Okamura Corporation
TSE:7994.T
2004 (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 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 33,297 | 36,591 | 38,216 | 40,314 | 43,541 | 39,291 | 38,534 | 42,928 | 39,987 | 39,956 | 39,952 | 40,123 | 39,320 | 42,996 | 45,156 | 40,149 | 39,168 | 39,420 | 32,594 | 36,258 | 34,480 | 34,148 | 27,279 | 31,538 | 32,916 | 34,300 | 27,452 | 34,701 | 28,084 | 33,645 | 26,536 | 38,122 | 31,922 | 36,759 | 28,933 | 35,592 | 30,365 | 32,540 | 24,021 | 29,887 | 23,397 | 31,623 | 26,545 | 33,869 | 27,612 | 33,759 | 27,260 | 34,166 | 29,388 | 33,064 | 27,652 | 31,014 | 28,852 | 32,141 | 26,593 | 31,820 | 30,552 | 30,843 | 23,719 | 26,447 | 24,877 | 19,488 | 19,021 |
Kortetermijnbeleggingen
| 0 | 0 | 957 | 701 | 800 | 495 | 491 | 866 | 962 | -7,039 | -6,854 | -7,134 | 10 | 10 | 10 | 510 | 510 | 510 | 510 | 10 | -7,537 | -7,752 | 500 | 500 | 500 | 500 | -5,112 | -14,578 | 10 | 10 | 10 | 10 | 10 | 530 | 530 | 529 | 521 | 21 | 21 | 31 | 31 | 31 | 331 | 621 | 621 | 621 | 321 | 21 | 131 | 131 | 531 | 630 | 319 | 318 | 322 | 323 | 426 | 427 | 122 | 122 | 122 | 172 | 172 |
Liquide middelen en kortetermijnbeleggingen
| 33,297 | 36,591 | 39,173 | 41,015 | 43,541 | 39,786 | 39,025 | 42,928 | 39,987 | 39,956 | 39,952 | 40,123 | 39,330 | 43,006 | 45,166 | 40,659 | 39,678 | 39,930 | 33,104 | 36,268 | 34,480 | 34,148 | 27,779 | 32,038 | 33,416 | 34,800 | 27,452 | 34,701 | 28,094 | 33,655 | 26,546 | 38,132 | 31,932 | 37,289 | 29,463 | 36,121 | 30,886 | 32,561 | 24,042 | 29,918 | 23,428 | 31,654 | 26,876 | 34,490 | 28,233 | 34,380 | 27,581 | 34,187 | 29,519 | 33,195 | 28,183 | 31,644 | 29,171 | 32,459 | 26,915 | 32,143 | 30,978 | 31,270 | 23,841 | 26,569 | 24,999 | 19,660 | 19,193 |
Nettovorderingen
| 65,242 | 69,434 | 81,260 | 61,430 | 64,089 | 65,236 | 73,571 | 58,662 | 57,898 | 57,208 | 68,927 | 55,171 | 52,349 | 51,041 | 66,834 | 51,072 | 49,706 | 49,891 | 71,581 | 52,110 | 51,440 | 53,559 | 64,938 | 54,161 | 56,389 | 57,255 | 70,139 | 52,100 | 54,719 | 50,567 | 66,583 | 51,050 | 52,195 | 53,863 | 68,441 | 51,284 | 49,643 | 49,870 | 62,794 | 47,762 | 46,607 | 45,756 | 57,180 | 43,368 | 45,079 | 43,823 | 53,132 | 39,139 | 42,232 | 45,509 | 54,761 | 41,647 | 39,345 | 37,795 | 44,244 | 36,148 | 34,927 | 34,596 | 44,035 | 32,380 | 33,403 | 48,837 | 43,982 |
Voorraad
| 21,945 | 21,425 | 21,347 | 23,544 | 22,048 | 21,867 | 21,164 | 23,923 | 22,483 | 21,957 | 20,648 | 21,535 | 20,444 | 19,384 | 14,797 | 18,179 | 17,389 | 18,872 | 18,135 | 22,199 | 20,042 | 19,833 | 19,113 | 21,365 | 18,697 | 18,555 | 17,701 | 18,762 | 16,563 | 16,563 | 15,964 | 17,775 | 16,480 | 16,125 | 15,109 | 17,284 | 15,987 | 15,919 | 15,742 | 17,367 | 15,363 | 14,642 | 14,050 | 15,662 | 13,401 | 13,086 | 12,499 | 14,434 | 12,704 | 12,623 | 12,666 | 13,659 | 12,525 | 12,370 | 12,716 | 12,343 | 11,381 | 11,804 | 11,520 | 13,840 | 13,965 | 15,788 | 17,519 |
Overige vlottende activa
| 4,789 | 4,378 | 3,210 | 3,712 | 4,256 | 3,471 | 3,683 | 3,582 | 3,914 | 3,277 | 2,482 | 3,155 | 3,100 | 3,041 | 2,516 | 1,962 | 2,242 | 2,061 | 1,981 | 2,195 | 1,921 | 2,313 | 2,589 | 2,195 | 2,154 | 2,166 | 2,503 | 3,334 | 3,690 | 3,724 | 2,229 | 3,172 | 3,322 | 3,019 | 2,019 | 3,416 | 3,720 | 3,033 | 2,669 | 3,600 | 3,794 | 4,293 | 1,902 | 3,077 | 3,295 | 2,458 | 1,716 | 2,743 | 3,508 | 2,644 | 1,774 | 2,528 | 2,770 | 1,992 | 1,526 | 2,175 | 2,329 | 2,212 | 1,339 | 2,393 | 2,363 | 1,499 | 2,615 |
Totaal vlottende activa
| 125,273 | 131,828 | 144,990 | 129,701 | 133,934 | 130,360 | 137,443 | 129,095 | 124,282 | 122,398 | 132,009 | 119,984 | 115,223 | 116,472 | 129,313 | 111,872 | 109,015 | 110,754 | 124,801 | 112,772 | 107,883 | 109,853 | 114,419 | 109,759 | 110,656 | 112,776 | 117,795 | 108,897 | 103,066 | 104,509 | 111,322 | 110,129 | 103,929 | 110,296 | 115,032 | 108,105 | 100,236 | 101,383 | 105,247 | 98,647 | 89,192 | 96,345 | 100,008 | 96,597 | 90,008 | 93,747 | 94,928 | 90,503 | 87,963 | 93,971 | 97,384 | 89,478 | 83,811 | 84,616 | 85,401 | 82,809 | 79,615 | 79,882 | 80,735 | 75,182 | 74,730 | 85,784 | 83,309 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 80,180 | 80,140 | 76,766 | 74,067 | 72,102 | 68,633 | 71,080 | 63,611 | 62,977 | 59,373 | 64,328 | 58,931 | 57,907 | 58,030 | 58,245 | 58,316 | 58,030 | 57,811 | 58,097 | 57,865 | 57,465 | 57,609 | 57,171 | 56,333 | 56,007 | 55,975 | 56,343 | 56,178 | 55,670 | 55,876 | 56,273 | 52,273 | 51,199 | 51,187 | 51,350 | 50,321 | 50,346 | 50,231 | 50,237 | 50,490 | 49,675 | 48,294 | 48,471 | 47,586 | 46,443 | 45,556 | 45,913 | 45,981 | 45,932 | 45,526 | 43,423 | 43,706 | 43,915 | 44,347 | 44,773 | 46,088 | 46,757 | 47,333 | 47,790 | 48,654 | 49,683 | 51,090 | 50,296 |
Goodwill
| 6,264 | 2,552 | 2,528 | 2,658 | 2,038 | 2,100 | 2,161 | 2,223 | 2,285 | 2,347 | 2,408 | 2,454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 8 | 11 | 14 | 18 | 21 | 73 | 124 | 176 | 228 | 280 | 341 | 401 | 988 | 1,089 | 1,191 | 1,292 | 1,393 | 1,495 | 1,531 | 1,641 | 895 | 967 | 1,032 | 1,103 | 1,175 | 1,246 | 1,318 | 1,390 | 1,510 | 1,401 | 1,464 | 1,526 | 1,590 | 1,654 | 1,783 | 0 |
Immateriële activa
| 3,813 | 3,694 | 3,382 | 3,212 | 3,142 | 3,019 | 3,052 | 2,970 | 3,007 | 3,150 | 3,140 | 3,162 | 3,254 | 3,294 | 3,376 | 3,286 | 3,432 | 3,618 | 3,762 | 3,885 | 4,068 | 4,024 | 3,978 | 3,878 | 3,874 | 3,961 | 4,040 | 4,134 | 4,260 | 4,372 | 4,505 | 4,566 | 4,670 | 4,839 | 5,107 | 5,250 | 4,914 | 4,764 | 4,645 | 3,899 | 3,645 | 3,579 | 3,595 | 3,182 | 3,014 | 2,805 | 2,704 | 2,461 | 2,358 | 2,261 | 2,152 | 2,005 | 2,054 | 2,071 | 2,087 | 2,122 | 2,097 | 2,190 | 2,246 | 2,082 | 2,194 | 2,347 | 2,300 |
Goodwill en immateriële activa
| 10,077 | 6,246 | 5,910 | 5,870 | 5,180 | 5,119 | 5,213 | 5,193 | 5,292 | 5,497 | 5,548 | 5,616 | 3,254 | 3,294 | 3,376 | 3,286 | 3,432 | 3,618 | 3,762 | 3,885 | 4,068 | 4,024 | 3,978 | 3,878 | 3,874 | 3,963 | 4,045 | 4,142 | 4,271 | 4,386 | 4,523 | 4,587 | 4,743 | 4,963 | 5,283 | 5,478 | 5,194 | 5,105 | 5,046 | 4,887 | 4,734 | 4,770 | 4,887 | 4,575 | 4,509 | 4,336 | 4,345 | 3,356 | 3,325 | 3,293 | 3,255 | 3,180 | 3,300 | 3,389 | 3,477 | 3,632 | 3,498 | 3,654 | 3,772 | 3,672 | 3,848 | 4,130 | 2,300 |
Langetermijnbeleggingen
| 40,825 | 50,384 | 47,027 | 40,410 | 41,413 | 47,552 | 36,484 | 37,920 | 39,645 | 48,912 | 48,079 | 52,846 | 55,529 | 46,212 | 47,283 | 47,001 | 47,369 | 45,353 | 41,045 | 47,611 | 52,770 | 51,568 | 45,426 | 42,534 | 51,574 | 49,405 | 54,526 | 55,211 | 37,485 | 36,331 | 32,622 | 33,213 | 30,253 | 29,857 | 31,565 | 34,148 | 30,386 | 34,996 | 32,752 | 30,498 | 29,077 | 27,780 | 25,823 | 27,952 | 25,441 | 23,440 | 23,134 | 20,395 | 18,231 | 18,534 | 19,035 | 15,778 | 16,959 | 18,279 | 18,645 | 17,842 | 16,349 | 16,357 | 18,853 | 18,814 | 18,274 | 15,948 | 16,422 |
Belastingvorderingen
| 0 | 3,695 | 16,586 | 1 | -41,413 | -6,885 | 222 | -37,920 | -39,645 | -7,039 | 216 | -7,134 | -7,032 | 10 | 184 | 510 | 510 | 510 | 1,095 | 10 | -52,770 | -51,568 | 1,053 | 500 | 500 | 500 | 1,555 | -55,211 | 10 | 10 | 1,665 | 10 | 10 | 530 | 1,920 | 529 | 521 | 21 | 1,542 | 31 | 31 | 31 | 1,505 | 621 | 621 | 621 | 1,546 | 21 | 131 | 131 | 1,548 | 630 | 319 | 318 | 1,650 | 323 | 426 | 427 | 1,614 | 122 | 122 | 2,165 | 172 |
Overige niet-vlottende activa
| 7,958 | -3,694 | 7,059 | 6,990 | 48,289 | 6,885 | 2,466 | 44,886 | 46,691 | 7,040 | -4,813 | 7,135 | 7,033 | 7,067 | 7,069 | 7,760 | 7,759 | 8,095 | 7,523 | 7,510 | 52,770 | 51,568 | 7,224 | 7,454 | 7,629 | 7,582 | 1,498 | 55,211 | 14,473 | 14,179 | 12,334 | 13,528 | 14,000 | 13,946 | 12,332 | 14,553 | 14,377 | 14,258 | 12,562 | 11,821 | 11,556 | 11,381 | 10,215 | 9,834 | 9,598 | 9,715 | 8,089 | 9,232 | 9,409 | 9,344 | 8,033 | 9,534 | 9,121 | 9,110 | 7,899 | 9,216 | 9,209 | 9,186 | 7,658 | 10,247 | 10,157 | 8,777 | 10,638 |
Totaal niet-vlottende activa
| 139,040 | 136,771 | 153,348 | 127,338 | 125,571 | 121,304 | 115,465 | 113,690 | 114,960 | 113,783 | 113,358 | 117,394 | 116,691 | 114,613 | 116,157 | 116,873 | 117,100 | 115,387 | 111,522 | 116,881 | 114,303 | 113,201 | 114,852 | 110,699 | 119,584 | 117,425 | 117,967 | 115,531 | 111,909 | 110,782 | 107,417 | 103,611 | 100,205 | 100,483 | 102,450 | 105,029 | 100,824 | 104,611 | 102,139 | 97,727 | 95,073 | 92,256 | 90,901 | 90,568 | 86,612 | 83,668 | 83,027 | 78,985 | 77,028 | 76,828 | 75,294 | 72,828 | 73,614 | 75,443 | 76,444 | 77,101 | 76,239 | 76,957 | 79,687 | 81,509 | 82,084 | 82,110 | 79,828 |
Totaal activa
| 264,313 | 268,599 | 298,338 | 257,039 | 259,509 | 251,666 | 252,914 | 242,787 | 239,245 | 236,182 | 245,372 | 237,379 | 231,915 | 231,086 | 245,473 | 228,745 | 226,116 | 226,142 | 236,327 | 229,655 | 222,188 | 223,055 | 229,276 | 220,459 | 230,241 | 230,203 | 235,765 | 224,430 | 214,977 | 215,292 | 218,741 | 213,741 | 204,135 | 210,780 | 217,485 | 213,136 | 201,062 | 205,994 | 207,387 | 196,376 | 184,266 | 188,604 | 190,913 | 187,166 | 176,624 | 177,415 | 177,959 | 169,490 | 164,991 | 170,799 | 172,678 | 162,306 | 157,425 | 160,059 | 161,845 | 159,910 | 155,854 | 156,839 | 160,422 | 156,691 | 156,814 | 167,894 | 163,137 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 21,133 | 27,924 | 42,871 | 35,592 | 24,901 | 23,435 | 28,906 | 22,455 | 23,849 | 24,090 | 29,213 | 22,762 | 21,393 | 22,590 | 27,850 | 21,418 | 20,541 | 19,405 | 27,324 | 21,502 | 21,442 | 22,216 | 25,115 | 21,198 | 22,401 | 22,478 | 28,764 | 22,910 | 25,606 | 24,080 | 30,007 | 23,681 | 25,662 | 26,406 | 32,105 | 26,331 | 26,081 | 26,105 | 34,209 | 28,688 | 26,937 | 25,450 | 31,361 | 26,914 | 25,933 | 25,450 | 29,037 | 23,952 | 24,125 | 25,588 | 30,143 | 27,520 | 26,757 | 27,138 | 34,083 | 31,241 | 28,138 | 28,190 | 29,529 | 25,757 | 25,527 | 37,432 | 35,429 |
Kortlopende schulden
| 16,480 | 14,810 | 11,775 | 12,935 | 12,225 | 13,651 | 7,508 | 8,920 | 7,063 | 7,803 | 11,762 | 14,606 | 12,263 | 14,013 | 7,782 | 10,433 | 8,529 | 10,595 | 8,796 | 9,952 | 7,544 | 8,845 | 11,835 | 14,128 | 12,623 | 16,059 | 12,693 | 11,646 | 7,254 | 11,438 | 12,262 | 19,152 | 13,525 | 18,658 | 8,407 | 13,043 | 9,461 | 12,871 | 9,228 | 17,902 | 12,995 | 17,131 | 12,374 | 12,603 | 8,625 | 13,849 | 14,330 | 18,364 | 15,683 | 20,788 | 9,692 | 15,790 | 13,480 | 15,163 | 12,751 | 17,507 | 16,110 | 18,367 | 17,175 | 12,811 | 11,686 | 16,552 | 18,542 |
Belastingschulden
| 0 | 1,128 | 6,747 | 2,102 | 4,940 | 1,396 | 6,146 | 1,465 | 2,629 | 149 | 6,499 | 1,198 | 1,730 | 53 | 6,724 | 923 | 314 | 90 | 6,025 | 759 | 1,381 | 19 | 4,060 | 988 | 1,974 | 165 | 3,896 | 458 | 808 | 39 | 3,729 | 743 | 1,314 | 136 | 4,860 | 1,048 | 1,449 | 150 | 3,710 | 89 | 241 | 103 | 3,609 | 436 | 1,468 | 46 | 3,205 | 371 | 842 | 160 | 4,693 | 1,389 | 1,648 | 445 | 1,012 | 307 | 547 | 182 | 1,049 | 89 | 440 | 925 | 78 |
Uitgestelde opbrengsten
| 3,683 | 1,128 | 1,761 | 2,102 | 8,809 | 2,551 | 13,926 | 3,711 | 6,032 | 1,210 | 12,557 | 3,197 | 4,832 | 1,006 | 10,650 | 2,500 | 2,901 | 926 | 10,444 | 3,008 | 4,075 | 865 | 8,054 | 3,023 | 4,435 | 969 | 7,746 | 2,393 | 3,196 | 829 | 7,414 | 2,721 | 3,693 | 920 | 8,598 | 3,004 | 3,731 | 881 | 6,960 | 1,887 | 2,401 | 803 | 6,853 | 2,079 | 3,551 | 670 | 5,917 | 1,777 | 2,809 | 738 | 7,338 | 2,487 | 3,699 | 994 | 2,024 | 562 | 2,265 | 696 | 1,956 | 414 | 2,199 | 2,460 | 972 |
Overige kortlopende verplichtingen
| 16,499 | 12,443 | 19,884 | 12,053 | 19,428 | 21,717 | 16,130 | 22,630 | 17,878 | 19,948 | 16,742 | 23,679 | 19,480 | 23,614 | 22,689 | 24,215 | 17,799 | 23,376 | 20,849 | 23,916 | 20,665 | 24,416 | 21,947 | 25,124 | 25,621 | 30,069 | 25,655 | 26,392 | 20,163 | 22,878 | 20,679 | 23,439 | 18,266 | 23,653 | 20,315 | 24,310 | 19,369 | 21,528 | 15,522 | 17,794 | 14,001 | 18,944 | 15,053 | 14,916 | 12,017 | 14,044 | 11,807 | 13,784 | 12,359 | 15,031 | 12,104 | 10,396 | 6,399 | 7,097 | 3,552 | 3,438 | 2,777 | 2,986 | 2,733 | 3,680 | 2,662 | 2,926 | 3,704 |
Totaal kortlopende verplichtingen
| 54,112 | 56,305 | 76,291 | 62,682 | 65,363 | 61,354 | 66,470 | 57,716 | 54,822 | 53,051 | 70,274 | 64,244 | 57,968 | 61,223 | 68,971 | 58,566 | 49,770 | 54,302 | 67,413 | 58,378 | 53,726 | 56,342 | 66,951 | 63,473 | 65,080 | 69,575 | 74,858 | 63,341 | 56,219 | 59,225 | 70,362 | 68,993 | 61,146 | 69,637 | 69,425 | 66,688 | 58,642 | 61,385 | 65,919 | 66,271 | 56,334 | 62,328 | 65,641 | 56,512 | 50,126 | 54,013 | 61,091 | 57,877 | 54,976 | 62,145 | 59,277 | 56,193 | 50,335 | 50,392 | 52,410 | 52,748 | 49,290 | 50,239 | 51,393 | 42,662 | 42,074 | 59,370 | 58,647 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 14,467 | 9,468 | 9,670 | 8,670 | 8,670 | 13,650 | 13,653 | 14,386 | 14,762 | 9,830 | 9,173 | 9,267 | 8,852 | 13,938 | 12,919 | 13,044 | 13,324 | 13,343 | 14,713 | 14,809 | 15,526 | 10,695 | 10,927 | 10,087 | 10,140 | 10,307 | 15,403 | 16,045 | 16,066 | 11,227 | 10,508 | 11,253 | 10,865 | 16,041 | 15,015 | 15,049 | 15,209 | 15,059 | 11,690 | 11,802 | 12,766 | 12,988 | 18,427 | 17,241 | 17,575 | 12,601 | 13,473 | 13,013 | 12,408 | 17,345 | 14,616 | 14,957 | 16,105 | 16,179 | 13,849 | 13,893 | 13,764 | 13,734 | 19,627 | 19,867 | 15,639 | 11,085 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 401 | 0 | 0 | 0 | 15,169 | 0 | 0 | 0 | 15,942 | 0 | 0 | 0 | 15,909 | 0 | 0 | 0 | 15,573 | 0 | 0 | 0 | 15,665 | 0 | 0 | 0 | 15,502 | 0 | 0 | 0 | 15,674 | 0 | 0 | 0 | 15,861 | 0 | 0 | 0 | 13,701 | 0 | 0 | 0 | 13,427 | 0 | 0 | 0 | 13,341 | 0 | 0 | 0 | 12,411 | 0 | 0 | 0 | 12,533 | 0 | 0 | 0 | 12,052 | 0 | 0 | 11,710 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 19,476 | 0 | 0 | 0 | 727 | 0 | 0 | 0 | 887 | 0 | 0 | 0 | 2,735 | 0 | 0 | 0 | 408 | 0 | 0 | 0 | 1,893 | 0 | 0 | 0 | 5,765 | 0 | 0 | 0 | 2,967 | 0 | 0 | 0 | 3,344 | 0 | 0 | 0 | 4,547 | 0 | 0 | 0 | 2,333 | 0 | 0 | 0 | 1,593 | 0 | 0 | 0 | 514 | 0 | 0 | 0 | 732 | 0 | 0 | 0 | 1,592 | 0 | 0 | 668 | 0 |
Overige niet-vlottende verplichtingen
| 36,038 | 23,040 | 17,904 | 22,479 | 21,956 | 22,945 | 4,197 | 22,295 | 21,922 | 22,904 | 4,319 | 24,016 | 23,998 | 23,699 | 4,145 | 23,676 | 22,920 | 21,941 | 4,095 | 23,200 | 21,985 | 21,783 | 3,670 | 21,691 | 24,160 | 23,732 | 3,750 | 25,163 | 24,220 | 23,777 | 4,263 | 23,833 | 23,143 | 22,877 | 4,324 | 23,966 | 22,597 | 23,638 | 4,618 | 20,855 | 19,602 | 19,077 | 3,298 | 20,346 | 19,305 | 18,374 | 2,968 | 16,475 | 16,082 | 16,065 | 3,213 | 15,609 | 15,415 | 16,556 | 3,353 | 17,050 | 16,476 | 16,422 | 3,357 | 17,259 | 16,941 | 3,568 | 16,484 |
Totaal niet-vlottende verplichtingen
| 36,038 | 37,507 | 47,249 | 32,149 | 30,626 | 31,615 | 33,743 | 35,948 | 36,308 | 37,666 | 30,978 | 33,189 | 33,265 | 32,551 | 36,727 | 36,595 | 35,964 | 35,265 | 33,419 | 37,913 | 36,794 | 37,309 | 31,923 | 32,618 | 34,247 | 33,872 | 35,324 | 40,566 | 40,265 | 39,843 | 34,131 | 34,341 | 34,396 | 33,742 | 39,570 | 38,981 | 37,646 | 38,847 | 37,925 | 32,545 | 31,404 | 31,843 | 32,046 | 38,773 | 36,546 | 35,949 | 30,503 | 29,948 | 29,095 | 28,473 | 33,483 | 30,225 | 30,372 | 32,661 | 32,797 | 30,899 | 30,369 | 30,186 | 30,735 | 36,886 | 36,808 | 31,585 | 27,569 |
Totaal passiva
| 90,150 | 93,812 | 123,540 | 94,831 | 95,989 | 92,969 | 100,213 | 93,664 | 91,130 | 90,717 | 101,252 | 97,433 | 91,233 | 93,774 | 105,698 | 95,161 | 85,734 | 89,567 | 100,832 | 96,291 | 90,520 | 93,651 | 98,874 | 96,091 | 99,327 | 103,447 | 110,182 | 103,907 | 96,484 | 99,068 | 104,493 | 103,334 | 95,542 | 103,379 | 108,995 | 105,669 | 96,288 | 100,232 | 103,844 | 98,816 | 87,738 | 94,171 | 97,687 | 95,285 | 86,672 | 89,962 | 91,594 | 87,825 | 84,071 | 90,618 | 92,760 | 86,418 | 80,707 | 83,053 | 85,207 | 83,647 | 79,659 | 80,425 | 82,128 | 79,548 | 78,882 | 90,955 | 86,216 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 142,824 | 0 | 0 | 0 | 132,777 | 132,174 | 126,454 | 125,714 | 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
| 0 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 | 18,670 |
Ingehouden winsten
| 129,127 | 127,980 | 125,234 | 117,589 | 119,227 | 115,095 | 112,162 | 105,439 | 104,252 | 100,973 | 100,367 | 93,157 | 92,416 | 90,653 | 90,242 | 94,975 | 92,918 | 90,764 | 92,528 | 87,670 | 87,856 | 86,565 | 86,137 | 81,926 | 82,276 | 79,551 | 78,991 | 72,948 | 73,140 | 71,288 | 70,819 | 67,373 | 67,665 | 66,182 | 65,392 | 60,976 | 60,657 | 59,266 | 58,365 | 55,515 | 55,499 | 53,862 | 53,532 | 51,092 | 50,892 | 49,290 | 48,853 | 46,260 | 46,520 | 45,887 | 44,797 | 42,377 | 42,776 | 42,473 | 41,903 | 40,894 | 41,402 | 41,493 | 42,126 | 41,186 | 42,227 | 42,547 | 41,294 |
Overige gereserveerde algehele resultaten
| 0 | 16,729 | 19,401 | 14,609 | 14,422 | 13,903 | 10,863 | 10,069 | 10,318 | 11,118 | 10,457 | 12,163 | 13,946 | 12,348 | 35,326 | 13,448 | 13,442 | 11,806 | 8,759 | 12,245 | 10,349 | 9,361 | 10,796 | 9,086 | 15,283 | 13,838 | 13,224 | 14,219 | 12,025 | 11,558 | 9,860 | 9,500 | 7,414 | 7,697 | 9,587 | 13,025 | 10,743 | 13,131 | 11,797 | 8,670 | 7,680 | 7,206 | 6,296 | 7,385 | 5,871 | 4,953 | 4,279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 43,480 | 9,047 | 9,050 | 9,055 | 9,056 | -133,765 | 9,060 | 13,129 | 13,131 | -119,643 | -119,037 | -111,827 | -111,086 | 14,616 | -5,482 | 5,490 | 14,321 | 14,321 | 14,324 | 14,326 | 14,326 | 14,328 | 14,329 | 14,331 | 14,334 | 14,336 | 14,336 | 14,338 | 14,341 | 14,339 | 14,340 | 14,341 | 14,342 | 14,344 | 14,347 | 14,339 | 14,342 | 14,343 | 14,345 | 14,346 | 14,348 | 14,351 | 14,353 | 14,358 | 14,365 | 14,368 | 14,370 | 16,509 | 15,474 | 15,536 | 16,275 | 14,774 | 15,189 | 15,766 | 15,957 | 16,194 | 15,589 | 15,691 | 16,912 | 16,747 | 16,477 | 15,118 | 16,323 |
Totaal eigen vermogen van aandeelhouders
| 172,607 | 172,426 | 172,355 | 159,923 | 161,375 | 156,727 | 150,755 | 147,307 | 146,371 | 143,895 | 142,631 | 138,617 | 139,660 | 136,287 | 138,756 | 132,583 | 139,351 | 135,561 | 134,281 | 132,911 | 131,201 | 128,924 | 129,932 | 124,013 | 130,563 | 126,395 | 125,221 | 120,175 | 118,176 | 115,855 | 113,689 | 109,884 | 108,091 | 106,893 | 107,996 | 107,010 | 104,412 | 105,410 | 103,177 | 97,201 | 96,197 | 94,089 | 92,851 | 91,505 | 89,798 | 87,281 | 86,172 | 81,439 | 80,664 | 80,093 | 79,742 | 75,821 | 76,635 | 76,909 | 76,530 | 75,758 | 75,661 | 75,854 | 77,708 | 76,603 | 77,374 | 76,335 | 76,287 |
Totaal eigen vermogen
| 174,162 | 174,787 | 174,795 | 162,206 | 163,520 | 158,697 | 152,701 | 149,123 | 148,115 | 145,465 | 144,120 | 139,946 | 140,682 | 137,312 | 139,775 | 133,584 | 140,382 | 136,575 | 135,495 | 133,364 | 131,668 | 129,404 | 130,402 | 124,368 | 130,914 | 126,756 | 125,583 | 120,523 | 118,493 | 116,224 | 114,248 | 110,407 | 108,593 | 107,401 | 108,490 | 107,467 | 104,774 | 105,762 | 103,543 | 97,560 | 96,528 | 94,433 | 93,226 | 91,881 | 89,952 | 87,453 | 86,365 | 81,665 | 80,920 | 80,181 | 79,918 | 75,888 | 76,718 | 77,006 | 76,638 | 76,263 | 76,195 | 76,414 | 78,294 | 77,143 | 77,932 | 76,939 | 76,921 |
Totaal passiva en aandeelhoudersvermogen
| 264,313 | 268,599 | 298,335 | 257,037 | 259,509 | 251,666 | 252,914 | 242,787 | 239,245 | 236,182 | 245,372 | 237,379 | 231,915 | 231,086 | 245,473 | 228,745 | 226,116 | 226,142 | 236,327 | 229,655 | 222,188 | 223,055 | 229,276 | 220,459 | 230,241 | 230,203 | 235,765 | 224,430 | 214,977 | 215,292 | 218,741 | 213,741 | 204,135 | 210,780 | 217,485 | 213,136 | 201,062 | 205,994 | 207,387 | 196,376 | 184,266 | 188,604 | 190,913 | 187,166 | 176,624 | 177,415 | 177,959 | 169,490 | 164,991 | 170,799 | 172,678 | 162,306 | 157,425 | 160,059 | 161,845 | 159,910 | 155,854 | 156,839 | 160,422 | 156,691 | 156,814 | 167,894 | 163,137 |