Nippon Shinyaku Co., Ltd.
TSE:4516.T
4017 (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
| 54,472 | 45,028 | 57,323 | 62,855 | 55,251 | 60,047 | 54,919 | 63,449 | 58,915 | 60,566 | 44,330 | 54,300 | 49,415 | 47,770 | 29,953 | 39,251 | 35,034 | 36,005 | 28,617 | 38,820 | 31,851 | 31,519 | 23,519 | 23,678 | 19,452 | 21,067 | 15,478 | 21,593 | 25,349 | 30,781 | 17,598 | 22,301 | 22,513 | 20,435 | 12,493 | 12,849 | 11,306 | 11,841 | 11,312 | 11,444 | 11,429 | 11,097 | 10,580 | 11,160 | 10,845 | 11,787 | 11,232 | 13,883 | 13,635 | 12,387 | 12,153 | 13,172 | 11,207 | 11,424 | 12,337 | 11,756 | 11,287 | 11,028 | 11,409 | 13,247 | 14,687 | 8,519 |
Kortetermijnbeleggingen
| 0 | 23,670 | 8,491 | 9,581 | 11,568 | 11,554 | 9,517 | 6,435 | 4,530 | 5,174 | 14,200 | 14,099 | 13,029 | 13,029 | 12,029 | 11,129 | 11,099 | 11,109 | 10,709 | 10,629 | 10,129 | 10,619 | 9,939 | 10,839 | 11,839 | 11,819 | 10,569 | 10,527 | 9,157 | 8,657 | 7,916 | 7,910 | 7,229 | 7,626 | 5,499 | 7,099 | 10,099 | 10,799 | 7,699 | 8,899 | 7,799 | 10,399 | 6,399 | 12,399 | 8,999 | 8,499 | 8,099 | 8,949 | 7,649 | 7,599 | 5,249 | 8,789 | 9,239 | 7,009 | 3,539 | 8,989 | 8,735 | 9,095 | 2,495 | 5,294 | 1,798 | 4,900 |
Liquide middelen en kortetermijnbeleggingen
| 54,472 | 68,698 | 57,323 | 72,436 | 66,819 | 71,601 | 64,436 | 69,884 | 63,445 | 65,740 | 58,530 | 68,399 | 62,444 | 60,799 | 41,982 | 50,380 | 46,133 | 47,114 | 39,326 | 49,449 | 41,980 | 42,138 | 33,458 | 34,517 | 31,291 | 32,886 | 26,047 | 32,120 | 34,506 | 39,438 | 25,514 | 30,211 | 29,742 | 28,061 | 17,992 | 19,948 | 21,405 | 22,640 | 19,011 | 20,343 | 19,228 | 21,496 | 16,979 | 23,559 | 19,844 | 20,286 | 19,331 | 22,832 | 21,284 | 19,986 | 17,402 | 21,961 | 20,446 | 18,433 | 15,876 | 20,745 | 20,022 | 20,123 | 13,904 | 18,541 | 16,485 | 13,419 |
Nettovorderingen
| 48,357 | 47,237 | 47,507 | 48,725 | 45,752 | 44,686 | 51,607 | 44,614 | 45,724 | 43,178 | 48,316 | 38,952 | 41,318 | 39,289 | 48,046 | 37,009 | 41,092 | 40,947 | 48,666 | 39,563 | 45,500 | 45,982 | 47,111 | 41,657 | 42,987 | 42,370 | 46,125 | 44,059 | 38,966 | 38,852 | 50,391 | 35,179 | 37,271 | 36,996 | 41,239 | 35,254 | 36,246 | 36,708 | 37,936 | 32,566 | 35,403 | 35,815 | 36,538 | 30,543 | 35,894 | 35,903 | 33,322 | 31,619 | 33,533 | 33,623 | 33,048 | 27,759 | 30,055 | 29,091 | 29,285 | 25,544 | 27,501 | 26,448 | 32,191 | 25,815 | 29,249 | 30,970 |
Voorraad
| 37,428 | 39,111 | 38,848 | 34,455 | 35,518 | 36,358 | 37,357 | 36,349 | 36,662 | 38,066 | 37,628 | 35,552 | 35,499 | 35,523 | 33,687 | 34,178 | 31,941 | 29,893 | 24,991 | 21,798 | 19,202 | 19,371 | 19,059 | 19,915 | 19,643 | 20,345 | 18,489 | 18,690 | 18,216 | 18,574 | 17,877 | 18,872 | 18,628 | 18,927 | 19,011 | 20,873 | 20,848 | 19,657 | 18,709 | 18,000 | 17,497 | 15,732 | 15,735 | 14,097 | 13,166 | 13,264 | 13,828 | 12,858 | 12,581 | 11,923 | 12,553 | 12,833 | 11,640 | 11,547 | 12,115 | 10,773 | 10,972 | 10,864 | 10,635 | 10,820 | 10,829 | 10,714 |
Overige vlottende activa
| 19,716 | 9,239 | 17,223 | 7,843 | 6,682 | 5,228 | 5,027 | 4,492 | 3,453 | 2,740 | 4,061 | 3,885 | 3,743 | 3,479 | 4,004 | 3,809 | 4,820 | 3,971 | 3,724 | 3,634 | 3,975 | 3,229 | 3,589 | 3,426 | 3,199 | 2,352 | 2,500 | 2,532 | 2,150 | 1,923 | 1,363 | 1,810 | 1,670 | 1,417 | 1,885 | 1,951 | 1,513 | 1,417 | 1,460 | 1,659 | 1,661 | 1,640 | 2,025 | 1,908 | 1,656 | 1,479 | 1,710 | 1,314 | 1,203 | 801 | 1,219 | 1,666 | 1,675 | 1,678 | 2,550 | 1,908 | 2,258 | 2,039 | 2,373 | 1,628 | 1,015 | 1,008 |
Totaal vlottende activa
| 159,973 | 164,285 | 160,901 | 163,459 | 154,771 | 157,873 | 158,427 | 155,339 | 149,284 | 149,724 | 148,535 | 146,788 | 143,004 | 139,090 | 127,719 | 125,376 | 123,986 | 121,925 | 116,707 | 114,444 | 110,657 | 110,720 | 103,217 | 99,515 | 97,120 | 97,953 | 93,161 | 97,401 | 93,838 | 98,787 | 95,145 | 86,072 | 87,311 | 85,401 | 80,127 | 78,026 | 80,012 | 80,422 | 77,116 | 72,568 | 73,789 | 74,683 | 71,277 | 70,107 | 70,560 | 70,932 | 68,191 | 68,623 | 68,601 | 66,333 | 64,222 | 64,219 | 63,816 | 60,749 | 59,826 | 58,970 | 60,753 | 59,474 | 59,103 | 56,804 | 57,578 | 56,111 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 37,025 | 36,553 | 35,330 | 35,088 | 33,754 | 34,994 | 33,388 | 32,586 | 31,301 | 31,057 | 22,026 | 21,679 | 21,569 | 21,306 | 20,870 | 20,909 | 20,831 | 20,944 | 20,743 | 20,867 | 20,852 | 20,575 | 20,632 | 20,853 | 20,871 | 21,102 | 21,108 | 21,134 | 19,943 | 20,043 | 19,534 | 18,540 | 17,685 | 17,624 | 16,506 | 16,051 | 15,407 | 15,393 | 15,703 | 15,813 | 15,776 | 15,670 | 15,818 | 16,049 | 15,994 | 17,138 | 17,308 | 17,574 | 17,780 | 17,834 | 18,162 | 18,497 | 18,484 | 18,821 | 19,027 | 19,398 | 19,610 | 19,833 | 20,139 | 19,884 | 20,404 | 20,612 |
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
| 29,436 | 25,120 | 19,322 | 18,070 | 18,205 | 17,155 | 15,592 | 12,727 | 13,525 | 14,050 | 832 | 725 | 711 | 677 | 619 | 596 | 552 | 546 | 475 | 436 | 397 | 412 | 428 | 456 | 455 | 484 | 468 | 475 | 459 | 494 | 485 | 492 | 468 | 501 | 432 | 410 | 443 | 458 | 472 | 482 | 522 | 561 | 539 | 586 | 641 | 667 | 636 | 621 | 516 | 566 | 573 | 622 | 632 | 672 | 627 | 614 | 612 | 644 | 562 | 496 | 307 | 284 |
Goodwill en immateriële activa
| 29,436 | 25,120 | 19,322 | 18,070 | 18,205 | 17,155 | 15,592 | 12,727 | 13,525 | 14,050 | 832 | 725 | 711 | 677 | 619 | 596 | 552 | 546 | 475 | 436 | 397 | 412 | 428 | 456 | 455 | 484 | 468 | 475 | 459 | 494 | 485 | 492 | 468 | 501 | 432 | 410 | 443 | 458 | 472 | 482 | 522 | 561 | 539 | 586 | 641 | 667 | 636 | 621 | 516 | 566 | 573 | 622 | 632 | 672 | 627 | 614 | 612 | 644 | 562 | 496 | 307 | 284 |
Langetermijnbeleggingen
| 37,682 | 35,487 | 28,346 | 18,870 | 27,899 | 10,754 | 12,918 | 15,494 | 24,635 | 24,208 | 32,272 | 32,786 | 7,447 | 9,084 | 9,329 | 10,310 | 9,490 | 7,800 | 11,789 | 10,733 | 11,666 | 12,841 | 12,431 | 16,535 | 13,539 | 14,490 | 16,162 | 13,119 | 14,021 | 13,024 | 14,175 | 12,513 | 13,012 | 13,871 | 19,582 | 15,099 | 13,650 | 11,279 | 11,128 | 8,913 | 9,051 | 5,664 | 9,955 | 2,588 | 5,043 | 5,374 | 2,943 | 1,345 | 2,819 | 3,571 | 4,327 | 1,506 | 1,607 | 3,993 | 8,221 | 1,658 | 2,557 | 3,669 | 11,139 | 8,847 | 11,064 | 9,623 |
Belastingvorderingen
| 1,709 | 1,766 | 1,134 | 1,629 | 2,776 | 3,241 | 147 | 904 | 934 | 901 | 1,128 | 2,074 | 2,004 | 1,518 | 760 | 1,229 | 1,850 | 1,726 | 990 | 2,235 | 3,019 | 2,330 | 1,434 | 355 | 1,083 | 45 | 43 | 54 | 58 | 55 | 61 | 59 | 54 | 55 | 57 | 56 | 53 | 57 | 63 | 62 | 61 | 60 | 60 | 60 | 61 | 62 | 283 | 500 | 451 | 199 | 771 | 627 | 469 | 450 | 241 | 436 | 314 | 56 | 55 | 52 | 164 | 46 |
Overige niet-vlottende activa
| 3 | 193 | 2,797 | 12,381 | 0 | 13,431 | 11,401 | 8,321 | 0 | 1 | -1 | -3 | 25,374 | 25,350 | 22,540 | 22,029 | 21,678 | 22,072 | 22,013 | 22,322 | 22,339 | 21,881 | 21,340 | 22,659 | 23,709 | 24,116 | 22,899 | 20,193 | 18,730 | 18,499 | 17,392 | 17,538 | 17,233 | 17,915 | 16,106 | 18,007 | 21,137 | 22,145 | 19,016 | 20,502 | 19,715 | 21,548 | 17,927 | 24,183 | 21,027 | 19,555 | 18,323 | 18,790 | 17,868 | 17,801 | 15,616 | 19,661 | 20,067 | 18,052 | 13,877 | 19,616 | 19,340 | 19,899 | 12,112 | 14,442 | 8,769 | 12,059 |
Totaal niet-vlottende activa
| 105,855 | 99,119 | 86,929 | 86,038 | 82,634 | 79,575 | 73,446 | 70,032 | 70,395 | 70,217 | 56,257 | 57,261 | 57,105 | 57,935 | 54,118 | 55,073 | 54,401 | 53,088 | 56,010 | 56,593 | 58,273 | 58,039 | 56,265 | 60,858 | 59,657 | 60,237 | 60,680 | 54,975 | 53,211 | 52,115 | 51,647 | 49,142 | 48,452 | 49,966 | 52,683 | 49,623 | 50,690 | 49,332 | 46,382 | 45,772 | 45,125 | 43,503 | 44,299 | 43,466 | 42,766 | 42,796 | 39,493 | 38,830 | 39,434 | 39,971 | 39,449 | 40,913 | 41,259 | 41,988 | 41,993 | 41,722 | 42,433 | 44,101 | 44,007 | 43,721 | 40,708 | 42,624 |
Totaal activa
| 265,828 | 263,404 | 247,830 | 249,499 | 237,408 | 237,451 | 231,876 | 225,374 | 219,684 | 219,943 | 204,795 | 204,052 | 200,114 | 197,028 | 181,840 | 180,453 | 178,391 | 175,017 | 172,719 | 171,042 | 168,934 | 168,763 | 159,486 | 160,377 | 156,779 | 158,192 | 153,845 | 152,378 | 147,051 | 150,905 | 146,794 | 135,217 | 135,766 | 135,370 | 132,813 | 127,652 | 130,705 | 129,757 | 123,501 | 118,342 | 118,917 | 118,188 | 115,579 | 113,576 | 113,329 | 113,730 | 107,687 | 107,453 | 108,035 | 106,304 | 103,671 | 105,132 | 105,075 | 102,737 | 101,819 | 100,692 | 103,186 | 103,575 | 103,110 | 100,525 | 98,286 | 98,735 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21,649 | 24,706 | 19,089 | 19,911 | 16,361 | 20,538 | 20,517 | 15,129 | 15,200 | 21,022 | 8,991 | 7,173 | 9,069 | 9,543 | 7,693 | 10,225 | 8,327 | 11,213 | 11,971 | 10,163 | 8,535 | 7,986 | 7,063 | 7,489 | 6,827 | 8,639 | 6,987 | 6,620 | 6,207 | 6,232 | 6,562 | 6,912 | 6,778 | 6,759 | 5,485 | 6,820 | 7,124 | 7,118 | 7,108 | 5,862 | 5,815 | 6,099 | 6,337 | 6,007 | 5,175 | 5,028 | 6,343 | 8,957 | 8,841 | 8,123 | 8,821 | 9,492 | 8,302 | 8,102 | 8,487 | 7,065 | 7,537 | 8,210 | 8,520 | 6,801 | 7,699 | 8,280 |
Kortlopende schulden
| 1,385 | 1,720 | 1,297 | 1,361 | 1,410 | 1,516 | 1,237 | 1,338 | 1,395 | 1,494 | 0 | 0 | 0 | 2 | 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 | 51 | 53 | 70 | 368 |
Belastingschulden
| 896 | 3,594 | 696 | 4,021 | 2,283 | 6,131 | 1,217 | 3,964 | 2,106 | 3,123 | 2,899 | 6,041 | 4,319 | 7,261 | 3,369 | 3,323 | 2,236 | 2,419 | 470 | 2,695 | 1,898 | 4,840 | 2,198 | 2,544 | 1,723 | 2,303 | 1,201 | 2,809 | 1,455 | 4,092 | 3,190 | 1,720 | 1,273 | 2,499 | 1,238 | 508 | 442 | 2,909 | 1,041 | 566 | 546 | 1,934 | 171 | 926 | 783 | 2,026 | 383 | 1,092 | 965 | 1,739 | 394 | 1,085 | 975 | 927 | 61 | 747 | 959 | 1,583 | 1,178 | 1,252 | 1,897 | 692 |
Uitgestelde opbrengsten
| 896 | 3,594 | 696 | 4,412 | 2,621 | 6,445 | 2,373 | 4,316 | 2,504 | 3,497 | 0 | 0 | 0 | -2 | 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 | 2,442 | 3,744 | 5,370 | 1,970 |
Overige kortlopende verplichtingen
| -13,649 | -20,984 | -13,674 | -17,507 | -10,381 | -19,985 | -16,121 | -12,511 | -8,789 | -18,129 | 3,627 | 5,768 | 4,133 | 5,167 | 3,636 | 560 | 5,806 | 120 | -605 | 778 | 5,878 | 4,594 | 4,346 | 4,974 | 6,655 | 2,873 | 3,241 | 5,925 | 5,977 | 10,445 | 3,655 | 2,672 | 4,893 | 4,552 | 3,447 | 1,649 | 2,829 | 625 | 630 | 1,587 | 3,311 | 1,125 | 669 | 922 | 3,748 | 3,595 | 162 | -4,726 | -3,119 | -4,024 | -5,168 | -5,498 | -2,825 | -4,229 | -4,841 | -2,509 | -1,535 | -3,806 | -6,607 | -5,828 | -9,213 | -6,463 |
Totaal kortlopende verplichtingen
| 32,826 | 37,336 | 27,193 | 32,109 | 28,655 | 35,183 | 29,740 | 27,365 | 27,616 | 32,029 | 24,508 | 26,155 | 26,590 | 31,514 | 22,391 | 24,333 | 24,696 | 24,965 | 23,807 | 23,799 | 24,846 | 25,406 | 20,670 | 22,496 | 22,032 | 22,454 | 18,416 | 21,974 | 19,846 | 27,001 | 19,969 | 18,216 | 19,722 | 20,569 | 15,655 | 15,797 | 17,519 | 17,770 | 15,887 | 13,877 | 15,487 | 15,257 | 13,514 | 13,862 | 14,881 | 15,677 | 13,231 | 14,280 | 15,528 | 13,961 | 12,868 | 14,571 | 14,754 | 12,902 | 12,194 | 12,368 | 14,498 | 14,197 | 14,104 | 12,823 | 13,522 | 13,127 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 1,152 | 751 | 827 | 971 | 1,148 | 873 | 1,040 | 1,200 | 1,219 | 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 | 146 | 156 | 182 | 32 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | -5,815 | 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 | 8,168 | 8,104 | 0 | 8,342 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 5,815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 2 | 2 | 2 | 2 | 4 | 1 | 1 | 2,305 | 2,510 | 1,819 | 1,669 | 1,121 | 1,673 | 869 | 870 | 1,192 | 3,436 | 2,429 | 2,963 | 2,286 | 1,247 | 877 | 688 | 510 | 1,418 | 944 | 721 | 715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 406 | 205 | 408 | 0 | 343 |
Overige niet-vlottende verplichtingen
| 5,540 | 4,380 | 4,567 | 4,790 | 4,984 | 5,189 | 5,296 | 5,467 | 5,642 | 5,811 | 3,047 | 3,007 | 3,059 | 2,973 | 3,194 | 3,499 | 3,932 | 4,284 | 7,106 | 7,360 | 7,780 | 8,166 | 6,599 | 6,983 | 7,411 | 7,747 | 7,861 | 7,890 | 8,150 | 8,467 | 9,959 | 10,170 | 10,531 | 10,847 | 7,402 | 7,664 | 8,051 | 8,495 | 9,003 | 9,048 | 9,299 | 9,236 | 7,516 | 7,498 | 7,716 | 7,811 | 7,803 | 7,803 | 7,804 | 7,777 | 7,944 | 7,973 | 8,075 | 8,143 | 8,434 | 8,430 | 8,578 | 8,602 | 241 | 239 | 8,238 | 224 |
Totaal niet-vlottende verplichtingen
| 5,540 | 5,532 | 5,318 | 5,617 | 5,955 | 6,337 | 6,169 | 6,507 | 6,842 | 7,030 | 3,047 | 3,007 | 3,059 | 2,973 | 3,194 | 3,499 | 3,932 | 4,293 | 7,108 | 7,362 | 7,782 | 8,168 | 6,603 | 6,984 | 7,412 | 10,052 | 10,371 | 9,709 | 9,819 | 9,588 | 11,632 | 11,039 | 11,401 | 12,039 | 10,838 | 10,093 | 11,014 | 10,781 | 10,250 | 9,925 | 9,987 | 9,746 | 8,934 | 8,442 | 8,437 | 8,526 | 7,803 | 7,803 | 7,804 | 7,777 | 7,944 | 7,973 | 8,075 | 8,143 | 8,434 | 8,430 | 8,578 | 9,008 | 8,760 | 8,907 | 8,420 | 8,941 |
Totaal passiva
| 38,366 | 42,868 | 32,511 | 37,726 | 34,610 | 41,520 | 35,909 | 33,872 | 34,458 | 39,059 | 27,555 | 29,162 | 29,649 | 34,487 | 25,585 | 27,832 | 28,628 | 29,258 | 30,915 | 31,161 | 32,628 | 33,574 | 27,273 | 29,480 | 29,444 | 32,506 | 28,787 | 31,683 | 29,665 | 36,589 | 31,601 | 29,255 | 31,123 | 32,608 | 26,493 | 25,890 | 28,533 | 28,551 | 26,137 | 23,802 | 25,474 | 25,003 | 22,448 | 22,304 | 23,318 | 24,203 | 21,034 | 22,083 | 23,332 | 21,738 | 20,812 | 22,544 | 22,829 | 21,045 | 20,628 | 20,798 | 23,076 | 23,205 | 22,864 | 21,730 | 21,942 | 22,068 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 192,483 | 0 | 0 | 0 | 176,719 | 174,892 | 170,338 | 167,728 | 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
| 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 | 5,174 |
Ingehouden winsten
| 204,348 | 198,260 | 196,457 | 192,806 | 185,344 | 180,433 | 180,406 | 176,568 | 169,579 | 165,303 | 163,196 | 160,585 | 156,366 | 147,391 | 141,775 | 138,063 | 135,844 | 132,886 | 127,905 | 127,207 | 123,866 | 121,677 | 118,072 | 113,365 | 111,291 | 109,078 | 107,786 | 104,875 | 101,835 | 99,897 | 101,423 | 93,843 | 92,440 | 89,658 | 88,335 | 85,784 | 84,871 | 85,137 | 83,596 | 81,504 | 80,756 | 81,105 | 79,254 | 78,243 | 77,270 | 76,839 | 75,749 | 74,959 | 74,149 | 73,541 | 72,907 | 72,446 | 71,744 | 71,108 | 70,188 | 69,208 | 69,099 | 68,433 | 68,658 | 66,972 | 65,553 | 64,914 |
Overige gereserveerde algehele resultaten
| 15,661 | 14,825 | 11,411 | 11,520 | 10,006 | 8,052 | 8,114 | 7,489 | 8,202 | 5,692 | 6,604 | 6,866 | 6,662 | 7,143 | 7,054 | 7,134 | 6,498 | 5,458 | 6,489 | 5,267 | 5,035 | 6,109 | 6,741 | 10,135 | 8,651 | 9,217 | 9,884 | 8,431 | 8,166 | 7,023 | 6,343 | 4,697 | 4,786 | 5,684 | 10,565 | 8,514 | 9,816 | 8,569 | 6,236 | 5,466 | 5,054 | 4,432 | 6,207 | 5,331 | 5,029 | 4,964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,964 | 1,965 | 1,965 | 1,965 | -190,518 | 1,965 | 1,966 | 1,965 | -174,753 | -170,477 | -168,370 | -165,759 | 1,969 | 2,545 | 1,971 | 1,972 | 1,972 | 1,972 | 1,972 | 1,975 | 1,977 | 1,976 | 1,978 | 1,979 | 1,980 | 1,980 | 1,982 | 1,985 | 1,986 | 1,996 | 2,031 | 2,030 | 2,031 | 2,033 | 2,033 | 2,081 | 2,106 | 2,118 | 2,149 | 2,189 | 2,252 | 2,270 | 2,292 | 2,320 | 2,338 | 2,352 | 5,532 | 5,043 | 5,188 | 5,660 | 4,589 | 4,784 | 5,150 | 5,233 | 5,655 | 5,343 | 5,672 | 6,599 | 6,254 | 6,493 | 5,466 | 6,431 |
Totaal eigen vermogen van aandeelhouders
| 227,147 | 220,224 | 215,007 | 211,465 | 202,489 | 195,624 | 195,660 | 191,196 | 184,921 | 180,584 | 176,942 | 174,594 | 170,171 | 162,253 | 155,974 | 152,343 | 149,488 | 145,490 | 141,540 | 139,623 | 136,052 | 134,936 | 131,965 | 130,653 | 127,096 | 125,449 | 124,826 | 120,465 | 117,161 | 114,090 | 114,971 | 105,744 | 104,431 | 102,549 | 106,107 | 101,553 | 101,967 | 100,998 | 97,155 | 94,333 | 93,236 | 92,981 | 92,927 | 91,068 | 89,811 | 89,329 | 86,455 | 85,176 | 84,511 | 84,375 | 82,670 | 82,404 | 82,068 | 81,515 | 81,017 | 79,725 | 79,945 | 80,206 | 80,086 | 78,639 | 76,193 | 76,519 |
Totaal eigen vermogen
| 227,462 | 220,534 | 215,316 | 211,773 | 202,798 | 195,931 | 195,967 | 191,502 | 185,226 | 180,884 | 177,240 | 174,890 | 170,465 | 162,541 | 156,255 | 152,621 | 149,763 | 145,759 | 141,804 | 139,881 | 136,306 | 135,189 | 132,213 | 130,897 | 127,335 | 125,686 | 125,058 | 120,695 | 117,386 | 114,316 | 115,193 | 105,962 | 104,643 | 102,762 | 106,320 | 101,762 | 102,172 | 101,206 | 97,364 | 94,540 | 93,443 | 93,185 | 93,131 | 91,272 | 90,011 | 89,527 | 86,653 | 85,370 | 84,703 | 84,566 | 82,859 | 82,588 | 82,246 | 81,692 | 81,191 | 79,894 | 80,110 | 80,370 | 80,246 | 78,795 | 76,344 | 76,667 |
Totaal passiva en aandeelhoudersvermogen
| 265,828 | 263,402 | 247,827 | 249,499 | 237,408 | 237,451 | 231,876 | 225,374 | 219,684 | 219,943 | 204,795 | 204,052 | 200,114 | 197,028 | 181,840 | 180,453 | 178,391 | 175,017 | 172,719 | 171,042 | 168,934 | 168,763 | 159,486 | 160,377 | 156,779 | 158,192 | 153,845 | 152,378 | 147,051 | 150,905 | 146,794 | 135,217 | 135,766 | 135,370 | 132,813 | 127,652 | 130,705 | 129,757 | 123,501 | 118,342 | 118,917 | 118,188 | 115,579 | 113,576 | 113,329 | 113,730 | 107,687 | 107,453 | 108,035 | 106,304 | 103,671 | 105,132 | 105,075 | 102,737 | 101,819 | 100,692 | 103,186 | 103,575 | 103,110 | 100,525 | 98,286 | 98,735 |