ROHM Co., Ltd.
TSE:6963.T
1504 (JPY) • At close November 13, 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
| 237,936 | 225,943 | 239,099 | 272,105 | 259,958 | 291,154 | 300,973 | 323,611 | 305,563 | 293,144 | 289,915 | 282,684 | 268,198 | 261,292 | 253,068 | 259,537 | 274,096 | 298,296 | 309,537 | 271,511 | 255,816 | 268,254 | 251,238 | 271,052 | 265,772 | 264,600 | 281,448 | 284,206 | 275,814 | 264,916 | 279,784 | 255,799 | 251,521 | 280,933 | 282,553 | 274,973 | 272,846 | 280,756 | 292,405 | 280,653 | 255,181 | 272,982 | 251,184 | 230,426 | 231,359 | 224,157 | 201,029 | 212,434 | 225,138 | 211,199 | 197,687 | 205,442 | 217,677 | 230,286 | 230,498 | 251,611 | 259,563 | 271,224 | 241,908 | 256,920 | 247,960 | 241,262 |
Kortetermijnbeleggingen
| 6,639 | 18,632 | 6,582 | 25,661 | 47,775 | 38,093 | 25,252 | 34,055 | 31,198 | 49,256 | 39,617 | 47,886 | 45,831 | 58,138 | 42,122 | 39,408 | 27,097 | 17,427 | 16,415 | 15,868 | 16,576 | 21,491 | 26,126 | 26,429 | 27,580 | 41,221 | 27,716 | 28,806 | 28,529 | 42,582 | 21,162 | 20,225 | 23,157 | 15,470 | 21,707 | 29,305 | 42,082 | 42,998 | 25,159 | 21,936 | 25,556 | 15,282 | 14,280 | 20,667 | 12,666 | 15,996 | 23,604 | 11,135 | 9,247 | 15,618 | 29,628 | 21,464 | 25,802 | 28,094 | 30,375 | 14,433 | 8,840 | 8,802 | 21,398 | 18,283 | 43,293 | 38,355 |
Liquide middelen en kortetermijnbeleggingen
| 244,575 | 244,575 | 245,681 | 297,766 | 307,733 | 329,247 | 326,225 | 357,666 | 336,761 | 342,400 | 329,532 | 330,570 | 314,029 | 319,430 | 295,190 | 298,945 | 301,193 | 315,723 | 325,952 | 287,379 | 272,392 | 289,745 | 277,364 | 297,481 | 293,352 | 305,821 | 309,164 | 313,012 | 304,343 | 307,498 | 300,946 | 276,024 | 274,678 | 296,403 | 304,260 | 304,278 | 314,928 | 323,754 | 317,564 | 302,589 | 280,737 | 288,264 | 265,464 | 251,093 | 244,025 | 240,153 | 224,633 | 223,569 | 234,385 | 226,817 | 227,315 | 226,906 | 243,479 | 258,380 | 260,873 | 266,044 | 268,403 | 280,026 | 263,306 | 275,203 | 291,253 | 279,617 |
Nettovorderingen
| 88,866 | 103,767 | 93,924 | 98,554 | 106,082 | 102,356 | 110,658 | 113,970 | 109,732 | 101,177 | 101,349 | 98,006 | 99,239 | 90,300 | 88,101 | 80,919 | 74,784 | 75,322 | 83,738 | 88,149 | 81,723 | 84,502 | 92,375 | 99,295 | 88,559 | 94,853 | 103,494 | 103,213 | 91,690 | 86,884 | 90,975 | 83,641 | 76,453 | 75,823 | 83,801 | 91,325 | 90,082 | 86,641 | 89,092 | 87,181 | 76,828 | 71,975 | 80,734 | 78,364 | 75,750 | 71,977 | 74,450 | 77,290 | 75,077 | 73,899 | 77,920 | 88,375 | 84,852 | 84,432 | 88,099 | 93,217 | 92,255 | 92,049 | 92,164 | 92,291 | 77,819 | 101,522 |
Voorraad
| 223,670 | 223,670 | 217,676 | 215,548 | 207,144 | 195,484 | 181,863 | 177,474 | 166,452 | 154,488 | 139,128 | 129,170 | 126,363 | 128,759 | 119,398 | 120,118 | 120,695 | 111,721 | 111,984 | 109,188 | 118,996 | 120,967 | 117,416 | 108,808 | 102,922 | 98,288 | 92,260 | 87,849 | 87,195 | 86,696 | 84,046 | 78,516 | 82,281 | 87,662 | 91,778 | 93,073 | 99,839 | 100,342 | 97,443 | 92,472 | 88,201 | 91,033 | 93,681 | 91,707 | 98,415 | 103,543 | 102,774 | 93,204 | 92,893 | 93,526 | 85,069 | 81,272 | 82,907 | 83,952 | 84,653 | 81,174 | 81,032 | 85,356 | 81,960 | 76,992 | 89,400 | 97,905 |
Overige vlottende activa
| 35,636 | 20,735 | 27,066 | 24,777 | 27,065 | 26,892 | 26,535 | 23,801 | 26,326 | 21,939 | 20,428 | 19,343 | 17,703 | 17,334 | 16,529 | 14,490 | 16,652 | 15,122 | 16,343 | 14,217 | 15,685 | 15,788 | 15,689 | 15,168 | 15,390 | 14,577 | 15,153 | 14,336 | 14,001 | 14,880 | 13,491 | 11,852 | 12,663 | 13,682 | 13,630 | 12,378 | 12,997 | 12,639 | 13,182 | 11,264 | 11,320 | 10,473 | 10,015 | 7,190 | 7,808 | 7,391 | 9,831 | 8,294 | 10,144 | 40,215 | 9,302 | 13,338 | 11,442 | 9,483 | 6,796 | 6,215 | 5,016 | 5,003 | 5,542 | 5,058 | 5,715 | 7,311 |
Totaal vlottende activa
| 592,747 | 592,747 | 584,347 | 636,645 | 648,024 | 653,979 | 645,281 | 672,911 | 639,271 | 620,004 | 590,437 | 577,089 | 557,334 | 555,823 | 519,218 | 514,472 | 513,324 | 517,888 | 538,017 | 498,933 | 488,796 | 511,002 | 502,844 | 520,752 | 500,223 | 513,539 | 520,071 | 518,410 | 497,229 | 495,958 | 489,458 | 450,033 | 446,075 | 473,570 | 493,469 | 501,054 | 517,846 | 523,376 | 517,281 | 493,506 | 457,086 | 461,745 | 449,894 | 428,354 | 425,998 | 423,064 | 411,688 | 402,357 | 412,499 | 434,457 | 399,606 | 409,891 | 422,680 | 436,247 | 440,421 | 446,650 | 446,706 | 462,434 | 442,972 | 449,544 | 464,187 | 486,355 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 478,330 | 478,330 | 431,311 | 404,811 | 383,937 | 363,771 | 332,049 | 324,420 | 309,495 | 292,090 | 264,908 | 254,070 | 249,836 | 247,367 | 238,119 | 234,486 | 239,013 | 243,784 | 245,090 | 246,166 | 248,828 | 251,645 | 244,459 | 247,594 | 241,621 | 240,227 | 236,982 | 234,593 | 231,006 | 231,270 | 232,129 | 223,118 | 226,761 | 236,443 | 235,592 | 233,694 | 236,176 | 231,293 | 234,599 | 224,071 | 213,332 | 212,297 | 223,303 | 216,930 | 214,654 | 213,432 | 254,107 | 245,966 | 242,991 | 245,385 | 244,571 | 244,560 | 249,337 | 252,216 | 251,876 | 254,503 | 255,579 | 260,695 | 261,138 | 265,093 | 282,238 | 291,820 |
Goodwill
| 198 | 198 | 273 | 347 | 422 | 497 | 571 | 646 | 720 | 795 | 869 | 944 | 1,018 | 1,093 | 1,167 | 1,242 | 1,317 | 1,391 | 1,466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,094 | 5,182 | 5,247 | 5,355 | 5,664 | 5,006 | 5,185 | 5,777 | 6,299 | 6,379 | 24 | 33 | 41 | 49 | 58 | 66 | 74 | 83 | 91 | 100 | 4,205 | 4,287 | 4,876 | 5,561 | 9,631 | 7,719 | 18,405 | 20,346 | 21,963 | 23,362 | 25,601 | 27,453 | 34,659 | 17,949 | 19,406 | 0 |
Immateriële activa
| 8,060 | 8,060 | 8,316 | 7,414 | 7,684 | 5,225 | 4,383 | 4,306 | 4,555 | 4,471 | 4,868 | 5,194 | 5,299 | 5,552 | 5,744 | 4,523 | 4,967 | 3,208 | 3,162 | 3,300 | 3,544 | 4,097 | 4,463 | 4,709 | 5,070 | 5,410 | 7,472 | 6,279 | 6,592 | 5,158 | 5,101 | 4,951 | 5,459 | 5,914 | 6,681 | 6,963 | 4,997 | 5,368 | 5,718 | 4,066 | 4,280 | 2,939 | 3,673 | 3,273 | 3,524 | 3,624 | 5,144 | 5,275 | 5,627 | 6,049 | 8,144 | 6,698 | 7,409 | 7,879 | 8,161 | 8,852 | 9,671 | 10,475 | 4,250 | 4,601 | 3,055 | 6,153 |
Goodwill en immateriële activa
| 8,258 | 8,258 | 8,589 | 7,761 | 8,106 | 5,722 | 4,954 | 4,952 | 5,275 | 5,266 | 5,737 | 6,138 | 6,317 | 6,645 | 6,911 | 5,765 | 6,284 | 4,599 | 4,628 | 3,300 | 3,544 | 4,097 | 4,463 | 4,709 | 5,070 | 5,410 | 12,566 | 11,461 | 11,839 | 10,513 | 10,765 | 9,957 | 10,644 | 11,691 | 12,980 | 13,342 | 5,021 | 5,401 | 5,759 | 4,115 | 4,338 | 3,005 | 3,747 | 3,356 | 3,615 | 3,724 | 9,349 | 9,562 | 10,503 | 11,610 | 17,775 | 14,417 | 25,814 | 28,225 | 30,124 | 32,214 | 35,272 | 37,928 | 38,909 | 22,550 | 22,461 | 6,153 |
Langetermijnbeleggingen
| 373,647 | 373,647 | 366,547 | 351,239 | 103,594 | 38,883 | 47,123 | 43,196 | 48,678 | 38,250 | 65,602 | 49,878 | 46,888 | 37,611 | 53,818 | 43,113 | 47,049 | 48,810 | 64,617 | 69,281 | 72,914 | 66,192 | 54,048 | 71,240 | 65,837 | 53,394 | 73,925 | 60,580 | 58,563 | 38,502 | 57,718 | 46,070 | 37,406 | 47,676 | 49,683 | 37,246 | 32,129 | 30,464 | 49,426 | 45,147 | 37,407 | 43,559 | 46,607 | 32,227 | 33,164 | 22,493 | 12,475 | 20,883 | 23,371 | 24,268 | 6,707 | 15,700 | 11,179 | 9,065 | 8,528 | 21,467 | 24,056 | 29,891 | 13,561 | 16,132 | -13,416 | -6,213 |
Belastingvorderingen
| 0 | 10,210 | 8,326 | 8,223 | 7,907 | 7,663 | 11,589 | 12,286 | 12,860 | 11,310 | 8,766 | 8,960 | 8,553 | 8,156 | 4,567 | 5,189 | 5,066 | 4,862 | 5,853 | 6,064 | 6,579 | 6,717 | 5,217 | 5,384 | 5,219 | 2,580 | 2,324 | 2,559 | 2,610 | 2,685 | 1,940 | 1,977 | 2,335 | 2,492 | 2,610 | 2,870 | 3,365 | 3,836 | 4,761 | 5,508 | 5,486 | 5,525 | 4,839 | 6,183 | 6,649 | 7,352 | 1,869 | 1,533 | 1,594 | 1,735 | 811 | 1,083 | 1,239 | 1,597 | 1,832 | 2,096 | 2,185 | 2,206 | 3,788 | 4,319 | 4,091 | 22,880 |
Overige niet-vlottende activa
| 28,292 | 18,082 | 23,879 | 42,022 | -1 | 53,262 | 41,718 | 47,117 | 44,284 | 62,209 | 51,701 | 59,813 | 58,253 | 70,636 | 53,238 | 50,446 | 38,847 | 28,927 | 29,166 | 28,396 | 29,639 | 34,772 | 40,350 | 38,998 | 41,284 | 54,881 | 41,417 | 42,593 | 41,740 | 55,572 | 34,244 | 32,754 | 36,308 | 32,259 | 40,435 | 47,804 | 59,736 | 70,009 | 45,973 | 41,330 | 44,404 | 28,274 | 27,243 | 33,801 | 25,903 | 28,948 | 35,929 | 17,461 | 14,229 | 19,871 | 34,050 | 25,206 | 30,150 | 32,638 | 34,022 | 18,028 | 13,481 | 14,185 | 26,685 | 24,063 | 49,624 | 47,676 |
Totaal niet-vlottende activa
| 888,527 | 888,527 | 838,652 | 814,056 | 503,543 | 469,301 | 437,433 | 431,971 | 420,592 | 409,125 | 396,714 | 378,859 | 369,847 | 370,415 | 356,653 | 338,999 | 336,259 | 330,982 | 349,354 | 353,207 | 361,504 | 363,423 | 348,537 | 367,925 | 359,031 | 356,492 | 367,214 | 351,786 | 345,758 | 338,542 | 336,796 | 313,876 | 313,454 | 330,561 | 341,300 | 334,956 | 336,427 | 341,003 | 340,518 | 320,171 | 304,967 | 292,660 | 305,739 | 292,497 | 283,985 | 275,949 | 313,729 | 295,405 | 292,688 | 302,869 | 303,914 | 300,966 | 317,719 | 323,741 | 326,382 | 328,308 | 330,573 | 344,905 | 344,081 | 332,157 | 344,998 | 362,316 |
Totaal activa
| 1,481,274 | 1,481,274 | 1,423,004 | 1,450,704 | 1,151,570 | 1,123,283 | 1,082,717 | 1,104,884 | 1,059,865 | 1,029,132 | 987,153 | 955,951 | 927,185 | 926,240 | 875,872 | 853,474 | 849,585 | 848,873 | 887,373 | 852,143 | 850,303 | 874,427 | 851,384 | 888,679 | 859,256 | 870,034 | 887,287 | 870,199 | 842,991 | 834,503 | 826,256 | 763,912 | 759,533 | 804,134 | 834,772 | 836,014 | 854,277 | 864,380 | 857,801 | 813,679 | 762,056 | 754,407 | 755,636 | 720,854 | 709,984 | 699,014 | 725,418 | 697,762 | 705,187 | 737,326 | 703,520 | 710,857 | 740,399 | 759,988 | 766,803 | 774,958 | 777,279 | 807,339 | 787,053 | 781,701 | 809,185 | 848,671 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 16,134 | 20,000 | 16,289 | 16,839 | 15,173 | 16,157 | 17,582 | 18,211 | 18,752 | 18,105 | 16,636 | 15,882 | 14,618 | 14,078 | 11,347 | 10,705 | 12,955 | 11,024 | 11,467 | 10,831 | 10,235 | 11,873 | 14,362 | 14,847 | 14,463 | 13,788 | 13,859 | 13,054 | 13,053 | 12,193 | 11,703 | 10,450 | 10,135 | 10,460 | 9,804 | 9,816 | 10,931 | 11,764 | 12,157 | 14,325 | 12,341 | 12,324 | 12,833 | 14,285 | 15,572 | 17,557 | 20,164 | 41,969 | 44,622 | 53,147 | 46,528 | 39,006 | 38,893 | 44,390 | 45,012 | 42,553 | 46,578 | 49,692 | 40,369 | 41,434 | 43,914 | 57,253 |
Kortlopende schulden
| 340,136 | 341,275 | 340,185 | 300,000 | 0 | 1,079 | 0 | 0 | 0 | 1,084 | 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 |
Belastingschulden
| 5,180 | 5,150 | 5,170 | 14,832 | 10,009 | 21,353 | 18,571 | 19,059 | 9,705 | 11,472 | 5,809 | 6,770 | 3,963 | 3,671 | 4,138 | 4,039 | 3,037 | 3,990 | 3,324 | 4,663 | 2,124 | 8,137 | 7,126 | 11,075 | 4,627 | 10,423 | 9,770 | 7,745 | 1,861 | 3,790 | 4,992 | 1,887 | 930 | 1,896 | 3,878 | 6,099 | 3,913 | 6,638 | 7,119 | 2,658 | 2,224 | 3,636 | 2,293 | 4,049 | 1,168 | 1,348 | 2,000 | 2,049 | 1,837 | 1,551 | 1,695 | 2,029 | 2,002 | 3,180 | 2,915 | 3,855 | 2,717 | 4,003 | 2,392 | 2,891 | 1,017 | 3,267 |
Uitgestelde opbrengsten
| 0 | 5,150 | 48,806 | 57,575 | 0 | -1,079 | 0 | 0 | 0 | -1,084 | 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 |
Overige kortlopende verplichtingen
| 104,566 | 74,441 | 13,318 | 7,994 | 71,720 | 78,240 | 55,591 | 54,994 | 51,439 | 58,195 | 42,205 | 39,111 | 38,046 | 41,552 | 34,651 | 29,539 | 32,598 | 36,329 | 29,535 | 30,059 | 35,933 | 44,291 | 29,383 | 33,183 | 35,600 | 40,086 | 39,230 | 39,299 | 41,279 | 40,874 | 34,068 | 30,484 | 35,916 | 39,536 | 37,320 | 41,453 | 42,083 | 39,494 | 36,370 | 37,329 | 29,171 | 24,670 | 26,070 | 21,383 | 18,717 | 19,288 | 13,265 | -26,499 | -27,534 | -33,508 | -31,697 | -22,707 | -23,217 | -27,627 | -28,694 | -26,893 | -31,644 | -34,538 | -25,039 | -26,357 | -20,520 | -39,153 |
Totaal kortlopende verplichtingen
| 466,016 | 466,016 | 440,057 | 414,079 | 112,075 | 131,907 | 109,326 | 110,475 | 98,648 | 105,877 | 81,286 | 77,645 | 71,245 | 73,379 | 61,483 | 54,988 | 61,545 | 62,367 | 55,793 | 56,384 | 58,527 | 76,174 | 65,233 | 73,952 | 69,153 | 78,085 | 76,718 | 73,152 | 69,246 | 69,050 | 62,466 | 53,271 | 57,116 | 62,352 | 60,806 | 67,184 | 67,858 | 69,660 | 67,803 | 68,637 | 56,077 | 52,954 | 54,029 | 54,002 | 51,029 | 55,750 | 55,593 | 59,488 | 63,547 | 74,337 | 63,054 | 57,334 | 56,571 | 64,333 | 64,245 | 62,068 | 64,229 | 68,849 | 58,091 | 59,402 | 68,325 | 78,620 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,431 | 0 | 0 | 40,236 | 40,286 | 40,336 | 40,385 | 40,435 | 40,486 | 40,536 | 40,585 | 40,635 | 40,685 | 40,735 | 40,785 | 40,835 | 40,885 | 40,935 | 40,985 | 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 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 11,525 | 11,308 | 10,819 | 11,488 | 11,425 | 11,416 | 11,092 | 11,660 | 11,379 | 11,311 | 11,198 | 11,156 | 11,034 | 10,964 | 10,908 | 10,877 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 30,540 | 27,178 | 25,276 | 26,960 | 22,539 | 24,916 | 28,725 | 29,356 | 28,983 | 35,052 | 29,861 | 29,546 | 28,149 | 23,707 | 18,529 | 17,025 | 17,430 | 22,451 | 19,577 | 21,733 | 19,964 | 17,499 | 22,087 | 22,917 | 27,667 | 33,763 | 30,352 | 29,194 | 28,195 | 23,626 | 21,647 | 19,575 | 24,016 | 28,481 | 26,624 | 30,413 | 29,617 | 30,870 | 27,354 | 26,622 | 25,764 | 26,987 | 23,283 | 21,815 | 20,152 | 17,854 | 15,447 | 16,504 | 18,899 | 7,580 | 8,833 | 16,369 | 16,554 | 17,108 | 16,404 | 16,315 | 18,336 | 16,841 | 15,729 | 14,832 | 50,566 |
Overige niet-vlottende verplichtingen
| 42,728 | 16,616 | 16,027 | 4,274 | 4,558 | 2,218 | 1,967 | 2,165 | 2,196 | 2,292 | 2,674 | 3,211 | 3,433 | 3,290 | 3,887 | 3,185 | 3,321 | 1,755 | 1,880 | 12,229 | 12,043 | 11,536 | 11,571 | 11,973 | 11,955 | 12,406 | 13,236 | 13,326 | 13,317 | 11,807 | 11,342 | 10,977 | 10,924 | 11,516 | 11,059 | 11,464 | 12,165 | 12,672 | 12,356 | 11,554 | 11,505 | 12,302 | 8,346 | 8,392 | 8,728 | 9,467 | 7,934 | 8,409 | 9,044 | 9,810 | 10,072 | 9,679 | 9,867 | 10,323 | 10,662 | 12,320 | 12,555 | 12,436 | 14,312 | 14,694 | 16,188 | 18,277 |
Totaal niet-vlottende verplichtingen
| 47,159 | 47,156 | 43,205 | 81,311 | 83,112 | 75,912 | 78,756 | 82,750 | 83,454 | 82,903 | 89,971 | 85,086 | 84,975 | 83,372 | 79,535 | 73,583 | 72,195 | 71,028 | 76,193 | 31,806 | 33,776 | 31,500 | 29,070 | 34,060 | 34,872 | 40,073 | 46,999 | 43,678 | 42,511 | 40,002 | 34,968 | 32,624 | 30,499 | 35,532 | 39,540 | 38,088 | 42,578 | 42,289 | 43,226 | 38,908 | 38,127 | 38,066 | 35,333 | 31,675 | 30,543 | 29,619 | 25,788 | 23,856 | 25,548 | 28,709 | 17,652 | 18,512 | 26,236 | 26,877 | 27,770 | 28,724 | 28,870 | 30,772 | 31,153 | 30,423 | 31,020 | 68,843 |
Totaal passiva
| 513,175 | 513,172 | 483,262 | 495,390 | 195,187 | 207,819 | 188,082 | 193,225 | 182,102 | 188,780 | 171,257 | 162,731 | 156,220 | 156,751 | 141,018 | 128,571 | 133,740 | 133,395 | 131,986 | 88,190 | 92,303 | 107,674 | 94,303 | 108,012 | 104,025 | 118,158 | 123,717 | 116,830 | 111,757 | 109,052 | 97,434 | 85,895 | 87,615 | 97,884 | 100,346 | 105,272 | 110,436 | 111,949 | 111,029 | 107,545 | 94,204 | 91,020 | 89,362 | 85,677 | 81,572 | 85,369 | 81,381 | 83,344 | 89,095 | 103,046 | 80,706 | 75,846 | 82,807 | 91,210 | 92,015 | 90,792 | 93,099 | 99,621 | 89,244 | 89,825 | 99,345 | 147,463 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 880,970 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,251 | 17,180 | 20,920 | 30,219 | 10,558 | 18,942 | 17,058 | 10,281 | 17,934 | 0 | 8,617 | 10,310 | 0 | 7,398 | 16,639 | 20,666 | 15,866 | 55,053 | 55,068 | 25,615 | 3,215 | 8,501 | 0 | 0 | 0 | 14,138 | 37,639 | 37,265 | 24,528 | 47,798 | 49,097 | 58,698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 | 86,969 |
Ingehouden winsten
| 730,570 | 755,652 | 746,790 | 748,642 | 731,467 | 721,151 | 708,723 | 702,717 | 676,696 | 661,386 | 642,976 | 632,722 | 613,526 | 609,280 | 591,190 | 592,160 | 586,893 | 644,563 | 640,417 | 640,491 | 632,675 | 634,606 | 642,949 | 638,407 | 621,801 | 620,151 | 617,252 | 618,704 | 605,811 | 604,057 | 602,609 | 591,053 | 584,957 | 609,166 | 614,925 | 616,536 | 601,907 | 599,518 | 592,512 | 580,594 | 565,837 | 561,002 | 551,132 | 543,311 | 537,847 | 532,683 | 587,508 | 586,594 | 586,776 | 589,999 | 595,310 | 607,182 | 611,484 | 633,388 | 635,370 | 640,739 | 635,066 | 637,999 | 636,068 | 636,571 | 679,996 | 674,757 |
Overige gereserveerde algehele resultaten
| 82,272 | 82,272 | 62,810 | 76,521 | 74,820 | 44,255 | 35,874 | 58,892 | 51,060 | 28,966 | 22,948 | 10,538 | 7,518 | 10,267 | -6,251 | -17,180 | -20,920 | -30,219 | -10,558 | -18,942 | -17,058 | -10,281 | -17,934 | 202 | -8,617 | -10,310 | 4,239 | -7,398 | -16,639 | -20,666 | -15,866 | -55,053 | -55,068 | -25,615 | -3,215 | -8,501 | 17,811 | 13,187 | 14,534 | -14,138 | -37,639 | -37,265 | -24,528 | -47,798 | -49,097 | -58,698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 90,428 | 42,579 | 42,578 | 42,579 | -818,436 | 62,537 | 62,537 | 62,540 | 62,499 | 62,495 | 62,496 | 62,499 | 62,452 | 62,455 | 56,211 | 45,291 | 41,509 | -16,542 | 27,517 | 36,028 | 37,913 | 44,691 | 26,680 | 54,613 | 45,997 | 44,304 | 54,618 | 47,223 | 37,985 | 33,959 | 38,762 | -422 | -437 | 9,639 | 32,041 | 26,755 | 36,649 | 52,261 | 52,266 | 38,133 | 14,635 | 15,012 | 27,761 | 4,515 | 3,217 | -6,384 | -30,781 | -59,442 | -57,947 | -42,985 | -59,773 | -61,071 | -42,745 | -53,526 | -49,308 | -45,363 | -39,633 | -19,439 | -27,325 | -33,747 | -59,158 | -65,116 |
Totaal eigen vermogen van aandeelhouders
| 990,239 | 967,472 | 939,147 | 954,711 | 955,790 | 914,912 | 894,103 | 911,118 | 877,224 | 839,816 | 815,389 | 792,728 | 770,465 | 768,971 | 734,370 | 724,420 | 715,371 | 714,990 | 754,903 | 763,488 | 757,557 | 766,266 | 756,598 | 780,191 | 754,767 | 751,424 | 763,078 | 752,896 | 730,765 | 724,985 | 728,340 | 677,600 | 671,489 | 705,774 | 733,935 | 730,260 | 743,336 | 751,935 | 746,281 | 705,696 | 667,441 | 662,983 | 665,862 | 634,795 | 628,033 | 613,268 | 643,696 | 614,121 | 615,798 | 633,983 | 622,506 | 633,080 | 655,708 | 666,831 | 673,031 | 682,345 | 682,402 | 705,529 | 695,712 | 689,793 | 707,807 | 696,610 |
Totaal eigen vermogen
| 990,869 | 968,102 | 939,742 | 955,314 | 956,383 | 915,464 | 894,635 | 911,659 | 877,763 | 840,352 | 815,896 | 793,220 | 770,965 | 769,489 | 734,854 | 724,903 | 715,845 | 715,478 | 755,387 | 763,953 | 758,000 | 766,753 | 757,081 | 780,667 | 755,231 | 751,876 | 763,570 | 753,369 | 731,234 | 725,451 | 728,822 | 678,017 | 671,918 | 706,250 | 734,426 | 730,742 | 743,841 | 752,431 | 746,772 | 706,134 | 667,852 | 663,387 | 666,274 | 635,177 | 628,412 | 613,645 | 644,037 | 614,418 | 616,092 | 634,280 | 622,814 | 635,011 | 657,592 | 668,778 | 674,788 | 684,166 | 684,180 | 707,718 | 697,809 | 691,876 | 709,840 | 701,208 |
Totaal passiva en aandeelhoudersvermogen
| 1,481,274 | 1,481,274 | 1,423,004 | 1,450,704 | 1,151,570 | 1,123,283 | 1,082,717 | 1,104,884 | 1,059,865 | 1,029,132 | 987,153 | 955,951 | 927,185 | 926,240 | 875,872 | 853,474 | 849,585 | 848,873 | 887,373 | 852,143 | 850,303 | 874,427 | 851,384 | 888,679 | 859,256 | 870,034 | 887,287 | 870,199 | 842,991 | 834,503 | 826,256 | 763,912 | 759,533 | 804,134 | 834,772 | 836,014 | 854,277 | 864,380 | 857,801 | 813,679 | 762,056 | 754,407 | 755,636 | 720,854 | 709,984 | 699,014 | 725,418 | 697,762 | 705,187 | 737,326 | 703,520 | 710,857 | 740,399 | 759,988 | 766,803 | 774,958 | 777,279 | 807,339 | 787,053 | 781,701 | 809,185 | 848,671 |