Sanrio Company, Ltd.
TSE:8136.T
4546 (JPY) • At close November 5, 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
| 100,082 | 93,087 | 90,442 | 98,022 | 65,595 | 61,580 | 52,008 | 48,898 | 49,690 | 47,463 | 38,404 | 40,858 | 45,333 | 43,282 | 36,876 | 38,889 | 46,329 | 49,151 | 40,053 | 42,259 | 47,553 | 41,190 | 43,814 | 42,593 | 42,993 | 45,834 | 44,290 | 36,889 | 42,313 | 42,140 | 41,172 | 39,773 | 40,523 | 41,543 | 41,080 | 40,620 | 44,232 | 51,697 | 54,816 | 50,167 | 50,848 | 54,829 | 52,265 | 46,950 | 48,167 | 45,976 | 35,627 | 29,393 | 28,637 | 29,449 | 25,893 | 23,183 | 25,332 | 25,330 | 21,132 | 21,496 | 18,351 | 19,647 | 18,562 | 17,020 | 15,906 | 13,891 | 13,190 |
Kortetermijnbeleggingen
| 0 | 0 | 22,507 | -3 | -3 | -8,727 | -7,255 | -7 | -9 | -6,954 | -6,438 | -6,145 | -6,355 | -18 | -3,669 | -23 | -26 | -28 | -2,800 | -33 | -36 | -25 | -1,970 | -34 | -38 | -43 | -2,160 | -39 | -44 | -48 | -2,248 | -55 | -61 | -69 | -2,341 | -73 | -83 | -85 | -2,600 | -110 | -122 | -135 | -2,672 | -110 | 0 | 0 | -4,225 | 0 | 0 | 0 | -2,825 | 0 | 0 | 0 | -4,248 | 0 | 0 | 0 | -4,993 | 0 | 0 | -4,532 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 100,082 | 93,087 | 90,442 | 98,022 | 65,595 | 61,580 | 52,008 | 48,898 | 49,690 | 47,463 | 38,404 | 40,858 | 45,333 | 43,282 | 36,876 | 38,889 | 46,329 | 49,151 | 40,053 | 42,259 | 47,553 | 41,190 | 43,814 | 42,593 | 42,993 | 45,834 | 44,290 | 36,889 | 42,313 | 42,140 | 41,172 | 39,773 | 40,523 | 41,543 | 41,080 | 40,620 | 44,232 | 51,697 | 54,816 | 50,167 | 50,848 | 54,829 | 52,265 | 46,950 | 48,167 | 45,976 | 35,627 | 29,393 | 28,637 | 29,449 | 25,893 | 23,183 | 25,332 | 25,330 | 21,132 | 21,496 | 18,351 | 19,647 | 18,562 | 17,020 | 15,906 | 13,891 | 13,190 |
Nettovorderingen
| 17,851 | 14,484 | 14,459 | 14,514 | 11,611 | 8,728 | 9,146 | 11,050 | 7,886 | 6,998 | 7,172 | 8,026 | 6,308 | 6,108 | 6,900 | 8,028 | 7,008 | 6,678 | 7,894 | 7,121 | 6,350 | 5,673 | 7,480 | 7,450 | 7,023 | 7,030 | 9,215 | 9,003 | 8,146 | 6,896 | 10,178 | 9,275 | 8,943 | 9,121 | 11,806 | 13,049 | 11,498 | 11,261 | 14,883 | 12,585 | 9,314 | 10,287 | 15,251 | 14,489 | 10,540 | 11,184 | 16,173 | 11,624 | 8,160 | 8,649 | 14,277 | 12,358 | 8,785 | 8,793 | 14,471 | 13,391 | 9,540 | 9,861 | 14,527 | 12,693 | 9,556 | 10,991 | 12,342 |
Voorraad
| 7,359 | 6,866 | 6,454 | 7,595 | 6,375 | 5,305 | 4,541 | 5,734 | 5,056 | 4,253 | 3,531 | 4,498 | 4,502 | 4,551 | 4,606 | 5,545 | 5,558 | 5,673 | 4,854 | 5,614 | 5,183 | 4,409 | 4,423 | 4,941 | 4,496 | 4,005 | 4,211 | 4,581 | 4,495 | 4,351 | 4,306 | 5,033 | 4,662 | 4,272 | 4,300 | 4,862 | 4,055 | 3,578 | 3,916 | 4,700 | 4,052 | 3,617 | 3,544 | 4,305 | 3,955 | 3,253 | 3,110 | 3,778 | 3,599 | 3,123 | 3,115 | 4,139 | 3,721 | 3,652 | 3,647 | 5,115 | 4,692 | 4,624 | 4,728 | 6,217 | 5,985 | 5,016 | 6,261 |
Overige vlottende activa
| 2,142 | 2,642 | 1,818 | 1,327 | 1,275 | 1,123 | 1,057 | 1,189 | 1,096 | 907 | 880 | 758 | 679 | 613 | 555 | 804 | 747 | 837 | 979 | 1,137 | 656 | 697 | 670 | 577 | 590 | 656 | 667 | 1,664 | 1,665 | 1,670 | 639 | 1,472 | 1,734 | 1,569 | 571 | 1,889 | 1,966 | 1,992 | 696 | 3,664 | 4,119 | 3,106 | 1,178 | 3,909 | 5,414 | 5,698 | 762 | 4,529 | 5,507 | 5,407 | 724 | 4,771 | 4,402 | 4,575 | 595 | 3,439 | 4,220 | 4,444 | 893 | 3,763 | 2,859 | 1,085 | 3,735 |
Totaal vlottende activa
| 127,434 | 117,079 | 113,173 | 121,458 | 84,856 | 76,736 | 66,752 | 66,871 | 63,728 | 59,621 | 49,987 | 54,140 | 56,822 | 54,554 | 48,937 | 53,266 | 59,642 | 62,339 | 53,780 | 56,131 | 59,742 | 51,969 | 56,387 | 55,561 | 55,102 | 57,525 | 58,383 | 52,137 | 56,619 | 55,057 | 56,295 | 55,553 | 55,862 | 56,505 | 57,757 | 60,420 | 61,751 | 68,528 | 74,311 | 71,116 | 68,333 | 71,839 | 72,238 | 69,653 | 68,076 | 66,111 | 55,672 | 49,324 | 45,903 | 46,628 | 44,009 | 44,451 | 42,240 | 42,350 | 39,845 | 43,441 | 36,803 | 38,576 | 38,710 | 39,693 | 34,306 | 30,983 | 35,528 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 15,363 | 15,062 | 14,847 | 14,083 | 13,779 | 13,163 | 13,350 | 12,763 | 13,026 | 12,847 | 12,845 | 13,222 | 13,407 | 13,706 | 16,098 | 16,392 | 15,396 | 15,647 | 15,890 | 15,691 | 15,948 | 16,742 | 15,912 | 15,953 | 16,167 | 16,299 | 16,430 | 18,080 | 18,234 | 18,314 | 18,539 | 18,248 | 17,941 | 18,372 | 18,744 | 19,064 | 18,896 | 18,602 | 18,891 | 18,388 | 18,378 | 18,803 | 19,022 | 18,869 | 19,031 | 18,251 | 17,648 | 17,451 | 17,511 | 18,437 | 18,079 | 18,497 | 18,964 | 19,162 | 19,162 | 19,626 | 19,762 | 20,133 | 20,353 | 20,399 | 20,435 | 20,063 | 22,485 |
Goodwill
| 0 | 3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 2,900 | 2,726 | 2,655 | 2,592 | 2,288 | 2,244 | 2,296 | 2,349 | 2,252 | 2,236 | 2,230 | 2,264 | 2,311 | 2,216 | 2,335 | 2,328 | 2,357 | 2,474 | 3,046 | 3,181 | 3,347 | 3,397 | 3,581 | 3,638 | 3,735 | 3,905 | 4,590 | 4,589 | 4,595 | 4,715 | 4,283 | 4,517 | 4,838 | 5,200 | 5,362 | 5,698 | 5,439 | 5,254 | 5,061 | 4,856 | 4,841 | 4,865 | 4,384 | 4,203 | 4,016 | 4,000 | 3,862 | 3,840 | 4,133 | 3,869 | 3,110 | 315 | 333 | 338 | 373 | 417 | 456 | 493 | 537 | 567 | 448 | 545 |
Goodwill en immateriële activa
| 3,211 | 2,900 | 2,726 | 2,655 | 2,592 | 2,288 | 2,244 | 2,296 | 2,349 | 2,252 | 2,236 | 2,230 | 2,264 | 2,311 | 2,216 | 2,335 | 2,328 | 2,357 | 2,474 | 3,046 | 3,181 | 3,347 | 3,397 | 3,581 | 3,638 | 3,735 | 3,905 | 4,590 | 4,589 | 4,595 | 4,715 | 4,283 | 4,517 | 4,838 | 5,200 | 5,362 | 5,698 | 5,439 | 5,254 | 5,061 | 4,856 | 4,841 | 4,865 | 4,384 | 4,203 | 4,016 | 4,000 | 3,862 | 3,840 | 4,133 | 3,869 | 3,110 | 315 | 333 | 338 | 373 | 417 | 456 | 493 | 537 | 567 | 448 | 545 |
Langetermijnbeleggingen
| 10,263 | 25,080 | 10,419 | 9,602 | 10,276 | 18,302 | 16,975 | 11,370 | 11,633 | 18,224 | 18,246 | 15,816 | 16,957 | 10,795 | 15,318 | 11,226 | 11,241 | 10,085 | 11,862 | 12,239 | 11,541 | 10,823 | 13,494 | 11,041 | 13,024 | 12,146 | 13,673 | 12,824 | 12,206 | 12,276 | 14,383 | 11,807 | 11,345 | 11,140 | 14,321 | 13,009 | 12,902 | 14,315 | 13,753 | 11,455 | 12,832 | 12,453 | 12,560 | 11,517 | 122 | 133 | 12,390 | 125 | -4,530 | -5,126 | 9,348 | 152 | 159 | 136 | 10,652 | 105 | 89 | 68 | 11,243 | 80 | 86 | 10,373 | 55 |
Belastingvorderingen
| 1,739 | 1,433 | 874 | 68 | 56 | 81 | 145 | 106 | 141 | 341 | 412 | 186 | 228 | 25 | 364 | 2,171 | 1,715 | 2,987 | 2,956 | 2,160 | 2,394 | 2,816 | 2,683 | 2,781 | 2,458 | 2,746 | 2,381 | 3,349 | 3,484 | 3,417 | 3,619 | 3,679 | 4,370 | 4,648 | 4,530 | 2,693 | 3,102 | 2,560 | 3,018 | 3,769 | 3,853 | 3,551 | 3,340 | 1,127 | 1,491 | 1,830 | 2,037 | 4,298 | 4,665 | 5,272 | 5,275 | 5,694 | 5,653 | 5,766 | 5,931 | 6,407 | 6,459 | 6,520 | 6,646 | 7,418 | 8,518 | 8,694 | 8,882 |
Overige niet-vlottende activa
| 13,722 | 4 | 14,023 | 10,933 | 10,102 | 4 | 1,232 | 5,570 | 5,765 | 10 | 79 | 14 | 16 | 5,769 | 2,103 | 5,067 | 5,171 | 5,115 | 2,549 | 5,251 | 4,408 | 5,185 | 3,308 | 5,190 | 5,324 | 5,519 | 3,501 | 5,990 | 5,693 | 5,945 | 3,757 | 5,744 | 6,096 | 7,341 | 5,270 | 8,221 | 8,308 | 8,409 | 6,893 | 9,417 | 9,064 | 8,166 | 5,555 | 8,394 | 18,034 | 18,013 | 5,676 | 16,654 | 20,921 | 21,606 | 8,168 | 15,921 | 17,648 | 18,169 | 7,738 | 18,730 | 18,792 | 19,101 | 8,320 | 19,008 | 19,776 | 8,526 | 19,165 |
Totaal niet-vlottende activa
| 44,298 | 44,479 | 42,889 | 37,341 | 36,805 | 33,838 | 33,946 | 32,105 | 32,914 | 33,674 | 33,818 | 31,468 | 32,872 | 32,606 | 36,099 | 37,191 | 35,851 | 36,191 | 35,731 | 38,387 | 37,472 | 38,913 | 38,794 | 38,546 | 40,611 | 40,445 | 39,890 | 44,833 | 44,206 | 44,547 | 45,013 | 43,761 | 44,269 | 46,339 | 48,065 | 48,349 | 48,906 | 49,325 | 47,809 | 48,090 | 48,983 | 47,814 | 45,342 | 44,291 | 42,881 | 42,243 | 41,751 | 42,390 | 42,407 | 44,322 | 44,739 | 43,374 | 42,739 | 43,566 | 43,821 | 45,241 | 45,519 | 46,278 | 47,055 | 47,442 | 49,382 | 48,104 | 51,132 |
Totaal activa
| 171,732 | 161,558 | 156,062 | 158,800 | 121,663 | 110,575 | 100,704 | 98,978 | 96,645 | 93,298 | 83,809 | 85,611 | 89,697 | 87,164 | 85,040 | 90,459 | 95,496 | 98,533 | 89,515 | 94,521 | 97,217 | 90,884 | 95,185 | 94,110 | 95,716 | 97,971 | 98,276 | 96,972 | 100,827 | 99,606 | 101,312 | 99,317 | 100,133 | 102,846 | 105,826 | 108,771 | 110,661 | 117,856 | 122,124 | 119,209 | 117,318 | 119,656 | 117,585 | 113,947 | 110,959 | 108,357 | 97,425 | 91,716 | 88,310 | 90,950 | 88,748 | 87,825 | 84,979 | 85,916 | 83,666 | 88,682 | 82,322 | 84,854 | 85,765 | 87,135 | 83,688 | 79,087 | 86,660 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,280 | 5,232 | 4,882 | 7,013 | 5,994 | 4,498 | 4,074 | 5,189 | 5,338 | 3,533 | 3,797 | 4,844 | 3,856 | 3,182 | 3,180 | 4,279 | 3,262 | 3,058 | 3,964 | 5,545 | 4,865 | 3,770 | 4,433 | 5,283 | 4,625 | 4,121 | 4,563 | 5,173 | 4,653 | 3,683 | 3,911 | 5,593 | 5,048 | 3,914 | 5,019 | 7,377 | 4,980 | 4,089 | 4,821 | 5,259 | 5,126 | 4,648 | 4,658 | 5,480 | 4,423 | 3,905 | 4,481 | 5,737 | 4,659 | 4,222 | 4,486 | 6,586 | 4,723 | 5,146 | 6,566 | 9,216 | 6,808 | 6,098 | 7,732 | 10,010 | 7,500 | 6,453 | 10,540 |
Kortlopende schulden
| 8,054 | 8,698 | 10,103 | 9,883 | 10,351 | 10,454 | 10,071 | 9,874 | 10,589 | 11,282 | 10,840 | 10,496 | 13,058 | 13,473 | 18,294 | 18,004 | 18,239 | 16,697 | 10,431 | 8,325 | 8,562 | 6,613 | 8,921 | 6,468 | 6,581 | 7,401 | 9,576 | 8,361 | 8,604 | 9,761 | 10,900 | 7,723 | 7,609 | 6,490 | 7,385 | 5,779 | 5,978 | 8,762 | 11,093 | 8,747 | 8,924 | 10,214 | 12,000 | 9,780 | 8,040 | 9,959 | 12,069 | 11,423 | 11,486 | 14,287 | 17,281 | 14,233 | 14,403 | 18,010 | 21,602 | 18,251 | 19,986 | 16,099 | 17,863 | 16,420 | 16,967 | 19,305 | 18,169 |
Belastingschulden
| 0 | 4,614 | 6,049 | 3,548 | 2,779 | 1,618 | 1,563 | 1,140 | 829 | 1,913 | 953 | 895 | 883 | 1,141 | 486 | 410 | 735 | 260 | 425 | 284 | 460 | 393 | 678 | 546 | 761 | 1,557 | 1,564 | 1,147 | 891 | 717 | 919 | 554 | 875 | 601 | 998 | 948 | 1,708 | 1,068 | 2,715 | 2,301 | 1,763 | 1,039 | 740 | 561 | 533 | 732 | 1,168 | 832 | 555 | 548 | 859 | 894 | 963 | 737 | 1,000 | 1,235 | 879 | 926 | 1,136 | 1,103 | 951 | 677 | 656 |
Uitgestelde opbrengsten
| 5,982 | 5,770 | 4,705 | 8,806 | 8,403 | 7,076 | 6,310 | 6,055 | 5,677 | 6,742 | 4,771 | 1,080 | 1,933 | 1,848 | 1,071 | 725 | 1,372 | 1,182 | 1,045 | 577 | 1,097 | 1,299 | 1,539 | 1,219 | 1,768 | 2,498 | 2,289 | 1,511 | 1,603 | 1,626 | 1,643 | 874 | 1,602 | 1,523 | 1,717 | 1,159 | 2,248 | 1,846 | 3,239 | 2,485 | 2,285 | 1,819 | 1,241 | 746 | 1,069 | 1,456 | 1,612 | 979 | 1,062 | 1,285 | 1,297 | 1,068 | 1,540 | 1,444 | 1,432 | 1,416 | 1,362 | 1,666 | 1,619 | 1,341 | 1,459 | 1,152 | 872 |
Overige kortlopende verplichtingen
| 18,221 | 18,199 | 18,300 | 8,455 | 6,353 | 6,016 | 7,291 | 6,127 | 4,891 | 4,826 | 4,822 | 8,764 | 8,800 | 8,043 | 6,791 | 8,638 | 7,783 | 8,920 | 7,155 | 8,920 | 9,838 | 9,466 | 7,998 | 10,007 | 9,852 | 10,317 | 8,080 | 11,355 | 11,098 | 11,299 | 8,370 | 9,726 | 9,639 | 10,973 | 8,901 | 12,120 | 11,977 | 13,157 | 10,220 | 14,504 | 12,935 | 14,567 | 11,389 | 14,350 | 13,045 | 13,749 | 6,717 | 8,503 | 7,943 | 9,308 | 5,562 | 8,843 | 8,803 | 9,194 | 5,155 | 9,096 | 8,278 | 7,015 | 5,012 | 7,396 | 6,562 | 4,054 | 6,218 |
Totaal kortlopende verplichtingen
| 38,537 | 37,899 | 37,990 | 34,157 | 31,101 | 28,044 | 27,746 | 27,245 | 26,495 | 26,383 | 24,230 | 25,184 | 27,647 | 26,546 | 29,336 | 31,646 | 30,656 | 29,857 | 22,595 | 23,367 | 24,362 | 21,148 | 22,891 | 22,977 | 22,826 | 24,337 | 24,508 | 26,400 | 25,958 | 26,369 | 24,824 | 23,916 | 23,898 | 22,900 | 23,022 | 26,435 | 25,183 | 27,854 | 29,373 | 30,995 | 29,270 | 31,248 | 29,288 | 30,356 | 26,577 | 29,069 | 24,879 | 26,642 | 25,150 | 29,102 | 28,626 | 30,730 | 29,469 | 33,794 | 34,755 | 37,979 | 36,434 | 30,878 | 32,226 | 35,167 | 32,488 | 30,964 | 35,799 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 38,378 | 39,735 | 41,391 | 43,227 | 13,954 | 15,388 | 13,395 | 12,208 | 13,885 | 15,087 | 11,833 | 11,569 | 13,457 | 11,929 | 12,668 | 12,168 | 14,179 | 15,551 | 11,790 | 11,957 | 13,608 | 10,006 | 12,339 | 10,635 | 11,175 | 12,215 | 11,812 | 9,357 | 10,464 | 9,884 | 11,177 | 13,311 | 13,212 | 15,349 | 13,631 | 13,245 | 14,144 | 14,343 | 14,942 | 15,391 | 16,699 | 19,320 | 14,552 | 15,451 | 18,534 | 18,498 | 14,738 | 13,693 | 14,806 | 14,398 | 13,872 | 15,056 | 15,586 | 11,932 | 10,798 | 11,764 | 10,406 | 14,307 | 13,641 | 14,216 | 15,154 | 13,038 | 11,264 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -2,815 | 0 | 0 | 0 | -668 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 6,041 | 0 | 0 | 0 | 668 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 10,175 | 9,591 | 8,556 | 9,085 | 8,674 | 7,966 | 3,269 | 5,781 | 5,837 | 5,870 | 3,947 | 7,211 | 7,432 | 7,813 | 5,751 | 10,286 | 9,445 | 9,764 | 8,744 | 8,964 | 8,490 | 8,836 | 7,559 | 8,316 | 9,453 | 9,827 | 9,221 | 11,048 | 12,511 | 12,828 | 12,253 | 14,384 | 14,360 | 14,819 | 14,440 | 11,353 | 11,387 | 11,776 | 11,543 | 12,175 | 12,602 | 13,197 | 11,864 | 8,631 | 8,976 | 9,261 | 8,826 | 9,775 | 9,237 | 9,260 | 9,172 | 8,545 | 8,820 | 9,012 | 8,918 | 8,842 | 8,965 | 8,849 | 8,304 | 8,628 | 8,760 | 8,241 | 8,651 |
Totaal niet-vlottende verplichtingen
| 48,553 | 49,326 | 53,173 | 52,312 | 22,628 | 23,354 | 16,664 | 17,989 | 19,722 | 20,957 | 15,780 | 18,780 | 20,889 | 19,742 | 18,419 | 22,454 | 23,624 | 25,315 | 20,534 | 20,921 | 22,098 | 18,842 | 19,898 | 18,951 | 20,628 | 22,042 | 21,033 | 20,405 | 22,975 | 22,712 | 23,430 | 27,695 | 27,572 | 30,168 | 28,071 | 24,598 | 25,531 | 26,119 | 26,485 | 27,566 | 29,301 | 32,517 | 26,416 | 24,082 | 27,510 | 27,759 | 23,564 | 23,468 | 24,043 | 23,658 | 23,044 | 23,601 | 24,406 | 20,944 | 19,716 | 20,606 | 19,371 | 23,156 | 21,945 | 22,844 | 23,914 | 21,279 | 19,915 |
Totaal passiva
| 87,090 | 87,225 | 91,163 | 86,469 | 53,729 | 51,398 | 44,410 | 45,234 | 46,217 | 47,340 | 40,010 | 43,964 | 48,536 | 46,288 | 47,755 | 54,100 | 54,280 | 55,172 | 43,129 | 44,288 | 46,460 | 39,990 | 42,789 | 41,928 | 43,454 | 46,379 | 45,541 | 46,805 | 48,933 | 49,081 | 48,254 | 51,611 | 51,470 | 53,068 | 51,093 | 51,033 | 50,714 | 53,973 | 55,858 | 58,561 | 58,571 | 63,765 | 55,704 | 54,438 | 54,087 | 56,828 | 48,443 | 50,110 | 49,193 | 52,760 | 51,670 | 54,331 | 53,875 | 54,738 | 54,471 | 58,585 | 55,805 | 54,034 | 54,171 | 58,011 | 56,402 | 52,243 | 55,714 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 53,457 | 0 | 0 | 0 | 43,736 | 43,655 | 43,404 | 42,826 | 2,573 | 6,353 | 6,205 | 6,856 | 6,898 | 6,404 | 5,746 | 5,356 | 4,598 | 4,651 | 3,992 | 3,650 | 3,852 | 2,921 | 3,032 | 4,134 | 4,573 | 4,418 | 9,036 | 9,490 | 5,821 | 3,014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,721 | 3,824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10,261 | 10,261 | 10,261 | 10,074 | 10,074 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 14,999 | 14,999 | 14,999 | 14,999 | 14,999 | 14,999 |
Ingehouden winsten
| 75,307 | 66,527 | 59,655 | 68,920 | 65,104 | 59,515 | 56,211 | 54,843 | 52,272 | 50,047 | 49,968 | 49,718 | 49,139 | 49,660 | 47,179 | 48,782 | 48,292 | 50,281 | 52,818 | 54,109 | 54,168 | 53,550 | 55,114 | 54,250 | 54,023 | 53,573 | 53,779 | 51,337 | 54,180 | 53,259 | 55,638 | 54,941 | 56,360 | 53,800 | 55,950 | 54,240 | 55,138 | 52,542 | 53,087 | 50,438 | 49,815 | 46,574 | 49,140 | 46,482 | 44,831 | 41,617 | 41,186 | 37,904 | 36,004 | 33,326 | 32,624 | 29,582 | 25,133 | 22,437 | 20,953 | 18,253 | 14,974 | 13,384 | 13,478 | 12,088 | 9,790 | 9,189 | 12,477 |
Overige gereserveerde algehele resultaten
| 14,477 | 13,158 | 10,654 | 8,900 | 8,369 | 5,405 | 5,850 | 4,657 | 4,050 | 2,000 | -14 | -1,910 | -1,814 | -2,573 | -6,353 | -6,205 | -6,856 | -6,898 | -6,404 | -5,746 | -5,356 | -4,598 | -4,651 | -3,992 | -3,650 | -3,852 | -2,921 | -3,032 | -4,134 | -4,573 | -4,418 | -9,036 | -9,490 | -5,821 | -3,014 | 1,712 | 3,031 | 2,585 | 4,435 | 1,488 | 226 | 619 | 1,133 | 1,368 | 397 | -1,721 | -3,824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -15,843 | -15,965 | -15,961 | -15,987 | -15,986 | -69,515 | -16,057 | -16,058 | -16,164 | -60,047 | -59,968 | -59,718 | -59,139 | -18,927 | -20,024 | -22,558 | -17,210 | -17,252 | -16,758 | -14,184 | -13,709 | -12,951 | -13,005 | -12,346 | -12,018 | -12,218 | -11,287 | -11,398 | -12,500 | -12,939 | -12,784 | -17,402 | -17,857 | -14,187 | -11,381 | -8,365 | -8,366 | -1,377 | -1,377 | -1,376 | -1,376 | -1,376 | 1,541 | 1,541 | 1,533 | -189 | -2,289 | -6,368 | -6,950 | -5,196 | -5,598 | -6,135 | -4,073 | -1,300 | -1,794 | 1,811 | 1,513 | 2,403 | 3,087 | 2,006 | 2,468 | 2,634 | 3,448 |
Totaal eigen vermogen van aandeelhouders
| 84,202 | 73,981 | 64,609 | 71,907 | 67,561 | 58,862 | 56,004 | 53,442 | 50,158 | 45,736 | 43,641 | 41,494 | 41,012 | 40,733 | 37,155 | 36,224 | 41,082 | 43,029 | 46,060 | 49,925 | 50,459 | 50,599 | 52,109 | 51,904 | 52,005 | 51,355 | 52,492 | 49,939 | 51,680 | 50,320 | 52,854 | 47,539 | 48,503 | 49,613 | 54,569 | 57,587 | 59,803 | 63,750 | 66,145 | 60,550 | 58,665 | 55,817 | 61,814 | 59,391 | 56,761 | 51,428 | 48,897 | 41,536 | 39,054 | 38,130 | 37,026 | 33,447 | 31,060 | 31,137 | 29,159 | 30,064 | 26,487 | 30,786 | 31,564 | 29,093 | 27,257 | 26,822 | 30,924 |
Totaal eigen vermogen
| 84,638 | 74,333 | 64,897 | 72,331 | 67,934 | 59,177 | 56,294 | 53,744 | 50,428 | 45,958 | 43,799 | 41,647 | 41,161 | 40,876 | 37,285 | 36,359 | 41,216 | 43,361 | 46,386 | 50,233 | 50,757 | 50,894 | 52,396 | 52,182 | 52,262 | 51,592 | 52,735 | 50,167 | 51,894 | 50,525 | 53,058 | 47,706 | 48,663 | 49,778 | 54,733 | 57,738 | 59,947 | 63,883 | 66,266 | 60,648 | 58,747 | 55,891 | 61,881 | 59,509 | 56,872 | 51,529 | 48,982 | 41,606 | 39,117 | 38,190 | 37,078 | 33,494 | 31,104 | 31,178 | 29,195 | 30,097 | 26,517 | 30,820 | 31,594 | 29,124 | 27,286 | 26,844 | 30,946 |
Totaal passiva en aandeelhoudersvermogen
| 171,732 | 161,558 | 156,062 | 158,800 | 121,663 | 110,575 | 100,704 | 98,978 | 96,645 | 93,298 | 83,809 | 85,611 | 89,697 | 87,164 | 85,040 | 90,459 | 95,496 | 98,533 | 89,515 | 94,521 | 97,217 | 90,884 | 95,185 | 94,110 | 95,716 | 97,971 | 98,276 | 96,972 | 100,827 | 99,606 | 101,312 | 99,317 | 100,133 | 102,846 | 105,826 | 108,771 | 110,661 | 117,856 | 122,124 | 119,209 | 117,318 | 119,656 | 117,585 | 113,947 | 110,959 | 108,357 | 97,425 | 91,716 | 88,310 | 90,950 | 88,748 | 87,825 | 84,979 | 85,916 | 83,666 | 88,682 | 82,322 | 84,854 | 85,765 | 87,135 | 83,688 | 79,087 | 86,660 |