
NOF Corporation
TSE:4403.T
2138 (JPY) • At close April 28, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q3 | 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 | 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
| 79,187 | 94,941 | 92,288 | 87,515 | 83,220 | 94,119 | 87,569 | 92,520 | 83,141 | 90,905 | 87,756 | 85,430 | 76,341 | 82,371 | 77,739 | 78,669 | 60,022 | 58,817 | 54,520 | 51,849 | 42,923 | 47,724 | 42,670 | 40,767 | 38,051 | 43,182 | 35,227 | 37,665 | 24,946 | 29,667 | 29,343 | 30,077 | 19,707 | 19,911 | 16,691 | 19,081 | 13,388 | 11,086 | 9,149 | 14,539 | 13,730 | 10,415 | 9,967 | 11,932 | 9,665 | 12,200 | 8,986 | 6,965 | 7,614 | 6,390 | 6,484 | 6,751 | 5,709 | 8,175 | 6,743 | 6,714 | 6,638 | 5,649 | 4,155 | 5,548 | 4,792 | 5,542 | 5,184 | 6,073 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 4,229 | 0 | 3,916 | -5,764 | -3,076 | 0 | 4,434 | -5,552 | -4,617 | -5,435 | -5,451 | 0 | -2,861 | -4,064 | -4,129 | -4,031 | -1,155 | -5,075 | -4,992 | -4,965 | -2,069 | -5,243 | -5,186 | -5,202 | -2,236 | -4,249 | -4,278 | -4,269 | -1,976 | -3,401 | -3,418 | -3,440 | -1,654 | -5,979 | -5,963 | -5,940 | -4,087 | -5,220 | -4,601 | -4,706 | -359 | -6,396 | -6,456 | -6,497 | -4,464 | -6,641 | -6,755 | 0 | -5,000 | 0 | 0 | 0 | -5,935 | 0 | 0 | 0 | -6,424 | 0 | 0 | -7,055 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 79,187 | 94,941 | 92,288 | 91,744 | 83,220 | 94,119 | 87,569 | 92,520 | 83,141 | 90,905 | 87,756 | 85,430 | 76,341 | 82,371 | 77,739 | 78,669 | 60,022 | 58,817 | 54,520 | 51,849 | 42,923 | 47,724 | 42,670 | 40,767 | 38,051 | 43,182 | 35,227 | 37,665 | 24,946 | 29,667 | 29,343 | 30,077 | 19,707 | 19,911 | 16,691 | 19,081 | 13,388 | 11,086 | 9,149 | 14,539 | 13,730 | 10,415 | 9,967 | 11,932 | 9,665 | 12,200 | 8,986 | 6,965 | 7,614 | 6,390 | 6,484 | 6,751 | 5,709 | 8,175 | 6,743 | 6,714 | 6,638 | 5,649 | 4,155 | 5,548 | 4,792 | 5,542 | 5,184 | 6,073 |
Nettovorderingen
| 56,311 | 49,627 | 53,308 | 57,968 | 53,953 | 47,904 | 42,565 | 48,786 | 47,972 | 44,511 | 42,812 | 45,052 | 43,169 | 36,570 | 36,688 | 41,765 | 42,095 | 33,011 | 34,373 | 40,904 | 40,732 | 34,990 | 40,546 | 47,778 | 42,897 | 39,320 | 41,508 | 42,851 | 43,301 | 39,392 | 34,670 | 38,314 | 41,655 | 36,037 | 35,808 | 37,011 | 38,485 | 35,033 | 34,226 | 34,009 | 37,155 | 34,887 | 34,249 | 34,669 | 32,897 | 29,398 | 30,575 | 34,051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 63,605 | 62,632 | 57,532 | 51,006 | 57,252 | 52,920 | 53,909 | 49,736 | 54,980 | 51,357 | 46,815 | 39,900 | 42,095 | 39,042 | 36,583 | 32,326 | 37,883 | 38,448 | 38,792 | 34,913 | 40,051 | 40,029 | 39,444 | 36,198 | 38,806 | 36,492 | 35,499 | 33,017 | 35,533 | 35,649 | 33,549 | 31,518 | 32,902 | 33,342 | 33,892 | 33,086 | 35,463 | 35,490 | 36,613 | 35,124 | 36,259 | 33,935 | 34,164 | 31,860 | 32,331 | 30,295 | 31,947 | 29,685 | 31,974 | 29,528 | 30,678 | 28,284 | 31,256 | 30,265 | 31,342 | 27,466 | 30,013 | 28,313 | 29,381 | 26,312 | 29,676 | 28,582 | 31,089 | 37,005 |
Overige vlottende activa
| 5,398 | 5,069 | 4,943 | 4,145 | 3,801 | 3,374 | 3,629 | 2,708 | 3,548 | 3,360 | 3,341 | 2,940 | 2,722 | 2,563 | 2,558 | 2,416 | 2,584 | 2,351 | 2,733 | 2,449 | 2,727 | 2,617 | 2,771 | 2,425 | 2,413 | 2,058 | 2,393 | 4,413 | 7,315 | 4,093 | 4,208 | 4,187 | 4,289 | 4,050 | 4,198 | 4,815 | 5,109 | 5,105 | 5,675 | 5,209 | 6,098 | 5,657 | 5,374 | 5,497 | 4,562 | 4,006 | 4,572 | 4,657 | 4,569 | 3,996 | 4,556 | 2,042 | 4,592 | 4,270 | 4,921 | 2,115 | 4,684 | 4,319 | 4,343 | 1,622 | 3,941 | 3,625 | 2,584 | 4,066 |
Totaal vlottende activa
| 204,501 | 212,269 | 208,071 | 204,863 | 198,226 | 198,317 | 187,672 | 193,750 | 189,641 | 190,133 | 180,724 | 173,322 | 164,327 | 160,546 | 153,568 | 155,176 | 142,584 | 132,627 | 130,418 | 130,115 | 126,433 | 125,360 | 125,431 | 127,168 | 122,167 | 121,052 | 114,627 | 117,946 | 111,095 | 108,801 | 101,770 | 104,096 | 98,553 | 93,340 | 90,589 | 93,993 | 92,445 | 86,714 | 85,663 | 88,881 | 93,242 | 84,894 | 83,754 | 83,958 | 79,455 | 75,899 | 76,080 | 75,358 | 74,266 | 70,062 | 70,599 | 71,121 | 72,272 | 71,804 | 71,732 | 68,731 | 72,609 | 65,761 | 65,531 | 65,343 | 69,927 | 65,806 | 68,928 | 80,076 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 78,431 | 77,977 | 75,930 | 74,695 | 71,448 | 70,517 | 68,728 | 63,863 | 62,960 | 62,421 | 62,215 | 61,944 | 62,250 | 62,486 | 62,212 | 62,212 | 61,200 | 60,823 | 59,380 | 59,258 | 59,014 | 59,392 | 58,543 | 57,695 | 57,703 | 57,961 | 57,349 | 57,606 | 58,044 | 58,254 | 58,074 | 57,596 | 56,407 | 56,638 | 56,929 | 56,914 | 57,470 | 58,217 | 58,304 | 57,973 | 58,634 | 57,451 | 57,053 | 57,513 | 55,966 | 55,327 | 54,495 | 54,243 | 54,196 | 54,490 | 54,349 | 54,627 | 55,319 | 55,605 | 55,173 | 55,093 | 56,780 | 57,189 | 57,817 | 58,624 | 59,325 | 60,761 | 61,156 | 61,847 |
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 | 6 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,979 | 2,056 | 2,099 | 2,166 | 1,781 | 1,332 | 1,216 | 1,148 | 1,121 | 1,056 | 981 | 947 | 870 | 903 | 945 | 989 | 919 | 961 | 1,005 | 1,050 | 1,068 | 1,106 | 1,108 | 1,154 | 959 | 979 | 965 | 1,020 | 715 | 715 | 694 | 596 | 597 | 635 | 675 | 715 | 756 | 782 | 743 | 780 | 771 | 739 | 799 | 839 | 811 | 681 | 571 | 596 | 509 | 581 | 672 | 762 | 850 | 946 | 1,035 | 1,131 | 1,281 | 1,487 | 1,673 | 1,871 | 2,039 | 2,221 | 2,139 | 2,258 |
Goodwill en immateriële activa
| 1,979 | 2,056 | 2,099 | 2,166 | 1,781 | 1,332 | 1,216 | 1,148 | 1,121 | 1,056 | 981 | 947 | 870 | 903 | 945 | 989 | 919 | 961 | 1,005 | 1,050 | 1,068 | 1,106 | 1,108 | 1,154 | 959 | 979 | 965 | 1,020 | 715 | 715 | 694 | 596 | 597 | 635 | 675 | 715 | 756 | 782 | 743 | 780 | 771 | 739 | 799 | 839 | 811 | 681 | 571 | 596 | 509 | 581 | 672 | 762 | 850 | 946 | 1,035 | 1,131 | 1,281 | 1,487 | 1,673 | 1,871 | 2,039 | 2,221 | 2,139 | 2,258 |
Langetermijnbeleggingen
| 48,230 | 60,703 | 51,162 | 51,242 | 50,215 | 48,197 | 54,628 | 47,795 | 41,071 | 41,917 | 50,431 | 52,429 | 54,233 | 55,578 | 45,876 | 50,605 | 51,552 | 53,472 | 52,179 | 42,023 | 58,706 | 55,469 | 55,191 | 55,645 | 59,927 | 65,208 | 64,358 | 58,548 | 64,068 | 58,550 | 57,186 | 52,556 | 52,764 | 45,183 | 44,630 | 42,868 | 52,455 | 48,873 | 52,520 | 47,323 | 44,625 | 40,855 | 38,756 | 32,339 | 39,535 | 37,573 | 34,706 | 31,762 | 28,824 | 27,227 | 0 | 27,846 | 0 | 0 | 0 | 28,519 | 0 | 0 | 0 | 31,557 | 0 | 0 | 28,294 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 1,144 | 2 | -48,197 | -2,683 | 950 | -41,071 | -41,917 | -2,372 | 985 | -2,489 | -2,536 | -45,876 | 918 | -51,552 | -53,472 | -52,179 | 1,012 | -58,706 | -55,469 | -55,191 | 891 | -59,927 | -65,208 | -64,358 | 345 | -64,068 | -58,550 | -57,186 | 380 | -52,764 | -45,183 | -44,630 | 364 | -52,455 | -48,873 | -52,520 | 376 | -44,625 | -40,855 | -38,756 | 479 | -39,535 | -37,573 | -34,706 | 519 | -28,824 | -27,227 | 0 | 434 | 0 | 0 | 0 | 434 | 0 | 0 | 0 | 444 | 0 | 0 | 427 | 0 |
Overige niet-vlottende activa
| 11,767 | 1 | 8,568 | 7,339 | 5,845 | 54,071 | 2,683 | 1,928 | 47,292 | 48,167 | 2,371 | 1 | 2,489 | 2,535 | 51,282 | 1,634 | 51,552 | 53,471 | 52,180 | 1,787 | 58,705 | 55,468 | 55,190 | 1,976 | 59,927 | 65,207 | 64,357 | 2,171 | 64,068 | 58,549 | 57,186 | 1,899 | 52,763 | 45,183 | 44,629 | 1,437 | 52,455 | 48,873 | 52,519 | 1,530 | 44,625 | 40,854 | 38,755 | 1,568 | 39,534 | 37,574 | 34,707 | 1,526 | 28,824 | 27,227 | 26,529 | 1,463 | 26,665 | 27,241 | 29,269 | 1,413 | 31,039 | 29,734 | 30,949 | 1,572 | 33,098 | 34,835 | 1,606 | 31,161 |
Totaal niet-vlottende activa
| 140,407 | 140,737 | 137,759 | 136,586 | 129,291 | 125,920 | 124,572 | 115,684 | 111,373 | 111,644 | 113,626 | 116,306 | 117,353 | 118,966 | 114,439 | 116,358 | 113,671 | 115,255 | 112,565 | 105,130 | 118,787 | 115,966 | 114,841 | 117,361 | 118,589 | 124,147 | 122,671 | 119,690 | 122,827 | 117,518 | 115,954 | 113,027 | 109,767 | 102,456 | 102,233 | 102,298 | 110,681 | 107,872 | 111,566 | 107,982 | 104,030 | 99,044 | 96,607 | 92,738 | 96,311 | 93,582 | 89,773 | 88,646 | 83,529 | 82,298 | 81,550 | 85,132 | 82,834 | 83,792 | 85,477 | 86,590 | 89,100 | 88,410 | 90,439 | 94,068 | 94,462 | 97,817 | 93,622 | 95,266 |
Totaal activa
| 344,908 | 353,006 | 345,830 | 341,449 | 327,517 | 324,238 | 312,245 | 309,438 | 301,016 | 301,778 | 294,351 | 289,630 | 281,681 | 279,516 | 268,009 | 271,536 | 256,256 | 247,884 | 242,984 | 235,248 | 245,223 | 241,328 | 240,275 | 244,533 | 240,758 | 245,203 | 237,301 | 237,638 | 233,924 | 226,321 | 217,725 | 217,127 | 208,322 | 195,798 | 192,824 | 196,293 | 203,128 | 194,587 | 197,230 | 196,865 | 197,274 | 183,940 | 180,364 | 176,700 | 175,768 | 169,482 | 165,854 | 164,007 | 157,796 | 152,361 | 152,151 | 156,255 | 155,109 | 155,597 | 157,209 | 155,321 | 161,709 | 154,171 | 155,970 | 159,411 | 164,389 | 163,623 | 162,550 | 175,342 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 20,409 | 25,005 | 18,140 | 23,114 | 22,457 | 19,965 | 20,323 | 18,496 | 23,196 | 23,797 | 24,932 | 21,262 | 21,536 | 16,303 | 19,264 | 17,129 | 15,500 | 14,179 | 16,106 | 14,998 | 18,044 | 17,373 | 19,809 | 19,727 | 21,808 | 21,199 | 20,479 | 19,883 | 20,679 | 19,553 | 18,831 | 18,162 | 18,992 | 17,570 | 19,237 | 18,320 | 21,371 | 18,885 | 20,470 | 20,362 | 23,210 | 21,092 | 22,489 | 20,871 | 21,871 | 18,989 | 20,900 | 19,218 | 21,619 | 21,007 | 21,681 | 20,881 | 21,781 | 20,762 | 21,832 | 20,807 | 23,071 | 20,765 | 21,428 | 20,071 | 20,928 | 18,022 | 17,773 | 27,451 |
Kortlopende schulden
| 1,913 | 2,005 | 1,669 | 1,860 | -1,902 | -8,395 | -3,498 | 2,333 | -5,235 | -8,518 | -1,424 | 4,927 | -1,120 | -305 | 1,777 | 6,727 | 1,438 | -5,295 | -2,495 | 1,514 | -2,468 | -6,088 | -3,106 | 1,223 | -2,928 | -1,305 | 2,061 | 6,630 | 2,131 | -5,398 | 58 | 4,273 | -496 | -3,113 | 1,433 | 1,795 | 1,754 | 6,793 | 7,753 | 7,406 | 13,869 | 4,360 | 6,200 | 2,200 | 1,590 | 2,053 | 3,369 | 3,693 | 7,738 | 10,129 | 13,995 | 15,877 | 18,459 | 18,852 | 12,305 | 10,959 | 11,061 | 7,466 | 8,654 | 7,883 | 15,028 | 15,834 | 25,274 | 25,905 |
Belastingschulden
| 0 | 0 | 4,991 | 7,339 | 4,008 | 7,041 | 3,823 | 8,626 | 5,569 | 7,446 | 4,340 | 5,879 | 3,913 | 5,781 | 2,888 | 6,311 | 3,255 | 3,567 | 2,149 | 4,067 | 1,827 | 3,886 | 2,319 | 4,792 | 2,356 | 4,434 | 2,524 | 4,978 | 2,613 | 4,023 | 2,225 | 4,621 | 2,872 | 3,563 | 2,074 | 4,079 | 2,445 | 3,084 | 1,759 | 4,127 | 3,150 | 2,761 | 1,537 | 3,838 | 1,982 | 2,980 | 1,477 | 3,098 | 1,424 | 2,056 | 1,243 | 1,960 | 845 | 2,100 | 1,485 | 2,965 | 1,264 | 1,712 | 887 | 2,370 | 1,285 | 1,201 | 501 | 279 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 3,903 | 4,008 | 10,607 | 5,736 | 13,900 | 7,401 | 11,049 | 6,307 | 11,035 | 5,684 | 9,321 | 4,664 | 11,345 | 4,970 | 6,695 | 3,924 | 9,146 | 3,512 | 7,132 | 4,161 | 10,225 | 4,088 | 7,665 | 4,294 | 10,209 | 4,246 | 7,120 | 3,934 | 9,853 | 4,436 | 6,639 | 3,807 | 9,182 | 4,055 | 6,062 | 3,429 | 8,952 | 4,692 | 5,665 | 3,195 | 11,329 | 3,488 | 5,892 | 3,134 | 7,922 | 2,915 | 4,863 | 2,857 | 6,406 | 2,254 | 4,980 | 3,042 | 7,499 | 2,651 | 4,614 | 2,447 | 6,777 | 2,626 | 3,746 | 4,862 | 1,602 |
Overige kortlopende verplichtingen
| 26,852 | 27,931 | 27,825 | 17,913 | 16,999 | 11,841 | 15,946 | 22,143 | 11,874 | 8,185 | 12,723 | 18,400 | 11,306 | 7,372 | 12,094 | 18,193 | 11,523 | 9,705 | 11,559 | 15,535 | 11,814 | 7,464 | 12,532 | 16,366 | 10,987 | 7,319 | 10,638 | 14,970 | 9,499 | 7,579 | 10,733 | 15,804 | 10,521 | 7,581 | 14,269 | 14,815 | 14,723 | 14,043 | 14,871 | 15,224 | 15,485 | 15,294 | 14,901 | 17,443 | 14,261 | 13,198 | 13,980 | 14,449 | 11,710 | 12,330 | 12,450 | 12,917 | 13,129 | 12,514 | 11,984 | 11,591 | 12,251 | 11,708 | 11,712 | 11,978 | 12,209 | 12,230 | 11,902 | 12,275 |
Totaal kortlopende verplichtingen
| 49,174 | 54,941 | 52,625 | 54,129 | 49,578 | 51,666 | 48,066 | 51,598 | 50,206 | 53,008 | 53,185 | 50,468 | 47,003 | 47,793 | 45,351 | 48,360 | 41,656 | 35,546 | 35,167 | 36,114 | 36,241 | 36,899 | 39,876 | 42,108 | 40,399 | 46,977 | 44,290 | 46,461 | 43,414 | 39,997 | 39,715 | 42,860 | 40,761 | 38,879 | 37,013 | 39,009 | 40,293 | 42,805 | 44,853 | 47,119 | 55,714 | 43,507 | 45,127 | 44,352 | 39,704 | 37,220 | 39,726 | 40,458 | 42,491 | 45,522 | 49,369 | 51,635 | 54,214 | 54,228 | 47,606 | 46,322 | 47,647 | 41,651 | 42,681 | 42,302 | 49,450 | 47,287 | 55,450 | 65,910 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,278 | 2,333 | 2,804 | 3,305 | 2,499 | 2,344 | 2,333 | 2,510 | 2,779 | 1,896 | 639 | 702 | 261 | 585 | 3,060 | 3,217 | 3,056 | 8,057 | 8,059 | 8,348 | 8,058 | 8,058 | 8,061 | 8,299 | 8,064 | 2,911 | 2,906 | 3,210 | 2,928 | 7,584 | 5,289 | 5,357 | 5,302 | 5,816 | 8,120 | 8,211 | 8,071 | 3,073 | 3,071 | 3,206 | 3,060 | 8,052 | 8,054 | 8,341 | 8,049 | 7,900 | 7,895 | 8,330 | 8,035 | 2,843 | 546 | 946 | 697 | 1,320 | 8,022 | 8,234 | 11,442 | 11,603 | 12,776 | 13,066 | 12,992 | 13,169 | 9,469 | 9,473 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 530 | 0 | 0 | 0 | 5,286 | 0 | 0 | 0 | 5,428 | 0 | 0 | 0 | 5,405 | 0 | 0 | 0 | 4,981 | 0 | 0 | 0 | 4,822 | 0 | 0 | 0 | 4,739 | 0 | 0 | 0 | 4,601 | 0 | 0 | 0 | 4,542 | 0 | 0 | 0 | 4,560 | 0 | 0 | 0 | 4,396 | 0 | 0 | 0 | 4,447 | 0 | 0 | 0 | 4,247 | 0 | 0 | 0 | 4,247 | 0 | 0 | 0 | 4,227 | 0 | 0 | 4,097 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 12,927 | 0 | 0 | 0 | 9,820 | 0 | 0 | 0 | 11,117 | 0 | 0 | 0 | 10,625 | 0 | 0 | 0 | 6,629 | 0 | 0 | 0 | 10,347 | 0 | 0 | 0 | 13,327 | 0 | 0 | 0 | 11,334 | 0 | 0 | 0 | 8,455 | 0 | 0 | 0 | 10,173 | 0 | 0 | 0 | 6,445 | 0 | 0 | 0 | 6,713 | 0 | 0 | 0 | 5,701 | 0 | 0 | 0 | 6,886 | 0 | 0 | 0 | 8,249 | 0 | 0 | 6,917 | 0 |
Overige niet-vlottende verplichtingen
| 17,930 | 17,964 | 18,798 | 5,176 | 17,618 | 16,495 | 16,706 | 224 | 14,737 | 15,125 | 15,904 | 211 | 16,855 | 17,131 | 15,704 | 415 | 15,926 | 15,338 | 14,673 | 461 | 16,171 | 15,388 | 15,274 | 673 | 16,139 | 17,829 | 17,780 | 330 | 19,334 | 17,511 | 17,102 | 411 | 15,891 | 13,685 | 13,566 | 8,896 | 16,398 | 15,278 | 16,421 | 10,668 | 15,029 | 13,951 | 13,179 | 6,990 | 13,814 | 12,992 | 12,005 | 7,098 | 0 | 0 | 9,750 | 519 | 9,969 | 10,466 | 11,272 | 460 | 12,628 | 12,066 | 12,198 | 757 | 13,119 | 13,696 | 561 | 11,439 |
Totaal niet-vlottende verplichtingen
| 20,208 | 20,297 | 21,602 | 21,408 | 20,117 | 18,839 | 19,039 | 17,840 | 17,516 | 17,021 | 16,543 | 17,458 | 17,116 | 17,716 | 18,764 | 19,662 | 18,982 | 23,395 | 22,732 | 20,419 | 24,229 | 23,446 | 23,335 | 24,141 | 24,203 | 20,740 | 20,686 | 21,606 | 22,262 | 25,095 | 22,391 | 21,703 | 21,193 | 19,501 | 21,686 | 21,649 | 24,469 | 18,351 | 19,492 | 18,434 | 18,089 | 22,003 | 21,233 | 19,727 | 21,863 | 20,892 | 19,900 | 19,875 | 18,693 | 12,624 | 10,296 | 11,413 | 10,666 | 11,786 | 19,294 | 19,827 | 24,070 | 23,669 | 24,974 | 26,299 | 26,111 | 26,865 | 21,044 | 20,912 |
Totaal passiva
| 69,382 | 75,238 | 74,227 | 75,537 | 69,695 | 70,505 | 67,105 | 69,438 | 67,722 | 70,029 | 69,728 | 67,926 | 64,119 | 65,509 | 64,115 | 68,022 | 60,638 | 58,941 | 57,899 | 56,533 | 60,470 | 60,345 | 63,211 | 66,249 | 64,602 | 67,717 | 64,976 | 68,067 | 65,676 | 65,092 | 62,106 | 64,563 | 61,954 | 58,380 | 58,699 | 60,658 | 64,762 | 61,156 | 64,345 | 65,553 | 73,803 | 65,510 | 66,360 | 64,079 | 61,567 | 58,112 | 59,626 | 60,333 | 61,184 | 58,146 | 59,665 | 63,048 | 64,880 | 66,014 | 66,900 | 66,149 | 71,717 | 65,320 | 67,655 | 68,601 | 75,561 | 74,152 | 76,494 | 86,822 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 216,404 | 0 | 0 | 0 | 199,179 | 195,628 | 191,681 | 187,316 | 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 |
Gewone aandelen
| 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 | 17,742 |
Ingehouden winsten
| 223,640 | 218,029 | 212,061 | 206,309 | 198,331 | 203,735 | 196,417 | 192,092 | 183,952 | 179,628 | 172,121 | 166,062 | 160,617 | 156,249 | 157,901 | 154,793 | 147,544 | 141,541 | 138,429 | 136,643 | 130,401 | 128,329 | 123,879 | 122,657 | 122,549 | 119,770 | 114,853 | 113,490 | 107,594 | 103,817 | 99,481 | 97,904 | 100,091 | 96,128 | 92,267 | 89,735 | 89,550 | 86,536 | 82,934 | 81,305 | 80,358 | 77,905 | 74,812 | 72,130 | 70,630 | 69,082 | 66,142 | 64,593 | 61,559 | 60,391 | 58,404 | 57,813 | 58,962 | 57,453 | 55,611 | 54,129 | 54,874 | 54,076 | 52,166 | 51,392 | 50,408 | 49,868 | 49,809 | 52,156 |
Overige gereserveerde algehele resultaten
| 31,690 | 34,529 | 34,371 | 33,107 | 31,027 | 29,130 | 27,913 | 24,588 | 23,626 | 24,339 | 24,676 | 25,299 | 25,123 | 25,944 | 22,745 | 24,873 | 20,838 | 20,166 | 19,378 | 14,768 | 23,060 | 21,323 | 21,678 | 24,125 | 25,227 | 28,612 | 28,368 | 26,976 | 28,646 | 24,286 | 23,005 | 21,493 | 19,051 | 14,058 | 14,599 | 14,969 | 20,189 | 18,263 | 20,273 | 18,386 | 13,229 | 10,625 | 9,297 | 8,297 | 11,356 | 9,985 | 7,799 | 6,798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,516 | 6,519 | 6,521 | 7,845 | 9,850 | 2,272 | 30,158 | 4,753 | 7,158 | 9,251 | 9,316 | 11,823 | 13,321 | 13,324 | 4,769 | 7,131 | 8,777 | 8,781 | 8,780 | 8,782 | 12,784 | 12,786 | 12,968 | 12,970 | 9,847 | 10,586 | 10,589 | 37,566 | 13,486 | 14,603 | 37,623 | 14,624 | 27,772 | 8,732 | 8,737 | 12,394 | 30,288 | 10,109 | 31,445 | 13,089 | 11,385 | 11,419 | 20,723 | 13,717 | 13,743 | 13,837 | 21,646 | 20,648 | 16,666 | 15,439 | 15,698 | 17,009 | 12,909 | 13,780 | 16,377 | 16,713 | 16,802 | 16,466 | 14,508 | 17,741 | 16,860 | 18,026 | 14,725 | 14,821 |
Totaal eigen vermogen van aandeelhouders
| 274,588 | 276,819 | 270,695 | 265,003 | 256,950 | 252,880 | 244,317 | 239,175 | 232,480 | 230,961 | 223,855 | 220,927 | 216,804 | 213,260 | 203,157 | 202,787 | 194,901 | 188,230 | 184,329 | 177,935 | 183,987 | 180,181 | 176,267 | 177,494 | 175,365 | 176,709 | 171,552 | 168,798 | 167,468 | 160,448 | 154,846 | 151,763 | 145,605 | 136,660 | 133,345 | 134,840 | 137,580 | 132,650 | 132,121 | 130,522 | 122,714 | 117,691 | 113,277 | 111,886 | 113,471 | 110,646 | 105,530 | 102,983 | 95,967 | 93,572 | 91,844 | 92,564 | 89,613 | 88,975 | 89,730 | 88,584 | 89,418 | 88,284 | 84,416 | 86,875 | 85,010 | 85,636 | 82,276 | 84,719 |
Totaal eigen vermogen
| 275,526 | 277,768 | 271,603 | 265,907 | 257,819 | 253,733 | 245,140 | 240,000 | 233,294 | 231,749 | 224,623 | 221,704 | 217,562 | 214,007 | 203,894 | 203,514 | 195,618 | 188,943 | 185,085 | 178,715 | 184,753 | 180,983 | 177,064 | 178,284 | 176,156 | 177,486 | 172,325 | 169,571 | 168,248 | 161,229 | 155,619 | 152,564 | 146,368 | 137,418 | 134,125 | 135,635 | 138,366 | 133,431 | 132,885 | 131,312 | 123,471 | 118,430 | 114,004 | 112,621 | 114,201 | 111,370 | 106,228 | 103,674 | 96,612 | 94,215 | 92,486 | 93,207 | 90,229 | 89,583 | 90,309 | 89,172 | 89,992 | 88,851 | 88,315 | 90,810 | 88,828 | 89,471 | 86,056 | 88,520 |
Totaal passiva en aandeelhoudersvermogen
| 344,908 | 353,006 | 345,830 | 341,444 | 327,514 | 324,238 | 312,245 | 309,438 | 301,016 | 301,778 | 294,351 | 289,630 | 281,681 | 279,516 | 268,009 | 271,536 | 256,256 | 247,884 | 242,984 | 235,248 | 245,223 | 241,328 | 240,275 | 244,533 | 240,758 | 245,203 | 237,301 | 237,638 | 233,924 | 226,321 | 217,725 | 217,127 | 208,322 | 195,798 | 192,824 | 196,293 | 203,128 | 194,587 | 197,230 | 196,865 | 197,274 | 183,940 | 180,364 | 176,700 | 175,768 | 169,482 | 165,854 | 164,007 | 157,796 | 152,361 | 152,151 | 156,255 | 155,109 | 155,597 | 157,209 | 155,321 | 161,709 | 154,171 | 155,970 | 159,411 | 164,389 | 163,623 | 162,550 | 175,342 |