NAFCO Co., Ltd.
TSE:2790.T
1944 (JPY) • At close November 5, 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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 34,554 | 35,103 | 30,104 | 42,381 | 40,133 | 38,036 | 36,123 | 40,762 | 38,925 | 39,852 | 34,111 | 37,312 | 36,079 | 37,982 | 40,984 | 46,066 | 42,472 | 35,959 | 24,190 | 27,559 | 27,022 | 25,822 | 23,088 | 28,509 | 25,870 | 26,829 | 27,118 | 30,617 | 27,578 | 28,116 | 24,554 | 27,981 | 26,040 | 24,788 | 23,420 | 30,274 | 25,022 | 23,325 | 20,153 | 25,391 | 19,912 | 21,656 | 27,164 | 27,871 | 22,385 | 25,833 | 23,207 | 27,611 | 25,365 | 26,989 | 25,676 | 29,782 | 26,270 | 27,419 | 26,398 | 29,847 | 23,032 | 20,762 | 19,193 | 23,261 | 17,009 | 15,275 | 22,162 |
Kortetermijnbeleggingen
| 0 | 0 | 2,893 | 0 | 2,947 | 0 | -286 | 0 | 2,947 | 0 | -301 | 0 | 2,947 | 0 | -356 | 0 | 0 | 0 | -481 | 0 | 0 | 0 | -602 | 0 | 0 | 0 | -602 | 0 | 0 | 0 | -785 | 0 | 0 | 0 | -1,505 | 0 | 0 | 0 | -1,510 | 0 | 0 | 0 | -1,613 | 0 | 0 | 0 | -1,786 | 0 | 0 | 0 | -1,943 | 0 | 0 | 0 | -2,115 | 0 | 0 | 0 | -2,305 | 0 | 0 | -2,516 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 34,554 | 35,103 | 32,997 | 42,381 | 40,133 | 38,036 | 36,123 | 40,762 | 38,925 | 39,852 | 34,111 | 37,312 | 36,079 | 37,982 | 40,984 | 46,066 | 42,472 | 35,959 | 24,190 | 27,559 | 27,022 | 25,822 | 23,088 | 28,509 | 25,870 | 26,829 | 27,118 | 30,617 | 27,578 | 28,116 | 24,554 | 27,981 | 26,040 | 24,788 | 23,420 | 30,274 | 25,022 | 23,325 | 20,153 | 25,391 | 19,912 | 21,656 | 27,164 | 27,871 | 22,385 | 25,833 | 23,207 | 27,611 | 25,365 | 26,989 | 25,676 | 29,782 | 26,270 | 27,419 | 26,398 | 29,847 | 23,032 | 20,762 | 19,193 | 23,261 | 17,009 | 15,275 | 22,162 |
Nettovorderingen
| 4,014 | 4,409 | 4,588 | 5,068 | 4,007 | 4,335 | 5,525 | 5,262 | 3,934 | 3,756 | 5,081 | 4,008 | 3,241 | 3,059 | 4,036 | 3,805 | 3,195 | 3,273 | 3,958 | 3,108 | 3,374 | 2,816 | 4,356 | 3,068 | 2,598 | 2,609 | 3,930 | 2,787 | 2,407 | 2,343 | 5,433 | 2,890 | 2,189 | 2,261 | 4,998 | 2,919 | 2,618 | 2,010 | 4,732 | 2,429 | 1,795 | 1,919 | 5,274 | 2,080 | 1,695 | 1,978 | 4,436 | 2,113 | 1,850 | 1,911 | 4,200 | 2,200 | 1,526 | 1,607 | 4,250 | 1,913 | 1,366 | 1,370 | 3,599 | 1,527 | 1,279 | 3,260 | 1,640 |
Voorraad
| 59,752 | 61,283 | 60,572 | 59,754 | 60,717 | 64,242 | 63,559 | 64,248 | 62,833 | 62,403 | 60,860 | 59,918 | 58,746 | 58,740 | 56,884 | 56,881 | 55,176 | 56,807 | 57,075 | 57,999 | 57,168 | 58,871 | 57,621 | 58,128 | 56,317 | 58,024 | 56,267 | 55,065 | 54,881 | 56,668 | 57,188 | 58,428 | 57,945 | 60,667 | 60,899 | 60,957 | 59,627 | 61,084 | 61,245 | 62,278 | 61,403 | 64,390 | 63,881 | 61,155 | 58,176 | 58,954 | 57,883 | 57,842 | 54,611 | 55,958 | 54,164 | 53,423 | 51,385 | 51,436 | 50,121 | 51,443 | 48,610 | 49,351 | 48,527 | 49,184 | 47,550 | 47,736 | 48,483 |
Overige vlottende activa
| 1,649 | 1,585 | 1,417 | 1,884 | 1,683 | 1,760 | 541 | 1,907 | 1,785 | 1,780 | 692 | 1,928 | 1,779 | 1,757 | 515 | 1,917 | 1,794 | 1,675 | 515 | 1,834 | 1,832 | 1,681 | 516 | 2,093 | 1,755 | 1,842 | 526 | 3,553 | 3,181 | 3,255 | 573 | 2,975 | 2,805 | 2,829 | 670 | 3,430 | 3,000 | 3,078 | 547 | 3,340 | 3,037 | 3,036 | 627 | 3,049 | 2,928 | 2,887 | 568 | 2,883 | 2,726 | 2,704 | 598 | 2,817 | 2,697 | 2,700 | 609 | 2,728 | 2,637 | 2,560 | 558 | 2,183 | 2,188 | 583 | 2,268 |
Totaal vlottende activa
| 99,969 | 102,380 | 99,574 | 109,087 | 106,540 | 108,373 | 105,748 | 112,179 | 107,477 | 107,791 | 100,744 | 103,166 | 99,845 | 101,538 | 102,419 | 108,669 | 102,637 | 97,714 | 85,738 | 90,500 | 89,396 | 89,190 | 85,581 | 91,798 | 86,540 | 89,304 | 87,841 | 92,022 | 88,047 | 90,382 | 87,748 | 92,274 | 88,979 | 90,545 | 89,987 | 97,580 | 90,267 | 89,497 | 86,677 | 93,438 | 86,147 | 91,001 | 96,946 | 94,155 | 85,184 | 89,652 | 86,094 | 90,449 | 84,552 | 87,562 | 84,638 | 88,222 | 81,878 | 83,162 | 81,378 | 85,931 | 75,645 | 74,043 | 71,877 | 76,155 | 68,026 | 66,854 | 74,553 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 122,755 | 122,168 | 119,210 | 118,819 | 119,079 | 119,440 | 125,251 | 119,532 | 118,885 | 118,613 | 124,783 | 119,912 | 119,569 | 119,623 | 126,294 | 120,320 | 120,099 | 120,480 | 127,821 | 122,287 | 123,286 | 122,930 | 129,813 | 123,923 | 122,760 | 121,863 | 129,603 | 121,850 | 122,322 | 122,973 | 130,605 | 124,978 | 123,499 | 123,155 | 130,277 | 123,392 | 119,646 | 116,389 | 120,250 | 112,298 | 109,969 | 107,786 | 113,541 | 107,305 | 106,780 | 105,222 | 110,608 | 103,777 | 102,072 | 100,030 | 106,363 | 100,027 | 98,213 | 95,797 | 96,272 | 96,613 | 95,702 | 93,283 | 91,069 | 90,115 | 89,770 | 87,931 | 86,053 |
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 | 20 | 0 | 0 | 0 | 40 | 0 | 0 | 60 | 0 |
Immateriële activa
| 0 | 3,304 | 3,210 | 3,252 | 3,215 | 3,258 | 3,312 | 3,368 | 3,411 | 3,445 | 3,372 | 3,420 | 3,304 | 3,295 | 3,204 | 3,155 | 3,068 | 3,073 | 3,059 | 3,080 | 2,963 | 2,914 | 2,915 | 2,923 | 2,914 | 2,867 | 2,898 | 2,919 | 2,953 | 2,990 | 2,988 | 2,981 | 2,941 | 2,967 | 2,987 | 2,962 | 2,801 | 2,672 | 2,407 | 2,407 | 2,380 | 2,422 | 2,378 | 2,387 | 2,278 | 2,286 | 2,111 | 0 | 2,023 | 1,956 | 1,912 | 1,902 | 1,880 | 1,858 | 1,839 | 1,879 | 1,899 | 1,778 | 1,685 | 1,684 | 1,651 | 1,548 | 1,574 |
Goodwill en immateriële activa
| 3,287 | 3,304 | 3,210 | 3,252 | 3,215 | 3,258 | 3,312 | 3,368 | 3,411 | 3,445 | 3,372 | 3,420 | 3,304 | 3,295 | 3,204 | 3,155 | 3,068 | 3,073 | 3,059 | 3,080 | 2,963 | 2,914 | 2,915 | 2,923 | 2,914 | 2,867 | 2,898 | 2,919 | 2,953 | 2,990 | 2,988 | 2,981 | 2,941 | 2,967 | 2,987 | 2,962 | 2,801 | 2,672 | 2,407 | 2,407 | 2,380 | 2,422 | 2,378 | 2,387 | 2,278 | 2,286 | 2,111 | 2,108 | 2,023 | 1,956 | 1,912 | 1,902 | 1,880 | 1,858 | 1,859 | 1,879 | 1,899 | 1,778 | 1,725 | 1,684 | 1,651 | 1,608 | 1,574 |
Langetermijnbeleggingen
| 0 | 10,309 | 397 | 10,325 | 7,406 | 10,328 | 590 | 10,382 | 7,454 | 10,422 | 589 | 11,077 | 11,135 | 11,130 | 670 | 10,722 | 10,735 | 10,776 | 742 | 10,448 | 10,530 | 10,541 | 1,016 | 10,464 | 10,725 | 10,753 | 1,050 | 9,574 | 9,612 | 9,653 | 1,157 | 9,972 | 10,037 | 10,123 | 1,837 | 10,071 | 10,019 | 10,062 | 1,857 | 10,154 | 10,061 | 10,082 | 1,881 | 10,796 | 10,856 | 10,918 | 2,081 | 0 | 0 | 0 | 2,182 | 0 | 0 | 0 | 2,347 | 0 | 0 | 0 | 3,049 | 0 | 0 | 3,233 | 0 |
Belastingvorderingen
| 0 | 0 | 4,737 | -10,325 | -7,406 | -10,328 | 3,504 | -10,382 | -7,454 | -10,422 | 3,585 | -11,077 | -11,135 | -11,130 | 3,573 | -10,722 | -10,735 | -10,776 | 3,674 | -10,448 | -10,530 | -10,541 | 3,175 | -10,464 | -10,725 | -10,753 | 3,114 | -9,574 | -9,612 | -9,653 | 1,828 | -9,972 | -10,037 | -10,123 | 1,536 | -10,071 | -10,019 | -10,062 | 1,346 | -10,154 | -10,061 | -10,082 | 1,390 | -10,796 | -10,856 | -10,918 | 2,049 | 0 | 0 | 0 | 2,296 | 0 | 0 | 0 | 2,673 | 0 | 0 | 0 | 2,203 | 0 | 0 | 2,393 | 0 |
Overige niet-vlottende activa
| 10,186 | 2 | 6,416 | 10,325 | 10,353 | 10,328 | -1 | 10,382 | 10,401 | 10,422 | -1 | 11,077 | 11,135 | 11,130 | -2 | 10,722 | 10,735 | 10,776 | -2 | 10,448 | 10,530 | 10,541 | -3 | 10,464 | 10,725 | 10,753 | -3 | 9,574 | 9,612 | 9,653 | -3 | 9,972 | 10,037 | 10,123 | 9 | 10,071 | 10,019 | 20,124 | 2 | 10,154 | 10,061 | 20,164 | -13 | 10,796 | 10,856 | 10,918 | -5 | 11,231 | 11,268 | 11,265 | -7 | 11,193 | 11,528 | 11,702 | 6,680 | 11,274 | 11,288 | 12,234 | 7,465 | 12,946 | 13,021 | 7,833 | 12,764 |
Totaal niet-vlottende activa
| 136,228 | 135,783 | 133,970 | 132,396 | 132,647 | 133,026 | 132,656 | 133,282 | 132,697 | 132,480 | 132,328 | 134,409 | 134,008 | 134,048 | 133,739 | 134,197 | 133,902 | 134,329 | 135,294 | 135,815 | 136,779 | 136,385 | 136,916 | 137,310 | 136,399 | 135,483 | 136,662 | 134,343 | 134,887 | 135,616 | 136,575 | 137,931 | 136,477 | 136,245 | 136,646 | 136,425 | 132,466 | 129,123 | 125,862 | 124,859 | 122,410 | 120,290 | 119,177 | 120,488 | 119,914 | 118,426 | 116,844 | 117,116 | 115,363 | 113,251 | 112,746 | 113,122 | 111,621 | 109,357 | 109,831 | 109,766 | 108,889 | 107,295 | 105,511 | 104,745 | 104,442 | 102,998 | 100,391 |
Totaal activa
| 236,197 | 238,163 | 233,544 | 241,487 | 239,190 | 241,402 | 238,408 | 245,465 | 240,177 | 240,274 | 233,075 | 237,578 | 233,856 | 235,590 | 236,164 | 242,869 | 236,542 | 232,047 | 221,037 | 226,318 | 226,178 | 225,578 | 222,501 | 229,112 | 222,943 | 224,790 | 224,507 | 226,370 | 222,936 | 226,001 | 224,327 | 230,209 | 225,459 | 226,793 | 226,638 | 234,007 | 222,735 | 218,621 | 212,545 | 218,300 | 208,560 | 211,292 | 216,129 | 214,646 | 205,100 | 208,080 | 202,942 | 207,567 | 199,915 | 200,813 | 197,388 | 201,344 | 193,499 | 192,519 | 191,209 | 195,697 | 184,534 | 181,338 | 177,388 | 180,900 | 172,468 | 169,852 | 174,944 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 25,462 | 26,533 | 24,447 | 29,439 | 25,837 | 29,402 | 27,147 | 33,143 | 29,054 | 31,292 | 29,037 | 32,480 | 29,548 | 32,657 | 29,988 | 36,626 | 33,754 | 34,511 | 28,116 | 33,391 | 31,094 | 32,810 | 30,493 | 35,652 | 31,100 | 34,142 | 31,265 | 34,739 | 30,607 | 33,321 | 31,073 | 35,969 | 30,871 | 34,608 | 32,251 | 37,705 | 31,894 | 31,881 | 28,958 | 34,524 | 29,234 | 33,022 | 35,368 | 36,205 | 29,514 | 32,783 | 30,508 | 36,292 | 34,672 | 38,096 | 31,143 | 41,507 | 35,304 | 37,029 | 18,061 | 40,567 | 33,767 | 35,198 | 16,702 | 38,145 | 32,736 | 16,478 | 40,522 |
Kortlopende schulden
| 18,685 | 22,405 | 20,300 | 21,353 | 21,611 | 21,765 | 23,533 | 22,116 | 21,809 | 22,124 | 23,151 | 22,742 | 22,343 | 22,856 | 24,196 | 24,248 | 24,057 | 24,418 | 25,509 | 25,175 | 26,491 | 26,806 | 29,305 | 27,716 | 26,859 | 26,734 | 28,196 | 27,228 | 27,454 | 29,615 | 31,229 | 30,904 | 31,853 | 32,601 | 36,500 | 36,481 | 33,881 | 32,837 | 31,764 | 30,062 | 28,424 | 28,244 | 30,507 | 29,992 | 30,031 | 31,239 | 32,761 | 31,147 | 30,372 | 29,454 | 30,870 | 28,602 | 27,116 | 26,640 | 45,383 | 28,530 | 24,708 | 21,770 | 37,678 | 20,107 | 19,596 | 39,153 | 20,812 |
Belastingschulden
| 0 | 593 | 362 | 566 | 1,729 | 1,090 | 2,116 | 1,834 | 2,749 | 1,768 | 517 | 1,020 | 3,054 | 1,871 | 7,882 | 5,839 | 5,511 | 3,072 | 3,441 | 1,980 | 2,316 | 1,373 | 1,276 | 1,352 | 1,880 | 1,157 | 2,341 | 1,761 | 2,255 | 1,374 | 2,870 | 1,183 | 1,892 | 1,047 | 2,491 | 2,050 | 2,349 | 1,390 | 2,531 | 667 | 2,007 | 1,400 | 3,746 | 2,037 | 2,697 | 1,747 | 2,828 | 2,187 | 2,952 | 1,855 | 3,560 | 2,358 | 3,122 | 1,916 | 3,318 | 1,658 | 2,415 | 1,367 | 4,227 | 3,349 | 3,368 | 1,680 | 1,467 |
Uitgestelde opbrengsten
| 3,010 | 3,014 | 3,124 | 8,740 | 10,522 | 10,180 | 10,850 | 10,929 | 11,486 | 10,028 | 8,534 | 8,962 | 10,930 | 10,349 | 15,106 | 11,812 | 11,216 | 9,568 | 9,718 | 7,944 | 8,724 | 8,177 | 7,852 | 9,387 | 9,542 | 8,795 | 8,940 | 7,821 | 9,416 | 8,085 | 9,612 | 7,607 | 8,385 | 9,321 | 9,799 | 10,282 | 11,071 | 8,956 | 9,870 | 8,432 | 8,798 | 8,925 | 10,188 | 8,203 | 8,845 | 8,261 | 8,703 | 8,197 | 4,813 | 4,183 | 8,739 | 3,541 | 4,886 | 4,110 | 4,940 | 2,647 | 3,968 | 3,279 | 5,540 | 4,080 | 4,576 | 2,694 | 1,930 |
Overige kortlopende verplichtingen
| 14,685 | 11,779 | 10,574 | 4,321 | 3,859 | 3,810 | 1,660 | 3,835 | 3,746 | 4,232 | 1,823 | 3,399 | 3,387 | 3,851 | 1,841 | 5,125 | 4,908 | 4,411 | 1,596 | 3,544 | 4,302 | 3,260 | 1,683 | 2,938 | 3,097 | 3,207 | 1,623 | 3,433 | 3,259 | 3,464 | 1,704 | 3,949 | 3,682 | 3,423 | 1,591 | 2,787 | 3,030 | 3,191 | 1,573 | 4,279 | 3,811 | 3,322 | 3,202 | 3,413 | 3,120 | 3,003 | 1,789 | 3,047 | 2,992 | 2,862 | 1,544 | 2,990 | 2,576 | 2,585 | 1,504 | 2,649 | 2,259 | 2,107 | 1,433 | 2,412 | 2,040 | 1,441 | 1,270 |
Totaal kortlopende verplichtingen
| 61,842 | 63,731 | 58,445 | 63,853 | 61,829 | 65,157 | 63,190 | 70,023 | 66,095 | 67,676 | 62,545 | 67,583 | 66,208 | 69,713 | 71,131 | 77,811 | 73,935 | 72,908 | 64,939 | 70,054 | 70,611 | 71,053 | 69,333 | 75,693 | 70,598 | 72,878 | 70,024 | 73,221 | 70,736 | 74,485 | 73,618 | 78,429 | 74,791 | 79,953 | 80,141 | 87,255 | 79,876 | 76,865 | 72,165 | 77,297 | 70,267 | 73,513 | 79,265 | 77,813 | 71,510 | 75,286 | 73,761 | 78,683 | 72,849 | 74,595 | 72,296 | 76,640 | 69,882 | 70,364 | 69,888 | 74,393 | 64,702 | 62,354 | 61,353 | 64,744 | 58,948 | 59,766 | 64,534 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 3,769 | 0 | 0 | 0 | 2,866 | 33 | 58 | 83 | 2,848 | 183 | 358 | 533 | 2,516 | 883 | 1,058 | 1,419 | 3,539 | 2,200 | 2,541 | 2,948 | 4,640 | 3,263 | 3,737 | 4,273 | 6,692 | 2,896 | 3,367 | 3,945 | 6,796 | 5,386 | 6,071 | 3,452 | 6,538 | 4,591 | 2,735 | 3,148 | 5,796 | 4,012 | 2,811 | 3,137 | 5,787 | 3,847 | 2,617 | 3,038 | 3,383 | 1,585 | 1,991 | 2,420 | 5,185 | 3,326 | 3,878 | 3,621 | 6,552 | 4,853 | 5,510 | 6,222 | 8,831 | 7,211 | 6,310 | 7,424 | 6,915 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | -1,296 | 0 | 0 | 0 | -1,267 | 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 | 1,298 | 0 | 0 | 0 | 1,296 | 0 | 0 | 0 | 1,267 | 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
| 15,443 | 14,875 | 10,668 | 13,873 | 13,810 | 13,589 | 10,541 | 13,189 | 12,864 | 12,790 | 9,921 | 12,772 | 12,156 | 11,929 | 9,697 | 11,499 | 11,318 | 11,228 | 10,236 | 11,825 | 11,792 | 11,637 | 9,989 | 11,797 | 11,401 | 11,420 | 10,289 | 12,175 | 12,005 | 11,933 | 9,712 | 11,876 | 11,589 | 11,545 | 9,012 | 11,238 | 10,618 | 10,367 | 7,700 | 9,765 | 9,546 | 9,460 | 7,166 | 9,664 | 9,365 | 9,251 | 6,781 | 9,034 | 8,907 | 8,921 | 6,695 | 9,114 | 8,863 | 8,984 | 6,839 | 9,262 | 9,152 | 8,915 | 4,608 | 6,533 | 6,357 | 5,176 | 5,881 |
Totaal niet-vlottende verplichtingen
| 15,443 | 14,875 | 15,735 | 13,873 | 13,810 | 13,589 | 13,407 | 13,222 | 12,922 | 12,873 | 12,769 | 12,955 | 12,514 | 12,462 | 12,213 | 12,382 | 12,376 | 12,647 | 13,775 | 14,025 | 14,333 | 14,585 | 14,629 | 15,060 | 15,138 | 15,693 | 16,981 | 15,071 | 15,372 | 15,878 | 16,508 | 17,262 | 17,660 | 14,997 | 15,550 | 15,829 | 13,353 | 13,515 | 13,496 | 13,777 | 12,357 | 12,597 | 12,953 | 13,511 | 11,982 | 12,289 | 10,164 | 10,619 | 10,898 | 11,341 | 11,880 | 12,440 | 12,741 | 12,605 | 13,391 | 14,115 | 14,662 | 15,137 | 13,439 | 13,744 | 12,667 | 12,600 | 12,796 |
Totaal passiva
| 77,285 | 78,606 | 74,180 | 77,726 | 75,639 | 78,746 | 76,597 | 83,245 | 79,017 | 80,549 | 75,314 | 80,538 | 78,722 | 82,175 | 83,344 | 90,193 | 86,311 | 85,555 | 78,714 | 84,079 | 84,944 | 85,638 | 83,962 | 90,753 | 85,736 | 88,571 | 87,005 | 88,292 | 86,108 | 90,363 | 90,126 | 95,691 | 92,451 | 94,950 | 95,691 | 103,084 | 93,229 | 90,380 | 85,661 | 91,074 | 82,624 | 86,110 | 92,218 | 91,324 | 83,492 | 87,575 | 83,925 | 89,302 | 83,747 | 85,936 | 84,176 | 89,080 | 82,623 | 82,969 | 83,279 | 88,508 | 79,364 | 77,491 | 74,792 | 78,488 | 71,615 | 72,366 | 77,330 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 141,465 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,538 | 3,532 | 3,532 |
Ingehouden winsten
| 157,358 | 157,975 | 12,087 | 158,217 | 157,995 | 157,128 | 13,702 | 156,715 | 155,673 | 154,235 | 14,658 | 151,552 | 149,638 | 147,924 | 19,698 | 147,189 | 144,748 | 141,004 | 12,232 | 136,727 | 135,734 | 134,437 | 11,369 | 132,826 | 131,575 | 130,636 | 10,955 | 130,139 | 128,918 | 127,735 | 10,704 | 126,664 | 125,186 | 124,028 | 10,473 | 123,038 | 121,665 | 120,385 | 9,409 | 119,390 | 118,122 | 117,383 | 11,516 | 115,523 | 113,812 | 112,712 | 11,629 | 110,487 | 108,396 | 107,111 | 11,228 | 104,497 | 103,111 | 101,787 | 100,163 | 99,423 | 97,404 | 96,080 | 94,841 | 94,643 | 93,101 | 89,764 | 89,873 |
Overige gereserveerde algehele resultaten
| 141 | 172 | 145,861 | 134 | 146 | 118 | 142,736 | 95 | 77 | 80 | 137,730 | 78 | 86 | 81 | 98 | 78 | 71 | 77 | 59 | 101 | 89 | 91 | 132 | 121 | 221 | 172 | 156 | 178 | 149 | 142 | 103 | 93 | 61 | 54 | 75 | 123 | 80 | 95 | 84 | 75 | 53 | 38 | 28 | 39 | 35 | 33 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -2,128 | -2,128 | -143,590 | 1,872 | 1,872 | 1,872 | 1,835 | 1,872 | 1,872 | 1,872 | 1,835 | 1,872 | 1,872 | 1,872 | 129,486 | 1,871 | 1,874 | 1,873 | 126,494 | 1,873 | 1,873 | 1,874 | 123,500 | 1,874 | 1,873 | 1,873 | 122,853 | 4,223 | 4,223 | 4,223 | 119,856 | 4,223 | 4,223 | 4,223 | 116,861 | 4,224 | 4,223 | 4,223 | 113,853 | 4,223 | 4,223 | 4,223 | 108,829 | 4,222 | 4,223 | 4,222 | 103,804 | 4,240 | 4,234 | 4,228 | 98,446 | 4,229 | 4,227 | 4,225 | 4,229 | 4,228 | 4,228 | 4,229 | 4,217 | 4,231 | 4,214 | 4,190 | 4,209 |
Totaal eigen vermogen van aandeelhouders
| 158,909 | 159,557 | 159,361 | 163,761 | 163,551 | 162,656 | 161,811 | 162,220 | 161,160 | 159,725 | 157,761 | 157,040 | 155,134 | 153,415 | 152,820 | 152,676 | 150,231 | 146,492 | 142,323 | 142,239 | 141,234 | 139,940 | 138,539 | 138,359 | 137,207 | 136,219 | 137,502 | 138,078 | 136,828 | 135,638 | 134,201 | 134,518 | 133,008 | 131,843 | 130,947 | 130,923 | 129,506 | 128,241 | 126,884 | 127,226 | 125,936 | 125,182 | 123,911 | 123,322 | 121,608 | 120,505 | 119,017 | 118,265 | 116,168 | 114,877 | 113,212 | 112,264 | 110,876 | 109,550 | 107,930 | 107,189 | 105,170 | 103,847 | 102,596 | 102,412 | 100,853 | 97,486 | 97,614 |
Totaal eigen vermogen
| 158,909 | 159,557 | 159,361 | 163,761 | 163,551 | 162,656 | 161,811 | 162,220 | 161,160 | 159,725 | 157,761 | 157,040 | 155,134 | 153,415 | 152,820 | 152,676 | 150,231 | 146,492 | 142,323 | 142,239 | 141,234 | 139,940 | 138,539 | 138,359 | 137,207 | 136,219 | 137,502 | 138,078 | 136,828 | 135,638 | 134,201 | 134,518 | 133,008 | 131,843 | 130,947 | 130,923 | 129,506 | 128,241 | 126,884 | 127,226 | 125,936 | 125,182 | 123,911 | 123,322 | 121,608 | 120,505 | 119,017 | 118,265 | 116,168 | 114,877 | 113,212 | 112,264 | 110,876 | 109,550 | 107,930 | 107,189 | 105,170 | 103,847 | 102,596 | 102,412 | 100,853 | 97,486 | 97,614 |
Totaal passiva en aandeelhoudersvermogen
| 236,197 | 238,163 | 233,541 | 241,487 | 239,190 | 241,402 | 238,408 | 245,465 | 240,177 | 240,274 | 233,075 | 237,578 | 233,856 | 235,590 | 236,164 | 242,869 | 236,542 | 232,047 | 221,037 | 226,318 | 226,178 | 225,578 | 222,501 | 229,112 | 222,943 | 224,790 | 224,507 | 226,370 | 222,936 | 226,001 | 224,327 | 230,209 | 225,459 | 226,793 | 226,638 | 234,007 | 222,735 | 218,621 | 212,545 | 218,300 | 208,560 | 211,292 | 216,129 | 214,646 | 205,100 | 208,080 | 202,942 | 207,567 | 199,915 | 200,813 | 197,388 | 201,344 | 193,499 | 192,519 | 191,209 | 195,697 | 184,534 | 181,338 | 177,388 | 180,900 | 172,468 | 169,852 | 174,944 |