OPTEX GROUP Company, Limited
TSE:6914.T
1714 (JPY) • At close November 13, 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 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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 20,557 | 17,372 | 17,119 | 15,934 | 16,856 | 14,923 | 17,287 | 16,747 | 17,993 | 16,816 | 17,120 | 15,848 | 15,923 | 14,948 | 14,583 | 12,944 | 12,797 | 12,450 | 12,396 | 11,082 | 11,682 | 10,976 | 11,563 | 11,955 | 11,755 | 11,486 | 12,293 | 11,882 | 10,486 | 10,168 | 10,000 | 10,497 | 10,411 | 10,177 | 9,901 | 9,244 | 9,975 | 9,066 | 9,770 | 8,245 | 7,968 | 7,512 | 8,037 | 7,304 | 7,318 | 7,201 | 6,912 | 5,917 | 6,180 | 6,295 | 6,523 | 5,094 | 5,598 | 5,894 | 6,343 | 5,732 | 6,123 | 6,097 | 6,206 | 6,367 | 6,347 | 6,005 |
Kortetermijnbeleggingen
| 307 | 407 | 505 | 433 | 323 | 407 | 327 | 330 | 323 | 231 | 133 | 51 | 48 | 256 | 200 | 501 | 499 | 409 | 479 | 209 | 310 | 202 | 201 | 200 | 250 | 250 | 252 | 176 | 236 | 247 | 621 | 585 | 750 | 1,218 | 800 | 1,135 | 953 | 1,000 | 751 | 1,054 | 1,429 | 1,275 | 1,264 | 1,298 | 998 | 999 | 851 | 1,002 | 1,197 | 630 | 1,078 | 1,846 | 1,802 | 1,783 | 1,182 | 1,582 | 1,926 | 2,082 | 1,466 | 1,269 | 1,157 | 756 |
Liquide middelen en kortetermijnbeleggingen
| 20,864 | 17,779 | 17,624 | 16,367 | 17,179 | 15,330 | 17,614 | 17,077 | 18,316 | 17,047 | 17,253 | 15,899 | 15,971 | 15,204 | 14,783 | 13,445 | 13,296 | 12,859 | 12,875 | 11,291 | 11,992 | 11,178 | 11,764 | 12,155 | 12,005 | 11,736 | 12,545 | 12,058 | 10,722 | 10,415 | 10,621 | 11,082 | 11,161 | 11,395 | 10,701 | 10,379 | 10,928 | 10,066 | 10,521 | 9,299 | 9,397 | 8,787 | 9,301 | 8,602 | 8,316 | 8,200 | 7,763 | 6,919 | 7,377 | 6,925 | 7,601 | 6,940 | 7,400 | 7,677 | 7,525 | 7,314 | 8,049 | 8,179 | 7,672 | 7,636 | 7,504 | 6,761 |
Nettovorderingen
| 12,379 | 14,002 | 12,046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,904 | 0 | 9,151 | 0 | 0 | 7,884 | 8,644 | 8,411 | 7,838 | 7,214 | 7,252 | 5,821 | 5,873 | 5,570 | 5,863 | 5,912 | 5,612 | 5,239 | 4,976 | 5,560 | 5,093 | 4,922 | 4,613 | 4,635 | 4,370 | 4,146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 21,075 | 21,324 | 20,854 | 20,787 | 19,784 | 18,093 | 16,247 | 15,302 | 13,482 | 12,128 | 11,635 | 9,994 | 8,990 | 8,672 | 8,318 | 7,258 | 7,392 | 7,101 | 7,217 | 7,397 | 7,439 | 7,498 | 7,339 | 7,365 | 6,921 | 6,387 | 5,963 | 5,693 | 5,428 | 5,290 | 5,044 | 4,959 | 4,881 | 3,666 | 3,792 | 4,336 | 4,330 | 4,176 | 4,113 | 3,929 | 3,525 | 3,387 | 3,395 | 3,369 | 3,366 | 3,066 | 2,955 | 2,931 | 2,971 | 2,955 | 2,680 | 2,778 | 2,753 | 2,409 | 2,468 | 2,647 | 2,363 | 2,184 | 2,028 | 2,183 | 2,338 | 2,486 |
Overige vlottende activa
| 1,602 | 2,357 | 2,111 | 2,240 | 1,906 | 2,359 | 1,915 | 3,531 | 2,968 | 3,576 | 3,269 | 1,833 | 1,521 | 1,812 | 1,703 | 1,452 | 1,252 | 1,313 | 1,261 | 1,655 | 1,219 | 1,497 | 2,176 | 2,261 | 1,847 | 1,986 | 2,236 | 2,077 | 1,661 | 1,595 | 1,330 | 1,606 | 1,531 | 1,352 | 1,269 | 1,454 | 1,318 | 1,059 | 1,136 | 1,034 | 897 | 1,008 | 1,028 | 1,053 | 925 | 881 | 845 | 987 | 4,945 | 5,558 | 4,785 | 4,988 | 4,898 | 4,952 | 4,552 | 4,343 | 4,320 | 4,507 | 4,533 | 4,250 | 4,314 | 4,788 |
Totaal vlottende activa
| 55,920 | 55,462 | 52,635 | 51,071 | 50,259 | 47,796 | 47,932 | 47,349 | 46,286 | 44,897 | 42,544 | 37,498 | 36,317 | 35,095 | 33,067 | 29,451 | 29,505 | 29,314 | 30,027 | 28,444 | 28,804 | 29,143 | 30,183 | 30,469 | 29,924 | 28,980 | 29,004 | 27,712 | 26,455 | 25,711 | 24,833 | 24,861 | 24,825 | 22,234 | 21,635 | 21,739 | 22,439 | 21,213 | 21,382 | 19,501 | 18,795 | 18,742 | 18,817 | 17,946 | 17,220 | 16,782 | 15,933 | 14,983 | 15,293 | 15,438 | 15,066 | 14,706 | 15,051 | 15,038 | 14,545 | 14,304 | 14,732 | 14,870 | 14,233 | 14,069 | 14,156 | 14,035 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 8,073 | 7,927 | 7,807 | 7,867 | 7,778 | 7,637 | 7,621 | 7,190 | 7,256 | 7,102 | 6,993 | 6,387 | 6,540 | 6,576 | 6,167 | 5,984 | 5,991 | 5,845 | 5,792 | 5,545 | 5,381 | 5,279 | 4,678 | 4,662 | 4,444 | 4,390 | 4,340 | 4,181 | 4,215 | 4,233 | 4,275 | 4,219 | 4,246 | 2,977 | 3,022 | 3,037 | 3,081 | 3,033 | 3,045 | 3,029 | 3,028 | 3,004 | 3,014 | 2,961 | 2,990 | 2,986 | 2,963 | 2,942 | 2,993 | 3,043 | 3,022 | 2,906 | 2,957 | 2,942 | 2,936 | 2,974 | 3,018 | 3,072 | 3,115 | 3,175 | 3,302 | 3,429 |
Goodwill
| 978 | 1,010 | 946 | 1,007 | 1,063 | 1,046 | 987 | 1,040 | 1,090 | 1,116 | 1,052 | 1,096 | 1,147 | 1,192 | 1,240 | 1,057 | 1,098 | 1,145 | 1,141 | 1,175 | 1,248 | 1,286 | 1,321 | 900 | 935 | 744 | 778 | 808 | 834 | 851 | 887 | 956 | 451 | 220 | 311 | 384 | 477 | 505 | 599 | 633 | 678 | 738 | 808 | 802 | 821 | 835 | 828 | 785 | 812 | 937 | 102 | 113 | 127 | 164 | 175 | 117 | 128 | 139 | 149 | 183 | 195 | 227 |
Immateriële activa
| 1,265 | 1,340 | 1,431 | 1,564 | 1,646 | 1,741 | 1,828 | 1,923 | 2,015 | 2,076 | 2,152 | 2,223 | 2,312 | 2,416 | 2,502 | 2,563 | 2,519 | 2,632 | 2,688 | 2,780 | 2,800 | 2,868 | 2,922 | 2,997 | 3,008 | 3,092 | 3,192 | 3,271 | 3,317 | 3,421 | 3,527 | 3,655 | 3,752 | 599 | 655 | 675 | 709 | 707 | 681 | 625 | 602 | 505 | 520 | 512 | 530 | 523 | 504 | 468 | 472 | 480 | 464 | 433 | 451 | 455 | 465 | 547 | 207 | 245 | 263 | 281 | 281 | 247 |
Goodwill en immateriële activa
| 2,243 | 2,350 | 2,377 | 2,571 | 2,709 | 2,787 | 2,815 | 2,963 | 3,105 | 3,192 | 3,204 | 3,319 | 3,459 | 3,608 | 3,742 | 3,620 | 3,617 | 3,777 | 3,829 | 3,955 | 4,048 | 4,154 | 4,243 | 3,897 | 3,943 | 3,836 | 3,970 | 4,079 | 4,151 | 4,272 | 4,414 | 4,611 | 4,203 | 819 | 966 | 1,059 | 1,186 | 1,212 | 1,280 | 1,258 | 1,280 | 1,243 | 1,328 | 1,314 | 1,351 | 1,358 | 1,332 | 1,253 | 1,284 | 1,417 | 566 | 546 | 578 | 619 | 640 | 664 | 335 | 384 | 412 | 464 | 476 | 474 |
Langetermijnbeleggingen
| 1,602 | 1,571 | 1,641 | 1,330 | 1,866 | 1,824 | 1,817 | 1,836 | 1,677 | 1,997 | 1,984 | 1,791 | 1,900 | 1,651 | 1,747 | 1,423 | 1,539 | 1,811 | 1,762 | 2,552 | 2,426 | 2,588 | 2,679 | 2,906 | 2,619 | 3,055 | 2,829 | 2,971 | 2,833 | 2,704 | 2,402 | 2,663 | 2,550 | 2,315 | 3,454 | 2,561 | 2,659 | 2,596 | 2,718 | 2,894 | 2,372 | 2,313 | 2,152 | 1,836 | 2,185 | 1,680 | 1,667 | 1,493 | 943 | 1,711 | 1,114 | 685 | 749 | 383 | 977 | 1,050 | 270 | -4 | 544 | 615 | 886 | 1,050 |
Belastingvorderingen
| 2,130 | 2,108 | 2,022 | 2,110 | 1,925 | 1,886 | 2,123 | 2,026 | 1,846 | 1,809 | 1,954 | 1,781 | 1,604 | 1,555 | 1,465 | 1,340 | 1,290 | 1,314 | 1,312 | 1,315 | 1,231 | 1,259 | 670 | 645 | 637 | 534 | 506 | 524 | 570 | 549 | 589 | 702 | 714 | 560 | 568 | 645 | 580 | 562 | 648 | 612 | 591 | 601 | 598 | 539 | 524 | 527 | 574 | 694 | 693 | 693 | 727 | 777 | 756 | 778 | 779 | 619 | 633 | 610 | 647 | 729 | 743 | 779 |
Overige niet-vlottende activa
| 890 | 647 | 645 | 1,115 | 1,003 | 1,085 | 991 | 1,408 | 1,370 | 1,241 | 1,087 | 956 | 1,010 | 1,274 | 1,200 | 1,161 | 1,177 | 1,086 | 1,242 | 956 | 1,084 | 934 | 837 | 845 | 902 | 898 | 918 | 753 | 770 | 794 | 1,166 | 1,105 | 1,235 | 1,624 | 1,213 | 1,475 | 1,287 | 1,375 | 1,121 | 1,431 | 1,801 | 1,635 | 1,621 | 1,652 | 1,348 | 1,351 | 1,192 | 1,336 | 1,522 | 951 | 1,394 | 2,148 | 2,096 | 2,113 | 1,528 | 1,918 | 2,239 | 2,403 | 1,784 | 1,592 | 1,484 | 1,090 |
Totaal niet-vlottende activa
| 14,938 | 14,603 | 14,492 | 14,993 | 15,281 | 15,219 | 15,367 | 15,423 | 15,254 | 15,341 | 15,222 | 14,234 | 14,513 | 14,664 | 14,321 | 13,528 | 13,614 | 13,833 | 13,937 | 14,323 | 14,170 | 14,214 | 13,107 | 12,955 | 12,545 | 12,713 | 12,563 | 12,508 | 12,539 | 12,552 | 12,846 | 13,300 | 12,948 | 8,295 | 9,223 | 8,777 | 8,793 | 8,778 | 8,812 | 9,224 | 9,072 | 8,796 | 8,713 | 8,302 | 8,398 | 7,902 | 7,728 | 7,718 | 7,435 | 7,815 | 6,823 | 7,062 | 7,136 | 6,835 | 6,860 | 7,225 | 6,495 | 6,465 | 6,502 | 6,575 | 6,891 | 6,822 |
Totaal activa
| 70,858 | 70,065 | 67,127 | 66,066 | 65,542 | 63,017 | 63,302 | 62,775 | 61,543 | 60,240 | 57,769 | 51,734 | 50,833 | 49,761 | 47,390 | 42,980 | 43,121 | 43,150 | 43,967 | 42,770 | 42,976 | 43,360 | 43,293 | 43,427 | 42,472 | 41,696 | 41,569 | 40,222 | 38,999 | 38,265 | 37,681 | 38,163 | 37,774 | 30,531 | 30,861 | 30,518 | 31,234 | 29,994 | 30,196 | 28,728 | 27,868 | 27,540 | 27,532 | 26,250 | 25,619 | 24,686 | 23,664 | 22,701 | 22,728 | 23,253 | 21,889 | 21,768 | 22,187 | 21,873 | 21,405 | 21,529 | 21,227 | 21,335 | 20,735 | 20,644 | 21,047 | 20,857 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,611 | 3,599 | 2,792 | 3,126 | 3,648 | 3,481 | 3,165 | 3,374 | 3,045 | 3,117 | 2,589 | 2,744 | 2,593 | 2,682 | 1,961 | 1,706 | 1,746 | 1,893 | 1,754 | 1,685 | 1,779 | 1,963 | 1,997 | 1,935 | 2,195 | 2,389 | 1,851 | 1,954 | 1,956 | 2,113 | 1,630 | 1,549 | 1,675 | 1,414 | 1,133 | 1,360 | 1,545 | 1,341 | 1,232 | 1,265 | 1,133 | 1,312 | 1,188 | 1,234 | 1,224 | 1,250 | 1,031 | 1,044 | 1,102 | 1,330 | 788 | 942 | 1,038 | 978 | 1,197 | 865 | 918 | 874 | 660 | 608 | 637 | 723 |
Kortlopende schulden
| 6,735 | 7,272 | 5,711 | 6,733 | 6,448 | 9,804 | 9,634 | 9,146 | 9,336 | 11,307 | 10,684 | 6,103 | 6,194 | 6,391 | 6,420 | 3,521 | 3,422 | 3,361 | 3,368 | 3,365 | 2,380 | 1,416 | 1,409 | 1,199 | 945 | 1,641 | 784 | 828 | 942 | 1,654 | 1,833 | 3,941 | 2,769 | -337 | -515 | -448 | -561 | -677 | -935 | -744 | -669 | -600 | -936 | -310 | 553 | 481 | 483 | 425 | 459 | 482 | 194 | 164 | 174 | 167 | 203 | 222 | 212 | 244 | 83 | 78 | 110 | 114 |
Belastingschulden
| 1,010 | 659 | 1,002 | 617 | 760 | 487 | 1,258 | 961 | 991 | 714 | 1,370 | 1,106 | 973 | 671 | 421 | 228 | 328 | 278 | 509 | 179 | 371 | 265 | 606 | 488 | 670 | 382 | 1,219 | 966 | 775 | 470 | 390 | 329 | 331 | 275 | 334 | 294 | 516 | 337 | 685 | 451 | 521 | 394 | 695 | 575 | 545 | 362 | 265 | 190 | 274 | 234 | 372 | 372 | 440 | 275 | 456 | 363 | 225 | 201 | 44 | 44 | 69 | 67 |
Uitgestelde opbrengsten
| 1,010 | 659 | 1,002 | 2,833 | 2,724 | 2,460 | 0 | 0 | 0 | 0 | 3,618 | 3,091 | 2,611 | 2,016 | 1,815 | 1,604 | 1,464 | 1,628 | 1,861 | 1,835 | 1,684 | 1,655 | 2,155 | 2,197 | 2,065 | 1,959 | 3,107 | 2,552 | 1,989 | 1,698 | 1,630 | 1,525 | 1,410 | 1,001 | 1,171 | 1,178 | 1,276 | 1,192 | 1,462 | 1,263 | 1,145 | 1,074 | 1,426 | 864 | 659 | 585 | 813 | 422 | 373 | 439 | 450 | 591 | 536 | 468 | 540 | 596 | 326 | 399 | 137 | 248 | 166 | 272 |
Overige kortlopende verplichtingen
| 4,043 | 4,614 | 3,843 | 4,893 | 4,485 | 4,230 | 4,695 | 4,103 | 3,686 | 3,815 | 3,919 | 3,322 | 3,041 | 2,851 | 2,619 | 2,379 | 2,187 | 2,424 | 2,435 | 2,465 | 2,241 | 2,425 | 2,458 | 2,979 | 2,376 | 2,590 | 2,666 | 2,362 | 1,928 | 1,839 | 1,851 | 1,899 | 306 | 212 | 180 | 117 | 13 | 268 | 20 | 240 | 224 | 151 | -144 | 280 | 1,070 | 1,078 | 935 | 1,203 | 1,111 | 1,117 | 898 | 824 | 841 | 1,022 | 372 | 978 | 774 | 837 | 765 | 904 | 881 | 920 |
Totaal kortlopende verplichtingen
| 16,419 | 17,462 | 15,710 | 15,369 | 15,341 | 18,002 | 18,752 | 17,584 | 17,058 | 18,953 | 18,562 | 13,275 | 12,801 | 12,595 | 11,421 | 7,834 | 7,683 | 7,956 | 8,066 | 7,694 | 6,771 | 6,069 | 6,470 | 6,601 | 6,186 | 7,002 | 6,520 | 6,110 | 5,601 | 6,076 | 5,704 | 7,718 | 7,901 | 3,566 | 3,474 | 3,679 | 4,065 | 3,653 | 3,926 | 3,738 | 3,499 | 3,405 | 3,655 | 3,507 | 3,392 | 3,171 | 2,714 | 2,862 | 2,946 | 3,163 | 2,252 | 2,302 | 2,493 | 2,442 | 2,228 | 2,428 | 2,129 | 2,156 | 1,552 | 1,634 | 1,697 | 1,824 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,146 | 3,518 | 4,752 | 3,704 | 4,076 | 794 | 1,247 | 1,481 | 1,656 | 480 | 210 | 81 | 38 | 168 | 232 | 397 | 398 | 432 | 433 | 562 | 579 | 1,714 | 1,706 | 770 | 771 | 17 | 59 | 68 | 110 | 118 | 160 | 233 | 267 | 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 | 3 | 4 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 821 | 1,603 | 1,576 | 1,580 | 0 | 0 | 0 | 0 | 1,546 | 1,451 | 1,448 | 1,439 | 1,533 | 1,420 | 1,426 | 1,399 | 1,393 | 1,358 | 1,337 | 1,341 | 1,355 | 1,346 | 1,344 | 1,297 | 1,278 | 1,271 | 1,244 | 1,226 | 1,374 | 1,298 | 1,279 | 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 | 1,011 | 996 |
Uitgestelde belastingverplichtingen niet-vlottend
| 729 | 718 | 661 | 671 | 675 | 665 | 677 | 1,081 | 1,092 | 1,143 | 1,168 | 727 | 753 | 764 | 781 | 789 | 805 | 812 | 849 | 875 | 899 | 926 | 957 | 970 | 979 | 994 | 1,053 | 1,072 | 1,086 | 1,104 | 1,139 | 1,151 | 227 | 152 | 172 | 182 | 171 | 169 | 190 | 166 | 154 | 150 | 155 | 115 | 103 | 94 | 100 | 90 | 82 | 80 | 70 | 75 | 74 | 81 | 83 | 80 | 76 | 73 | 75 | 70 | 104 | 58 |
Overige niet-vlottende verplichtingen
| 2,541 | 2,553 | 909 | 1,317 | 1,362 | 1,329 | 2,892 | 2,460 | 2,483 | 2,471 | 925 | 948 | 996 | 1,004 | 798 | 759 | 767 | 793 | 855 | 832 | 861 | 886 | 461 | 455 | 450 | 454 | 654 | 747 | 753 | 758 | 652 | 651 | 886 | 1,751 | 1,614 | 1,779 | 1,574 | 1,720 | 1,859 | 1,637 | 1,605 | 1,588 | 1,567 | 1,492 | 1,355 | 1,340 | 1,319 | 1,303 | 1,278 | 1,264 | 1,263 | 1,244 | 1,221 | 1,203 | 1,169 | 1,161 | 1,141 | 1,130 | 1,095 | 1,057 | 19 | 23 |
Totaal niet-vlottende verplichtingen
| 6,416 | 6,789 | 7,143 | 7,295 | 7,689 | 4,368 | 4,816 | 5,022 | 5,231 | 4,094 | 3,849 | 3,207 | 3,235 | 3,375 | 3,344 | 3,365 | 3,396 | 3,436 | 3,530 | 3,627 | 3,676 | 4,867 | 4,479 | 3,541 | 3,544 | 2,762 | 3,044 | 3,158 | 3,193 | 3,206 | 3,325 | 3,333 | 2,432 | 1,751 | 1,786 | 1,779 | 1,745 | 1,720 | 1,859 | 1,637 | 1,605 | 1,588 | 1,567 | 1,492 | 1,458 | 1,434 | 1,419 | 1,393 | 1,360 | 1,344 | 1,333 | 1,319 | 1,295 | 1,284 | 1,252 | 1,241 | 1,217 | 1,203 | 1,170 | 1,127 | 1,137 | 1,081 |
Totaal passiva
| 22,835 | 24,251 | 22,853 | 22,664 | 23,030 | 22,370 | 23,568 | 22,606 | 22,289 | 23,047 | 22,411 | 16,482 | 16,036 | 15,970 | 14,765 | 11,199 | 11,079 | 11,392 | 11,596 | 11,321 | 10,447 | 10,936 | 10,949 | 10,142 | 9,730 | 9,764 | 9,564 | 9,268 | 8,794 | 9,282 | 9,029 | 11,051 | 10,333 | 5,317 | 5,260 | 5,458 | 5,810 | 5,373 | 5,785 | 5,375 | 5,104 | 4,993 | 5,222 | 4,999 | 4,850 | 4,605 | 4,133 | 4,255 | 4,306 | 4,507 | 3,585 | 3,621 | 3,788 | 3,726 | 3,480 | 3,669 | 3,346 | 3,359 | 2,722 | 2,761 | 2,834 | 2,905 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 196 | 350 | 379 | 0 | 364 | 168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 518 | 346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 | 2,798 |
Ingehouden winsten
| 36,207 | 34,980 | 34,388 | 33,180 | 32,475 | 31,673 | 31,130 | 30,898 | 30,137 | 28,759 | 27,549 | 26,739 | 26,284 | 25,389 | 24,871 | 24,189 | 24,604 | 24,374 | 24,560 | 23,719 | 23,931 | 23,507 | 23,559 | 22,623 | 22,301 | 21,162 | 20,871 | 20,084 | 19,762 | 18,768 | 18,337 | 17,690 | 17,572 | 17,334 | 17,190 | 16,632 | 16,529 | 16,043 | 15,626 | 15,135 | 14,893 | 14,682 | 14,308 | 13,941 | 13,668 | 13,304 | 13,184 | 12,825 | 12,830 | 12,786 | 12,855 | 12,714 | 12,654 | 12,376 | 12,318 | 12,003 | 12,007 | 11,777 | 11,834 | 11,735 | 11,805 | 11,759 |
Overige gereserveerde algehele resultaten
| 4,882 | 3,947 | 3,084 | 3,425 | 3,239 | 2,178 | 1,808 | 2,473 | 2,318 | 1,633 | 1,018 | 724 | 724 | 7,784 | -35 | -196 | -350 | -379 | 45 | -364 | -168 | 175 | 45 | 432 | 209 | 520 | 885 | 708 | 362 | 134 | 281 | -518 | -346 | 511 | 1,022 | 1,061 | 1,521 | 1,217 | 1,415 | 889 | 573 | 586 | 807 | 155 | -19 | -313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,115 | 4,076 | 3,985 | 3,991 | 3,991 | 3,991 | 3,991 | 6,458 | 3,993 | 3,993 | 3,986 | 4,986 | 4,986 | 4,986 | 4,913 | 4,592 | 4,284 | 4,953 | 4,960 | 5,289 | 5,624 | 5,936 | 5,980 | 7,856 | 4,671 | 5,178 | 5,548 | 4,663 | 4,665 | 4,647 | 3,123 | 3,113 | 2,421 | 3,109 | 4,130 | 3,110 | 4,633 | 3,111 | 3,112 | 3,112 | 3,112 | 3,113 | 3,113 | 3,114 | 3,076 | 2,489 | 2,358 | 1,655 | 1,625 | 1,976 | 1,493 | 1,487 | 1,803 | 1,880 | 1,715 | 1,892 | 1,946 | 2,303 | 2,280 | 2,238 | 2,474 | 2,244 |
Totaal eigen vermogen van aandeelhouders
| 48,002 | 45,795 | 44,255 | 43,387 | 42,497 | 40,633 | 39,721 | 40,154 | 39,239 | 37,179 | 35,346 | 35,242 | 34,787 | 33,782 | 32,617 | 31,775 | 32,036 | 31,751 | 32,363 | 31,442 | 32,521 | 32,416 | 32,337 | 33,277 | 29,979 | 29,138 | 29,217 | 28,253 | 27,587 | 26,347 | 24,539 | 23,084 | 23,137 | 23,752 | 24,118 | 23,601 | 23,960 | 23,169 | 22,951 | 21,934 | 21,376 | 21,179 | 21,026 | 20,008 | 19,561 | 18,904 | 18,340 | 17,278 | 17,253 | 17,560 | 17,147 | 16,999 | 17,255 | 17,054 | 16,831 | 16,693 | 16,751 | 16,878 | 16,912 | 16,771 | 17,077 | 16,801 |
Totaal eigen vermogen
| 48,020 | 45,811 | 44,271 | 43,402 | 42,512 | 40,647 | 39,734 | 40,169 | 39,254 | 37,193 | 35,358 | 35,252 | 34,797 | 33,791 | 32,625 | 31,781 | 32,042 | 31,758 | 32,371 | 31,449 | 32,529 | 32,424 | 32,344 | 33,285 | 32,742 | 31,932 | 32,005 | 30,954 | 30,205 | 28,983 | 28,652 | 27,112 | 27,441 | 25,214 | 25,601 | 25,060 | 25,424 | 24,621 | 24,411 | 23,353 | 22,764 | 22,547 | 22,310 | 21,251 | 20,769 | 20,081 | 19,531 | 18,446 | 18,422 | 18,746 | 18,304 | 18,147 | 18,399 | 18,147 | 17,925 | 17,860 | 17,881 | 17,976 | 18,013 | 17,883 | 18,213 | 17,952 |
Totaal passiva en aandeelhoudersvermogen
| 70,855 | 70,065 | 67,124 | 66,066 | 65,542 | 63,017 | 63,302 | 62,775 | 61,543 | 60,240 | 57,769 | 51,734 | 50,833 | 49,761 | 47,390 | 42,980 | 43,121 | 43,150 | 43,967 | 42,770 | 42,976 | 43,360 | 43,293 | 43,427 | 42,472 | 41,696 | 41,569 | 40,222 | 38,999 | 38,265 | 37,681 | 38,163 | 37,774 | 30,531 | 30,861 | 30,518 | 31,234 | 29,994 | 30,196 | 28,728 | 27,868 | 27,540 | 27,532 | 26,250 | 25,619 | 24,686 | 23,664 | 22,701 | 22,728 | 23,253 | 21,889 | 21,768 | 22,187 | 21,873 | 21,405 | 21,529 | 21,227 | 21,335 | 20,735 | 20,644 | 21,047 | 20,857 |