Tsudakoma Corp.
TSE:6217.T
361 (JPY) • At close November 13, 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 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
| 4,529 | 4,365 | 3,196 | 2,544 | 2,861 | 3,135 | 3,503 | 3,520 | 2,837 | 3,393 | 3,876 | 5,001 | 3,721 | 5,080 | 5,292 | 6,990 | 7,223 | 6,496 | 5,721 | 7,308 | 7,866 | 8,164 | 5,807 | 7,420 | 7,628 | 8,658 | 6,551 | 6,503 | 6,727 | 7,542 | 6,950 | 6,924 | 8,411 | 9,409 | 9,875 | 9,021 | 9,700 | 8,807 | 6,349 | 8,024 | 9,526 | 8,881 | 9,098 | 7,816 | 8,162 | 8,451 | 8,953 | 10,299 | 9,925 | 10,103 | 10,247 | 11,398 | 12,471 | 11,776 | 12,421 | 13,086 | 13,124 | 14,858 | 14,239 | 15,520 | 16,643 | 18,415 | 16,088 |
Kortetermijnbeleggingen
| 0 | 30 | 0 | 30 | -1,743 | -1,683 | 0 | 130 | 0 | 130 | 0 | -671 | 0 | 130 | 0 | -78 | 0 | 0 | 0 | -24 | 0 | 0 | 0 | -21 | -384 | -382 | -371 | -22 | -368 | -361 | -381 | -13 | -377 | -379 | -339 | -12 | -338 | -318 | -322 | -3 | -311 | -309 | -299 | -226 | -226 | -227 | -236 | -174 | 0 | 0 | 0 | 0 | 0 | 0 | 203 | 203 | 203 | 203 | 203 | 202 | 232 | 232 | 232 |
Liquide middelen en kortetermijnbeleggingen
| 4,529 | 4,395 | 3,196 | 2,574 | 2,861 | 3,135 | 3,503 | 3,520 | 2,837 | 3,393 | 3,876 | 5,001 | 3,721 | 5,080 | 5,292 | 6,990 | 7,223 | 6,496 | 5,721 | 7,308 | 7,866 | 8,164 | 5,807 | 7,420 | 7,628 | 8,658 | 6,551 | 6,503 | 6,727 | 7,542 | 6,950 | 6,924 | 8,411 | 9,409 | 9,875 | 9,021 | 9,700 | 8,807 | 6,349 | 8,024 | 9,526 | 8,881 | 9,098 | 7,816 | 8,162 | 8,451 | 8,953 | 10,299 | 9,925 | 10,103 | 10,247 | 11,398 | 12,471 | 11,776 | 12,624 | 13,289 | 13,327 | 15,061 | 14,442 | 15,722 | 16,875 | 18,647 | 16,320 |
Nettovorderingen
| 4,292 | 6,473 | 5,390 | 8,052 | 6,017 | 7,554 | 5,977 | 7,266 | 6,015 | 7,576 | 5,503 | 7,677 | 6,804 | 6,439 | 5,474 | 4,543 | 6,111 | 7,102 | 8,216 | 8,336 | 9,556 | 10,369 | 12,213 | 11,719 | 10,546 | 10,480 | 10,474 | 12,231 | 11,143 | 9,043 | 8,007 | 10,281 | 8,408 | 8,867 | 9,476 | 9,476 | 8,501 | 10,800 | 11,060 | 9,741 | 7,546 | 11,056 | 10,959 | 16,014 | 13,966 | 10,873 | 6,183 | 7,110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 9,669 | 8,136 | 8,762 | 8,562 | 10,421 | 9,220 | 10,667 | 10,171 | 9,547 | 7,610 | 8,932 | 6,238 | 6,733 | 6,323 | 6,712 | 6,164 | 7,100 | 6,604 | 6,473 | 5,779 | 6,570 | 6,665 | 6,807 | 6,536 | 6,463 | 5,545 | 6,040 | 5,573 | 6,177 | 5,533 | 5,826 | 5,370 | 5,562 | 4,716 | 5,490 | 5,487 | 5,669 | 5,783 | 6,006 | 5,142 | 5,281 | 4,974 | 5,107 | 4,948 | 5,260 | 5,133 | 4,423 | 3,696 | 3,646 | 4,325 | 3,988 | 4,018 | 4,425 | 3,826 | 3,962 | 3,887 | 3,905 | 3,396 | 3,426 | 2,989 | 3,263 | 2,903 | 3,405 |
Overige vlottende activa
| 530 | 857 | 563 | 605 | 706 | 681 | 667 | 691 | 1,248 | 799 | 580 | 1,386 | 1,086 | 788 | 822 | 1,113 | 913 | 633 | 470 | 1,235 | 1,186 | 922 | 654 | 1,628 | 1,189 | 943 | 671 | 1,358 | 1,133 | 727 | 462 | 1,216 | 1,024 | 745 | 563 | 968 | 801 | 558 | 436 | 391 | 392 | 456 | 476 | 408 | 463 | 433 | 447 | 296 | 289 | 322 | 312 | 193 | 231 | 132 | 109 | 140 | 130 | 151 | 186 | 316 | 307 | 279 | 483 |
Totaal vlottende activa
| 19,020 | 19,861 | 17,911 | 19,793 | 20,005 | 20,590 | 20,814 | 21,648 | 19,647 | 19,378 | 18,891 | 20,302 | 18,344 | 18,630 | 18,300 | 18,810 | 21,347 | 20,835 | 20,880 | 22,658 | 25,178 | 26,120 | 25,481 | 27,303 | 25,826 | 25,626 | 23,736 | 25,665 | 25,180 | 22,845 | 21,245 | 23,791 | 23,405 | 23,737 | 25,404 | 24,952 | 24,671 | 25,948 | 23,851 | 23,298 | 22,745 | 25,367 | 25,640 | 29,186 | 27,851 | 24,890 | 20,006 | 21,401 | 24,202 | 23,571 | 25,927 | 26,548 | 26,137 | 27,168 | 27,099 | 27,617 | 25,750 | 26,301 | 24,948 | 24,636 | 23,794 | 25,060 | 24,685 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 7,446 | 7,570 | 7,653 | 7,779 | 7,958 | 8,128 | 8,253 | 8,396 | 8,596 | 8,779 | 8,871 | 9,001 | 9,134 | 9,543 | 9,495 | 9,630 | 9,665 | 9,726 | 9,504 | 9,521 | 9,574 | 9,594 | 9,465 | 9,321 | 9,297 | 9,479 | 9,453 | 9,520 | 9,564 | 9,649 | 9,423 | 9,396 | 9,269 | 9,363 | 9,316 | 9,474 | 9,741 | 9,893 | 9,930 | 10,065 | 10,288 | 10,465 | 10,296 | 10,381 | 10,494 | 10,678 | 10,650 | 10,813 | 10,921 | 10,933 | 10,935 | 10,974 | 11,096 | 10,610 | 10,272 | 10,386 | 10,500 | 10,688 | 10,629 | 10,881 | 11,177 | 11,837 | 12,051 |
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 | 0 |
Immateriële activa
| 185 | 216 | 258 | 302 | 347 | 390 | 423 | 468 | 487 | 532 | 576 | 612 | 635 | 664 | 687 | 702 | 702 | 580 | 587 | 577 | 413 | 292 | 197 | 196 | 179 | 128 | 131 | 135 | 107 | 111 | 113 | 80 | 80 | 74 | 73 | 55 | 54 | 54 | 52 | 53 | 54 | 50 | 50 | 54 | 56 | 61 | 63 | 62 | 65 | 69 | 67 | 73 | 78 | 83 | 86 | 87 | 90 | 90 | 96 | 92 | 95 | 53 | 58 |
Goodwill en immateriële activa
| 185 | 216 | 258 | 302 | 347 | 390 | 423 | 468 | 487 | 532 | 576 | 612 | 635 | 664 | 687 | 702 | 702 | 580 | 587 | 577 | 413 | 292 | 197 | 196 | 179 | 128 | 131 | 135 | 107 | 111 | 113 | 80 | 80 | 74 | 73 | 55 | 54 | 54 | 52 | 53 | 54 | 50 | 50 | 54 | 56 | 61 | 63 | 62 | 65 | 69 | 67 | 73 | 78 | 83 | 86 | 87 | 90 | 90 | 96 | 92 | 95 | 53 | 58 |
Langetermijnbeleggingen
| 532 | 701 | 996 | 917 | 2,913 | 2,766 | 1,087 | 1,102 | 1,202 | 1,180 | 1,332 | 1,996 | 1,618 | 1,639 | 1,750 | 1,922 | 1,740 | 2,225 | 2,057 | 2,291 | 1,862 | 2,015 | 2,199 | 2,426 | 2,883 | 2,922 | 3,049 | 2,689 | 3,196 | 2,980 | 3,153 | 2,555 | 2,625 | 2,762 | 2,729 | 3,000 | 3,455 | 3,595 | 3,438 | 2,830 | 3,001 | 2,909 | 2,875 | 2,813 | 2,651 | 2,640 | 2,657 | 1,977 | 0 | 0 | 0 | 0 | 0 | 0 | 1,561 | 1,361 | 1,246 | 1,288 | 1,329 | 1,369 | 1,536 | 1,321 | 1,084 |
Belastingvorderingen
| 13 | 17 | 14 | 17 | 15 | 16 | 14 | 14 | 11 | 11 | 13 | 12 | 15 | 18 | 18 | 17 | 16 | 17 | 17 | 17 | 144 | 178 | 126 | 10 | -2,883 | -2,922 | -3,049 | 8 | -3,196 | -2,980 | -3,153 | 1 | -2,625 | -2,762 | -2,729 | 13 | -3,455 | -3,595 | -3,438 | 8 | -3,001 | -2,909 | -2,875 | -2,813 | -2,651 | -2,640 | -2,657 | -1,977 | 0 | 0 | 0 | 0 | 0 | 0 | 203 | 203 | 203 | 203 | 203 | 202 | 232 | 232 | 232 |
Overige niet-vlottende activa
| 2,645 | 2,616 | 2,587 | 2,526 | 342 | 355 | 2,008 | 1,947 | 1,256 | 996 | 1,138 | 398 | 673 | 607 | 535 | 391 | 408 | 409 | 408 | 386 | 407 | 408 | 371 | 348 | 2,884 | 2,923 | 3,049 | 341 | 3,197 | 2,981 | 3,154 | 356 | 2,626 | 2,764 | 2,729 | 316 | 3,457 | 3,596 | 3,439 | 303 | 3,002 | 2,910 | 2,876 | 2,814 | 2,652 | 2,640 | 2,658 | 1,978 | 1,989 | 1,980 | 1,783 | 1,666 | 1,714 | 1,724 | 142 | 142 | 142 | 141 | 141 | 141 | 78 | 77 | 77 |
Totaal niet-vlottende activa
| 10,821 | 11,120 | 11,508 | 11,541 | 11,575 | 11,655 | 11,785 | 11,927 | 11,552 | 11,498 | 11,930 | 12,019 | 12,075 | 12,471 | 12,485 | 12,662 | 12,531 | 12,957 | 12,573 | 12,792 | 12,400 | 12,487 | 12,358 | 12,301 | 12,360 | 12,530 | 12,633 | 12,693 | 12,868 | 12,741 | 12,690 | 12,388 | 11,975 | 12,201 | 12,118 | 12,858 | 13,252 | 13,543 | 13,421 | 13,259 | 13,344 | 13,425 | 13,222 | 13,249 | 13,202 | 13,379 | 13,371 | 12,853 | 12,975 | 12,982 | 12,785 | 12,713 | 12,888 | 12,417 | 12,264 | 12,179 | 12,181 | 12,410 | 12,398 | 12,685 | 13,118 | 13,520 | 13,502 |
Totaal activa
| 29,841 | 30,981 | 29,419 | 31,334 | 31,583 | 32,247 | 32,602 | 33,578 | 31,201 | 30,879 | 30,823 | 32,325 | 30,421 | 31,102 | 30,787 | 31,473 | 33,881 | 33,794 | 33,455 | 35,452 | 37,580 | 38,610 | 37,840 | 39,606 | 38,187 | 38,155 | 36,370 | 38,358 | 38,049 | 35,587 | 33,935 | 36,179 | 35,380 | 35,938 | 37,522 | 37,810 | 37,923 | 39,491 | 37,272 | 36,557 | 36,089 | 38,792 | 38,862 | 42,435 | 41,053 | 38,269 | 33,377 | 34,254 | 37,177 | 36,553 | 38,712 | 39,261 | 39,025 | 39,585 | 39,363 | 39,796 | 37,931 | 38,711 | 37,346 | 37,321 | 36,912 | 38,580 | 38,187 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,060 | 3,683 | 3,176 | 3,434 | 3,917 | 3,991 | 3,543 | 4,106 | 3,433 | 3,069 | 2,817 | 3,009 | 2,633 | 2,394 | 2,101 | 1,331 | 1,877 | 2,165 | 2,428 | 2,782 | 3,364 | 3,517 | 3,561 | 4,163 | 4,104 | 3,894 | 3,300 | 3,916 | 4,784 | 4,266 | 3,520 | 4,555 | 4,238 | 4,585 | 4,503 | 4,145 | 3,315 | 3,805 | 3,494 | 4,336 | 2,729 | 3,556 | 3,469 | 4,595 | 4,378 | 8,410 | 5,218 | 5,858 | 7,659 | 7,105 | 8,683 | 9,510 | 9,799 | 9,737 | 9,801 | 9,920 | 8,256 | 6,583 | 5,210 | 4,056 | 2,519 | 1,949 | 3,268 |
Kortlopende schulden
| 9,938 | 9,980 | 10,053 | 10,090 | 3,905 | 4,082 | 11,635 | 10,733 | 10,784 | 10,009 | 9,602 | 9,561 | 2,750 | 6,296 | 7,432 | 10,515 | 7,206 | 3,139 | 2,466 | 5,282 | -719 | -317 | -439 | 5,082 | -549 | -633 | 2,206 | 7,090 | 7,222 | 6,091 | 6,553 | 6,539 | 6,485 | 6,662 | 7,693 | 7,680 | 7,977 | 7,912 | 7,377 | 6,327 | 6,321 | 6,304 | 6,393 | 6,452 | 6,027 | 6,105 | 7,073 | 6,193 | 6,248 | 5,269 | 5,269 | 4,269 | 3,269 | 3,269 | 3,299 | 3,329 | 3,359 | 5,389 | 5,185 | 4,973 | 5,764 | 5,540 | 5,540 |
Belastingschulden
| 0 | 100 | 31 | 109 | 50 | 73 | 36 | 90 | 54 | 65 | 33 | 67 | 39 | 65 | 31 | 17 | 9 | 59 | 27 | 72 | 118 | 99 | 42 | 173 | 49 | 124 | 42 | 141 | 75 | 89 | 38 | 134 | 47 | 98 | 26 | 45 | 20 | 39 | 16 | 41 | 21 | 38 | 20 | 58 | 32 | 39 | 15 | 32 | 15 | 42 | 18 | 82 | 44 | 56 | 20 | 58 | 36 | 38 | 16 | 45 | 31 | 28 | 14 |
Uitgestelde opbrengsten
| 239 | 100 | 31 | 1,001 | 6,037 | 5,933 | 0 | 1,560 | 0 | 0 | 0 | 4,338 | 4,620 | 3,855 | 2,830 | 2,466 | 3,167 | 4,194 | 3,799 | 4,732 | 5,918 | 5,562 | 5,583 | 5,776 | 5,453 | 5,343 | 4,720 | 4,057 | 4,661 | 4,093 | 3,347 | 3,598 | 4,044 | 3,952 | 4,335 | 3,630 | 406 | 610 | 429 | 72 | 399 | 645 | 433 | 142 | 426 | 573 | 403 | 51 | 407 | 42 | 405 | 93 | 471 | 65 | 425 | 101 | 572 | 39 | 363 | 46 | 261 | 28 | 370 |
Overige kortlopende verplichtingen
| 7,326 | 7,370 | 6,736 | 6,553 | 1,738 | 1,997 | 8,221 | 6,606 | 6,443 | 6,543 | 6,130 | 1,591 | 1,253 | 1,375 | 1,660 | 1,954 | 1,578 | 1,547 | 1,212 | 1,855 | 1,632 | 2,262 | 1,777 | 2,236 | 1,608 | 2,102 | 1,531 | 7,344 | 6,413 | 5,879 | 4,613 | 5,660 | 5,560 | 5,201 | 5,912 | 5,880 | 6,183 | 6,958 | 5,672 | 5,062 | 6,174 | 7,490 | 7,014 | 9,030 | 8,545 | 1,744 | 1,303 | 1,402 | 1,270 | 1,881 | 1,465 | 1,754 | 1,406 | 1,792 | 1,336 | 1,661 | 1,378 | 1,253 | 956 | 1,051 | 814 | 1,135 | 885 |
Totaal kortlopende verplichtingen
| 20,563 | 21,333 | 20,058 | 21,187 | 21,734 | 22,082 | 23,435 | 23,095 | 20,714 | 19,686 | 18,582 | 18,566 | 15,954 | 17,905 | 16,915 | 16,283 | 17,013 | 15,357 | 13,758 | 14,723 | 16,349 | 16,784 | 16,149 | 17,430 | 16,167 | 16,297 | 16,561 | 18,491 | 18,494 | 16,325 | 14,724 | 16,888 | 16,330 | 16,546 | 18,134 | 17,750 | 17,495 | 18,714 | 16,559 | 15,766 | 15,245 | 17,388 | 16,896 | 20,135 | 18,982 | 16,298 | 13,609 | 13,485 | 15,192 | 14,297 | 15,435 | 15,615 | 14,518 | 14,854 | 14,456 | 14,968 | 13,029 | 13,263 | 11,367 | 10,125 | 9,128 | 8,652 | 9,707 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,673 | 2,893 | 3,113 | 3,333 | 3,553 | 3,773 | 2,418 | 2,563 | 2,700 | 2,820 | 3,065 | 3,310 | 3,255 | 500 | 640 | 765 | 907 | 1,032 | 1,174 | 1,299 | 1,441 | 1,566 | 1,625 | 1,755 | 1,897 | 2,031 | 40 | 49 | 58 | 67 | 201 | 267 | 412 | 562 | 713 | 864 | 1,023 | 1,182 | 1,341 | 1,362 | 1,443 | 1,593 | 1,744 | 1,828 | 1,976 | 2,118 | 335 | 474 | 695 | 841 | 1,109 | 1,376 | 2,644 | 2,911 | 3,179 | 3,446 | 3,714 | 3,981 | 4,279 | 4,576 | 3,870 | 4,180 | 865 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 3,967 | 3,997 | 0 | 0 | 0 | 0 | 0 | 4,834 | 4,845 | 4,876 | 4,903 | 5,006 | 5,211 | 5,283 | 5,401 | 5,470 | 0 | 0 | 0 | 5,602 | 0 | 0 | 0 | 5,176 | 0 | 0 | 0 | 5,596 | 0 | 0 | 0 | 5,011 | 0 | 0 | 0 | 4,590 | 0 | 0 | 0 | 4,395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 803 | 843 | 870 | 827 | 722 | 674 | 640 | 620 | 428 | 391 | 391 | 362 | 228 | 225 | 160 | 121 | 149 | 206 | 114 | 119 | 0 | 0 | 0 | 185 | 0 | 0 | 0 | 235 | 0 | 0 | 0 | 119 | 0 | 0 | 0 | 197 | 0 | 0 | 0 | 149 | 0 | 0 | 0 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 3,766 | 3,774 | 3,775 | 3,869 | 5 | 6 | 4,066 | 4,139 | 4,173 | 4,546 | 4,772 | 1 | 3 | 3 | 2 | 2 | 1 | 2 | 3 | 4 | 5,330 | 5,370 | 5,453 | 6 | 5,226 | 5,279 | 5,392 | 2 | 5,647 | 5,636 | 5,750 | 2 | 4,824 | 4,861 | 4,870 | 3 | 5,363 | 5,448 | 5,468 | 3 | 4,500 | 4,463 | 4,456 | 2 | 4,368 | 4,351 | 4,304 | 4,281 | 4,227 | 4,241 | 4,296 | 4,353 | 4,313 | 4,280 | 4,368 | 4,370 | 4,325 | 4,323 | 4,249 | 4,294 | 4,190 | 4,221 | 4,250 |
Totaal niet-vlottende verplichtingen
| 7,242 | 7,510 | 7,758 | 8,029 | 8,247 | 8,450 | 7,124 | 7,322 | 7,301 | 7,757 | 8,228 | 8,507 | 8,331 | 5,604 | 5,705 | 5,894 | 6,268 | 6,523 | 6,692 | 6,892 | 6,771 | 6,936 | 7,078 | 7,548 | 7,123 | 7,310 | 5,432 | 5,462 | 5,705 | 5,703 | 5,951 | 5,984 | 5,236 | 5,423 | 5,583 | 6,075 | 6,386 | 6,630 | 6,809 | 6,104 | 5,943 | 6,056 | 6,200 | 6,294 | 6,344 | 6,469 | 4,639 | 4,755 | 4,922 | 5,082 | 5,405 | 5,729 | 6,957 | 7,191 | 7,547 | 7,816 | 8,039 | 8,304 | 8,528 | 8,870 | 8,060 | 8,401 | 5,115 |
Totaal passiva
| 27,805 | 28,843 | 27,816 | 29,216 | 29,981 | 30,532 | 30,559 | 30,417 | 28,015 | 27,443 | 26,810 | 27,073 | 24,285 | 23,509 | 22,620 | 22,177 | 23,281 | 21,880 | 20,450 | 21,615 | 23,120 | 23,720 | 23,227 | 24,978 | 23,290 | 23,607 | 21,993 | 23,953 | 24,199 | 22,028 | 20,675 | 22,872 | 21,566 | 21,969 | 23,717 | 23,825 | 23,881 | 25,344 | 23,368 | 21,870 | 21,188 | 23,444 | 23,096 | 26,429 | 25,326 | 22,767 | 18,248 | 18,240 | 20,114 | 19,379 | 20,840 | 21,344 | 21,475 | 22,045 | 22,003 | 22,784 | 21,068 | 21,567 | 19,895 | 18,995 | 17,188 | 17,053 | 14,822 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 1,191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152 | 22 | 219 | 296 | 171 | 279 | 0 | 126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 276 | 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
| 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 | 12,316 |
Ingehouden winsten
| -12,727 | -12,543 | -13,206 | -12,714 | -12,980 | -12,785 | -12,403 | -11,468 | -10,966 | -10,610 | -10,084 | -8,845 | -7,898 | -6,330 | -5,534 | -4,349 | -2,865 | -1,679 | -710 | 170 | 668 | 1,216 | 991 | 860 | 415 | 157 | -83 | -2,187 | -2,380 | -2,453 | -2,795 | -2,370 | -2,554 | -2,502 | -2,684 | -2,808 | -2,731 | -2,657 | -2,780 | -1,673 | -1,573 | -865 | -467 | -299 | -376 | -553 | -747 | -1,117 | -132 | -16 | 455 | -4,250 | -4,638 | -4,648 | -5,005 | -5,145 | -5,291 | -5,040 | -4,789 | -3,994 | -2,789 | -1,010 | 962 |
Overige gereserveerde algehele resultaten
| 1,124 | 1,041 | 1,171 | 1,193 | 950 | 870 | 819 | 1,006 | 532 | 427 | 478 | 477 | 417 | 306 | 84 | 27 | -152 | -22 | -219 | -296 | -171 | -279 | -297 | -126 | 632 | 560 | 648 | 550 | 223 | 32 | 102 | -276 | 445 | 551 | 594 | 890 | 875 | 889 | 759 | 417 | 523 | 238 | 269 | 335 | 167 | 152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1 | 1,193 | 1,193 | 1,193 | 1,191 | 1,191 | 1,191 | 1,191 | 1,191 | 1,192 | 1,192 | 1,192 | 1,192 | 1,192 | 1,192 | 1,192 | 1,192 | 1,192 | 413 | 413 | 413 | 413 | 414 | 414 | 415 | 416 | 416 | 2,641 | 2,641 | 2,641 | 2,642 | 2,642 | 2,642 | 3,194 | 2,642 | 3,533 | 3,518 | 3,532 | 3,402 | 3,061 | 3,167 | 2,882 | 2,913 | 2,980 | 2,811 | 2,795 | 2,631 | 3,851 | 3,864 | 3,857 | 4,047 | 8,797 | 8,845 | 8,856 | 9,060 | 8,862 | 8,889 | 8,930 | 8,971 | 9,009 | 9,171 | 8,996 | 8,825 |
Totaal eigen vermogen van aandeelhouders
| 1,905 | 2,007 | 1,474 | 1,988 | 1,477 | 1,592 | 1,923 | 3,045 | 3,073 | 3,325 | 3,902 | 5,140 | 6,027 | 7,484 | 8,059 | 9,187 | 10,491 | 11,806 | 11,800 | 12,601 | 13,223 | 13,665 | 13,421 | 13,460 | 13,777 | 13,448 | 13,296 | 13,320 | 12,801 | 12,539 | 12,266 | 12,312 | 12,850 | 13,008 | 12,868 | 13,041 | 13,103 | 13,191 | 12,938 | 13,704 | 13,910 | 14,333 | 14,762 | 14,997 | 14,751 | 14,558 | 14,200 | 15,050 | 16,048 | 16,157 | 16,818 | 16,863 | 16,523 | 16,524 | 16,371 | 16,033 | 15,914 | 16,206 | 16,498 | 17,331 | 18,698 | 20,302 | 22,103 |
Totaal eigen vermogen
| 2,033 | 2,136 | 1,601 | 2,115 | 1,602 | 1,715 | 2,043 | 3,161 | 3,186 | 3,436 | 4,013 | 5,252 | 6,136 | 7,593 | 8,167 | 9,296 | 10,600 | 11,914 | 13,005 | 13,837 | 14,460 | 14,890 | 14,613 | 14,628 | 14,897 | 14,548 | 14,377 | 14,405 | 13,850 | 13,559 | 13,260 | 13,307 | 13,814 | 13,969 | 13,805 | 13,985 | 14,042 | 14,147 | 13,904 | 14,687 | 14,901 | 15,348 | 15,766 | 16,006 | 15,727 | 15,502 | 15,129 | 16,014 | 17,063 | 17,174 | 17,872 | 17,917 | 17,550 | 17,540 | 17,360 | 17,012 | 16,863 | 17,144 | 17,451 | 18,326 | 19,724 | 21,527 | 23,365 |
Totaal passiva en aandeelhoudersvermogen
| 29,838 | 30,979 | 29,417 | 31,331 | 31,583 | 32,247 | 32,602 | 33,578 | 31,201 | 30,879 | 30,823 | 32,325 | 30,421 | 31,102 | 30,787 | 31,473 | 33,881 | 33,794 | 33,455 | 35,452 | 37,580 | 38,610 | 37,840 | 39,606 | 38,187 | 38,155 | 36,370 | 38,358 | 38,049 | 35,587 | 33,935 | 36,179 | 35,380 | 35,938 | 37,522 | 37,810 | 37,923 | 39,491 | 37,272 | 36,557 | 36,089 | 38,792 | 38,862 | 42,435 | 41,053 | 38,269 | 33,377 | 34,254 | 37,177 | 36,553 | 38,712 | 39,261 | 39,025 | 39,585 | 39,363 | 39,796 | 37,931 | 38,711 | 37,346 | 37,321 | 36,912 | 38,580 | 38,187 |