Nippon Express Holdings,Inc.
TSE:9147.T
7400 (JPY) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 213,528 | 315,076 | 191,390 | 242,699 | 246,054 | 227 | 306,264 | 279,091 | 193,861 | 188,497 | 235,211 | 248,884 | 212,192 | 173,625 | 145,697 | 154,633 | 141,319 | 194,338 | 163,201 | 170,284 | 173,338 | 208,982 | 179,672 | 171,665 | 198,044 | 194,830 | 184,408 | 207,244 | 212,683 | 230,845 | 244,556 | 192,690 | 189,323 | 223,457 | 178,970 | 211,621 | 207,112 | 217,348 | 170,239 | 166,188 | 186,297 | 210,651 | 189,420 | 221,646 | 188,124 | 207,768 | 194,826 | 189,001 | 187,797 | 189,170 |
Kortetermijnbeleggingen
| 84,609 | 88,139 | 74,417 | 75,050 | 64,093 | 82,835 | 0 | 5,511 | 0 | 4,597 | 4,159 | 0 | 5,582 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 213,528 | 315,076 | 265,807 | 317,749 | 310,147 | 227 | 306,264 | 279,091 | 193,861 | 193,094 | 239,370 | 248,884 | 217,774 | 173,625 | 145,697 | 154,633 | 141,319 | 194,338 | 163,201 | 170,284 | 173,338 | 208,982 | 179,672 | 171,665 | 198,044 | 194,830 | 184,408 | 207,244 | 212,683 | 230,845 | 244,556 | 192,690 | 189,323 | 223,457 | 178,970 | 211,621 | 207,112 | 217,348 | 170,239 | 166,188 | 186,297 | 210,651 | 189,420 | 221,646 | 188,124 | 207,768 | 194,826 | 189,001 | 187,797 | 189,170 |
Nettovorderingen
| 469,851 | 444,825 | 448,419 | 436,373 | 467,683 | 63,492 | 448,221 | 459,391 | 446,622 | 435,365 | 374,524 | 365,754 | 508,209 | 353,159 | 324,471 | 308,532 | 463,529 | 343,414 | 330,408 | 338,455 | 478,071 | 366,235 | 342,351 | 337,596 | 464,059 | 336,117 | 319,224 | 300,503 | 432,975 | 311,826 | 297,550 | 296,769 | 430,517 | 322,151 | 311,684 | 314,030 | 442,119 | 321,927 | 289,325 | 279,481 | 394,643 | 268,648 | 251,819 | 245,291 | 341,946 | 236,141 | 232,424 | 241,670 | 346,710 | 246,834 |
Voorraad
| 12,070 | 10,680 | 11,328 | 11,517 | 12,899 | 15,381 | 16,179 | 16,780 | 16,292 | 13,759 | 11,372 | 10,134 | 8,296 | 7,644 | 8,600 | 10,112 | 9,105 | 9,739 | 8,818 | 7,855 | 8,027 | 7,587 | 8,375 | 7,575 | 6,979 | 7,551 | 7,715 | 6,666 | 6,128 | 6,334 | 6,317 | 6,283 | 6,368 | 6,655 | 6,382 | 6,587 | 6,020 | 6,527 | 7,801 | 7,626 | 8,722 | 7,988 | 5,930 | 5,384 | 5,514 | 6,129 | 5,828 | 4,941 | 5,119 | 5,305 |
Overige vlottende activa
| 142,363 | 125,510 | 39,290 | 46,599 | 37,644 | 129 | 70,582 | 74,123 | 54,840 | 66,380 | 60,969 | 64,258 | 37,613 | 196,880 | 192,981 | 199,390 | 58,359 | 189,299 | 187,769 | 185,412 | 52,827 | 178,739 | 181,977 | 176,769 | 60,934 | 177,688 | 174,918 | 176,845 | 54,208 | 170,995 | 170,545 | 175,463 | 56,108 | 174,417 | 184,906 | 179,592 | 64,062 | 176,208 | 173,932 | 173,686 | 57,407 | 160,492 | 159,658 | 157,857 | 52,093 | 151,659 | 149,497 | 148,247 | 48,586 | 145,924 |
Totaal vlottende activa
| 837,812 | 896,091 | 764,844 | 812,238 | 828,373 | 79,229 | 841,246 | 829,385 | 711,615 | 708,598 | 686,235 | 689,030 | 771,894 | 731,308 | 671,749 | 672,667 | 672,312 | 736,790 | 690,196 | 702,006 | 712,263 | 761,543 | 712,375 | 693,605 | 730,016 | 716,186 | 686,265 | 691,258 | 705,994 | 720,000 | 718,968 | 671,205 | 682,316 | 726,680 | 681,942 | 711,830 | 719,313 | 722,010 | 641,297 | 626,981 | 647,069 | 647,779 | 606,827 | 630,178 | 587,677 | 601,697 | 582,575 | 583,859 | 588,212 | 587,233 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 911,177 | 889,604 | 859,063 | 860,275 | 840,625 | 69 | 667,278 | 666,786 | 665,211 | 664,126 | 652,609 | 651,147 | 607,503 | 651,824 | 636,521 | 615,259 | 614,431 | 594,850 | 600,448 | 596,796 | 577,488 | 572,080 | 565,338 | 562,048 | 560,240 | 555,847 | 546,785 | 518,775 | 518,123 | 518,344 | 511,416 | 505,693 | 502,321 | 499,430 | 486,487 | 488,466 | 492,545 | 506,701 | 509,337 | 502,450 | 505,745 | 485,651 | 486,511 | 487,978 | 488,838 | 488,563 | 490,735 | 492,731 | 491,203 | 492,308 |
Goodwill
| 0 | 13,484 | 0 | 0 | 0 | 664 | 3,617 | 3,757 | 3,752 | 3,870 | 4,333 | 4,574 | 4,592 | 4,906 | 2,269 | 2,452 | 2,644 | 11,112 | 11,742 | 12,208 | 12,701 | 17,586 | 17,541 | 18,249 | 4,180 | 40,882 | 41,537 | 42,256 | 43,047 | 47,489 | 48,642 | 46,068 | 47,411 | 72,816 | 13,477 | 13,812 | 14,821 | 18,983 | 15,469 | 16,199 | 16,982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 175,073 | 60,077 | 61,593 | 61,860 | 61,469 | 617 | 81,623 | 80,434 | 80,182 | 0 | 0 | 0 | 82,717 | 78,173 | 74,454 | 72,718 | 71,852 | 73,929 | 70,250 | 70,408 | 69,319 | 61,220 | 62,052 | 62,193 | 62,411 | 74,253 | 75,027 | 75,508 | 76,408 | 76,649 | 78,286 | 80,093 | 80,762 | 44,358 | 43,350 | 43,797 | 45,266 | 47,176 | 40,499 | 41,475 | 42,224 | 43,234 | 43,390 | 42,499 | 33,705 | 26,192 | 27,053 | 27,466 | 25,116 | 25,270 |
Goodwill en immateriële activa
| 175,073 | 73,561 | 61,593 | 61,860 | 61,469 | 617 | 85,240 | 84,191 | 83,934 | 3,870 | 4,333 | 4,574 | 87,309 | 83,079 | 76,723 | 75,170 | 74,496 | 85,041 | 81,992 | 82,616 | 82,020 | 78,806 | 79,593 | 80,442 | 66,591 | 115,135 | 116,564 | 117,764 | 119,455 | 124,138 | 126,928 | 126,161 | 128,173 | 117,174 | 56,827 | 57,609 | 60,087 | 66,159 | 55,968 | 57,674 | 59,206 | 43,234 | 43,390 | 42,499 | 33,705 | 26,192 | 27,053 | 27,466 | 25,116 | 25,270 |
Langetermijnbeleggingen
| 233,108 | 223,987 | 100,891 | 99,162 | 97,250 | 440,839 | 106,731 | 108,583 | 107,728 | 107,019 | 105,149 | 106,129 | 109,925 | 156,004 | 156,273 | 159,007 | 127,557 | 159,233 | 160,335 | 163,320 | 137,487 | 159,207 | 172,968 | 170,927 | 147,908 | 190,944 | 185,603 | 185,184 | 162,889 | 176,550 | 164,380 | 162,229 | 150,791 | 182,986 | 174,615 | 192,547 | 172,411 | 169,297 | 167,936 | 170,289 | 146,991 | 163,966 | 149,688 | 147,121 | 132,497 | 124,468 | 118,954 | 122,739 | 88,208 | 117,692 |
Belastingvorderingen
| 17,490 | 16,429 | 25,213 | 26,336 | 29,494 | 29,110 | -106,731 | -108,583 | -107,728 | 21,186 | 78,416 | 78,172 | 26,006 | 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 activa
| 8,055 | 7,444 | 156,239 | 147,696 | 140,811 | 53,803 | 166,957 | 168,753 | 60,121 | 113,422 | 141,030 | 141,014 | 29,218 | 2 | 1 | 2 | 29,241 | 2 | 1 | 2 | 27,419 | 2 | 1 | 2 | 13,269 | 1 | 3 | 2 | 15,339 | 1 | 1 | 2 | 21,352 | 2 | 1 | 3 | 9,261 | 0 | 1 | 1 | 18,432 | 2 | 1 | 0 | 4,895 | 1 | 1 | 1 | -604,527 | -635,270 |
Totaal niet-vlottende activa
| 1,344,903 | 1,211,025 | 1,202,999 | 1,195,329 | 1,169,649 | 524,438 | 919,475 | 919,730 | 916,994 | 909,623 | 903,121 | 902,864 | 859,961 | 890,909 | 869,518 | 849,438 | 845,725 | 839,126 | 842,776 | 842,734 | 824,414 | 810,095 | 817,900 | 813,419 | 788,008 | 861,927 | 848,955 | 821,725 | 815,806 | 819,033 | 802,725 | 794,085 | 802,637 | 799,592 | 717,930 | 738,625 | 734,304 | 742,157 | 733,242 | 730,414 | 730,374 | 692,853 | 679,590 | 677,598 | 659,935 | 639,224 | 636,743 | 642,937 | 604,527 | 635,270 |
Totaal activa
| 2,182,715 | 2,107,116 | 1,967,846 | 2,007,569 | 1,998,027 | 603,669 | 1,760,722 | 1,749,118 | 1,628,612 | 1,618,221 | 1,589,356 | 1,591,894 | 1,631,855 | 1,622,217 | 1,541,267 | 1,522,105 | 1,518,037 | 1,575,916 | 1,532,972 | 1,544,740 | 1,536,677 | 1,571,638 | 1,530,275 | 1,507,024 | 1,518,024 | 1,578,113 | 1,535,220 | 1,512,983 | 1,521,800 | 1,539,033 | 1,521,693 | 1,465,290 | 1,484,953 | 1,526,272 | 1,399,872 | 1,450,455 | 1,453,617 | 1,464,167 | 1,374,539 | 1,357,395 | 1,377,443 | 1,340,632 | 1,286,417 | 1,307,776 | 1,247,612 | 1,240,921 | 1,219,318 | 1,226,796 | 1,230,964 | 1,222,504 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 208,503 | 214,044 | 206,608 | 214,891 | 221,541 | 2,195 | 211,015 | 214,529 | 211,858 | 215,810 | 181,484 | 177,740 | 181,414 | 158,598 | 146,042 | 143,549 | 167,886 | 167,212 | 163,755 | 163,438 | 181,498 | 177,399 | 167,295 | 165,604 | 173,611 | 162,921 | 157,533 | 146,372 | 162,697 | 147,923 | 142,382 | 142,633 | 158,563 | 156,413 | 151,908 | 159,784 | 177,519 | 166,021 | 149,984 | 141,015 | 161,414 | 145,829 | 135,369 | 128,561 | 136,694 | 127,920 | 124,844 | 125,771 | 146,262 | 129,859 |
Kortlopende schulden
| 223,599 | 173,512 | 112,371 | 157,824 | 155,745 | 30,000 | 75,912 | 55,326 | 53,123 | 52,165 | 17,680 | 15,721 | 49,658 | 24,549 | 20,968 | 40,901 | 67,136 | 62,250 | 68,783 | 34,698 | 43,226 | 51,859 | 39,714 | 43,381 | 45,213 | 66,071 | 64,746 | 61,818 | 60,606 | 47,891 | 55,121 | 62,733 | 62,291 | 150,026 | 68,675 | 87,182 | 83,397 | 86,324 | 68,790 | 48,485 | 46,813 | 56,761 | 65,524 | 65,514 | 64,007 | 55,564 | 76,882 | 77,913 | 0 | 0 |
Belastingschulden
| 8,215 | 7,628 | 7,891 | 15,992 | 14,475 | 12,670 | 44,419 | 39,733 | 15,087 | 10,266 | 15,594 | 9,033 | 18,501 | 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 opbrengsten
| 8,215 | 7,628 | 81,212 | 83,374 | 83,871 | 0 | 0 | 0 | 0 | 10,266 | 15,594 | 9,033 | 18,501 | 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 kortlopende verplichtingen
| 5,165 | -25,764 | -89,999 | -123,953 | -106,986 | 2,717 | 50,161 | 6,524 | -1,374 | -19,227 | 13,147 | 42,724 | 84,500 | 146,236 | 97,728 | 81,365 | 62,301 | 94,017 | 50,600 | 90,066 | 48,180 | 85,219 | 74,195 | 76,944 | 52,806 | 86,353 | 69,804 | 71,021 | 52,468 | 80,289 | 79,736 | 88,959 | 60,949 | 94,628 | 58,000 | 61,549 | 53,505 | 81,706 | 52,592 | 77,001 | 67,808 | 87,953 | 66,763 | 109,058 | 71,443 | 109,311 | 89,087 | 87,281 | 129,077 | 165,717 |
Totaal kortlopende verplichtingen
| 662,200 | 591,092 | 524,691 | 563,019 | 590,187 | 49,777 | 592,522 | 530,641 | 490,552 | 474,824 | 409,389 | 422,958 | 515,487 | 487,981 | 410,780 | 409,364 | 465,209 | 490,691 | 446,893 | 451,640 | 454,402 | 491,876 | 448,499 | 451,533 | 445,241 | 478,266 | 449,616 | 425,583 | 438,468 | 424,026 | 419,621 | 436,958 | 440,366 | 557,480 | 430,491 | 468,299 | 491,940 | 500,072 | 421,350 | 407,516 | 437,449 | 436,372 | 403,025 | 431,694 | 408,838 | 420,715 | 415,657 | 416,736 | 421,601 | 425,435 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 225,886 | 255,975 | 481,924 | 476,351 | 476,502 | 110,000 | 170,772 | 220,836 | 237,440 | 269,427 | 333,716 | 333,154 | 333,616 | 364,634 | 378,082 | 378,228 | 319,006 | 329,365 | 331,634 | 341,911 | 342,082 | 340,375 | 343,689 | 334,173 | 352,013 | 311,901 | 315,801 | 328,486 | 334,724 | 382,236 | 381,146 | 298,430 | 305,955 | 236,269 | 250,115 | 255,910 | 245,969 | 246,723 | 259,431 | 274,804 | 269,037 | 267,232 | 259,898 | 260,725 | 236,038 | 239,679 | 235,009 | 238,363 | 240,541 | 244,790 |
Uitgestelde opbrengsten niet-vlottend
| 328,578 | 304,896 | 137,196 | 135,170 | 134,061 | 0 | 0 | 0 | 0 | 58,726 | 0 | 0 | 28,544 | 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
| 6,410 | 6,000 | 7,244 | 7,114 | 6,487 | 13,901 | 0 | 0 | 0 | 2,548 | 0 | 0 | 2,157 | 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
| 130,441 | 131,343 | 7,157 | 8,832 | 8,438 | 238 | 216,450 | 217,056 | 214,503 | 214,466 | 214,819 | 215,412 | 179,885 | 183,572 | 182,233 | 178,294 | 177,317 | 171,269 | 169,111 | 192,083 | 179,749 | 176,329 | 174,533 | 174,502 | 173,278 | 195,686 | 193,444 | 196,571 | 195,624 | 196,701 | 196,015 | 200,994 | 200,615 | 170,574 | 166,464 | 169,326 | 165,572 | 183,196 | 175,247 | 167,484 | 161,003 | 99,003 | 94,050 | 93,969 | 84,328 | 79,059 | 72,771 | 75,431 | -240,541 | -244,790 |
Totaal niet-vlottende verplichtingen
| 691,315 | 698,214 | 633,521 | 627,467 | 625,488 | 124,139 | 387,222 | 437,892 | 451,943 | 486,441 | 548,535 | 548,566 | 515,658 | 548,206 | 560,315 | 556,522 | 496,323 | 500,634 | 500,745 | 533,994 | 521,831 | 516,704 | 518,222 | 508,675 | 525,291 | 507,587 | 509,245 | 525,057 | 530,348 | 578,937 | 577,161 | 499,424 | 506,570 | 406,843 | 416,579 | 425,236 | 411,541 | 429,919 | 434,678 | 442,288 | 430,040 | 366,235 | 353,948 | 354,694 | 320,366 | 318,738 | 307,780 | 313,794 | 240,541 | 244,790 |
Totaal passiva
| 1,353,515 | 1,289,306 | 1,158,212 | 1,190,486 | 1,215,675 | 173,916 | 979,744 | 968,533 | 942,495 | 961,265 | 957,924 | 971,524 | 1,031,145 | 1,036,187 | 971,095 | 965,886 | 961,532 | 991,325 | 947,638 | 985,634 | 976,233 | 1,008,580 | 966,721 | 960,208 | 970,532 | 985,853 | 958,861 | 950,640 | 968,816 | 1,002,963 | 996,782 | 936,382 | 946,936 | 964,323 | 847,070 | 893,535 | 903,481 | 929,991 | 856,028 | 849,804 | 867,489 | 802,607 | 756,973 | 786,388 | 729,204 | 739,453 | 723,437 | 730,530 | 736,759 | 745,271 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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
| 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 | 70,175 |
Ingehouden winsten
| 622,153 | 634,536 | 602,357 | 610,552 | 598,382 | 60,389 | 592,413 | 592,074 | 518,750 | 511,001 | 531,785 | 516,364 | 503,178 | 491,180 | 477,132 | 463,663 | 461,499 | 487,316 | 482,144 | 470,414 | 471,176 | 472,733 | 462,400 | 449,451 | 444,717 | 472,191 | 465,518 | 455,037 | 449,713 | 463,324 | 457,839 | 446,854 | 445,495 | 437,227 | 430,054 | 423,042 | 419,851 | 430,808 | 427,635 | 416,288 | 417,869 | 409,829 | 404,097 | 403,512 | 401,902 | 397,949 | 398,399 | 392,192 | 392,305 | 382,259 |
Overige gereserveerde algehele resultaten
| 116,577 | 92,624 | 112,707 | 106,820 | 79,983 | 68,142 | 78,327 | 73,356 | 53,659 | 33,381 | 26,214 | 25,751 | 64,516 | 2,719 | 1,528 | 1,601 | 3,404 | 11,945 | 13,361 | -1,269 | -712 | 913 | 8,588 | 5,303 | 10,466 | 28,085 | 19,296 | 16,173 | 11,928 | -2,949 | -16,218 | -9,794 | 1,101 | 30,334 | 28,414 | 38,436 | 34,419 | 10,356 | -2,902 | -2,409 | -1,717 | 42,713 | 39,866 | 32,637 | 20,776 | 4,349 | -1,463 | 5,114 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,659 | 2,728 | 2,302 | 7,625 | 12,311 | 231,047 | 16,783 | 22,025 | 22,027 | 22,019 | -15,640 | -10,405 | -55,356 | 4,371 | 4,377 | 4,384 | 4,386 | -2,139 | 2,651 | 3,178 | 2,978 | 2,577 | 4,704 | 4,539 | 4,516 | 4,527 | 4,568 | 4,577 | 4,562 | -11,185 | -2,987 | 5,526 | 5,488 | 6,500 | 6,507 | 7,510 | 7,464 | 3,940 | 9,520 | 9,550 | 9,555 | 9,563 | 9,599 | 9,643 | 20,830 | 15,250 | 15,274 | 15,359 | 18,867 | 12,110 |
Totaal eigen vermogen van aandeelhouders
| 811,564 | 800,063 | 787,541 | 795,172 | 760,851 | 429,753 | 757,698 | 757,630 | 664,611 | 636,576 | 612,534 | 601,885 | 582,513 | 568,445 | 553,212 | 539,823 | 539,464 | 567,297 | 568,331 | 542,498 | 543,617 | 546,398 | 545,867 | 529,468 | 529,874 | 574,978 | 559,557 | 545,962 | 536,378 | 519,365 | 508,809 | 512,761 | 522,259 | 544,236 | 535,150 | 539,163 | 531,909 | 515,279 | 504,428 | 493,604 | 495,882 | 532,280 | 523,737 | 515,967 | 513,683 | 487,723 | 482,385 | 482,840 | 481,347 | 464,544 |
Totaal eigen vermogen
| 829,196 | 817,806 | 809,634 | 817,083 | 782,352 | 452,389 | 780,978 | 780,585 | 686,117 | 656,952 | 631,429 | 620,368 | 600,707 | 586,030 | 570,172 | 556,219 | 556,505 | 584,591 | 585,334 | 559,106 | 560,444 | 563,058 | 563,554 | 546,816 | 547,492 | 592,260 | 576,359 | 562,343 | 552,984 | 536,070 | 524,911 | 528,908 | 538,017 | 561,949 | 552,802 | 556,920 | 550,136 | 534,176 | 518,511 | 507,591 | 509,954 | 538,025 | 529,444 | 521,388 | 518,408 | 501,468 | 495,881 | 496,266 | 494,205 | 477,233 |
Totaal passiva en aandeelhoudersvermogen
| 2,182,711 | 2,107,112 | 1,967,846 | 2,007,569 | 1,998,027 | 603,669 | 1,760,722 | 1,749,118 | 1,628,612 | 1,618,217 | 1,589,353 | 1,591,892 | 1,631,852 | 1,622,217 | 1,541,267 | 1,522,105 | 1,518,037 | 1,575,916 | 1,532,972 | 1,544,740 | 1,536,677 | 1,571,638 | 1,530,275 | 1,507,024 | 1,518,024 | 1,578,113 | 1,535,220 | 1,512,983 | 1,521,800 | 1,539,033 | 1,521,693 | 1,465,290 | 1,484,953 | 1,526,272 | 1,399,872 | 1,450,455 | 1,453,617 | 1,464,167 | 1,374,539 | 1,357,395 | 1,377,443 | 1,340,632 | 1,286,417 | 1,307,776 | 1,247,612 | 1,240,921 | 1,219,318 | 1,226,796 | 0 | 0 |