Sanyo Special Steel Co., Ltd.
TSE:5481.T
1933 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q2 | 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
| 20,663 | 24,792 | 30,657 | 27,933 | 26,032 | 25,515 | 21,652 | 20,766 | 12,767 | 10,681 | 14,483 | 10,958 | 11,366 | 12,027 | 10,923 | 9,761 | 11,374 | 13,013 | 27,781 | 17,632 | 19,860 | 19,955 | 22,385 | 13,363 | 10,655 | 12,304 | 15,693 | 11,676 | 11,192 | 13,890 | 14,834 | 13,116 | 20,896 | 18,306 | 22,179 | 20,543 | 20,887 | 13,256 | 20,009 | 17,895 | 18,772 | 20,298 | 21,966 | 15,816 | 20,499 | 16,565 | 22,684 | 20,923 | 18,017 | 19,697 | 18,556 | 9,860 | 12,554 | 11,128 | 18,990 | 16,878 | 18,671 | 7,754 | 12,061 | 8,540 | 12,477 | 22,474 | 10,279 |
Kortetermijnbeleggingen
| 7,867 | 4,632 | 744 | 5,078 | 737 | 10,444 | -999 | 4,595 | 653 | 8,259 | 7,924 | 7,143 | 8,110 | 12,669 | -1,837 | 17,179 | 20,712 | 14,156 | -1,146 | 0 | 0 | 1,067 | 1,127 | 0 | 0 | 0 | -6,182 | 0 | 0 | 0 | -6,435 | 0 | 0 | 0 | -2,380 | 0 | 0 | 0 | -6,169 | 0 | 0 | 0 | -2,508 | 0 | 0 | 0 | -3,327 | 0 | 0 | 0 | -3,697 | 0 | 0 | 0 | -2,063 | 0 | 0 | 0 | -2,525 | 0 | 0 | -2,786 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 28,530 | 24,792 | 31,401 | 27,933 | 26,032 | 25,515 | 21,652 | 20,766 | 12,767 | 10,681 | 14,483 | 10,958 | 11,366 | 12,027 | 10,923 | 9,761 | 11,374 | 13,013 | 27,781 | 17,632 | 19,860 | 21,022 | 23,512 | 13,363 | 10,655 | 12,304 | 15,693 | 11,676 | 11,192 | 13,890 | 14,834 | 13,116 | 20,896 | 18,306 | 22,179 | 20,543 | 20,887 | 13,256 | 20,009 | 17,895 | 18,772 | 20,298 | 21,966 | 15,816 | 20,499 | 16,565 | 22,684 | 20,923 | 18,017 | 19,697 | 18,556 | 9,860 | 12,554 | 11,128 | 18,990 | 16,878 | 18,671 | 7,754 | 12,061 | 8,540 | 12,477 | 22,474 | 10,279 |
Nettovorderingen
| 69,949 | 62,273 | 72,877 | 64,161 | 74,234 | 77,920 | 76,369 | 72,302 | 74,511 | 83,004 | 76,960 | 74,617 | 68,117 | 73,332 | 61,838 | 63,143 | 57,937 | 58,403 | 46,836 | 63,820 | 63,505 | 75,680 | 75,262 | 61,578 | 61,282 | 62,595 | 56,693 | 51,488 | 51,334 | 44,962 | 43,603 | 44,213 | 38,315 | 40,492 | 42,335 | 47,710 | 45,608 | 48,407 | 50,835 | 55,875 | 50,640 | 52,411 | 52,812 | 55,769 | 48,129 | 48,386 | 43,513 | 43,946 | 54,032 | 58,452 | 63,878 | 61,908 | 52,783 | 52,220 | 55,168 | 58,839 | 49,848 | 44,988 | 42,620 | 37,206 | 27,557 | 18,163 | 33,622 |
Voorraad
| 116,512 | 122,758 | 119,157 | 117,852 | 118,728 | 124,379 | 128,228 | 126,873 | 129,227 | 128,813 | 113,510 | 102,417 | 92,889 | 87,586 | 73,121 | 69,049 | 72,669 | 72,357 | 78,651 | 81,892 | 88,169 | 93,048 | 95,491 | 59,127 | 58,972 | 56,742 | 51,127 | 50,156 | 45,583 | 43,161 | 39,739 | 36,934 | 35,961 | 36,503 | 37,628 | 39,018 | 41,671 | 45,939 | 46,703 | 44,952 | 47,209 | 51,311 | 48,390 | 49,654 | 48,180 | 48,377 | 45,779 | 43,623 | 47,797 | 51,107 | 49,122 | 48,143 | 48,147 | 46,747 | 42,138 | 38,949 | 37,600 | 36,240 | 32,573 | 33,197 | 32,870 | 39,364 | 50,237 |
Overige vlottende activa
| 4,669 | 24,120 | 5,000 | 18,813 | 17,386 | 16,098 | 15,449 | 17,254 | 20,650 | 19,728 | 15,550 | 17,859 | 14,961 | 14,892 | 12,026 | 8,673 | 8,456 | 7,858 | 10,251 | 10,380 | 13,704 | 14,972 | 17,284 | 8,010 | 7,477 | 7,036 | 7,673 | 8,795 | 9,023 | 7,210 | 4,884 | 6,780 | 6,567 | 5,442 | 3,992 | 6,320 | 6,289 | 5,546 | 3,739 | 5,569 | 5,833 | 2,405 | 1,391 | 2,706 | 2,866 | 4,118 | 2,668 | 5,244 | 3,475 | 3,121 | 1,476 | 2,745 | 3,209 | 2,230 | 866 | 2,296 | 2,898 | 4,525 | 1,038 | 5,796 | 5,924 | 976 | 1,811 |
Totaal vlottende activa
| 219,660 | 233,943 | 228,435 | 228,759 | 236,380 | 243,912 | 241,698 | 237,195 | 237,155 | 242,226 | 220,503 | 205,851 | 187,333 | 187,837 | 157,908 | 150,626 | 150,436 | 151,631 | 163,519 | 173,724 | 185,238 | 204,722 | 211,549 | 142,078 | 138,386 | 138,677 | 131,186 | 122,115 | 117,132 | 109,223 | 103,060 | 101,043 | 101,739 | 100,743 | 106,134 | 113,591 | 114,455 | 113,148 | 121,286 | 124,291 | 122,454 | 126,425 | 124,559 | 123,945 | 119,674 | 117,446 | 114,644 | 113,736 | 123,321 | 132,377 | 133,032 | 122,656 | 116,693 | 112,325 | 117,162 | 116,962 | 109,017 | 93,507 | 88,292 | 84,739 | 78,828 | 80,977 | 95,949 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 123,842 | 127,383 | 123,487 | 123,485 | 121,564 | 118,099 | 115,183 | 112,850 | 112,481 | 113,243 | 111,974 | 111,532 | 112,742 | 113,329 | 113,824 | 113,100 | 113,283 | 111,404 | 116,887 | 105,338 | 107,147 | 104,871 | 103,846 | 67,739 | 68,241 | 66,566 | 59,355 | 60,589 | 61,261 | 59,657 | 60,297 | 59,918 | 60,130 | 59,561 | 60,186 | 59,279 | 59,816 | 59,014 | 60,286 | 61,180 | 61,709 | 61,019 | 62,954 | 64,203 | 66,261 | 66,866 | 68,939 | 70,317 | 72,373 | 71,592 | 65,848 | 64,008 | 60,559 | 59,248 | 58,826 | 59,380 | 59,982 | 56,531 | 57,514 | 56,439 | 56,754 | 54,702 | 56,281 |
Goodwill
| 30,553 | 33,889 | 32,954 | 32,523 | 33,530 | 34,263 | 32,441 | 32,211 | 33,151 | 33,966 | 33,284 | 32,426 | 32,947 | 34,067 | 34,176 | 34,068 | 33,827 | 34,134 | 35,629 | 36,307 | 39,127 | 40,574 | 42,400 | 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
| 3,906 | 4,114 | 4,030 | 3,734 | 3,765 | 3,792 | 3,676 | 3,713 | 3,903 | 4,010 | 4,102 | 4,065 | 4,085 | 4,151 | 4,046 | 3,634 | 3,557 | 3,519 | 3,591 | 3,096 | 3,147 | 3,177 | 3,190 | 3,241 | 3,394 | 3,575 | 1,484 | 1,417 | 1,433 | 1,413 | 1,430 | 1,327 | 1,274 | 1,190 | 1,178 | 1,024 | 1,050 | 937 | 956 | 880 | 860 | 788 | 794 | 753 | 733 | 732 | 757 | 737 | 730 | 713 | 711 | 694 | 688 | 700 | 740 | 751 | 786 | 0 | 862 | 890 | 927 | 997 | 1,021 |
Goodwill en immateriële activa
| 34,459 | 38,003 | 36,984 | 36,257 | 37,295 | 38,055 | 36,117 | 35,924 | 37,054 | 37,976 | 37,386 | 36,491 | 37,032 | 38,218 | 38,222 | 37,702 | 37,384 | 37,653 | 39,220 | 39,403 | 42,274 | 43,751 | 45,590 | 3,241 | 3,394 | 3,575 | 1,484 | 1,417 | 1,433 | 1,413 | 1,430 | 1,327 | 1,274 | 1,190 | 1,178 | 1,024 | 1,050 | 937 | 956 | 880 | 860 | 788 | 794 | 753 | 733 | 732 | 757 | 737 | 730 | 713 | 711 | 694 | 688 | 700 | 740 | 751 | 786 | 823 | 862 | 890 | 927 | 997 | 1,021 |
Langetermijnbeleggingen
| 0 | 9,558 | 4,331 | 8,449 | 8,534 | 7,941 | 6,002 | 215 | 8,238 | 7,733 | 5,990 | 8,738 | 9,003 | 8,489 | 7,827 | 8,343 | 9,102 | 8,625 | 5,304 | 10,382 | 10,911 | 11,038 | 6,032 | 14,950 | 17,493 | 16,818 | 17,514 | 20,129 | 18,674 | 18,393 | 17,889 | 13,932 | 12,225 | 11,190 | 11,625 | 18,165 | 17,700 | 20,782 | 18,935 | 15,855 | 15,526 | 14,922 | 14,520 | 17,329 | 16,383 | 15,518 | 13,691 | 13,754 | 12,305 | 0 | 11,835 | 0 | 0 | 0 | 10,574 | 0 | 0 | 0 | 11,808 | 0 | 0 | 9,701 | 0 |
Belastingvorderingen
| 0 | -9,556 | 2,809 | -8,449 | -8,534 | 0 | 1,489 | -215 | -8,238 | 0 | 2,054 | 0 | 0 | -8,489 | 638 | -8,343 | -9,102 | -8,625 | 2,055 | -10,382 | -10,911 | 0 | 1,593 | -14,950 | -17,493 | -16,818 | 175 | -20,129 | -18,674 | -18,393 | 175 | -13,932 | -12,225 | -11,190 | 166 | -18,165 | -17,700 | -20,782 | 159 | -15,855 | -15,526 | -14,922 | 115 | -17,329 | -16,383 | -15,518 | 93 | -13,754 | -12,305 | 0 | 210 | 0 | 0 | 0 | 222 | 0 | 0 | 0 | 357 | 0 | 0 | 368 | 0 |
Overige niet-vlottende activa
| 9,476 | 9,559 | 2,660 | 8,449 | 8,534 | -164,095 | 726 | 7,796 | 8,238 | -158,952 | 2 | -156,761 | -158,777 | 8,489 | 937 | 8,343 | 9,102 | 8,625 | 975 | 10,382 | 10,911 | 1,067 | 5,632 | 14,950 | 17,493 | 16,818 | 575 | 20,129 | 18,674 | 36,786 | 591 | 13,932 | 12,225 | 11,190 | 607 | 18,165 | 17,700 | 20,782 | 616 | 15,855 | 31,052 | 29,844 | 578 | 17,329 | 32,766 | 31,036 | 645 | 13,754 | 12,307 | 11,395 | 728 | 9,721 | 10,165 | 11,614 | 689 | 11,746 | 11,109 | 11,513 | 899 | 12,752 | 12,858 | 1,033 | 11,862 |
Totaal niet-vlottende activa
| 167,777 | 174,947 | 170,271 | 168,191 | 167,393 | 164,095 | 159,517 | 156,570 | 157,773 | 158,952 | 157,406 | 156,761 | 158,777 | 160,036 | 161,448 | 159,145 | 159,769 | 157,682 | 164,441 | 155,123 | 160,332 | 160,727 | 162,693 | 85,930 | 89,128 | 86,959 | 79,103 | 82,135 | 81,368 | 79,463 | 80,382 | 75,177 | 73,629 | 71,941 | 73,762 | 78,468 | 78,566 | 80,733 | 80,952 | 77,915 | 78,095 | 76,729 | 78,961 | 82,285 | 83,377 | 83,116 | 84,125 | 84,808 | 85,410 | 83,700 | 79,332 | 74,423 | 71,412 | 71,562 | 71,051 | 71,877 | 71,877 | 68,867 | 71,440 | 70,081 | 70,539 | 66,801 | 69,164 |
Totaal activa
| 387,437 | 408,890 | 398,706 | 396,952 | 403,775 | 408,008 | 401,218 | 393,767 | 394,929 | 401,179 | 377,911 | 362,614 | 346,111 | 347,874 | 319,360 | 309,772 | 310,207 | 309,316 | 327,963 | 328,848 | 345,571 | 365,452 | 374,246 | 228,010 | 227,515 | 225,638 | 210,290 | 204,251 | 198,502 | 188,686 | 183,444 | 176,222 | 175,370 | 172,685 | 179,898 | 192,060 | 193,023 | 193,882 | 202,243 | 202,207 | 200,549 | 203,154 | 203,522 | 206,231 | 203,051 | 200,562 | 198,771 | 198,545 | 208,731 | 216,077 | 212,364 | 197,079 | 188,105 | 183,887 | 188,213 | 188,839 | 180,894 | 162,375 | 159,732 | 154,820 | 149,367 | 147,778 | 165,113 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 34,640 | 38,738 | 39,357 | 33,434 | 35,069 | 38,272 | 39,543 | 40,571 | 41,515 | 49,376 | 49,425 | 45,899 | 39,346 | 40,140 | 27,846 | 22,306 | 18,940 | 20,550 | 22,386 | 26,554 | 29,780 | 35,731 | 39,000 | 22,595 | 23,056 | 23,241 | 18,375 | 17,822 | 16,507 | 15,307 | 14,507 | 12,750 | 11,004 | 11,129 | 11,712 | 11,695 | 10,977 | 13,638 | 15,533 | 15,380 | 14,655 | 16,793 | 14,883 | 17,069 | 14,875 | 15,354 | 13,341 | 10,319 | 13,219 | 16,928 | 29,603 | 17,810 | 16,206 | 16,087 | 23,292 | 16,745 | 14,982 | 12,740 | 16,869 | 9,369 | 6,474 | 9,353 | 14,158 |
Kortlopende schulden
| 68,884 | 74,840 | 65,154 | 80,522 | 77,930 | 82,877 | 74,731 | 70,821 | 67,305 | 67,474 | 49,674 | 60,712 | 54,405 | 51,973 | 47,873 | 39,269 | 41,038 | 37,246 | 38,332 | 37,088 | 37,163 | 48,124 | 60,834 | 19,612 | 16,526 | 19,014 | 14,853 | 23,918 | 30,935 | 29,921 | 19,719 | 21,724 | 27,228 | 27,238 | 28,708 | 29,900 | 31,222 | 31,671 | 34,437 | 36,866 | 39,348 | 44,662 | 44,688 | 42,257 | 40,449 | 35,456 | 40,391 | 41,243 | 40,833 | 41,855 | 36,134 | 35,796 | 35,802 | 35,603 | 35,389 | 35,337 | 34,458 | 33,680 | 32,595 | 31,629 | 31,841 | 28,496 | 24,425 |
Belastingschulden
| 0 | 2,078 | 4,440 | 1,177 | 2,140 | 2,215 | 4,654 | 3,888 | 4,584 | 2,542 | 5,475 | 3,597 | 2,584 | 1,172 | 649 | 169 | 423 | 238 | 389 | 168 | 785 | 596 | 2,615 | 571 | 2,215 | 887 | 1,650 | 864 | 2,441 | 738 | 2,167 | 855 | 1,621 | 153 | 2,205 | 911 | 1,942 | 643 | 3,062 | 1,614 | 1,415 | 573 | 1,537 | 730 | 595 | 228 | 149 | 59 | 292 | 142 | 2,456 | 1,755 | 2,085 | 516 | 2,664 | 938 | 403 | 168 | 84 | 49 | 53 | 154 | 2,130 |
Uitgestelde opbrengsten
| 3,395 | 2,078 | 18 | 2,223 | 4,456 | 3,378 | 27,599 | 5,049 | 6,801 | 3,649 | 28,424 | 4,585 | 4,076 | 1,967 | 20,871 | 1,017 | 2,114 | 1,116 | 26,951 | 1,254 | 3,131 | 1,814 | 23,293 | 1,757 | 4,406 | 1,979 | 14,785 | 2,057 | 4,643 | 1,829 | 14,293 | 2,094 | 3,806 | 1,276 | 15,619 | 2,034 | 3,949 | 1,655 | 14,504 | 2,732 | 3,326 | 1,573 | 12,503 | 1,754 | 2,026 | 939 | 10,628 | 866 | 2,484 | 1,269 | 11,727 | 3,025 | 4,415 | 1,703 | 11,094 | 2,185 | 1,716 | 822 | 5,661 | 737 | 1,780 | 5,673 | 3,199 |
Overige kortlopende verplichtingen
| 19,479 | 24,390 | 32,165 | 25,229 | 23,690 | 26,369 | 5,518 | 25,251 | 22,336 | 24,964 | 2,714 | 22,735 | 19,876 | 24,475 | 3,050 | 20,166 | 18,374 | 23,086 | 2,916 | 26,030 | 25,362 | 24,489 | 4,334 | 16,474 | 14,675 | 13,398 | 974 | 14,206 | 12,729 | 10,622 | 773 | 13,148 | 10,331 | 11,510 | 1,320 | 14,292 | 11,548 | 10,181 | 1,800 | 14,664 | 11,766 | 9,690 | 1,209 | 12,031 | 10,166 | 9,565 | 697 | 13,405 | 17,719 | 20,942 | 701 | 17,612 | 14,763 | 12,469 | 903 | 17,643 | 13,692 | 10,159 | 354 | 12,290 | 9,512 | 1,066 | 14,109 |
Totaal kortlopende verplichtingen
| 126,398 | 140,046 | 136,694 | 141,408 | 141,145 | 150,896 | 147,391 | 141,692 | 137,957 | 145,463 | 130,237 | 133,931 | 117,703 | 118,555 | 99,640 | 82,758 | 80,466 | 81,998 | 90,585 | 90,926 | 95,436 | 110,158 | 127,461 | 60,438 | 58,663 | 57,632 | 48,987 | 58,003 | 64,814 | 57,679 | 49,292 | 49,716 | 52,369 | 51,153 | 57,359 | 57,921 | 57,696 | 57,145 | 66,274 | 69,642 | 69,095 | 72,718 | 73,283 | 73,111 | 67,516 | 61,314 | 65,057 | 65,833 | 74,255 | 80,994 | 78,165 | 74,243 | 71,186 | 65,862 | 70,678 | 71,910 | 64,848 | 57,401 | 55,479 | 54,025 | 49,607 | 44,588 | 55,891 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16,000 | 16,300 | 16,300 | 11,420 | 21,495 | 21,483 | 21,570 | 27,815 | 27,901 | 29,384 | 29,324 | 19,865 | 19,899 | 21,339 | 22,428 | 33,358 | 34,455 | 34,415 | 35,934 | 35,658 | 40,183 | 40,398 | 30,508 | 30,557 | 30,598 | 30,590 | 29,229 | 13,589 | 3,589 | 3,589 | 7,789 | 7,789 | 7,789 | 7,789 | 7,789 | 14,789 | 17,322 | 17,322 | 18,785 | 21,785 | 23,247 | 23,423 | 25,063 | 26,980 | 30,919 | 36,496 | 33,936 | 34,113 | 35,752 | 35,929 | 34,569 | 25,746 | 20,223 | 21,400 | 22,400 | 23,400 | 24,400 | 15,400 | 15,400 | 14,039 | 14,042 | 14,079 | 14,134 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 1,438 | 0 | 0 | 0 | 8,940 | 0 | 0 | 0 | 12,440 | 0 | 0 | 0 | 13,227 | 0 | 0 | 0 | 13,954 | 0 | 0 | 0 | 11,459 | 0 | 0 | 0 | 858 | 0 | 0 | 0 | 690 | 0 | 0 | 0 | 643 | 0 | 0 | 0 | 639 | 0 | 0 | 0 | 789 | 0 | 0 | 0 | 1,220 | 0 | 0 | 0 | 1,584 | 0 | 0 | 0 | 1,742 | 0 | 0 | 0 | 1,871 | 0 | 0 | 1,337 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 4,679 | 0 | 0 | 0 | 5,279 | 0 | 0 | 0 | 4,743 | 0 | 0 | 0 | 2,729 | 0 | 0 | 0 | 3,540 | 0 | 0 | 0 | 4,324 | 0 | 0 | 0 | 2,086 | 0 | 0 | 0 | 2,301 | 0 | 0 | 0 | 767 | 0 | 0 | 0 | 2,683 | 0 | 0 | 0 | 1,245 | 0 | 0 | 0 | 1,112 | 0 | 0 | 0 | 747 | 0 | 0 | 0 | 483 | 0 | 0 | 0 | 251 | 0 | 0 | 391 | 0 |
Overige niet-vlottende verplichtingen
| 17,813 | 18,537 | 10,995 | 18,425 | 16,763 | 16,536 | 2,015 | 14,810 | 16,257 | 18,395 | 2,324 | 19,386 | 18,954 | 18,952 | 1,450 | 19,475 | 19,510 | 18,380 | 1,748 | 17,229 | 17,428 | 17,382 | 296 | 3,011 | 3,385 | 3,642 | 173 | 3,419 | 3,085 | 3,188 | 230 | 1,840 | 1,596 | 1,419 | 202 | 3,258 | 3,212 | 3,839 | 220 | 2,399 | 2,462 | 2,192 | 239 | 2,727 | 2,430 | 2,616 | 296 | 2,320 | 1,973 | 2,468 | 306 | 2,360 | 2,268 | 2,580 | 319 | 2,502 | 2,480 | 2,548 | 317 | 2,357 | 1,979 | 356 | 1,975 |
Totaal niet-vlottende verplichtingen
| 33,813 | 34,837 | 33,412 | 29,845 | 38,258 | 38,019 | 37,804 | 42,625 | 44,158 | 47,779 | 48,831 | 39,251 | 38,853 | 40,291 | 39,834 | 52,833 | 53,965 | 52,795 | 55,176 | 52,887 | 57,611 | 57,780 | 46,587 | 33,568 | 33,983 | 34,232 | 32,346 | 17,008 | 6,674 | 6,777 | 11,010 | 9,629 | 9,385 | 9,208 | 9,401 | 18,047 | 20,534 | 21,161 | 22,327 | 24,184 | 25,709 | 25,615 | 27,336 | 29,707 | 33,349 | 39,112 | 36,564 | 36,433 | 37,725 | 38,397 | 37,206 | 28,106 | 22,491 | 23,980 | 24,944 | 25,902 | 26,880 | 17,948 | 17,839 | 16,396 | 16,021 | 16,163 | 16,109 |
Totaal passiva
| 160,211 | 174,883 | 170,106 | 171,253 | 179,403 | 188,915 | 185,195 | 184,317 | 182,115 | 193,242 | 179,068 | 173,182 | 156,556 | 158,846 | 139,474 | 135,591 | 134,431 | 134,793 | 145,761 | 143,813 | 153,047 | 167,938 | 174,048 | 94,006 | 92,646 | 91,864 | 81,333 | 75,011 | 71,488 | 64,456 | 60,302 | 59,345 | 61,754 | 60,361 | 66,760 | 75,968 | 78,230 | 78,306 | 88,601 | 93,826 | 94,804 | 98,333 | 100,619 | 102,818 | 100,865 | 100,426 | 101,621 | 102,266 | 111,980 | 119,391 | 115,371 | 102,349 | 93,677 | 89,842 | 95,622 | 97,812 | 91,728 | 75,349 | 73,318 | 70,421 | 65,628 | 60,751 | 72,000 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 46,865 | 0 | 0 | 0 | 0 | 205,787 | 0 | 0 | 0 | 195,420 | 190,991 | 185,881 | 185,468 | 0 | 0 | 8,159 | 9,245 | 12,559 | 6,697 | 7,723 | 3,716 | 794 | 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
| 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 53,800 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 | 20,182 |
Ingehouden winsten
| 105,624 | 106,121 | 105,724 | 102,983 | 103,811 | 102,883 | 101,027 | 95,045 | 93,151 | 90,161 | 85,732 | 80,622 | 80,207 | 78,999 | 72,923 | 73,943 | 76,483 | 78,327 | 79,793 | 83,540 | 85,745 | 86,154 | 85,715 | 85,176 | 84,504 | 83,431 | 80,249 | 79,235 | 78,554 | 76,615 | 75,502 | 73,485 | 71,670 | 70,143 | 69,491 | 68,273 | 66,983 | 65,315 | 64,171 | 62,419 | 60,645 | 59,797 | 58,056 | 57,493 | 56,995 | 56,028 | 54,474 | 54,848 | 55,630 | 55,042 | 54,933 | 53,834 | 52,896 | 51,339 | 50,138 | 48,417 | 47,168 | 44,775 | 43,123 | 41,553 | 41,252 | 45,869 | 51,974 |
Overige gereserveerde algehele resultaten
| 19,488 | 25,735 | 18,352 | 18,099 | 15,994 | 11,769 | 8,074 | 7,209 | 12,451 | 10,623 | 6,002 | 1,801 | 2,426 | 3,132 | 206 | -8,159 | -9,245 | -12,559 | -6,697 | -7,723 | -3,716 | -794 | 2,210 | 4,174 | 5,582 | 5,432 | 6,414 | 7,686 | 6,306 | 5,921 | 5,950 | 1,737 | 276 | 440 | 1,878 | 6,033 | 5,978 | 8,439 | 7,659 | 4,229 | 3,433 | 3,326 | 3,135 | 4,275 | 3,566 | 2,532 | 1,158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3 | 46,866 | 48,791 | 48,793 | 48,792 | -156,683 | 51,472 | 51,454 | 51,457 | -143,961 | -139,532 | -134,422 | -134,007 | 51,464 | 51,463 | 43,306 | 42,219 | 38,908 | 44,770 | 43,744 | 48,821 | 53,126 | 53,972 | 20,744 | 20,699 | 20,749 | 20,752 | 20,738 | 20,704 | 20,691 | 20,694 | 20,744 | 20,748 | 20,754 | 20,755 | 20,758 | 20,768 | 20,779 | 20,784 | 20,786 | 20,786 | 20,812 | 20,815 | 20,816 | 20,819 | 20,822 | 20,824 | 20,781 | 20,476 | 20,990 | 21,443 | 20,286 | 20,913 | 22,094 | 21,862 | 22,014 | 21,399 | 21,647 | 22,706 | 22,275 | 21,899 | 20,560 | 20,460 |
Totaal eigen vermogen van aandeelhouders
| 225,780 | 232,522 | 226,667 | 223,675 | 222,397 | 217,556 | 214,373 | 207,508 | 210,859 | 206,043 | 196,993 | 187,682 | 187,894 | 187,395 | 178,392 | 171,049 | 172,502 | 171,035 | 178,363 | 181,084 | 188,366 | 193,080 | 195,697 | 130,276 | 130,967 | 129,794 | 127,597 | 127,841 | 125,746 | 123,409 | 122,328 | 116,148 | 112,876 | 111,519 | 112,306 | 115,246 | 113,911 | 114,715 | 112,796 | 107,616 | 105,046 | 104,117 | 102,188 | 102,766 | 101,562 | 99,564 | 96,638 | 95,811 | 96,288 | 96,214 | 96,558 | 94,302 | 93,991 | 93,615 | 92,182 | 90,613 | 88,749 | 86,604 | 86,011 | 84,010 | 83,333 | 86,611 | 92,616 |
Totaal eigen vermogen
| 227,224 | 234,007 | 228,597 | 225,699 | 224,372 | 219,093 | 216,023 | 209,450 | 212,814 | 207,937 | 198,843 | 189,432 | 189,555 | 189,028 | 179,886 | 174,181 | 175,776 | 174,523 | 182,202 | 185,035 | 192,524 | 197,514 | 200,198 | 134,004 | 134,869 | 133,774 | 128,957 | 129,240 | 127,014 | 124,230 | 123,142 | 116,877 | 113,616 | 112,324 | 113,138 | 116,092 | 114,793 | 115,576 | 113,642 | 108,381 | 105,745 | 104,821 | 102,903 | 103,413 | 102,186 | 100,136 | 97,150 | 96,279 | 96,751 | 96,686 | 96,993 | 94,730 | 94,428 | 94,045 | 92,591 | 91,027 | 89,166 | 87,026 | 86,414 | 84,399 | 83,739 | 87,027 | 93,113 |
Totaal passiva en aandeelhoudersvermogen
| 387,437 | 408,890 | 398,703 | 396,952 | 403,775 | 408,008 | 401,218 | 393,767 | 394,929 | 401,179 | 377,911 | 362,614 | 346,111 | 347,874 | 319,360 | 309,772 | 310,207 | 309,316 | 327,963 | 328,848 | 345,571 | 365,452 | 374,246 | 228,010 | 227,515 | 225,638 | 210,290 | 204,251 | 198,502 | 188,686 | 183,444 | 176,222 | 175,370 | 172,685 | 179,898 | 192,060 | 193,023 | 193,882 | 202,243 | 202,207 | 200,549 | 203,154 | 203,522 | 206,231 | 203,051 | 200,562 | 198,771 | 198,545 | 208,731 | 216,077 | 212,364 | 197,079 | 188,105 | 183,887 | 188,213 | 188,839 | 180,894 | 162,375 | 159,732 | 154,820 | 149,367 | 147,778 | 165,113 |