Shimadzu Corporation
TSE:7701.T
4588 (JPY) • At close November 12, 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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 150,365 | 165,285 | 143,451 | 162,121 | 149,467 | 158,847 | 146,854 | 160,722 | 158,758 | 157,966 | 139,518 | 133,009 | 117,575 | 112,760 | 94,208 | 88,889 | 83,399 | 70,868 | 61,040 | 60,519 | 57,307 | 73,641 | 66,363 | 76,555 | 74,245 | 76,926 | 66,928 | 70,045 | 60,913 | 56,698 | 49,037 | 48,496 | 44,883 | 46,907 | 43,200 | 44,417 | 41,008 | 41,360 | 41,486 | 33,692 | 32,778 | 46,028 | 38,108 | 33,978 | 32,725 | 35,140 | 28,026 | 28,076 | 29,067 | 31,218 | 28,052 | 29,396 | 31,409 | 35,455 | 31,953 | 28,609 | 28,881 | 29,367 | 25,051 | 24,368 | 25,565 | 24,494 | 24,341 |
Kortetermijnbeleggingen
| 0 | 6,051 | 406 | 415 | 420 | 425 | -21,323 | -21,177 | -24,709 | -24,325 | -23,082 | -22,908 | -19,465 | -19,307 | -12,707 | -12,571 | -12,436 | -12,296 | -13,044 | -12,225 | -11,486 | -10,654 | -10,518 | -9,726 | -8,986 | 20 | 20 | 20 | 20 | -174 | -190 | -157 | -158 | -175 | -186 | -191 | -190 | -177 | -178 | -175 | -170 | 20 | 20 | 20 | 20 | -378 | -482 | -483 | -590 | -593 | -652 | -671 | -836 | -876 | -1,081 | -1,092 | -1,291 | -1,307 | -1,304 | -1,328 | -1,438 | -1,465 | -1,476 |
Liquide middelen en kortetermijnbeleggingen
| 150,365 | 165,285 | 143,857 | 162,536 | 149,887 | 159,272 | 146,854 | 160,722 | 158,758 | 157,966 | 139,518 | 133,009 | 117,575 | 112,760 | 94,208 | 88,889 | 83,399 | 70,868 | 61,040 | 60,519 | 57,307 | 73,641 | 66,363 | 76,555 | 74,245 | 76,946 | 66,948 | 70,065 | 60,933 | 56,698 | 49,037 | 48,496 | 44,883 | 46,907 | 43,200 | 44,417 | 41,008 | 41,360 | 41,486 | 33,692 | 32,778 | 46,048 | 38,128 | 33,998 | 32,745 | 35,140 | 28,026 | 28,076 | 29,067 | 31,218 | 28,052 | 29,396 | 31,409 | 35,455 | 31,953 | 28,609 | 28,881 | 29,367 | 25,051 | 24,368 | 25,565 | 24,494 | 24,341 |
Nettovorderingen
| 128,776 | 142,759 | 123,115 | 123,354 | 112,389 | 131,242 | 118,328 | 116,359 | 105,532 | 121,931 | 104,582 | 103,920 | 100,547 | 117,857 | 100,100 | 95,276 | 97,182 | 119,903 | 112,874 | 111,341 | 103,626 | 126,358 | 107,560 | 106,011 | 103,812 | 128,779 | 110,512 | 110,723 | 102,790 | 122,480 | 104,698 | 97,522 | 92,817 | 115,159 | 99,708 | 99,722 | 94,892 | 112,697 | 99,628 | 97,016 | 88,537 | 120,166 | 108,986 | 92,900 | 89,116 | 95,316 | 82,716 | 83,011 | 80,994 | 92,136 | 81,849 | 81,657 | 76,095 | 87,004 | 78,864 | 78,371 | 73,823 | 89,189 | 75,790 | 72,340 | 69,777 | 85,805 | 85,875 |
Voorraad
| 152,554 | 141,772 | 147,585 | 144,085 | 143,011 | 128,094 | 131,123 | 127,198 | 122,046 | 106,647 | 106,924 | 99,737 | 102,005 | 97,650 | 98,681 | 98,426 | 103,797 | 87,872 | 91,143 | 85,676 | 89,236 | 83,468 | 88,840 | 86,923 | 86,938 | 80,635 | 88,046 | 83,017 | 83,448 | 76,700 | 84,567 | 78,155 | 77,803 | 73,669 | 83,712 | 79,320 | 81,909 | 74,865 | 82,427 | 76,459 | 78,012 | 70,716 | 80,465 | 76,086 | 77,365 | 69,607 | 76,900 | 71,210 | 75,761 | 69,071 | 75,972 | 70,406 | 71,972 | 62,681 | 69,911 | 63,846 | 67,411 | 63,014 | 71,607 | 69,836 | 75,605 | 68,732 | 78,709 |
Overige vlottende activa
| 21,027 | 17,120 | 17,525 | 13,684 | 17,388 | 12,901 | 13,879 | 9,816 | 10,680 | 7,819 | 8,657 | 6,562 | 8,976 | 7,179 | 9,064 | 6,809 | 7,639 | 6,997 | 8,001 | 6,028 | 7,464 | 7,439 | 9,233 | 6,634 | 7,582 | 7,525 | 7,307 | 6,650 | 7,680 | 7,202 | 8,237 | 5,806 | 7,341 | 5,931 | 6,417 | 5,249 | 5,195 | 5,895 | 5,870 | 5,172 | 5,933 | 4,408 | 5,130 | 5,046 | 5,149 | 4,013 | 4,843 | 3,619 | 3,409 | 3,819 | 4,332 | 3,032 | 2,943 | 2,769 | 3,680 | 3,399 | 3,865 | 2,208 | 4,076 | 2,631 | 2,235 | 2,193 | 3,707 |
Totaal vlottende activa
| 452,722 | 466,936 | 432,082 | 443,659 | 422,675 | 431,509 | 410,184 | 414,095 | 397,016 | 394,363 | 359,681 | 343,228 | 329,103 | 335,446 | 302,053 | 289,400 | 292,017 | 285,640 | 273,058 | 263,564 | 257,633 | 290,906 | 271,996 | 276,123 | 272,577 | 293,885 | 272,813 | 270,455 | 254,851 | 263,080 | 246,539 | 229,979 | 222,844 | 241,666 | 233,037 | 228,708 | 223,004 | 234,817 | 229,411 | 212,339 | 205,260 | 241,338 | 232,709 | 208,030 | 204,375 | 204,076 | 192,485 | 185,916 | 189,231 | 196,244 | 190,205 | 184,491 | 182,419 | 187,909 | 184,408 | 174,225 | 173,980 | 183,778 | 176,524 | 169,175 | 173,182 | 181,224 | 192,632 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 119,595 | 118,564 | 115,932 | 117,010 | 115,155 | 112,991 | 112,337 | 113,235 | 107,325 | 104,428 | 101,372 | 101,053 | 100,871 | 102,390 | 101,711 | 100,680 | 101,175 | 97,773 | 96,047 | 97,451 | 94,650 | 92,879 | 88,760 | 88,396 | 87,279 | 84,133 | 81,303 | 80,712 | 79,511 | 78,749 | 78,773 | 76,639 | 76,376 | 76,155 | 76,699 | 77,069 | 77,207 | 75,427 | 74,537 | 73,139 | 71,951 | 69,403 | 71,194 | 69,745 | 67,529 | 66,166 | 65,084 | 65,390 | 65,655 | 65,212 | 64,593 | 65,034 | 65,412 | 65,645 | 65,997 | 66,684 | 67,416 | 67,614 | 68,228 | 68,444 | 67,571 | 67,608 | 68,107 |
Goodwill
| 10,465 | 5,220 | 4,695 | 4,876 | 4,885 | 4,947 | 6,727 | 5,987 | 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 | 1,929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 12,991 | 12,793 | 12,415 | 12,132 | 12,104 | 12,016 | 9,375 | 9,513 | 11,542 | 11,151 | 10,819 | 11,029 | 11,233 | 11,615 | 11,665 | 12,069 | 12,138 | 11,441 | 11,510 | 11,202 | 11,109 | 10,830 | 10,936 | 11,050 | 10,934 | 9,234 | 8,729 | 8,455 | 8,396 | 8,396 | 8,513 | 7,800 | 7,581 | 7,558 | 7,374 | 7,394 | 7,222 | 7,298 | 7,243 | 7,294 | 7,070 | 5,029 | 6,712 | 6,465 | 6,650 | 6,629 | 7,069 | 7,118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 23,456 | 18,013 | 17,110 | 17,008 | 16,989 | 16,963 | 16,102 | 15,500 | 11,542 | 11,151 | 10,819 | 11,029 | 11,233 | 11,615 | 11,665 | 12,069 | 12,138 | 11,441 | 11,510 | 11,202 | 11,109 | 10,830 | 10,936 | 11,050 | 10,934 | 9,234 | 8,729 | 8,455 | 8,396 | 8,396 | 8,513 | 7,800 | 7,581 | 7,558 | 7,374 | 7,394 | 7,222 | 7,298 | 7,243 | 7,294 | 7,070 | 6,958 | 6,712 | 6,465 | 6,650 | 6,629 | 7,069 | 7,118 | 7,167 | 7,218 | 7,025 | 6,687 | 6,675 | 6,794 | 6,747 | 6,760 | 6,370 | 6,266 | 6,165 | 6,247 | 6,415 | 6,538 | 6,283 |
Langetermijnbeleggingen
| 16,723 | 17,755 | 15,941 | 15,036 | 42,744 | 14,720 | 35,387 | 34,602 | 37,422 | 37,821 | 38,859 | 38,014 | 34,376 | 32,970 | 28,951 | 27,829 | 26,372 | 24,304 | 27,882 | 25,442 | 24,451 | 24,216 | 23,376 | 26,290 | 24,882 | 16,444 | 17,413 | 16,254 | 14,746 | 13,953 | 13,703 | 11,941 | 12,106 | 14,829 | 16,258 | 13,455 | 14,887 | 13,938 | 11,917 | 11,225 | 10,266 | 10,325 | 15,407 | 13,458 | 12,332 | 12,326 | 10,495 | 8,982 | 9,470 | 9,885 | 8,728 | 8,824 | 10,090 | 10,365 | 10,106 | 9,571 | 9,810 | 11,282 | 10,542 | 11,036 | 11,230 | 9,241 | 9,928 |
Belastingvorderingen
| 9,431 | 10,946 | 12,911 | 14,518 | 12,339 | 15,692 | 13,051 | 14,287 | 11,469 | 12,606 | 9,472 | 11,604 | 9,476 | 11,498 | 10,952 | 12,729 | 14,193 | 13,341 | 9,210 | 11,518 | 11,922 | 12,400 | 10,631 | 11,325 | 11,071 | 3,089 | 3,416 | 3,222 | 3,901 | 4,160 | 5,371 | 6,051 | 6,352 | 6,388 | 5,164 | 5,405 | 5,287 | 5,195 | 8,362 | 8,717 | 9,218 | 9,462 | 9,626 | 10,432 | 10,890 | 7,776 | 8,482 | 9,158 | 9,047 | 8,776 | 8,984 | 9,814 | 9,812 | 9,738 | 10,362 | 11,088 | 10,941 | 10,531 | 10,948 | 11,062 | 11,037 | 11,598 | 12,143 |
Overige niet-vlottende activa
| 42,959 | 41,748 | 28,093 | 27,854 | 198 | 26,990 | 4,540 | 4,509 | 174 | 154 | 145 | 140 | 3,525 | 3,535 | 3,420 | 3,459 | 3,552 | 5,114 | 5,273 | 5,332 | 5,400 | 5,955 | 4,018 | 3,788 | 3,752 | 12,974 | 11,717 | 10,926 | 9,527 | 7,012 | 3,386 | 4,089 | 4,083 | 3,197 | 3,190 | 3,130 | 3,181 | 3,152 | 3,149 | 3,062 | 3,098 | 3,224 | 3,553 | 3,467 | 3,706 | 3,284 | 3,391 | 3,407 | 3,455 | 3,505 | 3,687 | 3,839 | 4,290 | 4,392 | 4,406 | 4,494 | 4,687 | 4,633 | 4,715 | 4,751 | 4,777 | 4,946 | 4,810 |
Totaal niet-vlottende activa
| 212,164 | 207,026 | 189,987 | 191,426 | 187,425 | 187,356 | 181,417 | 182,133 | 167,932 | 166,160 | 160,667 | 161,840 | 159,481 | 162,008 | 156,699 | 156,766 | 157,430 | 151,973 | 149,922 | 150,945 | 147,532 | 146,280 | 137,721 | 140,849 | 137,918 | 125,874 | 122,578 | 119,569 | 116,081 | 112,270 | 109,746 | 106,520 | 106,498 | 108,127 | 108,685 | 106,453 | 107,784 | 105,010 | 105,208 | 103,437 | 101,603 | 99,372 | 106,492 | 103,567 | 101,107 | 96,181 | 94,521 | 94,055 | 94,794 | 94,596 | 93,017 | 94,198 | 96,279 | 96,934 | 97,618 | 98,597 | 99,224 | 100,326 | 100,598 | 101,540 | 101,030 | 99,931 | 101,271 |
Totaal activa
| 664,886 | 673,962 | 622,074 | 635,089 | 610,106 | 618,869 | 591,603 | 596,234 | 564,955 | 560,528 | 520,353 | 505,073 | 488,590 | 497,459 | 458,758 | 446,172 | 449,450 | 437,618 | 422,986 | 414,514 | 405,171 | 437,190 | 409,726 | 416,976 | 410,501 | 419,764 | 395,395 | 390,028 | 370,937 | 375,354 | 356,290 | 336,505 | 329,345 | 349,798 | 341,728 | 335,166 | 330,793 | 339,832 | 334,624 | 315,781 | 306,869 | 340,715 | 339,204 | 311,600 | 305,485 | 300,259 | 287,012 | 279,971 | 284,025 | 290,840 | 283,222 | 278,689 | 278,698 | 284,843 | 282,026 | 272,822 | 273,204 | 284,104 | 277,122 | 270,715 | 274,212 | 281,155 | 293,903 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 40,964 | 52,400 | 52,255 | 54,523 | 55,070 | 66,713 | 67,806 | 62,661 | 64,389 | 66,538 | 62,310 | 55,093 | 58,189 | 61,424 | 54,289 | 48,810 | 54,047 | 60,189 | 59,960 | 55,739 | 60,192 | 66,610 | 59,110 | 58,799 | 64,171 | 66,589 | 60,791 | 58,857 | 55,056 | 57,263 | 54,216 | 49,580 | 49,658 | 52,422 | 51,634 | 49,155 | 50,168 | 51,596 | 48,241 | 43,628 | 46,948 | 51,662 | 49,096 | 42,515 | 45,025 | 48,651 | 44,760 | 52,036 | 55,058 | 59,313 | 57,174 | 53,769 | 55,808 | 56,819 | 53,694 | 51,011 | 53,414 | 54,116 | 48,288 | 41,053 | 45,793 | 55,196 | 63,216 |
Kortlopende schulden
| 1,541 | 5,030 | 4,868 | 5,233 | 4,887 | 4,637 | 4,600 | 4,946 | 5,059 | 4,962 | 4,580 | 4,718 | 4,735 | 5,030 | 5,028 | 5,117 | 15,003 | 4,076 | 4,543 | 4,454 | 4,216 | 18,450 | 18,597 | 18,685 | 19,314 | 4,195 | 4,161 | 5,084 | 5,010 | 3,970 | 4,637 | 3,435 | 3,660 | 3,996 | 8,427 | 6,082 | 8,521 | 9,635 | 19,800 | 12,427 | 12,549 | 53,897 | 37,354 | 29,915 | 30,923 | 19,588 | 23,797 | 16,075 | 16,499 | 18,138 | 6,237 | 7,675 | 7,507 | 10,391 | 12,338 | 9,530 | 6,187 | 15,443 | 15,398 | 17,497 | 14,500 | 23,559 | 26,983 |
Belastingschulden
| 3,617 | 8,008 | 3,268 | 7,501 | 3,072 | 10,320 | 3,963 | 9,229 | 2,507 | 10,944 | 3,956 | 7,083 | 2,704 | 7,645 | 1,670 | 2,083 | 1,163 | 4,844 | 1,966 | 3,363 | 1,351 | 3,740 | 1,313 | 3,596 | 2,136 | 7,460 | 2,611 | 4,016 | 1,611 | 4,870 | 1,274 | 1,849 | 1,515 | 4,997 | 1,144 | 2,760 | 901 | 5,056 | 1,167 | 1,576 | 677 | 1,715 | 1,424 | 1,881 | 270 | 1,524 | 758 | 1,169 | 884 | 2,917 | 1,298 | 1,659 | 2,707 | 2,990 | 1,017 | 1,403 | 1,041 | 1,405 | 548 | 825 | 639 | 2,239 | 1,251 |
Uitgestelde opbrengsten
| 53,987 | 50,221 | 72,567 | 87,157 | 75,716 | 90,514 | 79,437 | 85,337 | 70,082 | 77,111 | 60,834 | 66,659 | 55,313 | 68,149 | 20,855 | 22,590 | 18,580 | 28,668 | 17,870 | 25,379 | 18,708 | 28,647 | 20,416 | 27,095 | 22,789 | 32,792 | 19,536 | 23,592 | 15,925 | 25,180 | 17,156 | 20,086 | 15,391 | 25,271 | 16,004 | 20,170 | 13,925 | 24,664 | 15,827 | 19,703 | 17,033 | 20,824 | 38,367 | 17,666 | 11,790 | 16,268 | 12,006 | 6,343 | 2,908 | 9,101 | 3,659 | 7,220 | 4,759 | 9,067 | 3,378 | 6,594 | 3,158 | 7,038 | 2,624 | 5,736 | 2,650 | 7,734 | 3,369 |
Overige kortlopende verplichtingen
| 340 | -9,548 | -41,619 | -50,931 | -42,623 | -66,510 | -59,553 | -61,063 | -52,470 | -67,350 | -54,866 | -53,116 | -48,837 | -59,576 | -10,584 | -8,188 | -10,040 | -42,492 | -37,804 | -38,989 | -39,527 | -50,779 | -39,501 | -42,157 | -44,676 | -55,658 | -42,720 | -43,596 | -34,455 | -44,399 | -35,396 | -36,285 | -33,966 | -41,521 | -34,750 | -36,887 | -34,283 | -41,912 | -32,856 | -30,429 | -33,546 | -41,101 | -37,764 | -32,348 | -32,366 | -40,558 | -34,410 | -42,906 | -41,545 | -52,778 | -39,979 | -45,327 | -47,302 | -51,353 | -36,657 | -42,837 | -40,205 | -46,721 | -31,931 | -32,236 | -31,459 | -47,495 | -52,017 |
Totaal kortlopende verplichtingen
| 141,413 | 158,511 | 143,594 | 158,006 | 151,192 | 172,387 | 164,059 | 163,771 | 153,956 | 158,743 | 139,124 | 135,530 | 130,293 | 144,096 | 125,547 | 119,222 | 132,800 | 115,474 | 106,495 | 105,685 | 105,132 | 133,278 | 119,045 | 124,817 | 127,905 | 121,967 | 105,170 | 106,810 | 98,203 | 104,147 | 96,103 | 88,245 | 85,916 | 97,587 | 94,093 | 90,435 | 89,400 | 100,635 | 100,420 | 90,533 | 90,609 | 138,659 | 137,573 | 102,144 | 100,667 | 94,124 | 91,671 | 84,753 | 88,862 | 96,004 | 85,563 | 78,765 | 79,287 | 84,733 | 87,464 | 76,712 | 77,009 | 85,397 | 83,215 | 73,928 | 77,916 | 96,429 | 106,018 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 50 | 66 | 6,998 | 7,242 | 7,452 | 6,631 | 6,884 | 7,413 | 6,745 | 6,627 | 4,664 | 4,881 | 4,808 | 5,226 | 4,823 | 5,431 | 6,218 | 3,552 | 3,504 | 3,695 | 3,640 | 2,575 | 2,755 | 2,773 | 2,733 | 17,487 | 17,928 | 17,600 | 17,696 | 17,406 | 17,239 | 17,218 | 17,308 | 17,545 | 17,554 | 17,778 | 17,560 | 17,628 | 17,721 | 17,404 | 17,537 | 2,493 | 3,083 | 2,793 | 2,923 | 13,024 | 12,829 | 13,128 | 12,843 | 12,683 | 22,538 | 21,897 | 22,014 | 21,991 | 21,736 | 22,687 | 22,981 | 23,180 | 23,382 | 23,489 | 23,300 | 13,448 | 13,552 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -142 | 0 | 0 | 0 | -158 | 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 | 727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142 | 0 | 0 | 0 | 158 | 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
| 23,492 | 23,046 | 17,058 | 16,360 | 16,571 | 16,353 | 15,591 | 14,986 | 14,801 | 13,996 | 14,441 | 12,326 | 13,308 | 12,635 | 16,776 | 16,138 | 16,161 | 15,819 | 14,180 | 13,209 | 13,200 | 13,397 | 11,827 | 11,505 | 11,720 | 12,251 | 13,742 | 12,222 | 12,212 | 12,174 | 12,589 | 12,624 | 13,635 | 14,697 | 10,099 | 10,366 | 11,275 | 11,554 | 16,817 | 16,901 | 17,346 | 17,570 | 28,670 | 28,793 | 29,469 | 19,682 | 19,947 | 19,781 | 20,620 | 20,585 | 20,853 | 20,738 | 21,518 | 21,466 | 21,801 | 21,717 | 22,495 | 22,388 | 22,680 | 23,035 | 23,760 | 23,972 | 23,810 |
Totaal niet-vlottende verplichtingen
| 23,542 | 23,112 | 24,056 | 23,602 | 24,023 | 22,984 | 22,475 | 22,399 | 21,546 | 20,623 | 19,105 | 17,207 | 18,116 | 17,861 | 21,599 | 21,569 | 22,379 | 19,371 | 17,684 | 16,904 | 16,840 | 15,972 | 14,582 | 14,278 | 14,453 | 29,738 | 31,670 | 29,822 | 29,908 | 29,580 | 29,828 | 29,842 | 30,943 | 32,242 | 27,653 | 28,144 | 28,835 | 29,182 | 34,538 | 34,305 | 34,883 | 20,063 | 31,753 | 31,586 | 32,392 | 32,706 | 32,776 | 32,909 | 33,463 | 33,268 | 43,391 | 42,635 | 43,532 | 43,457 | 43,537 | 44,404 | 45,476 | 45,568 | 46,062 | 46,524 | 47,060 | 37,420 | 37,362 |
Totaal passiva
| 164,955 | 181,623 | 167,650 | 181,608 | 175,215 | 195,371 | 186,534 | 186,170 | 175,502 | 179,366 | 158,229 | 152,737 | 148,409 | 161,957 | 147,146 | 140,791 | 155,179 | 134,845 | 124,179 | 122,589 | 121,972 | 149,250 | 133,627 | 139,095 | 142,358 | 151,705 | 136,840 | 136,632 | 128,111 | 133,727 | 125,931 | 118,087 | 116,859 | 129,829 | 121,746 | 118,579 | 118,235 | 129,817 | 134,958 | 124,838 | 125,492 | 158,722 | 169,326 | 133,730 | 133,059 | 126,830 | 124,447 | 117,662 | 122,325 | 129,272 | 128,954 | 121,400 | 122,819 | 128,190 | 131,001 | 121,116 | 122,485 | 130,965 | 129,277 | 120,452 | 124,976 | 133,849 | 143,380 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 397,941 | 0 | 0 | 0 | 359,523 | 359,073 | 345,662 | 338,166 | 0 | 0 | 0 | 127 | 1,398 | 2,618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,197 | 2,904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,536 | 2,443 | 4,876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 | 26,648 |
Ingehouden winsten
| 375,568 | 376,400 | 358,417 | 352,987 | 337,537 | 336,066 | 319,939 | 315,004 | 299,189 | 298,758 | 285,346 | 277,851 | 266,091 | 262,966 | 250,480 | 245,207 | 235,451 | 245,254 | 234,883 | 231,169 | 221,334 | 222,801 | 209,757 | 207,026 | 198,462 | 198,038 | 186,231 | 182,764 | 173,871 | 174,391 | 163,684 | 161,380 | 154,139 | 153,758 | 145,129 | 142,810 | 135,342 | 134,871 | 126,918 | 124,339 | 118,970 | 119,367 | 104,442 | 118,142 | 113,601 | 117,053 | 112,288 | 113,399 | 110,565 | 111,968 | 105,387 | 106,208 | 103,498 | 105,244 | 98,838 | 99,170 | 96,040 | 97,411 | 93,013 | 93,512 | 92,656 | 93,641 | 91,897 |
Overige gereserveerde algehele resultaten
| 63,911 | 55,478 | 35,549 | 40,033 | 36,948 | 27,082 | 24,781 | 32,128 | 29,930 | 22,089 | 16,462 | 14,170 | 13,780 | 60,299 | 830 | -127 | -1,398 | -2,618 | 3,728 | 561 | 1,669 | 4,933 | 6,132 | 10,648 | 8,878 | 9,229 | 11,545 | 9,879 | 7,707 | 5,988 | 5,420 | -4,197 | -2,904 | 4,960 | 13,586 | 12,504 | 15,914 | 13,857 | 11,463 | 5,329 | 1,135 | 1,366 | 4,170 | -1,536 | -2,443 | -4,876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 33,800 | 33,809 | 33,806 | 33,809 | -364,185 | 33,702 | 33,701 | 33,703 | -325,837 | -325,406 | -311,994 | -304,499 | 33,662 | -14,411 | 33,654 | 33,526 | 32,172 | 30,871 | 33,508 | 33,509 | 33,509 | 33,511 | 33,513 | 33,513 | 33,776 | 33,778 | 33,778 | 33,781 | 34,301 | 34,303 | 34,304 | 30,116 | 31,421 | 34,326 | 34,343 | 34,360 | 34,379 | 34,391 | 34,406 | 34,417 | 34,429 | 34,432 | 34,443 | 32,923 | 32,025 | 29,597 | 23,402 | 22,032 | 24,256 | 22,731 | 22,005 | 24,200 | 25,502 | 24,539 | 25,330 | 25,674 | 27,808 | 28,865 | 27,977 | 29,882 | 29,520 | 26,622 | 31,536 |
Totaal eigen vermogen van aandeelhouders
| 499,927 | 492,335 | 454,420 | 453,477 | 434,889 | 423,498 | 405,069 | 407,483 | 389,453 | 381,162 | 362,124 | 352,336 | 340,181 | 335,502 | 311,612 | 305,381 | 294,271 | 302,773 | 298,767 | 291,887 | 283,160 | 287,893 | 276,050 | 277,835 | 267,764 | 267,693 | 258,202 | 253,072 | 242,527 | 241,330 | 230,056 | 218,144 | 212,208 | 219,692 | 219,706 | 216,322 | 212,283 | 209,767 | 199,435 | 190,733 | 181,182 | 181,813 | 169,703 | 177,713 | 172,274 | 173,298 | 162,338 | 162,079 | 161,469 | 161,347 | 154,040 | 157,056 | 155,648 | 156,431 | 150,816 | 151,492 | 150,496 | 152,924 | 147,638 | 150,042 | 148,824 | 146,911 | 150,081 |
Totaal eigen vermogen
| 499,931 | 492,339 | 454,424 | 453,481 | 434,891 | 423,498 | 405,069 | 410,064 | 389,453 | 381,162 | 362,124 | 352,336 | 340,181 | 335,502 | 311,612 | 305,381 | 294,271 | 302,773 | 298,807 | 291,925 | 283,199 | 287,940 | 276,099 | 277,881 | 268,143 | 268,059 | 258,555 | 253,396 | 242,826 | 241,627 | 230,359 | 218,418 | 212,486 | 219,969 | 219,982 | 216,587 | 212,558 | 210,015 | 199,666 | 190,943 | 181,377 | 181,993 | 169,878 | 177,870 | 172,426 | 173,429 | 162,565 | 162,309 | 161,700 | 161,568 | 154,268 | 157,289 | 155,879 | 156,653 | 151,025 | 151,706 | 150,719 | 153,139 | 147,845 | 150,263 | 149,236 | 147,306 | 150,523 |
Totaal passiva en aandeelhoudersvermogen
| 664,886 | 673,962 | 622,074 | 635,089 | 610,106 | 618,869 | 591,603 | 596,234 | 564,955 | 560,528 | 520,353 | 505,073 | 488,590 | 497,459 | 458,758 | 446,172 | 449,450 | 437,618 | 422,986 | 414,514 | 405,171 | 437,190 | 409,726 | 416,976 | 410,501 | 419,764 | 395,395 | 390,028 | 370,937 | 375,354 | 356,290 | 336,505 | 329,345 | 349,798 | 341,728 | 335,166 | 330,793 | 339,832 | 334,624 | 315,781 | 306,869 | 340,715 | 339,204 | 311,600 | 305,485 | 300,259 | 287,012 | 279,971 | 284,025 | 290,840 | 283,222 | 278,689 | 278,698 | 284,843 | 282,026 | 272,822 | 273,204 | 284,104 | 277,122 | 270,715 | 274,212 | 281,155 | 293,903 |