Futaba Industrial Co., Ltd.
TSE:7241.T
646 (JPY) • At close November 12, 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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 13,623 | 23,759 | 25,029 | 33,330 | 18,360 | 21,848 | 10,335 | 14,277 | 8,705 | 10,298 | 6,734 | 10,650 | 10,692 | 9,411 | 9,527 | 8,985 | 5,117 | 10,997 | 9,376 | 8,867 | 5,564 | 7,671 | 8,062 | 8,514 | 9,628 | 13,599 | 13,922 | 17,699 | 15,300 | 22,239 | 24,768 | 15,882 | 14,212 | 18,590 | 16,894 | 16,839 | 15,184 | 22,357 | 18,844 | 17,101 | 15,572 | 21,323 | 20,244 | 18,457 | 16,111 | 21,378 | 17,888 | 17,867 | 18,003 | 20,241 | 16,613 | 18,143 | 18,181 | 18,952 | 16,727 | 19,349 | 16,384 | 21,926 | 20,146 | 17,073 | 11,100 | 12,610 | 12,479 | 15,863 |
Kortetermijnbeleggingen
| 0 | 0 | 752 | -8,721 | -8,733 | -9,132 | -8,737 | -10,080 | -10,858 | -9,772 | -9,808 | -8,290 | -8,351 | -9,274 | -9,303 | -6,998 | -7,009 | -7,086 | -6,275 | -7,565 | -7,578 | -7,589 | -7,589 | -7,970 | -8,007 | -7,984 | -8,007 | -8,977 | -8,992 | -8,983 | -8,282 | -8,060 | -8,033 | -8,002 | -7,836 | -9,630 | -9,478 | -9,320 | -9,144 | -6,837 | -6,703 | -6,559 | -6,587 | -1,998 | -2,013 | -2,013 | -2,005 | -1,996 | -2,016 | -2,032 | -2,028 | -2,033 | -2,052 | -2,055 | -2,054 | 0 | 0 | 0 | -2,161 | 0 | 0 | 0 | -435 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 13,623 | 23,759 | 25,029 | 33,330 | 18,360 | 21,848 | 10,335 | 14,277 | 8,705 | 10,298 | 6,734 | 10,650 | 10,692 | 9,411 | 9,527 | 8,985 | 5,117 | 10,997 | 9,376 | 8,867 | 5,564 | 7,671 | 8,062 | 8,514 | 9,628 | 13,599 | 13,922 | 17,699 | 15,300 | 22,239 | 24,768 | 15,882 | 14,212 | 18,590 | 16,894 | 16,839 | 15,184 | 22,357 | 18,844 | 17,101 | 15,572 | 21,323 | 20,244 | 18,457 | 16,111 | 21,378 | 17,888 | 17,867 | 18,003 | 20,241 | 16,613 | 18,143 | 18,181 | 18,952 | 16,727 | 19,349 | 16,384 | 21,926 | 20,146 | 17,073 | 11,100 | 12,610 | 12,479 | 15,863 |
Nettovorderingen
| 73,878 | 80,493 | 89,572 | 86,940 | 97,879 | 101,367 | 100,906 | 85,806 | 90,753 | 86,817 | 89,219 | 76,636 | 58,991 | 88,074 | 88,648 | 73,764 | 66,717 | 44,645 | 69,129 | 61,300 | 65,517 | 63,996 | 67,731 | 61,340 | 65,836 | 64,296 | 72,068 | 55,992 | 59,527 | 58,673 | 59,057 | 47,518 | 48,361 | 49,589 | 54,414 | 48,816 | 58,779 | 55,061 | 56,576 | 50,700 | 55,946 | 51,704 | 56,261 | 46,704 | 50,302 | 47,791 | 46,322 | 36,667 | 42,841 | 47,263 | 49,866 | 45,398 | 48,026 | 43,214 | 38,454 | 43,749 | 45,132 | 45,518 | 52,973 | 48,468 | 49,933 | 48,934 | 42,868 | 54,637 |
Voorraad
| 30,007 | 31,250 | 29,108 | 29,115 | 29,564 | 29,144 | 30,343 | 31,019 | 36,118 | 34,426 | 30,050 | 32,589 | 31,739 | 30,713 | 28,891 | 24,162 | 24,431 | 23,141 | 22,827 | 24,542 | 22,174 | 21,416 | 20,621 | 23,669 | 21,198 | 21,437 | 19,370 | 23,073 | 21,573 | 19,339 | 17,469 | 17,284 | 15,689 | 16,863 | 16,644 | 17,906 | 18,354 | 19,223 | 17,754 | 18,856 | 17,372 | 16,734 | 16,329 | 18,835 | 17,408 | 18,042 | 18,408 | 18,869 | 16,366 | 16,300 | 15,361 | 16,197 | 16,658 | 15,591 | 15,532 | 14,178 | 14,960 | 14,518 | 14,812 | 17,778 | 19,554 | 19,006 | 18,476 | 25,319 |
Overige vlottende activa
| 8,156 | 9,186 | 9,809 | 10,250 | 9,881 | 10,695 | 10,607 | 10,437 | 9,487 | 9,323 | 9,364 | 7,993 | 7,238 | 9,233 | 8,084 | 6,944 | 6,250 | 4,694 | 6,796 | 6,248 | 6,619 | 7,266 | 7,498 | 7,974 | 8,193 | 8,137 | 8,890 | 7,329 | 7,205 | 7,152 | 7,064 | 6,303 | 6,928 | 7,247 | 8,569 | 7,433 | 9,919 | 9,020 | 7,535 | 9,367 | 9,694 | 7,930 | 7,892 | 8,618 | 8,883 | 7,523 | 7,607 | 6,561 | 7,503 | 8,014 | 10,060 | 6,665 | 7,607 | 6,633 | 6,898 | 7,536 | 7,192 | 6,851 | 8,995 | 7,894 | 8,597 | 16,680 | 9,819 | 11,863 |
Totaal vlottende activa
| 125,664 | 144,688 | 153,518 | 159,635 | 155,684 | 163,054 | 152,191 | 141,539 | 145,063 | 140,864 | 135,367 | 127,868 | 108,660 | 137,431 | 135,150 | 113,855 | 102,515 | 83,477 | 108,128 | 100,957 | 99,874 | 100,349 | 103,912 | 101,497 | 104,855 | 107,469 | 114,250 | 104,093 | 103,605 | 107,403 | 108,358 | 86,987 | 85,190 | 92,289 | 96,521 | 90,994 | 102,236 | 105,661 | 100,709 | 96,024 | 98,584 | 97,691 | 100,726 | 92,614 | 92,704 | 94,734 | 90,225 | 79,964 | 84,713 | 91,818 | 91,900 | 86,403 | 90,472 | 84,390 | 77,611 | 84,812 | 83,668 | 88,813 | 96,926 | 91,213 | 89,184 | 97,230 | 83,642 | 107,682 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 129,853 | 138,099 | 136,167 | 130,224 | 137,427 | 140,117 | 139,235 | 143,683 | 150,657 | 149,614 | 143,416 | 139,589 | 135,895 | 131,929 | 128,765 | 123,747 | 123,147 | 123,187 | 123,218 | 124,193 | 123,177 | 122,558 | 120,657 | 118,921 | 119,737 | 116,265 | 114,195 | 118,722 | 115,607 | 110,287 | 109,469 | 109,676 | 105,519 | 107,960 | 113,735 | 120,976 | 123,017 | 126,915 | 125,703 | 123,132 | 115,811 | 112,727 | 114,402 | 113,724 | 111,734 | 110,832 | 107,331 | 104,650 | 103,317 | 105,185 | 105,692 | 106,524 | 110,095 | 114,680 | 116,545 | 121,802 | 125,268 | 131,708 | 135,630 | 139,761 | 145,639 | 151,283 | 151,588 | 169,638 |
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 | 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
| 0 | 1,898 | 1,896 | 1,786 | 1,620 | 1,617 | 1,659 | 1,528 | 1,567 | 1,528 | 1,592 | 917 | 957 | 873 | 881 | 884 | 937 | 910 | 947 | 894 | 855 | 944 | 946 | 889 | 842 | 740 | 662 | 631 | 655 | 673 | 706 | 664 | 703 | 718 | 791 | 565 | 632 | 676 | 732 | 722 | 750 | 811 | 856 | 917 | 972 | 1,023 | 1,118 | 1,161 | 1,218 | 1,273 | 1,095 | 1,030 | 1,057 | 707 | 413 | 436 | 482 | 515 | 547 | 553 | 451 | 481 | 510 | 451 |
Goodwill en immateriële activa
| 1,826 | 1,898 | 1,896 | 1,786 | 1,620 | 1,617 | 1,659 | 1,528 | 1,567 | 1,528 | 1,592 | 917 | 957 | 873 | 881 | 884 | 937 | 910 | 947 | 894 | 855 | 944 | 946 | 889 | 842 | 740 | 662 | 631 | 655 | 673 | 706 | 664 | 703 | 718 | 791 | 565 | 632 | 676 | 732 | 722 | 750 | 811 | 856 | 917 | 972 | 1,023 | 1,118 | 1,161 | 1,218 | 1,273 | 1,095 | 1,030 | 1,057 | 707 | 413 | 436 | 482 | 515 | 547 | 553 | 451 | 481 | 510 | 451 |
Langetermijnbeleggingen
| 20,512 | 40,208 | 26,644 | 29,407 | 29,833 | 27,806 | 25,024 | 27,212 | 27,693 | 26,966 | 27,195 | 26,175 | 25,630 | 25,747 | 24,619 | 21,301 | 20,233 | 19,635 | 18,507 | 21,880 | 21,478 | 21,087 | 21,122 | 21,722 | 23,050 | 23,247 | 23,671 | 25,271 | 24,407 | 23,303 | 23,953 | 23,397 | 21,591 | 20,989 | 22,299 | 26,525 | 26,630 | 27,962 | 28,041 | 25,646 | 24,288 | 22,617 | 22,321 | 28,004 | 27,234 | 25,785 | 24,161 | 21,796 | 17,923 | 19,152 | 20,235 | 16,544 | 17,846 | 19,558 | 19,461 | 17,385 | 16,518 | 16,074 | 21,531 | 19,273 | 18,407 | 18,751 | 17,549 | 15,869 |
Belastingvorderingen
| 1,367 | 1,421 | 1,535 | 1,312 | 1,585 | 1,442 | 1,226 | 1,238 | 1,304 | 1,442 | 1,127 | 905 | 878 | 851 | 907 | 2,295 | 2,293 | 2,298 | 1,905 | 2,155 | 1,982 | 2,025 | 2,186 | 2,159 | 2,269 | 2,260 | 2,607 | 685 | 700 | 728 | 768 | 598 | 566 | 638 | 711 | 777 | 757 | 693 | 736 | 520 | 518 | 539 | 619 | 722 | 774 | 812 | 555 | 576 | 619 | 668 | 663 | 914 | 970 | 1,042 | 1,057 | 1,031 | 887 | 895 | 864 | 775 | 913 | 836 | 778 | 850 |
Overige niet-vlottende activa
| 15,058 | 37 | 15,020 | 421 | 428 | 35 | 427 | 467 | -290 | 818 | 787 | 742 | 721 | -130 | -130 | -65 | -35 | -54 | 810 | 461 | 255 | 235 | 235 | 202 | 156 | 146 | 252 | -1,612 | -1,553 | -1,557 | -947 | -950 | -988 | -842 | -757 | -687 | -633 | -552 | -612 | -465 | -614 | -660 | -612 | 3,373 | 3,237 | 3,170 | 3,174 | 2,404 | 2,286 | 2,251 | 2,213 | 2,003 | 1,991 | 1,934 | 1,879 | 3,900 | 3,863 | 3,908 | 1,707 | 3,885 | 3,843 | 3,954 | 3,458 | 3,869 |
Totaal niet-vlottende activa
| 168,616 | 181,663 | 181,262 | 163,150 | 170,893 | 171,017 | 167,571 | 174,128 | 180,931 | 180,368 | 174,117 | 168,328 | 164,081 | 159,270 | 155,042 | 148,162 | 146,575 | 145,976 | 145,387 | 149,583 | 147,747 | 146,849 | 145,146 | 143,893 | 146,054 | 142,658 | 141,387 | 143,697 | 139,816 | 133,434 | 133,949 | 133,385 | 127,391 | 129,463 | 136,779 | 148,156 | 150,403 | 155,694 | 154,600 | 149,555 | 140,753 | 136,034 | 137,586 | 146,740 | 143,951 | 141,622 | 136,339 | 130,587 | 125,363 | 128,529 | 129,898 | 127,015 | 131,959 | 137,921 | 139,355 | 144,554 | 147,018 | 153,100 | 160,279 | 164,247 | 169,253 | 175,305 | 173,883 | 190,677 |
Totaal activa
| 294,280 | 326,351 | 334,780 | 322,788 | 326,581 | 334,076 | 319,768 | 315,670 | 325,998 | 321,234 | 309,487 | 296,200 | 272,745 | 296,700 | 290,191 | 262,019 | 249,092 | 229,455 | 253,516 | 250,541 | 247,622 | 247,197 | 249,059 | 245,388 | 250,908 | 250,127 | 255,638 | 247,793 | 243,424 | 240,839 | 242,311 | 220,373 | 212,584 | 221,753 | 233,302 | 239,151 | 252,639 | 261,358 | 255,309 | 245,580 | 239,339 | 233,726 | 238,314 | 239,355 | 236,657 | 236,355 | 226,566 | 210,552 | 210,076 | 220,347 | 221,798 | 213,418 | 222,431 | 222,311 | 216,966 | 229,366 | 230,686 | 241,913 | 257,205 | 255,460 | 258,437 | 272,535 | 257,525 | 298,359 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 71,122 | 80,701 | 89,925 | 93,456 | 94,833 | 104,320 | 96,153 | 81,892 | 87,172 | 80,728 | 73,832 | 67,015 | 49,706 | 69,411 | 67,544 | 55,349 | 53,653 | 33,408 | 51,459 | 46,700 | 47,800 | 46,271 | 49,535 | 42,558 | 46,872 | 46,000 | 51,082 | 45,804 | 47,324 | 45,187 | 45,664 | 40,845 | 41,896 | 42,095 | 45,742 | 43,968 | 51,281 | 48,109 | 49,720 | 45,647 | 49,663 | 44,514 | 47,051 | 45,403 | 48,420 | 47,428 | 45,802 | 40,302 | 46,213 | 53,171 | 55,247 | 49,085 | 51,013 | 41,059 | 42,550 | 46,236 | 47,152 | 49,198 | 55,451 | 54,886 | 50,030 | 44,856 | 33,465 | 50,049 |
Kortlopende schulden
| 10,176 | 11,916 | 12,878 | 13,209 | 14,802 | 17,485 | 23,045 | 33,612 | 34,470 | 43,706 | 42,255 | 43,606 | 33,496 | 26,559 | 28,048 | 30,202 | 35,741 | 31,718 | 22,941 | 33,115 | 20,487 | 21,269 | 23,578 | 39,526 | 36,617 | 32,655 | 29,516 | 27,267 | 27,767 | 39,861 | 39,924 | 39,170 | 39,079 | 35,384 | 38,439 | 43,211 | 53,591 | 55,101 | 46,509 | 55,683 | 51,757 | 41,993 | 42,395 | 60,676 | 57,388 | 57,118 | 54,187 | 49,398 | 48,426 | 66,605 | 66,931 | 62,615 | 67,388 | 56,805 | 55,101 | 59,513 | 58,024 | 69,335 | 77,084 | 68,584 | 74,170 | 90,951 | 92,335 | 94,476 |
Belastingschulden
| 0 | 3,087 | 2,639 | 5,327 | 3,883 | 3,127 | 2,377 | 1,899 | 2,200 | 1,933 | 2,604 | 1,638 | 1,754 | 2,910 | 3,682 | 2,598 | 1,308 | 413 | 2,897 | 2,302 | 1,621 | 1,256 | 1,505 | 948 | 997 | 798 | 1,151 | 793 | 777 | 804 | 1,407 | 994 | 610 | 666 | 1,107 | 915 | 767 | 692 | 809 | 465 | 463 | 722 | 1,164 | 855 | 722 | 873 | 989 | 971 | 1,016 | 1,135 | 1,652 | 1,080 | 810 | 1,031 | 1,071 | 580 | 544 | 811 | 2,306 | 1,225 | 523 | 584 | 813 | 262 |
Uitgestelde opbrengsten
| 3,206 | 3,087 | 2,639 | 17,423 | 17,446 | 17,914 | 15,319 | 12,842 | 15,095 | 15,670 | 14,541 | 11,656 | 12,464 | 15,544 | 15,089 | 11,349 | 12,498 | 12,590 | 13,566 | 11,848 | 12,677 | 13,661 | 13,431 | 10,897 | 11,842 | 13,350 | 13,552 | 8,902 | 11,149 | 12,024 | 11,721 | 8,942 | 9,677 | 10,987 | 10,823 | 9,074 | 11,786 | 12,281 | 10,834 | 7,942 | 9,039 | 11,511 | 10,566 | 8,795 | 9,666 | 10,644 | 8,924 | 7,220 | 8,141 | 9,572 | 9,098 | 8,018 | 9,111 | 9,421 | 8,259 | 2,772 | 2,712 | 2,955 | 11,637 | 1,226 | 524 | 585 | 8,670 | 263 |
Overige kortlopende verplichtingen
| -47,295 | -52,390 | -60,080 | -84,551 | -86,118 | -94,629 | -85,260 | -71,929 | -74,688 | -67,307 | -61,997 | -51,499 | -33,387 | -53,735 | -55,672 | -45,566 | -45,753 | -23,265 | -40,375 | -36,214 | -35,697 | -34,551 | -39,419 | -32,025 | -34,872 | -31,199 | -34,365 | -28,015 | -30,348 | -29,664 | -30,577 | -26,771 | -29,452 | -29,589 | -33,850 | -31,743 | -39,278 | -33,551 | -35,821 | -30,731 | -35,431 | -31,841 | -34,811 | -38,477 | -42,534 | -42,540 | -40,627 | -35,670 | -42,797 | -50,095 | -52,285 | -43,211 | -45,945 | -34,945 | -36,844 | -29,087 | -32,740 | -33,616 | -50,504 | -40,454 | -33,100 | -23,341 | -20,763 | -27,879 |
Totaal kortlopende verplichtingen
| 108,331 | 127,102 | 137,926 | 138,320 | 139,679 | 152,537 | 147,787 | 140,208 | 151,421 | 155,458 | 145,067 | 139,431 | 113,739 | 130,100 | 126,235 | 109,281 | 111,100 | 88,272 | 101,947 | 104,451 | 94,688 | 94,177 | 98,165 | 104,462 | 108,328 | 107,604 | 112,018 | 100,555 | 103,993 | 113,399 | 113,803 | 104,025 | 103,706 | 101,638 | 108,003 | 109,393 | 129,428 | 130,741 | 121,771 | 124,653 | 125,154 | 111,413 | 113,416 | 122,655 | 122,082 | 120,951 | 115,077 | 102,523 | 107,212 | 133,559 | 135,890 | 126,672 | 133,390 | 114,430 | 112,687 | 126,250 | 122,844 | 137,881 | 151,425 | 140,353 | 142,177 | 158,491 | 147,985 | 167,220 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 44,903 | 46,759 | 47,137 | 53,358 | 56,169 | 57,759 | 57,818 | 63,652 | 62,534 | 55,086 | 55,022 | 56,179 | 60,393 | 57,427 | 58,087 | 57,098 | 49,252 | 53,679 | 57,534 | 51,316 | 59,645 | 60,449 | 61,253 | 54,488 | 53,928 | 53,630 | 51,740 | 56,587 | 53,315 | 43,319 | 44,746 | 47,978 | 45,244 | 52,392 | 52,286 | 51,638 | 44,294 | 46,697 | 48,577 | 40,699 | 40,000 | 48,197 | 48,889 | 38,670 | 38,400 | 39,711 | 41,974 | 44,019 | 39,876 | 20,427 | 20,138 | 27,353 | 24,993 | 40,381 | 35,890 | 32,754 | 40,497 | 37,747 | 37,802 | 48,124 | 49,142 | 44,696 | 46,099 | 43,514 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -9,650 | 0 | 10,100 | 10,099 | 9,996 | 9,893 | 9,030 | 9,029 | 9,012 | 8,870 | 9,639 | 9,466 | 9,394 | 9,296 | 10,347 | 10,210 | 10,058 | 9,919 | 9,657 | 9,608 | 9,476 | 9,475 | 9,663 | 9,536 | 9,346 | 9,093 | 9,461 | 9,257 | 9,085 | 9,577 | 9,589 | 9,457 | 9,393 | 9,457 | 9,130 | 9,065 | 8,984 | 8,821 | 9,702 | 9,559 | 9,428 | 8,948 | 10,601 | 10,415 | 10,295 | 10,128 | 10,057 | 9,922 | 9,817 | 9,651 | 9,094 | 9,017 | 8,936 | 8,852 | 8,818 | 8,757 | 8,700 | 8,452 | 8,291 | 8,327 | 7,796 | 8,216 | 8,703 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8,133 | 9,650 | 10,191 | 5,004 | 4,993 | 4,605 | 3,117 | 8,679 | 8,543 | 9,117 | 9,246 | 8,758 | 8,751 | 8,140 | 7,818 | 6,636 | 6,197 | 6,197 | 6,004 | 4,687 | 4,584 | 4,609 | 4,666 | 3,912 | 4,234 | 4,298 | 6,638 | 7,362 | 7,052 | 6,898 | 6,987 | 6,770 | 6,604 | 6,762 | 7,124 | 8,122 | 8,239 | 8,815 | 8,741 | 8,380 | 8,061 | 7,831 | 7,822 | 9,703 | 9,232 | 8,960 | 8,147 | 7,371 | 6,637 | 6,924 | 7,230 | 6,240 | 7,109 | 7,951 | 7,404 | 8,003 | 7,499 | 7,452 | 8,302 | 8,358 | 7,932 | 8,159 | 7,499 | 9,286 |
Overige niet-vlottende verplichtingen
| 8,993 | 18,458 | 8,621 | 1,314 | 1,449 | 1,394 | 1,406 | 1,180 | 1,215 | 1,269 | 1,268 | 1,008 | 1,038 | 1,069 | 1,542 | 1,581 | 1,558 | 1,514 | 1,625 | 1,653 | 1,824 | 1,608 | 291 | 345 | 353 | 352 | 460 | 133 | 135 | 151 | 169 | 303 | 237 | 234 | 254 | 313 | 447 | 557 | 487 | 315 | 257 | 268 | 306 | 279 | 273 | 292 | 297 | 464 | 442 | 484 | 492 | 628 | 628 | 600 | 591 | 3,002 | 1,750 | 1,055 | 765 | 1,138 | 1,020 | 799 | 1,351 | 813 |
Totaal niet-vlottende verplichtingen
| 62,029 | 65,217 | 65,949 | 69,776 | 72,710 | 73,754 | 72,234 | 82,541 | 81,321 | 74,484 | 74,406 | 75,584 | 79,648 | 76,030 | 76,743 | 75,662 | 67,217 | 71,448 | 75,082 | 67,313 | 75,661 | 76,142 | 75,685 | 68,408 | 68,051 | 67,626 | 67,931 | 73,543 | 69,759 | 59,453 | 61,479 | 64,640 | 61,542 | 68,781 | 69,121 | 69,203 | 62,045 | 65,053 | 66,626 | 59,096 | 57,877 | 65,724 | 65,965 | 59,253 | 58,320 | 59,258 | 60,546 | 61,911 | 56,877 | 37,652 | 37,511 | 43,315 | 41,747 | 57,868 | 52,737 | 52,577 | 58,503 | 54,954 | 55,321 | 65,911 | 66,421 | 61,450 | 63,165 | 62,316 |
Totaal passiva
| 170,360 | 192,319 | 203,875 | 208,096 | 212,389 | 226,291 | 220,021 | 222,749 | 232,742 | 229,942 | 219,473 | 215,015 | 193,387 | 206,130 | 202,978 | 184,943 | 178,317 | 159,720 | 177,029 | 171,764 | 170,349 | 170,319 | 173,850 | 172,870 | 176,379 | 175,230 | 179,949 | 174,098 | 173,752 | 172,852 | 175,282 | 168,665 | 165,248 | 170,419 | 177,124 | 178,596 | 191,473 | 195,794 | 188,397 | 183,749 | 183,031 | 177,137 | 179,381 | 181,908 | 180,402 | 180,209 | 175,623 | 164,434 | 164,089 | 171,211 | 173,401 | 169,987 | 175,137 | 172,298 | 165,424 | 178,827 | 181,347 | 192,835 | 206,746 | 206,264 | 208,598 | 219,941 | 211,150 | 229,536 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 9,160 | 0 | 0 | 0 | 0 | 76,418 | 0 | 0 | 0 | 62,236 | 64,950 | 61,159 | 60,282 | 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
| 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 16,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 | 11,820 |
Ingehouden winsten
| 58,692 | 59,475 | 58,893 | 56,827 | 54,143 | 50,478 | 48,641 | 38,730 | 36,963 | 36,317 | 38,961 | 35,170 | 34,293 | 37,229 | 36,549 | 32,802 | 28,078 | 26,772 | 33,348 | 33,770 | 32,116 | 29,789 | 27,886 | 24,579 | 24,903 | 25,259 | 25,546 | 21,582 | 19,139 | 17,646 | 15,093 | 12,795 | 11,449 | 10,284 | 10,496 | 8,948 | 8,292 | 9,971 | 11,902 | 12,896 | 12,842 | 12,213 | 13,159 | 8,819 | 9,271 | 9,896 | 8,110 | 9,469 | 10,405 | 11,507 | 10,181 | 9,214 | 11,451 | 11,884 | 13,095 | 12,021 | 10,851 | 8,981 | 8,810 | 9,338 | 9,497 | 12,628 | 9,376 | 29,338 |
Overige gereserveerde algehele resultaten
| 33,046 | 41,612 | 39,524 | 25,773 | 27,994 | 25,109 | 19,489 | 22,441 | 24,539 | 22,884 | 19,268 | 14,654 | 13,612 | 12,862 | 10,956 | 5,307 | 4,247 | 4,128 | 4,023 | 6,339 | 6,388 | 7,415 | 7,786 | 8,321 | 10,160 | 9,469 | 9,868 | 10,988 | 9,839 | 8,381 | 9,021 | 7,061 | 4,299 | 6,942 | 10,723 | 16,451 | 17,486 | 18,741 | 18,236 | 13,236 | 9,097 | 8,337 | 9,542 | 14,205 | 12,916 | 11,118 | 7,486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2 | 9,139 | 9,141 | 9,140 | 9,140 | -67,298 | 9,120 | 9,120 | 9,120 | -53,137 | -55,781 | -51,990 | -51,113 | 13,285 | 13,314 | 13,314 | 13,317 | 13,293 | 13,288 | 13,288 | 13,288 | 13,261 | 13,263 | 13,262 | 13,267 | 13,219 | 13,218 | 13,219 | 13,221 | 13,184 | 13,396 | 8,394 | 8,323 | 8,321 | 8,467 | 8,466 | 8,467 | 8,468 | 8,467 | 8,469 | 8,490 | 8,466 | 8,486 | 8,489 | 8,437 | 8,443 | 10,266 | 13,072 | 10,885 | 12,616 | 13,997 | 10,986 | 11,865 | 13,886 | 13,162 | 13,669 | 13,623 | 15,182 | 17,456 | 16,861 | 17,270 | 17,672 | 15,519 | 15,926 |
Totaal eigen vermogen van aandeelhouders
| 117,720 | 127,046 | 124,378 | 108,560 | 108,097 | 101,527 | 94,070 | 87,111 | 87,442 | 85,120 | 84,218 | 75,813 | 73,894 | 80,196 | 77,639 | 68,243 | 62,462 | 61,013 | 67,479 | 70,217 | 68,612 | 67,285 | 65,755 | 62,982 | 65,150 | 64,767 | 65,452 | 62,609 | 59,019 | 56,031 | 54,330 | 40,070 | 35,891 | 37,367 | 41,506 | 45,685 | 46,065 | 49,000 | 50,425 | 46,421 | 42,249 | 40,836 | 43,007 | 43,333 | 42,444 | 41,277 | 37,682 | 34,361 | 33,110 | 35,943 | 35,998 | 32,020 | 35,136 | 37,590 | 38,077 | 37,510 | 36,294 | 35,983 | 38,086 | 38,019 | 38,587 | 42,120 | 36,715 | 57,084 |
Totaal eigen vermogen
| 123,917 | 134,032 | 130,901 | 114,690 | 114,190 | 107,783 | 99,745 | 92,919 | 93,254 | 91,290 | 90,012 | 81,183 | 79,356 | 90,570 | 87,213 | 77,076 | 70,775 | 69,735 | 76,487 | 78,777 | 77,273 | 76,878 | 75,209 | 72,518 | 74,529 | 74,897 | 75,689 | 73,695 | 69,672 | 67,987 | 67,029 | 51,708 | 47,336 | 51,334 | 56,178 | 60,555 | 61,166 | 65,564 | 66,912 | 61,831 | 56,308 | 56,589 | 58,933 | 57,447 | 56,255 | 56,146 | 50,943 | 46,118 | 45,987 | 49,136 | 48,397 | 43,431 | 47,294 | 50,013 | 51,542 | 50,539 | 49,339 | 49,078 | 50,459 | 49,196 | 49,839 | 52,594 | 46,375 | 68,823 |
Totaal passiva en aandeelhoudersvermogen
| 294,280 | 326,351 | 334,780 | 316,656 | 320,486 | 327,818 | 314,091 | 309,860 | 320,184 | 315,062 | 303,691 | 290,828 | 267,281 | 296,700 | 290,191 | 262,019 | 249,092 | 229,455 | 253,516 | 250,541 | 247,622 | 247,197 | 249,059 | 245,388 | 250,908 | 250,127 | 255,638 | 247,793 | 243,424 | 240,839 | 242,311 | 220,373 | 212,584 | 221,753 | 233,302 | 239,151 | 252,639 | 261,358 | 255,309 | 245,580 | 239,339 | 233,726 | 238,314 | 239,355 | 236,657 | 236,355 | 226,566 | 210,552 | 210,076 | 220,347 | 221,798 | 213,418 | 222,431 | 222,311 | 216,966 | 229,366 | 230,686 | 241,913 | 257,205 | 255,460 | 258,437 | 272,535 | 257,525 | 298,359 |