Sankyu Inc.
TSE:9065.T
5205 (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
| 51,337 | 49,345 | 50,717 | 54,866 | 41,257 | 48,427 | 51,118 | 42,490 | 51,665 | 51,803 | 42,743 | 39,594 | 36,861 | 48,014 | 36,619 | 36,067 | 35,957 | 36,239 | 34,763 | 32,349 | 31,498 | 33,669 | 35,782 | 33,321 | 28,685 | 28,446 | 28,812 | 30,480 | 24,036 | 23,848 | 26,195 | 22,780 | 23,327 | 23,337 | 21,806 | 21,412 | 22,423 | 24,326 | 38,777 | 28,944 | 17,606 | 20,990 | 27,288 | 18,456 | 17,191 | 18,340 | 23,958 | 17,098 | 15,874 | 16,572 | 21,471 | 16,024 | 17,101 | 14,882 | 17,975 | 17,168 | 17,988 | 17,353 | 16,933 | 17,305 | 18,618 | 20,049 | 19,984 |
Kortetermijnbeleggingen
| 1,339 | 1,505 | 1,414 | 1,478 | 1,496 | 1,578 | 1,548 | 2,024 | 1,353 | 1,446 | 876 | 1,089 | 1,213 | 1,079 | 1,065 | 1,176 | 1,284 | 1,083 | 1,312 | 1,612 | 1,799 | 1,515 | 1,663 | 1,809 | 1,387 | 2,063 | 2,127 | 2,392 | 2,336 | 2,189 | 2,126 | 2,461 | 2,223 | 2,396 | 1,508 | 1,773 | 1,846 | 1,658 | 1,438 | 1,850 | 2,077 | 2,368 | 2,134 | 1,942 | 1,901 | 1,820 | 1,608 | 1,462 | 1,442 | 1,712 | 1,851 | 1,704 | 2,349 | 2,306 | 1,723 | 1,462 | 1,484 | 1,498 | 1,771 | 1,699 | 1,534 | 1,158 | 1,762 |
Liquide middelen en kortetermijnbeleggingen
| 52,676 | 50,850 | 52,131 | 56,344 | 42,753 | 50,005 | 52,666 | 44,514 | 53,018 | 53,249 | 43,619 | 40,683 | 38,074 | 49,093 | 37,684 | 37,243 | 37,241 | 37,322 | 36,075 | 33,961 | 33,297 | 35,184 | 37,445 | 35,130 | 30,072 | 30,509 | 30,939 | 32,872 | 26,372 | 26,037 | 28,321 | 25,241 | 25,550 | 25,733 | 23,314 | 23,185 | 24,269 | 25,984 | 40,215 | 30,794 | 19,683 | 23,358 | 29,422 | 20,398 | 19,092 | 20,160 | 25,566 | 18,560 | 17,316 | 18,284 | 23,322 | 17,728 | 19,450 | 17,188 | 19,698 | 18,630 | 19,472 | 18,851 | 18,704 | 19,004 | 20,152 | 21,207 | 21,746 |
Nettovorderingen
| 212,839 | 200,431 | 197,696 | 196,173 | 180,701 | 185,585 | 185,423 | 202,801 | 196,089 | 186,637 | 182,029 | 189,199 | 185,135 | 183,628 | 187,890 | 185,415 | 153,680 | 188,988 | 174,525 | 173,545 | 158,335 | 158,717 | 155,204 | 155,203 | 155,816 | 166,500 | 154,102 | 147,621 | 141,535 | 140,592 | 138,786 | 137,140 | 132,956 | 128,565 | 129,763 | 116,210 | 111,920 | 112,045 | 117,786 | 122,200 | 121,429 | 116,024 | 112,877 | 107,171 | 102,900 | 104,930 | 103,637 | 104,934 | 102,861 | 108,895 | 108,176 | 100,091 | 95,008 | 95,657 | 91,920 | 90,143 | 92,265 | 90,403 | 98,509 | 92,484 | 91,000 | 91,792 | 90,062 |
Voorraad
| 5,077 | 3,795 | 3,637 | 2,456 | 2,332 | 2,285 | 2,220 | 2,182 | 2,090 | 2,186 | 2,252 | 2,043 | 2,012 | 1,972 | 2,008 | 1,979 | 1,908 | 1,938 | 1,896 | 1,859 | 1,886 | 1,773 | 1,748 | 1,821 | 1,965 | 1,746 | 1,768 | 1,616 | 1,539 | 1,537 | 1,523 | 1,490 | 1,462 | 1,430 | 1,442 | 1,405 | 1,401 | 1,436 | 1,486 | 1,435 | 1,436 | 1,439 | 1,377 | 1,378 | 1,332 | 1,326 | 1,281 | 1,314 | 1,272 | 1,371 | 1,313 | 1,277 | 1,258 | 1,257 | 1,246 | 1,241 | 1,228 | 1,263 | 1,237 | 1,228 | 1,198 | 1,200 | 1,240 |
Overige vlottende activa
| 10,206 | 15,356 | 8,302 | 15,008 | 10,841 | 14,090 | 10,320 | 15,205 | 11,895 | 17,422 | 10,642 | 13,820 | 10,702 | 15,266 | 8,821 | 13,505 | 9,393 | 15,248 | 10,586 | 17,808 | 11,752 | 17,024 | 10,396 | 19,698 | 13,624 | 16,622 | 10,985 | 20,012 | 16,736 | 21,593 | 10,854 | 19,721 | 14,865 | 21,744 | 11,261 | 22,343 | 18,400 | 21,981 | 12,024 | 19,417 | 15,383 | 18,242 | 9,896 | 18,372 | 13,438 | 17,356 | 7,937 | 15,624 | 12,090 | 16,542 | 8,259 | 15,501 | 11,014 | 14,156 | 6,120 | 16,977 | 13,720 | 20,332 | 11,420 | 31,680 | 28,848 | 29,025 | 47,991 |
Totaal vlottende activa
| 280,798 | 270,432 | 261,766 | 269,981 | 236,627 | 251,965 | 250,629 | 264,702 | 263,092 | 259,494 | 238,542 | 245,745 | 235,923 | 249,959 | 236,403 | 238,142 | 202,222 | 243,496 | 223,082 | 227,173 | 205,270 | 212,698 | 204,793 | 211,852 | 201,477 | 215,377 | 197,794 | 202,121 | 186,182 | 189,759 | 179,484 | 183,592 | 174,833 | 177,472 | 165,780 | 163,143 | 155,990 | 161,446 | 171,511 | 173,846 | 157,931 | 159,063 | 153,572 | 147,319 | 136,762 | 143,772 | 138,421 | 140,432 | 133,539 | 145,092 | 141,070 | 134,597 | 126,730 | 128,258 | 118,984 | 126,991 | 126,685 | 130,849 | 129,870 | 144,396 | 141,198 | 143,224 | 161,039 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 175,476 | 171,104 | 168,234 | 168,996 | 166,296 | 166,668 | 166,901 | 167,040 | 166,061 | 164,018 | 162,433 | 161,108 | 162,262 | 161,399 | 160,050 | 158,539 | 158,775 | 156,863 | 157,570 | 154,776 | 153,740 | 155,668 | 143,723 | 145,012 | 144,902 | 145,088 | 144,998 | 144,449 | 143,458 | 143,717 | 144,645 | 144,007 | 145,183 | 147,626 | 148,227 | 145,823 | 147,103 | 146,320 | 143,949 | 140,105 | 136,995 | 135,735 | 134,398 | 129,881 | 129,969 | 129,877 | 126,633 | 123,131 | 123,400 | 124,455 | 121,258 | 120,656 | 121,983 | 120,702 | 119,957 | 119,469 | 119,606 | 120,160 | 119,078 | 115,066 | 114,982 | 109,790 | 110,262 |
Goodwill
| 33 | 40 | 46 | 55 | 63 | 66 | 204 | 347 | 487 | 619 | 755 | 890 | 1,027 | 1,163 | 1,294 | 1,431 | 1,569 | 1,702 | 1,845 | 1,976 | 2,140 | 2,315 | 2,482 | 2,774 | 3,057 | 3,347 | 3,646 | 5,196 | 5,505 | 5,838 | 6,145 | 6,260 | 6,587 | 7,219 | 7,775 | 8,214 | 8,870 | 9,251 | 7,651 | 7,978 | 7,667 | 8,033 | 8,401 | 8,752 | 9,113 | 9,460 | 1,560 | 1,584 | 1,689 | 1,796 | 1,893 | 1,987 | 2,078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 6,995 | 6,886 | 6,817 | 6,919 | 7,029 | 7,022 | 7,076 | 7,193 | 7,277 | 7,249 | 7,432 | 7,592 | 7,728 | 7,888 | 8,071 | 7,562 | 7,362 | 6,781 | 6,552 | 6,033 | 5,777 | 5,587 | 5,484 | 5,385 | 5,370 | 4,701 | 4,587 | 4,807 | 4,906 | 4,944 | 5,047 | 5,154 | 5,282 | 5,793 | 6,058 | 6,316 | 6,346 | 6,911 | 6,882 | 6,793 | 6,812 | 6,806 | 6,843 | 6,903 | 6,892 | 6,853 | 6,902 | 6,917 | 6,842 | 6,703 | 6,605 | 6,537 | 6,469 | 6,290 | 6,099 | 5,934 | 5,607 | 5,355 | 5,329 | 5,059 | 4,915 | 4,617 | 4,464 |
Goodwill en immateriële activa
| 7,028 | 6,926 | 6,863 | 6,974 | 7,092 | 7,088 | 7,280 | 7,540 | 7,764 | 7,868 | 8,187 | 8,482 | 8,755 | 9,051 | 9,365 | 8,993 | 8,931 | 8,483 | 8,397 | 8,009 | 7,917 | 7,902 | 7,966 | 8,159 | 8,427 | 8,048 | 8,233 | 10,003 | 10,411 | 10,782 | 11,192 | 11,414 | 11,869 | 13,012 | 13,833 | 14,530 | 15,216 | 16,162 | 14,533 | 14,771 | 14,479 | 14,839 | 15,244 | 15,655 | 16,005 | 16,313 | 8,462 | 8,501 | 8,531 | 8,499 | 8,498 | 8,524 | 8,547 | 6,290 | 6,099 | 5,934 | 5,607 | 5,355 | 5,329 | 5,059 | 4,915 | 4,617 | 4,464 |
Langetermijnbeleggingen
| 33,933 | 68,811 | 36,579 | 30,418 | 30,687 | 59,551 | 25,466 | 23,378 | 23,020 | 23,724 | 24,143 | 22,469 | 24,063 | 22,691 | 23,180 | 19,424 | 17,744 | 17,028 | 17,074 | 21,492 | 20,082 | 21,125 | 22,141 | 21,725 | 26,338 | 24,820 | 25,135 | 26,027 | 22,805 | 22,148 | 22,033 | 21,892 | 18,130 | 15,977 | 17,683 | 21,519 | 22,238 | 27,975 | 23,492 | 19,055 | 18,894 | 18,627 | 19,277 | 22,439 | 20,750 | 19,844 | 17,572 | 16,925 | 15,297 | 14,920 | 16,253 | 13,920 | 13,984 | 15,262 | 15,937 | 16,878 | 15,430 | 15,200 | 17,338 | 16,614 | 16,600 | 13,542 | 14,093 |
Belastingvorderingen
| 0 | 6,886 | 6,181 | 1,478 | 1,496 | -29,031 | 10,351 | 2,024 | 1,353 | 1,446 | 8,217 | 1,089 | 1,213 | 1,079 | 9,423 | 1,176 | 1,284 | 1,083 | 12,977 | 1,612 | 1,799 | 1,515 | 11,521 | 1,809 | 1,387 | 2,063 | 5,850 | 2,392 | 2,336 | 2,189 | 7,650 | 2,461 | 2,223 | 2,396 | 9,177 | 1,773 | 1,846 | 1,658 | 7,456 | 1,850 | 2,077 | 2,368 | 8,321 | 1,942 | 1,901 | 1,820 | 10,014 | 1,462 | 1,442 | 1,712 | 11,327 | 1,704 | 2,349 | 2,306 | 13,862 | 1,462 | 1,484 | 1,498 | 14,453 | 1,699 | 1,534 | 16,278 | 1,762 |
Overige niet-vlottende activa
| 33,464 | -6,886 | 25,422 | 29,864 | 29,288 | 29,031 | 21,033 | 29,553 | 29,669 | 28,765 | 20,941 | 27,911 | 27,355 | 27,266 | 18,407 | 25,900 | 26,335 | 26,423 | 14,949 | 26,431 | 26,701 | 25,971 | 19,365 | 27,968 | 26,652 | 26,873 | 20,016 | 23,094 | 23,921 | 24,202 | 18,442 | 23,060 | 24,304 | 24,626 | 16,540 | 24,553 | 23,852 | 20,794 | 14,239 | 21,531 | 20,968 | 20,709 | 12,608 | 19,042 | 19,560 | 19,792 | 10,894 | 20,239 | 20,425 | 20,843 | 11,078 | 24,109 | 23,856 | 23,097 | 11,100 | 23,879 | 24,262 | 24,405 | 10,970 | 24,759 | 25,260 | 11,556 | 28,221 |
Totaal niet-vlottende activa
| 249,901 | 246,841 | 243,279 | 237,730 | 234,859 | 233,307 | 231,031 | 229,535 | 227,867 | 225,821 | 223,921 | 221,059 | 223,648 | 221,486 | 220,425 | 214,032 | 213,069 | 209,880 | 210,967 | 212,320 | 210,239 | 212,181 | 204,716 | 204,673 | 207,706 | 206,892 | 204,232 | 205,965 | 202,931 | 203,038 | 203,962 | 202,834 | 201,709 | 203,637 | 205,460 | 208,198 | 210,255 | 212,909 | 203,669 | 197,312 | 193,413 | 192,278 | 189,848 | 188,959 | 188,185 | 187,646 | 173,575 | 170,258 | 169,095 | 170,429 | 168,414 | 168,913 | 170,719 | 167,657 | 166,955 | 167,622 | 166,389 | 166,618 | 167,168 | 163,197 | 163,291 | 155,783 | 158,802 |
Totaal activa
| 530,699 | 517,273 | 505,045 | 507,712 | 471,488 | 485,273 | 481,661 | 494,238 | 490,962 | 485,317 | 462,467 | 466,806 | 459,572 | 471,445 | 456,830 | 452,175 | 415,292 | 453,378 | 434,052 | 439,495 | 415,511 | 424,880 | 409,513 | 416,526 | 409,185 | 422,270 | 402,028 | 408,087 | 389,115 | 392,798 | 383,448 | 386,428 | 376,545 | 381,110 | 371,243 | 371,342 | 366,246 | 374,357 | 375,184 | 371,159 | 351,345 | 351,343 | 343,421 | 336,279 | 324,948 | 331,419 | 311,998 | 310,692 | 302,634 | 315,521 | 309,484 | 303,510 | 297,449 | 295,915 | 285,939 | 294,613 | 293,074 | 297,467 | 297,038 | 307,593 | 304,489 | 299,007 | 319,841 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 48,710 | 43,063 | 46,498 | 40,860 | 43,086 | 44,356 | 48,864 | 61,678 | 79,629 | 76,122 | 74,558 | 74,815 | 75,070 | 73,545 | 72,385 | 71,823 | 72,918 | 76,272 | 77,319 | 77,760 | 77,100 | 79,218 | 78,889 | 78,252 | 81,466 | 79,943 | 76,792 | 71,798 | 72,728 | 71,905 | 72,742 | 74,303 | 74,107 | 74,721 | 70,980 | 68,103 | 66,802 | 66,044 | 68,039 | 66,996 | 68,572 | 66,501 | 61,139 | 56,830 | 54,513 | 55,198 | 54,800 | 56,230 | 57,628 | 57,970 | 57,663 | 54,847 | 53,134 | 53,190 | 48,527 | 49,812 | 49,430 | 49,250 | 48,029 | 50,353 | 51,286 | 54,319 | 61,788 |
Kortlopende schulden
| 21,156 | 39,024 | 16,324 | 42,837 | 20,842 | 39,335 | 11,309 | 29,685 | 17,014 | 35,439 | 26,197 | 37,514 | 30,650 | 36,167 | 14,842 | 21,841 | 7,941 | 47,517 | 20,760 | 33,105 | 18,404 | 29,750 | 14,073 | 25,358 | 20,200 | 44,802 | 27,863 | 38,625 | 26,979 | 32,739 | 18,197 | 24,231 | 25,793 | 29,771 | 25,554 | 25,336 | 18,362 | 41,959 | 30,477 | 30,378 | 20,785 | 36,319 | 41,141 | 33,180 | 28,661 | 44,114 | 41,258 | 35,480 | 26,311 | 45,292 | 39,338 | 29,888 | 25,783 | 33,912 | 30,037 | 28,786 | 28,998 | 36,116 | 35,415 | 37,722 | 36,191 | 38,023 | 41,707 |
Belastingschulden
| 0 | 4,511 | 3,969 | 2,322 | 6,296 | 3,905 | 9,573 | 5,686 | 7,523 | 4,061 | 4,371 | 2,664 | 6,376 | 3,676 | 6,698 | 4,733 | 6,895 | 3,768 | 6,095 | 3,384 | 6,498 | 3,519 | 9,221 | 5,095 | 6,554 | 3,917 | 5,109 | 2,927 | 5,500 | 2,884 | 7,736 | 4,923 | 5,082 | 2,867 | 1,728 | 1,916 | 4,025 | 2,341 | 8,404 | 5,778 | 4,963 | 2,903 | 2,228 | 2,895 | 2,976 | 1,664 | 1,464 | 2,637 | 4,227 | 2,412 | 4,626 | 4,866 | 4,666 | 2,630 | 2,522 | 2,824 | 3,981 | 1,766 | 2,613 | 2,934 | 5,398 | 5,088 | 4,544 |
Uitgestelde opbrengsten
| 3,360 | 2,164 | 1,647 | 11,789 | 12,553 | 7,687 | 23,120 | 15,275 | 14,539 | 9,924 | 13,839 | 10,169 | 12,637 | 8,990 | 15,568 | 11,188 | 11,171 | 5,950 | 16,866 | 11,110 | 11,264 | 3,519 | 19,014 | 12,269 | 11,441 | 3,917 | 12,340 | 8,024 | 8,672 | 2,884 | 14,512 | 9,604 | 7,645 | 2,867 | 6,678 | 4,911 | 5,919 | 2,341 | 14,110 | 9,961 | 7,551 | 2,903 | 4,445 | 4,243 | 3,837 | 1,664 | 4,605 | 5,096 | 5,893 | 2,412 | 8,536 | 7,673 | 6,576 | 2,630 | 5,257 | 5,092 | 5,521 | 1,766 | 6,884 | 5,977 | 7,284 | 11,097 | 8,957 |
Overige kortlopende verplichtingen
| 41,683 | 38,084 | 42,868 | 29,326 | 26,972 | 30,471 | 33,568 | 35,633 | 31,508 | 34,061 | 26,203 | 31,411 | 25,971 | 29,925 | 31,191 | 34,310 | 29,576 | 36,092 | 29,723 | 32,246 | 26,787 | 33,529 | 26,658 | 32,647 | 28,291 | 31,494 | 23,078 | 29,566 | 25,972 | 28,559 | 22,053 | 28,320 | 24,069 | 29,028 | 20,368 | 26,090 | 26,554 | 32,327 | 30,227 | 35,334 | 27,183 | 27,518 | 18,509 | 23,810 | 20,755 | 24,424 | 17,293 | 22,300 | 20,070 | 23,586 | 16,014 | 22,224 | 19,999 | 20,831 | 14,912 | 20,971 | 20,238 | 23,338 | 16,845 | 25,152 | 22,042 | 17,972 | 26,215 |
Totaal kortlopende verplichtingen
| 114,909 | 122,335 | 107,337 | 124,812 | 103,453 | 121,849 | 116,861 | 142,271 | 142,690 | 155,546 | 140,797 | 153,909 | 144,328 | 148,627 | 133,986 | 139,162 | 121,606 | 165,831 | 144,668 | 154,221 | 133,555 | 146,016 | 138,634 | 148,526 | 141,398 | 160,156 | 140,073 | 148,013 | 134,351 | 136,087 | 127,504 | 136,458 | 131,614 | 136,387 | 123,580 | 124,440 | 117,637 | 142,671 | 142,853 | 142,669 | 124,091 | 133,241 | 125,234 | 118,063 | 107,766 | 125,400 | 117,956 | 119,106 | 109,902 | 129,260 | 121,551 | 114,632 | 105,492 | 110,563 | 98,733 | 104,661 | 104,187 | 110,470 | 107,173 | 119,204 | 116,803 | 121,411 | 138,667 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 69,793 | 55,495 | 58,996 | 52,885 | 36,420 | 38,958 | 44,851 | 28,256 | 29,876 | 22,585 | 27,348 | 23,151 | 23,879 | 34,541 | 40,585 | 35,931 | 21,675 | 22,818 | 28,764 | 24,779 | 25,997 | 27,712 | 33,623 | 31,195 | 32,455 | 34,030 | 40,668 | 37,418 | 39,164 | 46,666 | 53,565 | 49,895 | 50,712 | 53,063 | 61,073 | 56,741 | 58,168 | 41,136 | 48,830 | 45,375 | 47,590 | 38,967 | 46,449 | 42,996 | 44,889 | 36,309 | 32,511 | 29,358 | 30,944 | 25,005 | 31,367 | 30,619 | 32,077 | 27,103 | 33,731 | 31,456 | 33,181 | 32,293 | 39,060 | 35,271 | 36,308 | 38,962 | 33,966 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 4,466 | 0 | 0 | 0 | 34,076 | 0 | 0 | 0 | 33,092 | 0 | 0 | 0 | 33,151 | 0 | 0 | 0 | 33,485 | 0 | 0 | 0 | 32,417 | 0 | 0 | 0 | 32,474 | 0 | 0 | 0 | 32,333 | 0 | 0 | 0 | 31,826 | 0 | 0 | 0 | 31,191 | 0 | 0 | 0 | 31,078 | 0 | 0 | 0 | 32,293 | 0 | 0 | 0 | 35,224 | 0 | 0 | 0 | 38,278 | 0 | 0 | 0 | 39,465 | 0 | 0 | 40,891 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 5,042 | 0 | 0 | 0 | 4,974 | 0 | 0 | 0 | 5,048 | 0 | 0 | 0 | 5,113 | 0 | 0 | 0 | 5,144 | 0 | 0 | 0 | 5,068 | 0 | 0 | 0 | 5,049 | 0 | 0 | 0 | 5,068 | 0 | 0 | 0 | 5,095 | 0 | 0 | 0 | 5,431 | 0 | 0 | 0 | 6,270 | 0 | 0 | 0 | 6,184 | 0 | 0 | 0 | 6,153 | 0 | 0 | 0 | 6,892 | 0 | 0 | 0 | 6,879 | 0 | 0 | 6,969 | 0 |
Overige niet-vlottende verplichtingen
| 56,700 | 53,205 | 43,767 | 53,273 | 52,082 | 51,331 | 8,369 | 52,993 | 52,053 | 51,830 | 7,460 | 50,769 | 51,009 | 51,163 | 6,961 | 51,198 | 51,287 | 50,961 | 7,788 | 49,556 | 49,382 | 49,622 | 1,419 | 43,526 | 43,582 | 43,538 | 1,553 | 44,619 | 44,651 | 44,720 | 2,099 | 44,655 | 44,560 | 44,949 | 1,915 | 44,896 | 44,871 | 44,841 | 1,499 | 46,550 | 46,979 | 48,222 | 1,250 | 44,790 | 45,257 | 45,825 | 1,195 | 45,712 | 46,337 | 47,103 | 1,309 | 48,283 | 49,735 | 50,416 | 1,240 | 52,294 | 53,356 | 54,108 | 1,354 | 53,890 | 54,587 | 1,199 | 56,658 |
Totaal niet-vlottende verplichtingen
| 126,493 | 108,700 | 112,271 | 106,158 | 88,502 | 90,289 | 92,270 | 81,249 | 81,929 | 74,415 | 72,948 | 73,920 | 74,888 | 85,704 | 85,810 | 87,129 | 72,962 | 73,779 | 75,181 | 74,335 | 75,379 | 77,334 | 72,527 | 74,721 | 76,037 | 77,568 | 79,744 | 82,037 | 83,815 | 91,386 | 93,065 | 94,550 | 95,272 | 98,012 | 99,909 | 101,637 | 103,039 | 85,977 | 86,951 | 91,925 | 94,569 | 87,189 | 85,047 | 87,786 | 90,146 | 82,134 | 72,183 | 75,070 | 77,281 | 72,108 | 74,053 | 78,902 | 81,812 | 77,519 | 80,141 | 83,750 | 86,537 | 86,401 | 86,758 | 89,161 | 90,895 | 88,021 | 90,624 |
Totaal passiva
| 241,402 | 231,035 | 219,608 | 230,970 | 191,955 | 212,138 | 209,131 | 223,520 | 224,619 | 229,961 | 213,745 | 227,829 | 219,216 | 234,331 | 219,796 | 226,291 | 194,568 | 239,610 | 219,849 | 228,556 | 208,934 | 223,350 | 211,161 | 223,247 | 217,435 | 237,724 | 219,817 | 230,050 | 218,166 | 227,473 | 220,569 | 231,008 | 226,886 | 234,399 | 223,489 | 226,077 | 220,676 | 228,648 | 229,804 | 234,594 | 218,660 | 220,430 | 210,281 | 205,849 | 197,912 | 207,534 | 190,139 | 194,176 | 187,183 | 201,368 | 195,604 | 193,534 | 187,304 | 188,082 | 178,874 | 188,411 | 190,724 | 196,871 | 193,931 | 208,365 | 207,698 | 209,432 | 229,291 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 250,552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 835 | 1,719 | 2,379 | 776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 329 | 2,084 | 656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 | 28,619 |
Ingehouden winsten
| 232,000 | 224,307 | 235,797 | 230,120 | 227,833 | 222,156 | 221,027 | 216,015 | 213,774 | 205,955 | 203,301 | 197,875 | 205,380 | 198,892 | 196,879 | 191,691 | 187,376 | 181,119 | 179,378 | 173,103 | 169,816 | 163,449 | 160,414 | 154,290 | 150,192 | 143,725 | 139,622 | 135,982 | 131,852 | 127,167 | 124,120 | 120,255 | 116,284 | 111,551 | 110,754 | 106,478 | 103,420 | 99,828 | 100,356 | 97,150 | 94,145 | 91,841 | 93,748 | 90,737 | 88,043 | 85,853 | 87,665 | 85,748 | 82,924 | 80,700 | 80,643 | 78,809 | 77,141 | 74,154 | 74,171 | 73,099 | 70,190 | 67,306 | 68,723 | 66,153 | 63,362 | 59,702 | 57,260 |
Overige gereserveerde algehele resultaten
| 33,713 | 31,871 | 28,938 | 24,240 | 24,049 | 19,358 | 16,093 | 19,289 | 17,252 | 14,272 | 10,689 | 6,950 | 8,456 | 7,080 | 5,002 | -835 | -1,719 | -2,379 | -776 | 2,300 | 1,282 | 3,021 | 2,998 | 2,549 | 5,325 | 4,867 | 6,659 | 6,182 | 3,426 | 2,488 | 2,967 | -329 | -2,084 | -656 | 1,112 | 3,736 | 6,747 | 10,481 | 9,815 | 4,872 | 3,800 | 4,175 | 4,562 | 4,780 | 4,065 | 3,107 | -707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -8,620 | -2,063 | -11,306 | -9,636 | -4,323 | -250,775 | 3,544 | 3,429 | 3,533 | 3,535 | 3,343 | 3,052 | -4,415 | 256 | 4,422 | 3,589 | 2,706 | 1,820 | 3,370 | 4,146 | 4,152 | 4,156 | 4,156 | 4,563 | 4,565 | 3,958 | 3,961 | 3,965 | 3,978 | 4,000 | 4,029 | 3,712 | 1,967 | 3,400 | 4,057 | 3,459 | 3,467 | 3,477 | 3,490 | 3,170 | 3,176 | 3,188 | 3,191 | 3,198 | 3,207 | 3,212 | 2,511 | -592 | 1,278 | 2,115 | 2,230 | 217 | 1,929 | 2,929 | 2,255 | 2,450 | 1,551 | 2,594 | 3,808 | 2,621 | 2,966 | -477 | 2,763 |
Totaal eigen vermogen van aandeelhouders
| 285,712 | 282,734 | 282,048 | 273,343 | 276,178 | 269,910 | 269,283 | 267,352 | 263,178 | 252,381 | 245,952 | 236,496 | 238,040 | 234,847 | 234,922 | 223,899 | 218,701 | 211,558 | 211,367 | 208,168 | 203,869 | 199,245 | 196,187 | 190,021 | 188,701 | 181,169 | 178,861 | 174,748 | 167,875 | 162,274 | 159,735 | 152,586 | 146,870 | 143,570 | 144,542 | 142,292 | 142,253 | 142,405 | 142,280 | 133,811 | 129,740 | 127,823 | 130,120 | 127,334 | 123,934 | 120,791 | 118,795 | 113,775 | 112,821 | 111,434 | 111,492 | 107,645 | 107,689 | 105,702 | 105,045 | 104,168 | 100,360 | 98,519 | 101,150 | 97,393 | 94,947 | 87,844 | 88,642 |
Totaal eigen vermogen
| 289,295 | 286,238 | 285,433 | 276,742 | 279,533 | 273,135 | 272,530 | 270,718 | 266,343 | 255,356 | 248,722 | 238,977 | 240,356 | 237,114 | 237,034 | 225,884 | 220,724 | 213,768 | 214,203 | 210,939 | 206,577 | 201,530 | 198,352 | 193,279 | 191,750 | 184,546 | 182,211 | 178,037 | 170,949 | 165,325 | 162,879 | 155,420 | 149,659 | 146,711 | 147,754 | 145,265 | 145,570 | 145,709 | 145,380 | 136,565 | 132,685 | 130,913 | 133,140 | 130,430 | 127,036 | 123,885 | 121,859 | 116,516 | 115,451 | 114,153 | 113,880 | 109,976 | 110,145 | 107,833 | 107,065 | 106,202 | 102,350 | 100,596 | 103,107 | 99,228 | 96,791 | 89,575 | 90,550 |
Totaal passiva en aandeelhoudersvermogen
| 530,699 | 517,273 | 505,045 | 507,712 | 471,488 | 485,273 | 481,661 | 494,238 | 490,962 | 485,317 | 462,467 | 466,806 | 459,572 | 471,445 | 456,830 | 452,175 | 415,292 | 453,378 | 434,052 | 439,495 | 415,511 | 424,880 | 409,513 | 416,526 | 409,185 | 422,270 | 402,028 | 408,087 | 389,115 | 392,798 | 383,448 | 386,428 | 376,545 | 381,110 | 371,243 | 371,342 | 366,246 | 374,357 | 375,184 | 371,159 | 351,345 | 351,343 | 343,421 | 336,279 | 324,948 | 331,419 | 311,998 | 310,692 | 302,634 | 315,521 | 309,484 | 303,510 | 297,449 | 295,915 | 285,939 | 294,613 | 293,074 | 297,467 | 297,038 | 307,593 | 304,489 | 299,007 | 319,841 |