Mitsui High-tec, Inc.
TSE:6966.T
796 (JPY) • At close November 12, 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 46,431 | 46,803 | 39,192 | 44,053 | 38,836 | 35,046 | 28,938 | 30,545 | 28,643 | 24,763 | 22,610 | 22,158 | 20,780 | 20,779 | 14,748 | 16,003 | 15,100 | 17,952 | 15,793 | 19,274 | 20,140 | 20,438 | 16,343 | 20,064 | 16,086 | 17,142 | 12,837 | 14,876 | 16,199 | 17,898 | 12,138 | 13,012 | 14,780 | 15,713 | 11,858 | 11,668 | 11,943 | 11,947 | 13,036 | 12,692 | 12,350 | 13,621 | 14,449 | 13,316 | 12,848 | 12,783 | 11,443 | 9,907 | 9,455 | 9,737 | 9,058 | 9,299 | 9,579 | 10,675 | 11,044 | 10,390 | 8,884 | 9,651 | 9,445 | 9,804 | 11,136 |
Kortetermijnbeleggingen
| -969 | 0 | 56 | 5,000 | 5,000 | 5,000 | 5,000 | 7,000 | 5,000 | 6,500 | 8,700 | 6,000 | 2,700 | 3,000 | 3,000 | 2,800 | 2,800 | 3,200 | 3,700 | 3,600 | 4,600 | 4,400 | 3,400 | 3,300 | 2,800 | 2,600 | 1,500 | 2,000 | 2,300 | 2,300 | 1,500 | 2,700 | 2,200 | 2,700 | 1,000 | 1,700 | 1,900 | 1,800 | 1,100 | 1,300 | 600 | 600 | 100 | 600 | 700 | 1,200 | 1,200 | 1,600 | 1,500 | 1,900 | 1,700 | 1,500 | 1,000 | 1,100 | 700 | 1,400 | 1,500 | 1,400 | 1,500 | 1,300 | 1,300 |
Liquide middelen en kortetermijnbeleggingen
| 46,431 | 46,803 | 39,248 | 49,053 | 43,836 | 40,046 | 33,938 | 37,545 | 33,643 | 31,263 | 31,310 | 28,158 | 23,480 | 23,779 | 17,748 | 18,803 | 17,900 | 21,152 | 19,493 | 22,874 | 24,740 | 24,838 | 19,743 | 23,364 | 18,886 | 19,742 | 14,337 | 16,876 | 18,499 | 20,198 | 13,638 | 15,712 | 16,980 | 18,413 | 12,858 | 13,368 | 13,843 | 13,747 | 14,136 | 13,992 | 12,950 | 14,221 | 14,549 | 13,916 | 13,548 | 13,983 | 12,643 | 11,507 | 10,955 | 11,637 | 10,758 | 10,799 | 10,579 | 11,775 | 11,744 | 11,790 | 10,384 | 11,051 | 10,945 | 11,104 | 12,436 |
Nettovorderingen
| 31,079 | 33,325 | 33,221 | 30,066 | 30,027 | 27,477 | 27,466 | 34,621 | 30,535 | 29,149 | 22,717 | 21,193 | 18,625 | 16,368 | 14,767 | 14,090 | 13,464 | 12,264 | 12,203 | 12,062 | 11,474 | 11,567 | 10,982 | 11,977 | 12,714 | 12,641 | 12,514 | 12,631 | 12,512 | 11,826 | 11,076 | 10,392 | 9,423 | 9,852 | 10,925 | 11,869 | 12,303 | 11,358 | 11,754 | 11,431 | 10,534 | 9,456 | 9,426 | 9,429 | 9,496 | 8,183 | 8,097 | 7,902 | 8,599 | 8,338 | 7,659 | 8,082 | 8,466 | 7,848 | 7,799 | 8,824 | 8,985 | 8,150 | 7,660 | 7,501 | 4,545 |
Voorraad
| 15,371 | 14,582 | 14,256 | 14,586 | 14,748 | 14,779 | 14,975 | 15,252 | 15,301 | 13,819 | 11,821 | 10,663 | 10,085 | 9,727 | 8,647 | 8,297 | 7,586 | 8,180 | 7,391 | 7,458 | 7,387 | 7,214 | 7,285 | 7,288 | 7,559 | 7,765 | 6,769 | 6,851 | 6,248 | 5,876 | 5,897 | 5,294 | 4,956 | 5,241 | 5,371 | 5,413 | 5,537 | 5,983 | 5,693 | 5,567 | 5,303 | 5,105 | 4,661 | 4,452 | 4,412 | 4,524 | 4,272 | 4,196 | 4,254 | 4,377 | 3,862 | 4,057 | 4,442 | 4,420 | 4,410 | 4,096 | 4,148 | 4,256 | 3,803 | 3,531 | 3,319 |
Overige vlottende activa
| 8,561 | 4,498 | 5,364 | 8,269 | 8,715 | 8,369 | 8,760 | 8,030 | 7,861 | 6,828 | 6,570 | 6,450 | 7,056 | 5,395 | 5,701 | 5,343 | 4,671 | 4,783 | 4,315 | 4,214 | 3,955 | 4,031 | 4,108 | 4,089 | 3,566 | 3,869 | 3,920 | 3,198 | 3,022 | 3,145 | 3,123 | 2,902 | 3,087 | 2,802 | 2,108 | 1,609 | 1,542 | 1,504 | 1,521 | 1,512 | 1,398 | 1,096 | 1,435 | 1,209 | 731 | 1,214 | 1,087 | 917 | 1,037 | 902 | 840 | 923 | 842 | 732 | 734 | 710 | 1,057 | 998 | 1,080 | 615 | 844 |
Totaal vlottende activa
| 101,442 | 99,208 | 92,089 | 101,974 | 97,326 | 90,671 | 85,139 | 95,448 | 87,340 | 81,059 | 72,418 | 66,464 | 59,246 | 55,269 | 46,863 | 46,533 | 43,621 | 46,379 | 43,402 | 46,608 | 47,556 | 47,650 | 42,118 | 46,718 | 42,725 | 44,017 | 37,540 | 39,556 | 40,281 | 41,045 | 33,734 | 34,300 | 34,446 | 36,308 | 31,262 | 32,259 | 33,225 | 32,592 | 33,104 | 32,502 | 30,185 | 29,878 | 30,071 | 29,006 | 28,187 | 27,904 | 26,099 | 24,522 | 24,845 | 25,254 | 23,119 | 23,861 | 24,329 | 24,775 | 24,687 | 25,420 | 24,574 | 24,455 | 23,488 | 22,751 | 21,144 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 107,796 | 107,531 | 98,290 | 86,005 | 78,572 | 73,235 | 69,405 | 69,289 | 62,622 | 60,694 | 58,353 | 56,094 | 53,359 | 49,707 | 46,975 | 46,432 | 46,705 | 44,188 | 43,410 | 41,596 | 40,981 | 41,647 | 40,421 | 38,597 | 33,262 | 32,226 | 31,900 | 30,225 | 27,843 | 27,258 | 26,789 | 24,195 | 24,042 | 23,662 | 23,943 | 24,457 | 24,995 | 24,772 | 24,145 | 22,860 | 22,929 | 22,802 | 21,987 | 22,189 | 22,351 | 22,316 | 21,817 | 21,359 | 21,488 | 22,104 | 21,792 | 22,839 | 23,362 | 23,651 | 23,511 | 24,474 | 24,679 | 27,475 | 27,162 | 28,089 | 29,447 |
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 |
Immateriële activa
| 1,620 | 1,592 | 1,524 | 1,343 | 1,333 | 1,291 | 1,148 | 873 | 830 | 0 | 844 | 742 | 684 | 603 | 480 | 434 | 411 | 425 | 449 | 396 | 370 | 369 | 378 | 351 | 369 | 367 | 381 | 382 | 403 | 355 | 346 | 295 | 296 | 276 | 295 | 296 | 250 | 229 | 230 | 238 | 274 | 308 | 342 | 342 | 380 | 405 | 448 | 491 | 531 | 583 | 623 | 654 | 706 | 737 | 795 | 866 | 906 | 989 | 1,000 | 879 | 757 |
Goodwill en immateriële activa
| 1,620 | 1,592 | 1,524 | 1,343 | 1,333 | 1,291 | 1,148 | 873 | 830 | 827 | 844 | 742 | 684 | 603 | 480 | 434 | 411 | 425 | 449 | 396 | 370 | 369 | 378 | 351 | 369 | 367 | 381 | 382 | 403 | 355 | 346 | 295 | 296 | 276 | 295 | 296 | 250 | 229 | 230 | 238 | 274 | 308 | 342 | 342 | 380 | 405 | 448 | 491 | 531 | 583 | 623 | 654 | 706 | 737 | 795 | 866 | 906 | 989 | 1,000 | 879 | 757 |
Langetermijnbeleggingen
| 2,527 | 1,663 | 1,451 | -3,564 | 2,290 | -3,928 | -3,870 | -5,912 | -3,893 | -5,355 | 1,824 | 1,930 | 1,836 | -1,948 | -1,978 | -1,889 | -1,974 | -2,325 | -2,640 | -2,774 | -3,824 | -3,539 | -2,563 | -2,403 | -1,785 | -1,586 | -439 | -1,006 | -1,395 | -1,430 | -608 | -1,884 | -1,355 | -1,889 | 41 | -571 | -725 | -600 | -33 | -317 | 362 | 225 | 768 | 273 | 165 | -265 | -446 | -1,010 | -927 | -1,292 | -1,122 | -963 | -405 | -501 | -73 | -850 | -875 | -672 | -871 | -650 | -692 |
Belastingvorderingen
| 1,211 | 1,231 | 1,283 | 1,281 | 1,411 | 1,814 | 2,207 | 1,731 | 790 | 1,092 | 596 | 397 | 381 | 314 | 293 | 218 | 264 | 326 | 296 | 363 | 421 | 421 | 235 | 305 | 358 | 374 | 380 | 379 | 543 | 410 | 49 | 20 | 12 | 13 | 13 | 1,755 | 1,955 | 13 | 20 | 6 | 7 | 7 | 7 | 7 | 10 | 9 | 9 | 2 | 23 | 24 | 23 | 72 | 99 | 115 | 92 | 112 | 114 | 123 | 117 | 1,052 | 1,078 |
Overige niet-vlottende activa
| 180 | 1,146 | 1,059 | 6,002 | -1 | 5,840 | 5,771 | 8,089 | 5,862 | 7,235 | -2 | -2 | -2 | 3,618 | 3,619 | 3,719 | 3,727 | 4,105 | 4,588 | 4,188 | 5,174 | 4,969 | 4,409 | 4,407 | 3,908 | 3,685 | 2,533 | 3,104 | 3,335 | 3,298 | 2,497 | 3,524 | 3,007 | 3,540 | 1,860 | 831 | 858 | 2,696 | 2,003 | 2,175 | 1,417 | 1,427 | 949 | 1,408 | 1,512 | 1,998 | 1,951 | 2,286 | 2,204 | 2,615 | 2,402 | 2,222 | 1,741 | 1,860 | 1,440 | 2,060 | 2,357 | 2,398 | 2,429 | 2,255 | 2,303 |
Totaal niet-vlottende activa
| 113,334 | 113,163 | 103,607 | 91,067 | 83,605 | 78,252 | 74,661 | 74,070 | 66,211 | 64,493 | 61,615 | 59,161 | 56,258 | 52,294 | 49,389 | 48,914 | 49,133 | 46,719 | 46,103 | 43,769 | 43,122 | 43,867 | 42,880 | 41,257 | 36,112 | 35,066 | 34,755 | 33,084 | 30,729 | 29,891 | 29,073 | 26,150 | 26,002 | 25,602 | 26,152 | 26,768 | 27,333 | 27,110 | 26,365 | 24,962 | 24,989 | 24,769 | 24,053 | 24,219 | 24,418 | 24,463 | 23,779 | 23,128 | 23,319 | 24,034 | 23,718 | 24,824 | 25,503 | 25,862 | 25,765 | 26,662 | 27,181 | 30,313 | 29,837 | 31,625 | 32,893 |
Totaal activa
| 214,780 | 212,371 | 195,696 | 193,043 | 180,933 | 168,925 | 159,803 | 169,522 | 153,555 | 145,556 | 134,036 | 125,628 | 115,508 | 107,567 | 96,257 | 95,450 | 92,758 | 93,101 | 89,506 | 90,379 | 90,680 | 91,518 | 84,999 | 87,976 | 78,839 | 79,086 | 72,297 | 72,639 | 71,014 | 70,936 | 62,810 | 60,450 | 60,450 | 61,912 | 57,416 | 59,027 | 60,557 | 59,701 | 59,470 | 57,465 | 55,176 | 54,647 | 54,124 | 53,230 | 52,605 | 52,369 | 49,880 | 47,652 | 48,164 | 49,288 | 46,837 | 48,686 | 49,834 | 50,639 | 50,452 | 52,082 | 51,755 | 54,768 | 53,325 | 54,376 | 54,037 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21,867 | 20,558 | 21,000 | 21,902 | 21,156 | 16,250 | 16,272 | 20,534 | 15,617 | 15,264 | 13,470 | 11,222 | 10,350 | 8,393 | 7,679 | 7,586 | 7,051 | 6,232 | 5,806 | 5,837 | 5,523 | 5,099 | 5,088 | 5,380 | 5,425 | 5,168 | 4,670 | 4,975 | 4,982 | 4,631 | 4,072 | 3,902 | 3,761 | 3,648 | 3,495 | 3,592 | 3,746 | 3,855 | 3,844 | 3,839 | 3,940 | 3,665 | 3,368 | 3,474 | 3,417 | 3,465 | 2,985 | 3,097 | 3,340 | 3,149 | 2,768 | 3,362 | 3,231 | 3,007 | 2,929 | 2,860 | 3,084 | 3,372 | 2,757 | 2,575 | 1,533 |
Kortlopende schulden
| 8,926 | 8,888 | 13,607 | 9,601 | 12,410 | 12,414 | 11,539 | 10,724 | 6,902 | 6,797 | 7,142 | 7,088 | 6,819 | 6,373 | 2,367 | 2,357 | 2,472 | 2,604 | 2,006 | 1,879 | 1,779 | 1,679 | 1,679 | 1,679 | 1,649 | 1,649 | 1,387 | 1,293 | 1,200 | 981 | 856 | 637 | 418 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 312 | 625 | 937 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 | 656 | 437 | 106 | 2 |
Belastingschulden
| 2,418 | 2,042 | 2,983 | 2,089 | 2,261 | 1,193 | 4,173 | 4,824 | 5,034 | 3,519 | 3,431 | 2,600 | 1,925 | 918 | 640 | 191 | 245 | 150 | 357 | 181 | 297 | 188 | 255 | 235 | 365 | 172 | 455 | 382 | 340 | 161 | 271 | 134 | 160 | 100 | 117 | 99 | 219 | 174 | 317 | 240 | 268 | 144 | 318 | 214 | 249 | 98 | 139 | 60 | 114 | 52 | 180 | 144 | 148 | 83 | 157 | 92 | 87 | 50 | 57 | 103 | 102 |
Uitgestelde opbrengsten
| 2,441 | 2,042 | 2,983 | 2,154 | 2,301 | 1,208 | 4,173 | 4,892 | 5,078 | 3,542 | 3,515 | 2,731 | 2,011 | 944 | 720 | 203 | 252 | 154 | 357 | 181 | 297 | 192 | 255 | 251 | 380 | 179 | 514 | 433 | 373 | 177 | 328 | 160 | 183 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155 | 386 | 251 | 277 | 110 | 188 | 60 | 114 | 52 | 180 | 144 | 148 | 83 | 157 | 92 | 87 | 50 | 57 | 103 | 102 |
Overige kortlopende verplichtingen
| -14,409 | -11,837 | -14,840 | -11,909 | -15,177 | -9,787 | -15,095 | -16,624 | -14,088 | -11,711 | -10,830 | -8,179 | -7,548 | -4,287 | -4,031 | -2,662 | -3,919 | -1,178 | -2,367 | -2,257 | -2,255 | -1,852 | -2,231 | -1,540 | -2,865 | -1,765 | -831 | -1,585 | -2,459 | -1,487 | -861 | -196 | -165 | -53 | -437 | 121 | -231 | -341 | -716 | -373 | -1,170 | -724 | -1,352 | -1,081 | -1,413 | -1,073 | -1,118 | -634 | -981 | -229 | -957 | -1,271 | -1,179 | -902 | -1,266 | -715 | -666 | -1,280 | -634 | 549 | 1,801 |
Totaal kortlopende verplichtingen
| 43,110 | 42,251 | 46,733 | 45,739 | 44,107 | 37,528 | 37,334 | 44,884 | 34,160 | 32,675 | 30,198 | 26,684 | 23,907 | 20,734 | 15,054 | 15,261 | 13,152 | 14,194 | 11,965 | 11,658 | 11,164 | 10,405 | 10,134 | 11,385 | 10,379 | 10,571 | 10,865 | 10,473 | 9,418 | 9,094 | 8,738 | 8,539 | 8,118 | 7,793 | 6,670 | 7,404 | 7,480 | 7,543 | 7,289 | 7,545 | 6,978 | 7,217 | 6,713 | 7,269 | 7,197 | 7,315 | 6,429 | 6,930 | 7,177 | 7,423 | 6,189 | 6,991 | 6,829 | 6,528 | 6,156 | 6,439 | 6,926 | 6,220 | 5,431 | 6,011 | 5,073 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 62,153 | 63,999 | 48,726 | 50,181 | 44,435 | 45,762 | 39,506 | 41,230 | 42,294 | 42,987 | 41,741 | 42,414 | 38,153 | 35,980 | 33,013 | 33,558 | 33,973 | 33,877 | 31,400 | 31,904 | 32,429 | 32,954 | 26,230 | 26,650 | 18,097 | 18,510 | 10,606 | 10,968 | 11,331 | 11,818 | 3,993 | 4,262 | 4,531 | 4,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 312 | 625 | 937 | 1,250 | 1,562 | 1,875 | 2,187 | 2,500 | 2,812 | 3,125 | 3,437 | 3,750 | 2,843 | 3,062 | 1,593 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 336 | 404 | 387 | 405 | 395 | 384 | 1,249 | 262 | 227 | 167 | 325 | 280 | 270 | 264 | 311 | 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
| 2,089 | 1,986 | 1,820 | 1,670 | 1,442 | 1,133 | 1,104 | 664 | 650 | 555 | 385 | 66 | 65 | 64 | 61 | 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
| 617 | 804 | 1,034 | 930 | 947 | 940 | 3 | 120 | 118 | 119 | 4 | 36 | 35 | 38 | 35 | 400 | 310 | 291 | 283 | 254 | 247 | 254 | 303 | 301 | 342 | 338 | 333 | 335 | 338 | 370 | 567 | 635 | 757 | 928 | 1,025 | 1,089 | 1,136 | 1,181 | 1,858 | 1,104 | 1,131 | 1,110 | 1,144 | 1,141 | 1,145 | 1,194 | 1,096 | 1,040 | 1,041 | 1,060 | 1,064 | 1,053 | 1,102 | 1,125 | 1,119 | 1,121 | 1,142 | 1,182 | 1,144 | 1,159 | 1,156 |
Totaal niet-vlottende verplichtingen
| 65,195 | 67,193 | 51,967 | 53,186 | 47,219 | 48,219 | 41,862 | 42,276 | 43,289 | 43,828 | 42,455 | 42,796 | 38,523 | 36,346 | 33,420 | 33,958 | 34,283 | 34,168 | 31,683 | 32,158 | 32,676 | 33,208 | 26,533 | 26,951 | 18,439 | 18,848 | 10,939 | 11,303 | 11,669 | 12,188 | 4,560 | 4,897 | 5,288 | 5,728 | 1,025 | 1,089 | 1,136 | 1,181 | 1,858 | 1,104 | 1,131 | 1,110 | 1,144 | 1,141 | 1,145 | 1,506 | 1,721 | 1,977 | 2,291 | 2,622 | 2,939 | 3,240 | 3,602 | 3,937 | 4,244 | 4,558 | 4,892 | 4,025 | 4,206 | 2,752 | 1,156 |
Totaal passiva
| 108,305 | 109,444 | 98,700 | 98,925 | 91,326 | 85,747 | 79,196 | 87,160 | 77,449 | 76,503 | 72,653 | 69,480 | 62,430 | 57,080 | 48,474 | 49,219 | 47,435 | 48,362 | 43,648 | 43,816 | 43,840 | 43,613 | 36,667 | 38,336 | 28,818 | 29,419 | 21,804 | 21,776 | 21,087 | 21,282 | 13,298 | 13,436 | 13,406 | 13,521 | 7,695 | 8,493 | 8,616 | 8,724 | 9,147 | 8,649 | 8,109 | 8,327 | 7,857 | 8,410 | 8,342 | 8,821 | 8,150 | 8,907 | 9,468 | 10,045 | 9,128 | 10,231 | 10,431 | 10,465 | 10,400 | 10,997 | 11,818 | 10,245 | 9,637 | 8,763 | 6,229 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 81,675 | 0 | 0 | 0 | 0 | 0 | 59,979 | 55,576 | 53,045 | 367 | 1,662 | 2,096 | 2,161 | 2,284 | 1,233 | 1,449 | 1,322 | 565 | 984 | 348 | 451 | 338 | 104 | 0 | 625 | 677 | 77 | 1,931 | 1,790 | 179 | 0 | 0 | 0 | 0 | 0 | 0 | 374 | 485 | 358 | 1,119 | 1,292 | 1,199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 | 16,403 |
Ingehouden winsten
| 65,949 | 63,651 | 60,631 | 56,851 | 53,672 | 49,177 | 47,575 | 46,949 | 41,800 | 37,605 | 31,962 | 27,554 | 25,021 | 22,577 | 21,170 | 20,059 | 19,218 | 18,764 | 18,833 | 19,141 | 19,299 | 19,216 | 19,607 | 20,288 | 20,265 | 19,802 | 19,840 | 20,076 | 19,809 | 19,098 | 18,357 | 17,721 | 17,371 | 17,115 | 16,942 | 16,676 | 16,715 | 15,933 | 15,186 | 14,870 | 14,145 | 13,517 | 13,340 | 12,657 | 12,279 | 11,477 | 11,136 | 10,044 | 9,675 | 9,497 | 8,755 | 9,431 | 10,081 | 10,292 | 10,434 | 11,632 | 10,304 | 13,201 | 13,191 | 15,050 | 16,359 |
Overige gereserveerde algehele resultaten
| 12,174 | 10,925 | 8,003 | 8,922 | 7,608 | 5,686 | 4,722 | 7,120 | 6,020 | 3,166 | 1,138 | 314 | -226 | -367 | -1,662 | -2,096 | -2,161 | -2,284 | -1,233 | -1,449 | -1,322 | -565 | -984 | -348 | -451 | -338 | -104 | 42 | -625 | -677 | -77 | -1,931 | -1,790 | -179 | 727 | 1,219 | 2,268 | 2,093 | 1,833 | 648 | -374 | -485 | -358 | -1,119 | -1,292 | -1,199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 11,594 | 11,595 | 11,597 | 11,596 | -70,075 | 11,604 | 11,605 | 11,607 | 11,608 | 11,613 | -48,365 | -43,957 | -41,424 | 11,256 | 9,964 | 9,531 | 9,467 | 9,344 | 10,395 | 10,797 | 10,924 | 12,081 | 12,121 | 12,758 | 13,166 | 13,281 | 14,071 | 14,175 | 13,552 | 13,998 | 14,601 | 12,746 | 13,129 | 14,739 | 15,519 | 16,110 | 16,430 | 16,429 | 16,784 | 16,784 | 16,410 | 16,297 | 16,424 | 15,666 | 15,492 | 15,585 | 14,109 | 12,221 | 12,543 | 13,272 | 12,482 | 12,555 | 12,855 | 13,420 | 13,158 | 12,995 | 13,177 | 14,868 | 14,045 | 14,112 | 14,997 |
Totaal eigen vermogen van aandeelhouders
| 106,120 | 102,574 | 96,634 | 93,772 | 89,283 | 82,870 | 80,305 | 82,079 | 75,831 | 68,787 | 61,117 | 55,890 | 52,819 | 50,236 | 47,537 | 45,993 | 45,088 | 44,511 | 45,631 | 46,341 | 46,626 | 47,700 | 48,131 | 49,449 | 49,834 | 49,486 | 50,314 | 50,696 | 49,764 | 49,499 | 49,361 | 46,870 | 46,903 | 48,257 | 49,591 | 50,408 | 51,816 | 50,858 | 50,206 | 48,705 | 46,958 | 46,217 | 46,167 | 44,726 | 44,174 | 43,465 | 41,648 | 38,668 | 38,621 | 39,172 | 37,640 | 38,389 | 39,339 | 40,115 | 39,995 | 41,030 | 39,884 | 44,472 | 43,639 | 45,565 | 47,759 |
Totaal eigen vermogen
| 106,473 | 102,922 | 96,993 | 94,116 | 89,606 | 83,177 | 80,605 | 82,361 | 76,103 | 69,053 | 61,382 | 56,147 | 53,076 | 50,487 | 47,783 | 46,231 | 45,323 | 44,739 | 45,858 | 46,563 | 46,840 | 47,905 | 48,332 | 49,640 | 50,021 | 49,667 | 50,493 | 50,863 | 49,927 | 49,654 | 49,512 | 47,014 | 47,044 | 48,391 | 49,721 | 50,534 | 51,941 | 50,977 | 50,323 | 48,816 | 47,067 | 46,320 | 46,267 | 44,820 | 44,263 | 43,548 | 41,730 | 38,745 | 38,696 | 39,243 | 37,709 | 38,455 | 39,403 | 40,174 | 40,052 | 41,085 | 39,937 | 44,523 | 43,688 | 45,613 | 47,808 |
Totaal passiva en aandeelhoudersvermogen
| 214,425 | 212,366 | 195,693 | 192,697 | 180,609 | 168,617 | 159,501 | 169,239 | 153,280 | 145,556 | 133,770 | 125,370 | 115,249 | 107,567 | 96,257 | 95,450 | 92,758 | 93,101 | 89,506 | 90,379 | 90,680 | 91,518 | 84,999 | 87,976 | 78,839 | 79,086 | 72,297 | 72,639 | 71,014 | 70,936 | 62,810 | 60,450 | 60,450 | 61,912 | 57,416 | 59,027 | 60,557 | 59,701 | 59,470 | 57,465 | 55,176 | 54,647 | 54,124 | 53,230 | 52,605 | 52,369 | 49,880 | 47,652 | 48,164 | 49,288 | 46,837 | 48,686 | 49,834 | 50,639 | 50,452 | 52,082 | 51,755 | 54,768 | 53,325 | 54,376 | 54,037 |