Seikitokyu Kogyo Co., Ltd.
TSE:1898.T
1486 (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
| 17,180 | 13,440 | 12,555 | 15,929 | 17,667 | 8,173 | 6,365 | 13,562 | 17,541 | 12,814 | 14,986 | 16,007 | 22,192 | 14,035 | 19,097 | 17,004 | 20,342 | 14,169 | 17,414 | 21,067 | 19,607 | 15,735 | 14,564 | 15,691 | 17,279 | 14,737 | 12,392 | 15,342 | 18,336 | 12,350 | 12,205 | 12,803 | 13,217 | 8,482 | 4,188 | 7,517 | 9,291 | 5,064 | 6,194 | 7,139 | 8,656 | 5,041 | 4,330 | 5,021 | 7,311 | 2,566 | 291 | 448 | 657 | 783 | 543 | 715 | 1,373 | 816 | 632 | 1,233 | 797 | 533 | 588 | 982 | 880 | 713 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -466 | 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 | -373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 17,180 | 13,440 | 12,555 | 15,929 | 17,667 | 8,173 | 6,365 | 13,562 | 17,541 | 12,814 | 14,986 | 16,007 | 22,192 | 14,035 | 19,097 | 17,004 | 20,342 | 14,169 | 17,414 | 21,067 | 19,607 | 15,735 | 14,564 | 15,691 | 17,279 | 14,737 | 12,392 | 15,342 | 18,336 | 12,350 | 12,205 | 12,803 | 13,217 | 8,482 | 4,188 | 7,517 | 9,291 | 5,064 | 6,194 | 7,139 | 8,656 | 5,041 | 4,330 | 5,021 | 7,311 | 2,566 | 291 | 448 | 657 | 783 | 543 | 715 | 1,373 | 816 | 632 | 1,233 | 797 | 533 | 588 | 982 | 880 | 713 |
Nettovorderingen
| 25,075 | 30,633 | 31,502 | 26,010 | 23,917 | 38,829 | 41,329 | 31,118 | 26,071 | 34,942 | 28,372 | 25,242 | 19,549 | 34,150 | 23,482 | 17,744 | 15,140 | 26,004 | 20,238 | 15,487 | 15,758 | 24,584 | 17,962 | 16,436 | 18,718 | 29,280 | 22,739 | 14,441 | 11,257 | 22,384 | 13,221 | 11,951 | 12,554 | 21,808 | 13,963 | 10,677 | 10,725 | 21,052 | 12,890 | 11,176 | 10,267 | 22,159 | 12,174 | 10,755 | 10,077 | 20,448 | 14,714 | 14,035 | 15,767 | 20,500 | 12,279 | 10,863 | 11,697 | 19,334 | 9,863 | 9,956 | 14,520 | 24,381 | 11,016 | 9,771 | 21,518 | 11,309 |
Voorraad
| 608 | 534 | 537 | 556 | 439 | 559 | 490 | 577 | 546 | 860 | 802 | 804 | 892 | 2,951 | 7,587 | 8,072 | 8,100 | 6,317 | 11,253 | 8,705 | 7,793 | 5,311 | 10,327 | 8,071 | 7,607 | 4,648 | 10,586 | 11,251 | 12,962 | 8,760 | 17,775 | 13,970 | 10,416 | 7,895 | 18,059 | 15,886 | 13,907 | 10,999 | 17,031 | 11,613 | 8,150 | 4,777 | 13,927 | 8,782 | 7,362 | 5,675 | 14,350 | 11,705 | 9,311 | 8,885 | 14,880 | 10,279 | 10,280 | 7,148 | 13,871 | 8,398 | 6,129 | 5,512 | 16,623 | 12,025 | 5,394 | 11,245 |
Overige vlottende activa
| 2,294 | 2,546 | 2,589 | 2,246 | 2,386 | 2,431 | 2,532 | 1,644 | 2,887 | 2,873 | 3,688 | 3,850 | 4,168 | 2,685 | 2,180 | 2,196 | 1,926 | 2,561 | 3,003 | 2,239 | 2,274 | 2,606 | 3,609 | 2,545 | 2,214 | 2,352 | 2,184 | 2,030 | 1,931 | 2,489 | 2,947 | 2,093 | 1,816 | 3,047 | 4,116 | 3,125 | 3,231 | 3,149 | 3,596 | 3,534 | 3,647 | 3,494 | 3,465 | 3,011 | 3,197 | 3,617 | 3,150 | 3,269 | 3,458 | 3,538 | 3,538 | 3,079 | 3,559 | 3,203 | 3,432 | 2,724 | 2,544 | 2,750 | 5,949 | 3,907 | 2,752 | 3,190 |
Totaal vlottende activa
| 45,157 | 47,153 | 47,183 | 44,741 | 44,409 | 49,992 | 50,716 | 46,901 | 47,045 | 51,489 | 47,848 | 45,903 | 46,801 | 53,821 | 52,346 | 45,016 | 45,508 | 49,051 | 51,908 | 47,498 | 45,432 | 48,236 | 46,462 | 42,743 | 45,818 | 51,017 | 47,901 | 43,064 | 44,486 | 45,983 | 46,148 | 40,817 | 38,003 | 41,232 | 40,326 | 37,205 | 37,154 | 40,264 | 39,711 | 33,462 | 30,720 | 35,471 | 33,896 | 27,569 | 27,947 | 32,306 | 32,505 | 29,457 | 29,193 | 33,706 | 31,240 | 24,936 | 26,909 | 30,501 | 27,798 | 22,311 | 23,990 | 33,176 | 34,176 | 26,685 | 30,544 | 26,457 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 26,595 | 26,880 | 27,384 | 27,482 | 27,240 | 26,750 | 26,915 | 26,414 | 25,960 | 24,852 | 23,831 | 23,819 | 23,919 | 23,655 | 23,273 | 22,900 | 22,751 | 22,805 | 22,190 | 20,782 | 19,452 | 19,416 | 19,618 | 20,243 | 20,077 | 20,025 | 19,994 | 19,946 | 19,318 | 19,249 | 18,771 | 15,403 | 15,190 | 15,260 | 15,130 | 15,240 | 14,926 | 14,894 | 14,577 | 14,299 | 14,214 | 14,335 | 15,412 | 15,370 | 15,358 | 15,007 | 14,945 | 15,022 | 15,070 | 15,142 | 15,821 | 15,937 | 15,890 | 16,014 | 16,211 | 16,395 | 16,393 | 16,349 | 16,599 | 16,744 | 16,588 | 16,438 |
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
| 261 | 266 | 270 | 270 | 257 | 239 | 244 | 241 | 247 | 250 | 253 | 261 | 273 | 263 | 325 | 445 | 457 | 463 | 400 | 403 | 225 | 225 | 215 | 218 | 222 | 224 | 217 | 208 | 219 | 214 | 118 | 113 | 106 | 109 | 107 | 109 | 113 | 109 | 114 | 121 | 124 | 127 | 154 | 160 | 159 | 157 | 156 | 130 | 135 | 127 | 132 | 129 | 119 | 121 | 124 | 122 | 130 | 126 | 142 | 140 | 148 | 155 |
Goodwill en immateriële activa
| 261 | 266 | 270 | 270 | 257 | 239 | 244 | 241 | 247 | 250 | 253 | 261 | 273 | 263 | 325 | 445 | 457 | 463 | 400 | 403 | 225 | 225 | 215 | 218 | 222 | 224 | 217 | 208 | 219 | 214 | 118 | 113 | 106 | 109 | 107 | 109 | 113 | 109 | 114 | 121 | 124 | 127 | 154 | 160 | 159 | 157 | 156 | 130 | 135 | 127 | 132 | 129 | 119 | 121 | 124 | 122 | 130 | 126 | 142 | 140 | 148 | 155 |
Langetermijnbeleggingen
| 1,677 | 375 | 1,375 | 1,591 | 1,675 | 302 | 1,440 | 1,731 | 1,719 | 756 | 1,252 | 1,489 | 1,522 | 288 | 2,236 | 2,266 | 2,285 | 263 | 1,941 | 1,951 | 3,029 | 253 | 1,859 | 1,895 | 1,916 | 262 | 942 | 958 | 974 | 264 | 724 | 930 | 924 | 250 | 769 | 781 | 808 | 267 | 842 | 850 | 862 | 262 | 609 | 606 | 611 | 634 | 647 | 586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 925 | -1,375 | -1,591 | -1,675 | 1,002 | -1,440 | -1,731 | -1,719 | 947 | -1,252 | -1,489 | -1,522 | 847 | -2,236 | -2,266 | -2,285 | 1,434 | -1,941 | -1,951 | -3,029 | 1,360 | -1,859 | -1,895 | -1,916 | 299 | -942 | -958 | -974 | 259 | -724 | -930 | -924 | 372 | -769 | -781 | -808 | 168 | -842 | -850 | -862 | 186 | -609 | -606 | -611 | -634 | -647 | -586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1 | 443 | 1,375 | 1,591 | 1,675 | 474 | 1,440 | 1,731 | 1,719 | -2 | 1,252 | 1,489 | 1,522 | 533 | 2,236 | 2,266 | 2,285 | 637 | 1,942 | 1,951 | 3,030 | 1,413 | 1,859 | 1,897 | 1,916 | 365 | 946 | 960 | 975 | 474 | 726 | 933 | 925 | 321 | 771 | 784 | 810 | 377 | 846 | 852 | 863 | 428 | 611 | 607 | 612 | 636 | 648 | 587 | 606 | 622 | 645 | 681 | 698 | 703 | 631 | 653 | 676 | 697 | 742 | 750 | 789 | 804 |
Totaal niet-vlottende activa
| 28,534 | 28,889 | 29,029 | 29,343 | 29,172 | 28,767 | 28,599 | 28,386 | 27,926 | 26,803 | 25,336 | 25,569 | 25,714 | 25,586 | 25,834 | 25,611 | 25,493 | 25,602 | 24,532 | 23,136 | 22,707 | 22,667 | 21,692 | 22,358 | 22,215 | 21,175 | 21,157 | 21,114 | 20,512 | 20,460 | 19,615 | 16,449 | 16,221 | 16,312 | 16,008 | 16,133 | 15,849 | 15,815 | 15,537 | 15,272 | 15,201 | 15,338 | 16,177 | 16,137 | 16,129 | 15,800 | 15,749 | 15,739 | 15,811 | 15,891 | 16,598 | 16,747 | 16,707 | 16,838 | 16,966 | 17,170 | 17,199 | 17,172 | 17,483 | 17,634 | 17,525 | 17,397 |
Totaal activa
| 73,691 | 76,042 | 76,214 | 74,085 | 73,582 | 78,762 | 79,317 | 75,289 | 74,972 | 78,295 | 73,186 | 71,472 | 72,517 | 79,409 | 78,182 | 70,629 | 71,001 | 74,656 | 76,442 | 70,636 | 68,141 | 70,906 | 68,155 | 65,102 | 68,035 | 72,192 | 69,058 | 64,179 | 64,998 | 66,444 | 65,763 | 57,266 | 54,224 | 57,544 | 56,334 | 53,338 | 53,003 | 56,079 | 55,248 | 48,734 | 45,921 | 50,809 | 50,073 | 43,706 | 44,076 | 48,106 | 48,254 | 45,196 | 45,004 | 49,597 | 47,838 | 41,683 | 43,616 | 47,339 | 44,764 | 39,481 | 41,189 | 50,348 | 51,659 | 44,319 | 48,069 | 43,854 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 20,094 | 21,363 | 23,099 | 20,203 | 18,186 | 23,262 | 25,604 | 20,730 | 19,690 | 20,722 | 20,604 | 17,947 | 18,475 | 21,767 | 22,163 | 18,673 | 19,669 | 23,632 | 23,311 | 19,794 | 18,481 | 21,301 | 18,900 | 17,033 | 20,128 | 24,748 | 22,449 | 17,891 | 17,613 | 21,322 | 19,184 | 14,665 | 16,040 | 20,209 | 18,213 | 15,706 | 17,039 | 20,956 | 19,424 | 16,173 | 17,149 | 23,216 | 20,068 | 16,165 | 17,240 | 22,091 | 18,861 | 16,746 | 17,862 | 21,503 | 18,319 | 13,718 | 15,331 | 19,353 | 16,360 | 12,279 | 14,569 | 22,857 | 18,077 | 14,522 | 22,361 | 17,297 |
Kortlopende schulden
| 203 | 106 | 203 | 203 | 203 | 106 | 203 | 203 | 203 | 107 | 104 | 104 | 104 | 7 | 107 | 407 | 407 | 472 | 473 | 823 | 823 | 1,739 | 1,103 | 1,103 | 1,103 | 1,008 | 1,103 | 1,103 | 1,103 | 1,008 | 1,103 | 1,103 | 1,103 | 1,008 | 1,103 | 1,103 | 1,103 | 1,008 | 1,103 | 1,103 | 1,103 | 1,008 | 1,102 | 1,103 | 1,103 | 509 | 7,159 | 7,659 | 7,650 | 8,659 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 10,665 | 10,665 | 12,192 | 1,579 | 3,021 |
Belastingschulden
| 68 | 939 | 269 | 312 | 80 | 214 | 38 | 153 | 33 | 494 | 2 | 462 | 56 | 1,147 | 282 | 467 | 37 | 558 | 73 | 285 | 27 | 531 | 38 | 317 | 54 | 642 | 211 | 244 | 43 | 311 | 34 | 220 | 60 | 645 | 193 | 201 | 65 | 151 | 9 | 129 | 26 | 341 | 181 | 160 | 45 | 200 | 113 | 128 | 30 | 80 | 64 | 62 | 32 | 102 | 65 | 67 | 29 | 118 | 74 | 63 | 102 | 67 |
Uitgestelde opbrengsten
| 2,745 | 641 | 2,138 | 3,162 | 3,352 | 3,483 | 1,853 | 3,867 | 3,364 | 4,313 | 2,032 | 3,778 | 3,135 | 4,884 | 5,761 | 9,109 | 9,498 | 7,100 | 11,819 | 11,195 | 10,083 | 9,785 | 10,423 | 9,933 | 10,132 | 9,195 | 10,541 | 11,872 | 10,934 | 7,519 | 11,881 | 12,514 | 8,438 | 6,664 | 11,440 | 11,931 | 10,737 | 9,268 | 12,758 | 10,539 | 6,442 | 4,232 | 8,539 | 6,464 | 5,116 | 4,360 | 8,381 | 8,260 | 6,345 | 6,026 | 9,214 | 7,398 | 6,833 | 5,408 | 7,165 | 6,044 | 4,245 | 4,017 | 11,432 | 7,718 | 4,401 | 5,921 |
Overige kortlopende verplichtingen
| 4,880 | 6,603 | 4,118 | 3,344 | 5,461 | 4,313 | 3,901 | 3,505 | 4,612 | 4,165 | 3,748 | 3,106 | 4,411 | 4,219 | 3,377 | 1,898 | 2,518 | 2,704 | 2,481 | 1,766 | 2,736 | 2,096 | 1,852 | 1,432 | 2,035 | 1,807 | 1,358 | 1,124 | 1,327 | 1,084 | 895 | 807 | 1,138 | 1,480 | 917 | 833 | 1,208 | 899 | 890 | 384 | 847 | 682 | 611 | 773 | 1,172 | 1,230 | 377 | 400 | 657 | 579 | 463 | 343 | 524 | 587 | 638 | 701 | 707 | 961 | 1,797 | 1,263 | 740 | 569 |
Totaal kortlopende verplichtingen
| 27,922 | 28,713 | 29,558 | 26,912 | 27,202 | 31,164 | 31,561 | 28,305 | 27,869 | 29,307 | 26,488 | 24,935 | 26,125 | 30,877 | 31,408 | 30,087 | 32,092 | 33,908 | 38,084 | 33,578 | 32,123 | 34,921 | 32,278 | 29,501 | 33,398 | 36,758 | 35,451 | 31,990 | 30,977 | 30,933 | 33,063 | 29,089 | 26,719 | 29,361 | 31,673 | 29,573 | 30,087 | 32,131 | 34,175 | 28,199 | 25,541 | 29,138 | 30,320 | 24,505 | 24,631 | 28,190 | 34,778 | 33,065 | 32,514 | 36,767 | 28,996 | 22,459 | 23,688 | 26,348 | 25,163 | 20,024 | 20,521 | 38,500 | 41,971 | 35,695 | 29,081 | 26,808 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6,675 | 6,700 | 6,725 | 6,750 | 6,775 | 6,800 | 6,825 | 6,850 | 6,875 | 6,900 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 150 | 150 | 300 | 300 | 450 | 450 | 665 | 1,396 | 2,500 | 2,500 | 3,000 | 3,000 | 3,500 | 3,500 | 4,000 | 4,000 | 1,000 | 1,000 | 1,500 | 1,500 | 2,000 | 2,000 | 2,500 | 2,500 | 3,000 | 3,000 | 3,500 | 3,500 | 4,000 | 4,000 | 4,500 | 0 | 0 | 0 | 0 | 7,650 | 8,150 | 8,150 | 8,650 | 8,650 | 9,150 | 9,150 | 0 | 0 | 0 | 10,665 | 10,665 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | -13 | 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 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 13 | 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
| 86 | 95 | 872 | 912 | 1,021 | 1,138 | 1,268 | 1,367 | 1,478 | 1,590 | 2,415 | 2,506 | 2,635 | 2,741 | 3,471 | 3,575 | 3,701 | 3,815 | 3,437 | 3,548 | 3,649 | 3,776 | 4,007 | 4,117 | 4,220 | 4,336 | 4,627 | 4,718 | 5,114 | 5,439 | 5,065 | 5,167 | 5,304 | 5,452 | 4,104 | 4,166 | 4,275 | 4,365 | 4,455 | 4,556 | 5,147 | 5,380 | 4,156 | 4,166 | 4,124 | 4,072 | 4,078 | 4,044 | 4,028 | 4,029 | 4,006 | 3,914 | 3,855 | 3,797 | 3,804 | 3,700 | 3,628 | 3,499 | 3,464 | 3,392 | 3,258 | 3,216 |
Totaal niet-vlottende verplichtingen
| 6,761 | 6,795 | 7,597 | 7,662 | 7,796 | 7,938 | 8,093 | 8,217 | 8,353 | 8,490 | 7,415 | 7,506 | 7,635 | 7,741 | 8,471 | 3,725 | 3,851 | 4,115 | 3,737 | 3,998 | 4,099 | 4,441 | 5,403 | 6,617 | 6,720 | 7,336 | 7,627 | 8,218 | 8,614 | 9,439 | 9,065 | 6,167 | 6,304 | 6,952 | 5,604 | 6,166 | 6,275 | 6,865 | 6,955 | 7,556 | 8,147 | 8,880 | 7,656 | 8,166 | 8,124 | 8,572 | 4,078 | 4,044 | 4,028 | 4,029 | 11,656 | 12,064 | 12,005 | 12,447 | 12,454 | 12,850 | 12,778 | 3,499 | 3,464 | 3,392 | 13,923 | 13,881 |
Totaal passiva
| 34,683 | 35,508 | 37,155 | 34,574 | 34,998 | 39,102 | 39,654 | 36,522 | 36,222 | 37,797 | 33,903 | 32,441 | 33,760 | 38,618 | 39,879 | 33,812 | 35,943 | 38,023 | 41,821 | 37,576 | 36,222 | 39,362 | 37,681 | 36,118 | 40,118 | 44,094 | 43,078 | 40,208 | 39,591 | 40,372 | 42,128 | 35,256 | 33,023 | 36,313 | 37,277 | 35,739 | 36,362 | 38,996 | 41,130 | 35,755 | 33,688 | 38,018 | 37,976 | 32,671 | 32,755 | 36,762 | 38,856 | 37,109 | 36,542 | 40,796 | 40,652 | 34,523 | 35,693 | 38,795 | 37,617 | 32,874 | 33,299 | 41,999 | 45,435 | 39,087 | 43,004 | 40,689 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 38,409 | 0 | 0 | 0 | 38,485 | 40,269 | 39,616 | 39,405 | 421 | 0 | 1,231 | 1,254 | 1,289 | 1,286 | 869 | 940 | 0 | 985 | 0 | 0 | 0 | 0 | 1,531 | 1,613 | 1,687 | 1,766 | 1,456 | 1,538 | 1,610 | 1,671 | 633 | 673 | 694 | 742 | 875 | 953 | 1,035 | 1,277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
Ingehouden winsten
| 36,299 | 37,816 | 37,106 | 37,577 | 36,712 | 37,810 | 38,457 | 37,588 | 37,320 | 40,248 | 38,982 | 38,135 | 37,304 | 38,767 | 37,056 | 35,593 | 33,908 | 35,480 | 33,051 | 31,561 | 30,456 | 30,026 | 29,126 | 27,685 | 26,711 | 26,949 | 25,035 | 23,107 | 24,618 | 25,361 | 22,614 | 21,072 | 20,334 | 20,426 | 17,214 | 15,796 | 14,858 | 15,349 | 12,517 | 11,455 | 10,790 | 11,589 | 9,590 | 8,532 | 8,820 | 8,846 | 6,910 | 5,608 | 5,981 | 6,318 | 4,711 | 4,682 | 5,441 | 6,062 | 5,120 | 4,586 | 4,355 | 4,806 | 2,685 | 1,689 | 1,523 | -388 |
Overige gereserveerde algehele resultaten
| 984 | 991 | 227 | 208 | 175 | 153 | 322 | 296 | 265 | 229 | -333 | -374 | -421 | 2,479 | -1,231 | -1,254 | -1,289 | -1,286 | -869 | -940 | -940 | -985 | -1,155 | -1,203 | -1,270 | -1,327 | -1,531 | -1,613 | -1,687 | -1,766 | -1,456 | -1,538 | -1,610 | -1,671 | -633 | -673 | -694 | -742 | -875 | -953 | -1,035 | -1,277 | 28 | 23 | 20 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -275 | -274 | -274 | -274 | -38,712 | -303 | -1,116 | -1,117 | -39,320 | -42,248 | -40,982 | -40,135 | -547 | -2,455 | -753 | -776 | -850 | -847 | -430 | -501 | 403 | -482 | 503 | 502 | 476 | 476 | -1,055 | -1,136 | -1,211 | -1,289 | -979 | -1,062 | -1,133 | -1,195 | -157 | -197 | -217 | -266 | -399 | -476 | -557 | -798 | 479 | 480 | 481 | 480 | 488 | 479 | 481 | 483 | 475 | 478 | 482 | 482 | 27 | 21 | 1,535 | 1,543 | 1,539 | 1,543 | 1,542 | 1,553 |
Totaal eigen vermogen van aandeelhouders
| 39,008 | 40,533 | 39,059 | 39,511 | 38,584 | 39,660 | 39,663 | 38,767 | 38,750 | 40,498 | 39,283 | 39,031 | 38,757 | 40,791 | 38,303 | 36,817 | 35,058 | 36,633 | 34,621 | 33,060 | 31,919 | 31,544 | 30,474 | 28,984 | 27,917 | 28,098 | 25,980 | 23,971 | 25,407 | 26,072 | 23,635 | 22,010 | 21,201 | 21,231 | 19,057 | 17,599 | 16,641 | 17,083 | 14,118 | 12,979 | 12,233 | 12,791 | 12,097 | 11,035 | 11,321 | 11,344 | 9,398 | 8,087 | 8,462 | 8,801 | 7,186 | 7,160 | 7,923 | 8,544 | 7,147 | 6,607 | 7,890 | 8,349 | 6,224 | 5,232 | 5,065 | 3,165 |
Totaal eigen vermogen
| 39,008 | 40,533 | 39,059 | 39,511 | 38,584 | 39,660 | 39,663 | 38,767 | 38,750 | 40,498 | 39,283 | 39,031 | 38,757 | 40,791 | 38,303 | 36,817 | 35,058 | 36,633 | 34,621 | 33,060 | 31,919 | 31,544 | 30,474 | 28,984 | 27,917 | 28,098 | 25,980 | 23,971 | 25,407 | 26,072 | 23,635 | 22,010 | 21,201 | 21,231 | 19,057 | 17,599 | 16,641 | 17,083 | 14,118 | 12,979 | 12,233 | 12,791 | 12,097 | 11,035 | 11,321 | 11,344 | 9,398 | 8,087 | 8,462 | 8,801 | 7,186 | 7,160 | 7,923 | 8,544 | 7,147 | 6,607 | 7,890 | 8,349 | 6,224 | 5,232 | 5,065 | 3,165 |
Totaal passiva en aandeelhoudersvermogen
| 73,691 | 76,041 | 76,214 | 74,085 | 73,582 | 78,762 | 79,317 | 75,289 | 74,972 | 78,295 | 73,186 | 71,472 | 72,517 | 79,409 | 78,182 | 70,629 | 71,001 | 74,656 | 76,442 | 70,636 | 68,141 | 70,906 | 68,155 | 65,102 | 68,035 | 72,192 | 69,058 | 64,179 | 64,998 | 66,444 | 65,763 | 57,266 | 54,224 | 57,544 | 56,334 | 53,338 | 53,003 | 56,079 | 55,248 | 48,734 | 45,921 | 50,809 | 50,073 | 43,706 | 44,076 | 48,106 | 48,254 | 45,196 | 45,004 | 49,597 | 47,838 | 41,683 | 43,616 | 47,339 | 44,764 | 39,481 | 41,189 | 50,348 | 51,659 | 44,319 | 48,069 | 43,854 |