Sanoyas Holdings Corporation
TSE:7022.T
161 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 3,817 | 3,232 | 1,566 | 3,379 | 4,050 | 3,384 | 1,389 | 3,589 | 3,825 | 4,695 | 3,436 | 6,302 | 5,809 | 6,558 | 5,612 | 16,305 | 10,527 | 15,065 | 15,623 | 19,383 | 15,711 | 17,093 | 20,108 | 17,189 | 20,393 | 20,143 | 23,019 | 21,701 | 24,490 | 20,159 | 18,261 | 18,131 | 21,929 | 22,478 | 20,155 | 19,224 | 22,217 | 26,127 | 24,256 | 21,064 | 24,429 | 21,656 | 21,404 | 15,612 | 20,746 | 23,391 | 27,712 | 18,815 | 24,112 | 22,289 | 25,431 | 16,998 | 24,014 | 28,733 | 28,902 | 33,907 | 34,951 | 33,438 | 32,790 | 31,595 | 29,050 | 22,654 |
Kortetermijnbeleggingen
| 0 | 0 | 60 | -280 | -282 | -478 | -278 | -279 | -282 | -478 | -494 | -625 | -624 | -320 | -308 | -662 | -663 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | -811 | -822 | -809 | -761 | -729 | -694 | -637 | -608 | -595 | -570 | -577 | -450 | -383 | -247 | -210 | -177 | -153 | -78 | -92 | -93 | -93 | 90 | -110 | -130 | -130 | 0 | 0 | 0 | 50 | 50 | 0 | 0 | -174 | 0 | 0 | -202 |
Liquide middelen en kortetermijnbeleggingen
| 3,817 | 3,232 | 1,626 | 3,379 | 4,050 | 3,384 | 1,389 | 3,589 | 3,825 | 4,695 | 3,436 | 6,302 | 5,809 | 6,558 | 5,612 | 16,305 | 10,527 | 15,565 | 16,123 | 19,883 | 16,211 | 17,593 | 20,608 | 17,689 | 20,893 | 20,643 | 23,019 | 21,701 | 24,490 | 20,159 | 18,261 | 18,131 | 21,929 | 22,478 | 20,155 | 19,224 | 22,217 | 26,127 | 24,256 | 21,064 | 24,429 | 21,656 | 21,404 | 15,612 | 20,746 | 23,391 | 27,712 | 18,905 | 24,112 | 22,289 | 25,431 | 16,998 | 24,014 | 28,733 | 28,952 | 33,957 | 34,951 | 33,438 | 32,790 | 31,595 | 29,050 | 22,654 |
Nettovorderingen
| 5,090 | 3,804 | 7,043 | 4,508 | 3,489 | 2,630 | 5,419 | 3,798 | 3,243 | 2,788 | 5,054 | 3,338 | 3,145 | 3,435 | 4,155 | 14,929 | 16,138 | 13,153 | 15,085 | 13,067 | 14,744 | 15,355 | 15,305 | 16,492 | 13,334 | 14,728 | 13,522 | 14,337 | 13,804 | 19,240 | 21,680 | 20,859 | 15,209 | 16,248 | 20,017 | 22,526 | 17,448 | 14,626 | 12,993 | 17,537 | 15,329 | 16,069 | 17,776 | 21,215 | 20,057 | 17,128 | 15,515 | 20,784 | 17,594 | 20,361 | 20,312 | 19,352 | 19,086 | 16,355 | 18,236 | 15,848 | 16,222 | 17,150 | 20,695 | 14,493 | 6,797 | 8,404 |
Voorraad
| 3,810 | 3,666 | 3,047 | 4,203 | 4,493 | 4,140 | 2,987 | 3,476 | 3,086 | 2,819 | 1,954 | 2,628 | 2,428 | 2,373 | 1,955 | 3,982 | 3,254 | 2,796 | 2,472 | 2,843 | 2,511 | 2,660 | 2,027 | 2,811 | 2,652 | 2,497 | 2,206 | 2,677 | 2,534 | 2,225 | 2,096 | 2,670 | 2,823 | 2,526 | 2,118 | 2,306 | 2,602 | 2,296 | 1,803 | 2,304 | 2,099 | 2,154 | 1,597 | 2,190 | 1,928 | 1,998 | 1,777 | 2,156 | 2,055 | 2,546 | 2,361 | 2,548 | 2,277 | 2,133 | 1,978 | 2,184 | 1,998 | 2,138 | 2,544 | 11,172 | 22,037 | 22,860 |
Overige vlottende activa
| 763 | 1,819 | 730 | 1,719 | 1,300 | 2,356 | 2,012 | 1,960 | 1,406 | 1,461 | 1,064 | 1,314 | 1,844 | 1,932 | 1,916 | 4,025 | 3,415 | 3,214 | 4,159 | 3,534 | 3,095 | 2,715 | 3,172 | 2,741 | 2,199 | 2,301 | 3,756 | 3,790 | 2,510 | 1,377 | 2,152 | 2,141 | 1,929 | 1,779 | 2,658 | 3,847 | 1,921 | 1,816 | 2,233 | 2,325 | 1,801 | 2,408 | 1,970 | 2,381 | 968 | 1,988 | 2,086 | 1,907 | 1,328 | 1,442 | 1,657 | 3,425 | 3,820 | 3,385 | 2,598 | 4,036 | 3,535 | 2,898 | 2,513 | 4,155 | 4,090 | 2,522 |
Totaal vlottende activa
| 13,480 | 12,521 | 12,446 | 13,809 | 13,332 | 12,510 | 11,807 | 12,823 | 11,560 | 11,763 | 11,508 | 13,582 | 13,226 | 14,298 | 13,638 | 39,241 | 33,334 | 34,728 | 37,839 | 39,327 | 36,561 | 38,323 | 41,112 | 39,733 | 39,078 | 40,169 | 42,503 | 42,505 | 43,338 | 43,001 | 44,189 | 43,801 | 41,890 | 43,031 | 44,948 | 47,903 | 44,188 | 44,865 | 41,285 | 43,230 | 43,658 | 42,287 | 42,747 | 41,398 | 43,699 | 44,505 | 47,090 | 43,752 | 45,089 | 46,638 | 49,761 | 42,323 | 49,197 | 50,606 | 51,764 | 56,025 | 56,706 | 55,624 | 58,542 | 61,415 | 61,974 | 56,440 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 8,073 | 8,121 | 8,159 | 8,193 | 8,258 | 8,279 | 8,292 | 8,296 | 8,044 | 7,859 | 7,793 | 7,747 | 7,732 | 7,557 | 7,372 | 16,622 | 16,667 | 16,484 | 16,365 | 15,254 | 15,479 | 15,760 | 16,760 | 16,741 | 16,528 | 16,475 | 15,993 | 16,888 | 16,859 | 16,735 | 16,697 | 17,986 | 17,804 | 17,763 | 18,177 | 19,336 | 18,751 | 18,677 | 17,981 | 18,551 | 18,787 | 19,147 | 19,419 | 20,063 | 5,047 | 5,055 | 16,159 | 5,060 | 5,065 | 5,065 | 17,019 | 5,436 | 5,195 | 5,195 | 17,424 | 5,212 | 5,212 | 5,212 | 18,697 | 5,111 | 5,111 | 18,115 |
Goodwill
| 544 | 567 | 589 | 611 | 634 | 656 | 679 | 1,011 | 1,045 | 687 | 711 | 735 | 759 | 782 | 806 | 830 | 853 | 877 | 901 | 305 | 322 | 340 | 357 | 374 | 392 | 409 | 426 | 444 | 461 | 478 | 495 | 513 | 530 | 548 | 565 | 582 | 599 | 617 | 448 | 456 | 464 | 472 | 0 | 0 | -1 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 26 | 53 |
Immateriële activa
| 551 | 538 | 527 | 466 | 403 | 388 | 371 | 388 | 391 | 377 | 370 | 325 | 280 | 150 | 132 | 1,268 | 1,293 | 1,134 | 589 | 433 | 406 | 394 | 395 | 415 | 425 | 422 | 442 | 523 | 499 | 462 | 511 | 604 | 600 | 593 | 603 | 545 | 526 | 550 | 577 | 604 | 636 | 570 | 596 | 661 | 559 | 596 | 636 | 620 | 638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 646 | 633 | 648 | 618 |
Goodwill en immateriële activa
| 1,095 | 1,105 | 1,116 | 1,077 | 1,037 | 1,044 | 1,050 | 1,399 | 1,436 | 1,064 | 1,081 | 1,060 | 1,039 | 932 | 938 | 2,098 | 2,146 | 2,011 | 1,490 | 738 | 728 | 734 | 752 | 789 | 817 | 831 | 868 | 967 | 960 | 940 | 1,006 | 1,117 | 1,130 | 1,141 | 1,168 | 1,127 | 1,125 | 1,167 | 1,025 | 1,060 | 1,100 | 1,042 | 596 | 661 | 558 | 596 | 635 | 620 | 637 | 666 | 693 | 647 | 673 | 651 | 620 | 633 | 668 | 690 | 646 | 646 | 674 | 671 |
Langetermijnbeleggingen
| 4,757 | 5,404 | 4,777 | 4,906 | 4,842 | 4,672 | 4,131 | 4,708 | 4,280 | 4,665 | 4,878 | 4,778 | 4,663 | 3,981 | 4,036 | 4,444 | 8,503 | 6,562 | 5,394 | 6,516 | 7,021 | 6,687 | 6,497 | 5,857 | 7,295 | 6,669 | 7,526 | 8,215 | 7,346 | 7,098 | 6,869 | 6,550 | 5,675 | 5,366 | 5,568 | 6,252 | 5,488 | 6,325 | 6,941 | 6,252 | 5,949 | 5,532 | 5,321 | 5,765 | 5,251 | 4,654 | 4,404 | 3,577 | 3,302 | 3,584 | 3,943 | 0 | 0 | 0 | 4,435 | 4,625 | 0 | 0 | 5,499 | 0 | 0 | 4,670 |
Belastingvorderingen
| 363 | 253 | 200 | 171 | 197 | 193 | 222 | 223 | 221 | 195 | 166 | 83 | 126 | 94 | 86 | 210 | 220 | 222 | 231 | 217 | 237 | 260 | 247 | 200 | 197 | 198 | 190 | 193 | 199 | 204 | 215 | 215 | 222 | 228 | 229 | 240 | 250 | 257 | 256 | 268 | 272 | 282 | 218 | 217 | 220 | 220 | 230 | 907 | 1,147 | 906 | 837 | 0 | 0 | 0 | 1,553 | 50 | 0 | 0 | 1,203 | 0 | 0 | 1,769 |
Overige niet-vlottende activa
| 537 | 1 | 551 | 201 | 198 | -1 | 198 | 201 | 198 | 1 | -1 | -1 | -2 | 327 | 328 | 938 | 890 | 2,029 | 2,358 | 2,434 | 2,402 | 2,494 | 1,740 | 1,796 | 1,810 | 1,819 | 566 | 576 | 578 | 1,582 | 1,586 | 733 | 733 | 787 | 800 | 814 | 840 | 811 | 672 | 670 | 682 | 723 | 721 | 780 | 11,921 | 11,817 | 936 | 12,755 | 12,686 | 12,614 | 917 | 18,091 | 19,342 | 19,186 | 1,328 | 15,697 | 20,848 | 21,429 | 1,146 | 21,709 | 22,134 | 2,275 |
Totaal niet-vlottende activa
| 14,825 | 14,884 | 14,803 | 14,548 | 14,532 | 14,187 | 13,893 | 14,827 | 14,179 | 13,784 | 13,917 | 13,667 | 13,558 | 12,891 | 12,760 | 24,312 | 28,426 | 27,308 | 25,838 | 25,159 | 25,867 | 25,935 | 25,996 | 25,383 | 26,647 | 25,992 | 25,143 | 26,839 | 25,942 | 26,559 | 26,373 | 26,601 | 25,564 | 25,285 | 25,942 | 27,769 | 26,454 | 27,237 | 26,875 | 26,801 | 26,790 | 26,726 | 26,275 | 27,486 | 22,997 | 22,342 | 22,364 | 22,919 | 22,837 | 22,835 | 23,409 | 24,174 | 25,210 | 25,032 | 25,360 | 26,217 | 26,728 | 27,331 | 27,191 | 27,466 | 27,919 | 27,500 |
Totaal activa
| 28,305 | 27,405 | 27,249 | 28,360 | 27,867 | 26,700 | 25,702 | 27,653 | 25,743 | 25,549 | 25,428 | 27,252 | 26,788 | 27,190 | 26,401 | 63,557 | 61,762 | 62,040 | 63,681 | 64,491 | 62,432 | 64,259 | 67,110 | 65,117 | 65,726 | 66,163 | 67,646 | 69,344 | 69,280 | 69,561 | 70,562 | 70,402 | 67,455 | 68,317 | 70,891 | 75,672 | 70,642 | 72,102 | 68,160 | 70,031 | 70,448 | 69,013 | 69,022 | 68,884 | 66,696 | 66,847 | 69,454 | 66,671 | 67,926 | 69,473 | 73,170 | 66,497 | 74,407 | 75,638 | 77,124 | 82,242 | 83,434 | 82,955 | 85,733 | 88,881 | 89,893 | 83,940 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,443 | 3,683 | 4,308 | 1,850 | 1,694 | 1,436 | 3,559 | 3,603 | 2,877 | 2,703 | 3,003 | 3,483 | 3,162 | 3,074 | 3,368 | 12,037 | 9,352 | 10,080 | 10,858 | 11,633 | 10,401 | 12,006 | 11,489 | 11,100 | 10,604 | 10,546 | 11,278 | 11,428 | 10,587 | 9,846 | 10,553 | 11,095 | 9,706 | 10,561 | 10,691 | 12,121 | 10,225 | 10,628 | 10,210 | 9,996 | 8,776 | 9,182 | 8,971 | 8,937 | 7,803 | 9,212 | 10,388 | 11,496 | 11,379 | 13,804 | 14,245 | 15,082 | 14,021 | 13,918 | 14,317 | 15,436 | 14,410 | 13,590 | 14,136 | 15,852 | 13,793 | 16,479 |
Kortlopende schulden
| 7,203 | 6,789 | 5,311 | 7,266 | 7,346 | 6,898 | 4,269 | 6,337 | 5,231 | 4,932 | 3,259 | 5,907 | 6,726 | 7,109 | 4,941 | 16,026 | 8,975 | 9,448 | 9,483 | 8,464 | 8,460 | 8,732 | 9,308 | 8,430 | 8,536 | 9,215 | 9,721 | 8,098 | 9,466 | 10,785 | 9,867 | 9,682 | 8,972 | 8,157 | 8,305 | 6,657 | 10,868 | 10,999 | 11,256 | 6,988 | 8,107 | 6,770 | 7,328 | 7,170 | 6,701 | 7,030 | 7,084 | 5,390 | 4,168 | 3,904 | 3,981 | 3,491 | 4,035 | 4,538 | 4,386 | 4,024 | 3,742 | 4,023 | 3,862 | 4,320 | 4,310 | 8,218 |
Belastingschulden
| 0 | 25 | 212 | 27 | 34 | 9 | 91 | 15 | 41 | 17 | 289 | 290 | 336 | 267 | 69 | 80 | 89 | 47 | 200 | 65 | 151 | 64 | 273 | 120 | 136 | 65 | 72 | 75 | 109 | 342 | 573 | 190 | 84 | 102 | 131 | 89 | 211 | 119 | 252 | 109 | 247 | 125 | 103 | 73 | 335 | 181 | 886 | 442 | 1,644 | 801 | 2,535 | 1,756 | 1,386 | 197 | 42 | 43 | 886 | 365 | 1,978 | 416 | 421 | 777 |
Uitgestelde opbrengsten
| 761 | 623 | 595 | 1,377 | 1,955 | 1,416 | 1,563 | 1,193 | 1,176 | 846 | 1,495 | 938 | 1,173 | 1,188 | 1,162 | 13,364 | 6,376 | 5,411 | 6,093 | 6,568 | 7,258 | 7,660 | 8,583 | 8,513 | 8,197 | 8,517 | 9,756 | 6,340 | 6,560 | 7,312 | 8,332 | 6,094 | 10,287 | 10,032 | 8,231 | 7,813 | 10,051 | 9,726 | 7,492 | 8,881 | 9,304 | 10,197 | 9,221 | 9,646 | 10,861 | 10,137 | 12,470 | 10,725 | 14,027 | 14,811 | 18,410 | 21,810 | 22,756 | 23,312 | 24,839 | 27,453 | 30,452 | 29,945 | 32,664 | 31,244 | 34,544 | 35,704 |
Overige kortlopende verplichtingen
| 1,341 | 1,616 | 1,811 | 3,374 | 2,712 | 2,606 | 1,004 | 895 | 879 | 1,087 | 816 | 788 | 641 | 828 | 686 | 1,407 | 1,029 | 1,194 | 1,850 | 1,341 | 990 | 1,270 | 1,849 | 1,454 | 1,215 | 1,517 | 1,514 | 1,655 | 1,566 | 1,592 | 2,167 | 1,887 | 1,667 | 1,804 | 2,273 | 2,394 | 2,130 | 2,947 | 2,491 | 1,884 | 1,428 | 1,648 | 1,894 | 1,801 | 1,604 | 1,602 | 1,322 | 1,701 | 2,086 | 1,544 | 1,717 | 1,548 | 1,420 | 1,262 | 1,044 | 1,277 | 1,020 | 1,075 | 923 | 5,210 | 6,128 | 4,172 |
Totaal kortlopende verplichtingen
| 12,748 | 12,711 | 12,025 | 13,867 | 13,707 | 12,356 | 10,395 | 12,028 | 10,163 | 9,568 | 8,573 | 11,116 | 11,702 | 12,199 | 10,157 | 42,834 | 25,732 | 26,133 | 28,284 | 28,006 | 27,109 | 29,668 | 31,229 | 29,497 | 28,552 | 29,795 | 32,269 | 27,521 | 28,179 | 29,535 | 30,919 | 28,758 | 30,632 | 30,554 | 29,500 | 28,985 | 33,274 | 34,300 | 31,449 | 27,749 | 27,615 | 27,797 | 27,414 | 27,554 | 26,969 | 27,981 | 31,264 | 29,312 | 31,660 | 34,063 | 38,353 | 41,931 | 42,232 | 43,030 | 44,586 | 48,190 | 49,624 | 48,633 | 51,585 | 56,626 | 58,775 | 64,573 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,267 | 2,697 | 2,432 | 3,131 | 3,312 | 3,627 | 4,235 | 4,475 | 5,134 | 5,456 | 5,662 | 5,189 | 4,330 | 4,552 | 5,102 | 9,115 | 16,878 | 16,233 | 16,037 | 14,412 | 14,363 | 13,415 | 13,921 | 15,083 | 13,968 | 14,572 | 14,698 | 15,806 | 16,253 | 15,397 | 15,365 | 14,403 | 14,727 | 15,286 | 15,595 | 16,896 | 10,680 | 10,748 | 11,239 | 17,029 | 16,393 | 16,213 | 16,844 | 15,991 | 16,230 | 14,886 | 15,271 | 13,154 | 12,985 | 12,942 | 13,051 | 11,634 | 11,596 | 12,349 | 12,483 | 13,913 | 14,337 | 15,253 | 15,450 | 15,901 | 15,999 | 3,792 |
Uitgestelde opbrengsten niet-vlottend
| 256 | 304 | 356 | 2,053 | 2,028 | 2,004 | 1,972 | 2,138 | 2,141 | 2,103 | 2,082 | 2,452 | 2,449 | 2,418 | 2,413 | 5,710 | 5,627 | 5,577 | 5,482 | 5,281 | 5,215 | 5,160 | 4,952 | 4,924 | 4,884 | 4,832 | 4,813 | 4,692 | 4,623 | 4,519 | 4,508 | 4,576 | 4,588 | 4,602 | 4,568 | 4,533 | 4,480 | 4,313 | 4,325 | 4,257 | 4,284 | 4,371 | 4,959 | 4,683 | 4,645 | 4,629 | 4,786 | 4,942 | 4,883 | 4,831 | 4,866 | 0 | 0 | 0 | 5,260 | 0 | 0 | 0 | 4,846 | 0 | 0 | 4,990 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,277 | 1,292 | 1,389 | 1,303 | 1,264 | 1,174 | 1,084 | 1,302 | 1,161 | 1,189 | 1,232 | 1,177 | 1,132 | 1,039 | 1,618 | 1,567 | 2,721 | 2,517 | 2,181 | 2,435 | 2,423 | 2,361 | 2,322 | 2,191 | 2,613 | 2,441 | 2,373 | 2,591 | 2,324 | 2,258 | 2,367 | 2,291 | 2,044 | 1,961 | 2,027 | 2,326 | 2,059 | 2,359 | 2,257 | 2,340 | 2,243 | 2,272 | 2,205 | 2,384 | 2,181 | 1,950 | 1,730 | 1,313 | 1,278 | 1,276 | 1,266 | 0 | 0 | 0 | 119 | 0 | 0 | 0 | 9 | 0 | 0 | 3 |
Overige niet-vlottende verplichtingen
| 2,114 | 1,799 | 2,082 | 8 | 9 | 9 | 7 | 157 | 157 | 10 | 10 | 11 | 10 | 10 | 14 | 32 | 33 | 38 | 38 | 23 | 35 | 32 | 34 | 34 | 35 | 33 | 48 | 49 | 49 | 48 | 54 | 48 | 69 | 236 | 247 | 1,478 | 299 | 510 | 738 | 1,363 | 367 | 384 | 411 | 359 | 430 | 365 | 210 | 230 | 444 | 146 | 152 | 5,219 | 5,507 | 5,465 | 158 | 5,601 | 5,616 | 5,662 | 234 | 5,074 | 5,044 | 206 |
Totaal niet-vlottende verplichtingen
| 6,914 | 6,092 | 6,259 | 6,495 | 6,613 | 6,814 | 7,298 | 8,072 | 8,593 | 8,758 | 8,986 | 8,829 | 7,921 | 8,019 | 9,147 | 16,424 | 25,259 | 24,365 | 23,738 | 22,151 | 22,036 | 20,968 | 21,229 | 22,232 | 21,500 | 21,878 | 21,932 | 23,138 | 23,249 | 22,222 | 22,294 | 21,318 | 21,428 | 22,085 | 22,437 | 25,233 | 17,518 | 17,930 | 18,559 | 24,989 | 23,287 | 23,240 | 24,419 | 23,417 | 23,486 | 21,830 | 21,997 | 19,639 | 19,590 | 19,195 | 19,335 | 16,853 | 17,103 | 17,814 | 18,020 | 19,514 | 19,953 | 20,915 | 20,539 | 20,975 | 21,043 | 8,991 |
Totaal passiva
| 19,662 | 18,803 | 18,284 | 20,362 | 20,320 | 19,170 | 17,693 | 20,100 | 18,756 | 18,326 | 17,559 | 19,945 | 19,623 | 20,218 | 19,304 | 59,258 | 50,991 | 50,498 | 52,022 | 50,157 | 49,145 | 50,636 | 52,458 | 51,729 | 50,052 | 51,673 | 54,201 | 50,659 | 51,428 | 51,757 | 53,213 | 50,076 | 52,060 | 52,639 | 51,937 | 54,218 | 50,792 | 52,230 | 50,008 | 52,738 | 50,902 | 51,037 | 51,833 | 50,971 | 50,455 | 49,811 | 53,261 | 48,951 | 51,250 | 53,258 | 57,688 | 58,784 | 59,335 | 60,844 | 62,606 | 67,704 | 69,577 | 69,548 | 72,124 | 77,601 | 79,818 | 73,564 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 2,489 | 0 | 0 | 0 | 0 | 5,412 | 0 | 0 | 0 | 5,270 | 5,818 | 5,474 | 5,317 | 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
| 60 | 2,628 | 2,628 | 2,626 | 2,623 | 2,603 | 2,603 | 2,602 | 2,602 | 2,584 | 2,581 | 2,580 | 2,580 | 2,563 | 2,563 | 2,559 | 2,559 | 2,542 | 2,542 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 | 2,538 |
Ingehouden winsten
| 3,592 | 3,529 | 3,798 | 2,928 | 2,526 | 2,794 | 3,506 | 2,829 | 2,533 | 2,693 | 3,246 | 2,902 | 2,747 | 2,843 | 2,679 | 385 | 4,229 | 5,560 | 6,364 | 8,183 | 7,070 | 7,483 | 8,739 | 7,784 | 9,146 | 8,329 | 7,356 | 12,098 | 11,897 | 12,067 | 11,616 | 15,090 | 10,834 | 11,293 | 14,226 | 16,190 | 15,563 | 15,289 | 13,911 | 13,662 | 13,979 | 12,431 | 11,807 | 11,866 | 10,495 | 11,632 | 10,999 | 12,983 | 12,255 | 11,624 | 10,356 | 2,819 | 10,190 | 9,564 | 9,272 | 9,161 | 8,539 | 8,102 | 7,942 | 5,961 | 4,661 | 5,120 |
Overige gereserveerde algehele resultaten
| 2,497 | 2,559 | 2,494 | 2,408 | 2,365 | 2,118 | 1,885 | 2,109 | 1,839 | 1,953 | 2,051 | 1,833 | 1,848 | 1,576 | 1,601 | 1,101 | 3,729 | 3,203 | 2,353 | 3,217 | 3,283 | 3,206 | 2,979 | 2,670 | 3,594 | 3,225 | 2,992 | 3,488 | 2,857 | 2,639 | 2,472 | 1,973 | 1,299 | 1,123 | 1,467 | 2,002 | 1,025 | 1,321 | 979 | 369 | 1,590 | 1,515 | 1,366 | 1,913 | 1,615 | 1,269 | 1,066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3 | -114 | 41 | 36 | 33 | -5,397 | 15 | 13 | 13 | -5,277 | -5,827 | -5,482 | -5,327 | -10 | 254 | 254 | 254 | 237 | 400 | 396 | 396 | 396 | 396 | 396 | 396 | 398 | 559 | 561 | 560 | 560 | 723 | 725 | 724 | 723 | 722 | 723 | 723 | 723 | 724 | 724 | 724 | 722 | 723 | 723 | 723 | 724 | 723 | 1,308 | 994 | 1,168 | 1,708 | 1,467 | 1,481 | 1,824 | 1,853 | 1,970 | 1,920 | 1,929 | 2,347 | 2,010 | 2,074 | 1,842 |
Totaal eigen vermogen van aandeelhouders
| 8,641 | 8,602 | 8,961 | 7,998 | 7,547 | 7,530 | 8,009 | 7,553 | 6,987 | 7,223 | 7,869 | 7,307 | 7,165 | 6,972 | 7,097 | 4,299 | 10,771 | 11,542 | 11,659 | 14,334 | 13,287 | 13,623 | 14,652 | 13,388 | 15,674 | 14,490 | 13,445 | 18,685 | 17,852 | 17,804 | 17,349 | 20,326 | 15,395 | 15,677 | 18,953 | 21,453 | 19,849 | 19,871 | 18,152 | 17,293 | 18,831 | 17,206 | 16,434 | 17,040 | 15,371 | 16,163 | 15,326 | 16,829 | 15,787 | 15,330 | 14,602 | 6,824 | 14,209 | 13,926 | 13,663 | 13,669 | 12,997 | 12,569 | 12,827 | 10,509 | 9,273 | 9,500 |
Totaal eigen vermogen
| 8,641 | 8,602 | 8,961 | 7,998 | 7,547 | 7,530 | 8,009 | 7,553 | 6,987 | 7,223 | 7,869 | 7,307 | 7,165 | 6,972 | 7,097 | 4,299 | 10,771 | 11,542 | 11,659 | 14,334 | 13,287 | 13,623 | 14,652 | 13,388 | 15,674 | 14,490 | 13,445 | 18,685 | 17,852 | 17,804 | 17,349 | 20,326 | 15,395 | 15,678 | 18,954 | 21,454 | 19,850 | 19,872 | 18,152 | 17,293 | 19,546 | 17,976 | 17,189 | 17,913 | 16,241 | 17,036 | 16,193 | 17,720 | 16,676 | 16,215 | 15,482 | 7,713 | 15,072 | 14,794 | 14,518 | 14,538 | 13,857 | 13,407 | 13,609 | 11,280 | 10,075 | 10,376 |
Totaal passiva en aandeelhoudersvermogen
| 28,305 | 27,405 | 27,245 | 28,360 | 27,867 | 26,700 | 25,702 | 27,653 | 25,743 | 25,549 | 25,428 | 27,252 | 26,788 | 27,190 | 26,401 | 63,557 | 61,762 | 62,040 | 63,681 | 64,491 | 62,432 | 64,259 | 67,110 | 65,117 | 65,726 | 66,163 | 67,646 | 69,344 | 69,280 | 69,561 | 70,562 | 70,402 | 67,455 | 68,317 | 70,891 | 75,672 | 70,642 | 72,102 | 68,160 | 70,031 | 70,448 | 69,013 | 69,022 | 68,884 | 66,696 | 66,847 | 69,454 | 66,671 | 67,926 | 69,473 | 73,170 | 66,497 | 74,407 | 75,638 | 77,124 | 82,242 | 83,434 | 82,955 | 85,733 | 88,881 | 89,893 | 83,940 |