Makino Milling Machine Co., Ltd.
TSE:6135.T
6770 (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
| 77,058 | 77,507 | 72,578 | 64,707 | 68,240 | 72,150 | 68,312 | 74,392 | 85,000 | 85,536 | 73,100 | 71,613 | 74,299 | 72,123 | 72,032 | 68,788 | 70,437 | 58,261 | 55,748 | 45,701 | 47,512 | 48,872 | 49,215 | 47,882 | 55,388 | 51,445 | 50,175 | 52,872 | 53,723 | 56,847 | 51,668 | 49,391 | 57,984 | 54,525 | 52,240 | 49,414 | 46,269 | 45,286 | 43,008 | 42,726 | 43,244 | 44,311 | 43,664 | 40,535 | 46,171 | 55,359 | 57,056 | 36,745 | 29,340 | 27,680 | 28,935 | 27,408 | 26,062 | 31,942 | 36,714 | 37,815 | 39,464 | 53,488 | 51,022 | 41,760 | 44,163 | 39,235 | 31,169 |
Kortetermijnbeleggingen
| 1,235 | 235 | 223 | 3,235 | 4,235 | 4,236 | 4,234 | 3,334 | 3,335 | 3,436 | 3,542 | 3,445 | 3,443 | 3,947 | 3,343 | 3,347 | 243 | 41 | 35 | 42 | 40 | 40 | 39 | 37 | 40 | 39 | 38 | 40 | 39 | 39 | 39 | 39 | 114 | 482 | 1,102 | 1,002 | 1,001 | 1,004 | 1,005 | 1,006 | 1,004 | 1,004 | 1,004 | 1,006 | 1,004 | 1,004 | 1,003 | 1,002 | 999 | 999 | 1,000 | 6,019 | 2,019 | 2,021 | 2,021 | 2,019 | 2,019 | 2,017 | 2,019 | 2,018 | 2,066 | 2,160 | 2,206 |
Liquide middelen en kortetermijnbeleggingen
| 78,293 | 77,742 | 72,801 | 67,942 | 72,475 | 76,386 | 72,546 | 77,726 | 88,335 | 88,972 | 76,642 | 75,058 | 77,742 | 76,070 | 75,375 | 72,135 | 70,680 | 58,302 | 55,783 | 45,743 | 47,552 | 48,912 | 49,254 | 47,919 | 55,428 | 51,484 | 50,213 | 52,912 | 53,762 | 56,886 | 51,707 | 49,430 | 58,098 | 55,007 | 53,342 | 50,416 | 47,270 | 46,290 | 44,013 | 43,732 | 44,248 | 45,315 | 44,668 | 41,541 | 47,175 | 56,363 | 58,059 | 37,747 | 30,339 | 28,679 | 29,935 | 33,427 | 28,081 | 33,963 | 38,735 | 39,834 | 41,483 | 55,505 | 53,041 | 43,778 | 46,229 | 41,395 | 33,375 |
Nettovorderingen
| 43,337 | 43,290 | 46,082 | 44,418 | 46,480 | 46,507 | 50,634 | 45,241 | 42,343 | 39,138 | 48,432 | 33,419 | 29,648 | 31,103 | 30,162 | 25,356 | 27,524 | 30,205 | 40,179 | 34,955 | 34,199 | 37,859 | 53,402 | 45,842 | 44,098 | 43,048 | 53,138 | 40,526 | 40,494 | 34,226 | 46,017 | 33,860 | 32,979 | 32,063 | 40,347 | 35,939 | 39,834 | 38,904 | 49,248 | 42,075 | 37,876 | 30,350 | 42,228 | 29,370 | 26,658 | 23,782 | 35,640 | 35,225 | 37,545 | 28,833 | 33,103 | 33,426 | 32,648 | 28,405 | 33,532 | 22,111 | 22,744 | 17,396 | 24,944 | 15,902 | 14,668 | 25,357 | 29,870 |
Voorraad
| 100,374 | 106,464 | 101,546 | 102,669 | 102,683 | 102,290 | 95,115 | 94,073 | 96,674 | 91,702 | 78,508 | 74,943 | 67,399 | 61,581 | 59,921 | 59,574 | 58,654 | 59,691 | 58,345 | 65,138 | 66,354 | 66,621 | 63,425 | 69,629 | 68,887 | 65,653 | 59,111 | 66,701 | 62,691 | 58,901 | 52,074 | 57,974 | 53,953 | 51,732 | 51,398 | 58,477 | 59,964 | 62,886 | 57,052 | 62,059 | 56,973 | 53,596 | 47,469 | 54,079 | 49,841 | 49,022 | 45,330 | 48,338 | 49,016 | 53,066 | 49,187 | 45,545 | 43,457 | 41,554 | 37,233 | 37,881 | 33,467 | 31,694 | 29,655 | 31,451 | 30,828 | 34,364 | 38,168 |
Overige vlottende activa
| 8,484 | 7,975 | 11,147 | 8,144 | 6,639 | 6,141 | 11,418 | 10,041 | 7,979 | 5,698 | 8,675 | 7,779 | 5,605 | 4,250 | 5,078 | 4,894 | 4,068 | 5,726 | 7,736 | 7,315 | 4,439 | 4,252 | 5,584 | 5,723 | 5,145 | 4,380 | 6,739 | 5,717 | 4,895 | 3,383 | 4,677 | 4,753 | 3,440 | 2,861 | 3,833 | 3,781 | 3,253 | 5,462 | 4,187 | 4,135 | 3,289 | 2,764 | 3,370 | 3,545 | 2,332 | 1,804 | 2,533 | 2,223 | 2,008 | 1,974 | 3,179 | 2,423 | 2,188 | 2,007 | 2,976 | 2,912 | 2,444 | 2,040 | 1,883 | 1,677 | 776 | 2,338 | 3,268 |
Totaal vlottende activa
| 230,488 | 235,471 | 231,576 | 223,173 | 228,277 | 231,324 | 229,713 | 227,081 | 235,331 | 225,510 | 212,257 | 191,199 | 180,394 | 173,004 | 170,536 | 161,959 | 160,926 | 153,924 | 162,043 | 153,151 | 152,544 | 157,644 | 171,665 | 169,113 | 173,558 | 164,565 | 169,201 | 165,856 | 161,842 | 153,396 | 154,475 | 146,017 | 148,470 | 141,663 | 148,920 | 148,613 | 150,321 | 153,542 | 154,500 | 152,001 | 142,386 | 132,025 | 137,735 | 128,535 | 126,006 | 130,971 | 141,562 | 123,533 | 118,908 | 112,552 | 115,404 | 114,821 | 106,374 | 105,929 | 112,476 | 102,738 | 100,138 | 106,635 | 109,523 | 92,808 | 92,501 | 103,454 | 104,681 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 87,914 | 91,928 | 86,470 | 83,381 | 82,691 | 81,359 | 79,215 | 77,240 | 79,687 | 78,425 | 75,315 | 72,878 | 72,182 | 70,695 | 69,751 | 68,091 | 68,229 | 68,523 | 67,808 | 68,568 | 67,356 | 67,764 | 65,882 | 65,843 | 65,586 | 63,845 | 63,855 | 63,489 | 61,862 | 60,803 | 60,697 | 61,449 | 58,655 | 58,915 | 60,063 | 60,120 | 59,816 | 59,728 | 58,914 | 58,848 | 57,005 | 56,072 | 56,024 | 56,098 | 49,854 | 49,919 | 47,742 | 44,842 | 43,740 | 43,640 | 43,705 | 38,223 | 36,747 | 37,224 | 37,280 | 37,308 | 37,593 | 37,731 | 38,691 | 39,140 | 38,755 | 40,013 | 40,031 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 | 78 | 88 |
Immateriële activa
| 0 | 3,193 | 3,150 | 3,010 | 3,017 | 3,017 | 2,952 | 2,971 | 3,147 | 3,529 | 3,611 | 3,581 | 3,723 | 3,947 | 4,122 | 4,155 | 4,289 | 4,396 | 4,581 | 4,469 | 4,388 | 3,586 | 3,838 | 3,805 | 3,798 | 3,639 | 3,550 | 3,486 | 3,355 | 3,335 | 3,340 | 2,138 | 2,073 | 1,952 | 1,840 | 1,864 | 1,812 | 1,790 | 1,800 | 1,818 | 1,774 | 1,744 | 1,724 | 1,704 | 1,412 | 1,237 | 1,225 | 1,032 | 1,019 | 983 | 985 | 967 | 946 | 954 | 957 | 904 | 875 | 816 | 825 | 838 | 899 | 859 | 788 |
Goodwill en immateriële activa
| 3,368 | 3,193 | 3,150 | 3,010 | 3,017 | 3,017 | 2,952 | 2,971 | 3,147 | 3,529 | 3,611 | 3,581 | 3,723 | 3,947 | 4,122 | 4,155 | 4,289 | 4,396 | 4,581 | 4,469 | 4,388 | 3,586 | 3,838 | 3,805 | 3,798 | 3,639 | 3,550 | 3,486 | 3,355 | 3,335 | 3,340 | 2,138 | 2,073 | 1,952 | 1,840 | 1,864 | 1,812 | 1,790 | 1,800 | 1,818 | 1,774 | 1,744 | 1,724 | 1,704 | 1,412 | 1,237 | 1,225 | 1,032 | 1,019 | 983 | 985 | 967 | 946 | 954 | 957 | 904 | 875 | 816 | 825 | 838 | 957 | 937 | 876 |
Langetermijnbeleggingen
| 25,939 | 34,239 | 28,604 | 23,353 | 21,273 | 34,309 | 22,866 | 19,846 | 20,064 | 29,528 | 30,313 | 32,363 | 31,628 | 25,006 | 25,565 | 24,614 | 23,366 | 22,471 | 18,104 | 22,628 | 21,943 | 21,222 | 20,789 | 18,426 | 23,126 | 23,524 | 27,506 | 28,317 | 26,041 | 22,715 | 23,151 | 20,691 | 17,768 | 15,404 | 15,970 | 19,870 | 17,080 | 23,508 | 23,664 | 18,660 | 18,207 | 16,305 | 16,535 | 17,655 | 15,106 | 13,440 | 13,161 | 13,368 | 10,300 | 10,857 | 12,183 | 4,656 | 8,118 | 10,386 | 9,769 | 9,904 | 8,110 | 8,037 | 8,364 | 6,921 | 6,584 | 5,101 | 5,271 |
Belastingvorderingen
| 5,747 | 6,179 | 5,647 | 5,588 | 5,243 | 5,123 | 4,867 | 4,175 | 4,201 | 3,787 | 3,378 | 3,251 | 3,022 | 2,735 | 2,664 | 2,867 | 2,944 | 2,991 | 3,084 | 3,321 | 3,868 | 3,841 | 3,773 | 3,683 | 3,674 | 3,620 | 2,277 | 2,587 | 3,262 | 3,312 | 3,455 | 2,972 | 2,635 | 2,806 | 3,102 | 1,922 | 1,919 | 2,010 | 1,987 | 1,684 | 1,595 | 1,581 | 1,638 | 1,270 | 1,202 | 1,170 | 1,100 | 890 | 765 | 780 | 840 | 752 | 780 | 926 | 937 | 829 | 907 | 902 | 990 | 999 | 1,479 | 1,231 | 581 |
Overige niet-vlottende activa
| 5,809 | 534 | 6,888 | 8,406 | 9,244 | 605 | 8,846 | 7,970 | 8,239 | 690 | 703 | 716 | 728 | 8,377 | 7,374 | 6,681 | 3,410 | 3,311 | 3,264 | 3,829 | 3,892 | 3,674 | 3,572 | 3,358 | 3,110 | 2,860 | 2,880 | 2,872 | 2,852 | 2,526 | 2,486 | 2,688 | 2,585 | 3,012 | 4,367 | 4,266 | 3,862 | 4,610 | 4,588 | 4,823 | 4,974 | 5,186 | 4,839 | 4,708 | 4,640 | 4,901 | 4,992 | 4,902 | 4,957 | 5,100 | 5,244 | 10,569 | 6,647 | 6,660 | 6,861 | 6,629 | 6,805 | 6,920 | 7,029 | 7,452 | 7,437 | 8,409 | 7,715 |
Totaal niet-vlottende activa
| 128,777 | 136,073 | 130,759 | 123,738 | 121,468 | 124,413 | 118,746 | 112,202 | 115,338 | 115,959 | 113,320 | 112,789 | 111,283 | 110,760 | 109,476 | 106,408 | 102,238 | 101,692 | 96,841 | 102,815 | 101,447 | 100,087 | 97,854 | 95,115 | 99,294 | 97,488 | 100,068 | 100,751 | 97,372 | 92,691 | 93,129 | 89,938 | 83,716 | 82,089 | 85,342 | 88,042 | 84,489 | 91,646 | 90,953 | 85,833 | 83,555 | 80,888 | 80,760 | 81,435 | 72,214 | 70,667 | 68,220 | 65,034 | 60,781 | 61,360 | 62,957 | 55,167 | 53,238 | 56,150 | 55,804 | 55,574 | 54,290 | 54,406 | 55,899 | 55,350 | 55,212 | 55,691 | 54,474 |
Totaal activa
| 359,265 | 371,544 | 362,335 | 346,914 | 349,748 | 355,740 | 348,461 | 339,287 | 350,672 | 341,473 | 325,579 | 303,992 | 291,680 | 283,767 | 280,015 | 268,370 | 263,167 | 255,618 | 258,889 | 255,967 | 253,994 | 257,736 | 269,521 | 264,231 | 272,854 | 262,057 | 269,271 | 266,610 | 259,217 | 246,091 | 247,606 | 235,958 | 232,190 | 223,756 | 234,264 | 236,657 | 234,813 | 245,192 | 245,456 | 237,837 | 225,942 | 212,915 | 218,499 | 209,972 | 198,223 | 201,641 | 209,785 | 188,569 | 179,689 | 173,912 | 178,361 | 169,988 | 159,612 | 162,079 | 168,280 | 158,312 | 154,428 | 161,041 | 165,422 | 148,158 | 147,713 | 159,145 | 159,155 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 29,563 | 29,659 | 33,608 | 15,468 | 16,682 | 17,030 | 20,068 | 17,652 | 19,608 | 19,120 | 25,313 | 16,786 | 14,439 | 12,659 | 13,301 | 10,113 | 8,911 | 8,887 | 12,024 | 11,310 | 11,824 | 11,773 | 16,784 | 15,142 | 14,789 | 14,228 | 15,849 | 15,459 | 14,965 | 12,838 | 15,100 | 11,277 | 10,710 | 11,526 | 21,249 | 22,676 | 24,722 | 25,537 | 27,372 | 25,567 | 23,316 | 21,342 | 24,418 | 19,997 | 17,278 | 14,878 | 18,173 | 15,659 | 20,467 | 21,047 | 21,896 | 20,517 | 21,832 | 20,572 | 24,673 | 20,935 | 17,593 | 13,249 | 14,278 | 6,753 | 4,257 | 11,063 | 16,728 |
Kortlopende schulden
| 31,908 | 11,549 | 9,312 | 8,809 | 2,776 | 7,750 | 7,639 | 9,745 | 9,079 | 4,559 | 5,241 | 5,404 | 7,289 | 6,897 | 6,276 | 6,407 | 7,418 | 6,145 | 5,838 | 12,205 | 11,699 | 11,442 | 11,305 | 6,317 | 12,022 | 12,364 | 12,701 | 15,793 | 27,552 | 24,089 | 23,282 | 12,963 | 17,370 | 17,383 | 16,742 | 19,159 | 11,592 | 12,618 | 12,262 | 23,667 | 21,650 | 19,784 | 18,458 | 7,330 | 15,974 | 24,760 | 27,962 | 24,867 | 21,844 | 10,054 | 7,783 | 7,319 | 6,888 | 5,989 | 6,011 | 6,209 | 7,023 | 17,040 | 20,487 | 21,691 | 21,705 | 5,610 | 5,965 |
Belastingschulden
| 0 | 1,450 | 2,522 | 1,889 | 2,068 | 2,118 | 2,080 | 1,315 | 1,518 | 1,622 | 2,544 | 1,023 | 1,062 | 957 | 632 | 443 | 539 | 519 | 432 | 538 | 1,037 | 627 | 3,701 | 2,721 | 3,013 | 1,848 | 3,085 | 2,246 | 1,471 | 963 | 903 | 348 | 536 | 550 | 1,543 | 1,418 | 1,263 | 852 | 1,706 | 1,135 | 783 | 329 | 763 | 537 | 395 | 405 | 1,318 | 871 | 777 | 687 | 819 | 642 | 778 | 789 | 1,116 | 739 | 565 | 458 | 581 | 523 | 633 | 603 | 980 |
Uitgestelde opbrengsten
| 2,501 | 1,450 | 15,633 | 1,889 | 2,068 | 2,118 | 2,080 | 1,315 | 1,518 | 1,622 | 2,544 | 1,023 | 1,062 | 957 | 632 | 443 | 539 | 519 | 432 | 538 | 1,037 | 627 | 3,701 | 2,721 | 3,013 | 1,848 | 3,085 | 2,246 | 1,471 | 963 | 903 | 348 | 536 | 550 | 1,543 | 1,418 | 1,263 | 852 | 1,706 | 1,135 | 783 | 329 | 763 | 537 | 395 | 405 | 1,318 | 871 | 777 | 687 | 819 | 642 | 778 | 789 | 1,116 | 739 | 565 | 458 | 581 | 523 | 633 | 603 | 980 |
Overige kortlopende verplichtingen
| 37,039 | 41,001 | 23,571 | 54,004 | 54,893 | 59,184 | 60,911 | 63,373 | 69,118 | 63,845 | 56,797 | 49,883 | 42,540 | 37,925 | 34,797 | 28,146 | 26,439 | 31,625 | 33,904 | 35,630 | 34,927 | 39,456 | 42,519 | 44,932 | 45,990 | 45,648 | 45,803 | 44,184 | 38,783 | 36,362 | 36,011 | 34,042 | 29,969 | 29,799 | 22,859 | 18,320 | 18,611 | 21,643 | 22,636 | 21,119 | 17,898 | 16,003 | 16,757 | 17,587 | 14,467 | 15,415 | 15,285 | 14,428 | 13,435 | 13,684 | 12,683 | 11,897 | 10,701 | 11,057 | 11,723 | 10,816 | 9,213 | 8,168 | 7,125 | 7,685 | 7,179 | 6,867 | 10,627 |
Totaal kortlopende verplichtingen
| 101,011 | 83,659 | 82,124 | 80,170 | 76,419 | 86,082 | 90,698 | 92,085 | 99,323 | 89,146 | 89,895 | 73,096 | 65,330 | 58,438 | 55,006 | 45,109 | 43,307 | 47,176 | 52,198 | 59,683 | 59,487 | 63,298 | 74,309 | 69,112 | 75,814 | 74,088 | 77,438 | 77,682 | 82,771 | 74,252 | 75,296 | 58,630 | 58,585 | 59,258 | 62,393 | 61,573 | 56,188 | 60,650 | 63,976 | 71,488 | 63,647 | 57,458 | 60,396 | 45,451 | 48,114 | 55,458 | 62,738 | 55,825 | 56,523 | 45,472 | 43,181 | 40,375 | 40,199 | 38,407 | 43,523 | 38,699 | 34,394 | 38,915 | 42,471 | 36,652 | 33,774 | 24,143 | 34,300 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 28,000 | 44,500 | 44,500 | 47,980 | 53,363 | 49,408 | 49,438 | 50,352 | 51,228 | 56,266 | 46,310 | 49,305 | 49,346 | 49,834 | 50,759 | 53,975 | 54,623 | 43,192 | 43,246 | 26,670 | 26,592 | 26,713 | 24,728 | 32,480 | 31,576 | 26,564 | 26,662 | 28,637 | 30,807 | 32,867 | 32,875 | 44,061 | 50,544 | 42,319 | 42,727 | 43,164 | 52,175 | 52,150 | 51,416 | 45,347 | 47,265 | 47,777 | 49,254 | 57,840 | 49,774 | 47,843 | 47,913 | 36,265 | 34,046 | 42,464 | 45,338 | 45,983 | 36,868 | 37,752 | 38,371 | 39,279 | 40,097 | 40,841 | 37,353 | 27,785 | 27,022 | 41,219 | 29,973 |
Uitgestelde opbrengsten niet-vlottend
| 3,549 | 3,752 | 3,533 | 1,610 | 1,579 | 1,545 | 1,479 | 2,567 | 2,533 | 2,514 | 2,433 | 3,219 | 3,145 | 3,101 | 3,041 | 5,696 | 5,676 | 5,648 | 5,621 | 4,220 | 4,147 | 4,140 | 4,146 | 3,844 | 3,849 | 4,368 | 4,339 | 4,883 | 4,830 | 5,057 | 5,030 | 5,764 | 5,371 | 5,415 | 5,677 | 3,261 | 3,251 | 3,426 | 3,419 | 2,374 | 2,254 | 2,214 | 2,313 | 1,184 | 930 | 907 | 780 | 611 | 349 | 420 | 530 | 405 | 358 | 741 | 757 | 836 | 877 | 985 | 1,106 | 904 | 814 | 1,951 | 2,639 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6,651 | 7,589 | 7,494 | 6,676 | 6,303 | 7,743 | 6,973 | 5,437 | 5,635 | 5,903 | 6,127 | 7,563 | 7,278 | 7,616 | 7,495 | 7,796 | 6,448 | 6,081 | 4,737 | 5,705 | 4,471 | 4,267 | 4,155 | 3,668 | 4,979 | 5,087 | 7,107 | 7,441 | 6,285 | 5,747 | 5,924 | 4,969 | 4,148 | 3,888 | 4,275 | 5,489 | 4,637 | 6,591 | 6,689 | 5,724 | 5,622 | 4,923 | 4,992 | 5,404 | 4,468 | 3,883 | 3,799 | 4,153 | 3,146 | 3,321 | 3,766 | 3,215 | 3,314 | 4,202 | 3,944 | 4,112 | 3,422 | 3,405 | 3,477 | 3,319 | 3,254 | 2,699 | 2,630 |
Overige niet-vlottende verplichtingen
| 2,691 | 2,901 | 3,129 | 1,838 | 1,876 | 2,305 | 2,089 | 1,817 | 2,361 | 2,331 | 2,039 | 1,629 | 1,782 | 1,769 | 1,724 | 1,212 | 1,155 | 1,152 | 1,386 | 1,289 | 1,232 | 1,218 | 1,239 | 1,199 | 1,287 | 1,235 | 1,207 | 1,294 | 1,296 | 1,283 | 1,292 | 1,308 | 1,194 | 1,203 | 2,059 | 2,210 | 2,211 | 2,253 | 2,121 | 2,424 | 2,308 | 2,256 | 2,300 | 2,229 | 2,133 | 2,128 | 1,891 | 1,807 | 1,748 | 1,751 | 1,796 | 1,732 | 1,717 | 1,916 | 1,981 | 1,619 | 1,610 | 1,609 | 1,619 | 1,574 | 1,495 | 429 | 1,623 |
Totaal niet-vlottende verplichtingen
| 40,891 | 58,742 | 58,656 | 58,104 | 63,121 | 61,001 | 59,979 | 60,173 | 61,757 | 67,014 | 56,909 | 61,716 | 61,551 | 62,320 | 63,019 | 68,679 | 67,902 | 56,073 | 54,990 | 37,884 | 36,442 | 36,338 | 34,268 | 41,191 | 41,691 | 37,254 | 39,315 | 42,255 | 43,218 | 44,954 | 45,121 | 56,102 | 61,257 | 52,825 | 54,738 | 54,124 | 62,274 | 64,420 | 63,645 | 55,869 | 57,449 | 57,170 | 58,859 | 66,657 | 57,305 | 54,761 | 54,383 | 42,836 | 39,289 | 47,956 | 51,430 | 51,335 | 42,257 | 44,611 | 45,053 | 45,846 | 46,006 | 46,840 | 43,555 | 33,582 | 32,585 | 46,298 | 36,865 |
Totaal passiva
| 141,902 | 142,401 | 140,780 | 138,274 | 139,540 | 147,083 | 150,677 | 152,258 | 161,080 | 156,160 | 146,804 | 134,812 | 126,881 | 120,758 | 118,025 | 113,788 | 111,209 | 103,249 | 107,188 | 97,567 | 95,929 | 99,636 | 108,577 | 110,303 | 117,505 | 111,342 | 116,753 | 119,937 | 125,989 | 119,206 | 120,417 | 114,732 | 119,842 | 112,083 | 117,131 | 115,697 | 118,462 | 125,070 | 127,621 | 127,357 | 121,096 | 114,628 | 119,255 | 112,108 | 105,419 | 110,219 | 117,121 | 98,661 | 95,812 | 93,428 | 94,611 | 91,710 | 82,456 | 83,018 | 88,576 | 84,545 | 80,400 | 85,755 | 86,026 | 70,234 | 66,359 | 70,441 | 71,165 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 29,945 | 0 | 0 | 0 | 0 | 171,380 | 0 | 0 | 0 | 156,889 | 155,715 | 150,171 | 148,267 | 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
| 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 21,142 | 20,012 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 | 19,263 |
Ingehouden winsten
| 130,998 | 128,452 | 127,113 | 122,402 | 120,480 | 117,390 | 114,714 | 109,215 | 105,657 | 102,705 | 101,513 | 95,367 | 93,064 | 90,960 | 90,231 | 89,075 | 89,628 | 90,936 | 93,424 | 93,007 | 94,936 | 94,483 | 95,782 | 90,789 | 86,527 | 82,728 | 81,292 | 75,230 | 72,973 | 70,524 | 71,090 | 66,665 | 65,263 | 64,699 | 65,254 | 61,302 | 59,151 | 55,743 | 54,866 | 49,084 | 46,703 | 44,143 | 44,556 | 40,113 | 39,780 | 39,044 | 41,144 | 40,243 | 39,706 | 36,141 | 36,887 | 35,398 | 35,126 | 33,564 | 34,099 | 29,271 | 30,171 | 30,072 | 31,832 | 31,550 | 34,881 | 42,455 | 41,036 |
Overige gereserveerde algehele resultaten
| 34,920 | 47,607 | 41,017 | 32,819 | 35,314 | 36,903 | 28,605 | 23,122 | 29,240 | 27,941 | 22,174 | 18,186 | 15,722 | 16,042 | 15,749 | 8,681 | 5,346 | 4,443 | 1,249 | 8,372 | 6,109 | 6,600 | 8,129 | 6,121 | 10,812 | 9,986 | 12,225 | 15,383 | 13,262 | 9,376 | 9,117 | 7,609 | 147 | 43 | 4,954 | 11,911 | 9,464 | 16,646 | 15,261 | 13,717 | 10,482 | 6,443 | 6,990 | 10,087 | 5,372 | 4,582 | 3,735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3 | 31,593 | 31,896 | 31,896 | 32,895 | -138,532 | 32,824 | 33,059 | 33,068 | -123,847 | -122,655 | -116,509 | -114,206 | 34,060 | 34,061 | 34,900 | 35,062 | 35,062 | 35,058 | 35,059 | 35,059 | 35,059 | 35,060 | 35,060 | 36,063 | 36,063 | 37,063 | 35,274 | 26,969 | 26,969 | 26,969 | 26,971 | 26,972 | 26,972 | 26,973 | 27,818 | 27,818 | 27,820 | 27,801 | 27,802 | 27,804 | 27,807 | 27,809 | 27,812 | 27,814 | 27,815 | 27,816 | 29,741 | 24,250 | 24,419 | 26,951 | 22,996 | 22,150 | 25,620 | 25,745 | 24,656 | 24,020 | 25,364 | 27,713 | 26,541 | 25,921 | 25,737 | 25,041 |
Totaal eigen vermogen van aandeelhouders
| 217,008 | 228,794 | 221,168 | 208,259 | 209,831 | 208,283 | 197,285 | 186,538 | 189,107 | 184,830 | 177,889 | 168,357 | 163,989 | 162,204 | 161,183 | 153,798 | 151,178 | 151,583 | 150,873 | 157,580 | 157,246 | 157,284 | 160,113 | 153,112 | 154,544 | 149,919 | 151,722 | 145,899 | 132,467 | 126,132 | 126,439 | 120,508 | 111,645 | 110,977 | 116,444 | 120,294 | 115,696 | 119,472 | 117,191 | 109,866 | 104,252 | 97,656 | 98,618 | 97,275 | 92,229 | 90,704 | 91,958 | 89,247 | 83,219 | 79,823 | 83,101 | 77,657 | 76,539 | 78,447 | 79,107 | 73,190 | 73,454 | 74,699 | 78,808 | 77,354 | 80,065 | 87,455 | 85,340 |
Totaal eigen vermogen
| 217,361 | 229,143 | 221,553 | 208,640 | 210,208 | 208,657 | 197,784 | 187,029 | 189,592 | 185,313 | 178,775 | 169,180 | 164,799 | 163,009 | 161,990 | 154,582 | 151,958 | 152,369 | 151,701 | 158,400 | 158,065 | 158,100 | 160,944 | 153,928 | 155,349 | 150,715 | 152,518 | 146,673 | 133,228 | 126,885 | 127,189 | 121,226 | 112,348 | 111,673 | 117,133 | 120,960 | 116,351 | 120,122 | 117,835 | 110,480 | 104,846 | 98,287 | 99,244 | 97,864 | 92,804 | 91,422 | 92,664 | 89,908 | 83,877 | 80,484 | 83,750 | 78,278 | 77,156 | 79,061 | 79,704 | 73,767 | 74,028 | 75,286 | 79,396 | 77,924 | 81,354 | 88,704 | 87,990 |
Totaal passiva en aandeelhoudersvermogen
| 359,265 | 371,544 | 362,333 | 346,914 | 349,748 | 355,740 | 348,461 | 339,287 | 350,672 | 341,473 | 325,579 | 303,992 | 291,680 | 283,767 | 280,015 | 268,370 | 263,167 | 255,618 | 258,889 | 255,967 | 253,994 | 257,736 | 269,521 | 264,231 | 272,854 | 262,057 | 269,271 | 266,610 | 259,217 | 246,091 | 247,606 | 235,958 | 232,190 | 223,756 | 234,264 | 236,657 | 234,813 | 245,192 | 245,456 | 237,837 | 225,942 | 212,915 | 218,499 | 209,972 | 198,223 | 201,641 | 209,785 | 188,569 | 179,689 | 173,912 | 178,361 | 169,988 | 159,612 | 162,079 | 168,280 | 158,312 | 154,428 | 161,041 | 165,422 | 148,158 | 147,713 | 159,145 | 159,155 |