Hodogaya Chemical Co., Ltd.
TSE:4112.T
4230 (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
| 13,659 | 10,665 | 10,993 | 14,549 | 13,442 | 10,487 | 10,011 | 11,795 | 11,522 | 10,943 | 11,589 | 11,531 | 9,975 | 9,447 | 9,774 | 8,115 | 7,389 | 6,877 | 7,354 | 7,773 | 6,651 | 7,559 | 9,285 | 7,509 | 6,534 | 6,702 | 9,947 | 10,122 | 8,262 | 7,172 | 8,918 | 8,312 | 7,149 | 7,007 | 6,916 | 6,653 | 6,810 | 7,123 | 7,407 | 7,398 | 6,340 | 4,326 | 5,704 | 5,907 | 6,324 | 5,408 | 6,607 | 6,975 | 7,320 | 6,398 | 7,214 | 6,849 | 6,441 | 5,977 | 5,432 | 5,028 | 5,010 | 6,123 | 6,938 | 6,361 | 4,256 |
Kortetermijnbeleggingen
| 0 | 2,300 | 2,256 | -111 | -1,527 | -2,551 | -1,235 | -239 | 530 | 511 | -809 | -737 | -415 | -411 | -415 | -401 | -409 | -261 | -263 | -694 | -680 | -666 | -701 | -678 | -660 | -642 | -777 | -699 | -683 | -636 | -149 | -130 | -119 | -114 | 1,500 | 1,100 | 700 | -96 | 600 | -51 | 600 | -52 | -66 | -53 | -45 | -32 | -46 | 800 | -38 | 300 | 465 | 700 | -16 | 500 | 1,900 | 2,400 | 3,720 | 2,520 | 2,320 | 2,420 | 2,720 |
Liquide middelen en kortetermijnbeleggingen
| 13,659 | 12,965 | 13,249 | 14,549 | 13,442 | 10,487 | 10,011 | 11,795 | 12,052 | 11,454 | 11,589 | 11,531 | 9,975 | 9,447 | 9,774 | 8,115 | 7,389 | 6,877 | 7,354 | 7,773 | 6,651 | 7,559 | 9,285 | 7,509 | 6,534 | 6,702 | 9,947 | 10,122 | 8,262 | 7,172 | 8,918 | 8,312 | 7,149 | 7,007 | 8,416 | 7,753 | 7,510 | 7,123 | 8,007 | 7,398 | 6,940 | 4,326 | 5,704 | 5,907 | 6,324 | 5,408 | 6,607 | 7,775 | 7,320 | 6,698 | 7,679 | 7,549 | 6,441 | 6,477 | 7,332 | 7,428 | 8,730 | 8,643 | 9,258 | 8,781 | 6,976 |
Nettovorderingen
| 11,868 | 12,247 | 11,193 | 10,646 | 10,946 | 12,927 | 11,289 | 10,911 | 11,692 | 12,399 | 11,580 | 10,566 | 11,498 | 11,825 | 10,387 | 9,349 | 10,259 | 11,229 | 10,623 | 9,385 | 11,299 | 12,420 | 10,335 | 9,433 | 11,039 | 12,319 | 10,089 | 10,142 | 10,887 | 12,250 | 10,007 | 9,416 | 10,130 | 11,619 | 10,186 | 9,840 | 10,223 | 11,843 | 10,616 | 9,874 | 10,694 | 11,596 | 10,119 | 9,905 | 11,592 | 11,391 | 9,846 | 10,131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 13,112 | 12,634 | 12,405 | 12,249 | 12,505 | 12,024 | 13,872 | 10,781 | 10,663 | 9,326 | 9,332 | 8,839 | 8,758 | 8,313 | 8,622 | 7,832 | 8,087 | 7,044 | 7,888 | 7,178 | 7,199 | 6,792 | 7,232 | 6,599 | 6,104 | 5,607 | 6,050 | 5,115 | 5,097 | 4,634 | 5,342 | 4,408 | 4,724 | 4,434 | 5,143 | 4,633 | 5,029 | 4,397 | 5,168 | 4,531 | 4,488 | 4,258 | 5,831 | 5,280 | 5,691 | 5,424 | 6,462 | 5,958 | 6,129 | 5,545 | 6,232 | 5,258 | 5,380 | 3,835 | 4,277 | 4,265 | 4,614 | 4,334 | 4,902 | 4,975 | 6,216 |
Overige vlottende activa
| 1,161 | 829 | 967 | 1,021 | 1,415 | 1,158 | 1,257 | 877 | 1,186 | 834 | 680 | 510 | 539 | 511 | 774 | 673 | 482 | 413 | 615 | 537 | 625 | 573 | 638 | 557 | 508 | 937 | 1,284 | 1,014 | 995 | 916 | 842 | 659 | 677 | 682 | 598 | 450 | 525 | 585 | 586 | 467 | 473 | 635 | 674 | 565 | 664 | 834 | 636 | 488 | 12,830 | 12,635 | 11,520 | 11,068 | 11,676 | 11,690 | 12,016 | 10,711 | 10,369 | 11,529 | 11,164 | 10,040 | 10,137 |
Totaal vlottende activa
| 39,800 | 38,675 | 37,814 | 38,465 | 38,308 | 36,596 | 36,429 | 34,364 | 35,593 | 34,013 | 33,181 | 31,446 | 30,770 | 30,096 | 29,557 | 25,969 | 26,217 | 25,563 | 26,480 | 24,873 | 25,774 | 27,344 | 27,490 | 24,098 | 24,185 | 25,565 | 27,370 | 26,393 | 25,241 | 24,972 | 25,109 | 22,795 | 22,680 | 23,742 | 24,343 | 22,676 | 23,287 | 23,948 | 24,377 | 22,270 | 22,595 | 20,815 | 22,328 | 21,657 | 24,271 | 23,057 | 23,551 | 24,352 | 26,279 | 24,878 | 25,431 | 23,875 | 23,497 | 22,002 | 23,625 | 22,404 | 23,713 | 24,506 | 25,324 | 23,796 | 23,329 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 29,865 | 28,665 | 27,445 | 26,843 | 25,982 | 23,729 | 23,848 | 23,191 | 22,985 | 22,449 | 22,769 | 22,732 | 22,673 | 22,645 | 22,649 | 22,396 | 22,373 | 22,108 | 22,334 | 21,681 | 21,121 | 20,778 | 20,397 | 20,473 | 20,163 | 20,010 | 20,061 | 19,776 | 19,880 | 20,187 | 20,286 | 20,340 | 20,393 | 20,946 | 21,425 | 21,675 | 22,361 | 22,625 | 22,938 | 23,009 | 23,114 | 23,279 | 24,244 | 23,894 | 23,373 | 23,008 | 22,230 | 21,914 | 22,060 | 21,425 | 20,058 | 19,878 | 19,702 | 19,406 | 19,649 | 19,580 | 19,125 | 19,225 | 19,468 | 19,718 | 20,125 |
Goodwill
| 19 | 22 | 24 | 28 | 31 | 32 | 36 | 37 | 42 | 43 | 44 | 46 | 50 | 53 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 6 | 8 | 10 | 12 | 14 | 15 | 16 | 18 | 22 | 152 | 274 | 432 | 568 | 712 | 809 | 910 | 1,006 | 1,165 | 1,175 | 1,273 | 1,404 | 1,502 | 1,532 | 1,730 | 1,772 | 1,857 | 2,210 | 2,839 | 507 | 594 | 680 | 710 | 794 | 877 | 961 | 1,128 |
Immateriële activa
| 796 | 536 | 538 | 399 | 376 | 209 | 214 | 225 | 205 | 200 | 201 | 199 | 197 | 192 | 180 | 160 | 165 | 157 | 144 | 147 | 144 | 151 | 157 | 161 | 159 | 169 | 191 | 165 | 183 | 198 | 215 | 236 | 251 | 279 | 310 | 340 | 376 | 406 | 432 | 461 | 485 | 521 | 552 | 580 | 532 | 483 | 468 | 379 | 349 | 445 | 490 | 492 | 477 | 525 | 522 | 560 | 565 | 601 | 657 | 703 | 749 |
Goodwill en immateriële activa
| 815 | 558 | 562 | 427 | 407 | 241 | 250 | 262 | 247 | 243 | 245 | 245 | 247 | 245 | 234 | 160 | 165 | 157 | 144 | 147 | 144 | 151 | 157 | 163 | 163 | 175 | 199 | 175 | 195 | 212 | 230 | 252 | 269 | 301 | 462 | 614 | 808 | 974 | 1,144 | 1,270 | 1,395 | 1,527 | 1,717 | 1,755 | 1,805 | 1,887 | 1,970 | 1,911 | 2,079 | 2,217 | 2,347 | 2,702 | 3,316 | 1,032 | 1,116 | 1,240 | 1,275 | 1,395 | 1,534 | 1,664 | 1,877 |
Langetermijnbeleggingen
| 11,281 | 11,013 | 10,075 | 9,694 | 10,265 | 11,075 | 8,964 | 8,028 | 9,060 | 9,276 | 8,610 | 8,974 | 8,121 | 8,656 | 7,622 | 7,462 | 7,106 | 6,227 | 7,472 | 7,253 | 7,523 | 7,997 | 7,676 | 8,964 | 8,524 | 8,853 | 9,861 | 9,424 | 8,865 | 8,043 | 7,141 | 5,870 | 5,274 | 5,611 | 4,833 | 4,932 | 6,229 | 6,417 | 5,234 | 5,296 | 4,555 | 4,944 | 5,252 | 4,298 | 3,697 | 3,319 | 2,661 | 1,507 | 2,463 | 2,314 | 2,355 | 2,348 | 3,307 | 3,912 | 2,410 | 1,736 | -377 | 944 | 1,860 | 1,769 | 1,010 |
Belastingvorderingen
| 519 | 364 | 355 | 317 | 301 | 211 | 193 | 195 | 195 | 232 | 225 | 195 | 297 | 355 | 175 | 179 | 192 | 344 | 355 | 338 | 331 | 338 | 273 | 291 | 266 | 5 | -9,861 | -9,424 | -8,865 | -8,043 | 211 | 200 | 195 | 215 | 171 | 139 | 119 | 147 | 16 | 14 | 14 | 14 | 1 | 1 | 1 | 2 | 20 | 21 | 28 | 28 | 34 | 22 | 21 | 15 | 1,902 | 10 | 12 | 2,522 | 2 | 1 | 20 |
Overige niet-vlottende activa
| 1,933 | 1,882 | 1,787 | 1,734 | 108 | 196 | 1,278 | 1,154 | 235 | 232 | 424 | 410 | 669 | 609 | 606 | 578 | 531 | 502 | 493 | 464 | 496 | 529 | 418 | 405 | 381 | 388 | 9,893 | 9,455 | 8,882 | 8,058 | 281 | 326 | 330 | 318 | 1,986 | 1,564 | 1,164 | 372 | 1,051 | 397 | 996 | 347 | 299 | 328 | 434 | 492 | 561 | 1,567 | 845 | 1,254 | 1,519 | 1,899 | 1,270 | 1,858 | 1,469 | 3,991 | 5,422 | 1,993 | 4,300 | 4,539 | 5,122 |
Totaal niet-vlottende activa
| 44,413 | 42,482 | 40,224 | 39,015 | 37,063 | 35,452 | 34,533 | 32,830 | 32,722 | 32,432 | 32,273 | 32,556 | 32,007 | 32,510 | 31,286 | 30,775 | 30,367 | 29,338 | 30,798 | 29,883 | 29,615 | 29,793 | 28,921 | 30,296 | 29,497 | 29,431 | 30,153 | 29,406 | 28,957 | 28,457 | 28,149 | 26,988 | 26,461 | 27,391 | 28,877 | 28,924 | 30,681 | 30,535 | 30,383 | 29,986 | 30,074 | 30,111 | 31,513 | 30,276 | 29,310 | 28,708 | 27,442 | 26,920 | 27,475 | 27,238 | 26,313 | 26,849 | 27,616 | 26,223 | 26,546 | 26,557 | 25,457 | 26,079 | 27,164 | 27,691 | 28,154 |
Totaal activa
| 84,213 | 81,157 | 78,038 | 77,482 | 75,373 | 72,051 | 70,965 | 67,196 | 68,317 | 66,448 | 65,456 | 64,006 | 62,780 | 62,609 | 60,846 | 56,746 | 56,587 | 54,903 | 57,281 | 54,759 | 55,389 | 57,140 | 56,412 | 54,394 | 53,682 | 54,995 | 57,523 | 55,800 | 54,199 | 53,430 | 53,259 | 49,783 | 49,142 | 51,133 | 53,221 | 51,600 | 53,968 | 54,483 | 54,760 | 52,256 | 52,669 | 50,926 | 53,841 | 51,933 | 53,581 | 51,765 | 50,993 | 51,272 | 53,754 | 52,116 | 51,744 | 50,724 | 51,113 | 48,225 | 50,171 | 48,961 | 49,170 | 50,585 | 52,488 | 51,487 | 51,483 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4,910 | 5,130 | 4,689 | 4,820 | 4,825 | 4,600 | 5,865 | 4,634 | 4,769 | 4,738 | 5,106 | 4,524 | 4,457 | 4,163 | 4,507 | 3,674 | 3,891 | 4,179 | 5,148 | 4,081 | 4,678 | 5,564 | 5,382 | 4,772 | 4,943 | 5,520 | 5,452 | 5,015 | 4,421 | 4,612 | 5,388 | 4,054 | 3,924 | 4,386 | 5,247 | 4,074 | 4,532 | 4,887 | 5,995 | 4,508 | 4,422 | 4,626 | 5,380 | 3,954 | 4,759 | 4,539 | 5,054 | 4,765 | 5,314 | 5,344 | 5,720 | 4,573 | 4,799 | 4,329 | 5,597 | 4,257 | 4,209 | 4,306 | 4,993 | 3,537 | 4,044 |
Kortlopende schulden
| 5,185 | 5,172 | 5,083 | 5,179 | 5,307 | 5,424 | 6,059 | 3,999 | 4,108 | 3,125 | 2,999 | 4,399 | 4,399 | 4,579 | 4,659 | 3,202 | 3,211 | 3,325 | 3,226 | 3,291 | 3,425 | 3,535 | 3,463 | 3,493 | 3,446 | 3,430 | 3,506 | 3,568 | 3,614 | 3,795 | 6,360 | 6,387 | 6,489 | 6,518 | 6,420 | 6,366 | 6,261 | 6,166 | 5,978 | 5,966 | 6,139 | 6,236 | 6,659 | 6,862 | 7,853 | 7,293 | 6,780 | 6,539 | 6,568 | 6,412 | 6,420 | 5,531 | 5,838 | 5,439 | 5,604 | 5,943 | 6,403 | 6,679 | 7,067 | 7,122 | 6,681 |
Belastingschulden
| 786 | 883 | 611 | 634 | 448 | 377 | 310 | 691 | 748 | 1,103 | 703 | 758 | 756 | 1,049 | 769 | 580 | 528 | 447 | 414 | 295 | 193 | 448 | 337 | 319 | 199 | 306 | 392 | 355 | 195 | 355 | 310 | 204 | 103 | 337 | 189 | 152 | 87 | 338 | 69 | 76 | 63 | 254 | 30 | 66 | 119 | 358 | 281 | 229 | 261 | 296 | 94 | 112 | 91 | 292 | 144 | 191 | 91 | 493 | 209 | 150 | 511 |
Uitgestelde opbrengsten
| 8 | 57 | 22 | 1,240 | 790 | 955 | 727 | 1,452 | 1,180 | 1,873 | 1,213 | 1,350 | 1,046 | 1,538 | 1,005 | 1,097 | 806 | 950 | 679 | 799 | 451 | 938 | 578 | 805 | 447 | 788 | 638 | 828 | 439 | 812 | 520 | 614 | 325 | 743 | 384 | 533 | 289 | 720 | 236 | 401 | 237 | 630 | 235 | 467 | 395 | 802 | 583 | 774 | 649 | 946 | 414 | 676 | 436 | 837 | 437 | 656 | 406 | 995 | 486 | 629 | 1,045 |
Overige kortlopende verplichtingen
| 3,926 | 3,528 | 3,632 | 3,476 | 3,100 | 2,557 | 3,155 | 3,002 | 3,041 | 2,497 | 2,649 | 2,255 | 2,411 | 1,992 | 2,245 | 1,978 | 2,180 | 2,256 | 2,828 | 2,422 | 2,651 | 2,216 | 2,146 | 2,179 | 2,173 | 2,170 | 2,050 | 1,853 | 1,868 | 1,729 | 1,940 | 1,466 | 1,438 | 1,246 | 1,791 | 1,289 | 1,468 | 1,227 | 1,609 | 1,231 | 1,408 | 1,307 | 1,916 | 2,029 | 2,364 | 2,290 | 2,200 | 3,434 | 4,035 | 3,328 | 2,998 | 2,806 | 2,772 | 2,758 | 2,911 | 2,417 | 2,072 | 1,792 | 2,197 | 1,826 | 1,630 |
Totaal kortlopende verplichtingen
| 14,815 | 14,770 | 14,037 | 14,149 | 13,683 | 12,972 | 15,405 | 12,407 | 12,687 | 11,487 | 11,479 | 11,964 | 12,050 | 11,783 | 12,180 | 9,434 | 9,810 | 10,207 | 11,616 | 10,089 | 10,947 | 11,763 | 11,328 | 10,763 | 10,761 | 11,426 | 11,400 | 10,791 | 10,098 | 10,491 | 13,998 | 12,111 | 11,954 | 12,487 | 13,647 | 11,881 | 12,348 | 12,618 | 13,651 | 11,781 | 12,032 | 12,423 | 13,985 | 12,911 | 15,095 | 14,480 | 14,315 | 14,967 | 16,178 | 15,380 | 15,232 | 13,022 | 13,500 | 12,818 | 14,256 | 12,808 | 12,775 | 13,270 | 14,466 | 12,635 | 12,866 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,005 | 4,639 | 4,644 | 4,840 | 5,036 | 5,655 | 2,572 | 2,864 | 3,134 | 3,892 | 3,636 | 2,468 | 2,738 | 3,614 | 3,240 | 3,392 | 3,662 | 4,698 | 4,335 | 4,529 | 4,808 | 5,164 | 5,496 | 3,235 | 3,649 | 4,040 | 4,375 | 4,643 | 5,010 | 5,376 | 3,296 | 3,627 | 4,039 | 4,467 | 4,962 | 5,329 | 5,844 | 6,297 | 6,697 | 7,011 | 7,421 | 5,817 | 6,041 | 5,788 | 5,565 | 4,878 | 5,376 | 5,847 | 6,355 | 5,300 | 5,607 | 5,792 | 5,282 | 4,350 | 4,732 | 5,125 | 5,625 | 6,001 | 6,411 | 7,045 | 6,462 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 293 | 0 | 386 | 195 | 162 | 161 | 158 | 158 | 92 | 92 | 88 | 171 | 167 | 156 | 154 | 152 | 151 | 227 | 253 | 250 | 247 | 255 | 253 | 250 | 245 | 241 | 239 | 237 | 249 | 244 | 241 | 240 | 240 | 171 | 171 | 171 | 172 | 356 | 368 | 381 | 399 | 305 | 247 | 273 | 268 | 213 | 212 | 289 | 244 | 246 | 246 | 283 | 265 | 365 | 366 | 365 | 426 | 411 | 408 | 414 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,569 | 3,481 | 3,308 | 3,216 | 3,001 | 2,866 | 2,526 | 2,404 | 2,437 | 2,487 | 2,633 | 2,854 | 2,722 | 2,851 | 2,687 | 2,655 | 2,604 | 2,336 | 2,548 | 2,428 | 2,534 | 2,686 | 2,430 | 2,769 | 2,681 | 3,014 | 3,653 | 3,532 | 3,348 | 3,110 | 2,984 | 2,662 | 2,499 | 2,567 | 2,973 | 2,874 | 3,141 | 2,935 | 3,027 | 2,842 | 2,816 | 2,744 | 2,905 | 2,766 | 2,636 | 2,518 | 2,671 | 2,664 | 2,653 | 2,646 | 2,808 | 3,247 | 3,346 | 3,336 | 3,442 | 3,405 | 3,411 | 3,416 | 3,646 | 3,643 | 3,627 |
Overige niet-vlottende verplichtingen
| 1,082 | 820 | 1,084 | 690 | 937 | 501 | 967 | 987 | 1,022 | 579 | 1,193 | 1,176 | 1,069 | 542 | 1,200 | 1,198 | 1,199 | 472 | 1,286 | 1,265 | 496 | 422 | 477 | 449 | 397 | 663 | 422 | 433 | 390 | 347 | 362 | 350 | 343 | 316 | 360 | 3,236 | 366 | 354 | 3,462 | 436 | 437 | 392 | 477 | 489 | 489 | 385 | 545 | 547 | 479 | 362 | 525 | 762 | 672 | 485 | 602 | 795 | 695 | 669 | 673 | 884 | 850 |
Totaal niet-vlottende verplichtingen
| 8,656 | 8,940 | 9,036 | 9,132 | 9,169 | 9,184 | 6,226 | 6,413 | 6,751 | 7,050 | 7,554 | 6,586 | 6,700 | 7,174 | 7,283 | 7,399 | 7,617 | 7,657 | 8,396 | 8,475 | 8,088 | 8,519 | 8,658 | 6,706 | 6,977 | 7,702 | 8,691 | 8,847 | 8,985 | 9,082 | 6,886 | 6,880 | 7,121 | 7,590 | 8,466 | 8,736 | 9,522 | 9,758 | 10,515 | 10,657 | 11,055 | 9,352 | 9,728 | 9,290 | 8,963 | 8,049 | 8,805 | 9,270 | 9,776 | 8,552 | 9,186 | 10,047 | 9,583 | 8,436 | 9,141 | 9,691 | 10,096 | 10,512 | 11,141 | 11,980 | 11,353 |
Totaal passiva
| 23,471 | 23,710 | 23,073 | 23,281 | 22,852 | 22,156 | 21,631 | 18,820 | 19,438 | 18,537 | 19,033 | 18,550 | 18,750 | 18,957 | 19,463 | 16,833 | 17,427 | 17,864 | 20,012 | 18,564 | 19,035 | 20,282 | 19,986 | 17,469 | 17,738 | 19,128 | 20,091 | 19,638 | 19,083 | 19,573 | 20,884 | 18,991 | 19,075 | 20,077 | 22,113 | 20,617 | 21,870 | 22,376 | 24,166 | 22,438 | 23,087 | 21,775 | 23,713 | 22,201 | 24,058 | 22,529 | 23,120 | 24,237 | 25,954 | 23,932 | 24,418 | 23,069 | 23,083 | 21,254 | 23,397 | 22,499 | 22,871 | 23,782 | 25,607 | 24,615 | 24,219 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 39,177 | 0 | 0 | 0 | 38,342 | 37,916 | 37,476 | 36,671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 | 11,196 |
Ingehouden winsten
| 22,063 | 20,660 | 19,743 | 19,394 | 18,854 | 18,612 | 18,123 | 18,044 | 17,310 | 16,883 | 16,444 | 15,637 | 14,728 | 14,119 | 13,097 | 12,451 | 12,267 | 11,396 | 10,634 | 10,298 | 10,040 | 9,933 | 9,751 | 9,240 | 8,789 | 8,444 | 7,987 | 7,417 | 6,552 | 6,056 | 5,125 | 4,685 | 4,371 | 4,500 | 3,741 | 3,844 | 3,749 | 4,084 | 3,542 | 3,549 | 3,692 | 3,770 | 4,477 | 4,888 | 5,253 | 5,358 | 4,621 | 4,463 | 5,435 | 5,924 | 5,323 | 5,187 | 5,548 | 4,933 | 4,851 | 4,786 | 4,746 | 5,044 | 5,123 | 5,094 | 6,107 |
Overige gereserveerde algehele resultaten
| 7,361 | 6,752 | 5,889 | 5,707 | 4,933 | 3,939 | 3,797 | 3,513 | 3,766 | 3,499 | 3,048 | 3,332 | 3,147 | 18,242 | 5,510 | 5,187 | 4,915 | 4,354 | 5,454 | 5,032 | 5,353 | 5,846 | 5,700 | 6,764 | 6,362 | 6,632 | 7,517 | 7,105 | 7,084 | 6,664 | 6,319 | 5,174 | 4,687 | 5,333 | 6,163 | 5,843 | 6,848 | 6,398 | 5,641 | 4,875 | 4,549 | 4,145 | 4,356 | 3,712 | 3,325 | 3,074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 9,153 | 9,127 | 9,127 | 14,833 | 14,060 | 13,026 | 12,886 | 12,602 | 13,602 | 13,336 | 12,884 | 13,170 | 12,986 | 13,360 | 12,559 | 12,236 | 11,917 | 11,348 | 9,778 | 12,035 | 12,358 | 12,846 | 12,700 | 13,761 | 13,361 | 13,628 | 10,653 | 10,659 | 10,665 | 7,882 | 7,887 | 7,890 | 12,577 | 13,223 | 14,054 | 13,733 | 17,153 | 14,290 | 13,533 | 12,770 | 12,444 | 12,041 | 12,253 | 11,610 | 11,224 | 10,975 | 10,475 | 10,195 | 9,956 | 9,936 | 9,888 | 10,297 | 10,445 | 10,412 | 10,344 | 10,093 | 10,126 | 10,293 | 10,337 | 10,346 | 9,919 |
Totaal eigen vermogen van aandeelhouders
| 49,773 | 47,735 | 45,955 | 45,423 | 44,110 | 42,834 | 42,205 | 41,842 | 42,108 | 41,415 | 40,524 | 40,003 | 38,910 | 38,675 | 36,852 | 35,883 | 35,380 | 33,940 | 34,278 | 33,529 | 33,594 | 33,975 | 33,647 | 34,197 | 33,346 | 33,268 | 34,568 | 33,592 | 32,711 | 31,797 | 30,527 | 28,943 | 28,144 | 28,919 | 28,991 | 30,983 | 32,098 | 29,570 | 28,271 | 27,515 | 27,332 | 27,007 | 27,926 | 27,694 | 27,673 | 27,529 | 26,292 | 25,854 | 26,587 | 27,056 | 26,407 | 26,680 | 27,189 | 26,541 | 26,391 | 26,075 | 26,068 | 26,533 | 26,656 | 26,636 | 27,222 |
Totaal eigen vermogen
| 60,737 | 57,443 | 54,963 | 54,201 | 52,521 | 49,895 | 49,334 | 48,376 | 48,879 | 47,911 | 46,423 | 45,456 | 44,030 | 43,652 | 41,383 | 39,913 | 39,160 | 37,039 | 37,269 | 36,195 | 36,354 | 36,858 | 36,426 | 34,199 | 35,944 | 35,867 | 37,432 | 36,162 | 35,116 | 33,857 | 32,375 | 30,792 | 30,067 | 31,056 | 31,108 | 33,193 | 34,511 | 32,107 | 30,594 | 29,818 | 29,582 | 29,151 | 30,128 | 29,732 | 29,523 | 29,236 | 27,873 | 27,035 | 27,800 | 28,184 | 27,326 | 27,655 | 28,030 | 26,971 | 26,774 | 26,462 | 26,299 | 26,803 | 26,881 | 26,872 | 27,264 |
Totaal passiva en aandeelhoudersvermogen
| 84,213 | 81,153 | 78,036 | 77,482 | 75,373 | 72,051 | 70,965 | 67,196 | 68,317 | 66,448 | 65,456 | 64,006 | 62,780 | 62,609 | 60,846 | 56,746 | 56,587 | 54,903 | 57,281 | 54,759 | 55,389 | 57,140 | 56,412 | 54,394 | 53,682 | 54,995 | 57,523 | 55,800 | 54,199 | 53,430 | 53,259 | 49,783 | 49,142 | 51,133 | 53,221 | 51,600 | 53,968 | 54,483 | 54,760 | 52,256 | 52,669 | 50,926 | 53,841 | 51,933 | 53,581 | 51,765 | 50,993 | 51,272 | 53,754 | 52,116 | 51,744 | 50,724 | 51,113 | 48,225 | 50,171 | 48,961 | 49,170 | 50,585 | 52,488 | 51,487 | 51,483 |