Sumitomo Densetsu Co.,Ltd.
TSE:1949.T
4800 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q2 | 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
| 58,733 | 58,548 | 59,085 | 55,455 | 54,084 | 53,628 | 54,770 | 51,104 | 53,145 | 51,525 | 55,266 | 47,600 | 38,081 | 38,342 | 39,918 | 38,431 | 36,407 | 32,775 | 30,358 | 26,463 | 25,419 | 22,720 | 24,757 | 23,387 | 23,437 | 14,247 | 15,832 | 13,636 | 15,994 | 11,672 | 14,129 | 13,068 | 14,428 | 15,939 | 14,261 | 19,496 | 22,849 | 24,068 | 22,367 | 17,460 | 18,422 | 16,848 | 19,396 | 17,042 | 15,964 | 16,905 | 19,427 | 17,347 | 15,801 | 17,927 | 16,666 | 11,113 | 12,188 | 11,654 | 11,606 | 9,723 | 14,251 | 12,766 | 9,668 | 11,197 | 9,881 | 11,698 |
Kortetermijnbeleggingen
| 0 | 0 | 305 | 0 | 305 | -4,751 | -2,144 | 0 | 366 | -4,321 | -3,970 | -4,395 | -4,114 | 0 | -1,409 | -2,838 | -2,663 | -2,527 | 0 | -2,646 | -2,725 | -2,510 | 0 | -3,750 | -2,845 | -2,805 | 0 | -2,699 | -2,672 | -2,785 | 0 | -2,607 | -2,597 | -2,420 | 0 | -2,504 | -2,432 | -2,443 | 0 | -2,673 | -2,523 | -2,444 | 0 | -2,383 | -2,386 | -2,371 | 0 | -2,672 | -2,627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 58,733 | 58,548 | 59,390 | 55,455 | 54,084 | 53,628 | 54,770 | 51,104 | 53,145 | 51,525 | 55,266 | 47,600 | 38,081 | 38,342 | 39,918 | 38,431 | 36,407 | 32,775 | 30,358 | 26,463 | 25,419 | 22,720 | 24,757 | 23,387 | 23,437 | 14,247 | 15,832 | 13,636 | 15,994 | 11,672 | 14,129 | 13,068 | 14,428 | 15,939 | 14,261 | 19,496 | 22,849 | 24,068 | 22,367 | 17,460 | 18,422 | 16,848 | 19,396 | 17,042 | 15,964 | 16,905 | 19,427 | 17,347 | 15,801 | 17,927 | 16,666 | 11,113 | 12,188 | 11,654 | 11,606 | 9,723 | 14,251 | 12,766 | 9,668 | 11,197 | 9,881 | 11,698 |
Nettovorderingen
| 65,257 | 60,196 | 73,058 | 60,553 | 58,691 | 54,916 | 64,375 | 52,484 | 54,467 | 54,081 | 62,338 | 52,694 | 62,298 | 57,228 | 65,911 | 57,361 | 57,093 | 60,708 | 73,699 | 62,723 | 61,412 | 58,430 | 67,289 | 59,573 | 59,872 | 66,079 | 71,191 | 62,697 | 60,252 | 62,079 | 65,905 | 53,177 | 51,733 | 48,846 | 64,871 | 51,228 | 36,602 | 32,823 | 52,613 | 36,984 | 36,993 | 37,033 | 59,360 | 38,651 | 40,065 | 41,475 | 45,590 | 33,361 | 34,115 | 35,576 | 46,646 | 35,210 | 32,919 | 28,887 | 33,882 | 30,310 | 27,786 | 26,437 | 40,568 | 29,023 | 30,268 | 38,426 |
Voorraad
| 4,025 | 4,165 | 3,085 | 5,057 | 4,534 | 3,742 | 3,108 | 4,868 | 4,506 | 4,008 | 3,212 | 5,079 | 4,177 | 3,760 | 2,638 | 4,252 | 4,129 | 3,887 | 3,497 | 5,155 | 3,526 | 4,148 | 2,712 | 3,817 | 3,315 | 3,244 | 2,877 | 4,341 | 4,053 | 3,246 | 2,874 | 4,467 | 3,429 | 3,100 | 2,441 | 3,588 | 3,584 | 3,473 | 2,885 | 4,582 | 3,637 | 3,621 | 2,763 | 5,171 | 3,971 | 5,755 | 4,506 | 5,736 | 4,125 | 5,213 | 2,817 | 4,519 | 3,149 | 4,009 | 2,148 | 3,663 | 2,843 | 3,113 | 2,093 | 5,188 | 4,932 | 6,994 |
Overige vlottende activa
| 2,046 | 1,876 | 1,574 | 1,497 | 1,890 | 1,874 | 1,397 | 1,225 | 1,792 | 2,315 | 2,114 | 1,260 | 1,262 | 1,458 | 1,172 | 1,063 | 1,045 | 1,575 | 1,741 | 1,787 | 2,621 | 2,610 | 2,623 | 2,048 | 1,715 | 1,440 | 1,210 | 2,131 | 2,113 | 2,087 | 1,138 | 1,621 | 2,215 | 2,161 | 1,023 | 2,115 | 10,691 | 10,950 | 1,864 | 12,055 | 12,507 | 13,054 | 1,780 | 8,409 | 8,776 | 7,766 | 6,091 | 5,287 | 6,999 | 2,118 | 1,696 | 1,835 | 2,078 | 1,843 | 1,129 | 2,491 | 2,411 | 2,674 | 1,530 | 2,041 | 2,533 | 1,647 |
Totaal vlottende activa
| 130,061 | 124,785 | 137,107 | 122,562 | 119,199 | 114,160 | 123,650 | 109,681 | 113,910 | 111,929 | 122,930 | 106,633 | 105,818 | 100,788 | 109,639 | 101,107 | 98,674 | 98,945 | 109,295 | 96,128 | 92,978 | 87,908 | 97,381 | 88,825 | 88,339 | 85,010 | 91,110 | 82,805 | 82,412 | 79,084 | 84,046 | 72,333 | 71,805 | 70,046 | 82,596 | 76,427 | 73,726 | 71,314 | 79,729 | 71,081 | 71,559 | 70,556 | 83,299 | 69,273 | 68,776 | 71,901 | 75,614 | 61,731 | 61,040 | 60,834 | 67,825 | 52,677 | 50,334 | 46,393 | 48,765 | 46,187 | 47,291 | 44,990 | 53,859 | 47,449 | 47,614 | 58,765 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 16,216 | 15,424 | 15,196 | 14,698 | 15,565 | 15,085 | 14,789 | 14,333 | 13,678 | 13,655 | 13,193 | 12,909 | 12,044 | 11,893 | 11,998 | 10,818 | 10,714 | 10,316 | 10,309 | 10,463 | 10,437 | 10,220 | 10,019 | 13,433 | 12,898 | 12,105 | 12,037 | 11,923 | 11,650 | 11,694 | 11,709 | 11,999 | 11,587 | 11,682 | 11,813 | 11,799 | 11,837 | 11,949 | 12,021 | 12,038 | 12,013 | 11,885 | 11,867 | 11,575 | 11,612 | 11,414 | 11,354 | 11,270 | 11,240 | 11,258 | 11,196 | 11,100 | 11,097 | 11,129 | 11,181 | 11,232 | 11,224 | 11,316 | 11,207 | 11,271 | 11,356 | 11,395 |
Goodwill
| 1 | 2 | 2 | 31 | 60 | 89 | 118 | 147 | 176 | 205 | 234 | 263 | 292 | 321 | 350 | 379 | 400 | 428 | 457 | 487 | 517 | 547 | 6 | 7 | 8 | 10 | 11 | 12 | 14 | 15 | 16 | 74 | 86 | 96 | 108 | 121 | 134 | 147 | 134 | 146 | 159 | 171 | 183 | 195 | 208 | 220 | 232 | 244 | 257 | 269 | 281 | 294 | 304 | 317 | 329 | 341 | 353 | 365 | 357 | 369 | 380 | 402 |
Immateriële activa
| 822 | 862 | 879 | 1,005 | 1,033 | 947 | 965 | 943 | 957 | 914 | 720 | 728 | 746 | 773 | 775 | 727 | 714 | 707 | 714 | 675 | 677 | 680 | 691 | 699 | 722 | 717 | 749 | 775 | 802 | 827 | 862 | 890 | 927 | 953 | 971 | 983 | 1,004 | 1,028 | 1,074 | 1,094 | 1,092 | 1,102 | 1,071 | 597 | 585 | 571 | 473 | 517 | 486 | 509 | 555 | 612 | 674 | 735 | 801 | 862 | 925 | 886 | 968 | 969 | 1,045 | 1,172 |
Goodwill en immateriële activa
| 823 | 864 | 881 | 1,036 | 1,093 | 1,036 | 1,083 | 1,090 | 1,133 | 1,119 | 954 | 991 | 1,038 | 1,094 | 1,125 | 1,106 | 1,114 | 1,135 | 1,171 | 1,162 | 1,194 | 1,227 | 697 | 706 | 730 | 727 | 760 | 787 | 816 | 842 | 878 | 964 | 1,013 | 1,049 | 1,079 | 1,104 | 1,138 | 1,175 | 1,208 | 1,240 | 1,251 | 1,273 | 1,254 | 792 | 793 | 791 | 705 | 761 | 743 | 778 | 836 | 906 | 978 | 1,052 | 1,130 | 1,203 | 1,278 | 1,251 | 1,325 | 1,338 | 1,425 | 1,574 |
Langetermijnbeleggingen
| 21,723 | 21,989 | 22,451 | 20,782 | 21,052 | 25,353 | 20,504 | 17,118 | 17,399 | 22,872 | 23,602 | 23,858 | 26,190 | 20,704 | 21,411 | 21,859 | 19,830 | 19,359 | 14,982 | 22,039 | 21,773 | 20,752 | 19,356 | 21,199 | 22,899 | 22,445 | 19,562 | 22,384 | 19,673 | 18,867 | 14,552 | 16,958 | 15,122 | 15,034 | 13,429 | 17,451 | 17,537 | 19,918 | 17,059 | 18,611 | 17,178 | 16,502 | 12,977 | 16,862 | 15,643 | 14,692 | 11,789 | 11,922 | 10,189 | 0 | 7,441 | 0 | 0 | 0 | 6,944 | 0 | 0 | 0 | 7,638 | 0 | 0 | 6,302 |
Belastingvorderingen
| 0 | 864 | 237 | -20,782 | -21,052 | -4,751 | 302 | -17,118 | -17,399 | -4,321 | 355 | -4,395 | -4,114 | -20,704 | 353 | -21,859 | -19,830 | -19,359 | 401 | -22,039 | -21,773 | -20,752 | 585 | -21,199 | -22,899 | -22,445 | 325 | -22,384 | -19,673 | -18,867 | 344 | -16,958 | -15,122 | -15,034 | 218 | -17,451 | -17,537 | -19,918 | 231 | -18,611 | -17,178 | -16,502 | 335 | -16,862 | -15,643 | -14,692 | 319 | -11,922 | -10,189 | 0 | 272 | 0 | 0 | 0 | 267 | 0 | 0 | 0 | 254 | 0 | 0 | 642 |
Overige niet-vlottende activa
| 6,187 | 5,245 | 5,792 | 25,767 | 25,880 | 4,751 | 2,257 | 21,718 | 21,853 | 4,320 | -1 | 4,396 | 4,114 | 24,792 | 2,205 | 21,858 | 19,830 | 19,358 | 2,168 | 22,039 | 21,773 | 20,753 | 2,117 | 21,199 | 22,899 | 22,446 | 2,300 | 22,384 | 19,673 | 18,867 | 2,393 | 16,958 | 15,122 | 15,034 | 2,306 | 17,451 | 17,537 | 19,917 | 2,117 | 18,612 | 17,178 | 16,502 | 2,079 | 16,862 | 15,642 | 14,691 | 2,039 | 11,922 | 10,191 | 9,828 | 2,651 | 9,249 | 9,796 | 10,490 | 3,190 | 10,803 | 11,083 | 11,198 | 3,743 | 11,599 | 12,118 | 3,904 |
Totaal niet-vlottende activa
| 44,949 | 44,386 | 44,557 | 41,501 | 42,538 | 41,474 | 38,935 | 37,141 | 36,664 | 37,645 | 38,103 | 37,759 | 39,272 | 37,779 | 37,092 | 33,782 | 31,658 | 30,809 | 29,031 | 33,664 | 33,404 | 32,200 | 32,774 | 35,338 | 36,527 | 35,278 | 34,984 | 35,094 | 32,139 | 31,403 | 29,876 | 29,921 | 27,722 | 27,765 | 28,845 | 30,354 | 30,512 | 33,041 | 32,636 | 31,890 | 30,442 | 29,660 | 28,512 | 29,229 | 28,047 | 26,896 | 26,206 | 23,953 | 22,174 | 21,864 | 22,396 | 21,255 | 21,871 | 22,671 | 22,712 | 23,238 | 23,585 | 23,765 | 24,167 | 24,208 | 24,899 | 23,817 |
Totaal activa
| 175,010 | 169,171 | 181,664 | 164,064 | 161,739 | 155,636 | 162,587 | 146,823 | 150,575 | 149,576 | 161,036 | 144,393 | 145,092 | 138,568 | 146,733 | 134,891 | 130,333 | 129,756 | 138,328 | 129,793 | 126,383 | 120,109 | 130,157 | 124,165 | 124,867 | 120,289 | 126,096 | 117,901 | 114,553 | 110,489 | 113,922 | 102,255 | 99,528 | 97,813 | 111,442 | 106,782 | 104,239 | 104,358 | 112,366 | 102,971 | 102,003 | 100,216 | 111,812 | 98,504 | 96,824 | 98,799 | 101,822 | 85,686 | 83,214 | 82,698 | 90,221 | 73,932 | 72,205 | 69,064 | 71,477 | 69,425 | 70,876 | 68,755 | 78,027 | 71,657 | 72,513 | 82,582 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 35,371 | 34,467 | 41,584 | 35,487 | 33,891 | 31,185 | 26,617 | 28,605 | 31,665 | 32,179 | 30,138 | 29,938 | 29,554 | 27,979 | 33,833 | 27,682 | 27,966 | 30,883 | 38,682 | 32,742 | 31,789 | 29,605 | 35,126 | 31,175 | 31,074 | 30,067 | 31,815 | 28,091 | 29,307 | 30,051 | 33,318 | 26,551 | 26,021 | 26,277 | 33,837 | 29,797 | 28,255 | 27,670 | 34,027 | 28,415 | 29,483 | 31,140 | 39,414 | 29,671 | 30,861 | 34,101 | 38,017 | 26,449 | 28,143 | 30,159 | 35,771 | 26,438 | 25,151 | 22,886 | 24,258 | 22,412 | 23,146 | 21,619 | 28,133 | 21,528 | 21,841 | 32,457 |
Kortlopende schulden
| 1,570 | 1,468 | 1,608 | 1,439 | 1,529 | 1,506 | 1,683 | 1,547 | 1,641 | 1,513 | 1,684 | 1,827 | 1,987 | 2,230 | 1,954 | 1,723 | 1,831 | 1,685 | 1,895 | 1,735 | 1,842 | 1,815 | 1,961 | 1,962 | 2,078 | 1,933 | 2,122 | 1,919 | 1,955 | 1,830 | 1,963 | 2,012 | 2,074 | 2,130 | 2,199 | 2,053 | 2,135 | 2,013 | 2,190 | 1,947 | 2,042 | 1,923 | 2,102 | 1,754 | 1,791 | 1,510 | 1,627 | 1,914 | 1,829 | 1,857 | 2,001 | 3,197 | 3,220 | 3,178 | 3,278 | 4,596 | 4,969 | 4,810 | 4,918 | 6,215 | 6,335 | 6,642 |
Belastingschulden
| 0 | 290 | 2,767 | 186 | 840 | 224 | 2,577 | 512 | 1,074 | 140 | 3,169 | 796 | 1,005 | 117 | 2,401 | 1,132 | 880 | 124 | 2,023 | 286 | 1,498 | 170 | 2,158 | 527 | 1,135 | 178 | 2,046 | 540 | 1,334 | 202 | 2,234 | 571 | 666 | 172 | 2,240 | 716 | 771 | 228 | 1,433 | 218 | 548 | 180 | 2,657 | 598 | 1,048 | 182 | 1,350 | 153 | 735 | 185 | 1,992 | 272 | 623 | 132 | 568 | 44 | 514 | 159 | 1,485 | 205 | 896 | 2,130 |
Uitgestelde opbrengsten
| 2,000 | 290 | 8,630 | 436 | 932 | 310 | 9,515 | 606 | 1,143 | 179 | 12,510 | 892 | 1,105 | 198 | 9,491 | 1,272 | 961 | 212 | 8,086 | 439 | 1,623 | 297 | 7,061 | 626 | 1,237 | 312 | 6,658 | 672 | 1,439 | 237 | 5,988 | 695 | 766 | 228 | 5,768 | 825 | 844 | 264 | 6,382 | 489 | 620 | 215 | 8,039 | 1,048 | 1,117 | 215 | 5,948 | 424 | 821 | 251 | 6,041 | 441 | 766 | 367 | 3,304 | 304 | 706 | 324 | 3,807 | 452 | 1,134 | 6,412 |
Overige kortlopende verplichtingen
| 16,343 | 15,574 | 10,777 | 16,064 | 14,683 | 14,935 | 18,348 | 15,067 | 14,923 | 16,077 | 16,612 | 15,865 | 14,608 | 14,215 | 8,266 | 14,891 | 12,007 | 12,178 | 7,378 | 11,951 | 9,870 | 10,262 | 7,840 | 11,058 | 9,922 | 10,277 | 7,670 | 10,682 | 8,814 | 8,442 | 4,936 | 7,810 | 8,271 | 8,268 | 6,039 | 9,125 | 9,511 | 9,473 | 5,127 | 10,175 | 10,375 | 9,997 | 6,266 | 10,285 | 9,425 | 11,341 | 5,278 | 10,587 | 9,155 | 8,819 | 4,579 | 6,550 | 5,851 | 5,713 | 3,711 | 6,120 | 5,220 | 5,643 | 4,398 | 7,925 | 8,174 | 4,300 |
Totaal kortlopende verplichtingen
| 55,284 | 51,799 | 62,599 | 53,426 | 51,035 | 47,936 | 56,163 | 45,825 | 49,372 | 49,948 | 60,944 | 48,522 | 47,254 | 44,622 | 53,544 | 45,568 | 42,765 | 44,958 | 56,041 | 46,867 | 45,124 | 41,979 | 51,988 | 44,821 | 44,311 | 42,589 | 48,265 | 41,364 | 41,515 | 40,560 | 46,205 | 37,068 | 37,132 | 36,903 | 47,843 | 41,800 | 40,745 | 39,420 | 47,726 | 41,026 | 42,520 | 43,275 | 55,821 | 42,758 | 43,194 | 47,167 | 50,870 | 39,374 | 39,948 | 41,086 | 48,392 | 36,626 | 34,988 | 32,144 | 34,551 | 33,432 | 34,041 | 32,396 | 41,256 | 36,120 | 37,484 | 49,811 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 766 | 673 | 836 | 797 | 961 | 750 | 1,057 | 790 | 965 | 823 | 1,072 | 781 | 964 | 728 | 969 | 887 | 1,064 | 909 | 1,232 | 964 | 1,146 | 893 | 1,172 | 822 | 1,030 | 883 | 1,191 | 993 | 1,216 | 1,032 | 1,336 | 1,023 | 1,230 | 966 | 1,276 | 1,052 | 1,207 | 1,215 | 1,443 | 1,476 | 1,620 | 1,575 | 1,827 | 2,011 | 2,189 | 2,676 | 3,062 | 2,846 | 3,003 | 3,161 | 3,566 | 2,041 | 2,149 | 2,332 | 2,694 | 2,486 | 2,624 | 2,848 | 3,021 | 3,036 | 2,891 | 3,544 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 112 | 0 | 0 | 0 | 1,270 | 0 | 0 | 0 | 1,227 | 0 | 0 | 0 | 1,521 | 0 | 0 | 0 | 3,006 | 0 | 0 | 0 | 3,623 | 0 | 0 | 0 | 4,708 | 0 | 0 | 0 | 4,874 | 0 | 0 | 0 | 5,294 | 0 | 0 | 0 | 5,109 | 0 | 0 | 0 | 5,400 | 0 | 0 | 0 | 2,900 | 0 | 0 | 0 | 2,883 | 0 | 0 | 0 | 2,765 | 0 | 0 | 0 | 3,610 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 5,208 | 0 | 0 | 0 | 3,547 | 0 | 0 | 0 | 3,271 | 0 | 0 | 0 | 2,995 | 0 | 0 | 0 | 704 | 0 | 0 | 0 | 1,484 | 0 | 0 | 0 | 3,526 | 0 | 0 | 0 | 1,999 | 0 | 0 | 0 | 1,694 | 0 | 0 | 0 | 3,108 | 0 | 0 | 0 | 1,805 | 0 | 0 | 0 | 1,908 | 0 | 0 | 0 | 447 | 0 | 0 | 0 | 232 | 0 | 0 | 0 | 135 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 7,120 | 7,474 | 1,974 | 6,917 | 6,901 | 6,755 | 933 | 5,817 | 5,489 | 5,881 | 1,138 | 6,367 | 6,909 | 6,494 | 1,323 | 6,642 | 6,460 | 6,336 | 1,350 | 5,812 | 5,511 | 5,641 | 447 | 7,618 | 7,908 | 7,926 | 212 | 8,531 | 7,726 | 7,472 | 192 | 7,070 | 6,425 | 6,576 | 203 | 7,574 | 7,553 | 8,494 | 176 | 8,210 | 7,717 | 7,459 | 220 | 6,195 | 5,699 | 5,348 | 204 | 4,236 | 3,612 | 3,404 | 195 | 3,319 | 3,333 | 3,445 | 210 | 3,403 | 4,231 | 4,127 | 210 | 3,880 | 3,781 | 3,354 |
Totaal niet-vlottende verplichtingen
| 7,886 | 8,147 | 8,130 | 7,714 | 7,862 | 7,505 | 6,807 | 6,607 | 6,454 | 6,704 | 6,708 | 7,148 | 7,873 | 7,222 | 6,808 | 7,529 | 7,524 | 7,245 | 6,292 | 6,776 | 6,657 | 6,534 | 6,726 | 8,440 | 8,938 | 8,809 | 9,637 | 9,524 | 8,942 | 8,504 | 8,401 | 8,093 | 7,655 | 7,542 | 8,467 | 8,626 | 8,760 | 9,709 | 9,836 | 9,686 | 9,337 | 9,034 | 9,252 | 8,206 | 7,888 | 8,024 | 8,074 | 7,082 | 6,615 | 6,565 | 7,091 | 5,360 | 5,482 | 5,777 | 5,901 | 5,889 | 6,855 | 6,975 | 6,976 | 6,916 | 6,672 | 6,898 |
Totaal passiva
| 63,170 | 59,946 | 70,729 | 61,140 | 58,897 | 55,441 | 62,970 | 52,432 | 55,826 | 56,652 | 67,652 | 55,670 | 55,127 | 51,844 | 60,352 | 53,097 | 50,289 | 52,203 | 62,333 | 53,643 | 51,781 | 48,513 | 58,714 | 53,261 | 53,249 | 51,398 | 57,902 | 50,888 | 50,457 | 49,064 | 54,606 | 45,161 | 44,787 | 44,445 | 56,310 | 50,426 | 49,505 | 49,129 | 57,562 | 50,712 | 51,857 | 52,309 | 65,073 | 50,964 | 51,082 | 55,191 | 58,944 | 46,456 | 46,563 | 47,651 | 55,483 | 41,986 | 40,470 | 37,921 | 40,452 | 39,321 | 40,896 | 39,371 | 48,232 | 43,036 | 44,156 | 56,709 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 4,790 | 0 | 0 | 0 | 0 | 84,580 | 0 | 0 | 0 | 79,606 | 79,848 | 76,173 | 75,978 | 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
| 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 | 6,440 |
Ingehouden winsten
| 82,787 | 79,722 | 80,459 | 74,885 | 74,523 | 72,427 | 73,869 | 69,744 | 69,795 | 67,478 | 67,742 | 64,069 | 63,483 | 61,179 | 61,305 | 58,385 | 58,223 | 55,974 | 55,924 | 52,515 | 51,653 | 49,314 | 48,464 | 48,943 | 47,796 | 45,712 | 45,058 | 43,474 | 42,617 | 40,778 | 39,780 | 37,613 | 37,192 | 35,820 | 35,824 | 35,565 | 34,183 | 32,488 | 32,046 | 30,341 | 29,905 | 28,779 | 28,443 | 26,832 | 26,137 | 24,524 | 23,882 | 22,407 | 21,412 | 20,361 | 19,581 | 17,916 | 17,582 | 16,719 | 16,561 | 15,591 | 15,621 | 14,923 | 14,939 | 13,899 | 13,547 | 12,138 |
Overige gereserveerde algehele resultaten
| 12,613 | 13,004 | 13,221 | 11,009 | 11,285 | 10,820 | 8,932 | 8,040 | 8,470 | 9,152 | 9,600 | 8,894 | 10,491 | 9,612 | 9,148 | 7,625 | 6,157 | 5,985 | 4,433 | 7,951 | 7,498 | 6,893 | 7,564 | 6,637 | 8,528 | 8,045 | 8,011 | 8,398 | 6,410 | 5,639 | 4,503 | 4,436 | 2,684 | 2,750 | 3,609 | 5,112 | 5,011 | 7,001 | 6,700 | 5,879 | 4,579 | 3,817 | 3,272 | 5,509 | 4,626 | 4,322 | 3,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3 | 4,793 | 5,714 | 5,712 | 5,712 | -78,867 | 5,686 | 5,687 | 5,687 | -73,918 | -74,182 | -70,509 | -69,923 | 6,056 | 6,059 | 6,058 | 6,061 | 6,065 | 6,064 | 6,064 | 6,065 | 6,065 | 6,066 | 6,066 | 6,068 | 6,066 | 6,067 | 6,068 | 6,068 | 6,070 | 6,070 | 6,071 | 6,070 | 6,072 | 6,072 | 6,059 | 5,994 | 6,077 | 6,012 | 6,023 | 6,018 | 6,016 | 5,610 | 6,012 | 6,014 | 6,015 | 6,018 | 8,214 | 7,108 | 6,868 | 7,261 | 6,451 | 6,578 | 6,855 | 6,856 | 7,012 | 6,898 | 6,958 | 7,291 | 7,269 | 7,320 | 6,332 |
Totaal eigen vermogen van aandeelhouders
| 106,633 | 103,959 | 105,834 | 98,046 | 97,960 | 95,400 | 94,927 | 89,911 | 90,392 | 88,758 | 89,448 | 85,067 | 86,469 | 83,287 | 82,952 | 78,508 | 76,881 | 74,464 | 72,861 | 72,970 | 71,656 | 68,712 | 68,534 | 68,086 | 68,832 | 66,263 | 65,576 | 64,380 | 61,535 | 58,927 | 56,793 | 54,560 | 52,386 | 51,082 | 51,945 | 53,176 | 51,628 | 52,006 | 51,198 | 48,683 | 46,942 | 45,052 | 43,765 | 44,793 | 43,217 | 41,301 | 40,289 | 37,061 | 34,960 | 33,669 | 33,282 | 30,807 | 30,600 | 30,014 | 29,857 | 29,043 | 28,959 | 28,321 | 28,670 | 27,608 | 27,307 | 24,910 |
Totaal eigen vermogen
| 111,839 | 109,225 | 110,932 | 102,924 | 102,842 | 100,195 | 99,617 | 94,391 | 94,749 | 92,924 | 93,384 | 88,723 | 89,965 | 86,724 | 86,381 | 81,794 | 80,044 | 77,553 | 75,995 | 76,150 | 74,602 | 71,596 | 71,443 | 70,904 | 71,618 | 68,891 | 68,194 | 67,013 | 64,096 | 61,425 | 59,316 | 57,094 | 54,741 | 53,368 | 55,132 | 56,356 | 54,734 | 55,229 | 54,804 | 52,259 | 50,146 | 47,907 | 46,739 | 47,540 | 45,742 | 43,608 | 42,878 | 39,230 | 36,651 | 35,047 | 34,738 | 31,946 | 31,735 | 31,143 | 31,025 | 30,104 | 29,980 | 29,384 | 29,795 | 28,621 | 28,357 | 25,873 |
Totaal passiva en aandeelhoudersvermogen
| 175,010 | 169,171 | 181,661 | 164,064 | 161,739 | 155,636 | 162,587 | 146,823 | 150,575 | 149,576 | 161,036 | 144,393 | 145,092 | 138,568 | 146,733 | 134,891 | 130,333 | 129,756 | 138,328 | 129,793 | 126,383 | 120,109 | 130,157 | 124,165 | 124,867 | 120,289 | 126,096 | 117,901 | 114,553 | 110,489 | 113,922 | 102,255 | 99,528 | 97,813 | 111,442 | 106,782 | 104,239 | 104,358 | 112,366 | 102,971 | 102,003 | 100,216 | 111,812 | 98,504 | 96,824 | 98,799 | 101,822 | 85,686 | 83,214 | 82,698 | 90,221 | 73,932 | 72,205 | 69,064 | 71,477 | 69,425 | 70,876 | 68,755 | 78,027 | 71,657 | 72,513 | 82,582 |