Sakata Seed Corporation
TSE:1377.T
3470 (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 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 34,462 | 20,265 | 28,491 | 31,916 | 29,040 | 28,942 | 28,127 | 31,554 | 29,699 | 28,069 | 23,295 | 23,772 | 20,102 | 20,988 | 18,996 | 21,488 | 18,202 | 17,427 | 18,943 | 20,280 | 18,759 | 19,611 | 19,970 | 23,549 | 20,519 | 21,217 | 22,827 | 24,436 | 21,934 | 22,126 | 21,858 | 21,623 | 18,789 | 18,321 | 19,168 | 21,184 | 17,631 | 17,212 | 18,843 | 19,739 | 16,040 | 15,324 | 16,417 | 17,984 | 15,742 | 13,511 | 15,559 | 15,543 | 14,104 | 13,659 | 14,206 | 14,918 | 14,352 | 13,232 | 13,340 | 14,702 | 13,401 | 12,430 | 13,324 | 10,192 | 13,731 | 13,906 |
Kortetermijnbeleggingen
| 0 | 16,867 | 0 | -27 | -21 | -1,281 | -22 | -18 | -18 | -1,082 | -910 | -897 | -816 | -25 | 49 | 49 | 49 | 50 | -30 | -26 | -28 | -33 | 50 | 50 | 50 | 50 | -36 | -25 | -22 | -32 | 49 | 100 | 150 | 150 | 150 | 150 | 100 | 100 | 49 | -131 | -151 | -158 | 49 | 49 | 49 | 49 | -161 | -147 | -145 | -176 | -169 | -189 | 30 | 30 | 60 | 60 | 30 | 330 | -281 | 735 | 605 | 185 |
Liquide middelen en kortetermijnbeleggingen
| 34,462 | 37,132 | 28,491 | 31,916 | 29,040 | 28,942 | 28,127 | 31,554 | 29,699 | 28,069 | 23,295 | 23,772 | 20,102 | 20,988 | 19,045 | 21,537 | 18,251 | 17,477 | 18,943 | 20,280 | 18,759 | 19,611 | 20,020 | 23,599 | 20,569 | 21,267 | 22,827 | 24,436 | 21,934 | 22,126 | 21,907 | 21,723 | 18,939 | 18,471 | 19,318 | 21,334 | 17,731 | 17,312 | 18,892 | 19,739 | 16,040 | 15,324 | 16,466 | 18,033 | 15,791 | 13,560 | 15,559 | 15,543 | 14,104 | 13,659 | 14,206 | 14,918 | 14,382 | 13,262 | 13,400 | 14,762 | 13,431 | 12,760 | 13,324 | 10,927 | 14,336 | 14,091 |
Nettovorderingen
| 20,115 | 21,448 | 17,253 | 17,009 | 18,592 | 17,964 | 16,231 | 15,390 | 17,236 | 17,737 | 14,030 | 13,033 | 15,724 | 16,465 | 14,277 | 12,207 | 14,525 | 15,894 | 13,344 | 12,720 | 14,135 | 16,141 | 13,381 | 12,473 | 14,259 | 17,409 | 16,006 | 14,855 | 17,377 | 17,660 | 15,895 | 13,923 | 16,064 | 16,900 | 14,629 | 13,986 | 17,624 | 17,715 | 14,932 | 13,515 | 15,877 | 15,751 | 13,690 | 12,760 | 14,602 | 15,398 | 12,337 | 11,051 | 12,323 | 13,839 | 11,186 | 11,105 | 12,915 | 13,767 | 11,729 | 11,216 | 12,481 | 13,612 | 11,726 | 13,425 | 11,129 | 11,316 |
Voorraad
| 53,506 | 50,395 | 49,913 | 46,941 | 45,332 | 41,926 | 41,399 | 41,377 | 40,738 | 37,616 | 36,578 | 35,828 | 35,924 | 35,436 | 35,367 | 35,458 | 35,833 | 34,849 | 36,220 | 34,386 | 33,788 | 32,539 | 33,372 | 31,737 | 31,638 | 30,999 | 32,742 | 31,204 | 30,327 | 29,334 | 30,766 | 27,402 | 26,879 | 27,399 | 29,656 | 27,778 | 27,830 | 26,187 | 27,636 | 26,150 | 24,055 | 23,864 | 24,278 | 22,879 | 22,378 | 21,591 | 21,484 | 19,409 | 18,912 | 19,014 | 18,865 | 17,885 | 18,535 | 18,290 | 18,763 | 17,960 | 17,743 | 17,729 | 18,636 | 17,962 | 18,358 | 19,781 |
Overige vlottende activa
| 7,570 | 7,871 | 9,657 | 8,024 | 7,524 | 6,917 | 6,262 | 6,607 | 6,218 | 5,363 | 5,612 | 4,933 | 4,976 | 4,024 | 4,866 | 4,216 | 4,278 | 4,113 | 5,397 | 4,462 | 4,157 | 3,645 | 5,237 | 4,742 | 3,584 | 3,279 | 4,626 | 3,664 | 3,160 | 2,896 | 3,984 | 2,982 | 2,714 | 2,094 | 2,994 | 2,733 | 2,250 | 1,510 | 2,901 | 2,495 | 2,528 | 2,207 | 2,958 | 2,210 | 1,940 | 1,870 | 1,982 | 1,359 | 1,506 | 1,763 | 1,860 | 1,709 | 1,913 | 2,097 | 2,017 | 1,853 | 1,886 | 1,916 | 1,941 | 1,573 | 1,797 | 1,597 |
Totaal vlottende activa
| 115,653 | 116,846 | 105,314 | 103,890 | 100,488 | 96,137 | 92,019 | 94,928 | 93,891 | 89,229 | 79,907 | 77,970 | 77,133 | 76,913 | 73,555 | 73,418 | 72,887 | 72,333 | 73,904 | 71,848 | 70,839 | 71,936 | 72,010 | 72,551 | 70,050 | 72,954 | 76,201 | 74,159 | 72,798 | 72,016 | 72,552 | 66,030 | 64,596 | 64,864 | 66,597 | 65,831 | 65,435 | 62,724 | 64,361 | 61,899 | 58,500 | 57,146 | 57,392 | 55,882 | 54,711 | 52,419 | 51,362 | 47,362 | 46,845 | 48,275 | 46,117 | 45,617 | 47,745 | 47,416 | 45,909 | 45,791 | 45,541 | 46,017 | 45,627 | 43,887 | 45,620 | 46,785 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 47,720 | 45,865 | 44,773 | 43,517 | 42,291 | 40,369 | 39,549 | 40,208 | 38,942 | 36,506 | 34,742 | 34,551 | 34,757 | 34,237 | 33,186 | 32,839 | 32,750 | 32,845 | 33,560 | 33,312 | 33,557 | 32,815 | 32,067 | 32,100 | 31,251 | 30,699 | 30,098 | 29,191 | 29,005 | 28,753 | 28,932 | 27,824 | 27,625 | 28,305 | 28,195 | 27,597 | 27,670 | 27,439 | 28,347 | 27,845 | 27,414 | 27,528 | 27,552 | 26,851 | 26,721 | 26,560 | 26,459 | 25,658 | 25,722 | 26,186 | 25,798 | 25,767 | 26,375 | 26,390 | 26,473 | 26,517 | 26,606 | 27,138 | 27,189 | 27,271 | 27,654 | 28,794 |
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
| 4,839 | 4,892 | 5,008 | 4,653 | 4,241 | 4,028 | 4,053 | 4,236 | 4,336 | 4,405 | 4,321 | 4,435 | 4,194 | 4,591 | 4,225 | 3,887 | 3,323 | 2,858 | 2,788 | 2,538 | 2,411 | 2,203 | 1,698 | 1,719 | 1,308 | 1,308 | 1,382 | 698 | 682 | 710 | 531 | 519 | 564 | 638 | 691 | 716 | 799 | 819 | 874 | 863 | 873 | 933 | 942 | 943 | 984 | 974 | 798 | 776 | 813 | 894 | 701 | 631 | 688 | 725 | 1,053 | 1,192 | 1,299 | 1,460 | 1,568 | 1,828 | 1,614 | 1,680 |
Goodwill en immateriële activa
| 4,839 | 4,892 | 5,008 | 4,653 | 4,241 | 4,028 | 4,053 | 4,236 | 4,336 | 4,405 | 4,321 | 4,435 | 4,194 | 4,591 | 4,225 | 3,887 | 3,323 | 2,858 | 2,788 | 2,538 | 2,411 | 2,203 | 1,698 | 1,719 | 1,308 | 1,308 | 1,382 | 698 | 682 | 710 | 531 | 519 | 564 | 638 | 691 | 716 | 799 | 819 | 874 | 863 | 873 | 933 | 942 | 943 | 984 | 974 | 798 | 776 | 813 | 894 | 701 | 631 | 688 | 725 | 1,053 | 1,192 | 1,299 | 1,460 | 1,568 | 1,828 | 1,614 | 1,680 |
Langetermijnbeleggingen
| 20,459 | 19,736 | 19,759 | 18,430 | 18,320 | 17,542 | 14,938 | 15,491 | 15,996 | 15,159 | 16,321 | 16,097 | 16,550 | 14,873 | 14,487 | 12,997 | 13,170 | 13,079 | 12,883 | 14,795 | 13,215 | 13,174 | 14,850 | 16,029 | 15,300 | 15,574 | 15,378 | 15,138 | 13,876 | 13,878 | 13,805 | 13,155 | 12,161 | 13,483 | 12,347 | 14,011 | 13,591 | 13,489 | 12,599 | 11,502 | 11,045 | 10,252 | 10,062 | 9,709 | 8,980 | 9,158 | 8,739 | 7,753 | 7,450 | 7,265 | 7,976 | 7,645 | 7,400 | 7,734 | 8,681 | 8,401 | 8,788 | 9,498 | 10,237 | 9,842 | 9,989 | 12,890 |
Belastingvorderingen
| 4,077 | 3,876 | 2,609 | 2,619 | 2,678 | 2,615 | 2,313 | 2,315 | 2,150 | 2,101 | 1,651 | 1,792 | 1,457 | 1,665 | 1,306 | 1,345 | 1,281 | 1,397 | 1,268 | 1,272 | 1,294 | 1,281 | 1,449 | 1,514 | 1,576 | 244 | 284 | 208 | 170 | 199 | 250 | 203 | 220 | 614 | 185 | 76 | 125 | 116 | 167 | 135 | 151 | 167 | 133 | 129 | 122 | 132 | 124 | 394 | 454 | 480 | 388 | 478 | 443 | 423 | 503 | 691 | 699 | 568 | 936 | 910 | 683 | 421 |
Overige niet-vlottende activa
| 23 | 1,502 | 1,605 | 1,630 | 1,720 | 21 | 1,230 | 1,285 | 1,082 | 20 | 22 | 18 | 22 | 795 | 1,079 | 1,018 | 1,086 | 1,087 | 999 | 988 | 971 | 1,013 | 1,045 | 1,010 | 1,048 | 831 | 653 | 689 | 661 | 611 | 926 | 852 | 959 | 953 | 952 | 795 | 758 | 724 | 678 | 421 | 393 | 386 | 560 | 535 | 544 | 542 | 332 | 452 | 338 | 396 | 375 | 365 | 629 | 644 | 672 | 728 | 671 | 1,059 | 407 | 1,864 | 1,831 | 1,370 |
Totaal niet-vlottende activa
| 77,118 | 75,871 | 73,754 | 70,849 | 69,250 | 64,575 | 62,083 | 63,535 | 62,506 | 58,191 | 57,057 | 56,893 | 56,980 | 56,161 | 54,283 | 52,086 | 51,610 | 51,266 | 51,498 | 52,905 | 51,448 | 50,486 | 51,109 | 52,372 | 50,483 | 48,656 | 47,795 | 45,924 | 44,394 | 44,151 | 44,444 | 42,553 | 41,529 | 43,993 | 42,370 | 43,195 | 42,943 | 42,587 | 42,665 | 40,766 | 39,876 | 39,266 | 39,249 | 38,167 | 37,351 | 37,366 | 36,452 | 35,033 | 34,777 | 35,221 | 35,238 | 34,886 | 35,535 | 35,916 | 37,382 | 37,529 | 38,063 | 39,723 | 40,337 | 41,715 | 41,771 | 45,155 |
Totaal activa
| 192,771 | 192,717 | 179,068 | 174,741 | 169,740 | 160,715 | 154,103 | 158,464 | 156,399 | 147,423 | 136,966 | 134,865 | 134,115 | 133,077 | 127,841 | 125,507 | 124,498 | 123,601 | 125,406 | 124,754 | 122,289 | 122,425 | 123,121 | 124,926 | 120,535 | 121,612 | 123,998 | 120,086 | 117,195 | 116,169 | 116,999 | 108,585 | 106,127 | 108,859 | 108,969 | 109,028 | 108,379 | 105,313 | 107,029 | 102,667 | 98,380 | 96,414 | 96,644 | 94,051 | 92,064 | 89,787 | 87,816 | 82,395 | 81,622 | 83,496 | 81,355 | 80,503 | 83,280 | 83,332 | 83,291 | 83,320 | 83,604 | 85,740 | 85,964 | 85,602 | 87,391 | 91,940 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,386 | 5,666 | 6,801 | 4,812 | 4,953 | 5,336 | 5,257 | 5,848 | 6,010 | 5,208 | 4,803 | 3,600 | 4,451 | 4,896 | 4,413 | 4,004 | 3,593 | 5,006 | 5,186 | 4,851 | 3,044 | 4,708 | 4,983 | 3,580 | 3,763 | 4,450 | 5,343 | 3,817 | 4,299 | 5,452 | 4,758 | 2,975 | 2,492 | 3,305 | 3,856 | 2,975 | 2,280 | 3,763 | 3,759 | 3,986 | 2,257 | 3,071 | 2,694 | 2,678 | 2,365 | 2,584 | 3,292 | 2,092 | 2,101 | 3,154 | 2,557 | 2,316 | 2,294 | 2,936 | 2,412 | 2,069 | 2,230 | 2,433 | 2,666 | 2,774 | 2,162 | 2,840 |
Kortlopende schulden
| 2,374 | 3,288 | 2,787 | 2,539 | 1,052 | 929 | 519 | 735 | 967 | 937 | 1,205 | 1,450 | 1,716 | 1,894 | 2,356 | 2,954 | 3,498 | 3,441 | 4,037 | 3,810 | 3,724 | 3,168 | 3,443 | 4,176 | 3,945 | 3,636 | 4,184 | 3,545 | 3,190 | 2,914 | 3,660 | 3,411 | 2,299 | 2,676 | 3,145 | 3,069 | 2,243 | 1,661 | 2,564 | 2,378 | 2,657 | 2,595 | 2,595 | 2,423 | 2,526 | 1,143 | 1,130 | 614 | 1,694 | 1,700 | 1,666 | 1,547 | 1,143 | 989 | 1,065 | 1,446 | 1,526 | 1,613 | 1,766 | 3,249 | 2,187 | 2,161 |
Belastingschulden
| 0 | 4,761 | 2,032 | 1,863 | 1,517 | 1,155 | 1,648 | 1,919 | 2,908 | 2,488 | 1,601 | 1,477 | 1,022 | 1,447 | 1,192 | 1,244 | 1,038 | 1,048 | 1,489 | 1,375 | 1,261 | 1,095 | 1,802 | 1,520 | 1,250 | 769 | 1,731 | 1,437 | 1,394 | 1,213 | 1,917 | 1,407 | 1,399 | 985 | 1,779 | 1,458 | 1,466 | 995 | 1,555 | 1,305 | 1,248 | 581 | 1,151 | 882 | 843 | 618 | 903 | 834 | 889 | 329 | 1,187 | 616 | 949 | 564 | 920 | 547 | 547 | 357 | 799 | 278 | 251 | 271 |
Uitgestelde opbrengsten
| 0 | 15 | 2,032 | 1,863 | 1,517 | 1,155 | 1,648 | 1,919 | 2,908 | 2,488 | 1,601 | 1,477 | 1,022 | 1,447 | 1,192 | 1,244 | 1,038 | 1,048 | 1,489 | 1,375 | 1,261 | 1,095 | 1,802 | 1,520 | 1,250 | 769 | 1,731 | 1,437 | 1,394 | 1,213 | 1,917 | 1,407 | 1,399 | 985 | 1,792 | 1,458 | 1,482 | 995 | 1,582 | 1,330 | 1,281 | 629 | 1,203 | 910 | 878 | 654 | 952 | 852 | 920 | 366 | 1,232 | 647 | 959 | 624 | 958 | 578 | 576 | 400 | 826 | 307 | 251 | 271 |
Overige kortlopende verplichtingen
| 10,859 | 13,937 | 9,745 | 8,444 | 8,216 | 8,014 | 6,569 | 7,359 | 7,774 | 7,472 | 5,938 | 7,315 | 6,562 | 6,451 | 4,983 | 5,018 | 5,494 | 5,738 | 4,900 | 4,834 | 5,325 | 5,942 | 4,818 | 6,384 | 4,998 | 5,586 | 4,827 | 4,929 | 4,234 | 4,966 | 4,274 | 3,883 | 3,591 | 4,004 | 3,675 | 4,279 | 4,328 | 3,843 | 4,353 | 4,060 | 3,950 | 4,031 | 3,810 | 3,873 | 3,732 | 3,533 | 3,355 | 3,492 | 3,089 | 3,895 | 3,000 | 3,618 | 3,544 | 3,621 | 3,227 | 3,398 | 3,357 | 4,087 | 3,271 | 3,969 | 3,426 | 3,945 |
Totaal kortlopende verplichtingen
| 19,619 | 22,906 | 21,365 | 17,658 | 15,738 | 15,434 | 13,993 | 15,861 | 17,659 | 16,105 | 13,547 | 13,842 | 13,751 | 14,688 | 12,944 | 13,220 | 13,623 | 15,233 | 15,612 | 14,870 | 13,354 | 14,913 | 15,046 | 15,660 | 13,956 | 14,441 | 16,085 | 13,728 | 13,117 | 14,545 | 14,609 | 11,676 | 9,781 | 10,970 | 12,468 | 11,781 | 10,333 | 10,262 | 12,258 | 11,754 | 10,145 | 10,326 | 10,302 | 9,884 | 9,501 | 7,914 | 8,729 | 7,050 | 7,804 | 9,115 | 8,455 | 8,128 | 7,940 | 8,170 | 7,662 | 7,491 | 7,689 | 8,533 | 8,529 | 10,299 | 8,026 | 9,217 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 803 | 1,077 | 1,521 | 632 | 611 | 536 | 600 | 611 | 708 | 553 | 509 | 991 | 787 | 894 | 898 | 1,219 | 1,145 | 1,267 | 1,707 | 1,859 | 1,923 | 1,975 | 2,064 | 898 | 1,207 | 1,261 | 1,177 | 1,221 | 1,250 | 1,278 | 1,436 | 1,318 | 2,346 | 2,356 | 2,001 | 2,082 | 2,137 | 2,117 | 1,203 | 1,152 | 1,001 | 981 | 989 | 994 | 960 | 988 | 909 | 907 | 124 | 125 | 133 | 133 | 856 | 898 | 900 | 930 | 938 | 1,011 | 995 | 36 | 37 | 46 |
Uitgestelde opbrengsten niet-vlottend
| -3,190 | 2,112 | 0 | 2,283 | 2,202 | 1,805 | 1,748 | 1,848 | 1,600 | 1,753 | 1,842 | 1,870 | 1,867 | 1,964 | 2,182 | 2,135 | 2,259 | 2,271 | 2,109 | 2,164 | 2,194 | 2,261 | 2,196 | 2,273 | 2,287 | 2,810 | 2,969 | 3,183 | 3,288 | 3,348 | 3,367 | 3,340 | 3,288 | 3,400 | 2,642 | 2,689 | 2,773 | 2,905 | 2,897 | 2,900 | 2,849 | 2,082 | 1,931 | 1,923 | 1,862 | 1,906 | 1,917 | 1,871 | 1,851 | 1,881 | 1,763 | 1,779 | 1,747 | 1,764 | 1,750 | 1,784 | 1,747 | 1,759 | 1,681 | 1,555 | 1,579 | 1,627 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,190 | 3,333 | 3,494 | 3,069 | 2,629 | 2,092 | 1,653 | 1,758 | 1,555 | 1,194 | 1,967 | 1,900 | 1,795 | 1,256 | 1,632 | 1,294 | 990 | 947 | 1,054 | 1,508 | 1,077 | 1,214 | 1,555 | 1,971 | 1,738 | 2,647 | 2,563 | 2,580 | 2,178 | 2,099 | 2,220 | 1,884 | 1,587 | 2,383 | 1,872 | 2,248 | 2,103 | 1,824 | 1,681 | 1,129 | 836 | 846 | 911 | 809 | 546 | 565 | 149 | 137 | 47 | 56 | 186 | 183 | 194 | 200 | 142 | 147 | 154 | 173 | 188 | 201 | 160 | 187 |
Overige niet-vlottende verplichtingen
| 8,354 | 2,754 | 5,529 | 3,212 | 2,989 | 2,768 | 3,063 | 3,252 | 3,188 | 2,352 | 2,307 | 2,341 | 2,343 | 2,378 | 2,375 | 2,317 | 2,150 | 2,090 | 2,072 | 2,010 | 2,130 | 1,179 | 1,144 | 1,210 | 1,180 | 798 | 801 | 814 | 805 | 806 | 865 | 808 | 807 | 864 | 827 | 764 | 798 | 796 | 777 | 760 | 762 | 779 | 770 | 761 | 751 | 728 | 741 | 713 | 767 | 825 | 780 | 839 | 918 | 979 | 986 | 1,040 | 1,056 | 1,028 | 1,020 | 1,112 | 620 | 701 |
Totaal niet-vlottende verplichtingen
| 9,157 | 9,276 | 10,544 | 9,196 | 8,431 | 7,201 | 7,064 | 7,469 | 7,051 | 5,852 | 6,625 | 7,102 | 6,792 | 6,492 | 7,087 | 6,965 | 6,544 | 6,575 | 6,942 | 7,541 | 7,324 | 6,629 | 6,959 | 6,352 | 6,412 | 7,516 | 7,510 | 7,798 | 7,521 | 7,531 | 7,888 | 7,350 | 8,028 | 9,003 | 7,342 | 7,783 | 7,811 | 7,642 | 6,558 | 5,941 | 5,448 | 4,688 | 4,601 | 4,487 | 4,119 | 4,187 | 3,716 | 3,628 | 2,789 | 2,887 | 2,862 | 2,934 | 3,715 | 3,841 | 3,778 | 3,901 | 3,895 | 3,971 | 3,884 | 2,904 | 2,396 | 2,561 |
Totaal passiva
| 28,776 | 32,182 | 31,909 | 26,854 | 24,169 | 22,635 | 21,057 | 23,330 | 24,710 | 21,957 | 20,172 | 20,944 | 20,543 | 21,180 | 20,031 | 20,185 | 20,167 | 21,808 | 22,554 | 22,411 | 20,678 | 21,542 | 22,005 | 22,012 | 20,368 | 21,957 | 23,595 | 21,526 | 20,638 | 22,076 | 22,497 | 19,026 | 17,809 | 19,973 | 19,810 | 19,564 | 18,144 | 17,904 | 18,816 | 17,695 | 15,593 | 15,014 | 14,903 | 14,371 | 13,620 | 12,101 | 12,445 | 10,678 | 10,593 | 12,002 | 11,317 | 11,062 | 11,655 | 12,011 | 11,440 | 11,392 | 11,584 | 12,504 | 12,413 | 13,203 | 10,422 | 11,778 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 5,574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,664 | 3,137 | 2,884 | 3,142 | 635 | 154 | 202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,021 | 1,499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 553 | 1,115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 |
Ingehouden winsten
| 119,340 | 121,965 | 111,109 | 110,139 | 108,872 | 108,467 | 105,567 | 104,155 | 101,972 | 101,225 | 95,730 | 93,898 | 91,976 | 91,099 | 89,459 | 88,452 | 87,226 | 84,935 | 83,494 | 82,508 | 81,819 | 81,755 | 80,035 | 79,082 | 77,765 | 76,474 | 75,806 | 74,614 | 74,070 | 71,968 | 71,747 | 70,625 | 69,861 | 66,980 | 66,427 | 65,536 | 64,724 | 62,799 | 62,954 | 62,405 | 61,431 | 60,395 | 59,970 | 59,671 | 59,015 | 58,838 | 58,272 | 57,689 | 57,245 | 56,640 | 56,255 | 55,942 | 56,177 | 55,637 | 56,321 | 55,562 | 55,476 | 55,235 | 58,720 | 58,278 | 59,065 | 58,948 |
Overige gereserveerde algehele resultaten
| 25,099 | 21,035 | 16,890 | 18,406 | 17,402 | 10,305 | 8,188 | 11,684 | 10,466 | 5,005 | 1,857 | 856 | 2,128 | 757 | -1,664 | -3,137 | -2,884 | -3,142 | -635 | -154 | -202 | 624 | 1,770 | 3,870 | 2,428 | 3,205 | 4,634 | 3,978 | 2,517 | 2,152 | 2,795 | -1,021 | -1,499 | 1,949 | 2,782 | 3,978 | 5,560 | 4,630 | 5,276 | 2,583 | 1,362 | 1,020 | 1,787 | 21 | -553 | -1,115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2 | 3,582 | 5,235 | 5,406 | 5,407 | 5,407 | 5,409 | 5,410 | 5,411 | 5,400 | 5,400 | 5,401 | 5,719 | 6,306 | 4,641 | 3,169 | 3,423 | 3,165 | 5,671 | 6,153 | 6,107 | 4,824 | 5,650 | 6,304 | 6,306 | 6,307 | 6,307 | 6,311 | 6,311 | 6,313 | 6,313 | 5,295 | 4,815 | 6,316 | 6,318 | 6,318 | 6,318 | 6,351 | 6,352 | 6,354 | 6,355 | 6,355 | 6,353 | 6,354 | 5,800 | 5,240 | 3,496 | 422 | 177 | 1,265 | 186 | -106 | 1,839 | 2,087 | 1,937 | 2,769 | 2,942 | 4,410 | 1,239 | 534 | 4,328 | 7,630 |
Totaal eigen vermogen van aandeelhouders
| 163,515 | 160,082 | 146,734 | 147,451 | 145,181 | 137,679 | 132,664 | 134,749 | 131,349 | 125,130 | 116,487 | 113,655 | 113,323 | 111,662 | 107,600 | 105,121 | 104,149 | 101,600 | 102,665 | 102,161 | 101,426 | 100,703 | 100,955 | 102,756 | 99,999 | 99,486 | 100,247 | 98,403 | 96,398 | 93,933 | 94,355 | 89,420 | 88,176 | 88,745 | 89,027 | 89,332 | 90,102 | 87,280 | 88,082 | 84,842 | 82,648 | 81,270 | 81,610 | 79,546 | 78,315 | 77,578 | 75,268 | 71,611 | 70,922 | 71,405 | 69,941 | 69,336 | 71,516 | 71,224 | 71,758 | 71,831 | 71,918 | 73,145 | 73,459 | 72,312 | 76,893 | 80,078 |
Totaal eigen vermogen
| 163,995 | 160,533 | 147,156 | 147,887 | 145,571 | 138,080 | 133,046 | 135,134 | 131,689 | 125,466 | 116,794 | 113,921 | 113,572 | 111,897 | 107,810 | 105,322 | 104,331 | 101,793 | 102,852 | 102,343 | 101,611 | 100,883 | 101,116 | 102,914 | 100,167 | 99,655 | 100,403 | 98,560 | 96,557 | 94,093 | 94,502 | 89,559 | 88,318 | 88,886 | 89,159 | 89,464 | 90,235 | 87,409 | 88,213 | 84,972 | 82,787 | 81,400 | 81,741 | 79,680 | 78,444 | 77,686 | 75,371 | 71,717 | 71,029 | 71,494 | 70,038 | 69,441 | 71,625 | 71,321 | 71,851 | 71,928 | 72,020 | 73,236 | 73,551 | 72,399 | 76,969 | 80,162 |
Totaal passiva en aandeelhoudersvermogen
| 192,771 | 192,715 | 179,065 | 174,741 | 169,740 | 160,715 | 154,103 | 158,464 | 156,399 | 147,423 | 136,966 | 134,865 | 134,115 | 133,077 | 127,841 | 125,507 | 124,498 | 123,601 | 125,406 | 124,754 | 122,289 | 122,425 | 123,121 | 124,926 | 120,535 | 121,612 | 123,998 | 120,086 | 117,195 | 116,169 | 116,999 | 108,585 | 106,127 | 108,859 | 108,969 | 109,028 | 108,379 | 105,313 | 107,029 | 102,667 | 98,380 | 96,414 | 96,644 | 94,051 | 92,064 | 89,787 | 87,816 | 82,395 | 81,622 | 83,496 | 81,355 | 80,503 | 83,280 | 83,332 | 83,291 | 83,320 | 83,604 | 85,740 | 85,964 | 85,602 | 87,391 | 91,940 |