Nippon Kinzoku Co., Ltd.
TSE:5491.T
644 (JPY) • At close November 8, 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
| 10,840 | 9,791 | 11,876 | 13,237 | 5,540 | 7,757 | 8,040 | 6,343 | 6,781 | 8,754 | 10,134 | 6,671 | 7,957 | 7,622 | 8,771 | 6,685 | 6,455 | 7,711 | 6,219.131 | 5,053 | 6,471 | 6,210 | 6,423.375 | 6,161 | 6,911 | 8,069 | 8,395.132 | 6,581 | 7,168 | 8,124 | 8,102.894 | 5,478 | 6,450 | 5,952 | 5,339.768 | 3,939 | 5,211 | 5,433 | 5,979.041 | 4,597 | 5,792 | 5,594 | 5,326.766 | 3,877 | 4,758 | 3,915 | 4,028.443 | 3,129 | 3,825 | 4,726 | 5,452.3 | 3,460 | 5,811 | 5,704 | 7,013.427 | 3,759 | 5,562 | 5,695 | 6,493.412 | 3,942 | 5,110 | 7,250.066 | 3,764 |
Kortetermijnbeleggingen
| 0 | 0 | 164 | 0 | 5 | -1,000 | -4 | 0 | 69 | -1,046 | -172 | -1,051 | -1,240 | 0 | -11 | -1,213 | -1,297 | -1,360 | -14.191 | -870 | -900 | -995 | -12.485 | -628 | -653 | -661 | -15.202 | -574 | -720 | -844 | -15.345 | -822 | -906 | -850 | -11.67 | -403 | -534 | -537 | -15.314 | -1,004 | -1,162 | -1,271 | -19.78 | -879 | -1,027 | -1,218 | -17.697 | -1,612 | -1,692 | 0 | -23.988 | 0 | 0 | 0 | -15.914 | 0 | 0 | 0 | -32.123 | 0 | 0 | -58.221 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 10,840 | 9,791 | 12,040 | 13,237 | 5,540 | 7,757 | 8,040 | 6,343 | 6,781 | 8,754 | 10,134 | 6,671 | 7,957 | 7,622 | 8,771 | 6,685 | 6,455 | 7,711 | 6,219.131 | 5,053 | 6,471 | 6,210 | 6,423.375 | 6,161 | 6,911 | 8,069 | 8,395.132 | 6,581 | 7,168 | 8,124 | 8,102.894 | 5,478 | 6,450 | 5,952 | 5,339.768 | 3,939 | 5,211 | 5,433 | 5,979.041 | 4,597 | 5,792 | 5,594 | 5,326.766 | 3,877 | 4,758 | 3,915 | 4,028.443 | 3,129 | 3,825 | 4,726 | 5,452.3 | 3,460 | 5,811 | 5,704 | 7,013.427 | 3,759 | 5,562 | 5,695 | 6,493.412 | 3,942 | 5,110 | 7,250.066 | 3,764 |
Nettovorderingen
| 13,191 | 7,157 | 15,500 | 15,165 | 8,179 | 7,688 | 8,937 | 9,720 | 9,464 | 9,345 | 9,102 | 9,325 | 8,829 | 8,724 | 8,097 | 7,529 | 6,554 | 6,691 | 7,936.331 | 8,473 | 8,535 | 9,195 | 9,258.237 | 10,570 | 10,754 | 10,662 | 10,969.767 | 14,249 | 13,421 | 12,240 | 11,871.858 | 12,485 | 11,351 | 11,589 | 12,080.429 | 12,373 | 11,079 | 11,406 | 12,072.969 | 12,770 | 11,266 | 11,110 | 11,297.562 | 11,567 | 10,005 | 10,266 | 10,347.573 | 10,564 | 11,820 | 11,511 | 11,824.573 | 12,248 | 11,094 | 10,186 | 11,882.271 | 12,778 | 11,429 | 11,156 | 11,979.969 | 11,574 | 9,516 | 7,769.287 | 14,538 |
Voorraad
| 13,954 | 14,378 | 14,550 | 14,511 | 14,997 | 15,520 | 15,739 | 15,531 | 14,264 | 13,117 | 11,620 | 10,692 | 9,938 | 9,619 | 9,564 | 10,189 | 11,095 | 11,628 | 10,983.821 | 10,277 | 10,647 | 10,605 | 9,919.628 | 9,565 | 9,603 | 9,411 | 9,298 | 8,842 | 9,138 | 9,189 | 8,665.124 | 8,929 | 9,052 | 9,581 | 9,741.333 | 10,338 | 10,249 | 10,597 | 10,256.94 | 9,745 | 9,203 | 9,223 | 8,799.956 | 8,751 | 8,762 | 8,897 | 8,822.868 | 9,035 | 8,924 | 9,121 | 8,816.772 | 8,710 | 9,594 | 9,372 | 8,452.047 | 8,247 | 7,766 | 7,678 | 7,317.168 | 7,308 | 7,108 | 8,681.258 | 10,293 |
Overige vlottende activa
| 341 | 8,349 | 461 | 255 | 6,441 | 5,811 | 5,581 | 5,328 | 5,014 | 5,768 | 5,724 | 8,722 | 4,527 | 4,866 | 4,546 | 5,635 | 6,166 | 4,294 | 4,654.225 | 5,797 | 4,004 | 4,746 | 4,977.56 | 4,092 | 3,655 | 3,686 | 3,569.072 | 467 | 517 | 567 | 249.081 | 420 | 991 | 663 | 334.696 | 918 | 856 | 887 | 403.276 | 955 | 907 | 942 | 465.18 | 951 | 923 | 884 | 269.434 | 639 | 580 | 835 | 729.296 | 973 | 943 | 1,245 | 259.259 | 919 | 979 | 1,091 | 364.756 | 618 | 837 | 851.363 | 749 |
Totaal vlottende activa
| 38,326 | 39,675 | 42,551 | 43,168 | 35,157 | 36,776 | 38,297 | 36,922 | 35,523 | 36,984 | 36,580 | 35,410 | 31,251 | 30,831 | 30,978 | 30,038 | 30,270 | 30,324 | 29,793.508 | 29,600 | 29,657 | 30,756 | 30,578.8 | 30,388 | 30,923 | 31,828 | 32,231.971 | 30,139 | 30,244 | 30,120 | 28,888.957 | 27,312 | 27,844 | 27,785 | 27,496.226 | 27,568 | 27,395 | 28,323 | 28,712.226 | 28,067 | 27,168 | 26,869 | 25,889.464 | 25,146 | 24,448 | 23,962 | 23,468.318 | 23,367 | 25,149 | 26,193 | 26,822.941 | 25,391 | 27,442 | 26,507 | 27,607.004 | 25,703 | 25,736 | 25,620 | 26,155.305 | 23,442 | 22,571 | 24,551.974 | 29,344 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 28,106 | 28,069 | 28,264 | 28,688 | 31,678 | 31,889 | 32,053 | 32,464 | 32,424 | 32,251 | 32,292 | 30,293 | 29,749 | 29,712 | 29,608 | 29,265 | 29,304 | 28,582 | 28,730.538 | 28,588 | 28,732 | 28,003 | 28,063.417 | 28,320 | 28,198 | 28,314 | 28,390.76 | 28,011 | 27,746 | 27,583 | 27,674.39 | 27,559 | 27,592 | 27,591 | 27,788.507 | 27,979 | 28,443 | 28,219 | 28,262.867 | 28,226 | 28,030 | 28,048 | 28,167.795 | 28,128 | 28,242 | 28,209 | 28,083.733 | 28,006 | 28,058 | 28,099 | 28,071.7 | 28,102 | 27,946 | 27,873 | 28,049.323 | 28,219 | 28,428 | 28,456 | 28,659.241 | 28,940 | 29,240 | 29,610.641 | 29,871 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.545 | 0 | 0 | 0 | 0.193 | 0 | 0 | 0 | 0.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 122 | 120 | 136 | 145 | 139 | 133 | 124 | 133 | 141 | 152 | 99 | 108 | 118 | 126 | 91 | 97 | 96 | 103 | 110 | 116 | 128 | 75 | 80 | 66 | 74 | 76 | 45 | 49 | 55 | 62.591 | 68 | 76 | 84 | 94.463 | 94 | 101 | 111 | 117.843 | 119 | 129 | 139 | 143.179 | 156 | 124 | 128 | 154.448 | 169 | 195 | 184 | 202.324 | 211 | 230 | 247 | 275.631 | 251 | 278 | 316 | 324.668 | 347 | 369 | 357.367 | 350 |
Goodwill en immateriële activa
| 121 | 122 | 120 | 136 | 145 | 139 | 133 | 124 | 133 | 141 | 152 | 99 | 108 | 118 | 126 | 91 | 97 | 96 | 103.545 | 110 | 116 | 128 | 75.193 | 80 | 66 | 74 | 76.846 | 45 | 49 | 55 | 62.591 | 68 | 76 | 84 | 94.463 | 94 | 101 | 111 | 117.843 | 119 | 129 | 139 | 143.179 | 156 | 124 | 128 | 154.448 | 169 | 195 | 184 | 202.324 | 211 | 230 | 247 | 275.631 | 251 | 278 | 316 | 324.668 | 347 | 369 | 357.367 | 350 |
Langetermijnbeleggingen
| 3,158 | 3,295 | 3,007 | 2,683 | 2,628 | 3,588 | 2,381 | 2,285 | 1,995 | 3,052 | 2,292 | 3,065 | 3,293 | 1,945 | 2,109 | 3,390 | 3,295 | 3,298 | 1,845.004 | 3,192 | 3,018 | 3,029 | 2,192.213 | 2,757 | 3,117 | 3,190 | 2,551.406 | 3,219 | 3,159 | 3,164 | 2,374.723 | 3,250 | 3,013 | 2,874 | 2,152.429 | 3,832 | 3,781 | 4,038 | 3,048.698 | 4,063 | 3,846 | 3,725 | 2,273.543 | 3,367 | 3,424 | 3,528 | 2,219.356 | 3,365 | 3,348 | 0 | 1,981.459 | 0 | 0 | 0 | 1,913.583 | 0 | 0 | 0 | 2,023.83 | 0 | 0 | 1,700.625 | 0 |
Belastingvorderingen
| 0 | -122 | 771 | 2 | -2,628 | -1,000 | 833 | -2,285 | -1,995 | -1,046 | 851 | -1,051 | -1,240 | -1,945 | 1,186 | -3,390 | -3,295 | -3,298 | 1,160.913 | -3,192 | -3,018 | -3,029 | 803.548 | -2,757 | -3,117 | -3,190 | 206.537 | -3,219 | -3,159 | -3,164 | 658.638 | -3,250 | -3,013 | -2,874 | 622.344 | -3,832 | -3,781 | -4,038 | 498.322 | -4,063 | -3,846 | -3,725 | 921.856 | -3,367 | -3,424 | -3,528 | 1,252.257 | -3,365 | -3,348 | 0 | 1,228.561 | 0 | 0 | 0 | 861.615 | 0 | 0 | 0 | 1,609.266 | 0 | 0 | 1,423.911 | 0 |
Overige niet-vlottende activa
| 1,270 | 1,244 | 372 | 1,105 | 3,631 | 1,000 | 173 | 3,154 | 3,014 | 1,047 | 10 | 1,051 | 1,239 | 3,235 | 166 | 3,391 | 3,295 | 3,297 | 170.259 | 3,193 | 3,017 | 3,032 | 172.401 | 2,758 | 3,119 | 3,192 | 180.058 | 3,220 | 3,160 | 3,166 | 221.81 | 3,251 | 3,014 | 2,876 | 202.594 | 3,834 | 3,782 | 4,040 | 232.451 | 4,065 | 3,847 | 3,728 | 260.613 | 3,368 | 3,425 | 3,530 | 203.961 | 3,365 | 3,349 | 3,264 | 227.024 | 3,268 | 2,932 | 2,876 | 206.128 | 3,224 | 3,342 | 3,621 | 329.669 | 4,696 | 4,807 | 347.843 | 3,065 |
Totaal niet-vlottende activa
| 32,655 | 32,608 | 32,534 | 32,614 | 35,454 | 35,616 | 35,573 | 35,742 | 35,571 | 35,445 | 35,597 | 33,457 | 33,149 | 33,065 | 33,195 | 32,747 | 32,696 | 31,975 | 32,010.259 | 31,891 | 31,865 | 31,163 | 31,306.772 | 31,158 | 31,383 | 31,580 | 31,405.607 | 31,276 | 30,955 | 30,804 | 30,992.152 | 30,878 | 30,682 | 30,551 | 30,860.337 | 31,907 | 32,326 | 32,370 | 32,160.181 | 32,410 | 32,006 | 31,915 | 31,766.986 | 31,652 | 31,791 | 31,867 | 31,913.755 | 31,540 | 31,602 | 31,547 | 31,711.068 | 31,581 | 31,108 | 30,996 | 31,306.28 | 31,694 | 32,048 | 32,393 | 32,946.674 | 33,983 | 34,416 | 33,440.387 | 33,286 |
Totaal activa
| 70,981 | 72,283 | 75,085 | 75,782 | 70,613 | 72,394 | 73,874 | 72,666 | 71,096 | 72,431 | 72,179 | 68,870 | 64,402 | 63,897 | 64,177 | 62,785 | 62,967 | 62,301 | 61,803.77 | 61,492 | 61,523 | 61,919 | 61,885.574 | 61,546 | 62,306 | 63,408 | 63,637.578 | 61,416 | 61,199 | 60,924 | 59,881.109 | 58,190 | 58,526 | 58,336 | 58,356.563 | 59,475 | 59,721 | 60,693 | 60,872.407 | 60,477 | 59,174 | 58,784 | 57,656.45 | 56,798 | 56,239 | 55,829 | 55,382.073 | 54,907 | 56,751 | 57,740 | 58,534.009 | 56,972 | 58,550 | 57,503 | 58,913.284 | 57,397 | 57,784 | 58,013 | 59,101.979 | 57,425 | 56,987 | 57,992.361 | 62,630 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 12,723 | 9,527 | 14,357 | 14,154 | 8,675 | 8,699 | 10,283 | 11,274 | 10,454 | 11,508 | 14,403 | 14,779 | 13,250 | 12,665 | 11,484 | 11,025 | 9,480 | 11,209 | 11,924.832 | 11,310 | 11,372 | 12,413 | 12,060.216 | 14,311 | 14,437 | 14,534 | 14,168.777 | 13,642 | 13,595 | 13,305 | 11,996.485 | 11,718 | 11,922 | 12,316 | 12,302.802 | 12,360 | 12,285 | 13,272 | 13,535.628 | 13,743 | 12,971 | 12,581 | 11,678.662 | 11,396 | 10,331 | 9,793 | 9,448.59 | 10,346 | 11,345 | 12,289 | 11,770.762 | 12,209 | 12,427 | 12,271 | 12,253.979 | 12,618 | 12,237 | 12,556 | 11,492.099 | 10,614 | 9,397 | 7,728.532 | 14,201 |
Kortlopende schulden
| 13,270 | 12,107 | 12,523 | 16,683 | 15,535 | 13,928 | 12,397 | 15,600 | 13,960 | 12,690 | 10,998 | 12,788 | 11,544 | 10,300 | 10,693 | 14,176 | 14,109 | 12,434 | 9,326.477 | 12,598 | 11,113 | 9,858 | 9,043.778 | 9,758 | 9,495 | 9,119 | 9,035.454 | 11,300 | 11,041 | 10,659 | 10,572.449 | 13,265 | 12,905 | 11,891 | 11,200.402 | 14,223 | 13,329 | 12,027 | 11,156.722 | 13,691 | 13,019 | 12,162 | 11,649.076 | 14,898 | 14,114 | 13,022 | 12,047.973 | 14,585 | 14,094 | 12,730 | 12,995.121 | 13,621 | 13,910 | 11,768 | 12,203.399 | 12,589 | 12,521 | 11,328 | 12,865.825 | 14,636 | 14,435 | 13,828.546 | 15,534 |
Belastingschulden
| 0 | 98 | 784 | 790 | 0 | 0 | 166 | 0 | 0 | 0 | 705 | 0 | 0 | 0 | 157 | 0 | 0 | 0 | 58.542 | 0 | 0 | 0 | 465.725 | 0 | 0 | 0 | 582.242 | 0 | 0 | 0 | 381.504 | 0 | 0 | 0 | 106.278 | 0 | 0 | 0 | 209.05 | 0 | 0 | 0 | 88.139 | 0 | 0 | 0 | 95.601 | 0 | 0 | 0 | 132.159 | 0 | 0 | 93 | 136.935 | 89 | 75 | 73 | 74.628 | 32 | 48 | 35.432 | 38 |
Uitgestelde opbrengsten
| 472 | 98 | 784 | 790 | 419 | 184 | 562 | 183 | 417 | 221 | 1,125 | 164 | 383 | 165 | 507 | 140 | 367 | 145 | 425.818 | 182 | 501 | 214 | 966.267 | 205 | 528 | 228 | 1,084.784 | -13,642 | -13,595 | -13,305 | 796.982 | -11,718 | -11,922 | -12,316 | 495.538 | -12,360 | 305 | 100 | 510.147 | 101 | 255 | 82 | 336.723 | 80 | 240 | 78 | 352.06 | 83 | 262 | 85 | 416.05 | 94 | 0 | 217 | 524.795 | 217 | 352 | 162 | 340.728 | 114 | 320 | 380.757 | 152 |
Overige kortlopende verplichtingen
| 2,050 | 6,907 | 2,780 | 2,806 | 6,256 | 8,105 | 8,097 | 7,423 | 7,324 | 8,289 | 5,252 | 3,658 | 2,829 | 3,409 | 2,894 | 3,035 | 3,154 | 2,628 | 2,536.66 | 2,933 | 3,195 | 3,119 | 2,361.22 | 2,888 | 2,778 | 3,852 | 2,897.106 | 17,136 | 16,930 | 16,598 | 2,276.937 | 14,650 | 14,736 | 14,956 | 1,800.086 | 14,837 | 2,389 | 2,615 | 2,254.298 | 2,562 | 2,132 | 2,326 | 1,751.699 | 2,017 | 1,986 | 2,490 | 1,935.242 | 2,135 | 2,151 | 2,593 | 2,025.099 | 2,657 | 2,526 | 2,393 | 1,875.414 | 2,172 | 1,931 | 2,073 | 1,477.71 | 1,916 | 1,828 | 1,955.481 | 2,426 |
Totaal kortlopende verplichtingen
| 28,515 | 28,639 | 30,444 | 34,433 | 30,885 | 30,916 | 31,339 | 34,480 | 32,155 | 32,708 | 31,778 | 31,389 | 28,006 | 26,539 | 25,578 | 28,376 | 27,110 | 26,416 | 24,213.787 | 27,023 | 26,181 | 25,604 | 24,431.481 | 27,162 | 27,238 | 27,733 | 27,186.121 | 28,436 | 27,971 | 27,257 | 25,642.853 | 27,915 | 27,641 | 26,847 | 25,798.828 | 29,060 | 28,308 | 28,014 | 27,456.795 | 30,097 | 28,377 | 27,151 | 25,416.16 | 28,391 | 26,671 | 25,383 | 23,783.865 | 27,149 | 27,852 | 27,697 | 27,207.032 | 28,581 | 28,863 | 26,649 | 26,857.587 | 27,596 | 27,041 | 26,119 | 26,176.362 | 27,280 | 25,980 | 23,893.316 | 32,313 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 9,320 | 10,515 | 11,710 | 8,551 | 9,781 | 10,987 | 12,355 | 8,162 | 9,230 | 10,375 | 11,694 | 8,675 | 9,830 | 10,985 | 12,303 | 7,783 | 8,874 | 9,965 | 11,243.905 | 7,225 | 8,273 | 9,334 | 10,708.589 | 7,463 | 8,526 | 9,593 | 11,061.827 | 7,582 | 8,672 | 9,762 | 11,247.413 | 7,568 | 8,693 | 9,815 | 11,236.716 | 7,836 | 8,961 | 10,102 | 11,575.036 | 8,341 | 9,442 | 10,557 | 11,935.544 | 8,248 | 9,294 | 10,281 | 11,499.832 | 7,521 | 8,541 | 9,614 | 10,927.769 | 7,730 | 8,667 | 9,880 | 11,053.71 | 8,761 | 9,964 | 11,303 | 12,642.494 | 10,247 | 11,277 | 13,314.302 | 7,630 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -3,041 | 227 | 0 | 2,641 | 2,623 | 2,639 | 2,392 | 2,377 | 2,324 | 2,298 | 2,711 | 2,683 | 2,660 | 2,697 | 2,654 | 2,658 | 2,636 | 2,721.788 | 2,503 | 2,509 | 2,446 | 2,471.89 | 1,762 | 1,772 | 1,777 | 1,845.947 | 1,942 | 1,940 | 1,990 | 2,096.988 | 1,885 | 1,888 | 1,855 | 1,952.273 | 1,138 | 1,154 | 1,174 | 1,242.278 | 1,742 | 1,726 | 1,685 | 1,178.845 | 1,131 | 1,151 | 1,205 | 1,301.39 | 1,349 | 1,383 | 1,458 | 1,571.381 | 1,652 | 1,699 | 1,768 | 1,985.122 | 2,044 | 2,128 | 2,157 | 2,186.579 | 2,215 | 2,153 | 2,210.904 | 2,250 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,041 | 3,041 | 3,159 | 3,041 | 3,041 | 3,041 | 3,087 | 3,041 | 3,041 | 3,041 | 3,091 | 3,041 | 3,041 | 3,041 | 3,121 | 3,041 | 3,041 | 3,041 | 3,049.789 | 3,041 | 3,041 | 3,041 | 3,049.935 | 3,041 | 3,041 | 3,041 | 3,136.176 | 3,041 | 3,041 | 3,041 | 3,166.546 | 3,041 | 3,041 | 3,041 | 3,139.82 | 3,202 | 3,202 | 3,205 | 3,310.664 | 3,533 | 3,533 | 3,533 | 3,622.272 | 3,533 | 3,533 | 3,533 | 3,621.626 | 3,533 | 3,533 | 3,533 | 3,602.462 | 3,533 | 4,034 | 4,034 | 4,115.432 | 4,034 | 4,034 | 4,034 | 4,052.513 | 4,035 | 4,035 | 4,073.539 | 4,035 |
Overige niet-vlottende verplichtingen
| 3,219 | 6,110 | 2,677 | 2,960 | 280 | 296 | 6 | 229 | 219 | 240 | 5 | 257 | 254 | 242 | 4 | 206 | 197 | 273 | 71.584 | 308 | 313 | 359 | 9.584 | 447 | 441 | 489 | 9.584 | 554 | 576 | 590 | 9.845 | 676 | 692 | 405 | 10.165 | 476 | 476 | 466 | 12.164 | 491 | 405 | 425 | 14.416 | 330 | 276 | 271 | 19.346 | 252 | 265 | 248 | 38.879 | 272 | 286 | 247 | 100.149 | 195 | 194 | 187 | 94.024 | 158 | 163 | 100.658 | 124 |
Totaal niet-vlottende verplichtingen
| 15,580 | 16,625 | 17,773 | 14,552 | 15,743 | 16,947 | 18,087 | 13,824 | 14,867 | 15,980 | 17,088 | 14,684 | 15,808 | 16,928 | 18,125 | 13,684 | 14,770 | 15,915 | 17,087.066 | 13,077 | 14,136 | 15,180 | 16,239.998 | 12,713 | 13,780 | 14,900 | 16,053.534 | 13,119 | 14,229 | 15,383 | 16,520.792 | 13,170 | 14,314 | 15,116 | 16,338.974 | 12,652 | 13,793 | 14,947 | 16,140.142 | 14,107 | 15,106 | 16,200 | 16,751.077 | 13,242 | 14,254 | 15,290 | 16,442.194 | 12,655 | 13,722 | 14,853 | 16,140.491 | 13,187 | 14,686 | 15,929 | 17,254.413 | 15,034 | 16,320 | 17,681 | 18,975.61 | 16,655 | 17,628 | 19,699.403 | 14,039 |
Totaal passiva
| 44,095 | 45,264 | 48,217 | 48,985 | 46,628 | 47,863 | 49,426 | 48,304 | 47,022 | 48,688 | 48,866 | 46,073 | 43,814 | 43,467 | 43,703 | 42,060 | 41,880 | 42,331 | 41,300.853 | 40,100 | 40,317 | 40,784 | 40,671.479 | 39,875 | 41,018 | 42,633 | 43,239.655 | 41,555 | 42,200 | 42,640 | 42,163.645 | 41,085 | 41,955 | 41,963 | 42,137.802 | 41,712 | 42,101 | 42,961 | 43,596.937 | 44,204 | 43,483 | 43,351 | 42,167.237 | 41,633 | 40,925 | 40,673 | 40,226.059 | 39,804 | 41,574 | 42,550 | 43,347.523 | 41,768 | 43,549 | 42,578 | 44,112 | 42,630 | 43,361 | 43,800 | 45,151.972 | 43,935 | 43,608 | 43,592.719 | 46,352 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 976 | 0 | 0 | 0 | 0 | 23,121 | 0 | 0 | 0 | 22,675 | 22,358 | 22,247 | 19,947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 | 6,857 |
Ingehouden winsten
| 10,770 | 10,993 | 11,128 | 11,295 | 8,527 | 9,211 | 9,364 | 9,074 | 9,001 | 8,782 | 8,465 | 8,355 | 6,055 | 5,935 | 5,985 | 6,351 | 6,766 | 5,797 | 6,265.522 | 6,689 | 6,660 | 6,671 | 6,663.725 | 7,450 | 6,891 | 6,332 | 5,955.789 | 5,518 | 4,868 | 4,433 | 3,879.69 | 3,350 | 3,043 | 2,815 | 2,516.204 | 2,282 | 2,154 | 2,043 | 1,914.126 | 1,908 | 1,612 | 1,528 | 1,745.802 | 1,203 | 1,365 | 1,288 | 1,493.394 | 1,819 | 1,962 | 1,899 | 1,820.62 | 2,021 | 2,207 | 2,068 | 1,898.438 | 1,886 | 1,609 | 1,287 | 1,012.858 | 677 | 471 | 1,750.294 | 3,485 |
Overige gereserveerde algehele resultaten
| 2,203 | 8,193 | 1,824 | 1,588 | 1,548 | 1,410 | 1,174 | 1,378 | 1,163 | 1,068 | 955 | 550 | 641 | 603 | 6,657 | 6,542 | 6,489 | 6,340 | 6,404 | 6,870 | 6,713 | 6,633 | 6,718 | 6,389 | 6,564 | 6,612 | 6,609 | 6,510 | 6,297 | 6,016 | 6,004 | 5,921 | 5,693 | 5,724 | 5,868 | 7,647 | 7,631 | 7,855 | 7,527 | 6,530 | 6,245 | 6,070 | 5,910 | 6,127 | 6,113 | 6,033 | 5,828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 6,077 | 976 | 7,054 | 7,054 | 7,053 | -16,068 | 7,053 | 7,053 | 7,053 | -15,639 | -15,322 | -15,212 | -12,912 | 7,035 | 975 | 975 | 975 | 976 | 976.395 | 976 | 976 | 974 | 975.37 | 975 | 975 | 974 | 976.134 | 976 | 977 | 978 | 976.774 | 977 | 978 | 977 | 977.557 | 977 | 978 | 977 | 977.344 | 978 | 977 | 978 | 976.411 | 978 | 979 | 978 | 977.62 | 6,427 | 6,358 | 6,434 | 6,508.866 | 6,326 | 5,937 | 6,000 | 6,045.846 | 6,024 | 5,957 | 6,069 | 6,080.149 | 5,956 | 6,051 | 5,792.348 | 5,936 |
Totaal eigen vermogen van aandeelhouders
| 26,883 | 27,019 | 26,863 | 26,794 | 23,985 | 24,531 | 24,448 | 24,362 | 24,074 | 23,743 | 23,313 | 22,797 | 20,588 | 20,430 | 20,474 | 20,725 | 21,087 | 19,970 | 20,502.917 | 21,392 | 21,206 | 21,135 | 21,214.095 | 21,671 | 21,287 | 20,775 | 20,397.923 | 19,861 | 18,999 | 18,284 | 17,717.464 | 17,105 | 16,571 | 16,373 | 16,218.761 | 17,763 | 17,620 | 17,732 | 17,275.47 | 16,273 | 15,691 | 15,433 | 15,489.213 | 15,165 | 15,314 | 15,156 | 15,156.014 | 15,103 | 15,177 | 15,190 | 15,186.486 | 15,204 | 15,001 | 14,925 | 14,801.284 | 14,767 | 14,423 | 14,213 | 13,950.007 | 13,490 | 13,379 | 14,399.642 | 16,278 |
Totaal eigen vermogen
| 26,883 | 27,019 | 26,863 | 26,794 | 23,985 | 24,531 | 24,448 | 24,362 | 24,074 | 23,743 | 23,313 | 22,797 | 20,588 | 20,430 | 20,474 | 20,725 | 21,087 | 19,970 | 20,502.917 | 21,392 | 21,206 | 21,135 | 21,214.095 | 21,671 | 21,287 | 20,775 | 20,397.923 | 19,861 | 18,999 | 18,284 | 17,717.464 | 17,105 | 16,571 | 16,373 | 16,218.761 | 17,763 | 17,620 | 17,732 | 17,275.47 | 16,273 | 15,691 | 15,433 | 15,489.213 | 15,165 | 15,314 | 15,156 | 15,156.014 | 15,103 | 15,177 | 15,190 | 15,186.486 | 15,204 | 15,001 | 14,925 | 14,801.284 | 14,767 | 14,423 | 14,213 | 13,950.007 | 13,490 | 13,379 | 14,399.642 | 16,278 |
Totaal passiva en aandeelhoudersvermogen
| 70,981 | 72,283 | 75,080 | 75,779 | 70,613 | 72,394 | 73,874 | 72,666 | 71,096 | 72,431 | 72,179 | 68,870 | 64,402 | 63,897 | 64,177 | 62,785 | 62,967 | 62,301 | 61,803.77 | 61,492 | 61,523 | 61,919 | 61,885.574 | 61,546 | 62,305 | 63,408 | 63,637.578 | 61,416 | 61,199 | 60,924 | 59,881.109 | 58,190 | 58,526 | 58,336 | 58,356.563 | 59,475 | 59,721 | 60,693 | 60,872.407 | 60,477 | 59,174 | 58,784 | 57,656.45 | 56,798 | 56,239 | 55,829 | 55,382.073 | 54,907 | 56,751 | 57,740 | 58,534.009 | 56,972 | 58,550 | 57,503 | 58,913.284 | 57,397 | 57,784 | 58,013 | 59,101.979 | 57,425 | 56,987 | 57,992.361 | 62,630 |