Oiles Corporation
TSE:6282.T
2163 (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
| 23,337 | 24,891 | 23,105 | 24,061 | 21,998 | 23,394 | 21,001 | 22,038 | 18,707 | 21,112 | 19,869 | 23,573 | 22,517 | 21,572 | 20,430 | 20,161 | 20,660 | 21,679 | 20,821 | 19,934 | 17,702 | 18,226 | 18,195 | 14,407 | 15,338 | 15,409 | 15,493 | 16,483 | 14,921 | 15,359 | 14,163 | 13,451 | 12,497 | 12,806 | 10,107 | 10,959 | 9,249 | 8,138 | 7,785 | 9,108 | 11,319 | 10,679 | 10,720 | 11,733 | 10,819 | 10,393 | 9,458 | 12,598 | 11,578 | 11,059 | 11,117 | 12,230 | 11,284 | 12,091 | 11,752 | 14,602 | 12,543 | 13,174 | 9,995 | 9,815 | 7,163 | 4,894 |
Kortetermijnbeleggingen
| 0 | 423 | 0 | 356 | -2,435 | -115 | 0 | 917 | -2,539 | -2,145 | -2,351 | -2,286 | 0 | -113 | -2,073 | -2,082 | -2,031 | 999 | 1,499 | 1,499 | 1,499 | 1,499 | 1,499 | 1,499 | 1,499 | 1,499 | 1,499 | 1,499 | 1,499 | 1,499 | 1,499 | 2,376 | 2,288 | 2,788 | 3,287 | 3,287 | 3,287 | 3,287 | 3,287 | 3,287 | 1,487 | 1,991 | 1,487 | 1,287 | 1,287 | 1,286 | 1,286 | 1,286 | 1,286 | 1,285 | 1,285 | 1,285 | 1,285 | 1,284 | 1,285 | 1,284 | 1,284 | 1,284 | 1,783 | 1,782 | 1,282 | 1,281 |
Liquide middelen en kortetermijnbeleggingen
| 23,337 | 25,314 | 23,105 | 24,061 | 21,998 | 23,394 | 21,001 | 22,038 | 18,707 | 21,112 | 19,869 | 23,573 | 22,517 | 21,572 | 20,430 | 20,161 | 20,660 | 22,678 | 22,320 | 21,433 | 19,201 | 19,725 | 19,694 | 15,906 | 16,837 | 16,908 | 16,992 | 17,982 | 16,420 | 16,858 | 15,662 | 15,827 | 14,785 | 15,594 | 13,394 | 14,246 | 12,536 | 11,425 | 11,072 | 12,395 | 12,806 | 12,670 | 12,207 | 13,020 | 12,106 | 11,679 | 10,744 | 13,884 | 12,864 | 12,344 | 12,402 | 13,515 | 12,569 | 13,375 | 13,037 | 15,886 | 13,827 | 14,458 | 11,778 | 11,597 | 8,445 | 6,175 |
Nettovorderingen
| 20,967 | 22,573 | 18,974 | 18,243 | 17,691 | 17,854 | 18,694 | 16,602 | 19,364 | 19,832 | 17,446 | 16,463 | 17,074 | 17,889 | 17,712 | 15,058 | 15,739 | 18,207 | 17,318 | 17,069 | 19,791 | 19,217 | 17,936 | 17,810 | 17,852 | 19,405 | 17,468 | 16,646 | 16,683 | 17,778 | 16,715 | 15,517 | 16,447 | 18,053 | 17,171 | 17,304 | 18,374 | 20,619 | 18,286 | 16,694 | 17,141 | 20,283 | 16,845 | 15,366 | 15,578 | 16,828 | 16,043 | 15,539 | 16,486 | 17,880 | 15,987 | 15,416 | 16,568 | 18,794 | 16,582 | 14,215 | 14,821 | 15,985 | 14,297 | 13,141 | 15,297 | 17,452 |
Voorraad
| 12,823 | 12,673 | 14,080 | 13,190 | 12,582 | 12,538 | 13,283 | 13,380 | 12,240 | 11,339 | 12,026 | 10,800 | 10,131 | 9,626 | 10,075 | 10,595 | 10,493 | 9,806 | 10,214 | 9,954 | 9,715 | 10,020 | 10,039 | 9,209 | 8,687 | 8,343 | 8,337 | 7,882 | 8,081 | 8,167 | 8,047 | 7,751 | 8,377 | 8,172 | 8,673 | 8,907 | 8,503 | 8,383 | 8,858 | 8,405 | 8,517 | 8,130 | 8,205 | 7,800 | 7,578 | 7,177 | 7,126 | 7,423 | 7,314 | 6,931 | 6,890 | 6,641 | 6,486 | 6,338 | 6,300 | 6,316 | 5,928 | 5,146 | 5,265 | 5,379 | 5,724 | 6,715 |
Overige vlottende activa
| 953 | 1,030 | 725 | 1,196 | 1,000 | 986 | 838 | 1,130 | 1,218 | 879 | 713 | 1,162 | 727 | 818 | 707 | 958 | 785 | 795 | 898 | 1,154 | 941 | 1,407 | 1,177 | 862 | 727 | 925 | 1,575 | 1,725 | 1,464 | 756 | 1,416 | 1,602 | 1,325 | 570 | 2,512 | 1,674 | 1,654 | 536 | 1,736 | 1,826 | 1,834 | 593 | 1,590 | 1,569 | 1,621 | 475 | 1,392 | 1,361 | 1,284 | 176 | 1,305 | 1,506 | 1,499 | 219 | 2,477 | 1,098 | 1,094 | 206 | 1,160 | 1,133 | 172 | 1,289 |
Totaal vlottende activa
| 58,080 | 61,590 | 56,884 | 56,690 | 53,271 | 54,772 | 53,816 | 53,150 | 51,529 | 53,162 | 50,054 | 51,998 | 50,449 | 49,905 | 48,924 | 46,772 | 47,677 | 51,486 | 50,750 | 49,610 | 49,648 | 50,369 | 48,846 | 43,787 | 44,103 | 45,581 | 44,372 | 44,235 | 42,648 | 43,559 | 41,840 | 40,697 | 40,934 | 42,389 | 41,750 | 42,131 | 41,067 | 40,963 | 39,952 | 39,320 | 40,298 | 41,676 | 38,847 | 37,755 | 36,883 | 36,159 | 35,305 | 38,207 | 37,948 | 37,331 | 36,584 | 37,078 | 37,122 | 38,726 | 38,396 | 37,515 | 35,670 | 35,795 | 32,500 | 31,250 | 29,638 | 31,631 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 22,270 | 22,103 | 22,426 | 22,556 | 22,606 | 22,805 | 23,223 | 23,619 | 23,362 | 22,913 | 22,498 | 21,868 | 22,023 | 22,075 | 21,135 | 21,316 | 20,548 | 20,819 | 20,422 | 20,461 | 20,111 | 20,199 | 20,136 | 18,689 | 17,693 | 18,088 | 17,102 | 17,050 | 16,914 | 17,042 | 18,974 | 19,158 | 19,723 | 20,318 | 20,639 | 21,634 | 21,773 | 21,807 | 20,736 | 19,601 | 19,778 | 20,011 | 19,555 | 18,588 | 18,268 | 17,094 | 16,077 | 15,459 | 15,197 | 14,882 | 14,713 | 15,001 | 14,976 | 14,989 | 14,979 | 14,993 | 15,286 | 15,470 | 15,792 | 16,262 | 16,533 | 17,221 |
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
| 354 | 361 | 341 | 349 | 336 | 344 | 343 | 361 | 356 | 349 | 343 | 359 | 369 | 369 | 357 | 364 | 371 | 388 | 428 | 468 | 502 | 549 | 591 | 623 | 651 | 683 | 688 | 727 | 781 | 821 | 884 | 973 | 1,078 | 1,159 | 1,261 | 1,370 | 1,431 | 1,466 | 1,415 | 1,359 | 1,306 | 1,292 | 1,193 | 1,193 | 1,233 | 1,225 | 1,223 | 1,113 | 991 | 863 | 694 | 706 | 593 | 561 | 437 | 408 | 299 | 305 | 282 | 292 | 286 | 274 |
Goodwill en immateriële activa
| 354 | 361 | 341 | 349 | 336 | 344 | 343 | 361 | 356 | 349 | 343 | 359 | 369 | 369 | 357 | 364 | 371 | 388 | 428 | 468 | 502 | 549 | 591 | 623 | 651 | 683 | 688 | 727 | 781 | 821 | 884 | 973 | 1,078 | 1,159 | 1,261 | 1,370 | 1,431 | 1,466 | 1,415 | 1,359 | 1,306 | 1,292 | 1,193 | 1,193 | 1,233 | 1,225 | 1,223 | 1,113 | 991 | 863 | 694 | 706 | 593 | 561 | 437 | 408 | 299 | 305 | 282 | 292 | 286 | 274 |
Langetermijnbeleggingen
| 11,254 | 8,393 | 7,142 | 7,145 | 9,667 | 6,675 | 6,511 | 6,764 | 9,270 | 8,800 | 9,373 | 8,911 | 6,210 | 6,261 | 7,717 | 7,892 | 7,582 | 4,116 | 4,849 | 4,245 | 4,180 | 4,472 | 4,225 | 5,512 | 5,107 | 5,270 | 5,485 | 5,042 | 4,496 | 4,113 | 3,513 | 2,555 | 2,377 | 2,160 | 2,833 | 4,209 | 5,337 | 5,802 | 4,791 | 4,432 | 5,998 | 5,125 | 6,402 | 6,436 | 5,948 | 6,455 | 5,263 | 4,377 | 4,331 | 5,973 | 5,482 | 5,803 | 6,225 | 6,255 | 6,196 | 5,914 | 6,026 | 6,283 | 5,318 | 4,780 | 4,479 | 4,452 |
Belastingvorderingen
| 3 | 365 | -7,142 | -7,145 | -2,350 | 342 | -6,511 | -6,764 | -2,432 | 305 | -2,214 | -2,178 | -6,210 | 306 | -7,717 | -7,892 | -7,582 | 356 | 1,614 | 1,623 | 1,623 | 252 | 1,626 | 1,627 | 1,626 | 63 | 1,625 | 1,623 | 1,621 | 49 | 1,616 | 2,492 | 2,402 | 57 | 3,394 | 3,394 | 3,393 | 38 | 3,518 | 3,508 | 1,591 | 44 | 1,487 | 1,287 | 1,287 | 54 | 1,286 | 1,286 | 1,286 | 251 | 1,285 | 1,285 | 1,285 | 178 | 1,285 | 1,284 | 1,284 | 167 | 1,783 | 1,782 | 540 | 1,281 |
Overige niet-vlottende activa
| -1 | 2,263 | 9,630 | 9,604 | 2,350 | 2,050 | 8,990 | 9,380 | 2,432 | -2 | 2,213 | 2,178 | 8,411 | 1,695 | 7,717 | 7,891 | 7,582 | 2,720 | 1,824 | 1,786 | 2,171 | 3,472 | 2,109 | 1,999 | 2,253 | 3,606 | 1,972 | 1,962 | 1,944 | 3,524 | 1,921 | 2,012 | 2,141 | 4,796 | 1,865 | 1,885 | 1,866 | 5,242 | 1,739 | 1,792 | 1,718 | 3,695 | 2,085 | 2,001 | 1,911 | 3,050 | 1,884 | 1,971 | 1,912 | 2,849 | 1,704 | 1,568 | 1,401 | 2,510 | 1,419 | 1,457 | 2,448 | 3,420 | 3,379 | 3,481 | 5,909 | 5,951 |
Totaal niet-vlottende activa
| 33,880 | 33,485 | 32,397 | 32,509 | 32,609 | 32,216 | 32,556 | 33,360 | 32,988 | 32,365 | 32,213 | 31,138 | 30,803 | 30,706 | 29,209 | 29,571 | 28,501 | 28,399 | 29,137 | 28,583 | 28,587 | 28,944 | 28,687 | 28,450 | 27,330 | 27,710 | 26,872 | 26,404 | 25,756 | 25,549 | 26,908 | 27,190 | 27,721 | 28,490 | 29,992 | 32,492 | 33,800 | 34,355 | 32,199 | 30,692 | 30,391 | 30,167 | 30,722 | 29,505 | 28,647 | 27,878 | 25,733 | 24,206 | 23,717 | 24,818 | 23,878 | 24,363 | 24,480 | 24,493 | 24,316 | 24,056 | 25,343 | 25,645 | 26,554 | 26,597 | 27,747 | 29,179 |
Totaal activa
| 91,960 | 95,075 | 89,283 | 89,200 | 85,882 | 86,991 | 86,374 | 86,513 | 84,518 | 85,530 | 82,269 | 83,138 | 81,253 | 80,615 | 78,134 | 76,345 | 76,180 | 79,887 | 79,890 | 78,195 | 78,236 | 79,315 | 77,535 | 72,239 | 71,435 | 73,295 | 71,248 | 70,642 | 68,406 | 69,110 | 68,749 | 67,889 | 68,657 | 70,882 | 71,744 | 74,625 | 74,869 | 75,322 | 72,153 | 70,014 | 70,691 | 71,845 | 69,570 | 67,263 | 65,530 | 64,040 | 61,040 | 62,413 | 61,665 | 62,149 | 60,462 | 61,441 | 61,602 | 63,219 | 62,712 | 61,571 | 61,013 | 61,440 | 59,054 | 57,847 | 57,385 | 60,810 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,491 | 8,060 | 6,791 | 6,425 | 5,793 | 6,760 | 6,805 | 5,984 | 5,909 | 5,903 | 6,138 | 5,879 | 5,609 | 5,423 | 5,329 | 4,560 | 4,928 | 5,839 | 6,304 | 5,442 | 5,999 | 6,654 | 6,551 | 6,366 | 6,401 | 6,466 | 6,311 | 5,761 | 5,344 | 5,815 | 5,840 | 4,972 | 5,461 | 5,893 | 6,357 | 6,120 | 6,158 | 6,337 | 7,150 | 6,525 | 6,398 | 6,756 | 6,448 | 5,633 | 5,877 | 6,191 | 6,265 | 6,203 | 6,484 | 6,444 | 6,034 | 5,184 | 5,884 | 5,868 | 6,192 | 5,226 | 5,569 | 5,324 | 5,101 | 4,398 | 4,787 | 6,391 |
Kortlopende schulden
| 1,090 | 1,164 | 1,090 | 1,090 | 1,090 | 1,184 | 1,090 | 1,090 | 1,090 | 1,154 | 1,090 | 1,090 | 1,090 | 1,179 | 1,090 | 1,090 | 1,090 | 631 | 545 | 0 | 0 | 55 | 0 | 0 | 0 | 148 | 0 | 0 | 31 | 137 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 98 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 49 | 0 | 0 | 0 | 50 | 1 | 0 | 0 | 49 | 0 | 0 | 20 | 0 |
Belastingschulden
| 453 | 1,578 | 768 | 817 | 410 | 496 | 377 | 680 | 344 | 1,617 | 740 | 890 | 467 | 631 | 200 | 281 | 56 | 1,399 | 732 | 589 | 281 | 328 | 366 | 642 | 458 | 962 | 436 | 698 | 439 | 843 | 381 | 410 | 251 | 802 | 351 | 549 | 413 | 870 | 395 | 803 | 495 | 1,571 | 853 | 939 | 513 | 942 | 618 | 848 | 538 | 1,336 | 689 | 766 | 476 | 2,256 | 1,253 | 1,055 | 439 | 1,216 | 709 | 634 | 486 | 439 |
Uitgestelde opbrengsten
| 453 | 328 | 1,436 | 2,111 | 1,026 | 3,742 | 1,019 | 1,971 | 929 | 4,863 | 1,320 | 2,023 | 1,061 | 3,585 | 755 | 1,510 | 696 | 4,695 | 1,325 | 0 | 0 | 3,612 | 0 | 0 | 0 | 4,331 | 0 | 0 | 983 | 3,816 | 0 | 0 | 0 | 3,436 | 0 | 0 | 0 | 3,709 | 0 | 0 | 0 | 4,273 | 0 | 0 | 0 | 3,251 | 0 | 0 | 0 | 3,706 | 0 | 0 | 0 | 4,431 | 1,739 | 0 | 0 | 3,153 | 0 | 0 | 2,234 | 0 |
Overige kortlopende verplichtingen
| 5,143 | 6,504 | 3,752 | 3,665 | 4,081 | 924 | 3,457 | 3,647 | 4,332 | 1,194 | 3,092 | 2,747 | 3,465 | 763 | 3,139 | 2,602 | 3,608 | 912 | 3,646 | 4,721 | 4,833 | 1,556 | 4,495 | 4,982 | 5,104 | 1,198 | 4,632 | 4,899 | 3,682 | 731 | 4,051 | 4,065 | 3,857 | 725 | 3,855 | 4,300 | 4,310 | 1,146 | 3,854 | 4,390 | 3,904 | 830 | 4,655 | 4,176 | 4,005 | 1,302 | 3,918 | 4,488 | 3,767 | 1,011 | 3,767 | 3,823 | 3,444 | 832 | 2,367 | 3,986 | 3,270 | 428 | 2,908 | 2,799 | 503 | 3,075 |
Totaal kortlopende verplichtingen
| 13,177 | 16,056 | 13,069 | 13,291 | 11,990 | 12,610 | 12,371 | 12,692 | 12,260 | 13,114 | 11,640 | 11,739 | 11,225 | 10,950 | 10,313 | 9,762 | 10,322 | 12,077 | 11,820 | 10,163 | 10,832 | 11,877 | 11,046 | 11,348 | 11,505 | 12,143 | 10,943 | 10,660 | 10,040 | 10,499 | 9,891 | 9,037 | 9,318 | 10,160 | 10,212 | 10,420 | 10,468 | 11,290 | 11,004 | 10,915 | 10,302 | 11,884 | 11,103 | 9,809 | 9,882 | 10,784 | 10,183 | 10,691 | 10,251 | 11,210 | 9,801 | 9,007 | 9,328 | 11,181 | 10,299 | 9,212 | 8,839 | 8,954 | 8,009 | 7,197 | 7,544 | 9,466 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 564 | 1,150 | 1,257 | 1,841 | 1,939 | 2,647 | 2,621 | 3,206 | 3,307 | 3,993 | 3,981 | 4,560 | 4,752 | 5,430 | 5,297 | 4,910 | 4,910 | 5,606 | 5,455 | 6,000 | 6,000 | 6,055 | 6,000 | 0 | 0 | 58 | 0 | 0 | 0 | 255 | 99 | 146 | 210 | 477 | 277 | 323 | 388 | 742 | 452 | 497 | 560 | 599 | 620 | 662 | 720 | 26 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 109 | 1 | 0 | 0 | 156 | 0 | 0 | 73 | 1 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 73 | 0 | 0 | 0 | 836 | 0 | 0 | 0 | 765 | 0 | 0 | 0 | 652 | 0 | 0 | 0 | 954 | 0 | 0 | 0 | 805 | 0 | 0 | 0 | 704 | 0 | 0 | 0 | 904 | 0 | 0 | 0 | 880 | 0 | 0 | 0 | 768 | 0 | 0 | 0 | 1,247 | 0 | 0 | 0 | 507 | 0 | 0 | 0 | 461 | 0 | 0 | 0 | 1,566 | 0 | 0 | 0 | 1,655 | 0 | 0 | 1,531 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 1,196 | 0 | 0 | 0 | 694 | 0 | 0 | 0 | 482 | 0 | 0 | 0 | 495 | 0 | 0 | 0 | 98 | 0 | 0 | 0 | 253 | 0 | 0 | 0 | 1,036 | 0 | 0 | 0 | 558 | 0 | 0 | 0 | 1,042 | 0 | 0 | 0 | 1,778 | 0 | 0 | 0 | 846 | 0 | 0 | 0 | 551 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 93 | 0 | 0 | 0 | 103 | 0 | 0 | 69 | 0 |
Overige niet-vlottende verplichtingen
| 3,413 | 1,696 | 2,307 | 2,318 | 2,371 | 616 | 2,107 | 2,196 | 2,034 | 586 | 1,857 | 1,797 | 1,728 | 532 | 1,623 | 1,670 | 1,703 | 510 | 1,879 | 1,750 | 1,612 | 520 | 1,391 | 1,663 | 1,518 | 516 | 2,630 | 2,451 | 2,257 | 596 | 2,437 | 2,436 | 2,503 | 576 | 3,126 | 3,209 | 3,559 | 535 | 3,444 | 3,262 | 3,056 | 535 | 2,169 | 2,009 | 1,813 | 511 | 1,103 | 1,088 | 1,093 | 483 | 2,125 | 2,144 | 2,235 | 474 | 2,270 | 2,275 | 2,372 | 495 | 2,309 | 2,287 | 492 | 2,068 |
Totaal niet-vlottende verplichtingen
| 3,977 | 4,115 | 3,564 | 4,159 | 4,310 | 4,793 | 4,728 | 5,402 | 5,341 | 5,826 | 5,838 | 6,357 | 6,480 | 7,109 | 6,920 | 6,580 | 6,613 | 7,168 | 7,334 | 7,750 | 7,612 | 7,633 | 7,391 | 1,663 | 1,518 | 2,314 | 2,630 | 2,451 | 2,257 | 2,313 | 2,536 | 2,582 | 2,713 | 2,975 | 3,403 | 3,532 | 3,947 | 3,823 | 3,896 | 3,759 | 3,616 | 3,227 | 2,789 | 2,671 | 2,533 | 1,595 | 1,103 | 1,088 | 1,093 | 1,079 | 2,125 | 2,144 | 2,235 | 2,242 | 2,271 | 2,275 | 2,372 | 2,409 | 2,309 | 2,287 | 2,165 | 2,069 |
Totaal passiva
| 17,154 | 20,171 | 16,633 | 17,450 | 16,300 | 17,403 | 17,099 | 18,094 | 17,601 | 18,940 | 17,478 | 18,096 | 17,705 | 18,059 | 17,233 | 16,342 | 16,935 | 19,245 | 19,154 | 17,913 | 18,444 | 19,510 | 18,437 | 13,011 | 13,023 | 14,457 | 13,573 | 13,111 | 12,297 | 12,812 | 12,427 | 11,619 | 12,031 | 13,135 | 13,615 | 13,952 | 14,415 | 15,113 | 14,900 | 14,674 | 13,918 | 15,111 | 13,892 | 12,480 | 12,415 | 12,379 | 11,286 | 11,779 | 11,344 | 12,289 | 11,926 | 11,151 | 11,563 | 13,423 | 12,570 | 11,487 | 11,211 | 11,363 | 10,318 | 9,484 | 9,709 | 11,535 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 63,810 | 0 | 0 | 0 | 62,122 | 63,058 | 61,484 | 61,239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 | 8,585 |
Ingehouden winsten
| 53,700 | 53,730 | 51,810 | 51,394 | 51,965 | 51,987 | 50,448 | 49,782 | 49,214 | 49,668 | 48,243 | 48,072 | 47,071 | 46,955 | 46,132 | 45,304 | 44,806 | 45,758 | 45,199 | 44,774 | 43,939 | 43,897 | 42,933 | 42,616 | 41,857 | 41,726 | 40,665 | 40,365 | 39,591 | 39,718 | 44,768 | 43,962 | 43,124 | 43,259 | 42,300 | 41,128 | 40,364 | 39,955 | 41,741 | 40,990 | 39,963 | 39,986 | 38,837 | 38,209 | 37,157 | 36,928 | 36,333 | 35,883 | 35,089 | 34,922 | 36,773 | 36,533 | 35,928 | 35,904 | 35,021 | 34,108 | 33,474 | 33,580 | 32,475 | 31,914 | 31,969 | 34,735 |
Overige gereserveerde algehele resultaten
| 7,787 | 6,841 | 6,556 | 6,158 | 5,176 | 4,260 | 5,532 | 5,451 | 4,210 | 2,944 | 2,758 | 2,817 | 2,370 | 13,051 | 835 | 845 | 611 | 859 | 1,552 | 1,549 | 1,917 | 2,002 | 2,257 | 2,773 | 2,726 | 3,354 | 3,310 | 2,555 | 1,976 | 1,998 | 520 | 347 | 1,552 | 2,532 | 3,554 | 4,571 | 5,156 | 5,327 | 3,533 | 2,492 | 2,506 | 2,459 | 2,607 | 2,431 | 1,889 | 773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,148 | 5,099 | 5,065 | 4,989 | -60,550 | 4,116 | 4,071 | 3,976 | -57,799 | -58,253 | -56,828 | -56,657 | 4,532 | -7,002 | 4,430 | 4,322 | 4,320 | 4,319 | 4,318 | 4,318 | 4,316 | 4,316 | 4,249 | 4,250 | 4,249 | 4,166 | 4,152 | 4,771 | 4,739 | 4,474 | 1,046 | 2,002 | 1,962 | 1,926 | 2,262 | 4,933 | 4,899 | 4,869 | 2,027 | 1,996 | 4,465 | 4,434 | 4,429 | 4,381 | 4,342 | 4,318 | 3,868 | 5,227 | 5,694 | 5,439 | 2,316 | 4,313 | 4,673 | 4,485 | 5,714 | 6,594 | 6,944 | 7,131 | 6,925 | 7,116 | 6,387 | 5,173 |
Totaal eigen vermogen van aandeelhouders
| 74,220 | 74,255 | 72,016 | 71,126 | 68,986 | 68,948 | 68,636 | 67,794 | 66,332 | 66,002 | 64,242 | 64,056 | 62,558 | 61,589 | 59,982 | 59,056 | 58,322 | 59,521 | 59,654 | 59,226 | 58,757 | 58,800 | 58,024 | 58,224 | 57,417 | 57,831 | 56,712 | 56,276 | 54,891 | 54,775 | 54,919 | 54,896 | 55,223 | 56,302 | 56,701 | 59,217 | 59,004 | 58,736 | 55,886 | 54,063 | 55,519 | 55,464 | 54,458 | 53,606 | 51,973 | 50,604 | 48,786 | 49,695 | 49,368 | 48,946 | 47,674 | 49,431 | 49,186 | 48,974 | 49,320 | 49,287 | 49,003 | 49,296 | 47,985 | 47,615 | 46,941 | 48,493 |
Totaal eigen vermogen
| 74,806 | 74,900 | 72,650 | 71,750 | 69,582 | 69,588 | 69,275 | 68,419 | 66,917 | 66,590 | 64,791 | 65,042 | 63,548 | 62,556 | 60,901 | 60,003 | 59,245 | 60,642 | 60,736 | 60,282 | 59,792 | 59,805 | 59,098 | 59,228 | 58,412 | 58,838 | 57,675 | 57,531 | 56,109 | 56,298 | 56,322 | 56,270 | 56,626 | 57,747 | 58,129 | 60,673 | 60,454 | 60,209 | 57,253 | 55,340 | 56,773 | 56,734 | 55,678 | 54,783 | 53,115 | 51,661 | 49,754 | 50,634 | 50,321 | 49,860 | 48,536 | 50,290 | 50,039 | 49,796 | 50,142 | 50,084 | 49,802 | 50,077 | 48,736 | 48,363 | 47,676 | 49,275 |
Totaal passiva en aandeelhoudersvermogen
| 91,960 | 95,071 | 89,283 | 89,200 | 85,882 | 86,991 | 86,374 | 86,513 | 84,518 | 85,530 | 82,269 | 83,138 | 81,253 | 80,615 | 78,134 | 76,345 | 76,180 | 79,887 | 79,890 | 78,195 | 78,236 | 79,315 | 77,535 | 72,239 | 71,435 | 73,295 | 71,248 | 70,642 | 68,406 | 69,110 | 68,749 | 67,889 | 68,657 | 70,882 | 71,744 | 74,625 | 74,869 | 75,322 | 72,153 | 70,014 | 70,691 | 71,845 | 69,570 | 67,263 | 65,530 | 64,040 | 61,040 | 62,413 | 61,665 | 62,149 | 60,462 | 61,441 | 61,602 | 63,219 | 62,712 | 61,571 | 61,013 | 61,440 | 59,054 | 57,847 | 57,385 | 60,810 |