Chugai Ro Co., Ltd.
TSE:1964.T
2855 (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
| 5,567 | 6,097 | 10,061 | 8,640 | 9,688 | 9,165 | 7,884 | 8,659 | 8,953 | 9,845 | 11,130 | 10,561 | 7,647 | 6,620 | 6,922 | 7,231 | 10,545 | 10,430 | 8,658 | 5,761 | 6,123 | 5,641 | 5,169 | 4,841 | 8,081 | 8,497 | 6,758 | 5,193 | 5,348 | 5,606 | 7,634 | 5,801 | 5,574 | 4,701 | 6,714 | 5,543 | 5,997 | 5,543 | 6,392 | 5,964 | 7,704 | 7,635 | 9,929 | 9,818 | 10,666 | 8,830 | 8,346 | 9,277 | 9,155 | 9,213 | 9,701 | 11,967 | 14,905 | 17,186 | 17,643 | 14,703 | 12,945 | 13,048 | 8,253 | 9,477 | 6,574 | 7,441 | 5,027 |
Kortetermijnbeleggingen
| 0 | 0 | 42 | 0 | 42 | -444 | -186 | 0 | 0 | -586 | -557 | -571 | 199 | 199 | 199 | 199 | -416 | -414 | -46 | -513 | -497 | -468 | -215 | -492 | -489 | -481 | 100 | 100 | 100 | 100 | 199 | 210 | 209 | 408 | 209 | 198 | 198 | -697 | 99 | 199 | 100 | 100 | 100 | -613 | -690 | -622 | -620 | -479 | -523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 5,567 | 6,097 | 10,061 | 8,640 | 9,688 | 9,165 | 7,884 | 8,659 | 8,953 | 9,845 | 11,130 | 10,561 | 7,846 | 6,819 | 7,121 | 7,430 | 10,545 | 10,430 | 8,658 | 5,761 | 6,123 | 5,641 | 5,169 | 4,841 | 8,081 | 8,497 | 6,858 | 5,293 | 5,448 | 5,706 | 7,833 | 6,011 | 5,783 | 5,109 | 6,923 | 5,741 | 6,195 | 5,543 | 6,491 | 6,163 | 7,804 | 7,735 | 10,029 | 9,818 | 10,666 | 8,830 | 8,346 | 9,277 | 9,155 | 9,213 | 9,701 | 11,967 | 14,905 | 17,186 | 17,643 | 14,703 | 12,945 | 13,048 | 8,253 | 9,477 | 6,574 | 7,441 | 5,027 |
Nettovorderingen
| 23,332 | 20,332 | 21,960 | 22,748 | 23,702 | 20,925 | 20,693 | 15,031 | 14,016 | 13,427 | 14,849 | 12,123 | 14,083 | 18,123 | 18,970 | 16,464 | 14,037 | 21,392 | 26,941 | 29,079 | 28,930 | 24,701 | 25,147 | 19,940 | 18,054 | 17,925 | 22,116 | 20,295 | 18,623 | 17,373 | 19,808 | 19,848 | 19,930 | 19,974 | 21,504 | 17,801 | 16,667 | 15,774 | 16,899 | 14,668 | 14,258 | 14,491 | 15,068 | 12,390 | 12,484 | 15,125 | 18,120 | 15,202 | 17,547 | 19,175 | 20,813 | 16,302 | 13,069 | 10,125 | 14,290 | 20,900 | 18,203 | 13,841 | 20,505 | 16,660 | 20,335 | 28,093 | 30,771 |
Voorraad
| 2,832 | 2,721 | 2,105 | 2,520 | 1,820 | 1,581 | 1,560 | 2,239 | 1,968 | 1,869 | 1,208 | 2,556 | 2,625 | 1,559 | 1,411 | 2,071 | 2,443 | 1,997 | 1,619 | 2,371 | 1,654 | 1,881 | 1,600 | 2,744 | 1,958 | 1,960 | 1,444 | 2,373 | 1,625 | 1,472 | 925 | 1,654 | 1,408 | 1,507 | 1,342 | 2,231 | 1,640 | 1,371 | 981 | 1,984 | 1,367 | 1,414 | 1,042 | 1,767 | 1,561 | 1,443 | 1,222 | 1,668 | 1,333 | 2,120 | 1,717 | 2,394 | 2,055 | 2,154 | 1,543 | 1,439 | 1,153 | 1,781 | 821 | 2,718 | 2,812 | 2,580 | 5,487 |
Overige vlottende activa
| 130 | 355 | 126 | 343 | 224 | 188 | 77 | 297 | 167 | 141 | 81 | 174 | 202 | 268 | 114 | 285 | 226 | 139 | 102 | 124 | 153 | 145 | 166 | 327 | 239 | 211 | 141 | 543 | 503 | 531 | 162 | 172 | 182 | 182 | 157 | 216 | 221 | 195 | 183 | 193 | 164 | 228 | 260 | 326 | 338 | 282 | 413 | 256 | 179 | 704 | 470 | 654 | 540 | 488 | 128 | 281 | 295 | 271 | 129 | 414 | 471 | 444 | 940 |
Totaal vlottende activa
| 31,861 | 29,505 | 34,252 | 34,251 | 35,439 | 31,864 | 30,214 | 26,226 | 25,104 | 25,285 | 27,271 | 25,417 | 24,759 | 26,769 | 27,616 | 26,250 | 27,251 | 33,958 | 37,320 | 37,335 | 36,860 | 32,368 | 32,082 | 27,852 | 28,332 | 28,593 | 30,559 | 28,504 | 26,199 | 25,082 | 28,728 | 27,685 | 27,303 | 26,772 | 29,926 | 25,989 | 24,723 | 22,883 | 24,554 | 23,008 | 23,593 | 23,868 | 26,399 | 24,301 | 25,049 | 25,680 | 28,101 | 26,403 | 28,214 | 31,212 | 32,701 | 31,317 | 30,569 | 29,953 | 33,604 | 37,323 | 32,596 | 28,941 | 29,708 | 29,269 | 30,192 | 38,558 | 42,225 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 5,070 | 5,011 | 4,845 | 4,880 | 4,846 | 4,263 | 4,124 | 4,056 | 4,078 | 4,163 | 4,182 | 4,233 | 4,268 | 4,316 | 4,361 | 4,438 | 4,488 | 4,530 | 4,538 | 4,591 | 4,613 | 4,661 | 4,721 | 4,746 | 4,759 | 4,766 | 4,778 | 4,629 | 4,643 | 4,585 | 4,621 | 4,621 | 4,676 | 4,715 | 4,771 | 4,834 | 4,894 | 4,957 | 4,989 | 4,872 | 4,845 | 4,902 | 4,955 | 5,176 | 5,238 | 5,316 | 5,396 | 5,405 | 5,471 | 5,484 | 5,579 | 5,618 | 5,710 | 5,751 | 5,860 | 5,797 | 5,851 | 5,924 | 6,022 | 6,022 | 6,001 | 5,705 | 5,401 |
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 | 0 |
Immateriële activa
| 0 | 242 | 256 | 259 | 268 | 287 | 291 | 317 | 324 | 345 | 363 | 370 | 383 | 385 | 377 | 283 | 244 | 209 | 149 | 153 | 157 | 165 | 156 | 132 | 137 | 117 | 122 | 128 | 102 | 115 | 126 | 138 | 143 | 156 | 171 | 163 | 175 | 166 | 175 | 187 | 199 | 74 | 79 | 75 | 80 | 86 | 91 | 92 | 20 | 14 | 11 | 12 | 14 | 16 | 17 | 18 | 19 | 20 | 23 | 25 | 28 | 24 | 24 |
Goodwill en immateriële activa
| 241 | 242 | 256 | 259 | 268 | 287 | 291 | 317 | 324 | 345 | 363 | 370 | 383 | 385 | 377 | 283 | 244 | 209 | 149 | 153 | 157 | 165 | 156 | 132 | 137 | 117 | 122 | 128 | 102 | 115 | 126 | 138 | 143 | 156 | 171 | 163 | 175 | 166 | 175 | 187 | 199 | 74 | 79 | 75 | 80 | 86 | 91 | 92 | 20 | 14 | 11 | 12 | 14 | 16 | 17 | 18 | 19 | 20 | 23 | 25 | 28 | 24 | 24 |
Langetermijnbeleggingen
| 7,119 | 7,819 | 8,648 | 6,589 | 6,893 | 8,142 | 6,307 | 5,675 | 5,244 | 5,937 | 6,321 | 6,248 | 6,203 | 5,037 | 5,318 | 4,570 | 5,230 | 4,956 | 4,382 | 5,942 | 5,455 | 5,537 | 5,525 | 5,662 | 6,702 | 6,133 | 5,467 | 6,060 | 5,438 | 5,038 | 4,377 | 4,743 | 3,987 | 3,260 | 4,054 | 4,548 | 4,342 | 6,306 | 5,050 | 4,583 | 4,720 | 4,436 | 3,980 | 6,124 | 5,924 | 5,259 | 4,998 | 4,702 | 4,076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 1 | 21 | 3 | 0 | -444 | 1 | -5,675 | -5,244 | -586 | 2 | -571 | -572 | 199 | 18 | 199 | -5,230 | -4,956 | 5 | -5,942 | -5,455 | -5,537 | 3 | -5,662 | -6,702 | -6,133 | 314 | 100 | 100 | 100 | 425 | 210 | 209 | 408 | 458 | 198 | 198 | -6,306 | 533 | 199 | 100 | 100 | 369 | -6,124 | -5,924 | -5,259 | -4,998 | -4,702 | -4,076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 879 | 885 | 841 | 457 | 447 | 443 | 238 | 6,246 | 5,823 | 585 | -1 | 572 | 572 | 660 | 885 | 419 | 5,230 | 4,956 | 298 | 5,941 | 5,455 | 5,537 | 242 | 5,663 | 6,703 | 6,134 | 254 | 454 | 451 | 449 | 225 | 480 | 502 | 514 | 285 | 704 | 699 | 6,309 | 234 | 306 | 325 | 338 | 301 | 6,125 | 5,925 | 5,260 | 5,000 | 4,704 | 4,077 | 4,453 | 4,976 | 4,080 | 4,055 | 4,726 | 5,064 | 4,911 | 4,636 | 4,783 | 5,687 | 5,242 | 4,813 | 4,158 | 4,633 |
Totaal niet-vlottende activa
| 13,309 | 13,958 | 14,611 | 12,188 | 12,454 | 12,691 | 10,961 | 10,619 | 10,225 | 10,444 | 10,867 | 10,852 | 10,854 | 10,597 | 10,959 | 9,909 | 9,962 | 9,695 | 9,372 | 10,685 | 10,225 | 10,363 | 10,647 | 10,541 | 11,599 | 11,017 | 10,935 | 11,371 | 10,734 | 10,287 | 9,774 | 10,192 | 9,517 | 9,053 | 9,739 | 10,447 | 10,308 | 11,432 | 10,981 | 10,147 | 10,189 | 9,850 | 9,684 | 11,376 | 11,243 | 10,662 | 10,487 | 10,201 | 9,568 | 9,951 | 10,566 | 9,710 | 9,779 | 10,493 | 10,941 | 10,726 | 10,506 | 10,727 | 11,732 | 11,289 | 10,842 | 9,887 | 10,058 |
Totaal activa
| 45,170 | 43,463 | 48,863 | 46,439 | 47,895 | 44,558 | 41,178 | 36,847 | 35,330 | 35,731 | 38,141 | 36,270 | 35,615 | 37,368 | 38,577 | 36,160 | 37,215 | 43,655 | 46,696 | 48,022 | 47,087 | 42,732 | 42,731 | 38,394 | 39,932 | 39,610 | 41,494 | 39,875 | 36,934 | 35,369 | 38,502 | 37,878 | 36,821 | 35,825 | 39,665 | 36,436 | 35,031 | 34,315 | 35,535 | 33,155 | 33,782 | 33,718 | 36,083 | 35,677 | 36,292 | 36,342 | 38,588 | 36,604 | 37,782 | 41,163 | 43,267 | 41,027 | 40,348 | 40,446 | 44,545 | 48,049 | 43,102 | 39,668 | 41,440 | 40,558 | 41,034 | 48,445 | 52,283 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,640 | 4,339 | 8,234 | 8,440 | 6,207 | 5,798 | 7,860 | 5,954 | 5,007 | 4,521 | 5,903 | 4,703 | 5,347 | 4,914 | 5,556 | 4,762 | 5,708 | 7,049 | 10,545 | 8,147 | 9,621 | 8,383 | 11,166 | 8,328 | 7,816 | 7,184 | 9,274 | 6,449 | 5,876 | 5,938 | 8,421 | 7,727 | 7,889 | 8,271 | 11,371 | 10,088 | 8,650 | 7,317 | 8,200 | 6,894 | 7,709 | 8,060 | 9,612 | 8,574 | 8,864 | 9,222 | 10,567 | 8,426 | 9,480 | 11,560 | 11,866 | 11,283 | 9,738 | 9,592 | 11,303 | 14,581 | 11,691 | 10,400 | 11,129 | 10,119 | 12,190 | 18,035 | 19,391 |
Kortlopende schulden
| 4,050 | 5,113 | 6,100 | 7,118 | 8,900 | 7,088 | 2,800 | 2,800 | 2,800 | 2,788 | 2,800 | 2,800 | 2,800 | 4,788 | 4,800 | 5,850 | 5,850 | 9,288 | 9,300 | 12,050 | 10,050 | 6,795 | 3,807 | 2,800 | 2,800 | 2,788 | 2,822 | 5,806 | 4,300 | 2,788 | 2,800 | 4,608 | 4,300 | 2,891 | 2,800 | 3,140 | 3,300 | 3,290 | 3,306 | 3,308 | 3,441 | 3,312 | 3,324 | 3,325 | 3,318 | 3,296 | 3,309 | 3,309 | 3,309 | 3,302 | 3,314 | 3,314 | 3,314 | 3,299 | 3,308 | 3,305 | 3,287 | 3,280 | 3,274 | 3,275 | 3,278 | 3,340 | 4,442 |
Belastingschulden
| 0 | 0 | 810 | 0 | 0 | 0 | 295 | 0 | 0 | 0 | 310 | 0 | 0 | 0 | 197 | 0 | 0 | 0 | 169 | 0 | 0 | 0 | 372 | 0 | 0 | 0 | 283 | 0 | 0 | 0 | 175 | 0 | 0 | 0 | 197 | 0 | 0 | 0 | 113 | 0 | 0 | 0 | 140 | 0 | 0 | 0 | 139 | 0 | 0 | 0 | 736 | 425 | 0 | 0 | 1,482 | 1,290 | 871 | 0 | 477 | 281 | 506 | 1,307 | 609 |
Uitgestelde opbrengsten
| 0 | 0 | 1,255 | 0 | 230 | 261 | 1,102 | 8 | 185 | 14 | 1,445 | 61 | 232 | 5 | 1,296 | 34 | 346 | 1 | 1,212 | 36 | 300 | 8 | 1,313 | 20 | 292 | 5 | 2,297 | 12 | 261 | 5 | 1,155 | 16 | 242 | 4 | 1,003 | -10,088 | 233 | 3 | 800 | 8 | 180 | 3 | 882 | 63 | 213 | 48 | 764 | 81 | 594 | 411 | 2,290 | 772 | 666 | 206 | 3,672 | 1,644 | 1,581 | 1 | 1,121 | 303 | 827 | 2,857 | 923 |
Overige kortlopende verplichtingen
| 3,061 | 4,362 | 1,928 | 3,281 | 4,715 | 4,257 | 2,776 | 3,221 | 2,963 | 4,433 | 2,301 | 4,736 | 3,319 | 4,499 | 2,664 | 3,395 | 3,072 | 5,655 | 3,400 | 4,376 | 4,257 | 5,259 | 3,314 | 4,589 | 5,282 | 6,953 | 3,413 | 4,404 | 3,918 | 4,914 | 3,467 | 3,922 | 3,407 | 4,313 | 2,970 | 12,259 | 1,944 | 2,465 | 1,329 | 2,092 | 1,629 | 2,030 | 1,143 | 2,144 | 1,833 | 2,628 | 1,745 | 2,707 | 2,293 | 3,225 | 1,484 | 2,206 | 3,191 | 3,599 | 1,566 | 3,611 | 2,637 | 2,661 | 1,254 | 3,519 | 1,979 | 1,913 | 5,346 |
Totaal kortlopende verplichtingen
| 13,751 | 13,814 | 17,517 | 18,839 | 20,052 | 17,404 | 14,538 | 11,983 | 10,955 | 11,756 | 12,449 | 12,300 | 11,698 | 14,206 | 14,316 | 14,041 | 14,976 | 21,993 | 24,457 | 24,609 | 24,228 | 20,445 | 19,600 | 15,737 | 16,190 | 16,930 | 17,806 | 16,671 | 14,355 | 13,645 | 15,843 | 16,273 | 15,838 | 15,479 | 18,144 | 15,399 | 14,127 | 13,075 | 13,635 | 12,302 | 12,959 | 13,405 | 14,961 | 14,106 | 14,228 | 15,194 | 16,385 | 14,523 | 15,676 | 18,498 | 18,954 | 17,575 | 16,909 | 16,696 | 19,849 | 23,141 | 19,196 | 16,342 | 16,778 | 17,216 | 18,274 | 26,145 | 30,102 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,130 | 1,096 | 1,188 | 1,284 | 1,380 | 1,096 | 1,188 | 1,284 | 1,380 | 1,096 | 1,188 | 1,284 | 1,380 | 1,096 | 1,188 | 1,034 | 1,130 | 596 | 688 | 1,034 | 1,130 | 1,096 | 1,188 | 1,284 | 1,380 | 1,096 | 1,188 | 1,284 | 1,380 | 1,096 | 1,188 | 1,284 | 1,380 | 1,096 | 1,188 | 1,034 | 880 | 596 | 688 | 784 | 880 | 598 | 694 | 792 | 897 | 622 | 718 | 817 | 915 | 630 | 727 | 826 | 924 | 644 | 741 | 840 | 832 | 626 | 720 | 815 | 790 | 674 | 770 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 127 | 0 | 0 | 0 | 122 | 0 | 0 | 0 | 162 | 0 | 0 | 0 | 170 | 0 | 0 | 0 | 171 | 0 | 0 | 0 | 156 | 0 | 0 | 0 | 147 | 0 | 0 | 0 | 214 | 0 | 0 | 0 | 193 | 0 | 0 | 0 | 169 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 201 | 0 | 0 | 0 | 112 | 0 | 0 | 0 | 285 | 0 | 0 | 286 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 2,126 | 0 | 0 | 0 | 1,142 | 0 | 0 | 0 | 1,057 | 0 | 0 | 0 | 1,002 | 0 | 0 | 0 | 570 | 0 | 0 | 0 | 690 | 0 | 0 | 0 | 981 | 0 | 0 | 0 | 813 | 0 | 0 | 0 | 604 | 0 | 0 | 0 | 969 | 0 | 0 | 0 | 752 | 0 | 0 | 0 | 870 | 0 | 0 | 0 | 935 | 0 | 0 | 0 | 1,148 | 0 | 0 | 0 | 1,184 | 0 | 0 | 629 | 0 |
Overige niet-vlottende verplichtingen
| 1,916 | 2,174 | 261 | 1,621 | 1,704 | 1,751 | 143 | 1,159 | 1,000 | 978 | 115 | 1,359 | 1,343 | 1,210 | 119 | 1,025 | 999 | 915 | 124 | 1,001 | 872 | 854 | 128 | 1,043 | 1,312 | 1,046 | 127 | 1,455 | 1,274 | 1,154 | 142 | 1,209 | 977 | 860 | 150 | 1,187 | 1,129 | 1,396 | 93 | 1,138 | 1,071 | 987 | 51 | 1,351 | 1,265 | 1,117 | 92 | 1,080 | 913 | 1,031 | 55 | 1,055 | 1,045 | 1,214 | 64 | 1,519 | 1,361 | 1,291 | 30 | 1,602 | 1,314 | 41 | 1,161 |
Totaal niet-vlottende verplichtingen
| 5,046 | 3,270 | 3,575 | 2,905 | 3,084 | 2,847 | 2,600 | 2,443 | 2,380 | 2,074 | 2,482 | 2,643 | 2,723 | 2,306 | 2,471 | 2,059 | 2,129 | 1,511 | 1,552 | 2,035 | 2,002 | 1,950 | 2,177 | 2,327 | 2,692 | 2,142 | 2,452 | 2,739 | 2,654 | 2,250 | 2,290 | 2,493 | 2,357 | 1,956 | 2,156 | 2,221 | 2,009 | 1,992 | 1,943 | 1,922 | 1,951 | 1,585 | 1,666 | 2,143 | 2,162 | 1,739 | 1,893 | 1,897 | 1,828 | 1,661 | 1,918 | 1,881 | 1,969 | 1,858 | 2,065 | 2,359 | 2,193 | 1,917 | 2,219 | 2,417 | 2,104 | 1,630 | 1,931 |
Totaal passiva
| 18,797 | 17,084 | 21,092 | 21,744 | 23,136 | 20,251 | 17,138 | 14,426 | 13,335 | 13,830 | 14,931 | 14,943 | 14,421 | 16,512 | 16,787 | 16,100 | 17,105 | 23,504 | 26,009 | 26,644 | 26,230 | 22,395 | 21,777 | 18,064 | 18,882 | 19,072 | 20,258 | 19,410 | 17,009 | 15,895 | 18,133 | 18,766 | 18,195 | 17,435 | 20,300 | 17,620 | 16,136 | 15,067 | 15,578 | 14,224 | 14,910 | 14,990 | 16,627 | 16,249 | 16,390 | 16,933 | 18,278 | 16,420 | 17,504 | 20,159 | 20,872 | 19,456 | 18,878 | 18,554 | 21,914 | 25,500 | 21,389 | 18,259 | 18,997 | 19,633 | 20,378 | 27,775 | 32,033 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 | 6,176 |
Ingehouden winsten
| 15,365 | 14,834 | 15,441 | 14,099 | 13,993 | 12,962 | 13,775 | 12,424 | 12,272 | 12,151 | 13,081 | 11,583 | 11,467 | 11,399 | 12,178 | 11,187 | 11,355 | 11,614 | 12,309 | 11,997 | 11,805 | 11,167 | 11,649 | 11,011 | 10,874 | 10,648 | 11,361 | 10,221 | 10,147 | 10,006 | 10,963 | 9,704 | 9,655 | 9,775 | 10,451 | 9,310 | 9,509 | 9,278 | 10,295 | 9,692 | 9,685 | 9,692 | 10,614 | 10,697 | 10,768 | 10,923 | 12,007 | 12,026 | 12,170 | 12,209 | 13,226 | 12,697 | 12,275 | 11,986 | 12,551 | 12,340 | 11,341 | 10,569 | 10,940 | 9,501 | 9,393 | 9,706 | 9,017 |
Overige gereserveerde algehele resultaten
| 4,077 | 4,642 | 5,116 | 3,432 | 3,585 | 3,955 | 2,772 | 2,571 | 2,266 | 2,295 | 2,521 | 2,200 | 2,160 | 1,864 | 2,035 | 1,307 | 1,182 | 965 | 812 | 1,834 | 1,482 | 1,603 | 1,756 | 1,654 | 2,449 | 2,130 | 2,108 | 2,528 | 2,052 | 1,740 | 1,658 | 1,657 | 1,228 | 866 | 1,164 | 1,776 | 1,656 | 2,241 | 1,927 | 1,523 | 1,475 | 1,319 | 1,123 | 1,769 | 1,647 | 996 | 821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3 | 523 | 837 | 837 | 836 | 1,037 | 1,136 | 1,139 | 1,139 | 1,140 | 1,289 | 1,289 | 1,289 | 1,291 | 1,290 | 1,290 | 1,290 | 1,290 | 1,292 | 1,291 | 1,292 | 1,291 | 1,293 | 1,433 | 1,490 | 1,491 | 1,492 | 1,495 | 1,496 | 1,498 | 1,498 | 1,500 | 1,500 | 1,501 | 1,501 | 1,501 | 1,502 | 1,503 | 1,503 | 1,504 | 1,504 | 1,507 | 1,506 | 727 | 1,253 | 1,253 | 1,253 | 1,915 | 1,880 | 2,569 | 2,951 | 2,638 | 2,959 | 3,663 | 3,842 | 3,971 | 4,133 | 4,600 | 5,245 | 5,171 | 5,014 | 4,725 | 4,990 |
Totaal eigen vermogen van aandeelhouders
| 26,143 | 26,175 | 27,570 | 24,544 | 24,590 | 24,130 | 23,859 | 22,310 | 21,853 | 21,762 | 23,067 | 21,248 | 21,092 | 20,730 | 21,679 | 19,960 | 20,003 | 20,045 | 20,589 | 21,298 | 20,755 | 20,237 | 20,874 | 20,274 | 20,989 | 20,445 | 21,137 | 20,420 | 19,871 | 19,420 | 20,295 | 19,037 | 18,559 | 18,318 | 19,292 | 18,763 | 18,843 | 19,198 | 19,901 | 18,895 | 18,840 | 18,694 | 19,419 | 19,369 | 19,844 | 19,348 | 20,257 | 20,117 | 20,226 | 20,954 | 22,353 | 21,511 | 21,410 | 21,825 | 22,569 | 22,487 | 21,650 | 21,345 | 22,361 | 20,848 | 20,583 | 20,607 | 20,183 |
Totaal eigen vermogen
| 26,372 | 26,379 | 27,768 | 24,694 | 24,759 | 24,307 | 24,040 | 22,421 | 21,995 | 21,901 | 23,210 | 21,327 | 21,194 | 20,856 | 21,790 | 20,060 | 20,110 | 20,151 | 20,687 | 21,378 | 20,857 | 20,337 | 20,954 | 20,330 | 21,050 | 20,446 | 21,235 | 20,465 | 19,925 | 19,474 | 20,369 | 19,112 | 18,626 | 18,390 | 19,365 | 18,816 | 18,895 | 19,248 | 19,957 | 18,931 | 18,872 | 18,728 | 19,456 | 19,428 | 19,902 | 19,409 | 20,310 | 20,184 | 20,278 | 21,004 | 22,395 | 21,571 | 21,470 | 21,892 | 22,631 | 22,549 | 21,713 | 21,409 | 22,443 | 20,925 | 20,656 | 20,670 | 20,250 |
Totaal passiva en aandeelhoudersvermogen
| 45,170 | 43,463 | 48,863 | 46,438 | 47,895 | 44,558 | 41,178 | 36,847 | 35,330 | 35,731 | 38,141 | 36,270 | 35,615 | 37,368 | 38,577 | 36,160 | 37,215 | 43,655 | 46,696 | 48,022 | 47,087 | 42,732 | 42,731 | 38,394 | 39,932 | 39,610 | 41,493 | 39,875 | 36,934 | 35,369 | 38,502 | 37,878 | 36,821 | 35,825 | 39,665 | 36,436 | 35,031 | 34,315 | 35,535 | 33,155 | 33,782 | 33,718 | 36,083 | 35,677 | 36,292 | 36,342 | 38,588 | 36,604 | 37,782 | 41,163 | 43,267 | 41,027 | 40,348 | 40,446 | 44,545 | 48,049 | 43,102 | 39,668 | 41,440 | 40,558 | 41,034 | 48,445 | 52,283 |