Takuma Co., Ltd.
TSE:6013.T
1644 (JPY) • At close November 12, 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
| 66,909 | 39,938 | 51,078 | 67,253 | 76,220 | 65,242 | 54,859 | 61,166 | 73,333 | 42,979 | 49,268 | 56,410 | 68,867 | 44,422 | 31,573 | 47,779 | 62,649 | 46,145 | 52,552 | 59,964 | 68,301 | 61,769 | 69,696 | 78,371 | 87,944 | 60,863 | 63,426 | 67,709 | 74,163 | 57,718 | 53,959 | 56,575 | 64,987 | 48,916 | 55,942 | 58,722 | 63,340 | 45,650 | 45,420 | 45,016 | 49,387 | 27,658 | 29,891 | 34,855 | 42,352 | 26,689 | 25,967 | 29,318 | 37,137 | 18,189 | 17,265 | 26,826 | 35,419 | 16,271 | 20,650 | 23,085 | 25,083 | 12,224 | 14,123 | 16,550 | 16,924 | 16,430 |
Kortetermijnbeleggingen
| 0 | 5,399 | 0 | 4,352 | -5,470 | -285 | 0 | 1,303 | -10,156 | -5,092 | -14,345 | -14,553 | 0 | -382 | -13,947 | -14,054 | -13,427 | -346 | -10,543 | -11,088 | -10,773 | -353 | -8,548 | -7,353 | -4,007 | -684 | -3,152 | -3,615 | -3,199 | -912 | -3,587 | -4,007 | -4,166 | -963 | -2,903 | -3,115 | -2,767 | -1,096 | -3,364 | -3,453 | -3,765 | -1,224 | -4,187 | -4,779 | -5,082 | 5 | 4 | 4 | 70 | 72 | 73 | 69 | 3 | 3 | 30 | 30 | 30 | 3 | 33 | 33 | 32 | 32 |
Liquide middelen en kortetermijnbeleggingen
| 66,909 | 45,337 | 51,078 | 67,253 | 76,220 | 65,242 | 54,859 | 61,166 | 73,333 | 42,979 | 49,268 | 56,410 | 68,867 | 44,422 | 31,573 | 47,779 | 62,649 | 46,145 | 52,552 | 59,964 | 68,301 | 61,769 | 69,696 | 78,371 | 87,944 | 60,863 | 63,426 | 67,709 | 74,163 | 57,718 | 53,959 | 56,575 | 64,987 | 48,916 | 55,942 | 58,722 | 63,340 | 45,650 | 45,420 | 45,016 | 49,387 | 27,658 | 29,891 | 34,855 | 42,352 | 26,694 | 25,971 | 29,322 | 37,207 | 18,261 | 17,338 | 26,895 | 35,422 | 16,274 | 20,680 | 23,115 | 25,113 | 12,227 | 14,156 | 16,583 | 16,956 | 16,462 |
Nettovorderingen
| 42,514 | 78,963 | 64,100 | 49,408 | 39,046 | 60,850 | 59,503 | 50,278 | 41,250 | 82,100 | 66,185 | 55,688 | 42,956 | 84,222 | 84,437 | 67,312 | 49,843 | 73,349 | 57,123 | 46,842 | 39,126 | 49,507 | 34,529 | 25,075 | 20,358 | 52,023 | 42,802 | 35,180 | 24,866 | 47,423 | 40,454 | 29,240 | 22,143 | 47,979 | 33,139 | 26,084 | 18,149 | 41,553 | 27,978 | 24,303 | 16,273 | 43,957 | 32,502 | 27,522 | 21,935 | 45,395 | 27,086 | 20,805 | 17,582 | 52,151 | 34,314 | 24,606 | 18,378 | 47,376 | 30,168 | 20,050 | 16,780 | 45,255 | 31,750 | 28,541 | 38,296 | 25,084 |
Voorraad
| 12,614 | 9,739 | 12,091 | 10,290 | 9,128 | 6,010 | 8,765 | 7,106 | 6,451 | 4,603 | 7,753 | 6,462 | 5,929 | 4,463 | 7,507 | 6,395 | 6,344 | 4,679 | 7,251 | 5,643 | 5,331 | 4,355 | 7,043 | 5,417 | 5,912 | 4,305 | 6,745 | 5,501 | 5,442 | 3,897 | 6,476 | 6,052 | 5,614 | 4,040 | 6,315 | 5,347 | 5,000 | 3,810 | 6,030 | 5,264 | 4,921 | 3,196 | 5,890 | 5,385 | 5,356 | 3,722 | 7,360 | 6,069 | 7,240 | 5,420 | 8,182 | 6,618 | 6,032 | 4,608 | 7,192 | 6,128 | 5,615 | 4,494 | 10,375 | 9,039 | 6,385 | 14,282 |
Overige vlottende activa
| 4,835 | 5,438 | 5,264 | 4,181 | 3,707 | 2,147 | 3,111 | 3,823 | 5,364 | 4,633 | 5,703 | 4,188 | 2,890 | 1,949 | 5,770 | 4,645 | 3,458 | 2,794 | 4,965 | 3,350 | 2,862 | 2,288 | 3,113 | 2,942 | 2,222 | 1,792 | 4,072 | 4,318 | 4,091 | 1,137 | 4,363 | 4,654 | 4,387 | 2,074 | 6,366 | 6,443 | 5,874 | 2,272 | 5,779 | 5,389 | 5,454 | 3,278 | 5,187 | 4,477 | 4,323 | 2,124 | 4,664 | 4,583 | 4,701 | 1,031 | 5,999 | 5,401 | 5,272 | 1,371 | 5,891 | 5,513 | 5,157 | 1,364 | 3,673 | 3,707 | 2,746 | 5,414 |
Totaal vlottende activa
| 126,872 | 139,477 | 132,533 | 131,132 | 128,101 | 134,249 | 126,238 | 122,373 | 126,398 | 134,315 | 128,909 | 122,748 | 120,642 | 135,056 | 129,287 | 126,131 | 122,294 | 126,967 | 121,891 | 115,799 | 115,620 | 117,919 | 114,381 | 111,805 | 116,436 | 118,983 | 117,045 | 112,708 | 108,562 | 110,175 | 105,252 | 96,521 | 97,131 | 103,009 | 101,762 | 96,596 | 92,363 | 93,285 | 85,207 | 79,972 | 76,035 | 78,089 | 73,470 | 72,239 | 73,966 | 77,935 | 65,081 | 60,779 | 66,730 | 76,863 | 65,833 | 63,520 | 65,104 | 69,629 | 63,931 | 54,806 | 52,665 | 63,340 | 59,954 | 57,870 | 64,383 | 61,242 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 19,273 | 19,579 | 19,527 | 19,184 | 18,568 | 18,436 | 18,018 | 16,109 | 14,206 | 12,346 | 10,345 | 10,043 | 9,913 | 9,759 | 9,653 | 9,222 | 9,164 | 8,420 | 8,427 | 8,566 | 7,786 | 8,293 | 8,248 | 8,408 | 8,420 | 8,501 | 8,662 | 8,685 | 8,778 | 8,927 | 9,096 | 9,241 | 9,413 | 9,596 | 9,816 | 9,669 | 9,725 | 9,855 | 11,358 | 11,468 | 11,582 | 11,785 | 11,916 | 12,015 | 11,547 | 11,667 | 11,889 | 12,037 | 12,104 | 12,250 | 12,373 | 12,537 | 12,688 | 12,838 | 14,540 | 14,742 | 14,883 | 14,961 | 15,377 | 15,592 | 12,836 | 12,845 |
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 | 1,208 | 1,272 | 1,335 | 1,399 | 1,548 | 1,675 | 2,046 | 2,159 | 2,306 | 2,425 | 2,598 | 2,749 | 2,882 | 3,026 | 3,314 | 3,479 |
Immateriële activa
| 897 | 900 | 702 | 584 | 610 | 540 | 490 | 486 | 470 | 298 | 277 | 259 | 261 | 267 | 260 | 256 | 267 | 275 | 269 | 278 | 292 | 313 | 297 | 315 | 337 | 339 | 284 | 289 | 295 | 299 | 289 | 299 | 306 | 313 | 275 | 263 | 257 | 253 | 253 | 258 | 256 | 264 | 270 | 247 | 237 | 232 | 242 | 253 | 267 | 277 | 282 | 301 | 310 | 322 | 344 | 366 | 372 | 394 | 407 | 424 | 464 | 624 |
Goodwill en immateriële activa
| 897 | 900 | 702 | 584 | 610 | 540 | 490 | 486 | 470 | 298 | 277 | 259 | 261 | 267 | 260 | 256 | 267 | 275 | 269 | 278 | 292 | 313 | 297 | 315 | 337 | 339 | 284 | 289 | 295 | 299 | 289 | 299 | 306 | 313 | 275 | 263 | 257 | 253 | 253 | 258 | 256 | 264 | 270 | 247 | 237 | 232 | 1,450 | 1,525 | 1,602 | 1,676 | 1,830 | 1,976 | 2,356 | 2,481 | 2,650 | 2,791 | 2,970 | 3,143 | 3,289 | 3,450 | 3,778 | 4,103 |
Langetermijnbeleggingen
| 25,524 | 24,650 | 23,369 | 22,130 | 26,115 | 18,565 | 17,185 | 16,891 | 26,479 | 22,104 | 31,860 | 32,146 | 16,874 | 18,122 | 31,365 | 30,443 | 30,777 | 15,975 | 27,962 | 26,742 | 26,666 | 19,301 | 26,806 | 28,468 | 25,044 | 21,902 | 24,689 | 23,407 | 21,610 | 18,114 | 20,485 | 18,890 | 18,386 | 16,696 | 19,891 | 19,313 | 20,165 | 17,723 | 19,399 | 19,199 | 18,651 | 15,632 | 18,280 | 17,678 | 16,935 | 11,675 | 10,642 | 9,671 | 9,911 | 11,024 | 10,069 | 10,540 | 10,586 | 10,899 | 11,925 | 11,314 | 11,606 | 12,658 | 12,227 | 13,490 | 13,892 | 16,904 |
Belastingvorderingen
| 0 | 2,967 | -23,369 | -22,130 | -5,470 | 4,159 | -17,185 | -16,891 | -10,156 | 4,748 | -14,345 | -14,553 | -16,874 | 7,310 | -31,365 | -30,443 | -30,777 | 6,529 | -27,962 | -26,742 | -26,666 | 4,809 | -26,806 | -28,468 | -25,044 | 784 | -24,689 | -23,407 | -21,610 | 2,210 | -20,485 | -18,890 | -18,386 | 2,648 | -19,891 | -19,313 | -20,165 | 1,708 | -19,399 | -19,199 | -18,651 | 2,476 | -18,280 | -17,678 | -16,935 | 2,993 | 4 | 4 | 70 | 2,744 | 73 | 69 | 3 | 1,907 | 31 | 32 | 34 | 774 | 39 | 41 | 1,491 | 44 |
Overige niet-vlottende activa
| 12,785 | 3,607 | 29,721 | 27,761 | 5,470 | 3,736 | 27,183 | 26,935 | 10,156 | 721 | 14,346 | 14,553 | 31,189 | 7,223 | 31,365 | 30,443 | 30,778 | 5,329 | 27,962 | 26,742 | 26,666 | 5,350 | 26,806 | 28,469 | 25,044 | 1,349 | 24,689 | 23,407 | 21,609 | 474 | 20,485 | 18,891 | 18,385 | 350 | 19,891 | 19,313 | 20,165 | 299 | 19,399 | 19,200 | 18,650 | 271 | 18,281 | 17,678 | 16,934 | 2,248 | 5,157 | 5,447 | 5,367 | 2,471 | 4,629 | 4,646 | 4,873 | 3,094 | 3,656 | 3,691 | 3,244 | 2,636 | 3,752 | 3,836 | 2,761 | 3,606 |
Totaal niet-vlottende activa
| 58,479 | 51,703 | 49,950 | 47,529 | 45,293 | 45,436 | 45,691 | 43,530 | 41,155 | 40,217 | 42,483 | 42,448 | 41,363 | 42,681 | 41,278 | 39,921 | 40,209 | 36,528 | 36,658 | 35,586 | 34,744 | 38,066 | 35,351 | 37,192 | 33,801 | 32,875 | 33,635 | 32,381 | 30,682 | 30,024 | 29,870 | 28,431 | 28,104 | 29,603 | 29,982 | 29,245 | 30,147 | 29,838 | 31,010 | 30,926 | 30,488 | 30,428 | 30,467 | 29,940 | 28,718 | 28,815 | 29,142 | 28,684 | 29,054 | 30,165 | 28,974 | 29,768 | 30,506 | 31,219 | 32,802 | 32,570 | 32,737 | 34,172 | 34,684 | 36,409 | 34,758 | 37,502 |
Totaal activa
| 185,351 | 191,180 | 182,485 | 178,662 | 173,396 | 179,688 | 171,931 | 165,905 | 167,554 | 174,535 | 171,392 | 165,198 | 162,007 | 177,741 | 170,568 | 166,054 | 162,504 | 163,498 | 158,551 | 151,386 | 150,366 | 155,988 | 149,734 | 148,998 | 150,238 | 151,861 | 150,682 | 145,091 | 139,247 | 140,201 | 135,124 | 124,953 | 125,237 | 132,614 | 131,746 | 125,842 | 122,512 | 123,126 | 116,217 | 110,899 | 106,525 | 108,519 | 103,937 | 102,181 | 102,686 | 106,753 | 94,224 | 89,463 | 95,784 | 107,028 | 94,807 | 93,288 | 95,610 | 100,848 | 96,733 | 87,376 | 85,402 | 97,512 | 94,638 | 94,279 | 99,141 | 98,744 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 38,605 | 43,413 | 24,948 | 24,639 | 23,392 | 26,610 | 22,718 | 21,789 | 21,553 | 33,070 | 31,854 | 30,006 | 27,709 | 30,717 | 30,031 | 30,756 | 26,451 | 29,276 | 24,574 | 21,915 | 20,701 | 21,927 | 21,151 | 17,255 | 16,233 | 22,420 | 21,660 | 21,254 | 18,280 | 20,456 | 19,470 | 16,155 | 15,919 | 23,532 | 21,924 | 18,011 | 15,896 | 17,673 | 30,249 | 23,509 | 19,623 | 21,418 | 23,945 | 22,469 | 25,345 | 30,631 | 24,379 | 20,436 | 23,928 | 31,942 | 28,536 | 24,220 | 25,396 | 28,508 | 23,616 | 18,061 | 17,503 | 25,694 | 22,615 | 21,987 | 27,467 | 25,043 |
Kortlopende schulden
| -10,058 | 775 | 220 | 220 | 220 | 220 | 240 | 260 | 280 | 300 | 300 | 300 | 400 | 5,602 | 602 | 602 | 652 | 550 | 550 | 500 | 625 | 761 | 7,671 | 7,786 | 8,066 | 8,144 | 8,144 | 8,143 | 8,143 | 8,142 | 8,317 | 8,316 | 8,318 | 8,422 | 8,468 | 9,172 | 9,243 | 9,745 | 9,815 | 10,085 | 10,138 | 11,105 | 12,393 | 12,901 | 13,329 | 13,670 | 12,616 | 12,662 | 13,460 | 17,014 | 13,908 | 14,047 | 14,070 | 16,874 | 15,910 | 14,303 | 11,638 | 13,617 | 12,092 | 10,801 | 13,420 | 11,095 |
Belastingschulden
| 875 | 2,301 | 565 | 862 | 471 | 3,362 | 1,750 | 1,537 | 426 | 500 | 113 | 879 | 76 | 2,569 | 456 | 1,456 | 535 | 1,673 | 161 | 943 | 165 | 3,628 | 1,571 | 1,144 | 104 | 280 | 288 | 1,034 | 239 | 2,531 | 1,229 | 1,029 | 353 | 1,255 | 543 | 414 | 83 | 304 | 90 | 200 | 68 | 406 | 204 | 272 | 113 | 698 | 204 | 196 | 183 | 426 | 67 | 140 | 67 | 320 | 125 | 165 | 102 | 1,283 | 340 | 523 | 676 | 351 |
Uitgestelde opbrengsten
| 10,784 | 10,803 | 16,750 | 17,671 | 15,784 | 19,050 | 13,845 | 14,856 | 15,403 | 14,112 | 14,608 | 16,785 | 14,591 | 20,297 | 17,122 | 17,759 | 15,171 | 19,253 | 17,563 | 19,758 | 15,787 | 19,282 | 13,901 | 19,250 | 19,518 | 17,270 | 16,929 | 16,058 | 16,293 | 16,854 | 14,933 | 15,396 | 16,085 | 16,713 | 16,011 | 19,704 | 16,756 | 18,305 | 11,268 | 15,646 | 15,903 | 15,723 | 3,426 | 3,670 | 2,727 | 9,681 | 2,157 | 2,913 | 2,370 | 7,318 | 2,545 | 3,880 | 1,352 | 6,041 | 6,248 | 10,227 | 7,840 | 11,900 | 14,174 | 14,054 | 20,279 | 6,145 |
Overige kortlopende verplichtingen
| 11,437 | -32,504 | -3,112 | -5,159 | -3,625 | -9,012 | 1,092 | -2,353 | 3,311 | -12,348 | -11,064 | -15,995 | -9,492 | -13,745 | -8,129 | -14,826 | -3,817 | -12,446 | -5,237 | -8,503 | -340 | -5,280 | -6,143 | -4,451 | 1,292 | -6,223 | -2,722 | -4,978 | -1,266 | -6,496 | -3,435 | -3,809 | -443 | -10,310 | -5,337 | -5,035 | -34 | -4,088 | -27,374 | -21,363 | -14,981 | -17,569 | -12,541 | -10,695 | -12,895 | -28,352 | -17,368 | -14,729 | -15,596 | -31,051 | -21,942 | -17,601 | -16,427 | -27,502 | -16,096 | -11,748 | -9,808 | -24,031 | -14,618 | -14,207 | -26,287 | -12,884 |
Totaal kortlopende verplichtingen
| 62,427 | 68,201 | 64,319 | 62,872 | 59,634 | 66,840 | 62,363 | 57,878 | 62,526 | 68,704 | 67,665 | 61,981 | 60,993 | 76,157 | 70,113 | 66,503 | 65,443 | 67,582 | 62,185 | 56,528 | 57,639 | 62,245 | 59,302 | 58,239 | 61,446 | 64,311 | 65,959 | 62,765 | 59,969 | 61,943 | 59,984 | 53,242 | 56,151 | 63,144 | 63,533 | 60,277 | 57,840 | 59,612 | 54,297 | 51,586 | 50,374 | 52,501 | 51,372 | 51,086 | 53,964 | 56,959 | 46,367 | 41,914 | 48,273 | 57,591 | 51,650 | 48,906 | 49,854 | 52,749 | 53,419 | 49,069 | 44,778 | 54,157 | 57,218 | 55,145 | 63,022 | 54,793 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 40 | 60 | 80 | 100 | 120 | 140 | 262 | 282 | 302 | 322 | 342 | 362 | 382 | 402 | 458 | 558 | 694 | 793 | 928 | 1,028 | 1,162 | 1,262 | 1,396 | 1,495 | 1,629 | 1,730 | 2,069 | 2,179 | 3,017 | 3,124 | 3,764 | 3,875 | 4,907 | 5,065 | 6,571 | 8,097 | 9,629 | 10,203 | 11,881 | 11,177 | 12,703 | 12,858 | 14,454 | 13,293 | 9,785 | 8,615 | 9,523 | 5,024 | 5,292 | 1,985 | 1,769 |
Uitgestelde opbrengsten niet-vlottend
| 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 | 7,121 | 0 | 0 | 0 | 6,729 | 0 | 0 | 0 | 5,865 | 0 | 0 | 5,659 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 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 | 179 | 0 | 0 | 0 | 248 | 0 | 0 | 0 | 1,216 | 0 | 0 | 976 | 0 |
Overige niet-vlottende verplichtingen
| 12,297 | 11,976 | 12,189 | 11,984 | 11,834 | 11,683 | 11,957 | 11,762 | 11,633 | 11,479 | 11,628 | 11,434 | 11,280 | 10,950 | 10,968 | 10,849 | 10,704 | 10,615 | 10,727 | 10,495 | 10,355 | 10,316 | 10,405 | 10,236 | 10,101 | 10,368 | 9,987 | 9,823 | 9,710 | 9,605 | 9,613 | 9,441 | 9,353 | 9,266 | 9,234 | 9,092 | 8,975 | 8,931 | 8,740 | 8,654 | 8,652 | 8,367 | 8,227 | 8,300 | 8,398 | 8,573 | 9,095 | 9,160 | 9,257 | 1,948 | 9,589 | 9,680 | 9,748 | 2,767 | 10,694 | 10,048 | 10,303 | 3,461 | 9,347 | 9,846 | 1,953 | 9,394 |
Totaal niet-vlottende verplichtingen
| 12,297 | 11,976 | 12,189 | 11,984 | 11,834 | 11,683 | 11,957 | 11,762 | 11,633 | 11,479 | 11,648 | 11,474 | 11,340 | 11,030 | 11,068 | 10,969 | 10,844 | 10,877 | 11,009 | 10,797 | 10,677 | 10,658 | 10,767 | 10,618 | 10,503 | 10,826 | 10,545 | 10,517 | 10,503 | 10,533 | 10,641 | 10,603 | 10,615 | 10,662 | 10,729 | 10,721 | 10,705 | 11,000 | 10,919 | 11,671 | 11,776 | 12,131 | 12,102 | 13,207 | 13,463 | 15,144 | 17,192 | 18,789 | 19,460 | 21,129 | 20,766 | 22,383 | 22,606 | 24,198 | 23,987 | 19,833 | 18,918 | 20,065 | 14,371 | 15,138 | 10,573 | 11,163 |
Totaal passiva
| 74,724 | 80,177 | 76,508 | 74,856 | 71,468 | 78,523 | 74,320 | 69,640 | 74,159 | 80,183 | 79,313 | 73,455 | 72,333 | 87,187 | 81,181 | 77,472 | 76,287 | 78,459 | 73,194 | 67,325 | 68,316 | 72,903 | 70,069 | 68,857 | 71,949 | 75,137 | 76,504 | 73,282 | 70,472 | 72,476 | 70,625 | 63,845 | 66,766 | 73,806 | 74,262 | 70,998 | 68,545 | 70,612 | 65,216 | 63,257 | 62,150 | 64,632 | 63,474 | 64,293 | 67,427 | 72,103 | 63,559 | 60,703 | 67,733 | 78,720 | 72,416 | 71,289 | 72,460 | 76,947 | 77,406 | 68,902 | 63,696 | 74,222 | 71,589 | 70,283 | 73,595 | 65,956 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 94,387 | 0 | 0 | 0 | 88,895 | 89,982 | 87,376 | 87,014 | 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
| 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 | 13,367 |
Ingehouden winsten
| 87,136 | 86,960 | 83,153 | 82,054 | 81,063 | 82,045 | 79,442 | 78,239 | 75,673 | 75,507 | 72,153 | 71,792 | 70,328 | 70,850 | 69,956 | 69,508 | 66,653 | 66,243 | 63,948 | 63,003 | 60,497 | 60,865 | 57,672 | 55,896 | 54,029 | 52,948 | 50,004 | 48,785 | 46,486 | 46,258 | 43,171 | 41,012 | 38,856 | 38,754 | 36,482 | 34,364 | 32,576 | 31,764 | 33,782 | 30,645 | 27,842 | 27,798 | 23,991 | 22,030 | 19,801 | 19,376 | 16,138 | 14,858 | 13,862 | 13,557 | 8,739 | 8,013 | 9,092 | 9,869 | 4,823 | 4,336 | 7,162 | 8,048 | 6,601 | 6,783 | -375 | 5,961 |
Overige gereserveerde algehele resultaten
| 10,575 | 9,953 | 8,825 | 7,777 | 6,984 | 5,228 | 4,369 | 4,241 | 4,033 | 3,925 | 4,272 | 4,323 | 3,816 | 15,120 | 3,912 | 3,565 | 4,161 | 3,392 | 4,818 | 3,737 | 4,320 | 4,930 | 4,754 | 7,020 | 7,031 | 6,557 | 6,937 | 5,809 | 5,085 | 4,279 | 4,128 | 2,927 | 2,426 | 2,888 | 3,827 | 3,312 | 4,215 | 3,540 | 3,312 | 3,129 | 2,679 | 2,211 | 2,599 | 2,017 | 1,603 | 1,407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -1,137 | 62 | 58 | 60 | -94,430 | -42 | -42 | -42 | -89,040 | -88,874 | -85,520 | -85,159 | 1,753 | -9,195 | 1,752 | 1,752 | 1,640 | 1,640 | 2,876 | 3,639 | 3,533 | 3,533 | 3,533 | 3,533 | 3,533 | 3,533 | 3,533 | 3,532 | 3,533 | 3,534 | 3,534 | 3,535 | 3,534 | 3,536 | 3,536 | 3,538 | 3,540 | 3,540 | 234 | 234 | 234 | 235 | 235 | 235 | 235 | 235 | 945 | 328 | 590 | 1,124 | 78 | 401 | 474 | 434 | 910 | 549 | 958 | 1,620 | 1,470 | 2,160 | 9,893 | 10,895 |
Totaal eigen vermogen van aandeelhouders
| 109,941 | 110,342 | 105,403 | 103,258 | 101,371 | 100,598 | 97,136 | 95,805 | 92,928 | 93,907 | 91,648 | 91,337 | 89,264 | 90,142 | 88,987 | 88,192 | 85,821 | 84,642 | 85,009 | 83,746 | 81,717 | 82,695 | 79,326 | 79,816 | 77,960 | 76,405 | 73,841 | 71,493 | 68,471 | 67,438 | 64,200 | 60,841 | 58,183 | 58,545 | 57,212 | 54,581 | 53,698 | 52,211 | 50,695 | 47,375 | 44,122 | 43,611 | 40,192 | 37,649 | 35,006 | 34,385 | 30,450 | 28,553 | 27,819 | 28,048 | 22,184 | 21,781 | 22,933 | 23,670 | 19,100 | 18,252 | 21,487 | 23,035 | 21,438 | 22,310 | 22,885 | 30,223 |
Totaal eigen vermogen
| 110,627 | 111,000 | 105,977 | 103,806 | 101,928 | 101,165 | 97,611 | 96,265 | 93,395 | 94,352 | 92,079 | 91,743 | 89,674 | 90,554 | 89,387 | 88,582 | 86,217 | 85,039 | 85,357 | 84,061 | 82,050 | 83,085 | 79,665 | 80,141 | 78,289 | 76,724 | 74,178 | 71,809 | 68,775 | 67,725 | 64,499 | 61,108 | 58,471 | 58,808 | 57,484 | 54,844 | 53,967 | 52,514 | 51,001 | 47,642 | 44,375 | 43,887 | 40,463 | 37,888 | 35,259 | 34,650 | 30,665 | 28,760 | 28,051 | 28,308 | 22,391 | 21,999 | 23,150 | 23,901 | 19,327 | 18,474 | 21,706 | 23,290 | 23,049 | 23,996 | 25,546 | 32,788 |
Totaal passiva en aandeelhoudersvermogen
| 185,351 | 191,177 | 182,485 | 178,662 | 173,396 | 179,688 | 171,931 | 165,905 | 167,554 | 174,535 | 171,392 | 165,198 | 162,007 | 177,741 | 170,568 | 166,054 | 162,504 | 163,498 | 158,551 | 151,386 | 150,366 | 155,988 | 149,734 | 148,998 | 150,238 | 151,861 | 150,682 | 145,091 | 139,247 | 140,201 | 135,124 | 124,953 | 125,237 | 132,614 | 131,746 | 125,842 | 122,512 | 123,126 | 116,217 | 110,899 | 106,525 | 108,519 | 103,937 | 102,181 | 102,686 | 106,753 | 94,224 | 89,463 | 95,784 | 107,028 | 94,807 | 93,288 | 95,610 | 100,848 | 96,733 | 87,376 | 85,402 | 97,512 | 94,638 | 94,279 | 99,141 | 98,744 |