Kokuyo Co., Ltd.
TSE:7984.T
2765.5 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q3 | 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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 114,115 | 130,446 | 87,986 | 115,161 | 82,941 | 79,949 | 64,089 | 68,467 | 58,037 | 75,041 | 62,829 | 70,688 | 63,187 | 64,901 | 48,078 | 65,785 | 54,664 | 84,411 | 43,799 | 65,565 | 52,467 | 74,375 | 78,987 | 76,718 | 76,916 | 76,965 | 58,266 | 58,941 | 58,953 | 55,144 | 50,560 | 57,803 | 49,730 | 48,189 | 32,572 | 30,617 | 22,399 | 21,513 | 20,734 | 19,744 | 17,283 | 8,685 | 11,087 | 16,732 | 12,767 | 16,090 | 17,969 | 17,526 | 17,200 | 18,578 | 19,107 | 14,856 | 16,149 | 18,016 | 25,716 | 13,077 | 9,866 | 10,670 | 11,725 | 11,186 | 9,271 | 10,398 | 8,151 |
Kortetermijnbeleggingen
| 0 | 144 | 30,563 | 458 | 29,996 | 29,996 | 29,996 | 29,996 | 30,603 | 30,602 | 30,604 | 30,604 | 29,997 | 29,997 | 29,998 | 24,998 | 29,997 | -8,631 | 29,997 | 18,498 | 25,238 | 13,111 | 8,005 | 7,797 | 7,700 | 8,081 | 12,483 | 11,281 | 11,581 | 11,599 | 11,445 | 11,528 | 12,440 | 14,916 | 15,774 | 19,883 | 29,140 | 33,602 | 22,217 | 27,418 | 25,124 | 45,045 | 24,760 | 21,955 | 23,956 | 25,033 | 13,031 | 18,526 | 21,295 | 25,358 | 7,820 | 11,518 | 12,817 | 13,521 | 2,524 | 13,067 | 22,958 | 20,445 | 16,318 | 12,814 | 20,449 | 15,446 | 11,356 |
Liquide middelen en kortetermijnbeleggingen
| 114,115 | 130,590 | 118,549 | 115,619 | 112,937 | 109,945 | 94,085 | 98,463 | 88,640 | 105,643 | 93,433 | 101,292 | 93,184 | 94,898 | 78,076 | 90,783 | 84,661 | 84,411 | 73,796 | 84,063 | 77,705 | 87,486 | 86,992 | 84,515 | 84,616 | 85,046 | 70,749 | 70,222 | 70,534 | 66,743 | 62,005 | 69,331 | 62,170 | 63,105 | 48,346 | 50,500 | 51,539 | 55,115 | 42,951 | 47,162 | 42,407 | 53,730 | 35,847 | 38,687 | 36,723 | 41,123 | 31,000 | 36,052 | 38,495 | 43,936 | 26,927 | 26,374 | 28,966 | 31,537 | 28,240 | 26,144 | 32,824 | 31,115 | 28,043 | 24,000 | 29,720 | 25,844 | 19,507 |
Nettovorderingen
| 58,742 | 69,963 | 87,446 | 68,460 | 63,997 | 65,770 | 82,381 | 68,997 | 59,168 | 58,475 | 77,380 | 63,913 | 56,148 | 62,437 | 77,787 | 62,680 | 52,109 | 53,996 | 77,869 | 64,672 | 58,920 | 63,273 | 76,380 | 64,727 | 53,980 | 65,083 | 77,787 | 67,365 | 55,461 | 57,761 | 74,996 | 61,876 | 51,493 | 56,357 | 76,256 | 62,511 | 52,204 | 57,240 | 71,382 | 58,272 | 49,757 | 52,619 | 70,134 | 54,148 | 48,062 | 54,042 | 65,165 | 54,418 | 46,964 | 52,952 | 65,336 | 53,975 | 42,629 | 47,597 | 59,384 | 52,379 | 45,675 | 48,513 | 62,040 | 51,899 | 43,548 | 49,868 | 64,467 |
Voorraad
| 39,495 | 38,296 | 42,205 | 39,717 | 39,085 | 37,655 | 41,677 | 40,005 | 38,327 | 34,142 | 35,979 | 33,246 | 31,605 | 30,080 | 31,897 | 31,340 | 31,051 | 32,656 | 35,554 | 34,093 | 32,944 | 31,962 | 34,897 | 31,747 | 31,047 | 30,094 | 34,255 | 31,773 | 31,295 | 29,522 | 32,897 | 30,446 | 31,091 | 30,124 | 33,858 | 32,004 | 32,820 | 30,210 | 34,242 | 31,132 | 31,169 | 28,646 | 32,240 | 31,820 | 33,109 | 30,352 | 31,856 | 29,413 | 29,159 | 27,030 | 29,660 | 27,415 | 26,549 | 25,230 | 28,223 | 25,866 | 25,921 | 23,669 | 25,450 | 25,559 | 26,456 | 26,407 | 31,291 |
Overige vlottende activa
| 4,773 | 5,028 | 4,624 | 6,361 | 5,926 | 6,258 | 5,948 | 7,536 | 5,119 | 5,540 | 3,325 | 4,703 | 4,698 | 4,858 | 4,095 | 4,379 | 3,341 | 4,081 | 4,290 | 4,812 | 3,799 | 4,095 | 3,984 | 4,515 | 5,441 | 5,640 | 5,732 | 4,817 | 5,579 | 6,028 | 5,971 | 4,962 | 5,464 | 5,531 | 5,500 | 4,462 | 4,878 | 5,591 | 5,449 | 4,881 | 5,299 | 5,464 | 6,425 | 5,743 | 5,433 | 4,964 | 5,315 | 4,400 | 6,619 | 5,647 | 5,493 | 4,975 | 5,768 | 6,397 | 6,211 | 5,198 | 5,743 | 5,814 | 5,655 | 5,278 | 6,498 | 6,019 | 7,424 |
Totaal vlottende activa
| 217,125 | 243,877 | 252,824 | 230,157 | 221,945 | 219,628 | 224,091 | 215,001 | 191,254 | 203,800 | 210,117 | 203,154 | 185,635 | 192,273 | 191,855 | 189,182 | 171,162 | 175,144 | 191,509 | 187,640 | 173,368 | 186,816 | 202,253 | 185,504 | 175,084 | 185,863 | 188,523 | 174,177 | 162,869 | 160,054 | 175,869 | 166,615 | 150,218 | 155,117 | 163,960 | 149,477 | 141,441 | 148,156 | 154,024 | 141,447 | 128,632 | 140,459 | 144,646 | 130,398 | 123,327 | 130,481 | 133,336 | 124,283 | 121,237 | 129,565 | 127,416 | 112,739 | 103,912 | 110,761 | 122,058 | 109,587 | 110,163 | 109,111 | 121,188 | 106,736 | 106,222 | 108,138 | 122,689 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 61,982 | 62,440 | 61,618 | 61,542 | 61,591 | 61,642 | 61,025 | 61,102 | 61,770 | 58,895 | 58,448 | 59,575 | 59,263 | 59,327 | 59,365 | 58,545 | 60,135 | 60,229 | 59,800 | 59,925 | 59,973 | 60,123 | 60,570 | 61,012 | 60,770 | 61,092 | 60,958 | 61,689 | 60,808 | 60,979 | 61,167 | 61,644 | 61,557 | 61,525 | 62,366 | 62,878 | 63,060 | 63,842 | 64,119 | 63,991 | 65,166 | 64,855 | 64,909 | 65,556 | 65,386 | 67,244 | 68,361 | 67,832 | 67,586 | 69,004 | 69,308 | 70,866 | 72,981 | 74,646 | 74,955 | 77,134 | 76,729 | 76,842 | 77,581 | 78,049 | 78,399 | 78,551 | 79,044 |
Goodwill
| 5,161 | 5,736 | 5,572 | 5,416 | 5,487 | 5,470 | 6,956 | 7,145 | 7,870 | 80 | 82 | 86 | 91 | 97 | 105 | 105 | 113 | 119 | 127 | 143 | 150 | 160 | 172 | 176 | 182 | 194 | 205 | 230 | 232 | 242 | 250 | 255 | 232 | 241 | 278 | 305 | 314 | 340 | 348 | 355 | 0 | 0 | 0 | 0 | 762 | 777 | 809 | 809 | 825 | 850 | 877 | 906 | 934 | 978 | 1,022 | 1,066 | 1,110 | 1,154 | 1,198 | 1,242 | 1,286 | 1,333 | 1,377 |
Immateriële activa
| 11,451 | 11,836 | 11,247 | 11,198 | 11,177 | 11,413 | 8,728 | 8,988 | 8,785 | 7,479 | 7,004 | 7,174 | 6,981 | 7,149 | 7,025 | 7,297 | 7,437 | 7,445 | 7,182 | 7,401 | 7,091 | 7,234 | 7,114 | 7,313 | 7,061 | 7,409 | 7,471 | 8,028 | 8,035 | 8,533 | 8,742 | 9,280 | 8,505 | 8,860 | 9,111 | 9,195 | 9,103 | 9,623 | 9,619 | 9,729 | 10,518 | 10,188 | 10,274 | 10,512 | 10,203 | 10,496 | 10,647 | 10,685 | 9,329 | 9,629 | 9,813 | 9,998 | 6,311 | 6,449 | 6,425 | 3,405 | 3,457 | 3,706 | 3,931 | 4,049 | 4,094 | 4,365 | 4,726 |
Goodwill en immateriële activa
| 16,612 | 17,572 | 16,819 | 16,614 | 16,664 | 16,883 | 15,684 | 16,133 | 16,655 | 7,559 | 7,086 | 7,260 | 7,072 | 7,246 | 7,130 | 7,402 | 7,550 | 7,564 | 7,309 | 7,544 | 7,241 | 7,394 | 7,286 | 7,489 | 7,243 | 7,603 | 7,676 | 8,258 | 8,267 | 8,775 | 8,992 | 9,535 | 8,737 | 9,101 | 9,389 | 9,500 | 9,417 | 9,963 | 9,967 | 10,084 | 10,518 | 10,188 | 10,274 | 10,512 | 10,965 | 11,273 | 11,456 | 11,494 | 10,154 | 10,479 | 10,690 | 10,904 | 7,245 | 7,427 | 7,447 | 4,471 | 4,567 | 4,860 | 5,129 | 5,291 | 5,380 | 5,698 | 6,103 |
Langetermijnbeleggingen
| 37,669 | 39,506 | 39,626 | 40,462 | 11,595 | 12,757 | 9,081 | 5,578 | 14,792 | 13,925 | 13,167 | 14,436 | 18,587 | 15,873 | 21,291 | 30,535 | 24,718 | 62,240 | 20,951 | 36,172 | 27,248 | 38,633 | 35,690 | 35,689 | 44,139 | 42,101 | 38,482 | 41,394 | 38,423 | 38,140 | 36,083 | 37,736 | 34,207 | 37,934 | 38,190 | 36,882 | 19,442 | 17,817 | 28,985 | 20,396 | 24,785 | 4,149 | 23,141 | 27,391 | 20,091 | 18,700 | 29,195 | 18,555 | 14,108 | 13,012 | 33,357 | 27,648 | 28,994 | 28,067 | 39,474 | 28,224 | 17,751 | 20,538 | 27,514 | 28,663 | 21,576 | 26,541 | 29,109 |
Belastingvorderingen
| 0 | 11,839 | 11,249 | 721 | 34,116 | 34,043 | -9,081 | 800 | 0 | 0 | 0 | 479 | 34,772 | 34,760 | 34,751 | 400 | 34,223 | -62,240 | 34,264 | 366 | 28,251 | 16,100 | 10,973 | 72 | 11,599 | 11,927 | 16,322 | 306 | 14,310 | 14,328 | 14,176 | 258 | 15,775 | 18,206 | 19,008 | 107 | 32,115 | 36,534 | 25,107 | 146 | 25,124 | 45,045 | 24,760 | 563 | 23,956 | 25,033 | 13,031 | 1,558 | 21,295 | 25,358 | 7,820 | 2,073 | 12,817 | 13,521 | 2,524 | 2,286 | 22,958 | 20,445 | 16,318 | 2,758 | 20,449 | 15,446 | 11,356 |
Overige niet-vlottende activa
| 10,703 | -1,151 | -806 | 8,916 | 5,333 | 5,342 | 48,501 | 38,546 | 40,401 | 40,264 | 40,274 | 39,668 | 4,791 | 4,810 | 4,820 | 34,227 | 4,602 | 62,239 | 4,510 | 26,765 | 4,483 | 4,473 | 4,522 | 15,016 | 4,485 | 4,465 | 4,555 | 19,319 | 4,405 | 4,375 | 4,520 | 18,178 | 4,102 | 4,167 | 4,659 | 27,464 | 4,815 | 5,214 | 5,338 | 37,704 | 12,903 | 13,147 | 13,583 | 36,315 | 16,522 | 16,315 | 17,737 | 34,735 | 18,121 | 18,385 | 18,528 | 28,564 | 20,148 | 20,191 | 20,175 | 31,177 | 21,607 | 21,484 | 21,303 | 30,556 | 21,246 | 20,693 | 20,633 |
Totaal niet-vlottende activa
| 126,966 | 130,206 | 128,506 | 128,255 | 129,299 | 130,667 | 125,210 | 122,159 | 133,618 | 120,643 | 118,975 | 121,418 | 124,485 | 122,016 | 127,357 | 131,109 | 131,228 | 130,032 | 126,834 | 130,772 | 127,196 | 126,723 | 119,041 | 119,278 | 128,236 | 127,188 | 127,993 | 130,966 | 126,213 | 126,597 | 124,938 | 127,351 | 124,378 | 130,933 | 133,612 | 136,831 | 128,849 | 133,370 | 133,516 | 132,321 | 138,496 | 137,384 | 136,667 | 140,337 | 136,920 | 138,565 | 139,780 | 134,174 | 131,264 | 136,238 | 139,703 | 140,055 | 142,185 | 143,852 | 144,575 | 143,292 | 143,612 | 144,169 | 147,845 | 145,317 | 147,050 | 146,929 | 146,245 |
Totaal activa
| 344,091 | 374,083 | 381,330 | 358,412 | 351,248 | 350,299 | 349,304 | 337,166 | 324,876 | 324,446 | 329,095 | 324,576 | 310,121 | 314,292 | 319,215 | 320,296 | 302,395 | 305,180 | 318,347 | 318,416 | 300,567 | 313,543 | 321,298 | 304,788 | 303,323 | 313,054 | 316,520 | 305,147 | 289,086 | 286,654 | 300,810 | 293,971 | 274,598 | 286,053 | 297,574 | 286,313 | 270,294 | 281,531 | 287,543 | 273,772 | 267,129 | 277,847 | 281,316 | 270,738 | 260,248 | 269,048 | 273,119 | 258,461 | 252,501 | 265,803 | 267,119 | 252,794 | 246,097 | 254,613 | 266,633 | 252,879 | 253,775 | 253,280 | 269,033 | 252,053 | 253,272 | 255,067 | 268,934 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 38,966 | 52,765 | 63,976 | 55,157 | 48,488 | 43,326 | 54,763 | 53,971 | 41,506 | 41,495 | 53,837 | 52,475 | 41,041 | 42,684 | 51,234 | 51,469 | 36,056 | 36,584 | 53,142 | 53,792 | 42,952 | 50,605 | 60,499 | 51,594 | 44,180 | 50,358 | 60,187 | 52,567 | 45,315 | 40,357 | 52,347 | 48,443 | 37,909 | 39,936 | 52,349 | 47,345 | 38,021 | 39,754 | 50,378 | 46,833 | 37,001 | 37,084 | 47,977 | 42,605 | 37,178 | 43,839 | 49,182 | 42,769 | 38,131 | 42,091 | 47,640 | 41,442 | 31,333 | 33,861 | 42,093 | 39,791 | 32,405 | 35,798 | 43,374 | 39,416 | 30,463 | 34,867 | 42,200 |
Kortlopende schulden
| 4,645 | 4,758 | 10,449 | 10,330 | 9,399 | 9,780 | 4,921 | 4,467 | 4,821 | 4,524 | 4,781 | 4,201 | 4,078 | 4,692 | 4,504 | 7,750 | 8,274 | 8,453 | 8,378 | 4,812 | 4,937 | 5,668 | 6,278 | 5,413 | 5,250 | 5,448 | 6,069 | 5,535 | 5,824 | 6,124 | 15,702 | 15,366 | 15,317 | 15,677 | 6,475 | 9,218 | 9,306 | 9,621 | 10,028 | 6,813 | 7,804 | 17,592 | 17,771 | 17,668 | 17,461 | 7,483 | 7,850 | 12,240 | 12,086 | 17,369 | 22,414 | 17,222 | 16,672 | 6,987 | 11,631 | 6,666 | 14,205 | 6,490 | 14,155 | 6,531 | 14,264 | 6,779 | 14,632 |
Belastingschulden
| 0 | 7,435 | 5,795 | 6,548 | 4,618 | 5,885 | 3,762 | 818 | 2,069 | 4,849 | 3,723 | 5,976 | 4,757 | 4,913 | 3,220 | 1,187 | 1,273 | 2,989 | 3,004 | 3,685 | 1,743 | 3,222 | 2,610 | 2,480 | 1,747 | 3,548 | 2,476 | 3,016 | 1,650 | 3,303 | 2,855 | 2,793 | 1,190 | 3,228 | 2,541 | 622 | 3,252 | 3,193 | 1,944 | 129 | 1,161 | 2,697 | 3,024 | 1,793 | 1,434 | 1,639 | 1,217 | 1,016 | 2,037 | 2,708 | 1,749 | 832 | 652 | 1,978 | 1,530 | 1,058 | 1,189 | 1,826 | 1,638 | 658 | 1,714 | 2,011 | 1,886 |
Uitgestelde opbrengsten
| 6,971 | 7,435 | 5,795 | 3,412 | 7,870 | 11,419 | 0 | 4,224 | 0 | 0 | 0 | 6,783 | 7,446 | 9,577 | 5,827 | 1,927 | 4,081 | 7,846 | 5,817 | 4,465 | 4,530 | 8,153 | 5,425 | 3,250 | 4,500 | 8,344 | 5,169 | 3,761 | 4,312 | 7,897 | 5,487 | 3,495 | 3,714 | 7,523 | 4,956 | 1,488 | 5,539 | 7,012 | 4,150 | 696 | 3,319 | 6,389 | 5,065 | 2,328 | 3,475 | 5,078 | 1,217 | 1,514 | 4,031 | 6,021 | 1,749 | 1,389 | 2,761 | 5,499 | 1,530 | 1,607 | 3,304 | 5,312 | 1,638 | 1,213 | 3,935 | 5,649 | 1,886 |
Overige kortlopende verplichtingen
| 16,273 | 23,827 | 21,424 | 22,382 | 17,300 | 16,290 | 24,387 | 16,832 | 22,490 | 23,015 | 20,364 | 14,028 | 11,078 | 13,179 | 13,703 | 15,145 | 11,607 | 11,209 | 13,209 | 13,935 | 12,470 | 13,820 | 13,635 | 14,088 | 12,703 | 13,464 | 13,870 | 15,631 | 13,016 | 11,628 | 11,926 | 15,145 | 11,584 | 12,893 | 14,061 | 14,707 | 12,669 | 13,225 | 13,369 | 13,313 | 12,506 | 12,000 | 11,287 | 11,183 | 10,958 | 10,888 | 14,699 | 10,973 | 10,750 | 10,733 | 13,926 | 11,397 | 9,808 | 10,152 | 12,775 | 10,922 | 10,616 | 9,735 | 12,072 | 10,093 | 9,545 | 9,102 | 12,537 |
Totaal kortlopende verplichtingen
| 66,855 | 88,785 | 101,644 | 91,281 | 83,057 | 80,815 | 84,071 | 79,494 | 68,817 | 69,034 | 78,982 | 77,487 | 63,643 | 70,132 | 75,268 | 76,291 | 60,018 | 64,092 | 80,546 | 77,004 | 64,889 | 78,246 | 85,837 | 74,345 | 66,633 | 77,614 | 85,295 | 77,494 | 68,467 | 66,006 | 85,462 | 82,449 | 68,524 | 76,029 | 77,841 | 72,758 | 65,535 | 69,612 | 77,925 | 67,655 | 60,630 | 73,065 | 82,100 | 73,784 | 69,072 | 67,288 | 72,948 | 67,496 | 64,998 | 76,214 | 85,729 | 71,450 | 60,574 | 56,499 | 68,029 | 58,986 | 60,530 | 57,335 | 71,239 | 57,253 | 58,207 | 56,397 | 71,255 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 120 | 144 | 179 | 0 | 0 | 0 | 5,000 | 5,000 | 5,037 | 5,071 | 5,095 | 5,119 | 5,145 | 5,173 | 5,199 | 5,215 | 5,248 | 5,281 | 5,314 | 8,389 | 8,405 | 8,425 | 8,439 | 8,480 | 8,136 | 8,175 | 8,169 | 8,224 | 8,224 | 8,263 | 8,279 | 8,321 | 8,316 | 8,360 | 18,441 | 15,081 | 15,121 | 16,128 | 16,169 | 19,085 | 19,115 | 19,104 | 14,244 | 14,243 | 14,410 | 24,433 | 24,387 | 24,359 | 24,079 | 24,094 | 14,379 | 19,382 | 19,282 | 28,349 | 28,377 | 25,530 | 25,715 | 25,827 | 25,890 | 25,994 | 26,046 | 27,721 | 27,769 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105 | 0 | 0 | 0 | 79 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 133 | 0 | 0 | 0 | 848 | 0 | 0 | 0 | 1,348 | 0 | 0 | 0 | 3,276 | 0 | 0 | 0 | 4,247 | 0 | 0 | 0 | -1,078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 5,631 | 0 | 0 | 0 | 4,232 | 0 | 0 | 0 | 3,865 | 0 | 0 | 0 | 4,764 | 0 | 0 | 0 | 3,520 | 0 | 0 | 0 | 4,215 | 0 | 0 | 0 | 6,306 | 0 | 0 | 0 | 5,270 | 0 | 0 | 0 | 7,216 | 0 | 0 | 0 | 4,764 | 0 | 0 | 0 | 4,184 | 0 | 0 | 0 | 1,078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 13,886 | 14,469 | 14,230 | 8,071 | 14,490 | 14,767 | 13,344 | 8,697 | 12,271 | 11,761 | 11,344 | 7,895 | 11,814 | 10,917 | 12,437 | 7,613 | 11,784 | 11,397 | 10,715 | 8,142 | 11,343 | 11,166 | 12,153 | 8,713 | 15,252 | 14,728 | 14,671 | 8,498 | 13,894 | 13,970 | 13,568 | 9,044 | 14,931 | 16,343 | 16,655 | 9,118 | 14,659 | 16,344 | 16,643 | 8,641 | 17,659 | 17,173 | 16,801 | 8,625 | 15,019 | 14,763 | 15,341 | 13,537 | 12,850 | 13,217 | 13,256 | 12,381 | 11,910 | 11,732 | 11,826 | 11,731 | 11,054 | 11,204 | 10,929 | 10,732 | 11,169 | 10,965 | 10,811 |
Totaal niet-vlottende verplichtingen
| 14,006 | 14,613 | 14,409 | 13,702 | 14,490 | 14,767 | 18,344 | 17,929 | 17,308 | 16,832 | 16,439 | 16,984 | 16,959 | 16,090 | 17,636 | 17,671 | 17,032 | 16,678 | 16,029 | 20,134 | 19,748 | 19,591 | 20,592 | 21,482 | 23,388 | 22,903 | 22,840 | 23,161 | 22,118 | 22,233 | 21,847 | 23,483 | 23,247 | 24,703 | 35,096 | 32,763 | 29,780 | 32,472 | 32,812 | 35,766 | 36,774 | 36,277 | 31,045 | 31,299 | 29,429 | 39,196 | 39,728 | 37,896 | 36,929 | 37,311 | 27,635 | 31,763 | 31,192 | 40,081 | 40,203 | 37,261 | 36,769 | 37,031 | 36,819 | 36,726 | 37,215 | 38,686 | 38,580 |
Totaal passiva
| 80,861 | 103,398 | 116,053 | 104,983 | 97,547 | 95,582 | 102,415 | 97,423 | 86,125 | 85,866 | 95,421 | 94,471 | 80,602 | 86,222 | 92,904 | 93,962 | 77,050 | 80,770 | 96,575 | 97,138 | 84,637 | 97,837 | 106,429 | 95,827 | 90,021 | 100,517 | 108,135 | 100,655 | 90,585 | 88,239 | 107,309 | 105,932 | 91,771 | 100,732 | 112,937 | 105,521 | 95,315 | 102,084 | 110,737 | 103,421 | 97,404 | 109,342 | 113,145 | 105,083 | 98,501 | 106,484 | 112,676 | 105,392 | 101,927 | 113,525 | 113,364 | 103,213 | 91,766 | 96,580 | 108,232 | 96,247 | 97,299 | 94,366 | 108,058 | 93,979 | 95,422 | 95,083 | 109,835 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 4,342 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 | 15,847 |
Ingehouden winsten
| 220,589 | 224,151 | 220,503 | 210,677 | 206,483 | 217,548 | 213,605 | 207,910 | 202,588 | 203,615 | 200,451 | 195,747 | 193,549 | 192,902 | 186,742 | 186,877 | 186,911 | 187,176 | 186,952 | 183,313 | 179,533 | 179,865 | 177,384 | 172,090 | 170,180 | 170,675 | 166,814 | 161,582 | 158,986 | 159,161 | 156,218 | 149,903 | 147,012 | 146,884 | 145,066 | 139,790 | 139,994 | 140,402 | 138,467 | 135,019 | 134,184 | 134,837 | 135,280 | 131,728 | 131,350 | 132,289 | 131,637 | 128,643 | 128,774 | 130,313 | 130,205 | 128,289 | 134,259 | 136,981 | 137,372 | 135,679 | 135,894 | 137,780 | 138,274 | 136,639 | 136,184 | 137,831 | 137,939 |
Overige gereserveerde algehele resultaten
| 19,135 | 22,846 | 21,383 | 19,385 | 21,147 | 20,823 | 16,737 | 15,200 | 19,447 | 18,336 | 16,773 | 16,951 | 16,981 | 15,112 | 19,012 | 18,064 | 17,013 | 15,883 | 13,423 | 16,470 | 14,925 | 14,376 | 16,069 | 15,479 | 21,721 | 20,426 | 20,158 | 21,423 | 17,925 | 17,666 | 15,724 | 16,622 | 14,430 | 17,018 | 18,068 | 19,431 | 13,305 | 16,522 | 15,890 | 12,678 | 12,803 | 11,001 | 10,238 | 11,309 | 7,302 | 7,176 | 5,701 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2 | 4,348 | 4,289 | 5,932 | 8,569 | -1,144 | -1,216 | -1,087 | -1,086 | -1,086 | -1,121 | -75 | 1,251 | 2,392 | 2,877 | 3,827 | 3,827 | 3,828 | 3,783 | 3,783 | 3,784 | 3,783 | 3,742 | 3,745 | 3,746 | 3,745 | 3,747 | 3,749 | 3,897 | 3,897 | 3,898 | 3,900 | 3,901 | 3,902 | 3,903 | 3,903 | 3,978 | 4,580 | 4,580 | 4,729 | 4,730 | 4,730 | 4,731 | 4,731 | 4,732 | 4,734 | 4,734 | 6,143 | 3,591 | 3,813 | 5,254 | 3,135 | 3,424 | 4,454 | 4,499 | 4,398 | 4,073 | 4,569 | 6,271 | 4,989 | 5,214 | 5,714 | 4,654 |
Totaal eigen vermogen van aandeelhouders
| 259,915 | 267,192 | 262,022 | 251,841 | 252,046 | 253,074 | 244,973 | 237,870 | 236,796 | 236,712 | 231,950 | 228,470 | 227,628 | 226,253 | 224,478 | 224,615 | 223,598 | 222,734 | 220,005 | 219,413 | 214,089 | 213,871 | 213,042 | 207,161 | 211,494 | 210,693 | 206,566 | 202,601 | 196,655 | 196,571 | 191,687 | 186,272 | 181,190 | 183,651 | 182,884 | 178,971 | 173,124 | 177,351 | 174,784 | 168,273 | 167,564 | 166,415 | 166,096 | 163,615 | 159,231 | 160,046 | 157,919 | 150,633 | 148,212 | 149,973 | 151,306 | 147,271 | 153,530 | 157,282 | 157,718 | 155,924 | 155,814 | 158,196 | 160,392 | 157,475 | 157,245 | 159,392 | 158,440 |
Totaal eigen vermogen
| 263,229 | 270,683 | 265,275 | 253,426 | 253,701 | 254,717 | 246,889 | 239,743 | 238,751 | 238,580 | 233,674 | 230,105 | 229,519 | 228,070 | 226,311 | 226,334 | 225,345 | 224,410 | 221,772 | 221,278 | 215,930 | 215,706 | 214,869 | 208,961 | 213,302 | 212,537 | 208,385 | 204,492 | 198,501 | 198,415 | 193,501 | 188,039 | 182,827 | 185,321 | 184,637 | 180,792 | 174,979 | 179,447 | 176,806 | 170,351 | 169,725 | 168,505 | 168,171 | 165,655 | 161,747 | 162,564 | 160,443 | 153,069 | 150,574 | 152,278 | 153,755 | 149,581 | 154,331 | 158,033 | 158,401 | 156,632 | 156,476 | 158,914 | 160,975 | 158,074 | 157,850 | 159,984 | 159,099 |
Totaal passiva en aandeelhoudersvermogen
| 344,090 | 374,081 | 381,328 | 358,409 | 351,248 | 350,299 | 349,304 | 337,166 | 324,876 | 324,446 | 329,095 | 324,576 | 310,121 | 314,292 | 319,215 | 320,296 | 302,395 | 305,180 | 318,347 | 318,416 | 300,567 | 313,543 | 321,298 | 304,788 | 303,323 | 313,054 | 316,520 | 305,147 | 289,086 | 286,654 | 300,810 | 293,971 | 274,598 | 286,053 | 297,574 | 286,313 | 270,294 | 281,531 | 287,543 | 273,772 | 267,129 | 277,847 | 281,316 | 270,738 | 260,248 | 269,048 | 273,119 | 258,461 | 252,501 | 265,803 | 267,119 | 252,794 | 246,097 | 254,613 | 266,633 | 252,879 | 253,775 | 253,280 | 269,033 | 252,053 | 253,272 | 255,067 | 268,934 |