Nissan Shatai Co., Ltd.
TSE:7222.T
1081 (JPY) • At close October 18, 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
| 612 | 41,414 | 1,127 | 700 | 475 | 396 | 619 | 377 | 418 | 405 | 617 | 425 | 883 | 391 | 624 | 397 | 479 | 440 | 674 | 424 | 489 | 537 | 537 | 562 | 504 | 536 | 494 | 581 | 359 | 335 | 509 | 348 | 420 | 393 | 580 | 355 | 564 | 563 | 856 | 636 | 799 | 657 | 811 | 510 | 783 | 636 | 686 | 59,560 | 55,059 | 56,920 | 50,776 | 48,062 | 51,683 | 54,906 | 50,995 | 51,113 | 51,591 | 58,334 | 50,257 | 49,743 | 60,055 | 57,620 |
Kortetermijnbeleggingen
| 30,068 | 40,736 | 39,513 | 42,809 | 50,790 | -70,000 | 45,139 | 49,647 | 52,432 | 52,463 | 53,465 | 59,323 | 128,707 | -69 | 121,477 | 119,829 | 122,177 | -14 | 118,344 | 116,652 | 120,284 | -117 | 115,987 | 118,277 | 119,271 | -214 | 114,732 | 120,857 | 134,809 | -1 | 126,523 | 125,300 | 125,879 | -2 | 118,038 | 116,608 | 114,702 | -3 | 95,961 | 88,905 | 87,228 | -5 | 78,543 | 70,799 | 69,582 | -15 | 55,574 | 58,930 | 0 | -26 | 0 | 0 | 0 | -209 | 0 | 0 | 0 | -50 | 0 | 0 | -65 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 30,680 | 41,414 | 1,127 | 700 | 475 | 396 | 619 | 377 | 418 | 405 | 617 | 425 | 883 | 391 | 624 | 397 | 479 | 440 | 674 | 424 | 489 | 537 | 537 | 562 | 504 | 536 | 494 | 581 | 359 | 335 | 509 | 348 | 420 | 393 | 580 | 355 | 564 | 563 | 856 | 636 | 799 | 657 | 811 | 510 | 783 | 636 | 686 | 59,560 | 55,059 | 56,920 | 50,776 | 48,062 | 51,683 | 54,906 | 50,995 | 51,113 | 51,591 | 58,334 | 50,257 | 49,743 | 60,055 | 57,620 |
Nettovorderingen
| 56,292 | 93,995 | 141,702 | 141,672 | 103,153 | 117,512 | 110,645 | 106,360 | 102,386 | 105,302 | 78,223 | 99,427 | 177,689 | 204,756 | 184,964 | 171,705 | 149,357 | 199,625 | 197,576 | 190,177 | 174,066 | 202,391 | 200,250 | 200,314 | 203,340 | 205,369 | 182,539 | 201,193 | 221,065 | 230,963 | 212,730 | 199,463 | 194,766 | 195,869 | 185,585 | 192,152 | 187,836 | 192,920 | 159,114 | 159,162 | 153,725 | 168,929 | 146,827 | 134,076 | 123,945 | 134,070 | 113,408 | 68,635 | 62,122 | 72,603 | 69,391 | 60,317 | 52,450 | 55,083 | 74,790 | 99,570 | 67,739 | 79,766 | 63,142 | 57,801 | 54,621 | 58,823 |
Voorraad
| 7,423 | 4,430 | 5,249 | 6,699 | 4,938 | 4,959 | 6,753 | 4,978 | 3,664 | 4,183 | 4,188 | 3,962 | 4,156 | 5,473 | 8,348 | 8,385 | 8,772 | 7,517 | 10,193 | 10,659 | 7,832 | 6,267 | 7,952 | 7,099 | 7,331 | 6,525 | 9,113 | 8,422 | 7,243 | 5,538 | 8,734 | 7,330 | 9,053 | 7,306 | 9,361 | 7,957 | 7,127 | 6,922 | 7,054 | 7,101 | 9,835 | 7,947 | 9,620 | 8,761 | 9,059 | 6,885 | 9,154 | 9,359 | 11,213 | 8,823 | 10,289 | 10,355 | 9,518 | 8,218 | 9,950 | 10,417 | 11,784 | 8,925 | 6,884 | 7,065 | 6,481 | 8,827 |
Overige vlottende activa
| 1,634 | 191 | 1,111 | 730 | 999 | 257 | 1,275 | 1,348 | 1,560 | 815 | 2,278 | 882 | 1,403 | 190 | 3,273 | 2,293 | 1,219 | 216 | 2,433 | 2,666 | 1,835 | 222 | 2,784 | 2,568 | 3,852 | 254 | 6,876 | 4,766 | 4,606 | 150 | 4,722 | 4,447 | 4,613 | 102 | 4,944 | 5,429 | 5,117 | 99 | 5,138 | 5,476 | 5,279 | 202 | 4,969 | 4,996 | 4,726 | 186 | 6,283 | 6,984 | 5,916 | 214 | 6,200 | 5,395 | 6,638 | 183 | 8,359 | 10,049 | 8,110 | 265 | 6,248 | 6,385 | 520 | 8,685 |
Totaal vlottende activa
| 96,029 | 140,030 | 149,189 | 149,801 | 109,565 | 123,124 | 119,292 | 113,063 | 108,028 | 110,705 | 85,306 | 104,696 | 184,131 | 210,810 | 197,209 | 182,780 | 159,827 | 207,798 | 210,876 | 203,926 | 184,222 | 209,417 | 211,523 | 210,543 | 215,027 | 212,684 | 199,022 | 214,962 | 233,273 | 236,986 | 226,695 | 211,588 | 208,852 | 203,670 | 200,470 | 205,893 | 200,644 | 200,504 | 172,162 | 172,375 | 169,638 | 177,735 | 162,227 | 148,343 | 138,513 | 141,777 | 129,531 | 144,538 | 134,310 | 138,560 | 136,656 | 124,129 | 120,289 | 118,390 | 144,094 | 171,149 | 139,224 | 147,290 | 126,531 | 120,994 | 121,677 | 133,955 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 79,066 | 80,622 | 52,875 | 52,733 | 51,133 | 50,244 | 45,724 | 44,786 | 44,826 | 45,651 | 44,345 | 45,191 | 44,745 | 45,723 | 46,024 | 44,947 | 48,464 | 49,929 | 48,970 | 51,493 | 50,898 | 52,938 | 50,955 | 52,815 | 53,946 | 56,029 | 55,317 | 54,117 | 53,111 | 53,044 | 51,754 | 52,048 | 52,309 | 53,297 | 53,384 | 55,759 | 58,021 | 60,033 | 61,718 | 65,393 | 68,653 | 72,982 | 75,386 | 79,440 | 83,752 | 88,972 | 94,266 | 99,750 | 105,062 | 101,633 | 105,136 | 109,042 | 114,284 | 119,532 | 122,120 | 121,448 | 112,359 | 115,322 | 101,315 | 102,047 | 96,705 | 84,157 |
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
| 2,317 | 2,251 | 2,085 | 2,115 | 2,116 | 1,906 | 1,917 | 1,878 | 852 | 848 | 915 | 1,072 | 1,136 | 1,006 | 935 | 971 | 957 | 1,022 | 1,057 | 1,077 | 1,115 | 1,030 | 1,099 | 1,125 | 1,190 | 1,258 | 1,014 | 975 | 1,022 | 1,060 | 837 | 854 | 919 | 982 | 741 | 794 | 850 | 909 | 906 | 946 | 1,033 | 1,117 | 1,145 | 1,228 | 1,311 | 1,379 | 1,319 | 1,366 | 1,402 | 1,460 | 1,465 | 1,562 | 1,633 | 1,727 | 1,695 | 1,772 | 1,836 | 1,920 | 1,813 | 1,824 | 1,896 | 1,936 |
Goodwill en immateriële activa
| 2,317 | 2,251 | 2,085 | 2,115 | 2,116 | 1,906 | 1,917 | 1,878 | 852 | 848 | 915 | 1,072 | 1,136 | 1,006 | 935 | 971 | 957 | 1,022 | 1,057 | 1,077 | 1,115 | 1,030 | 1,099 | 1,125 | 1,190 | 1,258 | 1,014 | 975 | 1,022 | 1,060 | 837 | 854 | 919 | 982 | 741 | 794 | 850 | 909 | 906 | 946 | 1,033 | 1,117 | 1,145 | 1,228 | 1,311 | 1,379 | 1,319 | 1,366 | 1,402 | 1,460 | 1,465 | 1,562 | 1,633 | 1,727 | 1,695 | 1,772 | 1,836 | 1,920 | 1,813 | 1,824 | 1,896 | 1,936 |
Langetermijnbeleggingen
| 3,589 | 30,324 | 30,000 | 30,000 | 4,154 | 70,324 | 70,005 | 4,638 | 4,557 | 689 | 5,145 | 4,427 | 3,925 | 393 | 6,730 | 7,898 | 7,810 | 338 | 5,251 | 5,606 | 5,705 | 441 | 6,311 | 6,092 | 5,896 | 538 | 2,822 | 3,238 | 3,305 | 325 | 4,288 | 4,391 | 4,451 | 326 | 2,793 | 2,881 | 2,960 | 327 | 8,015 | 8,189 | 8,353 | 332 | 7,540 | 7,566 | 7,611 | 354 | 7,892 | 7,966 | 0 | 698 | 0 | 0 | 0 | 1,051 | 0 | 0 | 0 | 897 | 0 | 0 | 911 | 0 |
Belastingvorderingen
| 2,595 | 3,976 | -30,000 | -30,000 | 65,846 | 3,221 | -70,005 | -4,638 | 65,486 | 3,245 | 65,013 | 65,573 | -3,925 | 2,756 | -6,730 | -7,898 | -7,810 | 5,248 | -5,251 | -5,606 | -5,705 | 4,295 | -6,311 | -6,092 | -5,896 | 2,098 | -2,822 | -3,238 | -3,305 | 2,631 | -4,288 | -4,391 | -4,451 | 3,795 | -2,793 | -2,881 | -2,960 | 2,257 | -8,015 | -8,189 | -8,353 | 7,727 | -7,540 | -7,566 | -7,611 | 6,776 | -7,892 | -7,966 | 0 | 6,981 | 0 | 0 | 0 | 5,556 | 0 | 0 | 0 | 3,194 | 0 | 0 | 904 | 0 |
Overige niet-vlottende activa
| 70,001 | 3,265 | 34,356 | 34,363 | 4,154 | 327 | 74,386 | 74,649 | 4,557 | 70,093 | 5,145 | 4,427 | 3,925 | 362 | 6,730 | 7,898 | 7,810 | 373 | 5,251 | 5,606 | 5,705 | 391 | 6,311 | 6,092 | 5,896 | 411 | 2,822 | 3,238 | 3,305 | 427 | 4,288 | 4,391 | 4,451 | 434 | 2,793 | 2,881 | 2,960 | 453 | 8,015 | 8,189 | 8,353 | 473 | 7,540 | 7,566 | 7,611 | 522 | 7,892 | 7,968 | 8,145 | 924 | 7,577 | 6,958 | 7,257 | 647 | 4,925 | 4,867 | 4,837 | 841 | 2,513 | 2,527 | 804 | 4,477 |
Totaal niet-vlottende activa
| 157,568 | 120,438 | 89,316 | 89,211 | 127,403 | 126,022 | 122,027 | 121,313 | 120,278 | 120,526 | 120,563 | 120,690 | 49,806 | 50,240 | 53,689 | 53,816 | 57,231 | 56,910 | 55,278 | 58,176 | 57,718 | 59,095 | 58,365 | 60,032 | 61,032 | 60,334 | 59,153 | 58,330 | 57,438 | 57,487 | 56,879 | 57,293 | 57,679 | 58,834 | 56,918 | 59,434 | 61,831 | 63,979 | 70,639 | 74,528 | 78,039 | 82,631 | 84,071 | 88,234 | 92,674 | 98,003 | 103,477 | 109,084 | 114,609 | 111,696 | 114,178 | 117,562 | 123,174 | 128,513 | 128,740 | 128,087 | 119,032 | 122,174 | 105,641 | 106,398 | 101,220 | 90,570 |
Totaal activa
| 253,597 | 260,468 | 238,507 | 239,014 | 236,969 | 249,149 | 241,321 | 234,378 | 228,308 | 231,233 | 205,870 | 225,387 | 233,938 | 261,052 | 250,900 | 236,598 | 217,059 | 264,709 | 266,155 | 262,104 | 241,941 | 268,514 | 269,890 | 270,577 | 276,060 | 273,020 | 258,177 | 273,293 | 290,714 | 294,476 | 283,575 | 268,883 | 266,532 | 262,507 | 257,389 | 265,329 | 262,477 | 264,484 | 242,803 | 246,905 | 247,680 | 260,368 | 246,299 | 236,579 | 231,189 | 239,782 | 233,009 | 253,622 | 248,919 | 250,256 | 250,834 | 241,691 | 243,463 | 246,903 | 272,834 | 299,236 | 258,256 | 269,464 | 232,172 | 227,392 | 222,897 | 224,525 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 29,939 | 39,232 | 31,917 | 34,793 | 28,862 | 39,355 | 36,511 | 33,087 | 28,354 | 31,104 | 10,955 | 19,421 | 26,492 | 49,789 | 42,720 | 36,719 | 15,123 | 47,546 | 52,129 | 52,823 | 34,489 | 52,750 | 57,102 | 57,096 | 60,108 | 59,125 | 47,199 | 59,322 | 65,088 | 68,625 | 65,750 | 54,418 | 53,926 | 48,070 | 49,215 | 57,996 | 55,741 | 53,500 | 52,826 | 56,594 | 56,610 | 65,036 | 57,124 | 51,616 | 45,689 | 50,796 | 47,089 | 57,001 | 53,966 | 58,857 | 59,594 | 51,204 | 46,079 | 42,770 | 60,587 | 80,591 | 56,274 | 58,606 | 49,885 | 47,955 | 48,557 | 45,454 |
Kortlopende schulden
| 0 | 12,393 | 0 | 0 | 0 | 1,721 | 0 | 0 | 0 | 2,898 | 0 | 0 | 0 | 3,100 | 0 | 0 | 0 | 3,172 | 0 | 0 | 0 | 3,405 | 0 | 0 | 0 | 4,995 | 0 | 0 | 0 | 3,156 | 0 | 0 | 0 | 2,143 | 0 | 0 | 0 | 2,602 | 0 | 0 | 0 | 4,517 | 0 | 0 | 0 | 7,185 | 0 | 0 | 0 | 6,138 | 0 | 0 | 0 | 21,533 | 0 | 0 | 0 | 17,385 | 0 | 0 | 5,212 | 0 |
Belastingschulden
| 110 | 123 | 974 | 711 | 312 | 877 | 1,202 | 555 | 165 | 126 | 168 | 854 | 480 | 220 | 103 | 415 | 169 | 2,464 | 1,242 | 1,422 | 404 | 1,993 | 2,144 | 1,572 | 877 | 127 | 84 | 337 | 1,000 | 2,633 | 816 | 888 | 576 | 1,950 | 950 | 1,486 | 544 | 3,196 | 1,628 | 1,539 | 654 | 2,627 | 2,190 | 851 | 73 | 664 | 83 | 2,971 | 1,079 | 3,344 | 1,314 | 407 | 84 | 128 | 1,504 | 5,243 | 2,138 | 8,258 | 2,782 | 3,402 | 2,736 | 6,226 |
Uitgestelde opbrengsten
| 0 | 123 | 0 | 0 | 0 | 12,043 | 0 | 0 | 0 | 9,713 | 0 | 0 | 0 | 9,842 | 0 | 0 | 0 | 12,658 | 0 | 0 | 0 | 14,580 | 0 | 0 | 0 | 14,508 | 0 | 0 | 0 | 12,530 | 0 | 0 | 0 | 10,870 | 0 | 0 | 0 | 13,425 | 0 | 0 | 0 | 15,064 | 0 | 0 | 0 | 11,382 | 0 | 0 | 0 | 13,010 | 0 | 0 | 0 | 10,351 | 0 | 0 | 0 | 24,798 | 0 | 0 | 14,672 | 0 |
Overige kortlopende verplichtingen
| 39,126 | 16,644 | 28,461 | 26,839 | 30,963 | 17,819 | 29,006 | 26,584 | 25,965 | 11,095 | 19,010 | 25,776 | 26,958 | 16,575 | 26,950 | 21,105 | 23,282 | 17,436 | 32,715 | 29,240 | 30,494 | 18,985 | 36,757 | 36,960 | 39,864 | 18,287 | 36,276 | 35,595 | 30,727 | 16,201 | 27,854 | 26,378 | 24,818 | 13,781 | 25,805 | 25,839 | 27,012 | 15,210 | 20,594 | 19,316 | 21,266 | 5,635 | 23,492 | 21,826 | 23,390 | 5,869 | 21,411 | 24,390 | 25,264 | 6,650 | 26,968 | 29,099 | 35,283 | 6,157 | 40,820 | 47,715 | 39,229 | 6,027 | 28,818 | 28,566 | 6,912 | 29,374 |
Totaal kortlopende verplichtingen
| 69,065 | 68,392 | 60,378 | 61,632 | 59,825 | 70,938 | 65,517 | 59,671 | 54,319 | 54,810 | 29,965 | 45,197 | 53,450 | 79,306 | 69,670 | 57,824 | 38,405 | 80,812 | 84,844 | 82,063 | 64,983 | 89,720 | 93,859 | 94,056 | 99,972 | 96,915 | 83,475 | 94,917 | 95,815 | 100,512 | 93,604 | 80,796 | 78,744 | 74,864 | 75,020 | 83,835 | 82,753 | 84,737 | 73,420 | 75,910 | 77,876 | 90,252 | 80,616 | 73,442 | 69,079 | 75,232 | 68,500 | 81,391 | 79,230 | 84,655 | 86,562 | 80,303 | 81,362 | 80,811 | 101,407 | 128,306 | 95,503 | 106,816 | 78,703 | 76,521 | 75,353 | 74,828 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 12,279 | 0 | 0 | 0 | 550 | 0 | 0 | 0 | 1,159 | 0 | 0 | 0 | 1,328 | 0 | 0 | 0 | 1,415 | 0 | 0 | 0 | 1,145 | 0 | 0 | 0 | 2,283 | 0 | 0 | 0 | 1,669 | 0 | 0 | 0 | 1,176 | 0 | 0 | 0 | 960 | 0 | 0 | 0 | 1,688 | 0 | 0 | 0 | 2,539 | 0 | 0 | 0 | 739 | 0 | 0 | 0 | 5,592 | 0 | 0 | 0 | 10,797 | 0 | 0 | 3,473 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | -1,282 | 0 | 0 | 0 | -1,298 | 0 | 0 | 0 | -1,317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 2,092 | 0 | 0 | 0 | 1,282 | 0 | 0 | 0 | 1,298 | 0 | 0 | 0 | 1,317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 12,589 | 3,368 | 5,054 | 4,984 | 4,998 | 4,676 | 3,844 | 4,035 | 3,838 | 3,075 | 5,789 | 6,243 | 6,118 | 5,243 | 15,112 | 14,223 | 14,539 | 13,690 | 12,734 | 13,102 | 12,311 | 11,625 | 12,344 | 12,965 | 13,529 | 12,109 | 14,649 | 14,266 | 14,643 | 12,919 | 17,241 | 17,265 | 17,520 | 16,519 | 10,987 | 11,416 | 11,817 | 11,486 | 14,059 | 17,285 | 18,089 | 17,384 | 13,845 | 13,735 | 14,090 | 12,880 | 16,411 | 15,560 | 16,150 | 12,077 | 12,737 | 11,784 | 13,549 | 10,597 | 19,411 | 20,862 | 17,716 | 7,731 | 10,375 | 11,007 | 6,957 | 8,016 |
Totaal niet-vlottende verplichtingen
| 12,589 | 17,739 | 5,054 | 4,984 | 4,998 | 5,226 | 3,844 | 4,035 | 3,838 | 4,234 | 5,789 | 6,243 | 6,118 | 6,571 | 15,112 | 14,223 | 14,539 | 15,105 | 12,734 | 13,102 | 12,311 | 12,770 | 12,344 | 12,965 | 13,529 | 14,392 | 14,649 | 14,266 | 14,643 | 14,588 | 17,241 | 17,265 | 17,520 | 17,695 | 10,987 | 11,416 | 11,817 | 12,446 | 14,059 | 17,285 | 18,089 | 19,072 | 13,845 | 13,735 | 14,090 | 15,419 | 16,411 | 15,560 | 16,150 | 12,816 | 12,737 | 11,784 | 13,549 | 16,189 | 19,411 | 20,862 | 17,716 | 18,528 | 10,375 | 11,007 | 10,430 | 8,016 |
Totaal passiva
| 81,654 | 86,131 | 65,432 | 66,616 | 64,823 | 76,164 | 69,361 | 63,706 | 58,157 | 59,044 | 35,754 | 51,440 | 59,568 | 85,877 | 84,782 | 72,047 | 52,944 | 95,917 | 97,578 | 95,165 | 77,294 | 102,490 | 106,203 | 107,021 | 113,501 | 111,307 | 98,124 | 109,183 | 110,458 | 115,100 | 110,845 | 98,061 | 96,264 | 92,559 | 86,007 | 95,251 | 94,570 | 97,183 | 87,479 | 93,195 | 95,965 | 109,324 | 94,461 | 87,177 | 83,169 | 90,651 | 84,911 | 96,951 | 95,380 | 97,471 | 99,299 | 92,087 | 94,911 | 97,000 | 120,818 | 149,168 | 113,219 | 125,344 | 89,078 | 87,528 | 85,783 | 82,844 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 168,646 | 0 | 0 | 0 | 165,311 | 167,303 | 166,394 | 170,190 | 0 | 6,214 | 1,946 | 2,103 | 2,260 | 2,400 | 752 | 867 | 984 | 1,101 | 1,212 | 1,338 | 1,463 | 1,588 | 1,939 | 2,121 | 2,303 | 2,486 | 4,759 | 4,995 | 5,230 | 5,466 | 1,088 | 1,227 | 1,366 | 1,506 | 2,637 | 2,908 | 3,179 | 3,449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 | 7,904 |
Ingehouden winsten
| 149,629 | 151,849 | 153,476 | 175,174 | 174,861 | 175,639 | 173,426 | 172,092 | 171,525 | 173,517 | 172,608 | 176,404 | 176,793 | 177,564 | 174,279 | 172,869 | 172,590 | 177,407 | 175,544 | 174,021 | 171,846 | 173,340 | 171,114 | 171,109 | 170,237 | 169,516 | 168,207 | 172,446 | 174,502 | 173,804 | 169,431 | 167,759 | 167,440 | 167,356 | 164,412 | 163,246 | 161,214 | 160,748 | 149,902 | 148,559 | 146,835 | 146,434 | 143,777 | 141,338 | 139,955 | 141,064 | 139,966 | 142,844 | 139,712 | 138,958 | 137,706 | 133,663 | 132,611 | 133,962 | 136,076 | 134,128 | 129,096 | 128,177 | 127,151 | 123,921 | 121,193 | 125,758 |
Overige gereserveerde algehele resultaten
| 6,093 | 6,261 | 3,378 | 3,439 | 3,500 | 3,561 | 4,749 | 4,794 | 4,840 | 4,886 | 3,722 | 3,757 | 3,791 | -6,214 | -1,946 | -2,103 | -2,260 | -2,400 | -752 | -867 | -984 | -1,101 | -1,212 | -1,338 | -1,463 | -1,588 | -1,939 | -2,121 | -2,303 | -2,486 | -4,759 | -4,995 | -5,230 | -5,466 | -1,088 | -1,227 | -1,366 | -1,506 | -2,637 | -2,908 | -3,179 | -3,449 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8,317 | 8,319 | 8,317 | -14,119 | -182,765 | -14,119 | -14,119 | -14,118 | -179,429 | -181,421 | -180,512 | -184,308 | -14,118 | -10,293 | -16,065 | -16,222 | -16,379 | -16,519 | -14,871 | -14,986 | -15,103 | -15,220 | -15,331 | -15,457 | -15,582 | -15,707 | -16,058 | -16,240 | -2,150 | -2,332 | -4,605 | -4,841 | -5,076 | -5,312 | -934 | -1,072 | -1,211 | -1,351 | -2,482 | -2,753 | -3,024 | -3,294 | 155 | 159 | 160 | 162 | 228 | 5,923 | 5,923 | 5,923 | 5,925 | 8,037 | 8,037 | 8,037 | 8,036 | 8,036 | 8,037 | 8,039 | 8,039 | 8,039 | 8,017 | 8,019 |
Totaal eigen vermogen van aandeelhouders
| 171,943 | 174,333 | 173,075 | 172,398 | 172,146 | 172,985 | 171,960 | 170,672 | 170,151 | 172,189 | 170,116 | 173,947 | 174,370 | 175,175 | 166,118 | 164,551 | 164,115 | 168,792 | 168,577 | 166,939 | 164,647 | 166,024 | 163,687 | 163,556 | 162,559 | 161,713 | 160,053 | 164,110 | 180,256 | 179,376 | 172,730 | 170,822 | 170,268 | 169,948 | 171,382 | 170,078 | 167,907 | 167,301 | 155,324 | 153,710 | 151,715 | 151,044 | 151,838 | 149,402 | 148,020 | 149,131 | 148,098 | 156,671 | 153,539 | 152,785 | 151,535 | 149,604 | 148,552 | 149,903 | 152,016 | 150,068 | 145,037 | 144,120 | 143,094 | 139,864 | 137,114 | 141,681 |
Totaal eigen vermogen
| 171,943 | 174,333 | 173,075 | 172,398 | 172,146 | 172,985 | 171,960 | 170,672 | 170,151 | 172,189 | 170,116 | 173,947 | 174,370 | 175,175 | 166,118 | 164,551 | 164,115 | 168,792 | 168,577 | 166,939 | 164,647 | 166,024 | 163,687 | 163,556 | 162,559 | 161,713 | 160,053 | 164,110 | 180,256 | 179,376 | 172,730 | 170,822 | 170,268 | 169,948 | 171,382 | 170,078 | 167,907 | 167,301 | 155,324 | 153,710 | 151,715 | 151,044 | 151,838 | 149,402 | 148,020 | 149,131 | 148,098 | 156,671 | 153,539 | 152,785 | 151,535 | 149,604 | 148,552 | 149,903 | 152,016 | 150,068 | 145,037 | 144,120 | 143,094 | 139,864 | 137,114 | 141,681 |
Totaal passiva en aandeelhoudersvermogen
| 253,597 | 260,464 | 238,507 | 239,014 | 236,969 | 249,149 | 241,321 | 234,378 | 228,308 | 231,233 | 205,870 | 225,387 | 233,938 | 261,052 | 250,900 | 236,598 | 217,059 | 264,709 | 266,155 | 262,104 | 241,941 | 268,514 | 269,890 | 270,577 | 276,060 | 273,020 | 258,177 | 273,293 | 290,714 | 294,476 | 283,575 | 268,883 | 266,532 | 262,507 | 257,389 | 265,329 | 262,477 | 264,484 | 242,803 | 246,905 | 247,680 | 260,368 | 246,299 | 236,579 | 231,189 | 239,782 | 233,009 | 253,622 | 248,919 | 250,256 | 250,834 | 241,691 | 243,463 | 246,903 | 272,834 | 299,236 | 258,256 | 269,464 | 232,172 | 227,392 | 222,897 | 224,525 |