Osaki Electric Co., Ltd.
TSE:6644.T
806 (JPY) • At close November 5, 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
| 10,170 | 10,843 | 5,633 | 6,471 | 8,572 | 9,171 | 8,663 | 9,458 | 9,671 | 11,857 | 12,150 | 12,688 | 13,390 | 12,502 | 11,273 | 10,966 | 10,892 | 10,517 | 8,531 | 14,529 | 13,800 | 13,892 | 13,229 | 13,451 | 12,371 | 10,752 | 11,609 | 11,553 | 13,593 | 15,444 | 16,908 | 14,439 | 14,985 | 16,416 | 13,812 | 13,777 | 15,210 | 18,023 | 15,858 | 15,559 | 15,026 | 12,683 | 11,306 | 14,357 | 15,457 | 13,112 | 11,355 | 11,908 | 13,101 | 12,707 | 8,298 | 9,216 | 14,635 | 13,197 | 13,098 | 12,310 | 13,146 | 12,737 | 10,309 | 9,839 | 12,033 | 12,181 |
Kortetermijnbeleggingen
| 4,231 | 9 | 3,295 | 46 | 4,982 | -1,571 | 4,377 | 1,115 | 4,040 | 3,546 | 3,267 | 3,511 | 5,039 | -1,384 | 2,705 | 3,424 | 3,104 | -876 | 1,783 | 1,912 | 3,260 | -1,054 | 2,632 | 2,450 | 3,465 | -1,083 | 2,614 | 2,606 | 2,994 | -938 | 2,689 | 3,000 | 3,418 | -803 | 2,627 | 2,785 | 2,892 | -1,038 | 2,429 | 2,344 | 2,457 | -879 | 1,693 | 1,803 | 1,994 | -581 | 1,663 | 1,829 | 0 | -439 | 0 | 0 | 0 | -286 | 0 | 0 | 0 | -141 | 0 | 0 | -137 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 14,401 | 10,852 | 5,633 | 6,471 | 8,572 | 9,171 | 8,663 | 9,458 | 9,671 | 11,857 | 12,150 | 12,688 | 13,390 | 12,502 | 11,273 | 10,966 | 10,892 | 10,517 | 8,531 | 14,529 | 13,800 | 13,892 | 13,229 | 13,451 | 12,371 | 10,752 | 11,609 | 11,553 | 13,593 | 15,444 | 16,908 | 14,439 | 14,985 | 16,416 | 13,812 | 13,777 | 15,210 | 18,023 | 15,858 | 15,559 | 15,026 | 12,683 | 11,306 | 14,357 | 15,457 | 13,112 | 11,355 | 11,908 | 13,101 | 12,707 | 8,298 | 9,216 | 14,635 | 13,197 | 13,098 | 12,310 | 13,146 | 12,737 | 10,309 | 9,839 | 12,033 | 12,181 |
Nettovorderingen
| 15,907 | 18,365 | 21,301 | 20,489 | 19,735 | 25,106 | 19,730 | 17,343 | 18,029 | 20,982 | 16,357 | 17,895 | 19,498 | 22,609 | 16,960 | 18,099 | 18,731 | 24,484 | 21,298 | 20,834 | 21,513 | 22,437 | 17,259 | 17,026 | 16,595 | 21,339 | 14,551 | 15,015 | 14,683 | 19,634 | 14,703 | 14,723 | 15,342 | 18,532 | 15,472 | 14,412 | 12,947 | 18,674 | 16,635 | 15,559 | 14,716 | 19,730 | 14,728 | 13,537 | 14,675 | 16,474 | 12,670 | 13,471 | 12,580 | 17,274 | 8,768 | 8,881 | 8,223 | 12,434 | 10,138 | 9,009 | 7,836 | 11,476 | 8,244 | 9,798 | 11,260 | 9,142 |
Voorraad
| 24,404 | 22,308 | 24,901 | 24,116 | 22,283 | 19,074 | 20,624 | 18,368 | 17,951 | 16,107 | 16,787 | 16,492 | 17,564 | 15,657 | 18,374 | 18,392 | 18,537 | 20,492 | 22,992 | 22,515 | 21,974 | 19,686 | 20,140 | 15,212 | 13,274 | 12,625 | 14,681 | 15,167 | 15,424 | 14,369 | 15,760 | 14,305 | 13,931 | 12,478 | 14,402 | 14,390 | 14,471 | 13,862 | 15,946 | 14,613 | 13,842 | 12,480 | 14,645 | 13,213 | 11,749 | 10,368 | 11,638 | 11,413 | 11,522 | 10,075 | 8,212 | 8,356 | 7,354 | 6,216 | 6,912 | 7,395 | 7,655 | 5,765 | 7,151 | 6,162 | 7,187 | 8,404 |
Overige vlottende activa
| 3,546 | 3,939 | 3,942 | 3,462 | 3,702 | 3,267 | 3,081 | 3,052 | 2,870 | 2,707 | 3,272 | 2,994 | 2,914 | 2,322 | 2,025 | 1,960 | 2,380 | 1,487 | 2,117 | 1,806 | 1,694 | 1,908 | 1,921 | 1,758 | 1,311 | 1,160 | 2,243 | 2,164 | 2,289 | 1,989 | 2,507 | 2,770 | 2,876 | 2,513 | 2,441 | 2,514 | 2,597 | 1,962 | 2,122 | 2,370 | 2,356 | 1,726 | 2,645 | 2,517 | 2,694 | 1,944 | 2,190 | 2,750 | 3,434 | 1,943 | 2,554 | 2,477 | 1,818 | 986 | 1,499 | 1,755 | 1,667 | 1,003 | 1,417 | 1,520 | 721 | 1,720 |
Totaal vlottende activa
| 58,258 | 55,464 | 55,777 | 54,538 | 54,292 | 56,618 | 52,098 | 48,221 | 48,521 | 51,653 | 48,566 | 50,069 | 53,366 | 53,090 | 48,632 | 49,417 | 50,540 | 56,980 | 54,938 | 59,684 | 58,981 | 57,923 | 52,549 | 47,447 | 43,551 | 45,876 | 43,084 | 43,899 | 45,989 | 51,436 | 49,878 | 46,237 | 47,134 | 49,939 | 46,127 | 45,093 | 45,225 | 52,521 | 50,561 | 48,101 | 45,940 | 46,619 | 43,324 | 43,624 | 44,575 | 41,898 | 37,853 | 39,542 | 40,637 | 41,999 | 27,832 | 28,930 | 32,030 | 32,833 | 31,647 | 30,469 | 30,304 | 30,981 | 27,121 | 27,319 | 31,201 | 31,447 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 24,704 | 24,746 | 24,941 | 25,297 | 25,295 | 25,502 | 25,837 | 26,105 | 27,472 | 27,770 | 27,576 | 27,374 | 27,357 | 27,455 | 27,737 | 28,065 | 28,121 | 28,752 | 28,806 | 29,195 | 29,322 | 28,124 | 28,142 | 28,316 | 28,388 | 28,752 | 28,997 | 29,309 | 29,205 | 29,342 | 28,037 | 27,581 | 26,926 | 26,901 | 26,088 | 26,447 | 26,045 | 25,815 | 29,012 | 28,856 | 28,820 | 28,877 | 28,399 | 28,394 | 29,049 | 29,038 | 28,602 | 28,042 | 27,729 | 26,509 | 22,440 | 22,411 | 22,156 | 22,260 | 22,402 | 22,736 | 22,290 | 22,505 | 22,521 | 22,713 | 21,622 | 20,975 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 102 | 153 | 191 | 244 | 298 | 352 | 405 | 449 | 498 | 564 | 615 | 682 | 715 | 736 | 835 | 872 | 904 | 943 | 997 | 960 | 1,039 | 1,184 | 1,267 | 1,299 | 1,461 | 1,458 | 1,578 | 3,322 | 3,244 | 3,383 | 3,541 | 3,420 | 3,525 | 3,534 | 3,395 | 3,120 | 3,137 | 3,397 | 3,185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 752 | 783 | 709 | 682 | 691 | 735 | 726 | 776 | 810 | 868 | 902 | 919 | 922 | 989 | 965 | 948 | 984 | 1,030 | 1,010 | 1,012 | 1,060 | 1,115 | 1,029 | 1,061 | 1,098 | 1,131 | 1,071 | 928 | 850 | 795 | 742 | 735 | 758 | 804 | 2,021 | 731 | 696 | 708 | 698 | 763 | 791 | 844 | 819 | 869 | 793 | 834 | 702 | 752 | 523 | 566 | 477 | 519 | 512 | 534 | 526 | 570 | 607 | 657 | 708 | 749 | 779 | 713 |
Goodwill en immateriële activa
| 752 | 783 | 709 | 682 | 691 | 735 | 726 | 776 | 810 | 868 | 953 | 1,021 | 1,075 | 1,180 | 1,209 | 1,246 | 1,336 | 1,435 | 1,459 | 1,510 | 1,624 | 1,730 | 1,711 | 1,776 | 1,834 | 1,966 | 1,943 | 1,832 | 1,793 | 1,792 | 1,702 | 1,774 | 1,942 | 2,071 | 2,021 | 2,192 | 2,154 | 2,286 | 4,020 | 4,007 | 4,174 | 4,385 | 4,239 | 4,394 | 4,327 | 4,229 | 3,822 | 3,889 | 3,920 | 3,751 | 477 | 519 | 512 | 534 | 526 | 570 | 607 | 657 | 708 | 749 | 779 | 713 |
Langetermijnbeleggingen
| 15,228 | 8,149 | 6,851 | 6,894 | 11,216 | 7,231 | 5,645 | 5,204 | 11,101 | 9,558 | 10,402 | 10,620 | 4,961 | 6,451 | 9,709 | 9,641 | 10,595 | 5,488 | 11,304 | 11,149 | 10,026 | 6,789 | 9,259 | 9,778 | 9,640 | 7,031 | 9,733 | 9,720 | 9,913 | 6,878 | 9,181 | 8,341 | 8,306 | 5,988 | 10,147 | 9,932 | 9,969 | 6,183 | 8,271 | 8,110 | 7,992 | 5,311 | 8,443 | 8,291 | 8,093 | 4,664 | 7,066 | 6,678 | 0 | 3,966 | 0 | 0 | 0 | 3,586 | 0 | 0 | 0 | 4,349 | 0 | 0 | 4,129 | 0 |
Belastingvorderingen
| 1 | 1,275 | -6,851 | -6,894 | -3,297 | 1,412 | -5,645 | -5,204 | -4,143 | 1,372 | -4,036 | -4,037 | -4,961 | 1,293 | -9,709 | -9,641 | -10,595 | 1,237 | -11,304 | -11,149 | -10,026 | 1,150 | -9,259 | -9,778 | -9,640 | 833 | -9,733 | -9,720 | -9,913 | 1,127 | -9,181 | -8,341 | -8,306 | 1,028 | -10,147 | -9,932 | -9,969 | 930 | -8,271 | -8,110 | -7,992 | 802 | -8,443 | -8,291 | -8,093 | 788 | -7,066 | -6,678 | 0 | 696 | 0 | 0 | 0 | 669 | 0 | 0 | 0 | 547 | 0 | 0 | 649 | 0 |
Overige niet-vlottende activa
| 0 | 5,224 | 12,722 | 12,788 | 3,296 | 1,767 | 10,189 | 9,863 | 4,143 | -2 | 4,035 | 4,037 | 9,299 | 1,517 | 9,708 | 9,641 | 10,594 | 4,068 | 11,303 | 11,149 | 10,027 | 2,595 | 9,260 | 9,780 | 9,642 | 1,554 | 9,735 | 9,720 | 9,915 | 1,631 | 9,183 | 8,343 | 8,308 | 1,501 | 10,148 | 9,935 | 9,971 | 1,844 | 8,273 | 8,112 | 7,994 | 1,924 | 8,445 | 8,294 | 8,096 | 2,039 | 7,068 | 6,679 | 6,927 | 2,431 | 5,899 | 6,212 | 7,367 | 3,169 | 7,018 | 7,806 | 7,323 | 2,626 | 8,478 | 8,514 | 3,507 | 8,965 |
Totaal niet-vlottende activa
| 40,685 | 40,177 | 38,372 | 38,767 | 37,201 | 36,647 | 36,752 | 36,744 | 39,383 | 39,566 | 38,930 | 39,015 | 37,731 | 37,896 | 38,654 | 38,952 | 40,051 | 40,980 | 41,568 | 41,854 | 40,973 | 40,388 | 39,113 | 39,872 | 39,864 | 40,136 | 40,675 | 40,861 | 40,913 | 40,770 | 38,922 | 37,698 | 37,176 | 37,489 | 38,257 | 38,574 | 38,170 | 37,058 | 41,305 | 40,975 | 40,988 | 41,299 | 41,083 | 41,082 | 41,472 | 40,758 | 39,492 | 38,610 | 38,576 | 37,353 | 28,816 | 29,142 | 30,035 | 30,218 | 29,946 | 31,112 | 30,220 | 30,684 | 31,707 | 31,976 | 30,686 | 30,653 |
Totaal activa
| 98,943 | 95,641 | 94,151 | 93,307 | 91,496 | 93,268 | 88,852 | 84,967 | 87,906 | 91,222 | 87,499 | 89,087 | 91,099 | 90,989 | 87,287 | 88,369 | 90,594 | 97,962 | 96,509 | 101,540 | 99,952 | 98,314 | 91,662 | 87,319 | 83,415 | 86,012 | 83,760 | 84,761 | 86,902 | 92,206 | 88,800 | 83,935 | 84,310 | 87,428 | 84,384 | 83,667 | 83,395 | 89,579 | 91,866 | 89,076 | 86,928 | 87,918 | 84,407 | 84,706 | 86,047 | 82,656 | 77,345 | 78,152 | 79,213 | 79,352 | 56,648 | 58,072 | 62,065 | 63,051 | 61,593 | 61,581 | 60,524 | 61,665 | 58,828 | 59,295 | 61,887 | 62,100 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 8,782 | 9,928 | 7,331 | 7,332 | 7,237 | 8,172 | 6,879 | 5,869 | 6,405 | 7,324 | 5,597 | 5,754 | 6,652 | 7,270 | 5,606 | 5,988 | 6,210 | 7,529 | 7,604 | 8,525 | 8,710 | 10,468 | 9,227 | 8,160 | 5,972 | 7,235 | 6,517 | 6,724 | 7,523 | 8,942 | 8,594 | 11,263 | 10,970 | 10,393 | 8,797 | 8,067 | 7,963 | 10,033 | 9,643 | 8,810 | 7,817 | 8,293 | 7,201 | 7,008 | 7,278 | 7,246 | 6,332 | 6,532 | 6,558 | 6,823 | 4,676 | 5,017 | 4,667 | 5,181 | 4,554 | 4,621 | 4,790 | 3,149 | 2,601 | 2,809 | 4,282 | 4,669 |
Kortlopende schulden
| 8,413 | 2,673 | 1,823 | 2,394 | 2,028 | 2,864 | 1,147 | 29 | 27 | 6,926 | 6,739 | 6,659 | 7,223 | 559 | 695 | 1,219 | 2,730 | 5,925 | 4,821 | 9,249 | 6,645 | 10,703 | 7,030 | 3,143 | 1,765 | 1,585 | 1,511 | 2,256 | 2,860 | 4,120 | 5,394 | 6,982 | 6,252 | 6,708 | 5,823 | 5,561 | 5,098 | 7,330 | 6,563 | 5,343 | 4,294 | 5,232 | 4,902 | 3,831 | 3,311 | 5,923 | 6,414 | 7,295 | 18,774 | 18,481 | 6,055 | 6,218 | 6,200 | 6,284 | 719 | 653 | 647 | 650 | 554 | 499 | 1,060 | 3,157 |
Belastingschulden
| 406 | 786 | 238 | 520 | 378 | 904 | 305 | 381 | 299 | 502 | 286 | 505 | 475 | 722 | 315 | 511 | 405 | 912 | 369 | 615 | 380 | 841 | 182 | 576 | 382 | 754 | 104 | 811 | 634 | 1,541 | 793 | 1,104 | 554 | 1,395 | 572 | 625 | 457 | 1,115 | 697 | 692 | 491 | 458 | 271 | 331 | 479 | 502 | 307 | 572 | 477 | 509 | 65 | 283 | 312 | 823 | 233 | 513 | 81 | 966 | 339 | 263 | 436 | 366 |
Uitgestelde opbrengsten
| 406 | 786 | 1,806 | 2,551 | 2,529 | 3,076 | 1,935 | 2,296 | 2,325 | 2,679 | 1,626 | 2,258 | 2,213 | 2,406 | 1,441 | 2,139 | 2,151 | 2,710 | 1,570 | 2,288 | 2,203 | 2,620 | 1,407 | 2,208 | 2,144 | 2,515 | 1,266 | 2,423 | 2,243 | 3,343 | 1,890 | 2,628 | 2,081 | 2,985 | 1,522 | 2,018 | 2,017 | 2,791 | 1,847 | 2,192 | 1,973 | 2,236 | 1,255 | 1,726 | 1,976 | 2,160 | 1,323 | 1,984 | 1,917 | 2,183 | 733 | 1,582 | 1,646 | 2,131 | 932 | 1,799 | 1,498 | 2,320 | 1,018 | 1,560 | 1,813 | 1,133 |
Overige kortlopende verplichtingen
| 10,581 | 8,810 | 10,905 | 10,313 | 11,182 | 10,896 | 10,077 | 8,659 | 10,657 | 9,573 | 8,507 | 8,691 | 9,238 | 8,727 | 8,275 | 7,950 | 8,911 | 9,770 | 9,626 | 9,107 | 10,237 | 9,469 | 9,801 | 8,982 | 9,317 | 8,937 | 9,172 | 8,848 | 10,054 | 11,206 | 9,881 | 5,850 | 7,217 | 6,379 | 6,384 | 5,588 | 6,046 | 6,211 | 5,559 | 4,333 | 4,554 | 4,060 | 4,216 | 3,678 | 4,405 | 4,803 | 4,736 | 4,096 | 5,021 | 5,397 | 2,799 | 2,688 | 3,199 | 2,674 | 3,013 | 2,851 | 2,876 | 4,015 | 3,744 | 3,445 | 4,073 | 3,692 |
Totaal kortlopende verplichtingen
| 28,182 | 22,197 | 21,865 | 22,590 | 22,976 | 25,008 | 20,038 | 16,853 | 19,414 | 26,502 | 22,469 | 23,362 | 25,326 | 18,962 | 16,017 | 17,296 | 20,002 | 25,934 | 23,621 | 29,169 | 27,795 | 33,260 | 27,465 | 22,493 | 19,198 | 20,272 | 18,466 | 20,251 | 22,680 | 27,611 | 25,759 | 26,723 | 26,520 | 26,465 | 22,526 | 21,234 | 21,124 | 26,365 | 23,612 | 20,678 | 18,638 | 19,821 | 17,574 | 16,243 | 16,970 | 20,132 | 18,805 | 19,907 | 32,270 | 32,884 | 14,263 | 15,505 | 15,712 | 16,270 | 9,218 | 9,924 | 9,811 | 10,134 | 7,917 | 8,313 | 11,228 | 12,651 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 2,823 | 2,978 | 2,886 | 2,658 | 4,158 | 2,896 | 2,733 | 2,447 | 1,612 | 0 | 0 | 0 | 7,858 | 6,348 | 6,464 | 6,529 | 8,390 | 6,491 | 6,492 | 6,689 | 803 | 43 | 801 | 1,183 | 2,172 | 2,070 | 2,475 | 2,709 | 3,596 | 3,289 | 537 | 2,546 | 4,291 | 4,360 | 4,893 | 5,006 | 6,399 | 14,674 | 17,734 | 18,644 | 19,308 | 18,721 | 19,946 | 20,497 | 16,978 | 14,750 | 15,044 | 3,240 | 4,611 | 370 | 415 | 460 | 1,820 | 6,335 | 6,450 | 6,584 | 7,546 | 7,003 | 7,115 | 7,389 | 5,500 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 1,719 | 2,492 | 2,487 | 2,469 | 2,479 | 2,551 | 2,549 | 2,531 | 2,542 | 0 | 0 | 0 | 2,409 | 2,368 | 2,362 | 2,353 | 2,316 | 2,332 | 2,306 | 2,303 | 2,362 | 2,336 | 2,336 | 2,313 | 2,318 | 2,266 | 2,221 | 2,194 | 2,175 | 2,127 | 2,082 | 2,120 | 2,151 | 2,068 | 2,036 | 2,006 | 2,004 | 1,924 | 1,875 | 1,844 | 1,720 | 1,686 | 1,672 | 1,627 | 1,579 | 1,628 | 1,564 | 1,518 | 1,523 | 1,478 | 1,452 | 1,404 | 2,087 | 0 | 0 | 0 | 1,802 | 0 | 0 | 1,773 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3,295 | 3,151 | 2,671 | 2,591 | 2,359 | 2,209 | 2,400 | 2,203 | 2,186 | 2,154 | 2,221 | 2,191 | 2,036 | 2,119 | 2,071 | 1,965 | 1,851 | 1,932 | 2,382 | 2,241 | 2,119 | 2,265 | 2,359 | 2,387 | 2,288 | 2,648 | 2,884 | 2,839 | 2,849 | 2,720 | 2,726 | 2,534 | 2,472 | 2,531 | 3,136 | 3,065 | 3,251 | 3,078 | 3,084 | 3,011 | 2,934 | 2,931 | 2,994 | 2,932 | 2,888 | 2,682 | 2,584 | 2,558 | 2,548 | 2,521 | 2,114 | 2,409 | 2,409 | 2,409 | 0 | 0 | 0 | 2,415 | 0 | 0 | 2,409 | 0 |
Overige niet-vlottende verplichtingen
| 4,876 | 3,214 | 2,556 | 2,461 | 2,552 | 787 | 2,412 | 2,451 | 2,566 | 804 | 5,153 | 5,038 | 5,099 | 756 | 2,490 | 2,405 | 2,468 | 756 | 2,504 | 2,535 | 2,680 | 747 | 1,517 | 1,275 | 1,299 | 762 | 1,396 | 1,382 | 1,447 | 757 | 1,593 | 1,579 | 1,702 | 962 | 1,870 | 1,881 | 1,987 | 1,196 | 2,152 | 2,209 | 2,113 | 1,378 | 2,266 | 2,301 | 2,466 | 1,455 | 2,580 | 2,733 | 2,832 | 1,609 | 2,773 | 2,890 | 3,000 | 1,164 | 6,927 | 6,874 | 6,344 | 1,190 | 6,122 | 6,195 | 1,293 | 6,044 |
Totaal niet-vlottende verplichtingen
| 8,171 | 10,907 | 10,697 | 10,425 | 10,038 | 9,633 | 10,259 | 9,936 | 9,730 | 7,112 | 7,374 | 7,229 | 7,135 | 13,142 | 13,277 | 13,196 | 13,201 | 13,394 | 13,709 | 13,574 | 13,791 | 6,177 | 6,255 | 6,799 | 7,083 | 7,900 | 8,616 | 8,917 | 9,199 | 9,248 | 9,735 | 6,732 | 8,840 | 9,935 | 11,434 | 11,875 | 12,250 | 12,677 | 21,834 | 24,829 | 25,535 | 25,337 | 25,667 | 26,851 | 27,478 | 22,694 | 21,542 | 21,899 | 10,138 | 10,264 | 6,735 | 7,166 | 7,273 | 7,480 | 13,262 | 13,324 | 12,928 | 12,953 | 13,125 | 13,310 | 12,864 | 11,544 |
Totaal passiva
| 36,353 | 33,104 | 32,562 | 33,015 | 33,014 | 34,641 | 30,297 | 26,789 | 29,144 | 33,614 | 29,843 | 30,591 | 32,461 | 32,104 | 29,294 | 30,492 | 33,203 | 39,328 | 37,330 | 42,743 | 41,586 | 39,437 | 33,720 | 29,292 | 26,281 | 28,172 | 27,082 | 29,168 | 31,879 | 36,859 | 35,494 | 33,455 | 35,360 | 36,400 | 33,960 | 33,109 | 33,374 | 39,042 | 45,446 | 45,507 | 44,173 | 45,158 | 43,241 | 43,094 | 44,448 | 42,826 | 40,347 | 41,806 | 42,408 | 43,148 | 20,998 | 22,671 | 22,985 | 23,750 | 22,480 | 23,248 | 22,739 | 23,087 | 21,042 | 21,623 | 24,092 | 24,195 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 41,805 | 0 | 0 | 0 | 43,202 | 41,899 | 42,479 | 43,218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,965 | 7,335 | 7,000 | 6,793 | 6,723 | 6,723 | 6,723 | 6,623 | 4,893 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 | 4,686 |
Ingehouden winsten
| 26,883 | 27,503 | 27,281 | 26,922 | 26,334 | 26,033 | 25,265 | 26,238 | 27,304 | 25,670 | 25,844 | 26,583 | 26,950 | 27,319 | 26,899 | 27,125 | 27,045 | 27,818 | 28,101 | 27,955 | 27,639 | 27,669 | 26,828 | 26,997 | 26,659 | 26,757 | 25,958 | 25,397 | 25,118 | 25,164 | 24,264 | 23,450 | 22,279 | 22,007 | 21,306 | 21,067 | 20,790 | 21,180 | 19,563 | 19,751 | 19,128 | 18,985 | 18,223 | 18,707 | 19,076 | 18,630 | 17,835 | 17,473 | 17,389 | 17,586 | 17,389 | 17,360 | 16,897 | 16,685 | 16,796 | 16,334 | 15,910 | 16,114 | 15,492 | 15,482 | 15,518 | 15,105 |
Overige gereserveerde algehele resultaten
| 7,622 | 7,040 | 6,582 | 5,906 | 4,874 | 4,895 | 5,924 | 4,519 | 4,068 | 3,844 | 3,604 | 3,885 | 3,821 | 16,575 | 2,991 | 2,976 | 2,836 | 3,023 | 3,624 | 3,645 | 3,728 | 4,007 | 4,087 | 4,282 | 3,973 | 4,010 | 3,828 | 3,570 | 3,493 | 3,417 | 2,567 | 2,159 | 2,828 | 3,402 | 4,011 | 4,759 | 4,742 | 4,979 | 6,041 | 5,029 | 4,985 | 5,095 | 4,335 | 4,328 | 3,794 | 2,305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8,061 | 7,568 | 7,565 | 7,566 | -34,299 | 7,506 | 7,582 | 7,830 | -35,269 | -33,635 | -33,809 | -34,548 | 8,611 | -4,738 | 8,609 | 8,610 | 8,526 | 8,525 | 8,526 | 8,525 | 8,526 | 8,526 | 8,527 | 8,526 | 8,450 | 8,450 | 8,423 | 8,423 | 8,424 | 8,424 | 8,417 | 7,791 | 7,390 | 6,534 | 6,467 | 6,512 | 17,766 | 6,352 | 4,623 | 2,966 | 2,969 | 2,937 | 2,939 | 2,940 | 2,942 | 2,926 | 3,204 | 2,898 | 3,390 | 2,451 | 2,361 | 2,396 | 3,738 | 3,799 | 3,609 | 3,565 | 3,605 | 3,837 | 3,738 | 3,768 | 3,551 | 3,988 |
Totaal eigen vermogen van aandeelhouders
| 50,531 | 50,076 | 49,393 | 48,359 | 46,679 | 46,399 | 46,736 | 46,552 | 47,270 | 45,743 | 46,083 | 47,103 | 47,347 | 47,121 | 46,464 | 46,676 | 46,372 | 47,331 | 48,216 | 48,090 | 47,858 | 48,167 | 47,407 | 47,770 | 47,047 | 47,182 | 46,174 | 45,355 | 45,000 | 44,970 | 43,213 | 40,735 | 39,497 | 38,736 | 38,507 | 39,061 | 50,021 | 39,134 | 35,120 | 32,432 | 31,768 | 31,703 | 30,183 | 30,661 | 30,498 | 28,547 | 25,725 | 25,057 | 25,465 | 24,723 | 24,436 | 24,442 | 25,321 | 25,170 | 25,091 | 24,585 | 24,201 | 24,637 | 23,916 | 23,936 | 23,755 | 23,779 |
Totaal eigen vermogen
| 62,590 | 62,532 | 61,589 | 60,292 | 58,482 | 58,627 | 58,555 | 58,178 | 58,762 | 57,608 | 57,656 | 58,496 | 58,638 | 58,885 | 57,993 | 57,877 | 57,391 | 58,634 | 59,179 | 58,797 | 58,366 | 58,877 | 57,942 | 58,027 | 47,051 | 57,836 | 56,678 | 55,593 | 55,023 | 55,347 | 53,306 | 50,480 | 48,950 | 51,028 | 50,424 | 50,558 | 61,273 | 50,537 | 46,420 | 43,569 | 42,755 | 42,760 | 41,166 | 41,612 | 41,599 | 39,830 | 36,998 | 36,346 | 36,805 | 36,204 | 35,650 | 35,401 | 39,080 | 39,301 | 39,113 | 38,333 | 37,785 | 38,578 | 37,786 | 37,672 | 37,795 | 37,905 |
Totaal passiva en aandeelhoudersvermogen
| 98,943 | 95,636 | 94,151 | 93,307 | 91,496 | 93,268 | 88,852 | 84,967 | 87,906 | 91,222 | 87,499 | 89,087 | 91,099 | 90,989 | 87,287 | 88,369 | 90,594 | 97,962 | 96,509 | 101,540 | 99,952 | 98,314 | 91,662 | 87,319 | 83,415 | 86,008 | 83,760 | 84,761 | 86,902 | 92,206 | 88,800 | 83,935 | 84,310 | 87,428 | 84,384 | 83,667 | 83,395 | 89,579 | 91,866 | 89,076 | 86,928 | 87,918 | 84,407 | 84,706 | 86,047 | 82,656 | 77,345 | 78,152 | 79,213 | 79,352 | 56,648 | 58,072 | 62,065 | 63,051 | 61,593 | 61,581 | 60,524 | 61,665 | 58,828 | 59,295 | 61,887 | 62,100 |