Oki Electric Industry Co., Ltd.
TSE:6703.T
996 (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
| 35,483 | 34,545 | 30,236 | 29,022 | 31,060 | 37,746 | 33,009 | 31,943 | 37,698 | 36,691 | 33,428 | 40,928 | 55,414 | 44,845 | 42,000 | 48,964 | 54,805 | 49,227 | 36,430 | 29,319 | 36,348 | 29,730 | 39,928 | 44,423 | 49,563 | 48,698 | 47,898 | 47,021 | 49,168 | 54,164 | 49,161 | 44,344 | 56,486 | 47,829 | 47,028 | 44,228 | 47,668 | 53,632 | 60,317 | 45,758 | 46,861 | 46,901 | 50,458 | 40,162 | 39,566 | 29,904 | 27,703 | 32,247 | 37,912 | 46,087 | 50,022 | 40,602 | 43,764 | 45,959 | 62,645 | 38,791 | 56,535 | 57,844 | 54,358 | 41,771 | 61,706 | 48,218 |
Kortetermijnbeleggingen
| 0 | 499 | 610 | 265 | 255 | 247 | 242 | 259 | 3,501 | -51,157 | 3,074 | -48,425 | 2,902 | 3,015 | 0 | 0 | 0 | -38,333 | -39,868 | -41,194 | 0 | 11,513 | -33,857 | -33,145 | -31,923 | 8,024 | -28,792 | -26,655 | -25,184 | 5,430 | 0 | 0 | 0 | 4,904 | 0 | 0 | 6,000 | 3,494 | 0 | 10,299 | 10,999 | 4,000 | 0 | 7,999 | 11,501 | 6,502 | 6,004 | 9,823 | 39,117 | 34,320 | 28,922 | 42,124 | 47,619 | 34,720 | 27,720 | 31,721 | 24,714 | 17,314 | 13,612 | 23,824 | 0 | 12,224 |
Liquide middelen en kortetermijnbeleggingen
| 35,483 | 35,044 | 30,236 | 29,022 | 31,060 | 37,746 | 33,009 | 31,943 | 37,698 | 36,691 | 33,428 | 40,928 | 55,414 | 44,845 | 42,000 | 48,964 | 54,805 | 49,227 | 36,430 | 29,319 | 36,348 | 41,243 | 39,928 | 44,423 | 49,563 | 56,722 | 47,898 | 47,021 | 49,168 | 59,594 | 49,161 | 44,344 | 56,486 | 52,733 | 47,028 | 44,228 | 53,668 | 53,632 | 60,317 | 56,057 | 57,860 | 50,901 | 50,458 | 48,161 | 51,067 | 36,406 | 33,707 | 42,070 | 77,029 | 80,407 | 78,944 | 82,726 | 91,383 | 80,679 | 90,365 | 70,512 | 81,249 | 75,158 | 67,970 | 65,595 | 61,706 | 60,442 |
Nettovorderingen
| 91,814 | 119,962 | 97,696 | 85,550 | 78,227 | 102,217 | 80,824 | 80,294 | 75,333 | 104,824 | 83,373 | 74,181 | 69,254 | 118,103 | 77,956 | 76,606 | 79,103 | 125,464 | 100,390 | 95,886 | 91,967 | 106,672 | 77,120 | 72,913 | 69,234 | 103,613 | 72,433 | 76,721 | 77,021 | 107,026 | 75,920 | 97,510 | 93,453 | 142,660 | 100,519 | 105,785 | 105,379 | 147,542 | 98,885 | 102,383 | 87,311 | 139,886 | 90,218 | 92,282 | 84,816 | 130,520 | 100,494 | 90,779 | 89,598 | 118,156 | 80,279 | 82,222 | 80,787 | 119,875 | 85,251 | 89,629 | 82,649 | 122,332 | 85,226 | 84,534 | 117,705 | 90,327 |
Voorraad
| 85,053 | 70,770 | 86,527 | 86,216 | 85,624 | 76,435 | 85,688 | 82,371 | 74,796 | 58,161 | 63,823 | 57,904 | 51,839 | 47,384 | 60,304 | 56,334 | 58,709 | 52,211 | 66,446 | 63,883 | 63,384 | 64,607 | 79,091 | 71,386 | 70,184 | 60,204 | 76,638 | 72,160 | 73,040 | 62,581 | 87,825 | 83,293 | 88,732 | 79,468 | 104,934 | 99,929 | 98,508 | 86,054 | 118,455 | 103,550 | 101,137 | 85,284 | 107,761 | 93,952 | 87,634 | 74,961 | 96,156 | 88,223 | 85,430 | 67,861 | 78,892 | 75,292 | 76,523 | 64,943 | 86,323 | 76,951 | 77,070 | 62,825 | 92,211 | 83,973 | 80,253 | 113,521 |
Overige vlottende activa
| 21,325 | 13,911 | 19,364 | 20,267 | 25,585 | 13,793 | 22,955 | 22,805 | 24,903 | 12,161 | 24,404 | 25,649 | 28,553 | 11,838 | 24,120 | 23,220 | 24,889 | 9,824 | 25,341 | 24,791 | 27,491 | 10,684 | 21,460 | 21,696 | 23,215 | 9,881 | 19,976 | 21,013 | 14,954 | 2,305 | 10,029 | 12,231 | 18,839 | 2,769 | 13,228 | 15,804 | 14,641 | 6,401 | 13,690 | 13,532 | 11,819 | 2,451 | 7,818 | 8,375 | 10,604 | 5,107 | 2,193 | 7,221 | 10,157 | 14,228 | 13,277 | 19,667 | 13,268 | 7,567 | 9,401 | 9,192 | 13,203 | 7,802 | 10,373 | 11,558 | 15,583 | 12,684 |
Totaal vlottende activa
| 233,675 | 239,687 | 233,823 | 221,055 | 220,496 | 230,191 | 222,476 | 217,413 | 212,730 | 211,837 | 205,028 | 198,662 | 205,060 | 222,170 | 204,380 | 205,124 | 217,506 | 236,726 | 228,607 | 213,879 | 219,190 | 223,206 | 217,599 | 210,418 | 212,196 | 230,420 | 216,945 | 216,915 | 214,183 | 231,506 | 222,935 | 237,378 | 257,510 | 277,630 | 265,709 | 265,746 | 272,196 | 293,629 | 291,347 | 275,522 | 258,127 | 278,522 | 256,255 | 242,770 | 234,121 | 246,994 | 232,550 | 228,293 | 262,214 | 280,652 | 251,392 | 259,907 | 261,961 | 273,064 | 271,340 | 246,284 | 254,171 | 268,117 | 255,780 | 245,660 | 275,247 | 276,974 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 59,994 | 60,569 | 60,006 | 60,064 | 60,474 | 60,959 | 58,185 | 58,604 | 58,729 | 57,653 | 56,419 | 51,675 | 52,245 | 51,314 | 50,187 | 51,853 | 49,758 | 51,428 | 52,344 | 51,970 | 50,879 | 49,393 | 51,190 | 52,086 | 51,307 | 52,048 | 46,087 | 42,377 | 42,355 | 44,783 | 55,169 | 55,955 | 54,840 | 56,691 | 56,491 | 57,299 | 57,788 | 57,176 | 56,507 | 56,248 | 55,715 | 56,193 | 55,790 | 56,598 | 57,545 | 57,829 | 56,506 | 53,796 | 52,675 | 52,592 | 51,116 | 52,034 | 52,147 | 53,134 | 54,090 | 55,729 | 56,148 | 56,155 | 56,904 | 57,895 | 61,170 | 62,604 |
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
| 15,953 | 15,924 | 15,829 | 15,696 | 15,751 | 16,349 | 15,245 | 14,632 | 14,383 | 14,027 | 14,164 | 13,936 | 13,907 | 13,637 | 12,319 | 11,813 | 11,420 | 11,288 | 10,806 | 10,629 | 10,381 | 10,457 | 10,425 | 10,008 | 9,733 | 9,952 | 13,026 | 10,128 | 10,409 | 10,891 | 10,644 | 10,307 | 8,928 | 9,637 | 9,756 | 10,037 | 9,823 | 10,240 | 9,509 | 9,496 | 8,811 | 0 | 7,285 | 7,464 | 7,277 | 7,655 | 6,523 | 6,710 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 15,953 | 15,924 | 15,829 | 15,696 | 15,751 | 16,349 | 15,245 | 14,632 | 14,383 | 14,027 | 14,164 | 13,936 | 13,907 | 13,637 | 12,319 | 11,813 | 11,420 | 11,288 | 10,806 | 10,629 | 10,381 | 10,457 | 10,425 | 10,008 | 9,733 | 9,952 | 13,026 | 10,128 | 10,409 | 10,891 | 10,644 | 10,307 | 8,928 | 9,637 | 9,756 | 10,037 | 9,823 | 10,240 | 9,509 | 9,496 | 8,811 | 9,600 | 7,285 | 7,464 | 7,277 | 7,655 | 6,523 | 6,710 | 6,561 | 7,026 | 6,762 | 7,281 | 7,269 | 7,791 | 8,024 | 8,709 | 9,172 | 10,060 | 10,109 | 10,990 | 12,315 | 11,930 |
Langetermijnbeleggingen
| 0 | 54,814 | 41,942 | 39,985 | 89,733 | 41,279 | 85,706 | 86,520 | 85,775 | 85,652 | 86,596 | 86,149 | 37,035 | 41,273 | 74,979 | 73,309 | 72,615 | 73,027 | 81,535 | 81,466 | 75,392 | 32,108 | 75,151 | 80,371 | 80,179 | 40,736 | 81,489 | 78,580 | 77,231 | 44,146 | 90,878 | 68,307 | 65,782 | 27,700 | 82,837 | 79,412 | 76,114 | 78,311 | 73,505 | 60,368 | 55,652 | 28,634 | 41,983 | 30,947 | 26,877 | 22,068 | 28,207 | 22,841 | -6,831 | -7,902 | 1,423 | -10,910 | -9,467 | -5,875 | 19,150 | 14,446 | 20,809 | 20,055 | 34,641 | 14,192 | 0 | 37,169 |
Belastingvorderingen
| 0 | 4 | -41,942 | -39,985 | 0 | -41,279 | -85,706 | -86,520 | 0 | 4,337 | 0 | -48,425 | -37,035 | -41,273 | -74,979 | -73,309 | -72,615 | -73,027 | -81,535 | -81,466 | -75,392 | 51,792 | -75,151 | -80,371 | -80,179 | 45,837 | -81,489 | -78,580 | -77,231 | 33,600 | -90,878 | -68,307 | -65,782 | 32,190 | -82,837 | -79,412 | -9,823 | -78,311 | -73,505 | -9,496 | -8,811 | 31,507 | -41,983 | -7,464 | -7,277 | 6,502 | -6,523 | 9,823 | 39,117 | 35,040 | 28,922 | 42,124 | 47,619 | 36,218 | 27,720 | 31,721 | 24,714 | 19,278 | 13,612 | 23,824 | 0 | 12,224 |
Overige niet-vlottende activa
| 109,372 | 52,401 | 95,012 | 93,712 | -165,958 | 82,924 | 85,706 | 86,520 | -158,887 | -4,337 | -157,179 | 48,425 | 85,027 | 86,089 | 74,979 | 73,309 | 72,615 | 73,026 | 81,535 | 81,466 | 75,392 | -1,455 | 75,151 | 80,371 | 80,179 | -7,218 | 81,489 | 78,579 | 77,230 | -4,203 | 90,878 | 68,307 | 65,782 | 7,925 | 82,837 | 79,412 | 15,823 | 78,311 | 73,505 | 19,795 | 19,810 | 8,054 | 41,983 | 15,463 | 18,778 | 8,273 | 12,527 | 2 | 2 | 7,421 | 2 | 1 | 3 | 7,860 | 1 | 2 | 2 | 9,975 | 2 | 12,853 | 48,231 | 1 |
Totaal niet-vlottende activa
| 185,319 | 183,712 | 170,847 | 169,472 | 165,958 | 160,232 | 159,136 | 159,756 | 158,887 | 157,332 | 157,179 | 151,760 | 151,179 | 151,040 | 137,485 | 136,975 | 133,793 | 135,742 | 144,685 | 144,065 | 136,652 | 142,295 | 136,766 | 142,465 | 141,219 | 141,355 | 140,602 | 131,084 | 129,994 | 129,217 | 156,691 | 134,569 | 129,550 | 134,143 | 149,084 | 146,748 | 149,725 | 145,727 | 139,521 | 136,411 | 131,177 | 133,988 | 105,058 | 103,008 | 103,200 | 102,327 | 97,240 | 93,172 | 91,524 | 94,177 | 88,225 | 90,530 | 97,571 | 99,128 | 108,985 | 110,607 | 110,845 | 115,523 | 115,268 | 119,754 | 121,716 | 123,928 |
Totaal activa
| 418,994 | 423,399 | 404,672 | 390,528 | 386,455 | 390,425 | 381,614 | 377,171 | 371,619 | 369,170 | 362,208 | 350,423 | 356,241 | 373,213 | 341,866 | 342,099 | 351,300 | 372,471 | 373,293 | 357,945 | 355,844 | 365,503 | 354,367 | 352,884 | 353,417 | 371,778 | 357,550 | 348,000 | 344,180 | 360,724 | 379,627 | 371,949 | 387,061 | 411,776 | 414,794 | 412,494 | 421,922 | 439,358 | 430,870 | 411,934 | 389,307 | 412,514 | 361,314 | 345,779 | 337,322 | 349,322 | 329,790 | 321,465 | 353,738 | 374,829 | 339,617 | 350,437 | 359,532 | 372,192 | 380,325 | 356,891 | 365,016 | 383,640 | 371,048 | 365,414 | 396,963 | 400,902 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 71,246 | 64,030 | 64,325 | 55,142 | 57,783 | 60,653 | 55,644 | 52,109 | 57,195 | 56,691 | 50,343 | 46,976 | 49,900 | 56,706 | 50,315 | 49,783 | 53,742 | 61,714 | 62,048 | 64,711 | 63,428 | 67,465 | 62,827 | 60,831 | 62,944 | 67,124 | 62,370 | 57,986 | 53,888 | 58,685 | 57,865 | 53,524 | 56,792 | 65,477 | 62,892 | 61,541 | 71,008 | 79,053 | 75,678 | 71,405 | 64,160 | 73,312 | 67,467 | 61,596 | 57,248 | 63,416 | 59,095 | 57,347 | 61,001 | 62,873 | 50,780 | 50,877 | 49,348 | 53,923 | 54,265 | 48,433 | 51,084 | 54,930 | 52,437 | 44,068 | 52,466 | 55,383 |
Kortlopende schulden
| 53,937 | 63,294 | 84,373 | 82,584 | 86,649 | 86,714 | 87,426 | 78,023 | 54,799 | 47,249 | 57,817 | 43,907 | 36,733 | 42,325 | 44,820 | 41,839 | 35,914 | 39,954 | 57,712 | 46,118 | 51,342 | 48,880 | 51,065 | 63,719 | 58,343 | 58,958 | 63,136 | 60,159 | 55,406 | 56,882 | 71,310 | 68,589 | 71,105 | 72,692 | 73,797 | 73,303 | 61,865 | 63,329 | 101,461 | 99,867 | 105,584 | 104,478 | 76,546 | 78,622 | 77,098 | 75,192 | 72,535 | 74,000 | 78,624 | 76,597 | 107,430 | 108,880 | 118,416 | 118,063 | 110,872 | 119,105 | 135,288 | 127,430 | 134,030 | 132,931 | 109,161 | 111,888 |
Belastingschulden
| 0 | 4,349 | 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 | 5,965 | 6,119 | 0 | 0 | 2,797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 755 |
Uitgestelde opbrengsten
| 0 | 6,116 | 4,963 | 4,790 | 4,888 | 7,217 | 4,780 | 4,558 | 4,706 | 19,138 | 4,559 | 5,659 | 5,005 | 21,028 | 5,144 | 5,631 | 6,396 | 21,590 | 5,024 | 4,822 | 5,352 | 21,764 | 4,265 | 5,030 | 4,085 | 41,720 | 4,378 | 4,318 | 4,804 | 29,499 | 6,721 | 6,147 | 3,081 | 33,265 | 3,847 | 3,562 | 3,940 | 42,025 | 10,025 | 3,596 | 3,690 | 34,956 | 2,781 | 2,574 | 2,514 | 31,666 | 2,121 | 1,949 | 1,924 | 29,758 | 1,898 | 1,872 | 1,983 | 26,214 | 2,188 | 1,683 | 1,643 | 23,213 | 1,887 | 1,654 | 23,379 | 830 |
Overige kortlopende verplichtingen
| 59,949 | 54,929 | 48,441 | 50,391 | 52,175 | 50,668 | 49,395 | 50,744 | 54,098 | 34,880 | 54,751 | 55,050 | 55,470 | 34,092 | 50,551 | 51,850 | 53,615 | 36,682 | 51,127 | 52,217 | 56,227 | 38,085 | 52,847 | 55,345 | 53,341 | 18,864 | 53,553 | 55,480 | 52,921 | 31,493 | 54,953 | 54,511 | 53,244 | 27,728 | 55,635 | 56,996 | 54,811 | 27,173 | 59,554 | 60,348 | 52,659 | 29,526 | 50,006 | 51,791 | 52,270 | 26,855 | 53,867 | 50,680 | 62,590 | 25,619 | 43,682 | 46,636 | 45,634 | 24,909 | 44,069 | 43,797 | 40,460 | 24,192 | 38,023 | 38,949 | 20,959 | 43,552 |
Totaal kortlopende verplichtingen
| 185,132 | 188,369 | 202,102 | 192,907 | 201,495 | 205,252 | 197,245 | 185,434 | 170,798 | 157,958 | 167,470 | 151,592 | 147,108 | 154,151 | 150,830 | 149,103 | 149,667 | 159,940 | 175,911 | 167,868 | 176,349 | 176,194 | 171,004 | 184,925 | 178,713 | 186,666 | 183,437 | 177,943 | 167,019 | 176,559 | 190,849 | 182,771 | 184,222 | 199,162 | 196,171 | 195,402 | 191,624 | 211,580 | 246,718 | 235,216 | 226,093 | 242,272 | 196,800 | 194,583 | 189,130 | 197,129 | 187,618 | 183,976 | 204,139 | 194,847 | 203,790 | 208,265 | 215,381 | 223,109 | 211,394 | 213,018 | 228,475 | 229,765 | 226,377 | 217,602 | 205,965 | 211,653 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 50,017 | 50,017 | 41,855 | 41,855 | 31,268 | 38,173 | 32,316 | 34,813 | 41,341 | 53,578 | 29,280 | 31,827 | 37,301 | 52,518 | 33,100 | 35,494 | 39,763 | 57,727 | 22,432 | 25,029 | 26,632 | 41,599 | 35,421 | 16,090 | 22,385 | 31,906 | 19,537 | 20,948 | 28,945 | 37,264 | 38,342 | 39,247 | 47,641 | 55,118 | 44,500 | 41,483 | 47,611 | 48,740 | 16,151 | 15,853 | 13,990 | 19,438 | 45,163 | 44,173 | 43,697 | 48,958 | 48,981 | 49,985 | 58,235 | 63,604 | 26,865 | 31,748 | 33,088 | 37,828 | 43,661 | 46,040 | 38,528 | 45,036 | 49,476 | 52,641 | 94,605 | 93,495 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 5,119 | 0 | 0 | 0 | 31,027 | 0 | 0 | 0 | 31,515 | 0 | 0 | 0 | 31,705 | 0 | 0 | 0 | 32,501 | 0 | 0 | 0 | 30,621 | 0 | 0 | 0 | 28,316 | 0 | 0 | 0 | 26,689 | 0 | 0 | 0 | 25,303 | 0 | 0 | 0 | 23,195 | 0 | 0 | 0 | 20,593 | 0 | 0 | 0 | -1,942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 5,072 | 0 | 0 | 0 | 11,111 | 0 | 0 | 0 | 12,961 | 0 | 0 | 0 | 15,880 | 0 | 0 | 0 | 9,784 | 0 | 0 | 0 | 9,945 | 0 | 0 | 0 | 17,044 | 0 | 0 | 0 | 14,683 | 0 | 0 | 0 | 13,742 | 0 | 0 | 0 | 19,340 | 0 | 0 | 0 | 18,307 | 0 | 0 | 0 | 1,942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 43,903 | 33,506 | 54,395 | 52,637 | 53,173 | 5,584 | 58,623 | 57,338 | 57,787 | 5,524 | 62,866 | 62,640 | 64,826 | 5,693 | 61,837 | 61,419 | 63,150 | 6,079 | 69,286 | 64,524 | 62,389 | 6,944 | 57,004 | 56,900 | 56,279 | 5,702 | 62,621 | 58,315 | 57,350 | 8,315 | 57,907 | 56,849 | 55,966 | 11,066 | 63,505 | 62,010 | 62,907 | 15,090 | 68,459 | 66,903 | 64,639 | 19,987 | 52,902 | 51,450 | 51,286 | 46,609 | 53,435 | 52,696 | 52,871 | 48,854 | 56,909 | 56,815 | 55,538 | 51,352 | 52,077 | 49,453 | 46,677 | 44,029 | 42,565 | 40,463 | 37,710 | 38,691 |
Totaal niet-vlottende verplichtingen
| 93,920 | 93,714 | 96,250 | 94,492 | 84,441 | 85,895 | 90,939 | 92,151 | 99,128 | 103,578 | 92,146 | 94,467 | 102,127 | 105,796 | 94,937 | 96,913 | 102,913 | 106,091 | 91,718 | 89,553 | 89,021 | 89,109 | 92,425 | 72,990 | 78,664 | 82,968 | 82,158 | 79,263 | 86,295 | 86,951 | 96,249 | 96,096 | 103,607 | 105,229 | 108,005 | 103,493 | 110,518 | 106,365 | 84,610 | 82,756 | 78,629 | 78,325 | 98,065 | 95,623 | 94,983 | 95,567 | 102,416 | 102,681 | 111,106 | 112,458 | 83,774 | 88,563 | 88,626 | 89,180 | 95,738 | 95,493 | 85,205 | 89,065 | 92,041 | 93,104 | 132,315 | 132,186 |
Totaal passiva
| 279,052 | 282,083 | 298,352 | 287,399 | 285,936 | 291,147 | 288,184 | 277,585 | 269,926 | 261,536 | 259,616 | 246,059 | 249,235 | 259,947 | 245,767 | 246,016 | 252,580 | 266,031 | 267,629 | 257,421 | 265,370 | 265,303 | 263,429 | 257,915 | 257,377 | 269,634 | 265,595 | 257,206 | 253,314 | 263,510 | 287,098 | 278,867 | 287,829 | 304,391 | 304,176 | 298,895 | 302,142 | 317,945 | 331,328 | 317,972 | 304,722 | 320,597 | 294,865 | 290,206 | 284,113 | 292,696 | 290,034 | 286,657 | 315,245 | 307,305 | 287,564 | 296,828 | 304,007 | 312,289 | 307,132 | 308,511 | 313,680 | 318,830 | 318,418 | 310,706 | 338,280 | 343,839 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 5,920 | 7,396 | 110,003 | 12,648 | 9,741 | 9,478 | 111,473 | 117,241 | 110,251 | 110,012 | 5,987 | 0 | 14,131 | 17,153 | 16,660 | 16,547 | 10,421 | 12,502 | 18,128 | 13,771 | 13,069 | 8,775 | 8,466 | 8,944 | 7,163 | 9,862 | 9,645 | 10,783 | 724 | 509 | 2,199 | 2,647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,745 | 2,878 | 2,138 | 1,215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 76,940 | 76,940 | 76,940 | 76,940 | 76,940 | 76,940 | 76,940 |
Ingehouden winsten
| 72,826 | 73,622 | 49,972 | 48,257 | 47,816 | 49,705 | 40,948 | 46,846 | 49,319 | 55,103 | 48,112 | 47,872 | 50,775 | 56,315 | 48,056 | 51,075 | 53,195 | 60,847 | 53,944 | 50,821 | 46,383 | 51,785 | 41,821 | 40,800 | 41,555 | 45,983 | 34,509 | 37,247 | 37,075 | 44,434 | 27,755 | 27,951 | 35,746 | 44,255 | 35,859 | 40,278 | 42,549 | 41,989 | 27,397 | 20,929 | 10,681 | 18,382 | 5,473 | -7,162 | -10,273 | -7,788 | -22,733 | -28,106 | -25,489 | 9,034 | -5,261 | -3,966 | -2,206 | -90,536 | -81,867 | -75,280 | -74,021 | -63,534 | -75,899 | -74,144 | -67,153 | -70,282 |
Overige gereserveerde algehele resultaten
| 4,811 | 5,427 | -5,920 | -7,396 | -9,560 | -12,648 | -9,741 | -9,478 | -9,844 | -9,667 | -7,712 | -5,699 | -5,987 | 62,110 | -14,131 | -17,153 | -16,660 | -16,547 | -10,421 | -12,502 | -18,128 | -13,771 | -13,069 | -8,775 | -8,466 | -8,944 | -7,163 | -9,862 | -9,645 | -10,783 | -724 | -509 | -2,199 | -2,647 | 9,387 | 7,523 | 11,188 | 12,615 | 5,135 | 5,356 | 5,976 | 5,310 | -4,745 | -2,878 | -2,138 | -1,215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 18,231 | 18,200 | 12,278 | 10,804 | -91,816 | 5,504 | 8,412 | 8,675 | -93,319 | -99,103 | -92,112 | -91,872 | 12,152 | -49,233 | 3,979 | 957 | 1,452 | 1,529 | 7,656 | 5,577 | -47 | 4,289 | 4,992 | 10,051 | 10,361 | 10,288 | 12,070 | 9,464 | 9,685 | 8,538 | 20,468 | 20,689 | 19,002 | 18,558 | 21,089 | 21,090 | 21,099 | 21,101 | 21,106 | 21,112 | 21,119 | 21,121 | 16,385 | 18,265 | 19,016 | 19,941 | 18,162 | 18,924 | 19,934 | 14,444 | 13,571 | 13,894 | 14,219 | 105,969 | 110,572 | 46,233 | 47,949 | 44,410 | 44,723 | 44,949 | 41,948 | 43,784 |
Totaal eigen vermogen van aandeelhouders
| 139,868 | 141,249 | 106,250 | 103,061 | 100,443 | 99,209 | 93,360 | 99,521 | 101,629 | 107,574 | 102,539 | 104,313 | 106,927 | 113,192 | 96,035 | 96,032 | 98,647 | 106,376 | 105,600 | 100,398 | 90,336 | 100,074 | 90,813 | 94,851 | 95,916 | 100,271 | 90,579 | 90,711 | 90,760 | 96,972 | 92,223 | 92,640 | 98,748 | 106,813 | 110,335 | 112,891 | 118,836 | 119,705 | 97,638 | 91,397 | 81,776 | 88,813 | 65,858 | 55,103 | 52,743 | 56,153 | 39,429 | 34,818 | 38,445 | 67,478 | 52,310 | 53,928 | 56,013 | 59,433 | 72,705 | 47,893 | 50,868 | 57,816 | 45,764 | 47,745 | 51,735 | 50,442 |
Totaal eigen vermogen
| 139,941 | 141,314 | 106,320 | 103,129 | 100,519 | 99,278 | 93,430 | 99,586 | 101,693 | 107,634 | 102,592 | 104,364 | 107,006 | 113,266 | 96,099 | 96,083 | 98,720 | 106,440 | 105,664 | 100,524 | 90,474 | 100,200 | 90,938 | 94,969 | 96,040 | 102,144 | 91,955 | 90,794 | 90,866 | 97,214 | 92,529 | 93,082 | 99,232 | 107,385 | 110,618 | 113,599 | 119,780 | 121,413 | 99,542 | 93,962 | 84,585 | 91,917 | 66,449 | 55,573 | 53,209 | 56,626 | 39,756 | 34,808 | 38,493 | 67,524 | 52,053 | 53,609 | 55,525 | 59,903 | 73,193 | 48,380 | 51,336 | 64,810 | 52,630 | 54,708 | 58,683 | 57,063 |
Totaal passiva en aandeelhoudersvermogen
| 418,994 | 423,397 | 404,672 | 390,528 | 386,455 | 390,425 | 381,614 | 377,171 | 371,619 | 369,170 | 362,208 | 350,423 | 356,241 | 373,213 | 341,866 | 342,099 | 351,300 | 372,471 | 373,293 | 357,945 | 355,844 | 365,503 | 354,367 | 352,884 | 353,417 | 371,778 | 357,550 | 348,000 | 344,180 | 360,724 | 379,627 | 371,949 | 387,061 | 411,776 | 414,794 | 412,494 | 421,922 | 439,358 | 430,870 | 411,934 | 389,307 | 412,514 | 361,314 | 345,779 | 337,322 | 349,322 | 329,790 | 321,465 | 353,738 | 374,829 | 339,617 | 350,437 | 359,532 | 372,192 | 380,325 | 356,891 | 365,016 | 383,640 | 371,048 | 365,414 | 396,963 | 400,902 |