Nissin Corporation
TSE:9066.T
4310 (JPY) • At close November 8, 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
| 29,642 | 28,927 | 25,005 | 23,624 | 25,939 | 25,923 | 27,278 | 22,548 | 22,472 | 19,834 | 19,415 | 16,787 | 18,406 | 18,815 | 20,182 | 21,807 | 18,284 | 19,367 | 18,249 | 18,706 | 17,283 | 19,671 | 18,614 | 17,667 | 18,582 | 19,346 | 18,741 | 18,110 | 17,817 | 17,880 | 17,375 | 17,318 | 17,215 | 15,401 | 14,853 | 14,612 | 13,771 | 14,894 | 16,379 | 13,815 | 13,267 | 13,949 | 13,784 | 11,665 | 12,688 | 11,929 | 11,813 | 10,951 | 11,022 | 9,801 | 11,681 | 10,377 | 11,074 | 10,106 | 10,827 | 10,888 | 11,397 | 13,543 | 11,095 | 11,750 | 13,272 | 12,442 |
Kortetermijnbeleggingen
| 0 | 2,567 | -1,789 | -1,752 | -6,154 | -1,668 | -2,089 | -2,049 | -5,818 | -5,832 | -6,158 | -6,117 | -1,938 | -1,892 | -1,300 | -1,273 | -1,275 | -1,378 | -1,596 | -1,572 | -1,604 | -1,594 | -1,555 | -1,530 | -1,442 | -2,255 | -4,664 | -4,286 | -4,317 | -288 | -4,583 | 10 | 25 | 15 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 87 | 195 | 151 | 161 |
Liquide middelen en kortetermijnbeleggingen
| 29,642 | 28,927 | 25,005 | 23,624 | 25,939 | 25,923 | 27,278 | 22,548 | 22,472 | 19,834 | 19,415 | 16,787 | 18,406 | 18,815 | 20,182 | 21,807 | 18,284 | 19,367 | 18,249 | 18,706 | 17,283 | 19,671 | 18,614 | 17,667 | 18,582 | 19,346 | 18,741 | 18,110 | 17,817 | 17,880 | 17,375 | 17,328 | 17,240 | 15,416 | 14,940 | 14,699 | 13,858 | 14,981 | 16,466 | 13,902 | 13,354 | 14,036 | 13,871 | 11,752 | 12,775 | 12,016 | 11,900 | 11,038 | 11,109 | 9,888 | 11,768 | 10,464 | 11,161 | 10,193 | 10,914 | 10,975 | 11,484 | 13,630 | 11,182 | 11,945 | 13,423 | 12,603 |
Nettovorderingen
| 32,615 | 30,203 | 28,855 | 29,142 | 28,933 | 29,169 | 29,645 | 34,223 | 34,747 | 35,021 | 31,635 | 30,306 | 28,616 | 29,837 | 24,520 | 21,319 | 21,659 | 24,060 | 27,357 | 27,557 | 28,176 | 29,363 | 29,940 | 29,462 | 29,429 | 31,141 | 29,157 | 29,208 | 27,836 | 29,017 | 26,649 | 25,127 | 25,944 | 27,941 | 27,368 | 28,108 | 28,453 | 28,964 | 27,706 | 27,643 | 28,181 | 28,058 | 26,190 | 25,851 | 25,334 | 25,514 | 24,956 | 25,878 | 26,254 | 26,849 | 25,323 | 25,631 | 23,837 | 27,991 | 29,232 | 27,353 | 26,048 | 26,069 | 24,514 | 24,117 | 24,414 | 28,910 |
Voorraad
| 120 | 109 | 151 | 150 | 165 | 132 | 138 | 130 | 224 | 138 | 130 | 94 | 164 | 106 | 96 | 87 | 100 | 105 | 99 | 109 | 96 | 117 | 96 | 84 | 83 | 162 | 94 | 74 | 84 | 107 | 71 | 65 | 70 | 145 | 71 | 64 | 67 | 110 | 55 | 62 | 55 | 119 | 53 | 75 | 66 | 66 | 45 | 50 | 69 | 68 | 69 | 83 | 106 | 56 | 54 | 68 | 66 | 70 | 36 | 34 | 56 | 41 |
Overige vlottende activa
| 9,453 | 8,481 | 7,407 | 8,293 | 8,061 | 7,261 | 8,400 | 9,029 | 9,484 | 7,216 | 7,401 | 6,373 | 6,570 | 4,748 | 4,594 | 4,283 | 4,554 | 5,161 | 5,727 | 6,092 | 6,397 | 6,134 | 5,553 | 6,253 | 6,225 | 5,618 | 5,844 | 6,487 | 6,488 | 5,485 | 4,898 | 5,335 | 5,704 | 4,782 | 5,169 | 6,014 | 6,624 | 4,705 | 5,691 | 5,701 | 5,641 | 4,149 | 4,614 | 6,427 | 4,718 | 3,513 | 3,527 | 3,837 | 3,833 | 2,820 | 3,326 | 4,420 | 4,639 | 2,979 | 3,103 | 3,554 | 3,487 | 2,217 | 3,052 | 3,419 | 2,926 | 4,099 |
Totaal vlottende activa
| 71,830 | 67,720 | 61,418 | 61,209 | 63,098 | 62,485 | 65,461 | 65,930 | 66,927 | 62,209 | 58,581 | 53,560 | 53,756 | 53,506 | 49,392 | 47,496 | 44,597 | 48,693 | 51,432 | 52,464 | 51,952 | 55,285 | 54,203 | 53,466 | 54,319 | 56,267 | 53,836 | 53,879 | 52,225 | 52,489 | 48,993 | 47,855 | 48,958 | 48,284 | 47,548 | 48,885 | 49,002 | 48,760 | 49,918 | 47,308 | 47,231 | 46,362 | 44,728 | 44,105 | 42,893 | 41,109 | 40,428 | 40,803 | 41,265 | 39,625 | 40,486 | 40,598 | 39,743 | 41,219 | 43,303 | 41,950 | 41,085 | 41,986 | 38,784 | 39,515 | 40,819 | 45,653 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 72,632 | 72,292 | 68,185 | 67,679 | 65,617 | 64,703 | 63,777 | 63,289 | 62,550 | 56,616 | 56,451 | 56,030 | 56,170 | 55,331 | 52,302 | 51,493 | 49,323 | 48,629 | 48,052 | 46,933 | 46,473 | 40,968 | 39,854 | 38,719 | 37,090 | 36,979 | 36,640 | 36,704 | 36,851 | 37,025 | 36,551 | 36,992 | 37,714 | 37,852 | 38,150 | 39,007 | 39,085 | 39,277 | 39,015 | 39,063 | 39,349 | 39,509 | 39,001 | 38,096 | 38,195 | 38,229 | 39,449 | 39,810 | 40,316 | 39,431 | 39,978 | 40,581 | 40,718 | 40,740 | 37,469 | 37,436 | 37,958 | 38,446 | 36,736 | 37,341 | 29,138 | 29,857 |
Goodwill
| 1,322 | 1,319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 49 | 54 | 65 | 76 | 82 | 94 | 99 | 403 | 417 | 432 | 476 | 510 | 509 | 565 | 630 | 640 | 160 | 178 | 196 | 214 | 232 | 250 | 267 | 285 | 303 | 321 | 339 | 0 | 0 | 0 | 60 |
Immateriële activa
| 1,737 | 1,621 | 1,484 | 1,482 | 1,366 | 1,380 | 1,296 | 1,344 | 1,283 | 1,296 | 1,307 | 1,342 | 1,393 | 1,438 | 1,643 | 1,687 | 1,708 | 1,689 | 1,899 | 1,860 | 1,868 | 2,715 | 2,727 | 2,775 | 2,777 | 3,052 | 3,056 | 2,972 | 2,885 | 2,711 | 2,557 | 2,549 | 2,657 | 2,669 | 2,740 | 2,795 | 2,820 | 2,851 | 2,698 | 2,698 | 2,708 | 2,763 | 2,751 | 1,850 | 1,929 | 1,971 | 3,744 | 3,752 | 3,444 | 3,506 | 3,551 | 3,605 | 3,652 | 3,741 | 3,865 | 3,952 | 4,046 | 4,093 | 4,153 | 4,168 | 4,260 | 4,306 |
Goodwill en immateriële activa
| 3,059 | 2,940 | 1,484 | 1,482 | 1,366 | 1,380 | 1,296 | 1,344 | 1,283 | 1,296 | 1,307 | 1,342 | 1,671 | 1,438 | 1,643 | 1,687 | 1,708 | 1,689 | 1,899 | 1,860 | 1,868 | 2,715 | 2,727 | 2,775 | 2,777 | 3,052 | 3,056 | 2,972 | 2,885 | 2,711 | 2,607 | 2,598 | 2,711 | 2,734 | 2,816 | 2,877 | 2,914 | 2,950 | 3,101 | 3,115 | 3,140 | 3,239 | 3,261 | 2,359 | 2,494 | 2,601 | 4,384 | 3,912 | 3,622 | 3,702 | 3,765 | 3,837 | 3,902 | 4,008 | 4,150 | 4,255 | 4,367 | 4,432 | 4,153 | 4,168 | 4,260 | 4,366 |
Langetermijnbeleggingen
| 22,772 | 21,282 | 22,801 | 23,271 | 26,482 | 19,824 | 20,767 | 19,516 | 23,909 | 23,920 | 23,757 | 23,949 | 18,934 | 18,554 | 16,294 | 15,534 | 15,537 | 14,471 | 17,817 | 16,812 | 16,685 | 17,041 | 17,166 | 19,648 | 18,722 | 19,724 | 23,634 | 21,326 | 20,809 | 16,201 | 20,574 | 13,752 | 13,123 | 14,632 | 17,327 | 16,550 | 18,123 | 17,013 | 17,088 | 16,111 | 15,503 | 14,662 | 16,009 | 15,413 | 14,621 | 14,098 | 12,603 | 11,118 | 11,452 | 12,129 | 10,652 | 11,195 | 11,754 | 12,056 | 12,485 | 11,652 | 11,716 | 12,791 | 15,604 | 12,729 | 11,718 | 12,476 |
Belastingvorderingen
| 488 | 563 | 504 | 572 | 481 | 563 | 440 | 475 | 412 | 462 | 401 | 446 | 396 | 413 | 748 | 1,141 | 1,122 | 1,622 | 839 | 1,003 | 901 | 890 | 794 | 885 | 807 | 494 | -23,634 | -21,326 | -20,809 | 498 | -20,574 | 10 | 25 | 780 | 87 | 87 | 87 | 772 | 87 | 87 | 87 | 860 | 87 | 87 | 87 | 621 | 87 | 87 | 87 | 447 | 87 | 87 | 87 | 492 | 87 | 87 | 87 | 377 | 87 | 195 | 383 | 161 |
Overige niet-vlottende activa
| 243 | 9,549 | 4,676 | 4,709 | 249 | 4,305 | 4,157 | 4,387 | 407 | 392 | 397 | 394 | 3,972 | 3,729 | 3,672 | 3,650 | 3,642 | 3,571 | 3,537 | 3,574 | 3,713 | 3,615 | 3,529 | 3,510 | 3,604 | 3,512 | 23,633 | 21,326 | 20,810 | 3,487 | 20,574 | 4,578 | 4,684 | 4,154 | 6,330 | 6,274 | 6,267 | 5,447 | 4,650 | 5,180 | 4,889 | 4,851 | 6,053 | 6,008 | 6,182 | 5,576 | 5,458 | 5,467 | 5,705 | 4,777 | 5,121 | 4,977 | 4,814 | 4,280 | 4,675 | 4,656 | 4,599 | 4,164 | 4,452 | 4,316 | 3,669 | 3,329 |
Totaal niet-vlottende activa
| 99,194 | 106,626 | 97,650 | 97,713 | 94,195 | 90,775 | 90,437 | 89,011 | 88,561 | 82,686 | 82,313 | 82,161 | 81,143 | 79,465 | 74,659 | 73,505 | 71,332 | 69,982 | 72,144 | 70,182 | 69,640 | 65,229 | 64,070 | 65,537 | 63,000 | 63,761 | 63,329 | 61,002 | 60,546 | 59,922 | 59,732 | 57,930 | 58,257 | 60,152 | 64,710 | 64,795 | 66,476 | 65,459 | 63,941 | 63,556 | 62,968 | 63,121 | 64,411 | 61,963 | 61,579 | 61,125 | 61,981 | 60,394 | 61,182 | 60,486 | 59,603 | 60,677 | 61,275 | 61,576 | 58,866 | 58,086 | 58,727 | 60,210 | 61,032 | 58,749 | 49,168 | 50,189 |
Totaal activa
| 171,024 | 174,346 | 159,070 | 158,926 | 157,296 | 153,263 | 155,900 | 154,944 | 155,491 | 144,898 | 140,896 | 135,724 | 134,899 | 132,971 | 124,052 | 121,003 | 115,931 | 118,678 | 123,577 | 122,649 | 121,593 | 120,514 | 118,274 | 119,003 | 117,321 | 120,028 | 117,165 | 114,882 | 112,771 | 112,412 | 108,726 | 105,785 | 107,215 | 108,438 | 112,259 | 113,680 | 115,479 | 114,223 | 113,859 | 110,864 | 110,201 | 109,485 | 109,139 | 106,068 | 104,472 | 102,234 | 102,410 | 101,197 | 102,447 | 100,111 | 100,089 | 101,275 | 101,018 | 102,795 | 102,169 | 100,036 | 99,812 | 102,196 | 99,816 | 98,264 | 89,987 | 95,842 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,376 | 13,188 | 12,010 | 11,467 | 10,652 | 11,066 | 12,726 | 13,270 | 15,425 | 14,973 | 13,265 | 12,182 | 12,894 | 12,501 | 10,360 | 9,321 | 9,401 | 10,803 | 12,727 | 11,891 | 12,206 | 13,304 | 13,202 | 13,227 | 13,084 | 13,298 | 13,062 | 12,656 | 11,586 | 12,125 | 11,899 | 10,904 | 10,942 | 10,704 | 11,089 | 11,847 | 12,114 | 11,553 | 11,770 | 11,626 | 11,796 | 11,680 | 11,876 | 11,515 | 10,990 | 11,180 | 11,706 | 12,485 | 12,384 | 12,819 | 13,021 | 12,345 | 11,765 | 14,204 | 15,846 | 14,544 | 13,847 | 13,398 | 13,599 | 13,653 | 12,860 | 17,211 |
Kortlopende schulden
| 18,348 | 14,067 | 8,966 | 9,496 | 11,293 | 10,960 | 12,635 | 12,304 | 13,424 | 10,606 | 13,199 | 11,537 | 11,028 | 10,948 | 12,233 | 12,236 | 11,118 | 11,493 | 10,671 | 10,600 | 10,384 | 8,744 | 5,873 | 6,821 | 8,581 | 8,848 | 7,637 | 7,547 | 6,460 | 6,763 | 7,358 | 8,074 | 7,353 | 7,977 | 10,584 | 11,398 | 13,351 | 13,655 | 14,530 | 13,546 | 14,100 | 12,775 | 13,399 | 12,548 | 13,861 | 12,914 | 17,068 | 15,216 | 16,757 | 12,857 | 14,521 | 12,935 | 13,232 | 11,757 | 11,043 | 11,312 | 12,153 | 14,290 | 15,186 | 13,183 | 13,474 | 15,389 |
Belastingschulden
| 2,842 | 3,832 | 1,064 | 1,430 | 772 | 2,527 | 1,743 | 2,328 | 1,276 | 2,069 | 1,206 | 1,387 | 1,558 | 1,496 | 662 | 674 | 854 | 940 | 478 | 1,062 | 282 | 1,281 | 343 | 978 | 176 | 1,507 | 865 | 1,404 | 677 | 1,431 | 623 | 731 | 439 | 604 | 346 | 715 | 258 | 909 | 377 | 700 | 251 | 1,114 | 842 | 1,064 | 338 | 510 | 307 | 675 | 285 | 1,122 | 545 | 949 | 242 | 928 | 603 | 639 | 208 | 479 | 202 | 272 | 261 | 272 |
Uitgestelde opbrengsten
| 2,842 | 3,832 | 2,692 | 3,979 | 2,217 | 5,426 | 3,608 | 5,194 | 2,883 | 4,715 | 2,709 | 3,662 | 2,841 | 3,587 | 1,913 | 2,651 | 2,040 | 3,136 | 1,788 | 3,396 | 1,609 | 3,618 | 1,728 | 3,194 | 1,458 | 3,799 | 2,384 | 3,877 | 2,108 | 3,775 | 2,096 | 2,965 | 1,689 | 2,746 | 1,555 | 2,720 | 1,343 | 2,862 | 2,400 | 3,334 | 2,042 | 2,983 | 1,856 | 2,978 | 1,341 | 2,097 | 1,156 | 2,691 | 1,580 | 2,998 | 1,760 | 3,174 | 1,670 | 2,979 | 1,510 | 2,307 | 1,180 | 1,971 | 872 | 1,588 | 1,743 | 1,185 |
Overige kortlopende verplichtingen
| 16,483 | 10,835 | 9,101 | 9,206 | 10,430 | 8,428 | 10,154 | 9,218 | 10,096 | 8,521 | 9,092 | 8,105 | 7,942 | 6,788 | 5,918 | 5,105 | 5,899 | 6,086 | 7,171 | 7,569 | 7,963 | 7,718 | 7,792 | 6,726 | 8,112 | 6,965 | 7,570 | 6,666 | 8,438 | 6,952 | 7,150 | 5,912 | 8,018 | 6,427 | 7,403 | 6,340 | 7,972 | 6,207 | 7,875 | 6,822 | 7,826 | 6,578 | 6,970 | 6,001 | 7,451 | 6,157 | 5,563 | 5,007 | 5,678 | 4,709 | 5,432 | 6,145 | 6,346 | 5,301 | 6,919 | 5,947 | 6,073 | 4,733 | 5,547 | 5,022 | 5,367 | 6,087 |
Totaal kortlopende verplichtingen
| 51,049 | 41,922 | 32,769 | 34,148 | 34,592 | 35,880 | 39,123 | 39,986 | 41,828 | 38,815 | 38,265 | 35,486 | 34,705 | 33,824 | 30,424 | 29,313 | 28,458 | 31,518 | 32,357 | 33,456 | 32,162 | 33,384 | 28,595 | 29,968 | 31,235 | 32,910 | 30,653 | 30,746 | 28,592 | 29,615 | 28,503 | 27,855 | 28,002 | 27,854 | 30,631 | 32,305 | 34,780 | 34,277 | 36,575 | 35,328 | 35,764 | 34,016 | 34,101 | 33,042 | 33,643 | 32,348 | 35,493 | 35,399 | 36,399 | 33,383 | 34,734 | 34,599 | 33,013 | 34,241 | 35,318 | 34,110 | 33,253 | 34,392 | 35,204 | 33,446 | 33,444 | 39,872 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 13,309 | 13,387 | 25,695 | 24,934 | 26,136 | 25,667 | 26,621 | 26,313 | 28,244 | 24,793 | 25,072 | 24,776 | 25,913 | 25,932 | 24,352 | 23,173 | 19,002 | 18,801 | 19,743 | 19,626 | 20,506 | 18,121 | 21,254 | 19,302 | 17,934 | 17,585 | 17,761 | 18,080 | 20,066 | 21,321 | 20,610 | 20,869 | 22,161 | 23,420 | 20,121 | 20,439 | 19,740 | 20,701 | 21,056 | 21,406 | 21,301 | 22,456 | 21,166 | 21,316 | 20,825 | 22,125 | 21,134 | 21,582 | 21,435 | 23,281 | 22,545 | 23,269 | 24,710 | 25,342 | 14,621 | 14,895 | 15,266 | 24,227 | 13,569 | 13,831 | 15,354 | 12,345 |
Uitgestelde opbrengsten niet-vlottend
| 9,097 | 1,596 | 1,658 | 3,365 | 3,349 | 3,265 | 3,596 | 3,550 | 3,473 | 3,310 | 4,353 | 4,347 | 4,492 | 4,431 | 5,404 | 5,395 | 5,337 | 5,425 | 4,362 | 4,422 | 4,329 | 4,193 | 3,680 | 3,647 | 3,671 | 4,260 | 0 | 0 | 0 | 2,629 | 0 | 0 | 0 | 2,964 | 0 | 0 | 0 | 1,779 | 0 | 0 | 0 | 1,828 | 0 | 0 | 0 | 1,656 | 0 | 0 | 0 | 1,618 | 0 | 0 | 0 | 1,596 | 0 | 0 | 0 | 1,918 | 0 | 0 | 2,263 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,194 | 2,725 | 2,491 | 2,535 | 2,195 | 1,204 | 1,912 | 1,430 | 1,927 | 1,769 | 1,605 | 1,498 | 1,598 | 1,380 | 601 | 592 | 606 | 584 | 1,192 | 820 | 1,025 | 928 | 1,315 | 1,913 | 1,652 | 2,345 | 0 | 0 | 0 | 2,021 | 0 | 0 | 0 | 1,710 | 0 | 0 | 0 | 3,367 | 0 | 0 | 0 | 2,751 | 0 | 0 | 0 | 2,721 | 0 | 0 | 0 | 2,005 | 0 | 0 | 0 | 2,146 | 0 | 0 | 0 | 2,406 | 0 | 0 | 1,306 | 0 |
Overige niet-vlottende verplichtingen
| 5,283 | 12,492 | 5,528 | 2,027 | 2,004 | 1,984 | 1,831 | 1,799 | 1,748 | 1,805 | 1,575 | 1,550 | 1,575 | 1,558 | 1,859 | 1,866 | 1,894 | 1,913 | 1,870 | 1,856 | 1,835 | 1,820 | 1,796 | 1,796 | 1,836 | 1,889 | 8,211 | 7,623 | 7,467 | 1,699 | 7,660 | 7,048 | 6,881 | 1,744 | 7,618 | 7,467 | 7,769 | 1,818 | 7,268 | 7,082 | 6,938 | 1,799 | 7,765 | 7,241 | 7,020 | 1,761 | 6,255 | 5,872 | 5,937 | 1,716 | 5,703 | 6,036 | 5,898 | 1,805 | 14,182 | 13,930 | 14,271 | 1,765 | 14,829 | 14,616 | 1,472 | 5,125 |
Totaal niet-vlottende verplichtingen
| 28,883 | 30,200 | 35,372 | 32,861 | 33,684 | 32,120 | 33,960 | 33,092 | 35,392 | 31,677 | 32,605 | 32,171 | 33,578 | 33,301 | 32,216 | 31,026 | 26,839 | 26,723 | 27,167 | 26,724 | 27,695 | 25,062 | 28,045 | 26,658 | 25,093 | 26,079 | 25,972 | 25,703 | 27,533 | 27,670 | 28,270 | 27,917 | 29,042 | 29,838 | 27,739 | 27,906 | 27,509 | 27,665 | 28,324 | 28,488 | 28,239 | 28,834 | 28,931 | 28,557 | 27,845 | 28,263 | 27,389 | 27,454 | 27,372 | 28,620 | 28,248 | 29,305 | 30,608 | 30,889 | 28,803 | 28,825 | 29,537 | 30,316 | 28,398 | 28,447 | 20,395 | 17,470 |
Totaal passiva
| 79,932 | 72,122 | 68,141 | 67,009 | 68,276 | 68,000 | 73,083 | 73,078 | 77,220 | 70,492 | 70,870 | 67,657 | 68,283 | 67,125 | 62,640 | 60,339 | 55,297 | 58,241 | 59,524 | 60,180 | 59,857 | 58,446 | 56,640 | 56,626 | 56,328 | 58,989 | 56,625 | 56,449 | 56,125 | 57,285 | 56,773 | 55,772 | 57,044 | 57,692 | 58,370 | 60,211 | 62,289 | 61,942 | 64,899 | 63,816 | 64,003 | 62,850 | 63,032 | 61,599 | 61,488 | 60,611 | 62,882 | 62,853 | 63,771 | 62,003 | 62,982 | 63,904 | 63,621 | 65,130 | 64,121 | 62,935 | 62,790 | 64,708 | 63,602 | 61,893 | 53,839 | 57,342 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 73,468 | 0 | 0 | 0 | 65,895 | 63,849 | 61,813 | 60,298 | 0 | 0 | 0 | 0 | 0 | 19 | 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
| 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 | 6,097 |
Ingehouden winsten
| 75,053 | 70,114 | 66,887 | 66,078 | 64,212 | 63,428 | 61,109 | 59,546 | 56,296 | 54,328 | 52,324 | 50,881 | 49,890 | 49,208 | 48,177 | 47,593 | 47,525 | 48,298 | 47,965 | 47,603 | 46,828 | 46,664 | 45,559 | 44,975 | 44,037 | 43,267 | 42,160 | 41,775 | 40,546 | 38,997 | 37,523 | 36,787 | 35,914 | 35,305 | 35,024 | 34,463 | 33,467 | 32,892 | 32,304 | 31,674 | 31,128 | 31,769 | 31,065 | 30,530 | 29,952 | 29,479 | 29,315 | 28,845 | 28,706 | 28,326 | 28,111 | 27,745 | 27,309 | 27,217 | 27,260 | 26,667 | 26,079 | 25,933 | 24,629 | 24,731 | 25,593 | 26,414 |
Overige gereserveerde algehele resultaten
| 16,043 | 18,519 | 12,388 | 13,639 | 12,283 | 8,950 | 8,933 | 9,538 | 9,409 | 7,745 | 5,536 | 5,167 | 4,806 | 9,321 | 1,521 | 931 | 970 | -19 | 3,566 | 2,399 | 2,445 | 2,948 | 3,652 | 5,005 | 4,594 | 5,293 | 5,966 | 4,322 | 3,753 | 3,801 | 1,884 | 675 | 1,687 | 3,276 | 6,745 | 6,949 | 7,761 | 7,520 | 4,892 | 3,756 | 3,501 | 3,358 | 3,730 | 3,145 | 2,287 | 1,478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -12,014 | 1,873 | 2,278 | 2,772 | -70,309 | 3,658 | 3,629 | 3,560 | -62,393 | -60,425 | -58,421 | -56,978 | 3,263 | -1,298 | 3,193 | 3,646 | 3,648 | 3,629 | 3,994 | 3,994 | 3,995 | 3,995 | 3,992 | 3,992 | 3,966 | 3,966 | 3,966 | 3,970 | 3,974 | 3,975 | 4,359 | 4,360 | 4,359 | 4,329 | 4,302 | 4,240 | 4,207 | 4,001 | 3,982 | 3,939 | 3,923 | 3,883 | 3,871 | 3,828 | 3,814 | 3,775 | 3,326 | 2,533 | 3,039 | 2,887 | 2,138 | 2,816 | 3,290 | 3,684 | 4,025 | 3,703 | 4,202 | 4,840 | 4,998 | 5,058 | 3,985 | 5,506 |
Totaal eigen vermogen van aandeelhouders
| 85,179 | 96,603 | 87,650 | 88,586 | 85,751 | 82,133 | 79,768 | 78,741 | 75,304 | 71,594 | 67,349 | 65,465 | 64,056 | 63,328 | 58,988 | 58,267 | 58,240 | 58,024 | 61,622 | 60,093 | 59,365 | 59,704 | 59,300 | 60,069 | 58,694 | 58,623 | 58,189 | 56,164 | 54,370 | 52,870 | 49,863 | 47,919 | 48,057 | 49,007 | 52,168 | 51,749 | 51,532 | 50,510 | 47,275 | 45,466 | 44,649 | 45,107 | 44,763 | 43,600 | 42,150 | 40,829 | 38,738 | 37,475 | 37,842 | 37,310 | 36,346 | 36,658 | 36,696 | 36,998 | 37,382 | 36,467 | 36,378 | 36,870 | 35,724 | 35,886 | 35,675 | 38,017 |
Totaal eigen vermogen
| 91,092 | 102,220 | 90,928 | 91,916 | 89,020 | 85,262 | 82,816 | 81,865 | 78,270 | 74,406 | 70,024 | 68,065 | 66,616 | 65,846 | 61,412 | 60,664 | 60,634 | 60,437 | 64,053 | 62,469 | 61,736 | 62,068 | 61,634 | 62,377 | 60,993 | 61,039 | 60,540 | 58,433 | 56,646 | 55,127 | 51,953 | 50,013 | 50,171 | 50,746 | 53,889 | 53,469 | 53,190 | 52,281 | 48,960 | 47,048 | 46,198 | 46,635 | 46,107 | 44,469 | 42,984 | 41,623 | 39,528 | 38,344 | 38,676 | 38,108 | 37,107 | 37,371 | 37,397 | 37,665 | 38,048 | 37,101 | 37,022 | 37,488 | 36,214 | 36,371 | 36,148 | 38,500 |
Totaal passiva en aandeelhoudersvermogen
| 171,024 | 174,346 | 155,791 | 155,595 | 157,296 | 150,133 | 152,851 | 151,819 | 152,524 | 144,898 | 138,219 | 133,122 | 134,899 | 132,971 | 124,052 | 121,003 | 115,931 | 118,678 | 123,577 | 122,649 | 121,593 | 120,514 | 118,274 | 119,003 | 117,321 | 120,028 | 117,165 | 114,882 | 112,771 | 112,412 | 108,726 | 105,785 | 107,215 | 108,438 | 112,259 | 113,680 | 115,479 | 114,223 | 113,859 | 110,864 | 110,201 | 109,485 | 109,139 | 106,068 | 104,472 | 102,234 | 102,410 | 101,197 | 102,447 | 100,111 | 100,089 | 101,275 | 101,018 | 102,795 | 102,169 | 100,036 | 99,812 | 102,196 | 99,816 | 98,264 | 89,987 | 95,842 |