Foster Electric Company, Limited
TSE:6794.T
1780 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 19,708 | 17,034 | 18,868 | 16,882 | 16,218 | 13,646 | 13,525 | 14,366 | 11,422 | 10,846 | 13,863 | 15,499 | 18,556 | 15,470 | 21,987 | 21,401 | 17,985 | 14,770 | 18,295 | 12,575 | 19,839 | 11,854 | 15,255 | 13,108 | 11,003 | 9,704 | 9,239 | 7,233 | 6,992 | 10,258 | 10,583 | 9,419 | 10,588 | 16,519 | 13,089 | 12,882 | 15,071 | 8,589 | 12,402 | 8,304 | 9,766 | 8,225 | 7,916 | 7,333 | 6,217 | 6,581 | 10,206 | 6,296 | 6,456 | 6,173 | 8,380 | 7,096 | 8,520 | 7,989 | 8,979 | 9,063 | 9,236 | 9,998 | 7,916 | 4,595 | 5,066 |
Kortetermijnbeleggingen
| 0 | 3,831 | 215 | -1,339 | -1,564 | -1,395 | 193 | 201 | 984 | 2,343 | 1,859 | 1,946 | 385 | 5,622 | 940 | 1,341 | 2,690 | 10,098 | 2,880 | 10,877 | 4,965 | 11,386 | 2,473 | 1,893 | 2,295 | 2,310 | 2,239 | 1,847 | 1,903 | 2,172 | 1,741 | 1,514 | 1,931 | 1,951 | 1,200 | -1,646 | -1,664 | -1,483 | -1,521 | -1,475 | -1,416 | -1,515 | -1,696 | -1,653 | -1,387 | -1,414 | -1,435 | -1,365 | -1,258 | -1,215 | -1,160 | -1,163 | -1,173 | -1,034 | -975 | -837 | -790 | -739 | -812 | -874 | -1,019 |
Liquide middelen en kortetermijnbeleggingen
| 19,708 | 20,865 | 19,083 | 16,882 | 16,218 | 13,646 | 13,718 | 14,567 | 12,406 | 13,189 | 15,722 | 17,445 | 18,941 | 21,092 | 22,927 | 22,742 | 20,675 | 24,868 | 21,175 | 23,452 | 24,804 | 23,240 | 17,728 | 15,001 | 13,298 | 12,014 | 11,478 | 9,080 | 8,895 | 12,430 | 12,324 | 10,933 | 12,519 | 18,470 | 14,289 | 12,882 | 15,071 | 8,589 | 12,402 | 8,304 | 9,766 | 8,225 | 7,916 | 7,333 | 6,217 | 6,581 | 10,206 | 6,296 | 6,456 | 6,173 | 8,380 | 7,096 | 8,520 | 7,989 | 8,979 | 9,063 | 9,236 | 9,998 | 7,916 | 4,595 | 5,066 |
Nettovorderingen
| 27,377 | 27,363 | 26,151 | 28,035 | 27,653 | 28,897 | 28,864 | 30,989 | 26,856 | 21,030 | 17,852 | 17,652 | 16,898 | 17,599 | 17,137 | 16,379 | 15,813 | 15,773 | 19,578 | 20,042 | 18,840 | 19,921 | 22,403 | 19,737 | 20,124 | 23,293 | 28,709 | 21,530 | 19,463 | 20,339 | 28,497 | 23,127 | 23,574 | 25,407 | 34,009 | 32,383 | 27,709 | 34,424 | 41,059 | 36,522 | 32,241 | 31,402 | 32,995 | 34,122 | 31,650 | 31,263 | 35,116 | 24,996 | 22,503 | 23,987 | 25,219 | 21,056 | 17,705 | 20,476 | 19,183 | 16,799 | 15,698 | 15,382 | 17,734 | 16,949 | 13,685 |
Voorraad
| 29,983 | 27,944 | 30,137 | 28,361 | 28,326 | 29,861 | 34,235 | 35,329 | 34,048 | 30,454 | 26,927 | 25,555 | 21,823 | 18,479 | 16,358 | 14,578 | 16,848 | 17,622 | 18,229 | 19,596 | 20,716 | 22,967 | 27,928 | 36,573 | 38,030 | 37,054 | 40,367 | 43,889 | 39,186 | 34,018 | 31,353 | 28,797 | 23,942 | 23,513 | 28,337 | 30,197 | 29,711 | 28,459 | 31,182 | 30,315 | 25,800 | 25,973 | 30,184 | 30,650 | 28,245 | 23,743 | 27,426 | 28,113 | 19,784 | 16,515 | 18,082 | 18,670 | 16,750 | 16,480 | 15,881 | 12,127 | 9,923 | 9,136 | 11,045 | 12,681 | 9,584 |
Overige vlottende activa
| 6,196 | 2,753 | 2,530 | 2,100 | 1,838 | 1,489 | 2,113 | 2,210 | 2,384 | 2,470 | 2,237 | 2,162 | 2,285 | 1,870 | 1,972 | 1,697 | 1,730 | 1,689 | 2,004 | 2,291 | 2,861 | 1,645 | 2,204 | 1,702 | 1,909 | 1,962 | 2,359 | 2,271 | 2,721 | 2,528 | 3,349 | 2,919 | 3,173 | 2,569 | 2,263 | 1,756 | 1,616 | 2,249 | 2,299 | 2,074 | 2,029 | 2,113 | 1,948 | 1,545 | 1,447 | 873 | 1,214 | 1,266 | 1,104 | 958 | 913 | 766 | 1,175 | 1,469 | 1,532 | 1,482 | 1,540 | 1,133 | 1,151 | 964 | 622 |
Totaal vlottende activa
| 83,264 | 78,925 | 77,901 | 75,378 | 74,035 | 73,893 | 78,930 | 83,095 | 75,694 | 67,143 | 62,738 | 62,814 | 59,947 | 59,040 | 58,394 | 55,396 | 55,066 | 59,952 | 60,986 | 65,381 | 67,221 | 67,773 | 70,263 | 73,013 | 73,361 | 74,323 | 82,913 | 76,770 | 70,265 | 69,315 | 75,523 | 65,776 | 63,208 | 69,959 | 78,898 | 77,218 | 74,107 | 73,721 | 86,942 | 77,215 | 69,836 | 67,713 | 73,043 | 73,650 | 67,559 | 62,460 | 73,962 | 60,671 | 49,847 | 47,633 | 52,594 | 47,588 | 44,150 | 46,414 | 45,575 | 39,471 | 36,397 | 35,649 | 37,846 | 35,189 | 28,957 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 20,291 | 19,377 | 18,951 | 17,582 | 15,846 | 15,030 | 15,702 | 16,809 | 16,640 | 15,614 | 15,354 | 15,190 | 15,234 | 15,213 | 15,787 | 17,312 | 17,673 | 17,980 | 18,013 | 18,116 | 18,927 | 18,475 | 18,357 | 18,922 | 18,768 | 21,120 | 23,727 | 24,914 | 25,157 | 25,945 | 26,445 | 23,749 | 23,335 | 21,995 | 22,293 | 22,396 | 23,017 | 23,271 | 23,806 | 23,321 | 23,054 | 24,079 | 26,671 | 25,682 | 26,817 | 26,396 | 24,773 | 21,234 | 19,743 | 17,461 | 16,339 | 13,808 | 14,239 | 13,698 | 12,393 | 11,382 | 10,992 | 10,845 | 10,939 | 11,128 | 11,735 |
Goodwill
| 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 | 7 | 32 | 56 | 81 | 105 | 129 | 154 | 178 | 203 | 225 | 249 | 273 | 299 | 314 | 332 | 352 | 375 | 405 | 422 | 451 |
Immateriële activa
| 388 | 336 | 255 | 251 | 221 | 213 | 206 | 217 | 215 | 202 | 205 | 193 | 196 | 188 | 197 | 197 | 201 | 216 | 211 | 433 | 314 | 1,169 | 1,138 | 1,181 | 1,258 | 1,299 | 1,407 | 1,434 | 1,451 | 1,428 | 1,434 | 1,383 | 1,435 | 1,533 | 1,583 | 1,698 | 1,744 | 1,756 | 1,398 | 1,323 | 1,266 | 1,302 | 1,262 | 1,217 | 1,124 | 1,095 | 1,043 | 1,002 | 1,054 | 1,122 | 1,133 | 1,188 | 1,124 | 1,139 | 1,134 | 1,156 | 1,222 | 1,073 | 1,093 | 1,154 | 1,205 |
Goodwill en immateriële activa
| 388 | 336 | 255 | 251 | 221 | 213 | 206 | 217 | 215 | 202 | 205 | 193 | 196 | 188 | 197 | 197 | 201 | 216 | 211 | 433 | 314 | 1,169 | 1,138 | 1,181 | 1,258 | 1,299 | 1,407 | 1,434 | 1,451 | 1,428 | 1,434 | 1,383 | 1,435 | 1,533 | 1,583 | 1,698 | 1,744 | 1,756 | 1,398 | 1,323 | 1,266 | 1,309 | 1,294 | 1,273 | 1,205 | 1,200 | 1,172 | 1,156 | 1,232 | 1,325 | 1,358 | 1,437 | 1,397 | 1,438 | 1,448 | 1,488 | 1,574 | 1,448 | 1,498 | 1,576 | 1,656 |
Langetermijnbeleggingen
| 3,993 | 2,162 | 1,971 | 3,149 | 3,178 | 2,841 | 1,192 | 1,106 | 2,489 | 2,550 | 2,612 | 2,643 | 1,108 | -4,140 | 453 | 25 | -1,363 | -8,801 | 323 | -8,458 | -2,634 | -8,898 | -160 | 690 | 344 | 433 | 636 | 958 | 625 | 434 | 1,589 | 1,672 | 1,099 | 1,388 | 2,664 | 5,079 | 5,765 | 5,283 | 4,882 | 4,699 | 4,552 | 4,250 | 4,601 | 4,532 | 3,783 | 3,848 | 3,271 | 3,019 | 2,984 | 3,205 | 2,788 | 3,083 | 3,316 | 3,233 | 3,246 | 2,850 | 2,817 | 2,971 | 2,748 | 2,655 | 2,540 |
Belastingvorderingen
| 204 | 306 | 527 | 649 | 567 | 669 | 843 | 798 | 752 | 637 | 239 | 220 | 200 | 199 | 282 | 279 | 270 | 263 | 244 | 204 | 205 | 240 | 249 | 345 | 315 | 211 | 212 | 265 | 258 | 314 | 289 | 506 | 332 | 424 | 345 | 320 | 313 | 369 | 342 | 315 | 326 | 314 | 331 | 152 | 157 | 149 | 116 | 93 | 106 | 105 | 138 | 105 | 118 | 123 | 300 | 308 | 317 | 326 | 323 | 321 | 381 |
Overige niet-vlottende activa
| 2 | 1,641 | 1,755 | 267 | -1 | 221 | 1,354 | 1,413 | -2 | -2 | -3 | -1 | 1,568 | 6,730 | 1,884 | 2,342 | 3,741 | 11,211 | 4,052 | 11,929 | 6,025 | 12,506 | 3,753 | 3,188 | 3,542 | 3,961 | 4,363 | 4,126 | 4,416 | 4,968 | 4,826 | 4,468 | 3,361 | 3,431 | 3,194 | 383 | 445 | 438 | 411 | 387 | 379 | 358 | 369 | 414 | 427 | 421 | 250 | 244 | 259 | 321 | 292 | 303 | 253 | 310 | 269 | 265 | 292 | 293 | 267 | 241 | 248 |
Totaal niet-vlottende activa
| 24,878 | 23,822 | 23,459 | 21,898 | 19,811 | 18,974 | 19,297 | 20,343 | 20,094 | 19,001 | 18,407 | 18,245 | 18,306 | 18,190 | 18,603 | 20,155 | 20,522 | 20,869 | 22,843 | 22,224 | 22,837 | 23,492 | 23,337 | 24,326 | 24,227 | 27,024 | 30,345 | 31,697 | 31,907 | 33,089 | 34,583 | 31,778 | 29,562 | 28,771 | 30,079 | 29,876 | 31,284 | 31,117 | 30,839 | 30,045 | 29,577 | 30,310 | 33,266 | 32,053 | 32,389 | 32,014 | 29,582 | 25,746 | 24,324 | 22,417 | 20,915 | 18,736 | 19,323 | 18,802 | 17,656 | 16,293 | 15,992 | 15,883 | 15,775 | 15,921 | 16,560 |
Totaal activa
| 108,142 | 102,747 | 101,360 | 97,280 | 93,849 | 92,871 | 98,232 | 103,441 | 95,793 | 86,148 | 81,150 | 81,062 | 78,256 | 77,233 | 77,001 | 75,556 | 75,590 | 80,825 | 83,833 | 87,609 | 90,062 | 91,271 | 93,604 | 97,346 | 97,593 | 101,350 | 113,263 | 108,471 | 102,175 | 102,409 | 110,111 | 97,557 | 92,775 | 98,735 | 108,983 | 107,099 | 105,395 | 104,843 | 117,785 | 107,264 | 99,418 | 98,030 | 106,313 | 105,708 | 99,954 | 94,480 | 103,550 | 86,417 | 74,171 | 70,050 | 73,509 | 66,324 | 63,473 | 65,216 | 63,231 | 55,764 | 52,389 | 51,532 | 53,621 | 51,110 | 45,517 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 14,366 | 12,169 | 12,734 | 11,714 | 9,876 | 9,380 | 11,342 | 11,881 | 12,327 | 11,179 | 7,705 | 9,300 | 8,969 | 8,735 | 8,491 | 6,296 | 5,604 | 7,390 | 8,086 | 8,067 | 7,507 | 8,334 | 9,184 | 9,535 | 11,295 | 13,053 | 19,117 | 16,049 | 14,567 | 15,445 | 19,391 | 15,385 | 10,889 | 13,021 | 17,172 | 16,350 | 15,235 | 14,433 | 17,788 | 15,588 | 13,234 | 11,889 | 12,547 | 13,640 | 11,813 | 11,758 | 13,131 | 19,045 | 13,553 | 13,334 | 13,658 | 11,926 | 9,496 | 10,067 | 11,908 | 10,359 | 8,783 | 7,610 | 8,041 | 9,089 | 6,455 |
Kortlopende schulden
| 10,869 | 11,829 | 12,686 | 12,180 | 15,928 | 17,456 | 21,979 | 24,845 | 19,660 | 13,065 | 10,525 | 8,208 | 5,247 | 4,084 | 3,697 | 3,669 | 4,479 | 3,904 | 3,859 | 7,586 | 9,473 | 9,497 | 9,953 | 6,952 | 7,322 | 4,603 | 5,728 | 8,170 | 7,011 | 5,240 | 7,233 | 8,296 | 7,757 | 7,329 | 8,420 | 6,373 | 5,931 | 7,546 | 18,136 | 17,292 | 16,659 | 15,473 | 18,476 | 23,531 | 23,650 | 20,865 | 31,834 | 25,287 | 20,057 | 16,746 | 22,210 | 17,544 | 15,912 | 14,668 | 12,445 | 7,939 | 5,694 | 5,570 | 12,069 | 10,846 | 10,226 |
Belastingschulden
| 678 | 762 | 652 | 725 | 655 | 839 | 1,023 | 659 | 430 | 630 | 473 | 453 | 384 | 301 | 284 | 331 | 275 | 646 | 810 | 869 | 698 | 713 | 688 | 681 | 520 | 627 | 848 | 731 | 543 | 850 | 426 | 512 | 420 | 694 | 655 | 1,155 | 670 | 1,672 | 1,762 | 817 | 313 | 698 | 621 | 499 | 318 | 296 | 404 | 266 | 194 | 182 | 68 | 67 | 266 | 2,133 | 972 | 878 | 513 | 456 | 690 | 942 | 1,156 |
Uitgestelde opbrengsten
| 678 | 762 | 652 | 6,420 | 5,982 | 6,454 | 6,823 | 6,718 | 6,105 | 7,737 | 5,961 | 5,719 | 4,982 | 5,150 | 5,042 | 4,820 | 4,278 | 5,716 | 6,070 | 6,184 | 5,820 | 6,519 | 6,813 | 6,542 | 6,638 | 7,980 | 8,895 | 8,205 | 6,715 | 7,886 | 9,196 | 7,602 | 7,315 | 7,283 | 8,132 | 8,591 | 7,803 | 8,770 | 8,876 | 7,330 | 6,023 | 6,203 | 7,947 | 7,766 | 6,910 | 7,464 | 7,396 | 3,043 | 2,130 | 2,027 | 2,397 | 2,455 | 2,298 | 4,421 | 3,669 | 3,456 | 2,566 | 2,697 | 2,636 | 2,851 | 2,109 |
Overige kortlopende verplichtingen
| 7,305 | 7,139 | 6,918 | 1,540 | 1,269 | 1,509 | 1,844 | 1,063 | 1,240 | 908 | 907 | 704 | 755 | 769 | 811 | 838 | 880 | 773 | 801 | 602 | 1,002 | 1,103 | 838 | 1,309 | 493 | 715 | 854 | 803 | 813 | 819 | 1,253 | 804 | 1,101 | 1,478 | 1,500 | 1,011 | 1,237 | 950 | 952 | 889 | 872 | 1,300 | 1,233 | 957 | 1,093 | 552 | 770 | 389 | 610 | 466 | 547 | 397 | 496 | 370 | 640 | 220 | 458 | 278 | 601 | 425 | 574 |
Totaal kortlopende verplichtingen
| 33,218 | 31,899 | 32,990 | 31,854 | 33,055 | 34,799 | 41,988 | 44,507 | 39,332 | 32,889 | 25,098 | 23,931 | 19,953 | 18,738 | 18,041 | 15,623 | 15,241 | 17,783 | 18,816 | 22,439 | 23,802 | 25,453 | 26,788 | 24,338 | 25,748 | 26,351 | 34,594 | 33,227 | 29,106 | 29,390 | 37,073 | 32,087 | 27,062 | 29,111 | 35,224 | 32,325 | 30,206 | 31,699 | 45,752 | 41,099 | 36,788 | 34,865 | 40,203 | 45,894 | 43,466 | 40,639 | 53,131 | 47,764 | 36,350 | 32,573 | 38,812 | 32,322 | 28,202 | 29,526 | 28,662 | 21,974 | 17,501 | 16,155 | 23,347 | 23,211 | 19,364 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,868 | 3,781 | 3,175 | 1,299 | 0 | 131 | 0 | 0 | 150 | 300 | 450 | 631 | 875 | 1,118 | 1,362 | 1,606 | 1,850 | 2,637 | 3,365 | 3,918 | 4,490 | 5,108 | 5,455 | 8,243 | 7,529 | 7,098 | 7,507 | 7,726 | 8,095 | 8,135 | 8,238 | 3,428 | 1,241 | 1,432 | 1,768 | 4,804 | 6,600 | 6,514 | 12,537 | 12,631 | 12,843 | 13,080 | 13,730 | 11,068 | 9,899 | 9,958 | 10,807 | 3,752 | 2,631 | 1,675 | 1,358 | 370 | 441 | 251 | 286 | 74 | 1,157 | 1,165 | 1,164 | 1,161 | 1,003 |
Uitgestelde opbrengsten niet-vlottend
| 1,281 | 1,326 | 1,367 | 534 | 0 | -131 | 0 | 0 | 544 | 524 | 502 | 448 | 504 | 490 | 474 | 459 | 455 | 449 | 445 | 567 | 517 | 425 | 560 | 521 | 466 | 434 | 505 | 523 | 471 | 464 | 595 | 528 | 491 | 459 | 589 | 544 | 506 | 495 | 627 | 570 | 521 | 493 | 603 | 549 | 528 | 524 | 648 | 389 | 376 | 319 | 262 | 263 | 246 | 211 | 337 | 331 | 329 | 321 | 342 | 320 | 314 |
Uitgestelde belastingverplichtingen niet-vlottend
| 703 | 681 | 634 | 594 | 587 | 564 | 514 | 494 | 469 | 475 | 562 | 624 | 594 | 588 | 552 | 521 | 514 | 633 | 1,077 | 757 | 713 | 778 | 1,196 | 356 | 393 | 503 | 423 | 459 | 424 | 362 | 611 | 449 | 532 | 545 | 918 | 813 | 1,030 | 974 | 834 | 740 | 700 | 779 | 788 | 742 | 581 | 569 | 364 | 278 | 326 | 386 | 431 | 494 | 550 | 447 | 467 | 282 | 286 | 329 | 289 | 141 | 23 |
Overige niet-vlottende verplichtingen
| -410 | 738 | 579 | 317 | 1,225 | 994 | 957 | 948 | 334 | 329 | 318 | 367 | 369 | 307 | 312 | 333 | 326 | 328 | 346 | 326 | 370 | 214 | 171 | 176 | 170 | 172 | 160 | 149 | 160 | 158 | 148 | 152 | 164 | 173 | 181 | 199 | 194 | 219 | 155 | 169 | 163 | 210 | 197 | 170 | 169 | 168 | 130 | 127 | 128 | 124 | 156 | 190 | 155 | 101 | 131 | 102 | 118 | 106 | 54 | 55 | 109 |
Totaal niet-vlottende verplichtingen
| 6,442 | 6,526 | 5,755 | 2,744 | 1,812 | 1,558 | 1,471 | 1,442 | 1,497 | 1,628 | 1,832 | 2,070 | 2,342 | 2,503 | 2,700 | 2,919 | 3,145 | 4,047 | 5,233 | 5,568 | 6,090 | 6,525 | 7,382 | 9,296 | 8,558 | 8,207 | 8,595 | 8,857 | 9,150 | 9,119 | 9,592 | 4,557 | 2,428 | 2,609 | 3,456 | 6,360 | 8,330 | 8,202 | 14,153 | 14,110 | 14,227 | 14,562 | 15,318 | 12,529 | 11,177 | 11,219 | 11,949 | 4,546 | 3,461 | 2,504 | 2,207 | 1,317 | 1,392 | 1,010 | 1,221 | 789 | 1,890 | 1,921 | 1,849 | 1,677 | 1,449 |
Totaal passiva
| 39,660 | 38,425 | 38,745 | 34,598 | 34,867 | 36,357 | 43,459 | 45,949 | 40,829 | 34,517 | 26,930 | 26,001 | 22,295 | 21,241 | 20,741 | 18,542 | 18,386 | 21,830 | 24,049 | 28,007 | 29,892 | 31,978 | 34,170 | 33,634 | 34,306 | 34,558 | 43,189 | 42,084 | 38,256 | 38,509 | 46,665 | 36,644 | 29,490 | 31,720 | 38,680 | 38,685 | 38,536 | 39,901 | 59,905 | 55,209 | 51,015 | 49,427 | 55,521 | 58,423 | 54,643 | 51,858 | 65,080 | 52,310 | 39,811 | 35,077 | 41,019 | 33,639 | 29,594 | 30,536 | 29,883 | 22,763 | 19,391 | 18,076 | 25,196 | 24,888 | 20,813 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 43,784 | 0 | 0 | 0 | 43,225 | 43,409 | 47,176 | 48,644 | 0 | 0 | 2,486 | 2,131 | 1,951 | 1,562 | 309 | 1,474 | 931 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 2,857 | 1,961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 641 | 57 | 0 | 1,787 | 2,057 | 3,727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 6,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 | 3,770 |
Ingehouden winsten
| 37,135 | 36,364 | 36,565 | 35,421 | 34,271 | 34,531 | 33,441 | 33,656 | 33,723 | 33,906 | 37,625 | 39,094 | 40,330 | 41,299 | 43,924 | 44,524 | 44,562 | 45,696 | 45,481 | 46,676 | 46,653 | 44,813 | 44,819 | 45,313 | 44,625 | 48,068 | 49,836 | 46,878 | 45,090 | 44,962 | 43,675 | 44,048 | 45,273 | 44,944 | 45,641 | 43,186 | 40,564 | 39,528 | 39,254 | 37,235 | 35,917 | 35,416 | 37,149 | 36,329 | 34,779 | 33,911 | 33,046 | 31,311 | 31,015 | 31,044 | 30,133 | 30,114 | 30,352 | 30,705 | 29,618 | 29,065 | 27,968 | 27,466 | 26,431 | 24,599 | 22,334 |
Overige gereserveerde algehele resultaten
| 14,988 | 12,014 | 9,943 | 11,654 | 9,772 | 7,050 | 6,587 | 9,436 | 7,294 | 3,753 | 1,570 | 789 | 472 | 9,537 | -2,486 | -2,131 | -1,951 | -1,562 | -309 | -1,474 | -931 | 27 | 154 | 976 | 264 | -14 | 1,692 | 1,230 | 634 | 621 | 1,394 | -2,857 | -1,961 | 1,925 | 4,666 | 5,131 | 6,401 | 5,443 | 4,935 | 1,501 | -641 | -57 | 724 | -1,787 | -2,057 | -3,727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,854 | 2,857 | 2,821 | 2,819 | -41,041 | 2,744 | 2,744 | 2,736 | -40,493 | -40,676 | -44,395 | -45,864 | 2,768 | -6,968 | 388 | 742 | 916 | 1,305 | 2,558 | 1,265 | 1,808 | 2,739 | 2,739 | 6,070 | 7,237 | 7,223 | 7,237 | 7,239 | 7,237 | 7,238 | 7,800 | 6,382 | 7,278 | 9,238 | 9,239 | 9,239 | 9,239 | 9,238 | 6,238 | 6,239 | 5,597 | 6,181 | 6,238 | 4,451 | 4,181 | 2,511 | -443 | -2,992 | -2,479 | -1,761 | -3,086 | -2,980 | -1,994 | -1,461 | -1,796 | -1,462 | -318 | 804 | -3,042 | -3,267 | -2,739 |
Totaal eigen vermogen van aandeelhouders
| 61,747 | 58,005 | 56,099 | 56,664 | 53,556 | 51,095 | 49,542 | 52,598 | 50,519 | 47,162 | 48,746 | 49,433 | 50,340 | 50,638 | 51,082 | 52,036 | 52,248 | 53,771 | 54,809 | 54,711 | 55,231 | 54,349 | 54,482 | 59,129 | 58,896 | 62,061 | 65,535 | 62,117 | 59,731 | 59,591 | 59,639 | 57,200 | 59,321 | 62,877 | 66,316 | 64,326 | 62,974 | 60,979 | 54,197 | 48,745 | 45,284 | 45,367 | 47,881 | 44,550 | 42,730 | 40,192 | 36,373 | 32,089 | 32,306 | 33,053 | 30,817 | 30,904 | 32,128 | 33,014 | 31,592 | 31,373 | 31,420 | 32,040 | 27,159 | 25,102 | 23,365 |
Totaal eigen vermogen
| 68,482 | 64,319 | 62,611 | 62,682 | 58,982 | 56,514 | 54,773 | 57,492 | 54,964 | 51,631 | 54,220 | 55,061 | 55,961 | 55,992 | 56,260 | 57,014 | 57,204 | 58,995 | 59,784 | 59,602 | 60,170 | 59,293 | 59,434 | 63,712 | 63,287 | 66,792 | 70,074 | 66,387 | 63,919 | 63,900 | 63,446 | 60,913 | 63,285 | 67,015 | 70,303 | 68,414 | 66,859 | 64,942 | 57,880 | 52,055 | 48,403 | 48,603 | 50,792 | 47,285 | 45,311 | 42,622 | 38,470 | 34,107 | 34,360 | 34,973 | 32,490 | 32,685 | 33,879 | 34,680 | 33,348 | 33,001 | 32,998 | 33,456 | 28,425 | 26,222 | 24,704 |
Totaal passiva en aandeelhoudersvermogen
| 108,142 | 102,744 | 101,356 | 97,280 | 93,849 | 92,871 | 98,232 | 103,441 | 95,793 | 86,148 | 81,150 | 81,062 | 78,256 | 77,233 | 77,001 | 75,556 | 75,590 | 80,825 | 83,833 | 87,609 | 90,062 | 91,271 | 93,604 | 97,346 | 97,593 | 101,350 | 113,263 | 108,471 | 102,175 | 102,409 | 110,111 | 97,557 | 92,775 | 98,735 | 108,983 | 107,099 | 105,395 | 104,843 | 117,785 | 107,264 | 99,418 | 98,030 | 106,313 | 105,708 | 99,954 | 94,480 | 103,550 | 86,417 | 74,171 | 70,050 | 73,509 | 66,324 | 63,473 | 65,216 | 63,231 | 55,764 | 52,389 | 51,532 | 53,621 | 51,110 | 45,517 |