Torishima Pump Mfg. Co., Ltd.
TSE:6363.T
2799 (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
| 17,091 | 13,402 | 11,514 | 15,889 | 18,354 | 11,879 | 13,906 | 15,748 | 20,649 | 13,528 | 12,743 | 17,349 | 23,749 | 16,799 | 15,802 | 20,431 | 23,582 | 16,277 | 15,051 | 17,992 | 21,109 | 15,931 | 12,105 | 14,367 | 17,590 | 11,474 | 10,643 | 12,517 | 14,517 | 10,930 | 8,936 | 8,741 | 8,672 | 7,243 | 4,956 | 6,095 | 5,784 | 4,439 | 5,505 | 4,558 | 4,783 | 4,125 | 6,124 | 7,311 | 9,800 | 11,962 | 8,855 | 6,952 | 8,661 | 7,521 | 7,063 | 9,424 | 10,420 | 8,074 | 6,766 | 5,905 | 6,246 | 7,070 | 4,727 | 4,426 | 3,656 | 3,407 |
Kortetermijnbeleggingen
| 0 | 570 | 0 | 141 | -1,804 | -1,520 | 0 | 36 | -2,221 | -1,516 | -1,614 | -1,613 | 0 | -1,363 | -695 | -688 | -634 | -587 | -965 | -829 | -1,060 | -788 | -1,278 | -1,071 | -1,056 | -946 | -759 | -758 | -743 | -733 | -842 | -799 | -821 | -517 | -1,742 | -1,760 | -1,810 | -1,509 | -590 | -910 | 700 | 700 | 700 | 700 | -1,223 | -623 | -1,463 | -1,586 | 0 | -450 | 0 | 0 | 0 | -367 | 0 | 0 | 0 | -458 | 0 | 0 | 4 | 5 |
Liquide middelen en kortetermijnbeleggingen
| 17,091 | 13,402 | 11,514 | 15,889 | 18,354 | 11,879 | 13,906 | 15,748 | 20,649 | 13,528 | 12,743 | 17,349 | 23,749 | 16,799 | 15,802 | 20,431 | 23,582 | 16,277 | 15,051 | 17,992 | 21,109 | 15,931 | 12,105 | 14,367 | 17,590 | 11,474 | 10,643 | 12,517 | 14,517 | 10,930 | 8,936 | 8,741 | 8,672 | 7,243 | 4,956 | 6,095 | 5,784 | 4,439 | 5,505 | 4,558 | 5,483 | 4,825 | 6,824 | 8,011 | 9,800 | 11,962 | 8,855 | 6,952 | 8,661 | 7,521 | 7,063 | 9,424 | 10,420 | 8,074 | 6,766 | 5,905 | 6,246 | 7,070 | 4,727 | 4,426 | 3,660 | 3,412 |
Nettovorderingen
| 27,867 | 34,431 | 32,070 | 26,627 | 27,612 | 34,073 | 24,464 | 22,046 | 20,548 | 26,943 | 22,473 | 18,884 | 18,909 | 27,194 | 19,693 | 15,521 | 17,959 | 26,376 | 18,992 | 17,621 | 19,317 | 26,402 | 20,775 | 20,297 | 19,013 | 27,956 | 19,599 | 19,494 | 17,682 | 24,739 | 19,550 | 19,465 | 18,815 | 23,758 | 21,493 | 21,461 | 22,918 | 28,333 | 24,300 | 23,281 | 22,456 | 28,381 | 21,544 | 20,547 | 21,264 | 25,591 | 21,276 | 23,908 | 21,983 | 25,578 | 22,943 | 22,137 | 22,417 | 25,686 | 26,594 | 24,807 | 25,053 | 26,505 | 16,274 | 17,880 | 23,676 | 19,242 |
Voorraad
| 17,569 | 15,910 | 15,542 | 16,441 | 14,381 | 14,305 | 15,152 | 13,964 | 13,243 | 11,158 | 10,660 | 10,007 | 10,241 | 10,490 | 11,711 | 11,726 | 10,811 | 10,120 | 11,637 | 9,996 | 9,120 | 8,326 | 10,412 | 9,215 | 10,256 | 9,530 | 13,527 | 12,006 | 10,525 | 8,995 | 11,134 | 10,536 | 11,162 | 9,286 | 10,205 | 9,553 | 9,281 | 8,837 | 11,274 | 10,172 | 9,931 | 7,635 | 10,063 | 7,601 | 7,159 | 6,756 | 9,575 | 8,403 | 9,866 | 8,238 | 8,486 | 8,061 | 7,116 | 8,034 | 10,184 | 10,315 | 9,400 | 10,044 | 11,212 | 10,713 | 11,847 | 14,267 |
Overige vlottende activa
| 4,420 | 4,614 | 1,640 | 1,679 | 1,420 | 1,064 | 1,718 | 427 | 103 | -218 | -606 | -637 | -747 | -911 | -164 | -271 | -449 | -530 | 135 | -151 | 118 | 339 | 524 | 55 | 102 | 107 | 609 | 588 | 753 | 654 | 1,082 | 1,295 | 1,476 | 1,245 | 1,143 | 1,023 | 1,302 | 1,295 | 1,384 | 1,378 | 1,316 | 1,048 | 873 | 673 | 870 | 1,384 | 1,014 | 805 | 1,044 | 916 | 1,264 | 949 | 924 | 743 | 2,591 | 2,499 | 2,310 | 1,847 | 2,264 | 2,419 | 3,841 | 5,836 |
Totaal vlottende activa
| 66,947 | 68,357 | 60,766 | 60,636 | 61,767 | 61,321 | 55,240 | 52,185 | 54,543 | 51,411 | 45,270 | 45,603 | 52,152 | 53,572 | 47,042 | 47,407 | 51,903 | 52,243 | 45,815 | 45,458 | 49,664 | 50,998 | 43,816 | 43,934 | 46,961 | 49,067 | 44,378 | 44,605 | 43,477 | 45,318 | 40,702 | 40,037 | 40,125 | 41,532 | 37,797 | 38,132 | 39,285 | 42,904 | 42,463 | 39,389 | 39,186 | 41,889 | 39,304 | 36,832 | 39,093 | 45,693 | 40,720 | 40,068 | 41,554 | 42,253 | 39,756 | 40,571 | 40,877 | 42,537 | 46,135 | 43,526 | 43,009 | 45,466 | 34,477 | 35,438 | 43,024 | 42,757 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 19,502 | 17,993 | 16,517 | 15,789 | 15,565 | 14,631 | 14,998 | 15,273 | 15,402 | 15,589 | 15,175 | 15,125 | 15,231 | 14,544 | 12,914 | 13,069 | 13,033 | 11,695 | 12,030 | 11,811 | 10,510 | 10,156 | 9,675 | 9,616 | 9,585 | 9,631 | 9,574 | 9,692 | 9,802 | 9,936 | 9,820 | 9,800 | 9,931 | 10,088 | 10,162 | 10,289 | 10,230 | 10,611 | 10,603 | 10,474 | 10,405 | 10,511 | 11,067 | 11,195 | 10,375 | 9,844 | 9,771 | 9,360 | 9,504 | 9,417 | 9,247 | 9,176 | 8,972 | 8,327 | 7,813 | 7,916 | 7,305 | 7,271 | 7,092 | 6,822 | 6,854 | 6,830 |
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
| 676 | 672 | 670 | 709 | 726 | 744 | 754 | 749 | 751 | 759 | 726 | 298 | 238 | 240 | 246 | 293 | 308 | 413 | 508 | 639 | 674 | 909 | 1,046 | 1,186 | 1,306 | 1,416 | 1,421 | 1,546 | 1,671 | 1,784 | 1,855 | 1,863 | 1,991 | 2,114 | 2,170 | 2,224 | 2,258 | 2,295 | 2,304 | 2,285 | 2,217 | 2,219 | 2,347 | 2,375 | 2,371 | 2,044 | 1,156 | 790 | 489 | 493 | 258 | 225 | 238 | 246 | 258 | 271 | 103 | 84 | 37 | 39 | 40 | 49 |
Goodwill en immateriële activa
| 676 | 672 | 670 | 709 | 726 | 744 | 754 | 749 | 751 | 759 | 726 | 298 | 238 | 240 | 246 | 293 | 308 | 413 | 508 | 639 | 674 | 909 | 1,046 | 1,186 | 1,306 | 1,416 | 1,421 | 1,546 | 1,671 | 1,784 | 1,855 | 1,863 | 1,991 | 2,114 | 2,170 | 2,224 | 2,258 | 2,295 | 2,304 | 2,285 | 2,217 | 2,219 | 2,347 | 2,375 | 2,371 | 2,044 | 1,156 | 790 | 489 | 493 | 258 | 225 | 238 | 246 | 258 | 271 | 103 | 84 | 37 | 39 | 40 | 49 |
Langetermijnbeleggingen
| 14,167 | 11,551 | 13,781 | 13,289 | 14,745 | 13,106 | 10,942 | 10,075 | 12,549 | 12,026 | 11,544 | 11,641 | 8,735 | 10,552 | 9,894 | 9,764 | 9,310 | 8,504 | 10,455 | 9,704 | 10,043 | 10,330 | 11,250 | 12,662 | 11,811 | 11,443 | 12,235 | 11,466 | 10,995 | 10,655 | 10,829 | 9,233 | 10,631 | 12,099 | 15,685 | 15,436 | 16,755 | 15,832 | 14,163 | 14,072 | 11,643 | 11,805 | 12,130 | 11,672 | 13,917 | 9,692 | 9,170 | 8,270 | 0 | 7,623 | 0 | 0 | 0 | 8,883 | 0 | 0 | 0 | 12,019 | 0 | 0 | 10,299 | 11,771 |
Belastingvorderingen
| 0 | 111 | -13,781 | -13,289 | -1,804 | 108 | -10,942 | -10,075 | -2,221 | 118 | -1,614 | -1,613 | -8,735 | 116 | -9,894 | -9,764 | -9,310 | 85 | -10,455 | -9,704 | -10,043 | 105 | -11,250 | -12,662 | -11,811 | 55 | -12,235 | -11,466 | -10,995 | 53 | -10,829 | -9,233 | -10,631 | 51 | -15,685 | -15,436 | -16,755 | 47 | -14,163 | -14,072 | 700 | 130 | 700 | 700 | -13,917 | 798 | -9,170 | -8,270 | 0 | 989 | 0 | 0 | 0 | 982 | 0 | 0 | 0 | 86 | 0 | 0 | 492 | 5 |
Overige niet-vlottende activa
| 1 | 2,876 | 15,610 | 15,068 | 1,804 | 160 | 12,762 | 11,854 | 2,221 | 111 | 1,614 | 1,614 | 10,380 | 159 | 9,894 | 9,763 | 9,310 | 19 | 10,455 | 9,704 | 10,044 | 173 | 11,251 | 12,663 | 11,811 | 38 | 12,236 | 11,467 | 10,997 | -27 | 10,831 | 9,234 | 10,632 | 314 | 15,686 | 15,438 | 16,758 | 298 | 14,164 | 14,074 | 807 | 1,508 | 919 | 1,010 | 13,917 | 161 | 9,172 | 8,271 | 8,397 | 37 | 8,575 | 8,633 | 9,592 | 203 | 10,735 | 10,940 | 11,454 | 715 | 12,381 | 13,433 | 1,423 | 1,664 |
Totaal niet-vlottende activa
| 34,346 | 33,203 | 32,797 | 31,566 | 31,036 | 28,749 | 28,514 | 27,876 | 28,702 | 28,603 | 27,445 | 27,065 | 25,849 | 25,611 | 23,054 | 23,125 | 22,651 | 20,716 | 22,993 | 22,154 | 21,228 | 21,673 | 21,972 | 23,465 | 22,702 | 22,583 | 23,231 | 22,705 | 22,470 | 22,401 | 22,506 | 20,897 | 22,554 | 24,666 | 28,018 | 27,951 | 29,246 | 29,083 | 27,071 | 26,833 | 25,772 | 26,173 | 27,163 | 26,952 | 26,663 | 22,539 | 20,099 | 18,421 | 18,390 | 18,559 | 18,080 | 18,034 | 18,802 | 18,641 | 18,806 | 19,127 | 18,862 | 20,175 | 19,510 | 20,294 | 19,108 | 20,319 |
Totaal activa
| 101,293 | 101,560 | 93,565 | 92,205 | 92,805 | 90,075 | 83,755 | 80,063 | 83,247 | 80,015 | 72,717 | 72,669 | 78,002 | 79,185 | 70,098 | 70,535 | 74,555 | 72,961 | 68,810 | 67,613 | 70,892 | 72,674 | 65,789 | 67,400 | 69,662 | 71,649 | 67,610 | 67,311 | 65,947 | 67,719 | 63,208 | 60,934 | 62,680 | 66,198 | 65,815 | 66,083 | 68,531 | 71,987 | 69,534 | 66,222 | 64,958 | 68,062 | 66,467 | 63,784 | 65,756 | 68,232 | 60,819 | 58,489 | 59,944 | 60,812 | 57,836 | 58,605 | 59,679 | 61,178 | 64,941 | 62,653 | 61,871 | 65,641 | 53,987 | 55,732 | 62,132 | 63,076 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 9,570 | 11,845 | 10,326 | 10,447 | 12,070 | 12,696 | 7,969 | 8,178 | 10,570 | 10,630 | 7,230 | 7,155 | 10,438 | 11,440 | 7,328 | 6,486 | 10,446 | 11,863 | 6,929 | 7,425 | 9,185 | 11,145 | 6,743 | 6,861 | 9,686 | 10,998 | 6,364 | 6,524 | 8,033 | 9,457 | 6,926 | 6,328 | 7,494 | 8,264 | 5,696 | 5,481 | 7,968 | 10,110 | 7,432 | 7,465 | 9,525 | 11,881 | 7,227 | 7,006 | 10,089 | 12,014 | 8,063 | 9,177 | 10,412 | 10,843 | 8,395 | 8,631 | 8,664 | 10,171 | 6,394 | 6,625 | 7,633 | 9,982 | 6,892 | 7,261 | 12,088 | 10,189 |
Kortlopende schulden
| 4,641 | 5,613 | 5,020 | 3,259 | 3,199 | 3,779 | 7,145 | 5,138 | 4,649 | 4,623 | 2,134 | 2,125 | 3,453 | 3,495 | 3,971 | 4,049 | 3,514 | 3,452 | 3,433 | 3,404 | 2,426 | 2,443 | 2,220 | 3,167 | 3,690 | 4,196 | 7,712 | 6,876 | 7,321 | 7,453 | 4,263 | 3,859 | 4,421 | 6,585 | 6,483 | 6,778 | 6,528 | 8,356 | 11,053 | 10,718 | 5,286 | 6,934 | 6,683 | 4,909 | 3,993 | 5,410 | 6,712 | 4,530 | 3,058 | 3,107 | 3,021 | 3,164 | 2,440 | 3,703 | 5,664 | 4,342 | 4,229 | 6,545 | 6,560 | 6,750 | 7,170 | 8,381 |
Belastingschulden
| 597 | 1,324 | 261 | 651 | 353 | 655 | 186 | 371 | 205 | 569 | 137 | 322 | 279 | 1,114 | 188 | 245 | 175 | 297 | 122 | 164 | 133 | 140 | 113 | 254 | 205 | 379 | 118 | 162 | 122 | 337 | 178 | 128 | 118 | 195 | 187 | 170 | 105 | 111 | 145 | 53 | 27 | 179 | 127 | 88 | 114 | 126 | 62 | 61 | 39 | 50 | 40 | 56 | 271 | 359 | 751 | 707 | 329 | 751 | 456 | 853 | 1,221 | 207 |
Uitgestelde opbrengsten
| 7,680 | 6,542 | 9,379 | 11,298 | 10,254 | 9,114 | 8,566 | 8,183 | 8,059 | 5,932 | 5,227 | 5,888 | 5,488 | 6,632 | 8,505 | 7,800 | 6,581 | 5,787 | 8,745 | 6,158 | 5,488 | 4,685 | 6,683 | 7,533 | 7,042 | 6,683 | 9,092 | 9,262 | 7,977 | 7,293 | 6,383 | 6,875 | 7,008 | 5,106 | 4,122 | 4,333 | 3,877 | 3,678 | 5,318 | 5,003 | 4,618 | 3,943 | 5,071 | 4,325 | 4,461 | 3,809 | 5,909 | 5,804 | 5,241 | 5,559 | 5,777 | 5,739 | 5,896 | 6,060 | 13,348 | 12,627 | 12,510 | 11,496 | 9,124 | 9,504 | 11,382 | 10,128 |
Overige kortlopende verplichtingen
| 12,570 | 10,634 | 4,221 | 4,800 | 5,450 | 3,657 | 3,546 | 3,441 | 4,451 | 3,392 | 2,944 | 2,896 | 5,421 | 4,305 | 1,321 | 3,711 | 4,323 | 2,704 | 1,399 | 2,962 | 2,978 | 2,240 | 2,191 | 1,995 | 2,479 | 2,253 | 1,876 | 1,478 | 2,317 | 1,997 | 2,030 | 1,786 | 2,774 | 2,173 | 2,541 | 2,290 | 3,230 | 2,996 | 2,820 | 2,235 | 2,535 | 2,046 | 3,034 | 2,968 | 3,754 | 3,373 | 2,427 | 1,350 | 2,474 | 2,167 | 1,816 | 2,090 | 2,557 | 2,014 | 1,789 | 1,751 | 3,053 | 2,235 | 1,707 | 1,364 | 1,682 | 1,765 |
Totaal kortlopende verplichtingen
| 34,461 | 34,634 | 28,946 | 29,804 | 30,973 | 29,246 | 27,226 | 24,940 | 27,729 | 24,577 | 17,535 | 18,064 | 24,800 | 25,872 | 21,125 | 22,046 | 24,864 | 23,806 | 20,506 | 19,949 | 20,077 | 20,513 | 17,837 | 19,556 | 22,897 | 24,130 | 25,044 | 24,140 | 25,648 | 26,200 | 19,602 | 18,848 | 21,697 | 22,128 | 18,842 | 18,882 | 21,603 | 25,140 | 26,623 | 25,421 | 21,964 | 24,804 | 22,015 | 19,208 | 22,297 | 24,606 | 23,111 | 20,861 | 21,185 | 21,676 | 19,009 | 19,624 | 19,557 | 21,948 | 27,195 | 25,345 | 27,425 | 30,258 | 24,283 | 24,879 | 32,322 | 30,463 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 9,102 | 9,211 | 11,119 | 11,202 | 11,655 | 11,774 | 9,708 | 9,827 | 10,745 | 10,873 | 13,808 | 13,925 | 13,005 | 13,065 | 13,587 | 13,622 | 14,505 | 14,116 | 14,426 | 14,536 | 15,358 | 15,470 | 12,803 | 11,557 | 11,087 | 11,095 | 7,333 | 8,662 | 5,260 | 5,668 | 9,303 | 9,772 | 9,336 | 9,724 | 10,004 | 9,866 | 8,765 | 8,782 | 8,127 | 6,007 | 7,323 | 6,728 | 8,705 | 8,312 | 7,681 | 7,671 | 4,180 | 4,226 | 4,761 | 4,830 | 4,842 | 4,976 | 5,774 | 5,749 | 4,228 | 4,060 | 1,453 | 1,494 | 1,540 | 1,709 | 3,016 | 4,271 |
Uitgestelde opbrengsten niet-vlottend
| -2,114 | 0 | 391 | 394 | 326 | 300 | 291 | 286 | 278 | 270 | 255 | 207 | 207 | 205 | 272 | 280 | 258 | 281 | 282 | 280 | 297 | 302 | 0 | 0 | 0 | 319 | 0 | 0 | 0 | 336 | 0 | 0 | 0 | 314 | 0 | 0 | 0 | 261 | 0 | 0 | 0 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,114 | 2,476 | 2,258 | 1,848 | 1,848 | 1,536 | 1,565 | 1,035 | 1,233 | 1,283 | 1,098 | 1,076 | 984 | 1,088 | 802 | 721 | 547 | 336 | 961 | 772 | 537 | 659 | 0 | 0 | 0 | 1,408 | 0 | 0 | 0 | 1,221 | 0 | 0 | 0 | 701 | 0 | 0 | 0 | 720 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 4,717 | 2,604 | 1,947 | 1,617 | 1,691 | 1,699 | 1,660 | 1,681 | 1,716 | 1,742 | 1,423 | 1,439 | 1,508 | 1,348 | 994 | 997 | 929 | 954 | 1,180 | 815 | 839 | 785 | 1,714 | 2,205 | 2,040 | 682 | 2,493 | 2,251 | 2,171 | 581 | 1,981 | 1,543 | 1,342 | 537 | 1,510 | 1,370 | 1,778 | 552 | 1,197 | 1,220 | 1,138 | 2,006 | 2,324 | 2,395 | 2,318 | 2,353 | 2,337 | 2,429 | 2,562 | 2,531 | 2,629 | 2,673 | 2,626 | 2,513 | 2,560 | 2,555 | 2,546 | 2,806 | 2,777 | 2,888 | 2,788 | 2,992 |
Totaal niet-vlottende verplichtingen
| 13,819 | 14,291 | 15,715 | 15,061 | 15,520 | 15,309 | 13,224 | 12,829 | 13,972 | 14,168 | 16,584 | 16,647 | 15,704 | 15,706 | 15,655 | 15,620 | 16,239 | 15,687 | 16,849 | 16,403 | 17,031 | 17,216 | 14,517 | 13,762 | 13,127 | 13,504 | 9,826 | 10,913 | 7,431 | 7,806 | 11,284 | 11,315 | 10,678 | 11,276 | 11,514 | 11,236 | 10,543 | 10,315 | 9,324 | 7,227 | 8,461 | 8,734 | 11,029 | 10,707 | 9,999 | 10,024 | 6,517 | 6,655 | 7,323 | 7,361 | 7,471 | 7,649 | 8,400 | 8,262 | 6,788 | 6,615 | 3,999 | 4,300 | 4,317 | 4,597 | 5,804 | 7,263 |
Totaal passiva
| 48,280 | 48,925 | 44,661 | 44,865 | 46,493 | 44,555 | 40,450 | 37,769 | 41,701 | 38,745 | 34,119 | 34,711 | 40,504 | 41,578 | 36,780 | 37,666 | 41,103 | 39,493 | 37,355 | 36,352 | 37,108 | 37,729 | 32,354 | 33,318 | 36,024 | 37,634 | 34,870 | 35,053 | 33,079 | 34,006 | 30,886 | 30,163 | 32,375 | 33,404 | 30,356 | 30,118 | 32,146 | 35,455 | 35,947 | 32,648 | 30,425 | 33,538 | 33,044 | 29,915 | 32,296 | 34,630 | 29,628 | 27,516 | 28,508 | 29,037 | 26,480 | 27,273 | 27,957 | 30,210 | 33,983 | 31,960 | 31,424 | 34,558 | 28,600 | 29,476 | 38,126 | 37,726 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 40,057 | 0 | 0 | 0 | 37,368 | 37,429 | 35,172 | 34,439 | 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 |
Gewone aandelen
| 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 | 1,592 |
Ingehouden winsten
| 38,924 | 38,546 | 34,697 | 34,365 | 33,916 | 33,871 | 30,895 | 30,853 | 30,656 | 30,725 | 28,482 | 27,797 | 27,561 | 27,780 | 24,440 | 23,979 | 24,373 | 24,656 | 21,666 | 21,915 | 24,235 | 24,793 | 23,153 | 22,860 | 23,063 | 23,138 | 21,613 | 21,723 | 22,349 | 22,774 | 22,076 | 20,941 | 20,475 | 21,733 | 23,421 | 23,987 | 24,056 | 24,650 | 24,013 | 23,930 | 23,746 | 23,888 | 23,025 | 23,279 | 23,488 | 23,951 | 22,729 | 22,388 | 22,486 | 23,541 | 22,861 | 22,458 | 22,758 | 22,548 | 22,148 | 21,884 | 21,363 | 21,216 | 20,345 | 20,106 | 19,055 | 18,327 |
Overige gereserveerde algehele resultaten
| 7,634 | 7,660 | 7,754 | 6,601 | 5,943 | 5,016 | 5,615 | 4,301 | 3,847 | 3,545 | 3,150 | 3,255 | 3,108 | 6,516 | 2,095 | 2,057 | 1,764 | 1,375 | 2,391 | 1,982 | 1,984 | 2,502 | 2,612 | 3,571 | 2,960 | 3,339 | 3,599 | 3,054 | 3,063 | 3,011 | 2,090 | 1,669 | 1,636 | 2,855 | 3,687 | 3,617 | 3,983 | 3,497 | 1,227 | 1,306 | 1,790 | 1,705 | 1,218 | 1,330 | 840 | 604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,514 | 4,508 | 4,500 | 4,468 | -35,508 | 4,702 | 4,796 | 5,193 | -32,248 | -32,317 | -30,074 | -29,389 | 4,973 | 1,452 | 4,907 | 5,030 | 5,524 | 5,638 | 5,620 | 5,581 | 5,779 | 5,884 | 5,873 | 5,848 | 5,799 | 5,762 | 5,752 | 5,729 | 5,700 | 5,866 | 6,149 | 6,149 | 6,131 | 6,131 | 6,323 | 6,323 | 6,323 | 6,330 | 6,331 | 6,331 | 6,873 | 6,862 | 6,861 | 6,862 | 6,863 | 6,848 | 6,432 | 6,520 | 6,856 | 6,150 | 6,452 | 6,856 | 6,961 | 6,705 | 7,090 | 7,101 | 7,395 | 8,234 | 3,413 | 4,505 | 3,343 | 5,425 |
Totaal eigen vermogen van aandeelhouders
| 52,664 | 52,306 | 48,543 | 47,026 | 46,000 | 45,181 | 42,898 | 41,939 | 41,215 | 40,974 | 38,322 | 37,694 | 37,234 | 37,340 | 33,034 | 32,658 | 33,253 | 33,261 | 31,269 | 31,070 | 33,590 | 34,771 | 33,230 | 33,871 | 33,414 | 33,831 | 32,556 | 32,098 | 32,704 | 33,243 | 31,907 | 30,351 | 29,834 | 32,311 | 35,023 | 35,519 | 35,954 | 36,069 | 33,163 | 33,159 | 34,001 | 34,047 | 32,696 | 33,063 | 32,783 | 32,995 | 30,753 | 30,500 | 30,934 | 31,283 | 30,905 | 30,906 | 31,311 | 30,845 | 30,830 | 30,577 | 30,350 | 31,042 | 25,350 | 26,203 | 23,990 | 25,344 |
Totaal eigen vermogen
| 53,013 | 52,632 | 48,904 | 47,340 | 46,312 | 45,520 | 43,305 | 42,294 | 41,546 | 41,270 | 38,598 | 37,958 | 37,498 | 37,607 | 33,318 | 32,869 | 33,452 | 33,468 | 31,455 | 31,261 | 33,593 | 34,945 | 33,435 | 34,082 | 33,638 | 34,015 | 32,740 | 32,258 | 32,868 | 33,713 | 32,322 | 30,771 | 30,305 | 32,794 | 35,459 | 35,965 | 36,385 | 36,532 | 33,587 | 33,574 | 34,533 | 34,524 | 33,423 | 33,869 | 33,460 | 33,602 | 31,191 | 30,973 | 31,436 | 31,775 | 31,356 | 31,332 | 31,722 | 30,968 | 30,958 | 30,693 | 30,447 | 31,083 | 25,387 | 26,256 | 24,006 | 25,350 |
Totaal passiva en aandeelhoudersvermogen
| 101,293 | 101,560 | 93,565 | 92,205 | 92,805 | 90,075 | 83,755 | 80,063 | 83,247 | 80,015 | 72,717 | 72,669 | 78,002 | 79,185 | 70,098 | 70,535 | 74,555 | 72,961 | 68,810 | 67,613 | 70,892 | 72,674 | 65,789 | 67,400 | 69,662 | 71,649 | 67,610 | 67,311 | 65,947 | 67,719 | 63,208 | 60,934 | 62,680 | 66,198 | 65,815 | 66,083 | 68,531 | 71,987 | 69,534 | 66,222 | 64,958 | 68,062 | 66,467 | 63,784 | 65,756 | 68,232 | 60,819 | 58,489 | 59,944 | 60,812 | 57,836 | 58,605 | 59,679 | 61,178 | 64,941 | 62,653 | 61,871 | 65,641 | 53,987 | 55,732 | 62,132 | 63,076 |