Futaba Corporation
TSE:6986.T
511 (JPY) • At close November 8, 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
| 28,046 | 21,018 | 23,201 | 23,784 | 23,824 | 24,068 | 25,279 | 29,926 | 31,531 | 33,626 | 35,787 | 38,436 | 40,085 | 40,829 | 39,732 | 41,183 | 42,083 | 42,757 | 43,343 | 43,961 | 44,032 | 46,867 | 47,498 | 48,220 | 48,701 | 50,699 | 53,393 | 49,991 | 53,018 | 56,865 | 58,107 | 55,455 | 55,501 | 58,534 | 57,883 | 58,630 | 61,010 | 62,667 | 60,132 | 58,355 | 58,509 | 60,160 | 61,474 | 61,316 | 60,458 | 62,351 | 62,215 | 60,760 | 58,676 | 59,451 | 56,792 | 56,087 | 58,178 | 58,659 | 55,672 | 55,734 | 54,194 | 55,690 | 53,904 | 56,435 | 67,397 | 64,878 |
Kortetermijnbeleggingen
| 300 | 6,346 | 301 | 6,238 | -7,530 | 300 | 299 | 301 | 601 | 600 | 600 | 600 | 811 | 612 | 1,277 | 1,555 | 1,144 | 993 | 1,094 | 908 | 1,210 | 1,313 | 1,301 | 1,302 | 901 | 908 | -1,382 | -1,421 | -1,460 | 123 | 129 | 163 | 608 | 803 | 3,413 | 3,354 | 3,096 | 2,797 | 5,317 | 6,196 | 6,045 | 6,463 | 6,390 | 6,218 | 6,395 | 6,252 | 6,008 | 5,992 | 6,083 | 6,628 | 1,308 | 1,270 | 1,217 | 1,064 | 1,009 | 902 | 894 | 1,369 | 990 | 1,295 | 1,382 | 1,240 |
Liquide middelen en kortetermijnbeleggingen
| 28,346 | 27,364 | 23,502 | 23,784 | 23,824 | 24,368 | 25,578 | 30,227 | 32,132 | 34,226 | 36,387 | 39,036 | 40,896 | 41,441 | 41,009 | 42,738 | 43,227 | 43,750 | 44,437 | 44,869 | 45,242 | 48,180 | 48,799 | 49,522 | 49,602 | 51,607 | 53,393 | 49,991 | 53,018 | 56,988 | 58,236 | 55,618 | 56,109 | 59,337 | 61,296 | 61,984 | 64,106 | 65,464 | 65,449 | 64,551 | 64,554 | 66,623 | 67,864 | 67,534 | 66,853 | 68,603 | 68,223 | 66,752 | 64,759 | 66,079 | 58,100 | 57,357 | 59,395 | 59,723 | 56,681 | 56,636 | 55,088 | 57,059 | 54,894 | 57,730 | 68,779 | 66,118 |
Nettovorderingen
| 15,492 | 15,850 | 14,790 | 16,127 | 15,372 | 15,194 | 16,056 | 15,534 | 15,091 | 14,552 | 13,889 | 13,212 | 13,922 | 14,076 | 13,698 | 12,636 | 12,549 | 14,189 | 15,557 | 15,884 | 17,016 | 18,467 | 17,923 | 18,884 | 18,349 | 18,651 | 18,908 | 18,993 | 17,972 | 17,486 | 17,137 | 16,453 | 16,475 | 18,287 | 18,319 | 18,326 | 19,073 | 19,350 | 19,925 | 19,003 | 18,388 | 18,179 | 17,388 | 16,252 | 16,544 | 16,761 | 16,074 | 16,534 | 17,148 | 17,498 | 16,795 | 16,196 | 15,908 | 16,869 | 17,497 | 17,525 | 18,249 | 18,375 | 18,297 | 16,552 | 15,635 | 19,823 |
Voorraad
| 17,745 | 17,854 | 19,333 | 20,286 | 21,622 | 20,424 | 20,080 | 20,099 | 19,850 | 17,495 | 16,240 | 13,776 | 13,164 | 11,786 | 11,374 | 11,533 | 12,997 | 13,116 | 15,524 | 15,900 | 16,742 | 16,646 | 16,578 | 16,764 | 16,206 | 15,273 | 15,421 | 14,309 | 13,611 | 13,140 | 13,433 | 12,248 | 12,858 | 13,701 | 14,980 | 14,211 | 14,826 | 14,498 | 15,303 | 14,385 | 13,498 | 13,054 | 13,485 | 12,383 | 12,176 | 12,402 | 12,894 | 11,902 | 11,812 | 12,321 | 12,283 | 11,670 | 12,319 | 11,586 | 11,891 | 11,428 | 11,066 | 10,909 | 10,697 | 10,445 | 12,426 | 13,661 |
Overige vlottende activa
| 1,225 | 1,060 | 1,530 | 1,877 | 2,384 | 2,132 | 2,482 | 2,206 | 2,206 | 1,890 | 1,912 | 1,739 | 1,510 | 1,229 | 561 | 638 | 717 | 1,080 | 1,123 | 1,042 | 1,137 | 1,371 | 1,254 | 970 | 992 | 995 | 1,234 | 1,057 | 869 | 738 | 939 | 847 | 1,136 | 957 | 1,159 | 1,088 | 1,168 | 1,652 | 1,228 | 1,007 | 1,076 | 866 | 1,087 | 1,213 | 1,020 | 910 | 1,049 | 1,052 | 1,165 | 914 | 3,652 | 3,642 | 4,007 | 3,399 | 3,648 | 4,181 | 3,918 | 4,267 | 4,241 | 4,211 | 4,005 | 4,228 |
Totaal vlottende activa
| 62,808 | 62,128 | 59,155 | 62,074 | 63,202 | 62,118 | 64,196 | 68,066 | 69,279 | 68,163 | 68,428 | 67,763 | 69,492 | 68,532 | 66,642 | 67,545 | 69,490 | 72,135 | 76,641 | 77,695 | 80,137 | 84,664 | 84,554 | 86,140 | 85,149 | 86,526 | 88,956 | 84,350 | 85,470 | 88,352 | 89,745 | 85,166 | 86,578 | 92,282 | 95,754 | 95,609 | 99,173 | 100,964 | 101,905 | 98,946 | 97,516 | 98,722 | 99,824 | 97,382 | 96,593 | 98,676 | 98,240 | 96,240 | 94,884 | 96,812 | 90,830 | 88,865 | 91,629 | 91,577 | 89,717 | 89,770 | 88,321 | 90,610 | 88,129 | 88,938 | 100,845 | 103,830 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 18,864 | 18,405 | 18,544 | 18,911 | 18,829 | 18,335 | 18,520 | 18,368 | 18,517 | 17,868 | 16,293 | 16,046 | 16,428 | 16,619 | 16,936 | 16,734 | 16,879 | 16,656 | 19,118 | 18,663 | 21,267 | 21,698 | 36,958 | 40,359 | 40,224 | 40,331 | 42,284 | 42,338 | 41,816 | 42,107 | 42,099 | 39,528 | 38,999 | 40,599 | 44,149 | 44,314 | 46,242 | 45,390 | 47,597 | 45,439 | 43,500 | 42,559 | 43,693 | 41,220 | 39,890 | 39,262 | 39,552 | 37,109 | 37,008 | 36,599 | 36,127 | 35,726 | 37,125 | 36,270 | 37,312 | 37,628 | 38,189 | 39,724 | 42,354 | 42,429 | 52,423 | 53,566 |
Goodwill
| 0 | 0 | 0 | 0 | 6 | 13 | 19 | 26 | 35 | 45 | 54 | 63 | 73 | 82 | 91 | 99 | 108 | 117 | 128 | 135 | 1,068 | 1,116 | 1,163 | 1,211 | 1,118 | 1,159 | 1,371 | 1,412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 686 | 659 | 624 | 655 | 661 | 662 | 651 | 700 | 679 | 643 | 671 | 698 | 689 | 684 | 716 | 697 | 615 | 653 | 643 | 623 | 1,050 | 1,067 | 1,123 | 1,161 | 1,168 | 1,177 | 895 | 890 | 967 | 984 | 1,066 | 890 | 906 | 1,030 | 1,101 | 1,204 | 1,247 | 1,246 | 1,292 | 1,154 | 1,098 | 1,101 | 1,133 | 1,091 | 1,146 | 1,144 | 1,218 | 1,125 | 1,169 | 1,121 | 1,068 | 1,079 | 1,155 | 996 | 1,034 | 1,111 | 960 | 1,050 | 1,148 | 1,223 | 1,604 | 1,925 |
Goodwill en immateriële activa
| 686 | 659 | 624 | 655 | 667 | 675 | 670 | 726 | 714 | 688 | 725 | 761 | 762 | 766 | 807 | 796 | 723 | 770 | 771 | 758 | 2,118 | 2,183 | 2,286 | 2,372 | 2,286 | 2,336 | 2,266 | 2,302 | 967 | 984 | 1,066 | 890 | 906 | 1,030 | 1,101 | 1,204 | 1,247 | 1,246 | 1,292 | 1,154 | 1,098 | 1,101 | 1,133 | 1,091 | 1,146 | 1,143 | 1,218 | 1,125 | 1,169 | 1,121 | 1,068 | 1,079 | 1,155 | 996 | 1,034 | 1,111 | 960 | 1,050 | 1,148 | 1,223 | 1,604 | 1,925 |
Langetermijnbeleggingen
| 24,327 | 12,777 | 10,566 | 11,762 | 17,870 | 9,472 | 8,756 | 8,006 | 13,624 | 13,272 | 12,860 | 13,238 | 7,713 | 8,736 | 6,794 | 5,527 | 6,052 | 5,674 | 7,966 | 7,712 | 7,305 | 8,195 | 8,359 | 10,322 | 10,511 | 12,177 | 16,144 | 14,767 | 14,113 | 11,685 | 11,490 | 10,049 | 8,496 | 10,253 | 9,368 | 8,713 | 9,953 | 8,778 | 5,229 | 3,489 | 2,026 | 604 | 1,582 | 1,547 | 916 | 1,187 | 196 | -597 | -191 | -70 | 7,752 | 8,231 | 8,975 | 9,427 | 10,795 | 11,867 | 12,215 | 11,989 | 13,341 | 11,560 | 10,780 | 11,901 |
Belastingvorderingen
| -686 | 421 | 2 | -11,762 | -7,530 | 358 | 299 | 301 | -5,959 | 442 | -5,030 | -4,907 | 811 | 383 | 1,277 | 1,555 | 1,144 | 394 | 1,094 | 908 | 1,210 | 313 | 1,301 | 1,302 | 901 | 169 | -16,144 | -14,767 | -14,113 | 166 | 129 | 163 | 608 | 215 | 3,413 | 3,354 | 3,096 | 225 | 5,317 | 6,196 | 6,045 | 217 | 6,390 | 6,218 | 6,395 | 198 | 6,008 | 5,992 | 6,083 | 117 | 1,308 | 1,270 | 1,217 | 243 | 1,009 | 902 | 894 | 331 | 990 | 1,295 | 125 | 1,240 |
Overige niet-vlottende activa
| 687 | 9,873 | 7,893 | 19,892 | 7,530 | 7,157 | 7,546 | 6,038 | 5,959 | -1 | 5,030 | 4,906 | 4,891 | 5,167 | 1,993 | 1,946 | 1,863 | 2,406 | 2,238 | 2,092 | 1,862 | 2,797 | 1,520 | 1,394 | 1,352 | 2,001 | 16,144 | 14,767 | 14,113 | 1,280 | 1,323 | 1,275 | 1,348 | 1,929 | 4,042 | 4,009 | 3,780 | 6,301 | 1,585 | 1,533 | 1,387 | 7,653 | 1,163 | 1,007 | 917 | 6,951 | 711 | 579 | 2,087 | 8,551 | 2,488 | 3,501 | 3,608 | 4,790 | 3,587 | 3,913 | 5,939 | 7,658 | 6,976 | 6,243 | 5,236 | 5,142 |
Totaal niet-vlottende activa
| 43,878 | 42,135 | 37,629 | 39,458 | 37,366 | 35,997 | 35,791 | 33,439 | 32,855 | 32,269 | 29,878 | 30,044 | 30,605 | 31,671 | 27,807 | 26,558 | 26,661 | 25,900 | 31,187 | 30,133 | 33,762 | 35,186 | 50,424 | 55,749 | 55,274 | 57,014 | 60,694 | 59,407 | 56,896 | 56,222 | 56,107 | 51,905 | 50,357 | 54,026 | 62,073 | 61,594 | 64,318 | 61,940 | 61,020 | 57,811 | 54,056 | 52,134 | 53,961 | 51,083 | 49,264 | 48,741 | 47,685 | 44,208 | 46,156 | 46,318 | 48,743 | 49,807 | 52,080 | 51,726 | 53,737 | 55,421 | 58,197 | 60,752 | 64,809 | 62,750 | 70,168 | 73,774 |
Totaal activa
| 106,686 | 104,263 | 96,784 | 101,534 | 100,569 | 98,118 | 99,989 | 101,507 | 102,135 | 100,435 | 98,307 | 97,810 | 100,098 | 100,206 | 94,450 | 94,104 | 96,152 | 98,037 | 107,830 | 107,828 | 113,901 | 119,851 | 134,980 | 141,890 | 140,425 | 143,542 | 149,652 | 143,759 | 142,368 | 144,576 | 145,853 | 137,073 | 136,934 | 146,312 | 157,828 | 157,205 | 163,493 | 162,907 | 162,925 | 156,758 | 151,573 | 150,859 | 153,787 | 148,466 | 145,858 | 147,420 | 145,926 | 140,448 | 141,040 | 143,130 | 139,573 | 138,672 | 143,709 | 143,303 | 143,454 | 145,191 | 146,518 | 151,362 | 152,938 | 151,688 | 171,013 | 177,604 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,007 | 2,866 | 3,132 | 3,191 | 3,511 | 3,534 | 4,261 | 3,421 | 3,845 | 3,720 | 3,956 | 3,144 | 3,716 | 3,079 | 2,585 | 2,016 | 2,186 | 2,287 | 2,551 | 3,275 | 3,736 | 3,808 | 4,029 | 4,310 | 4,265 | 3,747 | 4,719 | 4,539 | 4,446 | 3,968 | 5,425 | 4,772 | 4,760 | 5,135 | 5,238 | 5,044 | 5,213 | 4,925 | 4,937 | 5,365 | 5,097 | 4,828 | 4,579 | 4,328 | 4,160 | 3,872 | 4,425 | 4,765 | 5,020 | 4,802 | 5,053 | 4,671 | 4,880 | 4,513 | 4,932 | 5,351 | 5,540 | 5,291 | 4,830 | 4,346 | 4,141 | 5,876 |
Kortlopende schulden
| 121 | 297 | 129 | 313 | 314 | 498 | 324 | 375 | 432 | 575 | 423 | 392 | 386 | 596 | 433 | 729 | 731 | 910 | 799 | 739 | 738 | 830 | 812 | 883 | 859 | 934 | 950 | 0 | 0 | 34 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 35 | 4 | 7 | 11 | 53 | 15 | 470 | 446 | 472 | 426 | 375 | 374 | 64 | 34 | 34 | 37 | 177 | 20 | 306 | 209 | 827 | 221 | 227 | 864 | 253 |
Belastingschulden
| 207 | 244 | 127 | 218 | 177 | 129 | 143 | 341 | 244 | 368 | 165 | 315 | 346 | 432 | 145 | 291 | 292 | 379 | 198 | 278 | 209 | 225 | 170 | 242 | 319 | 478 | 317 | 474 | 355 | 509 | 352 | 383 | 345 | 400 | 214 | 399 | 418 | 448 | 242 | 450 | 475 | 574 | 463 | 441 | 430 | 422 | 275 | 307 | 291 | 331 | 162 | 245 | 307 | 358 | 246 | 327 | 331 | 365 | 219 | 228 | 211 | 243 |
Uitgestelde opbrengsten
| 207 | -2,998 | 127 | 3,585 | 3,278 | 3,251 | 3,284 | 3,661 | 3,260 | 3,462 | 2,974 | 3,411 | 3,136 | 3,541 | 2,820 | 3,061 | 3,417 | 3,668 | 3,175 | 3,294 | 3,421 | 3,529 | 3,378 | 3,801 | 3,848 | 4,153 | 3,903 | 0 | 0 | 4,825 | 0 | 0 | 0 | 4,455 | 0 | 0 | 0 | 4,406 | 3,764 | 4,111 | 3,882 | 4,370 | 3,385 | 3,700 | 3,240 | 6,798 | 3,255 | 3,396 | 3,385 | 3,699 | 3,006 | 3,457 | 3,288 | 3,576 | 3,203 | 3,964 | 3,411 | 3,511 | 2,896 | 3,442 | 3,677 | 3,957 |
Overige kortlopende verplichtingen
| 4,612 | 8,058 | 4,446 | 3,061 | 2,402 | 1,816 | 2,365 | 2,277 | 2,828 | 2,433 | 2,512 | 2,034 | 2,400 | 1,934 | 2,132 | 1,868 | 2,277 | 1,820 | 2,493 | 3,057 | 3,986 | 3,266 | 3,514 | 3,849 | 4,443 | 3,629 | 3,746 | 7,595 | 8,753 | 3,254 | 6,173 | 5,469 | 5,958 | 1,461 | 6,004 | 5,978 | 6,672 | 1,896 | 2,053 | 1,579 | 2,148 | 1,332 | 2,073 | 1,733 | 1,886 | 1,567 | 1,644 | 1,960 | 2,194 | 1,361 | 1,695 | 1,437 | 1,919 | 1,374 | 1,911 | 1,735 | 2,452 | 1,952 | 2,662 | 2,565 | 1,640 | 2,733 |
Totaal kortlopende verplichtingen
| 7,947 | 8,223 | 7,834 | 10,150 | 9,505 | 9,099 | 10,234 | 9,734 | 10,365 | 10,190 | 9,865 | 8,981 | 9,638 | 9,150 | 7,970 | 7,674 | 8,611 | 8,685 | 9,018 | 10,365 | 11,881 | 11,433 | 11,733 | 12,843 | 13,415 | 12,463 | 13,318 | 12,134 | 13,199 | 12,081 | 11,598 | 10,241 | 10,718 | 11,088 | 11,242 | 11,022 | 11,885 | 11,262 | 10,758 | 11,062 | 11,138 | 10,583 | 10,052 | 10,231 | 9,732 | 12,709 | 9,750 | 10,496 | 10,973 | 9,926 | 9,788 | 9,599 | 10,124 | 9,640 | 10,066 | 11,356 | 11,612 | 11,581 | 10,609 | 10,580 | 10,322 | 12,819 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 436 | 0 | 0 | 0 | 472 | 0 | 0 | 0 | 396 | 0 | 47 | 48 | 445 | 0 | 0 | 0 | 462 | 47 | 44 | 46 | 77 | 49 | 51 | 49 | 78 | 106 | 247 | 0 | 52 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 78 | 4 | 7 | 11 | 99 | 19 | 23 | 27 | 125 | 40 | 48 | 59 | 93 | 25 | 58 | 259 | 448 | 308 | 324 | 1,116 | 352 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 435 | 0 | 0 | 0 | 589 | 0 | 820 | 810 | 806 | 0 | 0 | 0 | 938 | 1,256 | 1,158 | 1,108 | 1,087 | 1,565 | 1,574 | 1,613 | 1,701 | 3,356 | 3,374 | 0 | 3,496 | 0 | 0 | 0 | 5,044 | 0 | 0 | 0 | 1,738 | 0 | 0 | 0 | 1,946 | 0 | 0 | 0 | 3,245 | 0 | 0 | 0 | 2,593 | 0 | 0 | 0 | 1,543 | 1,453 | 1,413 | 1,421 | 1,513 | 1,521 | 1,471 | 1,485 | 1,737 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,812 | 4,551 | 3,318 | 3,588 | 2,921 | 2,710 | 2,737 | 2,526 | 2,288 | 2,283 | 2,095 | 2,197 | 2,049 | 2,111 | 856 | 679 | 639 | 597 | 1,182 | 905 | 793 | 937 | 825 | 1,357 | 1,338 | 1,642 | 1,872 | 1,464 | 1,258 | 1,086 | 1,006 | 616 | 413 | 676 | 2,188 | 2,015 | 2,579 | 2,261 | 0 | 0 | 0 | 886 | 0 | 0 | 0 | 911 | 0 | 0 | 0 | 848 | 0 | 0 | 0 | 808 | 1,300 | 1,168 | 1,314 | 1,709 | 1,556 | 1,657 | 1,694 | 1,785 |
Overige niet-vlottende verplichtingen
| 866 | 520 | 1,124 | 1,154 | 1,091 | 194 | 1,249 | 1,313 | 1,259 | 191 | 1,456 | 618 | 630 | 194 | 1,519 | 1,501 | 1,490 | 231 | 711 | 688 | 708 | 230 | 263 | 249 | 255 | 230 | 263 | 261 | 3,679 | 184 | 5,126 | 5,050 | 5,105 | 186 | 2,146 | 2,006 | 2,185 | 292 | 4,675 | 4,346 | 4,113 | 334 | 4,465 | 4,501 | 4,464 | 383 | 4,750 | 4,306 | 4,074 | 277 | 3,428 | 3,211 | 3,115 | 265 | 282 | 301 | 287 | 66 | 795 | 935 | 634 | 1,582 |
Totaal niet-vlottende verplichtingen
| 5,678 | 5,507 | 4,442 | 4,742 | 4,012 | 3,811 | 3,986 | 3,839 | 3,547 | 3,459 | 3,551 | 3,682 | 3,537 | 3,556 | 2,375 | 2,180 | 2,129 | 2,228 | 3,196 | 2,795 | 2,655 | 2,331 | 2,702 | 3,231 | 3,255 | 3,651 | 5,597 | 5,346 | 4,937 | 4,818 | 6,132 | 5,666 | 5,518 | 5,987 | 4,334 | 4,021 | 4,764 | 4,342 | 4,675 | 4,346 | 4,113 | 3,244 | 4,469 | 4,508 | 4,475 | 4,638 | 4,769 | 4,329 | 4,101 | 3,843 | 3,468 | 3,259 | 3,174 | 2,709 | 3,060 | 2,940 | 3,281 | 3,736 | 4,180 | 4,387 | 4,929 | 5,456 |
Totaal passiva
| 13,625 | 13,730 | 12,276 | 14,892 | 13,517 | 12,910 | 14,220 | 13,573 | 13,912 | 13,649 | 13,416 | 12,663 | 13,175 | 12,706 | 10,345 | 9,854 | 10,740 | 10,913 | 12,214 | 13,160 | 14,536 | 13,764 | 14,435 | 16,074 | 16,670 | 16,114 | 18,915 | 17,480 | 18,136 | 16,899 | 17,730 | 15,907 | 16,236 | 17,075 | 15,576 | 15,043 | 16,649 | 15,604 | 15,433 | 15,408 | 15,251 | 13,827 | 14,521 | 14,739 | 14,207 | 17,347 | 14,519 | 14,825 | 15,074 | 13,769 | 13,256 | 12,858 | 13,298 | 12,349 | 13,126 | 14,296 | 14,893 | 15,317 | 14,789 | 14,967 | 15,251 | 18,275 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 1 | 0 | 0 | 66,754 | 0 | 0 | 0 | 71,123 | 72,653 | 73,482 | 74,730 | 0 | 0 | 4,152 | 4,945 | 5,118 | 5,564 | 2,329 | 4,120 | 3,561 | 1,448 | 1,527 | 0 | 224 | 0 | 0 | 408 | 1,426 | 1,771 | 2,977 | 8,624 | 9,450 | 4,504 | 0 | 0 | 0 | 0 | 0 | 0 | 2,956 | 3,344 | 1,852 | 5,476 | 6,916 | 8,068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 | 22,558 |
Ingehouden winsten
| 22,171 | 22,312 | 20,727 | 21,106 | 22,954 | 24,166 | 24,961 | 26,591 | 27,026 | 28,556 | 29,385 | 30,630 | 31,882 | 32,413 | 33,914 | 35,445 | 36,847 | 39,031 | 43,837 | 45,182 | 48,982 | 55,845 | 70,478 | 72,915 | 73,050 | 76,046 | 77,014 | 75,913 | 75,105 | 78,526 | 80,305 | 79,655 | 80,129 | 82,108 | 88,453 | 89,087 | 88,996 | 89,470 | 91,736 | 90,659 | 89,469 | 90,802 | 91,466 | 90,455 | 90,282 | 89,983 | 95,293 | 95,377 | 95,932 | 97,127 | 97,698 | 97,771 | 98,611 | 98,658 | 98,888 | 99,454 | 99,587 | 100,629 | 103,958 | 103,672 | 124,288 | 131,220 |
Overige gereserveerde algehele resultaten
| 14,611 | 12,309 | 8,151 | 9,723 | 8,370 | 5,522 | 5,124 | 6,017 | 5,550 | 2,956 | 715 | 75 | 290 | 44,101 | -4,152 | -4,945 | -5,118 | -5,564 | -2,329 | -4,120 | -3,561 | -1,448 | -1,527 | 1,093 | -224 | 274 | 2,126 | -408 | -1,426 | -1,771 | -2,977 | -8,624 | -9,450 | -4,504 | 4,978 | 4,546 | 8,638 | 7,154 | 4,539 | 329 | -2,956 | -3,344 | -1,852 | -5,476 | -6,916 | -8,068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 21,030 | 21,031 | 21,033 | 21,242 | -45,512 | 21,539 | 21,539 | 21,539 | -49,584 | -51,114 | -51,943 | -53,188 | 21,543 | -22,190 | 17,392 | 16,598 | 16,426 | 15,980 | 19,214 | 17,422 | 17,982 | 17,374 | 17,295 | 18,824 | 18,633 | 18,858 | 18,861 | 18,453 | 17,433 | 17,090 | 15,885 | 10,238 | 9,411 | 15,009 | 16,223 | 16,224 | 16,224 | 17,745 | 18,314 | 18,315 | 15,358 | 14,970 | 16,463 | 12,839 | 11,402 | 10,251 | 6,889 | 2,045 | 2,276 | 4,267 | 1,059 | 753 | 3,921 | 4,557 | 4,094 | 4,101 | 4,917 | 7,725 | 6,779 | 5,898 | 4,712 | 1,282 |
Totaal eigen vermogen van aandeelhouders
| 80,370 | 78,211 | 72,469 | 74,629 | 75,124 | 73,785 | 74,182 | 76,705 | 76,673 | 75,609 | 74,197 | 74,805 | 76,273 | 76,882 | 73,864 | 74,601 | 75,831 | 77,569 | 85,609 | 85,162 | 89,522 | 95,777 | 110,331 | 115,390 | 114,241 | 117,736 | 120,559 | 116,924 | 115,096 | 118,174 | 118,748 | 112,451 | 112,098 | 119,675 | 132,212 | 132,415 | 136,416 | 136,927 | 137,147 | 131,861 | 127,385 | 128,330 | 130,487 | 125,852 | 124,242 | 122,792 | 124,740 | 119,980 | 120,766 | 123,952 | 121,315 | 121,082 | 125,090 | 125,773 | 125,540 | 126,113 | 127,062 | 130,912 | 133,295 | 132,128 | 151,558 | 155,060 |
Totaal eigen vermogen
| 93,061 | 90,529 | 84,505 | 86,642 | 87,052 | 85,208 | 85,769 | 87,934 | 88,223 | 86,786 | 84,891 | 85,147 | 86,923 | 87,500 | 84,105 | 84,250 | 85,412 | 87,124 | 95,616 | 94,668 | 99,365 | 106,087 | 120,545 | 125,816 | 123,755 | 127,428 | 130,737 | 126,279 | 124,232 | 127,677 | 128,123 | 121,166 | 120,698 | 129,237 | 142,252 | 142,162 | 146,844 | 147,303 | 147,492 | 141,350 | 136,322 | 137,032 | 139,266 | 133,727 | 131,651 | 130,073 | 131,407 | 125,623 | 125,966 | 129,361 | 126,317 | 125,814 | 130,411 | 130,954 | 130,328 | 130,895 | 131,625 | 136,045 | 138,149 | 136,721 | 155,762 | 159,329 |
Totaal passiva en aandeelhoudersvermogen
| 106,686 | 104,259 | 96,781 | 101,534 | 100,569 | 98,118 | 99,989 | 101,507 | 102,135 | 100,435 | 98,307 | 97,810 | 100,098 | 100,206 | 94,450 | 94,104 | 96,152 | 98,037 | 107,830 | 107,828 | 113,901 | 119,851 | 134,980 | 141,890 | 140,425 | 143,542 | 149,652 | 143,759 | 142,368 | 144,576 | 145,853 | 137,073 | 136,934 | 146,312 | 157,828 | 157,205 | 163,493 | 162,907 | 162,925 | 156,758 | 151,573 | 150,859 | 153,787 | 148,466 | 145,858 | 147,420 | 145,926 | 140,448 | 141,040 | 143,130 | 139,573 | 138,672 | 143,709 | 143,303 | 143,454 | 145,191 | 146,518 | 151,362 | 152,938 | 151,688 | 171,013 | 177,604 |