ASICS Corporation
TSE:7936.T
2639 (JPY) • At close November 5, 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 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 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 104,267 | 87,174 | 113,302 | 79,668 | 70,316 | 64,996 | 67,383 | 70,979 | 66,691 | 69,117 | 96,298 | 80,373 | 73,204 | 64,229 | 81,469 | 63,761 | 54,344 | 31,946 | 39,199 | 47,126 | 49,357 | 44,537 | 68,287 | 60,268 | 59,344 | 56,163 | 79,120 | 76,059 | 51,136 | 47,282 | 64,485 | 35,751 | 29,399 | 37,566 | 52,397 | 55,674 | 53,210 | 41,307 | 55,577 | 52,894 | 58,862 | 31,736 | 38,432 | 38,051 | 37,420 | 34,811 | 32,796 | 30,783 | 28,927 | 26,462 | 28,260 | 28,965 | 26,446 | 31,503 | 31,670 | 40,941 | 33,436 | 34,882 | 28,185 | 23,418 | 28,094 |
Kortetermijnbeleggingen
| 1,921 | 0 | 703 | -24 | -43 | -36 | 1,578 | 1,579 | -37 | -37 | -41 | -42 | -44 | -47 | -49 | -51 | -54 | -58 | -59 | -62 | -64 | -68 | -67 | 129 | 125 | 2,133 | 2,139 | 2,138 | 13,170 | 13,810 | 3,947 | 3,898 | 3,980 | 4,085 | 4,264 | 4,338 | 4,857 | 4,855 | 2,651 | 2,186 | 2,178 | 2,191 | 2,150 | 2,532 | 2,472 | 1,965 | 2,132 | 2,087 | 2,431 | 2,767 | 2,925 | 2,744 | 2,766 | 3,535 | 2,568 | 2,623 | 3,130 | 2,217 | 2,200 | 1,318 | 1,330 |
Liquide middelen en kortetermijnbeleggingen
| 106,188 | 87,174 | 114,005 | 79,668 | 70,316 | 64,996 | 67,383 | 70,979 | 66,691 | 69,117 | 96,298 | 80,373 | 73,204 | 64,229 | 81,469 | 63,761 | 54,344 | 31,946 | 39,199 | 47,126 | 49,357 | 44,537 | 68,287 | 60,397 | 59,469 | 58,296 | 81,259 | 78,197 | 64,306 | 61,092 | 68,432 | 39,649 | 33,379 | 41,651 | 56,661 | 60,012 | 58,067 | 46,162 | 58,228 | 55,080 | 61,040 | 33,927 | 40,582 | 40,583 | 39,892 | 36,776 | 34,928 | 32,870 | 31,358 | 29,229 | 31,185 | 31,709 | 29,212 | 35,038 | 34,238 | 43,564 | 36,566 | 37,099 | 30,385 | 24,736 | 29,424 |
Nettovorderingen
| 92,369 | 99,895 | 61,901 | 95,572 | 87,278 | 92,132 | 70,692 | 86,999 | 77,344 | 72,278 | 50,135 | 72,776 | 71,680 | 72,378 | 50,898 | 63,495 | 51,775 | 66,247 | 65,191 | 65,606 | 69,771 | 78,463 | 68,951 | 79,591 | 75,644 | 86,246 | 75,703 | 85,827 | 83,567 | 93,609 | 77,485 | 81,871 | 83,685 | 100,539 | 81,815 | 95,630 | 98,355 | 104,400 | 94,112 | 92,006 | 89,104 | 81,275 | 77,661 | 83,761 | 75,435 | 63,082 | 62,425 | 72,108 | 64,290 | 59,990 | 59,014 | 67,822 | 59,837 | 57,553 | 56,420 | 60,497 | 61,203 | 52,969 | 58,536 | 60,502 | 59,852 |
Voorraad
| 128,105 | 117,056 | 121,245 | 124,841 | 140,836 | 132,990 | 135,582 | 125,091 | 113,123 | 98,952 | 80,046 | 80,554 | 95,886 | 91,933 | 88,123 | 90,635 | 107,190 | 93,747 | 93,158 | 85,918 | 90,554 | 86,505 | 89,085 | 86,560 | 89,293 | 81,535 | 86,401 | 80,202 | 84,289 | 79,957 | 88,175 | 77,737 | 83,543 | 86,317 | 99,335 | 95,691 | 102,269 | 93,618 | 86,232 | 85,727 | 81,089 | 75,793 | 69,933 | 62,096 | 55,938 | 48,964 | 46,526 | 47,518 | 48,348 | 47,002 | 47,488 | 44,370 | 43,724 | 40,326 | 36,580 | 34,530 | 35,772 | 36,077 | 40,889 | 39,396 | 41,746 |
Overige vlottende activa
| 33,990 | 34,772 | 26,371 | 23,719 | 22,115 | 21,270 | 22,465 | 38,160 | 30,898 | 19,840 | 16,654 | 14,794 | 15,414 | 17,744 | 15,322 | 18,060 | 20,500 | 24,678 | 16,969 | 22,203 | 18,586 | 16,914 | 14,386 | 17,836 | 14,559 | 14,269 | 12,304 | 11,919 | 11,376 | 14,154 | 17,093 | 12,557 | 14,033 | 16,456 | 23,044 | 22,024 | 21,244 | 22,960 | 13,797 | 9,963 | 9,079 | 8,630 | 6,058 | 6,899 | 5,433 | 7,681 | 4,422 | 3,177 | 4,437 | 3,293 | 2,876 | 2,312 | 3,856 | 3,985 | 3,818 | 1,670 | 2,446 | 3,223 | 2,029 | 3,190 | 1,541 |
Totaal vlottende activa
| 360,652 | 338,897 | 323,522 | 323,800 | 320,545 | 311,388 | 296,122 | 321,229 | 288,056 | 260,187 | 243,133 | 248,497 | 256,184 | 246,284 | 235,812 | 235,951 | 233,809 | 216,618 | 214,517 | 220,853 | 228,268 | 226,419 | 240,709 | 244,384 | 238,965 | 240,346 | 255,667 | 256,145 | 243,538 | 248,812 | 251,185 | 211,814 | 214,640 | 244,963 | 260,855 | 273,357 | 279,935 | 267,140 | 252,369 | 242,776 | 240,312 | 199,625 | 194,234 | 193,339 | 176,698 | 156,503 | 148,301 | 155,673 | 148,433 | 139,514 | 140,563 | 146,213 | 136,629 | 136,902 | 131,056 | 140,261 | 135,987 | 129,368 | 131,839 | 127,824 | 132,563 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 32,471 | 30,489 | 28,625 | 28,199 | 26,165 | 25,754 | 25,240 | 29,374 | 28,773 | 28,133 | 27,391 | 29,538 | 29,805 | 29,652 | 29,352 | 33,535 | 33,632 | 33,559 | 34,296 | 33,650 | 33,999 | 34,178 | 34,207 | 39,812 | 39,801 | 39,904 | 40,712 | 39,138 | 38,455 | 37,417 | 37,942 | 35,456 | 35,759 | 37,714 | 39,189 | 39,378 | 39,717 | 42,098 | 38,869 | 37,174 | 37,573 | 33,839 | 33,456 | 33,070 | 31,644 | 30,306 | 29,855 | 30,526 | 30,204 | 30,821 | 31,486 | 28,581 | 27,965 | 27,543 | 27,271 | 26,914 | 25,458 | 24,804 | 25,167 | 24,055 | 23,018 |
Goodwill
| 6,568 | 6,497 | 6,250 | 7,203 | 7,340 | 7,050 | 7,144 | 6,852 | 3,052 | 2,918 | 2,856 | 2,455 | 2,567 | 2,603 | 2,462 | 2,472 | 2,539 | 2,530 | 2,830 | 0 | 0 | 0 | 5 | 9,775 | 9,797 | 9,942 | 10,948 | 11,311 | 11,451 | 11,651 | 12,383 | 11,264 | 11,814 | 13,755 | 4,217 | 4,358 | 4,677 | 4,610 | 5,243 | 5,377 | 6,132 | 5,951 | 5,093 | 5,183 | 4,964 | 4,578 | 4,501 | 5,129 | 4,874 | 5,046 | 5,896 | 6,259 | 5,949 | 6,357 | 6,478 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 79,707 | 75,498 | 72,091 | 68,095 | 69,237 | 64,912 | 63,023 | 48,371 | 46,908 | 44,851 | 43,987 | 41,664 | 42,074 | 41,773 | 40,761 | 38,504 | 37,646 | 36,743 | 37,532 | 34,188 | 32,032 | 34,149 | 8,479 | 15,156 | 14,766 | 14,836 | 15,384 | 15,487 | 15,308 | 15,004 | 15,168 | 14,500 | 14,847 | 15,084 | 14,858 | 14,069 | 14,250 | 13,356 | 13,901 | 13,184 | 14,414 | 13,726 | 13,581 | 13,409 | 12,942 | 11,669 | 11,380 | 12,566 | 11,676 | 11,819 | 13,497 | 13,982 | 13,253 | 13,870 | 13,242 | 5,583 | 6,007 | 6,299 | 6,702 | 2,879 | 3,489 |
Goodwill en immateriële activa
| 86,275 | 81,995 | 78,341 | 75,298 | 76,577 | 71,962 | 70,167 | 55,223 | 49,960 | 47,769 | 46,843 | 44,119 | 44,641 | 44,376 | 43,223 | 40,976 | 40,185 | 39,273 | 40,362 | 34,188 | 32,032 | 34,149 | 8,484 | 24,931 | 24,563 | 24,778 | 26,332 | 26,798 | 26,759 | 26,655 | 27,551 | 25,764 | 26,661 | 28,839 | 19,075 | 18,427 | 18,927 | 17,966 | 19,144 | 18,561 | 20,546 | 19,677 | 18,674 | 18,592 | 17,906 | 16,247 | 15,881 | 17,695 | 16,550 | 16,865 | 19,393 | 20,241 | 19,202 | 20,227 | 19,720 | 5,583 | 6,007 | 6,299 | 6,702 | 2,879 | 3,489 |
Langetermijnbeleggingen
| 14,309 | 14,331 | 12,195 | 13,819 | 14,311 | 12,372 | 11,878 | 11,314 | 10,950 | 11,125 | 10,260 | 10,597 | 10,076 | 10,092 | 9,153 | 9,013 | 9,059 | 8,554 | 9,873 | 9,411 | 9,096 | 9,624 | 9,410 | 14,921 | 14,178 | 11,480 | 11,909 | 10,819 | -238 | -1,776 | 7,552 | 6,029 | 5,542 | 6,751 | 7,652 | 6,667 | 7,240 | 6,777 | 7,634 | 7,094 | 6,561 | 7,111 | 7,167 | 5,946 | 6,903 | 5,741 | 5,198 | 4,828 | 4,763 | 3,300 | 3,266 | 3,655 | 3,884 | 3,074 | 3,639 | 3,678 | 3,893 | 4,504 | 7,265 | 7,329 | 6,631 |
Belastingvorderingen
| 9,059 | 9,652 | 12,319 | 8,744 | 9,685 | 11,768 | 11,700 | 8,040 | 8,154 | 10,073 | 8,509 | 5,404 | 6,277 | 6,830 | 8,683 | 7,489 | 7,727 | 7,593 | 7,844 | 5,166 | 5,420 | 5,205 | 3,269 | 3,673 | 3,717 | 4,951 | 4,575 | 3,837 | 3,606 | 3,692 | 3,294 | 2,369 | 2,486 | 1,250 | 1,015 | 706 | 589 | 584 | 1,084 | 1,467 | 2,223 | 1,472 | 1,021 | 1,159 | 1,174 | 1,167 | 1,451 | 1,470 | 1,303 | 2,003 | 2,090 | 2,001 | 1,758 | 1,625 | 1,718 | 1,593 | 1,298 | 1,431 | 1,353 | 1,696 | 1,838 |
Overige niet-vlottende activa
| 14,201 | 11,089 | 9,114 | 12,186 | 10,681 | 8,833 | 9,958 | 19,730 | 16,265 | 10,422 | 9,636 | 9,346 | 7,878 | 8,328 | 6,954 | 7,435 | 9,450 | 11,539 | 9,221 | 10,112 | 8,633 | 9,348 | 8,381 | 8,584 | 7,652 | 8,547 | 9,034 | 8,948 | 20,120 | 22,805 | 15,285 | 10,651 | 11,014 | 10,312 | 15,678 | 16,891 | 20,823 | 26,288 | 15,733 | 9,184 | 10,311 | 10,473 | 10,406 | 11,988 | 10,398 | 9,894 | 10,735 | 10,036 | 11,090 | 10,942 | 10,562 | 10,679 | 11,352 | 11,906 | 12,194 | 11,821 | 12,131 | 10,874 | 11,276 | 11,138 | 11,444 |
Totaal niet-vlottende activa
| 156,315 | 147,556 | 140,594 | 138,246 | 137,419 | 130,689 | 128,943 | 123,681 | 114,102 | 107,522 | 102,639 | 99,004 | 98,677 | 99,278 | 97,365 | 98,448 | 100,053 | 100,518 | 101,596 | 92,527 | 89,180 | 92,504 | 63,751 | 91,921 | 89,911 | 89,660 | 92,562 | 89,540 | 88,702 | 88,793 | 91,624 | 80,269 | 81,462 | 84,866 | 82,609 | 82,069 | 87,296 | 93,713 | 82,464 | 73,480 | 77,214 | 72,572 | 70,724 | 70,755 | 68,025 | 63,355 | 63,120 | 64,555 | 63,910 | 63,931 | 66,797 | 65,157 | 64,161 | 64,375 | 64,542 | 49,589 | 48,787 | 47,912 | 51,763 | 47,097 | 46,420 |
Totaal activa
| 516,967 | 486,453 | 464,116 | 462,050 | 457,965 | 442,080 | 425,067 | 444,912 | 402,160 | 367,713 | 345,773 | 347,505 | 354,865 | 345,564 | 333,180 | 334,401 | 333,864 | 317,140 | 316,115 | 313,384 | 317,451 | 318,925 | 304,460 | 336,307 | 328,880 | 330,008 | 348,232 | 345,687 | 332,243 | 337,608 | 342,812 | 292,085 | 296,104 | 329,832 | 343,467 | 355,428 | 367,235 | 360,855 | 334,836 | 316,260 | 317,528 | 272,198 | 264,961 | 264,096 | 244,725 | 219,861 | 211,421 | 220,228 | 212,343 | 203,445 | 207,360 | 211,370 | 200,790 | 201,277 | 195,598 | 189,850 | 184,774 | 177,280 | 183,602 | 174,921 | 178,983 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 56,183 | 44,426 | 43,921 | 36,727 | 44,396 | 40,265 | 44,670 | 45,969 | 44,069 | 39,771 | 30,459 | 24,425 | 37,227 | 33,642 | 33,002 | 25,220 | 31,682 | 28,076 | 33,578 | 30,956 | 31,155 | 27,120 | 31,161 | 25,244 | 29,826 | 26,738 | 30,725 | 26,007 | 18,403 | 20,058 | 22,666 | 19,379 | 23,470 | 24,465 | 27,868 | 24,085 | 27,339 | 26,129 | 24,376 | 26,187 | 30,664 | 29,649 | 28,212 | 27,616 | 26,973 | 23,099 | 17,533 | 19,105 | 21,668 | 19,639 | 17,797 | 19,546 | 21,113 | 19,473 | 19,213 | 19,445 | 20,882 | 17,302 | 17,516 | 20,692 | 18,360 |
Kortlopende schulden
| 19,344 | 35,130 | 31,754 | 50,439 | 59,318 | 79,548 | 48,973 | 37,414 | 8,337 | 8,355 | 13,373 | 27,860 | 27,849 | 29,012 | 34,107 | 9,430 | 48,717 | 32,202 | 13,628 | 8,079 | 7,725 | 9,925 | 32,124 | 32,804 | 32,102 | 33,323 | 6,316 | 6,160 | 6,449 | 8,309 | 3,589 | 4,524 | 7,018 | 23,602 | 10,987 | 12,439 | 15,711 | 11,528 | 13,594 | 17,129 | 15,061 | 18,241 | 17,003 | 15,075 | 12,039 | 12,247 | 16,235 | 17,752 | 13,666 | 12,341 | 13,084 | 15,952 | 14,417 | 12,037 | 10,283 | 10,750 | 9,549 | 10,192 | 14,226 | 11,307 | 21,768 |
Belastingschulden
| 13,326 | 7,493 | 5,093 | 11,336 | 8,180 | 7,949 | 3,507 | 8,939 | 6,550 | 7,219 | 6,057 | 9,505 | 7,180 | 6,187 | 2,000 | 8,148 | 4,410 | 2,804 | 4,407 | 6,488 | 6,518 | 5,276 | 4,174 | 6,658 | 5,836 | 6,911 | 4,938 | 10,030 | 7,366 | 6,091 | 4,558 | 6,373 | 4,437 | 5,113 | 4,888 | 7,342 | 4,705 | 6,423 | 6,815 | 3,800 | 5,215 | 6,003 | 4,940 | 4,793 | 4,098 | 2,890 | 2,659 | 3,174 | 3,987 | 3,487 | 2,687 | 3,678 | 2,335 | 3,878 | 2,588 | 3,140 | 2,143 | 2,664 | 4,160 | 3,035 | 2,239 |
Uitgestelde opbrengsten
| 13,326 | 7,493 | 5,093 | 40,586 | 34,115 | 0 | 0 | 0 | 0 | 0 | 32,367 | 33,176 | 30,406 | 26,209 | 21,850 | 25,959 | 19,630 | 19,563 | 23,263 | 22,636 | 23,272 | 23,508 | 23,455 | 26,406 | 24,926 | 24,542 | 25,934 | 28,865 | 26,732 | 25,195 | 25,405 | 23,126 | 22,155 | 23,006 | 23,642 | 31,437 | 25,212 | 27,143 | 22,714 | 19,537 | 23,188 | 17,631 | 16,830 | 18,683 | 17,828 | 12,289 | 13,626 | 14,653 | 15,314 | 12,307 | 12,566 | 14,479 | 12,619 | 11,709 | 12,112 | 12,452 | 11,206 | 9,777 | 12,135 | 12,857 | 12,643 |
Overige kortlopende verplichtingen
| 66,339 | 63,819 | 62,880 | 28,513 | 27,879 | 56,903 | 56,989 | 62,962 | 49,922 | 45,606 | 11,500 | 9,433 | 11,568 | 10,579 | 12,557 | 9,815 | 10,540 | 10,347 | 10,644 | 8,690 | 9,844 | 9,457 | 10,016 | 9,228 | 9,099 | 13,524 | 11,925 | 10,605 | 14,327 | 17,084 | 16,387 | 13,556 | 10,389 | 10,609 | 20,810 | 20,004 | 19,467 | 21,657 | 9,134 | 11,913 | 12,264 | 8,688 | 6,508 | 8,702 | 7,188 | 6,134 | 4,785 | 5,731 | 5,321 | 5,867 | 6,993 | 6,841 | 5,374 | 7,248 | 7,012 | 5,928 | 5,837 | 6,139 | 6,256 | 5,149 | 5,945 |
Totaal kortlopende verplichtingen
| 155,192 | 150,868 | 143,648 | 156,265 | 165,708 | 176,716 | 150,632 | 146,345 | 102,328 | 93,732 | 87,699 | 94,894 | 107,050 | 99,442 | 101,516 | 70,424 | 110,569 | 90,188 | 81,113 | 70,361 | 71,996 | 70,010 | 96,756 | 93,682 | 95,953 | 98,127 | 74,900 | 71,637 | 65,911 | 70,646 | 68,047 | 60,585 | 63,032 | 81,682 | 83,307 | 87,965 | 87,729 | 86,457 | 69,818 | 74,766 | 81,177 | 74,209 | 68,553 | 70,076 | 64,028 | 53,769 | 52,179 | 57,241 | 55,969 | 50,154 | 50,440 | 56,818 | 53,523 | 50,467 | 48,620 | 48,575 | 47,474 | 43,410 | 50,133 | 50,005 | 58,716 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 60,000 | 62,500 | 62,580 | 69,602 | 71,471 | 70,293 | 90,825 | 82,547 | 97,066 | 96,565 | 97,100 | 86,503 | 87,962 | 88,431 | 88,891 | 107,719 | 67,770 | 65,372 | 66,970 | 67,684 | 65,245 | 63,555 | 25,263 | 25,431 | 25,494 | 25,330 | 55,372 | 55,291 | 55,102 | 55,104 | 59,319 | 38,796 | 43,973 | 45,521 | 46,498 | 49,039 | 49,753 | 47,806 | 58,151 | 58,383 | 58,601 | 28,139 | 27,871 | 27,683 | 27,334 | 23,012 | 23,177 | 23,433 | 24,210 | 26,256 | 26,582 | 23,607 | 23,204 | 22,350 | 22,760 | 17,087 | 15,117 | 15,094 | 15,127 | 15,062 | 4,060 |
Uitgestelde opbrengsten niet-vlottend
| 39,694 | 38,514 | 37,783 | 3,911 | 3,788 | 0 | 0 | 0 | 0 | 0 | 8,874 | 8,615 | 8,413 | 8,197 | 8,228 | 8,119 | 7,972 | 7,761 | 7,843 | 7,812 | 7,680 | 7,486 | 7,450 | 7,302 | 7,120 | 6,873 | 6,924 | 6,400 | 6,228 | 6,040 | 5,925 | 5,893 | 5,791 | 5,701 | 5,794 | 5,372 | 7,105 | 9,037 | 9,059 | 8,863 | 9,359 | 9,485 | 9,489 | 9,324 | 9,116 | 9,265 | 9,110 | 8,963 | 8,721 | 8,857 | 8,728 | 8,572 | 8,394 | 8,511 | 8,394 | 8,270 | 7,627 | 7,856 | 7,625 | 7,364 | 11,994 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,982 | 1,495 | 2,378 | 2,205 | 1,642 | 1,840 | 2,325 | 4,839 | 3,595 | 2,254 | 1,471 | 1,225 | 700 | 1,107 | 664 | 994 | 1,510 | 2,080 | 1,508 | 3,155 | 2,362 | 2,674 | 2,137 | 3,832 | 3,332 | 3,515 | 3,844 | 4,207 | 4,278 | 4,749 | 5,558 | 2,928 | 3,092 | 3,052 | 4,889 | 4,903 | 5,982 | 7,022 | 4,900 | 3,445 | 4,092 | 3,762 | 4,116 | 4,559 | 3,917 | 3,308 | 3,485 | 3,731 | 3,622 | 3,475 | 3,829 | 3,711 | 3,548 | 3,729 | 3,804 | 1,169 | 979 | 906 | 1,058 | 318 | 386 |
Overige niet-vlottende verplichtingen
| 8,330 | 8,479 | 10,923 | 4,293 | 4,431 | 8,002 | 8,558 | 13,209 | 13,148 | 12,940 | 4,094 | 4,247 | 4,861 | 4,956 | 7,119 | 6,444 | 6,232 | 6,573 | 6,358 | 4,349 | 4,680 | 6,352 | 6,025 | 3,287 | 3,326 | 7,688 | 5,891 | 4,101 | 2,660 | 2,950 | 2,758 | 4,921 | 5,087 | 3,770 | 3,098 | 3,338 | 3,963 | 2,843 | 2,308 | 2,841 | 4,734 | 3,334 | 1,568 | 1,693 | 2,252 | 3,495 | 4,464 | 4,610 | 4,506 | 5,602 | 6,900 | 6,421 | 5,752 | 5,494 | 5,048 | 4,314 | 3,914 | 4,649 | 5,413 | 3,910 | 1,230 |
Totaal niet-vlottende verplichtingen
| 110,006 | 110,988 | 113,664 | 80,011 | 81,332 | 80,135 | 101,708 | 100,595 | 113,809 | 111,759 | 111,539 | 100,590 | 101,936 | 102,691 | 104,902 | 123,276 | 83,484 | 81,786 | 82,679 | 83,000 | 79,967 | 80,067 | 40,875 | 39,852 | 39,272 | 43,406 | 72,031 | 69,999 | 68,268 | 68,843 | 73,560 | 52,538 | 57,943 | 58,044 | 60,279 | 62,652 | 66,803 | 66,708 | 74,418 | 73,532 | 76,786 | 44,720 | 43,044 | 43,259 | 42,619 | 39,080 | 40,236 | 40,737 | 41,059 | 44,190 | 46,039 | 42,311 | 40,898 | 40,084 | 40,006 | 30,840 | 27,637 | 28,505 | 29,223 | 26,654 | 17,670 |
Totaal passiva
| 265,198 | 261,856 | 257,312 | 236,276 | 247,040 | 256,851 | 252,340 | 246,940 | 216,137 | 205,491 | 199,238 | 195,484 | 208,986 | 202,133 | 206,418 | 193,700 | 194,053 | 171,974 | 163,792 | 153,361 | 151,963 | 150,077 | 137,631 | 133,534 | 135,225 | 141,533 | 146,931 | 141,636 | 134,179 | 139,489 | 141,607 | 113,123 | 120,975 | 139,726 | 143,586 | 150,617 | 154,532 | 153,165 | 144,236 | 148,298 | 157,963 | 118,929 | 111,597 | 113,335 | 106,647 | 92,849 | 92,415 | 97,978 | 97,028 | 94,344 | 96,479 | 99,129 | 94,421 | 90,551 | 88,626 | 79,415 | 75,111 | 71,915 | 79,356 | 76,659 | 76,386 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,882 | 8,639 | 6,646 | 6,909 | 3,279 | 4,283 | 3,980 | 0 | 0 | 0 | 0 | 5,799 | 0 | 0 | 0 | 0 | 0 | 10,445 | 7,369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,813 | 0 | 15,348 | 10,975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 | 23,972 |
Ingehouden winsten
| 182,452 | 166,969 | 147,561 | 152,570 | 141,666 | 133,181 | 121,266 | 127,647 | 120,895 | 116,073 | 110,205 | 119,876 | 115,350 | 113,484 | 107,392 | 120,105 | 117,244 | 123,436 | 126,967 | 127,251 | 128,038 | 126,894 | 133,107 | 161,724 | 159,120 | 161,006 | 160,142 | 162,964 | 158,840 | 156,506 | 151,595 | 154,706 | 147,862 | 145,331 | 140,454 | 145,409 | 144,725 | 138,704 | 136,879 | 126,768 | 115,294 | 114,136 | 107,062 | 105,701 | 101,368 | 100,092 | 93,361 | 92,461 | 89,778 | 85,899 | 82,221 | 82,268 | 78,963 | 78,796 | 75,316 | 73,241 | 71,658 | 69,045 | 65,909 | 64,937 | 61,580 |
Overige gereserveerde algehele resultaten
| 52,638 | 40,938 | 27,425 | 41,349 | 37,365 | 20,463 | 19,849 | 39,694 | 35,197 | 16,487 | 6,662 | 2,493 | 852 | 29,125 | -9,882 | -8,639 | -6,646 | -6,909 | -3,279 | -4,283 | -3,980 | 720 | 405 | 7,600 | 1,202 | -5,799 | 6,020 | 5,974 | 4,230 | 6,673 | 14,800 | -10,445 | -7,369 | 9,494 | 24,208 | 24,127 | 32,709 | 33,751 | 0 | 0 | 9,353 | 4,438 | 4,794 | 3,337 | -4,813 | 119,009 | -15,348 | -10,975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -8,884 | -8,881 | 6,123 | 6,120 | 6,115 | 5,836 | 5,821 | 5,821 | 5,819 | 5,553 | 5,553 | 5,554 | 5,549 | -23,308 | -4,745 | -3,518 | -1,544 | -2,382 | 1,243 | 7,019 | 11,765 | 15,590 | 7,769 | 7,769 | 7,770 | 1,961 | 9,754 | 9,747 | 9,746 | 9,748 | 9,749 | -700 | 2,370 | 9,821 | 9,823 | 9,825 | 9,826 | 9,829 | 28,915 | 15,995 | 9,837 | 9,350 | 9,353 | 9,355 | 4,547 | -124,064 | -5,988 | -1,614 | -5,799 | -7,959 | -2,516 | -998 | -3,410 | -1,826 | -1,743 | 3,254 | 4,036 | 2,481 | 4,558 | -162 | 6,380 |
Totaal eigen vermogen van aandeelhouders
| 250,178 | 222,998 | 205,081 | 224,011 | 209,118 | 183,452 | 170,908 | 197,134 | 185,883 | 162,085 | 146,392 | 151,895 | 145,723 | 143,273 | 126,619 | 140,559 | 139,672 | 145,026 | 152,182 | 158,242 | 163,775 | 167,176 | 165,253 | 201,065 | 192,064 | 186,939 | 199,888 | 202,657 | 196,788 | 196,899 | 200,116 | 177,978 | 174,204 | 188,618 | 198,457 | 203,333 | 211,232 | 206,256 | 189,766 | 166,735 | 158,456 | 151,896 | 145,181 | 142,365 | 129,887 | 119,009 | 111,345 | 114,819 | 107,951 | 101,912 | 103,677 | 105,242 | 99,525 | 100,942 | 97,545 | 100,467 | 99,666 | 95,498 | 94,439 | 88,747 | 91,932 |
Totaal eigen vermogen
| 251,766 | 224,595 | 206,801 | 225,774 | 210,925 | 185,229 | 172,727 | 197,972 | 186,023 | 162,222 | 146,535 | 152,021 | 145,879 | 143,431 | 126,762 | 140,701 | 139,811 | 145,166 | 152,323 | 160,023 | 165,488 | 168,848 | 166,829 | 202,773 | 193,655 | 188,475 | 201,301 | 204,051 | 198,064 | 198,119 | 201,205 | 178,962 | 175,129 | 190,106 | 199,881 | 204,811 | 212,703 | 207,690 | 190,600 | 167,962 | 159,565 | 153,269 | 153,364 | 150,761 | 138,078 | 127,012 | 119,006 | 122,250 | 115,315 | 109,101 | 110,881 | 112,241 | 106,369 | 110,726 | 106,972 | 110,435 | 109,663 | 105,365 | 104,246 | 98,262 | 102,597 |
Totaal passiva en aandeelhoudersvermogen
| 516,964 | 486,451 | 464,113 | 462,050 | 457,965 | 442,080 | 425,067 | 444,912 | 402,160 | 367,713 | 345,773 | 347,505 | 354,865 | 345,564 | 333,180 | 334,401 | 333,864 | 317,140 | 316,115 | 313,384 | 317,451 | 318,925 | 304,460 | 336,307 | 328,880 | 330,008 | 348,232 | 345,687 | 332,243 | 337,608 | 342,812 | 292,085 | 296,104 | 329,832 | 343,467 | 355,428 | 367,235 | 360,855 | 334,836 | 316,260 | 317,528 | 272,198 | 264,961 | 264,096 | 244,725 | 219,861 | 211,421 | 220,228 | 212,343 | 203,445 | 207,360 | 211,370 | 200,790 | 201,277 | 195,598 | 189,850 | 184,774 | 177,280 | 183,602 | 174,921 | 178,983 |