Stella Chemifa Corporation
TSE:4109.T
4040 (JPY) • At close November 12, 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
| 14,436 | 15,846 | 16,730 | 16,832 | 16,815 | 15,097 | 14,754 | 16,838 | 16,190 | 15,895 | 16,458 | 18,888 | 18,722 | 15,568 | 13,786 | 13,874 | 12,753 | 13,591 | 10,692 | 13,042 | 12,407 | 14,044 | 13,718 | 13,440 | 11,356 | 9,192 | 9,663 | 10,501 | 12,264 | 14,361 | 11,140 | 12,431 | 9,612 | 10,454 | 6,366 | 6,717 | 4,468 | 4,747 | 4,986 | 5,351 | 6,197 | 6,554 | 6,230 | 5,563 | 5,183 | 4,457 | 3,361 | 2,524 | 2,951 | 3,241 | 3,266 | 4,640 | 4,815 | 6,506 | 6,361 | 3,715 | 3,560 | 5,354 | 4,960 | 6,202 | 6,182 | 5,130 |
Kortetermijnbeleggingen
| 0 | 379 | 0 | 379 | 0 | 369 | 0 | 404 | 0 | -437 | 0 | 346 | 0 | 322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 14,436 | 16,225 | 16,730 | 16,832 | 16,815 | 15,097 | 14,754 | 16,838 | 16,190 | 15,895 | 16,458 | 18,888 | 18,722 | 15,568 | 13,786 | 13,874 | 12,753 | 13,591 | 10,692 | 13,042 | 12,407 | 14,044 | 13,718 | 13,440 | 11,356 | 9,192 | 9,663 | 10,501 | 12,264 | 14,361 | 11,140 | 12,431 | 9,612 | 10,454 | 6,366 | 6,717 | 4,468 | 4,747 | 4,986 | 5,351 | 6,197 | 6,554 | 6,230 | 5,563 | 5,183 | 4,457 | 3,361 | 2,524 | 2,951 | 3,241 | 3,266 | 4,640 | 4,815 | 6,506 | 6,361 | 3,715 | 3,560 | 5,354 | 4,960 | 6,202 | 6,182 | 5,130 |
Nettovorderingen
| 7,346 | 6,785 | 6,581 | 6,391 | 6,592 | 7,069 | 8,504 | 8,798 | 8,355 | 8,625 | 9,684 | 8,979 | 8,676 | 8,423 | 9,559 | 8,344 | 8,703 | 8,137 | 8,911 | 7,556 | 8,941 | 9,678 | 9,824 | 9,818 | 11,130 | 9,975 | 9,251 | 10,342 | 8,493 | 8,066 | 8,585 | 7,341 | 7,658 | 7,569 | 7,370 | 6,394 | 6,411 | 6,620 | 7,238 | 6,390 | 7,074 | 6,552 | 6,537 | 5,852 | 6,287 | 6,219 | 5,971 | 6,451 | 7,086 | 6,765 | 7,501 | 6,729 | 6,679 | 7,096 | 6,556 | 6,124 | 6,142 | 5,691 | 5,474 | 5,139 | 4,766 | 6,744 |
Voorraad
| 5,720 | 5,475 | 5,458 | 6,199 | 5,562 | 5,496 | 5,219 | 4,893 | 4,250 | 5,269 | 5,944 | 5,198 | 5,136 | 4,871 | 4,657 | 4,756 | 5,107 | 5,494 | 5,653 | 5,828 | 6,017 | 6,182 | 5,939 | 5,996 | 6,154 | 6,377 | 5,669 | 5,271 | 5,292 | 4,937 | 4,243 | 4,433 | 4,092 | 3,910 | 3,450 | 3,485 | 3,600 | 3,519 | 3,300 | 3,635 | 3,514 | 3,680 | 3,560 | 3,800 | 3,854 | 3,692 | 3,461 | 3,424 | 3,071 | 3,355 | 3,238 | 3,111 | 3,073 | 2,393 | 2,382 | 2,190 | 2,094 | 2,045 | 2,137 | 2,201 | 2,778 | 3,085 |
Overige vlottende activa
| 577 | 517 | 960 | 574 | 754 | 953 | 468 | 632 | 718 | 840 | 726 | 758 | 876 | 652 | 433 | 489 | 771 | 1,039 | 855 | 820 | 667 | 953 | 661 | 1,047 | 703 | 780 | 1,402 | 1,018 | 898 | 705 | 1,200 | 1,067 | 976 | 344 | 733 | 776 | 1,214 | 505 | 802 | 824 | 929 | 738 | 1,069 | 903 | 734 | 696 | 960 | 734 | 690 | 451 | 744 | 652 | 634 | 264 | 446 | 519 | 505 | 311 | 485 | 400 | 619 | 493 |
Totaal vlottende activa
| 28,079 | 29,002 | 29,729 | 29,996 | 29,690 | 28,615 | 28,945 | 31,161 | 29,450 | 30,581 | 32,772 | 33,845 | 33,410 | 29,514 | 28,435 | 27,463 | 27,334 | 28,261 | 26,111 | 27,246 | 28,032 | 30,857 | 30,142 | 30,301 | 29,343 | 26,324 | 25,985 | 27,132 | 26,947 | 28,069 | 25,168 | 25,272 | 22,338 | 22,277 | 17,919 | 17,372 | 15,693 | 15,391 | 16,326 | 16,200 | 17,714 | 17,524 | 17,396 | 16,118 | 16,058 | 15,064 | 13,753 | 13,133 | 13,798 | 13,812 | 14,749 | 15,132 | 15,201 | 16,259 | 15,745 | 12,548 | 12,301 | 13,401 | 13,056 | 13,942 | 14,345 | 15,452 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 25,541 | 25,426 | 23,640 | 23,702 | 22,575 | 22,625 | 21,644 | 22,469 | 22,273 | 21,667 | 21,673 | 21,845 | 21,372 | 21,564 | 21,719 | 22,018 | 22,374 | 22,794 | 22,502 | 22,415 | 22,373 | 22,329 | 21,458 | 21,187 | 21,357 | 21,654 | 21,485 | 21,531 | 21,535 | 22,072 | 21,739 | 21,828 | 22,364 | 23,076 | 23,469 | 24,218 | 24,795 | 25,569 | 25,920 | 25,898 | 25,575 | 25,439 | 24,148 | 24,076 | 24,126 | 24,516 | 24,838 | 25,734 | 25,808 | 25,180 | 23,638 | 23,359 | 22,276 | 21,682 | 21,459 | 20,989 | 21,284 | 21,115 | 21,090 | 21,096 | 20,963 | 21,053 |
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 | 418 | 459 | 497 | 535 | 573 | 611 | 649 | 682 | 720 | 0 | 0 | 0 |
Immateriële activa
| 121 | 149 | 178 | 205 | 231 | 261 | 293 | 327 | 347 | 375 | 415 | 436 | 457 | 516 | 547 | 578 | 600 | 655 | 644 | 633 | 610 | 565 | 359 | 335 | 237 | 144 | 139 | 121 | 124 | 129 | 137 | 135 | 138 | 146 | 142 | 136 | 137 | 136 | 131 | 137 | 138 | 156 | 109 | 84 | 80 | 76 | 76 | 61 | 66 | 71 | 75 | 78 | 83 | 79 | 81 | 86 | 91 | 88 | 87 | 89 | 86 | 89 |
Goodwill en immateriële activa
| 121 | 149 | 178 | 205 | 231 | 261 | 293 | 327 | 347 | 375 | 415 | 436 | 457 | 516 | 547 | 578 | 600 | 655 | 644 | 633 | 610 | 565 | 359 | 335 | 237 | 144 | 139 | 121 | 124 | 129 | 137 | 135 | 138 | 146 | 142 | 136 | 137 | 136 | 131 | 137 | 138 | 156 | 109 | 84 | 80 | 76 | 76 | 61 | 66 | 71 | 493 | 537 | 580 | 614 | 654 | 697 | 740 | 770 | 807 | 89 | 86 | 89 |
Langetermijnbeleggingen
| 0 | 3,019 | 4,092 | 4,119 | 4,049 | 3,055 | 4,030 | 4,618 | 4,425 | 3,643 | 2,231 | 2,093 | 1,401 | 563 | 1,361 | 1,401 | 1,466 | 716 | 1,803 | 1,881 | 1,779 | 604 | 1,572 | 1,662 | 3,287 | 914 | 1,788 | 1,645 | 1,642 | 1,092 | 1,712 | 1,574 | 1,486 | 919 | 1,670 | 1,612 | 1,963 | 977 | 2,253 | 1,809 | 1,749 | 947 | 1,646 | 1,480 | 1,416 | 686 | 1,214 | 1,147 | 0 | 438 | 0 | 0 | 0 | 460 | 0 | 0 | 0 | 741 | 0 | 0 | 1,137 | 0 |
Belastingvorderingen
| 0 | 593 | -4,092 | -4,119 | -4,049 | 457 | -4,030 | -4,618 | -4,425 | 330 | -2,231 | -2,093 | -1,401 | 347 | -1,361 | -1,401 | -1,466 | 397 | -1,803 | -1,881 | -1,779 | 338 | -1,572 | -1,662 | -3,287 | 30 | -1,788 | -1,645 | -1,642 | 43 | -1,712 | -1,574 | -1,486 | 57 | -1,670 | -1,612 | -1,963 | 158 | -2,253 | -1,809 | -1,749 | 356 | -1,646 | -1,480 | -1,416 | 429 | -1,214 | -1,147 | 0 | 420 | 0 | 0 | 0 | 489 | 0 | 0 | 0 | 402 | 0 | 0 | 410 | 0 |
Overige niet-vlottende activa
| 4,269 | 429 | 4,094 | 4,119 | 4,049 | 458 | 4,030 | 4,618 | 4,425 | 0 | 2,231 | 2,093 | 1,401 | 427 | 1,361 | 1,401 | 1,466 | 390 | 1,803 | 1,882 | 1,780 | 760 | 1,573 | 1,662 | 3,288 | 2,321 | 1,788 | 1,646 | 1,643 | 674 | 1,712 | 1,575 | 1,487 | 551 | 1,670 | 1,613 | 1,963 | 897 | 2,254 | 1,810 | 1,750 | 364 | 1,647 | 1,481 | 1,417 | 346 | 1,214 | 1,149 | 1,165 | 279 | 1,042 | 1,207 | 1,183 | 213 | 1,106 | 1,079 | 1,085 | 250 | 1,261 | 1,156 | 148 | 2,272 |
Totaal niet-vlottende activa
| 29,931 | 29,616 | 27,912 | 28,026 | 26,855 | 26,856 | 25,967 | 27,414 | 27,045 | 26,015 | 24,319 | 24,374 | 23,230 | 23,417 | 23,627 | 23,997 | 24,440 | 24,952 | 24,949 | 24,930 | 24,763 | 24,596 | 23,390 | 23,184 | 24,882 | 25,063 | 23,412 | 23,298 | 23,302 | 24,010 | 23,588 | 23,538 | 23,989 | 24,749 | 25,281 | 25,967 | 26,895 | 27,737 | 28,305 | 27,845 | 27,463 | 27,262 | 25,904 | 25,641 | 25,623 | 26,053 | 26,128 | 26,944 | 27,039 | 26,388 | 25,173 | 25,103 | 24,039 | 23,458 | 23,219 | 22,765 | 23,109 | 23,278 | 23,158 | 22,341 | 22,744 | 23,414 |
Totaal activa
| 58,010 | 58,618 | 57,641 | 58,023 | 56,548 | 55,471 | 54,913 | 58,577 | 56,495 | 56,598 | 57,092 | 58,220 | 56,643 | 52,933 | 52,064 | 51,460 | 51,775 | 53,216 | 51,061 | 52,177 | 52,795 | 55,454 | 53,532 | 53,486 | 54,226 | 51,388 | 49,399 | 50,430 | 50,250 | 52,081 | 48,757 | 48,811 | 46,328 | 47,027 | 43,201 | 43,339 | 42,589 | 43,129 | 44,632 | 44,046 | 45,177 | 44,787 | 43,301 | 41,760 | 41,681 | 41,119 | 39,883 | 40,077 | 40,837 | 40,200 | 39,922 | 40,235 | 39,240 | 39,717 | 38,964 | 35,313 | 35,410 | 36,679 | 36,214 | 36,283 | 37,089 | 38,866 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,551 | 1,966 | 1,733 | 1,058 | 1,357 | 1,469 | 1,773 | 2,242 | 1,986 | 1,743 | 1,787 | 1,868 | 1,729 | 1,363 | 2,128 | 1,848 | 2,184 | 2,128 | 2,068 | 2,061 | 2,327 | 3,012 | 2,291 | 2,086 | 2,831 | 2,557 | 1,843 | 2,160 | 1,943 | 1,790 | 2,154 | 1,984 | 1,963 | 2,195 | 1,992 | 1,936 | 1,846 | 1,841 | 1,919 | 1,548 | 2,063 | 1,753 | 1,723 | 1,682 | 1,939 | 1,701 | 1,676 | 1,644 | 1,751 | 1,612 | 1,942 | 2,144 | 2,117 | 1,737 | 1,836 | 1,750 | 1,645 | 1,476 | 1,340 | 1,308 | 1,362 | 2,377 |
Kortlopende schulden
| 2,921 | 3,019 | 3,033 | 3,089 | 3,043 | 2,852 | 3,045 | 3,180 | 3,338 | 3,414 | 3,689 | 3,758 | 3,925 | 3,964 | 4,009 | 4,036 | 4,176 | 4,952 | 3,911 | 3,973 | 4,028 | 5,534 | 4,468 | 4,748 | 5,277 | 5,105 | 4,959 | 5,113 | 5,860 | 6,956 | 6,230 | 7,356 | 7,058 | 7,306 | 7,079 | 7,188 | 7,139 | 7,244 | 8,124 | 7,923 | 7,862 | 9,584 | 8,338 | 7,963 | 8,235 | 7,503 | 9,943 | 9,188 | 8,770 | 9,811 | 7,193 | 6,873 | 6,308 | 7,491 | 6,090 | 5,284 | 5,826 | 6,691 | 6,049 | 6,653 | 8,729 | 9,072 |
Belastingschulden
| 254 | 151 | 82 | 368 | 263 | 384 | 149 | 1,213 | 449 | 1,370 | 774 | 991 | 634 | 924 | 661 | 788 | 395 | 102 | 74 | 513 | 443 | 1,186 | 801 | 901 | 382 | 490 | 272 | 555 | 313 | 823 | 1,052 | 477 | 149 | 123 | 362 | 286 | 225 | 118 | 262 | 349 | 386 | 155 | 115 | 298 | 103 | 772 | 524 | 655 | 294 | 248 | 92 | 489 | 267 | 920 | 449 | 600 | 375 | 1,084 | 842 | 599 | 28 | 185 |
Uitgestelde opbrengsten
| 254 | 151 | 82 | 2,456 | 1,196 | 2,129 | 370 | 1,609 | 638 | 2,706 | 984 | 1,381 | 828 | 2,299 | 865 | 1,167 | 590 | 1,706 | 257 | 879 | 632 | 3,112 | 970 | 1,245 | 555 | 2,139 | 433 | 886 | 479 | 2,722 | 1,209 | 789 | 308 | 439 | 517 | 600 | 371 | 426 | 424 | 672 | 558 | 499 | 288 | 646 | 266 | 1,111 | 727 | 1,024 | 476 | 612 | 285 | 858 | 456 | 1,210 | 604 | 891 | 522 | 1,331 | 915 | 729 | 132 | 264 |
Overige kortlopende verplichtingen
| 1,712 | 1,637 | 817 | 333 | 1,055 | 591 | 1,265 | -956 | 258 | -1,172 | 325 | 296 | 415 | -439 | -634 | -819 | -242 | -1,589 | 448 | 6 | 448 | -3,214 | -407 | -960 | -863 | -2,231 | 629 | -243 | 463 | -1,515 | -732 | -16 | -679 | -1,069 | -808 | -1,129 | -707 | -764 | -165 | 621 | 736 | 557 | 293 | -337 | -722 | -1,499 | -642 | -293 | 1,481 | 46 | 1,505 | 833 | 570 | -922 | 44 | -806 | -441 | -1,268 | -85 | -22 | -419 | -893 |
Totaal kortlopende verplichtingen
| 8,243 | 8,890 | 7,480 | 8,362 | 8,271 | 8,894 | 8,375 | 9,530 | 8,655 | 9,804 | 9,346 | 10,162 | 9,260 | 9,474 | 9,157 | 8,868 | 9,287 | 9,427 | 8,826 | 9,493 | 10,205 | 12,642 | 10,414 | 10,106 | 11,013 | 10,617 | 9,979 | 10,631 | 11,001 | 12,566 | 12,067 | 12,574 | 10,762 | 11,189 | 11,134 | 10,817 | 10,720 | 10,706 | 12,483 | 12,661 | 13,668 | 14,301 | 12,480 | 11,934 | 11,760 | 11,289 | 13,904 | 13,862 | 14,523 | 13,941 | 12,959 | 13,341 | 11,835 | 12,173 | 10,859 | 9,469 | 9,572 | 10,790 | 10,401 | 10,575 | 11,194 | 13,382 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,745 | 1,949 | 2,185 | 2,420 | 1,863 | 1,070 | 1,269 | 1,469 | 1,706 | 2,003 | 3,498 | 3,903 | 4,308 | 4,751 | 5,237 | 5,726 | 6,230 | 6,755 | 6,150 | 6,587 | 6,379 | 6,857 | 7,340 | 7,841 | 8,457 | 6,203 | 4,686 | 5,205 | 7,582 | 7,962 | 6,929 | 7,662 | 6,523 | 6,939 | 7,763 | 8,126 | 7,566 | 8,256 | 8,961 | 8,740 | 9,003 | 7,863 | 8,444 | 7,600 | 8,026 | 8,213 | 4,954 | 5,180 | 5,787 | 5,984 | 6,238 | 6,160 | 7,027 | 7,396 | 8,263 | 6,416 | 6,699 | 7,236 | 7,769 | 8,105 | 9,116 | 8,138 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,376 | 3,274 | 3,159 | 2,767 | 2,703 | 2,347 | 2,351 | 2,177 | 2,126 | 2,065 | 2,089 | 2,075 | 2,037 | 1,953 | 1,915 | 1,892 | 1,858 | 2,308 | 2,258 | 2,251 | 2,251 | 2,040 | 2,066 | 2,025 | 2,031 | 2,085 | 2,112 | 2,086 | 2,053 | 2,037 | 1,919 | 1,880 | 2,690 | 2,332 | 1,799 | 1,785 | 1,768 | 1,762 | 1,732 | 1,398 | 1,393 | 1,426 | 1,392 | 1,513 | 1,613 | 1,317 | 1,269 | 1,322 | 1,334 | 1,298 | 1,398 | 1,398 | 1,377 | 1,533 | 1,502 | 1,199 | 1,203 | 1,050 | 1,047 | 1,049 | 1,132 | 1,096 |
Totaal niet-vlottende verplichtingen
| 5,121 | 5,223 | 5,344 | 5,187 | 4,566 | 3,417 | 3,620 | 3,646 | 3,832 | 4,068 | 5,587 | 5,978 | 6,345 | 6,704 | 7,152 | 7,618 | 8,088 | 9,063 | 8,408 | 8,838 | 8,630 | 8,897 | 9,406 | 9,866 | 10,488 | 8,288 | 6,798 | 7,291 | 9,635 | 9,999 | 8,848 | 9,542 | 9,213 | 9,271 | 9,562 | 9,911 | 9,334 | 10,018 | 10,693 | 10,138 | 10,396 | 9,289 | 9,836 | 9,113 | 9,639 | 9,530 | 6,223 | 6,502 | 7,121 | 7,282 | 7,636 | 7,558 | 8,404 | 8,929 | 9,765 | 7,615 | 7,902 | 8,286 | 8,816 | 9,154 | 10,248 | 9,234 |
Totaal passiva
| 13,364 | 14,113 | 12,824 | 13,549 | 12,837 | 12,311 | 11,995 | 13,176 | 12,487 | 13,872 | 14,933 | 16,140 | 15,605 | 16,178 | 16,309 | 16,486 | 17,375 | 18,490 | 17,234 | 18,331 | 18,835 | 21,539 | 19,820 | 19,972 | 21,501 | 18,905 | 16,777 | 17,922 | 20,636 | 22,565 | 20,915 | 22,116 | 19,975 | 20,460 | 20,696 | 20,728 | 20,054 | 20,724 | 23,176 | 22,799 | 24,064 | 23,590 | 22,316 | 21,047 | 21,399 | 20,819 | 20,127 | 20,364 | 21,644 | 21,223 | 20,595 | 20,899 | 20,239 | 21,102 | 20,624 | 17,084 | 17,474 | 19,076 | 19,217 | 19,729 | 21,442 | 22,616 |
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 | 153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 4,829 | 3,688 | 3,688 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 | 3,180 |
Ingehouden winsten
| 31,336 | 31,655 | 31,517 | 31,635 | 31,234 | 30,904 | 30,282 | 32,016 | 30,290 | 29,450 | 27,244 | 26,259 | 25,198 | 24,719 | 23,736 | 23,144 | 22,525 | 22,344 | 21,515 | 21,337 | 21,173 | 21,098 | 20,728 | 20,502 | 19,589 | 19,281 | 19,448 | 19,294 | 18,743 | 18,567 | 18,097 | 16,875 | 16,187 | 16,226 | 15,766 | 15,584 | 15,539 | 15,362 | 14,699 | 14,675 | 14,527 | 14,499 | 14,520 | 14,266 | 13,939 | 14,194 | 13,921 | 13,600 | 12,953 | 12,720 | 13,124 | 12,981 | 12,548 | 12,244 | 11,878 | 11,735 | 11,272 | 10,993 | 10,438 | 9,931 | 9,120 | 9,757 |
Overige gereserveerde algehele resultaten
| 2,333 | 1,936 | 2,379 | 1,928 | 1,573 | 1,386 | 1,736 | 1,721 | 1,222 | 788 | 595 | 553 | 483 | 11,345 | 121 | 59 | 42 | 237 | 73 | 132 | 313 | 246 | 330 | 273 | 306 | 465 | 377 | 296 | 268 | 307 | 81 | 109 | 385 | 498 | 485 | 737 | 702 | 738 | 511 | 320 | 317 | 402 | 185 | 149 | 61 | -153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5,897 | 5,841 | 5,841 | 5,841 | 5,840 | 5,803 | 5,803 | 6,345 | 7,152 | 7,151 | 7,270 | 8,119 | 8,117 | -4,624 | 6,515 | 6,391 | 6,391 | 6,655 | 6,656 | 6,655 | 6,654 | 6,654 | 6,657 | 6,656 | 6,656 | 6,656 | 6,657 | 6,657 | 5,517 | 5,516 | 5,009 | 5,009 | 5,008 | 5,007 | 2,791 | 2,791 | 2,791 | 2,791 | 2,792 | 2,792 | 2,791 | 2,792 | 2,792 | 2,792 | 2,791 | 2,639 | 2,386 | 2,661 | 2,753 | 2,789 | 2,723 | 2,842 | 2,941 | 2,886 | 2,924 | 2,927 | 3,087 | 3,049 | 3,006 | 3,059 | 2,980 | 2,862 |
Totaal eigen vermogen van aandeelhouders
| 44,395 | 44,261 | 44,566 | 44,233 | 43,476 | 42,922 | 42,650 | 44,911 | 43,493 | 42,218 | 39,938 | 39,760 | 38,627 | 36,269 | 35,201 | 34,423 | 33,787 | 34,065 | 33,073 | 32,953 | 32,969 | 32,827 | 32,544 | 32,260 | 31,380 | 31,231 | 31,311 | 31,076 | 28,216 | 28,078 | 26,367 | 25,173 | 24,760 | 24,911 | 22,222 | 22,292 | 22,212 | 22,071 | 21,182 | 20,967 | 20,815 | 20,873 | 20,677 | 20,387 | 19,971 | 20,013 | 19,487 | 19,441 | 18,886 | 18,689 | 19,027 | 19,003 | 18,669 | 18,310 | 17,982 | 17,842 | 17,539 | 17,222 | 16,624 | 16,170 | 15,280 | 15,799 |
Totaal eigen vermogen
| 44,646 | 44,501 | 44,813 | 44,474 | 43,711 | 43,160 | 42,918 | 45,401 | 44,008 | 42,726 | 42,159 | 42,080 | 41,038 | 36,755 | 35,755 | 34,974 | 34,400 | 34,726 | 33,827 | 33,846 | 33,960 | 33,915 | 33,712 | 33,514 | 32,725 | 32,483 | 32,622 | 32,508 | 29,614 | 29,516 | 27,842 | 26,695 | 26,353 | 26,567 | 22,505 | 22,611 | 22,535 | 22,405 | 21,456 | 21,247 | 21,113 | 21,197 | 20,985 | 20,713 | 20,282 | 20,300 | 19,756 | 19,713 | 19,193 | 18,977 | 19,327 | 19,336 | 19,001 | 18,615 | 18,340 | 18,229 | 17,936 | 17,603 | 16,997 | 16,554 | 15,647 | 16,250 |
Totaal passiva en aandeelhoudersvermogen
| 58,010 | 58,614 | 57,637 | 58,023 | 56,548 | 55,471 | 54,913 | 58,577 | 56,495 | 56,598 | 57,092 | 58,220 | 56,643 | 52,933 | 52,064 | 51,460 | 51,775 | 53,216 | 51,061 | 52,177 | 52,795 | 55,454 | 53,532 | 53,486 | 54,226 | 51,388 | 49,399 | 50,430 | 50,250 | 52,081 | 48,757 | 48,811 | 46,328 | 47,027 | 43,201 | 43,339 | 42,589 | 43,129 | 44,632 | 44,046 | 45,177 | 44,787 | 43,301 | 41,760 | 41,681 | 41,119 | 39,883 | 40,077 | 40,837 | 40,200 | 39,922 | 40,235 | 39,240 | 39,717 | 38,964 | 35,313 | 35,410 | 36,679 | 36,214 | 36,283 | 37,089 | 38,866 |