Nippon Coke & Engineering Company, Limited
TSE:3315.T
92 (JPY) • At close November 12, 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
| 5,595 | 6,160 | 5,479 | 5,528 | 5,171 | 5,620 | 5,666 | 5,163 | 5,273 | 5,023 | 6,130 | 5,793 | 3,827 | 5,713 | 6,427 | 3,303 | 4,534 | 3,873 | 6,603 | 5,008 | 8,743 | 11,418 | 4,219 | 5,371 | 5,841 | 6,172 | 7,079 | 5,159 | 6,124 | 4,517 | 4,103 | 3,457 | 4,983 | 6,944 | 3,872 | 3,739 | 4,173 | 3,510 | 3,329 | 3,592 | 3,615 | 3,203 | 3,700 | 3,560 | 4,172 | 3,787 | 3,294 | 3,386 | 4,228 | 5,523 | 4,673 | 4,052 | 4,187 | 6,121 | 5,831 | 5,405 | 4,386 | 5,786 | 4,439 | 4,530 | 9,926 | 10,119 |
Kortetermijnbeleggingen
| 0 | 4 | 0 | 4 | -1,029 | 4 | 0 | 4 | -1,061 | -1,073 | -1,107 | -1,116 | 0 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 884 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -200 | 0 | 0 | 0 | -210 | 0 | 0 | 0 | -278 | 0 | 0 | 0 | -351 | 0 | 0 | 0 | -424 | 0 | 0 | -486 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 5,595 | 6,164 | 5,479 | 5,528 | 5,171 | 5,620 | 5,666 | 5,163 | 5,273 | 5,023 | 6,130 | 5,793 | 3,827 | 5,713 | 6,427 | 3,303 | 4,534 | 3,873 | 6,603 | 5,008 | 8,743 | 11,418 | 4,219 | 5,371 | 5,841 | 6,172 | 7,079 | 5,159 | 6,124 | 4,517 | 4,103 | 3,457 | 4,983 | 6,944 | 3,872 | 3,739 | 4,173 | 3,510 | 3,329 | 3,592 | 3,615 | 3,203 | 3,700 | 3,560 | 4,172 | 3,787 | 3,294 | 3,386 | 4,228 | 5,523 | 4,673 | 4,052 | 4,187 | 6,121 | 5,831 | 5,405 | 4,386 | 5,786 | 4,439 | 4,530 | 9,926 | 10,119 |
Nettovorderingen
| 13,977 | 14,758 | 15,528 | 17,908 | 14,779 | 14,856 | 14,126 | 18,386 | 14,672 | 19,706 | 12,649 | 5,901 | 9,224 | 9,599 | 9,634 | 9,069 | 8,698 | 10,627 | 9,765 | 11,956 | 14,035 | 13,936 | 13,417 | 12,867 | 13,861 | 13,365 | 10,245 | 11,622 | 11,211 | 10,861 | 10,622 | 8,453 | 8,505 | 10,273 | 10,170 | 10,321 | 8,510 | 14,072 | 10,440 | 9,483 | 8,570 | 13,329 | 9,997 | 8,722 | 8,577 | 12,822 | 9,186 | 8,586 | 10,068 | 10,810 | 9,821 | 10,260 | 11,725 | 14,352 | 11,618 | 10,726 | 12,909 | 9,304 | 7,462 | 7,673 | 10,392 | 13,162 |
Voorraad
| 42,249 | 42,737 | 43,189 | 40,432 | 41,532 | 46,668 | 49,370 | 48,617 | 55,176 | 35,258 | 36,486 | 25,478 | 20,332 | 16,214 | 17,512 | 18,459 | 18,148 | 19,610 | 20,872 | 23,567 | 25,958 | 25,511 | 25,324 | 23,924 | 24,561 | 22,240 | 22,232 | 19,853 | 20,937 | 22,233 | 20,066 | 13,723 | 14,178 | 14,968 | 16,143 | 17,775 | 18,909 | 17,267 | 16,021 | 17,600 | 18,116 | 16,822 | 18,895 | 15,856 | 19,363 | 17,336 | 18,102 | 21,462 | 20,943 | 20,976 | 26,946 | 26,484 | 27,808 | 23,039 | 23,096 | 24,355 | 19,427 | 16,160 | 19,482 | 18,883 | 26,580 | 38,773 |
Overige vlottende activa
| 365 | 745 | 578 | 596 | 1,269 | 3,059 | 4,183 | 2,757 | 2,487 | 1,913 | 1,437 | 729 | 503 | 576 | 569 | 601 | 896 | 1,408 | 1,273 | 814 | 688 | 519 | 1,086 | 908 | 1,117 | 1,532 | 2,023 | 2,305 | 3,294 | 1,731 | 1,605 | 1,812 | 3,144 | 2,664 | 4,217 | 2,600 | 2,797 | 746 | 2,826 | 2,548 | 3,239 | 930 | 3,062 | 2,989 | 3,216 | 730 | 3,728 | 3,825 | 4,740 | 1,084 | 4,117 | 4,033 | 6,468 | 2,418 | 6,291 | 5,474 | 5,429 | 937 | 4,219 | 3,024 | 1,374 | 6,426 |
Totaal vlottende activa
| 62,186 | 64,404 | 64,774 | 64,464 | 62,751 | 70,203 | 73,345 | 74,923 | 77,608 | 61,900 | 56,702 | 37,901 | 33,886 | 32,102 | 34,142 | 31,432 | 32,276 | 35,518 | 38,513 | 41,345 | 49,424 | 51,384 | 44,046 | 43,070 | 45,380 | 43,309 | 41,579 | 38,939 | 41,566 | 39,342 | 36,396 | 27,445 | 30,810 | 34,849 | 34,402 | 34,435 | 34,389 | 35,595 | 32,616 | 33,223 | 33,540 | 34,284 | 35,654 | 31,127 | 35,328 | 34,675 | 34,310 | 37,259 | 39,979 | 38,393 | 45,557 | 44,829 | 50,188 | 45,930 | 46,836 | 45,960 | 42,151 | 32,187 | 35,602 | 34,110 | 48,272 | 68,480 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 71,328 | 70,352 | 67,394 | 65,670 | 64,658 | 63,967 | 63,325 | 63,266 | 61,772 | 61,507 | 62,562 | 62,764 | 63,823 | 64,911 | 65,125 | 64,541 | 65,292 | 65,367 | 66,248 | 65,612 | 65,621 | 65,487 | 64,985 | 65,561 | 66,671 | 67,517 | 68,839 | 69,954 | 71,633 | 69,703 | 70,703 | 71,957 | 72,556 | 73,350 | 74,605 | 77,205 | 77,243 | 77,695 | 73,184 | 72,561 | 72,983 | 73,564 | 73,715 | 74,493 | 75,412 | 75,990 | 76,867 | 78,044 | 79,300 | 80,349 | 81,047 | 79,640 | 79,630 | 80,026 | 74,188 | 74,155 | 75,092 | 75,294 | 76,351 | 76,823 | 78,508 | 79,600 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 394 | 424 | 398 | 431 | 408 | 428 | 433 | 432 | 424 | 439 | 425 | 441 | 382 | 380 | 375 | 395 | 423 | 455 | 482 | 513 | 503 | 504 | 443 | 440 | 435 | 465 | 506 | 520 | 520 | 532 | 536 | 546 | 558 | 545 | 381 | 401 | 375 | 353 | 649 | 658 | 665 | 673 | 552 | 553 | 572 | 563 | 531 | 515 | 464 | 488 | 476 | 526 | 510 | 542 | 564 | 551 | 589 | 610 | 629 | 659 | 729 | 804 |
Goodwill en immateriële activa
| 394 | 424 | 398 | 431 | 408 | 428 | 433 | 432 | 424 | 439 | 425 | 441 | 382 | 380 | 375 | 395 | 423 | 455 | 482 | 513 | 503 | 504 | 443 | 440 | 435 | 465 | 506 | 520 | 520 | 532 | 536 | 546 | 558 | 545 | 381 | 401 | 375 | 353 | 649 | 658 | 665 | 673 | 552 | 553 | 572 | 563 | 531 | 515 | 464 | 488 | 476 | 526 | 510 | 542 | 564 | 551 | 589 | 610 | 629 | 659 | 729 | 804 |
Langetermijnbeleggingen
| 2,154 | 1,194 | 1,186 | 1,162 | 2,082 | 938 | 907 | 820 | 1,891 | 1,943 | 1,953 | 1,962 | 808 | 863 | 825 | 754 | 738 | 702 | 723 | 672 | 4,738 | 673 | 4,793 | 5,028 | 5,076 | 481 | 4,607 | 4,869 | 5,956 | 2,038 | 6,205 | 6,313 | 5,199 | 612 | 5,573 | 6,320 | 6,229 | 1,056 | 6,594 | 6,637 | 6,725 | 1,126 | 6,613 | 6,691 | 6,718 | 1,126 | 6,949 | 7,020 | 0 | 1,234 | 0 | 0 | 0 | 1,323 | 0 | 0 | 0 | 1,492 | 0 | 0 | 1,730 | 0 |
Belastingvorderingen
| 3,658 | 3,476 | 3,382 | 3,384 | 3,637 | 3,667 | 4,494 | 5,005 | 3,623 | 2,976 | 2,734 | 2,741 | 2,618 | 2,747 | 2,496 | 2,865 | 2,870 | 2,942 | 2,666 | 3,147 | -4,738 | 2,782 | -4,793 | -5,028 | -5,076 | 2,476 | -4,607 | -4,869 | -5,956 | 2,219 | -6,205 | -6,313 | -5,199 | 2,350 | -5,573 | -6,320 | -6,229 | 3,421 | -6,594 | -6,637 | -6,725 | 3,848 | -6,613 | -6,691 | -6,718 | 3,859 | -6,949 | -7,020 | 0 | 4,107 | 0 | 0 | 0 | 5,004 | 0 | 0 | 0 | 6,320 | 0 | 0 | 6,290 | 0 |
Overige niet-vlottende activa
| 2 | 993 | 1,028 | 1,042 | -1 | 997 | 1,039 | 1,052 | 0 | 1 | -1 | 0 | 1,129 | 1,146 | 1,277 | 1,289 | 1,301 | 1,318 | 1,346 | 1,357 | 4,739 | 1,400 | 4,793 | 5,028 | 5,077 | 1,452 | 4,608 | 4,869 | 5,956 | 1,921 | 6,205 | 6,313 | 5,199 | 2,097 | 5,574 | 6,321 | 6,229 | 1,727 | 6,594 | 6,638 | 6,726 | 1,767 | 6,614 | 6,691 | 6,719 | 1,830 | 6,950 | 7,021 | 7,032 | 2,110 | 8,430 | 8,438 | 9,732 | 4,175 | 11,408 | 11,435 | 12,028 | 2,378 | 10,245 | 10,133 | 2,906 | 8,409 |
Totaal niet-vlottende activa
| 77,536 | 76,439 | 73,388 | 71,689 | 70,784 | 69,997 | 70,198 | 70,575 | 67,710 | 66,866 | 67,673 | 67,908 | 68,760 | 70,047 | 70,098 | 69,844 | 70,624 | 70,784 | 71,465 | 71,301 | 70,863 | 70,846 | 70,221 | 71,029 | 72,183 | 72,391 | 73,953 | 75,343 | 78,109 | 76,413 | 77,444 | 78,816 | 78,313 | 78,954 | 80,560 | 83,927 | 83,847 | 84,252 | 80,427 | 79,857 | 80,374 | 80,978 | 80,881 | 81,737 | 82,703 | 83,368 | 84,348 | 85,580 | 86,796 | 88,288 | 89,953 | 88,604 | 89,872 | 91,070 | 86,160 | 86,141 | 87,709 | 86,094 | 87,225 | 87,615 | 90,163 | 88,813 |
Totaal activa
| 139,722 | 140,843 | 138,165 | 136,154 | 133,537 | 140,202 | 143,546 | 145,499 | 145,319 | 128,767 | 124,377 | 105,811 | 102,648 | 102,151 | 104,241 | 101,278 | 102,903 | 106,304 | 109,980 | 112,648 | 120,288 | 122,233 | 114,268 | 114,101 | 117,563 | 115,702 | 115,533 | 114,283 | 119,675 | 115,758 | 113,842 | 106,262 | 109,125 | 113,804 | 114,963 | 118,363 | 118,237 | 119,851 | 113,044 | 113,080 | 113,914 | 115,263 | 116,537 | 112,865 | 118,031 | 118,045 | 118,659 | 122,839 | 126,775 | 126,681 | 135,510 | 133,433 | 140,060 | 137,000 | 132,996 | 132,101 | 129,860 | 118,281 | 122,827 | 121,725 | 138,435 | 157,293 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 18,635 | 20,704 | 20,278 | 22,122 | 23,054 | 24,215 | 26,854 | 29,410 | 43,325 | 29,878 | 30,261 | 17,335 | 12,965 | 10,901 | 12,973 | 11,386 | 10,211 | 14,310 | 14,518 | 17,766 | 20,450 | 20,920 | 21,249 | 17,244 | 22,628 | 19,287 | 16,266 | 14,083 | 16,001 | 16,788 | 15,066 | 8,922 | 9,985 | 11,470 | 11,227 | 13,623 | 14,068 | 14,922 | 12,956 | 12,625 | 13,331 | 16,741 | 16,225 | 11,751 | 16,072 | 17,547 | 11,896 | 17,523 | 18,517 | 14,200 | 18,797 | 15,352 | 19,850 | 16,036 | 17,561 | 17,438 | 16,291 | 8,999 | 10,807 | 9,698 | 12,403 | 27,202 |
Kortlopende schulden
| 36,427 | 37,445 | 34,461 | 28,931 | 29,501 | 37,591 | 38,259 | 35,349 | 22,329 | 14,094 | 7,002 | 7,010 | 7,022 | 7,029 | 7,052 | 9,614 | 9,032 | 7,677 | 7,056 | 7,056 | 7,078 | 7,084 | 16,148 | 21,228 | 17,926 | 19,020 | 10,824 | 13,329 | 11,258 | 9,946 | 8,568 | 7,136 | 6,699 | 6,710 | 30,340 | 30,005 | 29,734 | 29,519 | 16,348 | 19,089 | 17,927 | 15,078 | 18,483 | 20,253 | 16,881 | 16,195 | 20,728 | 19,863 | 18,269 | 22,351 | 17,269 | 19,042 | 17,616 | 17,626 | 48,233 | 50,802 | 50,656 | 52,102 | 11,080 | 10,950 | 28,998 | 23,050 |
Belastingschulden
| 103 | 603 | 168 | 534 | 58 | 182 | 89 | 1,012 | 150 | 3,027 | 2,294 | 1,954 | 769 | 1,556 | 196 | 175 | 74 | 298 | 107 | 505 | 157 | 1,327 | 726 | 617 | 242 | 265 | 66 | 164 | 179 | 628 | 132 | 142 | 38 | 244 | 157 | 653 | 269 | 993 | 9 | 491 | 212 | 1,528 | 816 | 890 | 547 | 465 | 233 | 289 | 144 | 241 | 212 | 291 | 1,288 | 1,503 | 1,224 | 1,150 | 1,171 | 142 | 78 | 181 | 192 | 180 |
Uitgestelde opbrengsten
| 103 | 1,177 | 930 | 1,595 | 944 | 2,762 | 932 | 2,730 | 1,574 | 4,630 | 3,178 | 3,169 | 1,571 | 2,725 | 926 | 1,272 | 796 | 1,657 | 906 | 1,728 | 956 | 2,535 | 1,477 | 1,720 | 986 | 1,337 | 799 | 1,261 | 1,082 | 1,802 | 951 | 1,293 | 878 | 1,571 | 970 | 1,876 | 1,057 | 10,150 | 784 | 1,665 | 1,047 | 2,689 | 1,692 | 2,154 | 1,429 | 1,700 | 1,215 | 1,746 | 1,245 | 1,802 | 1,548 | 2,074 | 2,414 | 3,869 | 3,338 | 3,661 | 3,252 | 2,624 | 3,167 | 2,033 | 7,749 | 2,213 |
Overige kortlopende verplichtingen
| -12,218 | -12,435 | -12,434 | -14,004 | -14,047 | -19,435 | -19,010 | -22,579 | -36,206 | -26,479 | -24,962 | -14,897 | -7,779 | -5,719 | -5,679 | -7,133 | -4,044 | -9,651 | -7,900 | -12,714 | -14,091 | -16,279 | -16,213 | -12,544 | -16,880 | -13,780 | -9,947 | -9,699 | -7,114 | -12,101 | -10,528 | -4,089 | -3,806 | -4,173 | -5,309 | -7,855 | -7,545 | -12,303 | -6,068 | -7,381 | -7,302 | -12,057 | -11,551 | -8,084 | -10,396 | -12,410 | -7,063 | -13,542 | -12,905 | -9,506 | -12,574 | -10,800 | -15,953 | -10,802 | -13,078 | -14,731 | -12,221 | -4,504 | -5,658 | -2,850 | -4,789 | -19,659 |
Totaal kortlopende verplichtingen
| 61,685 | 68,198 | 63,681 | 61,300 | 62,564 | 69,530 | 73,978 | 75,332 | 74,497 | 55,028 | 48,034 | 31,906 | 27,513 | 27,393 | 28,441 | 26,700 | 26,280 | 28,601 | 29,205 | 32,107 | 35,000 | 36,507 | 44,636 | 45,509 | 47,530 | 45,416 | 34,274 | 33,221 | 37,407 | 33,851 | 29,255 | 22,326 | 23,779 | 27,292 | 48,612 | 51,925 | 51,651 | 58,203 | 36,985 | 39,114 | 38,546 | 40,720 | 41,890 | 38,715 | 40,605 | 41,044 | 38,905 | 43,402 | 43,787 | 43,288 | 44,049 | 41,311 | 45,065 | 44,268 | 74,839 | 75,758 | 75,440 | 68,362 | 30,281 | 29,710 | 56,956 | 60,188 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 15,709 | 8,495 | 11,291 | 11,311 | 8,712 | 8,742 | 10,272 | 10,302 | 9,408 | 9,099 | 12,551 | 12,558 | 16,038 | 16,059 | 19,554 | 19,568 | 22,890 | 22,909 | 26,413 | 26,432 | 29,927 | 29,956 | 13,970 | 13,989 | 16,006 | 16,041 | 26,803 | 26,842 | 29,917 | 29,944 | 33,195 | 33,222 | 36,545 | 36,575 | 14,192 | 13,102 | 14,154 | 8,611 | 23,824 | 22,567 | 24,523 | 23,279 | 24,706 | 24,721 | 28,609 | 28,667 | 33,004 | 33,082 | 37,151 | 36,901 | 40,888 | 40,862 | 44,991 | 44,956 | 8,851 | 8,942 | 9,753 | 9,707 | 51,770 | 51,692 | 40,711 | 44,751 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 15 | 0 | 0 | 0 | -53 | 0 | 0 | 0 | -35 | 0 | 0 | 0 | -33 | 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 | 130 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 33 | 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
| 7,578 | 7,647 | 7,716 | 7,768 | 7,519 | 7,654 | 7,253 | 7,280 | 7,317 | 7,297 | 7,240 | 7,447 | 7,466 | 7,594 | 7,420 | 7,421 | 7,547 | 7,605 | 7,316 | 7,404 | 7,476 | 7,553 | 7,693 | 7,807 | 7,879 | 7,848 | 8,024 | 8,041 | 8,129 | 8,199 | 8,137 | 8,301 | 8,535 | 8,710 | 8,748 | 9,020 | 9,129 | 9,203 | 8,762 | 8,722 | 8,892 | 9,001 | 7,768 | 7,918 | 7,869 | 7,854 | 8,007 | 8,086 | 8,130 | 8,265 | 8,308 | 8,792 | 8,861 | 8,944 | 9,075 | 9,005 | 8,356 | 8,328 | 8,521 | 8,400 | 8,770 | 8,777 |
Totaal niet-vlottende verplichtingen
| 23,287 | 16,287 | 19,007 | 19,079 | 16,231 | 16,396 | 17,525 | 17,582 | 16,725 | 16,396 | 19,791 | 20,005 | 23,504 | 23,653 | 26,974 | 26,989 | 30,437 | 30,514 | 33,729 | 33,836 | 37,403 | 37,509 | 21,663 | 21,796 | 23,885 | 23,889 | 34,827 | 34,883 | 38,046 | 38,143 | 41,332 | 41,523 | 45,080 | 45,285 | 22,940 | 22,122 | 23,283 | 17,814 | 32,586 | 31,289 | 33,415 | 32,280 | 32,474 | 32,639 | 36,478 | 36,521 | 41,011 | 41,168 | 45,281 | 45,166 | 49,196 | 49,654 | 53,852 | 53,900 | 17,926 | 17,947 | 18,109 | 18,035 | 60,291 | 60,092 | 49,481 | 53,528 |
Totaal passiva
| 84,972 | 84,485 | 82,688 | 80,379 | 78,795 | 85,926 | 91,503 | 92,914 | 91,222 | 71,424 | 67,825 | 51,911 | 51,017 | 51,046 | 55,415 | 53,689 | 56,717 | 59,115 | 62,934 | 65,943 | 72,403 | 74,016 | 66,299 | 67,305 | 71,415 | 69,305 | 69,101 | 68,104 | 75,453 | 71,994 | 70,587 | 63,849 | 68,859 | 72,577 | 71,552 | 74,047 | 74,934 | 76,017 | 69,571 | 70,403 | 71,961 | 73,000 | 74,364 | 71,354 | 77,083 | 77,565 | 79,916 | 84,570 | 89,068 | 88,454 | 93,245 | 90,965 | 98,917 | 98,168 | 92,765 | 93,705 | 93,549 | 86,397 | 90,572 | 89,802 | 106,437 | 113,716 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 54,571 | 0 | 0 | 8 | 54,099 | 57,305 | 56,530 | 53,885 | 28 | 0 | 21 | 99 | 119 | 224 | 124 | 158 | 151 | 34 | 29 | 0 | 2 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 182 | 174 | 133 | 178 | 195 | 212 | 259 | 274 | 337 | 359 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 |
Ingehouden winsten
| 46,957 | 48,551 | 47,656 | 47,982 | 47,031 | 46,652 | 44,431 | 45,052 | 46,558 | 49,765 | 48,990 | 46,345 | 44,118 | 43,549 | 41,305 | 40,146 | 38,764 | 39,872 | 39,629 | 39,322 | 40,495 | 40,710 | 40,003 | 38,766 | 38,155 | 38,400 | 37,796 | 37,391 | 34,958 | 34,185 | 33,710 | 32,919 | 31,931 | 32,881 | 34,980 | 35,930 | 34,932 | 35,468 | 35,003 | 34,194 | 33,531 | 33,868 | 33,406 | 32,737 | 32,106 | 31,743 | 30,209 | 29,709 | 29,045 | 29,616 | 33,686 | 33,765 | 32,376 | 30,067 | 31,455 | 29,742 | 27,525 | 23,290 | 23,653 | 23,311 | 23,156 | 35,184 |
Overige gereserveerde algehele resultaten
| 252 | 265 | 280 | 258 | 171 | 84 | 72 | -8 | -2 | 38 | 22 | 15 | -28 | 7,541 | -21 | -99 | -119 | -224 | -124 | -158 | -151 | -34 | -29 | 35 | -2 | 2 | -7 | 145 | 621 | 936 | 1,034 | 981 | -182 | -174 | -133 | -178 | -195 | -212 | -259 | -274 | -337 | -359 | 13 | 26 | 89 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 541 | 539 | 541 | 535 | -54,031 | 540 | 540 | 533 | -53,558 | -56,765 | -55,990 | -53,345 | 513 | -6,985 | 521 | 443 | 422 | 317 | 417 | 383 | 390 | 507 | 966 | 995 | 993 | 995 | 1,636 | 1,643 | 1,643 | 1,643 | 1,643 | 1,643 | 1,461 | 1,469 | 1,512 | 1,467 | 1,450 | 1,433 | 1,386 | 1,371 | 1,307 | 1,286 | 1,645 | 1,645 | 1,644 | 1,615 | 1,510 | 1,504 | 1,566 | 1,507 | 1,471 | 1,589 | 1,651 | 1,646 | 1,657 | 1,537 | 1,668 | 1,594 | 1,602 | 1,612 | 1,842 | 1,334 |
Totaal eigen vermogen van aandeelhouders
| 54,750 | 56,355 | 55,477 | 55,775 | 54,742 | 54,276 | 52,043 | 52,585 | 54,097 | 57,343 | 56,552 | 53,900 | 51,631 | 51,105 | 48,826 | 47,589 | 46,186 | 47,189 | 47,046 | 46,705 | 47,885 | 48,217 | 47,969 | 46,796 | 46,148 | 46,397 | 46,432 | 46,179 | 44,222 | 43,764 | 43,387 | 42,543 | 40,392 | 41,350 | 43,492 | 44,397 | 43,382 | 43,901 | 43,389 | 42,565 | 41,838 | 42,154 | 42,064 | 41,408 | 40,839 | 40,358 | 38,719 | 38,213 | 37,611 | 38,123 | 42,157 | 42,354 | 41,027 | 38,713 | 40,112 | 38,279 | 36,193 | 31,884 | 32,255 | 31,923 | 31,998 | 43,518 |
Totaal eigen vermogen
| 54,750 | 56,355 | 55,477 | 55,775 | 54,742 | 54,276 | 52,043 | 52,585 | 54,097 | 57,343 | 56,552 | 53,900 | 51,631 | 51,105 | 48,826 | 47,589 | 46,186 | 47,189 | 47,046 | 46,705 | 47,885 | 48,217 | 47,969 | 46,796 | 46,148 | 46,397 | 46,432 | 46,179 | 44,222 | 43,764 | 43,255 | 42,413 | 40,266 | 41,227 | 43,411 | 44,316 | 43,303 | 43,834 | 43,473 | 42,677 | 41,953 | 42,263 | 42,173 | 41,511 | 40,948 | 40,480 | 38,743 | 38,269 | 37,707 | 38,227 | 42,265 | 42,468 | 41,143 | 38,832 | 40,231 | 38,396 | 36,311 | 31,884 | 32,255 | 31,923 | 31,998 | 43,577 |
Totaal passiva en aandeelhoudersvermogen
| 139,722 | 140,840 | 138,165 | 136,154 | 133,537 | 140,202 | 143,546 | 145,499 | 145,319 | 128,767 | 124,377 | 105,811 | 102,648 | 102,151 | 104,241 | 101,278 | 102,903 | 106,304 | 109,980 | 112,648 | 120,288 | 122,233 | 114,268 | 114,101 | 117,563 | 115,702 | 115,533 | 114,283 | 119,675 | 115,758 | 113,842 | 106,262 | 109,125 | 113,804 | 114,963 | 118,363 | 118,237 | 119,851 | 113,044 | 113,080 | 113,914 | 115,263 | 116,537 | 112,865 | 118,031 | 118,045 | 118,659 | 122,839 | 126,775 | 126,681 | 135,510 | 133,433 | 140,060 | 137,000 | 132,996 | 132,101 | 129,860 | 118,281 | 122,827 | 121,725 | 138,435 | 157,293 |