Iino Kaiun Kaisha, Ltd.
TSE:9119.T
1127 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 18,239 | 17,275 | 17,853 | 18,533 | 17,003 | 17,084 | 14,545 | 20,383 | 18,090 | 16,260 | 11,660 | 11,753 | 12,114 | 13,068 | 13,304 | 14,300 | 12,230 | 12,805 | 14,211 | 11,932 | 9,914 | 13,286 | 9,829 | 12,122 | 10,054 | 11,686 | 10,536 | 11,723 | 10,658 | 10,214 | 10,719 | 10,108 | 9,997 | 10,817 | 14,326 | 12,279 | 10,787 | 11,535 | 11,965 | 12,546 | 11,293 | 11,758 | 16,906 | 11,665 | 17,158 | 9,875 | 8,670 | 8,665 | 9,696 | 9,878 | 10,021 | 8,947 | 9,971 | 9,528 | 10,891 | 9,540 | 9,380 | 9,574 | 8,879 | 9,850 | 9,136 | 11,087 |
Kortetermijnbeleggingen
| 0 | 0 | 25 | -438 | 25 | -7,019 | 24 | -387 | -460 | -2,941 | -2,448 | -2,174 | -2,313 | -314 | -372 | -248 | -200 | -199 | -186 | -279 | -195 | -221 | -295 | -89 | -207 | -193 | -232 | -290 | -257 | -293 | -305 | -263 | -196 | -236 | -342 | -400 | -333 | -434 | -452 | -288 | -186 | -182 | -202 | -132 | -117 | -146 | -143 | -112 | -93 | -129 | -143 | -137 | -148 | -151 | -148 | 0 | -132 | -129 | -131 | 0 | -112 | -117 |
Liquide middelen en kortetermijnbeleggingen
| 18,239 | 17,275 | 17,878 | 18,533 | 17,003 | 17,084 | 14,545 | 20,383 | 18,090 | 16,260 | 11,660 | 11,753 | 12,114 | 13,068 | 13,304 | 14,300 | 12,230 | 12,805 | 14,211 | 11,932 | 9,914 | 13,286 | 9,829 | 12,122 | 10,054 | 11,686 | 10,536 | 11,723 | 10,658 | 10,214 | 10,719 | 10,108 | 9,997 | 10,817 | 14,326 | 12,279 | 10,787 | 11,535 | 11,965 | 12,546 | 11,293 | 11,758 | 16,906 | 11,665 | 17,158 | 9,875 | 8,670 | 8,665 | 9,696 | 9,878 | 10,021 | 8,947 | 9,971 | 9,528 | 10,891 | 9,540 | 9,380 | 9,574 | 8,879 | 9,850 | 9,136 | 11,087 |
Nettovorderingen
| 11,609 | 11,873 | 12,858 | 13,327 | 14,811 | 14,488 | 14,215 | 14,435 | 16,093 | 15,263 | 13,079 | 12,122 | 10,044 | 8,713 | 9,435 | 9,235 | 8,271 | 7,901 | 8,815 | 8,795 | 8,669 | 8,322 | 8,569 | 8,918 | 9,251 | 9,555 | 8,965 | 9,162 | 8,997 | 7,935 | 8,923 | 9,417 | 8,750 | 9,110 | 10,008 | 12,364 | 12,479 | 10,929 | 11,874 | 12,434 | 10,704 | 11,864 | 12,978 | 11,342 | 11,913 | 10,738 | 11,223 | 10,506 | 9,314 | 9,186 | 8,716 | 7,984 | 6,819 | 6,997 | 7,040 | 6,585 | 6,215 | 6,542 | 6,163 | 6,038 | 6,660 | 9,331 |
Voorraad
| 5,312 | 5,084 | 5,481 | 5,087 | 4,699 | 4,333 | 4,068 | 4,607 | 5,851 | 5,612 | 4,253 | 3,725 | 3,058 | 3,178 | 2,758 | 2,378 | 2,151 | 2,190 | 2,544 | 2,734 | 2,221 | 2,342 | 2,705 | 2,582 | 2,498 | 2,542 | 2,201 | 2,011 | 1,781 | 1,940 | 1,870 | 1,763 | 1,723 | 1,700 | 1,464 | 1,742 | 1,875 | 2,377 | 2,161 | 2,578 | 3,060 | 3,248 | 3,202 | 3,282 | 3,049 | 3,064 | 3,146 | 2,840 | 3,031 | 2,674 | 2,778 | 2,634 | 2,713 | 2,835 | 2,453 | 2,147 | 2,088 | 2,613 | 2,604 | 2,693 | 2,549 | 1,647 |
Overige vlottende activa
| 9,850 | 8,255 | 10,540 | 6,205 | 7,696 | 5,727 | 7,276 | 8,820 | 6,327 | 5,159 | 4,558 | 5,166 | 4,518 | 4,781 | 4,321 | 3,902 | 4,251 | 4,890 | 4,314 | 4,342 | 3,294 | 3,306 | 3,262 | 3,099 | 2,865 | 3,797 | 3,056 | 3,259 | 3,223 | 3,604 | 3,633 | 4,413 | 3,196 | 3,156 | 3,327 | 5,219 | 5,836 | 6,749 | 5,455 | 4,762 | 8,519 | 5,104 | 3,410 | 8,722 | 2,842 | 2,548 | 2,771 | 4,207 | 4,200 | 4,688 | 6,181 | 8,332 | 4,740 | 6,687 | 4,561 | 7,030 | 5,712 | 2,699 | 7,469 | 3,255 | 4,107 | 2,725 |
Totaal vlottende activa
| 45,010 | 45,156 | 46,757 | 43,152 | 44,209 | 41,632 | 40,104 | 48,245 | 46,361 | 42,294 | 33,550 | 32,766 | 29,734 | 29,740 | 29,818 | 29,815 | 26,903 | 27,786 | 29,884 | 27,803 | 24,098 | 27,256 | 24,365 | 26,721 | 24,668 | 27,580 | 24,758 | 26,155 | 24,659 | 23,693 | 25,145 | 25,701 | 23,666 | 24,783 | 29,125 | 31,604 | 30,977 | 31,590 | 31,455 | 32,320 | 33,576 | 31,974 | 36,496 | 35,011 | 34,962 | 26,225 | 25,810 | 26,218 | 26,241 | 26,426 | 27,696 | 27,897 | 24,243 | 26,047 | 24,945 | 25,302 | 23,395 | 21,428 | 25,115 | 21,836 | 22,452 | 24,790 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 207,530 | 205,676 | 205,463 | 200,951 | 203,600 | 204,105 | 201,124 | 191,565 | 193,118 | 195,744 | 191,626 | 191,616 | 193,438 | 196,160 | 194,244 | 190,645 | 192,175 | 186,202 | 182,056 | 176,895 | 172,913 | 174,333 | 175,326 | 168,052 | 170,277 | 166,694 | 163,209 | 155,893 | 152,208 | 154,039 | 157,234 | 171,017 | 172,269 | 173,559 | 181,113 | 171,342 | 174,345 | 172,752 | 174,779 | 175,088 | 169,672 | 171,586 | 171,338 | 169,988 | 170,904 | 170,454 | 171,114 | 171,143 | 170,458 | 171,178 | 167,257 | 168,625 | 171,775 | 147,124 | 143,142 | 143,540 | 146,181 | 138,434 | 137,904 | 143,179 | 144,297 | 135,501 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 3,247 | 3,226 | 265 | 256 | 257 | 274 | 613 | 614 | 648 | 634 | 582 | 560 | 536 | 529 | 535 | 531 | 545 | 551 | 555 | 552 | 566 | 579 | 568 | 589 | 586 | 594 | 589 | 606 | 622 | 634 | 649 | 661 | 561 | 578 | 545 | 538 | 540 | 560 | 511 | 522 | 536 | 552 | 566 | 593 | 572 | 604 | 624 | 586 | 615 | 653 | 668 | 700 | 734 | 764 | 788 | 824 | 804 | 840 | 855 | 863 | 867 |
Goodwill en immateriële activa
| 3,610 | 3,247 | 3,226 | 265 | 256 | 257 | 274 | 613 | 614 | 648 | 634 | 582 | 560 | 536 | 529 | 535 | 531 | 545 | 551 | 555 | 552 | 566 | 579 | 568 | 589 | 586 | 594 | 589 | 606 | 622 | 634 | 649 | 661 | 561 | 578 | 545 | 538 | 540 | 560 | 511 | 522 | 536 | 552 | 566 | 593 | 572 | 604 | 624 | 586 | 615 | 653 | 668 | 700 | 734 | 764 | 788 | 824 | 804 | 840 | 855 | 863 | 867 |
Langetermijnbeleggingen
| 24,210 | 39,596 | 30,020 | 23,979 | 24,828 | 29,359 | 22,058 | 20,765 | 20,633 | 22,032 | 21,123 | 20,255 | 21,342 | 18,923 | 19,115 | 17,412 | 16,621 | 16,362 | 15,948 | 19,596 | 18,583 | 18,527 | 19,293 | 19,196 | 19,673 | 19,330 | 19,519 | 20,669 | 19,796 | 19,089 | 18,380 | 18,450 | 15,821 | 14,953 | 16,743 | 17,901 | 16,619 | 18,537 | 17,663 | 17,352 | 15,924 | 15,797 | 14,984 | 15,877 | 15,299 | 15,011 | 13,838 | 12,263 | 11,390 | 12,121 | 12,970 | 13,163 | 13,673 | 14,031 | 14,555 | 0 | 14,112 | 14,221 | 15,058 | 0 | 13,051 | 12,708 |
Belastingvorderingen
| 1 | 1 | -1 | -23,979 | -24,828 | -6,122 | -22,058 | -20,765 | -20,633 | -2,584 | 26 | 20 | 19 | 20 | 20 | 101 | 101 | 101 | 101 | 108 | 108 | 108 | 108 | 100 | 99 | 122 | 76 | 79 | 79 | 80 | 81 | 81 | 83 | 84 | 82 | 202 | 208 | 202 | 202 | 213 | 218 | 222 | 223 | 218 | 217 | 222 | 228 | 324 | 329 | 327 | 323 | 273 | 263 | 252 | 253 | 0 | 304 | 293 | 265 | 0 | 293 | 363 |
Overige niet-vlottende activa
| 9,441 | 366 | 7,763 | 32,661 | 34,273 | 6,696 | 23,951 | 22,763 | 22,857 | 2,751 | 170 | 136 | 138 | 2,300 | 1,884 | 1,941 | 1,928 | 2,162 | 2,548 | 2,265 | 2,546 | 2,529 | 2,764 | 2,699 | 3,073 | 2,517 | 2,084 | 2,198 | 2,315 | 2,266 | 2,495 | 2,828 | 2,550 | 2,364 | 2,636 | 3,112 | 3,072 | 3,152 | 4,034 | 4,089 | 2,572 | 1,607 | 1,719 | 1,798 | 1,150 | 1,157 | 1,129 | 953 | 900 | 886 | 853 | 842 | 1,225 | 1,187 | 1,183 | 16,086 | 1,428 | 1,411 | 1,553 | 15,801 | 1,442 | 1,579 |
Totaal niet-vlottende activa
| 244,792 | 248,886 | 246,471 | 233,877 | 238,129 | 234,295 | 225,349 | 214,941 | 216,589 | 218,591 | 213,579 | 212,609 | 215,497 | 217,939 | 215,792 | 210,634 | 211,356 | 205,372 | 201,204 | 199,419 | 194,702 | 196,063 | 198,070 | 190,615 | 193,711 | 189,249 | 185,482 | 179,428 | 175,004 | 176,096 | 178,824 | 193,025 | 191,384 | 191,521 | 201,152 | 193,102 | 194,782 | 195,183 | 197,238 | 197,253 | 188,908 | 189,748 | 188,816 | 188,447 | 188,163 | 187,416 | 186,913 | 185,307 | 183,663 | 185,127 | 182,056 | 183,571 | 187,636 | 163,328 | 159,897 | 160,414 | 162,849 | 155,163 | 155,620 | 159,835 | 159,946 | 151,018 |
Totaal activa
| 289,802 | 294,042 | 293,228 | 277,028 | 282,339 | 275,927 | 265,453 | 263,187 | 262,952 | 260,885 | 247,130 | 245,375 | 245,231 | 247,679 | 245,611 | 240,450 | 238,259 | 233,158 | 231,088 | 227,222 | 218,801 | 223,320 | 222,435 | 217,336 | 218,380 | 216,828 | 210,238 | 205,582 | 199,665 | 199,789 | 203,969 | 218,726 | 215,050 | 216,303 | 230,278 | 224,707 | 225,759 | 226,773 | 228,693 | 229,574 | 222,484 | 221,722 | 225,312 | 223,458 | 223,125 | 213,640 | 212,724 | 211,526 | 209,904 | 211,553 | 209,752 | 211,468 | 211,879 | 189,375 | 184,842 | 185,716 | 186,244 | 176,591 | 180,735 | 181,671 | 182,398 | 175,808 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 8,698 | 8,568 | 9,257 | 8,468 | 9,254 | 7,796 | 9,198 | 8,441 | 9,030 | 9,536 | 8,572 | 6,765 | 5,820 | 8,354 | 5,777 | 4,834 | 4,821 | 4,557 | 5,136 | 5,656 | 4,796 | 6,170 | 5,376 | 4,522 | 5,069 | 4,787 | 5,116 | 4,339 | 3,705 | 4,341 | 4,945 | 5,820 | 5,686 | 4,582 | 6,198 | 6,485 | 7,268 | 6,214 | 6,254 | 7,191 | 6,703 | 6,371 | 7,249 | 6,636 | 6,372 | 5,895 | 6,376 | 6,113 | 7,577 | 6,646 | 7,041 | 6,400 | 5,624 | 5,290 | 5,528 | 4,021 | 4,043 | 3,983 | 4,535 | 4,509 | 4,209 | 4,904 |
Kortlopende schulden
| 23,779 | 29,717 | 37,631 | 36,700 | 41,381 | 35,878 | 35,244 | 28,386 | 25,655 | 32,620 | 24,323 | 21,907 | 24,339 | 30,438 | 31,810 | 50,526 | 47,512 | 44,005 | 36,799 | 38,665 | 35,932 | 44,671 | 40,693 | 43,330 | 42,154 | 36,170 | 31,825 | 29,909 | 26,339 | 26,274 | 25,172 | 29,240 | 26,573 | 22,308 | 23,707 | 20,386 | 20,582 | 23,690 | 23,590 | 21,214 | 23,060 | 24,285 | 33,287 | 39,558 | 40,038 | 36,238 | 27,936 | 18,873 | 19,205 | 21,053 | 21,443 | 21,741 | 22,271 | 18,535 | 20,965 | 20,328 | 19,916 | 19,575 | 16,185 | 20,222 | 21,385 | 22,679 |
Belastingschulden
| 0 | 1,447 | 1,588 | 1,131 | 850 | 356 | 1,456 | 1,342 | 1,185 | 527 | 232 | 51 | 117 | 88 | 242 | 57 | 178 | 64 | 219 | 82 | 173 | 115 | 289 | 222 | 262 | 129 | 182 | 101 | 98 | 47 | 189 | 40 | 72 | 66 | 115 | 69 | 79 | 39 | 90 | 171 | 222 | 102 | 288 | 125 | 83 | 55 | 39 | 32 | 26 | 42 | 137 | 62 | 69 | 92 | 717 | 612 | 591 | 83 | 65 | 77 | 495 | 299 |
Uitgestelde opbrengsten
| 3,700 | 4,455 | 3,589 | 5,645 | 5,552 | 4,600 | 5,863 | 5,055 | 5,302 | 5,275 | 3,422 | 2,702 | 2,929 | 3,339 | 3,827 | 3,280 | 3,433 | 3,048 | 3,693 | 3,662 | 3,494 | 3,444 | 3,621 | 2,958 | 3,112 | 3,027 | 2,795 | 3,545 | 4,062 | 3,581 | 3,355 | 2,882 | 2,975 | 2,718 | 2,654 | 4,052 | 3,446 | 3,572 | 3,512 | 3,412 | 2,981 | 2,617 | 3,302 | 3,019 | 2,563 | 2,838 | 2,299 | 2,272 | 2,491 | 2,457 | 2,496 | 2,262 | 2,442 | 2,355 | 2,947 | 2,633 | 3,059 | 2,151 | 2,452 | 2,547 | 2,928 | 3,077 |
Overige kortlopende verplichtingen
| 5,601 | 7,881 | 5,230 | 2,452 | 2,027 | 3,013 | 2,475 | 2,888 | 2,001 | 2,009 | 1,915 | 2,180 | 2,330 | 5,781 | 2,931 | 2,589 | 2,445 | 2,784 | 1,935 | 2,497 | 1,580 | 2,143 | 1,917 | 1,652 | 1,808 | 2,554 | 1,973 | 2,021 | 1,821 | 2,098 | 4,567 | 2,330 | 2,117 | 2,925 | 2,783 | 2,930 | 2,745 | 2,770 | 3,060 | 2,502 | 2,696 | 2,612 | 2,468 | 2,383 | 2,072 | 1,875 | 2,073 | 3,236 | 1,951 | 2,004 | 1,759 | 1,842 | 1,541 | 3,439 | 3,358 | 2,907 | 1,457 | 2,269 | 2,019 | 2,026 | 1,825 | 1,838 |
Totaal kortlopende verplichtingen
| 41,778 | 50,621 | 55,707 | 53,265 | 58,214 | 51,287 | 52,780 | 44,770 | 41,988 | 49,440 | 38,232 | 33,554 | 35,418 | 47,912 | 44,345 | 61,229 | 58,211 | 54,394 | 47,563 | 50,480 | 45,802 | 56,428 | 51,607 | 52,462 | 52,143 | 46,538 | 41,709 | 39,814 | 35,927 | 36,294 | 38,039 | 40,272 | 37,351 | 32,533 | 35,342 | 33,853 | 34,041 | 36,246 | 36,416 | 34,319 | 35,440 | 35,885 | 46,306 | 51,596 | 51,045 | 46,846 | 38,684 | 30,494 | 31,224 | 32,160 | 32,739 | 32,245 | 31,878 | 29,619 | 32,798 | 29,889 | 28,475 | 27,978 | 25,191 | 29,304 | 30,347 | 32,498 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 89,641 | 83,270 | 85,280 | 79,846 | 81,895 | 90,735 | 84,169 | 92,046 | 97,378 | 99,553 | 101,575 | 109,255 | 109,495 | 103,556 | 105,085 | 85,395 | 88,578 | 88,413 | 95,906 | 88,754 | 87,624 | 81,258 | 83,903 | 77,973 | 78,139 | 84,099 | 85,138 | 77,231 | 76,612 | 79,551 | 82,812 | 95,881 | 98,996 | 105,274 | 115,361 | 107,648 | 110,722 | 107,644 | 112,178 | 116,394 | 110,549 | 112,239 | 106,966 | 99,229 | 101,118 | 103,568 | 114,051 | 122,347 | 120,668 | 120,805 | 117,825 | 116,279 | 116,352 | 97,593 | 89,895 | 93,580 | 95,764 | 86,706 | 93,042 | 91,605 | 89,790 | 82,237 |
Uitgestelde opbrengsten niet-vlottend
| 1,048 | 1,184 | 790 | 5,840 | 5,423 | 6,607 | 4,952 | 5,012 | 4,792 | 4,384 | 3,865 | 3,767 | 3,819 | 4,375 | 4,388 | 4,374 | 3,946 | 4,176 | 3,792 | 3,422 | 3,462 | 3,091 | 3,023 | 3,239 | 2,903 | 3,431 | 3,587 | 4,686 | 4,608 | 4,638 | 4,822 | 3,933 | 3,656 | 3,637 | 3,356 | 3,129 | 3,018 | 3,156 | 2,760 | 2,644 | 2,543 | 2,310 | 2,618 | 2,417 | 2,086 | 2,427 | 1,857 | 2,109 | 2,107 | 2,081 | 1,912 | 2,094 | 1,980 | 1,822 | 1,781 | 2,191 | 2,057 | 2,081 | 1,961 | 2,211 | 2,128 | 2,277 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,885 | 6,119 | 5,129 | 4,284 | 4,899 | 4,021 | 3,439 | 3,819 | 3,857 | 3,481 | 3,142 | 3,077 | 3,210 | 3,051 | 2,747 | 2,584 | 2,358 | 2,127 | 1,954 | 2,903 | 2,479 | 2,295 | 2,434 | 2,108 | 2,769 | 2,369 | 2,297 | 2,518 | 2,253 | 2,002 | 1,794 | 2,000 | 1,430 | 1,098 | 1,509 | 2,003 | 1,788 | 2,363 | 2,543 | 2,754 | 2,243 | 1,969 | 1,693 | 2,044 | 1,807 | 1,697 | 1,481 | 1,092 | 1,146 | 1,130 | 1,222 | 1,187 | 1,415 | 1,410 | 1,524 | 1,466 | 1,005 | 1,425 | 1,573 | 1,004 | 631 | 214 |
Overige niet-vlottende verplichtingen
| 16,187 | 14,244 | 14,195 | 8,966 | 8,937 | 9,102 | 9,425 | 9,695 | 8,963 | 8,959 | 8,983 | 9,004 | 9,243 | 8,983 | 9,210 | 9,662 | 9,049 | 8,779 | 8,445 | 8,007 | 7,771 | 9,292 | 8,391 | 8,393 | 7,885 | 7,906 | 8,269 | 7,841 | 7,501 | 7,535 | 7,727 | 8,067 | 8,351 | 9,420 | 9,424 | 9,175 | 8,806 | 8,823 | 8,889 | 8,618 | 9,093 | 9,144 | 9,162 | 9,170 | 9,333 | 9,351 | 9,424 | 8,938 | 10,139 | 10,197 | 10,272 | 8,761 | 8,884 | 6,022 | 5,973 | 6,030 | 6,246 | 6,207 | 6,241 | 6,555 | 5,567 | 5,187 |
Totaal niet-vlottende verplichtingen
| 110,761 | 104,817 | 105,394 | 98,936 | 101,154 | 110,465 | 101,985 | 110,572 | 114,990 | 116,377 | 117,565 | 125,103 | 125,767 | 119,965 | 121,430 | 102,015 | 103,931 | 103,495 | 110,097 | 103,086 | 101,336 | 95,936 | 97,751 | 91,713 | 91,696 | 97,805 | 99,291 | 92,276 | 90,974 | 93,726 | 97,155 | 109,881 | 112,433 | 119,429 | 129,650 | 121,955 | 124,334 | 121,986 | 126,370 | 130,410 | 124,428 | 125,662 | 120,439 | 112,860 | 114,344 | 117,043 | 126,813 | 134,486 | 134,060 | 134,213 | 131,231 | 128,321 | 128,631 | 106,847 | 99,173 | 103,267 | 105,072 | 96,419 | 102,817 | 101,375 | 98,116 | 89,915 |
Totaal passiva
| 152,539 | 155,438 | 161,101 | 152,201 | 159,368 | 161,752 | 154,765 | 155,342 | 156,978 | 165,817 | 155,797 | 158,657 | 161,185 | 167,877 | 165,775 | 163,244 | 162,142 | 157,889 | 157,660 | 153,566 | 147,138 | 152,364 | 149,358 | 144,175 | 143,839 | 144,343 | 141,000 | 132,090 | 126,901 | 130,020 | 135,194 | 150,153 | 149,784 | 151,962 | 164,992 | 155,808 | 158,375 | 158,232 | 162,786 | 164,729 | 159,868 | 161,547 | 166,745 | 164,456 | 165,389 | 163,889 | 165,497 | 164,980 | 165,284 | 166,373 | 163,970 | 160,566 | 160,509 | 136,466 | 131,971 | 133,156 | 133,547 | 124,397 | 128,008 | 130,679 | 128,463 | 122,413 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 4,366 | 0 | 0 | 0 | 0 | 103,640 | 0 | 0 | 0 | 88,371 | 85,845 | 81,637 | 78,650 | 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
| 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 | 13,092 |
Ingehouden winsten
| 104,882 | 101,998 | 98,533 | 93,857 | 91,101 | 86,180 | 85,565 | 82,149 | 80,162 | 70,912 | 68,386 | 64,178 | 61,190 | 57,114 | 58,822 | 56,544 | 55,014 | 54,505 | 52,542 | 50,807 | 49,683 | 48,982 | 50,341 | 50,830 | 50,677 | 49,630 | 46,576 | 46,466 | 46,332 | 43,894 | 43,443 | 43,372 | 41,648 | 41,004 | 40,667 | 41,872 | 40,740 | 39,992 | 38,111 | 37,825 | 37,230 | 35,403 | 34,007 | 34,017 | 33,109 | 31,600 | 29,820 | 29,780 | 28,451 | 28,696 | 28,854 | 32,289 | 32,462 | 33,639 | 33,362 | 33,016 | 33,499 | 33,431 | 33,775 | 32,393 | 34,843 | 35,035 |
Overige gereserveerde algehele resultaten
| 14,834 | 19,123 | 16,078 | 13,460 | 14,381 | 10,549 | 7,647 | 8,201 | 8,378 | 6,699 | 5,465 | 5,039 | 5,327 | 5,065 | 3,449 | 3,051 | 3,495 | 3,164 | 3,283 | 5,244 | 4,357 | 4,330 | 5,127 | 4,715 | 6,268 | 5,293 | 5,087 | 6,316 | 5,717 | 5,171 | 4,612 | 4,451 | 2,774 | 2,454 | 3,873 | 6,362 | 5,971 | 7,913 | 7,118 | 6,350 | 4,586 | 3,840 | 3,640 | 4,103 | 3,639 | 3,254 | 2,448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -1 | 4,366 | 4,366 | 4,365 | 4,367 | -99,272 | 4,367 | 4,367 | 4,366 | -84,004 | -81,478 | -77,270 | -74,282 | 4,368 | 4,368 | 4,368 | 4,369 | 4,368 | 4,368 | 4,368 | 4,369 | 4,369 | 4,368 | 4,368 | 4,368 | 4,368 | 4,370 | 7,563 | 7,563 | 7,563 | 7,563 | 7,563 | 7,565 | 7,565 | 7,565 | 7,564 | 7,564 | 7,564 | 7,564 | 7,564 | 7,563 | 7,565 | 7,565 | 7,565 | 7,567 | 1,521 | 1,521 | 3,226 | 2,495 | 2,838 | 3,288 | 4,901 | 5,170 | 5,539 | 5,811 | 5,814 | 5,494 | 5,130 | 5,373 | 4,982 | 5,445 | 4,954 |
Totaal eigen vermogen van aandeelhouders
| 137,173 | 138,579 | 132,069 | 124,774 | 122,941 | 114,189 | 110,671 | 107,809 | 105,998 | 95,070 | 91,310 | 86,676 | 83,977 | 79,639 | 79,731 | 77,055 | 75,970 | 75,129 | 73,285 | 73,511 | 71,501 | 70,773 | 72,928 | 73,005 | 74,405 | 72,383 | 69,125 | 73,437 | 72,704 | 69,720 | 68,710 | 68,478 | 65,079 | 64,115 | 65,197 | 68,890 | 67,367 | 68,561 | 65,885 | 64,831 | 62,471 | 59,900 | 58,304 | 58,777 | 57,407 | 49,467 | 46,881 | 46,098 | 44,038 | 44,626 | 45,234 | 50,282 | 50,724 | 52,270 | 52,265 | 51,922 | 52,085 | 51,653 | 52,240 | 50,467 | 53,380 | 53,081 |
Totaal eigen vermogen
| 137,263 | 138,604 | 132,126 | 124,827 | 122,971 | 114,175 | 110,688 | 107,845 | 105,974 | 95,068 | 91,333 | 86,718 | 84,046 | 79,802 | 79,836 | 77,206 | 76,117 | 75,269 | 73,428 | 73,656 | 71,663 | 70,956 | 73,077 | 73,161 | 74,541 | 72,485 | 69,238 | 73,492 | 72,764 | 69,769 | 68,775 | 68,573 | 65,266 | 64,341 | 65,286 | 68,899 | 67,384 | 68,541 | 65,907 | 64,845 | 62,616 | 60,175 | 58,567 | 59,002 | 57,736 | 49,751 | 47,227 | 46,546 | 44,620 | 45,180 | 45,782 | 50,902 | 51,370 | 52,909 | 52,871 | 52,560 | 52,697 | 52,194 | 52,727 | 50,992 | 53,935 | 53,395 |
Totaal passiva en aandeelhoudersvermogen
| 289,802 | 294,042 | 293,227 | 277,028 | 282,339 | 275,927 | 265,453 | 263,187 | 262,952 | 260,885 | 247,130 | 245,375 | 245,231 | 247,679 | 245,611 | 240,450 | 238,259 | 233,158 | 231,088 | 227,222 | 218,801 | 223,320 | 222,435 | 217,336 | 218,380 | 216,828 | 210,238 | 205,582 | 199,665 | 199,789 | 203,969 | 218,726 | 215,050 | 216,303 | 230,278 | 224,707 | 225,759 | 226,773 | 228,693 | 229,574 | 222,484 | 221,722 | 225,312 | 223,458 | 223,125 | 213,640 | 212,724 | 211,526 | 209,904 | 211,553 | 209,752 | 211,468 | 211,879 | 189,375 | 184,842 | 185,716 | 186,244 | 176,591 | 180,735 | 181,671 | 182,398 | 175,808 |