Kurimoto, Ltd.
TSE:5602.T
4140 (JPY) • At close November 8, 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
| 17,344 | 21,990 | 19,306 | 20,947 | 23,452 | 21,112 | 20,334 | 22,054 | 20,248 | 19,691 | 21,358 | 22,173 | 19,865 | 19,474 | 20,418 | 22,159 | 19,119 | 19,971 | 20,388 | 20,860 | 18,574 | 21,143 | 21,564 | 20,510 | 20,098 | 21,606 | 23,189 | 21,055 | 22,975 | 19,526 | 18,280 | 19,907 | 18,539 | 17,281 | 17,055 | 16,768 | 16,284 | 17,105 | 18,776 | 18,811 | 18,466 | 18,788 | 24,577 | 15,511 | 15,682 | 18,151 | 19,111 | 17,616 | 19,289 | 18,972 | 19,673 | 15,443 | 17,005 | 16,648 | 16,627 | 15,291 | 15,499 | 16,588 | 14,918 | 15,594 | 15,382 | 15,605 | 25,566 |
Kortetermijnbeleggingen
| 65 | 0 | 62 | 0 | 61 | -4,044 | 50 | 0 | 59 | -5,041 | -1,411 | -5,044 | -5,464 | 0 | 50 | -5,713 | -6,518 | -6,906 | 0 | -5,702 | -6,286 | -6,624 | 0 | -5,976 | -5,784 | -6,057 | 0 | -4,763 | -4,928 | -5,223 | 0 | -5,992 | -6,160 | -6,445 | -2,011 | -2,054 | -2,049 | -1,883 | -1,987 | -2,047 | -2,107 | -2,058 | -2,148 | -2,490 | -2,548 | -2,580 | 0 | -3,384 | -3,513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 |
Liquide middelen en kortetermijnbeleggingen
| 17,409 | 21,990 | 19,368 | 20,947 | 23,452 | 21,112 | 20,334 | 22,054 | 20,248 | 19,691 | 21,358 | 22,173 | 19,865 | 19,474 | 20,418 | 22,159 | 19,119 | 19,971 | 20,388 | 20,860 | 18,574 | 21,143 | 21,564 | 20,510 | 20,098 | 21,606 | 23,189 | 21,055 | 22,975 | 19,526 | 18,280 | 19,907 | 18,539 | 17,281 | 17,055 | 16,768 | 16,284 | 17,105 | 18,776 | 18,811 | 18,466 | 18,788 | 24,577 | 15,511 | 15,682 | 18,151 | 19,111 | 17,616 | 19,289 | 18,972 | 19,673 | 15,443 | 17,005 | 16,648 | 16,627 | 15,291 | 15,499 | 16,588 | 14,918 | 15,594 | 15,382 | 15,605 | 25,573 |
Nettovorderingen
| 46,079 | 45,003 | 51,070 | 38,592 | 36,395 | 43,342 | 40,149 | 39,598 | 31,402 | 39,321 | 44,320 | 45,004 | 36,943 | 31,922 | 35,827 | 37,531 | 31,801 | 31,191 | 34,837 | 35,180 | 31,548 | 29,224 | 39,297 | 38,512 | 34,628 | 30,993 | 38,071 | 36,994 | 33,191 | 30,657 | 39,191 | 39,815 | 31,356 | 29,672 | 39,762 | 42,805 | 33,087 | 30,127 | 39,733 | 37,486 | 30,016 | 28,065 | 38,443 | 41,928 | 32,657 | 32,424 | 40,743 | 37,992 | 33,214 | 30,809 | 40,797 | 39,978 | 32,003 | 28,532 | 36,209 | 39,694 | 32,391 | 30,132 | 40,839 | 50,020 | 39,194 | 69,398 | 61,412 |
Voorraad
| 24,869 | 24,515 | 23,411 | 24,572 | 24,083 | 23,659 | 21,388 | 23,505 | 26,252 | 24,930 | 21,961 | 22,636 | 22,188 | 20,160 | 17,892 | 21,048 | 22,000 | 21,984 | 21,918 | 23,031 | 22,616 | 22,716 | 18,653 | 20,549 | 22,012 | 22,548 | 19,419 | 19,803 | 20,475 | 20,008 | 18,466 | 18,275 | 19,466 | 20,607 | 18,547 | 20,937 | 22,734 | 21,646 | 17,938 | 20,234 | 19,962 | 18,588 | 15,877 | 18,098 | 19,639 | 20,110 | 18,180 | 17,841 | 17,121 | 18,201 | 15,248 | 16,436 | 16,548 | 17,451 | 14,747 | 17,390 | 17,377 | 18,045 | 16,871 | 19,955 | 24,060 | 26,915 | 37,969 |
Overige vlottende activa
| 1,270 | 1,094 | 1,138 | 14,601 | 10,892 | 10,208 | 11,595 | 13,181 | 10,455 | 10,048 | 10,348 | 10,505 | 7,431 | 7,449 | 8,497 | 9,370 | 7,030 | 6,916 | 7,526 | 7,587 | 5,083 | 6,460 | 8,260 | 6,578 | 4,818 | 5,002 | 5,806 | 6,722 | 4,898 | 4,663 | 3,448 | 4,051 | 3,239 | 3,559 | 2,188 | 1,964 | 2,202 | 2,723 | 873 | 2,655 | 2,667 | 3,271 | 980 | 3,229 | 2,529 | 2,500 | 1,041 | 1,709 | 1,424 | 1,918 | 1,137 | 1,459 | 1,129 | 1,485 | 1,184 | 931 | 793 | 1,224 | 2,099 | 840 | 1,190 | 1,363 | 4,654 |
Totaal vlottende activa
| 89,627 | 92,602 | 94,987 | 98,712 | 94,822 | 88,973 | 93,466 | 98,338 | 88,357 | 85,182 | 89,149 | 91,428 | 80,214 | 79,005 | 82,634 | 90,108 | 79,950 | 80,062 | 84,669 | 86,658 | 77,821 | 79,543 | 87,774 | 86,149 | 81,556 | 80,149 | 86,485 | 84,574 | 81,539 | 74,854 | 79,385 | 82,048 | 72,600 | 71,119 | 77,552 | 82,474 | 74,307 | 71,601 | 77,320 | 79,186 | 71,111 | 68,712 | 79,877 | 78,766 | 70,507 | 73,185 | 79,075 | 75,158 | 71,048 | 69,900 | 76,855 | 73,316 | 66,685 | 64,116 | 68,767 | 73,306 | 66,060 | 65,989 | 74,727 | 86,409 | 79,826 | 113,281 | 129,608 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 34,269 | 33,681 | 33,421 | 33,324 | 33,255 | 33,184 | 33,295 | 32,410 | 32,638 | 32,278 | 32,525 | 32,613 | 32,889 | 32,851 | 32,886 | 32,995 | 32,868 | 32,886 | 32,867 | 32,498 | 32,011 | 31,636 | 31,121 | 30,821 | 30,874 | 30,734 | 30,792 | 31,004 | 31,162 | 30,702 | 30,801 | 30,920 | 32,965 | 33,048 | 33,243 | 32,906 | 33,166 | 33,001 | 33,061 | 33,413 | 33,505 | 33,453 | 33,009 | 36,297 | 36,127 | 36,166 | 36,257 | 38,990 | 39,133 | 38,980 | 39,033 | 41,278 | 41,204 | 41,429 | 41,560 | 41,862 | 42,331 | 42,324 | 43,315 | 43,519 | 43,614 | 47,536 | 47,860 |
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 | 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 |
Immateriële activa
| 1,258 | 1,346 | 1,182 | 1,258 | 1,318 | 1,391 | 1,443 | 1,511 | 1,587 | 1,691 | 1,773 | 1,835 | 1,883 | 1,870 | 1,852 | 1,852 | 1,768 | 1,607 | 1,400 | 1,085 | 959 | 887 | 745 | 760 | 768 | 733 | 749 | 898 | 906 | 688 | 680 | 644 | 644 | 677 | 702 | 675 | 617 | 613 | 607 | 604 | 633 | 610 | 619 | 575 | 533 | 218 | 196 | 220 | 232 | 243 | 262 | 283 | 313 | 339 | 376 | 414 | 467 | 513 | 526 | 513 | 512 | 619 | 607 |
Goodwill en immateriële activa
| 1,258 | 1,346 | 1,182 | 1,258 | 1,318 | 1,391 | 1,443 | 1,511 | 1,587 | 1,691 | 1,773 | 1,835 | 1,883 | 1,870 | 1,852 | 1,852 | 1,768 | 1,607 | 1,400 | 1,085 | 959 | 887 | 745 | 760 | 768 | 733 | 749 | 898 | 906 | 688 | 680 | 644 | 644 | 677 | 702 | 675 | 617 | 613 | 607 | 604 | 633 | 610 | 619 | 575 | 533 | 218 | 196 | 220 | 232 | 243 | 262 | 283 | 313 | 339 | 376 | 414 | 467 | 513 | 526 | 513 | 512 | 619 | 607 |
Langetermijnbeleggingen
| 18,242 | 22,758 | 19,094 | 15,566 | 16,154 | 19,116 | 12,347 | 12,891 | 11,360 | 16,555 | 12,937 | 16,397 | 17,153 | 11,334 | 11,676 | 16,080 | 15,394 | 15,800 | 8,423 | 16,432 | 16,380 | 16,840 | 10,328 | 16,759 | 18,655 | 18,225 | 12,251 | 18,169 | 17,643 | 17,902 | 12,606 | 18,553 | 16,991 | 16,602 | 12,883 | 15,026 | 15,018 | 17,968 | 16,894 | 16,295 | 16,040 | 15,718 | 15,514 | 16,675 | 15,254 | 14,667 | 11,408 | 13,229 | 11,816 | 0 | 9,522 | 0 | 0 | 0 | 10,146 | 0 | 0 | 0 | 12,046 | 0 | 0 | 11,231 | 13,490 |
Belastingvorderingen
| 0 | 2 | 4,418 | -15,566 | -16,154 | -4,044 | 3,177 | -12,891 | -11,360 | -5,041 | 3,337 | -5,044 | -5,464 | -11,334 | 4,041 | -16,080 | -15,394 | -15,800 | 5,526 | -16,432 | -16,380 | -16,840 | 4,923 | -16,759 | -18,655 | -18,225 | 2,956 | -18,169 | -17,643 | -17,902 | 3,790 | -18,553 | -16,991 | -16,602 | -12,883 | -15,026 | -15,018 | -17,968 | -16,894 | -16,295 | -16,040 | -15,718 | -15,514 | -16,675 | -15,254 | -14,667 | 365 | -13,229 | -11,816 | 0 | 274 | 0 | 0 | 0 | 179 | 0 | 0 | 0 | 119 | 0 | 0 | 1,229 | 7 |
Overige niet-vlottende activa
| 2,201 | -1 | 1,876 | 18,637 | 19,240 | 4,043 | 1,434 | 16,906 | 16,101 | 5,040 | -1 | 5,044 | 5,463 | 17,131 | 1,386 | 16,080 | 15,394 | 15,800 | 1,329 | 16,432 | 16,380 | 16,841 | 1,577 | 16,760 | 18,656 | 18,226 | 1,889 | 18,170 | 17,644 | 17,904 | 1,950 | 18,554 | 16,991 | 16,604 | 12,885 | 15,027 | 15,019 | 17,970 | 16,896 | 16,298 | 16,042 | 15,719 | 15,516 | 16,677 | 15,256 | 14,669 | 2,633 | 13,230 | 11,817 | 12,075 | 3,106 | 11,802 | 11,918 | 12,591 | 2,821 | 14,421 | 13,315 | 13,864 | 3,471 | 15,261 | 16,688 | 4,027 | 5,414 |
Totaal niet-vlottende activa
| 55,970 | 57,786 | 59,991 | 53,219 | 53,813 | 53,690 | 51,696 | 50,827 | 50,326 | 50,523 | 50,571 | 50,845 | 51,924 | 51,852 | 51,841 | 50,927 | 50,030 | 50,293 | 49,545 | 50,015 | 49,350 | 49,364 | 48,694 | 48,341 | 50,298 | 49,693 | 48,637 | 50,072 | 49,712 | 49,294 | 49,827 | 50,118 | 50,600 | 50,329 | 46,830 | 48,608 | 48,802 | 51,584 | 50,564 | 50,315 | 50,180 | 49,782 | 49,144 | 53,549 | 51,916 | 51,053 | 50,859 | 52,440 | 51,182 | 51,298 | 52,197 | 53,363 | 53,435 | 54,359 | 55,082 | 56,697 | 56,113 | 56,701 | 59,477 | 59,293 | 60,814 | 64,642 | 67,378 |
Totaal activa
| 145,597 | 150,388 | 154,978 | 151,932 | 148,636 | 142,665 | 145,164 | 149,165 | 138,685 | 135,707 | 139,722 | 142,274 | 132,140 | 130,859 | 134,477 | 141,036 | 129,981 | 130,357 | 134,216 | 136,674 | 127,173 | 128,907 | 136,469 | 134,491 | 131,854 | 129,841 | 135,122 | 134,646 | 131,251 | 124,148 | 129,212 | 132,166 | 123,200 | 121,448 | 124,382 | 131,082 | 123,109 | 123,185 | 127,884 | 129,501 | 121,291 | 118,494 | 129,021 | 132,315 | 122,423 | 124,238 | 129,934 | 127,598 | 122,230 | 121,198 | 129,052 | 126,679 | 120,120 | 118,475 | 123,849 | 130,003 | 122,173 | 122,690 | 134,204 | 145,702 | 140,640 | 177,923 | 196,986 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 28,100 | 30,971 | 34,579 | 16,926 | 16,910 | 14,198 | 15,353 | 18,359 | 15,378 | 14,593 | 15,104 | 17,551 | 15,105 | 15,009 | 17,395 | 20,003 | 16,602 | 17,097 | 18,102 | 20,831 | 17,768 | 18,213 | 19,629 | 20,436 | 17,924 | 17,989 | 19,578 | 20,016 | 19,231 | 18,295 | 20,890 | 22,860 | 17,888 | 18,560 | 22,790 | 30,577 | 24,842 | 24,322 | 26,535 | 29,354 | 23,496 | 22,451 | 25,860 | 28,426 | 22,862 | 26,126 | 28,835 | 27,510 | 24,928 | 25,366 | 28,640 | 27,482 | 21,265 | 20,466 | 22,410 | 25,587 | 19,459 | 19,371 | 23,775 | 28,861 | 23,295 | 44,365 | 51,603 |
Kortlopende schulden
| 17,150 | 16,278 | 13,017 | 15,947 | 18,424 | 17,778 | 20,611 | 21,827 | 19,620 | 19,653 | 23,505 | 23,300 | 22,287 | 20,688 | 21,022 | 25,828 | 21,852 | 22,005 | 23,076 | 22,658 | 19,078 | 17,901 | 22,394 | 23,604 | 23,079 | 21,049 | 23,457 | 24,344 | 28,479 | 26,393 | 30,154 | 31,215 | 24,078 | 23,305 | 24,872 | 25,769 | 24,069 | 22,701 | 25,847 | 26,927 | 34,501 | 32,524 | 38,352 | 39,990 | 27,633 | 27,276 | 29,266 | 30,243 | 29,310 | 28,369 | 30,464 | 30,919 | 46,481 | 45,556 | 48,185 | 51,161 | 34,141 | 34,845 | 36,663 | 36,980 | 38,265 | 39,602 | 42,705 |
Belastingschulden
| 0 | 493 | 1,387 | 486 | 900 | 578 | 2,231 | 1,051 | 848 | 544 | 426 | 200 | 291 | 240 | 618 | 210 | 557 | 358 | 1,258 | 227 | 328 | 156 | 510 | 208 | 330 | 235 | 437 | 260 | 425 | 292 | 647 | 294 | 388 | 178 | 576 | 157 | 198 | 88 | 218 | 95 | 137 | 70 | 223 | 140 | 169 | 108 | 561 | 196 | 202 | 108 | 283 | 121 | 224 | 191 | 269 | 128 | 270 | 143 | 454 | 315 | 400 | 883 | 453 |
Uitgestelde opbrengsten
| 2,842 | 493 | 2,219 | 1,923 | 3,088 | 1,867 | 9,386 | 2,507 | 3,186 | 1,959 | 7,373 | 1,684 | 2,726 | 1,932 | 6,700 | 2,006 | 3,336 | 1,919 | 9,193 | 1,329 | 2,170 | 1,253 | 6,645 | 1,298 | 2,167 | 1,255 | 4,915 | 1,187 | 2,062 | 1,163 | 5,156 | 1,110 | 2,059 | 971 | 4,990 | 967 | 1,764 | 939 | 5,240 | 919 | 1,534 | 854 | 5,300 | 1,170 | 1,560 | 850 | 6,101 | 924 | 1,402 | 880 | 5,921 | 942 | 1,727 | 1,140 | 4,922 | 1,065 | 1,867 | 1,257 | 6,444 | 1,344 | 2,040 | 9,954 | 3,923 |
Overige kortlopende verplichtingen
| 6,736 | 11,714 | 9,627 | 28,624 | 23,319 | 23,724 | 16,961 | 24,716 | 21,685 | 21,529 | 15,864 | 23,057 | 16,094 | 16,958 | 12,426 | 18,563 | 15,553 | 17,801 | 12,954 | 19,917 | 16,622 | 20,601 | 15,660 | 18,004 | 15,840 | 17,488 | 13,806 | 16,249 | 13,354 | 12,160 | 8,139 | 12,710 | 10,000 | 10,928 | 5,982 | 6,494 | 6,097 | 7,355 | 2,245 | 5,734 | 5,395 | 7,017 | 3,228 | 6,555 | 5,342 | 6,517 | 2,301 | 5,336 | 5,157 | 6,090 | 1,862 | 5,441 | 4,861 | 5,797 | 1,689 | 5,462 | 5,273 | 5,782 | 2,699 | 12,771 | 9,959 | 9,646 | 20,896 |
Totaal kortlopende verplichtingen
| 54,828 | 59,456 | 59,442 | 63,420 | 61,741 | 57,567 | 62,311 | 67,409 | 59,869 | 57,734 | 61,846 | 65,592 | 56,212 | 54,587 | 57,543 | 66,400 | 57,343 | 58,822 | 63,325 | 64,735 | 55,638 | 57,968 | 64,328 | 63,342 | 59,010 | 57,781 | 61,756 | 61,796 | 63,126 | 58,011 | 64,339 | 67,895 | 54,025 | 53,764 | 58,634 | 63,807 | 56,772 | 55,317 | 59,867 | 62,934 | 64,926 | 62,846 | 72,740 | 76,141 | 57,397 | 60,769 | 66,503 | 64,013 | 60,797 | 60,705 | 66,887 | 64,784 | 74,334 | 72,959 | 77,206 | 83,275 | 60,740 | 61,255 | 69,581 | 79,956 | 73,559 | 103,567 | 119,127 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 850 | 1,122 | 1,131 | 126 | 60 | 118 | 948 | 399 | 399 | 696 | 782 | 899 | 903 | 1,709 | 1,825 | 724 | 651 | 695 | 777 | 866 | 1,876 | 2,070 | 2,912 | 3,125 | 3,935 | 4,179 | 5,014 | 4,506 | 1,060 | 67 | 69 | 25 | 6,050 | 6,357 | 7,470 | 7,743 | 8,758 | 8,361 | 9,575 | 9,333 | 358 | 452 | 641 | 265 | 12,317 | 12,296 | 13,372 | 13,257 | 14,387 | 14,567 | 15,862 | 15,699 | 846 | 1,005 | 1,295 | 1,310 | 18,873 | 18,715 | 19,471 | 19,551 | 20,214 | 21,110 | 19,928 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 887 | 0 | 0 | 0 | -1,831 | 0 | 0 | 0 | -1,392 | 0 | 0 | 0 | -1,391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,563 | 0 | 0 | 0 | 6,956 | 0 | 0 | 0 | 8,799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,514 | 0 | 0 | 0 | 3,725 | 0 | 0 | 5,100 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 3,802 | 0 | 0 | 0 | 1,831 | 0 | 0 | 0 | 1,392 | 0 | 0 | 0 | 1,391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 352 | 0 | 0 | 0 | 1,245 | 0 | 0 | 0 | 836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 822 | 0 | 0 | 207 | 0 |
Overige niet-vlottende verplichtingen
| 5,993 | 5,863 | 6,983 | 9,768 | 9,842 | 9,762 | 8,943 | 9,382 | 9,397 | 9,419 | 9,477 | 9,929 | 10,026 | 10,066 | 10,000 | 11,313 | 11,330 | 11,329 | 11,238 | 10,607 | 10,509 | 10,505 | 10,362 | 9,478 | 9,447 | 9,367 | 9,252 | 9,205 | 9,114 | 8,898 | 8,676 | 9,433 | 9,359 | 9,260 | 614 | 8,320 | 8,511 | 9,400 | 657 | 9,130 | 9,010 | 8,949 | 698 | 5,054 | 4,306 | 4,336 | 4,154 | 4,336 | 4,373 | 4,400 | 4,187 | 5,569 | 5,438 | 5,322 | 1,527 | 4,810 | 4,448 | 4,336 | 892 | 5,189 | 4,830 | 4,039 | 6,464 |
Totaal niet-vlottende verplichtingen
| 6,843 | 6,985 | 12,803 | 9,894 | 9,902 | 9,880 | 9,891 | 9,781 | 9,796 | 10,115 | 10,259 | 10,828 | 10,929 | 11,775 | 11,825 | 12,037 | 11,981 | 12,024 | 12,015 | 11,473 | 12,385 | 12,575 | 13,274 | 12,603 | 13,382 | 13,546 | 14,266 | 13,711 | 10,174 | 8,965 | 8,745 | 9,458 | 15,409 | 15,617 | 16,999 | 16,063 | 17,269 | 17,761 | 18,433 | 18,463 | 9,368 | 9,401 | 10,974 | 5,319 | 16,623 | 16,632 | 17,526 | 17,593 | 18,760 | 18,967 | 20,049 | 21,268 | 6,284 | 6,327 | 6,352 | 6,120 | 23,321 | 23,051 | 24,910 | 24,740 | 25,044 | 30,456 | 26,392 |
Totaal passiva
| 61,671 | 66,441 | 72,245 | 73,314 | 71,643 | 67,447 | 72,202 | 77,190 | 69,665 | 67,849 | 72,105 | 76,420 | 67,141 | 66,362 | 69,368 | 78,437 | 69,324 | 70,846 | 75,340 | 76,208 | 68,023 | 70,543 | 77,602 | 75,945 | 72,392 | 71,327 | 76,022 | 75,507 | 73,300 | 66,976 | 73,084 | 77,353 | 69,434 | 69,381 | 75,633 | 79,870 | 74,041 | 73,078 | 78,300 | 81,397 | 74,294 | 72,247 | 83,714 | 81,460 | 74,020 | 77,401 | 84,029 | 81,606 | 79,557 | 79,672 | 86,936 | 86,052 | 80,618 | 79,286 | 83,558 | 89,395 | 84,061 | 84,306 | 94,491 | 104,696 | 98,603 | 134,023 | 145,519 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 5,423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 292 | 522 | 922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 984 | 1,878 | 3,021 | 0 | 1,208 | 0 | 472 | 1,323 | 1,717 | 2,079 | 2,580 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 | 31,186 |
Ingehouden winsten
| 35,565 | 34,024 | 34,520 | 34,038 | 32,439 | 31,138 | 30,828 | 29,928 | 28,236 | 27,159 | 27,029 | 25,719 | 24,733 | 24,550 | 25,028 | 24,390 | 23,636 | 22,802 | 22,587 | 21,829 | 21,197 | 20,519 | 21,178 | 20,090 | 19,655 | 19,298 | 19,830 | 19,235 | 18,844 | 18,271 | 17,815 | 17,423 | 17,894 | 17,117 | 14,241 | 13,505 | 12,786 | 12,035 | 12,563 | 11,938 | 11,254 | 10,881 | 9,749 | 9,541 | 8,097 | 6,968 | 6,530 | 7,748 | 5,466 | 4,387 | 4,160 | 3,470 | 2,397 | 1,270 | 2,218 | 2,278 | 667 | 463 | -2,069 | 716 | 1,465 | -15,560 | -5,725 |
Overige gereserveerde algehele resultaten
| 10,792 | 12,298 | 10,618 | 7,018 | 7,358 | 6,419 | 4,497 | 4,432 | 3,216 | 3,161 | 3,053 | 2,612 | 2,828 | 2,546 | 36,242 | 823 | -292 | -522 | -922 | 980 | 640 | 538 | 575 | 1,327 | 2,715 | 2,154 | 2,215 | 2,857 | 2,081 | 1,892 | 1,426 | 503 | -984 | -1,878 | -3,021 | 201 | -1,208 | 589 | -472 | -1,323 | -1,717 | -2,079 | -2,580 | 3,191 | 2,214 | 1,774 | 1,299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3 | 5,423 | 5,415 | 5,413 | 5,082 | 5,102 | 5,096 | 5,094 | 5,078 | 5,078 | 5,072 | 5,070 | 5,064 | 5,064 | -28,491 | 5,055 | 4,755 | 4,524 | 4,119 | 5,453 | 5,124 | 5,125 | 5,131 | 5,129 | 5,125 | 5,125 | 5,119 | 5,126 | 5,118 | 5,119 | 5,173 | 5,173 | 4,184 | 3,272 | 2,829 | 5,867 | 5,096 | 6,297 | 5,396 | 4,544 | 4,150 | 3,788 | 3,986 | 6,569 | 6,570 | 6,573 | 6,571 | 6,762 | 5,735 | 5,680 | 6,497 | 5,707 | 5,650 | 6,469 | 6,614 | 6,870 | 5,994 | 6,473 | 10,316 | 8,805 | 9,096 | 27,900 | 25,644 |
Totaal eigen vermogen van aandeelhouders
| 82,969 | 82,931 | 81,739 | 77,655 | 76,065 | 73,845 | 71,607 | 70,640 | 67,716 | 66,584 | 66,340 | 64,587 | 63,811 | 63,346 | 63,965 | 61,454 | 59,577 | 58,512 | 57,892 | 59,448 | 58,147 | 57,368 | 58,070 | 57,732 | 58,681 | 57,763 | 58,350 | 58,404 | 57,229 | 56,468 | 55,600 | 54,285 | 53,264 | 51,575 | 48,256 | 50,759 | 49,068 | 50,107 | 49,145 | 47,668 | 46,590 | 45,855 | 44,921 | 50,487 | 48,067 | 46,501 | 45,586 | 45,696 | 42,387 | 41,253 | 41,843 | 40,363 | 39,233 | 38,925 | 40,018 | 40,334 | 37,847 | 38,122 | 39,433 | 40,707 | 41,747 | 43,526 | 51,105 |
Totaal eigen vermogen
| 83,924 | 83,947 | 82,730 | 78,618 | 76,993 | 75,218 | 72,962 | 71,975 | 69,020 | 67,858 | 67,617 | 65,854 | 64,999 | 64,497 | 65,109 | 62,599 | 60,657 | 59,511 | 58,876 | 60,466 | 59,150 | 58,364 | 58,867 | 58,546 | 59,462 | 58,514 | 59,098 | 59,139 | 57,951 | 57,172 | 56,128 | 54,813 | 53,766 | 52,067 | 48,749 | 51,212 | 49,507 | 50,537 | 49,584 | 48,104 | 46,997 | 46,247 | 45,307 | 50,855 | 48,403 | 46,837 | 45,905 | 45,992 | 42,673 | 41,526 | 42,116 | 40,627 | 39,502 | 39,189 | 40,291 | 40,608 | 38,112 | 38,384 | 39,713 | 41,006 | 42,037 | 43,900 | 51,467 |
Totaal passiva en aandeelhoudersvermogen
| 145,595 | 150,388 | 154,975 | 151,932 | 148,636 | 142,665 | 145,164 | 149,165 | 138,685 | 135,707 | 139,722 | 142,274 | 132,140 | 130,859 | 134,477 | 141,036 | 129,981 | 130,357 | 134,216 | 136,674 | 127,173 | 128,907 | 136,469 | 134,491 | 131,854 | 129,841 | 135,120 | 134,646 | 131,251 | 124,148 | 129,212 | 132,166 | 123,200 | 121,448 | 124,382 | 131,082 | 123,109 | 123,185 | 127,884 | 129,501 | 121,291 | 118,494 | 129,021 | 132,315 | 122,423 | 124,238 | 129,934 | 127,598 | 122,230 | 121,198 | 129,052 | 126,679 | 120,120 | 118,475 | 123,849 | 130,003 | 122,173 | 122,690 | 134,204 | 145,702 | 140,640 | 177,923 | 196,986 |