Shibaura Mechatronics Corporation
TSE:6590.T
10760 (JPY) • At close November 8, 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
| 26,248 | 27,200 | 25,260 | 28,603 | 26,459 | 27,175 | 28,271 | 28,541 | 26,729 | 26,316 | 24,180 | 21,582 | 19,512 | 19,600 | 15,893 | 13,758 | 11,073 | 12,724 | 13,053 | 12,243 | 13,716 | 13,186 | 16,893 | 17,770 | 15,525 | 13,399 | 12,263 | 13,223 | 12,144 | 11,493 | 13,316 | 8,245 | 6,272 | 7,026 | 5,091 | 4,811 | 3,006 | 4,213 | 5,017 | 3,639 | 3,535 | 3,987 | 4,930 | 3,312 | 4,332 | 4,296 | 3,977 | 4,304 | 4,617 | 5,067 | 4,839 | 4,554 | 5,544 | 3,390 | 5,313 | 6,640 | 6,847 | 6,167 | 6,572 | 6,198 | 4,422 | 6,270 |
Kortetermijnbeleggingen
| 0 | 14 | 0 | 14 | 0 | 14 | -13 | -13 | -222 | -230 | -227 | -228 | -11 | -5 | -5 | -5 | -5 | -14 | -12 | -13 | -15 | -16 | -17 | -15 | -11 | -4 | -5 | -5 | -7 | -5 | -6 | -6 | -6 | -6 | -6 | -6 | -7 | -6 | -7 | -7 | -8 | -5 | -6 | -7 | -8 | -6 | -7 | -94 | -186 | -273 | -300 | -310 | -322 | -331 | -339 | -343 | -349 | -355 | -371 | -392 | -363 | -18 |
Liquide middelen en kortetermijnbeleggingen
| 26,248 | 27,214 | 25,260 | 28,603 | 26,459 | 27,175 | 28,271 | 28,541 | 26,729 | 26,316 | 24,180 | 21,582 | 19,512 | 19,600 | 15,893 | 13,758 | 11,073 | 12,724 | 13,053 | 12,243 | 13,716 | 13,186 | 16,893 | 17,770 | 15,525 | 13,399 | 12,263 | 13,223 | 12,144 | 11,493 | 13,316 | 8,245 | 6,272 | 7,026 | 5,091 | 4,811 | 3,006 | 4,213 | 5,017 | 3,639 | 3,535 | 3,987 | 4,930 | 3,312 | 4,332 | 4,296 | 3,977 | 4,304 | 4,617 | 5,067 | 4,839 | 4,554 | 5,544 | 3,390 | 5,313 | 6,640 | 6,847 | 6,167 | 6,572 | 6,198 | 4,422 | 6,270 |
Nettovorderingen
| 30,659 | 37,798 | 36,948 | 34,680 | 30,786 | 34,046 | 31,620 | 27,352 | 24,045 | 5,422 | 22,049 | 21,073 | 23,736 | 24,052 | 26,292 | 28,750 | 28,623 | 29,000 | 29,206 | 29,489 | 28,621 | 32,145 | 26,747 | 28,030 | 27,275 | 30,379 | 26,602 | 27,807 | 24,682 | 25,296 | 23,443 | 28,741 | 30,000 | 31,389 | 30,704 | 30,543 | 31,485 | 32,436 | 32,423 | 29,960 | 22,720 | 24,495 | 20,169 | 24,596 | 24,332 | 25,854 | 20,857 | 22,816 | 22,451 | 26,345 | 26,386 | 27,428 | 28,361 | 28,724 | 20,408 | 22,509 | 20,934 | 23,003 | 12,687 | 16,754 | 20,236 | 16,991 |
Voorraad
| 9,175 | 8,599 | 9,139 | 7,726 | 7,217 | 6,511 | 5,593 | 4,740 | 4,246 | 3,571 | 3,523 | 3,098 | 3,297 | 2,791 | 3,009 | 2,672 | 3,253 | 2,868 | 3,043 | 3,211 | 3,766 | 3,475 | 3,933 | 3,381 | 4,044 | 3,280 | 3,455 | 3,572 | 3,854 | 3,586 | 3,787 | 3,696 | 4,154 | 3,951 | 4,681 | 4,111 | 4,606 | 4,748 | 6,605 | 5,876 | 7,006 | 5,803 | 6,598 | 5,730 | 6,815 | 6,644 | 8,480 | 7,756 | 7,714 | 6,862 | 8,662 | 6,838 | 7,442 | 6,678 | 7,533 | 6,582 | 8,000 | 7,100 | 12,573 | 9,792 | 13,209 | 18,240 |
Overige vlottende activa
| 1,494 | 430 | 535 | 199 | -34 | -323 | -198 | -220 | -272 | -465 | -424 | -346 | -179 | -598 | -26 | -116 | 577 | -123 | 362 | 233 | 894 | 694 | 1,448 | 1,151 | 1,277 | 1,054 | 1,471 | 1,062 | 1,180 | 1,216 | 1,323 | 1,292 | 1,707 | 1,431 | 1,443 | 1,239 | 1,102 | 820 | 571 | 436 | 292 | 256 | 282 | 273 | 248 | 709 | 331 | 293 | 272 | 206 | 274 | 235 | 203 | 198 | 797 | 477 | 343 | -18 | 252 | 152 | 45 | 1,294 |
Totaal vlottende activa
| 67,576 | 74,041 | 71,882 | 71,208 | 65,885 | 67,409 | 65,286 | 60,413 | 56,266 | 56,201 | 51,460 | 46,905 | 46,366 | 45,845 | 45,168 | 45,064 | 43,526 | 44,469 | 45,664 | 45,176 | 46,997 | 49,500 | 49,021 | 50,332 | 48,121 | 48,112 | 43,791 | 45,664 | 41,860 | 41,591 | 41,869 | 41,974 | 42,133 | 43,797 | 41,919 | 40,704 | 40,199 | 42,217 | 44,616 | 39,911 | 33,553 | 34,541 | 31,979 | 33,911 | 35,727 | 37,503 | 33,645 | 35,169 | 35,054 | 38,480 | 40,161 | 39,055 | 41,550 | 38,990 | 34,051 | 36,208 | 36,124 | 36,252 | 32,084 | 32,896 | 37,912 | 42,795 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 14,348 | 14,261 | 13,610 | 13,449 | 13,260 | 11,663 | 11,048 | 11,064 | 10,775 | 10,835 | 10,734 | 10,509 | 10,599 | 10,761 | 10,878 | 11,012 | 11,135 | 11,104 | 10,780 | 10,993 | 10,939 | 10,536 | 10,476 | 10,489 | 10,562 | 10,413 | 10,443 | 10,486 | 10,586 | 10,790 | 10,903 | 10,764 | 11,078 | 11,291 | 11,382 | 11,394 | 11,233 | 11,203 | 11,818 | 11,642 | 11,681 | 11,655 | 12,201 | 12,294 | 12,291 | 11,817 | 12,064 | 12,340 | 12,621 | 12,670 | 12,706 | 12,933 | 12,941 | 13,409 | 13,909 | 14,143 | 14,366 | 14,686 | 14,847 | 14,982 | 15,765 | 14,533 |
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 | 4 | 9 | 14 | 19 | 24 | 29 | 34 | 39 | 44 | 49 | 43 | 36 | 29 | 22 | 24 | 36 | 60 | 72 |
Immateriële activa
| 623 | 607 | 584 | 581 | 585 | 604 | 601 | 613 | 614 | 600 | 600 | 623 | 635 | 638 | 663 | 691 | 702 | 726 | 720 | 713 | 711 | 682 | 650 | 678 | 660 | 671 | 675 | 693 | 636 | 600 | 612 | 590 | 483 | 502 | 526 | 547 | 564 | 563 | 586 | 617 | 632 | 661 | 671 | 664 | 678 | 704 | 700 | 713 | 733 | 762 | 758 | 766 | 830 | 740 | 692 | 573 | 509 | 449 | 436 | 395 | 429 | 237 |
Goodwill en immateriële activa
| 623 | 607 | 584 | 581 | 585 | 604 | 601 | 613 | 614 | 600 | 600 | 623 | 635 | 638 | 663 | 691 | 702 | 726 | 720 | 713 | 711 | 682 | 650 | 678 | 660 | 671 | 675 | 693 | 636 | 600 | 612 | 590 | 483 | 502 | 526 | 547 | 564 | 563 | 586 | 617 | 632 | 661 | 671 | 664 | 682 | 713 | 714 | 732 | 757 | 791 | 792 | 805 | 874 | 789 | 735 | 609 | 538 | 471 | 460 | 431 | 489 | 309 |
Langetermijnbeleggingen
| 284 | 267 | 24 | 12 | 235 | 12 | 65 | 65 | 274 | 282 | 279 | 280 | 102 | 96 | 89 | 86 | 86 | 93 | 106 | 134 | 141 | 139 | 139 | 149 | 135 | 128 | 136 | 128 | 128 | 126 | 130 | 115 | 112 | 119 | 137 | 131 | 142 | 131 | 127 | 124 | 119 | 116 | 161 | 152 | 260 | 247 | 210 | 272 | 366 | 472 | 474 | 492 | 518 | 534 | 555 | 539 | 547 | 574 | 576 | 607 | 546 | 216 |
Belastingvorderingen
| 1,549 | 2,235 | 1,353 | 1,690 | 1,608 | 1,984 | 774 | 925 | 764 | 934 | 611 | 821 | 565 | 715 | 482 | 715 | 563 | 768 | 458 | 696 | 554 | 826 | 454 | 749 | 590 | 230 | 226 | 229 | 227 | 247 | 215 | 192 | 149 | 155 | 231 | 218 | 220 | 217 | 216 | 224 | 212 | 234 | 215 | 196 | 163 | 117 | 108 | 85 | 159 | 156 | 167 | 183 | 179 | 180 | 310 | 329 | 300 | 308 | 272 | 340 | 506 | 614 |
Overige niet-vlottende activa
| 1 | 2 | 224 | 225 | -1 | 213 | 209 | 207 | -1 | -1 | -1 | -2 | 211 | 238 | 236 | 237 | 239 | 259 | 256 | 257 | 302 | 281 | 284 | 283 | 285 | 384 | 382 | 383 | 406 | 366 | 381 | 377 | 384 | 389 | 388 | 396 | 400 | 389 | 378 | 376 | 442 | 394 | 372 | 367 | 409 | 370 | 365 | 368 | 371 | 374 | 376 | 384 | 383 | 348 | 347 | 372 | 383 | 367 | 366 | 401 | 431 | 759 |
Totaal niet-vlottende activa
| 16,805 | 17,372 | 15,795 | 15,957 | 15,687 | 14,476 | 12,697 | 12,874 | 12,426 | 12,650 | 12,223 | 12,231 | 12,112 | 12,448 | 12,348 | 12,741 | 12,725 | 12,950 | 12,320 | 12,793 | 12,647 | 12,464 | 12,003 | 12,348 | 12,232 | 11,826 | 11,862 | 11,919 | 11,983 | 12,129 | 12,241 | 12,038 | 12,206 | 12,456 | 12,664 | 12,686 | 12,559 | 12,503 | 13,125 | 12,983 | 13,086 | 13,060 | 13,620 | 13,673 | 13,805 | 13,264 | 13,461 | 13,797 | 14,274 | 14,463 | 14,515 | 14,797 | 14,895 | 15,260 | 15,856 | 15,992 | 16,134 | 16,406 | 16,521 | 16,761 | 17,737 | 16,431 |
Totaal activa
| 84,381 | 91,413 | 87,680 | 87,167 | 81,574 | 81,887 | 77,985 | 73,291 | 68,696 | 68,854 | 63,686 | 59,140 | 58,480 | 58,294 | 57,518 | 57,808 | 56,253 | 57,421 | 57,987 | 57,972 | 59,645 | 61,967 | 61,024 | 62,681 | 60,353 | 59,938 | 55,654 | 57,583 | 53,844 | 53,721 | 54,110 | 54,013 | 54,339 | 56,253 | 54,583 | 53,390 | 52,758 | 54,720 | 57,741 | 52,894 | 46,639 | 47,601 | 45,599 | 47,584 | 49,532 | 50,767 | 47,106 | 48,966 | 49,328 | 52,943 | 54,676 | 53,852 | 56,445 | 54,250 | 49,907 | 52,200 | 52,258 | 52,658 | 48,605 | 49,657 | 55,649 | 59,226 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 14,462 | 17,792 | 14,811 | 13,583 | 11,432 | 11,518 | 12,922 | 11,295 | 11,030 | 11,240 | 10,426 | 9,093 | 10,816 | 10,684 | 11,042 | 10,933 | 11,070 | 11,107 | 11,878 | 11,484 | 13,919 | 15,134 | 14,997 | 16,323 | 16,120 | 14,999 | 13,193 | 13,148 | 10,559 | 9,972 | 11,545 | 11,314 | 11,650 | 12,330 | 12,381 | 10,924 | 10,823 | 12,618 | 13,900 | 10,194 | 8,578 | 8,503 | 8,263 | 7,721 | 8,887 | 8,500 | 7,242 | 7,418 | 7,683 | 9,931 | 11,610 | 11,303 | 12,602 | 11,992 | 11,644 | 11,299 | 12,271 | 10,915 | 7,896 | 5,551 | 9,815 | 15,627 |
Kortlopende schulden
| 7,050 | 7,081 | 6,472 | 5,972 | 3,768 | 3,766 | 3,866 | 3,866 | 5,166 | 5,167 | 5,167 | 5,167 | 5,067 | 5,066 | 5,116 | 5,116 | 6,315 | 6,315 | 8,304 | 8,805 | 9,604 | 9,605 | 8,105 | 7,606 | 5,607 | 5,615 | 5,123 | 5,130 | 5,938 | 5,937 | 5,936 | 5,936 | 5,249 | 5,576 | 5,606 | 5,697 | 6,974 | 6,459 | 12,164 | 10,938 | 10,355 | 10,174 | 8,793 | 10,541 | 10,752 | 11,844 | 11,135 | 11,297 | 10,892 | 10,464 | 13,372 | 10,840 | 13,199 | 11,285 | 9,062 | 9,343 | 8,777 | 7,372 | 8,310 | 9,017 | 9,896 | 4,639 |
Belastingschulden
| 556 | 1,720 | 473 | 1,139 | 189 | 1,684 | 1,071 | 1,092 | 197 | 1,249 | 348 | 593 | 160 | 533 | 101 | 478 | 128 | 151 | 88 | 527 | 99 | 1,156 | 262 | 537 | 133 | 578 | 179 | 232 | 90 | 304 | 96 | 224 | 90 | 243 | 70 | 164 | 48 | 205 | 59 | 134 | 125 | 190 | 64 | 102 | 49 | 59 | 38 | 57 | 52 | 181 | 71 | 147 | 41 | 201 | 96 | 125 | 78 | 132 | 58 | 71 | 49 | 61 |
Uitgestelde opbrengsten
| 556 | 1,720 | 12,532 | 15,072 | 13,038 | 13,963 | 11,016 | 11,734 | 7,416 | 8,378 | 6,408 | 5,691 | 4,310 | 3,991 | 3,560 | 4,105 | 3,390 | 3,960 | 3,867 | 4,761 | 4,228 | 5,790 | 5,370 | 6,315 | 4,919 | 5,931 | 3,971 | 4,176 | 3,647 | 3,848 | 3,954 | 3,909 | 3,931 | 4,801 | 3,774 | 3,746 | 3,215 | 3,604 | 3,336 | 3,162 | 2,701 | 2,813 | 2,824 | 2,747 | 3,136 | 2,936 | 3,059 | 3,504 | 3,187 | 3,829 | 3,071 | 3,622 | 3,012 | 3,426 | 2,324 | 3,279 | 3,204 | 3,599 | 2,541 | 3,013 | 3,476 | 2,978 |
Overige kortlopende verplichtingen
| 12,970 | 15,018 | 5,847 | 6,231 | 6,162 | 4,748 | 5,213 | 4,134 | 4,625 | 4,321 | 3,436 | 1,680 | 958 | 552 | 574 | 473 | 614 | 715 | 573 | 541 | 865 | 771 | 644 | 572 | 822 | 499 | 655 | 578 | 708 | 858 | 632 | 531 | 712 | 566 | 459 | 470 | 485 | 465 | 483 | 504 | 595 | 524 | 390 | 467 | 549 | 533 | 448 | 429 | 685 | 620 | 544 | 495 | 966 | 397 | 1,293 | 313 | 541 | 554 | 1,713 | 1,873 | 647 | 4,350 |
Totaal kortlopende verplichtingen
| 35,038 | 41,611 | 39,662 | 40,858 | 34,400 | 33,995 | 33,017 | 31,029 | 28,237 | 29,106 | 25,437 | 21,631 | 21,151 | 20,293 | 20,292 | 20,627 | 21,389 | 22,097 | 24,622 | 25,591 | 28,616 | 31,300 | 29,116 | 30,816 | 27,468 | 27,044 | 22,942 | 23,032 | 20,852 | 20,615 | 22,067 | 21,690 | 21,542 | 23,273 | 22,220 | 20,837 | 21,497 | 23,146 | 29,883 | 24,798 | 22,229 | 22,014 | 20,270 | 21,476 | 23,324 | 23,813 | 21,884 | 22,648 | 22,447 | 24,844 | 28,597 | 26,260 | 29,779 | 27,100 | 24,323 | 24,234 | 24,793 | 22,440 | 20,460 | 19,454 | 23,834 | 27,594 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,600 | 1,600 | 2,351 | 2,854 | 5,032 | 5,020 | 5,023 | 5,025 | 5,030 | 5,034 | 5,038 | 5,042 | 5,845 | 5,847 | 5,851 | 5,854 | 4,656 | 4,658 | 3,013 | 2,514 | 2,012 | 1,513 | 3,514 | 4,016 | 6,017 | 6,019 | 6,520 | 6,519 | 5,714 | 5,724 | 5,728 | 5,737 | 6,543 | 6,555 | 6,560 | 6,569 | 5,878 | 5,883 | 3,393 | 2,903 | 813 | 823 | 1,834 | 1,846 | 2,864 | 2,881 | 2,898 | 2,914 | 2,233 | 2,264 | 1,289 | 1,333 | 878 | 939 | 2,024 | 2,150 | 2,962 | 4,582 | 4,729 | 4,785 | 4,563 | 4,504 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 80 | 0 | 0 | 0 | -210 | 0 | 0 | 0 | -155 | 0 | 0 | 0 | -139 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 159 | 0 | 0 | 0 | 210 | 0 | 0 | 0 | 155 | 0 | 0 | 0 | 139 | 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 niet-vlottende verplichtingen
| 9,208 | 9,224 | 9,620 | 9,670 | 9,769 | 9,867 | 9,969 | 10,000 | 10,058 | 10,102 | 10,137 | 10,189 | 10,194 | 10,299 | 10,837 | 10,875 | 10,907 | 10,946 | 10,777 | 10,773 | 10,790 | 10,786 | 10,705 | 10,724 | 10,729 | 10,747 | 10,860 | 10,845 | 10,819 | 10,849 | 10,680 | 10,668 | 10,738 | 10,750 | 9,637 | 9,633 | 9,669 | 9,634 | 9,722 | 9,704 | 9,680 | 9,701 | 8,508 | 8,455 | 8,433 | 8,377 | 8,301 | 8,288 | 8,934 | 8,888 | 8,888 | 8,805 | 8,744 | 8,719 | 8,675 | 8,804 | 8,558 | 8,527 | 8,449 | 8,417 | 8,382 | 8,394 |
Totaal niet-vlottende verplichtingen
| 10,808 | 11,063 | 11,971 | 12,524 | 14,801 | 14,887 | 14,992 | 15,025 | 15,088 | 15,136 | 15,175 | 15,231 | 16,039 | 16,146 | 16,688 | 16,729 | 15,563 | 15,604 | 13,790 | 13,287 | 12,802 | 12,299 | 14,219 | 14,740 | 16,746 | 16,766 | 17,380 | 17,364 | 16,533 | 16,573 | 16,408 | 16,405 | 17,281 | 17,305 | 16,197 | 16,202 | 15,547 | 15,517 | 13,115 | 12,607 | 10,493 | 10,524 | 10,342 | 10,301 | 11,297 | 11,258 | 11,199 | 11,202 | 11,167 | 11,152 | 10,177 | 10,138 | 9,622 | 9,658 | 10,699 | 10,954 | 11,520 | 13,109 | 13,178 | 13,202 | 12,945 | 12,898 |
Totaal passiva
| 45,846 | 52,674 | 51,633 | 53,382 | 49,201 | 48,882 | 48,009 | 46,054 | 43,325 | 44,242 | 40,612 | 36,862 | 37,190 | 36,439 | 36,980 | 37,356 | 36,952 | 37,701 | 38,412 | 38,878 | 41,418 | 43,599 | 43,335 | 45,556 | 44,214 | 43,810 | 40,322 | 40,396 | 37,385 | 37,188 | 38,475 | 38,095 | 38,823 | 40,578 | 38,417 | 37,039 | 37,044 | 38,663 | 42,998 | 37,405 | 32,722 | 32,538 | 30,612 | 31,777 | 34,621 | 35,071 | 33,083 | 33,850 | 33,614 | 35,996 | 38,774 | 36,398 | 39,401 | 36,758 | 35,022 | 35,188 | 36,313 | 35,549 | 33,638 | 32,656 | 36,779 | 40,492 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 644 | 705 | 775 | 773 | 766 | 776 | 0 | 784 | 0 | 0 | 0 | 0 | 1,070 | 1,164 | 1,230 | 1,327 | 1,336 | 1,439 | 1,437 | 1,452 | 402 | 367 | 424 | 475 | 659 | 779 | 862 | 872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 |
Ingehouden winsten
| 26,245 | 26,586 | 23,843 | 21,667 | 19,588 | 20,944 | 17,817 | 15,092 | 13,353 | 12,695 | 11,235 | 10,464 | 9,519 | 10,199 | 9,397 | 9,373 | 8,299 | 8,716 | 8,564 | 8,093 | 7,211 | 7,391 | 6,679 | 6,191 | 5,273 | 5,264 | 4,658 | 4,207 | 3,545 | 3,715 | 2,826 | 3,211 | 2,808 | 2,981 | 2,422 | 2,573 | 1,992 | 2,386 | 1,256 | 2,121 | 631 | 1,788 | -306 | 555 | -334 | 514 | -1,009 | 107 | 663 | 1,933 | 925 | 2,395 | 1,967 | 2,426 | -941 | 1,205 | 39 | 1,197 | -890 | 1,073 | 2,950 | 2,843 |
Overige gereserveerde algehele resultaten
| 944 | 801 | 578 | 492 | 311 | 261 | 358 | 345 | 227 | 126 | 46 | 22 | -15 | 11,785 | -644 | -705 | -775 | -773 | -766 | -776 | -743 | -784 | -751 | -826 | -878 | -881 | -1,070 | -1,164 | -1,230 | -1,327 | -1,336 | -1,439 | -1,437 | -1,452 | -402 | -367 | -424 | -475 | -659 | -779 | -862 | -872 | 257 | 215 | 209 | 146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,585 | 4,587 | 4,865 | 4,865 | 5,713 | 5,039 | 5,040 | 5,039 | 5,030 | 5,030 | 5,032 | 5,031 | 5,010 | -6,890 | 4,380 | 4,318 | 4,241 | 4,243 | 4,250 | 4,240 | 4,998 | 4,216 | 5,000 | 4,999 | 4,982 | 4,984 | 3,913 | 6,219 | 6,153 | 6,057 | 6,048 | 5,946 | 5,947 | 5,933 | 6,983 | 7,017 | 6,961 | 6,910 | 6,726 | 6,607 | 6,525 | 6,514 | 8,275 | 8,276 | 8,275 | 8,275 | 8,271 | 8,248 | 8,290 | 8,253 | 8,216 | 8,298 | 8,316 | 8,305 | 9,065 | 9,046 | 9,110 | 9,110 | 9,087 | 9,105 | 9,059 | 8,980 |
Totaal eigen vermogen van aandeelhouders
| 38,535 | 38,735 | 36,047 | 33,785 | 32,373 | 33,005 | 29,976 | 27,237 | 25,371 | 24,612 | 23,074 | 22,278 | 21,290 | 21,855 | 20,538 | 20,452 | 19,301 | 19,720 | 19,575 | 19,094 | 18,227 | 18,368 | 17,689 | 17,125 | 16,138 | 16,128 | 15,332 | 17,187 | 16,459 | 16,533 | 15,635 | 15,918 | 15,516 | 15,675 | 16,166 | 16,351 | 15,714 | 16,057 | 14,743 | 15,489 | 13,917 | 15,063 | 14,987 | 15,807 | 14,911 | 15,696 | 14,023 | 15,116 | 15,714 | 16,947 | 15,902 | 17,454 | 17,044 | 17,492 | 14,885 | 17,012 | 15,910 | 17,068 | 14,958 | 16,939 | 18,770 | 18,584 |
Totaal eigen vermogen
| 38,535 | 38,735 | 36,047 | 33,785 | 32,373 | 33,005 | 29,976 | 27,237 | 25,371 | 24,612 | 23,074 | 22,278 | 21,290 | 21,855 | 20,538 | 20,452 | 19,301 | 19,720 | 19,575 | 19,094 | 18,227 | 18,368 | 17,689 | 17,125 | 16,138 | 16,128 | 15,332 | 17,187 | 16,459 | 16,533 | 15,635 | 15,918 | 15,516 | 15,675 | 16,166 | 16,351 | 15,714 | 16,057 | 14,743 | 15,489 | 13,917 | 15,063 | 14,987 | 15,807 | 14,911 | 15,696 | 14,023 | 15,116 | 15,714 | 16,947 | 15,902 | 17,454 | 17,044 | 17,492 | 14,885 | 17,012 | 15,945 | 17,109 | 14,967 | 17,001 | 18,870 | 18,734 |
Totaal passiva en aandeelhoudersvermogen
| 84,381 | 91,409 | 87,680 | 87,167 | 81,574 | 81,887 | 77,985 | 73,291 | 68,696 | 68,854 | 63,686 | 59,140 | 58,480 | 58,294 | 57,518 | 57,808 | 56,253 | 57,421 | 57,987 | 57,972 | 59,645 | 61,967 | 61,024 | 62,681 | 60,352 | 59,938 | 55,654 | 57,583 | 53,844 | 53,721 | 54,110 | 54,013 | 54,339 | 56,253 | 54,583 | 53,390 | 52,758 | 54,720 | 57,741 | 52,894 | 46,639 | 47,601 | 45,599 | 47,584 | 49,532 | 50,767 | 47,106 | 48,966 | 49,328 | 52,943 | 54,676 | 53,852 | 56,445 | 54,250 | 49,907 | 52,200 | 52,258 | 52,658 | 48,605 | 49,657 | 55,649 | 59,226 |