Mitani Sekisan Co., Ltd.
TSE:5273.T
6060 (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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 44,069 | 40,411 | 39,010 | 39,956 | 39,627 | 38,660 | 33,658 | 33,052 | 39,399 | 36,944 | 34,272 | 40,081 | 39,564 | 36,342 | 33,232 | 33,143 | 32,112 | 31,699 | 28,297 | 28,934 | 28,100 | 26,545 | 25,717 | 23,748 | 22,669 | 22,240 | 20,305 | 21,353 | 22,434 | 21,132 | 20,453 | 19,765 | 19,850 | 19,045 | 17,160 | 17,247 | 17,677 | 16,508 | 14,652 | 15,370 | 14,921 | 13,914 | 11,030 | 11,479 | 11,021 | 10,070 | 10,154 | 9,180 | 8,533 | 9,319 | 8,967 | 8,590 | 9,396 | 8,573 | 6,996 | 7,088 | 7,157 | 7,792 | 5,993 | 6,878 | 5,765 | 3,646 |
Kortetermijnbeleggingen
| 1,614 | 1,252 | 0 | 1,204 | -1,244 | -320 | 0 | 0 | -1,125 | -501 | -986 | -1,117 | 0 | -325 | -1,164 | -1,270 | -1,341 | -359 | -2,042 | -2,020 | -2,385 | -378 | -1,920 | -2,081 | -1,813 | -357 | -1,263 | -1,259 | -1,162 | -351 | -878 | -859 | -854 | -370 | -873 | -876 | -927 | -413 | -1,092 | -1,106 | -1,135 | -432 | -1,106 | -1,070 | -1,372 | -349 | 0 | 0 | 0 | -40 | 0 | 0 | 0 | -47 | 0 | 0 | 0 | -37 | 0 | 0 | -39 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 44,069 | 41,663 | 39,010 | 39,956 | 39,627 | 38,660 | 33,658 | 33,052 | 39,399 | 36,944 | 34,272 | 40,081 | 39,564 | 36,342 | 33,232 | 33,143 | 32,112 | 31,699 | 28,297 | 28,934 | 28,100 | 26,545 | 25,717 | 23,748 | 22,669 | 22,240 | 20,305 | 21,353 | 22,434 | 21,132 | 20,453 | 19,765 | 19,850 | 19,045 | 17,160 | 17,247 | 17,677 | 16,508 | 14,652 | 15,370 | 14,921 | 13,914 | 11,030 | 11,479 | 11,021 | 10,070 | 10,154 | 9,180 | 8,533 | 9,319 | 8,967 | 8,590 | 9,396 | 8,573 | 6,996 | 7,088 | 7,157 | 7,792 | 5,993 | 6,878 | 5,765 | 3,646 |
Nettovorderingen
| 23,596 | 19,323 | 24,458 | 23,264 | 22,250 | 18,299 | 24,628 | 24,726 | 22,278 | 19,105 | 20,448 | 18,798 | 20,218 | 19,626 | 19,740 | 19,163 | 20,992 | 22,593 | 21,570 | 19,638 | 19,719 | 20,934 | 20,800 | 22,510 | 23,867 | 22,663 | 22,348 | 21,433 | 19,752 | 20,828 | 20,398 | 19,425 | 18,648 | 19,399 | 20,863 | 19,906 | 17,133 | 16,991 | 18,222 | 17,587 | 16,695 | 19,558 | 20,281 | 18,246 | 17,395 | 19,389 | 14,183 | 15,333 | 0 | 19,511 | 0 | 0 | 0 | 15,095 | 0 | 0 | 0 | 15,756 | 0 | 0 | 19,782 | 0 |
Voorraad
| 4,536 | 4,444 | 4,966 | 4,631 | 4,667 | 4,281 | 4,404 | 4,433 | 4,448 | 3,527 | 4,425 | 3,519 | 3,248 | 3,568 | 3,484 | 3,361 | 3,550 | 3,207 | 3,898 | 3,695 | 3,283 | 3,191 | 3,541 | 3,151 | 3,076 | 3,010 | 3,216 | 3,043 | 3,086 | 2,804 | 3,407 | 3,447 | 3,334 | 3,100 | 3,055 | 2,652 | 2,621 | 2,762 | 2,854 | 2,926 | 3,001 | 2,614 | 3,112 | 3,071 | 2,993 | 2,566 | 3,202 | 2,772 | 2,796 | 2,812 | 3,059 | 2,959 | 2,852 | 2,816 | 2,492 | 2,263 | 2,367 | 2,255 | 2,718 | 2,374 | 2,708 | 3,394 |
Overige vlottende activa
| 546 | 6,855 | 459 | 441 | 529 | 5,928 | 443 | 565 | 720 | 5,135 | 518 | 755 | 822 | 537 | 563 | 717 | 933 | 526 | 849 | 862 | 897 | 662 | 476 | 580 | 602 | 654 | 651 | 949 | 838 | 714 | 633 | 923 | 1,023 | 827 | 555 | 611 | 769 | 707 | 619 | 713 | 898 | 554 | 892 | 1,167 | 1,057 | 18,452 | 723 | 951 | 19,015 | 18,429 | 16,851 | 16,446 | 15,418 | 14,180 | 14,054 | 12,841 | 13,088 | 14,948 | 14,347 | 12,925 | 18,848 | 21,631 |
Totaal vlottende activa
| 72,747 | 72,237 | 68,893 | 68,292 | 67,073 | 67,168 | 63,133 | 62,776 | 66,845 | 64,711 | 59,663 | 63,153 | 63,852 | 60,073 | 57,019 | 56,384 | 57,587 | 58,025 | 54,614 | 53,129 | 51,999 | 51,332 | 50,534 | 49,989 | 50,214 | 48,567 | 46,520 | 46,778 | 46,110 | 45,478 | 44,891 | 43,560 | 42,855 | 42,371 | 41,633 | 40,416 | 38,200 | 36,968 | 36,347 | 36,596 | 35,515 | 36,640 | 35,315 | 33,963 | 32,466 | 31,088 | 28,262 | 28,236 | 30,344 | 30,560 | 28,877 | 27,995 | 27,666 | 25,569 | 23,542 | 22,192 | 22,612 | 24,995 | 23,058 | 22,177 | 27,321 | 28,671 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 16,311 | 15,615 | 15,625 | 15,094 | 14,748 | 14,135 | 15,414 | 15,427 | 15,543 | 15,405 | 15,720 | 15,803 | 15,967 | 15,851 | 15,938 | 16,019 | 15,989 | 15,946 | 16,300 | 16,493 | 16,347 | 15,816 | 16,158 | 16,108 | 15,848 | 15,813 | 15,849 | 14,082 | 14,087 | 13,836 | 13,911 | 14,032 | 14,094 | 14,123 | 14,204 | 13,952 | 13,973 | 13,967 | 14,111 | 13,706 | 12,845 | 12,263 | 12,568 | 12,564 | 12,537 | 12,010 | 11,825 | 11,961 | 11,080 | 10,793 | 11,073 | 11,021 | 11,917 | 12,359 | 12,527 | 12,683 | 12,931 | 10,383 | 10,614 | 10,914 | 11,335 | 11,632 |
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
| 863 | 907 | 900 | 957 | 916 | 917 | 963 | 1,013 | 1,035 | 1,078 | 1,086 | 1,085 | 1,009 | 1,034 | 1,075 | 1,119 | 943 | 945 | 899 | 846 | 721 | 673 | 680 | 690 | 729 | 730 | 721 | 718 | 723 | 751 | 770 | 769 | 827 | 799 | 833 | 774 | 617 | 624 | 618 | 505 | 500 | 526 | 510 | 515 | 500 | 513 | 517 | 474 | 506 | 537 | 520 | 183 | 191 | 193 | 384 | 382 | 324 | 179 | 161 | 168 | 164 | 139 |
Goodwill en immateriële activa
| 863 | 907 | 900 | 957 | 916 | 917 | 963 | 1,013 | 1,035 | 1,078 | 1,086 | 1,085 | 1,009 | 1,034 | 1,075 | 1,119 | 943 | 945 | 899 | 846 | 721 | 673 | 680 | 690 | 729 | 730 | 721 | 718 | 723 | 751 | 770 | 769 | 827 | 799 | 833 | 774 | 617 | 624 | 618 | 505 | 500 | 526 | 510 | 515 | 500 | 513 | 517 | 474 | 506 | 537 | 520 | 183 | 191 | 193 | 384 | 382 | 324 | 179 | 161 | 168 | 164 | 139 |
Langetermijnbeleggingen
| 26,082 | 30,268 | 31,082 | 22,588 | 23,193 | 21,959 | 20,795 | 22,343 | 18,521 | 21,769 | 24,184 | 23,619 | 20,082 | 20,112 | 20,196 | 19,916 | 20,372 | 15,787 | 20,044 | 17,534 | 18,484 | 16,676 | 17,839 | 17,768 | 16,167 | 14,335 | 18,559 | 13,269 | 13,577 | 11,072 | 10,393 | 9,974 | 9,174 | 9,852 | 9,899 | 9,426 | 9,685 | 8,293 | 9,407 | 9,217 | 8,431 | 7,466 | 7,816 | 7,054 | 6,654 | 5,748 | 5,005 | 4,469 | 0 | 3,893 | 0 | 0 | 0 | 3,378 | 0 | 0 | 0 | 2,103 | 0 | 0 | 1,762 | 0 |
Belastingvorderingen
| 1,614 | 690 | 2 | -22,588 | -1,244 | 663 | -20,795 | -22,343 | -1,125 | 635 | -986 | -1,117 | -20,082 | 585 | -20,196 | -19,916 | -20,372 | 548 | -20,044 | -17,534 | -18,484 | 533 | -17,839 | -17,768 | -16,167 | 334 | -18,559 | -13,269 | -13,577 | 343 | -10,393 | -9,974 | -9,174 | 314 | -9,899 | -9,426 | -9,685 | 263 | -9,407 | -9,217 | -8,431 | 273 | -7,816 | -7,054 | -6,654 | 413 | -5,005 | -4,469 | 0 | 457 | 0 | 0 | 0 | 450 | 0 | 0 | 0 | 680 | 0 | 0 | 1,333 | 0 |
Overige niet-vlottende activa
| 1,616 | 640 | 1,114 | 23,796 | 1,244 | 191 | 21,801 | 23,451 | 1,125 | 5 | 986 | 1,117 | 21,292 | 300 | 20,197 | 19,917 | 20,373 | 488 | 20,045 | 17,534 | 18,483 | 1,539 | 17,839 | 17,767 | 16,167 | 863 | 18,560 | 13,268 | 13,578 | 543 | 10,392 | 9,974 | 9,174 | 183 | 9,900 | 9,426 | 9,685 | 375 | 9,407 | 9,217 | 8,432 | 463 | 7,815 | 7,054 | 6,653 | 470 | 5,005 | 4,471 | 4,503 | 799 | 4,544 | 4,560 | 5,285 | 760 | 4,090 | 3,893 | 4,172 | 731 | 4,004 | 4,122 | 848 | 4,103 |
Totaal niet-vlottende activa
| 44,872 | 48,120 | 48,723 | 39,847 | 38,857 | 37,865 | 38,178 | 39,891 | 35,099 | 38,892 | 40,990 | 40,507 | 38,268 | 37,882 | 37,210 | 37,055 | 37,305 | 33,714 | 37,244 | 34,873 | 35,551 | 35,237 | 34,677 | 34,565 | 32,744 | 32,075 | 35,130 | 28,068 | 28,388 | 26,545 | 25,073 | 24,775 | 24,095 | 25,271 | 24,937 | 24,152 | 24,275 | 23,522 | 24,136 | 23,428 | 21,777 | 20,991 | 20,893 | 20,133 | 19,690 | 19,154 | 17,347 | 16,906 | 16,089 | 16,479 | 16,137 | 15,764 | 17,393 | 17,140 | 17,001 | 16,958 | 17,427 | 14,076 | 14,779 | 15,204 | 15,442 | 15,874 |
Totaal activa
| 117,619 | 120,357 | 117,616 | 108,140 | 105,932 | 105,035 | 101,311 | 102,668 | 101,945 | 103,609 | 100,655 | 103,662 | 102,121 | 97,958 | 94,230 | 93,439 | 94,893 | 91,743 | 91,859 | 88,004 | 87,552 | 86,573 | 85,213 | 84,556 | 82,960 | 80,646 | 81,651 | 74,849 | 74,498 | 72,026 | 69,966 | 68,337 | 66,952 | 67,647 | 66,571 | 64,570 | 62,477 | 60,495 | 60,484 | 60,027 | 57,293 | 57,636 | 56,210 | 54,097 | 52,159 | 50,248 | 45,610 | 45,142 | 46,433 | 47,039 | 45,014 | 43,759 | 45,059 | 42,709 | 40,543 | 39,150 | 40,039 | 39,071 | 37,837 | 37,381 | 42,763 | 44,545 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 16,835 | 16,778 | 17,251 | 8,584 | 8,912 | 18,210 | 10,335 | 11,346 | 11,091 | 17,914 | 9,207 | 8,325 | 8,658 | 14,317 | 7,737 | 7,297 | 8,527 | 15,245 | 9,338 | 8,932 | 8,654 | 13,476 | 8,668 | 8,267 | 8,906 | 13,978 | 9,162 | 8,624 | 9,169 | 13,342 | 8,931 | 8,392 | 12,932 | 13,310 | 14,103 | 13,266 | 11,903 | 12,106 | 12,730 | 12,416 | 12,112 | 13,025 | 13,429 | 12,587 | 12,628 | 11,287 | 10,488 | 10,459 | 11,692 | 12,192 | 11,812 | 11,068 | 11,116 | 11,950 | 9,892 | 8,848 | 9,584 | 11,799 | 9,318 | 9,000 | 14,581 | 14,659 |
Kortlopende schulden
| 66 | -15 | 66 | 66 | 66 | 66 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 43 | 66 | 88 | 111 | 118 | 126 | 300 | 260 | 150 | 140 | 140 | 140 | 200 | 190 | 250 | 260 | 290 | 290 | 102 | 90 | 90 | 90 | 45 | 0 | 350 | 100 | 1 | 54 | 56 | 59 | 59 | 378 | 378 | 378 | 406 | 511 | 348 | 398 | 369 | 469 | 384 |
Belastingschulden
| 1,320 | 2,596 | 1,019 | 1,702 | 854 | 2,611 | 690 | 1,333 | 705 | 1,855 | 719 | 1,271 | 871 | 1,453 | 624 | 1,201 | 697 | 1,999 | 610 | 1,323 | 694 | 1,959 | 854 | 1,294 | 786 | 1,771 | 683 | 926 | 399 | 1,194 | 346 | 946 | 476 | 1,264 | 594 | 987 | 467 | 1,127 | 19 | 719 | 458 | 1,802 | 957 | 1,079 | 635 | 956 | 230 | 709 | 364 | 1,122 | 480 | 738 | 589 | 785 | 252 | 354 | 203 | 384 | 0 | 299 | 992 | 444 |
Uitgestelde opbrengsten
| 1,320 | 81 | 1,019 | 1,778 | 923 | 7,515 | 774 | 1,636 | 1,164 | 7,408 | 953 | 1,499 | 1,017 | 5,983 | 707 | 1,299 | 723 | 6,958 | 634 | 1,352 | 723 | 5,947 | 911 | 1,386 | 864 | 6,104 | 784 | 1,100 | 471 | 5,641 | 590 | 1,163 | 558 | 5,213 | 700 | 1,137 | 538 | 4,761 | 19 | 719 | 458 | 5,233 | 957 | 1,079 | 0 | 4,268 | 230 | 709 | 364 | 2,366 | 480 | 738 | 589 | 1,769 | 252 | 354 | 203 | 1,347 | 0 | 299 | 1,973 | 444 |
Overige kortlopende verplichtingen
| 6,147 | 6,559 | 5,083 | 14,751 | 15,615 | 5,646 | 15,533 | 15,163 | 15,435 | 6,541 | 12,079 | 12,258 | 14,198 | 5,347 | 10,831 | 11,280 | 12,719 | 6,053 | 11,283 | 11,097 | 11,322 | 4,896 | 10,502 | 11,100 | 11,962 | 5,157 | 9,651 | 9,647 | 10,141 | 5,237 | 10,337 | 10,059 | 6,143 | 5,112 | 4,861 | 4,140 | 5,338 | 4,482 | 5,130 | 5,610 | 5,239 | 4,192 | 4,284 | 4,533 | 4,315 | 3,944 | 3,565 | 3,709 | 4,728 | 3,912 | 3,911 | 3,736 | 4,008 | 1,351 | 2,904 | 2,934 | 3,362 | 1,323 | 2,990 | 2,801 | 1,479 | 4,003 |
Totaal kortlopende verplichtingen
| 25,688 | 26,219 | 24,438 | 25,103 | 25,447 | 26,533 | 26,594 | 27,878 | 27,267 | 26,346 | 22,041 | 21,890 | 23,763 | 21,153 | 19,228 | 19,814 | 21,979 | 23,333 | 21,267 | 21,388 | 20,706 | 20,374 | 20,090 | 20,749 | 21,765 | 21,024 | 19,622 | 19,497 | 19,969 | 19,923 | 19,754 | 19,537 | 19,691 | 19,886 | 20,448 | 19,780 | 18,506 | 18,005 | 18,169 | 18,847 | 17,899 | 19,109 | 18,760 | 18,244 | 17,578 | 16,537 | 14,383 | 14,878 | 16,838 | 17,282 | 16,262 | 15,601 | 16,091 | 14,464 | 13,426 | 12,542 | 13,660 | 13,854 | 12,706 | 12,469 | 17,521 | 19,490 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 169 | 470 | 202 | 219 | 235 | 486 | 143 | 152 | 161 | 404 | 179 | 188 | 197 | 602 | 215 | 224 | 233 | 835 | 251 | 260 | 269 | 900 | 287 | 296 | 305 | 788 | 353 | 52 | 67 | 470 | 112 | 135 | 157 | 458 | 202 | 225 | 247 | 725 | 292 | 315 | 337 | 906 | 405 | 405 | 450 | 494 | 0 | 0 | 0 | 551 | 74 | 1 | 503 | 848 | 569 | 580 | 631 | 16 | 19 | 28 | 88 | 118 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 284 | 0 | 0 | 0 | 1,897 | 0 | 0 | 0 | 1,900 | 0 | 0 | 0 | 1,830 | 0 | 0 | 0 | 1,662 | 0 | 0 | 0 | 1,527 | 0 | 0 | 0 | 1,404 | 0 | 0 | 0 | 1,320 | 0 | 0 | 0 | 1,229 | 0 | 0 | 0 | 1,284 | 0 | 0 | 0 | 1,216 | 0 | 0 | 0 | 1,156 | 0 | 0 | 0 | 1,165 | 0 | 0 | 0 | 1,152 | 0 | 0 | 0 | 1,081 | 0 | 0 | 2,527 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 6,576 | 0 | 0 | 0 | 4,212 | 0 | 0 | 0 | 6,011 | 0 | 0 | 0 | 5,487 | 0 | 0 | 0 | 4,061 | 0 | 0 | 0 | 4,500 | 0 | 0 | 0 | 3,827 | 0 | 0 | 0 | 2,857 | 0 | 0 | 0 | 2,458 | 0 | 0 | 0 | 2,058 | 0 | 0 | 0 | 1,760 | 0 | 0 | 0 | 1,305 | 0 | 0 | 0 | 716 | 0 | 0 | 0 | 607 | 0 | 0 | 0 | 166 | 0 | 0 | 50 | 0 |
Overige niet-vlottende verplichtingen
| 7,915 | 2,351 | 9,867 | 7,169 | 6,911 | 397 | 6,576 | 6,941 | 7,283 | 373 | 9,061 | 8,762 | 8,017 | 305 | 7,671 | 7,485 | 7,642 | 324 | 7,712 | 6,719 | 6,889 | 333 | 6,956 | 6,878 | 6,131 | 4,142 | 7,029 | 5,430 | 5,395 | 314 | 4,389 | 4,230 | 3,938 | 2,725 | 4,315 | 4,147 | 4,274 | 2,368 | 4,458 | 4,404 | 4,020 | 2,108 | 3,731 | 3,443 | 3,503 | 1,663 | 2,865 | 2,616 | 2,443 | 372 | 2,572 | 2,420 | 2,592 | 1,440 | 2,352 | 2,229 | 2,256 | 609 | 1,850 | 1,958 | 704 | 3,283 |
Totaal niet-vlottende verplichtingen
| 8,084 | 9,397 | 10,069 | 7,388 | 7,146 | 6,992 | 6,719 | 7,093 | 7,444 | 8,688 | 9,240 | 8,950 | 8,214 | 8,224 | 7,886 | 7,709 | 7,875 | 6,882 | 7,963 | 6,979 | 7,158 | 7,260 | 7,243 | 7,174 | 6,436 | 6,334 | 7,382 | 5,482 | 5,462 | 4,961 | 4,501 | 4,365 | 4,095 | 4,412 | 4,517 | 4,372 | 4,521 | 4,377 | 4,750 | 4,719 | 4,357 | 4,230 | 4,136 | 3,848 | 3,953 | 3,313 | 2,865 | 2,616 | 2,443 | 2,804 | 2,646 | 2,421 | 3,095 | 2,895 | 2,921 | 2,809 | 2,887 | 1,872 | 1,869 | 1,986 | 3,369 | 3,401 |
Totaal passiva
| 33,772 | 35,616 | 34,507 | 32,491 | 32,593 | 33,525 | 33,313 | 34,971 | 34,711 | 35,034 | 31,281 | 30,840 | 31,977 | 29,377 | 27,114 | 27,523 | 29,854 | 30,215 | 29,230 | 28,367 | 27,864 | 27,634 | 27,333 | 27,923 | 28,201 | 27,358 | 27,004 | 24,979 | 25,431 | 24,884 | 24,255 | 23,902 | 23,786 | 24,298 | 24,965 | 24,152 | 23,027 | 22,382 | 22,919 | 23,566 | 22,256 | 23,339 | 22,896 | 22,092 | 21,531 | 19,850 | 17,248 | 17,494 | 19,281 | 20,086 | 18,908 | 18,022 | 19,186 | 17,359 | 16,347 | 15,351 | 16,547 | 15,726 | 14,575 | 14,455 | 20,890 | 22,891 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 62,423 | 0 | 0 | 0 | 55,020 | 53,734 | 53,238 | 57,193 | 0 | 1,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 | 2,146 |
Ingehouden winsten
| 77,264 | 75,308 | 73,012 | 71,302 | 69,316 | 67,627 | 64,696 | 63,391 | 61,659 | 60,328 | 59,365 | 58,297 | 57,275 | 55,940 | 54,812 | 53,484 | 52,343 | 51,371 | 50,081 | 48,834 | 47,426 | 46,410 | 45,281 | 43,896 | 42,745 | 41,412 | 40,116 | 38,856 | 37,726 | 37,034 | 36,432 | 35,506 | 34,692 | 34,007 | 32,745 | 31,912 | 30,774 | 30,042 | 29,425 | 28,489 | 27,635 | 27,072 | 26,312 | 25,516 | 24,610 | 24,155 | 23,281 | 22,949 | 22,355 | 21,800 | 21,449 | 21,167 | 20,924 | 20,690 | 20,061 | 19,817 | 19,593 | 19,486 | 19,386 | 18,965 | 18,331 | 18,042 |
Overige gereserveerde algehele resultaten
| 12,088 | 14,870 | 15,531 | 9,688 | 9,250 | 9,037 | 8,457 | 9,523 | 10,642 | 13,296 | 14,609 | 14,133 | 12,474 | -1,100 | 11,919 | 11,652 | 11,921 | 9,426 | 11,206 | 9,486 | 9,886 | 10,025 | 9,753 | 9,590 | 8,669 | 8,410 | 10,707 | 7,055 | 7,336 | 6,164 | 5,328 | 5,051 | 4,501 | 5,306 | 4,847 | 4,526 | 4,667 | 4,083 | 4,165 | 4,031 | 3,507 | 3,338 | 3,135 | 2,669 | 2,223 | 2,305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -9,415 | -9,347 | -9,322 | -9,156 | -9,039 | -8,935 | -8,935 | -8,935 | -8,785 | -8,740 | -8,273 | -3,250 | -3,250 | -5,446 | -3,746 | -3,276 | -3,275 | -3,274 | -2,904 | -2,870 | -1,787 | -1,632 | -1,282 | -928 | -711 | -561 | -228 | -2 | 32 | 32 | 32 | 34 | 4,633 | 251 | 251 | 255 | 313 | 313 | 313 | 4,346 | 3,822 | 314 | 3,450 | 314 | 2,539 | 2,789 | 1,649 | 1,300 | 1,434 | 1,797 | 1,298 | 1,261 | 1,642 | 1,385 | 849 | 745 | 683 | 660 | 639 | 809 | 453 | 470 |
Totaal eigen vermogen van aandeelhouders
| 82,083 | 82,978 | 81,368 | 73,980 | 71,673 | 69,875 | 66,364 | 66,125 | 65,662 | 67,030 | 67,847 | 71,326 | 68,645 | 67,113 | 65,131 | 64,006 | 63,135 | 59,669 | 60,529 | 57,596 | 57,671 | 56,949 | 55,899 | 54,704 | 52,849 | 51,407 | 52,741 | 48,055 | 47,240 | 45,376 | 43,938 | 42,737 | 41,471 | 41,710 | 39,989 | 38,839 | 37,900 | 36,584 | 36,049 | 34,981 | 33,603 | 32,870 | 31,908 | 30,645 | 29,295 | 29,090 | 27,076 | 26,395 | 25,935 | 25,743 | 24,893 | 24,574 | 24,712 | 24,221 | 23,056 | 22,708 | 22,422 | 22,292 | 22,171 | 21,920 | 20,930 | 20,658 |
Totaal eigen vermogen
| 83,847 | 84,737 | 83,107 | 75,649 | 73,339 | 71,510 | 67,998 | 67,697 | 67,234 | 68,575 | 69,374 | 72,822 | 70,144 | 68,581 | 67,116 | 65,916 | 65,039 | 61,528 | 62,629 | 59,637 | 59,688 | 58,939 | 57,880 | 56,633 | 54,759 | 53,288 | 54,647 | 49,870 | 49,067 | 47,142 | 45,711 | 44,435 | 43,166 | 43,349 | 41,606 | 40,418 | 39,450 | 38,113 | 37,565 | 36,461 | 35,037 | 34,297 | 33,314 | 32,005 | 30,628 | 30,398 | 28,362 | 27,648 | 27,152 | 26,953 | 26,106 | 25,737 | 25,873 | 25,350 | 24,196 | 23,799 | 23,492 | 23,345 | 23,262 | 22,926 | 21,873 | 21,654 |
Totaal passiva en aandeelhoudersvermogen
| 117,619 | 120,353 | 117,614 | 108,140 | 105,932 | 105,035 | 101,311 | 102,668 | 101,945 | 103,609 | 100,655 | 103,662 | 102,121 | 97,958 | 94,230 | 93,439 | 94,893 | 91,743 | 91,859 | 88,004 | 87,552 | 86,573 | 85,213 | 84,556 | 82,960 | 80,646 | 81,651 | 74,849 | 74,498 | 72,026 | 69,966 | 68,337 | 66,952 | 67,647 | 66,571 | 64,570 | 62,477 | 60,495 | 60,484 | 60,027 | 57,293 | 57,636 | 56,210 | 54,097 | 52,159 | 50,248 | 45,610 | 45,142 | 46,433 | 47,039 | 45,014 | 43,759 | 45,059 | 42,709 | 40,543 | 39,150 | 40,039 | 39,071 | 37,837 | 37,381 | 42,763 | 44,545 |