GS Yuasa Corporation
TSE:6674.T
2657.5 (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
| 49,358 | 67,403 | 60,307 | 64,158 | 27,950 | 37,567 | 36,272 | 25,163 | 25,966 | 31,546 | 25,855 | 26,607 | 27,376 | 32,821 | 36,280 | 29,547 | 24,915 | 26,759 | 25,226 | 24,330 | 24,785 | 24,057 | 23,618 | 34,439 | 24,134 | 20,190 | 18,927 | 20,979 | 23,520 | 18,919 | 24,994 | 21,210 | 21,880 | 25,174 | 28,604 | 24,285 | 23,106 | 23,424 | 24,841 | 20,365 | 17,082 | 20,551 | 17,760 | 15,975 | 15,309 | 16,785 | 11,223 | 10,684 | 9,934 | 11,308 | 10,692 | 11,373 | 10,067 | 11,592 | 11,230 | 14,139 | 10,391 | 12,103 | 14,542 | 12,961 | 11,713 | 14,030 | 10,197 |
Kortetermijnbeleggingen
| 4,939 | 0 | 3,628 | -35,470 | -35,283 | -40,072 | -35,690 | -36,132 | -36,121 | -40,013 | -37,807 | -31,431 | -31,283 | -27,083 | -27,295 | -18,145 | -17,183 | -16,312 | -15,304 | -17,035 | -15,941 | -15,238 | -11,784 | -12,591 | -11,715 | -12,258 | -12,350 | -14,173 | -13,182 | -11,978 | -6,975 | -6,960 | -6,800 | -5,556 | -573 | -14,515 | -13,999 | -13,028 | 1,200 | -5,315 | 3,000 | 2,017 | 5,644 | 17 | -7,344 | -7,133 | -3,188 | 21,368 | -8,459 | 4,202 | 5,801 | 6,300 | 13,918 | 19,015 | 12,809 | 6,809 | 13,907 | 13,604 | 10,205 | 3,902 | 7,500 | 365 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 54,297 | 67,403 | 63,935 | 64,158 | 27,950 | 37,567 | 36,272 | 25,163 | 25,966 | 31,546 | 25,855 | 26,607 | 27,376 | 32,821 | 36,280 | 29,547 | 24,915 | 26,759 | 25,226 | 24,330 | 24,785 | 24,057 | 23,618 | 34,439 | 24,134 | 20,190 | 18,927 | 20,979 | 23,520 | 18,919 | 24,994 | 21,210 | 21,880 | 25,174 | 28,604 | 24,285 | 23,106 | 23,424 | 26,041 | 20,365 | 20,082 | 22,568 | 23,404 | 15,975 | 15,309 | 16,785 | 11,223 | 10,684 | 9,934 | 15,510 | 16,493 | 17,673 | 23,985 | 30,607 | 24,039 | 20,948 | 24,298 | 25,707 | 24,747 | 16,863 | 19,213 | 14,030 | 10,197 |
Nettovorderingen
| 97,941 | 93,266 | 110,777 | 110,400 | 97,016 | 90,988 | 104,059 | 98,542 | 91,389 | 84,053 | 92,144 | 86,111 | 74,629 | 71,769 | 78,993 | 71,710 | 63,651 | 59,155 | 75,288 | 73,695 | 70,846 | 64,270 | 74,077 | 74,052 | 67,450 | 66,940 | 79,421 | 74,864 | 66,018 | 60,766 | 71,434 | 71,780 | 65,093 | 61,905 | 72,508 | 70,112 | 69,695 | 67,526 | 78,903 | 69,753 | 66,418 | 64,594 | 76,172 | 67,844 | 62,253 | 56,882 | 0 | 0 | 50,136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 129,779 | 129,902 | 115,011 | 117,273 | 125,110 | 119,619 | 110,069 | 115,775 | 118,164 | 116,412 | 93,050 | 87,759 | 82,389 | 77,972 | 67,867 | 66,283 | 66,919 | 72,321 | 64,291 | 71,322 | 67,990 | 67,370 | 67,826 | 71,869 | 72,821 | 70,626 | 69,742 | 75,409 | 73,281 | 70,998 | 62,838 | 60,875 | 60,548 | 63,547 | 61,130 | 66,739 | 66,606 | 65,522 | 59,913 | 63,943 | 59,264 | 62,006 | 56,408 | 57,301 | 53,243 | 52,429 | 42,948 | 44,302 | 42,794 | 43,511 | 40,443 | 43,704 | 45,098 | 43,995 | 37,961 | 39,795 | 37,919 | 39,123 | 35,729 | 36,938 | 35,800 | 38,247 | 50,824 |
Overige vlottende activa
| 18,895 | 29,238 | 27,186 | 24,437 | 14,959 | 17,655 | 15,725 | 14,761 | 13,863 | 20,000 | 15,251 | 14,102 | 12,666 | 16,041 | 11,192 | 10,730 | 10,271 | 12,870 | 10,909 | 10,297 | 9,243 | 11,976 | 10,469 | 9,861 | 9,389 | 13,528 | 14,475 | 12,650 | 12,321 | 17,938 | 13,893 | 11,627 | 12,706 | 12,682 | 13,553 | 12,884 | 11,265 | 11,846 | 12,402 | 14,803 | 11,072 | 11,951 | 12,227 | 11,872 | 11,344 | 12,780 | 9,331 | 9,133 | 12,478 | 11,433 | 17,574 | 13,196 | 10,470 | 10,282 | 8,386 | 11,351 | 10,212 | 14,328 | 11,818 | 12,986 | 12,958 | 9,887 | 13,873 |
Totaal vlottende activa
| 300,912 | 319,809 | 316,909 | 316,268 | 265,035 | 265,829 | 266,125 | 254,241 | 249,382 | 252,011 | 226,300 | 214,579 | 197,060 | 198,603 | 194,332 | 178,270 | 165,756 | 171,105 | 175,714 | 179,644 | 172,864 | 167,673 | 175,990 | 190,221 | 173,794 | 171,284 | 182,565 | 183,902 | 175,140 | 168,621 | 173,159 | 165,492 | 160,227 | 163,308 | 175,795 | 174,020 | 170,672 | 168,318 | 177,259 | 168,864 | 156,836 | 161,119 | 168,211 | 152,994 | 142,149 | 138,876 | 128,703 | 120,245 | 115,342 | 125,137 | 136,685 | 131,610 | 132,889 | 135,502 | 128,135 | 124,064 | 123,326 | 125,804 | 128,910 | 116,166 | 113,892 | 117,320 | 130,036 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 206,114 | 195,268 | 188,596 | 173,701 | 173,137 | 169,112 | 165,043 | 155,149 | 157,216 | 153,145 | 143,007 | 135,730 | 137,278 | 134,032 | 134,530 | 125,763 | 126,348 | 128,481 | 127,852 | 129,732 | 127,843 | 127,641 | 124,202 | 122,711 | 122,422 | 121,346 | 122,846 | 120,626 | 121,365 | 121,879 | 124,278 | 118,732 | 117,302 | 113,208 | 117,085 | 117,427 | 122,342 | 122,346 | 124,665 | 127,567 | 124,785 | 126,646 | 129,177 | 126,102 | 123,839 | 121,617 | 115,037 | 119,023 | 120,024 | 112,645 | 101,502 | 101,235 | 97,531 | 84,481 | 80,397 | 78,205 | 75,171 | 74,835 | 72,187 | 66,735 | 67,138 | 63,486 | 67,029 |
Goodwill
| 919 | 1,089 | 1,046 | 1,015 | 1,160 | 998 | 1,233 | 3,979 | 4,305 | 4,441 | 0 | 0 | 0 | 329 | 659 | 989 | 1,319 | 1,657 | 1,995 | 2,333 | 2,671 | 3,009 | 3,347 | 3,685 | 4,023 | 4,029 | 4,349 | 4,662 | 4,974 | 5,287 | 5,599 | 5,912 | 9,806 | 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
| 3,849 | 4,102 | 4,026 | 3,701 | 3,893 | 3,736 | 4,007 | 2,713 | 2,792 | 2,940 | 2,894 | 2,960 | 3,085 | 3,435 | 3,760 | 3,746 | 3,962 | 4,363 | 4,431 | 4,337 | 4,751 | 5,046 | 7,010 | 7,311 | 7,373 | 7,527 | 7,877 | 7,945 | 8,166 | 8,425 | 8,733 | 8,330 | 3,380 | 3,903 | 4,073 | 3,940 | 2,432 | 2,467 | 2,637 | 2,386 | 2,328 | 2,322 | 2,390 | 2,225 | 2,309 | 2,371 | 2,347 | 2,148 | 2,174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,918 | 2,029 |
Goodwill en immateriële activa
| 4,768 | 5,191 | 5,072 | 4,716 | 5,053 | 4,734 | 5,240 | 6,692 | 7,097 | 7,381 | 2,894 | 2,960 | 3,085 | 3,764 | 4,419 | 4,735 | 5,281 | 6,020 | 6,426 | 6,670 | 7,422 | 8,055 | 10,357 | 10,996 | 11,396 | 11,556 | 12,226 | 12,607 | 13,140 | 13,712 | 14,332 | 14,242 | 13,186 | 3,903 | 4,073 | 3,940 | 2,432 | 2,467 | 2,637 | 2,386 | 2,328 | 2,322 | 2,390 | 2,225 | 2,309 | 2,371 | 2,347 | 2,148 | 2,174 | 2,319 | 2,172 | 2,036 | 1,946 | 1,916 | 1,438 | 1,821 | 1,781 | 1,737 | 1,516 | 1,760 | 1,836 | 1,918 | 2,029 |
Langetermijnbeleggingen
| 78,954 | 75,904 | 83,265 | 108,149 | 108,623 | 108,764 | 99,783 | 101,509 | 101,619 | 105,500 | 105,066 | 98,180 | 99,353 | 91,458 | 93,301 | 78,800 | 73,758 | 70,746 | 70,537 | 75,437 | 69,399 | 69,516 | 68,908 | 65,327 | 70,381 | 69,283 | 70,019 | 71,625 | 67,184 | 64,509 | 55,496 | 54,528 | 49,131 | 48,958 | 46,187 | 59,706 | 55,923 | 56,561 | 42,472 | 44,947 | 34,932 | 34,646 | 30,754 | 34,785 | 39,457 | 42,164 | 41,296 | 10,560 | 36,577 | 25,251 | 24,683 | 19,641 | 13,047 | 9,084 | 15,912 | 19,404 | 9,793 | 10,585 | 16,462 | 20,248 | 17,510 | 22,467 | 0 |
Belastingvorderingen
| 2,768 | 2,956 | 2,762 | 2,263 | 2,360 | 2,168 | 2,077 | 2,724 | 3,815 | 3,878 | 2,338 | 2,432 | 2,553 | 2,571 | 3,497 | 3,302 | 3,061 | 3,144 | 2,976 | 2,668 | 2,699 | 2,649 | 2,502 | 2,500 | 2,572 | 2,628 | 1,381 | -71,625 | -67,184 | -64,509 | 1,317 | -54,528 | -49,131 | -48,958 | 1,338 | -59,706 | -55,923 | -56,561 | 1,576 | -44,947 | 3,081 | 2,103 | 1,479 | -34,785 | -39,457 | -42,164 | 1,257 | -10,560 | -36,577 | 4,228 | 1,875 | 6,364 | 14,002 | 19,118 | 2,580 | 6,917 | 14,032 | 13,746 | 2,339 | 4,077 | 7,692 | 2,690 | 0 |
Overige niet-vlottende activa
| 63,643 | 66,416 | 60,059 | 4,881 | 5,112 | 21 | 2,633 | 4,901 | 4,503 | 35 | 1,153 | 40 | 45 | 4,239 | 1,829 | 4,123 | 4,014 | 3,327 | 1,908 | 3,608 | 3,681 | 3,776 | 2,280 | 3,242 | 3,472 | 3,275 | 2,281 | 71,693 | 67,259 | 64,539 | 1,923 | 54,567 | 49,175 | 49,006 | 2,042 | 59,764 | 55,985 | 56,628 | 10,910 | 45,024 | 5,140 | 5,027 | 8,446 | 42,048 | 39,464 | 42,175 | 1,723 | 38,927 | 36,601 | 8,552 | 11,509 | 9,362 | 9,404 | 9,295 | 18,984 | 9,546 | 9,230 | 7,526 | 15,390 | 8,830 | 9,035 | 5,704 | 35,105 |
Totaal niet-vlottende activa
| 356,247 | 345,735 | 339,754 | 293,710 | 294,285 | 284,799 | 274,776 | 270,975 | 274,250 | 269,939 | 254,458 | 239,342 | 242,314 | 236,064 | 237,576 | 216,723 | 212,462 | 211,718 | 209,699 | 218,115 | 211,044 | 211,637 | 208,249 | 204,776 | 210,243 | 208,088 | 208,753 | 204,926 | 201,764 | 200,130 | 197,346 | 187,541 | 179,663 | 166,117 | 170,725 | 181,131 | 180,759 | 181,441 | 182,260 | 174,977 | 170,266 | 170,744 | 172,246 | 170,375 | 165,612 | 166,163 | 161,660 | 160,098 | 158,799 | 152,995 | 141,741 | 138,638 | 135,930 | 123,894 | 119,311 | 115,893 | 110,007 | 108,429 | 107,894 | 101,650 | 103,211 | 96,265 | 104,163 |
Totaal activa
| 657,159 | 665,544 | 656,663 | 609,981 | 559,323 | 550,632 | 540,906 | 525,220 | 523,636 | 521,952 | 480,763 | 453,924 | 439,377 | 434,670 | 431,913 | 394,996 | 378,223 | 382,825 | 385,416 | 397,761 | 383,913 | 379,312 | 384,243 | 395,000 | 384,039 | 379,375 | 391,324 | 388,831 | 376,907 | 368,755 | 370,508 | 353,037 | 339,893 | 329,429 | 346,523 | 355,153 | 351,435 | 349,762 | 359,522 | 343,842 | 327,103 | 331,865 | 340,462 | 323,370 | 307,762 | 305,040 | 290,368 | 280,345 | 274,141 | 278,132 | 278,426 | 270,248 | 268,819 | 259,396 | 247,446 | 239,957 | 233,333 | 234,233 | 236,804 | 217,816 | 217,103 | 213,585 | 234,199 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 71,833 | 60,487 | 91,689 | 53,615 | 55,045 | 53,896 | 51,691 | 54,109 | 53,211 | 56,030 | 44,174 | 40,457 | 36,401 | 38,468 | 34,742 | 29,757 | 29,106 | 27,311 | 30,778 | 32,762 | 34,848 | 32,154 | 35,160 | 36,992 | 35,519 | 37,101 | 36,504 | 37,418 | 32,424 | 34,126 | 35,774 | 35,043 | 32,995 | 32,961 | 37,147 | 36,982 | 33,056 | 34,526 | 36,682 | 35,251 | 35,311 | 41,128 | 42,740 | 37,037 | 31,225 | 30,235 | 27,104 | 22,005 | 34,671 | 39,247 | 28,252 | 39,115 | 42,624 | 39,872 | 38,994 | 35,539 | 33,480 | 33,610 | 36,411 | 31,118 | 26,010 | 32,154 | 36,825 |
Kortlopende schulden
| 62,748 | 43,932 | 40,959 | 69,848 | 65,344 | 62,870 | 53,873 | 66,738 | 54,106 | 45,185 | 27,877 | 26,025 | 15,164 | 23,589 | 17,068 | 20,284 | 18,888 | 20,123 | 15,156 | 17,960 | 14,080 | 12,971 | 13,941 | 34,998 | 33,969 | 37,931 | 42,604 | 30,012 | 32,363 | 33,875 | 29,851 | 41,662 | 35,620 | 24,341 | 5,611 | 34,094 | 32,311 | 30,956 | 16,138 | 25,500 | 20,057 | 21,555 | 1,757 | 47,299 | 46,232 | 42,811 | 43,052 | 45,771 | 50,384 | 34,037 | 30,863 | 34,570 | 19,939 | 18,114 | 16,420 | 21,557 | 23,329 | 27,870 | 27,824 | 25,785 | 31,650 | 58,490 | 59,734 |
Belastingschulden
| 0 | 2,407 | 2,435 | 3,194 | 3,217 | 2,290 | 4,081 | 2,940 | 2,931 | 2,506 | 2,857 | 2,727 | 2,918 | 2,680 | 4,761 | 3,378 | 3,272 | 1,918 | 3,786 | 2,184 | 2,213 | 1,446 | 3,247 | 2,604 | 2,288 | 1,773 | 3,005 | 2,531 | 2,435 | 1,866 | 3,616 | 2,423 | 1,971 | 2,001 | 2,297 | 1,843 | 1,626 | 1,767 | 2,265 | 1,643 | 1,491 | 1,229 | 5,925 | 3,771 | 2,856 | 1,659 | 2,495 | 1,890 | 1,018 | 1,089 | 2,245 | 1,654 | 1,492 | 1,056 | 3,748 | 1,997 | 1,559 | 1,123 | 2,139 | 1,357 | 1,010 | 1,955 | 2,685 |
Uitgestelde opbrengsten
| 4,426 | 2,407 | 6,696 | 14,187 | 13,019 | 13,678 | 18,426 | 12,288 | 13,473 | 12,818 | 15,018 | 13,205 | 16,337 | 10,616 | 20,857 | 11,603 | 11,283 | 11,342 | 13,893 | 10,583 | 11,537 | 9,935 | 14,182 | 11,193 | 9,095 | 8,737 | 11,921 | 8,918 | 8,864 | 10,313 | 18,594 | 20,510 | 15,670 | 17,071 | 20,282 | 17,713 | 14,393 | 13,817 | 17,876 | 16,594 | 15,770 | 15,745 | 24,211 | 23,115 | 17,347 | 15,550 | 16,317 | 13,137 | 1,018 | 1,089 | 2,329 | 1,654 | 1,492 | 1,056 | 3,832 | 1,997 | 1,559 | 1,123 | 2,139 | 1,357 | 1,010 | 1,956 | 2,685 |
Overige kortlopende verplichtingen
| 49,476 | 80,858 | 40,055 | 74,319 | 62,567 | 63,536 | 61,315 | 53,691 | 52,502 | 52,810 | 54,468 | 53,871 | 53,414 | 47,758 | 51,268 | 43,241 | 41,485 | 48,614 | 52,295 | 48,349 | 45,644 | 43,127 | 44,391 | 40,666 | 39,074 | 40,017 | 42,544 | 39,329 | 38,004 | 41,824 | 40,579 | 35,690 | 30,310 | 31,632 | 13,653 | 30,168 | 27,720 | 27,191 | 13,727 | 31,150 | 29,477 | 30,125 | 8,291 | 34,145 | 27,267 | 29,541 | 25,854 | 22,656 | 12,178 | 13,639 | 25,991 | 10,260 | 11,386 | 11,768 | 10,856 | 10,155 | 10,242 | 10,349 | 9,665 | 8,410 | 8,970 | 9,915 | 11,948 |
Totaal kortlopende verplichtingen
| 188,483 | 192,498 | 188,530 | 200,976 | 186,173 | 182,592 | 175,312 | 177,478 | 162,750 | 156,531 | 129,376 | 123,080 | 107,897 | 112,495 | 107,839 | 96,660 | 92,751 | 97,966 | 102,015 | 101,255 | 96,785 | 89,698 | 96,739 | 115,260 | 110,850 | 116,822 | 124,657 | 109,290 | 105,226 | 111,691 | 109,820 | 114,818 | 100,896 | 90,935 | 99,272 | 103,087 | 94,713 | 94,440 | 104,564 | 93,544 | 86,336 | 94,037 | 107,135 | 122,252 | 107,580 | 104,246 | 98,504 | 92,322 | 98,251 | 88,012 | 87,351 | 85,599 | 75,441 | 70,810 | 70,018 | 69,248 | 68,610 | 72,952 | 76,039 | 66,670 | 67,640 | 102,514 | 111,192 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 8,852 | 49,848 | 49,477 | 39,127 | 49,597 | 54,458 | 59,867 | 53,094 | 63,778 | 68,253 | 67,796 | 67,831 | 68,205 | 58,998 | 58,021 | 58,250 | 58,518 | 58,524 | 55,218 | 59,821 | 59,386 | 59,542 | 55,273 | 56,070 | 46,217 | 36,764 | 33,912 | 55,975 | 55,667 | 44,576 | 47,886 | 42,970 | 52,198 | 49,197 | 50,469 | 49,661 | 50,801 | 50,214 | 50,802 | 60,624 | 60,554 | 61,002 | 60,498 | 35,623 | 35,940 | 36,421 | 32,977 | 37,017 | 26,892 | 39,283 | 39,237 | 39,149 | 51,897 | 46,944 | 36,892 | 36,394 | 36,252 | 32,990 | 32,883 | 29,741 | 30,090 | 29,439 | 35,690 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 9,876 | 9,515 | 5,767 | 5,755 | 5,724 | 5,450 | 5,649 | 5,829 | 5,361 | 4,959 | 4,696 | 4,562 | 4,504 | 4,626 | 4,237 | 4,176 | 4,241 | 4,153 | 4,443 | 4,323 | 4,285 | 4,326 | 4,220 | 4,159 | 5,561 | 6,399 | 0 | 0 | 0 | 5,979 | 0 | 0 | 0 | 3,884 | 0 | 0 | 0 | 3,705 | 0 | 0 | 0 | 5,790 | 0 | 0 | 0 | 6,838 | 0 | 0 | 0 | 7,628 | 0 | 0 | 0 | 10,245 | 0 | 0 | 0 | 7,155 | 0 | 0 | 7,034 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 28,475 | 29,458 | 31,132 | 23,338 | 22,685 | 22,302 | 21,251 | 20,022 | 20,516 | 21,149 | 20,838 | 17,671 | 17,777 | 17,313 | 18,973 | 13,827 | 12,347 | 11,896 | 11,555 | 13,707 | 12,378 | 12,373 | 12,995 | 10,585 | 12,815 | 12,123 | 13,711 | 0 | 0 | 0 | 12,232 | 0 | 0 | 0 | 8,899 | 0 | 0 | 0 | 12,269 | 0 | 0 | 0 | 6,466 | 0 | 0 | 0 | 5,266 | 0 | 0 | 0 | 2,439 | 0 | 0 | 0 | 2,949 | 0 | 0 | 0 | 4,415 | 0 | 0 | 3,328 | 0 |
Overige niet-vlottende verplichtingen
| 56,678 | 43,530 | 13,641 | 7,719 | 8,417 | 8,336 | 8,137 | 8,294 | 8,461 | 8,578 | 7,857 | 8,233 | 8,249 | 8,135 | 7,885 | 7,833 | 7,629 | 7,482 | 7,158 | 7,182 | 8,823 | 12,809 | 7,204 | 7,057 | 7,033 | 7,031 | 7,008 | 26,669 | 24,992 | 24,898 | 6,437 | 22,145 | 19,885 | 18,227 | 6,211 | 21,613 | 21,625 | 22,259 | 18,264 | 19,200 | 18,288 | 18,402 | 12,339 | 17,221 | 16,403 | 18,386 | 5,594 | 14,796 | 15,039 | 15,235 | 5,550 | 17,340 | 17,694 | 17,935 | 5,032 | 16,738 | 16,507 | 15,305 | 4,452 | 15,695 | 15,619 | 5,221 | 16,110 |
Totaal niet-vlottende verplichtingen
| 94,005 | 93,378 | 94,250 | 75,951 | 86,454 | 90,820 | 94,705 | 87,059 | 98,584 | 103,341 | 101,450 | 98,431 | 98,793 | 88,950 | 89,505 | 84,147 | 82,670 | 82,143 | 78,084 | 85,153 | 84,910 | 89,009 | 79,798 | 77,932 | 70,224 | 61,479 | 61,030 | 82,644 | 80,659 | 69,474 | 72,534 | 65,115 | 72,083 | 67,424 | 69,463 | 71,274 | 72,426 | 72,473 | 72,771 | 79,824 | 78,842 | 79,404 | 78,627 | 52,844 | 52,343 | 54,807 | 50,676 | 51,813 | 41,931 | 54,518 | 54,854 | 56,489 | 69,591 | 64,879 | 55,118 | 53,132 | 52,759 | 48,295 | 48,905 | 45,436 | 45,709 | 45,022 | 51,800 |
Totaal passiva
| 282,488 | 285,876 | 282,780 | 276,927 | 272,627 | 273,412 | 270,017 | 264,537 | 261,334 | 259,872 | 230,826 | 221,511 | 206,690 | 201,445 | 197,344 | 180,807 | 175,421 | 180,109 | 180,099 | 186,408 | 181,695 | 178,707 | 176,537 | 193,192 | 181,074 | 178,301 | 185,687 | 191,934 | 185,885 | 181,165 | 182,354 | 179,933 | 172,979 | 158,359 | 168,735 | 174,361 | 167,139 | 166,913 | 177,335 | 173,368 | 165,178 | 173,441 | 185,762 | 175,096 | 159,923 | 159,053 | 149,180 | 144,135 | 140,182 | 142,530 | 142,205 | 142,088 | 145,032 | 135,689 | 125,136 | 122,380 | 121,369 | 121,247 | 124,944 | 112,106 | 113,349 | 147,536 | 162,992 |
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 | 0 | 0 |
Gewone aandelen
| 0 | 52,841 | 52,841 | 52,841 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 33,021 | 16,505 | 16,505 |
Ingehouden winsten
| 134,468 | 129,845 | 131,542 | 117,219 | 106,643 | 102,335 | 103,503 | 96,667 | 92,155 | 91,054 | 93,661 | 93,333 | 93,399 | 93,873 | 95,869 | 90,081 | 84,535 | 84,386 | 87,180 | 82,755 | 79,542 | 76,272 | 77,664 | 74,225 | 68,562 | 66,545 | 66,822 | 61,591 | 59,162 | 57,866 | 59,501 | 55,844 | 52,620 | 50,349 | 51,399 | 49,202 | 47,430 | 44,764 | 46,498 | 45,787 | 43,666 | 40,747 | 42,488 | 37,409 | 35,542 | 32,625 | 34,974 | 34,725 | 32,354 | 30,268 | 32,516 | 26,511 | 23,259 | 20,914 | 24,086 | 20,205 | 14,777 | 12,972 | 14,634 | 8,613 | 6,496 | 10,335 | 8,710 |
Overige gereserveerde algehele resultaten
| 0 | 76,686 | 70,118 | 45,512 | 49,525 | 46,423 | 39,476 | 37,653 | 43,330 | 42,208 | 31,471 | 22,057 | 23,129 | 21,228 | 83,668 | 10,864 | 6,984 | 5,697 | 4,514 | 14,245 | 9,517 | 10,940 | 14,636 | 13,583 | 20,110 | 18,490 | 22,006 | 19,877 | 16,985 | 15,345 | 14,266 | 5,019 | 3,380 | 9,755 | 14,361 | 22,032 | 27,089 | 27,195 | 27,328 | 14,830 | 9,592 | 8,989 | 9,390 | 8,402 | 7,296 | 6,627 | 2,793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 196,841 | 73,693 | 75,491 | 73,637 | 52,889 | 52,878 | 52,880 | 57,109 | 100,439 | 54,941 | 54,941 | 50,150 | 50,151 | 52,284 | 50,647 | 50,649 | 50,650 | 56,326 | 56,134 | 65,865 | 61,138 | 51,619 | 67,633 | 52,999 | 53,926 | 53,925 | 75,931 | 53,928 | 54,930 | 70,277 | 54,934 | 59,958 | 54,940 | 64,695 | 69,302 | 76,562 | 54,534 | 81,730 | 54,539 | 54,543 | 54,546 | 54,552 | 54,554 | 62,956 | 54,561 | 61,190 | 57,357 | 50,330 | 48,667 | 51,309 | 49,590 | 47,230 | 50,209 | 51,940 | 51,254 | 51,327 | 51,286 | 53,559 | 53,994 | 52,641 | 54,446 | 33,891 | 39,383 |
Totaal eigen vermogen van aandeelhouders
| 331,309 | 333,065 | 329,992 | 291,003 | 243,874 | 236,452 | 230,676 | 224,450 | 225,615 | 223,362 | 215,232 | 200,698 | 201,837 | 200,406 | 202,245 | 184,615 | 175,190 | 173,733 | 176,335 | 181,641 | 173,701 | 171,852 | 178,318 | 173,828 | 175,619 | 171,981 | 175,774 | 168,417 | 164,098 | 161,164 | 161,722 | 148,823 | 143,961 | 148,065 | 153,722 | 158,785 | 162,074 | 159,515 | 161,386 | 148,181 | 140,825 | 137,309 | 139,453 | 133,386 | 130,420 | 126,836 | 125,352 | 118,076 | 114,042 | 114,598 | 115,127 | 106,762 | 106,489 | 105,875 | 108,361 | 104,553 | 99,084 | 99,552 | 101,649 | 94,275 | 93,963 | 60,731 | 64,598 |
Totaal eigen vermogen
| 374,668 | 379,668 | 373,880 | 333,054 | 286,696 | 277,220 | 270,889 | 260,683 | 262,302 | 262,080 | 249,937 | 232,413 | 232,687 | 233,225 | 234,569 | 214,189 | 202,802 | 202,716 | 205,317 | 211,353 | 202,218 | 200,605 | 207,706 | 201,808 | 202,965 | 201,074 | 205,637 | 196,897 | 191,022 | 187,590 | 188,154 | 173,104 | 166,914 | 171,070 | 177,788 | 180,792 | 184,296 | 182,849 | 182,187 | 170,474 | 161,925 | 158,424 | 154,700 | 148,274 | 147,839 | 145,987 | 141,188 | 136,210 | 133,959 | 135,602 | 136,221 | 128,160 | 123,787 | 123,707 | 122,310 | 117,577 | 111,964 | 112,986 | 111,860 | 105,710 | 103,754 | 66,049 | 71,207 |
Totaal passiva en aandeelhoudersvermogen
| 657,156 | 665,544 | 656,660 | 609,981 | 559,323 | 550,632 | 540,906 | 525,220 | 523,636 | 521,952 | 480,763 | 453,924 | 439,377 | 434,670 | 431,913 | 394,996 | 378,223 | 382,825 | 385,416 | 397,761 | 383,913 | 379,312 | 384,243 | 395,000 | 384,039 | 379,375 | 391,324 | 388,831 | 376,907 | 368,755 | 370,508 | 353,037 | 339,893 | 329,429 | 346,523 | 355,153 | 351,435 | 349,762 | 359,522 | 343,842 | 327,103 | 331,865 | 340,462 | 323,370 | 307,762 | 305,040 | 290,368 | 280,345 | 274,141 | 278,132 | 278,426 | 270,248 | 268,819 | 259,396 | 247,446 | 239,957 | 233,333 | 234,233 | 236,804 | 217,816 | 217,103 | 213,585 | 234,199 |