Warabeya Nichiyo Holdings Co., Ltd.
TSE:2918.T
2030 (JPY) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 11,891 | 7,105 | 8,122 | 4,790 | 9,574 | 8,938 | 11,189 | 14,416 | 14,056 | 13,341 | 9,671 | 9,269 | 7,716 | 7,200 | 8,946 | 7,973 | 6,161 | 8,525 | 8,121 | 8,357 | 6,195 | 3,828 | 3,057 | 3,205 | 4,588 | 3,588 | 5,203 | 9,882 | 9,764 | 9,028 | 10,937 | 10,631 | 9,229 | 6,444 | 6,493 | 9,136 | 8,447 | 7,176 | 8,846 | 10,602 | 10,610 | 8,105 | 6,711 | 10,782 | 9,554 | 5,962 | 5,999 | 5,826 | 3,748 | 922 | 1,619 | 2,406 | 3,965 | 4,869 | 5,484 | 5,963 | 5,788 | 4,503 | 5,532 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | -2,251 | 0 | 0 | 0 | -3,782 | 0 | 0 | 0 | -2,471 | 0 | 0 | 0 | -2,209 | 0 | 0 | 0 | -1,997 | 0 | 0 | 0 | -2,554 | 0 | 0 | 0 | -497 | 0 | 0 | 0 | -457 | 0 | 0 | 0 | -454 | 0 | 0 | 0 | -93 | 0 | 0 | 0 | -129 | 0 | 0 | 0 | -128 | 0 | 0 | 0 | -308 | 0 | 0 | 0 | -351 |
Liquide middelen en kortetermijnbeleggingen
| 11,891 | 7,105 | 8,122 | 4,790 | 9,574 | 8,938 | 11,189 | 14,416 | 14,056 | 13,341 | 9,671 | 9,269 | 7,716 | 7,200 | 8,946 | 7,973 | 6,161 | 8,525 | 8,121 | 8,357 | 6,195 | 3,828 | 3,057 | 3,205 | 4,588 | 3,588 | 5,203 | 9,882 | 9,764 | 9,028 | 10,937 | 10,631 | 9,229 | 6,444 | 6,493 | 9,136 | 8,447 | 7,176 | 8,846 | 10,602 | 10,610 | 8,105 | 6,711 | 10,782 | 9,554 | 5,962 | 5,999 | 5,826 | 3,748 | 922 | 1,619 | 2,406 | 3,965 | 4,869 | 5,484 | 5,963 | 5,788 | 4,503 | 5,532 |
Nettovorderingen
| 22,119 | 19,576 | 17,113 | 18,083 | 19,133 | 17,578 | 15,879 | 17,237 | 18,297 | 16,461 | 15,427 | 17,044 | 17,640 | 16,139 | 16,101 | 17,738 | 18,768 | 16,598 | 17,857 | 18,806 | 21,132 | 19,345 | 18,166 | 19,302 | 21,184 | 19,270 | 19,058 | 19,613 | 21,714 | 19,754 | 18,647 | 19,281 | 21,221 | 19,403 | 17,937 | 18,225 | 22,845 | 20,814 | 17,852 | 18,154 | 20,918 | 19,352 | 16,216 | 17,464 | 18,964 | 16,253 | 14,768 | 14,933 | 17,568 | 15,690 | 14,751 | 15,126 | 16,292 | 13,804 | 13,570 | 13,952 | 14,799 | 13,606 | 12,680 |
Voorraad
| 3,946 | 4,230 | 3,767 | 4,680 | 3,419 | 3,629 | 3,634 | 3,778 | 3,473 | 3,524 | 2,863 | 2,756 | 2,298 | 2,735 | 2,876 | 3,317 | 3,942 | 5,098 | 4,607 | 5,187 | 4,903 | 5,762 | 4,757 | 5,268 | 5,257 | 6,164 | 4,257 | 4,347 | 3,522 | 4,824 | 4,209 | 4,313 | 3,968 | 4,921 | 3,490 | 3,420 | 3,129 | 4,166 | 3,852 | 3,498 | 3,217 | 4,317 | 4,080 | 4,009 | 3,273 | 4,114 | 3,556 | 3,681 | 2,947 | 4,031 | 3,768 | 4,149 | 3,137 | 3,527 | 2,693 | 2,855 | 2,334 | 2,844 | 2,963 |
Overige vlottende activa
| 24,283 | 3,194 | 2,304 | 2,439 | 2,563 | 2,092 | 1,642 | 1,572 | 1,397 | 1,433 | 1,506 | 1,419 | 1,857 | 1,484 | 1,510 | 1,288 | 1,384 | 1,675 | 1,981 | 1,363 | 1,510 | 1,370 | 1,961 | 3,205 | 2,903 | 3,056 | 2,434 | 2,919 | 3,584 | 3,078 | 2,523 | 3,438 | 2,908 | 3,406 | 2,315 | 2,245 | 2,584 | 3,468 | 2,057 | 2,320 | 2,267 | 2,313 | 2,037 | 2,388 | 2,351 | 2,347 | 1,714 | 1,931 | 2,273 | 2,387 | 2,013 | 1,806 | 1,764 | 1,796 | 1,721 | 2,086 | 1,674 | 1,845 | 1,806 |
Totaal vlottende activa
| 40,120 | 34,105 | 31,306 | 29,992 | 34,689 | 32,237 | 32,344 | 37,003 | 37,223 | 34,759 | 29,467 | 30,488 | 29,511 | 27,558 | 29,433 | 30,316 | 30,255 | 31,896 | 32,566 | 33,713 | 33,740 | 30,305 | 27,941 | 30,980 | 33,932 | 32,078 | 30,952 | 36,761 | 38,584 | 36,684 | 36,316 | 37,663 | 37,326 | 34,174 | 30,235 | 33,026 | 37,005 | 35,624 | 32,607 | 34,574 | 37,012 | 34,087 | 29,044 | 34,643 | 34,142 | 28,676 | 26,037 | 26,371 | 26,536 | 23,030 | 22,151 | 23,487 | 25,158 | 23,996 | 23,468 | 24,856 | 24,595 | 22,798 | 22,981 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 70,300 | 67,015 | 60,632 | 58,713 | 54,486 | 53,241 | 51,310 | 49,894 | 45,678 | 44,407 | 44,376 | 44,197 | 44,393 | 44,395 | 44,477 | 44,676 | 44,446 | 45,394 | 45,673 | 45,420 | 46,161 | 48,751 | 49,625 | 51,213 | 50,952 | 49,830 | 48,830 | 45,255 | 44,080 | 42,944 | 41,426 | 41,710 | 41,969 | 41,693 | 41,345 | 43,389 | 42,994 | 41,699 | 39,537 | 39,708 | 40,681 | 40,861 | 37,768 | 36,111 | 36,404 | 36,005 | 35,704 | 35,616 | 35,684 | 36,138 | 36,071 | 36,160 | 36,559 | 36,566 | 36,090 | 36,751 | 36,973 | 36,492 | 36,801 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 51 | 73 | 94 | 117 | 140 | 153 | 179 | 205 | 230 | 255 | 274 | 297 | 329 | 352 | 385 | 398 | 405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 55 | 95 | 135 | 175 | 215 | 255 | 295 |
Immateriële activa
| 2,086 | 2,150 | 847 | 820 | 860 | 290 | 314 | 280 | 311 | 350 | 372 | 402 | 427 | 479 | 524 | 677 | 656 | 658 | 681 | 693 | 698 | 727 | 760 | 795 | 816 | 868 | 904 | 936 | 962 | 950 | 919 | 917 | 943 | 813 | 688 | 665 | 644 | 653 | 580 | 394 | 389 | 326 | 348 | 380 | 418 | 466 | 502 | 555 | 598 | 653 | 696 | 756 | 781 | 828 | 867 | 927 | 979 | 1,025 | 1,075 |
Goodwill en immateriële activa
| 2,086 | 2,150 | 847 | 820 | 860 | 290 | 314 | 280 | 339 | 401 | 445 | 496 | 544 | 619 | 677 | 856 | 861 | 888 | 936 | 967 | 995 | 1,056 | 1,112 | 1,180 | 1,214 | 1,273 | 904 | 936 | 962 | 950 | 919 | 917 | 943 | 813 | 688 | 665 | 644 | 653 | 580 | 394 | 389 | 326 | 348 | 380 | 418 | 466 | 502 | 555 | 598 | 653 | 696 | 783 | 836 | 923 | 1,002 | 1,102 | 1,194 | 1,280 | 1,370 |
Langetermijnbeleggingen
| 0 | 9,295 | 2,970 | 9,449 | 9,178 | 9,032 | 2,958 | 8,161 | 7,915 | 8,097 | 4,452 | 8,186 | 7,911 | 7,928 | 2,983 | 7,622 | 7,373 | 7,279 | 2,682 | 7,132 | 6,784 | 6,768 | 2,571 | 5,862 | 5,854 | 5,746 | 3,103 | 6,324 | 5,529 | 5,226 | 1,024 | 5,275 | 5,127 | 5,011 | 990 | 4,708 | 4,743 | 4,606 | 994 | 4,104 | 4,053 | 4,045 | 528 | 3,899 | 3,900 | 3,763 | 1,633 | 3,590 | 0 | 0 | 1,715 | 0 | 0 | 0 | 1,815 | 0 | 0 | 0 | 1,814 |
Belastingvorderingen
| 0 | -9,293 | 3,158 | -9,449 | -9,178 | -9,032 | 3,549 | -8,161 | -7,915 | -8,097 | 3,166 | -8,186 | -7,911 | -7,928 | 3,425 | -7,622 | -7,373 | -7,279 | 3,452 | -7,132 | -6,784 | -6,768 | 2,593 | -5,862 | -5,854 | -5,746 | 2,245 | -6,324 | -5,529 | -5,226 | 2,166 | -5,275 | -5,127 | -5,011 | 2,104 | -4,708 | -4,743 | -4,606 | 1,415 | -4,104 | -4,053 | -4,045 | 1,282 | -3,899 | -3,900 | -3,763 | 1,249 | -3,590 | 0 | 0 | 1,150 | 0 | 0 | 0 | 1,084 | 0 | 0 | 0 | 1,546 |
Overige niet-vlottende activa
| 9,192 | 9,295 | 3,047 | 9,450 | 9,178 | 9,033 | 2,205 | 8,161 | 7,915 | 8,097 | 274 | 8,186 | 7,911 | 7,929 | 1,275 | 7,623 | 7,374 | 7,280 | 767 | 7,132 | 6,785 | 6,769 | 791 | 5,864 | 5,855 | 5,748 | 854 | 6,325 | 5,530 | 5,228 | 2,026 | 5,276 | 5,129 | 5,014 | 1,972 | 4,710 | 4,744 | 4,607 | 1,984 | 4,106 | 4,054 | 4,046 | 2,134 | 3,902 | 3,901 | 3,765 | 816 | 3,592 | 3,459 | 3,443 | 253 | 3,373 | 3,426 | 3,587 | 345 | 3,363 | 3,445 | 3,510 | 229 |
Totaal niet-vlottende activa
| 81,578 | 78,462 | 70,654 | 68,983 | 64,524 | 62,564 | 60,336 | 58,335 | 53,932 | 52,905 | 52,713 | 52,879 | 52,848 | 52,943 | 52,837 | 53,155 | 52,681 | 53,562 | 53,510 | 53,519 | 53,941 | 56,576 | 56,692 | 58,257 | 58,021 | 56,851 | 55,936 | 52,516 | 50,572 | 49,122 | 47,561 | 47,903 | 48,041 | 47,520 | 47,099 | 48,764 | 48,382 | 46,959 | 44,510 | 44,208 | 45,124 | 45,233 | 42,060 | 40,393 | 40,723 | 40,236 | 39,904 | 39,763 | 39,741 | 40,234 | 39,885 | 40,316 | 40,821 | 41,076 | 40,336 | 41,216 | 41,612 | 41,282 | 41,760 |
Totaal activa
| 121,699 | 112,567 | 101,960 | 98,976 | 99,214 | 94,802 | 92,684 | 95,340 | 91,156 | 87,665 | 82,184 | 83,368 | 82,361 | 80,500 | 82,273 | 83,472 | 82,937 | 85,459 | 86,078 | 87,233 | 87,681 | 86,881 | 84,635 | 89,237 | 91,953 | 88,929 | 86,888 | 89,277 | 89,157 | 85,806 | 83,877 | 85,566 | 85,367 | 81,694 | 77,334 | 81,790 | 85,387 | 82,583 | 77,117 | 78,782 | 82,136 | 79,320 | 71,104 | 75,036 | 74,865 | 68,912 | 65,941 | 66,134 | 66,277 | 63,264 | 62,036 | 63,803 | 65,979 | 65,072 | 63,804 | 66,072 | 66,207 | 64,080 | 64,741 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 11,445 | 10,262 | 8,730 | 9,867 | 10,340 | 9,483 | 8,486 | 9,808 | 10,291 | 9,495 | 9,251 | 10,186 | 9,882 | 8,928 | 9,195 | 10,112 | 10,349 | 10,039 | 10,304 | 10,744 | 11,756 | 10,724 | 9,608 | 11,434 | 12,288 | 11,288 | 10,310 | 10,033 | 10,369 | 9,009 | 9,961 | 8,927 | 9,388 | 9,034 | 8,630 | 20,830 | 22,852 | 22,366 | 20,152 | 21,203 | 23,351 | 22,180 | 16,049 | 19,445 | 19,820 | 15,426 | 14,196 | 15,135 | 16,843 | 14,568 | 13,769 | 15,246 | 16,896 | 8,006 | 15,057 | 15,889 | 9,101 | 8,107 | 14,371 |
Kortlopende schulden
| 981 | 913 | 2,467 | 805 | 862 | 895 | 2,592 | 959 | 958 | 913 | 2,461 | 624 | 615 | 929 | 2,766 | 601 | 605 | 610 | 2,797 | 364 | 364 | 1,866 | 3,299 | 586 | 586 | 586 | 3,161 | 586 | 1,414 | 1,414 | 3,492 | 1,369 | 612 | 649 | 2,442 | 750 | 890 | 1,005 | 2,388 | 1,189 | 1,214 | 1,245 | 2,288 | 1,259 | 1,255 | 1,287 | 2,045 | 1,435 | 1,512 | 1,645 | 2,159 | 1,666 | 3,243 | 5,856 | 5,447 | 5,402 | 5,721 | 6,388 | 6,355 |
Belastingschulden
| 1,179 | 919 | 487 | 850 | 1,104 | 632 | 660 | 1,070 | 977 | 716 | 349 | 617 | 621 | 573 | 812 | 893 | 517 | 208 | 622 | 1,089 | 685 | 178 | 268 | 279 | 656 | 516 | 629 | 1,268 | 1,129 | 696 | 475 | 1,302 | 1,265 | 514 | 361 | 487 | 890 | 495 | 968 | 1,080 | 1,271 | 565 | 962 | 1,052 | 1,309 | 658 | 747 | 770 | 1,185 | 630 | 1,477 | 1,436 | 1,198 | 338 | 316 | 314 | 947 | 281 | 614 |
Uitgestelde opbrengsten
| 2,790 | 919 | 487 | 10,750 | 10,774 | 10,117 | 10,140 | 10,757 | 9,957 | 9,212 | 9,211 | 9,415 | 8,918 | 9,103 | 10,315 | 9,965 | 9,885 | 10,917 | 12,608 | 12,623 | 12,274 | 10,464 | 10,063 | 11,452 | 12,312 | 11,459 | 11,144 | 15,265 | 15,013 | 14,318 | 12,015 | 14,992 | 14,568 | 13,596 | 11,213 | 1,928 | 1,847 | 1,849 | 1,828 | 2,439 | 2,163 | 1,812 | 1,729 | 2,324 | 2,150 | 1,829 | 1,485 | 1,982 | 2,059 | 1,750 | 2,178 | 2,596 | 1,953 | 1,398 | 979 | 1,450 | 1,700 | 1,338 | 1,287 |
Overige kortlopende verplichtingen
| 15,104 | 12,886 | 10,442 | 3,148 | 3,100 | 3,428 | 861 | 2,551 | 2,535 | 2,754 | 616 | 2,662 | 3,030 | 3,201 | 1,263 | 3,642 | 3,734 | 4,727 | 1,724 | 4,568 | 4,509 | 4,302 | 1,517 | 5,459 | 6,324 | 5,017 | 1,438 | 4,223 | 3,893 | 3,893 | 1,192 | 3,985 | 4,619 | 3,083 | 1,138 | 3,321 | 5,411 | 4,896 | 1,685 | 3,075 | 4,944 | 4,482 | 1,965 | 2,891 | 3,018 | 2,868 | 1,550 | 2,244 | 2,412 | 2,451 | 1,475 | 1,946 | 1,918 | 8,349 | 1,346 | 2,003 | 8,188 | 7,305 | 2,721 |
Totaal kortlopende verplichtingen
| 30,320 | 24,980 | 22,126 | 24,570 | 25,076 | 23,923 | 22,079 | 24,075 | 23,741 | 22,374 | 21,539 | 22,887 | 22,445 | 22,161 | 23,539 | 24,320 | 24,573 | 26,293 | 27,433 | 28,299 | 28,903 | 27,356 | 24,487 | 28,931 | 31,510 | 28,350 | 26,053 | 30,107 | 30,689 | 28,634 | 26,660 | 29,273 | 29,187 | 26,362 | 23,423 | 26,829 | 31,000 | 30,116 | 26,053 | 27,906 | 31,672 | 29,719 | 22,031 | 25,919 | 26,243 | 21,410 | 19,276 | 20,796 | 22,826 | 20,414 | 19,581 | 21,454 | 24,010 | 23,609 | 22,829 | 24,744 | 24,710 | 23,138 | 24,734 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 15,481 | 15,939 | 11,037 | 13,692 | 13,862 | 12,889 | 12,560 | 12,818 | 10,505 | 10,167 | 6,852 | 7,081 | 7,438 | 7,741 | 8,446 | 8,891 | 9,182 | 9,527 | 8,538 | 8,702 | 9,312 | 10,267 | 10,876 | 10,708 | 10,944 | 11,436 | 11,546 | 2,435 | 2,582 | 2,728 | 9,237 | 2,218 | 3,161 | 3,275 | 8,442 | 2,659 | 2,834 | 2,975 | 6,581 | 3,410 | 3,725 | 3,980 | 7,135 | 4,600 | 4,940 | 5,225 | 6,794 | 5,017 | 3,535 | 3,842 | 6,141 | 4,615 | 5,052 | 5,489 | 6,891 | 6,285 | 6,651 | 7,104 | 7,326 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 290 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15,833 | 15,709 | 14,485 | 6,432 | 6,264 | 6,178 | 6,518 | 6,449 | 6,322 | 5,917 | 5,893 | 5,844 | 5,773 | 5,679 | 5,916 | 5,616 | 5,589 | 5,523 | 5,584 | 5,515 | 5,401 | 5,077 | 5,031 | 4,833 | 4,795 | 4,811 | 5,003 | 11,811 | 11,418 | 10,996 | 4,804 | 11,216 | 10,779 | 10,324 | 3,940 | 9,936 | 9,481 | 7,996 | 3,273 | 6,676 | 6,727 | 6,722 | 3,090 | 5,594 | 5,421 | 5,078 | 2,928 | 5,051 | 5,074 | 5,019 | 2,793 | 4,373 | 4,198 | 4,004 | 2,096 | 3,024 | 2,947 | 2,855 | 2,022 |
Totaal niet-vlottende verplichtingen
| 31,314 | 31,648 | 25,522 | 20,124 | 20,126 | 19,067 | 19,078 | 19,267 | 16,827 | 16,084 | 12,745 | 12,925 | 13,211 | 13,420 | 14,362 | 14,507 | 14,771 | 15,050 | 14,122 | 14,217 | 14,713 | 15,344 | 15,907 | 15,541 | 15,739 | 16,247 | 16,549 | 14,246 | 14,000 | 13,724 | 14,041 | 13,434 | 13,940 | 13,599 | 12,382 | 12,595 | 12,315 | 10,971 | 9,854 | 10,086 | 10,452 | 10,702 | 10,225 | 10,194 | 10,361 | 10,303 | 9,722 | 10,068 | 8,609 | 8,861 | 8,934 | 8,988 | 9,250 | 9,493 | 8,987 | 9,309 | 9,598 | 9,959 | 9,348 |
Totaal passiva
| 61,634 | 56,628 | 47,648 | 44,694 | 45,202 | 42,990 | 41,157 | 43,342 | 40,568 | 38,458 | 34,284 | 35,812 | 35,656 | 35,581 | 37,901 | 38,827 | 39,344 | 41,343 | 41,555 | 42,516 | 43,616 | 42,700 | 40,394 | 44,472 | 47,249 | 44,597 | 42,602 | 44,353 | 44,689 | 42,358 | 40,701 | 42,707 | 43,127 | 39,961 | 35,805 | 39,424 | 43,315 | 41,087 | 35,907 | 37,992 | 42,124 | 40,421 | 32,256 | 36,113 | 36,604 | 31,713 | 28,998 | 30,864 | 31,435 | 29,275 | 28,515 | 30,442 | 33,260 | 33,102 | 31,816 | 34,053 | 34,308 | 33,097 | 34,082 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 7,765 | 0 | 0 | 0 | 50,610 | 49,347 | 0 | 0 | 0 | 47,459 | 47,068 | 47,032 | 46,224 | 0 | 311 | 197 | 138 | 94 | 154 | 202 | 243 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 8,049 | 7,285 | 7,285 | 7,285 | 7,285 | 7,285 | 7,285 | 7,285 | 7,285 | 7,285 | 7,285 | 7,285 | 7,285 |
Ingehouden winsten
| 37,534 | 36,221 | 35,519 | 34,713 | 34,796 | 33,533 | 33,183 | 32,737 | 31,979 | 31,644 | 31,253 | 31,217 | 30,424 | 28,750 | 28,693 | 28,854 | 27,762 | 28,105 | 28,560 | 28,800 | 28,220 | 28,253 | 28,254 | 28,460 | 28,544 | 28,360 | 28,247 | 28,713 | 28,301 | 27,236 | 26,858 | 26,794 | 26,221 | 25,560 | 25,281 | 26,044 | 25,743 | 24,926 | 24,704 | 24,365 | 23,706 | 22,606 | 22,546 | 22,652 | 22,014 | 20,972 | 20,802 | 20,733 | 20,302 | 19,435 | 18,971 | 18,854 | 18,210 | 17,419 | 17,441 | 17,472 | 17,337 | 16,388 | 16,051 |
Overige gereserveerde algehele resultaten
| 4,198 | 2,714 | 1,965 | 2,678 | 2,282 | 1,460 | 1,498 | 2,349 | 1,783 | 867 | 496 | 220 | 194 | 168 | -311 | -197 | -138 | -94 | -154 | -202 | -243 | -141 | -66 | 173 | 44 | -79 | 117 | 289 | 246 | 280 | 387 | 132 | 87 | 243 | 319 | 393 | 400 | 395 | 331 | 249 | 131 | 118 | 127 | 96 | 70 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 7,767 | 7,768 | 7,766 | -42,845 | -41,582 | 7,766 | 7,766 | 7,766 | -39,693 | -39,302 | -39,266 | -38,473 | 7,741 | 7,422 | 7,536 | 7,595 | 7,794 | 7,733 | 7,685 | 7,644 | 7,887 | 7,817 | 7,925 | 7,925 | 7,871 | 7,871 | 7,873 | 7,872 | 7,883 | 7,882 | 7,884 | 7,883 | 7,881 | 7,880 | 7,880 | 7,880 | 8,126 | 8,126 | 8,127 | 8,126 | 8,126 | 8,126 | 8,126 | 8,128 | 8,127 | 8,092 | 7,252 | 7,255 | 7,269 | 7,265 | 7,222 | 7,224 | 7,253 | 7,250 | 7,246 | 7,265 | 7,298 | 7,312 |
Totaal eigen vermogen van aandeelhouders
| 57,546 | 54,751 | 53,301 | 53,206 | 52,892 | 50,807 | 50,496 | 50,901 | 49,577 | 48,326 | 47,564 | 47,252 | 46,418 | 44,708 | 44,164 | 44,439 | 43,406 | 43,948 | 44,342 | 44,534 | 43,913 | 44,048 | 44,120 | 44,607 | 44,562 | 44,201 | 44,284 | 44,924 | 44,468 | 43,448 | 43,176 | 42,859 | 42,240 | 41,733 | 41,529 | 42,366 | 42,072 | 41,496 | 41,210 | 40,790 | 40,012 | 38,899 | 38,848 | 38,923 | 38,261 | 37,199 | 36,943 | 35,270 | 34,842 | 33,989 | 33,521 | 33,361 | 32,719 | 31,957 | 31,976 | 32,003 | 31,887 | 30,971 | 30,648 |
Totaal eigen vermogen
| 60,065 | 55,935 | 54,309 | 54,282 | 54,012 | 51,812 | 51,527 | 51,998 | 50,588 | 49,207 | 47,900 | 47,556 | 46,705 | 44,919 | 44,372 | 44,645 | 43,593 | 44,116 | 44,523 | 44,717 | 44,065 | 44,181 | 44,241 | 44,765 | 44,564 | 44,332 | 44,284 | 44,924 | 44,468 | 43,448 | 43,176 | 42,859 | 42,240 | 41,733 | 41,529 | 42,366 | 42,072 | 41,496 | 41,210 | 40,790 | 40,012 | 38,899 | 38,848 | 38,923 | 38,261 | 37,199 | 36,943 | 35,270 | 34,842 | 33,989 | 33,521 | 33,361 | 32,719 | 31,970 | 31,988 | 32,019 | 31,899 | 30,983 | 30,659 |
Totaal passiva en aandeelhoudersvermogen
| 121,699 | 112,563 | 101,957 | 98,976 | 99,214 | 94,802 | 92,684 | 95,340 | 91,156 | 87,665 | 82,184 | 83,368 | 82,361 | 80,500 | 82,273 | 83,472 | 82,937 | 85,459 | 86,078 | 87,233 | 87,681 | 86,881 | 84,635 | 89,237 | 91,953 | 88,929 | 86,886 | 89,277 | 89,157 | 85,806 | 83,877 | 85,566 | 85,367 | 81,694 | 77,334 | 81,790 | 85,387 | 82,583 | 77,117 | 78,782 | 82,136 | 79,320 | 71,104 | 75,036 | 74,865 | 68,912 | 65,941 | 66,134 | 66,277 | 63,264 | 62,036 | 63,803 | 65,979 | 65,072 | 63,804 | 66,072 | 66,207 | 64,080 | 64,741 |