Okumura Corporation
TSE:1833.T
4325 (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
| 16,205 | 28,918 | 25,622 | 32,758 | 23,226 | 40,244 | 24,343 | 25,386 | 37,895 | 33,156 | 28,331 | 40,752 | 31,348 | 21,613 | 12,816 | 12,759 | 13,864 | 26,179 | 14,510 | 19,435 | 20,798 | 34,847 | 42,611 | 43,701 | 69,305 | 45,942 | 43,187 | 44,717 | 44,306 | 43,621 | 24,226 | 31,316 | 34,748 | 15,353 | 18,063 | 24,529 | 39,788 | 11,931 | 8,162 | 33,065 | 37,876 | 19,292 | 22,702 | 32,576 | 46,472 | 13,448 | 19,469 | 23,162 | 27,015 | 16,624 | 13,830 | 13,194 | 14,405 | 25,953 | 9,792 | 14,065 | 24,946 | 20,298 | 5,602 | 11,198 | 18,318 | 10,772 |
Kortetermijnbeleggingen
| 0 | 1,330 | 0 | 1,512 | 25,000 | 10,000 | 0 | 10,000 | 21,000 | -9,077 | 14,123 | 22,123 | 28,123 | 122 | -4,647 | -4,744 | 26,000 | 3,000 | 7,000 | 16,000 | 42,000 | 17,000 | 14,000 | 25,000 | 18,000 | 10,999 | 5,000 | 5,000 | 29,000 | 14,000 | 15,000 | 7,000 | 12,500 | 10,500 | 7,000 | 13,000 | 12,500 | 16,000 | 12,500 | 5,000 | 6,999 | 7,000 | 7,500 | 8,499 | 8,500 | 15,000 | 5,699 | 17,299 | 14,999 | 9,999 | 19,497 | 31,497 | 43,300 | 9,001 | 24,000 | 23,500 | 23,701 | 8,056 | 8,116 | 16,616 | 14,621 | 18,620 |
Liquide middelen en kortetermijnbeleggingen
| 16,205 | 30,248 | 25,622 | 32,758 | 48,226 | 50,244 | 24,343 | 35,386 | 58,895 | 33,156 | 42,454 | 62,875 | 59,471 | 21,735 | 12,816 | 12,759 | 39,864 | 29,179 | 21,510 | 35,435 | 62,798 | 51,847 | 56,611 | 68,701 | 87,305 | 56,941 | 48,187 | 49,717 | 73,306 | 57,621 | 39,226 | 38,316 | 47,248 | 25,853 | 25,063 | 37,529 | 52,288 | 27,931 | 20,662 | 38,065 | 44,875 | 26,292 | 30,202 | 41,075 | 54,972 | 28,448 | 25,168 | 40,461 | 42,014 | 26,623 | 33,327 | 44,691 | 57,705 | 34,954 | 33,792 | 37,565 | 48,647 | 28,354 | 13,718 | 27,814 | 32,939 | 29,392 |
Nettovorderingen
| 162,587 | 172,140 | 158,805 | 147,009 | 125,764 | 132,454 | 148,750 | 128,577 | 112,953 | 142,296 | 119,540 | 109,298 | 106,289 | 143,421 | 143,988 | 125,362 | 103,428 | 121,748 | 122,402 | 99,809 | 87,573 | 101,041 | 89,176 | 84,051 | 79,652 | 115,002 | 106,808 | 101,988 | 85,287 | 99,113 | 101,036 | 97,432 | 89,280 | 113,230 | 97,087 | 83,164 | 72,595 | 101,882 | 90,415 | 69,992 | 68,786 | 97,313 | 80,379 | 68,762 | 66,778 | 98,283 | 79,318 | 68,947 | 68,936 | 88,549 | 71,918 | 69,778 | 62,697 | 84,612 | 60,466 | 48,653 | 40,254 | 63,092 | 48,372 | 37,130 | 64,287 | 48,536 |
Voorraad
| 9,548 | 8,096 | 9,040 | 8,321 | 8,138 | 6,909 | 8,207 | 8,043 | 7,061 | 5,463 | 5,704 | 5,349 | 7,467 | 9,939 | 11,316 | 10,687 | 10,721 | 10,266 | 9,792 | 9,614 | 10,405 | 9,576 | 11,015 | 10,542 | 10,742 | 10,373 | 12,278 | 10,542 | 11,239 | 10,761 | 12,126 | 10,302 | 10,402 | 8,614 | 9,681 | 9,401 | 9,829 | 9,053 | 11,550 | 14,342 | 13,555 | 11,853 | 13,782 | 14,628 | 15,176 | 12,455 | 26,409 | 26,629 | 27,775 | 27,514 | 34,311 | 32,367 | 36,775 | 40,030 | 68,784 | 75,125 | 74,588 | 73,737 | 115,731 | 123,162 | 116,041 | 157,313 |
Overige vlottende activa
| 9,322 | 9,934 | 11,092 | 9,632 | 7,200 | 9,248 | 14,876 | 13,611 | 10,344 | 11,099 | 9,787 | 9,360 | 11,864 | 12,000 | 15,531 | 12,207 | 10,088 | 10,471 | 10,041 | 8,829 | 8,327 | 7,278 | 7,297 | 6,336 | 8,364 | 10,870 | 13,155 | 12,254 | 13,269 | 10,183 | 9,107 | 8,244 | 6,076 | 8,546 | 9,259 | 9,665 | 8,702 | 8,097 | 12,909 | 11,567 | 9,058 | 4,406 | 5,576 | 5,371 | 2,851 | 2,510 | 4,337 | 3,684 | 2,802 | 2,492 | 3,563 | 3,332 | 3,520 | 5,155 | 8,030 | 6,131 | 7,131 | 7,757 | 7,384 | 7,432 | 11,260 | 11,891 |
Totaal vlottende activa
| 197,662 | 220,418 | 204,559 | 197,720 | 189,328 | 198,855 | 196,176 | 185,617 | 189,253 | 192,014 | 177,485 | 186,882 | 185,091 | 187,095 | 183,651 | 161,015 | 164,101 | 171,664 | 163,745 | 153,687 | 169,103 | 169,742 | 164,099 | 169,630 | 186,063 | 193,186 | 180,428 | 174,501 | 183,101 | 177,678 | 161,495 | 154,294 | 153,006 | 156,243 | 141,090 | 139,759 | 143,414 | 146,963 | 135,536 | 133,966 | 136,274 | 139,864 | 129,939 | 129,836 | 139,777 | 141,696 | 135,232 | 139,721 | 141,527 | 145,178 | 143,119 | 150,168 | 160,697 | 164,751 | 171,072 | 167,474 | 170,620 | 172,940 | 185,205 | 195,538 | 224,527 | 247,132 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 76,794 | 75,476 | 76,164 | 75,955 | 77,015 | 77,122 | 76,974 | 77,234 | 76,339 | 73,376 | 69,860 | 69,790 | 67,626 | 67,814 | 67,658 | 67,947 | 60,800 | 59,556 | 58,343 | 54,707 | 50,566 | 49,079 | 46,225 | 45,216 | 45,094 | 45,314 | 44,470 | 44,470 | 43,225 | 42,651 | 42,539 | 42,532 | 41,451 | 41,213 | 39,852 | 39,502 | 39,577 | 39,017 | 37,682 | 37,789 | 37,782 | 37,473 | 37,763 | 37,824 | 37,048 | 35,839 | 34,567 | 32,311 | 32,394 | 28,233 | 27,695 | 25,723 | 25,829 | 25,945 | 26,083 | 26,251 | 24,293 | 24,135 | 24,319 | 24,489 | 24,119 | 23,633 |
Goodwill
| 341 | 348 | 356 | 363 | 371 | 378 | 386 | 393 | 400 | 408 | 415 | 423 | 430 | 437 | 445 | 452 | 460 | 467 | 475 | 482 | 489 | 497 | 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
| 1,418 | 1,458 | 1,357 | 1,246 | 1,241 | 1,305 | 1,259 | 1,262 | 1,099 | 724 | 718 | 710 | 701 | 723 | 691 | 662 | 671 | 682 | 598 | 553 | 464 | 440 | 311 | 280 | 273 | 280 | 268 | 275 | 253 | 262 | 259 | 245 | 256 | 263 | 259 | 250 | 252 | 272 | 274 | 283 | 202 | 237 | 244 | 255 | 268 | 284 | 277 | 287 | 275 | 285 | 272 | 229 | 250 | 269 | 326 | 391 | 445 | 508 | 565 | 627 | 727 | 693 |
Goodwill en immateriële activa
| 1,759 | 1,806 | 1,713 | 1,609 | 1,612 | 1,683 | 1,645 | 1,655 | 1,499 | 1,132 | 1,133 | 1,133 | 1,131 | 1,160 | 1,136 | 1,114 | 1,131 | 1,149 | 1,073 | 1,035 | 953 | 937 | 311 | 280 | 273 | 280 | 268 | 275 | 253 | 262 | 259 | 245 | 256 | 263 | 259 | 250 | 252 | 272 | 274 | 283 | 202 | 237 | 244 | 255 | 268 | 284 | 277 | 287 | 275 | 285 | 272 | 229 | 250 | 269 | 326 | 391 | 445 | 508 | 565 | 627 | 727 | 693 |
Langetermijnbeleggingen
| 63,844 | 68,790 | 61,724 | 62,059 | 75,809 | 44,913 | 54,940 | 47,471 | 69,126 | 65,706 | 67,031 | 71,706 | 36,069 | 67,220 | 67,675 | 65,830 | 34,906 | 54,429 | 65,540 | 54,513 | 26,502 | 57,168 | 56,364 | 54,416 | 59,360 | 63,760 | 73,529 | 67,839 | 43,293 | 52,192 | 53,576 | 53,253 | 48,962 | 55,750 | 66,639 | 55,621 | 62,156 | 55,715 | 55,279 | 58,977 | 57,138 | 53,972 | 61,483 | 55,434 | 50,620 | 40,591 | 40,714 | 21,682 | 25,002 | 32,358 | 16,863 | 4,182 | -6,728 | 28,701 | 14,701 | 14,661 | 14,882 | 34,693 | 34,603 | 27,880 | 27,087 | 29,988 |
Belastingvorderingen
| 1,422 | 2 | -61,724 | -62,059 | -9,754 | 3 | -54,940 | 15,057 | -7,009 | 3 | -3,204 | -1,986 | 33,087 | 4 | -67,675 | -65,830 | 30,056 | 1 | 10,111 | 19,128 | 45,128 | 31 | 16,379 | 27,395 | 20,405 | 13,583 | 7,072 | 7,081 | 31,098 | 16,292 | 17,139 | 9,144 | 14,641 | 12,836 | 8,736 | 14,737 | 14,234 | 17,915 | 12,500 | 5,000 | 6,999 | 7,620 | 7,500 | 8,499 | 8,500 | 15,222 | 5,699 | 17,299 | 14,999 | 11,049 | 19,497 | 31,497 | 43,300 | 10,087 | 24,000 | 23,500 | 23,701 | 9,389 | 8,116 | 16,616 | 17,136 | 18,620 |
Overige niet-vlottende activa
| 20,753 | 18,258 | 76,505 | 77,588 | 9,754 | 21,150 | 66,507 | 8,746 | 7,008 | 113 | 3,203 | 1,985 | 1,233 | 5,709 | 67,675 | 65,830 | 1,397 | 8,117 | 567 | 571 | 576 | 20,730 | 653 | 639 | 624 | 419 | 609 | 600 | 590 | 396 | 550 | 557 | 563 | 373 | 556 | 563 | 566 | 417 | 609 | 624 | 651 | 493 | 638 | 757 | 611 | 399 | 674 | 744 | 690 | -247 | 904 | 991 | 1,041 | 18 | 1,925 | 1,984 | 1,981 | 93 | 1,394 | 1,330 | 81 | 4,565 |
Totaal niet-vlottende activa
| 164,572 | 164,332 | 154,382 | 155,152 | 154,436 | 144,871 | 145,126 | 150,163 | 146,963 | 140,330 | 138,023 | 142,628 | 139,146 | 141,907 | 136,469 | 134,891 | 128,290 | 123,252 | 135,634 | 129,954 | 123,725 | 127,945 | 119,932 | 127,946 | 125,756 | 123,356 | 125,948 | 120,265 | 118,459 | 111,793 | 114,063 | 105,731 | 105,873 | 110,435 | 116,042 | 110,673 | 116,785 | 113,336 | 106,344 | 102,673 | 102,772 | 99,795 | 107,628 | 102,769 | 97,047 | 92,335 | 81,931 | 72,323 | 73,360 | 71,678 | 65,231 | 62,622 | 63,692 | 65,020 | 67,035 | 66,787 | 65,302 | 68,818 | 68,997 | 70,942 | 69,150 | 77,499 |
Totaal activa
| 362,234 | 384,750 | 358,942 | 352,874 | 343,765 | 343,727 | 341,303 | 335,782 | 336,219 | 332,348 | 315,510 | 329,513 | 324,239 | 329,005 | 320,122 | 295,907 | 292,393 | 294,919 | 299,381 | 283,643 | 292,831 | 297,690 | 284,032 | 297,577 | 311,821 | 316,544 | 306,379 | 294,768 | 301,562 | 289,474 | 275,560 | 260,028 | 258,882 | 266,680 | 257,135 | 250,432 | 260,200 | 260,302 | 241,881 | 236,640 | 239,046 | 239,663 | 237,569 | 232,606 | 236,826 | 234,033 | 217,164 | 212,044 | 214,887 | 216,856 | 208,350 | 212,790 | 224,389 | 229,771 | 238,107 | 234,261 | 235,922 | 241,758 | 254,202 | 266,480 | 293,677 | 324,631 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 47,992 | 52,074 | 49,268 | 47,514 | 45,266 | 50,268 | 51,203 | 49,450 | 41,697 | 51,328 | 43,937 | 43,645 | 41,029 | 47,038 | 42,602 | 38,890 | 37,435 | 43,944 | 38,605 | 38,184 | 39,104 | 43,337 | 38,507 | 41,298 | 51,270 | 58,985 | 57,750 | 52,391 | 55,420 | 58,230 | 50,003 | 47,757 | 49,852 | 54,033 | 46,389 | 44,614 | 45,541 | 53,860 | 48,835 | 48,464 | 50,219 | 55,548 | 43,913 | 42,166 | 42,045 | 47,488 | 44,965 | 40,250 | 41,763 | 46,397 | 41,636 | 40,632 | 41,229 | 46,803 | 42,439 | 35,673 | 31,766 | 40,145 | 39,528 | 40,724 | 75,238 | 76,754 |
Kortlopende schulden
| 11,801 | 16,707 | 19,801 | 10,701 | 10,601 | 10,709 | 19,346 | 11,365 | 11,637 | 9,480 | 9,560 | 7,446 | 7,287 | 7,459 | 26,637 | 8,551 | 7,495 | 8,947 | 22,603 | 9,289 | 8,315 | 8,077 | 9,731 | 9,499 | 9,612 | 11,666 | 11,732 | 13,696 | 13,553 | 13,102 | 12,534 | 11,599 | 11,724 | 15,799 | 8,476 | 9,236 | 9,170 | 13,688 | 8,036 | 8,878 | 9,103 | 7,560 | 7,591 | 7,982 | 8,481 | 16,447 | 9,714 | 14,740 | 10,375 | 11,175 | 11,207 | 11,260 | 13,280 | 11,298 | 12,096 | 11,913 | 11,851 | 10,317 | 12,566 | 13,016 | 9,497 | 9,436 |
Belastingschulden
| 630 | 3,385 | 1,228 | 2,564 | 1,021 | 3,050 | 1,374 | 1,881 | 634 | 1,656 | 775 | 2,362 | 755 | 4,522 | 761 | 1,163 | 243 | 1,938 | 181 | 1,217 | 277 | 2,298 | 807 | 1,442 | 525 | 2,707 | 1,522 | 1,154 | 211 | 1,348 | 767 | 662 | 169 | 565 | 105 | 588 | 172 | 515 | 354 | 242 | 83 | 291 | 152 | 138 | 64 | 226 | 143 | 128 | 70 | 184 | 114 | 131 | 64 | 205 | 129 | 125 | 61 | 248 | 177 | 136 | 240 | 195 |
Uitgestelde opbrengsten
| 20,377 | 19,161 | 17,024 | 21,722 | 18,487 | 21,296 | 13,472 | 18,705 | 18,354 | 18,602 | 15,700 | 21,794 | 22,911 | 24,995 | 16,200 | 17,512 | 18,053 | 19,750 | 17,318 | 21,912 | 26,765 | 21,668 | 21,281 | 25,929 | 26,276 | 26,107 | 19,395 | 19,942 | 23,821 | 24,739 | 18,589 | 18,995 | 15,640 | 15,649 | 16,379 | 18,657 | 21,401 | 16,020 | 14,540 | 15,327 | 13,429 | 15,776 | 15,001 | 19,650 | 22,928 | 13,696 | 20,172 | 23,825 | 26,465 | 23,624 | 26,509 | 26,981 | 30,722 | 32,651 | 45,240 | 51,358 | 53,564 | 47,975 | 65,317 | 74,620 | 67,431 | 97,982 |
Overige kortlopende verplichtingen
| 50,662 | 58,425 | 47,997 | 48,540 | 49,825 | 46,775 | 41,411 | 40,744 | 55,377 | 47,400 | 44,891 | 47,789 | 51,901 | 44,689 | 38,327 | 41,984 | 44,856 | 40,349 | 37,986 | 36,223 | 42,434 | 34,938 | 32,948 | 32,878 | 39,443 | 33,098 | 29,214 | 32,565 | 38,012 | 26,139 | 26,464 | 25,806 | 27,849 | 19,359 | 18,842 | 18,372 | 20,175 | 15,658 | 17,136 | 14,979 | 17,850 | 14,360 | 18,525 | 17,071 | 23,335 | 17,792 | 14,761 | 14,527 | 16,360 | 13,889 | 12,135 | 11,075 | 15,176 | 12,789 | 12,089 | 10,569 | 13,555 | 13,040 | 10,288 | 8,871 | 12,198 | 7,909 |
Totaal kortlopende verplichtingen
| 130,832 | 146,367 | 134,090 | 128,477 | 124,179 | 129,048 | 125,432 | 120,264 | 127,065 | 126,810 | 114,088 | 120,674 | 123,128 | 124,181 | 123,766 | 106,937 | 107,839 | 112,990 | 116,512 | 105,608 | 116,618 | 108,020 | 102,467 | 109,604 | 126,601 | 129,856 | 118,091 | 118,594 | 130,806 | 122,210 | 107,590 | 104,157 | 105,065 | 104,840 | 90,086 | 90,879 | 96,287 | 99,226 | 88,547 | 87,648 | 90,601 | 93,244 | 85,030 | 86,869 | 96,789 | 95,423 | 89,612 | 93,342 | 94,963 | 95,085 | 91,487 | 89,948 | 100,407 | 103,541 | 111,864 | 109,513 | 110,736 | 111,477 | 127,699 | 137,231 | 164,364 | 192,081 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 26,250 | 27,441 | 26,568 | 26,800 | 27,742 | 29,118 | 31,550 | 29,550 | 26,913 | 26,175 | 24,192 | 26,192 | 23,392 | 23,342 | 23,342 | 19,937 | 16,273 | 15,237 | 6,016 | 6,016 | 7,117 | 7,123 | 5,126 | 5,134 | 5,141 | 3,144 | 3,151 | 1,151 | 1,156 | 1,166 | 3,160 | 3,160 | 3,168 | 5,191 | 5,175 | 5,175 | 5,181 | 5,223 | 5,187 | 5,188 | 5,194 | 5,274 | 5,216 | 5,216 | 4,128 | 4,201 | 2,142 | 2,143 | 2,151 | 194 | 170 | 170 | 181 | 202 | 191 | 191 | 229 | 246 | 239 | 248 | 265 | 281 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 15 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | 88 | 0 | 0 | 0 | 58 | 0 | 0 | 0 | 57 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 2,074 | 0 | 0 | 0 | 3,338 | 0 | 0 | 0 | 4,735 | 0 | 0 | 0 | 5,784 | 0 | 0 | 5,638 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 18,740 | 0 | 0 | 0 | 11,998 | 0 | 0 | 0 | 11,658 | 0 | 0 | 0 | 12,430 | 0 | 0 | 0 | 10,215 | 0 | 0 | 0 | 14,041 | 0 | 0 | 0 | 15,708 | 0 | 0 | 0 | 13,011 | 0 | 0 | 0 | 13,243 | 0 | 0 | 0 | 15,064 | 0 | 0 | 0 | 12,235 | 0 | 0 | 0 | 10,333 | 0 | 0 | 0 | 6,150 | 0 | 0 | 0 | 6,242 | 0 | 0 | 0 | 7,805 | 0 | 0 | 6,936 | 0 |
Overige niet-vlottende verplichtingen
| 19,568 | 610 | 16,860 | 16,394 | 15,692 | 50 | 13,268 | 14,161 | 13,650 | 192 | 12,237 | 13,325 | 12,766 | 1,001 | 14,424 | 12,054 | 11,968 | 310 | 14,433 | 13,373 | 12,812 | 50 | 13,593 | 15,428 | 14,691 | 51 | 16,764 | 15,071 | 14,910 | 59 | 13,619 | 11,496 | 12,148 | 62 | 15,764 | 14,290 | 16,163 | 67 | 14,601 | 13,483 | 13,886 | 69 | 16,131 | 14,702 | 13,352 | 80 | 10,172 | 8,336 | 8,990 | 375 | 8,875 | 10,314 | 10,990 | 664 | 12,267 | 12,714 | 13,179 | 978 | 14,469 | 15,010 | 1,319 | 15,718 |
Totaal niet-vlottende verplichtingen
| 45,818 | 46,806 | 43,428 | 43,194 | 43,434 | 41,466 | 44,818 | 43,711 | 40,563 | 38,115 | 36,429 | 39,517 | 36,158 | 36,861 | 37,766 | 31,991 | 28,241 | 25,820 | 20,449 | 19,389 | 19,929 | 21,271 | 18,719 | 20,562 | 19,832 | 18,967 | 19,915 | 16,222 | 16,066 | 14,308 | 16,779 | 14,656 | 15,316 | 18,563 | 20,939 | 19,465 | 21,344 | 20,424 | 19,788 | 18,671 | 19,080 | 17,629 | 21,347 | 19,918 | 17,480 | 16,688 | 12,314 | 10,479 | 11,141 | 10,057 | 9,045 | 10,484 | 11,171 | 11,843 | 12,458 | 12,905 | 13,408 | 14,813 | 14,708 | 15,258 | 14,158 | 15,999 |
Totaal passiva
| 176,650 | 193,173 | 177,518 | 171,671 | 167,613 | 170,514 | 170,250 | 163,975 | 167,628 | 164,925 | 150,517 | 160,191 | 159,286 | 161,042 | 161,532 | 138,928 | 136,080 | 138,810 | 136,961 | 124,997 | 136,547 | 129,291 | 121,186 | 130,166 | 146,433 | 148,823 | 138,006 | 134,816 | 146,872 | 136,518 | 124,369 | 118,813 | 120,381 | 123,403 | 111,025 | 110,344 | 117,631 | 119,650 | 108,335 | 106,319 | 109,681 | 110,873 | 106,377 | 106,787 | 114,269 | 112,111 | 101,926 | 103,821 | 106,104 | 105,142 | 100,532 | 100,432 | 111,578 | 115,384 | 124,322 | 122,418 | 124,144 | 126,290 | 142,407 | 152,489 | 178,522 | 208,080 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 141,204 | 0 | 0 | 0 | 137,786 | 139,727 | 137,541 | 138,680 | 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
| 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 | 19,838 |
Ingehouden winsten
| 102,999 | 107,684 | 104,718 | 103,756 | 100,314 | 103,827 | 101,037 | 98,916 | 96,983 | 101,710 | 98,308 | 97,240 | 93,939 | 95,460 | 90,933 | 89,264 | 87,810 | 105,554 | 101,952 | 99,994 | 98,880 | 103,250 | 100,159 | 96,626 | 94,347 | 98,265 | 96,545 | 92,056 | 87,118 | 89,675 | 86,418 | 82,590 | 78,932 | 80,245 | 78,574 | 75,629 | 74,021 | 74,012 | 72,272 | 71,489 | 70,448 | 72,094 | 70,642 | 68,459 | 68,340 | 70,136 | 69,803 | 67,789 | 67,844 | 69,250 | 69,498 | 73,154 | 73,047 | 74,006 | 72,794 | 71,232 | 71,098 | 72,200 | 69,098 | 69,978 | 73,347 | 71,738 |
Overige gereserveerde algehele resultaten
| 37,822 | 40,017 | 33,567 | 34,019 | 32,980 | 27,292 | 27,690 | 29,737 | 29,181 | 27,229 | 27,700 | 31,244 | 30,361 | 41,442 | 27,775 | 27,138 | 27,367 | 24,645 | 35,148 | 33,330 | 32,053 | 36,108 | 33,593 | 39,997 | 38,562 | 36,978 | 39,346 | 35,404 | 35,067 | 30,769 | 32,256 | 26,101 | 27,042 | 30,500 | 34,963 | 31,878 | 35,952 | 34,023 | 28,525 | 26,077 | 26,149 | 23,924 | 27,771 | 24,575 | 21,423 | 18,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 21,148 | 21,152 | 21,151 | 21,153 | -120,152 | 21,055 | 21,057 | 21,058 | -116,821 | -121,548 | -118,146 | -117,078 | 21,603 | 12,396 | 21,604 | 21,607 | 21,607 | 6,485 | 5,482 | 5,484 | 5,572 | 9,260 | 9,261 | 10,950 | 12,641 | 12,640 | 12,644 | 12,654 | 12,667 | 12,674 | 12,679 | 12,686 | 12,689 | 12,694 | 12,735 | 12,743 | 12,758 | 12,779 | 12,911 | 12,917 | 12,930 | 12,934 | 12,941 | 12,947 | 12,956 | 12,960 | 25,597 | 20,596 | 21,101 | 22,626 | 18,482 | 19,366 | 19,926 | 20,543 | 21,153 | 20,773 | 20,842 | 23,430 | 22,859 | 24,175 | 21,970 | 24,975 |
Totaal eigen vermogen van aandeelhouders
| 181,807 | 188,691 | 179,274 | 178,766 | 174,184 | 172,012 | 169,622 | 169,549 | 166,967 | 166,956 | 165,241 | 169,924 | 165,741 | 169,136 | 160,150 | 157,847 | 156,622 | 156,522 | 162,420 | 158,646 | 156,343 | 168,456 | 162,851 | 167,411 | 165,388 | 167,721 | 168,373 | 159,952 | 154,690 | 152,956 | 151,191 | 141,215 | 138,501 | 143,277 | 146,110 | 140,088 | 142,569 | 140,652 | 133,546 | 130,321 | 129,365 | 128,790 | 131,192 | 125,819 | 122,557 | 121,922 | 115,238 | 108,223 | 108,783 | 111,714 | 107,818 | 112,358 | 112,811 | 114,387 | 113,785 | 111,843 | 111,778 | 115,468 | 111,795 | 113,991 | 115,155 | 116,551 |
Totaal eigen vermogen
| 185,584 | 191,573 | 181,424 | 181,203 | 176,152 | 173,213 | 171,053 | 171,807 | 168,591 | 167,423 | 164,993 | 169,322 | 164,953 | 167,963 | 158,590 | 156,979 | 156,313 | 156,109 | 162,420 | 158,646 | 156,284 | 168,399 | 162,846 | 167,411 | 165,388 | 167,721 | 168,373 | 159,952 | 154,690 | 152,956 | 151,191 | 141,215 | 138,501 | 143,277 | 146,110 | 140,088 | 142,569 | 140,652 | 133,546 | 130,321 | 129,365 | 128,790 | 131,192 | 125,819 | 122,557 | 121,922 | 115,238 | 108,223 | 108,783 | 111,714 | 107,818 | 112,358 | 112,811 | 114,387 | 113,785 | 111,843 | 111,778 | 115,468 | 111,795 | 113,991 | 115,155 | 116,551 |
Totaal passiva en aandeelhoudersvermogen
| 362,234 | 384,746 | 358,942 | 352,874 | 343,765 | 343,727 | 341,303 | 335,782 | 336,219 | 332,348 | 315,510 | 329,513 | 324,239 | 329,005 | 320,122 | 295,907 | 292,393 | 294,919 | 299,381 | 283,643 | 292,831 | 297,690 | 284,032 | 297,577 | 311,821 | 316,544 | 306,379 | 294,768 | 301,562 | 289,474 | 275,560 | 260,028 | 258,882 | 266,680 | 257,135 | 250,432 | 260,200 | 260,302 | 241,881 | 236,640 | 239,046 | 239,663 | 237,569 | 232,606 | 236,826 | 234,033 | 217,164 | 212,044 | 214,887 | 216,856 | 208,350 | 212,790 | 224,389 | 229,771 | 238,107 | 234,261 | 235,922 | 241,758 | 254,202 | 266,480 | 293,677 | 324,631 |