Koito Manufacturing Co., Ltd.
TSE:7276.T
1953 (JPY) • At close November 12, 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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 278,729 | 104,297 | 134,561 | 105,884 | 287,393 | 308,266 | 315,039 | 315,757 | 318,798 | 326,743 | 323,943 | 316,119 | 324,308 | 320,168 | 303,887 | 283,131 | 261,030 | 265,301 | 271,774 | 275,329 | 277,703 | 284,345 | 287,803 | 276,075 | 270,293 | 265,835 | 260,644 | 226,821 | 226,352 | 221,648 | 206,956 | 191,219 | 172,775 | 169,497 | 161,762 | 149,470 | 143,204 | 139,522 | 125,691 | 108,584 | 102,615 | 99,082 | 95,018 | 96,106 | 91,356 | 87,468 | 76,485 | 71,163 | 70,115 | 66,325 | 59,620 | 51,099 | 51,257 | 47,342 | 54,618 | 57,306 | 49,123 | 50,671 | 36,835 | 30,262 | 24,808 | 24,577 | 18,168 | 15,023 |
Kortetermijnbeleggingen
| 1,500 | 195,242 | 168,313 | 181,356 | 180,720 | -6,255 | -2,849 | -2,793 | -2,827 | -2,770 | -2,804 | 147,973 | 148,038 | -2,567 | -2,556 | -1,617 | -1,611 | -1,605 | -1,599 | -2,033 | -2,419 | -2,410 | -2,401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182 | 1,109 | 1,739 | 2,569 | 1,356 | 1,817 | 2,614 | 2,697 | 1,847 | 1,226 | 1,490 | 2,175 | 778 | 1,050 | 1,431 | 1,417 | 891 | 1,042 | 1,761 | 3,244 | 2,064 | 2,353 | 2,492 | 3,519 | 5,097 | 10,957 | 9,598 | 10,646 | 6,758 | 8,269 |
Liquide middelen en kortetermijnbeleggingen
| 280,229 | 299,539 | 302,874 | 287,240 | 287,393 | 308,266 | 315,039 | 315,757 | 318,798 | 326,743 | 323,943 | 316,119 | 324,308 | 320,168 | 303,887 | 283,131 | 261,030 | 265,301 | 271,774 | 275,329 | 277,703 | 284,345 | 287,803 | 276,075 | 270,293 | 265,835 | 260,644 | 226,821 | 226,352 | 221,648 | 206,956 | 191,219 | 172,775 | 169,497 | 161,944 | 150,579 | 144,943 | 142,091 | 127,047 | 110,401 | 105,229 | 101,779 | 96,865 | 97,332 | 92,846 | 89,643 | 77,263 | 72,213 | 71,546 | 67,742 | 60,511 | 52,141 | 53,018 | 50,586 | 56,682 | 59,659 | 51,615 | 54,190 | 41,932 | 41,219 | 34,406 | 35,223 | 24,926 | 23,292 |
Nettovorderingen
| 127,295 | 122,650 | 143,786 | 136,143 | 141,588 | 135,631 | 139,300 | 114,651 | 123,741 | 105,385 | 118,152 | 107,311 | 84,757 | 99,106 | 115,950 | 106,060 | 101,059 | 74,939 | 107,872 | 106,997 | 111,659 | 100,295 | 118,116 | 106,227 | 110,433 | 100,405 | 121,795 | 107,078 | 109,432 | 129,023 | 140,809 | 122,644 | 114,501 | 107,816 | 130,474 | 117,949 | 123,011 | 113,913 | 125,283 | 121,097 | 123,028 | 109,079 | 125,056 | 109,933 | 103,695 | 99,399 | 109,119 | 94,570 | 95,230 | 98,435 | 111,413 | 90,136 | 88,694 | 81,689 | 90,931 | 86,510 | 89,096 | 92,569 | 107,872 | 76,007 | 68,852 | 62,554 | 74,347 | 74,039 |
Voorraad
| 95,071 | 98,173 | 95,796 | 95,089 | 98,701 | 97,505 | 95,669 | 94,508 | 97,988 | 96,525 | 90,760 | 86,886 | 84,909 | 75,012 | 73,751 | 72,621 | 71,118 | 74,225 | 65,544 | 67,738 | 67,363 | 65,138 | 66,632 | 67,875 | 65,712 | 63,434 | 62,293 | 62,674 | 57,825 | 67,393 | 66,332 | 73,249 | 63,156 | 61,415 | 64,180 | 73,281 | 61,560 | 61,767 | 60,790 | 65,256 | 55,665 | 52,406 | 52,046 | 53,415 | 44,587 | 42,981 | 39,540 | 38,968 | 36,305 | 36,938 | 37,817 | 40,963 | 36,911 | 38,390 | 41,121 | 41,433 | 43,220 | 43,551 | 42,153 | 45,341 | 42,091 | 39,288 | 37,452 | 40,634 |
Overige vlottende activa
| 33,572 | 47,275 | 40,042 | 38,032 | 49,451 | 54,552 | 44,034 | 48,012 | 44,569 | 45,381 | 46,231 | 46,511 | 45,732 | 49,138 | 44,828 | 43,829 | 42,722 | 41,610 | 46,960 | 48,285 | 46,809 | 44,928 | 41,018 | 44,129 | 41,715 | 36,887 | 36,559 | 37,120 | 30,524 | 45,012 | 46,783 | 45,978 | 38,111 | 37,026 | 37,964 | 44,225 | 38,994 | 41,214 | 41,680 | 29,773 | 19,620 | 23,518 | 19,911 | 22,337 | 14,274 | 14,678 | 12,416 | 3,932 | -2,160 | -2,808 | -6,746 | -3,301 | -5,565 | -5,727 | -6,686 | -5,364 | -9,134 | -9,244 | -9,741 | 4,924 | 5,126 | 7,168 | 7,237 | 12,142 |
Totaal vlottende activa
| 536,167 | 567,637 | 582,498 | 556,504 | 577,361 | 587,397 | 594,042 | 572,928 | 585,096 | 574,034 | 579,086 | 556,827 | 539,706 | 543,424 | 538,416 | 505,641 | 475,929 | 456,075 | 492,150 | 498,349 | 503,534 | 494,706 | 513,569 | 494,306 | 488,153 | 466,561 | 481,291 | 433,693 | 424,133 | 463,076 | 460,880 | 433,090 | 388,543 | 375,754 | 394,562 | 386,034 | 368,508 | 358,985 | 354,800 | 326,527 | 303,542 | 286,782 | 293,878 | 283,017 | 255,402 | 246,701 | 238,338 | 209,683 | 200,921 | 200,307 | 202,995 | 179,939 | 173,058 | 164,938 | 182,048 | 182,238 | 174,797 | 181,066 | 182,216 | 167,491 | 150,475 | 144,233 | 143,962 | 150,107 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 201,318 | 214,381 | 206,305 | 200,799 | 207,056 | 206,174 | 194,320 | 190,453 | 200,840 | 195,207 | 182,608 | 174,820 | 170,805 | 172,280 | 171,615 | 171,127 | 171,791 | 170,673 | 170,082 | 175,878 | 169,153 | 164,105 | 158,769 | 152,375 | 150,043 | 139,533 | 133,935 | 135,922 | 132,298 | 144,457 | 141,538 | 141,686 | 128,299 | 130,067 | 139,300 | 144,523 | 143,759 | 146,378 | 140,859 | 139,883 | 128,167 | 115,935 | 114,080 | 114,229 | 107,165 | 104,167 | 99,193 | 91,603 | 82,823 | 80,802 | 85,068 | 80,273 | 79,297 | 81,204 | 81,490 | 81,508 | 82,861 | 84,507 | 87,989 | 90,607 | 92,050 | 96,921 | 98,458 | 97,822 |
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 | 864 | 918 | 972 | 1,026 | 1,080 | 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 | 2,575 | 2,482 | 2,414 | 2,564 | 2,627 | 2,692 | 2,756 | 2,933 | 3,003 | 3,103 | 3,054 | 2,920 | 3,029 | 3,125 | 2,826 | 2,881 | 2,985 | 3,193 | 3,200 | 3,084 | 3,191 | 3,183 | 2,824 | 2,554 | 2,447 | 2,419 | 2,249 | 2,090 | 1,920 | 1,985 | 1,949 | 1,874 | 1,839 | 1,997 | 1,884 | 1,947 | 1,763 | 1,728 | 1,662 | 1,260 | 1,179 | 1,039 | 825 | 880 | 963 | 981 | 1,009 | 1,056 | 1,117 | 1,186 | 1,212 | 1,305 | 1,405 | 1,471 | 1,469 | 1,567 | 1,652 | 1,745 | 1,801 | 1,782 | 1,507 | 1,498 | 954 |
Goodwill en immateriële activa
| 2,565 | 2,575 | 2,482 | 2,414 | 2,564 | 2,627 | 2,692 | 2,756 | 2,933 | 3,003 | 3,103 | 3,054 | 2,920 | 3,029 | 3,125 | 2,826 | 2,881 | 2,985 | 3,193 | 3,200 | 3,084 | 3,191 | 3,183 | 2,824 | 2,554 | 2,447 | 2,419 | 2,249 | 2,090 | 1,920 | 1,985 | 1,949 | 1,874 | 1,839 | 1,997 | 2,748 | 2,865 | 2,735 | 2,754 | 2,742 | 1,260 | 1,179 | 1,039 | 825 | 880 | 963 | 981 | 1,009 | 1,056 | 1,117 | 1,186 | 1,212 | 1,305 | 1,405 | 1,471 | 1,469 | 1,567 | 1,652 | 1,745 | 1,801 | 1,782 | 1,507 | 1,498 | 954 |
Langetermijnbeleggingen
| 126,167 | 145,108 | 147,989 | 133,549 | 133,512 | 120,908 | 98,359 | 79,856 | 77,633 | 74,511 | 76,660 | 68,476 | 62,906 | 61,836 | 59,126 | 53,463 | 48,784 | 49,418 | 47,300 | 52,441 | 50,291 | 48,510 | 46,364 | 42,730 | 49,789 | 49,849 | 49,707 | 66,237 | 62,259 | 47,810 | 46,889 | 52,124 | 44,331 | 40,716 | 45,806 | 54,790 | 51,682 | 62,755 | 73,551 | 75,578 | 74,041 | 71,274 | 69,848 | 74,253 | 70,092 | 67,296 | 70,880 | 62,180 | 55,108 | 56,824 | 60,831 | 52,739 | 53,745 | 56,904 | 58,043 | 64,456 | 62,940 | 69,208 | 70,287 | 73,522 | 77,020 | 76,773 | 83,698 | 83,460 |
Belastingvorderingen
| 10,382 | 19,339 | 19,563 | 13,345 | 12,759 | 15,943 | 13,288 | 12,807 | 13,220 | 12,251 | 10,863 | 9,218 | 8,933 | 8,522 | 7,755 | 10,760 | 13,575 | 15,359 | 14,711 | 12,540 | 13,220 | 13,616 | 13,621 | 10,965 | 11,340 | 9,699 | 3,802 | 4,064 | 4,191 | 5,229 | 5,522 | 3,616 | 5,537 | 6,712 | 5,221 | 128 | 1,543 | 91 | 95 | 105 | 2,635 | 968 | 1,000 | 1,901 | 2,996 | 3,783 | 5,882 | 9,969 | 12,507 | 11,651 | 10,400 | 12,345 | 13,498 | 11,878 | 11,617 | 10,798 | 11,343 | 7,879 | 7,949 | 13,878 | 13,405 | 13,610 | 14,578 | 10,883 |
Overige niet-vlottende activa
| 6,329 | 3,503 | 6,758 | 5,472 | 2,752 | -1 | 3,205 | 2,970 | 2,921 | 3,260 | 2,914 | 2,081 | 2,061 | 2,066 | 2,123 | 2,076 | 2,057 | 2,155 | 2,275 | 2,435 | 2,744 | 2,411 | 2,666 | 4,413 | 4,030 | 1,779 | 1,767 | 1,571 | 1,492 | 1,540 | 1,526 | 1,619 | 1,461 | 1,530 | 1,795 | 2,726 | 3,453 | 4,338 | 3,207 | 3,093 | 1,622 | 4,180 | 3,244 | 2,679 | 2,980 | 4,103 | 2,810 | 3,007 | 3,349 | 3,376 | 2,793 | 2,935 | 3,688 | 5,245 | 4,091 | 4,532 | 4,706 | 5,765 | 7,344 | 3,748 | 12,019 | 13,414 | 9,675 | 11,366 |
Totaal niet-vlottende activa
| 346,761 | 384,906 | 383,097 | 355,579 | 358,643 | 345,651 | 311,864 | 288,842 | 297,547 | 288,232 | 276,148 | 257,649 | 247,625 | 247,733 | 243,744 | 240,252 | 239,088 | 240,590 | 237,561 | 246,494 | 238,492 | 231,833 | 224,603 | 213,307 | 217,756 | 203,307 | 191,630 | 210,043 | 202,330 | 200,956 | 197,460 | 200,994 | 181,502 | 180,864 | 194,119 | 204,915 | 203,302 | 216,297 | 220,466 | 221,401 | 207,725 | 193,536 | 189,211 | 193,887 | 184,113 | 180,312 | 179,746 | 167,768 | 154,843 | 153,770 | 160,278 | 149,504 | 151,533 | 156,636 | 156,712 | 162,763 | 163,417 | 169,011 | 175,314 | 183,556 | 196,276 | 202,225 | 207,907 | 204,485 |
Totaal activa
| 882,928 | 952,543 | 965,595 | 912,083 | 936,007 | 933,051 | 905,909 | 861,774 | 882,647 | 862,269 | 855,237 | 814,479 | 787,334 | 791,161 | 782,163 | 745,897 | 715,019 | 696,670 | 729,715 | 744,847 | 742,029 | 726,542 | 738,175 | 707,613 | 705,910 | 669,871 | 672,924 | 643,737 | 626,464 | 664,035 | 658,341 | 634,087 | 570,049 | 556,619 | 588,683 | 590,951 | 571,811 | 575,286 | 575,268 | 547,929 | 511,269 | 480,321 | 483,093 | 476,906 | 439,518 | 427,015 | 418,087 | 377,454 | 355,764 | 354,077 | 363,273 | 329,443 | 324,591 | 321,574 | 338,760 | 345,001 | 338,214 | 350,077 | 357,530 | 351,047 | 346,751 | 346,458 | 351,869 | 354,592 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 97,604 | 95,876 | 106,136 | 112,541 | 110,617 | 105,096 | 107,216 | 98,538 | 101,588 | 93,588 | 102,641 | 96,514 | 84,316 | 89,451 | 95,989 | 95,982 | 82,007 | 67,596 | 85,737 | 93,251 | 91,945 | 88,441 | 93,816 | 90,626 | 89,101 | 88,958 | 92,217 | 89,536 | 83,106 | 115,696 | 127,126 | 130,302 | 119,501 | 116,598 | 128,357 | 126,833 | 117,785 | 115,540 | 122,929 | 115,846 | 107,433 | 98,875 | 105,326 | 104,278 | 90,833 | 86,204 | 86,495 | 75,590 | 70,000 | 72,498 | 78,443 | 70,585 | 63,422 | 57,246 | 69,303 | 68,951 | 67,861 | 71,117 | 75,174 | 67,295 | 58,681 | 52,779 | 57,641 | 62,227 |
Kortlopende schulden
| 10,167 | 11,304 | 15,305 | 11,432 | 19,767 | 18,273 | 22,647 | 15,529 | 20,307 | 24,782 | 24,531 | 23,110 | 22,862 | 21,755 | 20,715 | 22,136 | 23,056 | 22,499 | 29,171 | 24,476 | 23,959 | 23,888 | 23,507 | 23,069 | 18,953 | 16,029 | 15,845 | 14,408 | 14,751 | 21,028 | 21,885 | 22,150 | 21,067 | 19,641 | 28,073 | 39,455 | 40,307 | 33,578 | 37,702 | 42,133 | 39,431 | 34,955 | 38,269 | 41,349 | 33,702 | 29,143 | 27,297 | 21,745 | 18,530 | 17,503 | 22,854 | 18,141 | 22,709 | 21,883 | 20,265 | 31,276 | 29,908 | 32,543 | 35,714 | 32,081 | 37,768 | 42,727 | 43,737 | 35,560 |
Belastingschulden
| 0 | 2,682 | 9,857 | 4,592 | 5,811 | 4,122 | 7,225 | 4,219 | 3,259 | 2,405 | 7,319 | 2,823 | 2,916 | 3,464 | 5,267 | 3,394 | 4,105 | 2,869 | 7,147 | 3,130 | 5,859 | 3,486 | 5,691 | 3,417 | 9,699 | 6,612 | 18,286 | 9,155 | 11,701 | 8,933 | 15,122 | 9,935 | 9,506 | 7,022 | 9,398 | 4,814 | 6,199 | 4,569 | 9,161 | 6,429 | 7,366 | 5,347 | 8,506 | 4,280 | 4,966 | 3,491 | 7,582 | 5,085 | 6,494 | 4,125 | 5,175 | 639 | 3,027 | 365 | 6,103 | 3,953 | 3,350 | 3,916 | 3,305 | 1,561 | 978 | 85 | 841 | 464 |
Uitgestelde opbrengsten
| 3,273 | 3,491 | 3,110 | 2,137 | 47,966 | 46,966 | 43,881 | 35,853 | 43,206 | 41,711 | 41,607 | 32,069 | 37,183 | 41,486 | 36,675 | 31,062 | 37,003 | 35,623 | 36,200 | 31,620 | 41,233 | 41,060 | 38,035 | 33,383 | 43,006 | 41,822 | 47,549 | 38,037 | 42,218 | 42,154 | 45,621 | 36,319 | 36,605 | 38,903 | 37,180 | 39,214 | 37,560 | 39,906 | 39,315 | 32,264 | 35,879 | 34,235 | 33,172 | 31,345 | 32,413 | 33,834 | 35,881 | 29,450 | 32,167 | 32,140 | 28,852 | 22,810 | 24,845 | 24,367 | 27,521 | 25,390 | 24,811 | 28,564 | 25,550 | 26,096 | 24,145 | 26,069 | 23,611 | 24,816 |
Overige kortlopende verplichtingen
| -37,518 | -28,727 | -48,065 | -67,958 | -102,074 | -93,781 | -101,267 | -89,895 | -92,556 | -83,872 | -97,335 | -82,743 | -71,339 | -75,561 | -82,707 | -78,281 | -68,014 | -49,389 | -70,302 | -68,986 | -68,323 | -61,764 | -71,600 | -61,694 | -71,422 | -73,625 | -89,022 | -69,928 | -62,679 | -88,324 | -113,891 | -116,999 | -118,773 | -113,195 | -126,572 | -116,283 | -106,596 | -106,866 | -122,031 | -109,999 | -105,055 | -93,698 | -105,271 | -93,184 | -87,617 | -82,052 | -87,117 | -72,078 | -66,132 | -68,602 | -76,326 | -64,757 | -60,911 | -49,739 | -68,462 | -64,743 | -64,732 | -68,478 | -72,213 | -61,325 | -53,584 | -45,879 | -52,600 | -51,952 |
Totaal kortlopende verplichtingen
| 171,130 | 180,502 | 192,479 | 175,285 | 192,704 | 185,772 | 186,918 | 162,782 | 177,392 | 172,202 | 181,404 | 168,287 | 160,254 | 170,046 | 171,928 | 170,275 | 160,164 | 146,794 | 173,690 | 176,742 | 186,618 | 183,552 | 183,265 | 179,427 | 178,438 | 168,754 | 177,092 | 170,744 | 172,203 | 215,183 | 222,989 | 212,009 | 187,407 | 185,567 | 204,793 | 220,866 | 213,040 | 202,267 | 210,005 | 202,519 | 192,487 | 178,589 | 185,328 | 192,346 | 165,130 | 156,824 | 156,633 | 135,382 | 131,059 | 130,162 | 137,441 | 118,003 | 116,514 | 111,368 | 124,033 | 133,778 | 129,059 | 138,779 | 142,704 | 133,003 | 126,669 | 128,560 | 130,871 | 133,342 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 6,056 | 0 | 5,748 | 5,930 | 5,998 | 0 | 0 | 0 | 114 | 490 | 512 | 547 | 353 | 230 | 251 | 134 | 229 | 355 | 5,289 | 5,620 | 5,765 | 8,975 | 9,017 | 10,722 | 11,430 | 13,083 | 13,448 | 12,537 | 12,649 | 13,172 | 12,864 | 12,626 | 12,617 | 13,176 | 3,738 | 4,220 | 4,011 | 3,798 | 4,603 | 5,222 | 5,117 | 5,241 | 3,341 | 3,422 | 2,955 | 2,800 | 3,317 | 3,109 | 2,790 | 2,883 | 4,858 | 5,292 | 5,633 | 5,964 | 4,872 | 5,105 | 6,141 | 6,967 | 18,819 | 17,907 | 18,035 | 17,198 | 20,767 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -32,179 | 0 | 0 | -5,930 | -5,998 | 0 | 0 | 0 | 28,226 | 28,556 | 29,483 | 29,720 | 30,513 | 30,634 | 33,688 | 33,877 | 34,097 | 34,093 | 33,310 | 33,463 | 33,757 | 34,098 | 33,422 | 33,356 | 31,096 | 30,774 | 32,246 | 32,258 | 32,575 | 32,595 | 32,221 | 32,298 | 32,876 | 32,959 | 29,915 | 30,024 | 45,500 | 35,974 | 32,706 | 32,076 | 32,660 | 34,170 | 35,533 | 35,268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 15,070 | 26,123 | 27,879 | 21,780 | 21,083 | 20,070 | 17,567 | 17,129 | 16,110 | 14,941 | 15,473 | 14,738 | 11,807 | 10,091 | 7,938 | 5,632 | 5,386 | 5,578 | 6,221 | 7,331 | 7,080 | 6,697 | 6,529 | 6,284 | 6,782 | 6,055 | 5,368 | 6,733 | 7,328 | 6,779 | 6,516 | 7,433 | 5,940 | 5,919 | 6,410 | 7,059 | 6,586 | 7,822 | 6,601 | 2,795 | 1,360 | 704 | 582 | 656 | 549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 23,476 | 51,396 | 25,964 | 23,850 | 30,152 | 31,078 | 30,921 | 31,848 | 32,758 | 4,827 | 2,001 | 1,943 | 1,933 | 1,911 | 1,997 | 1,938 | 1,977 | 1,911 | 1,835 | 1,796 | 1,769 | 1,663 | 1,747 | 2,038 | 2,033 | 1,798 | 1,801 | 2,335 | 2,004 | 2,250 | 2,072 | 2,012 | 2,157 | 1,896 | 1,676 | 2,074 | 9,543 | 2,450 | 2,066 | 2,198 | 3,494 | 3,415 | 1,701 | 1,676 | 1,720 | 38,805 | 40,525 | 39,859 | 39,346 | 40,123 | 40,033 | 40,217 | 40,099 | 40,348 | 40,349 | 39,243 | 37,686 | 30,591 | 30,244 | 30,095 | 29,514 | 29,224 | 29,315 | 29,397 |
Totaal niet-vlottende verplichtingen
| 38,546 | 51,396 | 53,843 | 51,378 | 51,235 | 51,148 | 48,488 | 48,977 | 48,868 | 48,108 | 46,520 | 46,676 | 44,007 | 42,868 | 40,799 | 41,509 | 41,374 | 41,815 | 42,504 | 47,726 | 47,932 | 47,882 | 51,349 | 50,761 | 52,893 | 50,379 | 51,026 | 54,762 | 54,127 | 54,253 | 54,355 | 54,530 | 53,021 | 53,308 | 54,221 | 42,786 | 50,373 | 59,783 | 48,439 | 42,302 | 42,152 | 41,896 | 41,694 | 41,206 | 40,959 | 41,760 | 43,325 | 43,176 | 42,455 | 42,913 | 42,916 | 45,075 | 45,391 | 45,981 | 46,313 | 44,115 | 42,791 | 36,732 | 37,211 | 48,914 | 47,421 | 47,259 | 46,513 | 50,164 |
Totaal passiva
| 209,676 | 231,898 | 246,322 | 226,663 | 243,939 | 236,920 | 235,406 | 211,759 | 226,260 | 220,310 | 227,924 | 214,963 | 204,261 | 212,914 | 212,727 | 211,784 | 201,538 | 188,609 | 216,194 | 224,468 | 234,550 | 231,434 | 234,614 | 230,188 | 231,331 | 219,133 | 228,118 | 225,506 | 226,330 | 269,436 | 277,344 | 266,539 | 240,428 | 238,875 | 259,014 | 263,652 | 263,413 | 262,050 | 258,444 | 244,821 | 234,639 | 220,485 | 227,022 | 233,552 | 206,089 | 198,584 | 199,958 | 178,558 | 173,514 | 173,075 | 180,357 | 163,078 | 161,905 | 157,349 | 170,346 | 177,893 | 171,850 | 175,511 | 179,915 | 181,917 | 174,090 | 175,819 | 177,384 | 183,506 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 | 14,270 |
Ingehouden winsten
| 527,046 | 523,059 | 524,380 | 520,213 | 551,320 | 540,379 | 530,939 | 522,943 | 512,162 | 504,078 | 509,958 | 499,081 | 491,440 | 486,130 | 480,214 | 464,396 | 452,169 | 440,810 | 449,031 | 434,603 | 428,482 | 413,326 | 407,725 | 385,836 | 374,414 | 356,989 | 350,903 | 315,022 | 302,447 | 287,891 | 278,755 | 262,001 | 248,205 | 235,279 | 228,490 | 211,920 | 198,933 | 188,315 | 188,935 | 179,108 | 169,786 | 160,932 | 158,109 | 147,656 | 148,816 | 143,976 | 140,588 | 136,703 | 133,268 | 128,960 | 127,638 | 121,802 | 118,581 | 114,902 | 117,139 | 115,894 | 114,710 | 113,919 | 112,626 | 102,471 | 107,446 | 103,637 | 109,289 | 108,525 |
Overige gereserveerde algehele resultaten
| 96,068 | 131,259 | 120,239 | 92,683 | 102,987 | 94,896 | 70,243 | 60,199 | 77,816 | 72,428 | 53,578 | 39,940 | 33,033 | 33,201 | 30,015 | 12,605 | 6,110 | 7,720 | 4,112 | 23,654 | 16,363 | 17,950 | 22,882 | 21,828 | 31,628 | 27,297 | 28,512 | 36,803 | 33,929 | 28,966 | 26,233 | 30,817 | 12,625 | 11,966 | 26,694 | 41,954 | 39,597 | 50,967 | 48,920 | 46,782 | 36,952 | 30,268 | 30,542 | 30,813 | 24,209 | 23,052 | 17,832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -13,052 | 3,098 | 13,043 | 13,044 | -21,557 | 3,124 | 13,376 | 13,377 | 13,377 | 13,352 | 13,350 | 13,352 | 13,352 | 13,328 | 13,327 | 13,326 | 13,326 | 13,319 | 13,319 | 13,585 | 15,388 | 15,568 | 16,703 | 16,704 | 16,704 | 16,698 | 16,661 | 17,226 | 17,228 | 17,018 | 17,020 | 17,019 | 17,018 | 17,022 | 17,022 | 17,021 | 17,021 | 17,023 | 17,022 | 17,022 | 17,022 | 17,023 | 17,023 | 17,023 | 17,026 | 17,030 | 17,029 | 24,352 | 14,663 | 16,037 | 18,370 | 10,124 | 10,585 | 14,459 | 15,238 | 15,124 | 15,086 | 19,274 | 21,768 | 20,442 | 19,495 | 20,557 | 18,625 | 17,800 |
Totaal eigen vermogen van aandeelhouders
| 624,332 | 671,686 | 671,932 | 640,210 | 647,020 | 652,669 | 628,828 | 610,789 | 617,625 | 604,128 | 591,156 | 566,643 | 552,095 | 546,929 | 537,826 | 504,597 | 485,875 | 476,119 | 480,732 | 486,112 | 474,503 | 461,114 | 461,580 | 438,638 | 437,016 | 415,254 | 410,346 | 383,321 | 367,874 | 348,145 | 336,278 | 324,107 | 292,118 | 278,537 | 286,476 | 285,165 | 269,821 | 270,575 | 269,147 | 257,182 | 238,030 | 222,493 | 219,944 | 209,762 | 204,321 | 198,328 | 189,719 | 175,325 | 162,201 | 159,267 | 160,278 | 146,196 | 143,436 | 143,631 | 146,647 | 145,288 | 144,066 | 147,463 | 148,664 | 137,183 | 141,211 | 138,464 | 142,184 | 140,595 |
Totaal eigen vermogen
| 673,249 | 720,645 | 719,270 | 685,417 | 692,068 | 696,131 | 670,503 | 650,015 | 656,387 | 641,959 | 627,313 | 599,516 | 583,073 | 578,247 | 569,436 | 534,113 | 513,481 | 508,061 | 513,521 | 520,379 | 507,479 | 495,108 | 503,561 | 477,425 | 474,579 | 450,738 | 444,806 | 418,231 | 400,134 | 394,599 | 380,997 | 367,548 | 329,621 | 317,744 | 329,669 | 327,299 | 308,398 | 313,236 | 316,824 | 303,108 | 276,630 | 259,836 | 256,071 | 243,354 | 233,429 | 228,431 | 218,129 | 198,896 | 182,250 | 181,002 | 182,916 | 166,365 | 162,686 | 164,225 | 168,414 | 167,108 | 166,364 | 174,566 | 177,615 | 169,130 | 172,661 | 170,639 | 174,485 | 171,086 |
Totaal passiva en aandeelhoudersvermogen
| 882,928 | 952,543 | 965,592 | 912,080 | 936,007 | 933,051 | 905,909 | 861,774 | 882,647 | 862,269 | 855,237 | 814,479 | 787,334 | 791,161 | 782,163 | 745,897 | 715,019 | 696,670 | 729,715 | 744,847 | 742,029 | 726,542 | 738,175 | 707,613 | 705,910 | 669,871 | 672,924 | 643,737 | 626,464 | 664,035 | 658,341 | 634,087 | 570,049 | 556,619 | 588,683 | 590,951 | 571,811 | 575,286 | 575,268 | 547,929 | 511,269 | 480,321 | 483,093 | 476,906 | 439,518 | 427,015 | 418,087 | 377,454 | 355,764 | 354,077 | 363,273 | 329,443 | 324,591 | 321,574 | 338,760 | 345,001 | 338,214 | 350,077 | 357,530 | 351,047 | 346,751 | 346,458 | 351,869 | 354,592 |