Nippon Paper Industries Co., Ltd.
TSE:3863.T
872 (JPY) • At close November 8, 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 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 166,410 | 138,493 | 164,858 | 122,601 | 135,125 | 96,938 | 144,350 | 106,868 | 93,501 | 97,657 | 136,845 | 68,640 | 56,794 | 47,198 | 69,733 | 101,754 | 115,050 | 231,982 | 52,846 | 38,089 | 41,276 | 31,156 | 63,455 | 45,523 | 43,583 | 70,643 | 59,003 | 55,939 | 48,285 | 36,571 | 90,514 | 44,233 | 63,553 | 41,079 | 112,510 | 101,866 | 139,507 | 122,146 | 84,100 | 50,715 | 88,746 | 57,411 | 97,247 | 84,101 | 90,891 | 68,493 | 109,870 | 73,004 | 99,243 | 119,129 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 4 | -58,307 | -15,486 | 0 | 4 | -59,889 | -19,954 | 0 | 926 | 0 | 34 | -26,586 | -27,656 | -20,896 | -1,095 | -25,027 | -27,654 | -27,676 | -6,215 | -27,985 | -28,200 | -28,033 | -6,048 | -20,292 | -20,865 | -21,256 | -1,618 | -19,752 | -20,441 | -24,033 | -1,750 | -24,470 | -25,507 | -24,123 | -4,643 | -22,253 | -22,178 | -22,666 | -1,562 | -18,372 | -18,473 | -20,813 | 269 | -6,462 | 169 | 316 |
Liquide middelen en kortetermijnbeleggingen
| 166,410 | 138,493 | 164,858 | 122,601 | 135,125 | 96,938 | 144,350 | 106,868 | 93,501 | 97,657 | 136,845 | 68,640 | 56,794 | 47,198 | 69,733 | 101,754 | 115,050 | 231,982 | 52,846 | 38,089 | 41,276 | 31,156 | 63,455 | 45,523 | 43,583 | 70,643 | 59,003 | 55,939 | 48,285 | 36,571 | 90,514 | 44,233 | 63,553 | 41,079 | 112,510 | 101,866 | 139,507 | 122,146 | 84,100 | 50,715 | 88,746 | 57,411 | 97,247 | 84,101 | 90,891 | 68,493 | 110,139 | 73,004 | 99,412 | 119,445 |
Nettovorderingen
| 195,300 | 205,164 | 204,548 | 208,287 | 212,326 | 194,165 | 189,128 | 253,829 | 224,555 | 234,036 | 245,205 | 271,524 | 236,414 | 245,197 | 251,210 | 260,572 | 234,386 | 220,434 | 228,178 | 249,006 | 226,929 | 243,556 | 234,671 | 251,805 | 225,526 | 231,228 | 226,916 | 246,193 | 212,024 | 229,425 | 207,183 | 245,213 | 188,755 | 227,334 | 202,265 | 231,415 | 184,628 | 209,338 | 206,131 | 239,495 | 195,788 | 218,204 | 217,986 | 226,061 | 195,529 | 215,250 | 237,374 | 230,277 | 361,098 | 353,758 |
Voorraad
| 229,757 | 232,422 | 224,810 | 239,563 | 242,970 | 251,573 | 238,513 | 245,388 | 238,706 | 223,347 | 190,783 | 196,618 | 188,684 | 185,845 | 173,677 | 184,101 | 194,424 | 179,290 | 171,787 | 182,262 | 180,588 | 185,613 | 177,894 | 177,071 | 172,873 | 170,894 | 165,897 | 171,643 | 170,394 | 165,771 | 158,679 | 161,685 | 162,520 | 161,761 | 158,072 | 166,826 | 167,845 | 168,633 | 163,054 | 168,646 | 167,681 | 165,409 | 151,248 | 158,555 | 156,428 | 158,959 | 134,819 | 156,654 | 131,869 | 122,410 |
Overige vlottende activa
| 41,524 | 49,561 | 44,397 | 46,837 | 48,337 | 61,565 | 55,714 | 59,760 | 62,688 | 61,639 | 45,101 | 46,688 | 44,080 | 45,120 | 39,144 | 46,921 | 39,748 | 45,764 | 44,060 | 41,597 | 39,763 | 44,152 | 39,387 | 43,841 | 42,298 | 48,378 | 44,814 | 56,841 | 46,195 | 51,197 | 29,829 | 47,551 | 42,657 | 46,738 | 30,065 | 58,461 | 48,473 | 54,743 | 31,213 | 60,486 | 56,897 | 61,481 | 38,936 | 54,296 | 38,525 | 54,926 | 29,542 | 63,077 | 28,096 | 47,467 |
Totaal vlottende activa
| 632,991 | 625,640 | 638,613 | 617,288 | 638,758 | 604,241 | 627,705 | 665,845 | 619,450 | 616,679 | 617,934 | 583,470 | 525,972 | 523,360 | 533,764 | 593,348 | 583,608 | 677,470 | 496,871 | 510,954 | 488,556 | 504,477 | 515,407 | 518,240 | 484,280 | 521,143 | 496,630 | 530,616 | 476,898 | 482,964 | 486,205 | 498,682 | 457,485 | 476,912 | 502,912 | 558,568 | 540,453 | 554,860 | 484,498 | 519,342 | 509,112 | 502,505 | 505,417 | 523,013 | 481,373 | 497,628 | 511,874 | 523,012 | 620,475 | 643,080 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 816,732 | 807,557 | 805,331 | 809,308 | 806,770 | 795,106 | 796,820 | 818,778 | 810,521 | 808,007 | 774,989 | 769,179 | 776,540 | 782,276 | 782,012 | 769,132 | 768,863 | 670,690 | 680,524 | 677,371 | 676,814 | 678,093 | 677,613 | 686,680 | 698,968 | 699,405 | 717,927 | 716,892 | 718,670 | 711,396 | 686,813 | 678,859 | 680,828 | 676,157 | 669,298 | 676,376 | 691,957 | 696,195 | 715,406 | 716,639 | 721,365 | 724,951 | 729,179 | 735,281 | 741,879 | 749,400 | 680,944 | 749,513 | 545,698 | 570,820 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,596 | 19,716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,754 | 15,390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,766 | 15,328 | 16,029 | 0 | 16,078 | 0 | 0 |
Immateriële activa
| 0 | 21,974 | 22,599 | 23,364 | 23,355 | 22,424 | 22,540 | 23,985 | 24,200 | 24,395 | 23,278 | 23,091 | 24,303 | 24,759 | 24,710 | 8,006 | 7,739 | 8,819 | 8,996 | 9,480 | 9,989 | 10,586 | 11,137 | 11,786 | 12,393 | 12,980 | 13,868 | 14,631 | 14,910 | 15,331 | 15,543 | 5,076 | 5,263 | 14,541 | 15,291 | 15,820 | 16,636 | 17,233 | 18,992 | 19,609 | 20,337 | 21,059 | 21,804 | 7,488 | 6,713 | 6,608 | 7,656 | 6,920 | 6,823 | 0 |
Goodwill en immateriële activa
| 22,494 | 21,974 | 22,599 | 23,364 | 23,355 | 22,424 | 22,540 | 23,985 | 24,200 | 24,395 | 23,278 | 23,091 | 24,303 | 24,759 | 24,710 | 29,602 | 27,455 | 8,819 | 8,996 | 9,480 | 9,989 | 10,586 | 11,137 | 11,786 | 12,393 | 12,980 | 13,868 | 14,631 | 14,910 | 15,331 | 15,543 | 19,830 | 20,653 | 14,541 | 15,291 | 15,820 | 16,636 | 17,233 | 18,992 | 19,609 | 20,337 | 21,059 | 21,804 | 22,254 | 22,041 | 22,637 | 7,656 | 22,998 | 6,823 | 7,318 |
Langetermijnbeleggingen
| 179,129 | 269,595 | 174,935 | 173,472 | 174,597 | 226,684 | 182,112 | 170,652 | 179,899 | 238,510 | 200,310 | 179,784 | 181,117 | 163,779 | 180,581 | 178,984 | 184,041 | 177,889 | 156,986 | 192,467 | 187,793 | 187,478 | 165,413 | 184,666 | 215,405 | 208,727 | 184,598 | 214,881 | 211,198 | 204,345 | 185,209 | 196,771 | 187,894 | 200,918 | 182,532 | 227,939 | 226,018 | 228,872 | 256,722 | 256,751 | 235,013 | 234,572 | 203,535 | 220,652 | 218,967 | 225,439 | 181,434 | 191,228 | 147,717 | 150,930 |
Belastingvorderingen
| 0 | -21,974 | 10,844 | -173,472 | -174,597 | -58,307 | 9,624 | -170,652 | -179,899 | -59,889 | 7,425 | -179,784 | -181,117 | -163,779 | 7,134 | -178,984 | -184,041 | -177,889 | 4,776 | -192,467 | -187,793 | -187,478 | 4,492 | -184,666 | -215,405 | -208,727 | 2,502 | -214,881 | -211,198 | -204,345 | 2,217 | -196,771 | -187,894 | -200,918 | 10,730 | -227,939 | -226,018 | -228,872 | 8,928 | -256,751 | -235,013 | -234,572 | 9,614 | -220,652 | -218,967 | -225,439 | 38,439 | -191,228 | 23,790 | 22,996 |
Overige niet-vlottende activa
| 87,772 | 21,975 | 78,923 | 230,954 | 235,630 | 58,307 | 27,739 | 229,300 | 243,173 | 59,888 | 15,349 | 223,007 | 225,875 | 215,160 | 19,122 | 178,984 | 184,042 | 177,889 | 15,313 | 192,467 | 187,793 | 187,479 | 16,749 | 184,665 | 215,405 | 208,727 | 17,510 | 214,880 | 211,197 | 204,345 | 12,896 | 196,771 | 187,894 | 200,918 | 10,153 | 227,939 | 226,018 | 228,872 | 11,073 | 256,751 | 235,013 | 234,572 | 11,342 | 220,651 | 218,966 | 225,438 | 9,793 | 206,528 | 31,065 | 9,985 |
Totaal niet-vlottende activa
| 1,106,127 | 1,099,127 | 1,092,632 | 1,063,626 | 1,065,755 | 1,044,214 | 1,038,835 | 1,072,063 | 1,077,894 | 1,070,911 | 1,021,351 | 1,015,277 | 1,026,718 | 1,022,195 | 1,013,559 | 977,718 | 980,360 | 857,398 | 866,595 | 879,318 | 874,596 | 876,158 | 875,404 | 883,131 | 926,766 | 921,112 | 936,405 | 946,403 | 944,777 | 931,072 | 902,678 | 895,460 | 889,375 | 891,616 | 888,004 | 920,135 | 934,611 | 942,300 | 1,011,121 | 992,999 | 976,715 | 980,582 | 975,474 | 978,186 | 982,886 | 997,475 | 918,266 | 979,039 | 755,093 | 762,049 |
Totaal activa
| 1,739,118 | 1,724,767 | 1,731,245 | 1,680,916 | 1,704,515 | 1,648,456 | 1,666,542 | 1,737,910 | 1,697,344 | 1,687,593 | 1,639,286 | 1,598,748 | 1,552,692 | 1,545,555 | 1,547,326 | 1,571,067 | 1,563,970 | 1,534,868 | 1,363,469 | 1,390,274 | 1,363,155 | 1,380,636 | 1,390,814 | 1,401,372 | 1,411,047 | 1,442,257 | 1,433,036 | 1,477,021 | 1,421,677 | 1,414,037 | 1,388,885 | 1,394,144 | 1,346,863 | 1,368,530 | 1,390,918 | 1,478,704 | 1,475,065 | 1,497,160 | 1,495,622 | 1,512,342 | 1,485,829 | 1,483,090 | 1,480,894 | 1,501,202 | 1,464,261 | 1,495,105 | 1,430,143 | 1,502,053 | 1,375,568 | 1,405,132 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 145,498 | 158,877 | 157,815 | 158,763 | 159,102 | 144,398 | 154,167 | 180,702 | 144,409 | 145,713 | 141,435 | 155,763 | 131,337 | 128,904 | 125,115 | 137,121 | 117,885 | 112,601 | 120,593 | 143,695 | 121,841 | 139,878 | 145,132 | 154,454 | 144,890 | 140,734 | 142,275 | 150,373 | 148,571 | 130,003 | 128,926 | 139,225 | 111,834 | 110,373 | 113,354 | 132,046 | 115,008 | 116,837 | 127,856 | 145,367 | 125,853 | 129,040 | 130,997 | 144,192 | 122,777 | 139,764 | 127,448 | 133,231 | 114,912 | 123,306 |
Kortlopende schulden
| 216,387 | 229,731 | 227,654 | 216,952 | 243,241 | 224,972 | 244,383 | 211,168 | 192,188 | 196,847 | 230,703 | 201,207 | 206,098 | 215,559 | 199,009 | 266,634 | 288,810 | 381,935 | 206,719 | 248,000 | 242,510 | 245,562 | 234,227 | 253,354 | 258,304 | 325,424 | 288,063 | 333,805 | 309,324 | 318,653 | 272,391 | 280,669 | 267,957 | 259,688 | 256,366 | 267,015 | 261,739 | 286,150 | 264,898 | 269,182 | 292,165 | 290,350 | 292,326 | 272,043 | 242,708 | 238,147 | 257,089 | 229,546 | 245,465 | 242,069 |
Belastingschulden
| 0 | 1,824 | 7,246 | 4,199 | 4,838 | 2,355 | 3,269 | 2,019 | 3,488 | 1,967 | 2,182 | 901 | 3,633 | 1,625 | 3,799 | 2,315 | 3,639 | 1,721 | 5,363 | 2,629 | 3,472 | 1,789 | 5,156 | 3,181 | 2,506 | 1,211 | 1,968 | 923 | 1,781 | 2,246 | 5,369 | 3,786 | 5,125 | 1,925 | 4,147 | 1,837 | 2,501 | 905 | 3,141 | 3,818 | 4,097 | 1,069 | 4,561 | 3,125 | 4,239 | 1,628 | 2,735 | 2,440 | 3,072 | 4,730 |
Uitgestelde opbrengsten
| 3,140 | 1,824 | 7,246 | 21,696 | 24,982 | 20,342 | 3,269 | 15,914 | 17,583 | 16,233 | 2,182 | 14,445 | 18,088 | 15,688 | 3,799 | 13,104 | 14,740 | 7,147 | 5,363 | 8,542 | 10,176 | 8,172 | 5,156 | 9,326 | 9,238 | 7,251 | 1,968 | 7,431 | 9,000 | 7,988 | 5,369 | 9,334 | 11,423 | 7,953 | 4,147 | 8,394 | 11,457 | 7,685 | 3,141 | 11,253 | 12,118 | 9,123 | 4,561 | 11,116 | 12,050 | 9,354 | 2,735 | 6,095 | 10,310 | 14,756 |
Overige kortlopende verplichtingen
| 109,416 | 106,001 | 102,054 | 96,435 | 92,198 | 84,150 | 102,766 | 97,655 | 93,235 | 94,824 | 94,815 | 83,205 | 82,804 | 85,481 | 98,764 | 92,019 | 90,400 | 82,952 | 101,534 | 88,773 | 84,535 | 86,368 | 93,351 | 88,452 | 90,778 | 82,802 | 97,411 | 85,808 | 89,264 | 88,979 | 87,807 | 107,692 | 83,567 | 74,475 | 76,045 | 79,420 | 72,483 | 70,985 | 79,937 | 84,727 | 78,899 | 72,666 | 81,350 | 82,190 | 75,616 | 78,643 | 76,388 | 102,521 | 89,945 | 100,775 |
Totaal kortlopende verplichtingen
| 471,301 | 496,433 | 494,769 | 493,846 | 519,523 | 473,862 | 504,585 | 505,439 | 447,415 | 453,617 | 469,135 | 454,620 | 438,327 | 445,632 | 426,687 | 508,878 | 511,835 | 584,635 | 434,209 | 489,010 | 459,062 | 479,980 | 477,866 | 505,586 | 503,210 | 556,211 | 529,717 | 577,417 | 556,159 | 545,623 | 494,493 | 536,920 | 474,781 | 452,489 | 449,912 | 486,875 | 460,687 | 481,657 | 475,832 | 510,529 | 509,035 | 501,179 | 509,234 | 509,541 | 453,151 | 465,908 | 463,660 | 471,393 | 460,632 | 480,906 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 621,941 | 642,810 | 656,557 | 655,849 | 664,966 | 657,850 | 684,970 | 682,955 | 671,666 | 647,259 | 630,176 | 592,010 | 582,719 | 609,846 | 589,762 | 591,751 | 516,924 | 479,677 | 430,416 | 439,622 | 438,475 | 451,474 | 439,950 | 419,687 | 402,868 | 403,334 | 394,186 | 367,473 | 373,692 | 404,353 | 386,778 | 405,802 | 432,672 | 445,725 | 464,904 | 475,080 | 473,193 | 464,799 | 461,534 | 464,578 | 489,552 | 480,719 | 520,251 | 546,612 | 571,777 | 579,976 | 597,435 | 597,834 | 603,848 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 18,651 | 0 | 0 | 0 | 22,590 | 0 | 0 | 0 | 25,030 | 0 | 0 | 0 | 27,013 | 0 | 0 | 0 | 33,308 | 0 | 0 | 0 | 28,556 | 0 | 0 | 0 | 13,239 | 0 | 0 | 0 | 24,752 | 0 | 0 | 0 | 42,680 | 0 | 0 | 0 | 21,693 | 0 | 0 | 0 | 38,433 | 0 | 0 | 0 | 17,601 | 0 | 12,978 | 12,641 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 52,745 | 0 | 0 | 0 | 41,303 | 0 | 0 | 0 | 34,945 | 0 | 0 | 0 | 32,898 | 0 | 0 | 0 | 18,569 | 0 | 0 | 0 | 27,600 | 0 | 0 | 0 | 32,710 | 0 | 0 | 0 | 21,889 | 0 | 0 | 0 | 18,877 | 0 | 0 | 0 | 33,961 | 0 | 0 | 0 | 16,031 | 0 | 0 | 0 | 32,401 | 0 | 32,374 | 32,502 |
Overige niet-vlottende verplichtingen
| 763,995 | 100,214 | 26,619 | 92,155 | 91,423 | 88,975 | 25,015 | 92,978 | 97,637 | 95,589 | 24,315 | 83,350 | 84,653 | 84,512 | 26,163 | 82,173 | 82,054 | 67,618 | 11,130 | 69,245 | 66,382 | 66,687 | 9,976 | 59,412 | 49,820 | 50,164 | 10,640 | 56,552 | 55,085 | 55,541 | 8,489 | 67,194 | 65,703 | 71,963 | 9,040 | 66,231 | 66,063 | 66,095 | 9,600 | 71,031 | 64,602 | 63,820 | 9,894 | 49,778 | 48,512 | 45,452 | 8,791 | 56,659 | 6,926 | 8,172 |
Totaal niet-vlottende verplichtingen
| 763,995 | 722,155 | 740,825 | 748,712 | 747,272 | 753,941 | 746,758 | 777,948 | 780,592 | 767,255 | 731,549 | 713,526 | 676,663 | 667,231 | 695,920 | 671,935 | 673,805 | 584,542 | 542,684 | 499,661 | 506,004 | 505,162 | 517,606 | 499,362 | 469,507 | 453,032 | 459,923 | 450,738 | 422,558 | 429,233 | 459,483 | 453,972 | 471,505 | 504,635 | 516,322 | 531,135 | 541,143 | 539,288 | 530,053 | 532,565 | 529,180 | 553,372 | 545,077 | 570,029 | 595,124 | 617,229 | 638,769 | 654,094 | 650,112 | 657,163 |
Totaal passiva
| 1,235,296 | 1,218,588 | 1,235,594 | 1,242,558 | 1,266,795 | 1,227,803 | 1,251,343 | 1,283,387 | 1,228,007 | 1,220,872 | 1,200,684 | 1,168,146 | 1,114,990 | 1,112,863 | 1,122,607 | 1,180,813 | 1,185,640 | 1,169,177 | 976,893 | 988,671 | 965,066 | 985,142 | 995,472 | 1,004,948 | 972,717 | 1,009,243 | 989,640 | 1,028,155 | 978,717 | 974,856 | 953,976 | 990,892 | 946,286 | 957,124 | 966,234 | 1,018,010 | 1,001,830 | 1,020,945 | 1,005,885 | 1,043,094 | 1,038,215 | 1,054,551 | 1,054,311 | 1,079,570 | 1,048,275 | 1,083,137 | 1,102,429 | 1,125,487 | 1,110,744 | 1,138,069 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 298,298 | 0 | 0 | 0 | 345,969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 742 | 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
| 0 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 104,873 | 49,143 | 55,730 | 49,143 | 104,873 |
Ingehouden winsten
| -5,345 | 5,919 | 7,102 | -23,942 | -25,015 | -21,033 | -15,765 | 8,949 | 12,576 | 26,455 | 38,365 | 38,761 | 39,728 | 39,403 | 42,672 | 41,812 | 32,585 | 36,860 | 44,847 | 41,027 | 41,437 | 35,973 | 35,265 | 31,631 | 64,525 | 64,044 | 73,506 | 73,345 | 75,020 | 75,500 | 73,479 | 58,792 | 64,682 | 71,756 | 82,215 | 94,002 | 97,548 | 95,897 | 97,172 | 101,485 | 97,459 | 79,499 | 77,994 | 70,219 | 65,602 | 61,524 | 72,942 | 57,506 | 65,684 | 42,237 |
Overige gereserveerde algehele resultaten
| 0 | 152,880 | 142,299 | 118,623 | 119,352 | 100,286 | 90,885 | 106,114 | 116,278 | 102,549 | 69,050 | 60,857 | 67,133 | 62,757 | 319,451 | 17,503 | 15,466 | -742 | 10,936 | 30,865 | 27,211 | 30,427 | 30,033 | 35,601 | 45,080 | 40,849 | 43,639 | 49,846 | 42,191 | 38,320 | 36,435 | 18,836 | 11,673 | 15,350 | 19,185 | 43,276 | 50,087 | 54,689 | 68,174 | 43,440 | 25,861 | 24,639 | 24,244 | 26,517 | 25,267 | 25,106 | 18,315 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 483,394 | 214,510 | 214,515 | 214,514 | 214,514 | -83,840 | 214,659 | 214,661 | 214,663 | -131,328 | 214,642 | 214,642 | 214,637 | 214,579 | -54,629 | 214,575 | 214,581 | 213,834 | 214,576 | 214,578 | 214,980 | 214,984 | 214,987 | 214,992 | 214,993 | 215,002 | 215,005 | 215,120 | 215,123 | 215,129 | 215,132 | 215,138 | 215,718 | 215,723 | 215,726 | 215,729 | 215,735 | 215,744 | 215,747 | 215,753 | 215,757 | 215,767 | 215,769 | 215,774 | 215,785 | 215,793 | 183,638 | 259,724 | 146,566 | 116,442 |
Totaal eigen vermogen van aandeelhouders
| 478,049 | 478,182 | 468,789 | 414,068 | 413,724 | 398,584 | 394,652 | 434,597 | 448,390 | 448,518 | 426,930 | 419,133 | 426,371 | 421,612 | 412,367 | 378,763 | 367,505 | 355,567 | 375,232 | 391,343 | 388,501 | 386,257 | 385,158 | 387,097 | 429,471 | 424,768 | 437,023 | 443,184 | 437,207 | 433,822 | 429,919 | 397,639 | 396,946 | 407,702 | 421,999 | 457,880 | 468,243 | 471,203 | 485,966 | 465,551 | 443,950 | 424,778 | 422,880 | 417,383 | 411,527 | 407,296 | 324,038 | 372,960 | 261,393 | 263,552 |
Totaal eigen vermogen
| 503,820 | 506,179 | 495,648 | 438,358 | 437,720 | 420,653 | 415,199 | 454,523 | 469,337 | 466,721 | 438,602 | 430,602 | 437,702 | 432,692 | 424,719 | 390,254 | 378,330 | 365,691 | 386,576 | 401,603 | 398,089 | 395,494 | 395,342 | 396,424 | 438,330 | 433,014 | 443,396 | 448,866 | 442,960 | 439,181 | 434,909 | 403,252 | 400,577 | 411,406 | 424,684 | 460,694 | 473,235 | 476,215 | 489,737 | 469,248 | 447,614 | 428,539 | 426,583 | 421,632 | 415,986 | 411,968 | 327,714 | 376,566 | 264,824 | 267,063 |
Totaal passiva en aandeelhoudersvermogen
| 1,739,118 | 1,724,767 | 1,731,242 | 1,680,916 | 1,704,515 | 1,648,456 | 1,666,542 | 1,737,910 | 1,697,344 | 1,687,593 | 1,639,286 | 1,598,748 | 1,552,692 | 1,545,555 | 1,547,326 | 1,571,067 | 1,563,970 | 1,534,868 | 1,363,469 | 1,390,274 | 1,363,155 | 1,380,636 | 1,390,814 | 1,401,372 | 1,411,047 | 1,442,257 | 1,433,036 | 1,477,021 | 1,421,677 | 1,414,037 | 1,388,885 | 1,394,144 | 1,346,863 | 1,368,530 | 1,390,918 | 1,478,704 | 1,475,065 | 1,497,160 | 1,495,622 | 1,512,342 | 1,485,829 | 1,483,090 | 1,480,894 | 1,501,202 | 1,464,261 | 1,495,105 | 1,430,143 | 1,502,053 | 1,375,568 | 1,405,132 |