Tokyo Rope Mfg. Co., Ltd.
TSE:5981.T
1156 (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
| 5,433 | 4,939 | 6,797 | 7,339 | 6,696 | 5,740 | 6,223 | 4,939 | 6,259 | 4,437 | 4,588 | 5,576 | 6,351 | 6,104 | 5,235 | 6,323 | 6,280 | 6,282 | 4,181 | 5,150 | 3,985 | 3,331 | 3,645 | 3,474 | 4,921 | 4,374 | 3,754 | 4,503 | 4,000 | 3,167 | 2,998 | 3,681 | 5,553 | 4,604 | 5,062 | 4,859 | 8,072 | 4,708 | 6,077 | 7,048 | 3,891 | 2,242 | 5,336 | 3,714 | 6,229 | 5,499 | 1,937 | 2,644 | 1,802 | 1,857 | 3,451 | 3,343 | 3,032 | 3,515 | 4,335 | 2,214 | 3,023 | 1,665 | 1,660 | 1,367 | 1,775 | 1,902 |
Kortetermijnbeleggingen
| 0 | 10 | 0 | -1,344 | -5,279 | -5,064 | -1,068 | -976 | -5,068 | 12 | -4,631 | -4,398 | -565 | -504 | -431 | -360 | -312 | -257 | -231 | -205 | -178 | -158 | -158 | -155 | -153 | -158 | -154 | -149 | -145 | -144 | -139 | -135 | -132 | -132 | -114 | -114 | -114 | 1,908 | 2,123 | 2,343 | 2,600 | 2,666 | 1,350 | 1,427 | 1,471 | 1,531 | 2,837 | 2,923 | 2,887 | 2,852 | 1,799 | 1,851 | 1,851 | 1,848 | 1,579 | 1,583 | 1,579 | 1,578 | 1,201 | 1,203 | 1,192 | 2,250 |
Liquide middelen en kortetermijnbeleggingen
| 5,433 | 4,949 | 6,797 | 7,339 | 6,696 | 5,740 | 6,223 | 4,939 | 6,259 | 4,437 | 4,588 | 5,576 | 6,351 | 6,104 | 5,235 | 6,323 | 6,280 | 6,282 | 4,181 | 5,150 | 3,985 | 3,331 | 3,645 | 3,474 | 4,921 | 4,374 | 3,754 | 4,503 | 4,000 | 3,167 | 2,998 | 3,681 | 5,553 | 4,604 | 5,062 | 4,859 | 8,072 | 4,708 | 6,077 | 7,048 | 3,891 | 2,242 | 5,336 | 3,714 | 6,229 | 5,499 | 1,937 | 2,644 | 1,802 | 1,857 | 3,451 | 3,343 | 3,032 | 3,515 | 4,335 | 2,214 | 3,023 | 1,665 | 1,660 | 1,367 | 1,775 | 1,902 |
Nettovorderingen
| 14,583 | 15,606 | 15,544 | 14,151 | 14,044 | 16,299 | 16,875 | 15,827 | 14,435 | 15,711 | 14,551 | 13,880 | 12,488 | 14,179 | 12,747 | 11,382 | 11,629 | 14,810 | 13,587 | 13,972 | 12,669 | 13,898 | 13,786 | 13,231 | 12,221 | 14,841 | 14,175 | 13,594 | 13,642 | 14,945 | 14,575 | 14,882 | 13,389 | 15,434 | 14,746 | 14,427 | 13,492 | 15,581 | 16,501 | 15,170 | 15,760 | 18,685 | 16,084 | 14,095 | 13,807 | 16,718 | 14,926 | 15,120 | 15,832 | 20,427 | 21,249 | 18,289 | 15,900 | 17,644 | 22,392 | 19,524 | 18,738 | 21,908 | 18,561 | 16,356 | 19,447 | 19,972 |
Voorraad
| 17,880 | 17,604 | 18,253 | 18,328 | 17,902 | 17,061 | 17,594 | 17,041 | 16,292 | 16,108 | 16,191 | 15,337 | 15,518 | 15,349 | 17,580 | 17,446 | 17,658 | 16,595 | 16,675 | 16,067 | 16,160 | 15,368 | 16,307 | 16,077 | 16,055 | 15,322 | 15,831 | 15,103 | 14,817 | 13,947 | 14,690 | 13,547 | 15,296 | 14,702 | 15,831 | 14,570 | 13,865 | 12,789 | 14,028 | 13,679 | 15,487 | 14,036 | 14,989 | 13,778 | 12,326 | 12,166 | 17,454 | 16,700 | 17,386 | 16,793 | 18,772 | 20,357 | 20,999 | 16,438 | 16,709 | 13,991 | 13,163 | 11,901 | 14,597 | 14,932 | 14,694 | 16,395 |
Overige vlottende activa
| 1,664 | 1,231 | 1,556 | 1,481 | 1,690 | 1,492 | 1,843 | 1,769 | 1,534 | 1,244 | 1,867 | 1,694 | 1,758 | 1,179 | 1,381 | 1,270 | 1,524 | 1,296 | 1,726 | 1,460 | 1,628 | 1,383 | 1,855 | 1,624 | 1,846 | 1,329 | 1,926 | 1,734 | 1,999 | 1,852 | 2,037 | 2,085 | 2,203 | 1,887 | 2,536 | 1,959 | 1,493 | 875 | 1,396 | 1,422 | 1,551 | 1,027 | 2,565 | 2,691 | 2,634 | 1,044 | 3,393 | 3,627 | 3,209 | 1,301 | 2,887 | 3,959 | 2,710 | 2,555 | 4,663 | 5,477 | 4,913 | 4,700 | 4,240 | 5,035 | 3,855 | 4,140 |
Totaal vlottende activa
| 39,560 | 39,390 | 42,150 | 41,299 | 40,332 | 40,592 | 42,535 | 39,576 | 38,520 | 37,500 | 37,197 | 36,487 | 36,115 | 36,811 | 36,943 | 36,421 | 37,091 | 38,983 | 36,169 | 36,649 | 34,442 | 33,980 | 35,593 | 34,406 | 35,043 | 35,866 | 35,686 | 34,934 | 34,458 | 33,911 | 34,300 | 34,195 | 36,441 | 36,627 | 38,175 | 35,815 | 36,922 | 33,953 | 38,002 | 37,319 | 36,689 | 35,990 | 38,974 | 34,278 | 34,996 | 35,427 | 37,710 | 38,091 | 38,229 | 40,378 | 46,359 | 45,948 | 42,641 | 40,152 | 48,099 | 41,206 | 39,837 | 40,174 | 39,058 | 37,690 | 39,771 | 42,409 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 29,631 | 29,543 | 31,620 | 31,753 | 31,780 | 31,890 | 32,240 | 32,284 | 31,787 | 31,732 | 33,037 | 33,439 | 33,665 | 33,606 | 34,015 | 34,138 | 34,440 | 34,540 | 36,162 | 36,302 | 36,312 | 36,209 | 36,151 | 35,959 | 35,401 | 35,066 | 34,810 | 34,678 | 34,084 | 33,553 | 37,086 | 37,288 | 37,951 | 38,313 | 38,228 | 38,488 | 38,470 | 37,853 | 37,052 | 36,733 | 36,990 | 36,817 | 36,635 | 36,132 | 35,630 | 35,159 | 52,093 | 52,223 | 52,917 | 52,450 | 54,533 | 54,892 | 54,131 | 52,774 | 51,991 | 52,292 | 52,677 | 52,731 | 55,136 | 55,809 | 55,799 | 57,059 |
Goodwill
| 2 | 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 | 15 | 13 | 0 | 4 |
Immateriële activa
| 470 | 476 | 509 | 517 | 498 | 477 | 514 | 470 | 414 | 434 | 473 | 509 | 541 | 563 | 609 | 650 | 686 | 702 | 753 | 782 | 807 | 796 | 823 | 858 | 884 | 626 | 623 | 542 | 533 | 433 | 339 | 328 | 299 | 317 | 327 | 331 | 331 | 339 | 326 | 316 | 322 | 323 | 305 | 318 | 314 | 318 | 657 | 689 | 748 | 609 | 660 | 728 | 756 | 707 | 765 | 720 | 769 | 722 | 706 | 745 | 793 | 855 |
Goodwill en immateriële activa
| 472 | 476 | 509 | 517 | 498 | 477 | 514 | 470 | 414 | 434 | 473 | 509 | 541 | 563 | 609 | 650 | 686 | 702 | 753 | 782 | 807 | 796 | 823 | 858 | 884 | 626 | 623 | 542 | 533 | 433 | 339 | 328 | 299 | 317 | 327 | 331 | 331 | 339 | 326 | 316 | 322 | 323 | 305 | 318 | 314 | 318 | 657 | 689 | 748 | 609 | 660 | 728 | 756 | 707 | 765 | 720 | 769 | 722 | 721 | 758 | 793 | 859 |
Langetermijnbeleggingen
| 7,901 | 11,859 | 7,285 | 8,817 | 13,260 | 12,423 | 7,392 | 6,897 | 10,993 | 9,127 | 10,772 | 11,448 | 7,414 | 6,899 | 5,744 | 5,237 | 5,171 | 4,882 | 7,074 | 6,721 | 6,852 | 7,713 | 7,544 | 8,993 | 9,148 | 9,513 | 10,257 | 9,642 | 9,284 | 9,128 | 9,011 | 7,581 | 6,649 | 8,080 | 9,049 | 9,591 | 11,046 | 8,555 | 7,700 | 6,855 | 5,853 | 5,757 | 5,911 | 6,516 | 6,828 | 6,524 | 3,644 | 2,829 | 3,198 | 3,741 | 3,790 | 3,972 | 4,496 | 4,270 | 4,654 | 4,280 | 4,265 | 3,816 | 3,688 | 3,432 | 3,075 | 2,781 |
Belastingvorderingen
| 2,638 | 3,443 | 3,094 | 3,101 | 3,154 | 3,369 | 3,175 | 3,247 | 3,323 | 3,312 | 2,726 | 2,579 | 2,622 | 2,721 | 2,378 | 2,457 | 2,434 | 2,424 | 2,401 | 2,549 | 3,012 | 2,911 | 3,196 | 2,851 | 2,890 | 2,421 | 2,145 | 2,378 | 2,563 | 2,646 | 2,631 | 2,982 | 3,017 | 2,815 | 2,321 | 2,264 | 1,816 | 2,022 | 2,249 | 2,474 | 2,755 | 2,823 | 1,368 | 1,436 | 1,493 | 1,543 | 2,850 | 2,937 | 2,902 | 2,867 | 1,814 | 1,868 | 1,870 | 1,868 | 1,600 | 1,607 | 1,604 | 1,608 | 1,232 | 1,232 | 1,230 | 2,290 |
Overige niet-vlottende activa
| 5,737 | 2,085 | 5,287 | 3,697 | -1 | 0 | 4,049 | 4,297 | -1 | 1,618 | 0 | -2 | 3,668 | 3,534 | 3,482 | 3,410 | 3,384 | 3,486 | 3,330 | 3,199 | 3,158 | 2,982 | 2,872 | 2,767 | 2,772 | 2,814 | 2,903 | 2,571 | 2,489 | 2,031 | 1,935 | 2,025 | 2,198 | 2,356 | 2,411 | 2,469 | 2,447 | 4,537 | 4,700 | 4,776 | 5,120 | 5,228 | 3,739 | 3,872 | 3,856 | 3,973 | 5,554 | 5,714 | 5,492 | 5,442 | 4,452 | 4,564 | 4,734 | 5,166 | 4,991 | 4,365 | 4,469 | 4,487 | 3,729 | 3,881 | 4,209 | 5,341 |
Totaal niet-vlottende activa
| 46,379 | 47,406 | 47,795 | 47,885 | 48,691 | 48,159 | 47,370 | 47,195 | 46,516 | 46,223 | 47,008 | 47,973 | 47,910 | 47,323 | 46,228 | 45,892 | 46,115 | 46,034 | 49,720 | 49,553 | 50,141 | 50,611 | 50,586 | 51,428 | 51,095 | 50,440 | 50,738 | 49,811 | 48,953 | 47,791 | 51,002 | 50,204 | 50,114 | 51,881 | 52,336 | 53,143 | 54,110 | 53,306 | 52,027 | 51,154 | 51,040 | 50,948 | 47,958 | 48,274 | 48,121 | 47,517 | 64,798 | 64,392 | 65,257 | 65,109 | 65,249 | 66,024 | 65,987 | 64,785 | 64,001 | 63,264 | 63,784 | 63,364 | 64,506 | 65,112 | 65,106 | 68,330 |
Totaal activa
| 85,939 | 86,796 | 89,945 | 89,185 | 89,025 | 88,753 | 89,908 | 86,773 | 85,038 | 83,725 | 84,206 | 84,463 | 84,028 | 84,135 | 83,173 | 82,316 | 83,210 | 85,019 | 85,890 | 86,206 | 84,583 | 84,595 | 86,179 | 85,834 | 86,138 | 86,306 | 86,424 | 84,745 | 83,411 | 81,702 | 85,302 | 84,399 | 86,555 | 88,508 | 90,511 | 88,958 | 91,032 | 87,259 | 90,029 | 88,473 | 87,729 | 86,938 | 86,932 | 82,552 | 83,117 | 82,944 | 102,508 | 102,483 | 103,486 | 105,487 | 111,608 | 111,972 | 108,628 | 104,937 | 112,100 | 104,470 | 103,621 | 103,538 | 103,564 | 102,802 | 104,877 | 110,739 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 10,169 | 10,660 | 12,042 | 11,858 | 12,521 | 12,997 | 13,256 | 12,007 | 11,966 | 12,435 | 12,267 | 11,099 | 10,872 | 12,003 | 11,764 | 10,822 | 11,140 | 12,182 | 12,453 | 12,656 | 12,150 | 12,301 | 12,806 | 12,597 | 12,122 | 12,143 | 12,734 | 12,090 | 11,784 | 11,793 | 12,230 | 11,814 | 11,707 | 12,190 | 13,461 | 12,716 | 11,996 | 11,712 | 12,746 | 12,744 | 12,852 | 13,300 | 13,486 | 12,397 | 12,010 | 13,354 | 13,147 | 11,022 | 11,665 | 12,394 | 14,098 | 15,126 | 16,115 | 16,164 | 16,347 | 13,769 | 12,014 | 11,676 | 12,171 | 10,771 | 14,714 | 17,320 |
Kortlopende schulden
| 13,266 | 12,922 | 14,943 | 14,814 | 12,391 | 12,875 | 13,133 | 7,331 | 5,855 | 5,377 | 5,817 | 5,727 | 4,349 | 5,099 | 6,487 | 15,607 | 16,456 | 16,482 | 6,880 | 8,242 | 13,438 | 12,437 | 14,379 | 13,350 | 15,073 | 14,239 | 13,311 | 12,772 | 11,075 | 9,242 | 11,788 | 11,123 | 13,423 | 13,754 | 12,709 | 28,096 | 12,412 | 10,196 | 13,767 | 13,743 | 11,628 | 12,714 | 18,083 | 17,452 | 31,047 | 29,061 | 20,732 | 20,916 | 18,967 | 19,826 | 23,521 | 20,430 | 15,305 | 13,147 | 20,330 | 19,698 | 22,275 | 22,300 | 18,245 | 18,955 | 14,352 | 15,696 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 903 | 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 |
Uitgestelde opbrengsten
| 0 | 504 | 0 | 3,350 | 4,042 | 3,230 | 4,069 | 3,486 | 3,928 | 357 | 2,843 | 3,041 | 3,560 | 3,041 | 2,636 | 3,031 | 3,723 | 3,243 | 2,915 | 3,516 | 3,876 | 3,529 | 2,925 | 3,389 | 4,237 | 3,583 | -12,734 | -12,090 | -11,784 | -11,793 | -12,230 | -11,814 | -11,707 | -12,190 | -13,461 | -12,716 | 4,488 | 4,304 | 4,468 | 4,808 | 5,146 | 4,784 | 3,574 | 3,670 | 4,400 | 3,779 | 2,317 | 3,492 | 3,481 | 2,972 | 2,799 | 3,302 | 3,819 | 2,714 | 3,601 | 3,700 | 4,440 | 3,792 | 2,300 | 2,741 | 2,923 | 2,746 |
Overige kortlopende verplichtingen
| 7,868 | 7,088 | 7,579 | 5,186 | 4,822 | 5,037 | 5,595 | 5,587 | 6,066 | 8,784 | 6,433 | 6,628 | 6,788 | 5,977 | 5,882 | 5,661 | 5,866 | 6,090 | 5,966 | 5,419 | 6,067 | 5,710 | 6,171 | 5,441 | 5,541 | 5,381 | 20,814 | 20,244 | 20,250 | 19,595 | 19,837 | 20,491 | 22,680 | 22,414 | 25,461 | 22,800 | 5,195 | 3,851 | 3,967 | 3,625 | 5,128 | 4,229 | 4,339 | 3,556 | 3,531 | 3,718 | 3,469 | 3,341 | 3,523 | 3,333 | 3,423 | 4,525 | 4,847 | 6,471 | 4,684 | 3,263 | 1,670 | 1,969 | 2,858 | 2,473 | 1,897 | 3,363 |
Totaal kortlopende verplichtingen
| 31,303 | 31,174 | 34,564 | 35,208 | 33,776 | 34,139 | 36,053 | 28,411 | 27,815 | 26,953 | 27,360 | 26,495 | 25,569 | 26,120 | 26,769 | 35,121 | 37,185 | 37,997 | 28,214 | 29,833 | 35,531 | 33,977 | 36,281 | 34,777 | 36,973 | 35,346 | 34,125 | 33,016 | 31,325 | 28,837 | 31,625 | 31,614 | 36,103 | 36,168 | 38,170 | 50,896 | 34,091 | 30,063 | 34,948 | 34,920 | 34,754 | 35,027 | 39,482 | 37,075 | 50,988 | 49,912 | 39,665 | 38,771 | 37,636 | 38,525 | 43,841 | 43,383 | 40,086 | 38,496 | 44,962 | 40,430 | 40,399 | 39,737 | 35,574 | 34,940 | 33,886 | 39,125 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 9,341 | 9,835 | 10,146 | 10,890 | 13,498 | 13,530 | 13,624 | 19,248 | 19,423 | 20,685 | 20,313 | 20,739 | 21,626 | 22,946 | 22,859 | 14,041 | 14,245 | 14,412 | 21,390 | 21,855 | 14,510 | 15,186 | 15,433 | 15,895 | 13,456 | 14,206 | 13,780 | 14,241 | 15,268 | 16,129 | 16,991 | 17,453 | 15,615 | 15,945 | 16,148 | 2,056 | 17,357 | 21,669 | 20,404 | 20,825 | 24,310 | 24,784 | 19,426 | 19,880 | 6,279 | 8,732 | 11,699 | 11,738 | 11,621 | 13,319 | 10,198 | 10,324 | 10,528 | 8,649 | 4,851 | 3,132 | 2,000 | 2,000 | 6,270 | 6,288 | 9,273 | 8,310 |
Uitgestelde opbrengsten niet-vlottend
| 751 | 748 | 752 | 5,228 | 5,264 | 5,300 | 4,213 | 4,185 | 4,242 | 0 | 4,121 | 4,160 | 4,213 | 5,317 | 4,505 | 4,552 | 5,360 | 5,479 | 4,413 | 4,488 | 4,579 | 5,390 | 4,535 | 4,626 | 4,777 | 6,071 | 5,099 | 5,161 | 5,250 | 6,254 | 5,405 | 5,513 | 5,644 | 6,656 | 5,631 | 5,723 | 5,828 | 6,728 | 5,815 | 5,967 | 6,224 | 9 | 4,183 | 4,152 | 4,195 | 10 | 4,338 | 4,806 | 4,787 | 13 | 4,663 | 4,485 | 4,384 | 34 | 342 | 342 | 376 | 411 | 473 | 526 | 719 | 781 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,919 | 4,871 | 3,919 | 3,919 | 3,919 | 3,919 | 3,919 | 3,922 | 3,922 | 3,922 | 3,922 | 3,922 | 3,922 | 3,922 | 3,922 | 3,922 | 3,922 | 3,922 | 3,926 | 3,926 | 4,183 | 4,183 | 4,183 | 4,183 | 4,183 | 4,183 | 4,206 | 4,206 | 4,206 | 4,206 | 4,571 | 4,569 | 4,594 | 4,598 | 4,849 | 4,854 | 4,854 | 4,856 | 5,326 | 5,326 | 5,326 | 5,326 | 5,326 | 5,326 | 5,326 | 5,360 | 5,788 | 5,788 | 5,788 | 5,840 | 5,788 | 6,634 | 6,634 | 6,693 | 6,723 | 6,723 | 6,727 | 6,732 | 7,603 | 7,602 | 7,628 | 7,623 |
Overige niet-vlottende verplichtingen
| 5,610 | 5,595 | 5,769 | 546 | 562 | 568 | 2,157 | 2,460 | 2,507 | 6,020 | 2,665 | 2,720 | 2,833 | 1,034 | 2,775 | 2,856 | 1,320 | 1,391 | 3,139 | 2,340 | 2,437 | 1,614 | 1,714 | 1,722 | 1,896 | 719 | 1,977 | 1,974 | 2,145 | 661 | 2,259 | 2,265 | 2,481 | 1,196 | 2,651 | 2,778 | 3,007 | 1,623 | 2,965 | 2,969 | 3,163 | 8,531 | 3,998 | 4,118 | 4,328 | 7,134 | 4,634 | 4,763 | 4,898 | 7,617 | 4,620 | 4,760 | 4,087 | 8,150 | 12,853 | 12,411 | 12,389 | 11,739 | 11,773 | 11,567 | 11,246 | 11,058 |
Totaal niet-vlottende verplichtingen
| 19,621 | 21,049 | 20,586 | 20,583 | 23,243 | 23,317 | 23,913 | 29,815 | 30,094 | 30,627 | 31,021 | 31,541 | 32,594 | 33,219 | 34,061 | 25,371 | 24,847 | 25,204 | 32,868 | 32,609 | 25,709 | 26,373 | 25,865 | 26,426 | 24,312 | 25,179 | 25,062 | 25,582 | 26,869 | 27,250 | 29,226 | 29,800 | 28,334 | 28,395 | 29,279 | 15,411 | 31,046 | 34,876 | 34,510 | 35,087 | 39,023 | 38,650 | 32,933 | 33,476 | 20,128 | 21,236 | 26,459 | 27,095 | 27,094 | 26,789 | 25,269 | 26,203 | 25,633 | 23,526 | 24,769 | 22,608 | 21,492 | 20,882 | 26,119 | 25,983 | 28,866 | 27,772 |
Totaal passiva
| 50,924 | 52,223 | 55,150 | 55,791 | 57,019 | 57,456 | 59,966 | 58,226 | 57,909 | 57,580 | 58,381 | 58,036 | 58,163 | 59,339 | 60,830 | 60,492 | 62,032 | 63,201 | 61,082 | 62,442 | 61,240 | 60,350 | 62,146 | 61,203 | 61,285 | 60,525 | 59,187 | 58,598 | 58,194 | 56,087 | 60,851 | 61,414 | 64,437 | 64,563 | 67,449 | 66,307 | 65,137 | 64,939 | 69,458 | 70,007 | 73,777 | 73,677 | 72,415 | 70,551 | 71,116 | 71,148 | 66,124 | 65,866 | 64,730 | 65,314 | 69,110 | 69,586 | 65,719 | 62,022 | 69,731 | 63,038 | 61,891 | 60,619 | 61,693 | 60,923 | 62,752 | 66,897 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 8,063 | 8,065 | 8,063 | 0 | 27,871 | 27,652 | 0 | 0 | 24,837 | 0 | 23,820 | 23,739 | 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
| 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 | 15,074 |
Ingehouden winsten
| 18,726 | 18,570 | 18,562 | 17,547 | 17,218 | 16,999 | 15,172 | 14,463 | 13,987 | 13,566 | 12,968 | 12,888 | 12,504 | 12,343 | 11,046 | 10,857 | 11,081 | 11,606 | 13,827 | 13,539 | 13,288 | 14,036 | 13,681 | 13,541 | 13,827 | 14,507 | 13,162 | 12,633 | 12,216 | 12,543 | 11,636 | 10,643 | 9,926 | 10,422 | 9,020 | 8,354 | 8,019 | 7,816 | 7,490 | 5,850 | -16,963 | -17,406 | -18,717 | -21,394 | -21,609 | -22,058 | 2,829 | 3,157 | 4,498 | 6,290 | 9,666 | 9,790 | 9,688 | 10,095 | 9,824 | 8,815 | 8,985 | 9,732 | 8,006 | 7,500 | 8,424 | 8,665 |
Overige gereserveerde algehele resultaten
| 5,808 | 5,523 | 5,451 | 5,036 | 3,955 | 3,390 | 3,590 | 2,750 | 1,722 | 1,085 | 779 | 1,371 | 1,147 | 1,757 | 8,008 | 7,672 | 7,149 | 7,062 | 7,720 | 7,864 | 8,680 | 8,834 | 8,975 | 9,714 | 9,652 | 9,901 | 10,475 | 9,916 | 9,411 | 9,485 | 9,234 | 8,468 | 8,322 | 9,658 | 10,181 | 10,439 | 11,380 | 10,944 | 9,526 | 9,065 | 8,501 | 8,259 | 10,831 | 10,996 | 11,218 | 11,420 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,414 | 1,410 | 1,610 | 9,675 | -18,218 | -17,999 | 9,864 | 9,863 | -14,987 | 9,851 | -13,968 | -13,888 | 9,820 | 8,222 | 760 | 759 | 757 | 755 | 729 | 566 | 375 | 375 | 377 | 376 | 373 | 373 | 485 | 488 | 485 | 487 | 486 | 785 | 786 | 786 | 786 | 788 | 3,432 | 502 | 502 | 504 | 5,299 | 5,299 | 5,300 | 5,301 | 5,301 | 5,301 | 15,775 | 15,598 | 16,276 | 15,904 | 14,816 | 14,537 | 15,208 | 14,942 | 14,715 | 14,924 | 15,070 | 15,589 | 16,343 | 16,811 | 16,196 | 17,471 |
Totaal eigen vermogen van aandeelhouders
| 35,011 | 34,568 | 34,686 | 33,258 | 31,826 | 31,042 | 29,626 | 28,076 | 26,559 | 25,502 | 24,599 | 25,110 | 24,471 | 23,322 | 20,814 | 20,288 | 19,987 | 20,423 | 23,276 | 22,969 | 23,343 | 24,245 | 24,033 | 24,631 | 24,852 | 25,781 | 25,122 | 24,037 | 23,112 | 23,515 | 22,356 | 20,896 | 20,034 | 21,866 | 20,987 | 20,581 | 23,831 | 20,262 | 18,518 | 16,419 | 11,911 | 11,226 | 12,488 | 9,977 | 9,984 | 9,737 | 33,678 | 33,829 | 35,848 | 37,268 | 39,556 | 39,401 | 39,970 | 40,111 | 39,613 | 38,813 | 39,129 | 40,395 | 39,423 | 39,385 | 39,694 | 41,210 |
Totaal eigen vermogen
| 35,011 | 34,568 | 34,789 | 33,394 | 32,006 | 31,297 | 29,942 | 28,547 | 27,129 | 26,145 | 25,825 | 26,427 | 25,865 | 24,796 | 22,343 | 21,824 | 21,178 | 21,818 | 24,808 | 23,764 | 23,343 | 24,245 | 24,033 | 24,631 | 24,852 | 25,781 | 27,237 | 26,147 | 25,217 | 25,615 | 24,451 | 22,985 | 22,118 | 23,945 | 23,062 | 22,651 | 25,895 | 22,320 | 20,571 | 18,466 | 13,952 | 13,261 | 14,517 | 12,001 | 12,001 | 11,796 | 36,384 | 36,617 | 38,756 | 40,173 | 42,498 | 42,386 | 42,909 | 42,915 | 42,369 | 41,432 | 41,730 | 42,919 | 41,871 | 41,879 | 42,125 | 43,842 |
Totaal passiva en aandeelhoudersvermogen
| 85,939 | 86,791 | 89,939 | 89,185 | 89,025 | 88,753 | 89,908 | 86,773 | 85,038 | 83,725 | 84,206 | 84,463 | 84,028 | 84,135 | 83,173 | 82,316 | 83,210 | 85,019 | 85,890 | 86,206 | 84,583 | 84,595 | 86,179 | 85,834 | 86,137 | 86,306 | 86,424 | 84,745 | 83,411 | 81,702 | 85,302 | 84,399 | 86,555 | 88,508 | 90,511 | 88,958 | 91,032 | 87,259 | 90,029 | 88,473 | 87,729 | 86,938 | 86,932 | 82,552 | 83,117 | 82,944 | 102,508 | 102,483 | 103,486 | 105,487 | 111,608 | 111,972 | 108,628 | 104,937 | 112,100 | 104,470 | 103,621 | 103,538 | 103,564 | 102,802 | 104,877 | 110,739 |