Aisan Industry Co., Ltd.
TSE:7283.T
1393 (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
| 64,015 | 71,903 | 66,495 | 58,129 | 52,324 | 46,363 | 42,555 | 47,850 | 45,153 | 49,127 | 45,602 | 48,115 | 52,070 | 49,926 | 44,845 | 37,349 | 31,906 | 34,357 | 31,720 | 31,285 | 29,132 | 32,766 | 31,150 | 30,036 | 33,141 | 34,202 | 33,238 | 29,925 | 28,346 | 26,962 | 24,601 | 31,341 | 25,280 | 26,401 | 27,368 | 26,259 | 20,744 | 24,528 | 20,847 | 26,624 | 21,882 | 23,865 | 23,292 | 25,648 | 20,661 | 26,170 | 24,441 | 24,132 | 21,850 | 29,131 | 21,169 | 20,729 | 20,392 | 22,059 | 22,719 | 23,594 | 15,997 | 17,703 | 15,288 | 15,488 | 10,086 | 11,454 | 16,379 |
Kortetermijnbeleggingen
| 0 | 519 | 541 | 2,027 | 2,484 | 3,508 | 3,418 | 4,484 | 4,484 | 4,484 | 4,484 | 4,484 | 1,484 | 1,484 | 1,484 | 1,484 | 1,484 | 1,484 | 4,484 | 4,484 | 5,485 | 5,485 | 5,485 | 5,487 | 6,786 | 7,985 | 11,690 | 4,591 | 5,492 | 5,492 | 5,492 | 5,492 | 5,402 | 8,002 | 7,745 | 6,389 | 4,309 | 4,285 | 5,319 | 4,997 | 4,873 | 1,754 | 1,889 | 1,683 | 1,941 | 1,876 | 1,863 | 1,729 | 1,862 | 1,797 | 2,783 | 564 | 726 | 799 | 948 | 821 | 905 | 907 | 893 | 791 | 1,097 | 759 | 674 |
Liquide middelen en kortetermijnbeleggingen
| 64,015 | 72,422 | 67,036 | 60,156 | 54,808 | 49,871 | 45,973 | 52,334 | 49,637 | 53,611 | 50,086 | 52,599 | 53,554 | 51,410 | 46,329 | 38,833 | 33,390 | 35,841 | 36,204 | 35,769 | 34,617 | 38,251 | 36,635 | 35,523 | 39,927 | 42,187 | 44,928 | 34,516 | 33,838 | 32,454 | 30,093 | 36,833 | 30,682 | 34,403 | 35,113 | 32,648 | 25,053 | 28,813 | 26,166 | 31,621 | 26,755 | 25,619 | 25,181 | 27,331 | 22,602 | 28,046 | 26,304 | 25,861 | 23,712 | 30,928 | 23,952 | 21,293 | 21,118 | 22,858 | 23,667 | 24,415 | 16,902 | 18,610 | 16,181 | 16,279 | 11,183 | 12,213 | 17,053 |
Nettovorderingen
| 41,724 | 42,423 | 42,949 | 39,313 | 40,812 | 35,766 | 30,664 | 32,198 | 32,857 | 26,225 | 26,201 | 21,126 | 22,099 | 25,067 | 25,882 | 26,210 | 22,254 | 21,707 | 29,081 | 25,600 | 27,137 | 28,774 | 29,729 | 28,236 | 28,163 | 28,175 | 32,599 | 31,781 | 32,422 | 33,951 | 35,490 | 30,351 | 33,661 | 33,049 | 34,224 | 33,595 | 43,716 | 39,513 | 42,163 | 33,670 | 36,196 | 34,545 | 34,171 | 30,999 | 35,502 | 32,736 | 34,554 | 26,179 | 30,609 | 33,738 | 35,475 | 30,204 | 32,382 | 31,218 | 29,892 | 30,301 | 30,233 | 29,143 | 30,289 | 26,241 | 26,175 | 22,235 | 26,993 |
Voorraad
| 37,187 | 37,001 | 33,566 | 32,771 | 33,345 | 32,097 | 34,776 | 35,282 | 35,789 | 29,343 | 27,504 | 26,968 | 24,820 | 23,842 | 21,739 | 21,498 | 23,852 | 22,369 | 23,104 | 23,335 | 21,888 | 22,639 | 21,756 | 23,156 | 22,514 | 22,042 | 23,027 | 23,186 | 21,445 | 20,968 | 20,940 | 20,097 | 19,082 | 21,883 | 22,426 | 22,253 | 22,207 | 23,537 | 22,680 | 22,382 | 20,208 | 19,991 | 20,000 | 17,448 | 16,777 | 17,003 | 16,167 | 15,461 | 15,242 | 15,871 | 14,630 | 14,330 | 15,116 | 13,483 | 12,498 | 13,269 | 12,690 | 13,111 | 11,976 | 11,268 | 11,208 | 11,944 | 13,525 |
Overige vlottende activa
| 7,758 | 8,183 | 6,085 | 11,829 | 10,484 | 9,900 | 9,913 | 11,349 | 9,994 | 7,768 | 8,381 | 9,597 | 9,132 | 8,936 | 9,128 | 9,276 | 8,425 | 7,429 | 9,099 | 9,381 | 8,904 | 9,423 | 10,004 | 9,229 | 8,554 | 7,975 | 7,918 | 7,999 | 7,867 | 7,874 | 8,549 | 8,800 | 8,743 | 8,608 | 8,632 | 8,776 | 8,838 | 8,946 | 8,321 | 9,166 | 7,575 | 6,908 | 7,155 | 6,791 | 8,558 | 7,759 | 8,135 | 7,862 | 7,063 | 6,018 | 6,623 | 3,891 | 3,939 | 3,386 | 3,613 | 3,643 | 3,576 | 3,530 | 3,527 | 3,372 | 3,319 | 2,549 | 3,849 |
Totaal vlottende activa
| 150,684 | 160,029 | 149,636 | 144,069 | 139,449 | 127,634 | 121,326 | 131,163 | 128,277 | 116,947 | 112,172 | 110,290 | 109,605 | 109,255 | 103,078 | 95,817 | 87,921 | 87,346 | 97,488 | 94,085 | 92,546 | 99,087 | 98,124 | 96,144 | 99,158 | 100,379 | 108,472 | 97,482 | 95,572 | 95,247 | 95,072 | 96,081 | 92,168 | 97,943 | 100,395 | 97,272 | 99,814 | 100,809 | 99,330 | 96,839 | 90,734 | 87,063 | 86,507 | 82,569 | 83,439 | 85,544 | 85,160 | 75,363 | 76,626 | 86,555 | 80,680 | 69,718 | 72,555 | 70,945 | 69,670 | 71,628 | 63,401 | 64,394 | 61,973 | 57,160 | 51,885 | 48,941 | 61,420 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 83,641 | 88,186 | 83,599 | 78,877 | 81,853 | 81,260 | 79,903 | 82,713 | 83,144 | 66,654 | 64,980 | 63,857 | 63,630 | 64,456 | 64,022 | 63,694 | 64,982 | 65,476 | 69,789 | 77,516 | 78,316 | 77,997 | 74,899 | 73,878 | 70,033 | 69,056 | 70,616 | 68,432 | 67,982 | 66,519 | 67,459 | 63,649 | 64,204 | 67,201 | 68,509 | 65,723 | 66,926 | 66,610 | 64,187 | 60,808 | 60,354 | 56,287 | 56,869 | 53,872 | 55,062 | 53,531 | 51,035 | 46,531 | 46,382 | 46,467 | 45,335 | 45,660 | 46,621 | 46,573 | 45,443 | 46,160 | 46,757 | 48,827 | 48,062 | 48,681 | 50,874 | 52,423 | 56,314 |
Goodwill
| 0 | 0 | 585 | 0 | 0 | 0 | 1,092 | 1,584 | 1,266 | 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 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 | 45 | 84 | 123 | 162 | 205 | 246 | 288 | 330 | 389 | 448 | 518 | 572 | 636 | 700 | 829 | 893 |
Immateriële activa
| 0 | 2,430 | 2,398 | 2,260 | 2,222 | 2,224 | 1,136 | 1,052 | 1,027 | 988 | 899 | 952 | 1,037 | 1,033 | 1,029 | 1,053 | 1,115 | 1,166 | 1,202 | 1,404 | 1,404 | 1,488 | 1,481 | 1,361 | 1,421 | 1,390 | 1,461 | 1,451 | 1,501 | 1,545 | 1,524 | 1,460 | 1,512 | 1,581 | 1,670 | 1,543 | 1,587 | 1,493 | 1,386 | 1,165 | 1,159 | 1,208 | 1,170 | 1,018 | 932 | 911 | 919 | 840 | 832 | 881 | 910 | 959 | 943 | 963 | 1,002 | 952 | 1,024 | 1,087 | 1,132 | 944 | 1,005 | 1,113 | 1,000 |
Goodwill en immateriële activa
| 2,555 | 2,430 | 2,398 | 2,260 | 2,222 | 2,224 | 2,228 | 2,636 | 2,293 | 988 | 899 | 952 | 1,037 | 1,033 | 1,029 | 1,053 | 1,115 | 1,166 | 1,202 | 1,404 | 1,404 | 1,488 | 1,481 | 1,361 | 1,421 | 1,390 | 1,461 | 1,451 | 1,501 | 1,545 | 1,524 | 1,460 | 1,512 | 1,581 | 1,670 | 1,544 | 1,589 | 1,495 | 1,388 | 1,168 | 1,162 | 1,211 | 1,174 | 1,022 | 937 | 916 | 924 | 885 | 916 | 1,004 | 1,072 | 1,164 | 1,189 | 1,251 | 1,332 | 1,341 | 1,472 | 1,605 | 1,704 | 1,580 | 1,705 | 1,942 | 1,893 |
Langetermijnbeleggingen
| 6,567 | 32,366 | 9,200 | 4,815 | 4,746 | 18,698 | 1,913 | 455 | 433 | 18,413 | 18,533 | 15,896 | 14,920 | 4,268 | 4,041 | 3,278 | 2,369 | 2,065 | -1,310 | -401 | -1,580 | -1,755 | -574 | -425 | -970 | -2,471 | -7,347 | 303 | -1,188 | -1,724 | -1,686 | -1,551 | -2,149 | -5,071 | -4,220 | -2,055 | -459 | 316 | 3,717 | 3,079 | 2,789 | 4,056 | 3,904 | 4,353 | 3,668 | 2,596 | 2,237 | 1,687 | 1,150 | 1,329 | -235 | 1,526 | 1,551 | 1,572 | 1,323 | 1,490 | 1,206 | 1,188 | 2,254 | 2,342 | 1,922 | 1,587 | 1,474 |
Belastingvorderingen
| 2,803 | 2,920 | 2,707 | 4,630 | 5,064 | 5,342 | 5,158 | 6,525 | 6,677 | 6,613 | 5,350 | 6,081 | 6,973 | 7,478 | 7,042 | 7,387 | 8,107 | 8,648 | 8,591 | 6,738 | 6,932 | 7,320 | 6,999 | 6,756 | 6,755 | 7,148 | 5,165 | 4,984 | 5,257 | 4,783 | 4,948 | 5,084 | 5,217 | 5,082 | 5,205 | 3,462 | 3,533 | 3,261 | 3,196 | 6,210 | 5,181 | 6,498 | 5,959 | 5,016 | 4,698 | 4,547 | 2,991 | 4,042 | 3,868 | 3,010 | 3,050 | 4,442 | 3,782 | 3,524 | 3,438 | 3,789 | 3,376 | 3,547 | 3,613 | 4,963 | 5,031 | 4,683 | 4,590 |
Overige niet-vlottende activa
| 24,860 | 1 | 25,009 | 14,231 | 14,497 | -1 | 15,232 | 18,078 | 17,886 | -1 | 0 | -1 | 0 | 10,727 | 10,703 | 7,478 | 7,412 | 7,331 | 10,600 | 10,793 | 11,597 | 11,609 | 11,569 | 12,362 | 13,339 | 14,668 | 18,281 | 10,263 | 11,114 | 11,193 | 11,595 | 10,599 | 10,498 | 12,821 | 12,595 | 14,712 | 12,676 | 12,606 | 13,602 | 9,427 | 9,185 | 5,804 | 6,483 | 6,531 | 6,777 | 6,541 | 6,454 | 6,319 | 6,497 | 6,488 | 7,502 | 5,234 | 3,563 | 3,695 | 4,335 | 4,214 | 4,541 | 4,610 | 4,747 | 4,645 | 5,264 | 5,121 | 4,913 |
Totaal niet-vlottende activa
| 120,426 | 125,903 | 122,913 | 104,813 | 108,382 | 107,523 | 104,434 | 110,407 | 110,433 | 92,667 | 89,762 | 86,785 | 86,560 | 87,962 | 86,837 | 82,890 | 83,985 | 84,686 | 88,872 | 96,050 | 96,669 | 96,659 | 94,374 | 93,932 | 90,578 | 89,791 | 88,176 | 85,433 | 84,666 | 82,316 | 83,840 | 79,241 | 79,282 | 81,614 | 83,759 | 83,386 | 84,265 | 84,288 | 86,090 | 80,692 | 78,671 | 73,856 | 74,389 | 70,794 | 71,142 | 68,131 | 63,641 | 59,464 | 58,813 | 58,298 | 56,724 | 58,026 | 56,706 | 56,615 | 55,871 | 56,994 | 57,352 | 59,777 | 60,380 | 62,211 | 64,796 | 65,756 | 69,184 |
Totaal activa
| 271,110 | 285,932 | 272,549 | 248,886 | 247,834 | 235,161 | 225,762 | 241,572 | 238,713 | 209,617 | 201,936 | 197,077 | 196,168 | 197,220 | 189,918 | 178,710 | 171,908 | 172,035 | 186,362 | 190,137 | 189,217 | 195,749 | 192,500 | 190,078 | 189,738 | 190,173 | 196,650 | 182,917 | 180,240 | 177,566 | 178,914 | 175,325 | 171,453 | 179,560 | 184,156 | 180,661 | 184,081 | 185,099 | 185,422 | 177,534 | 169,408 | 160,923 | 160,898 | 153,366 | 154,582 | 153,678 | 148,803 | 134,829 | 135,441 | 144,856 | 137,406 | 127,744 | 129,261 | 127,560 | 125,541 | 128,622 | 120,753 | 124,171 | 122,353 | 119,371 | 116,681 | 114,697 | 130,604 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 39,072 | 41,539 | 40,334 | 32,346 | 31,123 | 27,988 | 27,390 | 26,097 | 26,303 | 21,436 | 21,432 | 19,005 | 20,834 | 21,448 | 21,508 | 18,554 | 17,676 | 16,307 | 22,483 | 22,694 | 22,541 | 23,412 | 23,228 | 23,040 | 22,171 | 23,104 | 26,366 | 25,126 | 24,646 | 25,190 | 26,290 | 22,545 | 23,228 | 25,888 | 29,979 | 28,426 | 27,762 | 28,736 | 29,950 | 28,915 | 26,602 | 24,381 | 24,290 | 23,868 | 23,329 | 23,777 | 22,383 | 21,476 | 23,349 | 25,136 | 23,822 | 21,312 | 20,088 | 16,630 | 18,785 | 19,496 | 18,736 | 19,558 | 21,543 | 18,953 | 16,772 | 16,074 | 23,670 |
Kortlopende schulden
| 9,505 | 10,363 | 10,955 | 11,770 | 3,723 | 4,152 | 9,182 | 19,651 | 20,184 | 20,189 | 16,184 | 4,893 | 12,265 | 13,719 | 13,818 | 15,076 | 10,841 | 10,522 | 10,186 | 8,187 | 11,219 | 11,301 | 11,697 | 14,765 | 8,625 | 9,185 | 12,335 | 8,444 | 7,560 | 7,302 | 2,750 | 8,994 | 9,774 | 10,173 | 9,568 | 4,846 | 7,841 | 8,349 | 8,010 | 7,662 | 9,285 | 10,015 | 10,866 | 13,208 | 9,883 | 9,814 | 9,770 | 5,198 | 3,634 | 3,722 | 4,053 | 3,580 | 6,682 | 6,895 | 7,328 | 7,196 | 5,726 | 6,021 | 6,442 | 6,555 | 7,842 | 9,628 | 9,756 |
Belastingschulden
| 0 | 1,659 | 1,179 | 1,359 | 1,144 | 1,248 | 1,093 | 962 | 1,208 | 1,238 | 879 | 1,278 | 1,389 | 1,386 | 734 | 658 | 585 | 570 | 683 | 504 | 572 | 941 | 740 | 544 | 815 | 973 | 899 | 927 | 785 | 706 | 1,230 | 848 | 922 | 834 | 738 | 611 | 930 | 951 | 2,372 | 930 | 1,198 | 1,109 | 1,309 | 1,016 | 1,064 | 874 | 1,394 | 485 | 496 | 1,419 | 887 | 311 | 430 | 610 | 1,385 | 562 | 527 | 426 | 851 | 329 | 216 | 385 | 447 |
Uitgestelde opbrengsten
| 1,174 | 1,659 | 1,179 | 14,863 | 16,481 | 15,935 | 13,735 | 11,986 | 13,573 | 13,961 | 11,767 | 10,901 | 12,111 | 13,485 | 11,099 | 9,649 | 10,802 | 12,475 | 12,102 | 10,178 | 10,785 | 13,618 | 12,437 | 11,353 | 13,449 | 14,804 | 13,729 | 12,310 | 13,436 | 13,527 | 14,589 | 15,915 | 18,185 | 19,714 | 20,510 | 12,780 | 15,375 | 16,674 | 20,502 | 14,190 | 15,057 | 15,749 | 21,174 | 16,680 | 17,816 | 18,621 | 27,834 | 11,998 | 13,085 | 20,062 | 20,111 | 14,401 | 18,771 | 20,452 | 20,008 | 17,415 | 13,690 | 14,177 | 14,715 | 10,873 | 11,464 | 12,122 | 9,376 |
Overige kortlopende verplichtingen
| 30,426 | 36,025 | 29,599 | 15,885 | 14,082 | 10,116 | 8,574 | 9,239 | 7,135 | 8,256 | 7,910 | 9,655 | 8,084 | 7,243 | 7,289 | 7,593 | 4,654 | 5,678 | 7,629 | 8,559 | 6,891 | 9,189 | 8,903 | 8,379 | 7,903 | 6,401 | 9,770 | 10,629 | 13,481 | 12,044 | 11,885 | 10,681 | 8,367 | 7,952 | 4,460 | 10,310 | 8,566 | 8,824 | 3,900 | 11,588 | 11,207 | 9,187 | 3,881 | 8,048 | 6,512 | 7,925 | 3,751 | 8,667 | 7,810 | 7,536 | 3,633 | 7,766 | 5,844 | 6,153 | 3,300 | 7,199 | 6,161 | 7,162 | 3,236 | 6,128 | 5,394 | 3,286 | 6,635 |
Totaal kortlopende verplichtingen
| 80,177 | 89,586 | 82,067 | 74,864 | 65,409 | 58,191 | 58,881 | 66,973 | 67,195 | 63,842 | 57,293 | 44,454 | 53,294 | 55,895 | 53,714 | 50,872 | 43,973 | 44,982 | 52,400 | 49,618 | 51,436 | 57,520 | 56,265 | 57,537 | 52,148 | 53,494 | 62,200 | 56,509 | 59,123 | 58,063 | 55,514 | 58,135 | 59,554 | 63,727 | 64,517 | 56,362 | 59,544 | 62,583 | 62,362 | 62,355 | 62,151 | 59,332 | 60,211 | 61,804 | 57,540 | 60,137 | 63,738 | 47,339 | 47,878 | 56,456 | 51,619 | 47,059 | 51,385 | 50,130 | 49,421 | 51,306 | 44,313 | 46,918 | 45,936 | 42,509 | 41,472 | 41,110 | 49,437 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 31,500 | 31,505 | 31,526 | 31,516 | 39,512 | 39,586 | 39,646 | 41,901 | 41,939 | 21,934 | 25,918 | 38,071 | 29,618 | 29,666 | 29,733 | 29,745 | 33,005 | 32,891 | 32,899 | 33,928 | 27,928 | 27,748 | 27,356 | 23,245 | 29,245 | 29,245 | 25,245 | 19,245 | 17,000 | 17,000 | 21,001 | 21,003 | 17,004 | 17,000 | 17,000 | 19,658 | 18,177 | 18,180 | 18,187 | 18,181 | 15,179 | 15,177 | 15,000 | 11,000 | 16,004 | 16,012 | 12,012 | 14,717 | 15,726 | 15,738 | 15,741 | 12,250 | 8,767 | 8,779 | 8,787 | 8,801 | 5,883 | 5,987 | 6,073 | 6,168 | 5,252 | 5,429 | 2,815 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -2,921 | 357 | 15,571 | 15,395 | 15,540 | 15,192 | 15,996 | 15,680 | 15,816 | 15,499 | 16,600 | 16,447 | 16,502 | 16,280 | 16,532 | 16,210 | 16,020 | 16,035 | 15,924 | 15,726 | 15,647 | 15,420 | 15,228 | 15,025 | 15,191 | 15,032 | 15,271 | 15,085 | 15,245 | 15,056 | 15,276 | 15,056 | 15,039 | 14,882 | 0 | 0 | 0 | 13,475 | 0 | 0 | 0 | 12,092 | 0 | 0 | 0 | 9,145 | 0 | 0 | 0 | 8,612 | 0 | 0 | 0 | 8,488 | 0 | 0 | 0 | 8,005 | 0 | 0 | 8,141 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,605 | 2,921 | 3,448 | 942 | 933 | 907 | 1,040 | 1,580 | 1,574 | 1,485 | 1,436 | 1,278 | 1,199 | 1,237 | 1,568 | 1,523 | 1,453 | 1,613 | 1,593 | 1,335 | 1,507 | 1,381 | 1,443 | 1,182 | 1,149 | 1,143 | 1,493 | 1,618 | 1,515 | 1,442 | 1,545 | 1,218 | 1,184 | 1,389 | 1,682 | 0 | 0 | 0 | 1,571 | 0 | 0 | 0 | 1,268 | 0 | 0 | 0 | 764 | 0 | 0 | 0 | 555 | 0 | 0 | 0 | 413 | 0 | 0 | 0 | 528 | 0 | 0 | 457 | 0 |
Overige niet-vlottende verplichtingen
| 15,905 | 19,287 | 15,589 | 602 | 556 | 594 | 621 | 941 | 829 | 961 | 904 | 917 | 944 | 858 | 852 | 893 | 644 | 692 | 668 | 657 | 877 | 865 | 887 | 1,144 | 1,389 | 1,333 | 1,722 | 848 | 827 | 806 | 1,084 | 1,073 | 1,092 | 1,110 | 1,475 | 16,772 | 16,554 | 16,672 | 1,801 | 16,810 | 16,544 | 16,628 | 1,964 | 12,474 | 12,139 | 12,147 | 2,196 | 11,886 | 11,512 | 11,594 | 2,486 | 11,568 | 9,744 | 9,717 | 565 | 9,607 | 9,246 | 9,223 | 526 | 9,373 | 9,090 | 525 | 9,395 |
Totaal niet-vlottende verplichtingen
| 50,010 | 50,792 | 50,920 | 48,631 | 56,396 | 56,627 | 56,499 | 60,418 | 60,022 | 40,196 | 43,757 | 56,866 | 48,208 | 48,263 | 48,433 | 48,693 | 51,312 | 51,216 | 51,195 | 51,844 | 46,038 | 45,641 | 45,106 | 40,799 | 46,808 | 46,912 | 43,492 | 36,982 | 34,427 | 34,493 | 38,686 | 38,570 | 34,336 | 34,538 | 35,039 | 36,430 | 34,731 | 34,852 | 35,034 | 34,991 | 31,723 | 31,805 | 30,324 | 23,474 | 28,143 | 28,159 | 24,117 | 26,603 | 27,238 | 27,332 | 27,394 | 23,818 | 18,511 | 18,496 | 18,253 | 18,408 | 15,129 | 15,210 | 15,132 | 15,541 | 14,342 | 14,552 | 12,210 |
Totaal passiva
| 130,187 | 140,378 | 132,987 | 123,495 | 121,805 | 114,818 | 115,380 | 127,391 | 127,217 | 104,038 | 101,050 | 101,320 | 101,502 | 104,158 | 102,147 | 99,565 | 95,285 | 96,198 | 103,595 | 101,462 | 97,474 | 103,161 | 101,371 | 98,336 | 98,956 | 100,406 | 105,692 | 93,491 | 93,550 | 92,556 | 94,200 | 96,705 | 93,890 | 98,265 | 99,556 | 92,792 | 94,275 | 97,435 | 97,396 | 97,346 | 93,874 | 91,137 | 90,535 | 85,278 | 85,683 | 88,296 | 87,855 | 73,942 | 75,116 | 83,788 | 79,013 | 70,877 | 69,896 | 68,626 | 67,674 | 69,714 | 59,442 | 62,128 | 61,068 | 58,050 | 55,814 | 55,662 | 61,647 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 11,684 | 0 | 0 | 0 | 0 | 99,509 | 0 | 0 | 0 | 91,606 | 90,573 | 88,927 | 88,763 | 0 | 1,033 | 5,537 | 6,128 | 7,267 | 3,471 | 4,204 | 3,019 | 1,301 | 1,568 | 0 | 0 | 0 | 0 | 0 | 0 | 1,094 | 405 | 5,128 | 5,319 | 837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10,854 | 10,852 | 10,838 | 10,792 | 10,775 | 10,754 | 10,714 | 10,708 | 10,708 | 10,708 | 10,708 | 10,707 | 10,707 | 10,687 | 10,684 | 10,684 | 10,684 | 10,684 | 10,684 | 10,684 | 10,681 | 10,681 | 10,681 | 10,681 | 10,681 | 10,665 | 10,651 | 10,615 | 10,534 | 10,521 | 10,518 | 10,514 | 10,503 | 10,502 | 10,500 | 10,490 | 10,447 | 10,402 | 10,382 | 10,295 | 10,258 | 7,656 | 7,649 | 7,642 | 7,633 | 7,583 | 7,499 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 |
Ingehouden winsten
| 88,979 | 86,347 | 82,720 | 82,484 | 80,191 | 76,530 | 73,957 | 72,298 | 70,154 | 68,445 | 67,281 | 65,580 | 65,416 | 64,475 | 62,088 | 58,099 | 56,203 | 56,666 | 59,444 | 65,908 | 67,765 | 66,848 | 66,224 | 64,590 | 64,213 | 62,844 | 61,926 | 61,052 | 60,190 | 60,054 | 59,093 | 57,901 | 57,086 | 56,132 | 56,405 | 55,856 | 55,138 | 53,130 | 52,648 | 51,466 | 49,943 | 48,658 | 48,744 | 47,272 | 47,162 | 45,464 | 44,114 | 48,272 | 47,677 | 46,525 | 45,786 | 44,558 | 45,153 | 44,287 | 44,640 | 44,769 | 47,258 | 46,070 | 45,320 | 45,508 | 44,343 | 44,294 | 50,235 |
Overige gereserveerde algehele resultaten
| 24,567 | 31,889 | 29,571 | 15,798 | 18,562 | 16,485 | 9,337 | 14,286 | 13,955 | 10,102 | 6,477 | 2,824 | 2,061 | 1,591 | -1,033 | -5,537 | -6,128 | -7,267 | -3,471 | -4,204 | -3,019 | -1,301 | -1,568 | 473 | 19 | 468 | 2,638 | 1,897 | 362 | -1,094 | -405 | -5,128 | -5,319 | -837 | 2,113 | 6,030 | 8,556 | 8,609 | 9,674 | 3,415 | 622 | 1,345 | 1,977 | 1,356 | 2,184 | 721 | -1,908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4 | 11,650 | 11,640 | 11,587 | 11,856 | -87,284 | 12,486 | 12,480 | 12,479 | -79,153 | -77,989 | -76,287 | -76,123 | 12,620 | 11,584 | 7,080 | 6,489 | 5,350 | 9,146 | 8,414 | 9,598 | 11,316 | 11,049 | 12,617 | 12,617 | 12,600 | 12,586 | 12,549 | 12,468 | 11,363 | 12,050 | 7,367 | 7,164 | 11,646 | 12,480 | 12,471 | 12,427 | 12,380 | 12,362 | 12,276 | 12,239 | 9,637 | 9,630 | 9,622 | 9,612 | 9,564 | 7,571 | 3,655 | 3,760 | 5,606 | 3,853 | 3,579 | 5,384 | 5,852 | 4,577 | 5,298 | 5,276 | 7,072 | 7,182 | 7,066 | 7,866 | 6,234 | 9,799 |
Totaal eigen vermogen van aandeelhouders
| 136,088 | 140,738 | 134,769 | 120,661 | 121,384 | 115,994 | 106,494 | 109,772 | 107,296 | 101,708 | 97,050 | 91,751 | 90,824 | 89,373 | 84,356 | 75,863 | 73,376 | 72,700 | 79,274 | 85,006 | 88,044 | 88,845 | 87,954 | 88,361 | 87,530 | 86,577 | 87,801 | 86,113 | 83,554 | 81,938 | 81,661 | 75,782 | 74,753 | 78,280 | 81,498 | 84,847 | 86,568 | 84,521 | 85,066 | 77,452 | 73,062 | 67,296 | 68,000 | 65,892 | 66,591 | 63,332 | 59,184 | 59,415 | 58,925 | 59,619 | 57,127 | 55,625 | 58,025 | 57,627 | 56,705 | 57,555 | 60,022 | 60,630 | 59,990 | 60,062 | 59,697 | 58,016 | 67,522 |
Totaal eigen vermogen
| 140,921 | 145,554 | 139,558 | 125,391 | 126,029 | 120,343 | 110,382 | 114,181 | 111,496 | 105,579 | 100,886 | 95,757 | 94,666 | 93,062 | 87,771 | 79,145 | 76,623 | 75,837 | 82,767 | 88,675 | 91,743 | 92,588 | 91,129 | 91,742 | 90,782 | 89,767 | 90,958 | 89,426 | 86,690 | 85,010 | 84,714 | 78,620 | 77,563 | 81,295 | 84,600 | 87,869 | 89,806 | 87,664 | 88,026 | 80,188 | 75,534 | 69,786 | 70,363 | 68,088 | 68,899 | 65,382 | 60,948 | 60,887 | 60,325 | 61,068 | 58,393 | 56,867 | 59,365 | 58,934 | 57,867 | 58,908 | 61,311 | 62,043 | 61,285 | 61,321 | 60,867 | 59,035 | 68,957 |
Totaal passiva en aandeelhoudersvermogen
| 271,110 | 285,932 | 272,545 | 248,886 | 247,834 | 235,161 | 225,762 | 241,572 | 238,713 | 209,617 | 201,936 | 197,077 | 196,168 | 197,220 | 189,918 | 178,710 | 171,908 | 172,035 | 186,362 | 190,137 | 189,217 | 195,749 | 192,500 | 190,078 | 189,738 | 190,173 | 196,650 | 182,917 | 180,240 | 177,566 | 178,914 | 175,325 | 171,453 | 179,560 | 184,156 | 180,661 | 184,081 | 185,099 | 185,422 | 177,534 | 169,408 | 160,923 | 160,898 | 153,366 | 154,582 | 153,678 | 148,803 | 134,829 | 135,441 | 144,856 | 137,406 | 127,744 | 129,261 | 127,560 | 125,541 | 128,622 | 120,753 | 124,171 | 122,353 | 119,371 | 116,681 | 114,697 | 130,604 |