Chiyoda Corporation
TSE:6366.T
338 (JPY) • At close November 12, 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
| 113,123 | 108,012 | 102,072 | 100,624 | 87,901 | 70,536 | 61,241 | 61,132 | 67,383 | 71,623 | 68,795 | 87,299 | 71,154 | 78,076 | 106,988 | 92,439 | 86,446 | 100,534 | 124,404 | 121,158 | 99,952 | 102,602 | 69,457 | 58,052 | 76,462 | 78,224 | 96,008 | 99,320 | 109,424 | 129,604 | 135,373 | 115,539 | 119,606 | 128,880 | 137,715 | 68,446 | 65,506 | 41,770 | 31,815 | 36,859 | 31,378 | 37,596 | 37,868 | 39,482 | 51,325 | 72,081 | 59,956 | 49,268 | 39,067 | 44,511 | 35,577 | 27,627 | 31,589 | 28,023 | 33,855 | 21,192 | 27,971 | 31,980 | 43,002 | 30,648 | 35,942 | 38,747 | 40,820 |
Kortetermijnbeleggingen
| 149,864 | 135,362 | 147,017 | 120,430 | -1,574 | -1,557 | -167 | -665 | -826 | -1,520 | -1,700 | -2,100 | -2,246 | -441 | -566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 7,999 | 7,999 | 7,999 | 7,999 | 7,999 | 7,999 | 7,999 | 7,999 | 5,999 | 6,999 | 82,999 | 76,199 | 86,999 | 81,499 | 78,999 | 79,499 | 84,999 | 107,499 | 111,499 | 112,999 | 97,399 | 122,899 | 130,399 | 139,399 | 136,499 | 138,499 | 133,840 | 100,841 | 100,341 | 96,841 | 93,841 | 89,841 | 90,841 | 96,841 | 100,341 | 95,841 | 96,841 | 83,841 |
Liquide middelen en kortetermijnbeleggingen
| 262,987 | 108,012 | 249,089 | 100,624 | 87,901 | 70,536 | 61,241 | 61,132 | 67,383 | 71,623 | 68,795 | 87,299 | 71,154 | 78,076 | 106,988 | 92,439 | 86,446 | 100,534 | 124,404 | 121,158 | 99,952 | 102,602 | 69,457 | 58,052 | 76,462 | 86,223 | 104,007 | 107,319 | 117,423 | 137,603 | 143,372 | 123,538 | 127,605 | 134,879 | 144,714 | 151,445 | 141,705 | 128,769 | 113,314 | 115,858 | 110,877 | 122,595 | 145,367 | 150,981 | 164,324 | 169,480 | 182,855 | 179,667 | 178,466 | 181,010 | 174,076 | 161,467 | 132,430 | 128,364 | 130,696 | 115,033 | 117,812 | 122,821 | 139,843 | 130,989 | 131,783 | 135,588 | 124,661 |
Nettovorderingen
| 104,816 | 15,385 | 127,585 | 72,724 | 30,124 | 39,984 | 122,512 | 78,652 | 68,207 | 42,501 | 38,940 | 37,253 | 40,776 | 118,233 | 125,788 | 135,246 | 117,491 | 125,211 | 129,894 | 141,093 | 124,895 | 124,256 | 134,556 | 153,599 | 115,383 | 107,969 | 124,799 | 77,184 | 63,493 | 51,060 | 69,451 | 78,236 | 60,494 | 54,756 | 82,185 | 70,956 | 65,967 | 53,697 | 65,537 | 61,678 | 62,447 | 65,958 | 91,873 | 59,585 | 47,630 | 50,144 | 78,556 | 57,287 | 40,665 | 40,445 | 56,827 | 37,324 | 38,989 | 49,062 | 74,677 | 56,159 | 49,112 | 50,807 | 66,841 | 47,801 | 69,995 | 60,523 | 45,261 |
Voorraad
| 15,607 | 16,671 | 18,874 | 21,159 | 23,233 | 23,264 | 23,570 | 26,105 | 25,720 | 24,493 | 18,529 | 15,646 | 12,964 | 13,036 | 8,767 | 8,053 | 10,524 | 7,320 | 5,261 | 12,909 | 8,650 | 5,494 | 7,494 | 11,238 | 11,202 | 12,093 | 15,916 | 20,397 | 30,377 | 28,197 | 24,220 | 28,567 | 33,709 | 36,983 | 35,053 | 46,486 | 50,119 | 51,206 | 59,668 | 56,835 | 40,188 | 33,701 | 33,826 | 30,081 | 25,191 | 22,063 | 15,295 | 25,702 | 24,503 | 19,652 | 13,419 | 19,298 | 17,076 | 14,932 | 12,648 | 15,214 | 12,346 | 13,447 | 7,283 | 16,742 | 17,449 | 16,920 | 23,754 |
Overige vlottende activa
| 32,254 | 252,554 | 8,811 | 164,655 | 190,325 | 243,961 | 175,635 | 186,494 | 226,573 | 168,805 | 161,674 | 103,164 | 79,423 | 82,782 | 64,348 | 75,832 | 88,098 | 99,104 | 100,828 | 103,326 | 128,811 | 98,367 | 115,422 | 120,560 | 138,628 | 142,255 | 135,696 | 177,707 | 200,298 | 203,718 | 188,201 | 202,753 | 199,613 | 190,811 | 193,078 | 180,431 | 192,203 | 218,814 | 206,059 | 206,209 | 202,632 | 192,507 | 138,030 | 142,411 | 127,123 | 116,369 | 106,500 | 104,308 | 97,343 | 94,066 | 76,156 | 77,008 | 89,684 | 105,361 | 98,175 | 108,473 | 93,386 | 86,437 | 76,752 | 89,459 | 101,947 | 107,817 | 129,475 |
Totaal vlottende activa
| 415,664 | 392,622 | 404,359 | 359,162 | 375,179 | 379,349 | 382,958 | 352,383 | 387,883 | 341,655 | 372,682 | 321,264 | 279,660 | 292,127 | 305,891 | 311,570 | 302,559 | 332,169 | 360,387 | 378,486 | 362,308 | 330,719 | 326,929 | 343,449 | 341,675 | 348,540 | 380,418 | 382,607 | 411,591 | 420,578 | 425,244 | 433,094 | 421,421 | 417,429 | 455,030 | 449,318 | 449,994 | 452,486 | 444,578 | 440,580 | 416,144 | 414,761 | 409,096 | 383,058 | 364,268 | 358,056 | 383,206 | 366,964 | 340,977 | 335,173 | 320,478 | 295,097 | 278,179 | 297,719 | 316,196 | 294,879 | 272,656 | 273,512 | 290,719 | 284,991 | 321,174 | 320,848 | 323,151 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 11,015 | 10,659 | 10,886 | 10,694 | 11,077 | 10,792 | 10,743 | 10,578 | 10,901 | 11,075 | 11,038 | 10,749 | 10,842 | 11,109 | 11,426 | 10,557 | 10,982 | 11,315 | 12,454 | 12,469 | 12,772 | 12,925 | 11,714 | 11,597 | 11,728 | 11,893 | 12,071 | 12,228 | 12,327 | 12,873 | 13,158 | 13,183 | 13,199 | 13,521 | 13,942 | 14,144 | 14,452 | 14,547 | 14,826 | 14,959 | 15,011 | 14,970 | 14,958 | 14,798 | 14,982 | 15,167 | 14,547 | 13,999 | 21,191 | 21,711 | 19,001 | 19,268 | 18,848 | 18,837 | 19,021 | 18,513 | 21,061 | 21,255 | 21,450 | 21,316 | 21,511 | 22,001 | 22,015 |
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 | 3,931 | 9,196 | 11,579 | 11,270 | 12,034 | 11,678 | 11,560 | 11,872 | 12,395 | 11,690 | 9,434 | 9,293 | 675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 5,328 | 5,493 | 4,725 | 4,601 | 4,522 | 4,748 | 4,210 | 4,093 | 4,050 | 4,335 | 4,116 | 4,138 | 4,149 | 4,371 | 4,056 | 4,087 | 4,776 | 4,912 | 4,746 | 4,671 | 4,913 | 5,298 | 5,048 | 5,652 | 5,611 | 5,718 | 7,409 | 7,407 | 7,566 | 8,098 | 8,900 | 9,590 | 10,272 | 7,136 | 7,049 | 7,279 | 7,282 | 7,450 | 7,563 | 7,605 | 7,410 | 7,113 | 6,868 | 6,502 | 6,323 | 6,095 | 5,863 | 5,530 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 5,286 | 5,328 | 5,493 | 4,725 | 4,601 | 4,522 | 4,748 | 4,210 | 4,093 | 4,050 | 4,335 | 4,116 | 4,138 | 4,149 | 4,371 | 4,056 | 4,087 | 4,776 | 4,912 | 4,746 | 4,671 | 4,913 | 5,298 | 5,048 | 5,652 | 5,611 | 5,718 | 7,409 | 7,407 | 7,566 | 8,098 | 8,900 | 9,590 | 10,272 | 11,067 | 16,245 | 18,858 | 18,552 | 19,484 | 19,241 | 19,165 | 19,282 | 19,508 | 18,558 | 15,936 | 15,616 | 6,770 | 5,863 | 5,530 | 5,234 | 4,600 | 4,475 | 4,921 | 4,709 | 4,733 | 4,785 | 4,840 | 5,004 | 5,142 | 5,256 | 4,721 | 4,921 | 4,607 |
Langetermijnbeleggingen
| 4,342 | 6,226 | 4,272 | 6,366 | 7,807 | 7,925 | 6,609 | 7,978 | 7,740 | 8,485 | 7,211 | 7,827 | 8,115 | 6,376 | 6,267 | 5,759 | 6,015 | 5,659 | 5,598 | 5,575 | 6,414 | 6,337 | 6,398 | 7,690 | 7,624 | -313 | -318 | -85 | -184 | -121 | -292 | 33 | 14,702 | 35,997 | 36,072 | -62,700 | -52,661 | -57,460 | -50,171 | -47,967 | -48,899 | -55,342 | -79,184 | -81,825 | -87,886 | -70,005 | -94,472 | -105,692 | -118,696 | -118,020 | -120,309 | -118,536 | -86,102 | -92,111 | -88,336 | -85,284 | -82,456 | -83,185 | -88,986 | -93,247 | -87,983 | -89,886 | -76,210 |
Belastingvorderingen
| 383 | 108 | 94 | 90 | 57 | 153 | 139 | 141 | 153 | 146 | 129 | 97 | 255 | 421 | 394 | 442 | 472 | 550 | 599 | 592 | 603 | 640 | 701 | 639 | 702 | 11,401 | 6,328 | 7,999 | 7,999 | 7,999 | 4,967 | 7,999 | 7,999 | 5,999 | 7,093 | 82,999 | 76,199 | 86,999 | 81,532 | 78,999 | 79,499 | 84,999 | 107,533 | 111,499 | 112,999 | 97,399 | 122,899 | 130,399 | 139,399 | 136,499 | 2,204 | 133,840 | 100,841 | 100,341 | 3,948 | 93,841 | 89,841 | 90,841 | 1,745 | 100,341 | 95,841 | 1,348 | 83,841 |
Overige niet-vlottende activa
| 1,849 | 1 | 1,863 | 1,389 | -3 | -1 | 1,387 | 1,430 | 1,062 | -2 | -1 | 0 | -2 | 1,204 | 1,231 | 1,268 | 1,107 | 1,130 | 1,099 | 1,134 | 1,141 | 1,157 | 1,299 | 8,177 | 8,198 | 15,917 | 16,485 | 18,620 | 18,846 | 7,581 | 10,152 | 8,637 | 7,518 | 6,073 | 5,013 | 5,454 | 4,298 | 3,651 | 5,589 | 3,596 | 3,643 | 3,596 | 3,375 | 3,781 | 2,848 | 2,610 | 2,428 | 1,947 | 2,753 | 3,491 | 139,821 | 5,112 | 5,261 | 5,075 | 97,830 | 4,962 | 3,053 | 2,964 | 98,104 | 2,939 | 2,704 | 98,584 | 2,830 |
Totaal niet-vlottende activa
| 22,875 | 22,322 | 22,608 | 23,264 | 23,539 | 23,391 | 23,626 | 24,337 | 23,949 | 23,754 | 22,712 | 22,789 | 23,348 | 23,259 | 23,689 | 22,082 | 22,663 | 23,430 | 24,662 | 24,516 | 25,601 | 25,972 | 25,410 | 33,151 | 33,904 | 44,509 | 40,284 | 46,171 | 46,395 | 35,898 | 36,083 | 38,752 | 53,008 | 71,862 | 73,187 | 56,142 | 61,146 | 66,289 | 71,260 | 68,828 | 68,419 | 67,505 | 66,190 | 66,811 | 58,879 | 60,787 | 52,172 | 46,516 | 50,177 | 48,915 | 45,317 | 44,159 | 43,769 | 36,851 | 37,196 | 36,817 | 36,339 | 36,879 | 37,455 | 36,605 | 36,794 | 36,968 | 37,083 |
Totaal activa
| 438,539 | 414,944 | 426,967 | 382,428 | 398,722 | 402,742 | 406,588 | 376,724 | 411,836 | 365,412 | 395,396 | 344,054 | 303,011 | 315,388 | 329,583 | 333,654 | 325,224 | 355,599 | 385,051 | 403,005 | 387,911 | 356,693 | 352,341 | 376,601 | 375,581 | 393,049 | 420,704 | 428,779 | 457,988 | 456,478 | 461,331 | 471,848 | 474,430 | 489,293 | 528,219 | 505,461 | 511,141 | 518,778 | 515,839 | 509,411 | 484,564 | 482,268 | 475,288 | 449,871 | 423,149 | 418,844 | 435,379 | 413,481 | 391,154 | 384,088 | 365,795 | 339,256 | 321,948 | 334,570 | 353,392 | 331,696 | 308,995 | 310,391 | 328,174 | 321,596 | 357,968 | 357,816 | 360,234 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 131,831 | 124,694 | 133,775 | 126,911 | 136,209 | 130,075 | 129,370 | 121,359 | 112,594 | 90,616 | 96,084 | 93,236 | 96,150 | 91,797 | 115,187 | 114,861 | 112,413 | 115,136 | 137,546 | 133,748 | 136,474 | 148,805 | 175,277 | 178,594 | 140,931 | 132,191 | 147,654 | 152,681 | 176,741 | 159,035 | 160,096 | 162,831 | 139,475 | 141,098 | 150,078 | 144,512 | 139,088 | 129,642 | 137,652 | 129,914 | 126,957 | 123,691 | 145,392 | 109,210 | 105,351 | 120,767 | 117,769 | 105,571 | 90,337 | 83,522 | 86,211 | 74,558 | 71,763 | 89,931 | 97,417 | 93,497 | 83,844 | 82,590 | 89,523 | 66,514 | 88,603 | 77,020 | 73,647 |
Kortlopende schulden
| 601 | 20,000 | 20,000 | 20,000 | 20,437 | 456 | 5,490 | 15,523 | 15,555 | 15,588 | 20,621 | 652 | 684 | 716 | 747 | 125 | 124 | 123 | 122 | 121 | 120 | 30,119 | 118 | 98 | 0 | 0 | 0 | 10,259 | 10,242 | 10,183 | 10,207 | 323 | 229 | 365 | 338 | 111 | 346 | 718 | 995 | 1,088 | 1,208 | 1,240 | 1,287 | 149 | 151 | 144 | 88 | 10,198 | 10,202 | 10,209 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 8 | 8 | 18 | 10,028 |
Belastingschulden
| 0 | 618 | 987 | 549 | 979 | 1,235 | 2,046 | 874 | 595 | 972 | 978 | 465 | 493 | 170 | 638 | 346 | 451 | 147 | 1,212 | 1,305 | 1,273 | 651 | 708 | 859 | 509 | 321 | 894 | 345 | 446 | 1,000 | 668 | 3,219 | 522 | 1,924 | 2,841 | 2,194 | 967 | 1,598 | 1,366 | 763 | 1,245 | 418 | 5,513 | 793 | 676 | 517 | 8,500 | 3,132 | 808 | 549 | 1,162 | 281 | 697 | 459 | 5,986 | 1,766 | 808 | 282 | 4,675 | 638 | 1,391 | 5,457 | 2,785 |
Uitgestelde opbrengsten
| 204,164 | 182,382 | 188,701 | 172,741 | 174,101 | 184,895 | 217,256 | 194,459 | 233,471 | 204,797 | 229,805 | 183,407 | 143,093 | 157,387 | 114,539 | 114,112 | 121,904 | 144,801 | 161,405 | 173,298 | 175,602 | 188,762 | 195,805 | 128,900 | 0 | 0 | 0 | 87,242 | 95,224 | 115,456 | 115,564 | 120,201 | 113,692 | 116,884 | 145,532 | 125,024 | 133,420 | 145,386 | 133,492 | 133,975 | 117,225 | 122,563 | 94,465 | 102,151 | 89,411 | 72,032 | 93,860 | 93,287 | 99,523 | 97,799 | 82,606 | 0 | 0 | 0 | 0 | 0 | 0 | 51,896 | 65,008 | 83,149 | 101,029 | 108,778 | 121,407 |
Overige kortlopende verplichtingen
| -64,310 | -57,080 | -65,082 | -104,909 | -110,135 | -105,711 | -127,276 | -116,391 | -108,695 | -83,185 | -92,897 | -90,685 | -96,226 | -87,479 | -101,641 | -93,214 | -93,189 | -89,412 | -117,953 | -110,143 | -121,169 | -125,621 | -154,680 | -160,033 | 25,299 | -41,935 | -47,539 | -138,545 | -162,776 | -146,376 | -145,449 | -150,610 | -129,001 | -126,964 | -137,761 | -131,093 | -122,602 | -109,480 | -116,818 | -108,604 | -106,748 | -101,209 | -130,370 | -85,287 | -83,957 | -99,310 | -107,555 | -90,869 | -75,239 | -63,166 | -72,503 | 13,999 | 8,031 | -16,261 | -18,933 | -25,747 | -23,626 | -69,896 | -82,773 | -54,354 | -77,990 | -69,075 | -63,709 |
Totaal kortlopende verplichtingen
| 404,117 | 395,308 | 412,156 | 342,203 | 357,800 | 341,025 | 356,256 | 337,183 | 366,114 | 319,404 | 350,675 | 280,311 | 240,344 | 254,388 | 244,657 | 251,091 | 254,116 | 285,931 | 319,878 | 332,077 | 328,774 | 391,521 | 392,505 | 327,012 | 307,670 | 222,768 | 248,663 | 264,663 | 296,618 | 298,333 | 301,182 | 298,795 | 264,392 | 274,405 | 311,106 | 285,260 | 290,307 | 297,506 | 294,339 | 287,050 | 266,844 | 270,394 | 261,679 | 236,226 | 216,983 | 214,917 | 230,431 | 226,890 | 215,968 | 212,435 | 193,687 | 163,396 | 152,254 | 164,060 | 181,887 | 163,013 | 144,870 | 147,466 | 165,960 | 162,469 | 201,644 | 199,218 | 217,805 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 22,998 | 3,600 | 3,600 | 3,600 | 3,600 | 23,600 | 23,600 | 20,000 | 20,000 | 20,000 | 25,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,652 | 35,684 | 35,716 | 35,747 | 35,778 | 35,809 | 15,839 | 15,870 | 15,931 | 15,000 | 15,000 | 10,000 | 1 | 2 | 2 | 4 | 10,004 | 10,005 | 10,007 | 10,009 | 10,011 | 10,010 | 10,013 | 10,015 | 10,015 | 10,016 | 10,017 | 10,018 | 10,020 | 10,020 | 10,020 | 10,132 | 0 | 0 | 0 | 198 | 10,195 | 10,206 | 10,212 | 10,208 | 10,214 | 10,162 | 10,171 | 10,000 | 10,000 | 10,000 | 10,004 | 8 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -2,446 | 0 | 903 | 860 | 902 | 1,040 | 1,136 | 1,076 | 1,046 | 1,012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 belastingverplichtingen niet-vlottend
| 0 | 2,446 | 1,471 | 599 | 2,562 | 2,509 | 323 | 835 | 3,722 | 2,723 | 533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 niet-vlottende verplichtingen
| 3,506 | 5,977 | 3,660 | 2,867 | 3,052 | 3,030 | 3,060 | 2,629 | 2,696 | 2,712 | 2,416 | 3,219 | 3,191 | 3,215 | 3,180 | 4,228 | 4,126 | 4,320 | 4,484 | 3,866 | 3,795 | 4,267 | 3,122 | 2,766 | 3,466 | 2,924 | 2,624 | 3,240 | 2,952 | 3,145 | 3,023 | 3,383 | 4,283 | 4,941 | 4,978 | 2,717 | 2,651 | 4,101 | 3,081 | 7,231 | 6,933 | 7,097 | 5,562 | 6,274 | 4,717 | 6,152 | 5,461 | 5,340 | 4,359 | 4,632 | 3,173 | 5,774 | 5,301 | 5,907 | 5,539 | 5,536 | 3,326 | 3,324 | 2,961 | 2,914 | 2,269 | 2,677 | 2,437 |
Totaal niet-vlottende verplichtingen
| 26,504 | 9,577 | 8,731 | 7,969 | 10,074 | 30,041 | 28,023 | 24,600 | 27,494 | 26,481 | 28,961 | 48,219 | 48,191 | 48,215 | 48,180 | 49,880 | 39,810 | 40,036 | 40,231 | 39,644 | 39,604 | 20,106 | 18,992 | 18,697 | 18,466 | 17,924 | 12,624 | 3,241 | 2,954 | 3,147 | 3,027 | 13,387 | 14,288 | 14,948 | 14,987 | 12,728 | 12,661 | 14,114 | 13,096 | 17,246 | 16,949 | 17,114 | 15,580 | 16,294 | 14,737 | 16,172 | 15,593 | 5,340 | 4,359 | 4,632 | 3,371 | 15,969 | 15,507 | 16,119 | 15,747 | 15,750 | 13,488 | 13,495 | 12,961 | 12,914 | 12,269 | 12,681 | 2,445 |
Totaal passiva
| 430,621 | 404,885 | 420,887 | 350,172 | 367,874 | 371,066 | 384,279 | 361,783 | 393,608 | 345,885 | 379,636 | 328,530 | 288,535 | 302,603 | 292,837 | 300,971 | 293,926 | 325,967 | 360,109 | 371,721 | 368,378 | 411,627 | 411,497 | 345,709 | 326,136 | 240,692 | 261,287 | 267,904 | 299,572 | 301,480 | 304,209 | 312,182 | 278,680 | 289,353 | 326,093 | 297,988 | 302,968 | 311,620 | 307,435 | 304,296 | 283,793 | 287,508 | 277,259 | 252,520 | 231,720 | 231,089 | 246,024 | 232,230 | 220,327 | 217,067 | 197,058 | 179,365 | 167,761 | 180,179 | 197,634 | 178,763 | 158,358 | 160,961 | 178,921 | 175,383 | 213,913 | 211,899 | 220,250 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 70,000 | 70,000 | 70,000 | 70,000 | 70,000 | 70,000 | 70,000 | 70,000 | 70,000 | 70,000 | 0 | 70,000 | 70,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 485 | 4,008 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 15,014 | 78,396 | 78,396 | 78,396 | 78,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,396 | 43,392 | 43,389 |
Ingehouden winsten
| 12,198 | 2,054 | -1,962 | 29,489 | 22,431 | 18,682 | 13,797 | 11,142 | 3,932 | 800 | -1,142 | -2,170 | -3,254 | -5,138 | 15,708 | 14,182 | 13,510 | -123,302 | -127,778 | -123,089 | -135,167 | -137,681 | -139,956 | -53,159 | -33,614 | 71,289 | 77,024 | 75,777 | 74,059 | 70,744 | 72,132 | 79,249 | 118,860 | 116,961 | 115,839 | 120,713 | 118,032 | 114,481 | 115,831 | 113,084 | 110,697 | 105,096 | 109,525 | 107,413 | 103,473 | 98,683 | 100,988 | 96,980 | 91,037 | 87,802 | 89,346 | 83,626 | 78,145 | 76,601 | 77,832 | 75,280 | 72,739 | 71,160 | 70,759 | 68,371 | 66,060 | 69,730 | 66,658 |
Overige gereserveerde algehele resultaten
| -20,143 | -7,762 | -7,530 | -12,562 | -6,197 | -1,445 | -5,926 | -10,633 | -143 | 4,296 | 2,488 | 3,053 | 3,666 | 3,861 | 13,721 | 4,459 | 3,700 | 3,340 | 3,111 | 4,802 | 5,089 | 2,977 | 768 | 3,075 | 2,090 | 139 | 1,459 | 4,127 | 3,463 | 3,411 | 4,129 | -485 | -4,008 | 1,953 | 5,241 | 5,707 | 9,075 | 11,615 | 11,460 | 10,970 | 9,217 | 8,901 | 7,768 | 8,732 | 7,007 | 8,448 | 8,239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -644 | -657 | -70,663 | -70,663 | -70,661 | -70,694 | -70,705 | -70,705 | -70,703 | -70,707 | -70,706 | -70,706 | -1,293 | -71,293 | -78,045 | -1,294 | -1,294 | 70,694 | 70,694 | 70,693 | 70,678 | 35,676 | 35,676 | 35,677 | 35,677 | 35,677 | 35,677 | 35,678 | 35,678 | 35,679 | 35,680 | 35,198 | 31,680 | 35,688 | 35,689 | 35,689 | 35,696 | 35,701 | 35,707 | 35,709 | 35,713 | 35,719 | 35,721 | 35,733 | 35,748 | 35,758 | 35,763 | 40,078 | 35,692 | 35,143 | 35,378 | 32,293 | 32,093 | 33,854 | 34,014 | 33,745 | 33,975 | 34,326 | 34,529 | 33,893 | 34,047 | 32,391 | 29,541 |
Totaal eigen vermogen van aandeelhouders
| 6,425 | 8,649 | 4,859 | 31,278 | 30,587 | 31,557 | 22,180 | 14,818 | 18,100 | 19,403 | 15,654 | 15,191 | 14,133 | 12,444 | 36,398 | 32,361 | 30,930 | 29,128 | 24,423 | 30,802 | 18,996 | -55,632 | -60,116 | 28,989 | 47,549 | 150,501 | 157,556 | 158,978 | 156,596 | 153,230 | 155,337 | 157,843 | 193,936 | 197,998 | 200,165 | 205,505 | 206,199 | 205,193 | 206,394 | 203,159 | 199,023 | 193,112 | 196,410 | 195,274 | 189,624 | 186,285 | 188,386 | 180,454 | 170,125 | 166,341 | 168,120 | 159,315 | 153,634 | 153,851 | 155,242 | 152,421 | 150,110 | 148,882 | 148,684 | 145,660 | 143,503 | 145,513 | 139,588 |
Totaal eigen vermogen
| 7,915 | 10,059 | 6,077 | 32,256 | 30,848 | 31,676 | 22,309 | 14,941 | 18,228 | 19,527 | 15,760 | 15,524 | 14,476 | 12,785 | 36,746 | 32,683 | 31,298 | 29,632 | 24,942 | 31,284 | 19,533 | -54,934 | -59,156 | 30,892 | 49,445 | 152,357 | 159,417 | 160,875 | 158,416 | 154,998 | 157,122 | 159,666 | 195,750 | 199,940 | 202,126 | 207,473 | 208,173 | 207,158 | 208,404 | 205,115 | 200,771 | 194,760 | 198,029 | 197,351 | 191,429 | 187,755 | 189,355 | 181,251 | 170,827 | 167,021 | 168,737 | 159,891 | 154,187 | 154,391 | 155,758 | 152,933 | 150,637 | 149,430 | 149,253 | 146,213 | 144,055 | 145,917 | 139,984 |
Totaal passiva en aandeelhoudersvermogen
| 438,539 | 414,944 | 426,967 | 382,428 | 398,722 | 402,742 | 406,588 | 376,724 | 411,836 | 365,412 | 395,396 | 344,054 | 303,011 | 315,388 | 329,583 | 333,654 | 325,224 | 355,599 | 385,051 | 403,005 | 387,911 | 356,693 | 352,341 | 376,601 | 375,581 | 393,049 | 420,704 | 428,779 | 457,988 | 456,478 | 461,331 | 471,848 | 474,430 | 489,293 | 528,219 | 505,461 | 511,141 | 518,778 | 515,839 | 509,411 | 484,564 | 482,268 | 475,288 | 449,871 | 423,149 | 418,844 | 435,379 | 413,481 | 391,154 | 384,088 | 365,795 | 339,256 | 321,948 | 334,570 | 353,392 | 331,696 | 308,995 | 310,391 | 328,174 | 321,596 | 357,968 | 357,816 | 360,234 |