Furuya Metal Co., Ltd.
TSE:7826.T
3970 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 12,300 | 14,987 | 13,992 | 3,112 | 3,116 | 2,766 | 3,723 | 3,189 | 3,859 | 4,284 | 4,535 | 3,651 | 4,264 | 4,186 | 7,017 | 8,148 | 2,052 | 2,442 | 1,678 | 1,430 | 1,748 | 2,220 | 2,214 | 2,012 | 3,068 | 2,584 | 3,651 | 2,056 | 1,086 | 977 | 1,348 | 1,014 | 1,027 | 1,018 | 1,171 | 773 | 1,158 | 1,505 | 1,160 | 869 | 701 | 1,046 | 1,353 | 1,844 | 1,729 | 2,127 | 2,129 | 1,653 | 3,481 | 4,361 | 4,448 | 3,848 | 4,206 | 4,538 | 1,194 | 715 | 763 | 746 | 874 | 499 | 339 | 860 | 1,008 |
Kortetermijnbeleggingen
| 2 | 0 | 0 | 0 | 2 | 0 | 2 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -4 | -5 | -6 | -6 | -6 | -6 | -7 | -3 | -3 | -4 | -4 | -5 | -7 | -9 | -11 | 0 | -13 | -13 | -15 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 12,300 | 14,987 | 13,992 | 3,112 | 3,116 | 2,766 | 3,723 | 3,189 | 3,859 | 4,284 | 4,535 | 3,651 | 4,264 | 4,186 | 7,017 | 8,148 | 2,052 | 2,442 | 1,678 | 1,430 | 1,748 | 2,220 | 2,214 | 2,012 | 3,068 | 2,584 | 3,651 | 2,056 | 1,086 | 977 | 1,348 | 1,014 | 1,027 | 1,018 | 1,171 | 773 | 1,158 | 1,505 | 1,160 | 869 | 701 | 1,046 | 1,353 | 1,844 | 1,729 | 2,127 | 2,129 | 1,653 | 3,481 | 4,361 | 4,448 | 3,848 | 4,206 | 4,538 | 1,194 | 715 | 763 | 746 | 874 | 499 | 339 | 860 | 1,008 |
Nettovorderingen
| 6,792 | 8,682 | 6,533 | 7,378 | 7,784 | 7,463 | 5,721 | 8,335 | 7,916 | 6,506 | 7,317 | 7,269 | 8,035 | 6,467 | 4,906 | 3,245 | 3,524 | 3,194 | 3,826 | 3,150 | 3,094 | 3,007 | 2,837 | 2,754 | 3,920 | 3,628 | 2,525 | 2,850 | 3,627 | 3,192 | 2,643 | 2,578 | 2,369 | 3,589 | 3,750 | 3,495 | 4,117 | 3,546 | 3,863 | 4,564 | 4,422 | 3,564 | 4,536 | 2,620 | 2,929 | 2,958 | 2,677 | 3,051 | 2,925 | 3,339 | 3,052 | 3,742 | 4,265 | 5,554 | 5,754 | 6,576 | 6,402 | 4,637 | 4,179 | 3,149 | 2,917 | 1,672 | 2,706 |
Voorraad
| 70,214 | 67,036 | 62,354 | 59,009 | 56,060 | 49,460 | 48,846 | 46,677 | 41,315 | 42,050 | 43,592 | 33,670 | 29,633 | 23,271 | 18,897 | 18,050 | 15,198 | 15,692 | 16,445 | 15,654 | 14,970 | 11,331 | 9,741 | 7,998 | 6,466 | 7,003 | 6,943 | 7,126 | 6,853 | 7,312 | 7,160 | 6,839 | 6,686 | 6,405 | 8,396 | 9,545 | 7,333 | 7,878 | 7,163 | 7,274 | 6,653 | 6,983 | 11,173 | 13,176 | 16,635 | 18,217 | 17,594 | 19,157 | 20,134 | 19,231 | 19,948 | 19,516 | 19,030 | 16,131 | 17,474 | 16,985 | 15,649 | 11,851 | 8,985 | 8,222 | 8,389 | 9,037 | 13,228 |
Overige vlottende activa
| 2,122 | 838 | 456 | 220 | 208 | 779 | 261 | 182 | 188 | 599 | 320 | 240 | 122 | 245 | 148 | 116 | 112 | 170 | 140 | 69 | 89 | 715 | 683 | 689 | 87 | 1,052 | 973 | 471 | 39 | 30 | 28 | 17 | 38 | 17 | 35 | 12 | 12 | 38 | 36 | 12 | 9 | 30 | 15 | 15 | 13 | 7 | 16 | 15 | 10 | 24 | 22 | 20 | 20 | 15 | 23 | 22 | 30 | 9 | 9 | 30 | 16 | 1,040 | 607 |
Totaal vlottende activa
| 91,428 | 91,543 | 83,335 | 69,719 | 67,168 | 60,468 | 58,551 | 58,383 | 53,278 | 53,439 | 55,764 | 44,830 | 42,054 | 34,169 | 30,968 | 29,559 | 20,886 | 21,498 | 22,089 | 20,303 | 19,901 | 17,273 | 15,475 | 13,453 | 13,541 | 14,267 | 14,092 | 12,503 | 11,605 | 11,511 | 11,179 | 10,448 | 10,120 | 11,029 | 13,352 | 13,825 | 12,620 | 12,967 | 12,222 | 12,719 | 11,785 | 11,623 | 17,077 | 17,655 | 21,306 | 23,309 | 22,416 | 23,876 | 26,550 | 26,955 | 27,470 | 27,126 | 27,521 | 26,238 | 24,445 | 24,298 | 22,844 | 17,243 | 14,047 | 11,900 | 11,661 | 12,609 | 17,549 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 17,213 | 16,948 | 16,660 | 16,898 | 17,025 | 17,817 | 16,600 | 16,477 | 17,402 | 17,927 | 13,437 | 12,053 | 12,062 | 11,943 | 11,816 | 11,065 | 10,077 | 10,422 | 10,413 | 9,689 | 8,970 | 9,159 | 8,794 | 9,125 | 7,697 | 7,256 | 7,285 | 7,195 | 7,416 | 7,547 | 7,633 | 7,692 | 7,770 | 7,865 | 7,898 | 7,752 | 7,840 | 7,973 | 8,135 | 8,441 | 8,482 | 8,526 | 6,530 | 6,641 | 6,451 | 7,305 | 7,297 | 7,350 | 6,462 | 5,772 | 5,889 | 6,026 | 6,049 | 5,680 | 5,816 | 5,586 | 5,063 | 5,080 | 5,047 | 5,148 | 5,246 | 5,360 | 5,490 |
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 |
Immateriële activa
| 2,014 | 1,777 | 1,586 | 1,374 | 1,171 | 939 | 695 | 470 | 354 | 269 | 259 | 230 | 215 | 178 | 108 | 57 | 46 | 49 | 50 | 53 | 52 | 56 | 60 | 56 | 60 | 62 | 65 | 69 | 69 | 72 | 75 | 79 | 83 | 86 | 90 | 95 | 96 | 102 | 96 | 99 | 103 | 108 | 113 | 117 | 122 | 130 | 130 | 139 | 144 | 144 | 145 | 150 | 152 | 159 | 144 | 148 | 144 | 148 | 148 | 151 | 149 | 152 | 155 |
Goodwill en immateriële activa
| 2,014 | 1,777 | 1,586 | 1,374 | 1,171 | 939 | 695 | 470 | 354 | 269 | 259 | 230 | 215 | 178 | 108 | 57 | 46 | 49 | 50 | 53 | 52 | 56 | 60 | 56 | 60 | 62 | 65 | 69 | 69 | 72 | 75 | 79 | 83 | 86 | 90 | 95 | 96 | 102 | 96 | 99 | 103 | 108 | 113 | 117 | 122 | 130 | 130 | 139 | 144 | 144 | 145 | 150 | 152 | 159 | 144 | 148 | 144 | 148 | 148 | 151 | 149 | 152 | 155 |
Langetermijnbeleggingen
| 44 | 44 | 18 | 19 | 20 | 18 | 18 | 19 | 18 | 19 | 19 | 20 | 20 | 21 | 21 | 19 | 27 | 25 | 29 | 29 | 28 | 32 | 34 | 36 | 37 | 37 | 42 | 24 | 119 | 117 | 114 | 112 | 111 | 158 | 157 | 156 | 151 | 149 | 149 | 148 | 147 | 149 | 149 | 150 | 0 | 90 | 89 | 80 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163 | 0 | 0 |
Belastingvorderingen
| 1,728 | 1,783 | 1,846 | 1,784 | 1,866 | 1,326 | 1,473 | 1,409 | 1,409 | 1,139 | 1,236 | 1,086 | 1,167 | 892 | 705 | 637 | 680 | 595 | 641 | 646 | 735 | 684 | 725 | 708 | 950 | 607 | 647 | 887 | 955 | 977 | 1,040 | 1,062 | 1,054 | 841 | 1,088 | 1,238 | 1,011 | 1,139 | 1,301 | 1,435 | 1,649 | 1,724 | 1,980 | 13 | 0 | 122 | 104 | 84 | 63 | 45 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 0 | 0 |
Overige niet-vlottende activa
| 294 | 408 | 284 | 282 | 281 | 263 | 196 | 200 | 198 | 185 | 172 | 171 | 170 | 114 | 112 | 111 | 114 | 109 | 108 | 107 | 106 | 106 | 101 | 95 | 94 | 102 | 101 | 94 | 55 | 55 | 54 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 60 | 60 | 60 | 60 | 63 | 63 | 216 | 62 | 62 | 73 | 62 | 156 | 183 | 156 | 127 | 126 | 141 | 139 | 140 | 321 | 307 | 305 | 78 | 305 | 688 |
Totaal niet-vlottende activa
| 21,293 | 20,960 | 20,394 | 20,357 | 20,363 | 20,363 | 18,982 | 18,575 | 19,381 | 19,539 | 15,123 | 13,560 | 13,634 | 13,148 | 12,762 | 11,889 | 10,944 | 11,200 | 11,241 | 10,524 | 9,891 | 10,037 | 9,714 | 10,020 | 8,838 | 8,064 | 8,140 | 8,269 | 8,614 | 8,768 | 8,916 | 9,000 | 9,073 | 9,005 | 9,288 | 9,296 | 9,153 | 9,418 | 9,741 | 10,183 | 10,441 | 10,567 | 8,835 | 6,984 | 6,789 | 7,709 | 7,682 | 7,726 | 6,820 | 6,117 | 6,217 | 6,356 | 6,328 | 5,965 | 6,101 | 5,873 | 5,347 | 5,549 | 5,502 | 5,604 | 5,703 | 5,817 | 6,333 |
Totaal activa
| 112,721 | 112,503 | 103,730 | 90,079 | 87,534 | 80,834 | 77,535 | 76,960 | 72,662 | 72,980 | 70,889 | 58,392 | 55,690 | 47,319 | 43,732 | 41,450 | 31,833 | 32,701 | 33,331 | 30,829 | 29,793 | 27,311 | 25,191 | 23,476 | 22,382 | 22,333 | 22,234 | 20,774 | 20,221 | 20,282 | 20,100 | 19,451 | 19,196 | 20,038 | 22,644 | 23,124 | 21,777 | 22,389 | 21,966 | 22,907 | 22,230 | 22,193 | 25,915 | 24,642 | 28,098 | 31,021 | 30,100 | 31,602 | 33,373 | 33,072 | 33,687 | 33,482 | 33,849 | 32,203 | 30,546 | 30,171 | 28,191 | 22,792 | 19,549 | 17,504 | 17,364 | 18,426 | 23,882 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21,792 | 16,403 | 13,698 | 12,595 | 15,175 | 10,094 | 8,077 | 11,612 | 11,558 | 8,742 | 12,923 | 5,384 | 6,151 | 5,060 | 1,487 | 3,428 | 1,329 | 2,109 | 3,581 | 1,485 | 2,554 | 3,209 | 1,518 | 1,442 | 611 | 1,093 | 1,371 | 1,360 | 479 | 515 | 710 | 304 | 344 | 566 | 827 | 1,352 | 2,224 | 2,106 | 2,095 | 2,335 | 2,059 | 2,249 | 4,276 | 5,114 | 2,969 | 4,992 | 3,567 | 3,056 | 3,884 | 2,155 | 2,819 | 6,995 | 6,864 | 2,995 | 4,184 | 4,308 | 5,264 | 3,618 | 2,341 | 1,275 | 1,555 | 3,280 | 2,057 |
Kortlopende schulden
| 16,159 | 25,549 | 19,554 | 22,442 | 15,987 | 16,509 | 15,856 | 15,419 | 10,986 | 16,609 | 11,354 | 12,339 | 7,910 | 5,429 | 10,684 | 4,290 | 3,449 | 5,170 | 12,210 | 13,380 | 8,774 | 6,087 | 837 | 780 | 791 | 840 | 900 | 905 | 1,187 | 1,282 | 1,043 | 1,466 | 973 | 1,275 | 3,659 | 4,430 | 1,308 | 2,169 | 1,646 | 3,064 | 2,565 | 2,197 | 3,736 | 1,647 | 3,711 | 1,727 | 2,008 | 5,174 | 4,504 | 6,109 | 5,842 | 2,786 | 3,027 | 5,531 | 10,652 | 12,546 | 10,146 | 7,343 | 7,435 | 7,765 | 8,042 | 7,307 | 6,464 |
Belastingschulden
| 1,990 | 813 | 1,444 | 595 | 1,330 | 1,142 | 2,669 | 1,729 | 2,463 | 2,259 | 3,465 | 1,804 | 3,850 | 1,987 | 769 | 347 | 745 | 274 | 517 | 175 | 1,235 | 925 | 1,057 | 464 | 604 | 301 | 368 | 101 | 437 | 185 | 165 | 102 | 68 | 44 | 25 | 10 | 97 | 51 | 40 | 11 | 27 | 16 | 18 | 9 | 0 | 188 | 239 | 69 | 922 | 765 | 905 | 750 | 464 | 476 | 119 | 4 | 631 | 808 | 351 | 4 | 0 | 0 | 530 |
Uitgestelde opbrengsten
| 1,990 | 813 | 5,452 | 3,664 | 4,214 | 3,682 | 5,447 | 4,580 | 5,264 | 4,688 | 6,017 | 3,655 | 6,158 | 3,709 | 1,019 | 472 | 1,901 | 391 | 754 | 294 | 2,117 | 1,052 | 1,313 | 596 | 1,328 | 638 | 628 | 232 | 997 | 898 | 751 | 588 | 570 | 589 | 508 | 468 | 697 | 550 | 562 | 511 | 554 | 448 | 504 | 390 | 456 | 615 | 610 | 201 | 1,436 | 984 | 1,035 | 982 | 1,063 | 622 | 187 | 113 | 810 | 946 | 406 | 87 | 41 | 74 | 573 |
Overige kortlopende verplichtingen
| 5,007 | 3,883 | 461 | 708 | 406 | 388 | 494 | 622 | 677 | 483 | 315 | 405 | 228 | 246 | 941 | 1,524 | 181 | 857 | 749 | 777 | 110 | 796 | 567 | 872 | 110 | 657 | 830 | 696 | 134 | 114 | 129 | 159 | 99 | 137 | 168 | 162 | 111 | 124 | 112 | 165 | 74 | 96 | 76 | 114 | 81 | 116 | 143 | 147 | 117 | 159 | 185 | 250 | 165 | 296 | 190 | 202 | 127 | 229 | 173 | 177 | 148 | 342 | 566 |
Totaal kortlopende verplichtingen
| 44,948 | 46,648 | 39,165 | 39,409 | 35,782 | 30,673 | 29,874 | 32,233 | 28,485 | 30,522 | 30,609 | 21,783 | 20,447 | 14,444 | 14,131 | 9,714 | 6,860 | 8,527 | 17,294 | 15,936 | 13,555 | 11,144 | 4,235 | 3,690 | 2,840 | 3,228 | 3,729 | 3,193 | 2,797 | 2,809 | 2,633 | 2,517 | 1,986 | 2,567 | 5,162 | 6,412 | 4,340 | 4,949 | 4,415 | 6,075 | 5,252 | 4,990 | 8,592 | 7,265 | 7,217 | 7,450 | 6,328 | 8,578 | 9,941 | 9,407 | 9,881 | 11,013 | 11,119 | 9,444 | 15,213 | 17,169 | 16,347 | 12,136 | 10,355 | 9,304 | 9,786 | 11,003 | 9,660 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5,300 | 5,953 | 7,185 | 5,335 | 6,087 | 6,916 | 6,417 | 5,582 | 6,264 | 6,941 | 6,733 | 4,996 | 5,581 | 6,065 | 5,580 | 8,410 | 9,452 | 9,350 | 1,975 | 1,450 | 1,264 | 1,407 | 1,575 | 1,355 | 1,300 | 1,475 | 1,645 | 1,272 | 1,302 | 1,510 | 1,719 | 1,252 | 1,416 | 1,674 | 1,935 | 1,441 | 1,675 | 1,984 | 2,278 | 1,844 | 2,119 | 2,538 | 2,917 | 2,523 | 2,842 | 3,331 | 3,688 | 3,071 | 3,386 | 3,796 | 4,096 | 2,971 | 3,158 | 3,516 | 3,734 | 2,508 | 2,688 | 2,969 | 2,340 | 2,229 | 2,381 | 2,620 | 3,781 |
Uitgestelde opbrengsten niet-vlottend
| -7 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -4 | 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 | 704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 674 | 670 | 658 | 633 | 624 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 7 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 4 | 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 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 171 | 189 | 211 | 232 | 250 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1,958 | 1,963 | 1,322 | 1,300 | 1,297 | 1,258 | 1,298 | 1,267 | 1,217 | 1,244 | 1,231 | 1,214 | 1,165 | 1,215 | 1,205 | 1,193 | 1,091 | 1,075 | 1,052 | 1,044 | 937 | 984 | 977 | 931 | 908 | 918 | 908 | 892 | 860 | 847 | 828 | 814 | 821 | 815 | 806 | 797 | 793 | 784 | 767 | 760 | 751 | 743 | 730 | 725 | 11 | 710 | 702 | 695 | 687 | 690 | 681 | 693 | 20 | 21 | 21 | 21 | 20 | 359 | 336 | 324 | 319 | 330 | 314 |
Totaal niet-vlottende verplichtingen
| 7,258 | 7,916 | 8,507 | 6,635 | 7,384 | 8,174 | 7,715 | 6,849 | 7,481 | 8,185 | 7,964 | 6,210 | 6,746 | 7,280 | 6,785 | 9,603 | 10,543 | 10,425 | 3,027 | 2,494 | 2,201 | 2,391 | 2,552 | 2,286 | 2,208 | 2,393 | 2,553 | 2,164 | 2,162 | 2,357 | 2,547 | 2,066 | 2,237 | 2,489 | 2,741 | 2,238 | 2,468 | 2,768 | 3,045 | 2,604 | 2,870 | 3,281 | 3,647 | 3,248 | 3,565 | 4,041 | 4,390 | 3,766 | 4,073 | 4,486 | 4,777 | 3,664 | 4,023 | 4,396 | 4,624 | 3,394 | 3,582 | 3,328 | 2,676 | 2,553 | 2,700 | 2,950 | 4,095 |
Totaal passiva
| 52,206 | 54,564 | 47,672 | 46,044 | 43,166 | 38,847 | 37,589 | 39,082 | 35,966 | 38,707 | 38,573 | 27,993 | 27,193 | 21,724 | 20,916 | 19,317 | 17,403 | 18,952 | 20,321 | 18,430 | 15,756 | 13,535 | 6,787 | 5,976 | 5,048 | 5,621 | 6,282 | 5,357 | 4,959 | 5,166 | 5,180 | 4,583 | 4,223 | 5,056 | 7,903 | 8,650 | 6,808 | 7,717 | 7,460 | 8,679 | 8,122 | 8,271 | 12,239 | 10,513 | 10,782 | 11,491 | 10,718 | 12,344 | 14,014 | 13,893 | 14,658 | 14,677 | 15,142 | 13,840 | 19,837 | 20,563 | 19,929 | 15,464 | 13,031 | 11,857 | 12,486 | 13,953 | 13,755 |
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 | 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
| 10,662 | 10,662 | 10,662 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 5,445 | 1,905 | 1,904 | 1,903 | 1,902 | 1,900 | 1,898 | 1,896 | 1,888 | 1,888 |
Ingehouden winsten
| 38,526 | 35,959 | 34,101 | 32,545 | 32,895 | 30,533 | 28,491 | 26,432 | 25,268 | 22,867 | 20,926 | 19,068 | 17,172 | 14,253 | 11,477 | 10,865 | 10,741 | 10,068 | 9,319 | 8,739 | 8,647 | 8,377 | 7,702 | 6,815 | 6,656 | 6,044 | 5,272 | 4,758 | 4,527 | 4,461 | 4,187 | 4,142 | 4,247 | 4,256 | 4,028 | 3,782 | 4,288 | 3,996 | 3,836 | 3,568 | 3,451 | 3,274 | 3,028 | 3,489 | 6,678 | 8,892 | 8,622 | 8,504 | 8,529 | 8,427 | 8,284 | 8,081 | 7,993 | 7,491 | 6,918 | 5,835 | 4,494 | 3,561 | 2,755 | 1,888 | 1,123 | 725 | 6,386 |
Overige gereserveerde algehele resultaten
| 191 | 181 | 159 | 171 | 152 | 129 | 127 | 147 | 127 | 101 | 81 | 93 | 83 | 11,064 | 82 | 77 | 79 | 80 | 90 | 82 | 83 | 92 | 94 | 80 | 70 | 61 | 73 | 58 | 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 |
Overige totale aandeelhoudersvermogen
| 10,992 | 10,992 | 10,990 | 5,725 | 5,725 | 5,726 | 5,726 | 5,693 | 5,693 | 5,693 | 5,693 | 5,618 | 5,618 | -5,350 | 5,619 | 5,549 | -1,835 | -1,844 | -1,844 | -1,867 | -138 | -138 | 5,163 | 5,160 | 5,163 | 5,162 | 5,162 | 5,156 | 5,290 | 5,210 | 5,288 | 5,281 | 5,281 | 5,281 | 5,268 | 5,247 | 5,236 | 5,231 | 5,225 | 5,215 | 5,212 | 5,203 | 5,203 | 5,195 | 5,193 | 5,193 | 5,315 | 5,309 | 5,385 | 5,307 | 5,300 | 5,279 | 5,269 | 5,427 | 1,886 | 1,869 | 1,865 | 1,865 | 1,863 | 1,861 | 1,859 | 1,860 | 1,853 |
Totaal eigen vermogen van aandeelhouders
| 60,371 | 57,794 | 55,912 | 43,886 | 44,217 | 41,833 | 39,789 | 37,717 | 36,533 | 34,106 | 32,145 | 30,224 | 28,318 | 25,412 | 22,623 | 21,936 | 14,430 | 13,749 | 13,010 | 12,399 | 14,037 | 13,776 | 18,404 | 17,500 | 17,334 | 16,712 | 15,952 | 15,417 | 15,262 | 15,116 | 14,920 | 14,868 | 14,973 | 14,982 | 14,741 | 14,474 | 14,969 | 14,672 | 14,506 | 14,228 | 14,108 | 13,922 | 13,676 | 14,129 | 17,316 | 19,530 | 19,382 | 19,258 | 19,359 | 19,179 | 19,029 | 18,805 | 18,707 | 18,363 | 10,709 | 9,608 | 8,262 | 7,328 | 6,518 | 5,647 | 4,878 | 4,473 | 10,127 |
Totaal eigen vermogen
| 60,512 | 57,937 | 56,058 | 44,035 | 44,368 | 41,987 | 39,946 | 37,878 | 36,696 | 34,273 | 32,316 | 30,399 | 28,497 | 25,595 | 22,816 | 22,133 | 14,430 | 13,749 | 13,010 | 12,399 | 14,037 | 13,776 | 18,404 | 17,500 | 17,334 | 16,712 | 15,952 | 15,417 | 15,262 | 15,116 | 14,920 | 14,868 | 14,973 | 14,982 | 14,741 | 14,474 | 14,969 | 14,672 | 14,506 | 14,228 | 14,108 | 13,922 | 13,676 | 14,129 | 17,316 | 19,530 | 19,382 | 19,258 | 19,359 | 19,179 | 19,029 | 18,805 | 18,707 | 18,363 | 10,709 | 9,608 | 8,262 | 7,328 | 6,518 | 5,647 | 4,878 | 4,473 | 10,127 |
Totaal passiva en aandeelhoudersvermogen
| 112,721 | 112,501 | 103,730 | 90,079 | 87,534 | 80,834 | 77,535 | 76,960 | 72,662 | 72,980 | 70,889 | 58,392 | 55,690 | 47,319 | 43,732 | 41,450 | 31,833 | 32,701 | 33,331 | 30,829 | 29,793 | 27,311 | 25,191 | 23,476 | 22,382 | 22,333 | 22,234 | 20,774 | 20,221 | 20,282 | 20,100 | 19,451 | 19,196 | 20,038 | 22,644 | 23,124 | 21,777 | 22,389 | 21,966 | 22,907 | 22,230 | 22,193 | 25,915 | 24,642 | 28,098 | 31,021 | 30,100 | 31,602 | 33,373 | 33,072 | 33,687 | 33,482 | 33,849 | 32,203 | 30,546 | 30,171 | 28,191 | 22,792 | 19,549 | 17,504 | 17,364 | 18,426 | 23,882 |