 | 3,748 | 4,067 | 3,911 | 4,157 | 4,327 | 4,629 | 4,598 | 5,132 | 5,302 | 5,480 | 5,239 |
Langetermijnbeleggingen
| 100,313 | 97,292 | 72,338 | 73,977 | 88,169 | 67,393 | 70,234 | 66,875 | 85,328 | 88,251 | 81,706 | 82,399 | 60,336 | 55,741 | 51,365 | 42,763 | 38,927 | 39,075 | 45,597 | 46,181 | 36,204 | 39,165 | 29,372 | 35,904 | 36,067 | 37,574 | 44,823 | 35,796 | 48,738 | 59,742 | 57,974 | 50,816 | 39,233 | 31,759 | 37,151 | 35,408 | 50,137 | 50,632 | 47,823 | 49,378 | 45,424 | 46,871 | 52,514 | 48,089 | 45,135 | 42,167 | 43,706 | 33,816 | 32,387 | 39,805 | 35,183 | 34,966 | 43,930 | 45,464 | 41,951 | 36,631 | 42,055 | 54,559 | 57,080 | 53,496 | 49,398 | 61,884 |
Belastingvorderingen
| 2 | 1,231 | 15,346 | 15,594 | -3,714 | 1,021 | 9,819 | 9,819 | -3,260 | 820 | -2,755 | -2,980 | 15,332 | 416 | 15,668 | 18,624 | 21,214 | 402 | 22,171 | 20,743 | 30,749 | 325 | 34,950 | 34,941 | 33,965 | 228 | 31,462 | 33,165 | 19,650 | 230 | 3,736 | 3,795 | 14,110 | 279 | 24,742 | 24,820 | 22,245 | 422 | 25,812 | 19,766 | 20,609 | 343 | 20,814 | 20,836 | 19,221 | 339 | 7,800 | 7,806 | 13,247 | 1,514 | 12,738 | 15,399 | 15,275 | 2,179 | 10,096 | 11,490 | 10,536 | 2,916 | 8,689 | 7,626 | 5,253 | 6,127 |
Overige niet-vlottende activa
| 0 | 2,631 | 4,142 | 4,018 | 3,714 | 14,019 | 3,520 | 3,396 | 3,260 | -2 | 2,755 | 2,980 | 2,678 | 17,830 | 2,716 | 2,865 | 2,936 | 23,994 | 2,951 | 3,202 | 3,410 | 34,874 | 3,488 | 3,538 | 3,760 | 36,627 | 3,635 | 3,670 | 3,012 | 8,514 | 3,065 | 3,005 | 3,030 | 27,880 | 2,814 | 2,878 | 3,111 | 26,025 | 3,476 | 3,130 | 3,210 | 23,608 | 3,278 | 3,413 | 3,340 | 22,007 | 4,621 | 4,929 | 4,990 | 16,201 | 5,646 | 6,383 | 5,408 | 18,593 | 5,817 | 5,835 | 6,023 | 12,282 | 6,017 | 6,170 | 8,480 | 6,181 |
Totaal niet-vlottende activa
| 214,282 | 207,363 | 196,213 | 194,399 | 183,777 | 175,784 | 178,234 | 173,283 | 176,217 | 177,510 | 170,372 | 170,329 | 166,996 | 160,993 | 156,567 | 151,119 | 150,173 | 140,731 | 150,847 | 150,514 | 151,231 | 155,351 | 150,089 | 156,313 | 154,480 | 156,832 | 162,184 | 154,967 | 154,513 | 153,354 | 146,539 | 140,785 | 141,968 | 146,916 | 154,339 | 153,628 | 166,041 | 167,670 | 163,495 | 156,369 | 153,326 | 154,150 | 160,891 | 155,691 | 147,209 | 141,377 | 126,111 | 115,973 | 119,137 | 124,134 | 122,183 | 125,124 | 133,612 | 135,063 | 127,078 | 124,463 | 129,770 | 139,112 | 140,871 | 136,949 | 133,406 | 147,209 |
Totaal activa
| 441,253 | 429,529 | 417,433 | 420,643 | 403,555 | 393,165 | 390,702 | 390,282 | 372,750 | 370,078 | 355,817 | 353,803 | 340,319 | 330,252 | 315,950 | 317,536 | 317,464 | 310,120 | 317,020 | 321,387 | 315,033 | 321,019 | 316,820 | 319,998 | 311,888 | 316,418 | 316,067 | 310,798 | 309,116 | 306,453 | 291,532 | 285,970 | 284,665 | 294,871 | 296,656 | 302,332 | 316,136 | 321,452 | 312,391 | 306,102 | 302,042 | 300,482 | 298,639 | 294,364 | 278,945 | 271,236 | 257,971 | 250,422 | 244,851 | 249,225 | 241,575 | 250,745 | 254,666 | 258,572 | 257,489 | 254,520 | 252,957 | 257,137 | 244,966 | 238,545 | 246,640 | 271,975 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 27,984 | 30,204 | 32,576 | 34,399 | 34,085 | 33,832 | 33,163 | 38,514 | 34,482 | 34,477 | 28,035 | 26,250 | 23,612 | 23,049 | 17,013 | 19,967 | 24,101 | 22,275 | 19,470 | 21,572 | 16,778 | 19,068 | 19,191 | 19,281 | 18,982 | 18,428 | 18,091 | 17,627 | 20,255 | 16,975 | 13,836 | 15,442 | 15,109 | 17,857 | 15,696 | 18,469 | 22,393 | 24,489 | 21,021 | 21,469 | 22,020 | 19,625 | 17,827 | 20,383 | 13,681 | 13,745 | 14,112 | 11,443 | 11,166 | 11,729 | 11,772 | 14,774 | 14,841 | 15,750 | 12,688 | 14,668 | 13,903 | 14,632 | 10,430 | 10,574 | 20,163 | 22,213 |
Kortlopende schulden
| 3,293 | 835 | 1,738 | -2,357 | 3,450 | -4,270 | 5,407 | 331 | 1,888 | -8,030 | 2,581 | 2,039 | 5,185 | -1,164 | 5,385 | 6,810 | 8,611 | 365 | 5,997 | 5,862 | 7,031 | 2,725 | 6,694 | 2,202 | 4,574 | 7,989 | 4,873 | 1,829 | 4,628 | 589 | 4,727 | 2,486 | 7,084 | 1,992 | 8,234 | 7,224 | 10,552 | 2,279 | 5,040 | 2,473 | 5,121 | -1,379 | 3,640 | 1,798 | 7,315 | 6,262 | 5,217 | 5,540 | 6,963 | 6,290 | 5,408 | 5,665 | 5,655 | 5,955 | 9,135 | 9,019 | 8,910 | 9,047 | 8,871 | 9,448 | 14,974 | 15,794 |
Belastingschulden
| 2,485 | 3,627 | 2,270 | 5,079 | 2,906 | 5,679 | 3,551 | 4,978 | 2,566 | 5,174 | 3,212 | 3,562 | 1,935 | 3,505 | 1,862 | 2,600 | 1,244 | 1,620 | 1,344 | 2,682 | 1,683 | 2,720 | 1,316 | 3,053 | 1,721 | 3,038 | 1,829 | 3,462 | 2,030 | 3,236 | 1,610 | 3,224 | 2,019 | 4,127 | 2,171 | 3,527 | 2,198 | 4,039 | 2,070 | 3,633 | 2,193 | 4,510 | 2,898 | 3,558 | 1,824 | 2,535 | 1,040 | 522 | 1,610 | 4,607 | 2,695 | 3,898 | 2,128 | 4,055 | 3,225 | 3,817 | 2,539 | 4,043 | 2,857 | 2,139 | 1,240 | 1,255 |
Uitgestelde opbrengsten
| 0 | 987 | 3,171 | 6,658 | 3,745 | 11,814 | 4,410 | 6,358 | 3,285 | 11,361 | 3,900 | 4,719 | 2,490 | 9,145 | 2,497 | 3,757 | 1,813 | 6,295 | 1,978 | 3,674 | 2,157 | 7,037 | 1,917 | 4,052 | 2,212 | 7,675 | 2,414 | 4,460 | 2,521 | 7,421 | 2,217 | 4,193 | 2,502 | 8,725 | 2,706 | 4,422 | 2,689 | 9,314 | 2,615 | 4,541 | 2,686 | 9,481 | 3,462 | 4,460 | 2,223 | 7,701 | 1,561 | 1,357 | 1,972 | 7,105 | 3,193 | 4,819 | 2,521 | 6,547 | 3,826 | 4,648 | 2,972 | 6,537 | 3,459 | 3,070 | 3,641 | 2,363 |
Overige kortlopende verplichtingen
| 12,033 | 11,250 | 7,639 | 3,842 | 6,244 | -3,422 | 3,407 | 1,908 | 5,242 | -4,355 | 1,995 | 2,447 | 5,990 | -1,949 | 4,861 | 2,936 | 6,481 | -554 | 3,727 | 3,007 | 4,692 | -1,958 | 4,336 | 2,065 | 5,406 | 5,207 | 3,026 | 1,410 | 5,202 | -2,480 | 3,479 | 2,988 | 5,847 | -3,132 | 3,197 | 1,408 | 5,203 | -3,473 | 4,087 | 2,320 | 4,930 | -4,256 | 6,404 | 4,067 | 9,494 | 7,722 | 5,351 | 6,375 | 5,389 | 3,678 | 3,847 | 4,480 | 5,606 | 3,189 | 4,234 | 4,930 | 5,745 | 2,995 | 4,104 | 3,636 | 2,786 | 7,120 |
Totaal kortlopende verplichtingen
| 45,795 | 49,210 | 50,565 | 54,279 | 54,175 | 55,447 | 54,348 | 58,447 | 50,748 | 49,988 | 43,623 | 43,736 | 41,702 | 41,731 | 34,115 | 39,827 | 44,063 | 36,296 | 34,494 | 40,471 | 34,498 | 36,629 | 35,371 | 34,705 | 35,107 | 34,662 | 32,647 | 33,248 | 37,157 | 33,162 | 28,086 | 32,526 | 35,063 | 38,294 | 34,710 | 39,472 | 45,724 | 45,962 | 37,448 | 38,977 | 39,636 | 37,462 | 37,693 | 38,726 | 32,314 | 30,264 | 25,720 | 23,880 | 25,128 | 26,304 | 23,722 | 28,817 | 28,230 | 28,949 | 29,282 | 32,434 | 31,097 | 30,717 | 26,262 | 25,797 | 39,163 | 46,382 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,045 | 2,224 | 2,434 | 2,613 | 1,374 | 1,652 | 1,750 | 317 | 325 | 345 | 373 | 405 | 440 | 458 | 467 | 845 | 618 | 906 | 904 | 1,114 | 1,161 | 1,782 | 2,175 | 2,784 | 2,775 | 3,601 | 4,019 | 4,840 | 4,941 | 5,898 | 5,703 | 6,514 | 7,218 | 8,500 | 9,030 | 10,078 | 10,312 | 11,269 | 10,949 | 11,080 | 11,623 | 12,675 | 10,941 | 11,652 | 11,026 | 10,194 | 8,398 | 8,245 | 4,424 | 4,394 | 4,474 | 4,622 | 4,898 | 4,759 | 4,875 | 2,378 | 2,538 | 1,178 | 845 | 457 | 585 | 603 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 4,422 | 4,365 | 4,223 | 4,254 | 4,335 | 4,284 | 4,273 | 4,198 | 5,060 | 4,994 | 5,110 | 5,119 | 5,254 | 5,142 | 5,029 | 3,221 | 3,388 | 3,357 | 3,338 | 3,286 | 3,459 | 3,434 | 3,371 | 3,260 | 3,314 | 3,278 | 3,148 | 3,240 | 3,256 | 3,184 | 3,144 | 3,170 | 3,225 | 3,215 | 3,201 | 3,186 | 3,171 | 3,130 | 3,112 | 3,457 | 3,308 | 3,245 | 3,175 | 3,134 | 3,141 | 3,100 | 3,042 | 3,057 | 3,035 | 3,000 | 2,970 | 3,084 | 3,236 | 3,324 | 3,413 | 3,353 | 3,555 | 3,555 | 3,696 | 3,929 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 12,438 | 9,751 | 10,085 | 9,217 | 6,906 | 6,175 | 5,396 | 5,831 | 7,306 | 6,657 | 6,582 | 6,556 | 5,104 | 4,044 | 2,855 | 2,563 | 1,834 | 3,881 | 3,341 | 3,237 | 4,139 | 3,649 | 5,676 | 4,702 | 5,357 | 6,783 | 5,592 | 5,031 | 4,703 | 4,475 | 2,960 | 2,423 | 2,794 | 4,102 | 3,180 | 6,337 | 6,427 | 6,820 | 5,646 | 4,685 | 4,151 | 5,818 | 4,471 | 2,945 | 1,857 | 522 | 362 | 362 | 467 | 194 | 217 | 1,882 | 2,580 | 2,138 | 688 | 228 | 3,532 | 2,471 | 915 | 231 | 458 |
Overige niet-vlottende verplichtingen
| 27,857 | 5,153 | 784 | 769 | 731 | 688 | 715 | 705 | 674 | 650 | 645 | 638 | 882 | 865 | 872 | 595 | 599 | 583 | 607 | 601 | 612 | 248 | 242 | 239 | 242 | 5,592 | 239 | 230 | 233 | 230 | 235 | 234 | 2,661 | 237 | 4,340 | 236 | 240 | 237 | 236 | 5,878 | 4,921 | 219 | 6,040 | 218 | 3,177 | 532 | 2,751 | 2,790 | 611 | 621 | 634 | 653 | 674 | 689 | 709 | 799 | 816 | 825 | 590 | 576 | 591 | 591 |
Totaal niet-vlottende verplichtingen
| 29,902 | 19,815 | 17,391 | 17,832 | 15,545 | 13,500 | 12,975 | 10,702 | 11,103 | 12,499 | 12,735 | 12,619 | 12,988 | 11,546 | 10,637 | 9,437 | 8,809 | 6,544 | 8,780 | 8,413 | 8,348 | 9,455 | 9,525 | 12,133 | 11,090 | 12,453 | 14,355 | 13,940 | 13,353 | 14,071 | 13,669 | 12,892 | 13,023 | 14,701 | 16,595 | 16,709 | 20,090 | 21,119 | 21,176 | 20,088 | 19,656 | 20,502 | 20,289 | 19,586 | 17,378 | 15,717 | 14,812 | 14,497 | 8,439 | 8,539 | 8,337 | 8,492 | 10,424 | 11,112 | 10,958 | 7,189 | 6,995 | 8,888 | 7,461 | 5,503 | 5,103 | 5,581 |
Totaal passiva
| 75,697 | 69,025 | 67,956 | 72,111 | 69,720 | 68,947 | 67,323 | 69,149 | 61,851 | 62,487 | 56,358 | 56,355 | 54,690 | 53,277 | 44,752 | 49,264 | 52,872 | 42,840 | 43,274 | 48,884 | 42,846 | 46,084 | 44,896 | 46,838 | 46,197 | 47,115 | 47,002 | 47,188 | 50,510 | 47,233 | 41,755 | 45,418 | 48,086 | 52,995 | 51,305 | 56,181 | 65,814 | 67,081 | 58,624 | 59,065 | 59,292 | 57,964 | 57,982 | 58,312 | 49,692 | 45,981 | 40,532 | 38,377 | 33,567 | 34,843 | 32,059 | 37,309 | 38,654 | 40,061 | 40,240 | 39,623 | 38,092 | 39,605 | 33,723 | 31,300 | 44,266 | 51,963 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 289,163 | 0 | 0 | 0 | 274,338 | 273,271 | 269,084 | 267,558 | 0 | 3,429 | 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 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 | 9,595 |
Ingehouden winsten
| 292,477 | 292,032 | 286,371 | 284,409 | 277,133 | 274,533 | 269,771 | 267,631 | 260,014 | 257,951 | 275,992 | 270,950 | 263,586 | 261,392 | 257,065 | 255,040 | 252,170 | 255,033 | 256,286 | 255,974 | 255,124 | 256,052 | 253,074 | 251,255 | 247,340 | 248,467 | 245,044 | 242,919 | 239,193 | 239,684 | 235,890 | 231,032 | 225,215 | 228,340 | 227,523 | 225,833 | 222,552 | 223,199 | 224,221 | 222,860 | 219,734 | 220,002 | 216,620 | 214,925 | 211,819 | 211,892 | 209,587 | 204,554 | 201,925 | 205,332 | 201,963 | 204,380 | 202,742 | 202,306 | 200,259 | 198,922 | 183,663 | 182,147 | 179,470 | 177,496 | 176,224 | 184,788 |
Overige gereserveerde algehele resultaten
| 46,490 | 43,000 | 39,910 | 40,171 | 33,569 | 27,125 | 30,271 | 26,738 | 25,328 | 24,365 | 20,905 | 21,088 | 17,202 | -3,429 | 7,777 | 4,964 | 4,118 | 3,923 | 8,282 | 7,316 | 7,615 | 9,589 | 9,415 | 12,910 | 9,853 | 11,883 | 15,107 | 11,972 | 10,845 | 10,785 | 6,240 | 2,177 | 3,638 | 5,515 | 8,159 | 8,012 | 15,509 | 15,666 | 13,406 | 8,764 | 7,497 | 7,537 | 9,789 | 6,935 | 3,295 | -101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,496 | 2,495 | 2,508 | 2,505 | 2,435 | 2,375 | 2,420 | 4,771 | 4,729 | 5,724 | -16,502 | -12,987 | -13,022 | -19,882 | -12,998 | -11,024 | -11,057 | -11,084 | -11,086 | -11,087 | -11,122 | -11,127 | -11,132 | 1,779 | -11,132 | -11,135 | -11,137 | -11,137 | -11,144 | -11,144 | -11,144 | -11,142 | -11,142 | -5,628 | -10,067 | 254 | 7,866 | 10,980 | 8,722 | -4,671 | -4,671 | 2,865 | -4,670 | 2,264 | -1,375 | -4,886 | -9,451 | -9,973 | -8,346 | -7,888 | -9,581 | -8,509 | -4,378 | -1,528 | -979 | -2,352 | -526 | 4,428 | 1,816 | 148 | -5,337 | -1,498 |
Totaal eigen vermogen van aandeelhouders
| 351,058 | 347,122 | 338,385 | 336,680 | 322,732 | 313,629 | 312,057 | 308,736 | 299,666 | 297,636 | 289,989 | 288,646 | 277,361 | 269,396 | 261,439 | 258,575 | 254,826 | 257,466 | 263,077 | 261,798 | 261,212 | 264,111 | 260,952 | 262,629 | 255,656 | 258,810 | 258,609 | 253,349 | 248,489 | 248,919 | 240,581 | 231,662 | 227,306 | 232,307 | 235,210 | 235,682 | 240,013 | 243,774 | 242,538 | 236,548 | 232,155 | 232,462 | 231,334 | 226,784 | 220,039 | 216,702 | 209,731 | 204,176 | 203,174 | 207,040 | 201,977 | 205,466 | 207,959 | 210,373 | 208,875 | 206,165 | 192,732 | 196,170 | 190,881 | 187,239 | 180,482 | 192,885 |
Totaal eigen vermogen
| 365,556 | 360,501 | 349,477 | 348,532 | 333,835 | 324,218 | 323,379 | 321,133 | 310,899 | 307,591 | 299,459 | 297,448 | 285,629 | 276,975 | 271,198 | 268,272 | 264,592 | 267,280 | 273,746 | 272,503 | 272,187 | 274,935 | 271,924 | 273,160 | 265,691 | 269,303 | 269,065 | 263,610 | 258,606 | 259,220 | 249,777 | 240,552 | 236,579 | 241,876 | 245,351 | 246,151 | 250,322 | 254,371 | 253,767 | 247,037 | 242,750 | 242,518 | 240,657 | 236,052 | 229,253 | 225,255 | 217,439 | 212,045 | 211,284 | 214,382 | 209,516 | 213,436 | 216,012 | 218,511 | 217,249 | 214,897 | 214,865 | 217,532 | 211,243 | 207,245 | 202,374 | 220,012 |
Totaal passiva en aandeelhoudersvermogen
| 441,253 | 429,526 | 417,433 | 420,643 | 403,555 | 393,165 | 390,702 | 390,282 | 372,750 | 370,078 | 355,817 | 353,803 | 340,319 | 330,252 | 315,950 | 317,536 | 317,464 | 310,120 | 317,020 | 321,387 | 315,033 | 321,019 | 316,820 | 319,998 | 311,888 | 316,418 | 316,067 | 310,798 | 309,116 | 306,453 | 291,532 | 285,970 | 284,665 | 294,871 | 296,656 | 302,332 | 316,136 | 321,452 | 312,391 | 306,102 | 302,042 | 300,482 | 298,639 | 294,364 | 278,945 | 271,236 | 257,971 | 250,422 | 244,851 | 249,225 | 241,575 | 250,745 | 254,666 | 258,572 | 257,489 | 254,520 | 252,957 | 257,137 | 244,966 | 238,545 | 246,640 | 271,975 |