NOK Corporation
TSE:7240.T
2302 (JPY) • At close November 12, 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
| 130,097 | 136,257 | 113,032 | 121,699 | 109,991 | 104,690 | 97,283 | 112,321 | 108,772 | 113,085 | 103,889 | 106,554 | 120,940 | 120,421 | 128,684 | 134,100 | 126,582 | 82,400 | 77,697 | 74,269 | 75,874 | 80,798 | 78,057 | 81,401 | 84,668 | 89,457 | 82,294 | 89,804 | 95,694 | 91,726 | 84,103 | 81,012 | 85,105 | 95,881 | 92,275 | 82,910 | 99,183 | 102,406 | 92,056 | 88,283 | 71,742 | 78,633 | 57,037 | 66,168 | 70,827 | 65,342 | 50,705 | 55,641 | 63,462 | 75,545 | 67,171 | 77,598 | 83,588 | 86,703 | 71,548 | 86,785 | 89,014 | 93,104 | 82,112 | 92,820 | 82,600 | 44,203 |
Kortetermijnbeleggingen
| 0 | 656 | 0 | 643 | -45,383 | -6,303 | 0 | 314 | -36,879 | -26,963 | -30,515 | -30,208 | 0 | -2,578 | -33,937 | -36,380 | -36,848 | -2,931 | -36,261 | -38,145 | -39,914 | -3,796 | -35,687 | -34,394 | -33,691 | -3,654 | -29,850 | -29,720 | -29,276 | -4,156 | -29,177 | -25,060 | -24,849 | -4,292 | -30,425 | -33,621 | -33,537 | -7,165 | -30,369 | -29,196 | -27,215 | -5,492 | -29,320 | -28,483 | -26,245 | -5,987 | -23,394 | -27,095 | 0 | -6,683 | 0 | 0 | 0 | -7,116 | 0 | 0 | 0 | -7,443 | 0 | 0 | -7,791 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 130,097 | 136,913 | 113,032 | 121,699 | 109,991 | 104,690 | 97,283 | 112,321 | 108,772 | 113,085 | 103,889 | 106,554 | 120,940 | 120,421 | 128,684 | 134,100 | 126,582 | 82,400 | 77,697 | 74,269 | 75,874 | 80,798 | 78,057 | 81,401 | 84,668 | 89,457 | 82,294 | 89,804 | 95,694 | 91,726 | 84,103 | 81,012 | 85,105 | 95,881 | 92,275 | 82,910 | 99,183 | 102,406 | 92,056 | 88,283 | 71,742 | 78,633 | 57,037 | 66,168 | 70,827 | 65,342 | 50,705 | 55,641 | 63,462 | 75,545 | 67,171 | 77,598 | 83,588 | 86,703 | 71,548 | 86,785 | 89,014 | 93,104 | 82,112 | 92,820 | 82,600 | 44,203 |
Nettovorderingen
| 180,958 | 176,680 | 165,310 | 163,799 | 143,980 | 141,172 | 149,621 | 163,877 | 147,745 | 151,015 | 150,823 | 140,428 | 133,540 | 134,489 | 140,547 | 120,104 | 104,499 | 122,157 | 144,523 | 143,361 | 121,866 | 145,168 | 163,526 | 168,361 | 156,471 | 155,448 | 175,368 | 172,560 | 156,236 | 159,470 | 176,315 | 163,105 | 134,939 | 138,894 | 157,014 | 179,962 | 163,486 | 167,312 | 187,296 | 164,900 | 144,189 | 167,227 | 159,694 | 145,618 | 146,165 | 168,657 | 149,936 | 142,467 | 145,449 | 141,598 | 146,305 | 129,301 | 123,229 | 130,328 | 135,403 | 131,674 | 125,367 | 128,354 | 121,116 | 105,559 | 92,102 | 118,495 |
Voorraad
| 116,670 | 114,766 | 116,848 | 123,369 | 125,517 | 119,596 | 126,073 | 127,698 | 119,396 | 111,260 | 100,686 | 98,110 | 85,487 | 83,679 | 79,934 | 81,680 | 81,267 | 80,813 | 83,618 | 85,397 | 84,469 | 86,714 | 89,981 | 94,689 | 91,884 | 88,770 | 87,760 | 86,859 | 76,446 | 76,095 | 75,838 | 77,530 | 72,363 | 74,997 | 89,149 | 98,445 | 87,043 | 80,620 | 76,691 | 73,389 | 62,810 | 66,900 | 64,834 | 64,171 | 61,971 | 64,524 | 63,569 | 62,801 | 60,913 | 58,821 | 57,278 | 55,304 | 53,861 | 53,222 | 52,158 | 51,731 | 50,896 | 50,015 | 47,243 | 45,691 | 49,127 | 55,519 |
Overige vlottende activa
| 11,960 | 12,618 | 34,587 | 34,063 | 33,920 | 35,688 | 37,257 | 34,096 | 33,631 | 31,683 | 31,299 | 31,136 | 30,746 | 29,773 | 31,197 | 23,726 | 25,257 | 27,582 | 29,353 | 29,101 | 31,498 | 15,148 | 16,267 | 18,545 | 14,905 | 14,734 | 19,635 | 21,211 | 18,603 | 12,364 | 17,181 | 22,336 | 22,056 | 13,296 | 16,606 | 18,278 | 17,747 | 11,937 | 19,374 | 20,393 | 19,702 | 12,024 | 16,134 | 17,215 | 14,485 | 10,928 | 14,456 | 17,881 | 14,775 | 12,834 | 16,430 | 20,872 | 16,369 | 11,173 | 14,421 | 14,792 | 13,705 | 8,328 | 12,249 | 12,522 | 9,289 | 16,387 |
Totaal vlottende activa
| 439,685 | 440,977 | 429,777 | 442,930 | 413,408 | 401,146 | 410,234 | 437,992 | 409,544 | 407,043 | 386,697 | 376,228 | 370,713 | 368,362 | 380,362 | 359,610 | 337,605 | 312,952 | 335,191 | 332,128 | 313,707 | 327,828 | 347,831 | 362,996 | 347,928 | 348,409 | 365,057 | 370,434 | 346,979 | 339,655 | 353,437 | 343,983 | 314,463 | 323,068 | 355,044 | 379,595 | 367,459 | 362,275 | 375,417 | 346,965 | 298,443 | 324,784 | 297,699 | 293,172 | 293,448 | 309,451 | 278,666 | 278,790 | 284,599 | 288,798 | 287,184 | 283,075 | 277,047 | 281,426 | 273,530 | 284,982 | 278,982 | 279,801 | 262,720 | 256,592 | 233,118 | 234,604 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 257,991 | 249,753 | 255,788 | 260,799 | 257,320 | 252,638 | 249,933 | 257,743 | 257,433 | 249,203 | 241,236 | 236,339 | 237,404 | 239,301 | 238,068 | 245,332 | 248,261 | 251,076 | 266,040 | 263,190 | 262,598 | 262,496 | 269,527 | 270,453 | 261,277 | 257,348 | 259,141 | 254,834 | 246,080 | 243,943 | 240,993 | 225,180 | 219,231 | 222,432 | 227,066 | 227,177 | 229,520 | 219,807 | 216,412 | 205,961 | 194,313 | 200,132 | 194,794 | 195,469 | 189,969 | 180,469 | 166,525 | 159,623 | 156,897 | 149,410 | 149,713 | 154,168 | 157,066 | 157,127 | 162,573 | 167,797 | 172,209 | 173,739 | 177,905 | 189,868 | 193,439 | 209,001 |
Goodwill
| 0 | 10,512 | 10,669 | 0 | 0 | 141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 14 | 21 | 28 | 40 | 48 | 58 | 65 | 73 | 71 | 82 | 98 | 102 | 130 | 164 | 190 | 206 | 241 | 264 | 311 | 210 | 480 | 748 | 1,237 | 1,622 |
Immateriële activa
| 14,910 | 4,361 | 4,037 | 4,045 | 4,107 | 3,958 | 4,019 | 4,158 | 4,090 | 3,971 | 3,797 | 3,766 | 3,858 | 4,044 | 3,960 | 4,042 | 4,067 | 4,181 | 4,342 | 4,349 | 4,504 | 4,760 | 5,105 | 5,341 | 4,147 | 4,061 | 4,275 | 4,300 | 4,284 | 4,337 | 3,449 | 3,213 | 3,261 | 2,895 | 2,967 | 2,809 | 2,916 | 2,771 | 2,643 | 2,541 | 2,464 | 2,515 | 1,488 | 1,503 | 1,467 | 1,403 | 1,388 | 1,473 | 1,577 | 1,543 | 1,074 | 1,092 | 1,110 | 1,108 | 1,143 | 1,180 | 1,240 | 1,240 | 1,287 | 1,384 | 1,357 | 1,502 |
Goodwill en immateriële activa
| 14,910 | 14,873 | 14,706 | 4,045 | 4,107 | 3,958 | 4,019 | 4,158 | 4,090 | 3,971 | 3,797 | 3,766 | 3,858 | 4,044 | 3,960 | 4,042 | 4,067 | 4,181 | 4,342 | 4,349 | 4,504 | 4,760 | 5,105 | 5,341 | 4,147 | 4,061 | 4,275 | 4,300 | 4,284 | 4,337 | 3,449 | 3,213 | 3,261 | 2,895 | 2,967 | 2,809 | 2,916 | 2,777 | 2,657 | 2,562 | 2,492 | 2,555 | 1,536 | 1,561 | 1,532 | 1,476 | 1,459 | 1,555 | 1,675 | 1,645 | 1,204 | 1,256 | 1,300 | 1,314 | 1,384 | 1,444 | 1,551 | 1,450 | 1,767 | 2,132 | 2,594 | 3,124 |
Langetermijnbeleggingen
| 247,999 | 221,275 | 179,476 | 183,950 | 230,151 | 169,619 | 151,960 | 154,335 | 197,107 | 190,607 | 198,695 | 199,292 | 164,766 | 165,777 | 186,706 | 174,596 | 169,868 | 126,049 | 185,919 | 181,010 | 184,303 | 153,862 | 181,176 | 192,236 | 186,296 | 158,428 | 193,432 | 177,980 | 167,342 | 138,180 | 164,456 | 140,460 | 131,868 | 124,296 | 167,944 | 160,144 | 176,696 | 144,612 | 161,388 | 148,488 | 139,851 | 113,604 | 140,783 | 131,320 | 123,270 | 91,131 | 96,223 | 85,457 | 0 | 73,217 | 0 | 0 | 0 | 66,205 | 0 | 0 | 0 | 66,272 | 0 | 0 | 50,483 | 0 |
Belastingvorderingen
| 2 | 6,000 | -179,476 | -183,950 | -40,666 | 4,965 | -151,960 | -154,335 | -34,938 | 4,508 | -30,515 | -30,208 | -164,766 | 4,484 | -186,706 | -174,596 | -169,868 | 12,553 | -185,919 | -181,010 | -184,303 | 13,773 | -181,176 | -192,236 | -186,296 | 4,802 | -193,432 | -177,980 | -167,342 | 6,121 | -164,456 | -140,460 | -131,868 | 3,919 | -167,944 | -160,144 | -176,696 | 3,107 | -161,388 | -148,488 | -139,851 | 3,485 | -140,783 | -131,320 | -123,270 | 2,849 | -96,223 | -85,457 | 0 | 1,787 | 0 | 0 | 0 | 5,679 | 0 | 0 | 0 | 8,889 | 0 | 0 | 12,433 | 0 |
Overige niet-vlottende activa
| 0 | 19,501 | 226,554 | 232,350 | 40,666 | 30,420 | 190,422 | 194,490 | 34,937 | 1,988 | 30,515 | 30,208 | 194,284 | 21,028 | 186,706 | 174,595 | 169,868 | 21,881 | 185,919 | 181,010 | 184,303 | 22,409 | 181,176 | 192,236 | 186,296 | 22,446 | 193,431 | 177,980 | 167,342 | 19,558 | 164,457 | 140,460 | 131,868 | 20,376 | 167,944 | 160,143 | 176,697 | 22,504 | 161,388 | 148,488 | 139,852 | 18,701 | 140,783 | 131,320 | 123,270 | 16,579 | 96,223 | 85,459 | 89,076 | 14,574 | 78,689 | 81,847 | 86,496 | 13,802 | 83,084 | 85,667 | 87,357 | 17,104 | 90,117 | 86,967 | 17,705 | 79,213 |
Totaal niet-vlottende activa
| 520,902 | 511,402 | 497,048 | 497,194 | 491,578 | 461,600 | 444,374 | 456,391 | 458,629 | 450,277 | 443,728 | 439,397 | 435,546 | 434,634 | 428,734 | 423,969 | 422,196 | 415,740 | 456,301 | 448,549 | 451,405 | 457,300 | 455,808 | 468,030 | 451,720 | 447,085 | 456,847 | 437,114 | 417,706 | 412,139 | 408,899 | 368,853 | 354,360 | 373,918 | 397,977 | 390,129 | 409,133 | 392,807 | 380,457 | 357,011 | 336,657 | 338,477 | 337,113 | 328,350 | 314,771 | 292,504 | 264,207 | 246,637 | 247,648 | 240,633 | 229,606 | 237,271 | 244,862 | 244,127 | 247,041 | 254,908 | 261,117 | 267,454 | 269,789 | 278,967 | 276,654 | 291,338 |
Totaal activa
| 960,587 | 952,379 | 926,827 | 940,126 | 904,987 | 862,750 | 854,610 | 894,384 | 868,175 | 857,324 | 830,426 | 815,627 | 806,260 | 803,000 | 809,098 | 783,582 | 759,802 | 728,695 | 791,494 | 780,678 | 765,114 | 785,133 | 803,640 | 831,028 | 799,648 | 795,497 | 821,907 | 807,549 | 764,687 | 751,797 | 762,337 | 712,837 | 668,824 | 696,989 | 753,022 | 769,727 | 776,592 | 755,084 | 755,876 | 703,978 | 635,101 | 663,265 | 634,814 | 621,525 | 608,221 | 601,958 | 542,875 | 525,427 | 532,247 | 529,431 | 516,790 | 520,346 | 521,909 | 525,553 | 520,571 | 539,890 | 540,099 | 547,255 | 532,509 | 535,559 | 509,772 | 525,942 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 66,975 | 68,548 | 72,863 | 70,196 | 60,721 | 52,839 | 57,502 | 69,449 | 55,941 | 62,568 | 62,397 | 60,616 | 50,910 | 48,968 | 56,879 | 51,278 | 36,098 | 44,915 | 51,492 | 57,846 | 44,241 | 44,557 | 55,738 | 61,838 | 58,791 | 57,571 | 68,518 | 75,665 | 58,747 | 60,169 | 68,779 | 73,208 | 53,307 | 46,958 | 58,718 | 84,941 | 75,153 | 64,332 | 76,038 | 73,952 | 57,855 | 67,653 | 58,547 | 55,901 | 45,387 | 61,251 | 55,697 | 52,535 | 55,696 | 51,847 | 54,405 | 51,942 | 50,953 | 50,552 | 45,136 | 51,184 | 45,673 | 50,872 | 45,222 | 41,121 | 34,235 | 52,569 |
Kortlopende schulden
| 63,857 | 57,276 | 72,903 | 58,852 | 55,609 | 54,329 | 62,651 | 68,130 | 67,112 | 60,545 | 62,304 | 59,342 | 74,772 | 76,914 | 96,320 | 102,564 | 101,462 | 59,617 | 71,051 | 63,952 | 68,452 | 66,972 | 82,144 | 76,454 | 69,251 | 58,398 | 55,756 | 57,783 | 68,933 | 55,172 | 60,415 | 58,343 | 48,026 | 47,132 | 53,903 | 57,417 | 57,533 | 55,095 | 65,869 | 65,773 | 67,401 | 83,887 | 75,581 | 76,725 | 86,453 | 81,541 | 70,202 | 59,543 | 57,592 | 56,061 | 52,659 | 49,584 | 49,150 | 46,659 | 47,841 | 57,910 | 60,412 | 63,793 | 63,732 | 65,433 | 61,890 | 58,655 |
Belastingschulden
| 2,664 | 13,441 | 3,534 | 4,993 | 2,053 | 2,317 | 1,707 | 5,151 | 2,580 | 6,924 | 3,547 | 5,032 | 3,112 | 3,816 | 2,089 | 2,252 | 1,576 | 2,121 | 1,492 | 2,872 | 2,182 | 3,549 | 2,716 | 4,792 | 2,459 | 5,084 | 4,033 | 5,542 | 2,357 | 6,085 | 3,696 | 2,568 | 1,734 | 2,676 | 5,464 | 5,398 | 3,824 | 8,352 | 7,127 | 3,987 | 1,883 | 6,011 | 3,949 | 5,403 | 3,608 | 3,605 | 1,575 | 4,130 | 3,141 | 6,019 | 3,118 | 3,999 | 1,686 | 5,339 | 2,793 | 2,769 | 2,840 | 1,815 | 2,084 | 1,532 | 0 | 1,389 |
Uitgestelde opbrengsten
| 2,664 | 13,441 | 12,187 | 19,916 | 10,997 | 13,512 | 10,200 | 20,072 | 11,845 | 18,072 | 11,933 | 18,927 | 11,577 | 14,347 | 10,104 | 15,587 | 9,871 | 12,604 | 8,189 | 16,043 | 9,855 | 13,674 | 8,228 | 16,762 | 9,647 | 15,464 | 9,636 | 17,657 | 9,419 | 15,865 | 9,060 | 13,431 | 8,420 | 11,639 | 10,526 | 16,352 | 10,671 | 17,868 | 13,049 | 15,797 | 9,825 | 16,298 | 10,499 | 16,084 | 10,381 | 13,258 | 6,297 | 13,377 | 8,483 | 15,349 | 7,798 | 13,733 | 7,655 | 15,670 | 9,020 | 14,499 | 10,655 | 10,867 | 7,216 | 12,492 | 6,685 | 5,996 |
Overige kortlopende verplichtingen
| 9,884 | -8,032 | -9,969 | -6,107 | 4,715 | 7,483 | 3,795 | -13,029 | 4,598 | -8,340 | -5,556 | -9,625 | 2,889 | 4,118 | -5,516 | -5,579 | 10,177 | 1,766 | 3,302 | -5,089 | 10,178 | 7,752 | -3,092 | -9,162 | -3,934 | -8,436 | -11,440 | -24,689 | -4,207 | -13,400 | -13,687 | -20,285 | 3,038 | 1,398 | -4,704 | -36,712 | -23,983 | -20,630 | -29,385 | -31,723 | -15,955 | -23,584 | -18,302 | -19,107 | -5,195 | -18,924 | -12,530 | -13,187 | -14,280 | -12,400 | -8,949 | -13,414 | -9,831 | -14,587 | -2,876 | -13,029 | -8,076 | -15,300 | -11,021 | -11,130 | 1,255 | -10,421 |
Totaal kortlopende verplichtingen
| 213,019 | 213,222 | 224,381 | 218,046 | 194,816 | 183,319 | 193,357 | 219,222 | 198,017 | 202,337 | 197,022 | 194,908 | 194,170 | 197,131 | 216,755 | 217,380 | 195,282 | 165,938 | 187,018 | 193,470 | 179,149 | 181,061 | 201,472 | 212,522 | 195,005 | 185,652 | 195,021 | 207,623 | 193,996 | 184,060 | 197,042 | 200,473 | 167,832 | 156,761 | 182,625 | 212,337 | 198,351 | 189,349 | 208,736 | 201,738 | 178,864 | 217,918 | 188,821 | 190,907 | 186,021 | 201,982 | 176,938 | 168,933 | 166,328 | 168,723 | 163,436 | 157,786 | 150,566 | 154,185 | 147,050 | 164,517 | 157,177 | 162,919 | 152,455 | 150,569 | 138,300 | 160,757 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 19,723 | 18,871 | 16,411 | 18,346 | 19,192 | 17,526 | 15,453 | 14,398 | 12,335 | 10,398 | 11,111 | 10,840 | 12,132 | 13,161 | 14,828 | 15,769 | 16,657 | 17,441 | 19,296 | 17,284 | 18,218 | 19,563 | 8,985 | 7,073 | 9,083 | 9,931 | 14,762 | 16,708 | 15,468 | 17,790 | 20,130 | 20,587 | 20,378 | 21,307 | 20,856 | 20,709 | 24,065 | 24,162 | 25,575 | 25,178 | 14,546 | 14,277 | 21,908 | 24,064 | 27,403 | 29,304 | 28,553 | 30,719 | 35,014 | 39,920 | 43,656 | 48,754 | 53,355 | 58,885 | 64,367 | 69,346 | 73,986 | 78,414 | 81,667 | 85,613 | 75,184 | 39,048 |
Uitgestelde opbrengsten niet-vlottend
| -24,250 | 2,227 | 63,859 | 63,677 | 63,720 | 63,391 | 71,956 | 74,070 | 74,065 | 73,934 | 77,748 | 77,633 | 77,846 | 77,980 | 92,498 | 92,164 | 92,606 | 92,536 | 87,218 | 86,665 | 86,778 | 87,842 | 81,573 | 81,438 | 81,289 | 82,302 | 81,403 | 81,143 | 81,377 | 81,970 | 71,536 | 71,504 | 71,898 | 72,642 | 56,791 | 57,224 | 58,244 | 59,111 | 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
| 24,250 | 24,332 | 18,000 | 17,991 | 19,339 | 13,075 | 8,544 | 7,667 | 10,127 | 9,404 | 10,568 | 9,063 | 8,201 | 7,549 | 9,075 | 3,503 | 2,454 | 772 | 9,255 | 6,166 | 7,163 | 7,133 | 7,983 | 12,784 | 12,358 | 13,874 | 16,940 | 12,753 | 9,586 | 8,887 | 11,443 | 7,532 | 4,947 | 8,544 | 16,664 | 12,989 | 17,671 | 15,219 | 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
| 81,941 | 54,723 | 8,958 | 8,068 | 8,078 | 8,095 | 7,953 | 8,061 | 8,371 | 6,899 | 5,219 | 4,994 | 4,993 | 5,067 | 4,751 | 4,770 | 4,738 | 4,772 | 4,750 | 4,490 | 3,925 | 4,038 | 3,782 | 3,827 | 3,851 | 3,846 | 3,872 | 3,918 | 3,973 | 3,981 | 4,119 | 4,045 | 4,142 | 4,335 | 4,290 | 4,336 | 4,440 | 4,491 | 78,131 | 74,206 | 71,438 | 66,661 | 58,053 | 54,469 | 51,032 | 50,457 | 49,339 | 48,768 | 49,367 | 48,614 | 48,977 | 49,476 | 50,009 | 49,999 | 49,224 | 49,213 | 49,538 | 49,419 | 49,755 | 50,269 | 50,158 | 52,477 |
Totaal niet-vlottende verplichtingen
| 101,664 | 100,153 | 107,228 | 108,082 | 110,329 | 102,087 | 103,906 | 104,196 | 104,898 | 100,635 | 104,646 | 102,530 | 103,172 | 103,757 | 121,152 | 116,206 | 116,455 | 115,521 | 120,519 | 114,605 | 116,084 | 118,576 | 102,323 | 105,122 | 106,581 | 109,953 | 116,977 | 114,522 | 110,404 | 112,628 | 107,228 | 103,668 | 101,365 | 106,828 | 98,601 | 95,258 | 104,420 | 102,983 | 103,706 | 99,384 | 85,984 | 80,938 | 79,961 | 78,533 | 78,435 | 79,761 | 77,892 | 79,487 | 84,381 | 88,534 | 92,633 | 98,230 | 103,364 | 108,884 | 113,591 | 118,559 | 123,524 | 127,833 | 131,422 | 135,882 | 125,342 | 91,525 |
Totaal passiva
| 314,683 | 313,375 | 331,609 | 326,128 | 305,145 | 285,406 | 297,263 | 323,418 | 302,915 | 302,972 | 301,668 | 297,438 | 297,342 | 300,888 | 337,907 | 333,586 | 311,737 | 281,459 | 307,537 | 308,075 | 295,233 | 299,637 | 303,795 | 317,644 | 301,586 | 295,605 | 311,998 | 322,145 | 304,400 | 296,688 | 304,270 | 304,141 | 269,197 | 263,589 | 281,226 | 307,595 | 302,771 | 292,332 | 312,442 | 301,122 | 264,848 | 298,856 | 268,782 | 269,440 | 264,456 | 281,743 | 254,830 | 248,420 | 250,709 | 257,257 | 256,069 | 256,016 | 253,930 | 263,069 | 260,641 | 283,076 | 280,701 | 290,752 | 283,877 | 286,451 | 263,642 | 252,282 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 404,904 | 0 | 0 | 0 | 408,573 | 412,577 | 405,333 | 403,781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 | 23,335 |
Ingehouden winsten
| 383,930 | 385,291 | 374,818 | 372,357 | 362,473 | 368,823 | 369,077 | 370,012 | 361,880 | 365,880 | 358,924 | 357,371 | 351,215 | 346,531 | 346,446 | 339,590 | 342,194 | 351,622 | 358,449 | 359,553 | 354,636 | 362,604 | 378,089 | 373,160 | 367,358 | 367,822 | 362,497 | 353,113 | 341,775 | 341,188 | 334,146 | 322,833 | 316,511 | 322,251 | 325,568 | 320,091 | 306,401 | 302,571 | 295,329 | 277,071 | 265,829 | 257,894 | 253,095 | 245,251 | 242,413 | 239,637 | 230,721 | 227,336 | 222,606 | 220,432 | 217,138 | 212,577 | 209,292 | 206,956 | 203,085 | 201,517 | 197,095 | 192,427 | 188,420 | 184,416 | 192,861 | 200,530 |
Overige gereserveerde algehele resultaten
| 174,345 | 165,237 | 133,348 | 141,771 | 138,579 | 111,416 | 90,547 | 102,349 | 102,658 | 89,683 | 74,206 | 67,685 | 65,673 | 46,393 | 35,708 | 22,742 | 19,167 | 9,076 | 37,843 | 26,605 | 28,904 | 35,220 | 34,245 | 52,758 | 43,966 | 45,984 | 61,520 | 48,276 | 36,431 | 32,540 | 43,098 | 9,193 | 4,481 | 29,241 | 63,201 | 56,030 | 80,026 | 73,646 | 63,358 | 44,140 | 25,990 | 28,509 | 37,648 | 33,793 | 27,893 | 9,032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 12,330 | 12,192 | 13,448 | 21,791 | -385,808 | 18,850 | 21,130 | 21,131 | -385,215 | -389,215 | -382,259 | -380,706 | 23,075 | 41,092 | 23,058 | 23,057 | 23,057 | 23,057 | 23,061 | 23,061 | 23,061 | 23,016 | 23,078 | 22,617 | 22,611 | 22,513 | 22,384 | 22,108 | 21,857 | 21,601 | 21,476 | 21,169 | 20,952 | 20,614 | 20,467 | 22,520 | 22,501 | 22,340 | 22,021 | 21,950 | 21,900 | 21,807 | 21,759 | 21,635 | 21,567 | 21,453 | 10,386 | 2,896 | 11,779 | 6,202 | -1,720 | 6,476 | 13,676 | 10,822 | 12,253 | 11,450 | 18,011 | 19,532 | 16,916 | 21,372 | 10,133 | 27,533 |
Totaal eigen vermogen van aandeelhouders
| 593,940 | 586,055 | 544,949 | 559,254 | 543,483 | 522,424 | 504,089 | 516,827 | 511,231 | 502,260 | 479,539 | 471,466 | 463,298 | 457,351 | 428,547 | 408,724 | 407,753 | 407,090 | 442,688 | 432,554 | 429,936 | 444,175 | 458,747 | 471,870 | 457,270 | 459,654 | 469,736 | 446,832 | 423,398 | 418,664 | 422,055 | 376,530 | 365,279 | 395,441 | 432,571 | 421,976 | 432,263 | 421,892 | 404,043 | 366,496 | 337,054 | 331,545 | 335,837 | 324,014 | 315,208 | 293,457 | 264,442 | 253,567 | 257,720 | 249,969 | 238,753 | 242,388 | 246,303 | 241,113 | 238,673 | 236,302 | 238,441 | 235,294 | 228,671 | 229,123 | 226,329 | 251,398 |
Totaal eigen vermogen
| 645,904 | 639,001 | 595,218 | 613,998 | 599,842 | 577,344 | 557,347 | 570,966 | 565,260 | 554,352 | 528,758 | 518,189 | 508,918 | 502,112 | 471,191 | 449,996 | 448,065 | 447,236 | 483,957 | 472,603 | 469,881 | 485,496 | 499,845 | 513,384 | 498,062 | 499,892 | 509,909 | 485,404 | 460,287 | 455,109 | 458,067 | 408,696 | 399,627 | 433,400 | 471,796 | 462,132 | 473,821 | 462,752 | 443,434 | 402,856 | 370,253 | 364,409 | 366,032 | 352,085 | 343,765 | 320,215 | 288,045 | 277,007 | 281,538 | 272,174 | 260,721 | 264,330 | 267,979 | 262,484 | 259,930 | 256,814 | 259,398 | 256,503 | 248,632 | 249,108 | 246,130 | 273,660 |
Totaal passiva en aandeelhoudersvermogen
| 960,587 | 952,376 | 926,827 | 940,126 | 904,987 | 862,750 | 854,610 | 894,384 | 868,175 | 857,324 | 830,426 | 815,627 | 806,260 | 803,000 | 809,098 | 783,582 | 759,802 | 728,695 | 791,494 | 780,678 | 765,114 | 785,133 | 803,640 | 831,028 | 799,648 | 795,497 | 821,907 | 807,549 | 764,687 | 751,797 | 762,337 | 712,837 | 668,824 | 696,989 | 753,022 | 769,727 | 776,592 | 755,084 | 755,876 | 703,978 | 635,101 | 663,265 | 634,814 | 621,525 | 608,221 | 601,958 | 542,875 | 525,427 | 532,247 | 529,431 | 516,790 | 520,346 | 521,909 | 525,553 | 520,571 | 539,890 | 540,099 | 547,255 | 532,509 | 535,559 | 509,772 | 525,942 |