Inabata & Co.,Ltd.
TSE:8098.T
3415 (JPY) • At close November 13, 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
| 58,555 | 51,310 | 48,025 | 48,313 | 41,091 | 36,353 | 35,978 | 30,730 | 28,573 | 35,403 | 36,312 | 33,747 | 30,349 | 31,462 | 30,303 | 28,104 | 22,892 | 29,440 | 23,300 | 22,183 | 23,481 | 26,909 | 26,262 | 27,574 | 27,816 | 32,508 | 31,085 | 29,460 | 22,864 | 27,365 | 30,531 | 19,972 | 20,707 | 21,315 | 24,470 | 19,071 | 21,192 | 23,572 | 24,072 | 19,692 | 17,935 | 23,262 | 24,807 | 17,248 | 17,412 | 19,258 | 14,409 | 13,038 | 12,493 | 11,242 | 11,937 | 9,631 | 9,676 | 16,559 | 8,989 | 7,896 | 7,129 | 5,463 | 6,037 | 6,150 | 11,247 | 10,234 |
Kortetermijnbeleggingen
| 0 | 5,009 | 0 | 4,010 | -14,041 | -9,538 | 0 | 6,011 | -11,707 | -8,737 | -7,603 | -7,457 | 0 | -4,684 | -5,905 | -7,104 | -6,362 | -3,399 | -7,430 | -6,664 | -6,812 | -3,464 | -6,124 | -5,959 | -5,766 | -3,373 | -5,247 | -5,264 | -5,315 | -3,380 | -5,442 | -5,063 | -5,249 | -3,558 | -6,772 | -6,708 | -7,350 | -5,326 | -6,019 | -5,591 | -5,237 | -3,597 | -5,769 | -5,678 | -5,988 | -1,541 | -5,217 | -5,505 | 0 | -2,191 | 0 | 0 | 0 | -1,410 | 0 | 0 | 0 | -2,082 | 0 | 0 | -2,406 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 58,555 | 51,310 | 48,025 | 48,313 | 41,091 | 36,353 | 35,978 | 30,730 | 28,573 | 35,403 | 36,312 | 33,747 | 30,349 | 31,462 | 30,303 | 28,104 | 22,892 | 29,440 | 23,300 | 22,183 | 23,481 | 26,909 | 26,262 | 27,574 | 27,816 | 32,508 | 31,085 | 29,460 | 22,864 | 27,365 | 30,531 | 19,972 | 20,707 | 21,315 | 24,470 | 19,071 | 21,192 | 23,572 | 24,072 | 19,692 | 17,935 | 23,262 | 24,807 | 17,248 | 17,412 | 19,258 | 14,409 | 13,038 | 12,493 | 11,242 | 11,937 | 9,631 | 9,676 | 16,559 | 8,989 | 7,896 | 7,129 | 5,463 | 6,037 | 6,150 | 11,247 | 10,234 |
Nettovorderingen
| 224,348 | 205,987 | 200,649 | 199,215 | 190,493 | 176,505 | 186,420 | 186,981 | 190,024 | 184,308 | 183,906 | 169,683 | 166,864 | 162,123 | 157,568 | 139,335 | 137,508 | 151,771 | 163,820 | 157,496 | 162,807 | 163,086 | 171,864 | 170,956 | 168,364 | 165,559 | 171,244 | 167,854 | 157,026 | 156,104 | 168,004 | 154,512 | 146,556 | 144,377 | 159,675 | 149,987 | 152,648 | 154,554 | 161,414 | 146,126 | 142,335 | 142,804 | 159,018 | 143,808 | 144,995 | 136,900 | 136,209 | 135,843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 89,517 | 85,067 | 82,704 | 91,699 | 91,646 | 88,889 | 87,575 | 93,735 | 92,898 | 79,064 | 73,373 | 71,715 | 63,018 | 54,129 | 45,994 | 49,380 | 58,175 | 55,902 | 54,380 | 54,176 | 56,684 | 57,483 | 55,496 | 57,192 | 54,773 | 53,191 | 50,438 | 51,519 | 52,068 | 46,892 | 44,806 | 41,822 | 42,555 | 44,822 | 48,312 | 49,122 | 49,464 | 48,142 | 47,472 | 43,679 | 41,406 | 41,767 | 42,020 | 40,877 | 39,486 | 34,739 | 35,173 | 34,623 | 34,696 | 32,387 | 33,600 | 33,545 | 32,511 | 29,577 | 28,996 | 29,066 | 26,873 | 24,592 | 23,283 | 23,014 | 27,476 | 33,134 |
Overige vlottende activa
| 11,831 | 11,642 | 9,971 | 10,282 | 10,615 | 13,626 | 15,154 | 13,653 | 13,131 | 12,730 | 12,457 | 11,017 | 10,673 | 9,269 | 9,328 | 8,211 | 7,498 | 8,023 | 8,314 | 7,345 | 7,531 | 9,089 | 9,809 | 10,351 | 10,910 | 11,377 | 12,715 | 12,420 | 13,601 | 8,080 | 9,430 | 8,727 | 8,767 | 11,932 | 8,980 | 9,633 | 8,906 | 8,707 | 9,381 | 10,270 | 9,376 | 6,826 | 7,228 | 7,694 | 6,236 | 6,406 | 7,103 | 6,907 | 5,830 | 5,314 | 7,694 | 6,944 | 5,319 | 4,893 | 6,732 | 8,752 | 7,866 | 6,072 | 7,173 | 6,547 | 9,918 | 9,117 |
Totaal vlottende activa
| 384,251 | 354,006 | 341,349 | 349,509 | 333,845 | 315,373 | 325,127 | 325,099 | 324,626 | 311,505 | 306,048 | 286,162 | 270,904 | 256,983 | 243,193 | 225,030 | 226,073 | 245,136 | 249,814 | 241,200 | 250,503 | 256,567 | 263,431 | 266,073 | 261,863 | 262,635 | 265,482 | 261,253 | 245,559 | 238,441 | 252,771 | 225,033 | 218,585 | 222,446 | 241,437 | 227,813 | 232,210 | 234,975 | 242,339 | 219,767 | 211,052 | 214,659 | 233,073 | 209,627 | 208,129 | 197,303 | 192,894 | 190,411 | 195,556 | 189,470 | 188,667 | 179,241 | 176,963 | 177,791 | 179,202 | 171,455 | 169,174 | 162,831 | 162,544 | 150,023 | 153,668 | 202,619 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 20,444 | 18,625 | 18,140 | 18,642 | 18,682 | 16,606 | 15,920 | 16,758 | 16,461 | 15,312 | 14,866 | 14,509 | 14,401 | 14,395 | 13,792 | 13,749 | 13,975 | 13,964 | 14,044 | 14,135 | 14,314 | 13,473 | 12,943 | 12,867 | 12,550 | 12,507 | 13,350 | 13,140 | 13,030 | 11,381 | 11,610 | 10,558 | 10,617 | 11,266 | 13,382 | 13,469 | 13,440 | 12,649 | 12,623 | 12,129 | 11,624 | 11,656 | 12,409 | 11,212 | 11,074 | 9,690 | 9,466 | 9,415 | 9,865 | 9,681 | 9,274 | 9,772 | 10,030 | 9,946 | 10,150 | 10,138 | 10,518 | 10,787 | 11,199 | 11,759 | 11,765 | 12,143 |
Goodwill
| 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 | 116 | 127 | 178 | 0 | 209 | 255 | 284 | 0 | 163 | 192 | 253 | 0 | 355 | 338 | 0 | 472 |
Immateriële activa
| 7,237 | 3,855 | 3,451 | 2,800 | 2,796 | 2,403 | 2,382 | 2,464 | 2,575 | 2,647 | 2,588 | 2,675 | 2,806 | 2,918 | 2,885 | 2,978 | 2,840 | 3,006 | 3,240 | 3,419 | 3,271 | 3,223 | 3,082 | 3,090 | 3,084 | 3,147 | 3,217 | 3,289 | 3,389 | 3,473 | 3,527 | 3,445 | 3,508 | 3,585 | 3,735 | 3,577 | 3,614 | 3,624 | 3,498 | 3,476 | 3,615 | 3,690 | 3,833 | 4,101 | 4,192 | 4,220 | 4,439 | 4,803 | 5,126 | 5,629 | 5,702 | 5,891 | 6,140 | 6,559 | 6,776 | 6,949 | 8,028 | 7,880 | 6,028 | 5,422 | 4,724 | 2,851 |
Goodwill en immateriële activa
| 7,237 | 3,855 | 3,451 | 2,800 | 2,796 | 2,403 | 2,382 | 2,464 | 2,575 | 2,647 | 2,588 | 2,675 | 2,806 | 2,918 | 2,885 | 2,978 | 2,840 | 3,006 | 3,240 | 3,419 | 3,271 | 3,223 | 3,082 | 3,090 | 3,084 | 3,147 | 3,217 | 3,289 | 3,389 | 3,473 | 3,527 | 3,445 | 3,508 | 3,585 | 3,735 | 3,577 | 3,614 | 3,624 | 3,498 | 3,476 | 3,615 | 3,690 | 3,833 | 4,101 | 4,192 | 4,220 | 4,555 | 4,930 | 5,304 | 5,629 | 5,911 | 6,146 | 6,424 | 6,559 | 6,939 | 7,141 | 8,281 | 7,880 | 6,383 | 5,760 | 4,724 | 3,323 |
Langetermijnbeleggingen
| 36,467 | 37,134 | 32,454 | 33,245 | 48,052 | 42,378 | 34,617 | 38,528 | 52,967 | 57,040 | 61,549 | 72,525 | 71,750 | 76,276 | 70,655 | 68,698 | 68,122 | 57,635 | 80,811 | 72,053 | 77,352 | 89,857 | 109,114 | 87,154 | 86,932 | 72,558 | 77,208 | 75,313 | 79,357 | 84,486 | 87,885 | 82,099 | 78,085 | 66,273 | 74,915 | 68,828 | 73,784 | 73,581 | 65,812 | 68,131 | 60,135 | 73,382 | 68,874 | 61,359 | 60,285 | 61,819 | 48,339 | 43,920 | 0 | 42,419 | 0 | 0 | 0 | 39,939 | 0 | 0 | 0 | 43,980 | 0 | 0 | 41,135 | 0 |
Belastingvorderingen
| 0 | 1,313 | -32,454 | -33,245 | -5,699 | 1,202 | -34,617 | -38,528 | -5,266 | 1,105 | -4,041 | -3,925 | -71,750 | 990 | -70,655 | -68,698 | -68,122 | 1,024 | -80,811 | -72,053 | -77,352 | 983 | -109,114 | -87,154 | -86,932 | 590 | -77,208 | -75,313 | -79,357 | 675 | -87,885 | -82,099 | -78,085 | 585 | -74,915 | -68,828 | -73,784 | 576 | -65,812 | -68,131 | -60,135 | 420 | -68,874 | -61,359 | -60,285 | 308 | -48,339 | -43,920 | 0 | 442 | 0 | 0 | 0 | 555 | 0 | 0 | 0 | 1,137 | 0 | 0 | 312 | 0 |
Overige niet-vlottende activa
| 16,712 | 12,387 | 47,010 | 47,755 | 5,699 | 2,479 | 46,228 | 50,415 | 5,265 | 1,446 | 4,040 | 3,924 | 79,121 | 1,664 | 70,655 | 68,697 | 68,121 | 2,081 | 80,811 | 72,052 | 77,351 | 2,408 | 109,114 | 87,154 | 86,932 | 1,942 | 77,207 | 75,313 | 79,356 | 1,688 | 87,884 | 82,099 | 78,084 | 1,277 | 74,914 | 68,828 | 73,783 | 1,453 | 65,811 | 68,129 | 60,134 | 1,229 | 68,875 | 61,359 | 60,285 | 3,590 | 48,340 | 43,922 | 42,337 | 3,404 | 44,654 | 43,872 | 44,027 | 3,482 | 44,000 | 42,015 | 43,230 | 3,349 | 51,004 | 52,822 | 3,675 | 47,486 |
Totaal niet-vlottende activa
| 80,860 | 73,314 | 68,601 | 69,197 | 69,530 | 65,068 | 64,530 | 69,637 | 72,002 | 77,550 | 79,002 | 89,708 | 96,328 | 96,243 | 87,332 | 85,424 | 84,936 | 77,710 | 98,095 | 89,606 | 94,936 | 109,944 | 125,139 | 103,111 | 102,566 | 90,744 | 93,774 | 91,742 | 95,775 | 101,703 | 103,021 | 96,102 | 92,209 | 82,986 | 92,031 | 85,874 | 90,837 | 91,883 | 81,932 | 83,734 | 75,373 | 90,377 | 85,117 | 76,672 | 75,551 | 79,627 | 62,361 | 58,267 | 57,506 | 61,575 | 59,839 | 59,790 | 60,481 | 60,481 | 61,089 | 59,294 | 62,029 | 67,133 | 68,586 | 70,341 | 61,611 | 62,952 |
Totaal activa
| 465,111 | 427,320 | 409,952 | 418,709 | 403,377 | 380,443 | 389,658 | 394,738 | 396,631 | 389,059 | 385,053 | 375,872 | 367,234 | 353,228 | 330,527 | 310,456 | 311,012 | 322,848 | 347,910 | 330,808 | 345,442 | 366,514 | 388,572 | 369,186 | 364,431 | 353,382 | 359,258 | 352,997 | 341,336 | 340,147 | 355,794 | 321,137 | 310,797 | 305,436 | 333,470 | 313,689 | 323,049 | 326,862 | 324,275 | 303,504 | 286,428 | 305,037 | 318,191 | 286,302 | 283,681 | 276,932 | 255,256 | 248,678 | 253,062 | 251,045 | 248,506 | 239,031 | 237,444 | 238,272 | 240,291 | 230,749 | 231,203 | 229,964 | 231,130 | 220,364 | 215,279 | 265,571 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 140,221 | 127,702 | 123,353 | 128,303 | 112,103 | 105,730 | 109,842 | 104,646 | 112,766 | 115,959 | 116,468 | 103,888 | 105,983 | 104,113 | 104,121 | 85,270 | 84,593 | 96,761 | 105,849 | 95,006 | 107,817 | 109,778 | 110,210 | 106,100 | 107,588 | 107,853 | 105,119 | 103,661 | 88,938 | 87,777 | 100,565 | 88,419 | 83,930 | 83,264 | 98,333 | 86,584 | 89,237 | 91,158 | 99,910 | 87,234 | 82,333 | 84,008 | 97,696 | 86,389 | 92,419 | 85,789 | 90,161 | 89,014 | 93,192 | 82,176 | 90,229 | 81,223 | 85,037 | 86,040 | 92,582 | 86,891 | 86,539 | 84,400 | 87,470 | 75,235 | 66,811 | 96,612 |
Kortlopende schulden
| 45,663 | 40,448 | 39,225 | 35,554 | 51,268 | 42,420 | 62,430 | 63,006 | 63,216 | 51,589 | 46,833 | 41,261 | 34,609 | 28,217 | 26,566 | 28,765 | 35,727 | 38,964 | 36,444 | 34,987 | 39,075 | 38,935 | 47,554 | 53,577 | 52,690 | 48,973 | 53,829 | 54,140 | 55,455 | 46,382 | 53,042 | 39,105 | 41,438 | 39,988 | 51,334 | 49,564 | 51,135 | 50,363 | 60,699 | 53,742 | 58,187 | 58,950 | 67,236 | 60,889 | 58,217 | 57,341 | 52,276 | 53,191 | 55,324 | 62,641 | 53,685 | 52,370 | 47,085 | 45,344 | 45,322 | 39,922 | 40,298 | 41,537 | 38,744 | 37,903 | 49,499 | 63,354 |
Belastingschulden
| 2,426 | 2,498 | 1,969 | 4,485 | 2,515 | 3,589 | 3,099 | 4,108 | 2,686 | 4,093 | 4,231 | 4,850 | 3,484 | 3,155 | 1,737 | 2,266 | 1,063 | 1,631 | 926 | 2,356 | 1,181 | 2,271 | 1,221 | 2,193 | 1,580 | 3,852 | 2,639 | 2,671 | 1,575 | 3,251 | 1,208 | 1,806 | 894 | 2,046 | 1,314 | 1,471 | 1,167 | 1,650 | 845 | 1,588 | 957 | 1,890 | 1,323 | 1,477 | 710 | 1,429 | 902 | 815 | 737 | 738 | 638 | 948 | 909 | 1,689 | 1,954 | 2,804 | 2,426 | 664 | 432 | 1,100 | 1,609 | 1,819 |
Uitgestelde opbrengsten
| 2,426 | 2,498 | 3,026 | 6,654 | 3,746 | 7,054 | 4,020 | 5,958 | 3,724 | 7,068 | 5,121 | 6,381 | 4,347 | 5,514 | 2,431 | 3,685 | 1,985 | 4,109 | 1,834 | 3,774 | 1,949 | 4,684 | 1,899 | 3,564 | 2,328 | 6,214 | 3,287 | 3,918 | 2,269 | 5,418 | 1,828 | 3,057 | 1,560 | 4,396 | 1,952 | 2,743 | 1,894 | 4,097 | 1,475 | 2,854 | 1,683 | 4,184 | 1,958 | 2,722 | 1,436 | 3,864 | 1,512 | 1,807 | 1,388 | 2,943 | 1,263 | 1,761 | 1,409 | 3,837 | 2,624 | 3,582 | 2,933 | 2,936 | 1,064 | 1,887 | 3,895 | 2,685 |
Overige kortlopende verplichtingen
| 13,079 | 13,594 | 11,034 | 7,823 | 10,304 | 7,687 | 11,470 | 8,475 | 10,518 | 7,408 | 7,669 | 6,541 | 6,053 | 4,078 | 6,794 | 6,233 | 6,204 | 5,202 | 7,150 | 5,405 | 6,920 | 4,266 | 6,946 | 5,647 | 6,278 | 2,579 | 6,234 | 5,342 | 6,650 | 2,271 | 5,290 | 4,092 | 5,861 | 4,057 | 4,304 | 3,653 | 5,267 | 3,348 | 4,892 | 3,840 | 4,258 | 1,860 | 4,786 | 3,387 | 5,662 | 5,851 | 5,976 | 6,011 | 6,263 | 6,574 | 6,673 | 7,026 | 6,474 | 8,122 | 5,740 | 7,043 | 5,872 | 5,502 | 6,449 | 6,993 | 7,480 | 10,226 |
Totaal kortlopende verplichtingen
| 208,667 | 189,238 | 181,633 | 189,473 | 183,682 | 173,534 | 194,881 | 192,151 | 196,634 | 193,185 | 185,443 | 169,302 | 158,823 | 150,591 | 144,080 | 129,904 | 131,557 | 150,776 | 154,037 | 145,302 | 158,891 | 164,618 | 169,729 | 174,645 | 172,792 | 175,685 | 174,395 | 173,650 | 157,156 | 150,517 | 163,761 | 139,536 | 135,243 | 138,147 | 159,189 | 146,758 | 150,594 | 154,713 | 169,296 | 152,112 | 149,101 | 155,076 | 174,957 | 157,586 | 157,008 | 150,410 | 149,315 | 149,031 | 155,516 | 152,129 | 151,225 | 141,567 | 139,505 | 141,195 | 145,598 | 136,660 | 135,135 | 132,103 | 133,095 | 121,231 | 125,399 | 172,011 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 29,910 | 21,015 | 20,856 | 17,807 | 15,324 | 16,665 | 4,499 | 5,170 | 6,078 | 7,012 | 5,818 | 7,298 | 7,567 | 8,374 | 7,751 | 7,759 | 9,767 | 9,775 | 11,578 | 14,054 | 13,555 | 13,658 | 14,523 | 15,008 | 15,847 | 16,806 | 19,163 | 19,385 | 19,451 | 19,275 | 23,690 | 25,116 | 25,172 | 23,993 | 23,020 | 24,057 | 24,013 | 24,354 | 17,962 | 16,444 | 14,454 | 13,448 | 13,354 | 9,864 | 11,822 | 10,730 | 11,402 | 11,400 | 11,502 | 11,429 | 12,526 | 13,844 | 15,133 | 15,184 | 14,760 | 17,097 | 17,195 | 17,226 | 17,176 | 17,238 | 14,774 | 14,053 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 1,956 | 0 | 0 | 0 | 1,834 | 0 | 0 | 0 | 2,322 | 0 | 0 | 0 | 2,502 | 0 | 0 | 0 | 1,879 | 0 | 0 | 0 | 1,648 | 0 | 0 | 0 | 1,656 | 0 | 0 | 0 | 1,341 | 0 | 0 | 0 | 960 | 0 | 0 | 0 | 1,365 | 0 | 0 | 0 | 712 | 0 | 0 | 0 | 545 | 0 | 0 | 0 | 546 | 0 | 0 | 0 | 669 | 0 | 0 | 3,002 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 5,952 | 0 | 0 | 0 | 5,176 | 0 | 0 | 0 | 8,761 | 0 | 0 | 0 | 14,842 | 0 | 0 | 0 | 9,933 | 0 | 0 | 0 | 19,936 | 0 | 0 | 0 | 14,970 | 0 | 0 | 0 | 19,724 | 0 | 0 | 0 | 13,587 | 0 | 0 | 0 | 16,630 | 0 | 0 | 0 | 17,608 | 0 | 0 | 0 | 14,700 | 0 | 0 | 0 | 7,680 | 0 | 0 | 0 | 7,406 | 0 | 0 | 0 | 9,594 | 0 | 0 | 6,500 | 0 |
Overige niet-vlottende verplichtingen
| 11,737 | 4,357 | 11,001 | 10,693 | 11,633 | 1,607 | 10,574 | 11,543 | 12,584 | 1,355 | 13,798 | 16,706 | 19,606 | 1,298 | 17,355 | 16,342 | 17,113 | 2,138 | 20,411 | 17,825 | 19,593 | 1,727 | 28,960 | 21,429 | 21,522 | 1,340 | 18,514 | 18,100 | 20,323 | 1,347 | 22,166 | 20,692 | 19,322 | 14,931 | 18,901 | 16,850 | 18,306 | 18,310 | 17,437 | 18,283 | 15,258 | 19,268 | 18,351 | 15,784 | 14,798 | 16,368 | 10,986 | 9,227 | 8,277 | 1,532 | 9,464 | 10,289 | 10,103 | 1,901 | 10,250 | 9,235 | 9,951 | 1,909 | 12,512 | 12,357 | 2,005 | 12,143 |
Totaal niet-vlottende verplichtingen
| 41,647 | 31,324 | 31,857 | 28,500 | 26,957 | 25,404 | 15,073 | 16,713 | 18,662 | 18,962 | 19,616 | 24,004 | 27,173 | 26,836 | 25,106 | 24,101 | 26,880 | 24,348 | 31,989 | 31,879 | 33,148 | 37,200 | 43,483 | 36,437 | 37,369 | 34,764 | 37,677 | 37,485 | 39,774 | 42,002 | 45,856 | 45,808 | 44,494 | 40,265 | 41,921 | 40,907 | 42,319 | 43,624 | 35,399 | 34,727 | 29,712 | 34,081 | 31,705 | 25,648 | 26,620 | 27,810 | 22,388 | 20,627 | 19,779 | 21,186 | 21,990 | 24,133 | 25,236 | 25,037 | 25,010 | 26,332 | 27,146 | 29,398 | 29,688 | 29,595 | 26,281 | 26,196 |
Totaal passiva
| 250,314 | 220,562 | 213,490 | 217,973 | 210,639 | 198,938 | 209,954 | 208,864 | 215,296 | 212,147 | 205,059 | 193,306 | 185,996 | 177,427 | 169,186 | 154,005 | 158,437 | 175,124 | 186,026 | 177,181 | 192,039 | 201,818 | 213,212 | 211,082 | 210,161 | 210,449 | 212,072 | 211,135 | 196,930 | 192,519 | 209,617 | 185,344 | 179,737 | 178,412 | 201,110 | 187,665 | 192,913 | 198,337 | 204,695 | 186,839 | 178,813 | 189,157 | 206,662 | 183,234 | 183,628 | 178,220 | 171,703 | 169,658 | 175,295 | 173,315 | 173,215 | 165,700 | 164,741 | 166,232 | 170,608 | 162,992 | 162,281 | 161,501 | 162,783 | 150,826 | 151,680 | 198,207 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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
| 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 | 9,364 |
Ingehouden winsten
| 147,459 | 144,689 | 141,375 | 140,276 | 138,792 | 134,684 | 130,563 | 129,071 | 124,015 | 130,540 | 130,674 | 127,719 | 122,170 | 116,794 | 112,488 | 110,058 | 106,227 | 106,197 | 103,895 | 102,736 | 99,050 | 97,882 | 96,317 | 92,456 | 89,909 | 87,196 | 88,204 | 84,522 | 84,731 | 83,205 | 81,167 | 79,344 | 77,183 | 75,909 | 74,072 | 72,172 | 71,072 | 68,837 | 68,741 | 67,037 | 65,968 | 64,272 | 63,063 | 61,126 | 59,056 | 56,489 | 54,790 | 53,302 | 52,058 | 50,908 | 50,056 | 47,886 | 46,462 | 46,420 | 44,265 | 43,429 | 43,244 | 39,828 | 39,211 | 38,820 | 38,950 | 39,188 |
Overige gereserveerde algehele resultaten
| 48,539 | 39,837 | 33,144 | 38,733 | 36,896 | 30,913 | 32,075 | 40,669 | 40,181 | 35,366 | 35,002 | 40,566 | 44,816 | 12,393 | 34,561 | 32,247 | 32,328 | 26,765 | 42,767 | 35,798 | 39,363 | 51,703 | 63,060 | 49,705 | 48,496 | 39,883 | 43,164 | 40,960 | 43,392 | 48,049 | 47,789 | 39,489 | 36,994 | 34,233 | 40,694 | 36,331 | 41,569 | 42,230 | 33,403 | 32,271 | 24,632 | 34,597 | 31,432 | 24,990 | 24,077 | 25,297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,089 | 6,276 | 6,273 | 6,273 | 2,047 | 4,498 | 5,763 | 4,810 | 5,828 | -354 | 2,943 | 2,943 | 2,933 | 3,029 | 3,029 | 3,029 | 3,029 | 3,597 | 4,023 | 4,023 | 4,024 | 4,024 | 4,959 | 4,959 | 4,959 | 4,959 | 4,959 | 5,639 | 5,639 | 5,639 | 6,531 | 6,531 | 43,527 | 6,531 | 47,929 | 7,239 | 48,807 | 7,239 | 40,635 | 39,505 | 31,406 | 6,776 | 6,774 | 6,774 | 30,852 | 32,685 | 18,681 | 15,650 | 15,614 | 16,702 | 15,149 | 15,383 | 16,205 | 15,556 | 15,338 | 14,239 | 15,628 | 18,613 | 19,163 | 20,738 | 14,399 | 17,847 |
Totaal eigen vermogen van aandeelhouders
| 207,451 | 200,166 | 190,156 | 194,646 | 187,099 | 179,459 | 177,765 | 183,914 | 179,388 | 174,916 | 177,983 | 180,592 | 179,283 | 173,802 | 159,441 | 154,698 | 150,946 | 145,922 | 160,047 | 151,921 | 151,801 | 162,973 | 173,699 | 156,482 | 152,725 | 141,401 | 145,690 | 140,483 | 143,125 | 146,257 | 144,852 | 134,729 | 130,074 | 126,037 | 131,365 | 125,106 | 129,243 | 127,670 | 118,740 | 115,906 | 106,738 | 115,009 | 110,633 | 102,254 | 99,272 | 97,925 | 82,835 | 78,316 | 77,036 | 76,974 | 74,569 | 72,633 | 72,031 | 71,340 | 68,967 | 67,032 | 68,236 | 67,805 | 67,738 | 68,922 | 62,713 | 66,399 |
Totaal eigen vermogen
| 214,797 | 206,754 | 196,462 | 200,736 | 192,738 | 181,505 | 179,704 | 185,874 | 181,335 | 176,912 | 179,994 | 182,566 | 181,238 | 175,801 | 161,341 | 156,451 | 152,575 | 147,724 | 161,884 | 153,627 | 153,403 | 164,696 | 175,360 | 158,104 | 154,270 | 142,933 | 147,186 | 141,862 | 144,406 | 147,628 | 146,177 | 135,793 | 131,060 | 127,024 | 132,360 | 126,024 | 130,136 | 128,525 | 119,580 | 116,665 | 107,615 | 115,880 | 111,529 | 103,068 | 100,053 | 98,712 | 83,553 | 79,020 | 77,767 | 77,730 | 75,291 | 73,331 | 72,703 | 72,040 | 69,683 | 67,757 | 68,922 | 68,463 | 68,347 | 69,538 | 63,599 | 67,364 |
Totaal passiva en aandeelhoudersvermogen
| 465,111 | 427,320 | 409,952 | 418,709 | 403,377 | 380,443 | 389,658 | 394,738 | 396,631 | 389,059 | 385,053 | 375,872 | 367,234 | 353,228 | 330,527 | 310,456 | 311,012 | 322,848 | 347,910 | 330,808 | 345,442 | 366,514 | 388,572 | 369,186 | 364,431 | 353,382 | 359,258 | 352,997 | 341,336 | 340,147 | 355,794 | 321,137 | 310,797 | 305,436 | 333,470 | 313,689 | 323,049 | 326,862 | 324,275 | 303,504 | 286,428 | 305,037 | 318,191 | 286,302 | 283,681 | 276,932 | 255,256 | 248,678 | 253,062 | 251,045 | 248,506 | 239,031 | 237,444 | 238,272 | 240,291 | 230,749 | 231,203 | 229,964 | 231,130 | 220,364 | 215,279 | 265,571 |