Nihon Yamamura Glass Co., Ltd.
TSE:5210.T
1543 (JPY) • At close November 5, 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
| 9,042 | 10,891 | 14,501 | 12,293 | 14,280 | 7,647 | 8,761 | 9,403 | 9,636 | 11,129 | 12,699 | 12,602 | 10,749 | 10,130 | 10,446 | 11,024 | 10,284 | 13,308 | 13,165 | 12,732 | 13,758 | 13,114 | 12,690 | 14,075 | 13,183 | 13,610 | 14,164 | 14,108 | 13,856 | 14,374 | 13,912 | 13,365 | 14,353 | 14,061 | 14,174 | 13,906 | 14,866 | 14,843 | 15,428 | 18,154 | 8,652 | 8,853 | 7,094 | 7,907 | 5,487 | 8,807 | 8,439 | 8,815 | 10,287 | 10,752 | 10,638 | 10,359 | 11,084 | 12,106 | 10,388 | 9,770 | 11,075 | 12,651 | 10,497 | 8,801 | 8,202 | 7,484 |
Kortetermijnbeleggingen
| 0 | 99 | 0 | -720 | -2,183 | -1,844 | -886 | -909 | -2,914 | -1,332 | -4,323 | -4,304 | 0 | -1,470 | -6,310 | -6,812 | -7,049 | -1,567 | -2,265 | -1,581 | -1,463 | -907 | -1,551 | -1,576 | -1,650 | -1,031 | -1,550 | -1,474 | -1,476 | -1,118 | -1,607 | -1,591 | -1,629 | -1,242 | -1,707 | -1,638 | -1,634 | -1,215 | -1,569 | -1,862 | -2,742 | -592 | -2,101 | -2,131 | -1,757 | -93 | -2,726 | -2,726 | 0 | -114 | 0 | 0 | 0 | -489 | 0 | 0 | 0 | -68 | 0 | 0 | -119 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 9,042 | 10,990 | 14,501 | 12,293 | 14,280 | 7,647 | 8,761 | 9,403 | 9,636 | 11,129 | 12,699 | 12,602 | 10,749 | 10,130 | 10,446 | 11,024 | 10,284 | 13,308 | 13,165 | 12,732 | 13,758 | 13,114 | 12,690 | 14,075 | 13,183 | 13,610 | 14,164 | 14,108 | 13,856 | 14,374 | 13,912 | 13,365 | 14,353 | 14,061 | 14,174 | 13,906 | 14,866 | 14,843 | 15,428 | 18,154 | 8,652 | 8,853 | 7,094 | 7,907 | 5,487 | 8,807 | 8,439 | 8,815 | 10,287 | 10,752 | 10,638 | 10,359 | 11,084 | 12,106 | 10,388 | 9,770 | 11,075 | 12,651 | 10,497 | 8,801 | 8,202 | 7,484 |
Nettovorderingen
| 22,325 | 20,784 | 22,085 | 21,847 | 20,154 | 18,590 | 18,934 | 17,756 | 19,392 | 18,128 | 18,666 | 18,648 | 18,392 | 16,909 | 18,375 | 16,818 | 18,155 | 19,834 | 19,350 | 19,460 | 20,326 | 19,708 | 20,790 | 21,605 | 21,861 | 20,587 | 21,024 | 21,381 | 21,930 | 20,473 | 20,611 | 20,888 | 20,913 | 21,509 | 21,210 | 21,627 | 21,310 | 20,537 | 20,772 | 20,242 | 21,000 | 20,774 | 18,579 | 20,538 | 19,501 | 19,943 | 21,721 | 21,889 | 22,243 | 20,126 | 21,304 | 22,157 | 21,782 | 19,840 | 22,566 | 23,021 | 21,564 | 19,937 | 21,180 | 21,583 | 19,233 | 21,019 |
Voorraad
| 9,295 | 8,828 | 9,000 | 8,717 | 8,293 | 8,121 | 7,888 | 8,042 | 8,216 | 9,095 | 9,030 | 9,539 | 9,002 | 9,192 | 8,964 | 9,947 | 10,742 | 10,461 | 10,631 | 11,083 | 10,552 | 10,236 | 10,017 | 10,071 | 10,474 | 10,291 | 10,042 | 9,935 | 9,966 | 9,933 | 10,157 | 9,756 | 9,582 | 9,690 | 9,347 | 9,638 | 9,461 | 10,074 | 9,925 | 10,796 | 10,059 | 10,788 | 9,743 | 9,993 | 10,035 | 9,849 | 9,413 | 9,448 | 9,073 | 9,226 | 7,952 | 8,179 | 8,294 | 8,169 | 7,606 | 7,301 | 7,193 | 7,753 | 6,958 | 7,464 | 9,266 | 8,357 |
Overige vlottende activa
| 1,103 | 1,107 | 1,164 | 1,206 | 1,211 | 862 | 1,009 | 790 | 825 | 522 | 776 | 960 | 994 | 795 | 1,130 | 801 | 876 | 743 | 1,014 | 952 | 800 | 551 | 1,141 | 1,021 | 1,065 | 911 | 1,212 | 1,258 | 1,198 | 1,089 | 1,526 | 1,254 | 1,464 | 197 | 1,113 | 1,183 | 1,221 | 698 | 1,626 | 1,418 | 1,872 | 1,062 | 1,095 | 1,046 | 891 | 608 | 742 | 905 | 951 | 1,253 | 1,044 | 1,060 | 1,453 | 994 | 1,068 | 1,103 | 925 | 350 | 971 | 1,181 | 409 | 928 |
Totaal vlottende activa
| 41,765 | 41,709 | 46,750 | 44,063 | 43,938 | 35,220 | 36,592 | 35,991 | 38,069 | 38,874 | 41,171 | 41,749 | 39,137 | 37,026 | 38,915 | 38,590 | 40,057 | 44,346 | 44,160 | 44,227 | 45,436 | 43,609 | 44,638 | 46,772 | 46,583 | 45,399 | 46,442 | 46,682 | 46,950 | 45,869 | 46,206 | 45,263 | 46,312 | 45,457 | 45,844 | 46,354 | 46,858 | 46,152 | 47,751 | 50,610 | 41,583 | 41,477 | 36,511 | 39,484 | 35,914 | 39,207 | 40,315 | 41,057 | 42,554 | 41,357 | 40,938 | 41,755 | 42,613 | 41,109 | 41,628 | 41,195 | 40,757 | 40,691 | 39,606 | 39,029 | 37,110 | 37,788 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 25,658 | 26,126 | 24,662 | 24,366 | 24,575 | 25,672 | 25,971 | 26,797 | 27,277 | 31,738 | 32,199 | 32,858 | 32,114 | 32,258 | 32,983 | 33,241 | 32,571 | 33,167 | 32,933 | 32,467 | 33,333 | 33,600 | 32,954 | 32,583 | 32,717 | 32,709 | 31,018 | 31,106 | 31,031 | 31,651 | 30,121 | 29,745 | 29,946 | 30,345 | 29,466 | 29,208 | 29,149 | 28,740 | 27,880 | 26,675 | 26,972 | 27,269 | 27,743 | 28,209 | 29,800 | 29,680 | 29,974 | 30,361 | 30,371 | 29,960 | 30,272 | 30,989 | 31,526 | 32,239 | 32,753 | 33,014 | 32,141 | 32,556 | 33,358 | 34,275 | 34,832 | 35,484 |
Goodwill
| 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 | 1,491 | 1,569 | 1,440 | 1,510 | 1,732 | 1,864 | 1,967 | 2,087 | 2,088 | 2,126 | 1,983 | 1,857 | 1,923 | 2,048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 201 | 185 | 177 | 189 | 205 | 202 | 678 | 714 | 738 | 1,838 | 1,820 | 1,855 | 1,387 | 1,373 | 1,397 | 1,424 | 1,444 | 1,487 | 1,415 | 1,491 | 1,586 | 1,512 | 1,555 | 1,602 | 1,651 | 1,712 | 1,681 | 1,654 | 1,657 | 1,693 | 1,555 | 1,624 | 1,675 | 1,786 | 1,860 | 1,967 | 1,973 | 2,009 | 1,889 | 1,788 | 1,674 | 1,766 | 246 | 266 | 300 | 320 | 315 | 342 | 356 | 350 | 378 | 405 | 434 | 430 | 399 | 390 | 362 | 377 | 337 | 368 | 424 | 385 |
Goodwill en immateriële activa
| 201 | 185 | 177 | 189 | 205 | 202 | 678 | 714 | 738 | 1,838 | 1,820 | 1,855 | 1,387 | 1,373 | 1,397 | 1,424 | 1,444 | 1,487 | 1,415 | 1,491 | 1,586 | 1,512 | 1,555 | 1,602 | 1,651 | 1,712 | 1,681 | 1,654 | 3,148 | 3,262 | 2,995 | 3,134 | 3,407 | 3,650 | 3,827 | 4,054 | 4,061 | 4,135 | 3,872 | 3,645 | 3,597 | 3,814 | 246 | 266 | 300 | 320 | 315 | 342 | 356 | 350 | 378 | 405 | 434 | 430 | 399 | 390 | 362 | 377 | 337 | 368 | 424 | 385 |
Langetermijnbeleggingen
| 26,628 | 24,063 | 24,622 | 25,442 | 25,495 | 24,394 | 24,943 | 25,027 | 25,837 | 23,131 | 26,059 | 27,350 | 22,691 | 26,986 | 28,186 | 28,557 | 28,533 | 28,611 | 28,637 | 27,401 | 25,086 | 25,794 | 27,239 | 26,314 | 25,772 | 26,361 | 27,264 | 26,450 | 26,119 | 26,436 | 25,072 | 25,545 | 27,322 | 27,494 | 28,219 | 28,820 | 28,612 | 27,997 | 25,742 | 24,966 | 25,678 | 23,839 | 30,567 | 29,150 | 28,338 | 21,800 | 21,655 | 21,449 | 0 | 18,004 | 0 | 0 | 0 | 18,360 | 0 | 0 | 0 | 19,581 | 0 | 0 | 16,577 | 0 |
Belastingvorderingen
| 392 | 421 | 121 | 159 | 198 | 1,764 | 1,473 | 1,550 | 1,805 | 511 | -3,384 | -3,331 | -22,691 | 400 | -28,186 | -28,557 | -28,533 | 173 | -28,637 | -27,401 | -25,086 | 103 | -27,239 | -26,314 | -25,772 | 97 | -27,264 | -26,450 | -26,119 | 47 | -25,072 | -25,545 | -27,322 | 35 | -28,219 | -28,820 | -28,612 | 34 | -25,742 | -24,966 | -25,678 | 1,416 | -30,567 | -29,150 | -28,338 | 1,474 | -21,655 | -21,449 | 0 | 1,874 | 0 | 0 | 0 | 2,204 | 0 | 0 | 0 | 2,431 | 0 | 0 | 3,100 | 0 |
Overige niet-vlottende activa
| 1 | 1,640 | 2,188 | 1,578 | -1 | 344 | 1,616 | 1,759 | -2 | 1,269 | 3,382 | 3,330 | 27,789 | 442 | 28,185 | 28,556 | 28,533 | 387 | 28,637 | 27,399 | 25,087 | 384 | 27,240 | 26,315 | 25,773 | 401 | 27,266 | 26,451 | 26,122 | 347 | 25,073 | 25,548 | 27,325 | 331 | 28,220 | 28,822 | 28,615 | 418 | 25,745 | 24,968 | 25,681 | 458 | 30,568 | 29,152 | 28,340 | 797 | 21,656 | 21,451 | 21,618 | 457 | 20,312 | 21,325 | 21,485 | 380 | 21,760 | 22,075 | 23,148 | 871 | 22,654 | 22,590 | 891 | 23,331 |
Totaal niet-vlottende activa
| 52,880 | 52,435 | 51,770 | 51,734 | 50,472 | 52,376 | 54,681 | 55,847 | 55,655 | 58,487 | 60,076 | 62,062 | 61,290 | 61,459 | 62,565 | 63,221 | 62,548 | 63,825 | 62,985 | 61,357 | 60,006 | 61,393 | 61,749 | 60,500 | 60,141 | 61,280 | 59,965 | 59,211 | 60,301 | 61,743 | 58,189 | 58,427 | 60,678 | 61,855 | 61,513 | 62,084 | 61,825 | 61,324 | 57,497 | 55,288 | 56,250 | 56,796 | 58,557 | 57,627 | 58,440 | 54,071 | 51,945 | 52,154 | 52,345 | 50,645 | 50,962 | 52,719 | 53,445 | 53,613 | 54,912 | 55,479 | 55,651 | 55,816 | 56,349 | 57,233 | 55,824 | 59,200 |
Totaal activa
| 94,645 | 94,144 | 98,520 | 95,801 | 94,413 | 87,599 | 91,276 | 91,841 | 93,729 | 97,366 | 101,251 | 103,812 | 100,429 | 98,490 | 101,482 | 101,813 | 102,607 | 108,175 | 107,147 | 105,587 | 105,443 | 105,006 | 106,388 | 107,272 | 106,725 | 106,679 | 106,408 | 105,893 | 107,251 | 107,613 | 104,395 | 103,690 | 106,990 | 107,312 | 107,357 | 108,438 | 108,683 | 107,476 | 105,248 | 105,898 | 97,833 | 98,273 | 95,068 | 97,111 | 94,354 | 93,278 | 92,260 | 93,211 | 94,899 | 92,002 | 91,900 | 94,474 | 96,058 | 94,722 | 96,540 | 96,674 | 96,408 | 96,507 | 95,955 | 96,262 | 92,934 | 96,988 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 8,574 | 8,281 | 8,816 | 8,052 | 8,181 | 7,958 | 8,291 | 7,933 | 8,233 | 7,136 | 6,776 | 7,348 | 6,988 | 6,438 | 6,338 | 5,908 | 6,595 | 7,427 | 7,330 | 7,702 | 8,520 | 8,210 | 8,419 | 9,447 | 9,686 | 9,220 | 8,381 | 8,827 | 8,478 | 3,174 | 8,197 | 8,598 | 8,920 | 3,458 | 9,493 | 9,388 | 8,941 | 10,106 | 8,545 | 9,655 | 9,930 | 10,699 | 7,278 | 8,178 | 7,652 | 8,864 | 7,299 | 7,940 | 8,452 | 8,700 | 7,183 | 7,961 | 7,860 | 10,056 | 7,870 | 8,171 | 8,080 | 9,017 | 6,724 | 7,346 | 8,585 | 7,758 |
Kortlopende schulden
| 4,548 | 6,359 | 9,747 | 10,940 | 9,977 | 11,884 | 13,153 | 12,559 | 12,347 | 11,318 | 10,145 | 9,561 | 10,925 | 11,647 | 17,569 | 17,634 | 15,224 | 16,351 | 12,214 | 9,525 | 7,118 | 7,039 | 6,925 | 7,042 | 6,549 | 6,958 | 9,546 | 9,425 | 12,144 | 10,435 | 7,191 | 7,225 | 10,157 | 10,211 | 12,312 | 13,390 | 13,314 | 12,526 | 9,634 | 10,862 | 9,886 | 9,835 | 6,962 | 6,261 | 5,061 | 5,261 | 6,714 | 6,712 | 6,712 | 6,212 | 3,966 | 3,965 | 4,458 | 5,053 | 7,443 | 7,643 | 7,325 | 6,726 | 4,808 | 5,288 | 6,090 | 5,658 |
Belastingschulden
| 815 | 708 | 622 | 402 | 283 | 589 | 251 | 360 | 243 | 1,009 | 470 | 582 | 325 | 800 | 197 | 285 | 194 | 776 | 188 | 309 | 178 | 591 | 365 | 525 | 167 | 613 | 300 | 457 | 248 | 1,305 | 772 | 617 | 216 | 571 | 334 | 311 | 115 | 872 | 1,736 | 2,359 | 122 | 316 | 169 | 390 | 312 | 281 | 148 | 336 | 149 | 398 | 234 | 522 | 232 | 232 | 312 | 719 | 175 | 1,635 | 1,338 | 1,092 | 265 | 148 |
Uitgestelde opbrengsten
| 815 | 182 | 622 | 1,333 | 800 | 4,490 | 517 | 1,010 | 703 | 9,092 | 747 | 1,259 | 743 | 3,817 | 435 | 861 | 555 | 4,912 | 427 | 937 | 533 | 5,383 | 614 | 1,215 | 514 | 5,285 | 553 | 1,122 | 591 | 10,747 | 1,051 | 1,326 | 585 | 11,238 | 563 | 975 | 442 | 2,290 | 1,946 | 2,915 | 1,592 | 3,366 | 373 | 1,078 | 586 | 1,925 | 432 | 1,032 | 475 | 2,021 | 553 | 1,334 | 606 | 2,014 | 656 | 1,558 | 523 | 3,356 | 1,643 | 1,838 | 1,830 | 442 |
Overige kortlopende verplichtingen
| 6,612 | 7,014 | 5,088 | 4,133 | 4,373 | 880 | 4,933 | 5,126 | 5,791 | 1,996 | 5,072 | 4,711 | 4,180 | 878 | 5,040 | 4,430 | 4,648 | 1,542 | 5,113 | 3,527 | 5,455 | 1,223 | 4,965 | 3,675 | 6,326 | 1,196 | 4,525 | 4,083 | 5,710 | 1,349 | 5,418 | 4,921 | 5,790 | 1,139 | 4,624 | 3,872 | 4,814 | 836 | 4,943 | 3,585 | 3,949 | 548 | 2,926 | 2,302 | 3,573 | 359 | 2,914 | 2,815 | 3,747 | 319 | 3,038 | 2,836 | 4,672 | 387 | 3,555 | 2,936 | 3,938 | 198 | 3,393 | 3,079 | 433 | 3,567 |
Totaal kortlopende verplichtingen
| 20,549 | 21,836 | 24,273 | 24,458 | 23,331 | 25,212 | 26,894 | 26,628 | 27,074 | 29,542 | 22,740 | 22,879 | 22,836 | 22,780 | 29,382 | 28,833 | 27,022 | 30,232 | 25,084 | 21,691 | 21,626 | 21,855 | 20,923 | 21,379 | 23,075 | 22,659 | 23,005 | 23,457 | 26,923 | 25,705 | 21,857 | 22,070 | 25,452 | 26,046 | 26,992 | 27,625 | 27,511 | 25,758 | 25,068 | 27,017 | 25,357 | 24,448 | 17,539 | 17,819 | 16,872 | 16,409 | 17,359 | 18,499 | 19,386 | 17,252 | 14,740 | 16,096 | 17,596 | 17,510 | 19,524 | 20,308 | 19,866 | 19,297 | 16,568 | 17,551 | 16,938 | 17,425 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16,701 | 17,042 | 17,279 | 17,734 | 20,022 | 20,241 | 19,074 | 19,294 | 20,819 | 22,361 | 26,514 | 26,330 | 22,658 | 21,767 | 17,937 | 17,926 | 19,884 | 20,148 | 23,618 | 24,328 | 24,001 | 23,024 | 24,295 | 24,372 | 22,397 | 21,032 | 19,940 | 20,237 | 17,207 | 17,954 | 20,711 | 18,675 | 16,415 | 15,636 | 13,323 | 12,790 | 13,591 | 14,041 | 16,977 | 16,580 | 16,165 | 16,165 | 17,480 | 18,180 | 16,180 | 15,980 | 15,030 | 15,030 | 15,530 | 16,030 | 18,780 | 18,780 | 18,780 | 18,380 | 16,480 | 16,280 | 17,080 | 17,680 | 20,100 | 19,600 | 19,300 | 19,930 |
Uitgestelde opbrengsten niet-vlottend
| 533 | 485 | 448 | 2,823 | 2,986 | 3,004 | 2,998 | 2,986 | 3,010 | 2,992 | 3,055 | 3,055 | 2,994 | 2,996 | 3,190 | 3,193 | 3,191 | 3,182 | 3,152 | 3,154 | 3,151 | 3,154 | 3,193 | 3,194 | 3,185 | 3,191 | 3,218 | 3,205 | 3,190 | 3,176 | 3,286 | 3,270 | 3,255 | 3,265 | 0 | 0 | 0 | 3,188 | 0 | 0 | 0 | -386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 7 | 11 | 217 | 139 | 21 | 11 | 57 | 55 | 56 | 313 | 316 | 319 | 254 | 244 | 243 | 243 | 249 | 346 | 865 | 878 | 990 | 1,034 | 1,208 | 1,280 | 1,434 | 1,469 | 1,758 | 1,629 | 1,607 | 1,670 | 1,585 | 1,554 | 1,641 | 1,649 | 0 | 0 | 0 | 1,478 | 0 | 0 | 0 | 386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 3,405 | 3,173 | 3,762 | 1,147 | 1,332 | 1,644 | 1,495 | 1,606 | 1,696 | 1,945 | 2,330 | 2,313 | 2,138 | 2,124 | 615 | 626 | 688 | 770 | 614 | 653 | 675 | 692 | 701 | 647 | 704 | 699 | 638 | 638 | 701 | 705 | 722 | 736 | 794 | 770 | 6,733 | 6,216 | 6,458 | 1,769 | 5,103 | 5,056 | 5,104 | 5,055 | 4,748 | 4,934 | 3,844 | 7,370 | 8,379 | 8,237 | 8,127 | 8,082 | 8,036 | 8,025 | 7,998 | 7,938 | 8,686 | 8,713 | 7,961 | 7,941 | 7,856 | 7,724 | 7,853 | 7,798 |
Totaal niet-vlottende verplichtingen
| 20,646 | 20,711 | 21,706 | 21,843 | 24,361 | 24,900 | 23,624 | 23,941 | 25,581 | 27,611 | 32,215 | 32,017 | 28,044 | 27,131 | 21,985 | 21,988 | 24,012 | 24,446 | 28,249 | 29,013 | 28,817 | 27,904 | 29,397 | 29,493 | 27,720 | 26,391 | 25,554 | 25,709 | 22,705 | 23,505 | 26,304 | 24,235 | 22,105 | 21,320 | 20,056 | 19,006 | 20,049 | 20,476 | 22,080 | 21,636 | 21,269 | 21,220 | 22,228 | 23,114 | 20,024 | 23,350 | 23,409 | 23,267 | 23,657 | 24,112 | 26,816 | 26,805 | 26,778 | 26,318 | 25,166 | 24,993 | 25,041 | 25,621 | 27,956 | 27,324 | 27,153 | 27,728 |
Totaal passiva
| 41,195 | 42,547 | 45,979 | 46,301 | 47,692 | 50,112 | 50,518 | 50,569 | 52,655 | 57,153 | 54,955 | 54,896 | 50,880 | 49,911 | 51,367 | 50,821 | 51,034 | 54,678 | 53,333 | 50,704 | 50,443 | 49,759 | 50,320 | 50,872 | 50,795 | 49,050 | 48,559 | 49,166 | 49,628 | 49,210 | 48,161 | 46,305 | 47,557 | 47,366 | 47,048 | 46,631 | 47,560 | 46,234 | 47,148 | 48,653 | 46,626 | 45,668 | 39,767 | 40,933 | 36,896 | 39,759 | 40,768 | 41,766 | 43,043 | 41,364 | 41,556 | 42,901 | 44,374 | 43,828 | 44,690 | 45,301 | 44,907 | 44,918 | 44,524 | 44,875 | 44,091 | 45,153 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 46,043 | 74 | 0 | 0 | 41,295 | 40,430 | 47,111 | 48,727 | 403 | 0 | 2,488 | 2,575 | 3,105 | 2,837 | 2,770 | 2,726 | 0 | 2,127 | 0 | 0 | 0 | 0 | 188 | 759 | 907 | 0 | 2,725 | 2,002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,054 | 974 | 266 | 574 | 499 | 558 | 2,347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 | 14,074 |
Ingehouden winsten
| 21,408 | 20,549 | 20,778 | 18,044 | 16,911 | 8,287 | 10,400 | 11,273 | 12,161 | 11,224 | 17,906 | 19,521 | 20,395 | 21,045 | 23,133 | 24,085 | 25,186 | 26,818 | 26,742 | 27,744 | 27,654 | 27,775 | 28,072 | 28,343 | 28,014 | 28,134 | 28,437 | 27,888 | 28,934 | 28,528 | 29,362 | 28,852 | 28,161 | 27,637 | 27,556 | 27,611 | 27,054 | 27,023 | 26,734 | 27,638 | 21,480 | 22,093 | 25,675 | 26,478 | 27,819 | 25,667 | 26,205 | 26,163 | 26,129 | 25,958 | 26,112 | 26,397 | 26,090 | 25,665 | 26,193 | 25,778 | 24,723 | 25,216 | 25,707 | 25,051 | 23,294 | 23,688 |
Overige gereserveerde algehele resultaten
| 2,748 | 1,746 | 2,469 | 2,172 | 536 | -74 | 1,058 | 645 | -484 | -522 | -1,140 | -149 | -403 | 29,206 | -2,488 | -2,575 | -3,105 | -2,837 | -2,770 | -2,726 | -2,551 | -2,127 | -1,603 | -1,542 | -1,681 | -104 | -188 | -759 | -907 | 277 | -2,725 | -2,002 | 680 | 1,702 | 2,131 | 3,535 | 3,411 | 3,540 | 711 | -1,054 | -974 | -266 | -574 | -499 | -558 | -2,347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 15,059 | 15,061 | 15,061 | 15,059 | -30,985 | 14,987 | 15,060 | 15,060 | -26,235 | -25,298 | -31,980 | -33,595 | 14,729 | -16,103 | 12,642 | 12,556 | 12,025 | 12,293 | 12,688 | 12,733 | 15,461 | 13,333 | 15,461 | 15,463 | 15,462 | 15,461 | 15,276 | 14,706 | 14,558 | 15,466 | 12,741 | 14,068 | 16,071 | 16,071 | 16,072 | 16,073 | 16,073 | 16,075 | 16,075 | 15,019 | 15,101 | 15,809 | 15,502 | 15,578 | 15,518 | 13,731 | 11,167 | 11,163 | 11,610 | 10,562 | 10,114 | 11,059 | 11,478 | 11,112 | 11,540 | 11,479 | 12,663 | 12,257 | 11,608 | 12,221 | 11,435 | 14,033 |
Totaal eigen vermogen van aandeelhouders
| 53,289 | 51,430 | 52,382 | 49,349 | 46,579 | 37,348 | 40,592 | 41,052 | 40,811 | 39,908 | 45,971 | 48,578 | 49,198 | 48,222 | 49,849 | 50,715 | 51,285 | 53,185 | 53,504 | 54,551 | 54,638 | 55,182 | 56,004 | 56,338 | 55,869 | 57,565 | 57,787 | 56,668 | 57,566 | 58,345 | 56,177 | 56,994 | 58,986 | 59,484 | 59,833 | 61,293 | 60,612 | 60,712 | 57,594 | 56,731 | 50,655 | 51,976 | 55,251 | 56,130 | 57,411 | 53,472 | 51,446 | 51,400 | 51,813 | 50,594 | 50,300 | 51,530 | 51,642 | 50,851 | 51,807 | 51,331 | 51,460 | 51,547 | 51,389 | 51,346 | 48,803 | 51,795 |
Totaal eigen vermogen
| 53,450 | 51,593 | 52,538 | 49,500 | 46,721 | 37,487 | 40,758 | 41,272 | 41,074 | 40,213 | 46,296 | 48,916 | 49,549 | 48,579 | 50,115 | 50,992 | 51,573 | 53,497 | 53,814 | 54,883 | 55,000 | 55,247 | 56,068 | 56,400 | 55,930 | 57,628 | 57,849 | 56,727 | 57,623 | 58,403 | 56,234 | 57,385 | 59,433 | 59,946 | 60,309 | 61,807 | 61,123 | 61,242 | 58,100 | 57,245 | 51,207 | 52,605 | 55,301 | 56,178 | 57,458 | 53,519 | 51,492 | 51,445 | 51,856 | 50,638 | 50,344 | 51,573 | 51,684 | 50,894 | 51,850 | 51,373 | 51,501 | 51,589 | 51,431 | 51,387 | 48,843 | 51,835 |
Totaal passiva en aandeelhoudersvermogen
| 94,645 | 94,140 | 98,517 | 95,801 | 94,413 | 87,599 | 91,276 | 91,841 | 93,729 | 97,366 | 101,251 | 103,812 | 100,429 | 98,490 | 101,482 | 101,813 | 102,607 | 108,175 | 107,147 | 105,587 | 105,443 | 105,006 | 106,388 | 107,272 | 106,725 | 106,678 | 106,408 | 105,893 | 107,251 | 107,613 | 104,395 | 103,690 | 106,990 | 107,312 | 107,357 | 108,438 | 108,683 | 107,476 | 105,248 | 105,898 | 97,833 | 98,273 | 95,068 | 97,111 | 94,354 | 93,278 | 92,260 | 93,211 | 94,899 | 92,002 | 91,900 | 94,474 | 96,058 | 94,722 | 96,540 | 96,674 | 96,408 | 96,507 | 95,955 | 96,262 | 92,934 | 96,988 |