Mitani Corporation
TSE:8066.T
1856 (JPY) • At close November 12, 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
| 122,627 | 99,886 | 112,387 | 110,506 | 104,490 | 100,332 | 97,406 | 95,189 | 91,412 | 89,904 | 91,279 | 95,652 | 96,324 | 93,180 | 91,440 | 88,013 | 90,887 | 90,128 | 91,377 | 84,356 | 86,666 | 89,945 | 85,265 | 84,766 | 80,952 | 77,451 | 75,591 | 77,739 | 70,151 | 66,814 | 72,763 | 63,928 | 63,797 | 54,042 | 58,613 | 48,360 | 47,771 | 46,460 | 51,423 | 38,287 | 39,921 | 42,615 | 56,716 | 43,039 | 52,814 | 55,190 | 50,040 | 48,216 | 45,522 | 45,136 | 40,625 | 29,461 | 32,050 | 33,040 | 41,273 | 27,344 | 28,085 | 28,159 | 36,411 | 26,815 | 22,298 | 29,210 |
Kortetermijnbeleggingen
| 0 | 20,335 | 1,871 | 1,884 | 1,929 | 1,840 | 1,794 | 1,703 | 1,776 | 1,776 | 2,000 | 1,954 | 2,096 | 2,243 | 2,199 | 2,141 | 2,288 | 2,412 | 2,337 | 2,450 | 2,418 | 2,512 | 2,350 | 2,366 | 2,430 | 2,280 | 2,309 | 2,418 | 2,308 | 2,420 | 2,253 | 2,174 | 2,280 | 2,368 | 2,326 | 2,319 | 2,223 | 2,088 | 1,859 | 1,905 | 1,871 | 2,096 | 1,948 | 2,033 | 2,019 | 1,873 | 1,859 | 1,925 | 1,878 | 1,922 | 1,756 | 1,705 | 1,691 | 1,696 | 1,724 | 1,621 | 1,812 | 1,602 | 1,668 | 1,734 | 2,018 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 122,627 | 120,221 | 112,387 | 112,390 | 106,419 | 102,172 | 99,200 | 96,892 | 93,188 | 91,680 | 93,279 | 97,606 | 98,420 | 95,423 | 93,639 | 90,154 | 93,175 | 92,540 | 93,714 | 86,806 | 89,084 | 92,457 | 87,615 | 87,132 | 83,382 | 79,731 | 77,900 | 80,157 | 72,459 | 69,234 | 75,016 | 66,102 | 66,077 | 56,410 | 60,939 | 50,679 | 49,994 | 48,548 | 53,282 | 40,192 | 41,792 | 44,711 | 58,664 | 45,072 | 54,833 | 57,063 | 51,899 | 50,141 | 47,400 | 47,058 | 42,381 | 31,166 | 33,741 | 34,736 | 42,997 | 28,965 | 29,897 | 29,761 | 38,079 | 28,549 | 24,316 | 29,210 |
Nettovorderingen
| 84,651 | 92,124 | 97,710 | 76,778 | 68,618 | 74,890 | 74,896 | 66,645 | 66,494 | 71,822 | 72,148 | 63,269 | 59,011 | 67,050 | 64,929 | 60,951 | 58,374 | 63,663 | 68,294 | 65,389 | 66,939 | 68,590 | 73,391 | 68,570 | 68,145 | 71,355 | 69,811 | 66,821 | 60,407 | 69,417 | 72,753 | 63,528 | 60,308 | 71,091 | 78,965 | 73,774 | 75,115 | 85,867 | 90,713 | 82,461 | 77,716 | 86,081 | 81,997 | 72,446 | 72,886 | 83,479 | 76,412 | 70,530 | 71,142 | 82,066 | 76,416 | 67,097 | 65,176 | 70,377 | 69,652 | 60,856 | 58,954 | 66,263 | 62,223 | 54,333 | 67,570 | 73,624 |
Voorraad
| 16,600 | 16,551 | 16,251 | 14,532 | 14,725 | 14,510 | 16,156 | 15,553 | 12,780 | 11,800 | 13,079 | 11,160 | 9,726 | 9,052 | 12,002 | 10,990 | 9,813 | 8,654 | 9,416 | 8,245 | 8,872 | 9,572 | 7,690 | 7,482 | 7,058 | 6,824 | 6,884 | 6,859 | 5,424 | 4,800 | 4,845 | 4,196 | 4,003 | 6,428 | 7,705 | 8,120 | 8,488 | 8,435 | 8,718 | 8,910 | 8,933 | 8,328 | 7,038 | 6,568 | 6,349 | 5,901 | 6,341 | 6,101 | 6,367 | 6,490 | 6,982 | 6,576 | 6,126 | 5,798 | 6,109 | 5,583 | 5,045 | 4,866 | 5,394 | 5,079 | 5,668 | 6,822 |
Overige vlottende activa
| 9,581 | 8,940 | 8,210 | 20,144 | 18,941 | 18,258 | 19,239 | 17,789 | 18,555 | 16,458 | 17,102 | 14,656 | 14,176 | 13,689 | 14,234 | 12,358 | 11,821 | 12,694 | 18,532 | 15,068 | 14,634 | 20,319 | 14,583 | 15,101 | 16,235 | 15,826 | 17,326 | 13,509 | 13,025 | 11,574 | 7,084 | 6,292 | 6,752 | 8,699 | 4,887 | 4,370 | 5,275 | 3,020 | 5,140 | 5,074 | 5,148 | 2,715 | 5,380 | 4,562 | 4,420 | 1,591 | 3,857 | 3,584 | 3,922 | 1,178 | 3,099 | 3,418 | 2,747 | 301 | 3,009 | 2,935 | 3,336 | 754 | 3,579 | 3,507 | 1,337 | 3,541 |
Totaal vlottende activa
| 233,459 | 237,836 | 234,558 | 223,844 | 208,703 | 209,830 | 209,491 | 196,879 | 191,017 | 191,760 | 195,608 | 186,691 | 181,333 | 185,214 | 184,804 | 174,453 | 173,183 | 177,551 | 189,956 | 175,508 | 179,529 | 190,938 | 183,279 | 178,285 | 174,820 | 173,736 | 171,921 | 167,346 | 151,315 | 155,025 | 159,698 | 140,118 | 137,140 | 142,628 | 152,496 | 136,943 | 138,872 | 145,870 | 157,853 | 136,637 | 133,589 | 141,835 | 153,079 | 128,648 | 138,488 | 148,034 | 138,509 | 130,356 | 128,831 | 136,792 | 128,878 | 108,257 | 107,790 | 111,212 | 121,767 | 98,339 | 97,232 | 101,644 | 109,275 | 91,468 | 98,891 | 113,197 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 37,370 | 37,654 | 38,212 | 38,518 | 38,807 | 39,450 | 36,548 | 36,931 | 37,320 | 37,964 | 36,863 | 37,157 | 37,563 | 37,776 | 35,935 | 36,423 | 36,055 | 35,320 | 35,124 | 34,968 | 34,814 | 34,680 | 34,419 | 34,289 | 34,177 | 34,391 | 34,662 | 34,566 | 34,863 | 34,565 | 34,352 | 34,533 | 34,730 | 34,659 | 35,211 | 35,439 | 35,725 | 36,198 | 36,690 | 37,014 | 36,944 | 33,869 | 31,644 | 30,984 | 31,355 | 31,558 | 29,321 | 29,616 | 29,340 | 29,614 | 29,348 | 29,768 | 28,453 | 25,269 | 25,635 | 27,176 | 28,048 | 24,660 | 25,297 | 25,895 | 27,051 | 29,318 |
Goodwill
| 1,664 | 1,715 | 2,125 | 2,250 | 2,345 | 2,512 | 708 | 765 | 817 | 887 | 993 | 991 | 1,093 | 1,179 | 1,344 | 1,422 | 1,793 | 1,045 | 1,441 | 1,589 | 1,736 | 1,439 | 1,483 | 1,602 | 1,729 | 1,969 | 1,480 | 1,587 | 421 | 475 | 514 | 274 | 402 | 426 | 831 | 915 | 958 | 1,003 | 1,075 | 1,134 | 1,209 | 1,295 | 396 | 333 | 381 | 429 | 485 | 553 | 633 | 545 | 634 | 717 | 646 | 676 | 732 | 804 | 884 | 602 | 668 | 736 | 883 | 983 |
Immateriële activa
| 977 | 994 | 1,116 | 1,137 | 1,223 | 1,254 | 1,298 | 1,294 | 1,312 | 1,350 | 1,408 | 1,469 | 1,546 | 1,568 | 1,628 | 1,652 | 1,317 | 1,344 | 1,340 | 1,398 | 1,383 | 1,389 | 1,288 | 1,226 | 1,110 | 983 | 948 | 881 | 803 | 815 | 817 | 852 | 892 | 1,029 | 1,071 | 1,106 | 1,137 | 1,164 | 1,140 | 1,128 | 1,123 | 1,052 | 870 | 844 | 834 | 854 | 830 | 872 | 897 | 923 | 898 | 775 | 780 | 789 | 765 | 798 | 886 | 908 | 911 | 964 | 1,006 | 958 |
Goodwill en immateriële activa
| 2,641 | 2,709 | 3,241 | 3,387 | 3,568 | 3,766 | 2,006 | 2,059 | 2,129 | 2,237 | 2,401 | 2,460 | 2,639 | 2,747 | 2,972 | 3,074 | 3,110 | 2,389 | 2,781 | 2,987 | 3,119 | 2,828 | 2,771 | 2,828 | 2,839 | 2,952 | 2,428 | 2,468 | 1,224 | 1,290 | 1,331 | 1,126 | 1,294 | 1,455 | 1,902 | 2,021 | 2,095 | 2,167 | 2,215 | 2,262 | 2,332 | 2,347 | 1,266 | 1,177 | 1,215 | 1,283 | 1,315 | 1,425 | 1,530 | 1,468 | 1,532 | 1,492 | 1,426 | 1,465 | 1,497 | 1,602 | 1,770 | 1,510 | 1,579 | 1,700 | 1,889 | 1,941 |
Langetermijnbeleggingen
| 20,824 | 14,083 | 18,689 | 10,855 | 10,212 | 10,041 | 12,740 | 9,307 | 10,391 | 10,787 | 10,127 | 10,319 | 10,019 | 9,922 | 8,990 | 8,871 | 6,648 | 9,160 | 6,517 | 6,065 | 5,959 | 6,138 | 5,908 | 6,201 | 5,913 | 6,210 | 6,581 | 6,173 | 5,950 | 5,640 | 5,676 | 5,279 | 4,663 | 4,997 | 4,983 | 4,774 | 5,012 | 5,265 | 4,960 | 4,632 | 4,464 | 4,398 | 4,428 | 3,899 | 3,635 | 4,037 | 3,427 | 3,151 | 3,187 | 3,495 | 3,094 | 3,185 | 3,160 | 3,496 | 3,119 | 3,153 | 2,993 | 3,621 | 3,219 | 3,359 | 3,131 | 0 |
Belastingvorderingen
| 0 | 1,210 | -6,094 | 1,884 | 1,929 | 1,213 | 1,794 | 1,703 | 1,776 | 1,227 | 2,000 | 1,954 | 2,096 | 1,116 | 2,199 | 2,141 | 2,288 | 1,455 | 2,337 | 2,450 | 2,418 | 1,105 | 2,350 | 2,366 | 2,430 | 1,085 | 2,309 | 2,418 | 2,308 | 273 | 2,253 | 2,174 | 2,280 | 257 | 2,326 | 2,319 | 2,223 | 378 | 1,859 | 1,905 | 1,871 | 459 | 1,948 | 2,033 | 2,019 | 410 | 1,859 | 1,925 | 1,878 | 471 | 1,756 | 1,705 | 1,691 | 657 | 1,724 | 1,621 | 1,812 | 959 | 1,668 | 1,734 | 786 | 0 |
Overige niet-vlottende activa
| 2 | 5,564 | 6,096 | 6,231 | 6,229 | 6,658 | 6,042 | 6,059 | 6,034 | 6,321 | 5,835 | 5,800 | 6,000 | 6,765 | 5,270 | 5,367 | 5,492 | 6,121 | 4,953 | 5,267 | 5,372 | 6,363 | 5,373 | 5,426 | 5,383 | 6,439 | 3,813 | 3,859 | 3,728 | 5,603 | 3,875 | 3,875 | 3,940 | 5,852 | 4,290 | 4,296 | 4,577 | 5,993 | 4,209 | 4,077 | 4,020 | 5,848 | 4,513 | 4,482 | 4,528 | 5,530 | 4,709 | 4,749 | 4,684 | 5,733 | 4,766 | 4,804 | 4,799 | 5,478 | 4,420 | 4,436 | 4,381 | 4,756 | 4,657 | 4,755 | 6,136 | 10,778 |
Totaal niet-vlottende activa
| 60,837 | 61,220 | 60,144 | 60,875 | 60,745 | 61,128 | 59,130 | 56,059 | 57,650 | 58,536 | 57,226 | 57,690 | 58,317 | 58,326 | 55,366 | 55,876 | 53,593 | 54,445 | 51,712 | 51,737 | 51,682 | 51,114 | 50,821 | 51,110 | 50,742 | 51,077 | 49,793 | 49,484 | 48,073 | 47,371 | 47,487 | 46,987 | 46,907 | 47,220 | 48,712 | 48,849 | 49,632 | 50,001 | 49,933 | 49,890 | 49,631 | 46,921 | 43,799 | 42,575 | 42,752 | 42,818 | 40,631 | 40,866 | 40,619 | 40,781 | 40,496 | 40,954 | 39,529 | 36,365 | 36,395 | 37,988 | 39,004 | 35,506 | 36,420 | 37,443 | 38,993 | 42,037 |
Totaal activa
| 294,296 | 299,056 | 294,702 | 284,721 | 269,448 | 270,961 | 268,624 | 252,939 | 248,670 | 250,299 | 252,834 | 244,382 | 239,652 | 243,543 | 240,171 | 230,330 | 226,776 | 231,999 | 241,670 | 227,246 | 231,212 | 242,056 | 234,102 | 229,396 | 225,565 | 224,817 | 221,715 | 216,831 | 199,390 | 202,399 | 207,186 | 187,107 | 184,048 | 189,853 | 201,209 | 185,794 | 188,506 | 195,876 | 207,788 | 186,529 | 183,223 | 188,761 | 196,881 | 171,225 | 181,241 | 190,856 | 179,141 | 171,222 | 169,450 | 177,576 | 169,374 | 149,211 | 147,319 | 147,577 | 158,162 | 136,327 | 136,236 | 137,150 | 145,695 | 128,911 | 137,884 | 155,234 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 66,026 | 71,195 | 75,874 | 57,050 | 49,204 | 52,097 | 68,684 | 54,331 | 54,344 | 57,284 | 65,117 | 49,712 | 48,045 | 52,381 | 58,656 | 49,079 | 47,270 | 51,664 | 65,907 | 54,522 | 61,444 | 70,630 | 71,322 | 66,843 | 66,365 | 66,534 | 67,471 | 63,279 | 50,029 | 54,220 | 64,453 | 46,631 | 44,622 | 49,318 | 64,791 | 50,309 | 53,032 | 59,237 | 79,667 | 60,326 | 58,846 | 63,756 | 77,633 | 53,683 | 66,286 | 75,912 | 72,130 | 64,405 | 64,651 | 73,132 | 69,953 | 50,882 | 50,226 | 51,926 | 64,306 | 46,742 | 45,772 | 48,740 | 58,786 | 42,581 | 48,714 | 66,491 |
Kortlopende schulden
| 459 | 6,252 | 6,097 | 6,117 | 6,060 | 6,069 | 5,916 | 6,085 | 5,419 | 4,762 | 5,633 | 5,837 | 5,379 | 4,635 | 5,446 | 5,191 | 5,158 | 4,468 | 6,366 | 5,922 | 5,338 | 4,635 | 5,030 | 5,711 | 5,794 | 4,452 | 5,348 | 5,827 | 3,954 | 3,076 | 4,271 | 4,063 | 3,832 | 2,988 | 4,029 | 3,818 | 4,278 | 3,581 | 4,568 | 4,752 | 4,698 | 3,569 | 4,530 | 4,692 | 4,797 | 4,413 | 5,319 | 4,979 | 5,059 | 4,663 | 4,990 | 5,537 | 5,348 | 5,451 | 6,870 | 6,608 | 7,613 | 6,255 | 7,013 | 6,744 | 6,762 | 8,224 |
Belastingschulden
| 2,064 | 5,778 | 2,392 | 3,333 | 1,434 | 3,613 | 1,244 | 2,822 | 1,296 | 3,431 | 1,122 | 2,566 | 1,266 | 4,095 | 1,639 | 2,761 | 1,494 | 3,732 | 1,373 | 2,552 | 1,307 | 2,976 | 1,207 | 2,491 | 1,193 | 3,213 | 1,227 | 2,260 | 1,045 | 2,330 | 600 | 1,552 | 615 | 2,728 | 857 | 2,137 | 736 | 3,739 | 1,233 | 2,139 | 923 | 3,663 | 1,489 | 2,422 | 1,236 | 2,944 | 1,221 | 2,254 | 1,345 | 2,847 | 1,357 | 1,753 | 932 | 2,174 | 647 | 1,082 | 571 | 1,149 | 538 | 985 | 2,005 | 439 |
Uitgestelde opbrengsten
| 6,723 | 6,180 | 5,036 | 9,433 | 10,402 | 11,234 | 7,002 | 9,021 | 8,699 | 9,416 | 3,138 | 5,118 | 4,793 | 6,618 | 3,571 | 5,037 | 4,892 | 6,199 | 2,938 | 4,839 | 4,740 | 5,675 | 2,266 | 4,240 | 4,027 | 5,801 | 2,272 | 3,990 | 3,799 | 4,866 | 1,647 | 3,266 | 3,334 | 5,393 | 2,188 | 4,295 | 3,707 | 6,634 | 2,464 | 4,192 | 3,692 | 6,419 | 2,613 | 4,381 | 3,885 | 5,414 | 2,403 | 4,252 | 4,066 | 5,043 | 2,258 | 3,616 | 3,489 | 4,253 | 1,651 | 2,870 | 3,071 | 3,147 | 1,505 | 2,791 | 4,073 | 1,781 |
Overige kortlopende verplichtingen
| 13,427 | -57,923 | -63,953 | -38,440 | -30,647 | -35,486 | -59,827 | -48,698 | -46,386 | -50,860 | -52,269 | -41,273 | -37,617 | -43,812 | -47,270 | -39,922 | -35,251 | -41,787 | -54,587 | -46,309 | -50,912 | -59,478 | -60,719 | -58,142 | -56,130 | -58,207 | -57,086 | -54,747 | -40,170 | -45,733 | -55,065 | -38,663 | -35,054 | -42,121 | -55,561 | -43,076 | -43,050 | -51,727 | -69,275 | -52,073 | -49,448 | -56,981 | -68,052 | -46,380 | -57,343 | -68,135 | -62,708 | -56,311 | -55,645 | -64,863 | -60,445 | -43,070 | -41,415 | -45,239 | -54,649 | -39,033 | -37,637 | -41,255 | -49,873 | -35,657 | -41,391 | -57,378 |
Totaal kortlopende verplichtingen
| 95,422 | 102,677 | 101,320 | 94,543 | 85,657 | 89,624 | 91,703 | 77,892 | 77,716 | 81,317 | 87,858 | 71,672 | 69,911 | 76,298 | 80,698 | 71,225 | 70,833 | 75,940 | 87,904 | 76,048 | 83,361 | 95,068 | 90,428 | 87,986 | 87,614 | 88,327 | 86,703 | 83,888 | 68,686 | 72,979 | 80,359 | 63,480 | 61,971 | 67,624 | 81,095 | 67,792 | 71,735 | 80,701 | 98,324 | 79,662 | 77,557 | 84,182 | 95,846 | 72,481 | 85,147 | 96,460 | 90,495 | 83,984 | 84,127 | 93,954 | 88,066 | 69,600 | 68,806 | 70,491 | 83,131 | 65,011 | 65,162 | 66,776 | 76,755 | 60,025 | 68,877 | 86,048 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 580 | 822 | 2,081 | 2,150 | 2,452 | 2,554 | 2,869 | 3,091 | 3,559 | 3,684 | 3,879 | 4,041 | 4,564 | 4,800 | 4,741 | 4,931 | 5,010 | 5,040 | 4,120 | 4,489 | 4,363 | 4,942 | 5,344 | 5,514 | 5,494 | 5,577 | 6,116 | 6,626 | 6,800 | 6,977 | 7,284 | 7,507 | 7,890 | 8,860 | 9,345 | 9,374 | 9,578 | 9,760 | 8,361 | 8,345 | 8,663 | 9,084 | 9,175 | 9,236 | 8,432 | 8,645 | 4,984 | 5,577 | 5,365 | 5,256 | 5,708 | 5,199 | 5,892 | 5,730 | 5,808 | 3,349 | 3,509 | 3,436 | 3,926 | 4,610 | 5,138 | 6,422 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 203 | 0 | 0 | 0 | 6,681 | 0 | 0 | 0 | 6,593 | 0 | 0 | 0 | 6,543 | 0 | 0 | 0 | 2,666 | 0 | 0 | 0 | 2,319 | 0 | 0 | 0 | 2,258 | 0 | 0 | 0 | 2,192 | 0 | 0 | 0 | 2,527 | 0 | 0 | 0 | 2,796 | 0 | 0 | 0 | 2,647 | 0 | 0 | 0 | 2,429 | 0 | 0 | 0 | 2,742 | 0 | 0 | 0 | 2,546 | 0 | 0 | 0 | 2,987 | 0 | 0 | 4,341 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 2,335 | 0 | 0 | 0 | 1,840 | 0 | 0 | 0 | 1,472 | 0 | 0 | 0 | 911 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 122 | 0 | 0 | 0 | 439 | 0 | 0 | 0 | 542 | 0 | 0 | 0 | 731 | 0 | 0 | 0 | 576 | 0 | 0 | 0 | 328 | 0 | 0 | 0 | 153 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 39 | 0 | 0 | 24 | 0 |
Overige niet-vlottende verplichtingen
| 10,123 | 7,510 | 10,045 | 10,165 | 9,733 | 930 | 9,527 | 9,610 | 9,175 | 1,103 | 9,191 | 8,781 | 8,728 | 858 | 3,803 | 3,706 | 3,710 | 806 | 3,598 | 3,519 | 3,434 | 1,053 | 3,607 | 3,743 | 3,426 | 1,055 | 3,911 | 3,796 | 3,750 | 1,062 | 3,994 | 3,864 | 4,013 | 1,158 | 4,450 | 4,460 | 4,727 | 1,124 | 4,425 | 4,383 | 4,248 | 1,007 | 3,875 | 3,827 | 3,832 | 794 | 3,917 | 3,790 | 3,707 | 705 | 3,376 | 3,343 | 3,244 | 542 | 3,094 | 3,026 | 3,225 | 465 | 3,489 | 3,659 | 418 | 5,074 |
Totaal niet-vlottende verplichtingen
| 10,703 | 10,870 | 12,126 | 12,315 | 12,185 | 12,005 | 12,396 | 12,701 | 12,734 | 12,852 | 13,070 | 12,822 | 13,292 | 13,112 | 8,544 | 8,637 | 8,720 | 8,595 | 7,718 | 8,008 | 7,797 | 8,344 | 8,951 | 9,257 | 8,920 | 9,012 | 10,027 | 10,422 | 10,550 | 10,670 | 11,278 | 11,371 | 11,903 | 13,087 | 13,795 | 13,834 | 14,305 | 14,411 | 12,786 | 12,728 | 12,911 | 13,314 | 13,050 | 13,063 | 12,264 | 12,196 | 8,901 | 9,367 | 9,072 | 8,856 | 9,084 | 8,542 | 9,136 | 8,855 | 8,902 | 6,375 | 6,734 | 6,927 | 7,415 | 8,269 | 9,921 | 11,496 |
Totaal passiva
| 106,125 | 113,547 | 113,446 | 106,858 | 97,842 | 101,629 | 104,099 | 90,593 | 90,450 | 94,169 | 100,928 | 84,494 | 83,203 | 89,410 | 89,242 | 79,862 | 79,553 | 84,535 | 95,622 | 84,056 | 91,158 | 103,412 | 99,379 | 97,243 | 96,534 | 97,339 | 96,730 | 94,310 | 79,236 | 83,649 | 91,637 | 74,851 | 73,874 | 80,711 | 94,890 | 81,626 | 86,040 | 95,112 | 111,110 | 92,390 | 90,468 | 97,496 | 108,896 | 85,544 | 97,411 | 108,656 | 99,396 | 93,351 | 93,199 | 102,810 | 97,150 | 78,142 | 77,942 | 79,346 | 92,033 | 71,386 | 71,896 | 73,703 | 84,170 | 68,294 | 78,798 | 97,544 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,430 | 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
| 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 | 5,008 |
Ingehouden winsten
| 177,373 | 175,305 | 170,657 | 168,126 | 163,423 | 161,523 | 156,999 | 155,738 | 151,807 | 149,895 | 146,195 | 144,765 | 141,535 | 139,646 | 136,194 | 134,775 | 131,613 | 130,458 | 128,684 | 126,352 | 123,479 | 122,134 | 118,271 | 115,785 | 112,931 | 111,154 | 108,556 | 106,225 | 104,036 | 102,406 | 99,310 | 96,211 | 94,227 | 92,814 | 88,967 | 86,679 | 84,462 | 82,531 | 79,084 | 76,441 | 74,478 | 72,968 | 70,225 | 68,256 | 66,552 | 65,046 | 62,425 | 60,773 | 59,219 | 57,826 | 55,613 | 54,640 | 53,103 | 51,957 | 50,024 | 48,986 | 48,487 | 47,461 | 45,684 | 44,895 | 43,407 | 42,074 |
Overige gereserveerde algehele resultaten
| 4,402 | 3,971 | 3,623 | 3,436 | 2,388 | 2,199 | 2,764 | 2,326 | 1,541 | 1,089 | 967 | 941 | 1,062 | -4,430 | 238 | 295 | 312 | 434 | 645 | 458 | 458 | 485 | 786 | 1,030 | 914 | 1,121 | 1,086 | 903 | 760 | 731 | 585 | 321 | 121 | 307 | 703 | 783 | 940 | 931 | 624 | 622 | 631 | 669 | 402 | 333 | 258 | 199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -22,404 | -22,400 | -20,900 | -20,899 | -20,898 | -21,244 | -20,901 | -20,901 | -19,956 | -19,546 | -19,576 | -9,833 | -9,774 | -8,681 | -8,771 | -7,622 | -7,163 | -5,225 | -4,685 | -4,495 | -4,293 | -4,182 | -4,063 | -4,056 | -3,900 | -3,614 | -3,005 | -2,379 | -2,010 | -1,512 | -1,076 | -477 | 7 | 413 | 1,324 | 1,877 | 2,229 | 2,355 | 2,388 | 2,828 | 3,520 | 3,560 | 3,561 | 3,562 | 3,563 | 3,564 | 4,117 | 4,004 | 4,024 | 4,071 | 3,958 | 3,983 | 4,009 | 4,043 | 4,030 | 3,997 | 4,014 | 4,062 | 4,038 | 4,096 | 4,033 | 4,085 |
Totaal eigen vermogen van aandeelhouders
| 164,379 | 161,884 | 158,388 | 155,671 | 149,921 | 147,486 | 143,870 | 142,171 | 138,400 | 136,446 | 132,594 | 140,881 | 137,831 | 135,973 | 132,669 | 132,456 | 129,770 | 130,675 | 129,652 | 127,323 | 124,652 | 123,445 | 120,002 | 117,767 | 114,953 | 113,669 | 111,645 | 109,757 | 107,794 | 106,633 | 103,827 | 101,063 | 99,363 | 98,542 | 96,002 | 94,347 | 92,639 | 90,825 | 87,104 | 84,899 | 83,637 | 82,205 | 79,196 | 77,159 | 75,381 | 73,817 | 71,550 | 69,785 | 68,251 | 66,905 | 64,579 | 63,631 | 62,120 | 61,008 | 59,062 | 57,991 | 57,509 | 56,531 | 54,730 | 53,999 | 52,448 | 51,167 |
Totaal eigen vermogen
| 188,171 | 185,506 | 181,253 | 177,863 | 171,606 | 169,332 | 164,525 | 162,346 | 158,220 | 156,130 | 151,906 | 159,888 | 156,449 | 154,133 | 150,929 | 150,468 | 147,223 | 147,464 | 146,048 | 143,190 | 140,054 | 138,644 | 134,723 | 132,153 | 129,031 | 127,478 | 124,985 | 122,521 | 120,154 | 118,750 | 115,549 | 112,256 | 110,174 | 109,142 | 106,319 | 104,168 | 102,466 | 100,764 | 96,678 | 94,139 | 92,755 | 91,265 | 87,985 | 85,681 | 83,830 | 82,200 | 79,745 | 77,871 | 76,251 | 74,766 | 72,224 | 71,069 | 69,377 | 68,231 | 66,129 | 64,941 | 64,340 | 63,447 | 61,525 | 60,617 | 59,086 | 57,690 |
Totaal passiva en aandeelhoudersvermogen
| 294,296 | 299,053 | 294,699 | 284,721 | 269,448 | 270,961 | 268,624 | 252,939 | 248,670 | 250,299 | 252,834 | 244,382 | 239,652 | 243,543 | 240,171 | 230,330 | 226,776 | 231,999 | 241,670 | 227,246 | 231,212 | 242,056 | 234,102 | 229,396 | 225,565 | 224,817 | 221,715 | 216,831 | 199,390 | 202,399 | 207,186 | 187,107 | 184,048 | 189,853 | 201,209 | 185,794 | 188,506 | 195,876 | 207,788 | 186,529 | 183,223 | 188,761 | 196,881 | 171,225 | 181,241 | 190,856 | 179,141 | 171,222 | 169,450 | 177,576 | 169,374 | 149,211 | 147,319 | 147,577 | 158,162 | 136,327 | 136,236 | 137,150 | 145,695 | 128,911 | 137,884 | 155,234 |