Santen Pharmaceutical Co., Ltd.
TSE:4536.T
1698 (JPY) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 89,744 | 94,582 | 82,030 | 64,728 | 45,510 | 57,903 | 61,220 | 69,140 | 68,575 | 83,014 | 67,833 | 76,036 | 54,699 | 62,888 | 52,913 | 58,745 | 82,346 | 91,430 | 82,595 | 84,972 | 67,798 | 70,796 | 75,394 | 75,237 | 57,483 | 69,283 | 60,048 | 61,846 | 48,952 | 53,297 | 48,100 | 58,343 | 74,516 | 99,798 | 104,062 | 108,011 | 56,161 | 65,923 | 58,303 | 47,072 | 92,716 | 63,509 | 54,625 | 52,786 | 45,361 | 50,884 | 47,310 | 48,792 | 54,029 | 66,235 | 57,614 | 69,991 | 63,455 | 65,558 | 52,843 | 55,435 | 49,581 | 56,677 | 49,855 | 49,351 | 37,117 |
Kortetermijnbeleggingen
| -21,875 | 379 | 1,328 | 1,631 | 1,584 | 774 | 1,098 | 800 | 956 | 1,293 | 453 | 367 | 401 | 527 | 579 | 572 | 542 | 452 | 462 | 429 | 395 | 267 | 256 | 335 | 355 | 472 | 284 | 843 | 726 | 333 | 351 | 187 | 306 | 234 | 544 | 342 | 335 | 187 | 1,201 | 6,503 | 8,606 | 13,111 | 12,410 | 12,310 | 11,510 | 11,007 | 12,813 | 13,208 | 12,734 | 12,739 | 12,940 | 13,450 | 12,126 | 13,332 | 11,526 | 8,913 | 8,998 | 8,998 | 9,598 | 10,498 | 11,396 |
Liquide middelen en kortetermijnbeleggingen
| 89,744 | 94,582 | 83,358 | 66,359 | 47,094 | 58,677 | 62,318 | 69,940 | 69,531 | 84,307 | 68,286 | 76,403 | 55,100 | 63,415 | 53,492 | 59,317 | 82,888 | 91,882 | 83,057 | 85,401 | 68,193 | 71,063 | 75,650 | 75,572 | 57,838 | 69,755 | 60,332 | 62,689 | 49,678 | 53,630 | 48,451 | 58,530 | 74,822 | 100,032 | 104,606 | 108,353 | 56,496 | 66,110 | 59,504 | 53,575 | 101,322 | 76,620 | 67,035 | 65,096 | 56,871 | 61,891 | 60,123 | 62,000 | 66,763 | 78,974 | 70,554 | 83,441 | 75,581 | 78,890 | 64,369 | 64,348 | 58,579 | 65,675 | 59,453 | 59,849 | 48,513 |
Nettovorderingen
| 83,628 | 90,539 | 84,935 | 93,486 | 103,773 | 107,165 | 94,201 | 87,683 | 99,690 | 99,591 | 93,359 | 86,250 | 94,039 | 95,992 | 86,334 | 81,321 | 82,174 | 86,999 | 87,222 | 78,342 | 82,349 | 84,618 | 78,720 | 76,235 | 80,570 | 78,654 | 78,515 | 74,837 | 77,079 | 70,970 | 73,561 | 66,687 | 69,086 | 65,998 | 68,708 | 65,554 | 65,224 | 61,701 | 56,572 | 52,300 | 50,492 | 52,083 | 52,682 | 47,496 | 47,418 | 43,839 | 42,104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 51,067 | 43,185 | 46,923 | 45,569 | 42,228 | 39,352 | 37,310 | 39,100 | 39,548 | 37,141 | 39,291 | 40,311 | 40,671 | 41,575 | 37,913 | 40,111 | 38,663 | 35,282 | 33,037 | 33,652 | 33,738 | 35,235 | 31,082 | 31,837 | 31,815 | 30,636 | 27,453 | 28,063 | 27,032 | 28,502 | 26,205 | 26,784 | 25,486 | 24,996 | 22,503 | 22,011 | 21,988 | 20,133 | 18,338 | 18,650 | 24,181 | 20,030 | 18,281 | 19,902 | 20,382 | 20,947 | 17,920 | 17,268 | 16,805 | 17,949 | 14,228 | 15,420 | 15,710 | 14,702 | 13,294 | 13,354 | 13,707 | 13,622 | 11,872 | 12,410 | 12,234 |
Overige vlottende activa
| 9,437 | 7,833 | 9,390 | 10,561 | 10,171 | 8,132 | 10,961 | 10,127 | 9,910 | 8,387 | 8,068 | 8,218 | 7,197 | 5,249 | 6,153 | 6,334 | 5,328 | 4,393 | 4,095 | 5,033 | 4,048 | 3,826 | 3,399 | 3,297 | 4,217 | 4,322 | 3,886 | 4,243 | 4,963 | 3,909 | 2,920 | 4,625 | 3,716 | 3,713 | 2,176 | 3,253 | 3,898 | 2,728 | 5,022 | 5,796 | 5,938 | 7,273 | 5,804 | 6,846 | 6,263 | 5,905 | 4,073 | 44,641 | 45,394 | 43,365 | 44,348 | 43,424 | 44,097 | 44,076 | 41,324 | 41,225 | 41,149 | 39,535 | 40,834 | 41,751 | 40,306 |
Totaal vlottende activa
| 233,876 | 236,139 | 224,606 | 215,975 | 203,266 | 213,326 | 204,790 | 206,850 | 218,679 | 229,426 | 209,004 | 211,182 | 197,007 | 206,231 | 183,892 | 187,083 | 209,053 | 218,556 | 207,411 | 202,428 | 188,328 | 194,742 | 188,851 | 186,941 | 174,440 | 183,367 | 170,186 | 169,832 | 158,752 | 157,011 | 151,137 | 156,626 | 173,110 | 194,739 | 197,993 | 199,171 | 147,606 | 150,672 | 139,436 | 130,321 | 181,933 | 156,006 | 143,802 | 139,340 | 130,934 | 132,582 | 124,220 | 123,909 | 128,962 | 140,288 | 129,130 | 142,285 | 135,388 | 137,668 | 118,987 | 118,927 | 113,435 | 118,832 | 112,159 | 114,010 | 101,053 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 72,214 | 71,576 | 68,451 | 69,487 | 68,425 | 66,173 | 65,558 | 65,609 | 61,185 | 56,287 | 51,343 | 49,082 | 41,644 | 39,489 | 35,648 | 36,219 | 35,735 | 35,601 | 39,211 | 38,291 | 39,144 | 31,699 | 31,035 | 31,498 | 30,614 | 29,706 | 29,671 | 29,393 | 28,602 | 28,550 | 29,010 | 28,521 | 28,165 | 27,991 | 29,257 | 28,950 | 29,281 | 29,104 | 28,578 | 27,731 | 27,313 | 27,628 | 28,118 | 28,186 | 28,167 | 27,420 | 26,098 | 25,928 | 25,240 | 25,523 | 25,297 | 24,827 | 25,117 | 24,956 | 25,159 | 25,376 | 25,863 | 26,574 | 27,141 | 27,976 | 28,664 |
Goodwill
| 0 | 8,303 | 0 | 0 | 0 | 7,385 | 0 | 0 | 0 | 13,715 | 0 | 0 | 0 | 26,858 | 0 | 0 | 0 | 22,127 | 0 | 0 | 0 | 22,713 | 0 | 0 | 0 | 22,295 | 0 | 0 | 0 | 29,917 | 0 | 0 | 0 | 6,440 | 0 | 0 | 0 | 6,578 | 5,846 | 5,741 | 5,930 | 6,297 | 6,252 | 6,285 | 6,065 | 5,936 | 5,309 | 5,378 | 6,179 | 5,801 | 6,199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 83,219 | 83,819 | 91,460 | 94,832 | 97,083 | 96,309 | 100,610 | 103,081 | 134,914 | 130,217 | 125,234 | 115,482 | 113,322 | 112,876 | 150,786 | 148,021 | 123,720 | 119,850 | 124,493 | 125,090 | 127,243 | 131,110 | 132,725 | 135,506 | 134,840 | 134,495 | 140,343 | 138,570 | 101,974 | 102,807 | 105,247 | 100,543 | 80,591 | 83,681 | 82,618 | 82,797 | 84,705 | 84,433 | 70,143 | 65,464 | 9,984 | 10,288 | 9,384 | 9,164 | 8,546 | 8,187 | 7,197 | 6,980 | 7,577 | 7,073 | 7,173 | 965 | 901 | 991 | 996 | 1,043 | 1,153 | 1,230 | 1,221 | 1,306 | 1,548 |
Goodwill en immateriële activa
| 83,219 | 83,819 | 91,460 | 94,832 | 97,083 | 96,309 | 100,610 | 103,081 | 134,914 | 130,217 | 125,234 | 115,482 | 113,322 | 112,876 | 150,786 | 148,021 | 123,720 | 119,850 | 124,493 | 125,090 | 127,243 | 131,110 | 132,725 | 135,506 | 134,840 | 134,495 | 140,343 | 138,570 | 101,974 | 102,807 | 105,247 | 100,543 | 80,591 | 83,681 | 82,618 | 82,797 | 84,705 | 84,433 | 75,989 | 71,205 | 15,914 | 16,585 | 15,636 | 15,449 | 14,611 | 14,123 | 12,506 | 12,358 | 13,756 | 12,874 | 13,372 | 965 | 901 | 991 | 996 | 1,043 | 1,153 | 1,230 | 1,221 | 1,306 | 1,548 |
Langetermijnbeleggingen
| 24,613 | 24,406 | 32,596 | 36,693 | 44,807 | 36,585 | 40,042 | 42,467 | 43,179 | 40,944 | 41,233 | 41,936 | 38,480 | 36,538 | 37,595 | 43,930 | 36,458 | 30,396 | 32,105 | 26,959 | 27,469 | 29,777 | 31,474 | 41,458 | 33,763 | 35,303 | 33,202 | 31,056 | 31,065 | 29,556 | 31,513 | 33,965 | 42,985 | 44,301 | 44,971 | 34,692 | 34,633 | 34,538 | 24,548 | 17,227 | 14,074 | 8,628 | 11,191 | 7,777 | 10,796 | 7,166 | 467 | 685 | 666 | -328 | -1,100 | -1,662 | -129 | -1,191 | 1,416 | 4,928 | 1,958 | 3,241 | 3,082 | 3,428 | 422 |
Belastingvorderingen
| -21,875 | 10,765 | 3,356 | 3,615 | 2,947 | 2,810 | 3,032 | 3,161 | 3,327 | 3,103 | 2,784 | 2,753 | 3,014 | 2,824 | 2,802 | 2,445 | 2,297 | 2,100 | 2,218 | 1,991 | 1,743 | 1,771 | 2,258 | 2,288 | 2,443 | 2,264 | 2,324 | 2,176 | 2,204 | 2,396 | 2,100 | 1,947 | 1,948 | 2,345 | 2,414 | 4,089 | 2,816 | 2,978 | 4,424 | 4,941 | 4,991 | 5,488 | 4,241 | 5,614 | 4,640 | 4,460 | 6,096 | 6,345 | 6,337 | 6,500 | 6,660 | 7,085 | 7,149 | 7,538 | 6,571 | 6,734 | 6,893 | 6,702 | 6,974 | 5,907 | 6,409 |
Overige niet-vlottende activa
| 20,234 | 8,994 | 7,351 | 6,382 | 0 | 5,976 | 6,109 | 5,412 | 0 | 0 | 0 | 0 | 3,629 | 4,395 | 2,364 | 2,323 | 2,323 | 2,265 | 2,275 | 2,314 | 2,377 | 2,087 | 1,941 | 2,339 | 2,321 | 3,327 | 2,649 | 3,153 | 2,980 | 2,458 | 2,242 | 1,952 | 1,983 | 2,342 | 2,596 | 2,381 | 2,406 | 2,475 | 5,042 | 10,205 | 12,275 | 16,768 | 15,760 | 15,322 | 14,405 | 13,886 | 15,220 | 15,521 | 13,923 | 13,944 | 14,218 | 14,959 | 13,581 | 14,839 | 13,038 | 10,370 | 10,508 | 10,299 | 10,930 | 11,893 | 12,916 |
Totaal niet-vlottende activa
| 200,280 | 199,560 | 203,214 | 211,009 | 213,262 | 207,853 | 215,351 | 219,730 | 242,605 | 230,551 | 220,594 | 209,253 | 200,089 | 196,122 | 229,195 | 232,938 | 200,533 | 190,212 | 200,302 | 194,645 | 197,976 | 196,444 | 199,433 | 213,089 | 203,981 | 205,095 | 208,189 | 204,348 | 166,825 | 165,767 | 170,112 | 166,928 | 155,672 | 160,660 | 161,856 | 152,909 | 153,841 | 153,528 | 138,581 | 131,309 | 74,567 | 75,097 | 74,946 | 72,348 | 72,619 | 67,055 | 60,387 | 60,837 | 59,922 | 58,513 | 58,447 | 46,174 | 46,619 | 47,133 | 47,180 | 48,451 | 46,375 | 48,046 | 49,348 | 50,510 | 49,959 |
Totaal activa
| 434,156 | 435,699 | 427,820 | 426,984 | 416,528 | 421,179 | 420,141 | 426,580 | 461,284 | 459,976 | 429,598 | 420,435 | 397,096 | 402,353 | 413,087 | 420,021 | 409,586 | 408,768 | 407,712 | 397,073 | 386,304 | 391,186 | 388,284 | 400,030 | 378,420 | 388,463 | 378,375 | 374,180 | 325,577 | 322,778 | 321,249 | 323,555 | 328,782 | 355,399 | 359,849 | 352,080 | 301,447 | 304,200 | 278,019 | 261,630 | 256,502 | 231,104 | 218,748 | 211,689 | 203,555 | 199,639 | 184,610 | 184,746 | 188,884 | 198,801 | 187,577 | 188,459 | 182,007 | 184,801 | 166,167 | 167,378 | 159,810 | 166,878 | 161,507 | 164,520 | 151,012 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 45,632 | 24,042 | 45,121 | 43,878 | 41,330 | 44,945 | 41,590 | 37,178 | 40,128 | 24,420 | 38,292 | 37,810 | 33,743 | 38,106 | 30,192 | 32,507 | 33,815 | 32,578 | 30,628 | 31,411 | 27,189 | 23,101 | 27,982 | 28,425 | 27,118 | 29,743 | 24,742 | 26,431 | 23,728 | 17,883 | 22,466 | 23,745 | 24,260 | 24,504 | 25,050 | 22,901 | 21,593 | 20,250 | 11,052 | 7,429 | 15,498 | 19,072 | 10,915 | 10,197 | 9,627 | 13,766 | 7,524 | 15,009 | 11,933 | 8,074 | 13,365 | 12,961 | 13,675 | 14,475 | 12,659 | 12,570 | 12,525 | 13,536 | 11,807 | 12,486 | 13,432 |
Kortlopende schulden
| 0 | 2,748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 0 | 0 | 0 | 4,098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,767 | 35,000 | 35,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 260 | 544 | 543 | 765 | 841 | 655 |
Belastingschulden
| 2,939 | 5,127 | 2,426 | 5,349 | 3,132 | 6,745 | 1,315 | 2,371 | 1,702 | 4,198 | 934 | 4,588 | 2,316 | 5,458 | 2,444 | 5,930 | 2,826 | 6,848 | 3,856 | 6,270 | 3,273 | 7,185 | 3,601 | 5,153 | 2,280 | 7,656 | 4,728 | 6,061 | 3,245 | 3,279 | 2,401 | 3,414 | 1,396 | 20,431 | 18,894 | 22,736 | 3,088 | 6,729 | 2,521 | 4,716 | 982 | 8,169 | 4,611 | 5,578 | 2,211 | 3,038 | 925 | 4,479 | 1,535 | 5,282 | 2,182 | 5,205 | 1,701 | 4,631 | 1,044 | 4,544 | 1,217 | 6,618 | 5,033 | 7,413 | 4,163 |
Uitgestelde opbrengsten
| 0 | 5,127 | 0 | 0 | 0 | -3,056 | 0 | 0 | 0 | -13,965 | 0 | 0 | 0 | -2,912 | 0 | 0 | 0 | -3,000 | 0 | 0 | 0 | -500 | 0 | 0 | 0 | -4,098 | 0 | 0 | 0 | -9,331 | 0 | 0 | 0 | -9,524 | 0 | 0 | 0 | -11,767 | 15,235 | 16,761 | 10,728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,048 | 2,542 | 9,386 | 6,439 | 9,872 | 6,822 |
Overige kortlopende verplichtingen
| 41,334 | 60,879 | 43,891 | 31,856 | 31,730 | 37,814 | 32,036 | 31,445 | 46,255 | 67,203 | 41,667 | 32,856 | 32,099 | 34,985 | 29,384 | 27,295 | 25,696 | 28,171 | 24,470 | 21,902 | 22,350 | 29,877 | 17,096 | 18,207 | 19,252 | 20,704 | 26,074 | 23,301 | 23,314 | 32,272 | 25,811 | 23,163 | 23,373 | 28,295 | 27,224 | 25,109 | 25,812 | 29,361 | 17,888 | 15,388 | 13,442 | 11,852 | 14,030 | 13,443 | 13,273 | 10,207 | 12,700 | 4,183 | 4,101 | 14,069 | 3,979 | 4,127 | 4,575 | 4,998 | 4,315 | 4,214 | 3,993 | 4,589 | 4,027 | 4,582 | 4,189 |
Totaal kortlopende verplichtingen
| 89,905 | 92,796 | 91,438 | 81,083 | 76,192 | 89,504 | 74,941 | 70,994 | 88,085 | 95,821 | 80,893 | 75,254 | 68,158 | 78,549 | 62,020 | 65,732 | 62,337 | 67,597 | 58,954 | 59,583 | 52,812 | 60,663 | 48,679 | 51,785 | 48,650 | 62,201 | 55,544 | 55,793 | 50,287 | 53,434 | 50,678 | 50,322 | 49,029 | 73,230 | 71,168 | 70,746 | 50,493 | 56,340 | 43,228 | 62,533 | 64,922 | 39,093 | 29,556 | 29,218 | 25,111 | 27,011 | 21,149 | 23,671 | 17,569 | 27,425 | 19,526 | 22,293 | 19,951 | 24,104 | 18,018 | 21,588 | 18,279 | 25,286 | 21,632 | 25,322 | 22,439 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 32,623 | 32,410 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,563 | 0 | 0 | 0 | 3,500 | 0 | 0 | 0 | 7,619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28,322 | 61 | 77 | 59 | 63 | 71 | 82 | 87 | 0 | 0 | 0 | 115 | 0 | 0 | 0 | 152 | 0 | 0 | 0 | 74 | 0 | 0 | 43 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 738 | -33,623 | -33,901 | -34,691 | -28,198 | -37,094 | -38,127 | -22,303 | 11,161 | -21,222 | -19,915 | -10,045 | -2,400 | 0 | 0 | 0 | -6,602 | 0 | 0 | 0 | -3,563 | 0 | 0 | 0 | -3,500 | 0 | 0 | 0 | -7,619 | 0 | 0 | 0 | -12,944 | 0 | 0 | 0 | -25,351 | 6,850 | 6,732 | 6,568 | 6,423 | 6,897 | 7,191 | 6,299 | 4,072 | 0 | 0 | 0 | 3,842 | 0 | 0 | 0 | 3,879 | 0 | 0 | 0 | 3,366 | 0 | 0 | 2,898 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,202 | 1,377 | 1,185 | 1,860 | 1,929 | 1,592 | 4,748 | 4,785 | 5,107 | 2,526 | 3,806 | 3,518 | 5,175 | 3,290 | 7,244 | 7,902 | 8,788 | 7,228 | 9,564 | 7,746 | 8,814 | 9,389 | 12,317 | 15,247 | 13,577 | 12,909 | 13,639 | 17,781 | 3,583 | 2,596 | 2,072 | 2,004 | 4,910 | 3,988 | 5,142 | 2,621 | 3,579 | 2,874 | 2,892 | 2,741 | 2,730 | 2,796 | 2,606 | 2,540 | 2,387 | 2,269 | 1,987 | 1,957 | 2,175 | 1,996 | 2,077 | 0 | 0 | 20 | 0 | 0 | 0 | 15 | 0 | 0 | 20 |
Overige niet-vlottende verplichtingen
| 4,489 | 7,956 | 37,213 | 37,587 | 38,188 | 36,786 | 40,188 | 41,386 | 25,184 | 13,624 | 24,124 | 22,634 | 12,722 | 16,754 | 29,093 | 30,753 | 32,637 | 31,383 | 35,381 | 34,552 | 34,821 | 24,999 | 28,519 | 28,401 | 26,906 | 22,296 | 27,970 | 28,808 | 11,071 | 5,245 | 14,533 | 16,164 | 18,589 | 22,160 | 24,823 | 27,814 | 30,877 | 36,081 | 1,213 | 1,363 | 1,438 | 1,525 | 1,211 | 3,684 | 1,177 | 3,338 | 4,569 | 4,597 | 4,458 | 562 | 4,190 | 4,010 | 3,892 | 242 | 4,143 | 4,097 | 4,089 | 534 | 4,061 | 3,805 | 244 |
Totaal niet-vlottende verplichtingen
| 38,314 | 37,534 | 38,398 | 39,447 | 40,117 | 38,378 | 44,936 | 46,171 | 30,291 | 27,311 | 27,930 | 26,152 | 17,897 | 16,754 | 36,337 | 38,655 | 41,425 | 38,611 | 44,945 | 42,298 | 43,635 | 37,951 | 40,836 | 43,648 | 40,483 | 38,705 | 41,609 | 46,589 | 14,654 | 15,460 | 16,605 | 18,168 | 23,499 | 22,160 | 29,965 | 30,435 | 34,456 | 36,081 | 39,277 | 10,897 | 10,813 | 10,803 | 10,777 | 10,946 | 9,945 | 7,497 | 6,556 | 6,554 | 6,633 | 6,515 | 6,267 | 4,010 | 3,892 | 4,293 | 4,143 | 4,097 | 4,089 | 3,989 | 4,061 | 3,805 | 3,205 |
Totaal passiva
| 128,219 | 130,330 | 129,836 | 120,530 | 116,309 | 127,882 | 119,877 | 117,165 | 118,376 | 123,132 | 108,823 | 101,406 | 86,055 | 95,303 | 98,357 | 104,387 | 103,762 | 106,208 | 103,899 | 101,881 | 96,447 | 98,614 | 89,515 | 95,433 | 89,133 | 100,906 | 97,153 | 102,382 | 64,941 | 68,894 | 67,283 | 68,490 | 72,528 | 95,390 | 101,133 | 101,181 | 84,949 | 92,421 | 82,505 | 73,430 | 75,735 | 49,896 | 40,333 | 40,164 | 35,056 | 34,508 | 27,705 | 30,225 | 24,202 | 33,940 | 25,793 | 26,303 | 23,843 | 28,397 | 22,161 | 25,685 | 22,368 | 29,275 | 25,693 | 29,127 | 25,644 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 253,950 | 0 | 0 | 0 | 301,292 | 307,802 | 298,445 | 298,976 | 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
| 8,777 | 8,777 | 8,769 | 8,756 | 8,707 | 8,702 | 8,684 | 8,678 | 8,678 | 8,672 | 8,544 | 8,538 | 8,525 | 8,525 | 8,446 | 8,411 | 8,411 | 8,366 | 8,296 | 8,287 | 8,283 | 8,252 | 8,186 | 8,186 | 8,061 | 8,032 | 7,911 | 7,856 | 7,798 | 7,792 | 7,735 | 7,716 | 7,707 | 7,695 | 7,595 | 7,573 | 7,527 | 7,383 | 7,327 | 7,313 | 7,272 | 7,264 | 7,209 | 7,193 | 7,154 | 7,081 | 6,853 | 6,720 | 6,705 | 6,694 | 6,670 | 6,670 | 6,662 | 6,614 | 6,591 | 6,591 | 6,581 | 6,538 | 6,524 | 6,502 | 6,457 |
Ingehouden winsten
| 244,487 | 240,029 | 253,167 | 251,706 | 242,661 | 238,071 | 249,589 | 262,550 | 290,975 | 290,477 | 281,098 | 282,296 | 272,724 | 270,757 | 284,558 | 281,643 | 274,018 | 273,422 | 269,907 | 267,452 | 260,287 | 258,659 | 262,404 | 258,316 | 250,790 | 249,225 | 240,220 | 233,260 | 227,059 | 223,418 | 219,873 | 230,217 | 223,884 | 221,945 | 219,216 | 217,952 | 181,422 | 178,840 | 168,084 | 165,085 | 159,718 | 160,115 | 158,382 | 156,100 | 152,668 | 151,001 | 148,617 | 160,651 | 155,950 | 156,030 | 153,636 | 153,131 | 148,752 | 147,578 | 140,922 | 138,922 | 134,227 | 133,053 | 130,570 | 129,403 | 121,133 |
Overige gereserveerde algehele resultaten
| 56,432 | 48,412 | 43,674 | 48,679 | 46,975 | 37,781 | 38,309 | 42,807 | 42,264 | 29,686 | 22,960 | 20,656 | 22,294 | 16,545 | 14,309 | 18,175 | 15,964 | 13,364 | 16,395 | 10,303 | 12,117 | 16,459 | 17,830 | 27,736 | 20,054 | 19,920 | 22,795 | 20,503 | 16,535 | 13,448 | 17,153 | 10,819 | 16,286 | 22,004 | 23,640 | 17,130 | 19,350 | 17,497 | 12,098 | 7,808 | 5,821 | 5,880 | 4,930 | 350 | 832 | -722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -3,010 | 8,836 | -6,890 | -1,951 | 2,582 | 9,425 | 4,345 | -3,963 | 1,639 | 8,653 | 8,803 | 8,142 | 8,059 | 8,021 | 7,907 | 7,832 | 7,800 | 7,712 | 7,651 | 7,619 | 7,582 | 7,529 | 8,703 | 8,676 | 8,674 | 8,644 | 31,320 | 8,472 | 8,413 | 8,407 | 8,351 | 6,314 | 24,663 | 30,369 | 31,905 | 25,374 | 27,549 | 25,556 | 27,430 | 23,115 | 21,049 | 11,217 | 20,033 | 15,425 | 15,831 | 7,534 | 8,288 | -12,850 | 2,027 | 8,831 | 1,478 | 2,355 | 2,750 | 2,212 | -3,507 | -3,820 | -3,366 | -1,988 | -1,280 | -512 | -2,222 |
Totaal eigen vermogen van aandeelhouders
| 306,686 | 306,054 | 298,720 | 307,190 | 300,925 | 293,979 | 300,927 | 310,072 | 343,556 | 337,488 | 321,405 | 319,632 | 311,602 | 307,585 | 315,221 | 316,061 | 306,193 | 302,865 | 302,248 | 293,662 | 288,271 | 290,900 | 297,122 | 302,914 | 287,580 | 285,823 | 279,451 | 270,091 | 259,805 | 253,065 | 253,111 | 255,065 | 256,254 | 260,009 | 258,716 | 250,899 | 216,498 | 211,779 | 195,514 | 188,200 | 180,767 | 181,208 | 178,415 | 171,525 | 168,499 | 165,131 | 156,905 | 154,521 | 164,682 | 164,861 | 161,784 | 162,156 | 158,164 | 156,404 | 144,006 | 141,693 | 137,442 | 137,603 | 135,814 | 135,393 | 125,368 |
Totaal eigen vermogen
| 305,937 | 305,369 | 297,984 | 306,455 | 300,219 | 293,296 | 300,264 | 309,415 | 342,908 | 336,843 | 320,775 | 319,029 | 311,041 | 307,050 | 314,730 | 315,634 | 305,824 | 302,560 | 303,813 | 295,192 | 289,857 | 292,572 | 298,769 | 304,597 | 289,287 | 287,557 | 281,223 | 271,799 | 260,636 | 253,884 | 253,966 | 255,065 | 256,254 | 260,009 | 258,716 | 250,899 | 216,498 | 211,779 | 195,514 | 188,200 | 180,767 | 181,208 | 178,415 | 171,525 | 168,499 | 165,131 | 156,905 | 154,521 | 164,682 | 164,861 | 161,784 | 162,156 | 158,164 | 156,404 | 144,006 | 141,693 | 137,442 | 137,603 | 135,814 | 135,393 | 125,368 |
Totaal passiva en aandeelhoudersvermogen
| 395,842 | 435,699 | 427,820 | 427,720 | 416,528 | 421,861 | 420,141 | 426,580 | 461,284 | 460,620 | 429,598 | 420,435 | 397,096 | 402,353 | 413,087 | 420,021 | 409,586 | 408,768 | 407,712 | 397,073 | 386,304 | 391,186 | 388,284 | 400,030 | 378,420 | 388,463 | 378,376 | 374,181 | 325,577 | 322,778 | 321,249 | 323,555 | 328,782 | 355,399 | 359,849 | 352,080 | 301,447 | 304,200 | 278,019 | 261,630 | 256,502 | 231,104 | 218,748 | 211,689 | 203,555 | 199,639 | 184,610 | 184,746 | 188,884 | 198,801 | 187,577 | 188,459 | 182,007 | 184,801 | 166,167 | 167,378 | 159,810 | 166,878 | 161,507 | 164,520 | 151,012 |