Shin Nippon Air Technologies Co., Ltd.
TSE:1952.T
3400 (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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 11,270 | 13,482 | 13,138 | 10,886 | 15,049 | 25,004 | 15,041 | 15,617 | 13,151 | 15,566 | 11,031 | 11,943 | 10,011 | 12,172 | 9,496 | 9,113 | 9,063 | 12,487 | 8,853 | 10,158 | 6,955 | 8,179 | 7,356 | 9,311 | 5,999 | 9,728 | 6,896 | 7,831 | 7,525 | 7,826 | 7,459 | 7,208 | 6,920 | 8,210 | 6,247 | 6,148 | 5,960 | 7,715 | 6,488 | 5,714 | 4,787 | 6,295 | 5,326 | 5,162 | 6,490 | 5,985 | 6,517 | 7,246 | 8,182 | 5,904 | 4,625 | 3,832 | 4,200 | 4,765 | 4,657 | 3,269 | 4,008 | 2,992 | 5,670 | 4,300 | 4,016 | 5,449 |
Kortetermijnbeleggingen
| 300 | 147 | -158 | -147 | -1,597 | -119 | -97 | -96 | -1,649 | -1,699 | -1,689 | -1,708 | -133 | -123 | -101 | -81 | -82 | -60 | -89 | -75 | -90 | -88 | -67 | -91 | -93 | 300 | 400 | 401 | 402 | 501 | 802 | 1,304 | 805 | 404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 401 | 299 | 399 | 297 | 0 | 0 | 797 | 998 | 500 | 1,002 | 706 | 506 | 500 | 0 | 500 | 500 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 11,570 | 13,629 | 13,138 | 10,886 | 15,049 | 25,004 | 15,041 | 15,617 | 13,151 | 15,566 | 11,031 | 11,943 | 10,011 | 12,172 | 9,496 | 9,113 | 9,063 | 12,487 | 8,853 | 10,158 | 6,955 | 8,179 | 7,356 | 9,311 | 5,999 | 10,028 | 7,296 | 8,232 | 7,927 | 8,327 | 8,261 | 8,512 | 7,725 | 8,614 | 6,247 | 6,148 | 5,960 | 7,715 | 6,488 | 5,714 | 4,787 | 6,395 | 5,426 | 5,262 | 6,891 | 6,284 | 6,916 | 7,543 | 8,182 | 5,904 | 5,422 | 4,830 | 4,700 | 5,767 | 5,363 | 3,775 | 4,508 | 2,992 | 6,170 | 4,800 | 4,016 | 5,449 |
Nettovorderingen
| 48,048 | 67,187 | 55,411 | 41,679 | 44,538 | 51,490 | 42,498 | 37,538 | 41,338 | 52,912 | 44,934 | 33,173 | 41,814 | 52,489 | 48,125 | 43,845 | 40,616 | 57,668 | 48,732 | 46,421 | 45,958 | 59,308 | 47,514 | 40,719 | 41,021 | 56,106 | 47,061 | 38,168 | 37,726 | 48,639 | 43,520 | 35,890 | 37,320 | 52,167 | 40,746 | 31,790 | 31,382 | 42,566 | 35,543 | 31,402 | 36,326 | 48,931 | 36,660 | 30,131 | 34,295 | 47,797 | 31,965 | 26,464 | 28,177 | 40,427 | 33,713 | 29,302 | 27,139 | 39,324 | 29,079 | 27,570 | 25,675 | 39,461 | 28,263 | 25,715 | 36,706 | 29,216 |
Voorraad
| 1,956 | 1,728 | 2,890 | 2,699 | 2,320 | 1,596 | 3,088 | 2,904 | 2,094 | 1,378 | 3,018 | 2,680 | 2,050 | 1,133 | 2,685 | 2,524 | 1,993 | 1,470 | 2,566 | 2,523 | 1,764 | 985 | 2,328 | 2,522 | 1,983 | 1,194 | 2,278 | 1,977 | 1,792 | 1,146 | 2,972 | 1,805 | 1,456 | 776 | 1,829 | 1,503 | 1,371 | 835 | 1,951 | 1,589 | 1,389 | 717 | 2,137 | 1,892 | 1,501 | 737 | 2,443 | 2,065 | 1,851 | 1,050 | 3,023 | 2,760 | 2,449 | 996 | 2,092 | 1,777 | 1,542 | 648 | 2,805 | 3,444 | 2,988 | 8,311 |
Overige vlottende activa
| 4,786 | 1,753 | 5,108 | 4,858 | 3,318 | 3,440 | 4,615 | 4,563 | 4,658 | 3,482 | 4,250 | 4,130 | 4,159 | 4,333 | 6,258 | 4,747 | 6,084 | 2,855 | 5,773 | 3,110 | 6,486 | 6,193 | 6,302 | 5,441 | 5,850 | 5,095 | 6,796 | 5,378 | 2,878 | 2,444 | 3,332 | 2,646 | 4,947 | 3,554 | 1,348 | 727 | 624 | 1,232 | 2,815 | 2,331 | 2,066 | 1,740 | 1,380 | 1,262 | 1,585 | 2,040 | 2,572 | 1,135 | 666 | 1,132 | 1,558 | 1,320 | 1,494 | 1,685 | 2,338 | 1,862 | 1,634 | 1,604 | 1,733 | 1,112 | 1,359 | 4,364 |
Totaal vlottende activa
| 66,360 | 84,297 | 76,547 | 60,122 | 65,225 | 81,530 | 65,242 | 60,622 | 61,241 | 73,338 | 63,233 | 51,926 | 58,034 | 70,127 | 66,564 | 60,229 | 57,756 | 74,480 | 65,924 | 62,212 | 61,163 | 74,665 | 63,500 | 57,993 | 54,853 | 72,423 | 63,431 | 53,755 | 50,323 | 60,556 | 58,085 | 48,853 | 51,448 | 65,111 | 50,170 | 40,168 | 39,337 | 52,348 | 46,797 | 41,036 | 44,568 | 57,783 | 45,603 | 38,547 | 44,272 | 56,858 | 43,896 | 37,207 | 38,876 | 48,513 | 43,716 | 38,212 | 35,782 | 47,772 | 38,872 | 34,984 | 33,359 | 44,705 | 38,971 | 35,071 | 45,069 | 47,340 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,254 | 2,253 | 2,280 | 2,269 | 2,307 | 2,628 | 2,658 | 2,616 | 2,646 | 2,701 | 2,561 | 2,604 | 2,653 | 2,834 | 2,850 | 3,104 | 3,146 | 3,208 | 3,253 | 3,327 | 3,360 | 3,416 | 3,490 | 3,544 | 3,486 | 3,722 | 3,504 | 3,479 | 3,458 | 3,505 | 3,377 | 2,973 | 3,018 | 3,069 | 3,144 | 3,210 | 3,251 | 3,306 | 3,244 | 3,224 | 3,088 | 3,036 | 2,981 | 2,975 | 2,967 | 2,989 | 2,997 | 3,043 | 3,087 | 3,136 | 3,211 | 3,261 | 3,312 | 3,359 | 3,447 | 3,501 | 3,521 | 3,532 | 3,542 | 3,537 | 3,560 | 3,578 |
Goodwill
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,755 | 1,802 | 1,178 | 1,105 | 1,099 | 1,062 | 896 | 831 | 692 | 703 | 631 | 660 | 660 | 715 | 689 | 714 | 682 | 723 | 745 | 756 | 703 | 693 | 634 | 607 | 630 | 543 | 426 | 434 | 440 | 444 | 456 | 271 | 255 | 275 | 291 | 311 | 326 | 340 | 293 | 306 | 285 | 306 | 319 | 335 | 323 | 332 | 271 | 277 | 289 | 294 | 300 | 325 | 354 | 384 | 417 | 425 | 420 | 432 | 401 | 428 | 404 | 299 |
Goodwill en immateriële activa
| 1,755 | 1,802 | 1,178 | 1,105 | 1,099 | 1,062 | 896 | 831 | 692 | 703 | 631 | 660 | 660 | 715 | 689 | 714 | 682 | 723 | 745 | 756 | 703 | 693 | 634 | 607 | 630 | 543 | 426 | 434 | 440 | 444 | 456 | 271 | 255 | 275 | 291 | 311 | 326 | 340 | 293 | 306 | 285 | 306 | 319 | 335 | 323 | 332 | 271 | 277 | 289 | 294 | 300 | 325 | 354 | 384 | 417 | 425 | 420 | 432 | 401 | 428 | 404 | 299 |
Langetermijnbeleggingen
| 27,182 | 27,233 | 23,974 | 24,423 | 25,322 | 22,108 | 21,730 | 23,447 | 24,787 | 22,977 | 24,315 | 24,795 | 22,382 | 23,129 | 21,755 | 20,868 | 21,034 | 18,758 | 22,160 | 20,723 | 20,666 | 21,606 | 20,472 | 22,227 | 22,644 | 21,059 | 21,743 | 20,120 | 20,384 | 19,620 | 19,174 | 15,969 | 17,825 | 19,756 | 22,538 | 21,811 | 24,672 | 24,572 | 22,911 | 22,037 | 21,127 | 20,113 | 21,019 | 20,597 | 17,927 | 17,144 | 12,083 | 11,271 | 11,136 | 11,936 | 9,855 | 10,621 | 11,674 | 11,398 | 12,305 | 11,834 | 11,854 | 13,209 | 13,537 | 13,975 | 11,853 | 13,711 |
Belastingvorderingen
| 329 | 298 | 218 | 233 | 243 | 253 | 230 | 245 | 223 | 245 | 189 | 191 | 201 | 234 | 168 | 237 | 263 | 304 | 231 | 250 | 254 | 263 | 202 | 233 | 261 | 112 | 99 | 113 | 132 | 120 | 168 | 81 | 80 | 81 | 85 | 85 | 84 | 58 | 65 | 63 | 62 | 61 | 60 | 54 | 56 | 56 | 58 | 148 | 373 | 298 | 765 | 746 | 561 | 486 | 387 | 691 | 548 | 338 | 362 | 350 | 1,081 | 1,252 |
Overige niet-vlottende activa
| 1,473 | 1,468 | 1,441 | 1,483 | -2 | 1,562 | 1,271 | 1,275 | 0 | -2 | 0 | -1 | 1,566 | 1,592 | 1,797 | 1,758 | 1,752 | 1,448 | 1,550 | 1,349 | 1,331 | 1,380 | 1,348 | 1,331 | 1,350 | 1,707 | 2,780 | 2,876 | 3,599 | 3,674 | 3,977 | 4,206 | 3,713 | 3,330 | 2,968 | 2,995 | 3,018 | 3,028 | 3,088 | 3,015 | 3,574 | 3,703 | 3,700 | 2,763 | 3,106 | 2,990 | 3,111 | 2,990 | 2,712 | 2,750 | 3,596 | 3,908 | 3,486 | 3,973 | 3,695 | 3,505 | 3,455 | 2,873 | 3,381 | 3,554 | 2,971 | 3,093 |
Totaal niet-vlottende activa
| 32,993 | 33,054 | 29,091 | 29,513 | 28,969 | 27,613 | 26,785 | 28,414 | 28,348 | 26,624 | 27,696 | 28,249 | 27,462 | 28,504 | 27,259 | 26,681 | 26,877 | 24,441 | 27,939 | 26,405 | 26,314 | 27,358 | 26,146 | 27,942 | 28,371 | 27,143 | 28,552 | 27,022 | 28,013 | 27,363 | 27,152 | 23,500 | 24,891 | 26,511 | 29,026 | 28,412 | 31,351 | 31,304 | 29,601 | 28,645 | 28,136 | 27,219 | 28,079 | 26,724 | 24,379 | 23,511 | 18,520 | 17,729 | 17,597 | 18,414 | 17,727 | 18,861 | 19,387 | 19,600 | 20,251 | 19,956 | 19,798 | 20,384 | 21,223 | 21,844 | 19,869 | 21,933 |
Totaal activa
| 99,353 | 117,351 | 105,640 | 89,638 | 94,198 | 109,146 | 92,029 | 89,040 | 89,591 | 99,966 | 90,931 | 80,177 | 85,499 | 98,634 | 93,826 | 86,912 | 84,637 | 98,925 | 93,867 | 88,619 | 87,480 | 102,025 | 89,648 | 85,935 | 83,224 | 99,566 | 91,983 | 80,777 | 78,336 | 87,920 | 85,237 | 72,354 | 76,339 | 91,622 | 79,196 | 68,580 | 70,688 | 83,652 | 76,398 | 69,681 | 72,704 | 85,002 | 73,682 | 65,271 | 68,651 | 80,369 | 62,416 | 54,936 | 56,473 | 66,927 | 61,443 | 57,073 | 55,169 | 67,372 | 59,123 | 54,940 | 53,157 | 65,089 | 60,194 | 56,915 | 64,938 | 69,273 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,870 | 25,690 | 24,431 | 18,208 | 19,769 | 27,836 | 19,272 | 16,056 | 18,939 | 27,239 | 20,721 | 15,774 | 20,634 | 28,154 | 27,904 | 24,093 | 25,088 | 34,760 | 29,785 | 27,270 | 29,649 | 35,986 | 26,654 | 23,727 | 25,884 | 34,576 | 30,384 | 24,237 | 22,666 | 28,299 | 25,991 | 21,274 | 25,660 | 33,809 | 23,877 | 17,672 | 23,078 | 32,520 | 26,769 | 22,476 | 29,800 | 37,179 | 28,917 | 22,028 | 29,250 | 37,100 | 26,025 | 20,633 | 22,576 | 29,741 | 25,004 | 19,798 | 20,908 | 26,260 | 21,653 | 18,369 | 19,229 | 24,322 | 20,077 | 17,359 | 26,849 | 25,967 |
Kortlopende schulden
| 6,316 | 9,836 | 4,366 | 1,366 | 1,366 | 3,457 | 1,582 | 1,756 | 1,823 | 4,174 | 5,136 | 1,623 | 3,621 | 6,701 | 7,683 | 6,421 | 3,959 | 7,340 | 10,086 | 9,586 | 7,088 | 12,678 | 11,720 | 9,737 | 5,121 | 9,860 | 9,564 | 6,926 | 5,998 | 7,872 | 10,514 | 6,392 | 6,260 | 9,792 | 9,260 | 7,275 | 2,590 | 3,888 | 4,770 | 4,270 | 770 | 4,802 | 3,670 | 3,186 | 1,145 | 4,675 | 2,947 | 1,116 | 1,149 | 1,209 | 4,346 | 4,800 | 1,027 | 6,751 | 4,860 | 4,602 | 1,394 | 6,182 | 6,797 | 5,327 | 4,806 | 3,900 |
Belastingschulden
| 253 | 2,057 | 395 | 445 | 213 | 1,573 | 194 | 258 | 192 | 1,423 | 129 | 258 | 165 | 1,053 | 120 | 340 | 270 | 1,873 | 330 | 436 | 148 | 781 | 107 | 155 | 98 | 928 | 103 | 193 | 106 | 533 | 208 | 163 | 105 | 1,353 | 144 | 95 | 50 | 225 | 39 | 56 | 52 | 767 | 6 | 52 | 49 | 145 | 29 | 83 | 29 | 951 | 12 | 47 | 21 | 271 | 89 | 59 | 36 | 417 | 61 | 66 | 174 | 196 |
Uitgestelde opbrengsten
| 4,145 | 3,582 | 7,533 | 5,649 | 5,179 | 5,772 | 5,668 | 5,194 | 4,156 | 4,713 | 4,435 | 4,374 | 4,257 | 4,583 | 4,437 | 5,115 | 4,610 | 5,763 | 4,823 | 4,158 | 4,009 | 4,225 | 5,485 | 5,298 | 4,744 | 4,097 | 3,609 | 2,778 | 3,208 | 2,860 | 3,277 | 3,231 | 2,824 | 3,918 | 3,729 | 2,758 | 2,156 | 2,313 | 4,299 | 3,283 | 3,085 | 3,577 | 3,843 | 3,517 | 3,286 | 3,005 | 4,538 | 4,436 | 4,285 | 4,327 | 3,600 | 3,036 | 3,317 | 3,116 | 2,734 | 2,137 | 2,194 | 2,368 | 2,721 | 2,844 | 1,408 | 4,186 |
Overige kortlopende verplichtingen
| 5,983 | 9,118 | 5,488 | 3,369 | 6,511 | 11,553 | 6,456 | 6,036 | 7,139 | 7,808 | 4,466 | 3,290 | 3,614 | 5,735 | 3,181 | 2,703 | 3,487 | 4,792 | 2,410 | 2,167 | 2,466 | 3,298 | 2,391 | 2,269 | 2,582 | 3,794 | 2,318 | 2,363 | 2,319 | 4,582 | 2,094 | 1,622 | 1,786 | 2,708 | 1,508 | 1,278 | 1,669 | 2,435 | 1,611 | 1,473 | 1,716 | 2,320 | 1,359 | 1,564 | 1,569 | 2,199 | 1,282 | 1,547 | 1,523 | 2,711 | 1,238 | 1,691 | 1,762 | 1,870 | 1,686 | 1,650 | 1,733 | 2,323 | 1,822 | 1,638 | 2,595 | 4,465 |
Totaal kortlopende verplichtingen
| 30,314 | 48,226 | 41,818 | 28,592 | 32,825 | 48,618 | 32,978 | 29,042 | 32,057 | 43,934 | 34,758 | 25,061 | 32,126 | 45,173 | 43,205 | 38,332 | 37,144 | 52,655 | 47,104 | 43,181 | 43,212 | 56,187 | 46,250 | 41,031 | 38,331 | 52,327 | 45,875 | 36,304 | 34,191 | 43,613 | 41,876 | 32,519 | 36,530 | 50,227 | 38,374 | 28,983 | 29,493 | 41,156 | 37,449 | 31,502 | 35,371 | 47,878 | 37,789 | 30,295 | 35,250 | 46,979 | 34,792 | 27,732 | 29,533 | 37,988 | 34,188 | 29,325 | 27,014 | 37,997 | 30,933 | 26,758 | 24,550 | 35,195 | 31,417 | 27,168 | 35,658 | 38,518 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 41 | 83 | 124 | 166 | 208 | 277 | 291 | 333 | 0 | 39 | 50 | 100 | 150 | 242 | 250 | 300 | 350 | 470 | 26 | 260 | 294 | 381 | 362 | 221 | 317 | 438 | 203 | 661 | 719 | 824 | 1,452 | 668 | 400 | 456 | 400 | 400 | 0 | 79 | 0 | 15 | 30 | 126 | 60 | 75 | 90 | 159 | 120 | 435 | 450 | 522 | 780 | 795 | 810 | 923 | 915 | 450 | 525 | 737 | 375 | 750 | 1,014 | 2,475 |
Uitgestelde opbrengsten niet-vlottend
| -3,436 | 45 | 366 | 351 | 334 | 318 | 308 | 291 | 0 | 277 | 267 | 254 | 242 | 227 | 236 | 242 | 259 | 256 | 268 | 262 | 270 | 262 | 253 | 248 | 243 | 246 | 868 | 958 | 985 | 992 | 844 | 800 | 768 | 775 | 758 | 767 | 0 | 796 | 0 | 921 | 940 | 594 | 664 | 664 | 665 | 743 | 805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,436 | 3,013 | 3,015 | 2,454 | 2,300 | 1,693 | 2,700 | 3,234 | 2,717 | 1,877 | 3,294 | 2,959 | 2,497 | 2,268 | 2,537 | 2,094 | 1,802 | 1,116 | 2,455 | 2,028 | 1,705 | 1,989 | 2,046 | 2,298 | 2,083 | 3,218 | 3,392 | 2,924 | 3,002 | 2,709 | 2,735 | 2,126 | 2,416 | 2,723 | 3,476 | 3,083 | 3,622 | 3,500 | 2,957 | 2,922 | 2,527 | 2,323 | 2,609 | 2,385 | 1,694 | 1,337 | 212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 3,900 | 387 | 85 | 65 | 59 | 30 | 61 | 68 | 350 | 29 | 63 | 55 | 57 | 21 | 78 | 83 | 90 | 28 | 91 | 154 | 155 | 144 | 247 | 270 | 303 | 318 | 47 | 49 | 57 | 12 | 65 | 56 | 94 | 45 | 93 | 103 | 898 | 54 | 1,042 | 138 | 125 | 47 | 123 | 123 | 104 | 39 | 97 | 969 | 1,035 | 1,032 | 1,170 | 1,222 | 1,293 | 1,268 | 1,395 | 1,721 | 1,781 | 1,730 | 1,917 | 2,225 | 2,238 | 2,283 |
Totaal niet-vlottende verplichtingen
| 3,941 | 3,528 | 3,590 | 3,036 | 2,901 | 2,318 | 3,360 | 3,926 | 3,067 | 2,222 | 3,674 | 3,368 | 2,946 | 2,758 | 3,101 | 2,719 | 2,501 | 1,870 | 2,840 | 2,704 | 2,424 | 2,776 | 2,908 | 3,037 | 2,946 | 4,220 | 4,510 | 4,592 | 4,763 | 4,537 | 5,096 | 3,650 | 3,678 | 3,999 | 4,727 | 4,353 | 4,520 | 4,429 | 3,999 | 3,996 | 3,622 | 3,090 | 3,456 | 3,247 | 2,553 | 2,278 | 1,234 | 1,404 | 1,485 | 1,554 | 1,950 | 2,017 | 2,103 | 2,191 | 2,310 | 2,171 | 2,306 | 2,467 | 2,292 | 2,975 | 3,252 | 4,758 |
Totaal passiva
| 34,255 | 51,754 | 45,408 | 31,628 | 35,726 | 50,936 | 36,338 | 32,968 | 35,124 | 46,156 | 38,432 | 28,429 | 35,072 | 47,931 | 46,306 | 41,051 | 39,645 | 54,525 | 49,944 | 45,885 | 45,636 | 58,963 | 49,158 | 44,068 | 41,277 | 56,547 | 50,385 | 40,896 | 38,954 | 48,150 | 46,972 | 36,169 | 40,208 | 54,226 | 43,101 | 33,336 | 34,013 | 45,585 | 41,448 | 35,498 | 38,993 | 50,968 | 41,245 | 33,542 | 37,803 | 49,257 | 36,026 | 29,136 | 31,018 | 39,542 | 36,138 | 31,342 | 29,117 | 40,188 | 33,243 | 28,929 | 26,856 | 37,662 | 33,709 | 30,143 | 38,910 | 43,276 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 47,878 | 0 | 0 | 0 | 44,234 | 44,825 | 42,780 | 41,716 | 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
| 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 | 5,158 |
Ingehouden winsten
| 42,313 | 43,212 | 40,117 | 37,858 | 37,218 | 38,130 | 35,611 | 34,884 | 33,683 | 34,282 | 32,236 | 31,172 | 30,597 | 30,508 | 28,594 | 27,568 | 26,644 | 27,496 | 24,589 | 24,339 | 23,531 | 25,641 | 23,875 | 23,395 | 22,654 | 23,755 | 21,590 | 21,007 | 20,360 | 21,286 | 20,116 | 19,466 | 18,591 | 18,964 | 16,384 | 16,239 | 16,451 | 17,232 | 15,774 | 15,540 | 15,746 | 16,585 | 14,586 | 14,256 | 14,715 | 15,750 | 13,335 | 13,281 | 13,094 | 14,869 | 13,676 | 13,458 | 13,422 | 14,437 | 12,944 | 13,349 | 13,354 | 14,163 | 13,071 | 12,949 | 13,726 | 13,757 |
Overige gereserveerde algehele resultaten
| 13,520 | 13,115 | 10,849 | 10,886 | 10,594 | 9,459 | 9,459 | 10,568 | 10,233 | 8,985 | 9,719 | 10,032 | 9,355 | 10,441 | 8,504 | 7,869 | 7,970 | 6,549 | 8,579 | 7,639 | 7,614 | 8,209 | 7,378 | 8,580 | 8,878 | 8,303 | 8,816 | 7,683 | 7,830 | 7,292 | 6,956 | 5,526 | 6,346 | 7,238 | 8,518 | 7,811 | 9,028 | 8,815 | 7,156 | 6,622 | 5,943 | 5,427 | 5,829 | 5,452 | 4,111 | 3,341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,107 | 4,109 | 4,108 | 4,108 | -42,376 | 5,463 | 5,463 | 5,462 | -38,841 | -39,440 | -37,394 | -36,330 | 5,317 | 4,596 | 5,264 | 5,266 | 5,220 | 5,197 | 5,597 | 5,598 | 5,541 | 4,054 | 4,079 | 4,734 | 5,257 | 5,802 | 6,034 | 6,033 | 6,034 | 6,034 | 6,035 | 6,035 | 6,036 | 6,036 | 6,035 | 6,036 | 6,038 | 6,862 | 6,862 | 6,863 | 6,864 | 6,864 | 6,864 | 6,863 | 6,864 | 6,863 | 7,897 | 7,361 | 7,203 | 7,358 | 6,471 | 7,115 | 7,472 | 7,589 | 7,778 | 7,504 | 7,789 | 8,106 | 8,256 | 8,665 | 7,144 | 7,082 |
Totaal eigen vermogen van aandeelhouders
| 65,098 | 65,594 | 60,232 | 58,010 | 58,472 | 58,210 | 55,691 | 56,072 | 54,467 | 53,810 | 52,499 | 51,748 | 50,427 | 50,703 | 47,520 | 45,861 | 44,992 | 44,400 | 43,923 | 42,734 | 41,844 | 43,062 | 40,490 | 41,867 | 41,947 | 43,018 | 41,598 | 39,881 | 39,382 | 39,770 | 38,265 | 36,185 | 36,131 | 37,396 | 36,095 | 35,244 | 36,675 | 38,067 | 34,950 | 34,183 | 33,711 | 34,034 | 32,437 | 31,729 | 30,848 | 31,112 | 26,390 | 25,800 | 25,455 | 27,385 | 25,305 | 25,731 | 26,052 | 27,184 | 25,880 | 26,011 | 26,301 | 27,427 | 26,485 | 26,772 | 26,028 | 25,997 |
Totaal eigen vermogen
| 65,098 | 65,594 | 60,232 | 58,010 | 58,472 | 58,210 | 55,691 | 56,072 | 54,467 | 53,810 | 52,499 | 51,748 | 50,427 | 50,703 | 47,520 | 45,861 | 44,992 | 44,400 | 43,923 | 42,734 | 41,844 | 43,062 | 40,490 | 41,867 | 41,947 | 43,018 | 41,598 | 39,881 | 39,382 | 39,770 | 38,265 | 36,185 | 36,131 | 37,396 | 36,095 | 35,244 | 36,675 | 38,067 | 34,950 | 34,183 | 33,711 | 34,034 | 32,437 | 31,729 | 30,848 | 31,112 | 26,390 | 25,800 | 25,455 | 27,385 | 25,305 | 25,731 | 26,052 | 27,184 | 25,880 | 26,011 | 26,301 | 27,427 | 26,485 | 26,772 | 26,028 | 25,997 |
Totaal passiva en aandeelhoudersvermogen
| 99,353 | 117,348 | 105,640 | 89,638 | 94,198 | 109,146 | 92,029 | 89,040 | 89,591 | 99,966 | 90,931 | 80,177 | 85,499 | 98,634 | 93,826 | 86,912 | 84,637 | 98,925 | 93,867 | 88,619 | 87,480 | 102,025 | 89,648 | 85,935 | 83,224 | 99,565 | 91,983 | 80,777 | 78,336 | 87,920 | 85,237 | 72,354 | 76,339 | 91,622 | 79,196 | 68,580 | 70,688 | 83,652 | 76,398 | 69,681 | 72,704 | 85,002 | 73,682 | 65,271 | 68,651 | 80,369 | 62,416 | 54,936 | 56,473 | 66,927 | 61,443 | 57,073 | 55,169 | 67,372 | 59,123 | 54,940 | 53,157 | 65,089 | 60,194 | 56,915 | 64,938 | 69,273 |