P.S. Mitsubishi Construction Co., Ltd.
TSE:1871.T
986 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 18,560 | 11,163 | 9,200 | 11,414 | 12,967 | 9,347 | 7,451 | 8,476 | 9,541 | 9,947 | 10,372 | 9,588 | 10,118 | 10,456 | 12,089 | 8,493 | 13,254 | 15,484 | 7,930 | 9,652 | 11,110 | 14,802 | 6,743 | 6,958 | 7,747 | 12,440 | 8,453 | 11,771 | 8,605 | 15,049 | 7,792 | 8,269 | 7,218 | 11,599 | 7,403 | 7,134 | 8,133 | 10,025 | 6,693 | 6,236 | 7,565 | 10,630 | 6,984 | 8,930 | 8,428 | 11,037 | 8,938 | 7,879 | 5,936 | 9,849 | 5,278 | 5,464 | 5,982 | 7,324 | 4,700 | 6,223 | 6,497 | 8,574 | 7,020 | 7,219 | 9,722 | 10,906 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | -2,035 | -3,461 | -2,084 | -2,077 | -2,071 | -3,505 | -3,053 | -3,065 | -3,072 | -2,051 | -2,042 | -1,285 | -1,280 | -1,278 | -1,276 | -1,670 | -1,665 | -1,662 | -1,658 | -1,593 | -1,588 | -1,568 | -1,547 | -1,248 | -1,228 | -1,211 | -1,194 | -1,218 | -1,200 | -1,183 | -1,165 | -1,566 | -1,539 | -1,540 | -1,540 | -912 | -823 | -726 | -287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65 | -69 | -98 | -95 |
Liquide middelen en kortetermijnbeleggingen
| 18,560 | 11,163 | 9,200 | 11,414 | 12,967 | 9,347 | 7,451 | 8,476 | 9,541 | 9,947 | 10,372 | 9,588 | 10,118 | 10,456 | 12,089 | 8,493 | 13,254 | 15,484 | 7,930 | 9,652 | 11,110 | 14,802 | 6,743 | 6,958 | 7,747 | 12,440 | 8,453 | 11,771 | 8,605 | 15,049 | 7,792 | 8,269 | 7,218 | 11,599 | 7,403 | 7,134 | 8,133 | 10,025 | 6,693 | 6,236 | 7,565 | 10,630 | 6,984 | 8,930 | 8,428 | 11,037 | 8,938 | 7,879 | 5,936 | 9,849 | 5,278 | 5,464 | 5,982 | 7,324 | 4,700 | 6,223 | 6,497 | 8,574 | 7,020 | 7,219 | 9,722 | 10,906 |
Nettovorderingen
| 69,524 | 79,663 | 71,573 | 65,808 | 62,962 | 76,581 | 62,841 | 52,845 | 49,516 | 54,818 | 60,155 | 48,579 | 47,295 | 55,603 | 58,011 | 50,067 | 39,139 | 45,445 | 45,851 | 37,492 | 36,504 | 47,807 | 47,073 | 41,472 | 36,586 | 46,101 | 48,231 | 40,067 | 34,997 | 38,346 | 41,707 | 33,140 | 30,893 | 36,514 | 39,196 | 32,698 | 33,128 | 42,266 | 42,842 | 35,919 | 30,696 | 38,756 | 35,023 | 32,548 | 28,831 | 33,533 | 29,375 | 25,853 | 32,169 | 38,052 | 33,288 | 28,353 | 24,560 | 35,037 | 30,804 | 25,550 | 27,275 | 38,578 | 43,459 | 42,657 | 52,857 | 41,488 |
Voorraad
| 5,040 | 4,071 | 6,017 | 5,614 | 5,085 | 4,126 | 6,575 | 4,547 | 4,950 | 4,214 | 6,209 | 5,074 | 4,034 | 5,337 | 8,860 | 8,858 | 8,122 | 5,424 | 6,828 | 6,440 | 6,070 | 5,410 | 8,487 | 6,177 | 7,157 | 5,827 | 6,481 | 6,287 | 7,316 | 5,521 | 7,452 | 6,625 | 5,087 | 4,232 | 6,608 | 6,317 | 5,641 | 4,273 | 8,390 | 8,408 | 7,989 | 5,115 | 7,774 | 5,380 | 5,840 | 4,396 | 6,434 | 6,444 | 5,954 | 4,091 | 7,940 | 8,687 | 8,002 | 6,391 | 10,990 | 10,534 | 11,697 | 10,626 | 26,287 | 25,183 | 24,291 | 42,527 |
Overige vlottende activa
| 3,567 | 606 | 1,865 | 2,043 | 1,983 | 1,589 | 3,123 | 1,760 | 2,650 | 1,767 | 3,021 | 2,063 | 3,334 | 2,308 | 2,485 | 1,563 | 2,133 | 1,507 | 3,117 | 2,302 | 2,659 | 1,777 | 3,120 | 2,494 | 2,834 | 1,609 | 3,465 | 2,246 | 2,398 | 1,347 | 618 | 514 | 772 | 299 | 719 | 400 | 480 | 437 | 1,031 | 895 | 760 | 312 | 517 | 326 | 488 | 292 | 585 | 468 | 384 | 196 | 617 | 390 | 820 | 677 | 906 | 577 | 589 | 185 | 456 | 533 | 979 | 808 |
Totaal vlottende activa
| 96,691 | 95,503 | 88,655 | 84,879 | 82,997 | 91,643 | 79,990 | 67,628 | 66,657 | 70,746 | 79,757 | 65,304 | 64,781 | 73,704 | 81,445 | 68,981 | 62,648 | 67,860 | 63,726 | 55,886 | 56,343 | 69,796 | 65,423 | 57,101 | 54,324 | 65,977 | 66,630 | 60,371 | 53,316 | 60,263 | 57,569 | 48,548 | 43,970 | 52,644 | 53,926 | 46,549 | 47,382 | 57,001 | 58,956 | 51,458 | 47,010 | 54,813 | 50,298 | 47,184 | 43,587 | 49,258 | 45,332 | 40,644 | 44,443 | 52,188 | 47,123 | 42,894 | 39,364 | 49,429 | 47,400 | 42,884 | 46,058 | 57,963 | 77,222 | 75,592 | 87,849 | 95,729 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 16,471 | 16,642 | 16,959 | 17,005 | 17,033 | 16,294 | 16,073 | 15,553 | 15,427 | 14,929 | 14,665 | 14,479 | 14,319 | 14,126 | 13,906 | 13,822 | 13,728 | 13,813 | 13,576 | 13,557 | 13,374 | 13,394 | 12,533 | 12,117 | 12,042 | 12,073 | 12,269 | 12,200 | 12,273 | 12,229 | 12,329 | 12,260 | 12,152 | 12,036 | 12,448 | 12,476 | 12,328 | 12,275 | 12,345 | 12,320 | 12,310 | 12,400 | 12,306 | 12,258 | 12,290 | 12,257 | 12,473 | 12,264 | 12,289 | 12,243 | 12,353 | 12,215 | 12,834 | 12,913 | 12,781 | 12,739 | 12,133 | 12,509 | 12,662 | 12,813 | 12,745 | 12,792 |
Goodwill
| 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 | 0 |
Immateriële activa
| 240 | 188 | 84 | 89 | 94 | 99 | 105 | 109 | 114 | 119 | 121 | 126 | 131 | 136 | 141 | 146 | 151 | 156 | 161 | 166 | 171 | 176 | 181 | 186 | 191 | 196 | 201 | 206 | 212 | 217 | 222 | 226 | 32 | 33 | 39 | 40 | 35 | 36 | 37 | 37 | 37 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 35 | 35 | 35 | 35 | 35 | 35 | 36 | 36 | 36 | 39 | 39 | 38 | 37 |
Goodwill en immateriële activa
| 240 | 188 | 84 | 89 | 94 | 99 | 105 | 109 | 114 | 119 | 121 | 126 | 131 | 136 | 141 | 146 | 151 | 156 | 161 | 166 | 171 | 176 | 181 | 186 | 191 | 196 | 201 | 206 | 212 | 217 | 222 | 226 | 32 | 33 | 39 | 40 | 35 | 36 | 37 | 37 | 37 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 35 | 35 | 35 | 35 | 35 | 35 | 36 | 36 | 36 | 39 | 39 | 38 | 37 |
Langetermijnbeleggingen
| 8,295 | 4,317 | 3,223 | 5,233 | 6,624 | 4,971 | 4,864 | 4,816 | 6,268 | 5,774 | 5,718 | 5,786 | 4,702 | 4,766 | 3,999 | 3,963 | 3,883 | 3,675 | 4,311 | 4,103 | 4,007 | 3,987 | 3,850 | 4,086 | 4,190 | 4,031 | 4,023 | 3,786 | 3,699 | 3,514 | 3,514 | 3,301 | 3,229 | 3,278 | 3,764 | 3,611 | 3,598 | 3,611 | 2,942 | 2,704 | 2,562 | 2,011 | 1,743 | 1,789 | 1,733 | 1,589 | 1,547 | 1,491 | 1,126 | 1,139 | 1,033 | 1,063 | 1,070 | 1,090 | 1,112 | 1,061 | 1,072 | 1,138 | 1,123 | 1,245 | 1,139 | 1,139 |
Belastingvorderingen
| 1,013 | 3,227 | 1,337 | 1,486 | 1,333 | 1,650 | 1,216 | 1,349 | 1,239 | 1,531 | 1,141 | 1,317 | 1,233 | 1,674 | 1,437 | 1,520 | 1,428 | 1,756 | 1,291 | 1,487 | 1,645 | 1,848 | 175 | 208 | 194 | 107 | 152 | 146 | 155 | 131 | 133 | 117 | 109 | 105 | 35 | 31 | 31 | 36 | 12 | 48 | 70 | 94 | 85 | 90 | 94 | 107 | 162 | 182 | 182 | 178 | 209 | 197 | 198 | 243 | 247 | 272 | 274 | 260 | 282 | 232 | 290 | 279 |
Overige niet-vlottende activa
| 2 | 4,103 | 3,238 | 1,436 | -2 | 1,421 | 1,447 | 1,447 | -1 | -2 | -1 | -1 | 1,014 | 1,015 | 1,010 | 971 | 1,018 | 1,019 | 1,023 | 993 | 1,003 | 992 | 997 | 996 | 915 | 928 | 926 | 960 | 953 | 952 | 944 | 941 | 900 | 904 | 906 | 914 | 1,029 | 987 | 1,010 | 1,012 | 1,016 | 1,090 | 1,893 | 1,857 | 1,805 | 1,768 | 1,675 | 1,657 | 2,003 | 1,555 | 1,534 | 3,183 | 3,198 | 3,166 | 3,334 | 3,289 | 3,455 | 3,417 | 3,278 | 3,242 | 2,887 | 3,024 |
Totaal niet-vlottende activa
| 26,021 | 28,477 | 24,841 | 25,249 | 25,082 | 24,435 | 23,705 | 23,274 | 23,047 | 22,351 | 21,644 | 21,707 | 21,399 | 21,717 | 20,493 | 20,422 | 20,208 | 20,419 | 20,362 | 20,306 | 20,200 | 20,397 | 17,736 | 17,593 | 17,532 | 17,335 | 17,571 | 17,298 | 17,292 | 17,043 | 17,142 | 16,845 | 16,422 | 16,356 | 17,192 | 17,072 | 17,021 | 16,945 | 16,346 | 16,121 | 15,995 | 15,631 | 16,063 | 16,030 | 15,958 | 15,757 | 15,893 | 15,630 | 15,636 | 15,150 | 15,164 | 16,693 | 17,335 | 17,447 | 17,509 | 17,397 | 16,970 | 17,360 | 17,384 | 17,571 | 17,099 | 17,271 |
Totaal activa
| 122,712 | 123,980 | 113,496 | 110,131 | 108,083 | 116,082 | 103,697 | 90,905 | 89,708 | 93,100 | 101,403 | 87,014 | 86,182 | 95,423 | 101,941 | 89,405 | 82,859 | 88,282 | 84,091 | 76,195 | 76,544 | 90,196 | 83,159 | 74,694 | 71,855 | 83,311 | 84,201 | 77,670 | 70,609 | 77,306 | 74,712 | 65,394 | 60,392 | 69,000 | 71,118 | 63,621 | 64,403 | 73,946 | 75,302 | 67,579 | 63,005 | 70,444 | 66,361 | 63,214 | 59,545 | 65,015 | 61,225 | 56,274 | 60,079 | 67,338 | 62,287 | 59,587 | 56,699 | 66,876 | 64,909 | 60,281 | 63,028 | 75,323 | 94,606 | 93,163 | 104,948 | 113,000 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 26,744 | 29,018 | 25,480 | 17,968 | 16,431 | 19,333 | 14,206 | 14,055 | 14,389 | 17,457 | 18,023 | 17,436 | 15,792 | 17,582 | 18,146 | 18,203 | 16,897 | 18,580 | 16,769 | 15,908 | 14,217 | 17,726 | 15,151 | 15,122 | 16,027 | 17,990 | 18,378 | 17,720 | 17,524 | 18,663 | 19,352 | 14,554 | 13,643 | 17,228 | 17,258 | 16,667 | 16,879 | 21,085 | 25,529 | 24,795 | 25,695 | 29,038 | 25,941 | 23,859 | 23,861 | 25,902 | 22,745 | 20,652 | 25,802 | 27,929 | 24,064 | 21,664 | 20,738 | 22,469 | 20,379 | 20,297 | 22,748 | 27,996 | 31,111 | 32,502 | 42,811 | 35,853 |
Kortlopende schulden
| 13,679 | 11,352 | 11,008 | 10,317 | 12,953 | 26,493 | 22,323 | 10,474 | 5,985 | 6,008 | 14,517 | 1,321 | 1,883 | 6,616 | 11,342 | 6,320 | 4,422 | 10,218 | 8,597 | 807 | 1,088 | 6,674 | 12,556 | 6,616 | 1,540 | 9,586 | 10,060 | 7,539 | 1,472 | 7,561 | 6,270 | 5,923 | 826 | 6,570 | 7,701 | 6,801 | 8,101 | 13,048 | 16,469 | 10,748 | 6,429 | 10,429 | 9,629 | 9,029 | 3,853 | 7,050 | 7,949 | 5,424 | 3,478 | 9,126 | 7,535 | 5,536 | 3,637 | 11,636 | 12,285 | 6,528 | 4,180 | 11,934 | 15,426 | 12,634 | 15,828 | 22,466 |
Belastingschulden
| 701 | 2,215 | 760 | 1,105 | 431 | 1,254 | 204 | 715 | 220 | 636 | 125 | 964 | 378 | 2,432 | 1,292 | 946 | 71 | 464 | 112 | 587 | 226 | 2,065 | 294 | 624 | 280 | 1,120 | 777 | 666 | 129 | 735 | 387 | 320 | 121 | 550 | 325 | 251 | 97 | 417 | 160 | 335 | 144 | 392 | 196 | 262 | 130 | 390 | 272 | 252 | 108 | 160 | 65 | 120 | 64 | 143 | 107 | 186 | 210 | 402 | 317 | 403 | 340 | 110 |
Uitgestelde opbrengsten
| 8,366 | 5,458 | 6,116 | 10,285 | 9,681 | 3,801 | 2,030 | 3,718 | 5,707 | 3,377 | 3,309 | 4,601 | 5,146 | 6,807 | 7,419 | 7,528 | 7,340 | 5,603 | 5,743 | 6,042 | 5,815 | 6,667 | 5,980 | 5,751 | 7,729 | 6,870 | 4,813 | 5,410 | 6,946 | 5,842 | 6,301 | 5,876 | 7,142 | 3,962 | 4,736 | 4,772 | 5,204 | 5,614 | 4,368 | 4,822 | 3,807 | 3,733 | 4,328 | 4,847 | 5,515 | 5,655 | 4,577 | 5,084 | 5,106 | 4,029 | 5,537 | 7,507 | 6,468 | 5,793 | 6,199 | 7,648 | 9,592 | 8,826 | 19,457 | 19,292 | 17,807 | 30,030 |
Overige kortlopende verplichtingen
| 5,929 | 8,465 | 5,619 | 8,644 | 10,704 | 8,491 | 8,200 | 6,512 | 8,022 | 10,527 | 10,534 | 9,661 | 10,845 | 12,373 | 12,976 | 12,188 | 10,356 | 9,975 | 8,894 | 7,351 | 10,225 | 13,076 | 9,069 | 8,334 | 9,276 | 10,296 | 11,655 | 10,239 | 9,693 | 10,188 | 8,109 | 6,506 | 7,150 | 9,046 | 8,652 | 7,267 | 6,887 | 6,603 | 2,886 | 1,348 | 1,851 | 2,380 | 2,041 | 1,774 | 2,590 | 2,760 | 2,633 | 2,454 | 2,735 | 2,676 | 2,178 | 2,034 | 2,943 | 3,642 | 2,641 | 2,654 | 3,353 | 4,007 | 4,786 | 5,311 | 6,947 | 3,929 |
Totaal kortlopende verplichtingen
| 54,718 | 54,293 | 48,223 | 47,214 | 49,769 | 58,118 | 46,759 | 34,759 | 34,103 | 37,369 | 46,383 | 33,019 | 33,666 | 43,378 | 49,883 | 44,239 | 39,015 | 44,376 | 40,003 | 30,108 | 31,345 | 44,143 | 42,756 | 35,823 | 34,572 | 44,742 | 44,906 | 40,908 | 35,635 | 42,254 | 40,032 | 32,859 | 28,761 | 36,806 | 38,347 | 35,507 | 37,071 | 46,350 | 49,252 | 41,713 | 37,782 | 45,580 | 41,939 | 39,509 | 35,819 | 41,367 | 37,904 | 33,614 | 37,121 | 43,760 | 39,314 | 36,741 | 33,786 | 43,540 | 41,504 | 37,127 | 39,873 | 52,763 | 70,780 | 69,739 | 83,393 | 92,278 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 8,970 | 9,060 | 9,150 | 7,315 | 4,400 | 3,400 | 3,400 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 0 | 0 | 0 | 90 | 3,590 | 3,590 | 3,590 | 3,290 | 3,290 | 3,290 | 3,532 | 3,832 | 3,832 | 3,832 | 3,907 | 3,907 | 3,907 | 3,500 | 3,500 | 3,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,500 | 1,500 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| -1,218 | 681 | 0 | 4,321 | 4,177 | 4,197 | 4,285 | 4,176 | 4,063 | 4,019 | 3,978 | 3,949 | 3,889 | 3,885 | 5,464 | 0 | 0 | 0 | 5,451 | 5,359 | 5,261 | 5,243 | 5,062 | 4,976 | 4,926 | 4,824 | 4,812 | 4,706 | 4,612 | 4,536 | 4,457 | 4,375 | 4,314 | 4,488 | 4,439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,361 | 3,286 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,218 | 3,080 | 1,258 | 1,260 | 1,255 | 1,270 | 1,279 | 1,281 | 1,278 | 1,282 | 1,291 | 1,303 | 1,299 | 1,317 | 1,324 | 1,323 | 1,307 | 1,307 | 1,301 | 1,290 | 1,284 | 1,276 | 1,303 | 1,381 | 1,415 | 1,377 | 1,465 | 1,397 | 1,377 | 1,321 | 1,325 | 1,266 | 1,266 | 1,288 | 1,445 | 1,393 | 1,388 | 1,381 | 1,531 | 1,521 | 1,521 | 1,521 | 1,521 | 1,521 | 1,523 | 1,523 | 1,523 | 1,523 | 1,524 | 1,523 | 1,523 | 1,740 | 1,942 | 1,942 | 1,944 | 1,944 | 1,944 | 2,070 | 2,088 | 2,088 | 2,115 | 2,115 |
Overige niet-vlottende verplichtingen
| 6,608 | 4,692 | 5,522 | 1,185 | 1,226 | 1,227 | 1,271 | 1,181 | 1,169 | 899 | 938 | 835 | 820 | 629 | 650 | 5,912 | 5,891 | 5,868 | 578 | 573 | 553 | 505 | 522 | 534 | 503 | 522 | 508 | 523 | 544 | 566 | 585 | 605 | 615 | 374 | 408 | 4,809 | 4,730 | 4,765 | 4,789 | 4,733 | 4,722 | 5,011 | 4,686 | 4,573 | 4,533 | 4,260 | 4,254 | 3,994 | 3,930 | 3,916 | 3,925 | 3,799 | 3,747 | 3,720 | 3,796 | 3,684 | 3,623 | 3,485 | 65 | 69 | 3,955 | 4,103 |
Totaal niet-vlottende verplichtingen
| 15,578 | 17,513 | 15,930 | 14,081 | 11,058 | 10,094 | 10,235 | 10,638 | 10,510 | 10,200 | 10,207 | 10,087 | 10,008 | 9,831 | 11,438 | 7,235 | 7,198 | 7,175 | 7,420 | 10,812 | 10,688 | 10,614 | 10,177 | 10,181 | 10,134 | 10,255 | 10,617 | 10,458 | 10,365 | 10,330 | 10,274 | 10,153 | 9,695 | 9,650 | 9,492 | 6,202 | 6,118 | 6,146 | 6,320 | 6,254 | 6,243 | 6,532 | 6,207 | 6,094 | 6,056 | 5,783 | 5,777 | 5,517 | 5,454 | 5,439 | 5,448 | 5,539 | 5,689 | 5,662 | 5,740 | 5,628 | 5,567 | 5,555 | 7,014 | 6,943 | 6,070 | 6,218 |
Totaal passiva
| 70,296 | 71,806 | 64,153 | 61,295 | 60,827 | 68,212 | 56,994 | 45,397 | 44,613 | 47,569 | 56,590 | 43,106 | 43,674 | 53,209 | 61,321 | 51,474 | 46,213 | 51,551 | 47,423 | 40,920 | 42,033 | 54,757 | 52,933 | 46,004 | 44,706 | 54,997 | 55,523 | 51,366 | 46,000 | 52,584 | 50,306 | 43,012 | 38,456 | 46,456 | 47,839 | 41,709 | 43,189 | 52,496 | 55,572 | 47,967 | 44,025 | 52,112 | 48,146 | 45,603 | 41,875 | 47,150 | 43,681 | 39,131 | 42,575 | 49,199 | 44,762 | 42,280 | 39,475 | 49,202 | 47,244 | 42,755 | 45,440 | 58,318 | 77,794 | 76,682 | 89,463 | 98,496 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 46,200 | 0 | 0 | 0 | 44,357 | 44,854 | 44,105 | 43,161 | 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 |
Gewone aandelen
| 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 | 4,218 |
Ingehouden winsten
| 36,389 | 36,137 | 34,444 | 33,956 | 32,558 | 33,368 | 32,232 | 31,080 | 30,508 | 31,004 | 30,253 | 29,311 | 28,017 | 27,669 | 26,541 | 23,915 | 22,818 | 23,019 | 22,479 | 21,272 | 20,325 | 21,318 | 16,452 | 14,801 | 13,227 | 14,505 | 14,804 | 12,607 | 10,990 | 11,228 | 10,949 | 9,076 | 8,400 | 8,954 | 9,157 | 7,818 | 7,121 | 7,336 | 6,333 | 6,371 | 5,772 | 5,268 | 4,314 | 3,608 | 3,722 | 4,087 | 3,793 | 3,458 | 3,791 | 4,435 | 3,875 | 3,402 | 3,100 | 3,490 | 3,510 | 3,491 | 3,599 | 2,769 | 2,562 | 2,237 | 1,215 | 264 |
Overige gereserveerde algehele resultaten
| 4,190 | 2,360 | 1,140 | 1,127 | 1,056 | 859 | 828 | 785 | 738 | 677 | 708 | 747 | 707 | 11,866 | 2,214 | 2,151 | 2,014 | 1,902 | 2,379 | 2,193 | 2,104 | 2,039 | 1,691 | 1,807 | 1,847 | 1,734 | 1,797 | 1,620 | 1,542 | 1,418 | 1,384 | 1,223 | 1,245 | 1,299 | 1,832 | 1,803 | 1,802 | 1,823 | 1,106 | 950 | 918 | 773 | 1,610 | 1,712 | 1,658 | 1,487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 7,619 | 9,455 | 9,537 | 9,535 | -36,776 | 9,425 | 9,425 | 9,425 | -34,726 | -35,222 | -34,471 | -33,529 | 9,566 | -1,539 | 7,647 | 7,647 | 7,596 | 7,592 | 7,592 | 7,592 | 7,864 | 7,864 | 7,865 | 7,864 | 7,857 | 7,857 | 7,859 | 7,859 | 7,859 | 7,858 | 7,855 | 7,865 | 8,073 | 8,073 | 8,072 | 8,073 | 8,073 | 8,073 | 8,073 | 8,073 | 8,072 | 8,073 | 8,073 | 8,073 | 8,072 | 8,073 | 9,533 | 9,467 | 9,495 | 9,486 | 9,432 | 9,687 | 9,906 | 9,966 | 9,937 | 9,817 | 9,735 | 9,977 | 10,002 | 9,984 | 10,005 | 9,944 |
Totaal eigen vermogen van aandeelhouders
| 52,416 | 52,170 | 49,339 | 48,836 | 47,256 | 47,870 | 46,703 | 45,508 | 45,095 | 45,531 | 44,813 | 43,908 | 42,508 | 42,214 | 40,620 | 37,931 | 36,646 | 36,731 | 36,668 | 35,275 | 34,511 | 35,439 | 30,226 | 28,690 | 27,149 | 28,314 | 28,678 | 26,304 | 24,609 | 24,722 | 24,406 | 22,382 | 21,936 | 22,544 | 23,279 | 21,912 | 21,214 | 21,450 | 19,730 | 19,612 | 18,980 | 18,332 | 18,215 | 17,611 | 17,670 | 17,865 | 17,544 | 17,143 | 17,504 | 18,139 | 17,525 | 17,307 | 17,224 | 17,674 | 17,665 | 17,526 | 17,552 | 16,964 | 16,782 | 16,439 | 15,438 | 14,426 |
Totaal eigen vermogen
| 52,416 | 52,170 | 49,339 | 48,836 | 47,256 | 47,870 | 46,703 | 45,508 | 45,095 | 45,531 | 44,813 | 43,908 | 42,508 | 42,214 | 40,620 | 37,931 | 36,646 | 36,731 | 36,668 | 35,275 | 34,511 | 35,439 | 30,226 | 28,690 | 27,149 | 28,314 | 28,678 | 26,304 | 24,609 | 24,722 | 24,406 | 22,382 | 21,936 | 22,544 | 23,279 | 21,912 | 21,214 | 21,450 | 19,730 | 19,612 | 18,980 | 18,332 | 18,215 | 17,611 | 17,670 | 17,865 | 17,544 | 17,143 | 17,504 | 18,139 | 17,525 | 17,307 | 17,224 | 17,674 | 17,665 | 17,526 | 17,588 | 17,005 | 16,812 | 16,481 | 15,485 | 14,504 |
Totaal passiva en aandeelhoudersvermogen
| 122,712 | 123,976 | 113,492 | 110,131 | 108,083 | 116,082 | 103,697 | 90,905 | 89,708 | 93,100 | 101,403 | 87,014 | 86,182 | 95,423 | 101,941 | 89,405 | 82,859 | 88,282 | 84,091 | 76,195 | 76,544 | 90,196 | 83,159 | 74,694 | 71,855 | 83,311 | 84,201 | 77,670 | 70,609 | 77,306 | 74,712 | 65,394 | 60,392 | 69,000 | 71,118 | 63,621 | 64,403 | 73,946 | 75,302 | 67,579 | 63,005 | 70,444 | 66,361 | 63,214 | 59,545 | 65,015 | 61,225 | 56,274 | 60,079 | 67,338 | 62,287 | 59,587 | 56,699 | 66,876 | 64,909 | 60,281 | 63,028 | 75,323 | 94,606 | 93,163 | 104,948 | 113,000 |