Mitsubishi Kakoki Kaisha, Ltd.
TSE:6331.T
3275 (JPY) • At close November 13, 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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 13,447 | 13,334 | 15,182 | 12,269 | 9,030 | 14,531 | 13,115 | 11,421 | 10,827 | 13,156 | 11,227 | 6,110 | 8,040 | 8,512 | 7,047 | 4,004 | 6,717 | 9,980 | 9,263 | 4,962 | 4,967 | 5,971 | 4,078 | 3,820 | 5,893 | 6,015 | 4,952 | 3,275 | 2,445 | 6,109 | 5,255 | 3,211 | 5,159 | 8,166 | 4,734 | 3,830 | 5,682 | 8,177 | 7,557 | 6,548 | 6,651 | 7,120 | 8,554 | 8,029 | 7,857 | 8,651 | 9,828 | 9,347 | 7,776 | 9,334 | 8,459 | 6,921 | 8,580 | 9,102 | 8,007 | 7,502 | 8,679 | 7,851 | 8,940 | 8,013 | 6,550 | 8,672 | 8,158 |
Kortetermijnbeleggingen
| 0 | 0 | 1 | 0 | 1 | -1,751 | -897 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | -1,186 | -1,643 | -1,904 | 0 | -930 | -1,382 | -1,460 | 0 | -1,050 | -359 | -675 | 0 | -146 | -301 | -660 | 0 | -156 | -184 | -197 | 0 | -191 | -200 | -185 | 0 | -157 | -159 | -176 | 0 | -187 | -195 | -630 | 0 | -1,151 | -1,387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 13,447 | 13,334 | 15,183 | 12,269 | 9,030 | 14,531 | 13,115 | 11,421 | 10,827 | 13,156 | 11,227 | 6,110 | 8,040 | 8,512 | 7,047 | 4,004 | 6,717 | 9,980 | 9,263 | 4,962 | 4,967 | 5,971 | 4,078 | 3,820 | 5,893 | 6,015 | 4,952 | 3,275 | 2,445 | 6,109 | 5,255 | 3,211 | 5,159 | 8,166 | 4,734 | 3,830 | 5,682 | 8,177 | 7,557 | 6,548 | 6,651 | 7,120 | 8,554 | 8,029 | 7,857 | 8,651 | 9,828 | 9,347 | 7,776 | 9,334 | 8,459 | 6,921 | 8,580 | 9,102 | 8,007 | 7,502 | 8,679 | 7,851 | 8,940 | 8,013 | 6,550 | 8,672 | 8,158 |
Nettovorderingen
| 27,084 | 24,846 | 16,496 | 23,772 | 21,372 | 17,137 | 14,402 | 17,226 | 17,553 | 15,883 | 15,369 | 19,917 | 19,469 | 20,144 | 24,721 | 21,900 | 19,282 | 16,511 | 19,761 | 19,688 | 18,122 | 17,332 | 20,660 | 16,443 | 14,227 | 13,363 | 16,613 | 13,722 | 14,577 | 13,223 | 17,316 | 14,264 | 11,873 | 11,129 | 17,647 | 15,466 | 13,941 | 12,149 | 15,882 | 14,649 | 13,263 | 11,991 | 14,198 | 12,509 | 12,886 | 13,213 | 18,363 | 16,675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 4,350 | 4,354 | 3,939 | 4,236 | 3,995 | 4,109 | 3,713 | 4,299 | 4,550 | 4,047 | 3,318 | 3,814 | 3,685 | 3,835 | 3,308 | 4,218 | 3,848 | 4,285 | 3,547 | 4,376 | 4,073 | 4,196 | 3,574 | 4,253 | 3,649 | 4,008 | 3,404 | 4,546 | 3,941 | 4,019 | 3,277 | 4,396 | 3,964 | 4,098 | 3,342 | 4,148 | 3,830 | 4,188 | 3,341 | 3,929 | 3,497 | 3,796 | 3,098 | 4,290 | 3,659 | 3,867 | 3,365 | 4,421 | 3,915 | 4,219 | 3,376 | 4,230 | 3,903 | 4,429 | 3,545 | 4,331 | 3,751 | 4,397 | 3,667 | 6,310 | 5,423 | 6,857 | 6,536 |
Overige vlottende activa
| 2,893 | 2,739 | 12,642 | 1,745 | 1,459 | 1,780 | 7,799 | 2,090 | 1,695 | 1,716 | 5,387 | 1,703 | 1,429 | 1,401 | 1,614 | 1,679 | 1,201 | 1,049 | 1,218 | 1,842 | 1,797 | 1,378 | 1,369 | 1,257 | 1,104 | 1,100 | 2,647 | 2,884 | 1,613 | 1,648 | 1,372 | 1,416 | 1,307 | 1,309 | 1,357 | 2,000 | 1,867 | 1,595 | 2,521 | 1,985 | 1,717 | 1,356 | 1,400 | 707 | 578 | 1,195 | 1,147 | 799 | 1,066 | 1,057 | 585 | 1,138 | 1,269 | 977 | 189 | 1,199 | 994 | 1,119 | 267 | 686 | 658 | 802 | 166 |
Totaal vlottende activa
| 47,774 | 45,273 | 48,260 | 42,022 | 35,856 | 37,557 | 39,029 | 35,036 | 34,625 | 34,802 | 35,301 | 31,544 | 32,623 | 33,892 | 36,690 | 31,801 | 31,048 | 31,825 | 33,789 | 30,868 | 28,959 | 28,877 | 29,681 | 25,773 | 24,873 | 24,486 | 27,616 | 24,427 | 22,576 | 24,999 | 27,220 | 23,287 | 22,303 | 24,702 | 27,080 | 25,444 | 25,320 | 26,109 | 29,301 | 27,111 | 25,128 | 24,263 | 27,250 | 25,535 | 24,980 | 26,926 | 32,703 | 31,242 | 29,559 | 28,665 | 30,428 | 27,757 | 27,790 | 27,352 | 28,958 | 27,317 | 27,094 | 26,364 | 31,852 | 31,095 | 32,117 | 35,724 | 40,935 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 6,940 | 6,883 | 6,389 | 6,334 | 6,487 | 4,940 | 4,964 | 5,046 | 4,887 | 4,907 | 4,969 | 4,819 | 4,647 | 4,745 | 4,786 | 4,831 | 4,871 | 4,921 | 4,995 | 4,969 | 4,992 | 5,028 | 5,141 | 5,105 | 5,132 | 5,243 | 4,807 | 4,744 | 4,784 | 4,746 | 4,757 | 4,631 | 4,699 | 4,769 | 4,822 | 4,765 | 4,859 | 4,858 | 4,890 | 4,981 | 5,071 | 5,141 | 5,230 | 5,337 | 5,452 | 5,471 | 5,571 | 5,657 | 5,714 | 5,397 | 5,027 | 4,510 | 4,442 | 4,459 | 4,563 | 4,662 | 4,833 | 4,918 | 5,024 | 5,095 | 5,054 | 5,051 | 5,056 |
Goodwill
| 1,331 | 1,320 | 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
| 456 | 522 | 455 | 405 | 336 | 331 | 345 | 362 | 371 | 391 | 421 | 425 | 350 | 302 | 309 | 277 | 274 | 262 | 224 | 224 | 231 | 236 | 192 | 184 | 197 | 118 | 125 | 223 | 242 | 259 | 283 | 306 | 330 | 356 | 350 | 379 | 361 | 388 | 416 | 266 | 290 | 311 | 324 | 397 | 403 | 442 | 474 | 502 | 523 | 448 | 478 | 486 | 529 | 592 | 555 | 605 | 648 | 675 | 668 | 674 | 730 | 751 | 801 |
Goodwill en immateriële activa
| 1,787 | 1,842 | 455 | 405 | 336 | 331 | 345 | 362 | 371 | 391 | 421 | 425 | 350 | 302 | 309 | 277 | 274 | 262 | 224 | 224 | 231 | 236 | 192 | 184 | 197 | 118 | 125 | 223 | 242 | 259 | 283 | 306 | 330 | 356 | 350 | 379 | 361 | 388 | 416 | 266 | 290 | 311 | 324 | 397 | 403 | 442 | 474 | 502 | 523 | 448 | 478 | 486 | 529 | 592 | 555 | 605 | 648 | 675 | 668 | 674 | 730 | 751 | 801 |
Langetermijnbeleggingen
| 5,229 | 8,626 | 4,905 | 4,913 | 8,027 | 9,455 | 7,432 | 8,693 | 7,965 | 8,160 | 8,372 | 8,055 | 8,695 | 7,952 | 8,666 | 10,142 | 9,818 | 9,943 | 7,485 | 10,701 | 10,564 | 10,682 | 9,998 | 11,017 | 13,121 | 12,853 | 11,532 | 13,399 | 12,185 | 11,459 | 10,301 | 10,559 | 9,126 | 8,291 | 8,763 | 10,236 | 9,559 | 11,131 | 10,412 | 9,756 | 9,431 | 9,118 | 8,420 | 9,214 | 8,844 | 9,021 | 8,368 | 8,278 | 7,818 | 0 | 7,438 | 0 | 0 | 0 | 7,510 | 0 | 0 | 0 | 8,641 | 0 | 0 | 0 | 6,931 |
Belastingvorderingen
| 0 | 524 | 672 | 1 | -8,027 | -1,751 | 730 | -8,693 | -7,965 | -8,160 | 1,026 | -8,055 | -8,695 | -7,952 | 1,220 | -10,142 | -9,818 | -9,943 | 1,883 | -10,701 | -10,564 | -10,682 | 1,049 | -11,017 | -13,121 | -12,853 | 124 | -13,399 | -12,185 | -11,459 | 62 | -10,559 | -9,126 | -8,291 | 86 | -10,236 | -9,559 | -11,131 | 95 | -9,756 | -9,431 | -9,118 | 11 | -9,214 | -8,844 | -9,021 | 433 | -8,278 | -7,818 | 0 | 1,065 | 0 | 0 | 0 | 1,279 | 0 | 0 | 0 | 1,030 | 0 | 0 | 0 | 1,580 |
Overige niet-vlottende activa
| 3,089 | -522 | 2,489 | 2,352 | 9,712 | 1,752 | 397 | 10,133 | 9,222 | 9,632 | 429 | 9,540 | 10,227 | 9,508 | 165 | 10,142 | 9,818 | 9,943 | 166 | 10,700 | 10,564 | 10,682 | 156 | 11,018 | 13,122 | 12,854 | 154 | 13,399 | 12,186 | 10,953 | 109 | 10,560 | 9,126 | 8,291 | 110 | 10,238 | 9,560 | 11,132 | 111 | 9,758 | 9,432 | 9,119 | 176 | 9,216 | 8,845 | 9,022 | 187 | 8,281 | 7,820 | 8,085 | 165 | 7,990 | 8,332 | 8,647 | 170 | 8,979 | 9,034 | 9,187 | 185 | 9,622 | 9,538 | 9,538 | 182 |
Totaal niet-vlottende activa
| 17,045 | 17,353 | 14,910 | 14,005 | 16,535 | 14,727 | 13,868 | 15,541 | 14,480 | 14,930 | 15,217 | 14,784 | 15,224 | 14,555 | 15,146 | 15,250 | 14,963 | 15,126 | 14,753 | 15,893 | 15,787 | 15,946 | 16,536 | 16,307 | 18,451 | 18,215 | 16,742 | 18,366 | 17,212 | 15,958 | 15,512 | 15,497 | 14,155 | 13,416 | 14,131 | 15,382 | 14,780 | 16,378 | 15,924 | 15,005 | 14,793 | 14,571 | 14,161 | 14,950 | 14,700 | 14,935 | 15,033 | 14,440 | 14,057 | 13,930 | 14,173 | 12,986 | 13,303 | 13,698 | 14,077 | 14,246 | 14,515 | 14,780 | 15,548 | 15,391 | 15,322 | 15,340 | 14,550 |
Totaal activa
| 64,819 | 62,626 | 63,170 | 56,027 | 52,393 | 52,285 | 52,899 | 50,579 | 49,105 | 49,734 | 50,521 | 46,330 | 47,848 | 48,449 | 51,837 | 47,052 | 46,013 | 46,953 | 48,545 | 46,763 | 44,748 | 44,823 | 46,217 | 42,080 | 43,324 | 42,702 | 44,359 | 42,794 | 39,789 | 40,957 | 42,733 | 38,785 | 36,458 | 38,119 | 41,211 | 40,826 | 40,100 | 42,487 | 45,225 | 42,116 | 39,921 | 38,834 | 41,411 | 40,485 | 39,680 | 41,861 | 47,736 | 45,682 | 43,616 | 42,595 | 44,601 | 40,743 | 41,093 | 41,050 | 43,035 | 41,563 | 41,609 | 41,144 | 47,400 | 46,486 | 47,439 | 51,064 | 55,485 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 9,878 | 8,800 | 9,840 | 8,822 | 4,506 | 4,475 | 5,912 | 4,648 | 4,387 | 4,189 | 5,607 | 4,741 | 6,618 | 7,838 | 9,787 | 7,477 | 6,792 | 7,035 | 8,188 | 7,502 | 6,301 | 6,310 | 7,624 | 5,819 | 5,121 | 5,476 | 6,714 | 4,958 | 4,656 | 6,509 | 8,472 | 5,350 | 5,003 | 8,270 | 9,880 | 7,374 | 7,466 | 9,372 | 10,708 | 7,724 | 6,878 | 6,312 | 7,612 | 6,630 | 6,014 | 8,037 | 10,010 | 8,568 | 8,156 | 8,087 | 8,792 | 6,513 | 6,997 | 7,698 | 8,375 | 6,639 | 6,686 | 7,511 | 10,069 | 9,286 | 10,922 | 13,995 | 17,568 |
Kortlopende schulden
| 1,341 | 0 | 0 | 0 | 0 | -1,160 | -574 | -1,996 | -2,043 | -1,377 | -66 | 60 | 551 | -740 | 200 | 600 | 1,600 | 1,600 | 1,600 | 1,000 | 0 | 0 | 500 | 0 | 0 | 0 | 0 | 1,000 | 0 | 1,000 | 1,000 | 289 | -594 | 200 | -1,835 | -830 | 722 | -1,726 | 2,952 | 5,743 | 4,326 | 4,478 | 6,933 | 6,925 | 5,267 | 5,000 | 8,000 | 7,000 | 5,000 | 3,461 | 5,000 | 5,200 | 5,200 | 2,200 | 3,200 | 3,747 | 3,747 | 1,747 | 3,747 | 4,000 | 4,000 | 3,000 | 4,000 |
Belastingschulden
| 0 | 544 | 1,719 | 1,145 | 702 | 108 | 1,071 | 13 | 231 | 147 | 661 | 83 | 396 | 104 | 1,046 | 71 | 218 | 157 | 617 | 91 | 69 | 19 | 495 | 81 | 64 | 37 | 1,136 | 98 | 35 | 31 | 308 | 0 | 45 | 26 | 243 | 6 | 18 | 36 | 153 | 49 | 37 | 5 | 22 | 12 | 22 | 9 | 29 | 14 | 34 | 21 | 18 | 5 | 23 | 15 | 265 | 1 | 7 | 12 | 554 | 51 | 396 | 294 | 1,143 |
Uitgestelde opbrengsten
| 7,961 | 6,367 | 5,531 | 2,957 | 1,017 | 4,515 | 4,597 | 3,677 | 4,493 | 5,039 | 3,878 | 3,032 | 2,954 | 3,480 | 4,235 | 2,926 | 3,737 | 4,934 | 4,511 | 3,449 | 0 | 0 | 2,584 | 0 | 0 | 0 | 0 | 1,570 | 0 | 1,984 | 1,583 | 1,352 | 1,484 | 1,890 | 2,035 | 2,857 | 2,805 | 3,253 | 1,575 | 1,257 | 1,674 | 1,522 | 1,067 | 1,075 | 1,733 | 2,081 | 2,519 | 3,296 | 3,655 | 4,503 | 2,979 | 2,689 | 2,450 | 2,110 | 1,509 | 1,616 | 2,091 | 2,781 | 2,603 | 2,196 | 2,196 | 4,227 | 4,489 |
Overige kortlopende verplichtingen
| 2,171 | 3,931 | 3,812 | 2,532 | 6,325 | 7,704 | 7,070 | 5,605 | 5,313 | 7,211 | 7,117 | 5,971 | 5,344 | 5,892 | 6,738 | 5,821 | 6,607 | 7,954 | 8,183 | 6,724 | 7,072 | 7,382 | 5,449 | 3,954 | 4,397 | 4,195 | 3,488 | 3,902 | 3,574 | 4,126 | 3,489 | 2,822 | 2,639 | 3,199 | 1,158 | 781 | 620 | 1,087 | 1,174 | 707 | 589 | 763 | 828 | 768 | 572 | 2,740 | 3,304 | 4,535 | 4,750 | 5,587 | 4,267 | 3,628 | 3,114 | 2,956 | 1,981 | 2,614 | 2,869 | 3,641 | 3,523 | 3,243 | 2,706 | 4,827 | 4,422 |
Totaal kortlopende verplichtingen
| 21,351 | 19,642 | 20,902 | 15,456 | 12,550 | 14,447 | 15,627 | 13,262 | 12,974 | 14,924 | 15,451 | 13,135 | 14,207 | 14,974 | 17,771 | 13,969 | 15,217 | 16,746 | 18,588 | 15,317 | 13,442 | 13,711 | 14,068 | 9,854 | 9,582 | 9,708 | 11,338 | 9,958 | 8,265 | 11,666 | 13,269 | 10,283 | 8,681 | 11,695 | 13,516 | 13,045 | 14,436 | 15,275 | 18,137 | 16,737 | 15,178 | 14,602 | 17,529 | 16,485 | 15,341 | 15,786 | 21,343 | 20,117 | 17,940 | 17,156 | 18,077 | 15,346 | 15,334 | 12,869 | 13,821 | 13,001 | 13,309 | 12,911 | 17,893 | 16,580 | 18,024 | 22,116 | 27,133 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,300 | 3,300 | 3,300 | 3,300 | 3,300 | 2,800 | 2,800 | 2,800 | 2,800 | 2,300 | 2,300 | 2,100 | 2,100 | 3,100 | 3,100 | 3,000 | 1,700 | 1,700 | 1,700 | 2,300 | 3,300 | 3,300 | 3,300 | 3,300 | 3,300 | 3,300 | 3,300 | 3,300 | 3,300 | 2,300 | 2,300 | 2,100 | 3,100 | 2,600 | 2,600 | 2,200 | 1,200 | 1,200 | 1,200 | 1,727 | 1,727 | 1,727 | 1,727 | 1,727 | 1,727 | 1,727 | 1,727 | 1,727 | 1,727 | 727 | 727 | 527 | 527 | 2,527 | 2,527 | 2,200 | 2,200 | 2,200 | 2,200 | 2,947 | 2,947 | 2,947 | 2,947 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | -1,579 | 0 | 0 | 0 | -1,971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,290 | 0 | 0 | 0 | 8,117 | 0 | 0 | 0 | 8,075 | 0 | 0 | 0 | 7,353 | 0 | 0 | 0 | 7,363 | 0 | 0 | 0 | 5,325 | 0 | 0 | 0 | 5,517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 1,579 | 0 | 0 | 0 | 1,971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 1,475 | 0 | 0 | 0 | 1,044 | 0 | 0 | 0 | 1,618 | 0 | 0 | 0 | 1,083 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4,513 | 4,577 | 4,388 | 4,221 | 4,199 | 4,155 | 4,149 | 4,595 | 5,248 | 5,392 | 5,465 | 5,416 | 5,483 | 5,597 | 5,682 | 6,767 | 6,840 | 6,904 | 7,000 | 6,239 | 6,319 | 6,403 | 6,523 | 7,155 | 7,297 | 7,389 | 234 | 8,217 | 8,051 | 8,395 | 198 | 9,441 | 9,148 | 8,972 | 163 | 8,628 | 8,533 | 9,092 | 160 | 9,119 | 9,074 | 9,060 | 1,247 | 6,701 | 6,611 | 5,425 | 130 | 5,570 | 5,556 | 5,600 | 138 | 5,709 | 5,730 | 5,722 | 6,001 | 6,077 | 6,115 | 6,196 | 6,254 | 6,122 | 5,958 | 5,885 | 5,808 |
Totaal niet-vlottende verplichtingen
| 7,813 | 7,877 | 7,688 | 7,521 | 7,499 | 6,955 | 6,949 | 7,395 | 8,048 | 7,692 | 7,765 | 7,516 | 7,583 | 8,697 | 8,782 | 9,767 | 8,540 | 8,604 | 8,700 | 8,539 | 9,619 | 9,703 | 9,823 | 10,455 | 10,597 | 10,689 | 10,824 | 11,517 | 11,351 | 10,695 | 12,090 | 11,541 | 12,248 | 11,572 | 11,882 | 10,828 | 9,733 | 10,292 | 10,331 | 10,846 | 10,801 | 10,787 | 10,337 | 8,428 | 8,338 | 7,152 | 7,182 | 7,297 | 7,283 | 6,327 | 6,384 | 6,236 | 6,257 | 8,249 | 8,528 | 8,277 | 8,315 | 8,396 | 8,454 | 9,069 | 8,905 | 8,832 | 8,755 |
Totaal passiva
| 29,164 | 27,519 | 28,590 | 22,977 | 20,049 | 21,402 | 22,576 | 20,657 | 21,022 | 22,616 | 23,216 | 20,651 | 21,790 | 23,671 | 26,553 | 23,736 | 23,757 | 25,350 | 27,288 | 23,856 | 23,061 | 23,414 | 23,891 | 20,309 | 20,179 | 20,397 | 22,162 | 21,475 | 19,616 | 22,361 | 25,359 | 21,824 | 20,929 | 23,267 | 25,398 | 23,873 | 24,169 | 25,567 | 28,468 | 27,583 | 25,979 | 25,389 | 27,866 | 24,913 | 23,679 | 22,938 | 28,525 | 27,414 | 25,223 | 23,483 | 24,461 | 21,582 | 21,591 | 21,118 | 22,349 | 21,278 | 21,624 | 21,307 | 26,347 | 25,649 | 26,929 | 30,948 | 35,888 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 3,615 | 0 | 0 | 0 | 0 | 27,009 | 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 | 11 | 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
| 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 | 3,956 |
Ingehouden winsten
| 24,966 | 24,389 | 24,117 | 22,997 | 20,552 | 19,391 | 19,565 | 18,085 | 18,057 | 16,961 | 17,059 | 15,767 | 15,685 | 14,961 | 15,052 | 13,868 | 13,447 | 12,930 | 13,001 | 12,243 | 11,495 | 11,214 | 11,537 | 10,945 | 10,474 | 10,158 | 10,564 | 9,000 | 8,893 | 8,765 | 8,010 | 7,168 | 6,722 | 6,723 | 7,429 | 6,779 | 6,208 | 6,348 | 6,673 | 5,219 | 4,850 | 4,551 | 5,096 | 4,690 | 5,319 | 8,424 | 8,815 | 8,509 | 9,033 | 9,563 | 10,136 | 9,875 | 10,137 | 10,228 | 10,799 | 10,382 | 10,215 | 10,120 | 10,700 | 10,662 | 10,442 | 10,061 | 10,323 |
Overige gereserveerde algehele resultaten
| 3,113 | 3,147 | 2,842 | 2,431 | 4,175 | 3,874 | 3,139 | 4,218 | 2,409 | 2,531 | 2,640 | 2,307 | 2,716 | 2,168 | 2,599 | 1,821 | 1,226 | 1,078 | 651 | 2,690 | 2,236 | 2,251 | 2,758 | 2,796 | 4,640 | 4,113 | 3,600 | 4,286 | 3,246 | 2,435 | 1,223 | 1,653 | 667 | -11 | 243 | 2,033 | 1,582 | 2,431 | 1,942 | 1,172 | 950 | 753 | 308 | 2,741 | 2,540 | 2,358 | 2,255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2 | 3,617 | 3,662 | 6,094 | 7,836 | 3,662 | 3,663 | 3,663 | 6,070 | 3,670 | 3,650 | 5,956 | 3,649 | 3,623 | 3,608 | 3,608 | 3,608 | 3,608 | 3,608 | 3,989 | 3,989 | 3,986 | 4,075 | 6,870 | 4,075 | 8,189 | 4,076 | 4,077 | 4,077 | 4,185 | 4,185 | 4,184 | 4,184 | 4,184 | 4,428 | 6,218 | 5,767 | 6,616 | 6,128 | 5,358 | 5,136 | 4,185 | 4,185 | 4,185 | 6,726 | 6,543 | 6,440 | 5,803 | 5,400 | 5,505 | 6,048 | 5,330 | 5,409 | 5,748 | 5,931 | 5,947 | 5,814 | 5,761 | 6,397 | 6,219 | 6,112 | 6,099 | 5,318 |
Totaal eigen vermogen van aandeelhouders
| 35,652 | 35,107 | 34,577 | 33,047 | 32,344 | 30,883 | 30,323 | 29,922 | 28,083 | 27,118 | 27,305 | 25,679 | 26,006 | 24,708 | 25,215 | 23,253 | 22,237 | 21,572 | 21,216 | 22,878 | 21,676 | 21,406 | 22,326 | 21,771 | 23,145 | 22,303 | 22,196 | 21,319 | 20,173 | 18,596 | 17,374 | 16,961 | 15,529 | 14,852 | 15,813 | 16,953 | 15,931 | 16,920 | 16,757 | 14,533 | 13,942 | 13,445 | 13,545 | 15,572 | 16,001 | 18,923 | 19,211 | 18,268 | 18,389 | 19,024 | 20,140 | 19,161 | 19,502 | 19,932 | 20,686 | 20,285 | 19,985 | 19,837 | 21,053 | 20,837 | 20,510 | 20,116 | 19,597 |
Totaal eigen vermogen
| 35,652 | 35,107 | 34,577 | 33,047 | 32,344 | 30,883 | 30,323 | 29,922 | 28,083 | 27,118 | 27,305 | 25,679 | 26,058 | 24,778 | 25,284 | 23,316 | 22,256 | 21,603 | 21,257 | 22,907 | 21,687 | 21,407 | 22,326 | 21,771 | 23,145 | 22,303 | 22,196 | 21,319 | 20,173 | 18,596 | 17,374 | 16,961 | 15,529 | 14,852 | 15,813 | 16,953 | 15,931 | 16,920 | 16,757 | 14,533 | 13,942 | 13,445 | 13,545 | 15,572 | 16,001 | 18,923 | 19,211 | 18,268 | 18,393 | 19,112 | 20,140 | 19,161 | 19,502 | 19,932 | 20,686 | 20,285 | 19,985 | 19,837 | 21,053 | 20,837 | 20,510 | 20,116 | 19,597 |
Totaal passiva en aandeelhoudersvermogen
| 64,819 | 62,626 | 63,167 | 56,024 | 52,393 | 52,285 | 52,899 | 50,579 | 49,105 | 49,734 | 50,521 | 46,330 | 47,848 | 48,449 | 51,837 | 47,052 | 46,013 | 46,953 | 48,545 | 46,763 | 44,748 | 44,820 | 46,217 | 42,080 | 43,324 | 42,700 | 44,358 | 42,794 | 39,789 | 40,957 | 42,733 | 38,785 | 36,458 | 38,119 | 41,211 | 40,826 | 40,100 | 42,487 | 45,225 | 42,116 | 39,921 | 38,834 | 41,411 | 40,485 | 39,680 | 41,861 | 47,736 | 45,682 | 43,616 | 42,595 | 44,601 | 40,743 | 41,093 | 41,050 | 43,035 | 41,563 | 41,609 | 41,144 | 47,400 | 46,486 | 47,439 | 51,064 | 55,485 |