JEOL Ltd.
TSE:6951.T
5585 (JPY) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 36,818 | 29,807 | 23,433 | 31,740 | 37,707 | 34,254 | 36,257 | 39,273 | 44,643 | 44,226 | 34,284 | 31,941 | 13,123 | 15,376 | 16,089 | 13,040 | 14,498 | 14,425 | 14,707 | 8,571 | 9,997 | 9,296 | 10,449 | 9,381 | 10,174 | 9,939 | 11,455 | 8,812 | 9,943 | 10,165 | 10,177 | 7,921 | 8,574 | 12,441 | 10,815 | 9,944 | 15,078 | 12,141 | 13,019 | 10,035 | 12,272 | 8,027 | 8,306 | 5,752 | 6,623 | 5,643 | 6,513 | 4,707 | 5,273 | 8,301 | 8,007 | 8,407 | 7,079 | 7,572 | 6,912 | 5,191 | 6,777 | 7,143 | 7,250 | 6,587 | 9,243 | 9,097 |
Kortetermijnbeleggingen
| 6,453 | 1,697 | 0 | 2,521 | -6,316 | -54 | 0 | 2,116 | -5,914 | -2,752 | -5,276 | -5,153 | 0 | -6 | -4,932 | -5,560 | -5,640 | -18 | -5,121 | -5,390 | -5,894 | -35 | -5,923 | -5,418 | -5,670 | -50 | -3,072 | -3,086 | -3,184 | -69 | -3,117 | -3,461 | -3,515 | -58 | -3,230 | -3,545 | -2,963 | -52 | -3,367 | -3,436 | -3,377 | -73 | -3,493 | -3,641 | -3,556 | -63 | -3,756 | -3,959 | 0 | -95 | 0 | 0 | 0 | -147 | 0 | 0 | 0 | -192 | 0 | 0 | -150 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 36,818 | 31,504 | 23,433 | 31,740 | 37,707 | 34,254 | 36,257 | 39,273 | 44,643 | 44,226 | 34,284 | 31,941 | 13,123 | 15,376 | 16,089 | 13,040 | 14,498 | 14,425 | 14,707 | 8,571 | 9,997 | 9,296 | 10,449 | 9,381 | 10,174 | 9,939 | 11,455 | 8,812 | 9,943 | 10,165 | 10,177 | 7,921 | 8,574 | 12,441 | 10,815 | 9,944 | 15,078 | 12,141 | 13,019 | 10,035 | 12,272 | 8,027 | 8,306 | 5,752 | 6,623 | 5,643 | 6,513 | 4,707 | 5,273 | 8,301 | 8,007 | 8,407 | 7,079 | 7,572 | 6,912 | 5,191 | 6,777 | 7,143 | 7,250 | 6,587 | 9,243 | 9,097 |
Nettovorderingen
| 43,103 | 55,184 | 42,978 | 45,301 | 37,301 | 49,507 | 39,116 | 35,155 | 32,140 | 40,591 | 33,103 | 27,059 | 26,246 | 31,239 | 25,166 | 24,221 | 22,612 | 30,644 | 25,594 | 25,489 | 21,434 | 31,844 | 24,056 | 23,179 | 20,000 | 29,856 | 22,411 | 21,224 | 15,704 | 26,306 | 21,737 | 20,202 | 18,654 | 25,750 | 21,099 | 20,733 | 17,651 | 28,719 | 20,122 | 18,030 | 16,875 | 34,039 | 19,727 | 17,923 | 15,857 | 24,457 | 17,665 | 18,070 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 84,016 | 76,810 | 88,377 | 82,066 | 77,839 | 68,753 | 73,780 | 70,604 | 65,302 | 59,110 | 65,310 | 65,209 | 61,764 | 57,294 | 60,630 | 58,887 | 57,908 | 53,219 | 57,261 | 55,271 | 55,197 | 48,574 | 53,062 | 48,953 | 45,953 | 41,351 | 46,168 | 45,285 | 44,186 | 39,298 | 46,857 | 44,569 | 44,810 | 41,316 | 46,557 | 43,339 | 43,207 | 37,821 | 43,896 | 39,708 | 38,131 | 35,097 | 44,884 | 42,160 | 43,040 | 38,475 | 40,263 | 38,490 | 38,250 | 35,697 | 40,968 | 38,603 | 37,847 | 36,672 | 40,426 | 37,327 | 35,258 | 34,327 | 42,947 | 39,369 | 40,077 | 43,955 |
Overige vlottende activa
| 3,468 | 6,356 | 5,283 | 4,135 | 3,455 | 6,547 | 5,857 | 5,082 | 3,337 | 5,534 | 4,798 | 3,828 | 3,031 | 4,705 | 4,914 | 3,730 | 2,725 | 4,748 | 3,807 | 2,859 | 2,368 | 3,531 | 3,380 | 2,739 | 2,008 | 4,995 | 4,641 | 4,482 | 4,045 | 4,357 | 5,432 | 4,164 | 4,733 | 5,388 | 5,865 | 5,545 | 5,132 | 5,471 | 5,291 | 5,221 | 5,054 | 4,519 | 4,620 | 5,547 | 5,888 | 5,112 | 4,610 | 4,595 | 4,488 | 1,539 | 6,802 | 5,562 | 4,618 | 981 | 5,299 | 4,781 | 4,950 | 1,053 | 3,714 | 3,314 | 717 | 6,631 |
Totaal vlottende activa
| 167,405 | 169,854 | 160,071 | 163,242 | 156,302 | 159,061 | 155,010 | 150,114 | 145,422 | 149,461 | 137,495 | 128,037 | 104,164 | 108,614 | 106,799 | 99,878 | 97,743 | 103,036 | 101,369 | 92,190 | 88,996 | 93,245 | 90,947 | 84,252 | 78,135 | 86,141 | 84,675 | 79,803 | 73,878 | 80,126 | 84,203 | 76,856 | 76,771 | 84,895 | 84,336 | 79,561 | 81,068 | 84,152 | 82,328 | 72,994 | 72,332 | 81,682 | 77,537 | 71,382 | 71,408 | 73,687 | 69,051 | 65,862 | 63,865 | 70,906 | 72,825 | 67,405 | 64,616 | 70,896 | 68,771 | 61,732 | 59,203 | 72,100 | 70,148 | 64,829 | 74,448 | 77,562 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 22,320 | 22,515 | 21,780 | 21,357 | 21,337 | 21,161 | 20,761 | 20,968 | 21,340 | 21,650 | 20,762 | 21,021 | 18,660 | 19,031 | 18,365 | 18,460 | 14,818 | 15,286 | 14,529 | 13,617 | 13,269 | 13,198 | 12,314 | 12,746 | 12,986 | 13,597 | 13,079 | 13,275 | 13,380 | 13,464 | 12,119 | 12,466 | 12,764 | 13,036 | 13,082 | 13,337 | 13,319 | 13,408 | 12,702 | 12,598 | 12,575 | 12,968 | 12,351 | 12,042 | 11,811 | 11,987 | 11,332 | 10,484 | 10,485 | 10,769 | 11,568 | 12,153 | 12,840 | 13,644 | 13,385 | 14,079 | 14,768 | 15,268 | 14,482 | 14,774 | 15,326 | 14,678 |
Goodwill
| 594 | 599 | 613 | 641 | 659 | 640 | 1,072 | 1,086 | 1,130 | 1,136 | 1,188 | 1,220 | 1,302 | 1,301 | 2,443 | 2,595 | 2,803 | 2,953 | 2,742 | 1,572 | 1,664 | 1,756 | 1,849 | 1,941 | 2,034 | 2,126 | 2,219 | 2,311 | 2,404 | 2,496 | 2,589 | 2,681 | 2,774 | 2,866 | 2,959 | 3,051 | 3,144 | 3,236 | 3,329 | 3,421 | 3,513 | 3,606 | 3,698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,650 | 1,671 | 2,068 | 2,097 | 2,069 | 2,152 | 2,393 | 2,419 | 2,453 | 2,268 | 2,227 | 2,265 | 2,327 | 2,320 | 2,194 | 2,244 | 2,272 | 2,290 | 657 | 633 | 465 | 492 | 531 | 462 | 468 | 502 | 451 | 478 | 507 | 536 | 564 | 598 | 633 | 713 | 730 | 843 | 934 | 919 | 985 | 1,015 | 1,107 | 1,211 | 1,282 | 1,348 | 1,460 | 1,552 | 1,477 | 1,574 | 1,651 | 1,757 | 1,955 | 2,015 | 1,648 | 1,701 | 961 | 1,001 | 1,045 | 1,092 | 986 | 1,006 | 998 | 873 |
Goodwill en immateriële activa
| 2,244 | 2,270 | 2,681 | 2,738 | 2,728 | 2,792 | 3,465 | 3,505 | 3,583 | 3,404 | 3,415 | 3,485 | 3,629 | 3,621 | 4,637 | 4,839 | 5,075 | 5,243 | 3,399 | 2,205 | 2,129 | 2,248 | 2,380 | 2,403 | 2,502 | 2,628 | 2,670 | 2,789 | 2,911 | 3,032 | 3,153 | 3,279 | 3,407 | 3,579 | 3,689 | 3,894 | 4,078 | 4,155 | 4,314 | 4,436 | 4,620 | 4,817 | 4,980 | 1,348 | 1,460 | 1,552 | 1,477 | 1,574 | 1,651 | 1,757 | 1,955 | 2,015 | 1,648 | 1,701 | 961 | 1,001 | 1,045 | 1,092 | 986 | 1,006 | 998 | 873 |
Langetermijnbeleggingen
| 37,402 | 29,601 | 27,153 | 10,680 | 17,325 | 9,748 | 9,361 | 9,136 | 15,148 | 11,647 | 15,553 | 15,689 | 9,757 | 9,820 | 13,931 | 13,532 | 13,516 | 7,134 | 14,466 | 14,448 | 14,059 | 8,341 | 13,471 | 14,932 | 14,598 | 9,326 | 12,831 | 11,907 | 12,165 | 9,248 | 12,414 | 11,517 | 11,082 | 8,644 | 13,404 | 13,419 | 14,454 | 10,838 | 13,438 | 12,872 | 12,166 | 7,972 | 11,798 | 11,949 | 11,145 | 7,597 | 10,763 | 10,270 | 0 | 6,742 | 0 | 0 | 0 | 5,766 | 0 | 0 | 0 | 7,441 | 0 | 0 | 6,499 | 0 |
Belastingvorderingen
| 6,453 | 7,412 | -27,153 | -10,680 | -6,271 | 4,029 | -9,361 | -9,136 | -5,830 | 3,304 | -5,172 | -5,039 | -9,757 | 2,621 | -13,931 | -13,532 | -13,516 | 3,133 | -14,466 | -14,448 | -14,059 | 2,908 | -13,471 | -14,932 | -14,598 | 370 | -12,831 | -11,907 | -12,165 | 355 | -12,414 | -11,517 | -11,082 | 587 | -13,404 | -13,419 | -14,454 | 688 | -13,438 | -12,872 | -12,166 | 1,356 | -11,798 | -11,949 | -11,145 | 1,578 | -10,763 | -10,270 | 0 | 1,947 | 0 | 0 | 0 | 6,104 | 0 | 0 | 0 | 5,816 | 0 | 0 | 5,349 | 0 |
Overige niet-vlottende activa
| -6,444 | 2,274 | 33,339 | 17,493 | 6,316 | 2,486 | 14,976 | 15,209 | 5,914 | 93 | 5,276 | 5,153 | 15,170 | 2,678 | 13,941 | 13,543 | 13,531 | 2,954 | 14,488 | 14,475 | 14,089 | 2,724 | 13,510 | 14,973 | 14,643 | 2,699 | 12,886 | 11,967 | 12,229 | 2,816 | 12,491 | 11,596 | 11,132 | 2,758 | 13,470 | 13,491 | 14,499 | 2,624 | 13,497 | 12,930 | 12,231 | 2,653 | 11,835 | 11,994 | 11,198 | 2,130 | 10,820 | 10,340 | 10,286 | 1,698 | 13,298 | 14,271 | 14,638 | 1,418 | 14,322 | 14,007 | 14,130 | 1,199 | 16,650 | 16,225 | 1,962 | 12,410 |
Totaal niet-vlottende activa
| 61,975 | 64,072 | 57,800 | 41,588 | 41,435 | 40,216 | 39,202 | 39,682 | 40,155 | 40,098 | 39,834 | 40,309 | 37,459 | 37,771 | 36,943 | 36,842 | 33,424 | 33,750 | 32,416 | 30,297 | 29,487 | 29,419 | 28,204 | 30,122 | 30,131 | 28,620 | 28,635 | 28,031 | 28,520 | 28,915 | 27,763 | 27,341 | 27,303 | 28,604 | 30,241 | 30,722 | 31,896 | 31,713 | 30,513 | 29,964 | 29,426 | 29,766 | 29,166 | 25,384 | 24,469 | 24,844 | 23,629 | 22,398 | 22,422 | 22,913 | 26,821 | 28,439 | 29,126 | 28,633 | 28,668 | 29,087 | 29,943 | 30,816 | 32,118 | 32,005 | 30,134 | 27,961 |
Totaal activa
| 229,380 | 233,926 | 217,873 | 204,830 | 197,739 | 199,280 | 194,213 | 189,798 | 185,580 | 189,562 | 177,331 | 168,348 | 141,625 | 146,388 | 143,743 | 136,723 | 131,168 | 136,788 | 133,787 | 122,489 | 118,485 | 122,665 | 119,153 | 114,376 | 108,268 | 114,764 | 113,312 | 107,836 | 102,400 | 109,045 | 111,968 | 104,199 | 104,076 | 113,501 | 114,578 | 110,285 | 112,967 | 115,868 | 112,843 | 102,961 | 101,759 | 111,452 | 106,705 | 96,768 | 95,878 | 98,533 | 92,682 | 88,260 | 86,287 | 93,819 | 99,646 | 95,844 | 93,742 | 99,529 | 97,439 | 90,819 | 89,146 | 102,916 | 102,266 | 96,834 | 104,582 | 105,523 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 27,340 | 29,512 | 14,702 | 12,412 | 13,267 | 15,410 | 12,417 | 12,975 | 12,657 | 13,650 | 11,845 | 11,795 | 11,301 | 12,002 | 10,430 | 10,625 | 10,986 | 12,575 | 11,768 | 12,516 | 12,206 | 14,359 | 23,813 | 21,503 | 22,042 | 22,842 | 20,398 | 18,681 | 17,490 | 18,064 | 18,254 | 18,463 | 19,599 | 21,722 | 20,392 | 20,115 | 19,264 | 19,361 | 18,295 | 16,234 | 16,145 | 17,578 | 17,069 | 16,074 | 15,733 | 15,543 | 15,440 | 15,126 | 16,697 | 20,777 | 18,769 | 16,484 | 17,117 | 19,053 | 16,003 | 13,129 | 13,625 | 18,781 | 16,124 | 12,914 | 18,024 | 17,740 |
Kortlopende schulden
| 6,463 | 7,433 | -34,086 | -29,483 | -31,272 | 5,370 | -30,220 | -34,060 | -33,064 | 5,355 | 5,735 | 7,470 | 10,380 | 15,727 | 17,265 | 14,570 | 7,267 | 15,731 | 15,086 | 8,796 | 9,842 | 10,653 | 10,076 | 8,887 | 3,238 | 10,550 | 10,072 | 7,724 | 4,756 | 12,255 | 15,439 | 10,781 | 12,462 | 18,051 | 15,752 | 13,362 | 12,899 | 20,231 | 19,720 | 15,646 | 15,464 | 21,377 | 28,166 | 25,577 | 29,014 | 29,774 | 31,965 | 32,191 | 29,469 | 30,135 | 30,361 | 27,961 | 21,107 | 24,255 | 26,734 | 23,807 | 17,560 | 24,586 | 25,798 | 23,089 | 29,954 | 30,785 |
Belastingschulden
| 2,102 | 5,692 | 1,558 | 3,851 | 1,695 | 4,845 | 2,300 | 3,080 | 1,365 | 4,337 | 2,132 | 1,392 | 779 | 1,503 | 483 | 897 | 546 | 1,867 | 496 | 638 | 184 | 1,625 | 429 | 570 | 236 | 1,114 | 253 | 214 | 267 | 761 | 216 | 333 | 150 | 730 | 502 | 436 | 297 | 907 | 340 | 379 | 368 | 992 | 468 | 425 | 234 | 583 | 362 | 235 | 298 | 501 | 286 | 184 | 237 | 375 | 315 | 189 | 147 | 388 | 344 | 267 | 826 | 995 |
Uitgestelde opbrengsten
| 0 | 35,035 | 43,165 | 39,904 | 36,037 | 39,363 | 38,517 | 39,070 | 38,114 | 42,162 | 26,662 | 21,843 | 20,454 | 19,295 | 16,170 | 14,726 | 16,309 | 17,882 | 16,901 | 14,570 | 16,065 | 17,431 | 1,060 | 1,870 | 2,135 | 12,393 | 749 | 1,626 | 1,896 | 10,492 | 776 | 1,965 | 2,060 | 12,629 | 1,148 | 2,025 | 2,070 | 12,305 | 899 | 1,900 | 2,069 | 11,549 | 975 | 1,729 | 1,500 | 10,832 | 782 | 1,047 | 1,197 | 6,984 | 624 | 850 | 1,232 | 7,054 | 576 | 725 | 899 | 6,316 | 733 | 1,358 | 7,454 | 1,557 |
Overige kortlopende verplichtingen
| 50,137 | 10,428 | 24,302 | 25,799 | 22,763 | 25,633 | 23,619 | 17,642 | 19,120 | 25,076 | 53,336 | 45,270 | 40,760 | 37,980 | 37,285 | 34,550 | 37,219 | 37,278 | 39,681 | 36,493 | 36,132 | 33,441 | 22,930 | 20,312 | 18,873 | 6,105 | 19,546 | 17,585 | 17,089 | 5,543 | 17,913 | 14,681 | 16,842 | 4,983 | 18,806 | 16,902 | 18,807 | 5,234 | 18,242 | 14,735 | 15,770 | 4,522 | 16,650 | 14,492 | 18,847 | 16,201 | 13,975 | 11,364 | 11,812 | 12,405 | 13,176 | 12,064 | 13,773 | 10,986 | 11,839 | 11,941 | 14,956 | 10,315 | 11,507 | 10,887 | 10,898 | 11,344 |
Totaal kortlopende verplichtingen
| 86,042 | 88,100 | 87,656 | 80,903 | 78,527 | 80,907 | 78,612 | 77,777 | 76,306 | 81,769 | 73,048 | 65,927 | 63,220 | 67,212 | 65,463 | 60,642 | 56,018 | 67,451 | 67,031 | 58,443 | 58,364 | 60,078 | 59,368 | 55,012 | 48,659 | 53,004 | 51,767 | 47,456 | 43,394 | 47,115 | 53,374 | 48,188 | 53,173 | 58,115 | 57,748 | 54,865 | 55,407 | 58,038 | 58,395 | 50,794 | 51,885 | 56,018 | 64,303 | 60,026 | 63,828 | 62,101 | 61,742 | 58,916 | 58,276 | 63,818 | 62,592 | 56,693 | 52,234 | 54,669 | 54,891 | 49,066 | 46,288 | 54,070 | 53,773 | 47,157 | 59,702 | 60,864 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6,168 | 8,348 | 9,143 | 4,286 | 5,406 | 7,106 | 7,648 | 8,965 | 10,171 | 11,754 | 12,676 | 13,975 | 15,917 | 17,618 | 18,563 | 17,111 | 17,800 | 12,914 | 11,179 | 10,712 | 9,682 | 10,603 | 11,066 | 10,144 | 12,446 | 13,537 | 15,303 | 16,639 | 16,808 | 18,610 | 17,429 | 16,253 | 10,517 | 12,221 | 11,503 | 11,811 | 13,345 | 16,110 | 15,432 | 14,556 | 12,923 | 15,469 | 13,389 | 10,002 | 7,125 | 9,002 | 7,319 | 5,014 | 7,288 | 8,678 | 10,187 | 11,076 | 11,418 | 14,182 | 13,089 | 12,391 | 13,760 | 16,203 | 17,437 | 17,475 | 13,123 | 12,204 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 764 | 0 | 0 | 0 | 8,623 | 0 | 0 | 0 | 8,645 | 0 | 0 | 0 | 8,924 | 0 | 0 | 0 | 10,054 | 0 | 0 | 0 | 10,043 | 0 | 0 | 0 | 10,389 | 0 | 0 | 0 | 10,764 | 0 | 0 | 0 | 10,780 | 0 | 0 | 0 | 10,962 | 0 | 0 | 0 | 10,899 | 0 | 0 | 0 | 7,313 | 0 | 0 | 0 | 6,676 | 0 | 0 | 0 | 6,403 | 0 | 0 | 0 | 6,549 | 0 | 0 | 6,959 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 3,932 | 0 | 0 | 0 | 344 | 0 | 0 | 0 | 343 | 0 | 0 | 0 | 330 | 0 | 0 | 0 | 398 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 139 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 43 | 0 | 0 | 48 | 0 |
Overige niet-vlottende verplichtingen
| 9,100 | 11,960 | 10,468 | 10,242 | 10,361 | 408 | 10,592 | 10,384 | 10,681 | 1,491 | 11,181 | 11,044 | 11,124 | 1,306 | 12,237 | 12,078 | 12,342 | 893 | 11,147 | 11,273 | 11,411 | 347 | 10,908 | 10,773 | 11,174 | 308 | 12,155 | 11,703 | 11,934 | 271 | 11,888 | 11,724 | 12,127 | 298 | 13,244 | 12,700 | 13,369 | 278 | 12,848 | 12,737 | 12,981 | 241 | 9,814 | 9,008 | 9,129 | 254 | 9,062 | 8,113 | 8,162 | 232 | 7,748 | 7,448 | 7,580 | 200 | 7,438 | 6,985 | 7,184 | 299 | 7,715 | 7,503 | 280 | 7,744 |
Totaal niet-vlottende verplichtingen
| 15,268 | 20,308 | 19,611 | 14,528 | 15,767 | 16,481 | 18,240 | 19,349 | 20,852 | 21,890 | 23,857 | 25,019 | 27,041 | 28,178 | 30,800 | 29,189 | 30,142 | 24,259 | 22,326 | 21,985 | 21,093 | 20,996 | 21,974 | 20,917 | 23,620 | 24,373 | 27,458 | 28,342 | 28,742 | 29,645 | 29,317 | 27,977 | 22,644 | 23,299 | 24,747 | 24,511 | 26,714 | 27,379 | 28,280 | 27,293 | 25,904 | 26,642 | 23,203 | 19,010 | 16,254 | 16,602 | 16,381 | 13,127 | 15,450 | 15,613 | 17,935 | 18,524 | 18,998 | 20,814 | 20,527 | 19,376 | 20,944 | 23,094 | 25,152 | 24,978 | 20,410 | 19,948 |
Totaal passiva
| 101,310 | 108,408 | 107,267 | 95,431 | 94,294 | 97,388 | 96,852 | 97,126 | 97,158 | 103,659 | 96,905 | 90,946 | 90,261 | 95,390 | 96,263 | 89,831 | 86,160 | 91,710 | 89,357 | 80,428 | 79,457 | 81,074 | 81,342 | 75,929 | 72,279 | 77,377 | 79,225 | 75,798 | 72,136 | 76,760 | 82,691 | 76,165 | 75,817 | 81,414 | 82,495 | 79,376 | 82,121 | 85,417 | 86,675 | 78,087 | 77,789 | 82,660 | 87,506 | 79,036 | 80,082 | 78,703 | 78,123 | 72,043 | 73,726 | 79,431 | 80,527 | 75,217 | 71,232 | 75,483 | 75,418 | 68,442 | 67,232 | 77,164 | 78,925 | 72,135 | 80,112 | 80,812 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 436 | 506 | 892 | 0 | 364 | 590 | 189 | 718 | 0 | 0 | 0 | 0 | 0 | 133 | 578 | 771 | 2,002 | 2,122 | 857 | 0 | 0 | 0 | 0 | 0 | 469 | 928 | 1,312 | 0 | 0 | 759 | 1,267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 21,394 | 21,394 | 21,394 | 21,394 | 21,394 | 21,394 | 21,394 | 21,394 | 21,394 | 21,394 | 21,394 | 21,394 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 10,037 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 | 6,740 |
Ingehouden winsten
| 73,633 | 73,284 | 61,725 | 60,792 | 55,000 | 55,117 | 50,553 | 46,058 | 42,044 | 40,679 | 35,734 | 32,788 | 29,885 | 29,664 | 28,217 | 28,437 | 26,620 | 27,089 | 24,971 | 23,544 | 20,736 | 22,899 | 19,648 | 18,779 | 16,665 | 17,832 | 14,198 | 12,907 | 11,513 | 13,977 | 11,163 | 11,151 | 11,493 | 14,057 | 12,146 | 11,509 | 10,096 | 10,451 | 6,784 | 6,454 | 6,010 | 9,017 | 3,390 | 3,047 | 2,064 | 5,545 | 1,180 | 3,198 | 2,408 | 3,947 | 9,102 | 10,541 | 11,879 | 13,311 | 10,813 | 11,333 | 10,645 | 13,532 | 10,872 | 12,005 | 13,569 | 13,200 |
Overige gereserveerde algehele resultaten
| 12,508 | 10,411 | 7,063 | 6,788 | 6,645 | 5,014 | 5,067 | 4,873 | 4,705 | 3,581 | 3,049 | 2,971 | 2,587 | 18,892 | 371 | -436 | -506 | -892 | 576 | -364 | -590 | -189 | -718 | 783 | 439 | 669 | 1,003 | 245 | -133 | -578 | -771 | -2,002 | -2,122 | -857 | 1,050 | 510 | 1,859 | 1,109 | 494 | -469 | -928 | -1,312 | 1,317 | 193 | -759 | -1,267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 20,535 | 20,424 | 20,424 | 20,425 | 20,406 | 20,367 | 20,347 | 20,347 | 20,279 | 20,249 | 20,249 | 20,249 | 8,855 | 8,855 | 8,856 | 8,856 | 8,857 | 8,846 | 8,846 | 8,846 | 8,846 | 8,846 | 8,846 | 8,847 | 9,287 | 8,848 | 8,848 | 8,848 | 8,848 | 8,849 | 8,849 | 8,849 | 8,851 | 8,850 | 8,850 | 9,363 | 10,713 | 9,963 | 9,347 | 8,852 | 8,851 | 11,050 | 9,069 | 7,945 | 7,751 | 8,812 | 6,639 | 6,279 | 3,334 | 3,558 | 3,037 | 3,052 | 3,655 | 3,711 | 4,091 | 3,884 | 4,053 | 4,951 | 5,142 | 5,342 | 4,114 | 4,706 |
Totaal eigen vermogen van aandeelhouders
| 128,070 | 125,513 | 110,606 | 109,399 | 103,445 | 101,892 | 97,361 | 92,672 | 88,422 | 85,903 | 80,426 | 77,402 | 51,364 | 50,998 | 47,480 | 46,892 | 45,008 | 45,078 | 44,430 | 42,061 | 39,028 | 41,591 | 37,811 | 38,447 | 35,989 | 37,387 | 34,087 | 32,038 | 30,264 | 32,285 | 29,277 | 28,034 | 28,259 | 32,087 | 32,083 | 30,909 | 30,846 | 30,451 | 26,168 | 24,874 | 23,970 | 28,792 | 19,199 | 17,732 | 15,796 | 19,830 | 14,559 | 16,217 | 12,482 | 14,245 | 18,879 | 20,333 | 22,274 | 23,762 | 21,644 | 21,957 | 21,438 | 25,223 | 22,754 | 24,087 | 24,423 | 24,646 |
Totaal eigen vermogen
| 128,070 | 125,513 | 110,606 | 109,399 | 103,445 | 101,892 | 97,361 | 92,672 | 88,422 | 85,903 | 80,426 | 77,402 | 51,364 | 50,998 | 47,480 | 46,892 | 45,008 | 45,078 | 44,430 | 42,061 | 39,028 | 41,591 | 37,811 | 38,447 | 35,989 | 37,387 | 34,087 | 32,038 | 30,264 | 32,285 | 29,277 | 28,034 | 28,259 | 32,087 | 32,083 | 30,909 | 30,846 | 30,451 | 26,168 | 24,874 | 23,970 | 28,792 | 19,199 | 17,732 | 15,796 | 19,830 | 14,559 | 16,217 | 12,561 | 14,388 | 19,119 | 20,627 | 22,510 | 24,046 | 22,021 | 22,377 | 21,914 | 25,752 | 23,341 | 24,699 | 24,470 | 24,711 |
Totaal passiva en aandeelhoudersvermogen
| 229,380 | 233,921 | 217,873 | 204,830 | 197,739 | 199,280 | 194,213 | 189,798 | 185,580 | 189,562 | 177,331 | 168,348 | 141,625 | 146,388 | 143,743 | 136,723 | 131,168 | 136,788 | 133,787 | 122,489 | 118,485 | 122,665 | 119,153 | 114,376 | 108,268 | 114,764 | 113,312 | 107,836 | 102,400 | 109,045 | 111,968 | 104,199 | 104,076 | 113,501 | 114,578 | 110,285 | 112,967 | 115,868 | 112,843 | 102,961 | 101,759 | 111,452 | 106,705 | 96,768 | 95,878 | 98,533 | 92,682 | 88,260 | 86,287 | 93,819 | 99,646 | 95,844 | 93,742 | 99,529 | 97,439 | 90,819 | 89,146 | 102,916 | 102,266 | 96,834 | 104,582 | 105,523 |