Nippon Light Metal Holdings Company, Ltd.
TSE:5703.T
1524 (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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 47,353 | 34,739 | 35,087 | 30,679 | 31,269 | 33,106 | 31,305 | 30,116 | 30,363 | 39,284 | 45,188 | 40,191 | 54,604 | 55,901 | 61,229 | 60,811 | 58,102 | 54,328 | 36,349 | 37,857 | 34,724 | 33,286 | 33,417 | 26,936 | 29,051 | 29,011 | 30,722 | 26,291 | 33,243 | 33,499 | 36,346 | 32,908 | 33,273 | 33,140 | 36,875 | 34,550 | 34,382 | 27,420 | 29,823 | 28,605 | 31,465 | 30,066 | 41,654 | 42,662 | 29,763 | 25,743 | 36,027 | 19,109 | 33,702 | 31,662 | 36,568 | 32,395 | 32,799 | 34,585 | 42,073 | 44,004 | 41,545 | 33,344 | 45,843 | 52,251 | 44,223 | 38,184 |
Kortetermijnbeleggingen
| 0 | 0 | 119 | 0 | 163 | 0 | 42 | 0 | 43 | 0 | -6,802 | 0 | 53 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 47,353 | 34,739 | 35,206 | 30,679 | 31,269 | 33,106 | 31,305 | 30,116 | 30,363 | 39,284 | 45,188 | 40,191 | 54,604 | 55,901 | 61,229 | 60,811 | 58,102 | 54,328 | 36,349 | 37,857 | 34,724 | 33,286 | 33,417 | 26,936 | 29,051 | 29,011 | 30,722 | 26,291 | 33,243 | 33,499 | 36,346 | 32,908 | 33,273 | 33,140 | 36,875 | 34,550 | 34,382 | 27,420 | 29,823 | 28,605 | 31,465 | 30,066 | 41,654 | 42,662 | 29,763 | 25,743 | 36,027 | 19,109 | 33,702 | 31,662 | 36,568 | 32,395 | 32,799 | 34,585 | 42,073 | 44,004 | 41,545 | 33,344 | 45,843 | 52,251 | 44,223 | 38,184 |
Nettovorderingen
| 141,309 | 150,237 | 156,791 | 154,517 | 150,715 | 142,758 | 116,802 | 156,950 | 142,598 | 141,639 | 115,558 | 143,747 | 134,384 | 132,655 | 105,003 | 130,399 | 116,587 | 121,649 | 105,458 | 139,555 | 133,386 | 141,773 | 123,039 | 155,296 | 153,447 | 153,033 | 159,173 | 151,761 | 143,879 | 133,485 | 141,442 | 139,758 | 128,785 | 131,346 | 140,753 | 139,287 | 132,539 | 131,806 | 138,984 | 131,483 | 119,651 | 118,732 | 124,010 | 121,852 | 111,364 | 115,309 | 119,218 | 65,765 | 109,276 | 113,210 | 124,364 | 117,258 | 113,287 | 109,764 | 120,571 | 123,621 | 115,345 | 115,098 | 140,803 | 131,473 | 130,859 | 161,618 |
Voorraad
| 104,917 | 101,513 | 94,805 | 100,892 | 96,280 | 97,408 | 94,623 | 102,627 | 103,818 | 102,189 | 89,397 | 87,136 | 76,156 | 72,576 | 65,594 | 66,336 | 65,210 | 67,565 | 66,610 | 70,757 | 71,203 | 73,336 | 71,789 | 74,872 | 73,695 | 68,541 | 66,641 | 67,485 | 64,776 | 61,874 | 59,220 | 58,696 | 57,747 | 58,639 | 60,023 | 65,369 | 63,957 | 68,805 | 67,652 | 64,514 | 59,193 | 56,607 | 51,726 | 55,912 | 56,648 | 58,054 | 54,832 | 33,300 | 56,323 | 57,272 | 56,165 | 58,390 | 60,361 | 58,255 | 53,004 | 53,142 | 52,217 | 51,984 | 63,541 | 73,929 | 75,074 | 98,852 |
Overige vlottende activa
| 13,431 | 16,733 | 15,180 | 15,071 | 13,652 | 18,900 | 49,603 | 18,761 | 16,587 | 15,996 | 46,584 | 18,139 | 13,473 | 13,432 | 38,955 | 12,369 | 12,061 | 14,405 | 37,957 | 11,925 | 11,265 | 12,669 | 38,993 | 9,723 | 13,152 | 14,850 | 10,523 | 15,151 | 17,473 | 19,116 | 9,386 | 14,621 | 15,972 | 16,643 | 9,712 | 15,237 | 16,645 | 20,187 | 12,447 | 14,892 | 15,654 | 15,982 | 9,417 | 13,450 | 11,785 | 13,205 | 7,571 | 8,685 | 11,805 | 15,041 | 8,103 | 13,952 | 14,513 | 13,473 | 6,308 | 10,323 | 10,428 | 10,810 | 8,652 | 17,350 | 7,230 | 14,795 |
Totaal vlottende activa
| 307,010 | 303,222 | 301,982 | 301,159 | 291,916 | 292,172 | 292,333 | 308,454 | 293,366 | 299,108 | 296,727 | 289,213 | 278,617 | 274,564 | 270,781 | 269,915 | 251,960 | 257,947 | 246,374 | 260,094 | 250,578 | 261,064 | 267,238 | 266,827 | 269,345 | 265,435 | 267,059 | 260,688 | 259,371 | 247,974 | 246,394 | 245,983 | 235,777 | 239,768 | 247,363 | 254,443 | 247,523 | 248,218 | 248,906 | 239,494 | 225,963 | 221,387 | 226,807 | 233,876 | 209,560 | 212,311 | 217,648 | 126,859 | 211,106 | 217,185 | 225,200 | 221,995 | 220,960 | 216,077 | 221,956 | 231,090 | 219,535 | 211,236 | 258,839 | 275,003 | 257,386 | 313,449 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 177,707 | 179,405 | 178,637 | 174,467 | 174,492 | 174,487 | 174,249 | 172,993 | 175,172 | 176,077 | 175,923 | 174,915 | 178,652 | 179,100 | 179,105 | 175,124 | 175,009 | 174,313 | 173,757 | 170,695 | 167,359 | 165,420 | 164,568 | 157,247 | 153,860 | 153,534 | 154,002 | 151,025 | 151,564 | 150,462 | 151,231 | 150,358 | 148,317 | 148,746 | 152,183 | 151,278 | 152,175 | 153,248 | 153,235 | 149,389 | 149,461 | 148,663 | 150,901 | 151,225 | 152,445 | 152,625 | 153,238 | 93,820 | 149,637 | 149,990 | 149,919 | 146,412 | 145,570 | 144,309 | 143,767 | 143,001 | 143,757 | 143,734 | 165,612 | 168,211 | 176,231 | 180,343 |
Goodwill
| 1,241 | 1,479 | 1,461 | 1,436 | 1,577 | 1,727 | 1,771 | 1,912 | 2,265 | 2,387 | 2,442 | 2,522 | 3,849 | 1,000 | 1,111 | 1,222 | 1,333 | 1,444 | 1,555 | 1,666 | 1,777 | 1,888 | 1,999 | 2,110 | 2,221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 514 | 698 | 858 | 1,006 | 1,125 | 1,282 | 1,091 | 1,262 | 1,432 | 1,603 | 1,774 | 1,944 | 0 | 2,286 | 2,532 | 2,778 | 3,026 | 3,266 | 3,512 | 896 | 1,002 | 1,109 | 1,223 | 1,354 | 1,530 | 1,376 | 1,548 |
Immateriële activa
| 9,576 | 10,290 | 10,512 | 9,875 | 10,199 | 10,219 | 10,392 | 9,838 | 10,201 | 10,015 | 9,948 | 9,390 | 6,152 | 6,051 | 5,962 | 5,320 | 4,700 | 4,364 | 4,312 | 3,771 | 3,360 | 3,486 | 3,555 | 3,408 | 3,096 | 3,110 | 3,187 | 2,996 | 2,992 | 3,065 | 3,190 | 3,165 | 3,132 | 3,194 | 3,283 | 3,208 | 3,288 | 3,477 | 3,537 | 3,530 | 3,573 | 3,693 | 3,760 | 4,363 | 4,308 | 4,390 | 4,394 | 1,564 | 4,502 | 4,078 | 3,823 | 3,714 | 3,745 | 3,851 | 3,562 | 3,522 | 3,442 | 3,475 | 3,793 | 3,665 | 3,629 | 4,432 |
Goodwill en immateriële activa
| 10,817 | 11,769 | 11,973 | 11,311 | 11,776 | 11,946 | 12,163 | 11,750 | 12,466 | 12,402 | 12,390 | 11,912 | 10,001 | 7,051 | 7,073 | 6,542 | 6,033 | 5,808 | 5,867 | 5,437 | 5,137 | 5,374 | 5,554 | 5,518 | 5,317 | 3,110 | 3,187 | 2,996 | 2,992 | 3,065 | 3,190 | 3,165 | 3,132 | 3,194 | 3,328 | 3,722 | 3,986 | 4,335 | 4,543 | 4,655 | 4,855 | 4,784 | 5,022 | 5,795 | 5,911 | 6,164 | 6,338 | 1,564 | 6,788 | 6,610 | 6,601 | 6,740 | 7,011 | 7,363 | 4,458 | 4,524 | 4,551 | 4,698 | 5,147 | 5,195 | 5,005 | 5,980 |
Langetermijnbeleggingen
| 0 | 51,617 | 38,177 | 47,626 | 49,129 | 46,794 | 33,546 | 45,919 | 45,831 | 47,110 | 36,600 | 47,337 | 49,321 | 49,372 | 30,241 | 43,442 | 43,969 | 42,881 | 27,560 | 42,713 | 43,130 | 42,864 | 29,623 | 43,771 | 45,513 | 46,249 | 32,276 | 44,295 | 43,758 | 43,655 | 35,818 | 50,383 | 48,669 | 48,061 | 35,993 | 50,676 | 50,876 | 50,511 | 36,899 | 52,017 | 49,814 | 50,624 | 34,460 | 49,205 | 45,406 | 44,697 | 26,369 | 0 | 0 | 0 | 24,714 | 0 | 0 | 0 | 24,008 | 0 | 0 | 0 | 28,075 | 0 | 25,317 | 0 |
Belastingvorderingen
| 0 | -51,617 | 6,386 | -47,626 | -49,129 | -46,794 | 8,392 | -45,919 | -45,831 | -47,110 | 10,961 | -47,337 | -49,321 | -49,372 | 11,898 | -43,442 | -43,969 | -42,881 | 8,981 | -42,713 | -43,130 | -42,864 | 6,618 | -43,771 | -45,513 | -46,249 | 3,501 | -44,295 | -43,758 | -43,655 | 4,845 | -50,383 | -48,669 | -48,061 | 8,105 | -50,676 | -50,876 | -50,511 | 9,146 | -52,017 | -49,814 | -50,624 | 10,602 | -49,205 | -45,406 | -44,697 | 11,385 | 0 | 0 | 0 | 11,794 | 0 | 0 | 0 | 15,227 | 0 | 0 | 0 | 17,427 | 0 | 6,548 | 0 |
Overige niet-vlottende activa
| 51,363 | 51,617 | 6,038 | 47,626 | 49,129 | 46,794 | 5,518 | 45,919 | 45,831 | 47,110 | 0 | 47,337 | 49,321 | 49,372 | 7,857 | 43,442 | 43,969 | 42,881 | 7,465 | 42,713 | 43,130 | 42,864 | 7,702 | 43,771 | 45,513 | 46,249 | 7,275 | 44,295 | 43,758 | 43,655 | 7,145 | 50,383 | 48,669 | 48,061 | 5,222 | 50,676 | 50,876 | 50,511 | 4,548 | 52,017 | 49,814 | 50,624 | 4,746 | 49,205 | 45,406 | 44,697 | 4,808 | 32,566 | 42,557 | 41,790 | 4,443 | 43,031 | 43,918 | 44,423 | 5,469 | 47,447 | 46,009 | 46,837 | 5,922 | 39,973 | 8,084 | 41,642 |
Totaal niet-vlottende activa
| 239,887 | 242,791 | 241,211 | 233,404 | 235,397 | 233,227 | 233,868 | 230,662 | 233,469 | 235,589 | 235,874 | 234,164 | 237,974 | 235,523 | 236,174 | 225,108 | 225,011 | 223,002 | 223,630 | 218,845 | 215,626 | 213,658 | 214,065 | 206,536 | 204,690 | 202,893 | 200,241 | 198,316 | 198,314 | 197,182 | 202,229 | 203,906 | 200,118 | 200,001 | 204,831 | 205,676 | 207,037 | 208,094 | 208,371 | 206,061 | 204,130 | 204,071 | 205,731 | 206,225 | 203,762 | 203,486 | 202,138 | 127,950 | 198,982 | 198,390 | 197,471 | 196,183 | 196,499 | 196,095 | 192,929 | 194,972 | 194,317 | 195,269 | 222,183 | 213,379 | 221,185 | 227,965 |
Totaal activa
| 546,897 | 546,013 | 543,193 | 534,563 | 527,313 | 525,399 | 526,201 | 539,116 | 526,835 | 534,697 | 532,601 | 523,377 | 516,591 | 510,087 | 506,955 | 495,023 | 476,971 | 480,949 | 470,004 | 478,939 | 466,204 | 474,722 | 481,303 | 473,363 | 474,035 | 468,328 | 467,300 | 459,004 | 457,685 | 445,156 | 448,623 | 449,889 | 435,895 | 439,769 | 452,194 | 460,119 | 454,560 | 456,312 | 457,277 | 445,555 | 430,093 | 425,458 | 432,538 | 440,101 | 413,322 | 415,797 | 419,786 | 254,809 | 410,088 | 415,575 | 422,671 | 418,178 | 417,459 | 412,172 | 414,885 | 426,062 | 413,852 | 406,505 | 481,022 | 488,382 | 478,571 | 541,414 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 61,647 | 73,991 | 73,546 | 74,524 | 72,116 | 67,421 | 68,539 | 75,810 | 71,290 | 73,292 | 72,324 | 73,239 | 66,647 | 68,426 | 65,815 | 67,953 | 57,778 | 58,824 | 63,826 | 68,683 | 63,935 | 71,972 | 76,244 | 79,001 | 79,149 | 78,243 | 78,630 | 76,317 | 73,095 | 68,623 | 67,300 | 70,375 | 64,381 | 66,082 | 67,943 | 74,011 | 67,898 | 68,549 | 69,060 | 73,247 | 65,677 | 63,319 | 63,279 | 66,574 | 58,468 | 64,133 | 62,266 | 32,804 | 63,271 | 69,177 | 69,390 | 70,285 | 68,067 | 66,493 | 67,268 | 75,892 | 68,508 | 68,863 | 86,300 | 89,608 | 78,063 | 116,222 |
Kortlopende schulden
| 91,955 | 109,811 | 93,570 | 89,471 | 84,143 | 92,916 | 93,157 | 93,283 | 78,955 | 84,727 | 78,245 | 69,895 | 73,848 | 67,097 | 62,668 | 64,177 | 62,146 | 67,031 | 62,670 | 68,800 | 70,838 | 71,265 | 69,907 | 80,436 | 80,104 | 78,953 | 75,511 | 83,660 | 82,158 | 80,906 | 81,941 | 84,471 | 83,479 | 86,240 | 86,063 | 90,659 | 91,659 | 94,383 | 95,818 | 89,405 | 87,413 | 88,638 | 90,601 | 92,773 | 92,474 | 92,928 | 88,663 | 52,370 | 95,920 | 87,314 | 86,924 | 95,033 | 91,170 | 86,720 | 84,402 | 85,408 | 83,771 | 86,555 | 118,608 | 129,225 | 142,307 | 138,102 |
Belastingschulden
| 0 | 1,005 | 4,679 | 2,631 | 2,012 | 722 | 1,025 | 519 | 1,129 | 371 | 4,264 | 3,344 | 2,472 | 1,616 | 3,327 | 2,085 | 3,455 | 1,964 | 2,654 | 2,247 | 3,392 | 2,015 | 3,422 | 2,667 | 3,837 | 2,232 | 2,110 | 1,160 | 4,444 | 843 | 2,909 | 1,449 | 3,683 | 851 | 3,684 | 2,038 | 2,681 | 1,022 | 2,392 | 1,088 | 2,278 | 635 | 2,287 | 1,205 | 1,553 | 679 | 1,802 | 214 | 1,367 | 1,210 | 2,668 | 2,219 | 2,953 | 1,419 | 2,550 | 3,942 | 3,094 | 1,263 | 1,737 | 3,167 | 854 | 0 |
Uitgestelde opbrengsten
| 2,516 | 1,005 | 4,679 | 2,631 | 2,012 | 874 | 1,193 | 738 | 1,484 | 995 | 5,362 | 4,463 | 2,472 | 1,616 | 3,327 | 2,085 | 3,455 | 1,964 | 2,654 | 2,247 | 3,392 | 2,015 | 3,422 | 2,667 | 3,837 | 2,232 | 2,110 | 1,160 | 4,444 | 843 | 2,909 | 1,449 | 3,683 | 851 | 3,684 | 2,038 | 2,681 | 1,022 | 2,392 | 1,088 | 2,278 | 635 | 2,287 | 1,205 | 1,553 | 679 | 1,802 | 214 | 1,367 | 1,210 | 2,668 | 2,219 | 2,953 | 1,419 | 2,550 | 3,942 | 3,094 | 1,263 | 1,737 | 3,167 | 854 | 0 |
Overige kortlopende verplichtingen
| 38,022 | 42,713 | 46,233 | 33,042 | 34,490 | 33,149 | 33,590 | 31,043 | 30,293 | 31,834 | 34,611 | 30,291 | 30,202 | 32,101 | 34,306 | 31,575 | 29,387 | 32,261 | 33,191 | 34,980 | 30,977 | 34,799 | 34,791 | 31,141 | 32,431 | 34,247 | 35,478 | 31,013 | 31,172 | 30,767 | 32,127 | 30,987 | 27,537 | 30,503 | 29,191 | 28,303 | 28,351 | 31,962 | 34,950 | 27,178 | 26,104 | 26,301 | 25,353 | 24,238 | 25,314 | 28,271 | 29,442 | 16,185 | 27,689 | 32,157 | 33,088 | 31,329 | 29,781 | 28,151 | 28,483 | 28,065 | 26,385 | 27,524 | 42,539 | 40,994 | 43,162 | 48,591 |
Totaal kortlopende verplichtingen
| 194,140 | 227,520 | 218,028 | 199,668 | 192,761 | 194,360 | 196,479 | 200,874 | 182,022 | 190,848 | 190,542 | 177,888 | 173,169 | 169,240 | 166,116 | 165,790 | 152,766 | 160,080 | 162,341 | 174,710 | 169,142 | 180,051 | 184,364 | 193,245 | 195,521 | 193,675 | 191,729 | 192,150 | 190,869 | 181,139 | 184,277 | 187,282 | 179,080 | 183,676 | 186,881 | 195,011 | 190,589 | 195,916 | 202,220 | 190,918 | 181,472 | 178,893 | 181,520 | 184,790 | 177,809 | 186,011 | 182,173 | 101,573 | 188,247 | 189,858 | 192,070 | 198,866 | 191,971 | 182,783 | 182,703 | 193,307 | 181,758 | 184,205 | 249,184 | 262,994 | 264,386 | 302,915 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 88,168 | 52,786 | 63,283 | 67,889 | 68,565 | 69,542 | 70,413 | 78,113 | 79,302 | 78,145 | 77,161 | 78,836 | 79,121 | 83,760 | 83,561 | 84,326 | 85,207 | 85,567 | 69,952 | 70,283 | 66,298 | 68,431 | 69,663 | 59,761 | 59,680 | 62,471 | 64,486 | 57,145 | 62,514 | 65,418 | 67,894 | 77,640 | 87,904 | 91,416 | 96,144 | 96,336 | 99,061 | 98,384 | 93,172 | 97,871 | 99,879 | 103,268 | 108,067 | 113,236 | 97,087 | 92,505 | 100,181 | 41,183 | 91,872 | 96,080 | 100,773 | 93,368 | 98,685 | 103,049 | 106,358 | 109,556 | 113,713 | 106,374 | 102,635 | 103,423 | 88,998 | 88,786 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | -836 | 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 | 20,364 | 0 | 0 | 0 | 18,797 | 0 | 0 | 0 | 17,130 | 0 | 0 | 0 | 16,981 | 0 | 0 | 0 | 16,597 | 0 | 0 | 0 | 16,438 | 0 | 0 | 0 | 26,770 | 0 | 27,163 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 836 | 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 | 50 | 0 | 0 | 0 | 410 | 0 | 0 | 0 | 452 | 0 | 0 | 0 | 452 | 0 | 0 | 0 | 452 | 0 | 0 | 0 | 516 | 0 | 0 | 0 | 522 | 0 | 522 | 0 |
Overige niet-vlottende verplichtingen
| 23,379 | 24,175 | 23,787 | 38,504 | 39,712 | 38,238 | 38,551 | 42,495 | 43,741 | 43,391 | 43,991 | 49,020 | 49,588 | 49,482 | 50,174 | 35,508 | 35,735 | 36,055 | 36,513 | 24,744 | 24,680 | 24,887 | 24,541 | 22,249 | 22,425 | 21,898 | 21,763 | 23,507 | 23,206 | 23,272 | 22,828 | 23,898 | 23,658 | 23,907 | 4,336 | 24,203 | 23,859 | 24,383 | 5,293 | 24,124 | 23,968 | 23,632 | 4,175 | 21,626 | 21,851 | 22,382 | 5,375 | 8,996 | 20,893 | 20,948 | 3,930 | 21,277 | 21,339 | 21,292 | 4,113 | 21,355 | 21,206 | 21,089 | 8,787 | 36,257 | 8,721 | 36,160 |
Totaal niet-vlottende verplichtingen
| 111,547 | 76,961 | 87,070 | 106,393 | 108,277 | 107,780 | 108,964 | 120,608 | 123,043 | 121,536 | 121,152 | 127,856 | 128,709 | 133,242 | 133,735 | 119,834 | 120,942 | 121,622 | 106,465 | 95,027 | 90,978 | 93,318 | 94,204 | 82,010 | 82,105 | 84,369 | 86,249 | 80,652 | 85,720 | 88,690 | 90,722 | 101,538 | 111,562 | 115,323 | 120,894 | 120,539 | 122,920 | 122,767 | 117,672 | 121,995 | 123,847 | 126,900 | 129,824 | 134,862 | 118,938 | 114,887 | 122,989 | 50,179 | 112,765 | 117,028 | 121,752 | 114,645 | 120,024 | 124,341 | 127,425 | 130,911 | 134,919 | 127,463 | 138,714 | 139,680 | 125,404 | 124,946 |
Totaal passiva
| 305,687 | 304,481 | 305,098 | 306,061 | 301,038 | 302,140 | 305,443 | 321,482 | 305,065 | 312,384 | 311,694 | 305,744 | 301,878 | 302,482 | 299,851 | 285,624 | 273,708 | 281,702 | 268,806 | 269,737 | 260,120 | 273,369 | 278,568 | 275,255 | 277,626 | 278,044 | 277,978 | 272,802 | 276,589 | 269,829 | 274,999 | 288,820 | 290,642 | 298,999 | 307,775 | 315,550 | 313,509 | 318,683 | 319,892 | 312,913 | 305,319 | 305,793 | 311,344 | 319,652 | 296,747 | 300,898 | 305,162 | 151,752 | 301,012 | 306,886 | 313,822 | 313,511 | 311,995 | 307,124 | 310,128 | 324,218 | 316,677 | 311,668 | 387,898 | 402,674 | 389,790 | 427,861 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 18,970 | 0 | 0 | 0 | 0 | 197,079 | 0 | 0 | 0 | 194,940 | 195,112 | 193,587 | 191,891 | 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
| 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 46,525 | 43,257 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 | 39,085 |
Ingehouden winsten
| 141,989 | 139,330 | 138,736 | 135,188 | 132,463 | 131,500 | 130,938 | 127,471 | 129,705 | 129,293 | 129,465 | 127,936 | 126,217 | 120,236 | 119,377 | 125,451 | 120,731 | 117,286 | 119,108 | 123,321 | 121,790 | 117,117 | 117,206 | 112,649 | 109,245 | 103,882 | 101,593 | 98,492 | 94,715 | 90,042 | 89,076 | 83,706 | 79,732 | 74,727 | 74,452 | 70,498 | 65,683 | 61,248 | 61,639 | 62,788 | 57,762 | 54,192 | 55,633 | 54,388 | 52,160 | 51,619 | 52,137 | 48,826 | 51,193 | 50,737 | 49,968 | 49,227 | 50,616 | 49,132 | 48,200 | 45,838 | 41,368 | 39,350 | 22,919 | 16,317 | 20,835 | 44,650 |
Overige gereserveerde algehele resultaten
| 17,085 | 19,401 | 16,895 | 11,888 | 12,318 | 10,669 | 8,875 | 8,827 | 9,670 | 9,647 | 7,977 | 6,729 | 6,389 | 6,143 | 5,949 | 3,269 | 2,402 | 2,213 | 1,728 | 4,367 | 3,543 | 3,907 | 4,691 | 5,034 | 6,726 | 6,529 | 6,842 | 7,067 | 6,161 | 5,738 | 5,053 | 4,373 | 1,916 | 2,747 | 5,300 | 8,572 | 9,158 | 9,905 | 9,631 | 7,865 | 5,694 | 4,718 | 4,629 | 5,586 | 4,528 | 3,807 | 2,851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 145 | 18,971 | 19,102 | 19,083 | 19,086 | -178,025 | 19,137 | 19,140 | 19,144 | -175,818 | -175,990 | -174,461 | -172,742 | 19,182 | 18,861 | 18,885 | 18,922 | 18,913 | 18,914 | 19,431 | 19,431 | 19,431 | 19,432 | 19,431 | 19,227 | 18,997 | 18,997 | 18,997 | 18,999 | 18,999 | 18,999 | 15,741 | 11,448 | 11,449 | 11,347 | 11,286 | 11,064 | 11,068 | 11,067 | 11,068 | 11,069 | 11,069 | 11,069 | 11,071 | 11,074 | 11,075 | 11,075 | 11,530 | 10,348 | 10,577 | 11,414 | 10,215 | 9,909 | 11,129 | 11,450 | 11,238 | 11,219 | 11,108 | 26,748 | 25,993 | 23,995 | 23,016 |
Totaal eigen vermogen van aandeelhouders
| 224,714 | 224,227 | 221,258 | 212,684 | 210,392 | 207,748 | 205,475 | 201,963 | 205,044 | 204,587 | 203,089 | 200,316 | 198,280 | 192,086 | 190,712 | 194,130 | 188,580 | 184,937 | 186,275 | 193,644 | 191,289 | 186,980 | 187,854 | 183,639 | 181,723 | 175,933 | 173,957 | 171,081 | 166,400 | 161,304 | 159,653 | 147,077 | 132,181 | 128,008 | 130,184 | 129,441 | 124,990 | 121,306 | 121,422 | 120,806 | 113,610 | 109,064 | 110,416 | 110,130 | 106,847 | 105,586 | 105,148 | 99,441 | 100,626 | 100,399 | 100,467 | 98,527 | 99,610 | 99,346 | 98,735 | 96,161 | 91,672 | 89,543 | 88,752 | 81,395 | 83,915 | 106,751 |
Totaal eigen vermogen
| 241,210 | 241,532 | 238,095 | 228,502 | 226,275 | 223,259 | 220,758 | 217,634 | 221,770 | 222,313 | 220,907 | 217,633 | 214,713 | 207,605 | 207,104 | 209,399 | 203,263 | 199,247 | 201,198 | 209,202 | 206,084 | 201,353 | 202,735 | 198,108 | 196,409 | 190,284 | 189,322 | 186,202 | 181,096 | 175,327 | 173,624 | 161,069 | 145,253 | 140,770 | 144,419 | 144,569 | 141,051 | 137,629 | 137,385 | 132,642 | 124,774 | 119,665 | 121,194 | 120,449 | 116,575 | 114,899 | 114,624 | 103,057 | 109,076 | 108,689 | 108,849 | 104,667 | 105,464 | 105,048 | 104,757 | 101,844 | 97,175 | 94,837 | 93,124 | 85,708 | 88,781 | 113,553 |
Totaal passiva en aandeelhoudersvermogen
| 546,897 | 546,013 | 543,193 | 534,563 | 527,313 | 525,399 | 526,201 | 539,116 | 526,835 | 534,697 | 532,601 | 523,377 | 516,591 | 510,087 | 506,955 | 495,023 | 476,971 | 480,949 | 470,004 | 478,939 | 466,204 | 474,722 | 481,303 | 473,363 | 474,035 | 468,328 | 467,300 | 459,004 | 457,685 | 445,156 | 448,623 | 449,889 | 435,895 | 439,769 | 452,194 | 460,119 | 454,560 | 456,312 | 457,277 | 445,555 | 430,093 | 425,458 | 432,538 | 440,101 | 413,322 | 415,797 | 419,786 | 254,809 | 410,088 | 415,575 | 422,671 | 418,178 | 417,459 | 412,172 | 414,885 | 426,062 | 413,852 | 406,505 | 481,022 | 488,382 | 478,571 | 541,414 |