Pan Pacific International Holdings Corporation
TSE:7532.T
3717 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 187,199 | 165,914 | 166,335 | 240,752 | 242,088 | 208,063 | 208,854 | 156,780 | 176,777 | 147,762 | 162,302 | 104,705 | 157,522 | 202,487 | 206,979 | 170,321 | 179,785 | 149,895 | 188,768 | 160,742 | 172,673 | 177,048 | 258,494 | 119,407 | 71,973 | 74,521 | 51,677 | 153,805 | 76,340 | 74,059 | 58,021 | 44,003 | 42,894 | 61,703 | 68,685 | 62,904 | 49,717 | 49,451 | 39,485 | 31,115 | 42,690 | 49,620 | 55,396 | 31,795 | 31,698 | 39,852 | 36,004 | 38,868 | 34,237 | 59,168 | 49,226 | 40,846 | 35,031 | 51,590 | 50,698 | 57,817 | 41,734 | 58,072 | 79,456 | 43,141 | 42,563 | 36,738 | 42,227 |
Kortetermijnbeleggingen
| 15,800 | 15,384 | 20,547 | -22,205 | 5,357 | -22,323 | -22,431 | -23,133 | 4,768 | 4,609 | 16,540 | 4,189 | -23,088 | -23,774 | -23,863 | -23,119 | -23,234 | -14,111 | -14,125 | -15,690 | -15,429 | -17,425 | -86,902 | -89,693 | -99,346 | -58,123 | -58,780 | -81,142 | -26,385 | -80,505 | -80,713 | -75,953 | -3,618 | -48,608 | -47,508 | -45,250 | -3,116 | -42,269 | -44,269 | -40,699 | -3,216 | -40,356 | -41,156 | -39,646 | -3,397 | -40,143 | -40,780 | -40,183 | -3,723 | 0 | 0 | 0 | -3,346 | 0 | 0 | 0 | -3,536 | 0 | 0 | 0 | -3,473 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 187,199 | 165,914 | 186,882 | 240,752 | 242,088 | 208,063 | 208,854 | 156,780 | 176,777 | 147,762 | 162,302 | 104,705 | 157,522 | 202,487 | 206,979 | 170,321 | 179,785 | 149,895 | 188,768 | 160,742 | 172,673 | 177,048 | 258,494 | 119,407 | 71,973 | 74,521 | 51,677 | 153,805 | 76,340 | 74,059 | 58,021 | 44,003 | 42,894 | 61,703 | 68,685 | 62,904 | 49,717 | 49,451 | 39,485 | 31,115 | 42,690 | 49,620 | 55,396 | 31,795 | 31,698 | 39,852 | 36,004 | 38,868 | 34,237 | 59,168 | 49,226 | 40,846 | 35,031 | 51,590 | 50,698 | 57,817 | 41,734 | 58,072 | 79,456 | 43,141 | 42,563 | 36,738 | 42,227 |
Nettovorderingen
| 80,787 | 82,350 | 88,030 | 95,687 | 92,165 | 90,867 | 113,192 | 89,711 | 85,637 | 99,068 | 144,003 | 105,060 | 106,258 | 107,104 | 132,906 | 101,190 | 105,896 | 106,976 | 135,082 | 119,517 | 115,149 | 86,538 | 16,056 | 12,471 | 24,109 | 14,425 | 13,260 | 9,312 | 20,031 | 8,833 | 19,137 | 14,796 | 24,750 | 14,346 | 16,074 | 13,309 | 21,821 | 12,646 | 14,095 | 11,369 | 19,563 | 13,786 | 12,927 | 9,541 | 18,306 | 12,073 | 13,774 | 10,716 | 16,732 | 12,233 | 16,156 | 11,292 | 15,336 | 11,311 | 5,326 | 4,362 | 8,004 | 3,667 | 5,214 | 4,096 | 8,262 | 4,608 | 5,211 |
Voorraad
| 198,979 | 192,089 | 206,200 | 189,831 | 194,537 | 192,407 | 210,087 | 199,930 | 205,893 | 206,239 | 218,317 | 203,490 | 203,416 | 195,583 | 204,477 | 188,159 | 190,397 | 190,305 | 200,778 | 181,939 | 188,510 | 181,578 | 153,150 | 137,142 | 135,781 | 137,168 | 145,140 | 130,025 | 123,969 | 118,061 | 122,677 | 118,877 | 117,400 | 109,214 | 107,451 | 92,712 | 94,580 | 96,918 | 102,369 | 91,884 | 89,105 | 86,617 | 92,781 | 84,852 | 85,997 | 84,697 | 89,264 | 79,570 | 83,641 | 83,605 | 90,220 | 81,027 | 81,582 | 78,444 | 85,092 | 77,089 | 74,452 | 71,693 | 74,816 | 68,564 | 70,651 | 69,208 | 73,307 |
Overige vlottende activa
| 46,467 | 56,852 | 65,175 | 27,597 | 23,046 | 24,627 | 26,587 | 21,234 | 18,224 | 16,173 | 17,451 | 27,763 | 28,300 | 15,391 | 20,812 | 21,100 | 20,682 | 17,695 | 17,879 | 21,068 | 20,073 | 49,816 | 25,256 | 19,788 | 12,262 | 25,022 | 30,486 | 22,161 | 7,245 | 18,380 | 27,825 | 22,622 | 10,933 | 18,467 | 20,777 | 18,006 | 9,863 | 19,371 | 20,977 | 16,843 | 7,476 | 16,145 | 16,534 | 10,221 | 7,390 | 12,268 | 15,076 | 10,982 | 4,206 | 9,655 | 7,992 | 7,438 | 2,566 | 7,559 | 6,587 | 6,476 | 4,008 | 7,034 | 7,671 | 6,251 | 2,326 | 7,080 | 5,930 |
Totaal vlottende activa
| 513,432 | 497,205 | 546,287 | 553,867 | 551,836 | 515,964 | 558,720 | 467,655 | 486,531 | 469,242 | 542,073 | 441,018 | 495,496 | 520,565 | 565,174 | 480,770 | 496,760 | 464,871 | 542,507 | 483,266 | 496,405 | 494,980 | 452,956 | 288,808 | 244,125 | 251,136 | 240,563 | 315,303 | 227,585 | 219,333 | 227,660 | 200,298 | 195,977 | 203,730 | 212,987 | 186,931 | 175,981 | 178,386 | 176,926 | 151,211 | 158,834 | 166,168 | 177,638 | 136,409 | 143,391 | 148,890 | 154,118 | 140,136 | 138,816 | 164,661 | 163,594 | 140,603 | 134,515 | 148,904 | 147,703 | 145,744 | 128,198 | 140,466 | 167,157 | 122,052 | 123,802 | 117,634 | 126,675 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 735,463 | 717,774 | 713,897 | 768,253 | 761,053 | 758,439 | 755,711 | 754,336 | 738,291 | 728,604 | 725,383 | 720,427 | 717,632 | 698,163 | 696,296 | 696,355 | 701,334 | 698,458 | 695,572 | 691,633 | 691,323 | 692,207 | 413,895 | 409,808 | 394,407 | 376,250 | 368,087 | 361,810 | 351,240 | 345,582 | 339,128 | 333,479 | 327,697 | 318,887 | 309,704 | 306,755 | 294,944 | 285,985 | 276,727 | 251,514 | 243,686 | 236,314 | 233,627 | 225,420 | 217,856 | 217,206 | 217,841 | 180,990 | 169,336 | 165,262 | 164,603 | 161,624 | 154,870 | 155,687 | 134,031 | 126,521 | 123,734 | 122,091 | 118,195 | 114,449 | 114,378 | 114,022 | 105,784 |
Goodwill
| 62,574 | 60,110 | 59,200 | 62,345 | 61,002 | 58,433 | 60,520 | 64,839 | 61,759 | 57,223 | 55,225 | 55,830 | 56,304 | 14,571 | 15,080 | 15,555 | 15,935 | 16,274 | 16,328 | 16,551 | 17,216 | 17,457 | 18,065 | 17,917 | 17,600 | 18,769 | 18,982 | 19,056 | 5,363 | 5,521 | 6,439 | 6,572 | 6,852 | 7,097 | 7,191 | 7,343 | 7,409 | 7,521 | 7,415 | 6,244 | 6,332 | 5,984 | 6,049 | 6,133 | 4,640 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 32,073 | 30,364 | 29,635 | 28,500 | 27,528 | 28,303 | 27,079 | 25,929 | 24,458 | 23,914 | 23,628 | 23,461 | 23,255 | 21,799 | 21,808 | 21,213 | 20,948 | 20,060 | 20,093 | 20,883 | 20,386 | 19,763 | 11,115 | 11,052 | 10,647 | 10,559 | 10,622 | 10,552 | 10,525 | 10,513 | 10,431 | 10,393 | 10,153 | 10,238 | 10,182 | 10,089 | 10,120 | 9,754 | 9,777 | 9,133 | 9,024 | 8,968 | 9,016 | 8,840 | 7,334 | 10,242 | 10,262 | 10,199 | 10,266 | 10,212 | 8,825 | 8,916 | 6,461 | 6,493 | 4,951 | 2,750 | 2,721 | 2,718 | 2,759 | 2,870 | 2,960 | 3,075 | 3,071 |
Goodwill en immateriële activa
| 94,647 | 90,474 | 88,835 | 90,845 | 88,530 | 86,736 | 87,599 | 90,768 | 86,217 | 81,137 | 78,853 | 79,291 | 79,559 | 36,370 | 36,888 | 36,768 | 36,883 | 36,334 | 36,421 | 37,434 | 37,602 | 37,220 | 29,180 | 28,969 | 28,247 | 29,328 | 29,604 | 29,608 | 15,888 | 16,034 | 16,870 | 16,965 | 17,005 | 17,335 | 17,373 | 17,432 | 17,529 | 17,275 | 17,192 | 15,377 | 15,356 | 14,952 | 15,065 | 14,973 | 11,974 | 10,242 | 10,262 | 10,199 | 10,266 | 10,212 | 8,825 | 8,916 | 6,461 | 6,493 | 4,951 | 2,750 | 2,721 | 2,718 | 2,759 | 2,870 | 2,960 | 3,075 | 3,071 |
Langetermijnbeleggingen
| 35,688 | 34,662 | 34,038 | 56,820 | 130,789 | 55,722 | 54,767 | 54,952 | 124,058 | 124,369 | 126,294 | 126,660 | 52,170 | 47,093 | 42,541 | 41,773 | 40,749 | 31,614 | 32,010 | 32,838 | 32,110 | 26,247 | 124,013 | 123,882 | 130,952 | 88,382 | 87,967 | 89,036 | 33,924 | 87,941 | 84,680 | 80,829 | 9,354 | 54,566 | 53,853 | 51,346 | 9,541 | 48,595 | 50,550 | 46,693 | 7,630 | 44,913 | 46,048 | 44,760 | 8,534 | 46,738 | 44,972 | 43,868 | 7,502 | 0 | 0 | 0 | 7,708 | 0 | 0 | 0 | 9,833 | 0 | 0 | 0 | 15,528 | 0 | 0 |
Belastingvorderingen
| 25,609 | 19,473 | 20,149 | 19,552 | 20,686 | 18,885 | 18,650 | 18,669 | 20,840 | 21,429 | 20,089 | 22,128 | 23,713 | 20,089 | 20,076 | 21,527 | 22,245 | 20,066 | 20,131 | 20,451 | 19,668 | 20,457 | 14,570 | 15,365 | 8,156 | -88,382 | -87,967 | -89,036 | 8,801 | -87,941 | -84,680 | -80,829 | 3,310 | -54,566 | -53,853 | -51,346 | 2,710 | -48,595 | -50,550 | -46,693 | 2,050 | -44,913 | -46,048 | -44,760 | 658 | -46,738 | -44,972 | -43,868 | 1,379 | 0 | 0 | 0 | 2,320 | 0 | 0 | 0 | 2,173 | 0 | 0 | 0 | 2,623 | 0 | 0 |
Overige niet-vlottende activa
| 93,571 | 94,567 | 95,402 | 2,264 | -71,836 | 1,395 | 1,462 | 1,538 | -72,259 | -71,980 | -71,901 | -72,317 | 1,682 | 1,031 | 1,060 | 997 | 977 | 1,534 | 1,531 | 1,399 | 1,459 | 14,947 | 5,288 | 4,880 | 1,170 | 140,731 | 143,883 | 45,492 | 5,430 | 48,756 | 45,273 | 44,040 | 7,225 | 21,054 | 20,336 | 18,524 | 4,961 | 18,156 | 18,621 | 15,803 | 4,579 | 13,904 | 14,432 | 13,416 | 4,209 | 14,895 | 12,254 | 43,868 | 35,352 | 44,875 | 43,117 | 44,217 | 35,426 | 47,146 | 46,271 | 46,623 | 35,370 | 52,735 | 54,441 | 56,433 | 38,236 | 55,984 | 57,655 |
Totaal niet-vlottende activa
| 984,978 | 956,950 | 952,321 | 937,734 | 929,222 | 921,177 | 918,189 | 920,263 | 897,147 | 883,559 | 878,718 | 876,189 | 874,756 | 802,746 | 796,861 | 797,420 | 802,188 | 788,006 | 785,665 | 783,755 | 782,162 | 791,078 | 586,946 | 582,904 | 562,932 | 546,309 | 541,574 | 436,910 | 415,283 | 410,372 | 401,271 | 394,484 | 364,591 | 357,276 | 347,413 | 342,711 | 329,685 | 321,416 | 312,540 | 282,694 | 273,301 | 265,170 | 263,124 | 253,809 | 243,231 | 242,343 | 240,357 | 235,057 | 223,835 | 220,349 | 216,545 | 214,757 | 206,785 | 209,326 | 185,253 | 175,894 | 173,831 | 177,544 | 175,395 | 173,752 | 173,725 | 173,081 | 166,510 |
Totaal activa
| 1,498,410 | 1,454,155 | 1,498,608 | 1,491,602 | 1,481,058 | 1,437,140 | 1,476,908 | 1,387,919 | 1,383,678 | 1,352,800 | 1,420,789 | 1,317,207 | 1,370,252 | 1,323,312 | 1,362,035 | 1,278,190 | 1,298,948 | 1,252,877 | 1,328,172 | 1,267,021 | 1,278,567 | 1,286,058 | 1,039,902 | 871,712 | 807,057 | 797,445 | 782,137 | 752,213 | 642,868 | 629,705 | 628,931 | 594,782 | 560,568 | 561,006 | 560,400 | 529,642 | 505,666 | 499,802 | 489,466 | 433,905 | 432,135 | 431,338 | 440,762 | 390,218 | 386,622 | 391,233 | 394,475 | 375,193 | 362,651 | 385,010 | 380,139 | 355,360 | 341,300 | 358,230 | 332,956 | 321,638 | 302,029 | 318,010 | 342,552 | 295,804 | 297,527 | 290,715 | 293,185 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 197,151 | 194,523 | 224,516 | 189,776 | 168,661 | 161,487 | 211,633 | 157,841 | 152,885 | 156,280 | 205,956 | 153,489 | 149,984 | 148,778 | 194,923 | 141,503 | 148,226 | 147,228 | 187,715 | 148,773 | 159,064 | 156,172 | 119,600 | 97,752 | 93,030 | 93,159 | 116,783 | 93,591 | 85,661 | 81,054 | 87,992 | 71,272 | 70,194 | 69,824 | 84,167 | 62,697 | 60,556 | 57,840 | 73,335 | 54,716 | 55,118 | 57,402 | 62,826 | 47,852 | 48,036 | 47,443 | 62,131 | 45,008 | 44,793 | 43,569 | 56,892 | 43,700 | 42,430 | 40,301 | 55,043 | 45,594 | 42,670 | 50,056 | 57,192 | 40,063 | 41,062 | 43,909 | 48,447 |
Kortlopende schulden
| 52,074 | 21,586 | 75,417 | 175,773 | 47,557 | 46,804 | 55,432 | 45,900 | 40,143 | 39,375 | 55,297 | 124,316 | 59,059 | 37,712 | 32,091 | 36,116 | 25,117 | 24,453 | 34,809 | 37,878 | 42,660 | 43,135 | 31,518 | 29,477 | 21,404 | 21,895 | 17,122 | 24,408 | 25,022 | 25,672 | 30,637 | 24,423 | 32,923 | 35,925 | 56,893 | 50,787 | 38,598 | 41,001 | 31,547 | 22,506 | 19,944 | 37,383 | 45,305 | 55,521 | 46,492 | 57,321 | 36,555 | 59,633 | 49,046 | 80,008 | 57,855 | 47,631 | 39,631 | 58,612 | 54,981 | 65,386 | 61,664 | 72,485 | 46,712 | 50,484 | 50,562 | 26,634 | 25,836 |
Belastingschulden
| 25,547 | 19,226 | 22,862 | 9,579 | 23,169 | 15,533 | 15,123 | 7,681 | 13,492 | 8,494 | 9,930 | 5,059 | 11,299 | 8,944 | 10,483 | 5,881 | 10,969 | 11,591 | 12,842 | 10,591 | 9,841 | 7,250 | 8,714 | 5,794 | 8,821 | 6,739 | 9,746 | 5,816 | 9,128 | 8,470 | 8,507 | 4,937 | 5,573 | 4,438 | 7,673 | 3,833 | 8,454 | 6,803 | 7,497 | 3,934 | 7,883 | 6,193 | 7,632 | 3,731 | 6,746 | 4,547 | 6,435 | 3,115 | 5,783 | 4,195 | 5,904 | 2,829 | 4,434 | 4,451 | 5,507 | 2,551 | 4,014 | 3,615 | 4,401 | 2,044 | 3,354 | 1,440 | 3,267 |
Uitgestelde opbrengsten
| 18,966 | 15,611 | 16,070 | 98,479 | 122,435 | 102,208 | 101,404 | 86,051 | 101,098 | 94,080 | 100,680 | 83,789 | 89,295 | 84,183 | 92,037 | 80,437 | 98,474 | 95,688 | 101,542 | 95,292 | 94,636 | 18,917 | 17,980 | 15,020 | 31,217 | 15,761 | 18,650 | 14,563 | 27,935 | 17,198 | 17,130 | 13,430 | 22,846 | 12,757 | 15,885 | 11,923 | 26,380 | 14,665 | 15,208 | 11,485 | 21,529 | 10,746 | 12,149 | 3,959 | 13,398 | 4,829 | 6,637 | 3,330 | 12,384 | 4,378 | 6,088 | 6,381 | 13,490 | 7,556 | 8,630 | 2,957 | 10,452 | 3,977 | 4,804 | 2,577 | 9,797 | 1,933 | 4,075 |
Overige kortlopende verplichtingen
| 151,029 | 132,640 | 138,827 | 37,779 | 29,769 | 34,421 | 40,910 | 38,504 | 32,252 | 32,773 | 36,769 | 30,557 | 55,212 | 40,886 | 44,995 | 38,585 | 40,410 | 44,037 | 49,124 | 44,576 | 41,625 | 125,174 | 33,470 | 40,446 | 26,235 | 35,698 | 36,977 | 35,761 | 26,207 | 31,130 | 31,193 | 28,398 | 22,032 | 31,102 | 27,759 | 26,070 | 19,042 | 25,335 | 24,633 | 20,692 | 17,853 | 18,931 | 24,792 | 16,148 | 13,244 | 17,473 | 18,825 | 18,316 | 14,020 | 17,966 | 16,907 | 13,779 | 10,520 | 14,400 | 15,688 | 14,727 | 7,219 | 15,783 | 17,362 | 14,693 | 9,462 | 13,025 | 13,617 |
Totaal kortlopende verplichtingen
| 419,220 | 364,360 | 454,830 | 501,807 | 368,422 | 344,920 | 409,379 | 328,296 | 326,378 | 322,508 | 398,702 | 392,151 | 353,550 | 311,559 | 364,046 | 296,641 | 312,227 | 311,406 | 373,190 | 326,519 | 337,985 | 343,398 | 202,568 | 182,695 | 171,886 | 166,513 | 189,532 | 168,323 | 164,825 | 155,054 | 166,952 | 137,523 | 147,995 | 149,608 | 184,704 | 151,477 | 144,576 | 138,841 | 144,723 | 109,399 | 114,444 | 124,462 | 145,072 | 123,480 | 121,170 | 127,066 | 124,148 | 126,287 | 120,243 | 145,921 | 137,742 | 111,491 | 106,071 | 120,869 | 134,342 | 128,664 | 122,005 | 142,301 | 126,070 | 107,817 | 110,883 | 85,501 | 91,975 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 415,732 | 446,868 | 417,527 | 421,807 | 565,160 | 563,465 | 546,815 | 562,503 | 574,227 | 570,737 | 563,172 | 483,519 | 496,570 | 492,356 | 489,231 | 490,174 | 502,733 | 474,308 | 488,330 | 488,828 | 495,235 | 509,559 | 482,072 | 345,943 | 291,942 | 292,389 | 260,051 | 260,955 | 159,528 | 160,502 | 154,775 | 158,629 | 121,553 | 123,307 | 91,860 | 101,334 | 87,846 | 90,060 | 79,664 | 71,176 | 74,330 | 76,449 | 71,211 | 75,455 | 80,014 | 85,390 | 99,729 | 85,707 | 84,296 | 85,724 | 92,878 | 99,182 | 93,949 | 97,217 | 61,081 | 64,153 | 54,580 | 58,102 | 100,854 | 75,189 | 76,163 | 96,145 | 91,902 |
Uitgestelde opbrengsten niet-vlottend
| 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 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 |
Overige niet-vlottende verplichtingen
| 116,455 | 115,165 | 113,341 | 83,567 | 83,937 | 84,335 | 84,003 | 83,969 | 83,827 | 78,717 | 79,487 | 79,833 | 81,368 | 93,938 | 93,081 | 92,907 | 93,272 | 90,431 | 91,374 | 90,873 | 91,860 | 92,710 | 28,464 | 29,962 | 30,734 | 33,305 | 35,657 | 37,025 | 38,585 | 40,701 | 41,772 | 44,057 | 46,473 | 47,684 | 48,865 | 50,408 | 51,877 | 53,729 | 56,797 | 55,496 | 50,197 | 40,257 | 41,534 | 15,684 | 15,260 | 16,070 | 14,924 | 14,738 | 12,377 | 12,154 | 12,341 | 12,515 | 16,038 | 16,639 | 16,541 | 20,171 | 18,684 | 19,027 | 20,029 | 19,972 | 20,509 | 24,002 | 24,034 |
Totaal niet-vlottende verplichtingen
| 532,187 | 562,033 | 530,868 | 505,374 | 649,097 | 647,800 | 630,818 | 646,472 | 658,054 | 649,454 | 642,659 | 563,352 | 577,938 | 586,294 | 582,312 | 583,081 | 596,005 | 564,739 | 579,704 | 579,701 | 587,095 | 602,269 | 510,536 | 375,905 | 322,676 | 325,694 | 295,708 | 297,980 | 198,113 | 201,203 | 196,547 | 202,686 | 168,026 | 170,991 | 140,725 | 151,742 | 139,723 | 143,789 | 136,461 | 126,672 | 124,527 | 116,706 | 112,745 | 91,139 | 95,274 | 101,460 | 114,653 | 100,445 | 96,673 | 97,878 | 105,219 | 111,697 | 109,987 | 113,856 | 77,622 | 84,324 | 73,264 | 77,129 | 120,883 | 95,161 | 96,672 | 120,147 | 115,936 |
Totaal passiva
| 951,407 | 926,393 | 985,698 | 1,007,181 | 1,017,519 | 992,720 | 1,040,197 | 974,768 | 984,432 | 971,962 | 1,041,361 | 955,503 | 931,488 | 897,853 | 946,358 | 879,722 | 908,232 | 876,145 | 952,894 | 906,220 | 925,080 | 945,667 | 713,104 | 558,600 | 494,562 | 492,207 | 485,240 | 466,303 | 362,938 | 356,257 | 363,499 | 340,209 | 316,021 | 320,599 | 325,429 | 303,219 | 284,299 | 282,630 | 281,184 | 236,071 | 238,971 | 241,168 | 257,817 | 214,619 | 216,444 | 228,526 | 238,801 | 226,732 | 216,916 | 243,799 | 242,961 | 223,188 | 216,058 | 234,725 | 211,964 | 212,988 | 195,269 | 219,430 | 246,953 | 202,978 | 207,555 | 205,648 | 207,911 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 443,271 | 0 | 0 | 0 | 387,681 | 371,695 | 357,449 | 339,808 | 0 | 0 | 572 | 99 | 176 | 0 | 771 | 91 | 0 | 0 | 0 | 0 | 629 | 0 | 0 | 0 | 0 | 0 | 738 | 1,945 | 237 | 0 | 0 | 0 | 0 | 0 | 0 | 454 | 292 | 0 | 389 | 206 | 889 | 1,123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 23,538 | 23,480 | 23,445 | 23,383 | 23,351 | 23,329 | 23,283 | 23,251 | 23,217 | 23,196 | 23,191 | 23,176 | 23,153 | 23,133 | 23,090 | 23,065 | 23,008 | 22,968 | 22,912 | 22,810 | 22,675 | 22,614 | 22,560 | 22,436 | 22,436 | 22,436 | 22,436 | 22,436 | 22,425 | 22,422 | 22,407 | 22,391 | 22,382 | 22,382 | 22,382 | 22,381 | 22,227 | 22,126 | 21,814 | 21,531 | 21,366 | 21,298 | 21,067 | 20,824 | 20,613 | 19,967 | 19,738 | 19,672 | 19,664 | 19,628 | 19,608 | 19,585 | 19,561 | 19,494 | 19,385 | 15,190 | 15,049 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 | 14,977 |
Ingehouden winsten
| 559,538 | 542,917 | 522,034 | 498,429 | 483,366 | 468,688 | 456,361 | 438,033 | 428,044 | 412,101 | 398,055 | 380,443 | 376,268 | 367,988 | 357,294 | 341,125 | 333,980 | 321,599 | 314,023 | 299,075 | 291,221 | 282,290 | 268,273 | 256,315 | 248,940 | 239,698 | 232,004 | 221,792 | 216,446 | 210,341 | 200,614 | 192,286 | 184,205 | 178,998 | 174,289 | 166,538 | 162,428 | 159,362 | 153,760 | 146,207 | 142,105 | 139,399 | 134,440 | 127,832 | 123,207 | 118,399 | 114,620 | 107,912 | 104,463 | 100,524 | 97,202 | 91,941 | 85,165 | 82,575 | 80,820 | 76,356 | 74,503 | 73,657 | 71,061 | 68,529 | 65,806 | 61,479 | 60,012 |
Overige gereserveerde algehele resultaten
| 18,158 | 14,782 | 20,659 | 16,273 | 10,761 | 10,702 | 15,367 | 10,486 | 4,810 | 2,097 | 1,664 | 1,692 | 2,350 | 40,220 | -572 | -99 | -176 | 307 | -771 | -91 | 974 | 922 | 1,910 | 725 | -629 | 1,790 | 1,806 | 1,596 | 869 | 1,428 | -738 | -1,945 | -237 | 1,817 | 2,426 | 2,753 | 2,672 | 2,662 | 959 | -454 | -292 | 182 | -389 | -206 | -889 | -1,123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -63,297 | -63,354 | -63,353 | -63,415 | -506,717 | -63,468 | -63,515 | -63,547 | -451,261 | -435,297 | -421,246 | -403,619 | 17,105 | -25,280 | 16,471 | 16,920 | 16,786 | 16,922 | 14,868 | 15,443 | 15,400 | 14,603 | 14,549 | 14,425 | 19,332 | 19,961 | 19,961 | 19,422 | 19,411 | 19,408 | 24,505 | 23,265 | 24,964 | 25,195 | 25,170 | 25,170 | 25,027 | 24,925 | 24,614 | 23,876 | 23,874 | 24,098 | 23,477 | 23,418 | 22,524 | 21,644 | 18,892 | 18,692 | 19,068 | 18,768 | 18,235 | 18,773 | 18,879 | 19,079 | 19,162 | 15,599 | 15,765 | 8,554 | 8,251 | 8,083 | 8,057 | 7,703 | 9,167 |
Totaal eigen vermogen van aandeelhouders
| 537,937 | 517,825 | 502,785 | 474,670 | 454,032 | 439,251 | 431,496 | 408,223 | 392,491 | 373,792 | 359,113 | 341,500 | 418,876 | 406,061 | 396,855 | 381,110 | 373,774 | 361,796 | 351,803 | 337,328 | 330,270 | 320,429 | 307,292 | 293,901 | 290,708 | 283,885 | 276,207 | 265,246 | 259,151 | 253,599 | 247,526 | 237,942 | 231,551 | 228,392 | 224,267 | 216,842 | 212,354 | 209,075 | 201,147 | 191,614 | 187,345 | 184,977 | 178,984 | 172,074 | 166,344 | 160,010 | 153,250 | 146,276 | 143,195 | 138,920 | 135,045 | 130,299 | 123,605 | 121,148 | 119,367 | 107,145 | 105,317 | 97,188 | 94,289 | 91,589 | 88,840 | 84,159 | 84,156 |
Totaal eigen vermogen
| 547,003 | 527,761 | 512,911 | 484,421 | 463,539 | 444,420 | 436,711 | 413,151 | 399,246 | 380,838 | 379,428 | 361,704 | 438,764 | 425,459 | 415,677 | 398,468 | 390,716 | 376,732 | 375,278 | 360,801 | 353,487 | 340,391 | 326,798 | 313,112 | 312,495 | 305,238 | 296,897 | 285,910 | 279,930 | 273,448 | 265,432 | 254,573 | 244,547 | 240,407 | 234,971 | 226,423 | 221,367 | 217,172 | 208,282 | 197,834 | 193,164 | 190,170 | 182,945 | 175,599 | 170,178 | 162,707 | 155,674 | 148,461 | 145,735 | 141,211 | 137,178 | 132,172 | 125,242 | 123,505 | 120,992 | 108,650 | 106,760 | 98,580 | 95,599 | 92,826 | 89,972 | 85,067 | 85,274 |
Totaal passiva en aandeelhoudersvermogen
| 1,498,410 | 1,454,154 | 1,498,609 | 1,491,602 | 1,481,058 | 1,437,140 | 1,476,908 | 1,387,919 | 1,383,678 | 1,352,800 | 1,420,789 | 1,317,207 | 1,370,252 | 1,323,312 | 1,362,035 | 1,278,190 | 1,298,948 | 1,252,877 | 1,328,172 | 1,267,021 | 1,278,567 | 1,286,058 | 1,039,902 | 871,712 | 807,057 | 797,445 | 782,137 | 752,213 | 642,868 | 629,705 | 628,931 | 594,782 | 560,568 | 561,006 | 560,400 | 529,642 | 505,666 | 499,802 | 489,466 | 433,905 | 432,135 | 431,338 | 440,762 | 390,218 | 386,622 | 391,233 | 394,475 | 375,193 | 362,651 | 385,010 | 380,139 | 355,360 | 341,300 | 358,230 | 332,956 | 321,638 | 302,029 | 318,010 | 342,552 | 295,804 | 297,527 | 290,715 | 293,185 |