Wood One Co.,Ltd.
TSE:7898.T
790 (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
| 3,684 | 5,161 | 3,660 | 3,541 | 4,006 | 4,548 | 3,315 | 4,032 | 4,271 | 5,479 | 4,399 | 6,087 | 5,703 | 8,377 | 7,722 | 7,841 | 6,684 | 6,614 | 5,458 | 5,406 | 5,139 | 3,568 | 3,909 | 4,159 | 4,524 | 5,537 | 5,980 | 5,572 | 5,932 | 7,632 | 5,182 | 4,834 | 5,513 | 5,978 | 5,371 | 6,281 | 5,184 | 5,962 | 4,971 | 5,375 | 5,994 | 6,979 | 6,716 | 5,308 | 5,245 | 6,404 | 4,764 | 3,766 | 3,210 | 4,835 | 4,756 | 6,639 | 5,324 | 6,946 | 5,715 | 4,795 | 4,653 | 6,569 | 6,255 | 4,578 | 4,362 | 4,273 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -19,732 | 0 | 0 | 0 | -9,078 | 0 | 26 | 0 | -17,070 | 0 | 0 | 0 | -14,021 | 0 | 0 | 0 | -16,302 | 0 | 0 | 0 | -16,398 | 0 | 0 | 0 | -9,782 | 0 | 0 | 0 | -10,357 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 3,684 | 5,161 | 3,660 | 3,541 | 4,006 | 4,548 | 3,315 | 4,032 | 4,271 | 5,479 | 4,399 | 6,087 | 5,703 | 8,377 | 7,722 | 7,841 | 6,684 | 6,614 | 5,458 | 5,406 | 5,139 | 3,568 | 3,909 | 4,159 | 4,524 | 5,537 | 5,980 | 5,572 | 5,932 | 7,632 | 5,182 | 4,834 | 5,513 | 5,978 | 5,371 | 6,281 | 5,184 | 5,962 | 4,971 | 5,375 | 5,994 | 6,979 | 6,716 | 5,308 | 5,245 | 6,404 | 4,764 | 3,766 | 3,210 | 4,835 | 4,756 | 6,639 | 5,324 | 6,946 | 5,715 | 4,795 | 4,653 | 6,569 | 6,255 | 4,578 | 4,362 | 4,273 |
Nettovorderingen
| 8,824 | 8,222 | 8,462 | 8,821 | 8,527 | 7,980 | 8,598 | 8,372 | 8,882 | 8,474 | 8,865 | 8,160 | 8,984 | 8,084 | 7,562 | 7,196 | 7,462 | 7,389 | 8,369 | 8,160 | 8,227 | 8,035 | 7,991 | 7,722 | 8,808 | 8,355 | 8,624 | 8,960 | 10,173 | 9,193 | 9,665 | 9,088 | 9,375 | 9,047 | 8,982 | 8,795 | 9,612 | 9,826 | 9,415 | 9,652 | 11,237 | 11,389 | 12,464 | 11,377 | 11,800 | 10,678 | 9,483 | 9,067 | 9,120 | 8,781 | 8,796 | 9,759 | 9,223 | 8,989 | 8,377 | 9,115 | 8,445 | 8,864 | 9,323 | 10,045 | 11,044 | 11,194 |
Voorraad
| 15,396 | 14,898 | 15,257 | 16,418 | 17,026 | 16,664 | 16,793 | 16,161 | 14,488 | 12,855 | 12,112 | 11,886 | 11,940 | 11,914 | 11,671 | 11,607 | 11,396 | 11,721 | 12,277 | 12,311 | 12,970 | 12,702 | 13,372 | 13,086 | 12,670 | 12,431 | 12,802 | 13,121 | 13,032 | 12,320 | 12,742 | 12,565 | 12,584 | 12,902 | 13,764 | 13,368 | 14,032 | 14,538 | 16,071 | 16,688 | 16,772 | 15,348 | 15,468 | 15,521 | 15,125 | 15,247 | 15,771 | 15,930 | 15,661 | 15,182 | 14,860 | 14,591 | 14,809 | 13,741 | 13,959 | 14,763 | 15,087 | 15,366 | 16,221 | 17,349 | 19,823 | 20,081 |
Overige vlottende activa
| 978 | 584 | 792 | 817 | 950 | 622 | 725 | 986 | 1,604 | 776 | 869 | 753 | 801 | 391 | 1,008 | 882 | 987 | 661 | 695 | 641 | 695 | 3,211 | 950 | 845 | 838 | 779 | 827 | 653 | 815 | 668 | 1,106 | 831 | 839 | 565 | 936 | 1,322 | 1,146 | 751 | 1,304 | 1,014 | 1,200 | 913 | 791 | 846 | 845 | 516 | 828 | 634 | 700 | 664 | 602 | 628 | 712 | 663 | 1,509 | 1,768 | 1,760 | 647 | 2,418 | 2,989 | 412 | 2,197 |
Totaal vlottende activa
| 28,882 | 28,865 | 28,171 | 29,597 | 30,509 | 29,814 | 29,431 | 29,551 | 29,245 | 27,584 | 26,245 | 26,886 | 27,428 | 28,766 | 27,963 | 27,526 | 26,529 | 26,385 | 26,799 | 26,518 | 27,031 | 27,516 | 26,222 | 25,812 | 26,840 | 27,102 | 28,233 | 28,306 | 29,952 | 29,813 | 28,695 | 27,318 | 28,311 | 28,492 | 29,053 | 29,766 | 29,974 | 31,077 | 31,761 | 32,729 | 35,203 | 34,629 | 35,439 | 33,052 | 33,015 | 32,845 | 30,846 | 29,397 | 28,691 | 29,462 | 29,014 | 31,617 | 30,068 | 30,339 | 29,560 | 30,441 | 29,945 | 31,446 | 34,217 | 34,961 | 35,641 | 37,745 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 63,344 | 59,585 | 58,918 | 37,424 | 36,580 | 35,682 | 36,296 | 35,833 | 35,847 | 35,672 | 34,546 | 34,201 | 33,318 | 33,030 | 32,169 | 31,389 | 31,187 | 28,617 | 29,573 | 28,870 | 44,881 | 27,941 | 29,070 | 29,113 | 29,141 | 29,473 | 46,551 | 47,140 | 47,443 | 46,292 | 47,404 | 44,631 | 44,809 | 46,705 | 48,705 | 46,588 | 49,748 | 52,253 | 53,703 | 48,815 | 50,014 | 50,346 | 49,174 | 47,749 | 46,591 | 47,395 | 52,487 | 49,437 | 48,680 | 51,359 | 48,319 | 48,037 | 53,583 | 52,344 | 52,370 | 52,347 | 52,658 | 55,929 | 57,046 | 56,809 | 53,336 | 52,237 |
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 |
Immateriële activa
| 738 | 769 | 802 | 820 | 805 | 818 | 855 | 851 | 847 | 853 | 858 | 848 | 857 | 848 | 792 | 786 | 790 | 691 | 680 | 640 | 574 | 581 | 955 | 852 | 836 | 893 | 419 | 452 | 455 | 459 | 452 | 462 | 477 | 502 | 523 | 524 | 557 | 556 | 462 | 470 | 476 | 496 | 514 | 489 | 488 | 424 | 467 | 478 | 527 | 584 | 585 | 618 | 668 | 526 | 625 | 655 | 676 | 677 | 677 | 528 | 555 | 577 |
Goodwill en immateriële activa
| 738 | 769 | 802 | 820 | 805 | 818 | 855 | 851 | 847 | 853 | 858 | 848 | 857 | 848 | 792 | 786 | 790 | 691 | 680 | 640 | 574 | 581 | 955 | 852 | 836 | 893 | 419 | 452 | 455 | 459 | 452 | 462 | 477 | 502 | 523 | 524 | 557 | 556 | 462 | 470 | 476 | 496 | 514 | 489 | 488 | 424 | 467 | 478 | 527 | 584 | 585 | 618 | 668 | 526 | 625 | 655 | 676 | 677 | 677 | 528 | 555 | 577 |
Langetermijnbeleggingen
| 12,752 | 3,422 | 12,494 | 11,704 | 11,386 | 21,801 | 11,071 | 11,453 | 11,460 | 11,270 | 11,204 | 11,252 | 11,384 | 19,518 | 11,208 | 11,065 | 11,053 | 15,850 | 11,651 | 11,402 | 11,273 | 18,560 | 12,270 | 12,552 | 12,588 | 19,554 | 13,496 | 13,295 | 13,200 | 12,963 | 13,195 | 12,808 | 12,882 | 13,380 | 13,787 | 13,050 | 13,638 | 2,394 | 12,940 | 12,795 | 12,761 | 1,921 | 12,984 | 12,843 | 13,124 | 1,830 | 12,888 | 12,664 | 0 | 1,395 | 0 | 0 | 0 | 1,322 | 0 | 0 | 0 | 1,488 | 0 | 0 | 1,344 | 0 |
Belastingvorderingen
| 0 | 568 | -12,494 | -11,704 | 90,673 | 167 | -11,071 | -11,453 | 87,648 | 128 | 82,317 | 80,889 | -11,384 | 24 | -11,208 | -11,065 | -11,053 | 21 | -11,651 | -11,402 | -11,273 | 16 | -12,270 | -12,552 | -12,588 | 16 | -13,496 | -13,295 | -13,200 | -12,963 | -13,195 | -12,808 | -12,882 | -13,380 | -13,787 | -13,050 | -13,638 | 11 | -12,940 | -12,795 | -12,761 | 227 | -12,984 | -12,843 | -13,124 | 546 | -12,888 | -12,664 | 0 | 719 | 0 | 0 | 0 | 811 | 0 | 0 | 0 | 1,011 | 0 | 0 | 4,680 | 0 |
Overige niet-vlottende activa
| 1 | 8,545 | 12,495 | 33,203 | -69,723 | 8,732 | 30,763 | 30,791 | -67,902 | 19,550 | -64,464 | -63,596 | 28,607 | 8,952 | 27,470 | 26,346 | 26,143 | 9,117 | 27,511 | 26,024 | 11,275 | 9,263 | 28,346 | 28,691 | 28,591 | 9,537 | 13,497 | 13,296 | 26,400 | 12,964 | 13,196 | 12,809 | 12,883 | 13,382 | 13,789 | 13,052 | 13,639 | 10,935 | 12,941 | 12,796 | 12,763 | 10,612 | 12,986 | 12,844 | 13,125 | 10,703 | 12,890 | 12,666 | 12,809 | 10,824 | 12,884 | 12,930 | 13,047 | 10,967 | 13,200 | 13,112 | 13,685 | 11,179 | 13,894 | 14,515 | 11,415 | 18,631 |
Totaal niet-vlottende activa
| 76,835 | 72,889 | 72,215 | 71,447 | 69,721 | 67,200 | 67,914 | 67,475 | 67,900 | 67,473 | 64,461 | 63,594 | 62,782 | 62,372 | 60,431 | 58,521 | 58,120 | 54,296 | 57,764 | 55,534 | 56,730 | 56,361 | 58,371 | 58,656 | 58,568 | 59,473 | 60,467 | 60,888 | 61,098 | 59,715 | 61,052 | 57,902 | 58,169 | 60,589 | 63,017 | 60,164 | 63,944 | 66,149 | 67,106 | 62,081 | 63,253 | 63,602 | 62,674 | 61,082 | 60,204 | 60,898 | 65,844 | 62,581 | 62,016 | 64,881 | 61,788 | 61,585 | 67,298 | 65,970 | 66,195 | 66,114 | 67,019 | 70,284 | 71,617 | 71,852 | 71,330 | 71,445 |
Totaal activa
| 105,717 | 101,754 | 100,386 | 101,048 | 100,234 | 97,018 | 97,350 | 97,030 | 97,147 | 95,062 | 90,710 | 90,483 | 90,212 | 91,142 | 88,399 | 86,051 | 84,652 | 80,688 | 84,567 | 82,056 | 83,761 | 83,884 | 84,593 | 84,468 | 85,407 | 86,575 | 88,701 | 89,194 | 91,050 | 89,528 | 89,747 | 85,221 | 86,481 | 89,081 | 92,070 | 89,930 | 93,918 | 97,226 | 98,867 | 94,810 | 98,456 | 98,231 | 98,113 | 94,134 | 93,219 | 93,743 | 96,690 | 91,978 | 90,707 | 94,343 | 90,802 | 93,202 | 97,366 | 96,309 | 95,755 | 96,555 | 96,964 | 101,730 | 105,834 | 106,813 | 106,971 | 109,190 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5,777 | 6,316 | 5,689 | 3,923 | 4,193 | 3,905 | 3,614 | 4,561 | 4,466 | 4,282 | 3,641 | 3,757 | 3,869 | 3,744 | 3,493 | 3,417 | 3,610 | 3,406 | 3,442 | 3,686 | 3,691 | 3,820 | 4,121 | 3,979 | 4,386 | 4,273 | 4,362 | 4,549 | 4,964 | 4,761 | 4,303 | 4,862 | 5,153 | 6,383 | 6,375 | 6,239 | 6,122 | 5,581 | 5,226 | 6,057 | 6,184 | 6,507 | 5,875 | 5,934 | 5,486 | 4,738 | 5,241 | 5,082 | 5,403 | 5,261 | 5,488 | 6,036 | 5,580 | 5,607 | 4,834 | 5,559 | 4,658 | 5,036 | 4,491 | 5,319 | 6,710 | 7,680 |
Kortlopende schulden
| 25,487 | 20,679 | 19,192 | 15,523 | 10,721 | 9,702 | 11,547 | 11,231 | 10,353 | 10,465 | 7,753 | 8,475 | 8,902 | 9,007 | 8,358 | 7,408 | 6,869 | 7,145 | 9,300 | 9,045 | 17,075 | 17,625 | 16,553 | 15,819 | 6,960 | 7,118 | 7,178 | 10,337 | 11,997 | 11,974 | 14,340 | 9,612 | 21,010 | 21,207 | 19,598 | 19,971 | 8,196 | 8,477 | 9,306 | 9,297 | 10,074 | 10,200 | 13,105 | 13,082 | 26,470 | 26,690 | 28,147 | 31,027 | 21,431 | 22,350 | 22,512 | 24,499 | 37,051 | 37,043 | 39,740 | 34,077 | 26,669 | 27,118 | 24,986 | 27,653 | 32,404 | 32,363 |
Belastingschulden
| 202 | 434 | 190 | 305 | 199 | 410 | 99 | 341 | 293 | 625 | 231 | 357 | 216 | 438 | 98 | 214 | 115 | 520 | 48 | 261 | 139 | 262 | 43 | 231 | 210 | 169 | 72 | 405 | 286 | 896 | 265 | 459 | 246 | 777 | 323 | 343 | 137 | 435 | 73 | 507 | 65 | 666 | 170 | 315 | 205 | 774 | 200 | 90 | 78 | 638 | 79 | 75 | 44 | 233 | 98 | 90 | 43 | 443 | 90 | 81 | 235 | 74 |
Uitgestelde opbrengsten
| 397 | 405 | 482 | 1,304 | 1,537 | 1,480 | 703 | 1,252 | 1,595 | 1,601 | 233 | 667 | 744 | 759 | 101 | 529 | 545 | 836 | 51 | 580 | 720 | 591 | 61 | 656 | 811 | 495 | 87 | 844 | 994 | 1,465 | 410 | 1,386 | 1,502 | 1,492 | 622 | 1,480 | 601 | 668 | 88 | 813 | 791 | 1,065 | 195 | 760 | 922 | 1,135 | 210 | 1,936 | 2,450 | 1,882 | 3,688 | 4,771 | 2,524 | 3,820 | 106 | 337 | 649 | 3,576 | 124 | 452 | 12,964 | 15,795 |
Overige kortlopende verplichtingen
| 4,407 | 4,822 | 4,020 | 6,171 | 5,695 | 5,731 | 6,654 | 6,361 | 6,047 | 5,964 | 6,898 | 6,528 | 6,260 | 5,323 | 5,218 | 4,846 | 4,896 | 5,503 | 5,665 | 5,141 | 5,405 | 5,169 | 4,792 | 4,302 | 4,053 | 4,015 | 4,162 | 4,197 | 4,201 | 4,150 | 4,554 | 4,222 | 3,834 | 2,293 | 3,417 | 2,640 | 2,818 | 2,833 | 3,507 | 3,265 | 4,532 | 3,432 | 3,697 | 3,175 | 3,695 | 2,825 | 3,309 | 2,754 | 2,693 | 2,701 | 2,896 | 2,732 | 2,827 | 2,604 | 7,133 | 7,559 | 7,339 | 2,697 | 8,449 | 9,651 | 2,613 | 3,474 |
Totaal kortlopende verplichtingen
| 36,068 | 32,222 | 29,383 | 26,921 | 22,146 | 20,818 | 22,518 | 23,405 | 22,461 | 22,312 | 18,525 | 19,427 | 19,775 | 18,833 | 17,170 | 16,200 | 15,920 | 16,890 | 18,458 | 18,452 | 26,891 | 27,205 | 25,527 | 24,756 | 16,210 | 15,901 | 15,789 | 19,927 | 22,156 | 22,350 | 23,607 | 20,082 | 31,499 | 31,375 | 30,012 | 30,330 | 17,737 | 17,559 | 18,127 | 19,432 | 21,581 | 21,204 | 22,872 | 22,951 | 36,573 | 35,388 | 36,907 | 40,799 | 31,977 | 32,194 | 34,584 | 38,038 | 47,982 | 49,074 | 51,813 | 47,532 | 39,315 | 38,427 | 38,050 | 43,075 | 54,691 | 59,312 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16,967 | 19,326 | 20,094 | 23,064 | 27,605 | 26,902 | 25,050 | 24,265 | 25,108 | 23,174 | 25,188 | 24,844 | 25,328 | 26,615 | 27,239 | 27,879 | 27,499 | 23,776 | 22,601 | 22,354 | 14,704 | 14,735 | 16,461 | 16,731 | 26,166 | 26,280 | 26,891 | 23,073 | 22,570 | 22,440 | 20,769 | 23,752 | 13,944 | 14,036 | 16,337 | 15,454 | 28,556 | 29,012 | 28,859 | 27,522 | 27,965 | 27,122 | 26,197 | 24,965 | 13,471 | 13,748 | 21,150 | 17,490 | 26,362 | 27,022 | 26,678 | 27,268 | 17,449 | 18,124 | 16,291 | 23,092 | 32,006 | 33,687 | 38,145 | 36,457 | 32,621 | 33,444 |
Uitgestelde opbrengsten niet-vlottend
| -615 | 3,560 | 0 | 1,434 | 1,423 | 1,407 | 1,437 | 1,409 | 1,407 | 1,385 | 1,399 | 1,370 | 1,378 | 1,365 | 1,480 | 1,469 | 1,525 | 1,524 | 1,417 | 1,405 | 1,398 | 1,396 | 1,254 | 1,227 | 1,225 | 1,204 | 1,147 | 1,126 | 1,169 | 1,172 | 1,231 | 1,218 | 1,216 | 1,199 | 889 | 885 | 884 | 880 | 1,143 | 1,158 | 1,149 | 1,446 | 1,310 | 1,313 | 1,301 | 1,271 | 1,251 | 1,216 | 1,303 | 1,244 | 1,212 | 1,156 | 1,138 | 1,085 | 0 | 0 | 0 | 918 | 0 | 0 | 872 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 615 | 513 | 440 | 286 | 230 | 371 | 409 | 429 | 481 | 645 | 656 | 608 | 667 | 819 | 789 | 519 | 358 | 291 | 1,331 | 1,069 | 1,022 | 1,152 | 1,498 | 1,592 | 1,578 | 2,040 | 2,442 | 2,450 | 2,448 | 2,288 | 2,295 | 1,958 | 1,910 | 2,202 | 2,650 | 2,187 | 2,710 | 3,033 | 2,942 | 2,645 | 3,003 | 3,233 | 3,287 | 2,976 | 2,587 | 2,930 | 2,578 | 1,841 | 1,601 | 2,034 | 955 | 745 | 1,725 | 972 | 0 | 0 | 0 | 246 | 0 | 0 | 354 | 0 |
Overige niet-vlottende verplichtingen
| 5,969 | 1,413 | 5,118 | 3,312 | 3,308 | 3,120 | 3,109 | 3,193 | 3,309 | 3,360 | 3,245 | 3,208 | 2,356 | 2,383 | 2,119 | 1,894 | 1,936 | 1,713 | 1,932 | 1,765 | 1,861 | 422 | 420 | 390 | 388 | 300 | 296 | 302 | 297 | 287 | 291 | 289 | 325 | 337 | 299 | 301 | 315 | 300 | 335 | 333 | 339 | 344 | 423 | 421 | 378 | 492 | 479 | 479 | 486 | 623 | 591 | 607 | 778 | 908 | 2,647 | 2,241 | 2,225 | 1,130 | 2,413 | 2,118 | 1,030 | 2,146 |
Totaal niet-vlottende verplichtingen
| 22,936 | 24,812 | 25,652 | 28,096 | 32,566 | 31,800 | 30,005 | 29,296 | 30,305 | 28,564 | 30,488 | 30,030 | 29,729 | 31,182 | 31,627 | 31,761 | 31,318 | 27,304 | 27,281 | 26,593 | 18,985 | 17,705 | 19,633 | 19,940 | 29,357 | 29,824 | 30,776 | 26,951 | 26,484 | 26,187 | 24,586 | 27,217 | 17,395 | 17,774 | 20,175 | 18,827 | 32,465 | 33,225 | 33,279 | 31,658 | 32,456 | 32,145 | 31,217 | 29,675 | 17,737 | 18,441 | 25,458 | 21,026 | 29,752 | 30,923 | 29,436 | 29,776 | 21,090 | 21,089 | 18,938 | 25,333 | 34,231 | 35,981 | 40,558 | 38,575 | 34,877 | 35,590 |
Totaal passiva
| 59,004 | 57,034 | 55,035 | 55,017 | 54,712 | 52,618 | 52,523 | 52,701 | 52,766 | 50,876 | 49,013 | 49,457 | 49,504 | 50,015 | 48,797 | 47,961 | 47,238 | 44,194 | 45,739 | 45,045 | 45,876 | 44,910 | 45,160 | 44,696 | 45,567 | 45,725 | 46,565 | 46,878 | 48,640 | 48,537 | 48,193 | 47,299 | 48,894 | 49,149 | 50,187 | 49,157 | 50,202 | 50,784 | 51,406 | 51,090 | 54,037 | 53,349 | 54,089 | 52,626 | 54,310 | 53,829 | 62,365 | 61,825 | 61,729 | 63,117 | 64,020 | 67,814 | 69,072 | 70,163 | 70,751 | 72,865 | 73,546 | 74,408 | 78,608 | 81,650 | 89,568 | 94,902 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 36,072 | 0 | 0 | 0 | 36,317 | 36,282 | 35,728 | 35,563 | 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
| 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 | 7,324 |
Ingehouden winsten
| 21,040 | 21,065 | 21,971 | 23,006 | 23,280 | 23,603 | 23,589 | 23,423 | 23,468 | 23,521 | 22,968 | 22,802 | 22,462 | 22,926 | 22,558 | 22,235 | 21,876 | 22,042 | 21,833 | 21,655 | 21,420 | 21,577 | 21,365 | 21,245 | 21,489 | 21,707 | 21,969 | 22,021 | 22,029 | 21,858 | 21,694 | 21,140 | 20,674 | 21,047 | 20,810 | 20,416 | 20,491 | 21,334 | 21,352 | 21,173 | 20,602 | 20,730 | 20,317 | 20,038 | 19,117 | 19,359 | 17,736 | 17,048 | 16,712 | 16,965 | 15,861 | 15,370 | 15,193 | 14,904 | 14,520 | 14,020 | 13,867 | 14,657 | 14,153 | 13,048 | 9,632 | 8,983 |
Overige gereserveerde algehele resultaten
| 11,883 | 10,001 | 9,613 | 9,193 | 8,383 | 6,956 | 7,338 | 7,041 | 7,002 | 6,865 | 5,065 | 4,576 | 4,583 | 12,721 | 3,487 | 2,373 | 2,058 | 1,049 | 3,452 | 1,921 | 2,934 | 3,809 | 4,421 | 4,884 | 4,708 | 5,430 | 6,639 | 6,747 | 6,816 | 5,629 | 6,311 | 3,404 | 3,536 | 5,396 | 7,478 | 5,620 | 8,033 | 9,505 | 10,283 | 7,209 | 8,190 | 8,445 | 8,107 | 6,151 | 4,751 | 5,339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5,467 | 5,470 | 5,472 | 5,468 | -30,604 | 5,468 | 5,470 | 5,470 | -30,792 | -30,845 | -30,292 | -30,126 | 5,436 | -2,741 | 5,397 | 5,397 | 5,397 | 5,397 | 5,397 | 5,398 | 5,399 | 5,398 | 5,398 | 5,398 | 5,398 | 5,398 | 5,402 | 5,392 | 5,385 | 5,385 | 5,386 | 5,385 | 5,386 | 5,386 | 5,385 | 5,683 | 5,682 | 5,682 | 5,684 | 5,684 | 5,685 | 5,685 | 5,685 | 5,685 | 5,686 | 5,686 | 7,782 | 4,787 | 4,090 | 5,798 | 3,055 | 2,326 | 4,794 | 3,309 | 2,653 | 2,017 | 1,989 | 4,637 | 5,024 | 4,263 | 447 | -2,019 |
Totaal eigen vermogen van aandeelhouders
| 45,714 | 43,860 | 44,380 | 44,991 | 44,455 | 43,351 | 43,721 | 43,258 | 43,319 | 43,147 | 40,793 | 40,139 | 39,805 | 40,230 | 38,766 | 37,329 | 36,655 | 35,812 | 38,006 | 36,298 | 37,077 | 38,108 | 38,508 | 38,851 | 38,919 | 39,859 | 41,334 | 41,484 | 41,554 | 40,196 | 40,715 | 37,253 | 36,920 | 39,153 | 40,997 | 39,043 | 41,530 | 43,845 | 44,643 | 41,390 | 41,801 | 42,184 | 41,433 | 39,198 | 36,878 | 37,708 | 32,842 | 29,159 | 28,126 | 30,087 | 26,240 | 25,020 | 27,311 | 25,537 | 24,497 | 23,361 | 23,180 | 26,618 | 26,501 | 24,635 | 17,403 | 14,288 |
Totaal eigen vermogen
| 46,713 | 44,717 | 45,347 | 46,031 | 45,522 | 44,400 | 44,827 | 44,329 | 44,381 | 44,186 | 41,697 | 41,026 | 40,708 | 41,127 | 39,602 | 38,090 | 37,414 | 36,494 | 38,828 | 37,011 | 37,885 | 38,974 | 39,433 | 39,772 | 39,840 | 40,847 | 42,136 | 42,316 | 42,410 | 40,991 | 41,554 | 37,922 | 37,587 | 39,932 | 41,883 | 40,773 | 43,716 | 46,442 | 47,461 | 43,720 | 44,419 | 44,882 | 44,024 | 41,508 | 38,909 | 39,914 | 34,325 | 30,153 | 28,978 | 31,226 | 26,782 | 25,388 | 28,294 | 26,146 | 25,004 | 23,690 | 23,418 | 27,322 | 27,226 | 25,163 | 17,403 | 14,288 |
Totaal passiva en aandeelhoudersvermogen
| 105,717 | 101,751 | 100,382 | 101,048 | 100,234 | 97,018 | 97,350 | 97,030 | 97,147 | 95,062 | 90,710 | 90,483 | 90,212 | 91,142 | 88,399 | 86,051 | 84,652 | 80,688 | 84,567 | 82,056 | 83,761 | 83,884 | 84,593 | 84,468 | 85,407 | 86,572 | 88,701 | 89,194 | 91,050 | 89,528 | 89,747 | 85,221 | 86,481 | 89,081 | 92,070 | 89,930 | 93,918 | 97,226 | 98,867 | 94,810 | 98,456 | 98,231 | 98,113 | 94,134 | 93,219 | 93,743 | 96,690 | 91,978 | 90,707 | 94,343 | 90,802 | 93,202 | 97,366 | 96,309 | 95,755 | 96,555 | 96,964 | 101,730 | 105,834 | 106,813 | 106,971 | 109,190 |