COSMOS Pharmaceutical Corporation
TSE:3349.T
7120 (JPY) • At close November 13, 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 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 51,420 | 52,301 | 18,450 | 29,696 | 45,916 | 45,928 | 24,347 | 29,674 | 39,717 | 37,362 | 31,274 | 41,508 | 50,335 | 55,108 | 46,650 | 39,678 | 46,026 | 52,122 | 21,546 | 17,182 | 18,324 | 19,022 | 15,471 | 13,369 | 20,497 | 21,668 | 19,081 | 21,162 | 28,750 | 27,728 | 16,994 | 22,594 | 26,282 | 27,282 | 18,966 | 23,704 | 17,472 | 18,635 | 18,136 | 17,387 | 27,065 | 21,302 | 12,392 | 13,107 | 13,354 | 15,911 | 8,949 | 17,037 | 20,498 | 19,101 | 13,088 | 16,603 | 18,771 | 18,524 | 12,496 | 15,355 | 16,953 | 16,081 | 10,166 | 14,201 | 9,655 | 10,690 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -21,597 | 0 | 0 | 0 | -19,891 | 0 | 0 | 0 | -17,060 | 0 | 0 | 0 | -17,036 | 0 | 0 | 0 | -16,909 | 0 | 0 | 0 | -16,151 | 0 | 0 | 0 | -15,409 | 0 | 0 | 0 | -15,185 | 0 | 0 | 0 | -14,577 | 0 | 0 | 0 | -14,094 | 0 | 0 | 0 | -13,684 | 0 | 0 | 0 | -3,791 | 0 | 0 | 0 | -4,026 | 0 | 0 | 0 | -3,998 | 0 | -3,875 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 51,420 | 52,301 | 18,450 | 29,696 | 45,916 | 45,928 | 24,347 | 29,674 | 39,717 | 37,362 | 31,274 | 41,508 | 50,335 | 55,108 | 46,650 | 39,678 | 46,026 | 52,122 | 21,546 | 17,182 | 18,324 | 19,022 | 15,471 | 13,369 | 20,497 | 21,668 | 19,081 | 21,162 | 28,750 | 27,728 | 16,994 | 22,594 | 26,282 | 27,282 | 18,966 | 23,704 | 17,472 | 18,635 | 18,136 | 17,387 | 27,065 | 21,302 | 12,392 | 13,107 | 13,354 | 15,911 | 8,949 | 17,037 | 20,498 | 19,101 | 13,088 | 16,603 | 18,771 | 18,524 | 12,496 | 15,355 | 16,953 | 16,081 | 10,166 | 14,201 | 9,655 | 10,690 |
Nettovorderingen
| 658 | 637 | 567 | 520 | 493 | 452 | 340 | 347 | 268 | 198 | 138 | 121 | 81 | 100 | 86 | 78 | 81 | 108 | 211 | 405 | 242 | 398 | 295 | 166 | 67 | 4,627 | 20 | 25 | 23 | 22 | 35 | 36 | 41 | 4,895 | 29 | 31 | 27 | 4,535 | 18 | 18 | 17 | 4,034 | 16 | 17 | 19 | 3,610 | 16 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 86,841 | 86,173 | 82,511 | 85,315 | 79,829 | 77,479 | 70,133 | 71,479 | 64,904 | 66,363 | 64,283 | 64,357 | 60,258 | 60,549 | 55,931 | 56,648 | 53,716 | 53,560 | 49,775 | 52,987 | 51,504 | 53,289 | 52,455 | 51,816 | 47,810 | 48,749 | 44,107 | 43,795 | 40,096 | 40,038 | 38,723 | 39,651 | 37,278 | 38,227 | 36,833 | 37,779 | 34,891 | 34,863 | 35,549 | 33,062 | 30,703 | 31,261 | 30,787 | 29,985 | 26,799 | 27,532 | 26,464 | 28,721 | 23,487 | 24,199 | 23,181 | 23,459 | 20,101 | 19,650 | 19,088 | 19,445 | 18,386 | 19,299 | 19,403 | 16,433 | 15,905 | 15,189 |
Overige vlottende activa
| 17,496 | 15,222 | 14,791 | 16,528 | 15,513 | 13,226 | 12,397 | 14,900 | 14,196 | 11,548 | 11,397 | 11,621 | 11,168 | 9,368 | 9,073 | 9,953 | 9,400 | 8,360 | 8,654 | 9,309 | 8,014 | 7,676 | 7,376 | 7,436 | 7,190 | 7,565 | 7,194 | 7,104 | 6,744 | 5,961 | 5,923 | 5,973 | 5,791 | 5,368 | 5,536 | 5,194 | 5,449 | 4,899 | 5,706 | 4,803 | 5,011 | 4,517 | 4,608 | 4,495 | 4,547 | 3,980 | 4,048 | 3,898 | 4,086 | 3,595 | 3,522 | 3,254 | 3,431 | 3,064 | 2,939 | 2,807 | 2,897 | 2,565 | 2,667 | 2,471 | 2,759 | 2,850 |
Totaal vlottende activa
| 156,415 | 154,333 | 116,319 | 132,059 | 141,751 | 137,085 | 107,217 | 116,400 | 119,085 | 115,471 | 107,092 | 117,607 | 121,842 | 125,125 | 111,740 | 106,357 | 109,223 | 114,150 | 80,186 | 79,883 | 78,084 | 80,385 | 75,597 | 72,787 | 75,564 | 78,073 | 70,402 | 72,086 | 75,613 | 73,749 | 61,675 | 68,254 | 69,392 | 70,905 | 61,364 | 66,708 | 57,839 | 58,422 | 59,409 | 55,270 | 62,796 | 57,097 | 47,803 | 47,604 | 44,719 | 47,423 | 39,477 | 49,684 | 48,091 | 46,895 | 39,807 | 43,335 | 42,325 | 41,238 | 34,539 | 37,625 | 38,256 | 37,945 | 32,253 | 33,105 | 28,351 | 28,763 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 302,240 | 295,798 | 288,190 | 294,261 | 284,130 | 274,655 | 260,990 | 253,819 | 245,734 | 239,035 | 228,139 | 207,023 | 200,581 | 195,131 | 186,778 | 188,278 | 185,580 | 185,374 | 181,092 | 178,418 | 175,294 | 172,816 | 165,194 | 162,510 | 157,616 | 153,976 | 147,970 | 144,350 | 137,180 | 134,450 | 129,012 | 123,851 | 118,841 | 114,463 | 109,840 | 105,269 | 97,514 | 93,772 | 86,301 | 80,485 | 73,539 | 69,147 | 64,578 | 61,226 | 56,734 | 51,942 | 46,262 | 42,866 | 37,715 | 36,821 | 32,193 | 30,911 | 27,934 | 27,236 | 26,183 | 25,002 | 23,385 | 21,572 | 20,945 | 18,993 | 17,420 | 17,116 |
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 |
Immateriële activa
| 474 | 497 | 480 | 511 | 513 | 547 | 551 | 488 | 431 | 433 | 412 | 397 | 328 | 326 | 292 | 293 | 255 | 268 | 251 | 258 | 272 | 287 | 241 | 260 | 276 | 295 | 300 | 323 | 248 | 215 | 230 | 260 | 298 | 332 | 357 | 409 | 437 | 489 | 544 | 584 | 628 | 679 | 694 | 761 | 795 | 802 | 791 | 768 | 761 | 784 | 771 | 699 | 670 | 640 | 624 | 457 | 464 | 482 | 457 | 429 | 251 | 247 |
Goodwill en immateriële activa
| 474 | 497 | 480 | 511 | 513 | 547 | 551 | 488 | 431 | 433 | 412 | 397 | 328 | 326 | 292 | 293 | 255 | 268 | 251 | 258 | 272 | 287 | 241 | 260 | 276 | 295 | 300 | 323 | 248 | 215 | 230 | 260 | 298 | 332 | 357 | 409 | 437 | 489 | 544 | 584 | 628 | 679 | 694 | 761 | 795 | 802 | 791 | 768 | 761 | 784 | 771 | 699 | 670 | 640 | 624 | 457 | 464 | 482 | 457 | 429 | 251 | 247 |
Langetermijnbeleggingen
| 4,439 | 4,386 | 4,326 | 4,391 | 4,356 | 21,601 | 4,229 | 4,220 | 4,137 | 19,895 | 21,244 | 21,107 | 20,888 | 17,065 | 20,429 | 20,395 | 20,292 | 17,041 | 20,300 | 20,166 | 20,084 | 16,913 | 19,437 | 19,477 | 19,012 | 16,156 | 17,697 | 17,585 | 17,341 | 15,413 | 17,154 | 16,977 | 16,974 | 15,193 | 16,677 | 16,579 | 16,389 | 14,608 | 16,217 | 16,011 | 15,714 | 14,116 | 15,548 | 15,549 | 15,407 | 13,706 | 15,152 | 15,088 | 0 | 3,805 | 0 | 0 | 0 | 4,039 | 0 | 0 | 0 | 4,011 | 0 | 3,887 | 0 | 0 |
Belastingvorderingen
| 0 | 2,893 | 2 | -4,391 | -4,356 | 2,268 | -4,229 | -4,220 | -4,137 | 1,966 | -17,141 | -3,667 | -3,659 | 1,904 | -20,429 | -20,395 | -20,292 | 1,671 | -20,300 | -20,166 | -20,084 | 1,404 | -19,437 | -19,477 | -19,012 | 420 | -17,697 | -17,585 | -17,341 | 264 | -17,154 | -16,977 | -16,974 | 203 | -16,677 | -16,579 | -16,389 | 218 | -16,217 | -16,011 | -15,714 | 403 | -15,548 | -15,549 | -15,407 | 466 | -15,152 | -15,088 | 0 | 418 | 0 | 0 | 0 | 452 | 0 | 0 | 0 | 269 | 0 | 262 | 0 | 0 |
Overige niet-vlottende activa
| 21,463 | 19,071 | 20,924 | 9,321 | 8,733 | -15,196 | 8,170 | 8,173 | 8,048 | -13,750 | 3,683 | 3,666 | 3,657 | 1,766 | 20,429 | 20,394 | 20,291 | 1,775 | 20,299 | 20,164 | 20,083 | 1,753 | 19,436 | 19,476 | 19,011 | 1,684 | 17,697 | 17,584 | 17,340 | 1,597 | 17,153 | 16,976 | 16,973 | 1,496 | 16,675 | 16,578 | 16,389 | 1,406 | 16,216 | 16,010 | 15,713 | 1,256 | 15,547 | 15,548 | 15,406 | 1,202 | 15,151 | 15,089 | 15,012 | 10,746 | 14,959 | 15,098 | 15,106 | 10,379 | 14,314 | 13,990 | 13,679 | 9,310 | 13,158 | 8,218 | 12,167 | 11,953 |
Totaal niet-vlottende activa
| 328,616 | 322,645 | 313,922 | 304,093 | 293,376 | 283,875 | 269,711 | 262,480 | 254,213 | 247,579 | 236,337 | 228,526 | 221,795 | 216,192 | 207,499 | 208,965 | 206,126 | 206,129 | 201,642 | 198,840 | 195,649 | 193,173 | 184,871 | 182,246 | 176,903 | 172,531 | 165,967 | 162,257 | 154,768 | 151,939 | 146,395 | 141,087 | 136,112 | 131,687 | 126,872 | 122,256 | 114,340 | 110,493 | 103,061 | 97,079 | 89,880 | 85,601 | 80,819 | 77,535 | 72,935 | 68,118 | 62,204 | 58,723 | 53,488 | 52,574 | 47,923 | 46,708 | 43,710 | 42,746 | 41,121 | 39,449 | 37,528 | 35,644 | 34,560 | 31,789 | 29,838 | 29,316 |
Totaal activa
| 485,031 | 476,978 | 430,241 | 436,155 | 435,129 | 420,967 | 376,930 | 378,885 | 373,301 | 363,052 | 343,433 | 346,135 | 343,640 | 341,318 | 319,241 | 315,325 | 315,352 | 320,283 | 281,831 | 278,727 | 273,737 | 273,560 | 260,470 | 255,034 | 252,469 | 250,609 | 236,371 | 234,345 | 230,384 | 225,691 | 208,073 | 209,343 | 205,506 | 202,595 | 188,240 | 188,966 | 172,181 | 168,919 | 162,473 | 152,352 | 152,681 | 142,700 | 128,624 | 125,142 | 117,657 | 115,542 | 101,683 | 108,407 | 101,579 | 99,469 | 87,730 | 90,043 | 86,035 | 83,984 | 75,660 | 77,074 | 75,784 | 73,589 | 66,813 | 64,894 | 58,189 | 58,079 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 181,688 | 179,549 | 160,289 | 167,050 | 172,982 | 161,852 | 135,625 | 140,546 | 142,630 | 139,224 | 128,408 | 130,720 | 133,967 | 133,041 | 118,593 | 121,487 | 130,141 | 136,532 | 109,596 | 109,355 | 110,787 | 110,796 | 101,514 | 102,306 | 105,525 | 105,062 | 94,710 | 95,100 | 96,441 | 91,735 | 80,712 | 82,428 | 84,554 | 82,472 | 72,300 | 73,569 | 74,821 | 70,773 | 70,117 | 66,840 | 70,891 | 66,844 | 58,953 | 54,551 | 55,447 | 54,142 | 45,601 | 51,586 | 48,691 | 46,081 | 39,441 | 40,851 | 40,211 | 39,628 | 32,367 | 33,725 | 33,918 | 33,462 | 27,597 | 30,348 | 25,351 | 25,839 |
Kortlopende schulden
| 4,556 | 6,512 | 2,741 | 2,741 | 2,741 | 4,485 | 4,299 | 1,299 | 1,316 | 3,056 | 1,359 | 1,431 | 1,486 | 3,095 | 1,486 | 1,486 | 1,486 | 3,092 | 1,486 | 1,486 | 1,486 | 3,177 | 8,074 | 2,011 | 2,449 | 5,029 | 7,861 | 4,174 | 4,486 | 6,270 | 4,486 | 4,486 | 4,698 | 6,569 | 6,405 | 5,458 | 4,014 | 5,395 | 3,516 | 2,277 | 2,378 | 2,247 | 1,328 | 1,543 | 754 | 1,715 | 1,204 | 1,414 | 1,534 | 2,437 | 1,944 | 2,034 | 2,124 | 2,757 | 2,390 | 2,541 | 2,796 | 3,196 | 2,833 | 2,802 | 2,738 | 2,577 |
Belastingschulden
| 0 | 5,572 | 4,417 | 6,393 | 3,505 | 6,275 | 3,467 | 6,213 | 3,476 | 4,995 | 2,474 | 6,059 | 3,312 | 10,305 | 6,269 | 6,759 | 3,806 | 8,606 | 3,040 | 4,765 | 2,687 | 6,384 | 2,915 | 4,834 | 2,607 | 5,069 | 2,217 | 4,199 | 2,430 | 5,850 | 4,023 | 5,661 | 2,970 | 5,414 | 2,717 | 4,289 | 2,315 | 5,028 | 2,317 | 4,073 | 2,035 | 4,708 | 2,836 | 4,462 | 2,428 | 4,481 | 2,062 | 3,920 | 2,248 | 4,329 | 2,417 | 3,425 | 1,911 | 3,542 | 1,468 | 2,389 | 1,283 | 3,367 | 1,534 | 1,745 | 507 | 959 |
Uitgestelde opbrengsten
| 4,342 | 522 | 4,417 | 6,607 | 3,749 | 24,801 | 3,550 | 6,392 | 3,642 | 18,975 | 2,559 | 6,108 | 3,321 | 22,184 | 6,498 | 6,995 | 4,076 | 20,787 | 3,090 | 4,849 | 2,796 | 18,120 | 3,139 | 4,885 | 2,652 | 15,537 | 2,276 | 4,294 | 2,495 | 15,328 | 4,139 | 5,694 | 3,029 | 13,847 | 2,735 | 4,362 | 2,374 | 12,892 | 2,335 | 4,162 | 2,127 | 11,764 | 2,882 | 4,509 | 2,449 | 10,245 | 2,114 | 3,941 | 2,311 | 6,223 | 2,455 | 3,463 | 1,932 | 5,178 | 1,485 | 2,406 | 1,300 | 4,909 | 1,544 | 3,466 | 523 | 975 |
Overige kortlopende verplichtingen
| 26,255 | 21,074 | 17,681 | 15,498 | 19,468 | 18,922 | 16,704 | 14,161 | 16,648 | 14,438 | 14,534 | 11,062 | 15,695 | -9,088 | 9,968 | 9,087 | 11,592 | -7,067 | 13,244 | 10,845 | 11,971 | -5,307 | 10,242 | 9,274 | 11,332 | -4,261 | 10,603 | 10,130 | 10,527 | -5,051 | 7,859 | 6,300 | 8,425 | -4,845 | 7,301 | 5,761 | 7,553 | -4,464 | 9,184 | 5,541 | 8,138 | -4,201 | 4,132 | 3,572 | 4,935 | 6,101 | 6,113 | 6,248 | 5,758 | 5,376 | 4,543 | 5,198 | 4,658 | 1,929 | 4,650 | 4,549 | 4,536 | 1,724 | 3,926 | 2,018 | 3,080 | 3,546 |
Totaal kortlopende verplichtingen
| 216,841 | 213,229 | 189,545 | 198,289 | 202,445 | 192,053 | 163,645 | 168,611 | 167,712 | 162,063 | 149,334 | 155,380 | 157,781 | 159,537 | 142,814 | 145,814 | 151,101 | 161,950 | 130,456 | 131,300 | 129,727 | 133,170 | 125,884 | 123,310 | 124,565 | 126,436 | 117,667 | 117,897 | 116,379 | 114,132 | 101,219 | 104,569 | 103,676 | 103,457 | 91,458 | 93,439 | 91,077 | 89,624 | 87,469 | 82,893 | 85,569 | 81,362 | 70,131 | 68,637 | 66,013 | 66,439 | 54,980 | 63,168 | 58,231 | 58,223 | 48,345 | 51,508 | 48,904 | 47,856 | 40,875 | 43,204 | 42,533 | 41,749 | 35,890 | 36,913 | 31,676 | 32,921 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 22,264 | 27,551 | 7,962 | 8,648 | 9,333 | 13,716 | 2,025 | 2,350 | 2,675 | 6,357 | 3,100 | 3,400 | 3,716 | 7,349 | 4,459 | 4,831 | 5,203 | 9,029 | 5,946 | 6,318 | 6,689 | 10,698 | 7,433 | 7,805 | 8,176 | 12,172 | 9,007 | 9,816 | 10,626 | 15,504 | 12,869 | 13,991 | 15,112 | 20,099 | 17,356 | 18,477 | 7,174 | 11,734 | 7,593 | 4,409 | 4,976 | 4,390 | 1,735 | 1,999 | 115 | 1,951 | 317 | 543 | 869 | 2,803 | 1,521 | 1,957 | 2,403 | 4,360 | 3,466 | 3,992 | 4,660 | 6,657 | 6,040 | 7,252 | 6,963 | 6,291 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 4,166 | 0 | 0 | 0 | -442 | 0 | 0 | 0 | -451 | 0 | 0 | 0 | -463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 432 | 0 | 0 | 0 | 442 | 0 | 0 | 0 | 451 | 0 | 0 | 0 | 463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,720 | 4,321 | 8,450 | 8,329 | 8,049 | 4,126 | 7,730 | 7,698 | 7,508 | 4,125 | 7,224 | 7,208 | 7,001 | 3,854 | 6,974 | 7,111 | 7,065 | 3,629 | 6,962 | 7,126 | 7,065 | 3,404 | 6,822 | 6,906 | 6,841 | 3,113 | 6,538 | 6,680 | 6,574 | 3,002 | 6,537 | 6,564 | 6,594 | 2,860 | 6,392 | 6,487 | 6,139 | 2,505 | 5,888 | 5,787 | 5,520 | 2,549 | 4,812 | 4,479 | 4,053 | 2,204 | 3,719 | 3,658 | 3,566 | 2,063 | 3,533 | 3,589 | 3,485 | 2,077 | 3,347 | 3,227 | 3,173 | 774 | 1,916 | 736 | 725 | 714 |
Totaal niet-vlottende verplichtingen
| 30,984 | 32,304 | 16,412 | 16,977 | 17,382 | 17,842 | 9,755 | 10,048 | 10,183 | 10,482 | 10,324 | 10,608 | 10,717 | 11,203 | 11,433 | 11,942 | 12,268 | 12,658 | 12,908 | 13,444 | 13,754 | 14,102 | 14,255 | 14,711 | 15,017 | 15,285 | 15,545 | 16,496 | 17,200 | 18,506 | 19,406 | 20,555 | 21,706 | 22,959 | 23,748 | 24,964 | 13,313 | 14,239 | 13,481 | 10,196 | 10,496 | 6,939 | 6,547 | 6,478 | 4,168 | 4,155 | 4,036 | 4,201 | 4,435 | 4,866 | 5,054 | 5,546 | 5,888 | 6,437 | 6,813 | 7,219 | 7,833 | 7,431 | 7,956 | 7,988 | 7,688 | 7,005 |
Totaal passiva
| 247,825 | 245,533 | 205,957 | 215,266 | 219,827 | 209,895 | 173,400 | 178,659 | 177,895 | 172,545 | 159,658 | 165,988 | 168,498 | 170,740 | 154,247 | 157,756 | 163,369 | 174,608 | 143,364 | 144,744 | 143,481 | 147,272 | 140,139 | 138,021 | 139,582 | 141,721 | 133,212 | 134,393 | 133,579 | 132,638 | 120,625 | 125,124 | 125,382 | 126,416 | 115,206 | 118,403 | 104,390 | 103,863 | 100,950 | 93,089 | 96,065 | 88,301 | 76,678 | 75,115 | 70,181 | 70,594 | 59,016 | 67,369 | 62,666 | 63,089 | 53,399 | 57,054 | 54,792 | 54,293 | 47,688 | 50,423 | 50,366 | 49,180 | 43,846 | 44,901 | 39,364 | 39,926 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 4,875 | 0 | 0 | 0 | 0 | 211,031 | 0 | 0 | 0 | 190,501 | 183,802 | 180,176 | 175,176 | 38 | 46 | 51 | 55 | 59 | 73 | 77 | 83 | 90 | 70 | 76 | 82 | 87 | 57 | 62 | 68 | 72 | 40 | 66 | 92 | 116 | 28 | 30 | 36 | 45 | 40 | 44 | 48 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 | 4,178 |
Ingehouden winsten
| 228,050 | 222,284 | 215,188 | 211,795 | 206,716 | 202,485 | 194,971 | 191,669 | 186,852 | 181,954 | 175,254 | 171,628 | 166,626 | 162,065 | 156,490 | 149,070 | 143,488 | 137,185 | 129,990 | 125,511 | 121,790 | 117,829 | 111,852 | 108,540 | 104,420 | 100,426 | 94,667 | 91,465 | 88,323 | 84,575 | 78,939 | 75,736 | 71,667 | 67,745 | 64,512 | 62,042 | 59,275 | 56,548 | 53,011 | 50,755 | 48,112 | 45,899 | 43,385 | 41,465 | 38,915 | 36,387 | 34,108 | 32,480 | 30,355 | 27,822 | 25,775 | 24,433 | 22,686 | 21,134 | 19,415 | 18,095 | 16,861 | 15,852 | 14,411 | 11,437 | 10,269 | 9,596 |
Overige gereserveerde algehele resultaten
| 100 | 102 | 36 | 38 | 39 | 40 | 12 | 9 | 7 | 5 | -27 | -30 | -34 | -38 | -46 | -51 | -55 | -59 | -73 | -77 | -83 | -90 | -70 | -76 | -82 | -87 | -57 | -62 | -68 | -72 | -40 | -66 | -92 | -116 | -28 | -30 | -36 | -45 | -40 | -44 | -48 | -52 | 8 | 9 | 8 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1 | 4,878 | 4,879 | 4,877 | 4,368 | 4,368 | 4,368 | 4,378 | 4,368 | 4,369 | 4,370 | 4,370 | 4,372 | 4,373 | 4,372 | 4,372 | 4,372 | 4,373 | 4,372 | 4,373 | 4,373 | 4,372 | 4,373 | 4,372 | 4,372 | 4,373 | 4,373 | 4,373 | 4,372 | 4,372 | 4,373 | 4,373 | 4,372 | 4,140 | 4,316 | 4,373 | 4,374 | 4,285 | 4,374 | 4,374 | 4,374 | 4,374 | 4,375 | 4,375 | 4,375 | 4,383 | 4,381 | 4,380 | 4,380 | 4,380 | 4,378 | 4,378 | 4,379 | 4,379 | 4,379 | 4,378 | 4,379 | 4,379 | 4,378 | 4,378 | 4,378 | 4,379 |
Totaal eigen vermogen van aandeelhouders
| 237,204 | 231,442 | 224,281 | 220,888 | 215,301 | 211,071 | 203,529 | 200,225 | 195,405 | 190,506 | 183,775 | 180,146 | 175,142 | 170,578 | 164,994 | 157,569 | 151,983 | 145,675 | 138,467 | 133,983 | 130,256 | 126,288 | 120,331 | 117,013 | 112,887 | 108,888 | 103,159 | 99,952 | 96,805 | 93,053 | 87,448 | 84,219 | 80,124 | 76,179 | 73,034 | 70,563 | 67,791 | 65,056 | 61,523 | 59,263 | 56,616 | 54,399 | 51,946 | 50,027 | 47,476 | 44,948 | 42,667 | 41,038 | 38,913 | 36,380 | 34,331 | 32,989 | 31,243 | 29,691 | 27,972 | 26,651 | 25,418 | 24,409 | 22,967 | 19,993 | 18,825 | 18,153 |
Totaal eigen vermogen
| 237,204 | 231,442 | 224,281 | 220,888 | 215,301 | 211,071 | 203,529 | 200,225 | 195,405 | 190,506 | 183,775 | 180,146 | 175,142 | 170,578 | 164,994 | 157,569 | 151,983 | 145,675 | 138,467 | 133,983 | 130,256 | 126,288 | 120,331 | 117,013 | 112,887 | 108,888 | 103,159 | 99,952 | 96,805 | 93,053 | 87,448 | 84,219 | 80,124 | 76,179 | 73,034 | 70,563 | 67,791 | 65,056 | 61,523 | 59,263 | 56,616 | 54,399 | 51,946 | 50,027 | 47,476 | 44,948 | 42,667 | 41,038 | 38,913 | 36,380 | 34,331 | 32,989 | 31,243 | 29,691 | 27,972 | 26,651 | 25,418 | 24,409 | 22,967 | 19,993 | 18,825 | 18,153 |
Totaal passiva en aandeelhoudersvermogen
| 485,029 | 476,975 | 430,238 | 436,154 | 435,128 | 420,966 | 376,929 | 378,884 | 373,300 | 363,051 | 343,433 | 346,134 | 343,640 | 341,318 | 319,241 | 315,325 | 315,352 | 320,283 | 281,831 | 278,727 | 273,737 | 273,560 | 260,470 | 255,034 | 252,469 | 250,609 | 236,371 | 234,345 | 230,384 | 225,691 | 208,073 | 209,343 | 205,506 | 202,595 | 188,240 | 188,966 | 172,181 | 168,919 | 162,473 | 152,352 | 152,681 | 142,700 | 128,624 | 125,142 | 117,657 | 115,542 | 101,683 | 108,407 | 101,579 | 99,469 | 87,730 | 90,043 | 86,035 | 83,984 | 75,660 | 77,074 | 75,784 | 73,589 | 66,813 | 64,894 | 58,189 | 58,079 |