Sanki Engineering Co., Ltd.
TSE:1961.T
2958 (JPY) • At close November 12, 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
| 29,140 | 23,500 | 20,531 | 29,939 | 27,310 | 24,949 | 32,193 | 37,239 | 42,465 | 42,779 | 30,759 | 32,742 | 39,951 | 36,087 | 29,530 | 30,378 | 33,010 | 44,946 | 37,659 | 41,865 | 42,896 | 42,612 | 34,678 | 37,195 | 42,364 | 43,866 | 24,521 | 28,360 | 34,660 | 34,187 | 27,629 | 30,966 | 27,081 | 26,501 | 22,370 | 24,877 | 31,282 | 29,267 | 24,530 | 27,532 | 30,715 | 23,510 | 27,999 | 34,183 | 28,210 | 36,368 | 30,622 | 34,083 | 34,676 | 31,098 | 30,934 | 28,635 | 33,606 | 31,137 | 31,658 | 27,931 | 26,057 | 24,825 | 25,916 | 20,995 | 37,285 | 28,419 |
Kortetermijnbeleggingen
| 5,999 | 1,000 | 0 | 5,999 | 4,000 | 4,000 | 4,999 | 5,999 | 5,999 | 5,999 | 3,999 | 3,999 | 2,999 | 2,999 | 3,999 | 4,999 | 5,999 | 2,999 | 3,100 | 5,100 | 6,100 | 2,000 | 2,999 | 8,499 | 7,499 | 4,199 | 4,699 | 8,699 | 6,999 | 6,999 | 4,999 | 3,999 | 6,999 | 6,999 | 3,999 | 1,999 | 4,499 | -6,906 | 2,999 | 3,999 | 8,998 | 3,998 | 3,999 | 3,999 | 9,999 | 3,999 | 3,999 | 6,999 | 4,999 | 9,999 | 8,999 | 12,999 | 15,999 | 13,998 | 9,999 | 9,999 | 14,998 | 7,999 | 6,999 | 14,997 | -8,526 | -8,378 |
Liquide middelen en kortetermijnbeleggingen
| 35,139 | 24,500 | 20,531 | 35,938 | 31,310 | 28,949 | 37,192 | 43,238 | 48,464 | 48,778 | 34,758 | 36,741 | 42,950 | 39,086 | 33,529 | 35,377 | 39,009 | 47,945 | 40,759 | 46,965 | 48,996 | 44,612 | 37,677 | 45,694 | 49,863 | 48,065 | 29,220 | 37,059 | 41,659 | 41,186 | 32,628 | 34,965 | 34,080 | 33,500 | 26,369 | 26,876 | 35,781 | 29,267 | 27,529 | 31,531 | 39,713 | 27,508 | 31,998 | 38,182 | 38,209 | 40,367 | 34,621 | 41,082 | 39,675 | 41,097 | 39,933 | 41,634 | 49,605 | 45,135 | 41,657 | 37,930 | 41,055 | 32,824 | 32,915 | 35,992 | 37,285 | 28,419 |
Nettovorderingen
| 49,138 | 97,547 | 79,566 | 58,885 | 55,979 | 72,536 | 56,254 | 44,079 | 39,886 | 59,636 | 61,645 | 53,046 | 47,492 | 65,598 | 55,347 | 48,317 | 48,530 | 71,739 | 62,556 | 56,314 | 58,196 | 85,243 | 67,291 | 54,767 | 49,248 | 66,316 | 55,941 | 49,062 | 43,815 | 59,783 | 56,410 | 48,784 | 52,732 | 73,308 | 65,029 | 55,269 | 54,351 | 76,746 | 70,791 | 60,376 | 54,540 | 79,762 | 58,320 | 49,771 | 52,328 | 65,177 | 51,978 | 51,058 | 54,847 | 67,184 | 52,983 | 44,826 | 43,877 | 60,691 | 49,759 | 48,237 | 46,453 | 65,832 | 52,634 | 43,777 | 67,926 | 63,053 |
Voorraad
| 4,923 | 3,382 | 5,833 | 5,192 | 4,799 | 3,512 | 5,746 | 5,169 | 4,609 | 3,677 | 4,512 | 3,900 | 3,526 | 2,836 | 4,975 | 3,826 | 3,934 | 3,131 | 4,386 | 3,864 | 3,624 | 2,607 | 4,194 | 3,823 | 3,251 | 2,421 | 4,034 | 3,281 | 2,596 | 2,145 | 4,580 | 4,242 | 3,742 | 2,736 | 4,225 | 3,964 | 3,291 | 2,947 | 3,464 | 3,005 | 3,014 | 2,280 | 3,794 | 3,191 | 2,755 | 1,778 | 3,569 | 2,829 | 2,939 | 2,570 | 4,294 | 3,380 | 3,246 | 2,043 | 6,087 | 4,893 | 8,065 | 6,755 | 14,329 | 16,027 | 14,622 | 31,313 |
Overige vlottende activa
| 27,130 | 6,135 | 6,282 | 9,547 | 9,964 | 10,515 | 13,881 | 10,353 | 13,160 | 13,651 | 15,897 | 14,172 | 11,288 | 8,534 | 9,317 | 10,219 | 8,510 | 7,950 | 11,843 | 8,225 | 11,070 | 8,880 | 12,475 | 7,380 | 7,154 | 7,957 | 10,495 | 10,829 | 10,221 | 11,792 | 10,137 | 7,590 | 8,207 | 5,947 | 8,264 | 7,611 | 7,523 | 7,264 | 7,097 | 5,453 | 6,011 | 6,391 | 5,219 | 3,112 | 4,688 | 3,824 | 3,994 | 1,948 | 4,614 | 4,015 | 3,169 | 2,561 | 2,122 | 2,808 | 3,169 | 3,480 | 2,876 | 4,124 | 3,803 | 2,228 | 3,742 | 5,057 |
Totaal vlottende activa
| 116,330 | 131,564 | 112,212 | 109,562 | 102,052 | 115,512 | 113,073 | 102,839 | 106,119 | 125,742 | 116,812 | 107,859 | 105,256 | 116,054 | 103,168 | 97,739 | 99,983 | 130,765 | 119,544 | 115,368 | 121,886 | 141,342 | 121,637 | 111,664 | 109,516 | 124,759 | 99,690 | 100,231 | 98,291 | 114,906 | 103,755 | 95,581 | 98,761 | 115,491 | 103,887 | 93,720 | 100,946 | 116,224 | 108,881 | 100,365 | 103,278 | 115,941 | 99,331 | 94,256 | 97,980 | 111,146 | 94,162 | 96,917 | 102,075 | 114,866 | 100,379 | 92,401 | 98,850 | 110,677 | 100,672 | 94,540 | 98,449 | 109,535 | 103,681 | 98,024 | 123,575 | 127,842 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 12,749 | 12,966 | 13,003 | 14,707 | 14,585 | 14,672 | 14,496 | 14,572 | 14,716 | 14,969 | 15,063 | 15,165 | 15,331 | 15,427 | 15,558 | 15,473 | 15,695 | 15,418 | 15,644 | 15,796 | 16,448 | 15,809 | 16,083 | 15,752 | 13,150 | 12,048 | 10,960 | 10,379 | 10,318 | 10,105 | 10,095 | 9,647 | 9,775 | 9,859 | 10,178 | 10,218 | 10,264 | 10,390 | 10,632 | 10,730 | 10,858 | 10,960 | 10,738 | 10,864 | 11,027 | 11,293 | 18,498 | 17,696 | 17,869 | 18,059 | 18,150 | 18,181 | 18,246 | 18,549 | 19,083 | 19,241 | 19,501 | 19,807 | 20,054 | 20,310 | 20,682 | 20,848 |
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 | 17 | 35 | 53 | 71 | 88 | 106 | 124 | 142 | 160 | 177 | 213 | 231 |
Immateriële activa
| 2,015 | 2,045 | 2,094 | 2,207 | 2,282 | 2,302 | 2,240 | 1,432 | 1,341 | 1,255 | 1,159 | 1,128 | 1,009 | 937 | 749 | 703 | 679 | 679 | 684 | 693 | 654 | 688 | 705 | 797 | 802 | 813 | 838 | 563 | 519 | 542 | 520 | 485 | 506 | 533 | 546 | 401 | 412 | 370 | 378 | 396 | 416 | 436 | 431 | 450 | 466 | 491 | 419 | 430 | 394 | 414 | 403 | 399 | 395 | 415 | 366 | 344 | 345 | 342 | 340 | 350 | 390 | 369 |
Goodwill en immateriële activa
| 2,015 | 2,045 | 2,094 | 2,207 | 2,282 | 2,302 | 2,240 | 1,432 | 1,341 | 1,255 | 1,159 | 1,128 | 1,009 | 937 | 749 | 703 | 679 | 679 | 684 | 693 | 654 | 688 | 705 | 797 | 802 | 813 | 838 | 563 | 519 | 542 | 520 | 485 | 506 | 533 | 546 | 401 | 412 | 370 | 378 | 396 | 416 | 436 | 431 | 450 | 466 | 491 | 419 | 430 | 394 | 414 | 420 | 434 | 448 | 486 | 454 | 450 | 469 | 484 | 500 | 527 | 603 | 600 |
Langetermijnbeleggingen
| 51,084 | 41,269 | 33,264 | 28,235 | 43,739 | 25,021 | 24,934 | 25,057 | 42,311 | 42,212 | 40,394 | 40,564 | 27,149 | 26,690 | 24,903 | 21,642 | 20,399 | 21,644 | 26,965 | 23,030 | 20,859 | 26,215 | 25,582 | 24,705 | 24,952 | 28,295 | 32,775 | 26,366 | 27,084 | 25,984 | 30,639 | 27,344 | 24,990 | 28,209 | 35,036 | 34,532 | 35,813 | 46,955 | 33,514 | 30,047 | 23,994 | 27,526 | 30,234 | 28,627 | 20,969 | 24,897 | 20,175 | 8,098 | 10,468 | 6,673 | 5,424 | 1,349 | -1,545 | 729 | 5,919 | 5,235 | 352 | 9,822 | 9,892 | 2,721 | 24,809 | 26,902 |
Belastingvorderingen
| 1,078 | 1,042 | 746 | 837 | 856 | 849 | 725 | 795 | 847 | 821 | 691 | 781 | 825 | 786 | 946 | 2,267 | 1,965 | 2,372 | 533 | 774 | 1,455 | 1,264 | 497 | 541 | 514 | 250 | 267 | 261 | 260 | 237 | 235 | 212 | 208 | 206 | 207 | 205 | 203 | 206 | 140 | 135 | 132 | 130 | 137 | 132 | 133 | 136 | 135 | 133 | 130 | 125 | 120 | 127 | 127 | 121 | 120 | 117 | 116 | 111 | 105 | 101 | 214 | 940 |
Overige niet-vlottende activa
| 54 | 13,275 | 11,793 | 16,038 | -1,583 | 13,943 | 14,296 | 15,240 | -1,415 | -1,396 | -1,386 | -1,384 | 11,122 | 11,414 | 10,928 | 11,859 | 12,968 | 9,923 | 10,942 | 12,936 | 14,115 | 9,999 | 11,294 | 16,645 | 15,676 | 12,422 | 13,803 | 17,805 | 16,304 | 14,833 | 13,106 | 12,160 | 15,086 | 15,120 | 13,055 | 11,045 | 13,577 | 2,232 | 10,935 | 12,466 | 22,324 | 15,185 | 18,857 | 18,662 | 24,739 | 18,509 | 18,643 | 23,846 | 17,927 | 22,983 | 22,671 | 27,014 | 30,235 | 27,939 | 24,105 | 24,049 | 30,537 | 23,548 | 21,701 | 30,103 | 6,781 | 6,615 |
Totaal niet-vlottende activa
| 66,980 | 70,597 | 60,900 | 62,024 | 59,879 | 56,787 | 56,691 | 57,096 | 57,800 | 57,861 | 55,921 | 56,254 | 55,436 | 55,254 | 53,084 | 51,944 | 51,706 | 50,036 | 54,768 | 53,229 | 53,531 | 53,975 | 54,161 | 58,440 | 55,094 | 53,828 | 58,643 | 55,374 | 54,485 | 51,701 | 54,595 | 49,848 | 50,565 | 53,927 | 59,022 | 56,401 | 60,269 | 60,153 | 55,599 | 53,774 | 57,724 | 54,237 | 60,397 | 58,735 | 57,334 | 55,326 | 57,870 | 50,203 | 46,788 | 48,254 | 46,785 | 47,105 | 47,511 | 47,824 | 49,681 | 49,092 | 50,975 | 53,772 | 52,252 | 53,762 | 53,089 | 55,905 |
Totaal activa
| 183,310 | 202,161 | 173,112 | 171,592 | 161,938 | 172,305 | 169,770 | 159,941 | 163,924 | 183,609 | 172,739 | 164,118 | 160,697 | 171,313 | 156,257 | 149,688 | 151,693 | 180,805 | 174,316 | 168,603 | 175,422 | 195,321 | 175,802 | 170,110 | 164,614 | 178,591 | 158,338 | 155,609 | 152,781 | 166,612 | 158,354 | 145,433 | 149,329 | 169,423 | 162,913 | 150,126 | 161,218 | 176,382 | 164,484 | 154,143 | 161,007 | 170,181 | 159,733 | 152,995 | 155,318 | 166,477 | 152,036 | 147,120 | 148,863 | 163,120 | 147,164 | 139,506 | 146,361 | 158,501 | 150,353 | 143,632 | 149,424 | 163,307 | 155,933 | 151,786 | 176,664 | 183,747 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 36,428 | 44,439 | 39,257 | 31,137 | 24,847 | 35,074 | 37,617 | 26,816 | 27,374 | 37,932 | 39,998 | 33,178 | 33,844 | 40,836 | 38,922 | 32,444 | 34,807 | 52,489 | 52,805 | 44,735 | 53,609 | 68,286 | 58,609 | 43,401 | 42,537 | 49,854 | 43,349 | 41,005 | 39,578 | 48,277 | 42,447 | 34,643 | 40,889 | 51,460 | 47,995 | 39,439 | 43,604 | 56,137 | 53,658 | 43,504 | 49,160 | 57,888 | 44,288 | 36,645 | 42,863 | 51,853 | 41,198 | 36,959 | 41,075 | 51,350 | 39,703 | 29,335 | 34,238 | 44,961 | 38,260 | 30,747 | 35,321 | 45,159 | 36,208 | 29,442 | 56,132 | 56,762 |
Kortlopende schulden
| 5,774 | 6,483 | 4,975 | 6,345 | 5,790 | 6,771 | 7,239 | 8,459 | 7,945 | 8,979 | 6,361 | 7,222 | 6,467 | 7,268 | 5,682 | 6,884 | 6,203 | 7,058 | 6,305 | 7,076 | 6,302 | 7,266 | 6,313 | 7,178 | 6,422 | 7,027 | 4,708 | 5,641 | 4,954 | 5,812 | 4,979 | 5,812 | 5,044 | 5,811 | 5,045 | 5,756 | 4,769 | 5,752 | 5,733 | 6,541 | 5,552 | 6,648 | 5,975 | 6,901 | 6,292 | 6,977 | 5,820 | 5,744 | 4,842 | 5,703 | 4,549 | 5,448 | 4,700 | 5,531 | 4,772 | 5,634 | 4,889 | 5,887 | 5,010 | 5,892 | 5,989 | 6,382 |
Belastingschulden
| 112 | 4,344 | 882 | 445 | 165 | 839 | 178 | 301 | 145 | 2,659 | 584 | 302 | 104 | 840 | 198 | 249 | 83 | 1,505 | 119 | 509 | 85 | 2,510 | 435 | 418 | 101 | 3,691 | 307 | 299 | 88 | 887 | 186 | 263 | 81 | 2,125 | 192 | 160 | 65 | 806 | 158 | 151 | 82 | 625 | 200 | 164 | 67 | 2,497 | 543 | 200 | 57 | 561 | 424 | 85 | 38 | 761 | 127 | 126 | 45 | 468 | 160 | 118 | 458 | 101 |
Uitgestelde opbrengsten
| 15,452 | 14,058 | 12,619 | 21,100 | 21,408 | 21,628 | 20,081 | 20,695 | 20,241 | 23,088 | 19,084 | 17,705 | 13,752 | 14,230 | 10,840 | 10,858 | 9,539 | 13,789 | 8,766 | 10,822 | 9,632 | 11,167 | 7,645 | 9,677 | 9,333 | 11,562 | 8,809 | 9,196 | 7,559 | 10,457 | 10,727 | 10,366 | 7,844 | 10,329 | 5,969 | 6,556 | 6,281 | 7,494 | 6,442 | 8,062 | 7,719 | 9,497 | 10,705 | 12,064 | 10,284 | 11,244 | 8,326 | 7,813 | 5,208 | 6,294 | 7,331 | 8,655 | 8,937 | 7,426 | 7,868 | 9,382 | 9,538 | 9,977 | 14,092 | 16,051 | 12,638 | 21,452 |
Overige kortlopende verplichtingen
| -27,591 | -32,166 | -31,930 | -27,038 | -19,552 | -29,737 | -31,283 | -23,323 | -20,384 | -31,380 | -35,690 | -30,273 | -28,466 | -36,128 | -35,574 | -30,484 | -30,076 | -47,625 | -50,074 | -43,374 | -49,363 | -66,198 | -56,154 | -38,344 | -38,141 | -48,154 | -40,812 | -38,797 | -36,526 | -44,934 | -39,273 | -32,368 | -37,380 | -48,322 | -45,226 | -37,204 | -40,559 | -54,220 | -50,800 | -40,515 | -44,289 | -53,810 | -40,510 | -32,652 | -39,402 | -50,884 | -37,799 | -33,652 | -38,312 | -49,398 | -37,032 | -27,092 | -30,527 | -42,096 | -35,275 | -28,600 | -32,510 | -42,850 | -32,021 | -26,804 | -52,318 | -53,931 |
Totaal kortlopende verplichtingen
| 66,603 | 81,597 | 65,060 | 63,126 | 57,505 | 69,649 | 71,449 | 59,764 | 62,695 | 79,210 | 70,335 | 61,312 | 59,545 | 67,882 | 58,990 | 52,395 | 55,363 | 79,705 | 70,726 | 64,503 | 73,874 | 91,317 | 75,457 | 65,731 | 62,789 | 73,834 | 59,710 | 58,349 | 55,231 | 68,776 | 61,513 | 53,359 | 57,367 | 72,863 | 61,970 | 54,146 | 57,764 | 72,106 | 68,849 | 61,247 | 67,384 | 78,736 | 64,946 | 59,767 | 62,967 | 73,540 | 59,286 | 54,023 | 53,945 | 65,860 | 54,678 | 45,766 | 51,624 | 61,544 | 54,012 | 48,036 | 52,604 | 63,800 | 59,657 | 54,141 | 79,031 | 87,528 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,117 | 2,374 | 1,137 | 1,542 | 1,613 | 1,700 | 389 | 476 | 543 | 645 | 2,708 | 3,074 | 3,392 | 3,734 | 3,326 | 3,579 | 3,873 | 4,142 | 4,491 | 4,887 | 5,257 | 5,500 | 6,090 | 6,079 | 6,402 | 6,979 | 376 | 392 | 408 | 452 | 530 | 584 | 721 | 826 | 950 | 925 | 958 | 1,084 | 353 | 361 | 386 | 363 | 404 | 486 | 567 | 651 | 716 | 803 | 874 | 891 | 227 | 251 | 241 | 225 | 292 | 307 | 379 | 428 | 506 | 609 | 582 | 736 |
Uitgestelde opbrengsten niet-vlottend
| 390 | 299 | 302 | 4,505 | 4,318 | 4,301 | 3,675 | 3,490 | 3,310 | 3,021 | 2,633 | 2,421 | 2,322 | 2,010 | 1,727 | 1,443 | 1,310 | 3,804 | 3,346 | 3,308 | 3,223 | 3,172 | 3,475 | 3,083 | 2,992 | 2,945 | 2,715 | 2,592 | 2,441 | 2,353 | 2,104 | 2,093 | 1,966 | 1,913 | 1,589 | 1,500 | 5,981 | 6,011 | 5,733 | 5,740 | 5,820 | 8,479 | 7,497 | 7,512 | 7,561 | 7,617 | 7,843 | 8,209 | 8,449 | 8,834 | 9,142 | 9,236 | 9,426 | 9,700 | 10,037 | 10,010 | 11,443 | 11,466 | 11,638 | 11,802 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,617 | 4,097 | 2,008 | 2,141 | 1,292 | 64 | 558 | 92 | 446 | 670 | 906 | 749 | 376 | 285 | 35 | 37 | 28 | 30 | 793 | 48 | 48 | 40 | 1,475 | 2,976 | 2,198 | 3,717 | 5,499 | 4,838 | 4,599 | 4,187 | 4,947 | 3,775 | 3,731 | 4,742 | 7,087 | 5,913 | 7,040 | 6,843 | 5,749 | 4,911 | 4,587 | 2,260 | 4,665 | 4,054 | 3,192 | 2,408 | 1,372 | 2,457 | 2,473 | 2,463 | 1,778 | 2,190 | 2,221 | 2,274 | 2,637 | 2,205 | 1,724 | 2,336 | 132 | 159 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 9,470 | 9,170 | 10,400 | 5,743 | 5,778 | 5,681 | 5,909 | 5,787 | 5,863 | 5,786 | 5,877 | 5,762 | 5,794 | 5,704 | 5,788 | 6,071 | 5,883 | 5,759 | 5,831 | 5,707 | 5,701 | 5,521 | 5,609 | 5,276 | 5,212 | 4,925 | 5,043 | 4,968 | 4,941 | 4,884 | 4,918 | 4,698 | 4,607 | 4,521 | 5,617 | 5,505 | 5,514 | 5,470 | 5,298 | 5,555 | 5,540 | 5,428 | 5,463 | 5,380 | 5,330 | 5,329 | 5,454 | 5,429 | 5,463 | 5,410 | 4,705 | 4,740 | 4,815 | 4,925 | 4,998 | 5,135 | 4,806 | 4,779 | 6,157 | 6,159 | 18,271 | 18,339 |
Totaal niet-vlottende verplichtingen
| 15,594 | 15,940 | 13,847 | 13,931 | 13,001 | 11,746 | 10,531 | 9,845 | 10,162 | 10,122 | 12,124 | 12,006 | 11,884 | 11,733 | 10,876 | 11,130 | 11,094 | 13,735 | 14,461 | 13,950 | 14,229 | 14,233 | 16,649 | 17,414 | 16,804 | 18,566 | 13,633 | 12,790 | 12,389 | 11,876 | 12,499 | 11,150 | 11,025 | 12,002 | 15,243 | 13,843 | 19,493 | 19,408 | 17,133 | 16,567 | 16,333 | 16,530 | 18,029 | 17,432 | 16,650 | 16,005 | 15,385 | 16,898 | 17,259 | 17,598 | 15,852 | 16,417 | 16,703 | 17,124 | 17,964 | 17,657 | 18,352 | 19,009 | 18,433 | 18,729 | 18,853 | 19,075 |
Totaal passiva
| 82,197 | 97,537 | 78,907 | 77,057 | 70,506 | 81,395 | 81,980 | 69,609 | 72,857 | 89,332 | 82,459 | 73,318 | 71,429 | 79,615 | 69,866 | 63,525 | 66,457 | 93,440 | 85,187 | 78,453 | 88,103 | 105,550 | 92,106 | 83,145 | 79,593 | 92,400 | 73,343 | 71,139 | 67,620 | 80,652 | 74,012 | 64,509 | 68,392 | 84,865 | 77,213 | 67,989 | 77,257 | 91,514 | 85,982 | 77,814 | 83,717 | 95,266 | 82,975 | 77,199 | 79,617 | 89,545 | 74,671 | 70,921 | 71,204 | 83,458 | 70,530 | 62,183 | 68,327 | 78,668 | 71,976 | 65,693 | 70,956 | 82,809 | 78,090 | 72,870 | 97,884 | 106,603 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 78,179 | 0 | 0 | 0 | 78,826 | 82,140 | 79,363 | 79,866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 | 8,105 |
Ingehouden winsten
| 74,460 | 75,769 | 71,679 | 70,133 | 71,213 | 73,051 | 69,285 | 69,486 | 71,635 | 75,097 | 72,292 | 71,456 | 70,557 | 73,158 | 69,726 | 70,095 | 70,669 | 74,155 | 70,879 | 71,150 | 71,505 | 73,250 | 66,744 | 67,426 | 66,563 | 67,844 | 64,962 | 64,767 | 64,258 | 68,314 | 65,194 | 64,480 | 64,248 | 65,586 | 62,304 | 61,085 | 60,565 | 61,659 | 58,989 | 58,346 | 58,458 | 58,935 | 56,247 | 56,376 | 56,620 | 60,855 | 64,827 | 65,100 | 65,503 | 66,905 | 65,055 | 65,530 | 66,133 | 67,802 | 65,594 | 65,630 | 65,844 | 66,761 | 64,110 | 65,978 | 66,699 | 64,158 |
Overige gereserveerde algehele resultaten
| 19,963 | 22,182 | 14,696 | 15,265 | 13,253 | 10,900 | 11,163 | 11,674 | 12,241 | 12,137 | 10,917 | 10,934 | 10,229 | 8,427 | 8,237 | 6,601 | 6,350 | 5,109 | 9,293 | 7,999 | 7,227 | 7,935 | 8,099 | 10,974 | 9,892 | 9,795 | 11,480 | 9,763 | 8,664 | 7,590 | 9,113 | 6,404 | 6,644 | 8,912 | 13,347 | 10,996 | 13,369 | 13,178 | 9,495 | 7,964 | 7,213 | 6,139 | 10,669 | 9,577 | 8,063 | 6,540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -1,415 | -1,435 | -278 | 1,032 | -79,318 | -1,146 | -763 | 1,067 | -79,740 | -83,202 | -80,397 | -79,561 | 377 | 2,008 | 323 | 1,362 | 112 | -4 | 852 | 2,896 | 482 | 481 | 748 | 460 | 461 | 447 | 448 | 1,835 | 4,126 | 1,932 | 1,930 | 1,930 | 1,928 | 1,925 | 1,923 | 1,924 | 1,918 | 1,914 | 1,913 | 1,914 | 3,514 | 1,736 | 1,737 | 1,738 | 2,913 | 1,432 | 4,433 | 2,994 | 4,051 | 4,652 | 3,474 | 3,688 | 3,796 | 3,926 | 4,678 | 4,204 | 4,519 | 5,632 | 5,628 | 4,833 | 3,976 | 4,881 |
Totaal eigen vermogen van aandeelhouders
| 101,113 | 104,621 | 94,202 | 94,535 | 91,432 | 90,910 | 87,790 | 90,332 | 91,067 | 94,277 | 90,280 | 90,800 | 89,268 | 91,698 | 86,391 | 86,163 | 85,236 | 87,365 | 89,129 | 90,150 | 87,319 | 89,771 | 83,696 | 86,965 | 85,021 | 86,191 | 84,995 | 84,470 | 85,153 | 85,941 | 84,342 | 80,919 | 80,925 | 84,528 | 85,679 | 82,110 | 83,957 | 84,856 | 78,502 | 76,329 | 77,290 | 74,915 | 76,758 | 75,796 | 75,701 | 76,932 | 77,365 | 76,199 | 77,659 | 79,662 | 76,634 | 77,323 | 78,034 | 79,833 | 78,377 | 77,939 | 78,468 | 80,498 | 77,843 | 78,916 | 78,780 | 77,144 |
Totaal eigen vermogen
| 101,113 | 104,621 | 94,202 | 94,535 | 91,432 | 90,910 | 87,790 | 90,332 | 91,067 | 94,277 | 90,280 | 90,800 | 89,268 | 91,698 | 86,391 | 86,163 | 85,236 | 87,365 | 89,129 | 90,150 | 87,319 | 89,771 | 83,696 | 86,965 | 85,021 | 86,191 | 84,995 | 84,470 | 85,161 | 85,960 | 84,342 | 80,924 | 80,937 | 84,558 | 85,700 | 82,137 | 83,961 | 84,868 | 78,502 | 76,329 | 77,290 | 74,915 | 76,758 | 75,796 | 75,701 | 76,932 | 77,365 | 76,199 | 77,659 | 79,662 | 76,634 | 77,323 | 78,034 | 79,833 | 78,377 | 77,939 | 78,468 | 80,498 | 77,843 | 78,916 | 78,780 | 77,144 |
Totaal passiva en aandeelhoudersvermogen
| 183,310 | 202,158 | 173,109 | 171,592 | 161,938 | 172,305 | 169,770 | 159,941 | 163,924 | 183,609 | 172,739 | 164,118 | 160,697 | 171,313 | 156,257 | 149,688 | 151,693 | 180,805 | 174,316 | 168,603 | 175,422 | 195,321 | 175,802 | 170,110 | 164,614 | 178,591 | 158,338 | 155,609 | 152,781 | 166,612 | 158,354 | 145,433 | 149,329 | 169,423 | 162,913 | 150,126 | 161,218 | 176,382 | 164,484 | 154,143 | 161,007 | 170,181 | 159,733 | 152,995 | 155,318 | 166,477 | 152,036 | 147,120 | 148,863 | 163,120 | 147,164 | 139,506 | 146,361 | 158,501 | 150,353 | 143,632 | 149,424 | 163,307 | 155,933 | 151,786 | 176,664 | 183,747 |