F.C.C. Co., Ltd.
TSE:7296.T
2852 (JPY) • At close November 5, 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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 76,621 | 87,219 | 82,028 | 71,551 | 67,566 | 59,596 | 53,738 | 49,170 | 49,364 | 46,601 | 44,627 | 41,384 | 41,648 | 40,912 | 39,607 | 31,897 | 32,819 | 33,890 | 35,350 | 34,151 | 30,822 | 30,804 | 32,444 | 29,135 | 26,673 | 26,706 | 25,230 | 27,043 | 23,848 | 25,555 | 23,474 | 24,981 | 22,017 | 22,929 | 23,450 | 21,720 | 19,371 | 21,283 | 17,557 | 23,350 | 18,461 | 19,748 | 21,280 | 21,391 | 24,195 | 23,346 | 24,198 | 21,281 | 21,073 | 20,099 | 20,865 | 18,896 | 20,729 | 21,486 | 22,836 | 20,423 | 19,701 | 16,984 | 15,988 | 11,333 | 13,706 | 15,424 | 16,758 |
Kortetermijnbeleggingen
| 0 | 0 | 4,181 | 5,120 | 4,130 | 3,525 | 3,902 | 2,529 | 2,714 | 2,639 | 2,413 | 3,251 | 4,106 | 4,224 | 4,493 | 3,796 | 3,697 | 3,121 | 2,114 | 2,086 | 1,754 | 1,735 | 1,625 | 1,819 | 1,905 | 1,375 | 2,339 | 1,850 | 2,376 | 3,276 | 1,294 | 2,307 | 1,183 | 516 | 905 | 1,045 | 1,669 | 1,192 | 1,190 | -2,764 | -2,807 | -2,651 | -649 | -2,709 | -2,722 | -2,826 | -532 | -2,643 | -2,465 | 0 | -440 | 0 | 0 | 0 | -398 | 0 | 0 | 0 | -327 | 0 | 0 | -393 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 76,621 | 87,219 | 82,028 | 76,671 | 71,696 | 63,121 | 57,640 | 51,699 | 52,078 | 49,240 | 47,040 | 44,635 | 45,754 | 45,136 | 44,100 | 35,693 | 36,516 | 37,011 | 37,464 | 36,237 | 32,576 | 32,539 | 34,069 | 30,954 | 28,578 | 28,081 | 27,569 | 28,893 | 26,224 | 28,831 | 24,768 | 27,288 | 23,200 | 23,445 | 24,355 | 22,765 | 21,040 | 22,475 | 18,747 | 23,350 | 18,461 | 19,748 | 21,280 | 21,391 | 24,195 | 23,346 | 24,198 | 21,281 | 21,073 | 20,099 | 20,865 | 18,896 | 20,729 | 21,486 | 22,836 | 20,423 | 19,701 | 16,984 | 15,988 | 11,333 | 13,706 | 15,424 | 16,758 |
Nettovorderingen
| 39,554 | 41,935 | 40,198 | 35,227 | 40,468 | 40,356 | 38,739 | 34,284 | 40,935 | 36,041 | 34,203 | 29,145 | 27,222 | 26,748 | 31,710 | 28,133 | 27,525 | 18,203 | 24,229 | 25,779 | 28,412 | 27,040 | 28,080 | 25,466 | 29,101 | 28,060 | 28,855 | 27,881 | 28,743 | 25,850 | 26,986 | 24,474 | 23,383 | 22,403 | 25,398 | 25,372 | 27,830 | 26,466 | 26,024 | 22,116 | 23,434 | 20,687 | 22,539 | 19,015 | 19,220 | 18,522 | 19,869 | 15,873 | 16,091 | 16,512 | 18,430 | 16,330 | 15,216 | 14,290 | 15,703 | 14,978 | 15,613 | 16,293 | 16,797 | 13,935 | 12,757 | 11,964 | 16,985 |
Voorraad
| 32,464 | 35,243 | 32,809 | 32,758 | 33,529 | 33,714 | 32,715 | 33,983 | 35,257 | 34,833 | 30,780 | 29,324 | 25,451 | 23,933 | 21,276 | 19,496 | 19,761 | 22,252 | 19,366 | 20,812 | 19,730 | 21,004 | 20,503 | 20,839 | 20,084 | 19,368 | 18,428 | 19,946 | 19,497 | 18,557 | 17,961 | 18,910 | 16,123 | 16,801 | 18,007 | 19,494 | 18,514 | 20,862 | 21,073 | 20,780 | 19,181 | 17,927 | 17,863 | 16,669 | 15,898 | 15,725 | 16,022 | 15,056 | 14,013 | 13,370 | 13,218 | 12,441 | 11,875 | 12,292 | 11,973 | 11,130 | 10,779 | 10,575 | 10,735 | 10,752 | 10,760 | 11,595 | 12,900 |
Overige vlottende activa
| 11,051 | 7,573 | 7,798 | 4,966 | 4,455 | 3,857 | 3,095 | 4,567 | 3,691 | 3,339 | 2,987 | 3,462 | 2,841 | 2,353 | 2,462 | 3,359 | 2,799 | 2,791 | 1,700 | 2,842 | 2,414 | 2,557 | 2,368 | 2,216 | 2,351 | 2,239 | 2,040 | 2,002 | 1,888 | 1,870 | 1,905 | 2,321 | 2,675 | 3,206 | 3,875 | 4,521 | 3,484 | 3,442 | 4,601 | 7,172 | 4,991 | 5,152 | 3,538 | 5,866 | 4,772 | 6,178 | 2,838 | 6,207 | 4,533 | 4,452 | 2,442 | 3,627 | 3,767 | 4,029 | 1,916 | 3,463 | 2,835 | 3,273 | 2,027 | 4,075 | 2,732 | 2,932 | 3,369 |
Totaal vlottende activa
| 159,690 | 171,970 | 162,833 | 149,622 | 150,148 | 141,048 | 132,189 | 124,533 | 131,961 | 123,453 | 115,010 | 106,566 | 101,268 | 98,170 | 99,548 | 86,681 | 86,601 | 80,257 | 82,759 | 85,670 | 83,132 | 83,140 | 85,020 | 79,475 | 80,114 | 77,748 | 76,892 | 78,722 | 76,352 | 75,108 | 71,620 | 72,993 | 65,381 | 65,855 | 71,635 | 72,152 | 70,868 | 73,245 | 70,445 | 73,418 | 66,067 | 63,514 | 65,220 | 62,941 | 64,085 | 63,771 | 62,927 | 58,417 | 55,710 | 54,433 | 54,955 | 51,294 | 51,587 | 52,097 | 52,428 | 49,994 | 48,928 | 47,125 | 45,547 | 40,095 | 39,955 | 41,915 | 50,012 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 54,573 | 58,539 | 57,234 | 56,718 | 59,485 | 59,766 | 57,483 | 58,430 | 63,076 | 62,567 | 60,029 | 56,633 | 55,658 | 56,692 | 57,570 | 56,249 | 58,153 | 60,394 | 61,491 | 67,038 | 68,076 | 68,020 | 69,786 | 71,684 | 74,633 | 74,006 | 72,942 | 74,591 | 74,423 | 73,807 | 74,521 | 76,441 | 68,808 | 68,718 | 72,066 | 78,524 | 77,776 | 77,082 | 75,467 | 71,688 | 65,080 | 61,122 | 60,416 | 57,819 | 50,940 | 49,986 | 47,299 | 42,607 | 38,682 | 38,852 | 38,504 | 36,596 | 37,239 | 36,384 | 35,493 | 36,236 | 37,293 | 38,393 | 39,663 | 40,722 | 42,036 | 43,369 | 45,274 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 489 | 0 | 0 | 0 | 489 | 0 | 0 | 0 | 1,246 | 0 | 0 | 0 | 756 | 0 | 0 | 0 | 756 | 0 | 0 | 0 | 756 | 275 | 344 | 412 | 481 | 550 | 619 | 688 | 756 | 825 | 894 | 963 | 1,032 | 1,101 | 1,169 | 1,238 | 1,307 | 1,376 | 0 | 20 | 40 | 61 | 81 | 122 | 143 |
Immateriële activa
| 0 | 2,826 | 2,946 | 3,107 | 3,229 | 3,329 | 3,447 | 3,578 | 3,676 | 3,765 | 3,805 | 3,962 | 3,910 | 3,969 | 3,934 | 4,693 | 4,718 | 4,579 | 4,031 | 4,452 | 4,285 | 4,328 | 3,712 | 4,050 | 4,631 | 4,521 | 3,150 | 4,303 | 4,163 | 3,583 | 2,652 | 3,215 | 3,018 | 2,850 | 1,960 | 2,644 | 2,643 | 2,747 | 2,992 | 1,831 | 1,689 | 1,525 | 1,321 | 1,121 | 913 | 788 | 666 | 489 | 459 | 480 | 467 | 464 | 476 | 473 | 466 | 481 | 509 | 541 | 555 | 562 | 601 | 617 | 712 |
Goodwill en immateriële activa
| 2,677 | 2,826 | 2,946 | 3,107 | 3,229 | 3,329 | 3,447 | 3,578 | 3,676 | 3,765 | 3,805 | 3,962 | 3,910 | 3,969 | 3,934 | 4,693 | 4,718 | 4,579 | 4,520 | 4,452 | 4,285 | 4,328 | 4,201 | 4,050 | 4,631 | 4,521 | 4,396 | 4,303 | 4,163 | 3,583 | 3,408 | 3,215 | 3,018 | 2,850 | 2,716 | 2,644 | 2,643 | 2,747 | 3,748 | 2,106 | 2,033 | 1,937 | 1,802 | 1,671 | 1,532 | 1,476 | 1,422 | 1,314 | 1,353 | 1,443 | 1,499 | 1,565 | 1,645 | 1,711 | 1,773 | 1,857 | 509 | 561 | 595 | 623 | 682 | 739 | 855 |
Langetermijnbeleggingen
| 17,837 | 132 | 18,681 | 10,213 | 13,731 | 16,598 | 10,654 | 10,414 | 10,313 | 13,536 | 13,921 | 13,479 | 13,380 | 8,393 | 7,735 | 8,101 | 7,090 | 7,959 | 8,323 | 10,107 | 9,225 | 9,229 | 9,702 | 9,140 | 10,622 | 10,578 | 10,339 | 9,344 | 7,696 | 5,937 | 8,235 | 7,247 | 7,207 | 7,559 | 8,269 | 9,804 | 8,380 | 9,930 | 9,589 | 10,924 | 11,403 | 10,214 | 8,429 | 11,819 | 10,971 | 10,919 | 8,355 | 9,604 | 7,910 | 0 | 7,269 | 0 | 0 | 0 | 7,189 | 0 | 0 | 0 | 7,341 | 0 | 0 | 5,391 | 0 |
Belastingvorderingen
| 2,771 | 2,947 | 2,768 | 2,741 | 2,809 | 2,682 | 2,554 | 2,429 | 2,646 | 2,606 | 2,595 | 2,513 | 2,428 | 2,490 | 2,213 | 2,484 | 2,517 | 2,614 | 2,388 | 2,945 | 2,759 | 2,767 | 2,775 | 2,808 | 2,756 | 2,742 | 2,734 | 2,747 | 2,822 | 2,828 | 2,983 | 3,182 | 3,295 | 3,132 | 3,126 | 3,100 | 2,777 | 2,846 | 2,638 | -10,924 | -11,403 | -10,214 | 1,157 | -11,819 | -10,971 | -10,919 | 1,306 | -9,604 | -7,910 | 0 | 900 | 0 | 0 | 0 | 836 | 0 | 0 | 0 | 681 | 0 | 0 | 639 | 0 |
Overige niet-vlottende activa
| 521 | 19,934 | 542 | 5,481 | 4,487 | 3 | 4,299 | 2,805 | 3,014 | 2 | 4 | 3 | 3 | 4,370 | 4,644 | 3,917 | 3,821 | 3,248 | 2,246 | 2,210 | 1,883 | 1,867 | 2,160 | 2,496 | 2,532 | 2,011 | 2,999 | 2,492 | 3,010 | 3,914 | 1,940 | 2,885 | 1,711 | 959 | 1,399 | 1,790 | 2,425 | 2,003 | 1,932 | 10,923 | 11,402 | 10,213 | 880 | 11,819 | 10,972 | 10,919 | 947 | 9,604 | 7,913 | 8,446 | 810 | 7,426 | 7,419 | 8,878 | 812 | 8,827 | 8,147 | 7,608 | 807 | 8,479 | 7,896 | 1,507 | 7,179 |
Totaal niet-vlottende activa
| 78,379 | 84,378 | 82,171 | 78,260 | 83,741 | 82,378 | 78,437 | 77,656 | 82,725 | 82,476 | 80,354 | 76,590 | 75,379 | 75,914 | 76,096 | 75,444 | 76,299 | 78,794 | 78,968 | 86,752 | 86,228 | 86,211 | 88,624 | 90,178 | 95,174 | 93,858 | 93,410 | 93,477 | 92,114 | 90,069 | 91,087 | 92,970 | 84,039 | 83,218 | 87,576 | 95,862 | 94,001 | 94,608 | 93,374 | 84,717 | 78,515 | 73,272 | 72,684 | 71,309 | 63,444 | 62,381 | 59,329 | 53,525 | 47,948 | 48,741 | 48,982 | 45,587 | 46,303 | 46,973 | 46,103 | 46,920 | 45,949 | 46,562 | 49,087 | 49,824 | 50,614 | 51,645 | 53,308 |
Totaal activa
| 238,069 | 256,348 | 245,004 | 227,883 | 233,890 | 223,427 | 210,626 | 202,189 | 214,686 | 205,929 | 195,364 | 183,156 | 176,647 | 174,084 | 175,644 | 162,126 | 162,901 | 159,051 | 161,727 | 172,423 | 169,361 | 169,351 | 173,644 | 169,653 | 175,289 | 171,606 | 170,302 | 172,200 | 168,466 | 165,177 | 162,708 | 165,964 | 149,421 | 149,073 | 159,212 | 168,015 | 164,870 | 167,854 | 163,819 | 158,136 | 144,584 | 136,788 | 137,907 | 134,252 | 127,530 | 126,153 | 122,258 | 111,944 | 103,658 | 103,174 | 103,937 | 96,881 | 97,890 | 99,070 | 98,531 | 96,914 | 94,877 | 93,687 | 94,634 | 89,919 | 90,569 | 93,560 | 103,320 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 20,039 | 22,032 | 20,184 | 18,681 | 19,751 | 19,017 | 18,204 | 18,449 | 20,371 | 18,159 | 18,254 | 18,585 | 15,135 | 14,020 | 16,000 | 13,350 | 15,995 | 9,947 | 11,199 | 12,684 | 13,378 | 13,223 | 12,794 | 12,725 | 14,251 | 13,941 | 16,044 | 15,514 | 15,421 | 15,768 | 14,373 | 13,790 | 11,845 | 13,048 | 13,981 | 14,498 | 15,969 | 15,754 | 15,103 | 10,992 | 12,163 | 10,376 | 9,531 | 8,918 | 8,791 | 7,772 | 8,590 | 8,176 | 8,253 | 7,825 | 8,851 | 8,519 | 7,687 | 7,788 | 7,355 | 7,656 | 7,576 | 7,949 | 7,498 | 6,858 | 5,738 | 5,699 | 9,171 |
Kortlopende schulden
| 3,000 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 6,100 | 7,208 | 7,142 | 7,168 | 7,192 | 7,206 | 7,214 | 7,251 | 10,585 | 12,791 | 13,114 | 14,886 | 16,394 | 16,179 | 15,316 | 14,306 | 15,249 | 13,266 | 12,576 | 9,911 | 9,920 | 9,887 | 10,042 | 8,477 | 8,752 | 4,271 | 5,616 | 2,189 | 2,027 | 0 | 0 | 96 | 90 | 291 | 284 | 323 | 169 | 206 | 196 | 1,244 | 1,503 | 1,433 | 1,444 | 905 | 654 | 885 | 924 | 867 | 937 | 1,181 |
Belastingschulden
| 0 | 2,320 | 1,981 | 2,558 | 2,577 | 2,367 | 2,019 | 1,720 | 2,266 | 1,956 | 2,125 | 2,240 | 2,185 | 2,138 | 2,217 | 2,018 | 1,803 | 1,333 | 2,133 | 1,990 | 2,511 | 2,526 | 2,704 | 2,754 | 2,842 | 3,243 | 2,784 | 2,271 | 2,312 | 2,325 | 2,095 | 1,971 | 1,884 | 1,781 | 1,517 | 844 | 2,078 | 1,844 | 3,090 | 1,982 | 1,781 | 1,149 | 2,400 | 1,611 | 1,667 | 1,391 | 2,275 | 1,325 | 967 | 891 | 899 | 556 | 570 | 1,031 | 944 | 501 | 483 | 667 | 1,745 | 1,577 | 1,602 | 2,820 | 2,668 |
Uitgestelde opbrengsten
| 1,813 | 2,320 | 1,981 | 9,286 | 8,988 | 6,962 | 5,810 | 5,177 | 5,699 | 4,884 | 4,179 | 2,633 | 2,587 | 2,567 | 2,709 | 2,434 | 2,286 | 4,671 | 5,358 | 2,411 | 2,938 | 2,994 | 2,856 | 2,895 | 2,984 | 3,378 | 2,912 | 2,404 | 2,435 | 2,437 | 2,198 | 2,068 | 1,966 | 1,781 | 1,517 | 844 | 2,078 | 1,844 | 3,090 | 2,859 | 3,420 | 2,090 | 0 | 0 | 3,185 | 2,145 | 3,657 | 2,078 | 2,596 | 1,951 | 2,566 | 1,342 | 1,937 | 1,774 | 2,324 | 1,233 | 1,659 | 1,299 | 2,926 | 2,433 | 2,960 | 3,963 | 3,425 |
Overige kortlopende verplichtingen
| 20,089 | 19,130 | 17,918 | 7,538 | 8,692 | 7,600 | 8,188 | 6,477 | 7,286 | 6,857 | 7,044 | 5,917 | 6,427 | 6,907 | 7,419 | 5,656 | 6,542 | 5,414 | 5,882 | 5,865 | 6,418 | 5,881 | 6,605 | 5,603 | 6,274 | 6,137 | 6,008 | 5,214 | 6,005 | 4,753 | 5,815 | 5,402 | 5,392 | 4,414 | 4,884 | 5,963 | 5,577 | 5,362 | 5,370 | 8,512 | 7,425 | 7,983 | 11,913 | 10,563 | 6,850 | 7,974 | 6,822 | 7,214 | 5,980 | 6,542 | 6,090 | 6,093 | 6,244 | 5,684 | 5,497 | 5,652 | 5,278 | 5,046 | 4,582 | 4,019 | 4,162 | 5,512 | 7,112 |
Totaal kortlopende verplichtingen
| 43,128 | 49,582 | 46,183 | 41,605 | 43,531 | 39,679 | 38,302 | 36,203 | 39,456 | 36,000 | 35,577 | 33,235 | 30,249 | 29,594 | 33,336 | 28,582 | 31,991 | 27,224 | 29,645 | 28,174 | 29,985 | 32,683 | 35,046 | 34,337 | 38,395 | 39,850 | 41,143 | 38,448 | 38,167 | 38,207 | 35,652 | 33,836 | 29,114 | 29,163 | 30,269 | 31,347 | 32,101 | 31,712 | 27,834 | 27,979 | 25,197 | 22,476 | 21,444 | 19,481 | 18,922 | 17,981 | 19,360 | 17,752 | 17,152 | 16,487 | 17,713 | 16,150 | 17,112 | 16,749 | 16,609 | 15,985 | 15,418 | 14,948 | 15,891 | 14,234 | 13,727 | 16,111 | 20,889 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | -254 | 0 | 0 | 0 | -271 | 0 | 0 | 0 | 1,260 | 0 | 0 | 0 | 1,238 | 0 | 0 | 0 | 1 | 6 | 10 | 15 | 19 | 24 | 85 | 226 | 365 | 737 | 1,926 | 2,845 | 4,040 | 5,125 | 5,938 | 6,955 | 8,426 | 9,709 | 10,494 | 10,542 | 12,139 | 11,616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 63 | 92 | 139 | 298 | 314 | 449 | 501 | 493 | 529 | 571 | 653 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 254 | 0 | 0 | 0 | 271 | 0 | 0 | 0 | 149 | 0 | 0 | 0 | 166 | 0 | 0 | 0 | 2,688 | 3,401 | 3,359 | 3,099 | 2,661 | 2,538 | 2,737 | 2,570 | 2,508 | 2,889 | 2,814 | 2,667 | 2,664 | 2,899 | 2,638 | 2,036 | 1,968 | 1,662 | 1,548 | 1,614 | 1,548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,378 | 0 | 0 | 0 | 1,260 | 0 | 0 | 1,747 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8,347 | 9,551 | 9,442 | 7,608 | 8,066 | 7,991 | 7,087 | 7,906 | 8,428 | 8,550 | 7,973 | 7,506 | 7,336 | 7,647 | 7,331 | 6,681 | 6,016 | 6,692 | 6,625 | 8,275 | 7,564 | 7,682 | 8,129 | 7,465 | 7,849 | 7,514 | 7,086 | 8,301 | 7,477 | 6,923 | 6,863 | 7,141 | 5,725 | 5,451 | 5,688 | 6,507 | 5,320 | 5,918 | 5,748 | 0 | 0 | 0 | 3,416 | 0 | 0 | 0 | 3,171 | 0 | 0 | 0 | 2,648 | 0 | 0 | 0 | 2,292 | 0 | 0 | 0 | 2,196 | 0 | 0 | 1,421 | 0 |
Overige niet-vlottende verplichtingen
| 2,795 | 2,888 | 2,774 | 3,108 | 3,512 | 3,426 | 3,113 | 3,071 | 3,276 | 3,572 | 1,874 | 3,307 | 3,151 | 3,062 | 1,578 | 3,565 | 3,123 | 3,322 | 282 | 400 | 399 | 255 | 262 | 293 | 299 | 301 | 300 | 321 | 329 | 329 | 335 | 331 | 320 | 246 | 266 | 259 | 264 | 247 | 229 | 6,583 | 5,166 | 4,852 | 1,950 | 6,377 | 5,614 | 5,703 | 2,236 | 5,319 | 4,510 | 4,887 | 2,368 | 3,757 | 3,877 | 4,498 | 845 | 4,465 | 4,169 | 4,019 | 994 | 4,285 | 3,995 | 586 | 2,960 |
Totaal niet-vlottende verplichtingen
| 11,142 | 12,439 | 12,216 | 10,716 | 11,578 | 11,417 | 10,200 | 10,977 | 11,704 | 12,122 | 11,256 | 10,813 | 10,487 | 10,709 | 10,313 | 10,246 | 9,139 | 10,014 | 9,596 | 12,082 | 11,332 | 11,051 | 11,071 | 10,320 | 10,970 | 10,611 | 10,259 | 12,248 | 12,546 | 12,764 | 13,902 | 15,496 | 14,621 | 14,688 | 16,348 | 18,137 | 17,626 | 18,321 | 19,664 | 18,199 | 5,166 | 4,852 | 5,366 | 6,377 | 5,614 | 5,703 | 5,407 | 5,319 | 4,510 | 4,887 | 5,016 | 3,807 | 3,940 | 4,590 | 4,654 | 4,763 | 4,483 | 4,468 | 4,951 | 4,778 | 4,524 | 4,325 | 3,613 |
Totaal passiva
| 54,270 | 62,021 | 58,399 | 52,321 | 55,109 | 51,096 | 48,502 | 47,180 | 51,160 | 48,122 | 46,833 | 44,048 | 40,736 | 40,303 | 43,649 | 38,828 | 41,130 | 37,238 | 39,241 | 40,256 | 41,317 | 43,734 | 46,117 | 44,657 | 49,365 | 50,461 | 51,402 | 50,696 | 50,713 | 50,971 | 49,554 | 49,332 | 43,735 | 43,851 | 46,617 | 49,484 | 49,727 | 50,033 | 47,498 | 46,178 | 30,363 | 27,328 | 26,810 | 25,858 | 24,536 | 23,684 | 24,767 | 23,071 | 21,662 | 21,374 | 22,729 | 19,957 | 21,052 | 21,339 | 21,263 | 20,748 | 19,901 | 19,416 | 20,842 | 19,012 | 18,251 | 20,436 | 24,502 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 140,363 | 0 | 0 | 0 | 131,914 | 131,664 | 128,931 | 128,506 | 0 | 613 | 881 | 1,299 | 0 | 2,098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 795 | 346 | 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
| 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 | 4,175 |
Ingehouden winsten
| 153,822 | 151,736 | 149,324 | 146,939 | 143,989 | 140,910 | 139,639 | 135,526 | 134,720 | 132,502 | 132,252 | 129,519 | 129,095 | 127,286 | 125,943 | 123,191 | 122,119 | 120,244 | 123,579 | 127,601 | 126,012 | 123,400 | 122,365 | 119,726 | 118,513 | 115,021 | 112,828 | 110,829 | 108,651 | 106,175 | 104,908 | 103,245 | 100,780 | 99,551 | 99,720 | 100,837 | 98,836 | 96,081 | 95,864 | 97,649 | 98,817 | 97,158 | 96,898 | 94,781 | 92,348 | 89,625 | 85,657 | 83,093 | 81,883 | 79,873 | 78,720 | 76,783 | 74,991 | 73,398 | 73,050 | 71,863 | 70,401 | 68,149 | 66,463 | 65,095 | 64,363 | 65,710 | 67,450 |
Overige gereserveerde algehele resultaten
| 29,491 | 43,086 | 36,515 | 27,906 | 34,030 | 30,759 | 20,962 | 18,032 | 27,279 | 23,808 | 14,961 | 8,370 | 5,680 | 5,289 | -613 | -881 | -1,299 | 568 | -2,098 | 3,470 | 1,015 | 1,215 | 4,122 | 2,893 | 5,057 | 3,822 | 3,717 | 8,330 | 6,832 | 5,712 | 5,950 | 7,916 | -795 | -346 | 6,523 | 11,270 | 10,120 | 14,748 | 13,559 | 8,140 | 3,218 | 257 | 1,950 | 1,086 | -1,218 | 503 | -1,638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -4,958 | -5,994 | -4,692 | -4,692 | -4,693 | -145,085 | -4,721 | -4,722 | -4,722 | -136,677 | -136,427 | -133,694 | -133,270 | -4,787 | 121 | -5,668 | -6,086 | -4,787 | -6,885 | -4,787 | -4,787 | -4,787 | -4,787 | -3,409 | -3,409 | -3,409 | -3,409 | -3,409 | -3,409 | -3,409 | -3,409 | -3,409 | -4,204 | -3,754 | -3,408 | -3,408 | -3,408 | -3,408 | -3,408 | -3,407 | 1,185 | 1,186 | 1,159 | 1,159 | 1,158 | 1,159 | 1,159 | -5,384 | -10,176 | -8,399 | -7,726 | -9,798 | -8,215 | -6,016 | -6,311 | -6,044 | -5,444 | -4,003 | -2,875 | -3,901 | -1,737 | -3,120 | 64 |
Totaal eigen vermogen van aandeelhouders
| 182,530 | 193,003 | 185,322 | 174,328 | 177,501 | 171,122 | 160,055 | 153,011 | 161,452 | 155,722 | 146,625 | 137,301 | 134,186 | 131,963 | 130,239 | 121,698 | 120,208 | 120,200 | 120,869 | 130,459 | 126,415 | 124,003 | 125,875 | 123,385 | 124,336 | 119,609 | 117,311 | 119,925 | 116,249 | 112,653 | 111,624 | 111,927 | 100,751 | 99,972 | 107,010 | 112,874 | 109,723 | 111,596 | 110,190 | 106,557 | 107,395 | 102,776 | 104,182 | 101,201 | 96,463 | 95,462 | 89,353 | 81,884 | 75,882 | 75,649 | 75,169 | 71,160 | 70,951 | 71,557 | 70,914 | 69,994 | 69,132 | 68,321 | 67,763 | 65,369 | 66,801 | 66,765 | 71,689 |
Totaal eigen vermogen
| 183,795 | 194,327 | 186,602 | 175,562 | 178,781 | 172,331 | 162,124 | 155,009 | 163,526 | 157,807 | 148,531 | 139,108 | 135,911 | 133,781 | 131,995 | 123,298 | 121,771 | 121,813 | 122,486 | 132,167 | 128,044 | 125,617 | 127,527 | 124,996 | 125,924 | 121,145 | 118,900 | 121,504 | 117,753 | 114,206 | 113,154 | 116,632 | 105,686 | 105,222 | 112,595 | 118,531 | 115,143 | 117,821 | 116,321 | 111,958 | 114,221 | 109,460 | 111,097 | 108,394 | 102,994 | 102,469 | 97,491 | 88,873 | 81,996 | 81,800 | 81,208 | 76,924 | 76,838 | 77,731 | 77,268 | 76,166 | 74,976 | 74,271 | 73,792 | 70,907 | 72,318 | 73,124 | 78,818 |
Totaal passiva en aandeelhoudersvermogen
| 238,069 | 256,348 | 245,004 | 227,883 | 233,890 | 223,427 | 210,626 | 202,189 | 214,686 | 205,929 | 195,364 | 183,156 | 176,647 | 174,084 | 175,644 | 162,126 | 162,901 | 159,051 | 161,727 | 172,423 | 169,361 | 169,351 | 173,644 | 169,653 | 175,289 | 171,606 | 170,302 | 172,200 | 168,466 | 165,177 | 162,708 | 165,964 | 149,421 | 149,073 | 159,212 | 168,015 | 164,870 | 167,854 | 163,819 | 158,136 | 144,584 | 136,788 | 137,907 | 134,252 | 127,530 | 126,153 | 122,258 | 111,944 | 103,658 | 103,174 | 103,937 | 96,881 | 97,890 | 99,070 | 98,531 | 96,914 | 94,877 | 93,687 | 94,634 | 89,919 | 90,569 | 93,560 | 103,320 |