A&A Material Corporation
TSE:5391.T
1185 (JPY) • At close November 5, 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
| 2,168 | 2,570 | 2,775 | 2,166 | 2,559 | 2,046 | 2,220 | 1,764 | 1,572 | 2,334 | 2,400 | 1,977 | 2,250 | 2,349 | 3,032 | 3,552 | 3,634 | 1,805 | 2,990 | 2,963 | 3,466 | 3,398 | 4,075 | 5,110 | 4,582 | 3,888 | 3,959 | 4,379 | 4,088 | 4,310 | 3,863 | 3,890 | 2,990 | 3,197 | 2,901 | 3,719 | 3,296 | 3,169 | 3,023 | 2,895 | 3,147 | 3,539 | 3,107 | 3,923 | 2,997 | 3,080 | 3,274 | 2,560 | 2,412 | 2,607 | 2,477 | 2,189 | 2,367 | 2,658 | 2,954 | 2,763 | 2,181 | 2,760 | 3,026 | 2,342 | 2,307 | 3,511 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -14 | 0 | 0 | 0 | -308 | 0 | 9 | 0 | -12 | 0 | 0 | 0 | -19 | 0 | 0 | 0 | -25 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | -33 | 0 | 0 | 0 | -296 | 0 | 0 | 0 | -317 | 0 | 0 | 0 | -228 | 0 | 0 | 0 | -244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,168 | 2,570 | 2,775 | 2,166 | 2,559 | 2,046 | 2,220 | 1,764 | 1,572 | 2,334 | 2,400 | 1,977 | 2,250 | 2,349 | 3,032 | 3,552 | 3,634 | 1,805 | 2,990 | 2,963 | 3,466 | 3,398 | 4,075 | 5,110 | 4,582 | 3,888 | 3,959 | 4,379 | 4,088 | 4,310 | 3,863 | 3,890 | 2,990 | 3,197 | 2,901 | 3,719 | 3,296 | 3,169 | 3,023 | 2,895 | 3,147 | 3,539 | 3,107 | 3,923 | 2,997 | 3,080 | 3,274 | 2,560 | 2,412 | 2,607 | 2,477 | 2,189 | 2,367 | 2,658 | 2,954 | 2,763 | 2,181 | 2,760 | 3,026 | 2,342 | 2,307 | 3,511 |
Nettovorderingen
| 12,268 | 13,189 | 9,692 | 9,907 | 9,038 | 10,267 | 10,295 | 9,957 | 8,878 | 9,127 | 8,213 | 7,931 | 7,582 | 7,053 | 6,725 | 6,538 | 6,571 | 8,437 | 7,615 | 7,937 | 10,001 | 11,796 | 10,204 | 10,069 | 9,657 | 11,242 | 10,421 | 9,924 | 9,648 | 11,640 | 9,827 | 9,770 | 9,735 | 11,731 | 10,101 | 9,663 | 8,925 | 10,488 | 10,664 | 10,489 | 8,974 | 10,341 | 9,049 | 8,806 | 9,833 | 11,114 | 9,378 | 10,169 | 9,529 | 10,828 | 9,281 | 9,602 | 8,528 | 9,891 | 8,792 | 9,300 | 8,643 | 10,342 | 10,101 | 10,590 | 12,039 | 10,454 |
Voorraad
| 3,471 | 3,249 | 3,278 | 3,513 | 3,611 | 3,218 | 3,157 | 3,068 | 3,053 | 2,794 | 2,888 | 3,121 | 3,192 | 7,096 | 9,096 | 7,562 | 8,809 | 7,708 | 10,044 | 8,241 | 9,039 | 7,679 | 9,477 | 8,073 | 8,495 | 7,557 | 9,935 | 8,385 | 8,236 | 7,125 | 9,145 | 7,932 | 9,467 | 7,881 | 9,962 | 7,334 | 8,506 | 6,545 | 9,289 | 7,696 | 8,971 | 6,739 | 8,934 | 7,859 | 8,545 | 7,125 | 9,144 | 7,226 | 8,321 | 6,790 | 9,184 | 7,316 | 8,074 | 5,695 | 7,775 | 7,161 | 8,326 | 6,770 | 9,712 | 9,046 | 9,749 | 13,276 |
Overige vlottende activa
| 1,791 | 1,279 | 4,602 | 4,107 | 3,132 | 3,475 | 3,825 | 3,178 | 3,240 | 2,896 | 2,976 | 2,371 | 2,654 | 3,041 | 3,332 | 2,804 | 3,069 | 3,613 | 3,311 | 2,654 | 547 | 702 | 699 | 557 | 638 | 636 | 680 | 511 | 497 | 409 | 553 | 492 | 635 | 429 | 567 | 448 | 538 | 474 | 432 | 449 | 591 | 633 | 423 | 396 | 430 | 428 | 914 | 927 | 1,171 | 1,145 | 1,332 | 992 | 1,154 | 900 | 1,099 | 1,012 | 1,295 | 1,304 | 1,407 | 1,185 | 1,835 | 1,408 |
Totaal vlottende activa
| 19,698 | 20,287 | 20,347 | 19,693 | 18,340 | 19,006 | 19,497 | 17,967 | 16,743 | 17,151 | 16,477 | 15,400 | 15,678 | 19,539 | 22,185 | 20,456 | 22,083 | 21,563 | 23,960 | 21,795 | 23,053 | 23,575 | 24,455 | 23,809 | 23,372 | 23,323 | 24,995 | 23,199 | 22,469 | 23,484 | 23,388 | 22,084 | 22,827 | 23,238 | 23,531 | 21,164 | 21,265 | 20,676 | 23,408 | 21,529 | 21,683 | 21,252 | 21,513 | 20,984 | 21,805 | 21,747 | 22,710 | 20,882 | 21,433 | 21,370 | 22,274 | 20,099 | 20,123 | 19,144 | 20,620 | 20,236 | 20,445 | 21,176 | 24,246 | 23,163 | 25,930 | 28,649 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 18,603 | 18,067 | 17,621 | 17,674 | 17,308 | 17,821 | 17,710 | 17,678 | 17,620 | 17,671 | 17,522 | 17,342 | 17,509 | 17,457 | 17,193 | 17,160 | 16,987 | 16,802 | 16,742 | 16,594 | 16,797 | 16,629 | 16,743 | 16,902 | 16,837 | 16,754 | 16,800 | 16,869 | 16,842 | 16,881 | 17,210 | 17,275 | 17,343 | 17,422 | 17,699 | 17,909 | 19,084 | 19,003 | 19,001 | 19,443 | 19,532 | 20,244 | 20,282 | 20,454 | 20,752 | 20,844 | 21,069 | 21,201 | 21,254 | 21,437 | 22,900 | 22,596 | 22,977 | 23,216 | 23,437 | 23,637 | 24,699 | 24,587 | 24,819 | 25,040 | 25,839 | 26,044 |
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 | 182 | 191 | 201 | 210 | 220 | 230 | 239 | 249 | 258 | 268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 491 | 481 | 485 | 484 | 453 | 441 | 465 | 452 | 431 | 418 | 280 | 255 | 55 | 52 | 42 | 39 | 38 | 34 | 25 | 22 | 23 | 25 | 27 | 29 | 29 | 32 | 33 | 36 | 37 | 39 | 41 | 44 | 45 | 47 | 46 | 48 | 51 | 50 | 35 | 36 | 37 | 23 | 21 | 24 | 28 | 31 | 55 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 491 | 481 | 485 | 484 | 453 | 441 | 465 | 452 | 431 | 418 | 280 | 255 | 55 | 52 | 42 | 39 | 38 | 34 | 25 | 22 | 23 | 25 | 27 | 29 | 29 | 32 | 33 | 36 | 37 | 39 | 41 | 44 | 45 | 47 | 46 | 48 | 51 | 50 | 217 | 227 | 238 | 233 | 241 | 254 | 267 | 280 | 313 | 342 | 93 | 111 | 200 | 243 | 286 | 324 | 367 | 411 | 454 | 497 | 541 | 584 | 665 | 661 |
Langetermijnbeleggingen
| 1,392 | 712 | 969 | 963 | 969 | 506 | 969 | 943 | 965 | 789 | 1,085 | 1,130 | 1,130 | 670 | 1,086 | 1,065 | 1,077 | 521 | 1,107 | 1,073 | 1,082 | 684 | 1,444 | 1,545 | 1,529 | 774 | 1,120 | 1,064 | 1,045 | 708 | 978 | 895 | 854 | 863 | 1,181 | 1,125 | 1,257 | 1,134 | 1,064 | 1,047 | 1,054 | 978 | 1,096 | 1,056 | 1,005 | 926 | 940 | 992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 139 | -969 | -963 | 18,732 | 136 | -969 | -943 | 19,018 | 189 | 18,888 | 18,729 | -1,130 | 157 | -1,086 | -1,065 | -1,077 | 186 | -1,107 | -1,073 | -1,082 | 210 | -1,444 | -1,545 | -1,529 | 56 | -1,120 | -1,064 | -1,045 | 69 | -978 | -895 | -854 | -863 | -1,181 | -1,125 | -1,257 | -1,134 | -1,064 | -1,047 | -1,054 | -978 | -1,096 | -1,056 | -1,005 | -926 | -940 | -992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2 | 266 | 969 | 963 | -18,732 | 266 | 969 | 943 | -19,018 | 10 | -18,888 | -18,729 | 1,130 | 325 | 1,086 | 1,065 | 1,077 | 359 | 1,107 | 1,073 | 1,085 | 218 | 1,446 | 1,546 | 1,530 | 239 | 1,120 | 1,065 | 1,046 | 270 | 979 | 896 | 855 | 905 | 1,183 | 1,127 | 1,259 | 1,180 | 1,065 | 1,050 | 1,055 | 1,028 | 1,098 | 1,057 | 1,007 | 982 | 942 | 994 | 1,471 | 1,521 | 1,444 | 1,591 | 1,526 | 1,519 | 1,462 | 1,432 | 1,478 | 1,610 | 1,594 | 1,668 | 1,662 | 1,680 |
Totaal niet-vlottende activa
| 20,488 | 19,665 | 19,075 | 19,121 | 18,730 | 19,170 | 19,144 | 19,073 | 19,016 | 19,077 | 18,887 | 18,727 | 18,694 | 18,661 | 18,321 | 18,264 | 18,102 | 17,902 | 17,874 | 17,689 | 17,905 | 17,766 | 18,216 | 18,477 | 18,396 | 17,855 | 17,953 | 17,970 | 17,925 | 17,967 | 18,230 | 18,215 | 18,243 | 18,374 | 18,928 | 19,084 | 20,394 | 20,233 | 20,283 | 20,720 | 20,825 | 21,505 | 21,621 | 21,765 | 22,026 | 22,106 | 22,324 | 22,537 | 22,818 | 23,069 | 24,544 | 24,430 | 24,789 | 25,059 | 25,266 | 25,480 | 26,631 | 26,694 | 26,954 | 27,292 | 28,166 | 28,385 |
Totaal activa
| 40,186 | 39,952 | 39,426 | 38,817 | 37,074 | 38,179 | 38,643 | 37,042 | 35,763 | 36,231 | 35,366 | 34,130 | 34,374 | 38,203 | 40,511 | 38,723 | 40,189 | 39,468 | 41,838 | 39,487 | 40,959 | 41,345 | 42,672 | 42,286 | 41,768 | 41,180 | 42,948 | 41,169 | 40,395 | 41,452 | 41,618 | 40,299 | 41,071 | 41,612 | 42,459 | 40,248 | 41,659 | 40,909 | 43,691 | 42,249 | 42,508 | 42,757 | 43,134 | 42,749 | 43,831 | 43,853 | 45,034 | 43,419 | 44,251 | 44,439 | 46,818 | 44,529 | 44,912 | 44,203 | 45,886 | 45,716 | 47,076 | 47,870 | 51,200 | 50,455 | 54,096 | 57,034 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5,692 | 5,570 | 5,340 | 5,190 | 4,712 | 4,813 | 5,548 | 4,980 | 4,554 | 4,366 | 4,553 | 3,873 | 4,134 | 4,202 | 4,584 | 3,949 | 4,675 | 5,435 | 6,120 | 4,943 | 6,283 | 6,679 | 6,130 | 5,562 | 5,755 | 5,743 | 6,083 | 5,902 | 5,182 | 5,385 | 5,503 | 4,654 | 5,218 | 5,553 | 5,803 | 5,161 | 5,346 | 5,258 | 6,299 | 5,674 | 5,160 | 4,931 | 5,133 | 4,535 | 5,282 | 5,730 | 5,640 | 5,444 | 5,551 | 5,726 | 5,614 | 4,872 | 4,768 | 4,624 | 5,370 | 4,669 | 5,227 | 6,090 | 7,325 | 5,890 | 7,606 | 9,131 |
Kortlopende schulden
| 5,139 | 4,481 | 5,966 | 5,422 | 5,211 | 7,061 | 7,566 | 6,411 | 5,876 | 5,891 | 6,601 | 5,507 | 5,552 | 5,742 | 7,131 | 6,645 | 6,376 | 4,302 | 5,484 | 5,063 | 5,704 | 5,981 | 6,725 | 7,398 | 7,116 | 6,521 | 7,088 | 6,387 | 6,732 | 6,956 | 8,136 | 7,916 | 7,791 | 7,751 | 9,136 | 9,747 | 9,855 | 9,025 | 10,705 | 10,419 | 10,906 | 10,605 | 12,900 | 12,618 | 12,294 | 11,595 | 14,162 | 13,769 | 12,820 | 12,306 | 15,383 | 13,892 | 12,809 | 12,832 | 13,205 | 13,017 | 11,211 | 11,940 | 13,168 | 13,164 | 11,776 | 14,418 |
Belastingschulden
| 407 | 1,111 | 849 | 756 | 457 | 78 | 181 | 266 | 39 | 184 | 41 | 122 | 26 | 56 | 14 | 140 | 172 | 798 | 462 | 589 | 190 | 390 | 384 | 421 | 183 | 511 | 285 | 296 | 159 | 213 | 53 | 265 | 36 | 604 | 346 | 351 | 26 | 77 | 54 | 100 | 37 | 136 | 69 | 104 | 72 | 161 | 81 | 70 | 58 | 117 | 73 | 71 | 56 | 139 | 120 | 103 | 84 | 119 | 94 | 92 | 148 | 225 |
Uitgestelde opbrengsten
| 407 | 323 | 1,101 | 1,187 | 696 | 2,382 | 468 | 698 | 281 | 2,630 | 296 | 587 | 287 | 4,841 | 4,364 | 3,423 | 4,286 | 6,731 | 5,465 | 4,592 | 4,663 | 5,701 | 5,108 | 4,353 | 4,094 | 5,436 | 5,316 | 3,957 | 3,206 | 4,546 | 3,571 | 3,507 | 4,110 | 5,220 | 4,115 | 2,368 | 2,695 | 3,551 | 3,928 | 2,908 | 3,186 | 4,217 | 3,605 | 2,986 | 3,075 | 3,706 | 3,439 | 1,924 | 2,041 | 3,297 | 2,620 | 1,759 | 1,997 | 2,558 | 2,054 | 1,285 | 2,115 | 2,821 | 3,600 | 3,124 | 5,673 | 4,729 |
Overige kortlopende verplichtingen
| 3,840 | 4,554 | 2,748 | 2,809 | 2,719 | 1,071 | 2,744 | 2,513 | 2,837 | 914 | 1,847 | 2,062 | 2,352 | 874 | 2,325 | 2,442 | 2,625 | 860 | 2,408 | 2,416 | 2,218 | 684 | 2,028 | 2,247 | 2,193 | 487 | 1,800 | 1,951 | 2,073 | 695 | 1,959 | 1,947 | 1,953 | 288 | 2,082 | 2,146 | 2,314 | 720 | 1,940 | 2,336 | 2,056 | 535 | 1,599 | 1,721 | 1,904 | 589 | 1,871 | 2,069 | 2,373 | 598 | 1,938 | 2,494 | 2,679 | 445 | 2,937 | 2,990 | 3,920 | 510 | 2,232 | 3,121 | 713 | 3,476 |
Totaal kortlopende verplichtingen
| 15,078 | 14,928 | 15,155 | 14,608 | 13,338 | 15,327 | 16,326 | 14,602 | 13,548 | 13,801 | 13,297 | 12,029 | 12,325 | 15,659 | 18,404 | 16,459 | 17,962 | 17,328 | 19,477 | 17,014 | 18,868 | 19,045 | 19,991 | 19,560 | 19,158 | 18,187 | 20,287 | 18,197 | 17,193 | 17,582 | 19,169 | 18,024 | 19,072 | 18,812 | 21,136 | 19,422 | 20,210 | 18,554 | 22,872 | 21,337 | 21,308 | 20,288 | 23,237 | 21,860 | 22,555 | 21,620 | 25,112 | 23,206 | 22,785 | 21,927 | 25,555 | 23,017 | 22,253 | 20,459 | 23,566 | 21,961 | 22,473 | 21,361 | 26,325 | 25,299 | 25,768 | 31,754 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 135 | 5 | 16 | 39 | 208 | 72 | 89 | 100 | 294 | 138 | 0 | 10 | 28 | 94 | 228 | 420 | 646 | 1,233 | 1,564 | 1,927 | 2,334 | 2,681 | 3,058 | 3,466 | 3,977 | 4,167 | 4,736 | 5,346 | 6,104 | 5,398 | 5,660 | 5,841 | 6,754 | 4,892 | 4,663 | 5,243 | 6,461 | 4,715 | 5,239 | 5,938 | 7,622 | 4,714 | 5,755 | 6,361 | 7,847 | 4,858 | 5,422 | 6,693 | 7,969 | 6,202 | 6,418 | 7,631 | 9,059 | 7,668 | 8,248 | 9,427 | 9,415 | 8,219 | 8,104 | 10,227 | 7,410 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 2,739 | 2,765 | 2,805 | 2,796 | 3,253 | 3,304 | 3,417 | 3,403 | 3,869 | 0 | 4,043 | 4,296 | 4,499 | 4,589 | 4,271 | 4,296 | 4,200 | 4,174 | 4,216 | 4,302 | 4,322 | 4,336 | 4,287 | 4,312 | 4,345 | 4,357 | 4,212 | 4,237 | 4,245 | 4,311 | 4,371 | 4,433 | 3,928 | 3,958 | 4,001 | 4,089 | 4,162 | 4,222 | 4,254 | 4,100 | 3,177 | 3,098 | 3,010 | 3,064 | 2,835 | 2,734 | 2,667 | 2,763 | 2,720 | 2,645 | 2,546 | 2,482 | 2,378 | 2,738 | 2,919 | 3,031 | 0 | 0 | 3,347 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,372 | 2,354 | 153 | 153 | 153 | 2,369 | 207 | 207 | 207 | 2,206 | 207 | 207 | 207 | 2,306 | 207 | 207 | 207 | 2,153 | 223 | 223 | 223 | 2,253 | 3,036 | 3,057 | 3,060 | 3,061 | 3,063 | 3,068 | 3,068 | 3,068 | 3,068 | 3,068 | 3,068 | 3,113 | 3,163 | 3,163 | 3,581 | 3,688 | 3,631 | 3,639 | 3,644 | 3,743 | 3,644 | 3,644 | 3,654 | 3,731 | 3,654 | 3,654 | 3,659 | 3,705 | 4,053 | 4,443 | 4,469 | 4,537 | 4,480 | 4,480 | 4,764 | 4,834 | 0 | 0 | 4,805 | 0 |
Overige niet-vlottende verplichtingen
| 3,796 | 3,598 | 3,227 | 3,253 | 3,302 | 978 | 2,964 | 2,963 | 2,982 | 851 | 2,963 | 6,939 | 2,953 | 821 | 2,805 | 2,802 | 2,797 | 808 | 2,820 | 2,828 | 2,837 | 689 | 741 | 747 | 756 | 730 | 801 | 811 | 820 | 704 | 910 | 876 | 870 | 665 | 956 | 924 | 1,002 | 619 | 1,084 | 1,083 | 1,094 | 595 | 1,176 | 1,193 | 1,206 | 605 | 1,284 | 1,290 | 1,326 | 621 | 1,291 | 1,345 | 1,391 | 700 | 1,479 | 1,492 | 1,013 | 865 | 9,033 | 8,996 | 871 | 8,765 |
Totaal niet-vlottende verplichtingen
| 6,168 | 6,087 | 6,124 | 6,187 | 6,299 | 6,351 | 6,496 | 6,563 | 6,706 | 6,754 | 7,177 | 7,146 | 7,213 | 7,451 | 7,605 | 7,826 | 7,695 | 7,903 | 8,476 | 8,789 | 9,203 | 9,578 | 10,780 | 11,198 | 11,569 | 12,080 | 12,376 | 12,972 | 13,446 | 14,113 | 13,621 | 13,915 | 14,150 | 14,965 | 12,939 | 12,708 | 13,827 | 14,857 | 13,592 | 14,183 | 14,930 | 16,060 | 12,711 | 13,690 | 14,231 | 15,247 | 12,631 | 13,100 | 14,345 | 15,058 | 14,266 | 14,851 | 16,037 | 16,778 | 16,005 | 16,958 | 18,123 | 18,145 | 17,252 | 17,100 | 19,250 | 16,175 |
Totaal passiva
| 15,078 | 21,015 | 21,279 | 20,795 | 19,637 | 21,678 | 22,822 | 21,165 | 20,254 | 20,555 | 20,474 | 19,175 | 19,538 | 23,110 | 26,009 | 24,285 | 25,657 | 25,231 | 27,953 | 25,803 | 28,071 | 28,623 | 30,771 | 30,758 | 30,727 | 30,267 | 32,663 | 31,169 | 30,639 | 31,695 | 32,790 | 31,939 | 33,222 | 33,777 | 34,075 | 32,130 | 34,037 | 33,411 | 36,464 | 35,520 | 36,238 | 36,348 | 35,948 | 35,550 | 36,786 | 36,867 | 37,743 | 36,306 | 37,130 | 36,985 | 39,821 | 37,868 | 38,290 | 37,237 | 39,571 | 38,919 | 40,596 | 39,506 | 43,577 | 42,399 | 45,018 | 47,929 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 17,416 | 21 | 62 | 198 | 15,724 | 15,938 | 15,122 | 15,177 | 247 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 80 | 114 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 | 3,889 |
Ingehouden winsten
| 14,689 | 14,751 | 13,985 | 13,880 | 13,335 | 12,318 | 11,679 | 11,872 | 11,521 | 11,735 | 10,918 | 10,973 | 10,904 | 11,126 | 10,713 | 10,682 | 10,815 | 10,546 | 10,015 | 9,847 | 9,033 | 8,866 | 8,190 | 7,644 | 7,204 | 7,116 | 6,462 | 6,178 | 5,863 | 5,893 | 4,947 | 4,569 | 4,092 | 4,065 | 3,977 | 3,724 | 3,153 | 3,072 | 3,045 | 2,681 | 2,297 | 2,579 | 2,510 | 2,490 | 2,362 | 2,360 | 2,740 | 2,635 | 2,637 | 2,933 | 2,540 | 2,230 | 2,077 | 2,358 | 1,828 | 2,347 | 1,863 | 3,645 | 3,057 | 3,541 | 4,640 | 4,783 |
Overige gereserveerde algehele resultaten
| 502 | 86 | 68 | 47 | 21 | -21 | -62 | -198 | -215 | -262 | -230 | -222 | -247 | 3,709 | 80 | 46 | 14 | -12 | 167 | 132 | 157 | 158 | 13 | 186 | 139 | 97 | 123 | 73 | 21 | -6 | 9 | -80 | -114 | -101 | 534 | 520 | 597 | 553 | 309 | 174 | 100 | -43 | 802 | 834 | 808 | 751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -144 | 206 | 205 | 206 | -17,224 | 294 | 253 | 116 | -15,410 | -15,624 | -14,807 | -14,862 | 43 | -3,631 | -180 | -179 | -186 | -198 | -186 | -184 | -191 | -191 | -191 | -191 | -191 | -189 | -189 | -140 | -17 | -25 | -17 | -98 | -132 | -119 | -16 | -15 | -17 | -16 | -16 | -15 | -16 | -59 | -15 | -14 | -14 | -14 | 662 | 589 | 595 | 632 | 568 | 542 | 656 | 719 | 598 | 561 | 728 | 830 | 677 | 626 | 549 | 433 |
Totaal eigen vermogen van aandeelhouders
| 18,936 | 18,932 | 18,147 | 18,022 | 17,437 | 16,501 | 15,821 | 15,877 | 15,509 | 15,676 | 14,892 | 14,955 | 14,836 | 15,093 | 14,502 | 14,438 | 14,532 | 14,237 | 13,885 | 13,684 | 12,888 | 12,722 | 11,901 | 11,528 | 11,041 | 10,913 | 10,285 | 10,000 | 9,756 | 9,757 | 8,828 | 8,360 | 7,849 | 7,835 | 8,384 | 8,118 | 7,622 | 7,498 | 7,227 | 6,729 | 6,270 | 6,409 | 7,186 | 7,199 | 7,045 | 6,986 | 7,291 | 7,113 | 7,121 | 7,454 | 6,997 | 6,661 | 6,622 | 6,966 | 6,315 | 6,797 | 6,480 | 8,364 | 7,623 | 8,056 | 9,078 | 9,105 |
Totaal eigen vermogen
| 18,936 | 18,932 | 18,147 | 18,022 | 17,437 | 16,501 | 15,821 | 15,877 | 15,509 | 15,676 | 14,892 | 14,955 | 14,836 | 15,093 | 14,502 | 14,438 | 14,532 | 14,237 | 13,885 | 13,684 | 12,888 | 12,722 | 11,901 | 11,528 | 11,041 | 10,913 | 10,285 | 10,000 | 9,756 | 9,757 | 8,828 | 8,360 | 7,849 | 7,835 | 8,384 | 8,118 | 7,622 | 7,498 | 7,227 | 6,729 | 6,270 | 6,409 | 7,186 | 7,199 | 7,045 | 6,986 | 7,291 | 7,113 | 7,121 | 7,454 | 6,997 | 6,661 | 6,622 | 6,966 | 6,315 | 6,797 | 6,480 | 8,364 | 7,623 | 8,056 | 9,078 | 9,105 |
Totaal passiva en aandeelhoudersvermogen
| 34,014 | 39,947 | 39,426 | 38,817 | 37,074 | 38,179 | 38,643 | 37,042 | 35,763 | 36,231 | 35,366 | 34,130 | 34,374 | 38,203 | 40,511 | 38,723 | 40,189 | 39,468 | 41,838 | 39,487 | 40,959 | 41,345 | 42,672 | 42,286 | 41,768 | 41,180 | 42,948 | 41,169 | 40,395 | 41,452 | 41,618 | 40,299 | 41,071 | 41,612 | 42,459 | 40,248 | 41,659 | 40,909 | 43,691 | 42,249 | 42,508 | 42,757 | 43,134 | 42,749 | 43,831 | 43,853 | 45,034 | 43,419 | 44,251 | 44,439 | 46,818 | 44,529 | 44,912 | 44,203 | 45,886 | 45,716 | 47,076 | 47,870 | 51,200 | 50,455 | 54,096 | 57,034 |