Sanyo Chemical Industries Ltd.
TSE:4471.T
4085 (JPY) • At close November 8, 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
| 21,265 | 27,240 | 23,167 | 21,817 | 17,731 | 17,114 | 19,350 | 17,085 | 19,687 | 18,171 | 20,155 | 21,562 | 20,993 | 23,647 | 20,302 | 20,967 | 17,862 | 18,009 | 18,103 | 18,805 | 16,358 | 19,151 | 15,625 | 15,955 | 16,524 | 17,377 | 16,949 | 17,177 | 16,576 | 23,138 | 21,096 | 20,302 | 17,636 | 19,323 | 20,035 | 17,915 | 15,315 | 16,016 | 16,872 | 15,914 | 14,941 | 15,476 | 15,794 | 11,480 | 11,270 | 10,164 | 9,707 | 10,813 | 12,633 | 9,360 | 8,788 | 8,992 | 11,101 | 12,044 | 13,813 | 14,156 | 13,290 | 15,581 | 13,571 | 15,122 | 7,031 | 8,811 |
Kortetermijnbeleggingen
| 0 | 51 | -5,620 | -6,604 | -5,178 | -6,230 | -6,611 | -6,533 | -6,210 | -6,127 | -5,980 | -5,913 | -5,370 | -5,207 | -3,868 | -3,454 | -3,426 | -3,215 | -3,647 | -2,994 | -2,654 | -2,595 | -2,456 | -1,792 | -1,773 | -1,757 | -1,539 | -1,524 | -1,508 | -1,494 | -1,416 | -1,403 | -1,390 | -1,380 | -1,474 | -1,227 | -977 | -734 | -3 | -3 | -3 | -1 | -2 | -2 | -2 | -2 | -3 | -2 | -2 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -4 | -4 | -5 | -5 | -9 | -9 |
Liquide middelen en kortetermijnbeleggingen
| 21,265 | 27,240 | 23,167 | 21,817 | 17,731 | 17,114 | 19,350 | 17,085 | 19,687 | 18,171 | 20,155 | 21,562 | 20,993 | 23,647 | 20,302 | 20,967 | 17,862 | 18,009 | 18,103 | 18,805 | 16,358 | 19,151 | 15,625 | 15,955 | 16,524 | 17,377 | 16,949 | 17,177 | 16,576 | 23,138 | 21,096 | 20,302 | 17,636 | 19,323 | 20,035 | 17,915 | 15,315 | 16,016 | 16,872 | 15,914 | 14,941 | 15,476 | 15,794 | 11,480 | 11,270 | 10,164 | 9,707 | 10,813 | 12,633 | 9,360 | 8,788 | 8,992 | 11,101 | 12,044 | 13,813 | 14,156 | 13,290 | 15,581 | 13,571 | 15,122 | 7,031 | 8,811 |
Nettovorderingen
| 44,755 | 44,975 | 49,174 | 47,157 | 44,346 | 45,326 | 51,073 | 47,242 | 46,995 | 44,849 | 46,556 | 41,543 | 40,390 | 40,144 | 43,475 | 34,485 | 35,391 | 40,954 | 43,217 | 40,229 | 43,832 | 47,223 | 46,951 | 47,112 | 45,763 | 47,255 | 47,509 | 45,347 | 40,880 | 39,915 | 46,217 | 41,022 | 41,966 | 42,815 | 48,382 | 43,374 | 44,951 | 46,838 | 51,456 | 45,087 | 44,966 | 44,907 | 47,982 | 42,826 | 44,590 | 44,313 | 42,739 | 43,240 | 44,029 | 43,588 | 44,108 | 40,043 | 38,888 | 37,531 | 41,519 | 37,090 | 36,810 | 34,762 | 36,166 | 31,078 | 30,311 | 42,224 |
Voorraad
| 29,734 | 31,133 | 31,079 | 30,990 | 31,901 | 32,347 | 34,402 | 33,812 | 30,033 | 27,586 | 28,468 | 25,750 | 24,939 | 22,633 | 21,709 | 23,797 | 24,888 | 23,963 | 24,600 | 24,312 | 23,453 | 25,016 | 26,265 | 22,841 | 22,702 | 20,746 | 21,311 | 20,150 | 20,029 | 18,415 | 18,091 | 18,710 | 17,936 | 17,966 | 17,779 | 18,296 | 19,024 | 20,462 | 21,990 | 20,328 | 21,538 | 20,170 | 19,279 | 19,163 | 19,458 | 18,807 | 17,985 | 18,852 | 17,484 | 17,083 | 17,987 | 17,531 | 17,749 | 14,994 | 15,158 | 14,649 | 14,666 | 14,161 | 14,178 | 13,996 | 14,282 | 19,348 |
Overige vlottende activa
| 2,695 | 2,581 | 2,903 | 2,997 | 2,381 | 2,537 | 3,697 | 3,410 | 2,960 | 3,158 | 3,307 | 2,959 | 3,351 | 2,916 | 2,729 | 3,517 | 4,006 | 2,909 | 3,419 | 3,363 | 3,766 | 3,663 | 4,164 | 4,595 | 5,324 | 4,745 | 4,683 | 4,698 | 5,283 | 3,866 | 1,849 | 1,554 | 1,805 | 893 | 1,343 | 1,280 | 1,716 | 1,194 | 1,142 | 1,297 | 1,352 | 679 | 943 | 1,004 | 1,216 | 586 | 793 | 1,142 | 1,011 | 838 | 929 | 951 | 1,268 | 760 | 750 | 758 | 896 | 360 | 601 | 869 | 1,211 | 924 |
Totaal vlottende activa
| 98,449 | 105,929 | 106,323 | 102,961 | 96,359 | 97,324 | 108,522 | 101,549 | 99,675 | 93,764 | 98,486 | 91,814 | 89,673 | 89,340 | 88,215 | 82,766 | 82,147 | 85,835 | 89,339 | 86,709 | 87,409 | 95,053 | 93,005 | 90,503 | 90,313 | 90,123 | 90,452 | 87,372 | 82,768 | 85,334 | 87,253 | 81,588 | 79,343 | 80,997 | 87,539 | 80,865 | 81,006 | 84,510 | 91,460 | 82,626 | 82,797 | 81,232 | 83,998 | 74,473 | 76,534 | 73,870 | 71,224 | 74,047 | 75,157 | 70,869 | 71,812 | 67,517 | 69,006 | 65,329 | 71,240 | 66,653 | 65,662 | 64,864 | 64,516 | 61,065 | 52,835 | 71,307 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 51,127 | 51,477 | 55,034 | 58,650 | 59,250 | 59,791 | 60,514 | 61,749 | 62,299 | 61,389 | 59,788 | 59,995 | 60,752 | 61,255 | 60,063 | 60,660 | 61,114 | 60,716 | 60,625 | 60,840 | 61,345 | 62,324 | 70,672 | 71,148 | 70,816 | 69,883 | 68,492 | 67,281 | 64,478 | 63,530 | 61,660 | 58,663 | 58,376 | 60,870 | 61,252 | 59,498 | 58,261 | 58,766 | 55,235 | 54,179 | 54,442 | 56,076 | 55,831 | 56,204 | 56,405 | 56,208 | 54,956 | 55,462 | 54,906 | 54,443 | 52,612 | 52,373 | 51,668 | 51,525 | 50,807 | 49,715 | 49,673 | 49,611 | 49,751 | 49,938 | 50,614 | 51,919 |
Goodwill
| 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 567 | 600 | 634 | 667 | 700 | 734 | 767 | 801 | 834 | 867 | 901 | 934 | 967 | 1,001 | 1,034 | 1,068 | 1,101 | 1,134 | 1,168 | 1,201 | 1,234 | 1,268 | 1,301 | 1,335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 85 | 128 | 171 | 214 | 256 | 342 | 406 |
Immateriële activa
| 7,312 | 7,563 | 8,042 | 8,402 | 8,522 | 7,877 | 7,276 | 6,830 | 5,827 | 5,248 | 4,488 | 4,013 | 3,750 | 3,585 | 2,879 | 2,712 | 2,412 | 2,497 | 2,362 | 2,362 | 2,338 | 2,416 | 2,278 | 2,225 | 2,169 | 2,115 | 2,048 | 1,953 | 1,944 | 1,987 | 1,982 | 1,884 | 1,949 | 2,163 | 1,214 | 1,230 | 1,269 | 1,332 | 1,279 | 1,297 | 1,341 | 1,402 | 1,223 | 1,253 | 1,272 | 1,260 | 1,008 | 1,001 | 1,038 | 1,039 | 1,035 | 1,020 | 967 | 948 | 764 | 787 | 752 | 789 | 772 | 824 | 717 | 670 |
Goodwill en immateriële activa
| 7,312 | 7,563 | 8,042 | 8,402 | 8,522 | 7,877 | 7,276 | 6,830 | 5,827 | 5,248 | 4,488 | 4,013 | 3,750 | 3,585 | 2,879 | 2,712 | 2,412 | 2,497 | 2,362 | 2,362 | 2,338 | 2,416 | 2,845 | 2,825 | 2,803 | 2,782 | 2,748 | 2,687 | 2,711 | 2,788 | 2,816 | 2,751 | 2,850 | 3,097 | 2,181 | 2,231 | 2,303 | 2,400 | 2,380 | 2,431 | 2,509 | 2,603 | 2,457 | 2,521 | 2,573 | 2,595 | 1,008 | 1,001 | 1,038 | 1,039 | 1,035 | 1,020 | 967 | 948 | 806 | 872 | 880 | 960 | 986 | 1,080 | 1,059 | 1,076 |
Langetermijnbeleggingen
| 38,052 | 34,216 | 33,251 | 35,646 | 33,113 | 33,805 | 34,963 | 36,930 | 36,017 | 35,401 | 37,967 | 37,725 | 36,477 | 37,005 | 31,404 | 27,949 | 28,003 | 25,916 | 31,640 | 30,465 | 31,248 | 31,459 | 32,688 | 39,130 | 36,700 | 35,401 | 37,355 | 36,257 | 33,537 | 33,864 | 31,737 | 28,688 | 26,915 | 28,864 | 33,734 | 31,577 | 33,633 | 34,049 | 30,993 | 26,316 | 26,379 | 25,006 | 24,988 | 24,258 | 22,993 | 21,198 | 19,691 | 19,077 | 20,423 | 21,439 | 19,756 | 20,594 | 21,437 | 21,632 | 19,794 | 18,394 | 18,943 | 19,953 | 19,529 | 20,084 | 16,467 | 18,329 |
Belastingvorderingen
| 473 | 417 | 380 | 386 | 390 | 350 | 413 | 424 | 387 | 378 | 365 | 358 | 359 | 368 | 285 | 285 | 285 | 311 | 381 | 455 | 429 | 452 | 797 | 721 | 722 | 486 | 213 | 211 | 215 | 216 | 232 | 258 | 259 | 263 | 282 | 322 | 319 | 320 | 436 | 440 | 364 | 365 | 224 | 226 | 316 | 303 | 332 | 314 | 314 | 304 | 778 | 248 | 252 | 249 | 644 | 1,057 | 738 | 630 | 910 | 872 | 1,917 | 1,917 |
Overige niet-vlottende activa
| 3,404 | 6,216 | 3,105 | 3,097 | 4,373 | 3,032 | 3,710 | 3,768 | 4,250 | 4,011 | 3,860 | 3,774 | 3,742 | 4,166 | 4,000 | 3,385 | 3,354 | 3,595 | 2,432 | 2,173 | 1,998 | 1,924 | 1,715 | 1,635 | 1,423 | 1,446 | 1,496 | 1,488 | 1,109 | 1,128 | 1,182 | 1,177 | 1,195 | 1,226 | 1,284 | 1,015 | 1,016 | 981 | 1,009 | 1,191 | 1,177 | 1,244 | 1,282 | 1,276 | 1,277 | 1,262 | 1,275 | 1,083 | 1,110 | 1,102 | 1,130 | 1,133 | 1,130 | 1,134 | 995 | 973 | 967 | 973 | 1,024 | 1,007 | 1,009 | 1,080 |
Totaal niet-vlottende activa
| 100,368 | 99,889 | 99,812 | 106,181 | 105,648 | 104,855 | 106,876 | 109,701 | 108,780 | 106,427 | 106,468 | 105,865 | 105,080 | 106,379 | 98,631 | 94,991 | 95,168 | 93,035 | 97,440 | 96,295 | 97,358 | 98,575 | 108,717 | 115,459 | 112,464 | 109,998 | 110,304 | 107,924 | 102,050 | 101,526 | 97,627 | 91,537 | 89,595 | 94,320 | 98,733 | 94,643 | 95,532 | 96,516 | 90,053 | 84,557 | 84,871 | 85,294 | 84,782 | 84,485 | 83,564 | 81,566 | 77,262 | 76,937 | 77,791 | 78,327 | 75,311 | 75,368 | 75,454 | 75,488 | 73,046 | 71,011 | 71,201 | 72,127 | 72,200 | 72,981 | 71,066 | 74,321 |
Totaal activa
| 198,817 | 205,818 | 206,139 | 209,144 | 202,009 | 202,182 | 215,401 | 211,252 | 208,459 | 200,194 | 204,957 | 197,684 | 194,757 | 195,723 | 186,850 | 177,760 | 177,317 | 178,873 | 186,783 | 183,005 | 184,770 | 193,630 | 201,725 | 205,966 | 202,781 | 200,125 | 200,758 | 195,299 | 184,821 | 186,863 | 184,883 | 173,128 | 168,940 | 175,321 | 186,274 | 175,511 | 176,541 | 181,029 | 181,514 | 167,185 | 167,670 | 166,529 | 168,783 | 158,960 | 160,099 | 155,438 | 148,490 | 150,984 | 152,948 | 149,196 | 147,123 | 142,885 | 144,460 | 140,817 | 144,286 | 137,664 | 136,863 | 136,991 | 136,716 | 134,046 | 123,901 | 145,628 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 29,649 | 28,760 | 26,437 | 24,855 | 20,515 | 20,307 | 27,041 | 25,405 | 25,147 | 20,575 | 24,169 | 19,698 | 19,074 | 17,903 | 18,643 | 14,276 | 15,331 | 17,444 | 21,070 | 18,786 | 21,606 | 22,248 | 24,379 | 23,389 | 26,543 | 25,144 | 25,620 | 22,964 | 20,790 | 19,552 | 21,599 | 18,611 | 19,172 | 23,298 | 28,923 | 24,763 | 23,820 | 26,153 | 34,531 | 29,272 | 29,414 | 28,322 | 31,908 | 26,000 | 28,934 | 27,567 | 26,942 | 28,778 | 28,936 | 27,515 | 28,564 | 25,194 | 25,689 | 22,289 | 26,570 | 21,784 | 22,879 | 21,727 | 23,904 | 18,760 | 13,342 | 29,917 |
Kortlopende schulden
| 6,061 | 9,187 | 8,691 | 8,015 | 8,709 | 8,321 | 12,164 | 8,385 | 8,467 | 7,737 | 7,865 | 7,522 | 7,239 | 8,274 | 8,615 | 9,047 | 8,445 | 7,267 | 6,607 | 7,159 | 6,166 | 8,185 | 7,004 | 6,534 | 5,620 | 4,837 | 4,823 | 4,818 | 3,757 | 7,223 | 8,082 | 7,664 | 6,559 | 7,897 | 14,580 | 12,220 | 13,872 | 15,512 | 17,631 | 15,614 | 17,039 | 16,449 | 13,455 | 13,743 | 14,633 | 14,647 | 12,229 | 11,633 | 12,011 | 11,119 | 13,133 | 9,805 | 9,498 | 7,955 | 16,466 | 15,825 | 16,328 | 15,584 | 6,235 | 8,346 | 7,713 | 6,800 |
Belastingschulden
| 1,047 | 1,384 | 883 | 1,852 | 1,060 | 1,321 | 682 | 1,500 | 1,015 | 1,892 | 1,425 | 1,669 | 983 | 1,352 | 585 | 1,188 | 694 | 715 | 255 | 1,401 | 795 | 3,137 | 1,808 | 1,896 | 1,042 | 1,436 | 999 | 1,528 | 857 | 1,873 | 1,316 | 1,384 | 862 | 1,299 | 1,292 | 1,226 | 740 | 651 | 516 | 760 | 514 | 1,202 | 878 | 1,104 | 699 | 945 | 601 | 937 | 418 | 330 | 539 | 1,080 | 876 | 1,592 | 1,666 | 1,812 | 905 | 1,770 | 1,225 | 765 | 93 | 378 |
Uitgestelde opbrengsten
| 1,047 | 1,384 | 6,549 | 7,646 | 6,604 | 7,471 | 6,395 | 7,794 | 6,413 | 8,389 | 6,885 | 8,012 | 6,603 | 8,173 | 5,361 | 6,850 | 5,458 | 6,425 | 4,670 | 6,506 | 5,214 | 8,906 | 6,423 | 7,426 | 5,538 | 6,782 | 5,388 | 6,840 | 4,990 | 7,059 | 5,607 | 6,243 | 4,993 | 6,287 | 5,557 | 6,223 | 4,851 | 5,640 | 4,811 | 5,379 | 5,094 | 6,071 | 4,993 | 5,620 | 4,814 | 5,366 | 4,102 | 5,831 | 5,066 | 4,708 | 4,306 | 5,635 | 5,074 | 6,051 | 5,203 | 5,947 | 4,634 | 5,972 | 4,714 | 4,674 | 3,339 | 1,343 |
Overige kortlopende verplichtingen
| 8,409 | 14,188 | 9,278 | 8,575 | 9,096 | 10,839 | 15,367 | 13,316 | 14,031 | 11,203 | 13,738 | 11,661 | 12,981 | 11,872 | 12,339 | 9,047 | 10,187 | 11,630 | 11,144 | 9,447 | 11,207 | 13,185 | 13,426 | 12,709 | 13,424 | 13,434 | 13,342 | 12,286 | 11,825 | 10,630 | 10,486 | 8,358 | 10,066 | 5,295 | 5,697 | 3,102 | 4,627 | 4,961 | 2,774 | 2,400 | 3,090 | 3,048 | 3,170 | 2,104 | 3,015 | 2,911 | 2,579 | 3,454 | 3,611 | 3,512 | 2,828 | 2,719 | 3,255 | 3,993 | 2,968 | 2,075 | 1,825 | 1,949 | 1,334 | 1,477 | 1,619 | 4,653 |
Totaal kortlopende verplichtingen
| 45,166 | 53,519 | 50,955 | 49,091 | 44,924 | 46,938 | 60,967 | 54,900 | 54,058 | 47,904 | 52,657 | 46,893 | 45,897 | 46,222 | 44,958 | 39,220 | 39,421 | 42,766 | 43,491 | 41,898 | 44,193 | 52,524 | 51,232 | 50,058 | 51,125 | 50,197 | 49,173 | 46,908 | 41,362 | 44,464 | 45,774 | 40,876 | 40,790 | 42,777 | 54,757 | 46,308 | 47,170 | 52,266 | 59,747 | 52,665 | 54,637 | 53,890 | 53,526 | 47,467 | 51,396 | 50,491 | 45,852 | 49,696 | 49,624 | 46,854 | 48,831 | 43,353 | 43,516 | 40,288 | 51,207 | 45,631 | 45,666 | 45,232 | 36,187 | 33,257 | 26,013 | 42,713 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,592 | 1,516 | 1,855 | 1,833 | 1,977 | 1,909 | 0 | 0 | 150 | 150 | 300 | 300 | 1,000 | 1,000 | 1,700 | 1,700 | 2,400 | 2,400 | 3,100 | 3,100 | 3,800 | 3,800 | 4,500 | 4,781 | 5,480 | 5,762 | 6,463 | 6,946 | 7,490 | 7,981 | 7,023 | 7,505 | 7,502 | 8,320 | 3,193 | 3,340 | 3,523 | 3,784 | 3,716 | 3,572 | 2,580 | 3,017 | 7,978 | 5,952 | 5,920 | 6,037 | 7,178 | 7,304 | 8,612 | 6,927 | 5,098 | 5,426 | 6,718 | 6,612 | 1,179 | 1,423 | 1,584 | 1,991 | 12,134 | 12,359 | 12,946 | 13,249 |
Uitgestelde opbrengsten niet-vlottend
| -3,063 | 0 | 507 | 441 | 416 | 444 | 0 | 0 | 370 | 414 | 385 | 341 | 331 | 343 | 309 | 268 | 245 | 216 | 238 | 208 | 181 | 153 | 765 | 812 | 842 | 1,627 | 868 | 834 | 802 | 769 | 733 | 693 | 655 | 968 | 926 | 890 | 870 | 922 | 1,097 | 1,301 | 1,511 | 2,605 | 2,458 | 2,610 | 2,764 | 2,911 | 3,042 | 0 | 3,226 | 3,583 | 3,695 | 3,814 | 3,937 | 4,285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,063 | 2,938 | 2,880 | 3,090 | 2,899 | 2,772 | 3,021 | 3,147 | 3,457 | 3,350 | 3,369 | 3,523 | 3,378 | 3,682 | 3,087 | 2,457 | 2,359 | 1,758 | 3,108 | 2,801 | 2,987 | 3,044 | 3,610 | 5,316 | 4,778 | 5,513 | 6,185 | 5,888 | 5,176 | 5,170 | 4,904 | 4,183 | 3,574 | 4,214 | 5,639 | 5,123 | 5,152 | 5,342 | 4,485 | 2,901 | 2,855 | 2,154 | 2,015 | 1,714 | 1,352 | 762 | 251 | 0 | 237 | 367 | 13 | 82 | 240 | 332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 8,266 | 6,265 | 1,073 | 1,085 | 1,074 | 1,125 | 1,587 | 1,605 | 1,243 | 1,345 | 1,367 | 1,361 | 1,357 | 1,527 | 1,517 | 1,558 | 1,586 | 1,638 | 1,705 | 1,737 | 1,615 | 1,488 | 1,508 | 1,518 | 1,501 | 757 | 774 | 783 | 799 | 830 | 845 | 856 | 857 | 758 | 828 | 858 | 904 | 1,029 | 1,032 | 1,023 | 1,041 | 957 | 832 | 859 | 882 | 958 | 969 | 4,086 | 1,012 | 939 | 955 | 964 | 975 | 908 | 5,330 | 5,466 | 5,607 | 6,025 | 6,105 | 6,185 | 6,385 | 6,498 |
Totaal niet-vlottende verplichtingen
| 9,858 | 10,719 | 6,315 | 6,449 | 6,366 | 6,250 | 4,608 | 4,752 | 5,220 | 5,259 | 5,421 | 5,525 | 6,066 | 6,552 | 6,613 | 5,983 | 6,590 | 6,012 | 8,151 | 7,846 | 8,583 | 8,485 | 10,383 | 12,427 | 12,601 | 13,659 | 14,290 | 14,451 | 14,267 | 14,750 | 13,505 | 13,237 | 12,588 | 14,260 | 10,586 | 10,211 | 10,449 | 11,077 | 10,330 | 8,797 | 7,987 | 8,733 | 13,283 | 11,135 | 10,918 | 10,668 | 11,440 | 11,390 | 13,087 | 11,816 | 9,761 | 10,286 | 11,870 | 12,137 | 6,509 | 6,889 | 7,191 | 8,016 | 18,239 | 18,544 | 19,331 | 19,747 |
Totaal passiva
| 55,024 | 64,238 | 57,270 | 55,540 | 51,290 | 53,188 | 65,575 | 59,652 | 59,278 | 53,163 | 58,078 | 52,418 | 51,963 | 52,774 | 51,571 | 45,203 | 46,011 | 48,778 | 51,642 | 49,744 | 52,776 | 61,009 | 61,615 | 62,485 | 63,726 | 63,856 | 63,463 | 61,359 | 55,629 | 59,214 | 59,279 | 54,113 | 53,378 | 57,037 | 65,343 | 56,519 | 57,619 | 63,343 | 70,077 | 61,462 | 62,624 | 62,623 | 66,809 | 58,602 | 62,314 | 61,159 | 57,292 | 61,086 | 62,711 | 58,670 | 58,592 | 53,639 | 55,386 | 52,425 | 57,716 | 52,520 | 52,857 | 53,248 | 54,426 | 51,801 | 45,344 | 62,460 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 133,428 | 0 | 0 | 0 | 131,009 | 130,226 | 131,030 | 129,827 | 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
| 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 | 13,051 |
Ingehouden winsten
| 100,005 | 99,488 | 110,971 | 114,274 | 112,837 | 111,762 | 112,362 | 112,677 | 110,495 | 109,713 | 110,515 | 109,311 | 107,087 | 106,662 | 104,323 | 103,824 | 102,984 | 103,033 | 101,284 | 100,705 | 98,707 | 98,350 | 102,153 | 100,280 | 97,502 | 95,544 | 94,005 | 92,265 | 90,028 | 88,697 | 87,088 | 84,652 | 82,047 | 80,163 | 79,319 | 77,717 | 76,290 | 75,000 | 73,335 | 72,229 | 71,311 | 70,412 | 70,054 | 69,253 | 68,330 | 67,148 | 66,243 | 65,706 | 64,967 | 64,623 | 64,441 | 64,213 | 63,253 | 62,571 | 62,121 | 61,399 | 59,949 | 59,017 | 58,419 | 57,951 | 57,686 | 60,300 |
Overige gereserveerde algehele resultaten
| 20,572 | 18,901 | 14,820 | 15,655 | 14,404 | 13,712 | 14,098 | 15,557 | 15,530 | 14,253 | 13,453 | 13,027 | 12,908 | 20,446 | 10,162 | 7,887 | 7,578 | 6,162 | 10,977 | 9,712 | 10,935 | 11,536 | 12,474 | 17,399 | 15,939 | 15,062 | 17,326 | 15,832 | 13,541 | 13,405 | 12,828 | 9,235 | 8,424 | 12,345 | 16,055 | 15,601 | 17,073 | 17,303 | 13,408 | 9,334 | 9,660 | 9,217 | 8,518 | 7,851 | 6,566 | 4,597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 7,594 | 7,597 | 7,597 | 7,598 | -125,888 | 7,542 | 7,541 | 7,542 | -123,546 | -122,764 | -123,566 | -122,362 | 7,395 | 313 | 5,399 | 5,400 | 5,388 | 5,387 | 6,410 | 6,411 | 6,433 | 6,433 | 6,436 | 6,436 | 6,441 | 6,442 | 6,443 | 6,447 | 6,446 | 6,449 | 6,452 | 6,458 | 6,459 | 6,460 | 6,462 | 6,468 | 6,472 | 6,472 | 6,477 | 6,479 | 6,479 | 6,480 | 6,485 | 6,489 | 6,491 | 6,494 | 8,922 | 8,083 | 9,178 | 9,623 | 7,970 | 8,660 | 9,590 | 9,651 | 8,577 | 7,842 | 8,333 | 9,108 | 8,447 | 8,772 | 5,728 | 7,503 |
Totaal eigen vermogen van aandeelhouders
| 141,222 | 139,037 | 146,439 | 150,578 | 147,832 | 146,067 | 147,052 | 148,827 | 146,539 | 144,479 | 144,483 | 142,854 | 140,441 | 140,472 | 132,935 | 130,162 | 129,001 | 127,633 | 131,722 | 129,879 | 129,126 | 129,370 | 134,114 | 137,166 | 132,933 | 130,099 | 130,825 | 127,595 | 123,066 | 121,602 | 119,419 | 113,396 | 109,981 | 112,019 | 114,887 | 112,837 | 112,886 | 111,826 | 106,271 | 101,093 | 100,501 | 99,160 | 98,108 | 96,644 | 94,438 | 91,290 | 88,216 | 86,840 | 87,196 | 87,297 | 85,462 | 85,924 | 85,894 | 85,273 | 83,749 | 82,292 | 81,333 | 81,176 | 79,917 | 79,774 | 76,465 | 80,854 |
Totaal eigen vermogen
| 143,793 | 141,577 | 148,869 | 153,604 | 150,719 | 148,994 | 149,826 | 151,600 | 149,181 | 147,031 | 146,879 | 145,266 | 142,794 | 142,949 | 135,279 | 132,557 | 131,306 | 130,095 | 135,141 | 133,261 | 131,994 | 132,621 | 140,110 | 143,481 | 139,055 | 136,269 | 137,295 | 133,940 | 129,192 | 127,649 | 125,604 | 119,015 | 115,562 | 118,284 | 120,931 | 118,992 | 118,922 | 117,686 | 111,437 | 105,723 | 105,046 | 103,906 | 101,974 | 100,358 | 97,785 | 94,279 | 91,198 | 89,898 | 90,237 | 90,526 | 88,531 | 89,246 | 89,074 | 88,392 | 86,570 | 85,144 | 84,006 | 83,743 | 82,290 | 82,245 | 78,557 | 83,168 |
Totaal passiva en aandeelhoudersvermogen
| 198,817 | 205,818 | 206,139 | 209,144 | 202,009 | 202,182 | 215,401 | 211,252 | 208,459 | 200,194 | 204,957 | 197,684 | 194,757 | 195,723 | 186,850 | 177,760 | 177,317 | 178,873 | 186,783 | 183,005 | 184,770 | 193,630 | 201,725 | 205,966 | 202,781 | 200,125 | 200,758 | 195,299 | 184,821 | 186,863 | 184,883 | 173,128 | 168,940 | 175,321 | 186,274 | 175,511 | 176,541 | 181,029 | 181,514 | 167,185 | 167,670 | 166,529 | 168,783 | 158,960 | 160,099 | 155,438 | 148,490 | 150,984 | 152,948 | 149,196 | 147,123 | 142,885 | 144,460 | 140,817 | 144,286 | 137,664 | 136,863 | 136,991 | 136,716 | 134,046 | 123,901 | 145,628 |