Oriental Land Co., Ltd.
TSE:4661.T
3728 (JPY) • At close November 13, 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
| 315,054 | 299,692 | 273,016 | 252,537 | 223,689 | 195,493 | 213,234 | 199,521 | 192,257 | 199,102 | 199,870 | 221,697 | 203,219 | 185,555 | 197,317 | 242,528 | 253,054 | 178,083 | 261,164 | 329,175 | 329,328 | 350,643 | 377,551 | 321,494 | 308,219 | 285,705 | 296,350 | 265,010 | 252,390 | 231,411 | 263,801 | 244,447 | 209,193 | 181,236 | 209,138 | 168,808 | 157,639 | 137,670 | 149,779 | 113,090 | 103,446 | 90,952 | 93,518 | 96,591 | 83,756 | 76,168 | 88,585 | 94,940 | 81,260 | 73,530 | 66,512 | 70,763 | 64,038 | 9,828 | 25,886 | 41,333 | 24,523 | 20,207 | 34,233 | 35,731 | 24,139 | 15,420 | 27,874 |
Kortetermijnbeleggingen
| 137,938 | 61,983 | 123,998 | 125,992 | 104,989 | 93,995 | 84,994 | 74,993 | 50,998 | 36,995 | 34,997 | 17,999 | 5,999 | 5,999 | 33,495 | 43,492 | 13,488 | 7,485 | 19,999 | 38,996 | 25,998 | 23,998 | 20,999 | 17,998 | 19,998 | 17,998 | 21,709 | 28,706 | 25,711 | 11,709 | 10,999 | 10,998 | 19,998 | 19,498 | 32,999 | 47,000 | 43,499 | 40,499 | 41,499 | 56,997 | 40,998 | 25,499 | 36,509 | 40,005 | 16,009 | 14,009 | 20,699 | 36,201 | 27,704 | 20,208 | 30,998 | 28,497 | 21,000 | 14,500 | 9,500 | 26,998 | 28,498 | 15,999 | 17,000 | 31,499 | 15,000 | 35,519 | 21,035 |
Liquide middelen en kortetermijnbeleggingen
| 452,992 | 361,675 | 397,014 | 378,529 | 328,678 | 289,488 | 298,228 | 274,514 | 243,255 | 236,097 | 234,867 | 239,696 | 209,218 | 191,554 | 230,812 | 286,020 | 266,542 | 185,568 | 281,163 | 368,171 | 355,326 | 374,641 | 398,550 | 339,492 | 328,217 | 303,703 | 318,059 | 293,716 | 278,101 | 243,120 | 274,800 | 255,445 | 229,191 | 200,734 | 242,137 | 215,808 | 201,138 | 178,169 | 191,278 | 170,087 | 144,444 | 116,451 | 130,027 | 136,596 | 99,765 | 90,177 | 109,284 | 131,141 | 108,964 | 93,738 | 97,510 | 99,260 | 85,038 | 24,328 | 35,386 | 68,331 | 53,021 | 36,206 | 51,233 | 67,230 | 39,139 | 50,939 | 48,909 |
Nettovorderingen
| 30,138 | 29,445 | 28,842 | 29,098 | 30,373 | 26,941 | 22,047 | 25,208 | 22,687 | 19,504 | 15,365 | 19,195 | 11,809 | 10,981 | 12,032 | 13,789 | 14,397 | 5,431 | 7,225 | 22,614 | 21,772 | 18,258 | 22,078 | 23,300 | 18,701 | 18,236 | 19,988 | 18,168 | 16,302 | 14,754 | 18,873 | 18,348 | 16,029 | 15,930 | 25,738 | 20,415 | 18,961 | 16,277 | 24,694 | 19,136 | 17,145 | 16,490 | 20,749 | 18,641 | 16,910 | 17,456 | 19,460 | 15,764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 27,684 | 22,975 | 19,500 | 23,399 | 27,296 | 26,522 | 23,010 | 21,581 | 20,044 | 16,628 | 14,954 | 15,938 | 18,614 | 18,411 | 21,530 | 23,405 | 25,500 | 26,104 | 20,087 | 21,480 | 19,522 | 18,576 | 17,323 | 19,521 | 20,661 | 20,988 | 17,972 | 20,138 | 19,697 | 18,820 | 17,247 | 19,430 | 20,274 | 20,022 | 17,113 | 17,981 | 17,866 | 17,682 | 17,341 | 18,496 | 18,124 | 15,894 | 14,608 | 16,042 | 16,309 | 16,742 | 14,236 | 14,943 | 14,764 | 13,121 | 11,529 | 12,782 | 12,618 | 13,842 | 12,299 | 13,453 | 13,065 | 11,874 | 11,239 | 12,598 | 12,467 | 10,679 | 13,516 |
Overige vlottende activa
| 8,421 | 8,565 | 6,866 | 7,280 | 6,437 | 6,794 | 5,656 | 6,663 | 6,222 | 6,700 | 6,224 | 7,681 | 7,592 | 9,665 | 9,760 | 6,015 | 12,398 | 17,382 | 8,266 | 4,611 | 5,395 | 5,525 | 3,884 | 4,577 | 5,539 | 6,129 | 9,526 | 7,343 | 8,888 | 10,236 | 8,149 | 7,068 | 9,459 | 10,184 | 8,740 | 6,735 | 8,241 | 9,624 | 9,017 | 7,127 | 9,472 | 9,419 | 8,968 | 7,817 | 10,317 | 10,519 | 7,864 | 10,358 | 8,483 | 9,096 | 2,380 | 7,663 | 8,778 | 10,466 | 2,664 | 19,993 | 9,838 | 11,428 | 2,288 | 11,413 | 9,700 | 4,206 | 11,341 |
Totaal vlottende activa
| 519,235 | 422,660 | 452,222 | 438,306 | 392,784 | 349,745 | 348,941 | 327,966 | 292,208 | 278,929 | 271,410 | 282,510 | 247,233 | 230,611 | 274,134 | 329,229 | 318,837 | 234,485 | 316,741 | 416,876 | 402,015 | 417,000 | 441,835 | 386,890 | 373,118 | 349,056 | 365,545 | 339,365 | 322,988 | 286,930 | 319,069 | 300,291 | 274,953 | 246,870 | 293,728 | 260,939 | 246,206 | 221,752 | 242,330 | 214,846 | 189,185 | 158,254 | 174,352 | 179,096 | 143,301 | 134,894 | 150,844 | 172,206 | 146,893 | 130,372 | 134,199 | 141,358 | 121,386 | 56,632 | 65,359 | 117,754 | 88,366 | 73,725 | 88,616 | 107,112 | 74,184 | 88,199 | 90,366 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 814,838 | 794,698 | 797,604 | 781,575 | 777,058 | 770,656 | 771,518 | 746,918 | 729,709 | 726,459 | 720,241 | 710,616 | 694,994 | 687,436 | 665,557 | 651,549 | 644,027 | 634,938 | 610,586 | 578,676 | 566,295 | 533,415 | 514,322 | 493,344 | 484,194 | 478,117 | 473,578 | 461,473 | 460,561 | 456,298 | 451,973 | 442,013 | 442,837 | 443,242 | 439,052 | 433,595 | 432,072 | 432,060 | 436,537 | 428,455 | 431,178 | 435,187 | 438,788 | 438,691 | 444,841 | 451,170 | 456,900 | 437,999 | 443,066 | 442,115 | 447,110 | 451,197 | 463,104 | 468,299 | 472,151 | 472,360 | 477,989 | 482,602 | 487,870 | 493,481 | 500,984 | 516,039 | 524,250 |
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 | 247 | 0 | 0 | 0 | 495 | 0 | 0 | 0 | 743 | 0 | 0 | 0 | 991 | 0 | 0 | 0 | 1,239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,732 |
Immateriële activa
| 0 | 15,320 | 15,882 | 15,912 | 16,508 | 17,004 | 17,492 | 18,264 | 18,005 | 18,047 | 18,329 | 18,145 | 17,852 | 17,456 | 17,111 | 16,339 | 16,486 | 16,274 | 16,334 | 15,359 | 14,717 | 14,212 | 13,770 | 10,302 | 9,235 | 8,887 | 8,865 | 8,160 | 8,582 | 9,053 | 9,329 | 10,143 | 10,215 | 10,391 | 10,430 | 11,180 | 11,358 | 11,269 | 10,355 | 10,553 | 10,021 | 9,984 | 8,743 | 8,671 | 8,617 | 8,277 | 7,270 | 6,249 | 5,935 | 5,839 | 6,062 | 6,542 | 7,040 | 7,531 | 7,680 | 8,000 | 8,510 | 8,640 | 9,202 | 9,805 | 10,235 | 11,212 | 10,843 |
Goodwill en immateriële activa
| 15,922 | 15,320 | 15,882 | 15,912 | 16,508 | 17,004 | 17,492 | 18,264 | 18,005 | 18,047 | 18,329 | 18,145 | 17,852 | 17,456 | 17,111 | 16,339 | 16,486 | 16,274 | 16,334 | 15,359 | 14,717 | 14,212 | 13,770 | 10,302 | 9,235 | 8,887 | 8,865 | 8,160 | 8,582 | 9,053 | 9,576 | 10,143 | 10,215 | 10,391 | 10,925 | 11,180 | 11,358 | 11,269 | 11,098 | 10,553 | 10,021 | 9,984 | 9,734 | 8,671 | 8,617 | 8,277 | 8,509 | 6,249 | 5,935 | 5,839 | 6,062 | 6,542 | 7,040 | 7,531 | 7,680 | 8,000 | 8,510 | 8,640 | 9,202 | 9,805 | 10,235 | 11,212 | 12,575 |
Langetermijnbeleggingen
| 0 | 0 | 68,878 | 87,013 | 78,773 | 82,517 | -34,058 | 67,751 | 75,758 | 75,956 | 60,323 | 80,210 | 89,911 | 86,082 | 16,106 | 71,751 | 72,001 | 77,639 | 26,926 | 79,965 | 81,158 | 77,854 | 39,811 | 70,709 | 77,202 | 75,383 | 29,784 | 70,185 | 66,611 | 75,031 | 46,536 | 48,583 | 29,717 | 31,196 | 22,441 | 13,137 | 996 | 8,534 | 5,914 | -12,993 | -3,445 | 10,419 | -3,031 | -3,992 | 19,848 | 19,675 | 11,938 | -11,958 | -5,660 | 546 | -9,190 | -9,692 | -2,262 | 2,819 | 8,059 | -9,634 | -13,800 | -1,040 | -368 | -16,473 | 1,363 | -20,731 | -4,270 |
Belastingvorderingen
| 0 | 0 | 3,648 | -87,013 | -78,773 | -82,517 | 2,967 | -67,751 | -75,758 | -75,956 | 16,580 | -80,210 | -89,911 | -86,082 | 17,639 | -71,751 | -72,001 | -77,639 | 25,491 | -79,965 | -81,158 | -77,854 | 26,665 | -70,709 | -77,202 | -75,383 | 26,373 | -70,185 | -66,611 | -75,031 | 14,220 | 10,998 | 19,998 | 19,498 | 1,279 | 47,000 | 43,499 | 40,499 | 874 | 56,997 | 40,998 | 25,499 | 884 | 40,005 | 16,009 | 14,009 | 852 | 36,201 | 27,704 | 20,208 | 4,042 | 28,497 | 21,000 | 14,500 | 4,030 | 26,998 | 28,498 | 15,999 | 2,452 | 31,499 | 15,000 | 3,115 | 21,035 |
Overige niet-vlottende activa
| 77,051 | 82,232 | 16,981 | 87,013 | 78,773 | 82,517 | 99,557 | 67,751 | 75,758 | 75,956 | -1 | 80,210 | 89,911 | 86,082 | 49,915 | 71,752 | 72,002 | 77,639 | 14,571 | 79,966 | 81,158 | 77,855 | 15,052 | 70,709 | 77,202 | 75,384 | 11,418 | 70,186 | 66,611 | 75,031 | 8,421 | 12,001 | 11,406 | 11,315 | 42,841 | 10,489 | 9,530 | 9,389 | 49,885 | 6,423 | 6,336 | 6,184 | 43,808 | 7,536 | 7,576 | 6,406 | 26,499 | 9,030 | 9,890 | 10,243 | 37,270 | 11,268 | 12,120 | 15,796 | 17,355 | 12,327 | 12,682 | 12,572 | 27,318 | 16,129 | 13,792 | 47,157 | 17,602 |
Totaal niet-vlottende activa
| 907,811 | 892,250 | 902,993 | 884,500 | 872,339 | 870,177 | 857,476 | 832,933 | 823,472 | 820,462 | 815,472 | 808,971 | 802,757 | 790,974 | 766,328 | 739,640 | 732,515 | 728,851 | 693,908 | 674,001 | 662,170 | 625,482 | 609,620 | 574,355 | 570,631 | 562,388 | 550,018 | 539,819 | 535,754 | 540,382 | 530,726 | 523,738 | 514,173 | 515,642 | 516,538 | 515,401 | 497,455 | 501,751 | 504,308 | 489,435 | 485,088 | 487,273 | 490,183 | 490,911 | 496,891 | 499,537 | 504,698 | 477,521 | 480,935 | 478,951 | 485,294 | 487,812 | 501,002 | 508,945 | 509,275 | 510,051 | 513,879 | 518,773 | 526,474 | 534,441 | 541,374 | 556,792 | 571,192 |
Totaal activa
| 1,427,046 | 1,314,910 | 1,355,215 | 1,322,807 | 1,265,125 | 1,219,922 | 1,206,419 | 1,160,900 | 1,115,681 | 1,099,391 | 1,086,884 | 1,091,483 | 1,049,991 | 1,021,586 | 1,040,465 | 1,068,870 | 1,051,352 | 963,336 | 1,010,651 | 1,090,877 | 1,064,186 | 1,042,483 | 1,051,455 | 961,246 | 943,751 | 911,444 | 915,564 | 879,185 | 858,743 | 827,313 | 849,798 | 824,032 | 789,127 | 762,513 | 810,268 | 776,342 | 743,662 | 723,505 | 746,641 | 704,282 | 674,273 | 645,530 | 664,538 | 670,008 | 640,194 | 634,433 | 655,544 | 649,728 | 627,828 | 609,323 | 619,493 | 629,170 | 622,388 | 565,577 | 574,634 | 627,805 | 602,245 | 592,498 | 615,090 | 641,553 | 615,558 | 644,991 | 661,558 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 20,073 | 17,634 | 23,761 | 17,896 | 16,494 | 16,721 | 20,305 | 16,951 | 14,324 | 11,380 | 12,164 | 10,912 | 7,248 | 5,338 | 9,072 | 10,072 | 6,916 | 7,503 | 13,921 | 16,709 | 14,126 | 12,569 | 19,907 | 16,987 | 14,072 | 13,847 | 17,557 | 14,788 | 12,690 | 12,414 | 17,498 | 14,819 | 12,343 | 12,027 | 18,723 | 15,772 | 12,924 | 11,535 | 18,835 | 14,909 | 13,178 | 12,038 | 20,216 | 15,355 | 12,694 | 12,064 | 19,641 | 12,857 | 12,264 | 10,514 | 15,935 | 13,236 | 10,813 | 8,612 | 11,891 | 13,008 | 11,130 | 9,860 | 14,059 | 13,650 | 12,590 | 16,358 | 15,527 |
Kortlopende schulden
| 77,163 | 67,744 | 67,701 | 66,368 | 65,996 | 35,543 | 35,557 | 5,655 | 5,383 | 5,353 | 5,246 | 35,219 | 33,861 | 33,860 | 33,859 | 3,859 | 3,888 | 4,365 | 4,580 | 26,259 | 26,480 | 26,135 | 26,119 | 4,988 | 4,906 | 4,877 | 4,845 | 4,808 | 4,768 | 4,767 | 4,760 | 4,759 | 3,961 | 4,158 | 4,257 | 4,479 | 4,528 | 4,499 | 4,461 | 5,632 | 5,589 | 5,584 | 5,579 | 1,531 | 2,449 | 3,398 | 19,343 | 29,757 | 29,976 | 30,254 | 15,600 | 23,291 | 45,299 | 57,799 | 40,298 | 41,347 | 40,543 | 36,798 | 54,048 | 44,800 | 41,800 | 40,799 | 34,499 |
Belastingschulden
| 0 | 9,819 | 37,943 | 30,811 | 20,753 | 9,181 | 18,355 | 13,541 | 7,371 | 3,681 | 2,578 | 889 | 692 | 472 | 9,023 | 8,763 | 8,530 | 8,098 | 7,991 | 11,199 | 16,664 | 7,545 | 22,470 | 14,171 | 18,322 | 8,400 | 19,989 | 11,614 | 16,503 | 6,892 | 17,412 | 11,424 | 16,395 | 6,619 | 20,660 | 13,561 | 15,320 | 6,630 | 21,181 | 12,911 | 18,025 | 8,099 | 27,240 | 21,147 | 20,427 | 9,860 | 20,277 | 16,225 | 14,469 | 5,295 | 18,548 | 13,880 | 5,919 | 223 | 9,379 | 16,431 | 9,685 | 5,169 | 8,273 | 9,221 | 4,704 | 11,220 | 12,315 |
Uitgestelde opbrengsten
| 18,366 | 9,819 | 37,302 | 30,811 | 20,753 | 9,181 | 45,710 | 13,541 | 7,371 | 3,681 | 27,408 | 889 | 692 | 472 | 9,023 | 8,763 | 8,530 | 8,098 | 7,991 | 11,199 | 16,664 | 7,545 | 22,470 | 14,171 | 18,322 | 8,400 | 19,989 | 11,614 | 16,503 | 6,894 | 17,414 | 11,435 | 16,407 | 6,631 | 20,672 | 13,615 | 15,403 | 6,713 | 21,264 | 12,997 | 18,111 | 8,205 | 27,346 | 21,259 | 20,565 | 10,014 | 20,484 | 16,592 | 14,879 | 5,739 | 19,036 | 13,880 | 5,919 | 223 | 9,379 | 16,431 | 9,685 | 5,169 | 8,273 | 11,325 | 4,704 | 11,220 | 13,111 |
Overige kortlopende verplichtingen
| 101,672 | 96,758 | 80,274 | 56,684 | 66,390 | 67,885 | 41,322 | 58,250 | 55,148 | 65,584 | 37,851 | 82,424 | 54,912 | 72,694 | 60,393 | 67,433 | 52,763 | 56,716 | 66,012 | 72,235 | 57,712 | 79,424 | 63,686 | 61,706 | 57,307 | 69,254 | 61,243 | 52,821 | 48,952 | 59,782 | 54,019 | 56,771 | 43,313 | 57,356 | 54,783 | 44,379 | 38,107 | 52,539 | 50,543 | 45,277 | 32,062 | 45,215 | 29,325 | 30,315 | 26,021 | 51,847 | 50,584 | 44,437 | 41,322 | 46,578 | 44,109 | 45,098 | 41,321 | 40,302 | 45,413 | 47,430 | 40,066 | 45,256 | 45,878 | 47,150 | 37,754 | 42,830 | 47,172 |
Totaal kortlopende verplichtingen
| 217,274 | 201,774 | 246,981 | 202,570 | 190,386 | 138,511 | 161,249 | 107,938 | 89,597 | 89,679 | 85,247 | 130,333 | 97,405 | 112,836 | 121,370 | 98,890 | 80,627 | 84,780 | 100,495 | 137,601 | 131,646 | 133,218 | 154,652 | 112,023 | 112,929 | 104,778 | 123,623 | 95,645 | 99,416 | 90,749 | 111,103 | 99,208 | 92,419 | 86,791 | 119,095 | 91,806 | 86,282 | 81,916 | 116,284 | 91,726 | 86,965 | 79,141 | 109,706 | 89,607 | 82,156 | 77,169 | 109,845 | 103,276 | 98,031 | 92,641 | 94,192 | 95,505 | 103,352 | 106,936 | 106,981 | 118,216 | 101,424 | 97,083 | 122,258 | 114,821 | 96,848 | 111,207 | 109,513 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 220,655 | 140,841 | 141,501 | 173,243 | 173,997 | 205,105 | 205,692 | 235,852 | 236,440 | 237,029 | 237,405 | 207,685 | 202,301 | 152,333 | 152,364 | 182,396 | 182,427 | 82,457 | 82,488 | 81,255 | 81,298 | 82,082 | 82,304 | 53,843 | 54,127 | 54,530 | 54,739 | 55,119 | 55,325 | 55,649 | 55,814 | 55,961 | 52,786 | 52,814 | 52,842 | 52,870 | 52,944 | 53,213 | 53,365 | 52,404 | 52,548 | 52,749 | 52,849 | 84,254 | 84,376 | 104,560 | 104,651 | 115,678 | 116,820 | 117,954 | 133,948 | 140,297 | 139,663 | 90,938 | 92,212 | 101,187 | 105,011 | 108,760 | 107,510 | 115,188 | 118,188 | 139,186 | 149,985 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 249 | 0 | 0 | 0 | 4,429 | 0 | 0 | 0 | -7,784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,870 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 7,918 | 0 | 0 | 0 | 1,200 | 0 | 0 | 0 | 7,784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 |
Overige niet-vlottende verplichtingen
| 15,814 | 16,535 | 9,000 | 19,147 | 16,179 | 16,645 | 4,160 | 8,544 | 8,439 | 7,984 | 7,916 | 7,821 | 6,975 | 6,852 | 6,784 | 6,853 | 7,002 | 7,252 | 7,412 | 12,201 | 11,748 | 10,769 | 11,299 | 11,350 | 13,050 | 12,057 | 15,227 | 16,123 | 14,888 | 14,582 | 13,368 | 14,060 | 12,657 | 12,841 | 13,391 | 14,042 | 12,163 | 13,365 | 12,865 | 11,457 | 8,978 | 8,240 | 8,286 | 8,792 | 8,614 | 8,873 | 8,787 | 8,087 | 8,386 | 8,329 | 8,269 | 17,176 | 17,286 | 18,042 | 17,663 | 19,136 | 19,056 | 19,511 | 18,849 | 20,079 | 20,544 | 18,056 | 22,039 |
Totaal niet-vlottende verplichtingen
| 236,469 | 157,376 | 158,668 | 192,390 | 190,176 | 221,750 | 215,481 | 244,396 | 244,879 | 245,013 | 245,321 | 215,506 | 209,276 | 159,185 | 159,148 | 189,249 | 189,429 | 89,709 | 89,900 | 93,456 | 93,046 | 92,851 | 93,603 | 65,193 | 67,177 | 66,587 | 69,966 | 71,242 | 70,213 | 70,231 | 69,182 | 70,021 | 65,443 | 65,655 | 66,233 | 66,912 | 65,107 | 66,578 | 66,230 | 63,861 | 61,526 | 60,989 | 61,135 | 93,046 | 92,990 | 113,433 | 113,438 | 123,765 | 125,206 | 126,283 | 142,217 | 157,473 | 156,949 | 108,980 | 109,875 | 120,323 | 124,067 | 128,271 | 126,359 | 135,267 | 138,732 | 160,124 | 172,024 |
Totaal passiva
| 453,743 | 359,150 | 405,649 | 394,960 | 380,562 | 360,261 | 376,730 | 352,334 | 334,476 | 334,692 | 330,568 | 345,839 | 306,681 | 272,021 | 280,518 | 288,139 | 270,056 | 174,489 | 190,395 | 231,057 | 224,692 | 226,069 | 248,255 | 177,216 | 180,106 | 171,365 | 193,589 | 166,887 | 169,629 | 160,980 | 180,285 | 169,229 | 157,862 | 152,446 | 185,328 | 158,718 | 151,389 | 148,494 | 182,514 | 155,587 | 148,491 | 140,130 | 170,841 | 182,653 | 175,146 | 190,602 | 223,283 | 227,041 | 223,237 | 218,924 | 236,409 | 252,978 | 260,301 | 215,916 | 216,856 | 238,539 | 225,491 | 225,354 | 248,617 | 250,088 | 235,580 | 271,331 | 281,537 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 11,903 | 0 | 0 | 0 | 0 | 835,394 | 0 | 0 | 0 | 750,850 | 743,517 | 734,007 | 727,274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 | 63,201 |
Ingehouden winsten
| 879,501 | 864,630 | 853,295 | 832,900 | 795,816 | 768,706 | 748,481 | 727,809 | 700,108 | 685,754 | 678,566 | 669,346 | 660,566 | 668,715 | 678,792 | 704,254 | 707,147 | 712,371 | 744,452 | 753,227 | 732,561 | 712,400 | 696,718 | 680,792 | 656,386 | 634,158 | 619,599 | 607,859 | 587,476 | 565,927 | 551,630 | 534,575 | 513,180 | 491,360 | 480,925 | 470,297 | 448,804 | 428,392 | 418,716 | 407,506 | 388,841 | 369,652 | 358,955 | 351,398 | 329,339 | 309,668 | 298,400 | 293,784 | 277,459 | 263,581 | 256,094 | 251,060 | 236,827 | 224,348 | 232,322 | 242,687 | 229,805 | 219,951 | 218,920 | 218,789 | 206,696 | 225,211 | 231,022 |
Overige gereserveerde algehele resultaten
| 18,695 | 22,927 | 28,346 | 27,261 | 21,568 | 24,267 | 14,661 | 14,544 | 15,418 | 13,849 | 12,799 | 11,637 | 16,036 | 14,358 | 14,724 | 10,156 | 7,982 | 10,569 | 9,958 | 20,132 | 20,659 | 17,967 | 20,526 | 17,381 | 21,622 | 20,516 | 17,059 | 19,208 | 16,612 | 15,632 | 13,236 | 15,699 | 10,832 | 11,524 | 15,625 | 18,962 | 15,168 | 18,373 | 17,163 | 12,959 | 8,770 | 7,652 | 6,365 | 7,650 | 7,572 | 6,188 | 5,952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1 | 5,002 | 4,721 | 4,485 | 3,977 | 3,486 | 3,346 | 3,012 | 2,478 | 1,894 | 1,748 | 13,097 | 3,506 | 3,290 | 3,230 | 3,120 | 2,967 | 13,275 | 2,645 | 23,260 | 23,073 | 22,845 | 22,755 | 22,657 | 22,436 | 22,205 | 22,117 | 22,031 | 21,825 | 21,574 | 41,447 | 41,329 | 44,053 | 43,982 | 80,814 | 65,164 | 80,268 | 83,418 | 82,210 | 65,029 | 64,970 | 64,895 | 65,176 | 72,756 | 64,936 | 70,962 | 70,660 | 65,702 | 63,931 | 63,617 | 63,789 | 61,930 | 62,056 | 62,106 | 62,247 | 83,368 | 83,735 | 83,975 | 84,334 | 109,457 | 110,063 | 85,230 | 85,682 |
Totaal eigen vermogen van aandeelhouders
| 973,301 | 955,760 | 949,563 | 927,847 | 884,563 | 859,661 | 829,689 | 808,566 | 781,205 | 764,699 | 756,316 | 745,644 | 743,310 | 749,565 | 759,947 | 780,731 | 781,296 | 788,847 | 820,256 | 859,820 | 839,494 | 816,414 | 803,200 | 784,030 | 763,645 | 740,079 | 721,975 | 712,298 | 689,114 | 666,333 | 669,513 | 654,803 | 631,265 | 610,067 | 624,940 | 617,624 | 592,273 | 575,011 | 564,127 | 548,695 | 525,782 | 505,400 | 493,697 | 487,355 | 465,048 | 443,831 | 432,261 | 422,687 | 404,591 | 390,399 | 383,084 | 376,191 | 362,084 | 349,655 | 357,770 | 389,256 | 376,741 | 367,127 | 366,455 | 391,447 | 379,960 | 373,642 | 379,905 |
Totaal eigen vermogen
| 973,301 | 955,760 | 949,563 | 927,847 | 884,563 | 859,661 | 829,689 | 808,566 | 781,205 | 764,699 | 756,316 | 745,644 | 743,310 | 749,565 | 759,947 | 780,731 | 781,296 | 788,847 | 820,256 | 859,820 | 839,494 | 816,414 | 803,200 | 784,030 | 763,645 | 740,079 | 721,975 | 712,298 | 689,114 | 666,333 | 669,513 | 654,803 | 631,265 | 610,067 | 624,940 | 617,624 | 592,273 | 575,011 | 564,127 | 548,695 | 525,782 | 505,400 | 493,697 | 487,355 | 465,048 | 443,831 | 432,261 | 422,687 | 404,591 | 390,399 | 383,084 | 376,192 | 362,087 | 349,661 | 357,778 | 389,266 | 376,754 | 367,144 | 366,473 | 391,465 | 379,978 | 373,660 | 380,021 |
Totaal passiva en aandeelhoudersvermogen
| 1,427,046 | 1,314,910 | 1,355,212 | 1,322,807 | 1,265,125 | 1,219,922 | 1,206,419 | 1,160,900 | 1,115,681 | 1,099,391 | 1,086,884 | 1,091,483 | 1,049,991 | 1,021,586 | 1,040,465 | 1,068,870 | 1,051,352 | 963,336 | 1,010,651 | 1,090,877 | 1,064,186 | 1,042,483 | 1,051,455 | 961,246 | 943,751 | 911,444 | 915,564 | 879,185 | 858,743 | 827,313 | 849,798 | 824,032 | 789,127 | 762,513 | 810,268 | 776,342 | 743,662 | 723,505 | 746,641 | 704,282 | 674,273 | 645,530 | 664,538 | 670,008 | 640,194 | 634,433 | 655,544 | 649,728 | 627,828 | 609,323 | 619,493 | 629,170 | 622,388 | 565,577 | 574,634 | 627,805 | 602,245 | 592,498 | 615,090 | 641,553 | 615,558 | 644,991 | 661,558 |