NEC Networks & System Integration Corporation
TSE:1973.T
3315 (JPY) • At close November 14, 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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 93,709 | 87,573 | 73,507 | 57,757 | 72,497 | 82,984 | 68,549 | 68,132 | 82,889 | 91,163 | 79,732 | 72,316 | 79,979 | 87,542 | 68,426 | 67,874 | 70,671 | 72,358 | 58,321 | 53,496 | 63,987 | 67,948 | 54,354 | 54,251 | 66,416 | 73,716 | 57,281 | 59,127 | 69,205 | 74,494 | 59,648 | 56,599 | 60,237 | 60,346 | 43,889 | 37,250 | 52,253 | 56,091 | 38,951 | 39,855 | 46,940 | 54,840 | 44,434 | 34,796 | 44,470 | 43,892 | 30,935 | 30,604 | 38,057 | 42,170 | 37,586 | 28,645 | 23,359 | 33,931 | 25,611 | 14,855 | 11,493 | 16,341 | 29,538 | 23,487 | 29,277 | 21,095 | 16,614 | 11,728 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | -293 | 0 | 0 | 0 | -5,623 | 0 | 0 | 0 | -313 | 0 | 0 | 0 | -168 | 0 | 0 | 0 | -364 | 0 | 0 | 0 | -444 | 0 | 0 | 0 | -324 | 0 | 0 | 0 | -514 | 0 | 0 | 0 | -992 | 0 | 5,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,999 | 20,999 | 0 | 0 | 4,499 | 19,499 | 13,999 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 93,709 | 87,573 | 73,507 | 57,757 | 72,497 | 82,984 | 68,549 | 68,132 | 82,889 | 91,163 | 79,732 | 72,316 | 79,979 | 87,542 | 68,426 | 67,874 | 70,671 | 72,358 | 58,321 | 53,496 | 63,987 | 67,948 | 54,354 | 54,251 | 66,416 | 73,716 | 57,281 | 59,127 | 69,205 | 74,494 | 59,648 | 56,599 | 60,237 | 60,346 | 43,889 | 37,250 | 52,253 | 56,091 | 38,951 | 39,855 | 51,940 | 54,840 | 44,434 | 34,796 | 44,470 | 43,892 | 30,935 | 30,604 | 38,057 | 42,170 | 37,586 | 36,644 | 44,358 | 33,931 | 25,611 | 19,354 | 30,992 | 30,340 | 29,538 | 23,487 | 29,277 | 21,095 | 16,614 | 11,728 |
Nettovorderingen
| 107,099 | 99,109 | 136,332 | 121,615 | 108,750 | 89,366 | 90,003 | 104,396 | 92,830 | 83,852 | 83,780 | 100,992 | 94,608 | 81,149 | 124,482 | 105,603 | 100,695 | 82,639 | 113,009 | 97,667 | 87,463 | 73,986 | 107,077 | 85,544 | 82,838 | 67,761 | 104,284 | 82,413 | 75,735 | 59,784 | 91,060 | 76,681 | 74,876 | 65,954 | 104,797 | 91,712 | 82,716 | 71,364 | 113,869 | 88,325 | 77,027 | 63,164 | 95,916 | 80,534 | 0 | 0 | 92,923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 12,697 | 12,117 | 12,552 | 14,790 | 14,839 | 15,408 | 16,083 | 16,645 | 14,443 | 11,553 | 10,778 | 12,424 | 11,541 | 10,099 | 11,508 | 14,232 | 12,732 | 11,852 | 13,157 | 15,022 | 14,688 | 15,609 | 13,181 | 18,550 | 12,629 | 10,495 | 8,237 | 11,731 | 10,201 | 9,472 | 8,494 | 12,149 | 10,990 | 11,400 | 9,189 | 14,186 | 11,682 | 13,149 | 10,134 | 14,699 | 12,431 | 11,140 | 8,149 | 14,152 | 10,986 | 12,575 | 10,373 | 14,626 | 12,924 | 11,613 | 8,042 | 10,740 | 8,651 | 8,634 | 7,105 | 10,597 | 10,125 | 9,323 | 7,268 | 11,925 | 10,053 | 11,367 | 9,414 | 17,051 |
Overige vlottende activa
| 16,825 | 17,554 | 15,073 | 15,963 | 14,922 | 15,172 | 46,100 | 12,454 | 11,320 | 11,313 | 39,871 | 10,457 | 9,272 | 9,104 | 7,390 | 8,297 | 7,459 | 7,844 | 7,360 | 7,775 | 6,993 | 7,491 | 6,424 | 6,453 | 5,495 | 5,886 | 9,940 | 10,025 | 9,540 | 10,293 | 9,797 | 10,676 | 10,863 | 11,522 | 9,763 | 10,720 | 10,058 | 9,617 | 8,107 | 9,692 | 8,873 | 9,224 | 8,852 | 9,616 | 8,310 | 8,980 | 8,267 | 7,569 | 7,164 | 7,243 | 2,261 | 8,103 | 7,735 | 7,768 | 2,384 | 7,404 | 7,108 | 7,862 | 2,524 | 7,292 | 6,716 | 6,829 | 1,105 | 7,880 |
Totaal vlottende activa
| 230,330 | 216,353 | 237,464 | 210,125 | 211,008 | 202,930 | 220,735 | 201,627 | 201,482 | 197,881 | 214,161 | 196,189 | 195,400 | 187,894 | 211,806 | 196,006 | 191,557 | 174,693 | 191,847 | 173,960 | 173,131 | 165,034 | 181,036 | 164,798 | 167,378 | 157,858 | 179,742 | 163,296 | 164,681 | 154,043 | 168,999 | 156,105 | 156,966 | 149,222 | 167,638 | 153,868 | 156,709 | 150,221 | 171,061 | 152,571 | 150,271 | 138,368 | 157,351 | 139,098 | 135,268 | 129,130 | 142,499 | 121,548 | 122,381 | 115,458 | 125,240 | 114,696 | 113,856 | 106,929 | 126,360 | 114,312 | 117,974 | 107,780 | 123,908 | 108,898 | 110,956 | 103,708 | 123,312 | 110,059 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 14,453 | 14,632 | 13,597 | 13,804 | 14,039 | 14,363 | 14,343 | 12,640 | 12,235 | 12,407 | 12,807 | 12,165 | 12,036 | 11,469 | 10,845 | 10,864 | 10,254 | 9,243 | 8,942 | 8,738 | 8,527 | 8,316 | 10,217 | 10,246 | 10,342 | 10,298 | 10,093 | 10,090 | 10,464 | 10,438 | 10,719 | 10,785 | 11,021 | 10,849 | 10,967 | 11,011 | 11,057 | 10,683 | 10,830 | 10,922 | 10,950 | 11,122 | 10,959 | 10,249 | 9,959 | 9,711 | 9,292 | 9,269 | 9,330 | 9,145 | 9,066 | 8,779 | 8,747 | 8,689 | 8,624 | 8,627 | 8,095 | 7,655 | 7,864 | 7,890 | 8,005 | 7,994 | 8,126 | 8,327 |
Goodwill
| 52 | 69 | 85 | 102 | 119 | 135 | 153 | 212 | 271 | 329 | 388 | 447 | 506 | 565 | 623 | 682 | 741 | 800 | 899 | 961 | 1,022 | 1,084 | 1,146 | 1,208 | 1,270 | 1,332 | 1,394 | 1,456 | 1,561 | 1,625 | 1,689 | 1,753 | 1,816 | 1,880 | 1,944 | 2,489 | 2,568 | 2,648 | 2,728 | 3,231 | 3,321 | 3,411 | 3,502 | 3,592 | 3,678 | 4,023 | 1,080 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 3,658 | 3,522 | 3,298 | 3,217 | 3,267 | 3,392 | 3,592 | 3,682 | 3,704 | 3,762 | 3,902 | 3,914 | 3,999 | 4,159 | 4,285 | 4,294 | 4,477 | 4,709 | 4,948 | 4,941 | 4,991 | 4,963 | 5,088 | 5,125 | 4,308 | 4,226 | 3,990 | 3,510 | 3,282 | 3,234 | 2,872 | 2,945 | 2,794 | 2,935 | 3,081 | 3,176 | 3,151 | 3,203 | 3,143 | 3,053 | 3,150 | 2,988 | 3,014 | 3,112 | 3,427 | 3,430 | 3,161 | 4,339 | 4,313 | 4,068 | 3,936 | 3,685 | 3,634 | 3,601 | 3,673 | 3,729 | 3,453 | 3,569 | 3,656 | 4,085 | 4,192 | 4,224 | 4,307 | 4,194 |
Goodwill en immateriële activa
| 3,710 | 3,591 | 3,383 | 3,319 | 3,386 | 3,527 | 3,745 | 3,894 | 3,975 | 4,091 | 4,290 | 4,361 | 4,505 | 4,724 | 4,908 | 4,976 | 5,218 | 5,509 | 5,847 | 5,902 | 6,013 | 6,047 | 6,234 | 6,333 | 5,578 | 5,558 | 5,384 | 4,966 | 4,843 | 4,859 | 4,561 | 4,698 | 4,610 | 4,815 | 5,025 | 5,665 | 5,719 | 5,851 | 5,871 | 6,284 | 6,471 | 6,399 | 6,516 | 6,704 | 7,105 | 7,453 | 4,241 | 4,339 | 4,313 | 4,068 | 3,936 | 3,685 | 3,634 | 3,601 | 3,673 | 3,729 | 3,453 | 3,569 | 3,656 | 4,085 | 4,192 | 4,224 | 4,307 | 4,194 |
Langetermijnbeleggingen
| 0 | 17,646 | 5,391 | 12,713 | 12,806 | 13,510 | 7,720 | 14,955 | 14,559 | 13,817 | 9,803 | 9,237 | 8,571 | 8,010 | 2,286 | 7,442 | 7,326 | 7,328 | 1,622 | 6,728 | 6,649 | 5,890 | 999 | 4,603 | 4,519 | 4,500 | 960 | 13,074 | 12,889 | 12,940 | 745 | 12,416 | 12,437 | 12,726 | 926 | 13,886 | 14,317 | 14,377 | 1,542 | 14,872 | 14,884 | 14,985 | 530 | 14,497 | 13,586 | 13,338 | 747 | 12,866 | 12,603 | 0 | 309 | 0 | 0 | 0 | 360 | 0 | 0 | 0 | 381 | 0 | 0 | 0 | 444 | 0 |
Belastingvorderingen
| 13,013 | 12,917 | 12,962 | 14,697 | 14,447 | 14,406 | 14,172 | 13,318 | 13,654 | 13,602 | 13,639 | 14,968 | 14,933 | 15,082 | 15,198 | 16,487 | 16,466 | 16,553 | 16,520 | 15,102 | 15,171 | 16,118 | 13,600 | 12,535 | 12,598 | 12,819 | 8,596 | -13,074 | -12,889 | -12,940 | 8,881 | -12,416 | -12,437 | -12,726 | 8,250 | -13,886 | -14,317 | -14,377 | 8,578 | -14,872 | -14,884 | -14,985 | 9,518 | -14,497 | -13,586 | -13,338 | 6,179 | -12,866 | -12,603 | 0 | 6,239 | 0 | 0 | 0 | 7,071 | 0 | 0 | 0 | 7,142 | 0 | 0 | 0 | 7,331 | 0 |
Overige niet-vlottende activa
| 16,830 | 0 | 12,100 | -1 | 0 | -1 | 6,282 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 5,293 | 0 | 0 | 0 | 5,463 | 0 | 0 | 0 | 4,082 | 0 | 0 | 0 | 3,272 | 13,075 | 12,889 | 12,940 | 3,561 | 12,417 | 12,438 | 12,726 | 3,760 | 13,886 | 14,318 | 14,378 | 4,077 | 14,872 | 14,884 | 14,985 | 4,182 | 14,497 | 13,023 | 12,816 | 5,334 | 12,406 | 12,163 | 12,043 | 4,917 | 11,018 | 11,559 | 11,369 | 3,835 | 12,891 | 12,290 | 12,232 | 3,964 | 11,675 | 11,707 | 11,711 | 3,942 | 12,014 |
Totaal niet-vlottende activa
| 48,006 | 48,786 | 47,433 | 44,532 | 44,678 | 45,805 | 46,262 | 44,807 | 44,423 | 43,917 | 40,538 | 40,731 | 40,045 | 39,285 | 38,530 | 39,769 | 39,264 | 38,633 | 38,394 | 36,470 | 36,360 | 36,371 | 35,132 | 33,717 | 33,037 | 33,175 | 28,305 | 28,131 | 28,196 | 28,237 | 28,467 | 27,900 | 28,069 | 28,390 | 28,928 | 30,562 | 31,094 | 30,912 | 30,898 | 32,078 | 32,305 | 32,506 | 31,705 | 31,450 | 30,087 | 29,980 | 25,793 | 26,014 | 25,806 | 25,256 | 24,467 | 23,482 | 23,940 | 23,659 | 23,563 | 25,247 | 23,838 | 23,456 | 23,007 | 23,650 | 23,904 | 23,929 | 24,150 | 24,535 |
Totaal activa
| 278,336 | 265,139 | 284,897 | 254,661 | 255,687 | 248,736 | 267,000 | 246,435 | 245,905 | 241,799 | 254,701 | 236,922 | 235,447 | 227,181 | 250,338 | 235,776 | 230,823 | 213,327 | 230,244 | 210,431 | 209,493 | 201,408 | 216,171 | 198,516 | 200,417 | 191,034 | 208,050 | 191,427 | 192,879 | 182,281 | 197,469 | 184,006 | 185,036 | 177,613 | 196,569 | 184,431 | 187,804 | 181,134 | 201,964 | 184,650 | 182,576 | 170,875 | 189,059 | 170,549 | 165,355 | 159,111 | 168,295 | 147,562 | 148,187 | 140,714 | 149,707 | 138,178 | 137,796 | 130,588 | 149,923 | 139,559 | 141,812 | 131,236 | 146,915 | 132,548 | 134,860 | 127,637 | 147,462 | 134,594 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 43,022 | 37,554 | 50,591 | 35,734 | 34,213 | 31,792 | 44,571 | 36,221 | 31,726 | 30,247 | 40,486 | 33,950 | 32,083 | 28,481 | 44,188 | 44,227 | 42,602 | 32,361 | 41,666 | 35,428 | 35,423 | 30,301 | 40,274 | 33,273 | 31,858 | 26,780 | 39,574 | 32,235 | 32,361 | 26,229 | 36,474 | 30,200 | 31,002 | 24,871 | 39,190 | 34,030 | 36,074 | 33,671 | 48,662 | 39,117 | 37,781 | 32,040 | 43,191 | 32,385 | 28,897 | 27,175 | 36,404 | 28,789 | 29,407 | 27,380 | 30,321 | 25,145 | 23,176 | 18,897 | 31,354 | 28,153 | 31,748 | 24,794 | 34,979 | 26,747 | 28,332 | 26,027 | 39,915 | 31,167 |
Kortlopende schulden
| 8,351 | 8,099 | 9,230 | 6,539 | 7,714 | 8,418 | 8,855 | 8,899 | 9,439 | 10,542 | 9,454 | 11,020 | 11,382 | 10,489 | 9,658 | 6,009 | 5,375 | 4,776 | 4,930 | 4,221 | 3,624 | 2,911 | 2,515 | 6,023 | 6,863 | 6,645 | 7,257 | 4,187 | 4,252 | 3,685 | 4,240 | 4,378 | 4,469 | 4,549 | 4,317 | 6,749 | 6,686 | 6,207 | 4,801 | 1,731 | 1,777 | 1,790 | 1,913 | 3,483 | 3,488 | 3,083 | 1,099 | 707 | 500 | 500 | 3,500 | 3,544 | 4,500 | 4,500 | 2,300 | 2,313 | 2,300 | 0 | 2,000 | 2,000 | 2,128 | 2,131 | 121 | 137 |
Belastingschulden
| 0 | 1,169 | 5,048 | 1,271 | 3,085 | 1,116 | 5,744 | 447 | 2,499 | 705 | 6,169 | 1,770 | 3,183 | 1,336 | 9,454 | 2,209 | 2,617 | 605 | 6,205 | 302 | 1,336 | 362 | 5,360 | 494 | 1,471 | 385 | 6,183 | 1,017 | 1,419 | 346 | 4,929 | 1,044 | 1,048 | 384 | 6,306 | 1,337 | 1,547 | 560 | 7,960 | 2,262 | 2,084 | 592 | 6,977 | 1,855 | 1,900 | 772 | 6,458 | 1,336 | 1,608 | 479 | 4,805 | 1,785 | 1,404 | 364 | 5,002 | 1,035 | 758 | 192 | 4,550 | 1,202 | 1,561 | 284 | 5,384 | 955 |
Uitgestelde opbrengsten
| 2,918 | 1,169 | 9,499 | 1,687 | 3,700 | 1,859 | 14,929 | 1,984 | 6,026 | 3,817 | 16,768 | 4,159 | 3,752 | 2,957 | 18,633 | 3,407 | 5,248 | 3,329 | 16,333 | 3,782 | 3,541 | 3,605 | 13,860 | 1,996 | 2,655 | 1,570 | 10,769 | 1,681 | 2,104 | 1,238 | 10,442 | 1,527 | 2,142 | 1,152 | 10,714 | 1,742 | 1,921 | 905 | 11,703 | 2,898 | 2,796 | 1,166 | 10,934 | 2,776 | 2,609 | 1,943 | 10,222 | 1,586 | 1,897 | 603 | 6,887 | 1,919 | 1,489 | 447 | 6,791 | 1,226 | 829 | 0 | 6,349 | 1,236 | 1,591 | 296 | 7,364 | 961 |
Overige kortlopende verplichtingen
| 34,533 | 30,195 | 31,957 | 31,417 | 30,966 | 31,084 | 27,720 | 28,379 | 30,314 | 30,893 | 27,527 | 29,473 | 27,746 | 29,154 | 28,174 | 28,641 | 28,159 | 27,585 | 27,327 | 26,136 | 24,239 | 26,144 | 24,179 | 22,498 | 25,155 | 24,561 | 19,860 | 20,076 | 20,649 | 20,192 | 17,855 | 20,259 | 19,804 | 20,664 | 17,300 | 18,485 | 19,578 | 18,927 | 17,879 | 19,508 | 19,859 | 18,086 | 17,913 | 18,145 | 17,602 | 16,085 | 15,651 | 14,303 | 15,376 | 12,821 | 11,651 | 11,474 | 11,667 | 11,211 | 12,117 | 12,193 | 13,203 | 12,834 | 11,263 | 11,433 | 12,136 | 10,527 | 11,091 | 12,850 |
Totaal kortlopende verplichtingen
| 88,824 | 78,186 | 96,826 | 74,961 | 75,978 | 72,410 | 86,890 | 73,946 | 73,978 | 72,387 | 83,636 | 76,213 | 74,394 | 69,460 | 91,474 | 81,086 | 78,753 | 65,327 | 80,128 | 66,087 | 64,622 | 59,718 | 72,328 | 62,288 | 65,347 | 58,371 | 72,874 | 57,515 | 58,681 | 50,452 | 63,498 | 55,881 | 56,323 | 50,468 | 67,113 | 60,601 | 63,885 | 59,365 | 79,302 | 62,618 | 61,501 | 52,508 | 69,994 | 55,868 | 51,887 | 47,115 | 59,612 | 45,135 | 46,891 | 41,180 | 50,277 | 41,948 | 40,747 | 34,972 | 50,773 | 43,694 | 48,009 | 37,820 | 52,792 | 41,382 | 44,157 | 38,969 | 56,511 | 45,109 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,182 | 4,034 | 0 | 3,000 | 3,000 | 3,000 | 3,000 | 3,028 | 3,086 | 3,144 | 3,202 | 260 | 317 | 392 | 466 | 3,541 | 3,615 | 3,690 | 3,764 | 3,839 | 3,913 | 3,838 | 3,896 | 954 | 757 | 800 | 842 | 3,885 | 3,928 | 3,971 | 4,014 | 4,057 | 4,100 | 4,142 | 4,185 | 1,222 | 1,264 | 1,307 | 1,349 | 4,391 | 4,433 | 4,475 | 4,518 | 3,312 | 3,349 | 3,483 | 3,000 | 500 | 500 | 500 | 500 | 1,000 | 1,000 | 1,000 | 4,000 | 3,011 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 5,000 | 5,000 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | -1,336 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 2,724 | 0 | 0 | 0 | 1,336 | 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 |
Overige niet-vlottende verplichtingen
| 27,275 | 27,524 | 27,864 | 30,641 | 30,816 | 31,091 | 31,397 | 30,397 | 30,687 | 30,647 | 29,714 | 31,021 | 30,883 | 30,970 | 31,281 | 33,227 | 33,026 | 32,855 | 32,843 | 31,931 | 32,044 | 32,066 | 32,340 | 32,229 | 32,088 | 32,085 | 32,603 | 33,352 | 33,406 | 33,444 | 33,284 | 30,806 | 30,830 | 30,745 | 30,875 | 27,047 | 27,890 | 27,547 | 27,140 | 27,187 | 27,274 | 27,256 | 25,381 | 22,410 | 20,862 | 20,716 | 18,886 | 18,913 | 0 | 18,501 | 18,279 | 17,988 | 17,764 | 17,653 | 17,686 | 17,790 | 16,870 | 17,002 | 16,902 | 16,931 | 16,790 | 16,548 | 16,611 | 16,851 |
Totaal niet-vlottende verplichtingen
| 31,457 | 31,558 | 30,588 | 33,641 | 33,816 | 34,091 | 34,397 | 33,425 | 33,773 | 33,791 | 32,916 | 31,281 | 31,200 | 31,362 | 31,747 | 36,768 | 36,641 | 36,545 | 36,607 | 35,770 | 35,957 | 35,904 | 36,236 | 33,183 | 32,845 | 32,885 | 33,445 | 37,237 | 37,334 | 37,415 | 37,298 | 34,863 | 34,930 | 34,887 | 35,060 | 28,269 | 29,154 | 28,854 | 28,489 | 31,578 | 31,707 | 31,731 | 29,899 | 25,722 | 24,211 | 24,199 | 21,886 | 19,413 | 19,176 | 19,001 | 18,779 | 18,988 | 18,764 | 18,653 | 21,686 | 20,801 | 19,870 | 20,002 | 19,902 | 19,931 | 19,790 | 19,548 | 21,611 | 21,851 |
Totaal passiva
| 120,281 | 78,186 | 127,414 | 108,602 | 109,794 | 106,501 | 121,287 | 107,371 | 107,751 | 106,178 | 116,552 | 107,494 | 105,594 | 100,822 | 123,221 | 117,854 | 115,394 | 101,872 | 116,735 | 101,857 | 100,579 | 95,622 | 108,564 | 95,471 | 98,192 | 91,256 | 106,319 | 94,752 | 96,015 | 87,867 | 100,796 | 90,744 | 91,253 | 85,355 | 102,173 | 88,870 | 93,039 | 88,219 | 107,791 | 94,196 | 93,208 | 84,239 | 99,893 | 81,590 | 76,098 | 71,314 | 81,498 | 64,548 | 66,067 | 60,181 | 69,056 | 60,936 | 59,511 | 53,625 | 72,459 | 64,495 | 67,879 | 57,822 | 72,694 | 61,313 | 63,947 | 58,517 | 78,122 | 66,960 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 16,446 | 0 | 0 | 1,397 | 1,104 | 138,924 | 822 | 0 | 0 | 132,152 | 135,230 | 127,895 | 127,745 | 1,983 | 2,443 | 4,017 | 4,078 | 4,181 | 4,120 | 3,681 | 3,835 | 3,974 | 4,134 | 4,013 | 4,211 | 4,306 | 4,385 | 5,034 | 5,259 | 5,437 | 5,513 | 4,179 | 4,294 | 4,293 | 4,361 | 1,131 | 1,651 | 1,930 | 1,878 | 3,210 | 3,458 | 3,566 | 3,668 | 297 | 286 | 281 | 451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 | 13,122 |
Ingehouden winsten
| 120,939 | 118,608 | 120,740 | 113,108 | 112,661 | 109,242 | 112,486 | 104,785 | 104,798 | 102,595 | 105,673 | 98,338 | 98,186 | 95,136 | 96,589 | 89,202 | 86,896 | 83,164 | 84,972 | 79,846 | 80,437 | 77,556 | 79,520 | 74,930 | 74,432 | 72,314 | 74,357 | 70,000 | 70,449 | 68,209 | 70,622 | 66,205 | 66,872 | 65,325 | 67,597 | 65,609 | 65,283 | 63,699 | 64,932 | 62,267 | 61,418 | 58,835 | 61,474 | 58,015 | 58,312 | 56,610 | 56,824 | 53,312 | 52,430 | 50,708 | 50,973 | 47,652 | 48,525 | 47,180 | 47,722 | 45,152 | 44,165 | 43,491 | 44,318 | 41,368 | 40,982 | 39,271 | 39,606 | 37,500 |
Overige gereserveerde algehele resultaten
| 2,618 | 2,427 | 2,211 | -1,397 | -1,104 | -1,290 | -822 | 542 | 594 | -62 | -488 | -1,538 | -1,702 | -1,983 | -2,443 | -4,017 | -4,078 | -4,181 | -4,120 | -3,681 | -3,835 | -3,974 | -4,134 | -4,013 | -4,211 | -4,306 | -4,385 | -5,034 | -5,259 | -5,437 | -5,513 | -4,179 | -4,294 | -4,293 | -4,361 | -1,131 | -1,651 | -1,930 | -1,878 | -3,210 | -3,458 | -3,566 | -3,668 | -297 | -286 | -281 | -451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -1 | 16,411 | 16,483 | 16,481 | 16,527 | 15,270 | 16,456 | 16,956 | 17,051 | 16,435 | 16,435 | 16,435 | 16,437 | 16,414 | 16,415 | 16,416 | 16,415 | 16,390 | 16,392 | 16,395 | 16,394 | 16,378 | 16,380 | 16,380 | 16,383 | 16,379 | 16,379 | 16,381 | 16,382 | 16,382 | 16,380 | 16,382 | 16,382 | 16,382 | 16,379 | 16,381 | 16,380 | 16,381 | 16,384 | 16,581 | 16,584 | 16,584 | 16,586 | 15,994 | 16,018 | 16,030 | 17,417 | 15,965 | 15,973 | 16,082 | 15,986 | 15,927 | 16,069 | 16,097 | 16,061 | 16,088 | 16,091 | 16,176 | 16,146 | 16,107 | 16,140 | 16,084 | 16,002 | 16,271 |
Totaal eigen vermogen van aandeelhouders
| 153,124 | 150,568 | 152,556 | 141,314 | 141,206 | 137,634 | 141,242 | 134,863 | 134,971 | 132,090 | 134,742 | 126,357 | 126,043 | 122,689 | 123,682 | 114,723 | 112,356 | 108,494 | 110,366 | 105,680 | 106,118 | 103,082 | 104,888 | 100,419 | 99,725 | 97,509 | 99,473 | 94,468 | 94,693 | 92,276 | 94,611 | 91,529 | 92,083 | 90,536 | 92,737 | 93,981 | 93,134 | 91,272 | 92,560 | 88,760 | 87,666 | 84,975 | 87,514 | 87,428 | 87,738 | 86,043 | 86,089 | 82,399 | 81,525 | 79,912 | 80,080 | 76,701 | 77,716 | 76,399 | 76,905 | 74,362 | 73,378 | 72,789 | 73,586 | 70,597 | 70,244 | 68,477 | 68,730 | 66,893 |
Totaal eigen vermogen
| 158,053 | 155,394 | 157,481 | 146,059 | 145,893 | 142,235 | 145,713 | 139,064 | 138,154 | 135,621 | 138,149 | 129,428 | 129,853 | 126,359 | 127,117 | 117,922 | 115,429 | 111,455 | 113,509 | 108,574 | 108,914 | 105,786 | 107,607 | 103,045 | 102,225 | 99,778 | 101,731 | 96,675 | 96,864 | 94,414 | 96,673 | 93,262 | 93,783 | 92,258 | 94,396 | 95,561 | 94,765 | 92,915 | 94,173 | 90,454 | 89,368 | 86,636 | 89,166 | 88,959 | 89,257 | 87,797 | 86,797 | 83,014 | 82,120 | 80,533 | 80,651 | 77,242 | 78,285 | 76,963 | 77,464 | 75,064 | 73,933 | 73,414 | 74,221 | 71,235 | 70,913 | 69,120 | 69,340 | 67,634 |
Totaal passiva en aandeelhoudersvermogen
| 278,336 | 233,580 | 284,897 | 254,661 | 255,687 | 248,736 | 267,000 | 246,435 | 245,905 | 241,799 | 254,701 | 236,922 | 235,447 | 227,181 | 250,338 | 235,776 | 230,823 | 213,327 | 230,244 | 210,431 | 209,493 | 201,408 | 216,171 | 198,516 | 200,417 | 191,034 | 208,050 | 191,427 | 192,879 | 182,281 | 197,469 | 184,006 | 185,036 | 177,613 | 196,569 | 184,431 | 187,804 | 181,134 | 201,964 | 184,650 | 182,576 | 170,875 | 189,059 | 170,549 | 165,355 | 159,111 | 168,295 | 147,562 | 148,187 | 140,714 | 149,707 | 138,178 | 137,796 | 130,588 | 149,923 | 139,559 | 141,812 | 131,236 | 146,915 | 132,548 | 134,860 | 127,637 | 147,462 | 134,594 |