ITOCHU-SHOKUHIN Co., Ltd.
TSE:2692.T
6970 (JPY) • At close October 18, 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 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,921 | 1,615 | 1,454 | 1,571 | 1,350 | 1,565 | 1,276 | 1,143 | 1,858 | 1,267 | 1,277 | 1,204 | 1,189 | 1,113 | 1,324 | 1,159 | 887 | 1,606 | 1,927 | 1,949 | 3,620 | 4,534 | 4,441 | 4,841 | 4,670 | 4,242 | 4,077 | 5,861 | 4,148 | 3,689 | 4,048 | 4,731 | 4,605 | 4,238 | 4,269 | 4,180 | 4,664 | 4,388 | 3,875 | 4,291 | 3,041 | 4,294 | 3,659 | 6,809 | 6,245 | 6,738 | 26,590 | 36,718 | 29,751 | 29,753 | 19,003 | 16,302 | 11,406 | 20,638 | 12,731 | 14,072 | 11,179 | 14,008 | 10,690 | 10,982 | 2,261 | 16,168 |
Kortetermijnbeleggingen
| 59,000 | 59,300 | 59,300 | -8,823 | -9,721 | -10,789 | 63,800 | 52,900 | -11,082 | -11,363 | 56,900 | 30 | 51,600 | 49,500 | 54,900 | 50,600 | 46,500 | 42,200 | 46,300 | 41,800 | 47,100 | 45,612 | 49,126 | 53,500 | 47,600 | 46,900 | 48,400 | 47,700 | 36,100 | 38,400 | 42,800 | 37,600 | 32,200 | 37,600 | 43,600 | 41,900 | 38,200 | 38,400 | 47,200 | 39,900 | 38,903 | 35,900 | 3,000 | 6,000 | 6,000 | 6,000 | 12,000 | 6,000 | 6,000 | 6,000 | 18,000 | 12,000 | 9,000 | 12,000 | 11,000 | 6,000 | 6,500 | 12,800 | 8,700 | 5,400 | 8,500 | 10,500 |
Liquide middelen en kortetermijnbeleggingen
| 60,921 | 1,615 | 1,454 | 1,571 | 1,350 | 1,565 | 1,276 | 1,143 | 1,858 | 1,267 | 1,277 | 1,204 | 1,189 | 1,113 | 1,324 | 1,159 | 887 | 1,606 | 1,927 | 1,949 | 3,620 | 4,534 | 4,441 | 4,841 | 4,670 | 4,242 | 4,077 | 5,861 | 4,148 | 3,689 | 4,048 | 4,731 | 4,605 | 4,238 | 4,269 | 4,180 | 4,664 | 4,388 | 3,875 | 4,291 | 3,041 | 4,294 | 6,659 | 12,809 | 12,245 | 12,738 | 26,590 | 42,718 | 35,751 | 35,753 | 37,003 | 28,302 | 20,406 | 32,638 | 23,731 | 20,072 | 17,679 | 26,808 | 19,390 | 16,382 | 10,761 | 26,668 |
Nettovorderingen
| 117,061 | 129,769 | 167,679 | 109,612 | 181,601 | 165,993 | 223,965 | 178,754 | 170,049 | 157,798 | 212,215 | 163,100 | 170,646 | 153,096 | 206,236 | 167,236 | 165,955 | 149,645 | 196,344 | 159,011 | 173,161 | 154,384 | 195,656 | 172,000 | 176,685 | 156,676 | 196,781 | 162,938 | 148,345 | 134,296 | 184,164 | 136,067 | 139,068 | 140,694 | 191,491 | 146,700 | 148,703 | 133,941 | 184,699 | 136,922 | 143,658 | 136,377 | 172,319 | 119,452 | 141,434 | 123,627 | 143,074 | 103,241 | 107,059 | 92,548 | 123,700 | 90,225 | 95,914 | 99,273 | 89,664 | 94,226 | 64,599 | 101,317 | 90,139 | 81,414 | 67,744 | 103,988 |
Voorraad
| 19,873 | 16,608 | 24,168 | 18,518 | 19,506 | 16,474 | 24,146 | 19,144 | 19,405 | 14,419 | 22,096 | 15,268 | 16,848 | 12,979 | 20,736 | 15,059 | 16,574 | 14,903 | 21,221 | 15,826 | 19,742 | 14,266 | 22,149 | 15,505 | 19,111 | 14,284 | 21,054 | 14,433 | 17,117 | 13,464 | 21,043 | 13,314 | 17,207 | 13,750 | 21,875 | 14,246 | 17,111 | 11,882 | 20,494 | 11,739 | 16,558 | 14,604 | 19,734 | 12,803 | 15,855 | 11,682 | 19,198 | 11,325 | 16,539 | 12,185 | 17,529 | 10,784 | 15,216 | 16,720 | 10,630 | 14,293 | 9,929 | 17,133 | 10,521 | 13,535 | 10,670 | 17,982 |
Overige vlottende activa
| 30,515 | 59,642 | 59,799 | 154 | 210 | 120 | 199 | 194 | 268 | 87 | 447 | 356 | 405 | 239 | 439 | 453 | 536 | 375 | 199 | 537 | 297 | 127 | 194 | 193 | 208 | 74 | 555 | 598 | 674 | 143 | 508 | 558 | 440 | 54 | 437 | 498 | 653 | 592 | 811 | 971 | 890 | 375 | 928 | 974 | 671 | 217 | 685 | 807 | 678 | 242 | 696 | 1,380 | 1,500 | 22,146 | 748 | 1,403 | 16,781 | 22,251 | 1,041 | 20,105 | 17,695 | 21,626 |
Totaal vlottende activa
| 228,370 | 207,634 | 253,100 | 222,303 | 202,667 | 184,152 | 249,586 | 199,235 | 191,580 | 173,571 | 236,035 | 179,928 | 189,088 | 167,427 | 228,735 | 183,907 | 183,952 | 166,529 | 219,691 | 177,323 | 196,820 | 173,311 | 222,440 | 192,539 | 200,674 | 175,276 | 222,467 | 183,830 | 170,284 | 151,592 | 209,763 | 154,670 | 161,320 | 158,736 | 218,072 | 165,624 | 171,131 | 150,803 | 209,879 | 153,923 | 164,147 | 155,650 | 199,640 | 146,038 | 170,205 | 148,264 | 189,547 | 158,091 | 160,027 | 140,728 | 178,928 | 130,691 | 133,036 | 170,777 | 124,773 | 129,994 | 108,988 | 167,509 | 121,091 | 131,436 | 106,870 | 170,264 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 14,232 | 14,518 | 14,783 | 15,097 | 15,466 | 15,820 | 16,376 | 16,730 | 17,149 | 17,518 | 17,974 | 18,333 | 18,602 | 17,683 | 17,914 | 18,290 | 18,693 | 19,108 | 19,444 | 19,835 | 20,237 | 20,697 | 21,212 | 21,379 | 21,837 | 22,231 | 22,645 | 22,831 | 24,155 | 24,492 | 24,668 | 25,005 | 25,344 | 25,979 | 25,123 | 23,398 | 17,265 | 17,488 | 16,683 | 16,903 | 17,197 | 17,429 | 21,710 | 23,470 | 23,439 | 22,613 | 23,396 | 23,562 | 23,726 | 22,249 | 23,950 | 24,391 | 24,828 | 25,951 | 26,026 | 26,343 | 26,676 | 27,017 | 27,371 | 27,857 | 28,233 | 25,600 |
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 | 4 | 4 | 5 | 6 | 6 | 7 | 8 | 9 | 10 |
Immateriële activa
| 4,477 | 4,151 | 4,296 | 3,994 | 4,017 | 3,560 | 3,179 | 2,650 | 2,196 | 1,843 | 1,567 | 1,212 | 878 | 608 | 862 | 892 | 928 | 863 | 870 | 816 | 818 | 858 | 919 | 978 | 1,050 | 1,079 | 931 | 877 | 1,022 | 1,037 | 1,109 | 1,218 | 1,331 | 1,434 | 1,348 | 1,106 | 1,153 | 1,162 | 1,133 | 1,071 | 1,038 | 1,068 | 1,188 | 1,282 | 1,373 | 1,523 | 1,670 | 1,741 | 1,805 | 1,066 | 909 | 746 | 743 | 818 | 963 | 981 | 1,010 | 1,013 | 946 | 920 | 960 | 845 |
Goodwill en immateriële activa
| 4,477 | 4,151 | 4,296 | 3,994 | 4,017 | 3,560 | 3,179 | 2,650 | 2,196 | 1,843 | 1,567 | 1,212 | 878 | 608 | 862 | 892 | 928 | 863 | 870 | 816 | 818 | 858 | 919 | 978 | 1,050 | 1,079 | 931 | 877 | 1,022 | 1,037 | 1,109 | 1,218 | 1,331 | 1,434 | 1,348 | 1,106 | 1,153 | 1,162 | 1,133 | 1,071 | 1,038 | 1,068 | 1,188 | 1,282 | 1,373 | 1,523 | 1,670 | 1,741 | 1,805 | 1,066 | 909 | 746 | 743 | 822 | 967 | 986 | 1,016 | 1,019 | 953 | 928 | 969 | 855 |
Langetermijnbeleggingen
| 47,046 | 38,709 | 35,408 | 44,653 | 43,814 | 42,587 | 33,324 | 32,849 | 41,995 | 43,193 | 43,645 | 47,280 | 45,497 | 44,852 | 43,849 | 43,362 | 43,361 | 41,152 | 45,243 | 42,237 | 35,544 | 36,752 | 35,164 | 37,483 | 37,563 | 35,845 | 37,199 | 35,102 | 35,611 | 33,577 | 34,546 | 33,906 | 32,051 | 32,039 | 35,103 | 34,970 | 35,117 | 32,673 | 31,151 | 29,748 | 29,578 | 26,582 | 14,547 | 10,343 | 10,516 | 10,816 | 26,374 | 9,616 | 9,518 | 10,354 | -2,777 | 3,441 | 6,127 | 2,830 | 3,311 | 8,609 | 9,126 | 1,731 | 6,729 | 10,071 | 5,753 | 6,236 |
Belastingvorderingen
| 132 | 151 | 117 | 127 | 115 | 141 | 126 | 137 | 129 | 149 | 123 | 142 | 162 | 170 | -43,849 | -43,362 | -43,361 | 185 | -45,243 | -42,237 | -35,544 | 174 | -35,164 | -37,483 | -37,563 | 81 | -37,199 | -35,102 | -35,611 | 82 | -34,546 | -33,906 | -32,051 | 130 | -35,103 | -34,970 | -35,117 | 146 | -31,151 | -29,748 | -29,578 | 112 | 3,000 | 6,000 | 6,000 | 113 | -26,374 | 6,000 | 6,000 | 57 | 18,000 | 12,000 | 9,000 | 12,000 | 98 | 6,000 | 6,500 | 12,800 | 49 | 5,400 | 8,500 | 10,500 |
Overige niet-vlottende activa
| 1,281 | 9,333 | 8,897 | 1,291 | 445 | 358 | 10,142 | 10,120 | 376 | 393 | 433 | 409 | 427 | 443 | 43,850 | 43,362 | 43,362 | 600 | 45,243 | 42,236 | 35,543 | 495 | 35,163 | 37,483 | 37,562 | 503 | 37,198 | 35,101 | 35,609 | 584 | 34,546 | 33,906 | 32,051 | 795 | 35,102 | 34,970 | 35,116 | 932 | 31,151 | 29,748 | 29,577 | 838 | 11,410 | 11,535 | 11,550 | 17,642 | 26,374 | 10,510 | 10,388 | 15,378 | 9,384 | 9,346 | 9,390 | 9,469 | 20,430 | 9,549 | 9,603 | 9,662 | 18,403 | 9,808 | 9,996 | 10,214 |
Totaal niet-vlottende activa
| 67,168 | 66,862 | 63,501 | 65,162 | 63,857 | 62,466 | 63,147 | 62,486 | 61,845 | 63,096 | 63,742 | 67,376 | 65,566 | 63,756 | 62,626 | 62,544 | 62,983 | 61,908 | 65,557 | 62,887 | 56,598 | 58,976 | 57,294 | 59,840 | 60,449 | 59,739 | 60,774 | 58,809 | 60,786 | 59,772 | 60,323 | 60,129 | 58,726 | 60,377 | 61,573 | 59,474 | 53,534 | 52,401 | 48,967 | 47,722 | 47,812 | 46,029 | 51,855 | 52,630 | 52,878 | 52,707 | 51,440 | 51,429 | 51,437 | 49,104 | 49,466 | 49,924 | 50,088 | 51,072 | 50,832 | 51,487 | 52,921 | 52,229 | 53,505 | 54,064 | 53,451 | 53,405 |
Totaal activa
| 295,538 | 274,496 | 316,601 | 287,465 | 266,524 | 246,617 | 312,733 | 261,720 | 253,426 | 236,668 | 299,777 | 247,304 | 254,654 | 231,183 | 291,360 | 246,452 | 246,935 | 228,437 | 285,247 | 240,211 | 253,420 | 232,289 | 279,737 | 252,381 | 261,125 | 235,019 | 283,244 | 242,641 | 231,073 | 211,367 | 270,088 | 214,800 | 220,048 | 219,116 | 279,647 | 225,099 | 224,667 | 203,208 | 258,847 | 201,647 | 211,961 | 201,682 | 251,496 | 198,668 | 223,083 | 200,973 | 240,989 | 209,520 | 211,464 | 189,832 | 228,394 | 180,615 | 183,124 | 221,849 | 175,605 | 181,481 | 161,909 | 219,738 | 174,596 | 185,500 | 160,321 | 223,669 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 158,542 | 136,652 | 181,527 | 156,638 | 140,547 | 123,171 | 186,319 | 140,778 | 135,136 | 117,171 | 177,234 | 124,950 | 131,154 | 112,812 | 172,310 | 131,622 | 131,878 | 117,860 | 170,727 | 130,341 | 146,323 | 122,163 | 168,410 | 142,189 | 151,570 | 124,620 | 170,039 | 136,287 | 126,519 | 105,452 | 162,727 | 112,105 | 120,941 | 116,174 | 173,030 | 123,573 | 130,505 | 107,732 | 165,229 | 112,275 | 124,658 | 114,804 | 160,477 | 113,707 | 140,067 | 117,354 | 158,167 | 130,320 | 134,464 | 111,736 | 150,128 | 106,406 | 112,059 | 149,015 | 105,878 | 113,364 | 93,476 | 150,645 | 107,694 | 120,063 | 93,831 | 154,262 |
Kortlopende schulden
| 511 | 516 | 520 | 518 | 549 | 579 | 711 | 742 | 749 | 759 | 767 | 1,480 | 6,571 | 682 | 21 | 1,021 | 4,021 | 697 | 21 | 21 | 20 | 701 | 20 | 20 | 20 | 670 | 20 | 20 | 20 | 608 | 20 | 20 | 20 | 680 | 20 | 20 | 20 | 345 | 20 | 21 | 26 | 354 | 56 | 70 | 81 | 340 | 251 | 301 | 151 | 105 | 0 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 81 | 0 | 0 | 0 |
Belastingschulden
| 581 | 1,872 | 1,700 | 1,450 | 425 | 968 | 818 | 714 | 130 | 1,262 | 816 | 887 | 118 | 1,360 | 1,034 | 721 | 73 | 1,067 | 517 | 555 | 79 | 692 | 329 | 580 | 81 | 1,436 | 1,125 | 1,001 | 63 | 1,007 | 770 | 569 | 79 | 250 | 98 | 331 | 59 | 1,262 | 415 | 562 | 29 | 666 | 1,513 | 805 | 65 | 1,240 | 650 | 868 | 63 | 1,939 | 1,665 | 1,373 | 252 | 510 | 1,076 | 785 | 1,358 | 724 | 862 | 799 | 1,647 | 1,382 |
Uitgestelde opbrengsten
| 581 | 1,872 | 1,700 | 2,404 | 905 | 2,198 | 0 | 0 | 627 | 2,693 | 1,609 | 1,873 | 640 | 2,726 | 1,801 | 1,685 | 581 | 2,366 | 1,263 | 1,492 | 565 | 1,897 | 1,050 | 1,489 | 557 | 2,703 | 1,855 | 1,907 | 723 | 2,371 | 1,434 | 1,412 | 520 | 1,440 | 778 | 1,182 | 497 | 2,303 | 1,062 | 1,403 | 466 | 1,739 | 2,178 | 1,660 | 514 | 2,330 | 1,317 | 1,706 | 495 | 3,058 | 0 | 0 | 0 | 0 | 2,232 | 0 | 0 | 0 | 2,007 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 13,776 | 15,046 | 15,737 | 11,624 | 11,200 | 11,124 | 15,356 | 12,671 | 11,079 | 10,258 | 13,500 | 10,512 | 10,519 | 10,281 | 14,007 | 11,020 | 10,714 | 9,727 | 13,305 | 10,513 | 10,391 | 9,307 | 12,599 | 9,930 | 10,397 | 9,423 | 12,948 | 9,843 | 9,921 | 10,054 | 13,039 | 10,277 | 10,113 | 10,947 | 13,624 | 10,439 | 10,111 | 10,894 | 12,576 | 10,102 | 9,931 | 9,570 | 12,198 | 10,387 | 10,088 | 9,781 | 11,736 | 8,635 | 8,745 | 8,712 | 12,802 | 10,269 | 8,997 | 11,284 | 7,957 | 10,256 | 9,804 | 11,397 | 7,500 | 9,724 | 11,913 | 12,109 |
Totaal kortlopende verplichtingen
| 173,410 | 154,086 | 199,484 | 171,184 | 153,201 | 137,072 | 202,386 | 154,191 | 147,591 | 130,881 | 193,110 | 138,815 | 148,884 | 126,501 | 188,139 | 145,348 | 147,194 | 130,650 | 185,316 | 142,367 | 157,299 | 134,068 | 182,079 | 153,628 | 162,544 | 137,416 | 184,862 | 148,057 | 137,183 | 118,485 | 177,220 | 123,814 | 131,594 | 129,241 | 187,452 | 135,214 | 141,133 | 121,274 | 178,887 | 123,801 | 135,081 | 126,467 | 174,909 | 125,824 | 150,750 | 129,805 | 171,471 | 140,962 | 143,855 | 123,611 | 162,930 | 116,675 | 121,056 | 160,299 | 116,151 | 123,620 | 103,280 | 162,042 | 117,282 | 129,787 | 105,744 | 166,371 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,469 | 3,594 | 3,719 | 3,850 | 3,980 | 4,110 | 4,500 | 4,654 | 4,840 | 5,024 | 5,210 | 5,396 | 5,529 | 5,289 | 1 | 6 | 1,434 | 7,394 | 1,444 | 1,449 | 1,454 | 8,089 | 42 | 47 | 52 | 7,150 | 63 | 68 | 73 | 7,469 | 83 | 88 | 93 | 7,929 | 103 | 108 | 113 | 1,941 | 123 | 128 | 133 | 2,268 | 253 | 264 | 279 | 1,821 | 309 | 335 | 360 | 1,178 | 0 | 0 | 0 | 0 | 1,260 | 0 | 0 | 0 | 1,345 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| -5,241 | 562 | 0 | 1,536 | 1,544 | 1,557 | 0 | 0 | 1,549 | 1,560 | 1,565 | 1,561 | 1,561 | 1,317 | 0 | 0 | 0 | 1,017 | 0 | 0 | 0 | 905 | 0 | 0 | 0 | 827 | 0 | 0 | 0 | 756 | 0 | 0 | 0 | 1,277 | 0 | 0 | 0 | 1,306 | 0 | 0 | 0 | 1,004 | 0 | 0 | 0 | 895 | 0 | 0 | 0 | 609 | 0 | 0 | 0 | 0 | 325 | 0 | 0 | 0 | 315 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5,241 | 4,874 | 4,085 | 4,501 | 4,213 | 3,266 | 3,191 | 3,016 | 3,013 | 2,965 | 3,182 | 4,284 | 3,912 | 3,732 | 0 | 0 | 0 | 2,149 | 0 | 0 | 0 | 2,903 | 0 | 0 | 0 | 4,111 | 0 | 0 | 0 | 3,662 | 0 | 0 | 0 | 2,974 | 0 | 0 | 0 | 3,039 | 0 | 0 | 0 | 2,094 | 0 | 0 | 0 | 1,578 | 0 | 0 | 0 | 1,650 | 0 | 0 | 0 | 0 | 594 | 0 | 0 | 0 | 749 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 7,893 | 2,112 | 2,411 | 876 | 821 | 831 | 2,439 | 2,442 | 979 | 989 | 975 | 1,002 | 977 | 1,007 | 10,957 | 11,153 | 10,749 | 1,023 | 11,234 | 11,150 | 11,093 | 1,275 | 12,220 | 12,889 | 13,260 | 1,253 | 13,695 | 12,869 | 13,299 | 1,293 | 13,219 | 13,113 | 12,642 | 963 | 14,147 | 13,517 | 7,616 | 819 | 6,764 | 6,404 | 6,449 | 637 | 5,188 | 4,898 | 4,989 | 681 | 4,662 | 4,998 | 5,039 | 623 | 3,934 | 4,169 | 4,049 | 3,605 | 689 | 2,704 | 3,155 | 2,898 | 689 | 3,300 | 2,892 | 3,844 |
Totaal niet-vlottende verplichtingen
| 11,362 | 11,142 | 10,215 | 10,763 | 10,558 | 9,764 | 10,130 | 10,112 | 10,381 | 10,538 | 10,932 | 12,243 | 11,979 | 11,345 | 10,958 | 11,159 | 12,183 | 11,583 | 12,678 | 12,599 | 12,547 | 13,172 | 12,262 | 12,936 | 13,312 | 13,341 | 13,758 | 12,937 | 13,372 | 13,180 | 13,302 | 13,201 | 12,735 | 13,143 | 14,250 | 13,625 | 7,729 | 7,105 | 6,887 | 6,532 | 6,582 | 6,003 | 5,441 | 5,162 | 5,268 | 4,975 | 4,971 | 5,333 | 5,399 | 4,060 | 3,934 | 4,169 | 4,049 | 3,605 | 2,868 | 2,704 | 3,155 | 2,898 | 3,098 | 3,300 | 2,892 | 3,844 |
Totaal passiva
| 184,772 | 165,228 | 209,699 | 181,947 | 163,759 | 146,836 | 212,516 | 164,303 | 157,972 | 141,419 | 204,042 | 151,058 | 160,863 | 137,846 | 199,097 | 156,507 | 159,377 | 142,233 | 197,994 | 154,966 | 169,846 | 147,240 | 194,341 | 166,564 | 175,856 | 150,757 | 198,620 | 160,994 | 150,555 | 131,665 | 190,522 | 137,015 | 144,329 | 142,384 | 201,702 | 148,839 | 148,862 | 128,379 | 185,774 | 130,333 | 141,663 | 132,470 | 180,350 | 130,986 | 156,018 | 134,780 | 176,442 | 146,295 | 149,254 | 127,671 | 166,864 | 120,844 | 125,105 | 163,904 | 119,019 | 126,324 | 106,435 | 164,940 | 120,380 | 133,087 | 108,636 | 170,215 |
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 | 0 | 0 |
Gewone aandelen
| 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 | 4,923 |
Ingehouden winsten
| 84,129 | 82,768 | 82,859 | 80,337 | 78,758 | 77,311 | 78,385 | 75,849 | 74,307 | 73,484 | 74,107 | 72,024 | 70,863 | 70,184 | 71,504 | 69,550 | 68,530 | 68,206 | 67,474 | 66,007 | 65,058 | 65,181 | 65,060 | 63,747 | 63,093 | 62,822 | 62,633 | 61,134 | 59,694 | 59,774 | 59,608 | 58,254 | 57,531 | 57,360 | 57,286 | 55,995 | 55,288 | 55,243 | 55,433 | 54,389 | 53,503 | 53,039 | 54,280 | 51,606 | 50,838 | 50,655 | 50,397 | 48,638 | 47,653 | 47,389 | 47,613 | 45,944 | 44,371 | 45,406 | 44,361 | 43,259 | 42,964 | 42,527 | 41,732 | 40,015 | 39,954 | 40,403 |
Overige gereserveerde algehele resultaten
| 14,644 | 14,506 | 12,049 | 13,187 | 12,013 | 10,475 | 9,838 | 9,573 | 9,154 | 9,761 | 9,623 | 12,218 | 10,923 | 11,149 | 9,828 | 9,465 | 7,933 | 6,927 | 8,764 | 8,263 | 7,538 | 8,889 | 9,356 | 11,140 | 11,247 | 10,511 | 11,061 | 9,584 | 9,895 | 8,998 | 9,030 | 8,602 | 7,260 | 7,845 | 9,113 | 8,720 | 8,972 | 8,041 | 6,096 | 5,382 | 5,254 | 4,631 | 5,324 | 4,535 | 4,687 | 3,997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 7,051 | 7,051 | 7,051 | 7,051 | 7,052 | 7,052 | 7,051 | 7,052 | 7,051 | 7,051 | 7,052 | 7,051 | 7,052 | 7,052 | 5,979 | 5,978 | 5,980 | 5,980 | 5,979 | 5,979 | 5,980 | 5,980 | 5,980 | 5,979 | 5,979 | 5,979 | 5,981 | 5,981 | 5,981 | 5,981 | 5,981 | 5,981 | 5,981 | 6,579 | 6,576 | 6,575 | 6,578 | 6,578 | 6,577 | 6,577 | 6,577 | 6,577 | 6,577 | 6,577 | 6,577 | 6,578 | 9,189 | 9,629 | 9,599 | 9,849 | 8,994 | 8,904 | 8,725 | 7,616 | 7,302 | 6,975 | 7,587 | 7,348 | 7,561 | 7,475 | 6,808 | 8,128 |
Totaal eigen vermogen van aandeelhouders
| 110,747 | 109,248 | 106,882 | 105,498 | 102,746 | 99,761 | 100,197 | 97,397 | 95,435 | 95,219 | 95,705 | 96,216 | 93,761 | 93,308 | 92,234 | 89,916 | 87,366 | 86,036 | 87,140 | 85,172 | 83,499 | 84,973 | 85,319 | 85,789 | 85,242 | 84,235 | 84,598 | 81,622 | 80,493 | 79,676 | 79,542 | 77,760 | 75,695 | 76,707 | 77,898 | 76,213 | 75,761 | 74,785 | 73,029 | 71,271 | 70,257 | 69,170 | 71,104 | 67,641 | 67,025 | 66,153 | 64,509 | 63,190 | 62,175 | 62,161 | 61,530 | 59,771 | 58,019 | 57,945 | 56,586 | 55,157 | 55,474 | 54,798 | 54,216 | 52,413 | 51,685 | 53,454 |
Totaal eigen vermogen
| 110,766 | 109,268 | 106,902 | 105,518 | 102,765 | 99,781 | 100,217 | 97,417 | 95,454 | 95,250 | 95,736 | 96,246 | 93,791 | 93,337 | 92,263 | 89,944 | 87,558 | 86,204 | 87,252 | 85,244 | 83,573 | 85,047 | 85,395 | 85,815 | 85,267 | 84,260 | 84,623 | 81,646 | 80,517 | 79,700 | 79,566 | 77,783 | 75,718 | 76,730 | 77,943 | 76,256 | 75,804 | 74,828 | 73,071 | 71,312 | 70,297 | 69,210 | 71,144 | 67,680 | 67,063 | 66,191 | 64,546 | 63,225 | 62,210 | 62,161 | 61,530 | 59,771 | 58,019 | 57,945 | 56,586 | 55,157 | 55,474 | 54,798 | 54,216 | 52,413 | 51,685 | 53,454 |
Totaal passiva en aandeelhoudersvermogen
| 295,538 | 274,496 | 316,601 | 287,465 | 266,524 | 246,617 | 312,733 | 261,720 | 253,426 | 236,638 | 299,747 | 247,304 | 254,654 | 231,183 | 291,360 | 246,423 | 246,935 | 228,437 | 285,134 | 240,138 | 253,345 | 232,213 | 279,660 | 252,353 | 261,098 | 234,992 | 283,218 | 242,616 | 231,048 | 211,341 | 270,088 | 214,775 | 220,024 | 219,091 | 279,600 | 225,052 | 224,623 | 203,164 | 258,803 | 201,604 | 211,920 | 201,640 | 251,454 | 198,627 | 223,043 | 200,933 | 240,951 | 209,520 | 211,464 | 189,832 | 228,394 | 180,615 | 183,124 | 221,849 | 175,605 | 181,481 | 161,909 | 219,738 | 174,596 | 185,500 | 160,321 | 223,669 |