Bunka Shutter Co., Ltd.
TSE:5930.T
1870 (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
| 39,711 | 39,407 | 39,150 | 34,421 | 34,253 | 45,374 | 31,405 | 32,737 | 34,672 | 37,024 | 36,454 | 32,973 | 33,177 | 33,178 | 37,179 | 33,709 | 31,880 | 28,602 | 25,727 | 24,403 | 24,810 | 24,524 | 24,308 | 23,714 | 22,642 | 19,438 | 20,017 | 20,743 | 22,351 | 23,450 | 22,491 | 23,715 | 23,706 | 23,055 | 22,478 | 20,900 | 22,309 | 20,963 | 25,015 | 25,033 | 25,446 | 23,390 | 22,612 | 21,071 | 20,676 | 19,424 | 16,113 | 17,357 | 16,886 | 15,528 | 14,438 | 15,663 | 14,711 | 13,463 | 12,906 | 11,495 | 10,969 | 10,216 | 7,451 | 9,020 | 9,801 | 8,624 | 11,481 |
Kortetermijnbeleggingen
| 434 | 0 | 1,001 | 0 | 410 | -9,849 | -1,751 | 0 | 435 | -10,335 | -4,194 | -9,798 | -9,600 | 0 | -1,672 | -9,816 | -9,952 | -9,949 | -1,658 | -9,307 | -9,453 | -9,533 | -1,765 | -9,339 | -9,188 | -9,043 | -1,743 | -7,626 | -7,883 | -8,021 | -1,792 | -7,818 | -7,694 | -7,692 | -1,272 | -7,952 | -8,251 | -8,049 | -2,002 | -7,964 | -8,004 | -7,976 | -1,362 | -6,840 | -6,805 | -6,851 | -398 | -4,073 | -4,206 | 0 | -634 | 0 | 0 | 0 | -1,209 | 0 | 0 | 0 | -1,641 | 0 | 0 | -2,228 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 40,145 | 39,407 | 40,151 | 34,421 | 34,253 | 45,374 | 31,405 | 32,737 | 34,672 | 37,024 | 36,454 | 32,973 | 33,177 | 33,178 | 37,179 | 33,709 | 31,880 | 28,602 | 25,727 | 24,403 | 24,810 | 24,524 | 24,308 | 23,714 | 22,642 | 19,438 | 20,017 | 20,743 | 22,351 | 23,450 | 22,491 | 23,715 | 23,706 | 23,055 | 22,478 | 20,900 | 22,309 | 20,963 | 25,015 | 25,033 | 25,446 | 23,390 | 22,612 | 21,071 | 20,676 | 19,424 | 16,113 | 17,357 | 16,886 | 15,528 | 14,438 | 15,663 | 14,711 | 13,463 | 12,906 | 11,495 | 10,969 | 10,216 | 7,451 | 9,020 | 9,801 | 8,624 | 11,481 |
Nettovorderingen
| 46,043 | 36,031 | 57,264 | 39,784 | 40,715 | 37,914 | 45,290 | 36,918 | 35,451 | 33,467 | 40,740 | 39,104 | 36,693 | 37,155 | 39,804 | 34,522 | 32,414 | 36,639 | 46,640 | 37,583 | 37,792 | 37,409 | 46,356 | 38,264 | 34,101 | 36,089 | 46,796 | 35,271 | 33,787 | 33,728 | 43,349 | 34,447 | 31,538 | 33,590 | 43,114 | 33,578 | 29,948 | 32,597 | 38,754 | 28,584 | 27,556 | 28,666 | 36,612 | 27,094 | 26,801 | 25,738 | 32,162 | 25,844 | 24,393 | 25,806 | 30,429 | 23,421 | 21,342 | 23,467 | 29,004 | 24,162 | 21,605 | 22,021 | 26,246 | 22,765 | 22,092 | 31,881 | 28,941 |
Voorraad
| 23,659 | 22,877 | 19,878 | 27,092 | 24,729 | 22,538 | 19,074 | 24,407 | 20,553 | 18,609 | 14,776 | 19,003 | 15,836 | 14,794 | 17,272 | 23,134 | 21,606 | 20,875 | 19,685 | 26,979 | 23,519 | 22,991 | 18,896 | 24,316 | 21,638 | 20,245 | 16,537 | 20,704 | 17,318 | 16,095 | 13,028 | 18,976 | 16,158 | 15,031 | 12,956 | 18,021 | 16,511 | 14,651 | 11,485 | 16,400 | 13,549 | 13,490 | 11,165 | 15,561 | 12,329 | 13,443 | 11,730 | 14,222 | 13,112 | 12,872 | 10,182 | 13,487 | 11,732 | 10,509 | 9,023 | 11,419 | 10,635 | 9,854 | 8,660 | 11,005 | 9,345 | 9,212 | 12,792 |
Overige vlottende activa
| 4,246 | 13,794 | 2,756 | 14,557 | 12,433 | 13,506 | 11,860 | 12,663 | 10,602 | 11,335 | 8,467 | 4,230 | 3,467 | 3,387 | 3,188 | 4,918 | 4,333 | 4,450 | 4,092 | 6,406 | 5,066 | 4,945 | 3,740 | 5,031 | 4,272 | 4,500 | 2,961 | 6,630 | 5,070 | 5,108 | 2,674 | 5,589 | 4,942 | 4,456 | 2,476 | 4,754 | 4,552 | 4,129 | 2,345 | 4,744 | 3,840 | 3,968 | 2,099 | 4,363 | 3,440 | 4,198 | 2,006 | 3,523 | 3,166 | 3,231 | 1,740 | 3,574 | 3,264 | 3,251 | 1,440 | 4,087 | 3,796 | 3,897 | 1,805 | 3,469 | 2,952 | 1,792 | 3,730 |
Totaal vlottende activa
| 114,093 | 112,109 | 120,049 | 115,854 | 112,130 | 119,332 | 107,629 | 106,725 | 101,278 | 100,435 | 100,437 | 95,310 | 89,173 | 88,514 | 97,443 | 96,283 | 90,233 | 90,566 | 96,144 | 95,371 | 91,187 | 89,869 | 93,300 | 91,325 | 82,653 | 80,272 | 86,311 | 83,348 | 78,526 | 78,381 | 81,542 | 82,727 | 76,344 | 76,132 | 81,024 | 77,253 | 73,320 | 72,340 | 77,599 | 74,761 | 70,391 | 69,514 | 72,488 | 68,089 | 63,246 | 62,803 | 62,011 | 60,946 | 57,557 | 57,437 | 56,789 | 56,145 | 51,049 | 50,690 | 52,373 | 51,163 | 47,005 | 45,988 | 44,162 | 46,259 | 44,190 | 51,509 | 56,944 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 41,036 | 39,509 | 38,707 | 38,358 | 37,916 | 34,949 | 34,791 | 34,068 | 34,339 | 33,861 | 33,752 | 33,495 | 33,683 | 33,654 | 33,212 | 33,234 | 33,169 | 32,572 | 32,944 | 32,736 | 32,753 | 32,451 | 30,733 | 30,836 | 31,071 | 31,005 | 30,203 | 29,798 | 29,558 | 29,050 | 28,386 | 25,709 | 24,407 | 23,995 | 23,144 | 22,499 | 22,190 | 21,468 | 19,910 | 18,407 | 18,255 | 18,305 | 18,464 | 18,278 | 18,015 | 17,650 | 17,577 | 17,416 | 17,205 | 17,409 | 16,776 | 16,963 | 17,107 | 17,363 | 17,497 | 19,262 | 19,432 | 19,453 | 19,550 | 19,989 | 20,091 | 20,170 | 20,301 |
Goodwill
| 11,842 | 11,197 | 11,318 | 11,597 | 9,928 | 4,187 | 4,259 | 4,531 | 4,368 | 4,356 | 4,021 | 3,947 | 4,195 | 4,375 | 4,211 | 4,151 | 4,178 | 3,871 | 4,543 | 4,582 | 4,960 | 5,355 | 5,246 | 5,671 | 5,865 | 8,364 | 8,141 | 1,865 | 2,035 | 2,205 | 2,375 | 2,560 | 1,735 | 1,872 | 2,009 | 2,146 | 2,283 | 2,420 | 121 | 136 | 152 | 167 | 182 | 197 | 213 | 228 | 244 | 259 | 275 | 291 | 2 | 3 | 3 | 4 | 4 | 5 | 6 | 6 | 7 | 7 | 8 | 9 | 9 |
Immateriële activa
| 8,291 | 8,012 | 8,156 | 8,234 | 7,861 | 4,233 | 4,331 | 4,576 | 4,704 | 4,747 | 4,656 | 4,658 | 4,863 | 5,045 | 5,023 | 5,025 | 5,060 | 4,909 | 5,410 | 5,285 | 5,342 | 5,324 | 5,089 | 5,202 | 5,124 | 2,006 | 1,948 | 1,803 | 1,606 | 3,369 | 3,301 | 3,135 | 2,690 | 2,640 | 2,182 | 1,684 | 1,215 | 900 | 740 | 697 | 713 | 709 | 697 | 700 | 706 | 721 | 727 | 679 | 639 | 644 | 650 | 647 | 669 | 708 | 721 | 734 | 758 | 779 | 811 | 847 | 886 | 973 | 956 |
Goodwill en immateriële activa
| 20,133 | 19,209 | 19,474 | 19,831 | 17,789 | 8,420 | 8,590 | 9,107 | 9,072 | 9,103 | 8,677 | 8,605 | 9,058 | 9,420 | 9,234 | 9,176 | 9,238 | 8,780 | 9,953 | 9,867 | 10,302 | 10,679 | 10,335 | 10,873 | 10,989 | 10,370 | 10,089 | 3,668 | 3,641 | 5,574 | 5,676 | 5,695 | 4,425 | 4,512 | 4,191 | 3,830 | 3,498 | 3,320 | 861 | 833 | 865 | 876 | 879 | 897 | 919 | 949 | 971 | 938 | 914 | 935 | 652 | 650 | 672 | 712 | 725 | 739 | 764 | 785 | 818 | 854 | 894 | 982 | 965 |
Langetermijnbeleggingen
| 20,233 | 20,040 | 20,118 | 18,136 | 17,783 | 26,884 | 17,868 | 15,578 | 15,385 | 25,831 | 20,305 | 27,608 | 28,091 | 17,500 | 20,330 | 27,368 | 27,069 | 26,739 | 18,656 | 27,656 | 27,268 | 27,103 | 20,066 | 26,151 | 27,050 | 26,919 | 20,385 | 25,742 | 24,983 | 24,576 | 17,515 | 22,640 | 22,270 | 21,500 | 15,229 | 20,674 | 19,878 | 20,299 | 13,557 | 18,770 | 18,682 | 18,326 | 10,667 | 16,447 | 15,850 | 15,174 | 8,877 | 10,783 | 10,204 | 0 | 6,818 | 0 | 0 | 0 | 6,794 | 0 | 0 | 0 | 7,228 | 0 | 0 | 7,521 | 0 |
Belastingvorderingen
| 0 | 8,015 | 4,939 | -18,136 | -17,783 | -8,088 | 5,906 | -15,578 | -15,385 | -8,620 | 6,033 | -8,099 | -7,904 | -17,500 | 5,496 | -27,368 | -27,069 | -26,739 | 5,738 | -27,656 | -27,268 | -27,103 | 5,156 | -26,151 | -27,050 | -26,919 | 3,504 | -25,742 | -24,983 | -24,576 | 4,145 | -22,640 | -22,270 | -21,500 | 4,402 | -20,674 | -19,878 | -20,299 | 4,079 | -18,770 | -18,682 | -18,326 | 4,656 | -16,447 | -15,850 | -15,174 | 3,717 | -10,783 | -10,204 | 0 | 1,652 | 0 | 0 | 0 | 998 | 0 | 0 | 0 | 854 | 0 | 0 | 6,621 | 0 |
Overige niet-vlottende activa
| 8,766 | 694 | 3,592 | 27,694 | 27,356 | 8,088 | 2,458 | 26,048 | 25,904 | 8,620 | -1 | 8,098 | 7,903 | 27,362 | 2,632 | 27,367 | 27,068 | 26,739 | 2,435 | 27,655 | 27,268 | 27,104 | 2,491 | 26,151 | 27,049 | 26,920 | 2,478 | 25,741 | 24,982 | 24,576 | 2,395 | 22,640 | 22,270 | 21,500 | 2,104 | 20,674 | 19,878 | 20,299 | 2,049 | 18,770 | 18,681 | 18,324 | 2,623 | 16,447 | 15,850 | 15,174 | 2,528 | 10,783 | 10,206 | 10,171 | 2,057 | 8,463 | 9,196 | 9,287 | 2,013 | 9,232 | 9,154 | 9,098 | 2,288 | 15,362 | 15,877 | 2,429 | 15,919 |
Totaal niet-vlottende activa
| 90,168 | 87,467 | 86,830 | 85,883 | 83,061 | 70,253 | 69,613 | 69,223 | 69,315 | 68,795 | 68,766 | 69,707 | 70,831 | 70,436 | 70,904 | 69,777 | 69,475 | 68,091 | 69,726 | 70,258 | 70,323 | 70,234 | 68,781 | 67,860 | 69,109 | 68,295 | 66,659 | 59,207 | 58,181 | 59,200 | 58,117 | 54,044 | 51,102 | 50,007 | 49,070 | 47,003 | 45,566 | 45,087 | 40,456 | 38,010 | 37,801 | 37,505 | 37,289 | 35,622 | 34,784 | 33,773 | 33,670 | 29,137 | 28,325 | 28,515 | 27,955 | 26,076 | 26,975 | 27,362 | 28,027 | 29,233 | 29,350 | 29,336 | 30,738 | 36,205 | 36,862 | 37,723 | 37,185 |
Totaal activa
| 204,261 | 199,576 | 206,879 | 201,741 | 195,193 | 189,587 | 177,246 | 175,950 | 170,593 | 169,232 | 169,205 | 165,019 | 160,007 | 158,954 | 168,350 | 166,062 | 159,710 | 158,659 | 165,874 | 165,630 | 161,512 | 160,104 | 162,085 | 159,187 | 151,764 | 148,567 | 152,973 | 142,558 | 136,709 | 137,582 | 139,660 | 136,772 | 127,447 | 126,141 | 130,098 | 124,257 | 118,888 | 117,428 | 118,056 | 112,773 | 108,194 | 107,022 | 109,780 | 103,712 | 98,031 | 96,577 | 95,684 | 90,084 | 85,882 | 85,952 | 84,744 | 82,221 | 78,024 | 78,052 | 80,400 | 80,396 | 76,355 | 75,324 | 74,900 | 82,464 | 81,052 | 89,232 | 94,129 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 34,749 | 14,252 | 37,156 | 16,380 | 15,400 | 16,724 | 18,825 | 19,370 | 16,923 | 16,806 | 16,892 | 31,915 | 27,727 | 26,813 | 28,228 | 29,452 | 26,956 | 29,454 | 33,703 | 34,451 | 31,998 | 31,820 | 33,363 | 33,183 | 28,953 | 29,878 | 32,143 | 31,256 | 28,384 | 28,790 | 29,844 | 29,793 | 26,589 | 26,810 | 29,526 | 29,317 | 25,713 | 25,297 | 25,282 | 24,477 | 22,366 | 22,195 | 24,367 | 23,004 | 20,613 | 20,542 | 21,692 | 20,906 | 19,034 | 19,504 | 21,144 | 20,542 | 17,904 | 17,478 | 19,766 | 19,646 | 17,473 | 16,942 | 18,125 | 18,095 | 16,193 | 19,946 | 21,480 |
Kortlopende schulden
| 2,112 | 3,200 | 3,700 | 16,459 | 15,389 | 26,018 | 12,219 | 12,580 | 11,505 | 2,577 | 2,481 | 2,642 | 1,617 | 2,752 | 2,807 | 2,812 | 1,982 | 3,312 | 3,237 | 3,870 | 3,044 | 4,384 | 4,104 | 4,640 | 3,569 | 12,835 | 12,252 | 4,280 | 3,200 | 4,380 | 4,263 | 4,180 | 2,000 | 3,210 | 2,930 | 2,210 | 1,050 | 2,360 | 2,178 | 2,660 | 1,800 | 3,000 | 2,419 | 3,020 | 1,800 | 2,900 | 2,231 | 3,264 | 2,120 | 3,220 | 2,233 | 2,900 | 1,800 | 3,000 | 2,212 | 3,300 | 2,300 | 2,000 | 207 | 1,140 | 1,560 | 1,725 | 3,740 |
Belastingschulden
| 0 | 1,937 | 4,334 | 1,721 | 1,718 | 549 | 2,337 | 603 | 1,078 | 377 | 2,199 | 526 | 1,041 | 392 | 4,212 | 985 | 1,333 | 363 | 2,620 | 389 | 1,034 | 535 | 3,675 | 1,172 | 756 | 527 | 1,572 | 170 | 671 | 290 | 1,766 | 273 | 1,104 | 248 | 2,771 | 822 | 1,605 | 626 | 2,981 | 729 | 1,347 | 376 | 3,247 | 920 | 1,207 | 1,137 | 2,914 | 1,119 | 929 | 798 | 1,286 | 540 | 490 | 230 | 854 | 259 | 308 | 139 | 564 | 191 | 216 | 502 | 195 |
Uitgestelde opbrengsten
| 6,931 | 1,937 | 4,244 | 4,330 | 6,380 | 2,988 | 17,638 | 2,884 | 5,076 | 2,717 | 15,438 | 2,702 | 4,834 | 2,534 | 13,849 | 2,942 | 4,911 | 2,444 | 12,343 | 2,310 | 4,746 | 2,640 | 13,076 | 2,896 | 3,745 | 2,382 | 10,380 | 2,068 | 3,840 | 2,053 | 10,029 | 2,072 | 4,249 | 2,033 | 10,717 | 2,490 | 4,639 | 2,371 | 11,984 | 2,320 | 4,210 | 1,971 | 11,866 | 2,502 | 3,854 | 2,623 | 10,618 | 2,486 | 3,222 | 1,895 | 8,144 | 1,613 | 2,263 | 1,219 | 6,691 | 1,190 | 2,092 | 1,384 | 6,773 | 2,141 | 2,835 | 7,344 | 1,650 |
Overige kortlopende verplichtingen
| 16,410 | 41,355 | 20,459 | 41,411 | 36,984 | 38,842 | 23,057 | 36,336 | 31,075 | 31,689 | 17,808 | 13,917 | 11,885 | 12,990 | 4,960 | 17,181 | 13,996 | 14,866 | 5,528 | 16,457 | 13,612 | 14,465 | 4,416 | 14,458 | 12,227 | 11,696 | 3,807 | 12,200 | 9,637 | 10,431 | 2,839 | 12,199 | 9,947 | 10,947 | 3,093 | 11,254 | 10,448 | 11,256 | 2,541 | 10,836 | 8,681 | 10,248 | 2,577 | 10,763 | 8,494 | 9,258 | 2,505 | 9,674 | 8,392 | 8,917 | 1,717 | 7,985 | 6,468 | 7,140 | 1,651 | 7,343 | 6,063 | 9,939 | 1,264 | 6,990 | 5,910 | 1,488 | 8,171 |
Totaal kortlopende verplichtingen
| 60,202 | 60,744 | 65,559 | 78,580 | 74,153 | 84,572 | 71,739 | 71,170 | 64,579 | 53,789 | 52,619 | 51,176 | 46,063 | 45,089 | 49,844 | 52,387 | 47,845 | 50,076 | 54,811 | 57,088 | 53,400 | 53,309 | 54,959 | 55,177 | 48,494 | 56,791 | 58,582 | 49,804 | 45,061 | 45,654 | 46,975 | 48,244 | 42,785 | 43,000 | 46,266 | 45,271 | 41,850 | 41,284 | 41,985 | 40,293 | 37,057 | 37,414 | 41,229 | 39,289 | 34,761 | 35,323 | 37,046 | 36,330 | 32,768 | 33,536 | 33,238 | 33,040 | 28,435 | 28,837 | 30,320 | 31,479 | 27,928 | 30,265 | 26,369 | 28,366 | 26,498 | 30,503 | 35,041 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 12,870 | 13,089 | 13,209 | 13 | 17 | 20 | 3,302 | 30 | 34 | 10,000 | 13,317 | 10,002 | 10,006 | 10,014 | 13,129 | 10,081 | 10,141 | 10,203 | 13,037 | 10,331 | 10,641 | 10,953 | 12,001 | 11,835 | 12,398 | 2,862 | 4,266 | 3,900 | 4,450 | 5,000 | 6,236 | 5,250 | 2,500 | 2,750 | 3,711 | 80 | 80 | 80 | 734 | 80 | 80 | 280 | 1,145 | 680 | 1,000 | 1,200 | 1,982 | 2,415 | 2,690 | 2,969 | 2,624 | 2,200 | 2,400 | 2,600 | 3,470 | 3,000 | 3,200 | 0 | 419 | 0 | 0 | 287 | 1 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 7 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 146 | 0 | 0 | 160 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 1,847 | 0 | 0 | 0 | 682 | 0 | 0 | 0 | 712 | 0 | 0 | 0 | 744 | 0 | 0 | 0 | 813 | 0 | 0 | 0 | 1,022 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 62 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 16,867 | 0 | 0 | 0 | 164 | 0 | 0 | 0 | 199 | 0 | 0 | 0 | 204 | 0 | 0 | 16,953 | 0 |
Overige niet-vlottende verplichtingen
| 24,853 | 24,065 | 22,327 | 26,016 | 25,349 | 22,840 | 18,742 | 24,261 | 24,230 | 24,208 | 20,039 | 24,246 | 24,291 | 24,332 | 20,145 | 24,230 | 23,963 | 23,352 | 20,048 | 23,462 | 23,366 | 23,561 | 19,916 | 21,511 | 21,499 | 20,635 | 19,852 | 20,812 | 20,444 | 20,374 | 19,457 | 20,487 | 20,359 | 20,266 | 19,358 | 18,926 | 18,844 | 18,687 | 17,978 | 18,384 | 18,219 | 18,205 | 16,896 | 18,271 | 18,193 | 18,077 | 508 | 17,792 | 17,818 | 17,830 | 16,912 | 17,578 | 17,565 | 17,661 | 16,867 | 18,830 | 18,591 | 18,416 | 18,597 | 19,710 | 19,464 | 2,238 | 19,588 |
Totaal niet-vlottende verplichtingen
| 37,723 | 37,154 | 37,390 | 26,029 | 25,366 | 22,860 | 22,733 | 24,291 | 24,264 | 34,208 | 34,076 | 34,248 | 34,297 | 34,346 | 34,026 | 34,311 | 34,104 | 33,555 | 33,907 | 33,793 | 34,007 | 34,514 | 32,948 | 33,346 | 33,897 | 23,497 | 24,197 | 24,712 | 24,894 | 25,374 | 25,757 | 25,737 | 22,859 | 23,016 | 23,112 | 19,006 | 18,924 | 18,767 | 18,744 | 18,464 | 18,299 | 18,485 | 18,046 | 18,951 | 19,193 | 19,277 | 19,361 | 20,207 | 20,508 | 20,799 | 19,705 | 19,778 | 19,965 | 20,261 | 20,541 | 21,830 | 21,791 | 18,416 | 19,366 | 19,710 | 19,464 | 19,638 | 19,589 |
Totaal passiva
| 97,925 | 97,898 | 102,949 | 104,609 | 99,519 | 107,432 | 94,472 | 95,461 | 88,843 | 87,997 | 86,695 | 85,424 | 80,360 | 79,435 | 83,870 | 86,698 | 81,949 | 83,631 | 88,718 | 90,881 | 87,407 | 87,823 | 87,907 | 88,523 | 82,391 | 80,288 | 82,779 | 74,516 | 69,955 | 71,028 | 72,732 | 73,981 | 65,644 | 66,016 | 69,378 | 64,277 | 60,774 | 60,051 | 60,729 | 58,757 | 55,356 | 55,899 | 59,275 | 58,240 | 53,954 | 54,600 | 56,407 | 56,537 | 53,276 | 54,335 | 52,943 | 52,818 | 48,400 | 49,098 | 50,861 | 53,309 | 49,719 | 48,681 | 45,735 | 48,076 | 45,962 | 50,141 | 54,630 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 10,213 | 0 | 0 | 0 | 0 | 77,334 | 0 | 0 | 0 | 77,993 | 79,695 | 76,300 | 75,556 | 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
| 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 | 15,051 |
Ingehouden winsten
| 70,255 | 68,820 | 70,476 | 65,569 | 64,473 | 61,703 | 62,699 | 58,919 | 58,050 | 55,822 | 57,555 | 54,159 | 53,416 | 51,891 | 54,171 | 49,656 | 48,543 | 46,710 | 47,564 | 43,941 | 43,354 | 41,300 | 43,105 | 39,282 | 37,462 | 36,213 | 37,245 | 34,605 | 34,244 | 34,429 | 35,484 | 31,852 | 31,573 | 30,335 | 30,951 | 28,091 | 27,015 | 25,486 | 25,963 | 23,355 | 22,362 | 20,695 | 20,556 | 15,642 | 14,613 | 13,209 | 13,424 | 8,394 | 8,210 | 7,134 | 7,216 | 5,350 | 5,315 | 4,400 | 4,739 | 1,855 | 1,545 | 1,540 | 533 | 6,145 | 6,800 | 11,214 | 11,626 |
Overige gereserveerde algehele resultaten
| 10,701 | 7,460 | 8,097 | 6,219 | 5,865 | 4,645 | 4,269 | 3,945 | 3,226 | 3,083 | 2,657 | 3,141 | 3,944 | 3,307 | 27,198 | 2,339 | 1,854 | 959 | 2,233 | 3,451 | 3,402 | 3,636 | 3,720 | 4,037 | 4,575 | 4,876 | 5,757 | 6,245 | 5,317 | 4,932 | 4,250 | 3,747 | 3,038 | 2,600 | 2,576 | 4,697 | 3,907 | 4,699 | 4,172 | 3,465 | 3,278 | 3,227 | 2,748 | 2,627 | 2,259 | 1,927 | 1,558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -45 | 10,189 | 10,145 | 10,144 | 10,143 | -76,754 | 581 | 2,409 | 5,262 | -70,873 | -72,606 | -69,210 | -68,467 | 9,127 | -12,118 | 12,146 | 12,147 | 12,146 | 12,148 | 12,148 | 12,148 | 12,148 | 12,142 | 12,139 | 12,139 | 12,139 | 12,141 | 12,141 | 12,142 | 12,142 | 12,143 | 12,141 | 12,141 | 12,139 | 12,142 | 12,141 | 12,141 | 12,141 | 12,141 | 12,145 | 12,147 | 12,150 | 12,150 | 12,152 | 12,154 | 11,790 | 9,244 | 10,102 | 9,345 | 9,432 | 9,534 | 9,002 | 9,258 | 9,503 | 9,749 | 10,181 | 10,040 | 10,052 | 13,581 | 13,192 | 13,239 | 12,826 | 12,822 |
Totaal eigen vermogen van aandeelhouders
| 106,175 | 101,520 | 103,769 | 96,983 | 95,532 | 81,979 | 82,600 | 80,324 | 81,589 | 81,076 | 82,352 | 79,441 | 79,500 | 79,376 | 84,302 | 79,192 | 77,595 | 74,866 | 76,996 | 74,591 | 73,955 | 72,135 | 74,018 | 70,509 | 69,227 | 68,279 | 70,194 | 68,042 | 66,754 | 66,554 | 66,928 | 62,791 | 61,803 | 60,125 | 60,720 | 59,980 | 58,114 | 57,377 | 57,327 | 54,016 | 52,838 | 51,123 | 50,505 | 45,472 | 44,077 | 41,977 | 39,277 | 33,547 | 32,606 | 31,617 | 31,801 | 29,403 | 29,624 | 28,954 | 29,539 | 27,087 | 26,636 | 26,643 | 29,165 | 34,388 | 35,090 | 39,091 | 39,499 |
Totaal eigen vermogen
| 106,332 | 101,678 | 103,924 | 97,132 | 95,674 | 82,155 | 82,774 | 80,489 | 81,750 | 81,235 | 82,510 | 79,595 | 79,647 | 79,519 | 84,480 | 79,364 | 77,761 | 75,028 | 77,156 | 74,749 | 74,105 | 72,281 | 74,178 | 70,664 | 69,373 | 68,279 | 70,194 | 68,042 | 66,754 | 66,554 | 66,928 | 62,791 | 61,803 | 60,125 | 60,720 | 59,980 | 58,114 | 57,377 | 57,327 | 54,016 | 52,838 | 51,123 | 50,505 | 45,472 | 44,077 | 41,977 | 39,277 | 33,547 | 32,606 | 31,617 | 31,801 | 29,403 | 29,624 | 28,954 | 29,539 | 27,087 | 26,636 | 26,643 | 29,165 | 34,388 | 35,090 | 39,091 | 39,499 |
Totaal passiva en aandeelhoudersvermogen
| 204,257 | 199,576 | 206,873 | 201,741 | 195,193 | 189,587 | 177,246 | 175,950 | 170,593 | 169,232 | 169,205 | 165,019 | 160,007 | 158,954 | 168,350 | 166,062 | 159,710 | 158,659 | 165,874 | 165,630 | 161,512 | 160,104 | 162,085 | 159,187 | 151,764 | 148,567 | 152,973 | 142,558 | 136,709 | 137,582 | 139,660 | 136,772 | 127,447 | 126,141 | 130,098 | 124,257 | 118,888 | 117,428 | 118,056 | 112,773 | 108,194 | 107,022 | 109,780 | 103,712 | 98,031 | 96,577 | 95,684 | 90,084 | 85,882 | 85,952 | 84,744 | 82,221 | 78,024 | 78,052 | 80,400 | 80,396 | 76,355 | 75,324 | 74,900 | 82,464 | 81,052 | 89,232 | 94,129 |