Ensuiko Sugar Refining Co., Ltd.
TSE:2112.T
274 (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
| 1,423 | 2,305 | 2,103 | 1,413 | 1,856 | 2,212 | 2,618 | 2,300 | 2,456 | 3,533 | 3,775 | 3,677 | 3,424 | 4,897 | 4,421 | 3,343 | 3,372 | 2,705 | 1,513 | 1,281 | 946 | 1,667 | 1,490 | 1,679 | 1,259 | 1,784 | 1,320 | 1,241 | 1,246 | 1,108 | 1,296 | 1,037 | 842 | 1,179 | 861 | 1,238 | 938 | 1,477 | 1,148 | 1,109 | 1,072 | 1,368 | 999 | 1,169 | 776 | 1,414 | 1,170 | 1,302 | 883 | 1,304 | 1,040 | 1,119 | 1,308 | 1,152 | 1,024 | 1,255 | 808 | 1,285 | 953 | 1,090 | 1,213 | 918 |
Kortetermijnbeleggingen
| 0 | 0 | -1,532 | -1,523 | -86 | -1,511 | -1,518 | -1,508 | -72 | -74 | -70 | -76 | -1,395 | -1,387 | -1,335 | -1,326 | -1,314 | -1,306 | -1,255 | -1,246 | -1,207 | -1,199 | -1,199 | -1,191 | -1,233 | -1,224 | -1,274 | -1,265 | -1,308 | -1,300 | -1,357 | -1,491 | -1,458 | -1,450 | -1,448 | -1,440 | -1,400 | -1,391 | -1,434 | -1,427 | -1,389 | -1,381 | -1,382 | -1,375 | -1,346 | -1,335 | -1,369 | -1,361 | -1,282 | -1,276 | -1,321 | -1,322 | -1,188 | -1,187 | -1,060 | -1,058 | -925 | -908 | -781 | -778 | -612 | -464 |
Liquide middelen en kortetermijnbeleggingen
| 1,423 | 2,305 | 2,103 | 1,413 | 1,856 | 2,212 | 2,618 | 2,300 | 2,456 | 3,533 | 3,775 | 3,677 | 3,424 | 4,897 | 4,421 | 3,343 | 3,372 | 2,705 | 1,513 | 1,281 | 946 | 1,667 | 1,490 | 1,679 | 1,259 | 1,784 | 1,320 | 1,241 | 1,246 | 1,108 | 1,296 | 1,037 | 842 | 1,179 | 861 | 1,238 | 938 | 1,477 | 1,148 | 1,109 | 1,072 | 1,368 | 999 | 1,169 | 776 | 1,414 | 1,170 | 1,302 | 883 | 1,304 | 1,040 | 1,119 | 1,308 | 1,152 | 1,024 | 1,255 | 808 | 1,285 | 953 | 1,090 | 1,213 | 918 |
Nettovorderingen
| 2,382 | 2,531 | 2,428 | 2,255 | 2,286 | 2,012 | 2,373 | 1,736 | 1,925 | 1,726 | 2,166 | 1,699 | 1,680 | 1,557 | 2,023 | 1,428 | 1,707 | 1,607 | 2,230 | 1,505 | 2,020 | 1,923 | 2,231 | 1,820 | 2,134 | 2,117 | 2,366 | 2,113 | 1,882 | 1,876 | 2,336 | 1,745 | 1,807 | 1,821 | 2,178 | 1,611 | 1,978 | 1,711 | 2,332 | 1,711 | 1,839 | 2,101 | 2,302 | 1,646 | 2,179 | 1,944 | 2,331 | 2,001 | 2,200 | 2,048 | 2,615 | 2,040 | 2,160 | 2,108 | 2,631 | 1,860 | 1,864 | 1,730 | 2,410 | 2,149 | 1,625 | 2,361 |
Voorraad
| 4,068 | 3,302 | 3,169 | 3,742 | 4,056 | 3,271 | 2,628 | 3,082 | 3,276 | 2,578 | 2,160 | 2,934 | 2,434 | 2,274 | 1,938 | 2,500 | 2,410 | 1,920 | 1,944 | 2,304 | 2,513 | 2,261 | 1,977 | 2,316 | 2,629 | 2,068 | 2,313 | 2,696 | 2,920 | 2,960 | 2,540 | 2,730 | 2,520 | 2,553 | 2,261 | 2,360 | 1,845 | 2,168 | 2,262 | 2,616 | 2,174 | 2,202 | 2,183 | 2,957 | 2,281 | 2,476 | 1,642 | 2,453 | 2,451 | 2,537 | 1,989 | 2,869 | 2,073 | 2,510 | 2,104 | 2,477 | 2,256 | 2,173 | 2,096 | 2,102 | 2,261 | 1,947 |
Overige vlottende activa
| 1,392 | 1,193 | 1,228 | 1,262 | 1,329 | 1,193 | 1,219 | 1,215 | 1,222 | 1,135 | 1,211 | 1,238 | 1,323 | 1,161 | 1,168 | 1,193 | 1,197 | 1,133 | 1,060 | 1,090 | 1,111 | 1,043 | 1,122 | 1,139 | 1,100 | 1,046 | 995 | 1,020 | 986 | 975 | 945 | 1,244 | 1,167 | 1,163 | 1,173 | 1,180 | 1,165 | 1,141 | 1,155 | 1,159 | 1,143 | 1,120 | 1,154 | 1,131 | 1,118 | 1,130 | 1,130 | 1,127 | 1,099 | 1,113 | 1,215 | 1,078 | 1,245 | 1,176 | 1,495 | 1,029 | 925 | 993 | 1,391 | 1,194 | 834 | 1,096 |
Totaal vlottende activa
| 9,265 | 9,331 | 8,928 | 8,672 | 9,527 | 8,688 | 8,838 | 8,333 | 8,879 | 8,972 | 9,312 | 9,548 | 8,861 | 9,889 | 9,550 | 8,464 | 8,686 | 7,365 | 6,747 | 6,180 | 6,590 | 6,894 | 6,820 | 6,954 | 7,122 | 7,015 | 6,994 | 7,070 | 7,034 | 6,919 | 7,117 | 6,756 | 6,336 | 6,716 | 6,473 | 6,389 | 5,926 | 6,497 | 6,897 | 6,595 | 6,228 | 6,791 | 6,638 | 6,903 | 6,354 | 6,964 | 6,273 | 6,883 | 6,633 | 7,002 | 6,859 | 7,106 | 6,786 | 6,946 | 7,254 | 6,621 | 5,853 | 6,181 | 6,850 | 6,535 | 5,933 | 6,322 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 9,494 | 9,435 | 9,412 | 9,488 | 9,560 | 9,690 | 9,734 | 9,828 | 9,873 | 9,998 | 10,067 | 10,135 | 10,220 | 10,324 | 10,216 | 10,293 | 10,415 | 10,519 | 10,403 | 10,471 | 10,487 | 10,583 | 10,559 | 10,555 | 10,597 | 10,715 | 10,618 | 10,696 | 10,715 | 10,823 | 10,781 | 10,783 | 10,848 | 10,960 | 11,019 | 10,902 | 10,949 | 11,034 | 11,031 | 11,120 | 11,202 | 11,314 | 11,379 | 11,425 | 11,514 | 11,580 | 11,685 | 11,742 | 11,778 | 11,924 | 11,901 | 12,021 | 12,113 | 12,278 | 12,382 | 12,496 | 12,538 | 12,600 | 12,728 | 12,825 | 13,026 | 13,152 |
Goodwill
| 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 10 | 20 | 25 |
Immateriële activa
| 15 | 16 | 19 | 22 | 24 | 25 | 28 | 25 | 29 | 38 | 43 | 50 | 58 | 67 | 76 | 83 | 92 | 100 | 109 | 108 | 109 | 108 | 111 | 119 | 126 | 130 | 135 | 143 | 149 | 150 | 128 | 80 | 71 | 44 | 47 | 29 | 31 | 37 | 45 | 53 | 63 | 73 | 76 | 85 | 91 | 101 | 76 | 81 | 89 | 95 | 101 | 108 | 115 | 122 | 127 | 134 | 160 | 163 | 138 | 105 | 73 | 45 |
Goodwill en immateriële activa
| 17 | 16 | 19 | 22 | 24 | 25 | 28 | 25 | 29 | 38 | 43 | 50 | 58 | 67 | 76 | 83 | 92 | 100 | 109 | 108 | 109 | 108 | 111 | 119 | 126 | 130 | 135 | 143 | 149 | 150 | 128 | 80 | 71 | 44 | 47 | 29 | 31 | 37 | 45 | 53 | 63 | 73 | 76 | 85 | 91 | 101 | 76 | 81 | 89 | 95 | 101 | 108 | 115 | 122 | 127 | 134 | 160 | 163 | 143 | 115 | 93 | 70 |
Langetermijnbeleggingen
| 8,905 | 8,375 | 7,425 | 7,619 | 5,893 | 6,732 | 6,580 | 6,161 | 4,870 | 4,855 | 4,577 | 4,828 | 6,175 | 6,084 | 5,468 | 5,485 | 5,624 | 5,427 | 5,939 | 5,890 | 5,866 | 6,000 | 5,975 | 6,397 | 6,417 | 6,331 | 6,669 | 6,425 | 6,457 | 6,304 | 6,431 | 6,008 | 5,642 | 5,879 | 6,970 | 6,700 | 7,300 | 6,497 | 6,356 | 6,261 | 6,391 | 6,327 | 6,728 | 6,560 | 6,564 | 6,482 | 6,218 | 5,878 | 5,973 | 6,090 | 5,735 | 6,014 | 6,106 | 6,820 | 6,871 | 7,407 | 7,406 | 7,971 | 7,392 | 7,419 | 6,838 | 7,716 |
Belastingvorderingen
| 266 | 276 | 370 | 341 | 446 | 648 | 618 | 786 | 764 | 772 | 818 | 771 | 771 | 790 | 920 | 942 | 929 | 1,007 | 807 | 832 | 862 | 829 | 833 | 723 | 759 | 670 | 607 | 654 | 630 | 649 | 635 | 830 | 924 | 845 | 510 | 614 | 414 | 684 | 834 | 885 | 840 | 823 | 768 | 856 | 915 | 982 | 1,204 | 1,369 | 1,339 | 1,328 | 959 | 1,099 | 1,525 | 1,484 | 1,378 | 1,583 | 1,473 | 1,227 | 1,383 | 1,327 | 1,432 | 990 |
Overige niet-vlottende activa
| 65 | 74 | 75 | 79 | 1,520 | 92 | 97 | 65 | 1,483 | 1,475 | 1,420 | 1,410 | 78 | 83 | 94 | 99 | 105 | 109 | 113 | 91 | 75 | 73 | 79 | 81 | 84 | 87 | 75 | 76 | 81 | 84 | 96 | 65 | 69 | 72 | 73 | 74 | 79 | 75 | 79 | 80 | 83 | 88 | 87 | 92 | 80 | 85 | 94 | 105 | 107 | 137 | 152 | 94 | 95 | 98 | 77 | 88 | 94 | 90 | 91 | 89 | 164 | 171 |
Totaal niet-vlottende activa
| 18,747 | 18,176 | 17,301 | 17,549 | 17,443 | 17,187 | 17,057 | 16,865 | 17,019 | 17,138 | 16,925 | 17,194 | 17,302 | 17,348 | 16,774 | 16,902 | 17,165 | 17,162 | 17,371 | 17,392 | 17,399 | 17,593 | 17,557 | 17,875 | 17,983 | 17,933 | 18,104 | 17,994 | 18,032 | 18,010 | 18,071 | 17,766 | 17,554 | 17,800 | 18,619 | 18,319 | 18,773 | 18,327 | 18,345 | 18,399 | 18,579 | 18,625 | 19,038 | 19,018 | 19,164 | 19,230 | 19,277 | 19,175 | 19,286 | 19,574 | 18,848 | 19,336 | 19,954 | 20,802 | 20,835 | 21,708 | 21,671 | 22,051 | 21,737 | 21,775 | 21,553 | 22,099 |
Totaal activa
| 28,012 | 27,507 | 26,233 | 26,223 | 26,971 | 25,877 | 25,897 | 25,202 | 25,902 | 26,114 | 26,240 | 26,745 | 26,168 | 27,239 | 26,327 | 25,369 | 25,853 | 24,530 | 24,121 | 23,577 | 23,989 | 24,490 | 24,377 | 24,830 | 25,105 | 24,948 | 25,098 | 25,064 | 25,066 | 24,929 | 25,189 | 24,522 | 23,890 | 24,516 | 25,092 | 24,708 | 24,699 | 24,824 | 25,242 | 24,994 | 24,807 | 25,416 | 25,676 | 25,921 | 25,518 | 26,194 | 25,550 | 26,058 | 25,919 | 26,576 | 25,707 | 26,442 | 26,740 | 27,748 | 28,089 | 28,329 | 27,524 | 28,232 | 28,587 | 28,310 | 27,486 | 28,421 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,520 | 1,139 | 1,039 | 1,031 | 2,173 | 1,176 | 1,281 | 696 | 1,194 | 883 | 1,036 | 952 | 636 | 640 | 588 | 821 | 717 | 456 | 784 | 485 | 1,122 | 1,044 | 712 | 773 | 941 | 689 | 897 | 750 | 1,134 | 1,030 | 869 | 569 | 804 | 1,085 | 581 | 824 | 656 | 633 | 948 | 992 | 620 | 981 | 639 | 1,083 | 825 | 1,382 | 678 | 998 | 897 | 1,098 | 529 | 1,096 | 1,082 | 1,387 | 742 | 774 | 803 | 1,088 | 616 | 830 | 1,044 | 793 |
Kortlopende schulden
| 6,032 | 6,300 | 6,400 | 6,128 | 5,872 | 6,672 | 7,750 | 7,416 | 7,432 | 7,548 | 6,514 | 6,630 | 6,320 | 6,880 | 6,040 | 8,070 | 7,870 | 6,284 | 4,849 | 4,614 | 6,379 | 6,530 | 6,583 | 6,768 | 6,653 | 6,588 | 8,346 | 8,642 | 8,008 | 7,993 | 7,303 | 10,312 | 9,312 | 8,996 | 8,564 | 8,422 | 8,200 | 11,274 | 10,711 | 10,230 | 9,609 | 11,817 | 11,579 | 10,876 | 9,858 | 9,181 | 11,483 | 11,289 | 10,462 | 9,591 | 9,270 | 8,755 | 8,140 | 8,025 | 13,070 | 12,989 | 11,893 | 11,296 | 11,664 | 18,021 | 16,915 | 16,747 |
Belastingschulden
| 192 | 356 | 304 | 320 | 154 | 182 | 219 | 256 | 162 | 167 | 214 | 244 | 190 | 172 | 209 | 228 | 202 | 237 | 324 | 307 | 241 | 437 | 460 | 419 | 298 | 353 | 391 | 309 | 241 | 108 | 310 | 304 | 268 | 418 | 481 | 329 | 269 | 250 | 351 | 267 | 225 | 218 | 240 | 208 | 204 | 110 | 99 | 114 | 50 | 499 | 105 | 110 | 108 | 42 | 312 | 326 | 231 | 399 | 452 | 323 | 36 | 124 |
Uitgestelde opbrengsten
| 192 | 356 | 334 | 381 | 184 | 247 | 249 | 319 | 195 | 232 | 247 | 311 | 224 | 240 | 244 | 301 | 241 | 314 | 363 | 386 | 280 | 514 | 499 | 498 | 337 | 431 | 430 | 387 | 282 | 189 | 350 | 386 | 307 | 494 | 521 | 410 | 308 | 330 | 390 | 347 | 265 | 298 | 280 | 290 | 243 | 189 | 140 | 197 | 91 | 584 | 173 | 177 | 139 | 107 | 347 | 393 | 262 | 478 | 487 | 387 | 104 | 157 |
Overige kortlopende verplichtingen
| 1,491 | 1,518 | 926 | 967 | 1,007 | 1,064 | 1,037 | 1,226 | 991 | 939 | 950 | 939 | 1,069 | 1,094 | 993 | 770 | 1,148 | 1,331 | 1,116 | 1,010 | 1,253 | 1,130 | 1,117 | 994 | 1,204 | 1,064 | 1,166 | 1,118 | 1,223 | 1,064 | 1,322 | 890 | 967 | 929 | 1,226 | 832 | 940 | 1,058 | 1,020 | 867 | 1,089 | 1,125 | 1,077 | 956 | 1,089 | 1,028 | 1,145 | 1,125 | 1,234 | 1,164 | 1,061 | 985 | 1,124 | 1,189 | 1,246 | 1,252 | 1,101 | 1,094 | 1,359 | 1,247 | 1,060 | 1,236 |
Totaal kortlopende verplichtingen
| 9,235 | 9,313 | 8,699 | 8,507 | 9,236 | 9,159 | 10,317 | 9,657 | 9,812 | 9,602 | 8,747 | 8,832 | 8,249 | 8,854 | 7,865 | 9,962 | 9,976 | 8,385 | 7,112 | 6,495 | 9,034 | 9,218 | 8,911 | 9,033 | 9,135 | 8,772 | 10,839 | 10,897 | 10,647 | 10,276 | 9,844 | 12,157 | 11,390 | 11,504 | 10,892 | 10,488 | 10,104 | 13,295 | 13,069 | 12,436 | 11,583 | 14,221 | 13,575 | 13,205 | 12,015 | 11,780 | 13,446 | 13,609 | 12,684 | 12,437 | 11,033 | 11,013 | 10,485 | 10,708 | 15,405 | 15,408 | 14,059 | 13,956 | 14,126 | 20,485 | 19,123 | 18,933 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,541 | 3,873 | 4,273 | 4,673 | 5,048 | 5,156 | 4,182 | 4,620 | 5,074 | 5,528 | 6,782 | 7,236 | 7,206 | 7,776 | 8,346 | 5,496 | 5,926 | 6,356 | 6,786 | 7,216 | 5,196 | 5,490 | 5,785 | 6,080 | 6,375 | 6,820 | 4,768 | 5,148 | 5,528 | 5,908 | 6,464 | 4,021 | 4,487 | 4,952 | 5,418 | 5,883 | 5,949 | 3,399 | 4,022 | 4,646 | 5,270 | 3,293 | 3,764 | 4,646 | 5,529 | 6,411 | 4,294 | 5,073 | 5,857 | 6,642 | 7,427 | 8,212 | 9,070 | 9,934 | 5,798 | 6,367 | 7,010 | 7,659 | 8,308 | 1,957 | 3,006 | 3,538 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | -13 | 373 | 398 | 424 | 450 | 0 | 0 | 0 | 0 | 561 | 585 | 611 | 637 | 648 | 670 | 692 | 716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 356 | 191 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 13 | 5 | 4 | 3 | 2 | 0 | 0 | 0 | 0 | 16 | 16 | 18 | 18 | 19 | 18 | 18 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 411 | 417 | 529 | 527 | 528 | 533 | 516 | 544 | 574 | 606 | 233 | 234 | 233 | 235 | 729 | 767 | 792 | 886 | 310 | 313 | 313 | 317 | 316 | 318 | 319 | 326 | 1,045 | 1,067 | 1,091 | 1,125 | 1,166 | 1,189 | 1,213 | 1,233 | 1,195 | 1,212 | 1,226 | 1,245 | 1,400 | 1,430 | 1,469 | 1,364 | 1,553 | 1,580 | 1,612 | 1,690 | 1,691 | 1,702 | 1,733 | 1,712 | 1,717 | 1,722 | 1,752 | 1,761 | 1,765 | 1,750 | 1,752 | 1,741 | 1,763 | 1,737 | 1,710 | 1,737 |
Totaal niet-vlottende verplichtingen
| 4,308 | 4,481 | 4,802 | 5,200 | 5,576 | 5,689 | 4,698 | 5,164 | 5,648 | 6,134 | 7,393 | 7,872 | 7,866 | 8,463 | 9,075 | 6,263 | 6,718 | 7,242 | 7,673 | 8,130 | 6,138 | 6,462 | 6,768 | 7,086 | 7,404 | 7,870 | 5,813 | 6,215 | 6,619 | 7,033 | 7,630 | 5,210 | 5,700 | 6,185 | 6,613 | 7,095 | 7,175 | 4,644 | 5,422 | 6,076 | 6,739 | 4,657 | 5,317 | 6,226 | 7,141 | 8,101 | 5,985 | 6,775 | 7,590 | 8,354 | 9,144 | 9,934 | 10,822 | 11,695 | 7,563 | 8,117 | 8,762 | 9,400 | 10,071 | 3,694 | 4,716 | 5,275 |
Totaal passiva
| 13,543 | 13,794 | 13,501 | 13,707 | 14,812 | 14,848 | 15,015 | 14,821 | 15,460 | 15,736 | 16,140 | 16,704 | 16,115 | 17,317 | 16,940 | 16,225 | 16,694 | 15,627 | 14,785 | 14,625 | 15,172 | 15,680 | 15,679 | 16,119 | 16,539 | 16,642 | 16,652 | 17,112 | 17,266 | 17,309 | 17,474 | 17,367 | 17,090 | 17,689 | 17,505 | 17,583 | 17,279 | 17,939 | 18,491 | 18,512 | 18,322 | 18,878 | 18,892 | 19,431 | 19,156 | 19,881 | 19,431 | 20,384 | 20,274 | 20,791 | 20,177 | 20,947 | 21,307 | 22,403 | 22,968 | 23,525 | 22,821 | 23,356 | 24,197 | 24,179 | 23,839 | 24,208 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 12,245 | 464 | 462 | 752 | 11,203 | 11,113 | 10,934 | 10,740 | 713 | 1,021 | 1,008 | 1,010 | 998 | 1,072 | 581 | 612 | 0 | 551 | 0 | 0 | 0 | 0 | 211 | 307 | 238 | 265 | 212 | 652 | 851 | 655 | 0 | 42 | 0 | 111 | 278 | 358 | 255 | 293 | 70 | 222 | 295 | 384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 | 1,750 |
Ingehouden winsten
| 14,251 | 13,773 | 13,546 | 13,200 | 13,200 | 12,448 | 12,299 | 12,088 | 12,188 | 12,099 | 11,938 | 11,743 | 11,786 | 11,645 | 11,416 | 11,175 | 11,187 | 11,005 | 10,947 | 10,594 | 10,552 | 10,391 | 10,300 | 10,032 | 10,004 | 9,687 | 9,688 | 9,290 | 9,069 | 8,915 | 8,958 | 8,838 | 8,681 | 8,513 | 8,458 | 8,198 | 8,055 | 8,027 | 8,130 | 7,942 | 7,841 | 7,932 | 7,955 | 7,813 | 7,759 | 7,798 | 8,007 | 7,846 | 7,745 | 7,856 | 6,660 | 6,706 | 7,586 | 7,422 | 7,156 | 7,040 | 6,787 | 6,553 | 6,416 | 6,104 | 5,634 | 5,538 |
Overige gereserveerde algehele resultaten
| 1,142 | 862 | 112 | 241 | -86 | -464 | -462 | -752 | -761 | -735 | -834 | -699 | -713 | -1,021 | -1,008 | -1,010 | -998 | -1,072 | -581 | -612 | -705 | -551 | -572 | -291 | -408 | -350 | -211 | -307 | -238 | -265 | -212 | -652 | -851 | -655 | 159 | -42 | 394 | -111 | -278 | -358 | -255 | -293 | -70 | -222 | -295 | -384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -2,676 | -2,674 | -2,676 | -2,675 | -14,950 | -3,169 | -3,167 | -3,457 | -13,938 | -13,849 | -13,688 | -13,493 | -3,483 | -3,473 | -3,779 | -3,781 | -3,778 | -3,852 | -3,361 | -3,392 | -2,780 | -3,331 | -2,780 | -2,780 | -2,780 | -2,780 | -2,992 | -3,088 | -3,019 | -3,045 | -2,993 | -3,433 | -3,631 | -3,436 | -2,780 | -2,823 | -2,779 | -2,892 | -3,129 | -3,210 | -3,106 | -3,144 | -2,921 | -3,073 | -3,147 | -3,235 | -3,638 | -3,922 | -3,850 | -3,821 | -2,880 | -2,961 | -3,903 | -3,827 | -3,785 | -3,986 | -3,834 | -3,427 | -3,776 | -3,723 | -3,737 | -3,075 |
Totaal eigen vermogen van aandeelhouders
| 14,467 | 13,711 | 12,732 | 12,516 | 12,159 | 11,029 | 10,882 | 10,381 | 10,442 | 10,378 | 10,100 | 10,041 | 10,053 | 9,922 | 9,387 | 9,144 | 9,159 | 8,903 | 9,336 | 8,952 | 8,817 | 8,810 | 8,698 | 8,711 | 8,566 | 8,307 | 8,446 | 7,952 | 7,800 | 7,620 | 7,715 | 7,155 | 6,800 | 6,827 | 7,587 | 7,125 | 7,420 | 6,885 | 6,751 | 6,482 | 6,485 | 6,538 | 6,784 | 6,490 | 6,362 | 6,313 | 6,119 | 5,674 | 5,645 | 5,785 | 5,530 | 5,495 | 5,433 | 5,345 | 5,121 | 4,804 | 4,703 | 4,876 | 4,390 | 4,131 | 3,647 | 4,213 |
Totaal eigen vermogen
| 14,467 | 13,711 | 12,732 | 12,516 | 12,159 | 11,029 | 10,882 | 10,381 | 10,442 | 10,378 | 10,100 | 10,041 | 10,053 | 9,922 | 9,387 | 9,144 | 9,159 | 8,903 | 9,336 | 8,952 | 8,817 | 8,810 | 8,698 | 8,711 | 8,566 | 8,307 | 8,446 | 7,952 | 7,800 | 7,620 | 7,715 | 7,155 | 6,800 | 6,827 | 7,587 | 7,125 | 7,420 | 6,885 | 6,751 | 6,482 | 6,485 | 6,538 | 6,784 | 6,490 | 6,362 | 6,313 | 6,119 | 5,674 | 5,645 | 5,785 | 5,530 | 5,495 | 5,433 | 5,345 | 5,121 | 4,804 | 4,703 | 4,876 | 4,390 | 4,131 | 3,647 | 4,213 |
Totaal passiva en aandeelhoudersvermogen
| 28,012 | 27,505 | 26,233 | 26,223 | 26,971 | 25,877 | 25,897 | 25,202 | 25,902 | 26,114 | 26,240 | 26,745 | 26,168 | 27,239 | 26,327 | 25,369 | 25,853 | 24,530 | 24,121 | 23,577 | 23,989 | 24,490 | 24,377 | 24,830 | 25,105 | 24,949 | 25,098 | 25,064 | 25,066 | 24,929 | 25,189 | 24,522 | 23,890 | 24,516 | 25,092 | 24,708 | 24,699 | 24,824 | 25,242 | 24,994 | 24,807 | 25,416 | 25,676 | 25,921 | 25,518 | 26,194 | 25,550 | 26,058 | 25,919 | 26,576 | 25,707 | 26,442 | 26,740 | 27,748 | 28,089 | 28,329 | 27,524 | 28,232 | 28,587 | 28,310 | 27,486 | 28,421 |