Dowa Holdings Co., Ltd.
TSE:5714.T
4550 (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
| 56,389 | 73,507 | 70,033 | 76,777 | 54,680 | 38,818 | 30,914 | 45,936 | 32,713 | 36,847 | 29,611 | 33,611 | 27,568 | 18,277 | 27,407 | 38,394 | 44,161 | 31,730 | 24,409 | 26,727 | 20,227 | 20,118 | 21,506 | 19,380 | 17,948 | 16,935 | 13,783 | 13,165 | 16,169 | 15,589 | 16,397 | 16,261 | 14,245 | 19,364 | 9,505 | 8,805 | 8,880 | 8,517 | 9,716 | 7,457 | 7,469 | 5,857 | 5,489 | 5,575 | 4,611 | 6,163 | 6,199 | 6,536 | 6,052 | 4,824 | 8,545 | 5,990 | 9,796 | 17,231 | 10,724 | 15,473 | 23,792 | 27,390 | 27,242 | 41,305 | 50,824 | 27,885 |
Kortetermijnbeleggingen
| 4,639 | 1,559 | -3,834 | -3,959 | -3,341 | -3,531 | -3,500 | -3,783 | -3,985 | -3,823 | -3,660 | -2,882 | -26,062 | -27,802 | -32,279 | -32,862 | -33,402 | -33,628 | -34,102 | -32,990 | -27,805 | -33,098 | -25,558 | -18,305 | -10,116 | -9,908 | -2,857 | -2,878 | -2,553 | -2,494 | -2,568 | -2,074 | -1,821 | -1,993 | -1,649 | -1,696 | -1,507 | -1,457 | -949 | -907 | -888 | -879 | -616 | -601 | -487 | -491 | -148 | -151 | -159 | -167 | -173 | -254 | -268 | -223 | -222 | -240 | -350 | -383 | -268 | -267 | -23 | -26 |
Liquide middelen en kortetermijnbeleggingen
| 56,389 | 75,066 | 70,033 | 76,777 | 54,680 | 38,818 | 30,914 | 45,936 | 32,713 | 36,847 | 29,611 | 33,611 | 27,568 | 18,277 | 27,407 | 38,394 | 44,161 | 31,730 | 24,409 | 26,727 | 20,227 | 20,118 | 21,506 | 19,380 | 17,948 | 16,935 | 13,783 | 13,165 | 16,169 | 15,589 | 16,397 | 16,261 | 14,245 | 19,364 | 9,505 | 8,805 | 8,880 | 8,517 | 9,716 | 7,457 | 7,469 | 5,857 | 5,489 | 5,575 | 4,611 | 6,163 | 6,199 | 6,536 | 6,052 | 4,824 | 8,545 | 5,990 | 9,796 | 17,231 | 10,724 | 15,473 | 23,792 | 27,390 | 27,242 | 41,305 | 50,824 | 27,885 |
Nettovorderingen
| 88,573 | 85,408 | 85,379 | 84,316 | 81,249 | 89,335 | 92,413 | 88,789 | 92,164 | 98,830 | 95,947 | 88,015 | 92,068 | 83,905 | 74,526 | 62,171 | 58,578 | 74,778 | 77,746 | 75,286 | 78,431 | 84,252 | 80,285 | 81,061 | 87,865 | 87,424 | 88,291 | 83,107 | 79,313 | 80,060 | 70,384 | 60,282 | 59,667 | 62,028 | 64,388 | 66,440 | 71,272 | 72,963 | 73,284 | 72,964 | 70,191 | 71,761 | 72,881 | 65,864 | 69,558 | 69,430 | 62,002 | 59,547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 195,784 | 159,502 | 158,431 | 161,685 | 184,593 | 220,646 | 232,730 | 221,196 | 234,676 | 230,009 | 213,512 | 210,819 | 228,433 | 205,227 | 176,508 | 139,178 | 109,210 | 115,302 | 123,843 | 115,528 | 114,114 | 119,926 | 116,302 | 113,793 | 116,476 | 106,340 | 108,619 | 103,616 | 89,640 | 81,799 | 85,169 | 74,099 | 75,043 | 69,276 | 79,276 | 90,256 | 103,565 | 81,596 | 91,092 | 93,156 | 81,934 | 77,771 | 89,167 | 88,070 | 75,844 | 80,281 | 73,652 | 68,844 | 64,656 | 72,779 | 68,668 | 89,092 | 82,918 | 79,791 | 84,274 | 62,976 | 59,865 | 56,730 | 69,970 | 54,935 | 53,161 | 56,116 |
Overige vlottende activa
| 25,717 | 21,875 | 17,977 | 19,509 | 35,544 | 30,234 | 30,238 | 23,138 | 26,585 | 17,355 | 20,658 | 20,746 | 19,079 | 19,590 | 16,452 | 14,126 | 16,589 | 20,333 | 14,880 | 15,656 | 15,329 | 13,711 | 15,355 | 15,930 | 14,156 | 21,592 | 17,586 | 16,689 | 18,666 | 17,376 | 16,016 | 17,739 | 20,205 | 17,994 | 22,749 | 21,704 | 18,873 | 17,139 | 16,403 | 14,855 | 15,549 | 18,609 | 13,432 | 12,381 | 15,692 | 15,413 | 11,623 | 11,438 | 11,234 | 9,649 | 12,058 | 15,782 | 8,968 | 8,342 | 8,108 | 8,227 | 9,103 | 9,024 | 7,997 | 7,921 | 10,863 | 18,477 |
Totaal vlottende activa
| 366,463 | 341,851 | 331,820 | 342,287 | 356,066 | 379,033 | 386,295 | 379,059 | 386,138 | 383,041 | 359,728 | 353,191 | 367,148 | 326,999 | 294,893 | 253,869 | 228,538 | 242,143 | 240,878 | 233,197 | 228,101 | 238,007 | 233,448 | 230,164 | 236,445 | 232,291 | 228,279 | 216,577 | 203,788 | 194,824 | 187,966 | 168,381 | 169,160 | 168,662 | 175,918 | 187,205 | 202,590 | 180,215 | 190,495 | 188,432 | 175,143 | 173,998 | 180,969 | 171,890 | 165,705 | 171,287 | 153,476 | 146,365 | 145,718 | 150,816 | 146,328 | 166,841 | 156,272 | 167,453 | 161,468 | 140,657 | 145,543 | 148,700 | 153,668 | 145,277 | 152,110 | 172,101 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 200,742 | 194,120 | 189,435 | 187,401 | 181,878 | 173,222 | 174,659 | 175,136 | 171,412 | 168,344 | 165,346 | 164,841 | 163,473 | 160,567 | 156,958 | 159,643 | 153,721 | 153,336 | 151,277 | 145,710 | 142,967 | 134,365 | 132,413 | 130,974 | 129,980 | 124,324 | 122,778 | 121,308 | 119,243 | 118,553 | 117,070 | 112,925 | 110,569 | 110,607 | 111,722 | 110,349 | 107,790 | 107,675 | 108,288 | 106,984 | 105,209 | 103,890 | 103,085 | 103,630 | 103,441 | 103,647 | 103,263 | 103,002 | 102,731 | 100,775 | 102,384 | 104,420 | 104,365 | 104,101 | 106,563 | 106,240 | 106,386 | 105,597 | 110,520 | 113,426 | 116,031 | 116,836 |
Goodwill
| 2,122 | 2,223 | 2,320 | 2,472 | 2,590 | 2,667 | 2,780 | 2,973 | 3,079 | 3,156 | 3,243 | 3,345 | 3,461 | 3,591 | 3,657 | 3,793 | 3,906 | 4,037 | 4,208 | 4,329 | 4,470 | 4,620 | 4,728 | 4,936 | 5,091 | 5,250 | 5,488 | 5,578 | 5,728 | 5,706 | 5,823 | 5,764 | 5,894 | 6,179 | 6,466 | 6,604 | 6,844 | 6,970 | 6,837 | 6,820 | 6,846 | 6,997 | 7,106 | 7,082 | 7,280 | 7,325 | 7,292 | 7,307 | 7,403 | 6,003 | 6,130 | 6,255 | 6,381 | 6,506 | 6,639 | 6,772 | 6,905 | 7,038 | 7,196 | 7,168 | 7,174 | 548 |
Immateriële activa
| 7,780 | 7,993 | 8,675 | 9,106 | 8,755 | 8,481 | 8,156 | 7,501 | 7,262 | 6,309 | 5,349 | 4,833 | 4,534 | 4,402 | 3,529 | 3,231 | 3,314 | 3,464 | 3,137 | 3,076 | 3,079 | 3,094 | 3,228 | 3,363 | 3,564 | 3,759 | 3,895 | 3,947 | 4,089 | 4,243 | 4,076 | 4,118 | 4,179 | 4,116 | 3,984 | 4,033 | 3,880 | 4,019 | 4,568 | 4,549 | 4,711 | 4,843 | 4,501 | 4,319 | 4,031 | 3,891 | 3,028 | 2,820 | 2,812 | 2,553 | 2,334 | 1,945 | 1,853 | 1,593 | 1,913 | 1,696 | 1,771 | 1,839 | 1,426 | 1,452 | 1,404 | 1,483 |
Goodwill en immateriële activa
| 9,902 | 10,216 | 10,995 | 11,578 | 11,345 | 11,148 | 10,936 | 10,474 | 10,341 | 9,465 | 8,592 | 8,178 | 7,995 | 7,993 | 7,186 | 7,024 | 7,220 | 7,501 | 7,345 | 7,405 | 7,549 | 7,714 | 7,956 | 8,299 | 8,655 | 9,009 | 9,383 | 9,525 | 9,817 | 9,949 | 9,899 | 9,882 | 10,073 | 10,295 | 10,450 | 10,637 | 10,724 | 10,989 | 11,405 | 11,369 | 11,557 | 11,840 | 11,607 | 11,401 | 11,311 | 11,216 | 10,320 | 10,127 | 10,215 | 8,556 | 8,464 | 8,200 | 8,234 | 8,099 | 8,552 | 8,468 | 8,676 | 8,877 | 8,622 | 8,620 | 8,578 | 2,031 |
Langetermijnbeleggingen
| 80,126 | 76,144 | 78,160 | 85,715 | 81,989 | 82,325 | 87,681 | 85,356 | 81,163 | 83,528 | 82,500 | 84,711 | 97,660 | 92,685 | 94,512 | 93,097 | 93,849 | 98,659 | 101,755 | 101,574 | 95,591 | 101,256 | 93,216 | 90,106 | 79,014 | 84,975 | 81,602 | 78,102 | 74,656 | 74,434 | 70,015 | 66,601 | 64,886 | 66,766 | 72,887 | 71,970 | 75,022 | 72,221 | 68,281 | 63,576 | 61,086 | 62,491 | 62,973 | 61,308 | 57,428 | 56,678 | 48,481 | 46,275 | 45,791 | 52,596 | 48,858 | 49,751 | 48,844 | 52,538 | 54,547 | 53,264 | 55,453 | 56,807 | 53,849 | 54,926 | 48,989 | 54,969 |
Belastingvorderingen
| 4,639 | 5,953 | 6,239 | 5,475 | 5,374 | 6,456 | 6,280 | 7,719 | 7,476 | 9,403 | 6,992 | 5,542 | 6,582 | 7,461 | 6,516 | 7,084 | 7,495 | 6,883 | 6,926 | 6,759 | 6,729 | 7,689 | 7,339 | 7,181 | 6,118 | 3,783 | 3,739 | 3,649 | 3,671 | 3,723 | 3,707 | 4,280 | 4,416 | 3,939 | 3,240 | 3,256 | 3,395 | 3,372 | 3,629 | 3,637 | 3,606 | 3,527 | 3,039 | 3,031 | 2,138 | 3,976 | 4,140 | 4,423 | 5,433 | 4,682 | 5,870 | 5,596 | 5,429 | 5,542 | 6,463 | 7,675 | 8,790 | 8,140 | 10,392 | 11,012 | 15,325 | 6,669 |
Overige niet-vlottende activa
| 2,903 | 4,486 | 3,077 | 3,310 | 3,907 | 3,095 | 3,986 | 3,796 | 3,790 | 3,499 | 3,223 | 3,128 | 2,796 | 2,762 | 2,876 | 2,944 | 3,239 | 3,970 | 3,614 | 3,565 | 3,640 | 5,650 | 5,728 | 5,881 | 5,717 | 3,454 | 2,893 | 2,915 | 2,929 | 3,117 | 2,917 | 2,828 | 2,960 | 4,149 | 4,119 | 4,161 | 4,240 | 4,718 | 2,838 | 2,929 | 2,923 | 2,969 | 2,765 | 2,956 | 3,011 | 2,982 | 2,388 | 2,319 | 2,252 | 2,240 | 2,177 | 2,303 | 2,418 | 2,428 | 2,437 | 2,466 | 2,509 | 2,599 | 2,490 | 2,151 | 2,175 | 2,098 |
Totaal niet-vlottende activa
| 298,312 | 290,919 | 287,906 | 293,479 | 284,493 | 276,246 | 283,542 | 282,481 | 274,182 | 274,239 | 266,653 | 266,400 | 278,506 | 271,468 | 268,048 | 269,792 | 265,524 | 270,349 | 270,917 | 265,013 | 256,476 | 256,674 | 246,652 | 242,441 | 229,484 | 225,545 | 220,395 | 215,499 | 210,316 | 209,776 | 203,608 | 196,516 | 192,904 | 195,756 | 202,418 | 200,373 | 201,171 | 198,975 | 194,441 | 188,495 | 184,381 | 184,717 | 183,469 | 182,326 | 177,329 | 178,499 | 168,592 | 166,146 | 166,422 | 168,849 | 167,753 | 170,270 | 169,290 | 172,708 | 178,562 | 178,113 | 181,814 | 182,020 | 185,873 | 190,135 | 191,098 | 182,603 |
Totaal activa
| 664,775 | 632,770 | 619,730 | 635,769 | 640,562 | 655,282 | 669,839 | 661,541 | 660,321 | 657,283 | 626,385 | 619,593 | 645,658 | 598,471 | 562,945 | 523,664 | 494,066 | 512,495 | 511,797 | 498,212 | 484,580 | 494,683 | 480,103 | 472,606 | 465,930 | 457,841 | 448,678 | 432,080 | 414,107 | 404,604 | 391,575 | 364,900 | 362,067 | 364,420 | 378,340 | 387,583 | 403,764 | 379,193 | 384,939 | 376,931 | 359,527 | 358,717 | 364,440 | 354,218 | 343,037 | 349,787 | 322,071 | 312,511 | 312,140 | 319,665 | 314,081 | 337,111 | 325,562 | 340,161 | 340,030 | 318,770 | 327,357 | 330,720 | 339,541 | 335,412 | 343,208 | 354,704 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 58,554 | 51,665 | 50,686 | 49,049 | 44,287 | 52,042 | 54,999 | 52,785 | 57,719 | 63,265 | 45,782 | 46,961 | 55,282 | 55,337 | 51,063 | 39,729 | 29,249 | 34,480 | 34,412 | 36,584 | 33,846 | 43,449 | 36,731 | 33,773 | 36,753 | 37,338 | 37,555 | 38,044 | 32,772 | 34,268 | 31,242 | 25,789 | 26,385 | 28,720 | 26,059 | 27,932 | 35,642 | 31,041 | 30,069 | 32,505 | 31,198 | 34,502 | 36,851 | 35,945 | 29,705 | 42,403 | 36,300 | 33,828 | 29,509 | 34,886 | 32,434 | 32,013 | 31,710 | 33,367 | 42,153 | 32,408 | 29,111 | 28,712 | 29,507 | 21,551 | 18,509 | 22,833 |
Kortlopende schulden
| 37,523 | 31,454 | 70,562 | 76,262 | 88,007 | 49,664 | 111,336 | 112,604 | 97,762 | 25,586 | 86,626 | 92,586 | 145,313 | 68,205 | 92,328 | 66,203 | 67,560 | 44,096 | 55,318 | 66,066 | 71,921 | 68,395 | 75,562 | 61,273 | 69,923 | 69,402 | 57,325 | 57,525 | 58,088 | 39,284 | 49,569 | 44,677 | 47,308 | 38,275 | 56,896 | 59,334 | 71,252 | 30,965 | 61,889 | 66,249 | 66,471 | 48,959 | 70,480 | 60,344 | 67,414 | 52,514 | 48,942 | 48,434 | 50,690 | 46,741 | 47,919 | 63,647 | 52,710 | 54,290 | 51,100 | 62,249 | 63,329 | 65,731 | 66,512 | 76,638 | 82,199 | 90,062 |
Belastingschulden
| 5,645 | 7,644 | 5,010 | 5,896 | 3,873 | 7,825 | 4,565 | 5,672 | 5,406 | 17,016 | 11,443 | 9,883 | 5,093 | 9,273 | 4,977 | 4,559 | 2,743 | 9,649 | 6,076 | 3,449 | 2,655 | 3,131 | 2,077 | 2,752 | 2,807 | 4,126 | 2,731 | 3,672 | 2,676 | 7,687 | 2,496 | 3,308 | 2,745 | 3,977 | 3,369 | 3,966 | 3,666 | 13,557 | 6,916 | 7,806 | 4,510 | 8,927 | 5,579 | 5,251 | 3,472 | 7,101 | 3,299 | 2,530 | 2,212 | 2,903 | 1,812 | 2,298 | 1,417 | 4,888 | 3,637 | 3,415 | 2,694 | 5,081 | 3,032 | 2,534 | 1,147 | 821 |
Uitgestelde opbrengsten
| 5,645 | 6,285 | 8,383 | 11,470 | 6,715 | 13,774 | 7,789 | 11,024 | 7,939 | 22,562 | 14,093 | 14,431 | 7,303 | 13,729 | 7,337 | 8,709 | 4,786 | 13,785 | 8,287 | 7,408 | 4,588 | 7,490 | 4,348 | 6,772 | 4,768 | 8,408 | 4,936 | 7,548 | 4,558 | 11,672 | 4,593 | 7,050 | 4,583 | 8,132 | 5,623 | 7,808 | 5,464 | 17,494 | 8,876 | 11,322 | 6,270 | 12,562 | 7,425 | 8,534 | 5,109 | 10,358 | 4,989 | 5,658 | 3,974 | 5,981 | 3,430 | 5,780 | 2,919 | 7,877 | 5,176 | 6,199 | 4,122 | 7,852 | 4,456 | 5,038 | 3,890 | 2,863 |
Overige kortlopende verplichtingen
| 89,756 | 67,107 | 21,182 | 30,204 | 37,240 | 60,512 | 30,089 | 24,834 | 42,308 | 64,508 | 30,489 | 24,738 | 32,011 | 60,441 | 51,441 | 51,851 | 41,825 | 34,580 | 39,890 | 27,766 | 29,017 | 33,501 | 32,617 | 31,112 | 33,407 | 23,682 | 30,782 | 26,776 | 27,264 | 16,531 | 29,077 | 15,985 | 19,357 | 13,410 | 12,432 | 14,170 | 18,204 | 8,266 | 19,681 | 17,516 | 18,421 | 14,291 | 17,616 | 12,998 | 22,093 | 31,107 | 25,411 | 23,647 | 20,484 | 24,741 | 19,473 | 25,893 | 28,362 | 31,687 | 27,111 | 17,267 | 18,623 | 17,124 | 20,376 | 22,431 | 20,101 | 31,301 |
Totaal kortlopende verplichtingen
| 202,768 | 178,084 | 164,206 | 184,351 | 186,837 | 209,160 | 216,567 | 217,943 | 219,073 | 228,267 | 202,526 | 203,030 | 252,305 | 226,894 | 217,154 | 182,607 | 152,045 | 156,786 | 156,026 | 151,052 | 148,169 | 163,456 | 156,856 | 144,413 | 154,033 | 142,956 | 139,708 | 143,835 | 131,486 | 121,114 | 122,810 | 106,254 | 104,961 | 100,646 | 110,002 | 121,018 | 139,692 | 118,817 | 136,307 | 146,720 | 133,140 | 131,803 | 145,376 | 131,606 | 122,684 | 133,125 | 113,952 | 108,439 | 102,895 | 109,271 | 101,638 | 123,851 | 114,199 | 124,232 | 124,001 | 115,339 | 113,757 | 116,648 | 119,427 | 123,154 | 121,956 | 145,017 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 29,678 | 33,399 | 33,282 | 38,393 | 51,594 | 55,539 | 55,570 | 56,847 | 69,942 | 72,039 | 73,911 | 76,189 | 70,327 | 67,256 | 57,906 | 60,870 | 66,255 | 69,981 | 72,698 | 70,464 | 62,012 | 59,355 | 52,781 | 57,310 | 41,999 | 40,424 | 36,727 | 26,851 | 27,504 | 28,926 | 30,236 | 31,183 | 32,999 | 34,727 | 35,112 | 37,381 | 36,233 | 38,208 | 37,805 | 30,725 | 35,749 | 38,142 | 37,076 | 46,427 | 52,192 | 55,310 | 59,429 | 61,919 | 67,155 | 70,928 | 77,372 | 76,860 | 78,578 | 83,829 | 81,290 | 72,087 | 79,722 | 83,639 | 92,167 | 86,017 | 98,296 | 74,996 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 2,872 | 22,663 | 22,303 | 21,949 | 21,745 | 22,445 | 22,220 | 21,771 | 21,440 | 21,031 | 20,771 | 20,524 | 20,646 | 20,181 | 19,976 | 19,790 | 19,655 | 19,673 | 19,458 | 19,192 | 19,002 | 19,048 | 18,829 | 18,513 | 18,576 | 18,258 | 18,062 | 17,816 | 17,704 | 17,743 | 17,625 | 17,445 | 17,491 | 16,282 | 16,158 | 15,893 | 15,643 | 15,665 | 15,499 | 15,335 | 13,368 | 12,557 | 12,337 | 12,026 | 12,038 | 12,241 | 11,956 | 11,784 | 11,530 | 11,678 | 11,506 | 11,747 | 11,691 | 12,184 | 11,398 | 13,059 | 14,363 | 14,205 | 14,172 | 14,837 | 14,644 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 4,021 | 3,608 | 3,787 | 3,869 | 3,524 | 3,081 | 2,788 | 2,830 | 2,337 | 2,443 | 2,784 | 2,523 | 2,334 | 2,216 | 2,063 | 1,977 | 2,158 | 2,246 | 2,299 | 2,306 | 2,064 | 2,236 | 2,236 | 2,786 | 3,821 | 4,385 | 3,638 | 3,562 | 3,293 | 2,735 | 1,999 | 1,896 | 2,072 | 4,592 | 4,372 | 5,748 | 4,420 | 3,550 | 3,332 | 2,815 | 2,940 | 3,566 | 3,984 | 1,487 | 2,969 | 1,823 | 1,669 | 1,609 | 1,743 | 1,620 | 2,015 | 2,315 | 1,888 | 1,553 | 1,432 | 1,443 | 1,213 | 1,223 | 1,226 | 1,243 | 1,281 |
Overige niet-vlottende verplichtingen
| 35,476 | 25,600 | 8,319 | 8,349 | 7,508 | 4,713 | 6,148 | 6,183 | 6,117 | 4,627 | 6,589 | 6,646 | 6,647 | 4,628 | 5,660 | 5,231 | 5,530 | 5,676 | 5,511 | 5,458 | 5,676 | 4,649 | 4,087 | 4,160 | 4,319 | 8,124 | 5,425 | 5,571 | 5,681 | 5,748 | 5,677 | 5,640 | 5,941 | 8,187 | 6,756 | 6,692 | 12,106 | 6,457 | 9,223 | 8,789 | 8,252 | 8,418 | 7,964 | 4,735 | 6,179 | 6,914 | 4,361 | 4,465 | 4,496 | 4,386 | 5,635 | 5,316 | 5,419 | 4,736 | 4,849 | 4,961 | 5,053 | 3,190 | 3,401 | 3,209 | 3,046 | 3,068 |
Totaal niet-vlottende verplichtingen
| 65,154 | 65,892 | 67,872 | 72,832 | 84,920 | 85,521 | 87,244 | 88,038 | 100,660 | 100,443 | 103,974 | 106,390 | 100,021 | 94,864 | 85,963 | 88,140 | 93,552 | 97,470 | 100,128 | 97,679 | 89,186 | 85,070 | 78,152 | 82,535 | 67,617 | 67,124 | 64,795 | 54,122 | 54,563 | 55,671 | 56,391 | 56,447 | 58,281 | 60,405 | 62,742 | 64,603 | 64,232 | 64,728 | 62,693 | 55,013 | 59,336 | 59,928 | 57,597 | 67,483 | 70,397 | 74,262 | 77,854 | 80,009 | 85,044 | 88,587 | 96,305 | 95,697 | 98,059 | 102,144 | 99,876 | 89,878 | 99,277 | 102,405 | 110,996 | 104,624 | 117,422 | 93,989 |
Totaal passiva
| 267,922 | 243,976 | 232,078 | 257,183 | 271,757 | 294,681 | 303,811 | 305,981 | 319,733 | 328,710 | 306,500 | 309,420 | 352,326 | 321,758 | 303,117 | 270,747 | 245,597 | 254,256 | 256,154 | 248,731 | 237,355 | 248,526 | 235,008 | 226,948 | 221,650 | 210,080 | 204,503 | 197,957 | 186,049 | 176,785 | 179,201 | 162,701 | 163,242 | 161,051 | 172,744 | 185,621 | 203,924 | 183,545 | 199,000 | 201,733 | 192,476 | 191,731 | 202,973 | 199,089 | 193,081 | 207,387 | 191,806 | 188,448 | 187,939 | 197,858 | 197,943 | 219,548 | 212,258 | 226,376 | 223,877 | 205,217 | 213,034 | 219,053 | 230,423 | 227,778 | 239,378 | 239,006 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 295,397 | 0 | 0 | 0 | 308,540 | 303,603 | 296,836 | 285,428 | 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 |
Gewone aandelen
| 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,437 | 36,436 | 36,436 | 36,436 |
Ingehouden winsten
| 286,652 | 282,688 | 278,855 | 268,020 | 262,689 | 263,503 | 265,734 | 261,276 | 251,603 | 246,360 | 239,451 | 227,945 | 215,294 | 201,290 | 187,939 | 181,082 | 179,655 | 184,927 | 181,018 | 175,455 | 172,384 | 173,624 | 169,325 | 167,449 | 164,647 | 165,029 | 159,560 | 152,069 | 146,509 | 145,809 | 135,937 | 129,519 | 124,608 | 125,049 | 120,208 | 115,282 | 109,424 | 108,630 | 102,275 | 94,029 | 88,665 | 87,806 | 81,450 | 76,230 | 72,035 | 68,180 | 62,648 | 58,741 | 58,518 | 55,737 | 51,621 | 49,893 | 46,494 | 48,152 | 49,426 | 47,201 | 46,153 | 42,791 | 42,292 | 40,311 | 41,262 | 52,688 |
Overige gereserveerde algehele resultaten
| 37,783 | 34,089 | 56,422 | 56,461 | 56,386 | 56,580 | 56,703 | 56,703 | 19,575 | 9,851 | 9,364 | 12,396 | 9,708 | 57,846 | 4,684 | 3,307 | 1,496 | 6,465 | 7,905 | 7,903 | 8,972 | 6,818 | 10,230 | 12,719 | 13,742 | 16,835 | 18,956 | 16,362 | 16,094 | 16,409 | 11,019 | 7,456 | 8,814 | 12,709 | 19,536 | 20,708 | 24,637 | 21,391 | 17,452 | 15,335 | 12,652 | 13,343 | 13,989 | 12,870 | 11,973 | 8,302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 19,638 | 53,865 | 55,442 | 56,895 | 19,949 | 20,143 | 20,266 | 20,266 | 20,501 | 20,806 | 30,312 | 21,046 | 21,183 | 21,409 | 20,215 | 20,217 | 20,216 | 20,217 | 20,218 | 28,120 | 20,217 | 20,334 | 20,335 | 20,335 | 20,336 | 20,514 | 20,514 | 20,519 | 20,519 | 20,647 | 20,648 | 28,096 | 29,438 | 20,725 | 40,261 | 41,433 | 20,564 | 42,053 | 20,664 | 20,665 | 20,667 | 20,667 | 20,668 | 33,539 | 69,082 | 65,413 | 59,170 | 20,528 | 20,813 | 58,071 | 20,275 | 23,731 | 22,942 | 22,254 | 23,263 | 23,284 | 25,431 | 26,776 | 24,987 | 26,022 | 20,869 | 21,014 |
Totaal eigen vermogen van aandeelhouders
| 380,510 | 372,990 | 370,734 | 361,352 | 351,783 | 344,891 | 351,433 | 341,904 | 328,115 | 313,454 | 306,200 | 297,824 | 282,621 | 265,703 | 249,275 | 241,043 | 237,804 | 248,045 | 245,578 | 240,012 | 238,010 | 237,213 | 236,327 | 236,940 | 235,162 | 238,815 | 235,467 | 225,387 | 219,559 | 219,301 | 204,040 | 194,052 | 190,483 | 194,920 | 196,906 | 193,152 | 191,062 | 187,120 | 176,828 | 166,466 | 158,421 | 158,253 | 152,544 | 146,206 | 141,117 | 133,593 | 121,818 | 115,706 | 115,768 | 113,808 | 108,333 | 110,061 | 105,873 | 106,843 | 109,126 | 106,922 | 108,021 | 106,004 | 103,716 | 102,769 | 98,567 | 110,138 |
Totaal eigen vermogen
| 396,853 | 388,790 | 387,652 | 378,586 | 368,805 | 360,601 | 366,028 | 355,560 | 340,588 | 328,573 | 319,885 | 310,173 | 293,332 | 276,713 | 259,828 | 252,917 | 248,469 | 258,239 | 255,643 | 249,481 | 247,225 | 246,157 | 245,095 | 245,658 | 244,280 | 247,761 | 244,175 | 234,123 | 228,058 | 227,819 | 212,374 | 202,199 | 198,825 | 203,369 | 205,596 | 201,962 | 199,840 | 195,648 | 185,939 | 175,198 | 167,051 | 166,986 | 161,467 | 155,129 | 149,956 | 142,400 | 130,265 | 124,063 | 124,201 | 121,807 | 116,138 | 117,563 | 113,304 | 113,785 | 116,153 | 113,553 | 114,323 | 111,667 | 109,118 | 107,634 | 103,830 | 115,698 |
Totaal passiva en aandeelhoudersvermogen
| 664,775 | 632,766 | 619,730 | 635,769 | 640,562 | 655,282 | 669,839 | 661,541 | 660,321 | 657,283 | 626,385 | 619,593 | 645,658 | 598,471 | 562,945 | 523,664 | 494,066 | 512,495 | 511,797 | 498,212 | 484,580 | 494,683 | 480,103 | 472,606 | 465,930 | 457,841 | 448,678 | 432,080 | 414,107 | 404,604 | 391,575 | 364,900 | 362,067 | 364,420 | 378,340 | 387,583 | 403,764 | 379,193 | 384,939 | 376,931 | 359,527 | 358,717 | 364,440 | 354,218 | 343,037 | 349,787 | 322,071 | 312,511 | 312,140 | 319,665 | 314,081 | 337,111 | 325,562 | 340,161 | 340,030 | 318,770 | 327,357 | 330,720 | 339,541 | 335,412 | 343,208 | 354,704 |