HORIBA, Ltd.
TSE:6856.T
9341 (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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 134,399 | 125,793 | 132,775 | 126,650 | 127,733 | 125,489 | 139,855 | 132,244 | 139,978 | 136,113 | 135,023 | 127,448 | 122,311 | 115,912 | 114,537 | 124,015 | 102,569 | 95,779 | 95,646 | 63,468 | 64,095 | 60,161 | 63,632 | 60,879 | 61,940 | 56,364 | 58,995 | 55,153 | 54,696 | 49,771 | 52,272 | 51,567 | 48,374 | 42,086 | 43,922 | 45,626 | 50,989 | 37,041 | 43,255 | 41,183 | 42,645 | 39,913 | 42,228 | 42,003 | 35,459 | 32,961 | 34,685 | 33,861 | 33,380 | 27,851 | 28,893 | 28,342 | 27,492 | 26,532 | 26,958 | 27,111 | 24,386 | 20,866 | 21,520 | 22,846 | 22,473 | 18,494 |
Kortetermijnbeleggingen
| 2,005 | 2,001 | 2,000 | 2,000 | 2,000 | 2,000 | 1,499 | 1,054 | 1,559 | 1,102 | 2,012 | 2,053 | 1,854 | 1,502 | 1,965 | 2,205 | 1,845 | 2,793 | 3,079 | 3,915 | 2,453 | 2,201 | 2,399 | 2,600 | 2,125 | 2,319 | 1,902 | 1,979 | 1,801 | 1,961 | 1,178 | 1,264 | 1,264 | 4,375 | 6,927 | 4,997 | 2,605 | 11,349 | 11,380 | 9,941 | 9,444 | 10,767 | 10,271 | 5,406 | 6,344 | 6,829 | 6,100 | 5,074 | 7,313 | 8,987 | 8,350 | 10,462 | 9,608 | 8,729 | 7,638 | 7,117 | 8,327 | 9,107 | 6,465 | 5,074 | 4,295 | 4,859 |
Liquide middelen en kortetermijnbeleggingen
| 136,404 | 127,794 | 134,775 | 128,650 | 129,733 | 127,489 | 141,354 | 133,298 | 141,537 | 137,215 | 137,035 | 129,501 | 124,165 | 117,414 | 116,502 | 126,220 | 104,414 | 98,572 | 98,725 | 67,383 | 66,548 | 62,362 | 66,031 | 63,479 | 64,065 | 58,683 | 60,897 | 57,132 | 56,497 | 51,732 | 53,450 | 52,831 | 49,638 | 46,461 | 50,849 | 50,623 | 53,594 | 48,390 | 54,635 | 51,124 | 52,089 | 50,680 | 52,499 | 47,409 | 41,803 | 39,790 | 40,785 | 38,935 | 40,693 | 36,838 | 37,243 | 38,804 | 37,100 | 35,261 | 34,596 | 34,228 | 32,713 | 29,973 | 27,985 | 27,920 | 26,768 | 23,353 |
Nettovorderingen
| 66,671 | 66,893 | 70,224 | 63,040 | 62,328 | 63,989 | 68,498 | 59,852 | 55,185 | 56,813 | 58,645 | 48,771 | 50,490 | 51,612 | 49,841 | 43,195 | 45,573 | 49,973 | 58,325 | 44,905 | 49,063 | 54,591 | 58,429 | 48,942 | 53,044 | 58,119 | 59,364 | 48,106 | 46,952 | 50,003 | 52,882 | 38,815 | 41,667 | 47,532 | 53,983 | 42,886 | 43,018 | 46,732 | 51,223 | 36,829 | 37,477 | 41,252 | 46,498 | 34,663 | 37,763 | 36,822 | 36,665 | 29,033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 109,806 | 105,262 | 99,473 | 103,949 | 95,766 | 85,065 | 75,271 | 77,383 | 70,725 | 62,086 | 53,113 | 56,816 | 53,249 | 51,237 | 49,250 | 54,701 | 55,068 | 53,209 | 51,612 | 57,841 | 55,688 | 56,962 | 55,137 | 61,150 | 53,764 | 47,339 | 45,573 | 48,360 | 43,817 | 40,444 | 40,287 | 41,321 | 38,217 | 40,351 | 35,716 | 40,635 | 37,603 | 33,916 | 34,836 | 37,978 | 34,178 | 33,805 | 33,084 | 34,111 | 31,916 | 30,641 | 28,099 | 28,903 | 27,856 | 28,829 | 26,286 | 28,502 | 27,669 | 26,697 | 24,842 | 27,519 | 24,783 | 24,275 | 23,363 | 26,004 | 27,660 | 29,237 |
Overige vlottende activa
| 14,959 | 16,547 | 14,105 | 16,239 | 15,476 | 13,425 | 11,424 | 12,863 | 12,105 | 10,270 | 9,251 | 10,319 | 9,339 | 8,936 | 8,366 | 7,831 | 7,977 | 7,985 | 7,891 | 7,918 | 8,588 | 8,485 | 12,606 | 14,838 | 11,990 | 11,161 | 11,653 | 11,609 | 10,520 | 10,473 | 10,193 | 11,201 | 10,892 | 11,390 | 10,467 | 11,124 | 10,025 | 9,681 | 8,986 | 9,457 | 8,865 | 9,153 | 8,154 | 7,550 | 6,922 | 7,129 | 6,439 | 6,072 | 1,852 | 1,888 | 2,150 | 1,868 | 2,016 | 2,006 | 1,329 | 1,850 | 1,388 | 2,250 | 1,965 | 1,670 | 971 | 1,768 |
Totaal vlottende activa
| 327,840 | 316,496 | 318,577 | 311,878 | 303,303 | 289,968 | 296,547 | 283,396 | 279,552 | 266,384 | 258,044 | 245,407 | 237,243 | 229,199 | 223,959 | 231,947 | 213,032 | 209,739 | 216,553 | 178,047 | 179,887 | 182,400 | 192,203 | 188,409 | 182,863 | 175,302 | 177,487 | 165,207 | 157,786 | 152,652 | 156,812 | 144,168 | 140,414 | 145,734 | 151,015 | 145,268 | 144,240 | 138,719 | 149,680 | 135,388 | 132,609 | 134,890 | 140,235 | 123,733 | 118,404 | 114,382 | 111,988 | 102,943 | 104,840 | 108,325 | 108,255 | 105,087 | 106,065 | 103,106 | 100,124 | 98,671 | 93,780 | 94,131 | 89,904 | 85,686 | 87,320 | 90,377 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 108,979 | 104,584 | 100,801 | 101,355 | 101,388 | 96,586 | 95,702 | 94,774 | 94,043 | 90,939 | 88,302 | 87,485 | 87,567 | 86,230 | 82,071 | 78,823 | 76,179 | 75,731 | 75,929 | 72,223 | 72,155 | 72,653 | 68,739 | 68,997 | 68,075 | 68,375 | 68,701 | 66,603 | 64,820 | 62,992 | 61,977 | 55,755 | 55,013 | 56,772 | 56,978 | 55,869 | 42,971 | 41,055 | 39,441 | 37,027 | 36,580 | 35,732 | 33,326 | 30,953 | 30,378 | 29,753 | 28,179 | 25,308 | 24,422 | 24,169 | 22,924 | 22,404 | 22,917 | 22,934 | 22,516 | 22,806 | 22,312 | 23,196 | 23,602 | 23,943 | 24,766 | 23,971 |
Goodwill
| 1,276 | 1,301 | 1,343 | 805 | 948 | 516 | 610 | 731 | 838 | 905 | 966 | 1,546 | 1,326 | 1,432 | 944 | 1,013 | 1,077 | 1,148 | 1,254 | 1,017 | 768 | 831 | 901 | 1,161 | 144 | 164 | 194 | 436 | 320 | 346 | 387 | 389 | 436 | 511 | 576 | 3,637 | 405 | 431 | 418 | 367 | 382 | 414 | 314 | 468 | 491 | 502 | 319 | 347 | 362 | 390 | 201 | 216 | 255 | 221 | 210 | 229 | 224 | 269 | 293 | 301 | 319 | 141 |
Immateriële activa
| 3,617 | 3,615 | 3,622 | 2,753 | 2,854 | 2,877 | 2,983 | 3,297 | 3,421 | 3,418 | 3,457 | 3,280 | 3,438 | 3,713 | 3,681 | 3,677 | 3,802 | 3,978 | 4,281 | 4,314 | 4,530 | 4,666 | 4,000 | 3,940 | 3,868 | 4,066 | 4,203 | 6,861 | 6,890 | 7,083 | 7,536 | 7,477 | 7,955 | 8,863 | 9,722 | 5,805 | 5,914 | 5,984 | 5,935 | 5,590 | 5,351 | 5,286 | 4,796 | 4,582 | 4,259 | 4,259 | 4,171 | 4,167 | 4,222 | 4,244 | 4,438 | 4,566 | 4,809 | 5,050 | 5,160 | 5,522 | 5,763 | 6,043 | 6,290 | 6,437 | 6,706 | 6,785 |
Goodwill en immateriële activa
| 4,893 | 4,916 | 4,965 | 3,558 | 3,802 | 3,393 | 3,593 | 4,028 | 4,259 | 4,323 | 4,423 | 4,826 | 4,764 | 5,145 | 4,625 | 4,690 | 4,879 | 5,126 | 5,535 | 5,331 | 5,298 | 5,497 | 4,901 | 5,101 | 4,012 | 4,230 | 4,397 | 7,297 | 7,210 | 7,429 | 7,923 | 7,866 | 8,391 | 9,374 | 10,298 | 9,442 | 6,319 | 6,415 | 6,353 | 5,957 | 5,733 | 5,700 | 5,110 | 5,050 | 4,750 | 4,761 | 4,490 | 4,514 | 4,584 | 4,634 | 4,639 | 4,782 | 5,064 | 5,271 | 5,370 | 5,751 | 5,987 | 6,312 | 6,583 | 6,738 | 7,025 | 6,926 |
Langetermijnbeleggingen
| 18,104 | 19,367 | 15,666 | 12,688 | 11,864 | 9,915 | 8,976 | 9,177 | 9,404 | 10,680 | 10,475 | 10,307 | 10,228 | 10,158 | 8,640 | 7,338 | 7,016 | 6,131 | 7,533 | 5,788 | 6,547 | 6,805 | 5,960 | 7,343 | 7,725 | 7,995 | 9,098 | 8,016 | 7,431 | 6,475 | 7,341 | 6,341 | 5,782 | 2,927 | 1,408 | 2,751 | 5,984 | -2,827 | -4,258 | -3,525 | -3,448 | -6,609 | -4,181 | 223 | -899 | -1,954 | -2,055 | -1,548 | -3,595 | -4,879 | -4,836 | -7,008 | -5,686 | -4,673 | -3,515 | -3,228 | -4,385 | -4,373 | -1,983 | -749 | 23 | -1,320 |
Belastingvorderingen
| 6,831 | 5,989 | 6,244 | 6,779 | 8,393 | 7,885 | 6,715 | 6,597 | 6,146 | 5,434 | 5,002 | 4,467 | 4,213 | 4,131 | 3,844 | 3,856 | 3,778 | 3,723 | 3,605 | 4,151 | 4,485 | 4,603 | 1,092 | 1,098 | 1,125 | 1,108 | 1,549 | 2,025 | 1,851 | 1,729 | 1,726 | 1,495 | 1,453 | 1,547 | 1,671 | 1,737 | 1,800 | 1,719 | 1,993 | 2,179 | 2,345 | 2,481 | 1,750 | 1,523 | 1,646 | 1,707 | 2,030 | 2,194 | 2,136 | 2,090 | 2,115 | 2,378 | 2,336 | 2,236 | 2,129 | 2,247 | 2,102 | 2,034 | 2,216 | 2,418 | 2,330 | 2,190 |
Overige niet-vlottende activa
| 2,702 | 2,732 | 2,777 | 5,010 | 6,512 | 6,312 | 5,206 | 4,341 | 4,989 | 4,471 | 5,335 | 5,338 | 4,952 | 4,489 | 4,926 | 5,218 | 4,773 | 5,611 | 5,974 | 6,725 | 5,311 | 5,093 | 5,240 | 5,477 | 4,935 | 5,119 | 4,686 | 4,785 | 4,570 | 4,752 | 3,876 | 3,981 | 3,966 | 7,079 | 9,660 | 7,666 | 5,263 | 14,076 | 14,123 | 12,653 | 12,138 | 13,466 | 13,027 | 8,355 | 9,262 | 9,769 | 9,202 | 8,132 | 10,230 | 11,945 | 11,552 | 13,647 | 12,695 | 11,757 | 10,666 | 10,214 | 11,412 | 11,888 | 9,258 | 7,911 | 7,090 | 7,529 |
Totaal niet-vlottende activa
| 141,509 | 137,588 | 130,453 | 129,390 | 131,959 | 124,091 | 120,192 | 118,917 | 118,841 | 115,847 | 113,537 | 112,423 | 111,724 | 110,153 | 104,106 | 99,925 | 96,625 | 96,322 | 98,576 | 94,218 | 93,796 | 94,651 | 85,932 | 88,016 | 85,872 | 86,827 | 88,431 | 88,726 | 85,882 | 83,377 | 82,843 | 75,438 | 74,605 | 77,699 | 80,015 | 77,465 | 62,337 | 60,438 | 57,652 | 54,291 | 53,348 | 50,770 | 49,032 | 46,104 | 45,137 | 44,036 | 41,846 | 38,600 | 37,777 | 37,959 | 36,394 | 36,203 | 37,326 | 37,525 | 37,166 | 37,790 | 37,428 | 39,057 | 39,676 | 40,261 | 41,234 | 39,296 |
Totaal activa
| 469,349 | 454,084 | 449,030 | 441,271 | 435,264 | 414,063 | 416,742 | 402,314 | 398,397 | 382,235 | 371,585 | 357,832 | 348,968 | 339,355 | 328,068 | 331,875 | 309,659 | 306,063 | 315,133 | 272,268 | 273,685 | 277,052 | 278,136 | 276,428 | 268,737 | 262,132 | 265,920 | 253,936 | 243,670 | 236,031 | 239,657 | 219,609 | 215,022 | 223,436 | 231,032 | 222,735 | 206,579 | 199,160 | 207,335 | 189,682 | 185,959 | 185,662 | 189,269 | 169,841 | 163,544 | 158,421 | 153,836 | 141,543 | 142,617 | 146,284 | 144,649 | 141,290 | 143,391 | 140,631 | 137,290 | 136,461 | 131,208 | 133,188 | 129,580 | 125,947 | 128,554 | 129,673 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 18,822 | 24,754 | 30,518 | 30,649 | 33,568 | 34,943 | 36,945 | 33,674 | 32,539 | 32,287 | 29,546 | 26,586 | 25,438 | 22,260 | 20,264 | 18,525 | 19,126 | 19,736 | 19,861 | 18,330 | 17,794 | 18,834 | 21,933 | 25,299 | 25,761 | 24,585 | 23,272 | 21,412 | 20,525 | 19,918 | 20,013 | 17,342 | 15,220 | 15,932 | 17,675 | 16,638 | 16,124 | 16,046 | 15,406 | 14,087 | 13,789 | 14,673 | 16,409 | 14,646 | 13,450 | 12,392 | 11,829 | 18,440 | 20,145 | 20,721 | 13,196 | 21,237 | 22,146 | 21,802 | 22,024 | 21,009 | 21,063 | 20,348 | 18,970 | 15,622 | 16,003 | 18,244 |
Kortlopende schulden
| -23,378 | -21,341 | -19,018 | -29,694 | -34,330 | -30,621 | -12,281 | -17,587 | -355 | 3,520 | -17,007 | -22,208 | -33,536 | -31,790 | -28,309 | -16,996 | -16,395 | -19,315 | -17,399 | -32,101 | -35,093 | -36,408 | 12,044 | -33,652 | -34,415 | -33,756 | -29,901 | -30,168 | -29,135 | -29,258 | -16,525 | 1,668 | -13,110 | -18,112 | -8,411 | -8,753 | -6,112 | -8,254 | -11,428 | -7,557 | -8,240 | -10,545 | -11,569 | 2,300 | 4,761 | 4,320 | 5,523 | 5,171 | 4,622 | 5,051 | 6,684 | 6,951 | 7,147 | 6,541 | 5,575 | 6,201 | 5,821 | 6,417 | 6,618 | 6,711 | 7,698 | 7,670 |
Belastingschulden
| 6,238 | 3,858 | 5,783 | 3,537 | 7,290 | 5,752 | 9,133 | 6,457 | 6,303 | 4,115 | 7,632 | 6,071 | 4,411 | 3,221 | 4,042 | 2,485 | 2,949 | 2,157 | 2,004 | 1,520 | 2,930 | 2,712 | 3,514 | 2,833 | 3,689 | 3,139 | 6,277 | 3,484 | 3,448 | 3,057 | 1,838 | 900 | 1,558 | 1,850 | 3,796 | 2,795 | 3,628 | 3,198 | 5,220 | 2,602 | 3,313 | 3,053 | 3,523 | 1,913 | 1,962 | 1,642 | 1,317 | 494 | 1,482 | 1,525 | 2,459 | 1,232 | 1,779 | 1,204 | 3,458 | 2,845 | 1,764 | 1,324 | 666 | 579 | 1,150 | 1,234 |
Uitgestelde opbrengsten
| 28,970 | 26,073 | 24,713 | 60,799 | 60,659 | 26,313 | 24,632 | 23,051 | 18,413 | 16,675 | 42,114 | 41,251 | 38,462 | 37,930 | 37,857 | 37,752 | 37,544 | 38,869 | 40,894 | 39,749 | 41,216 | 43,408 | 40,187 | 40,280 | 37,908 | 37,232 | 38,253 | 35,719 | 33,270 | 32,396 | 28,988 | 24,869 | 25,102 | 29,427 | 21,290 | 20,519 | 18,264 | 17,651 | 22,260 | 16,713 | 16,430 | 17,005 | 18,175 | 14,507 | 13,225 | 13,362 | 12,634 | 3,359 | 3,385 | 4,534 | 4,798 | 4,272 | 3,922 | 3,803 | 5,343 | 5,441 | 3,402 | 3,868 | 2,439 | 2,840 | 2,812 | 3,585 |
Overige kortlopende verplichtingen
| 33,803 | 35,587 | 34,342 | 31,880 | 29,077 | 32,615 | 29,168 | 29,035 | 26,768 | 28,205 | -2,260 | -757 | 1,031 | 2,426 | 1,086 | 2,212 | 2,065 | 2,154 | 2,218 | 2,882 | 1,218 | 1,415 | 40,508 | 91 | 0 | 212 | -1,776 | 856 | 20 | 724 | 2,774 | 18,567 | 2,093 | 1,597 | 6,789 | 8,778 | 6,741 | 7,052 | 5,285 | 8,297 | 7,100 | 8,703 | 7,425 | 8,955 | 21,844 | 21,638 | 18,993 | 9,463 | 8,859 | 9,973 | 16,235 | 8,664 | 8,119 | 8,532 | 6,638 | 9,591 | 7,994 | 9,219 | 7,929 | 9,864 | 9,740 | 9,836 |
Totaal kortlopende verplichtingen
| 99,663 | 98,862 | 101,051 | 102,355 | 103,007 | 101,067 | 112,229 | 104,138 | 108,384 | 105,592 | 102,139 | 98,265 | 78,679 | 75,198 | 72,797 | 84,215 | 85,782 | 84,627 | 88,472 | 71,649 | 72,211 | 76,081 | 77,999 | 77,965 | 74,546 | 71,791 | 74,378 | 70,605 | 64,943 | 62,379 | 66,076 | 59,184 | 55,965 | 60,121 | 62,429 | 60,496 | 56,909 | 53,344 | 59,003 | 50,855 | 48,822 | 49,894 | 52,138 | 56,828 | 42,017 | 39,992 | 37,662 | 33,568 | 35,108 | 37,270 | 38,574 | 38,084 | 39,191 | 38,079 | 37,695 | 39,646 | 36,642 | 37,308 | 34,183 | 32,776 | 34,591 | 36,984 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 55,034 | 54,860 | 54,699 | 54,986 | 54,920 | 54,889 | 54,854 | 55,360 | 55,285 | 55,357 | 55,077 | 55,017 | 68,598 | 68,488 | 67,518 | 67,585 | 46,685 | 46,770 | 46,878 | 31,895 | 31,872 | 31,918 | 32,028 | 35,034 | 33,323 | 33,392 | 33,704 | 33,946 | 34,086 | 34,022 | 34,255 | 32,301 | 32,432 | 31,626 | 31,826 | 31,981 | 17,097 | 17,274 | 17,209 | 17,205 | 17,161 | 17,359 | 17,576 | 2,177 | 12,343 | 12,236 | 12,113 | 11,070 | 10,945 | 11,128 | 11,291 | 11,417 | 11,104 | 11,231 | 11,195 | 11,189 | 11,227 | 11,521 | 11,730 | 11,764 | 11,968 | 12,041 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 1,922 | 1,837 | 0 | 0 | 0 | 0 | 0 | 2,107 | 2,471 | 2,447 | 2,353 | 2,237 | 2,177 | 2,066 | 1,993 | 2,017 | 1,831 | 2,410 | 2,593 | 2,586 | 2,603 | 2,715 | 2,730 | 2,785 | 2,939 | 2,670 | 3,355 | 3,438 | 2,972 | 2,846 | 3,071 | 3,214 | 3,441 | 4,084 | 4,114 | 4,134 | 4,288 | 4,294 | 4,505 | 2,564 | 2,541 | 2,518 | 2,520 | 2,718 | 2,133 | 2,035 | 2,029 | 1,996 | 1,968 | 2,005 | 2,017 | 2,049 | 1,999 | 1,900 | 1,971 | 1,985 | 1,880 | 1,886 | 1,835 |
Uitgestelde belastingverplichtingen niet-vlottend
| 831 | 858 | 645 | 584 | 2,060 | 1,182 | 1,270 | 1,223 | 1,407 | 1,479 | 1,731 | 1,636 | 1,538 | 1,382 | 836 | 469 | 197 | 128 | 613 | 142 | 142 | 162 | 950 | 1,302 | 1,280 | 1,423 | 2,036 | 1,333 | 1,113 | 893 | 931 | 585 | 705 | 884 | 1,181 | 203 | 343 | 329 | 174 | 229 | 216 | 223 | 659 | 104 | 137 | 164 | 153 | 133 | 128 | 139 | 108 | 101 | 115 | 122 | 113 | 116 | 103 | 119 | 30 | 28 | 27 | 37 |
Overige niet-vlottende verplichtingen
| 10,039 | 9,342 | 8,900 | 6,775 | 6,626 | 7,814 | 7,541 | 8,363 | 8,676 | 8,458 | 6,040 | 6,017 | 6,154 | 6,298 | 6,849 | 5,991 | 5,869 | 6,079 | 5,540 | 5,418 | 5,043 | 5,244 | 2,556 | 2,675 | 2,686 | 2,081 | 2,153 | 1,561 | 2,180 | 1,701 | 1,767 | 1,691 | 2,425 | 1,846 | 3,514 | 2,166 | 2,094 | 2,187 | 2,677 | 2,665 | 2,350 | 2,017 | 1,789 | 1,818 | 1,902 | 1,973 | 1,656 | 2,017 | 2,124 | 2,205 | 2,220 | 2,002 | 2,012 | 2,052 | 2,083 | 1,590 | 1,517 | 1,635 | 1,675 | 1,676 | 1,828 | 1,753 |
Totaal niet-vlottende verplichtingen
| 65,904 | 65,060 | 64,244 | 64,267 | 65,443 | 63,885 | 63,665 | 64,946 | 65,368 | 65,294 | 64,955 | 65,141 | 78,737 | 78,521 | 76,604 | 76,222 | 54,817 | 54,970 | 55,048 | 39,286 | 39,467 | 39,917 | 38,120 | 41,614 | 40,004 | 39,626 | 40,678 | 39,779 | 40,049 | 39,971 | 40,391 | 37,549 | 37,703 | 37,427 | 38,554 | 37,791 | 23,618 | 23,575 | 24,020 | 24,158 | 24,021 | 23,881 | 22,588 | 6,536 | 16,763 | 16,729 | 16,640 | 15,353 | 15,232 | 15,501 | 15,615 | 15,488 | 15,236 | 15,422 | 15,440 | 14,894 | 14,747 | 15,246 | 15,420 | 15,348 | 15,709 | 15,666 |
Totaal passiva
| 165,567 | 163,922 | 165,295 | 166,622 | 168,450 | 164,952 | 175,894 | 169,084 | 173,752 | 170,886 | 167,094 | 163,406 | 157,416 | 153,719 | 149,401 | 160,437 | 140,599 | 139,597 | 143,520 | 110,935 | 111,678 | 115,998 | 116,119 | 119,579 | 114,550 | 111,417 | 115,056 | 110,384 | 104,992 | 102,350 | 106,467 | 96,733 | 93,668 | 97,548 | 100,983 | 98,287 | 80,527 | 76,919 | 83,023 | 75,013 | 72,843 | 73,775 | 74,726 | 63,364 | 58,780 | 56,721 | 54,302 | 48,921 | 50,340 | 52,771 | 54,189 | 53,572 | 54,427 | 53,501 | 53,135 | 54,540 | 51,389 | 52,554 | 49,603 | 48,124 | 50,300 | 52,650 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 848 | 2,412 | 3,392 | 3,377 | 0 | 2,734 | 1,521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137 | 0 | 3,733 | 3,363 | 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
| 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,011 | 12,006 |
Ingehouden winsten
| 224,740 | 221,473 | 223,320 | 209,990 | 205,405 | 199,955 | 194,000 | 180,630 | 173,913 | 168,394 | 166,892 | 159,302 | 156,435 | 151,590 | 150,222 | 144,559 | 143,160 | 140,592 | 141,689 | 134,634 | 134,087 | 130,885 | 132,329 | 123,489 | 122,643 | 118,256 | 115,345 | 109,848 | 107,209 | 104,533 | 103,104 | 97,426 | 95,534 | 94,587 | 96,055 | 90,396 | 89,568 | 87,313 | 86,218 | 79,574 | 79,279 | 77,947 | 78,477 | 73,700 | 72,769 | 71,615 | 71,725 | 68,405 | 68,013 | 67,105 | 66,278 | 63,507 | 62,272 | 60,160 | 58,468 | 55,549 | 53,801 | 52,177 | 51,095 | 49,247 | 49,071 | 49,174 |
Overige gereserveerde algehele resultaten
| 51,225 | 41,979 | 30,653 | 34,897 | 31,647 | 19,616 | 17,330 | 23,097 | 21,226 | 13,631 | 8,275 | 5,804 | 5,798 | 29,312 | -848 | -2,412 | -3,392 | -3,377 | 709 | -2,734 | -1,521 | 754 | 283 | 3,959 | 2,202 | 3,126 | 6,189 | 4,384 | 2,162 | -137 | 875 | -3,733 | -3,363 | 2,116 | 4,996 | 5,055 | 7,487 | 5,929 | 8,096 | 5,097 | 3,839 | 3,977 | 6,104 | 2,779 | 1,995 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 15,787 | 14,677 | 17,731 | 17,730 | 17,729 | 37,125 | 17,491 | 17,489 | 17,489 | 17,301 | 17,301 | 17,301 | 17,300 | 22,025 | 17,276 | 17,277 | 17,277 | 17,236 | 17,194 | 17,311 | 15,790 | 17,289 | 17,289 | 17,289 | 17,237 | 17,231 | 17,229 | 17,229 | 17,229 | 17,207 | 17,129 | 17,129 | 17,129 | 19,244 | 16,987 | 22,041 | 24,473 | 16,988 | 17,987 | 17,987 | 21,825 | 17,952 | 24,055 | 17,952 | 19,947 | 18,037 | 15,756 | 12,167 | 12,214 | 14,355 | 12,129 | 12,161 | 14,640 | 14,915 | 13,667 | 14,356 | 14,005 | 16,443 | 16,860 | 16,564 | 17,164 | 15,835 |
Totaal eigen vermogen van aandeelhouders
| 303,763 | 290,140 | 283,715 | 274,628 | 266,793 | 249,091 | 240,833 | 233,227 | 224,639 | 211,337 | 204,479 | 194,417 | 191,544 | 185,626 | 178,661 | 171,435 | 169,057 | 166,461 | 171,603 | 161,222 | 161,888 | 160,939 | 161,911 | 156,748 | 154,093 | 150,624 | 150,774 | 143,472 | 138,611 | 133,614 | 133,119 | 122,833 | 121,311 | 125,842 | 130,049 | 124,448 | 126,052 | 122,241 | 124,312 | 114,669 | 113,115 | 111,887 | 114,543 | 106,442 | 104,727 | 101,663 | 99,492 | 92,583 | 92,238 | 93,471 | 90,420 | 87,679 | 88,923 | 87,086 | 84,146 | 81,916 | 79,817 | 80,631 | 79,966 | 77,822 | 78,246 | 77,015 |
Totaal eigen vermogen
| 303,780 | 290,159 | 283,732 | 274,649 | 266,814 | 249,111 | 240,848 | 233,230 | 224,645 | 211,349 | 204,491 | 194,426 | 191,552 | 185,636 | 178,667 | 171,438 | 169,060 | 166,466 | 171,613 | 161,333 | 162,007 | 161,054 | 162,017 | 156,849 | 154,187 | 150,715 | 150,864 | 143,552 | 138,678 | 133,681 | 133,190 | 122,876 | 121,354 | 125,888 | 130,049 | 124,448 | 126,052 | 122,241 | 124,312 | 114,669 | 113,116 | 111,887 | 114,543 | 106,477 | 104,764 | 101,700 | 99,534 | 92,622 | 92,277 | 93,513 | 90,460 | 87,718 | 88,964 | 87,130 | 84,155 | 81,921 | 79,819 | 80,634 | 79,977 | 77,823 | 78,254 | 77,023 |
Totaal passiva en aandeelhoudersvermogen
| 469,347 | 454,081 | 449,030 | 441,271 | 435,264 | 414,063 | 416,742 | 402,314 | 398,397 | 382,235 | 371,585 | 357,832 | 348,968 | 339,355 | 328,068 | 331,875 | 309,659 | 306,063 | 315,133 | 272,268 | 273,685 | 277,052 | 278,136 | 276,428 | 268,737 | 262,132 | 265,920 | 253,936 | 243,670 | 236,031 | 239,657 | 219,609 | 215,022 | 223,436 | 231,032 | 222,735 | 206,579 | 199,160 | 207,335 | 189,682 | 185,959 | 185,662 | 189,269 | 169,841 | 163,544 | 158,421 | 153,836 | 141,543 | 142,617 | 146,284 | 144,649 | 141,290 | 143,391 | 140,631 | 137,290 | 136,461 | 131,208 | 133,188 | 129,580 | 125,947 | 128,554 | 129,673 |