UACJ Corporation
TSE:5741.T
5010 (JPY) • At close November 8, 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
| 32,966 | 40,199 | 35,409 | 32,560 | 23,902 | 22,343 | 26,503 | 21,125 | 21,825 | 14,334 | 27,109 | 28,774 | 25,814 | 28,085 | 46,701 | 51,642 | 44,904 | 28,741 | 19,458 | 31,175 | 31,290 | 26,510 | 22,439 | 31,766 | 29,834 | 22,005 | 19,241 | 21,802 | 18,481 | 41,242 | 18,827 | 15,839 | 28,518 | 18,934 | 22,200 | 15,042 | 31,596 | 21,069 | 19,884 | 21,941 | 28,488 | 17,471 | 21,249 | 14,423 | 11,514 | 9,023 | 8,371 | 5,461 | 6,953 | 7,619 | 5,457 | 4,135 | 3,861 | 4,747 | 4,788 | 3,446 | 3,752 | 4,201 | 3,610 | 3,644 | 3,555 | 6,481 |
Kortetermijnbeleggingen
| 0 | 9,641 | 9,445 | 9,821 | 13,147 | -582 | 0 | 89 | -26,784 | -17,925 | -23,491 | -24,842 | 0 | -569 | -24,722 | -24,295 | -24,540 | -432 | -25,405 | -20,449 | -18,176 | -18,830 | -27,807 | -28,716 | -28,953 | -15,468 | -18,462 | -17,815 | -17,699 | -18,754 | -16,725 | -17,165 | -18,479 | -389 | -15,278 | -15,576 | -16,054 | -414 | -21,022 | -22,272 | -23,519 | -334 | -7,902 | -272 | -261 | -171 | -158 | -167 | -179 | -177 | -212 | -230 | -241 | -246 | 0 | 0 | 0 | -223 | 0 | 0 | -287 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 32,966 | 40,199 | 44,854 | 42,381 | 37,049 | 22,343 | 26,503 | 21,125 | 21,825 | 14,334 | 27,109 | 28,774 | 25,814 | 28,085 | 46,701 | 51,642 | 44,904 | 28,741 | 19,458 | 31,175 | 31,290 | 26,510 | 22,439 | 31,766 | 29,834 | 22,005 | 19,241 | 21,802 | 18,481 | 41,242 | 18,827 | 15,839 | 28,518 | 18,934 | 22,200 | 15,042 | 31,596 | 21,069 | 19,884 | 21,941 | 28,488 | 17,471 | 21,249 | 14,423 | 11,514 | 9,023 | 8,371 | 5,461 | 6,953 | 7,619 | 5,457 | 4,135 | 3,861 | 4,747 | 4,788 | 3,446 | 3,752 | 4,201 | 3,610 | 3,644 | 3,555 | 6,481 |
Nettovorderingen
| 204,684 | 186,400 | 172,849 | 166,079 | 162,688 | 125,028 | 137,565 | 141,406 | 139,296 | 122,709 | 138,651 | 137,569 | 132,276 | 119,967 | 111,300 | 89,397 | 106,777 | 100,913 | 117,223 | 113,086 | 125,017 | 145,217 | 147,864 | 140,165 | 149,456 | 135,181 | 144,093 | 133,624 | 135,498 | 126,287 | 117,455 | 108,031 | 96,549 | 117,374 | 118,344 | 116,085 | 96,988 | 114,488 | 129,003 | 112,143 | 115,798 | 119,022 | 122,664 | 65,127 | 70,491 | 62,151 | 63,050 | 72,079 | 74,421 | 72,213 | 71,956 | 74,366 | 83,794 | 82,345 | 65,938 | 65,985 | 69,401 | 63,825 | 62,079 | 51,951 | 45,691 | 59,093 |
Voorraad
| 211,690 | 187,884 | 214,447 | 239,329 | 255,284 | 223,542 | 251,754 | 266,362 | 264,636 | 232,366 | 186,695 | 162,523 | 156,464 | 131,699 | 124,344 | 124,142 | 132,355 | 135,919 | 140,544 | 134,119 | 148,046 | 155,110 | 161,877 | 165,261 | 155,155 | 145,112 | 147,795 | 134,798 | 124,301 | 115,912 | 110,397 | 100,886 | 106,098 | 109,272 | 121,012 | 119,001 | 126,531 | 117,739 | 109,556 | 98,991 | 92,981 | 86,899 | 87,539 | 27,460 | 28,042 | 23,417 | 24,142 | 24,191 | 22,482 | 22,386 | 25,863 | 27,659 | 27,181 | 25,214 | 25,847 | 22,782 | 23,948 | 20,975 | 22,208 | 18,825 | 27,224 | 33,875 |
Overige vlottende activa
| 27,147 | 16,705 | 15,285 | 13,473 | 17,187 | 38,955 | 38,905 | 38,368 | 41,581 | 25,209 | 27,955 | 19,957 | 21,608 | 14,751 | 17,348 | 18,921 | 26,157 | 23,346 | 25,331 | 21,710 | 23,341 | 21,454 | 24,209 | 17,995 | 21,286 | 22,020 | 33,680 | 29,601 | 33,095 | 22,122 | 24,387 | 18,689 | 22,791 | 17,829 | 20,124 | 18,143 | 22,361 | 16,593 | 22,550 | 21,987 | 19,118 | 13,246 | 5,972 | 2,080 | 1,453 | 970 | 1,421 | 1,129 | 942 | 452 | 633 | 479 | 641 | 476 | 8,012 | 5,369 | 343 | 238 | 465 | 443 | 3,063 | 14,249 |
Totaal vlottende activa
| 476,487 | 431,188 | 447,435 | 461,262 | 472,208 | 409,868 | 454,727 | 467,261 | 467,338 | 394,618 | 380,410 | 348,823 | 336,162 | 294,502 | 299,693 | 284,102 | 310,193 | 288,919 | 302,556 | 300,090 | 327,694 | 348,291 | 356,389 | 355,187 | 355,731 | 324,318 | 344,809 | 319,825 | 311,375 | 305,563 | 271,066 | 243,445 | 253,956 | 263,409 | 281,680 | 268,271 | 277,476 | 269,889 | 280,993 | 255,062 | 256,385 | 236,638 | 237,424 | 109,090 | 111,500 | 95,561 | 96,984 | 102,860 | 104,798 | 102,670 | 103,909 | 106,639 | 115,477 | 112,782 | 104,585 | 97,582 | 97,444 | 89,239 | 88,362 | 74,863 | 79,533 | 113,698 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 403,140 | 393,432 | 382,570 | 387,500 | 382,965 | 372,882 | 366,602 | 379,359 | 369,924 | 356,503 | 348,634 | 354,268 | 356,650 | 355,808 | 351,707 | 363,686 | 363,702 | 375,367 | 367,270 | 362,943 | 368,600 | 362,728 | 352,313 | 344,392 | 338,216 | 335,092 | 330,168 | 323,178 | 314,961 | 305,467 | 292,368 | 286,649 | 292,690 | 292,905 | 291,441 | 296,398 | 294,954 | 292,373 | 283,310 | 272,744 | 259,645 | 256,988 | 252,264 | 96,767 | 92,169 | 94,469 | 87,352 | 86,647 | 85,096 | 85,766 | 84,580 | 86,257 | 87,465 | 89,417 | 90,738 | 92,958 | 95,427 | 97,828 | 98,936 | 101,605 | 106,708 | 108,107 |
Goodwill
| 44,890 | 35,441 | 42,984 | 44,372 | 44,129 | 30,519 | 31,382 | 33,472 | 33,634 | 33,081 | 33,178 | 33,721 | 34,406 | 35,162 | 35,560 | 37,068 | 38,106 | 39,148 | 39,938 | 40,692 | 42,011 | 43,156 | 44,242 | 45,099 | 45,430 | 46,435 | 47,884 | 48,638 | 49,389 | 50,677 | 50,491 | 50,023 | 51,053 | 43,232 | 44,669 | 45,248 | 46,083 | 46,503 | 47,125 | 46,548 | 46,301 | 47,150 | 48,146 | 152 | 201 | 250 | 298 | 347 | 396 | 445 | 494 | 542 | 591 | 640 | 689 | 738 | 786 | 835 | 884 | 823 | 2 | 16 |
Immateriële activa
| 44,890 | 43,896 | 42,984 | 44,372 | 44,129 | 9,225 | 9,283 | 9,983 | 9,521 | 8,921 | 8,615 | 8,844 | 9,086 | 9,356 | 9,093 | 9,764 | 10,315 | 10,968 | 11,296 | 11,608 | 12,070 | 12,835 | 13,088 | 13,738 | 14,072 | 14,268 | 15,275 | 15,716 | 16,169 | 16,713 | 17,177 | 16,110 | 16,514 | 17,580 | 18,265 | 18,670 | 19,446 | 19,369 | 19,460 | 18,137 | 17,085 | 17,825 | 18,445 | 1,772 | 1,530 | 1,570 | 1,332 | 1,071 | 1,090 | 1,129 | 1,152 | 1,184 | 1,200 | 1,250 | 1,261 | 1,333 | 1,443 | 1,574 | 1,671 | 1,741 | 1,935 | 1,847 |
Goodwill en immateriële activa
| 44,890 | 43,896 | 42,984 | 44,372 | 44,129 | 39,744 | 40,665 | 43,455 | 43,155 | 42,002 | 41,793 | 42,565 | 43,492 | 44,518 | 44,653 | 46,832 | 48,421 | 50,116 | 51,234 | 52,300 | 54,081 | 55,991 | 57,330 | 58,837 | 59,502 | 60,703 | 63,159 | 64,354 | 65,558 | 67,390 | 67,668 | 66,133 | 67,567 | 60,812 | 62,934 | 63,918 | 65,529 | 65,872 | 66,585 | 64,685 | 63,386 | 64,975 | 66,591 | 1,924 | 1,731 | 1,820 | 1,630 | 1,418 | 1,486 | 1,574 | 1,646 | 1,726 | 1,791 | 1,890 | 1,950 | 2,071 | 2,229 | 2,409 | 2,555 | 2,564 | 1,937 | 1,863 |
Langetermijnbeleggingen
| 40,052 | 36,778 | 20,679 | 20,095 | 37,245 | 12,239 | 11,157 | 11,060 | 37,751 | 28,866 | 38,400 | 39,709 | 14,615 | 14,894 | 38,708 | 37,279 | 37,792 | 13,468 | 41,547 | 40,290 | 38,755 | 40,214 | 50,618 | 53,042 | 54,902 | 42,045 | 47,929 | 45,851 | 44,931 | 47,023 | 44,280 | 43,740 | 46,081 | 29,752 | 46,601 | 47,334 | 48,689 | 33,218 | 51,224 | 48,555 | 49,154 | 27,390 | 35,430 | 20,018 | 19,209 | 18,152 | 16,298 | 14,606 | 14,946 | 15,028 | 17,254 | 14,613 | 7,105 | 5,023 | 4,742 | 4,714 | 4,151 | 4,608 | 4,031 | 4,242 | 4,102 | 0 |
Belastingvorderingen
| 6,476 | 6,113 | 6,082 | 6,063 | 6,107 | 5,567 | -11,157 | -11,060 | -26,784 | 6,740 | -23,491 | -24,842 | -14,615 | 8,481 | -38,708 | -37,279 | -37,792 | 9,340 | -41,547 | -40,290 | -38,755 | -40,214 | -50,618 | -53,042 | -54,902 | -42,045 | -47,929 | -45,851 | -44,931 | -47,023 | -44,280 | -43,740 | -46,081 | 2,285 | -46,601 | -47,334 | -48,689 | 2,013 | -51,224 | -48,555 | -49,154 | 8,103 | 9,596 | 3,137 | 3,438 | 2,655 | 3,097 | 3,280 | 3,468 | 3,564 | 3,872 | 4,355 | 4,430 | 4,538 | 1,881 | 1,793 | 1,809 | 1,697 | 375 | 378 | 278 | 0 |
Overige niet-vlottende activa
| 0 | 3,023 | 18,505 | 19,012 | -1 | 19,799 | 39,087 | 39,224 | 26,783 | 0 | 23,491 | 24,842 | 40,048 | 14,755 | 38,709 | 37,278 | 37,793 | 15,577 | 41,548 | 40,290 | 38,755 | 40,214 | 50,618 | 53,042 | 54,902 | 54,078 | 47,928 | 45,851 | 44,931 | 47,023 | 44,280 | 43,740 | 46,082 | 13,381 | 46,602 | 47,335 | 48,689 | 14,586 | 51,224 | 48,555 | 49,153 | 14,396 | 6,916 | 5,880 | 5,400 | 5,124 | 4,588 | 4,474 | 4,553 | 4,396 | 4,302 | 4,197 | 4,211 | 4,228 | 5,040 | 4,660 | 4,687 | 4,395 | 1,188 | 1,297 | 1,086 | 9,463 |
Totaal niet-vlottende activa
| 494,558 | 483,242 | 470,820 | 477,042 | 470,445 | 450,231 | 446,354 | 462,038 | 450,829 | 434,111 | 428,827 | 436,542 | 440,190 | 438,456 | 435,069 | 447,796 | 449,916 | 463,868 | 460,052 | 455,533 | 461,436 | 458,933 | 460,261 | 456,271 | 452,620 | 449,873 | 441,255 | 433,383 | 425,450 | 419,880 | 404,316 | 396,522 | 406,339 | 399,135 | 400,977 | 407,651 | 409,172 | 408,062 | 401,119 | 385,984 | 372,184 | 371,852 | 370,797 | 127,726 | 121,947 | 122,220 | 112,965 | 110,425 | 109,549 | 110,328 | 111,654 | 111,148 | 105,002 | 105,096 | 104,351 | 106,196 | 108,303 | 110,937 | 107,085 | 110,086 | 114,111 | 119,433 |
Totaal activa
| 971,045 | 914,430 | 918,255 | 938,304 | 942,654 | 860,098 | 901,082 | 929,298 | 918,168 | 828,729 | 809,239 | 785,365 | 776,354 | 732,960 | 734,761 | 731,898 | 760,107 | 752,785 | 762,608 | 755,622 | 789,129 | 807,224 | 816,650 | 811,457 | 808,350 | 774,191 | 786,065 | 753,209 | 736,823 | 725,443 | 675,383 | 639,966 | 660,295 | 662,543 | 682,656 | 675,921 | 686,648 | 677,952 | 682,113 | 641,047 | 628,570 | 608,490 | 608,223 | 236,816 | 233,448 | 217,782 | 209,951 | 213,285 | 214,347 | 212,998 | 215,563 | 217,787 | 220,479 | 217,878 | 208,936 | 203,778 | 205,747 | 200,176 | 195,447 | 184,949 | 193,644 | 233,131 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 153,016 | 141,658 | 133,633 | 137,244 | 144,919 | 118,099 | 125,588 | 117,717 | 123,948 | 118,549 | 116,473 | 109,652 | 100,177 | 101,090 | 97,763 | 78,424 | 92,691 | 96,023 | 110,360 | 100,809 | 116,985 | 122,535 | 124,572 | 130,995 | 125,529 | 121,335 | 122,940 | 122,859 | 112,061 | 104,431 | 106,487 | 93,025 | 96,274 | 97,543 | 109,637 | 108,238 | 118,545 | 110,114 | 118,821 | 102,523 | 101,653 | 100,220 | 105,588 | 35,661 | 40,031 | 35,973 | 34,800 | 43,917 | 44,760 | 45,609 | 43,667 | 43,983 | 45,038 | 46,151 | 47,981 | 42,363 | 46,367 | 43,483 | 44,067 | 34,918 | 35,334 | 43,142 |
Kortlopende schulden
| 148,689 | 136,879 | 166,129 | 178,667 | 194,595 | 157,671 | 192,540 | 208,524 | 191,072 | 141,921 | 131,876 | 116,600 | 124,318 | 110,040 | 109,771 | 121,412 | 126,265 | 123,792 | 127,506 | 130,218 | 112,108 | 107,180 | 143,503 | 125,785 | 146,338 | 114,920 | 125,948 | 98,050 | 104,670 | 98,360 | 97,977 | 95,418 | 131,419 | 118,942 | 116,996 | 104,267 | 119,152 | 140,665 | 132,063 | 126,235 | 122,631 | 102,178 | 107,995 | 44,371 | 36,617 | 32,768 | 37,725 | 36,021 | 32,727 | 32,307 | 29,764 | 29,563 | 30,896 | 30,864 | 32,893 | 33,471 | 32,648 | 32,800 | 34,238 | 33,916 | 35,367 | 46,893 |
Belastingschulden
| 2,850 | 602 | 1,972 | 1,538 | 718 | 439 | 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 | 2,563 | 1,144 | 1,508 | 616 | 1,046 | 668 | 1,930 | 1,342 | 2,046 | 1,057 | 2,645 | 2,016 | 1,771 | 1,090 | 917 | 288 | 866 | 574 | 645 | 436 | 1,652 | 1,203 | 1,689 | 690 | 925 | 821 | 701 | 176 | 190 | 724 | 107 |
Uitgestelde opbrengsten
| 2,850 | 1,840 | 57,049 | 57,535 | 51,339 | 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 | 2,563 | 1,144 | 1,508 | 714 | 1,145 | 768 | 2,221 | 1,902 | 2,802 | 2,044 | 11,914 | 25,423 | 16,679 | 18,020 | 18,230 | 15,670 | 9,841 | 9,061 | 9,098 | 8,647 | 10,011 | 9,287 | 9,774 | 9,470 | 9,862 | 10,217 | 9,021 | 8,607 | 8,412 | 8,374 | 107 |
Overige kortlopende verplichtingen
| 85,530 | 78,907 | 17,965 | 14,508 | 13,656 | 62,833 | 67,326 | 63,959 | 72,124 | 61,666 | 67,438 | 65,410 | 60,693 | 40,020 | 35,223 | 44,001 | 56,594 | 44,619 | 38,702 | 40,349 | 43,744 | 43,554 | 39,011 | 38,253 | 34,581 | 36,902 | 36,334 | 31,732 | 32,637 | 34,859 | 31,960 | 24,749 | 34,220 | 31,791 | 40,034 | 36,345 | 40,691 | 34,884 | 38,761 | 35,494 | 36,243 | 22,075 | 6,428 | 3,675 | 3,293 | 3,122 | 3,501 | 4,117 | 5,137 | 4,247 | 5,271 | 4,739 | 4,775 | 1,380 | 647 | 463 | 498 | 395 | 942 | 2,976 | 5,460 | 26,596 |
Totaal kortlopende verplichtingen
| 390,085 | 359,284 | 374,776 | 387,954 | 404,509 | 338,603 | 385,454 | 390,200 | 387,144 | 322,136 | 315,787 | 291,662 | 285,188 | 251,150 | 242,757 | 243,837 | 275,550 | 264,434 | 276,568 | 271,376 | 272,837 | 273,269 | 307,086 | 295,033 | 306,448 | 273,157 | 285,222 | 252,641 | 249,368 | 237,650 | 236,424 | 215,755 | 263,057 | 249,784 | 267,381 | 249,995 | 279,156 | 287,884 | 291,547 | 267,054 | 262,571 | 236,387 | 245,434 | 100,386 | 97,961 | 90,093 | 91,696 | 93,896 | 91,685 | 91,261 | 87,349 | 88,296 | 89,996 | 88,169 | 90,991 | 86,159 | 89,730 | 85,699 | 87,854 | 80,222 | 84,535 | 116,738 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 172,169 | 175,294 | 193,585 | 192,119 | 184,218 | 206,542 | 179,194 | 180,504 | 187,630 | 220,711 | 206,178 | 210,387 | 221,149 | 251,526 | 237,046 | 241,459 | 244,896 | 236,218 | 230,329 | 233,837 | 256,428 | 285,382 | 240,437 | 246,357 | 227,264 | 245,033 | 224,143 | 229,750 | 221,870 | 243,287 | 201,358 | 196,859 | 169,799 | 194,452 | 174,008 | 180,156 | 176,888 | 166,951 | 159,246 | 155,864 | 152,446 | 168,015 | 159,360 | 45,711 | 46,099 | 39,555 | 34,030 | 35,906 | 39,513 | 38,420 | 46,022 | 45,822 | 45,982 | 45,994 | 39,259 | 39,263 | 40,402 | 40,353 | 39,273 | 39,925 | 37,431 | 29,310 |
Uitgestelde opbrengsten niet-vlottend
| 8,383 | 497 | 46,698 | 46,931 | 48,623 | 17,195 | 0 | 0 | 0 | 16,648 | 0 | 0 | 0 | 16,527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,857 | 0 | 0 | 0 | 22,538 | 0 | 0 | 0 | 22,579 | 23,059 | 8,422 | 8,934 | 9,342 | 9,574 | 9,926 | 10,219 | 10,572 | 10,975 | 11,318 | 11,647 | 12,030 | 12,278 | 12,534 | 12,871 | 13,299 | 13,698 | 14,014 | 13,894 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 20,754 | 19,584 | 15,378 | 17,241 | 17,467 | 16,953 | 0 | 0 | 0 | 12,817 | 0 | 0 | 0 | 9,838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,826 | 0 | 0 | 0 | 7,809 | 0 | 0 | 0 | 8,754 | 8,600 | 138 | 131 | 125 | 87 | 89 | 43 | 41 | 41 | 44 | 51 | 50 | 52 | 55 | 62 | 69 | 122 | 149 | 126 | 0 |
Overige niet-vlottende verplichtingen
| 48,582 | 57,727 | 4,845 | 4,786 | 5,542 | 11,546 | 62,541 | 64,423 | 63,529 | 8,828 | 62,265 | 63,304 | 59,309 | 7,473 | 68,316 | 55,631 | 47,317 | 49,416 | 53,188 | 53,096 | 59,768 | 42,369 | 59,698 | 59,727 | 65,205 | 47,605 | 65,932 | 66,055 | 65,303 | 46,145 | 63,849 | 63,792 | 56,130 | 12,042 | 56,071 | 56,640 | 42,658 | 5,634 | 46,754 | 45,640 | 47,176 | 4,615 | 4,400 | 1,358 | 1,377 | 1,369 | 1,316 | 1,338 | 1,389 | 1,525 | 1,596 | 1,603 | 1,627 | 1,728 | 1,866 | 1,905 | 1,886 | 1,139 | 817 | 817 | 968 | 15,478 |
Totaal niet-vlottende verplichtingen
| 249,888 | 253,102 | 260,506 | 261,077 | 255,850 | 252,236 | 241,735 | 244,927 | 251,159 | 259,004 | 268,443 | 273,691 | 280,458 | 285,364 | 305,362 | 297,090 | 292,213 | 285,634 | 283,517 | 286,933 | 316,196 | 327,751 | 300,135 | 306,084 | 292,469 | 292,638 | 290,075 | 295,805 | 287,173 | 289,432 | 265,207 | 260,651 | 225,929 | 234,177 | 230,079 | 236,796 | 219,546 | 202,932 | 206,000 | 201,504 | 199,622 | 203,963 | 195,419 | 55,629 | 56,541 | 50,391 | 45,007 | 47,259 | 51,164 | 50,558 | 58,634 | 58,787 | 59,307 | 59,802 | 53,455 | 53,757 | 55,221 | 54,860 | 53,910 | 54,905 | 52,419 | 44,788 |
Totaal passiva
| 639,973 | 612,386 | 635,282 | 649,031 | 660,359 | 590,839 | 627,189 | 635,127 | 638,303 | 581,140 | 584,230 | 565,353 | 565,646 | 536,514 | 548,119 | 540,927 | 567,763 | 550,068 | 560,085 | 558,309 | 589,033 | 601,020 | 607,221 | 601,117 | 598,917 | 565,795 | 575,297 | 548,446 | 536,541 | 527,082 | 501,631 | 476,406 | 488,986 | 483,961 | 497,460 | 486,791 | 498,702 | 490,816 | 497,547 | 468,558 | 462,193 | 440,350 | 440,853 | 156,015 | 154,502 | 140,484 | 136,703 | 141,155 | 142,849 | 141,819 | 145,983 | 147,083 | 149,303 | 147,971 | 144,446 | 139,916 | 144,951 | 140,559 | 141,764 | 135,127 | 136,954 | 161,526 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 228,079 | 0 | 0 | 0 | 219,077 | 208,973 | 199,950 | 194,019 | 0 | 0 | 4,255 | 0 | 3,085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,654 | 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
| 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 52,277 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 | 16,528 |
Ingehouden winsten
| 119,716 | 107,183 | 98,244 | 98,319 | 96,690 | 78,342 | 80,969 | 88,852 | 87,843 | 77,738 | 68,716 | 62,782 | 54,251 | 46,247 | 44,832 | 44,465 | 49,344 | 50,481 | 49,002 | 45,054 | 46,829 | 51,337 | 51,420 | 52,576 | 52,653 | 51,841 | 50,004 | 47,664 | 45,205 | 42,252 | 38,234 | 36,986 | 36,208 | 36,103 | 36,427 | 36,612 | 34,604 | 33,564 | 34,494 | 31,768 | 29,858 | 30,670 | 30,594 | 23,224 | 21,770 | 22,254 | 21,185 | 21,605 | 20,488 | 20,267 | 19,699 | 20,384 | 19,731 | 18,284 | 13,202 | 12,431 | 9,807 | 7,452 | 2,019 | -231 | 8,676 | 21,021 |
Overige gereserveerde algehele resultaten
| 51,749 | 38,408 | 30,750 | 35,867 | 30,476 | 38,464 | 41,100 | 50,507 | 37,616 | 19,020 | 8,551 | 10,659 | 10,842 | 131,243 | -4,255 | 324 | -3,085 | 5,606 | 6,566 | 5,694 | 6,872 | 7,372 | 11,129 | 10,321 | 9,826 | 10,094 | 13,437 | 10,432 | 8,561 | 9,484 | 3,447 | -3,654 | 4,847 | 11,101 | 16,522 | 20,544 | 20,537 | 21,018 | 17,191 | 9,562 | 6,197 | 7,026 | 6,377 | 4,896 | 4,582 | 2,520 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 79,235 | 79,172 | 79,160 | 79,131 | -148,967 | 78,954 | 78,954 | 78,956 | -140,120 | -130,015 | -120,993 | -115,059 | 78,965 | -46,703 | 75,737 | 79,996 | 76,914 | 80,000 | 80,000 | 80,008 | 80,009 | 80,012 | 80,014 | 80,018 | 80,021 | 80,023 | 80,026 | 80,065 | 80,072 | 80,078 | 72,807 | 69,165 | 72,825 | 72,826 | 72,829 | 72,838 | 72,710 | 72,723 | 72,733 | 72,744 | 72,795 | 72,819 | 72,852 | 35,180 | 35,180 | 35,180 | 34,838 | 33,328 | 33,851 | 33,788 | 32,795 | 33,226 | 34,366 | 34,549 | 34,237 | 34,395 | 33,962 | 35,151 | 34,687 | 32,995 | 29,832 | 31,248 |
Totaal eigen vermogen van aandeelhouders
| 302,977 | 277,040 | 260,431 | 265,594 | 258,555 | 248,037 | 253,300 | 270,592 | 256,693 | 227,993 | 208,501 | 204,678 | 196,335 | 183,064 | 172,846 | 177,062 | 178,535 | 188,364 | 187,845 | 183,033 | 185,987 | 190,998 | 194,840 | 195,192 | 194,777 | 194,235 | 195,744 | 190,438 | 186,115 | 184,091 | 159,488 | 151,151 | 158,880 | 165,030 | 170,778 | 174,994 | 172,851 | 172,305 | 169,418 | 159,074 | 153,850 | 155,515 | 154,823 | 79,828 | 78,060 | 76,482 | 72,551 | 71,461 | 70,867 | 70,583 | 69,022 | 70,138 | 70,625 | 69,361 | 63,967 | 63,354 | 60,297 | 59,131 | 53,234 | 49,292 | 55,036 | 68,797 |
Totaal eigen vermogen
| 331,072 | 302,046 | 282,973 | 289,273 | 282,295 | 269,259 | 273,893 | 294,171 | 279,865 | 247,589 | 225,009 | 220,012 | 210,708 | 196,446 | 186,642 | 190,971 | 192,344 | 202,717 | 202,523 | 197,313 | 200,096 | 206,204 | 209,429 | 210,340 | 209,433 | 208,396 | 210,768 | 204,763 | 200,282 | 198,361 | 173,752 | 163,560 | 171,309 | 178,582 | 185,196 | 189,130 | 187,946 | 187,136 | 184,566 | 172,489 | 166,377 | 168,140 | 167,370 | 80,801 | 78,946 | 77,298 | 73,248 | 72,130 | 71,498 | 71,179 | 69,580 | 70,704 | 71,176 | 69,907 | 64,490 | 63,862 | 60,796 | 59,617 | 53,683 | 49,822 | 56,690 | 71,605 |
Totaal passiva en aandeelhoudersvermogen
| 971,045 | 914,432 | 918,255 | 938,304 | 942,654 | 860,098 | 901,082 | 929,298 | 918,168 | 828,729 | 809,239 | 785,365 | 776,354 | 732,960 | 734,761 | 731,898 | 760,107 | 752,785 | 762,608 | 755,622 | 789,129 | 807,224 | 816,650 | 811,457 | 808,350 | 774,191 | 786,065 | 753,209 | 736,823 | 725,443 | 675,383 | 639,966 | 660,295 | 662,543 | 682,656 | 675,921 | 686,648 | 677,952 | 682,113 | 641,047 | 628,570 | 608,490 | 608,223 | 236,816 | 233,448 | 217,782 | 209,951 | 213,285 | 214,347 | 212,998 | 215,563 | 217,787 | 220,479 | 217,878 | 208,936 | 203,778 | 205,747 | 200,176 | 195,447 | 184,949 | 193,644 | 233,131 |