Sumitomo Heavy Industries, Ltd.
TSE:6302.T
3356 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 104,458 | 109,799 | 90,772 | 96,817 | 93,727 | 102,995 | 98,896 | 88,782 | 89,289 | 99,079 | 95,746 | 99,518 | 70,845 | 93,609 | 80,560 | 87,067 | 76,626 | 80,967 | 66,935 | 73,589 | 73,192 | 95,396 | 77,479 | 88,233 | 62,614 | 63,537 | 59,528 | 63,820 | 43,213 | 60,616 | 63,137 | 65,804 | 57,237 | 54,708 | 58,865 | 57,423 | 51,997 | 53,388 | 55,435 | 67,826 | 54,901 | 53,102 | 40,563 | 47,814 | 45,743 | 43,652 | 54,878 | 73,373 | 53,144 | 57,487 | 57,526 | 52,486 | 41,872 | 45,106 | 47,661 | 62,511 | 49,562 | 42,932 | 44,685 | 39,285 |
Kortetermijnbeleggingen
| 0 | 0 | 4,092 | 0 | 3,749 | 3,293 | 0 | -17,420 | 0 | 0 | 0 | -7,249 | 0 | 0 | 0 | -6,149 | 0 | 0 | 0 | -3,812 | 0 | 0 | 0 | -4,466 | 0 | 0 | 0 | -5,143 | 0 | 0 | 0 | 5,000 | 0 | 5,000 | 20,000 | 35,000 | 32,000 | 27,999 | 27,000 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -63 | 0 | 0 | 0 | -67 | 0 | 0 | 0 | -79 | 0 | 0 | -145 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 104,458 | 109,799 | 90,772 | 96,817 | 97,476 | 102,995 | 98,896 | 88,782 | 89,289 | 99,079 | 95,746 | 99,518 | 70,845 | 93,609 | 80,560 | 87,067 | 76,626 | 80,967 | 66,935 | 73,589 | 73,192 | 95,396 | 77,479 | 88,233 | 62,614 | 63,537 | 59,528 | 63,820 | 43,213 | 60,616 | 63,137 | 70,804 | 57,237 | 59,708 | 78,865 | 92,423 | 83,997 | 81,387 | 82,435 | 77,826 | 54,901 | 53,102 | 40,563 | 47,814 | 45,743 | 43,652 | 54,878 | 73,373 | 53,144 | 57,487 | 57,526 | 52,486 | 41,872 | 45,106 | 47,661 | 62,511 | 49,562 | 42,932 | 44,685 | 39,285 |
Nettovorderingen
| 287,461 | 285,519 | 296,665 | 292,798 | 294,619 | 287,003 | 280,998 | 294,771 | 280,650 | 266,463 | 272,051 | 282,928 | 266,597 | 254,779 | 249,763 | 271,406 | 263,465 | 264,042 | 273,284 | 291,578 | 264,863 | 253,802 | 255,385 | 282,662 | 247,449 | 229,447 | 228,585 | 257,780 | 205,530 | 192,665 | 197,712 | 235,334 | 197,687 | 187,210 | 179,959 | 212,092 | 168,968 | 166,408 | 159,750 | 195,162 | 158,377 | 155,722 | 148,634 | 185,491 | 161,113 | 168,340 | 168,301 | 193,444 | 153,965 | 158,363 | 143,329 | 164,915 | 137,165 | 129,279 | 117,906 | 140,525 | 118,217 | 116,258 | 163,295 | 165,703 |
Voorraad
| 321,086 | 339,399 | 322,300 | 299,320 | 275,528 | 280,225 | 274,771 | 232,140 | 229,199 | 215,362 | 212,574 | 200,156 | 214,889 | 209,707 | 211,656 | 200,978 | 211,442 | 204,618 | 207,483 | 189,045 | 201,147 | 188,568 | 182,435 | 167,400 | 183,265 | 172,449 | 172,537 | 162,737 | 162,305 | 152,608 | 160,743 | 156,270 | 176,024 | 170,882 | 170,567 | 153,836 | 172,121 | 154,413 | 154,462 | 144,249 | 162,651 | 160,016 | 159,264 | 139,216 | 158,142 | 149,217 | 152,312 | 143,922 | 158,347 | 138,354 | 139,028 | 131,035 | 151,928 | 129,568 | 137,139 | 123,416 | 143,373 | 140,300 | 149,380 | 159,898 |
Overige vlottende activa
| 35,280 | 32,428 | 32,610 | 40,890 | 43,735 | 35,713 | 35,939 | 32,409 | 31,230 | 30,378 | 30,632 | 31,018 | 34,253 | 30,670 | 32,325 | 33,333 | 33,555 | 30,428 | 31,114 | 29,356 | 32,643 | 28,045 | 30,549 | 26,542 | 42,514 | 39,971 | 37,743 | 23,311 | 37,199 | 42,996 | 48,257 | 30,594 | 52,162 | 51,675 | 51,718 | 33,649 | 40,797 | 42,517 | 36,880 | 17,717 | 28,429 | 29,985 | 27,431 | 14,107 | 26,709 | 24,859 | 28,943 | 18,307 | 27,781 | 26,125 | 27,216 | 16,906 | 23,386 | 22,426 | 22,926 | 13,328 | 21,332 | 24,075 | 22,933 | 33,881 |
Totaal vlottende activa
| 748,285 | 767,145 | 742,347 | 729,825 | 711,358 | 705,936 | 690,604 | 648,102 | 630,368 | 611,282 | 611,003 | 613,620 | 586,584 | 588,765 | 574,304 | 592,784 | 585,088 | 580,055 | 578,816 | 583,568 | 571,845 | 565,811 | 545,848 | 564,837 | 535,842 | 505,404 | 498,393 | 507,648 | 448,247 | 448,885 | 469,849 | 493,002 | 483,110 | 469,475 | 481,109 | 492,000 | 465,883 | 444,725 | 433,527 | 434,954 | 404,358 | 398,825 | 375,892 | 386,628 | 391,707 | 386,068 | 404,434 | 429,046 | 393,237 | 380,329 | 367,099 | 365,342 | 354,351 | 326,379 | 325,632 | 339,780 | 332,484 | 323,565 | 380,293 | 398,767 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 330,007 | 338,876 | 334,760 | 324,007 | 320,077 | 319,422 | 313,668 | 301,014 | 288,317 | 287,436 | 283,599 | 275,804 | 278,004 | 273,192 | 269,121 | 268,066 | 258,553 | 256,422 | 253,451 | 248,276 | 247,607 | 244,148 | 239,776 | 239,596 | 235,177 | 231,600 | 227,915 | 227,741 | 221,849 | 221,800 | 224,881 | 227,769 | 228,448 | 230,460 | 226,053 | 228,302 | 222,008 | 217,496 | 217,106 | 220,284 | 216,736 | 216,970 | 213,673 | 210,652 | 222,262 | 221,625 | 221,877 | 219,812 | 216,616 | 215,742 | 214,671 | 214,155 | 212,888 | 213,363 | 215,744 | 216,477 | 218,628 | 222,860 | 214,027 | 211,895 |
Goodwill
| 19,312 | 20,142 | 20,604 | 19,332 | 19,223 | 32,022 | 32,908 | 31,054 | 32,260 | 31,973 | 32,231 | 29,364 | 30,584 | 30,591 | 30,948 | 33,505 | 31,873 | 22,259 | 23,116 | 24,049 | 33,861 | 33,442 | 34,705 | 18,030 | 31,280 | 30,480 | 25,742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,429 |
Immateriële activa
| 0 | 38,773 | 39,101 | 37,890 | 0 | 46,742 | 47,579 | 46,500 | 47,180 | 48,210 | 48,059 | 47,432 | 45,460 | 45,175 | 44,836 | 39,649 | 37,902 | 38,046 | 37,956 | 41,022 | 33,911 | 32,253 | 32,195 | 32,319 | 16,807 | 15,731 | 14,969 | 15,243 | 11,497 | 11,066 | 11,112 | 11,219 | 10,738 | 9,252 | 9,258 | 9,333 | 8,878 | 8,500 | 8,682 | 8,648 | 8,437 | 8,458 | 8,226 | 7,765 | 6,857 | 6,768 | 6,686 | 6,374 | 6,046 | 6,382 | 6,763 | 6,936 | 6,302 | 0 | 0 | 7,308 | 0 | 0 | 6,392 | 7,161 |
Goodwill en immateriële activa
| 19,312 | 58,915 | 59,705 | 57,222 | 19,223 | 78,764 | 80,487 | 77,554 | 79,440 | 80,183 | 80,290 | 76,796 | 76,044 | 75,766 | 75,784 | 73,154 | 69,775 | 60,305 | 61,072 | 65,071 | 67,772 | 65,695 | 66,900 | 50,349 | 48,087 | 46,211 | 40,711 | 15,243 | 11,497 | 11,066 | 11,112 | 11,219 | 10,738 | 9,252 | 9,258 | 9,333 | 8,878 | 8,500 | 8,682 | 8,648 | 8,437 | 8,458 | 8,226 | 7,765 | 6,857 | 6,768 | 6,686 | 6,374 | 6,046 | 6,382 | 6,763 | 6,936 | 6,302 | 6,760 | 7,064 | 7,308 | 6,950 | 7,113 | 6,392 | 13,590 |
Langetermijnbeleggingen
| 25,458 | 0 | 0 | 0 | 20,648 | 0 | 0 | 39,333 | 0 | 66,094 | 0 | 30,061 | 0 | 0 | 0 | 25,920 | 0 | 0 | 0 | 22,082 | 0 | 0 | 0 | 24,709 | 0 | 0 | 0 | 29,311 | 0 | 0 | 0 | 20,987 | 0 | 0 | 0 | -5,491 | 0 | 0 | 0 | 16,745 | 0 | 0 | 0 | 25,188 | 0 | 0 | 0 | 23,984 | 0 | 0 | 0 | 26,348 | 0 | 0 | 0 | 30,477 | 0 | 0 | 28,372 | 0 |
Belastingvorderingen
| 22,456 | 0 | 0 | 0 | 20,552 | 0 | 0 | 25,870 | 0 | -66,094 | 0 | 25,456 | 0 | 0 | 0 | 26,928 | 0 | 0 | 0 | 26,874 | 0 | 0 | 0 | 9,777 | 0 | 0 | 0 | 11,407 | 0 | 0 | 0 | 13,153 | 0 | 0 | 0 | 9,607 | 0 | 0 | 0 | 10,118 | 0 | 0 | 0 | 11,838 | 0 | 0 | 0 | 7,419 | 0 | 0 | 0 | 8,319 | 0 | 0 | 0 | 9,886 | 0 | 0 | 11,940 | 0 |
Overige niet-vlottende activa
| 55,339 | 67,766 | 66,651 | 61,693 | 57,012 | 75,285 | 71,949 | 3,056 | 66,413 | 0 | 65,139 | 8,949 | 61,692 | 61,485 | 61,177 | 8,303 | 59,646 | 60,015 | 57,245 | 8,179 | 51,882 | 53,975 | 53,094 | 6,300 | 43,495 | 45,278 | 46,724 | 5,136 | 49,682 | 48,176 | 49,934 | 16,728 | 50,182 | 52,633 | 53,454 | 52,277 | 56,098 | 55,082 | 56,111 | 33,434 | 64,046 | 47,978 | 44,678 | 5,654 | 35,799 | 33,737 | 34,083 | 5,206 | 34,492 | 37,075 | 37,650 | 5,729 | 41,904 | 42,429 | 41,080 | 6,159 | 47,126 | 48,149 | 16,412 | 70,347 |
Totaal niet-vlottende activa
| 452,572 | 465,557 | 461,116 | 442,922 | 437,512 | 473,471 | 466,104 | 446,827 | 434,170 | 433,713 | 429,028 | 417,066 | 415,740 | 410,443 | 406,082 | 402,371 | 387,974 | 376,742 | 371,768 | 370,482 | 367,261 | 363,818 | 359,770 | 330,731 | 326,759 | 323,089 | 315,350 | 288,838 | 283,028 | 281,042 | 285,927 | 289,856 | 289,368 | 292,345 | 288,765 | 294,028 | 286,984 | 281,078 | 281,899 | 289,229 | 289,219 | 273,406 | 266,577 | 261,097 | 264,918 | 262,130 | 262,646 | 262,795 | 257,154 | 259,199 | 259,084 | 261,487 | 261,094 | 262,552 | 263,888 | 270,307 | 272,704 | 278,122 | 277,143 | 295,832 |
Totaal activa
| 1,200,857 | 1,232,702 | 1,203,463 | 1,172,747 | 1,148,870 | 1,179,408 | 1,156,708 | 1,094,930 | 1,064,539 | 1,044,996 | 1,040,030 | 1,030,684 | 1,002,325 | 999,207 | 980,386 | 995,154 | 973,062 | 956,797 | 950,585 | 954,051 | 939,106 | 929,630 | 905,618 | 895,569 | 862,600 | 828,492 | 813,743 | 796,484 | 731,276 | 729,927 | 755,775 | 782,859 | 772,478 | 761,821 | 769,874 | 786,027 | 752,868 | 725,803 | 715,426 | 724,182 | 693,577 | 672,231 | 642,469 | 647,724 | 656,625 | 648,198 | 667,081 | 691,841 | 650,391 | 639,528 | 626,183 | 626,829 | 615,445 | 588,931 | 589,520 | 610,087 | 605,188 | 601,687 | 657,436 | 694,599 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 180,822 | 186,126 | 184,971 | 181,697 | 186,282 | 170,328 | 167,902 | 172,615 | 169,500 | 163,374 | 162,110 | 160,260 | 145,400 | 143,679 | 145,140 | 158,489 | 164,029 | 173,883 | 181,123 | 188,069 | 194,457 | 192,603 | 192,556 | 184,227 | 174,908 | 166,319 | 166,256 | 147,318 | 130,655 | 127,240 | 135,975 | 142,304 | 137,819 | 132,190 | 137,268 | 140,436 | 133,926 | 129,665 | 124,544 | 124,211 | 117,964 | 111,876 | 109,663 | 113,575 | 116,084 | 130,975 | 147,828 | 153,843 | 145,266 | 135,630 | 136,591 | 131,951 | 128,756 | 116,987 | 108,950 | 108,018 | 97,301 | 96,504 | 136,090 | 160,417 |
Kortlopende schulden
| 82,999 | 105,068 | 83,695 | 104,581 | 91,498 | 54,913 | 66,320 | 42,943 | 41,575 | 28,563 | 31,467 | 34,968 | 51,892 | 58,553 | 72,291 | 67,638 | 83,944 | 51,183 | 50,707 | 52,400 | 52,343 | 36,989 | 44,793 | 41,317 | 55,859 | 37,524 | 34,207 | 43,192 | 37,261 | 37,238 | 44,453 | 50,008 | 56,466 | 51,481 | 54,856 | 57,311 | 61,895 | 69,335 | 72,263 | 79,672 | 74,307 | 60,429 | 53,551 | 59,277 | 67,730 | 53,842 | 57,913 | 47,179 | 50,256 | 42,179 | 27,008 | 25,915 | 35,669 | 24,348 | 32,641 | 40,962 | 55,949 | 58,161 | 69,312 | 57,508 |
Belastingschulden
| 13,980 | 0 | 0 | 0 | 3,177 | 0 | 0 | 8,008 | 0 | 0 | 0 | 6,615 | 0 | 0 | 0 | 5,921 | 0 | 0 | 0 | 11,453 | 0 | 0 | 0 | 5,726 | 0 | 0 | 0 | 8,904 | 0 | 0 | 0 | 6,919 | 0 | 0 | 0 | 8,590 | 0 | 0 | 0 | 6,903 | 0 | 0 | 0 | 3,014 | 0 | 0 | 0 | 11,329 | 0 | 0 | 0 | 11,574 | 0 | 0 | 0 | 6,759 | 0 | 0 | 4,810 | 2,849 |
Uitgestelde opbrengsten
| 48,029 | 28,650 | 20,965 | 27,165 | 60,473 | 15,541 | 15,419 | 81,941 | 17,902 | 19,825 | 19,171 | 85,340 | 16,955 | 17,700 | 17,051 | 81,419 | 17,893 | 18,933 | 18,676 | 83,680 | 17,976 | 19,510 | 17,727 | 67,423 | 17,530 | 16,261 | 16,342 | 54,406 | 13,014 | 12,092 | 13,995 | 56,925 | 15,942 | 14,240 | 14,577 | 67,640 | 10,264 | 9,978 | 10,487 | 47,803 | 8,328 | 8,421 | 7,357 | 31,244 | 12,138 | 8,933 | 10,430 | 49,555 | 6,677 | 6,880 | 7,032 | 51,708 | 6,905 | 6,915 | 6,982 | 49,404 | 7,306 | 7,588 | 56,629 | 9,176 |
Overige kortlopende verplichtingen
| 104,479 | 118,201 | 130,398 | 123,241 | 79,985 | 144,652 | 139,198 | 69,324 | 122,870 | 141,877 | 126,323 | 60,594 | 113,801 | 117,926 | 117,780 | 58,111 | 117,133 | 127,121 | 126,752 | 58,229 | 118,424 | 117,536 | 104,803 | 54,753 | 96,152 | 93,987 | 91,662 | 45,669 | 77,068 | 79,754 | 83,624 | 45,682 | 87,533 | 89,140 | 93,166 | 47,384 | 92,835 | 82,968 | 78,137 | 37,444 | 67,603 | 63,560 | 66,227 | 38,918 | 64,151 | 60,717 | 62,205 | 37,884 | 72,936 | 75,021 | 68,683 | 32,933 | 68,618 | 66,898 | 71,661 | 36,570 | 79,700 | 80,030 | 40,354 | 92,996 |
Totaal kortlopende verplichtingen
| 416,329 | 438,045 | 420,029 | 436,684 | 418,238 | 385,434 | 388,839 | 366,823 | 351,847 | 333,814 | 339,071 | 341,162 | 328,048 | 337,858 | 352,262 | 365,657 | 382,999 | 371,120 | 377,258 | 382,378 | 383,200 | 366,638 | 359,879 | 347,720 | 344,449 | 314,091 | 308,467 | 290,585 | 257,998 | 256,324 | 278,047 | 294,919 | 297,760 | 287,051 | 299,867 | 312,771 | 298,920 | 291,946 | 285,431 | 289,130 | 268,202 | 244,286 | 236,798 | 243,014 | 260,103 | 254,467 | 278,376 | 288,461 | 275,135 | 259,710 | 239,314 | 242,507 | 239,948 | 215,148 | 220,234 | 234,954 | 240,256 | 242,283 | 302,385 | 320,097 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 79,231 | 78,642 | 79,249 | 65,750 | 72,338 | 77,989 | 68,739 | 68,307 | 78,443 | 80,960 | 84,370 | 89,471 | 84,927 | 84,733 | 62,163 | 57,032 | 39,991 | 29,464 | 20,643 | 20,912 | 21,222 | 30,927 | 24,018 | 22,864 | 12,733 | 11,558 | 17,104 | 17,268 | 17,718 | 17,955 | 17,843 | 18,224 | 19,652 | 20,571 | 25,898 | 26,333 | 26,618 | 21,004 | 23,365 | 27,761 | 34,402 | 42,585 | 32,957 | 39,270 | 38,777 | 33,988 | 29,486 | 49,343 | 31,874 | 31,449 | 41,964 | 41,918 | 43,779 | 43,803 | 44,679 | 46,698 | 46,409 | 38,746 | 41,027 | 51,432 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 41,227 | 39,590 | 38,840 | 7,904 | 49,449 | 48,339 | 47,064 | 53,212 | 53,965 | 52,406 | 51,813 | 55,102 | 54,918 | 53,287 | 53,781 | 46,198 | 46,935 | 46,119 | 46,236 | 40,674 | 40,895 | 40,827 | 40,621 | 43,449 | 43,048 | 43,804 | 45,012 | 46,633 | 49,090 | 50,251 | 51,783 | 44,392 | 45,690 | 44,519 | 46,365 | 41,420 | 41,804 | 41,025 | 40,534 | 41,968 | 42,443 | 39,817 | 39,217 | 36,180 | 36,772 | 36,465 | 35,938 | 31,092 | 32,361 | 31,817 | 31,380 | 31,516 | 32,459 | 31,749 | 32,426 | 33,324 | 34,798 | 34,808 | 32,936 |
Uitgestelde belastingverplichtingen niet-vlottend
| 20,408 | 20,409 | 20,409 | 20,409 | 20,479 | 20,479 | 20,479 | 20,479 | 20,434 | 20,434 | 20,434 | 20,437 | 20,628 | 20,628 | 20,628 | 20,628 | 20,628 | 20,713 | 20,713 | 20,713 | 20,713 | 20,713 | 20,713 | 20,730 | 20,730 | 20,869 | 20,869 | 20,942 | 21,024 | 21,027 | 21,027 | 21,027 | 22,196 | 22,196 | 22,238 | 22,293 | 24,568 | 24,568 | 24,593 | 24,608 | 24,608 | 24,608 | 24,608 | 24,608 | 27,651 | 27,651 | 27,651 | 27,651 | 27,651 | 31,569 | 31,756 | 31,836 | 32,185 | 32,211 | 32,211 | 32,211 | 32,211 | 32,211 | 32,211 | 32,306 |
Overige niet-vlottende verplichtingen
| 57,425 | 23,694 | 24,181 | 23,230 | 60,892 | 27,207 | 26,250 | 25,413 | 23,813 | 78,671 | 23,823 | 22,874 | 21,682 | 20,825 | 20,608 | 20,408 | 19,448 | 19,664 | 19,421 | 18,810 | 17,218 | 16,829 | 16,883 | 18,669 | 16,135 | 15,478 | 14,398 | 13,505 | 13,161 | 13,535 | 13,123 | 14,089 | 14,362 | 14,205 | 13,041 | 13,164 | 11,886 | 11,690 | 11,291 | 11,089 | 9,702 | 9,486 | 8,241 | 8,788 | 8,361 | 8,100 | 7,952 | 8,302 | 8,689 | 9,757 | 8,988 | 9,808 | 8,557 | 9,479 | 8,344 | 9,645 | 9,603 | 9,409 | 8,308 | 5,120 |
Totaal niet-vlottende verplichtingen
| 157,064 | 163,972 | 163,429 | 148,229 | 153,709 | 175,124 | 163,807 | 161,263 | 175,902 | 180,065 | 181,033 | 184,595 | 182,339 | 181,104 | 156,686 | 151,849 | 126,265 | 116,776 | 106,896 | 106,671 | 99,827 | 109,364 | 102,441 | 102,884 | 93,047 | 90,953 | 96,175 | 96,727 | 98,536 | 101,607 | 102,244 | 105,123 | 100,602 | 102,662 | 105,696 | 108,155 | 104,492 | 99,066 | 100,274 | 103,992 | 110,680 | 119,122 | 105,623 | 111,883 | 110,969 | 106,511 | 101,554 | 121,234 | 99,306 | 105,136 | 114,525 | 114,942 | 116,037 | 117,952 | 116,983 | 120,980 | 121,547 | 115,164 | 116,354 | 121,794 |
Totaal passiva
| 573,393 | 602,017 | 583,458 | 584,913 | 571,947 | 560,558 | 552,646 | 528,086 | 527,749 | 513,879 | 520,104 | 525,757 | 510,387 | 518,962 | 508,948 | 517,506 | 509,264 | 487,896 | 484,154 | 489,049 | 483,027 | 476,002 | 462,320 | 450,604 | 437,496 | 405,044 | 404,642 | 387,312 | 356,534 | 357,931 | 380,291 | 400,042 | 398,362 | 389,713 | 405,563 | 420,926 | 403,412 | 391,012 | 385,705 | 393,122 | 378,882 | 363,408 | 342,421 | 354,897 | 371,072 | 360,978 | 379,930 | 409,695 | 374,441 | 364,846 | 353,839 | 357,449 | 355,985 | 333,100 | 337,217 | 355,934 | 361,803 | 357,447 | 418,739 | 441,891 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 9,433 | 0 | 0 | 0 | 9,570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 |
Ingehouden winsten
| 433,579 | 435,154 | 430,685 | 419,018 | 413,570 | 432,306 | 423,615 | 423,104 | 407,359 | 401,051 | 392,599 | 390,336 | 383,923 | 375,256 | 366,984 | 367,229 | 357,289 | 357,530 | 349,997 | 348,863 | 333,718 | 330,161 | 319,670 | 314,296 | 300,128 | 303,991 | 292,828 | 289,587 | 279,583 | 273,174 | 265,174 | 265,588 | 251,094 | 247,791 | 240,662 | 239,815 | 237,289 | 230,811 | 222,572 | 221,101 | 214,461 | 208,501 | 205,725 | 207,580 | 205,685 | 207,621 | 203,321 | 201,433 | 196,190 | 193,633 | 187,587 | 188,047 | 175,396 | 167,507 | 161,129 | 161,951 | 153,316 | 149,990 | 148,725 | 153,064 |
Overige gereserveerde algehele resultaten
| 90,989 | 92,885 | 85,901 | 65,273 | 60,325 | 75,037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 64,331 | 64,337 | 64,326 | 64,338 | 64,496 | 65,361 | 133,523 | -453,976 | 84,198 | -431,923 | 82,280 | 69,489 | 63,725 | 61,167 | 61,259 | 66,356 | 63,643 | 68,748 | 74,252 | 73,734 | 81,903 | 77,679 | 78,710 | 85,841 | 81,492 | 76,541 | 74,103 | 78,143 | 58,976 | 62,258 | 73,367 | 80,160 | 85,168 | 88,990 | 87,929 | 89,392 | 76,229 | 68,427 | 71,682 | 74,461 | 65,135 | 64,727 | 59,071 | 50,398 | 45,503 | 45,146 | 49,385 | 46,583 | 45,798 | 47,083 | 51,088 | 48,408 | 50,991 | 47,068 | 50,189 | 51,399 | 49,411 | 53,708 | 48,984 | 58,764 |
Totaal eigen vermogen van aandeelhouders
| 619,771 | 623,248 | 611,784 | 579,501 | 569,263 | 603,576 | 588,010 | 551,388 | 522,429 | 516,759 | 505,751 | 490,697 | 478,520 | 467,295 | 459,115 | 464,457 | 451,804 | 457,150 | 455,121 | 453,469 | 446,493 | 438,712 | 429,252 | 431,009 | 412,492 | 411,404 | 397,803 | 398,602 | 369,431 | 366,304 | 369,413 | 376,620 | 367,134 | 367,653 | 359,463 | 360,079 | 344,390 | 330,110 | 325,126 | 326,434 | 310,468 | 304,100 | 295,668 | 288,850 | 282,060 | 283,639 | 283,578 | 278,888 | 272,860 | 271,588 | 269,547 | 267,327 | 257,259 | 245,447 | 242,190 | 244,222 | 233,599 | 234,570 | 228,581 | 242,700 |
Totaal eigen vermogen
| 627,464 | 630,685 | 620,005 | 587,834 | 576,922 | 618,850 | 604,062 | 566,844 | 536,790 | 531,117 | 519,926 | 490,697 | 478,520 | 467,295 | 459,115 | 464,457 | 451,804 | 457,150 | 455,121 | 453,469 | 446,493 | 438,712 | 429,252 | 431,009 | 412,492 | 411,404 | 397,803 | 398,602 | 369,431 | 366,304 | 369,413 | 376,620 | 367,134 | 367,653 | 359,463 | 360,079 | 344,390 | 330,110 | 325,126 | 326,434 | 310,468 | 304,100 | 295,668 | 288,850 | 282,060 | 283,639 | 283,578 | 278,888 | 272,860 | 271,588 | 269,547 | 267,327 | 257,259 | 245,447 | 242,190 | 244,222 | 233,599 | 234,570 | 228,581 | 242,700 |
Totaal passiva en aandeelhoudersvermogen
| 1,200,857 | 1,232,702 | 1,203,463 | 1,172,747 | 1,148,869 | 1,179,408 | 1,156,708 | 1,094,930 | 1,064,539 | 1,044,996 | 1,040,030 | 1,030,684 | 1,002,325 | 999,207 | 980,386 | 995,154 | 973,062 | 956,797 | 950,585 | 954,051 | 939,106 | 929,630 | 905,618 | 895,569 | 862,600 | 828,492 | 813,743 | 796,484 | 731,276 | 729,927 | 755,775 | 782,859 | 772,478 | 761,821 | 769,874 | 786,027 | 752,868 | 725,803 | 715,426 | 724,182 | 693,577 | 672,231 | 642,469 | 647,724 | 656,625 | 648,198 | 667,081 | 691,841 | 650,391 | 639,528 | 626,183 | 626,829 | 615,445 | 588,931 | 589,520 | 610,087 | 605,188 | 601,687 | 657,436 | 694,599 |