Akebono Brake Industry Co., Ltd.
TSE:7238.T
118 (JPY) • At close November 5, 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
| 34,834 | 26,949 | 26,202 | 24,992 | 25,834 | 25,498 | 28,220 | 26,808 | 29,280 | 30,303 | 30,621 | 31,580 | 33,034 | 29,592 | 25,350 | 24,055 | 27,750 | 32,687 | 33,398 | 36,414 | 16,710 | 18,794 | 10,793 | 12,143 | 13,282 | 12,682 | 14,092 | 17,235 | 14,187 | 15,564 | 16,569 | 10,123 | 12,480 | 20,403 | 34,734 | 13,924 | 9,215 | 12,365 | 11,353 | 12,481 | 9,559 | 13,937 | 10,633 | 14,914 | 20,142 | 21,031 | 19,445 | 17,693 | 19,899 | 21,015 | 37,698 | 17,213 | 23,924 | 26,661 | 22,380 | 20,646 | 20,707 | 16,754 | 27,987 | 20,516 | 29,625 | 12,013 |
Kortetermijnbeleggingen
| 0 | 0 | -7,355 | -7,244 | -8,328 | -7,003 | -6,567 | -6,458 | -7,527 | -7,381 | -7,499 | -7,415 | -5,939 | -5,810 | -3,174 | -3,074 | -3,052 | -3,094 | -3,386 | -3,466 | -3,539 | -3,617 | -4,900 | -4,783 | -4,619 | -4,496 | -4,429 | -4,277 | -4,092 | -3,936 | -2,380 | -2,240 | -2,072 | -1,922 | -3,988 | -3,850 | -3,679 | -3,537 | -2,095 | -1,966 | -2,428 | -2,837 | 0 | 0 | 0 | 0 | 1,000 | 2,900 | 10,400 | 13,100 | 3,300 | 15,400 | 19,100 | 20,300 | 9,600 | 7,400 | 8,300 | 10,800 | 13,800 | 12,500 | 2,000 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 34,834 | 26,949 | 26,202 | 24,992 | 25,834 | 25,498 | 28,220 | 26,808 | 29,280 | 30,303 | 30,621 | 31,580 | 33,034 | 29,592 | 25,350 | 24,055 | 27,750 | 32,687 | 33,398 | 36,414 | 16,710 | 18,794 | 10,793 | 12,143 | 13,282 | 12,682 | 14,092 | 17,235 | 14,187 | 15,564 | 16,569 | 10,123 | 12,480 | 20,403 | 34,734 | 13,924 | 9,215 | 12,365 | 11,353 | 12,481 | 9,559 | 13,937 | 10,633 | 14,914 | 20,142 | 21,031 | 20,445 | 20,593 | 30,299 | 34,115 | 40,998 | 32,613 | 43,024 | 46,961 | 31,980 | 28,046 | 29,007 | 27,554 | 41,787 | 33,016 | 31,625 | 12,013 |
Nettovorderingen
| 28,533 | 31,451 | 30,400 | 30,386 | 28,661 | 30,030 | 29,478 | 28,428 | 26,510 | 24,926 | 24,262 | 23,443 | 25,369 | 27,624 | 26,047 | 21,652 | 24,911 | 32,661 | 31,600 | 29,927 | 34,560 | 35,254 | 33,182 | 31,617 | 33,211 | 35,577 | 35,684 | 35,852 | 42,241 | 38,667 | 37,351 | 37,446 | 38,688 | 42,711 | 42,601 | 44,589 | 43,043 | 45,446 | 41,530 | 41,915 | 42,608 | 39,360 | 43,646 | 43,071 | 42,333 | 38,878 | 35,624 | 40,152 | 43,137 | 42,091 | 39,277 | 40,685 | 40,566 | 39,108 | 41,023 | 43,078 | 47,654 | 32,012 | 28,192 | 22,236 | 25,633 | 28,074 |
Voorraad
| 17,528 | 16,295 | 17,486 | 18,111 | 17,437 | 17,697 | 19,267 | 19,334 | 18,249 | 16,671 | 16,351 | 15,942 | 14,112 | 12,162 | 13,334 | 15,382 | 14,340 | 14,085 | 15,277 | 14,913 | 16,104 | 16,129 | 18,745 | 19,211 | 18,188 | 19,439 | 19,815 | 20,544 | 19,582 | 20,389 | 18,523 | 17,164 | 17,751 | 18,775 | 18,475 | 19,520 | 18,446 | 19,548 | 17,828 | 17,002 | 16,844 | 16,983 | 15,847 | 15,285 | 14,950 | 14,456 | 13,102 | 12,589 | 12,582 | 13,140 | 12,262 | 12,543 | 12,584 | 13,536 | 12,330 | 12,558 | 11,876 | 12,363 | 8,671 | 9,577 | 9,260 | 12,164 |
Overige vlottende activa
| 3,243 | 774 | 3,249 | 2,873 | 2,623 | 627 | 3,670 | 3,402 | 3,443 | 696 | 3,010 | 2,684 | 2,716 | 596 | 2,858 | 2,891 | 2,565 | 651 | 3,184 | 3,190 | 2,903 | 615 | 3,183 | 3,012 | 3,737 | 776 | 3,831 | 3,530 | 3,966 | 1,141 | 4,984 | 5,807 | 6,801 | 2,195 | 8,438 | 11,001 | 7,099 | 2,994 | 6,542 | 5,946 | 6,048 | 2,864 | 5,026 | 4,601 | 4,912 | 2,102 | 4,695 | 3,927 | 5,666 | 1,092 | 5,705 | 5,930 | 4,743 | 1,353 | 5,384 | 4,475 | 4,551 | 1,215 | 4,459 | 4,870 | 1,105 | 6,564 |
Totaal vlottende activa
| 84,138 | 75,469 | 77,337 | 76,362 | 74,670 | 73,852 | 80,635 | 77,972 | 77,582 | 74,856 | 74,387 | 73,785 | 75,231 | 69,974 | 67,589 | 63,980 | 69,566 | 80,084 | 83,459 | 84,444 | 70,277 | 70,792 | 65,903 | 65,983 | 68,418 | 68,474 | 73,422 | 77,161 | 79,976 | 75,761 | 77,427 | 70,540 | 75,720 | 84,084 | 104,248 | 89,034 | 77,803 | 80,353 | 77,253 | 77,344 | 75,059 | 73,144 | 75,152 | 77,871 | 82,337 | 76,467 | 73,866 | 77,261 | 91,684 | 90,438 | 98,242 | 91,771 | 100,917 | 100,958 | 90,717 | 88,157 | 93,088 | 73,144 | 83,109 | 69,699 | 67,623 | 58,815 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 51,266 | 49,765 | 51,219 | 51,358 | 49,673 | 49,441 | 51,210 | 50,323 | 48,187 | 46,607 | 45,804 | 45,588 | 45,986 | 46,820 | 52,232 | 53,501 | 53,670 | 56,311 | 57,201 | 60,869 | 85,881 | 85,930 | 85,936 | 101,435 | 100,406 | 103,546 | 104,737 | 103,511 | 103,277 | 105,010 | 94,671 | 94,933 | 99,101 | 102,016 | 109,010 | 110,160 | 111,676 | 111,308 | 107,542 | 102,718 | 99,317 | 98,772 | 91,371 | 90,628 | 86,942 | 81,504 | 75,134 | 70,986 | 69,768 | 67,237 | 67,196 | 67,780 | 67,220 | 65,735 | 67,315 | 69,979 | 72,936 | 73,605 | 68,620 | 71,780 | 73,000 | 86,852 |
Goodwill
| 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 | 3 | 4 | 6 | 7 | 56 | 106 | 142 | 205 | 251 | 299 | 392 | 442 |
Immateriële activa
| 2,471 | 2,431 | 2,523 | 2,578 | 2,417 | 2,355 | 2,631 | 2,606 | 2,505 | 2,430 | 2,348 | 2,311 | 2,361 | 2,301 | 2,284 | 2,424 | 2,239 | 2,663 | 2,657 | 1,021 | 1,480 | 1,560 | 1,672 | 1,699 | 1,751 | 2,030 | 2,125 | 2,130 | 1,831 | 2,092 | 2,145 | 2,202 | 2,490 | 2,743 | 2,767 | 2,721 | 2,881 | 2,710 | 2,823 | 2,932 | 3,103 | 3,251 | 3,334 | 3,590 | 3,764 | 3,879 | 3,756 | 3,436 | 3,185 | 2,844 | 2,395 | 2,090 | 1,896 | 1,807 | 1,092 | 1,163 | 1,087 | 1,110 | 1,146 | 1,161 | 1,177 | 5,000 |
Goodwill en immateriële activa
| 2,471 | 2,431 | 2,523 | 2,578 | 2,417 | 2,355 | 2,631 | 2,606 | 2,505 | 2,430 | 2,348 | 2,311 | 2,361 | 2,301 | 2,284 | 2,424 | 2,239 | 2,663 | 2,657 | 1,021 | 1,480 | 1,560 | 1,672 | 1,699 | 1,751 | 2,030 | 2,125 | 2,130 | 1,831 | 2,092 | 2,145 | 2,202 | 2,490 | 2,743 | 2,767 | 2,721 | 2,881 | 2,710 | 2,823 | 2,932 | 3,103 | 3,251 | 3,334 | 3,590 | 3,764 | 3,879 | 3,756 | 3,436 | 3,185 | 2,844 | 2,398 | 2,094 | 1,902 | 1,814 | 1,148 | 1,269 | 1,229 | 1,315 | 1,397 | 1,460 | 1,569 | 5,442 |
Langetermijnbeleggingen
| 8,959 | 13,117 | 16,349 | 16,537 | 16,354 | 13,558 | 12,890 | 13,001 | 14,837 | 15,110 | 14,827 | 14,385 | 12,709 | 11,562 | 8,517 | 7,992 | 7,897 | 7,723 | 9,149 | 8,897 | 8,672 | 8,866 | 17,451 | 18,453 | 18,990 | 18,592 | 19,514 | 17,689 | 16,496 | 16,838 | 16,113 | 14,122 | 13,241 | 13,224 | 21,962 | 25,631 | 29,544 | 29,213 | 25,142 | 23,571 | 21,425 | 20,797 | 19,535 | 19,177 | 20,099 | 17,520 | 13,911 | 10,185 | 2,820 | 1,699 | 6,794 | -5,528 | -8,053 | -9,116 | 2,022 | 1,523 | 1,138 | -1,601 | -5,872 | -4,449 | 3,983 | 5,127 |
Belastingvorderingen
| 996 | 958 | 990 | 992 | 927 | 891 | 771 | 777 | 732 | 672 | 514 | 560 | 557 | 512 | 491 | 524 | 549 | 626 | 502 | 535 | 541 | 534 | 512 | 604 | 785 | 777 | 825 | 735 | 594 | 801 | 1,077 | 956 | 927 | 967 | 1,087 | 1,271 | 1,072 | 1,213 | 1,956 | 1,905 | 2,172 | 2,179 | 2,490 | 2,285 | 2,150 | 2,943 | 4,128 | 4,834 | 4,413 | 4,022 | 6,127 | 6,436 | 5,235 | 5,535 | 4,996 | 5,524 | 4,680 | 6,150 | 7,469 | 6,554 | 6,453 | 7,402 |
Overige niet-vlottende activa
| 0 | 8,735 | 1,215 | 1,260 | 0 | 1,202 | 1,295 | 1,263 | 0 | 0 | 1 | -1 | 1,359 | 1,458 | 1,469 | 1,516 | 1,523 | 1,551 | 1,466 | 1,022 | 737 | 901 | 842 | 891 | 904 | 927 | 1,113 | 1,076 | 1,051 | 1,287 | 1,276 | 1,227 | 1,301 | 1,369 | 1,167 | 1,208 | 1,194 | 1,097 | 1,056 | 1,005 | 1,033 | 1,055 | 4,656 | 4,687 | 4,718 | 4,258 | 4,624 | 5,990 | 12,856 | 14,790 | 4,426 | 16,135 | 19,838 | 21,026 | 10,194 | 7,996 | 8,919 | 11,507 | 14,520 | 13,248 | 2,800 | 1,047 |
Totaal niet-vlottende activa
| 63,692 | 75,006 | 72,296 | 72,725 | 69,371 | 67,447 | 68,797 | 67,970 | 66,261 | 64,819 | 63,494 | 62,843 | 62,972 | 62,653 | 64,993 | 65,957 | 65,878 | 68,874 | 70,975 | 72,344 | 97,311 | 97,791 | 106,413 | 123,082 | 122,836 | 125,872 | 128,314 | 125,141 | 123,249 | 126,028 | 115,282 | 113,440 | 117,060 | 120,319 | 135,993 | 140,991 | 146,367 | 145,541 | 138,519 | 132,131 | 127,050 | 126,054 | 121,386 | 120,367 | 117,673 | 110,104 | 101,553 | 95,431 | 93,042 | 90,592 | 86,941 | 86,917 | 86,142 | 84,994 | 85,675 | 86,291 | 88,902 | 90,976 | 86,134 | 88,593 | 87,805 | 105,870 |
Totaal activa
| 147,830 | 150,475 | 149,632 | 149,087 | 144,040 | 141,299 | 149,431 | 145,941 | 143,844 | 139,674 | 137,881 | 136,630 | 138,205 | 132,627 | 132,582 | 129,938 | 135,443 | 148,959 | 154,434 | 156,786 | 167,588 | 168,583 | 172,315 | 189,066 | 191,253 | 194,346 | 201,737 | 202,300 | 203,225 | 201,790 | 192,707 | 183,980 | 192,779 | 204,404 | 240,241 | 230,026 | 224,170 | 225,894 | 215,772 | 209,475 | 202,111 | 199,198 | 196,537 | 198,238 | 200,011 | 186,572 | 175,419 | 172,692 | 184,726 | 181,030 | 185,183 | 178,688 | 187,059 | 185,952 | 176,392 | 174,448 | 181,990 | 164,120 | 169,243 | 158,292 | 155,428 | 164,685 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 19,399 | 19,765 | 21,823 | 21,187 | 20,664 | 20,493 | 22,755 | 19,572 | 19,011 | 17,623 | 17,524 | 16,343 | 18,312 | 17,185 | 16,785 | 13,268 | 15,590 | 20,223 | 21,095 | 21,110 | 24,250 | 24,365 | 27,975 | 28,079 | 28,038 | 29,387 | 28,902 | 28,836 | 29,606 | 29,330 | 27,715 | 28,383 | 31,055 | 28,960 | 32,306 | 32,758 | 32,326 | 29,602 | 29,940 | 27,355 | 27,107 | 27,595 | 28,340 | 26,785 | 26,310 | 23,079 | 23,520 | 24,818 | 26,527 | 24,326 | 25,612 | 25,233 | 25,893 | 22,988 | 28,110 | 29,162 | 30,414 | 16,553 | 16,093 | 14,657 | 14,048 | 21,784 |
Kortlopende schulden
| 17,497 | 49,069 | 50,007 | 49,557 | 32,922 | 1,687 | 1,947 | 1,880 | 2,202 | 2,111 | 1,985 | 1,650 | 1,587 | 1,136 | 2,268 | 2,616 | 1,843 | 4,189 | 3,556 | 24,859 | 73,535 | 71,638 | 53,429 | 51,300 | 46,943 | 45,490 | 42,308 | 48,215 | 47,714 | 49,448 | 42,026 | 38,421 | 38,908 | 39,780 | 83,610 | 59,448 | 53,219 | 56,615 | 40,797 | 33,473 | 32,287 | 30,056 | 34,147 | 36,548 | 32,622 | 28,661 | 23,011 | 20,486 | 25,314 | 30,610 | 31,786 | 26,540 | 25,014 | 23,949 | 16,685 | 15,628 | 14,985 | 11,643 | 24,324 | 25,142 | 31,955 | 27,481 |
Belastingschulden
| 2,091 | 447 | 554 | 479 | 393 | 334 | 557 | 550 | 739 | 493 | 664 | 658 | 568 | 299 | 255 | 316 | 631 | 751 | 1,077 | 673 | 666 | 544 | 860 | 713 | 819 | 620 | 573 | 587 | 453 | 542 | 417 | 459 | 342 | 641 | 613 | 704 | 377 | 444 | 644 | 809 | 583 | 931 | 976 | 1,024 | 667 | 474 | 480 | 660 | 460 | 874 | 968 | 904 | 730 | 871 | 875 | 614 | 625 | 560 | 591 | 442 | 1,480 | 564 |
Uitgestelde opbrengsten
| 2,091 | 447 | 8,408 | 8,406 | 8,231 | 6,960 | 7,494 | 8,193 | 9,624 | 8,458 | 8,859 | 9,241 | 9,894 | 9,555 | 6,361 | 6,587 | 8,117 | 8,405 | 18,178 | 18,708 | 19,659 | 11,071 | 1,308 | 2,428 | 3,817 | 9,756 | 1,048 | 2,334 | 3,507 | 10,273 | 889 | 2,411 | 3,539 | 11,339 | 1,089 | 2,418 | 3,351 | 8,914 | 1,159 | 2,658 | 3,863 | 7,885 | 1,566 | 2,807 | 3,661 | 6,815 | 1,019 | 2,448 | 3,522 | 7,810 | 1,575 | 3,310 | 4,647 | 9,984 | 1,503 | 2,480 | 4,268 | 7,644 | 2,013 | 3,882 | 10,111 | 1,058 |
Overige kortlopende verplichtingen
| 13,344 | 12,086 | 4,686 | 5,014 | 4,749 | 3,734 | 4,180 | 4,565 | 4,277 | 3,560 | 3,404 | 3,404 | 3,179 | 3,435 | 2,714 | 2,240 | 2,603 | 2,831 | 2,161 | 1,807 | 1,966 | 2,997 | 10,855 | 9,449 | 10,281 | 2,746 | 12,230 | 13,106 | 12,839 | 5,125 | 11,274 | 10,394 | 10,343 | 4,474 | 13,723 | 14,737 | 10,715 | 5,349 | 10,471 | 9,883 | 8,272 | 3,651 | 8,612 | 7,461 | 7,014 | 3,484 | 9,345 | 10,642 | 10,277 | 4,536 | 9,809 | 9,123 | 9,018 | 3,021 | 7,251 | 6,159 | 6,481 | 2,473 | 8,004 | 6,826 | 3,069 | 10,693 |
Totaal kortlopende verplichtingen
| 52,331 | 81,367 | 84,924 | 84,164 | 66,566 | 32,874 | 36,376 | 34,210 | 35,114 | 31,752 | 31,772 | 30,638 | 32,972 | 31,311 | 28,128 | 24,711 | 28,153 | 35,648 | 44,990 | 66,484 | 119,410 | 110,071 | 93,567 | 91,256 | 89,079 | 87,379 | 84,488 | 92,491 | 93,666 | 94,176 | 81,904 | 79,609 | 83,845 | 84,553 | 130,728 | 109,361 | 99,611 | 100,480 | 82,367 | 73,369 | 71,529 | 69,187 | 72,665 | 73,601 | 69,607 | 62,039 | 56,895 | 58,394 | 65,640 | 67,282 | 68,782 | 64,206 | 64,572 | 59,942 | 53,549 | 53,429 | 56,148 | 38,313 | 50,434 | 50,507 | 59,183 | 61,016 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 32,000 | 230 | 256 | 227 | 16,100 | 48,239 | 49,411 | 48,784 | 47,725 | 48,156 | 47,862 | 47,829 | 47,975 | 47,956 | 48,165 | 48,647 | 48,982 | 50,005 | 53,478 | 45,753 | 41,688 | 43,753 | 57,951 | 59,544 | 64,972 | 67,224 | 70,007 | 65,872 | 68,027 | 70,480 | 74,422 | 69,980 | 71,967 | 81,501 | 48,487 | 54,540 | 51,182 | 54,892 | 58,637 | 64,265 | 59,367 | 61,893 | 56,837 | 56,462 | 64,798 | 63,767 | 63,023 | 57,793 | 61,381 | 57,047 | 58,691 | 51,648 | 57,265 | 60,301 | 51,838 | 48,593 | 55,005 | 55,610 | 56,951 | 58,209 | 47,974 | 36,188 |
Uitgestelde opbrengsten niet-vlottend
| 214 | 0 | 3,079 | 3,031 | 2,846 | 5,035 | 2,859 | 2,761 | 2,640 | 5,909 | 2,509 | 2,468 | 2,437 | 6,037 | 2,400 | 2,481 | 2,317 | 6,287 | 2,402 | 2,398 | 2,397 | 2,875 | 2,352 | 2,337 | 2,347 | 2,958 | 2,331 | 2,299 | 2,273 | 2,764 | 2,311 | 2,188 | 2,250 | 2,857 | 2,116 | 2,253 | 2,264 | 2,948 | 2,087 | 2,019 | 2,675 | 3,414 | 2,235 | 2,320 | 2,726 | 3,141 | 2,527 | 2,493 | 2,492 | 3,022 | 2,440 | 2,644 | 3,322 | 5,151 | 8,095 | 10,334 | 12,118 | 15,746 | 6,162 | 6,635 | 10,375 | 7,811 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,563 | 5,310 | 5,594 | 5,663 | 5,261 | 4,798 | 4,546 | 4,605 | 4,804 | 4,906 | 4,712 | 4,613 | 4,555 | 4,206 | 3,266 | 3,106 | 3,113 | 3,064 | 3,277 | 3,336 | 3,896 | 3,876 | 5,164 | 4,040 | 4,115 | 4,872 | 4,914 | 4,712 | 4,449 | 4,552 | 4,535 | 4,228 | 4,045 | 3,932 | 6,164 | 7,210 | 7,927 | 7,583 | 5,617 | 5,498 | 4,717 | 4,218 | 3,773 | 3,769 | 3,912 | 3,766 | 3,764 | 3,762 | 3,761 | 3,761 | 4,374 | 5,156 | 5,114 | 5,849 | 5,738 | 5,411 | 5,081 | 5,177 | 5,470 | 5,512 | 5,426 | 7,039 |
Overige niet-vlottende verplichtingen
| 3,210 | 3,101 | 74 | 75 | 111 | 64 | 2,352 | 2,354 | 2,353 | 50 | 3,685 | 3,677 | 3,684 | 475 | 3,946 | 3,774 | 3,681 | 80 | 98 | 79 | 626 | 128 | 659 | 898 | 884 | 422 | 6,128 | 6,161 | 6,103 | 440 | 5,947 | 5,567 | 6,103 | 1,458 | 4,993 | 5,242 | 5,086 | 72 | 4,903 | 3,706 | 3,905 | 53 | 2,033 | 2,046 | 626 | 64 | 642 | 670 | 689 | 103 | 685 | 1,420 | 1,435 | 136 | 1,423 | 2,151 | 2,164 | 188 | 2,255 | 3,009 | 251 | 3,606 |
Totaal niet-vlottende verplichtingen
| 38,987 | 8,641 | 9,003 | 8,996 | 24,318 | 58,136 | 59,168 | 58,504 | 57,522 | 59,021 | 58,768 | 58,587 | 58,651 | 58,674 | 57,777 | 58,008 | 58,093 | 59,436 | 59,255 | 51,566 | 48,607 | 50,632 | 66,126 | 66,819 | 72,318 | 75,476 | 83,380 | 79,044 | 80,852 | 78,236 | 87,215 | 81,963 | 84,365 | 89,748 | 61,760 | 69,245 | 66,459 | 65,495 | 71,244 | 75,488 | 70,664 | 69,578 | 64,878 | 64,597 | 72,062 | 70,738 | 69,956 | 64,718 | 68,323 | 63,933 | 66,190 | 60,868 | 67,136 | 71,437 | 67,094 | 66,489 | 74,368 | 76,721 | 70,838 | 73,365 | 64,026 | 54,644 |
Totaal passiva
| 91,318 | 90,008 | 93,927 | 93,160 | 90,884 | 91,010 | 95,544 | 92,714 | 92,636 | 90,773 | 90,540 | 89,225 | 91,623 | 89,985 | 85,905 | 82,719 | 86,246 | 95,084 | 104,245 | 118,050 | 168,017 | 160,703 | 159,693 | 158,075 | 161,397 | 162,855 | 167,868 | 171,535 | 174,518 | 172,412 | 169,119 | 161,572 | 168,210 | 174,301 | 192,488 | 178,606 | 166,070 | 165,975 | 153,611 | 148,857 | 142,193 | 138,765 | 137,543 | 138,198 | 141,669 | 132,777 | 126,851 | 123,112 | 133,963 | 131,215 | 134,972 | 125,074 | 131,708 | 131,379 | 120,643 | 119,918 | 130,516 | 115,034 | 121,272 | 123,872 | 123,209 | 115,660 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 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
| 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 29,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 19,939 | 13,578 | 13,578 | 13,578 |
Ingehouden winsten
| 23,716 | 17,835 | 14,574 | 15,141 | 15,636 | 14,383 | 15,436 | 18,033 | 16,315 | 13,423 | 11,790 | 11,517 | 10,662 | 9,060 | 14,777 | 15,570 | 990 | 3,813 | 708 | -10,557 | -32,471 | -23,580 | -23,061 | -5,183 | -5,641 | -5,309 | -3,833 | -4,867 | -5,533 | -19,020 | -22,133 | -22,204 | -22,438 | -19,373 | -6,205 | -5,685 | -969 | 754 | 6,175 | 8,260 | 7,168 | 8,348 | 7,453 | 7,548 | 7,068 | 7,253 | 6,867 | 8,396 | 8,315 | 8,062 | 10,232 | 12,086 | 12,625 | 12,602 | 13,271 | 12,951 | 10,426 | 8,661 | 7,848 | 6,434 | 6,601 | 20,986 |
Overige gereserveerde algehele resultaten
| 5,982 | 10,077 | 8,582 | 8,476 | 5,811 | 4,509 | 6,255 | 3,285 | 3,488 | 4,679 | 5,620 | 5,306 | 5,411 | 20,693 | 5,943 | 5,731 | 4,899 | 6,363 | 5,844 | 5,988 | 8,770 | 8,491 | 12,985 | 13,662 | 13,246 | 14,398 | 15,218 | 13,566 | 12,530 | 13,263 | 9,069 | 8,049 | 10,211 | 12,490 | 16,989 | 19,992 | 22,402 | 22,470 | 16,550 | 13,383 | 12,720 | 12,446 | 11,537 | 12,292 | 11,671 | 7,504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -9,245 | -5,456 | -5,456 | -5,455 | -5,457 | -5,456 | -5,456 | -5,456 | -5,457 | -5,456 | 3,805 | 4,544 | 4,664 | -12,432 | 755 | 755 | 18,308 | 18,308 | 18,292 | 8,179 | -1,825 | -1,835 | -1,843 | -1,845 | -1,850 | -1,855 | -1,860 | -1,860 | -1,874 | 11,056 | 11,059 | 11,058 | 11,041 | 10,990 | 10,990 | 10,992 | 10,983 | 10,985 | 12,105 | 12,103 | 12,187 | 12,148 | 12,137 | 12,139 | 12,072 | 12,068 | 15,039 | 14,573 | 15,897 | 15,591 | 13,648 | 14,268 | 15,568 | 14,891 | 15,524 | 14,782 | 15,547 | 15,428 | 15,185 | 9,496 | 7,443 | 8,309 |
Totaal eigen vermogen van aandeelhouders
| 50,392 | 52,395 | 47,639 | 48,101 | 45,929 | 43,375 | 46,174 | 45,801 | 44,285 | 42,585 | 41,154 | 41,306 | 40,676 | 37,260 | 41,414 | 41,995 | 44,136 | 48,423 | 44,783 | 33,549 | -5,587 | 3,015 | 8,020 | 26,573 | 25,694 | 27,173 | 29,464 | 26,778 | 25,062 | 25,238 | 17,934 | 16,842 | 18,753 | 24,046 | 41,713 | 45,238 | 52,355 | 54,148 | 54,769 | 53,685 | 52,014 | 52,881 | 51,066 | 51,918 | 50,750 | 46,764 | 41,845 | 42,908 | 44,151 | 43,592 | 43,819 | 46,293 | 48,132 | 47,432 | 48,734 | 47,672 | 45,912 | 44,028 | 42,972 | 29,508 | 27,622 | 42,873 |
Totaal eigen vermogen
| 56,512 | 60,467 | 55,705 | 55,927 | 53,156 | 50,289 | 53,887 | 53,227 | 51,208 | 48,901 | 47,341 | 47,405 | 46,582 | 42,642 | 46,677 | 47,219 | 49,197 | 53,875 | 50,189 | 38,736 | -429 | 7,880 | 12,622 | 30,991 | 29,856 | 31,491 | 33,869 | 30,765 | 28,707 | 29,378 | 23,588 | 22,408 | 24,569 | 30,103 | 47,753 | 51,420 | 58,100 | 59,919 | 62,161 | 60,618 | 59,918 | 60,433 | 58,994 | 60,040 | 58,342 | 53,795 | 48,568 | 49,580 | 50,763 | 49,815 | 50,211 | 53,614 | 55,351 | 54,573 | 55,749 | 54,530 | 51,474 | 49,086 | 47,971 | 34,420 | 32,219 | 49,025 |
Totaal passiva en aandeelhoudersvermogen
| 147,830 | 150,475 | 149,632 | 149,087 | 144,040 | 141,299 | 149,431 | 145,941 | 143,844 | 139,674 | 137,881 | 136,630 | 138,205 | 132,627 | 132,582 | 129,938 | 135,443 | 148,959 | 154,434 | 156,786 | 167,588 | 168,583 | 172,315 | 189,066 | 191,253 | 194,346 | 201,737 | 202,300 | 203,225 | 201,790 | 192,707 | 183,980 | 192,779 | 204,404 | 240,241 | 230,026 | 224,170 | 225,894 | 215,772 | 209,475 | 202,111 | 199,198 | 196,537 | 198,238 | 200,011 | 186,572 | 175,419 | 172,692 | 184,726 | 181,030 | 185,183 | 178,688 | 187,059 | 185,952 | 176,392 | 174,448 | 181,990 | 164,120 | 169,243 | 158,292 | 155,428 | 164,685 |