Tsubakimoto Chain Co.
TSE:6371.T
1910 (JPY) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 68,583 | 75,082 | 74,655 | 70,468 | 69,149 | 63,579 | 56,908 | 52,100 | 48,832 | 46,956 | 49,104 | 48,054 | 46,871 | 44,872 | 41,869 | 38,754 | 34,202 | 33,185 | 29,019 | 28,404 | 31,945 | 29,481 | 33,647 | 29,853 | 30,270 | 28,449 | 29,590 | 23,835 | 20,738 | 25,873 | 26,332 | 23,106 | 22,216 | 20,502 | 20,195 | 17,685 | 16,357 | 19,098 | 17,504 | 14,652 | 12,528 | 12,632 | 13,518 | 10,623 | 14,295 | 16,173 | 19,678 | 14,196 | 18,180 | 14,098 | 9,661 | 9,821 | 7,991 | 9,083 | 9,594 | 8,873 | 7,950 | 9,965 | 11,431 | 12,347 | 17,272 | 10,083 |
Kortetermijnbeleggingen
| 733 | 754 | 3,269 | 579 | 571 | 540 | 2,674 | 4,672 | 4,680 | 6,206 | 6,339 | 6,339 | 6,224 | 6,181 | 6,189 | 3,967 | 3,945 | 3,849 | 3,965 | 3,952 | 5,648 | 6,004 | 4,114 | 4,207 | 4,183 | 3,620 | 4,646 | 4,206 | 8,225 | 7,962 | 7,965 | 7,977 | 7,938 | 7,933 | 7,533 | 9,646 | 11,000 | 6,100 | 12,020 | 10,142 | 8,432 | 6,161 | 7,877 | 7,597 | 7,746 | 3,966 | 560 | 1,940 | 452 | 2,012 | 4,468 | 1,985 | 7,053 | 5,182 | 7,923 | 5,926 | 5,258 | 7,395 | 9,179 | 7,996 | 1,276 | 1,430 |
Liquide middelen en kortetermijnbeleggingen
| 69,316 | 75,836 | 77,924 | 71,047 | 69,720 | 64,119 | 59,582 | 56,772 | 53,512 | 53,162 | 55,443 | 54,393 | 53,095 | 51,053 | 48,058 | 42,721 | 38,147 | 37,034 | 32,984 | 32,356 | 37,593 | 35,485 | 37,761 | 34,060 | 34,453 | 32,069 | 34,236 | 28,041 | 28,963 | 33,835 | 34,297 | 31,083 | 30,154 | 28,435 | 27,728 | 27,331 | 27,357 | 25,198 | 29,524 | 24,794 | 20,960 | 18,793 | 21,395 | 18,220 | 22,041 | 20,139 | 20,238 | 16,136 | 18,632 | 16,110 | 14,129 | 11,806 | 15,044 | 14,265 | 17,517 | 14,799 | 13,208 | 17,360 | 20,610 | 20,343 | 18,548 | 11,513 |
Nettovorderingen
| 61,606 | 67,251 | 66,412 | 64,946 | 65,507 | 59,511 | 62,387 | 64,437 | 62,777 | 58,648 | 58,439 | 56,987 | 53,386 | 53,562 | 54,512 | 53,574 | 48,787 | 46,237 | 56,272 | 57,902 | 52,883 | 57,262 | 59,409 | 59,361 | 61,710 | 61,961 | 55,206 | 54,256 | 53,513 | 47,739 | 50,416 | 50,247 | 45,306 | 44,254 | 48,323 | 51,190 | 48,474 | 47,086 | 46,922 | 48,741 | 44,302 | 42,904 | 43,897 | 43,501 | 39,005 | 41,491 | 41,456 | 39,911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 57,983 | 61,248 | 58,156 | 58,626 | 59,052 | 59,455 | 55,881 | 58,420 | 57,314 | 53,530 | 49,007 | 48,060 | 44,189 | 41,143 | 38,388 | 40,053 | 40,537 | 42,556 | 40,276 | 41,460 | 41,336 | 43,101 | 41,883 | 43,443 | 40,331 | 39,527 | 37,675 | 40,049 | 36,908 | 35,790 | 33,874 | 34,450 | 31,841 | 32,618 | 33,152 | 35,466 | 34,369 | 34,102 | 33,573 | 35,305 | 32,322 | 31,013 | 29,624 | 31,516 | 30,014 | 30,450 | 29,297 | 29,452 | 27,574 | 26,267 | 25,892 | 26,559 | 25,330 | 26,330 | 24,761 | 25,013 | 23,745 | 24,570 | 23,803 | 26,243 | 26,173 | 28,023 |
Overige vlottende activa
| 4,383 | 3,619 | 3,361 | 5,076 | 4,061 | 4,414 | 4,204 | 5,034 | 4,737 | 3,935 | 3,623 | 3,886 | 3,856 | 4,113 | 4,227 | 4,148 | 3,539 | 4,129 | 4,551 | 4,818 | 4,668 | 5,543 | 4,896 | 5,076 | 4,848 | 4,306 | 7,857 | 6,914 | 7,917 | 6,309 | 6,813 | 6,181 | 6,584 | 6,804 | 7,333 | 7,322 | 7,215 | 6,287 | 6,600 | 5,864 | 6,168 | 5,195 | 5,710 | 5,649 | 5,552 | 5,305 | 5,791 | 4,225 | 4,186 | 3,462 | 1,149 | 3,279 | 4,060 | 4,056 | 1,302 | 3,299 | 3,805 | 3,577 | 894 | 3,346 | 3,573 | 2,315 |
Totaal vlottende activa
| 193,288 | 207,954 | 205,853 | 199,695 | 198,340 | 187,499 | 182,054 | 184,663 | 178,340 | 169,275 | 166,512 | 163,326 | 154,526 | 149,871 | 145,185 | 140,496 | 131,010 | 129,956 | 134,083 | 136,536 | 136,480 | 141,391 | 143,949 | 141,940 | 141,342 | 137,863 | 134,974 | 129,260 | 127,301 | 123,673 | 125,400 | 121,961 | 113,885 | 112,111 | 116,536 | 121,309 | 117,415 | 112,673 | 116,619 | 114,704 | 103,752 | 97,905 | 100,626 | 98,886 | 96,612 | 97,385 | 96,782 | 89,724 | 91,828 | 87,795 | 86,630 | 82,818 | 81,796 | 80,009 | 82,313 | 82,250 | 75,813 | 79,699 | 82,020 | 82,031 | 75,620 | 75,037 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 117,988 | 120,280 | 118,942 | 117,283 | 119,177 | 117,005 | 115,097 | 116,016 | 118,881 | 117,044 | 114,918 | 113,792 | 114,762 | 115,038 | 115,059 | 114,348 | 115,948 | 116,967 | 118,579 | 117,741 | 118,174 | 118,002 | 116,946 | 115,722 | 114,843 | 114,100 | 113,285 | 111,214 | 110,345 | 107,944 | 105,435 | 103,364 | 100,766 | 101,832 | 102,777 | 103,994 | 104,007 | 102,240 | 101,613 | 99,873 | 96,732 | 96,059 | 96,852 | 95,189 | 93,640 | 92,584 | 90,481 | 86,377 | 85,034 | 83,376 | 82,761 | 81,188 | 81,486 | 82,447 | 81,055 | 81,200 | 81,778 | 82,660 | 80,883 | 81,470 | 82,730 | 84,168 |
Goodwill
| 1,056 | 1,242 | 1,216 | 1,184 | 1,297 | 1,303 | 1,243 | 3,733 | 4,210 | 2,701 | 2,496 | 2,417 | 2,422 | 2,462 | 2,533 | 2,432 | 2,551 | 2,671 | 2,773 | 3,204 | 3,203 | 3,247 | 3,387 | 12,775 | 13,367 | 13,055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,207 | 4,427 | 0 | 0 | 0 | 0 | 0 | 0 | 556 | 556 | 680 | 0 | 0 | 0 | 0 |
Immateriële activa
| 7,096 | 7,919 | 7,688 | 7,383 | 8,224 | 8,196 | 7,838 | 8,272 | 8,998 | 8,750 | 8,204 | 7,809 | 7,829 | 8,058 | 8,162 | 7,802 | 8,065 | 8,371 | 8,588 | 8,763 | 8,665 | 8,941 | 9,400 | 2,596 | 2,607 | 2,681 | 2,968 | 3,054 | 3,242 | 3,517 | 3,841 | 3,404 | 3,372 | 3,904 | 4,352 | 4,599 | 5,011 | 4,801 | 5,132 | 5,119 | 5,210 | 5,415 | 5,807 | 5,605 | 5,497 | 5,525 | 5,381 | 1,561 | 1,498 | 1,672 | 1,716 | 1,726 | 1,841 | 1,946 | 1,983 | 1,395 | 1,487 | 1,592 | 1,585 | 1,535 | 1,589 | 1,722 |
Goodwill en immateriële activa
| 8,152 | 9,161 | 8,904 | 8,567 | 9,521 | 9,499 | 9,081 | 12,005 | 13,208 | 11,451 | 10,700 | 10,226 | 10,251 | 10,520 | 10,695 | 10,234 | 10,616 | 11,042 | 11,361 | 11,967 | 11,868 | 12,188 | 12,787 | 15,371 | 15,974 | 15,736 | 2,968 | 3,054 | 3,242 | 3,517 | 3,841 | 3,404 | 3,372 | 3,904 | 4,352 | 4,599 | 5,011 | 4,801 | 5,132 | 5,119 | 5,210 | 5,415 | 5,807 | 5,605 | 5,497 | 5,525 | 5,381 | 5,768 | 5,925 | 1,672 | 1,716 | 1,726 | 1,841 | 1,946 | 1,983 | 1,951 | 2,043 | 2,272 | 1,585 | 1,535 | 1,589 | 1,722 |
Langetermijnbeleggingen
| 39,077 | 54,674 | 49,188 | 38,404 | 47,943 | 44,737 | 27,789 | 26,022 | 23,988 | 40,089 | 38,125 | 38,875 | 38,627 | 23,335 | 22,333 | 22,289 | 20,232 | 19,878 | 18,275 | 23,682 | 19,036 | 17,787 | 20,221 | 19,220 | 24,456 | 24,186 | 22,859 | 24,982 | 18,353 | 17,082 | 16,363 | 16,333 | 12,267 | 10,867 | 14,746 | 17,054 | 13,353 | 22,473 | 15,225 | 14,565 | 14,660 | 15,202 | 11,330 | 14,090 | 12,138 | 15,275 | 16,339 | 12,801 | 10,761 | 9,733 | 8,522 | 8,539 | 3,791 | 7,212 | 5,532 | 7,480 | 6,947 | 5,219 | 3,717 | 4,294 | 11,638 | 10,298 |
Belastingvorderingen
| 0 | 7,921 | 4,120 | 643 | -9,224 | -9,173 | 3,283 | 4,742 | 4,740 | -8,605 | 2,350 | -7,741 | -7,805 | 6,181 | 2,048 | 3,967 | 3,945 | 3,849 | 2,038 | 3,952 | 5,648 | 6,004 | 2,071 | 4,207 | 4,183 | 3,620 | 1,533 | 4,206 | 8,225 | 7,962 | 2,458 | 7,977 | 7,938 | 7,933 | 2,474 | 9,646 | 11,000 | 6,100 | 2,364 | 10,142 | 8,432 | 6,161 | 2,206 | 7,597 | 7,746 | 3,966 | 1,916 | 1,940 | 452 | 2,012 | 1,137 | 1,985 | 7,053 | 5,182 | 1,356 | 5,926 | 5,258 | 7,395 | 1,405 | 7,996 | 1,276 | 1,509 |
Overige niet-vlottende activa
| 10,497 | -7,920 | 4,291 | 9,138 | 9,224 | 9,173 | 8,570 | 8,395 | 8,563 | 8,604 | 10 | 7,742 | 7,805 | 7,878 | 12,010 | 7,659 | 7,723 | 7,833 | 9,761 | 7,600 | 7,776 | 7,762 | 9,939 | 7,730 | 7,742 | 7,754 | 10,329 | 8,170 | 8,242 | 8,174 | 13,716 | 7,859 | 7,789 | 7,979 | 13,219 | 8,466 | 8,279 | 8,271 | 17,786 | 7,989 | 7,706 | 6,336 | 12,017 | 6,154 | 5,981 | 5,846 | 4,936 | 5,741 | 5,629 | 5,429 | 11,000 | 6,107 | 5,423 | 5,201 | 11,967 | 5,542 | 5,501 | 5,361 | 13,031 | 5,693 | 5,750 | 5,721 |
Totaal niet-vlottende activa
| 175,714 | 184,116 | 185,445 | 174,035 | 176,641 | 171,241 | 163,820 | 167,180 | 169,380 | 168,583 | 166,103 | 162,894 | 163,640 | 162,952 | 162,145 | 158,497 | 158,464 | 159,569 | 160,014 | 164,942 | 162,502 | 161,743 | 161,964 | 162,250 | 167,198 | 165,396 | 150,974 | 151,626 | 148,407 | 144,679 | 141,813 | 138,937 | 132,132 | 132,515 | 137,568 | 143,759 | 141,650 | 143,885 | 142,120 | 137,688 | 132,740 | 129,173 | 128,212 | 128,635 | 125,002 | 123,196 | 119,053 | 112,627 | 107,801 | 102,222 | 105,136 | 99,545 | 99,594 | 101,988 | 101,893 | 102,099 | 101,527 | 102,907 | 100,621 | 100,988 | 102,983 | 103,418 |
Totaal activa
| 369,002 | 392,070 | 391,298 | 373,733 | 374,983 | 358,741 | 345,878 | 351,846 | 347,722 | 337,862 | 332,620 | 326,222 | 318,168 | 312,824 | 307,332 | 298,994 | 289,474 | 289,526 | 294,098 | 301,479 | 298,984 | 303,136 | 305,916 | 304,192 | 308,541 | 303,263 | 285,952 | 280,887 | 275,709 | 268,353 | 267,215 | 260,900 | 246,018 | 244,628 | 254,106 | 265,069 | 259,067 | 256,559 | 258,742 | 252,394 | 236,493 | 227,081 | 228,840 | 227,523 | 221,615 | 220,583 | 215,837 | 202,352 | 199,629 | 190,017 | 191,766 | 182,363 | 181,390 | 181,997 | 184,206 | 184,349 | 177,340 | 182,606 | 182,641 | 183,019 | 178,603 | 178,455 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 27,867 | 32,800 | 33,291 | 20,318 | 20,535 | 19,229 | 19,810 | 21,462 | 19,258 | 19,385 | 18,610 | 18,542 | 17,215 | 17,610 | 16,882 | 16,590 | 14,191 | 14,824 | 17,374 | 17,715 | 17,065 | 19,581 | 20,289 | 22,062 | 20,625 | 23,993 | 23,227 | 21,353 | 19,810 | 21,000 | 23,701 | 28,095 | 23,439 | 24,078 | 24,986 | 31,204 | 27,269 | 24,937 | 25,902 | 30,588 | 24,263 | 23,961 | 25,269 | 26,457 | 22,109 | 25,827 | 26,488 | 24,613 | 26,280 | 26,756 | 27,779 | 25,994 | 20,657 | 21,443 | 21,369 | 25,357 | 20,656 | 19,754 | 18,805 | 20,390 | 15,271 | 17,703 |
Kortlopende schulden
| 7,534 | 8,686 | 10,742 | 13,102 | 12,360 | 13,759 | 10,002 | 9,817 | 10,393 | 9,195 | 13,701 | 15,606 | 15,860 | 16,068 | 13,354 | 14,240 | 14,817 | 13,828 | 19,496 | 15,377 | 15,504 | 15,688 | 25,349 | 22,317 | 37,918 | 37,787 | 11,369 | 11,561 | 11,507 | 19,955 | 20,325 | 17,975 | 15,735 | 7,670 | 10,716 | 7,278 | 4,686 | 7,799 | 11,898 | 7,432 | 5,095 | 6,039 | 19,019 | 15,764 | 14,034 | 18,748 | 12,008 | 12,093 | 11,797 | 14,890 | 10,753 | 11,929 | 14,968 | 14,318 | 14,470 | 14,361 | 8,881 | 16,714 | 17,513 | 21,250 | 21,963 | 17,448 |
Belastingschulden
| 0 | 1,704 | 2,906 | 1,013 | 1,987 | 931 | 1,847 | 659 | 1,887 | 880 | 3,527 | 1,706 | 1,924 | 655 | 1,941 | 292 | 709 | 448 | 2,183 | 357 | 2,003 | 656 | 2,655 | 936 | 2,597 | 772 | 3,521 | 1,510 | 2,790 | 1,069 | 2,931 | 499 | 1,789 | 741 | 2,492 | 638 | 2,067 | 907 | 4,722 | 1,978 | 2,670 | 1,006 | 3,246 | 998 | 1,875 | 589 | 2,556 | 834 | 2,165 | 841 | 2,586 | 771 | 1,531 | 693 | 2,946 | 1,494 | 1,716 | 650 | 1,266 | 154 | 281 | 890 |
Uitgestelde opbrengsten
| 7,215 | 1,704 | 4,009 | 5,398 | 7,166 | 4,371 | 7,445 | 4,179 | 6,397 | 3,733 | 8,830 | 4,713 | 5,753 | 3,237 | 6,098 | 3,689 | 4,135 | 3,070 | 6,751 | 3,034 | 5,775 | 3,115 | 7,068 | 3,695 | 6,523 | 3,069 | 7,654 | 3,892 | 6,333 | 3,342 | 6,985 | 2,754 | 5,046 | 2,931 | 6,254 | 2,960 | 5,618 | 3,202 | 8,786 | 4,235 | 6,078 | 3,185 | 6,865 | 3,012 | 4,928 | 2,640 | 5,865 | 2,669 | 5,279 | 2,923 | 5,715 | 2,512 | 4,483 | 2,631 | 5,850 | 2,923 | 4,215 | 2,209 | 3,306 | 1,295 | 2,222 | 3,261 |
Overige kortlopende verplichtingen
| 22,434 | 26,607 | 26,551 | 43,089 | 41,758 | 36,532 | 30,724 | 38,331 | 34,115 | 33,346 | 32,001 | 34,878 | 31,624 | 31,709 | 29,513 | 32,249 | 27,040 | 29,523 | 28,028 | 36,259 | 33,637 | 38,837 | 34,324 | 35,869 | 36,561 | 35,988 | 32,679 | 31,525 | 32,365 | 23,812 | 19,601 | 15,286 | 11,596 | 13,761 | 11,077 | 15,849 | 12,333 | 14,059 | 8,127 | 13,265 | 10,352 | 10,988 | 7,604 | 12,788 | 10,901 | 16,451 | 16,491 | 14,009 | 14,265 | 12,859 | 13,426 | 12,321 | 12,591 | 13,387 | 13,211 | 12,389 | 12,133 | 12,814 | 10,967 | 9,675 | 9,376 | 11,172 |
Totaal kortlopende verplichtingen
| 65,050 | 73,205 | 77,499 | 77,522 | 76,640 | 70,451 | 65,588 | 70,269 | 65,653 | 62,806 | 67,839 | 70,732 | 66,623 | 66,042 | 61,690 | 63,371 | 56,757 | 58,623 | 67,081 | 69,708 | 68,209 | 74,762 | 82,617 | 81,184 | 97,701 | 98,540 | 70,796 | 65,949 | 66,472 | 65,836 | 66,558 | 67,363 | 62,651 | 52,112 | 55,525 | 60,889 | 57,591 | 54,106 | 59,435 | 61,733 | 54,536 | 48,364 | 62,003 | 62,031 | 58,775 | 61,615 | 57,543 | 51,549 | 54,507 | 55,346 | 54,544 | 51,015 | 49,747 | 49,841 | 51,996 | 53,601 | 43,386 | 49,932 | 48,551 | 51,469 | 46,891 | 47,213 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 19,368 | 19,406 | 20,120 | 18,737 | 20,366 | 20,387 | 25,619 | 24,503 | 24,585 | 24,606 | 25,527 | 24,843 | 24,984 | 25,104 | 29,847 | 29,315 | 29,432 | 29,353 | 24,944 | 25,394 | 25,638 | 25,706 | 21,229 | 20,646 | 5,486 | 5,179 | 15,401 | 15,033 | 14,741 | 14,475 | 14,519 | 14,158 | 14,230 | 24,261 | 24,383 | 25,145 | 24,909 | 25,006 | 25,341 | 25,186 | 25,168 | 27,333 | 17,930 | 18,458 | 18,359 | 18,583 | 24,922 | 24,715 | 24,392 | 14,086 | 17,035 | 16,277 | 16,438 | 16,673 | 17,147 | 16,971 | 22,355 | 21,290 | 21,566 | 21,468 | 21,463 | 20,289 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 1,392 | 0 | 0 | 0 | 13,671 | 0 | 0 | 0 | 14,777 | 0 | 0 | 0 | 14,444 | 0 | 0 | 0 | 14,076 | 0 | 0 | 0 | 14,400 | 0 | 0 | 0 | 14,147 | 0 | 0 | 0 | 13,916 | 0 | 0 | 0 | 13,808 | 0 | 0 | 0 | 12,646 | 0 | 0 | 0 | 11,362 | 0 | 0 | 0 | 9,988 | 0 | 0 | 0 | 10,212 | 0 | 0 | 0 | 10,757 | 0 | 0 | 0 | 11,244 | 0 | 0 | 12,680 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 18,714 | 0 | 0 | 0 | 13,299 | 0 | 0 | 0 | 13,878 | 0 | 0 | 0 | 13,176 | 0 | 0 | 0 | 11,086 | 0 | 0 | 0 | 11,339 | 0 | 0 | 0 | 14,869 | 0 | 0 | 0 | 15,174 | 0 | 0 | 0 | 14,038 | 0 | 0 | 0 | 16,444 | 0 | 0 | 0 | 15,347 | 0 | 0 | 0 | 14,202 | 0 | 0 | 0 | 12,676 | 0 | 0 | 0 | 13,658 | 0 | 0 | 0 | 13,773 | 0 | 0 | 13,121 |
Overige niet-vlottende verplichtingen
| 32,162 | 34,360 | 14,400 | 33,291 | 32,946 | 31,519 | 1,121 | 31,742 | 30,702 | 30,991 | 844 | 30,458 | 29,949 | 29,594 | 682 | 28,184 | 27,181 | 27,188 | 856 | 28,829 | 27,569 | 27,550 | 878 | 27,313 | 28,199 | 28,238 | 3,353 | 31,110 | 31,005 | 30,357 | 832 | 29,680 | 27,796 | 27,453 | 538 | 29,639 | 28,901 | 30,244 | 17,031 | 29,954 | 29,151 | 28,717 | 15,918 | 27,513 | 26,565 | 26,197 | 587 | 24,890 | 23,576 | 23,496 | 964 | 23,155 | 24,828 | 25,081 | 771 | 25,336 | 24,901 | 25,252 | 670 | 25,562 | 25,891 | 694 |
Totaal niet-vlottende verplichtingen
| 51,530 | 53,766 | 53,234 | 52,028 | 53,312 | 51,906 | 53,710 | 56,245 | 55,287 | 55,597 | 55,026 | 55,301 | 54,933 | 54,698 | 58,149 | 57,499 | 56,613 | 56,541 | 50,962 | 54,223 | 53,207 | 53,256 | 47,846 | 47,959 | 33,685 | 33,417 | 45,393 | 46,143 | 45,746 | 44,832 | 44,441 | 43,838 | 42,026 | 51,714 | 52,767 | 54,784 | 53,810 | 55,250 | 55,018 | 55,140 | 54,319 | 56,050 | 45,210 | 45,971 | 44,924 | 44,780 | 49,699 | 49,605 | 47,968 | 37,582 | 40,887 | 39,432 | 41,266 | 41,754 | 42,333 | 42,307 | 47,256 | 46,542 | 47,253 | 47,030 | 47,354 | 46,784 |
Totaal passiva
| 116,580 | 126,971 | 130,733 | 129,550 | 129,952 | 122,357 | 119,298 | 126,514 | 120,940 | 118,403 | 122,865 | 126,033 | 121,556 | 120,740 | 119,839 | 120,870 | 113,370 | 115,164 | 118,043 | 123,931 | 121,416 | 128,018 | 130,463 | 129,143 | 131,386 | 131,957 | 116,189 | 112,092 | 112,218 | 110,668 | 110,999 | 111,201 | 104,677 | 103,826 | 108,292 | 115,673 | 111,401 | 109,356 | 114,453 | 116,873 | 108,855 | 104,414 | 107,213 | 108,002 | 103,699 | 106,395 | 107,242 | 101,154 | 102,475 | 92,928 | 95,431 | 90,447 | 91,013 | 91,595 | 94,329 | 95,908 | 90,642 | 96,474 | 95,804 | 98,499 | 94,245 | 93,997 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 192,366 | 190,214 | 0 | 0 | 0 | 182,849 | 181,688 | 177,764 | 175,622 | 0 | 0 | 1,209 | 2,247 | 2,163 | 1,513 | 0 | 296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 410 | 6,705 | 3,879 | 0 | 0 | 0 | 0 | 0 | 0 | 175 | 1,617 | 1,336 | 1,203 | 3,773 | 4,744 | 9,014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 | 17,076 |
Ingehouden winsten
| 191,714 | 188,083 | 185,285 | 181,977 | 179,488 | 175,427 | 174,799 | 171,979 | 170,036 | 167,040 | 165,878 | 161,953 | 159,810 | 156,625 | 154,856 | 151,269 | 150,350 | 148,470 | 149,487 | 147,523 | 146,667 | 143,372 | 142,442 | 141,607 | 139,603 | 135,152 | 133,394 | 130,015 | 127,645 | 123,962 | 123,063 | 118,942 | 116,921 | 113,323 | 112,395 | 110,405 | 108,731 | 104,787 | 103,183 | 99,275 | 96,917 | 93,301 | 92,072 | 89,471 | 86,978 | 84,519 | 83,318 | 81,236 | 80,261 | 78,316 | 77,167 | 75,415 | 73,974 | 72,098 | 71,636 | 70,538 | 69,257 | 67,581 | 66,655 | 65,125 | 64,545 | 64,782 |
Overige gereserveerde algehele resultaten
| 52,523 | 52,227 | 58,428 | 48,470 | 50,423 | 43,965 | 33,733 | 35,163 | 38,593 | 34,431 | 26,067 | 20,542 | 19,151 | 17,820 | 26,410 | -1,209 | -2,247 | -2,163 | -1,513 | 2,065 | -296 | 388 | 1,703 | 2,115 | 6,228 | 4,732 | 4,919 | 7,386 | 4,525 | 2,372 | 1,759 | -410 | -6,705 | -3,879 | 1,986 | 7,349 | 7,236 | 10,695 | 9,576 | 4,977 | -175 | -1,617 | -1,336 | -1,203 | -3,773 | -4,744 | -9,014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -11,280 | 5,433 | -2,389 | 42,802 | 46,225 | 41,676 | 32,521 | 33,952 | 37,382 | 33,164 | 24,801 | 19,277 | 17,887 | 9,337 | 9,334 | 9,334 | 9,336 | 9,317 | 9,310 | 11,372 | 11,916 | 12,898 | 12,512 | 14,628 | 18,747 | 17,255 | 17,445 | 19,914 | 17,055 | 12,535 | 12,333 | 10,577 | 10,581 | 10,582 | 12,569 | 17,935 | 10,593 | 21,293 | 10,603 | 10,606 | 10,260 | 10,617 | 10,621 | 10,628 | 10,636 | 10,637 | 10,638 | -3,425 | -6,381 | -5,012 | -4,321 | -7,335 | -7,289 | -5,263 | -5,299 | -5,464 | -5,753 | -4,540 | -2,883 | -3,486 | -3,084 | -3,436 |
Totaal eigen vermogen van aandeelhouders
| 250,033 | 262,819 | 258,400 | 241,855 | 242,789 | 234,179 | 224,396 | 223,007 | 224,494 | 217,280 | 207,755 | 198,306 | 194,773 | 190,243 | 185,790 | 176,470 | 174,515 | 172,700 | 174,360 | 175,971 | 175,955 | 173,346 | 173,733 | 173,311 | 175,426 | 169,483 | 167,915 | 167,005 | 161,776 | 155,945 | 152,472 | 146,185 | 137,872 | 137,102 | 142,040 | 145,416 | 143,636 | 143,156 | 140,438 | 131,934 | 124,428 | 119,377 | 118,433 | 115,972 | 110,917 | 107,488 | 102,018 | 94,887 | 90,956 | 90,380 | 89,923 | 85,156 | 83,761 | 83,911 | 83,413 | 82,150 | 80,580 | 80,117 | 80,848 | 78,715 | 78,537 | 78,422 |
Totaal eigen vermogen
| 252,419 | 265,099 | 260,559 | 244,183 | 245,031 | 236,384 | 226,580 | 225,332 | 226,782 | 219,459 | 209,755 | 200,189 | 196,612 | 192,084 | 187,493 | 178,124 | 176,104 | 174,362 | 176,055 | 177,548 | 177,568 | 175,118 | 175,453 | 175,049 | 177,155 | 171,306 | 169,763 | 168,795 | 163,491 | 157,685 | 156,216 | 149,699 | 141,341 | 140,802 | 145,814 | 149,396 | 147,666 | 147,203 | 144,289 | 135,521 | 127,638 | 122,667 | 121,627 | 119,521 | 117,916 | 114,188 | 108,595 | 101,198 | 97,154 | 97,089 | 96,335 | 91,916 | 90,377 | 90,402 | 89,877 | 88,441 | 86,698 | 86,132 | 86,837 | 84,520 | 84,358 | 84,458 |
Totaal passiva en aandeelhoudersvermogen
| 369,002 | 392,070 | 391,292 | 373,733 | 374,983 | 358,741 | 345,878 | 351,846 | 347,722 | 337,862 | 332,620 | 326,222 | 318,168 | 312,824 | 307,332 | 298,994 | 289,474 | 289,526 | 294,098 | 301,479 | 298,984 | 303,136 | 305,916 | 304,192 | 308,541 | 303,263 | 285,952 | 280,887 | 275,709 | 268,353 | 267,215 | 260,900 | 246,018 | 244,628 | 254,106 | 265,069 | 259,067 | 256,559 | 258,742 | 252,394 | 236,493 | 227,081 | 228,840 | 227,523 | 221,615 | 220,583 | 215,837 | 202,352 | 199,629 | 190,017 | 191,766 | 182,363 | 181,390 | 181,997 | 184,206 | 184,349 | 177,340 | 182,606 | 182,641 | 183,019 | 178,603 | 178,455 |