Teac Corporation
TSE:6803.T
82 (JPY) • At close November 14, 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
| 1,487 | 1,227 | 1,369 | 1,086 | 1,553 | 1,196 | 1,221 | 1,739 | 1,353 | 1,304 | 789 | 955 | 1,440 | 1,869 | 1,677 | 2,025 | 1,677 | 1,479 | 1,134 | 1,649 | 1,867 | 1,716 | 1,687 | 2,259 | 2,432 | 2,142 | 1,341 | 1,467 | 2,039 | 2,097 | 1,394 | 2,019 | 2,165 | 2,524 | 1,821 | 2,079 | 2,618 | 2,831 | 3,338 | 3,412 | 3,400 | 3,180 | 2,975 | 3,638 | 4,651 | 4,422 | 4,592 | 5,072 | 5,840 | 4,915 | 4,529 | 4,457 | 5,727 | 5,318 | 4,048 | 4,651 | 5,577 | 6,359 | 4,022 | 4,364 | 7,700 | 6,369 |
Kortetermijnbeleggingen
| 0 | -119 | 0 | 0 | -55 | 0 | 0 | 0 | -58 | -60 | -63 | -64 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 156 | 235 | 233 | -945 | 253 | 251 | 223 | -252 | 222 | 222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,487 | 1,227 | 1,369 | 1,086 | 1,553 | 1,196 | 1,221 | 1,739 | 1,353 | 1,304 | 789 | 955 | 1,440 | 1,869 | 1,677 | 2,025 | 1,677 | 1,479 | 1,134 | 1,649 | 1,867 | 1,716 | 1,689 | 2,259 | 2,432 | 2,142 | 1,341 | 1,467 | 2,039 | 2,097 | 1,394 | 2,019 | 2,165 | 2,524 | 1,821 | 2,079 | 2,618 | 2,831 | 3,338 | 3,412 | 3,400 | 3,180 | 2,975 | 3,638 | 4,651 | 4,422 | 4,592 | 5,072 | 5,840 | 4,915 | 4,529 | 4,457 | 5,727 | 5,318 | 4,048 | 4,651 | 5,577 | 6,359 | 4,022 | 4,364 | 7,700 | 6,369 |
Nettovorderingen
| 2,480 | 3,517 | 2,603 | 2,938 | 2,671 | 2,925 | 2,809 | 2,871 | 2,799 | 3,154 | 2,877 | 2,750 | 2,167 | 2,844 | 2,685 | 2,494 | 2,363 | 3,218 | 2,815 | 2,451 | 2,299 | 3,265 | 2,660 | 2,626 | 2,872 | 3,624 | 3,317 | 3,174 | 2,391 | 3,217 | 3,473 | 2,797 | 2,935 | 3,923 | 4,378 | 4,155 | 3,903 | 5,173 | 3,861 | 3,436 | 3,100 | 210 | 4,174 | 3,641 | 3,406 | 0 | 3,552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 5,082 | 4,214 | 4,662 | 4,638 | 4,512 | 3,862 | 4,877 | 4,998 | 4,566 | 3,400 | 3,893 | 3,651 | 3,211 | 2,454 | 2,677 | 2,538 | 2,563 | 2,081 | 3,172 | 2,998 | 2,807 | 2,079 | 3,139 | 2,982 | 2,783 | 2,255 | 3,464 | 3,183 | 3,407 | 3,197 | 4,237 | 3,925 | 3,896 | 3,692 | 4,670 | 4,858 | 4,662 | 3,711 | 4,394 | 3,900 | 4,212 | 3,800 | 5,502 | 5,198 | 5,277 | 4,643 | 5,657 | 4,448 | 4,425 | 4,294 | 5,473 | 5,634 | 6,038 | 5,481 | 7,535 | 8,081 | 7,433 | 6,386 | 7,607 | 6,745 | 6,701 | 9,393 |
Overige vlottende activa
| 253 | 328 | 335 | 268 | 291 | 368 | 352 | 278 | 324 | 352 | 380 | 367 | 362 | 308 | 255 | 219 | 230 | 274 | 368 | 256 | 286 | 353 | 358 | 274 | 275 | 276 | 363 | 236 | 234 | 259 | 327 | 247 | 298 | 304 | 346 | 371 | 325 | 4,911 | 1,265 | 1,233 | 717 | 5,591 | 403 | 736 | 693 | 5,936 | 1,178 | 336 | 349 | 5,884 | 841 | 861 | 1,038 | 6,221 | 1,314 | 1,271 | 1,516 | 9,268 | 1,009 | 1,097 | 7,525 | 1,170 |
Totaal vlottende activa
| 9,302 | 9,286 | 8,969 | 8,930 | 9,027 | 8,351 | 9,259 | 9,886 | 9,042 | 8,210 | 7,939 | 7,723 | 7,180 | 7,475 | 7,294 | 7,276 | 6,833 | 7,052 | 7,489 | 7,354 | 7,259 | 7,413 | 7,846 | 8,141 | 8,362 | 8,297 | 8,485 | 8,060 | 8,071 | 8,770 | 9,431 | 8,988 | 9,294 | 10,443 | 11,215 | 11,463 | 11,508 | 11,746 | 12,858 | 11,981 | 11,429 | 13,092 | 13,054 | 13,213 | 14,027 | 15,001 | 14,979 | 13,859 | 14,255 | 15,093 | 14,719 | 15,256 | 16,859 | 17,020 | 17,949 | 20,075 | 21,704 | 22,013 | 20,835 | 19,546 | 21,926 | 22,664 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,166 | 2,211 | 2,256 | 2,328 | 2,326 | 2,233 | 2,285 | 1,357 | 1,445 | 1,513 | 1,593 | 1,669 | 1,749 | 1,810 | 1,898 | 1,988 | 2,030 | 2,099 | 2,155 | 2,220 | 2,282 | 1,346 | 1,352 | 1,346 | 1,324 | 1,347 | 1,363 | 1,391 | 1,410 | 1,422 | 1,561 | 1,568 | 1,612 | 1,676 | 1,736 | 1,748 | 1,791 | 2,593 | 2,579 | 2,565 | 2,487 | 2,504 | 2,660 | 2,653 | 2,632 | 2,613 | 2,626 | 2,575 | 2,614 | 2,721 | 2,714 | 2,710 | 2,805 | 2,910 | 3,419 | 3,496 | 3,552 | 3,705 | 3,746 | 3,813 | 3,711 | 3,618 |
Goodwill
| 1 | 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 | 609 | 674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 55 | 0 | 0 | 78 | 0 |
Immateriële activa
| 129 | 107 | 103 | 113 | 117 | 143 | 123 | 135 | 145 | 147 | 128 | 130 | 133 | 125 | 124 | 137 | 150 | 159 | 174 | 186 | 193 | 209 | 225 | 237 | 214 | 228 | 516 | 525 | 524 | 557 | 587 | 577 | 613 | 634 | 629 | 609 | 674 | 613 | 649 | 633 | 570 | 551 | 550 | 425 | 439 | 425 | 394 | 363 | 364 | 392 | 390 | 401 | 451 | 521 | 342 | 351 | 372 | 348 | 412 | 424 | 367 | 395 |
Goodwill en immateriële activa
| 129 | 107 | 103 | 113 | 117 | 143 | 123 | 135 | 145 | 147 | 128 | 130 | 133 | 125 | 124 | 137 | 150 | 159 | 174 | 186 | 193 | 209 | 225 | 237 | 214 | 228 | 516 | 525 | 524 | 557 | 587 | 577 | 613 | 634 | 629 | 609 | 674 | 613 | 649 | 633 | 570 | 551 | 550 | 425 | 439 | 425 | 394 | 363 | 364 | 401 | 390 | 401 | 451 | 553 | 342 | 351 | 372 | 403 | 412 | 424 | 445 | 395 |
Langetermijnbeleggingen
| 133 | 251 | 141 | 141 | 196 | 138 | 136 | 137 | 194 | 195 | 198 | 218 | 151 | 151 | 154 | 155 | 159 | 158 | 169 | 178 | 201 | 283 | 191 | 218 | 308 | 360 | 487 | 464 | 457 | 369 | 425 | 360 | 309 | 311 | 324 | 307 | 392 | 220 | 584 | 611 | 1,363 | 1,351 | 1,469 | 1,392 | 1,419 | 1,578 | 1,603 | 1,094 | 0 | 961 | 0 | 0 | 0 | 287 | 0 | 0 | 0 | 267 | 0 | 0 | 185 | 0 |
Belastingvorderingen
| 25 | 15 | 44 | 30 | 33 | 36 | 29 | 27 | 19 | 15 | 35 | 26 | 23 | 22 | 41 | 47 | 41 | 41 | 43 | 42 | 34 | 29 | 32 | 26 | 27 | 24 | 34 | 40 | 35 | 34 | 20 | 15 | 31 | 28 | 19 | 19 | 39 | 2 | -584 | -611 | -1,363 | 1 | -1,469 | -1,392 | -1,419 | -1,578 | -1,603 | -1,094 | 0 | 132 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 77 | 0 | 0 | 91 | 0 |
Overige niet-vlottende activa
| 119 | 1 | 49 | 51 | 1 | 57 | 61 | 64 | 1 | 0 | 1 | 0 | 63 | 69 | 28 | 28 | 29 | 31 | 33 | 35 | 36 | 37 | 40 | 40 | 39 | 29 | 30 | 27 | 27 | 39 | 29 | 28 | 29 | 30 | 49 | 52 | 69 | 271 | 584 | 612 | 1,364 | 80 | 1,469 | 1,392 | 1,420 | 1,580 | 1,604 | 1,095 | 1,185 | 329 | 600 | 609 | 703 | 435 | 796 | 783 | 743 | 468 | 889 | 861 | 525 | 799 |
Totaal niet-vlottende activa
| 2,572 | 2,585 | 2,593 | 2,663 | 2,673 | 2,607 | 2,634 | 1,720 | 1,804 | 1,870 | 1,955 | 2,043 | 2,119 | 2,177 | 2,245 | 2,355 | 2,409 | 2,488 | 2,574 | 2,661 | 2,746 | 1,904 | 1,840 | 1,867 | 1,912 | 1,988 | 2,430 | 2,447 | 2,453 | 2,421 | 2,622 | 2,548 | 2,594 | 2,679 | 2,757 | 2,735 | 2,965 | 3,699 | 3,812 | 3,810 | 4,421 | 4,487 | 4,679 | 4,470 | 4,491 | 4,618 | 4,624 | 4,033 | 4,163 | 4,544 | 3,704 | 3,720 | 3,959 | 4,269 | 4,557 | 4,630 | 4,667 | 4,920 | 5,047 | 5,098 | 4,957 | 4,812 |
Totaal activa
| 11,874 | 11,871 | 11,562 | 11,594 | 11,700 | 10,958 | 11,893 | 11,606 | 10,845 | 10,081 | 9,894 | 9,766 | 9,299 | 9,651 | 9,540 | 9,630 | 9,242 | 9,540 | 10,063 | 10,015 | 10,005 | 9,316 | 9,686 | 10,007 | 10,274 | 10,285 | 10,914 | 10,507 | 10,524 | 11,192 | 12,053 | 11,536 | 11,887 | 13,122 | 13,971 | 14,198 | 14,473 | 15,445 | 16,670 | 15,791 | 15,850 | 17,582 | 17,733 | 17,683 | 18,518 | 19,619 | 19,603 | 17,892 | 18,418 | 19,637 | 18,423 | 18,976 | 20,818 | 21,289 | 22,506 | 24,705 | 26,371 | 26,933 | 25,882 | 24,644 | 26,883 | 27,476 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,476 | 1,504 | 1,571 | 1,566 | 1,615 | 1,281 | 1,646 | 1,798 | 1,759 | 1,458 | 1,557 | 1,559 | 1,651 | 1,447 | 1,237 | 1,173 | 1,209 | 880 | 1,369 | 1,376 | 1,282 | 696 | 1,471 | 1,391 | 1,483 | 695 | 2,202 | 1,829 | 1,771 | 935 | 1,774 | 1,554 | 1,735 | 1,632 | 0 | 0 | 0 | 1,877 | 2,341 | 1,887 | 1,828 | 1,759 | 1,621 | 1,469 | 1,764 | 1,521 | 2,338 | 1,945 | 1,948 | 2,199 | 2,237 | 2,544 | 3,306 | 2,748 | 2,733 | 4,157 | 5,207 | 5,187 | 4,909 | 3,859 | 3,721 | 4,140 |
Kortlopende schulden
| 3,271 | 2,477 | 3,324 | 3,020 | 3,268 | 2,490 | 3,164 | 3,194 | 3,136 | 2,779 | 2,945 | 2,956 | 2,923 | 3,028 | 3,160 | 3,244 | 3,009 | 3,138 | 3,310 | 3,077 | 3,045 | 2,522 | 2,780 | 2,865 | 2,997 | 2,644 | 2,605 | 2,417 | 2,499 | 2,477 | 2,448 | 2,403 | 2,454 | 2,458 | 2,659 | 2,359 | 2,241 | 2,404 | 1,483 | 1,283 | 1,483 | 2,342 | 3,083 | 4,066 | 4,308 | 4,528 | 4,684 | 4,530 | 4,607 | 4,555 | 4,488 | 4,499 | 4,444 | 4,515 | 5,173 | 5,555 | 5,775 | 5,884 | 5,860 | 5,796 | 6,162 | 5,789 |
Belastingschulden
| 3 | 22 | 14 | 17 | 4 | 21 | 16 | 12 | 7 | 44 | 26 | 13 | 14 | 34 | 28 | 27 | 26 | 41 | 39 | 44 | 34 | 156 | 100 | 94 | 84 | 6 | 3 | 12 | 3 | 4 | 14 | 10 | 12 | 10 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 133 | 0 | 0 | 0 | 204 | 0 | 0 | 223 | 0 |
Uitgestelde opbrengsten
| 3 | 22 | 14 | 683 | 551 | 738 | 579 | 673 | 551 | 737 | 555 | 619 | 529 | 657 | 597 | 607 | 532 | 637 | 572 | 664 | 552 | 747 | 637 | 727 | 618 | 594 | 540 | 668 | 591 | 658 | 685 | 811 | 677 | 713 | -1,899 | -2,409 | -2,342 | 1,373 | 441 | 517 | 373 | 1,942 | 358 | 459 | 372 | 1,766 | 474 | 579 | 477 | 1,589 | 520 | 649 | 583 | 2,319 | 552 | 731 | 598 | 1,879 | 617 | 750 | 2,203 | 821 |
Overige kortlopende verplichtingen
| 1,298 | 1,431 | 1,340 | 1,415 | 1,355 | 1,524 | 1,335 | 1,426 | 1,364 | 1,571 | 1,294 | 1,317 | 1,245 | 1,363 | 1,281 | 1,271 | 1,284 | 1,440 | 1,338 | 1,362 | 1,325 | 1,725 | 1,512 | 1,701 | 1,614 | 2,170 | 1,467 | 1,609 | 1,635 | 1,881 | 1,665 | 1,744 | 1,573 | 1,684 | 3,706 | 4,185 | 4,004 | 1,257 | 1,547 | 1,543 | 1,430 | 1,806 | 1,843 | 1,584 | 1,655 | 2,171 | 1,638 | 1,323 | 1,386 | 1,689 | 1,461 | 1,362 | 1,881 | 2,329 | 2,027 | 1,831 | 1,978 | 1,837 | 2,048 | 2,072 | 2,176 | 2,662 |
Totaal kortlopende verplichtingen
| 6,051 | 5,434 | 6,249 | 6,018 | 6,242 | 5,316 | 6,161 | 6,430 | 6,266 | 5,852 | 5,822 | 5,845 | 5,833 | 5,872 | 5,706 | 5,715 | 5,528 | 5,499 | 6,056 | 5,859 | 5,686 | 5,099 | 5,863 | 6,051 | 6,178 | 5,515 | 6,277 | 5,867 | 5,908 | 5,297 | 5,901 | 5,711 | 5,774 | 5,784 | 6,365 | 6,544 | 6,245 | 5,598 | 5,812 | 5,230 | 5,114 | 5,968 | 6,905 | 7,578 | 8,099 | 8,265 | 9,134 | 8,377 | 8,418 | 8,521 | 8,706 | 9,054 | 10,214 | 9,725 | 10,485 | 12,274 | 13,558 | 13,112 | 13,434 | 12,477 | 12,282 | 13,412 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,852 | 2,270 | 1,539 | 1,742 | 1,767 | 1,768 | 1,983 | 1,231 | 884 | 687 | 778 | 864 | 591 | 678 | 744 | 774 | 630 | 571 | 652 | 741 | 847 | -2,392 | -2,576 | 302 | 215 | 234 | 266 | -3,612 | 303 | -3,980 | -5,231 | -5,577 | 156 | 191 | 233 | 261 | 276 | 464 | 183 | 197 | 218 | 530 | 405 | 370 | 294 | 346 | 9 | 7 | 10 | 53 | 16 | 19 | 23 | 76 | 35 | 30 | 74 | 117 | 118 | 246 | 586 | 695 |
Uitgestelde opbrengsten niet-vlottend
| 710 | 792 | 849 | 669 | 665 | 732 | 844 | 909 | 951 | 1,039 | 1,049 | 1,102 | 1,153 | 1,206 | 1,347 | 1,868 | 1,936 | 2,030 | 2,343 | 2,436 | 2,532 | 2,626 | 2,841 | 2,929 | 3,022 | 3,556 | 3,816 | 3,903 | 4,162 | 4,307 | 5,599 | 5,700 | 5,919 | 6,223 | 5,876 | 5,987 | 6,120 | 6,186 | 0 | 0 | 0 | 7,322 | 0 | 0 | 0 | 6,693 | 0 | 0 | 0 | 7,087 | 0 | 0 | 0 | 7,493 | 0 | 0 | 0 | 7,816 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 18 | 17 | 16 | 15 | 20 | 19 | 18 | 17 | 17 | 16 | 14 | 13 | 15 | 13 | 12 | 11 | 9 | 9 | 8 | 8 | 15 | 9 | 9 | 8 | 8 | 8 | 25 | 28 | 34 | 12 | 27 | 8 | 8 | 9 | 14 | 15 | 26 | 26 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 63 | 0 | 0 | 0 | 172 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -173 | 576 | 636 | 21 | 21 | 11 | 16 | 16 | 41 | 19 | 21 | 16 | 34 | 38 | 49 | 49 | 13 | 14 | 15 | 16 | 20 | 29 | 37 | 45 | 51 | 61 | 73 | 85 | 96 | 611 | 112 | 114 | 129 | 122 | 122 | 103 | 70 | 6,150 | 6,743 | 6,873 | 7,040 | 7,364 | 6,826 | 6,648 | 6,777 | 72 | 6,966 | 0 | 7,180 | 14 | 7,350 | 7,412 | 7,562 | 43 | 7,735 | 7,797 | 7,950 | 74 | 7,950 | 8,066 | 8,069 | 8,116 |
Totaal niet-vlottende verplichtingen
| 2,407 | 2,863 | 2,191 | 2,447 | 2,473 | 2,530 | 2,861 | 2,173 | 1,893 | 1,761 | 1,862 | 1,995 | 1,793 | 1,935 | 2,152 | 2,702 | 2,588 | 2,624 | 3,018 | 3,201 | 3,414 | 2,898 | 3,152 | 3,284 | 3,296 | 3,859 | 4,180 | 4,307 | 4,595 | 5,257 | 6,106 | 5,945 | 6,204 | 6,536 | 6,231 | 6,351 | 6,492 | 6,645 | 6,926 | 7,070 | 7,258 | 7,936 | 7,231 | 7,018 | 7,071 | 7,111 | 6,975 | 7,084 | 7,190 | 7,326 | 7,366 | 7,431 | 7,585 | 7,740 | 7,770 | 7,827 | 8,024 | 8,016 | 8,068 | 8,312 | 8,655 | 8,811 |
Totaal passiva
| 8,458 | 8,297 | 8,440 | 8,465 | 8,715 | 7,846 | 9,022 | 8,603 | 8,159 | 7,613 | 7,684 | 7,840 | 7,626 | 7,807 | 7,858 | 8,417 | 8,116 | 8,123 | 9,074 | 9,060 | 9,100 | 7,997 | 9,015 | 9,335 | 9,474 | 9,374 | 10,457 | 10,174 | 10,503 | 10,554 | 12,007 | 11,656 | 11,978 | 12,320 | 12,596 | 12,895 | 12,737 | 12,243 | 12,738 | 12,300 | 12,372 | 13,904 | 14,136 | 14,596 | 15,170 | 15,376 | 16,109 | 15,461 | 15,608 | 15,847 | 16,072 | 16,485 | 17,799 | 17,465 | 18,255 | 20,101 | 21,582 | 21,128 | 21,502 | 20,789 | 20,937 | 22,223 |
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 | 126 | 29 | 0 | 0 | 0 | 0 | 3,475 | 3,453 | 3,926 | 4,371 | 0 | 3,169 | 3,789 | 3,775 | 3,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,781 | 6,781 | 6,781 | 6,781 | 6,781 | 6,781 | 6,781 | 6,781 | 6,781 | 6,781 |
Ingehouden winsten
| -1,671 | -1,249 | -1,448 | 1,801 | 1,769 | 2,194 | 1,990 | 1,840 | 1,700 | 1,809 | 1,809 | 1,622 | 1,411 | 1,586 | 1,588 | 1,051 | 901 | 1,158 | 692 | 721 | 645 | 806 | -3,126 | -3,232 | -5,658 | -1,935 | -6,050 | -6,100 | -6,343 | -5,647 | -6,420 | -6,005 | -6,067 | -5,585 | -5,293 | -5,345 | -5,113 | 423 | 1,148 | 1,174 | 1,600 | 1,711 | 515 | 627 | 873 | 1,935 | 1,715 | 1,513 | 1,733 | 2,259 | 1,283 | 1,494 | 52 | 687 | 1,315 | 1,529 | 1,470 | 1,991 | 709 | 364 | 1,926 | 1,718 |
Overige gereserveerde algehele resultaten
| 1,698 | 1,433 | 1,183 | 1,369 | 1,256 | 959 | 921 | 1,204 | 1,026 | 701 | 437 | 341 | 297 | 3,395 | 26 | 92 | 150 | 180 | 228 | 163 | 192 | 390 | 243 | 354 | 339 | 237 | 468 | 404 | 349 | 264 | 453 | -126 | -29 | 386 | 677 | 655 | 859 | -3,475 | -3,453 | -3,926 | -4,371 | -4,291 | -3,169 | -3,789 | -3,775 | -3,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -111 | -110 | -111 | -3,541 | -3,540 | -3,541 | -3,540 | -3,541 | -3,540 | -3,542 | -3,536 | -3,537 | -3,535 | -6,637 | -3,515 | -3,516 | -3,515 | -3,516 | -3,515 | -3,515 | -3,515 | -3,161 | 122 | 233 | -47 | -3,477 | -46 | -47 | -46 | -45 | -45 | -297 | -103 | 341 | 632 | 610 | 814 | 1,831 | -6,717 | -7,663 | -8,546 | 197 | -6,140 | -7,379 | -7,351 | 6,199 | -4,270 | -5,082 | -4,923 | -4,469 | -4,932 | -5,003 | -3,814 | -3,644 | -3,845 | -3,706 | -3,462 | -2,967 | -3,110 | -3,290 | -2,784 | -3,268 |
Totaal eigen vermogen van aandeelhouders
| 3,416 | 3,574 | 3,124 | 3,129 | 2,985 | 3,112 | 2,871 | 3,003 | 2,686 | 2,468 | 2,210 | 1,926 | 1,673 | 1,844 | 1,599 | 1,128 | 1,036 | 1,323 | 905 | 869 | 822 | 1,145 | 496 | 502 | 634 | 825 | 372 | 258 | -40 | 572 | -12 | -176 | -141 | 756 | 1,339 | 1,265 | 1,701 | 3,136 | 3,884 | 3,437 | 3,425 | 3,617 | 3,544 | 3,037 | 3,297 | 4,185 | 3,445 | 2,431 | 2,810 | 3,790 | 2,351 | 2,491 | 3,019 | 3,824 | 4,251 | 4,604 | 4,789 | 5,805 | 4,380 | 3,855 | 5,923 | 5,231 |
Totaal eigen vermogen
| 3,416 | 3,574 | 3,124 | 3,129 | 2,985 | 3,112 | 2,871 | 3,003 | 2,686 | 2,468 | 2,210 | 1,926 | 1,673 | 1,844 | 1,682 | 1,213 | 1,126 | 1,417 | 989 | 955 | 905 | 1,319 | 671 | 672 | 635 | 911 | 457 | 333 | 21 | 638 | 46 | -120 | -91 | 802 | 1,375 | 1,303 | 1,736 | 3,202 | 3,932 | 3,491 | 3,478 | 3,678 | 3,597 | 3,087 | 3,348 | 4,243 | 3,494 | 2,431 | 2,810 | 3,790 | 2,351 | 2,491 | 3,019 | 3,824 | 4,251 | 4,604 | 4,789 | 5,805 | 4,380 | 3,855 | 5,946 | 5,253 |
Totaal passiva en aandeelhoudersvermogen
| 11,874 | 11,871 | 11,564 | 11,594 | 11,700 | 10,958 | 11,893 | 11,606 | 10,845 | 10,081 | 9,894 | 9,766 | 9,299 | 9,651 | 9,540 | 9,630 | 9,242 | 9,540 | 10,063 | 10,015 | 10,005 | 9,316 | 9,686 | 10,007 | 10,274 | 10,285 | 10,914 | 10,507 | 10,524 | 11,192 | 12,053 | 11,536 | 11,887 | 13,122 | 13,971 | 14,198 | 14,473 | 15,445 | 16,670 | 15,791 | 15,850 | 17,582 | 17,733 | 17,683 | 18,518 | 19,619 | 19,603 | 17,892 | 18,418 | 19,637 | 18,423 | 18,976 | 20,818 | 21,289 | 22,506 | 24,705 | 26,371 | 26,933 | 25,882 | 24,644 | 26,883 | 27,476 |