Nihon Dempa Kogyo Co., Ltd.
TSE:6779.T
1045 (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 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 12,821 | 12,303 | 11,458 | 12,999 | 12,550 | 10,288 | 7,905 | 9,353 | 8,609 | 10,362 | 13,272 | 14,428 | 16,564 | 16,707 | 14,921 | 12,316 | 8,837 | 10,060 | 8,970 | 7,005 | 7,685 | 8,231 | 8,147 | 7,555 | 8,408 | 6,851 | 9,842 | 10,024 | 15,616 | 13,350 | 15,492 | 17,292 | 16,268 | 17,161 | 16,341 | 15,108 | 15,434 | 14,364 | 17,382 | 13,456 | 13,929 | 17,727 | 15,924 | 11,412 | 10,849 | 11,812 | 8,896 | 8,636 | 10,811 | 8,796 | 10,533 | 12,229 | 16,442 | 13,236 | 10,834 | 11,428 | 10,374 | 8,722 | 9,707 | 9,658 | 9,600 | 15,617 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -472 | 0 | 0 | 0 | -551 | -565 | -628 | -590 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -444 | -254 | -254 | 0 | -254 | -254 | -254 | -254 | -433 | -254 | -254 | 52 | 37 | 2 | 211 | 54 | 1 | 0 | 0 | 0 | 0 | 0 | 1,000 | 5,500 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 12,821 | 12,303 | 11,458 | 12,999 | 12,550 | 10,288 | 7,905 | 9,353 | 8,609 | 10,362 | 13,272 | 14,428 | 16,564 | 16,707 | 14,921 | 12,316 | 8,837 | 10,060 | 8,970 | 7,005 | 7,685 | 8,231 | 8,147 | 7,555 | 8,408 | 6,851 | 9,842 | 10,024 | 15,616 | 13,350 | 15,492 | 17,292 | 16,268 | 17,161 | 16,341 | 15,108 | 15,434 | 14,364 | 17,382 | 13,456 | 13,929 | 17,727 | 15,924 | 11,412 | 10,849 | 11,812 | 8,896 | 8,636 | 10,863 | 8,833 | 10,535 | 12,440 | 16,496 | 13,237 | 10,834 | 11,428 | 10,374 | 8,722 | 9,707 | 10,658 | 15,100 | 15,617 |
Nettovorderingen
| 12,829 | 15,498 | 12,952 | 13,353 | 12,124 | 12,864 | 14,025 | 13,981 | 13,483 | 12,290 | 12,086 | 11,880 | 12,432 | 11,712 | 11,571 | 12,284 | 9,960 | 9,961 | 10,560 | 10,561 | 9,832 | 10,627 | 11,250 | 10,831 | 10,471 | 11,118 | 11,401 | 11,702 | 10,555 | 10,555 | 12,452 | 10,612 | 10,884 | 10,768 | 11,561 | 11,472 | 11,346 | 14,479 | 13,155 | 12,846 | 11,900 | 12,268 | 13,915 | 12,971 | 12,323 | 14,285 | 13,847 | 13,173 | 12,621 | 12,144 | 12,962 | 13,474 | 11,903 | 12,784 | 13,992 | 14,217 | 13,671 | 13,451 | 13,957 | 13,666 | 12,091 | 12,228 |
Voorraad
| 11,631 | 11,066 | 11,420 | 11,552 | 12,056 | 12,830 | 13,080 | 13,927 | 13,447 | 11,790 | 10,621 | 10,428 | 10,307 | 10,134 | 10,365 | 11,782 | 13,613 | 12,936 | 14,036 | 14,227 | 14,275 | 14,401 | 13,832 | 14,400 | 14,146 | 13,740 | 14,640 | 13,761 | 13,415 | 12,188 | 11,289 | 10,517 | 10,355 | 10,621 | 11,079 | 11,461 | 12,136 | 12,540 | 12,813 | 11,785 | 11,553 | 11,045 | 10,993 | 11,239 | 11,630 | 11,254 | 11,498 | 11,445 | 11,618 | 11,650 | 11,348 | 10,865 | 10,635 | 8,962 | 9,437 | 9,551 | 9,360 | 9,355 | 8,609 | 7,767 | 7,321 | 4,916 |
Overige vlottende activa
| 2,209 | 1,160 | 2,749 | 2,343 | 2,612 | 4,265 | 3,007 | 2,420 | 2,040 | 3,532 | 2,781 | 2,328 | 1,894 | 2,962 | 2,577 | 1,906 | 1,330 | 2,522 | 2,378 | 3,160 | 2,747 | 3,887 | 1,758 | 1,653 | 1,302 | 2,964 | 2,672 | 2,195 | 1,533 | 2,721 | 2,306 | 1,871 | 1,477 | 2,336 | 1,805 | 1,634 | 1,550 | 562 | 2,505 | 2,130 | 1,559 | 1,951 | 1,788 | 1,352 | 1,102 | 14 | 1,596 | 1,753 | 1,608 | 2,758 | 2,538 | 2,249 | 1,697 | 2,276 | 2,396 | 1,897 | 1,328 | 2,114 | 2,154 | 1,708 | 2,087 | 2,197 |
Totaal vlottende activa
| 39,490 | 40,027 | 38,579 | 40,247 | 39,342 | 40,247 | 38,017 | 39,681 | 37,579 | 37,974 | 38,760 | 39,064 | 41,197 | 41,515 | 39,434 | 38,288 | 33,740 | 35,479 | 35,944 | 34,953 | 34,539 | 37,146 | 34,987 | 34,439 | 34,327 | 34,673 | 38,555 | 37,682 | 41,119 | 38,814 | 41,539 | 40,292 | 38,984 | 40,886 | 40,786 | 39,675 | 40,466 | 41,945 | 45,855 | 40,217 | 38,941 | 42,991 | 42,620 | 36,974 | 35,904 | 37,365 | 35,837 | 35,007 | 36,710 | 35,385 | 37,383 | 39,028 | 40,731 | 37,259 | 36,659 | 37,093 | 34,733 | 33,642 | 34,427 | 33,799 | 36,599 | 34,958 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 18,183 | 18,087 | 18,051 | 18,384 | 18,031 | 17,503 | 17,648 | 17,914 | 18,117 | 16,791 | 16,524 | 16,193 | 16,142 | 16,440 | 16,613 | 16,409 | 16,401 | 17,266 | 19,890 | 19,299 | 21,663 | 21,104 | 22,686 | 23,035 | 23,362 | 23,618 | 29,696 | 28,692 | 27,196 | 26,165 | 25,590 | 24,896 | 22,998 | 23,504 | 23,536 | 23,972 | 25,099 | 25,643 | 27,712 | 27,566 | 27,496 | 28,211 | 28,880 | 28,746 | 29,034 | 29,226 | 28,953 | 28,478 | 28,531 | 27,296 | 26,312 | 25,696 | 25,430 | 25,447 | 25,128 | 25,325 | 25,117 | 25,671 | 24,468 | 17,179 | 16,608 | 27,043 |
Goodwill
| 0 | 15 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 712 | 0 | 0 | 0 | 712 | 0 | 0 | 0 | 712 | 0 | 0 | 0 | 713 | 0 | 0 | 0 | 1,356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 10 | 11 | 0 |
Immateriële activa
| 1,747 | 1,420 | 1,119 | 778 | 552 | 321 | 135 | 152 | 173 | 152 | 160 | 153 | 163 | 176 | 191 | 207 | 208 | 213 | 245 | 257 | 246 | 244 | 237 | 254 | 242 | 236 | 968 | 975 | 979 | 988 | 993 | 996 | 1,017 | 1,041 | 1,057 | 1,082 | 1,093 | 393 | 1,124 | 1,136 | 1,131 | 1,068 | 1,065 | 999 | 1,013 | -352 | 1,020 | 1,010 | 1,028 | 1,021 | 1,037 | 1,050 | 1,080 | 1,086 | 1,110 | 1,140 | 1,124 | 1,155 | 476 | 0 | 0 | 1,358 |
Goodwill en immateriële activa
| 1,747 | 1,420 | 1,119 | 778 | 552 | 336 | 135 | 152 | 173 | 167 | 160 | 153 | 163 | 176 | 191 | 207 | 208 | 228 | 245 | 257 | 246 | 259 | 237 | 254 | 242 | 251 | 968 | 975 | 979 | 988 | 993 | 996 | 1,017 | 1,041 | 1,057 | 1,082 | 1,093 | 1,105 | 1,124 | 1,136 | 1,131 | 1,068 | 1,065 | 999 | 1,013 | 1,004 | 1,020 | 1,010 | 1,028 | 1,021 | 1,037 | 1,050 | 1,080 | 1,086 | 1,110 | 1,140 | 1,124 | 1,155 | 485 | 10 | 11 | 1,358 |
Langetermijnbeleggingen
| 4,968 | 4,026 | 3,926 | 4,008 | 4,417 | 3,897 | 3,990 | 3,971 | 4,533 | 4,366 | 4,383 | 4,407 | 3,844 | 3,868 | 3,775 | 879 | 831 | 803 | 1,034 | 999 | 1,232 | 1,508 | 1,289 | 1,599 | 1,024 | 1,303 | 1,001 | 1,047 | 671 | 978 | 665 | 798 | 748 | 839 | 1,088 | 1,053 | 1,120 | 1,576 | 1,190 | 1,328 | 2,117 | 1,207 | 1,070 | 1,397 | 1,409 | 1,497 | 1,102 | 996 | 1,075 | 1,163 | 1,026 | 846 | 1,155 | 1,214 | 1,272 | 1,267 | 1,419 | 1,551 | 0 | 2,884 | -1,457 | 1,324 |
Belastingvorderingen
| 1,712 | 2,565 | 1,579 | 1,784 | 1,692 | 1,664 | 1,897 | 2,176 | 2,021 | 1,917 | 611 | 552 | 523 | 498 | 478 | 495 | 528 | 529 | 567 | 547 | 535 | 535 | 658 | 678 | 660 | 655 | 1,179 | 1,248 | 1,265 | 1,303 | 1,088 | 995 | 1,026 | 1,101 | 853 | 858 | 942 | 894 | 1,598 | 1,525 | 0 | 1,608 | 1,587 | 1,547 | 1,586 | 1,500 | 1,380 | 1,294 | 1,374 | 1,380 | 1,330 | 1,366 | 1,478 | 1,481 | 1,313 | 1,355 | 1,425 | 1,378 | 0 | 1,000 | 5,500 | 1,307 |
Overige niet-vlottende activa
| 3 | 906 | 518 | 486 | 1 | 515 | 506 | 516 | 3 | 4 | 3 | 2 | 566 | 556 | 243 | 248 | 250 | 241 | 249 | 257 | 255 | 232 | 353 | 324 | 315 | 316 | 553 | 551 | 590 | 582 | 602 | 579 | 573 | 595 | 619 | 636 | 856 | 506 | 874 | 861 | 1,612 | 865 | 884 | 867 | 967 | 775 | 901 | 919 | 976 | 971 | 918 | 1,314 | 1,155 | 1,099 | 1,084 | 1,089 | 1,148 | 1,161 | 3,641 | 8,257 | 9,483 | 1,359 |
Totaal niet-vlottende activa
| 26,613 | 27,004 | 25,193 | 25,440 | 24,693 | 23,915 | 24,176 | 24,729 | 24,847 | 23,245 | 21,681 | 21,307 | 21,238 | 21,538 | 21,300 | 18,238 | 18,218 | 19,067 | 21,985 | 21,359 | 23,931 | 23,638 | 25,223 | 25,890 | 25,603 | 26,143 | 33,397 | 32,513 | 30,701 | 30,016 | 28,938 | 28,264 | 26,362 | 27,080 | 27,153 | 27,601 | 29,110 | 29,724 | 32,498 | 32,416 | 32,356 | 32,959 | 33,486 | 33,556 | 34,009 | 34,002 | 33,356 | 32,697 | 32,984 | 31,831 | 30,623 | 30,272 | 30,298 | 30,327 | 29,907 | 30,176 | 30,233 | 30,916 | 28,594 | 29,330 | 30,145 | 32,391 |
Totaal activa
| 66,103 | 67,031 | 63,773 | 65,687 | 64,036 | 64,162 | 62,194 | 64,411 | 62,426 | 61,220 | 60,441 | 60,372 | 62,436 | 63,054 | 60,735 | 56,527 | 51,959 | 54,547 | 57,929 | 56,312 | 58,471 | 60,784 | 60,210 | 60,329 | 59,931 | 60,816 | 71,953 | 70,195 | 71,821 | 68,830 | 70,477 | 68,556 | 65,346 | 67,966 | 67,940 | 67,276 | 69,576 | 71,670 | 78,353 | 72,633 | 71,297 | 75,950 | 76,106 | 70,530 | 69,913 | 71,367 | 69,193 | 67,704 | 69,694 | 67,216 | 68,006 | 69,300 | 71,029 | 67,586 | 66,566 | 67,269 | 64,966 | 64,558 | 63,021 | 63,129 | 66,744 | 67,349 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 8,991 | 8,582 | 7,646 | 9,036 | 8,641 | 8,714 | 7,598 | 9,336 | 9,694 | 8,650 | 7,827 | 7,777 | 7,483 | 7,334 | 6,601 | 6,334 | 6,663 | 7,520 | 8,003 | 7,599 | 7,697 | 8,627 | 7,519 | 8,235 | 8,672 | 9,892 | 10,352 | 11,913 | 10,414 | 9,471 | 9,864 | 9,967 | 7,766 | 7,373 | 6,921 | 6,798 | 7,621 | 4,452 | 8,845 | 8,427 | 8,612 | 8,339 | 8,676 | 8,728 | 8,841 | 4,819 | 8,674 | 10,158 | 11,573 | 10,282 | 11,027 | 11,528 | 10,615 | 9,331 | 9,642 | 10,427 | 9,611 | 10,224 | 6,831 | 6,349 | 5,876 | 10,565 |
Kortlopende schulden
| 19,579 | 3,694 | 3,538 | 3,570 | 3,474 | 1,856 | 1,862 | 1,859 | 1,842 | 1,668 | 1,091 | 1,961 | 5,015 | 2,567 | 1,633 | 2,231 | 28,001 | 25,039 | 24,295 | 21,650 | 18,758 | 17,240 | 16,072 | 17,337 | 16,026 | 16,611 | 15,489 | 12,034 | 16,447 | 15,183 | 15,815 | 15,098 | 15,273 | 17,254 | 13,042 | 11,954 | 12,338 | 10,592 | 13,502 | 13,602 | 11,577 | 13,085 | 9,600 | 7,361 | 5,019 | 6,768 | 9,112 | 7,502 | 8,015 | 6,767 | 6,580 | 6,684 | 7,497 | 6,882 | 7,403 | 7,978 | 9,718 | 11,350 | 11,592 | 11,952 | 10,324 | 10,842 |
Belastingschulden
| 482 | 427 | 186 | 446 | 177 | 358 | 287 | 832 | 603 | 953 | 326 | 344 | 239 | 609 | 531 | 507 | 177 | 145 | 104 | 151 | 115 | 103 | 79 | 109 | 90 | 122 | 65 | 145 | 115 | 233 | 119 | 129 | 94 | 165 | 89 | 171 | 182 | 170 | 168 | 136 | 0 | 108 | 117 | 117 | 126 | 127 | 121 | 207 | 184 | 190 | 172 | 275 | 212 | 313 | 268 | 222 | 164 | 144 | 179 | 283 | 401 | 242 |
Uitgestelde opbrengsten
| 482 | 427 | 190 | 711 | 668 | 411 | 678 | 1,977 | 2,094 | 2,106 | 1,034 | 842 | 700 | 1,261 | 723 | 787 | 355 | 2,181 | 2,247 | 441 | 503 | 561 | 492 | 346 | 758 | 668 | 191 | 271 | 222 | 445 | 1,123 | 138 | 223 | 280 | 152 | 216 | 358 | 4,609 | 1,048 | 651 | 0 | 242 | 747 | 172 | 476 | 4,849 | 918 | 320 | 265 | 274 | 368 | 529 | 456 | 625 | 582 | 516 | 1,387 | 1,160 | 179 | 923 | 401 | 1,093 |
Overige kortlopende verplichtingen
| 1,948 | 989 | 915 | 761 | 851 | 796 | 939 | 712 | 827 | 717 | 806 | 647 | 2,064 | 1,873 | 1,896 | 1,882 | 1,859 | 1,802 | 917 | 789 | 987 | 923 | 1,007 | 1,311 | 1,066 | 1,099 | 1,183 | 1,189 | 1,287 | 1,287 | 1,418 | 729 | 825 | 571 | 665 | 589 | 718 | 163 | 781 | 630 | 857 | 618 | 679 | 577 | 762 | 631 | 724 | 644 | 770 | 982 | 836 | 627 | 951 | 886 | 987 | 856 | 676 | 666 | 3,989 | 3,605 | 4,566 | 530 |
Totaal kortlopende verplichtingen
| 31,000 | 13,692 | 12,289 | 14,078 | 13,634 | 11,777 | 11,077 | 13,884 | 14,457 | 13,141 | 10,758 | 11,227 | 15,262 | 13,035 | 10,853 | 11,234 | 36,878 | 36,542 | 35,462 | 30,479 | 27,945 | 27,351 | 25,090 | 27,229 | 26,522 | 28,270 | 27,215 | 25,407 | 28,370 | 26,386 | 28,220 | 25,932 | 24,087 | 25,478 | 20,780 | 19,557 | 21,035 | 19,816 | 24,176 | 23,310 | 21,046 | 22,284 | 19,702 | 16,838 | 15,098 | 17,067 | 19,428 | 18,624 | 20,623 | 18,305 | 18,811 | 19,368 | 19,519 | 17,724 | 18,614 | 19,777 | 21,392 | 23,400 | 22,591 | 22,829 | 21,167 | 23,030 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,027 | 20,541 | 22,580 | 22,903 | 23,009 | 25,395 | 25,696 | 26,183 | 25,732 | 25,465 | 29,703 | 29,724 | 29,742 | 33,155 | 34,118 | 33,723 | 7,299 | 9,284 | 10,364 | 10,972 | 13,147 | 14,861 | 17,469 | 14,703 | 14,539 | 13,325 | 15,440 | 15,437 | 14,038 | 12,756 | 12,621 | 14,049 | 12,495 | 12,008 | 16,167 | 16,646 | 16,496 | 19,369 | 20,497 | 16,590 | 18,918 | 21,557 | 23,615 | 21,629 | 22,900 | 22,510 | 18,703 | 18,930 | 19,015 | 18,259 | 19,686 | 20,890 | 22,293 | 20,417 | 18,664 | 18,447 | 14,819 | 11,848 | 12,641 | 13,127 | 15,612 | 16,193 |
Uitgestelde opbrengsten niet-vlottend
| 1,912 | 14 | 16 | 19 | 20 | 22 | 24 | 28 | 30 | 31 | 25 | 7 | 8 | 9 | 12 | 15 | 18 | 22 | 24 | 31 | 38 | 48 | 3,463 | 3,384 | 3,516 | 100 | 3,614 | 3,629 | 3,655 | 3,676 | 3,863 | 3,859 | 3,862 | 3,918 | 3,650 | 199 | 3,747 | 236 | 4,092 | 278 | 0 | 340 | 348 | 354 | 365 | 392 | 320 | 345 | 348 | 324 | 301 | 321 | 270 | 259 | 212 | 149 | 139 | 147 | 0 | 0 | 0 | 128 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2 | 862 | 2 | 4 | 4 | 20 | 2 | 2 | 2 | 2,303 | 258 | 273 | 315 | 492 | 363 | 347 | 365 | 348 | 226 | 233 | 229 | 248 | 237 | 250 | 259 | 205 | 399 | 403 | 400 | 403 | 414 | 418 | 424 | 430 | 465 | 470 | 493 | 522 | 553 | 639 | 0 | 627 | 652 | 711 | 713 | 702 | 428 | 427 | 449 | 512 | 507 | 675 | 792 | 878 | 997 | 996 | 1,074 | 1,157 | 0 | 0 | 0 | 1,200 |
Overige niet-vlottende verplichtingen
| 701 | 4,529 | 2,972 | 2,968 | 2,942 | 2,951 | 2,548 | 2,571 | 2,552 | 244 | 2,636 | 2,788 | 2,797 | 2,812 | 2,988 | 2,986 | 2,924 | 3,002 | 3,211 | 3,499 | 3,529 | 3,551 | 299 | 428 | 326 | 3,808 | 363 | 367 | 399 | 375 | 390 | 407 | 422 | 432 | 429 | 3,919 | 471 | 4,222 | 676 | 4,495 | 5,470 | 4,561 | 4,313 | 4,388 | 4,418 | 3,649 | 3,681 | 3,688 | 3,678 | 3,693 | 3,679 | 3,693 | 3,684 | 3,656 | 3,666 | 3,588 | 3,777 | 3,812 | 3,145 | 2,889 | 5,652 | 6,131 |
Totaal niet-vlottende verplichtingen
| 6,642 | 25,946 | 25,570 | 25,894 | 25,975 | 28,388 | 28,270 | 28,784 | 28,316 | 28,043 | 32,622 | 32,792 | 32,862 | 36,468 | 37,481 | 37,071 | 10,606 | 12,656 | 13,825 | 14,735 | 16,943 | 18,708 | 21,468 | 18,765 | 18,640 | 17,438 | 19,816 | 19,836 | 18,492 | 17,210 | 17,288 | 18,733 | 17,203 | 16,788 | 20,711 | 21,234 | 21,207 | 24,349 | 25,818 | 22,002 | 24,388 | 27,085 | 28,928 | 27,082 | 28,396 | 27,253 | 23,132 | 23,390 | 23,490 | 22,788 | 24,173 | 25,579 | 27,039 | 25,210 | 23,539 | 23,180 | 19,809 | 16,964 | 15,786 | 16,016 | 21,264 | 23,652 |
Totaal passiva
| 37,642 | 39,638 | 37,859 | 39,972 | 39,609 | 40,165 | 39,347 | 42,668 | 42,773 | 41,184 | 43,380 | 44,019 | 48,124 | 49,503 | 48,334 | 48,305 | 47,484 | 49,198 | 49,287 | 45,214 | 44,888 | 46,059 | 46,558 | 45,994 | 45,162 | 45,708 | 47,031 | 45,243 | 46,862 | 43,596 | 45,508 | 44,665 | 41,290 | 42,266 | 41,491 | 40,791 | 42,242 | 44,165 | 49,994 | 45,312 | 45,434 | 49,369 | 48,630 | 43,920 | 43,494 | 44,320 | 42,560 | 42,014 | 44,113 | 41,093 | 42,984 | 44,947 | 46,558 | 42,934 | 42,153 | 42,957 | 41,201 | 40,364 | 38,377 | 38,845 | 42,431 | 46,682 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 23,387 | 0 | 0 | 0 | 18,893 | 19,835 | 17,251 | 16,755 | 479 | 0 | 1,465 | 1,620 | 1,741 | 1,716 | 1,289 | 1,705 | 1,466 | 873 | 0 | 0 | 0 | 640 | 220 | 564 | 825 | 0 | 615 | 1,858 | 1,602 | 172 | 0 | 0 | 0 | 0 | 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
| 5,596 | 5,596 | 5,596 | 5,596 | 5,596 | 5,596 | 5,596 | 5,596 | 5,596 | 5,596 | 5,596 | 5,596 | 5,596 | 5,596 | 5,596 | 8,096 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 | 10,649 |
Ingehouden winsten
| 17,234 | 16,799 | 15,999 | 15,458 | 14,422 | 14,457 | 13,470 | 11,881 | 9,927 | 8,724 | 6,141 | 5,644 | 3,681 | 3,213 | 2,757 | -1,270 | -7,501 | -6,652 | -3,785 | -915 | 1,331 | 1,880 | 950 | 1,281 | 1,722 | -3,463 | 5,930 | 6,304 | 6,572 | 7,046 | 6,372 | 6,537 | 6,446 | 6,660 | 6,987 | 6,863 | 6,707 | 7,032 | 7,639 | 7,536 | 7,112 | 7,696 | 8,093 | 8,171 | 7,832 | 9,094 | 9,788 | 10,206 | 9,929 | 9,899 | 9,626 | 9,156 | 8,506 | 7,199 | 7,297 | 6,974 | 6,013 | 5,854 | 5,950 | 5,591 | 5,620 | 1,712 |
Overige gereserveerde algehele resultaten
| 2,333 | 1,683 | 1,028 | 1,374 | 1,040 | 575 | 411 | 897 | 760 | 201 | -190 | -402 | -479 | 11,111 | -1,465 | -1,620 | -1,741 | -1,716 | -1,289 | -1,705 | -1,466 | -873 | -1,016 | -664 | -671 | -640 | -220 | -564 | -825 | -1,024 | -615 | -1,858 | -1,602 | -172 | 250 | 409 | 1,414 | 1,262 | 1,507 | 572 | -463 | -329 | 169 | -777 | -627 | -1,262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,298 | 3,295 | 3,291 | 3,287 | -20,018 | 3,369 | 3,370 | 3,369 | -15,523 | -14,320 | -11,737 | -11,240 | 5,035 | -6,369 | 4,048 | 1,396 | 1,327 | 1,352 | 1,778 | 1,364 | 1,603 | 2,196 | 3,069 | 3,069 | 3,069 | 7,922 | 8,343 | 7,999 | 7,738 | 8,563 | 7,948 | 6,705 | 6,961 | 8,391 | 8,563 | 8,564 | 8,564 | 8,562 | 8,564 | 8,564 | 8,565 | 8,565 | 8,565 | 8,567 | 8,565 | 8,566 | 6,196 | 4,835 | 5,003 | 5,575 | 4,747 | 4,548 | 5,316 | 6,804 | 6,467 | 6,689 | 7,103 | 7,691 | 8,045 | 8,044 | 8,044 | 8,306 |
Totaal eigen vermogen van aandeelhouders
| 28,461 | 27,373 | 25,914 | 25,715 | 24,427 | 23,997 | 22,847 | 21,743 | 19,653 | 20,036 | 17,061 | 16,353 | 14,312 | 13,551 | 12,401 | 8,222 | 4,475 | 5,349 | 8,642 | 11,098 | 13,583 | 14,725 | 13,652 | 14,335 | 14,769 | 15,108 | 24,922 | 24,952 | 24,959 | 25,234 | 24,969 | 23,891 | 24,056 | 25,700 | 26,449 | 26,485 | 27,334 | 27,505 | 28,359 | 27,321 | 25,863 | 26,581 | 27,476 | 26,610 | 26,419 | 27,047 | 26,633 | 25,690 | 25,581 | 26,123 | 25,022 | 24,353 | 24,471 | 24,652 | 24,413 | 24,312 | 23,765 | 24,194 | 24,644 | 24,284 | 24,313 | 20,667 |
Totaal eigen vermogen
| 28,461 | 27,373 | 25,914 | 25,715 | 24,427 | 23,997 | 22,847 | 21,743 | 19,653 | 20,036 | 17,061 | 16,353 | 14,312 | 13,551 | 12,401 | 8,222 | 4,475 | 5,349 | 8,642 | 11,098 | 13,583 | 14,725 | 13,652 | 14,335 | 14,769 | 15,108 | 24,922 | 24,952 | 24,959 | 25,234 | 24,969 | 23,891 | 24,056 | 25,700 | 26,449 | 26,485 | 27,334 | 27,505 | 28,359 | 27,321 | 25,863 | 26,581 | 27,476 | 26,610 | 26,419 | 27,047 | 26,633 | 25,690 | 25,581 | 26,123 | 25,022 | 24,353 | 24,471 | 24,652 | 24,413 | 24,312 | 23,765 | 24,194 | 24,644 | 24,284 | 24,313 | 20,667 |
Totaal passiva en aandeelhoudersvermogen
| 66,103 | 67,025 | 63,773 | 65,687 | 64,036 | 64,162 | 62,194 | 64,411 | 62,426 | 61,220 | 60,441 | 60,372 | 62,436 | 63,054 | 60,735 | 56,527 | 51,959 | 54,547 | 57,929 | 56,312 | 58,471 | 60,784 | 60,210 | 60,329 | 59,931 | 60,816 | 71,953 | 70,195 | 71,821 | 68,830 | 70,477 | 68,556 | 65,346 | 67,966 | 67,940 | 67,276 | 69,576 | 71,670 | 78,353 | 72,633 | 71,297 | 75,950 | 76,106 | 70,530 | 69,913 | 71,367 | 69,193 | 67,704 | 69,694 | 67,216 | 68,006 | 69,300 | 71,029 | 67,586 | 66,566 | 67,269 | 64,966 | 64,558 | 63,021 | 63,129 | 66,744 | 67,349 |