MINEBEA MITSUMI Inc.
TSE:6479.T
2507 (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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 151,334 | 153,149 | 146,664 | 138,762 | 140,433 | 156,245 | 144,671 | 130,321 | 141,097 | 141,175 | 163,588 | 138,784 | 167,062 | 159,282 | 165,479 | 134,497 | 124,569 | 136,932 | 130,746 | 124,026 | 102,656 | 100,948 | 122,432 | 108,985 | 86,725 | 83,247 | 104,894 | 100,776 | 96,065 | 110,103 | 93,125 | 54,969 | 47,102 | 43,788 | 39,594 | 41,141 | 42,092 | 39,084 | 45,327 | 43,597 | 35,816 | 35,988 | 38,615 | 35,194 | 34,723 | 27,344 | 34,182 | 29,743 | 25,393 | 24,027 | 28,330 | 23,022 | 23,451 | 24,299 | 29,590 | 23,919 | 26,282 | 24,672 | 26,507 | 28,106 | 26,042 | 27,895 | 25,218 |
Kortetermijnbeleggingen
| 0 | 0 | 9,706 | 12,448 | 10,218 | 10,219 | 10,948 | 11,592 | 9,552 | 19,623 | 23,320 | 20,597 | 23,460 | 20,383 | 19,970 | 20,004 | 18,866 | 18,998 | 18,057 | 21,798 | 19,389 | 20,407 | 21,045 | 22,664 | 22,614 | 20,656 | 1,499 | 1,651 | 1,649 | 2,065 | 1,840 | 15,750 | 15,067 | 14,695 | 1,545 | 1,492 | 1,797 | 1,924 | 1,487 | 1,851 | 2,833 | 1,539 | 1,284 | 1,196 | 965 | 1,115 | 1,415 | 1,385 | 989 | 1,108 | 787 | 728 | 1,010 | 725 | 828 | 795 | 514 | 506 | 857 | 899 | 861 | 780 | 1,047 |
Liquide middelen en kortetermijnbeleggingen
| 151,334 | 153,149 | 146,664 | 151,210 | 150,651 | 166,464 | 155,619 | 141,913 | 150,649 | 160,798 | 186,908 | 159,381 | 190,522 | 179,665 | 185,449 | 154,501 | 143,435 | 155,930 | 148,803 | 145,824 | 122,045 | 121,355 | 143,477 | 131,649 | 109,339 | 103,903 | 106,393 | 102,427 | 97,714 | 112,168 | 94,965 | 70,719 | 62,169 | 58,483 | 41,139 | 42,633 | 43,889 | 41,008 | 46,814 | 45,448 | 38,649 | 37,527 | 39,899 | 36,390 | 35,688 | 28,459 | 35,597 | 31,128 | 26,382 | 25,135 | 29,117 | 23,750 | 24,461 | 25,024 | 30,418 | 24,714 | 26,796 | 25,178 | 27,364 | 29,005 | 26,903 | 28,675 | 26,265 |
Nettovorderingen
| 327,278 | 307,604 | 308,420 | 297,452 | 324,793 | 253,605 | 287,374 | 281,471 | 291,910 | 220,074 | 240,822 | 235,017 | 207,176 | 201,014 | 203,614 | 214,303 | 198,600 | 163,236 | 182,890 | 207,575 | 201,042 | 172,698 | 151,349 | 183,863 | 174,512 | 152,911 | 166,419 | 194,441 | 207,494 | 169,951 | 171,190 | 131,472 | 132,530 | 90,233 | 92,096 | 122,609 | 138,542 | 107,006 | 110,343 | 120,722 | 102,826 | 80,823 | 0 | 80,882 | 77,498 | 70,640 | 0 | 66,773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 335,847 | 359,571 | 294,921 | 300,510 | 302,766 | 303,290 | 263,071 | 275,894 | 272,769 | 264,408 | 219,308 | 224,629 | 214,098 | 195,472 | 171,368 | 174,251 | 186,469 | 204,385 | 169,803 | 175,894 | 181,444 | 174,441 | 141,385 | 156,813 | 176,791 | 169,074 | 150,122 | 152,447 | 163,211 | 133,993 | 120,438 | 96,703 | 96,445 | 86,995 | 103,009 | 126,681 | 118,140 | 94,496 | 92,160 | 89,561 | 78,105 | 67,372 | 63,650 | 65,457 | 60,494 | 59,084 | 58,232 | 60,171 | 54,775 | 51,751 | 49,022 | 46,480 | 45,256 | 44,271 | 43,995 | 42,675 | 41,726 | 39,343 | 35,910 | 35,118 | 34,681 | 38,735 | 40,934 |
Overige vlottende activa
| 56,467 | 60,320 | 42,301 | 53,277 | 42,240 | 52,186 | 37,576 | 42,357 | 30,797 | 51,643 | 42,404 | 44,878 | 40,780 | 48,315 | 34,814 | 39,458 | 33,923 | 40,980 | 32,432 | 42,190 | 35,200 | 41,096 | 30,388 | 38,854 | 34,347 | 36,812 | 20,775 | 24,592 | 20,261 | 23,281 | 18,981 | 16,085 | 17,676 | 20,931 | 13,576 | 18,283 | 18,373 | 18,241 | 15,868 | 16,942 | 15,298 | 16,414 | 86,088 | 13,316 | 13,105 | 17,507 | 77,147 | 17,749 | 81,165 | 83,613 | 79,648 | 67,057 | 72,463 | 73,102 | 69,764 | 73,561 | 74,356 | 72,440 | 66,730 | 63,305 | 57,897 | 54,289 | 65,898 |
Totaal vlottende activa
| 870,926 | 880,644 | 792,306 | 790,001 | 810,232 | 765,326 | 732,692 | 730,043 | 736,573 | 677,300 | 666,122 | 643,308 | 629,116 | 604,083 | 575,275 | 562,509 | 543,561 | 545,533 | 515,871 | 549,685 | 520,342 | 489,183 | 445,554 | 488,515 | 472,375 | 442,044 | 443,709 | 473,907 | 488,680 | 439,393 | 405,574 | 314,979 | 308,820 | 256,642 | 249,820 | 310,206 | 318,944 | 260,751 | 265,185 | 272,673 | 234,878 | 202,136 | 189,637 | 196,045 | 186,785 | 175,690 | 170,976 | 175,821 | 162,322 | 160,499 | 157,787 | 137,287 | 142,180 | 142,397 | 144,177 | 140,950 | 142,878 | 136,961 | 130,004 | 127,428 | 119,481 | 121,699 | 133,097 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 505,476 | 523,912 | 497,870 | 488,186 | 486,220 | 479,207 | 455,750 | 435,726 | 435,750 | 423,648 | 336,385 | 315,806 | 298,565 | 296,744 | 293,079 | 288,320 | 288,257 | 292,954 | 275,064 | 290,629 | 288,164 | 288,212 | 244,388 | 241,413 | 244,439 | 233,368 | 223,152 | 223,819 | 214,468 | 204,258 | 199,584 | 177,346 | 161,067 | 164,065 | 177,993 | 186,685 | 187,403 | 197,302 | 192,597 | 187,307 | 176,083 | 164,359 | 166,899 | 169,361 | 167,564 | 171,294 | 170,762 | 160,513 | 135,583 | 128,173 | 127,039 | 118,574 | 117,157 | 121,880 | 124,096 | 121,982 | 122,050 | 119,041 | 124,227 | 124,070 | 124,193 | 135,406 | 130,275 |
Goodwill
| 63,960 | 64,918 | 47,722 | 47,284 | 47,416 | 48,246 | 47,478 | 47,238 | 47,255 | 43,347 | 42,865 | 42,447 | 41,455 | 41,534 | 41,439 | 43,842 | 43,715 | 43,576 | 18,626 | 15,579 | 15,297 | 14,103 | 8,284 | 8,398 | 8,664 | 8,435 | 7,248 | 9,976 | 6,698 | 4,709 | 4,714 | 4,898 | 5,210 | 5,313 | 5,721 | 6,095 | 6,416 | 6,227 | 6,539 | 2,671 | 2,780 | 2,848 | 2,998 | 3,464 | 3,592 | 3,355 | 3,502 | 4,143 | 4,387 | 5,875 | 4,222 | 4,555 | 4,888 | 5,221 | 5,555 | 5,908 | 6,245 | 6,661 | 7,000 | 7,338 | 7,926 | 8,584 | 2,966 |
Immateriële activa
| 19,691 | 19,720 | 19,042 | 19,155 | 19,427 | 18,335 | 18,131 | 17,685 | 17,810 | 17,698 | 17,790 | 17,860 | 17,841 | 18,343 | 18,666 | 13,865 | 14,081 | 14,265 | 13,798 | 9,423 | 9,473 | 9,843 | 9,375 | 9,528 | 9,822 | 9,884 | 9,877 | 8,437 | 8,577 | 8,766 | 8,689 | 8,032 | 7,291 | 6,991 | 7,184 | 7,262 | 6,792 | 5,801 | 5,613 | 4,942 | 4,089 | 2,491 | 2,531 | 2,486 | 2,457 | 1,455 | 1,366 | 1,101 | 1,089 | 1,244 | 1,256 | 1,367 | 1,536 | 1,714 | 1,875 | 1,997 | 2,177 | 2,643 | 2,671 | 2,839 | 2,986 | 3,297 | 2,612 |
Goodwill en immateriële activa
| 83,651 | 84,638 | 66,764 | 66,439 | 66,843 | 66,581 | 65,609 | 64,923 | 65,065 | 61,045 | 60,655 | 60,307 | 59,296 | 59,877 | 60,105 | 57,707 | 57,796 | 57,841 | 32,424 | 25,002 | 24,770 | 23,946 | 17,659 | 17,926 | 18,486 | 18,319 | 17,125 | 18,413 | 15,275 | 13,475 | 13,403 | 12,930 | 12,501 | 12,304 | 12,905 | 13,357 | 13,208 | 12,028 | 12,152 | 7,613 | 6,869 | 5,339 | 5,529 | 5,950 | 6,049 | 4,810 | 4,868 | 5,244 | 5,476 | 7,119 | 5,478 | 5,922 | 6,424 | 6,935 | 7,430 | 7,905 | 8,422 | 9,304 | 9,671 | 10,177 | 10,912 | 11,881 | 5,578 |
Langetermijnbeleggingen
| 33,208 | 35,737 | 34,116 | 21,862 | 23,649 | 33,627 | 13,533 | 11,834 | 10,683 | 27,413 | 28,186 | 25,828 | 25,046 | 1,577 | 3,536 | 2,161 | 1,915 | 1,213 | 839 | 1,282 | 2,265 | 1,396 | -6,410 | -9,598 | -8,234 | -5,421 | 7,149 | 7,744 | 7,357 | 6,448 | 7,130 | -6,588 | -6,825 | -5,898 | 7,215 | 8,937 | 8,231 | 9,294 | 9,442 | 7,619 | 6,138 | 8,348 | 9,663 | 9,869 | 8,446 | 7,702 | 6,427 | 5,450 | 5,356 | 5,144 | 7,263 | 6,978 | 6,580 | 7,234 | 7,175 | 7,514 | 7,752 | 6,727 | 6,668 | 6,243 | 6,474 | 5,557 | 5,421 |
Belastingvorderingen
| 16,793 | 18,949 | 17,952 | 14,768 | 16,242 | 15,576 | 15,867 | 13,716 | 17,991 | 15,482 | 12,844 | 17,422 | 17,998 | 16,942 | 16,892 | 19,972 | 20,247 | 19,118 | 18,008 | 19,761 | 19,747 | 19,979 | 16,650 | 14,503 | 14,353 | 14,066 | 8,823 | 8,869 | 9,225 | 9,797 | 9,249 | 7,289 | 7,191 | 7,425 | 7,643 | 6,925 | 6,474 | 6,611 | 6,666 | 7,076 | 5,939 | 5,486 | 5,965 | 5,612 | 5,413 | 6,006 | 5,423 | 6,239 | 5,427 | 5,780 | 5,846 | 4,639 | 4,439 | 4,898 | 5,279 | 4,213 | 4,292 | 4,482 | 4,923 | 8,313 | 8,082 | 7,979 | 4,750 |
Overige niet-vlottende activa
| 8,990 | 8,808 | 7,114 | 21,330 | 19,603 | 0 | 20,516 | 17,629 | 15,778 | 0 | 0 | 0 | 0 | 26,263 | 27,884 | 24,046 | 23,131 | 23,350 | 22,275 | 26,581 | 24,139 | 24,896 | 24,286 | 25,954 | 22,926 | 20,823 | 7,882 | 8,294 | 8,137 | 8,561 | 8,370 | 18,272 | 17,207 | 16,855 | 3,848 | 3,944 | 4,278 | 4,529 | 3,998 | 4,922 | 5,618 | 3,732 | 3,580 | 3,738 | 3,460 | 3,846 | 4,346 | 4,438 | 3,835 | 3,978 | 3,359 | 3,060 | 3,214 | 2,887 | 2,935 | 2,594 | 2,190 | 2,147 | 2,474 | 2,247 | 2,399 | 2,874 | 3,153 |
Totaal niet-vlottende activa
| 648,118 | 672,044 | 623,816 | 612,585 | 612,557 | 594,991 | 571,275 | 543,828 | 545,267 | 527,588 | 438,070 | 419,363 | 400,905 | 401,403 | 401,496 | 392,206 | 391,346 | 394,476 | 348,610 | 363,255 | 359,085 | 358,429 | 296,573 | 290,198 | 291,970 | 281,155 | 264,131 | 267,139 | 254,462 | 242,539 | 237,736 | 209,249 | 191,141 | 194,751 | 209,604 | 219,848 | 219,594 | 229,764 | 224,855 | 214,537 | 200,647 | 187,264 | 191,636 | 194,530 | 190,932 | 193,658 | 191,826 | 181,884 | 155,677 | 150,194 | 148,985 | 139,173 | 137,814 | 143,834 | 146,915 | 144,208 | 144,706 | 141,701 | 147,963 | 151,050 | 152,060 | 163,697 | 149,177 |
Totaal activa
| 1,519,044 | 1,552,688 | 1,416,122 | 1,402,586 | 1,422,789 | 1,360,317 | 1,303,967 | 1,273,871 | 1,281,840 | 1,204,888 | 1,104,192 | 1,062,671 | 1,030,021 | 1,005,486 | 976,771 | 954,715 | 934,907 | 940,009 | 864,481 | 912,940 | 879,427 | 847,612 | 742,127 | 778,713 | 764,345 | 723,199 | 707,843 | 741,049 | 743,144 | 681,933 | 643,310 | 524,231 | 499,964 | 451,394 | 459,427 | 530,053 | 538,541 | 490,516 | 490,041 | 487,211 | 435,527 | 389,400 | 381,276 | 390,575 | 377,718 | 369,350 | 362,803 | 357,706 | 317,999 | 310,693 | 306,772 | 276,460 | 279,994 | 286,231 | 291,092 | 285,158 | 287,584 | 278,662 | 277,967 | 278,478 | 271,541 | 285,396 | 282,274 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 226,708 | 231,946 | 196,542 | 211,834 | 207,497 | 199,721 | 172,011 | 200,638 | 190,939 | 173,523 | 170,854 | 182,886 | 170,016 | 163,573 | 142,673 | 147,749 | 132,951 | 152,853 | 143,964 | 160,844 | 157,814 | 139,228 | 109,344 | 139,060 | 122,036 | 123,890 | 98,342 | 110,876 | 135,165 | 103,351 | 86,570 | 74,035 | 78,881 | 36,902 | 35,807 | 73,064 | 93,102 | 53,074 | 59,906 | 66,444 | 51,783 | 36,412 | 29,898 | 33,264 | 31,975 | 27,246 | 20,397 | 25,304 | 26,391 | 27,542 | 23,336 | 18,078 | 20,532 | 20,224 | 18,630 | 20,421 | 22,236 | 20,473 | 16,464 | 15,371 | 13,154 | 9,663 | 15,255 |
Kortlopende schulden
| 207,402 | 198,614 | 147,238 | 165,818 | 163,832 | 185,392 | 188,228 | 174,803 | 190,352 | 233,258 | 164,866 | 163,048 | 168,674 | 142,243 | 137,141 | 141,251 | 146,374 | 145,843 | 98,349 | 100,528 | 139,255 | 131,255 | 86,642 | 99,164 | 91,561 | 79,931 | 80,825 | 75,770 | 73,877 | 69,327 | 67,646 | 67,759 | 112,293 | 109,354 | 97,408 | 98,722 | 77,878 | 65,698 | 66,928 | 62,079 | 58,862 | 60,702 | 64,245 | 69,302 | 72,146 | 77,961 | 85,447 | 91,532 | 82,433 | 76,378 | 68,886 | 72,999 | 79,151 | 76,481 | 76,733 | 80,908 | 66,256 | 65,280 | 65,226 | 83,264 | 73,458 | 81,847 | 60,167 |
Belastingschulden
| 0 | 10,856 | 7,981 | 9,100 | 9,899 | 6,232 | 7,483 | 12,650 | 12,446 | 7,329 | 11,129 | 12,023 | 9,742 | 10,366 | 6,689 | 7,512 | 7,778 | 4,764 | 2,905 | 5,751 | 5,876 | 3,882 | 5,448 | 7,980 | 8,512 | 6,304 | 6,695 | 7,050 | 6,947 | 6,161 | 4,621 | 4,324 | 4,847 | 6,339 | 5,385 | 6,197 | 8,183 | 7,096 | 8,219 | 4,236 | 4,077 | 3,218 | 3,189 | 2,166 | 2,036 | 869 | 821 | 934 | 1,563 | 721 | 791 | 791 | 1,626 | 1,790 | 2,115 | 1,382 | 1,966 | 2,037 | 1,830 | 964 | 684 | 418 | 1,391 |
Uitgestelde opbrengsten
| 10,318 | 10,856 | 7,981 | 25,150 | 28,438 | 27,975 | 21,832 | 29,347 | 38,731 | 32,068 | 28,119 | 30,662 | 26,442 | 27,144 | 19,932 | 20,540 | 18,553 | 18,376 | 14,242 | 17,908 | 16,432 | 17,979 | 7,631 | 13,986 | 11,386 | 13,614 | 18,687 | 13,169 | 19,970 | 13,293 | 13,203 | 8,586 | 14,144 | 12,158 | 12,703 | 10,808 | 18,616 | 13,934 | 16,013 | 8,447 | 13,436 | 8,312 | 8,926 | 4,731 | 9,064 | 5,157 | 5,588 | 2,903 | 7,569 | 4,235 | 4,632 | 2,567 | 7,070 | 5,114 | 6,162 | 3,162 | 7,913 | 5,410 | 5,554 | 2,666 | 5,626 | 4,224 | 3,328 |
Overige kortlopende verplichtingen
| 85,649 | 84,231 | 74,142 | 46,464 | 56,309 | 53,593 | 71,640 | 37,768 | 45,461 | 38,745 | 40,189 | 31,032 | 39,361 | 32,390 | 39,337 | 33,205 | 39,287 | 33,766 | 36,223 | 32,833 | 36,510 | 34,703 | 26,400 | 28,523 | 35,199 | 30,696 | 50,343 | 54,665 | 52,344 | 47,572 | 41,291 | 31,790 | 16,179 | 17,368 | 14,121 | 21,899 | 18,673 | 19,861 | 16,554 | 22,987 | 17,054 | 18,095 | 14,679 | 16,530 | 14,827 | 23,418 | 21,819 | 18,585 | 21,014 | 21,221 | 22,700 | 20,198 | 21,362 | 21,970 | 19,384 | 19,044 | 22,766 | 22,070 | 19,441 | 17,519 | 20,174 | 20,383 | 20,466 |
Totaal kortlopende verplichtingen
| 530,077 | 525,647 | 433,884 | 458,366 | 465,975 | 472,913 | 439,362 | 455,206 | 477,929 | 484,923 | 415,157 | 419,651 | 414,235 | 375,716 | 345,772 | 350,257 | 344,943 | 355,602 | 295,683 | 317,864 | 355,887 | 327,047 | 235,465 | 288,713 | 268,694 | 254,435 | 236,205 | 248,361 | 268,333 | 226,411 | 200,128 | 177,908 | 226,344 | 182,121 | 165,424 | 210,690 | 216,452 | 159,663 | 167,620 | 164,193 | 145,212 | 126,739 | 120,937 | 125,993 | 130,048 | 129,494 | 128,484 | 136,355 | 131,401 | 125,862 | 115,713 | 112,066 | 122,671 | 120,465 | 116,862 | 121,755 | 113,224 | 109,860 | 102,961 | 117,118 | 107,470 | 112,311 | 97,279 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 214,094 | 231,000 | 176,816 | 174,998 | 128,169 | 187,776 | 135,612 | 104,307 | 63,600 | 119,656 | 71,760 | 70,054 | 90,276 | 145,507 | 93,589 | 94,056 | 94,449 | 135,103 | 89,418 | 41,931 | 41,533 | 54,489 | 54,267 | 53,382 | 54,590 | 76,821 | 89,044 | 89,754 | 93,495 | 96,520 | 72,853 | 38,593 | 39,206 | 39,810 | 58,882 | 70,120 | 71,346 | 71,910 | 82,849 | 82,653 | 84,065 | 84,709 | 88,615 | 89,630 | 87,377 | 85,553 | 88,323 | 74,349 | 75,555 | 74,379 | 65,505 | 55,649 | 57,087 | 57,246 | 53,166 | 63,342 | 60,221 | 59,136 | 48,953 | 57,612 | 58,030 | 74,667 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -2,780 | 0 | 41,213 | 43,491 | 43,641 | 42,746 | 37,940 | 44,765 | 40,854 | 37,387 | 38,553 | 40,306 | 40,625 | 42,048 | 38,545 | 39,117 | 39,664 | 36,700 | 36,659 | 36,581 | 37,229 | 20,911 | 20,654 | 22,109 | 21,573 | -1,709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,826 | 2,780 | 3,310 | 2,825 | 3,399 | 2,497 | 3,405 | 1,624 | 1,695 | 1,705 | 1,605 | 1,448 | 1,444 | 1,652 | 1,603 | 1,668 | 1,709 | 1,750 | 1,702 | 1,657 | 1,612 | 1,696 | 1,754 | 1,562 | 1,668 | 1,946 | 1,709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 262,183 | 55,243 | 32,204 | 3,903 | 4,232 | 4,080 | 33,520 | 3,010 | 3,075 | 3,021 | 26,339 | 2,416 | 2,265 | 2,011 | 29,891 | 1,693 | 1,616 | 1,476 | 29,717 | 1,760 | 1,745 | 1,705 | 1,337 | 1,545 | 1,426 | 1,383 | 21,565 | 21,702 | 21,602 | 20,577 | 20,446 | 15,642 | 14,603 | 14,890 | 16,220 | 15,093 | 15,206 | 16,298 | 16,834 | 14,180 | 13,314 | 12,363 | 12,169 | 11,354 | 10,880 | 10,621 | 10,910 | 7,899 | -398 | 6,967 | 6,903 | 6,533 | 6,429 | 6,807 | 7,017 | 7,471 | 7,089 | 7,256 | 7,489 | 8,358 | 8,363 | 8,293 | 6,039 |
Totaal niet-vlottende verplichtingen
| 264,009 | 269,337 | 266,514 | 265,970 | 269,611 | 222,028 | 221,296 | 216,126 | 198,607 | 150,034 | 147,600 | 152,730 | 154,375 | 175,189 | 177,001 | 174,040 | 175,615 | 177,003 | 166,522 | 166,153 | 118,450 | 119,392 | 99,402 | 98,682 | 100,694 | 101,065 | 98,386 | 110,746 | 111,356 | 114,072 | 116,966 | 88,495 | 53,196 | 54,096 | 56,030 | 73,975 | 85,326 | 87,644 | 88,744 | 97,029 | 95,967 | 96,428 | 96,878 | 99,969 | 100,510 | 97,998 | 96,463 | 96,222 | 81,314 | 82,522 | 81,282 | 72,038 | 62,078 | 63,894 | 64,263 | 60,637 | 70,431 | 67,477 | 66,625 | 57,311 | 65,975 | 66,323 | 80,706 |
Totaal passiva
| 794,086 | 794,984 | 700,398 | 724,336 | 735,586 | 694,941 | 660,658 | 671,332 | 676,536 | 634,957 | 562,757 | 572,381 | 568,610 | 550,905 | 522,773 | 524,297 | 520,558 | 532,605 | 462,205 | 484,017 | 474,337 | 446,439 | 334,867 | 387,395 | 369,388 | 355,500 | 334,591 | 359,107 | 379,689 | 340,483 | 317,094 | 266,403 | 279,540 | 236,217 | 221,454 | 284,665 | 301,778 | 247,307 | 256,364 | 261,222 | 241,179 | 223,167 | 217,815 | 225,962 | 230,558 | 227,492 | 224,947 | 232,577 | 212,715 | 208,384 | 196,995 | 184,104 | 184,749 | 184,359 | 181,125 | 182,392 | 183,655 | 177,337 | 169,586 | 174,429 | 173,445 | 178,634 | 177,985 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 545,198 | 0 | 0 | 0 | 488,639 | 485,152 | 465,860 | 454,494 | 0 | 0 | 1,478 | 7,099 | 1,551 | 8,806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,633 | 2,978 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,259 | 68,258 | 68,258 | 68,258 | 68,259 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,259 | 68,258 | 68,258 | 68,258 | 68,259 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 | 68,258 |
Ingehouden winsten
| 433,149 | 421,112 | 415,318 | 399,758 | 393,884 | 378,162 | 382,663 | 349,140 | 344,243 | 324,182 | 320,755 | 303,782 | 292,613 | 271,634 | 265,417 | 256,216 | 245,761 | 232,522 | 234,667 | 225,641 | 212,602 | 198,686 | 202,172 | 193,048 | 176,182 | 160,212 | 210,883 | 203,049 | 191,224 | 171,127 | 159,910 | 143,677 | 134,134 | 124,565 | 125,133 | 118,331 | 110,246 | 102,733 | 94,730 | 85,823 | 74,902 | 63,916 | 59,190 | 54,192 | 48,204 | 42,283 | 40,925 | 43,920 | 43,980 | 41,989 | 41,790 | 35,584 | 39,774 | 37,674 | 38,535 | 34,030 | 31,845 | 28,437 | 26,149 | 22,498 | 19,729 | 20,819 | 28,384 |
Overige gereserveerde algehele resultaten
| 0 | 167,457 | 131,287 | 109,833 | 120,460 | 109,823 | 83,156 | 73,450 | 78,830 | 78,362 | 53,458 | 21,698 | 4,245 | 13,655 | 168,549 | -1,478 | -7,099 | -1,551 | -8,806 | 11,771 | 91 | 2,659 | 11,256 | 6,694 | 16,934 | 6,482 | -46,283 | -32,822 | -38,731 | -45,938 | -49,649 | -47,581 | -74,891 | -71,236 | -48,999 | -34,923 | -35,638 | -21,153 | -22,554 | -20,670 | -40,317 | -56,715 | -54,839 | -48,174 | -61,110 | -60,462 | -63,040 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 280,898 | 89,274 | 89,275 | 89,276 | 93,762 | 98,777 | 98,778 | 108,793 | 109,414 | 96,198 | 96,138 | 93,819 | 93,622 | 98,195 | 100,290 | 104,848 | 104,893 | 104,883 | 100,252 | 115,316 | 116,496 | 118,015 | 118,016 | 115,985 | 125,999 | 125,385 | 133,109 | 135,565 | 135,149 | 97,132 | 142,873 | 87,231 | 86,987 | 83,683 | 86,523 | 86,371 | 86,141 | 85,910 | 85,830 | 85,729 | 85,577 | 85,421 | 153,627 | 85,304 | 85,186 | 153,303 | 153,492 | 75,497 | -12,454 | -12,640 | 67,603 | -12,977 | -14,519 | -5,991 | 1,125 | -877 | 2,314 | 3,162 | 12,489 | 12,023 | 9,014 | 16,699 | 6,629 |
Totaal eigen vermogen van aandeelhouders
| 714,047 | 746,102 | 704,139 | 667,126 | 676,365 | 655,021 | 632,856 | 599,642 | 600,746 | 567,001 | 538,610 | 487,558 | 458,739 | 451,743 | 451,141 | 427,845 | 411,814 | 404,113 | 394,372 | 420,987 | 397,448 | 387,619 | 399,703 | 383,986 | 387,374 | 360,338 | 365,966 | 374,048 | 355,896 | 336,517 | 321,393 | 251,585 | 214,488 | 208,248 | 230,915 | 238,037 | 229,007 | 235,748 | 226,264 | 219,140 | 188,420 | 160,880 | 157,978 | 159,580 | 140,538 | 135,124 | 131,377 | 119,417 | 99,784 | 97,607 | 109,393 | 90,865 | 93,513 | 99,941 | 107,918 | 101,411 | 102,417 | 99,857 | 106,896 | 102,779 | 97,001 | 105,776 | 103,271 |
Totaal eigen vermogen
| 724,958 | 757,704 | 715,724 | 678,250 | 687,203 | 665,376 | 643,309 | 602,539 | 605,304 | 569,931 | 541,435 | 490,290 | 461,411 | 454,581 | 453,998 | 430,418 | 414,349 | 407,404 | 402,276 | 428,923 | 405,090 | 401,173 | 407,260 | 391,318 | 394,957 | 367,699 | 373,252 | 381,942 | 363,455 | 341,450 | 326,216 | 257,828 | 220,424 | 215,177 | 237,973 | 245,388 | 236,763 | 243,209 | 233,677 | 225,989 | 194,348 | 166,233 | 163,461 | 164,613 | 147,160 | 141,858 | 137,856 | 125,129 | 105,284 | 102,309 | 109,777 | 92,356 | 95,245 | 101,872 | 109,967 | 102,766 | 103,929 | 101,325 | 108,381 | 104,049 | 98,096 | 106,762 | 104,289 |
Totaal passiva en aandeelhoudersvermogen
| 1,519,044 | 1,552,688 | 1,416,122 | 1,402,586 | 1,422,789 | 1,360,317 | 1,303,967 | 1,273,871 | 1,281,840 | 1,204,888 | 1,104,192 | 1,062,671 | 1,030,021 | 1,005,486 | 976,771 | 954,715 | 934,907 | 940,009 | 864,481 | 912,940 | 879,427 | 847,612 | 742,127 | 778,713 | 764,345 | 723,199 | 707,843 | 741,049 | 743,144 | 681,933 | 643,310 | 524,231 | 499,964 | 451,394 | 459,427 | 530,053 | 538,541 | 490,516 | 490,041 | 487,211 | 435,527 | 389,400 | 381,276 | 390,575 | 377,718 | 369,350 | 362,803 | 357,706 | 317,999 | 310,693 | 306,772 | 276,460 | 279,994 | 286,231 | 291,092 | 285,158 | 287,584 | 278,662 | 277,967 | 278,478 | 271,541 | 285,396 | 282,274 |