Hokuto Corporation
TSE:1379.T
1830 (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
| 20,346 | 13,638 | 13,718 | 13,245 | 18,396 | 16,031 | 10,803 | 11,467 | 13,342 | 12,481 | 11,992 | 16,490 | 13,918 | 13,891 | 13,244 | 13,951 | 15,397 | 12,178 | 10,532 | 10,400 | 10,586 | 9,055 | 9,702 | 9,135 | 10,140 | 8,508 | 6,678 | 5,960 | 9,677 | 6,047 | 8,420 | 6,421 | 5,838 | 5,212 | 4,695 | 5,617 | 6,680 | 4,603 | 5,083 | 3,160 | 5,075 | 3,896 | 4,025 | 4,698 | 4,406 | 4,181 | 3,369 | 3,049 | 6,670 | 6,531 | 4,648 | 5,476 | 5,703 | 4,771 | 3,461 | 3,875 | 3,930 | 3,823 | 3,209 | 2,431 | 2,742 | 4,310 |
Kortetermijnbeleggingen
| 3,999 | 1,286 | 0 | 1,271 | -3,267 | -1,127 | 0 | 0 | -3,261 | -2,743 | -2,701 | -2,660 | 0 | -995 | -2,170 | -2,134 | -2,114 | -570 | -2,414 | -2,567 | -2,389 | -867 | -2,082 | -2,050 | -2,014 | -901 | -2,491 | -2,368 | -2,313 | -795 | -1,497 | -1,474 | -1,431 | -724 | -1,631 | -1,631 | -1,596 | -935 | -816 | -804 | -790 | -143 | 0 | 0 | 0 | -131 | 0 | 0 | 0 | -114 | 0 | 0 | 0 | -115 | 0 | 0 | -123 | 500 | 0 | 0 | -136 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 24,345 | 14,924 | 13,718 | 13,245 | 18,396 | 16,031 | 10,803 | 11,467 | 13,342 | 12,481 | 11,992 | 16,490 | 13,918 | 13,891 | 13,244 | 13,951 | 15,397 | 12,178 | 10,532 | 10,400 | 10,586 | 9,055 | 9,702 | 9,135 | 10,140 | 8,508 | 6,678 | 5,960 | 9,677 | 6,047 | 8,420 | 6,421 | 5,838 | 5,212 | 4,695 | 5,617 | 6,680 | 4,603 | 5,083 | 3,160 | 5,075 | 3,896 | 4,025 | 4,698 | 4,406 | 4,181 | 3,369 | 3,049 | 6,670 | 6,531 | 4,648 | 5,476 | 5,703 | 4,771 | 3,461 | 3,875 | 3,930 | 4,323 | 3,209 | 2,431 | 2,742 | 4,310 |
Nettovorderingen
| 6,878 | 7,913 | 9,051 | 8,323 | 5,665 | 6,250 | 8,529 | 6,597 | 5,440 | 5,916 | 8,019 | 6,517 | 5,292 | 5,845 | 8,123 | 6,275 | 5,550 | 5,798 | 8,060 | 6,464 | 6,443 | 6,804 | 8,398 | 7,736 | 6,063 | 7,217 | 8,394 | 7,269 | 4,789 | 5,608 | 7,797 | 5,745 | 4,413 | 5,366 | 6,912 | 6,009 | 4,687 | 5,584 | 7,570 | 5,963 | 4,593 | 5,717 | 7,370 | 5,343 | 3,966 | 4,473 | 5,376 | 4,507 | 3,679 | 4,728 | 4,979 | 3,977 | 3,097 | 3,870 | 5,051 | 4,154 | 3,036 | 3,636 | 4,875 | 3,594 | 3,099 | 4,555 |
Voorraad
| 8,205 | 7,710 | 8,316 | 9,048 | 8,591 | 8,000 | 8,524 | 9,008 | 8,180 | 7,093 | 7,522 | 7,844 | 7,279 | 6,687 | 6,789 | 7,287 | 6,705 | 6,154 | 6,742 | 7,388 | 6,663 | 6,052 | 6,406 | 6,693 | 6,411 | 5,690 | 5,937 | 6,612 | 6,104 | 5,472 | 5,913 | 6,368 | 5,782 | 5,235 | 5,628 | 5,898 | 5,592 | 5,257 | 5,559 | 5,819 | 5,581 | 5,066 | 5,336 | 5,501 | 4,927 | 4,892 | 4,683 | 5,124 | 4,646 | 4,282 | 4,470 | 4,463 | 4,068 | 3,805 | 4,140 | 4,170 | 4,040 | 3,648 | 3,680 | 3,895 | 3,467 | 3,402 |
Overige vlottende activa
| 432 | 678 | 755 | 742 | 552 | 509 | 556 | 530 | 400 | 1,610 | 1,180 | 612 | 182 | 458 | 324 | 590 | 994 | 1,082 | 408 | 329 | 271 | 559 | 700 | 951 | 513 | 426 | 663 | 1,635 | 1,101 | 863 | 996 | 2,405 | 1,511 | 216 | 1,479 | 1,546 | 1,307 | 389 | 632 | 1,375 | 1,168 | 219 | 495 | 857 | 840 | 191 | 353 | 1,497 | 985 | 112 | 397 | 710 | 758 | 198 | 151 | 120 | 146 | 152 | 424 | 369 | 302 | 565 |
Totaal vlottende activa
| 39,860 | 31,225 | 31,840 | 31,358 | 33,204 | 30,790 | 28,412 | 27,602 | 27,362 | 27,100 | 28,713 | 31,463 | 26,671 | 26,881 | 28,480 | 28,103 | 28,646 | 25,212 | 25,742 | 24,581 | 23,963 | 22,470 | 25,206 | 24,515 | 23,127 | 21,841 | 21,672 | 21,476 | 21,671 | 17,990 | 23,126 | 20,939 | 17,544 | 16,029 | 18,714 | 19,070 | 18,266 | 15,833 | 18,844 | 16,317 | 16,417 | 14,898 | 17,226 | 16,399 | 14,139 | 13,737 | 13,781 | 14,177 | 15,980 | 15,653 | 14,494 | 14,626 | 13,626 | 12,644 | 12,803 | 12,319 | 11,152 | 11,759 | 12,188 | 10,289 | 9,610 | 12,832 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 60,206 | 60,691 | 60,881 | 62,471 | 63,224 | 63,973 | 64,814 | 66,811 | 67,962 | 68,774 | 68,992 | 64,548 | 64,796 | 64,047 | 64,836 | 66,110 | 66,633 | 67,271 | 68,400 | 69,672 | 70,762 | 72,365 | 73,569 | 73,922 | 72,750 | 69,191 | 70,903 | 70,128 | 70,131 | 68,350 | 68,907 | 68,133 | 64,053 | 60,098 | 59,129 | 58,664 | 58,182 | 56,715 | 57,561 | 57,046 | 54,509 | 52,771 | 53,148 | 51,997 | 48,093 | 47,232 | 46,879 | 46,599 | 46,394 | 45,920 | 45,715 | 44,703 | 44,966 | 43,984 | 45,983 | 45,613 | 45,937 | 45,156 | 45,287 | 45,263 | 44,111 | 41,147 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 9 | 18 | 27 | 37 | 46 | 64 | 82 | 100 | 115 | 133 | 152 | 170 | 188 | 204 | 222 | 273 | 222 | 264 | 306 | 348 | 193 | 225 | 257 | 290 | 322 | 355 | 387 | 420 | 452 | 484 | 517 | 549 | 582 | 614 | 646 | 0 | 711 | 763 | 798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 159 | 171 | 183 | 177 | 191 | 202 | 214 | 214 | 206 | 204 | 141 | 130 | 127 | 135 | 109 | 117 | 107 | 116 | 124 | 132 | 133 | 141 | 128 | 111 | 57 | 60 | 66 | 76 | 84 | 81 | 89 | 97 | 101 | 111 | 117 | 120 | 173 | 187 | 198 | 212 | 902 | 238 | 233 | 244 | 275 | 282 | 293 | 299 | 312 | 326 | 330 | 155 | 163 | 169 | 178 | 191 | 194 | 201 | 199 | 191 | 137 | 135 |
Goodwill en immateriële activa
| 159 | 171 | 183 | 177 | 191 | 211 | 232 | 241 | 243 | 250 | 205 | 212 | 227 | 250 | 242 | 269 | 277 | 304 | 328 | 354 | 406 | 363 | 392 | 417 | 405 | 253 | 291 | 333 | 374 | 403 | 444 | 484 | 521 | 563 | 601 | 637 | 722 | 769 | 812 | 858 | 902 | 949 | 996 | 1,042 | 275 | 282 | 293 | 299 | 312 | 326 | 330 | 155 | 163 | 169 | 178 | 191 | 194 | 201 | 199 | 191 | 137 | 135 |
Langetermijnbeleggingen
| 11,302 | 7,986 | 7,827 | 7,912 | 10,337 | 7,808 | 6,087 | 5,710 | 8,984 | 8,407 | 8,356 | 8,590 | 5,748 | 7,539 | 8,345 | 8,549 | 8,533 | 6,364 | 8,701 | 8,431 | 8,291 | 7,069 | 8,331 | 9,422 | 9,159 | 8,285 | 9,349 | 9,120 | 9,014 | 7,110 | 8,041 | 7,100 | 6,462 | 6,109 | 7,996 | 7,869 | 8,242 | 7,757 | 6,862 | 6,131 | 5,778 | 5,115 | 5,616 | 5,558 | 5,233 | 4,631 | 4,899 | 4,766 | 0 | 3,942 | 0 | 0 | 0 | 3,739 | 3,486 | 3,437 | 3,864 | 3,358 | 0 | 0 | 3,583 | 0 |
Belastingvorderingen
| -159 | 670 | -7,827 | -7,912 | -2,127 | 485 | -6,087 | -5,710 | -2,206 | 400 | -1,657 | -1,633 | -5,748 | 291 | -8,345 | -8,549 | -8,533 | 336 | -8,701 | -8,431 | -8,291 | 429 | -8,331 | -9,422 | -9,159 | 209 | -9,349 | -9,120 | -9,014 | 239 | -8,041 | -7,100 | -6,462 | 163 | -7,996 | -7,869 | -8,242 | 233 | -6,862 | -6,131 | -5,778 | 329 | -5,616 | -5,558 | -5,233 | 92 | -4,899 | -4,766 | 0 | 505 | 0 | 0 | 0 | 668 | 617 | 639 | 526 | 471 | 0 | 0 | 525 | 0 |
Overige niet-vlottende activa
| 160 | 2,762 | 11,036 | 11,120 | 2,127 | 1,626 | 9,592 | 9,382 | 2,205 | 1 | 1,656 | 1,633 | 8,352 | 1,227 | 8,345 | 8,548 | 8,531 | 1,112 | 8,699 | 8,430 | 8,291 | 908 | 8,330 | 9,423 | 9,157 | 775 | 9,348 | 9,120 | 9,014 | 643 | 8,040 | 7,100 | 6,462 | 512 | 7,995 | 7,868 | 8,241 | 482 | 6,861 | 6,131 | 5,777 | 310 | 5,616 | 5,558 | 10,466 | 538 | 4,899 | 4,768 | 4,682 | 437 | 4,691 | 4,868 | 4,818 | 378 | 503 | 520 | 405 | 1,036 | 4,662 | 4,695 | 466 | 5,104 |
Totaal niet-vlottende activa
| 71,668 | 72,280 | 72,100 | 73,768 | 73,752 | 74,103 | 74,638 | 76,434 | 77,188 | 77,832 | 77,552 | 73,350 | 73,375 | 73,354 | 73,423 | 74,927 | 75,441 | 75,387 | 77,427 | 78,456 | 79,459 | 81,134 | 82,291 | 83,762 | 82,312 | 78,713 | 80,542 | 79,581 | 79,519 | 76,745 | 77,391 | 75,717 | 71,036 | 67,445 | 67,725 | 67,169 | 67,145 | 65,956 | 65,234 | 64,035 | 61,188 | 59,474 | 59,760 | 58,597 | 53,601 | 52,775 | 52,071 | 51,666 | 51,388 | 51,130 | 50,736 | 49,726 | 49,947 | 48,938 | 50,767 | 50,400 | 50,926 | 50,222 | 50,148 | 50,149 | 48,822 | 46,386 |
Totaal activa
| 111,528 | 103,505 | 103,943 | 105,128 | 106,957 | 104,897 | 103,052 | 104,039 | 104,552 | 104,933 | 106,268 | 104,814 | 100,049 | 100,237 | 101,906 | 103,032 | 104,091 | 100,602 | 103,172 | 103,040 | 103,423 | 103,606 | 107,500 | 108,278 | 105,443 | 100,556 | 102,217 | 101,059 | 101,193 | 94,738 | 100,520 | 96,658 | 88,582 | 83,476 | 86,441 | 86,242 | 85,413 | 81,792 | 84,081 | 80,353 | 77,608 | 74,374 | 76,987 | 74,998 | 67,740 | 66,515 | 65,853 | 65,843 | 67,368 | 66,783 | 65,230 | 64,352 | 63,573 | 61,582 | 63,570 | 62,719 | 62,078 | 61,981 | 62,336 | 60,438 | 58,432 | 59,218 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,049 | 5,976 | 6,660 | 6,301 | 5,960 | 6,187 | 6,874 | 6,405 | 6,087 | 5,763 | 6,351 | 6,009 | 5,728 | 5,870 | 6,544 | 6,560 | 6,418 | 5,873 | 6,356 | 6,223 | 6,253 | 6,239 | 6,706 | 6,590 | 6,282 | 5,967 | 6,314 | 6,447 | 5,879 | 5,592 | 6,198 | 6,074 | 5,603 | 5,460 | 6,014 | 5,930 | 5,225 | 5,248 | 5,844 | 5,850 | 5,447 | 5,427 | 5,758 | 5,327 | 4,350 | 4,307 | 4,702 | 4,874 | 4,507 | 4,313 | 4,992 | 4,519 | 4,132 | 3,988 | 4,268 | 4,119 | 3,978 | 3,707 | 4,000 | 3,779 | 3,693 | 3,921 |
Kortlopende schulden
| 13,099 | 17,167 | 15,088 | 17,094 | 11,086 | 25,628 | 9,089 | 10,095 | 7,958 | 9,441 | 13,946 | 13,944 | 7,944 | 10,567 | 6,939 | 9,938 | 9,937 | 8,671 | 7,431 | 15,439 | 14,440 | 11,966 | 14,672 | 21,679 | 26,708 | 21,534 | 23,703 | 25,921 | 24,696 | 17,440 | 21,668 | 22,663 | 14,635 | 15,430 | 16,601 | 19,580 | 17,571 | 13,838 | 16,500 | 18,108 | 17,000 | 11,273 | 13,000 | 16,000 | 11,000 | 8,252 | 7,500 | 9,000 | 9,000 | 5,105 | 8,000 | 11,000 | 10,000 | 4,540 | 5,500 | 9,500 | 12,000 | 7,000 | 10,500 | 13,707 | 8,000 | 12,000 |
Belastingschulden
| 193 | 926 | 297 | 226 | 169 | 262 | 108 | 228 | 225 | 1,002 | 265 | 247 | 194 | 2,005 | 1,048 | 411 | 210 | 1,240 | 192 | 199 | 133 | 1,551 | 680 | 190 | 89 | 1,470 | 386 | 152 | 68 | 1,418 | 729 | 130 | 96 | 1,669 | 897 | 112 | 37 | 2,118 | 1,303 | 140 | 35 | 2,586 | 1,704 | 168 | 32 | 1,504 | 325 | 123 | 81 | 3,062 | 1,435 | 163 | 98 | 3,268 | 2,133 | 624 | 132 | 4,025 | 2,393 | 350 | 3,193 | 2,069 |
Uitgestelde opbrengsten
| 193 | 8 | 920 | 1,463 | 890 | 1,226 | 722 | 1,329 | 940 | 2,018 | 857 | 1,389 | 850 | 3,135 | 1,615 | 1,655 | 908 | 3,741 | 2,451 | 1,319 | 771 | 2,630 | 1,239 | 1,286 | 720 | 2,513 | 912 | 1,200 | 669 | 2,425 | 1,242 | 1,081 | 673 | 2,639 | 1,386 | 1,082 | 538 | 3,056 | 1,771 | 1,041 | 522 | 3,500 | 2,167 | 1,059 | 472 | 2,213 | 754 | 823 | 506 | 3,839 | 1,833 | 929 | 485 | 4,002 | 2,505 | 1,371 | 498 | 4,854 | 2,746 | 1,026 | 3,927 | 2,414 |
Overige kortlopende verplichtingen
| 10,507 | 7,153 | 10,644 | 11,014 | 20,940 | 4,895 | 14,739 | 13,258 | 13,481 | 4,535 | 8,240 | 7,763 | 9,079 | 3,751 | 11,097 | 10,661 | 12,222 | 4,300 | 9,604 | 5,126 | 6,368 | 4,430 | 6,466 | 6,777 | 9,464 | 4,820 | 6,476 | 5,265 | 6,731 | 3,558 | 6,956 | 6,663 | 7,273 | 3,822 | 5,669 | 5,403 | 6,360 | 3,548 | 6,356 | 5,735 | 5,424 | 3,168 | 5,548 | 5,215 | 4,876 | 2,658 | 4,229 | 4,136 | 5,290 | 2,640 | 4,519 | 4,395 | 5,061 | 3,487 | 4,368 | 3,632 | 3,478 | 3,054 | 3,352 | 3,144 | 3,003 | 2,593 |
Totaal kortlopende verplichtingen
| 29,848 | 30,304 | 33,312 | 35,872 | 38,876 | 37,936 | 31,424 | 31,087 | 28,466 | 21,757 | 29,394 | 29,105 | 23,601 | 23,323 | 26,195 | 28,814 | 29,485 | 22,585 | 25,842 | 28,107 | 27,832 | 25,265 | 29,083 | 36,332 | 43,174 | 34,834 | 37,405 | 38,833 | 37,975 | 29,015 | 36,064 | 36,481 | 28,184 | 27,351 | 29,670 | 31,995 | 29,694 | 25,690 | 30,471 | 30,734 | 28,393 | 23,368 | 26,473 | 27,601 | 20,698 | 17,430 | 17,185 | 18,833 | 19,303 | 15,897 | 19,344 | 20,843 | 19,678 | 16,017 | 16,641 | 18,622 | 19,954 | 18,615 | 20,598 | 21,656 | 18,623 | 20,928 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 24,285 | 15,118 | 15,970 | 17,071 | 16,232 | 14,072 | 19,601 | 21,502 | 22,541 | 27,472 | 22,289 | 23,109 | 23,975 | 21,461 | 22,158 | 22,920 | 23,690 | 26,662 | 27,239 | 24,917 | 25,193 | 25,477 | 26,759 | 21,809 | 11,771 | 11,703 | 12,275 | 12,270 | 12,595 | 12,538 | 12,757 | 12,502 | 12,761 | 5,060 | 5,493 | 5,422 | 6,297 | 4,243 | 4,717 | 4,334 | 4,468 | 3,770 | 3,737 | 3,280 | 3,625 | 3,521 | 3,708 | 3,387 | 3,332 | 3,753 | 943 | 579 | 1,089 | 1,099 | 1,609 | 1,619 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 1,464 | 0 | 0 | 0 | 693 | 0 | 0 | 0 | 650 | 0 | 0 | 0 | 573 | 0 | 0 | 0 | 534 | 0 | 0 | 0 | 536 | 0 | 0 | 0 | 528 | 0 | 0 | 0 | 562 | 0 | 0 | 0 | 559 | 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 | 1,277 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 356 | 0 | 0 | 0 | 490 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 167 | 0 | 0 | 0 | 843 | 0 | 0 | 0 | 774 | 0 | 0 | 0 | 412 | 0 | 0 | 0 | 1,007 | 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
| 3,442 | 1,978 | 2,558 | 2,029 | 1,915 | 424 | 854 | 866 | 1,103 | 147 | 1,351 | 828 | 827 | 173 | 1,260 | 1,106 | 1,170 | 187 | 1,251 | 672 | 663 | 133 | 1,108 | 812 | 764 | 141 | 1,563 | 1,529 | 1,522 | 147 | 1,479 | 1,231 | 1,011 | 211 | 1,623 | 1,603 | 1,721 | 204 | 865 | 647 | 522 | 1,256 | 673 | 707 | 248 | 242 | 240 | 226 | 226 | 149 | 149 | 143 | 148 | 148 | 148 | 150 | 284 | 244 | 256 | 95 | 95 | 95 |
Totaal niet-vlottende verplichtingen
| 27,727 | 18,373 | 18,528 | 19,100 | 18,147 | 16,006 | 20,455 | 22,368 | 23,644 | 28,668 | 23,640 | 23,937 | 24,802 | 22,774 | 23,418 | 24,026 | 24,860 | 27,473 | 28,490 | 25,589 | 25,856 | 26,311 | 27,867 | 22,621 | 12,535 | 13,223 | 13,838 | 13,799 | 14,117 | 13,987 | 14,236 | 13,733 | 13,772 | 6,245 | 7,116 | 7,025 | 8,018 | 6,013 | 5,582 | 4,981 | 4,990 | 5,026 | 4,410 | 3,987 | 3,873 | 3,763 | 3,948 | 3,613 | 3,558 | 3,902 | 1,092 | 722 | 1,237 | 1,247 | 1,757 | 1,769 | 284 | 244 | 256 | 95 | 95 | 95 |
Totaal passiva
| 57,575 | 48,677 | 51,840 | 54,972 | 57,023 | 53,942 | 51,879 | 53,455 | 52,110 | 50,425 | 53,034 | 53,042 | 48,403 | 46,097 | 49,613 | 52,840 | 54,345 | 50,058 | 54,332 | 53,696 | 53,688 | 51,576 | 56,950 | 58,953 | 55,709 | 48,057 | 51,243 | 52,632 | 52,092 | 43,002 | 50,300 | 50,214 | 41,956 | 33,596 | 36,786 | 39,020 | 37,712 | 31,703 | 36,053 | 35,715 | 33,383 | 28,394 | 30,883 | 31,588 | 24,571 | 21,193 | 21,133 | 22,446 | 22,861 | 19,799 | 20,436 | 21,565 | 20,915 | 17,264 | 18,398 | 20,391 | 20,238 | 18,859 | 20,854 | 21,751 | 18,718 | 21,023 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 48,782 | 0 | 0 | 0 | 51,694 | 53,797 | 52,478 | 50,881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 226 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 145 | 214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 |
Ingehouden winsten
| 43,524 | 44,194 | 42,145 | 40,371 | 40,656 | 41,943 | 42,277 | 42,090 | 43,741 | 45,888 | 44,611 | 43,064 | 43,171 | 45,267 | 44,146 | 42,074 | 41,801 | 43,130 | 40,913 | 41,083 | 41,332 | 43,529 | 42,026 | 39,522 | 39,613 | 42,326 | 40,591 | 38,273 | 39,013 | 41,835 | 40,460 | 37,199 | 37,831 | 40,929 | 40,050 | 37,794 | 37,849 | 40,217 | 39,076 | 36,008 | 35,835 | 37,685 | 37,194 | 34,610 | 34,587 | 36,776 | 35,774 | 33,767 | 34,582 | 37,072 | 35,119 | 33,034 | 32,847 | 34,513 | 35,420 | 32,592 | 31,906 | 33,051 | 31,495 | 28,617 | 29,597 | 28,036 |
Overige gereserveerde algehele resultaten
| 2,225 | 2,426 | 1,756 | 1,587 | 1,152 | 936 | 865 | 521 | 748 | 711 | 756 | 891 | 731 | 7,697 | 620 | 692 | 638 | 142 | 687 | 309 | 302 | 400 | 440 | 1,204 | 1,038 | 1,090 | 1,136 | 996 | 966 | 795 | 683 | 187 | -226 | -8 | 698 | 545 | 1,038 | 1,087 | 370 | 64 | -145 | -214 | 445 | 352 | 161 | 135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,704 | 2,704 | 2,702 | 2,698 | -46,156 | 2,576 | 2,531 | 2,473 | -49,241 | -51,388 | -50,111 | -48,564 | 2,244 | -4,324 | 2,027 | 1,926 | 1,807 | 1,772 | 1,740 | 2,452 | 2,601 | 2,601 | 2,584 | 3,099 | 3,583 | 3,583 | 3,747 | 3,658 | 3,622 | 3,606 | 3,577 | 3,558 | 3,295 | 3,451 | 3,407 | 3,383 | 3,314 | 3,285 | 3,082 | 3,066 | 2,890 | 2,795 | 2,965 | 2,948 | 2,921 | 2,911 | 3,446 | 4,130 | 4,425 | 4,412 | 4,175 | 4,253 | 4,311 | 4,305 | 4,252 | 4,236 | 4,434 | 4,571 | 4,487 | 4,570 | 4,617 | 4,659 |
Totaal eigen vermogen van aandeelhouders
| 53,953 | 54,824 | 52,103 | 50,156 | 49,934 | 50,955 | 51,173 | 50,584 | 52,442 | 54,508 | 53,234 | 51,772 | 51,646 | 54,140 | 52,293 | 50,192 | 49,746 | 50,544 | 48,840 | 49,344 | 49,735 | 52,030 | 50,550 | 49,325 | 49,734 | 52,499 | 50,974 | 48,427 | 49,101 | 51,736 | 50,220 | 46,444 | 46,626 | 49,880 | 49,655 | 47,222 | 47,701 | 50,089 | 48,028 | 44,638 | 44,225 | 45,980 | 46,104 | 43,410 | 43,169 | 45,322 | 44,720 | 43,397 | 44,507 | 46,984 | 44,794 | 42,787 | 42,658 | 44,318 | 45,172 | 42,328 | 41,840 | 43,122 | 41,482 | 38,687 | 39,714 | 38,195 |
Totaal eigen vermogen
| 53,953 | 54,824 | 52,103 | 50,156 | 49,934 | 50,955 | 51,173 | 50,584 | 52,442 | 54,508 | 53,234 | 51,772 | 51,646 | 54,140 | 52,293 | 50,192 | 49,746 | 50,544 | 48,840 | 49,344 | 49,735 | 52,030 | 50,550 | 49,325 | 49,734 | 52,499 | 50,974 | 48,427 | 49,101 | 51,736 | 50,220 | 46,444 | 46,626 | 49,880 | 49,655 | 47,222 | 47,701 | 50,089 | 48,028 | 44,638 | 44,225 | 45,980 | 46,104 | 43,410 | 43,169 | 45,322 | 44,720 | 43,397 | 44,507 | 46,984 | 44,794 | 42,787 | 42,658 | 44,318 | 45,172 | 42,328 | 41,840 | 43,122 | 41,482 | 38,687 | 39,714 | 38,195 |
Totaal passiva en aandeelhoudersvermogen
| 111,528 | 103,501 | 103,943 | 105,128 | 106,957 | 104,897 | 103,052 | 104,039 | 104,552 | 104,933 | 106,268 | 104,814 | 100,049 | 100,237 | 101,906 | 103,032 | 104,091 | 100,602 | 103,172 | 103,040 | 103,423 | 103,606 | 107,500 | 108,278 | 105,443 | 100,556 | 102,217 | 101,059 | 101,193 | 94,738 | 100,520 | 96,658 | 88,582 | 83,476 | 86,441 | 86,242 | 85,413 | 81,792 | 84,081 | 80,353 | 77,608 | 74,374 | 76,987 | 74,998 | 67,740 | 66,515 | 65,853 | 65,843 | 67,368 | 66,783 | 65,230 | 64,352 | 63,573 | 61,582 | 63,570 | 62,719 | 62,078 | 61,981 | 62,336 | 60,438 | 58,432 | 59,218 |