Yamaha Corporation
TSE:7951.T
1087.5 (JPY) • At close November 13, 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 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 117,190 | 98,012 | 101,587 | 90,023 | 97,767 | 98,259 | 103,886 | 114,052 | 139,836 | 149,628 | 172,495 | 171,540 | 178,181 | 141,095 | 129,345 | 106,825 | 104,669 | 88,506 | 92,671 | 99,231 | 103,692 | 86,922 | 106,061 | 109,583 | 117,142 | 112,502 | 122,731 | 138,712 | 115,339 | 102,697 | 105,859 | 97,686 | 94,378 | 84,654 | 88,166 | 99,507 | 87,613 | 84,262 | 79,300 | 74,473 | 72,292 | 61,421 | 60,558 | 68,080 | 62,706 | 52,149 | 51,445 | 49,957 | 50,043 | 48,186 | 52,103 | 53,202 | 55,605 | 52,580 | 57,210 | 49,643 | 51,771 | 50,635 | 59,407 | 46,597 | 44,123 | 41,373 | 40,794 |
Kortetermijnbeleggingen
| 0 | 5,863 | 4,861 | 4,476 | 2,755 | 1,384 | 1,089 | 1,078 | 2,646 | 3,679 | 4,352 | 4,668 | 5,933 | 6,473 | 8,573 | 8,829 | 6,470 | 7,354 | 12,939 | 11,827 | 8,314 | 10,329 | -4,460 | -11,153 | 0 | -10,588 | -4,456 | -8,407 | -8,414 | -8,358 | -4,470 | -7,923 | -7,489 | -7,541 | -4,458 | -7,957 | -8,079 | -8,331 | -4,882 | -8,571 | -8,299 | -8,211 | -4,890 | -8,218 | -8,242 | -8,118 | 250 | 250 | 260 | 260 | 4,699 | 300 | 400 | 400 | 1,960 | 360 | 460 | 530 | 670 | 870 | 869 | 1,280 | 3,950 |
Liquide middelen en kortetermijnbeleggingen
| 117,190 | 103,875 | 101,587 | 94,499 | 100,522 | 99,643 | 104,975 | 115,130 | 142,482 | 153,307 | 176,847 | 176,208 | 184,114 | 147,568 | 137,918 | 115,654 | 111,139 | 95,860 | 105,610 | 111,058 | 112,006 | 97,251 | 106,061 | 109,583 | 117,142 | 112,502 | 122,731 | 138,712 | 115,339 | 102,697 | 105,859 | 97,686 | 94,378 | 84,654 | 88,166 | 99,507 | 87,613 | 84,262 | 79,300 | 74,473 | 72,292 | 61,421 | 60,558 | 68,080 | 62,706 | 52,149 | 51,695 | 50,207 | 50,303 | 48,446 | 56,802 | 53,502 | 56,005 | 52,980 | 59,170 | 50,003 | 52,231 | 51,165 | 60,077 | 47,467 | 44,992 | 42,653 | 44,744 |
Nettovorderingen
| 77,413 | 83,165 | 74,178 | 79,875 | 77,623 | 72,361 | 62,347 | 69,386 | 64,438 | 62,510 | 61,373 | 54,433 | 51,362 | 54,454 | 57,329 | 58,034 | 49,409 | 47,365 | 59,730 | 69,227 | 66,401 | 57,473 | 54,442 | 62,851 | 57,705 | 53,552 | 55,283 | 67,018 | 60,217 | 50,992 | 49,756 | 62,504 | 52,985 | 44,969 | 47,779 | 62,763 | 59,626 | 54,802 | 60,309 | 68,200 | 60,642 | 52,404 | 56,711 | 64,826 | 56,590 | 52,306 | 50,981 | 57,130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 163,700 | 174,430 | 164,149 | 170,700 | 176,775 | 166,601 | 153,569 | 156,240 | 156,520 | 136,747 | 118,640 | 111,816 | 103,083 | 97,429 | 96,803 | 96,854 | 100,035 | 100,824 | 100,054 | 103,642 | 106,060 | 104,641 | 100,334 | 102,592 | 107,151 | 99,251 | 94,124 | 99,629 | 103,935 | 100,087 | 93,126 | 97,377 | 94,462 | 93,334 | 91,865 | 95,182 | 99,337 | 97,407 | 87,782 | 94,857 | 94,737 | 89,076 | 82,689 | 88,828 | 90,520 | 89,926 | 82,013 | 83,466 | 83,662 | 79,886 | 77,145 | 75,276 | 75,340 | 76,063 | 71,659 | 71,365 | 77,951 | 73,048 | 69,518 | 74,471 | 81,194 | 80,694 | 83,914 |
Overige vlottende activa
| 13,799 | 14,554 | 29,432 | 12,932 | 11,582 | 13,912 | 25,654 | 12,951 | 11,278 | 11,710 | 10,168 | 10,786 | 13,076 | 13,993 | 17,626 | 17,915 | 7,856 | 15,135 | 17,734 | 18,604 | 7,201 | 20,928 | 20,771 | 21,929 | 16,356 | 15,837 | 27,634 | 29,500 | 29,001 | 24,823 | 23,979 | 23,087 | 22,716 | 23,190 | 27,325 | 23,632 | 22,064 | 19,902 | 20,241 | 19,547 | 16,099 | 14,834 | 14,529 | 14,031 | 13,120 | 13,051 | 13,213 | 10,408 | 8,373 | 9,343 | 7,516 | 13,077 | 14,965 | 13,897 | 9,009 | 15,008 | 16,290 | 15,288 | 7,250 | 15,184 | 15,365 | 15,907 | 28,232 |
Totaal vlottende activa
| 372,102 | 370,161 | 369,346 | 353,530 | 363,747 | 351,133 | 346,545 | 352,629 | 372,072 | 360,595 | 362,676 | 348,575 | 345,702 | 306,971 | 301,103 | 279,628 | 268,439 | 251,830 | 270,189 | 290,704 | 291,668 | 269,964 | 281,608 | 296,955 | 298,354 | 281,142 | 299,772 | 334,859 | 308,492 | 278,599 | 272,720 | 280,654 | 264,541 | 246,147 | 255,135 | 281,084 | 268,640 | 256,373 | 247,632 | 257,077 | 243,770 | 217,735 | 214,487 | 235,765 | 222,936 | 207,432 | 197,902 | 201,211 | 192,085 | 183,562 | 188,952 | 194,287 | 193,384 | 187,430 | 194,717 | 192,551 | 198,761 | 185,959 | 193,260 | 202,163 | 200,933 | 202,097 | 224,582 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 139,143 | 154,103 | 150,667 | 138,891 | 143,950 | 140,953 | 134,012 | 127,649 | 129,671 | 127,692 | 124,553 | 120,092 | 117,870 | 117,706 | 118,373 | 119,964 | 120,764 | 121,595 | 121,586 | 120,955 | 118,975 | 119,495 | 121,934 | 119,141 | 118,155 | 116,792 | 115,817 | 111,104 | 109,472 | 105,263 | 105,475 | 104,858 | 99,434 | 101,736 | 104,280 | 107,777 | 110,352 | 112,976 | 113,158 | 113,497 | 111,933 | 109,983 | 109,984 | 110,853 | 110,162 | 110,409 | 110,325 | 108,021 | 105,668 | 105,627 | 106,858 | 105,512 | 105,938 | 106,926 | 108,267 | 110,776 | 113,261 | 113,687 | 116,291 | 123,496 | 124,710 | 127,613 | 135,300 |
Goodwill
| 1,126 | 1,271 | 1,194 | 1,119 | 1,180 | 5,023 | 4,626 | 192 | 210 | 198 | 177 | 167 | 162 | 160 | 160 | 150 | 153 | 156 | 158 | 159 | 156 | 156 | 161 | 0 | 0 | 0 | 5,478 | 0 | 0 | 0 | 60 | 1,888 | 1,830 | 2,051 | 2,456 | 5,354 | 10,561 | 11,601 | 12,179 | 13,005 | 12,545 | 12,287 | 279 | 0 | 0 | 0 | 356 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 202 | 0 | 0 | 0 | 348 | 0 | 0 | 306 | 6,715 |
Immateriële activa
| 5,637 | 6,397 | 6,235 | 6,360 | 6,675 | 3,035 | 2,982 | 3,000 | 3,179 | 3,107 | 3,045 | 2,851 | 2,684 | 2,600 | 2,529 | 2,281 | 2,087 | 1,876 | 1,736 | 1,571 | 1,429 | 1,353 | 1,321 | 7,325 | 7,541 | 7,177 | 689 | 5,803 | 5,815 | 4,417 | 3,135 | 3,151 | 2,795 | 2,850 | 3,104 | 3,271 | 3,328 | 3,489 | 3,456 | 3,577 | 3,316 | 3,139 | 3,028 | 3,438 | 3,234 | 3,318 | 2,868 | 2,803 | 2,553 | 0 | 2,630 | 0 | 0 | 0 | 2,654 | 0 | 0 | 0 | 2,855 | 0 | 0 | 3,290 | 2,653 |
Goodwill en immateriële activa
| 6,763 | 7,668 | 7,429 | 7,479 | 7,855 | 8,058 | 7,608 | 3,192 | 3,389 | 3,305 | 3,222 | 3,018 | 2,846 | 2,760 | 2,689 | 2,431 | 2,240 | 2,032 | 1,894 | 1,730 | 1,585 | 1,509 | 7,301 | 7,325 | 7,541 | 7,177 | 6,167 | 5,803 | 5,815 | 4,417 | 3,195 | 5,039 | 4,625 | 4,901 | 5,560 | 8,625 | 13,889 | 15,090 | 15,635 | 16,582 | 15,861 | 15,426 | 3,307 | 3,438 | 3,234 | 3,318 | 3,224 | 2,803 | 2,553 | 2,635 | 2,684 | 2,578 | 2,535 | 2,731 | 2,856 | 2,713 | 2,932 | 3,070 | 3,203 | 3,306 | 3,474 | 3,596 | 9,368 |
Langetermijnbeleggingen
| 67,726 | 107,373 | 103,452 | 91,294 | 93,715 | 93,267 | 79,649 | 72,559 | 65,296 | 76,656 | 82,580 | 82,506 | 87,909 | 126,095 | 111,485 | 90,424 | 69,888 | 74,295 | 54,878 | 92,794 | 86,749 | 83,000 | 97,814 | 103,476 | 130,448 | 126,800 | 134,797 | 157,950 | 172,126 | 151,621 | 137,241 | 137,339 | 110,310 | 88,548 | 101,369 | 146,092 | 130,033 | 145,342 | 149,718 | 131,887 | 117,777 | 100,718 | 108,060 | 95,084 | 87,955 | 80,916 | 71,318 | 55,024 | 41,813 | 45,373 | 56,991 | 53,276 | 56,497 | 76,015 | 73,517 | 70,881 | 67,164 | 65,511 | 79,374 | 68,784 | 66,632 | 55,851 | 58,314 |
Belastingvorderingen
| 13,407 | 13,127 | 12,229 | 12,850 | 12,627 | 11,338 | 9,716 | 9,847 | 9,952 | 8,710 | 7,892 | 8,217 | 7,370 | 7,408 | 7,407 | 7,143 | 7,957 | 7,764 | 10,795 | 7,162 | 7,837 | 7,023 | 4,708 | -103,476 | -130,448 | -126,800 | 2,295 | -157,950 | -172,126 | -151,621 | 2,261 | -137,339 | -110,310 | -88,548 | 2,123 | -146,092 | -130,033 | -145,342 | 2,020 | -131,887 | -117,777 | -100,718 | 1,517 | -95,084 | -87,955 | -80,916 | 1,290 | 250 | 260 | 260 | 1,045 | 300 | 400 | 400 | 3,654 | 360 | 460 | 530 | 2,920 | 870 | 869 | 9,566 | 3,950 |
Overige niet-vlottende activa
| 23,479 | 25,055 | 23,714 | 23,155 | 20,857 | 19,918 | 16,716 | 11,258 | 13,570 | 3 | 3 | 3 | 4 | 15,938 | 16,559 | 14,937 | 10,027 | 9,406 | 14,691 | 14,321 | 10,738 | 12,748 | 1,394 | 103,476 | 141,627 | 126,800 | 1,332 | 157,950 | 172,126 | 151,620 | 1,466 | 137,339 | 110,309 | 88,548 | 1,275 | 146,092 | 130,033 | 145,341 | 1,867 | 131,886 | 117,777 | 100,718 | 1,574 | 95,084 | 87,955 | 80,916 | 6,549 | 6,484 | 6,388 | 6,626 | 10,080 | 18,209 | 17,114 | 9,582 | 7,841 | 10,687 | 12,060 | 13,275 | 7,104 | 13,011 | 13,421 | 10,251 | 16,573 |
Totaal niet-vlottende activa
| 250,518 | 307,326 | 297,491 | 273,669 | 279,004 | 273,534 | 247,701 | 224,505 | 221,878 | 216,366 | 218,250 | 213,836 | 215,999 | 269,907 | 256,513 | 234,899 | 210,876 | 215,092 | 203,844 | 236,962 | 225,884 | 223,775 | 233,151 | 229,942 | 267,323 | 250,769 | 260,408 | 274,857 | 287,413 | 261,300 | 249,638 | 247,236 | 214,368 | 195,185 | 214,607 | 262,494 | 254,274 | 273,407 | 282,398 | 261,965 | 245,571 | 226,127 | 224,442 | 209,375 | 201,351 | 194,643 | 192,706 | 172,582 | 156,682 | 160,521 | 177,658 | 179,875 | 182,484 | 195,654 | 196,135 | 195,417 | 195,877 | 196,073 | 208,892 | 209,467 | 209,106 | 206,877 | 223,505 |
Totaal activa
| 622,620 | 677,487 | 666,837 | 627,200 | 642,751 | 624,668 | 594,246 | 577,135 | 593,950 | 576,961 | 580,927 | 562,412 | 561,701 | 576,878 | 557,616 | 514,528 | 479,316 | 466,923 | 474,034 | 527,666 | 517,553 | 493,740 | 514,761 | 526,897 | 565,678 | 531,911 | 560,182 | 609,715 | 595,905 | 539,901 | 522,361 | 527,890 | 478,909 | 441,333 | 469,743 | 543,578 | 522,913 | 529,779 | 530,032 | 519,044 | 489,341 | 443,862 | 438,930 | 445,140 | 424,286 | 402,074 | 390,608 | 373,793 | 348,767 | 344,083 | 366,610 | 374,162 | 375,868 | 383,084 | 390,852 | 387,968 | 394,638 | 382,032 | 402,152 | 411,630 | 410,039 | 408,974 | 448,087 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 59,279 | 61,081 | 9,658 | 57,376 | 62,937 | 60,687 | 16,035 | 59,181 | 64,953 | 59,189 | 20,153 | 56,493 | 54,944 | 48,815 | 17,300 | 51,815 | 52,915 | 43,385 | 52,982 | 54,781 | 56,652 | 51,735 | 17,548 | 18,079 | 22,541 | 20,709 | 65,094 | 18,226 | 19,966 | 18,860 | 17,828 | 16,568 | 17,045 | 18,948 | 19,353 | 18,904 | 21,196 | 25,639 | 23,194 | 22,951 | 25,309 | 23,606 | 21,595 | 20,959 | 22,147 | 22,910 | 20,339 | 19,133 | 49,580 | 45,855 | 22,263 | 46,524 | 48,891 | 45,505 | 52,855 | 45,751 | 51,359 | 49,171 | 54,287 | 54,025 | 55,989 | 59,637 | 62,885 |
Kortlopende schulden
| 7,512 | 6,122 | 6,956 | 9,440 | 9,877 | 7,856 | 7,222 | 7,726 | 7,354 | 14,733 | 16,250 | 13,584 | 12,647 | 13,357 | 13,676 | 15,014 | 16,488 | 18,981 | 16,195 | 20,348 | 25,175 | 16,779 | 8,936 | 19,119 | 20,211 | 15,415 | 11,172 | 25,932 | 27,609 | 17,922 | 11,200 | 24,530 | 24,377 | 14,048 | 8,439 | 20,456 | 21,320 | 15,925 | 11,776 | 19,772 | 21,622 | 11,949 | 8,622 | 17,529 | 19,969 | 13,504 | 9,846 | 20,235 | 17,786 | 12,195 | 10,795 | 17,396 | 17,723 | 10,591 | 10,460 | 15,346 | 20,116 | 10,512 | 9,839 | 11,284 | 14,497 | 15,699 | 24,511 |
Belastingschulden
| 0 | 5,579 | 7,595 | 4,604 | 7,175 | 5,320 | 2,851 | 2,829 | 7,542 | 5,318 | 20,260 | 19,516 | 18,749 | 4,963 | 4,045 | 3,227 | 2,507 | 1,971 | 4,236 | 3,115 | 5,357 | 2,734 | 2,474 | 3,725 | 4,742 | 2,685 | 16,325 | 15,278 | 5,865 | 2,477 | 2,410 | 4,490 | 3,223 | 2,155 | 2,307 | 2,748 | 2,541 | 1,959 | 2,156 | 2,946 | 2,739 | 2,231 | 2,786 | 3,176 | 2,739 | 1,841 | 1,582 | 2,294 | 1,940 | 1,741 | 1,931 | 1,618 | 1,588 | 1,433 | 2,303 | 1,738 | 1,987 | 1,479 | 1,900 | 2,269 | 2,103 | 2,090 | 2,747 |
Uitgestelde opbrengsten
| 12,196 | 5,579 | 3,732 | 16,741 | 20,748 | 20,006 | 14,874 | 14,601 | 19,682 | 18,194 | 32,502 | 30,988 | 30,018 | 16,298 | 15,596 | 14,887 | 14,275 | 13,679 | 15,556 | 14,814 | 16,611 | 14,155 | 46,914 | 41,877 | 47,601 | 43,881 | 63,760 | 57,747 | 47,761 | 37,998 | 48,194 | 47,484 | 40,677 | 33,726 | 42,150 | 38,187 | 40,079 | 34,208 | 41,002 | 37,556 | 36,835 | 32,825 | 37,279 | 33,569 | 33,119 | 28,306 | 36,225 | 31,052 | 4,527 | 4,457 | 5,131 | 4,284 | 4,328 | 4,711 | 5,376 | 4,225 | 4,268 | 4,013 | 5,516 | 7,531 | 8,222 | 8,854 | 6,489 |
Overige kortlopende verplichtingen
| 22,888 | 15,903 | 77,747 | -7,627 | -15,444 | -10,701 | 65,209 | -3,987 | -13,724 | -6,981 | 36,949 | -34,753 | -34,375 | -4,697 | 50,235 | -1,615 | -3,569 | -1,618 | 10,180 | -2,820 | -9,995 | -1,591 | 51,537 | 46,936 | 2,668 | 51,538 | 9,362 | 52,471 | 51,902 | 44,924 | 51,127 | 51,676 | 50,302 | 39,744 | 45,360 | 43,931 | 43,909 | 40,863 | 43,850 | 42,426 | 40,649 | 38,269 | 40,142 | 38,370 | 36,100 | 33,585 | 39,783 | 36,751 | 8,648 | 9,319 | 37,840 | 9,982 | 8,913 | 10,944 | 9,218 | 9,578 | 8,286 | 10,464 | 9,156 | 12,499 | 11,458 | 12,624 | 11,364 |
Totaal kortlopende verplichtingen
| 101,875 | 99,843 | 105,688 | 97,275 | 106,041 | 103,174 | 95,140 | 94,951 | 105,489 | 108,647 | 126,114 | 116,816 | 112,001 | 95,034 | 100,852 | 98,215 | 96,891 | 90,077 | 99,149 | 105,052 | 110,411 | 97,967 | 80,495 | 87,859 | 97,763 | 90,347 | 101,953 | 111,907 | 105,342 | 84,183 | 82,565 | 97,264 | 94,947 | 74,895 | 75,459 | 86,039 | 88,966 | 84,386 | 80,976 | 88,095 | 90,319 | 76,055 | 73,145 | 80,034 | 80,955 | 71,840 | 71,550 | 78,413 | 77,954 | 69,110 | 72,829 | 75,520 | 77,115 | 68,473 | 74,836 | 72,413 | 81,748 | 71,626 | 75,182 | 80,077 | 84,047 | 90,050 | 101,507 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 9,661 | 10,745 | 10,977 | 9,531 | 9,631 | 10,529 | 10,446 | 10,229 | 10,784 | 11,354 | 11,647 | 13,467 | 13,858 | 15,062 | 14,852 | 16,215 | 16,207 | 16,478 | 15,864 | 16,727 | 17,160 | 17,607 | 0 | 0 | 0 | 0 | 0 | 17 | 25 | 32 | 40 | 48 | 55 | 63 | 71 | 78 | 86 | 93 | 92 | 109 | 116 | 124 | 133 | 141 | 149 | 157 | 165 | 324 | 432 | 640 | 499 | 566 | 626 | 687 | 1,376 | 2,079 | 2,088 | 3,156 | 5,177 | 5,444 | 5,602 | 3,491 | 3,362 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -19,184 | 0 | 17,852 | 18,216 | 17,704 | 16,885 | 19,089 | 18,876 | 18,017 | 17,053 | 26,035 | 25,505 | 25,072 | 24,577 | 23,426 | 22,839 | 23,724 | 27,846 | 23,851 | 25,549 | 26,179 | -18,258 | 0 | 0 | 0 | -20,086 | 0 | 0 | 0 | 30,011 | 0 | 0 | 0 | 38,024 | 0 | 0 | 0 | 31,712 | 0 | 0 | 0 | 36,450 | 0 | 0 | 0 | 41,148 | 0 | 0 | 0 | 41,479 | 0 | 0 | 0 | 37,599 | 0 | 0 | 0 | 33,675 | 0 | 0 | 27,628 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6,441 | 19,184 | 18,230 | 17,421 | 16,642 | 15,621 | 11,704 | 9,184 | 7,794 | 6,396 | 7,954 | 7,072 | 7,730 | 23,560 | 18,244 | 12,582 | 3,486 | 3,567 | 2,825 | 13,293 | 7,701 | 7,944 | 14,696 | 0 | 0 | 0 | 32,830 | 0 | 0 | 0 | 31,748 | 0 | 0 | 0 | 34,628 | 0 | 0 | 0 | 50,555 | 0 | 0 | 0 | 36,474 | 0 | 0 | 0 | 30,930 | 0 | 0 | 0 | 27,943 | 0 | 0 | 0 | 14,685 | 0 | 0 | 0 | 15,860 | 0 | 0 | 16,902 | 0 |
Overige niet-vlottende verplichtingen
| 19,537 | 39,976 | 20,128 | 2,230 | 2,227 | 2,263 | 2,128 | 2,117 | 2,223 | 2,251 | 2,234 | 2,300 | 2,182 | 2,200 | 2,142 | 2,063 | 1,987 | 1,977 | 1,901 | 1,961 | 1,868 | 1,855 | 36,800 | 51,667 | 59,747 | 56,565 | 37,056 | 76,715 | 80,341 | 74,234 | 10,561 | 75,630 | 67,947 | 68,183 | 17,674 | 94,100 | 90,174 | 96,228 | 17,947 | 101,076 | 96,875 | 91,663 | 17,887 | 97,075 | 94,605 | 93,034 | 17,181 | 84,896 | 0 | 81,649 | 17,028 | 70,454 | 71,303 | 70,452 | 17,354 | 69,377 | 68,244 | 67,460 | 17,667 | 67,795 | 66,287 | 19,062 | 63,208 |
Totaal niet-vlottende verplichtingen
| 35,639 | 50,721 | 49,335 | 47,034 | 46,716 | 46,117 | 41,163 | 40,619 | 39,677 | 38,018 | 38,888 | 48,874 | 49,275 | 65,894 | 59,815 | 54,286 | 44,519 | 45,746 | 48,436 | 55,832 | 52,278 | 53,585 | 51,496 | 51,667 | 59,747 | 56,565 | 69,886 | 76,732 | 80,366 | 74,266 | 72,360 | 75,678 | 68,002 | 68,246 | 90,397 | 94,178 | 90,260 | 96,321 | 100,306 | 101,185 | 96,991 | 91,787 | 90,944 | 97,216 | 94,754 | 93,191 | 89,424 | 85,220 | 80,832 | 82,289 | 86,949 | 71,020 | 71,929 | 71,139 | 71,014 | 71,456 | 70,332 | 70,616 | 72,379 | 73,239 | 71,889 | 67,083 | 66,570 |
Totaal passiva
| 137,514 | 150,564 | 155,023 | 144,309 | 152,757 | 149,291 | 136,303 | 135,570 | 145,166 | 146,665 | 165,002 | 165,690 | 161,276 | 160,928 | 160,667 | 152,501 | 141,410 | 135,823 | 147,585 | 160,884 | 162,689 | 151,552 | 131,991 | 139,526 | 157,510 | 146,912 | 171,839 | 188,639 | 185,708 | 158,449 | 154,925 | 172,942 | 162,949 | 143,141 | 165,856 | 180,217 | 179,226 | 180,707 | 181,282 | 189,280 | 187,310 | 167,842 | 164,089 | 177,250 | 175,709 | 165,031 | 160,974 | 163,633 | 158,786 | 151,399 | 159,778 | 146,540 | 149,044 | 139,612 | 145,850 | 143,869 | 152,080 | 142,242 | 147,561 | 153,316 | 155,936 | 157,133 | 168,077 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 357,464 | 355,025 | 346,921 | 351,032 | 0 | 15,122 | 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 |
Gewone aandelen
| 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 | 28,534 |
Ingehouden winsten
| 444,344 | 434,435 | 458,299 | 439,278 | 439,188 | 431,321 | 428,166 | 414,642 | 411,734 | 400,005 | 397,665 | 389,451 | 385,959 | 346,392 | 337,923 | 327,687 | 321,261 | 311,439 | 316,899 | 316,830 | 309,806 | 295,447 | 325,141 | 318,107 | 311,695 | 299,204 | 294,904 | 290,082 | 265,414 | 255,109 | 250,649 | 240,771 | 235,563 | 230,835 | 213,050 | 210,003 | 199,693 | 188,361 | 186,436 | 182,210 | 174,691 | 167,978 | 168,338 | 164,481 | 159,398 | 152,665 | 140,473 | 140,693 | 140,548 | 139,829 | 138,152 | 170,261 | 171,320 | 169,261 | 169,894 | 174,132 | 170,197 | 167,357 | 167,614 | 175,074 | 174,220 | 176,739 | 210,442 |
Overige gereserveerde algehele resultaten
| 85,368 | 135,415 | 118,351 | 99,698 | 106,900 | 100,249 | 77,147 | 68,237 | 78,323 | 71,636 | 59,746 | 48,783 | 48,477 | 83,708 | -15,122 | 48,584 | 31,010 | 33,936 | 23,792 | 55,702 | 44,385 | 46,158 | 48,987 | 48,729 | 75,932 | 63,980 | 71,471 | 90,819 | 97,260 | 79,164 | 69,617 | 66,984 | 33,452 | 20,392 | 40,851 | 85,979 | 76,595 | 93,323 | 94,772 | 78,899 | 59,004 | 40,009 | 38,460 | 35,281 | 21,281 | 16,741 | 21,509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -74,338 | -72,732 | -94,592 | -85,682 | -85,796 | -85,851 | -77,011 | -70,956 | -71,015 | -71,075 | -71,174 | -71,064 | -63,461 | -43,617 | 29,501 | -43,702 | -43,747 | -43,794 | -43,816 | -35,392 | -28,922 | -28,977 | -589 | 39,697 | 66,903 | 55,586 | 7,703 | 100,614 | 16,616 | 16,321 | 16,323 | 16,325 | 16,329 | 36,721 | 59,959 | 36,334 | 112,931 | 129,663 | 131,114 | 115,243 | 95,349 | 76,356 | 74,808 | 36,350 | 57,632 | 53,094 | 57,863 | 37,914 | 18,214 | 21,319 | 37,028 | 25,861 | 24,175 | 42,845 | 43,637 | 38,620 | 41,076 | 41,189 | 55,591 | 51,923 | 48,736 | 43,723 | 37,972 |
Totaal eigen vermogen van aandeelhouders
| 483,908 | 525,652 | 510,592 | 481,828 | 488,826 | 474,253 | 456,837 | 440,457 | 447,576 | 429,100 | 414,771 | 395,704 | 399,509 | 415,017 | 395,958 | 361,103 | 337,058 | 330,115 | 325,409 | 365,674 | 353,803 | 341,162 | 381,694 | 386,338 | 407,132 | 383,324 | 386,517 | 419,230 | 407,824 | 379,128 | 365,122 | 352,614 | 313,877 | 296,090 | 301,543 | 360,850 | 341,158 | 346,558 | 346,084 | 325,987 | 298,574 | 272,868 | 271,680 | 264,646 | 245,564 | 234,293 | 226,870 | 207,141 | 187,296 | 189,682 | 203,714 | 224,656 | 224,029 | 240,640 | 242,065 | 241,286 | 239,807 | 237,080 | 251,739 | 255,531 | 251,490 | 248,996 | 276,948 |
Totaal eigen vermogen
| 485,102 | 526,923 | 511,810 | 482,891 | 489,994 | 475,377 | 457,943 | 441,565 | 448,784 | 430,296 | 415,925 | 396,722 | 400,425 | 415,950 | 396,949 | 362,027 | 337,906 | 331,100 | 326,449 | 366,782 | 354,864 | 342,188 | 382,770 | 387,371 | 408,168 | 384,999 | 388,343 | 421,076 | 410,197 | 381,452 | 367,436 | 354,948 | 315,960 | 298,192 | 303,887 | 363,359 | 343,687 | 349,072 | 348,750 | 329,764 | 302,031 | 276,020 | 274,841 | 267,890 | 248,577 | 237,043 | 229,634 | 210,160 | 189,981 | 192,684 | 206,832 | 227,622 | 226,824 | 243,472 | 245,002 | 244,099 | 242,558 | 239,790 | 254,591 | 258,314 | 254,103 | 251,841 | 280,010 |
Totaal passiva en aandeelhoudersvermogen
| 622,620 | 677,487 | 666,833 | 627,200 | 642,751 | 624,668 | 594,246 | 577,135 | 593,950 | 576,961 | 580,927 | 562,412 | 561,701 | 576,878 | 557,616 | 514,528 | 479,316 | 466,923 | 474,034 | 527,666 | 517,553 | 493,740 | 514,761 | 526,897 | 565,678 | 531,911 | 560,182 | 609,715 | 595,905 | 539,901 | 522,361 | 527,890 | 478,909 | 441,333 | 469,743 | 543,576 | 522,913 | 529,779 | 530,032 | 519,044 | 489,341 | 443,862 | 438,930 | 445,140 | 424,286 | 402,074 | 390,608 | 373,793 | 348,767 | 344,083 | 366,610 | 374,162 | 375,868 | 383,084 | 390,852 | 387,968 | 394,638 | 382,032 | 402,152 | 411,630 | 410,039 | 408,974 | 448,087 |