Nichicon Corporation
TSE:6996.T
1019 (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
| 31,370 | 29,387 | 29,594 | 29,964 | 24,358 | 25,068 | 24,690 | 29,177 | 17,147 | 17,799 | 18,586 | 17,257 | 19,110 | 19,766 | 20,689 | 17,770 | 18,322 | 18,440 | 24,499 | 14,421 | 14,939 | 13,628 | 20,076 | 23,538 | 22,960 | 24,841 | 23,005 | 24,147 | 22,179 | 22,498 | 20,534 | 25,165 | 24,690 | 25,857 | 21,156 | 18,378 | 20,586 | 20,897 | 20,889 | 17,770 | 19,787 | 20,949 | 21,371 | 19,861 | 20,109 | 16,045 | 12,726 | 16,095 | 17,825 | 17,214 | 12,681 | 12,768 | 16,224 | 14,143 | 13,843 | 13,515 | 16,053 | 14,727 | 15,827 | 14,645 | 14,836 | 13,045 |
Kortetermijnbeleggingen
| 522 | 100 | 876 | 997 | 535 | 600 | 500 | 399 | 500 | 500 | 200 | 401 | 1,043 | 1,044 | 1,711 | 2,317 | 2,839 | 2,623 | 3,046 | 2,022 | 3,325 | 3,107 | 6,170 | 6,747 | 6,199 | 6,326 | 6,852 | 5,942 | 6,033 | 5,030 | 4,660 | 5,128 | 5,356 | 7,093 | 6,301 | 7,146 | 6,539 | 6,404 | 6,917 | 7,489 | 9,006 | 7,229 | 7,325 | 6,931 | 5,323 | 6,520 | 6,721 | 7,825 | 7,424 | 4,814 | 4,713 | 4,103 | 4,303 | 3,907 | 3,210 | 3,505 | 6,302 | 7,204 | 7,508 | 9,113 | 9,507 | 7,514 |
Liquide middelen en kortetermijnbeleggingen
| 31,892 | 29,487 | 30,470 | 30,961 | 24,893 | 25,668 | 25,190 | 29,576 | 17,647 | 18,299 | 18,786 | 17,658 | 20,153 | 20,810 | 22,400 | 20,087 | 21,161 | 21,063 | 27,545 | 16,443 | 18,264 | 16,735 | 26,246 | 30,285 | 29,159 | 31,167 | 29,857 | 30,089 | 28,212 | 27,528 | 25,194 | 30,293 | 30,046 | 32,950 | 27,457 | 25,524 | 27,125 | 27,301 | 27,806 | 25,259 | 28,793 | 28,178 | 28,696 | 26,792 | 25,432 | 22,565 | 19,447 | 23,920 | 25,249 | 22,028 | 17,394 | 16,871 | 20,527 | 18,050 | 17,053 | 17,020 | 22,355 | 21,931 | 23,335 | 23,758 | 24,343 | 20,559 |
Nettovorderingen
| 43,630 | 47,688 | 40,737 | 40,703 | 40,926 | 42,413 | 43,163 | 42,624 | 36,319 | 37,099 | 34,510 | 30,531 | 28,596 | 29,928 | 28,764 | 26,831 | 25,474 | 29,765 | 29,924 | 27,779 | 28,131 | 29,654 | 28,498 | 28,142 | 27,559 | 28,322 | 31,142 | 31,701 | 29,286 | 31,001 | 28,937 | 27,347 | 27,127 | 30,501 | 33,256 | 33,393 | 30,619 | 32,005 | 32,412 | 32,379 | 28,516 | 32,320 | 30,292 | 28,982 | 28,618 | 29,738 | 26,835 | 26,506 | 26,179 | 30,406 | 31,623 | 32,112 | 30,949 | 28,750 | 29,048 | 28,317 | 25,927 | 25,897 | 23,799 | 21,415 | 19,956 | 25,548 |
Voorraad
| 37,296 | 36,658 | 39,190 | 40,150 | 38,926 | 37,202 | 40,306 | 38,524 | 37,596 | 31,142 | 27,355 | 24,957 | 23,405 | 21,561 | 21,711 | 22,476 | 24,591 | 21,680 | 22,931 | 22,278 | 22,389 | 22,103 | 22,540 | 20,357 | 19,703 | 18,775 | 20,103 | 18,457 | 18,356 | 17,798 | 17,809 | 17,053 | 17,548 | 17,466 | 19,841 | 20,404 | 19,453 | 17,734 | 19,081 | 17,943 | 17,491 | 17,622 | 18,868 | 18,030 | 18,080 | 16,922 | 19,144 | 18,757 | 17,831 | 18,592 | 19,878 | 18,991 | 18,090 | 17,602 | 16,253 | 15,702 | 15,226 | 14,494 | 14,993 | 14,678 | 16,038 | 19,715 |
Overige vlottende activa
| 5,021 | 4,635 | 12,643 | 11,994 | 10,862 | 10,547 | 12,047 | 11,225 | 10,690 | 8,457 | 7,622 | 7,094 | 6,309 | 5,566 | 5,557 | 4,864 | 5,108 | 5,347 | 6,249 | 5,374 | 7,197 | 7,134 | 7,299 | 7,467 | 7,194 | 6,871 | 3,800 | 3,823 | 4,605 | 3,923 | 4,145 | 4,117 | 4,376 | 2,683 | 3,284 | 4,909 | 3,404 | 2,627 | 3,243 | 3,006 | 2,881 | 1,497 | 2,450 | 2,367 | 2,330 | 1,587 | 1,652 | 1,698 | 3,817 | 1,009 | 1,268 | 1,332 | 998 | 913 | 956 | 1,081 | 979 | 871 | 925 | 756 | 926 | 2,029 |
Totaal vlottende activa
| 117,839 | 118,468 | 123,040 | 123,808 | 115,607 | 115,830 | 120,706 | 121,949 | 102,252 | 94,997 | 88,273 | 80,240 | 78,463 | 77,865 | 78,432 | 74,258 | 76,334 | 77,855 | 86,649 | 71,874 | 75,981 | 75,626 | 84,583 | 86,251 | 83,615 | 85,135 | 84,902 | 84,070 | 80,459 | 80,250 | 76,085 | 78,810 | 79,097 | 83,600 | 83,838 | 84,230 | 80,601 | 79,667 | 82,542 | 78,587 | 77,681 | 79,617 | 80,306 | 76,171 | 74,460 | 70,812 | 67,078 | 70,881 | 73,076 | 72,035 | 70,163 | 69,306 | 70,564 | 65,315 | 63,310 | 62,120 | 64,487 | 63,193 | 63,052 | 60,607 | 61,263 | 67,851 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 53,501 | 51,983 | 51,604 | 49,400 | 46,039 | 44,314 | 43,006 | 42,664 | 40,634 | 39,556 | 38,325 | 36,970 | 36,593 | 35,505 | 34,533 | 34,021 | 33,566 | 33,766 | 32,993 | 33,028 | 32,597 | 31,809 | 30,244 | 29,727 | 28,921 | 28,346 | 27,515 | 26,452 | 25,274 | 25,296 | 24,957 | 21,772 | 22,782 | 23,465 | 24,763 | 25,359 | 25,556 | 26,201 | 26,865 | 26,566 | 26,967 | 27,868 | 29,115 | 29,638 | 30,088 | 30,263 | 41,140 | 40,218 | 40,811 | 40,768 | 40,648 | 41,374 | 37,414 | 34,677 | 33,587 | 35,097 | 35,885 | 36,286 | 37,256 | 39,207 | 40,336 | 44,023 |
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 |
Immateriële activa
| 1,731 | 1,722 | 1,646 | 1,387 | 1,382 | 1,293 | 1,279 | 1,323 | 1,362 | 1,295 | 1,334 | 1,262 | 1,201 | 1,050 | 818 | 865 | 955 | 1,001 | 926 | 996 | 1,054 | 1,132 | 1,215 | 1,270 | 1,304 | 1,342 | 1,242 | 1,124 | 786 | 754 | 768 | 750 | 775 | 808 | 774 | 813 | 572 | 571 | 518 | 439 | 385 | 411 | 479 | 493 | 526 | 562 | 669 | 707 | 697 | 729 | 563 | 527 | 552 | 606 | 596 | 627 | 652 | 669 | 622 | 639 | 224 | 229 |
Goodwill en immateriële activa
| 1,731 | 1,722 | 1,646 | 1,387 | 1,382 | 1,293 | 1,279 | 1,323 | 1,362 | 1,295 | 1,334 | 1,262 | 1,201 | 1,050 | 818 | 865 | 955 | 1,001 | 926 | 996 | 1,054 | 1,132 | 1,215 | 1,270 | 1,304 | 1,342 | 1,242 | 1,124 | 786 | 754 | 768 | 750 | 775 | 808 | 774 | 813 | 572 | 571 | 518 | 439 | 385 | 411 | 479 | 493 | 526 | 562 | 669 | 707 | 697 | 729 | 563 | 527 | 552 | 606 | 596 | 627 | 652 | 669 | 622 | 639 | 224 | 229 |
Langetermijnbeleggingen
| 36,480 | 33,350 | 26,169 | 30,401 | 35,444 | 27,262 | 26,587 | 27,806 | 32,240 | 31,976 | 39,602 | 39,276 | 35,701 | 37,561 | 34,616 | 28,230 | 23,641 | 21,752 | 27,315 | 26,843 | 24,979 | 25,864 | 23,266 | 29,640 | 31,931 | 32,181 | 33,372 | 32,471 | 29,501 | 27,711 | 28,061 | 24,414 | 22,686 | 19,556 | 24,688 | 22,199 | 26,535 | 26,466 | 24,103 | 22,700 | 17,976 | 18,044 | 15,927 | 15,687 | 17,007 | 15,735 | 12,911 | 10,509 | 11,667 | 18,640 | 20,185 | 20,412 | 21,068 | 23,590 | 24,996 | 23,061 | 18,002 | 18,423 | 16,060 | 12,509 | 11,592 | 13,895 |
Belastingvorderingen
| 0 | 100 | 884 | 1,008 | -3,903 | 533 | 518 | 419 | -2,733 | 265 | -2,684 | -2,669 | 1,075 | 336 | 1,748 | 2,356 | 2,881 | 357 | 3,091 | 2,022 | 3,325 | 461 | 6,170 | 6,747 | 6,199 | 258 | 6,852 | 5,942 | 6,033 | 180 | 4,660 | 5,128 | 5,356 | 172 | 6,301 | 7,146 | 6,539 | 215 | 6,917 | 7,489 | 9,006 | 274 | 7,325 | 6,931 | 5,323 | 266 | 6,721 | 7,825 | 7,424 | 369 | 4,713 | 4,103 | 4,303 | 330 | 3,210 | 3,505 | 6,302 | 91 | 7,508 | 9,113 | 70 | 7,514 |
Overige niet-vlottende activa
| 6 | 1,314 | 3,795 | 4,056 | 3,916 | 3,102 | 2,831 | 2,738 | 2,755 | 2,018 | 2,711 | 2,699 | 2,896 | 3,687 | 2,421 | 2,463 | 2,497 | 4,692 | 2,189 | 2,238 | 2,172 | 4,875 | 2,281 | 2,209 | 2,163 | 8,150 | 2,049 | 2,122 | 2,070 | 7,011 | 2,069 | 2,090 | 2,090 | 9,077 | 2,184 | 2,307 | 3,854 | 8,128 | 1,930 | 1,956 | 1,874 | 8,833 | 1,851 | 1,885 | 1,784 | 8,101 | 1,910 | 1,956 | 2,104 | 6,609 | 2,130 | 2,123 | 2,166 | 6,041 | 2,464 | 2,475 | 2,454 | 9,491 | 2,403 | 2,593 | 12,061 | 3,327 |
Totaal niet-vlottende activa
| 91,718 | 88,469 | 84,098 | 86,252 | 82,878 | 76,504 | 74,221 | 74,950 | 74,258 | 75,110 | 79,288 | 77,538 | 77,466 | 78,139 | 74,136 | 67,935 | 63,540 | 61,568 | 66,514 | 65,127 | 64,127 | 64,141 | 63,176 | 69,593 | 70,518 | 70,277 | 71,030 | 68,111 | 63,664 | 60,952 | 60,515 | 54,154 | 53,689 | 53,078 | 58,710 | 57,824 | 63,056 | 61,581 | 60,333 | 59,150 | 56,208 | 55,430 | 54,697 | 54,634 | 54,728 | 54,927 | 63,351 | 61,215 | 62,703 | 67,115 | 68,239 | 68,539 | 65,503 | 65,244 | 64,853 | 64,765 | 63,295 | 64,960 | 63,849 | 64,061 | 64,283 | 68,988 |
Totaal activa
| 209,557 | 206,937 | 207,141 | 210,061 | 198,487 | 192,339 | 194,929 | 196,902 | 176,512 | 170,112 | 167,563 | 157,779 | 155,931 | 156,008 | 152,570 | 142,196 | 139,876 | 139,426 | 153,165 | 137,003 | 140,108 | 139,770 | 147,760 | 155,846 | 154,134 | 155,414 | 155,933 | 152,182 | 144,126 | 141,206 | 136,601 | 132,965 | 132,787 | 136,683 | 142,549 | 142,056 | 143,659 | 141,252 | 142,876 | 137,738 | 133,891 | 135,049 | 135,005 | 130,806 | 129,190 | 125,742 | 130,430 | 132,096 | 135,779 | 139,150 | 138,402 | 137,845 | 136,067 | 130,559 | 128,163 | 126,885 | 127,782 | 128,153 | 126,901 | 124,668 | 125,546 | 136,839 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 29,496 | 30,051 | 17,119 | 18,838 | 18,685 | 17,755 | 21,770 | 21,947 | 17,788 | 16,697 | 14,912 | 13,493 | 12,436 | 11,728 | 11,341 | 9,841 | 10,285 | 10,147 | 11,909 | 10,331 | 11,180 | 11,200 | 12,923 | 11,754 | 11,212 | 10,411 | 20,273 | 20,215 | 18,355 | 18,151 | 17,073 | 15,275 | 14,797 | 15,210 | 17,375 | 17,225 | 16,902 | 16,509 | 18,173 | 16,148 | 15,991 | 16,950 | 17,748 | 16,690 | 15,435 | 15,297 | 15,800 | 17,614 | 15,988 | 16,952 | 21,048 | 20,440 | 18,211 | 17,401 | 18,378 | 17,009 | 16,017 | 14,973 | 15,370 | 12,562 | 10,427 | 15,980 |
Kortlopende schulden
| 28,510 | 28,888 | 29,722 | 16,100 | 12,475 | 11,850 | 13,625 | 15,600 | 11,600 | 12,752 | 12,320 | 11,488 | 11,656 | 11,672 | 12,072 | 9,072 | 7,072 | 7,072 | 10,872 | 7,872 | 6,472 | 5,304 | 4,136 | 2,968 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 1,800 | 2,094 | 3,400 | 3,900 | 3,900 | 4,162 | 2,600 | 2,100 | 2,300 | 2,590 | 3,000 | 4,000 | 5,500 | 7,369 | 5,800 | 3,800 | 3,800 | 4,493 | 3,900 | 4,300 | 4,500 | 4,839 | 5,000 | 5,000 | 2,270 | 0 |
Belastingschulden
| 900 | 1,164 | 1,079 | 1,544 | 1,041 | 1,327 | 1,078 | 1,493 | 1,128 | 1,280 | 827 | 617 | 456 | 512 | 554 | 569 | 422 | 673 | 750 | 831 | 665 | 863 | 906 | 1,031 | 648 | 983 | 692 | 854 | 511 | 792 | 460 | 429 | 319 | 574 | 890 | 573 | 420 | 700 | 615 | 678 | 393 | 948 | 728 | 604 | 783 | 859 | 852 | 943 | 709 | 1,056 | 853 | 939 | 796 | 1,079 | 812 | 661 | 856 | 809 | 422 | 365 | 344 | 380 |
Uitgestelde opbrengsten
| 900 | 2,902 | 1,652 | 3,037 | 1,677 | 11,652 | 1,610 | 2,741 | 1,695 | 4,401 | 1,278 | 1,741 | 921 | 3,496 | 985 | 1,617 | 878 | 3,282 | 1,193 | 1,956 | 1,114 | 5,289 | 1,335 | 2,103 | 1,076 | 19,633 | 1,212 | 1,957 | 955 | 3,953 | 956 | 1,505 | 759 | 7,151 | 1,390 | 1,634 | 871 | 1,662 | 1,023 | 1,632 | 853 | 1,916 | 1,214 | 1,464 | 1,185 | 1,558 | 1,222 | 1,913 | 1,142 | 2,150 | 1,351 | 2,065 | 1,307 | 2,025 | 1,227 | 1,595 | 1,257 | 1,611 | 787 | 1,313 | 1,442 | 0 |
Overige kortlopende verplichtingen
| 15,255 | 13,383 | 32,900 | 30,323 | 27,275 | 19,273 | 27,464 | 26,263 | 24,823 | 19,259 | 21,315 | 16,943 | 18,324 | 14,287 | 16,614 | 14,400 | 17,318 | 16,005 | 18,738 | 17,559 | 21,907 | 17,585 | 29,007 | 21,102 | 20,105 | 17,214 | 14,973 | 14,815 | 14,606 | 7,131 | 8,566 | 11,300 | 13,104 | 7,008 | 12,294 | 8,503 | 9,056 | 7,124 | 6,628 | 7,057 | 7,491 | 5,742 | 5,872 | 5,258 | 6,904 | 5,873 | 8,521 | 8,558 | 10,007 | 7,481 | 10,266 | 13,618 | 12,936 | 7,041 | 5,991 | 6,273 | 7,465 | 5,420 | 5,801 | 4,902 | 7,290 | 8,111 |
Totaal kortlopende verplichtingen
| 74,161 | 75,224 | 81,393 | 68,298 | 60,112 | 60,530 | 64,469 | 66,551 | 55,906 | 53,109 | 49,825 | 43,665 | 43,337 | 41,183 | 41,012 | 34,930 | 35,553 | 36,506 | 42,712 | 37,718 | 40,673 | 39,378 | 47,401 | 37,927 | 34,193 | 49,058 | 38,258 | 38,787 | 35,716 | 31,035 | 28,395 | 29,880 | 30,460 | 31,169 | 32,859 | 29,162 | 28,629 | 27,389 | 29,224 | 28,737 | 28,235 | 28,770 | 27,434 | 25,512 | 25,824 | 25,318 | 28,543 | 32,085 | 32,637 | 33,952 | 38,465 | 39,923 | 36,254 | 30,960 | 29,496 | 29,177 | 29,239 | 26,843 | 26,958 | 23,777 | 21,429 | 24,091 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5,625 | 6,250 | 6,875 | 19,528 | 20,159 | 21,612 | 21,421 | 22,052 | 12,058 | 12,811 | 12,070 | 12,076 | 12,082 | 13,933 | 14,414 | 15,588 | 16,762 | 18,582 | 19,110 | 8,160 | 9,328 | 10,988 | 11,664 | 12,832 | 14,000 | 339 | 0 | 0 | 0 | 390 | 0 | 0 | 0 | 463 | 0 | 0 | 0 | 1,198 | 0 | 0 | 0 | 1,621 | 2,000 | 3,000 | 3,000 | 4,699 | 4,000 | 4,000 | 4,000 | 5,751 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 851 | 0 | 0 | 0 | 3,524 | 0 | 0 | 0 | 3,189 | 0 | 0 | 0 | 3,048 | 0 | 0 | 0 | 3,095 | 0 | 0 | 0 | 3,176 | 0 | 0 | 0 | 3,515 | 0 | 0 | 0 | 3,708 | 0 | 0 | 0 | 3,717 | 0 | 0 | 0 | 3,507 | 0 | 0 | 0 | 3,967 | 0 | 0 | 0 | 3,978 | 0 | 0 | 0 | 3,446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 5,584 | 0 | 0 | 0 | 4,605 | 0 | 0 | 0 | 5,754 | 0 | 0 | 0 | 7,891 | 0 | 0 | 0 | 3,127 | 0 | 0 | 0 | 4,251 | 0 | 0 | 0 | 6,093 | 0 | 0 | 0 | 3,643 | 0 | 0 | 0 | 2,225 | 0 | 0 | 0 | 3,506 | 0 | 0 | 0 | 2,198 | 0 | 0 | 0 | 1,177 | 0 | 0 | 0 | 1,133 | 0 | 0 | 0 | 1,313 | 0 | 0 | 0 | 2,084 | 0 | 0 | 402 | 0 |
Overige niet-vlottende verplichtingen
| 12,120 | 5,186 | 9,599 | 10,741 | 10,470 | 715 | 9,240 | 9,564 | 9,693 | 598 | 12,128 | 11,733 | 11,768 | 688 | 11,433 | 9,574 | 8,398 | 668 | 9,397 | 8,859 | 8,739 | 665 | 7,592 | 9,862 | 10,194 | 649 | 11,033 | 10,087 | 9,173 | 650 | 8,124 | 7,315 | 6,640 | 671 | 8,412 | 8,057 | 8,958 | 698 | 8,482 | 8,238 | 7,962 | 708 | 8,320 | 7,967 | 7,786 | 783 | 6,117 | 5,919 | 6,300 | 784 | 4,730 | 5,026 | 5,481 | 4,358 | 5,809 | 5,410 | 5,581 | 4,459 | 5,885 | 5,762 | 4,484 | 4,491 |
Totaal niet-vlottende verplichtingen
| 17,745 | 17,871 | 16,474 | 30,269 | 30,629 | 30,456 | 30,661 | 31,616 | 21,751 | 22,352 | 24,198 | 23,809 | 23,850 | 25,560 | 25,847 | 25,162 | 25,160 | 25,472 | 28,507 | 17,019 | 18,067 | 19,080 | 19,256 | 22,694 | 24,194 | 10,596 | 11,033 | 10,087 | 9,173 | 8,391 | 8,124 | 7,315 | 6,640 | 7,076 | 8,412 | 8,057 | 8,958 | 8,909 | 8,482 | 8,238 | 7,962 | 8,494 | 10,320 | 10,967 | 10,786 | 10,637 | 10,117 | 9,919 | 10,300 | 11,114 | 8,730 | 5,026 | 5,481 | 5,671 | 5,809 | 5,410 | 5,581 | 6,543 | 5,885 | 5,762 | 4,886 | 4,491 |
Totaal passiva
| 91,906 | 93,095 | 97,867 | 98,567 | 90,741 | 90,986 | 95,130 | 98,167 | 77,657 | 75,461 | 74,023 | 67,474 | 67,187 | 66,743 | 66,859 | 60,092 | 60,713 | 61,978 | 71,219 | 54,737 | 58,740 | 58,458 | 66,657 | 60,621 | 58,387 | 59,654 | 49,291 | 48,874 | 44,889 | 39,426 | 36,519 | 37,195 | 37,100 | 38,245 | 41,271 | 37,219 | 37,587 | 36,298 | 37,706 | 36,975 | 36,197 | 37,264 | 37,754 | 36,479 | 36,610 | 35,955 | 38,660 | 42,004 | 42,937 | 45,066 | 47,195 | 44,949 | 41,735 | 36,631 | 35,305 | 34,587 | 34,820 | 33,386 | 32,843 | 29,539 | 26,315 | 28,582 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 82,259 | 0 | 0 | 0 | 77,191 | 74,560 | 71,776 | 69,909 | 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 | 411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 | 14,286 |
Ingehouden winsten
| 67,568 | 67,002 | 66,754 | 65,379 | 62,739 | 60,938 | 59,450 | 56,880 | 57,670 | 55,039 | 52,254 | 50,388 | 48,980 | 48,916 | 48,258 | 48,683 | 48,607 | 48,854 | 48,650 | 48,981 | 47,813 | 47,714 | 48,167 | 57,088 | 57,586 | 57,199 | 67,347 | 66,720 | 65,301 | 69,636 | 69,708 | 68,659 | 68,056 | 67,346 | 67,112 | 71,199 | 69,521 | 69,265 | 70,753 | 69,495 | 67,902 | 67,597 | 67,680 | 66,734 | 66,039 | 65,521 | 70,723 | 71,041 | 72,772 | 72,830 | 71,768 | 73,192 | 73,174 | 72,462 | 71,240 | 70,866 | 70,711 | 70,772 | 71,598 | 72,547 | 77,742 | 85,222 |
Overige gereserveerde algehele resultaten
| 27,568 | 24,378 | 20,169 | 23,940 | 22,922 | 18,380 | 18,483 | 20,078 | 19,407 | 17,854 | 19,693 | 18,421 | 18,207 | 19,521 | 15,970 | 12,018 | 9,111 | 7,217 | 11,328 | 9,897 | 10,129 | 10,232 | 9,686 | 14,906 | 14,861 | 15,271 | 16,126 | 13,528 | 10,865 | 9,144 | 7,535 | 4,404 | 4,835 | 8,273 | 11,398 | 10,928 | 13,639 | 12,234 | 9,609 | 6,579 | 5,155 | 5,570 | 4,917 | 2,991 | 1,841 | -411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5,231 | 5,234 | 5,233 | 5,233 | -77,025 | 5,233 | 5,234 | 5,235 | -71,956 | -69,325 | -66,540 | -64,674 | 5,236 | 4,463 | 5,236 | 5,235 | 5,236 | 5,235 | 5,443 | 6,945 | 6,944 | 6,945 | 6,944 | 6,944 | 6,943 | 6,944 | 6,945 | 6,944 | 6,945 | 6,946 | 6,945 | 6,948 | 6,947 | 6,948 | 6,948 | 6,946 | 6,950 | 7,512 | 8,950 | 8,950 | 8,951 | 8,952 | 8,950 | 8,952 | 8,952 | 8,541 | 5,458 | 3,578 | 4,660 | 5,735 | 4,021 | 4,350 | 5,855 | 6,090 | 6,315 | 6,183 | 7,079 | 8,780 | 7,295 | 7,464 | 6,361 | 7,942 |
Totaal eigen vermogen van aandeelhouders
| 114,653 | 110,900 | 106,442 | 108,838 | 105,181 | 98,837 | 97,453 | 96,479 | 96,598 | 92,414 | 91,469 | 88,330 | 86,709 | 87,186 | 83,750 | 80,222 | 77,240 | 75,592 | 79,707 | 80,109 | 79,172 | 79,177 | 79,083 | 93,224 | 93,676 | 93,700 | 104,704 | 101,478 | 97,397 | 100,012 | 98,474 | 94,297 | 94,124 | 96,853 | 99,744 | 103,359 | 104,396 | 103,297 | 103,598 | 99,310 | 96,294 | 96,405 | 95,833 | 92,963 | 91,118 | 88,348 | 90,467 | 88,905 | 91,718 | 92,851 | 90,075 | 91,828 | 93,315 | 92,838 | 91,841 | 91,335 | 92,076 | 93,838 | 93,179 | 94,297 | 98,389 | 107,450 |
Totaal eigen vermogen
| 117,651 | 113,839 | 109,274 | 111,494 | 107,746 | 101,353 | 99,799 | 98,735 | 98,855 | 94,651 | 93,540 | 90,305 | 88,744 | 89,265 | 85,711 | 82,104 | 79,163 | 77,448 | 81,946 | 82,266 | 81,368 | 81,312 | 81,103 | 95,225 | 95,747 | 95,760 | 106,642 | 103,308 | 99,237 | 101,780 | 100,082 | 95,770 | 95,687 | 98,438 | 101,278 | 104,837 | 106,072 | 104,954 | 105,170 | 100,763 | 97,694 | 97,785 | 97,251 | 94,327 | 92,580 | 89,787 | 91,770 | 90,092 | 92,842 | 94,084 | 91,207 | 92,896 | 94,332 | 93,928 | 92,858 | 92,298 | 92,962 | 94,767 | 94,058 | 95,129 | 99,231 | 108,257 |
Totaal passiva en aandeelhoudersvermogen
| 209,557 | 206,934 | 207,141 | 210,061 | 198,487 | 192,339 | 194,929 | 196,902 | 176,512 | 170,112 | 167,563 | 157,779 | 155,931 | 156,008 | 152,570 | 142,196 | 139,876 | 139,426 | 153,165 | 137,003 | 140,108 | 139,770 | 147,760 | 155,846 | 154,134 | 155,414 | 155,933 | 152,182 | 144,126 | 141,206 | 136,601 | 132,965 | 132,787 | 136,683 | 142,549 | 142,056 | 143,659 | 141,252 | 142,876 | 137,738 | 133,891 | 135,049 | 135,005 | 130,806 | 129,190 | 125,742 | 130,430 | 132,096 | 135,779 | 139,150 | 138,402 | 137,845 | 136,067 | 130,559 | 128,163 | 126,885 | 127,782 | 128,153 | 126,901 | 124,668 | 125,546 | 136,839 |