Nissin Foods Holdings Co.,Ltd.
TSE:2897.T
4050 (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
| 77,245 | 96,659 | 94,733 | 99,136 | 80,687 | 87,388 | 78,892 | 83,896 | 88,356 | 102,005 | 94,621 | 86,159 | 82,492 | 90,294 | 68,796 | 59,173 | 60,588 | 60,163 | 57,539 | 50,951 | 54,581 | 57,125 | 50,493 | 61,984 | 59,410 | 56,131 | 60,729 | 52,008 | 57,441 | 70,919 | 69,972 | 58,583 | 65,404 | 87,110 | 89,064 | 87,625 | 110,212 | 94,365 | 101,125 | 92,003 | 88,269 | 79,923 | 78,146 | 69,412 | 57,880 | 64,351 | 58,325 | 57,255 | 63,203 | 67,599 | 63,026 | 51,817 | 54,409 | 56,651 | 63,244 | 68,901 | 66,957 | 67,304 | 79,749 | 73,346 | 65,902 | 69,863 |
Kortetermijnbeleggingen
| 0 | 18,752 | 15,194 | 14,301 | 11,969 | 10,770 | 10,202 | 10,156 | 10,257 | 10,271 | 9,791 | 8,409 | 7,962 | 6,890 | 12,185 | 14,732 | 10,251 | 10,273 | 10,574 | 10,008 | 9,072 | 8,233 | 11,418 | 5,071 | 5,821 | 51 | 652 | 653 | 1,154 | 1,155 | 4,122 | 4,306 | 3,843 | 3,804 | 3,535 | 18,365 | 3,947 | 19,153 | 4,577 | 7,331 | 12,724 | 11,725 | 9,913 | 9,423 | 14,662 | 6,065 | 2,383 | 6,931 | 13,895 | 10,836 | 5,261 | 15,750 | 16,511 | 16,841 | 13,727 | 15,482 | 19,596 | 22,653 | 18,477 | 14,966 | 17,647 | 11,636 |
Liquide middelen en kortetermijnbeleggingen
| 77,245 | 96,659 | 94,733 | 113,437 | 92,656 | 98,158 | 89,094 | 94,052 | 98,613 | 112,276 | 104,412 | 94,568 | 90,454 | 97,184 | 80,981 | 73,905 | 70,839 | 70,436 | 68,113 | 60,959 | 63,653 | 65,358 | 61,911 | 67,055 | 65,231 | 56,182 | 61,381 | 52,661 | 58,595 | 72,074 | 74,094 | 62,889 | 69,247 | 90,914 | 92,599 | 105,990 | 114,159 | 113,518 | 105,702 | 99,334 | 100,993 | 91,648 | 88,059 | 78,835 | 72,542 | 70,416 | 60,708 | 64,186 | 77,098 | 78,435 | 68,287 | 67,567 | 70,920 | 73,492 | 76,971 | 84,383 | 86,553 | 89,957 | 98,226 | 88,312 | 83,549 | 81,499 |
Nettovorderingen
| 107,252 | 117,582 | 121,650 | 109,477 | 98,242 | 103,575 | 114,404 | 100,657 | 82,883 | 90,190 | 94,314 | 84,529 | 78,194 | 86,466 | 92,349 | 75,101 | 69,779 | 80,633 | 82,025 | 70,686 | 63,428 | 74,713 | 82,837 | 76,381 | 69,716 | 73,816 | 77,606 | 68,309 | 58,745 | 70,439 | 71,747 | 60,402 | 53,530 | 67,048 | 68,398 | 55,651 | 49,750 | 59,179 | 64,454 | 48,932 | 43,622 | 55,811 | 57,685 | 45,034 | 41,959 | 51,621 | 54,039 | 41,778 | 41,263 | 50,737 | 53,124 | 42,192 | 40,939 | 52,518 | 52,192 | 40,519 | 38,907 | 48,040 | 52,398 | 41,008 | 48,545 | 54,433 |
Voorraad
| 71,625 | 64,060 | 67,438 | 69,344 | 66,079 | 57,187 | 57,292 | 59,626 | 57,773 | 47,638 | 45,965 | 43,723 | 44,193 | 40,901 | 38,262 | 39,442 | 37,967 | 32,454 | 34,513 | 35,107 | 35,853 | 32,729 | 32,862 | 31,968 | 32,330 | 29,431 | 30,739 | 30,774 | 30,562 | 28,906 | 29,846 | 28,834 | 29,078 | 27,168 | 27,336 | 24,941 | 25,803 | 23,068 | 23,092 | 23,835 | 24,477 | 20,958 | 21,352 | 20,560 | 21,327 | 19,351 | 17,891 | 18,891 | 18,156 | 17,506 | 18,081 | 18,407 | 18,920 | 14,293 | 15,735 | 16,467 | 16,771 | 14,471 | 15,822 | 15,014 | 15,225 | 15,220 |
Overige vlottende activa
| 31,597 | 26,548 | 29,998 | 14,534 | 10,055 | 7,242 | 9,746 | 8,545 | 11,664 | 9,522 | 9,325 | 10,533 | 13,663 | 4,566 | 6,835 | 5,975 | 5,541 | 4,261 | 7,803 | 7,175 | 7,264 | 6,098 | 8,640 | 8,530 | 7,635 | 10,718 | 15,739 | 14,110 | 14,025 | 6,468 | 13,711 | 13,315 | 13,711 | 5,793 | 20,526 | 11,310 | 11,884 | 5,742 | 10,286 | 10,461 | 11,763 | 6,402 | 9,822 | 12,397 | 11,519 | 5,286 | 8,355 | 8,567 | 9,794 | 5,137 | 8,424 | 8,413 | 9,581 | 3,824 | 7,557 | 7,838 | 9,543 | 3,342 | 6,555 | 6,775 | 10,951 | 9,732 |
Totaal vlottende activa
| 287,719 | 304,849 | 313,819 | 306,792 | 267,032 | 266,162 | 270,536 | 262,880 | 250,933 | 259,626 | 254,016 | 233,353 | 226,504 | 229,117 | 218,427 | 194,423 | 184,126 | 187,784 | 192,454 | 173,927 | 170,198 | 178,898 | 186,250 | 183,934 | 174,912 | 170,147 | 185,465 | 165,854 | 161,927 | 177,887 | 189,398 | 165,440 | 165,566 | 190,923 | 208,859 | 197,892 | 201,596 | 201,507 | 203,534 | 182,562 | 180,855 | 174,819 | 176,918 | 156,826 | 147,347 | 146,674 | 140,993 | 133,422 | 146,311 | 151,815 | 147,916 | 136,579 | 140,360 | 144,127 | 152,455 | 149,207 | 151,774 | 155,810 | 173,001 | 151,109 | 158,270 | 160,884 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 328,098 | 315,573 | 286,027 | 286,501 | 283,808 | 265,839 | 258,241 | 264,140 | 262,824 | 260,506 | 255,692 | 256,618 | 258,662 | 257,135 | 253,880 | 243,008 | 240,611 | 240,063 | 239,874 | 235,336 | 233,845 | 216,831 | 216,744 | 213,883 | 203,462 | 214,071 | 217,463 | 207,950 | 200,611 | 188,013 | 181,727 | 174,290 | 170,224 | 168,886 | 162,622 | 155,545 | 150,093 | 147,249 | 146,941 | 145,076 | 146,180 | 147,620 | 143,267 | 141,438 | 139,627 | 133,787 | 130,179 | 129,988 | 126,082 | 126,360 | 126,603 | 128,886 | 128,164 | 125,882 | 125,485 | 125,573 | 117,009 | 109,278 | 107,044 | 105,533 | 101,131 | 96,844 |
Goodwill
| 0 | 5,760 | 0 | 0 | 0 | 5,377 | 0 | 0 | 0 | 5,331 | 0 | 0 | 0 | 5,237 | 0 | 0 | 0 | 437 | 0 | 0 | 0 | 440 | 0 | 0 | 0 | 25,970 | 28,163 | 29,756 | 28,737 | 30,464 | 31,036 | 27,485 | 28,792 | 28,549 | 34,624 | 480 | 591 | 701 | 838 | 1,473 | 1,642 | 1,832 | 1,993 | 2,213 | 2,447 | 2,619 | 2,086 | 2,273 | 2,461 | 2,648 | 2,836 | 3,023 | 3,211 | 3,399 | 3,586 | 3,774 | 3,961 | 4,149 | 3,802 | 3,977 | 4,327 | 4,496 |
Immateriële activa
| 12,234 | 12,207 | 12,086 | 11,478 | 11,535 | 6,274 | 11,725 | 12,084 | 12,256 | 6,874 | 12,030 | 12,246 | 12,545 | 12,476 | 12,264 | 4,597 | 4,444 | 3,369 | 4,079 | 4,396 | 4,360 | 4,030 | 7,594 | 7,308 | 7,614 | 11,294 | 12,139 | 12,476 | 12,575 | 13,606 | 14,165 | 13,291 | 13,644 | 13,741 | 7,303 | 7,458 | 7,670 | 7,511 | 6,793 | 6,093 | 4,940 | 4,477 | 4,387 | 3,640 | 2,512 | 2,058 | 1,302 | 1,318 | 1,324 | 1,290 | 1,021 | 1,064 | 1,056 | 1,065 | 786 | 785 | 694 | 701 | 702 | 742 | 452 | 476 |
Goodwill en immateriële activa
| 12,234 | 12,207 | 12,086 | 11,478 | 11,535 | 11,651 | 11,725 | 12,084 | 12,256 | 12,205 | 12,030 | 12,246 | 12,545 | 12,476 | 12,264 | 4,597 | 4,444 | 3,806 | 4,079 | 4,396 | 4,360 | 4,470 | 7,594 | 7,308 | 7,614 | 37,264 | 40,302 | 42,232 | 41,312 | 44,070 | 45,201 | 40,776 | 42,436 | 42,290 | 41,927 | 7,938 | 8,261 | 8,212 | 7,631 | 7,566 | 6,582 | 6,309 | 6,380 | 5,853 | 4,959 | 4,677 | 3,388 | 3,591 | 3,785 | 3,938 | 3,857 | 4,087 | 4,267 | 4,464 | 4,372 | 4,559 | 4,655 | 4,850 | 4,504 | 4,719 | 4,779 | 4,972 |
Langetermijnbeleggingen
| 100,677 | 162,036 | 159,907 | 143,850 | 161,815 | 127,790 | 140,045 | 139,984 | 148,051 | 139,093 | 136,399 | 140,265 | 120,457 | 136,433 | 132,713 | 132,125 | 126,574 | 114,372 | 122,928 | 116,583 | 117,826 | 127,526 | 121,074 | 138,908 | 134,748 | 139,270 | 132,632 | 120,503 | 123,836 | 119,763 | 114,964 | 117,473 | 143,781 | 142,225 | 152,067 | 117,889 | 133,268 | 131,580 | 125,304 | 113,739 | 106,153 | 134,241 | 123,853 | 116,240 | 121,483 | 150,098 | 120,292 | 109,507 | 103,927 | 116,363 | 106,513 | 102,079 | 101,520 | 109,485 | 103,577 | 93,645 | 94,214 | 104,025 | 101,835 | 111,764 | 118,641 | 117,741 |
Belastingvorderingen
| 15,152 | 16,619 | 13,690 | 13,727 | 13,786 | 13,737 | 11,646 | 11,747 | 11,781 | 11,990 | 12,391 | 12,484 | 12,528 | 12,174 | 12,388 | 12,365 | 12,563 | 12,844 | 12,078 | 12,233 | 12,372 | 12,564 | 12,987 | 12,962 | 12,943 | 4,667 | 1,014 | 974 | 1,465 | 2,120 | 4,410 | 4,591 | 4,045 | 792 | 3,803 | 18,633 | 4,215 | 950 | 4,577 | 7,331 | 12,724 | 1,419 | 9,913 | 9,423 | 14,662 | 1,421 | 2,383 | 6,931 | 13,895 | 2,204 | 5,261 | 15,750 | 16,511 | 5,455 | 13,727 | 15,482 | 19,596 | 7,895 | 18,477 | 14,966 | 5,271 | 11,636 |
Overige niet-vlottende activa
| 67,248 | 1,098 | 5,409 | 26,874 | 1 | 23,194 | 19,981 | 19,987 | 4 | 3 | 2 | 5 | 17,198 | 16,195 | 20,075 | 22,299 | 17,751 | 17,752 | 18,436 | 17,869 | 16,920 | 17,288 | 20,478 | 14,228 | 14,967 | 2,688 | 6,022 | 6,293 | 6,144 | 5,322 | 5,660 | 5,275 | 5,402 | 7,949 | 6,024 | 18,717 | 20,245 | 23,241 | 20,357 | 19,223 | 19,196 | 15,058 | 22,248 | 22,439 | 21,686 | 9,472 | 21,711 | 21,838 | 15,878 | 14,037 | 18,895 | 19,912 | 19,767 | 20,335 | 19,127 | 19,241 | 19,400 | 26,552 | 16,553 | 16,631 | 20,637 | 15,702 |
Totaal niet-vlottende activa
| 523,409 | 507,533 | 477,119 | 482,430 | 470,945 | 442,211 | 441,638 | 447,942 | 434,916 | 423,797 | 416,514 | 421,618 | 421,390 | 434,413 | 431,320 | 414,394 | 401,943 | 388,837 | 397,395 | 386,417 | 385,323 | 378,679 | 378,877 | 387,289 | 373,734 | 397,960 | 397,433 | 377,952 | 373,368 | 359,288 | 351,962 | 342,405 | 365,888 | 362,142 | 366,443 | 318,722 | 316,082 | 311,232 | 304,810 | 292,935 | 290,835 | 304,647 | 305,661 | 295,393 | 302,417 | 299,455 | 277,953 | 271,855 | 263,567 | 262,902 | 261,129 | 270,714 | 270,229 | 265,621 | 266,288 | 258,500 | 254,874 | 252,600 | 248,413 | 253,613 | 250,459 | 246,895 |
Totaal activa
| 811,128 | 812,382 | 790,938 | 789,223 | 737,978 | 708,374 | 712,175 | 710,822 | 685,850 | 683,423 | 670,531 | 654,971 | 647,894 | 663,530 | 649,747 | 608,817 | 586,069 | 576,621 | 589,849 | 560,344 | 555,521 | 557,577 | 565,127 | 571,223 | 548,646 | 568,110 | 582,896 | 543,805 | 535,295 | 537,178 | 541,361 | 507,847 | 531,454 | 553,069 | 575,304 | 516,612 | 517,676 | 512,739 | 508,341 | 475,495 | 471,688 | 479,467 | 482,577 | 452,217 | 449,764 | 446,132 | 418,947 | 405,277 | 409,878 | 414,717 | 409,045 | 407,293 | 410,589 | 409,748 | 418,743 | 407,707 | 406,648 | 408,410 | 421,414 | 404,722 | 408,729 | 407,779 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 144,432 | 161,453 | 150,766 | 144,655 | 127,672 | 140,346 | 139,750 | 126,624 | 121,933 | 123,251 | 124,017 | 110,398 | 112,877 | 119,275 | 120,225 | 102,989 | 102,292 | 104,815 | 109,816 | 94,673 | 100,781 | 106,823 | 112,445 | 107,983 | 106,914 | 56,635 | 60,474 | 55,096 | 50,748 | 51,705 | 58,566 | 48,389 | 48,940 | 51,324 | 57,153 | 46,139 | 45,667 | 44,896 | 53,144 | 42,155 | 43,999 | 43,461 | 50,904 | 38,027 | 42,358 | 43,652 | 46,564 | 58,221 | 60,636 | 65,012 | 69,692 | 57,032 | 59,805 | 61,098 | 68,612 | 55,325 | 57,785 | 59,640 | 68,630 | 55,320 | 62,229 | 71,117 |
Kortlopende schulden
| 36,062 | 17,803 | 12,000 | 21,621 | 22,068 | 12,948 | 14,019 | 18,695 | 16,718 | 13,242 | 12,815 | 12,930 | 9,669 | 9,647 | 6,314 | 5,944 | 6,666 | 6,631 | 6,915 | 7,002 | 33,328 | 29,103 | 29,991 | 27,116 | 22,732 | 3,716 | 13,041 | 3,194 | 20,852 | 18,899 | 24,886 | 3,056 | 18,624 | 18,645 | 33,393 | 3,058 | 3,161 | 4,023 | 3,828 | 3,573 | 3,309 | 3,464 | 2,317 | 2,540 | 2,682 | 1,439 | 1,633 | 1,747 | 1,761 | 1,872 | 1,483 | 1,567 | 1,592 | 1,754 | 1,986 | 1,825 | 1,716 | 2,080 | 1,839 | 2,061 | 4,652 | 4,958 |
Belastingschulden
| 6,396 | 7,819 | 12,591 | 11,677 | 6,674 | 4,474 | 7,838 | 8,724 | 5,757 | 5,509 | 8,109 | 10,897 | 7,729 | 8,050 | 7,829 | 8,207 | 5,312 | 6,294 | 5,767 | 5,625 | 3,179 | 6,894 | 6,331 | 8,729 | 6,369 | 5,886 | 5,242 | 6,440 | 4,127 | 7,926 | 6,962 | 6,860 | 4,200 | 7,262 | 7,370 | 6,190 | 3,911 | 5,163 | 5,079 | 5,004 | 3,138 | 7,306 | 5,980 | 4,671 | 2,813 | 7,143 | 5,436 | 4,152 | 2,211 | 6,813 | 8,015 | 7,353 | 6,181 | 7,268 | 6,736 | 5,734 | 3,883 | 7,982 | 4,258 | 4,417 | 7,425 | 3,735 |
Uitgestelde opbrengsten
| 6,396 | 7,819 | 12,591 | 16,354 | 12,297 | 9,481 | 12,009 | 12,854 | 9,483 | 8,959 | 11,809 | 13,997 | 11,718 | 12,109 | 11,939 | 12,512 | 9,090 | 10,049 | 10,177 | 9,946 | 7,430 | 8,481 | 7,828 | 10,538 | 8,027 | 39,116 | 41,557 | 40,086 | 36,233 | 40,887 | 41,101 | 36,628 | 32,952 | 38,563 | 39,286 | 33,529 | 29,840 | 32,248 | 31,613 | 27,366 | 24,625 | 31,842 | 29,502 | 26,546 | 24,425 | 31,155 | 26,793 | 4,152 | 2,211 | 6,813 | 8,015 | 7,353 | 6,181 | 7,268 | 6,736 | 5,734 | 3,883 | 7,982 | 4,258 | 4,417 | 7,425 | 3,735 |
Overige kortlopende verplichtingen
| 25,856 | 26,423 | 29,413 | 23,219 | 20,398 | 21,983 | 20,832 | 20,147 | 19,292 | 22,510 | 19,644 | 18,534 | 17,899 | 19,619 | 17,617 | 16,769 | 16,052 | 20,186 | 16,145 | 16,562 | 16,404 | 17,246 | 15,346 | 16,004 | 15,995 | 31,326 | 25,645 | 25,948 | 22,618 | 24,356 | 21,360 | 22,727 | 21,518 | 22,353 | 21,288 | 18,448 | 18,642 | 21,860 | 19,220 | 16,658 | 20,902 | 21,400 | 22,283 | 21,893 | 21,410 | 21,563 | 14,123 | 15,262 | 17,727 | 17,168 | 14,613 | 17,635 | 18,834 | 17,535 | 19,340 | 25,294 | 21,380 | 18,386 | 18,006 | 17,056 | 14,427 | 15,244 |
Totaal kortlopende verplichtingen
| 212,746 | 213,498 | 204,770 | 205,849 | 182,435 | 184,758 | 186,610 | 178,320 | 167,426 | 167,962 | 168,285 | 155,859 | 152,163 | 160,650 | 156,095 | 138,214 | 134,100 | 141,681 | 143,053 | 128,183 | 157,943 | 161,653 | 165,610 | 161,641 | 153,668 | 130,793 | 140,717 | 124,324 | 130,451 | 135,847 | 145,913 | 110,800 | 122,034 | 130,885 | 151,120 | 101,174 | 97,310 | 103,027 | 107,805 | 89,752 | 92,835 | 100,167 | 105,006 | 89,006 | 90,875 | 97,809 | 89,113 | 79,382 | 82,335 | 90,865 | 93,803 | 83,587 | 86,412 | 87,655 | 96,674 | 88,178 | 84,764 | 88,088 | 92,733 | 78,854 | 88,733 | 95,054 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 21,796 | 21,911 | 24,967 | 20,613 | 24,082 | 23,272 | 27,084 | 27,806 | 31,301 | 31,673 | 35,400 | 34,832 | 38,415 | 38,283 | 42,099 | 40,726 | 41,157 | 41,630 | 42,687 | 42,934 | 13,697 | 13,297 | 15,201 | 15,582 | 14,873 | 16,669 | 15,666 | 16,120 | 14,556 | 18,730 | 15,646 | 15,200 | 15,930 | 13,497 | 12,880 | 12,219 | 12,779 | 9,893 | 8,785 | 8,979 | 9,385 | 9,974 | 7,963 | 8,197 | 8,249 | 7,839 | 12,109 | 12,440 | 12,496 | 13,101 | 12,837 | 12,748 | 12,659 | 13,140 | 13,507 | 12,832 | 13,094 | 10,021 | 10,210 | 10,095 | 5,441 | 484 |
Uitgestelde opbrengsten niet-vlottend
| -15,837 | 16,423 | 0 | 22,638 | 21,815 | 20,426 | 21,256 | 22,435 | 22,861 | 22,370 | 22,483 | 23,868 | 24,138 | 23,955 | 26,463 | 23,711 | 24,312 | 24,385 | 23,153 | 23,424 | 23,967 | 11,230 | 9,430 | 9,463 | 7,201 | 5,539 | 0 | 0 | 0 | 7,401 | 0 | 0 | 0 | 8,042 | 0 | 0 | 0 | 3,449 | 0 | 0 | 0 | 6,345 | 0 | 0 | 0 | 7,616 | 0 | 0 | 0 | 9,553 | 0 | 0 | 0 | 16,409 | 0 | 0 | 0 | 22,470 | 0 | 0 | 15,260 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 15,837 | 16,408 | 14,454 | 14,078 | 13,701 | 9,418 | 9,668 | 9,923 | 10,168 | 14,347 | 15,104 | 15,721 | 14,887 | 16,722 | 16,898 | 16,077 | 14,093 | 12,393 | 15,084 | 13,789 | 13,846 | 16,408 | 14,299 | 18,022 | 16,671 | 20,232 | 0 | 0 | 0 | 18,631 | 0 | 0 | 0 | 26,102 | 0 | 0 | 0 | 23,800 | 0 | 0 | 0 | 17,859 | 0 | 0 | 0 | 14,958 | 0 | 0 | 0 | 11,646 | 0 | 0 | 0 | 11,829 | 0 | 0 | 0 | 12,888 | 0 | 0 | 10,620 | 0 |
Overige niet-vlottende verplichtingen
| 41,558 | 9,129 | 25,641 | 2,620 | 2,593 | 2,551 | 2,537 | 2,515 | 2,493 | 2,481 | 2,441 | 2,433 | 2,474 | 2,485 | 2,758 | 2,374 | 2,427 | 2,469 | 2,440 | 2,415 | 2,431 | 2,444 | 2,575 | 2,590 | 2,432 | 3,102 | 35,633 | 33,548 | 32,940 | 3,054 | 32,615 | 30,323 | 34,429 | 2,854 | 35,047 | 28,774 | 30,928 | 2,722 | 30,121 | 29,045 | 28,223 | 2,824 | 30,310 | 27,294 | 28,229 | 2,884 | 23,331 | 23,280 | 23,481 | 2,895 | 23,446 | 25,378 | 25,279 | 3,120 | 32,904 | 33,923 | 35,676 | 2,992 | 35,286 | 34,674 | 3,106 | 28,213 |
Totaal niet-vlottende verplichtingen
| 63,354 | 63,871 | 65,062 | 59,949 | 62,191 | 55,667 | 60,545 | 62,679 | 66,823 | 70,871 | 75,428 | 76,854 | 79,914 | 81,445 | 88,218 | 82,888 | 81,989 | 80,877 | 83,364 | 82,562 | 53,941 | 43,379 | 41,505 | 45,657 | 41,177 | 45,542 | 51,299 | 49,668 | 47,496 | 47,816 | 48,261 | 45,523 | 50,359 | 50,495 | 47,927 | 40,993 | 43,707 | 39,864 | 38,906 | 38,024 | 37,608 | 37,002 | 38,273 | 35,491 | 36,478 | 33,297 | 35,440 | 35,720 | 35,977 | 37,195 | 36,283 | 38,126 | 37,938 | 44,498 | 46,411 | 46,755 | 48,770 | 48,371 | 45,496 | 44,769 | 34,427 | 28,697 |
Totaal passiva
| 276,100 | 277,369 | 269,832 | 265,798 | 244,626 | 240,425 | 247,155 | 240,999 | 234,249 | 238,833 | 243,713 | 232,713 | 232,077 | 242,095 | 244,313 | 221,102 | 216,089 | 222,558 | 226,417 | 210,745 | 211,884 | 205,032 | 207,115 | 207,298 | 194,845 | 176,335 | 192,016 | 173,992 | 177,947 | 183,663 | 194,174 | 156,323 | 172,393 | 181,380 | 199,047 | 142,167 | 141,017 | 142,891 | 146,711 | 127,776 | 130,443 | 137,169 | 143,279 | 124,497 | 127,353 | 131,106 | 124,553 | 115,102 | 118,312 | 128,060 | 130,086 | 121,713 | 124,350 | 132,153 | 143,085 | 134,933 | 133,534 | 136,459 | 138,229 | 123,623 | 123,160 | 123,751 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 403,295 | 0 | 0 | 0 | 379,623 | 362,439 | 357,537 | 353,725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 | 25,122 |
Ingehouden winsten
| 373,234 | 369,779 | 369,361 | 364,907 | 345,926 | 339,147 | 334,086 | 333,178 | 323,327 | 299,281 | 300,785 | 294,013 | 284,768 | 280,697 | 271,476 | 262,887 | 252,955 | 246,616 | 242,639 | 236,237 | 228,578 | 228,526 | 242,946 | 239,093 | 232,223 | 327,996 | 322,627 | 317,596 | 309,241 | 308,074 | 304,546 | 301,161 | 291,984 | 293,803 | 289,940 | 281,436 | 276,057 | 273,319 | 274,504 | 268,022 | 263,941 | 263,585 | 264,777 | 259,105 | 255,818 | 257,067 | 252,488 | 249,477 | 246,076 | 247,138 | 244,856 | 243,577 | 242,398 | 236,831 | 233,341 | 229,463 | 227,145 | 223,857 | 247,662 | 243,113 | 235,052 | 227,494 |
Overige gereserveerde algehele resultaten
| 72,689 | 65,568 | 53,329 | 60,412 | 51,126 | 34,001 | 37,556 | 46,378 | 34,821 | 45,221 | 33,643 | 34,128 | 33,479 | 69,100 | 29,015 | 28,809 | 21,821 | 12,277 | 25,441 | 18,949 | 21,225 | 29,237 | 21,454 | 31,175 | 29,045 | 21,971 | 25,682 | 23,567 | 19,606 | 17,854 | 15,171 | 501 | 18,148 | 30,634 | 42,060 | 34,373 | 41,935 | 38,127 | 26,519 | 19,532 | 17,123 | 18,505 | 14,196 | 8,246 | 6,396 | -1,327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 20,782 | 32,716 | 32,132 | 32,094 | -371,048 | 32,157 | 32,122 | 27,701 | -348,449 | -324,403 | -325,907 | -319,135 | 38,557 | 9,097 | 43,982 | 43,983 | 43,981 | 43,979 | 43,967 | 43,966 | 43,895 | 43,896 | 44,511 | 44,499 | 44,413 | -6,784 | -6,772 | -8,247 | -8,331 | -8,368 | -8,365 | 14,357 | 13,612 | 12,344 | 12,590 | 26,759 | 26,738 | 26,729 | 26,732 | 26,734 | 26,724 | 26,705 | 26,699 | 26,699 | 26,694 | 25,291 | 11,078 | 9,923 | 14,614 | 8,822 | 3,462 | 11,315 | 13,049 | 10,130 | 11,662 | 12,605 | 15,177 | 17,478 | 4,119 | 6,614 | 19,455 | 25,135 |
Totaal eigen vermogen van aandeelhouders
| 491,827 | 493,185 | 479,944 | 482,535 | 454,421 | 430,427 | 428,886 | 432,379 | 414,444 | 407,660 | 391,180 | 387,853 | 381,926 | 384,016 | 369,595 | 360,801 | 343,879 | 327,994 | 337,169 | 324,274 | 318,820 | 326,781 | 334,033 | 339,889 | 330,803 | 368,305 | 366,659 | 358,038 | 345,638 | 342,682 | 336,474 | 341,141 | 348,866 | 361,903 | 369,712 | 367,690 | 369,852 | 363,297 | 352,877 | 339,410 | 332,910 | 333,917 | 330,794 | 319,172 | 314,030 | 307,480 | 288,688 | 284,522 | 285,812 | 281,082 | 273,440 | 280,014 | 280,569 | 272,083 | 270,125 | 267,190 | 267,444 | 266,457 | 276,903 | 274,849 | 279,629 | 277,751 |
Totaal eigen vermogen
| 535,028 | 535,009 | 521,102 | 523,424 | 493,352 | 467,949 | 465,020 | 469,823 | 451,600 | 444,590 | 426,817 | 422,257 | 415,816 | 421,435 | 405,434 | 387,715 | 369,979 | 354,062 | 363,432 | 349,599 | 343,636 | 352,545 | 358,012 | 363,925 | 353,801 | 391,775 | 390,880 | 369,813 | 357,348 | 353,515 | 347,187 | 351,524 | 359,061 | 371,689 | 376,257 | 374,445 | 376,659 | 369,848 | 361,630 | 347,719 | 341,245 | 342,298 | 339,298 | 327,720 | 322,409 | 315,026 | 294,394 | 290,175 | 291,566 | 286,657 | 278,959 | 285,580 | 286,239 | 277,595 | 275,658 | 272,774 | 273,114 | 271,951 | 283,185 | 281,099 | 285,569 | 284,028 |
Totaal passiva en aandeelhoudersvermogen
| 811,128 | 812,378 | 790,934 | 748,333 | 737,978 | 708,374 | 712,175 | 710,822 | 648,693 | 683,423 | 634,893 | 620,566 | 647,893 | 663,530 | 649,747 | 608,817 | 586,068 | 576,620 | 589,849 | 560,344 | 555,520 | 557,577 | 565,127 | 571,223 | 548,646 | 568,110 | 582,896 | 543,805 | 535,295 | 537,178 | 541,361 | 507,847 | 531,454 | 553,069 | 575,304 | 516,612 | 517,676 | 512,739 | 508,341 | 475,495 | 471,688 | 479,467 | 482,577 | 452,217 | 449,762 | 446,132 | 418,947 | 405,277 | 409,878 | 414,717 | 409,045 | 407,293 | 410,589 | 409,748 | 418,743 | 407,707 | 406,648 | 408,410 | 421,414 | 404,722 | 408,729 | 407,779 |