Ishizuka Glass Co., Ltd.
TSE:5204.T
2382 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4,381 | 3,678 | 3,779 | 3,120 | 3,842 | 6,290 | 5,074 | 4,492 | 3,858 | 4,421 | 4,138 | 4,370 | 2,667 | 2,858 | 2,402 | 3,279 | 3,453 | 3,217 | 1,528 | 3,696 | 3,012 | 3,074 | 3,538 | 2,534 | 2,803 | 4,012 | 6,724 | 5,259 | 5,819 | 4,077 | 5,941 | 5,470 | 5,546 | 4,130 | 3,923 | 3,058 | 3,384 | 3,361 | 4,354 | 2,312 | 2,149 | 2,227 | 2,534 | 2,543 | 2,550 | 2,666 | 2,576 | 2,836 | 2,497 | 2,666 | 2,588 | 2,075 | 1,987 | 1,933 | 1,763 | 1,818 | 2,233 | 1,989 | 1,744 | 1,583 | 1,762 | 1,534 |
Kortetermijnbeleggingen
| 9 | 0 | 4 | 1,700 | 1,700 | 1,200 | 1,000 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 900 | 900 | 900 | 1,100 | -1,517 | -1,735 | -1,596 | -205 | -989 | -876 | -855 | -89 | -903 | -900 | -899 | -73 | -1,344 | -1,354 | -1,552 | 100 | 100 | 100 | 100 | 1,800 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 0 | 1,608 | 0 | 0 | 260 |
Liquide middelen en kortetermijnbeleggingen
| 4,381 | 3,678 | 3,783 | 4,820 | 5,542 | 7,490 | 6,074 | 5,692 | 5,058 | 5,621 | 5,338 | 5,570 | 3,867 | 4,058 | 3,602 | 4,179 | 4,353 | 4,117 | 2,628 | 3,696 | 3,012 | 3,074 | 3,538 | 2,534 | 2,803 | 4,012 | 6,724 | 5,259 | 5,819 | 4,077 | 5,941 | 5,470 | 5,546 | 4,130 | 4,023 | 3,158 | 3,484 | 3,461 | 6,154 | 2,412 | 2,249 | 2,327 | 2,634 | 2,643 | 2,650 | 2,766 | 2,676 | 2,936 | 2,597 | 2,766 | 2,688 | 2,175 | 2,087 | 2,033 | 1,863 | 1,918 | 2,333 | 1,989 | 1,744 | 1,583 | 1,762 | 1,794 |
Nettovorderingen
| 20,559 | 20,089 | 19,911 | 19,944 | 20,605 | 19,661 | 15,767 | 16,754 | 18,225 | 17,710 | 15,071 | 15,346 | 15,462 | 15,529 | 13,621 | 14,986 | 14,530 | 12,588 | 11,682 | 12,640 | 12,628 | 13,293 | 12,045 | 12,134 | 11,390 | 12,441 | 12,421 | 14,547 | 14,768 | 14,493 | 12,580 | 13,076 | 12,588 | 13,350 | 13,170 | 15,050 | 14,649 | 14,994 | 13,169 | 12,887 | 13,148 | 12,472 | 11,021 | 12,309 | 11,842 | 11,687 | 10,479 | 11,052 | 11,013 | 12,106 | 10,968 | 11,921 | 11,886 | 11,330 | 12,265 | 11,802 | 12,885 | 11,516 | 10,290 | 10,686 | 11,137 | 10,583 |
Voorraad
| 15,479 | 15,451 | 15,129 | 15,327 | 15,314 | 14,964 | 15,423 | 15,870 | 15,843 | 15,791 | 19,015 | 18,636 | 18,098 | 17,303 | 17,668 | 17,683 | 18,222 | 18,543 | 18,236 | 17,853 | 17,467 | 17,037 | 16,915 | 16,356 | 16,298 | 16,360 | 16,133 | 16,017 | 16,198 | 16,490 | 17,393 | 16,976 | 17,478 | 17,660 | 18,221 | 18,038 | 18,053 | 18,121 | 17,974 | 15,664 | 16,377 | 16,115 | 15,192 | 14,026 | 13,761 | 14,047 | 13,596 | 13,138 | 13,830 | 13,502 | 12,853 | 12,363 | 12,363 | 12,727 | 12,557 | 12,077 | 12,322 | 13,543 | 13,705 | 13,795 | 14,785 | 14,469 |
Overige vlottende activa
| 7,896 | 6,203 | 5,624 | 4,905 | 4,940 | 5,544 | 5,598 | 5,229 | 4,144 | 4,158 | 1,222 | 969 | 899 | 799 | 1,475 | 1,417 | 1,054 | 1,678 | 1,664 | 1,168 | 1,555 | 3,671 | 3,182 | 1,167 | 1,398 | 1,445 | 944 | 1,398 | 2,049 | 2,863 | 937 | 1,338 | 1,587 | 1,546 | 940 | 1,615 | 1,579 | 1,685 | 1,282 | 1,899 | 3,199 | 1,345 | 749 | 1,949 | 1,512 | 1,482 | 1,204 | 1,916 | 1,603 | 2,123 | 886 | 1,739 | 1,152 | 1,251 | 386 | 1,835 | 2,040 | 1,744 | 1,380 | 1,593 | 1,793 | 1,944 |
Totaal vlottende activa
| 48,315 | 45,421 | 44,447 | 44,996 | 46,401 | 47,659 | 42,862 | 43,545 | 43,270 | 43,280 | 40,646 | 40,521 | 38,326 | 37,689 | 36,366 | 38,265 | 38,159 | 36,926 | 34,210 | 35,357 | 34,662 | 37,075 | 35,680 | 32,191 | 31,889 | 34,258 | 36,222 | 37,221 | 38,834 | 37,923 | 36,851 | 36,860 | 37,199 | 36,686 | 36,354 | 37,861 | 37,765 | 38,261 | 38,579 | 32,862 | 34,973 | 32,259 | 29,596 | 30,927 | 29,765 | 29,982 | 27,955 | 29,042 | 29,043 | 30,497 | 27,395 | 28,198 | 27,488 | 27,341 | 27,071 | 27,632 | 29,580 | 28,792 | 27,119 | 27,657 | 29,477 | 28,790 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 43,107 | 42,496 | 40,071 | 39,284 | 37,305 | 36,191 | 35,423 | 33,493 | 33,785 | 32,894 | 32,675 | 32,984 | 33,488 | 33,776 | 35,272 | 38,981 | 39,914 | 40,313 | 40,373 | 38,472 | 36,249 | 36,753 | 36,702 | 35,838 | 35,602 | 36,302 | 36,610 | 36,973 | 37,500 | 37,440 | 36,591 | 36,260 | 36,578 | 36,823 | 36,333 | 36,560 | 37,243 | 37,654 | 38,052 | 33,640 | 34,315 | 35,532 | 34,666 | 34,532 | 34,602 | 34,682 | 34,644 | 34,723 | 34,921 | 34,928 | 34,817 | 32,914 | 31,741 | 31,333 | 31,459 | 32,277 | 32,424 | 32,108 | 32,572 | 33,252 | 33,399 | 33,695 |
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
| 93 | 101 | 108 | 106 | 113 | 114 | 121 | 126 | 128 | 138 | 147 | 168 | 170 | 168 | 177 | 189 | 200 | 192 | 152 | 167 | 164 | 184 | 176 | 184 | 145 | 161 | 180 | 201 | 221 | 243 | 262 | 285 | 309 | 327 | 349 | 371 | 386 | 402 | 412 | 32 | 34 | 37 | 34 | 34 | 32 | 34 | 34 | 35 | 35 | 38 | 36 | 30 | 24 | 26 | 25 | 29 | 31 | 38 | 38 | 42 | 46 | 49 |
Goodwill en immateriële activa
| 93 | 101 | 108 | 106 | 113 | 114 | 121 | 126 | 128 | 138 | 147 | 168 | 170 | 168 | 177 | 189 | 200 | 192 | 152 | 167 | 164 | 184 | 176 | 184 | 145 | 161 | 180 | 201 | 221 | 243 | 262 | 285 | 309 | 327 | 349 | 371 | 386 | 402 | 412 | 32 | 34 | 37 | 34 | 34 | 32 | 34 | 34 | 35 | 35 | 38 | 36 | 30 | 24 | 26 | 25 | 29 | 31 | 38 | 38 | 42 | 46 | 49 |
Langetermijnbeleggingen
| 5,917 | 5,997 | 6,239 | 6,167 | 6,232 | 8,039 | 5,801 | 5,569 | 5,608 | 8,074 | 7,401 | 8,369 | 8,766 | 5,551 | 5,722 | 5,697 | 5,909 | 5,804 | 5,118 | 8,305 | 8,603 | 8,549 | 7,650 | 8,778 | 8,542 | 8,655 | 7,694 | 9,064 | 8,354 | 8,574 | 7,598 | 8,609 | 8,002 | 7,950 | 6,243 | 6,450 | 6,261 | 6,544 | 4,253 | 6,016 | 7,516 | 7,157 | 6,795 | 6,992 | 6,722 | 6,318 | 6,022 | 5,141 | 4,846 | 4,748 | 4,922 | 4,422 | 4,482 | 4,518 | 4,463 | 4,676 | 4,670 | 0 | 3,625 | 0 | 0 | 4,454 |
Belastingvorderingen
| 0 | 2 | 538 | 1,827 | 1,838 | -737 | 925 | 1,370 | 1,381 | -1,182 | 1,021 | -1,263 | -1,347 | 1,439 | 1,146 | 1,165 | 1,178 | 1,173 | 1,115 | -8,305 | -8,603 | -8,549 | 504 | -8,778 | -8,542 | -8,655 | 458 | -9,064 | -8,354 | -8,574 | 446 | -8,609 | -8,002 | -7,950 | 222 | 174 | 185 | 148 | 492 | 170 | 181 | 179 | 433 | 199 | 212 | 211 | 668 | 235 | 250 | 253 | 1,057 | 279 | 272 | 279 | 1,772 | 302 | 309 | 0 | 1,793 | 0 | 0 | 419 |
Overige niet-vlottende activa
| 1,187 | 1,197 | 712 | 1,094 | 841 | 886 | 1,400 | 911 | 1,314 | 1,375 | 203 | 1,478 | 1,574 | 1,576 | 1,880 | 1,239 | 1,506 | 1,395 | 1,844 | 8,502 | 8,788 | 8,746 | 492 | 8,946 | 8,662 | 8,781 | 431 | 9,161 | 8,460 | 8,668 | 830 | 8,681 | 8,082 | 8,012 | 1,003 | 946 | 1,069 | 1,150 | 2,702 | 1,179 | 870 | 1,033 | 914 | 963 | 1,106 | 1,200 | 721 | 1,707 | 1,593 | 1,733 | 721 | 4,249 | 3,968 | 3,732 | 2,333 | 3,741 | 3,809 | 8,508 | 3,019 | 7,998 | 7,908 | 2,633 |
Totaal niet-vlottende activa
| 50,304 | 49,793 | 47,668 | 48,478 | 46,329 | 44,493 | 43,670 | 41,469 | 42,216 | 41,299 | 41,447 | 41,736 | 42,651 | 42,510 | 44,197 | 47,271 | 48,707 | 48,877 | 48,602 | 47,141 | 45,201 | 45,683 | 45,524 | 44,968 | 44,409 | 45,244 | 45,373 | 46,335 | 46,181 | 46,351 | 45,727 | 45,226 | 44,969 | 45,162 | 44,150 | 44,501 | 45,144 | 45,898 | 45,911 | 41,037 | 42,916 | 43,938 | 42,842 | 42,720 | 42,674 | 42,445 | 42,089 | 41,841 | 41,645 | 41,700 | 41,553 | 41,894 | 40,487 | 39,888 | 40,052 | 41,025 | 41,243 | 40,654 | 41,047 | 41,292 | 41,353 | 41,250 |
Totaal activa
| 98,619 | 95,214 | 92,115 | 93,476 | 92,732 | 92,154 | 86,536 | 85,016 | 85,490 | 84,580 | 82,097 | 82,260 | 80,978 | 80,201 | 80,564 | 85,539 | 86,869 | 85,805 | 82,815 | 82,501 | 79,865 | 82,758 | 81,207 | 77,159 | 76,298 | 79,502 | 81,595 | 83,556 | 85,015 | 84,274 | 82,578 | 82,086 | 82,168 | 81,848 | 80,504 | 82,364 | 82,909 | 84,159 | 84,490 | 73,899 | 77,889 | 76,197 | 72,438 | 73,647 | 72,439 | 72,427 | 70,044 | 70,883 | 70,688 | 72,197 | 68,948 | 70,092 | 67,975 | 67,229 | 67,123 | 68,657 | 70,823 | 69,446 | 68,166 | 68,949 | 70,830 | 70,040 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,278 | 12,433 | 10,998 | 11,497 | 11,958 | 11,972 | 9,782 | 11,401 | 11,788 | 11,049 | 9,353 | 9,703 | 10,570 | 9,688 | 8,259 | 8,923 | 9,272 | 8,014 | 7,507 | 8,017 | 8,644 | 8,744 | 7,445 | 7,595 | 7,181 | 7,388 | 6,192 | 6,558 | 6,711 | 6,699 | 2,153 | 7,318 | 7,446 | 7,758 | 1,279 | 7,417 | 7,575 | 8,010 | 8,435 | 6,160 | 6,418 | 6,387 | 6,682 | 5,989 | 6,029 | 5,969 | 6,537 | 5,955 | 6,322 | 6,150 | 7,831 | 5,946 | 6,234 | 6,137 | 6,481 | 5,893 | 6,266 | 6,164 | 5,259 | 5,225 | 6,440 | 6,688 |
Kortlopende schulden
| 6,371 | 6,210 | 5,572 | 6,753 | 2,865 | 7,156 | 5,960 | 3,159 | 4,896 | 6,000 | 10,735 | 8,989 | 4,796 | 5,353 | 9,442 | 9,968 | 10,697 | 9,574 | 11,426 | 11,055 | 11,095 | 11,254 | 9,080 | 7,485 | 9,220 | 10,955 | 16,039 | 15,130 | 14,543 | 14,471 | 16,090 | 14,679 | 15,005 | 16,037 | 16,632 | 16,391 | 16,045 | 17,221 | 20,584 | 18,743 | 21,130 | 19,584 | 16,265 | 15,601 | 14,764 | 16,362 | 17,025 | 16,714 | 15,084 | 16,013 | 14,140 | 14,147 | 13,346 | 14,135 | 13,940 | 14,003 | 15,076 | 15,839 | 16,270 | 16,249 | 16,715 | 16,634 |
Belastingschulden
| 0 | 337 | 738 | 635 | 621 | 272 | 293 | 152 | 475 | 247 | 785 | 690 | 844 | 503 | 356 | 230 | 335 | 89 | 519 | 412 | 496 | 180 | 270 | 183 | 334 | 187 | 248 | 203 | 368 | 183 | 341 | 295 | 353 | 158 | 705 | 390 | 302 | 126 | 2,144 | 103 | 160 | 49 | 273 | 249 | 257 | 165 | 149 | 249 | 95 | 74 | 315 | 96 | 186 | 62 | 86 | 72 | 121 | 89 | 125 | 83 | 94 | 62 |
Uitgestelde opbrengsten
| 1,356 | 337 | 738 | 1,140 | 1,342 | 683 | 5,804 | 563 | 1,175 | 640 | 5,407 | 1,087 | 1,493 | 864 | 5,156 | 609 | 1,014 | 483 | 7,952 | 872 | 1,216 | 610 | 6,558 | 542 | 1,090 | 514 | 4,620 | 566 | 1,130 | 508 | 10,238 | 661 | 1,100 | 505 | 10,504 | 773 | 1,071 | 478 | 5,307 | 423 | 845 | 293 | 2,826 | 489 | 836 | 410 | 2,892 | 510 | 728 | 345 | 3,353 | 387 | 865 | 336 | 3,436 | 326 | 720 | 407 | 2,929 | 392 | 632 | 360 |
Overige kortlopende verplichtingen
| 7,275 | 8,382 | 7,595 | 6,574 | 8,937 | 8,196 | 1,320 | 8,632 | 8,259 | 6,483 | 1,065 | 6,226 | 6,717 | 7,384 | 1,139 | 6,747 | 6,570 | 8,569 | 605 | 6,593 | 6,432 | 7,963 | 693 | 5,911 | 4,823 | 5,854 | 938 | 5,504 | 6,119 | 7,381 | 843 | 6,038 | 6,334 | 7,129 | 1,370 | 6,092 | 5,950 | 7,147 | 940 | 5,064 | 5,876 | 5,429 | 478 | 4,467 | 4,386 | 5,112 | 516 | 4,221 | 4,323 | 5,392 | 537 | 5,221 | 4,361 | 4,591 | 691 | 4,243 | 4,364 | 4,313 | 879 | 3,925 | 3,867 | 5,023 |
Totaal kortlopende verplichtingen
| 28,280 | 27,362 | 24,903 | 25,964 | 25,102 | 28,007 | 22,866 | 23,755 | 26,118 | 24,172 | 26,560 | 26,005 | 23,576 | 23,289 | 23,996 | 26,247 | 27,553 | 26,640 | 27,490 | 26,537 | 27,387 | 28,571 | 23,776 | 21,533 | 22,314 | 24,711 | 27,789 | 27,758 | 28,503 | 29,059 | 29,324 | 28,696 | 29,885 | 31,429 | 29,785 | 30,673 | 30,641 | 32,856 | 35,266 | 30,390 | 34,269 | 31,693 | 26,251 | 26,546 | 26,015 | 27,853 | 26,970 | 27,400 | 26,457 | 27,900 | 25,861 | 25,701 | 24,806 | 25,199 | 24,548 | 24,465 | 26,426 | 26,723 | 25,337 | 25,791 | 27,654 | 28,705 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 21,479 | 22,373 | 24,258 | 20,640 | 22,192 | 21,274 | 23,663 | 19,166 | 16,505 | 16,228 | 14,119 | 11,578 | 11,953 | 12,180 | 16,648 | 13,010 | 13,400 | 13,271 | 14,177 | 9,983 | 8,826 | 10,495 | 18,552 | 14,898 | 13,348 | 14,326 | 16,964 | 14,859 | 16,477 | 16,289 | 17,937 | 16,248 | 16,665 | 15,486 | 18,420 | 16,415 | 17,636 | 16,348 | 17,641 | 12,611 | 13,924 | 14,420 | 17,395 | 16,880 | 16,427 | 14,884 | 14,899 | 14,617 | 15,789 | 16,051 | 15,767 | 15,584 | 14,428 | 13,410 | 14,681 | 14,574 | 15,060 | 13,843 | 14,131 | 14,231 | 14,504 | 13,112 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 1,800 | 0 | 0 | 0 | 6,791 | 0 | 0 | 0 | 7,465 | 0 | 0 | 0 | 8,280 | 0 | 0 | 0 | 8,704 | 0 | 0 | 0 | 6,426 | 0 | 0 | 0 | 6,506 | 0 | 0 | 0 | 6,447 | 0 | 0 | 0 | 6,696 | 0 | 0 | 0 | 5,747 | 0 | 0 | 0 | 4,251 | 0 | 0 | 0 | 4,291 | 0 | 0 | 0 | 4,379 | 0 | 0 | 0 | 4,359 | 0 | 0 | 0 | 4,214 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 3,467 | 0 | 0 | 0 | 4,384 | 0 | 0 | 0 | 4,411 | 0 | 0 | 0 | 4,294 | 0 | 0 | 0 | 4,417 | 0 | 0 | 0 | 4,413 | 0 | 0 | 0 | 4,590 | 0 | 0 | 0 | 4,792 | 0 | 0 | 0 | 4,208 | 0 | 0 | 0 | 4,825 | 0 | 0 | 0 | 3,868 | 0 | 0 | 0 | 3,696 | 0 | 0 | 0 | 3,625 | 0 | 0 | 0 | 4,173 | 0 | 0 | 0 | 4,212 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 15,093 | 12,577 | 5,332 | 13,363 | 13,469 | 12,809 | 85 | 13,413 | 14,223 | 14,937 | 681 | 15,711 | 16,673 | 16,897 | 689 | 16,903 | 17,538 | 17,800 | 90 | 17,554 | 15,675 | 16,135 | 446 | 13,973 | 14,051 | 14,518 | 596 | 14,947 | 15,063 | 14,864 | 444 | 13,835 | 13,925 | 13,686 | 479 | 13,124 | 13,271 | 13,535 | 544 | 11,081 | 10,923 | 9,769 | 590 | 9,690 | 9,677 | 9,771 | 656 | 9,874 | 9,847 | 9,791 | 696 | 9,840 | 9,992 | 10,076 | 901 | 10,337 | 10,065 | 9,757 | 1,069 | 9,762 | 9,728 | 9,601 |
Totaal niet-vlottende verplichtingen
| 36,572 | 34,950 | 34,857 | 34,003 | 35,661 | 34,083 | 34,923 | 32,579 | 30,728 | 31,165 | 26,676 | 27,289 | 28,626 | 29,077 | 29,911 | 29,913 | 30,938 | 31,071 | 27,388 | 27,537 | 24,501 | 26,630 | 29,837 | 28,871 | 27,399 | 28,844 | 28,656 | 29,806 | 31,540 | 31,153 | 29,620 | 30,083 | 30,590 | 29,172 | 29,803 | 29,539 | 30,907 | 29,883 | 28,757 | 23,692 | 24,847 | 24,189 | 26,104 | 26,570 | 26,104 | 24,655 | 23,542 | 24,491 | 25,636 | 25,842 | 24,467 | 25,424 | 24,420 | 23,486 | 24,114 | 24,911 | 25,125 | 23,600 | 23,626 | 23,993 | 24,232 | 22,713 |
Totaal passiva
| 64,852 | 62,312 | 59,760 | 59,967 | 60,763 | 62,090 | 57,789 | 56,334 | 56,846 | 55,337 | 53,236 | 53,294 | 52,202 | 52,366 | 53,907 | 56,160 | 58,491 | 57,711 | 54,878 | 54,074 | 51,888 | 55,201 | 53,613 | 50,404 | 49,713 | 53,555 | 56,445 | 57,564 | 60,043 | 60,212 | 58,944 | 58,779 | 60,475 | 60,601 | 59,588 | 60,212 | 61,548 | 62,739 | 64,023 | 54,082 | 59,116 | 55,882 | 52,355 | 53,116 | 52,119 | 52,508 | 50,512 | 51,891 | 52,093 | 53,742 | 50,328 | 51,125 | 49,226 | 48,685 | 48,662 | 49,376 | 51,551 | 50,323 | 48,963 | 49,784 | 51,886 | 51,418 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 4,568 | 0 | 0 | 0 | 0 | 23,909 | 0 | 0 | 0 | 23,453 | 22,921 | 23,012 | 22,594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 6,344 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 | 5,911 |
Ingehouden winsten
| 12,976 | 12,002 | 11,281 | 10,599 | 9,034 | 7,691 | 6,719 | 6,664 | 6,593 | 7,195 | 6,663 | 6,754 | 6,336 | 5,764 | 4,409 | 7,641 | 7,368 | 7,082 | 7,256 | 7,515 | 7,056 | 6,674 | 6,349 | 6,376 | 6,227 | 5,432 | 5,018 | 5,277 | 4,839 | 3,826 | 3,490 | 3,499 | 2,356 | 2,107 | 2,142 | 2,481 | 1,987 | 1,867 | 1,483 | 886 | -789 | 940 | 903 | 1,334 | 1,214 | 1,082 | 869 | 1,082 | 942 | 821 | 945 | 1,584 | 1,829 | 1,580 | 1,508 | 2,233 | 2,206 | 2,308 | 2,285 | 2,338 | 2,042 | 1,752 |
Overige gereserveerde algehele resultaten
| 3,052 | 3,180 | 3,352 | 2,829 | 2,932 | 2,473 | 2,127 | 2,177 | 2,178 | 2,160 | 2,324 | 2,171 | 2,431 | 2,154 | 7,792 | 7,307 | 7,354 | 7,212 | 6,776 | 7,097 | 7,112 | 7,043 | 7,442 | 7,610 | 7,698 | 7,924 | 7,570 | 8,161 | 7,602 | 7,756 | 7,646 | 7,351 | 6,916 | 6,778 | 6,380 | 7,353 | 7,056 | 7,250 | 6,605 | 6,587 | 7,275 | 7,098 | 6,827 | 6,900 | 6,825 | 6,568 | 6,517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5,396 | 9,964 | 9,966 | 9,873 | 9,873 | -14,035 | 9,913 | 9,913 | 9,914 | -13,539 | -13,007 | -13,098 | -12,680 | 9,914 | 4,521 | 4,513 | 4,517 | 4,513 | 4,515 | 4,514 | 4,514 | 4,516 | 4,514 | 3,851 | 3,851 | 3,851 | 3,849 | 3,853 | 3,855 | 3,856 | 3,862 | 3,862 | 3,862 | 3,861 | 3,863 | 3,864 | 3,863 | 3,864 | 3,864 | 3,864 | 3,864 | 3,866 | 3,865 | 3,865 | 3,866 | 3,867 | 3,868 | 9,645 | 9,445 | 9,443 | 9,524 | 9,287 | 8,805 | 8,878 | 8,876 | 8,975 | 8,994 | 8,744 | 8,867 | 8,753 | 8,853 | 8,867 |
Totaal eigen vermogen van aandeelhouders
| 32,336 | 31,490 | 30,943 | 29,645 | 28,183 | 26,382 | 25,103 | 25,098 | 25,029 | 25,613 | 25,245 | 25,183 | 25,025 | 24,176 | 23,066 | 25,805 | 25,583 | 25,151 | 24,891 | 25,470 | 25,026 | 24,577 | 24,649 | 23,748 | 23,687 | 23,118 | 22,348 | 23,202 | 22,207 | 21,349 | 20,909 | 20,623 | 19,045 | 18,657 | 18,296 | 19,609 | 18,817 | 18,892 | 17,863 | 17,248 | 16,261 | 17,815 | 17,506 | 18,010 | 17,816 | 17,428 | 17,165 | 16,638 | 16,298 | 16,175 | 16,380 | 16,782 | 16,545 | 16,369 | 16,295 | 17,119 | 17,111 | 16,963 | 17,063 | 17,002 | 16,806 | 16,530 |
Totaal eigen vermogen
| 33,765 | 32,901 | 32,350 | 33,509 | 31,969 | 30,064 | 28,747 | 28,682 | 28,644 | 29,243 | 28,861 | 28,966 | 28,776 | 27,835 | 26,657 | 29,379 | 28,378 | 28,094 | 27,937 | 28,427 | 27,977 | 27,557 | 27,594 | 26,755 | 23,688 | 25,947 | 25,148 | 25,992 | 24,972 | 24,062 | 23,634 | 23,307 | 21,693 | 21,247 | 20,916 | 22,152 | 21,361 | 21,420 | 20,467 | 19,817 | 18,773 | 20,315 | 20,083 | 20,531 | 20,320 | 19,919 | 19,532 | 18,992 | 18,595 | 18,455 | 18,620 | 18,967 | 18,749 | 18,544 | 18,461 | 19,281 | 19,272 | 19,123 | 19,203 | 19,165 | 18,944 | 18,622 |
Totaal passiva en aandeelhoudersvermogen
| 98,619 | 95,213 | 92,110 | 93,476 | 92,732 | 92,154 | 86,536 | 85,016 | 85,490 | 84,580 | 82,097 | 82,260 | 80,978 | 80,201 | 80,564 | 85,539 | 86,869 | 85,805 | 82,815 | 82,501 | 79,865 | 82,758 | 81,207 | 77,159 | 76,298 | 79,502 | 81,593 | 83,556 | 85,015 | 84,274 | 82,578 | 82,086 | 82,168 | 81,848 | 80,504 | 82,364 | 82,909 | 84,159 | 84,490 | 73,899 | 77,889 | 76,197 | 72,438 | 73,647 | 72,439 | 72,427 | 70,044 | 70,883 | 70,688 | 72,197 | 68,948 | 70,092 | 67,975 | 67,229 | 67,123 | 68,657 | 70,823 | 69,446 | 68,166 | 68,949 | 70,830 | 70,040 |