Seiren Co.,Ltd.
TSE:3569.T
2558 (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
| 31,211 | 37,545 | 43,109 | 43,764 | 40,344 | 38,782 | 35,961 | 35,842 | 37,227 | 38,808 | 41,952 | 45,101 | 43,052 | 42,337 | 40,745 | 27,132 | 29,221 | 21,192 | 18,131 | 17,577 | 15,908 | 14,122 | 13,139 | 12,290 | 13,703 | 15,642 | 17,535 | 15,299 | 14,460 | 13,838 | 11,760 | 11,447 | 11,974 | 13,556 | 12,264 | 13,187 | 10,979 | 11,501 | 9,703 | 7,043 | 8,335 | 8,187 | 8,941 | 10,090 | 8,544 | 8,264 | 2,930 | 3,335 | 2,943 | 3,498 | 3,965 | 4,353 | 5,024 | 4,938 | 4,278 | 4,348 | 4,295 | 4,000 | 3,919 | 3,405 | 3,674 | 4,642 |
Kortetermijnbeleggingen
| 12,091 | 9,384 | 2,256 | 1,406 | 1,410 | 1,091 | 1,151 | 1,274 | 781 | 785 | 398 | 297 | 100 | 298 | 200 | 195 | 187 | 177 | 200 | 200 | 200 | 0 | 100 | 100 | 0 | 0 | 100 | 100 | 99 | 0 | 0 | 1,000 | 1,000 | 1,000 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 43,302 | 46,929 | 45,365 | 45,170 | 41,754 | 39,873 | 37,112 | 37,116 | 38,008 | 39,593 | 42,350 | 45,398 | 43,152 | 42,635 | 40,945 | 27,327 | 29,408 | 21,369 | 18,331 | 17,777 | 16,108 | 14,122 | 13,239 | 12,390 | 13,703 | 15,642 | 17,635 | 15,399 | 14,559 | 13,838 | 11,760 | 12,447 | 12,974 | 14,556 | 13,264 | 13,187 | 10,979 | 11,501 | 9,703 | 7,043 | 8,335 | 8,187 | 8,941 | 10,090 | 8,674 | 8,355 | 2,930 | 3,335 | 2,943 | 3,498 | 3,965 | 4,353 | 5,024 | 4,938 | 4,278 | 4,348 | 4,295 | 4,000 | 3,919 | 3,405 | 3,674 | 4,642 |
Nettovorderingen
| 43,241 | 39,260 | 37,481 | 37,145 | 32,716 | 33,075 | 37,347 | 32,445 | 32,104 | 28,921 | 26,242 | 24,758 | 26,243 | 26,300 | 26,863 | 21,870 | 21,341 | 26,333 | 27,831 | 26,675 | 27,273 | 29,405 | 28,299 | 29,188 | 28,182 | 29,302 | 27,116 | 24,956 | 24,130 | 26,495 | 24,581 | 22,525 | 23,002 | 25,621 | 24,375 | 23,120 | 22,847 | 25,062 | 23,164 | 22,457 | 22,601 | 23,664 | 22,128 | 20,739 | 21,397 | 21,212 | 20,898 | 22,229 | 23,034 | 22,910 | 21,904 | 19,099 | 18,791 | 20,145 | 21,267 | 20,079 | 19,462 | 20,482 | 20,682 | 18,131 | 18,864 | 23,768 |
Voorraad
| 27,608 | 26,623 | 25,504 | 24,668 | 24,784 | 25,222 | 26,463 | 25,211 | 23,430 | 22,520 | 21,262 | 19,912 | 18,901 | 17,647 | 17,154 | 17,880 | 18,765 | 19,009 | 19,167 | 19,322 | 20,403 | 20,078 | 20,326 | 18,675 | 17,683 | 17,049 | 16,604 | 16,836 | 16,537 | 16,234 | 15,602 | 15,268 | 16,318 | 15,984 | 16,568 | 16,048 | 16,428 | 16,316 | 16,503 | 15,336 | 15,606 | 14,971 | 14,180 | 13,767 | 13,254 | 12,983 | 12,730 | 12,779 | 12,808 | 12,611 | 12,553 | 12,456 | 11,752 | 11,295 | 11,103 | 10,332 | 10,306 | 9,989 | 10,001 | 10,439 | 11,847 | 13,867 |
Overige vlottende activa
| 4,610 | 4,271 | 5,018 | 4,227 | 4,060 | 2,898 | 3,223 | 3,346 | 3,079 | 2,479 | 2,390 | 2,554 | 2,626 | 1,685 | 1,782 | 1,760 | 1,903 | 1,817 | 2,130 | 2,740 | 3,447 | 3,447 | 3,334 | 4,299 | 2,452 | 2,439 | 3,688 | 3,274 | 2,900 | 1,630 | 2,749 | 2,565 | 2,615 | 1,472 | 2,505 | 2,551 | 3,261 | 1,635 | 2,529 | 2,443 | 2,544 | 1,591 | 2,087 | 2,077 | 2,135 | 1,611 | 2,241 | 2,260 | 2,316 | 1,236 | 2,274 | 2,365 | 2,253 | 1,068 | 1,782 | 1,764 | 1,847 | 998 | 1,817 | 1,915 | 1,136 | 1,761 |
Totaal vlottende activa
| 118,761 | 117,083 | 113,368 | 111,210 | 103,314 | 101,068 | 104,145 | 98,118 | 96,621 | 93,513 | 92,244 | 92,622 | 90,922 | 88,267 | 86,744 | 68,837 | 71,417 | 68,528 | 67,459 | 66,514 | 67,231 | 67,052 | 65,198 | 64,552 | 62,020 | 64,432 | 65,043 | 60,465 | 58,126 | 58,197 | 54,692 | 52,805 | 54,909 | 57,633 | 56,712 | 54,906 | 53,515 | 54,514 | 51,899 | 47,279 | 49,086 | 48,413 | 47,336 | 46,673 | 45,460 | 44,161 | 38,799 | 40,603 | 41,101 | 40,255 | 40,696 | 38,273 | 37,820 | 37,446 | 38,430 | 36,523 | 35,910 | 35,469 | 36,419 | 33,890 | 35,521 | 44,038 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 56,283 | 55,334 | 55,888 | 55,911 | 54,436 | 54,167 | 54,296 | 53,499 | 51,611 | 49,553 | 46,769 | 44,907 | 44,218 | 43,532 | 43,531 | 43,855 | 44,028 | 45,859 | 45,991 | 46,454 | 46,845 | 46,560 | 46,969 | 46,673 | 46,620 | 46,741 | 44,548 | 43,892 | 43,839 | 44,233 | 42,744 | 43,055 | 44,467 | 45,037 | 45,160 | 45,928 | 45,945 | 45,183 | 43,933 | 43,370 | 44,123 | 44,672 | 43,544 | 43,122 | 42,711 | 41,395 | 40,354 | 41,407 | 41,913 | 41,360 | 40,843 | 41,988 | 42,387 | 42,633 | 43,877 | 45,075 | 46,442 | 47,266 | 48,549 | 50,219 | 50,630 | 53,175 |
Goodwill
| 437 | 477 | 517 | 557 | 597 | 638 | 679 | 720 | 760 | 801 | 842 | 882 | 923 | 964 | 1,004 | 1,045 | 1,086 | 1,126 | 1,167 | 1,208 | 1,249 | 1,286 | 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
| 3,096 | 3,019 | 3,111 | 3,137 | 3,042 | 2,464 | 3,244 | 3,300 | 3,211 | 3,140 | 3,055 | 2,777 | 2,801 | 2,704 | 2,636 | 2,740 | 2,645 | 2,913 | 2,918 | 2,983 | 3,077 | 3,097 | 2,662 | 2,672 | 2,739 | 2,798 | 2,665 | 2,705 | 2,667 | 2,600 | 2,310 | 2,115 | 2,185 | 2,197 | 2,020 | 2,168 | 2,188 | 2,280 | 2,130 | 2,018 | 2,111 | 2,089 | 1,747 | 1,875 | 1,830 | 1,682 | 463 | 479 | 446 | 454 | 483 | 515 | 533 | 562 | 587 | 623 | 666 | 648 | 696 | 724 | 752 | 835 |
Goodwill en immateriële activa
| 3,533 | 3,496 | 3,628 | 3,694 | 3,639 | 3,102 | 3,923 | 4,020 | 3,971 | 3,941 | 3,897 | 3,659 | 3,724 | 3,668 | 3,640 | 3,785 | 3,731 | 4,039 | 4,085 | 4,191 | 4,326 | 4,383 | 2,662 | 2,672 | 2,739 | 2,798 | 2,665 | 2,705 | 2,667 | 2,600 | 2,310 | 2,115 | 2,185 | 2,197 | 2,020 | 2,168 | 2,188 | 2,280 | 2,130 | 2,018 | 2,111 | 2,089 | 1,747 | 1,875 | 1,830 | 1,682 | 463 | 479 | 446 | 454 | 483 | 515 | 533 | 562 | 587 | 623 | 666 | 648 | 696 | 724 | 752 | 835 |
Langetermijnbeleggingen
| 0 | 9,619 | 10,602 | 10,012 | 9,548 | 6,026 | 8,876 | 8,280 | 8,489 | 6,566 | 8,693 | 8,838 | 8,586 | 6,596 | 8,659 | 8,512 | 8,397 | 5,041 | 8,610 | 8,623 | 8,274 | 6,275 | 8,636 | 9,087 | 9,872 | 7,054 | 8,439 | 7,959 | 7,581 | 5,873 | 7,862 | 7,207 | 6,407 | 3,426 | 7,172 | 8,542 | 7,940 | 5,694 | 7,362 | 7,542 | 7,327 | 4,662 | 7,330 | 7,240 | 7,170 | 4,306 | 9,191 | 7,461 | 0 | 3,740 | 0 | 0 | 0 | 2,222 | 0 | 0 | 0 | 2,122 | 0 | 0 | 1,819 | 0 |
Belastingvorderingen
| 0 | 1,163 | -10,602 | -10,012 | -9,548 | 1,539 | -8,876 | -8,280 | -8,489 | 1,919 | -8,693 | -8,838 | -8,586 | 1,552 | -8,659 | -8,512 | -8,397 | 1,995 | -8,610 | -8,623 | -8,274 | 1,692 | -8,636 | -9,087 | -9,872 | 621 | -8,439 | -7,959 | -7,581 | 923 | -7,862 | -7,207 | -6,407 | 1,166 | -7,172 | -8,542 | -7,940 | 1,123 | -7,362 | -7,542 | -7,327 | 1,469 | -7,330 | -7,240 | -7,170 | 1,860 | -9,191 | -7,461 | 0 | 2,145 | 0 | 0 | 0 | 2,549 | 0 | 0 | 0 | 2,622 | 0 | 0 | 3,292 | 0 |
Overige niet-vlottende activa
| 10,943 | 763 | 10,602 | 10,013 | 9,549 | 1,890 | 8,876 | 8,280 | 8,489 | -1 | 8,694 | 8,838 | 8,587 | 1,083 | 8,660 | 8,512 | 8,397 | 1,014 | 8,611 | 8,624 | 8,275 | 782 | 8,636 | 9,087 | 9,873 | 706 | 8,440 | 7,959 | 7,581 | 762 | 7,862 | 7,208 | 6,408 | 1,781 | 7,172 | 8,543 | 7,941 | 747 | 7,363 | 7,542 | 7,327 | 811 | 7,330 | 7,241 | 7,171 | 915 | 9,192 | 7,463 | 6,862 | 749 | 6,372 | 5,413 | 5,542 | 794 | 5,538 | 5,523 | 5,619 | 897 | 6,038 | 6,100 | 884 | 6,696 |
Totaal niet-vlottende activa
| 70,759 | 70,375 | 70,118 | 69,618 | 67,624 | 66,724 | 67,095 | 65,799 | 64,071 | 61,978 | 59,360 | 57,404 | 56,529 | 56,431 | 55,831 | 56,152 | 56,156 | 57,948 | 58,687 | 59,269 | 59,446 | 59,692 | 58,267 | 58,432 | 59,232 | 57,920 | 55,653 | 54,556 | 54,087 | 54,391 | 52,916 | 52,378 | 53,060 | 53,607 | 54,352 | 56,639 | 56,074 | 55,027 | 53,426 | 52,930 | 53,561 | 53,703 | 52,621 | 52,238 | 51,712 | 50,158 | 50,009 | 49,349 | 49,221 | 48,448 | 47,698 | 47,916 | 48,462 | 48,760 | 50,002 | 51,221 | 52,727 | 53,555 | 55,283 | 57,043 | 57,377 | 60,706 |
Totaal activa
| 189,520 | 187,458 | 183,488 | 180,828 | 170,940 | 167,795 | 171,241 | 163,917 | 160,694 | 155,493 | 151,604 | 150,029 | 147,452 | 144,702 | 142,577 | 124,990 | 127,574 | 126,480 | 126,147 | 125,785 | 126,678 | 126,747 | 123,466 | 122,985 | 121,253 | 122,354 | 120,697 | 115,022 | 112,214 | 112,588 | 107,609 | 105,184 | 107,971 | 111,241 | 111,066 | 111,546 | 109,590 | 109,543 | 105,326 | 100,211 | 102,648 | 102,117 | 99,958 | 98,912 | 97,174 | 94,321 | 88,809 | 89,952 | 90,322 | 88,703 | 88,394 | 86,189 | 86,282 | 86,206 | 88,432 | 87,744 | 88,637 | 89,024 | 91,702 | 90,933 | 92,898 | 104,744 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21,798 | 20,676 | 21,468 | 19,577 | 17,287 | 17,450 | 19,760 | 16,081 | 16,966 | 15,648 | 15,426 | 14,756 | 14,644 | 15,176 | 14,972 | 10,514 | 11,343 | 15,009 | 16,614 | 16,153 | 17,231 | 17,804 | 18,270 | 17,971 | 17,981 | 17,492 | 16,933 | 15,542 | 14,769 | 15,572 | 15,075 | 13,314 | 14,008 | 14,584 | 14,500 | 14,269 | 13,473 | 14,269 | 14,593 | 14,101 | 14,915 | 14,781 | 14,714 | 13,645 | 12,869 | 12,318 | 12,377 | 13,483 | 13,588 | 14,464 | 13,349 | 11,500 | 11,517 | 13,243 | 12,939 | 11,812 | 11,318 | 12,199 | 12,184 | 9,373 | 9,865 | 14,205 |
Kortlopende schulden
| 5,046 | 2,061 | 2,541 | 2,541 | 3,041 | 2,061 | 1,709 | 1,923 | 5,126 | 3,813 | 6,899 | 6,780 | 4,641 | 4,521 | 2,920 | 2,947 | 7,026 | 2,980 | 1,632 | 1,667 | 4,701 | 3,256 | 4,453 | 3,708 | 4,008 | 3,648 | 5,853 | 3,808 | 4,513 | 2,918 | 3,918 | 4,974 | 5,498 | 5,514 | 7,344 | 4,814 | 5,595 | 5,430 | 6,855 | 4,815 | 6,814 | 5,764 | 6,112 | 5,369 | 6,243 | 7,258 | 7,040 | 7,957 | 7,450 | 7,593 | 7,307 | 6,080 | 5,742 | 5,623 | 6,060 | 5,532 | 6,910 | 6,338 | 7,466 | 9,493 | 12,856 | 16,268 |
Belastingschulden
| 2,244 | 2,807 | 1,137 | 1,922 | 1,084 | 1,702 | 1,385 | 1,524 | 1,026 | 1,478 | 809 | 1,045 | 604 | 858 | 542 | 938 | 395 | 678 | 664 | 1,216 | 607 | 1,413 | 1,192 | 1,190 | 530 | 1,328 | 698 | 969 | 518 | 1,349 | 792 | 1,120 | 723 | 1,286 | 1,021 | 1,109 | 744 | 1,521 | 807 | 668 | 395 | 941 | 1,044 | 890 | 642 | 612 | 464 | 747 | 609 | 1,007 | 640 | 792 | 816 | 1,213 | 902 | 860 | 541 | 654 | 700 | 514 | 783 | 583 |
Uitgestelde opbrengsten
| 2,244 | 84 | 1,837 | 3,302 | 1,653 | 5,129 | 1,954 | 2,811 | 1,519 | 6,040 | 1,297 | 2,286 | 1,103 | 3,473 | 1,049 | 2,205 | 760 | 3,315 | 1,147 | 2,562 | 1,155 | 4,535 | 1,748 | 2,430 | 1,000 | 4,402 | 1,235 | 2,241 | 1,030 | 4,493 | 1,277 | 2,223 | 1,141 | 3,882 | 1,497 | 2,417 | 1,279 | 4,123 | 1,265 | 1,794 | 819 | 3,234 | 1,554 | 2,088 | 1,135 | 3,067 | 848 | 1,777 | 1,020 | 2,023 | 1,062 | 1,766 | 1,173 | 2,199 | 1,288 | 1,968 | 1,018 | 1,726 | 1,141 | 1,566 | 1,824 | 1,000 |
Overige kortlopende verplichtingen
| 9,380 | 13,855 | 8,487 | 7,976 | 8,839 | 5,667 | 7,717 | 6,499 | 6,827 | 4,106 | 5,849 | 4,294 | 4,747 | 2,848 | 5,265 | 4,219 | 4,504 | 3,280 | 5,976 | 4,911 | 5,348 | 3,217 | 4,914 | 4,822 | 5,181 | 2,892 | 5,486 | 4,594 | 4,717 | 2,473 | 5,472 | 4,232 | 4,776 | 2,545 | 4,795 | 3,947 | 4,299 | 2,206 | 4,528 | 3,588 | 4,009 | 2,095 | 4,067 | 3,622 | 4,285 | 2,219 | 3,785 | 3,797 | 4,063 | 1,988 | 4,112 | 3,525 | 3,489 | 1,895 | 4,125 | 3,617 | 3,674 | 2,009 | 3,395 | 2,924 | 1,768 | 5,632 |
Totaal kortlopende verplichtingen
| 38,468 | 36,676 | 34,333 | 33,396 | 30,820 | 30,307 | 31,140 | 27,314 | 30,438 | 29,607 | 29,471 | 28,116 | 25,135 | 26,018 | 24,206 | 19,885 | 23,633 | 24,584 | 25,369 | 25,293 | 28,435 | 28,812 | 29,385 | 28,931 | 28,170 | 28,434 | 29,507 | 26,185 | 25,029 | 25,456 | 25,742 | 24,743 | 25,423 | 26,525 | 28,136 | 25,447 | 24,646 | 26,028 | 27,241 | 24,298 | 26,557 | 25,874 | 26,447 | 24,724 | 24,532 | 24,862 | 24,050 | 27,014 | 26,121 | 26,068 | 25,830 | 22,871 | 21,921 | 22,960 | 24,412 | 22,929 | 22,920 | 22,272 | 24,186 | 23,356 | 26,313 | 37,105 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 12,169 | 16,839 | 21,966 | 22,245 | 22,523 | 23,803 | 24,581 | 24,861 | 24,139 | 25,939 | 26,365 | 26,858 | 29,339 | 29,826 | 33,346 | 18,248 | 18,574 | 13,919 | 15,561 | 15,936 | 13,733 | 14,075 | 6,144 | 6,748 | 7,108 | 8,017 | 6,927 | 7,336 | 7,745 | 8,195 | 8,559 | 8,923 | 9,288 | 9,792 | 8,694 | 10,102 | 10,478 | 9,586 | 9,068 | 9,595 | 10,152 | 10,929 | 11,536 | 12,123 | 11,880 | 11,758 | 10,462 | 9,257 | 10,038 | 9,930 | 10,715 | 10,565 | 11,298 | 10,928 | 11,561 | 12,290 | 12,972 | 14,275 | 15,353 | 14,946 | 15,237 | 12,758 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 6,751 | 0 | 0 | 0 | 6,616 | 0 | 0 | 0 | 6,537 | 0 | 0 | 0 | 6,421 | 0 | 0 | 0 | 6,215 | 0 | 0 | 0 | 5,952 | 0 | 0 | 0 | 5,816 | 0 | 0 | 0 | 5,782 | 0 | 0 | 0 | 5,912 | 0 | 0 | 0 | 5,626 | 0 | 0 | 0 | 5,689 | 0 | 0 | 0 | 5,729 | 0 | 0 | 0 | 5,833 | 0 | 0 | 0 | 6,034 | 0 | 0 | 6,063 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 322 | 0 | 0 | 0 | 381 | 0 | 0 | 0 | 398 | 0 | 0 | 0 | 149 | 0 | 0 | 0 | 339 | 0 | 0 | 0 | 406 | 0 | 0 | 0 | 588 | 0 | 0 | 0 | 1,305 | 0 | 0 | 0 | 1,051 | 0 | 0 | 0 | 946 | 0 | 0 | 0 | 1,026 | 0 | 0 | 0 | 651 | 0 | 0 | 0 | 304 | 0 | 0 | 0 | 237 | 0 | 0 | 0 | 273 | 0 | 0 | 276 | 0 |
Overige niet-vlottende verplichtingen
| 9,366 | 8,928 | 8,063 | 8,018 | 7,981 | 770 | 8,044 | 8,144 | 8,261 | 1,091 | 7,610 | 7,975 | 8,019 | 1,275 | 8,256 | 8,238 | 8,239 | 1,492 | 8,312 | 8,317 | 8,391 | 1,710 | 7,888 | 7,858 | 7,864 | 1,533 | 7,835 | 7,617 | 7,609 | 441 | 7,349 | 7,146 | 7,259 | 448 | 7,303 | 7,267 | 7,288 | 534 | 7,304 | 8,161 | 8,111 | 559 | 7,015 | 7,040 | 7,008 | 599 | 6,642 | 6,620 | 6,639 | 593 | 6,599 | 6,614 | 6,629 | 658 | 6,840 | 7,079 | 7,068 | 954 | 7,307 | 7,620 | 1,741 | 8,322 |
Totaal niet-vlottende verplichtingen
| 21,535 | 26,089 | 30,029 | 30,263 | 30,504 | 31,705 | 32,625 | 33,005 | 32,400 | 34,044 | 33,975 | 34,833 | 37,358 | 37,787 | 41,602 | 26,486 | 26,813 | 22,171 | 23,873 | 24,253 | 22,124 | 22,406 | 14,032 | 14,606 | 14,972 | 16,090 | 14,762 | 14,953 | 15,354 | 15,757 | 15,908 | 16,069 | 16,547 | 17,073 | 15,997 | 17,369 | 17,766 | 16,978 | 16,372 | 17,756 | 18,263 | 18,140 | 18,551 | 19,163 | 18,888 | 18,697 | 17,104 | 15,877 | 16,677 | 16,556 | 17,314 | 17,179 | 17,927 | 17,656 | 18,401 | 19,369 | 20,040 | 21,536 | 22,660 | 22,566 | 23,317 | 21,080 |
Totaal passiva
| 60,003 | 62,765 | 64,362 | 63,659 | 61,324 | 62,012 | 63,765 | 60,319 | 62,838 | 63,651 | 63,446 | 62,949 | 62,493 | 63,805 | 65,808 | 46,371 | 50,446 | 46,755 | 49,242 | 49,546 | 50,559 | 51,218 | 43,417 | 43,537 | 43,142 | 44,524 | 44,269 | 41,138 | 40,383 | 41,213 | 41,650 | 40,812 | 41,970 | 43,598 | 44,133 | 42,816 | 42,412 | 43,006 | 43,613 | 42,054 | 44,820 | 44,014 | 44,998 | 43,887 | 43,420 | 43,559 | 41,154 | 42,891 | 42,798 | 42,624 | 43,144 | 40,050 | 39,848 | 40,616 | 42,813 | 42,298 | 42,960 | 43,808 | 46,846 | 45,922 | 49,630 | 58,185 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 97,119 | 0 | 0 | 0 | 88,783 | 86,874 | 84,885 | 83,768 | 0 | 0 | 1,371 | 1,282 | 1,772 | 0 | 181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,663 | 1,684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 | 17,520 |
Ingehouden winsten
| 87,205 | 85,359 | 81,922 | 80,195 | 77,559 | 75,669 | 74,005 | 71,053 | 68,586 | 66,952 | 64,961 | 63,862 | 61,824 | 60,329 | 57,603 | 56,325 | 55,324 | 56,068 | 53,597 | 52,273 | 50,411 | 49,610 | 48,232 | 46,566 | 44,399 | 43,177 | 41,821 | 40,523 | 39,186 | 38,218 | 36,848 | 35,283 | 33,570 | 32,685 | 31,347 | 30,124 | 28,919 | 27,865 | 25,965 | 25,483 | 24,573 | 24,517 | 22,960 | 22,245 | 21,425 | 21,207 | 20,522 | 20,015 | 19,524 | 19,090 | 18,435 | 18,182 | 17,935 | 17,569 | 17,210 | 16,886 | 16,371 | 15,997 | 15,984 | 15,403 | 14,789 | 15,560 |
Overige gereserveerde algehele resultaten
| 19,678 | 16,454 | 17,339 | 16,476 | 11,763 | 9,907 | 13,266 | 12,257 | 8,419 | 4,358 | 2,604 | 2,622 | 2,545 | 19,890 | -1,371 | -1,282 | -1,772 | 137 | -181 | 463 | 1,522 | 1,339 | 2,004 | 2,047 | 2,869 | 3,796 | 3,763 | 2,532 | 1,818 | 2,327 | -1,663 | -1,684 | 1,638 | 4,092 | 4,730 | 7,705 | 7,364 | 7,771 | 4,892 | 1,856 | 2,395 | 2,732 | 1,173 | 1,952 | 1,529 | -1,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,553 | 4,812 | 1,566 | 2,213 | -95,079 | 1,978 | 1,978 | 2,085 | -86,106 | -84,472 | -82,481 | -81,382 | 2,386 | -17,497 | 999 | 4,088 | 3,597 | 5,272 | 5,085 | 5,266 | 5,954 | 6,197 | 11,915 | 12,959 | 12,959 | 12,896 | 12,895 | 12,898 | 12,898 | 12,898 | 11,235 | 11,214 | 12,897 | 12,880 | 12,881 | 12,881 | 12,880 | 12,871 | 12,871 | 12,871 | 12,871 | 12,870 | 12,870 | 12,871 | 12,691 | 11,472 | 9,127 | 9,052 | 9,982 | 8,996 | 8,842 | 9,956 | 10,488 | 10,013 | 10,410 | 10,572 | 11,297 | 11,196 | 10,722 | 11,463 | 10,141 | 12,586 |
Totaal eigen vermogen van aandeelhouders
| 128,956 | 124,145 | 118,347 | 116,404 | 108,882 | 105,074 | 106,769 | 102,915 | 97,202 | 91,232 | 87,489 | 86,390 | 84,275 | 80,242 | 76,122 | 77,933 | 76,441 | 78,997 | 76,202 | 75,522 | 75,407 | 74,666 | 79,671 | 79,092 | 77,747 | 77,389 | 75,999 | 73,473 | 71,422 | 70,963 | 65,603 | 64,017 | 65,625 | 67,177 | 66,478 | 68,230 | 66,683 | 66,027 | 61,248 | 57,730 | 57,359 | 57,639 | 54,523 | 54,588 | 53,165 | 50,199 | 47,169 | 46,587 | 47,026 | 45,606 | 44,797 | 45,658 | 45,943 | 45,102 | 45,140 | 44,978 | 45,188 | 44,713 | 44,226 | 44,386 | 42,450 | 45,666 |
Totaal eigen vermogen
| 129,517 | 124,689 | 119,126 | 117,169 | 109,616 | 105,783 | 107,476 | 103,598 | 97,856 | 91,842 | 88,158 | 87,080 | 84,959 | 80,897 | 76,769 | 78,619 | 77,128 | 79,725 | 76,905 | 76,239 | 76,119 | 75,529 | 80,049 | 79,448 | 78,111 | 77,830 | 76,428 | 73,884 | 71,831 | 71,375 | 65,959 | 64,372 | 66,001 | 67,643 | 66,933 | 68,730 | 67,178 | 66,537 | 61,713 | 58,157 | 57,828 | 58,103 | 54,960 | 55,025 | 53,754 | 50,762 | 47,655 | 47,061 | 47,524 | 46,079 | 45,250 | 46,139 | 46,434 | 45,590 | 45,619 | 45,446 | 45,677 | 45,216 | 44,856 | 45,011 | 43,268 | 46,559 |
Totaal passiva en aandeelhoudersvermogen
| 189,520 | 187,454 | 183,488 | 180,828 | 170,940 | 167,795 | 171,241 | 163,917 | 160,694 | 155,493 | 151,604 | 150,029 | 147,452 | 144,702 | 142,577 | 124,990 | 127,574 | 126,480 | 126,147 | 125,785 | 126,678 | 126,747 | 123,466 | 122,985 | 121,253 | 122,354 | 120,697 | 115,022 | 112,214 | 112,588 | 107,609 | 105,184 | 107,971 | 111,241 | 111,066 | 111,546 | 109,590 | 109,543 | 105,326 | 100,211 | 102,648 | 102,117 | 99,958 | 98,912 | 97,174 | 94,321 | 88,809 | 89,952 | 90,322 | 88,703 | 88,394 | 86,189 | 86,282 | 86,206 | 88,432 | 87,744 | 88,637 | 89,024 | 91,702 | 90,933 | 92,898 | 104,744 |