OMRON Corporation
TSE:6645.T
5400 (JPY) • At close November 12, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 161,338 | 163,838 | 143,086 | 129,311 | 107,715 | 97,711 | 105,279 | 87,564 | 123,917 | 128,413 | 155,484 | 235,241 | 273,994 | 266,098 | 250,755 | 211,442 | 209,142 | 195,885 | 185,533 | 208,137 | 109,863 | 102,800 | 110,250 | 95,816 | 103,423 | 109,320 | 113,023 | 106,660 | 130,829 | 130,542 | 126,026 | 100,792 | 88,944 | 82,775 | 82,910 | 58,591 | 99,605 | 103,070 | 102,622 | 83,132 | 90,251 | 101,957 | 90,251 | 79,966 | 66,942 | 67,756 | 55,708 | 54,726 | 49,499 | 50,721 | 45,257 | 44,699 | 45,201 | 64,041 | 74,735 | 54,809 | 54,621 | 55,985 | 51,726 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -88,199 | -37,197 | -23,180 | -22,472 | -61,002 | -33,905 | -50,398 | -47,953 | -15,576 | -14,411 | -7,537 | -7,489 | -7,401 | -7,486 | -7,503 | -7,470 | -7,528 | -7,730 | -7,622 | -7,761 | -7,671 | -7,531 | -7,353 | -7,201 | -6,988 | -6,907 | -6,799 | -6,498 | -6,497 | -6,758 | -6,845 | -44,282 | -37,569 | -12,574 | -39,110 | -24,532 | -26,917 | -14,317 | -27,887 | -26,858 | -26,482 | 0 | -25,043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 161,338 | 163,838 | 143,086 | 129,311 | 107,715 | 97,711 | 105,279 | 87,564 | 123,917 | 128,413 | 155,484 | 235,241 | 273,994 | 266,098 | 250,755 | 211,442 | 209,142 | 195,885 | 185,533 | 208,137 | 109,863 | 102,800 | 110,250 | 95,816 | 103,423 | 109,320 | 113,023 | 106,660 | 130,829 | 130,542 | 126,026 | 100,792 | 88,944 | 82,775 | 82,910 | 58,591 | 99,605 | 103,070 | 102,622 | 83,132 | 90,251 | 101,957 | 90,251 | 79,966 | 66,942 | 67,756 | 55,708 | 54,726 | 49,499 | 50,721 | 45,257 | 44,699 | 45,201 | 64,041 | 74,735 | 54,809 | 54,621 | 55,985 | 51,726 |
Nettovorderingen
| 135,925 | 143,754 | 171,210 | 152,886 | 151,572 | 158,379 | 179,207 | 158,303 | 145,133 | 137,690 | 151,022 | 131,691 | 125,708 | 131,080 | 134,405 | 115,798 | 105,517 | 106,427 | 134,468 | 127,338 | 197,751 | 194,978 | 170,251 | 154,805 | 156,620 | 154,718 | 172,948 | 161,962 | 158,524 | 153,641 | 187,013 | 178,806 | 165,924 | 159,925 | 181,908 | 173,324 | 177,639 | 185,233 | 197,092 | 195,194 | 195,092 | 180,089 | 195,092 | 178,625 | 167,932 | 169,221 | 174,534 | 156,835 | 138,699 | 140,378 | 159,074 | 142,163 | 137,401 | 141,253 | 155,484 | 144,007 | 140,050 | 132,356 | 143,707 |
Voorraad
| 181,243 | 187,012 | 174,034 | 187,964 | 190,058 | 191,416 | 173,926 | 187,445 | 183,180 | 163,755 | 141,935 | 133,132 | 115,044 | 104,676 | 103,265 | 108,527 | 109,618 | 109,726 | 104,301 | 125,523 | 124,445 | 124,582 | 130,083 | 146,796 | 145,280 | 137,699 | 129,581 | 143,501 | 128,407 | 114,644 | 109,404 | 123,564 | 108,091 | 104,051 | 107,267 | 128,435 | 124,701 | 122,368 | 116,020 | 131,643 | 97,677 | 102,798 | 97,677 | 114,750 | 106,229 | 99,529 | 91,013 | 101,461 | 92,363 | 91,306 | 92,253 | 102,297 | 99,217 | 90,798 | 86,151 | 95,343 | 88,387 | 80,324 | 77,655 |
Overige vlottende activa
| 55,031 | 65,733 | 59,273 | 53,535 | 41,385 | 41,105 | 28,480 | 34,561 | 38,388 | 42,791 | 34,101 | 32,080 | 28,007 | 26,882 | 26,007 | 19,739 | 20,205 | 22,548 | 22,837 | 24,187 | 15,858 | 21,279 | 18,081 | 25,293 | 20,014 | 15,983 | 21,833 | 21,827 | 20,136 | 17,214 | 13,461 | 15,380 | 15,469 | 16,285 | 17,524 | 18,014 | 17,479 | 19,506 | 18,362 | 18,087 | 13,473 | 12,219 | 13,473 | 15,492 | 14,012 | 11,696 | 12,439 | 11,925 | 10,816 | 11,796 | 11,513 | 11,459 | 9,655 | 10,256 | 11,520 | 9,862 | 5,853 | 11,692 | 12,670 |
Totaal vlottende activa
| 533,537 | 560,337 | 547,603 | 523,696 | 490,730 | 488,611 | 486,892 | 467,873 | 490,618 | 472,653 | 482,905 | 532,144 | 545,132 | 528,736 | 514,432 | 455,506 | 444,482 | 434,586 | 447,139 | 485,185 | 447,917 | 443,639 | 428,665 | 422,710 | 425,337 | 417,720 | 437,385 | 433,950 | 437,896 | 416,041 | 435,904 | 418,542 | 378,428 | 363,036 | 389,609 | 378,364 | 419,424 | 430,177 | 434,096 | 428,056 | 396,493 | 397,063 | 396,493 | 388,833 | 355,115 | 348,202 | 333,694 | 324,947 | 291,377 | 294,201 | 308,097 | 300,618 | 291,474 | 306,348 | 327,890 | 304,021 | 288,911 | 280,357 | 285,758 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 183,199 | 192,497 | 191,158 | 187,156 | 177,971 | 178,124 | 177,086 | 161,568 | 163,692 | 165,429 | 161,844 | 149,965 | 147,941 | 148,898 | 151,181 | 137,273 | 139,800 | 141,707 | 144,853 | 148,263 | 148,656 | 145,438 | 142,712 | 138,213 | 139,930 | 135,619 | 135,103 | 133,612 | 130,440 | 127,250 | 127,615 | 126,969 | 121,686 | 135,188 | 146,565 | 150,950 | 151,580 | 153,162 | 151,452 | 149,844 | 135,566 | 134,558 | 135,566 | 135,373 | 130,076 | 129,360 | 126,835 | 124,714 | 118,949 | 118,344 | 120,706 | 117,888 | 115,603 | 117,572 | 119,998 | 116,425 | 117,792 | 119,279 | 122,994 |
Goodwill
| 363,935 | 367,461 | 361,783 | 346,849 | 48,500 | 46,822 | 43,125 | 43,179 | 46,435 | 44,081 | 39,718 | 37,363 | 39,794 | 39,691 | 39,160 | 37,036 | 37,452 | 38,131 | 38,568 | 39,914 | 39,111 | 39,490 | 40,532 | 40,594 | 41,677 | 40,780 | 38,705 | 41,574 | 30,470 | 30,065 | 30,385 | 31,634 | 27,175 | 27,849 | 30,253 | 32,380 | 0 | 0 | 8,776 | 0 | 0 | 0 | 2,155 | 0 | 0 | 0 | 1,489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 116,623 | 112,965 | 108,881 | 104,395 | 0 | 0 | 25,555 | 0 | 0 | 0 | 25,693 | 0 | 0 | 0 | 62,332 | 0 | 0 | 0 | 23,484 | 0 | 0 | 0 | 26,577 | 0 | 0 | 0 | 25,054 | 0 | 0 | 0 | 20,053 | 0 | 0 | 0 | 21,784 | 0 | 0 | 0 | 16,323 | 0 | 0 | 0 | 12,789 | 0 | 0 | 0 | 12,067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 480,558 | 480,426 | 470,664 | 451,244 | 48,500 | 46,822 | 43,125 | 43,179 | 46,435 | 44,081 | 39,718 | 37,363 | 39,794 | 39,691 | 39,160 | 37,036 | 37,452 | 38,131 | 38,568 | 39,914 | 39,111 | 39,490 | 40,532 | 40,594 | 41,677 | 40,780 | 38,705 | 41,574 | 30,470 | 30,065 | 30,385 | 31,634 | 27,175 | 27,849 | 30,253 | 32,380 | -119,689 | -122,956 | 8,776 | -114,008 | -96,998 | -91,115 | 14,944 | -96,010 | -89,975 | -85,868 | 13,556 | -75,814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 51,209 | 47,417 | 47,828 | 49,326 | 178,328 | 274,834 | 217,877 | 200,012 | 200,051 | 229,369 | 202,353 | 104,370 | 97,459 | 63,675 | 60,993 | 74,799 | 66,038 | 64,241 | 62,519 | 64,538 | 63,292 | 62,299 | 62,756 | 61,849 | 65,039 | 64,029 | 63,742 | 66,933 | 62,826 | 59,548 | 59,216 | 63,109 | 58,612 | 63,783 | 68,861 | 87,192 | 119,689 | 122,956 | 93,998 | 114,008 | 96,998 | 91,115 | 86,783 | 96,010 | 89,975 | 85,868 | 56,132 | 75,814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 14,083 | 23,333 | 19,382 | 29,237 | 21,029 | 23,448 | 23,513 | 25,553 | 23,788 | 22,029 | 18,116 | 17,804 | 17,799 | 22,925 | 24,179 | 35,246 | 37,661 | 36,890 | 37,416 | 34,567 | 36,371 | 33,449 | 43,695 | 39,831 | 38,756 | 37,412 | 39,947 | 36,158 | 40,338 | 39,397 | 21,101 | 22,876 | 23,769 | 22,786 | 22,080 | 8,059 | 8,091 | 5,233 | 6,366 | 11,889 | 20,918 | 20,305 | 20,918 | 25,099 | 26,308 | 27,723 | 30,612 | 33,998 | 34,537 | 35,375 | 34,516 | 36,886 | 43,986 | 41,132 | 42,190 | 42,677 | 46,209 | 48,713 | 45,737 |
Overige niet-vlottende activa
| 86,579 | 79,703 | 78,094 | 43,773 | 94,227 | 0 | 49,667 | 46,277 | 44,903 | 0 | 25,693 | 0 | 0 | 30,609 | 30,434 | 27,352 | 26,923 | 27,058 | 27,629 | 27,788 | 27,560 | 28,081 | 31,518 | 29,786 | 29,745 | 30,329 | 30,070 | 30,449 | 24,645 | 23,227 | 23,480 | 24,410 | 23,223 | 24,243 | 25,957 | 26,667 | 119,689 | 122,956 | 16,323 | 114,008 | 101,727 | 91,115 | 0 | 96,010 | 89,975 | 85,868 | 12,808 | 75,814 | 69,852 | 69,919 | 74,004 | 67,891 | 68,118 | 73,328 | 72,712 | 73,735 | 70,186 | 70,441 | 77,765 |
Totaal niet-vlottende activa
| 815,628 | 823,376 | 807,126 | 760,736 | 520,055 | 523,228 | 511,268 | 476,589 | 478,869 | 460,908 | 447,724 | 309,502 | 302,993 | 305,798 | 305,947 | 311,706 | 307,874 | 308,027 | 310,985 | 315,070 | 314,990 | 308,757 | 321,213 | 310,273 | 315,147 | 308,169 | 307,567 | 308,726 | 288,719 | 279,487 | 261,797 | 268,998 | 254,465 | 273,849 | 293,716 | 305,248 | 279,360 | 281,351 | 276,915 | 275,741 | 258,211 | 245,978 | 258,211 | 256,482 | 246,359 | 242,951 | 239,943 | 234,526 | 223,338 | 223,638 | 229,226 | 222,665 | 227,707 | 232,032 | 234,900 | 232,837 | 234,187 | 238,433 | 246,496 |
Totaal activa
| 1,349,165 | 1,383,713 | 1,354,729 | 1,284,432 | 1,010,785 | 1,011,839 | 998,160 | 944,462 | 969,489 | 933,561 | 930,629 | 841,646 | 848,125 | 834,534 | 820,379 | 767,212 | 752,356 | 742,613 | 758,124 | 800,255 | 762,907 | 752,396 | 749,878 | 732,983 | 740,484 | 725,889 | 744,952 | 742,676 | 726,615 | 695,528 | 697,701 | 687,540 | 632,893 | 636,885 | 683,325 | 683,612 | 698,784 | 711,528 | 711,011 | 703,797 | 654,704 | 643,041 | 654,704 | 645,315 | 601,474 | 591,153 | 573,637 | 559,473 | 514,715 | 517,839 | 537,323 | 523,283 | 519,181 | 538,380 | 562,790 | 536,858 | 523,098 | 518,790 | 532,254 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 74,544 | 72,487 | 82,548 | 86,773 | 80,283 | 85,273 | 92,855 | 97,248 | 98,649 | 86,111 | 86,827 | 80,996 | 71,671 | 70,512 | 69,561 | 58,050 | 55,144 | 59,809 | 64,496 | 70,892 | 65,833 | 64,406 | 89,235 | 88,961 | 88,216 | 83,089 | 93,792 | 89,822 | 88,782 | 80,827 | 89,362 | 87,498 | 74,783 | 75,722 | 82,606 | 80,066 | 83,371 | 86,877 | 92,702 | 91,380 | 85,218 | 82,029 | 85,218 | 81,129 | 79,226 | 78,568 | 75,592 | 77,084 | 69,899 | 69,202 | 79,331 | 77,116 | 76,695 | 73,360 | 77,836 | 78,670 | 74,602 | 69,056 | 68,874 |
Kortlopende schulden
| 66,301 | 57,703 | 42,384 | 103,484 | 13,273 | 13,895 | 12,084 | 11,309 | 11,254 | 11,896 | 31,549 | 10,626 | 10,854 | 11,007 | 11,179 | 9,930 | 10,526 | 10,979 | 11,070 | 11,850 | 11,868 | 11,538 | 27,730 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 156 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 147 | 488 | 30 | 488 | 9,136 | 183 | 9,430 | 5,570 | 19,730 | 13,737 | 23,730 | 18,774 | 29,661 | 15,401 | 30,363 | 45,750 | 14,316 | 8,469 | 19,736 | 36,927 |
Belastingschulden
| 0 | 3,875 | 6,457 | 3,959 | 3,333 | 4,700 | 10,560 | 4,934 | 5,186 | 4,295 | 5,657 | 4,208 | 3,307 | 4,366 | 3,504 | 3,149 | 3,024 | 3,019 | 2,516 | 2,175 | 1,887 | 2,338 | 3,511 | 1,162 | 372 | 4,609 | 6,414 | 4,318 | 6,890 | 3,747 | 6,994 | 3,046 | 2,434 | 483 | 6,890 | 2,509 | 2,440 | 1,906 | 3,680 | 3,632 | 6,340 | 3,583 | 6,340 | 7,515 | 5,783 | 3,014 | 3,907 | 3,301 | 1,021 | 1,128 | 623 | 241 | 3,795 | 1,460 | 2,188 | 1,373 | 1,782 | 1,234 | 2,710 |
Uitgestelde opbrengsten
| 4,345 | 3,875 | 6,457 | 3,959 | 52,861 | 44,547 | 60,806 | 45,228 | 53,719 | 42,241 | 54,022 | 42,282 | 46,540 | 38,402 | 47,945 | 35,453 | 39,064 | 30,464 | 39,695 | 33,396 | 67,800 | 58,017 | -27,730 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -156 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 39,078 | 46,237 | 34,544 | 46,237 | 39,401 | 39,563 | 29,767 | 36,725 | 28,931 | 29,083 | 22,807 | 29,802 | 22,268 | 31,439 | 23,336 | 31,602 | 24,258 | 26,567 | 20,744 | 28,601 |
Overige kortlopende verplichtingen
| 22,393 | 34,439 | 10,766 | -6,560 | -39,618 | -48,981 | -59,140 | -67,785 | -65,735 | -53,712 | -53,210 | -55,781 | -42,867 | -43,567 | -40,380 | -30,567 | -26,250 | -35,116 | -30,974 | -24,183 | -33,448 | -35,804 | -10,509 | -17,410 | -10,468 | -14,812 | -11,220 | -19,038 | -13,082 | -17,261 | -13,637 | -22,374 | -3,313 | -13,249 | -9,439 | -16,632 | -10,835 | -21,081 | -12,322 | -59,787 | -60,794 | -55,102 | -60,794 | -57,155 | -56,844 | -53,935 | -51,685 | -54,810 | -48,092 | -45,724 | -54,965 | -54,302 | -57,410 | -48,413 | -53,780 | -36,963 | -32,504 | -27,251 | -50,424 |
Totaal kortlopende verplichtingen
| 242,127 | 244,866 | 231,160 | 278,388 | 190,415 | 184,707 | 210,020 | 188,182 | 201,722 | 176,942 | 211,672 | 163,327 | 161,176 | 151,232 | 161,370 | 134,065 | 136,652 | 128,964 | 151,299 | 165,022 | 179,773 | 164,901 | 171,472 | 161,674 | 166,336 | 155,975 | 182,778 | 164,924 | 171,372 | 148,140 | 172,081 | 155,668 | 148,687 | 138,678 | 162,663 | 146,009 | 158,347 | 154,579 | 176,762 | 165,830 | 162,707 | 147,113 | 162,707 | 161,155 | 147,137 | 145,412 | 145,701 | 151,320 | 135,547 | 140,345 | 152,896 | 152,100 | 146,615 | 153,466 | 181,432 | 160,324 | 153,518 | 152,575 | 155,562 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 91,948 | 92,075 | 10,248 | 31,525 | 32,183 | 33,284 | 26,548 | 28,512 | 29,987 | 28,567 | 24,961 | 26,030 | 26,660 | 27,709 | 12,679 | 18,787 | 19,916 | 19,820 | 21,768 | 23,035 | 21,568 | 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 | 849 | 890 | 895 | 903 | 1,290 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 37,857 | 38,299 | 37,292 | 8,954 | 9,230 | 9,348 | 3,364 | 3,647 | 3,797 | 8,194 | 6,587 | 6,922 | 7,198 | 7,598 | 37,056 | 38,070 | 39,020 | 40,236 | 26,004 | 28,081 | 29,341 | 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 | 65,485 | 61,991 | 63,653 | 65,004 | 66,964 |
Uitgestelde belastingverplichtingen niet-vlottend
| 16,465 | 17,019 | 16,419 | 17,291 | 2,213 | 2,141 | 2,052 | 2,555 | 2,229 | 2,248 | 2,177 | 2,032 | 2,023 | 1,806 | 1,671 | 1,700 | 1,551 | 1,555 | 1,717 | 1,477 | 942 | 990 | 1,338 | 1,008 | 498 | 282 | 706 | 681 | 824 | 926 | 763 | 647 | 575 | 592 | 660 | 2,815 | 1,658 | 893 | 697 | 1,000 | 2,167 | 0 | 2,167 | 766 | 695 | 366 | 595 | 547 | 571 | 747 | 738 | 692 | 813 | 959 | 697 | 835 | 855 | 797 | 886 |
Overige niet-vlottende verplichtingen
| 162,701 | 25,203 | 25,783 | 24,778 | 13,489 | 13,169 | 12,229 | 12,229 | 12,320 | 12,377 | 12,048 | 10,629 | 11,906 | 12,022 | 12,673 | 17,662 | 12,530 | 12,572 | 12,463 | 12,891 | 12,389 | 12,440 | 70,757 | 54,464 | 54,265 | 54,133 | 54,082 | 53,987 | 54,539 | 54,289 | 54,100 | 63,590 | 62,886 | 71,193 | 72,968 | 40,754 | 40,260 | 42,060 | 41,458 | 45,260 | 57,052 | 55,943 | 57,052 | 54,396 | 55,771 | 57,043 | 58,578 | 58,037 | 59,220 | 60,430 | 62,009 | 62,244 | 63,727 | 65,682 | 675 | 349 | 378 | 342 | 417 |
Totaal niet-vlottende verplichtingen
| 179,166 | 172,027 | 172,576 | 89,609 | 56,181 | 56,723 | 56,913 | 44,696 | 46,708 | 48,409 | 50,986 | 44,209 | 46,881 | 47,686 | 49,651 | 69,097 | 70,938 | 73,063 | 74,236 | 62,140 | 64,447 | 64,339 | 72,095 | 55,472 | 54,763 | 54,415 | 54,788 | 54,668 | 55,363 | 55,215 | 54,863 | 64,237 | 63,461 | 71,785 | 73,628 | 43,569 | 41,918 | 42,953 | 42,155 | 46,260 | 59,219 | 55,943 | 59,219 | 55,162 | 56,466 | 57,409 | 59,173 | 58,584 | 59,791 | 61,177 | 62,747 | 62,936 | 64,540 | 66,641 | 67,706 | 64,065 | 65,781 | 67,046 | 69,557 |
Totaal passiva
| 421,293 | 416,893 | 403,736 | 367,997 | 246,596 | 241,430 | 266,933 | 232,878 | 248,430 | 225,351 | 262,658 | 207,536 | 208,057 | 198,918 | 211,021 | 203,162 | 207,590 | 202,027 | 225,535 | 227,162 | 244,220 | 229,240 | 243,567 | 217,146 | 221,099 | 210,390 | 237,566 | 219,592 | 226,735 | 203,355 | 226,944 | 219,905 | 212,148 | 210,463 | 236,291 | 189,578 | 200,265 | 197,532 | 218,917 | 212,090 | 221,926 | 203,056 | 221,926 | 216,317 | 203,603 | 202,821 | 204,874 | 209,904 | 195,338 | 201,522 | 215,643 | 215,036 | 211,155 | 220,107 | 249,138 | 224,389 | 219,299 | 219,621 | 225,119 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 406 | 4,730 | 0 | 76,844 | 81,112 | 83,822 | 83,606 | 64,005 | 68,611 | 61,943 | 70,200 | 60,375 | 53,598 | 57,889 | 49,359 | 36,292 | 44,144 | 51,428 | 57,363 | 52,421 | 84,316 | 78,100 | 50,204 | 0 | 0 | 0 | 0 | 0 | 7,263 | 23,491 | 15,162 | 12,990 | 31,080 | 34,155 | 44,349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 |
Ingehouden winsten
| 29,264 | 574,536 | 556,705 | 566,808 | 27,115 | 26,962 | 24,729 | 24,736 | 28,249 | 27,449 | 24,503 | 24,503 | 23,709 | 22,819 | 22,931 | 22,923 | 22,306 | 22,307 | 20,981 | 20,980 | 22,861 | 22,771 | 21,826 | 21,729 | 20,917 | 20,862 | 19,940 | 19,826 | 18,846 | 18,806 | 17,813 | 17,596 | 17,269 | 17,269 | 15,194 | 15,200 | 14,963 | 14,798 | 13,403 | 13,403 | 287,853 | 11,207 | 11,196 | 11,196 | 269,099 | 11,019 | 253,654 | 277,318 | 268,979 | 264,606 | 260,557 | 258,924 | 178,770 | 189,016 | 250,824 | 250,748 | 242,634 | 237,275 | 230,859 |
Overige gereserveerde algehele resultaten
| 0 | 135,468 | 136,853 | 93,273 | 103,332 | 92,152 | 64,676 | 57,070 | 80,867 | 72,139 | 37,516 | 11,748 | -406 | -4,730 | 140,687 | -76,844 | -81,112 | -83,822 | -83,606 | -64,005 | -68,611 | -61,943 | -70,200 | -60,375 | -53,598 | -57,889 | -49,359 | -36,292 | -44,144 | -51,428 | -57,363 | -52,421 | -84,316 | -78,100 | -50,204 | 2,804 | 1,819 | 21,577 | 12,489 | 16,089 | -7,263 | -23,491 | -15,162 | -12,990 | -31,080 | -34,155 | -44,349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 734,217 | 29,208 | 29,028 | 28,935 | 566,713 | 584,320 | 574,968 | 563,020 | 545,423 | 542,006 | 539,108 | 531,168 | 549,910 | 546,352 | 379,140 | 474,649 | 456,244 | 452,166 | 445,334 | 485,734 | 429,628 | 434,305 | 418,286 | 427,966 | 432,370 | 428,825 | 421,490 | 437,110 | 415,107 | 407,574 | 387,116 | 384,181 | 337,851 | 343,393 | 365,424 | 409,473 | 415,322 | 411,038 | 399,777 | 395,606 | 78,556 | 362,348 | 355,213 | 351,428 | 62,686 | 311,275 | 49,208 | 6,482 | -14,965 | -13,327 | -3,817 | -15,681 | 64,253 | 64,186 | -2,171 | -3,386 | -3,895 | -3,140 | 11,368 |
Totaal eigen vermogen van aandeelhouders
| 763,481 | 803,312 | 786,686 | 753,116 | 761,260 | 767,534 | 728,473 | 708,926 | 718,639 | 705,694 | 665,227 | 631,519 | 637,719 | 633,271 | 606,858 | 561,672 | 542,650 | 538,573 | 530,415 | 570,814 | 516,589 | 521,176 | 504,212 | 513,795 | 517,387 | 513,787 | 505,530 | 521,036 | 498,053 | 490,480 | 469,029 | 465,877 | 419,220 | 424,762 | 444,718 | 491,577 | 496,204 | 511,513 | 489,769 | 489,198 | 430,509 | 437,655 | 430,509 | 426,724 | 395,885 | 386,394 | 366,962 | 347,900 | 318,114 | 315,379 | 320,840 | 307,343 | 307,123 | 317,302 | 312,753 | 311,462 | 302,839 | 298,235 | 306,327 |
Totaal eigen vermogen
| 927,872 | 966,820 | 950,993 | 916,435 | 764,189 | 770,409 | 731,227 | 711,584 | 721,059 | 708,210 | 667,971 | 634,110 | 640,068 | 635,616 | 609,358 | 564,050 | 544,766 | 540,586 | 532,589 | 573,093 | 518,687 | 523,156 | 506,311 | 515,837 | 519,385 | 515,499 | 507,386 | 523,084 | 499,880 | 492,173 | 470,757 | 467,635 | 420,745 | 426,422 | 447,034 | 494,034 | 498,519 | 513,996 | 492,094 | 491,707 | 432,778 | 439,985 | 432,778 | 428,998 | 397,871 | 388,332 | 368,763 | 349,569 | 319,377 | 316,317 | 321,680 | 308,247 | 308,026 | 318,273 | 313,652 | 312,469 | 303,799 | 299,169 | 307,135 |
Totaal passiva en aandeelhoudersvermogen
| 1,349,165 | 1,383,713 | 1,354,729 | 1,284,432 | 1,010,785 | 1,011,839 | 998,160 | 944,462 | 969,489 | 933,561 | 930,629 | 841,646 | 848,125 | 834,534 | 820,379 | 767,212 | 752,356 | 742,613 | 758,124 | 800,255 | 762,907 | 752,396 | 749,878 | 732,983 | 740,484 | 725,889 | 744,952 | 742,676 | 726,615 | 695,528 | 697,701 | 687,540 | 632,893 | 636,885 | 683,325 | 683,612 | 698,784 | 711,528 | 711,011 | 703,797 | 654,704 | 643,041 | 654,704 | 645,315 | 601,474 | 591,153 | 573,637 | 559,473 | 514,715 | 517,839 | 537,323 | 523,283 | 519,181 | 538,380 | 562,790 | 536,858 | 523,098 | 518,790 | 532,254 |