Nippon Yakin Kogyo Co., Ltd.
TSE:5480.T
3975 (JPY) • At close November 13, 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
| 10,384 | 18,088 | 16,918 | 12,159 | 13,297 | 10,751 | 11,910 | 11,735 | 7,710 | 11,844 | 12,646 | 12,860 | 7,125 | 11,826 | 13,935 | 19,420 | 16,594 | 11,703 | 17,491 | 9,952 | 10,287 | 6,136 | 6,359 | 6,806 | 6,108 | 5,625 | 5,788 | 5,819 | 6,430 | 5,311 | 6,045 | 6,582 | 4,723 | 5,835 | 4,900 | 5,482 | 5,796 | 4,676 | 5,042 | 6,673 | 5,227 | 4,931 | 6,630 | 6,471 | 6,234 | 9,479 | 10,121 | 9,214 | 11,259 | 12,510 | 15,130 | 9,608 | 8,756 | 6,164 | 6,938 | 6,700 | 6,710 | 6,631 | 7,330 | 7,958 | 9,547 | 7,891 | 8,439 |
Kortetermijnbeleggingen
| 0 | 0 | 116 | 0 | 102 | -1,066 | -53 | 0 | 99 | -839 | -780 | -946 | -1,012 | 0 | -28 | -740 | -764 | -772 | -39 | -773 | -824 | -849 | -24 | -902 | -934 | -1,019 | -40 | -734 | -659 | -683 | -57 | -807 | -848 | -874 | 30 | -663 | -670 | -676 | 30 | -670 | -681 | -695 | 30 | -715 | -712 | -711 | 30 | -749 | -767 | 0 | 30 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 30 | 0 | 0 | 30 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 10,384 | 18,088 | 17,034 | 12,159 | 13,297 | 10,751 | 11,910 | 11,735 | 7,710 | 11,844 | 12,646 | 12,860 | 7,125 | 11,826 | 13,935 | 19,420 | 16,594 | 11,703 | 17,491 | 9,952 | 10,287 | 6,136 | 6,359 | 6,806 | 6,108 | 5,625 | 5,788 | 5,819 | 6,430 | 5,311 | 6,045 | 6,582 | 4,723 | 5,835 | 4,930 | 5,482 | 5,796 | 4,676 | 5,072 | 6,673 | 5,227 | 4,931 | 6,660 | 6,471 | 6,234 | 9,479 | 10,151 | 9,214 | 11,259 | 12,510 | 15,160 | 9,608 | 8,756 | 6,164 | 6,968 | 6,700 | 6,710 | 6,631 | 7,360 | 7,958 | 9,547 | 7,921 | 8,439 |
Nettovorderingen
| 27,681 | 30,618 | 26,716 | 26,920 | 27,286 | 29,450 | 29,683 | 30,571 | 31,980 | 30,778 | 26,777 | 25,874 | 22,156 | 21,185 | 19,308 | 16,895 | 16,500 | 18,230 | 20,152 | 22,409 | 20,989 | 19,830 | 21,416 | 22,363 | 23,345 | 22,718 | 22,323 | 20,787 | 18,660 | 17,401 | 19,996 | 19,716 | 18,781 | 17,919 | 19,639 | 19,795 | 19,694 | 19,897 | 20,402 | 18,467 | 20,236 | 19,495 | 20,089 | 20,491 | 19,326 | 19,625 | 21,130 | 17,826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 63,327 | 63,031 | 64,106 | 65,739 | 71,153 | 73,823 | 72,828 | 70,836 | 64,653 | 58,471 | 49,649 | 44,588 | 40,188 | 35,177 | 32,938 | 31,564 | 32,381 | 35,667 | 35,742 | 36,655 | 36,300 | 38,014 | 37,674 | 38,644 | 39,135 | 38,790 | 35,158 | 34,563 | 31,159 | 28,372 | 28,839 | 27,175 | 26,614 | 28,286 | 28,450 | 30,557 | 30,391 | 33,025 | 32,704 | 36,036 | 34,770 | 33,713 | 29,880 | 29,873 | 29,747 | 32,045 | 27,560 | 27,780 | 29,040 | 29,695 | 29,081 | 32,208 | 35,274 | 36,679 | 31,861 | 32,825 | 30,657 | 32,613 | 25,936 | 25,830 | 24,382 | 24,801 | 35,983 |
Overige vlottende activa
| 2,221 | 2,158 | 3,948 | 3,348 | 2,233 | 1,844 | 3,080 | 3,487 | 3,019 | 2,509 | 2,701 | 2,288 | 1,474 | 1,380 | 1,558 | 1,364 | 1,159 | 1,067 | 1,202 | 1,296 | 929 | 1,349 | 1,008 | 1,127 | 1,257 | 1,306 | 2,130 | 3,028 | 2,763 | 1,164 | 782 | 610 | 561 | 496 | 841 | 940 | 715 | 747 | 980 | 1,049 | 895 | 1,128 | 1,016 | 1,073 | 721 | 814 | 1,119 | 1,145 | 361 | 254 | 111 | 566 | 381 | 745 | 28 | 857 | 846 | 2,298 | 15 | 1,890 | 1,532 | 23,536 | 6,242 |
Totaal vlottende activa
| 103,613 | 113,895 | 111,804 | 108,166 | 113,969 | 115,868 | 117,501 | 116,629 | 107,362 | 103,602 | 91,773 | 85,610 | 70,943 | 69,568 | 67,739 | 69,243 | 66,634 | 66,667 | 74,587 | 70,312 | 68,505 | 65,329 | 66,457 | 68,940 | 69,845 | 68,439 | 65,399 | 64,197 | 59,012 | 52,248 | 55,662 | 54,083 | 50,679 | 52,536 | 53,860 | 56,774 | 56,596 | 58,345 | 59,158 | 62,225 | 61,128 | 59,267 | 57,645 | 57,908 | 56,028 | 61,963 | 59,960 | 55,965 | 58,554 | 64,172 | 68,461 | 66,458 | 67,442 | 66,611 | 63,205 | 63,208 | 61,410 | 62,934 | 55,535 | 54,329 | 52,584 | 56,258 | 76,251 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 103,840 | 98,357 | 98,683 | 96,047 | 96,672 | 96,114 | 96,503 | 94,822 | 94,475 | 89,225 | 88,295 | 93,378 | 89,634 | 86,797 | 86,243 | 80,524 | 79,710 | 78,390 | 78,563 | 77,932 | 78,001 | 76,980 | 77,511 | 77,504 | 76,685 | 75,955 | 76,216 | 75,619 | 74,459 | 73,354 | 73,964 | 74,392 | 74,768 | 74,648 | 75,179 | 74,201 | 74,228 | 74,475 | 75,037 | 75,077 | 74,786 | 73,644 | 74,125 | 74,554 | 74,972 | 74,922 | 74,999 | 75,382 | 75,667 | 74,628 | 74,558 | 75,214 | 75,767 | 74,849 | 75,433 | 76,854 | 77,369 | 77,386 | 78,123 | 81,478 | 82,258 | 83,789 | 83,933 |
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 | 3,098 | 2,278 | 3,132 | 3,052 | 2,966 | 2,825 | 2,771 | 2,676 | 2,485 | 2,308 | 2,153 | 2,007 | 1,787 | 1,632 | 1,230 | 1,187 | 1,169 | 1,123 | 1,121 | 1,036 | 995 | 986 | 954 | 959 | 990 | 1,035 | 1,083 | 1,143 | 1,222 | 1,295 | 1,366 | 1,432 | 1,497 | 1,556 | 1,544 | 1,411 | 1,417 | 1,162 | 1,133 | 1,062 | 1,002 | 903 | 919 | 890 | 864 | 936 | 994 | 1,081 | 1,170 | 1,241 | 1,329 | 1,325 | 1,380 | 1,481 | 1,511 | 1,597 | 1,667 | 1,738 | 1,866 | 1,966 | 2,165 | 2,261 |
Goodwill en immateriële activa
| 3,031 | 3,098 | 2,278 | 3,132 | 3,052 | 2,966 | 2,825 | 2,771 | 2,676 | 2,485 | 2,308 | 2,153 | 2,007 | 1,787 | 1,632 | 1,230 | 1,187 | 1,169 | 1,123 | 1,121 | 1,036 | 995 | 986 | 954 | 959 | 990 | 1,035 | 1,083 | 1,143 | 1,222 | 1,295 | 1,366 | 1,432 | 1,497 | 1,556 | 1,544 | 1,411 | 1,417 | 1,162 | 1,133 | 1,062 | 1,002 | 903 | 919 | 890 | 864 | 936 | 994 | 1,081 | 1,170 | 1,241 | 1,329 | 1,325 | 1,380 | 1,481 | 1,511 | 1,597 | 1,667 | 1,738 | 1,866 | 1,966 | 2,165 | 2,261 |
Langetermijnbeleggingen
| 6,227 | 7,291 | 6,242 | 5,242 | 5,005 | 5,898 | 4,353 | 4,077 | 3,931 | 4,661 | 4,876 | 5,518 | 5,676 | 4,486 | 4,477 | 4,965 | 4,308 | 4,387 | 3,520 | 5,194 | 4,911 | 5,055 | 4,267 | 5,065 | 6,001 | 5,785 | 4,987 | 6,155 | 5,549 | 4,924 | 4,035 | 4,648 | 4,234 | 4,004 | 3,203 | 5,213 | 4,855 | 5,640 | 4,883 | 5,261 | 5,122 | 4,851 | 3,964 | 5,119 | 5,572 | 5,150 | 4,155 | 4,559 | 4,198 | 0 | 4,781 | 0 | 0 | 0 | 5,015 | 0 | 0 | 0 | 5,430 | 0 | 0 | 4,107 | 0 |
Belastingvorderingen
| 0 | 0 | 124 | 0 | -5,005 | -1,017 | 125 | -4,077 | -3,931 | -776 | 175 | -876 | -990 | -4,486 | 159 | -4,965 | -4,308 | -4,387 | 149 | -5,194 | -4,911 | -5,055 | 148 | -5,065 | -6,001 | -5,785 | 83 | -6,155 | -5,549 | -4,924 | 96 | -4,648 | -4,234 | -4,004 | 107 | -5,213 | -4,855 | -5,640 | 99 | -5,261 | -5,122 | -4,851 | 142 | -5,119 | -5,572 | -5,150 | 158 | -4,559 | -4,198 | 0 | 163 | 0 | 0 | 0 | 417 | 0 | 0 | 0 | 1,293 | 0 | 0 | 1,630 | 0 |
Overige niet-vlottende activa
| 850 | 35 | 857 | 1,024 | 6,072 | 1,066 | 988 | 4,891 | 4,821 | 839 | 66 | 946 | 1,011 | 5,574 | 980 | 4,996 | 4,342 | 4,422 | 625 | 5,239 | 4,925 | 5,074 | 746 | 5,093 | 6,033 | 5,821 | 931 | 6,199 | 5,597 | 4,977 | 614 | 4,708 | 4,299 | 4,051 | 869 | 5,264 | 4,908 | 5,697 | 676 | 5,261 | 5,121 | 4,851 | 591 | 5,118 | 5,573 | 5,150 | 600 | 4,559 | 4,198 | 4,604 | 665 | 5,328 | 5,664 | 6,038 | 779 | 6,946 | 6,975 | 7,077 | 815 | 7,033 | 9,224 | 904 | 6,417 |
Totaal niet-vlottende activa
| 113,948 | 108,781 | 108,184 | 105,445 | 105,796 | 105,027 | 104,794 | 102,484 | 101,972 | 96,434 | 95,720 | 101,119 | 97,338 | 94,158 | 93,491 | 86,750 | 85,239 | 83,981 | 83,980 | 84,292 | 83,962 | 83,049 | 83,658 | 83,551 | 83,677 | 82,766 | 83,252 | 82,901 | 81,199 | 79,553 | 80,004 | 80,466 | 80,499 | 80,196 | 80,914 | 81,009 | 80,547 | 81,589 | 81,857 | 81,471 | 80,969 | 79,497 | 79,725 | 80,591 | 81,435 | 80,936 | 80,848 | 80,935 | 80,946 | 80,402 | 81,408 | 81,871 | 82,756 | 82,267 | 83,125 | 85,311 | 85,941 | 86,130 | 87,399 | 90,377 | 93,448 | 92,595 | 92,611 |
Totaal activa
| 217,561 | 222,676 | 219,988 | 213,611 | 219,764 | 220,895 | 222,294 | 219,114 | 209,334 | 200,037 | 187,494 | 186,730 | 168,281 | 163,727 | 161,230 | 155,994 | 151,873 | 150,649 | 158,568 | 154,605 | 152,468 | 148,378 | 150,115 | 152,491 | 153,522 | 151,205 | 148,651 | 147,098 | 140,211 | 131,801 | 135,666 | 134,549 | 131,178 | 132,732 | 134,774 | 137,783 | 137,143 | 139,934 | 141,015 | 143,696 | 142,097 | 138,764 | 137,370 | 138,499 | 137,463 | 142,899 | 140,808 | 136,900 | 139,500 | 144,574 | 149,869 | 148,329 | 150,198 | 148,878 | 146,330 | 148,519 | 147,351 | 149,064 | 142,934 | 144,706 | 146,032 | 148,853 | 168,862 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 18,167 | 25,201 | 22,883 | 18,481 | 20,285 | 21,518 | 21,627 | 26,310 | 26,002 | 28,070 | 23,917 | 22,646 | 20,113 | 17,860 | 16,450 | 14,735 | 12,309 | 15,028 | 16,853 | 18,424 | 17,227 | 19,943 | 20,193 | 21,494 | 20,859 | 24,127 | 22,972 | 21,372 | 18,849 | 14,948 | 17,024 | 17,708 | 13,930 | 14,975 | 15,199 | 17,998 | 15,838 | 17,700 | 17,485 | 19,804 | 17,912 | 19,332 | 18,491 | 19,437 | 16,632 | 21,014 | 19,891 | 17,564 | 18,226 | 19,293 | 20,702 | 20,351 | 19,075 | 21,884 | 21,531 | 21,165 | 18,660 | 21,762 | 17,606 | 17,192 | 14,629 | 16,173 | 23,515 |
Kortlopende schulden
| 42,337 | 43,212 | 42,063 | 45,512 | 36,537 | 46,387 | 31,450 | 44,374 | 46,912 | 47,598 | 38,759 | 37,704 | 36,351 | 39,314 | 37,374 | 33,249 | 34,877 | 32,899 | 35,549 | 34,999 | 40,824 | 40,686 | 34,073 | 39,848 | 41,515 | 40,163 | 34,164 | 39,478 | 36,801 | 36,480 | 35,564 | 35,840 | 37,691 | 35,955 | 34,598 | 35,435 | 38,531 | 37,676 | 36,919 | 42,956 | 44,836 | 45,871 | 43,685 | 41,941 | 43,467 | 46,239 | 45,642 | 43,062 | 41,787 | 39,622 | 42,617 | 45,209 | 47,016 | 44,787 | 43,265 | 33,893 | 34,628 | 36,468 | 32,041 | 31,250 | 33,034 | 42,253 | 28,114 |
Belastingschulden
| 0 | 843 | 828 | 2 | 3,755 | 1,527 | 9,773 | 5,741 | 0 | 0 | 2,084 | 0 | 0 | 0 | 535 | 0 | 0 | 0 | 1,507 | 0 | 0 | 0 | 2,487 | 0 | 0 | 0 | 704 | 0 | 0 | 0 | 1,138 | 0 | 0 | 0 | 1,107 | 0 | 0 | 0 | 884 | 0 | 0 | 0 | 496 | 0 | 0 | 0 | 115 | 0 | 0 | 0 | 666 | 0 | 0 | 25 | 205 | 177 | 396 | 169 | 663 | 336 | 218 | 907 | 47 |
Uitgestelde opbrengsten
| 3,939 | 843 | 285 | 2 | 5,654 | 2,322 | 11,634 | 6,419 | 1,537 | 686 | 3,607 | 622 | 1,384 | 594 | 1,911 | 620 | 1,377 | 604 | 2,883 | 600 | 1,350 | 647 | 3,871 | 530 | 1,138 | 489 | 1,840 | -21,372 | -18,849 | -14,948 | 2,100 | -17,708 | -13,930 | -14,975 | 1,823 | -17,998 | 699 | 429 | 1,574 | 263 | 634 | 413 | 1,123 | 275 | 613 | 379 | 760 | 333 | 801 | 347 | 1,462 | 354 | 812 | 395 | 1,033 | 566 | 1,243 | 574 | 1,512 | 781 | 1,142 | 1,892 | 921 |
Overige kortlopende verplichtingen
| 7,207 | 7,291 | 10,189 | 10,101 | 3,120 | 4,976 | -4,330 | 2,733 | 11,633 | 6,094 | 3,439 | 13,790 | 8,471 | 5,949 | 5,007 | 8,479 | 6,916 | 5,935 | 2,965 | 7,842 | 6,726 | 6,198 | 4,113 | 8,311 | 7,526 | 6,605 | 7,381 | 8,516 | 9,397 | 5,298 | 3,139 | 6,651 | 5,978 | 5,309 | 3,761 | 6,505 | 4,697 | 4,679 | 3,607 | 7,155 | 5,968 | 4,846 | 4,310 | 6,201 | 5,188 | 5,527 | 5,820 | 5,932 | 5,728 | 5,646 | 6,010 | 5,605 | 5,444 | 4,657 | 4,841 | 5,036 | 4,913 | 3,866 | 4,192 | 4,740 | 4,289 | 4,529 | 7,174 |
Totaal kortlopende verplichtingen
| 71,650 | 78,233 | 76,758 | 73,047 | 75,005 | 79,052 | 81,788 | 91,996 | 87,621 | 83,134 | 75,413 | 75,384 | 67,703 | 64,311 | 63,188 | 57,703 | 56,856 | 55,070 | 64,029 | 61,865 | 66,127 | 67,474 | 68,608 | 70,183 | 71,038 | 71,984 | 68,901 | 69,366 | 65,047 | 56,726 | 61,065 | 60,199 | 57,599 | 56,239 | 58,311 | 59,938 | 60,464 | 60,913 | 62,043 | 70,441 | 69,984 | 70,875 | 69,228 | 68,129 | 66,513 | 73,159 | 71,468 | 66,891 | 66,542 | 64,908 | 69,995 | 71,519 | 72,347 | 71,353 | 69,842 | 60,271 | 58,597 | 62,265 | 54,502 | 53,518 | 52,170 | 63,862 | 58,850 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 34,940 | 35,399 | 38,846 | 36,659 | 42,135 | 43,382 | 47,194 | 34,670 | 35,143 | 38,024 | 25,285 | 29,996 | 22,076 | 23,009 | 25,095 | 25,653 | 23,943 | 24,892 | 25,077 | 24,094 | 19,400 | 15,072 | 15,207 | 17,567 | 17,883 | 16,838 | 18,870 | 17,643 | 17,966 | 17,287 | 17,535 | 18,681 | 19,050 | 22,411 | 22,049 | 24,250 | 23,478 | 24,930 | 25,051 | 19,697 | 19,562 | 16,805 | 17,026 | 19,503 | 19,289 | 17,914 | 18,053 | 19,462 | 19,806 | 22,759 | 21,104 | 17,017 | 17,163 | 20,582 | 20,713 | 29,164 | 29,398 | 27,553 | 27,821 | 26,901 | 27,181 | 15,917 | 26,849 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 3,029 | 0 | 0 | 0 | 10,821 | 0 | 0 | 0 | 10,570 | 0 | 0 | 0 | 10,646 | 0 | 0 | 0 | 10,588 | 0 | 0 | 0 | 10,427 | 0 | 0 | 0 | 9,939 | 0 | 0 | 0 | 9,681 | 0 | 0 | 0 | 9,449 | 0 | 0 | 0 | 9,097 | 0 | 0 | 0 | 8,830 | 0 | 0 | 0 | 9,247 | 0 | 0 | 0 | 9,360 | 0 | 0 | 0 | 9,492 | 0 | 0 | 0 | 9,735 | 0 | 0 | 9,676 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 3,799 | 0 | 0 | 0 | 2,859 | 0 | 0 | 0 | 3,455 | 0 | 0 | 0 | 7,055 | 0 | 0 | 0 | 6,508 | 0 | 0 | 0 | 6,562 | 0 | 0 | 0 | 8,382 | 0 | 0 | 0 | 8,336 | 0 | 0 | 0 | 8,204 | 0 | 0 | 0 | 8,891 | 0 | 0 | 0 | 9,852 | 0 | 0 | 0 | 9,902 | 0 | 0 | 0 | 9,938 | 0 | 0 | 0 | 11,516 | 0 | 0 | 0 | 4,476 | 0 | 0 | 2,715 | 0 |
Overige niet-vlottende verplichtingen
| 18,686 | 18,697 | 10,847 | 18,044 | 17,270 | 17,725 | 13 | 17,194 | 17,226 | 15,749 | 984 | 18,178 | 18,285 | 18,535 | 119 | 19,053 | 18,753 | 19,096 | 1,236 | 18,411 | 18,319 | 18,564 | 1,371 | 18,411 | 18,603 | 18,764 | 2,786 | 20,301 | 20,257 | 20,063 | 2,160 | 20,162 | 20,192 | 20,174 | 10,815 | 19,978 | 19,870 | 19,900 | 10,570 | 20,617 | 20,335 | 20,059 | 11,288 | 20,244 | 20,132 | 20,193 | 11,579 | 21,054 | 0 | 21,247 | 1,643 | 21,016 | 22,514 | 22,712 | 2,138 | 17,170 | 17,205 | 16,490 | 2,395 | 16,722 | 13,135 | 822 | 19,872 |
Totaal niet-vlottende verplichtingen
| 53,626 | 54,096 | 53,492 | 54,703 | 59,405 | 61,107 | 60,887 | 51,864 | 52,369 | 53,773 | 49,911 | 48,174 | 40,361 | 41,544 | 42,915 | 44,706 | 42,696 | 43,988 | 43,409 | 42,505 | 37,719 | 33,636 | 33,567 | 35,978 | 36,486 | 35,602 | 37,921 | 37,944 | 38,223 | 37,350 | 37,712 | 38,843 | 39,242 | 42,585 | 42,313 | 44,228 | 43,348 | 44,830 | 44,718 | 40,314 | 39,897 | 36,864 | 37,144 | 39,747 | 39,421 | 38,107 | 38,879 | 40,516 | 40,859 | 44,006 | 42,045 | 38,033 | 39,677 | 43,294 | 43,859 | 46,334 | 46,603 | 44,043 | 44,427 | 43,623 | 40,316 | 29,130 | 46,721 |
Totaal passiva
| 125,276 | 132,329 | 130,250 | 127,750 | 134,410 | 140,159 | 142,675 | 143,860 | 139,990 | 136,907 | 125,324 | 123,558 | 108,064 | 105,855 | 106,103 | 102,409 | 99,552 | 99,058 | 107,438 | 104,370 | 103,846 | 101,110 | 102,175 | 106,161 | 107,524 | 107,586 | 106,822 | 107,310 | 103,270 | 94,076 | 98,777 | 99,042 | 96,841 | 98,824 | 100,624 | 104,166 | 103,812 | 105,743 | 106,761 | 110,755 | 109,881 | 107,739 | 106,372 | 107,876 | 105,934 | 111,266 | 110,347 | 107,407 | 107,401 | 108,914 | 112,040 | 109,552 | 112,024 | 114,647 | 113,701 | 106,605 | 105,200 | 106,308 | 98,929 | 97,141 | 92,486 | 92,992 | 105,571 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 4,485 | 0 | 0 | 0 | 0 | 78,444 | 0 | 0 | 0 | 61,593 | 60,565 | 61,473 | 58,415 | 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
| 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 | 22,251 | 22,251 | 22,251 | 22,251 | 22,251 | 22,251 | 22,251 | 22,251 | 22,251 | 22,251 |
Ingehouden winsten
| 58,073 | 55,846 | 53,845 | 50,986 | 50,643 | 46,276 | 43,548 | 39,387 | 33,550 | 27,422 | 26,093 | 26,852 | 23,792 | 21,519 | 18,541 | 17,213 | 16,420 | 15,721 | 15,474 | 13,803 | 12,491 | 11,076 | 11,047 | 9,582 | 8,525 | 6,393 | 4,443 | 1,987 | -410 | 868 | 255 | -972 | -1,765 | -1,985 | -1,851 | -3,100 | -3,078 | -2,768 | -2,697 | -3,837 | -4,382 | -5,256 | -5,135 | -5,928 | -5,289 | -4,854 | -5,788 | -6,280 | -3,261 | 30 | 1,688 | 3,120 | 2,562 | 2,574 | 871 | 9,107 | 9,565 | 10,083 | 10,888 | 13,737 | 19,791 | 22,776 | 30,361 |
Overige gereserveerde algehele resultaten
| 3,432 | 5,427 | 3,444 | 2,695 | 2,520 | 2,287 | 1,897 | 1,682 | 1,592 | 1,532 | 1,600 | 1,694 | 1,797 | 1,746 | 33,136 | 3,225 | 2,752 | 2,760 | 2,545 | 3,316 | 2,996 | 3,085 | 3,186 | 3,040 | 3,765 | 3,518 | 3,679 | 4,093 | 3,643 | 3,149 | 2,925 | 2,771 | 2,393 | 2,184 | 2,292 | 3,008 | 2,699 | 3,249 | 3,241 | 3,026 | 2,848 | 2,535 | 2,387 | 2,805 | 3,073 | 2,742 | 2,507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,790 | 6,250 | 7,896 | 7,875 | 7,885 | 7,867 | 9,868 | 9,879 | 9,896 | 9,870 | 11,771 | 12,014 | 8,602 | 10,301 | 10,556 | 8,841 | 10,564 | 11,564 | 11,350 | 8,810 | 8,829 | 8,801 | 9,401 | 9,402 | 9,402 | 9,402 | 11,146 | 9,402 | 9,402 | 11,147 | 11,146 | 9,403 | 9,403 | 9,403 | 9,403 | 9,403 | 9,404 | 9,404 | 9,404 | 9,409 | 9,409 | 11,943 | 9,409 | 9,409 | 9,410 | 12,152 | 11,917 | 11,444 | 11,032 | 11,301 | 11,812 | 11,328 | 11,282 | 9,376 | 9,477 | 10,059 | 9,800 | 9,903 | 10,285 | 11,014 | 10,963 | 10,278 | 10,075 |
Totaal eigen vermogen van aandeelhouders
| 92,081 | 90,034 | 89,486 | 85,857 | 85,349 | 80,731 | 79,614 | 75,249 | 69,339 | 63,125 | 62,165 | 63,167 | 60,212 | 57,867 | 55,122 | 53,580 | 52,316 | 51,586 | 51,125 | 50,230 | 48,617 | 47,263 | 47,935 | 46,325 | 45,993 | 43,614 | 41,824 | 39,783 | 36,936 | 37,720 | 36,884 | 35,502 | 34,332 | 33,903 | 34,145 | 33,612 | 33,326 | 34,186 | 34,249 | 32,899 | 32,176 | 30,988 | 30,962 | 30,587 | 31,495 | 31,599 | 30,430 | 29,465 | 32,072 | 35,632 | 37,801 | 38,749 | 38,145 | 34,201 | 32,599 | 41,417 | 41,616 | 42,237 | 43,424 | 47,002 | 53,005 | 55,305 | 62,687 |
Totaal eigen vermogen
| 92,284 | 90,347 | 89,738 | 85,862 | 85,354 | 80,736 | 79,619 | 75,254 | 69,344 | 63,130 | 62,170 | 63,172 | 60,217 | 57,872 | 55,127 | 53,585 | 52,321 | 51,591 | 51,130 | 50,235 | 48,622 | 47,268 | 47,940 | 46,330 | 45,998 | 43,619 | 41,829 | 39,788 | 36,941 | 37,725 | 36,889 | 35,507 | 34,337 | 33,908 | 34,150 | 33,617 | 33,331 | 34,191 | 34,254 | 32,941 | 32,216 | 31,025 | 30,998 | 30,623 | 31,529 | 31,633 | 30,461 | 29,493 | 32,099 | 35,660 | 37,829 | 38,777 | 38,174 | 34,231 | 32,629 | 41,914 | 42,151 | 42,756 | 44,005 | 47,565 | 53,546 | 55,861 | 63,291 |
Totaal passiva en aandeelhoudersvermogen
| 217,561 | 222,676 | 219,988 | 213,612 | 219,764 | 220,895 | 222,294 | 219,114 | 209,334 | 200,037 | 187,494 | 186,730 | 168,281 | 163,727 | 161,230 | 155,994 | 151,873 | 150,649 | 158,568 | 154,605 | 152,468 | 148,378 | 150,115 | 152,491 | 153,522 | 151,205 | 148,651 | 147,098 | 140,211 | 131,801 | 135,666 | 134,549 | 131,178 | 132,732 | 134,774 | 137,783 | 137,143 | 139,934 | 141,015 | 143,696 | 142,097 | 138,764 | 137,370 | 138,499 | 137,463 | 142,899 | 140,808 | 136,900 | 139,500 | 144,574 | 149,869 | 148,329 | 150,198 | 148,878 | 146,330 | 148,519 | 147,351 | 149,064 | 142,934 | 144,706 | 146,032 | 148,853 | 168,862 |