Pola Orbis Holdings Inc.
TSE:4927.T
1487 (JPY) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 42,065 | 39,587 | 46,376 | 48,072 | 58,832 | 54,497 | 63,318 | 52,351 | 58,065 | 58,965 | 72,425 | 60,024 | 59,334 | 58,345 | 59,518 | 47,471 | 52,904 | 50,537 | 66,548 | 56,308 | 67,627 | 58,326 | 77,332 | 64,837 | 68,562 | 63,831 | 76,962 | 62,189 | 66,803 | 65,401 | 76,978 | 37,716 | 41,709 | 35,167 | 47,451 | 29,536 | 35,299 | 27,445 | 39,445 | 24,467 | 21,420 | 17,383 | 34,492 | 25,893 | 20,101 | 22,373 | 22,551 | 21,400 | 21,282 | 24,977 | 50,679 | 25,472 | 32,403 | 26,612 | 34,678 |
Kortetermijnbeleggingen
| 16,878 | 18,947 | 18,768 | 13,816 | 13,802 | 12,757 | 17,993 | 18,254 | 19,948 | 20,463 | 20,146 | 22,199 | 25,791 | 26,296 | 25,581 | 28,777 | 24,901 | 26,017 | 24,518 | 19,247 | 21,869 | 25,866 | 22,597 | 19,500 | 23,499 | 16,999 | 23,899 | 30,899 | 28,900 | 23,400 | 18,500 | 19,400 | 15,400 | 17,200 | 16,700 | 22,701 | 24,704 | 24,908 | 22,612 | 21,801 | 26,804 | 24,907 | 17,608 | 18,013 | 21,606 | 16,900 | 19,801 | 22,716 | 26,218 | 19,315 | 18,412 | 39,446 | 35,476 | 35,980 | 32,169 |
Liquide middelen en kortetermijnbeleggingen
| 58,943 | 58,534 | 65,144 | 61,888 | 72,634 | 67,254 | 81,311 | 70,605 | 78,013 | 79,428 | 92,571 | 82,223 | 85,125 | 84,641 | 85,099 | 76,248 | 77,805 | 76,554 | 91,066 | 75,555 | 89,496 | 84,192 | 99,929 | 84,337 | 92,061 | 80,830 | 100,861 | 93,088 | 95,703 | 88,801 | 95,478 | 57,116 | 57,109 | 52,367 | 64,151 | 52,237 | 60,003 | 52,353 | 62,057 | 46,268 | 48,224 | 42,290 | 52,100 | 43,906 | 41,707 | 39,273 | 42,352 | 44,116 | 47,500 | 44,292 | 69,091 | 64,918 | 67,879 | 62,592 | 66,847 |
Nettovorderingen
| 16,442 | 16,483 | 17,748 | 15,890 | 16,181 | 17,025 | 17,817 | 15,513 | 16,078 | 15,250 | 17,545 | 15,582 | 16,284 | 16,714 | 17,955 | 15,538 | 15,485 | 15,038 | 21,624 | 23,868 | 20,628 | 21,331 | 34,515 | 26,148 | 27,469 | 27,375 | 33,820 | 26,996 | 27,029 | 25,639 | 30,018 | 22,907 | 24,914 | 22,219 | 32,471 | 22,627 | 22,609 | 20,431 | 28,393 | 20,834 | 22,054 | 26,528 | 28,698 | 20,825 | 22,272 | 18,881 | 26,263 | 19,208 | 20,464 | 17,658 | 24,197 | 17,470 | 18,389 | 15,266 | 22,460 |
Voorraad
| 17,302 | 17,244 | 16,415 | 16,837 | 15,853 | 15,005 | 15,147 | 16,297 | 16,200 | 15,810 | 15,870 | 18,151 | 18,031 | 17,458 | 17,155 | 20,903 | 21,452 | 20,500 | 19,700 | 22,229 | 21,857 | 22,308 | 23,965 | 23,479 | 21,564 | 21,042 | 19,395 | 20,060 | 19,007 | 18,024 | 17,570 | 19,095 | 18,651 | 19,621 | 19,450 | 21,769 | 20,742 | 20,749 | 20,059 | 21,694 | 21,352 | 20,344 | 18,781 | 19,378 | 19,034 | 18,832 | 17,277 | 17,894 | 17,607 | 17,877 | 15,663 | 16,918 | 16,026 | 16,275 | 15,341 |
Overige vlottende activa
| 5,994 | 10,011 | 8,390 | 6,399 | 6,863 | 6,291 | 3,998 | 5,879 | 5,851 | 5,530 | 3,610 | 4,570 | 4,443 | 5,780 | 5,149 | 5,958 | 7,176 | 11,551 | 10,545 | 7,793 | 7,644 | 8,785 | 4,838 | 15,022 | 10,576 | 12,089 | 7,680 | 11,442 | 9,957 | 10,540 | 5,269 | 9,662 | 8,430 | 9,228 | 3,950 | 13,560 | 11,066 | 12,794 | 7,391 | 9,795 | 9,364 | 8,385 | 2,958 | 8,528 | 8,476 | 7,884 | 2,952 | 6,561 | 6,373 | 5,478 | 2,142 | 6,309 | 6,473 | 6,199 | 2,582 |
Totaal vlottende activa
| 98,681 | 102,272 | 107,697 | 101,014 | 111,531 | 105,575 | 118,273 | 108,294 | 116,142 | 116,018 | 129,596 | 120,526 | 123,883 | 124,593 | 125,358 | 118,647 | 121,918 | 123,643 | 142,935 | 129,445 | 139,625 | 136,616 | 163,247 | 148,986 | 151,670 | 141,336 | 161,756 | 151,586 | 151,696 | 143,004 | 148,335 | 108,780 | 109,104 | 103,435 | 120,022 | 110,193 | 114,420 | 106,327 | 117,900 | 98,591 | 100,994 | 97,547 | 102,537 | 92,637 | 91,489 | 84,870 | 88,844 | 87,779 | 91,944 | 85,305 | 111,093 | 105,615 | 108,767 | 100,332 | 107,230 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 57,810 | 57,095 | 53,696 | 48,617 | 44,321 | 44,047 | 44,446 | 44,504 | 42,345 | 42,341 | 40,449 | 39,945 | 40,786 | 41,011 | 41,124 | 41,227 | 42,950 | 42,908 | 43,987 | 44,117 | 44,081 | 44,454 | 45,825 | 46,675 | 46,115 | 46,220 | 45,329 | 44,487 | 43,798 | 43,353 | 43,318 | 51,877 | 51,446 | 51,562 | 53,367 | 52,846 | 53,204 | 53,045 | 53,039 | 57,088 | 58,029 | 57,886 | 56,989 | 56,732 | 56,533 | 55,662 | 55,408 | 53,480 | 53,663 | 51,046 | 49,420 | 50,834 | 51,438 | 51,773 | 51,651 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,082 | 2,177 | 2,271 | 2,366 | 2,461 | 2,555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 776 | 784 | 804 | 883 | 902 | 894 | 906 | 905 | 9,936 | 10,059 | 11,487 | 11,894 | 11,549 | 13,102 | 13,035 | 14,092 | 15,542 | 15,688 | 15,890 | 15,856 | 18,166 | 18,491 | 19,630 | 18,256 | 16,318 | 15,363 | 17,345 | 3,583 | 4,375 | 0 | 0 | 0 |
Immateriële activa
| 11,568 | 11,768 | 11,926 | 12,901 | 13,085 | 12,857 | 12,604 | 12,457 | 12,746 | 12,931 | 13,059 | 12,142 | 11,669 | 9,945 | 9,360 | 8,887 | 8,942 | 8,671 | 8,149 | 7,841 | 7,132 | 6,760 | 5,735 | 14,800 | 14,636 | 14,647 | 15,420 | 15,652 | 15,484 | 15,566 | 15,432 | 19,165 | 19,339 | 20,323 | 20,851 | 15,840 | 17,200 | 17,129 | 18,039 | 22,165 | 22,100 | 22,337 | 22,169 | 21,842 | 21,898 | 22,730 | 21,421 | 19,878 | 19,880 | 21,107 | 8,553 | 8,357 | 4,165 | 4,134 | 4,140 |
Goodwill en immateriële activa
| 11,568 | 11,768 | 11,926 | 12,901 | 13,085 | 12,857 | 12,604 | 14,539 | 14,923 | 15,202 | 15,425 | 14,603 | 14,224 | 9,945 | 9,360 | 8,887 | 8,942 | 8,671 | 8,149 | 7,841 | 7,132 | 6,760 | 5,735 | 15,576 | 15,420 | 15,451 | 16,303 | 16,554 | 16,378 | 16,472 | 16,337 | 29,101 | 29,398 | 31,810 | 32,745 | 27,389 | 30,302 | 30,164 | 32,131 | 37,707 | 37,788 | 38,227 | 38,025 | 40,008 | 40,389 | 42,360 | 39,677 | 36,196 | 35,243 | 38,452 | 12,136 | 12,732 | 4,165 | 4,134 | 4,140 |
Langetermijnbeleggingen
| 22,284 | 19,637 | 17,524 | 9,547 | 9,566 | 12,408 | -1,839 | 2,273 | -678 | -4,206 | -8,036 | -6,647 | -10,006 | -10,092 | -9,608 | -12,282 | -4,630 | -4,494 | -4,217 | 9,896 | 2,568 | -1,042 | 140 | 8,328 | 6,302 | 15,084 | -1,956 | -9,953 | -8,038 | -4,533 | -5,454 | 2,241 | 10,182 | 7,963 | 4,747 | -2,333 | -4,249 | -6,048 | -7,460 | -3,301 | -8,318 | -4,564 | -3,486 | -2,346 | -2,484 | 1,082 | -1,229 | -10,482 | -16,528 | -8,494 | -4,830 | -27,374 | -17,796 | -16,551 | -14,631 |
Belastingvorderingen
| 5,276 | 5,617 | 6,719 | 10,476 | 10,605 | 10,544 | 10,606 | 10,763 | 10,689 | 10,431 | 6,160 | 22,199 | 25,791 | 26,296 | 7,331 | 28,777 | 24,901 | 26,017 | 7,386 | 19,247 | 21,869 | 25,866 | 2,628 | 19,500 | 23,499 | 16,999 | 3,123 | 30,899 | 28,900 | 23,400 | 3,076 | 19,400 | 15,400 | 17,200 | 2,316 | 22,701 | 24,704 | 24,908 | 2,561 | 21,801 | 26,804 | 24,907 | 2,712 | 18,013 | 21,606 | 16,900 | 3,137 | 22,716 | 26,218 | 19,315 | 3,415 | 39,446 | 35,476 | 35,980 | 3,748 |
Overige niet-vlottende activa
| 4,425 | 4,388 | 4,100 | 17,867 | 17,885 | 16,582 | 21,841 | 22,248 | 23,941 | 24,726 | 24,443 | 10,833 | 10,984 | 11,620 | 30,175 | 12,354 | 12,651 | 12,409 | 29,014 | 11,951 | 12,114 | 12,395 | 27,018 | 7,410 | 7,274 | 7,158 | 28,010 | 7,299 | 7,709 | 7,491 | 23,231 | 7,303 | 8,135 | 8,719 | 22,534 | 5,596 | 5,574 | 5,682 | 26,364 | 5,996 | 6,186 | 6,275 | 21,225 | 6,262 | 6,696 | 6,480 | 23,301 | 6,680 | 7,246 | 7,104 | 21,793 | 8,409 | 7,360 | 7,530 | 35,633 |
Totaal niet-vlottende activa
| 101,363 | 98,505 | 93,965 | 99,408 | 95,462 | 96,438 | 87,658 | 94,327 | 91,220 | 88,494 | 78,441 | 80,933 | 81,779 | 78,780 | 78,382 | 78,963 | 84,814 | 85,511 | 84,319 | 93,052 | 87,764 | 88,433 | 81,346 | 97,489 | 98,610 | 100,912 | 90,809 | 89,286 | 88,747 | 86,183 | 80,508 | 109,922 | 114,561 | 117,254 | 115,709 | 106,199 | 109,535 | 107,751 | 106,635 | 119,291 | 120,489 | 122,731 | 115,465 | 118,669 | 122,740 | 122,484 | 120,294 | 108,590 | 105,842 | 107,423 | 81,934 | 84,047 | 80,643 | 82,866 | 80,541 |
Totaal activa
| 200,044 | 200,777 | 201,662 | 200,423 | 206,996 | 202,015 | 205,935 | 202,624 | 207,364 | 204,514 | 208,039 | 201,462 | 205,664 | 203,373 | 203,742 | 197,612 | 206,733 | 209,155 | 227,256 | 222,499 | 227,392 | 225,050 | 244,596 | 246,476 | 250,281 | 242,249 | 252,567 | 240,873 | 240,444 | 229,188 | 228,845 | 218,704 | 223,667 | 220,691 | 235,734 | 216,394 | 223,955 | 214,080 | 224,536 | 217,884 | 221,485 | 220,279 | 218,005 | 211,308 | 214,231 | 207,354 | 209,140 | 196,369 | 197,786 | 192,728 | 193,027 | 189,662 | 189,410 | 183,198 | 187,771 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,560 | 2,712 | 2,751 | 2,786 | 3,294 | 2,725 | 2,745 | 2,690 | 2,842 | 2,324 | 2,513 | 2,525 | 2,662 | 2,812 | 2,657 | 2,263 | 2,834 | 3,578 | 3,129 | 3,629 | 3,673 | 3,852 | 5,519 | 6,140 | 5,703 | 6,164 | 6,369 | 6,102 | 5,375 | 5,425 | 4,694 | 5,004 | 5,247 | 5,118 | 5,386 | 5,641 | 5,214 | 4,593 | 4,427 | 5,436 | 4,541 | 5,780 | 4,105 | 4,592 | 4,349 | 4,308 | 3,630 | 4,161 | 4,036 | 3,355 | 14,285 | 3,233 | 3,452 | 3,459 | 14,397 |
Kortlopende schulden
| 11 | 12 | 686 | 12 | 12 | 12 | 751 | 11 | 11 | 11 | 851 | 11 | 25 | 0 | 996 | 0 | 0 | 0 | 1,401 | 0 | 0 | 0 | 731 | 0 | 0 | 0 | 2,338 | 1,600 | 1,600 | 1,600 | 1,227 | 600 | 600 | 600 | 1,114 | 600 | 600 | 1,888 | 2,481 | 3,671 | 2,956 | 1,501 | 1,651 | 1,145 | 600 | 600 | 2,409 | 1,779 | 1,634 | 1,557 | 2,123 | 1,500 | 1,500 | 1,500 | 2,178 |
Belastingschulden
| 2,732 | 652 | 875 | 1,580 | 3,510 | 1,715 | 1,252 | 465 | 983 | 470 | 1,736 | 1,541 | 1,105 | 488 | 593 | 458 | 996 | 425 | 1,374 | 758 | 1,965 | 730 | 5,431 | 3,046 | 3,613 | 1,070 | 4,223 | 3,086 | 2,274 | 907 | 2,034 | 2,104 | 3,123 | 1,180 | 5,523 | 2,855 | 1,541 | 485 | 1,429 | 2,068 | 4,653 | 3,070 | 3,568 | 2,428 | 3,969 | 1,457 | 6,282 | 3,193 | 3,343 | 1,070 | 1,806 | 2,533 | 2,272 | 327 | 1,118 |
Uitgestelde opbrengsten
| 5,175 | 5,456 | 5,226 | 9,549 | 10,304 | 5,094 | 5,437 | 4,839 | 4,862 | 4,015 | 0 | 5,998 | 4,502 | 0 | 17,538 | 0 | 0 | 0 | 18,646 | 0 | 0 | 0 | 35,784 | 0 | 0 | 0 | 27,513 | 9,005 | 7,507 | 5,979 | 20,828 | 7,921 | 7,934 | 6,372 | 31,860 | 8,355 | 6,031 | 5,311 | 18,640 | 7,562 | 8,172 | 7,053 | 20,460 | 4,997 | 5,113 | 3,373 | 21,610 | 5,581 | 4,404 | 2,965 | 5,093 | 4,843 | 3,238 | 2,101 | 4,634 |
Overige kortlopende verplichtingen
| 17,572 | 21,058 | 16,981 | 12,394 | 14,362 | 18,676 | 17,021 | 15,069 | 16,610 | 17,855 | 21,872 | 13,249 | 15,917 | 21,396 | 3,391 | 18,998 | 20,296 | 24,149 | 3,445 | 21,820 | 24,846 | 28,103 | 4,120 | 25,735 | 29,131 | 29,261 | 4,476 | 18,564 | 21,679 | 20,228 | 5,113 | 14,671 | 18,509 | 18,779 | 5,452 | 16,245 | 22,686 | 17,055 | 5,428 | 13,230 | 16,378 | 17,565 | 4,424 | 16,767 | 20,469 | 16,308 | 3,437 | 13,648 | 17,143 | 14,291 | 2,287 | 12,636 | 15,505 | 12,600 | 2,414 |
Totaal kortlopende verplichtingen
| 25,318 | 29,238 | 25,644 | 24,741 | 27,972 | 26,507 | 25,954 | 22,609 | 24,325 | 24,205 | 25,236 | 21,783 | 23,106 | 24,208 | 24,582 | 21,261 | 23,130 | 27,727 | 26,621 | 25,449 | 28,519 | 31,955 | 46,154 | 31,875 | 34,834 | 35,425 | 40,696 | 35,271 | 36,161 | 33,232 | 31,862 | 28,196 | 32,290 | 30,869 | 43,812 | 30,841 | 34,531 | 28,847 | 30,976 | 29,899 | 32,047 | 31,899 | 30,640 | 27,501 | 30,531 | 24,589 | 31,086 | 25,169 | 27,217 | 22,168 | 23,788 | 22,212 | 23,695 | 19,660 | 23,623 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 41 | 43 | 46 | 50 | 53 | 56 | 1,126 | 62 | 65 | 68 | 1,426 | 74 | 92 | 0 | 1,443 | 0 | 0 | 0 | 1,590 | 0 | 0 | 0 | 1,132 | 0 | 0 | 0 | 1,406 | 0 | 0 | 0 | 2,362 | 1,000 | 1,000 | 1,000 | 2,011 | 1,000 | 1,000 | 1,000 | 1,801 | 1,000 | 1,000 | 1,000 | 1,831 | 1,000 | 1,000 | 1,000 | 1,071 | 0 | 0 | 0 | 939 | 0 | 0 | 0 | 875 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,431 | 0 | 0 | 0 | 4,260 | 0 | 0 | 0 | 4,082 | 0 | 0 | 0 | 5,894 | 0 | 0 | 0 | 5,975 | 0 | 0 | 0 | 6,527 | 0 | 0 | 0 | 7,294 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,972 | 0 | 0 | 0 | 322 | 0 | 0 | 0 | 808 | 0 | 0 | 0 | 784 | 0 | 0 | 0 | 1,066 | 0 | 0 | 0 | 1,305 | 0 | 0 | 0 | 317 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 7,235 | 7,144 | 6,154 | 7,574 | 7,917 | 8,131 | 7,397 | 8,249 | 8,643 | 9,022 | 8,111 | 9,037 | 9,358 | 9,347 | 7,864 | 9,485 | 9,615 | 9,537 | 7,977 | 9,684 | 9,858 | 10,026 | 8,516 | 11,937 | 12,146 | 12,389 | 4,219 | 10,124 | 10,141 | 10,084 | 4,176 | 10,022 | 9,957 | 9,976 | 4,386 | 10,126 | 10,264 | 10,308 | 4,289 | 11,478 | 12,159 | 12,335 | 4,608 | 13,164 | 13,175 | 13,336 | 4,257 | 13,068 | 12,296 | 12,134 | 3,632 | 13,052 | 12,154 | 12,303 | 10,169 |
Totaal niet-vlottende verplichtingen
| 7,276 | 7,187 | 7,617 | 7,624 | 7,970 | 8,187 | 8,523 | 8,311 | 8,708 | 9,090 | 9,537 | 9,111 | 9,450 | 9,347 | 9,307 | 9,485 | 9,615 | 9,537 | 9,567 | 9,684 | 9,858 | 10,026 | 9,648 | 11,937 | 12,146 | 12,389 | 13,028 | 10,124 | 10,141 | 10,084 | 11,120 | 11,022 | 10,957 | 10,976 | 11,287 | 11,126 | 11,264 | 11,308 | 12,768 | 12,478 | 13,159 | 13,335 | 13,480 | 14,164 | 14,175 | 14,336 | 13,160 | 13,068 | 12,296 | 12,134 | 12,182 | 13,052 | 12,154 | 12,303 | 11,044 |
Totaal passiva
| 32,594 | 36,425 | 33,261 | 32,365 | 35,942 | 34,694 | 34,477 | 30,920 | 33,033 | 33,295 | 34,773 | 30,894 | 32,556 | 33,555 | 33,889 | 30,746 | 32,745 | 37,264 | 36,188 | 35,133 | 38,377 | 41,981 | 55,802 | 43,812 | 46,980 | 47,814 | 53,724 | 45,395 | 46,302 | 43,316 | 42,982 | 39,218 | 43,247 | 41,845 | 55,099 | 41,967 | 45,795 | 40,155 | 43,744 | 42,377 | 45,206 | 45,234 | 44,120 | 41,665 | 44,706 | 38,925 | 44,246 | 38,237 | 39,513 | 34,302 | 35,970 | 35,264 | 35,849 | 31,963 | 34,667 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 986 | 755 | 0 | 0 | 1,100 | 987 | 334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Ingehouden winsten
| 81,542 | 77,168 | 80,907 | 80,527 | 83,298 | 78,636 | 82,759 | 84,347 | 86,868 | 83,144 | 83,853 | 80,779 | 83,634 | 80,488 | 79,868 | 76,802 | 83,900 | 81,737 | 100,915 | 97,119 | 98,906 | 93,125 | 88,968 | 102,972 | 103,641 | 94,727 | 98,273 | 94,832 | 93,302 | 85,125 | 85,430 | 80,276 | 81,222 | 76,574 | 77,381 | 72,543 | 73,246 | 69,602 | 74,454 | 68,950 | 69,983 | 68,753 | 67,941 | 65,527 | 65,407 | 63,262 | 63,386 | 60,392 | 60,872 | 58,809 | 59,469 | 56,905 | 55,525 | 53,130 | 54,746 |
Overige gereserveerde algehele resultaten
| -2,715 | -1,377 | -1,045 | -986 | -755 | 224 | 242 | -1,100 | -987 | -334 | 1,032 | 1,440 | 1,138 | 88,144 | 1,708 | 1,787 | 1,809 | 1,893 | 1,885 | 1,996 | 1,866 | 1,723 | 1,650 | 1,518 | 1,485 | 1,532 | 2,388 | 2,461 | 2,051 | 1,967 | 1,657 | 476 | 474 | 3,536 | 4,512 | 3,135 | 6,165 | 5,607 | 7,619 | 7,697 | 7,415 | 7,293 | 6,879 | 5,099 | 5,060 | 6,555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 78,263 | 78,227 | 78,188 | 77,201 | 77,432 | 78,183 | 78,166 | 77,066 | 77,177 | 77,827 | 78,161 | 78,160 | 78,159 | -8,977 | 78,133 | 78,134 | 78,133 | 78,134 | 78,134 | 78,131 | 78,122 | 78,098 | 88,051 | 88,051 | 88,051 | 88,052 | 88,051 | 88,052 | 88,542 | 88,544 | 88,545 | 88,533 | 88,528 | 88,528 | 88,528 | 88,528 | 88,528 | 88,519 | 88,519 | 88,519 | 88,519 | 88,519 | 88,519 | 88,519 | 88,519 | 88,519 | 91,426 | 87,666 | 87,322 | 89,528 | 87,502 | 87,408 | 87,935 | 88,002 | 88,255 |
Totaal eigen vermogen van aandeelhouders
| 167,090 | 164,018 | 168,050 | 167,728 | 170,730 | 167,043 | 171,167 | 171,413 | 174,045 | 170,971 | 173,046 | 170,379 | 172,931 | 169,655 | 169,709 | 166,723 | 173,842 | 171,764 | 190,934 | 187,246 | 188,894 | 182,946 | 188,669 | 202,541 | 203,177 | 194,311 | 198,712 | 195,345 | 193,895 | 185,636 | 185,632 | 179,285 | 180,224 | 178,638 | 180,421 | 174,206 | 177,939 | 173,728 | 180,592 | 175,166 | 175,917 | 174,565 | 173,339 | 169,145 | 168,986 | 168,336 | 164,812 | 158,058 | 158,194 | 158,337 | 156,971 | 154,313 | 153,460 | 151,132 | 153,001 |
Totaal eigen vermogen
| 167,448 | 164,349 | 168,398 | 168,058 | 171,054 | 167,321 | 171,458 | 171,704 | 174,331 | 171,219 | 173,266 | 170,568 | 173,108 | 169,818 | 169,853 | 166,866 | 173,988 | 171,891 | 191,068 | 187,366 | 189,015 | 183,069 | 188,794 | 202,664 | 203,301 | 194,435 | 198,843 | 195,478 | 194,142 | 185,872 | 185,863 | 179,486 | 180,420 | 178,846 | 180,635 | 174,427 | 178,160 | 173,925 | 180,792 | 175,507 | 176,279 | 175,045 | 173,885 | 169,643 | 169,525 | 168,429 | 164,894 | 158,132 | 158,273 | 158,426 | 157,057 | 154,398 | 153,561 | 151,235 | 153,104 |
Totaal passiva en aandeelhoudersvermogen
| 200,042 | 200,774 | 201,659 | 200,423 | 206,996 | 202,015 | 205,935 | 202,624 | 207,364 | 204,514 | 208,039 | 201,462 | 205,664 | 203,373 | 203,742 | 197,612 | 206,733 | 209,155 | 227,256 | 222,499 | 227,392 | 225,050 | 244,596 | 246,476 | 250,281 | 242,249 | 252,567 | 240,873 | 240,444 | 229,188 | 228,845 | 218,704 | 223,667 | 220,691 | 235,734 | 216,394 | 223,955 | 214,080 | 224,536 | 217,884 | 221,485 | 220,279 | 218,005 | 211,308 | 214,231 | 207,354 | 209,140 | 196,369 | 197,786 | 192,728 | 193,027 | 189,662 | 189,410 | 183,198 | 187,771 |