Yaoko Co.,Ltd.
TSE:8279.T
9156 (JPY) • At close November 5, 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
| 42,809 | 48,079 | 46,852 | 49,325 | 40,488 | 45,777 | 41,390 | 31,544 | 25,509 | 31,268 | 36,177 | 56,785 | 31,081 | 32,080 | 19,686 | 21,894 | 22,779 | 24,338 | 21,968 | 24,325 | 25,199 | 15,693 | 13,737 | 12,311 | 11,200 | 14,929 | 12,663 | 12,791 | 12,351 | 22,386 | 20,018 | 5,746 | 4,377 | 4,764 | 6,436 | 5,171 | 4,639 | 6,815 | 8,577 | 6,895 | 5,133 | 9,089 | 10,253 | 6,919 | 6,597 | 5,701 | 6,833 | 7,734 | 4,142 | 4,817 | 5,409 | 5,506 | 4,153 | 5,833 | 5,476 | 3,742 | 2,699 | 4,384 | 5,168 | 4,168 | 5,587 | 7,478 |
Kortetermijnbeleggingen
| 100 | 100 | 3,050 | 0 | 999 | -23,770 | 4,999 | 0 | 0 | -31,591 | 4,999 | 0 | 0 | -21,308 | 0 | 3,000 | 0 | -18,137 | 0 | 0 | 0 | -16,923 | 0 | 0 | 0 | -16,365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13,455 | 0 | 0 | 0 | -13,161 | 0 | 0 | 0 | -12,509 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -9 | 0 | 1,800 | 0 | -8 | 0 | 0 | -12 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 42,909 | 48,179 | 49,902 | 49,325 | 41,487 | 45,777 | 46,389 | 31,544 | 25,509 | 31,268 | 41,176 | 56,785 | 31,081 | 32,080 | 19,686 | 24,894 | 22,779 | 24,338 | 21,968 | 24,325 | 25,199 | 15,693 | 13,737 | 12,311 | 11,200 | 14,929 | 12,663 | 12,791 | 12,351 | 22,386 | 20,018 | 5,746 | 4,377 | 4,764 | 6,436 | 5,171 | 4,639 | 6,815 | 8,577 | 6,895 | 5,133 | 9,089 | 10,253 | 6,919 | 6,597 | 5,701 | 6,833 | 7,734 | 4,142 | 4,817 | 5,409 | 5,506 | 4,153 | 5,833 | 5,476 | 5,542 | 2,699 | 4,384 | 5,168 | 4,168 | 5,587 | 7,478 |
Nettovorderingen
| 10,992 | 10,721 | 14,118 | 9,496 | 8,601 | 8,608 | 12,738 | 8,502 | 7,623 | 8,255 | 10,736 | 7,671 | 6,956 | 7,044 | 10,027 | 6,611 | 6,046 | 6,710 | 7,631 | 4,824 | 4,241 | 4,355 | 5,695 | 4,043 | 3,522 | 5,021 | 5,799 | 4,644 | 3,620 | 10,446 | 4,744 | 3,991 | 3,156 | 9,494 | 4,230 | 3,973 | 2,875 | 3,509 | 4,960 | 4,830 | 4,018 | 4,926 | 4,568 | 4,358 | 3,533 | 4,108 | 3,967 | 3,980 | 3,253 | 3,868 | 3,497 | 3,631 | 2,835 | 3,502 | 3,100 | 3,278 | 2,442 | 2,940 | 2,739 | 2,871 | 2,800 | 2,469 |
Voorraad
| 12,886 | 10,957 | 11,483 | 10,839 | 10,730 | 10,054 | 10,436 | 9,485 | 9,820 | 9,423 | 9,420 | 8,881 | 9,042 | 8,370 | 8,652 | 8,258 | 8,295 | 8,052 | 8,838 | 7,888 | 8,069 | 7,743 | 8,296 | 7,507 | 7,781 | 7,684 | 8,266 | 7,169 | 7,421 | 6,603 | 7,035 | 6,210 | 6,192 | 6,070 | 6,683 | 5,597 | 5,764 | 5,762 | 6,911 | 5,863 | 5,751 | 5,455 | 6,116 | 5,271 | 5,295 | 5,127 | 5,709 | 4,846 | 5,321 | 5,026 | 5,489 | 4,800 | 4,888 | 4,216 | 5,276 | 4,649 | 4,693 | 4,343 | 4,944 | 4,195 | 4,081 | 4,726 |
Overige vlottende activa
| 14,870 | 16,278 | 19,314 | 13,342 | 10,752 | 12,186 | 16,024 | 11,066 | 9,646 | 11,357 | 14,379 | 10,348 | 9,357 | 10,597 | 13,140 | 8,734 | 8,348 | 8,962 | 12,497 | 9,838 | 9,586 | 10,716 | 14,604 | 9,738 | 7,517 | 7,967 | 13,584 | 8,896 | 7,317 | 702 | 8,528 | 5,134 | 4,562 | 72 | 7,322 | 4,721 | 4,268 | 5,363 | 6,825 | 4,692 | 4,920 | 5,960 | 6,777 | 4,114 | 4,665 | 5,369 | 6,595 | 4,721 | 3,619 | 4,115 | 4,750 | 3,109 | 2,863 | 3,573 | 4,579 | 3,006 | 2,463 | 2,885 | 3,866 | 2,545 | 3,084 | 4,048 |
Totaal vlottende activa
| 81,657 | 86,135 | 94,817 | 83,002 | 71,570 | 76,625 | 85,587 | 60,597 | 52,598 | 60,303 | 75,711 | 83,685 | 56,436 | 58,091 | 51,505 | 48,497 | 45,468 | 48,062 | 50,934 | 46,875 | 47,095 | 38,507 | 42,332 | 33,599 | 30,020 | 35,601 | 40,312 | 33,500 | 30,709 | 40,137 | 40,325 | 21,081 | 18,287 | 20,400 | 24,671 | 19,462 | 17,546 | 21,449 | 27,273 | 22,280 | 19,822 | 25,430 | 27,714 | 20,662 | 20,090 | 20,305 | 23,104 | 21,281 | 16,335 | 17,826 | 19,145 | 17,046 | 14,739 | 17,124 | 18,431 | 16,475 | 12,297 | 14,552 | 16,717 | 13,779 | 15,552 | 18,721 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 221,879 | 204,711 | 199,069 | 195,705 | 194,014 | 192,581 | 187,571 | 199,647 | 198,748 | 198,633 | 190,483 | 178,854 | 174,966 | 169,634 | 165,609 | 159,697 | 159,571 | 159,307 | 156,214 | 153,770 | 148,767 | 148,997 | 149,264 | 149,774 | 143,814 | 144,094 | 139,205 | 133,611 | 133,242 | 114,305 | 106,649 | 102,332 | 101,071 | 98,539 | 94,528 | 91,885 | 90,731 | 89,753 | 86,904 | 88,357 | 86,269 | 80,709 | 77,468 | 74,968 | 69,185 | 65,122 | 62,407 | 59,567 | 65,598 | 64,277 | 62,644 | 60,686 | 59,554 | 56,523 | 55,100 | 51,660 | 49,619 | 48,265 | 46,241 | 45,528 | 40,506 | 30,682 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 253 | 507 | 761 | 1,015 | 1,269 | 1,523 | 1,777 | 2,031 | 2,285 | 2,539 | 2,793 | 3,047 | 3,301 | 3,555 | 3,809 | 4,063 | 4,317 | 4,571 | 4,825 | 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 |
Immateriële activa
| 5,877 | 5,643 | 5,740 | 5,850 | 5,952 | 6,184 | 6,259 | 6,506 | 6,472 | 6,512 | 6,599 | 6,716 | 6,882 | 7,015 | 7,444 | 7,628 | 7,766 | 7,826 | 7,975 | 8,116 | 8,087 | 8,161 | 8,280 | 8,328 | 7,186 | 6,916 | 5,499 | 5,000 | 4,196 | 4,073 | 0 | 0 | 0 | 3,216 | 0 | 0 | 0 | 3,138 | 3,112 | 2,977 | 2,881 | 2,906 | 2,741 | 2,737 | 2,753 | 2,762 | 2,660 | 2,657 | 2,645 | 1,482 | 1,390 | 1,392 | 1,371 | 1,375 | 1,383 | 1,330 | 1,143 | 1,162 | 1,084 | 1,096 | 1,113 | 1,230 |
Goodwill en immateriële activa
| 5,877 | 5,643 | 5,740 | 5,850 | 5,952 | 6,184 | 6,259 | 6,506 | 6,472 | 6,512 | 6,852 | 7,223 | 7,643 | 8,030 | 8,713 | 9,151 | 9,543 | 9,857 | 10,260 | 10,655 | 10,880 | 11,208 | 11,581 | 11,883 | 10,995 | 10,979 | 9,816 | 9,571 | 9,021 | 4,073 | 3,740 | 3,257 | 3,231 | 3,216 | 3,200 | 3,254 | 3,160 | 3,138 | 3,112 | 2,977 | 2,881 | 2,906 | 2,741 | 2,737 | 2,753 | 2,762 | 2,660 | 2,657 | 2,645 | 1,482 | 1,390 | 1,392 | 1,371 | 1,375 | 1,383 | 1,330 | 1,143 | 1,162 | 1,084 | 1,096 | 1,113 | 1,230 |
Langetermijnbeleggingen
| -5,877 | 1,656 | 22,851 | 22,696 | 35,374 | 24,224 | 22,392 | 21,821 | 33,791 | 32,020 | 33,167 | 27,581 | 20,299 | 21,775 | 19,388 | 18,777 | 18,657 | 18,565 | 17,675 | 17,613 | 17,264 | 17,362 | 16,648 | 16,885 | 15,996 | 16,906 | 16,045 | 15,540 | 15,405 | 0 | 14,856 | 14,812 | 14,763 | 0 | 14,144 | 13,428 | 12,947 | 14,117 | 13,288 | 13,260 | 13,217 | 13,743 | 13,202 | 13,191 | 12,830 | 13,067 | 12,435 | 15,017 | 0 | 515 | 0 | 0 | 0 | 516 | 0 | 0 | 0 | 519 | 0 | 0 | 509 | 0 |
Belastingvorderingen
| 7,695 | 9,029 | 6,955 | 7,643 | 6,817 | 7,850 | 6,526 | 7,205 | 6,461 | 7,555 | 6,255 | 6,888 | 6,157 | 7,019 | 6,077 | 6,655 | 5,977 | 6,820 | 5,490 | 6,045 | 5,339 | 6,172 | 4,696 | 5,594 | 4,889 | 4,117 | 3,453 | 3,416 | 3,390 | 2,990 | 2,094 | 2,112 | 2,081 | 2,065 | 1,759 | 1,714 | 1,689 | 1,973 | 1,996 | 1,980 | 1,962 | 1,903 | 1,334 | 1,296 | 1,281 | 1,409 | 1,367 | 1,432 | 1,416 | 1,399 | 1,210 | 1,413 | 1,408 | 1,392 | 1,295 | 1,277 | 1,265 | 1,069 | 1,042 | 1,031 | 975 | 1,055 |
Overige niet-vlottende activa
| 37,572 | 35,235 | 13,125 | 12,758 | 7 | 10,764 | 12,576 | 11,992 | 17 | 968 | 21 | 24 | 6,233 | 4,567 | 2,369 | 2,421 | 2,467 | 1,896 | 2,508 | 2,541 | 2,573 | 2,064 | 2,802 | 2,919 | 2,659 | 1,970 | 2,800 | 2,664 | 2,706 | 18,360 | 3,479 | 3,625 | 3,659 | 18,174 | 3,751 | 3,649 | 3,610 | 3,194 | 2,744 | 2,581 | 2,529 | 1,918 | 3,303 | 3,212 | 3,079 | 2,378 | 2,844 | 3 | 14,948 | 14,311 | 14,673 | 14,828 | 14,962 | 14,377 | 14,763 | 15,051 | 15,118 | 14,732 | 15,366 | 15,106 | 15,145 | 16,411 |
Totaal niet-vlottende activa
| 267,146 | 256,274 | 247,740 | 244,652 | 242,164 | 241,603 | 235,324 | 247,171 | 245,489 | 245,688 | 236,778 | 220,570 | 215,298 | 211,025 | 202,156 | 196,701 | 196,215 | 196,445 | 192,147 | 190,624 | 184,823 | 185,803 | 184,991 | 187,055 | 178,353 | 178,066 | 171,319 | 164,802 | 163,764 | 139,728 | 130,818 | 126,138 | 124,805 | 121,994 | 117,382 | 113,930 | 112,137 | 112,175 | 108,044 | 109,155 | 106,858 | 101,179 | 98,048 | 95,404 | 89,128 | 84,738 | 81,713 | 78,676 | 84,607 | 81,984 | 79,917 | 78,319 | 77,295 | 74,183 | 72,541 | 69,318 | 67,145 | 65,747 | 63,733 | 62,761 | 58,248 | 49,378 |
Totaal activa
| 348,803 | 342,409 | 342,560 | 327,657 | 313,737 | 318,231 | 320,913 | 307,772 | 298,090 | 305,997 | 312,493 | 304,258 | 271,736 | 269,121 | 253,664 | 245,201 | 241,686 | 244,511 | 243,085 | 237,501 | 231,920 | 224,315 | 227,326 | 220,657 | 208,375 | 213,673 | 211,635 | 198,304 | 194,476 | 179,870 | 171,145 | 147,221 | 143,094 | 142,399 | 142,056 | 133,395 | 129,686 | 133,628 | 135,320 | 131,438 | 126,683 | 126,612 | 125,763 | 116,068 | 109,220 | 105,046 | 104,821 | 99,957 | 100,942 | 99,810 | 99,062 | 95,365 | 92,034 | 91,307 | 90,972 | 85,793 | 79,442 | 80,299 | 80,450 | 76,540 | 73,800 | 68,099 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 41,456 | 40,410 | 46,726 | 37,205 | 34,817 | 35,293 | 42,205 | 32,866 | 31,713 | 34,069 | 38,229 | 31,376 | 30,664 | 31,314 | 35,591 | 28,481 | 30,245 | 30,975 | 32,599 | 26,582 | 25,029 | 25,803 | 31,057 | 24,829 | 23,847 | 24,448 | 30,219 | 22,671 | 22,585 | 20,209 | 24,351 | 18,632 | 18,416 | 19,261 | 23,030 | 17,850 | 17,605 | 18,153 | 22,946 | 17,487 | 17,278 | 17,458 | 19,645 | 15,077 | 14,668 | 14,640 | 17,448 | 13,789 | 13,898 | 14,025 | 16,451 | 13,371 | 13,114 | 13,231 | 15,566 | 12,580 | 11,857 | 11,858 | 14,428 | 11,343 | 11,729 | 14,497 |
Kortlopende schulden
| 4,251 | 7,960 | 19,013 | 19,106 | 19,209 | 4,616 | 4,326 | 4,338 | 4,458 | 4,944 | 10,758 | 11,484 | 12,108 | 12,847 | 7,577 | 7,958 | 8,372 | 9,154 | 9,567 | 10,235 | 10,783 | 11,723 | 10,445 | 9,331 | 8,884 | 8,958 | 16,516 | 10,098 | 10,205 | 8,253 | 8,026 | 7,502 | 7,204 | 6,857 | 7,604 | 8,702 | 8,676 | 6,682 | 6,787 | 7,685 | 9,657 | 9,304 | 13,530 | 8,032 | 4,618 | 6,142 | 6,883 | 4,721 | 7,583 | 5,511 | 5,086 | 2,640 | 3,155 | 6,754 | 6,859 | 5,459 | 5,699 | 6,324 | 6,859 | 6,059 | 5,036 | 3,066 |
Belastingschulden
| 1,879 | 5,733 | 5,161 | 6,127 | 1,734 | 4,625 | 3,154 | 5,122 | 1,440 | 4,712 | 4,470 | 6,038 | 1,995 | 4,138 | 4,016 | 5,526 | 2,112 | 4,164 | 2,327 | 3,981 | 1,141 | 4,110 | 2,759 | 4,017 | 1,217 | 2,984 | 2,208 | 3,862 | 1,203 | 3,257 | 2,079 | 3,220 | 983 | 2,722 | 1,867 | 3,046 | 811 | 2,891 | 1,375 | 3,013 | 630 | 2,937 | 1,859 | 2,557 | 459 | 1,932 | 1,037 | 2,605 | 729 | 2,532 | 1,245 | 2,678 | 733 | 2,748 | 1,211 | 2,194 | 435 | 2,085 | 980 | 2,013 | 1,710 | 1,164 |
Uitgestelde opbrengsten
| 1,879 | 5,733 | 6,852 | 9,815 | 3,598 | 7,594 | 4,730 | 8,604 | 3,178 | 7,445 | 5,940 | 9,322 | 3,652 | 6,749 | 5,392 | 8,612 | 3,660 | 8,543 | 4,578 | 7,675 | 3,310 | 8,011 | 4,780 | 7,482 | 3,256 | 6,568 | 4,143 | 7,167 | 3,132 | 16,485 | 11,055 | 12,451 | 9,075 | 15,442 | 10,452 | 11,749 | 8,463 | 13,075 | 10,198 | 11,824 | 8,236 | 12,446 | 9,253 | 10,311 | 7,152 | 9,994 | 7,816 | 10,123 | 7,120 | 10,403 | 7,082 | 9,170 | 6,318 | 9,675 | 6,834 | 8,338 | 5,599 | 7,906 | 6,335 | 7,574 | 7,641 | 6,693 |
Overige kortlopende verplichtingen
| 21,372 | 28,768 | 17,929 | 15,308 | 15,998 | 19,715 | 17,630 | 13,749 | 15,280 | 18,484 | 14,415 | 12,377 | 13,264 | 18,377 | 14,731 | 11,875 | 14,450 | 13,407 | 12,982 | 11,232 | 12,492 | 13,832 | 12,534 | 12,127 | 11,760 | 12,520 | 11,002 | 9,713 | 10,986 | 2,204 | 4,098 | 3,020 | 4,014 | 2,708 | 4,068 | 3,250 | 4,465 | 4,330 | 4,336 | 3,378 | 3,790 | 2,336 | 2,959 | 2,742 | 4,239 | 2,146 | 3,123 | 2,983 | 3,634 | 1,913 | 2,715 | 2,523 | 2,818 | 1,451 | 2,284 | 2,083 | 2,029 | 1,297 | 1,781 | 1,774 | 896 | 775 |
Totaal kortlopende verplichtingen
| 68,958 | 82,871 | 90,520 | 81,434 | 73,622 | 67,218 | 68,891 | 59,557 | 54,629 | 64,942 | 69,342 | 64,559 | 59,688 | 69,287 | 63,291 | 56,926 | 56,727 | 62,079 | 59,726 | 55,724 | 51,614 | 59,369 | 58,816 | 53,769 | 47,747 | 52,494 | 61,880 | 49,649 | 46,908 | 47,151 | 47,530 | 41,605 | 38,709 | 44,268 | 45,154 | 41,551 | 39,209 | 42,240 | 44,267 | 40,374 | 38,961 | 41,544 | 45,387 | 36,162 | 30,677 | 32,922 | 35,270 | 31,616 | 32,235 | 31,852 | 31,334 | 27,704 | 25,405 | 31,111 | 31,543 | 28,460 | 25,184 | 27,385 | 29,403 | 26,750 | 25,302 | 25,031 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 73,989 | 64,556 | 65,516 | 66,501 | 67,485 | 88,609 | 84,545 | 85,622 | 86,709 | 92,308 | 88,887 | 89,975 | 68,182 | 64,196 | 51,660 | 53,475 | 55,306 | 60,078 | 59,253 | 61,449 | 63,694 | 53,457 | 53,490 | 56,614 | 53,905 | 59,670 | 46,436 | 48,464 | 50,789 | 43,032 | 31,843 | 16,692 | 18,437 | 17,477 | 13,661 | 10,994 | 12,442 | 17,592 | 16,195 | 17,815 | 17,119 | 18,598 | 11,741 | 13,500 | 15,276 | 12,653 | 7,071 | 7,433 | 9,669 | 13,873 | 10,642 | 12,078 | 12,553 | 10,858 | 7,329 | 7,319 | 6,209 | 9,337 | 5,388 | 5,578 | 8,586 | 3,721 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 5,086 | 13,889 | 13,837 | 13,742 | 13,373 | 12,920 | 12,583 | 12,466 | 12,406 | 11,810 | 11,454 | 11,472 | 11,368 | 10,943 | 10,851 | 10,613 | 10,440 | 9,600 | 9,515 | 9,446 | 9,367 | 8,722 | 8,710 | 8,637 | 8,559 | 7,898 | 7,787 | 7,734 | 5,271 | 5,059 | 5,049 | 5,083 | 5,444 | 5,164 | 5,211 | 5,251 | 5,340 | 5,370 | 5,404 | 5,497 | 5,472 | 5,567 | 5,587 | 4,671 | 4,613 | 4,680 | 4,060 | 3,770 | 3,714 | 3,242 | 3,178 | 3,088 | 3,041 | 2,988 | 2,949 | 2,893 | 1,654 | 1,612 | 1,565 | 1,514 | 1,489 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,138 | 1,123 | 1,112 | 1,085 | 1,141 | 1,155 | 1,156 | 1,099 | 1,151 | 1,106 | 1,139 | 1,104 | 1,158 | 1,145 | 1,135 | 1,107 | 1,151 | 1,155 | 1,157 | 1,129 | 1,166 | 1,179 | 1,167 | 1,109 | 1,154 | 1,197 | 1,231 | 1,234 | 1,236 | 35 | 37 | 37 | 37 | 37 | 40 | 40 | 40 | 40 | 46 | 46 | 46 | 46 | 48 | 48 | 48 | 48 | 51 | 51 | 51 | 51 | 53 | 61 | 61 | 61 | 66 | 66 | 66 | 66 | 68 | 68 | 68 | 68 |
Overige niet-vlottende verplichtingen
| 28,039 | 20,864 | 11,218 | 11,200 | 11,260 | 6,265 | 10,934 | 10,974 | 10,835 | 6,407 | 11,160 | 11,165 | 11,272 | 6,500 | 9,290 | 9,369 | 9,536 | 6,722 | 9,696 | 9,672 | 9,721 | 6,888 | 9,943 | 9,977 | 10,078 | 7,116 | 10,340 | 10,419 | 10,543 | 8,295 | 11,131 | 10,991 | 10,981 | 7,184 | 10,236 | 10,222 | 10,249 | 6,905 | 8,557 | 8,376 | 8,475 | 5,808 | 7,646 | 7,633 | 7,484 | 4,901 | 7,919 | 8,751 | 8,983 | 5,399 | 9,081 | 8,994 | 9,254 | 5,621 | 9,405 | 8,886 | 8,442 | 5,558 | 8,390 | 8,125 | 6,030 | 6,019 |
Totaal niet-vlottende verplichtingen
| 103,166 | 91,629 | 91,735 | 92,623 | 93,628 | 109,402 | 109,555 | 110,278 | 111,161 | 112,227 | 112,996 | 113,698 | 92,084 | 83,209 | 73,028 | 74,802 | 76,606 | 78,395 | 79,706 | 81,765 | 84,027 | 70,891 | 73,322 | 76,410 | 73,774 | 76,542 | 65,905 | 67,904 | 70,302 | 56,633 | 48,070 | 32,769 | 34,538 | 30,142 | 29,101 | 26,467 | 27,982 | 29,877 | 30,168 | 31,641 | 31,137 | 29,924 | 25,002 | 26,768 | 27,479 | 22,215 | 19,721 | 20,295 | 22,473 | 23,037 | 23,018 | 24,311 | 24,956 | 19,581 | 19,788 | 19,220 | 17,610 | 16,615 | 15,458 | 15,336 | 16,198 | 11,297 |
Totaal passiva
| 172,124 | 174,500 | 182,255 | 174,057 | 167,250 | 176,620 | 178,446 | 169,835 | 165,790 | 177,169 | 182,338 | 178,257 | 151,772 | 152,496 | 136,319 | 131,728 | 133,333 | 140,474 | 139,432 | 137,489 | 135,641 | 130,260 | 132,138 | 130,179 | 121,521 | 129,036 | 127,785 | 117,553 | 117,210 | 103,784 | 95,600 | 74,374 | 73,247 | 74,410 | 74,255 | 68,018 | 67,191 | 72,117 | 74,435 | 72,015 | 70,098 | 71,468 | 70,389 | 62,930 | 58,156 | 55,137 | 54,991 | 51,911 | 54,708 | 54,889 | 54,352 | 52,015 | 50,361 | 50,692 | 51,331 | 47,680 | 42,794 | 44,000 | 44,861 | 42,086 | 41,500 | 36,328 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 146,161 | 0 | 0 | 0 | 132,184 | 128,712 | 130,256 | 126,122 | 170 | 0 | 4,175 | 4,173 | 4,224 | 4,319 | 4,174 | 4,220 | 4,257 | 4,291 | 4,124 | 5,080 | 5,124 | 5,145 | 5,644 | 5,744 | 5,789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,534 | 5,596 | 5,653 | 5,696 | 5,737 | 4,904 | 4,925 | 4,932 | 4,935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 9,846 | 9,846 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 | 4,199 |
Ingehouden winsten
| 156,796 | 152,493 | 156,337 | 149,612 | 142,549 | 137,713 | 138,699 | 134,208 | 128,649 | 125,180 | 127,155 | 123,026 | 117,042 | 113,716 | 115,075 | 111,199 | 106,146 | 101,925 | 101,397 | 97,806 | 94,108 | 91,921 | 92,888 | 89,135 | 85,555 | 83,365 | 83,078 | 80,079 | 76,642 | 10,936 | 73,962 | 71,320 | 68,319 | 10,059 | 66,196 | 63,789 | 60,894 | 60,628 | 59,619 | 58,238 | 55,472 | 54,062 | 53,464 | 51,272 | 49,224 | 48,075 | 48,035 | 46,290 | 44,496 | 43,167 | 42,977 | 41,641 | 39,987 | 38,929 | 37,995 | 36,486 | 35,027 | 34,667 | 33,974 | 32,846 | 30,700 | 30,179 |
Overige gereserveerde algehele resultaten
| 486 | 482 | 346 | 369 | 326 | 295 | 166 | 129 | 116 | 116 | -101 | -121 | -170 | 6,449 | -4,175 | -4,173 | -4,224 | -4,319 | -4,174 | -4,220 | -4,257 | -4,291 | -4,124 | -5,080 | -5,124 | -5,145 | -5,644 | -5,744 | -5,789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,534 | -5,596 | -5,653 | -5,696 | -5,737 | -4,904 | -4,925 | -4,932 | -4,935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5,112 | 5,081 | -577 | -580 | -146,748 | -596 | -597 | -599 | -132,848 | -129,379 | -131,354 | -127,225 | -1,277 | -7,739 | -1,929 | -1,925 | -1,992 | -2,087 | -1,943 | -1,993 | -2,028 | -2,065 | -1,899 | -2,856 | -2,900 | -2,927 | -3,427 | -3,527 | -3,575 | 60,951 | -2,616 | -2,672 | -2,671 | 53,731 | -2,594 | -2,611 | -2,598 | -3,316 | -3,379 | -3,437 | -3,477 | -3,519 | -2,686 | -2,706 | -2,712 | -2,716 | -2,738 | -2,752 | -2,753 | -2,737 | -2,746 | -2,748 | -2,754 | -2,753 | -2,776 | -2,779 | -2,775 | -2,769 | -2,777 | -2,769 | -2,772 | -2,767 |
Totaal eigen vermogen van aandeelhouders
| 172,240 | 167,902 | 160,305 | 153,600 | 146,487 | 141,611 | 142,467 | 137,937 | 132,300 | 128,828 | 130,155 | 126,001 | 119,964 | 116,625 | 117,345 | 113,473 | 108,353 | 104,037 | 103,653 | 100,012 | 96,279 | 94,055 | 95,188 | 90,478 | 86,854 | 84,637 | 83,850 | 80,751 | 77,266 | 76,086 | 75,545 | 72,847 | 69,847 | 67,989 | 67,801 | 65,377 | 62,495 | 61,511 | 60,439 | 59,000 | 56,194 | 54,742 | 54,977 | 52,765 | 50,711 | 49,558 | 49,496 | 47,737 | 45,942 | 44,629 | 44,430 | 43,092 | 41,432 | 40,375 | 39,418 | 37,906 | 36,451 | 36,097 | 35,396 | 34,276 | 32,127 | 31,611 |
Totaal eigen vermogen
| 176,673 | 167,902 | 160,305 | 153,600 | 146,487 | 141,611 | 142,467 | 137,937 | 132,300 | 128,828 | 130,155 | 126,001 | 119,964 | 116,625 | 117,345 | 113,473 | 108,353 | 104,037 | 103,653 | 100,012 | 96,279 | 94,055 | 95,188 | 90,478 | 86,854 | 84,637 | 83,850 | 80,751 | 77,266 | 76,086 | 75,545 | 72,847 | 69,847 | 67,989 | 67,801 | 65,377 | 62,495 | 61,511 | 60,885 | 59,423 | 56,585 | 55,144 | 55,374 | 53,138 | 51,064 | 49,909 | 49,830 | 48,046 | 46,234 | 44,921 | 44,710 | 43,350 | 41,673 | 40,615 | 39,641 | 38,113 | 36,648 | 36,299 | 35,589 | 34,454 | 32,300 | 31,771 |
Totaal passiva en aandeelhoudersvermogen
| 348,803 | 342,409 | 342,560 | 327,657 | 313,737 | 318,231 | 320,913 | 307,772 | 298,090 | 305,997 | 312,493 | 304,258 | 271,736 | 269,121 | 253,664 | 245,201 | 241,686 | 244,511 | 243,085 | 237,501 | 231,920 | 224,315 | 227,326 | 220,657 | 208,375 | 213,673 | 211,635 | 198,304 | 194,476 | 179,870 | 171,145 | 147,221 | 143,094 | 142,399 | 142,056 | 133,395 | 129,686 | 133,628 | 135,320 | 131,438 | 126,683 | 126,612 | 125,763 | 116,068 | 109,220 | 105,046 | 104,821 | 99,957 | 100,942 | 99,810 | 99,062 | 95,365 | 92,034 | 91,307 | 90,972 | 85,793 | 79,442 | 80,299 | 80,450 | 76,540 | 73,800 | 68,099 |