Takebishi Corporation
TSE:7510.T
2084 (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 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 7,766 | 8,349 | 8,055 | 7,919 | 8,223 | 6,693 | 6,494 | 5,393 | 5,135 | 4,903 | 6,044 | 5,361 | 5,136 | 6,821 | 8,767 | 5,840 | 7,441 | 6,190 | 7,293 | 5,731 | 5,534 | 5,064 | 4,809 | 3,879 | 6,115 | 5,883 | 6,747 | 5,607 | 4,919 | 4,665 | 3,930 | 3,915 | 4,331 | 4,130 | 4,400 | 3,838 | 4,087 | 2,456 | 4,222 | 2,476 | 4,011 | 3,528 | 3,480 | 3,089 | 3,479 | 1,995 | 3,042 | 1,812 | 2,793 | 1,435 | 2,829 | 1,534 | 2,892 | 1,992 | 2,452 | 1,591 | 2,664 | 1,533 | 2,600 | 2,157 | 3,444 | 2,780 |
Kortetermijnbeleggingen
| 0 | 0 | 172 | 0 | 172 | -1,042 | 152 | 0 | 152 | 9 | 10 | 38 | 73 | 12 | 24 | 11 | 19 | 22 | 7 | 0 | 0 | 8 | 19 | 18 | 34 | 24 | 10 | 10 | 10 | 10 | 51 | 26 | 27 | 26 | 15 | 10 | 10 | 15 | 15 | 31 | 29 | 23 | 31 | 10 | 10 | 20 | 51 | 39 | 39 | 29 | 10 | -8 | 10 | 10 | 20 | 20 | 10 | 20 | 10 | 10 | -11 | -13 |
Liquide middelen en kortetermijnbeleggingen
| 7,766 | 8,349 | 8,227 | 7,919 | 8,223 | 6,693 | 6,494 | 5,393 | 5,135 | 4,912 | 6,054 | 5,399 | 5,209 | 6,833 | 8,791 | 5,851 | 7,460 | 6,212 | 7,300 | 5,731 | 5,534 | 5,072 | 4,828 | 3,897 | 6,149 | 5,907 | 6,757 | 5,617 | 4,929 | 4,675 | 3,981 | 3,941 | 4,358 | 4,156 | 4,415 | 3,848 | 4,097 | 2,471 | 4,237 | 2,507 | 4,040 | 3,551 | 3,511 | 3,099 | 3,489 | 2,015 | 3,093 | 1,851 | 2,832 | 1,464 | 2,839 | 1,534 | 2,902 | 2,002 | 2,472 | 1,611 | 2,674 | 1,553 | 2,610 | 2,167 | 3,444 | 2,780 |
Nettovorderingen
| 28,526 | 27,674 | 29,523 | 22,430 | 22,957 | 20,361 | 21,901 | 24,633 | 24,533 | 23,216 | 23,789 | 21,024 | 20,500 | 19,593 | 18,147 | 14,113 | 13,256 | 13,752 | 17,167 | 15,228 | 17,927 | 16,592 | 18,719 | 18,395 | 17,807 | 18,292 | 22,334 | 19,968 | 18,041 | 15,187 | 22,159 | 18,815 | 20,169 | 20,204 | 23,168 | 18,898 | 21,503 | 20,803 | 22,933 | 19,806 | 21,012 | 18,172 | 25,600 | 18,243 | 18,957 | 16,871 | 19,917 | 14,833 | 17,036 | 16,078 | 19,632 | 16,288 | 18,194 | 17,081 | 18,851 | 17,541 | 18,711 | 18,311 | 19,027 | 14,508 | 13,506 | 16,335 |
Voorraad
| 11,271 | 11,840 | 11,579 | 13,419 | 13,419 | 14,077 | 13,635 | 13,524 | 12,192 | 10,589 | 8,481 | 7,711 | 6,055 | 5,807 | 4,637 | 4,997 | 4,893 | 5,194 | 4,481 | 5,489 | 5,400 | 6,285 | 6,253 | 6,330 | 5,766 | 6,089 | 5,381 | 5,069 | 4,885 | 4,954 | 4,607 | 4,909 | 4,505 | 4,727 | 4,274 | 4,754 | 4,512 | 4,674 | 4,337 | 4,545 | 3,584 | 3,899 | 3,658 | 4,206 | 3,220 | 3,880 | 3,612 | 4,815 | 4,191 | 5,012 | 4,010 | 4,904 | 3,830 | 4,604 | 3,431 | 3,586 | 3,835 | 4,026 | 3,679 | 2,818 | 2,256 | 3,027 |
Overige vlottende activa
| 1,334 | 1,215 | 1,700 | 8,107 | 8,626 | 8,849 | 8,802 | 7,737 | 6,813 | 6,863 | 6,711 | 6,177 | 5,771 | 6,080 | 6,099 | 5,925 | 4,699 | 5,681 | 5,345 | 6,040 | 4,905 | 6,741 | 5,460 | 6,575 | 6,317 | 6,640 | 5,598 | 4,827 | 5,139 | 5,090 | 4,367 | 548 | 807 | 571 | 650 | 447 | 1,048 | 714 | 731 | 775 | 654 | 678 | 574 | 392 | 690 | 346 | 403 | 598 | 493 | 265 | 392 | 372 | 511 | 384 | 417 | 469 | 588 | 387 | 548 | 386 | 266 | 314 |
Totaal vlottende activa
| 48,897 | 49,078 | 51,029 | 51,875 | 53,225 | 49,980 | 50,832 | 51,287 | 48,673 | 45,580 | 45,035 | 40,311 | 37,535 | 38,313 | 37,674 | 30,886 | 30,308 | 30,839 | 34,293 | 32,488 | 33,766 | 34,690 | 35,260 | 35,197 | 36,039 | 36,928 | 40,070 | 35,481 | 32,994 | 29,906 | 35,114 | 28,213 | 29,839 | 29,658 | 32,507 | 27,947 | 31,160 | 28,662 | 32,238 | 27,633 | 29,290 | 26,300 | 33,343 | 25,940 | 26,356 | 23,112 | 27,025 | 22,097 | 24,552 | 22,819 | 26,873 | 23,098 | 25,437 | 24,071 | 25,171 | 23,207 | 25,808 | 24,277 | 25,864 | 19,879 | 19,472 | 22,456 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4,250 | 4,234 | 4,234 | 4,321 | 4,326 | 4,250 | 4,286 | 4,348 | 4,257 | 4,189 | 4,175 | 3,838 | 3,825 | 3,767 | 3,322 | 3,334 | 3,141 | 3,170 | 3,012 | 3,026 | 3,058 | 3,030 | 3,051 | 3,069 | 3,089 | 3,079 | 3,091 | 3,095 | 3,122 | 3,166 | 3,197 | 3,224 | 3,237 | 3,250 | 3,285 | 3,268 | 3,299 | 3,312 | 3,336 | 3,379 | 3,399 | 3,436 | 3,455 | 3,392 | 3,432 | 3,471 | 3,499 | 3,531 | 3,553 | 3,475 | 3,210 | 3,228 | 3,259 | 3,280 | 3,292 | 3,321 | 3,341 | 3,297 | 3,320 | 3,876 | 3,697 | 3,522 |
Goodwill
| 1,000 | 652 | 744 | 835 | 927 | 987 | 1,076 | 1,190 | 1,283 | 1,376 | 1,469 | 2,501 | 2,647 | 2,795 | 269 | 288 | 307 | 444 | 40 | 43 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 10 | 19 | 27 | 35 | 44 | 52 | 61 | 0 | 86 |
Immateriële activa
| 839 | 816 | 845 | 894 | 943 | 994 | 1,038 | 1,080 | 1,130 | 1,180 | 1,224 | 224 | 217 | 210 | 220 | 216 | 227 | 81 | 85 | 89 | 85 | 78 | 83 | 84 | 86 | 89 | 85 | 85 | 92 | 97 | 105 | 103 | 96 | 103 | 80 | 76 | 82 | 91 | 99 | 107 | 114 | 112 | 122 | 128 | 134 | 143 | 136 | 134 | 142 | 0 | 147 | 153 | 162 | 159 | 155 | 141 | 120 | 119 | 126 | 148 | 0 | 209 |
Goodwill en immateriële activa
| 1,839 | 1,468 | 1,589 | 1,729 | 1,870 | 1,981 | 2,114 | 2,270 | 2,413 | 2,556 | 2,693 | 2,725 | 2,864 | 3,005 | 489 | 504 | 534 | 525 | 125 | 132 | 119 | 78 | 83 | 84 | 86 | 89 | 85 | 85 | 92 | 97 | 105 | 103 | 96 | 103 | 80 | 76 | 82 | 91 | 99 | 107 | 114 | 112 | 122 | 128 | 134 | 143 | 136 | 134 | 142 | 145 | 147 | 153 | 164 | 169 | 174 | 168 | 155 | 163 | 178 | 209 | 239 | 295 |
Langetermijnbeleggingen
| 5,809 | 7,458 | 7,156 | 6,230 | 6,171 | 7,379 | 5,399 | 5,346 | 5,364 | 6,751 | 7,053 | 7,667 | 7,614 | 6,206 | 6,246 | 5,836 | 5,606 | 5,090 | 4,771 | 5,531 | 5,081 | 4,810 | 4,854 | 4,331 | 5,013 | 4,955 | 5,124 | 5,292 | 4,820 | 4,455 | 4,144 | 3,817 | 3,500 | 3,374 | 3,396 | 3,693 | 3,425 | 3,628 | 3,558 | 3,443 | 3,097 | 2,761 | 2,398 | 2,569 | 2,313 | 2,163 | 1,946 | 1,688 | 1,546 | 1,671 | 1,829 | 1,707 | 1,660 | 1,835 | 1,863 | 1,679 | 1,524 | 1,580 | 1,716 | 1,583 | 1,683 | 1,332 |
Belastingvorderingen
| 194 | 174 | 201 | 165 | 182 | 176 | 210 | 186 | 206 | 184 | 192 | 170 | 200 | 183 | 210 | 191 | 206 | 217 | 135 | 106 | 132 | 131 | 155 | 125 | 144 | 122 | 96 | 92 | 90 | 84 | 78 | 75 | 74 | 74 | 73 | 76 | 75 | 73 | 71 | 76 | 75 | 70 | 68 | 69 | 69 | 69 | 71 | 98 | 135 | 94 | 76 | 132 | 125 | 82 | 85 | 83 | 81 | 83 | 71 | 81 | 67 | 123 |
Overige niet-vlottende activa
| 951 | 1 | 923 | 930 | 943 | 1 | 1,233 | 1,247 | 1,264 | -1 | -1 | 0 | 0 | 1,342 | 1,375 | 1,375 | 1,432 | 1,436 | 1,262 | 1,270 | 1,282 | 871 | 885 | 889 | 842 | 850 | 838 | 867 | 922 | 915 | 955 | 933 | 918 | 907 | 905 | 914 | 917 | 914 | 918 | 1,091 | 1,095 | 1,075 | 1,092 | 1,073 | 1,084 | 1,100 | 1,291 | 1,343 | 1,342 | 1,353 | 1,336 | 1,371 | 1,396 | 1,398 | 1,411 | 1,336 | 1,333 | 1,343 | 1,347 | 685 | 669 | 623 |
Totaal niet-vlottende activa
| 13,043 | 13,335 | 14,103 | 13,375 | 13,492 | 13,787 | 13,242 | 13,397 | 13,504 | 13,679 | 14,112 | 14,400 | 14,503 | 14,503 | 11,642 | 11,240 | 10,919 | 10,438 | 9,305 | 10,065 | 9,672 | 8,920 | 9,028 | 8,498 | 9,174 | 9,095 | 9,234 | 9,431 | 9,046 | 8,717 | 8,479 | 8,152 | 7,825 | 7,708 | 7,739 | 8,027 | 7,798 | 8,018 | 7,982 | 8,096 | 7,780 | 7,454 | 7,135 | 7,231 | 7,032 | 6,946 | 6,943 | 6,794 | 6,718 | 6,738 | 6,598 | 6,591 | 6,604 | 6,764 | 6,825 | 6,587 | 6,434 | 6,466 | 6,632 | 6,434 | 6,355 | 5,895 |
Totaal activa
| 61,940 | 62,413 | 65,132 | 65,251 | 66,718 | 63,768 | 64,076 | 64,686 | 62,181 | 59,262 | 59,150 | 54,713 | 52,039 | 52,818 | 49,317 | 42,128 | 41,228 | 41,278 | 43,600 | 42,555 | 43,441 | 43,610 | 44,290 | 43,696 | 45,214 | 46,023 | 49,304 | 44,912 | 42,040 | 38,623 | 43,594 | 36,365 | 37,664 | 37,366 | 40,246 | 35,974 | 38,958 | 36,680 | 40,220 | 35,729 | 37,070 | 33,754 | 40,478 | 33,171 | 33,388 | 30,058 | 33,968 | 28,891 | 31,270 | 29,557 | 33,471 | 29,689 | 32,041 | 30,835 | 31,996 | 29,794 | 32,242 | 30,743 | 32,496 | 26,313 | 25,827 | 28,351 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 14,758 | 16,044 | 18,160 | 15,966 | 17,139 | 16,125 | 16,787 | 17,168 | 16,065 | 16,429 | 17,160 | 14,440 | 12,545 | 13,510 | 11,948 | 6,513 | 5,747 | 6,262 | 8,714 | 7,687 | 8,141 | 7,887 | 9,514 | 9,444 | 10,904 | 13,214 | 11,308 | 857 | 625 | 698 | 993 | 683 | 620 | 642 | 883 | 803 | 656 | 11,427 | 14,608 | 11,035 | 12,598 | 10,370 | 16,625 | 10,604 | 10,705 | 8,696 | 12,403 | 8,666 | 10,599 | 9,669 | 12,997 | 10,396 | 11,907 | 11,674 | 12,226 | 10,650 | 12,272 | 12,268 | 13,947 | 8,171 | 7,725 | 10,312 |
Kortlopende schulden
| 1,619 | 1,609 | 1,731 | 3,774 | 4,037 | 4,251 | 4,837 | 5,541 | 4,888 | 3,749 | 2,865 | 2,524 | 3,237 | 2,404 | 1,595 | 1,607 | 1,466 | 1,538 | 1,476 | 1,533 | 1,574 | 1,556 | 1,391 | 1,550 | 1,391 | 1,466 | 1,720 | 1,779 | 1,715 | 1,783 | 1,603 | 1,730 | 1,698 | 1,925 | 2,121 | 2,103 | 2,138 | 2,091 | 2,068 | 2,354 | 2,041 | 2,123 | 2,183 | 2,174 | 2,160 | 2,077 | 1,919 | 1,867 | 1,806 | 1,921 | 1,944 | 1,912 | 1,930 | 1,891 | 1,516 | 1,771 | 1,643 | 1,661 | 1,710 | 1,750 | 1,688 | 1,907 |
Belastingschulden
| 0 | 488 | 963 | 428 | 871 | 414 | 926 | 518 | 796 | 268 | 771 | 186 | 531 | 163 | 548 | 107 | 396 | 115 | 307 | 6 | 513 | 147 | 830 | 411 | 775 | 252 | 786 | 398 | 649 | 210 | 607 | 195 | 509 | 122 | 607 | 208 | 458 | 89 | 291 | 18 | 292 | 38 | 615 | 101 | 414 | 45 | 336 | 14 | 391 | 40 | 446 | 3 | 525 | 54 | 719 | 295 | 568 | 93 | 281 | 14 | 102 | 222 |
Uitgestelde opbrengsten
| 1,809 | 488 | 963 | 1,965 | 2,653 | 1,714 | 3,006 | 1,899 | 2,394 | 1,394 | 2,780 | 1,434 | 2,040 | 3,061 | 2,267 | 1,144 | 1,572 | 1,126 | 1,859 | 1,186 | 1,997 | 1,295 | 2,749 | 2,360 | 2,681 | 1,652 | 7,119 | 13,189 | 11,892 | 8,912 | 14,779 | 8,788 | 10,779 | 10,979 | 13,908 | 9,743 | 13,390 | 386 | 895 | 283 | 844 | 277 | 1,251 | 400 | 1,016 | 296 | 892 | 276 | 959 | 292 | 990 | 283 | 1,180 | 329 | 1,218 | 591 | 1,251 | 385 | 858 | 291 | 427 | 652 |
Overige kortlopende verplichtingen
| -12,637 | -13,814 | -15,658 | -12,907 | -14,507 | -13,269 | -15,490 | -14,875 | -14,461 | -14,210 | -16,347 | -12,747 | -11,348 | -11,701 | -10,526 | -4,823 | -4,417 | -3,929 | -6,792 | -5,433 | -6,283 | -3,980 | -8,484 | -7,461 | -9,678 | -11,467 | -10,582 | 639 | 220 | 911 | -332 | 85 | -249 | -141 | -1,069 | -499 | -791 | -11,048 | -14,520 | -10,676 | -12,504 | -9,924 | -16,860 | -10,373 | -10,881 | -8,416 | -12,494 | -8,375 | -10,774 | -9,436 | -13,259 | -10,146 | -12,228 | -11,435 | -12,543 | -10,476 | -11,767 | -11,667 | -13,772 | -7,205 | -6,955 | -9,957 |
Totaal kortlopende verplichtingen
| 20,307 | 20,859 | 24,319 | 25,192 | 27,332 | 25,360 | 26,853 | 27,419 | 25,747 | 24,059 | 24,389 | 20,277 | 19,550 | 20,947 | 17,780 | 11,061 | 10,511 | 11,374 | 14,278 | 12,666 | 14,083 | 14,792 | 15,514 | 15,748 | 16,977 | 18,331 | 21,659 | 17,719 | 15,726 | 13,212 | 18,643 | 12,164 | 13,977 | 14,169 | 17,333 | 13,161 | 16,507 | 14,372 | 17,950 | 14,049 | 15,869 | 13,254 | 20,439 | 13,510 | 14,119 | 11,394 | 15,459 | 11,114 | 13,580 | 12,155 | 16,115 | 12,844 | 15,221 | 14,187 | 15,362 | 13,481 | 16,239 | 15,008 | 16,971 | 11,192 | 10,712 | 13,448 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 100 | 100 | 0 | 0 | 0 | 0 | 250 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 101 | 101 | 101 | 101 | 2 | 2 | 2 | 3 | 103 | 103 | 101 | 101 | 1 | 1 | 1 | 102 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -1,440 | 0 | 0 | 0 | 0 | 350 | 324 | 322 | 323 | 0 | 0 | 0 | 0 | 520 | 695 | 704 | 713 | 0 | 0 | 0 | 0 | 823 | 925 | 919 | 756 | 0 | 0 | 0 | 0 | 809 | 845 | 840 | 840 | 0 | 0 | 0 | 0 | 728 | 811 | 801 | 789 | 0 | 0 | 0 | 0 | 631 | 608 | 587 | 565 | 592 | 576 | 560 | 544 | 541 | 526 | 510 | 503 | 466 | 459 | 438 | 433 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,057 | 1,440 | 1,416 | 1,303 | 1,172 | 1,392 | 964 | 1,103 | 1,028 | 1,214 | 1,151 | 1,169 | 1,084 | 1,128 | 968 | 920 | 770 | 647 | 478 | 796 | 559 | 548 | 459 | 371 | 498 | 637 | 876 | 912 | 770 | 660 | 619 | 590 | 495 | 447 | 410 | 551 | 470 | 544 | 534 | 521 | 416 | 295 | 172 | 267 | 183 | 93 | 66 | 8 | 8 | 8 | 43 | 8 | 10 | 56 | 81 | 88 | 20 | 53 | 108 | 62 | 97 | 10 |
Overige niet-vlottende verplichtingen
| 273 | 1,727 | 311 | 406 | 392 | 376 | 53 | 57 | 56 | 53 | 435 | 549 | 550 | 545 | 20 | 22 | 20 | 20 | 679 | 711 | 700 | 855 | 21 | 20 | 20 | 177 | 921 | 979 | 974 | 978 | 28 | 20 | 20 | 20 | 867 | 789 | 789 | 781 | 21 | 23 | 23 | 23 | 815 | 686 | 669 | 649 | 22 | 22 | 22 | 23 | 22 | 23 | 67 | 64 | 66 | 67 | 70 | 68 | 68 | 63 | 63 | 61 |
Totaal niet-vlottende verplichtingen
| 1,430 | 1,827 | 1,727 | 1,709 | 1,564 | 1,768 | 1,617 | 1,584 | 1,506 | 1,690 | 1,586 | 1,718 | 1,634 | 1,673 | 1,608 | 1,737 | 1,594 | 1,480 | 1,157 | 1,507 | 1,259 | 1,403 | 1,403 | 1,416 | 1,537 | 1,670 | 1,797 | 1,891 | 1,744 | 1,638 | 1,556 | 1,555 | 1,455 | 1,407 | 1,277 | 1,340 | 1,259 | 1,325 | 1,383 | 1,455 | 1,340 | 1,207 | 987 | 953 | 852 | 742 | 820 | 739 | 718 | 697 | 659 | 609 | 639 | 667 | 791 | 784 | 701 | 725 | 643 | 585 | 599 | 606 |
Totaal passiva
| 21,737 | 22,686 | 26,046 | 26,901 | 28,896 | 27,128 | 28,470 | 29,003 | 27,253 | 25,749 | 25,975 | 21,995 | 21,184 | 22,620 | 19,388 | 12,798 | 12,105 | 12,854 | 15,435 | 14,173 | 15,342 | 16,195 | 16,917 | 17,164 | 18,514 | 20,001 | 23,456 | 19,610 | 17,470 | 14,850 | 20,199 | 13,719 | 15,432 | 15,576 | 18,610 | 14,501 | 17,766 | 15,697 | 19,333 | 15,504 | 17,209 | 14,461 | 21,426 | 14,463 | 14,971 | 12,136 | 16,279 | 11,853 | 14,298 | 12,852 | 16,774 | 13,453 | 15,860 | 14,854 | 16,153 | 14,265 | 16,940 | 15,733 | 17,614 | 11,777 | 11,311 | 14,054 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 4,102 | 1,139 | 0 | 0 | 0 | 32,244 | 0 | 0 | 0 | 30,163 | 30,036 | 29,401 | 27,570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115 | 307 | 201 | 360 | 478 | 653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,428 | 3,406 | 3,406 | 3,406 | 3,406 | 3,384 | 3,384 | 3,384 | 3,384 | 3,384 | 3,384 | 3,384 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 | 2,554 |
Ingehouden winsten
| 28,050 | 27,684 | 27,201 | 26,819 | 26,579 | 25,942 | 25,625 | 25,053 | 24,659 | 23,862 | 23,733 | 23,099 | 23,041 | 22,515 | 22,298 | 22,021 | 21,960 | 21,624 | 21,586 | 21,267 | 21,285 | 20,727 | 20,661 | 20,176 | 19,713 | 19,074 | 18,753 | 18,090 | 17,710 | 17,172 | 16,966 | 16,448 | 16,246 | 15,784 | 15,574 | 15,173 | 15,003 | 14,648 | 14,567 | 14,197 | 14,099 | 13,737 | 13,696 | 13,245 | 13,114 | 12,737 | 12,678 | 12,272 | 12,279 | 11,928 | 11,871 | 11,516 | 11,476 | 11,155 | 11,003 | 10,766 | 10,638 | 10,295 | 10,094 | 9,817 | 9,742 | 9,685 |
Overige gereserveerde algehele resultaten
| 5,735 | 4,537 | 5,515 | 5,166 | 4,879 | 4,381 | 3,665 | 4,314 | 3,956 | 3,341 | 3,129 | 3,300 | 3,267 | 3,146 | 1,967 | 1,646 | 1,499 | 1,137 | 915 | 1,452 | 1,150 | 1,025 | 1,048 | 691 | 1,324 | 1,283 | 1,430 | 1,548 | 1,195 | 937 | 764 | 533 | 321 | 341 | 398 | 635 | 525 | 671 | 637 | 346 | 90 | -115 | -307 | -201 | -360 | -478 | -653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -1,137 | 2,941 | 2,942 | 2,941 | 2,941 | -29,326 | 2,919 | 2,919 | 2,918 | -27,246 | -27,117 | -26,483 | -25,595 | 1,975 | 3,110 | 3,109 | 3,110 | 3,109 | 3,110 | 3,109 | 3,110 | 3,109 | 3,110 | 3,111 | 3,109 | 3,111 | 3,110 | 3,110 | 3,111 | 3,110 | 3,111 | 3,111 | 3,111 | 3,111 | 3,110 | 3,111 | 3,110 | 3,110 | 3,111 | 3,111 | 3,111 | 2,994 | 2,802 | 2,909 | 2,749 | 2,631 | 2,457 | 2,212 | 2,139 | 2,223 | 2,272 | 2,166 | 2,151 | 2,272 | 2,286 | 2,209 | 2,110 | 2,161 | 2,234 | 2,165 | 2,220 | 2,058 |
Totaal eigen vermogen van aandeelhouders
| 40,178 | 39,707 | 39,064 | 38,332 | 37,805 | 36,625 | 35,593 | 35,670 | 34,917 | 33,504 | 33,165 | 32,701 | 30,837 | 30,190 | 29,929 | 29,330 | 29,123 | 28,424 | 28,165 | 28,382 | 28,099 | 27,415 | 27,373 | 26,532 | 26,700 | 26,022 | 25,847 | 25,302 | 24,570 | 23,773 | 23,395 | 22,646 | 22,232 | 21,790 | 21,636 | 21,473 | 21,192 | 20,983 | 20,869 | 20,208 | 19,854 | 19,285 | 19,052 | 18,708 | 18,417 | 17,922 | 17,689 | 17,038 | 16,972 | 16,705 | 16,697 | 16,236 | 16,181 | 15,981 | 15,843 | 15,529 | 15,302 | 15,010 | 14,882 | 14,536 | 14,516 | 14,297 |
Totaal eigen vermogen
| 40,199 | 39,727 | 39,081 | 38,350 | 37,822 | 36,640 | 35,606 | 35,683 | 34,928 | 33,513 | 33,175 | 32,718 | 30,855 | 30,198 | 29,929 | 29,330 | 29,123 | 28,424 | 28,165 | 28,382 | 28,099 | 27,415 | 27,373 | 26,532 | 26,700 | 26,022 | 25,847 | 25,302 | 24,570 | 23,773 | 23,395 | 22,646 | 22,232 | 21,790 | 21,636 | 21,473 | 21,192 | 20,983 | 20,887 | 20,225 | 19,861 | 19,293 | 19,052 | 18,708 | 18,417 | 17,922 | 17,689 | 17,038 | 16,972 | 16,705 | 16,697 | 16,236 | 16,181 | 15,981 | 15,843 | 15,529 | 15,302 | 15,010 | 14,882 | 14,536 | 14,516 | 14,297 |
Totaal passiva en aandeelhoudersvermogen
| 61,940 | 62,413 | 65,127 | 65,251 | 66,718 | 63,768 | 64,076 | 64,686 | 62,181 | 59,262 | 59,150 | 54,713 | 52,039 | 52,818 | 49,317 | 42,128 | 41,228 | 41,278 | 43,600 | 42,555 | 43,441 | 43,610 | 44,290 | 43,696 | 45,214 | 46,023 | 49,303 | 44,912 | 42,040 | 38,623 | 43,594 | 36,365 | 37,664 | 37,366 | 40,246 | 35,974 | 38,958 | 36,680 | 40,220 | 35,729 | 37,070 | 33,754 | 40,478 | 33,171 | 33,388 | 30,058 | 33,968 | 28,891 | 31,270 | 29,557 | 33,471 | 29,689 | 32,041 | 30,835 | 31,996 | 29,794 | 32,242 | 30,743 | 32,496 | 26,313 | 25,827 | 28,351 |