Fuji Corporation
TSE:6134.T
2278 (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
| 68,987 | 62,466 | 53,403 | 57,684 | 63,694 | 59,784 | 48,299 | 59,288 | 55,236 | 59,481 | 54,768 | 59,224 | 60,904 | 60,278 | 54,405 | 52,821 | 49,961 | 43,831 | 31,212 | 32,132 | 32,483 | 30,755 | 28,146 | 33,769 | 54,573 | 57,767 | 52,923 | 49,452 | 53,291 | 53,956 | 50,018 | 53,556 | 54,456 | 57,508 | 46,310 | 48,438 | 46,106 | 50,228 | 46,915 | 43,500 | 40,177 | 46,888 | 47,728 | 51,454 | 47,454 | 44,433 | 39,375 | 42,164 | 41,916 | 47,537 | 43,038 | 48,101 | 45,350 | 46,938 | 52,233 | 54,801 | 46,568 | 47,134 | 50,442 | 48,442 | 42,171 | 31,203 |
Kortetermijnbeleggingen
| 2,807 | 2,181 | 3,640 | 3,576 | 4,491 | 4,338 | 6,849 | 7,001 | 7,944 | 7,579 | 2,350 | 1,700 | 1,840 | 1,757 | 4,021 | 1,536 | 1,552 | 263 | 4,639 | 5,412 | 6,728 | 6,711 | 4,321 | 4,575 | 4,416 | 4,438 | 9,251 | 10,183 | 7,952 | 5,570 | 7,417 | 6,419 | 6,396 | 3,138 | 6,187 | 6,332 | 6,217 | 4,185 | 8,250 | 8,918 | 8,000 | 4,000 | 4,173 | 5,000 | 5,000 | 4,000 | 8,200 | 10,500 | 5,000 | 4,000 | 6,000 | 4,000 | 4,000 | 4,000 | 1,000 | 0 | 4,000 | 5,000 | 5,000 | 5,000 | 7,300 | 15,800 |
Liquide middelen en kortetermijnbeleggingen
| 71,794 | 64,647 | 57,043 | 61,260 | 68,185 | 64,122 | 55,148 | 66,289 | 63,180 | 67,060 | 57,118 | 60,924 | 62,744 | 62,035 | 58,426 | 54,357 | 51,513 | 44,094 | 35,851 | 37,544 | 39,211 | 37,466 | 32,467 | 38,344 | 58,989 | 62,205 | 62,174 | 59,635 | 61,243 | 59,526 | 57,435 | 59,975 | 60,852 | 60,646 | 52,497 | 54,770 | 52,323 | 54,413 | 55,165 | 52,418 | 48,177 | 50,888 | 51,901 | 56,454 | 52,454 | 48,433 | 47,575 | 52,664 | 46,916 | 51,537 | 49,038 | 52,101 | 49,350 | 50,938 | 53,233 | 54,801 | 50,568 | 52,134 | 55,442 | 53,442 | 49,471 | 47,003 |
Nettovorderingen
| 33,952 | 32,068 | 34,973 | 38,573 | 36,181 | 42,089 | 45,272 | 42,466 | 42,739 | 38,876 | 42,695 | 39,044 | 39,411 | 36,374 | 33,389 | 36,894 | 36,454 | 35,174 | 40,311 | 42,271 | 35,614 | 35,256 | 33,657 | 36,801 | 33,780 | 32,271 | 25,943 | 29,431 | 22,437 | 21,048 | 17,398 | 17,633 | 20,153 | 22,779 | 19,824 | 19,493 | 22,217 | 20,590 | 17,662 | 17,526 | 18,222 | 15,351 | 11,703 | 12,558 | 14,139 | 16,462 | 17,724 | 16,854 | 22,656 | 21,287 | 14,569 | 19,645 | 19,630 | 23,230 | 12,900 | 18,411 | 19,060 | 18,082 | 8,291 | 7,507 | 11,637 | 14,205 |
Voorraad
| 56,789 | 57,116 | 60,831 | 63,874 | 64,397 | 61,846 | 61,502 | 59,668 | 58,104 | 51,335 | 48,285 | 46,806 | 43,596 | 38,164 | 37,073 | 35,973 | 37,722 | 39,834 | 40,443 | 37,635 | 41,840 | 39,720 | 39,999 | 36,066 | 31,321 | 28,344 | 30,553 | 27,162 | 27,938 | 27,100 | 26,935 | 26,851 | 27,149 | 27,325 | 27,941 | 27,893 | 28,809 | 27,909 | 25,766 | 25,185 | 25,687 | 24,681 | 25,259 | 22,899 | 24,857 | 26,168 | 24,016 | 24,583 | 26,477 | 27,056 | 28,144 | 29,409 | 30,282 | 27,495 | 25,085 | 22,602 | 20,131 | 18,342 | 18,306 | 22,090 | 29,592 | 30,690 |
Overige vlottende activa
| 2,528 | 7,605 | 7,799 | 5,322 | 2,818 | 8,693 | 6,700 | 5,388 | 3,734 | 8,611 | 6,434 | 4,903 | 3,030 | 7,286 | 5,530 | 4,123 | 3,577 | 7,668 | 5,289 | 3,139 | 1,812 | 6,086 | 4,715 | 3,311 | 1,906 | 4,512 | 6,708 | 6,489 | 5,226 | 3,870 | 6,915 | 5,679 | 4,930 | 3,423 | 5,510 | 4,884 | 4,399 | 3,867 | 5,630 | 4,986 | 4,101 | 2,062 | 3,911 | 3,753 | 3,671 | 3,028 | 4,597 | 3,399 | 3,415 | 1,839 | 3,590 | 4,183 | 4,163 | 2,881 | 4,752 | 3,963 | 3,841 | 1,206 | 1,233 | 863 | 2,131 | 4,000 |
Totaal vlottende activa
| 165,063 | 161,436 | 160,646 | 169,181 | 171,707 | 176,750 | 168,622 | 173,811 | 167,862 | 165,978 | 154,620 | 151,763 | 148,781 | 143,859 | 134,418 | 131,347 | 129,266 | 126,770 | 121,894 | 120,589 | 118,477 | 118,528 | 110,838 | 114,522 | 125,996 | 127,332 | 125,378 | 122,717 | 116,844 | 111,544 | 108,683 | 110,138 | 113,084 | 114,173 | 105,772 | 107,040 | 107,748 | 106,779 | 104,223 | 100,115 | 96,187 | 92,982 | 92,774 | 95,664 | 95,121 | 94,091 | 93,912 | 97,500 | 99,464 | 101,719 | 95,341 | 105,338 | 103,425 | 104,544 | 95,970 | 99,777 | 93,600 | 89,764 | 83,272 | 83,902 | 92,831 | 95,898 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 36,604 | 33,697 | 33,273 | 32,682 | 31,788 | 28,271 | 27,665 | 27,235 | 26,992 | 26,337 | 26,302 | 25,650 | 24,465 | 24,342 | 25,198 | 25,781 | 25,457 | 25,421 | 25,742 | 25,068 | 25,047 | 25,128 | 24,037 | 23,010 | 20,763 | 18,944 | 18,060 | 18,289 | 18,238 | 17,870 | 17,855 | 17,646 | 17,436 | 17,793 | 18,362 | 18,893 | 19,113 | 19,441 | 19,499 | 19,572 | 19,096 | 19,355 | 18,868 | 17,882 | 17,965 | 17,574 | 16,783 | 16,297 | 15,324 | 15,201 | 15,213 | 14,898 | 14,351 | 14,145 | 14,072 | 13,995 | 14,307 | 14,376 | 16,999 | 17,408 | 18,181 | 17,642 |
Goodwill
| 9,130 | 9,417 | 9,727 | 10,017 | 10,284 | 10,570 | 10,881 | 11,157 | 11,395 | 11,642 | 11,904 | 13,222 | 11,655 | 11,893 | 12,131 | 12,368 | 12,606 | 12,844 | 13,082 | 13,320 | 13,558 | 13,796 | 14,033 | 18,250 | 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 |
Immateriële activa
| 14,438 | 14,167 | 13,848 | 13,505 | 13,519 | 13,699 | 13,801 | 13,950 | 14,057 | 14,167 | 14,147 | 13,006 | 12,970 | 12,958 | 12,941 | 12,944 | 12,734 | 12,146 | 11,776 | 11,801 | 11,869 | 11,696 | 11,834 | 6,166 | 6,142 | 6,330 | 6,485 | 6,517 | 6,573 | 6,462 | 6,313 | 6,158 | 6,047 | 5,862 | 5,773 | 5,664 | 5,503 | 5,331 | 5,161 | 5,301 | 5,515 | 5,754 | 5,748 | 5,790 | 5,739 | 5,692 | 5,588 | 5,369 | 5,037 | 4,917 | 4,429 | 4,128 | 3,794 | 3,668 | 3,390 | 3,281 | 2,984 | 2,735 | 2,726 | 2,803 | 2,127 | 1,955 |
Goodwill en immateriële activa
| 23,568 | 23,584 | 23,575 | 23,522 | 23,803 | 24,269 | 24,682 | 25,107 | 25,452 | 25,809 | 26,051 | 26,228 | 24,625 | 24,851 | 25,072 | 25,312 | 25,340 | 24,990 | 24,858 | 25,121 | 25,427 | 25,492 | 25,867 | 24,416 | 6,142 | 6,330 | 6,485 | 6,517 | 6,573 | 6,462 | 6,313 | 6,158 | 6,047 | 5,862 | 5,773 | 5,664 | 5,503 | 5,331 | 5,161 | 5,301 | 5,515 | 5,754 | 5,748 | 5,790 | 5,739 | 5,692 | 5,588 | 5,369 | 5,037 | 4,917 | 4,429 | 4,128 | 3,794 | 3,668 | 3,390 | 3,281 | 2,984 | 2,735 | 2,726 | 2,803 | 2,127 | 1,955 |
Langetermijnbeleggingen
| 25,320 | 25,923 | 20,808 | 28,625 | 27,184 | 15,510 | 13,673 | 12,804 | 24,597 | 23,218 | 30,236 | 32,135 | 26,621 | 26,752 | 19,744 | 22,336 | 20,514 | 19,121 | 20,423 | 17,725 | 15,657 | 17,319 | 21,897 | 25,499 | 27,068 | 28,134 | 18,657 | 16,542 | 16,040 | 16,487 | 14,435 | 11,219 | 9,647 | 15,276 | 14,829 | 13,449 | 16,667 | 17,487 | 11,676 | 10,238 | 10,246 | 13,224 | 14,890 | 11,915 | 10,218 | 9,152 | 2,994 | -1,376 | 4,614 | 7,089 | 2,646 | 5,440 | 7,448 | 7,695 | 10,383 | 0 | 6,534 | 7,242 | 6,288 | 6,595 | 1,590 | -6,545 |
Belastingvorderingen
| 14,440 | 1,029 | 6,446 | -1,930 | -1,891 | 1,738 | 9,469 | 9,531 | -2,767 | 1,966 | -1,363 | -1,228 | 3,828 | 826 | 4,021 | 1,536 | 1,552 | 1,551 | 4,639 | 5,412 | 6,728 | 769 | 4,321 | 4,575 | 4,416 | 138 | 9,251 | 10,183 | 7,952 | 89 | 7,417 | 6,419 | 6,396 | 126 | 6,187 | 6,332 | 6,217 | 181 | 8,250 | 8,918 | 8,000 | 22 | 4,173 | 5,000 | 5,000 | 8 | 8,200 | 10,500 | 5,000 | 568 | 6,000 | 4,000 | 4,000 | 1,118 | 1,000 | 0 | 4,000 | 1,568 | 5,000 | 5,000 | 1,195 | 15,800 |
Overige niet-vlottende activa
| -7,944 | 5,268 | 1,801 | 1,929 | 1,890 | 7,625 | 2,650 | 3,019 | 2,766 | -2 | 1,361 | 1,228 | 1,203 | 4,037 | 1,979 | 1,684 | 1,470 | 649 | 1,620 | 1,379 | 1,666 | 7,127 | 1,179 | 1,438 | 1,314 | 4,881 | 528 | 525 | 470 | 5,952 | 603 | 630 | 664 | 3,724 | 660 | 770 | 777 | 4,669 | 657 | 654 | 607 | 4,602 | 576 | 579 | 575 | 4,570 | 993 | 1,571 | 1,477 | 4,408 | 1,605 | 1,601 | 1,039 | 4,307 | 1,656 | 12,142 | 2,388 | 5,363 | 1,531 | 1,465 | 7,733 | 1,815 |
Totaal niet-vlottende activa
| 91,988 | 89,501 | 85,903 | 84,828 | 82,774 | 77,413 | 78,139 | 77,696 | 77,040 | 77,328 | 82,587 | 84,013 | 80,742 | 80,808 | 76,014 | 76,649 | 74,333 | 71,732 | 77,282 | 74,705 | 74,525 | 75,835 | 77,301 | 78,938 | 59,703 | 58,427 | 52,981 | 52,056 | 49,273 | 46,860 | 46,623 | 42,072 | 40,190 | 42,781 | 45,811 | 45,108 | 48,277 | 47,109 | 45,243 | 44,683 | 43,464 | 42,957 | 44,255 | 41,166 | 39,497 | 36,996 | 34,558 | 32,361 | 31,452 | 32,183 | 29,893 | 30,067 | 30,632 | 30,933 | 30,501 | 29,418 | 30,213 | 31,284 | 32,544 | 33,271 | 30,826 | 30,667 |
Totaal activa
| 257,051 | 250,937 | 246,552 | 254,012 | 254,482 | 254,167 | 246,764 | 251,509 | 244,904 | 243,310 | 237,210 | 235,778 | 229,526 | 224,671 | 210,433 | 207,998 | 203,601 | 198,504 | 199,179 | 195,296 | 193,004 | 194,366 | 188,141 | 193,463 | 185,701 | 185,762 | 178,362 | 174,776 | 166,119 | 158,406 | 155,308 | 152,212 | 153,276 | 156,958 | 151,585 | 152,149 | 156,028 | 153,890 | 149,468 | 144,800 | 139,653 | 135,942 | 137,030 | 136,832 | 134,619 | 131,089 | 128,472 | 129,861 | 130,916 | 133,902 | 125,234 | 135,405 | 134,057 | 135,477 | 126,471 | 129,195 | 123,813 | 121,048 | 115,816 | 117,173 | 123,657 | 126,565 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,332 | 6,110 | 6,959 | 6,462 | 7,649 | 9,084 | 8,749 | 9,838 | 11,784 | 12,463 | 9,863 | 11,133 | 11,503 | 11,025 | 7,693 | 6,922 | 8,570 | 9,050 | 9,269 | 8,292 | 7,775 | 7,273 | 8,350 | 8,504 | 6,758 | 6,535 | 5,667 | 5,664 | 5,826 | 5,250 | 3,666 | 3,447 | 4,399 | 4,427 | 3,427 | 3,204 | 4,811 | 4,676 | 3,751 | 3,904 | 3,972 | 3,434 | 2,858 | 2,451 | 2,751 | 2,554 | 1,862 | 2,282 | 3,407 | 3,944 | 1,406 | 3,412 | 4,831 | 5,665 | 3,732 | 4,862 | 5,212 | 3,949 | 1,151 | 538 | 592 | 1,619 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 900 | 7,223 | 7,825 | 7,227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 0 | 0 | 150 | 0 | 300 | 300 | 600 | 600 | 600 | 600 | 600 | 600 | 600 | 1,755 | 1,755 | 2,924 | 2,924 | 2,938 | 2,938 | 2,938 | 2,938 | 2,938 | 2,938 | 2,938 | 2,638 | 6,469 | 6,169 | 5,000 | 6,500 | 1,500 | 3,000 | 4,023 |
Belastingschulden
| 1,134 | 589 | 454 | 2,111 | 1,504 | 3,825 | 1,624 | 4,722 | 2,605 | 5,960 | 2,344 | 3,866 | 2,946 | 4,861 | 2,345 | 3,309 | 2,204 | 1,980 | 604 | 2,875 | 1,952 | 3,418 | 1,362 | 3,346 | 1,973 | 5,188 | 2,927 | 3,126 | 1,886 | 1,691 | 645 | 1,445 | 1,191 | 853 | 313 | 1,745 | 1,637 | 3,544 | 1,869 | 1,937 | 1,081 | 949 | 616 | 1,268 | 0 | 16 | 35 | 990 | 1,005 | 1,654 | 505 | 4,048 | 2,496 | 5,685 | 3,508 | 2,117 | 145 | 119 | 102 | 77 | 58 | 185 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,340 | 4,326 | 3,238 | 3,053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,536 | 0 | 0 | 2,040 | 0 | 1,244 | 2,695 | 2,591 | 4,438 | 2,717 | 2,736 | 1,810 | 1,630 | 1,314 | 2,012 | 758 | 783 | 1,065 | 2,049 | 2,113 | 2,785 | 1,720 | 5,372 | 3,739 | 6,800 | 4,381 | 2,994 | 966 | 937 | 992 | 1,102 | 1,562 | 1,898 |
Overige kortlopende verplichtingen
| 18,866 | 12,296 | 13,936 | 18,655 | 17,858 | 18,485 | 17,495 | 20,255 | 17,662 | 20,574 | 21,074 | 18,708 | 17,900 | 16,254 | 10,092 | 10,010 | 10,209 | 9,509 | 9,626 | 11,360 | 14,704 | 15,891 | 13,630 | 17,321 | 16,467 | 15,604 | 11,482 | 13,007 | 11,294 | 6,197 | 6,730 | 7,833 | 6,630 | 7,415 | 5,802 | 6,702 | 6,764 | 5,747 | 6,661 | 5,994 | 5,709 | 4,708 | 4,250 | 4,765 | 5,411 | 4,489 | 4,901 | 5,868 | 6,188 | 6,648 | 5,997 | 8,045 | 8,029 | 6,483 | 5,584 | 6,273 | 5,606 | 4,464 | 3,434 | 3,615 | 4,789 | 5,064 |
Totaal kortlopende verplichtingen
| 25,198 | 18,406 | 20,895 | 25,117 | 25,507 | 27,569 | 26,244 | 30,093 | 29,446 | 33,037 | 30,937 | 29,841 | 29,403 | 27,279 | 22,025 | 28,481 | 29,842 | 28,839 | 18,895 | 19,652 | 22,479 | 23,164 | 21,980 | 25,825 | 23,225 | 22,139 | 17,149 | 18,671 | 17,120 | 14,014 | 10,396 | 11,280 | 13,219 | 11,842 | 10,773 | 12,901 | 14,766 | 15,461 | 13,729 | 13,234 | 12,091 | 10,372 | 9,022 | 10,983 | 10,675 | 10,750 | 10,752 | 13,137 | 14,646 | 16,315 | 12,061 | 19,767 | 19,537 | 21,886 | 16,335 | 20,598 | 17,953 | 14,350 | 12,077 | 6,755 | 9,943 | 12,604 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,228 | 7,230 | 7,232 | 7,234 | 7,236 | 7,237 | 7,239 | 7,241 | 10,032 | 10,034 | 10,037 | 10,039 | 10,042 | 10,044 | 10,047 | 10,049 | 0 | 0 | 0 | 0 | 300 | 300 | 600 | 600 | 900 | 900 | 1,200 | 1,200 | 1,500 | 2,655 | 2,955 | 4,124 | 4,424 | 5,593 | 5,893 | 7,062 | 7,362 | 8,531 | 8,831 | 10,000 | 10,000 | 15,000 | 15,000 | 13,500 |
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 | 577 | 0 | 0 | 0 | 788 | 0 | 0 | 0 | 902 | 0 | 0 | 0 | 1,159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,955 | 0 | 0 | 0 | 3,240 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 3,623 | 0 | 0 | 0 | 970 | 0 | 0 | 0 | 1,059 | 0 | 0 | 0 | 2,517 | 0 | 0 | 0 | 1,330 | 0 | 0 | 0 | 1,720 | 0 | 0 | 0 | 4,180 | 0 | 0 | 0 | 2,502 | 0 | 0 | 0 | 1,836 | 0 | 0 | 0 | 3,031 | 0 | 0 | 0 | 1,219 | 0 | 0 | 0 | 159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 3,458 | 628 | 3,072 | 1,933 | 1,703 | 525 | 1,454 | 1,482 | 1,525 | 433 | 2,617 | 3,122 | 2,204 | 321 | 2,891 | 2,572 | 1,792 | 399 | 3,024 | 2,201 | 1,902 | 50 | 2,205 | 1,814 | 1,584 | 5 | 5,320 | 4,821 | 3,914 | 4 | 3,504 | 2,647 | 2,326 | 5 | 3,147 | 2,773 | 3,717 | 355 | 3,492 | 3,323 | 3,120 | 4 | 4,940 | 4,460 | 3,964 | 3 | 3,150 | 3,059 | 2,967 | 2,880 | 2,855 | 2,840 | 2,830 | 2,813 | 2,926 | 3,040 | 3,141 | 3,177 | 2,768 | 2,363 | 1,553 | 1,016 |
Totaal niet-vlottende verplichtingen
| 3,458 | 4,251 | 3,072 | 1,933 | 1,703 | 1,495 | 1,454 | 1,482 | 1,525 | 1,492 | 2,617 | 3,122 | 2,204 | 2,838 | 2,891 | 2,572 | 1,792 | 1,729 | 10,252 | 9,431 | 9,134 | 9,581 | 9,441 | 9,051 | 8,823 | 12,214 | 15,352 | 14,855 | 13,951 | 13,447 | 13,546 | 12,691 | 12,373 | 13,049 | 3,147 | 2,773 | 3,717 | 3,386 | 3,792 | 3,623 | 3,720 | 4,778 | 5,840 | 5,360 | 5,164 | 4,602 | 4,650 | 5,714 | 5,922 | 7,004 | 7,279 | 8,433 | 8,723 | 9,875 | 10,288 | 11,571 | 11,972 | 13,177 | 12,768 | 17,363 | 16,553 | 14,516 |
Totaal passiva
| 28,656 | 22,657 | 23,967 | 27,050 | 27,210 | 29,064 | 27,698 | 31,575 | 30,971 | 34,529 | 33,554 | 32,963 | 31,607 | 30,117 | 24,916 | 31,053 | 31,634 | 30,568 | 29,147 | 29,083 | 31,613 | 32,745 | 31,421 | 34,876 | 32,048 | 34,353 | 32,501 | 33,526 | 31,071 | 27,461 | 23,942 | 23,971 | 25,592 | 24,891 | 13,920 | 15,674 | 18,483 | 18,847 | 17,521 | 16,857 | 15,811 | 15,150 | 14,862 | 16,343 | 15,839 | 15,352 | 15,402 | 18,851 | 20,568 | 23,319 | 19,340 | 28,200 | 28,260 | 31,761 | 26,623 | 32,169 | 29,925 | 27,527 | 24,845 | 24,118 | 26,496 | 27,120 |
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 | 0 |
Gewone aandelen
| 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 | 5,878 |
Ingehouden winsten
| 200,267 | 201,332 | 199,098 | 199,906 | 198,059 | 198,521 | 193,530 | 193,106 | 187,860 | 185,301 | 180,315 | 178,653 | 173,956 | 170,381 | 166,022 | 163,723 | 159,989 | 157,781 | 155,081 | 153,330 | 148,698 | 146,928 | 143,382 | 141,026 | 136,686 | 134,183 | 129,303 | 126,333 | 122,332 | 119,790 | 118,040 | 117,394 | 116,234 | 115,475 | 115,187 | 114,529 | 112,958 | 111,562 | 109,808 | 107,999 | 105,804 | 103,038 | 102,692 | 103,771 | 102,952 | 101,912 | 101,967 | 102,990 | 101,931 | 100,802 | 98,286 | 99,337 | 96,134 | 94,241 | 90,951 | 87,998 | 84,712 | 82,671 | 80,698 | 82,856 | 88,478 | 89,949 |
Overige gereserveerde algehele resultaten
| 26,629 | 24,872 | 20,166 | 21,058 | 19,605 | 15,113 | 14,081 | 15,372 | 14,651 | 12,063 | 11,919 | 12,735 | 12,411 | 11,242 | 8,860 | 8,908 | 7,656 | 5,792 | 10,723 | 8,652 | 8,479 | 10,484 | 9,125 | 13,355 | 12,741 | 12,996 | 15,103 | 13,483 | 11,272 | 9,716 | 10,081 | 4,733 | 3,662 | 7,041 | 11,059 | 10,478 | 13,133 | 12,022 | 10,679 | 8,484 | 6,798 | 6,515 | 8,235 | 5,478 | 4,585 | 2,070 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -4,494 | -3,918 | -2,678 | -2 | 3,612 | 5,475 | 5,455 | 5,456 | 5,421 | 5,422 | 5,423 | 5,423 | 5,364 | 6,753 | 4,463 | -1,859 | -1,858 | -1,858 | -1,858 | -1,858 | -1,858 | -1,859 | -1,857 | -1,858 | -1,858 | -1,856 | -4,644 | -4,643 | -4,643 | -4,642 | -2,811 | 54 | 1,728 | 3,505 | 5,360 | 5,360 | 5,360 | 5,362 | 5,361 | 5,363 | 5,362 | 5,361 | 5,363 | 5,362 | 5,365 | 5,364 | 4,898 | 1,869 | 2,258 | 3,805 | 1,730 | 1,990 | 3,785 | 3,597 | 3,019 | 3,150 | 3,298 | 4,972 | 4,395 | 4,321 | 2,805 | 3,618 |
Totaal eigen vermogen van aandeelhouders
| 228,280 | 228,164 | 222,464 | 226,840 | 227,154 | 224,987 | 218,944 | 219,812 | 213,810 | 208,664 | 203,535 | 202,689 | 197,609 | 194,254 | 185,223 | 176,650 | 171,665 | 167,593 | 169,824 | 166,002 | 161,197 | 161,431 | 156,528 | 158,401 | 153,447 | 151,201 | 145,640 | 141,051 | 134,839 | 130,742 | 131,188 | 128,059 | 127,502 | 131,899 | 137,484 | 136,245 | 137,329 | 134,824 | 131,726 | 127,724 | 123,842 | 120,792 | 122,168 | 120,489 | 118,780 | 115,224 | 112,743 | 110,737 | 110,067 | 110,485 | 105,894 | 107,205 | 105,797 | 103,716 | 99,848 | 97,026 | 93,888 | 93,521 | 90,971 | 93,055 | 97,161 | 99,445 |
Totaal eigen vermogen
| 228,395 | 228,278 | 222,585 | 226,962 | 227,272 | 225,103 | 219,066 | 219,934 | 213,933 | 208,781 | 203,656 | 202,815 | 197,919 | 194,554 | 185,517 | 176,945 | 171,967 | 167,936 | 170,032 | 166,213 | 161,391 | 161,621 | 156,720 | 158,587 | 153,653 | 151,409 | 145,861 | 141,250 | 135,048 | 130,945 | 131,366 | 128,241 | 127,684 | 132,067 | 137,665 | 136,475 | 137,545 | 135,043 | 131,947 | 127,943 | 123,842 | 120,792 | 122,168 | 120,489 | 118,780 | 115,737 | 113,070 | 111,010 | 110,348 | 110,583 | 105,894 | 107,205 | 105,797 | 103,716 | 99,848 | 97,026 | 93,888 | 93,521 | 90,971 | 93,055 | 97,161 | 99,445 |
Totaal passiva en aandeelhoudersvermogen
| 257,051 | 250,935 | 246,552 | 254,012 | 254,482 | 254,167 | 246,764 | 251,509 | 244,904 | 243,310 | 237,210 | 235,778 | 229,526 | 224,671 | 210,433 | 207,998 | 203,601 | 198,504 | 199,179 | 195,296 | 193,004 | 194,366 | 188,141 | 193,463 | 185,701 | 185,762 | 178,362 | 174,776 | 166,119 | 158,406 | 155,308 | 152,212 | 153,276 | 156,958 | 151,585 | 152,149 | 156,028 | 153,890 | 149,468 | 144,800 | 139,653 | 135,942 | 137,030 | 136,832 | 134,619 | 131,089 | 128,472 | 129,861 | 130,916 | 133,902 | 125,234 | 135,405 | 134,057 | 135,477 | 126,471 | 129,195 | 123,813 | 121,048 | 115,816 | 117,173 | 123,657 | 126,565 |