Information Services International-Dentsu, Ltd.
TSE:4812.T
5400 (JPY) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q3 | 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 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 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 58,679 | 59,896 | 5,199 | 5,626 | 4,808 | 4,741 | 4,483 | 4,909 | 3,905 | 3,734 | 3,374 | 3,882 | 3,039 | 3,293 | 3,276 | 3,665 | 2,844 | 2,841 | 2,727 | 3,497 | 2,725 | 2,806 | 3,156 | 2,878 | 2,877 | 3,538 | 3,506 | 3,369 | 3,216 | 3,176 | 3,190 | 3,316 | 2,911 | 3,220 | 3,481 | 3,313 | 4,092 | 3,833 | 3,957 | 3,585 | 3,582 | 3,476 | 3,459 | 3,017 | 3,718 | 4,399 | 3,211 | 2,896 | 3,198 | 2,741 | 10,711 | 11,974 | 12,459 | 11,594 | 10,223 | 10,494 | 10,662 | 11,536 | 9,974 | 11,471 | 14,270 | 12,129 |
Kortetermijnbeleggingen
| 0 | 577 | 1 | 517 | 54,542 | 54,953 | 47,410 | 450 | 49,335 | 459 | 44,194 | 20 | 38,201 | 313 | 35,095 | 41 | 35,783 | 35,630 | 34,414 | 65 | 33,037 | 32,346 | 29,658 | 97 | 27,962 | 29,429 | 25,748 | 39 | 26,644 | 28,843 | 25,292 | 59 | 26,289 | 25,030 | 22,216 | 700 | 700 | 763 | 12,534 | 12,523 | 11,219 | 50 | 9,045 | 9,517 | 7,299 | 52 | 999 | 9,263 | 9,524 | 62 | 8,413 | 0 | 0 | 96 | 0 | 0 | 0 | 115 | 0 | 0 | 143 | 997 |
Liquide middelen en kortetermijnbeleggingen
| 58,679 | 60,473 | 5,199 | 5,626 | 4,808 | 4,741 | 4,483 | 4,909 | 3,905 | 3,734 | 3,374 | 3,902 | 3,039 | 3,293 | 3,276 | 3,706 | 2,844 | 2,841 | 2,727 | 3,562 | 2,725 | 2,806 | 3,156 | 2,975 | 2,877 | 3,538 | 3,506 | 3,408 | 3,216 | 3,176 | 3,190 | 3,375 | 2,911 | 3,220 | 3,481 | 4,013 | 4,792 | 4,596 | 3,957 | 3,585 | 3,582 | 3,526 | 3,459 | 3,017 | 3,718 | 4,451 | 4,210 | 2,896 | 3,198 | 2,803 | 10,711 | 11,974 | 12,459 | 11,690 | 10,223 | 10,494 | 10,662 | 11,651 | 9,974 | 11,471 | 14,413 | 13,126 |
Nettovorderingen
| 28,924 | 28,352 | 28,660 | 35,433 | 30,515 | 28,683 | 30,227 | 30,374 | 25,760 | 26,889 | 24,212 | 23,236 | 22,968 | 22,563 | 23,354 | 24,525 | 20,572 | 22,787 | 18,819 | 20,317 | 16,646 | 18,737 | 17,707 | 20,054 | 17,077 | 16,904 | 18,607 | 18,744 | 14,793 | 15,352 | 16,134 | 16,213 | 12,825 | 14,898 | 17,037 | 0 | 0 | 20,117 | 14,556 | 16,644 | 13,228 | 20,386 | 14,879 | 17,658 | 15,677 | 19,751 | 12,751 | 15,020 | 10,725 | 0 | 0 | 0 | 0 | -8,926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 51 | 82 | 26 | 77 | 111 | 59 | 72 | 150 | 182 | 225 | 166 | 1,365 | 2,562 | 1,459 | 1,740 | 1,913 | 2,367 | 1,926 | 2,388 | 2,507 | 2,983 | 1,808 | 2,014 | 1,650 | 2,954 | 1,854 | 1,861 | 1,446 | 2,574 | 1,372 | 1,375 | 1,184 | 1,944 | 2,233 | 2,098 | 1,639 | 2,324 | 692 | 2,619 | 1,311 | 2,244 | 584 | 2,350 | 896 | 1,764 | 607 | 2,352 | 1,301 | 2,262 | 962 | 1,876 | 792 | 1,304 | 486 | 1,417 | 929 | 1,490 | 575 | 3,023 | 1,577 | 928 | 3,420 |
Overige vlottende activa
| 25,250 | 52,309 | 81,149 | 93,288 | 97,255 | 76,894 | 66,974 | 84,981 | 85,256 | 82,472 | 61,572 | 29,241 | 55,226 | 69,945 | 47,933 | 23,538 | 64,594 | 64,060 | 44,861 | 18,375 | 44,430 | 56,440 | 40,140 | 18,529 | 39,916 | 40,776 | 35,163 | 8,476 | 36,478 | 9,938 | 32,738 | 7,115 | 34,608 | 8,895 | 7,036 | 41,816 | 37,176 | 7,312 | 6,497 | 7,735 | 9,024 | 6,313 | 6,325 | 7,298 | 8,493 | 6,185 | 5,948 | 16,130 | 17,737 | 29,951 | 17,948 | 20,379 | 17,385 | 28,044 | 15,151 | 17,268 | 17,066 | 18,226 | 13,391 | 17,250 | 18,952 | 16,172 |
Totaal vlottende activa
| 112,904 | 116,050 | 115,034 | 114,813 | 112,171 | 110,377 | 101,756 | 103,099 | 97,920 | 96,246 | 89,324 | 89,933 | 83,795 | 82,509 | 76,303 | 78,795 | 76,565 | 78,078 | 68,795 | 69,728 | 66,784 | 68,337 | 63,017 | 66,085 | 62,824 | 63,072 | 59,137 | 59,311 | 57,061 | 58,681 | 53,437 | 55,046 | 52,288 | 54,276 | 51,868 | 47,468 | 44,292 | 46,699 | 40,163 | 41,798 | 39,297 | 40,287 | 36,058 | 38,386 | 36,951 | 38,145 | 33,288 | 35,347 | 33,922 | 33,716 | 30,535 | 33,145 | 31,148 | 31,294 | 26,791 | 28,691 | 29,218 | 30,452 | 26,388 | 30,298 | 34,293 | 32,718 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,607 | 3,760 | 3,459 | 3,386 | 3,152 | 3,107 | 3,054 | 6,619 | 3,021 | 3,220 | 3,220 | 7,219 | 3,584 | 3,850 | 4,009 | 7,963 | 4,267 | 4,428 | 4,546 | 8,277 | 4,546 | 4,224 | 4,213 | 7,793 | 4,099 | 3,795 | 3,358 | 6,864 | 2,748 | 2,557 | 3,712 | 6,972 | 3,476 | 3,620 | 3,774 | 4,098 | 4,300 | 7,796 | 4,907 | 5,011 | 5,166 | 8,651 | 5,321 | 5,475 | 5,669 | 9,034 | 5,763 | 5,904 | 6,061 | 9,424 | 5,968 | 5,699 | 5,694 | 5,851 | 6,105 | 5,796 | 5,900 | 5,717 | 6,021 | 6,308 | 6,034 | 5,539 |
Goodwill
| 7,770 | 7,990 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 6 | 12 | 19 | 25 | 31 | 38 | 44 | 50 | 57 | 63 | 104 | 114 | 123 | 133 | 142 | 152 | 161 | 171 | 245 | 320 | 394 | 587 | 691 | 794 | 1,002 | 1,106 |
Immateriële activa
| 5,799 | 5,733 | 5,609 | 5,758 | 5,844 | 5,820 | 5,825 | 5,903 | 5,951 | 5,420 | 5,272 | 5,112 | 4,962 | 4,786 | 4,664 | 4,738 | 4,746 | 4,263 | 4,002 | 3,233 | 3,101 | 3,054 | 3,032 | 2,956 | 2,961 | 2,886 | 2,864 | 2,849 | 2,872 | 2,965 | 2,922 | 2,999 | 2,997 | 3,124 | 3,367 | 3,765 | 4,220 | 4,456 | 4,608 | 5,422 | 5,521 | 5,419 | 5,164 | 5,023 | 4,887 | 4,908 | 4,916 | 4,585 | 4,645 | 4,663 | 4,675 | 4,672 | 4,732 | 4,318 | 4,464 | 4,729 | 4,810 | 4,894 | 4,890 | 5,152 | 5,594 | 5,232 |
Goodwill en immateriële activa
| 13,569 | 13,723 | 5,609 | 5,758 | 5,844 | 5,820 | 5,825 | 5,903 | 5,951 | 5,420 | 5,272 | 5,112 | 4,962 | 4,786 | 4,664 | 4,738 | 4,746 | 4,263 | 4,002 | 3,233 | 3,101 | 3,054 | 3,032 | 2,956 | 2,961 | 2,886 | 2,864 | 2,849 | 2,872 | 2,965 | 2,922 | 2,999 | 2,997 | 3,124 | 3,367 | 3,765 | 4,226 | 4,468 | 4,627 | 5,447 | 5,552 | 5,457 | 5,208 | 5,073 | 4,944 | 4,971 | 5,020 | 4,699 | 4,768 | 4,796 | 4,817 | 4,824 | 4,893 | 4,489 | 4,709 | 5,049 | 5,204 | 5,481 | 5,581 | 5,946 | 6,596 | 6,338 |
Langetermijnbeleggingen
| 0 | 10,063 | 10,554 | 3,071 | 10,143 | 9,045 | 10,507 | 3,182 | 10,813 | 9,503 | 10,021 | 3,020 | 10,171 | 9,302 | 9,945 | 3,465 | 11,183 | 10,224 | 10,884 | 3,975 | 10,744 | 10,110 | 9,758 | 2,779 | 7,413 | 6,886 | 6,615 | 2,563 | 6,399 | 5,869 | 5,148 | 726 | 4,540 | 4,524 | 4,429 | 7,208 | 5,995 | 1,882 | 7,782 | 7,971 | 7,875 | 3,955 | 8,668 | 8,650 | 9,054 | 6,138 | 7,535 | 7,587 | 7,386 | 4,015 | 8,480 | 0 | 0 | 3,671 | 0 | 0 | 0 | 2,959 | 0 | 0 | 1,662 | 5,596 |
Belastingvorderingen
| 0 | -10,061 | -10,553 | 2,647 | -10,143 | -9,045 | -10,507 | 2,926 | -10,813 | -9,503 | -10,021 | 2,709 | -10,171 | -9,302 | -9,945 | 1,941 | -11,183 | -10,224 | -10,884 | 1,754 | -10,744 | -10,110 | -9,758 | 265 | -7,413 | -6,886 | -6,615 | 183 | -6,399 | -5,869 | -5,148 | 294 | -4,540 | -4,524 | -4,429 | 700 | 700 | 320 | -7,782 | -7,971 | -7,875 | 85 | -8,668 | -8,650 | -9,054 | 88 | 999 | -7,587 | -7,386 | 75 | -8,480 | 0 | 0 | 546 | 0 | 0 | 0 | 1,518 | 0 | 0 | 354 | 997 |
Overige niet-vlottende activa
| 11,124 | 10,062 | 10,554 | 3,658 | 10,143 | 9,045 | 10,507 | 157 | 10,813 | 9,503 | 10,021 | 191 | 10,171 | 9,302 | 9,945 | 241 | 11,183 | 10,224 | 10,884 | 332 | 10,744 | 10,110 | 9,758 | 390 | 7,413 | 6,886 | 6,615 | 227 | 6,399 | 5,869 | 5,148 | 249 | 4,540 | 4,524 | 4,429 | -1 | -1 | 1,158 | 7,782 | 7,971 | 7,875 | 437 | 8,668 | 8,650 | 9,054 | 418 | -1 | 7,588 | 7,387 | 265 | 8,482 | 7,861 | 7,710 | 3,719 | 8,592 | 8,431 | 8,495 | 3,783 | 8,061 | 7,351 | 4,300 | -4 |
Totaal niet-vlottende activa
| 28,300 | 27,547 | 19,623 | 18,520 | 19,139 | 17,972 | 19,386 | 18,787 | 19,785 | 18,143 | 18,513 | 18,251 | 18,717 | 17,938 | 18,618 | 18,348 | 20,196 | 18,915 | 19,432 | 17,571 | 18,391 | 17,388 | 17,003 | 14,183 | 14,473 | 13,567 | 12,837 | 12,686 | 12,019 | 11,391 | 11,782 | 11,240 | 11,013 | 11,268 | 11,570 | 15,770 | 15,220 | 15,624 | 17,316 | 18,429 | 18,593 | 18,585 | 19,197 | 19,198 | 19,667 | 20,649 | 19,316 | 18,191 | 18,216 | 18,575 | 19,267 | 18,384 | 18,297 | 18,276 | 19,406 | 19,276 | 19,599 | 19,458 | 19,663 | 19,605 | 18,946 | 18,466 |
Totaal activa
| 141,204 | 143,597 | 134,657 | 133,333 | 131,312 | 128,351 | 121,144 | 121,892 | 117,705 | 114,390 | 107,839 | 108,188 | 102,514 | 100,448 | 94,922 | 97,147 | 96,762 | 96,994 | 88,228 | 87,305 | 85,176 | 85,727 | 80,021 | 80,273 | 77,298 | 76,641 | 71,976 | 72,003 | 69,082 | 70,074 | 65,221 | 66,291 | 63,303 | 65,546 | 63,440 | 63,239 | 59,514 | 62,328 | 57,481 | 60,228 | 57,891 | 58,877 | 55,257 | 57,586 | 56,619 | 58,798 | 52,605 | 53,538 | 52,139 | 52,295 | 49,802 | 51,529 | 49,445 | 49,570 | 46,197 | 47,967 | 48,817 | 49,910 | 46,051 | 49,903 | 53,239 | 51,184 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 15,021 | 15,915 | 16,244 | 14,358 | 15,906 | 14,016 | 14,039 | 14,163 | 12,666 | 11,189 | 11,503 | 9,606 | 10,582 | 8,168 | 8,407 | 7,778 | 8,604 | 8,593 | 8,350 | 7,668 | 7,895 | 8,554 | 7,871 | 6,839 | 6,665 | 6,237 | 6,126 | 6,086 | 5,287 | 5,672 | 5,245 | 5,467 | 4,212 | 4,366 | 4,926 | 4,748 | 3,669 | 5,901 | 5,004 | 5,453 | 4,872 | 5,766 | 4,097 | 5,138 | 4,541 | 6,570 | 4,448 | 4,793 | 4,859 | 5,402 | 4,287 | 5,134 | 4,249 | 5,213 | 3,482 | 4,172 | 4,267 | 6,226 | 3,533 | 4,743 | 5,881 | 5,036 |
Kortlopende schulden
| 2,970 | 0 | 0 | -15,131 | 0 | 0 | 0 | -13,548 | 0 | 0 | 0 | -22,703 | 0 | 0 | 0 | -18,691 | 0 | 0 | 0 | -15,294 | 0 | 0 | 0 | 772 | 0 | 0 | 0 | -11,406 | 0 | 0 | 0 | -9,803 | 0 | 0 | 0 | 0 | 0 | 848 | 0 | 0 | 0 | 912 | 0 | 0 | 0 | 922 | 0 | 0 | 0 | 923 | 0 | 0 | 0 | 912 | 0 | 0 | 0 | 1,152 | 0 | 0 | 1,338 | 0 |
Belastingschulden
| 0 | 3,308 | 2,701 | 3,462 | 2,487 | 2,613 | 2,214 | 3,075 | 2,574 | 2,659 | 1,741 | 3,506 | 2,020 | 1,912 | 1,456 | 2,595 | 2,404 | 2,275 | 1,551 | 1,781 | 1,490 | 1,575 | 1,068 | 2,314 | 1,521 | 1,341 | 1,030 | 1,326 | 1,076 | 997 | 841 | 965 | 752 | 767 | 836 | 823 | 89 | 1,909 | 142 | 470 | 84 | 1,197 | 191 | 410 | 97 | 551 | 108 | 369 | 74 | 311 | 95 | 263 | 66 | 540 | 294 | 224 | 56 | 129 | 110 | 125 | 1,451 | 139 |
Uitgestelde opbrengsten
| 19,597 | 20,943 | 14,673 | 15,872 | 16,598 | 18,191 | 12,916 | 14,296 | 15,082 | 16,752 | 12,593 | 23,597 | 0 | 0 | 0 | 19,783 | 0 | 0 | 0 | 16,232 | 0 | 0 | 0 | 15,299 | 0 | 0 | 0 | 12,018 | 0 | 0 | 0 | 10,285 | 0 | 0 | 0 | 0 | 0 | 10,624 | 0 | 0 | 0 | 9,225 | 0 | 0 | 0 | 7,985 | 0 | 0 | 0 | 7,192 | 0 | 0 | 0 | 6,874 | 0 | 0 | 0 | 6,205 | 0 | 0 | 8,324 | 0 |
Overige kortlopende verplichtingen
| 14,769 | 13,489 | 14,636 | 13,189 | 14,601 | 12,463 | 14,680 | 13,405 | 14,052 | 11,123 | 12,015 | 2,873 | 24,539 | 25,114 | 21,424 | 3,215 | 24,096 | 24,597 | 19,172 | 2,837 | 19,149 | 19,683 | 16,643 | 16,653 | 16,833 | 17,107 | 14,169 | 1,908 | 14,733 | 14,663 | 12,041 | 2,374 | 13,389 | 15,328 | 13,050 | 13,324 | 13,951 | 10,823 | 11,220 | 12,820 | 12,802 | 9,512 | 10,423 | 11,390 | 11,730 | 9,171 | 10,443 | 10,888 | 10,787 | 8,365 | 9,606 | 10,130 | 10,022 | 7,656 | 8,961 | 9,997 | 11,278 | 7,256 | 9,399 | 10,567 | 8,456 | 11,415 |
Totaal kortlopende verplichtingen
| 52,357 | 53,655 | 48,254 | 47,622 | 49,592 | 47,283 | 43,849 | 45,687 | 44,374 | 41,723 | 37,852 | 40,476 | 37,141 | 35,194 | 31,287 | 34,463 | 35,104 | 35,465 | 29,073 | 29,456 | 28,534 | 29,812 | 25,582 | 26,578 | 25,019 | 24,685 | 21,325 | 21,950 | 21,096 | 21,332 | 18,127 | 19,573 | 18,353 | 20,461 | 18,812 | 18,895 | 17,709 | 19,481 | 16,366 | 18,743 | 17,758 | 17,387 | 14,711 | 16,938 | 16,368 | 17,214 | 14,999 | 16,050 | 15,720 | 15,001 | 13,988 | 15,527 | 14,337 | 14,321 | 12,737 | 14,393 | 15,601 | 14,763 | 13,042 | 15,435 | 17,126 | 16,590 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 1,362 | 0 | 0 | 0 | 1,173 | 0 | 0 | 0 | 1,062 | 0 | 0 | 0 | 1,792 | 0 | 0 | 0 | 1,755 | 0 | 0 | 0 | 1,655 | 0 | 0 | 0 | 1,206 | 0 | 0 | 0 | 748 | 0 | 0 | 0 | 0 | 0 | 322 | 0 | 0 | 0 | 1,354 | 0 | 0 | 0 | 1,562 | 0 | 0 | 0 | 1,943 | 0 | 0 | 0 | 1,487 | 0 | 0 | 0 | 1,477 | 0 | 0 | 1,742 | 0 |
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 | 947 | 0 | 0 | 0 | 817 | 0 | 0 | 0 | 789 | 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 | 2 | 0 | 0 | 0 | 342 | 0 | 0 | 0 | 1,206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,868 | 2,996 | 2,804 | 1,375 | 2,566 | 2,497 | 2,414 | 1,163 | 2,233 | 1,990 | 2,102 | 1,182 | 2,452 | 2,701 | 2,948 | 1,307 | 3,330 | 3,558 | 3,661 | 1,215 | 2,943 | 2,767 | 2,848 | 1,077 | 2,616 | 2,537 | 2,311 | 1,050 | 1,914 | 1,910 | 1,724 | 946 | 1,653 | 1,732 | 1,812 | 2,260 | 2,275 | 132 | 1,889 | 2,197 | 2,507 | 117 | 2,943 | 3,075 | 3,423 | 126 | 2,560 | 2,635 | 2,886 | 1,071 | 2,853 | 2,625 | 2,683 | 889 | 2,438 | 2,162 | 2,293 | 190 | 1,833 | 2,063 | 201 | 1,967 |
Totaal niet-vlottende verplichtingen
| 2,868 | 2,996 | 2,804 | 2,737 | 2,566 | 2,497 | 2,414 | 2,336 | 2,233 | 1,990 | 2,102 | 2,244 | 2,452 | 2,701 | 2,948 | 3,099 | 3,330 | 3,558 | 3,661 | 2,970 | 2,943 | 2,767 | 2,848 | 2,732 | 2,616 | 2,537 | 2,311 | 2,256 | 1,914 | 1,910 | 1,724 | 1,694 | 1,653 | 1,732 | 1,812 | 2,260 | 2,275 | 2,350 | 1,889 | 2,197 | 2,507 | 2,630 | 2,943 | 3,075 | 3,423 | 3,683 | 2,560 | 2,635 | 2,886 | 3,014 | 2,853 | 2,625 | 2,683 | 2,376 | 2,438 | 2,162 | 2,293 | 1,667 | 1,833 | 2,063 | 1,943 | 1,967 |
Totaal passiva
| 55,225 | 56,651 | 51,058 | 50,359 | 52,158 | 49,780 | 46,263 | 48,023 | 46,607 | 43,713 | 39,954 | 42,720 | 39,593 | 37,895 | 34,235 | 37,562 | 38,434 | 39,023 | 32,734 | 32,426 | 31,477 | 32,579 | 28,430 | 29,310 | 27,635 | 27,222 | 23,636 | 24,206 | 23,010 | 23,242 | 19,851 | 21,267 | 20,006 | 22,193 | 20,624 | 21,155 | 19,984 | 21,831 | 18,255 | 20,940 | 20,265 | 20,017 | 17,654 | 20,013 | 19,791 | 20,897 | 17,559 | 18,685 | 18,606 | 18,015 | 16,841 | 18,152 | 17,020 | 16,697 | 15,175 | 16,555 | 17,894 | 16,430 | 14,875 | 17,498 | 19,069 | 18,557 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 14,881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 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
| 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 | 8,180 |
Ingehouden winsten
| 61,816 | 62,508 | 59,378 | 58,909 | 55,084 | 54,559 | 50,951 | 50,045 | 47,022 | 46,626 | 43,631 | 41,489 | 38,967 | 38,627 | 36,757 | 35,832 | 34,487 | 34,383 | 31,930 | 31,238 | 30,172 | 29,565 | 27,896 | 27,292 | 25,893 | 25,659 | 24,555 | 23,897 | 22,217 | 23,073 | 21,655 | 21,217 | 19,846 | 19,848 | 18,927 | 16,690 | 14,931 | 15,804 | 14,312 | 14,563 | 13,251 | 14,419 | 12,518 | 12,805 | 11,694 | 12,199 | 10,576 | 10,851 | 9,686 | 9,979 | 8,493 | 9,505 | 8,630 | 9,114 | 7,665 | 8,025 | 7,460 | 9,898 | 7,852 | 9,016 | 10,645 | 9,248 |
Overige gereserveerde algehele resultaten
| 1,099 | 1,374 | 1,164 | 1,017 | 1,026 | 935 | 857 | 758 | 992 | 967 | 785 | 526 | 499 | 470 | 23,435 | 298 | 387 | 134 | 111 | 185 | 69 | 124 | 237 | 206 | 308 | 302 | 329 | 437 | 396 | 302 | 259 | 346 | -9 | 48 | 433 | 0 | 0 | 1,231 | 1,457 | 1,271 | 919 | 981 | 1,625 | 1,312 | 1,680 | 2,239 | 1,009 | 541 | 387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1 | 14,881 | 14,875 | 15,882 | 14,864 | 14,864 | 14,860 | 14,854 | 14,870 | 14,870 | 15,254 | 15,254 | 15,254 | 15,255 | 15,255 | 15,255 | 15,255 | 15,255 | 15,255 | 15,255 | 15,255 | 15,256 | 15,256 | 15,256 | 15,256 | 15,256 | 15,256 | 15,256 | 15,256 | 15,256 | 15,256 | 15,256 | 15,238 | 15,304 | 15,689 | 17,193 | 16,400 | 16,486 | 16,712 | 16,525 | 16,177 | 16,236 | 15,257 | 16,566 | 16,934 | 17,495 | 16,264 | 15,797 | 15,643 | 16,121 | 16,288 | 15,692 | 15,615 | 15,579 | 15,177 | 14,955 | 15,035 | 15,118 | 14,866 | 14,919 | 15,037 | 14,909 |
Totaal eigen vermogen van aandeelhouders
| 85,977 | 86,944 | 83,597 | 82,971 | 79,154 | 78,538 | 74,848 | 73,837 | 71,064 | 70,643 | 67,850 | 65,449 | 62,900 | 62,532 | 60,667 | 59,563 | 58,307 | 57,951 | 55,475 | 54,856 | 53,674 | 53,124 | 51,568 | 50,933 | 49,636 | 49,396 | 48,319 | 47,769 | 46,046 | 46,808 | 45,348 | 44,997 | 43,273 | 43,332 | 42,796 | 42,063 | 39,511 | 40,470 | 39,204 | 39,268 | 37,608 | 38,835 | 37,580 | 37,551 | 36,808 | 37,874 | 35,020 | 34,828 | 33,509 | 34,280 | 32,961 | 33,377 | 32,425 | 32,873 | 31,022 | 31,160 | 30,675 | 33,196 | 30,898 | 32,115 | 33,862 | 32,337 |
Totaal eigen vermogen
| 85,977 | 86,944 | 83,597 | 82,971 | 79,154 | 78,571 | 74,881 | 73,869 | 71,098 | 70,677 | 67,885 | 65,468 | 62,921 | 62,553 | 60,687 | 59,585 | 58,328 | 57,971 | 55,494 | 54,879 | 53,699 | 53,148 | 51,591 | 50,963 | 49,663 | 49,419 | 48,340 | 47,797 | 46,072 | 46,832 | 45,370 | 45,024 | 43,297 | 43,353 | 42,816 | 42,084 | 39,530 | 40,497 | 39,226 | 39,288 | 37,626 | 38,860 | 37,603 | 37,573 | 36,828 | 37,901 | 35,046 | 34,853 | 33,533 | 34,280 | 32,961 | 33,377 | 32,425 | 32,873 | 31,022 | 31,412 | 30,923 | 33,480 | 31,176 | 32,405 | 34,170 | 32,627 |
Totaal passiva en aandeelhoudersvermogen
| 141,202 | 143,595 | 134,655 | 133,333 | 131,312 | 128,351 | 121,144 | 121,892 | 117,705 | 114,390 | 107,839 | 108,188 | 102,514 | 100,448 | 94,922 | 97,147 | 96,762 | 96,994 | 88,228 | 87,305 | 85,176 | 85,727 | 80,021 | 80,273 | 77,298 | 76,641 | 71,976 | 72,003 | 69,082 | 70,074 | 65,221 | 66,291 | 63,303 | 65,546 | 63,440 | 63,239 | 59,514 | 62,328 | 57,481 | 60,228 | 57,891 | 58,877 | 55,257 | 57,586 | 56,619 | 58,798 | 52,605 | 53,538 | 52,139 | 52,295 | 49,802 | 51,529 | 49,445 | 49,570 | 46,197 | 47,967 | 48,817 | 49,910 | 46,051 | 49,903 | 53,239 | 51,184 |