Toyo Sugar Refining Co., Ltd.
TSE:2107.T
1383 (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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 3,640 | 4,604 | 4,407 | 3,670 | 3,438 | 3,756 | 3,863 | 3,216 | 3,485 | 3,827 | 3,714 | 3,282 | 3,138 | 3,491 | 3,001 | 3,114 | 2,873 | 3,229 | 3,125 | 2,867 | 2,523 | 2,861 | 3,279 | 2,852 | 2,355 | 2,361 | 2,297 | 1,849 | 1,571 | 2,321 | 2,157 | 1,742 | 2,038 | 2,157 | 2,249 | 1,619 | 2,045 | 2,704 | 217 | 244 | 415 | 465 | 370 | 411 | 359 | 399 | 323 | 380 | 294 | 362 | 281 | 330 | 327 | 534 | 312 | 404 | 491 | 748 | 529 | 721 |
Kortetermijnbeleggingen
| 0 | 0 | -1,835 | -1,835 | -227 | -1,964 | -1,856 | -1,856 | -238 | -176 | -268 | -279 | -1,787 | -1,911 | -183 | -201 | -183 | -1,796 | -228 | -276 | -306 | -1,766 | -355 | -399 | 10 | 10 | 10 | 10 | -332 | -1,931 | -340 | -336 | -334 | -2,109 | -386 | -394 | -443 | -2,040 | -192 | -197 | -191 | -1,981 | -179 | -176 | 10 | 10 | 10 | 10 | 0 | -1,949 | 0 | 10 | 10 | 10 | 10 | 0 | 0 | -1,593 | 0 | -1,309 |
Liquide middelen en kortetermijnbeleggingen
| 3,640 | 4,604 | 4,407 | 3,670 | 3,438 | 3,756 | 3,863 | 3,216 | 3,485 | 3,827 | 3,714 | 3,282 | 3,138 | 3,491 | 3,001 | 3,114 | 2,873 | 3,229 | 3,125 | 2,867 | 2,523 | 2,861 | 3,279 | 2,852 | 2,365 | 2,371 | 2,307 | 1,859 | 1,571 | 2,321 | 2,157 | 1,742 | 2,038 | 2,157 | 2,249 | 1,619 | 2,045 | 2,704 | 217 | 244 | 415 | 465 | 370 | 411 | 369 | 409 | 333 | 390 | 294 | 362 | 281 | 340 | 337 | 544 | 322 | 404 | 491 | 748 | 529 | 721 |
Nettovorderingen
| 3,033 | 2,933 | 2,944 | 2,880 | 1,711 | 2,393 | 2,752 | 2,293 | 1,366 | 1,229 | 1,567 | 1,172 | 2,274 | 2,200 | 2,366 | 2,123 | 2,118 | 2,128 | 2,399 | 2,144 | 2,402 | 2,352 | 2,498 | 2,346 | 2,428 | 2,484 | 2,332 | 2,301 | 2,046 | 2,179 | 2,291 | 2,212 | 2,268 | 2,402 | 2,559 | 1,340 | 1,507 | 2,664 | 1,661 | 1,381 | 1,379 | 2,404 | 1,645 | 1,260 | 1,511 | 2,502 | 1,565 | 1,410 | 1,569 | 2,410 | 1,765 | 1,278 | 1,327 | 2,123 | 1,710 | 1,348 | 1,443 | 1,432 | 1,564 | 1,347 |
Voorraad
| 2,759 | 2,402 | 2,412 | 2,912 | 2,856 | 2,149 | 1,756 | 2,231 | 2,047 | 2,120 | 1,939 | 2,220 | 1,979 | 1,959 | 1,855 | 1,958 | 2,047 | 1,964 | 1,688 | 1,734 | 1,811 | 1,892 | 1,747 | 2,029 | 2,121 | 2,215 | 2,089 | 2,320 | 2,443 | 2,291 | 1,840 | 1,845 | 1,655 | 2,026 | 1,961 | 1,897 | 1,976 | 1,962 | 1,714 | 2,098 | 2,143 | 2,240 | 2,024 | 2,140 | 2,169 | 1,932 | 1,428 | 1,824 | 1,648 | 1,895 | 1,436 | 1,845 | 1,837 | 1,917 | 1,809 | 1,886 | 2,068 | 2,298 | 1,849 | 1,906 |
Overige vlottende activa
| 163 | 90 | 75 | 106 | 132 | 98 | 116 | 74 | 73 | 55 | 68 | 83 | 74 | 66 | 59 | 73 | 70 | 37 | 85 | 99 | 58 | 38 | 84 | 78 | 74 | 35 | 165 | 172 | 222 | 46 | 200 | 215 | 205 | 53 | 244 | 1,232 | 1,375 | 188 | 1,104 | 1,100 | 1,054 | 20 | 1,037 | 1,076 | 1,018 | 22 | 972 | 999 | 930 | 10 | 890 | 933 | 839 | 24 | 766 | 824 | 728 | 683 | 668 | 568 |
Totaal vlottende activa
| 9,595 | 10,029 | 9,838 | 9,568 | 9,067 | 8,396 | 8,487 | 7,814 | 7,870 | 8,128 | 8,162 | 7,629 | 7,465 | 7,716 | 7,281 | 7,268 | 7,108 | 7,358 | 7,297 | 6,844 | 6,794 | 7,143 | 7,608 | 7,305 | 6,988 | 7,105 | 6,893 | 6,652 | 6,282 | 6,837 | 6,488 | 6,014 | 6,166 | 6,638 | 7,013 | 6,088 | 6,903 | 7,518 | 4,696 | 4,823 | 4,991 | 5,129 | 5,076 | 4,887 | 5,067 | 4,865 | 4,298 | 4,623 | 4,441 | 4,677 | 4,372 | 4,396 | 4,340 | 4,608 | 4,607 | 4,462 | 4,730 | 5,161 | 4,610 | 4,542 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 317 | 325 | 336 | 349 | 352 | 319 | 406 | 416 | 422 | 411 | 427 | 419 | 434 | 419 | 1,048 | 1,303 | 1,294 | 1,303 | 1,309 | 1,325 | 1,339 | 1,354 | 1,361 | 1,365 | 1,358 | 1,368 | 1,379 | 1,386 | 1,390 | 1,405 | 1,399 | 1,394 | 1,409 | 1,409 | 1,404 | 1,412 | 1,419 | 1,435 | 5,604 | 5,632 | 5,637 | 5,578 | 5,608 | 5,617 | 5,624 | 5,653 | 5,673 | 5,683 | 5,660 | 5,683 | 5,709 | 5,743 | 5,750 | 5,780 | 5,812 | 5,834 | 5,903 | 5,928 | 5,949 | 6,087 |
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 |
Immateriële activa
| 9 | 9 | 8 | 12 | 13 | 15 | 17 | 18 | 19 | 21 | 22 | 24 | 26 | 27 | 29 | 31 | 32 | 34 | 24 | 25 | 23 | 24 | 9 | 10 | 8 | 7 | 10 | 14 | 17 | 20 | 24 | 27 | 31 | 34 | 38 | 41 | 45 | 48 | 52 | 55 | 58 | 56 | 54 | 50 | 52 | 55 | 18 | 12 | 13 | 14 | 17 | 19 | 20 | 21 | 23 | 25 | 27 | 29 | 32 | 37 |
Goodwill en immateriële activa
| 9 | 9 | 8 | 12 | 13 | 15 | 17 | 18 | 19 | 21 | 22 | 24 | 26 | 27 | 29 | 31 | 32 | 34 | 24 | 25 | 23 | 24 | 9 | 10 | 8 | 7 | 10 | 14 | 17 | 20 | 24 | 27 | 31 | 34 | 38 | 41 | 45 | 48 | 52 | 55 | 58 | 56 | 54 | 50 | 52 | 55 | 18 | 12 | 13 | 14 | 17 | 19 | 20 | 21 | 23 | 25 | 27 | 29 | 32 | 37 |
Langetermijnbeleggingen
| 3,071 | 3,061 | 2,984 | 2,964 | 1,290 | 2,987 | 2,863 | 2,843 | 1,228 | 1,167 | 1,249 | 1,249 | 2,737 | 2,867 | 1,121 | 1,152 | 1,098 | 2,713 | 1,135 | 1,172 | 1,199 | 2,679 | 1,246 | 1,309 | 884 | 832 | 836 | 817 | 1,171 | 2,733 | 1,128 | 1,101 | 1,096 | 2,902 | 1,156 | 1,116 | 1,152 | 2,696 | 825 | 818 | 806 | 2,594 | 772 | 754 | 549 | 522 | 488 | 478 | 0 | 2,442 | 0 | 474 | 470 | 471 | 476 | 0 | 0 | 2,100 | 0 | 1,791 |
Belastingvorderingen
| -9 | 43 | -2,984 | -2,964 | 1,735 | 82 | -2,863 | -2,843 | 1,736 | 106 | 1,658 | 1,646 | -2,737 | 105 | -1,121 | -1,152 | -1,098 | 132 | -1,135 | -1,172 | -1,199 | 261 | -1,246 | -1,309 | 1,832 | 260 | 1,886 | 1,886 | -1,171 | 276 | -1,128 | -1,101 | -1,096 | 279 | -1,156 | -1,116 | -1,152 | 325 | -825 | -818 | -806 | 153 | -772 | -754 | 1,973 | 129 | 2,017 | 2,020 | 0 | 157 | 0 | 1,971 | 1,839 | 178 | 1,712 | 0 | 0 | 119 | 0 | 177 |
Overige niet-vlottende activa
| 234 | 229 | 3,191 | 3,184 | 106 | 49 | 3,112 | 3,110 | 111 | 1,846 | 148 | 159 | 3,004 | 48 | 2,877 | 2,907 | 2,854 | 26 | 2,857 | 2,895 | 2,897 | 20 | 2,965 | 3,031 | 380 | 1,868 | 288 | 292 | 3,061 | 33 | 3,084 | 3,200 | 3,174 | 29 | 3,207 | 3,169 | 3,157 | 60 | 2,835 | 2,831 | 2,789 | 42 | 2,756 | 2,739 | 169 | 2,011 | 185 | 184 | 2,617 | 32 | 2,635 | 220 | 203 | 1,942 | 268 | 2,392 | 2,263 | 30 | 2,118 | 27 |
Totaal niet-vlottende activa
| 3,622 | 3,667 | 3,535 | 3,545 | 3,496 | 3,452 | 3,535 | 3,544 | 3,516 | 3,551 | 3,504 | 3,497 | 3,464 | 3,466 | 3,954 | 4,241 | 4,180 | 4,208 | 4,190 | 4,245 | 4,259 | 4,338 | 4,335 | 4,406 | 4,462 | 4,335 | 4,399 | 4,395 | 4,468 | 4,467 | 4,507 | 4,621 | 4,614 | 4,653 | 4,649 | 4,622 | 4,621 | 4,564 | 8,491 | 8,518 | 8,484 | 8,423 | 8,418 | 8,406 | 8,367 | 8,370 | 8,381 | 8,377 | 8,290 | 8,328 | 8,361 | 8,427 | 8,282 | 8,392 | 8,291 | 8,251 | 8,193 | 8,206 | 8,099 | 8,119 |
Totaal activa
| 13,217 | 13,696 | 13,375 | 13,115 | 12,565 | 11,851 | 12,024 | 11,360 | 11,389 | 11,680 | 11,667 | 11,128 | 10,932 | 11,184 | 11,236 | 11,511 | 11,291 | 11,570 | 11,491 | 11,093 | 11,053 | 11,486 | 11,943 | 11,711 | 11,450 | 11,440 | 11,292 | 11,047 | 10,750 | 11,304 | 10,995 | 10,635 | 10,780 | 11,291 | 11,662 | 10,710 | 11,524 | 12,082 | 13,187 | 13,341 | 13,475 | 13,552 | 13,494 | 13,293 | 13,434 | 13,235 | 12,679 | 13,000 | 12,731 | 13,005 | 12,733 | 12,823 | 12,622 | 13,000 | 12,898 | 12,713 | 12,923 | 13,367 | 12,709 | 12,661 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,110 | 1,263 | 1,299 | 1,177 | 980 | 899 | 1,140 | 713 | 839 | 902 | 968 | 654 | 651 | 791 | 856 | 583 | 601 | 790 | 814 | 583 | 818 | 1,046 | 853 | 824 | 871 | 859 | 885 | 774 | 680 | 66 | 849 | 624 | 688 | 62 | 1,469 | 754 | 770 | 915 | 1,169 | 943 | 825 | 1,200 | 1,106 | 772 | 1,059 | 980 | 875 | 708 | 757 | 865 | 711 | 617 | 624 | 766 | 741 | 700 | 598 | 1,037 | 686 | 856 |
Kortlopende schulden
| 0 | 5 | 0 | 443 | 0 | 5 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 1,320 | 1,330 | 1,330 | 1,330 | 1,379 | 1,459 | 1,459 | 1,449 | 1,600 | 1,590 | 1,840 | 1,840 | 1,993 | 1,927 | 2,451 | 2,705 | 2,425 | 2,835 | 3,025 | 2,735 | 2,862 | 3,022 | 2,960 | 2,823 | 2,128 | 2,658 | 2,500 | 2,497 | 2,392 | 2,584 | 2,826 | 2,865 | 3,376 | 3,401 | 4,011 | 3,916 | 3,916 | 4,683 |
Belastingschulden
| 62 | 289 | 219 | 142 | 16 | 33 | 26 | 70 | 14 | 125 | 86 | 127 | 44 | 128 | 132 | 146 | 51 | 91 | 52 | 107 | 31 | 130 | 84 | 108 | 41 | 89 | 36 | 61 | 13 | 88 | 44 | 72 | 26 | 74 | 39 | 38 | 6 | 24 | 54 | 112 | 26 | 169 | 84 | 174 | 65 | 205 | 116 | 168 | 46 | 257 | 126 | 243 | 71 | 363 | 211 | 305 | 118 | 412 | 278 | 53 |
Uitgestelde opbrengsten
| 0 | 289 | 0 | -443 | 0 | 148 | 0 | 0 | 0 | 208 | 0 | 0 | 0 | 0 | 0 | 215 | 85 | 170 | 85 | 174 | 65 | 219 | 116 | 174 | 74 | 170 | 67 | 123 | 44 | 1,325 | 76 | 137 | 58 | 1,314 | 71 | 107 | 39 | 94 | 89 | 183 | 61 | 239 | 119 | 239 | 97 | 267 | 147 | 232 | 78 | 324 | 160 | 311 | 105 | 432 | 245 | 373 | 152 | 478 | 311 | 117 |
Overige kortlopende verplichtingen
| 650 | 582 | 810 | 654 | 568 | 372 | 573 | 531 | 514 | 384 | 580 | 564 | 525 | 576 | 612 | 377 | 464 | 343 | 442 | 401 | 465 | 433 | 520 | 450 | 461 | 428 | 488 | 451 | 470 | 338 | 474 | 441 | 509 | 361 | 517 | 515 | 641 | 706 | 665 | 634 | 696 | 456 | 561 | 521 | 597 | 457 | 553 | 586 | 584 | 480 | 563 | 527 | 572 | 478 | 580 | 521 | 547 | 461 | 515 | 364 |
Totaal kortlopende verplichtingen
| 1,760 | 2,139 | 2,109 | 1,831 | 1,548 | 1,424 | 1,713 | 1,244 | 1,353 | 1,500 | 1,548 | 1,218 | 1,176 | 1,367 | 1,468 | 1,675 | 1,650 | 1,803 | 1,841 | 1,658 | 1,848 | 2,198 | 2,809 | 2,778 | 2,736 | 2,787 | 2,819 | 2,807 | 2,653 | 3,178 | 2,999 | 2,792 | 3,095 | 3,577 | 4,050 | 3,303 | 3,901 | 4,420 | 4,348 | 4,595 | 4,607 | 4,630 | 4,648 | 4,554 | 4,713 | 4,527 | 3,703 | 4,184 | 3,919 | 4,166 | 3,826 | 4,039 | 4,127 | 4,541 | 4,942 | 4,995 | 5,308 | 5,892 | 5,428 | 6,020 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 20 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 19 | 29 | 39 | 49 | 59 | 369 | 379 | 423 | 467 | 721 | 774 | 828 | 882 | 1,006 | 1,059 | 1,451 | 1,495 | 1,646 | 1,693 | 1,919 | 1,963 | 1,886 | 1,940 | 1,606 | 1,637 | 1,777 | 1,814 | 1,760 | 1,511 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 393 | 0 | 0 | 0 | 398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 365 | 0 | 0 | 0 | 433 | 0 | 0 | 0 | 430 | 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 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 387 | 383 | 417 | 408 | 402 | 400 | 422 | 415 | 407 | 2 | 464 | 431 | 423 | 369 | 401 | 424 | 412 | 4 | 427 | 419 | 414 | 3 | 436 | 434 | 421 | 367 | 402 | 392 | 403 | 397 | 437 | 423 | 417 | 4 | 388 | 365 | 416 | 10 | 480 | 489 | 485 | 51 | 446 | 430 | 419 | 408 | 433 | 428 | 441 | 464 | 479 | 477 | 452 | 488 | 481 | 454 | 423 | 360 | 364 | 499 |
Totaal niet-vlottende verplichtingen
| 387 | 403 | 417 | 408 | 402 | 426 | 422 | 415 | 407 | 446 | 464 | 431 | 423 | 405 | 401 | 424 | 412 | 433 | 427 | 419 | 414 | 445 | 436 | 434 | 421 | 407 | 402 | 392 | 403 | 437 | 446 | 442 | 446 | 459 | 437 | 424 | 785 | 838 | 903 | 956 | 1,206 | 1,268 | 1,274 | 1,312 | 1,425 | 1,467 | 1,884 | 1,923 | 2,087 | 2,157 | 2,398 | 2,440 | 2,338 | 2,428 | 2,087 | 2,091 | 2,200 | 2,174 | 2,124 | 2,010 |
Totaal passiva
| 2,147 | 2,542 | 2,526 | 2,239 | 1,950 | 1,850 | 2,135 | 1,659 | 1,760 | 1,946 | 2,012 | 1,649 | 1,599 | 1,772 | 1,869 | 2,099 | 2,062 | 2,236 | 2,268 | 2,077 | 2,262 | 2,643 | 3,245 | 3,212 | 3,157 | 3,194 | 3,221 | 3,199 | 3,056 | 3,615 | 3,445 | 3,234 | 3,541 | 4,036 | 4,487 | 3,727 | 4,686 | 5,258 | 5,251 | 5,551 | 5,813 | 5,898 | 5,922 | 5,866 | 6,138 | 5,994 | 5,587 | 6,107 | 6,006 | 6,323 | 6,224 | 6,479 | 6,465 | 6,969 | 7,029 | 7,086 | 7,508 | 8,066 | 7,552 | 8,030 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 | 2,904 |
Ingehouden winsten
| 7,893 | 7,974 | 7,752 | 7,784 | 7,561 | 6,966 | 6,859 | 6,676 | 6,587 | 6,697 | 6,624 | 6,447 | 6,305 | 6,374 | 6,389 | 6,420 | 6,253 | 6,351 | 6,214 | 6,007 | 5,777 | 5,810 | 5,682 | 5,465 | 5,264 | 5,246 | 5,068 | 4,853 | 4,693 | 4,709 | 4,588 | 4,449 | 4,286 | 4,276 | 4,155 | 3,988 | 3,843 | 3,856 | 5,010 | 4,871 | 4,749 | 4,743 | 4,650 | 4,510 | 4,375 | 4,334 | 4,201 | 4,003 | 3,834 | 3,786 | 3,621 | 3,447 | 3,260 | 3,125 | 2,969 | 2,724 | 2,513 | 2,382 | 2,245 | 1,698 |
Overige gereserveerde algehele resultaten
| 273 | 275 | 197 | 192 | 154 | 134 | 130 | 125 | 142 | 136 | 131 | 132 | 127 | 2,900 | 78 | 92 | 76 | 83 | 109 | 109 | 113 | 133 | 116 | 134 | 128 | 98 | 102 | 94 | 99 | 79 | 61 | 50 | 52 | 77 | 118 | 93 | 93 | 66 | 24 | 17 | 12 | 10 | 20 | 16 | 20 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -3 | -1 | -4 | -4 | -4 | -3 | -4 | -4 | -4 | -3 | -4 | -4 | -3 | -2,766 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -2 | -2 | -3 | -3 | -2 | -3 | -3 | -2 | -3 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -3 | -3 | -2 | -3 | -3 | -2 | -13 | -14 | -13 | -8 | -16 | -7 | -7 | 2 | -4 | -1 | -2 | 15 | 8 | 2 |
Totaal eigen vermogen van aandeelhouders
| 11,067 | 11,152 | 10,849 | 10,876 | 10,615 | 10,001 | 9,889 | 9,701 | 9,629 | 9,734 | 9,655 | 9,479 | 9,333 | 9,412 | 9,367 | 9,412 | 9,229 | 9,334 | 9,223 | 9,016 | 8,790 | 8,843 | 8,698 | 8,499 | 8,294 | 8,246 | 8,071 | 7,848 | 7,694 | 7,689 | 7,550 | 7,401 | 7,239 | 7,255 | 7,175 | 6,983 | 6,838 | 6,824 | 7,936 | 7,790 | 7,662 | 7,654 | 7,572 | 7,427 | 7,296 | 7,241 | 7,092 | 6,893 | 6,725 | 6,682 | 6,509 | 6,344 | 6,157 | 6,031 | 5,869 | 5,627 | 5,415 | 5,301 | 5,157 | 4,604 |
Totaal eigen vermogen
| 11,067 | 11,152 | 10,849 | 10,876 | 10,615 | 10,001 | 9,889 | 9,701 | 9,629 | 9,734 | 9,655 | 9,479 | 9,333 | 9,412 | 9,367 | 9,412 | 9,229 | 9,334 | 9,223 | 9,016 | 8,790 | 8,843 | 8,698 | 8,499 | 8,294 | 8,246 | 8,071 | 7,848 | 7,694 | 7,689 | 7,550 | 7,401 | 7,239 | 7,255 | 7,175 | 6,983 | 6,838 | 6,824 | 7,936 | 7,790 | 7,662 | 7,654 | 7,572 | 7,427 | 7,296 | 7,241 | 7,092 | 6,893 | 6,725 | 6,682 | 6,509 | 6,344 | 6,157 | 6,031 | 5,869 | 5,627 | 5,415 | 5,301 | 5,157 | 4,631 |
Totaal passiva en aandeelhoudersvermogen
| 13,217 | 13,694 | 13,375 | 13,115 | 12,565 | 11,851 | 12,024 | 11,360 | 11,389 | 11,680 | 11,667 | 11,128 | 10,932 | 11,184 | 11,236 | 11,511 | 11,291 | 11,570 | 11,491 | 11,093 | 11,052 | 11,486 | 11,943 | 11,711 | 11,451 | 11,440 | 11,292 | 11,047 | 10,750 | 11,304 | 10,995 | 10,635 | 10,780 | 11,291 | 11,662 | 10,710 | 11,524 | 12,082 | 13,187 | 13,341 | 13,475 | 13,552 | 13,494 | 13,293 | 13,434 | 13,235 | 12,679 | 13,000 | 12,731 | 13,005 | 12,733 | 12,823 | 12,622 | 13,000 | 12,898 | 12,713 | 12,923 | 13,367 | 12,709 | 12,661 |