Nippon Sheet Glass Company, Limited
TSE:5202.T
365 (JPY) • At close November 8, 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 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 39,069 | 51,183 | 49,748 | 57,100 | 48,913 | 69,313 | 58,604 | 56,909 | 52,408 | 60,464 | 53,684 | 43,421 | 44,690 | 58,673 | 46,477 | 40,530 | 36,487 | 43,608 | 45,892 | 44,832 | 39,687 | 52,406 | 40,933 | 53,018 | 53,243 | 64,801 | 51,888 | 51,389 | 57,130 | 84,920 | 57,702 | 49,135 | 55,074 | 55,074 | 74,458 | 60,096 | 67,614 | 67,695 | 64,279 | 70,590 | 59,319 | 73,864 | 54,976 | 69,263 | 65,040 | 83,472 | 40,870 | 50,867 | 40,321 | 43,346 | 37,429 | 40,672 | 43,926 | 60,906 | 63,589 | 61,124 | 49,019 | 79,435 | 99,394 | 74,501 | 94,525 |
Kortetermijnbeleggingen
| 422 | 0 | 0 | -17,333 | -53,654 | -26,673 | -36,137 | -49,179 | -77,677 | -63,756 | -45,098 | -43,833 | -17,516 | -15,953 | -42,849 | -38,166 | 1 | 461 | -41,465 | 1 | -40,372 | -44,298 | -44,415 | 2 | 2 | 100 | 103 | 644 | 627 | 572 | 592 | 85 | 346 | 346 | 380 | 387 | 104 | 3 | 3 | 3 | 92 | 94 | 3 | 3 | 612 | 652 | 803 | 519 | 3 | 3 | 2 | 3 | 222 | 231 | 0 | 0 | 0 | 361 | 0 | 0 | 454 |
Liquide middelen en kortetermijnbeleggingen
| 39,069 | 51,183 | 49,748 | 57,100 | 48,913 | 69,313 | 58,604 | 56,909 | 52,408 | 60,464 | 53,684 | 43,421 | 44,690 | 58,673 | 46,477 | 40,530 | 36,488 | 44,069 | 45,892 | 44,833 | 39,687 | 52,406 | 40,933 | 53,020 | 53,245 | 64,901 | 51,991 | 52,033 | 57,757 | 85,492 | 58,294 | 49,220 | 55,420 | 55,420 | 74,838 | 60,483 | 67,718 | 67,698 | 64,282 | 70,593 | 59,411 | 73,958 | 54,979 | 69,266 | 65,652 | 84,124 | 41,673 | 51,386 | 40,324 | 43,349 | 37,431 | 40,675 | 44,148 | 60,906 | 63,589 | 61,124 | 49,019 | 79,796 | 99,394 | 74,501 | 94,979 |
Nettovorderingen
| 96,488 | 89,133 | 87,692 | 102,325 | 101,529 | 100,048 | 92,546 | 98,746 | 83,887 | 77,352 | 63,536 | 61,029 | 68,878 | 67,132 | 53,670 | 57,819 | 53,546 | 54,003 | 70,170 | 69,629 | 65,694 | 63,994 | 62,396 | 70,284 | 71,614 | 73,952 | 72,157 | 74,711 | 74,269 | 68,010 | 66,339 | 67,670 | 75,590 | 72,574 | 76,414 | 84,390 | 88,950 | 79,010 | 87,362 | 87,189 | 93,613 | 92,523 | 103,511 | 98,950 | 103,253 | 101,242 | 102,788 | 0 | 0 | 0 | 0 | 0 | 0 | 96,662 | 87,725 | 93,129 | 89,497 | 94,094 | 96,305 | 93,864 | 91,450 |
Voorraad
| 184,926 | 173,068 | 171,810 | 173,420 | 177,482 | 156,918 | 157,846 | 158,682 | 151,226 | 132,242 | 124,959 | 119,209 | 116,787 | 111,910 | 112,022 | 109,326 | 114,247 | 118,388 | 124,310 | 119,887 | 124,423 | 119,645 | 122,895 | 121,141 | 115,514 | 109,616 | 114,041 | 110,740 | 110,920 | 106,139 | 112,762 | 100,574 | 109,578 | 109,578 | 116,087 | 114,432 | 118,141 | 114,487 | 125,157 | 114,595 | 111,040 | 110,149 | 119,423 | 108,828 | 107,400 | 101,218 | 105,405 | 98,586 | 102,913 | 106,688 | 101,976 | 100,908 | 105,940 | 100,776 | 97,217 | 94,759 | 93,330 | 98,791 | 106,957 | 111,419 | 113,826 |
Overige vlottende activa
| 9,198 | 7,915 | 8,394 | 10,815 | 10,847 | 10,040 | 14,761 | 32,706 | 113,572 | 109,543 | 82,861 | 82,763 | 84,949 | 79,402 | 58,392 | 63,067 | 58,929 | 61,632 | 76,767 | 75,429 | 71,779 | 73,530 | 68,125 | 74,886 | 75,678 | 78,459 | 72,831 | 6 | 74,745 | 70,743 | 68,856 | 69,864 | 75,705 | 75,705 | 80,462 | 86,077 | 94,087 | 84,957 | 95,226 | 93,690 | 97,112 | 97,699 | 106,695 | 101,501 | 104,885 | 108,734 | 107,207 | 104,857 | 109,885 | 115,025 | 105,514 | 111,171 | 115,224 | 16,522 | 16,177 | 16,180 | 20,865 | 24,765 | 23,547 | 36,027 | 24,976 |
Totaal vlottende activa
| 329,681 | 321,299 | 317,644 | 343,660 | 338,771 | 336,319 | 323,757 | 347,043 | 317,206 | 302,249 | 261,504 | 245,393 | 246,426 | 249,985 | 216,891 | 212,923 | 209,664 | 224,089 | 246,969 | 240,149 | 235,889 | 245,581 | 231,953 | 249,047 | 244,437 | 252,976 | 238,863 | 237,490 | 243,422 | 262,374 | 239,912 | 219,658 | 240,703 | 240,703 | 271,387 | 260,992 | 279,946 | 267,142 | 284,665 | 278,878 | 267,563 | 281,806 | 281,097 | 279,595 | 277,937 | 294,076 | 254,285 | 254,829 | 253,122 | 265,062 | 244,921 | 252,754 | 265,312 | 274,866 | 264,708 | 265,192 | 252,711 | 297,446 | 326,203 | 315,811 | 325,231 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 458,061 | 431,212 | 389,827 | 408,366 | 402,825 | 370,460 | 362,772 | 379,402 | 365,574 | 341,736 | 320,556 | 315,462 | 317,969 | 316,788 | 304,439 | 298,347 | 296,911 | 294,545 | 295,524 | 281,449 | 283,544 | 241,506 | 240,269 | 244,846 | 240,535 | 252,778 | 257,562 | 254,320 | 249,849 | 245,157 | 247,216 | 230,531 | 258,866 | 258,866 | 282,948 | 290,019 | 298,951 | 293,529 | 299,379 | 288,288 | 283,491 | 289,389 | 292,341 | 275,874 | 277,204 | 267,983 | 264,312 | 247,041 | 248,247 | 260,597 | 243,051 | 245,874 | 266,217 | 271,287 | 256,239 | 263,482 | 262,193 | 283,140 | 296,391 | 318,802 | 317,478 |
Goodwill
| 89,583 | 84,172 | 80,389 | 81,048 | 81,083 | 74,081 | 72,503 | 75,047 | 110,855 | 104,737 | 100,788 | 98,770 | 100,344 | 99,016 | 95,334 | 93,581 | 92,433 | 91,199 | 105,485 | 101,756 | 105,850 | 107,349 | 108,971 | 112,912 | 110,217 | 112,455 | 116,666 | 114,819 | 111,810 | 105,972 | 108,630 | 96,322 | 113,459 | 113,459 | 128,733 | 131,504 | 137,387 | 130,734 | 144,537 | 136,169 | 133,681 | 135,826 | 140,240 | 127,351 | 125,698 | 116,768 | 111,394 | 94,421 | 95,460 | 105,018 | 93,001 | 96,604 | 111,896 | 107,690 | 101,932 | 107,675 | 106,503 | 122,653 | 131,211 | 136,346 | 132,882 |
Immateriële activa
| 50,208 | 46,734 | 43,610 | 43,020 | 42,851 | 39,480 | 38,321 | 40,359 | 52,782 | 50,256 | 48,333 | 47,732 | 48,709 | 48,761 | 47,632 | 47,404 | 47,319 | 47,390 | 51,193 | 49,965 | 52,392 | 53,790 | 54,245 | 56,667 | 55,940 | 57,389 | 59,537 | 59,457 | 58,453 | 56,288 | 58,362 | 53,326 | 62,898 | 62,898 | 68,954 | 71,821 | 76,506 | 75,680 | 83,872 | 82,173 | 83,481 | 86,999 | 91,659 | 86,148 | 87,543 | 84,496 | 84,562 | 76,688 | 79,380 | 87,475 | 81,944 | 86,316 | 98,323 | 95,283 | 92,823 | 98,694 | 99,329 | 0 | 121,800 | 129,403 | 0 |
Goodwill en immateriële activa
| 139,791 | 130,906 | 123,999 | 124,068 | 123,934 | 113,561 | 110,824 | 115,406 | 163,637 | 154,993 | 149,121 | 146,502 | 149,053 | 147,777 | 142,966 | 140,985 | 139,752 | 138,589 | 156,678 | 151,721 | 158,242 | 161,139 | 163,216 | 169,579 | 166,157 | 169,844 | 176,203 | 174,276 | 170,263 | 162,260 | 166,992 | 149,648 | 176,357 | 176,357 | 197,687 | 203,325 | 213,893 | 206,414 | 228,409 | 218,342 | 217,162 | 222,825 | 231,899 | 213,499 | 213,241 | 201,264 | 195,956 | 171,109 | 174,840 | 192,493 | 174,945 | 182,920 | 210,219 | 202,973 | 194,755 | 206,369 | 205,832 | 122,653 | 253,011 | 265,749 | 132,882 |
Langetermijnbeleggingen
| 50,632 | 59,662 | 62,254 | 68,997 | 104,217 | 74,249 | 84,117 | 98,412 | 122,382 | 107,188 | 92,664 | 87,903 | 59,509 | 53,262 | 84,154 | 75,697 | 37,580 | 34,193 | 79,278 | 34,448 | 76,067 | 81,232 | 81,389 | 34,873 | 31,509 | 34,845 | 34,729 | 38,497 | 35,840 | 39,769 | 41,030 | 36,707 | 51,518 | 51,518 | 64,636 | 60,930 | 65,508 | 62,395 | 70,099 | 69,582 | 56,498 | 56,719 | 58,823 | 54,064 | 53,570 | 51,153 | 58,976 | 51,831 | 53,530 | 59,512 | 52,524 | 56,309 | 59,871 | 62,481 | 0 | 0 | 0 | 58,863 | 0 | 0 | 55,482 |
Belastingvorderingen
| 37,128 | 47,218 | 27,913 | 29,344 | 30,266 | 28,613 | 31,568 | 34,570 | 34,714 | 33,115 | 34,998 | 33,941 | 34,760 | 33,816 | 29,534 | 29,623 | 29,504 | 28,658 | 30,757 | 30,147 | 30,337 | 32,411 | 35,302 | 35,388 | 34,521 | 36,115 | 33,038 | 43,200 | 41,928 | 41,622 | 46,922 | 42,223 | 48,357 | 48,357 | 61,124 | 60,812 | 60,678 | 62,072 | 61,628 | 57,295 | 54,892 | 55,571 | 58,945 | 55,103 | 54,783 | 51,797 | 64,740 | 58,317 | 58,797 | 61,248 | 50,497 | 52,187 | 48,652 | 43,121 | 0 | 0 | 0 | 47,836 | 0 | 0 | 48,363 |
Overige niet-vlottende activa
| 43,227 | 28,704 | 31,885 | 27,390 | 0 | 28,185 | 32,611 | 32,601 | 0 | 0 | 0 | 0 | 23,598 | 23,335 | 0 | 0 | 44,113 | 45,123 | 0 | 38,798 | 0 | 0 | 0 | 47,869 | 46,438 | 45,324 | 41,647 | 40,588 | 38,263 | 39,010 | 35,166 | 30,215 | 36,319 | 36,319 | 32,554 | 31,288 | 32,613 | 28,554 | 17,959 | 17,624 | 16,331 | 18,865 | 18,066 | 17,347 | 17,814 | 19,163 | 16,774 | 14,064 | 10,494 | 9,840 | 14,626 | 12,109 | 14,380 | 13,860 | 112,682 | 111,750 | 111,673 | 123,783 | 113,542 | 116,403 | 145,785 |
Totaal niet-vlottende activa
| 728,839 | 697,702 | 635,878 | 658,165 | 661,242 | 615,068 | 621,892 | 660,391 | 686,307 | 637,032 | 597,339 | 583,808 | 584,889 | 574,978 | 561,093 | 544,652 | 547,860 | 541,108 | 562,237 | 536,563 | 548,190 | 516,288 | 520,176 | 532,555 | 519,160 | 538,906 | 543,179 | 550,881 | 536,143 | 527,818 | 537,326 | 489,324 | 571,417 | 571,417 | 638,949 | 646,374 | 671,643 | 652,964 | 677,474 | 651,131 | 628,374 | 643,369 | 660,074 | 615,887 | 616,612 | 591,360 | 600,758 | 542,362 | 545,908 | 583,690 | 535,643 | 549,399 | 599,339 | 593,722 | 563,676 | 581,601 | 579,698 | 636,275 | 662,944 | 700,954 | 699,990 |
Totaal activa
| 1,058,520 | 1,019,001 | 953,522 | 1,001,825 | 1,000,013 | 951,387 | 945,649 | 1,007,434 | 1,003,513 | 939,281 | 858,843 | 829,201 | 831,315 | 824,963 | 777,984 | 757,575 | 757,524 | 765,197 | 809,206 | 776,712 | 784,079 | 761,869 | 752,129 | 781,602 | 763,597 | 791,882 | 782,042 | 788,371 | 779,565 | 790,192 | 777,238 | 708,982 | 812,120 | 812,120 | 910,336 | 907,366 | 951,589 | 920,106 | 962,139 | 930,009 | 895,937 | 925,175 | 941,171 | 895,482 | 894,549 | 885,436 | 855,043 | 797,191 | 799,030 | 848,752 | 780,564 | 802,153 | 864,651 | 868,588 | 828,384 | 846,793 | 832,409 | 933,721 | 989,147 | 1,016,765 | 1,025,221 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 164,606 | 178,512 | 153,969 | 168,393 | 167,364 | 183,612 | 165,317 | 185,878 | 162,917 | 163,114 | 130,052 | 122,453 | 128,722 | 136,233 | 107,789 | 106,836 | 94,365 | 124,145 | 110,411 | 117,712 | 115,700 | 127,425 | 113,788 | 122,507 | 119,833 | 133,538 | 117,932 | 123,363 | 116,273 | 123,794 | 112,538 | 108,257 | 123,198 | 120,979 | 120,288 | 119,756 | 126,328 | 133,550 | 124,968 | 122,562 | 121,874 | 127,858 | 123,394 | 119,454 | 116,121 | 113,780 | 104,274 | 101,830 | 104,494 | 109,269 | 96,039 | 0 | 0 | 73,927 | 57,530 | 60,866 | 57,018 | 68,898 | 61,226 | 60,614 | 61,871 |
Kortlopende schulden
| 155,664 | 144,223 | 118,013 | 122,609 | 155,732 | 161,610 | 239,587 | 159,419 | 135,616 | 114,347 | 146,753 | 148,879 | 120,546 | 120,994 | 107,284 | 99,082 | 66,911 | 54,000 | 56,923 | 58,021 | 60,725 | 41,054 | 46,192 | 49,059 | 71,618 | 96,470 | 110,057 | 108,202 | 81,025 | 78,417 | 100,691 | 100,203 | 139,089 | 139,089 | 139,215 | 137,806 | 121,034 | 112,119 | 157,028 | 152,155 | 173,005 | 119,954 | 149,327 | 137,547 | 131,073 | 152,585 | 203,711 | 174,444 | 143,150 | 110,375 | 41,993 | 36,600 | 43,186 | 55,551 | 44,140 | 45,804 | 59,230 | 79,136 | 40,526 | 122,920 | 87,822 |
Belastingschulden
| 0 | 5,637 | 0 | 0 | 0 | 3,838 | 0 | 0 | 0 | 3,843 | 0 | 0 | 0 | 2,294 | 0 | 0 | 0 | 2,232 | 0 | 0 | 0 | 3,084 | 0 | 0 | 0 | 4,655 | 0 | 0 | 0 | 2,797 | 0 | 0 | 0 | 2,219 | 0 | 0 | 0 | 2,326 | 0 | 0 | 0 | 2,510 | 0 | 0 | 0 | 3,371 | 0 | 0 | 0 | 3,477 | 0 | 0 | 0 | 2,172 | 4,386 | 7,122 | 5,114 | 6,023 | 7,308 | 10,179 | 19,369 |
Uitgestelde opbrengsten
| 17,671 | 18,072 | 15,025 | 15,661 | -154,663 | 15,606 | 13,373 | 18,440 | -133,561 | -111,673 | -144,326 | -146,590 | 6,917 | 2,294 | 0 | 0 | 0 | 2,232 | 0 | 0 | 0 | 3,084 | 0 | 0 | 0 | 4,655 | 0 | 0 | 0 | 2,797 | 0 | 0 | 0 | 2,219 | 0 | 0 | 0 | 2,326 | 0 | 0 | 0 | 2,510 | 0 | 0 | 0 | 3,371 | 0 | 0 | 0 | 3,477 | 0 | 0 | 0 | 17,083 | 15,175 | 21,012 | 18,066 | 60,022 | 22,553 | 33,272 | 89,538 |
Overige kortlopende verplichtingen
| 23,745 | 29,085 | 21,185 | 19,612 | 191,974 | 23,549 | 16,184 | 15,309 | 165,325 | 140,943 | 168,126 | 170,436 | 19,507 | 28,292 | 17,620 | 16,465 | 17,030 | 20,012 | 17,190 | 17,715 | 19,857 | 21,415 | 19,695 | 21,200 | 21,022 | 20,482 | 18,047 | 18,139 | 21,245 | 18,217 | 15,730 | 18,957 | 23,623 | 23,623 | 18,621 | 17,912 | 16,868 | 18,944 | 17,834 | 17,624 | 20,200 | 24,052 | 22,394 | 22,168 | 19,657 | 23,306 | 20,691 | 16,890 | 21,267 | 19,752 | 14,832 | 117,183 | 135,405 | 54,889 | 51,681 | 55,199 | 61,101 | 27,078 | 67,161 | 73,551 | 30,084 |
Totaal kortlopende verplichtingen
| 361,686 | 369,892 | 308,192 | 326,275 | 360,407 | 384,377 | 434,461 | 379,046 | 330,297 | 306,731 | 300,605 | 295,178 | 275,692 | 287,813 | 232,693 | 222,383 | 178,306 | 200,389 | 184,524 | 193,448 | 196,282 | 192,978 | 179,675 | 192,766 | 212,473 | 255,145 | 246,036 | 249,704 | 218,543 | 223,225 | 228,959 | 227,417 | 285,910 | 285,910 | 278,124 | 275,474 | 264,230 | 266,939 | 299,830 | 292,341 | 315,079 | 274,374 | 295,115 | 279,169 | 266,851 | 293,042 | 328,676 | 293,164 | 268,911 | 242,873 | 152,864 | 153,783 | 178,591 | 201,450 | 168,526 | 182,881 | 195,415 | 235,134 | 191,466 | 290,357 | 269,315 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 382,183 | 318,980 | 366,980 | 401,741 | 369,320 | 329,933 | 267,723 | 335,841 | 353,680 | 352,017 | 327,160 | 313,160 | 350,558 | 349,146 | 364,489 | 366,506 | 405,467 | 373,728 | 397,650 | 373,246 | 365,783 | 328,598 | 332,232 | 326,728 | 303,453 | 274,185 | 275,436 | 271,315 | 304,525 | 317,981 | 326,815 | 311,522 | 289,319 | 289,319 | 329,399 | 314,714 | 340,837 | 325,008 | 309,978 | 306,962 | 277,214 | 331,839 | 305,259 | 305,527 | 311,580 | 291,793 | 220,977 | 236,270 | 254,284 | 283,565 | 336,870 | 335,403 | 332,676 | 314,521 | 305,600 | 285,394 | 304,923 | 315,306 | 373,823 | 309,008 | 338,500 |
Uitgestelde opbrengsten niet-vlottend
| 35,321 | 33,025 | 25,067 | 21,440 | 18,950 | 21,260 | 13,175 | 7,986 | 8,426 | 8,377 | 8,816 | 8,597 | 9,043 | 9,122 | 9,713 | 9,483 | 9,219 | 9,288 | 11,166 | 11,017 | 4,739 | 5,344 | 5,397 | 5,211 | 5,255 | 9,323 | 8,687 | 9,156 | 9,083 | 8,970 | 9,787 | 8,601 | 10,122 | 10,122 | 10,136 | 9,552 | 9,989 | 9,783 | 10,329 | 9,844 | 9,494 | 9,800 | 10,373 | 9,562 | 9,857 | 9,056 | 8,664 | 6,627 | 6,177 | 6,231 | 4,760 | 4,250 | 4,736 | 5,184 | 0 | 0 | 0 | 77,280 | 0 | 0 | 79,681 |
Uitgestelde belastingverplichtingen niet-vlottend
| 20,707 | 31,127 | 12,248 | 15,438 | 15,541 | 14,523 | 17,907 | 25,754 | 25,916 | 22,608 | 22,181 | 21,899 | 19,053 | 16,176 | 16,354 | 15,806 | 16,237 | 16,105 | 17,566 | 17,319 | 18,358 | 18,469 | 19,270 | 19,632 | 18,233 | 18,567 | 15,666 | 15,751 | 15,504 | 15,005 | 16,780 | 15,502 | 17,321 | 17,321 | 18,873 | 19,459 | 20,608 | 20,700 | 22,542 | 22,201 | 22,320 | 23,190 | 25,597 | 23,849 | 24,469 | 23,641 | 38,226 | 34,085 | 34,623 | 37,849 | 36,563 | 38,589 | 43,386 | 40,998 | 0 | 0 | 0 | 45,919 | 0 | 0 | 62,271 |
Overige niet-vlottende verplichtingen
| 76,648 | 112,139 | 108,141 | 79,302 | 80,122 | 76,426 | 73,562 | 75,842 | 75,548 | 80,193 | 81,952 | 84,757 | 84,239 | 82,944 | 78,185 | 79,154 | 77,606 | 77,493 | 82,026 | 79,590 | 83,038 | 83,974 | 86,903 | 89,788 | 89,124 | 91,805 | 92,459 | 92,018 | 91,201 | 91,303 | 94,208 | 85,817 | 97,437 | 97,437 | 103,456 | 104,736 | 106,520 | 111,668 | 113,441 | 109,085 | 106,304 | 111,474 | 118,201 | 113,930 | 115,173 | 112,451 | 106,937 | 98,074 | 99,039 | 107,699 | 96,855 | 101,581 | 85,913 | 79,561 | 125,613 | 130,576 | 130,564 | 20,151 | 161,428 | 162,909 | 18,231 |
Totaal niet-vlottende verplichtingen
| 514,859 | 495,271 | 512,436 | 517,921 | 483,933 | 442,142 | 372,367 | 445,423 | 463,570 | 463,195 | 440,109 | 428,413 | 462,893 | 457,388 | 468,741 | 470,949 | 508,529 | 476,614 | 508,408 | 481,172 | 471,918 | 436,385 | 443,802 | 441,359 | 416,065 | 393,880 | 392,248 | 388,240 | 420,313 | 433,259 | 447,590 | 421,442 | 414,199 | 414,199 | 461,864 | 448,461 | 477,954 | 467,159 | 456,290 | 448,092 | 415,332 | 476,303 | 459,430 | 452,868 | 461,079 | 436,941 | 374,804 | 375,056 | 394,123 | 435,344 | 475,048 | 479,823 | 466,711 | 440,264 | 431,213 | 415,970 | 435,487 | 458,656 | 535,251 | 471,917 | 498,683 |
Totaal passiva
| 876,545 | 865,163 | 820,628 | 844,196 | 844,340 | 826,519 | 806,828 | 824,469 | 793,867 | 769,926 | 740,714 | 723,591 | 738,585 | 745,201 | 701,434 | 693,332 | 686,835 | 677,003 | 692,932 | 674,620 | 668,200 | 629,363 | 623,477 | 634,125 | 628,538 | 649,025 | 638,284 | 637,944 | 638,856 | 656,484 | 676,549 | 648,859 | 700,109 | 700,109 | 739,988 | 723,935 | 742,184 | 734,098 | 756,120 | 740,433 | 730,411 | 750,677 | 754,545 | 732,037 | 727,930 | 729,983 | 703,480 | 668,220 | 663,034 | 678,217 | 627,912 | 633,606 | 645,302 | 641,714 | 599,739 | 598,851 | 630,902 | 693,790 | 726,717 | 762,274 | 767,998 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 10,641 | 129,217 | 88,745 | 10,431 | 0 | 155,864 | 211,859 | 136,473 | 131,810 | 49,762 | 30,000 | 67,307 | 75,611 | 76,375 | 75,893 | 55,373 | 66,926 | 54,075 | 45,203 | 43,974 | 31,715 | 37,921 | 28,685 | 16,814 | 17,480 | 24,966 | 31,201 | 21,327 | 60,809 | 55,177 | 9,301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 449 | 1,410 | 19,606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 116,859 | 116,853 | 116,849 | 116,829 | 116,756 | 116,756 | 116,750 | 116,747 | 116,715 | 116,709 | 116,685 | 116,685 | 116,648 | 116,643 | 116,636 | 116,636 | 116,607 | 116,607 | 116,591 | 116,591 | 116,589 | 116,588 | 116,572 | 116,556 | 116,552 | 116,546 | 116,493 | 116,492 | 116,486 | 116,463 | 116,458 | 116,452 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 116,449 | 96,147 | 96,147 | 96,147 | 96,147 | 96,147 |
Ingehouden winsten
| -118,925 | -56,882 | -128,219 | -135,448 | -143,296 | -154,723 | -152,011 | -154,975 | -116,182 | -128,169 | -135,487 | -140,138 | -147,255 | -149,740 | -143,293 | -147,446 | -139,438 | -122,324 | -112,125 | -112,277 | -111,492 | -108,578 | -113,645 | -112,634 | -118,326 | -120,188 | -131,238 | -123,547 | -125,860 | -127,694 | -131,475 | -131,300 | -131,550 | -131,550 | -99,963 | -87,756 | -87,274 | -93,130 | -91,765 | -88,309 | -100,724 | -95,765 | -94,197 | -90,510 | -86,568 | -79,323 | -70,752 | -55,546 | -49,364 | -37,255 | -26,193 | -18,477 | -5,686 | 66,132 | 66,749 | 68,745 | 68,928 | 71,696 | 80,935 | 100,463 | 118,159 |
Overige gereserveerde algehele resultaten
| -6,447 | -91,493 | -33,529 | -10,641 | -4,739 | -88,745 | -10,431 | 34,758 | 25,621 | -66,568 | -39,283 | -45,322 | -49,762 | 241,848 | -67,307 | -75,611 | -76,375 | -75,893 | -55,373 | -66,926 | -54,075 | -45,203 | -43,974 | -31,715 | -37,921 | -28,685 | -16,814 | -17,480 | -24,966 | -31,201 | -21,327 | -60,809 | -55,177 | -9,301 | 17,026 | 17,228 | 42,063 | 24,916 | 43,858 | 24,784 | 13,429 | 16,791 | 26,328 | -449 | -1,410 | -19,606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 155,833 | 155,797 | 155,822 | 145,146 | 26,540 | 135,007 | 144,910 | 155,326 | -533 | 11,460 | 18,802 | 23,453 | 105,501 | -175,814 | 87,918 | 79,601 | 78,847 | 79,329 | 99,833 | 88,280 | 101,129 | 115,750 | 116,963 | 134,957 | 128,747 | 137,976 | 149,795 | 149,127 | 141,635 | 135,377 | 106,193 | 66,704 | 118,210 | 118,210 | 127,511 | 127,511 | 127,511 | 127,511 | 127,513 | 127,513 | 127,511 | 127,511 | 127,516 | 127,065 | 126,104 | 107,905 | 96,259 | 59,377 | 60,433 | 82,119 | 53,609 | 61,322 | 98,215 | 34,076 | 34,988 | 52,259 | 28,062 | 63,146 | 76,376 | 47,860 | 32,835 |
Totaal eigen vermogen van aandeelhouders
| 147,320 | 124,275 | 110,923 | 126,527 | 124,478 | 97,040 | 109,649 | 151,856 | 181,485 | 145,291 | 97,190 | 86,488 | 74,894 | 62,937 | 61,261 | 48,791 | 56,016 | 73,612 | 104,299 | 92,594 | 106,226 | 123,760 | 119,890 | 138,879 | 126,973 | 134,334 | 135,050 | 142,072 | 132,261 | 124,146 | 91,176 | 51,856 | 103,109 | 103,109 | 161,023 | 173,432 | 198,749 | 175,746 | 196,055 | 180,437 | 156,665 | 164,986 | 176,096 | 153,004 | 155,985 | 145,031 | 141,956 | 120,280 | 127,518 | 161,313 | 143,865 | 159,294 | 208,978 | 216,657 | 218,186 | 237,453 | 193,137 | 230,989 | 253,458 | 244,470 | 247,141 |
Totaal eigen vermogen
| 181,975 | 153,838 | 132,894 | 157,629 | 155,673 | 124,868 | 138,821 | 182,965 | 209,646 | 169,355 | 118,129 | 105,610 | 92,730 | 79,762 | 76,550 | 64,243 | 70,689 | 88,194 | 116,274 | 102,092 | 115,879 | 132,506 | 128,652 | 147,477 | 135,059 | 142,857 | 143,758 | 150,427 | 140,709 | 133,708 | 100,689 | 60,123 | 112,011 | 112,011 | 170,348 | 183,431 | 209,405 | 186,008 | 206,019 | 189,576 | 165,526 | 174,498 | 186,626 | 163,445 | 166,619 | 155,453 | 151,563 | 128,971 | 135,996 | 170,535 | 152,652 | 168,547 | 219,349 | 226,874 | 228,645 | 247,942 | 201,507 | 239,931 | 262,430 | 254,491 | 257,223 |
Totaal passiva en aandeelhoudersvermogen
| 1,058,520 | 1,019,001 | 953,522 | 1,001,825 | 1,000,013 | 951,387 | 945,649 | 1,007,434 | 1,003,513 | 939,281 | 858,843 | 829,201 | 831,315 | 824,963 | 777,984 | 757,575 | 757,524 | 765,197 | 809,206 | 776,712 | 784,079 | 761,869 | 752,129 | 781,602 | 763,597 | 791,882 | 782,042 | 788,371 | 779,565 | 790,192 | 777,238 | 708,982 | 812,120 | 812,120 | 910,336 | 907,366 | 951,589 | 920,106 | 962,139 | 930,009 | 895,937 | 925,175 | 941,171 | 895,482 | 894,549 | 885,436 | 855,043 | 797,191 | 799,030 | 848,752 | 780,564 | 802,153 | 864,651 | 868,588 | 828,384 | 846,793 | 832,409 | 933,721 | 989,147 | 1,016,765 | 1,025,221 |