KITZ Corporation
TSE:6498.T
1129 (JPY) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 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 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 28,398 | 25,790 | 26,675 | 25,731 | 24,370 | 24,588 | 25,714 | 24,959 | 27,943 | 26,475 | 27,881 | 34,293 | 32,109 | 19,435 | 18,696 | 11,064 | 10,952 | 11,300 | 13,660 | 13,890 | 15,643 | 16,345 | 23,429 | 12,970 | 15,359 | 14,710 | 18,181 | 16,069 | 14,273 | 12,007 | 14,649 | 11,834 | 22,411 | 10,532 | 14,036 | 10,919 | 12,397 | 8,322 | 8,807 | 7,931 | 6,666 | 4,947 | 6,662 | 5,260 | 5,807 | 5,002 | 5,674 | 7,303 | 11,938 | 9,127 | 13,108 | 12,339 | 8,386 | 8,031 | 9,825 | 5,574 | 10,636 | 10,309 | 7,773 |
Kortetermijnbeleggingen
| 604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -526 | 0 | 0 | 0 | 0 | 0 | -293 | 0 | 0 | 0 | -326 | 0 | 0 | 0 | -167 | 0 | 0 | 0 | -174 | 0 | 0 | 0 | -99 | 0 | 0 | 0 | -99 | 0 | 0 | 0 | -177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 29,002 | 25,790 | 26,675 | 25,731 | 24,370 | 24,588 | 25,714 | 24,959 | 27,943 | 26,475 | 27,881 | 34,293 | 32,109 | 19,435 | 18,696 | 11,064 | 10,952 | 11,300 | 13,660 | 13,890 | 15,643 | 16,345 | 23,429 | 12,970 | 15,359 | 14,710 | 18,181 | 16,069 | 14,273 | 12,007 | 14,649 | 11,834 | 22,411 | 10,532 | 14,036 | 10,919 | 12,397 | 8,322 | 8,807 | 7,931 | 6,666 | 4,947 | 6,662 | 5,260 | 5,807 | 5,002 | 5,674 | 7,303 | 11,938 | 9,127 | 13,108 | 12,339 | 8,386 | 8,031 | 9,825 | 5,574 | 10,636 | 10,309 | 7,773 |
Nettovorderingen
| 34,140 | 23,058 | 22,310 | 21,375 | 22,400 | 22,919 | 22,788 | 21,225 | 19,826 | 19,771 | 18,795 | 17,557 | 16,111 | 17,591 | 19,217 | 19,351 | 18,590 | 19,714 | 19,484 | 20,850 | 19,040 | 20,226 | 21,447 | 19,381 | 18,296 | 17,984 | 19,843 | 17,930 | 17,142 | 17,506 | 19,906 | 18,287 | 20,735 | 20,468 | 22,577 | 20,624 | 18,320 | 19,939 | 21,871 | 20,563 | 21,309 | 22,201 | 24,053 | 22,136 | 23,331 | 24,101 | 23,922 | 21,921 | 22,055 | 24,164 | 23,512 | 21,541 | 21,725 | 22,096 | 23,541 | 23,253 | 21,237 | 25,356 | 26,305 |
Voorraad
| 37,045 | 38,079 | 36,356 | 35,666 | 33,006 | 34,518 | 32,394 | 30,591 | 26,807 | 26,737 | 25,151 | 23,862 | 23,205 | 23,801 | 23,975 | 24,467 | 23,760 | 24,680 | 24,465 | 25,095 | 24,200 | 24,029 | 22,153 | 22,649 | 21,156 | 20,909 | 19,937 | 19,429 | 19,147 | 20,044 | 20,911 | 20,885 | 20,888 | 21,943 | 20,883 | 20,362 | 19,132 | 19,560 | 19,052 | 18,844 | 18,199 | 18,872 | 17,116 | 16,090 | 15,348 | 16,548 | 16,472 | 16,492 | 15,985 | 15,741 | 14,279 | 13,964 | 12,802 | 12,954 | 12,948 | 13,542 | 13,193 | 14,499 | 17,785 |
Overige vlottende activa
| 3,672 | 14,557 | 13,642 | 12,796 | 13,401 | 12,429 | 12,592 | 11,422 | 12,045 | 10,706 | 10,120 | 9,113 | 9,199 | 11,339 | 11,463 | 11,559 | 10,107 | 11,350 | 13,617 | 12,678 | 12,735 | 13,239 | 11,778 | 14,540 | 12,733 | 11,149 | 10,011 | 10,170 | 8,843 | 9,893 | 8,035 | 9,285 | 7,509 | 7,765 | 6,388 | 7,553 | 7,063 | 7,614 | 6,136 | 6,909 | 6,275 | 5,380 | 2,125 | 4,486 | 4,401 | 2,228 | 1,179 | 2,329 | 2,591 | 2,590 | 1,137 | 3,140 | 2,583 | 2,542 | 1,107 | 2,535 | 2,425 | 866 | 3,053 |
Totaal vlottende activa
| 103,859 | 101,484 | 98,983 | 95,568 | 93,177 | 94,454 | 93,488 | 88,197 | 86,621 | 83,689 | 81,947 | 84,825 | 80,624 | 72,166 | 73,351 | 66,441 | 63,409 | 67,044 | 71,226 | 72,513 | 71,618 | 73,839 | 78,807 | 69,540 | 67,544 | 64,752 | 67,972 | 63,598 | 59,405 | 59,450 | 63,501 | 60,291 | 71,543 | 60,708 | 63,884 | 59,458 | 56,912 | 55,435 | 55,866 | 54,247 | 52,449 | 51,400 | 49,956 | 47,972 | 48,887 | 47,879 | 47,247 | 48,045 | 52,569 | 51,622 | 52,036 | 50,984 | 45,496 | 45,623 | 47,421 | 44,904 | 47,491 | 51,030 | 54,916 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 49,932 | 49,054 | 48,562 | 47,668 | 45,200 | 43,954 | 43,621 | 43,060 | 41,436 | 41,441 | 42,099 | 42,131 | 42,527 | 42,549 | 44,241 | 43,970 | 44,152 | 43,998 | 41,677 | 39,390 | 38,710 | 38,140 | 36,799 | 36,112 | 35,595 | 34,772 | 34,722 | 34,168 | 37,889 | 38,542 | 38,788 | 38,124 | 37,225 | 36,606 | 36,617 | 35,589 | 36,548 | 36,628 | 36,835 | 36,263 | 36,395 | 36,313 | 35,811 | 34,672 | 35,155 | 35,232 | 34,766 | 34,550 | 34,704 | 34,973 | 35,027 | 35,795 | 36,107 | 36,689 | 36,806 | 37,968 | 38,033 | 38,966 | 39,757 |
Goodwill
| 231 | 265 | 296 | 287 | 301 | 341 | 361 | 377 | 319 | 348 | 397 | 362 | 393 | 436 | 646 | 674 | 761 | 823 | 887 | 1,077 | 3,565 | 3,832 | 1,481 | 1,613 | 2,011 | 2,199 | 2,323 | 2,264 | 2,159 | 2,251 | 2,396 | 2,499 | 1,415 | 1,371 | 1,459 | 972 | 1,073 | 1,132 | 1,192 | 1,233 | 1,289 | 1,342 | 1,385 | 1,171 | 1,214 | 1,257 | 1,299 | 1,342 | 1,385 | 1,428 | 1,471 | 1,514 | 1,557 | 1,600 | 1,643 | 1,645 | 0 | 0 | 0 |
Immateriële activa
| 1,733 | 2,007 | 2,278 | 2,596 | 2,863 | 3,269 | 3,552 | 3,875 | 4,271 | 4,618 | 5,021 | 5,452 | 6,189 | 6,587 | 6,993 | 7,345 | 7,761 | 8,188 | 8,533 | 8,517 | 8,467 | 8,194 | 7,470 | 6,332 | 5,730 | 5,077 | 4,558 | 4,046 | 3,657 | 3,355 | 3,149 | 2,800 | 2,337 | 2,229 | 2,236 | 2,104 | 2,171 | 2,180 | 2,123 | 1,985 | 1,990 | 1,945 | 1,884 | 1,620 | 1,433 | 1,262 | 1,104 | 831 | 767 | 702 | 700 | 638 | 554 | 469 | 415 | 500 | 605 | 623 | 644 |
Goodwill en immateriële activa
| 1,964 | 2,272 | 2,574 | 2,883 | 3,164 | 3,610 | 3,913 | 4,252 | 4,590 | 4,966 | 5,418 | 5,814 | 6,582 | 7,023 | 7,639 | 8,019 | 8,522 | 9,011 | 9,420 | 9,594 | 12,032 | 12,026 | 8,951 | 7,945 | 7,741 | 7,276 | 6,881 | 6,310 | 5,816 | 5,606 | 5,545 | 5,299 | 3,752 | 3,600 | 3,695 | 3,076 | 3,244 | 3,312 | 3,315 | 3,218 | 3,279 | 3,287 | 3,269 | 2,791 | 2,647 | 2,519 | 2,403 | 2,173 | 2,152 | 2,130 | 2,171 | 2,152 | 2,111 | 2,069 | 2,058 | 2,145 | 605 | 623 | 644 |
Langetermijnbeleggingen
| 6,888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,283 | 0 | 0 | 0 | 0 | 0 | 5,900 | 0 | 0 | 0 | 5,269 | 0 | 0 | 0 | 6,414 | 0 | 0 | 0 | 6,282 | 0 | 0 | 0 | 8,604 | 0 | 0 | 0 | 8,986 | 0 | 0 | 0 | 7,448 | 0 | 0 | 0 | 6,601 | 0 | 0 | 0 | 5,626 | 0 | 0 | 0 | 5,472 | 0 | 0 | 0 | 5,505 | 0 | 0 | 4,858 | 0 |
Belastingvorderingen
| 1,489 | 0 | 0 | 0 | 1,409 | 0 | 0 | 0 | 1,322 | 0 | 0 | 0 | 0 | 0 | 1,246 | 0 | 0 | 0 | 1,316 | 0 | 0 | 0 | 214 | 0 | 0 | 0 | 127 | 0 | 0 | 0 | 101 | 0 | 0 | 0 | 125 | 0 | 0 | 0 | 252 | 0 | 0 | 0 | 392 | 0 | 0 | 0 | 904 | 0 | 0 | 0 | 1,246 | 0 | 0 | 0 | 1,311 | 0 | 0 | 1,291 | 0 |
Overige niet-vlottende activa
| 2,561 | 10,511 | 10,319 | 9,847 | 9,615 | 10,724 | 10,653 | 10,598 | 2,165 | 10,243 | 10,301 | 10,356 | 10,191 | 10,043 | 2,683 | 10,841 | 10,421 | 9,158 | 2,746 | 9,371 | 10,395 | 10,347 | 2,999 | 10,028 | 10,255 | 10,066 | 3,160 | 9,744 | 11,149 | 10,657 | 2,880 | 12,514 | 11,436 | 12,295 | 2,480 | 11,396 | 11,763 | 11,629 | 3,866 | 11,437 | 11,199 | 10,984 | 3,941 | 10,470 | 10,163 | 10,135 | 4,035 | 10,427 | 10,507 | 10,828 | 4,186 | 10,972 | 10,793 | 10,991 | 4,432 | 10,805 | 11,038 | 4,333 | 11,100 |
Totaal niet-vlottende activa
| 62,834 | 61,837 | 61,455 | 60,398 | 59,388 | 58,288 | 58,187 | 57,910 | 56,796 | 56,650 | 57,818 | 58,301 | 59,300 | 59,615 | 61,709 | 62,830 | 63,095 | 62,167 | 60,428 | 58,355 | 61,137 | 60,513 | 55,377 | 54,085 | 53,591 | 52,114 | 51,172 | 50,222 | 54,854 | 54,805 | 55,918 | 55,937 | 52,413 | 52,501 | 51,903 | 50,061 | 51,555 | 51,569 | 51,716 | 50,918 | 50,873 | 50,584 | 50,014 | 47,933 | 47,965 | 47,886 | 47,734 | 47,150 | 47,363 | 47,931 | 48,102 | 48,919 | 49,011 | 49,749 | 50,112 | 50,918 | 49,676 | 50,071 | 51,501 |
Totaal activa
| 166,693 | 163,323 | 160,440 | 155,968 | 152,569 | 152,745 | 151,677 | 146,109 | 143,419 | 140,341 | 139,766 | 143,127 | 139,925 | 131,782 | 135,063 | 129,274 | 126,505 | 129,212 | 131,657 | 130,870 | 132,756 | 134,353 | 134,187 | 123,627 | 121,137 | 116,867 | 119,148 | 113,822 | 114,261 | 114,256 | 119,422 | 116,230 | 123,957 | 113,211 | 115,790 | 109,520 | 108,468 | 107,006 | 107,583 | 105,166 | 103,325 | 101,985 | 99,972 | 95,908 | 96,852 | 95,765 | 94,981 | 95,195 | 99,932 | 99,553 | 100,138 | 99,903 | 94,507 | 95,372 | 97,533 | 95,822 | 97,167 | 101,101 | 106,417 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 8,935 | 9,340 | 9,170 | 10,089 | 8,975 | 10,145 | 9,647 | 10,133 | 8,037 | 8,387 | 7,841 | 7,590 | 5,045 | 6,288 | 7,289 | 6,613 | 5,853 | 7,252 | 6,625 | 7,725 | 7,134 | 7,435 | 7,098 | 7,141 | 6,332 | 7,268 | 6,138 | 5,402 | 5,087 | 5,818 | 6,405 | 5,198 | 6,006 | 7,002 | 6,606 | 5,803 | 5,068 | 5,902 | 5,585 | 5,617 | 5,669 | 5,475 | 5,259 | 5,113 | 5,313 | 5,236 | 5,541 | 4,989 | 5,608 | 5,902 | 5,799 | 5,409 | 5,029 | 4,605 | 4,726 | 3,863 | 3,847 | 3,383 | 5,504 |
Kortlopende schulden
| 3,489 | 2,852 | 3,013 | 3,003 | 3,153 | 3,473 | 13,588 | 13,415 | 13,574 | 14,060 | 4,227 | 10,272 | 9,553 | 9,442 | 9,075 | 5,749 | 3,524 | 5,576 | 4,515 | 6,705 | 7,089 | 8,278 | 6,079 | 4,702 | 4,991 | 4,173 | 4,852 | 3,940 | 4,414 | 4,092 | 5,612 | 4,620 | 11,872 | 10,482 | 11,230 | 11,093 | 8,355 | 7,888 | 7,800 | 10,251 | 8,779 | 10,341 | 7,707 | 7,837 | 8,227 | 9,456 | 8,164 | 10,404 | 14,194 | 14,153 | 14,483 | 12,632 | 6,766 | 6,129 | 6,287 | 9,095 | 12,955 | 17,717 | 18,380 |
Belastingschulden
| 2,361 | 1,725 | 1,995 | 1,184 | 1,576 | 1,142 | 1,620 | 890 | 2,609 | 1,612 | 1,250 | 391 | 792 | 571 | 1,057 | 465 | 791 | 502 | 1,969 | 1,228 | 1,723 | 913 | 2,826 | 1,710 | 1,558 | 944 | 2,012 | 646 | 1,328 | 929 | 1,144 | 578 | 1,141 | 844 | 2,226 | 1,402 | 1,048 | 1,508 | 1,594 | 527 | 921 | 679 | 1,920 | 1,398 | 1,257 | 798 | 707 | 604 | 931 | 780 | 1,387 | 1,122 | 1,155 | 760 | 1,149 | 1,229 | 1,014 | 879 | 956 |
Uitgestelde opbrengsten
| 2,361 | 3,761 | 4,973 | 2,721 | 0 | 0 | 0 | 0 | 5,376 | 3,135 | 3,506 | 1,479 | 2,952 | 1,813 | 3,450 | 1,873 | 2,759 | 1,621 | 4,704 | 2,877 | 4,123 | 2,258 | 5,324 | 3,256 | 3,709 | 2,164 | 4,243 | 1,903 | 3,150 | 1,971 | 3,010 | 1,659 | 2,902 | 1,838 | 4,157 | 2,316 | 2,665 | 2,501 | 3,539 | 1,539 | 2,385 | 1,556 | 3,707 | 2,329 | 2,809 | 1,821 | 2,301 | 1,453 | 2,316 | 2,001 | 2,952 | 2,003 | 2,624 | 2,261 | 3,000 | 2,274 | 2,425 | 2,342 | 1,838 |
Overige kortlopende verplichtingen
| 2,770 | 1,379 | -4,149 | -1,939 | 656 | -1,125 | -621 | -1,826 | -4,694 | -4,092 | -3,944 | -2,611 | -847 | -1,209 | -3,124 | -1,265 | -1,500 | -813 | -2,211 | -2,235 | -2,755 | -1,535 | -4,286 | -3,422 | -3,093 | -3,309 | -3,775 | -994 | -3,032 | -2,164 | -3,536 | -1,496 | -3,722 | -3,793 | -5,085 | -2,691 | -2,339 | -3,283 | -3,400 | -1,869 | -2,910 | -1,437 | -2,703 | -2,476 | -2,695 | -1,683 | -2,072 | -1,063 | -3,049 | -2,613 | -3,899 | -2,254 | -2,456 | -978 | -1,818 | -722 | -1,632 | 8 | -1,429 |
Totaal kortlopende verplichtingen
| 26,490 | 24,636 | 24,172 | 25,147 | 23,335 | 23,780 | 33,881 | 32,745 | 32,939 | 31,489 | 20,721 | 24,711 | 22,540 | 23,193 | 25,036 | 20,048 | 17,280 | 21,390 | 22,227 | 24,025 | 24,448 | 24,784 | 24,139 | 20,528 | 19,829 | 18,508 | 19,608 | 16,299 | 16,034 | 16,464 | 19,040 | 15,757 | 24,205 | 23,375 | 25,740 | 23,726 | 19,865 | 20,418 | 20,703 | 21,682 | 20,513 | 22,089 | 21,149 | 19,314 | 20,224 | 20,864 | 20,182 | 21,376 | 25,608 | 26,125 | 26,521 | 24,321 | 18,147 | 17,382 | 18,070 | 19,602 | 22,456 | 27,712 | 30,753 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 33,757 | 33,782 | 33,493 | 33,189 | 33,766 | 33,677 | 24,257 | 24,724 | 25,292 | 25,919 | 36,677 | 37,234 | 38,966 | 29,860 | 28,739 | 29,379 | 29,770 | 28,536 | 28,941 | 27,199 | 27,580 | 28,600 | 28,221 | 20,346 | 20,217 | 19,413 | 19,933 | 20,559 | 20,609 | 19,708 | 19,394 | 18,893 | 18,788 | 9,520 | 10,195 | 9,392 | 16,188 | 15,526 | 15,927 | 15,162 | 15,314 | 14,182 | 14,612 | 15,733 | 16,503 | 15,044 | 16,125 | 16,120 | 16,223 | 15,055 | 15,680 | 17,749 | 18,354 | 19,985 | 21,267 | 19,463 | 17,974 | 18,142 | 19,759 |
Uitgestelde opbrengsten niet-vlottend
| 694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,621 | 0 | 0 | 0 | 0 | 0 | 1,678 | 0 | 0 | 0 | 1,643 | 0 | 0 | 0 | 1,302 | 0 | 0 | 0 | 1,242 | 0 | 0 | 0 | 1,050 | 0 | 0 | 0 | 1,067 | 0 | 0 | 0 | 1,160 | 0 | 0 | 0 | 1,240 | 0 | 0 | 0 | 1,054 | 0 | 0 | 0 | 1,140 | 0 | 0 | 0 | 760 | 0 | 0 | 728 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 743 | 0 | 0 | 0 | 826 | 0 | 0 | 0 | 828 | 0 | 0 | 0 | 0 | 0 | 859 | 0 | 0 | 0 | 807 | 0 | 0 | 0 | 1,414 | 0 | 0 | 0 | 1,164 | 0 | 0 | 0 | 1,477 | 0 | 0 | 0 | 1,454 | 0 | 0 | 0 | 1,022 | 0 | 0 | 0 | 706 | 0 | 0 | 0 | 907 | 0 | 0 | 0 | 1,010 | 0 | 0 | 0 | 1,060 | 0 | 0 | 1,024 | 0 |
Overige niet-vlottende verplichtingen
| 3,492 | 4,218 | 4,290 | 4,377 | 3,601 | 4,389 | 4,234 | 4,061 | 1,487 | 3,887 | 3,901 | 4,141 | 4,088 | 4,191 | 1,874 | 4,470 | 4,520 | 4,603 | 1,211 | 3,712 | 3,960 | 3,963 | 1,722 | 4,956 | 4,988 | 4,809 | 2,310 | 4,661 | 4,754 | 4,576 | 2,365 | 5,143 | 4,149 | 4,539 | 1,843 | 4,532 | 4,466 | 4,305 | 1,995 | 4,151 | 4,035 | 3,977 | 2,045 | 4,051 | 4,186 | 4,151 | 2,224 | 4,409 | 4,429 | 4,477 | 2,354 | 4,613 | 4,616 | 4,684 | 2,529 | 4,312 | 4,240 | 2,583 | 4,450 |
Totaal niet-vlottende verplichtingen
| 37,992 | 38,000 | 37,783 | 37,566 | 38,193 | 38,066 | 28,491 | 28,785 | 29,228 | 29,806 | 40,578 | 41,375 | 43,054 | 34,051 | 33,150 | 33,849 | 34,290 | 33,139 | 32,602 | 30,911 | 31,540 | 32,563 | 32,659 | 25,302 | 25,205 | 24,222 | 24,649 | 25,220 | 25,363 | 24,284 | 24,286 | 24,036 | 22,937 | 14,059 | 14,559 | 13,924 | 20,654 | 19,831 | 20,104 | 19,313 | 19,349 | 18,159 | 18,603 | 19,784 | 20,689 | 19,195 | 20,310 | 20,529 | 20,652 | 19,532 | 20,184 | 22,362 | 22,970 | 24,669 | 25,616 | 23,775 | 22,214 | 22,477 | 24,209 |
Totaal passiva
| 64,482 | 62,636 | 61,955 | 62,713 | 61,528 | 61,846 | 62,372 | 61,530 | 62,167 | 61,295 | 61,299 | 66,086 | 65,594 | 57,244 | 58,186 | 53,897 | 51,570 | 54,529 | 54,829 | 54,936 | 55,988 | 57,347 | 56,798 | 45,830 | 45,034 | 42,730 | 44,257 | 41,519 | 41,397 | 40,748 | 43,326 | 39,793 | 47,142 | 37,434 | 40,299 | 37,650 | 40,519 | 40,249 | 40,807 | 40,995 | 39,862 | 40,248 | 39,752 | 39,098 | 40,913 | 40,059 | 40,492 | 41,905 | 46,260 | 45,657 | 46,705 | 46,683 | 41,117 | 42,051 | 43,686 | 43,377 | 44,670 | 50,189 | 54,962 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 | 21,207 |
Ingehouden winsten
| 65,258 | 63,194 | 61,764 | 59,666 | 57,911 | 55,841 | 54,840 | 52,580 | 51,708 | 50,581 | 49,628 | 48,483 | 55,438 | 54,600 | 54,404 | 52,957 | 52,428 | 51,237 | 51,562 | 49,946 | 50,629 | 48,415 | 47,679 | 52,418 | 51,067 | 49,443 | 49,138 | 47,202 | 47,035 | 45,460 | 45,118 | 44,016 | 43,253 | 41,823 | 41,618 | 40,259 | 37,850 | 36,566 | 36,147 | 35,189 | 34,584 | 33,692 | 33,675 | 32,635 | 32,126 | 30,993 | 30,563 | 29,806 | 29,538 | 29,121 | 28,901 | 28,208 | 27,490 | 26,477 | 26,743 | 25,920 | 25,075 | 24,228 | 23,488 |
Overige gereserveerde algehele resultaten
| 9,129 | 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 |
Overige totale aandeelhoudersvermogen
| 5,280 | 15,035 | 14,352 | 11,234 | 10,842 | 12,788 | 12,258 | 9,821 | 7,453 | 6,425 | 6,809 | 6,425 | -3,159 | -2,132 | -38 | -34 | 49 | 1,006 | 2,827 | 3,563 | 3,793 | 6,256 | 7,330 | 3,017 | 2,722 | 2,394 | 3,445 | 2,875 | 3,658 | 5,852 | 8,744 | 10,215 | 11,337 | 11,557 | 11,462 | 9,259 | 7,817 | 7,921 | 8,347 | 6,741 | 6,651 | 5,826 | 4,361 | 2,035 | 1,689 | 2,582 | 1,821 | 1,384 | 2,035 | 2,667 | 2,417 | 2,902 | 3,809 | 4,736 | 5,002 | 4,448 | 5,345 | 4,601 | 5,902 |
Totaal eigen vermogen van aandeelhouders
| 100,874 | 99,436 | 97,323 | 92,107 | 89,960 | 89,836 | 88,305 | 83,608 | 80,368 | 78,213 | 77,644 | 76,115 | 73,486 | 73,675 | 75,573 | 74,130 | 73,684 | 73,450 | 75,596 | 74,716 | 75,629 | 75,878 | 76,216 | 76,642 | 74,996 | 73,044 | 73,790 | 71,284 | 71,900 | 72,519 | 75,069 | 75,438 | 75,797 | 74,587 | 74,287 | 70,725 | 66,874 | 65,694 | 65,701 | 63,137 | 62,442 | 60,725 | 59,243 | 55,877 | 55,022 | 54,782 | 53,591 | 52,397 | 52,780 | 52,995 | 52,525 | 52,317 | 52,506 | 52,420 | 52,952 | 51,575 | 51,627 | 50,036 | 50,597 |
Totaal eigen vermogen
| 102,207 | 100,687 | 98,485 | 93,255 | 91,041 | 90,899 | 89,305 | 83,608 | 80,368 | 78,213 | 77,644 | 76,115 | 73,486 | 73,675 | 75,573 | 74,130 | 73,684 | 73,450 | 75,596 | 74,716 | 75,629 | 75,878 | 76,216 | 76,642 | 74,996 | 73,044 | 73,790 | 71,284 | 71,900 | 72,519 | 75,069 | 75,438 | 75,797 | 74,587 | 74,287 | 70,725 | 66,874 | 65,694 | 65,701 | 63,137 | 62,442 | 60,725 | 59,243 | 55,877 | 55,022 | 54,782 | 53,591 | 52,397 | 52,780 | 52,995 | 52,525 | 52,317 | 52,506 | 52,420 | 52,952 | 51,575 | 51,627 | 50,036 | 50,597 |
Totaal passiva en aandeelhoudersvermogen
| 166,689 | 163,323 | 160,440 | 155,968 | 152,569 | 152,745 | 151,677 | 146,109 | 143,419 | 140,341 | 139,766 | 143,127 | 139,925 | 131,782 | 135,063 | 129,274 | 126,505 | 129,212 | 131,657 | 130,870 | 132,756 | 134,353 | 134,187 | 123,627 | 121,137 | 116,867 | 119,148 | 113,822 | 114,261 | 114,256 | 119,422 | 116,230 | 123,957 | 113,211 | 115,790 | 109,520 | 108,468 | 107,006 | 107,583 | 105,166 | 103,325 | 101,985 | 99,972 | 95,908 | 96,852 | 95,765 | 94,981 | 95,195 | 99,932 | 99,553 | 100,138 | 99,903 | 94,507 | 95,372 | 97,533 | 95,822 | 97,167 | 101,101 | 106,417 |