CTI Engineering Co., Ltd.
TSE:9621.T
4730 (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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 32,943 | 13,532 | 19,654 | 27,634 | 35,923 | 13,572 | 22,589 | 28,985 | 36,084 | 13,844 | 20,527 | 24,490 | 29,120 | 10,747 | 16,684 | 21,319 | 23,715 | 5,739 | 9,873 | 15,965 | 20,776 | 6,951 | 6,722 | 12,042 | 17,164 | 7,975 | 6,618 | 11,764 | 16,728 | 7,976 | 11,244 | 17,019 | 21,583 | 6,978 | 2,807 | 3,747 | 4,020 | 4,044 | 2,657 | 5,543 | 6,314 | 6,425 | 3,390 | 5,823 | 5,838 | 4,854 | 2,948 | 9,239 | 12,966 | 4,903 | 3,161 | 7,088 | 9,657 | 5,038 | 3,557 | 7,830 | 11,473 | 4,435 | 3,216 | 6,421 | 9,564 | 3,718 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | -468 | 0 | 0 | 0 | -2,000 | 0 | 0 | 0 | -1,313 | 0 | 0 | 0 | -1,152 | 0 | 0 | 0 | -1,123 | 0 | 0 | 0 | -1,235 | 0 | 0 | 0 | -1,528 | 0 | 0 | 1,001 | 9,503 | 14,502 | 19,502 | 4,001 | 10,001 | 12,801 | 17,000 | 0 | 5,502 | 8,001 | 12,500 | 0 | 3,500 | 2,000 | 2,500 | 0 | 3,002 | 3,501 | 5,000 | 0 | 4,001 | 4,501 | 5,000 | 0 | 2,501 | 3,501 | 4,500 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 32,943 | 13,532 | 19,654 | 27,634 | 35,923 | 13,572 | 22,589 | 28,985 | 36,084 | 13,844 | 20,527 | 24,490 | 29,120 | 10,747 | 16,684 | 21,319 | 23,715 | 5,739 | 9,873 | 15,965 | 20,776 | 6,951 | 6,722 | 12,042 | 17,164 | 7,975 | 6,618 | 11,764 | 16,728 | 7,976 | 11,244 | 17,019 | 21,583 | 7,979 | 12,310 | 18,249 | 23,522 | 8,045 | 12,658 | 18,344 | 23,314 | 6,425 | 8,892 | 13,824 | 18,338 | 4,854 | 6,448 | 11,239 | 15,466 | 4,903 | 6,163 | 10,589 | 14,657 | 5,038 | 7,558 | 12,331 | 16,473 | 4,435 | 5,717 | 9,922 | 14,064 | 3,718 |
Nettovorderingen
| 24,565 | 44,130 | 33,190 | 24,620 | 19,574 | 34,677 | 25,979 | 19,007 | 16,540 | 31,937 | 9,804 | 7,055 | 7,878 | 8,394 | 7,127 | 5,679 | 6,780 | 7,927 | 8,407 | 6,523 | 7,292 | 8,343 | 7,481 | 6,324 | 6,406 | 6,902 | 6,464 | 5,262 | 5,654 | 3,753 | 3,741 | 1,589 | 2,045 | 3,344 | 3,049 | 1,445 | 1,601 | 2,951 | 2,316 | 1,440 | 1,013 | 5,719 | 2,714 | 657 | 801 | 3,289 | 2,414 | 873 | 902 | 3,555 | 2,125 | 864 | 742 | 2,567 | 1,252 | 556 | 830 | 3,772 | 1,704 | 515 | 609 | 2,351 |
Voorraad
| 100 | 78 | 107 | 181 | 131 | 90 | 165 | 203 | 145 | 158 | 17,345 | 19,044 | 18,578 | 22,952 | 17,421 | 17,242 | 17,540 | 22,839 | 17,658 | 17,248 | 15,878 | 21,059 | 16,323 | 15,647 | 15,497 | 20,653 | 15,792 | 15,209 | 15,051 | 18,427 | 13,957 | 13,738 | 13,892 | 18,487 | 14,249 | 12,735 | 13,222 | 17,410 | 13,493 | 12,872 | 12,941 | 15,506 | 12,843 | 12,844 | 12,516 | 15,711 | 11,737 | 10,446 | 10,708 | 12,946 | 10,300 | 9,728 | 10,028 | 13,064 | 11,431 | 10,624 | 11,096 | 12,679 | 10,702 | 9,588 | 9,546 | 13,020 |
Overige vlottende activa
| 1,309 | 1,365 | 1,436 | 1,027 | 697 | 1,172 | 799 | 951 | 585 | 799 | 511 | 558 | 314 | 212 | 118 | 187 | 361 | 375 | 403 | 485 | 492 | 471 | 597 | 967 | 999 | 1,237 | 821 | 1,180 | 1,392 | 932 | 474 | 1,068 | 943 | 1,008 | 486 | 1,017 | 966 | 1,153 | 445 | 735 | 669 | 893 | 416 | 732 | 651 | 811 | 428 | 657 | 731 | 1,057 | 415 | 700 | 669 | 850 | 730 | 599 | 587 | 794 | 494 | 786 | 665 | 938 |
Totaal vlottende activa
| 58,917 | 59,105 | 54,387 | 53,462 | 56,325 | 49,511 | 49,532 | 49,146 | 53,354 | 46,738 | 48,187 | 51,147 | 55,890 | 42,305 | 41,350 | 44,427 | 48,396 | 36,880 | 36,341 | 40,221 | 44,438 | 36,824 | 31,123 | 34,980 | 40,066 | 36,767 | 29,695 | 33,415 | 38,825 | 31,088 | 29,416 | 33,414 | 38,463 | 30,818 | 30,094 | 33,446 | 39,311 | 29,559 | 28,912 | 33,391 | 37,937 | 28,543 | 24,865 | 28,057 | 32,306 | 24,665 | 21,027 | 23,215 | 27,807 | 22,461 | 19,003 | 21,881 | 26,096 | 21,519 | 20,971 | 24,110 | 28,986 | 21,680 | 18,617 | 20,811 | 24,884 | 20,027 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 10,643 | 10,275 | 10,222 | 10,172 | 10,189 | 9,961 | 9,899 | 9,915 | 10,062 | 10,029 | 9,698 | 9,611 | 9,696 | 9,749 | 9,729 | 9,696 | 9,756 | 9,754 | 9,815 | 9,557 | 9,583 | 9,672 | 8,200 | 8,213 | 7,741 | 7,527 | 7,571 | 7,255 | 7,197 | 6,663 | 6,682 | 6,719 | 6,631 | 6,658 | 6,689 | 6,685 | 6,719 | 6,710 | 6,717 | 6,716 | 6,743 | 6,768 | 6,768 | 6,746 | 6,774 | 6,843 | 6,893 | 6,961 | 6,993 | 7,041 | 7,061 | 7,101 | 7,127 | 7,179 | 7,024 | 7,055 | 7,092 | 7,143 | 7,208 | 6,961 | 6,976 | 6,939 |
Goodwill
| 4,626 | 4,431 | 4,266 | 4,389 | 4,480 | 4,126 | 4,058 | 4,172 | 4,347 | 4,291 | 4,208 | 4,144 | 4,286 | 4,326 | 4,035 | 3,987 | 3,940 | 4,022 | 4,391 | 4,119 | 4,299 | 4,628 | 4,545 | 4,871 | 4,805 | 5,011 | 5,182 | 5,355 | 4,854 | 0 | 45 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 36 | 0 | 0 | 0 |
Immateriële activa
| 391 | 437 | 475 | 493 | 531 | 560 | 600 | 626 | 657 | 708 | 759 | 746 | 780 | 783 | 813 | 863 | 855 | 873 | 871 | 910 | 895 | 807 | 780 | 622 | 548 | 514 | 513 | 466 | 478 | 494 | 443 | 492 | 456 | 472 | 432 | 328 | 320 | 240 | 242 | 212 | 216 | 224 | 223 | 218 | 219 | 215 | 229 | 228 | 231 | 236 | 240 | 263 | 276 | 293 | 274 | 264 | 288 | 308 | 289 | 277 | 284 | 295 |
Goodwill en immateriële activa
| 5,017 | 4,868 | 4,741 | 4,882 | 5,011 | 4,686 | 4,658 | 4,798 | 5,004 | 4,999 | 4,967 | 4,890 | 5,066 | 5,109 | 4,848 | 4,850 | 4,795 | 4,895 | 5,262 | 5,029 | 5,194 | 5,435 | 5,325 | 5,493 | 5,353 | 5,525 | 5,695 | 5,821 | 5,332 | 494 | 488 | 492 | 456 | 472 | 488 | 328 | 320 | 240 | 242 | 212 | 216 | 224 | 223 | 218 | 219 | 215 | 229 | 228 | 231 | 236 | 252 | 263 | 276 | 293 | 284 | 264 | 288 | 308 | 325 | 277 | 284 | 295 |
Langetermijnbeleggingen
| 11,299 | 10,973 | 5,099 | 9,926 | 9,707 | 9,413 | 4,673 | 8,090 | 8,056 | 7,969 | 6,443 | 8,395 | 8,139 | 8,186 | 5,543 | 7,723 | 7,451 | 7,267 | 5,479 | 6,824 | 6,743 | 6,845 | 4,754 | 6,722 | 6,507 | 6,382 | 4,974 | 6,546 | 6,384 | 6,066 | 4,792 | 6,361 | 6,278 | 6,294 | -6,784 | 5,811 | 5,533 | 5,156 | -8,084 | 5,338 | 5,095 | 4,804 | -3,310 | 5,108 | 4,099 | 4,007 | -1,803 | 4,125 | 0 | 0 | -1,524 | 0 | 0 | 0 | -2,542 | 0 | 0 | 0 | -1,146 | 0 | 0 | 0 |
Belastingvorderingen
| -11,299 | -10,973 | 876 | -9,926 | -9,707 | -9,413 | 1,122 | -8,090 | -8,056 | -7,969 | 1,051 | -8,395 | -8,139 | -8,186 | 1,117 | -7,723 | -7,451 | -7,267 | 886 | -6,824 | -6,743 | -6,845 | 385 | -6,722 | -6,507 | -6,382 | 307 | -6,546 | -6,384 | -6,066 | 140 | -6,361 | -6,278 | -6,294 | 88 | -5,811 | -5,533 | -5,156 | 408 | -5,338 | -5,095 | -4,804 | 160 | -5,108 | -4,099 | -4,007 | 330 | -4,125 | 0 | 0 | 433 | 0 | 0 | 0 | 514 | 0 | 0 | 0 | 597 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 11,300 | 10,974 | 4,589 | 9,926 | 9,707 | 9,413 | 3,408 | 8,091 | 8,057 | 7,969 | 1,532 | 8,396 | 8,139 | 8,186 | 1,391 | 7,724 | 7,451 | 7,267 | 1,226 | 6,825 | 6,744 | 6,846 | 1,083 | 6,723 | 6,508 | 6,383 | 1,201 | 6,547 | 6,385 | 6,067 | 1,125 | 6,362 | 6,278 | 6,295 | 13,362 | 5,813 | 5,535 | 5,158 | 12,816 | 5,340 | 5,096 | 4,806 | 8,426 | 5,110 | 4,100 | 4,009 | 5,643 | 4,126 | 4,124 | 4,177 | 5,107 | 4,085 | 4,027 | 4,038 | 5,992 | 3,980 | 3,988 | 3,897 | 4,369 | 3,909 | 3,950 | 3,794 |
Totaal niet-vlottende activa
| 26,960 | 26,117 | 25,527 | 24,980 | 24,907 | 24,060 | 23,760 | 22,804 | 23,123 | 22,997 | 23,691 | 22,897 | 22,901 | 23,044 | 22,628 | 22,270 | 22,002 | 21,916 | 22,668 | 21,411 | 21,521 | 21,953 | 19,747 | 20,429 | 19,602 | 19,435 | 19,748 | 19,623 | 18,914 | 13,224 | 13,227 | 13,573 | 13,365 | 13,425 | 13,843 | 12,826 | 12,574 | 12,108 | 12,099 | 12,268 | 12,055 | 11,798 | 12,267 | 12,074 | 11,093 | 11,067 | 11,292 | 11,315 | 11,348 | 11,454 | 11,329 | 11,449 | 11,430 | 11,510 | 11,272 | 11,299 | 11,368 | 11,348 | 11,353 | 11,147 | 11,210 | 11,028 |
Totaal activa
| 85,877 | 85,222 | 79,914 | 78,442 | 81,234 | 73,573 | 73,296 | 71,951 | 76,478 | 69,737 | 71,880 | 74,045 | 78,791 | 65,350 | 63,980 | 66,699 | 70,399 | 58,797 | 59,013 | 61,633 | 65,960 | 58,778 | 50,873 | 55,409 | 59,669 | 56,202 | 49,444 | 53,039 | 57,740 | 44,312 | 42,644 | 46,988 | 51,829 | 44,243 | 43,937 | 46,272 | 51,885 | 41,667 | 41,011 | 45,659 | 49,992 | 40,341 | 37,132 | 40,131 | 43,399 | 35,732 | 32,319 | 34,530 | 39,155 | 33,915 | 30,332 | 33,330 | 37,526 | 33,029 | 32,243 | 35,409 | 40,354 | 33,028 | 29,970 | 31,958 | 36,094 | 31,055 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,011 | 4,854 | 3,018 | 2,004 | 1,808 | 4,761 | 2,992 | 1,718 | 1,593 | 4,736 | 2,302 | 1,760 | 1,524 | 4,307 | 2,147 | 1,708 | 1,143 | 3,306 | 2,587 | 2,620 | 1,814 | 4,424 | 2,292 | 1,843 | 1,735 | 4,173 | 2,158 | 1,731 | 1,660 | 3,547 | 1,683 | 1,283 | 1,148 | 3,623 | 1,800 | 1,139 | 1,066 | 3,395 | 1,457 | 1,122 | 673 | 3,837 | 1,618 | 909 | 950 | 3,247 | 1,455 | 666 | 608 | 2,380 | 1,210 | 556 | 551 | 2,126 | 917 | 505 | 770 | 2,342 | 1,223 | 627 | 617 | 2,250 |
Kortlopende schulden
| 1,690 | 1,480 | 1,831 | 1,290 | 890 | 1,190 | 1,728 | 1,340 | 990 | 1,140 | 1,367 | 1,100 | 700 | 300 | 1,161 | 650 | 500 | 2,600 | 1,371 | 700 | 400 | 3,250 | 822 | 510 | 469 | 5,129 | 541 | 476 | 232 | 200 | 762 | 750 | 650 | 700 | 1,073 | 850 | 650 | 850 | 931 | 850 | 800 | 800 | 692 | 500 | 200 | 150 | 275 | 100 | 0 | 500 | 382 | 50 | 0 | 200 | 237 | 0 | 100 | 1,500 | 550 | 100 | 100 | 400 |
Belastingschulden
| 2,116 | 1,816 | 1,123 | 665 | 2,326 | 1,270 | 2,801 | 927 | 1,942 | 1,263 | 1,831 | 742 | 1,284 | 318 | 1,254 | 549 | 1,039 | 166 | 1,244 | 688 | 1,117 | 181 | 955 | 510 | 923 | 116 | 626 | 450 | 774 | 135 | 586 | 402 | 646 | 41 | 498 | 513 | 784 | 165 | 722 | 664 | 907 | 496 | 706 | 531 | 610 | 43 | 212 | 279 | 292 | 35 | 168 | 128 | 346 | 68 | 345 | 340 | 497 | 139 | 234 | 165 | 431 | 74 |
Uitgestelde opbrengsten
| 5,324 | 4,275 | 3,690 | 11,001 | 13,981 | 6,225 | 4,547 | 8,356 | 13,437 | 6,184 | 19,473 | 25,787 | 30,265 | 17,769 | 17,330 | 23,641 | 27,292 | 16,112 | 16,338 | 22,443 | 25,805 | 16,134 | 14,069 | 19,314 | 23,096 | 15,377 | 14,121 | 19,515 | 23,530 | 12,641 | 11,468 | 17,175 | 21,655 | 12,643 | 12,898 | 17,995 | 23,320 | 12,000 | 12,756 | 18,569 | 23,295 | 11,414 | 10,560 | 15,494 | 18,742 | 9,533 | 7,723 | 11,258 | 0 | 8,688 | 6,221 | 10,559 | 0 | 8,488 | 9,212 | 0 | 17,904 | 7,202 | 6,616 | 10,255 | 14,376 | 7,743 |
Overige kortlopende verplichtingen
| 13,905 | 13,105 | 12,997 | 7,277 | 8,638 | 9,242 | 12,417 | 9,321 | 9,735 | 8,610 | 6,223 | 4,756 | 6,565 | 5,359 | 6,116 | 4,824 | 6,876 | 4,229 | 4,711 | 3,473 | 5,866 | 4,136 | 4,220 | 4,018 | 5,110 | 3,693 | 4,097 | 3,478 | 4,779 | 2,000 | 2,479 | 1,722 | 2,587 | 2,417 | 2,797 | 1,772 | 2,559 | 2,126 | 2,116 | 1,427 | 1,930 | 1,629 | 1,847 | 1,237 | 1,647 | 1,610 | 1,408 | 1,305 | 17,532 | 1,628 | 1,464 | 1,221 | 16,096 | 1,556 | 1,347 | 14,443 | 1,242 | 2,000 | 1,388 | 1,015 | 1,120 | 1,247 |
Totaal kortlopende verplichtingen
| 22,930 | 23,714 | 21,536 | 21,572 | 25,317 | 21,418 | 21,684 | 20,735 | 25,755 | 20,670 | 29,365 | 33,403 | 39,054 | 27,735 | 26,754 | 30,823 | 35,811 | 26,247 | 25,007 | 29,236 | 33,885 | 27,944 | 21,403 | 25,685 | 30,410 | 28,372 | 20,917 | 25,200 | 30,201 | 18,388 | 16,392 | 20,930 | 26,040 | 19,383 | 18,568 | 21,756 | 27,595 | 18,371 | 17,260 | 21,968 | 26,698 | 17,680 | 14,717 | 18,140 | 21,539 | 14,540 | 10,861 | 13,329 | 18,140 | 13,196 | 9,277 | 12,386 | 16,647 | 12,370 | 11,713 | 14,948 | 20,016 | 13,044 | 9,777 | 11,997 | 16,213 | 11,640 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 140 | 150 | 160 | 170 | 181 | 191 | 1,161 | 211 | 222 | 232 | 1,113 | 0 | 0 | 0 | 1,189 | 0 | 0 | 0 | 1,279 | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 67 | 17 | 26 | 0 | 81 | 0 | 0 | 0 | 102 | 0 | 0 | 0 | 125 | 0 | 0 | 0 | 132 | 0 | 0 | 0 | 160 | 0 | 0 | 0 | 159 | 0 | 0 | 0 | 163 | 0 | 0 | 0 | 176 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,026 | 0 | 0 | 0 | 1,972 | 0 | 0 | 0 | 1,743 | 0 | 0 | 0 | 1,481 | 0 | 0 | 0 | 1,442 | 0 | 0 | 0 | 1,246 | 0 | 0 | 0 | 1,310 | 0 | 0 | 0 | 1,693 | 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 | 111 | 0 | 0 | 0 | 120 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 2 | 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
| 3,414 | 3,140 | 2,121 | 3,916 | 3,887 | 3,644 | 2,615 | 4,569 | 4,644 | 4,523 | 525 | 3,965 | 3,280 | 3,263 | 9 | 3,180 | 3,092 | 3,043 | 9 | 3,147 | 3,197 | 3,321 | 9 | 1,736 | 1,671 | 1,582 | 55 | 1,634 | 1,604 | 1,344 | 55 | 1,461 | 1,473 | 1,471 | 56 | 1,067 | 1,102 | 1,120 | 61 | 1,100 | 1,056 | 1,022 | 891 | 1,025 | 1,009 | 1,008 | 948 | 1,147 | 1,128 | 1,128 | 1,020 | 1,160 | 1,127 | 1,137 | 709 | 858 | 848 | 841 | 821 | 809 | 796 | 791 |
Totaal niet-vlottende verplichtingen
| 3,554 | 3,290 | 3,279 | 4,086 | 4,068 | 3,835 | 3,896 | 4,780 | 4,866 | 4,755 | 3,697 | 3,965 | 3,280 | 3,263 | 3,212 | 3,180 | 3,092 | 3,043 | 3,078 | 3,147 | 3,197 | 3,321 | 1,661 | 1,736 | 1,671 | 1,582 | 1,642 | 1,651 | 1,630 | 1,344 | 1,459 | 1,461 | 1,473 | 1,471 | 1,553 | 1,067 | 1,102 | 1,120 | 1,881 | 1,100 | 1,056 | 1,022 | 1,023 | 1,025 | 1,009 | 1,008 | 1,108 | 1,147 | 1,128 | 1,128 | 1,179 | 1,160 | 1,127 | 1,137 | 872 | 858 | 848 | 841 | 997 | 809 | 796 | 791 |
Totaal passiva
| 26,484 | 27,004 | 24,815 | 25,658 | 29,385 | 25,253 | 25,580 | 25,515 | 30,621 | 25,425 | 33,062 | 37,368 | 42,334 | 30,998 | 29,966 | 34,003 | 38,903 | 29,290 | 28,085 | 32,383 | 37,082 | 31,265 | 23,064 | 27,421 | 32,081 | 29,954 | 22,559 | 26,851 | 31,831 | 19,732 | 17,851 | 22,391 | 27,513 | 20,854 | 20,121 | 22,823 | 28,697 | 19,491 | 19,141 | 23,068 | 27,754 | 18,702 | 15,740 | 19,165 | 22,548 | 15,548 | 11,969 | 14,476 | 19,268 | 14,324 | 10,456 | 13,546 | 17,774 | 13,507 | 12,585 | 15,806 | 20,864 | 13,885 | 10,774 | 12,806 | 17,009 | 12,431 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 278 | 0 | 290 | 0 | 0 | 204 | 0 | 0 | 0 | 0 | 0 | 0 | 91 | 176 | 0 | 111 | 125 | 14 | 103 | 66 | 144 | 218 | 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
| 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 | 3,025 |
Ingehouden winsten
| 47,456 | 47,010 | 44,652 | 43,240 | 42,407 | 39,888 | 38,531 | 37,173 | 36,453 | 35,101 | 29,861 | 28,645 | 27,745 | 25,716 | 26,026 | 24,948 | 24,172 | 22,446 | 22,870 | 22,225 | 21,770 | 20,092 | 20,650 | 20,069 | 20,058 | 18,615 | 19,068 | 18,383 | 18,357 | 17,458 | 17,735 | 17,367 | 17,187 | 16,265 | 16,571 | 16,323 | 16,015 | 15,083 | 14,856 | 14,707 | 14,479 | 13,953 | 13,620 | 13,291 | 13,236 | 12,580 | 12,864 | 12,700 | 12,521 | 12,162 | 12,540 | 12,474 | 12,436 | 12,149 | 12,406 | 12,381 | 12,257 | 11,892 | 11,998 | 11,919 | 11,819 | 11,430 |
Overige gereserveerde algehele resultaten
| 5,908 | 5,267 | 4,531 | 3,745 | 3,645 | 2,727 | 2,440 | 2,439 | 2,602 | 2,427 | 2,186 | 1,491 | 1,414 | 1,348 | 659 | 442 | -6 | -278 | 672 | -290 | -232 | 94 | -204 | 579 | 146 | 255 | 394 | 475 | 93 | -91 | -176 | 6 | -111 | -125 | -14 | -103 | -66 | -144 | -218 | 642 | 518 | 441 | 524 | 444 | 361 | 330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,754 | 2,695 | 2,679 | 2,595 | 2,595 | 2,520 | 3,522 | 3,596 | 3,596 | 3,598 | 3,598 | 3,396 | 4,131 | 4,131 | 4,130 | 4,129 | 4,097 | 3,824 | 4,109 | 3,820 | 4,110 | 4,111 | 3,905 | 4,109 | 4,109 | 4,109 | 4,111 | 4,110 | 4,110 | 4,020 | 3,934 | 4,111 | 3,999 | 3,984 | 4,095 | 4,007 | 4,044 | 3,967 | 3,893 | 4,112 | 4,113 | 4,112 | 4,112 | 4,112 | 4,111 | 4,113 | 4,332 | 4,222 | 4,235 | 4,287 | 4,206 | 4,194 | 4,198 | 4,252 | 4,139 | 4,108 | 4,121 | 4,136 | 4,109 | 4,149 | 4,187 | 4,128 |
Totaal eigen vermogen van aandeelhouders
| 59,143 | 57,997 | 54,887 | 52,605 | 51,672 | 48,160 | 47,518 | 46,233 | 45,676 | 44,151 | 38,670 | 36,557 | 36,315 | 34,220 | 33,840 | 32,544 | 31,294 | 29,295 | 30,676 | 29,070 | 28,673 | 27,322 | 27,580 | 27,782 | 27,338 | 26,004 | 26,598 | 25,993 | 25,585 | 24,503 | 24,694 | 24,509 | 24,211 | 23,274 | 23,691 | 23,355 | 23,084 | 22,075 | 21,774 | 22,486 | 22,135 | 21,531 | 21,281 | 20,872 | 20,733 | 20,048 | 20,221 | 19,947 | 19,781 | 19,474 | 19,771 | 19,693 | 19,659 | 19,426 | 19,570 | 19,514 | 19,403 | 19,053 | 19,132 | 19,093 | 19,031 | 18,583 |
Totaal eigen vermogen
| 59,391 | 58,216 | 55,093 | 52,784 | 51,849 | 48,320 | 47,716 | 46,436 | 45,857 | 44,312 | 38,818 | 36,677 | 36,457 | 34,352 | 34,014 | 32,696 | 31,496 | 29,507 | 30,928 | 29,250 | 28,878 | 27,513 | 27,809 | 27,988 | 27,588 | 26,006 | 26,885 | 26,188 | 25,909 | 24,580 | 24,793 | 24,597 | 24,316 | 23,389 | 23,816 | 23,449 | 23,188 | 22,176 | 21,870 | 22,591 | 22,238 | 21,639 | 21,392 | 20,966 | 20,851 | 20,184 | 20,350 | 20,054 | 19,887 | 19,591 | 19,876 | 19,784 | 19,752 | 19,522 | 19,658 | 19,603 | 19,490 | 19,143 | 19,196 | 19,152 | 19,085 | 18,624 |
Totaal passiva en aandeelhoudersvermogen
| 85,875 | 85,220 | 79,908 | 78,442 | 81,234 | 73,573 | 73,296 | 71,951 | 76,478 | 69,737 | 71,880 | 74,045 | 78,791 | 65,350 | 63,980 | 66,699 | 70,399 | 58,797 | 59,013 | 61,633 | 65,960 | 58,778 | 50,873 | 55,409 | 59,669 | 56,202 | 49,444 | 53,039 | 57,740 | 44,312 | 42,644 | 46,988 | 51,829 | 44,243 | 43,937 | 46,272 | 51,885 | 41,667 | 41,011 | 45,659 | 49,992 | 40,341 | 37,132 | 40,131 | 43,399 | 35,732 | 32,319 | 34,530 | 39,155 | 33,915 | 30,332 | 33,330 | 37,526 | 33,029 | 32,243 | 35,409 | 40,354 | 33,028 | 29,970 | 31,958 | 36,094 | 31,055 |