Sata Construction Co., Ltd.
TSE:1826.T
854 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 10,589 | 13,856 | 13,556 | 12,597 | 13,661 | 12,394 | 14,210 | 14,004 | 14,304 | 10,109 | 11,318 | 10,288 | 12,474 | 9,604 | 11,064 | 9,082 | 9,502 | 9,877 | 7,348 | 8,323 | 9,689 | 9,546 | 10,846 | 12,232 | 9,247 | 8,827 | 8,692 | 9,515 | 10,830 | 6,743 | 8,994 | 8,108 | 9,073 | 5,271 | 8,535 | 7,416 | 7,085 | 5,972 | 6,379 | 7,813 | 8,178 | 6,715 | 7,316 | 6,752 | 7,751 | 6,921 | 6,766 | 6,853 | 7,383 | 6,385 | 5,697 | 4,293 | 5,148 | 4,692 | 4,950 | 4,686 | 5,481 | 3,632 | 4,619 | 3,379 | 4,839 |
Kortetermijnbeleggingen
| 0 | 80 | 2,000 | 2,000 | -59 | 80 | 0 | 0 | -61 | -60 | -62 | -58 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -58 | -60 | -63 | -70 | -71 | -69 | -67 | -62 | -63 | -62 | -64 | -66 | -69 | -71 | -75 | -74 | -79 | -73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 10,589 | 13,936 | 15,556 | 14,597 | 13,661 | 12,394 | 14,210 | 14,004 | 14,304 | 10,109 | 11,318 | 10,288 | 12,474 | 9,604 | 11,064 | 9,082 | 9,502 | 9,877 | 7,348 | 8,323 | 9,689 | 9,546 | 10,846 | 12,232 | 9,247 | 8,827 | 8,692 | 9,515 | 10,830 | 6,743 | 8,994 | 8,108 | 9,073 | 5,271 | 8,535 | 7,416 | 7,085 | 5,972 | 6,379 | 7,813 | 8,178 | 6,715 | 7,316 | 6,752 | 7,751 | 6,921 | 6,766 | 6,853 | 7,383 | 6,385 | 5,697 | 4,293 | 5,148 | 4,692 | 4,950 | 4,686 | 5,481 | 3,632 | 4,619 | 3,379 | 4,839 |
Nettovorderingen
| 7,633 | 7,164 | 6,288 | 5,553 | 4,897 | 9,046 | 7,209 | 6,956 | 5,455 | 10,412 | 7,931 | 7,747 | 5,416 | 10,567 | 9,324 | 9,860 | 10,371 | 13,497 | 12,372 | 10,290 | 9,076 | 9,719 | 7,184 | 6,076 | 7,331 | 11,040 | 7,378 | 6,513 | 4,738 | 11,202 | 7,325 | 6,792 | 6,432 | 11,819 | 8,370 | 7,090 | 6,849 | 10,374 | 8,391 | 5,291 | 5,479 | 9,877 | 7,673 | 5,615 | 6,509 | 10,516 | 7,210 | 5,597 | 3,820 | 5,732 | 5,091 | 6,183 | 4,951 | 8,535 | 6,078 | 3,730 | 3,865 | 7,477 | 5,478 | 6,083 | 12,340 |
Voorraad
| 117 | 92 | 99 | 113 | 97 | 96 | 90 | 114 | 93 | 100 | 91 | 99 | 93 | 86 | 194 | 189 | 132 | 109 | 171 | 159 | 109 | 113 | 142 | 173 | 121 | 100 | 186 | 234 | 115 | 115 | 207 | 132 | 104 | 71 | 92 | 137 | 159 | 74 | 149 | 167 | 131 | 107 | 281 | 299 | 203 | 145 | 221 | 247 | 148 | 139 | 160 | 187 | 144 | 121 | 157 | 1,332 | 1,124 | 1,072 | 4,300 | 5,977 | 1,975 |
Overige vlottende activa
| 647 | 63 | 762 | 296 | 260 | 45 | 407 | 400 | 415 | 40 | 1,222 | 602 | 343 | 54 | 274 | 343 | 454 | 51 | 905 | 627 | 673 | 73 | 536 | 521 | 913 | 33 | 1,403 | 770 | 617 | 34 | 537 | 354 | 481 | 66 | 477 | 395 | 369 | 217 | 671 | 537 | 485 | 16 | 463 | 269 | 167 | 1 | 314 | 257 | 363 | 23 | 320 | 436 | 357 | 38 | 524 | 397 | 380 | 10 | 804 | 734 | 20 |
Totaal vlottende activa
| 18,986 | 21,255 | 22,705 | 20,559 | 18,915 | 21,581 | 21,916 | 21,474 | 20,267 | 20,661 | 20,562 | 18,736 | 18,326 | 20,311 | 20,856 | 19,474 | 20,459 | 23,534 | 20,796 | 19,399 | 19,547 | 19,451 | 18,708 | 19,002 | 17,612 | 20,000 | 17,659 | 17,032 | 16,300 | 18,094 | 17,063 | 15,386 | 16,090 | 17,227 | 17,474 | 15,038 | 14,462 | 16,637 | 15,590 | 13,808 | 14,273 | 16,715 | 15,733 | 12,935 | 14,630 | 17,583 | 14,511 | 12,954 | 11,714 | 12,279 | 11,268 | 11,099 | 10,600 | 13,386 | 11,709 | 10,145 | 10,850 | 12,191 | 15,201 | 16,173 | 19,174 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,955 | 3,968 | 3,968 | 3,996 | 4,028 | 4,051 | 4,195 | 4,116 | 4,147 | 4,168 | 3,982 | 3,994 | 4,003 | 4,029 | 4,087 | 4,110 | 4,138 | 4,166 | 4,089 | 4,205 | 4,231 | 4,262 | 4,284 | 4,268 | 4,281 | 4,301 | 4,300 | 4,311 | 4,258 | 4,265 | 4,261 | 4,289 | 4,307 | 4,285 | 4,313 | 4,290 | 4,295 | 4,284 | 4,310 | 4,307 | 4,333 | 4,328 | 4,355 | 4,348 | 4,376 | 4,364 | 4,376 | 4,404 | 4,429 | 4,412 | 4,430 | 4,455 | 4,463 | 4,483 | 4,516 | 4,539 | 4,554 | 4,585 | 4,611 | 4,644 | 4,677 |
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 |
Immateriële activa
| 287 | 295 | 302 | 300 | 306 | 312 | 320 | 325 | 332 | 332 | 155 | 158 | 158 | 161 | 165 | 168 | 166 | 170 | 44 | 46 | 46 | 42 | 43 | 44 | 43 | 45 | 42 | 43 | 45 | 45 | 47 | 44 | 40 | 41 | 42 | 42 | 36 | 37 | 38 | 39 | 40 | 40 | 40 | 40 | 41 | 42 | 43 | 45 | 46 | 47 | 37 | 39 | 37 | 38 | 40 | 41 | 42 | 43 | 41 | 42 | 44 |
Goodwill en immateriële activa
| 287 | 295 | 302 | 300 | 306 | 312 | 320 | 325 | 332 | 332 | 155 | 158 | 158 | 161 | 165 | 168 | 166 | 170 | 44 | 46 | 46 | 42 | 43 | 44 | 43 | 45 | 42 | 43 | 45 | 45 | 47 | 44 | 40 | 41 | 42 | 42 | 36 | 37 | 38 | 39 | 40 | 40 | 40 | 40 | 41 | 42 | 43 | 45 | 46 | 47 | 37 | 39 | 37 | 38 | 40 | 41 | 42 | 43 | 41 | 42 | 44 |
Langetermijnbeleggingen
| 481 | 415 | -1,585 | -1,581 | 456 | 429 | 417 | 408 | 481 | 477 | 498 | 513 | 456 | 460 | 361 | 363 | 363 | 358 | 364 | 370 | 378 | 378 | 378 | 381 | 379 | 369 | 369 | 349 | 349 | 349 | 407 | 308 | 310 | 318 | 321 | 318 | 318 | 312 | 313 | 312 | 318 | 320 | 323 | 325 | 328 | 327 | 333 | 325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 230 | 332 | 302 | 370 | 329 | 345 | 64 | 135 | 198 | 197 | 145 | 156 | 159 | 179 | 73 | 102 | 71 | 199 | 243 | 270 | 236 | 310 | 322 | 351 | 334 | 204 | 416 | 397 | 408 | 351 | -407 | -308 | -310 | -318 | -321 | -318 | -318 | -312 | -313 | -312 | -318 | -320 | -323 | -325 | -328 | -327 | -333 | -325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1 | 62 | 2,056 | 2,058 | 0 | 61 | 55 | 58 | -1 | -1 | -1 | -1 | 55 | 56 | 56 | 57 | 57 | 58 | 59 | 59 | 63 | 61 | 62 | 59 | 54 | 55 | 51 | 51 | 49 | 59 | 408 | 309 | 311 | 320 | 323 | 320 | 320 | 314 | 314 | 314 | 318 | 321 | 324 | 327 | 330 | 328 | 335 | 325 | 326 | 365 | 320 | 321 | 322 | 323 | 318 | 318 | 318 | 316 | 322 | 332 | 335 |
Totaal niet-vlottende activa
| 4,954 | 5,072 | 5,043 | 5,143 | 5,119 | 5,198 | 5,051 | 5,042 | 5,157 | 5,173 | 4,779 | 4,820 | 4,831 | 4,885 | 4,742 | 4,800 | 4,795 | 4,951 | 4,799 | 4,950 | 4,954 | 5,053 | 5,089 | 5,103 | 5,091 | 4,974 | 5,178 | 5,151 | 5,109 | 5,069 | 4,716 | 4,642 | 4,658 | 4,646 | 4,678 | 4,652 | 4,651 | 4,635 | 4,662 | 4,660 | 4,691 | 4,689 | 4,719 | 4,715 | 4,747 | 4,734 | 4,754 | 4,774 | 4,801 | 4,824 | 4,787 | 4,815 | 4,822 | 4,844 | 4,874 | 4,898 | 4,914 | 4,944 | 4,974 | 5,018 | 5,056 |
Totaal activa
| 23,940 | 26,327 | 27,750 | 25,704 | 24,035 | 26,781 | 26,970 | 26,518 | 25,426 | 25,837 | 25,342 | 23,558 | 23,160 | 25,199 | 25,601 | 24,277 | 25,258 | 28,488 | 25,597 | 24,353 | 24,501 | 24,506 | 23,797 | 24,105 | 22,703 | 24,974 | 22,838 | 22,183 | 21,409 | 23,163 | 21,779 | 20,029 | 20,748 | 21,874 | 22,152 | 19,690 | 19,113 | 21,272 | 20,252 | 18,468 | 18,964 | 21,404 | 20,452 | 17,650 | 19,377 | 22,317 | 19,265 | 17,728 | 16,515 | 17,103 | 16,055 | 15,914 | 15,422 | 18,230 | 16,583 | 15,043 | 15,764 | 17,135 | 20,175 | 21,191 | 24,230 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4,317 | 4,716 | 6,472 | 5,668 | 4,610 | 5,991 | 7,120 | 6,532 | 5,281 | 6,254 | 5,505 | 4,855 | 4,389 | 6,598 | 6,715 | 5,352 | 6,964 | 9,515 | 7,866 | 6,065 | 6,832 | 6,904 | 6,681 | 6,807 | 6,626 | 8,132 | 6,859 | 5,892 | 4,682 | 4,893 | 6,517 | 4,906 | 5,362 | 4,818 | 7,363 | 5,505 | 5,831 | 5,039 | 7,815 | 5,535 | 6,500 | 6,152 | 8,029 | 5,692 | 7,181 | 6,230 | 6,709 | 6,200 | 0 | 3,528 | 0 | 0 | 0 | 4,648 | 0 | 0 | 0 | 3,632 | 0 | 5,047 | 4,261 |
Kortlopende schulden
| 802 | 830 | 802 | 780 | 290 | 280 | 486 | 986 | 982 | 962 | 762 | 362 | 712 | 712 | 762 | 662 | 350 | 350 | 386 | 386 | 382 | 382 | 382 | 382 | 382 | 482 | 582 | 582 | 658 | 2,586 | 574 | 682 | 932 | 2,985 | 932 | 932 | 932 | 3,644 | 932 | 932 | 932 | 3,906 | 932 | 932 | 932 | 4,825 | 940 | 965 | 950 | 3,086 | 1,005 | 1,093 | 1,105 | 3,772 | 1,135 | 1,143 | 1,155 | 3,456 | 1,750 | 2,710 | 6,981 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 925 | 0 | 0 | 0 | 152 | 0 | 0 | 0 | 296 | 0 | 0 | 0 | 212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 266 | 0 | 0 | 0 | 282 | 0 | 0 | 0 | 280 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 686 |
Uitgestelde opbrengsten
| 1,407 | 2,766 | 3,626 | 2,751 | 1,960 | 2,992 | 1,786 | 2,316 | 2,584 | 2,603 | 2,482 | 1,680 | 1,566 | 1,896 | 2,172 | 2,424 | 1,779 | 2,237 | 2,004 | 3,150 | 2,652 | 2,456 | 1,718 | 2,346 | 1,543 | 1,821 | -6,859 | -5,892 | -4,682 | 2,284 | -6,517 | -4,906 | -5,362 | 1,968 | -7,363 | 1,792 | -5,831 | 1,109 | -7,815 | -5,535 | -6,500 | 1,425 | -8,029 | -5,692 | -7,181 | 1,665 | -6,709 | -6,200 | 0 | 1,529 | 0 | 0 | 0 | 1,116 | 0 | 0 | 0 | 1,313 | 0 | 4,458 | 4,154 |
Overige kortlopende verplichtingen
| 1,460 | 1,727 | 641 | 489 | 531 | 426 | 1,137 | 891 | 1,010 | 281 | 887 | 488 | 802 | 148 | 296 | 270 | 455 | 484 | 327 | 395 | 402 | 274 | 582 | 404 | 513 | 461 | 8,750 | 8,513 | 7,872 | 266 | 8,655 | 7,083 | 8,265 | 362 | 9,859 | 501 | 7,473 | 729 | 9,110 | 7,633 | 8,367 | 221 | 10,044 | 7,434 | 9,222 | 381 | 9,380 | 7,887 | 6,844 | 195 | 6,444 | 6,324 | 5,938 | 114 | 7,012 | 5,420 | 6,188 | 125 | 9,850 | 348 | 121 |
Totaal kortlopende verplichtingen
| 7,986 | 10,039 | 11,541 | 9,688 | 7,391 | 9,689 | 10,529 | 10,725 | 9,857 | 10,100 | 9,636 | 7,385 | 7,469 | 9,354 | 9,945 | 8,708 | 9,548 | 12,586 | 10,583 | 9,996 | 10,268 | 10,016 | 9,363 | 9,939 | 9,064 | 10,896 | 9,332 | 9,095 | 8,530 | 10,029 | 9,229 | 7,765 | 9,197 | 10,133 | 10,791 | 8,730 | 8,405 | 10,521 | 10,042 | 8,565 | 9,299 | 11,704 | 10,976 | 8,366 | 10,154 | 13,101 | 10,320 | 8,852 | 7,794 | 8,338 | 7,449 | 7,417 | 7,043 | 9,650 | 8,147 | 6,563 | 7,343 | 8,526 | 11,600 | 12,563 | 15,517 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 452 | 478 | 503 | 445 | 970 | 990 | 615 | 625 | 660 | 580 | 811 | 1,311 | 842 | 842 | 873 | 973 | 1,270 | 1,270 | 1,200 | 700 | 770 | 770 | 836 | 836 | 602 | 602 | 468 | 468 | 450 | 450 | 500 | 400 | 8 | 16 | 24 | 32 | 40 | 48 | 56 | 64 | 72 | 80 | 88 | 96 | 104 | 112 | 120 | 128 | 0 | 0 | 0 | 0 | 0 | 80 | 80 | 160 | 160 | 240 | 240 | 320 | 400 |
Uitgestelde opbrengsten niet-vlottend
| -391 | 43 | 94 | 93 | 91 | 102 | 101 | 98 | 95 | 104 | 102 | 101 | 99 | 108 | 105 | 103 | 101 | 99 | 101 | 99 | 101 | 101 | 99 | 108 | 106 | 103 | 153 | 153 | 154 | 166 | 226 | 228 | 229 | 235 | 303 | 310 | 318 | 318 | 395 | 403 | 407 | 415 | 491 | 505 | 521 | 529 | 618 | 638 | 0 | 0 | 0 | 0 | 0 | 1,059 | 3,425 | 3,285 | 3,147 | 3,009 | 2,831 | 2,652 | 2,300 |
Uitgestelde belastingverplichtingen niet-vlottend
| 391 | 421 | 391 | 391 | 391 | 391 | 445 | 445 | 445 | 445 | 445 | 445 | 445 | 445 | 445 | 445 | 445 | 445 | 445 | 443 | 443 | 443 | 443 | 443 | 443 | 443 | 443 | 443 | 443 | 443 | 445 | 445 | 446 | 481 | 504 | 504 | 504 | 504 | 558 | 558 | 558 | 558 | 558 | 558 | 558 | 558 | 558 | 557 | 558 | 558 | 557 | 636 | 636 | 637 | 636 | 636 | 636 | 636 | 636 | 636 | 636 |
Overige niet-vlottende verplichtingen
| 534 | 95 | 34 | 37 | 40 | 37 | 42 | 46 | 54 | 54 | 60 | 63 | 49 | 54 | 60 | 62 | 64 | 69 | 70 | 74 | 76 | 76 | 71 | 80 | 70 | 76 | 67 | 73 | 78 | 90 | 82 | 89 | 80 | 89 | 102 | 106 | 108 | 86 | 91 | 83 | 90 | 85 | 93 | 94 | 98 | 89 | 87 | 94 | 740 | 768 | 853 | 904 | 1,116 | 45 | 47 | 42 | 36 | 37 | 34 | 34 | 19 |
Totaal niet-vlottende verplichtingen
| 986 | 1,037 | 1,022 | 966 | 1,492 | 1,520 | 1,203 | 1,214 | 1,254 | 1,183 | 1,418 | 1,920 | 1,435 | 1,449 | 1,483 | 1,583 | 1,880 | 1,883 | 1,816 | 1,316 | 1,390 | 1,390 | 1,449 | 1,467 | 1,221 | 1,224 | 1,131 | 1,137 | 1,125 | 1,149 | 1,253 | 1,162 | 763 | 821 | 933 | 952 | 970 | 956 | 1,100 | 1,108 | 1,127 | 1,138 | 1,230 | 1,253 | 1,281 | 1,288 | 1,383 | 1,417 | 1,298 | 1,326 | 1,410 | 1,540 | 1,752 | 1,821 | 4,188 | 4,123 | 3,979 | 3,922 | 3,741 | 3,642 | 3,355 |
Totaal passiva
| 8,972 | 11,076 | 12,563 | 10,654 | 8,883 | 11,209 | 11,732 | 11,939 | 11,111 | 11,283 | 11,054 | 9,305 | 8,904 | 10,803 | 11,428 | 10,291 | 11,428 | 14,469 | 12,399 | 11,312 | 11,658 | 11,406 | 10,812 | 11,406 | 10,285 | 12,120 | 10,463 | 10,232 | 9,655 | 11,178 | 10,482 | 8,927 | 9,960 | 10,954 | 11,724 | 9,682 | 9,375 | 11,477 | 11,142 | 9,673 | 10,426 | 12,842 | 12,206 | 9,619 | 11,435 | 14,389 | 11,703 | 10,269 | 9,092 | 9,664 | 8,859 | 8,957 | 8,795 | 11,471 | 12,335 | 10,686 | 11,322 | 12,448 | 15,341 | 16,205 | 18,872 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 13 | 10 | 15,157 | 3 | 4 | 11 | 14,310 | 14,551 | 14,302 | 14,254 | 1 | 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
| 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 | 1,886 |
Ingehouden winsten
| 10,295 | 10,568 | 10,511 | 10,371 | 10,472 | 10,891 | 10,375 | 9,689 | 9,411 | 9,651 | 9,404 | 9,356 | 9,359 | 9,497 | 9,273 | 9,086 | 8,932 | 9,125 | 8,300 | 8,148 | 7,950 | 8,207 | 8,093 | 7,805 | 7,525 | 7,961 | 7,482 | 7,058 | 6,861 | 7,092 | 6,404 | 6,210 | 5,896 | 6,027 | 5,555 | 5,135 | 4,863 | 4,922 | 4,286 | 3,971 | 3,715 | 3,739 | 3,423 | 3,208 | 3,119 | 3,105 | 2,739 | 2,637 | 2,601 | 2,616 | 2,374 | 2,209 | 1,878 | 2,010 | -500 | -390 | -305 | -60 | 86 | 238 | 604 |
Overige gereserveerde algehele resultaten
| 834 | -13 | -13 | -10 | -5 | -3 | -4 | -11 | 5 | 3 | -14 | -1 | -1 | 3,931 | 969 | 968 | 968 | 964 | 968 | 963 | 963 | 964 | 962 | 964 | 963 | 963 | 964 | 964 | 963 | 963 | 963 | 963 | 962 | 963 | 943 | 944 | 945 | 944 | 895 | 893 | 893 | 892 | 893 | 893 | 892 | 892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,953 | 2,804 | 2,790 | 2,793 | -12,358 | 2,795 | 2,977 | 3,004 | -11,297 | -11,537 | -11,290 | -11,242 | 3,011 | -918 | 2,045 | 2,046 | 2,044 | 2,044 | 2,044 | 2,044 | 2,044 | 2,043 | 2,044 | 2,044 | 2,044 | 2,043 | 2,043 | 2,043 | 2,044 | 2,044 | 2,044 | 2,043 | 2,044 | 2,044 | 2,044 | 2,043 | 2,044 | 2,043 | 2,043 | 2,045 | 2,044 | 2,045 | 2,044 | 2,044 | 2,045 | 2,045 | 2,937 | 2,936 | 2,936 | 2,937 | 2,936 | 2,862 | 2,863 | 2,863 | 2,862 | 2,861 | 2,861 | 2,861 | 2,862 | 2,862 | 2,863 |
Totaal eigen vermogen van aandeelhouders
| 14,968 | 15,245 | 15,187 | 15,050 | 15,152 | 15,572 | 15,238 | 14,579 | 14,315 | 14,554 | 14,288 | 14,253 | 14,256 | 14,396 | 14,173 | 13,986 | 13,830 | 14,019 | 13,198 | 13,041 | 12,843 | 13,100 | 12,985 | 12,699 | 12,418 | 12,853 | 12,375 | 11,951 | 11,754 | 11,985 | 11,297 | 11,102 | 10,788 | 10,920 | 10,428 | 10,008 | 9,738 | 9,795 | 9,110 | 8,795 | 8,538 | 8,562 | 8,246 | 8,031 | 7,942 | 7,928 | 7,562 | 7,459 | 7,423 | 7,439 | 7,196 | 6,957 | 6,627 | 6,759 | 4,248 | 4,357 | 4,442 | 4,687 | 4,834 | 4,986 | 5,353 |
Totaal eigen vermogen
| 14,968 | 15,245 | 15,187 | 15,050 | 15,152 | 15,572 | 15,238 | 14,579 | 14,315 | 14,554 | 14,288 | 14,253 | 14,256 | 14,396 | 14,173 | 13,986 | 13,830 | 14,019 | 13,198 | 13,041 | 12,843 | 13,100 | 12,985 | 12,699 | 12,418 | 12,853 | 12,375 | 11,951 | 11,754 | 11,985 | 11,297 | 11,102 | 10,788 | 10,920 | 10,428 | 10,008 | 9,738 | 9,795 | 9,110 | 8,795 | 8,538 | 8,562 | 8,246 | 8,031 | 7,942 | 7,928 | 7,562 | 7,459 | 7,423 | 7,439 | 7,196 | 6,957 | 6,627 | 6,759 | 4,248 | 4,357 | 4,442 | 4,687 | 4,834 | 4,986 | 5,358 |
Totaal passiva en aandeelhoudersvermogen
| 23,940 | 26,321 | 27,750 | 25,704 | 24,035 | 26,781 | 26,970 | 26,518 | 25,426 | 25,837 | 25,342 | 23,558 | 23,160 | 25,199 | 25,601 | 24,277 | 25,258 | 28,488 | 25,597 | 24,353 | 24,501 | 24,506 | 23,797 | 24,105 | 22,703 | 24,973 | 22,838 | 22,183 | 21,409 | 23,163 | 21,779 | 20,029 | 20,748 | 21,874 | 22,152 | 19,690 | 19,113 | 21,272 | 20,252 | 18,468 | 18,964 | 21,404 | 20,452 | 17,650 | 19,377 | 22,317 | 19,265 | 17,728 | 16,515 | 17,103 | 16,055 | 15,914 | 15,422 | 18,230 | 16,583 | 15,043 | 15,764 | 17,135 | 20,175 | 21,191 | 24,230 |