Iseki & Co., Ltd.
TSE:6310.T
990 (JPY) • At close November 5, 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 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 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 10,863 | 13,087 | 9,851 | 9,384 | 8,806 | 9,220 | 10,749 | 15,121 | 13,248 | 10,426 | 14,850 | 12,515 | 14,320 | 9,042 | 10,787 | 7,542 | 7,616 | 5,994 | 8,404 | 7,065 | 8,237 | 8,080 | 7,475 | 7,790 | 10,806 | 8,415 | 7,981 | 8,547 | 6,558 | 8,741 | 13,936 | 14,467 | 13,808 | 15,183 | 7,730 | 8,162 | 6,603 | 13,424 | 7,906 | 9,789 | 8,228 | 12,947 | 7,002 | 9,653 | 9,285 | 10,860 | 8,769 | 8,949 | 7,052 | 11,204 | 9,343 | 7,475 | 5,696 | 13,063 | 5,985 | 8,007 | 6,705 | 10,794 | 10,251 | 5,708 | 9,950 |
Kortetermijnbeleggingen
| 0 | 0 | 50 | 0 | 303 | 0 | 50 | 0 | 303 | 0 | 50 | 0 | 288 | 0 | -439 | -4,774 | -4,931 | -6,526 | -2,120 | -4,937 | -5,338 | -5,890 | -620 | -4,895 | -5,497 | -5,700 | -815 | -6,699 | -6,464 | -6,445 | -723 | -6,240 | -6,861 | -7,341 | 0 | 0 | -1,516 | -8,214 | -8,933 | -9,153 | -394 | -3,945 | -3,429 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 21 | 111 | 280 | 286 |
Liquide middelen en kortetermijnbeleggingen
| 10,863 | 13,087 | 9,901 | 9,384 | 8,806 | 9,220 | 10,749 | 15,121 | 13,248 | 10,426 | 14,850 | 12,515 | 14,320 | 9,042 | 10,787 | 7,542 | 7,616 | 5,994 | 8,404 | 7,065 | 8,237 | 8,080 | 7,475 | 7,790 | 10,806 | 8,415 | 7,981 | 8,547 | 6,558 | 8,741 | 13,936 | 14,467 | 13,808 | 15,183 | 7,730 | 8,162 | 6,603 | 13,424 | 7,906 | 9,789 | 8,228 | 12,947 | 7,002 | 9,672 | 9,304 | 10,879 | 8,788 | 8,968 | 7,071 | 11,223 | 9,362 | 7,494 | 5,715 | 13,082 | 6,004 | 8,026 | 6,724 | 10,815 | 10,362 | 5,988 | 10,236 |
Nettovorderingen
| 37,804 | 34,977 | 26,861 | 37,936 | 38,372 | 38,036 | 27,574 | 33,187 | 34,324 | 30,183 | 21,537 | 31,375 | 32,148 | 28,992 | 21,780 | 33,269 | 30,224 | 25,617 | 19,675 | 37,939 | 34,763 | 27,983 | 24,384 | 35,998 | 37,187 | 32,363 | 26,346 | 36,758 | 36,612 | 33,219 | 26,313 | 33,596 | 34,604 | 30,729 | 32,933 | 36,040 | 31,848 | 34,243 | 29,658 | 34,275 | 43,392 | 38,179 | 41,612 | 38,283 | 31,595 | 34,548 | 36,340 | 36,796 | 29,724 | 31,930 | 31,856 | 32,669 | 29,320 | 30,175 | 30,297 | 30,260 | 30,283 | 35,487 | 29,003 | 29,087 | 28,978 |
Voorraad
| 70,946 | 73,793 | 72,840 | 71,891 | 69,123 | 68,408 | 65,331 | 62,027 | 53,117 | 54,677 | 49,871 | 48,298 | 47,748 | 53,473 | 51,845 | 53,476 | 56,633 | 59,437 | 54,177 | 52,581 | 54,802 | 58,143 | 53,718 | 54,459 | 53,363 | 56,479 | 53,405 | 55,296 | 53,954 | 54,207 | 49,315 | 47,193 | 46,970 | 49,265 | 48,822 | 50,781 | 47,711 | 47,325 | 45,092 | 41,826 | 43,319 | 43,849 | 44,558 | 43,530 | 42,676 | 41,477 | 39,432 | 42,777 | 42,843 | 39,674 | 38,833 | 42,303 | 40,965 | 40,569 | 39,968 | 42,501 | 41,469 | 45,142 | 43,333 | 41,976 | 41,371 |
Overige vlottende activa
| 3,755 | 4,187 | 5,720 | 4,041 | 3,886 | 6,000 | 5,760 | 4,221 | 3,655 | 3,513 | 4,845 | 4,267 | 3,590 | 4,599 | 5,567 | 4,203 | 4,212 | 4,044 | 4,903 | 5,483 | 5,470 | 5,839 | 7,272 | 4,425 | 4,075 | 4,492 | 4,019 | 4,754 | 4,166 | 4,850 | 3,370 | 3,800 | 4,945 | 4,649 | 3,433 | 4,869 | 5,689 | 6,555 | 4,412 | 4,178 | 2,840 | 4,020 | 3,127 | 4,314 | 2,790 | 3,346 | 2,789 | 4,537 | 3,202 | 3,022 | 2,340 | 3,164 | 2,665 | 3,067 | 2,593 | 3,246 | 2,285 | 2,565 | 2,271 | 3,560 | 2,937 |
Totaal vlottende activa
| 123,368 | 126,044 | 115,322 | 123,252 | 120,187 | 121,664 | 109,414 | 114,556 | 104,344 | 98,799 | 91,103 | 96,455 | 97,806 | 96,106 | 89,979 | 98,490 | 98,685 | 95,092 | 87,159 | 103,068 | 103,272 | 100,045 | 92,849 | 102,672 | 105,431 | 101,749 | 91,751 | 105,355 | 101,290 | 101,017 | 92,934 | 99,056 | 100,327 | 99,826 | 92,918 | 99,852 | 91,851 | 101,547 | 87,068 | 90,068 | 97,779 | 98,995 | 96,299 | 95,799 | 86,365 | 90,250 | 87,349 | 93,078 | 82,840 | 85,849 | 82,391 | 85,630 | 78,665 | 86,893 | 78,862 | 84,033 | 80,761 | 94,009 | 84,969 | 80,611 | 83,522 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 82,059 | 84,217 | 84,553 | 84,530 | 84,430 | 83,848 | 83,915 | 85,805 | 84,616 | 84,693 | 84,959 | 85,042 | 85,449 | 85,823 | 86,284 | 96,679 | 97,416 | 97,934 | 98,342 | 97,364 | 97,381 | 97,547 | 96,838 | 96,882 | 96,170 | 95,674 | 95,590 | 95,212 | 95,578 | 96,356 | 96,463 | 96,715 | 96,781 | 96,975 | 95,461 | 93,582 | 92,990 | 91,943 | 90,326 | 88,416 | 87,149 | 85,375 | 84,122 | 83,007 | 81,842 | 80,883 | 80,646 | 79,952 | 79,840 | 79,574 | 79,972 | 80,291 | 79,890 | 80,205 | 79,931 | 79,954 | 79,697 | 80,042 | 80,143 | 79,988 | 78,668 |
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 | 0 |
Immateriële activa
| 2,772 | 2,452 | 2,489 | 2,386 | 2,415 | 2,431 | 2,309 | 2,442 | 2,390 | 2,353 | 2,290 | 2,269 | 2,232 | 2,094 | 1,967 | 1,512 | 1,365 | 1,399 | 1,288 | 1,279 | 1,201 | 1,181 | 1,082 | 1,051 | 1,035 | 1,047 | 1,025 | 1,028 | 1,040 | 1,029 | 1,062 | 1,078 | 1,102 | 1,131 | 0 | 0 | 1,105 | 1,117 | 1,072 | 980 | 1,006 | 951 | 931 | 959 | 965 | 951 | 951 | 965 | 981 | 967 | 968 | 941 | 948 | 901 | 891 | 877 | 883 | 856 | 844 | 842 | 770 |
Goodwill en immateriële activa
| 2,772 | 2,452 | 2,489 | 2,386 | 2,415 | 2,431 | 2,309 | 2,442 | 2,390 | 2,353 | 2,290 | 2,269 | 2,232 | 2,094 | 1,967 | 1,512 | 1,365 | 1,399 | 1,288 | 1,279 | 1,201 | 1,181 | 1,082 | 1,051 | 1,035 | 1,047 | 1,025 | 1,028 | 1,040 | 1,029 | 1,062 | 1,078 | 1,102 | 1,131 | 1,114 | 1,104 | 1,105 | 1,117 | 1,072 | 980 | 1,006 | 951 | 931 | 959 | 965 | 951 | 951 | 965 | 981 | 967 | 968 | 941 | 948 | 901 | 891 | 877 | 883 | 856 | 844 | 842 | 770 |
Langetermijnbeleggingen
| 9,027 | 8,016 | 8,507 | 7,461 | 6,677 | 5,926 | 7,514 | 5,380 | 5,252 | 4,961 | 5,103 | 5,157 | 5,036 | 5,142 | 5,048 | 9,507 | 9,509 | 10,749 | 7,423 | 10,220 | 10,624 | 11,829 | 6,437 | 10,901 | 11,429 | 11,956 | 7,961 | 13,344 | 12,992 | 12,530 | 7,042 | 11,438 | 11,772 | 13,703 | 0 | 0 | 11,011 | 16,848 | 16,906 | 16,653 | 7,663 | 11,729 | 10,786 | 6,877 | 6,520 | 5,209 | 4,495 | 4,827 | 5,140 | 5,008 | 5,293 | 5,472 | 5,167 | 4,693 | 4,217 | 4,816 | 5,253 | 4,702 | 4,551 | 4,367 | 4,606 |
Belastingvorderingen
| 3 | 2 | 1,095 | -7,461 | -6,677 | -5,926 | 1,996 | -5,380 | -5,252 | -4,961 | 1,714 | -5,157 | -5,036 | -5,142 | 2,152 | -9,507 | -9,509 | -10,749 | 1,512 | -10,220 | -10,624 | -11,829 | 912 | -10,901 | -11,429 | -11,956 | 557 | -13,344 | -12,992 | -12,530 | 1,125 | -11,438 | -11,772 | -13,703 | 0 | 0 | 846 | -16,848 | -16,906 | -16,653 | 1,374 | -11,729 | -10,786 | 19 | 645 | 19 | 19 | 19 | 706 | 19 | 19 | 19 | 781 | 19 | 19 | 19 | 724 | 21 | 111 | 751 | 286 |
Overige niet-vlottende activa
| 7,010 | 7,588 | 5,136 | 12,269 | 11,576 | 11,154 | 1,337 | 9,587 | 9,978 | 9,834 | 2,510 | 9,697 | 9,552 | 9,898 | 1,993 | 9,508 | 9,509 | 10,749 | 1,780 | 10,220 | 10,624 | 11,829 | 3,124 | 10,900 | 11,430 | 11,956 | 4,458 | 13,344 | 12,992 | 12,531 | 4,725 | 11,438 | 11,771 | 13,703 | 17,588 | 18,190 | 6,330 | 16,849 | 16,907 | 16,654 | 2,652 | 11,729 | 10,785 | 3,386 | 2,685 | 3,369 | 3,515 | 3,551 | 3,047 | 4,611 | 4,665 | 4,535 | 3,717 | 4,377 | 4,431 | 4,404 | 3,726 | 4,537 | 4,672 | 4,443 | 4,943 |
Totaal niet-vlottende activa
| 100,871 | 102,275 | 101,780 | 99,185 | 98,421 | 97,433 | 97,071 | 97,834 | 96,984 | 96,880 | 96,576 | 97,008 | 97,233 | 97,815 | 97,444 | 107,699 | 108,290 | 110,082 | 110,345 | 108,863 | 109,206 | 110,557 | 108,393 | 108,833 | 108,635 | 108,677 | 109,591 | 109,584 | 109,610 | 109,916 | 110,417 | 109,231 | 109,654 | 111,809 | 114,163 | 112,876 | 112,282 | 109,909 | 108,305 | 106,050 | 99,844 | 98,055 | 95,838 | 94,248 | 92,657 | 90,431 | 89,626 | 89,314 | 89,714 | 90,179 | 90,917 | 91,258 | 90,503 | 90,195 | 89,489 | 90,070 | 90,283 | 90,158 | 90,321 | 90,391 | 89,273 |
Totaal activa
| 224,239 | 228,319 | 217,102 | 222,439 | 218,611 | 219,100 | 206,491 | 212,393 | 201,330 | 195,683 | 187,684 | 193,466 | 195,041 | 193,924 | 187,428 | 206,191 | 206,978 | 205,176 | 197,511 | 211,932 | 212,480 | 210,604 | 201,248 | 211,508 | 214,067 | 210,429 | 201,348 | 214,942 | 210,903 | 210,935 | 203,356 | 208,289 | 209,984 | 211,637 | 207,083 | 212,731 | 204,138 | 211,458 | 195,374 | 196,120 | 197,628 | 197,053 | 192,139 | 190,049 | 179,028 | 180,683 | 176,975 | 182,392 | 172,554 | 176,028 | 173,308 | 176,888 | 169,168 | 177,088 | 168,351 | 174,103 | 171,044 | 184,167 | 175,290 | 171,002 | 172,795 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 28,237 | 35,904 | 41,733 | 18,496 | 17,110 | 21,503 | 19,457 | 20,941 | 20,909 | 22,596 | 20,280 | 20,410 | 20,924 | 23,451 | 20,206 | 20,919 | 23,748 | 24,017 | 22,142 | 26,482 | 28,269 | 27,640 | 23,803 | 27,756 | 29,118 | 30,298 | 26,532 | 32,216 | 32,141 | 33,254 | 30,286 | 29,897 | 31,085 | 31,455 | 30,782 | 34,678 | 36,935 | 42,409 | 43,279 | 46,080 | 47,536 | 44,504 | 45,461 | 42,489 | 42,609 | 41,517 | 44,416 | 45,692 | 43,667 | 38,424 | 38,592 | 38,864 | 41,950 | 40,030 | 42,140 | 37,758 | 41,773 | 44,067 | 39,826 | 43,801 | 42,372 |
Kortlopende schulden
| 51,597 | 51,894 | 42,235 | 46,966 | 42,140 | 48,167 | 41,944 | 47,745 | 41,153 | 37,366 | 31,945 | 37,568 | 33,505 | 40,105 | 39,459 | 53,746 | 49,458 | 52,714 | 41,407 | 45,756 | 47,483 | 49,213 | 45,213 | 42,791 | 40,044 | 44,612 | 37,414 | 42,630 | 38,673 | 42,421 | 36,144 | 40,791 | 36,913 | 39,103 | 43,700 | 49,366 | 41,737 | 44,904 | 29,628 | 29,582 | 28,606 | 34,493 | 28,084 | 32,614 | 22,996 | 33,588 | 27,913 | 34,317 | 26,993 | 37,205 | 32,867 | 40,422 | 30,706 | 38,592 | 31,868 | 38,846 | 31,389 | 42,810 | 35,646 | 33,341 | 37,233 |
Belastingschulden
| 982 | 816 | 880 | 1,034 | 985 | 693 | 1,005 | 813 | 761 | 369 | 1,220 | 1,253 | 1,051 | 276 | 2,074 | 381 | 404 | 124 | 1,021 | 1,211 | 652 | 206 | 802 | 365 | 508 | 196 | 1,883 | 1,163 | 918 | 359 | 1,253 | 936 | 856 | 578 | 766 | 293 | 1,951 | 937 | 1,650 | 1,216 | 2,142 | 1,190 | 1,495 | 304 | 1,556 | 1,081 | 973 | 194 | 1,193 | 854 | 610 | 230 | 979 | 606 | 771 | 381 | 1,202 | 619 | 620 | 1,028 | 844 |
Uitgestelde opbrengsten
| 982 | 816 | 283 | 2,065 | 1,787 | 1,655 | 0 | 0 | 0 | 0 | 0 | 2,202 | 1,683 | 1,122 | 6,880 | 1,192 | 983 | 924 | 5,580 | 2,070 | 1,154 | 1,046 | 5,526 | 1,222 | 992 | 1,021 | 7,332 | 1,972 | 1,385 | 1,109 | 6,207 | 2,004 | 1,974 | 1,364 | 1,481 | 1,462 | 7,780 | 2,232 | 2,441 | 2,491 | 7,609 | 2,350 | 2,154 | 1,430 | 6,475 | 2,063 | 1,548 | 1,126 | 5,433 | 1,751 | 1,277 | 1,479 | 5,310 | 1,625 | 1,470 | 1,613 | 5,880 | 1,594 | 1,451 | 4,951 | 1,788 |
Overige kortlopende verplichtingen
| 24,433 | 18,529 | 11,214 | 36,275 | 38,664 | 34,794 | 36,788 | 33,139 | 36,259 | 30,894 | 29,117 | 26,147 | 31,110 | 26,132 | 19,602 | 24,313 | 27,886 | 24,443 | 20,606 | 24,149 | 29,889 | 27,839 | 21,053 | 26,530 | 29,604 | 25,347 | 18,366 | 24,989 | 24,995 | 22,592 | 16,810 | 21,630 | 24,211 | 21,354 | 20,587 | 16,918 | 6,237 | 11,135 | 12,540 | 10,521 | 6,165 | 9,203 | 11,605 | 10,770 | 4,522 | 7,618 | 8,790 | 8,477 | 3,663 | 6,508 | 7,548 | 7,231 | 3,324 | 6,411 | 7,635 | 7,619 | 2,728 | 5,267 | 6,394 | 3,400 | 4,780 |
Totaal kortlopende verplichtingen
| 105,249 | 107,143 | 95,465 | 103,802 | 99,701 | 106,119 | 98,189 | 101,825 | 98,321 | 90,856 | 81,342 | 86,327 | 87,222 | 90,810 | 86,147 | 100,170 | 102,075 | 102,098 | 89,735 | 98,457 | 106,795 | 105,738 | 95,595 | 98,299 | 99,758 | 101,278 | 89,644 | 101,807 | 97,194 | 99,376 | 89,447 | 94,322 | 94,183 | 93,276 | 96,550 | 102,424 | 92,689 | 100,680 | 87,888 | 88,674 | 89,916 | 90,550 | 87,304 | 87,303 | 76,602 | 84,786 | 82,667 | 89,612 | 79,756 | 83,888 | 80,284 | 87,996 | 81,290 | 86,658 | 83,113 | 85,836 | 81,770 | 93,738 | 83,317 | 85,493 | 86,173 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 25,256 | 27,513 | 29,167 | 27,520 | 28,865 | 25,168 | 26,241 | 22,258 | 18,960 | 23,465 | 30,231 | 24,707 | 25,934 | 23,181 | 29,890 | 19,012 | 19,142 | 18,887 | 27,915 | 26,628 | 20,283 | 19,786 | 24,580 | 26,038 | 27,705 | 23,707 | 28,920 | 24,448 | 26,090 | 26,732 | 33,317 | 28,899 | 30,610 | 31,909 | 19,401 | 18,211 | 25,079 | 19,085 | 16,523 | 17,289 | 23,600 | 18,313 | 18,854 | 19,440 | 25,137 | 15,940 | 15,828 | 16,460 | 20,489 | 16,925 | 17,815 | 14,475 | 18,148 | 15,897 | 11,738 | 14,045 | 18,895 | 18,054 | 20,541 | 19,376 | 19,422 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 5,505 | 4,266 | 4,206 | 4,330 | 0 | 0 | 0 | 0 | 0 | 3,557 | 3,536 | 3,600 | 3,611 | 3,588 | 3,560 | 3,671 | 3,524 | 4,276 | 4,235 | 4,318 | 4,517 | 3,870 | 3,874 | 4,058 | 3,749 | 4,706 | 4,687 | 4,930 | 4,912 | 5,115 | 5,103 | 5,275 | 5,444 | 5,443 | 5,689 | 7,130 | 7,403 | 7,378 | 7,050 | 5,624 | 5,697 | 5,539 | 5,840 | 5,761 | 5,806 | 5,612 | 5,858 | 5,780 | 5,858 | 5,696 | 5,653 | 5,563 | 5,664 | 5,468 | 5,239 | 5,106 | 5,205 | 5,209 | 4,906 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,980 | 4,097 | 4,259 | 4,097 | 4,097 | 4,097 | 4,129 | 4,097 | 4,097 | 4,097 | 4,125 | 4,097 | 4,097 | 4,097 | 4,154 | 5,759 | 5,759 | 5,759 | 5,814 | 5,759 | 5,759 | 5,780 | 5,895 | 5,780 | 5,780 | 5,780 | 6,256 | 5,790 | 5,790 | 5,790 | 6,569 | 5,790 | 5,790 | 5,790 | 6,074 | 6,074 | 7,092 | 6,644 | 6,644 | 6,644 | 6,894 | 6,644 | 6,644 | 6,644 | 7,283 | 6,644 | 6,644 | 6,644 | 6,896 | 6,644 | 7,593 | 7,593 | 7,990 | 7,595 | 7,595 | 7,595 | 8,012 | 7,595 | 7,595 | 7,932 | 7,595 |
Overige niet-vlottende verplichtingen
| 14,573 | 14,476 | 8,485 | 6,671 | 6,611 | 6,630 | 5,589 | 11,699 | 11,092 | 11,032 | 5,427 | 7,003 | 7,204 | 7,349 | 1,210 | 7,149 | 7,460 | 7,514 | 1,274 | 6,777 | 6,792 | 7,082 | 1,703 | 6,083 | 6,037 | 6,494 | 1,865 | 7,669 | 8,013 | 8,176 | 1,961 | 8,413 | 8,659 | 9,410 | 10,475 | 9,993 | 2,525 | 8,260 | 7,968 | 7,444 | 1,434 | 7,399 | 7,121 | 6,770 | 1,240 | 5,911 | 5,876 | 5,081 | 1,366 | 5,356 | 5,452 | 5,554 | 1,470 | 5,336 | 4,822 | 4,794 | 1,524 | 4,011 | 3,943 | 1,298 | 1,797 |
Totaal niet-vlottende verplichtingen
| 43,809 | 46,086 | 47,416 | 42,554 | 43,779 | 40,225 | 35,959 | 38,054 | 34,149 | 38,594 | 39,783 | 39,364 | 40,771 | 38,227 | 38,865 | 35,508 | 35,921 | 35,831 | 38,527 | 43,440 | 37,069 | 36,966 | 36,695 | 41,771 | 43,396 | 40,039 | 40,790 | 42,613 | 44,580 | 45,628 | 46,759 | 48,217 | 50,162 | 52,384 | 41,394 | 39,721 | 40,385 | 41,119 | 38,538 | 38,755 | 38,978 | 37,980 | 38,316 | 38,393 | 39,500 | 34,256 | 34,154 | 33,797 | 34,609 | 34,705 | 36,718 | 33,318 | 33,261 | 34,391 | 29,819 | 31,902 | 33,670 | 34,766 | 37,284 | 33,815 | 33,720 |
Totaal passiva
| 149,058 | 153,229 | 142,881 | 146,356 | 143,480 | 146,344 | 134,148 | 139,879 | 132,470 | 129,450 | 121,125 | 125,691 | 127,993 | 129,037 | 125,012 | 135,678 | 137,996 | 137,929 | 128,262 | 141,897 | 143,864 | 142,704 | 132,290 | 140,070 | 143,154 | 141,317 | 130,434 | 144,420 | 141,774 | 145,004 | 136,206 | 142,539 | 144,345 | 145,660 | 137,944 | 142,145 | 133,074 | 141,799 | 126,426 | 127,429 | 128,894 | 128,530 | 125,620 | 125,696 | 116,102 | 119,042 | 116,821 | 123,409 | 114,365 | 118,593 | 117,002 | 121,314 | 114,551 | 121,049 | 112,932 | 117,738 | 115,440 | 128,504 | 120,601 | 119,308 | 119,893 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 23,344 | 22,784 | 22,784 |
Ingehouden winsten
| 19,410 | 20,234 | 20,474 | 22,524 | 22,384 | 21,158 | 21,131 | 20,494 | 19,590 | 17,310 | 17,690 | 19,274 | 18,620 | 16,423 | 14,493 | 18,766 | 17,327 | 15,882 | 17,025 | 18,435 | 16,967 | 15,798 | 16,932 | 18,061 | 17,489 | 15,492 | 16,519 | 17,022 | 15,891 | 13,062 | 14,034 | 13,887 | 13,729 | 12,592 | 14,262 | 15,115 | 15,658 | 17,379 | 17,318 | 17,226 | 17,266 | 15,819 | 13,987 | 12,402 | 11,522 | 11,427 | 10,578 | 9,008 | 7,887 | 7,340 | 6,969 | 6,118 | 5,160 | 6,701 | 6,148 | 6,915 | 6,076 | 6,739 | 5,669 | 4,072 | 5,027 |
Overige gereserveerde algehele resultaten
| 6,072 | 5,030 | 4,131 | 4,069 | 3,377 | 2,452 | 2,154 | 2,940 | 2,753 | 2,448 | 2,389 | 2,033 | 1,986 | 35,852 | 10,348 | 14,186 | 14,104 | 13,850 | 14,717 | 14,074 | 14,152 | 14,622 | 14,533 | 15,880 | 15,930 | 16,155 | 16,913 | 16,026 | 15,782 | 15,442 | 15,679 | 14,456 | 14,507 | 15,988 | 0 | 0 | 17,970 | 14,820 | 13,627 | 13,042 | 13,072 | 14,307 | 14,142 | 13,585 | 13,034 | 11,848 | 11,311 | 11,717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 21,128 | 21,391 | 21,387 | 21,384 | 21,386 | 21,383 | 21,384 | 21,384 | 21,384 | 21,380 | 21,370 | 21,365 | 21,350 | -12,460 | 12,507 | 12,508 | 12,508 | 12,502 | 12,469 | 12,469 | 12,470 | 12,470 | 12,468 | 12,469 | 12,466 | 12,467 | 12,467 | 12,468 | 12,474 | 12,463 | 12,464 | 12,465 | 12,465 | 12,465 | 29,915 | 30,519 | 12,468 | 12,468 | 13,023 | 13,424 | 13,424 | 13,425 | 13,427 | 13,428 | 13,428 | 13,430 | 13,432 | 13,432 | 25,468 | 25,259 | 24,512 | 24,629 | 24,605 | 24,477 | 24,433 | 24,627 | 24,690 | 24,066 | 24,179 | 23,359 | 23,596 |
Totaal eigen vermogen van aandeelhouders
| 69,954 | 69,999 | 69,336 | 71,321 | 70,491 | 68,337 | 68,013 | 68,162 | 67,071 | 64,482 | 64,793 | 66,016 | 65,300 | 63,159 | 60,692 | 68,804 | 67,283 | 65,578 | 67,555 | 68,322 | 66,933 | 66,234 | 67,277 | 69,754 | 69,229 | 67,458 | 69,243 | 68,860 | 67,491 | 64,311 | 65,521 | 64,152 | 64,045 | 64,389 | 67,521 | 68,978 | 69,440 | 68,011 | 67,312 | 67,036 | 67,106 | 66,895 | 64,900 | 62,759 | 61,328 | 60,049 | 58,665 | 57,501 | 56,699 | 55,943 | 54,825 | 54,091 | 53,109 | 54,522 | 53,925 | 54,886 | 54,110 | 54,149 | 53,192 | 50,215 | 51,407 |
Totaal eigen vermogen
| 75,177 | 75,086 | 74,215 | 76,083 | 75,131 | 72,756 | 72,343 | 72,514 | 68,860 | 66,233 | 66,559 | 67,775 | 67,048 | 64,887 | 62,416 | 70,513 | 68,982 | 67,247 | 69,249 | 70,035 | 68,616 | 67,900 | 68,958 | 71,438 | 70,913 | 69,112 | 70,914 | 70,522 | 69,129 | 65,931 | 67,150 | 65,750 | 65,639 | 65,977 | 69,139 | 70,586 | 71,064 | 69,659 | 68,948 | 68,691 | 68,734 | 68,523 | 66,519 | 64,353 | 62,926 | 61,641 | 60,154 | 58,983 | 58,189 | 57,435 | 56,306 | 55,574 | 54,617 | 56,039 | 55,419 | 56,365 | 55,604 | 55,663 | 54,689 | 51,694 | 52,902 |
Totaal passiva en aandeelhoudersvermogen
| 224,235 | 228,315 | 217,096 | 222,439 | 218,611 | 219,100 | 206,491 | 212,393 | 201,330 | 195,683 | 187,684 | 193,466 | 195,041 | 193,924 | 187,428 | 206,191 | 206,978 | 205,176 | 197,511 | 211,932 | 212,480 | 210,604 | 201,248 | 211,508 | 214,067 | 210,429 | 201,348 | 214,942 | 210,903 | 210,935 | 203,356 | 208,289 | 209,984 | 211,637 | 207,083 | 212,731 | 204,138 | 211,458 | 195,374 | 196,120 | 197,628 | 197,053 | 192,139 | 190,049 | 179,028 | 180,683 | 176,975 | 182,392 | 172,554 | 176,028 | 173,308 | 176,888 | 169,168 | 177,088 | 168,351 | 174,103 | 171,044 | 184,167 | 175,290 | 171,002 | 172,795 |