Nagatanien Holdings Co.,Ltd.
TSE:2899.T
3095 (JPY) • At close September 26, 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
| 9,776 | 8,990 | 8,537 | 9,734 | 11,014 | 8,834 | 7,289 | 7,355 | 8,098 | 9,142 | 7,441 | 7,897 | 8,561 | 8,609 | 7,937 | 8,096 | 7,652 | 7,870 | 8,338 | 7,854 | 7,838 | 7,711 | 7,152 | 7,567 | 7,856 | 8,481 | 7,047 | 7,921 | 7,736 | 7,734 | 8,068 | 7,102 | 7,655 | 8,083 | 7,559 | 7,474 | 7,299 | 8,195 | 8,413 | 8,292 | 8,155 | 8,468 | 9,155 | 6,747 | 6,821 | 8,094 | 7,555 | 7,198 | 6,745 | 7,208 | 7,221 | 7,004 | 6,857 | 8,185 | 8,974 | 8,114 | 6,287 | 6,263 | 5,998 | 6,347 | 6,714 | 6,290 |
Kortetermijnbeleggingen
| 0 | 15 | 0 | 15 | -3,587 | -379 | 0 | 0 | -3,946 | -2,543 | -3,961 | -3,904 | 0 | -296 | -3,964 | -3,806 | -3,500 | -163 | -3,276 | -3,200 | -2,984 | -156 | -2,903 | -2,758 | -2,719 | -84 | -2,347 | -2,236 | -2,257 | -42 | -2,164 | -2,003 | -2,050 | 0 | -1,759 | -1,594 | -1,658 | 0 | -1,645 | -1,671 | -1,598 | 0 | -1,675 | -1,228 | -1,381 | 0 | -1,567 | -1,832 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 9,776 | 9,005 | 8,537 | 9,734 | 11,014 | 8,834 | 7,289 | 7,355 | 8,098 | 9,142 | 7,441 | 7,897 | 8,561 | 8,609 | 7,937 | 8,096 | 7,652 | 7,870 | 8,338 | 7,854 | 7,838 | 7,711 | 7,152 | 7,567 | 7,856 | 8,481 | 7,047 | 7,921 | 7,736 | 7,734 | 8,068 | 7,102 | 7,655 | 8,083 | 7,559 | 7,474 | 7,299 | 8,195 | 8,413 | 8,292 | 8,155 | 8,468 | 9,155 | 6,747 | 6,821 | 8,094 | 7,555 | 7,198 | 6,745 | 7,308 | 7,221 | 7,004 | 6,857 | 8,185 | 8,974 | 8,114 | 6,287 | 6,268 | 5,998 | 6,347 | 6,714 | 6,290 |
Nettovorderingen
| 14,245 | 16,767 | 18,684 | 16,796 | 14,244 | 15,968 | 18,745 | 15,670 | 13,436 | 16,511 | 18,189 | 15,111 | 12,185 | 13,976 | 17,075 | 14,522 | 12,923 | 14,316 | 14,779 | 12,149 | 11,412 | 13,810 | 16,581 | 14,726 | 14,269 | 14,782 | 17,241 | 13,630 | 13,742 | 15,734 | 17,339 | 12,312 | 9,443 | 10,698 | 12,248 | 9,557 | 9,210 | 11,150 | 12,698 | 10,227 | 9,350 | 11,461 | 12,571 | 9,782 | 8,712 | 11,744 | 12,370 | 9,787 | 8,860 | 13,655 | 11,805 | 8,552 | 7,205 | 11,982 | 11,919 | 10,619 | 7,582 | 9,629 | 12,073 | 9,493 | 9,692 | 13,720 |
Voorraad
| 17,331 | 15,138 | 15,919 | 16,291 | 15,595 | 15,999 | 16,569 | 18,072 | 16,860 | 13,549 | 12,394 | 12,335 | 13,068 | 11,662 | 11,428 | 12,197 | 13,187 | 11,613 | 11,087 | 12,541 | 13,219 | 13,244 | 12,402 | 12,950 | 12,421 | 12,178 | 11,410 | 11,540 | 11,728 | 11,699 | 10,713 | 8,086 | 8,991 | 9,096 | 8,183 | 8,683 | 9,166 | 8,905 | 7,813 | 8,621 | 8,657 | 7,539 | 7,198 | 7,590 | 7,507 | 7,214 | 6,686 | 7,761 | 7,727 | 7,124 | 6,500 | 7,423 | 7,885 | 5,713 | 6,130 | 7,053 | 7,416 | 6,357 | 6,387 | 7,090 | 6,930 | 6,333 |
Overige vlottende activa
| 2,075 | 1,441 | 1,451 | 1,641 | 1,990 | 1,755 | 1,534 | 1,641 | 1,824 | 1,699 | 1,800 | 1,779 | 2,079 | 1,517 | 1,386 | 1,245 | 1,524 | 1,601 | 1,638 | 1,323 | 1,666 | 1,432 | 1,574 | 1,488 | 1,784 | 1,799 | 2,468 | 2,030 | 2,303 | 1,827 | 2,378 | 1,529 | 1,636 | 1,117 | 2,112 | 1,591 | 1,625 | 809 | 1,659 | 1,619 | 1,674 | 714 | 1,777 | 1,180 | 1,179 | 285 | 1,097 | 1,055 | 1,125 | 272 | 1,104 | 1,071 | 1,075 | 139 | 989 | 953 | 997 | 181 | 766 | 708 | 423 | 1,004 |
Totaal vlottende activa
| 43,427 | 42,351 | 44,591 | 44,462 | 42,843 | 42,556 | 44,137 | 42,738 | 40,218 | 40,901 | 39,824 | 37,122 | 35,893 | 35,764 | 37,826 | 36,060 | 35,286 | 35,400 | 35,842 | 33,867 | 34,135 | 36,197 | 37,709 | 36,731 | 36,330 | 37,240 | 38,166 | 35,121 | 35,509 | 36,994 | 38,498 | 29,029 | 27,725 | 28,994 | 30,102 | 27,305 | 27,300 | 29,059 | 30,583 | 28,759 | 27,836 | 28,182 | 30,701 | 25,299 | 24,219 | 27,337 | 27,708 | 25,801 | 24,457 | 28,359 | 26,630 | 24,050 | 23,022 | 26,019 | 28,012 | 26,739 | 22,282 | 22,435 | 25,224 | 23,638 | 23,759 | 27,347 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 38,496 | 35,101 | 35,795 | 35,643 | 34,445 | 33,399 | 33,942 | 32,777 | 31,023 | 30,548 | 30,211 | 30,294 | 29,666 | 29,371 | 29,881 | 29,503 | 29,394 | 29,406 | 29,257 | 29,240 | 29,306 | 28,282 | 28,557 | 28,320 | 28,081 | 28,521 | 28,887 | 26,983 | 26,759 | 26,833 | 26,764 | 23,749 | 24,125 | 24,232 | 23,632 | 23,652 | 23,612 | 23,230 | 23,160 | 22,620 | 22,294 | 21,990 | 22,083 | 20,927 | 21,046 | 20,994 | 20,846 | 20,695 | 20,597 | 20,544 | 20,554 | 20,664 | 20,669 | 20,631 | 21,197 | 18,446 | 18,616 | 18,577 | 18,570 | 18,448 | 17,550 | 16,906 |
Goodwill
| 8,883 | 8,702 | 9,387 | 9,436 | 9,112 | 9,309 | 10,076 | 9,546 | 8,988 | 8,781 | 8,800 | 8,923 | 9,118 | 8,868 | 10,925 | 11,270 | 11,433 | 11,701 | 11,811 | 12,019 | 12,459 | 12,681 | 13,126 | 13,129 | 13,030 | 13,760 | 14,143 | 12,184 | 12,398 | 12,625 | 12,695 | 5,654 | 5,743 | 5,833 | 5,922 | 6,092 | 6,088 | 6,175 | 6,262 | 6,349 | 6,436 | 6,473 | 6,555 | 0 | 7 | 15 | 23 | 30 | 38 | 46 | 53 | 61 | 69 | 77 | 84 | 92 | 100 | 107 | 66 | 25 | 0 | 0 |
Immateriële activa
| 0 | 277 | 247 | 202 | 221 | 253 | 282 | 304 | 332 | 356 | 385 | 367 | 511 | 363 | 360 | 383 | 381 | 285 | 428 | 417 | 370 | 284 | 264 | 236 | 220 | 170 | 178 | 182 | 191 | 179 | 183 | 151 | 168 | 176 | 187 | 135 | 115 | 107 | 111 | 120 | 129 | 136 | 148 | 121 | 132 | 141 | 138 | 129 | 128 | 117 | 122 | 128 | 138 | 148 | 157 | 167 | 174 | 180 | 202 | 175 | 104 | 105 |
Goodwill en immateriële activa
| 8,883 | 8,979 | 9,634 | 9,638 | 9,333 | 9,562 | 10,358 | 9,850 | 9,320 | 9,137 | 9,185 | 9,290 | 9,629 | 9,231 | 11,285 | 11,653 | 11,814 | 11,986 | 12,239 | 12,436 | 12,829 | 12,965 | 13,390 | 13,365 | 13,250 | 13,930 | 14,321 | 12,366 | 12,589 | 12,804 | 12,878 | 5,805 | 5,911 | 6,009 | 6,109 | 6,227 | 6,203 | 6,282 | 6,373 | 6,469 | 6,565 | 6,609 | 6,703 | 121 | 139 | 156 | 161 | 159 | 166 | 163 | 175 | 189 | 207 | 225 | 241 | 259 | 274 | 287 | 268 | 200 | 104 | 105 |
Langetermijnbeleggingen
| 9,720 | 10,056 | 7,839 | 9,163 | 12,131 | 8,018 | 7,406 | 6,861 | 10,927 | 10,029 | 10,618 | 11,028 | 6,706 | 7,521 | 10,786 | 11,370 | 10,310 | 6,580 | 11,092 | 10,347 | 9,879 | 7,897 | 10,079 | 11,515 | 11,431 | 8,411 | 11,280 | 13,931 | 13,617 | 11,505 | 13,035 | 12,232 | 12,065 | 10,130 | 9,720 | 8,881 | 10,126 | 8,273 | 9,271 | 8,495 | 8,162 | 6,755 | 8,639 | 7,794 | 7,713 | 6,385 | 7,080 | 6,871 | 0 | 5,648 | 0 | 0 | 0 | 6,054 | 0 | 0 | 0 | 6,546 | 0 | 0 | 5,463 | 0 |
Belastingvorderingen
| 290 | 2,324 | -7,839 | -9,163 | -3,587 | 1,167 | -7,406 | -6,861 | -3,946 | 1,242 | -3,961 | -3,904 | -6,706 | 1,434 | -10,786 | -11,370 | -10,310 | 1,405 | -11,092 | -10,347 | -9,879 | 1,107 | -10,079 | -11,515 | -11,431 | 264 | -11,280 | -13,931 | -13,617 | 319 | -13,035 | -12,232 | -12,065 | 329 | -9,720 | -8,881 | -10,126 | 111 | -9,271 | -8,495 | -8,162 | 189 | -8,639 | -7,794 | -7,713 | 305 | -7,080 | -6,871 | 0 | 573 | 0 | 0 | 0 | 941 | 0 | 0 | 0 | 550 | 0 | 0 | 889 | 0 |
Overige niet-vlottende activa
| 3,753 | 2,515 | 11,158 | 12,474 | 3,587 | 1,910 | 11,243 | 10,719 | 3,945 | -1 | 3,962 | 3,904 | 10,549 | 1,871 | 10,787 | 11,370 | 10,310 | 1,611 | 11,092 | 10,348 | 9,879 | 1,492 | 10,078 | 11,514 | 11,431 | 1,534 | 11,280 | 13,931 | 13,617 | 1,412 | 13,035 | 12,232 | 12,065 | 1,395 | 9,720 | 8,880 | 10,127 | 1,396 | 9,271 | 8,494 | 8,162 | 1,343 | 8,639 | 7,794 | 7,714 | 892 | 7,080 | 6,873 | 6,985 | 1,038 | 7,577 | 7,825 | 8,184 | 1,153 | 8,015 | 8,086 | 8,188 | 1,561 | 8,532 | 8,348 | 2,098 | 8,824 |
Totaal niet-vlottende activa
| 61,142 | 58,975 | 56,587 | 57,755 | 55,909 | 54,056 | 55,543 | 53,346 | 51,269 | 50,955 | 50,015 | 50,612 | 49,844 | 49,428 | 51,953 | 52,526 | 51,518 | 50,988 | 52,588 | 52,024 | 52,014 | 51,743 | 52,025 | 53,199 | 52,762 | 52,660 | 54,488 | 53,280 | 52,965 | 52,873 | 52,677 | 41,786 | 42,101 | 42,095 | 39,461 | 38,759 | 39,942 | 39,292 | 38,804 | 37,583 | 37,021 | 36,886 | 37,425 | 28,842 | 28,899 | 28,732 | 28,087 | 27,727 | 27,748 | 27,966 | 28,306 | 28,678 | 29,060 | 29,004 | 29,453 | 26,791 | 27,078 | 27,521 | 27,370 | 26,996 | 26,104 | 25,835 |
Totaal activa
| 104,569 | 101,326 | 101,180 | 102,218 | 98,754 | 96,615 | 99,681 | 96,086 | 91,489 | 91,859 | 89,840 | 87,735 | 85,739 | 85,194 | 89,780 | 88,588 | 86,806 | 86,391 | 88,432 | 85,891 | 86,151 | 87,943 | 89,737 | 89,932 | 89,094 | 89,905 | 92,656 | 88,402 | 88,475 | 89,869 | 91,176 | 70,817 | 69,829 | 71,092 | 69,565 | 66,066 | 67,244 | 68,352 | 69,388 | 66,344 | 64,859 | 65,070 | 68,128 | 54,143 | 53,119 | 56,072 | 55,797 | 53,528 | 52,205 | 56,325 | 54,936 | 52,728 | 52,082 | 55,023 | 57,465 | 53,530 | 49,360 | 49,956 | 52,594 | 50,634 | 49,863 | 53,182 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 11,192 | 9,656 | 7,985 | 8,746 | 7,940 | 7,205 | 8,248 | 8,823 | 8,044 | 6,896 | 6,914 | 6,334 | 6,762 | 5,919 | 6,095 | 6,105 | 6,255 | 5,982 | 6,153 | 5,889 | 6,823 | 7,013 | 6,371 | 6,502 | 6,584 | 6,884 | 9,211 | 9,196 | 8,881 | 9,020 | 9,733 | 7,151 | 7,180 | 7,494 | 7,937 | 7,128 | 7,538 | 7,978 | 8,389 | 7,945 | 8,023 | 7,080 | 8,142 | 6,756 | 6,941 | 7,104 | 7,595 | 7,400 | 7,006 | 12,017 | 7,273 | 6,853 | 7,040 | 11,086 | 7,366 | 7,507 | 7,662 | 11,932 | 8,067 | 7,514 | 12,085 | 9,649 |
Kortlopende schulden
| 12,882 | 9,694 | 10,500 | 11,750 | 14,841 | 14,243 | 12,410 | 12,783 | 7,503 | 7,609 | 6,252 | 5,945 | 15,322 | 15,626 | 15,346 | 17,350 | 12,483 | 8,861 | 8,577 | 8,385 | 7,454 | 7,756 | 7,337 | 8,201 | 7,870 | 7,124 | 6,883 | 6,732 | 7,456 | 16,372 | 15,586 | 3,063 | 15,270 | 15,143 | 11,271 | 11,275 | 4,286 | 5,109 | 4,548 | 3,765 | 2,986 | 3,452 | 11,368 | 1,892 | 8,392 | 11,273 | 8,898 | 8,412 | 1,419 | 3,983 | 1,940 | 1,959 | 2,477 | 5,490 | 5,591 | 6,635 | 10,290 | 9,618 | 6,945 | 6,239 | 6,111 | 6,528 |
Belastingschulden
| 1,023 | 1,015 | 1,879 | 1,557 | 862 | 797 | 978 | 1,158 | 760 | 919 | 1,146 | 937 | 612 | 1,148 | 1,268 | 1,124 | 707 | 682 | 718 | 550 | 311 | 867 | 1,167 | 1,072 | 701 | 590 | 1,023 | 849 | 506 | 1,075 | 1,239 | 738 | 395 | 753 | 695 | 361 | 231 | 397 | 601 | 674 | 383 | 1,020 | 952 | 550 | 328 | 249 | 316 | 397 | 210 | 1,273 | 1,171 | 750 | 471 | 574 | 822 | 459 | 237 | 619 | 633 | 372 | 321 | 702 |
Uitgestelde opbrengsten
| 1,023 | 154 | 2,334 | 2,301 | 1,272 | 7,664 | 1,385 | 1,860 | 1,148 | 7,033 | 1,510 | 1,585 | 1,122 | 6,837 | 1,614 | 1,764 | 1,205 | 6,604 | 1,062 | 1,187 | 810 | 6,480 | 1,484 | 1,679 | 1,174 | 6,406 | 1,321 | 1,449 | 984 | 7,440 | 1,542 | 1,333 | 858 | 6,526 | 989 | 946 | 682 | 6,307 | 888 | 1,266 | 814 | 6,817 | 1,219 | 1,088 | 644 | 5,461 | 510 | 918 | 504 | 1,770 | 1,374 | 1,280 | 1,001 | 1,397 | 1,017 | 980 | 505 | 1,077 | 808 | 851 | 790 | 885 |
Overige kortlopende verplichtingen
| 9,369 | 11,040 | 12,455 | 12,121 | 11,127 | 5,295 | 13,227 | 11,056 | 11,183 | 6,251 | 11,807 | 10,335 | 10,148 | 4,889 | 12,985 | 11,493 | 11,138 | 6,487 | 11,813 | 10,075 | 10,411 | 4,789 | 11,527 | 9,952 | 9,731 | 4,793 | 8,861 | 7,251 | 7,737 | 3,140 | 9,690 | 6,557 | 6,314 | 1,467 | 7,529 | 6,216 | 6,096 | 1,237 | 7,836 | 6,488 | 6,410 | 1,110 | 7,150 | 5,574 | 5,785 | 1,119 | 6,676 | 6,063 | 5,765 | 873 | 6,556 | 5,627 | 5,182 | 872 | 6,194 | 5,013 | 5,168 | 1,171 | 6,717 | 5,210 | 1,229 | 6,436 |
Totaal kortlopende verplichtingen
| 34,466 | 30,544 | 33,274 | 34,918 | 35,180 | 34,407 | 35,270 | 34,522 | 27,878 | 27,789 | 26,483 | 24,199 | 33,354 | 33,271 | 36,040 | 36,712 | 31,081 | 27,934 | 27,605 | 25,536 | 25,498 | 26,038 | 26,719 | 26,334 | 25,359 | 25,207 | 26,276 | 24,628 | 25,058 | 35,972 | 36,551 | 18,104 | 29,622 | 30,630 | 27,726 | 25,565 | 18,602 | 20,631 | 21,661 | 19,464 | 18,233 | 18,459 | 27,879 | 15,310 | 21,762 | 24,957 | 23,679 | 22,793 | 14,694 | 18,643 | 17,143 | 15,719 | 15,700 | 18,845 | 20,168 | 20,135 | 23,625 | 23,798 | 22,537 | 19,814 | 20,215 | 23,498 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 15,459 | 16,176 | 16,460 | 17,211 | 17,361 | 19,106 | 17,580 | 18,481 | 23,811 | 25,629 | 24,958 | 25,913 | 16,422 | 18,298 | 17,747 | 16,522 | 21,668 | 23,538 | 22,881 | 23,909 | 24,305 | 26,101 | 25,356 | 25,395 | 25,748 | 27,664 | 27,108 | 28,117 | 28,427 | 19,795 | 19,039 | 19,306 | 7,274 | 8,519 | 7,906 | 8,297 | 15,537 | 15,518 | 14,964 | 15,323 | 15,539 | 16,595 | 9,190 | 9,191 | 2,214 | 3,178 | 2,410 | 2,583 | 9,609 | 10,552 | 9,812 | 10,001 | 10,028 | 10,943 | 10,253 | 7,610 | 656 | 1,485 | 4,795 | 6,196 | 6,350 | 6,068 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 1,613 | 0 | 0 | 0 | 572 | 0 | 0 | 0 | 632 | 0 | 0 | 0 | 634 | 0 | 0 | 0 | 590 | 0 | 0 | 0 | 552 | 0 | 0 | 0 | 604 | 0 | 0 | 0 | 783 | 0 | 0 | 0 | 742 | 0 | 0 | 0 | 541 | 0 | 0 | 0 | 1,053 | 0 | 0 | 0 | 732 | 0 | 0 | 0 | 596 | 0 | 0 | 0 | 513 | 0 | 0 | 0 | 279 | 0 | 0 | 314 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 4,318 | 0 | 0 | 0 | 1,307 | 0 | 0 | 0 | 1,139 | 0 | 0 | 0 | 734 | 0 | 0 | 0 | 928 | 0 | 0 | 0 | 1,214 | 0 | 0 | 0 | 1,367 | 0 | 0 | 0 | 851 | 0 | 0 | 0 | 657 | 0 | 0 | 0 | 835 | 0 | 0 | 0 | 441 | 0 | 0 | 0 | 514 | 0 | 0 | 0 | 499 | 0 | 0 | 0 | 569 | 0 | 0 | 0 | 569 | 0 | 0 | 569 | 0 |
Overige niet-vlottende verplichtingen
| 5,853 | 1,798 | 5,181 | 5,550 | 5,042 | 1,159 | 4,506 | 4,144 | 3,586 | 981 | 3,133 | 3,531 | 3,598 | 1,224 | 4,001 | 4,179 | 3,773 | 1,110 | 4,058 | 3,857 | 3,816 | 1,240 | 3,638 | 4,121 | 4,154 | 1,241 | 4,526 | 3,965 | 4,038 | 1,249 | 4,087 | 3,169 | 3,197 | 942 | 3,394 | 3,066 | 3,185 | 1,186 | 3,464 | 3,325 | 3,263 | 1,157 | 3,310 | 3,083 | 3,129 | 1,067 | 3,058 | 3,044 | 3,139 | 1,254 | 3,047 | 3,112 | 3,121 | 1,220 | 3,018 | 2,951 | 2,956 | 1,202 | 2,785 | 2,788 | 1,269 | 2,236 |
Totaal niet-vlottende verplichtingen
| 21,312 | 23,905 | 21,641 | 22,761 | 22,403 | 22,144 | 22,086 | 22,625 | 27,397 | 28,381 | 28,091 | 29,444 | 20,020 | 20,890 | 21,748 | 20,701 | 25,441 | 26,166 | 26,939 | 27,766 | 28,121 | 29,107 | 28,994 | 29,516 | 29,902 | 30,876 | 31,634 | 32,082 | 32,465 | 22,678 | 23,126 | 22,475 | 10,471 | 10,860 | 11,300 | 11,363 | 18,722 | 18,080 | 18,428 | 18,648 | 18,802 | 19,246 | 12,500 | 12,274 | 5,343 | 5,491 | 5,468 | 5,627 | 12,748 | 12,901 | 12,859 | 13,113 | 13,149 | 13,245 | 13,271 | 10,561 | 3,612 | 3,535 | 7,580 | 8,984 | 8,502 | 8,304 |
Totaal passiva
| 55,778 | 54,449 | 54,915 | 57,679 | 57,583 | 56,551 | 57,356 | 57,147 | 55,275 | 56,170 | 54,574 | 53,643 | 53,374 | 54,161 | 57,788 | 57,413 | 56,522 | 54,100 | 54,544 | 53,302 | 53,619 | 55,145 | 55,713 | 55,850 | 55,261 | 56,083 | 57,910 | 56,710 | 57,523 | 58,650 | 59,677 | 40,579 | 40,093 | 41,490 | 39,026 | 36,928 | 37,324 | 38,711 | 40,089 | 38,112 | 37,035 | 37,705 | 40,379 | 27,584 | 27,105 | 30,448 | 29,147 | 28,420 | 27,442 | 31,544 | 30,002 | 28,832 | 28,849 | 32,090 | 33,439 | 30,696 | 27,237 | 27,333 | 30,117 | 28,798 | 28,717 | 31,802 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 34,708 | 0 | 0 | 0 | 32,380 | 31,768 | 31,863 | 30,416 | 0 | 0 | 2,114 | 1,627 | 2,162 | 2,404 | 1,247 | 1,898 | 1,777 | 1,614 | 1,358 | 909 | 1,070 | 318 | 345 | 793 | 1,065 | 848 | 1,463 | 2,054 | 2,000 | 1,953 | 1,279 | 1,697 | 1,022 | 1,251 | 2,003 | 2,254 | 2,405 | 2,601 | 2,151 | 2,406 | 2,586 | 2,699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 | 3,502 |
Ingehouden winsten
| 36,359 | 35,530 | 35,916 | 34,448 | 33,280 | 32,690 | 32,836 | 31,762 | 30,746 | 30,134 | 30,229 | 28,782 | 27,711 | 27,379 | 28,523 | 27,257 | 26,738 | 26,599 | 27,126 | 26,102 | 25,918 | 26,000 | 26,949 | 26,570 | 26,238 | 25,444 | 26,484 | 24,833 | 24,354 | 24,388 | 25,273 | 24,443 | 23,888 | 23,704 | 23,960 | 22,983 | 23,092 | 23,035 | 23,441 | 22,623 | 22,199 | 21,819 | 21,740 | 20,461 | 20,095 | 19,825 | 19,943 | 18,705 | 18,260 | 18,215 | 18,884 | 17,769 | 17,267 | 16,918 | 17,836 | 16,814 | 16,437 | 16,456 | 16,453 | 15,782 | 15,467 | 16,046 |
Overige gereserveerde algehele resultaten
| 7,593 | 6,682 | 5,704 | 5,715 | 3,793 | 3,446 | 5,222 | 3,173 | 1,771 | 1,889 | 1,483 | 1,845 | 1,469 | 4,236 | -2,114 | -1,627 | -2,162 | -2,404 | -1,247 | -1,898 | -1,777 | -1,614 | -1,358 | -909 | -1,070 | -318 | -345 | -793 | -1,065 | -848 | -1,463 | -2,054 | -2,000 | -1,953 | -1,279 | -1,697 | -1,022 | -1,251 | -2,003 | -2,254 | -2,405 | -2,601 | -2,151 | -2,406 | -2,586 | -2,699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -2,074 | -2,073 | -2,076 | -2,074 | -36,782 | -2,074 | -1,869 | -1,868 | -34,248 | -33,636 | -33,731 | -32,284 | -1,867 | -5,419 | -1,377 | -891 | -1,203 | 988 | 2,145 | 1,923 | 2,044 | 2,228 | 2,486 | 2,936 | 3,070 | 3,824 | 3,801 | 3,559 | 3,181 | 3,400 | 2,789 | 2,200 | 2,259 | 2,308 | 2,983 | 2,566 | 3,244 | 3,014 | 2,265 | 2,021 | 2,038 | 1,959 | 2,411 | 2,509 | 2,330 | 2,220 | 3,132 | 2,841 | 2,947 | 3,009 | 2,491 | 2,573 | 2,415 | 2,463 | 2,494 | 2,342 | 2,009 | 2,483 | 2,331 | 2,338 | 1,948 | 1,594 |
Totaal eigen vermogen van aandeelhouders
| 45,380 | 43,641 | 43,046 | 41,591 | 38,501 | 37,564 | 39,691 | 36,569 | 34,151 | 33,657 | 33,346 | 32,261 | 30,815 | 29,698 | 30,648 | 29,868 | 29,037 | 31,089 | 32,773 | 31,527 | 31,464 | 31,730 | 32,937 | 33,008 | 32,810 | 32,770 | 33,787 | 31,894 | 31,037 | 31,290 | 31,564 | 30,145 | 29,649 | 29,514 | 30,445 | 29,051 | 29,838 | 29,551 | 29,208 | 28,146 | 27,739 | 27,280 | 27,653 | 26,472 | 25,927 | 25,547 | 26,577 | 25,048 | 24,709 | 24,726 | 24,877 | 23,844 | 23,184 | 22,883 | 23,832 | 22,658 | 21,948 | 22,441 | 22,286 | 21,622 | 20,917 | 21,142 |
Totaal eigen vermogen
| 48,788 | 46,872 | 46,265 | 44,539 | 41,171 | 40,064 | 42,325 | 38,939 | 36,214 | 35,689 | 35,266 | 34,092 | 32,365 | 31,033 | 31,992 | 31,175 | 30,284 | 32,291 | 33,888 | 32,589 | 32,532 | 32,798 | 34,024 | 34,082 | 33,833 | 33,822 | 34,746 | 31,692 | 30,952 | 31,219 | 31,499 | 30,238 | 29,736 | 29,602 | 30,539 | 29,138 | 29,920 | 29,641 | 29,299 | 28,232 | 27,824 | 27,365 | 27,749 | 26,559 | 26,014 | 25,624 | 26,650 | 25,108 | 24,763 | 24,781 | 24,934 | 23,896 | 23,233 | 22,933 | 24,026 | 22,834 | 22,123 | 22,623 | 22,477 | 21,836 | 21,146 | 21,380 |
Totaal passiva en aandeelhoudersvermogen
| 104,569 | 101,321 | 101,180 | 102,218 | 98,754 | 96,615 | 99,681 | 96,086 | 91,489 | 91,859 | 89,840 | 87,735 | 85,739 | 85,194 | 89,780 | 88,588 | 86,806 | 86,391 | 88,432 | 85,891 | 86,151 | 87,943 | 89,737 | 89,932 | 89,094 | 89,905 | 92,656 | 88,402 | 88,475 | 89,869 | 91,176 | 70,817 | 69,829 | 71,092 | 69,565 | 66,066 | 67,244 | 68,352 | 69,388 | 66,344 | 64,859 | 65,070 | 68,128 | 54,143 | 53,119 | 56,072 | 55,797 | 53,528 | 52,205 | 56,325 | 54,936 | 52,728 | 52,082 | 55,023 | 57,465 | 53,530 | 49,360 | 49,956 | 52,594 | 50,634 | 49,863 | 53,182 |