Citizen Watch Co., Ltd.
TSE:7762.T
899 (JPY) • At close November 13, 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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 89,132 | 80,360 | 71,949 | 78,981 | 76,334 | 82,490 | 97,927 | 101,539 | 104,778 | 110,901 | 115,791 | 113,089 | 110,415 | 101,816 | 106,975 | 99,676 | 70,893 | 80,168 | 72,359 | 71,381 | 80,982 | 86,875 | 80,114 | 97,103 | 91,877 | 92,079 | 89,132 | 86,247 | 89,670 | 80,746 | 80,268 | 70,552 | 90,885 | 99,371 | 96,006 | 100,043 | 105,291 | 110,716 | 105,895 | 102,353 | 101,332 | 96,202 | 104,483 | 90,667 | 89,048 | 71,105 | 69,857 | 65,104 | 69,620 | 73,026 | 66,733 | 70,323 | 74,413 | 72,336 | 67,534 | 97,461 | 96,224 | 95,213 | 85,030 | 102,675 | 91,194 | 53,571 |
Kortetermijnbeleggingen
| 2,654 | 952 | -171 | -180 | -1,511 | -163 | 7,000 | 10,000 | 10,000 | -1,772 | -1,847 | -1,663 | -249 | -251 | -549 | -552 | -408 | -408 | -791 | -791 | -993 | -942 | -1,030 | -988 | -931 | -931 | -971 | -971 | -971 | -1,030 | -1,080 | -1,080 | -1,080 | -1,130 | -1,108 | -1,118 | -1,146 | -1,152 | -1,202 | -1,555 | -1,526 | -1,049 | -1,027 | -743 | -747 | -732 | -598 | -581 | -857 | -707 | -757 | -759 | -762 | -775 | -814 | -1,126 | -800 | -944 | 0 | 0 | -1,149 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 89,132 | 81,312 | 71,949 | 78,981 | 76,334 | 82,490 | 104,927 | 111,539 | 114,778 | 110,901 | 115,791 | 113,089 | 110,415 | 101,816 | 106,975 | 99,676 | 70,893 | 80,168 | 72,359 | 71,381 | 80,982 | 86,875 | 80,114 | 97,103 | 91,877 | 92,079 | 89,132 | 86,247 | 89,670 | 80,746 | 80,268 | 70,552 | 90,885 | 99,371 | 96,006 | 100,043 | 105,291 | 110,716 | 105,895 | 102,353 | 101,332 | 96,202 | 104,483 | 90,667 | 89,048 | 71,105 | 69,857 | 65,104 | 69,620 | 73,026 | 66,733 | 70,323 | 74,413 | 72,336 | 67,534 | 97,461 | 96,224 | 95,213 | 85,030 | 102,675 | 91,194 | 53,571 |
Nettovorderingen
| 60,720 | 62,197 | 62,325 | 61,258 | 58,921 | 56,770 | 59,499 | 58,467 | 56,380 | 51,969 | 59,419 | 53,488 | 50,401 | 46,231 | 48,820 | 41,466 | 37,880 | 45,840 | 63,461 | 58,560 | 58,447 | 67,270 | 72,621 | 67,028 | 62,148 | 71,099 | 78,389 | 74,021 | 66,273 | 70,535 | 74,588 | 65,017 | 64,310 | 74,425 | 81,949 | 80,018 | 76,483 | 79,059 | 86,507 | 78,821 | 74,607 | 77,848 | 84,491 | 77,088 | 73,956 | 74,741 | 72,650 | 69,447 | 66,894 | 73,186 | 63,609 | 57,984 | 54,926 | 71,597 | 65,068 | 59,643 | 55,118 | 66,384 | 63,249 | 54,686 | 67,594 | 70,177 |
Voorraad
| 121,537 | 116,049 | 119,767 | 122,829 | 118,302 | 108,490 | 108,212 | 111,156 | 107,182 | 97,043 | 93,444 | 91,673 | 90,044 | 90,247 | 91,734 | 101,608 | 108,551 | 101,191 | 103,681 | 106,344 | 103,525 | 98,201 | 100,608 | 103,229 | 97,929 | 90,540 | 93,210 | 95,774 | 90,537 | 84,327 | 88,242 | 88,227 | 85,971 | 89,163 | 93,518 | 95,620 | 93,266 | 90,125 | 91,928 | 86,278 | 79,667 | 73,590 | 74,551 | 76,038 | 75,945 | 73,780 | 77,395 | 75,096 | 72,499 | 68,175 | 68,938 | 65,647 | 64,550 | 57,946 | 59,879 | 57,782 | 55,299 | 52,775 | 54,904 | 58,150 | 66,708 | 77,343 |
Overige vlottende activa
| 13,641 | 8,183 | 11,568 | 10,327 | 11,425 | 11,892 | 10,760 | 9,172 | 10,954 | 10,226 | 7,662 | 7,314 | 7,906 | 6,150 | 5,599 | 4,888 | 8,435 | 8,456 | 8,721 | 7,220 | 9,822 | 6,639 | 9,467 | 6,750 | 6,631 | 5,952 | 6,342 | 5,460 | 6,906 | 6,236 | 8,004 | 6,216 | 9,859 | 7,592 | 8,749 | 6,328 | 7,609 | 4,543 | 5,764 | 5,614 | 7,631 | 5,135 | 7,796 | 6,233 | 9,177 | 6,242 | 7,288 | 4,172 | 5,565 | 5,051 | 16,630 | 17,681 | 18,928 | 4,485 | 16,785 | 16,683 | 19,755 | 6,786 | 16,902 | 16,204 | 6,876 | 21,952 |
Totaal vlottende activa
| 285,030 | 267,741 | 265,609 | 273,395 | 264,982 | 259,642 | 283,398 | 290,334 | 289,294 | 270,139 | 276,316 | 265,564 | 258,766 | 244,444 | 253,128 | 247,638 | 225,759 | 235,655 | 248,222 | 243,505 | 252,776 | 258,985 | 262,810 | 274,110 | 258,585 | 259,670 | 267,073 | 261,502 | 253,386 | 241,844 | 251,102 | 230,012 | 251,025 | 270,551 | 280,222 | 282,009 | 282,649 | 284,443 | 290,094 | 273,066 | 263,237 | 252,775 | 271,321 | 250,026 | 248,126 | 225,868 | 227,190 | 213,819 | 214,578 | 219,438 | 215,910 | 211,635 | 212,817 | 206,364 | 209,266 | 231,569 | 226,396 | 221,158 | 220,085 | 231,715 | 232,372 | 223,043 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 89,107 | 87,987 | 85,024 | 85,238 | 83,781 | 79,521 | 74,291 | 76,373 | 76,664 | 74,862 | 73,540 | 73,502 | 74,683 | 75,948 | 76,613 | 77,266 | 78,286 | 78,532 | 92,013 | 91,246 | 90,597 | 89,669 | 86,691 | 87,550 | 85,989 | 84,979 | 84,890 | 85,284 | 85,091 | 85,554 | 86,569 | 81,698 | 78,359 | 78,443 | 79,248 | 75,891 | 76,689 | 75,266 | 74,409 | 70,585 | 68,985 | 71,736 | 71,564 | 71,208 | 70,944 | 70,813 | 73,192 | 71,470 | 69,726 | 69,582 | 67,849 | 67,052 | 67,388 | 66,429 | 68,025 | 68,371 | 69,386 | 68,182 | 69,965 | 72,201 | 76,256 | 85,303 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,004 | 4,277 | 4,210 | 4,356 | 4,917 | 5,337 | 5,772 | 5,958 | 8,465 | 8,301 | 1,832 | 2,097 | 2,363 | 2,628 | 2,913 | 3,198 | 5,187 | 5,434 | 5,753 | 6,131 | 6,507 | 6,679 | 6,954 | 7,200 | 7,457 | 7,565 | 10,253 | 6,412 | 6,687 | 6,963 | 7,238 | 7,513 | 7,789 | 7,675 | 7,941 | 8,206 | 8,472 | 8,738 | 9,270 | 13,677 |
Immateriële activa
| 5,146 | 5,206 | 5,282 | 5,095 | 4,714 | 4,751 | 4,752 | 4,833 | 4,862 | 4,834 | 4,517 | 4,566 | 4,524 | 4,652 | 4,935 | 4,870 | 4,950 | 4,552 | 9,934 | 8,310 | 8,455 | 8,732 | 9,634 | 7,743 | 7,524 | 7,695 | 7,992 | 8,137 | 7,596 | 7,636 | 4,619 | 4,222 | 4,228 | 4,432 | 7,485 | 7,533 | 7,937 | 7,800 | 7,676 | 7,485 | 7,462 | 7,817 | 7,921 | 7,679 | 7,766 | 7,626 | 8,019 | 7,716 | 4,158 | 4,020 | 3,662 | 3,597 | 3,550 | 3,493 | 3,431 | 3,571 | 3,645 | 3,808 | 3,903 | 4,061 | 4,263 | 2,153 |
Goodwill en immateriële activa
| 5,146 | 5,206 | 5,282 | 5,095 | 4,714 | 4,751 | 4,752 | 4,833 | 4,862 | 4,834 | 4,517 | 4,566 | 4,524 | 4,652 | 4,935 | 4,870 | 4,950 | 4,552 | 9,934 | 8,310 | 8,455 | 8,732 | 13,638 | 12,020 | 11,734 | 12,051 | 12,909 | 13,474 | 13,368 | 13,594 | 13,084 | 12,523 | 6,060 | 6,529 | 9,848 | 10,161 | 10,850 | 10,998 | 12,863 | 12,919 | 13,215 | 13,948 | 14,428 | 14,358 | 14,720 | 14,826 | 15,476 | 15,281 | 14,411 | 10,432 | 10,349 | 10,560 | 10,788 | 11,006 | 11,220 | 11,246 | 11,586 | 12,014 | 12,375 | 12,799 | 13,533 | 15,830 |
Langetermijnbeleggingen
| 43,992 | 46,784 | 41,170 | 40,779 | 43,489 | 39,184 | 29,819 | 26,873 | 38,902 | 39,047 | 36,628 | 35,721 | 33,530 | 33,592 | 30,653 | 32,276 | 32,268 | 33,857 | 42,738 | 41,214 | 40,040 | 40,916 | 43,151 | 49,838 | 46,561 | 46,974 | 50,186 | 48,572 | 47,423 | 45,549 | 47,145 | 42,108 | 37,964 | 41,496 | 44,791 | 43,309 | 47,322 | 41,876 | 42,076 | 41,987 | 39,868 | 37,575 | 42,133 | 38,801 | 36,968 | 35,405 | 31,422 | 29,250 | 29,504 | 30,753 | 27,980 | 27,638 | 29,641 | 34,418 | 33,725 | 32,401 | 32,236 | 36,880 | 0 | 0 | 34,351 | 0 |
Belastingvorderingen
| 2,654 | 6,058 | 5,077 | 5,240 | 5,241 | 5,581 | 5,165 | 5,314 | 5,904 | 5,894 | 4,899 | 5,000 | 5,843 | 5,293 | 4,175 | 5,023 | 15,310 | 14,604 | 10,688 | 11,958 | 12,772 | 11,847 | 8,650 | 9,328 | 10,340 | 5,167 | 5,009 | 5,458 | 5,471 | 6,029 | 5,621 | 6,722 | 5,812 | 5,886 | 4,894 | 4,857 | 4,644 | 5,174 | 5,669 | 4,011 | 4,750 | 4,665 | 2,893 | 3,899 | 3,937 | 4,969 | 4,205 | 4,916 | 5,280 | 5,176 | 6,637 | 8,616 | 8,608 | 10,389 | 9,083 | 10,726 | 10,233 | 12,040 | 0 | 0 | 14,247 | 0 |
Overige niet-vlottende activa
| 8,999 | 1,669 | 1,444 | 1,498 | 177 | 1,301 | 9,007 | 12,059 | 173 | 183 | 153 | 152 | 1,704 | 1,879 | 2,038 | 2,078 | 2,210 | 2,372 | 2,579 | 3,611 | 3,693 | 3,759 | 3,514 | 3,395 | 3,246 | 3,321 | 3,270 | 3,303 | 3,308 | 3,314 | 3,531 | 3,470 | 3,537 | 3,555 | 3,829 | 3,819 | 3,666 | 3,805 | 3,625 | 3,466 | 3,314 | 3,219 | 3,520 | 3,225 | 3,124 | 2,787 | 2,815 | 2,613 | 2,581 | 2,644 | 2,528 | 2,404 | 2,530 | 1,715 | 1,711 | 1,776 | 1,909 | 2,188 | 49,634 | 50,198 | 3,480 | 46,258 |
Totaal niet-vlottende activa
| 147,244 | 147,704 | 137,997 | 137,850 | 137,402 | 130,338 | 123,034 | 125,452 | 126,505 | 124,820 | 119,737 | 118,941 | 120,284 | 121,364 | 118,414 | 121,513 | 133,024 | 133,917 | 157,952 | 156,339 | 155,557 | 154,923 | 155,644 | 162,131 | 157,870 | 152,492 | 156,264 | 156,091 | 154,661 | 154,040 | 155,950 | 146,521 | 131,732 | 135,909 | 142,610 | 138,037 | 143,171 | 137,119 | 138,642 | 132,968 | 130,132 | 131,143 | 134,538 | 131,491 | 129,693 | 128,800 | 127,110 | 123,530 | 121,502 | 118,587 | 115,343 | 116,270 | 118,955 | 123,957 | 123,764 | 124,520 | 125,350 | 131,304 | 131,974 | 135,198 | 141,867 | 147,391 |
Totaal activa
| 432,274 | 415,445 | 403,608 | 411,248 | 402,384 | 389,982 | 406,433 | 415,788 | 415,801 | 394,962 | 396,055 | 384,506 | 379,051 | 365,811 | 371,543 | 369,154 | 358,784 | 369,575 | 406,176 | 399,848 | 408,336 | 413,911 | 418,456 | 436,242 | 416,458 | 412,165 | 423,339 | 417,596 | 408,050 | 395,887 | 407,055 | 376,536 | 382,758 | 406,462 | 422,835 | 420,049 | 425,822 | 421,563 | 428,738 | 406,038 | 393,373 | 383,920 | 405,862 | 381,519 | 377,821 | 354,670 | 354,302 | 337,349 | 336,080 | 338,025 | 331,253 | 327,905 | 331,772 | 330,321 | 333,030 | 356,089 | 351,746 | 352,462 | 352,059 | 366,913 | 374,239 | 370,434 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 29,796 | 28,194 | 18,719 | 19,938 | 20,728 | 18,889 | 19,986 | 19,140 | 20,721 | 18,354 | 19,508 | 18,200 | 17,281 | 15,576 | 12,853 | 11,895 | 14,849 | 16,485 | 19,898 | 19,835 | 21,562 | 20,496 | 23,815 | 22,321 | 23,581 | 21,267 | 24,049 | 24,660 | 23,549 | 19,836 | 21,636 | 21,904 | 22,737 | 19,589 | 28,398 | 23,266 | 21,768 | 20,371 | 22,700 | 23,439 | 23,340 | 20,243 | 19,550 | 19,143 | 18,084 | 16,174 | 18,890 | 19,383 | 19,276 | 19,135 | 21,575 | 21,185 | 22,832 | 21,864 | 25,301 | 25,068 | 22,488 | 19,622 | 19,160 | 16,094 | 17,012 | 28,212 |
Kortlopende schulden
| 21,100 | 21,539 | 310 | 2,897 | 12,889 | 13,805 | 14,952 | 14,855 | 6,467 | 4,798 | 8,563 | 9,179 | 10,421 | 9,889 | 16,656 | 16,214 | 16,072 | 17,735 | 15,544 | 16,108 | 15,017 | 14,233 | 8,720 | 18,858 | 17,847 | 17,072 | 16,833 | 17,514 | 18,230 | 17,238 | 22,907 | 4,812 | 8,117 | 17,820 | 19,664 | 20,172 | 14,751 | 4,637 | 14,147 | 13,806 | 13,006 | 13,240 | 43,694 | 46,100 | 44,859 | 45,009 | 17,260 | 22,992 | 22,200 | 22,487 | 11,780 | 6,333 | 6,203 | 7,161 | 7,872 | 31,975 | 31,208 | 32,352 | 34,358 | 28,404 | 30,699 | 29,372 |
Belastingschulden
| 4,161 | 2,315 | 4,414 | 4,241 | 2,700 | 2,179 | 1,343 | 2,876 | 3,113 | 2,826 | 3,478 | 2,155 | 1,906 | 1,381 | 740 | 918 | 1,243 | 1,551 | 1,206 | 1,030 | 1,182 | 2,139 | 2,196 | 2,457 | 2,261 | 4,884 | 4,273 | 3,293 | 2,311 | 2,657 | 1,815 | 2,244 | 2,027 | 3,679 | 3,727 | 3,715 | 2,339 | 7,176 | 2,600 | 1,977 | 1,654 | 1,687 | 1,529 | 2,304 | 1,677 | 2,027 | 1,897 | 1,957 | 1,890 | 1,987 | 2,129 | 2,307 | 2,100 | 2,197 | 1,976 | 1,720 | 1,133 | 1,060 | 2,200 | 1,106 | 1,333 | 3,954 |
Uitgestelde opbrengsten
| 4,161 | 2,315 | 24,326 | 25,490 | 24,722 | 20,989 | 19,897 | 23,185 | 24,662 | 21,100 | 21,629 | 20,119 | 20,546 | 17,468 | 14,526 | 16,075 | 19,096 | 17,796 | 19,457 | 21,174 | 24,424 | 23,405 | 24,221 | 25,721 | 26,538 | 26,808 | 24,167 | 25,383 | 24,691 | 23,325 | 22,340 | 24,143 | 28,880 | 30,342 | 26,876 | 30,934 | 31,236 | 34,023 | 25,133 | 24,485 | 26,203 | 23,985 | 25,086 | 27,910 | 33,977 | 34,086 | 19,448 | 21,712 | 24,273 | 21,821 | 7,618 | 11,860 | 14,136 | 22,671 | 7,806 | 10,118 | 11,879 | 21,209 | 9,305 | 10,689 | 25,891 | 7,738 |
Overige kortlopende verplichtingen
| 31,235 | -6,916 | 999 | 1,369 | 2,637 | 4,566 | 2,116 | 2,009 | 2,755 | 3,906 | 356 | 1,193 | 1,798 | -145 | 4,667 | -670 | 2,521 | 1,219 | -221 | -2,498 | -109 | 972 | -3,087 | -1,652 | -1,601 | -4,282 | -4,857 | -6,618 | -3,649 | -2,369 | -1,077 | -3,214 | -1,939 | 882 | -13,067 | -2,876 | 1,977 | -4,143 | -392 | -1,835 | -233 | 483 | 2,187 | -1,596 | 3,078 | 168 | 619 | -2,054 | -2,593 | -216 | 9,837 | 5,530 | 116 | -10,146 | 1,758 | 275 | 1,381 | -8,608 | 2,369 | 5,500 | -6,605 | 21,950 |
Totaal kortlopende verplichtingen
| 81,408 | 75,641 | 67,487 | 73,873 | 84,404 | 79,317 | 78,280 | 81,205 | 78,439 | 69,338 | 73,042 | 69,046 | 69,233 | 59,745 | 62,295 | 56,327 | 68,630 | 71,271 | 75,782 | 75,484 | 83,638 | 81,741 | 79,680 | 90,026 | 92,207 | 87,016 | 88,514 | 88,892 | 88,681 | 80,523 | 89,257 | 71,793 | 82,559 | 91,901 | 93,996 | 98,477 | 93,839 | 82,435 | 86,888 | 85,311 | 87,310 | 79,881 | 111,596 | 113,004 | 119,759 | 113,638 | 77,004 | 83,373 | 84,322 | 84,349 | 74,514 | 68,400 | 68,219 | 65,611 | 70,014 | 94,224 | 90,577 | 85,257 | 86,552 | 77,887 | 85,342 | 119,438 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 59,624 | 52,433 | 69,244 | 69,107 | 59,159 | 56,007 | 50,566 | 50,406 | 60,342 | 61,382 | 65,221 | 65,205 | 65,216 | 65,212 | 72,218 | 73,215 | 38,213 | 37,929 | 36,632 | 36,626 | 36,580 | 37,077 | 43,397 | 43,382 | 33,241 | 32,146 | 35,202 | 37,187 | 37,195 | 37,182 | 40,393 | 50,365 | 50,000 | 50,000 | 50,000 | 50,000 | 55,000 | 65,000 | 65,000 | 65,217 | 65,216 | 65,283 | 55,145 | 45,131 | 40,278 | 30,200 | 60,350 | 50,700 | 50,850 | 51,200 | 61,350 | 66,700 | 66,850 | 67,200 | 67,350 | 67,700 | 68,050 | 68,425 | 68,609 | 94,765 | 92,400 | 32,401 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 7,380 | 16,957 | 16,948 | 16,860 | 16,578 | 17,126 | 17,095 | 19,448 | 20,404 | 22,890 | 22,607 | 22,581 | 22,768 | 22,971 | 24,279 | 24,280 | 24,933 | 24,680 | 24,358 | 24,338 | 24,218 | 24,165 | 24,092 | 23,943 | 23,712 | 24,096 | 23,835 | 23,674 | 23,453 | 23,485 | 23,142 | 22,983 | 22,992 | 21,604 | 21,227 | 21,100 | 20,994 | 22,477 | 22,931 | 22,655 | 18,846 | 17,405 | 16,959 | 16,717 | 16,715 | 13,095 | 12,770 | 12,702 | 12,297 | 0 | 0 | 0 | 12,140 | 0 | 0 | 0 | 10,241 | 0 | 0 | 10,014 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 5,334 | 5,364 | 4,938 | 5,041 | 3,628 | 3,442 | 3,423 | 3,158 | 2,772 | 3,263 | 2,697 | 2,793 | 2,281 | 1,922 | 2,326 | 613 | 585 | 598 | 614 | 635 | 791 | 837 | 2,424 | 1,102 | 3,647 | 4,868 | 4,445 | 3,700 | 3,392 | 2,806 | 1,509 | 814 | 2,067 | 3,148 | 2,772 | 3,953 | 3,467 | 3,584 | 1,439 | 1,166 | 1,209 | 1,275 | 1,048 | 1,031 | 546 | 1,490 | 1,082 | 699 | 490 | 0 | 0 | 0 | 382 | 0 | 0 | 0 | 761 | 0 | 0 | 331 | 0 |
Overige niet-vlottende verplichtingen
| 24,589 | 18,519 | 1,328 | 1,327 | 1,885 | 1,678 | 2,230 | 2,357 | 2,393 | 2,396 | 2,666 | 2,840 | 3,085 | 2,942 | 3,386 | 3,655 | 3,807 | 4,067 | 4,386 | 2,874 | 2,800 | 2,538 | 2,043 | 1,966 | 1,896 | 1,933 | 2,457 | 2,419 | 2,415 | 2,124 | 2,728 | 2,416 | 2,066 | 2,036 | 2,182 | 1,895 | 1,590 | 1,697 | 1,656 | 1,439 | 1,330 | 1,291 | 1,599 | 1,402 | 1,286 | 1,164 | 979 | 861 | 866 | 836 | 13,615 | 13,157 | 13,290 | 856 | 12,215 | 12,087 | 11,846 | 1,416 | 12,135 | 12,012 | 1,923 | 14,178 |
Totaal niet-vlottende verplichtingen
| 84,213 | 83,666 | 92,893 | 92,320 | 82,945 | 77,891 | 73,364 | 73,281 | 85,341 | 86,954 | 94,040 | 93,349 | 93,675 | 93,203 | 100,497 | 103,475 | 66,913 | 67,514 | 66,296 | 64,472 | 64,353 | 64,624 | 70,442 | 71,864 | 60,182 | 61,438 | 66,623 | 67,886 | 66,984 | 66,151 | 69,412 | 77,432 | 75,863 | 77,095 | 76,934 | 75,894 | 81,643 | 91,158 | 92,717 | 91,026 | 90,367 | 86,629 | 75,424 | 64,540 | 59,312 | 48,625 | 75,914 | 65,413 | 65,117 | 64,823 | 74,965 | 79,857 | 80,140 | 80,578 | 79,565 | 79,787 | 79,896 | 80,843 | 80,744 | 106,777 | 104,668 | 46,579 |
Totaal passiva
| 165,621 | 159,307 | 160,380 | 166,193 | 167,349 | 157,208 | 151,644 | 154,486 | 163,780 | 156,292 | 167,082 | 162,395 | 162,908 | 152,948 | 162,792 | 159,802 | 135,543 | 138,785 | 142,078 | 139,956 | 147,991 | 146,365 | 150,122 | 161,890 | 152,389 | 148,454 | 155,137 | 156,778 | 155,665 | 146,674 | 158,669 | 149,225 | 158,422 | 168,996 | 170,930 | 174,371 | 175,482 | 173,593 | 179,605 | 176,337 | 177,677 | 166,510 | 187,020 | 177,544 | 179,071 | 162,263 | 152,918 | 148,786 | 149,439 | 149,172 | 149,479 | 148,257 | 148,359 | 146,189 | 149,579 | 174,011 | 170,473 | 166,100 | 167,296 | 184,664 | 190,010 | 166,017 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 177,345 | 0 | 0 | 0 | 205,804 | 204,074 | 204,602 | 201,778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 480 | 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
| 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 | 32,648 |
Ingehouden winsten
| 128,124 | 124,466 | 122,198 | 119,781 | 112,673 | 150,483 | 148,343 | 145,671 | 150,486 | 145,912 | 140,964 | 136,459 | 130,985 | 128,393 | 131,651 | 132,835 | 147,593 | 154,855 | 178,744 | 179,070 | 180,085 | 181,995 | 183,012 | 180,185 | 175,744 | 176,117 | 172,773 | 167,739 | 162,171 | 162,224 | 157,420 | 162,251 | 159,290 | 159,684 | 164,702 | 159,402 | 154,354 | 151,689 | 151,414 | 146,927 | 140,688 | 142,159 | 137,953 | 132,631 | 128,646 | 127,080 | 144,056 | 155,688 | 153,242 | 152,562 | 151,621 | 150,309 | 148,526 | 146,840 | 149,002 | 146,470 | 143,884 | 143,158 | 143,451 | 141,855 | 141,379 | 164,483 |
Overige gereserveerde algehele resultaten
| 65,300 | 58,501 | 47,870 | 51,917 | 49,099 | 35,887 | 31,894 | 40,583 | 36,678 | 25,229 | 15,128 | 11,293 | 10,924 | 65,319 | 3,044 | 2,448 | 1,475 | 1,561 | 9,897 | 5,563 | 6,827 | 10,559 | 10,385 | 19,336 | 13,662 | 12,929 | 20,642 | 18,455 | 15,710 | 12,254 | 16,291 | -500 | -480 | 11,799 | 21,283 | 20,573 | 29,155 | 25,672 | 27,244 | 18,208 | 10,542 | 10,792 | 16,542 | 7,076 | 5,874 | 662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 32,041 | 32,044 | 32,043 | 32,045 | -145,321 | 5,160 | 32,858 | 32,870 | -183,134 | -178,560 | -173,612 | -169,107 | 32,671 | -22,375 | 32,673 | 32,672 | 32,661 | 32,660 | 32,659 | 32,659 | 30,868 | 32,246 | 32,245 | 32,245 | 32,217 | 32,216 | 32,211 | 32,211 | 32,167 | 32,292 | 32,293 | 23,172 | 23,088 | 23,567 | 23,569 | 23,571 | 24,752 | 28,495 | 28,498 | 28,499 | 28,501 | 28,502 | 28,505 | 28,506 | 28,508 | 28,509 | 21,320 | -3,051 | -2,508 | 2,289 | -3,752 | -4,545 | 993 | 3,362 | 566 | -774 | 1,025 | 6,757 | 4,599 | 3,399 | 5,107 | 1,949 |
Totaal eigen vermogen van aandeelhouders
| 258,113 | 247,659 | 234,759 | 236,391 | 226,444 | 224,178 | 245,743 | 251,772 | 242,482 | 229,303 | 219,730 | 213,071 | 207,228 | 203,985 | 200,016 | 200,603 | 214,377 | 221,724 | 253,948 | 249,940 | 250,428 | 257,448 | 258,290 | 264,414 | 254,271 | 253,910 | 258,274 | 251,053 | 242,696 | 239,418 | 238,652 | 218,071 | 215,026 | 227,698 | 242,202 | 236,194 | 240,909 | 238,504 | 239,804 | 226,282 | 212,379 | 214,101 | 215,648 | 200,861 | 195,676 | 188,899 | 198,024 | 185,285 | 183,382 | 187,499 | 180,517 | 178,412 | 182,167 | 182,850 | 182,216 | 178,344 | 177,557 | 182,563 | 180,698 | 177,902 | 179,134 | 199,080 |
Totaal eigen vermogen
| 266,653 | 256,134 | 243,228 | 245,055 | 235,035 | 232,774 | 254,789 | 261,302 | 252,021 | 238,670 | 228,973 | 222,111 | 216,143 | 212,863 | 208,751 | 209,352 | 223,241 | 230,790 | 264,098 | 259,892 | 260,345 | 267,546 | 268,334 | 274,352 | 264,069 | 263,711 | 268,202 | 260,818 | 252,385 | 249,213 | 248,386 | 227,311 | 224,336 | 237,466 | 251,905 | 245,678 | 250,340 | 247,970 | 249,133 | 229,701 | 215,696 | 217,410 | 218,842 | 203,975 | 198,750 | 192,407 | 201,384 | 188,563 | 186,641 | 188,853 | 181,774 | 179,648 | 183,413 | 184,132 | 183,451 | 182,078 | 181,273 | 186,362 | 184,763 | 182,249 | 184,229 | 204,417 |
Totaal passiva en aandeelhoudersvermogen
| 432,274 | 415,441 | 403,608 | 411,248 | 402,384 | 389,982 | 406,433 | 415,788 | 415,801 | 394,962 | 396,055 | 384,506 | 379,051 | 365,811 | 371,543 | 369,154 | 358,784 | 369,575 | 406,176 | 399,848 | 408,336 | 413,911 | 418,456 | 436,242 | 416,458 | 412,165 | 423,339 | 417,596 | 408,050 | 395,887 | 407,055 | 376,536 | 382,758 | 406,462 | 422,835 | 420,049 | 425,822 | 421,563 | 428,738 | 406,038 | 393,373 | 383,920 | 405,862 | 381,519 | 377,821 | 354,670 | 354,302 | 337,349 | 336,080 | 338,025 | 331,253 | 327,905 | 331,772 | 330,321 | 333,030 | 356,089 | 351,746 | 352,462 | 352,059 | 366,913 | 374,239 | 370,434 |