Fullcast Holdings Co., Ltd.
TSE:4848.T
1517 (JPY) • At close November 5, 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 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 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 18,197 | 18,015 | 14,468 | 15,761 | 15,451 | 19,388 | 20,626 | 17,281 | 16,361 | 15,536 | 17,410 | 14,246 | 13,405 | 12,847 | 13,309 | 11,737 | 11,294 | 11,373 | 11,811 | 8,739 | 8,380 | 8,037 | 8,467 | 7,269 | 9,132 | 8,283 | 9,371 | 8,157 | 7,220 | 6,412 | 6,963 | 5,791 | 6,037 | 5,510 | 6,406 | 5,600 | 5,535 | 5,277 | 6,284 | 5,423 | 5,048 | 4,403 | 4,763 | 4,370 | 4,362 | 4,667 | 2,873 | 3,181 | 2,597 | 2,870 | 3,328 | 3,601 | 4,398 | 4,963 | 5,017 | 4,748 | 4,297 | 4,327 | 4,914 | 7,462 | 7,775 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -576 | -1,009 | -929 | -1,021 | -540 | -783 | -815 | -939 | -501 | -798 | 0 | 0 | -396 | 0 | 0 | 0 | -308 | 0 | 0 | 0 | -288 | 0 | 0 | 0 | -264 | 0 | 0 | 0 | -230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 100 | 100 |
Liquide middelen en kortetermijnbeleggingen
| 18,197 | 18,015 | 14,468 | 15,761 | 15,451 | 19,388 | 20,626 | 17,281 | 16,361 | 15,536 | 17,410 | 14,246 | 13,405 | 12,847 | 13,309 | 11,737 | 11,294 | 11,373 | 11,811 | 8,739 | 8,380 | 8,037 | 8,467 | 7,269 | 9,132 | 8,283 | 9,371 | 8,157 | 7,220 | 6,412 | 6,963 | 5,791 | 6,037 | 5,510 | 6,406 | 5,600 | 5,535 | 5,277 | 6,284 | 5,423 | 5,048 | 4,403 | 4,763 | 4,370 | 4,362 | 4,667 | 2,873 | 3,181 | 2,597 | 2,870 | 3,328 | 3,601 | 4,398 | 4,963 | 5,017 | 4,748 | 4,297 | 4,327 | 4,914 | 7,562 | 7,875 |
Nettovorderingen
| 7,069 | 7,345 | 8,364 | 8,121 | 7,857 | 8,066 | 8,986 | 8,079 | 7,856 | 8,051 | 7,090 | 7,259 | 6,701 | 5,496 | 5,671 | 5,130 | 5,468 | 5,301 | 5,777 | 5,484 | 5,427 | 5,322 | 5,343 | 5,168 | 4,974 | 5,010 | 4,372 | 4,099 | 4,047 | 4,021 | 3,439 | 3,407 | 3,373 | 3,354 | 3,375 | 2,819 | 2,610 | 2,730 | 2,766 | 2,462 | 2,281 | 2,436 | 2,242 | 2,088 | 1,998 | 2,164 | 4,179 | 3,775 | 4,456 | 4,161 | 3,984 | 3,272 | 4,569 | 4,627 | 4,298 | 3,900 | 4,540 | 4,216 | 4,055 | 7,098 | 8,953 |
Voorraad
| 101 | 97 | 73 | 88 | 95 | 59 | 50 | 67 | 62 | 54 | 32 | 47 | 48 | 45 | 35 | 52 | 61 | 71 | 58 | 100 | 81 | 85 | 68 | 67 | 55 | 62 | 28 | 38 | 38 | 29 | 15 | 26 | 39 | 37 | 18 | 22 | 32 | 56 | 21 | 28 | 31 | 50 | 20 | 29 | 31 | 28 | 21 | 20 | 27 | 11 | 17 | 29 | 68 | 69 | 37 | 56 | 109 | 191 | 174 | 547 | 630 |
Overige vlottende activa
| 1,377 | 1,714 | 1,944 | 1,780 | 1,099 | 1,167 | 305 | 283 | 306 | 432 | 283 | 290 | 317 | 536 | 289 | 540 | 395 | 635 | 323 | 326 | 314 | 536 | 297 | 303 | 334 | 510 | 282 | 354 | 537 | 858 | 458 | 562 | 338 | 598 | 392 | 389 | 403 | 392 | 150 | 199 | 179 | 437 | 315 | 473 | 520 | 506 | 417 | 537 | 658 | 779 | 172 | 328 | 580 | 631 | 385 | 387 | 519 | 733 | 1,014 | 2,395 | 3,388 |
Totaal vlottende activa
| 26,744 | 27,171 | 24,849 | 25,750 | 24,502 | 28,680 | 29,967 | 25,710 | 24,585 | 24,073 | 24,815 | 21,842 | 20,471 | 18,924 | 19,304 | 17,459 | 17,218 | 17,380 | 17,969 | 14,649 | 14,202 | 13,980 | 14,175 | 12,807 | 14,495 | 13,865 | 14,053 | 12,648 | 11,842 | 11,320 | 10,875 | 9,786 | 9,787 | 9,499 | 10,191 | 8,830 | 8,580 | 8,455 | 9,221 | 8,112 | 7,539 | 7,326 | 7,340 | 6,960 | 6,911 | 7,365 | 7,490 | 7,513 | 7,738 | 7,821 | 7,501 | 7,230 | 9,615 | 10,290 | 9,737 | 9,091 | 9,465 | 9,467 | 10,157 | 17,602 | 20,846 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,012 | 2,011 | 2,042 | 1,852 | 2,001 | 618 | 617 | 620 | 598 | 603 | 632 | 618 | 628 | 615 | 634 | 689 | 716 | 725 | 653 | 1,324 | 1,293 | 1,309 | 1,247 | 1,220 | 851 | 850 | 832 | 844 | 850 | 858 | 846 | 872 | 348 | 375 | 377 | 406 | 343 | 328 | 245 | 249 | 237 | 220 | 231 | 254 | 274 | 284 | 300 | 311 | 331 | 331 | 329 | 311 | 359 | 236 | 237 | 264 | 312 | 252 | 264 | 1,436 | 1,790 |
Goodwill
| 5,471 | 5,591 | 5,829 | 4,540 | 4,738 | 1,258 | 1,305 | 1,351 | 1,397 | 582 | 607 | 659 | 712 | 724 | 774 | 825 | 875 | 919 | 943 | 991 | 1,043 | 1,094 | 1,146 | 1,197 | 622 | 658 | 459 | 489 | 574 | 617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 51 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 43 | 36 | 39 | 1,418 | 1,594 |
Immateriële activa
| 2,185 | 2,117 | 2,121 | 431 | 384 | 377 | 394 | 361 | 370 | 344 | 333 | 321 | 335 | 309 | 322 | 352 | 344 | 327 | 342 | 364 | 355 | 370 | 320 | 313 | 298 | 308 | 305 | 329 | 336 | 340 | 354 | 360 | 371 | 375 | 359 | 313 | 324 | 341 | 322 | 317 | 314 | 327 | 329 | 349 | 373 | 431 | 416 | 295 | 250 | 212 | 187 | 183 | 233 | 212 | 238 | 259 | 310 | 368 | 425 | 804 | 859 |
Goodwill en immateriële activa
| 7,656 | 7,708 | 7,950 | 4,971 | 5,122 | 1,635 | 1,699 | 1,712 | 1,767 | 926 | 940 | 980 | 1,047 | 1,033 | 1,096 | 1,177 | 1,219 | 1,246 | 1,285 | 1,355 | 1,398 | 1,464 | 1,466 | 1,510 | 920 | 966 | 764 | 818 | 910 | 957 | 354 | 360 | 371 | 375 | 359 | 313 | 324 | 341 | 322 | 317 | 314 | 327 | 329 | 349 | 373 | 477 | 467 | 349 | 250 | 212 | 187 | 183 | 233 | 212 | 238 | 274 | 353 | 404 | 464 | 2,222 | 2,453 |
Langetermijnbeleggingen
| 2,677 | 2,589 | 2,324 | 2,220 | 2,242 | 2,163 | 2,111 | 2,133 | 2,093 | 1,956 | 2,014 | 2,177 | 2,119 | 2,142 | 2,497 | 2,991 | 2,823 | 3,136 | 3,338 | 3,649 | 3,516 | 3,332 | 2,662 | 3,411 | 1,380 | 1,282 | 901 | 1,160 | 1,220 | 1,208 | 952 | 962 | 947 | 898 | 639 | 729 | 745 | 699 | 731 | 768 | 762 | 702 | 655 | 679 | 670 | 481 | 741 | 745 | 0 | 0 | 460 | 0 | 0 | 0 | 485 | 0 | 0 | 0 | 856 | 0 | 0 |
Belastingvorderingen
| 2,186 | 2,116 | 477 | -2,220 | -2,242 | -2,163 | 551 | -2,133 | -2,093 | -1,956 | 394 | -2,177 | -2,119 | -2,142 | 364 | -2,991 | -2,823 | -3,136 | 150 | -3,649 | -3,516 | -3,332 | 170 | -3,411 | -1,380 | -1,282 | 143 | -1,160 | -1,220 | -1,208 | 191 | -962 | -947 | -898 | 2 | -729 | -745 | -699 | 4 | -768 | -762 | -702 | 20 | -679 | -670 | -481 | -741 | -745 | 0 | 0 | 18 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 14 | 0 | 0 |
Overige niet-vlottende activa
| -541 | -374 | 1,335 | 3,814 | 3,937 | 3,410 | 658 | 3,292 | 3,153 | 3,130 | 688 | 3,191 | 3,050 | 3,128 | 58 | 2,991 | 2,822 | 3,135 | 69 | 3,649 | 3,517 | 3,331 | 130 | 3,411 | 1,379 | 1,283 | 121 | 1,159 | 1,220 | 1,208 | 52 | 962 | 947 | 899 | 55 | 729 | 746 | 699 | 28 | 768 | 762 | 702 | 30 | 679 | 670 | 481 | 741 | 746 | 715 | 708 | 252 | 761 | 953 | 1,172 | 719 | 1,108 | 1,117 | 1,209 | 1,317 | 3,191 | 3,421 |
Totaal niet-vlottende activa
| 13,990 | 14,050 | 14,128 | 10,637 | 11,060 | 5,663 | 5,636 | 5,624 | 5,518 | 4,659 | 4,668 | 4,789 | 4,725 | 4,776 | 4,649 | 4,857 | 4,757 | 5,106 | 5,495 | 6,328 | 6,208 | 6,104 | 5,675 | 6,141 | 3,150 | 3,099 | 2,761 | 2,821 | 2,980 | 3,023 | 2,395 | 2,194 | 1,666 | 1,649 | 1,432 | 1,448 | 1,413 | 1,368 | 1,330 | 1,334 | 1,313 | 1,249 | 1,265 | 1,282 | 1,317 | 1,242 | 1,508 | 1,406 | 1,296 | 1,251 | 1,246 | 1,255 | 1,545 | 1,620 | 1,742 | 1,646 | 1,782 | 1,865 | 2,915 | 6,849 | 7,664 |
Totaal activa
| 40,734 | 41,221 | 38,977 | 36,386 | 35,562 | 34,342 | 35,603 | 31,333 | 30,103 | 28,732 | 29,484 | 26,631 | 25,196 | 23,700 | 23,953 | 22,314 | 21,976 | 22,486 | 23,464 | 20,977 | 20,409 | 20,084 | 19,849 | 18,950 | 17,645 | 16,964 | 16,812 | 15,469 | 14,821 | 14,343 | 13,272 | 11,980 | 11,453 | 11,148 | 11,622 | 10,278 | 9,992 | 9,823 | 10,551 | 9,445 | 8,852 | 8,575 | 8,605 | 8,240 | 8,228 | 8,607 | 8,998 | 8,919 | 9,034 | 9,072 | 8,747 | 8,485 | 11,160 | 11,910 | 11,479 | 10,737 | 11,247 | 11,332 | 13,072 | 24,451 | 28,510 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 660 | 578 | 537 | 607 | 602 | 48 | 52 | 94 | 102 | 66 | 22 | 25 | 44 | 48 | 21 | 36 | 20 | 33 | 24 | 87 | 104 | 82 | 25 | 76 | 73 | 47 | 5 | 72 | 74 | 26 | 8 | 52 | 55 | 40 | 5 | 32 | 49 | 33 | 4 | 48 | 34 | 48 | 6 | 49 | 30 | 28 | 1,534 | 1,283 | 1,482 | 1,295 | 1,265 | 1,363 | 1,588 | 1,672 | 1,719 | 1,447 | 1,407 | 1,380 | 2,047 | 2,479 | 3,117 |
Kortlopende schulden
| 1,000 | 3,500 | 1,003 | 1,000 | 1,075 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,015 | 1,015 | 1,015 | 1,015 | 1,053 | 1,015 | 1,021 | 1,023 | 1,021 | 1,023 | 1,001 | 1,013 | 1,008 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 700 | 1,094 | 1,446 | 2,111 | 2,451 | 2,791 | 4,403 | 4,609 | 4,741 | 4,898 | 5,006 | 5,014 | 5,023 | 8,893 | 9,504 |
Belastingschulden
| 2,159 | 1,533 | 1,250 | 1,990 | 2,357 | 2,195 | 3,873 | 2,295 | 2,086 | 1,650 | 3,149 | 1,968 | 1,481 | 1,141 | 1,718 | 1,122 | 1,159 | 1,137 | 2,435 | 1,230 | 1,300 | 877 | 1,930 | 1,422 | 1,042 | 1,024 | 1,421 | 976 | 629 | 690 | 779 | 542 | 451 | 516 | 1,088 | 712 | 580 | 501 | 1,119 | 316 | 153 | 96 | 82 | 121 | 37 | 83 | 122 | 74 | 78 | 29 | 127 | 89 | 89 | 50 | 132 | 84 | 63 | 32 | 100 | 205 | 196 |
Uitgestelde opbrengsten
| 2,159 | 1,533 | 6 | 5,675 | 5,795 | 5,575 | 7 | 0 | 0 | 0 | 0 | 4,874 | 4,297 | 3,676 | 4,271 | 3,414 | 3,447 | 3,441 | 5,042 | 3,648 | 3,664 | 3,398 | 4,418 | 3,620 | 3,194 | 3,170 | 3,326 | 2,720 | 2,400 | 2,511 | 2,167 | 1,747 | 1,680 | 1,771 | 2,433 | 1,892 | 1,702 | 1,684 | 2,294 | 1,761 | 1,441 | 1,399 | 1,186 | 1,042 | 1,127 | 1,391 | 768 | 792 | 789 | 701 | 722 | 592 | 1,207 | 1,197 | 1,124 | 1,016 | 1,071 | 913 | 1,098 | 2,370 | 3,275 |
Overige kortlopende verplichtingen
| 5,959 | 6,013 | 8,247 | 1,607 | 640 | 1,360 | 8,600 | 5,892 | 5,658 | 6,135 | 6,939 | 339 | 291 | 836 | 418 | 280 | 249 | 984 | 361 | 216 | 388 | 1,005 | 362 | 371 | 386 | 861 | 272 | 318 | 183 | 577 | 240 | 163 | 135 | 355 | 173 | 121 | 104 | 362 | 161 | 77 | 95 | 178 | 159 | 68 | 165 | 390 | 202 | 207 | 179 | 308 | 106 | 126 | 278 | 404 | 214 | 207 | 178 | 263 | 264 | 329 | 663 |
Totaal kortlopende verplichtingen
| 9,778 | 11,624 | 9,793 | 8,889 | 8,112 | 7,983 | 9,659 | 6,986 | 6,760 | 7,201 | 7,961 | 6,238 | 5,632 | 5,560 | 5,710 | 4,730 | 4,716 | 5,458 | 6,427 | 4,966 | 5,171 | 5,500 | 5,820 | 5,120 | 4,668 | 5,099 | 4,626 | 4,131 | 3,680 | 4,115 | 3,428 | 2,970 | 2,870 | 3,166 | 3,611 | 3,045 | 2,855 | 3,079 | 3,459 | 2,886 | 2,570 | 2,625 | 2,351 | 2,159 | 2,322 | 2,809 | 3,204 | 3,376 | 3,896 | 4,415 | 4,544 | 4,872 | 7,476 | 7,882 | 7,798 | 7,568 | 7,662 | 7,570 | 8,432 | 14,071 | 16,559 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 301 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 0 | 226 | 230 | 234 | 237 | 426 | 245 | 249 | 253 | 259 | 263 | 0 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 330 | 670 | 1,010 | 1,407 | 1,928 | 2,400 | 3,417 | 3,952 |
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 | 630 | 0 | 0 | 0 | 541 | 0 | 0 | 0 | 480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 482 | 0 | 0 | 0 | 495 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 620 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 10 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,321 | 2,350 | 1,779 | 1,270 | 1,287 | 1,029 | 957 | 981 | 958 | 913 | 900 | 925 | 887 | 830 | 826 | 822 | 807 | 787 | 764 | 764 | 756 | 736 | 57 | 738 | 669 | 630 | 27 | 564 | 565 | 816 | 14 | 563 | 460 | 461 | 474 | 440 | 430 | 421 | 409 | 391 | 382 | 376 | 363 | 339 | 330 | 324 | 284 | 284 | 271 | 272 | 265 | 275 | 572 | 553 | 33 | 578 | 557 | 516 | 11 | 827 | 766 |
Totaal niet-vlottende verplichtingen
| 2,321 | 2,350 | 2,399 | 1,270 | 1,588 | 1,029 | 1,017 | 981 | 993 | 913 | 944 | 925 | 887 | 830 | 847 | 842 | 827 | 807 | 824 | 990 | 986 | 970 | 980 | 1,164 | 914 | 879 | 848 | 823 | 828 | 816 | 572 | 563 | 460 | 461 | 481 | 440 | 430 | 421 | 414 | 391 | 382 | 376 | 370 | 339 | 330 | 324 | 284 | 284 | 271 | 272 | 272 | 275 | 587 | 883 | 1,190 | 1,588 | 1,964 | 2,444 | 2,916 | 4,244 | 4,718 |
Totaal passiva
| 12,099 | 13,974 | 12,192 | 10,159 | 9,700 | 9,012 | 10,676 | 7,967 | 7,753 | 8,114 | 8,905 | 7,163 | 6,519 | 6,390 | 6,557 | 5,572 | 5,543 | 6,265 | 7,251 | 5,956 | 6,157 | 6,470 | 6,800 | 6,284 | 5,582 | 5,978 | 5,474 | 4,954 | 4,508 | 4,931 | 4,000 | 3,533 | 3,330 | 3,627 | 4,092 | 3,485 | 3,285 | 3,500 | 3,873 | 3,277 | 2,952 | 3,001 | 2,721 | 2,498 | 2,652 | 3,133 | 3,488 | 3,660 | 4,167 | 4,687 | 4,816 | 5,147 | 8,063 | 8,765 | 8,988 | 9,156 | 9,626 | 10,014 | 11,348 | 18,315 | 21,277 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 2,780 | 3,741 | 3,741 | 3,464 | 3,464 |
Ingehouden winsten
| 27,261 | 25,938 | 24,868 | 23,546 | 23,215 | 21,595 | 21,286 | 19,767 | 18,831 | 17,246 | 16,369 | 15,209 | 14,520 | 13,224 | 14,721 | 13,808 | 13,595 | 12,471 | 12,119 | 11,093 | 10,504 | 9,247 | 8,858 | 8,478 | 7,944 | 6,902 | 6,605 | 5,821 | 5,609 | 4,777 | 4,488 | 3,671 | 3,423 | 2,823 | 2,727 | 1,995 | 1,910 | 1,529 | 1,886 | 1,372 | 1,106 | 780 | 1,089 | 3,674 | 3,477 | 3,392 | 3,462 | 3,245 | 2,849 | 2,374 | 1,921 | 1,317 | 526 | 361 | -222 | -1,029 | -979 | -3,289 | -2,893 | 1,196 | 2,331 |
Overige gereserveerde algehele resultaten
| 703 | 650 | 597 | 626 | 605 | 521 | 475 | 495 | 449 | 357 | 326 | 420 | 416 | 2,877 | 257 | 329 | 293 | 313 | 768 | 622 | 515 | 336 | 186 | 200 | 148 | 132 | 105 | 80 | 71 | 46 | 27 | 18 | 14 | 12 | 17 | 12 | 11 | 8 | 6 | 10 | 9 | 8 | 9 | 23 | 54 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -2,632 | -2,633 | -2,641 | -1,861 | -1,861 | -648 | -658 | -679 | -687 | -699 | 185 | 163 | 116 | -2,353 | -1,093 | -1,094 | -1,094 | -101 | -101 | -101 | -101 | 726 | 726 | 726 | 726 | 726 | 1,407 | 1,408 | 1,408 | 1,408 | 1,906 | 1,906 | 1,906 | 1,906 | 2,006 | 2,006 | 2,006 | 2,006 | 2,006 | 2,006 | 2,006 | 2,006 | 2,006 | -735 | -735 | -735 | -732 | -766 | -762 | -769 | -770 | -759 | -788 | -735 | -755 | -735 | -733 | 436 | 444 | 133 | 127 |
Totaal eigen vermogen van aandeelhouders
| 28,112 | 26,735 | 25,604 | 25,091 | 24,739 | 24,248 | 23,883 | 22,363 | 21,373 | 19,684 | 19,660 | 18,572 | 17,832 | 16,528 | 16,665 | 15,823 | 15,574 | 15,463 | 15,566 | 14,394 | 13,698 | 13,089 | 12,550 | 12,184 | 11,598 | 10,540 | 10,897 | 10,089 | 9,868 | 9,011 | 9,201 | 8,375 | 8,123 | 7,521 | 7,530 | 6,793 | 6,707 | 6,323 | 6,678 | 6,168 | 5,901 | 5,574 | 5,884 | 5,742 | 5,576 | 5,474 | 5,510 | 5,259 | 4,867 | 4,385 | 3,931 | 3,338 | 2,518 | 2,406 | 1,803 | 1,016 | 1,068 | 888 | 1,292 | 4,793 | 5,922 |
Totaal eigen vermogen
| 28,634 | 27,248 | 26,785 | 26,227 | 25,862 | 25,330 | 24,927 | 23,366 | 22,351 | 20,618 | 20,579 | 19,468 | 18,677 | 17,310 | 17,395 | 16,742 | 16,433 | 16,221 | 16,212 | 15,021 | 14,252 | 13,614 | 13,049 | 12,666 | 12,062 | 10,985 | 11,338 | 10,516 | 10,313 | 9,411 | 9,272 | 8,448 | 8,123 | 7,521 | 7,530 | 6,793 | 6,707 | 6,323 | 6,678 | 6,168 | 5,901 | 5,574 | 5,884 | 5,742 | 5,576 | 5,474 | 5,510 | 5,259 | 4,867 | 4,385 | 3,931 | 3,338 | 3,097 | 3,145 | 2,491 | 1,581 | 1,621 | 1,318 | 1,724 | 6,136 | 7,233 |
Totaal passiva en aandeelhoudersvermogen
| 40,733 | 41,221 | 38,977 | 36,386 | 35,562 | 34,342 | 35,603 | 31,333 | 30,104 | 28,732 | 29,484 | 26,631 | 25,196 | 23,700 | 23,952 | 22,314 | 21,976 | 22,486 | 23,463 | 20,977 | 20,409 | 20,084 | 19,849 | 18,950 | 17,644 | 16,963 | 16,812 | 15,470 | 14,821 | 14,342 | 13,272 | 11,981 | 11,453 | 11,148 | 11,622 | 10,278 | 9,992 | 9,823 | 10,551 | 9,445 | 8,853 | 8,575 | 8,605 | 8,240 | 8,228 | 8,607 | 8,998 | 8,919 | 9,034 | 9,072 | 8,747 | 8,485 | 11,160 | 11,910 | 11,479 | 10,737 | 11,247 | 11,332 | 13,072 | 24,451 | 28,510 |