Topy Industries, Limited
TSE:7231.T
1899 (JPY) • At close November 8, 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
| 25,688 | 24,954 | 23,208 | 27,086 | 24,595 | 24,216 | 23,740 | 23,095 | 23,123 | 22,508 | 21,037 | 24,157 | 22,670 | 25,583 | 24,477 | 25,849 | 23,174 | 22,164 | 23,811 | 25,112 | 22,626 | 27,917 | 29,671 | 26,086 | 27,229 | 29,610 | 23,179 | 21,353 | 20,911 | 19,028 | 16,579 | 20,596 | 19,276 | 23,941 | 24,997 | 28,152 | 21,874 | 21,725 | 22,048 | 18,653 | 17,774 | 18,171 | 17,638 | 18,831 | 16,146 | 22,920 | 19,914 | 17,677 | 18,238 | 20,211 | 22,232 | 19,596 | 18,975 | 19,263 | 18,853 | 21,295 | 16,260 | 18,398 | 21,646 | 22,892 | 19,855 | 19,499 | 20,149 |
Kortetermijnbeleggingen
| 0 | 0 | 1,806 | -587 | -587 | -10,440 | -583 | -602 | -604 | -10,103 | -9,452 | -9,124 | -9,279 | -591 | -592 | -777 | -776 | -774 | -774 | -828 | -831 | -831 | -823 | -804 | -872 | -847 | -834 | -472 | -474 | -628 | -626 | -624 | -621 | -621 | -620 | -621 | -620 | -608 | -607 | -602 | -598 | -600 | -597 | -600 | -599 | -598 | -595 | -598 | -596 | -596 | -594 | 0 | 0 | 0 | -595 | 0 | 0 | 0 | -543 | 0 | 0 | 100 | 85 |
Liquide middelen en kortetermijnbeleggingen
| 25,688 | 24,954 | 25,014 | 27,086 | 24,595 | 24,216 | 23,740 | 23,095 | 23,123 | 22,508 | 21,037 | 24,157 | 22,670 | 25,583 | 24,477 | 25,849 | 23,174 | 22,164 | 23,811 | 25,112 | 22,626 | 27,917 | 29,671 | 26,086 | 27,229 | 29,610 | 23,179 | 21,353 | 20,911 | 19,028 | 16,579 | 20,596 | 19,276 | 23,941 | 24,997 | 28,152 | 21,874 | 21,725 | 22,048 | 18,653 | 17,774 | 18,171 | 17,638 | 18,831 | 16,146 | 22,920 | 19,914 | 17,677 | 18,238 | 20,211 | 22,232 | 19,596 | 18,975 | 19,263 | 18,853 | 21,295 | 16,260 | 18,398 | 21,646 | 22,892 | 19,855 | 19,599 | 20,234 |
Nettovorderingen
| 60,882 | 66,292 | 70,368 | 82,041 | 80,158 | 72,114 | 71,671 | 75,707 | 65,442 | 64,690 | 60,545 | 60,638 | 48,035 | 50,983 | 51,109 | 52,264 | 39,493 | 37,817 | 44,764 | 53,802 | 51,175 | 55,267 | 59,818 | 56,818 | 54,855 | 56,837 | 54,687 | 50,295 | 46,989 | 44,061 | 45,311 | 43,591 | 38,725 | 40,529 | 41,132 | 44,859 | 44,124 | 46,085 | 46,067 | 57,289 | 52,608 | 49,031 | 47,730 | 48,767 | 43,722 | 48,767 | 44,113 | 51,153 | 52,923 | 58,919 | 59,004 | 57,367 | 48,663 | 47,619 | 49,873 | 53,612 | 44,446 | 42,769 | 41,055 | 43,485 | 35,988 | 39,339 | 64,665 |
Voorraad
| 56,368 | 58,142 | 54,837 | 55,604 | 57,318 | 56,891 | 57,234 | 60,154 | 61,278 | 59,114 | 55,438 | 50,916 | 47,197 | 44,341 | 40,402 | 37,325 | 37,958 | 40,641 | 40,255 | 41,998 | 44,462 | 46,411 | 44,909 | 43,068 | 44,607 | 42,454 | 35,527 | 32,328 | 30,041 | 28,199 | 26,562 | 26,402 | 25,057 | 26,547 | 26,617 | 28,952 | 30,116 | 30,205 | 27,652 | 29,723 | 29,215 | 27,736 | 26,568 | 28,437 | 26,210 | 27,163 | 24,085 | 25,039 | 27,154 | 27,695 | 25,828 | 27,972 | 28,452 | 29,004 | 27,634 | 25,762 | 25,787 | 25,847 | 22,944 | 24,334 | 25,916 | 28,574 | 36,592 |
Overige vlottende activa
| 6,766 | 6,264 | 6,993 | 6,558 | 7,250 | 5,661 | 5,928 | 6,681 | 6,652 | 7,473 | 7,400 | 7,161 | 6,754 | 6,698 | 6,372 | 7,346 | 7,068 | 6,847 | 6,244 | 7,043 | 6,808 | 6,666 | 7,353 | 8,837 | 7,207 | 5,753 | 6,537 | 5,872 | 5,212 | 5,067 | 5,702 | 4,978 | 4,536 | 4,629 | 4,440 | 4,781 | 5,376 | 5,501 | 5,704 | 5,844 | 6,074 | 5,730 | 6,413 | 6,502 | 5,711 | 5,416 | 5,842 | 5,316 | 4,101 | 3,914 | 4,872 | 4,266 | 5,176 | 4,646 | 4,746 | 4,636 | 5,060 | 4,515 | 4,829 | 4,169 | 3,705 | 4,617 | 5,288 |
Totaal vlottende activa
| 149,704 | 155,652 | 157,212 | 171,289 | 169,321 | 158,882 | 158,573 | 165,637 | 156,495 | 153,785 | 144,420 | 142,872 | 124,656 | 127,605 | 122,360 | 122,784 | 107,693 | 107,469 | 115,074 | 127,955 | 125,071 | 136,261 | 141,751 | 134,809 | 133,898 | 134,654 | 119,930 | 109,848 | 103,153 | 96,355 | 94,154 | 95,567 | 87,594 | 95,646 | 97,186 | 106,744 | 101,490 | 103,516 | 101,471 | 111,509 | 105,671 | 100,668 | 98,349 | 102,537 | 91,789 | 104,266 | 93,954 | 99,185 | 102,416 | 110,739 | 111,936 | 109,201 | 101,266 | 100,532 | 101,106 | 105,305 | 91,553 | 91,529 | 90,474 | 94,880 | 85,464 | 92,129 | 126,779 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 83,853 | 84,470 | 84,558 | 90,223 | 93,948 | 92,921 | 92,662 | 95,679 | 96,698 | 95,401 | 95,338 | 95,985 | 96,906 | 97,954 | 98,091 | 98,487 | 100,298 | 99,547 | 100,445 | 101,096 | 101,474 | 101,348 | 99,986 | 103,059 | 101,562 | 98,661 | 92,206 | 92,723 | 93,224 | 94,024 | 95,663 | 97,305 | 98,853 | 101,500 | 102,924 | 103,960 | 106,820 | 112,402 | 112,406 | 110,261 | 107,562 | 103,389 | 101,602 | 88,385 | 88,022 | 85,465 | 83,614 | 80,626 | 79,883 | 75,257 | 71,930 | 72,438 | 72,208 | 73,178 | 74,640 | 75,044 | 76,905 | 77,781 | 80,640 | 81,413 | 82,662 | 84,602 | 84,759 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,273 | 2,333 | 3,224 | 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 |
Immateriële activa
| 0 | 3,399 | 3,400 | 3,164 | 3,206 | 2,908 | 3,014 | 3,238 | 3,427 | 3,465 | 3,440 | 3,390 | 3,512 | 3,714 | 3,890 | 4,071 | 4,278 | 4,416 | 4,637 | 4,670 | 4,883 | 4,988 | 5,160 | 3,213 | 3,228 | 3,253 | 3,078 | 2,725 | 2,628 | 1,739 | 1,722 | 1,397 | 1,229 | 1,318 | 1,372 | 1,362 | 1,384 | 1,400 | 1,417 | 1,303 | 1,246 | 1,234 | 1,270 | 1,222 | 1,240 | 1,201 | 1,164 | 1,069 | 1,428 | 1,476 | 1,525 | 1,360 | 625 | 624 | 555 | 528 | 536 | 546 | 571 | 569 | 581 | 502 | 520 |
Goodwill en immateriële activa
| 3,453 | 3,399 | 3,400 | 3,164 | 3,206 | 2,908 | 3,014 | 3,238 | 3,427 | 3,465 | 3,440 | 3,390 | 3,512 | 3,714 | 3,890 | 4,071 | 4,278 | 4,416 | 4,637 | 4,670 | 4,883 | 4,988 | 5,160 | 5,486 | 5,561 | 6,477 | 3,078 | 2,725 | 2,628 | 1,739 | 1,722 | 1,397 | 1,229 | 1,318 | 1,372 | 1,362 | 1,384 | 1,400 | 1,417 | 1,303 | 1,246 | 1,234 | 1,270 | 1,222 | 1,240 | 1,201 | 1,164 | 1,069 | 1,428 | 1,476 | 1,525 | 1,360 | 625 | 624 | 555 | 528 | 536 | 546 | 571 | 569 | 581 | 502 | 520 |
Langetermijnbeleggingen
| 34,686 | 40,894 | 49,098 | 33,967 | 34,744 | 41,280 | 27,846 | 26,555 | 26,087 | 36,560 | 36,958 | 41,218 | 41,007 | 31,305 | 29,849 | 30,324 | 27,625 | 26,857 | 25,548 | 30,862 | 28,968 | 28,151 | 27,916 | 27,737 | 31,418 | 30,887 | 30,185 | 33,848 | 31,727 | 28,291 | 27,898 | 29,362 | 25,034 | 22,750 | 25,612 | 32,094 | 30,175 | 34,889 | 33,966 | 32,074 | 29,973 | 28,355 | 27,023 | 31,785 | 30,490 | 28,972 | 26,161 | 23,412 | 19,804 | 20,521 | 22,373 | 18,453 | 20,414 | 22,586 | 23,727 | 23,795 | 22,704 | 23,470 | 24,857 | 24,017 | 23,264 | 21,009 | 21,632 |
Belastingvorderingen
| 664 | 641 | 613 | 613 | 627 | 631 | 643 | 696 | 692 | 673 | 1,834 | 1,692 | 1,696 | 1,810 | 1,634 | 1,401 | 1,355 | 1,463 | 1,360 | 1,675 | 2,122 | 2,249 | 2,340 | 1,914 | 1,430 | 1,431 | 1,027 | 1,017 | 1,023 | 1,018 | 1,025 | 1,697 | 2,989 | 3,658 | 2,689 | 1,273 | 1,295 | 1,295 | 1,302 | 1,447 | 1,552 | 2,034 | 2,643 | 1,427 | 1,412 | 1,406 | 2,024 | 2,837 | 3,939 | 3,650 | 3,135 | 3,815 | 2,463 | 1,759 | 1,798 | 3,204 | 3,669 | 3,434 | 2,360 | 1,638 | 2,292 | 1,608 | 1,516 |
Overige niet-vlottende activa
| 10,368 | 10,375 | 3,410 | 10,485 | 10,424 | 202 | 9,580 | 9,975 | 9,923 | 205 | 203 | 206 | 202 | 9,110 | 8,845 | 8,682 | 7,469 | 7,477 | 7,592 | 6,989 | 7,039 | 7,186 | 7,042 | 6,889 | 6,836 | 6,859 | 2,792 | 2,682 | 2,547 | 2,586 | 2,587 | 2,583 | 1,821 | 1,759 | 1,799 | 1,798 | 1,823 | 1,858 | 1,891 | 1,840 | 1,859 | 1,814 | 1,825 | 1,796 | 1,816 | 1,860 | 1,861 | 2,055 | 1,874 | 1,897 | 1,929 | 2,617 | 2,641 | 2,694 | 2,130 | 2,600 | 2,617 | 2,750 | 2,236 | 2,766 | 2,699 | 3,145 | 3,185 |
Totaal niet-vlottende activa
| 133,024 | 139,779 | 141,079 | 138,452 | 142,949 | 137,942 | 133,745 | 136,143 | 136,827 | 136,304 | 137,773 | 142,491 | 143,323 | 143,893 | 142,309 | 142,965 | 141,025 | 139,760 | 139,582 | 145,292 | 144,486 | 143,922 | 142,444 | 145,085 | 146,807 | 144,315 | 129,288 | 132,995 | 131,149 | 127,658 | 128,895 | 132,344 | 129,926 | 130,985 | 134,396 | 140,487 | 141,497 | 151,844 | 150,982 | 146,925 | 142,192 | 136,826 | 134,363 | 124,615 | 122,980 | 118,904 | 114,824 | 109,999 | 106,928 | 102,801 | 100,892 | 98,683 | 98,351 | 100,841 | 102,850 | 105,171 | 106,431 | 107,981 | 110,664 | 110,403 | 111,498 | 110,866 | 111,612 |
Totaal activa
| 282,728 | 295,431 | 298,291 | 309,744 | 312,274 | 296,826 | 292,322 | 301,782 | 293,325 | 290,092 | 282,195 | 285,366 | 267,983 | 271,501 | 264,672 | 265,751 | 248,720 | 247,232 | 254,659 | 273,249 | 269,559 | 280,187 | 284,198 | 279,897 | 280,708 | 278,971 | 249,221 | 242,846 | 234,304 | 224,016 | 223,050 | 227,913 | 217,523 | 226,634 | 231,583 | 247,234 | 242,989 | 255,362 | 252,456 | 258,437 | 247,868 | 237,497 | 232,714 | 227,154 | 214,771 | 223,173 | 208,781 | 209,188 | 209,344 | 213,540 | 212,828 | 207,884 | 199,617 | 201,373 | 203,956 | 210,476 | 197,984 | 199,510 | 201,138 | 205,283 | 196,962 | 202,995 | 238,391 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 44,724 | 31,319 | 52,383 | 33,246 | 34,345 | 32,473 | 36,097 | 34,171 | 32,942 | 30,816 | 33,731 | 29,078 | 27,608 | 27,956 | 27,009 | 24,013 | 21,563 | 19,940 | 24,562 | 23,801 | 26,789 | 29,916 | 31,880 | 31,962 | 33,128 | 31,632 | 26,324 | 22,471 | 22,335 | 19,888 | 20,499 | 20,448 | 19,363 | 19,789 | 19,445 | 23,586 | 25,280 | 27,082 | 26,707 | 31,102 | 29,041 | 28,511 | 26,279 | 30,306 | 28,215 | 38,418 | 33,630 | 34,605 | 41,031 | 44,881 | 44,338 | 44,551 | 38,056 | 36,776 | 38,549 | 41,413 | 37,569 | 36,519 | 34,071 | 35,672 | 30,119 | 32,657 | 56,688 |
Kortlopende schulden
| 30,084 | 26,103 | 26,221 | 29,952 | 28,588 | 26,338 | 24,427 | 18,808 | 22,809 | 33,423 | 22,965 | 30,441 | 22,495 | 32,223 | 29,514 | 31,082 | 28,415 | 29,569 | 21,428 | 23,091 | 21,102 | 33,123 | 25,292 | 33,564 | 35,117 | 46,040 | 22,938 | 26,012 | 27,331 | 27,078 | 20,407 | 26,802 | 19,695 | 25,113 | 23,341 | 28,919 | 27,885 | 26,809 | 27,657 | 28,696 | 29,493 | 23,462 | 27,996 | 27,422 | 26,008 | 24,666 | 25,389 | 25,628 | 23,008 | 24,128 | 25,421 | 28,839 | 27,903 | 29,800 | 29,037 | 28,910 | 30,050 | 30,403 | 30,934 | 34,170 | 37,538 | 38,602 | 37,364 |
Belastingschulden
| 0 | 801 | 2,152 | 1,961 | 1,556 | 433 | 871 | 734 | 771 | 531 | 891 | 576 | 607 | 480 | 923 | 668 | 570 | 317 | 502 | 422 | 699 | 428 | 2,170 | 783 | 1,080 | 1,016 | 1,715 | 1,070 | 1,041 | 381 | 738 | 444 | 393 | 286 | 1,657 | 817 | 1,007 | 570 | 1,750 | 951 | 846 | 492 | 1,103 | 617 | 596 | 326 | 730 | 684 | 1,370 | 1,115 | 2,616 | 1,559 | 1,142 | 644 | 1,169 | 1,882 | 1,424 | 740 | 626 | 604 | 692 | 1,891 | 2,669 |
Uitgestelde opbrengsten
| 1,236 | 801 | 308 | 1,961 | 1,556 | 433 | 871 | 734 | 771 | 531 | 891 | 928 | 607 | 480 | 923 | 668 | 570 | 317 | 502 | 422 | 699 | 428 | 2,170 | 783 | 1,080 | 1,016 | 1,715 | 1,070 | 1,041 | 381 | 738 | 444 | 393 | 286 | 1,657 | 817 | 1,007 | 570 | 1,750 | 951 | 846 | 492 | 1,103 | 625 | 602 | 330 | 733 | 684 | 1,370 | 1,115 | 2,616 | 1,559 | 1,142 | 644 | 1,187 | 1,907 | 1,449 | 765 | 746 | 806 | 967 | 2,291 | 3,182 |
Overige kortlopende verplichtingen
| 15,687 | 36,435 | 17,311 | 38,483 | 41,357 | 36,076 | 33,900 | 40,190 | 31,863 | 31,037 | 29,609 | 32,896 | 28,529 | 29,180 | 26,755 | 29,973 | 26,249 | 26,013 | 27,561 | 35,413 | 30,216 | 36,902 | 38,565 | 40,617 | 39,710 | 38,994 | 31,914 | 30,536 | 28,766 | 25,595 | 23,574 | 25,621 | 21,488 | 23,231 | 22,189 | 24,278 | 19,969 | 22,209 | 19,127 | 25,146 | 26,706 | 25,123 | 26,814 | 21,619 | 14,446 | 11,279 | 12,865 | 16,345 | 14,063 | 14,597 | 10,886 | 9,381 | 8,507 | 10,075 | 8,807 | 8,273 | 8,102 | 9,076 | 9,454 | 8,320 | 8,804 | 10,628 | 16,309 |
Totaal kortlopende verplichtingen
| 90,495 | 94,658 | 96,223 | 103,642 | 105,846 | 95,320 | 95,295 | 93,903 | 88,385 | 95,807 | 87,196 | 93,343 | 79,239 | 89,839 | 84,201 | 85,736 | 76,797 | 75,839 | 74,053 | 82,727 | 78,806 | 100,369 | 97,907 | 106,926 | 109,035 | 117,682 | 82,891 | 80,089 | 79,473 | 72,942 | 65,218 | 73,315 | 60,939 | 68,419 | 66,632 | 77,600 | 74,141 | 76,670 | 75,241 | 85,895 | 86,086 | 77,588 | 82,192 | 79,972 | 69,271 | 74,693 | 72,617 | 77,262 | 79,472 | 84,721 | 83,261 | 84,330 | 75,608 | 77,295 | 77,580 | 80,503 | 77,170 | 76,763 | 75,205 | 78,968 | 77,428 | 84,178 | 113,543 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 44,284 | 47,278 | 48,381 | 55,581 | 56,878 | 59,112 | 59,495 | 69,204 | 70,503 | 63,077 | 63,463 | 61,207 | 59,112 | 51,212 | 52,160 | 54,421 | 51,292 | 49,443 | 56,358 | 59,241 | 61,098 | 49,517 | 56,149 | 45,730 | 43,157 | 33,691 | 39,615 | 35,392 | 31,902 | 31,111 | 37,792 | 39,842 | 45,572 | 46,229 | 49,503 | 50,742 | 52,737 | 53,960 | 52,991 | 51,827 | 47,155 | 46,159 | 37,249 | 33,857 | 34,293 | 40,381 | 31,330 | 32,054 | 33,340 | 32,354 | 33,543 | 31,246 | 32,872 | 32,331 | 33,563 | 36,424 | 29,203 | 30,520 | 32,012 | 33,021 | 27,677 | 25,202 | 26,274 |
Uitgestelde opbrengsten niet-vlottend
| 354 | 365 | 379 | 10,971 | 10,728 | 10,915 | 10,774 | 10,262 | 9,988 | 10,076 | 10,036 | 11,645 | 11,364 | 11,743 | 11,845 | 13,417 | 13,147 | 13,401 | 13,190 | 14,037 | 13,809 | 13,690 | 13,585 | 13,179 | 12,816 | 12,871 | 12,001 | 11,867 | 11,558 | 11,746 | 11,708 | 11,778 | 11,488 | 11,725 | 11,576 | 10,302 | 10,181 | 10,479 | 10,489 | 12,723 | 12,441 | 12,450 | 12,288 | 8,785 | 8,274 | 8,146 | 8,623 | 8,680 | 0 | 0 | 7,629 | 7,672 | 7,264 | 7,081 | 6,786 | 6,801 | 6,319 | 6,350 | 6,604 | 6,288 | 5,812 | 6,270 | 5,709 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,615 | 5,371 | 5,932 | 5,918 | 6,031 | 5,039 | 3,890 | 4,301 | 4,090 | 4,477 | 6,190 | 6,684 | 6,546 | 6,298 | 5,736 | 6,122 | 5,168 | 4,942 | 4,649 | 1,130 | 1,092 | 1,115 | 1,093 | 838 | 1,409 | 1,342 | 1,613 | 2,309 | 1,575 | 923 | 789 | 89 | 76 | 75 | 78 | 1,031 | 386 | 1,869 | 1,544 | 750 | 65 | 58 | 52 | 1,402 | 958 | 418 | 2 | 1 | 0 | 0 | 86 | 84 | 110 | 188 | 308 | 87 | 81 | 25 | 25 | 26 | 60 | 464 | 811 |
Overige niet-vlottende verplichtingen
| 6,803 | 6,585 | 6,382 | 1,443 | 1,444 | 1,450 | 1,444 | 1,481 | 1,489 | 1,507 | 1,609 | 1,508 | 1,528 | 2,343 | 2,346 | 2,410 | 2,426 | 2,465 | 2,610 | 2,973 | 3,079 | 3,110 | 3,104 | 3,213 | 3,291 | 3,433 | 3,243 | 2,426 | 2,436 | 2,595 | 2,690 | 2,851 | 3,739 | 3,822 | 3,821 | 4,011 | 4,140 | 4,104 | 4,251 | 4,515 | 4,537 | 4,684 | 4,716 | 5,186 | 5,203 | 5,279 | 4,952 | 5,300 | 13,408 | 13,268 | 5,213 | 5,118 | 4,316 | 4,391 | 5,554 | 5,665 | 5,749 | 5,883 | 5,408 | 6,008 | 6,034 | 5,939 | 6,705 |
Totaal niet-vlottende verplichtingen
| 53,702 | 59,599 | 61,074 | 73,913 | 75,081 | 76,516 | 75,603 | 85,248 | 86,070 | 79,137 | 81,298 | 81,044 | 78,550 | 71,596 | 72,087 | 76,370 | 72,033 | 70,251 | 76,807 | 77,381 | 79,078 | 67,432 | 73,931 | 62,960 | 60,673 | 51,337 | 56,472 | 51,994 | 47,471 | 46,375 | 52,979 | 54,560 | 60,875 | 61,851 | 64,978 | 66,086 | 67,444 | 70,412 | 69,275 | 69,815 | 64,198 | 63,351 | 54,305 | 49,230 | 48,728 | 54,224 | 44,907 | 46,035 | 46,748 | 45,622 | 46,471 | 44,120 | 44,562 | 43,991 | 46,211 | 48,977 | 41,352 | 42,778 | 44,049 | 45,343 | 39,583 | 37,875 | 39,499 |
Totaal passiva
| 144,197 | 154,257 | 157,297 | 177,555 | 180,927 | 171,836 | 170,898 | 179,151 | 174,455 | 174,944 | 168,494 | 174,387 | 157,789 | 161,435 | 156,288 | 162,106 | 148,830 | 146,090 | 150,860 | 160,108 | 157,884 | 167,801 | 171,838 | 169,886 | 169,708 | 169,019 | 139,363 | 132,083 | 126,944 | 119,317 | 118,197 | 127,875 | 121,814 | 130,270 | 131,610 | 143,686 | 141,585 | 147,082 | 144,516 | 155,710 | 150,284 | 140,939 | 136,497 | 129,202 | 117,999 | 128,917 | 117,524 | 123,297 | 126,220 | 130,343 | 129,732 | 128,450 | 120,170 | 121,286 | 123,791 | 129,480 | 118,522 | 119,541 | 119,254 | 124,311 | 117,011 | 122,053 | 153,042 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 16,157 | 0 | 0 | 0 | 0 | 104,785 | 0 | 0 | 0 | 99,119 | 99,418 | 97,894 | 97,914 | 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
| 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 | 20,983 |
Ingehouden winsten
| 69,033 | 69,010 | 69,953 | 69,563 | 69,344 | 67,697 | 67,518 | 65,862 | 63,737 | 62,042 | 62,114 | 60,237 | 60,255 | 60,615 | 62,023 | 59,279 | 57,218 | 59,205 | 61,444 | 68,460 | 67,742 | 67,646 | 68,532 | 65,212 | 64,117 | 63,756 | 63,302 | 62,506 | 61,041 | 60,026 | 59,922 | 55,928 | 54,145 | 53,767 | 54,152 | 51,570 | 49,382 | 53,259 | 53,399 | 53,658 | 52,130 | 51,561 | 51,695 | 50,940 | 50,171 | 49,793 | 50,255 | 50,027 | 49,453 | 48,401 | 47,794 | 46,799 | 45,734 | 45,269 | 45,299 | 45,028 | 43,743 | 43,342 | 43,707 | 43,163 | 41,997 | 45,220 | 47,743 |
Overige gereserveerde algehele resultaten
| 30,915 | 33,682 | 32,639 | 24,189 | 23,631 | 18,980 | 15,661 | 18,419 | 16,845 | 14,883 | 13,238 | 12,063 | 11,275 | 10,776 | 37,646 | 5,775 | 3,808 | 3,088 | 3,410 | 5,753 | 5,012 | 5,754 | 4,890 | 5,713 | 7,849 | 7,179 | 7,756 | 9,437 | 7,518 | 5,871 | 6,148 | 4,422 | 1,850 | 2,607 | 5,865 | 11,992 | 11,714 | 14,495 | 13,906 | 8,407 | 4,842 | 4,163 | 3,780 | 6,261 | 5,852 | 3,749 | 326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 16,160 | 16,103 | 16,107 | 16,104 | 16,107 | -88,680 | 16,103 | 16,102 | 16,106 | -83,025 | -83,097 | -81,220 | -81,238 | 16,663 | -13,225 | 16,663 | 16,903 | 16,895 | 16,894 | 16,894 | 16,896 | 16,896 | 16,898 | 16,943 | 16,944 | 16,916 | 16,918 | 16,920 | 16,924 | 16,921 | 16,898 | 17,778 | 17,780 | 17,930 | 17,893 | 17,894 | 17,895 | 17,898 | 17,899 | 17,900 | 17,902 | 17,904 | 17,904 | 17,951 | 17,957 | 17,956 | 17,958 | 14,166 | 11,959 | 13,069 | 13,613 | 11,025 | 12,019 | 13,215 | 13,218 | 14,233 | 14,005 | 14,869 | 16,397 | 16,028 | 16,153 | 14,084 | 15,809 |
Totaal eigen vermogen van aandeelhouders
| 137,091 | 139,778 | 139,682 | 130,839 | 130,065 | 123,765 | 120,265 | 121,366 | 117,671 | 114,002 | 112,656 | 109,957 | 109,189 | 109,037 | 107,427 | 102,700 | 98,912 | 100,171 | 102,731 | 112,090 | 110,633 | 111,279 | 111,303 | 108,851 | 109,893 | 108,834 | 108,959 | 109,846 | 106,466 | 103,801 | 103,951 | 99,111 | 94,758 | 95,287 | 98,893 | 102,439 | 99,974 | 106,635 | 106,187 | 100,948 | 95,857 | 94,611 | 94,362 | 96,135 | 94,963 | 92,481 | 89,522 | 85,176 | 82,395 | 82,453 | 82,390 | 78,807 | 78,736 | 79,467 | 79,500 | 80,244 | 78,731 | 79,194 | 81,087 | 80,174 | 79,133 | 80,287 | 84,535 |
Totaal eigen vermogen
| 138,524 | 141,174 | 140,988 | 132,189 | 131,347 | 124,990 | 121,424 | 122,631 | 118,870 | 115,148 | 113,701 | 110,979 | 110,194 | 110,066 | 108,384 | 103,645 | 99,890 | 101,142 | 103,799 | 113,141 | 111,675 | 112,386 | 112,360 | 110,011 | 111,000 | 109,952 | 109,858 | 110,763 | 107,360 | 104,699 | 104,853 | 100,038 | 95,709 | 96,364 | 99,973 | 103,548 | 101,404 | 108,280 | 107,940 | 102,727 | 97,584 | 96,558 | 96,217 | 97,952 | 96,772 | 94,256 | 91,257 | 85,891 | 83,124 | 83,197 | 83,096 | 79,434 | 79,447 | 80,087 | 80,165 | 80,996 | 79,462 | 79,969 | 81,884 | 80,972 | 79,951 | 80,942 | 85,349 |
Totaal passiva en aandeelhoudersvermogen
| 282,728 | 295,431 | 298,285 | 309,744 | 312,274 | 296,826 | 292,322 | 301,782 | 293,325 | 290,092 | 282,195 | 285,366 | 267,983 | 271,501 | 264,672 | 265,751 | 248,720 | 247,232 | 254,659 | 273,249 | 269,559 | 280,187 | 284,198 | 279,897 | 280,708 | 278,971 | 249,221 | 242,846 | 234,304 | 224,016 | 223,050 | 227,913 | 217,523 | 226,634 | 231,583 | 247,234 | 242,989 | 255,362 | 252,456 | 258,437 | 247,868 | 237,497 | 232,714 | 227,154 | 214,771 | 223,173 | 208,781 | 209,188 | 209,344 | 213,540 | 212,828 | 207,884 | 199,617 | 201,373 | 203,956 | 210,476 | 197,984 | 199,510 | 201,138 | 205,283 | 196,962 | 202,995 | 238,391 |