Nakayama Steel Works, Ltd.
TSE:5408.T
741 (JPY) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 15,316 | 16,382 | 16,467 | 16,929 | 16,603 | 17,485 | 16,775 | 14,781 | 17,520 | 15,241 | 15,765 | 19,440 | 19,025 | 18,629 | 18,328 | 20,469 | 21,285 | 20,427 | 18,534 | 16,182 | 17,563 | 17,853 | 18,227 | 17,783 | 19,949 | 19,142 | 23,165 | 20,430 | 20,580 | 20,470 | 21,208 | 19,776 | 22,383 | 21,946 | 29,931 | 34,148 | 34,631 | 30,367 | 32,809 | 28,263 | 28,979 | 24,056 | 27,296 | 28,523 | 29,169 | 20,146 | 22,045 | 20,812 | 21,698 | 19,416 | 14,251 | 9,113 | 11,142 | 13,588 | 16,356 | 15,421 | 16,902 | 19,468 | 17,366 | 13,295 | 15,220 | 9,400 | 4,329 |
Kortetermijnbeleggingen
| 0 | 0 | 20 | 0 | 20 | -2,565 | -2,436 | 0 | 0 | -3,767 | -3,766 | -3,664 | -3,194 | 0 | 20 | -2,565 | -2,594 | -2,610 | -2,469 | -2,873 | -2,901 | -2,934 | -2,722 | -2,896 | -2,918 | -2,948 | -2,725 | -2,800 | -2,728 | -2,757 | -836 | -2,804 | -2,832 | -2,859 | -889 | -3,085 | -3,003 | -3,023 | -1,122 | 47 | 47 | 47 | 47 | 0 | 0 | 0 | -40 | 0 | 0 | 0 | -45 | 0 | 35 | 35 | 65 | 65 | 30 | 30 | 30 | 0 | 0 | -86 | 10 |
Liquide middelen en kortetermijnbeleggingen
| 15,316 | 16,382 | 16,487 | 16,929 | 16,603 | 17,485 | 16,775 | 14,781 | 17,520 | 15,241 | 15,765 | 19,440 | 19,025 | 18,629 | 18,328 | 20,469 | 21,285 | 20,427 | 18,534 | 16,182 | 17,563 | 17,853 | 18,227 | 17,783 | 19,949 | 19,142 | 23,165 | 20,430 | 20,580 | 20,470 | 21,208 | 19,776 | 22,383 | 21,946 | 29,931 | 34,148 | 34,631 | 30,367 | 32,809 | 28,310 | 29,026 | 24,103 | 27,343 | 28,523 | 29,169 | 20,146 | 22,045 | 20,812 | 21,698 | 19,416 | 14,251 | 9,113 | 11,177 | 13,623 | 16,421 | 15,486 | 16,932 | 19,498 | 17,396 | 13,295 | 15,220 | 9,400 | 4,339 |
Nettovorderingen
| 42,985 | 37,299 | 47,062 | 32,966 | 36,675 | 35,973 | 35,908 | 37,369 | 38,019 | 39,198 | 31,538 | 28,260 | 27,056 | 29,563 | 28,746 | 26,155 | 24,893 | 24,966 | 26,521 | 29,766 | 28,310 | 27,928 | 28,958 | 29,055 | 29,551 | 31,579 | 31,622 | 32,688 | 29,787 | 30,366 | 29,699 | 28,673 | 24,645 | 24,771 | 24,218 | 28,364 | 27,983 | 28,672 | 29,969 | 31,939 | 30,912 | 32,535 | 32,423 | 29,993 | 27,962 | 29,126 | 27,912 | 32,515 | 32,003 | 37,421 | 41,407 | 31,770 | 33,292 | 35,543 | 36,163 | 30,532 | 35,204 | 36,610 | 35,476 | 30,223 | 27,991 | 32,274 | 46,418 |
Voorraad
| 37,579 | 34,144 | 31,992 | 36,952 | 37,664 | 32,929 | 34,802 | 38,634 | 40,486 | 37,340 | 36,437 | 37,736 | 28,162 | 23,030 | 20,687 | 19,452 | 17,639 | 20,341 | 22,025 | 23,524 | 23,893 | 25,718 | 24,543 | 25,833 | 24,175 | 22,758 | 23,097 | 21,176 | 21,368 | 21,203 | 18,691 | 18,310 | 16,834 | 16,560 | 15,409 | 18,078 | 20,847 | 21,732 | 21,817 | 23,736 | 24,084 | 25,838 | 21,822 | 20,970 | 18,780 | 19,748 | 17,561 | 23,241 | 23,818 | 26,569 | 29,214 | 35,189 | 33,678 | 35,714 | 31,841 | 32,731 | 32,473 | 31,864 | 30,553 | 32,990 | 32,354 | 46,660 | 53,513 |
Overige vlottende activa
| 1,012 | 10,723 | 931 | 9,756 | 9,565 | 10,263 | 10,097 | 10,782 | 10,163 | 9,751 | 8,948 | 9,827 | 9,211 | 9,101 | 7,356 | 7,549 | 6,708 | 6,400 | 6,000 | 6,735 | 6,219 | 6,025 | 6,116 | 5,309 | 4,415 | 4,274 | 2,887 | 4,093 | 3,382 | 3,138 | 3,169 | 2,876 | 2,696 | 2,189 | 2,224 | 694 | 735 | 695 | 776 | 863 | 669 | 941 | 948 | 903 | 741 | 1,043 | 1,588 | 1,727 | 1,765 | 1,843 | 533 | 1,966 | 2,057 | 1,974 | 1,828 | 2,169 | 2,174 | 2,475 | 1,898 | 2,179 | 1,850 | 2,445 | 1,055 |
Totaal vlottende activa
| 96,892 | 98,548 | 96,472 | 96,603 | 100,507 | 96,650 | 97,582 | 101,566 | 106,188 | 101,530 | 92,688 | 95,263 | 83,454 | 80,323 | 75,117 | 73,625 | 70,525 | 72,134 | 73,080 | 76,207 | 75,985 | 77,524 | 77,844 | 77,980 | 78,090 | 77,753 | 80,771 | 78,387 | 75,117 | 75,177 | 72,767 | 69,635 | 66,558 | 65,466 | 71,782 | 81,284 | 84,196 | 81,466 | 85,371 | 84,848 | 84,691 | 83,417 | 82,536 | 80,389 | 76,652 | 70,063 | 69,106 | 78,295 | 79,284 | 85,249 | 85,405 | 78,038 | 80,204 | 86,854 | 86,253 | 80,918 | 86,783 | 90,447 | 85,323 | 78,687 | 77,415 | 90,779 | 105,325 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 47,459 | 47,285 | 47,132 | 46,127 | 45,739 | 45,117 | 44,903 | 44,977 | 44,685 | 44,315 | 44,097 | 43,784 | 41,886 | 41,733 | 41,773 | 42,273 | 41,665 | 41,663 | 41,578 | 41,181 | 41,243 | 41,296 | 41,229 | 40,517 | 39,153 | 37,970 | 37,380 | 36,898 | 36,678 | 36,601 | 36,406 | 35,946 | 35,865 | 35,662 | 35,555 | 34,876 | 34,561 | 34,336 | 34,435 | 34,319 | 34,836 | 35,189 | 35,051 | 34,877 | 34,908 | 35,055 | 35,361 | 106,565 | 108,805 | 109,907 | 111,190 | 115,816 | 116,836 | 117,856 | 119,075 | 124,472 | 125,395 | 125,625 | 132,592 | 134,582 | 136,393 | 140,990 | 141,557 |
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 | 0 |
Immateriële activa
| 0 | 436 | 454 | 479 | 490 | 494 | 544 | 559 | 547 | 255 | 273 | 287 | 263 | 279 | 281 | 291 | 307 | 232 | 243 | 256 | 235 | 216 | 224 | 232 | 240 | 253 | 232 | 236 | 244 | 191 | 196 | 202 | 205 | 200 | 201 | 192 | 171 | 173 | 173 | 177 | 183 | 191 | 198 | 200 | 208 | 216 | 223 | 771 | 803 | 833 | 863 | 900 | 934 | 950 | 977 | 1,018 | 1,034 | 1,071 | 1,100 | 530 | 575 | 658 | 639 |
Goodwill en immateriële activa
| 499 | 436 | 454 | 479 | 490 | 494 | 544 | 559 | 547 | 255 | 273 | 287 | 263 | 279 | 281 | 291 | 307 | 232 | 243 | 256 | 235 | 216 | 224 | 232 | 240 | 253 | 232 | 236 | 244 | 191 | 196 | 202 | 205 | 200 | 201 | 192 | 171 | 173 | 173 | 177 | 183 | 191 | 198 | 200 | 208 | 216 | 223 | 771 | 803 | 833 | 863 | 900 | 934 | 950 | 977 | 1,018 | 1,034 | 1,071 | 1,100 | 530 | 575 | 658 | 639 |
Langetermijnbeleggingen
| 3,388 | 3,583 | 3,607 | 3,419 | 3,626 | 5,902 | 5,586 | 3,005 | 2,808 | 6,390 | 6,551 | 6,402 | 5,943 | 2,586 | 5,599 | 4,907 | 4,626 | 4,596 | 4,359 | 5,301 | 5,229 | 5,200 | 5,085 | 5,213 | 6,019 | 6,134 | 6,053 | 7,400 | 6,812 | 6,671 | 4,576 | 6,673 | 6,150 | 5,898 | 4,014 | 6,517 | 6,621 | 7,068 | 4,953 | 3,687 | 3,690 | 3,648 | 3,347 | 3,790 | 3,382 | 3,076 | 3,015 | 3,694 | 3,576 | 3,674 | 5,131 | 6,092 | 6,427 | 6,930 | 7,134 | 7,347 | 7,174 | 7,351 | 7,612 | 7,263 | 6,739 | 6,040 | 6,471 |
Belastingvorderingen
| 0 | 3 | 13 | -3,419 | -3,626 | -1,184 | 10 | -3,005 | -2,808 | -1,416 | 8 | -1,309 | -1,328 | -2,586 | 4 | -4,907 | -4,626 | -4,596 | 3 | -5,301 | -5,229 | -5,200 | 10 | -5,213 | -6,019 | -6,134 | 5 | -7,400 | -6,812 | -6,671 | 8 | -6,673 | -6,150 | -5,898 | 1 | -6,517 | -6,621 | -7,068 | 2 | 47 | 47 | 47 | 3 | 2 | 1 | 1 | 1 | 15 | 15 | 15 | 19 | 22 | 29 | 37 | 34 | 28 | 31 | 30 | 30 | 32 | 33 | 32 | 31 |
Overige niet-vlottende activa
| 4,058 | 4,125 | 4,409 | 6,897 | 7,148 | 1,184 | 159 | 5,723 | 5,536 | 1,415 | -1 | 1,309 | 1,327 | 5,809 | 162 | 4,907 | 4,626 | 4,595 | 179 | 5,300 | 5,229 | 5,200 | 210 | 5,212 | 6,018 | 6,133 | 180 | 7,401 | 6,813 | 6,672 | 1,947 | 6,673 | 6,151 | 5,900 | 1,976 | 6,518 | 6,622 | 7,069 | 1,965 | 2,185 | 2,141 | 2,156 | 2,237 | 1,920 | 1,925 | 1,999 | 2,030 | 2,621 | 2,523 | 2,312 | 2,178 | 1,788 | 1,821 | 1,903 | 1,849 | 1,622 | 1,636 | 1,537 | 1,443 | 1,089 | 1,109 | 1,051 | 1,270 |
Totaal niet-vlottende activa
| 55,404 | 55,432 | 55,615 | 53,503 | 53,377 | 51,513 | 51,202 | 51,259 | 50,768 | 50,959 | 50,928 | 50,473 | 48,091 | 47,821 | 47,819 | 47,471 | 46,598 | 46,490 | 46,362 | 46,737 | 46,707 | 46,712 | 46,758 | 45,961 | 45,411 | 44,356 | 43,850 | 44,535 | 43,735 | 43,464 | 43,133 | 42,821 | 42,221 | 41,762 | 41,747 | 41,586 | 41,354 | 41,578 | 41,528 | 40,415 | 40,897 | 41,231 | 40,836 | 40,789 | 40,424 | 40,347 | 40,630 | 113,666 | 115,722 | 116,741 | 119,381 | 124,618 | 126,047 | 127,676 | 129,069 | 134,487 | 135,270 | 135,614 | 142,777 | 143,496 | 144,849 | 148,771 | 149,968 |
Totaal activa
| 152,296 | 153,980 | 152,087 | 150,108 | 153,887 | 148,166 | 148,787 | 152,827 | 156,958 | 152,491 | 143,618 | 145,737 | 131,546 | 128,147 | 122,939 | 121,098 | 117,125 | 118,627 | 119,445 | 122,946 | 122,694 | 124,238 | 124,605 | 123,944 | 123,504 | 122,112 | 124,622 | 122,922 | 118,852 | 118,642 | 115,900 | 112,456 | 108,779 | 107,228 | 113,529 | 122,870 | 125,550 | 123,044 | 126,899 | 125,263 | 125,588 | 124,648 | 123,372 | 121,178 | 117,076 | 110,410 | 109,736 | 191,961 | 195,006 | 201,990 | 204,786 | 202,656 | 206,251 | 214,530 | 215,322 | 215,405 | 222,053 | 226,061 | 228,100 | 222,183 | 222,264 | 239,550 | 255,293 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21,265 | 21,571 | 20,396 | 21,702 | 24,130 | 20,645 | 20,577 | 21,240 | 24,089 | 22,433 | 21,750 | 31,889 | 24,297 | 21,715 | 17,391 | 16,549 | 13,104 | 14,261 | 14,101 | 17,614 | 17,224 | 18,836 | 19,555 | 20,597 | 21,181 | 20,348 | 22,565 | 1,245 | 1,223 | 1,870 | 1,340 | 1,032 | 1,213 | 1,562 | 1,371 | 1,392 | 1,168 | 1,601 | 1,354 | 1,195 | 1,447 | 2,338 | 21,520 | 18,947 | 15,938 | 17,789 | 16,087 | 18,915 | 20,143 | 22,523 | 21,403 | 24,087 | 24,703 | 27,953 | 27,554 | 24,594 | 26,313 | 30,620 | 26,283 | 25,473 | 21,913 | 25,949 | 40,433 |
Kortlopende schulden
| 9,302 | 9,432 | 9,697 | 2,580 | 2,590 | 2,632 | 2,647 | 7,673 | 11,682 | 13,691 | 7,716 | 9,792 | 6,039 | 6,214 | 6,394 | 2,886 | 2,994 | 3,057 | 3,104 | 3,102 | 3,113 | 3,113 | 3,113 | 7,697 | 7,802 | 7,927 | 8,052 | 3,053 | 3,037 | 2,992 | 3,016 | 2,943 | 2,998 | 3,389 | 19,583 | 23,759 | 2,849 | 2,921 | 3,013 | 3,102 | 3,186 | 4,655 | 3,303 | 3,453 | 3,582 | 71,310 | 69,873 | 72,339 | 71,702 | 69,234 | 63,737 | 47,441 | 44,042 | 33,736 | 33,056 | 32,530 | 32,197 | 43,498 | 41,528 | 35,775 | 36,144 | 41,661 | 36,582 |
Belastingschulden
| 0 | 965 | 1,629 | 1,046 | 2,160 | 1,365 | 5,245 | 3,062 | 2,694 | 1,353 | 1,565 | 1,216 | 730 | 329 | 325 | 184 | 439 | 0 | 328 | 274 | 457 | 168 | 330 | 155 | 316 | 152 | 631 | 277 | 447 | 139 | 557 | 292 | 364 | 122 | 874 | 121 | 227 | 84 | 1,003 | 138 | 365 | 100 | 300 | 113 | 144 | 132 | 1,044 | 492 | 385 | 246 | 363 | 230 | 402 | 266 | 504 | 266 | 392 | 181 | 430 | 163 | 269 | 792 | 945 |
Uitgestelde opbrengsten
| 2,710 | 965 | 45 | 5,831 | 8,165 | 6,733 | 10,260 | 8,245 | 7,652 | 5,689 | 5,911 | 5,077 | 4,541 | 4,411 | 3,955 | 3,356 | 3,999 | 3,878 | 5,012 | 4,298 | 5,609 | 6,072 | 6,212 | 5,574 | 5,214 | 4,572 | 4,648 | 23,113 | 22,138 | 21,401 | 22,152 | 20,511 | 18,219 | 17,373 | 15,422 | 19,860 | 22,036 | 19,740 | 22,355 | 22,840 | 23,017 | 21,802 | 1,940 | 1,857 | 1,715 | 2,517 | 2,976 | 2,195 | 2,389 | 2,613 | 2,646 | 2,603 | 2,693 | 2,361 | 2,924 | 2,610 | 2,912 | 2,719 | 10,326 | 8,668 | 9,093 | 3,466 | 3,344 |
Overige kortlopende verplichtingen
| -16,822 | -13,878 | -13,391 | -19,947 | -23,604 | -18,562 | -23,464 | -19,988 | -23,923 | -20,690 | -21,317 | -30,697 | -22,971 | -20,123 | -16,081 | -14,468 | -11,941 | -12,547 | -12,516 | -15,943 | -16,256 | -17,181 | -18,082 | -18,943 | -20,817 | -19,599 | -22,539 | 605 | -1,129 | -141 | -1,451 | -742 | -1,028 | -1,021 | -1,818 | -329 | -715 | -807 | -1,746 | -374 | -1,173 | -1,882 | -21,280 | -18,389 | -15,683 | -17,496 | -16,161 | -18,561 | -19,727 | -21,857 | -20,856 | -23,585 | -24,399 | -27,483 | -27,551 | -24,058 | -26,103 | -30,073 | -25,431 | -24,377 | -21,199 | -23,746 | -38,388 |
Totaal kortlopende verplichtingen
| 37,720 | 40,626 | 38,772 | 32,914 | 37,571 | 33,458 | 35,842 | 41,472 | 46,283 | 44,909 | 37,375 | 49,166 | 36,933 | 34,261 | 29,375 | 25,056 | 21,699 | 22,910 | 24,130 | 26,959 | 27,371 | 29,844 | 30,683 | 35,677 | 34,877 | 33,748 | 35,922 | 29,538 | 26,939 | 28,131 | 26,954 | 25,068 | 22,979 | 22,987 | 36,803 | 46,195 | 26,733 | 25,140 | 27,333 | 28,096 | 28,289 | 29,351 | 27,303 | 24,928 | 21,634 | 92,041 | 89,906 | 94,295 | 95,035 | 95,282 | 88,696 | 74,863 | 72,144 | 64,786 | 64,041 | 60,536 | 62,024 | 77,565 | 79,419 | 71,175 | 68,133 | 74,071 | 83,349 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 37 | 50 | 62 | 7,200 | 7,343 | 7,486 | 7,629 | 7,781 | 7,934 | 8,119 | 8,276 | 330 | 245 | 307 | 357 | 4,045 | 4,198 | 4,433 | 4,658 | 4,853 | 5,110 | 5,399 | 5,667 | 1,156 | 1,209 | 1,357 | 1,485 | 6,758 | 6,927 | 6,946 | 6,693 | 6,833 | 7,035 | 6,819 | 316 | 302 | 23,686 | 23,734 | 26,145 | 27,389 | 29,371 | 29,671 | 31,131 | 31,294 | 31,336 | 24,078 | 25,694 | 28,681 | 29,973 | 33,172 | 38,641 | 44,393 | 47,775 | 60,570 | 62,088 | 63,243 | 65,966 | 54,037 | 52,121 | 53,068 | 56,465 | 52,168 | 53,638 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -4,408 | 240 | 3,176 | 3,139 | 3,141 | 3,151 | 3,490 | 3,485 | 3,462 | 3,438 | 3,487 | 3,498 | 3,518 | 3,489 | 3,460 | 3,499 | 3,499 | 3,507 | 3,664 | 3,645 | 3,618 | 3,562 | 3,873 | 3,859 | 4,036 | 4,043 | 3,262 | 3,484 | 3,454 | 3,622 | 2,570 | 2,430 | 2,416 | 2,410 | 2,318 | 2,342 | 2,317 | 2,312 | 2,338 | 2,364 | 2,354 | 2,367 | 2,158 | 2,146 | 2,140 | 2,159 | 5,261 | 5,202 | 5,808 | 5,834 | 5,618 | 5,549 | 5,537 | 5,555 | 5,962 | 5,837 | 5,831 | 6,226 | 8,014 | 7,831 | 3,996 | 4,365 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,292 | 4,408 | 4,413 | 4,079 | 4,120 | 4,041 | 3,986 | 3,756 | 3,693 | 3,661 | 4,473 | 4,179 | 4,228 | 4,256 | 4,225 | 4,143 | 4,056 | 4,026 | 3,975 | 3,678 | 3,440 | 3,338 | 3,241 | 3,333 | 3,313 | 3,209 | 4,159 | 4,787 | 4,579 | 4,507 | 4,268 | 5,775 | 5,819 | 5,521 | 5,762 | 6,089 | 6,111 | 6,117 | 6,322 | 7,153 | 7,226 | 7,333 | 7,291 | 7,395 | 7,323 | 5,238 | 5,283 | 16,775 | 16,943 | 17,039 | 17,509 | 17,122 | 19,603 | 19,815 | 19,962 | 19,897 | 19,859 | 19,889 | 20,003 | 19,809 | 19,752 | 19,836 | 20,027 |
Overige niet-vlottende verplichtingen
| 4,415 | 8,740 | 4,044 | 1,274 | 1,260 | 1,286 | 1,320 | 1,294 | 1,322 | 1,075 | 1,126 | 1,137 | 1,080 | 1,106 | 1,134 | 1,206 | 1,283 | 1,348 | 1,426 | 1,449 | 1,466 | 1,514 | 1,590 | 1,526 | 1,564 | 1,631 | 1,704 | 1,779 | 1,844 | 1,834 | 1,871 | 1,935 | 1,983 | 2,026 | 2,100 | 2,177 | 2,254 | 2,285 | 2,336 | 2,430 | 2,503 | 2,496 | 2,612 | 2,678 | 2,724 | 2,678 | 2,557 | 4,251 | 4,339 | 4,337 | 4,434 | 4,293 | 4,389 | 4,430 | 4,467 | 4,543 | 4,547 | 4,592 | 4,289 | 4,363 | 4,451 | 4,589 | 4,731 |
Totaal niet-vlottende verplichtingen
| 8,744 | 8,790 | 8,759 | 15,729 | 15,862 | 15,954 | 16,086 | 16,321 | 16,434 | 16,317 | 17,313 | 9,133 | 9,051 | 9,187 | 9,205 | 12,854 | 13,036 | 13,306 | 13,566 | 13,644 | 13,661 | 13,869 | 14,060 | 9,888 | 9,945 | 10,233 | 11,391 | 16,586 | 16,834 | 16,741 | 16,454 | 17,113 | 17,267 | 16,782 | 10,588 | 10,886 | 34,393 | 34,453 | 37,115 | 39,310 | 41,464 | 41,854 | 43,401 | 43,525 | 43,529 | 34,134 | 35,693 | 54,968 | 56,457 | 60,356 | 66,418 | 71,426 | 77,316 | 90,352 | 92,072 | 93,645 | 96,209 | 84,349 | 82,639 | 85,254 | 88,499 | 80,589 | 82,761 |
Totaal passiva
| 46,464 | 49,416 | 47,531 | 48,643 | 53,433 | 49,412 | 51,928 | 57,793 | 62,717 | 61,226 | 54,688 | 58,299 | 45,984 | 43,448 | 38,580 | 37,910 | 34,735 | 36,216 | 37,696 | 40,603 | 41,032 | 43,713 | 44,743 | 45,565 | 44,822 | 43,981 | 47,313 | 46,124 | 43,773 | 44,872 | 43,408 | 42,181 | 40,246 | 39,769 | 47,391 | 57,081 | 61,126 | 59,593 | 64,448 | 67,406 | 69,753 | 71,205 | 70,704 | 68,453 | 65,163 | 126,175 | 125,599 | 149,263 | 151,492 | 155,638 | 155,114 | 146,289 | 149,460 | 155,138 | 156,113 | 154,181 | 158,233 | 161,914 | 162,058 | 156,429 | 156,632 | 154,660 | 166,110 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 7,084 | 0 | 0 | 0 | 0 | 97,390 | 0 | 0 | 0 | 90,353 | 87,903 | 86,478 | 84,574 | 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
| 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 20,044 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 | 15,538 |
Ingehouden winsten
| 74,431 | 72,915 | 72,895 | 70,509 | 69,402 | 67,883 | 66,179 | 64,379 | 63,700 | 60,822 | 58,364 | 56,935 | 54,987 | 54,204 | 53,853 | 52,618 | 52,014 | 52,049 | 51,453 | 51,459 | 50,759 | 49,655 | 48,897 | 47,423 | 47,456 | 46,856 | 45,938 | 44,503 | 43,180 | 42,035 | 40,901 | 38,692 | 37,357 | 36,454 | 35,092 | 34,329 | 33,071 | 31,843 | 30,732 | 26,624 | 24,200 | 21,680 | 9,369 | 8,933 | 8,371 | -56,643 | -56,725 | -19,453 | -18,739 | -16,121 | -14,366 | -7,028 | -4,969 | -2,726 | -2,808 | -916 | 2,099 | 2,447 | 3,830 | 4,061 | 4,508 | 24,579 | 28,484 |
Overige gereserveerde algehele resultaten
| 1,877 | 4,538 | 2,156 | 1,452 | 1,539 | 1,364 | 1,164 | 1,125 | 1,012 | 912 | 1,027 | 960 | 988 | 898 | 27,095 | 3,476 | 3,282 | 3,267 | 3,201 | 3,789 | 3,809 | 3,776 | 3,870 | 3,861 | 4,132 | 4,178 | 4,273 | 5,198 | 4,802 | 4,637 | 4,493 | 4,486 | 4,077 | 3,906 | 3,948 | 4,362 | 4,253 | 4,508 | 4,620 | 4,134 | 4,535 | 4,663 | 4,527 | 5,021 | 4,770 | 4,054 | 4,074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,392 | 7,067 | 9,458 | 9,460 | 9,469 | -87,927 | 9,472 | 9,486 | 9,485 | -80,866 | -78,408 | -76,979 | -75,031 | 9,553 | -16,633 | 7,050 | 7,050 | 7,051 | 7,051 | 7,051 | 7,050 | 7,050 | 7,051 | 7,051 | 7,050 | 7,053 | 7,053 | 7,053 | 7,053 | 7,054 | 7,054 | 7,053 | 7,055 | 7,055 | 7,054 | 7,054 | 7,056 | 7,056 | 7,055 | 7,055 | 7,056 | 7,056 | 18,728 | 18,727 | 18,728 | 9,741 | 9,741 | 27,071 | 27,407 | 27,588 | 28,242 | 27,713 | 26,605 | 26,995 | 27,156 | 27,445 | 27,257 | 27,435 | 28,148 | 27,922 | 27,497 | 26,046 | 26,145 |
Totaal eigen vermogen van aandeelhouders
| 105,828 | 104,564 | 104,553 | 101,465 | 100,454 | 98,754 | 96,859 | 95,034 | 94,241 | 91,265 | 88,930 | 87,438 | 85,562 | 84,699 | 84,359 | 83,188 | 82,390 | 82,411 | 81,749 | 82,343 | 81,662 | 80,525 | 79,862 | 78,379 | 78,682 | 78,131 | 77,308 | 76,798 | 75,079 | 73,770 | 72,492 | 70,275 | 68,533 | 67,459 | 66,138 | 65,789 | 64,424 | 63,451 | 62,451 | 57,857 | 55,835 | 53,443 | 52,668 | 52,725 | 51,913 | -27,310 | -27,372 | 23,156 | 24,206 | 27,005 | 29,414 | 36,223 | 37,174 | 39,807 | 39,886 | 42,067 | 44,894 | 45,420 | 47,516 | 47,521 | 47,543 | 66,163 | 70,167 |
Totaal eigen vermogen
| 105,828 | 104,564 | 104,553 | 101,465 | 100,454 | 98,754 | 96,859 | 95,034 | 94,241 | 91,265 | 88,930 | 87,438 | 85,562 | 84,699 | 84,359 | 83,188 | 82,390 | 82,411 | 81,749 | 82,343 | 81,662 | 80,525 | 79,862 | 78,379 | 78,682 | 78,131 | 77,308 | 76,798 | 75,079 | 73,770 | 72,492 | 70,275 | 68,533 | 67,459 | 66,138 | 65,789 | 64,424 | 63,451 | 62,451 | 57,857 | 55,835 | 53,443 | 52,668 | 52,725 | 51,913 | -15,765 | -15,863 | 42,698 | 43,514 | 46,352 | 49,672 | 56,367 | 56,791 | 59,392 | 59,209 | 61,224 | 63,820 | 64,147 | 66,042 | 65,754 | 65,632 | 84,890 | 89,183 |
Totaal passiva en aandeelhoudersvermogen
| 152,296 | 153,980 | 152,084 | 150,108 | 153,887 | 148,166 | 148,787 | 152,827 | 156,958 | 152,491 | 143,618 | 145,737 | 131,546 | 128,147 | 122,939 | 121,098 | 117,125 | 118,627 | 119,445 | 122,946 | 122,694 | 124,238 | 124,605 | 123,944 | 123,504 | 122,112 | 124,621 | 122,922 | 118,852 | 118,642 | 115,900 | 112,456 | 108,779 | 107,228 | 113,529 | 122,870 | 125,550 | 123,044 | 126,899 | 125,263 | 125,588 | 124,648 | 123,372 | 121,178 | 117,076 | 110,410 | 109,736 | 191,961 | 195,006 | 201,990 | 204,786 | 202,656 | 206,251 | 214,530 | 215,322 | 215,405 | 222,053 | 226,061 | 228,100 | 222,183 | 222,264 | 239,550 | 255,293 |