Fuji P.S Corporation
TSE:1848.T
405 (JPY) • At close November 8, 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
| 2,166 | 2,202 | 1,641 | 1,883 | 3,075 | 2,321 | 2,002 | 1,900 | 3,517 | 3,255 | 1,900 | 2,301 | 3,429 | 1,477 | 2,202 | 2,117 | 1,277 | 1,576 | 1,652 | 1,416 | 2,108 | 1,950 | 1,698 | 1,572 | 1,869 | 1,226 | 1,560 | 1,573 | 1,568 | 1,875 | 1,963 | 1,819 | 1,674 | 1,719 | 2,033 | 2,039 | 1,363 | 1,634 | 1,588 | 1,730 | 1,935 | 1,938 | 1,590 | 1,282 | 1,428 | 2,051 | 1,885 | 954 | 1,374 | 1,925 | 1,304 | 1,477 | 1,612 | 1,804 | 2,013 | 1,177 | 1,605 | 3,087 | 1,848 | 2,132 | 2,922 | 1,786 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | -570 | -741 | -551 | -514 | -502 | -671 | -653 | -474 | -418 | -402 | -391 | -357 | -347 | -336 | -326 | -388 | -378 | -368 | -357 | -398 | -388 | -378 | 0 | -158 | -133 | -135 | -138 | -138 | -141 | -146 | -149 | -150 | -162 | -159 | -161 | -143 | -146 | -149 | -140 | -128 | -130 | -134 | -128 | -133 | -134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,166 | 2,202 | 1,641 | 1,883 | 3,075 | 2,321 | 2,002 | 1,900 | 3,517 | 3,255 | 1,900 | 2,301 | 3,429 | 1,477 | 2,202 | 2,117 | 1,277 | 1,576 | 1,652 | 1,416 | 2,108 | 1,950 | 1,698 | 1,572 | 1,869 | 1,226 | 1,560 | 1,573 | 1,568 | 1,875 | 1,963 | 1,819 | 1,674 | 1,719 | 2,033 | 2,039 | 1,363 | 1,634 | 1,588 | 1,730 | 1,935 | 1,938 | 1,590 | 1,282 | 1,428 | 2,051 | 1,885 | 954 | 1,374 | 1,925 | 1,304 | 1,477 | 1,612 | 1,804 | 2,013 | 1,177 | 1,605 | 3,087 | 1,848 | 2,132 | 2,922 | 1,786 |
Nettovorderingen
| 20,017 | 20,279 | 16,330 | 16,608 | 15,384 | 16,327 | 15,713 | 14,344 | 11,954 | 15,270 | 14,722 | 12,302 | 12,381 | 14,753 | 14,272 | 13,618 | 10,850 | 14,073 | 13,926 | 11,863 | 11,410 | 11,901 | 11,971 | 12,287 | 12,362 | 12,602 | 12,230 | 11,408 | 9,759 | 10,056 | 10,919 | 9,609 | 9,140 | 10,216 | 9,553 | 8,501 | 9,060 | 10,508 | 8,807 | 8,690 | 7,439 | 8,018 | 7,600 | 7,155 | 5,542 | 6,718 | 6,763 | 7,494 | 6,018 | 6,774 | 6,156 | 6,239 | 5,090 | 5,806 | 4,778 | 5,286 | 4,563 | 0 | 5,621 | 4,332 | 6,847 | 4,989 |
Voorraad
| 850 | 789 | 917 | 887 | 767 | 532 | 678 | 583 | 593 | 519 | 595 | 542 | 676 | 1,113 | 1,863 | 1,118 | 956 | 977 | 1,246 | 875 | 1,176 | 841 | 2,677 | 1,957 | 1,314 | 1,043 | 1,105 | 1,921 | 2,685 | 1,619 | 1,506 | 1,326 | 1,177 | 734 | 645 | 740 | 937 | 850 | 856 | 849 | 839 | 625 | 662 | 673 | 803 | 697 | 639 | 659 | 533 | 412 | 481 | 491 | 483 | 171 | 544 | 819 | 1,099 | 1,245 | 3,223 | 4,293 | 5,427 | 6,240 |
Overige vlottende activa
| 710 | 62 | 82 | 60 | 58 | 195 | 1,088 | 805 | 344 | 54 | 53 | 26 | 37 | 9 | 1,161 | 834 | 521 | 31 | 378 | 383 | 207 | 10 | 328 | 436 | 260 | 222 | 401 | 377 | 313 | 21 | 182 | 245 | 239 | 47 | 129 | 184 | 324 | 58 | 565 | 507 | 348 | 186 | 375 | 276 | 414 | 23 | 137 | 218 | 219 | 78 | 508 | 409 | 445 | -45 | 468 | 664 | 644 | 6,440 | 734 | 768 | 1,099 | 1,184 |
Totaal vlottende activa
| 23,743 | 23,332 | 18,970 | 19,438 | 19,284 | 19,375 | 19,481 | 17,632 | 16,408 | 19,098 | 17,270 | 15,171 | 16,523 | 17,352 | 19,498 | 17,687 | 13,604 | 16,657 | 17,202 | 14,537 | 14,901 | 14,702 | 16,674 | 16,252 | 15,805 | 15,093 | 15,296 | 15,279 | 14,325 | 13,571 | 14,570 | 12,999 | 12,230 | 12,716 | 12,360 | 11,464 | 11,684 | 13,050 | 11,816 | 11,776 | 10,561 | 10,767 | 10,227 | 9,386 | 8,187 | 9,489 | 9,424 | 9,325 | 8,144 | 9,189 | 8,449 | 8,616 | 7,630 | 7,736 | 7,803 | 7,946 | 7,911 | 10,772 | 11,426 | 11,525 | 16,295 | 14,199 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 8,558 | 8,575 | 8,352 | 7,993 | 7,743 | 7,761 | 7,649 | 7,233 | 7,070 | 7,072 | 7,148 | 6,784 | 6,663 | 6,694 | 6,605 | 6,593 | 6,607 | 6,593 | 6,354 | 6,363 | 6,255 | 6,271 | 5,904 | 5,866 | 5,806 | 5,844 | 5,825 | 5,812 | 5,782 | 5,815 | 5,924 | 5,959 | 5,990 | 6,068 | 6,070 | 5,996 | 5,991 | 6,017 | 5,997 | 5,971 | 5,882 | 5,851 | 5,705 | 5,755 | 5,780 | 5,833 | 5,841 | 5,915 | 5,954 | 6,009 | 5,676 | 5,741 | 5,847 | 5,925 | 6,020 | 6,112 | 6,182 | 6,244 | 6,371 | 6,681 | 6,971 | 7,147 |
Goodwill
| 360 | 372 | 384 | 396 | 408 | 420 | 432 | 444 | 456 | 468 | 485 | 0 | 0 | 18 | 23 | 27 | 32 | 36 | 41 | 46 | 50 | 55 | 60 | 64 | 69 | 73 | 78 | 83 | 87 | 92 | 97 | 101 | 106 | 110 | 115 | 120 | 124 | 129 | 134 | 138 | 143 | 147 | 152 | 157 | 161 | 166 | 170 | 175 | 180 | 184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 133 | 137 | 113 | 116 | 94 | 98 | 75 | 71 | 75 | 79 | 62 | 0 | 0 | 70 | 22 | 16 | 10 | 12 | 20 | 28 | 37 | 45 | 54 | 63 | 71 | 81 | 85 | 83 | 91 | 100 | 109 | 111 | 119 | 124 | 132 | 131 | 139 | 143 | 20 | 21 | 21 | 7 | 8 | 8 | 5 | 7 | 8 | 9 | 11 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 493 | 509 | 497 | 512 | 502 | 518 | 507 | 515 | 531 | 547 | 547 | 72 | 80 | 88 | 45 | 43 | 42 | 48 | 61 | 74 | 87 | 100 | 114 | 127 | 140 | 154 | 163 | 166 | 178 | 192 | 206 | 212 | 225 | 234 | 247 | 251 | 263 | 272 | 154 | 159 | 164 | 154 | 160 | 165 | 166 | 173 | 178 | 184 | 191 | 196 | 14 | 15 | 17 | 19 | 40 | 42 | 44 | 78 | 69 | 78 | 103 | 117 |
Langetermijnbeleggingen
| 1,102 | 164 | 161 | 732 | 902 | 710 | 674 | 669 | 838 | 815 | 634 | 572 | 552 | 555 | 522 | 528 | 518 | 493 | 554 | 540 | 529 | 523 | 565 | 560 | 548 | 155 | 317 | 286 | 285 | 285 | 289 | 286 | 293 | 308 | 309 | 313 | 309 | 309 | 287 | 269 | 271 | 259 | 247 | 248 | 251 | 244 | 246 | 251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 208 | 190 | 206 | 265 | 262 | 237 | 241 | 154 | 234 | 252 | 147 | 207 | 262 | 210 | 254 | 159 | 166 | 145 | 83 | 109 | 189 | 173 | 41 | 103 | 90 | 32 | -317 | -286 | -285 | -285 | -289 | -286 | -293 | -308 | -309 | -313 | -309 | -309 | -287 | -269 | -271 | -259 | -247 | -248 | -251 | -244 | -246 | -251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1 | 914 | 759 | 171 | -2 | 187 | 188 | 188 | -1 | -1 | 166 | 176 | 162 | 143 | 145 | 142 | 142 | 144 | 136 | 137 | 140 | 139 | 143 | 144 | 142 | 139 | 320 | 288 | 288 | 286 | 290 | 288 | 295 | 311 | 312 | 314 | 311 | 310 | 289 | 271 | 274 | 262 | 249 | 250 | 253 | 246 | 249 | 254 | 257 | 246 | 238 | 257 | 256 | 241 | 245 | 246 | 247 | 221 | 313 | 343 | 610 | 754 |
Totaal niet-vlottende activa
| 10,362 | 10,352 | 9,975 | 9,673 | 9,407 | 9,413 | 9,259 | 8,759 | 8,672 | 8,685 | 8,642 | 7,811 | 7,719 | 7,690 | 7,571 | 7,465 | 7,475 | 7,423 | 7,188 | 7,223 | 7,200 | 7,206 | 6,767 | 6,800 | 6,726 | 6,324 | 6,308 | 6,266 | 6,248 | 6,293 | 6,420 | 6,459 | 6,510 | 6,613 | 6,629 | 6,561 | 6,565 | 6,599 | 6,440 | 6,401 | 6,320 | 6,267 | 6,114 | 6,170 | 6,199 | 6,252 | 6,268 | 6,353 | 6,402 | 6,451 | 5,928 | 6,013 | 6,120 | 6,185 | 6,305 | 6,400 | 6,473 | 6,543 | 6,753 | 7,102 | 7,684 | 8,018 |
Totaal activa
| 34,105 | 33,684 | 28,945 | 29,115 | 28,695 | 28,791 | 28,742 | 26,395 | 25,082 | 27,786 | 25,916 | 22,985 | 24,245 | 25,046 | 27,072 | 25,156 | 21,082 | 24,083 | 24,393 | 21,764 | 22,101 | 21,911 | 23,442 | 23,052 | 22,531 | 21,417 | 21,605 | 21,545 | 20,573 | 19,865 | 20,990 | 19,459 | 18,740 | 19,329 | 18,989 | 18,025 | 18,249 | 19,649 | 18,256 | 18,177 | 16,881 | 17,034 | 16,341 | 15,556 | 14,386 | 15,741 | 15,692 | 15,678 | 14,546 | 15,640 | 14,377 | 14,629 | 13,750 | 13,921 | 14,108 | 14,346 | 14,384 | 17,315 | 18,179 | 18,627 | 23,979 | 22,217 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 7,096 | 7,635 | 6,131 | 2,679 | 2,736 | 3,532 | 3,364 | 3,169 | 3,533 | 4,431 | 3,524 | 2,925 | 3,223 | 3,322 | 3,430 | 3,690 | 4,284 | 4,337 | 4,372 | 4,315 | 4,167 | 4,363 | 3,702 | 3,910 | 4,301 | 4,841 | 4,562 | 4,204 | 4,780 | 4,697 | 5,699 | 5,283 | 5,671 | 6,302 | 6,218 | 5,948 | 6,412 | 6,867 | 6,259 | 6,405 | 6,428 | 6,419 | 6,377 | 5,966 | 4,982 | 5,446 | 5,368 | 5,348 | 5,238 | 5,394 | 5,093 | 4,641 | 4,683 | 2,561 | 5,067 | 4,394 | 4,490 | 0 | 5,135 | 5,521 | 8,348 | 7,987 |
Kortlopende schulden
| 6,551 | 7,060 | 4,259 | 5,663 | 6,566 | 5,143 | 5,844 | 3,447 | 650 | 3,053 | 2,953 | 600 | 865 | 3,269 | 4,132 | 2,932 | 534 | 3,334 | 3,134 | 534 | 534 | 534 | 3,615 | 3,415 | 3,544 | 2,644 | 3,426 | 3,126 | 3,026 | 2,626 | 4,826 | 4,026 | 2,626 | 2,826 | 2,626 | 2,126 | 1,126 | 2,626 | 1,826 | 1,926 | 726 | 1,126 | 726 | 526 | 126 | 926 | 1,326 | 1,226 | 326 | 1,026 | 1,200 | 1,600 | 200 | 3,001 | 400 | 900 | 600 | 2,790 | 3,433 | 3,616 | 4,365 | 3,465 |
Belastingschulden
| 24 | 211 | 73 | 59 | 58 | 49 | 2 | 61 | 80 | 169 | 46 | 219 | 197 | 495 | 438 | 303 | 95 | 98 | 0 | 66 | 55 | 295 | 40 | 54 | 30 | 108 | 74 | 143 | 37 | 94 | 4 | 36 | 17 | 45 | 4 | 37 | 17 | 90 | 46 | 36 | 18 | 82 | 51 | 26 | 13 | 46 | 44 | 30 | 13 | 42 | 30 | 26 | 13 | 48 | 35 | 28 | 12 | 51 | 32 | 24 | 39 | 29 |
Uitgestelde opbrengsten
| 1,327 | 247 | 387 | 1,128 | 820 | 940 | 548 | 928 | 1,491 | 1,050 | 416 | 932 | 1,124 | 2,037 | 1,202 | 1,354 | 970 | 731 | 729 | 1,276 | 1,734 | 1,180 | 826 | 599 | 1,130 | 784 | 611 | 877 | 581 | 834 | 738 | 805 | 946 | 539 | 598 | 649 | 1,110 | 473 | 551 | 890 | 953 | 803 | 723 | 1,059 | 1,167 | 1,166 | 600 | 806 | 744 | 836 | 566 | 782 | 910 | 716 | 581 | 1,632 | 2,082 | 0 | 2,915 | 3,164 | 4,214 | 3,483 |
Overige kortlopende verplichtingen
| 6,081 | 5,329 | 4,887 | 6,518 | 6,468 | 6,861 | 6,452 | 6,246 | 6,438 | 6,257 | 5,780 | 5,797 | 6,107 | 4,529 | 6,523 | 5,755 | 5,604 | 5,934 | 6,318 | 5,992 | 5,892 | 5,901 | 5,317 | 5,438 | 5,083 | 4,649 | 4,475 | 4,812 | 4,107 | 3,513 | 1,828 | 1,687 | 1,852 | 1,683 | 1,633 | 1,691 | 2,005 | 1,940 | 2,001 | 1,732 | 1,687 | 1,381 | 1,261 | 1,078 | 1,125 | 960 | 891 | 985 | 1,090 | 912 | 824 | 865 | 922 | 585 | 964 | 753 | 957 | 8,457 | 982 | 944 | 2,226 | 1,629 |
Totaal kortlopende verplichtingen
| 21,055 | 20,271 | 15,664 | 15,988 | 16,590 | 16,476 | 16,208 | 13,790 | 12,112 | 14,791 | 12,673 | 10,254 | 11,319 | 13,157 | 15,287 | 13,731 | 11,392 | 14,336 | 14,553 | 12,117 | 12,327 | 11,978 | 13,460 | 13,362 | 14,058 | 12,918 | 13,074 | 13,019 | 12,494 | 11,670 | 13,091 | 11,801 | 11,095 | 11,350 | 11,075 | 10,414 | 10,653 | 11,906 | 10,637 | 10,953 | 9,794 | 9,729 | 9,087 | 8,629 | 7,400 | 8,498 | 8,185 | 8,365 | 7,398 | 8,168 | 7,683 | 7,888 | 6,715 | 6,863 | 7,012 | 7,679 | 8,129 | 11,247 | 12,465 | 13,245 | 19,153 | 16,564 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,949 | 1,966 | 2,329 | 2,345 | 1,259 | 1,303 | 1,558 | 1,573 | 1,883 | 1,898 | 2,221 | 1,900 | 2,200 | 1,420 | 1,600 | 1,600 | 265 | 265 | 532 | 532 | 799 | 799 | 1,066 | 1,066 | 0 | 0 | 81 | 81 | 144 | 144 | 207 | 207 | 270 | 270 | 333 | 333 | 396 | 396 | 459 | 459 | 522 | 522 | 585 | 585 | 648 | 648 | 711 | 711 | 774 | 774 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 907 | 934 | 939 | 957 | 1,001 | 1,005 | 1,017 | 1,037 | 914 | 915 | 906 | 944 | 1,051 | 1,058 | 1,048 | 922 | 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 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 18 | 17 | 17 | 17 | 16 | 17 | 20 | 26 | 73 | 73 | 75 | 77 | 47 | 48 | 50 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1,013 | 1,012 | 1,106 | 1,095 | 1,102 | 1,086 | 1,258 | 1,257 | 1,244 | 1,268 | 1,269 | 1,129 | 1,119 | 1,156 | 1,241 | 1,210 | 1,208 | 1,286 | 1,328 | 1,313 | 1,308 | 1,368 | 1,459 | 1,468 | 1,459 | 1,106 | 274 | 270 | 272 | 285 | 259 | 261 | 259 | 279 | 275 | 267 | 270 | 262 | 258 | 262 | 261 | 254 | 1,316 | 1,300 | 1,896 | 1,916 | 2,118 | 2,100 | 2,085 | 2,082 | 2,032 | 2,066 | 2,499 | 2,493 | 2,500 | 1,885 | 1,863 | 1,849 | 1,219 | 1,223 | 1,086 | 1,505 |
Totaal niet-vlottende verplichtingen
| 2,962 | 3,003 | 3,435 | 3,440 | 2,361 | 2,389 | 2,816 | 2,830 | 3,127 | 3,166 | 3,490 | 3,029 | 3,319 | 2,576 | 2,841 | 2,810 | 1,473 | 1,551 | 1,860 | 1,845 | 2,107 | 2,167 | 2,525 | 2,534 | 1,459 | 1,110 | 1,280 | 1,302 | 1,372 | 1,403 | 1,483 | 1,490 | 1,566 | 1,612 | 1,595 | 1,588 | 1,647 | 1,679 | 1,815 | 1,827 | 1,881 | 1,749 | 1,901 | 1,885 | 2,544 | 2,564 | 2,829 | 2,811 | 2,859 | 2,856 | 2,032 | 2,066 | 2,499 | 2,495 | 2,500 | 1,885 | 1,863 | 1,849 | 1,219 | 1,223 | 1,086 | 1,505 |
Totaal passiva
| 24,017 | 23,274 | 19,099 | 19,428 | 18,951 | 18,865 | 19,024 | 16,620 | 15,239 | 17,957 | 16,163 | 13,283 | 14,638 | 15,733 | 18,128 | 16,541 | 12,865 | 15,887 | 16,413 | 13,962 | 14,434 | 14,145 | 15,985 | 15,896 | 15,517 | 14,028 | 14,354 | 14,321 | 13,866 | 13,073 | 14,574 | 13,291 | 12,661 | 12,962 | 12,670 | 12,002 | 12,300 | 13,585 | 12,452 | 12,780 | 11,675 | 11,478 | 10,988 | 10,514 | 9,944 | 11,062 | 11,014 | 11,176 | 10,257 | 11,024 | 9,715 | 9,954 | 9,214 | 9,358 | 9,512 | 9,564 | 9,992 | 13,096 | 13,684 | 14,468 | 20,239 | 18,069 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 9,658 | 0 | 44 | 40 | 9,885 | 9,876 | 42 | 0 | 0 | 0 | 81 | 79 | 79 | 82 | 40 | 42 | 0 | 41 | 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
| 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 | 2,379 |
Ingehouden winsten
| 6,006 | 6,318 | 5,974 | 5,812 | 5,881 | 6,064 | 5,989 | 6,042 | 6,112 | 6,103 | 6,022 | 5,922 | 5,837 | 5,542 | 5,264 | 4,933 | 4,540 | 4,521 | 4,264 | 4,087 | 3,954 | 4,052 | 3,721 | 3,418 | 3,288 | 3,617 | 3,453 | 3,428 | 2,910 | 2,995 | 2,622 | 2,373 | 2,276 | 2,549 | 2,407 | 2,110 | 2,030 | 2,141 | 1,952 | 1,546 | 1,353 | 1,703 | 1,595 | 1,283 | 684 | 921 | 922 | 747 | 534 | 859 | 906 | 918 | 780 | 807 | 840 | 1,026 | 636 | 464 | 742 | 406 | -510 | -129 |
Overige gereserveerde algehele resultaten
| 290 | 296 | 76 | 83 | 86 | 89 | -44 | -40 | -42 | -47 | -42 | 7 | 5 | 3,763 | -81 | -79 | -79 | -82 | -40 | -42 | -44 | -41 | -18 | -17 | -28 | 18 | 43 | 41 | 42 | 42 | 39 | 39 | 48 | 61 | 156 | 157 | 163 | 167 | 95 | 94 | 97 | 96 | 2 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,413 | 1,414 | 1,415 | 1,413 | -8,260 | 1,394 | 1,350 | 1,354 | -8,491 | -8,482 | 1,352 | 1,394 | 1,386 | -2,371 | 1,301 | 1,303 | 1,298 | 1,296 | 1,337 | 1,336 | 1,378 | 1,335 | 1,375 | 1,376 | 1,375 | 1,375 | 1,376 | 1,376 | 1,376 | 1,376 | 1,376 | 1,377 | 1,376 | 1,378 | 1,377 | 1,377 | 1,377 | 1,377 | 1,378 | 1,378 | 1,377 | 1,378 | 1,377 | 1,378 | 1,378 | 1,378 | 1,377 | 1,376 | 1,376 | 1,378 | 1,377 | 1,378 | 1,377 | 1,377 | 1,377 | 1,377 | 1,377 | 1,376 | 1,374 | 1,374 | 1,871 | 1,898 |
Totaal eigen vermogen van aandeelhouders
| 10,088 | 10,407 | 9,844 | 9,687 | 9,744 | 9,926 | 9,718 | 9,775 | 9,843 | 9,829 | 9,753 | 9,702 | 9,607 | 9,313 | 8,944 | 8,615 | 8,217 | 8,196 | 7,980 | 7,802 | 7,667 | 7,766 | 7,457 | 7,156 | 7,014 | 7,389 | 7,251 | 7,224 | 6,707 | 6,792 | 6,416 | 6,168 | 6,079 | 6,367 | 6,319 | 6,023 | 5,949 | 6,064 | 5,804 | 5,397 | 5,206 | 5,556 | 5,353 | 5,042 | 4,442 | 4,679 | 4,678 | 4,502 | 4,289 | 4,616 | 4,662 | 4,675 | 4,536 | 4,563 | 4,596 | 4,782 | 4,392 | 4,219 | 4,495 | 4,159 | 3,740 | 4,148 |
Totaal eigen vermogen
| 10,088 | 10,407 | 9,844 | 9,687 | 9,744 | 9,926 | 9,718 | 9,775 | 9,843 | 9,829 | 9,753 | 9,702 | 9,607 | 9,313 | 8,944 | 8,615 | 8,217 | 8,196 | 7,980 | 7,802 | 7,667 | 7,766 | 7,457 | 7,156 | 7,014 | 7,389 | 7,251 | 7,224 | 6,707 | 6,792 | 6,416 | 6,168 | 6,079 | 6,367 | 6,319 | 6,023 | 5,949 | 6,064 | 5,804 | 5,397 | 5,206 | 5,556 | 5,353 | 5,042 | 4,442 | 4,679 | 4,678 | 4,502 | 4,289 | 4,616 | 4,662 | 4,675 | 4,536 | 4,563 | 4,596 | 4,782 | 4,392 | 4,219 | 4,495 | 4,159 | 3,740 | 4,148 |
Totaal passiva en aandeelhoudersvermogen
| 34,105 | 33,681 | 28,943 | 29,115 | 28,695 | 28,791 | 28,742 | 26,395 | 25,082 | 27,786 | 25,916 | 22,985 | 24,245 | 25,046 | 27,072 | 25,156 | 21,082 | 24,083 | 24,393 | 21,764 | 22,101 | 21,911 | 23,442 | 23,052 | 22,531 | 21,417 | 21,605 | 21,545 | 20,573 | 19,865 | 20,990 | 19,459 | 18,740 | 19,329 | 18,989 | 18,025 | 18,249 | 19,649 | 18,256 | 18,177 | 16,881 | 17,034 | 16,341 | 15,556 | 14,386 | 15,741 | 15,692 | 15,678 | 14,546 | 15,640 | 14,377 | 14,629 | 13,750 | 13,921 | 14,108 | 14,346 | 14,384 | 17,315 | 18,179 | 18,627 | 23,979 | 22,217 |