Topcon Corporation
TSE:7732.T
1511.5 (JPY) • At close November 14, 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 19,331 | 22,058 | 19,623 | 21,728 | 19,859 | 21,402 | 17,660 | 21,778 | 21,089 | 22,646 | 20,124 | 24,322 | 20,966 | 22,688 | 20,815 | 22,765 | 18,824 | 29,471 | 16,134 | 16,965 | 13,372 | 15,477 | 13,894 | 14,220 | 15,496 | 18,564 | 14,316 | 18,194 | 18,148 | 19,537 | 15,570 | 17,744 | 14,823 | 18,861 | 16,186 | 15,457 | 14,385 | 17,842 | 16,507 | 16,387 | 15,921 | 17,878 | 15,187 | 13,735 | 14,346 | 16,785 | 17,213 | 13,288 | 13,026 | 16,095 | 13,775 | 11,622 | 12,678 | 15,459 | 13,927 | 16,444 | 18,649 | 18,963 | 17,373 | 15,778 |
Kortetermijnbeleggingen
| 0 | 0 | 2,951 | 0 | 2,507 | 0 | -343 | 0 | 1,856 | 0 | -1,280 | 0 | 361 | 0 | -358 | 0 | 0 | 0 | -695 | 0 | 0 | 0 | -419 | 0 | 0 | 0 | -204 | 0 | 0 | 0 | -305 | 0 | 0 | 0 | -178 | 0 | 0 | 0 | -1,378 | 0 | 0 | 0 | -2,831 | 0 | 0 | 0 | -800 | 0 | 0 | 0 | -1,327 | 0 | 0 | 0 | -1,452 | 0 | 0 | 0 | -487 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 19,331 | 22,058 | 19,623 | 21,728 | 19,859 | 21,402 | 17,660 | 21,778 | 21,089 | 22,646 | 20,124 | 24,322 | 20,966 | 22,688 | 20,815 | 22,765 | 18,824 | 29,471 | 16,134 | 16,965 | 13,372 | 15,477 | 13,894 | 14,220 | 15,496 | 18,564 | 14,316 | 18,194 | 18,148 | 19,537 | 15,570 | 17,744 | 14,823 | 18,861 | 16,186 | 15,457 | 14,385 | 17,842 | 16,507 | 16,387 | 15,921 | 17,878 | 15,187 | 13,735 | 14,346 | 16,785 | 17,213 | 13,288 | 13,026 | 16,095 | 13,775 | 11,622 | 12,678 | 15,459 | 13,927 | 16,444 | 18,649 | 18,963 | 17,373 | 15,778 |
Nettovorderingen
| 43,441 | 42,668 | 46,344 | 37,916 | 42,647 | 40,227 | 45,529 | 41,389 | 43,477 | 39,458 | 43,632 | 34,435 | 34,071 | 34,475 | 39,055 | 30,174 | 30,928 | 29,579 | 38,076 | 32,671 | 37,435 | 36,235 | 43,511 | 34,032 | 38,591 | 37,496 | 42,680 | 34,918 | 36,413 | 38,081 | 39,521 | 33,598 | 34,668 | 31,952 | 40,985 | 31,163 | 38,381 | 36,001 | 41,882 | 34,650 | 35,551 | 34,049 | 40,466 | 32,546 | 32,626 | 33,435 | 35,443 | 27,636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 54,364 | 60,916 | 57,411 | 59,699 | 61,332 | 60,029 | 51,508 | 51,136 | 50,628 | 47,840 | 39,624 | 37,868 | 34,666 | 33,665 | 32,405 | 33,904 | 34,776 | 38,008 | 35,761 | 36,214 | 32,559 | 32,466 | 31,140 | 36,435 | 33,826 | 33,648 | 31,427 | 35,329 | 33,887 | 33,836 | 32,347 | 37,029 | 33,483 | 35,678 | 36,001 | 40,291 | 37,522 | 37,029 | 30,627 | 32,236 | 29,942 | 30,564 | 29,420 | 32,827 | 28,262 | 28,310 | 26,363 | 28,298 | 23,353 | 23,313 | 21,597 | 23,798 | 24,595 | 27,306 | 25,144 | 27,367 | 26,365 | 24,725 | 22,765 | 22,816 |
Overige vlottende activa
| 11,327 | 10,591 | 11,173 | 12,872 | 10,269 | 8,956 | 8,377 | 10,696 | 9,677 | 11,082 | 10,661 | 9,856 | 9,633 | 8,431 | 9,667 | 8,543 | 7,422 | 7,375 | 8,557 | 8,570 | 6,966 | 6,415 | 7,609 | 6,690 | 6,536 | 6,410 | 12,733 | 12,555 | 11,894 | 10,121 | 11,651 | 12,523 | 10,901 | 12,957 | 14,491 | 15,138 | 13,636 | 12,616 | 11,930 | 11,768 | 10,494 | 10,712 | 11,318 | 9,693 | 9,127 | 9,284 | 10,091 | 8,404 | 36,726 | 36,484 | 42,835 | 37,450 | 39,634 | 37,866 | 42,500 | 35,386 | 39,807 | 38,139 | 43,009 | 33,639 |
Totaal vlottende activa
| 128,463 | 136,233 | 134,551 | 132,215 | 134,107 | 130,614 | 123,074 | 124,999 | 124,871 | 121,026 | 114,041 | 106,481 | 99,336 | 99,259 | 101,942 | 95,386 | 91,950 | 104,433 | 98,528 | 94,420 | 90,332 | 90,593 | 96,154 | 91,377 | 94,449 | 96,118 | 101,156 | 100,996 | 100,342 | 101,575 | 99,089 | 100,894 | 93,875 | 99,448 | 107,663 | 102,049 | 103,924 | 103,488 | 100,946 | 95,041 | 91,908 | 93,203 | 96,391 | 88,801 | 84,361 | 87,814 | 89,110 | 77,626 | 73,105 | 75,892 | 78,207 | 72,870 | 76,907 | 80,631 | 81,571 | 79,197 | 84,821 | 81,827 | 83,147 | 72,233 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 41,222 | 41,728 | 40,242 | 37,866 | 37,417 | 34,675 | 32,848 | 31,817 | 31,951 | 30,357 | 24,863 | 23,992 | 23,105 | 22,294 | 22,520 | 21,980 | 21,222 | 21,218 | 20,738 | 21,736 | 19,372 | 18,849 | 16,950 | 17,137 | 17,343 | 16,355 | 15,900 | 16,632 | 15,984 | 15,286 | 15,129 | 14,047 | 13,153 | 12,709 | 13,265 | 13,669 | 14,001 | 13,008 | 12,159 | 12,458 | 11,574 | 11,445 | 11,188 | 11,401 | 11,207 | 11,317 | 11,277 | 12,296 | 12,098 | 12,520 | 12,850 | 12,793 | 12,746 | 13,080 | 13,455 | 13,648 | 14,463 | 14,553 | 15,542 | 17,446 |
Goodwill
| 14,015 | 16,012 | 15,764 | 18,468 | 19,479 | 18,819 | 8,994 | 9,183 | 10,226 | 10,231 | 9,741 | 8,261 | 8,456 | 8,866 | 9,307 | 9,231 | 9,776 | 10,326 | 10,856 | 11,542 | 11,792 | 12,337 | 13,162 | 14,685 | 15,599 | 15,744 | 14,771 | 14,386 | 14,715 | 14,108 | 14,553 | 16,409 | 14,670 | 15,401 | 17,501 | 18,163 | 18,858 | 19,693 | 8,555 | 10,281 | 7,593 | 7,895 | 8,319 | 8,825 | 8,838 | 9,268 | 9,650 | 9,584 | 8,903 | 9,305 | 10,048 | 10,077 | 10,140 | 10,963 | 11,261 | 12,041 | 12,643 | 12,283 | 13,140 | 14,271 |
Immateriële activa
| 23,768 | 26,344 | 25,531 | 20,614 | 21,703 | 21,900 | 21,334 | 19,121 | 20,477 | 20,793 | 20,173 | 20,393 | 20,612 | 18,274 | 18,648 | 16,556 | 17,061 | 17,334 | 17,827 | 17,158 | 17,192 | 17,410 | 19,253 | 20,501 | 21,211 | 20,739 | 20,693 | 21,720 | 21,803 | 21,649 | 21,482 | 19,937 | 18,972 | 19,515 | 21,135 | 18,087 | 18,186 | 18,640 | 12,526 | 10,735 | 10,400 | 9,748 | 9,813 | 9,783 | 9,568 | 9,468 | 9,242 | 8,477 | 8,024 | 8,081 | 8,296 | 6,719 | 6,161 | 6,026 | 5,934 | 5,736 | 5,767 | 2,391 | 2,335 | 2,144 |
Goodwill en immateriële activa
| 37,783 | 42,356 | 41,295 | 39,082 | 41,182 | 40,719 | 30,328 | 28,304 | 30,703 | 31,024 | 29,914 | 28,654 | 29,068 | 27,140 | 27,955 | 25,787 | 26,837 | 27,660 | 28,683 | 28,700 | 28,984 | 29,747 | 32,415 | 35,186 | 36,810 | 36,483 | 35,464 | 36,106 | 36,518 | 35,757 | 36,035 | 36,346 | 33,642 | 34,916 | 38,636 | 36,250 | 37,044 | 38,333 | 21,081 | 21,016 | 17,993 | 17,643 | 18,132 | 18,608 | 18,406 | 18,736 | 18,892 | 18,061 | 16,927 | 17,386 | 18,344 | 16,796 | 16,301 | 16,989 | 17,195 | 17,777 | 18,410 | 14,674 | 15,475 | 16,415 |
Langetermijnbeleggingen
| 0 | 31,845 | 6,483 | 24,971 | 23,348 | 25,009 | 3,568 | 17,883 | 17,333 | 15,820 | 4,991 | 15,363 | 15,721 | 16,084 | 4,765 | 14,434 | 14,354 | 14,462 | 2,996 | 14,609 | 14,200 | 14,673 | 4,380 | 13,657 | 14,599 | 14,396 | 5,235 | 9,065 | 8,359 | 8,240 | 3,676 | 7,101 | 6,659 | 6,517 | 2,899 | 10,547 | 8,296 | 9,482 | 5,198 | 9,416 | 8,960 | 8,409 | 5,995 | 10,816 | 10,747 | 11,409 | 4,145 | 11,325 | 10,684 | 0 | 4,332 | 0 | 0 | 0 | 6,138 | 0 | 0 | 0 | 5,594 | 0 |
Belastingvorderingen
| 0 | -31,843 | 19,010 | -24,971 | -23,348 | 0 | 13,849 | -17,883 | -17,333 | 0 | 10,821 | 0 | 0 | -16,084 | 9,873 | -14,434 | -14,354 | -14,462 | 9,679 | -14,609 | -14,200 | -14,673 | 9,272 | -13,657 | -14,599 | -14,396 | 2,011 | -9,065 | -8,359 | -8,240 | 3,028 | -7,101 | -6,659 | -6,517 | 2,813 | -10,547 | -8,296 | -9,482 | 2,306 | -9,416 | -8,960 | -8,409 | 2,656 | -10,816 | -10,747 | -11,409 | 3,160 | -11,325 | -10,684 | 0 | 4,561 | 0 | 0 | 0 | 3,836 | 0 | 0 | 0 | 4,093 | 0 |
Overige niet-vlottende activa
| 31,118 | 31,845 | 5,448 | 24,971 | 25,855 | -100,403 | 4,219 | 17,883 | 19,189 | -77,201 | 352 | -68,009 | -67,894 | 16,084 | 1,154 | 14,434 | 14,354 | 14,462 | 1,093 | 14,609 | 14,200 | 14,673 | 1,114 | 27,314 | 14,599 | 14,396 | 982 | 9,065 | 8,359 | 8,240 | 1,321 | 7,101 | 6,659 | 6,517 | 1,264 | 10,547 | 8,296 | 9,482 | 1,488 | 9,416 | 8,960 | 8,409 | 1,452 | 10,816 | 10,747 | 11,409 | 2,917 | 11,325 | 10,687 | 11,082 | 2,483 | 11,047 | 11,203 | 11,917 | 2,621 | 11,322 | 11,429 | 11,771 | 1,688 | 10,485 |
Totaal niet-vlottende activa
| 110,123 | 115,931 | 112,478 | 101,919 | 104,454 | 100,403 | 84,812 | 78,004 | 81,843 | 77,201 | 70,941 | 68,009 | 67,894 | 65,518 | 66,267 | 62,201 | 62,413 | 63,340 | 63,189 | 65,045 | 62,556 | 63,269 | 64,131 | 65,980 | 68,752 | 67,234 | 59,592 | 61,803 | 60,861 | 59,283 | 59,189 | 57,494 | 53,454 | 54,142 | 58,877 | 60,466 | 59,341 | 60,823 | 42,232 | 42,890 | 38,527 | 37,497 | 39,423 | 40,825 | 40,360 | 41,462 | 40,391 | 41,682 | 39,712 | 40,988 | 42,570 | 40,636 | 40,250 | 41,986 | 43,245 | 42,747 | 44,302 | 40,998 | 42,392 | 44,346 |
Totaal activa
| 238,586 | 252,164 | 247,029 | 234,136 | 238,563 | 231,018 | 207,890 | 203,006 | 206,716 | 198,228 | 184,983 | 174,492 | 167,232 | 164,779 | 168,210 | 157,589 | 154,364 | 167,774 | 161,721 | 159,466 | 152,889 | 153,864 | 160,288 | 157,357 | 163,203 | 163,353 | 160,751 | 162,800 | 161,205 | 160,859 | 158,280 | 158,390 | 147,331 | 153,591 | 166,542 | 162,516 | 163,267 | 164,313 | 143,181 | 137,933 | 130,437 | 130,701 | 135,818 | 129,627 | 124,722 | 129,277 | 129,503 | 119,310 | 112,817 | 116,880 | 120,777 | 113,506 | 117,157 | 122,617 | 124,816 | 121,944 | 129,123 | 122,825 | 125,539 | 116,579 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 11,695 | 13,541 | 15,394 | 15,588 | 16,727 | 15,829 | 16,389 | 16,879 | 15,683 | 16,300 | 15,687 | 14,122 | 12,497 | 12,480 | 12,880 | 9,711 | 8,127 | 9,415 | 12,981 | 12,215 | 10,510 | 11,098 | 11,990 | 11,157 | 11,241 | 10,985 | 12,384 | 11,512 | 10,851 | 9,644 | 10,353 | 9,477 | 8,209 | 9,396 | 11,066 | 11,904 | 11,962 | 12,569 | 12,034 | 10,539 | 11,058 | 10,610 | 11,107 | 11,309 | 10,446 | 9,584 | 9,903 | 11,539 | 10,976 | 11,425 | 12,206 | 12,124 | 13,419 | 13,580 | 13,536 | 13,286 | 14,476 | 13,668 | 13,614 | 7,947 |
Kortlopende schulden
| 44,978 | 45,993 | 30,460 | 25,051 | 23,590 | 19,686 | 23,482 | 26,924 | 23,560 | 20,161 | 17,001 | 24,397 | 21,553 | 10,685 | 13,887 | 17,199 | 17,010 | 31,438 | 38,091 | 34,233 | 29,541 | 14,769 | 14,204 | 15,074 | 17,463 | 21,043 | 18,446 | 19,845 | 18,679 | 18,025 | 16,983 | 21,178 | 20,059 | 23,269 | 24,513 | 27,509 | 23,756 | 49,356 | 30,105 | 32,261 | 27,736 | 23,674 | 25,044 | 23,628 | 23,766 | 32,155 | 31,627 | 38,273 | 36,921 | 32,692 | 33,625 | 32,344 | 29,071 | 28,678 | 28,223 | 29,904 | 31,725 | 24,093 | 22,869 | 19,890 |
Belastingschulden
| 0 | 960 | 3,131 | 2,567 | 2,769 | 1,552 | 1,486 | 1,251 | 1,731 | 1,190 | 2,152 | 1,592 | 1,456 | 1,110 | 1,005 | 775 | 447 | 274 | 1,159 | 771 | 489 | 423 | 1,420 | 1,325 | 1,632 | 945 | 1,519 | 407 | 943 | 1,422 | 991 | 413 | 739 | 437 | 1,204 | 646 | 1,801 | 1,389 | 2,518 | 1,653 | 1,846 | 1,306 | 2,378 | 2,055 | 1,795 | 794 | 1,172 | 914 | 825 | 592 | 627 | 949 | 1,049 | 802 | 1,194 | 973 | 1,209 | 670 | 1,227 | 502 |
Uitgestelde opbrengsten
| 1,683 | 960 | 3,131 | 4,391 | 4,584 | 3,288 | 15,689 | 3,110 | 3,512 | 2,792 | 18,609 | 2,891 | 2,684 | 2,252 | 14,389 | 1,691 | 1,377 | 1,255 | 10,938 | 1,941 | 1,681 | 1,593 | 12,318 | 2,363 | 2,711 | 2,046 | 10,433 | 1,372 | 1,904 | 2,365 | 8,938 | 1,311 | 1,586 | 1,300 | 8,930 | 1,477 | 2,705 | 2,195 | 11,226 | 2,720 | 2,784 | 2,145 | 10,019 | 2,683 | 2,389 | 1,393 | 8,155 | 1,598 | 1,619 | 1,402 | 6,450 | 1,560 | 1,683 | 1,505 | 7,185 | 1,635 | 1,931 | 1,393 | 7,820 | 1,259 |
Overige kortlopende verplichtingen
| 25,167 | 23,065 | 21,007 | 17,848 | 16,029 | 19,838 | 25,925 | 15,827 | 17,322 | 22,758 | 26,554 | 15,406 | 15,535 | 16,192 | 21,290 | 14,057 | 14,395 | 14,427 | 16,135 | 12,249 | 12,100 | 11,864 | 16,746 | 11,623 | 10,569 | 12,754 | 15,520 | 11,692 | 10,864 | 10,482 | 13,826 | 10,226 | 8,356 | 9,852 | 12,845 | 9,668 | 9,313 | 10,734 | 13,137 | 8,479 | 7,803 | 9,030 | 11,481 | 7,628 | 6,771 | 12,006 | 11,960 | 9,461 | 8,219 | 8,848 | 8,917 | 8,699 | 8,083 | 9,736 | 8,957 | 9,367 | 9,579 | 9,355 | 9,159 | 9,181 |
Totaal kortlopende verplichtingen
| 83,523 | 85,479 | 73,123 | 69,836 | 68,283 | 63,481 | 67,282 | 67,101 | 65,320 | 65,993 | 61,394 | 61,299 | 56,409 | 44,971 | 49,062 | 45,124 | 42,733 | 58,064 | 68,366 | 63,350 | 56,002 | 41,340 | 44,360 | 43,905 | 46,327 | 49,819 | 47,869 | 46,200 | 45,145 | 44,303 | 42,153 | 43,916 | 40,535 | 45,554 | 49,628 | 51,204 | 49,537 | 76,243 | 57,794 | 55,652 | 51,227 | 46,765 | 50,010 | 47,303 | 45,167 | 54,539 | 54,662 | 60,187 | 56,941 | 53,557 | 55,375 | 54,116 | 51,622 | 52,796 | 51,910 | 53,530 | 56,989 | 47,786 | 46,869 | 37,520 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 36,769 | 38,562 | 49,098 | 49,763 | 50,592 | 50,275 | 30,001 | 30,189 | 30,409 | 30,024 | 26,359 | 26,619 | 26,630 | 38,799 | 39,099 | 40,144 | 40,355 | 39,100 | 19,280 | 20,257 | 20,474 | 35,302 | 34,350 | 34,679 | 34,707 | 34,839 | 34,839 | 37,007 | 37,661 | 41,191 | 41,626 | 43,088 | 42,896 | 44,903 | 45,927 | 39,708 | 39,748 | 14,285 | 13,908 | 13,754 | 13,518 | 21,990 | 22,689 | 23,390 | 22,172 | 18,963 | 19,002 | 19,541 | 17,897 | 26,075 | 25,256 | 22,563 | 23,903 | 26,188 | 27,077 | 24,833 | 25,233 | 27,837 | 28,632 | 29,877 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 7,544 | 0 | 0 | 0 | 4,512 | 0 | 0 | 0 | 4,392 | 0 | 0 | 0 | 4,633 | 0 | 0 | 0 | 5,307 | 0 | 0 | 0 | 6,448 | 0 | 0 | 0 | 5,931 | 0 | 0 | 0 | 6,786 | 0 | 0 | 0 | 6,852 | 0 | 0 | 0 | 5,529 | 0 | 0 | 0 | 7,331 | 0 | 0 | 0 | 5,366 | 0 | 0 | 0 | 5,832 | 0 | 0 | 0 | 6,996 | 0 | 0 | 0 | 7,120 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 5,646 | 0 | 0 | 0 | 4,353 | 0 | 0 | 0 | 4,247 | 0 | 0 | 0 | 3,049 | 0 | 0 | 0 | 2,388 | 0 | 0 | 0 | 2,622 | 0 | 0 | 0 | 2,920 | 0 | 0 | 0 | 2,807 | 0 | 0 | 0 | 2,311 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 353 | 0 | 0 | 0 | 584 | 0 |
Overige niet-vlottende verplichtingen
| 14,061 | 15,335 | 8,859 | 14,285 | 14,616 | 15,270 | 4,703 | 14,203 | 15,332 | 11,762 | 3,443 | 10,593 | 10,364 | 9,308 | 1,680 | 8,858 | 9,037 | 9,036 | 1,722 | 9,226 | 9,067 | 9,263 | 1,360 | 10,160 | 9,873 | 9,834 | 3,776 | 10,510 | 10,909 | 10,788 | 1,596 | 10,772 | 9,330 | 9,434 | 2,992 | 7,903 | 7,980 | 8,153 | 1,341 | 7,338 | 7,201 | 7,263 | 1,432 | 6,414 | 6,368 | 6,471 | 1,448 | 7,055 | 0 | 6,991 | 1,247 | 7,380 | 7,831 | 8,096 | 1,242 | 8,690 | 8,824 | 8,744 | 645 | 9,256 |
Totaal niet-vlottende verplichtingen
| 50,830 | 53,897 | 63,603 | 64,048 | 65,208 | 65,545 | 43,569 | 44,392 | 45,741 | 41,786 | 38,441 | 37,212 | 36,994 | 48,107 | 48,461 | 49,002 | 49,392 | 48,136 | 28,697 | 29,483 | 29,541 | 44,565 | 44,780 | 44,839 | 44,580 | 44,673 | 44,546 | 47,517 | 48,570 | 51,979 | 52,815 | 53,860 | 52,226 | 54,337 | 55,771 | 47,611 | 47,728 | 22,438 | 20,778 | 21,092 | 20,719 | 29,253 | 31,481 | 29,804 | 28,540 | 25,434 | 25,820 | 26,596 | 24,883 | 33,066 | 32,338 | 29,943 | 31,734 | 34,284 | 35,668 | 33,523 | 34,057 | 36,581 | 36,981 | 39,133 |
Totaal passiva
| 134,353 | 139,376 | 136,726 | 133,884 | 133,491 | 129,026 | 110,851 | 111,493 | 111,061 | 107,779 | 99,835 | 98,511 | 93,403 | 93,078 | 97,523 | 94,126 | 92,125 | 106,200 | 97,063 | 92,833 | 85,543 | 85,905 | 89,140 | 88,744 | 90,907 | 94,492 | 92,415 | 93,717 | 93,715 | 96,282 | 94,968 | 97,776 | 92,761 | 99,891 | 105,399 | 98,815 | 97,265 | 98,681 | 78,572 | 76,744 | 71,946 | 76,018 | 81,491 | 77,107 | 73,707 | 79,973 | 80,482 | 86,783 | 81,824 | 86,623 | 87,713 | 84,059 | 83,356 | 87,080 | 87,578 | 87,053 | 91,046 | 84,367 | 83,850 | 76,653 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 17,620 | 0 | 0 | 0 | 0 | 84,392 | 0 | 0 | 0 | 79,871 | 79,812 | 74,867 | 74,049 | 1,570 | 1,782 | 5,428 | 5,913 | 6,135 | 6,730 | 4,225 | 5,892 | 5,092 | 3,896 | 3,569 | 770 | 2,424 | 3,608 | 258 | 1,799 | 3,513 | 5,126 | 3,679 | 9,819 | 9,355 | 4,255 | 0 | 0 | 0 | 0 | 0 | 646 | 1,875 | 1,735 | 0 | 1,430 | 1,438 | 2,001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 16,891 | 16,837 | 16,837 | 16,837 | 16,837 | 16,780 | 16,780 | 16,780 | 16,780 | 16,706 | 16,706 | 16,706 | 16,706 | 16,697 | 16,697 | 16,697 | 16,697 | 16,680 | 16,680 | 16,680 | 16,680 | 16,658 | 16,658 | 16,658 | 16,658 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 16,638 | 10,297 | 10,297 | 10,297 | 10,297 | 10,297 | 10,297 | 10,297 | 10,297 | 10,297 | 10,297 | 10,297 | 10,297 | 10,297 |
Ingehouden winsten
| 50,895 | 49,883 | 53,151 | 48,565 | 50,927 | 50,100 | 52,635 | 48,688 | 48,969 | 45,727 | 45,670 | 40,723 | 39,905 | 37,845 | 37,074 | 33,375 | 32,660 | 32,215 | 35,749 | 35,104 | 37,218 | 35,947 | 37,595 | 33,587 | 34,463 | 32,808 | 33,464 | 30,369 | 30,350 | 28,816 | 29,344 | 25,827 | 26,431 | 24,982 | 27,066 | 24,053 | 26,583 | 24,413 | 25,030 | 20,740 | 20,731 | 18,257 | 17,804 | 14,087 | 14,085 | 12,467 | 12,843 | 10,773 | 11,309 | 11,006 | 12,717 | 10,537 | 14,650 | 15,455 | 16,799 | 14,147 | 16,977 | 16,696 | 18,461 | 16,715 |
Overige gereserveerde algehele resultaten
| 17,029 | 26,632 | 20,806 | 15,492 | 17,963 | 15,836 | 8,445 | 6,939 | 10,689 | 9,016 | 3,745 | -265 | -1,594 | -1,570 | -1,782 | -5,428 | -5,913 | -6,135 | -6,730 | -4,225 | -5,892 | -5,092 | -3,896 | -3,569 | -770 | -2,424 | -3,608 | -258 | -1,799 | -3,513 | -5,126 | -3,679 | -9,819 | -9,355 | -4,255 | 511 | 309 | 2,475 | 901 | 1,946 | -646 | -1,875 | -1,735 | 157 | -1,430 | -1,438 | -2,001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4 | 17,567 | 17,570 | 17,567 | 35,532 | 33,348 | 17,511 | 17,511 | 17,511 | 17,437 | 17,437 | 17,437 | 17,438 | 14,290 | 13,865 | 6,573 | 17,404 | 5,117 | 4,000 | 9,010 | 17,670 | 18,728 | 18,728 | 11,590 | 18,730 | 13,861 | 11,493 | 18,212 | 18,751 | 11,835 | 18,860 | 18,860 | 18,861 | 152 | 10,352 | 20,888 | 20,888 | 20,889 | 20,890 | 22,835 | 19,599 | 17,142 | 20,891 | 20,892 | 18,134 | 18,118 | 20,993 | 10,950 | 8,894 | 8,500 | 9,653 | 8,216 | 8,449 | 9,368 | 9,813 | 9,368 | 9,794 | 10,192 | 11,733 | 11,254 |
Totaal eigen vermogen van aandeelhouders
| 102,439 | 110,919 | 108,364 | 98,462 | 103,296 | 100,228 | 95,373 | 89,918 | 93,950 | 88,887 | 83,557 | 74,602 | 72,455 | 70,402 | 69,418 | 62,073 | 60,848 | 60,147 | 63,159 | 65,019 | 65,676 | 66,241 | 69,085 | 65,404 | 69,081 | 65,731 | 65,203 | 65,477 | 63,940 | 60,802 | 59,716 | 57,646 | 52,110 | 51,127 | 58,311 | 62,090 | 64,418 | 64,415 | 63,459 | 60,213 | 57,614 | 53,912 | 53,598 | 51,774 | 50,287 | 48,661 | 48,473 | 32,020 | 30,500 | 29,803 | 32,667 | 29,050 | 33,396 | 35,120 | 36,909 | 33,812 | 37,068 | 37,185 | 40,491 | 38,266 |
Totaal eigen vermogen
| 104,231 | 112,788 | 110,298 | 100,252 | 105,072 | 101,992 | 97,039 | 91,513 | 95,655 | 90,449 | 85,148 | 75,981 | 73,829 | 71,701 | 70,687 | 63,463 | 62,239 | 61,574 | 64,658 | 66,633 | 67,346 | 67,959 | 71,148 | 68,613 | 72,296 | 68,861 | 68,336 | 69,083 | 67,490 | 64,577 | 63,312 | 60,614 | 54,570 | 53,700 | 61,143 | 63,701 | 66,002 | 65,632 | 64,609 | 61,189 | 58,491 | 54,683 | 54,327 | 52,520 | 51,015 | 49,304 | 49,021 | 32,527 | 30,993 | 30,257 | 33,064 | 29,447 | 33,801 | 35,537 | 37,238 | 34,891 | 38,077 | 38,458 | 41,689 | 39,926 |
Totaal passiva en aandeelhoudersvermogen
| 238,586 | 252,164 | 247,029 | 234,136 | 238,563 | 231,018 | 207,890 | 203,006 | 206,716 | 198,228 | 184,983 | 174,492 | 167,232 | 164,779 | 168,210 | 157,589 | 154,364 | 167,774 | 161,721 | 159,466 | 152,889 | 153,864 | 160,288 | 157,357 | 163,203 | 163,353 | 160,751 | 162,800 | 161,205 | 160,859 | 158,280 | 158,390 | 147,331 | 153,591 | 166,542 | 162,516 | 163,267 | 164,313 | 143,181 | 137,933 | 130,437 | 130,701 | 135,818 | 129,627 | 124,722 | 129,277 | 129,503 | 119,310 | 112,817 | 116,880 | 120,777 | 113,506 | 117,157 | 122,617 | 124,816 | 121,944 | 129,123 | 122,825 | 125,539 | 116,579 |