The Nisshin OilliO Group,Ltd.
TSE:2602.T
5110 (JPY) • At close November 8, 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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15,354 | 20,434 | 13,455 | 18,206 | 14,087 | 13,036 | 14,331 | 11,791 | 11,078 | 9,977 | 12,140 | 9,560 | 10,559 | 11,036 | 11,553 | 14,814 | 13,331 | 23,317 | 14,249 | 9,702 | 10,085 | 14,890 | 10,453 | 12,299 | 20,449 | 18,514 | 17,253 | 11,924 | 14,144 | 14,522 | 10,413 | 8,423 | 7,869 | 8,162 | 9,756 | 6,381 | 6,726 | 9,096 | 9,342 | 5,819 | 6,996 | 6,357 | 8,329 | 8,537 | 7,874 | 9,211 | 10,908 | 10,431 | 15,787 | 17,222 | 15,802 | 8,056 | 8,849 | 16,124 | 9,361 | 16,046 | 12,691 | 7,542 | 20,302 | 9,325 |
Kortetermijnbeleggingen
| 4,281 | 3,951 | 2,275 | 2,248 | -9,835 | -6,005 | 2,094 | 2,198 | -9,799 | -8,606 | -9,851 | -9,556 | 1,877 | -5,045 | -8,212 | -7,916 | -7,719 | 2,000 | -7,868 | -7,751 | -7,790 | -3,522 | -7,599 | -7,427 | -7,312 | 4,600 | 1,699 | -5,086 | -4,177 | 1,000 | -3,928 | -4,038 | -4,217 | -638 | -5,078 | -5,158 | -5,005 | -754 | -3,898 | -3,871 | -3,926 | -367 | 201 | 201 | 302 | 403 | 202 | 203 | 202 | 251 | 3,461 | 3,418 | 3,481 | 3,725 | 3,758 | 3,854 | 3,939 | 3,919 | 4,185 | 7,222 |
Liquide middelen en kortetermijnbeleggingen
| 19,635 | 20,434 | 15,730 | 18,206 | 14,087 | 13,036 | 14,331 | 11,791 | 11,078 | 9,977 | 12,140 | 9,560 | 10,559 | 11,036 | 11,553 | 14,814 | 13,331 | 25,317 | 14,249 | 9,702 | 10,085 | 14,890 | 10,453 | 12,299 | 20,449 | 23,114 | 18,952 | 11,924 | 14,144 | 15,522 | 10,413 | 8,423 | 7,869 | 8,162 | 9,756 | 6,381 | 6,726 | 9,096 | 9,342 | 5,819 | 6,996 | 6,357 | 8,530 | 8,738 | 8,176 | 9,614 | 11,110 | 10,634 | 15,989 | 17,473 | 19,263 | 11,474 | 12,330 | 19,849 | 13,119 | 19,900 | 16,630 | 11,461 | 24,487 | 16,547 |
Nettovorderingen
| 101,541 | 101,819 | 110,968 | 101,246 | 97,453 | 99,578 | 120,520 | 98,687 | 99,751 | 88,200 | 96,860 | 74,793 | 72,818 | 68,380 | 78,300 | 64,138 | 63,945 | 62,894 | 79,792 | 66,880 | 70,564 | 67,949 | 79,468 | 70,804 | 70,662 | 69,695 | 74,805 | 68,942 | 60,946 | 65,514 | 74,700 | 61,109 | 60,532 | 61,781 | 75,612 | 63,456 | 60,221 | 61,757 | 76,617 | 61,150 | 57,542 | 63,534 | 75,020 | 59,466 | 65,632 | 68,995 | 73,872 | 63,120 | 62,164 | 69,023 | 69,886 | 55,874 | 58,377 | 59,186 | 71,442 | 45,969 | 50,834 | 62,851 | 61,255 | 62,659 |
Voorraad
| 107,787 | 97,615 | 101,863 | 100,445 | 97,774 | 106,041 | 104,896 | 112,799 | 92,684 | 84,811 | 75,405 | 76,734 | 67,660 | 60,154 | 57,001 | 53,474 | 53,793 | 52,575 | 44,660 | 46,510 | 49,582 | 48,948 | 48,038 | 50,948 | 59,557 | 54,824 | 52,669 | 54,199 | 54,249 | 51,429 | 49,433 | 52,134 | 54,574 | 50,529 | 48,731 | 57,156 | 58,771 | 54,891 | 52,981 | 55,828 | 57,330 | 51,665 | 49,034 | 56,765 | 58,411 | 57,428 | 53,060 | 57,424 | 63,816 | 44,065 | 48,068 | 56,748 | 55,300 | 47,727 | 45,960 | 47,589 | 44,500 | 41,733 | 41,917 | 40,285 |
Overige vlottende activa
| 14,657 | 12,885 | 11,501 | 15,464 | 15,875 | 14,912 | 13,206 | 25,027 | 24,125 | 18,852 | 15,159 | 11,942 | 10,312 | 11,348 | 7,994 | 8,054 | 7,922 | 8,534 | 6,844 | 7,247 | 7,262 | 8,723 | 7,914 | 8,258 | 6,996 | 7,091 | 6,887 | 7,623 | 7,325 | 4,863 | 6,957 | 6,829 | 6,833 | 4,206 | 6,533 | 7,861 | 7,037 | 5,137 | 9,685 | 7,252 | 5,783 | 4,663 | 7,786 | 7,736 | 9,562 | 5,923 | 8,715 | 9,853 | 8,105 | 4,548 | 9,203 | 19,373 | 9,710 | 8,594 | 8,703 | 16,232 | 14,451 | 6,567 | 10,697 | 4,522 |
Totaal vlottende activa
| 243,620 | 232,753 | 240,062 | 235,361 | 225,189 | 233,567 | 252,953 | 248,304 | 227,638 | 201,840 | 199,564 | 173,029 | 161,349 | 150,918 | 154,848 | 140,480 | 138,991 | 149,320 | 145,545 | 130,339 | 137,493 | 140,510 | 145,873 | 142,309 | 157,664 | 154,724 | 153,313 | 142,688 | 136,664 | 137,328 | 141,503 | 128,495 | 129,808 | 124,678 | 140,632 | 134,854 | 132,755 | 130,881 | 148,625 | 130,049 | 127,651 | 126,219 | 140,370 | 132,705 | 141,781 | 141,960 | 146,757 | 141,031 | 150,074 | 135,109 | 146,420 | 143,469 | 135,717 | 135,356 | 139,224 | 129,690 | 126,415 | 122,612 | 138,356 | 124,013 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 107,695 | 105,332 | 99,141 | 105,485 | 104,643 | 101,247 | 102,456 | 104,737 | 103,334 | 101,230 | 101,217 | 102,414 | 102,068 | 100,948 | 98,419 | 96,240 | 95,040 | 93,070 | 91,026 | 90,876 | 89,328 | 87,261 | 86,032 | 84,394 | 82,126 | 82,299 | 80,201 | 78,922 | 77,875 | 77,596 | 77,587 | 77,009 | 77,766 | 77,804 | 77,571 | 78,473 | 76,802 | 77,509 | 76,927 | 78,115 | 77,936 | 78,077 | 79,755 | 79,406 | 78,775 | 77,068 | 73,821 | 73,721 | 74,671 | 73,962 | 73,742 | 73,600 | 73,941 | 73,861 | 75,291 | 75,340 | 76,652 | 75,528 | 74,205 | 72,499 |
Goodwill
| 186 | 186 | 190 | 201 | 211 | 204 | 207 | 218 | 228 | 227 | 225 | 232 | 244 | 244 | 246 | 248 | 253 | 267 | 265 | 283 | 296 | 310 | 331 | 328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 48 | 74 | 101 | 129 | 147 | 2,392 | 2,845 | 2,995 | 3,296 | 3,635 | 3,673 | 4,042 | 4,217 | 4,210 | 4,003 | 4,172 | 4,594 | 4,560 | 980 | 219 | 243 | 266 | 499 | 731 | 964 | 1,196 | 1,429 | 2,142 |
Immateriële activa
| 2,384 | 2,480 | 2,292 | 2,177 | 2,029 | 1,916 | 1,777 | 1,576 | 1,535 | 1,443 | 1,295 | 1,203 | 1,436 | 1,459 | 1,418 | 1,483 | 1,507 | 1,602 | 1,441 | 1,424 | 1,350 | 1,344 | 1,396 | 1,455 | 1,483 | 1,566 | 1,634 | 1,716 | 1,790 | 1,927 | 1,880 | 1,972 | 2,125 | 2,160 | 1,871 | 1,909 | 1,361 | 1,436 | 1,197 | 1,206 | 1,175 | 1,263 | 1,312 | 1,424 | 1,497 | 1,556 | 1,614 | 1,679 | 1,720 | 1,805 | 1,841 | 1,875 | 1,803 | 1,773 | 1,518 | 1,496 | 1,371 | 1,200 | 971 | 900 |
Goodwill en immateriële activa
| 2,570 | 2,666 | 2,482 | 2,378 | 2,240 | 2,120 | 1,984 | 1,794 | 1,763 | 1,670 | 1,520 | 1,435 | 1,680 | 1,703 | 1,664 | 1,731 | 1,760 | 1,869 | 1,706 | 1,707 | 1,646 | 1,654 | 1,727 | 1,783 | 1,483 | 1,566 | 1,634 | 1,716 | 1,790 | 1,927 | 1,880 | 1,993 | 2,173 | 2,234 | 1,972 | 2,038 | 1,508 | 3,828 | 4,042 | 4,201 | 4,471 | 4,898 | 4,985 | 5,466 | 5,714 | 5,766 | 5,617 | 5,851 | 6,314 | 6,365 | 2,821 | 2,094 | 2,046 | 2,039 | 2,017 | 2,227 | 2,335 | 2,396 | 2,400 | 3,042 |
Langetermijnbeleggingen
| 36,769 | 39,839 | 38,252 | 29,880 | 39,859 | 33,659 | 27,743 | 28,606 | 37,800 | 38,999 | 41,177 | 41,914 | 29,874 | 34,561 | 36,921 | 35,369 | 34,523 | 23,502 | 35,993 | 34,769 | 34,949 | 31,788 | 35,657 | 38,578 | 37,060 | 22,917 | 27,098 | 31,022 | 30,171 | 23,856 | 28,438 | 26,844 | 27,111 | 23,974 | 30,544 | 27,722 | 30,248 | 25,098 | 25,823 | 24,379 | 23,907 | 19,847 | 19,190 | 19,107 | 18,207 | 17,850 | 15,570 | 14,504 | 15,302 | 15,863 | 11,558 | 12,081 | 12,166 | 12,229 | 12,476 | 11,923 | 12,214 | 13,539 | 13,245 | 6,468 |
Belastingvorderingen
| 2,387 | 698 | 1 | -29,880 | -3,852 | 750 | -27,743 | -28,606 | -4,102 | 672 | -3,908 | -3,920 | -29,874 | 764 | -36,921 | -35,369 | -34,523 | 699 | -35,993 | -34,769 | -34,949 | 640 | -35,657 | -38,578 | -37,060 | 490 | 3,436 | -31,022 | -30,171 | 495 | -28,438 | -26,844 | -27,111 | 416 | -30,544 | -27,722 | -30,248 | 415 | -25,823 | -24,379 | -23,907 | 525 | 236 | 239 | 344 | 583 | 250 | 255 | 257 | 746 | 3,523 | 3,483 | 3,481 | 883 | 3,758 | 3,854 | 3,939 | 614 | 4,185 | 616 |
Overige niet-vlottende activa
| 10,449 | 12,094 | 9,991 | 39,738 | 3,899 | 3,106 | 37,952 | 38,623 | 4,161 | 91 | 3,974 | 3,991 | 39,238 | 3,255 | 37,002 | 35,452 | 34,609 | 8,961 | 36,086 | 34,865 | 35,049 | 3,428 | 35,767 | 38,694 | 37,181 | 11,152 | 3,647 | 31,058 | 30,209 | 4,625 | 28,481 | 26,889 | 27,162 | 3,200 | 30,604 | 27,788 | 30,320 | 3,891 | 25,908 | 24,467 | 23,935 | 3,217 | 5,207 | 5,217 | 5,444 | 5,349 | 5,256 | 5,428 | 5,537 | 5,087 | 5,029 | 7,434 | 5,102 | 7,942 | 4,781 | 4,599 | 4,795 | 7,668 | 4,336 | 10,849 |
Totaal niet-vlottende activa
| 159,870 | 160,629 | 149,867 | 147,601 | 146,789 | 140,882 | 142,392 | 145,154 | 142,956 | 142,662 | 143,980 | 145,834 | 142,986 | 141,231 | 137,085 | 133,423 | 131,409 | 128,101 | 128,818 | 127,448 | 126,023 | 124,771 | 123,526 | 124,871 | 120,790 | 118,424 | 116,016 | 111,696 | 109,874 | 108,499 | 107,948 | 105,891 | 107,101 | 107,628 | 110,147 | 108,299 | 108,630 | 110,741 | 106,877 | 106,783 | 106,342 | 106,564 | 109,373 | 109,435 | 108,484 | 106,616 | 100,514 | 99,759 | 102,081 | 102,023 | 96,673 | 98,692 | 96,736 | 96,954 | 98,323 | 97,943 | 99,935 | 99,745 | 98,371 | 93,474 |
Totaal activa
| 403,490 | 393,382 | 389,929 | 382,964 | 371,979 | 374,453 | 395,348 | 393,461 | 370,597 | 344,506 | 343,547 | 318,865 | 304,338 | 292,154 | 291,935 | 273,906 | 270,404 | 277,425 | 274,365 | 257,791 | 263,519 | 265,285 | 269,403 | 267,183 | 278,456 | 273,152 | 269,332 | 254,385 | 246,541 | 245,831 | 249,453 | 234,389 | 236,910 | 232,309 | 250,782 | 243,155 | 241,387 | 241,625 | 255,504 | 236,836 | 233,996 | 232,786 | 249,746 | 242,143 | 250,268 | 248,580 | 247,274 | 240,790 | 252,155 | 237,132 | 243,093 | 242,161 | 232,453 | 232,310 | 237,547 | 227,633 | 226,350 | 222,357 | 236,727 | 217,487 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 55,764 | 47,783 | 59,166 | 57,965 | 45,389 | 51,073 | 52,525 | 59,614 | 44,295 | 44,855 | 39,566 | 42,615 | 36,502 | 38,984 | 40,789 | 28,832 | 28,146 | 34,240 | 31,406 | 27,663 | 31,485 | 33,456 | 33,571 | 28,181 | 41,108 | 36,226 | 34,059 | 37,062 | 34,403 | 33,309 | 37,067 | 24,266 | 24,909 | 28,742 | 30,925 | 30,490 | 30,848 | 33,154 | 38,344 | 25,950 | 35,310 | 31,444 | 30,759 | 25,635 | 36,365 | 38,676 | 38,860 | 31,097 | 42,669 | 43,101 | 31,379 | 31,795 | 31,292 | 44,000 | 35,466 | 31,460 | 27,952 | 37,060 | 39,171 | 34,744 |
Kortlopende schulden
| 29,084 | 25,890 | 24,190 | 25,875 | 29,629 | 33,915 | 55,487 | 40,160 | 36,366 | 35,797 | 37,719 | 18,450 | 27,224 | 9,855 | 8,721 | 9,627 | 5,180 | 3,355 | 3,103 | 9,860 | 12,626 | 10,557 | 15,820 | 20,692 | 19,662 | 21,102 | 20,342 | 22,132 | 11,707 | 11,977 | 10,380 | 15,220 | 28,772 | 26,411 | 36,941 | 33,821 | 21,294 | 14,397 | 22,271 | 25,617 | 26,055 | 27,721 | 41,360 | 45,999 | 32,033 | 29,133 | 25,840 | 33,719 | 26,914 | 23,938 | 26,400 | 21,468 | 30,827 | 26,508 | 25,081 | 24,852 | 19,792 | 16,482 | 17,270 | 14,197 |
Belastingschulden
| 2,388 | 4,515 | 3,924 | 3,827 | 2,299 | 3,327 | 2,592 | 2,250 | 1,078 | 626 | 525 | 1,442 | 734 | 1,964 | 1,927 | 2,141 | 1,156 | 2,576 | 2,159 | 2,096 | 1,086 | 2,269 | 2,027 | 1,816 | 1,069 | 922 | 940 | 1,564 | 1,101 | 2,275 | 2,144 | 1,746 | 815 | 1,211 | 997 | 1,075 | 518 | 1,486 | 1,375 | 1,118 | 635 | 940 | 1,655 | 1,118 | 611 | 640 | 1,740 | 902 | 551 | 398 | 1,942 | 1,296 | 715 | 289 | 1,474 | 802 | 406 | 1,699 | 1,759 | 2,910 |
Uitgestelde opbrengsten
| 2,388 | 4,515 | 3,924 | 3,860 | 2,386 | 25,848 | 2,638 | 2,281 | 1,151 | 20,688 | 570 | 1,472 | 799 | 24,904 | 1,970 | 2,168 | 1,219 | 23,706 | 2,198 | 2,123 | 1,172 | 23,078 | 2,081 | 1,855 | 1,131 | 19,243 | 979 | 1,593 | 1,164 | 19,739 | 2,181 | 1,773 | 869 | 17,513 | 1,034 | 1,103 | 572 | 18,576 | 1,401 | 1,125 | 669 | 18,171 | 1,678 | 1,141 | 660 | 18,028 | 1,764 | 927 | 605 | 4,448 | 1,967 | 1,324 | 777 | 5,170 | 1,503 | 834 | 473 | 5,776 | 1,788 | 7,966 |
Overige kortlopende verplichtingen
| 29,254 | 32,181 | 29,479 | 27,445 | 24,349 | 4,810 | 29,066 | 23,617 | 26,159 | 4,551 | 25,273 | 19,344 | 23,089 | 4,890 | 24,436 | 20,941 | 21,297 | 5,000 | 23,192 | 20,272 | 21,829 | 2,456 | 22,317 | 19,961 | 21,561 | 2,406 | 20,573 | 19,024 | 17,833 | 1,306 | 22,765 | 20,137 | 21,480 | 3,222 | 23,862 | 19,204 | 19,443 | 3,359 | 23,647 | 17,255 | 17,576 | 1,372 | 22,165 | 17,086 | 19,768 | 1,922 | 20,933 | 19,507 | 17,758 | 1,872 | 20,923 | 16,425 | 16,908 | 1,370 | 21,330 | 18,097 | 19,920 | 5,045 | 22,128 | 7,492 |
Totaal kortlopende verplichtingen
| 116,490 | 110,369 | 116,759 | 115,145 | 101,753 | 115,646 | 139,716 | 125,672 | 107,971 | 105,891 | 103,128 | 81,881 | 87,614 | 78,633 | 75,916 | 61,568 | 55,842 | 66,301 | 59,899 | 59,918 | 67,112 | 69,547 | 73,789 | 70,689 | 83,462 | 78,977 | 75,953 | 79,811 | 65,107 | 66,331 | 72,393 | 61,396 | 76,030 | 75,888 | 92,762 | 84,618 | 72,157 | 69,486 | 85,663 | 69,947 | 79,610 | 78,708 | 95,962 | 89,861 | 88,826 | 87,759 | 87,397 | 85,250 | 87,946 | 73,359 | 80,669 | 71,012 | 79,804 | 77,048 | 83,380 | 75,243 | 68,137 | 64,363 | 80,357 | 64,399 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 71,740 | 71,632 | 71,939 | 67,044 | 72,477 | 77,906 | 72,755 | 73,032 | 73,338 | 62,032 | 63,895 | 61,005 | 45,840 | 49,666 | 45,809 | 45,799 | 50,860 | 52,949 | 50,199 | 35,262 | 35,330 | 36,287 | 35,456 | 35,554 | 40,665 | 41,213 | 40,937 | 26,138 | 36,268 | 36,833 | 36,684 | 36,896 | 26,157 | 21,772 | 21,541 | 21,772 | 31,859 | 32,774 | 32,415 | 32,679 | 22,776 | 23,338 | 22,953 | 23,560 | 33,793 | 34,805 | 37,614 | 37,178 | 42,330 | 43,102 | 42,639 | 49,042 | 28,955 | 29,115 | 28,525 | 29,255 | 35,019 | 35,360 | 35,413 | 38,438 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 7,100 | 0 | 0 | 0 | 2,504 | 0 | 0 | 0 | 2,441 | 0 | 0 | 0 | 2,493 | 0 | 0 | 0 | 2,359 | 0 | 0 | 0 | 2,253 | 0 | 0 | 0 | 2,284 | 0 | 0 | 0 | 2,137 | 0 | 0 | 0 | 2,904 | 0 | 0 | 0 | 1,906 | 0 | 0 | 0 | 5,459 | 0 | 0 | 0 | 2,409 | 0 | 0 | 0 | 2,386 | 0 | 0 | 0 | 2,279 | 0 | 0 | 0 | 2,166 | 0 | 2,304 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 8,290 | 0 | 0 | 0 | 6,254 | 0 | 0 | 0 | 9,039 | 0 | 0 | 0 | 7,414 | 0 | 0 | 0 | 5,775 | 0 | 0 | 0 | 7,112 | 0 | 0 | 0 | 8,297 | 0 | 0 | 0 | 7,543 | 0 | 0 | 0 | 6,716 | 0 | 0 | 0 | 8,038 | 0 | 0 | 0 | 5,296 | 0 | 0 | 0 | 5,798 | 0 | 0 | 0 | 3,967 | 0 | 0 | 0 | 5,226 | 0 | 0 | 0 | 5,024 | 0 | 4,226 |
Overige niet-vlottende verplichtingen
| 18,580 | 3,425 | 17,126 | 17,606 | 17,853 | 726 | 14,856 | 18,720 | 17,491 | 791 | 15,571 | 15,546 | 14,834 | 690 | 14,190 | 13,740 | 13,152 | 717 | 12,125 | 11,811 | 11,853 | 989 | 11,390 | 11,773 | 10,945 | 1,022 | 12,168 | 11,429 | 11,419 | 953 | 10,861 | 10,711 | 10,799 | 954 | 11,690 | 10,934 | 11,652 | 1,134 | 11,424 | 11,091 | 11,084 | 654 | 9,531 | 9,428 | 9,106 | 732 | 7,733 | 7,631 | 7,780 | 1,052 | 8,126 | 9,062 | 9,079 | 1,221 | 7,961 | 8,439 | 8,635 | 629 | 7,802 | 622 |
Totaal niet-vlottende verplichtingen
| 90,320 | 90,447 | 89,065 | 84,650 | 90,330 | 87,390 | 87,611 | 91,752 | 90,829 | 74,303 | 79,466 | 76,551 | 60,674 | 60,263 | 59,999 | 59,539 | 64,012 | 61,800 | 62,324 | 47,073 | 47,183 | 46,641 | 46,846 | 47,327 | 51,610 | 52,816 | 53,105 | 37,567 | 47,687 | 47,466 | 47,545 | 47,607 | 36,956 | 32,346 | 33,231 | 32,706 | 43,511 | 43,852 | 43,839 | 43,770 | 33,860 | 34,747 | 32,484 | 32,988 | 42,899 | 43,744 | 45,347 | 44,809 | 50,110 | 50,507 | 50,765 | 58,104 | 38,034 | 37,841 | 36,486 | 37,694 | 43,654 | 43,179 | 43,215 | 45,590 |
Totaal passiva
| 206,810 | 200,816 | 205,824 | 199,795 | 192,083 | 203,036 | 227,327 | 217,424 | 198,800 | 180,194 | 182,594 | 158,432 | 148,288 | 138,896 | 135,915 | 121,107 | 119,854 | 128,101 | 122,223 | 106,991 | 114,295 | 116,188 | 120,635 | 118,016 | 135,072 | 131,793 | 129,058 | 117,378 | 112,794 | 113,797 | 119,938 | 109,003 | 112,986 | 108,234 | 125,993 | 117,324 | 115,668 | 113,338 | 129,502 | 113,717 | 113,470 | 113,455 | 128,446 | 122,849 | 131,725 | 131,503 | 132,744 | 130,059 | 138,056 | 123,866 | 131,434 | 129,116 | 117,838 | 114,889 | 119,866 | 112,937 | 111,791 | 107,542 | 123,572 | 109,989 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 154,423 | 0 | 0 | 0 | 146,525 | 144,305 | 143,051 | 142,465 | 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
| 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 | 16,332 |
Ingehouden winsten
| 130,609 | 128,650 | 127,335 | 123,432 | 120,493 | 117,899 | 117,714 | 115,988 | 112,599 | 110,379 | 109,114 | 108,545 | 106,062 | 106,318 | 106,061 | 103,981 | 101,788 | 99,768 | 99,990 | 97,430 | 95,298 | 94,420 | 93,475 | 91,412 | 88,715 | 87,598 | 85,902 | 85,164 | 83,798 | 82,524 | 81,612 | 79,749 | 77,260 | 76,910 | 76,004 | 75,311 | 73,569 | 71,033 | 70,351 | 70,312 | 69,680 | 68,799 | 68,611 | 68,184 | 67,604 | 68,130 | 69,164 | 68,503 | 68,279 | 68,284 | 67,795 | 66,894 | 66,170 | 66,144 | 68,286 | 66,568 | 65,157 | 65,830 | 65,774 | 62,449 |
Overige gereserveerde algehele resultaten
| 21,831 | 20,043 | 13,359 | 16,353 | 16,084 | 10,737 | 7,717 | 17,134 | 16,579 | 11,919 | 10,041 | 10,303 | 8,405 | 32,100 | 6,217 | 4,983 | 4,610 | 4,596 | 6,193 | 5,701 | 6,228 | 7,157 | 7,842 | 10,318 | 8,607 | 7,650 | 8,238 | 6,039 | 5,188 | 4,776 | 3,451 | 1,592 | 2,691 | 3,106 | 4,622 | 6,534 | 8,122 | 9,536 | 8,017 | 5,632 | 3,927 | 3,620 | 5,842 | 4,734 | 4,416 | 2,659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 17,595 | 17,597 | 17,596 | 17,597 | -136,825 | 17,590 | 17,590 | 17,592 | -128,931 | -126,711 | -125,446 | -124,877 | 17,584 | -9,199 | 18,758 | 18,599 | 18,600 | 18,647 | 19,640 | 21,649 | 21,652 | 21,651 | 21,656 | 21,662 | 21,656 | 21,650 | 21,623 | 21,596 | 21,581 | 19,572 | 19,573 | 19,578 | 19,588 | 19,595 | 19,603 | 19,617 | 19,616 | 23,281 | 23,282 | 23,283 | 23,284 | 23,285 | 23,286 | 23,288 | 23,290 | 23,289 | 22,549 | 19,791 | 23,250 | 22,477 | 19,677 | 21,873 | 23,811 | 26,437 | 24,625 | 23,982 | 25,144 | 25,175 | 23,955 | 22,543 |
Totaal eigen vermogen van aandeelhouders
| 186,367 | 182,622 | 174,622 | 173,714 | 170,507 | 162,558 | 159,353 | 167,046 | 163,104 | 156,224 | 153,092 | 152,768 | 148,383 | 145,551 | 147,368 | 143,895 | 141,330 | 139,343 | 142,155 | 141,112 | 139,510 | 139,560 | 139,305 | 139,724 | 135,310 | 133,230 | 132,095 | 129,131 | 126,899 | 123,204 | 120,968 | 117,251 | 115,871 | 115,943 | 116,561 | 117,794 | 117,639 | 120,182 | 117,982 | 115,559 | 113,223 | 112,036 | 114,071 | 112,538 | 111,642 | 110,410 | 108,045 | 104,626 | 107,861 | 107,093 | 103,804 | 105,099 | 106,313 | 108,913 | 109,243 | 106,882 | 106,633 | 107,337 | 106,061 | 101,324 |
Totaal eigen vermogen
| 196,680 | 192,562 | 184,103 | 183,169 | 179,896 | 171,417 | 168,021 | 176,037 | 171,797 | 164,312 | 160,953 | 160,433 | 156,050 | 153,258 | 156,020 | 152,799 | 150,550 | 149,324 | 152,142 | 150,800 | 149,224 | 149,097 | 148,768 | 149,167 | 143,384 | 141,359 | 140,274 | 137,007 | 133,747 | 132,034 | 129,515 | 125,386 | 123,924 | 124,075 | 124,789 | 125,831 | 125,719 | 128,287 | 126,002 | 123,119 | 120,526 | 119,331 | 121,300 | 119,294 | 118,543 | 117,077 | 114,530 | 110,731 | 114,099 | 113,266 | 111,659 | 113,045 | 114,615 | 117,421 | 117,681 | 114,696 | 114,559 | 114,815 | 113,155 | 107,498 |
Totaal passiva en aandeelhoudersvermogen
| 403,490 | 393,382 | 389,927 | 382,964 | 371,979 | 374,453 | 395,348 | 393,461 | 370,597 | 344,506 | 343,547 | 318,865 | 304,338 | 292,154 | 291,935 | 273,906 | 270,404 | 277,425 | 274,365 | 257,791 | 263,519 | 265,285 | 269,403 | 267,183 | 278,456 | 273,152 | 269,332 | 254,385 | 246,541 | 245,831 | 249,453 | 234,389 | 236,910 | 232,309 | 250,782 | 243,155 | 241,387 | 241,625 | 255,504 | 236,836 | 233,996 | 232,786 | 249,746 | 242,143 | 250,268 | 248,580 | 247,274 | 240,790 | 252,155 | 237,132 | 243,093 | 242,161 | 232,453 | 232,310 | 237,547 | 227,633 | 226,350 | 222,357 | 236,727 | 217,487 |