Kyoritsu Maintenance Co., Ltd.
TSE:9616.T
2450 (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
| 21,451 | 31,431 | 38,931 | 38,439 | 44,368 | 56,027 | 26,949 | 27,572 | 30,171 | 37,942 | 15,756 | 13,726 | 14,630 | 24,588 | 19,187 | 20,951 | 30,266 | 18,303 | 15,005 | 20,413 | 16,785 | 16,643 | 14,447 | 20,371 | 13,960 | 17,298 | 16,708 | 16,827 | 13,915 | 15,210 | 12,763 | 14,415 | 16,008 | 25,960 | 13,701 | 14,045 | 15,560 | 16,115 | 15,132 | 14,955 | 17,150 | 24,707 | 26,178 | 13,244 | 13,476 | 17,622 | 11,348 | 11,106 | 11,251 | 17,342 | 9,685 | 10,006 | 24,852 | 27,855 | 10,926 | 10,275 | 9,997 | 12,594 | 15,365 | 10,443 | 12,065 | 12,838 |
Kortetermijnbeleggingen
| 0 | 376 | 0 | 376 | -57,810 | -20,598 | 0 | 376 | -58,963 | -49,872 | -56,145 | -55,799 | 0 | -18,477 | -49,567 | -49,637 | -50,292 | -18,958 | -45,465 | -44,917 | -44,283 | -17,750 | -42,530 | -41,947 | -40,982 | -16,962 | -37,865 | -36,992 | -35,327 | -15,294 | -33,548 | -32,843 | -31,076 | -12,610 | -29,917 | -28,893 | -28,369 | -13,044 | -27,639 | -26,871 | -26,239 | -12,202 | -26,577 | -26,053 | -25,616 | -11,930 | -25,540 | -25,078 | 0 | 930 | 0 | 0 | 0 | 1,285 | 0 | 0 | 0 | 3 | 0 | 0 | 32 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 21,451 | 31,807 | 38,931 | 38,439 | 44,368 | 56,027 | 26,949 | 27,572 | 30,171 | 37,942 | 15,756 | 13,726 | 14,630 | 24,588 | 19,187 | 20,951 | 30,266 | 18,303 | 15,005 | 20,413 | 16,785 | 16,643 | 14,447 | 20,371 | 13,960 | 17,298 | 16,708 | 16,827 | 13,915 | 15,210 | 12,763 | 14,415 | 16,008 | 25,960 | 13,701 | 14,045 | 15,560 | 16,115 | 15,132 | 14,955 | 17,150 | 24,707 | 26,178 | 13,244 | 13,476 | 17,622 | 11,348 | 11,106 | 11,251 | 17,342 | 9,685 | 10,006 | 24,852 | 27,855 | 10,926 | 10,275 | 9,997 | 12,597 | 15,365 | 10,443 | 12,097 | 12,838 |
Nettovorderingen
| 15,810 | 17,851 | 16,361 | 15,792 | 14,521 | 15,211 | 15,180 | 14,074 | 12,641 | 11,780 | 13,017 | 9,273 | 9,741 | 9,702 | 13,377 | 12,891 | 9,927 | 11,057 | 14,733 | 13,028 | 9,308 | 9,273 | 8,947 | 8,103 | 11,437 | 11,691 | 7,883 | 7,537 | 9,417 | 9,597 | 8,367 | 7,053 | 8,433 | 10,761 | 6,265 | 7,439 | 5,391 | 7,632 | 5,755 | 5,438 | 4,377 | 5,934 | 4,236 | 4,633 | 4,777 | 7,246 | 4,030 | 3,979 | 3,668 | 4,458 | 3,117 | 3,505 | 3,068 | 3,371 | 2,622 | 2,833 | 2,427 | 4,398 | 2,840 | 2,896 | 3,561 | 2,571 |
Voorraad
| 22,334 | 21,359 | 20,321 | 19,191 | 18,887 | 18,718 | 18,263 | 16,843 | 15,961 | 15,461 | 39,079 | 29,704 | 27,158 | 18,142 | 14,370 | 13,787 | 11,638 | 11,985 | 10,055 | 6,323 | 13,734 | 7,400 | 2,603 | 7,882 | 3,597 | 3,229 | 5,146 | 1,067 | 1,116 | 1,340 | 1,786 | 2,105 | 2,659 | 3,158 | 4,529 | 3,842 | 3,357 | 2,227 | 2,361 | 2,238 | 1,376 | 943 | 2,388 | 1,716 | 1,351 | 1,230 | 3,283 | 2,763 | 2,017 | 1,833 | 3,347 | 2,712 | 1,817 | 1,316 | 1,630 | 742 | 641 | 1,267 | 2,115 | 2,564 | 1,406 | 1,819 |
Overige vlottende activa
| 9,191 | 9,368 | 8,779 | 8,356 | 8,853 | 8,846 | 8,549 | 7,536 | 7,911 | 7,694 | 7,896 | 7,119 | 7,578 | 9,512 | 9,071 | 8,984 | 9,304 | 9,245 | 8,924 | 8,018 | 8,386 | 7,740 | 6,883 | 7,281 | 7,394 | 7,224 | 8,257 | 7,772 | 8,138 | 6,203 | 6,658 | 6,582 | 7,360 | 5,352 | 5,870 | 5,681 | 6,374 | 5,483 | 6,568 | 6,279 | 6,508 | 5,889 | 6,012 | 5,459 | 5,166 | 4,754 | 4,970 | 4,910 | 5,001 | 4,601 | 4,608 | 4,639 | 4,684 | 4,241 | 4,374 | 4,590 | 4,975 | 4,842 | 4,482 | 4,374 | 4,788 | 4,092 |
Totaal vlottende activa
| 68,786 | 80,385 | 84,392 | 81,778 | 86,705 | 98,802 | 68,941 | 66,025 | 66,776 | 72,953 | 75,827 | 59,902 | 59,107 | 61,944 | 56,005 | 56,613 | 61,135 | 50,590 | 48,717 | 47,782 | 48,213 | 41,056 | 32,880 | 43,637 | 36,388 | 39,442 | 37,994 | 33,203 | 32,586 | 32,350 | 29,574 | 30,155 | 34,460 | 45,231 | 30,365 | 31,007 | 30,682 | 31,457 | 29,816 | 28,910 | 29,411 | 37,473 | 38,814 | 25,052 | 24,770 | 30,852 | 23,631 | 22,758 | 21,937 | 28,234 | 20,757 | 20,862 | 34,421 | 36,783 | 19,552 | 18,440 | 18,040 | 23,104 | 24,802 | 20,277 | 21,852 | 21,320 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 124,889 | 115,303 | 134,455 | 132,141 | 127,500 | 126,868 | 119,994 | 120,410 | 121,507 | 122,251 | 117,432 | 123,270 | 124,474 | 131,819 | 131,183 | 128,954 | 127,917 | 125,675 | 123,413 | 122,510 | 121,338 | 123,970 | 118,993 | 119,172 | 120,197 | 116,479 | 115,723 | 118,069 | 114,912 | 109,620 | 103,812 | 97,766 | 93,073 | 89,344 | 87,457 | 82,863 | 83,707 | 81,506 | 76,660 | 73,185 | 69,874 | 69,578 | 68,249 | 68,055 | 67,257 | 67,395 | 71,163 | 62,508 | 63,278 | 63,654 | 68,564 | 69,134 | 69,302 | 71,285 | 79,341 | 81,015 | 82,264 | 82,159 | 75,091 | 73,701 | 73,790 | 70,305 |
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
| 4,603 | 4,487 | 4,265 | 4,203 | 4,126 | 4,154 | 4,300 | 4,233 | 4,168 | 3,384 | 3,380 | 3,450 | 3,416 | 4,235 | 3,900 | 3,871 | 3,866 | 3,918 | 3,704 | 3,402 | 3,258 | 3,236 | 4,060 | 4,059 | 4,035 | 4,012 | 3,909 | 3,743 | 3,663 | 2,957 | 2,913 | 2,533 | 1,697 | 1,710 | 1,782 | 1,797 | 1,824 | 1,818 | 1,833 | 1,859 | 1,895 | 1,890 | 1,881 | 1,914 | 1,938 | 1,950 | 3,627 | 3,643 | 3,647 | 3,663 | 3,733 | 3,755 | 3,815 | 3,785 | 3,859 | 3,892 | 3,853 | 3,848 | 3,835 | 3,689 | 2,921 | 2,954 |
Goodwill en immateriële activa
| 4,603 | 4,487 | 4,265 | 4,203 | 4,126 | 4,154 | 4,300 | 4,233 | 4,168 | 3,384 | 3,380 | 3,450 | 3,416 | 4,235 | 3,900 | 3,871 | 3,866 | 3,918 | 3,704 | 3,402 | 3,258 | 3,236 | 4,060 | 4,059 | 4,035 | 4,012 | 3,909 | 3,743 | 3,663 | 2,957 | 2,913 | 2,533 | 1,697 | 1,710 | 1,782 | 1,797 | 1,824 | 1,818 | 1,833 | 1,859 | 1,895 | 1,890 | 1,881 | 1,914 | 1,938 | 1,950 | 3,627 | 3,643 | 3,647 | 3,663 | 3,733 | 3,755 | 3,815 | 3,785 | 3,859 | 3,892 | 3,853 | 3,848 | 3,835 | 3,689 | 2,921 | 2,954 |
Langetermijnbeleggingen
| 15,622 | 15,438 | 3,930 | 3,892 | 61,539 | 24,123 | 3,412 | 3,108 | 62,111 | 53,023 | 60,547 | 60,324 | 4,486 | 22,976 | 53,866 | 53,626 | 54,303 | 23,719 | 50,455 | 49,753 | 49,113 | 22,876 | 47,587 | 47,444 | 46,135 | 22,055 | 43,183 | 42,657 | 40,497 | 20,326 | 38,654 | 37,736 | 35,993 | 17,644 | 35,064 | 33,767 | 33,578 | 19,186 | 33,379 | 33,011 | 31,932 | 18,090 | 32,535 | 31,631 | 31,333 | 17,748 | 30,828 | 30,378 | 0 | 4,757 | 0 | 0 | 0 | 4,498 | 0 | 0 | 0 | 6,643 | 0 | 0 | 6,408 | 0 |
Belastingvorderingen
| -4,603 | 3,525 | -3,930 | -3,892 | -38,850 | 5,864 | -3,412 | -3,108 | -39,677 | 6,928 | -38,382 | -38,104 | -4,486 | 7,029 | -53,866 | -53,626 | -54,303 | 3,416 | -50,455 | -49,753 | -49,113 | 2,765 | -47,587 | -47,444 | -46,135 | 1,434 | -43,183 | -42,657 | -40,497 | 1,314 | -38,654 | -37,736 | -35,993 | 1,189 | -35,064 | -33,767 | -33,578 | 1,115 | -33,379 | -33,011 | -31,932 | 1,600 | -32,535 | -31,631 | -31,333 | 1,774 | -30,828 | -30,378 | 0 | 2,277 | 0 | 0 | 0 | 2,791 | 0 | 0 | 0 | 2,698 | 0 | 0 | 2,670 | 0 |
Overige niet-vlottende activa
| 60,236 | 51,783 | 39,714 | 41,566 | 19,226 | 12,493 | 42,722 | 42,842 | 20,926 | -16,822 | 21,721 | 21,629 | 42,384 | 11,025 | 37,949 | 37,786 | 38,504 | 9,763 | 35,775 | 35,256 | 35,003 | 8,623 | 33,408 | 33,612 | 32,815 | 7,570 | 30,456 | 30,506 | 28,952 | 7,037 | 27,644 | 26,939 | 25,647 | 6,280 | 25,333 | 24,334 | 24,408 | 4,665 | 24,633 | 24,335 | 23,390 | 3,359 | 23,293 | 22,444 | 22,331 | 2,536 | 22,273 | 30,468 | 30,249 | 23,064 | 29,210 | 29,413 | 29,993 | 22,172 | 30,167 | 30,690 | 30,282 | 20,757 | 29,145 | 29,007 | 18,152 | 26,820 |
Totaal niet-vlottende activa
| 200,747 | 190,536 | 178,434 | 177,910 | 173,541 | 173,502 | 167,016 | 167,485 | 169,035 | 168,764 | 164,698 | 170,569 | 170,274 | 177,084 | 173,032 | 170,611 | 170,287 | 166,491 | 162,892 | 161,168 | 159,599 | 161,470 | 156,461 | 156,843 | 157,047 | 151,550 | 150,088 | 152,318 | 147,527 | 141,254 | 134,369 | 127,238 | 120,417 | 116,167 | 114,572 | 108,994 | 109,939 | 108,290 | 103,126 | 99,379 | 95,159 | 94,517 | 93,423 | 92,413 | 91,526 | 91,403 | 97,063 | 96,619 | 97,174 | 97,415 | 101,507 | 102,302 | 103,110 | 104,531 | 113,367 | 115,597 | 116,399 | 116,105 | 108,071 | 106,397 | 103,941 | 100,079 |
Totaal activa
| 269,533 | 270,921 | 262,831 | 259,692 | 260,251 | 272,308 | 235,962 | 233,515 | 235,814 | 241,723 | 240,529 | 230,476 | 229,384 | 239,032 | 229,040 | 227,230 | 231,426 | 217,086 | 211,615 | 208,955 | 207,816 | 202,531 | 189,345 | 200,487 | 193,439 | 190,996 | 188,086 | 185,526 | 180,118 | 173,609 | 163,949 | 157,397 | 154,881 | 161,402 | 144,941 | 140,005 | 140,625 | 139,750 | 132,946 | 128,293 | 124,576 | 131,995 | 132,240 | 117,468 | 116,299 | 122,259 | 120,697 | 119,377 | 119,111 | 125,649 | 122,264 | 123,164 | 137,531 | 141,314 | 132,919 | 134,037 | 134,439 | 139,209 | 132,873 | 126,674 | 125,793 | 121,399 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,408 | 9,394 | 7,107 | 6,194 | 5,958 | 7,249 | 6,154 | 6,889 | 5,923 | 6,202 | 10,426 | 6,300 | 8,774 | 4,667 | 8,835 | 10,665 | 9,840 | 10,124 | 10,885 | 8,330 | 6,311 | 6,788 | 5,058 | 8,056 | 7,715 | 7,998 | 5,943 | 4,557 | 6,358 | 6,230 | 5,688 | 4,374 | 6,571 | 6,966 | 4,352 | 4,911 | 3,527 | 5,238 | 4,124 | 3,377 | 2,887 | 3,908 | 2,745 | 2,913 | 3,241 | 4,174 | 3,108 | 2,755 | 2,598 | 3,402 | 2,232 | 2,095 | 2,045 | 2,609 | 1,983 | 1,973 | 1,724 | 3,846 | 2,266 | 2,060 | 3,028 | 2,112 |
Kortlopende schulden
| 32,301 | 31,782 | 30,562 | 29,525 | 28,726 | 28,827 | 20,212 | 20,197 | 20,323 | 19,900 | 22,097 | 22,272 | 18,207 | 17,982 | 57,174 | 55,078 | 52,753 | 37,306 | 26,214 | 26,467 | 26,496 | 16,150 | 22,604 | 29,198 | 22,649 | 17,553 | 39,912 | 38,265 | 31,110 | 20,348 | 23,127 | 27,436 | 21,091 | 22,821 | 34,860 | 26,485 | 24,010 | 17,110 | 22,505 | 19,131 | 16,556 | 16,478 | 21,584 | 21,344 | 17,410 | 15,224 | 21,911 | 19,306 | 17,621 | 17,116 | 20,807 | 19,883 | 31,153 | 29,585 | 35,811 | 36,072 | 22,286 | 19,827 | 31,044 | 26,549 | 20,678 | 18,781 |
Belastingschulden
| 792 | 2,640 | 2,512 | 1,760 | 635 | 865 | 655 | 494 | 27 | 1,035 | 273 | 518 | 216 | 1,764 | 1,410 | 1,680 | 1,420 | 1,900 | 1,796 | 3,301 | 1,261 | 2,985 | 1,693 | 2,728 | 933 | 2,597 | 1,621 | 2,552 | 973 | 2,175 | 1,380 | 2,487 | 868 | 2,765 | 1,697 | 2,281 | 708 | 1,648 | 905 | 1,583 | 309 | 1,940 | 1,033 | 1,513 | 308 | 1,528 | 737 | 1,439 | 469 | 1,600 | 625 | 1,158 | 408 | 955 | 381 | 829 | 95 | 581 | 403 | 1,293 | 530 | 300 |
Uitgestelde opbrengsten
| 792 | 703 | 4,657 | 3,636 | 1,214 | 3,089 | 1,987 | 1,742 | 363 | 2,095 | 670 | 1,281 | 465 | 2,518 | 1,832 | 2,446 | 1,860 | 15,356 | 3,360 | 5,164 | 2,090 | 17,187 | 3,494 | 4,312 | 11,559 | 16,261 | 3,064 | 3,896 | 11,308 | 15,977 | 2,726 | 11,845 | 11,484 | 15,996 | 11,254 | 11,508 | 11,395 | 15,293 | 10,253 | 11,001 | 9,901 | 14,484 | 10,115 | 9,980 | 9,738 | 13,680 | 9,291 | 9,751 | 9,524 | 13,367 | 9,428 | 10,020 | 10,205 | 12,655 | 8,886 | 8,895 | 8,984 | 13,298 | 9,655 | 9,990 | 13,330 | 9,473 |
Overige kortlopende verplichtingen
| 25,688 | 29,248 | 21,528 | 19,994 | 21,535 | 28,218 | 16,511 | 15,155 | 18,116 | 21,236 | 16,195 | 13,879 | 17,019 | 24,681 | 19,535 | 15,996 | 19,629 | 8,294 | 16,864 | 15,207 | 20,481 | 9,915 | 17,467 | 18,604 | 13,196 | 10,475 | 18,437 | 18,876 | 11,862 | 9,922 | 19,671 | 7,245 | 10,085 | 7,865 | 6,217 | 6,687 | 11,489 | 9,949 | 7,390 | 5,691 | 6,490 | 5,949 | 5,048 | 4,230 | 6,339 | 5,814 | 4,275 | 4,224 | 5,100 | 5,076 | 3,828 | 3,792 | 5,903 | 5,697 | 4,538 | 3,694 | 6,142 | 4,528 | 5,766 | 5,041 | 4,579 | 6,891 |
Totaal kortlopende verplichtingen
| 65,189 | 71,127 | 63,854 | 59,349 | 57,433 | 67,383 | 44,864 | 43,983 | 44,725 | 49,433 | 49,388 | 43,732 | 44,465 | 49,848 | 87,376 | 84,185 | 84,082 | 71,080 | 57,323 | 55,168 | 55,378 | 50,040 | 48,623 | 60,170 | 55,119 | 52,287 | 67,356 | 65,594 | 60,638 | 52,477 | 51,212 | 50,900 | 49,231 | 53,648 | 56,683 | 49,591 | 50,421 | 47,590 | 44,272 | 39,200 | 35,834 | 40,819 | 39,492 | 38,467 | 36,728 | 38,892 | 38,585 | 36,036 | 34,843 | 38,961 | 36,295 | 35,790 | 49,306 | 50,546 | 51,218 | 50,634 | 39,136 | 41,499 | 48,731 | 43,640 | 41,615 | 37,257 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 108,747 | 106,205 | 111,243 | 115,070 | 121,008 | 124,405 | 110,119 | 110,770 | 113,972 | 115,533 | 118,495 | 113,578 | 110,402 | 111,685 | 59,832 | 61,283 | 64,300 | 55,742 | 62,270 | 63,234 | 65,838 | 66,802 | 56,611 | 57,746 | 59,731 | 60,892 | 44,283 | 45,431 | 48,134 | 51,003 | 44,032 | 39,273 | 41,727 | 44,148 | 25,200 | 28,853 | 32,319 | 39,715 | 44,412 | 46,157 | 48,327 | 51,072 | 52,913 | 39,966 | 42,248 | 42,426 | 42,609 | 43,915 | 45,970 | 48,325 | 48,533 | 49,266 | 50,914 | 53,446 | 44,272 | 45,750 | 58,263 | 60,649 | 47,583 | 45,437 | 47,455 | 48,407 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 1,776 | 0 | 0 | 0 | 1,877 | 0 | 0 | 0 | 1,996 | 0 | 0 | 0 | 1,988 | 0 | 0 | 0 | 1,894 | 0 | 0 | 0 | 1,763 | 0 | 0 | 0 | 1,816 | 0 | 0 | 0 | 1,622 | 0 | 0 | 0 | 1,606 | 0 | 0 | 0 | 1,709 | 0 | 0 | 0 | 1,715 | 0 | 0 | 0 | 1,688 | 0 | 0 | 0 | 1,691 | 0 | 0 | 0 | 1,538 | 0 | 0 | 1,538 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 350 | 0 | 0 | 0 | 352 | 0 | 0 | 0 | 332 | 0 | 0 | 0 | 435 | 0 | 0 | 0 | 448 | 0 | 0 | 0 | 460 | 0 | 0 | 0 | 510 | 0 | 0 | 0 | 551 | 0 | 0 | 0 | 598 | 0 | 0 | 0 | 714 | 0 | 0 | 0 | 833 | 0 | 0 | 0 | 848 | 0 | 0 | 840 | 0 |
Overige niet-vlottende verplichtingen
| 7,156 | 6,981 | 6,049 | 5,973 | 6,031 | 4,143 | 6,011 | 6,012 | 6,008 | 4,287 | 6,580 | 6,845 | 6,937 | 4,368 | 6,701 | 6,511 | 6,371 | 3,971 | 6,237 | 6,183 | 6,210 | 3,893 | 6,134 | 6,103 | 6,034 | 3,782 | 5,969 | 6,034 | 6,015 | 3,546 | 5,802 | 5,786 | 5,694 | 3,552 | 5,611 | 5,691 | 5,591 | 3,417 | 5,513 | 5,517 | 5,494 | 3,255 | 5,985 | 5,969 | 6,089 | 3,845 | 6,416 | 6,487 | 6,534 | 4,410 | 6,959 | 7,111 | 7,086 | 4,632 | 7,537 | 7,670 | 7,569 | 4,922 | 6,941 | 7,622 | 5,434 | 7,365 |
Totaal niet-vlottende verplichtingen
| 115,903 | 113,186 | 117,292 | 121,043 | 127,039 | 130,347 | 116,130 | 116,782 | 119,980 | 121,704 | 125,075 | 120,423 | 117,339 | 118,399 | 66,533 | 67,794 | 70,671 | 62,053 | 68,507 | 69,417 | 72,048 | 72,921 | 62,745 | 63,849 | 65,765 | 66,872 | 50,252 | 51,465 | 54,149 | 56,813 | 49,834 | 45,059 | 47,421 | 49,782 | 30,811 | 34,544 | 37,910 | 45,248 | 49,925 | 51,674 | 53,821 | 56,587 | 58,898 | 45,935 | 48,337 | 48,584 | 49,025 | 50,402 | 52,504 | 55,137 | 55,492 | 56,377 | 58,000 | 60,602 | 51,809 | 53,420 | 65,832 | 67,957 | 54,524 | 53,059 | 55,267 | 55,772 |
Totaal passiva
| 181,092 | 184,313 | 181,146 | 180,392 | 184,472 | 197,730 | 160,994 | 160,765 | 164,705 | 171,137 | 174,463 | 164,155 | 161,804 | 168,247 | 153,909 | 151,979 | 154,753 | 133,133 | 125,830 | 124,585 | 127,426 | 122,961 | 111,368 | 124,019 | 120,884 | 119,159 | 117,608 | 117,059 | 114,787 | 109,290 | 101,046 | 95,959 | 96,652 | 103,430 | 87,494 | 84,135 | 88,331 | 92,838 | 94,197 | 90,874 | 89,655 | 97,406 | 98,390 | 84,402 | 85,065 | 87,476 | 87,610 | 86,438 | 87,347 | 94,098 | 91,787 | 92,167 | 107,306 | 111,148 | 103,027 | 104,054 | 104,968 | 109,456 | 103,255 | 96,699 | 96,882 | 93,029 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 223 | 473 | 471 | 489 | 0 | 640 | 704 | 710 | 749 | 175 | 381 | 325 | 43 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71 | 135 | 160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,964 | 7,961 | 7,961 | 7,960 | 7,960 | 7,960 | 7,960 | 7,960 | 7,953 | 7,951 | 7,949 | 7,923 | 7,795 | 7,781 | 7,703 | 7,694 | 7,673 | 7,662 | 7,654 | 7,606 | 7,447 | 6,747 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 | 5,136 |
Ingehouden winsten
| 66,575 | 65,167 | 60,683 | 58,081 | 55,127 | 53,845 | 53,747 | 52,286 | 50,685 | 50,383 | 46,113 | 46,364 | 47,641 | 50,831 | 55,342 | 55,528 | 56,961 | 64,281 | 65,538 | 64,326 | 60,289 | 59,186 | 57,592 | 55,718 | 51,971 | 51,270 | 49,154 | 47,823 | 44,722 | 43,888 | 42,600 | 41,524 | 38,460 | 37,778 | 37,060 | 36,086 | 33,230 | 32,670 | 32,282 | 31,322 | 29,147 | 28,892 | 28,019 | 27,527 | 25,756 | 25,675 | 24,490 | 24,393 | 23,189 | 23,042 | 21,932 | 22,086 | 21,274 | 21,211 | 20,856 | 21,063 | 20,403 | 20,704 | 20,478 | 20,919 | 19,995 | 19,376 |
Overige gereserveerde algehele resultaten
| 1,310 | 883 | 446 | 661 | 176 | 255 | 743 | 21 | 2 | -223 | -473 | -471 | -489 | 20,428 | -640 | -704 | -710 | -749 | -175 | -381 | -325 | -43 | -44 | 332 | 167 | 151 | 954 | 525 | 517 | 492 | 377 | 27 | -101 | 337 | 620 | 306 | 959 | 903 | 859 | 492 | 168 | 89 | 222 | -71 | -135 | -160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 12,590 | 12,590 | 12,592 | 12,594 | 12,512 | 12,514 | 12,514 | 12,479 | 12,458 | 12,239 | 11,989 | 11,993 | 11,975 | -8,438 | 11,825 | 11,759 | 11,751 | 11,711 | 12,287 | 12,084 | 12,141 | 12,424 | 12,425 | 12,465 | 12,466 | 12,467 | 12,447 | 12,324 | 12,311 | 12,236 | 12,232 | 12,214 | 12,107 | 12,203 | 12,161 | 12,031 | 11,358 | 8,203 | 472 | 469 | 470 | 472 | 473 | 403 | 342 | 3,972 | 3,461 | 3,410 | 3,439 | 3,373 | 3,409 | 3,775 | 3,814 | 3,818 | 3,899 | 3,783 | 3,692 | 3,678 | 3,777 | 3,694 | 3,539 | 3,628 |
Totaal eigen vermogen van aandeelhouders
| 88,439 | 86,604 | 81,685 | 79,300 | 75,779 | 74,578 | 74,968 | 72,750 | 71,109 | 70,586 | 66,066 | 66,321 | 67,580 | 70,785 | 75,131 | 75,251 | 76,673 | 83,953 | 85,785 | 84,370 | 80,390 | 79,570 | 77,977 | 76,468 | 72,555 | 71,837 | 70,478 | 68,467 | 65,331 | 64,319 | 62,903 | 61,438 | 58,229 | 57,972 | 57,447 | 55,870 | 52,294 | 46,912 | 38,749 | 37,419 | 34,921 | 34,589 | 33,850 | 33,066 | 31,234 | 34,783 | 33,087 | 32,939 | 31,764 | 31,551 | 30,477 | 30,997 | 30,224 | 30,165 | 29,891 | 29,982 | 29,231 | 29,518 | 29,391 | 29,749 | 28,670 | 28,140 |
Totaal eigen vermogen
| 88,439 | 86,604 | 81,685 | 79,300 | 75,779 | 74,578 | 74,968 | 72,750 | 71,109 | 70,586 | 66,066 | 66,321 | 67,580 | 70,785 | 75,131 | 75,251 | 76,673 | 83,953 | 85,785 | 84,370 | 80,390 | 79,570 | 77,977 | 76,468 | 72,555 | 71,837 | 70,478 | 68,467 | 65,331 | 64,319 | 62,903 | 61,438 | 58,229 | 57,972 | 57,447 | 55,870 | 52,294 | 46,912 | 38,749 | 37,419 | 34,921 | 34,589 | 33,850 | 33,066 | 31,234 | 34,783 | 33,087 | 32,939 | 31,764 | 31,551 | 30,477 | 30,997 | 30,225 | 30,166 | 29,892 | 29,983 | 29,471 | 29,753 | 29,618 | 29,975 | 28,911 | 28,370 |
Totaal passiva en aandeelhoudersvermogen
| 269,533 | 270,917 | 262,831 | 259,692 | 260,251 | 272,308 | 235,962 | 233,515 | 235,814 | 241,723 | 240,529 | 230,476 | 229,384 | 239,032 | 229,040 | 227,230 | 231,426 | 217,086 | 211,615 | 208,955 | 207,816 | 202,531 | 189,345 | 200,487 | 193,439 | 190,996 | 188,086 | 185,526 | 180,118 | 173,609 | 163,949 | 157,397 | 154,881 | 161,402 | 144,941 | 140,005 | 140,625 | 139,750 | 132,946 | 128,293 | 124,576 | 131,995 | 132,240 | 117,468 | 116,299 | 122,259 | 120,697 | 119,377 | 119,111 | 125,649 | 122,264 | 123,164 | 137,531 | 141,314 | 132,919 | 134,037 | 134,439 | 139,209 | 132,873 | 126,674 | 125,793 | 121,399 |