Amano Corporation
TSE:6436.T
4389 (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
| 65,158 | 58,871 | 51,649 | 58,938 | 58,940 | 59,633 | 62,399 | 59,586 | 60,478 | 58,324 | 60,337 | 56,793 | 59,684 | 57,774 | 56,432 | 53,702 | 53,615 | 52,839 | 54,973 | 48,248 | 47,905 | 45,037 | 45,558 | 42,569 | 43,341 | 41,409 | 44,525 | 41,784 | 40,466 | 38,717 | 38,940 | 33,579 | 36,104 | 35,066 | 36,888 | 33,895 | 37,610 | 34,890 | 35,126 | 32,701 | 34,185 | 33,913 | 35,014 | 31,881 | 32,863 | 30,982 | 29,175 | 28,620 | 30,572 | 30,135 | 28,056 | 26,851 | 28,845 | 27,226 | 27,264 | 25,025 | 25,932 | 25,196 | 23,675 | 20,136 | 22,728 | 18,719 | 16,376 |
Kortetermijnbeleggingen
| 1,348 | 2,742 | 13,653 | 3,211 | 3,062 | 2,634 | 3,357 | 3,465 | 3,372 | 3,339 | 3,219 | 3,190 | 3,059 | 2,827 | 2,556 | 2,536 | 2,216 | 1,684 | 1,743 | 1,721 | 1,190 | 1,188 | 1,184 | 1,240 | 1,228 | 1,368 | 1,377 | 1,233 | 1,327 | 1,353 | 1,435 | 1,372 | 1,375 | 1,407 | 1,527 | 1,387 | 1,801 | 1,912 | 1,871 | 1,801 | 1,733 | 1,697 | 1,658 | 1,797 | 1,464 | 1,302 | 1,241 | 1,180 | 1,120 | 1,260 | 1,074 | 1,166 | 1,255 | 1,204 | 1,189 | 1,199 | 1,189 | 1,217 | 1,226 | 1,225 | 1,232 | 1,191 | 1,223 |
Liquide middelen en kortetermijnbeleggingen
| 66,506 | 61,613 | 65,302 | 62,149 | 62,002 | 62,267 | 65,756 | 63,051 | 63,850 | 61,663 | 63,556 | 59,983 | 62,743 | 60,601 | 58,988 | 56,238 | 55,831 | 54,523 | 56,716 | 49,969 | 49,095 | 46,225 | 46,742 | 43,809 | 44,569 | 42,777 | 45,902 | 43,017 | 41,793 | 40,070 | 40,375 | 34,951 | 37,479 | 36,473 | 38,415 | 35,282 | 39,411 | 36,802 | 36,997 | 34,502 | 35,918 | 35,610 | 36,672 | 33,678 | 34,327 | 32,284 | 30,416 | 29,800 | 31,692 | 31,395 | 29,130 | 28,017 | 30,100 | 28,430 | 28,453 | 26,224 | 27,121 | 26,413 | 24,901 | 21,361 | 23,960 | 19,910 | 17,599 |
Nettovorderingen
| 34,826 | 32,353 | 35,645 | 30,274 | 30,591 | 26,318 | 30,958 | 24,601 | 24,882 | 23,286 | 27,995 | 22,712 | 22,932 | 21,981 | 27,175 | 23,601 | 23,924 | 23,802 | 31,392 | 27,935 | 30,715 | 30,240 | 35,367 | 28,769 | 30,205 | 28,100 | 35,470 | 29,355 | 31,320 | 29,918 | 35,599 | 31,088 | 30,667 | 30,526 | 36,359 | 30,759 | 30,398 | 28,460 | 34,368 | 26,958 | 25,696 | 23,786 | 29,829 | 23,876 | 23,366 | 22,686 | 26,155 | 22,194 | 22,934 | 22,465 | 25,200 | 20,863 | 20,957 | 20,474 | 22,465 | 20,346 | 20,342 | 18,953 | 22,239 | 19,615 | 20,421 | 24,964 | 25,327 |
Voorraad
| 16,935 | 16,788 | 15,189 | 17,145 | 16,148 | 15,327 | 13,410 | 14,925 | 12,938 | 12,062 | 9,987 | 11,045 | 9,839 | 10,004 | 8,852 | 10,153 | 9,828 | 10,399 | 9,700 | 11,589 | 11,010 | 11,552 | 10,184 | 11,859 | 10,840 | 10,780 | 9,729 | 10,735 | 10,487 | 10,388 | 9,457 | 9,885 | 9,368 | 9,883 | 8,858 | 10,095 | 9,616 | 10,252 | 8,614 | 9,801 | 8,545 | 8,365 | 7,118 | 9,005 | 8,179 | 7,919 | 6,696 | 7,187 | 6,576 | 6,821 | 6,189 | 7,367 | 7,158 | 7,050 | 6,326 | 6,775 | 6,399 | 6,778 | 6,016 | 6,861 | 6,548 | 6,483 | 8,379 |
Overige vlottende activa
| 7,107 | 7,934 | 4,756 | 5,794 | 5,375 | 5,504 | 3,625 | 5,427 | 5,225 | 5,519 | 3,999 | 4,838 | 4,647 | 5,013 | 3,585 | 4,981 | 4,548 | 4,971 | 2,650 | 3,763 | 3,678 | 4,215 | 3,156 | 4,392 | 3,841 | 3,919 | 2,802 | 3,320 | 3,266 | 3,464 | 2,207 | 2,804 | 2,755 | 3,132 | 2,243 | 2,642 | 2,540 | 3,166 | 1,654 | 2,829 | 2,450 | 2,574 | 1,152 | 1,708 | 1,654 | 1,984 | 1,986 | 1,779 | 1,785 | 2,215 | 1,747 | 1,947 | 1,892 | 2,314 | 1,545 | 2,029 | 1,740 | 2,482 | 1,579 | 2,213 | 1,634 | 1,282 | 2,431 |
Totaal vlottende activa
| 125,374 | 118,688 | 120,892 | 115,362 | 114,116 | 109,416 | 113,749 | 108,004 | 106,895 | 102,530 | 105,537 | 98,578 | 100,161 | 97,599 | 98,600 | 94,973 | 94,131 | 93,695 | 100,458 | 93,256 | 94,498 | 92,232 | 95,449 | 88,829 | 89,455 | 85,576 | 93,903 | 86,427 | 86,866 | 83,840 | 87,638 | 78,728 | 80,269 | 80,014 | 85,875 | 78,778 | 81,965 | 78,680 | 81,633 | 74,090 | 72,609 | 70,335 | 74,771 | 68,267 | 67,526 | 64,873 | 65,253 | 60,960 | 62,987 | 62,896 | 62,266 | 58,194 | 60,107 | 58,268 | 58,789 | 55,374 | 55,602 | 54,626 | 54,735 | 50,050 | 52,563 | 52,639 | 53,736 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 32,749 | 30,918 | 31,096 | 32,127 | 31,816 | 29,619 | 29,135 | 27,371 | 26,476 | 26,053 | 25,780 | 25,562 | 25,938 | 25,766 | 25,592 | 26,210 | 26,914 | 26,744 | 26,069 | 24,343 | 24,690 | 24,397 | 22,111 | 22,132 | 23,663 | 23,558 | 23,980 | 23,684 | 23,639 | 23,538 | 23,689 | 23,359 | 23,537 | 23,587 | 23,589 | 23,803 | 23,712 | 23,676 | 24,021 | 23,985 | 23,882 | 24,037 | 24,244 | 23,868 | 23,904 | 24,097 | 22,985 | 22,841 | 23,000 | 23,147 | 22,375 | 22,531 | 22,781 | 22,874 | 22,456 | 22,694 | 22,769 | 23,013 | 22,956 | 22,967 | 23,223 | 22,847 | 21,924 |
Goodwill
| 1,798 | 1,832 | 1,884 | 1,348 | 2,111 | 1,183 | 1,214 | 1,301 | 1,384 | 1,405 | 1,417 | 1,484 | 1,578 | 1,650 | 1,612 | 1,667 | 1,716 | 1,786 | 1,918 | 2,171 | 2,374 | 2,557 | 2,734 | 2,982 | 3,028 | 3,192 | 2,895 | 2,950 | 2,943 | 2,927 | 3,165 | 3,044 | 3,224 | 3,747 | 4,088 | 4,369 | 4,263 | 4,277 | 4,866 | 4,842 | 4,923 | 5,226 | 5,128 | 4,852 | 4,934 | 4,806 | 4,679 | 4,252 | 4,369 | 4,904 | 4,677 | 4,929 | 5,604 | 5,854 | 5,455 | 5,792 | 5,849 | 6,721 | 6,776 | 6,901 | 7,343 | 7,401 | 8,760 |
Immateriële activa
| 7,490 | 7,168 | 6,858 | 6,863 | 5,943 | 5,682 | 5,626 | 5,856 | 5,865 | 5,780 | 5,832 | 6,032 | 6,201 | 6,448 | 6,495 | 7,927 | 8,222 | 8,685 | 9,021 | 9,105 | 9,371 | 9,738 | 10,048 | 10,552 | 10,726 | 10,797 | 9,472 | 9,523 | 9,511 | 9,432 | 9,325 | 8,935 | 8,904 | 9,070 | 9,188 | 8,896 | 8,572 | 7,820 | 7,413 | 6,933 | 6,702 | 6,755 | 5,227 | 5,047 | 5,171 | 5,002 | 3,802 | 3,547 | 3,414 | 3,271 | 3,211 | 3,308 | 3,665 | 3,978 | 4,332 | 4,784 | 5,138 | 5,701 | 5,123 | 5,483 | 6,003 | 6,133 | 6,575 |
Goodwill en immateriële activa
| 9,288 | 9,000 | 8,742 | 8,211 | 8,054 | 6,865 | 6,840 | 7,157 | 7,249 | 7,185 | 7,249 | 7,516 | 7,779 | 8,098 | 8,107 | 9,594 | 9,938 | 10,471 | 10,939 | 11,276 | 11,745 | 12,295 | 12,782 | 13,534 | 13,754 | 13,989 | 12,367 | 12,473 | 12,454 | 12,359 | 12,490 | 11,979 | 12,128 | 12,817 | 13,276 | 13,265 | 12,835 | 12,097 | 12,279 | 11,775 | 11,625 | 11,981 | 10,355 | 9,899 | 10,105 | 9,808 | 8,481 | 7,799 | 7,783 | 8,175 | 7,888 | 8,237 | 9,269 | 9,832 | 9,787 | 10,576 | 10,987 | 12,422 | 11,899 | 12,384 | 13,346 | 13,534 | 15,335 |
Langetermijnbeleggingen
| 17,151 | 22,731 | 17,288 | 13,339 | 20,865 | 20,032 | 11,617 | 12,040 | 11,658 | 18,653 | 18,271 | 17,614 | 16,175 | 9,121 | 9,694 | 6,852 | 8,369 | 8,749 | 8,585 | 10,190 | 10,357 | 9,828 | 10,362 | 9,759 | 10,450 | 9,797 | 9,486 | 9,610 | 8,671 | 8,632 | 8,098 | 8,792 | 7,788 | 7,447 | 7,832 | 8,398 | 5,432 | 7,384 | 7,172 | 6,547 | 6,411 | 6,390 | 6,476 | 6,450 | 6,679 | 6,779 | 6,709 | 5,052 | 3,172 | 2,863 | 3,200 | 2,897 | 3,065 | 3,611 | 3,628 | 3,457 | 3,149 | 3,177 | 3,288 | 3,197 | 2,937 | 3,333 | 4,642 |
Belastingvorderingen
| 2,151 | 1,717 | 2,071 | 2,085 | 2,060 | 2,142 | 2,591 | 2,241 | 2,365 | 2,331 | 2,505 | 2,478 | 2,378 | 2,510 | 2,403 | 2,821 | 2,927 | 2,964 | 3,086 | 2,167 | 2,272 | 2,458 | 2,320 | 2,808 | 2,414 | 2,506 | 938 | 1,029 | 1,274 | 1,196 | 1,273 | 1,275 | 1,536 | 1,699 | 1,646 | 1,245 | 1,494 | 1,339 | 1,423 | 1,363 | 1,500 | 1,545 | 2,152 | 1,599 | 1,685 | 1,698 | 1,740 | 1,845 | 1,962 | 1,951 | 1,853 | 2,367 | 2,303 | 2,194 | 2,069 | 2,203 | 2,380 | 2,450 | 2,333 | 2,733 | 2,597 | 2,598 | 2,995 |
Overige niet-vlottende activa
| 4,550 | 1 | 4,496 | 7,651 | -3 | -3 | 7,315 | 7,038 | 7,019 | -2 | -2 | -2 | -2 | 6,429 | 6,159 | 6,102 | 5,615 | 4,890 | 5,136 | 5,074 | 4,459 | 4,371 | 4,580 | 4,627 | 4,648 | 4,675 | 4,768 | 4,589 | 4,654 | 4,618 | 4,697 | 4,518 | 4,522 | 4,738 | 4,743 | 4,518 | 4,998 | 5,173 | 5,026 | 4,846 | 4,762 | 4,815 | 4,834 | 4,984 | 4,624 | 4,657 | 4,303 | 4,234 | 5,640 | 6,019 | 5,895 | 6,141 | 6,464 | 6,305 | 6,203 | 6,427 | 6,634 | 6,747 | 5,476 | 6,883 | 6,808 | 7,241 | 7,774 |
Totaal niet-vlottende activa
| 65,889 | 64,367 | 63,693 | 63,413 | 62,792 | 58,655 | 57,498 | 55,847 | 54,767 | 54,220 | 53,803 | 53,168 | 52,268 | 51,924 | 51,955 | 51,579 | 53,763 | 53,818 | 53,815 | 53,050 | 53,523 | 53,349 | 52,155 | 52,860 | 54,929 | 54,525 | 51,539 | 51,385 | 50,692 | 50,343 | 50,247 | 49,923 | 49,511 | 50,288 | 51,086 | 51,229 | 48,471 | 49,669 | 49,921 | 48,516 | 48,180 | 48,768 | 48,061 | 46,800 | 46,997 | 47,039 | 44,218 | 41,771 | 41,557 | 42,155 | 41,211 | 42,173 | 43,882 | 44,816 | 44,143 | 45,357 | 45,919 | 47,809 | 45,952 | 48,164 | 48,911 | 49,553 | 52,670 |
Totaal activa
| 191,263 | 183,055 | 184,585 | 178,778 | 176,912 | 168,075 | 171,250 | 163,857 | 161,666 | 156,754 | 159,342 | 151,749 | 152,433 | 149,528 | 150,559 | 146,556 | 147,897 | 147,517 | 154,276 | 146,309 | 148,025 | 145,585 | 147,609 | 141,693 | 144,388 | 140,104 | 145,446 | 137,814 | 137,562 | 134,186 | 137,888 | 128,656 | 129,783 | 130,306 | 136,965 | 130,011 | 130,440 | 128,354 | 131,560 | 122,613 | 120,793 | 119,109 | 122,838 | 115,071 | 114,526 | 111,915 | 109,476 | 102,735 | 104,544 | 105,051 | 103,477 | 100,367 | 103,989 | 103,084 | 102,932 | 100,731 | 101,521 | 102,435 | 100,687 | 98,214 | 101,474 | 102,192 | 106,406 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,512 | 13,037 | 13,512 | 6,662 | 6,504 | 5,833 | 6,138 | 5,763 | 5,681 | 5,093 | 5,605 | 5,251 | 4,967 | 4,913 | 5,371 | 4,742 | 4,641 | 4,793 | 6,210 | 5,408 | 6,153 | 6,000 | 7,264 | 6,602 | 6,264 | 5,526 | 7,034 | 5,444 | 6,051 | 6,029 | 7,629 | 6,468 | 5,894 | 5,905 | 7,642 | 6,405 | 5,930 | 5,632 | 7,125 | 5,878 | 5,759 | 4,847 | 6,065 | 4,651 | 4,803 | 4,628 | 5,633 | 8,629 | 9,401 | 10,385 | 10,386 | 9,651 | 9,908 | 10,110 | 10,030 | 9,040 | 8,764 | 8,828 | 9,008 | 7,515 | 7,668 | 8,959 | 9,912 |
Kortlopende schulden
| 7,238 | 989 | 5,501 | 5,565 | 5,402 | 3,685 | 4,416 | 4,156 | 4,033 | 4,114 | 3,977 | 4,023 | 3,905 | 3,543 | 3,363 | 3,507 | 3,779 | 3,661 | 3,319 | 2,693 | 2,569 | 2,650 | 1,568 | 1,626 | 1,321 | 1,381 | 1,465 | 1,989 | 2,003 | 2,045 | 1,428 | 1,473 | 1,486 | 1,501 | 2,698 | 2,678 | 2,741 | 2,734 | 1,738 | 1,729 | 1,694 | 1,852 | 1,815 | 1,685 | 1,669 | 1,607 | 1,359 | 1,289 | 1,253 | 1,212 | 1,032 | 977 | 910 | 843 | 2,254 | 2,266 | 2,231 | 2,380 | 495 | 199 | 343 | 216 | 73 |
Belastingschulden
| 0 | 3,028 | 4,100 | 1,873 | 3,108 | 1,822 | 3,523 | 1,571 | 2,805 | 1,796 | 3,426 | 1,399 | 2,231 | 1,069 | 1,445 | 770 | 1,806 | 1,152 | 3,711 | 1,541 | 2,863 | 1,577 | 3,135 | 1,027 | 2,665 | 1,477 | 3,472 | 1,641 | 2,542 | 1,237 | 2,581 | 977 | 2,065 | 1,261 | 3,332 | 1,294 | 1,993 | 1,309 | 2,295 | 642 | 1,555 | 1,014 | 3,007 | 1,235 | 1,715 | 1,020 | 1,878 | 713 | 1,552 | 929 | 2,147 | 1,157 | 1,601 | 1,024 | 2,049 | 1,375 | 1,187 | 731 | 679 | 709 | 811 | 688 | 735 |
Uitgestelde opbrengsten
| 6,761 | 3,028 | 6,979 | 3,864 | 5,706 | 3,091 | 6,419 | 2,785 | 5,027 | 3,048 | 6,123 | 2,488 | 4,374 | 2,240 | 3,914 | 1,774 | 3,840 | 2,460 | 6,683 | 2,731 | 5,120 | 2,899 | 5,796 | 2,067 | 4,783 | 2,715 | 6,079 | 2,666 | 4,612 | 2,372 | 4,875 | 1,978 | 4,106 | 2,380 | 5,680 | 2,287 | 4,037 | 2,318 | 4,281 | 1,545 | 3,548 | 2,000 | 4,982 | 2,125 | 3,542 | 1,920 | 3,658 | 1,593 | 3,428 | 1,874 | 4,029 | 2,017 | 3,347 | 1,912 | 3,832 | 2,221 | 2,947 | 1,567 | 2,326 | 1,534 | 2,476 | 2,360 | 1,726 |
Overige kortlopende verplichtingen
| 20,916 | 30,480 | 19,297 | 26,237 | 24,379 | 25,865 | 21,540 | 22,936 | 21,247 | 23,024 | 19,120 | 20,728 | 19,815 | 21,876 | 18,161 | 19,714 | 19,150 | 22,709 | 20,452 | 22,043 | 20,806 | 23,717 | 20,941 | 21,317 | 20,281 | 22,441 | 19,792 | 20,191 | 19,236 | 20,506 | 18,302 | 19,431 | 18,729 | 20,928 | 18,114 | 18,872 | 17,802 | 19,778 | 17,836 | 19,067 | 17,403 | 18,933 | 16,114 | 17,289 | 15,703 | 17,472 | 14,454 | 10,808 | 9,858 | 10,670 | 8,189 | 8,967 | 8,866 | 9,594 | 8,084 | 9,094 | 8,675 | 9,698 | 7,594 | 8,701 | 8,770 | 8,648 | 10,218 |
Totaal kortlopende verplichtingen
| 48,427 | 47,534 | 45,289 | 42,328 | 41,991 | 38,474 | 38,513 | 35,640 | 35,988 | 35,279 | 34,825 | 32,490 | 33,061 | 32,572 | 30,809 | 29,737 | 31,410 | 33,623 | 36,664 | 32,875 | 34,648 | 35,266 | 35,569 | 31,612 | 32,649 | 32,063 | 34,370 | 30,290 | 31,902 | 30,952 | 32,234 | 29,350 | 30,215 | 30,714 | 34,134 | 30,242 | 30,510 | 30,462 | 30,980 | 28,219 | 28,404 | 27,632 | 28,976 | 25,750 | 25,717 | 25,627 | 25,104 | 22,319 | 23,940 | 24,141 | 23,636 | 21,612 | 23,031 | 22,459 | 24,200 | 22,621 | 22,617 | 22,473 | 19,423 | 17,949 | 19,257 | 20,183 | 21,929 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 8,161 | 8,356 | 9,429 | 9,332 | 9,213 | 7,791 | 6,612 | 5,317 | 5,333 | 4,994 | 5,012 | 4,977 | 4,820 | 4,856 | 5,227 | 5,493 | 5,288 | 4,495 | 3,681 | 3,772 | 3,518 | 2,354 | 2,429 | 2,445 | 2,544 | 2,590 | 2,851 | 2,814 | 2,957 | 3,423 | 3,601 | 3,690 | 3,770 | 3,762 | 3,684 | 4,021 | 4,202 | 5,369 | 5,394 | 5,320 | 5,411 | 5,545 | 5,516 | 5,547 | 5,446 | 4,377 | 4,304 | 4,438 | 4,578 | 3,842 | 3,834 | 3,805 | 3,638 | 1,759 | 1,725 | 1,672 | 1,520 | 1,256 | 1,383 | 1,284 | 719 | 26 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -17 | 0 | 0 | 3,090 | 3,001 | 2,921 | 0 | 3,098 | 3,059 | 2,906 | 2,879 | 2,909 | 2,891 | 2,772 | 3,172 | 3,213 | 3,228 | 3,128 | 2,838 | 2,834 | 2,827 | 2,689 | 2,507 | 2,535 | 2,582 | 2,510 | 2,401 | 2,453 | 2,448 | 2,497 | 2,969 | 3,006 | 3,082 | 3,176 | 2,478 | 2,554 | 2,610 | 2,730 | 2,606 | 2,659 | 2,706 | 4,376 | 3,010 | 2,975 | 2,940 | 2,888 | 2,918 | 3,017 | 3,166 | 3,223 | 3,339 | 3,462 | 3,587 | 3,742 | 3,903 | 3,959 | 4,073 | 4,424 | 4,605 | 4,686 | 5,139 | 5,901 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4 | 17 | 23 | 0 | 5 | 10 | 16 | 0 | 2 | 7 | 12 | 121 | 125 | 130 | 128 | 114 | 121 | 129 | 136 | 42 | 50 | 60 | 43 | 7 | 7 | 5 | 12 | 9 | 9 | 8 | 8 | 9 | 9 | 9 | 9 | 13 | 13 | 13 | 13 | 104 | 105 | 116 | 122 | 121 | 127 | 133 | 247 | 183 | 191 | 366 | 302 | 53 | 78 | 308 | 300 | 281 | 296 | 357 | 362 | 469 | 389 | 394 | 464 |
Overige niet-vlottende verplichtingen
| 11,724 | 3,006 | 2,810 | 3,652 | 550 | 395 | 372 | 3,502 | 383 | 330 | 334 | 314 | 446 | 410 | 409 | 369 | 365 | 359 | 375 | 380 | 396 | 409 | 362 | 370 | 329 | 292 | 330 | 325 | 330 | 304 | 305 | 243 | 250 | 280 | 278 | 278 | 312 | 273 | 320 | 315 | 289 | 306 | 337 | 207 | 205 | 207 | 143 | 139 | 185 | 258 | 283 | 301 | 342 | 391 | 370 | 392 | 416 | 480 | 255 | 270 | 278 | 363 | 469 |
Totaal niet-vlottende verplichtingen
| 11,728 | 11,167 | 11,189 | 13,081 | 12,977 | 12,619 | 11,100 | 10,114 | 8,800 | 8,729 | 8,246 | 8,326 | 8,457 | 8,251 | 8,165 | 8,882 | 9,192 | 9,004 | 8,134 | 6,941 | 7,052 | 6,814 | 5,448 | 5,313 | 5,316 | 5,423 | 5,442 | 5,586 | 5,606 | 5,717 | 6,233 | 6,822 | 6,955 | 7,141 | 7,225 | 6,453 | 6,900 | 7,098 | 8,432 | 8,419 | 8,373 | 8,539 | 10,380 | 8,854 | 8,854 | 8,726 | 7,655 | 7,544 | 7,831 | 8,368 | 7,650 | 7,527 | 7,687 | 7,924 | 6,171 | 6,301 | 6,343 | 6,430 | 6,297 | 6,727 | 6,637 | 6,615 | 6,860 |
Totaal passiva
| 60,155 | 58,701 | 56,478 | 55,409 | 54,968 | 51,093 | 49,613 | 45,754 | 44,788 | 44,008 | 43,071 | 40,816 | 41,518 | 40,823 | 38,974 | 38,619 | 40,602 | 42,627 | 44,798 | 39,816 | 41,700 | 42,080 | 41,017 | 36,925 | 37,965 | 37,486 | 39,812 | 35,876 | 37,508 | 36,669 | 38,467 | 36,172 | 37,170 | 37,855 | 41,359 | 36,695 | 37,410 | 37,560 | 39,412 | 36,638 | 36,777 | 36,171 | 39,356 | 34,604 | 34,571 | 34,353 | 32,759 | 29,863 | 31,771 | 32,509 | 31,286 | 29,139 | 30,718 | 30,383 | 30,371 | 28,922 | 28,960 | 28,903 | 25,720 | 24,676 | 25,894 | 26,798 | 28,789 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 4,831 | 0 | 0 | 0 | 114,685 | 113,189 | 0 | 0 | 0 | 111,568 | 117,230 | 112,978 | 112,542 | 2,771 | 3,986 | 5,047 | 5,264 | 5,447 | 4,817 | 4,345 | 4,094 | 3,599 | 3,216 | 2,277 | 2,190 | 2,917 | 1,689 | 1,970 | 2,983 | 3,297 | 2,585 | 5,736 | 6,102 | 3,759 | 2,043 | 1,183 | 766 | 1,022 | 350 | 2,688 | 4,325 | 4,159 | 3,718 | 4,392 | 4,743 | 5,705 | 7,023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 | 18,239 |
Ingehouden winsten
| 94,784 | 89,223 | 94,510 | 90,463 | 89,826 | 85,827 | 90,133 | 85,122 | 84,746 | 81,810 | 86,244 | 82,021 | 81,584 | 78,771 | 81,749 | 79,197 | 78,750 | 76,343 | 80,204 | 76,787 | 76,418 | 73,159 | 75,866 | 71,999 | 72,453 | 69,390 | 71,140 | 67,768 | 66,941 | 63,909 | 65,075 | 61,350 | 60,872 | 58,360 | 59,757 | 56,644 | 55,950 | 53,982 | 54,645 | 50,677 | 50,421 | 49,194 | 49,298 | 47,022 | 46,888 | 45,485 | 49,385 | 47,916 | 48,035 | 46,814 | 47,391 | 46,740 | 47,308 | 46,315 | 46,968 | 45,569 | 45,378 | 44,828 | 45,895 | 44,795 | 45,934 | 47,044 | 46,578 |
Overige gereserveerde algehele resultaten
| 12,757 | 10,981 | 8,224 | 7,576 | 6,825 | 3,403 | 2,110 | 3,601 | 2,766 | 382 | -1,711 | -2,756 | -2,359 | -2,771 | -3,986 | -5,047 | -5,264 | -5,447 | -4,817 | -4,345 | -4,094 | -3,599 | -3,216 | -2,277 | -2,190 | -2,917 | -1,689 | -1,970 | -2,983 | -3,297 | -2,585 | -5,736 | -6,102 | -3,759 | -2,043 | -1,183 | -766 | -1,022 | -350 | -2,688 | -4,325 | -4,159 | -3,718 | -4,392 | -4,743 | -5,705 | -7,023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2 | 5,479 | 6,628 | 6,627 | -108,065 | -104,066 | 10,273 | 10,274 | 10,276 | -100,049 | -104,483 | -100,260 | -99,823 | 10,957 | 10,864 | 9,803 | 9,585 | 9,622 | 10,252 | 10,725 | 10,977 | 11,472 | 11,857 | 13,946 | 15,209 | 14,483 | 15,712 | 15,433 | 14,422 | 14,936 | 15,649 | 12,500 | 13,132 | 15,477 | 17,194 | 18,054 | 18,471 | 18,217 | 18,889 | 16,552 | 14,915 | 15,082 | 15,523 | 14,850 | 14,501 | 13,537 | 8,825 | 6,480 | 6,288 | 7,278 | 6,375 | 6,077 | 7,552 | 7,981 | 7,195 | 7,848 | 7,817 | 9,381 | 9,767 | 9,497 | 10,416 | 9,179 | 11,873 |
Totaal eigen vermogen van aandeelhouders
| 130,613 | 123,922 | 127,601 | 122,905 | 121,510 | 116,592 | 120,755 | 117,236 | 116,027 | 111,950 | 115,519 | 110,222 | 110,183 | 107,967 | 110,852 | 107,239 | 106,574 | 104,204 | 108,695 | 105,751 | 105,634 | 102,870 | 105,962 | 104,184 | 105,901 | 102,112 | 105,091 | 101,440 | 99,602 | 97,084 | 98,963 | 92,089 | 92,243 | 92,076 | 95,190 | 92,937 | 92,660 | 90,438 | 91,773 | 85,468 | 83,575 | 82,515 | 83,060 | 80,111 | 79,628 | 77,261 | 76,449 | 72,635 | 72,562 | 72,331 | 72,005 | 71,056 | 73,099 | 72,535 | 72,402 | 71,656 | 71,434 | 72,448 | 73,901 | 72,531 | 74,589 | 74,462 | 76,690 |
Totaal eigen vermogen
| 131,104 | 124,354 | 128,103 | 123,369 | 121,944 | 116,982 | 121,637 | 118,103 | 116,878 | 112,746 | 116,271 | 110,933 | 110,915 | 108,705 | 111,585 | 107,937 | 107,295 | 104,890 | 109,478 | 106,493 | 106,325 | 103,505 | 106,592 | 104,768 | 106,423 | 102,618 | 105,634 | 101,938 | 100,054 | 97,517 | 99,421 | 92,484 | 92,613 | 92,451 | 95,606 | 93,316 | 93,030 | 90,794 | 92,148 | 85,975 | 84,016 | 82,938 | 83,482 | 80,467 | 79,955 | 77,562 | 76,717 | 72,872 | 72,773 | 72,542 | 72,191 | 71,228 | 73,271 | 72,701 | 72,561 | 71,809 | 72,561 | 73,532 | 74,967 | 73,538 | 75,580 | 75,394 | 77,617 |
Totaal passiva en aandeelhoudersvermogen
| 191,263 | 183,055 | 184,581 | 178,778 | 176,912 | 168,075 | 171,250 | 163,857 | 161,666 | 156,754 | 159,342 | 151,749 | 152,433 | 149,528 | 150,559 | 146,556 | 147,897 | 147,517 | 154,276 | 146,309 | 148,025 | 145,585 | 147,609 | 141,693 | 144,388 | 140,104 | 145,446 | 137,814 | 137,562 | 134,186 | 137,888 | 128,656 | 129,783 | 130,306 | 136,965 | 130,011 | 130,440 | 128,354 | 131,560 | 122,613 | 120,793 | 119,109 | 122,838 | 115,071 | 114,526 | 111,915 | 109,476 | 102,735 | 104,544 | 105,051 | 103,477 | 100,367 | 103,989 | 103,084 | 102,932 | 100,731 | 101,521 | 102,435 | 100,687 | 98,214 | 101,474 | 102,192 | 106,406 |