Nippon Shokubai Co., Ltd.
TSE:4114.T
1854.5 (JPY) • At close November 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 59,995 | 55,129 | 46,376 | 49,758 | 38,938 | 39,035 | 49,415 | 38,957 | 40,648 | 39,363 | 43,769 | 34,214 | 32,756 | 36,341 | 38,929 | 45,526 | 43,476 | 43,869 | 46,224 | 46,315 | 50,008 | 47,434 | 48,738 | 46,812 | 53,156 | 55,920 | 54,786 | 58,336 | 55,555 | 56,139 | 63,037 | 71,074 | 76,265 | 69,172 | 61,605 | 57,898 | 59,855 | 49,255 | 43,901 | 38,595 | 40,579 | 43,255 | 51,657 | 46,336 | 56,788 | 49,847 | 48,398 | 60,101 | 62,090 | 51,764 | 41,393 | 32,089 | 40,322 | 39,304 | 36,091 | 36,044 | 25,219 | 28,404 | 28,862 | 32,327 | 29,925 |
Kortetermijnbeleggingen
| -46,067 | 16,661 | 15,363 | 14,300 | 15,578 | 14,151 | 12,157 | 11,414 | 12,911 | 12,427 | 10,617 | 9,181 | 10,438 | 9,661 | 11,392 | 8,840 | 8,617 | 9,894 | 9,422 | 7,447 | 9,053 | 8,945 | -15,383 | -15,588 | -15,706 | -7,091 | -15,971 | -16,325 | -15,473 | -8,470 | -12,311 | -12,128 | -12,296 | -4,866 | -15,271 | -15,962 | -15,586 | -6,943 | -13,853 | -14,046 | -13,805 | -4,518 | -15,144 | -14,848 | -15,082 | -4,824 | -15,662 | -16,371 | 0 | -3,361 | 0 | 0 | 0 | -3,491 | 0 | 0 | 0 | -3,881 | 0 | 0 | -4,454 |
Liquide middelen en kortetermijnbeleggingen
| 59,995 | 55,129 | 61,739 | 64,058 | 54,516 | 53,186 | 61,572 | 50,371 | 53,559 | 51,790 | 54,386 | 43,395 | 43,194 | 46,002 | 50,321 | 54,366 | 52,093 | 53,763 | 55,646 | 53,762 | 59,061 | 56,379 | 48,738 | 46,812 | 53,156 | 55,920 | 54,786 | 58,336 | 55,555 | 56,139 | 63,037 | 71,074 | 76,265 | 69,172 | 61,605 | 57,898 | 59,855 | 49,255 | 43,901 | 38,595 | 40,579 | 43,255 | 51,657 | 46,336 | 56,788 | 49,847 | 48,398 | 60,101 | 62,090 | 51,764 | 41,393 | 32,089 | 40,322 | 39,304 | 36,091 | 36,044 | 25,219 | 28,404 | 28,862 | 32,327 | 29,925 |
Nettovorderingen
| 104,499 | 98,181 | 97,088 | 100,298 | 99,390 | 98,571 | 107,354 | 112,347 | 110,621 | 103,577 | 101,271 | 90,610 | 88,160 | 82,053 | 69,398 | 57,766 | 62,998 | 74,560 | 73,420 | 70,137 | 74,833 | 81,158 | 83,513 | 83,820 | 81,250 | 78,029 | 76,068 | 72,294 | 68,349 | 64,190 | 65,455 | 57,616 | 62,734 | 64,918 | 72,794 | 67,183 | 70,528 | 73,921 | 81,600 | 73,288 | 75,137 | 69,772 | 67,034 | 57,214 | 56,915 | 52,530 | 52,114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 83,408 | 84,446 | 83,645 | 83,107 | 87,940 | 86,056 | 90,528 | 88,716 | 83,557 | 75,311 | 72,605 | 69,932 | 61,976 | 57,612 | 58,946 | 57,647 | 60,937 | 60,762 | 62,184 | 56,864 | 61,228 | 59,266 | 58,888 | 57,538 | 59,194 | 57,014 | 53,982 | 52,850 | 54,656 | 51,109 | 47,303 | 45,570 | 49,380 | 49,007 | 52,307 | 53,575 | 55,214 | 56,303 | 58,664 | 54,988 | 58,156 | 58,624 | 53,290 | 49,667 | 46,027 | 42,209 | 41,292 | 43,996 | 47,393 | 44,012 | 47,839 | 49,080 | 44,407 | 39,415 | 38,226 | 36,861 | 37,793 | 37,357 | 39,467 | 38,773 | 42,361 |
Overige vlottende activa
| 19,968 | 21,923 | 20,810 | 20,262 | 22,615 | 20,391 | 17,504 | 19,290 | 20,553 | 19,405 | 16,108 | 15,769 | 16,066 | 15,800 | 15,971 | 14,498 | 14,709 | 15,568 | 13,842 | 11,903 | 13,397 | 13,713 | 9,313 | 9,117 | 7,573 | 10,569 | 10,290 | 10,863 | 11,521 | 13,071 | 12,525 | 12,714 | 12,449 | 12,585 | 13,134 | 15,646 | 14,542 | 17,068 | 15,600 | 13,598 | 14,452 | 14,692 | 16,864 | 18,557 | 15,678 | 14,465 | 13,918 | 11,000 | 10,560 | 5,256 | 8,622 | 9,558 | 9,931 | 5,732 | 9,275 | 8,546 | 9,966 | 5,986 | 8,164 | 9,222 | 8,092 |
Totaal vlottende activa
| 267,870 | 259,679 | 247,919 | 253,425 | 248,883 | 244,053 | 264,801 | 259,310 | 255,379 | 237,656 | 233,753 | 210,525 | 198,958 | 191,806 | 183,244 | 175,437 | 182,120 | 194,759 | 195,670 | 185,219 | 199,466 | 201,571 | 200,452 | 197,287 | 201,173 | 201,532 | 195,126 | 194,343 | 190,081 | 184,509 | 188,320 | 186,974 | 200,828 | 195,682 | 199,840 | 194,302 | 200,139 | 196,547 | 199,765 | 180,469 | 188,324 | 186,343 | 188,845 | 171,774 | 175,408 | 159,051 | 155,722 | 178,766 | 196,694 | 182,879 | 180,710 | 168,682 | 173,159 | 160,834 | 157,006 | 147,806 | 141,401 | 138,213 | 140,822 | 136,535 | 137,900 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 191,186 | 188,436 | 189,381 | 192,974 | 194,044 | 189,520 | 190,507 | 197,875 | 196,328 | 191,143 | 190,210 | 189,727 | 191,445 | 193,197 | 200,433 | 199,774 | 200,738 | 200,252 | 200,996 | 198,145 | 198,450 | 193,632 | 179,598 | 179,555 | 175,621 | 175,241 | 178,352 | 175,977 | 170,577 | 163,160 | 151,270 | 146,866 | 145,870 | 146,588 | 146,009 | 146,778 | 147,447 | 149,647 | 149,168 | 147,715 | 151,120 | 152,139 | 149,977 | 147,588 | 142,430 | 138,502 | 132,145 | 131,238 | 126,352 | 122,726 | 119,675 | 119,963 | 118,217 | 115,792 | 118,708 | 120,249 | 119,303 | 120,455 | 121,789 | 122,441 | 116,454 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,155 | 4,232 | 4,274 | 4,303 | 4,239 | 4,234 | 4,359 | 4,360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117 | 234 | 351 | 468 | 586 | 703 | 820 | 937 | 1,054 | 1,171 | 1,288 | 1,405 | 1,509 | 1,613 | 1,848 |
Immateriële activa
| 4,778 | 4,959 | 5,578 | 8,786 | 8,621 | 8,358 | 8,330 | 8,464 | 8,249 | 7,895 | 7,317 | 6,936 | 6,355 | 5,989 | 9,785 | 10,325 | 10,271 | 10,239 | 9,955 | 9,739 | 9,517 | 9,200 | 3,478 | 3,589 | 3,558 | 3,531 | 3,710 | 3,720 | 3,713 | 3,877 | 3,529 | 3,526 | 3,779 | 3,999 | 3,987 | 4,053 | 4,031 | 3,907 | 2,967 | 2,840 | 2,909 | 3,002 | 2,776 | 2,219 | 2,230 | 2,227 | 2,158 | 2,250 | 2,263 | 2,247 | 2,250 | 2,377 | 2,365 | 2,369 | 2,347 | 2,357 | 2,255 | 2,315 | 2,280 | 2,363 | 2,140 |
Goodwill en immateriële activa
| 4,778 | 4,959 | 5,578 | 8,786 | 8,621 | 8,358 | 8,330 | 8,464 | 8,249 | 7,895 | 7,317 | 6,936 | 6,355 | 5,989 | 13,940 | 14,557 | 14,545 | 14,542 | 14,194 | 13,973 | 13,876 | 13,560 | 3,478 | 3,589 | 3,558 | 3,531 | 3,710 | 3,720 | 3,713 | 3,877 | 3,529 | 3,526 | 3,779 | 3,999 | 3,987 | 4,053 | 4,031 | 3,907 | 2,967 | 2,840 | 2,909 | 3,002 | 2,776 | 2,219 | 2,230 | 2,227 | 2,275 | 2,484 | 2,614 | 2,715 | 2,836 | 3,080 | 3,185 | 3,306 | 3,401 | 3,528 | 3,543 | 3,720 | 3,789 | 3,976 | 3,988 |
Langetermijnbeleggingen
| 73,592 | 26,531 | 56,732 | 56,524 | 80,479 | 53,132 | 49,272 | 50,160 | 75,184 | 78,137 | 78,015 | 80,845 | 53,691 | 54,732 | 48,375 | 47,596 | 47,530 | 43,677 | 50,789 | 48,995 | 48,257 | 51,124 | 85,707 | 92,275 | 87,188 | 84,152 | 90,636 | 88,370 | 83,958 | 77,495 | 66,689 | 61,106 | 58,009 | 57,809 | 69,290 | 65,280 | 68,597 | 64,369 | 63,621 | 59,307 | 57,282 | 51,457 | 58,790 | 56,164 | 54,231 | 45,780 | 48,545 | 46,546 | 0 | 40,469 | 0 | 0 | 0 | 42,349 | 0 | 0 | 0 | 41,646 | 0 | 0 | 36,562 |
Belastingvorderingen
| -46,067 | 3,846 | 3,251 | 3,702 | 3,706 | 3,404 | 3,218 | 3,507 | 3,637 | 3,320 | 3,002 | 3,077 | 3,210 | 3,093 | 3,087 | 3,115 | 3,327 | 3,179 | 2,763 | 2,799 | 3,018 | 2,736 | -85,707 | -92,275 | -87,188 | 2,239 | -90,636 | -88,370 | -83,958 | 1,868 | -66,689 | -61,106 | -58,009 | 1,341 | -69,290 | -65,280 | -68,597 | 1,995 | -63,621 | -59,307 | -57,282 | 2,458 | -58,790 | -56,164 | -54,231 | 3,793 | -48,545 | -46,546 | 0 | 4,617 | 0 | 0 | 0 | 3,517 | 0 | 0 | 0 | 3,201 | 0 | 0 | 4,335 |
Overige niet-vlottende activa
| 19,222 | 60,609 | 26,388 | 24,999 | -1 | 24,852 | 26,556 | 25,749 | 1 | 0 | 1 | -1 | 23,658 | 22,800 | 20,642 | 18,125 | 17,946 | 19,231 | 19,403 | 17,368 | 19,060 | 19,045 | 85,707 | 92,275 | 87,188 | 3,408 | 90,636 | 88,370 | 83,959 | 2,701 | 66,689 | 61,105 | 58,009 | 2,578 | 69,290 | 65,281 | 68,597 | 3,169 | 63,622 | 59,308 | 57,282 | 2,999 | 58,790 | 56,164 | 54,231 | 3,020 | 48,544 | 46,546 | 47,071 | 3,001 | 45,542 | 47,832 | 48,325 | 3,534 | 48,341 | 46,359 | 47,234 | 3,711 | 46,498 | 47,527 | 3,709 |
Totaal niet-vlottende activa
| 288,778 | 284,381 | 281,330 | 286,985 | 286,849 | 279,266 | 277,883 | 285,755 | 283,399 | 280,495 | 278,545 | 280,584 | 278,359 | 279,811 | 286,477 | 283,167 | 284,086 | 280,881 | 288,145 | 281,280 | 282,661 | 280,097 | 268,783 | 275,419 | 266,367 | 268,571 | 272,698 | 268,067 | 258,249 | 249,101 | 221,488 | 211,497 | 207,658 | 212,315 | 219,286 | 216,112 | 220,075 | 223,087 | 215,757 | 209,863 | 211,311 | 212,055 | 211,543 | 205,971 | 198,891 | 193,322 | 182,964 | 180,268 | 176,037 | 173,528 | 168,053 | 170,875 | 169,727 | 168,498 | 170,450 | 170,136 | 170,080 | 172,733 | 172,076 | 173,944 | 165,048 |
Totaal activa
| 556,648 | 544,060 | 529,250 | 540,409 | 535,732 | 523,319 | 542,684 | 545,065 | 538,778 | 518,151 | 512,298 | 491,109 | 477,317 | 471,617 | 469,722 | 458,604 | 466,206 | 475,641 | 483,815 | 466,498 | 482,127 | 481,668 | 469,234 | 472,706 | 467,540 | 470,101 | 467,824 | 462,411 | 448,330 | 433,610 | 409,808 | 398,473 | 408,486 | 407,997 | 419,126 | 410,412 | 420,214 | 419,634 | 415,520 | 390,331 | 399,635 | 398,396 | 400,386 | 377,744 | 374,299 | 352,373 | 338,688 | 359,034 | 372,731 | 356,407 | 348,763 | 339,557 | 342,886 | 329,332 | 327,456 | 317,942 | 311,481 | 310,946 | 312,898 | 310,479 | 302,948 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 63,871 | 61,351 | 63,832 | 60,016 | 55,010 | 53,138 | 66,032 | 62,204 | 66,382 | 57,616 | 64,981 | 55,736 | 51,690 | 45,912 | 43,045 | 31,314 | 33,618 | 44,741 | 51,083 | 39,850 | 50,889 | 51,866 | 55,274 | 52,138 | 57,994 | 58,066 | 53,064 | 46,658 | 43,434 | 44,615 | 44,695 | 35,203 | 37,848 | 39,310 | 48,285 | 42,524 | 48,709 | 47,515 | 62,599 | 50,975 | 54,728 | 52,767 | 56,450 | 42,571 | 42,850 | 39,415 | 36,936 | 50,393 | 57,907 | 53,137 | 56,126 | 43,685 | 43,512 | 39,643 | 41,565 | 33,956 | 40,323 | 38,491 | 38,317 | 31,723 | 23,196 |
Kortlopende schulden
| 14,482 | 17,239 | 15,950 | 17,707 | 20,543 | 24,511 | 32,269 | 24,237 | 20,109 | 24,990 | 26,166 | 18,858 | 23,831 | 25,396 | 22,501 | 24,580 | 21,652 | 18,145 | 14,783 | 13,448 | 17,116 | 20,958 | 15,501 | 9,847 | 3,785 | 12,711 | 10,154 | 8,422 | 7,681 | 21,584 | 15,539 | 12,945 | 12,836 | 21,406 | 15,874 | 14,095 | 17,739 | 29,784 | 23,954 | 20,557 | 26,637 | 35,662 | 37,201 | 34,706 | 28,427 | 28,649 | 24,695 | 22,452 | 28,486 | 29,111 | 28,040 | 25,477 | 25,814 | 21,663 | 22,904 | 26,325 | 33,243 | 34,252 | 35,695 | 40,579 | 46,590 |
Belastingschulden
| 3,414 | 1,534 | 321 | 1,307 | 1,920 | 3,970 | 3,618 | 4,724 | 5,078 | 5,812 | 5,786 | 4,545 | 2,785 | 1,422 | 640 | 1,192 | 1,821 | 2,370 | 1,117 | 2,547 | 2,540 | 3,850 | 1,513 | 3,204 | 2,856 | 5,489 | 2,925 | 4,602 | 3,076 | 3,378 | 1,504 | 2,263 | 1,696 | 4,507 | 2,438 | 3,384 | 3,076 | 4,839 | 1,892 | 2,261 | 2,158 | 3,917 | 2,052 | 1,150 | 1,711 | 751 | 643 | 3,259 | 3,426 | 7,144 | 4,454 | 6,054 | 5,046 | 7,639 | 5,508 | 4,368 | 3,558 | 2,476 | 1,734 | 544 | 405 |
Uitgestelde opbrengsten
| 3,414 | 1,534 | 14,866 | 19,219 | 20,888 | 20,181 | 16,869 | 20,249 | 22,961 | 22,313 | 17,732 | 15,756 | 15,466 | 14,827 | 14,586 | 14,938 | 16,601 | 15,538 | 15,365 | 15,594 | 17,289 | 16,846 | 6,078 | 9,795 | 11,070 | 11,508 | 6,824 | 10,588 | 10,834 | 9,127 | 5,742 | 8,407 | 9,772 | 10,404 | 6,324 | 9,104 | 10,747 | 10,551 | 5,831 | 8,079 | 9,659 | 9,526 | 6,262 | 6,862 | 8,841 | 6,096 | 4,386 | 9,126 | 10,862 | 12,791 | 7,963 | 11,231 | 12,412 | 13,380 | 9,214 | 9,517 | 10,373 | 7,553 | 4,850 | 5,065 | 4,569 |
Overige kortlopende verplichtingen
| 18,745 | 18,054 | 3,613 | 2,613 | 3,249 | -159 | 558 | -894 | -366 | -1,717 | -1,431 | -435 | 2,090 | 3,193 | 4,489 | 2,680 | 2,794 | 1,633 | 3,013 | 1,131 | 1,893 | 508 | 12,396 | 6,472 | 5,099 | 16,370 | 9,212 | 7,550 | 8,326 | 8,141 | 11,337 | 10,506 | 11,435 | 5,426 | 8,482 | 4,707 | 3,693 | 3,338 | 9,494 | 6,541 | 9,530 | 9,265 | 12,992 | 8,299 | 16,715 | 15,393 | 15,586 | 16,958 | 18,006 | 15,896 | 12,823 | 12,002 | 14,566 | 12,854 | 15,261 | 14,427 | 12,523 | 13,799 | 16,313 | 16,267 | 16,651 |
Totaal kortlopende verplichtingen
| 103,926 | 101,246 | 98,582 | 100,862 | 101,610 | 101,641 | 119,346 | 110,520 | 114,164 | 109,014 | 113,234 | 94,460 | 95,862 | 90,750 | 85,261 | 74,704 | 76,486 | 82,427 | 85,361 | 72,570 | 89,727 | 94,028 | 96,840 | 91,251 | 91,874 | 92,636 | 89,003 | 88,408 | 84,185 | 86,845 | 84,559 | 77,731 | 83,359 | 81,053 | 87,727 | 82,918 | 94,711 | 96,027 | 109,601 | 96,492 | 112,371 | 111,137 | 121,219 | 100,450 | 89,703 | 84,208 | 77,860 | 93,062 | 107,825 | 105,288 | 101,443 | 87,218 | 88,938 | 81,799 | 85,238 | 79,076 | 89,647 | 89,018 | 92,059 | 89,113 | 86,842 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 22,008 | 26,838 | 23,656 | 25,072 | 27,326 | 33,100 | 26,720 | 30,739 | 32,917 | 34,687 | 29,989 | 30,800 | 25,747 | 36,178 | 29,002 | 31,444 | 35,230 | 45,230 | 37,904 | 39,394 | 37,107 | 35,675 | 33,723 | 37,424 | 42,019 | 45,353 | 46,110 | 47,392 | 47,820 | 36,457 | 29,140 | 30,454 | 32,791 | 29,274 | 30,803 | 32,429 | 34,449 | 37,059 | 35,926 | 35,610 | 30,802 | 32,891 | 30,854 | 33,237 | 44,802 | 36,224 | 40,486 | 41,640 | 38,914 | 30,396 | 32,623 | 36,409 | 41,605 | 42,616 | 43,438 | 44,877 | 45,770 | 47,529 | 50,987 | 51,938 | 54,069 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 4,914 | 17,269 | 0 | 17,815 | 17,484 | 0 | 0 | 56,319 | 51,809 | 23,628 | 54,450 | 0 | 24,342 | 23,033 | 23,124 | 23,346 | 23,548 | 0 | 0 | 23,548 | 0 | 0 | 0 | 0 | 13,607 | 0 | 0 | 0 | 12,072 | 0 | 0 | 0 | 12,568 | 0 | 0 | 0 | 11,755 | 0 | 0 | 0 | 10,800 | 0 | 0 | 0 | 10,418 | 0 | 0 | 0 | 10,251 | 0 | 0 | 0 | 9,079 | 0 | 0 | 0 | 8,770 | 0 | 0 | 8,465 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 10,676 | 9,276 | 8,517 | 7,647 | 6,330 | 6,271 | 6,067 | 5,698 | 6,205 | 4,423 | 4,856 | 3,760 | 3,914 | 6,405 | 5,701 | 5,340 | 4,704 | 7,363 | 5,538 | 5,346 | 5,995 | 0 | 0 | 0 | 5,087 | 0 | 0 | 0 | 4,971 | 0 | 0 | 0 | 1,628 | 0 | 0 | 0 | 3,607 | 0 | 0 | 0 | 284 | 0 | 0 | 0 | 222 | 0 | 0 | 0 | 260 | 0 | 0 | 0 | 284 | 0 | 0 | 0 | 356 | 0 | 0 | 275 |
Overige niet-vlottende verplichtingen
| 28,473 | 12,867 | 1 | 17,653 | 2 | 12,250 | 22,557 | 23,374 | 23,402 | 17,122 | 1 | 23,650 | 24,031 | 17,050 | 1 | 1 | 23,345 | 17,171 | 23,252 | 23,264 | 2 | 22,738 | 18,764 | 20,472 | 18,778 | 7,744 | 21,243 | 20,664 | 19,093 | 990 | 17,239 | 15,867 | 14,973 | 989 | 16,753 | 15,478 | 16,680 | 4,665 | 15,040 | 13,198 | 12,695 | 1,375 | 12,445 | 12,000 | 11,917 | 1,275 | 11,889 | 0 | 11,863 | 1,142 | 11,793 | 11,743 | 11,698 | 1,288 | 10,858 | 10,858 | 10,933 | 1,492 | 10,900 | 10,886 | 1,635 |
Totaal niet-vlottende verplichtingen
| 50,481 | 55,295 | 50,202 | 51,242 | 52,790 | 51,680 | 55,548 | 60,180 | 62,017 | 58,014 | 58,041 | 59,306 | 53,538 | 57,142 | 58,441 | 60,270 | 63,915 | 67,105 | 68,519 | 68,196 | 66,003 | 58,413 | 52,487 | 57,896 | 60,797 | 66,704 | 67,353 | 68,056 | 66,913 | 54,490 | 46,379 | 46,321 | 47,764 | 44,459 | 47,556 | 47,907 | 51,129 | 53,479 | 50,966 | 48,808 | 43,497 | 45,066 | 43,299 | 45,237 | 56,719 | 47,917 | 52,375 | 53,453 | 50,777 | 42,049 | 44,416 | 48,152 | 53,303 | 53,267 | 54,296 | 55,735 | 56,703 | 58,147 | 61,887 | 62,824 | 64,444 |
Totaal passiva
| 154,407 | 156,541 | 148,784 | 152,104 | 154,400 | 153,321 | 174,894 | 170,700 | 176,181 | 167,028 | 171,275 | 153,766 | 149,400 | 147,892 | 143,702 | 134,974 | 140,401 | 149,532 | 153,880 | 140,766 | 155,730 | 152,441 | 149,327 | 149,147 | 152,671 | 159,340 | 156,356 | 156,464 | 151,098 | 141,335 | 130,938 | 124,052 | 131,123 | 125,512 | 135,283 | 130,825 | 145,840 | 149,506 | 160,567 | 145,300 | 155,868 | 156,203 | 164,518 | 145,687 | 146,422 | 132,125 | 130,235 | 146,515 | 158,602 | 147,337 | 145,859 | 135,370 | 142,241 | 135,066 | 139,534 | 134,811 | 146,350 | 147,165 | 153,946 | 151,937 | 151,286 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 341,259 | 0 | 0 | 0 | 333,060 | 329,344 | 323,839 | 319,748 | 0 | 0 | 0 | 229 | 344 | 2,085 | 0 | 620 | 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
| 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 25,038 | 16,529 | 16,529 | 16,529 | 16,529 | 16,529 |
Ingehouden winsten
| 300,488 | 298,424 | 293,971 | 305,402 | 302,983 | 301,940 | 301,240 | 298,414 | 291,843 | 288,124 | 282,619 | 278,528 | 271,589 | 267,729 | 276,955 | 276,026 | 278,529 | 280,555 | 279,090 | 279,061 | 276,577 | 276,934 | 261,630 | 257,697 | 252,345 | 248,158 | 242,512 | 238,882 | 233,260 | 229,092 | 224,779 | 221,278 | 217,523 | 216,224 | 211,106 | 207,338 | 201,189 | 195,497 | 190,240 | 186,120 | 183,080 | 180,240 | 178,059 | 174,639 | 174,403 | 172,376 | 168,395 | 172,776 | 171,156 | 168,441 | 164,412 | 168,799 | 163,406 | 158,961 | 151,771 | 147,359 | 143,454 | 141,118 | 138,136 | 135,495 | 132,778 |
Overige gereserveerde algehele resultaten
| 47,807 | 39,830 | 32,428 | 35,936 | 31,931 | 22,030 | 19,502 | 26,966 | 22,385 | 14,538 | 10,294 | 10,947 | 8,759 | 41,224 | 1,728 | -229 | -344 | -2,085 | 3,418 | -620 | 2,541 | 4,838 | 14,034 | 21,625 | 17,735 | 17,938 | 24,192 | 22,323 | 19,212 | 18,395 | 4,314 | 3,319 | 9,892 | 16,188 | 21,716 | 21,237 | 22,178 | 23,612 | 13,915 | 8,212 | 10,025 | 9,837 | 6,043 | 5,697 | 1,937 | -3,463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 20,156 | 20,156 | 20,177 | 13,245 | 13,238 | 13,223 | 14,232 | 16,204 | 16,179 | 16,182 | 16,182 | 16,182 | 16,185 | 16,186 | 16,188 | 16,189 | 16,191 | 16,191 | 16,192 | 16,194 | 16,196 | 16,198 | 16,179 | 16,181 | 16,135 | 17,939 | 16,140 | 16,142 | 16,145 | 16,147 | 21,380 | 21,383 | 21,384 | 37,572 | 42,797 | 21,109 | 21,121 | 44,738 | 21,135 | 21,143 | 31,174 | 21,159 | 27,207 | 21,181 | 48,159 | 46,225 | 35,271 | 9,869 | 13,049 | 35,874 | 8,888 | 5,765 | 7,624 | 6,558 | 7,395 | 6,820 | 1,204 | 2,276 | 442 | 2,644 | -1,362 |
Totaal eigen vermogen van aandeelhouders
| 393,489 | 383,448 | 371,614 | 379,621 | 373,190 | 362,231 | 360,012 | 366,622 | 355,445 | 343,882 | 334,133 | 330,695 | 321,571 | 317,373 | 319,909 | 317,024 | 319,414 | 319,699 | 323,738 | 319,673 | 320,352 | 323,008 | 316,881 | 320,541 | 311,253 | 307,270 | 307,882 | 302,385 | 293,655 | 288,672 | 275,511 | 271,018 | 273,837 | 278,834 | 278,941 | 274,722 | 269,526 | 265,273 | 250,328 | 240,513 | 239,292 | 236,274 | 230,304 | 226,555 | 222,562 | 215,138 | 203,666 | 207,683 | 209,243 | 204,315 | 198,338 | 199,602 | 196,068 | 190,557 | 184,204 | 179,217 | 161,187 | 159,923 | 155,107 | 154,668 | 147,945 |
Totaal eigen vermogen
| 402,241 | 387,648 | 380,466 | 388,305 | 381,332 | 369,998 | 367,790 | 374,365 | 362,597 | 351,123 | 341,023 | 337,343 | 327,917 | 323,725 | 326,020 | 323,630 | 325,805 | 326,109 | 329,935 | 325,732 | 326,397 | 329,227 | 319,907 | 323,559 | 314,869 | 310,761 | 311,468 | 305,947 | 297,232 | 292,276 | 278,870 | 274,421 | 277,363 | 282,485 | 283,843 | 279,587 | 269,527 | 270,127 | 254,953 | 245,031 | 243,766 | 242,193 | 235,868 | 232,057 | 222,563 | 220,249 | 208,453 | 212,519 | 214,129 | 209,070 | 202,904 | 204,187 | 200,645 | 194,266 | 187,922 | 183,131 | 165,131 | 163,781 | 158,952 | 158,542 | 151,662 |
Totaal passiva en aandeelhoudersvermogen
| 556,648 | 544,189 | 529,250 | 540,409 | 535,732 | 523,319 | 542,684 | 545,065 | 538,778 | 518,151 | 512,298 | 491,109 | 477,317 | 471,617 | 469,722 | 458,604 | 466,206 | 475,641 | 483,815 | 466,498 | 482,127 | 481,668 | 469,234 | 472,706 | 467,540 | 470,101 | 467,824 | 462,411 | 448,330 | 433,611 | 409,808 | 398,473 | 408,486 | 407,997 | 419,126 | 410,412 | 420,214 | 419,633 | 415,520 | 390,331 | 399,634 | 398,396 | 400,386 | 377,744 | 374,299 | 352,374 | 338,688 | 359,034 | 372,731 | 356,407 | 348,763 | 339,557 | 342,886 | 329,332 | 327,456 | 317,942 | 311,481 | 310,946 | 312,898 | 310,479 | 302,948 |