Daiichi Jitsugyo Co., Ltd.
TSE:8059.T
2472 (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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 39,660 | 30,218 | 30,186 | 33,112 | 37,852 | 34,518 | 33,053 | 32,224 | 31,629 | 28,422 | 31,139 | 29,970 | 30,500 | 33,295 | 27,766 | 28,136 | 27,281 | 24,015 | 25,408 | 20,960 | 25,771 | 21,839 | 23,734 | 24,910 | 19,386 | 18,383 | 14,706 | 18,325 | 14,900 | 20,026 | 22,541 | 19,238 | 14,919 | 19,137 | 16,933 | 16,995 | 15,378 | 15,361 | 16,561 | 14,692 | 15,217 | 13,657 | 13,306 | 11,026 | 12,989 | 12,974 | 14,079 | 13,823 | 13,219 | 13,604 | 9,153 | 8,695 | 8,754 | 12,347 | 9,050 | 6,572 | 6,542 | 7,891 | 7,857 | 11,168 | 12,337 | 11,214 |
Kortetermijnbeleggingen
| 0 | 1,811 | 0 | -1,209 | -2,090 | 9 | -1,253 | -1,258 | -2,153 | -2,143 | -2,137 | -2,167 | -1,276 | -1,286 | -1,121 | -1,123 | -1,125 | -1,136 | -1,145 | -1,146 | -1,153 | -1,168 | -1,167 | -1,169 | -1,170 | -1,149 | -2,276 | -2,180 | -2,102 | -1,041 | -1,959 | -1,943 | -1,957 | -886 | -2,062 | -2,009 | -2,114 | -754 | -1,704 | -1,630 | -1,215 | -22 | -1,364 | -1,292 | -1,313 | -30 | -1,157 | -954 | 0 | -27 | 0 | 0 | 0 | -35 | 0 | 0 | 0 | -55 | 0 | 0 | 3,000 | 3,000 |
Liquide middelen en kortetermijnbeleggingen
| 39,660 | 32,029 | 30,186 | 33,112 | 37,852 | 34,527 | 33,053 | 32,224 | 31,629 | 28,422 | 31,139 | 29,970 | 30,500 | 33,295 | 27,766 | 28,136 | 27,281 | 24,015 | 25,408 | 20,960 | 25,771 | 21,839 | 23,734 | 24,910 | 19,386 | 18,383 | 14,706 | 18,325 | 14,900 | 20,026 | 22,541 | 19,238 | 14,919 | 19,137 | 16,933 | 16,995 | 15,378 | 15,361 | 16,561 | 14,692 | 15,217 | 13,657 | 13,306 | 11,026 | 12,989 | 12,974 | 14,079 | 13,823 | 13,219 | 13,604 | 9,153 | 8,695 | 8,754 | 12,347 | 9,050 | 6,572 | 6,542 | 7,891 | 7,857 | 11,168 | 15,337 | 14,214 |
Nettovorderingen
| 31,640 | 64,425 | 42,526 | 77,934 | 68,063 | 67,922 | 55,821 | 50,542 | 43,998 | 51,122 | 47,452 | 45,623 | 41,424 | 46,507 | 43,507 | 46,492 | 45,114 | 51,414 | 46,739 | 53,368 | 48,297 | 54,343 | 43,158 | 44,525 | 44,958 | 48,269 | 55,541 | 81,522 | 63,435 | 63,621 | 63,225 | 65,417 | 64,040 | 47,384 | 39,856 | 43,092 | 41,268 | 44,789 | 47,650 | 46,474 | 40,875 | 42,346 | 40,128 | 39,714 | 42,320 | 46,082 | 41,469 | 41,314 | 47,598 | 50,807 | 45,583 | 43,470 | 40,330 | 42,998 | 36,282 | 38,942 | 34,732 | 34,380 | 30,988 | 31,429 | 35,450 | 39,519 |
Voorraad
| 28,415 | 23,285 | 32,227 | 27,391 | 23,668 | 23,586 | 23,453 | 23,564 | 24,273 | 21,344 | 23,861 | 25,624 | 21,140 | 15,007 | 15,389 | 13,613 | 14,939 | 13,075 | 13,708 | 13,230 | 13,875 | 13,553 | 14,921 | 11,668 | 13,230 | 13,436 | 15,584 | 12,726 | 11,841 | 10,208 | 10,004 | 11,049 | 10,770 | 8,557 | 10,253 | 9,802 | 9,630 | 9,128 | 12,519 | 10,643 | 10,282 | 9,860 | 12,989 | 8,872 | 10,189 | 8,849 | 11,412 | 8,784 | 9,557 | 9,156 | 10,180 | 7,329 | 9,706 | 8,943 | 10,168 | 7,037 | 6,035 | 4,434 | 4,596 | 4,189 | 3,732 | 4,604 |
Overige vlottende activa
| 71,548 | 51,850 | 57,425 | 14,624 | 13,459 | 9,243 | 16,046 | 10,286 | 12,750 | 14,133 | 14,008 | 11,149 | 11,180 | 8,030 | 8,156 | 6,460 | 9,281 | 8,529 | 9,423 | 6,383 | 8,263 | 8,083 | 7,447 | 8,141 | 7,461 | 6,252 | 6,961 | 6,816 | 6,040 | 6,853 | 7,446 | 5,582 | 5,241 | 3,798 | 5,329 | 4,394 | 5,324 | 5,601 | 4,419 | 4,469 | 3,913 | 4,413 | 4,103 | 4,160 | 4,473 | 3,540 | 2,542 | 2,849 | 2,588 | 2,254 | 2,652 | 2,246 | 1,770 | 1,558 | 2,371 | 1,864 | 1,644 | 1,040 | 2,287 | 1,842 | 2,440 | 3,876 |
Totaal vlottende activa
| 171,263 | 171,589 | 162,364 | 153,061 | 143,042 | 135,278 | 128,373 | 116,616 | 112,650 | 115,021 | 116,460 | 112,366 | 104,244 | 102,839 | 94,818 | 94,701 | 96,615 | 97,033 | 95,278 | 93,941 | 96,206 | 97,818 | 89,260 | 89,244 | 85,035 | 86,340 | 92,792 | 119,389 | 96,216 | 100,708 | 103,216 | 101,286 | 94,970 | 78,876 | 72,371 | 74,283 | 71,600 | 74,879 | 81,149 | 76,278 | 70,287 | 70,276 | 70,526 | 63,772 | 69,971 | 71,445 | 69,502 | 66,770 | 72,962 | 75,821 | 67,568 | 61,740 | 60,560 | 65,846 | 57,871 | 54,415 | 48,953 | 47,745 | 45,728 | 48,628 | 56,959 | 62,213 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,580 | 3,540 | 3,458 | 3,101 | 3,151 | 3,200 | 3,105 | 3,185 | 3,075 | 3,073 | 3,014 | 2,991 | 3,040 | 3,137 | 3,325 | 3,416 | 3,450 | 3,560 | 3,634 | 3,587 | 3,442 | 3,080 | 3,079 | 3,142 | 3,176 | 3,184 | 3,235 | 3,356 | 3,214 | 3,288 | 3,236 | 3,145 | 3,075 | 2,975 | 3,031 | 3,024 | 3,259 | 3,038 | 3,083 | 3,137 | 3,176 | 3,155 | 2,787 | 2,536 | 2,569 | 2,544 | 1,969 | 1,758 | 1,753 | 1,784 | 1,848 | 1,858 | 1,833 | 1,666 | 1,807 | 1,735 | 1,762 | 1,756 | 1,742 | 1,755 | 1,665 | 1,660 |
Goodwill
| 0 | 1,065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105 | 0 |
Immateriële activa
| 2,110 | 1,118 | 2,296 | 2,383 | 1,328 | 1,413 | 1,484 | 1,534 | 1,564 | 1,651 | 1,446 | 1,441 | 1,295 | 1,320 | 1,077 | 1,090 | 766 | 693 | 734 | 638 | 498 | 515 | 1,493 | 1,567 | 1,649 | 1,731 | 1,780 | 1,819 | 1,869 | 1,934 | 2,752 | 2,800 | 2,877 | 442 | 2,915 | 3,005 | 3,094 | 374 | 3,095 | 3,177 | 3,194 | 143 | 180 | 171 | 127 | 111 | 90 | 83 | 80 | 83 | 92 | 101 | 98 | 98 | 87 | 97 | 104 | 95 | 130 | 161 | 95 | 219 |
Goodwill en immateriële activa
| 2,110 | 2,183 | 2,296 | 2,383 | 1,328 | 1,413 | 1,484 | 1,534 | 1,564 | 1,651 | 1,446 | 1,441 | 1,295 | 1,320 | 1,077 | 1,090 | 766 | 693 | 734 | 638 | 498 | 515 | 1,493 | 1,567 | 1,649 | 1,731 | 1,780 | 1,819 | 1,869 | 1,934 | 2,752 | 2,800 | 2,877 | 442 | 2,915 | 3,005 | 3,094 | 374 | 3,095 | 3,177 | 3,194 | 143 | 180 | 171 | 127 | 111 | 90 | 83 | 80 | 83 | 92 | 101 | 98 | 98 | 87 | 97 | 104 | 95 | 130 | 161 | 200 | 219 |
Langetermijnbeleggingen
| 12,671 | 13,106 | 11,345 | 12,822 | 13,200 | 10,032 | 10,655 | 10,292 | 11,309 | 12,001 | 11,871 | 12,059 | 11,132 | 11,218 | 10,184 | 9,746 | 9,452 | 8,741 | 10,491 | 9,777 | 9,592 | 9,563 | 9,136 | 10,256 | 9,767 | 10,255 | 11,580 | 11,093 | 10,995 | 9,685 | 10,387 | 9,517 | 9,671 | 8,941 | 11,013 | 10,294 | 11,234 | 9,539 | 9,961 | 8,861 | 7,948 | 6,670 | 8,378 | 7,991 | 7,873 | 6,173 | 6,601 | 5,633 | 0 | 5,173 | 0 | 0 | 0 | 4,797 | 0 | 0 | 0 | 4,744 | 0 | 0 | 1,163 | 1,315 |
Belastingvorderingen
| 718 | 775 | 773 | 681 | 569 | 543 | 519 | 597 | 513 | 484 | 503 | 486 | 457 | 513 | 517 | 540 | 383 | 435 | 415 | 521 | 464 | 464 | 464 | 462 | 395 | 314 | -11,580 | -11,093 | -10,995 | 233 | -10,387 | -9,517 | -9,671 | 239 | -11,013 | -10,294 | -11,234 | 328 | -9,961 | -8,861 | -7,948 | 149 | -8,378 | -7,991 | -7,873 | 83 | -6,601 | -5,633 | 0 | 75 | 0 | 0 | 0 | 230 | 0 | 0 | 0 | 68 | 0 | 0 | 288 | 3,000 |
Overige niet-vlottende activa
| 2,629 | 2,602 | 2,269 | 1,099 | -1 | 2,066 | 885 | 886 | -1 | 2 | -1 | -1 | 919 | 926 | 951 | 965 | 990 | 1,021 | 1,049 | 1,078 | 1,107 | 1,116 | 1,135 | 1,168 | 1,200 | 1,173 | 11,581 | 11,095 | 10,996 | 833 | 10,389 | 9,517 | 9,672 | 3,294 | 11,014 | 10,295 | 11,235 | 3,677 | 9,961 | 8,863 | 7,950 | 1,050 | 8,379 | 7,992 | 7,874 | 1,122 | 6,603 | 5,634 | 5,779 | 823 | 5,214 | 5,241 | 5,683 | 685 | 5,527 | 5,262 | 5,194 | 688 | 5,264 | 5,368 | 3,791 | 1,057 |
Totaal niet-vlottende activa
| 21,708 | 22,206 | 20,141 | 20,086 | 18,247 | 17,254 | 16,648 | 16,494 | 16,460 | 17,211 | 16,833 | 16,976 | 16,843 | 17,114 | 16,054 | 15,757 | 15,041 | 14,450 | 16,323 | 15,601 | 15,103 | 14,738 | 15,307 | 16,595 | 16,187 | 16,657 | 16,596 | 16,270 | 16,079 | 15,973 | 16,377 | 15,462 | 15,624 | 15,891 | 16,960 | 16,324 | 17,588 | 16,956 | 16,139 | 15,177 | 14,320 | 11,167 | 11,346 | 10,699 | 10,570 | 10,033 | 8,662 | 7,475 | 7,612 | 7,938 | 7,154 | 7,200 | 7,614 | 7,476 | 7,421 | 7,094 | 7,060 | 7,351 | 7,136 | 7,284 | 7,107 | 7,251 |
Totaal activa
| 192,971 | 193,795 | 182,505 | 173,149 | 161,291 | 152,535 | 145,023 | 133,112 | 129,112 | 132,235 | 133,295 | 129,345 | 121,090 | 119,958 | 110,875 | 110,461 | 111,658 | 111,486 | 111,603 | 109,543 | 111,310 | 112,561 | 104,568 | 105,840 | 101,222 | 102,997 | 109,389 | 135,659 | 112,296 | 116,681 | 119,594 | 116,749 | 110,595 | 94,767 | 89,331 | 90,607 | 89,188 | 91,835 | 97,288 | 91,455 | 84,607 | 81,443 | 81,872 | 74,471 | 80,541 | 81,478 | 78,164 | 74,245 | 80,574 | 83,759 | 74,722 | 68,940 | 68,174 | 73,322 | 65,292 | 61,509 | 56,013 | 55,096 | 52,864 | 55,912 | 64,066 | 69,464 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 39,784 | 39,380 | 39,466 | 35,805 | 30,641 | 33,724 | 29,391 | 24,546 | 26,627 | 28,682 | 36,148 | 34,323 | 25,860 | 30,678 | 32,472 | 30,721 | 33,988 | 34,057 | 38,131 | 34,943 | 38,052 | 40,395 | 35,232 | 34,865 | 33,918 | 35,062 | 39,388 | 40,959 | 30,121 | 34,356 | 39,208 | 35,020 | 37,775 | 29,751 | 25,002 | 27,270 | 26,951 | 27,781 | 35,954 | 33,988 | 28,296 | 27,272 | 29,570 | 26,489 | 27,435 | 32,228 | 27,799 | 28,987 | 26,450 | 30,193 | 24,230 | 25,786 | 26,441 | 28,549 | 24,461 | 21,093 | 21,505 | 22,463 | 16,964 | 19,299 | 24,490 | 26,760 |
Kortlopende schulden
| 3,367 | 7,029 | 3,220 | 3,220 | 3,576 | 5,143 | 4,429 | 6,220 | 5,220 | 7,082 | 6,334 | 6,653 | 7,173 | 7,113 | 3,849 | 6,120 | 7,252 | 7,427 | 7,306 | 8,505 | 7,722 | 7,286 | 7,310 | 8,077 | 6,106 | 7,437 | 10,780 | 8,344 | 6,688 | 7,854 | 7,594 | 7,400 | 7,597 | 8,825 | 8,981 | 9,479 | 8,636 | 8,672 | 10,389 | 7,772 | 6,413 | 8,145 | 8,869 | 5,752 | 10,233 | 6,999 | 8,604 | 5,572 | 13,383 | 14,883 | 15,474 | 9,442 | 9,850 | 10,390 | 9,874 | 10,875 | 6,625 | 5,173 | 3,838 | 3,885 | 5,104 | 3,761 |
Belastingschulden
| 319 | 1,976 | 709 | 1,073 | 234 | 1,439 | 697 | 803 | 175 | 1,375 | 483 | 808 | 156 | 1,096 | 492 | 779 | 109 | 1,289 | 433 | 980 | 128 | 1,215 | 366 | 668 | 216 | 943 | 392 | 1,002 | 175 | 1,305 | 742 | 1,065 | 261 | 909 | 101 | 582 | 135 | 869 | 148 | 721 | 119 | 1,064 | 109 | 718 | 144 | 1,244 | 138 | 578 | 314 | 1,702 | 352 | 378 | 131 | 1,456 | 503 | 704 | 68 | 238 | 6 | 26 | 226 | 47 |
Uitgestelde opbrengsten
| 319 | 60,268 | 709 | 57,348 | 53,323 | 44,718 | 39,738 | 33,661 | 30,661 | 30,160 | 26,162 | 25,830 | 26,894 | 24,092 | 19,902 | 20,644 | 18,631 | 19,039 | 14,485 | 15,600 | 16,192 | 15,923 | 14,315 | 14,305 | 13,667 | 12,929 | 12,705 | 40,199 | 31,958 | 31,501 | 30,471 | 33,518 | 25,020 | 15,526 | 13,923 | 13,187 | 11,504 | 13,424 | 11,490 | 11,499 | 12,462 | 11,616 | 10,517 | 9,231 | 11,057 | 10,707 | 12,380 | 11,592 | 13,119 | 10,930 | 8,896 | 7,904 | 6,487 | 8,971 | 6,736 | 5,773 | 4,676 | 3,993 | 9,672 | 10,135 | 11,452 | 15,450 |
Overige kortlopende verplichtingen
| 71,441 | 10,217 | 67,046 | 6,043 | 5,794 | 2,926 | 5,869 | 5,216 | 5,595 | 5,368 | 5,208 | 4,490 | 5,202 | 2,006 | 1,414 | 1,301 | 1,619 | 1,502 | 1,783 | 1,320 | 1,831 | 1,717 | 1,462 | 1,349 | 2,109 | 1,657 | 1,651 | 2,724 | 1,631 | 1,361 | 1,829 | 1,642 | 1,404 | 1,401 | 1,572 | 1,151 | 2,094 | 2,332 | 2,046 | 1,352 | 2,058 | 1,308 | 1,224 | 1,078 | 1,374 | 1,188 | 927 | 751 | 1,039 | 959 | 785 | 598 | 864 | 755 | 669 | 563 | 678 | 526 | 579 | 406 | 450 | 798 |
Totaal kortlopende verplichtingen
| 114,911 | 116,894 | 110,441 | 102,416 | 93,334 | 86,511 | 79,427 | 69,643 | 68,103 | 71,292 | 73,852 | 71,296 | 65,129 | 63,889 | 57,637 | 58,786 | 61,490 | 62,025 | 61,705 | 60,368 | 63,797 | 65,321 | 58,319 | 58,596 | 55,800 | 57,085 | 64,524 | 92,226 | 70,398 | 75,072 | 79,102 | 77,580 | 71,796 | 55,503 | 49,478 | 51,087 | 49,185 | 52,209 | 59,879 | 54,611 | 49,229 | 48,341 | 50,180 | 42,550 | 50,099 | 51,122 | 49,710 | 46,902 | 53,991 | 56,965 | 49,385 | 43,730 | 43,642 | 48,665 | 41,740 | 38,304 | 33,484 | 32,155 | 31,053 | 33,725 | 41,496 | 46,769 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 90 | 120 | 150 | 180 | 210 | 240 | 270 | 300 | 330 | 360 | 390 | 420 | 450 | 480 | 0 | 0 | 0 | 75 | 168 | 269 | 369 | 470 | 571 | 692 | 808 | 923 | 1,039 | 1,155 | 1,271 | 1,387 | 1,502 | 1,618 | 1,734 | 1,850 | 1,966 | 2,081 | 2,197 | 2,313 | 2,429 | 2,545 | 2,660 | 546 | 305 | 320 | 335 | 350 | 365 | 0 | 0 | 0 | 38 | 76 | 114 | 152 | 190 | 228 | 266 | 304 | 342 | 379 | 455 | 493 |
Uitgestelde opbrengsten niet-vlottend
| -2,559 | 189 | 0 | 570 | 546 | 516 | 502 | 511 | 504 | 483 | 481 | 438 | 428 | 452 | 0 | 0 | 0 | 402 | 391 | 376 | 366 | 359 | 345 | 336 | 328 | 336 | 350 | 337 | 335 | 322 | 341 | 324 | 321 | 317 | 307 | 294 | 293 | 296 | 301 | 290 | 296 | 604 | 282 | 268 | 258 | 244 | 229 | 0 | 0 | 0 | 309 | 333 | 363 | 666 | 605 | 568 | 541 | 510 | 474 | 438 | 409 | 374 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,559 | 2,179 | 1,975 | 1,748 | 2,004 | 1,123 | 1,426 | 1,081 | 1,122 | 974 | 1,259 | 1,037 | 972 | 994 | 960 | 595 | 572 | 141 | 729 | 454 | 542 | 411 | 557 | 836 | 753 | 1,176 | 1,250 | 913 | 860 | 656 | 774 | 560 | 563 | 651 | 983 | 756 | 1,014 | 913 | 982 | 837 | 737 | 526 | 819 | 708 | 570 | 381 | 129 | 7 | 7 | 67 | 1 | 1 | 2 | 3 | 2 | 2 | 2 | 34 | 4 | 30 | 2 | 4 |
Overige niet-vlottende verplichtingen
| 3,831 | 969 | 1,192 | 623 | 352 | 488 | 410 | 431 | 440 | 405 | 296 | 291 | 289 | 300 | 754 | 776 | 782 | 399 | 422 | 460 | 386 | 292 | 292 | 286 | 284 | 283 | 289 | 491 | 464 | 450 | 489 | 433 | 435 | 440 | 836 | 837 | 868 | 794 | 745 | 697 | 737 | 229 | 217 | 223 | 229 | 368 | 285 | 506 | 532 | 560 | 282 | 283 | 240 | 59 | 58 | 52 | 12 | 11 | 12 | 11 | 10 | 11 |
Totaal niet-vlottende verplichtingen
| 3,921 | 3,457 | 3,317 | 3,121 | 3,112 | 2,367 | 2,608 | 2,323 | 2,396 | 2,222 | 2,426 | 2,186 | 2,139 | 2,226 | 1,714 | 1,371 | 1,354 | 1,017 | 1,710 | 1,559 | 1,663 | 1,532 | 1,765 | 2,150 | 2,173 | 2,718 | 2,928 | 2,896 | 2,930 | 2,815 | 3,106 | 2,935 | 3,053 | 3,258 | 4,092 | 3,968 | 4,372 | 4,316 | 4,457 | 4,369 | 4,430 | 1,905 | 1,623 | 1,519 | 1,392 | 1,343 | 1,008 | 513 | 539 | 627 | 630 | 693 | 719 | 880 | 855 | 850 | 821 | 859 | 832 | 858 | 876 | 882 |
Totaal passiva
| 118,832 | 120,351 | 113,758 | 105,537 | 96,446 | 88,878 | 82,035 | 71,966 | 70,499 | 73,514 | 76,278 | 73,482 | 67,268 | 66,115 | 59,351 | 60,157 | 62,844 | 63,042 | 63,415 | 61,927 | 65,460 | 66,853 | 60,084 | 60,746 | 57,973 | 59,803 | 67,452 | 95,122 | 73,328 | 77,887 | 82,208 | 80,515 | 74,849 | 58,761 | 53,570 | 55,055 | 53,557 | 56,525 | 64,336 | 58,980 | 53,659 | 50,246 | 51,803 | 44,069 | 51,491 | 52,465 | 50,718 | 47,415 | 54,530 | 57,592 | 50,015 | 44,423 | 44,361 | 49,545 | 42,595 | 39,154 | 34,305 | 33,014 | 31,885 | 34,583 | 42,372 | 47,651 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 57,961 | 0 | 0 | 0 | 54,197 | 54,742 | 53,367 | 52,278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 | 5,105 |
Ingehouden winsten
| 56,410 | 56,753 | 53,581 | 52,581 | 50,559 | 51,319 | 49,781 | 47,962 | 46,138 | 46,683 | 45,307 | 44,216 | 42,375 | 42,436 | 41,037 | 40,349 | 39,021 | 39,071 | 37,810 | 37,457 | 35,562 | 35,369 | 34,303 | 33,824 | 32,422 | 32,190 | 30,631 | 29,659 | 28,232 | 28,473 | 27,691 | 27,484 | 26,397 | 25,935 | 24,646 | 24,785 | 24,189 | 24,170 | 22,822 | 23,013 | 21,692 | 21,808 | 20,440 | 20,988 | 19,822 | 20,258 | 18,893 | 18,933 | 18,176 | 18,063 | 17,054 | 16,744 | 16,970 | 17,013 | 15,996 | 15,826 | 15,045 | 15,087 | 14,189 | 14,393 | 14,985 | 14,818 |
Overige gereserveerde algehele resultaten
| 10,248 | 9,203 | 7,686 | 7,545 | 6,835 | 4,890 | 5,442 | 4,964 | 4,242 | 3,941 | 3,614 | 3,552 | 3,407 | 7,998 | 2,467 | 1,933 | 1,771 | 1,348 | 2,351 | 2,131 | 2,311 | 2,402 | 2,250 | 3,342 | 2,894 | 3,068 | 3,372 | 2,937 | 2,824 | 2,404 | 1,773 | 827 | 1,162 | 1,937 | 2,987 | 2,651 | 3,334 | 3,106 | 2,131 | 1,494 | 1,380 | 1,527 | 1,780 | 1,555 | 1,325 | 887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,334 | 2,336 | 2,335 | 2,333 | -55,664 | 2,281 | 2,588 | 2,999 | -51,243 | -51,788 | -50,412 | -49,321 | 2,909 | -1,722 | 2,894 | 2,896 | 2,897 | 2,898 | 2,899 | 2,900 | 2,852 | 2,812 | 2,814 | 2,811 | 2,817 | 2,816 | 2,819 | 2,824 | 2,799 | 2,803 | 2,806 | 2,810 | 3,074 | 3,021 | 3,015 | 3,004 | 2,996 | 2,922 | 2,887 | 2,863 | 2,771 | 2,757 | 2,744 | 2,738 | 2,743 | 2,708 | 2,641 | 2,114 | 2,135 | 2,439 | 2,087 | 2,219 | 1,319 | 1,258 | 1,223 | 1,075 | 1,229 | 1,558 | 1,384 | 1,532 | 1,304 | 1,611 |
Totaal eigen vermogen van aandeelhouders
| 74,097 | 73,397 | 68,707 | 67,564 | 64,796 | 63,595 | 62,916 | 61,030 | 58,439 | 58,683 | 56,981 | 55,830 | 53,796 | 53,817 | 51,503 | 50,283 | 48,794 | 48,422 | 48,165 | 47,593 | 45,830 | 45,688 | 44,472 | 45,082 | 43,238 | 43,179 | 41,927 | 40,525 | 38,960 | 38,785 | 37,375 | 36,226 | 35,738 | 35,998 | 35,753 | 35,545 | 35,624 | 35,303 | 32,945 | 32,475 | 30,948 | 31,197 | 30,069 | 30,386 | 28,995 | 28,958 | 26,639 | 26,152 | 25,416 | 25,607 | 24,246 | 24,068 | 23,394 | 23,376 | 22,324 | 22,006 | 21,379 | 21,750 | 20,678 | 21,030 | 21,394 | 21,534 |
Totaal eigen vermogen
| 74,139 | 73,441 | 68,745 | 67,612 | 64,845 | 63,657 | 62,988 | 61,146 | 58,613 | 58,721 | 57,017 | 55,863 | 53,822 | 53,843 | 51,524 | 50,304 | 48,814 | 48,444 | 48,188 | 47,616 | 45,850 | 45,708 | 44,484 | 45,094 | 43,249 | 43,192 | 41,937 | 40,537 | 38,968 | 38,794 | 37,386 | 36,234 | 35,746 | 36,006 | 35,761 | 35,552 | 35,631 | 35,310 | 32,952 | 32,475 | 30,948 | 31,197 | 30,069 | 30,402 | 29,050 | 29,013 | 27,446 | 26,830 | 26,044 | 26,167 | 24,707 | 24,517 | 23,813 | 23,777 | 22,697 | 22,355 | 21,708 | 22,082 | 20,979 | 21,329 | 21,694 | 21,813 |
Totaal passiva en aandeelhoudersvermogen
| 192,971 | 193,792 | 182,503 | 173,149 | 161,291 | 152,535 | 145,023 | 133,112 | 129,112 | 132,235 | 133,295 | 129,345 | 121,090 | 119,958 | 110,875 | 110,461 | 111,658 | 111,486 | 111,603 | 109,543 | 111,310 | 112,561 | 104,568 | 105,840 | 101,222 | 102,995 | 109,389 | 135,659 | 112,296 | 116,681 | 119,594 | 116,749 | 110,595 | 94,767 | 89,331 | 90,607 | 89,188 | 91,835 | 97,288 | 91,455 | 84,607 | 81,443 | 81,872 | 74,471 | 80,541 | 81,478 | 78,164 | 74,245 | 80,574 | 83,759 | 74,722 | 68,940 | 68,174 | 73,322 | 65,292 | 61,509 | 56,013 | 55,096 | 52,864 | 55,912 | 64,066 | 69,464 |