Nipro Corporation
TSE:8086.T
1375.5 (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
| 83,599 | 96,582 | 79,425 | 87,219 | 88,058 | 89,678 | 102,708 | 95,463 | 84,657 | 95,342 | 83,588 | 80,011 | 75,992 | 90,274 | 106,020 | 120,151 | 86,852 | 95,925 | 91,987 | 103,027 | 108,416 | 129,438 | 132,205 | 143,620 | 125,947 | 141,940 | 146,679 | 134,545 | 117,001 | 123,188 | 124,367 | 130,916 | 111,086 | 126,667 | 106,639 | 104,861 | 96,651 | 112,871 | 93,917 | 99,871 | 75,272 | 84,957 | 86,323 | 81,222 | 84,957 | 106,000 | 83,062 | 96,317 | 73,078 | 95,737 | 79,624 | 86,310 | 107,684 | 81,115 | 57,179 | 55,080 | 48,849 | 59,266 | 53,279 | 43,671 | 49,200 | 41,108 |
Kortetermijnbeleggingen
| 0 | 3,085 | 0 | 3,411 | -23,653 | 4,982 | -85 | -64 | -24,654 | -24,898 | -25,076 | -24,815 | 0 | 4,452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -227 | -268 | -263 | -258 | -253 | -467 | -453 | -437 | -140 | -107 | -103 | -337 | -98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 83,599 | 99,667 | 79,425 | 87,219 | 88,058 | 89,678 | 102,708 | 95,463 | 84,657 | 95,342 | 83,588 | 80,011 | 75,992 | 90,274 | 106,020 | 120,151 | 86,852 | 95,925 | 91,987 | 103,027 | 108,416 | 129,438 | 132,205 | 143,620 | 125,947 | 141,940 | 146,679 | 134,545 | 117,001 | 123,188 | 124,367 | 130,916 | 111,086 | 126,667 | 106,639 | 104,861 | 96,651 | 112,871 | 93,917 | 99,871 | 75,272 | 84,957 | 86,323 | 81,222 | 84,957 | 106,000 | 83,062 | 96,317 | 73,078 | 95,737 | 79,624 | 86,310 | 107,684 | 81,115 | 57,179 | 55,080 | 48,849 | 59,266 | 53,279 | 43,671 | 49,200 | 41,108 |
Nettovorderingen
| 164,667 | 154,878 | 177,708 | 170,355 | 160,485 | 160,271 | 173,391 | 154,350 | 147,785 | 140,285 | 149,749 | 144,783 | 140,183 | 140,521 | 161,031 | 151,479 | 149,611 | 152,462 | 160,696 | 150,941 | 151,089 | 148,970 | 154,092 | 144,040 | 141,457 | 147,470 | 147,860 | 134,600 | 129,101 | 127,442 | 125,733 | 116,256 | 119,180 | 119,615 | 130,453 | 118,971 | 121,364 | 121,440 | 122,908 | 110,460 | 108,434 | 110,533 | 105,289 | 97,757 | 93,974 | 89,040 | 84,648 | 78,651 | 77,731 | 73,470 | 74,761 | 70,275 | 65,767 | 65,441 | 66,763 | 62,239 | 62,099 | 59,452 | 61,347 | 58,260 | 53,793 | 61,568 |
Voorraad
| 233,848 | 227,063 | 229,902 | 226,965 | 215,626 | 207,793 | 205,031 | 197,156 | 184,206 | 176,144 | 174,780 | 173,889 | 172,964 | 164,219 | 163,269 | 161,930 | 155,070 | 153,279 | 146,227 | 143,693 | 141,135 | 137,924 | 135,653 | 133,268 | 129,408 | 129,217 | 126,343 | 122,377 | 118,357 | 115,328 | 109,350 | 106,195 | 104,989 | 102,701 | 106,201 | 107,790 | 103,346 | 102,474 | 96,300 | 93,362 | 91,163 | 90,485 | 88,880 | 86,119 | 84,727 | 81,654 | 74,345 | 74,529 | 73,215 | 71,603 | 68,388 | 65,637 | 62,311 | 60,941 | 62,575 | 59,484 | 58,465 | 54,703 | 54,126 | 52,563 | 51,113 | 52,291 |
Overige vlottende activa
| 58,929 | 42,558 | 48,970 | 40,443 | 34,834 | 31,547 | 30,688 | 28,662 | 30,152 | 25,688 | 25,104 | 22,645 | 25,325 | 26,354 | 29,678 | 34,085 | 31,343 | 31,364 | 26,615 | 24,329 | 22,947 | 26,621 | 22,812 | 19,982 | 20,907 | 17,420 | 18,152 | 14,635 | 17,255 | 20,817 | 21,441 | 18,937 | 18,982 | 19,134 | 19,159 | 20,269 | 15,413 | 13,561 | 10,932 | 12,540 | 11,229 | 10,144 | 12,413 | 13,379 | 16,183 | 11,280 | 11,401 | 7,685 | 9,487 | 9,625 | 10,525 | 10,023 | 10,786 | 9,524 | 8,339 | 6,927 | 6,625 | 6,507 | 6,028 | 6,116 | 6,759 | 6,954 |
Totaal vlottende activa
| 541,043 | 524,166 | 536,005 | 524,982 | 499,003 | 489,289 | 511,818 | 475,631 | 446,800 | 437,459 | 433,221 | 421,328 | 414,464 | 421,368 | 459,998 | 467,645 | 422,876 | 433,030 | 425,525 | 421,990 | 423,587 | 442,953 | 444,762 | 440,910 | 417,719 | 436,047 | 439,034 | 406,157 | 381,714 | 386,775 | 380,891 | 372,304 | 354,237 | 368,117 | 362,452 | 351,891 | 336,774 | 350,346 | 324,057 | 316,233 | 286,098 | 296,119 | 292,905 | 278,477 | 279,841 | 287,974 | 253,456 | 257,182 | 233,511 | 250,435 | 233,298 | 232,245 | 246,548 | 217,021 | 194,856 | 183,730 | 176,038 | 179,928 | 174,780 | 160,610 | 160,865 | 161,921 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 492,181 | 481,508 | 475,052 | 468,396 | 442,204 | 432,550 | 422,992 | 413,326 | 386,161 | 377,752 | 354,063 | 352,795 | 347,845 | 335,906 | 329,646 | 324,518 | 321,554 | 307,551 | 297,154 | 294,967 | 294,198 | 284,483 | 280,944 | 272,066 | 268,540 | 270,273 | 272,301 | 253,555 | 249,484 | 244,222 | 227,266 | 220,405 | 222,883 | 223,756 | 223,872 | 227,167 | 219,154 | 220,195 | 207,810 | 196,721 | 195,554 | 191,593 | 182,653 | 184,580 | 182,198 | 174,702 | 164,320 | 157,530 | 156,929 | 145,678 | 138,637 | 132,519 | 130,369 | 128,505 | 130,015 | 130,434 | 129,190 | 124,208 | 125,289 | 127,720 | 126,739 | 127,456 |
Goodwill
| 15,699 | 15,607 | 17,395 | 17,993 | 13,906 | 14,514 | 15,932 | 16,141 | 15,379 | 15,060 | 14,386 | 15,650 | 13,976 | 13,565 | 15,262 | 14,268 | 14,449 | 14,738 | 17,631 | 17,786 | 18,562 | 19,327 | 25,318 | 26,169 | 26,686 | 27,358 | 29,498 | 26,489 | 27,110 | 27,996 | 26,003 | 25,971 | 27,360 | 28,876 | 30,572 | 25,637 | 26,059 | 26,364 | 26,958 | 27,922 | 27,178 | 28,493 | 28,752 | 29,306 | 29,681 | 22,740 | 11,227 | 11,230 | 14,530 | 11,894 | 14,387 | 9,371 | 7,887 | 7,833 | 11,275 | 11,781 | 12,744 | 561 | 638 | 719 | 851 | 1,104 |
Immateriële activa
| 20,403 | 19,531 | 18,781 | 18,078 | 19,219 | 19,490 | 20,404 | 19,439 | 18,574 | 17,750 | 17,594 | 16,490 | 16,804 | 16,238 | 17,091 | 18,387 | 17,981 | 18,663 | 19,285 | 19,693 | 20,097 | 20,071 | 20,352 | 19,315 | 18,994 | 18,636 | 16,557 | 16,158 | 15,692 | 15,840 | 14,234 | 14,765 | 15,028 | 16,037 | 19,624 | 18,281 | 17,493 | 18,005 | 15,624 | 14,711 | 14,345 | 13,723 | 12,697 | 12,821 | 11,997 | 11,525 | 10,238 | 10,365 | 8,684 | 7,255 | 6,390 | 5,865 | 6,147 | 5,733 | 1,984 | 2,068 | 2,042 | 1,814 | 1,673 | 1,706 | 1,597 | 1,763 |
Goodwill en immateriële activa
| 36,102 | 35,138 | 36,176 | 36,071 | 33,125 | 34,004 | 36,336 | 35,580 | 33,953 | 32,810 | 31,980 | 32,140 | 30,780 | 29,803 | 32,353 | 32,655 | 32,430 | 33,401 | 36,916 | 37,479 | 38,659 | 39,398 | 45,670 | 45,484 | 45,680 | 45,994 | 46,055 | 42,647 | 42,802 | 43,836 | 40,237 | 40,736 | 42,388 | 44,913 | 50,196 | 43,918 | 43,552 | 44,369 | 42,582 | 42,633 | 41,523 | 42,216 | 41,449 | 42,127 | 41,678 | 34,265 | 21,465 | 21,595 | 23,214 | 19,149 | 20,777 | 15,236 | 14,034 | 13,566 | 13,259 | 13,849 | 14,786 | 2,375 | 2,311 | 2,425 | 2,448 | 2,867 |
Langetermijnbeleggingen
| 54,867 | 33,046 | 30,782 | 30,122 | 56,780 | 37,220 | 39,536 | 41,635 | 68,473 | 69,906 | 73,100 | 70,319 | 45,275 | 47,199 | 44,962 | 45,054 | 42,148 | 39,292 | 58,212 | 55,503 | 57,453 | 61,365 | 55,342 | 69,396 | 61,923 | 62,936 | 79,009 | 82,117 | 79,960 | 69,115 | 65,031 | 55,565 | 47,007 | 58,813 | 62,363 | 62,109 | 66,014 | 64,216 | 60,471 | 60,104 | 66,217 | 65,605 | 74,750 | 80,149 | 80,614 | 63,141 | 59,422 | 54,568 | 51,362 | 71,829 | 73,528 | 84,783 | 91,948 | 105,564 | 63,589 | 52,022 | 47,614 | 72,875 | 49,062 | 41,166 | 36,869 | 36,758 |
Belastingvorderingen
| 12,503 | 22,264 | 10,743 | 11,969 | 9,565 | 10,377 | 13,323 | 13,879 | 12,173 | 12,393 | 10,413 | 11,696 | 11,699 | 12,077 | 9,651 | 11,109 | 10,804 | 12,670 | 12,560 | 14,634 | 12,583 | 11,335 | 11,626 | 8,078 | 9,573 | 3,706 | 2,234 | 2,333 | 1,799 | 1,459 | 2,340 | 5,007 | 7,282 | 3,947 | 6,862 | 7,359 | 6,019 | 7,899 | 11,120 | 9,211 | 7,542 | 8,453 | 4,628 | 5,124 | 3,549 | 8,805 | 10,913 | 12,942 | 12,363 | 6,597 | 6,286 | 6,738 | 2,588 | 2,489 | 407 | 594 | 664 | 334 | 160 | 89 | 140 | 119 |
Overige niet-vlottende activa
| 1 | 22,847 | 23,141 | 24,188 | 0 | 23,958 | 25,213 | 25,665 | -1 | 0 | -1 | -1 | 24,746 | 8,041 | 7,510 | 7,315 | 6,632 | 5,919 | 6,140 | 8,173 | 8,535 | 6,285 | 7,540 | 7,557 | 7,438 | 7,800 | 7,992 | 7,611 | 7,189 | 7,430 | 8,137 | 8,571 | 8,843 | 9,333 | 8,865 | 16,473 | 8,622 | 8,279 | 10,801 | 8,670 | 8,670 | 15,665 | 13,741 | 11,649 | 11,232 | 10,414 | 8,620 | 8,240 | 6,493 | 5,998 | 5,248 | 5,498 | 4,844 | 9,365 | 4,160 | 4,441 | 3,572 | 3,676 | 3,579 | 3,481 | 3,579 | 3,718 |
Totaal niet-vlottende activa
| 595,654 | 594,803 | 575,894 | 570,746 | 541,674 | 538,109 | 537,400 | 530,085 | 500,759 | 492,861 | 469,555 | 466,949 | 460,345 | 433,026 | 424,122 | 420,651 | 413,568 | 398,833 | 410,982 | 410,756 | 411,428 | 402,866 | 401,122 | 402,581 | 393,154 | 390,709 | 407,591 | 388,263 | 381,234 | 366,062 | 343,011 | 330,284 | 328,403 | 340,762 | 352,158 | 357,026 | 343,361 | 344,958 | 332,784 | 317,339 | 319,506 | 323,532 | 317,221 | 323,629 | 319,271 | 291,327 | 264,740 | 254,875 | 250,361 | 249,251 | 244,476 | 244,774 | 243,783 | 259,489 | 211,430 | 201,340 | 195,826 | 203,468 | 180,401 | 174,881 | 169,775 | 170,918 |
Totaal activa
| 1,136,697 | 1,118,969 | 1,111,899 | 1,095,729 | 1,040,678 | 1,027,399 | 1,049,221 | 1,005,719 | 947,561 | 930,321 | 902,778 | 888,280 | 874,810 | 854,396 | 884,122 | 888,299 | 836,447 | 831,865 | 836,509 | 832,748 | 835,018 | 845,821 | 845,887 | 843,493 | 810,876 | 826,759 | 846,628 | 794,421 | 762,951 | 752,839 | 723,904 | 702,590 | 682,642 | 708,882 | 714,613 | 708,921 | 680,139 | 695,306 | 656,843 | 633,574 | 605,607 | 619,654 | 610,128 | 602,107 | 599,115 | 579,302 | 518,198 | 512,057 | 483,872 | 499,686 | 477,774 | 477,019 | 490,331 | 476,510 | 406,286 | 385,070 | 371,864 | 383,396 | 355,181 | 335,491 | 330,640 | 332,839 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 87,519 | 81,502 | 81,825 | 83,033 | 89,204 | 76,141 | 85,644 | 77,511 | 78,121 | 73,544 | 72,849 | 70,985 | 72,657 | 67,219 | 67,159 | 70,515 | 67,702 | 69,539 | 68,842 | 68,155 | 69,826 | 69,646 | 70,714 | 66,694 | 63,459 | 62,105 | 58,964 | 57,343 | 57,618 | 57,587 | 57,866 | 56,123 | 56,707 | 56,185 | 55,796 | 55,985 | 55,494 | 51,750 | 49,663 | 47,718 | 46,777 | 45,661 | 44,639 | 42,801 | 44,958 | 40,878 | 41,370 | 45,691 | 44,380 | 43,757 | 40,234 | 40,088 | 38,667 | 39,352 | 40,342 | 37,250 | 36,500 | 34,995 | 33,341 | 31,856 | 32,769 | 35,290 |
Kortlopende schulden
| 205,033 | 189,814 | 184,669 | 193,917 | 162,023 | 157,201 | 179,379 | 178,590 | 172,661 | 162,642 | 141,615 | 135,409 | 166,772 | 147,899 | 187,241 | 193,170 | 170,344 | 170,710 | 138,474 | 147,012 | 162,276 | 152,521 | 158,200 | 152,536 | 144,228 | 141,383 | 162,640 | 157,356 | 159,487 | 154,550 | 160,192 | 148,448 | 131,626 | 151,907 | 186,396 | 202,443 | 195,794 | 177,668 | 156,290 | 157,214 | 164,435 | 160,440 | 171,334 | 166,884 | 141,650 | 143,260 | 124,561 | 129,878 | 112,435 | 127,956 | 129,571 | 115,001 | 119,162 | 117,971 | 92,926 | 83,179 | 80,833 | 88,789 | 78,883 | 71,341 | 68,843 | 69,040 |
Belastingschulden
| 2,207 | 6,125 | 5,035 | 7,990 | 3,834 | 4,897 | 3,324 | 6,486 | 3,343 | 5,528 | 3,644 | 3,536 | 1,767 | 3,218 | 4,033 | 4,240 | 2,336 | 3,394 | 2,362 | 4,439 | 2,590 | 5,350 | 3,461 | 5,408 | 2,864 | 4,993 | 4,712 | 4,519 | 1,933 | 4,304 | 5,388 | 3,856 | 2,098 | 4,266 | 3,235 | 5,540 | 2,998 | 3,934 | 3,856 | 4,558 | 1,491 | 10,734 | 6,623 | 5,363 | 2,864 | 4,266 | 1,839 | 2,518 | 1,594 | 3,276 | 2,127 | 2,664 | 1,186 | 3,165 | 1,203 | 3,012 | 1,216 | 4,932 | 3,668 | 3,521 | 2,281 | 842 |
Uitgestelde opbrengsten
| 380 | 345 | 358 | 40,568 | 33,552 | 35,022 | 34,539 | 37,356 | 30,509 | 38,063 | 30,236 | 28,234 | 24,187 | 32,360 | 29,070 | 29,539 | 20,593 | 21,167 | 23,002 | 24,250 | 20,901 | 27,868 | 22,396 | 24,202 | 19,787 | 26,277 | 26,341 | 24,656 | 19,627 | 22,336 | 21,283 | 18,127 | 15,301 | 20,471 | 16,908 | 18,787 | 15,962 | 19,793 | 16,511 | 15,502 | 11,713 | 25,789 | 19,749 | 17,831 | 13,584 | 17,702 | 11,871 | 6,954 | 4,929 | 7,734 | 7,300 | 8,616 | 8,147 | 11,505 | 4,618 | 7,151 | 4,226 | 8,871 | 7,148 | 7,358 | 5,853 | 3,580 |
Overige kortlopende verplichtingen
| 83,830 | 94,814 | 91,609 | 30,382 | 30,967 | 34,546 | 33,062 | 40,248 | 26,609 | 37,744 | 28,187 | 26,537 | 27,848 | 24,023 | 22,760 | 19,905 | 20,432 | 27,988 | 19,604 | 22,430 | 22,987 | 24,242 | 22,954 | 18,015 | 19,648 | 21,421 | 20,836 | 16,610 | 23,995 | 17,319 | 16,642 | 17,918 | 22,573 | 23,584 | 20,432 | 24,670 | 19,759 | 29,190 | 21,991 | 14,253 | 19,198 | 18,824 | 15,442 | 14,566 | 13,710 | 11,918 | 10,340 | 11,244 | 13,922 | 9,642 | 8,966 | 11,167 | 7,698 | 7,573 | 8,362 | 9,425 | 8,871 | 5,549 | 5,989 | 5,724 | 7,330 | 7,564 |
Totaal kortlopende verplichtingen
| 376,762 | 366,475 | 358,461 | 347,900 | 315,746 | 302,910 | 332,624 | 333,705 | 307,900 | 311,993 | 272,887 | 261,165 | 291,464 | 271,501 | 306,230 | 313,129 | 279,071 | 289,404 | 249,922 | 261,847 | 275,990 | 274,277 | 274,264 | 261,447 | 247,122 | 251,186 | 268,781 | 255,965 | 260,727 | 251,792 | 255,983 | 240,616 | 226,207 | 252,147 | 279,532 | 301,885 | 287,009 | 278,401 | 244,455 | 234,687 | 242,123 | 250,714 | 251,164 | 242,082 | 213,902 | 213,758 | 188,142 | 193,767 | 175,666 | 189,089 | 186,071 | 174,872 | 173,674 | 176,401 | 146,248 | 137,005 | 130,430 | 138,204 | 125,361 | 116,279 | 114,795 | 115,474 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 415,837 | 414,969 | 414,249 | 441,419 | 442,268 | 448,730 | 449,234 | 418,479 | 406,023 | 402,210 | 421,601 | 424,960 | 386,096 | 397,384 | 400,568 | 401,493 | 388,600 | 370,610 | 404,578 | 394,780 | 378,545 | 390,546 | 390,969 | 390,900 | 376,463 | 383,061 | 368,909 | 333,869 | 305,866 | 314,265 | 293,882 | 300,834 | 288,399 | 271,407 | 248,790 | 219,969 | 206,593 | 229,340 | 250,748 | 254,044 | 219,622 | 224,346 | 218,591 | 216,974 | 226,944 | 228,993 | 208,142 | 202,264 | 190,183 | 190,294 | 199,568 | 205,031 | 204,549 | 179,635 | 132,508 | 123,660 | 116,893 | 116,937 | 107,010 | 103,738 | 114,264 | 109,850 |
Uitgestelde opbrengsten niet-vlottend
| 25,488 | 25,312 | 24,240 | 6,492 | 6,331 | 6,014 | 6,889 | 6,673 | 7,027 | 6,737 | 6,816 | 6,772 | 6,696 | 6,616 | 7,362 | 7,269 | 7,105 | 7,220 | 6,403 | 6,228 | 6,099 | 5,951 | 5,664 | 5,469 | 5,364 | 5,379 | 5,802 | 5,705 | 5,538 | 5,806 | 5,687 | 5,585 | 5,645 | 5,588 | 4,592 | 4,615 | 4,586 | 4,376 | 4,488 | 4,666 | 4,913 | 4,775 | 3,818 | 3,770 | 3,944 | 3,814 | 3,416 | 3,275 | 3,120 | 2,859 | 2,674 | 2,534 | 2,461 | 2,453 | 2,358 | 2,858 | 2,944 | 2,756 | 2,826 | 2,897 | 2,689 | 2,683 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,580 | 10,767 | 1,735 | 1,467 | 2,006 | 1,276 | 1,212 | 763 | 555 | 617 | 523 | 321 | 382 | 215 | 201 | 206 | 214 | 228 | 265 | 95 | 163 | 204 | 263 | 350 | 320 | 783 | 5,252 | 5,786 | 4,854 | 1,766 | 1,846 | 1,781 | 1,791 | 1,985 | 1,969 | 1,809 | 2,046 | 2,162 | 2,025 | 2,019 | 1,934 | 1,976 | 2,279 | 2,293 | 2,282 | 2,212 | 2,130 | 2,035 | 1,655 | 1,761 | 977 | 1,128 | 4,092 | 7,465 | 7,388 | 6,264 | 5,509 | 7,771 | 6,277 | 2,904 | 913 | 306 |
Overige niet-vlottende verplichtingen
| 31,595 | 31,653 | 32,579 | 24,481 | 25,131 | 26,296 | 19,090 | 8,942 | 8,807 | 8,898 | 7,222 | 4,307 | 4,250 | 4,629 | 4,003 | 4,006 | 4,075 | 3,168 | 3,161 | 3,112 | 3,066 | 3,014 | 3,382 | 2,913 | 2,835 | 2,866 | 2,970 | 2,772 | 2,809 | 2,805 | 2,652 | 2,452 | 2,262 | 2,250 | 2,283 | 2,261 | 2,255 | 2,219 | 2,184 | 2,131 | 2,134 | 1,885 | 1,763 | 1,761 | 1,755 | 1,763 | 1,692 | 1,608 | 2,013 | 1,733 | 1,651 | 1,638 | 1,536 | 1,519 | 1,666 | 1,697 | 1,804 | 1,658 | 1,646 | 1,717 | 1,419 | 1,633 |
Totaal niet-vlottende verplichtingen
| 475,500 | 482,701 | 472,803 | 473,859 | 475,736 | 482,316 | 476,425 | 434,857 | 422,412 | 418,462 | 436,162 | 436,360 | 397,424 | 408,844 | 412,134 | 412,974 | 399,994 | 381,226 | 414,407 | 404,215 | 387,873 | 399,715 | 400,278 | 399,632 | 384,982 | 392,089 | 382,933 | 348,132 | 319,067 | 324,642 | 304,067 | 310,652 | 298,097 | 281,230 | 257,634 | 228,654 | 215,480 | 238,097 | 259,445 | 262,860 | 228,603 | 232,982 | 226,451 | 224,798 | 234,925 | 236,782 | 215,380 | 209,182 | 196,971 | 196,647 | 204,870 | 210,331 | 212,638 | 191,072 | 143,920 | 134,479 | 127,150 | 129,122 | 117,759 | 111,256 | 119,285 | 114,472 |
Totaal passiva
| 852,262 | 849,176 | 831,264 | 821,759 | 791,482 | 785,226 | 809,049 | 768,562 | 730,312 | 730,455 | 709,049 | 697,525 | 688,888 | 680,345 | 718,364 | 726,103 | 679,065 | 670,630 | 664,329 | 666,062 | 663,863 | 673,992 | 674,542 | 661,079 | 632,104 | 643,275 | 651,714 | 604,097 | 579,794 | 576,434 | 560,050 | 551,268 | 524,304 | 533,377 | 537,166 | 530,539 | 502,489 | 516,498 | 503,900 | 497,547 | 470,726 | 483,696 | 477,615 | 466,880 | 448,827 | 450,540 | 403,522 | 402,949 | 372,637 | 385,736 | 390,941 | 385,203 | 386,312 | 367,473 | 290,168 | 271,484 | 257,580 | 267,326 | 243,120 | 227,535 | 234,080 | 229,946 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 50 | 0 | 0 | 0 | 171,783 | 0 | 0 | 0 | 171,246 | 168,316 | 166,137 | 164,779 | 0 | 0 | 4,025 | 4,253 | 6,513 | 0 | 11,703 | 12,507 | 5,045 | 2,801 | 1,478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,145 | 10,530 | 4,334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 84,397 | 58,000 | 58,000 | 28,663 | 28,663 | 28,663 | 28,663 | 28,663 | 28,663 | 28,663 | 28,663 | 28,663 | 28,663 |
Ingehouden winsten
| 104,492 | 104,321 | 105,026 | 103,965 | 98,133 | 95,521 | 96,835 | 98,336 | 97,596 | 94,667 | 92,488 | 91,129 | 87,051 | 87,326 | 83,347 | 80,162 | 77,797 | 74,768 | 97,908 | 95,138 | 92,045 | 90,719 | 88,465 | 89,352 | 86,420 | 83,570 | 85,619 | 83,062 | 79,059 | 78,422 | 83,079 | 73,192 | 70,448 | 73,067 | 67,316 | 61,891 | 60,143 | 58,885 | 61,726 | 55,489 | 51,388 | 52,567 | 54,178 | 54,714 | 54,542 | 54,788 | 54,946 | 52,853 | 47,832 | 48,389 | 46,134 | 45,022 | 44,857 | 46,631 | 48,178 | 47,818 | 46,697 | 47,219 | 46,319 | 44,951 | 41,457 | 39,597 |
Overige gereserveerde algehele resultaten
| 68,625 | 54,694 | 64,714 | 59,491 | 41,257 | 37,146 | 52,514 | 49,038 | 30,542 | 16,922 | 13,586 | 12,370 | 12,073 | 73,653 | -4,025 | -4,253 | -6,513 | 441 | -11,703 | -12,507 | -5,045 | -2,801 | -1,478 | 6,773 | 3,399 | 10,658 | 20,254 | 18,675 | 15,565 | 9,505 | -7,145 | -10,530 | -4,334 | 10,008 | 17,361 | 23,167 | 24,356 | 25,427 | 9,940 | 284 | 5,966 | 5,773 | 1,147 | 3,484 | 2,352 | -18,982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -10,799 | -10,747 | -10,746 | -10,749 | -182,530 | -10,747 | -10,748 | -10,746 | -181,993 | -179,064 | -176,885 | -175,526 | -10,746 | -84,352 | -14,770 | -14,998 | -17,338 | -10,823 | -22,528 | -23,333 | -15,871 | -13,628 | -12,304 | -8,868 | -5,948 | -6,004 | -6,050 | -6,128 | -6,205 | -6,244 | -13,428 | -15,090 | -5,763 | -1,476 | -1,521 | -1,589 | -1,652 | -1,051 | -14,171 | -14,612 | -17,278 | -17,312 | -17,323 | -17,323 | -224 | -19,212 | -32,688 | -35,049 | -27,297 | -22,965 | -21,368 | -14,593 | 27,140 | 31,216 | 36,696 | 35,071 | 36,981 | 38,427 | 35,325 | 32,623 | 24,929 | 33,058 |
Totaal eigen vermogen van aandeelhouders
| 246,765 | 232,665 | 243,391 | 237,104 | 213,040 | 206,317 | 222,998 | 221,025 | 201,788 | 185,238 | 179,723 | 177,149 | 172,775 | 161,024 | 152,974 | 149,561 | 144,856 | 148,783 | 159,777 | 156,202 | 160,571 | 161,488 | 160,558 | 171,654 | 168,268 | 172,621 | 184,220 | 180,006 | 172,816 | 166,080 | 154,048 | 142,499 | 149,082 | 165,996 | 167,553 | 167,866 | 167,244 | 167,658 | 141,892 | 125,558 | 124,473 | 125,425 | 122,399 | 125,272 | 141,067 | 119,973 | 106,655 | 102,201 | 104,932 | 109,821 | 82,766 | 88,429 | 100,660 | 106,510 | 113,537 | 111,552 | 112,341 | 114,309 | 110,307 | 106,237 | 95,049 | 101,318 |
Totaal eigen vermogen
| 284,435 | 269,788 | 280,628 | 273,970 | 249,196 | 242,173 | 240,172 | 237,157 | 217,249 | 199,866 | 193,729 | 190,755 | 185,922 | 174,051 | 165,758 | 162,196 | 157,382 | 161,235 | 172,180 | 166,686 | 171,155 | 171,829 | 171,345 | 182,414 | 178,772 | 183,484 | 194,914 | 190,324 | 183,157 | 176,405 | 163,854 | 151,322 | 158,338 | 175,505 | 177,447 | 178,382 | 177,650 | 178,808 | 152,943 | 136,027 | 134,881 | 135,958 | 132,513 | 135,227 | 150,288 | 128,762 | 114,676 | 109,108 | 111,235 | 113,950 | 86,833 | 91,816 | 104,019 | 109,037 | 116,118 | 113,586 | 114,284 | 116,070 | 112,061 | 107,956 | 96,560 | 102,893 |
Totaal passiva en aandeelhoudersvermogen
| 1,136,697 | 1,118,964 | 1,111,892 | 1,095,729 | 1,040,678 | 1,027,399 | 1,049,221 | 1,005,719 | 947,561 | 930,321 | 902,778 | 888,280 | 874,810 | 854,396 | 884,122 | 888,299 | 836,447 | 831,865 | 836,509 | 832,748 | 835,018 | 845,821 | 845,887 | 843,493 | 810,876 | 826,759 | 846,628 | 794,421 | 762,951 | 752,839 | 723,904 | 702,590 | 682,642 | 708,882 | 714,613 | 708,921 | 680,139 | 695,306 | 656,843 | 633,574 | 605,607 | 619,654 | 610,128 | 602,107 | 599,115 | 579,302 | 518,198 | 512,057 | 483,872 | 499,686 | 477,774 | 477,019 | 490,331 | 476,510 | 406,286 | 385,070 | 371,864 | 383,396 | 355,181 | 335,491 | 330,640 | 332,839 |