Iwatani Corporation
TSE:8088.T
1751 (JPY) • At close December 20, 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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 30,344 | 33,937 | 26,245 | 27,233 | 29,502 | 33,730 | 31,560 | 33,491 | 33,006 | 29,975 | 30,254 | 27,428 | 28,156 | 38,782 | 32,605 | 37,818 | 47,765 | 25,525 | 21,782 | 24,926 | 22,091 | 19,947 | 19,903 | 18,098 | 18,035 | 18,233 | 18,843 | 17,105 | 20,205 | 21,677 | 17,974 | 19,556 | 21,781 | 23,309 | 21,199 | 22,559 | 23,559 | 22,237 | 20,233 | 20,307 | 21,514 | 20,995 | 19,679 | 20,171 | 19,345 | 14,382 | 18,730 | 19,137 | 21,051 | 19,247 | 19,745 | 17,481 | 20,539 | 19,957 | 19,638 | 18,733 | 19,720 | 19,243 | 21,765 | 20,519 | 21,484 | 20,635 | 25,840 |
Kortetermijnbeleggingen
| 0 | 322 | 0 | 0 | -23,418 | -4,159 | 0 | 394 | -22,179 | -13,417 | -16,208 | -15,865 | 0 | -2,167 | -13,842 | -13,989 | -13,412 | -1,286 | -13,436 | -13,934 | -13,775 | -1,607 | -13,947 | -14,595 | -14,140 | -1,380 | -13,621 | -13,766 | -13,457 | -1,858 | -12,687 | -12,718 | -12,871 | -2,637 | -13,401 | -13,924 | -13,547 | -2,920 | -14,203 | -14,169 | -14,005 | -4,758 | -14,639 | -14,776 | -20,123 | -716 | -20,096 | -20,418 | 0 | -636 | 0 | 0 | 0 | -1,188 | 0 | 0 | 0 | -1,591 | 0 | 0 | 0 | -2,094 | 9 |
Liquide middelen en kortetermijnbeleggingen
| 30,344 | 33,937 | 26,245 | 27,233 | 29,502 | 33,730 | 31,560 | 33,491 | 33,006 | 29,975 | 30,254 | 27,428 | 28,156 | 38,782 | 32,605 | 37,818 | 47,765 | 25,525 | 21,782 | 24,926 | 22,091 | 19,947 | 19,903 | 18,098 | 18,035 | 18,233 | 18,843 | 17,105 | 20,205 | 21,677 | 17,974 | 19,556 | 21,781 | 23,309 | 21,199 | 22,559 | 23,559 | 22,237 | 20,233 | 20,307 | 21,514 | 20,995 | 19,679 | 20,171 | 19,345 | 14,382 | 18,730 | 19,137 | 21,051 | 19,247 | 19,745 | 17,481 | 20,539 | 19,957 | 19,638 | 18,733 | 19,720 | 19,243 | 21,765 | 20,519 | 21,484 | 20,635 | 25,849 |
Nettovorderingen
| 156,361 | 172,656 | 178,240 | 157,072 | 151,928 | 174,115 | 187,004 | 159,208 | 154,748 | 151,724 | 151,043 | 120,975 | 118,621 | 123,960 | 117,956 | 101,587 | 97,870 | 120,308 | 124,212 | 113,962 | 111,434 | 121,910 | 127,130 | 114,469 | 109,078 | 121,370 | 120,995 | 105,098 | 93,782 | 111,739 | 104,277 | 88,129 | 87,507 | 102,923 | 107,811 | 91,356 | 92,497 | 106,060 | 114,594 | 101,855 | 96,895 | 120,296 | 119,172 | 94,163 | 93,031 | 107,463 | 107,478 | 91,570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 82,909 | 74,463 | 75,026 | 75,025 | 80,161 | 69,610 | 78,325 | 84,795 | 75,734 | 56,137 | 51,835 | 46,817 | 42,653 | 41,040 | 39,512 | 43,422 | 40,768 | 42,232 | 43,833 | 44,862 | 42,422 | 41,019 | 47,198 | 44,351 | 38,015 | 39,366 | 40,619 | 39,621 | 39,508 | 37,144 | 35,578 | 36,228 | 32,830 | 33,660 | 38,021 | 37,870 | 39,847 | 37,591 | 47,197 | 45,543 | 44,792 | 45,338 | 50,138 | 41,367 | 41,845 | 40,995 | 44,502 | 34,593 | 37,763 | 37,063 | 37,499 | 34,982 | 34,762 | 32,326 | 37,842 | 33,036 | 34,245 | 31,468 | 34,798 | 33,345 | 31,302 | 33,929 | 50,223 |
Overige vlottende activa
| 26,983 | 28,517 | 28,244 | 29,032 | 29,437 | 25,734 | 27,457 | 26,901 | 22,094 | 21,635 | 22,156 | 16,071 | 15,187 | 15,831 | 13,988 | 13,015 | 14,996 | 15,707 | 16,649 | 13,549 | 14,168 | 14,959 | 15,205 | 12,825 | 12,982 | 15,615 | 14,876 | 14,403 | 17,404 | 13,904 | 13,987 | 12,751 | 12,449 | 15,986 | 15,022 | 14,441 | 13,050 | 15,921 | 17,642 | 14,568 | 14,639 | 14,866 | 15,549 | 13,859 | 13,414 | 15,939 | 19,836 | 16,774 | 14,354 | 10,027 | 15,983 | 17,334 | 15,464 | 10,713 | 15,290 | 12,142 | 13,065 | 8,672 | 13,160 | 12,500 | 14,534 | 11,695 | 11,835 |
Totaal vlottende activa
| 296,597 | 309,573 | 307,755 | 288,362 | 291,028 | 303,189 | 324,346 | 304,395 | 285,582 | 259,471 | 255,288 | 211,291 | 204,617 | 219,613 | 204,061 | 195,842 | 201,399 | 203,772 | 206,476 | 197,299 | 190,115 | 197,835 | 209,436 | 189,743 | 178,110 | 194,584 | 195,333 | 176,227 | 170,899 | 184,464 | 171,816 | 156,664 | 154,567 | 175,878 | 182,053 | 166,226 | 168,953 | 181,809 | 199,666 | 182,273 | 177,840 | 201,495 | 204,538 | 169,560 | 167,635 | 178,779 | 190,546 | 162,074 | 168,613 | 185,773 | 189,499 | 170,683 | 175,423 | 176,128 | 183,015 | 158,251 | 161,843 | 167,139 | 168,075 | 150,258 | 150,656 | 169,009 | 206,915 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 228,725 | 225,412 | 223,835 | 213,921 | 208,647 | 207,442 | 204,469 | 200,931 | 197,440 | 185,747 | 181,784 | 179,753 | 179,447 | 178,023 | 177,034 | 174,037 | 172,279 | 171,793 | 170,468 | 169,311 | 165,717 | 164,441 | 163,961 | 162,129 | 161,268 | 160,249 | 159,865 | 158,417 | 158,058 | 156,639 | 154,259 | 151,983 | 148,706 | 145,003 | 143,429 | 142,832 | 139,941 | 136,979 | 135,417 | 132,336 | 131,919 | 132,436 | 133,549 | 132,722 | 132,483 | 127,188 | 126,052 | 126,305 | 127,031 | 124,177 | 123,553 | 124,713 | 124,735 | 125,016 | 125,042 | 125,734 | 126,860 | 120,679 | 120,927 | 121,086 | 121,401 | 122,118 | 123,451 |
Goodwill
| 20,227 | 19,569 | 20,662 | 23,227 | 23,379 | 23,958 | 29,840 | 27,126 | 27,576 | 12,229 | 12,538 | 12,985 | 13,453 | 13,791 | 14,520 | 12,866 | 13,850 | 12,904 | 13,314 | 13,878 | 14,257 | 14,135 | 13,556 | 13,998 | 14,419 | 14,313 | 14,132 | 14,201 | 14,372 | 12,672 | 13,017 | 13,672 | 13,929 | 14,087 | 14,471 | 14,846 | 13,820 | 14,157 | 14,276 | 14,770 | 13,610 | 14,027 | 14,150 | 14,266 | 14,605 | 15,042 | 15,274 | 15,406 | 15,835 | 16,044 | 16,646 | 16,911 | 10,995 | 11,373 | 11,643 | 11,829 | 12,217 | 11,615 | 11,510 | 11,859 | 12,066 | 12,280 | 11,875 |
Immateriële activa
| 18,574 | 16,933 | 14,971 | 14,170 | 13,286 | 12,910 | 5,605 | 5,526 | 5,713 | 3,950 | 3,846 | 3,852 | 3,944 | 3,704 | 3,799 | 3,848 | 3,431 | 3,863 | 4,103 | 3,385 | 3,470 | 3,597 | 3,256 | 3,265 | 3,364 | 3,340 | 3,135 | 3,021 | 2,902 | 3,012 | 2,735 | 2,581 | 2,729 | 2,789 | 2,640 | 2,744 | 2,766 | 2,855 | 2,924 | 2,880 | 3,211 | 2,890 | 2,867 | 2,762 | 2,863 | 2,663 | 2,721 | 2,814 | 2,936 | 2,865 | 2,693 | 2,770 | 2,902 | 2,870 | 2,919 | 3,010 | 3,217 | 3,358 | 3,522 | 3,781 | 3,915 | 4,089 | 4,625 |
Goodwill en immateriële activa
| 38,801 | 36,502 | 35,633 | 37,397 | 36,665 | 36,868 | 35,445 | 32,652 | 33,289 | 16,179 | 16,384 | 16,837 | 17,397 | 17,495 | 18,319 | 16,714 | 17,281 | 16,767 | 17,417 | 17,263 | 17,727 | 17,732 | 16,812 | 17,263 | 17,783 | 17,653 | 17,267 | 17,222 | 17,274 | 15,684 | 15,752 | 16,253 | 16,658 | 16,876 | 17,111 | 17,590 | 16,586 | 17,012 | 17,200 | 17,650 | 16,821 | 16,917 | 17,017 | 17,028 | 17,468 | 17,705 | 17,995 | 18,220 | 18,771 | 18,909 | 19,339 | 19,681 | 13,897 | 14,243 | 14,562 | 14,839 | 15,434 | 14,973 | 15,032 | 15,640 | 15,981 | 16,369 | 16,500 |
Langetermijnbeleggingen
| 269,657 | 225,901 | 198,605 | 95,705 | 118,331 | 89,848 | 77,720 | 77,428 | 100,023 | 93,208 | 98,236 | 99,779 | 76,829 | 81,080 | 92,387 | 85,480 | 81,259 | 65,055 | 85,363 | 78,929 | 78,372 | 65,151 | 74,471 | 84,954 | 82,213 | 71,121 | 87,503 | 83,341 | 78,208 | 66,714 | 75,514 | 68,357 | 63,502 | 56,161 | 72,500 | 69,078 | 74,677 | 62,406 | 70,128 | 66,538 | 63,856 | 54,729 | 64,664 | 62,105 | 65,197 | 43,250 | 59,656 | 55,231 | 0 | 37,353 | 0 | 0 | 0 | 37,367 | 0 | 0 | 0 | 40,300 | 0 | 0 | 0 | 34,848 | 32,645 |
Belastingvorderingen
| 0 | 3,666 | -198,605 | -95,705 | -23,418 | 3,625 | -77,720 | -77,428 | -22,179 | 3,241 | -16,208 | -15,865 | -76,829 | 3,487 | -92,387 | -85,480 | -81,259 | 3,233 | -85,363 | -78,929 | -78,372 | 3,263 | -74,471 | -84,954 | -82,213 | 2,125 | -87,503 | -83,341 | -78,208 | 2,422 | -75,514 | -68,357 | -63,502 | 2,689 | -72,500 | -69,078 | -74,677 | 3,023 | -70,128 | -66,538 | -63,856 | 2,731 | -64,664 | -62,105 | -65,197 | 2,363 | -59,656 | -55,231 | 0 | 2,127 | 0 | 0 | 0 | 2,064 | 0 | 0 | 0 | 2,037 | 0 | 0 | 0 | 3,704 | 9 |
Overige niet-vlottende activa
| 0 | 33,337 | 233,182 | 130,461 | 23,417 | 15,027 | 99,973 | 100,060 | 22,180 | 632 | 16,208 | 15,864 | 91,740 | 9,818 | 92,387 | 85,480 | 81,259 | 9,091 | 85,363 | 78,929 | 78,372 | 9,178 | 74,471 | 84,954 | 82,212 | 9,701 | 87,503 | 83,341 | 78,207 | 8,764 | 75,514 | 68,358 | 63,501 | 7,870 | 72,500 | 69,079 | 74,677 | 7,594 | 70,129 | 66,537 | 63,856 | 7,907 | 64,664 | 62,105 | 65,197 | 17,014 | 59,657 | 55,233 | 55,371 | 17,788 | 54,783 | 56,260 | 58,355 | 19,122 | 57,654 | 56,136 | 57,097 | 20,982 | 61,687 | 60,749 | 60,144 | 20,260 | 27,403 |
Totaal niet-vlottende activa
| 537,183 | 524,818 | 492,650 | 381,779 | 363,642 | 352,810 | 339,887 | 333,643 | 330,753 | 299,007 | 296,404 | 296,368 | 288,584 | 289,903 | 287,740 | 276,231 | 270,819 | 265,939 | 273,248 | 265,503 | 261,816 | 259,765 | 255,244 | 264,346 | 261,263 | 260,849 | 264,635 | 258,980 | 253,539 | 250,223 | 245,525 | 236,594 | 228,865 | 228,599 | 233,040 | 229,501 | 231,204 | 227,014 | 222,746 | 216,523 | 212,596 | 214,720 | 215,230 | 211,855 | 215,148 | 207,520 | 203,704 | 199,758 | 201,173 | 200,354 | 197,675 | 200,654 | 196,987 | 197,812 | 197,258 | 196,709 | 199,391 | 198,971 | 197,646 | 197,475 | 197,526 | 197,299 | 200,008 |
Totaal activa
| 833,780 | 834,391 | 800,405 | 670,143 | 654,672 | 656,003 | 664,235 | 638,039 | 616,336 | 558,479 | 551,693 | 507,661 | 493,203 | 509,518 | 491,803 | 472,074 | 472,220 | 469,715 | 479,724 | 462,804 | 451,932 | 457,603 | 464,681 | 454,091 | 439,375 | 455,436 | 459,969 | 435,209 | 424,440 | 434,690 | 417,342 | 393,259 | 383,435 | 404,479 | 415,094 | 395,727 | 400,158 | 408,824 | 422,413 | 398,798 | 390,438 | 416,219 | 419,770 | 381,417 | 382,785 | 386,302 | 394,251 | 361,832 | 369,786 | 386,127 | 387,174 | 371,337 | 372,410 | 373,940 | 380,273 | 354,960 | 361,234 | 366,110 | 365,721 | 347,733 | 348,182 | 366,308 | 406,923 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 88,333 | 101,002 | 74,244 | 61,505 | 63,401 | 73,071 | 82,812 | 71,539 | 65,013 | 66,480 | 68,107 | 53,983 | 56,665 | 65,541 | 61,462 | 51,343 | 52,011 | 67,844 | 70,291 | 61,569 | 62,508 | 72,512 | 76,881 | 67,149 | 61,176 | 71,782 | 75,831 | 67,206 | 60,020 | 70,680 | 66,516 | 54,601 | 53,650 | 76,464 | 96,210 | 83,675 | 84,655 | 97,987 | 105,351 | 88,914 | 87,103 | 103,401 | 110,146 | 83,685 | 84,859 | 98,500 | 101,404 | 85,324 | 90,654 | 107,115 | 105,291 | 89,979 | 91,665 | 94,197 | 100,475 | 82,238 | 81,882 | 97,835 | 94,028 | 82,232 | 80,442 | 95,737 | 115,297 |
Kortlopende schulden
| 140,649 | 142,776 | 128,824 | 26,305 | 6,629 | 38,754 | 46,591 | 30,897 | 58,159 | 44,287 | 38,275 | 32,517 | 18,903 | 34,631 | 34,143 | 56,891 | 74,480 | 58,955 | 55,666 | 30,509 | 28,470 | 35,484 | 33,884 | 25,471 | 23,830 | 44,293 | 25,347 | 23,884 | 25,634 | 47,671 | 26,287 | 33,976 | 30,606 | 46,789 | 23,421 | 44,252 | 39,515 | 63,104 | 50,055 | 47,250 | 42,319 | 70,830 | 50,407 | 41,832 | 47,868 | 69,974 | 61,479 | 50,454 | 39,567 | 62,960 | 60,665 | 52,013 | 47,628 | 64,620 | 56,004 | 48,221 | 51,230 | 59,159 | 46,885 | 41,819 | 42,137 | 68,221 | 63,390 |
Belastingschulden
| 3,702 | 12,542 | 5,884 | 4,766 | 3,533 | 8,362 | 2,998 | 5,216 | 2,277 | 8,518 | 4,386 | 4,674 | 1,733 | 8,168 | 2,346 | 2,623 | 1,440 | 6,650 | 1,858 | 2,764 | 1,667 | 5,436 | 1,834 | 3,169 | 1,409 | 6,369 | 2,774 | 2,424 | 1,234 | 6,719 | 1,745 | 2,475 | 1,306 | 3,567 | 1,261 | 2,307 | 1,447 | 3,347 | 926 | 1,920 | 855 | 7,038 | 2,813 | 3,993 | 1,216 | 4,880 | 1,666 | 1,844 | 2,000 | 5,568 | 1,338 | 2,329 | 1,459 | 4,963 | 1,490 | 1,786 | 1,273 | 3,764 | 1,348 | 1,842 | 1,227 | 2,077 | 1,076 |
Uitgestelde opbrengsten
| 0 | 7,201 | 16,912 | 19,796 | 19,728 | 25,296 | 13,426 | 18,970 | 12,855 | 13,907 | 7,347 | 10,587 | 5,609 | 13,918 | 4,942 | 8,001 | 4,835 | 11,802 | 4,371 | 8,044 | 4,975 | 10,475 | 4,321 | 8,372 | 4,623 | 11,278 | 5,169 | 7,460 | 4,348 | 11,447 | 4,058 | 7,239 | 4,317 | 8,058 | 3,490 | 6,837 | 4,360 | 7,711 | 3,091 | 6,420 | 3,728 | 11,522 | 4,928 | 8,427 | 4,275 | 9,163 | 3,750 | 6,283 | 5,556 | 10,016 | 3,551 | 6,815 | 5,343 | 9,368 | 3,736 | 6,295 | 5,255 | 8,089 | 3,644 | 6,283 | 5,002 | 6,432 | 3,775 |
Overige kortlopende verplichtingen
| 63,174 | 48,992 | 83,354 | 73,503 | 84,878 | 66,986 | 87,025 | 69,490 | 70,824 | 53,108 | 77,646 | 70,472 | 74,654 | 62,641 | 67,316 | 50,559 | 55,329 | 45,880 | 63,610 | 56,031 | 61,679 | 48,815 | 62,871 | 57,680 | 69,400 | 44,797 | 69,939 | 65,845 | 73,849 | 45,752 | 67,758 | 54,272 | 69,353 | 45,669 | 44,681 | 43,599 | 44,960 | 20,529 | 50,451 | 41,565 | 44,028 | 12,415 | 47,639 | 43,715 | 56,617 | 25,584 | 45,611 | 47,948 | 51,063 | 21,485 | 44,558 | 48,236 | 47,763 | 24,601 | 49,447 | 45,472 | 48,741 | 23,980 | 51,934 | 42,041 | 49,543 | 25,127 | 54,320 |
Totaal kortlopende verplichtingen
| 295,858 | 312,513 | 326,130 | 205,671 | 197,897 | 212,469 | 233,944 | 215,082 | 221,983 | 186,300 | 188,414 | 161,646 | 151,955 | 170,981 | 165,267 | 177,418 | 192,930 | 191,131 | 200,167 | 166,961 | 164,274 | 172,722 | 184,112 | 170,213 | 165,061 | 178,519 | 184,229 | 174,279 | 169,433 | 182,269 | 170,422 | 159,802 | 154,915 | 172,489 | 172,553 | 187,507 | 179,297 | 192,678 | 212,965 | 192,489 | 181,761 | 205,206 | 220,861 | 190,079 | 190,560 | 198,938 | 210,160 | 185,570 | 183,284 | 197,128 | 211,852 | 192,557 | 188,515 | 188,381 | 207,416 | 177,717 | 183,126 | 184,738 | 194,195 | 167,934 | 173,349 | 191,162 | 234,083 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 113,170 | 111,489 | 99,450 | 98,372 | 97,884 | 100,441 | 101,722 | 100,734 | 77,588 | 66,688 | 65,454 | 56,396 | 58,937 | 61,528 | 61,937 | 62,489 | 65,479 | 67,620 | 70,140 | 95,586 | 89,582 | 90,874 | 92,135 | 85,838 | 82,443 | 87,760 | 87,124 | 83,477 | 82,728 | 87,613 | 90,665 | 88,382 | 85,292 | 89,722 | 94,635 | 66,116 | 75,583 | 78,687 | 78,073 | 80,518 | 86,878 | 90,268 | 80,829 | 78,210 | 80,403 | 81,402 | 84,849 | 83,440 | 91,373 | 96,436 | 88,940 | 91,740 | 96,874 | 101,486 | 90,617 | 98,605 | 97,505 | 99,824 | 93,603 | 103,431 | 99,675 | 103,554 | 99,472 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 1,389 | 0 | 0 | 0 | 8,172 | 0 | 0 | 0 | 7,042 | 0 | 0 | 0 | 6,843 | 0 | 0 | 0 | 7,271 | 0 | 0 | 0 | 7,566 | 0 | 0 | 0 | 7,381 | 0 | 0 | 0 | 7,020 | 0 | 0 | 0 | 7,102 | 0 | 0 | 0 | 6,906 | 0 | 0 | 0 | 6,433 | 0 | 0 | 0 | 5,571 | 0 | 0 | 0 | 5,466 | 0 | 0 | 0 | 5,336 | 0 | 0 | 0 | 5,215 | 0 | 0 | 0 | 4,743 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 21,836 | 0 | 0 | 0 | 14,904 | 0 | 0 | 0 | 10,830 | 0 | 0 | 0 | 10,904 | 0 | 0 | 0 | 5,207 | 0 | 0 | 0 | 5,806 | 0 | 0 | 0 | 8,835 | 0 | 0 | 0 | 6,943 | 0 | 0 | 0 | 4,146 | 0 | 0 | 0 | 5,483 | 0 | 0 | 0 | 3,093 | 0 | 0 | 0 | 3,928 | 0 | 0 | 0 | 2,154 | 0 | 0 | 0 | 2,127 | 0 | 0 | 0 | 2,513 | 0 | 0 | 0 | 634 | 0 |
Overige niet-vlottende verplichtingen
| 41,872 | 15,620 | 35,469 | 36,102 | 36,974 | 7,788 | 28,969 | 28,534 | 29,794 | 7,313 | 27,356 | 27,382 | 27,377 | 7,413 | 26,956 | 24,933 | 23,821 | 7,336 | 24,527 | 23,567 | 23,062 | 6,649 | 23,030 | 25,893 | 25,366 | 8,960 | 27,371 | 26,139 | 25,358 | 5,966 | 23,374 | 21,293 | 21,265 | 6,438 | 24,776 | 23,085 | 23,225 | 12,612 | 20,767 | 20,022 | 19,054 | 9,255 | 18,612 | 17,809 | 19,171 | 5,562 | 17,032 | 15,912 | 16,254 | 5,392 | 14,008 | 14,851 | 15,364 | 5,361 | 15,010 | 14,188 | 14,717 | 5,821 | 12,739 | 12,406 | 12,504 | 5,042 | 10,475 |
Totaal niet-vlottende verplichtingen
| 155,042 | 148,945 | 134,919 | 134,474 | 134,858 | 131,305 | 130,691 | 129,268 | 107,382 | 91,873 | 92,810 | 83,778 | 86,314 | 86,688 | 88,893 | 87,422 | 89,300 | 87,434 | 94,667 | 119,153 | 112,644 | 110,895 | 115,165 | 111,731 | 107,809 | 111,019 | 114,495 | 109,616 | 108,086 | 107,542 | 114,039 | 109,675 | 106,557 | 107,408 | 119,411 | 89,201 | 98,808 | 98,205 | 98,840 | 100,540 | 105,932 | 105,956 | 99,441 | 96,019 | 99,574 | 96,463 | 101,881 | 99,352 | 107,627 | 109,448 | 102,948 | 106,591 | 112,238 | 114,310 | 105,627 | 112,793 | 112,222 | 113,373 | 106,342 | 115,837 | 112,179 | 113,973 | 109,947 |
Totaal passiva
| 450,900 | 461,458 | 461,049 | 340,145 | 332,755 | 343,774 | 364,635 | 344,350 | 329,365 | 278,173 | 281,224 | 245,424 | 238,269 | 257,669 | 254,160 | 264,840 | 282,230 | 278,565 | 294,834 | 286,114 | 276,918 | 283,617 | 299,277 | 281,944 | 272,870 | 289,538 | 298,724 | 283,895 | 277,519 | 289,811 | 284,461 | 269,477 | 261,472 | 279,897 | 291,964 | 276,708 | 278,105 | 290,883 | 311,805 | 293,029 | 287,693 | 311,162 | 320,302 | 286,098 | 290,134 | 295,401 | 312,041 | 284,922 | 290,911 | 306,576 | 314,800 | 299,148 | 300,753 | 302,691 | 313,043 | 290,510 | 295,348 | 298,111 | 300,537 | 283,771 | 285,528 | 305,135 | 344,030 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 270,972 | 0 | 0 | 0 | 244,899 | 242,051 | 231,701 | 222,399 | 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
| 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 25,281 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 |
Ingehouden winsten
| 249,940 | 245,694 | 222,500 | 210,394 | 205,503 | 203,801 | 191,045 | 184,080 | 179,522 | 176,672 | 166,308 | 157,003 | 152,722 | 149,289 | 138,459 | 132,360 | 128,981 | 130,762 | 121,164 | 116,000 | 113,721 | 112,968 | 105,443 | 101,185 | 97,209 | 96,455 | 89,639 | 83,466 | 81,345 | 80,849 | 72,219 | 68,132 | 66,186 | 66,174 | 60,297 | 57,390 | 56,529 | 55,534 | 52,859 | 51,296 | 49,440 | 52,339 | 46,520 | 43,646 | 41,972 | 43,637 | 38,913 | 35,916 | 36,059 | 37,317 | 31,851 | 30,489 | 28,885 | 28,267 | 24,607 | 22,898 | 23,036 | 24,148 | 21,727 | 19,803 | 18,802 | 19,850 | 18,284 |
Overige gereserveerde algehele resultaten
| 56,623 | 51,038 | 40,781 | 43,431 | 40,618 | 32,703 | 32,308 | 33,455 | 31,705 | 28,076 | 28,784 | 30,127 | 27,369 | 65,348 | 24,677 | 20,210 | 16,879 | 16,194 | 19,750 | 16,903 | 17,524 | 17,186 | 15,827 | 22,651 | 21,152 | 21,288 | 23,781 | 20,334 | 18,222 | 16,841 | 13,800 | 9,046 | 9,185 | 11,837 | 16,422 | 15,345 | 19,306 | 16,712 | 12,546 | 9,476 | 8,361 | 7,700 | 8,155 | 6,988 | 5,944 | 2,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 30,490 | 30,501 | 30,491 | 30,420 | 70,991 | 30,374 | 62,684 | 63,785 | 61,986 | 58,359 | 30,296 | 60,427 | 57,620 | 31,988 | 30,262 | 20,453 | 15,211 | 15,213 | 15,222 | 15,224 | 32,679 | 15,159 | 15,217 | 16,576 | 16,580 | 37,856 | 16,575 | 36,983 | 16,657 | 16,629 | 16,636 | 16,671 | 16,677 | 28,510 | 16,675 | 32,018 | 35,978 | 16,664 | 29,082 | 16,570 | 16,592 | 16,590 | 16,607 | 16,626 | 22,573 | 19,387 | 14,762 | 12,436 | 14,252 | 13,742 | 12,197 | 13,481 | 14,684 | 14,964 | 14,765 | 13,804 | 15,100 | 16,686 | 16,338 | 16,946 | 16,726 | 14,223 | 17,241 |
Totaal eigen vermogen van aandeelhouders
| 372,149 | 362,329 | 328,869 | 319,342 | 311,590 | 301,975 | 288,825 | 282,961 | 276,604 | 270,127 | 260,485 | 252,526 | 245,438 | 242,423 | 228,494 | 198,304 | 181,167 | 182,265 | 176,232 | 168,223 | 166,496 | 165,409 | 156,582 | 160,508 | 155,037 | 154,407 | 150,091 | 140,545 | 136,320 | 134,415 | 122,751 | 113,945 | 112,144 | 114,780 | 113,490 | 109,504 | 112,603 | 109,006 | 102,037 | 97,438 | 94,489 | 96,725 | 91,378 | 87,356 | 84,641 | 83,120 | 73,771 | 68,448 | 70,407 | 71,154 | 64,144 | 64,066 | 63,665 | 63,327 | 59,468 | 56,798 | 58,232 | 60,930 | 58,161 | 56,845 | 55,624 | 54,169 | 55,621 |
Totaal eigen vermogen
| 382,880 | 372,930 | 339,356 | 329,998 | 321,917 | 312,229 | 299,600 | 293,689 | 286,971 | 280,306 | 270,469 | 262,237 | 254,934 | 251,849 | 237,643 | 207,234 | 189,990 | 191,150 | 184,890 | 176,690 | 175,014 | 173,986 | 165,404 | 172,147 | 166,505 | 165,898 | 161,245 | 151,314 | 146,921 | 144,879 | 132,881 | 123,782 | 121,963 | 124,582 | 123,130 | 119,019 | 122,053 | 117,941 | 110,608 | 105,769 | 102,745 | 105,057 | 99,468 | 95,319 | 92,651 | 90,901 | 82,210 | 76,910 | 78,875 | 79,551 | 72,374 | 72,189 | 71,657 | 71,249 | 67,230 | 64,450 | 65,886 | 67,999 | 65,184 | 63,962 | 62,654 | 61,173 | 62,893 |
Totaal passiva en aandeelhoudersvermogen
| 833,780 | 834,391 | 800,405 | 670,143 | 654,672 | 656,003 | 664,235 | 638,039 | 616,336 | 558,479 | 551,693 | 507,661 | 493,203 | 509,518 | 491,803 | 472,074 | 472,220 | 469,715 | 479,724 | 462,804 | 451,932 | 457,603 | 464,681 | 454,091 | 439,375 | 455,436 | 459,969 | 435,209 | 424,440 | 434,690 | 417,342 | 393,259 | 383,435 | 404,479 | 415,094 | 395,727 | 400,158 | 408,824 | 422,413 | 398,798 | 390,438 | 416,219 | 419,770 | 381,417 | 382,785 | 386,302 | 394,251 | 361,832 | 369,786 | 386,127 | 387,174 | 371,337 | 372,410 | 373,940 | 380,273 | 354,960 | 361,234 | 366,110 | 365,721 | 347,733 | 348,182 | 366,308 | 406,923 |