Daido Steel Co., Ltd.
TSE:5471.T
1178.5 (JPY) • At close November 14, 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
| 59,264 | 52,200 | 64,206 | 64,928 | 61,037 | 58,886 | 58,224 | 74,560 | 56,858 | 59,004 | 58,142 | 59,688 | 57,262 | 60,770 | 67,314 | 65,591 | 79,789 | 103,247 | 59,558 | 47,577 | 46,449 | 47,578 | 41,734 | 42,076 | 41,595 | 39,630 | 42,167 | 42,395 | 45,100 | 42,261 | 34,966 | 38,339 | 31,391 | 33,454 | 34,887 | 38,806 | 34,927 | 34,026 | 32,585 | 39,622 | 32,867 | 45,849 | 40,674 | 50,336 | 56,572 | 63,713 | 52,020 | 54,906 | 58,864 | 65,223 | 62,161 | 56,971 | 43,124 | 50,707 | 47,471 | 45,521 | 41,364 | 48,774 | 36,389 | 54,508 | 30,990 | 23,112 | 25,830 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 1,423 | -29,914 | -25,078 | 0 | 2,413 | 0 | -15,840 | 0 | 0 | 0 | -12,182 | -10,415 | -10,988 | -10,897 | -5,262 | -20,320 | -21,056 | -20,739 | -14,801 | -26,641 | -27,205 | -26,621 | -19,138 | -27,206 | -26,743 | -26,691 | -21,091 | -34,268 | -34,154 | -34,163 | -26,239 | -47,650 | -46,721 | -46,717 | -39,208 | -35,557 | -34,557 | -34,154 | -28,785 | -34,396 | -33,372 | -32,460 | 0 | -30,369 | -29,020 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,170 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 59,264 | 52,200 | 64,206 | 64,928 | 61,037 | 58,886 | 58,224 | 74,560 | 56,858 | 59,004 | 58,142 | 59,688 | 57,262 | 60,770 | 67,314 | 65,591 | 79,789 | 103,247 | 59,558 | 47,577 | 46,449 | 47,578 | 41,734 | 42,076 | 41,595 | 39,630 | 42,167 | 42,395 | 45,100 | 42,261 | 34,966 | 38,339 | 31,391 | 33,454 | 34,887 | 38,806 | 34,927 | 34,026 | 32,585 | 39,622 | 32,867 | 45,849 | 40,674 | 50,336 | 56,572 | 63,713 | 52,020 | 54,906 | 58,864 | 65,223 | 62,161 | 56,971 | 43,124 | 50,707 | 47,471 | 45,521 | 41,364 | 48,774 | 36,389 | 54,508 | 30,990 | 51,282 | 25,830 |
Nettovorderingen
| 152,334 | 172,123 | 155,470 | 160,385 | 155,220 | 155,609 | 158,603 | 165,684 | 158,138 | 156,602 | 149,769 | 144,776 | 134,814 | 126,909 | 125,820 | 109,848 | 93,656 | 95,337 | 118,188 | 121,426 | 123,598 | 126,484 | 132,737 | 133,834 | 133,371 | 133,466 | 134,087 | 125,224 | 120,836 | 117,636 | 113,050 | 93,970 | 92,660 | 91,029 | 98,660 | 94,904 | 100,822 | 100,311 | 104,839 | 100,257 | 101,167 | 98,225 | 100,522 | 89,760 | 91,730 | 87,576 | 87,571 | 83,540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 200,911 | 199,430 | 198,040 | 200,306 | 203,104 | 204,871 | 201,523 | 204,044 | 202,282 | 198,741 | 174,624 | 159,873 | 144,108 | 132,458 | 118,532 | 117,263 | 116,550 | 123,526 | 127,174 | 131,424 | 131,004 | 136,127 | 132,546 | 132,586 | 130,422 | 123,330 | 115,064 | 111,390 | 106,113 | 102,406 | 98,477 | 94,604 | 90,876 | 95,331 | 95,131 | 101,054 | 104,298 | 108,375 | 108,561 | 112,228 | 108,904 | 104,493 | 97,746 | 100,248 | 98,492 | 97,264 | 94,036 | 92,664 | 93,313 | 93,018 | 90,920 | 92,864 | 92,849 | 93,241 | 92,327 | 93,497 | 88,201 | 86,423 | 80,437 | 85,302 | 90,263 | 113,376 | 133,350 |
Overige vlottende activa
| 8,232 | 9,722 | 7,739 | 9,260 | 8,705 | 9,366 | 9,768 | 9,647 | 8,430 | 9,601 | 9,151 | 9,730 | 7,484 | 6,364 | 7,698 | 8,946 | 6,728 | 5,438 | 5,721 | 7,896 | 5,801 | 6,676 | 6,064 | 7,843 | 6,553 | 7,833 | 10,577 | 9,547 | 9,481 | 8,610 | 10,715 | 9,047 | 9,553 | 10,857 | 9,789 | 9,440 | 9,393 | 9,830 | 10,196 | 8,694 | 9,377 | 10,219 | 9,119 | 6,559 | 8,140 | 6,850 | 8,457 | 8,672 | 8,218 | 9,252 | 3,594 | 8,551 | 9,270 | 8,964 | 3,194 | 7,839 | 9,116 | 8,193 | 3,229 | 5,342 | 5,488 | 5,915 | 7,530 |
Totaal vlottende activa
| 420,741 | 433,475 | 425,455 | 434,879 | 428,066 | 428,732 | 428,118 | 453,935 | 425,708 | 423,948 | 391,686 | 374,067 | 343,668 | 326,501 | 319,364 | 301,648 | 296,723 | 327,548 | 310,641 | 308,323 | 306,852 | 316,865 | 313,081 | 316,339 | 311,941 | 304,259 | 301,895 | 288,556 | 281,530 | 270,913 | 257,208 | 235,960 | 224,480 | 230,671 | 238,467 | 244,204 | 249,440 | 252,542 | 256,181 | 260,801 | 252,315 | 258,786 | 248,061 | 246,903 | 254,934 | 255,403 | 242,084 | 239,782 | 256,021 | 272,197 | 264,965 | 271,874 | 249,053 | 250,874 | 247,523 | 246,040 | 237,528 | 236,626 | 212,919 | 224,540 | 200,906 | 252,251 | 284,310 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 228,775 | 226,317 | 219,113 | 220,300 | 220,341 | 220,369 | 220,248 | 219,195 | 222,011 | 222,579 | 223,701 | 225,281 | 228,596 | 229,717 | 231,846 | 235,258 | 238,002 | 239,185 | 237,492 | 241,480 | 240,863 | 232,252 | 226,078 | 222,552 | 219,266 | 216,567 | 212,029 | 205,674 | 202,038 | 198,585 | 190,915 | 190,875 | 190,885 | 189,082 | 188,778 | 187,660 | 188,130 | 189,753 | 189,375 | 189,340 | 187,026 | 185,145 | 184,900 | 181,243 | 174,152 | 167,060 | 161,919 | 158,857 | 157,168 | 156,449 | 156,412 | 154,964 | 155,481 | 155,777 | 154,950 | 155,957 | 157,770 | 160,466 | 162,593 | 165,674 | 168,882 | 171,329 | 173,282 |
Goodwill
| 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 | 11 | 23 | 36 | 49 | 62 | 74 | 88 | 100 | 113 | 125 | 137 | 150 | 163 | 175 | 187 | 199 | 210 | 220 | 232 | 22 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 5,032 | 5,013 | 4,659 | 4,662 | 4,599 | 4,530 | 4,208 | 4,206 | 3,894 | 3,776 | 3,280 | 3,000 | 2,827 | 2,721 | 2,339 | 2,185 | 2,015 | 1,619 | 1,439 | 1,487 | 1,520 | 1,502 | 1,480 | 1,524 | 1,595 | 1,697 | 1,802 | 1,920 | 2,063 | 2,182 | 2,272 | 2,405 | 2,400 | 2,521 | 2,546 | 2,667 | 7,206 | 7,170 | 6,583 | 6,419 | 5,825 | 5,762 | 5,298 | 4,834 | 4,106 | 3,955 | 3,374 | 3,288 | 2,538 | 2,521 | 2,417 | 2,472 | 2,465 | 2,370 | 2,346 | 2,508 | 2,520 | 2,388 | 2,191 | 1,683 | 1,301 | 1,056 |
Goodwill en immateriële activa
| 5,751 | 5,032 | 5,013 | 4,659 | 4,662 | 4,599 | 4,530 | 4,208 | 4,206 | 3,894 | 3,776 | 3,280 | 3,000 | 2,827 | 2,721 | 2,339 | 2,185 | 2,015 | 1,619 | 1,439 | 1,487 | 1,520 | 1,502 | 1,480 | 1,524 | 1,595 | 1,697 | 1,802 | 1,920 | 2,063 | 2,193 | 2,295 | 2,441 | 2,449 | 2,583 | 2,620 | 2,755 | 7,306 | 7,283 | 6,708 | 6,556 | 5,975 | 5,925 | 5,473 | 5,021 | 4,305 | 4,165 | 3,594 | 3,520 | 2,560 | 2,522 | 2,417 | 2,472 | 2,465 | 2,370 | 2,346 | 2,508 | 2,520 | 2,388 | 2,191 | 1,683 | 1,301 | 1,056 |
Langetermijnbeleggingen
| 103,066 | 138,734 | 89,053 | 106,296 | 110,471 | 132,532 | 115,387 | 82,299 | 80,616 | 83,456 | 102,296 | 90,372 | 93,349 | 94,727 | 106,129 | 94,720 | 85,085 | 82,014 | 70,592 | 107,005 | 101,908 | 101,615 | 101,911 | 113,562 | 129,264 | 122,293 | 123,379 | 140,290 | 129,339 | 120,917 | 118,013 | 116,752 | 105,496 | 98,822 | 97,646 | 134,975 | 127,113 | 140,000 | 127,020 | 121,800 | 122,294 | 116,370 | 110,434 | 124,007 | 114,347 | 108,488 | 71,787 | 93,907 | 83,502 | 0 | 62,021 | 0 | 0 | 0 | 61,763 | 0 | 0 | 0 | 63,238 | 0 | 0 | 20,125 | 0 |
Belastingvorderingen
| 3,256 | 3,230 | 2,832 | 2 | -110,471 | -5,552 | 1,889 | -82,299 | -80,616 | -83,456 | 3,126 | -90,372 | -93,349 | -94,727 | 2,517 | -94,720 | -85,085 | -82,014 | 2,182 | -107,005 | -101,908 | -101,615 | 2,576 | -113,562 | -129,264 | -122,293 | 829 | -140,290 | -129,339 | -120,917 | 620 | -116,752 | -105,496 | -98,822 | 1,002 | -134,975 | -127,113 | -140,000 | 1,057 | -121,800 | -122,294 | -116,370 | 866 | -124,007 | -114,347 | -108,488 | 906 | -93,907 | -83,502 | 0 | 1,018 | 0 | 0 | 0 | 1,430 | 0 | 0 | 0 | 1,272 | 0 | 0 | 1,241 | 0 |
Overige niet-vlottende activa
| 32,462 | 4 | 46,051 | 30,782 | 141,452 | 5,551 | 3,677 | 110,829 | 105,280 | 107,762 | 3,600 | 107,861 | 111,109 | 111,885 | 2,927 | 94,719 | 85,084 | 82,014 | 3,370 | 107,005 | 101,907 | 101,614 | 5,547 | 113,562 | 129,263 | 122,292 | 5,210 | 140,290 | 129,339 | 120,917 | 5,218 | 116,751 | 105,495 | 98,822 | 7,198 | 134,975 | 127,113 | 139,999 | 7,671 | 121,800 | 122,294 | 116,370 | 7,334 | 124,006 | 114,346 | 108,489 | 30,295 | 93,907 | 83,504 | 86,262 | 26,030 | 78,959 | 80,564 | 87,777 | 23,685 | 87,490 | 81,891 | 80,198 | 22,219 | 83,989 | 81,760 | 50,164 | 67,907 |
Totaal niet-vlottende activa
| 373,310 | 373,317 | 362,062 | 362,039 | 366,455 | 357,499 | 345,731 | 334,232 | 331,497 | 334,235 | 336,499 | 336,422 | 342,705 | 344,429 | 346,140 | 332,316 | 325,271 | 323,214 | 315,255 | 349,924 | 344,257 | 335,386 | 337,614 | 337,594 | 350,053 | 340,454 | 343,144 | 347,766 | 333,297 | 321,565 | 316,959 | 309,921 | 298,821 | 290,353 | 297,207 | 325,255 | 317,998 | 337,058 | 332,406 | 317,848 | 315,876 | 307,490 | 309,459 | 310,722 | 293,519 | 279,854 | 269,072 | 256,358 | 244,192 | 245,271 | 248,003 | 236,340 | 238,517 | 246,019 | 244,198 | 245,793 | 242,169 | 243,184 | 251,710 | 251,854 | 252,325 | 244,160 | 242,245 |
Totaal activa
| 794,051 | 806,792 | 787,517 | 796,918 | 794,523 | 786,233 | 773,851 | 788,167 | 757,206 | 758,185 | 728,187 | 710,492 | 686,373 | 670,932 | 665,506 | 633,967 | 621,997 | 650,765 | 625,899 | 658,248 | 651,112 | 652,253 | 650,697 | 653,935 | 661,998 | 644,716 | 645,041 | 636,324 | 614,828 | 592,479 | 574,169 | 545,882 | 523,304 | 521,026 | 535,675 | 569,461 | 567,439 | 589,602 | 588,590 | 578,651 | 568,193 | 566,279 | 557,522 | 557,627 | 548,455 | 535,258 | 511,159 | 496,140 | 500,213 | 517,468 | 512,968 | 508,214 | 487,570 | 496,893 | 491,721 | 491,833 | 479,697 | 479,810 | 464,629 | 476,394 | 453,231 | 496,411 | 526,555 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 62,864 | 75,531 | 55,093 | 55,357 | 46,292 | 47,448 | 51,233 | 50,175 | 51,523 | 51,584 | 59,106 | 48,975 | 47,083 | 45,890 | 43,292 | 36,835 | 29,936 | 29,612 | 40,828 | 40,613 | 43,258 | 47,074 | 51,576 | 53,129 | 53,354 | 54,436 | 54,318 | 49,011 | 47,418 | 44,390 | 46,499 | 43,743 | 40,493 | 52,363 | 59,254 | 57,301 | 61,922 | 68,548 | 72,855 | 84,520 | 84,015 | 81,782 | 74,804 | 76,229 | 72,195 | 72,118 | 66,233 | 66,939 | 73,918 | 74,267 | 72,163 | 73,268 | 76,017 | 71,940 | 70,918 | 72,236 | 67,473 | 67,598 | 58,746 | 53,322 | 45,568 | 45,491 | 78,363 |
Kortlopende schulden
| 85,172 | 80,767 | 51,378 | 119,211 | 113,052 | 103,760 | 119,309 | 166,710 | 142,805 | 157,704 | 119,443 | 131,764 | 109,343 | 83,492 | 90,141 | 82,871 | 89,828 | 109,013 | 97,927 | 87,092 | 76,772 | 92,104 | 92,972 | 103,904 | 112,290 | 103,900 | 80,804 | 72,077 | 54,842 | 61,241 | 46,866 | 49,604 | 45,158 | 34,267 | 42,836 | 59,570 | 52,320 | 54,378 | 47,989 | 49,919 | 28,162 | 34,000 | 32,046 | 45,375 | 41,359 | 45,840 | 52,106 | 56,271 | 43,210 | 58,504 | 48,824 | 57,391 | 54,281 | 50,468 | 48,882 | 41,806 | 47,997 | 48,738 | 42,200 | 60,785 | 65,297 | 100,665 | 108,269 |
Belastingschulden
| 0 | 1,612 | 15,628 | 2,231 | 5,177 | 1,427 | 6,390 | 3,245 | 6,040 | 1,653 | 10,157 | 7,354 | 5,400 | 1,566 | 1,957 | 565 | 1,624 | 1,702 | 2,861 | 1,965 | 5,315 | 2,967 | 5,372 | 1,913 | 5,040 | 1,504 | 7,447 | 3,834 | 5,617 | 1,468 | 4,636 | 1,968 | 2,717 | 789 | 2,752 | 1,116 | 2,885 | 758 | 3,883 | 1,324 | 2,196 | 662 | 3,507 | 1,474 | 3,097 | 807 | 1,761 | 612 | 2,192 | 1,023 | 2,004 | 833 | 2,389 | 750 | 5,196 | 2,944 | 2,937 | 1,097 | 1,305 | 337 | 629 | 1,043 | 2,074 |
Uitgestelde opbrengsten
| 2,770 | 3,184 | 15,628 | 2,231 | 13,518 | 5,067 | 14,883 | 7,289 | 14,443 | 5,527 | 18,406 | 11,645 | 12,897 | 5,020 | 9,752 | 5,022 | 10,751 | 6,689 | 12,685 | 6,611 | 14,403 | 7,620 | 14,618 | 6,779 | 14,163 | 5,675 | 16,121 | 8,223 | 13,891 | 5,481 | 12,354 | 6,366 | 11,641 | 6,000 | 9,609 | 4,590 | 9,750 | 3,991 | 10,508 | 4,431 | 8,582 | 3,655 | 9,830 | 4,415 | 9,122 | 3,456 | 7,779 | 3,429 | 9,233 | 4,111 | 8,990 | 3,945 | 9,457 | 3,852 | 12,273 | 6,050 | 7,956 | 3,285 | 6,282 | 2,540 | 5,808 | 6,525 | 5,199 |
Overige kortlopende verplichtingen
| 32,034 | 37,027 | 43,495 | 23,374 | 37,499 | 43,367 | 38,294 | 38,557 | 36,677 | 42,744 | 41,398 | 33,911 | 35,017 | 43,772 | 46,055 | 43,105 | 44,416 | 56,692 | 56,803 | 55,935 | 59,010 | 69,918 | 71,171 | 69,478 | 69,416 | 72,150 | 69,569 | 64,390 | 60,786 | 61,455 | 54,789 | 51,365 | 51,407 | 48,925 | 38,644 | 33,695 | 33,703 | 36,269 | 34,655 | 22,418 | 18,167 | 30,982 | 26,443 | 27,711 | 21,590 | 27,719 | 23,901 | 21,037 | 24,628 | 32,652 | 27,260 | 22,280 | 23,183 | 27,313 | 23,482 | 19,393 | 18,336 | 20,907 | 17,009 | 16,627 | 17,968 | 26,977 | 26,173 |
Totaal kortlopende verplichtingen
| 182,840 | 194,937 | 154,680 | 204,635 | 202,020 | 196,002 | 215,226 | 258,687 | 237,045 | 253,685 | 230,104 | 222,004 | 196,843 | 174,720 | 181,445 | 163,376 | 165,804 | 197,019 | 198,419 | 185,605 | 184,355 | 212,063 | 221,091 | 228,424 | 240,100 | 231,990 | 212,138 | 189,312 | 168,663 | 168,554 | 152,790 | 146,680 | 139,775 | 136,344 | 143,486 | 151,682 | 150,830 | 159,953 | 159,382 | 167,043 | 149,704 | 154,736 | 156,460 | 159,619 | 156,485 | 146,484 | 144,001 | 144,859 | 143,948 | 166,446 | 150,251 | 153,772 | 155,870 | 150,471 | 148,478 | 136,379 | 136,743 | 138,340 | 119,260 | 131,071 | 129,462 | 174,176 | 214,879 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 113,019 | 112,007 | 124,853 | 118,561 | 119,130 | 130,846 | 116,906 | 103,930 | 104,685 | 94,642 | 96,996 | 92,054 | 99,225 | 109,630 | 107,223 | 115,271 | 116,126 | 116,453 | 94,508 | 104,102 | 107,497 | 81,129 | 81,301 | 75,932 | 61,881 | 63,170 | 78,690 | 87,318 | 101,378 | 95,005 | 94,531 | 86,885 | 86,619 | 94,164 | 91,849 | 90,470 | 93,114 | 91,129 | 97,081 | 96,268 | 109,053 | 110,196 | 100,692 | 96,240 | 100,290 | 104,675 | 93,430 | 90,826 | 104,463 | 97,282 | 106,864 | 114,670 | 94,478 | 107,653 | 107,800 | 123,843 | 123,507 | 131,231 | 131,084 | 138,318 | 118,114 | 106,109 | 84,180 |
Uitgestelde opbrengsten niet-vlottend
| 3,403 | 3,611 | 0 | 0 | 0 | 0 | 16,887 | 0 | 0 | 0 | 17,642 | 0 | 0 | 0 | 17,136 | 0 | 0 | 0 | 14,356 | 0 | 0 | 0 | 14,160 | 0 | 0 | 0 | 13,525 | 0 | 0 | 0 | 13,479 | 0 | 0 | 0 | 15,627 | 0 | 0 | 0 | 8,960 | 0 | 0 | 0 | 8,246 | 0 | 0 | 0 | 7,807 | 0 | 0 | 0 | 7,712 | 0 | 0 | 0 | 7,913 | 0 | 0 | 0 | 7,620 | 0 | 0 | 7,851 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 17,007 | 19,400 | 22,175 | 0 | 0 | 0 | 15,936 | 0 | 0 | 0 | 15,187 | 0 | 0 | 0 | 16,118 | 0 | 0 | 0 | 4,720 | 0 | 0 | 0 | 12,829 | 0 | 0 | 0 | 21,291 | 0 | 0 | 0 | 19,516 | 0 | 0 | 0 | 12,861 | 0 | 0 | 0 | 25,097 | 0 | 0 | 0 | 20,063 | 0 | 0 | 0 | 14,664 | 0 | 0 | 0 | 11,615 | 0 | 0 | 0 | 12,409 | 0 | 0 | 0 | 12,332 | 0 | 0 | 7,703 | 0 |
Overige niet-vlottende verplichtingen
| 15,538 | 38,123 | 13,736 | 44,198 | 44,558 | 43,120 | 3,420 | 38,515 | 35,979 | 38,002 | 3,255 | 37,188 | 37,708 | 38,393 | 4,232 | 32,132 | 28,017 | 26,831 | 4,760 | 33,770 | 30,843 | 31,408 | 3,178 | 32,625 | 35,585 | 34,973 | 24,280 | 41,311 | 38,532 | 36,050 | 3,355 | 33,343 | 29,921 | 27,595 | 3,508 | 36,714 | 35,462 | 41,211 | 5,667 | 35,820 | 35,305 | 32,907 | 24,500 | 34,032 | 31,429 | 29,861 | 5,518 | 24,898 | 22,492 | 22,736 | 5,014 | 21,106 | 23,349 | 25,754 | 5,252 | 25,335 | 23,188 | 22,438 | 5,042 | 23,479 | 22,500 | 4,960 | 20,308 |
Totaal niet-vlottende verplichtingen
| 148,967 | 150,130 | 165,146 | 162,759 | 163,688 | 173,966 | 153,149 | 142,445 | 140,664 | 132,644 | 133,080 | 129,242 | 136,933 | 148,023 | 144,709 | 147,403 | 144,143 | 143,284 | 118,344 | 137,872 | 138,340 | 112,537 | 111,468 | 108,557 | 97,466 | 98,143 | 116,495 | 128,629 | 139,910 | 131,055 | 130,881 | 120,228 | 116,540 | 121,759 | 123,845 | 127,184 | 128,576 | 132,340 | 136,805 | 132,088 | 144,358 | 143,103 | 133,438 | 130,272 | 131,719 | 134,536 | 121,419 | 115,724 | 126,955 | 120,018 | 131,205 | 135,776 | 117,827 | 133,407 | 133,374 | 149,178 | 146,695 | 153,669 | 156,078 | 161,797 | 140,614 | 126,623 | 104,488 |
Totaal passiva
| 331,807 | 345,067 | 319,826 | 367,394 | 365,708 | 369,968 | 368,375 | 401,132 | 377,709 | 386,329 | 363,184 | 351,246 | 333,776 | 322,743 | 326,154 | 310,779 | 309,947 | 340,303 | 316,763 | 323,477 | 322,695 | 324,600 | 332,559 | 336,981 | 337,566 | 330,133 | 328,633 | 317,941 | 308,573 | 299,609 | 283,671 | 266,908 | 256,315 | 258,103 | 267,331 | 278,866 | 279,406 | 292,293 | 296,187 | 299,131 | 294,062 | 297,839 | 289,898 | 289,891 | 288,204 | 281,020 | 265,420 | 260,583 | 270,903 | 286,464 | 281,456 | 289,548 | 273,697 | 283,878 | 281,852 | 285,557 | 283,438 | 292,009 | 275,338 | 292,868 | 270,076 | 300,799 | 319,367 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 332,519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,539 | 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
| 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 |
Ingehouden winsten
| 318,862 | 313,464 | 306,296 | 277,275 | 272,276 | 267,126 | 266,353 | 258,102 | 252,473 | 244,036 | 238,443 | 233,751 | 227,799 | 222,585 | 216,357 | 212,584 | 209,068 | 209,833 | 212,136 | 217,300 | 214,751 | 212,982 | 203,299 | 198,590 | 195,380 | 190,282 | 187,799 | 182,175 | 178,318 | 172,214 | 169,496 | 163,993 | 160,136 | 157,101 | 155,250 | 155,160 | 152,802 | 152,553 | 152,130 | 150,546 | 146,662 | 145,128 | 146,079 | 143,280 | 141,318 | 138,280 | 134,789 | 131,610 | 130,616 | 129,382 | 126,843 | 120,077 | 114,028 | 109,508 | 106,919 | 103,088 | 96,501 | 88,810 | 86,085 | 82,262 | 83,508 | 101,564 | 111,966 |
Overige gereserveerde algehele resultaten
| 39,238 | 44,064 | 56,695 | 49,030 | 53,249 | 46,607 | 36,969 | 27,272 | 25,174 | 26,352 | 25,875 | 23,092 | 22,796 | 23,981 | 22,847 | 10,984 | 3,783 | 1,536 | -2,539 | 18,101 | 14,558 | 15,777 | 18,403 | 22,119 | 32,705 | 28,468 | 32,770 | 40,326 | 32,424 | 26,143 | 26,868 | 21,129 | 13,017 | 9,506 | 15,248 | 34,477 | 32,231 | 41,913 | 38,559 | 26,837 | 25,892 | 22,308 | 20,729 | 23,853 | 18,355 | 15,876 | 11,765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 27,830 | 27,848 | 43,482 | 28,197 | 81,445 | 74,828 | 28,222 | 27,563 | 53,396 | 54,575 | 28,223 | 27,248 | 50,702 | 51,404 | 49,613 | 26,790 | 26,792 | 28,330 | 26,793 | 44,894 | 41,352 | 26,798 | 45,036 | 48,753 | 26,690 | 55,159 | 26,693 | 66,786 | 58,730 | 52,455 | 53,181 | 26,595 | 21,274 | 23,895 | 40,409 | 26,012 | 28,049 | 28,157 | 66,718 | 54,998 | 28,166 | 50,478 | 28,172 | 28,176 | 28,185 | 44,069 | 39,959 | 33,588 | 28,550 | 31,594 | 34,639 | 28,955 | 30,364 | 34,445 | 34,258 | 34,579 | 31,794 | 31,469 | 36,045 | 34,366 | 33,096 | 27,499 | 27,523 |
Totaal eigen vermogen van aandeelhouders
| 423,102 | 422,548 | 428,360 | 391,674 | 390,893 | 379,126 | 368,716 | 350,768 | 343,041 | 335,783 | 329,713 | 321,920 | 315,673 | 311,161 | 303,142 | 287,530 | 276,815 | 275,335 | 273,562 | 299,366 | 293,275 | 292,729 | 285,507 | 284,515 | 291,947 | 282,613 | 284,434 | 286,133 | 274,220 | 261,841 | 259,849 | 248,889 | 231,599 | 227,674 | 232,831 | 252,821 | 250,254 | 259,795 | 256,020 | 242,716 | 237,892 | 232,778 | 232,152 | 232,481 | 225,030 | 219,521 | 211,920 | 202,370 | 196,338 | 198,148 | 198,654 | 186,204 | 181,564 | 181,125 | 178,349 | 174,839 | 165,467 | 157,451 | 159,302 | 153,800 | 153,776 | 166,235 | 176,661 |
Totaal eigen vermogen
| 462,240 | 461,725 | 467,687 | 429,521 | 428,815 | 416,265 | 405,476 | 387,035 | 379,497 | 371,856 | 365,003 | 359,246 | 352,597 | 348,189 | 339,352 | 323,188 | 312,050 | 310,462 | 309,136 | 334,771 | 328,417 | 327,653 | 318,138 | 316,954 | 324,432 | 314,583 | 316,408 | 318,383 | 306,255 | 292,870 | 290,498 | 278,974 | 266,989 | 262,923 | 268,344 | 290,595 | 288,033 | 297,309 | 292,403 | 279,520 | 274,131 | 268,440 | 267,624 | 267,736 | 260,251 | 254,238 | 245,739 | 235,557 | 229,310 | 231,004 | 231,512 | 218,666 | 213,873 | 213,015 | 209,869 | 206,276 | 196,259 | 187,801 | 189,291 | 183,526 | 183,155 | 195,612 | 207,188 |
Totaal passiva en aandeelhoudersvermogen
| 794,051 | 806,792 | 787,517 | 796,915 | 794,523 | 786,233 | 773,851 | 788,167 | 757,206 | 758,185 | 728,187 | 710,492 | 686,373 | 670,932 | 665,506 | 633,967 | 621,997 | 650,765 | 625,899 | 658,248 | 651,112 | 652,253 | 650,697 | 653,935 | 661,998 | 644,716 | 645,041 | 636,324 | 614,828 | 592,479 | 574,169 | 545,882 | 523,304 | 521,026 | 535,675 | 569,461 | 567,439 | 589,602 | 588,590 | 578,651 | 568,193 | 566,279 | 557,522 | 557,627 | 548,455 | 535,258 | 511,159 | 496,140 | 500,213 | 517,468 | 512,968 | 508,214 | 487,570 | 496,893 | 491,721 | 491,833 | 479,697 | 479,810 | 464,629 | 476,394 | 453,231 | 496,411 | 526,555 |