Ishihara Sangyo Kaisha,Ltd.
TSE:4028.T
1438 (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 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 21,591 | 19,982 | 34,905 | 35,325 | 20,091 | 17,662 | 19,731 | 20,208 | 26,589 | 27,073 | 34,178 | 32,624 | 30,077 | 25,941 | 22,892 | 17,557 | 21,221 | 20,925 | 22,870 | 23,935 | 21,342 | 23,983 | 24,431 | 33,998 | 29,880 | 30,297 | 29,990 | 31,689 | 28,027 | 28,346 | 32,875 | 29,297 | 30,248 | 29,398 | 29,082 | 23,447 | 17,817 | 21,471 | 16,622 | 17,661 | 15,865 | 17,851 | 23,288 | 21,315 | 16,901 | 17,312 | 18,321 | 17,874 | 19,803 | 22,195 | 20,452 | 25,598 | 23,450 | 22,082 | 20,092 | 17,949 | 17,897 | 18,387 | 17,647 | 17,058 | 12,681 |
Kortetermijnbeleggingen
| 2,320 | 0 | 0 | -25 | -1,333 | -23 | -16 | -16 | -944 | -476 | -509 | -563 | -10 | -10 | -9 | -9 | -9 | -9 | -10 | -10 | -11 | -11 | -14 | -13 | -14 | -14 | -16 | -16 | -16 | -16 | -15 | -14 | -15 | -16 | -14 | -15 | -14 | -14 | -9 | -8 | -8 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -99 | 0 | 0 | 0 | -102 | 0 | 0 | -108 |
Liquide middelen en kortetermijnbeleggingen
| 21,591 | 19,982 | 34,905 | 35,325 | 20,091 | 17,662 | 19,731 | 20,208 | 26,589 | 27,073 | 34,178 | 32,624 | 30,077 | 25,941 | 22,892 | 17,557 | 21,221 | 20,925 | 22,870 | 23,935 | 21,342 | 23,983 | 24,431 | 33,998 | 29,880 | 30,297 | 29,990 | 31,689 | 28,027 | 28,346 | 32,875 | 29,297 | 30,248 | 29,398 | 29,082 | 23,447 | 17,817 | 21,471 | 16,622 | 17,661 | 15,865 | 17,851 | 23,288 | 21,315 | 16,901 | 17,312 | 18,321 | 17,874 | 19,803 | 22,195 | 20,452 | 25,598 | 23,450 | 22,082 | 20,092 | 17,949 | 17,897 | 18,387 | 17,647 | 17,058 | 12,681 |
Nettovorderingen
| 47,667 | 43,393 | 32,524 | 33,273 | 44,529 | 38,269 | 34,363 | 34,792 | 41,215 | 32,184 | 26,761 | 32,188 | 38,797 | 33,131 | 22,120 | 29,703 | 33,036 | 30,999 | 24,265 | 30,500 | 35,633 | 33,429 | 28,598 | 30,050 | 28,898 | 29,467 | 29,047 | 29,659 | 28,309 | 25,213 | 25,378 | 0 | 0 | 25,042 | 0 | 0 | 0 | 0 | 29,333 | 28,225 | 28,316 | 0 | 26,406 | 30,317 | 34,542 | 0 | 25,089 | 29,105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 92,185 | 91,374 | 89,847 | 85,665 | 78,323 | 74,778 | 74,215 | 66,497 | 54,848 | 57,497 | 53,030 | 49,746 | 49,068 | 54,473 | 58,090 | 52,515 | 54,028 | 53,715 | 52,404 | 49,619 | 47,347 | 46,782 | 48,555 | 44,610 | 44,106 | 41,493 | 44,028 | 44,168 | 40,161 | 47,104 | 43,352 | 44,814 | 42,823 | 53,069 | 48,223 | 49,528 | 46,171 | 53,375 | 46,886 | 44,231 | 45,173 | 51,090 | 45,920 | 47,971 | 50,155 | 59,158 | 53,261 | 53,371 | 54,158 | 52,440 | 43,727 | 39,612 | 37,365 | 42,039 | 41,605 | 36,997 | 37,262 | 40,648 | 46,398 | 45,074 | 41,586 |
Overige vlottende activa
| 5,353 | 6,424 | 5,919 | 5,653 | 5,571 | 6,790 | 7,336 | 5,732 | 4,160 | 4,635 | 4,512 | 4,341 | 3,911 | 3,458 | 4,305 | 3,434 | 4,079 | 4,685 | 4,531 | 2,589 | 2,444 | 2,886 | 3,352 | 2,094 | 2,252 | 4,297 | 3,821 | 3,586 | 3,506 | 3,341 | 2,300 | 1,710 | 1,565 | 2,973 | 1,348 | 1,854 | 2,589 | 1,300 | 3,406 | 3,787 | 3,031 | 1,509 | 3,355 | 3,577 | 2,749 | 1,612 | 4,839 | 3,956 | 1,725 | 1,482 | 2,011 | 1,273 | 1,770 | 2,084 | 2,157 | 1,105 | 1,072 | 1,842 | 4,608 | 4,225 | 5,540 |
Totaal vlottende activa
| 166,796 | 161,173 | 163,195 | 159,916 | 148,514 | 137,499 | 135,645 | 127,229 | 126,812 | 121,389 | 118,481 | 118,899 | 121,853 | 117,003 | 107,407 | 103,209 | 112,364 | 110,324 | 104,070 | 106,643 | 106,766 | 107,080 | 104,936 | 110,752 | 105,136 | 105,554 | 106,886 | 109,102 | 100,003 | 103,997 | 103,905 | 104,308 | 106,866 | 110,483 | 107,813 | 106,139 | 101,891 | 107,468 | 96,247 | 93,904 | 92,385 | 97,997 | 98,969 | 103,180 | 104,347 | 105,570 | 101,510 | 104,306 | 109,810 | 104,506 | 90,489 | 97,955 | 97,777 | 96,072 | 90,630 | 89,804 | 95,023 | 92,950 | 93,797 | 97,069 | 86,441 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 41,664 | 41,560 | 48,106 | 47,725 | 45,645 | 46,728 | 45,360 | 44,513 | 45,019 | 46,535 | 46,282 | 45,991 | 46,482 | 47,107 | 45,832 | 45,103 | 45,571 | 46,271 | 44,737 | 42,982 | 42,183 | 43,167 | 42,399 | 40,460 | 40,534 | 40,843 | 39,878 | 38,154 | 38,047 | 39,183 | 38,678 | 37,562 | 37,783 | 38,733 | 38,283 | 43,323 | 43,364 | 44,525 | 45,682 | 45,289 | 45,947 | 47,159 | 47,486 | 47,403 | 48,230 | 55,046 | 54,982 | 53,389 | 53,760 | 53,903 | 54,255 | 54,065 | 54,706 | 56,107 | 57,147 | 56,684 | 57,091 | 58,246 | 55,383 | 54,945 | 55,728 |
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 | 5 | 11 | 17 | 23 | 29 | 35 | 40 | 46 | 52 | 58 | 70 |
Immateriële activa
| 2,244 | 2,052 | 2,065 | 2,083 | 2,096 | 1,396 | 1,419 | 1,439 | 1,438 | 1,018 | 961 | 857 | 524 | 551 | 544 | 580 | 609 | 470 | 373 | 383 | 394 | 370 | 382 | 378 | 396 | 391 | 361 | 299 | 191 | 181 | 186 | 200 | 216 | 223 | 179 | 178 | 144 | 147 | 159 | 183 | 208 | 199 | 225 | 236 | 259 | 284 | 299 | 328 | 342 | 340 | 292 | 312 | 300 | 313 | 312 | 336 | 340 | 319 | 238 | 243 | 193 |
Goodwill en immateriële activa
| 2,244 | 2,052 | 2,065 | 2,083 | 2,096 | 1,396 | 1,419 | 1,439 | 1,438 | 1,018 | 961 | 857 | 524 | 551 | 544 | 580 | 609 | 470 | 373 | 383 | 394 | 370 | 382 | 378 | 396 | 391 | 361 | 299 | 191 | 181 | 186 | 200 | 216 | 223 | 179 | 178 | 144 | 147 | 159 | 183 | 208 | 199 | 225 | 236 | 259 | 284 | 299 | 328 | 342 | 340 | 297 | 323 | 317 | 336 | 341 | 371 | 380 | 365 | 290 | 301 | 263 |
Langetermijnbeleggingen
| 13,014 | 9,648 | 9,737 | 9,672 | 10,172 | 8,129 | 7,999 | 8,481 | 8,604 | 7,932 | 6,684 | 6,991 | 6,550 | 6,197 | 6,065 | 5,918 | 6,115 | 5,941 | 6,764 | 6,677 | 7,049 | 7,029 | 3,690 | 4,179 | 4,237 | 4,198 | 6,791 | 6,949 | 6,655 | 6,801 | 6,122 | 6,111 | 4,954 | 5,354 | 5,081 | 4,755 | 5,443 | 5,510 | 4,931 | 4,713 | 5,026 | 5,405 | 4,829 | 4,463 | 4,718 | 4,885 | 4,069 | 3,742 | 3,922 | 4,454 | 3,823 | 3,555 | 3,633 | 4,973 | 4,839 | 4,238 | 5,082 | 5,931 | 5,496 | 5,301 | 5,581 |
Belastingvorderingen
| 2,320 | 8,357 | 5,769 | 6,279 | 7,446 | 7,308 | 7,832 | 8,267 | 8,793 | 8,883 | 8,452 | 8,509 | 8,867 | 8,547 | 8,726 | 8,638 | 8,767 | 8,427 | 8,740 | 9,044 | 9,460 | 9,604 | 9,560 | 9,704 | 9,782 | 7,420 | 7,732 | 8,028 | 8,042 | 7,944 | 8,550 | 8,078 | 8,134 | 8,014 | 9,114 | 9,116 | 8,778 | 8,786 | 12,720 | 13,055 | 13,445 | 12,707 | 13,105 | 12,923 | 12,702 | 9,106 | 10,501 | 10,755 | 10,187 | 10,279 | 11,834 | 13,383 | 13,387 | 13,527 | 14,938 | 15,054 | 14,961 | 15,684 | 16,623 | 16,898 | 15,323 |
Overige niet-vlottende activa
| 4,981 | 2,261 | 1,709 | 1,285 | -1 | 851 | 879 | 904 | -2 | -1 | 1 | -1 | 569 | 614 | 712 | 790 | 888 | 1,001 | 1,133 | 1,132 | 1,323 | 1,437 | 1,202 | 1,166 | 1,266 | 1,360 | 1,432 | 1,514 | 1,706 | 1,747 | 1,837 | 1,965 | 2,111 | 2,240 | 2,462 | 2,508 | 2,696 | 2,977 | 3,193 | 3,328 | 3,537 | 2,517 | 2,591 | 2,764 | 2,975 | 2,423 | 2,499 | 2,631 | 2,638 | 1,950 | 1,964 | 1,975 | 2,009 | 1,414 | 1,394 | 1,339 | 1,317 | 1,205 | 571 | 552 | 469 |
Totaal niet-vlottende activa
| 64,223 | 63,878 | 67,386 | 67,044 | 65,358 | 64,412 | 63,489 | 63,604 | 63,852 | 64,367 | 62,380 | 62,347 | 62,992 | 63,016 | 61,879 | 61,029 | 61,950 | 62,110 | 61,747 | 60,218 | 60,409 | 61,607 | 57,233 | 55,887 | 56,215 | 54,212 | 56,194 | 54,944 | 54,641 | 55,856 | 55,373 | 53,916 | 53,198 | 54,564 | 55,119 | 59,880 | 60,425 | 61,945 | 66,685 | 66,568 | 68,163 | 67,987 | 68,236 | 67,789 | 68,884 | 71,744 | 72,350 | 70,845 | 70,849 | 70,926 | 72,173 | 73,301 | 74,052 | 76,357 | 78,659 | 77,686 | 78,831 | 81,431 | 78,363 | 77,997 | 77,364 |
Totaal activa
| 231,019 | 225,051 | 230,581 | 226,963 | 213,874 | 201,913 | 199,136 | 190,836 | 190,667 | 185,758 | 180,862 | 181,248 | 184,847 | 180,021 | 169,288 | 164,241 | 174,317 | 172,437 | 165,821 | 166,865 | 167,177 | 168,689 | 162,171 | 166,641 | 161,353 | 159,767 | 163,083 | 164,047 | 154,645 | 159,856 | 159,281 | 158,226 | 160,067 | 165,050 | 162,934 | 166,022 | 162,319 | 169,414 | 162,935 | 160,475 | 160,551 | 165,987 | 167,208 | 170,972 | 173,232 | 177,316 | 173,863 | 175,151 | 180,659 | 175,432 | 162,662 | 171,256 | 171,829 | 172,429 | 169,289 | 167,490 | 173,854 | 174,381 | 172,160 | 175,066 | 163,805 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 30,073 | 22,953 | 23,900 | 23,166 | 24,153 | 22,682 | 27,295 | 22,243 | 20,315 | 17,739 | 16,823 | 16,087 | 18,063 | 14,476 | 17,716 | 15,099 | 20,387 | 17,433 | 19,215 | 17,509 | 15,542 | 15,392 | 17,636 | 19,752 | 14,664 | 12,088 | 19,619 | 18,036 | 8,491 | 10,341 | 16,115 | 13,453 | 10,556 | 10,341 | 17,649 | 17,227 | 10,948 | 12,409 | 16,572 | 14,157 | 10,943 | 13,224 | 15,506 | 17,891 | 15,497 | 11,939 | 14,887 | 18,519 | 25,121 | 19,166 | 17,014 | 19,434 | 15,381 | 14,085 | 14,897 | 16,487 | 17,196 | 15,929 | 16,776 | 19,186 | 14,481 |
Kortlopende schulden
| 16,228 | 16,591 | 25,555 | 29,292 | 29,791 | 24,170 | 22,128 | 16,710 | 17,024 | 17,541 | 17,393 | 17,439 | 17,165 | 17,944 | 21,587 | 16,218 | 16,335 | 17,020 | 17,850 | 17,615 | 18,274 | 18,942 | 21,346 | 21,642 | 22,908 | 24,785 | 23,906 | 25,212 | 25,448 | 27,896 | 27,818 | 29,117 | 28,902 | 28,741 | 26,791 | 29,871 | 28,799 | 32,300 | 33,376 | 32,516 | 35,404 | 32,707 | 37,071 | 38,496 | 39,092 | 40,480 | 37,468 | 36,529 | 31,510 | 35,562 | 33,331 | 32,141 | 32,427 | 33,364 | 35,957 | 37,643 | 39,443 | 40,058 | 40,713 | 40,134 | 38,816 |
Belastingschulden
| 611 | 1,439 | 132 | 371 | 613 | 403 | 221 | 824 | 628 | 1,242 | 535 | 825 | 468 | 614 | 222 | 354 | 209 | 371 | 185 | 297 | 249 | 731 | 223 | 591 | 395 | 1,554 | 653 | 630 | 370 | 743 | 360 | 335 | 293 | 571 | 493 | 462 | 383 | 747 | 444 | 191 | 104 | 584 | 251 | 380 | 254 | 318 | 210 | 344 | 311 | 421 | 174 | 217 | 224 | 416 | 206 | 323 | 151 | 747 | 460 | 310 | 516 |
Uitgestelde opbrengsten
| 611 | 39 | 132 | 1,316 | 2,123 | 5,872 | 874 | 2,260 | 2,749 | 7,427 | 1,142 | 1,753 | 1,906 | 5,970 | 1,120 | 1,849 | 1,933 | 5,837 | 318 | 1,151 | 1,652 | 6,127 | 834 | 1,810 | 2,183 | 7,088 | 1,317 | 1,692 | 1,850 | 5,506 | 825 | 1,721 | 2,279 | 6,747 | 1,799 | 2,539 | 3,540 | 8,601 | 3,573 | 4,220 | 4,867 | 9,524 | 4,873 | 8,248 | 9,175 | 7,394 | 3,386 | 3,942 | 4,170 | 7,342 | 2,921 | 3,425 | 3,931 | 7,584 | 4,607 | 4,980 | 4,500 | 8,819 | 4,776 | 1,163 | 15,360 |
Overige kortlopende verplichtingen
| 12,721 | 12,073 | 16,283 | 17,556 | 13,541 | 11,921 | 10,625 | 9,371 | 9,435 | 10,189 | 9,616 | 8,293 | 8,636 | 3,199 | 8,429 | 8,179 | 8,409 | 3,076 | 9,642 | 9,254 | 8,966 | 3,520 | 10,201 | 9,168 | 8,341 | 9,563 | 8,534 | 8,276 | 7,823 | 2,824 | 8,791 | 7,970 | 7,485 | 3,325 | 9,051 | 8,799 | 8,392 | 2,835 | 9,301 | 9,016 | 8,146 | 3,456 | 9,388 | 9,497 | 18,932 | 11,976 | 13,715 | 13,954 | 13,954 | 10,563 | 11,071 | 11,868 | 12,360 | 10,248 | 14,266 | 15,113 | 14,706 | 11,491 | 21,831 | 21,635 | 18,484 |
Totaal kortlopende verplichtingen
| 60,244 | 53,056 | 66,002 | 70,385 | 68,098 | 59,192 | 61,143 | 51,408 | 50,151 | 46,731 | 45,509 | 44,397 | 46,238 | 42,203 | 49,074 | 41,699 | 47,273 | 43,737 | 47,210 | 45,826 | 44,683 | 44,712 | 50,240 | 52,963 | 48,491 | 47,990 | 54,029 | 53,846 | 43,982 | 47,310 | 53,909 | 52,596 | 49,515 | 49,725 | 55,783 | 58,898 | 52,062 | 56,892 | 63,266 | 60,100 | 59,464 | 59,495 | 67,089 | 74,512 | 73,775 | 64,713 | 66,280 | 69,346 | 70,896 | 65,712 | 61,590 | 63,660 | 60,392 | 58,113 | 65,326 | 69,566 | 71,496 | 68,225 | 79,780 | 81,265 | 72,297 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 48,039 | 51,472 | 47,656 | 37,876 | 27,271 | 29,152 | 25,193 | 24,484 | 27,578 | 29,284 | 32,182 | 33,425 | 36,863 | 38,638 | 26,169 | 27,047 | 29,896 | 31,775 | 24,015 | 25,169 | 26,087 | 27,933 | 19,137 | 21,035 | 22,160 | 23,305 | 20,538 | 22,198 | 25,315 | 28,658 | 26,412 | 28,552 | 32,558 | 36,662 | 33,949 | 36,417 | 40,874 | 44,183 | 33,097 | 34,914 | 37,249 | 42,832 | 38,550 | 34,839 | 36,991 | 42,492 | 39,671 | 35,923 | 38,074 | 39,471 | 32,845 | 35,937 | 38,947 | 43,745 | 39,737 | 32,753 | 29,520 | 33,116 | 22,554 | 21,831 | 18,208 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19,748 | 0 | 0 | 19,990 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78 | 0 | 0 | 299 |
Overige niet-vlottende verplichtingen
| 15,370 | 13,674 | 15,666 | 16,867 | 17,117 | 16,139 | 17,819 | 18,066 | 18,270 | 17,874 | 19,235 | 19,948 | 20,023 | 19,665 | 20,826 | 20,935 | 20,956 | 20,255 | 21,224 | 21,069 | 21,214 | 20,708 | 21,707 | 22,027 | 22,202 | 21,335 | 18,352 | 18,532 | 18,268 | 17,318 | 18,021 | 17,862 | 17,845 | 17,065 | 16,358 | 16,332 | 16,076 | 15,124 | 18,158 | 18,409 | 18,791 | 16,950 | 16,959 | 17,640 | 17,969 | 17,047 | 18,726 | 19,369 | 19,983 | 19,968 | 22,418 | 23,106 | 23,748 | 22,413 | 23,504 | 23,816 | 30,045 | 8,403 | 27,780 | 28,123 | 7,639 |
Totaal niet-vlottende verplichtingen
| 63,409 | 65,873 | 63,322 | 54,743 | 44,388 | 45,291 | 43,012 | 42,550 | 45,848 | 47,158 | 51,417 | 53,373 | 56,886 | 58,303 | 46,995 | 47,982 | 50,852 | 52,030 | 45,239 | 46,238 | 47,301 | 48,641 | 40,844 | 43,062 | 44,362 | 44,640 | 38,890 | 40,730 | 43,583 | 45,976 | 44,433 | 46,414 | 50,403 | 53,728 | 50,307 | 52,749 | 56,950 | 59,307 | 51,255 | 53,323 | 56,040 | 59,782 | 55,509 | 52,479 | 54,960 | 59,539 | 58,397 | 55,292 | 58,057 | 59,439 | 55,263 | 59,043 | 62,695 | 66,158 | 63,241 | 56,569 | 59,565 | 61,345 | 50,334 | 49,954 | 46,136 |
Totaal passiva
| 123,653 | 118,929 | 129,324 | 125,128 | 112,486 | 104,483 | 104,155 | 93,958 | 95,999 | 93,889 | 96,926 | 97,770 | 103,124 | 100,506 | 96,069 | 89,681 | 98,125 | 95,767 | 92,449 | 92,064 | 91,984 | 93,353 | 91,084 | 96,025 | 92,853 | 92,630 | 92,919 | 94,576 | 87,565 | 93,286 | 98,342 | 99,010 | 99,918 | 103,453 | 106,090 | 111,647 | 109,012 | 116,199 | 114,521 | 113,423 | 115,504 | 119,277 | 122,598 | 126,991 | 128,735 | 124,252 | 124,677 | 124,638 | 128,953 | 125,151 | 116,853 | 122,703 | 123,087 | 124,271 | 128,567 | 126,135 | 131,061 | 129,570 | 130,114 | 131,219 | 118,433 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 98,849 | 0 | 0 | 0 | 93,931 | 91,904 | 84,983 | 84,388 | 929 | 0 | 1,809 | 2,097 | 2,056 | 1,948 | 1,654 | 1,929 | 1,553 | 1,408 | 1,253 | 1,382 | 1,475 | 925 | 1,061 | 1,353 | 1,807 | 1,649 | 3,046 | 3,236 | 2,405 | 1,809 | 909 | 1,139 | 1,360 | 907 | 2,291 | 1,799 | 966 | 1,043 | 974 | 703 | 1,447 | 2,116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 | 43,420 |
Ingehouden winsten
| 50,689 | 50,489 | 45,341 | 46,248 | 47,485 | 44,102 | 40,166 | 41,565 | 40,619 | 38,592 | 31,671 | 31,076 | 29,337 | 27,872 | 21,710 | 23,340 | 24,930 | 25,298 | 21,707 | 23,408 | 23,422 | 23,419 | 19,014 | 18,671 | 16,647 | 14,735 | 17,836 | 17,634 | 15,744 | 15,188 | 11,059 | 9,268 | 9,181 | 10,062 | 4,271 | 2,153 | 1,030 | 600 | -2,646 | -4,503 | -7,343 | -5,673 | -7,776 | -8,678 | -7,420 | 2,163 | -26 | 1,240 | 1,515 | 1,237 | -3,313 | -1,871 | -1,783 | -1,713 | -9,484 | -8,771 | -8,266 | -6,321 | -8,607 | -7,385 | -4,998 |
Overige gereserveerde algehele resultaten
| 5,175 | 4,139 | 4,441 | 4,163 | 2,539 | 1,964 | 2,269 | 1,983 | 737 | -35 | -1,047 | -910 | -929 | 53,317 | -1,809 | -2,097 | -2,056 | -1,948 | -1,654 | -1,929 | -1,553 | -1,408 | -1,253 | -1,382 | -1,475 | -925 | -1,061 | -1,353 | -1,807 | -1,649 | -3,046 | -3,236 | -2,405 | -1,809 | -909 | -1,139 | -1,360 | -907 | -2,291 | -1,799 | -966 | -1,043 | -974 | -703 | -1,447 | -2,116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8,017 | 8,020 | 8,023 | 7,978 | 7,943 | 9,908 | 9,126 | 9,910 | 9,892 | 9,893 | 8,845 | 8,982 | 9,895 | 8,223 | 9,898 | 9,898 | 9,898 | 9,900 | 9,899 | 9,902 | 9,904 | 9,905 | 9,906 | 9,907 | 9,908 | 9,908 | 9,910 | 13,603 | 13,244 | 13,507 | 9,506 | 13,633 | 12,301 | 9,924 | 12,596 | 12,339 | 12,367 | 12,364 | 9,931 | 9,934 | 9,936 | 11,946 | 9,940 | 9,942 | 9,944 | 11,167 | 5,778 | 5,839 | 6,756 | 5,608 | 5,688 | 6,988 | 7,089 | 6,436 | 6,762 | 6,678 | 7,607 | 7,677 | 7,217 | 7,780 | 6,918 |
Totaal eigen vermogen van aandeelhouders
| 107,301 | 106,068 | 101,225 | 101,810 | 101,388 | 97,430 | 94,981 | 96,878 | 94,668 | 91,869 | 83,936 | 83,478 | 81,723 | 79,515 | 73,219 | 74,560 | 76,192 | 76,670 | 73,372 | 74,801 | 75,193 | 75,336 | 71,087 | 70,616 | 68,500 | 67,137 | 70,164 | 69,471 | 67,080 | 66,570 | 60,939 | 59,216 | 60,149 | 61,597 | 56,844 | 54,375 | 53,307 | 53,215 | 48,414 | 47,052 | 45,047 | 46,710 | 44,610 | 43,981 | 44,497 | 53,064 | 49,172 | 50,499 | 51,691 | 50,267 | 45,795 | 48,537 | 48,726 | 48,143 | 40,698 | 41,327 | 42,761 | 44,776 | 42,030 | 43,815 | 45,340 |
Totaal eigen vermogen
| 107,366 | 106,116 | 101,253 | 101,835 | 101,388 | 97,430 | 94,981 | 96,878 | 94,668 | 91,869 | 83,936 | 83,478 | 81,723 | 79,515 | 73,219 | 74,560 | 76,192 | 76,670 | 73,372 | 74,801 | 75,193 | 75,336 | 71,087 | 70,616 | 68,500 | 67,137 | 70,164 | 69,471 | 67,080 | 66,570 | 60,939 | 59,216 | 60,149 | 61,597 | 56,844 | 54,375 | 53,307 | 53,215 | 48,414 | 47,052 | 45,047 | 46,710 | 44,610 | 43,981 | 44,497 | 53,064 | 49,186 | 50,513 | 51,706 | 50,281 | 45,809 | 48,553 | 48,742 | 48,158 | 40,722 | 41,355 | 42,793 | 44,811 | 42,046 | 43,847 | 45,372 |
Totaal passiva en aandeelhoudersvermogen
| 231,019 | 225,045 | 230,577 | 226,963 | 213,874 | 201,913 | 199,136 | 190,836 | 190,667 | 185,758 | 180,862 | 181,248 | 184,847 | 180,021 | 169,288 | 164,241 | 174,317 | 172,437 | 165,821 | 166,865 | 167,177 | 168,689 | 162,171 | 166,641 | 161,353 | 159,767 | 163,083 | 164,047 | 154,645 | 159,856 | 159,281 | 158,226 | 160,067 | 165,050 | 162,934 | 166,022 | 162,319 | 169,414 | 162,935 | 160,475 | 160,551 | 165,987 | 167,208 | 170,972 | 173,232 | 177,316 | 173,863 | 175,151 | 180,659 | 175,432 | 162,662 | 171,256 | 171,829 | 172,429 | 169,289 | 167,490 | 173,854 | 174,381 | 172,160 | 175,066 | 163,805 |