Shin-Etsu Polymer Co.,Ltd.
TSE:7970.T
1656 (JPY) • At close November 8, 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
| 44,139 | 42,246 | 40,673 | 43,790 | 45,046 | 44,099 | 46,900 | 48,925 | 50,632 | 46,948 | 48,749 | 47,082 | 47,038 | 48,935 | 47,620 | 44,785 | 45,294 | 41,882 | 42,514 | 40,733 | 41,313 | 40,801 | 41,974 | 42,243 | 41,785 | 41,503 | 43,107 | 42,677 | 42,971 | 40,462 | 40,236 | 37,992 | 36,752 | 37,613 | 38,725 | 38,543 | 38,721 | 37,572 | 37,333 | 35,923 | 34,667 | 34,313 | 35,139 | 32,982 | 32,522 | 31,296 | 29,785 | 27,269 | 27,787 | 28,573 | 28,688 | 27,555 | 27,888 | 28,127 | 26,874 | 26,951 | 26,328 | 26,903 | 25,328 | 26,105 | 24,730 | 22,373 |
Kortetermijnbeleggingen
| 0 | 0 | 1,780 | 0 | 2,409 | -1,175 | 3,057 | 0 | 2,781 | -1,011 | -977 | -977 | -814 | 0 | -139 | 0 | 0 | 0 | -75 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | -167 | 0 | 0 | -10 |
Liquide middelen en kortetermijnbeleggingen
| 44,139 | 42,246 | 42,453 | 43,790 | 45,046 | 44,099 | 46,900 | 48,925 | 50,632 | 46,948 | 48,749 | 47,082 | 47,038 | 48,935 | 47,620 | 44,785 | 45,294 | 41,882 | 42,514 | 40,733 | 41,313 | 40,801 | 41,974 | 42,243 | 41,785 | 41,503 | 43,107 | 42,677 | 42,971 | 40,462 | 40,236 | 37,992 | 36,752 | 37,613 | 38,725 | 38,543 | 38,721 | 37,572 | 37,333 | 35,923 | 34,667 | 34,313 | 35,139 | 32,982 | 32,522 | 31,296 | 29,785 | 27,269 | 27,787 | 28,573 | 28,688 | 27,555 | 27,888 | 28,127 | 26,874 | 26,951 | 26,328 | 26,903 | 25,328 | 26,105 | 24,730 | 22,373 |
Nettovorderingen
| 30,764 | 26,133 | 28,749 | 27,266 | 27,113 | 27,925 | 27,468 | 31,293 | 27,158 | 25,249 | 24,436 | 25,360 | 23,645 | 21,565 | 20,883 | 20,257 | 17,384 | 18,718 | 20,340 | 20,981 | 20,164 | 20,270 | 21,857 | 23,389 | 22,313 | 20,852 | 22,039 | 22,095 | 21,319 | 19,272 | 21,147 | 20,431 | 19,473 | 18,533 | 19,235 | 21,010 | 20,239 | 19,497 | 21,397 | 21,696 | 19,624 | 19,612 | 20,021 | 20,708 | 19,123 | 19,738 | 19,796 | 19,567 | 20,222 | 19,944 | 20,520 | 21,264 | 20,808 | 21,281 | 21,527 | 24,138 | 23,310 | 23,830 | 25,387 | 25,533 | 22,705 | 23,860 |
Voorraad
| 20,154 | 20,037 | 20,212 | 19,945 | 20,369 | 20,352 | 19,630 | 19,228 | 18,313 | 16,613 | 14,897 | 13,121 | 12,945 | 12,338 | 10,875 | 11,247 | 11,418 | 11,521 | 11,694 | 11,641 | 11,538 | 12,135 | 11,109 | 10,888 | 10,322 | 10,475 | 10,594 | 9,985 | 9,443 | 9,535 | 9,058 | 8,624 | 8,387 | 9,188 | 9,367 | 9,215 | 9,425 | 9,412 | 9,447 | 8,801 | 8,471 | 8,491 | 8,014 | 8,267 | 8,061 | 8,046 | 7,709 | 7,951 | 8,111 | 8,334 | 8,148 | 8,577 | 8,394 | 8,515 | 7,912 | 8,434 | 8,601 | 8,770 | 7,910 | 9,093 | 9,460 | 10,651 |
Overige vlottende activa
| 684 | 5,159 | 1,298 | 5,657 | 5,258 | 4,743 | 4,074 | 4,634 | 3,802 | 3,962 | 2,863 | 3,712 | 2,959 | 3,041 | 2,813 | 3,325 | 2,458 | 3,042 | 3,128 | 3,393 | 2,614 | 3,643 | 3,451 | 3,405 | 3,037 | 3,365 | 3,077 | 3,804 | 2,852 | 3,132 | 2,737 | 3,200 | 3,002 | 3,094 | 2,626 | 3,208 | 2,304 | 2,303 | 1,486 | 1,741 | 1,463 | 1,390 | 1,294 | 918 | 575 | 490 | 502 | 476 | 552 | 473 | 430 | 197 | 237 | 125 | 102 | 132 | 193 | 228 | 69 | 154 | 272 | 21 |
Totaal vlottende activa
| 95,741 | 93,575 | 92,712 | 96,658 | 97,786 | 97,119 | 98,072 | 104,080 | 99,905 | 92,772 | 90,945 | 89,275 | 86,587 | 85,879 | 82,191 | 79,614 | 76,554 | 75,163 | 77,676 | 76,748 | 75,629 | 76,849 | 78,391 | 79,925 | 77,457 | 76,195 | 78,817 | 78,561 | 76,585 | 72,401 | 73,178 | 70,247 | 67,614 | 68,428 | 69,953 | 71,976 | 70,689 | 68,784 | 69,663 | 68,161 | 64,225 | 63,806 | 64,468 | 62,875 | 60,281 | 59,570 | 57,792 | 55,263 | 56,672 | 57,324 | 57,786 | 57,593 | 57,327 | 58,048 | 56,415 | 59,655 | 58,432 | 59,731 | 58,694 | 60,885 | 57,167 | 56,905 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 50,480 | 48,793 | 44,420 | 44,190 | 39,873 | 38,729 | 33,689 | 34,214 | 31,260 | 28,590 | 27,164 | 26,544 | 24,538 | 23,004 | 22,292 | 23,126 | 23,487 | 23,825 | 23,579 | 23,564 | 23,910 | 24,254 | 24,106 | 23,288 | 23,406 | 22,626 | 22,200 | 20,812 | 20,669 | 20,107 | 19,850 | 19,157 | 19,268 | 19,709 | 19,771 | 20,139 | 20,817 | 20,685 | 20,693 | 21,467 | 20,700 | 20,502 | 20,770 | 20,408 | 20,738 | 20,679 | 20,160 | 19,739 | 19,812 | 20,251 | 19,816 | 20,182 | 20,822 | 21,040 | 21,177 | 22,224 | 22,473 | 22,947 | 22,061 | 23,068 | 23,946 | 24,620 |
Goodwill
| 114 | 127 | 144 | 160 | 177 | 187 | 199 | 1,426 | 1,486 | 1,534 | 1,574 | 1,711 | 1,838 | 408 | 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
| 877 | 864 | 842 | 890 | 897 | 927 | 673 | 820 | 822 | 843 | 727 | 352 | 237 | 145 | 145 | 156 | 157 | 157 | 156 | 156 | 165 | 166 | 172 | 177 | 177 | 185 | 174 | 185 | 221 | 263 | 305 | 335 | 381 | 415 | 412 | 441 | 484 | 504 | 530 | 548 | 582 | 618 | 655 | 689 | 723 | 760 | 802 | 836 | 786 | 602 | 147 | 159 | 174 | 177 | 192 | 196 | 212 | 217 | 229 | 180 | 188 | 208 |
Goodwill en immateriële activa
| 991 | 991 | 986 | 1,050 | 1,074 | 1,114 | 872 | 2,246 | 2,308 | 2,377 | 2,301 | 2,063 | 2,075 | 553 | 145 | 156 | 157 | 157 | 156 | 156 | 165 | 166 | 172 | 177 | 177 | 185 | 174 | 185 | 221 | 263 | 305 | 335 | 381 | 415 | 412 | 441 | 484 | 504 | 530 | 548 | 582 | 618 | 655 | 689 | 723 | 760 | 802 | 836 | 786 | 602 | 147 | 159 | 174 | 177 | 192 | 196 | 212 | 217 | 229 | 180 | 188 | 208 |
Langetermijnbeleggingen
| 1,074 | 2,193 | 1,112 | 945 | 967 | 2,174 | 934 | 908 | 928 | 1,918 | 1,872 | 1,864 | 1,744 | 860 | 1,928 | 2,052 | 2,006 | 1,982 | 1,949 | 2,036 | 2,115 | 2,113 | 2,248 | 987 | 1,275 | 1,214 | 1,226 | 1,333 | 1,252 | 1,211 | 1,184 | 1,151 | 1,272 | 1,117 | 1,267 | 1,437 | 1,324 | 1,465 | 1,553 | 1,557 | 1,509 | 1,465 | 1,338 | 1,373 | 1,279 | 1,274 | 1,221 | 1,142 | 1,045 | 1,098 | 1,202 | 1,112 | 1,109 | 1,186 | 1,229 | 1,257 | 1,234 | 1,204 | 2,444 | 1,704 | 1,685 | 1,534 |
Belastingvorderingen
| 689 | 476 | 501 | 341 | 600 | 337 | 639 | 333 | 322 | 306 | 293 | 623 | 804 | 662 | 810 | 811 | 1,027 | 941 | 1,058 | 835 | 1,027 | 925 | 1,195 | 1,062 | 1,130 | 1,052 | 262 | 319 | 228 | 308 | 450 | 388 | 345 | 558 | 413 | 318 | 324 | 320 | 322 | 330 | 324 | 327 | 330 | 344 | 337 | 398 | 431 | 992 | 1,104 | 1,102 | 1,122 | 1,095 | 1,261 | 1,271 | 1,286 | 1,051 | 1,097 | 1,225 | 1,160 | 1,293 | 1,367 | 1,576 |
Overige niet-vlottende activa
| 937 | 3 | 1,047 | 1,217 | 1,187 | -1 | 1,155 | 1,217 | 1,047 | -1 | 0 | -1 | -2 | 840 | 843 | 1,012 | 975 | 1,006 | 957 | 1,045 | 818 | 896 | 918 | 906 | 915 | 944 | 984 | 995 | 1,016 | 1,036 | 1,091 | 1,085 | 967 | 996 | 1,027 | 1,025 | 1,068 | 1,115 | 1,125 | 1,055 | 1,033 | 1,055 | 1,081 | 1,067 | 978 | 955 | 933 | 905 | 943 | 963 | 944 | 984 | 1,012 | 1,028 | 1,027 | 1,047 | 1,055 | 1,056 | 1,040 | 1,184 | 1,227 | 1,071 |
Totaal niet-vlottende activa
| 54,171 | 52,456 | 48,066 | 47,743 | 43,701 | 42,353 | 37,289 | 38,918 | 35,865 | 33,190 | 31,630 | 31,093 | 29,159 | 25,919 | 26,018 | 27,157 | 27,652 | 27,911 | 27,699 | 27,636 | 28,035 | 28,354 | 28,639 | 26,420 | 26,903 | 26,021 | 24,846 | 23,644 | 23,386 | 22,925 | 22,880 | 22,116 | 22,233 | 22,795 | 22,890 | 23,360 | 24,017 | 24,089 | 24,223 | 24,957 | 24,148 | 23,967 | 24,174 | 23,881 | 24,055 | 24,066 | 23,547 | 23,614 | 23,690 | 24,016 | 23,231 | 23,532 | 24,378 | 24,702 | 24,911 | 25,775 | 26,071 | 26,649 | 26,934 | 27,429 | 28,413 | 29,009 |
Totaal activa
| 149,912 | 146,031 | 140,778 | 144,403 | 141,490 | 139,475 | 135,364 | 143,001 | 135,772 | 125,964 | 122,577 | 120,370 | 115,749 | 111,800 | 108,212 | 106,773 | 104,209 | 103,077 | 105,378 | 104,387 | 103,666 | 105,206 | 107,032 | 106,346 | 104,363 | 102,220 | 103,667 | 102,207 | 99,974 | 95,329 | 96,061 | 92,364 | 89,849 | 91,225 | 92,845 | 95,339 | 94,709 | 92,875 | 93,889 | 93,121 | 88,375 | 87,775 | 88,644 | 86,759 | 84,339 | 83,640 | 81,342 | 78,880 | 80,362 | 81,340 | 81,017 | 81,125 | 81,705 | 82,750 | 81,326 | 85,430 | 84,503 | 86,380 | 85,628 | 88,314 | 85,580 | 85,914 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 15,441 | 15,603 | 16,250 | 13,960 | 15,544 | 14,830 | 15,065 | 17,012 | 14,586 | 13,838 | 12,817 | 12,611 | 11,688 | 11,350 | 10,171 | 10,308 | 8,624 | 8,796 | 10,591 | 11,722 | 10,579 | 12,058 | 12,399 | 13,261 | 11,928 | 12,351 | 13,667 | 14,259 | 14,604 | 13,262 | 13,080 | 13,541 | 11,947 | 12,006 | 12,621 | 14,795 | 12,597 | 12,621 | 13,338 | 15,611 | 13,160 | 13,039 | 13,134 | 14,050 | 11,846 | 13,358 | 12,941 | 12,620 | 14,357 | 14,233 | 15,502 | 15,712 | 13,620 | 14,336 | 13,516 | 16,412 | 15,092 | 14,529 | 14,128 | 15,612 | 12,753 | 12,188 |
Kortlopende schulden
| 0 | 0 | 288 | 0 | 0 | 0 | 271 | 0 | 0 | 0 | -68 | 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 | 0 | 45 | 15 | 17 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1,562 | 1,581 | 4,071 | 4,111 | 5,561 |
Belastingschulden
| 0 | 1,107 | 888 | 306 | 1,403 | 709 | 1,719 | 1,632 | 2,044 | 1,074 | 1,670 | 1,120 | 1,180 | 560 | 1,101 | 740 | 865 | 312 | 520 | 285 | 624 | 250 | 1,049 | 1,191 | 1,154 | 541 | 914 | 969 | 1,118 | 560 | 966 | 1,013 | 776 | 568 | 603 | 840 | 656 | 335 | 229 | 307 | 315 | 137 | 184 | 284 | 288 | 97 | 126 | 200 | 398 | 213 | 184 | 224 | 410 | 229 | 441 | 308 | 389 | 196 | 418 | 427 | 397 | 141 |
Uitgestelde opbrengsten
| 0 | 0 | 74 | 0 | 0 | 0 | 105 | 0 | 0 | 0 | 68 | 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 | 2,291 | 0 | 2,660 | 2,412 | 1,917 | 0 | 0 | 0 | 1,803 | 2,308 | 2,134 | 2,560 | 1,917 | 2,460 | 2,077 | 2,083 | 2,089 |
Overige kortlopende verplichtingen
| 10,056 | 11,532 | 8,258 | 14,982 | 11,572 | 15,425 | 12,048 | 15,058 | 13,750 | 10,775 | 12,890 | 13,006 | 10,464 | 9,052 | 9,464 | 8,928 | 8,713 | 8,260 | 8,180 | 8,443 | 9,086 | 9,723 | 11,873 | 11,264 | 11,650 | 11,006 | 10,544 | 9,639 | 9,219 | 7,769 | 8,548 | 8,370 | 7,587 | 7,216 | 7,414 | 8,149 | 7,654 | 6,952 | 6,526 | 5,747 | 5,412 | 5,147 | 5,242 | 4,693 | 4,025 | 912 | 3,106 | 829 | 635 | 959 | 2,473 | 2,710 | 2,954 | 968 | 532 | 1,233 | 844 | 1,148 | 695 | 747 | 564 | 897 |
Totaal kortlopende verplichtingen
| 25,497 | 27,135 | 24,870 | 28,942 | 27,116 | 30,255 | 27,489 | 32,070 | 28,336 | 24,613 | 25,707 | 25,617 | 22,152 | 20,402 | 19,635 | 19,236 | 17,337 | 17,056 | 18,771 | 20,165 | 19,665 | 21,781 | 24,272 | 24,525 | 23,578 | 23,357 | 24,211 | 23,898 | 23,823 | 21,031 | 21,628 | 21,911 | 19,534 | 19,222 | 20,035 | 22,944 | 20,251 | 19,573 | 19,864 | 21,358 | 18,572 | 18,186 | 18,376 | 18,743 | 15,871 | 16,565 | 16,047 | 16,154 | 17,419 | 17,126 | 17,975 | 18,422 | 16,574 | 17,108 | 16,357 | 19,780 | 18,497 | 19,156 | 18,864 | 22,507 | 19,511 | 20,735 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 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 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 68 | 5 | 5 | 5 | 86 |
Uitgestelde opbrengsten niet-vlottend
| 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 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 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 | 0 |
Overige niet-vlottende verplichtingen
| 2,990 | 2,958 | 2,940 | 2,872 | 2,746 | 2,774 | 2,750 | 3,768 | 2,813 | 2,900 | 2,535 | 2,395 | 2,056 | 1,749 | 1,901 | 1,865 | 1,854 | 1,866 | 2,071 | 2,039 | 1,939 | 2,039 | 2,202 | 1,741 | 1,738 | 1,738 | 1,947 | 1,943 | 1,536 | 1,561 | 1,544 | 1,561 | 1,547 | 1,561 | 1,560 | 1,780 | 1,753 | 1,792 | 1,776 | 1,853 | 1,813 | 1,840 | 2,181 | 2,333 | 2,270 | 2,263 | 2,273 | 2,253 | 2,263 | 2,283 | 2,290 | 2,273 | 2,289 | 2,289 | 2,255 | 2,207 | 2,187 | 2,166 | 1,959 | 1,909 | 1,872 | 1,880 |
Totaal niet-vlottende verplichtingen
| 2,990 | 2,958 | 2,940 | 2,872 | 2,746 | 2,774 | 2,750 | 3,768 | 2,813 | 2,900 | 2,535 | 2,395 | 2,056 | 1,749 | 1,901 | 1,865 | 1,854 | 1,866 | 2,071 | 2,039 | 1,939 | 2,039 | 2,202 | 1,741 | 1,738 | 1,738 | 1,947 | 1,943 | 1,536 | 1,561 | 1,544 | 1,561 | 1,547 | 1,561 | 1,560 | 1,780 | 1,753 | 1,793 | 1,777 | 1,854 | 1,814 | 1,841 | 2,182 | 2,335 | 2,272 | 2,265 | 2,275 | 2,255 | 2,265 | 2,286 | 2,293 | 2,276 | 2,292 | 2,293 | 2,259 | 2,211 | 2,191 | 2,234 | 1,964 | 1,914 | 1,877 | 1,966 |
Totaal passiva
| 28,487 | 30,093 | 27,810 | 31,814 | 29,862 | 33,029 | 30,239 | 35,838 | 31,149 | 27,513 | 28,242 | 28,012 | 24,208 | 22,151 | 21,536 | 21,101 | 19,191 | 18,922 | 20,842 | 22,204 | 21,604 | 23,820 | 26,474 | 26,266 | 25,316 | 25,095 | 26,158 | 25,841 | 25,359 | 22,592 | 23,172 | 23,472 | 21,081 | 20,783 | 21,595 | 24,724 | 22,004 | 21,366 | 21,641 | 23,212 | 20,386 | 20,027 | 20,558 | 21,078 | 18,143 | 18,830 | 18,322 | 18,409 | 19,684 | 19,412 | 20,268 | 20,698 | 18,866 | 19,401 | 18,616 | 21,991 | 20,688 | 21,390 | 20,828 | 24,421 | 21,388 | 22,701 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 8,774 | 0 | 0 | 0 | 0 | 101,086 | 0 | 0 | 0 | 95,621 | 94,036 | 93,233 | 92,588 | 1,248 | 3,266 | 3,211 | 3,262 | 3,220 | 2,392 | 3,173 | 2,665 | 1,560 | 1,748 | 914 | 1,194 | 1,544 | 213 | 737 | 1,399 | 1,975 | 1,073 | 4,198 | 3,574 | 515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,181 | 979 | 2,088 | 3,929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 | 11,635 |
Ingehouden winsten
| 87,674 | 85,350 | 85,022 | 83,069 | 82,618 | 80,302 | 79,619 | 78,736 | 77,585 | 75,246 | 73,670 | 73,032 | 71,852 | 70,199 | 69,257 | 68,198 | 67,600 | 66,701 | 66,259 | 64,714 | 63,704 | 61,923 | 61,284 | 60,009 | 58,887 | 57,352 | 56,403 | 55,103 | 53,995 | 52,699 | 51,970 | 51,112 | 50,465 | 49,121 | 48,667 | 47,872 | 47,391 | 46,707 | 46,321 | 46,156 | 45,995 | 45,449 | 45,065 | 44,916 | 45,213 | 44,968 | 45,077 | 45,226 | 45,422 | 45,253 | 45,598 | 45,410 | 45,989 | 45,960 | 46,270 | 46,262 | 46,467 | 46,019 | 45,829 | 46,141 | 45,292 | 45,645 |
Overige gereserveerde algehele resultaten
| 13,339 | 10,205 | 7,603 | 9,383 | 8,170 | 5,360 | 4,766 | 7,903 | 6,564 | 2,830 | 299 | -875 | -1,047 | -1,248 | -3,266 | -3,211 | -3,262 | -3,220 | -2,392 | -3,173 | -2,665 | -1,560 | -1,748 | -914 | -1,194 | -1,544 | -213 | -737 | -1,399 | -1,975 | -1,073 | -4,198 | -3,574 | -515 | 759 | 943 | 2,981 | 2,526 | 3,718 | 1,661 | 63 | 362 | 1,051 | -1,181 | -979 | -2,088 | -3,929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2 | 8,748 | 8,707 | 8,502 | 9,205 | -91,937 | 9,105 | 8,889 | 8,839 | -86,881 | -85,305 | -84,667 | -83,487 | 7,815 | 5,784 | 5,839 | 5,783 | 5,819 | 6,642 | 5,834 | 6,723 | 7,828 | 7,639 | 8,436 | 8,525 | 8,138 | 9,471 | 9,628 | 8,985 | 8,403 | 9,284 | 6,145 | 6,668 | 9,686 | 10,189 | 10,165 | 9,848 | 9,808 | 9,738 | 9,656 | 9,556 | 9,521 | 9,521 | 8,339 | 8,542 | 7,435 | 5,594 | 2,978 | 2,979 | 4,362 | 2,877 | 2,740 | 4,526 | 5,041 | 4,113 | 4,834 | 4,969 | 6,555 | 6,673 | 5,469 | 6,577 | 5,292 |
Totaal eigen vermogen van aandeelhouders
| 121,424 | 115,938 | 112,967 | 112,589 | 111,628 | 106,446 | 105,125 | 107,163 | 104,623 | 98,451 | 94,335 | 92,358 | 91,541 | 89,649 | 86,676 | 85,672 | 85,018 | 84,155 | 84,536 | 82,183 | 82,062 | 81,386 | 80,558 | 80,080 | 79,047 | 77,125 | 77,509 | 76,366 | 74,615 | 72,737 | 72,889 | 68,892 | 68,768 | 70,442 | 71,250 | 70,615 | 71,855 | 70,676 | 71,412 | 69,108 | 67,249 | 66,967 | 67,272 | 64,890 | 65,390 | 64,038 | 62,306 | 59,839 | 60,036 | 61,250 | 60,110 | 59,785 | 62,150 | 62,636 | 62,018 | 62,731 | 63,071 | 64,209 | 64,137 | 63,245 | 63,504 | 62,572 |
Totaal eigen vermogen
| 121,424 | 115,938 | 112,967 | 112,589 | 111,628 | 106,446 | 105,125 | 107,163 | 104,623 | 98,451 | 94,335 | 92,358 | 91,541 | 89,649 | 86,676 | 85,672 | 85,018 | 84,155 | 84,536 | 82,183 | 82,062 | 81,386 | 80,558 | 80,080 | 79,047 | 77,125 | 77,509 | 76,366 | 74,615 | 72,737 | 72,889 | 68,892 | 68,768 | 70,442 | 71,250 | 70,615 | 72,705 | 71,509 | 72,248 | 69,909 | 67,989 | 67,748 | 68,086 | 65,681 | 66,196 | 64,810 | 63,020 | 60,471 | 60,678 | 61,928 | 60,749 | 60,427 | 62,839 | 63,349 | 62,710 | 63,439 | 63,815 | 64,990 | 64,800 | 63,893 | 64,192 | 63,213 |
Totaal passiva en aandeelhoudersvermogen
| 149,912 | 146,031 | 140,777 | 144,403 | 141,490 | 139,475 | 135,364 | 143,001 | 135,772 | 125,964 | 122,577 | 120,370 | 115,749 | 111,800 | 108,212 | 106,773 | 104,209 | 103,077 | 105,378 | 104,387 | 103,666 | 105,206 | 107,032 | 106,346 | 104,363 | 102,220 | 103,667 | 102,207 | 99,974 | 95,329 | 96,061 | 92,364 | 89,849 | 91,225 | 92,845 | 95,339 | 94,709 | 92,875 | 93,889 | 93,121 | 88,375 | 87,775 | 88,644 | 86,759 | 84,339 | 83,640 | 81,342 | 78,880 | 80,362 | 81,340 | 81,017 | 81,125 | 81,705 | 82,750 | 81,326 | 85,430 | 84,503 | 86,380 | 85,628 | 88,314 | 85,580 | 85,914 |