Ohsho Food Service Corp.
TSE:9936.T
3100 (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
| 36,172 | 35,156 | 36,296 | 33,332 | 33,713 | 32,983 | 32,029 | 29,757 | 31,939 | 33,466 | 37,440 | 37,150 | 38,528 | 40,727 | 39,590 | 37,451 | 38,082 | 37,978 | 17,117 | 15,220 | 14,906 | 14,360 | 14,118 | 12,326 | 11,307 | 10,391 | 12,496 | 11,104 | 11,926 | 11,652 | 11,750 | 10,792 | 5,735 | 5,003 | 7,336 | 8,892 | 10,077 | 11,582 | 14,866 | 13,243 | 12,404 | 12,079 | 13,448 | 12,527 | 11,551 | 11,470 | 10,697 | 10,983 | 9,579 | 10,146 | 8,922 | 9,651 | 8,465 | 9,137 | 7,280 | 7,541 | 7,247 | 7,656 | 8,968 | 7,670 | 5,377 | 6,135 | 5,151 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -8,040 | -5,699 | 0 | 0 | -7,837 | -5,486 | -7,233 | -7,203 | 0 | -5,106 | -6,204 | -6,438 | -6,639 | -4,437 | -5,999 | -6,169 | -6,680 | -4,657 | -6,353 | -5,561 | -6,087 | -4,747 | -5,360 | -5,712 | -5,769 | -4,806 | 0 | 0 | 0 | -4,823 | 0 | 0 | 0 | -5,012 | -6,886 | -6,943 | -6,939 | -4,551 | -6,950 | -6,975 | -6,948 | -4,669 | -7,325 | -7,103 | 0 | -276 | 0 | 10 | 10 | 10 | 10 | 0 | 0 | -340 | 0 | 0 | -366 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 36,172 | 35,156 | 36,296 | 33,332 | 33,713 | 32,983 | 32,029 | 29,757 | 31,939 | 33,466 | 37,440 | 37,150 | 38,528 | 40,727 | 39,590 | 37,451 | 38,082 | 37,978 | 17,117 | 15,220 | 14,906 | 14,360 | 14,118 | 12,326 | 11,307 | 10,391 | 12,496 | 11,104 | 11,926 | 11,652 | 11,750 | 10,792 | 5,735 | 5,003 | 7,336 | 8,892 | 10,077 | 11,582 | 14,866 | 13,243 | 12,404 | 12,079 | 13,448 | 12,527 | 11,551 | 11,470 | 10,697 | 10,983 | 9,579 | 10,146 | 8,922 | 9,651 | 8,475 | 9,147 | 7,290 | 7,551 | 7,247 | 7,656 | 8,968 | 7,670 | 5,377 | 6,135 | 5,151 |
Nettovorderingen
| 2,734 | 2,535 | 2,890 | 2,614 | 2,478 | 2,266 | 2,516 | 2,439 | 2,115 | 1,912 | 2,210 | 2,212 | 1,756 | 1,657 | 1,597 | 1,717 | 1,306 | 1,188 | 1,220 | 1,089 | 834 | 480 | 552 | 491 | 429 | 402 | 911 | 452 | 406 | 344 | 1,248 | 383 | 341 | 304 | 1,206 | 378 | 373 | 304 | 865 | 255 | 241 | 213 | 716 | 256 | 207 | 183 | 851 | 215 | 186 | 155 | 729 | 143 | 72 | 77 | 634 | 82 | 77 | 118 | 801 | 127 | 128 | 558 | 130 |
Voorraad
| 612 | 712 | 542 | 718 | 626 | 645 | 610 | 624 | 567 | 572 | 518 | 597 | 557 | 511 | 469 | 598 | 548 | 483 | 468 | 508 | 451 | 436 | 394 | 542 | 514 | 482 | 430 | 535 | 496 | 448 | 440 | 533 | 402 | 432 | 439 | 497 | 399 | 365 | 376 | 460 | 371 | 363 | 352 | 433 | 363 | 341 | 316 | 447 | 335 | 368 | 338 | 400 | 307 | 344 | 310 | 385 | 294 | 290 | 258 | 326 | 253 | 219 | 374 |
Overige vlottende activa
| 980 | 1,121 | 879 | 941 | 1,014 | 1,022 | 714 | 1,225 | 894 | 1,022 | 712 | 971 | 895 | 989 | 796 | 882 | 941 | 990 | 749 | 925 | 984 | 1,096 | 949 | 1,159 | 1,068 | 1,061 | 872 | 1,178 | 1,367 | 1,521 | 298 | 1,046 | 1,139 | 1,193 | 346 | 1,033 | 1,183 | 1,234 | 697 | 959 | 1,193 | 1,257 | 607 | 967 | 1,124 | 1,247 | 566 | 870 | 1,172 | 1,182 | 454 | 778 | 1,100 | 1,148 | 431 | 684 | 1,047 | 1,093 | 423 | 792 | 1,047 | 413 | 970 |
Totaal vlottende activa
| 40,498 | 39,524 | 40,607 | 37,605 | 37,831 | 36,916 | 35,869 | 34,045 | 35,515 | 36,972 | 40,880 | 40,930 | 41,736 | 43,884 | 42,452 | 40,648 | 40,877 | 40,639 | 19,554 | 17,742 | 17,175 | 16,372 | 16,013 | 14,518 | 13,318 | 12,336 | 14,709 | 13,269 | 14,195 | 13,965 | 13,736 | 12,754 | 7,617 | 6,932 | 9,327 | 10,800 | 12,032 | 13,485 | 16,804 | 14,917 | 14,209 | 13,912 | 15,123 | 14,183 | 13,245 | 13,241 | 12,430 | 12,515 | 11,272 | 11,851 | 10,443 | 10,972 | 9,954 | 10,716 | 8,665 | 8,702 | 8,665 | 9,157 | 10,450 | 8,915 | 6,805 | 7,325 | 6,625 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 38,323 | 37,980 | 37,750 | 36,484 | 36,216 | 35,999 | 36,129 | 36,033 | 35,600 | 35,601 | 36,228 | 36,405 | 36,257 | 35,903 | 36,092 | 36,505 | 36,767 | 36,251 | 35,798 | 35,937 | 35,951 | 35,924 | 36,089 | 36,901 | 37,299 | 37,521 | 37,752 | 38,372 | 38,875 | 39,089 | 39,202 | 40,022 | 40,196 | 41,033 | 41,479 | 39,611 | 38,853 | 37,945 | 37,092 | 36,942 | 37,123 | 37,513 | 37,723 | 37,807 | 37,821 | 37,914 | 38,013 | 37,865 | 37,641 | 37,471 | 37,035 | 36,925 | 36,728 | 36,869 | 36,725 | 36,816 | 36,372 | 35,998 | 35,702 | 35,727 | 35,565 | 35,521 | 35,515 |
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 | 0 |
Immateriële activa
| 0 | 189 | 145 | 158 | 167 | 181 | 197 | 205 | 221 | 237 | 232 | 118 | 126 | 134 | 143 | 125 | 136 | 140 | 145 | 133 | 144 | 153 | 133 | 120 | 129 | 119 | 120 | 110 | 118 | 125 | 130 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 36 | 38 | 41 | 44 | 48 | 54 | 42 | 46 | 0 | 57 | 60 | 65 | 70 | 55 | 60 | 64 | 58 | 61 | 66 | 72 | 77 | 81 | 87 | 91 | 56 |
Goodwill en immateriële activa
| 272 | 189 | 145 | 158 | 167 | 181 | 197 | 205 | 221 | 237 | 232 | 118 | 126 | 134 | 143 | 125 | 136 | 140 | 145 | 133 | 144 | 153 | 133 | 120 | 129 | 119 | 120 | 110 | 118 | 125 | 130 | 138 | 146 | 46 | 41 | 28 | 30 | 33 | 36 | 38 | 41 | 44 | 48 | 54 | 42 | 46 | 52 | 57 | 60 | 65 | 70 | 55 | 60 | 64 | 58 | 61 | 66 | 72 | 77 | 81 | 87 | 91 | 56 |
Langetermijnbeleggingen
| 4,188 | 12,969 | 4,179 | 3,677 | 4,015 | 12,232 | 9,554 | 3,450 | 3,961 | 12,238 | 9,582 | 12,151 | 12,751 | 5,429 | 10,392 | 12,044 | 12,057 | 12,031 | 9,813 | 12,410 | 12,807 | 12,046 | 9,333 | 11,984 | 14,483 | 13,606 | 11,467 | 12,944 | 12,084 | 11,944 | 10,461 | 0 | 0 | 0 | 10,028 | 0 | 0 | 0 | 8,272 | 9,492 | 9,143 | 9,299 | 6,693 | 9,243 | 9,121 | 9,074 | 6,440 | 8,765 | 8,659 | 0 | 1,740 | 0 | 1,445 | 1,494 | 1,299 | 1,287 | 0 | 0 | 1,640 | 0 | 0 | 1,600 | 0 |
Belastingvorderingen
| 0 | 2 | 3,947 | 2 | -4,015 | -3,460 | 2,316 | -3,450 | -3,961 | -3,425 | 2,450 | -2,810 | -2,780 | -5,429 | 2,029 | -12,044 | -12,057 | -12,031 | 2,187 | -12,410 | -12,807 | -12,046 | 2,339 | -11,984 | -14,483 | -13,606 | 1,000 | -12,944 | -12,084 | -11,944 | 1,192 | 0 | 0 | 0 | 1,126 | 0 | 0 | 0 | 1,491 | -9,492 | -9,143 | -9,299 | 2,050 | -9,243 | -9,121 | -9,074 | 1,982 | -8,765 | -8,659 | 0 | 2,043 | 0 | 10 | 10 | 2,148 | 10 | 0 | 0 | 1,787 | 0 | 0 | 1,471 | 0 |
Overige niet-vlottende activa
| 8,735 | -1 | 6,770 | 7,997 | 12,064 | 3,458 | 34 | 11,113 | 11,760 | 3,424 | 30 | 2,810 | 2,780 | 12,731 | 42 | 12,044 | 12,057 | 12,030 | 37 | 12,409 | 12,806 | 12,046 | 40 | 11,983 | 14,483 | 13,606 | 50 | 12,945 | 12,084 | 11,943 | 3 | 11,063 | 10,476 | 10,821 | 9 | 11,160 | 9,956 | 10,129 | 150 | 9,492 | 9,142 | 9,299 | 298 | 9,243 | 9,121 | 9,074 | 340 | 8,765 | 8,661 | 8,496 | 4,662 | 8,177 | 6,960 | 6,824 | 4,723 | 6,805 | 7,873 | 7,946 | 4,258 | 7,532 | 7,452 | 4,287 | 7,608 |
Totaal niet-vlottende activa
| 51,518 | 51,139 | 52,791 | 48,318 | 48,447 | 48,410 | 48,230 | 47,351 | 47,581 | 48,075 | 48,522 | 48,674 | 49,134 | 48,768 | 48,698 | 48,674 | 48,960 | 48,421 | 47,980 | 48,479 | 48,901 | 48,123 | 47,934 | 49,004 | 51,911 | 51,246 | 50,389 | 51,427 | 51,077 | 51,157 | 50,988 | 51,223 | 50,818 | 51,900 | 52,683 | 50,799 | 48,839 | 48,107 | 47,041 | 46,472 | 46,306 | 46,856 | 46,812 | 47,104 | 46,984 | 47,034 | 46,827 | 46,687 | 46,362 | 46,032 | 45,550 | 45,157 | 45,203 | 45,261 | 44,953 | 44,979 | 44,311 | 44,016 | 43,464 | 43,340 | 43,104 | 42,970 | 43,179 |
Totaal activa
| 92,016 | 90,663 | 93,398 | 85,923 | 86,280 | 85,330 | 84,103 | 81,397 | 83,098 | 85,049 | 89,405 | 89,606 | 90,871 | 92,653 | 91,154 | 89,323 | 89,839 | 89,063 | 67,538 | 66,224 | 66,078 | 64,497 | 63,950 | 63,524 | 65,230 | 63,583 | 65,102 | 64,697 | 65,273 | 65,124 | 64,727 | 63,979 | 58,439 | 58,835 | 62,014 | 61,601 | 60,872 | 61,594 | 63,848 | 61,391 | 60,518 | 60,770 | 61,938 | 61,289 | 60,230 | 60,277 | 59,260 | 59,203 | 57,634 | 57,883 | 55,993 | 56,129 | 55,157 | 55,977 | 53,618 | 53,681 | 52,976 | 53,173 | 53,914 | 52,255 | 49,909 | 50,295 | 49,804 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,485 | 2,762 | 2,612 | 2,860 | 2,434 | 2,531 | 2,525 | 2,603 | 2,108 | 2,240 | 2,216 | 2,484 | 1,815 | 2,013 | 1,986 | 2,325 | 2,040 | 1,958 | 2,071 | 2,355 | 2,045 | 2,053 | 2,074 | 2,261 | 2,005 | 2,015 | 2,170 | 2,342 | 2,042 | 1,820 | 2,171 | 2,061 | 1,867 | 1,762 | 3,228 | 2,078 | 1,893 | 1,670 | 1,770 | 1,914 | 1,860 | 1,643 | 1,953 | 2,063 | 1,755 | 1,596 | 1,798 | 1,884 | 1,704 | 1,579 | 1,780 | 1,810 | 1,621 | 1,527 | 1,632 | 1,730 | 1,543 | 1,417 | 1,557 | 1,635 | 1,440 | 1,400 | 1,482 |
Kortlopende schulden
| 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,047 | 12,705 | 12,912 | 13,197 | 13,482 | 13,767 | 10,931 | 8,094 | 5,273 | 2,482 | 2,842 | 3,217 | 3,004 | 3,325 | 3,040 | 3,307 | 3,009 | 3,292 | 6,016 | 6,315 | 7,938 | 8,468 | 8,399 | 9,160 | 4,342 | 4,961 | 4,954 | 5,432 | 5,232 | 5,471 | 4,953 | 4,953 | 4,176 | 4,455 | 4,050 | 4,608 | 4,199 | 4,798 | 4,645 | 5,949 | 5,636 | 7,026 | 6,412 | 8,081 | 7,409 | 8,934 | 7,554 | 8,336 | 7,655 | 8,254 | 7,529 | 7,746 | 6,767 | 6,577 | 7,376 |
Belastingschulden
| 0 | 962 | 1,927 | 1,061 | 1,709 | 818 | 435 | 1 | 1,528 | 1,023 | 3,410 | 2,070 | 2,161 | 1,153 | 1,284 | 192 | 1,004 | 278 | 1,564 | 418 | 1,490 | 690 | 1,936 | 950 | 1,611 | 774 | 1,292 | 530 | 1,202 | 570 | 1,205 | 619 | 1,106 | 524 | 993 | 592 | 1,368 | 740 | 1,032 | 219 | 1,243 | 613 | 1,573 | 363 | 1,677 | 879 | 1,832 | 659 | 1,994 | 941 | 2,149 | 787 | 2,090 | 1,008 | 1,818 | 504 | 2,248 | 1,147 | 3,700 | 2,222 | 2,568 | 1,590 | 750 |
Uitgestelde opbrengsten
| 2,993 | 962 | 73 | 1,061 | 2,737 | 1,334 | 1,509 | 524 | 2,541 | 1,529 | 4,458 | 2,571 | 3,164 | 1,655 | 2,289 | 681 | 1,990 | 771 | 2,543 | 908 | 2,459 | 1,174 | 2,896 | 1,429 | 2,570 | 1,253 | 2,215 | 988 | 2,114 | 1,026 | 6,525 | 1,070 | 1,975 | 953 | 5,292 | 1,036 | 2,272 | 1,192 | 1,919 | 657 | 2,121 | 905 | 2,196 | 577 | 2,314 | 1,087 | 2,414 | 866 | 2,635 | 1,154 | 2,755 | 981 | 2,705 | 1,225 | 2,418 | 705 | 2,898 | 1,363 | 4,298 | 2,409 | 3,115 | 2,062 | 909 |
Overige kortlopende verplichtingen
| 6,772 | 8,718 | 10,290 | 7,286 | 6,036 | 7,579 | 6,590 | 6,341 | 5,885 | 7,030 | 5,860 | 5,666 | 4,903 | 6,687 | 5,376 | 5,357 | 4,966 | 6,315 | 6,259 | 5,538 | 5,140 | 6,294 | 5,430 | 5,062 | 4,691 | 6,010 | 4,633 | 4,775 | 4,523 | 5,782 | 406 | 4,983 | 4,671 | 5,557 | 355 | 4,568 | 4,147 | 5,554 | 5,744 | 4,950 | 4,486 | 5,661 | 3,774 | 4,269 | 3,495 | 4,599 | 3,512 | 3,686 | 3,369 | 4,312 | 3,298 | 3,484 | 3,051 | 3,936 | 2,991 | 3,371 | 2,715 | 3,779 | 3,427 | 3,144 | 2,955 | 2,870 | 2,535 |
Totaal kortlopende verplichtingen
| 14,250 | 14,442 | 14,975 | 13,207 | 13,207 | 13,444 | 12,624 | 11,468 | 12,581 | 23,504 | 25,446 | 23,918 | 23,364 | 24,122 | 20,582 | 16,457 | 14,269 | 11,526 | 13,715 | 12,018 | 12,648 | 12,846 | 13,440 | 12,059 | 12,275 | 12,570 | 15,034 | 14,420 | 16,617 | 17,096 | 17,501 | 17,274 | 12,855 | 13,233 | 13,829 | 13,114 | 13,544 | 13,887 | 14,386 | 12,474 | 12,643 | 12,664 | 11,973 | 11,517 | 11,763 | 12,080 | 12,369 | 12,385 | 13,344 | 14,071 | 14,245 | 14,356 | 14,786 | 15,622 | 14,595 | 14,142 | 14,811 | 14,813 | 16,811 | 14,934 | 14,277 | 12,909 | 12,302 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 4,000 | 4,500 | 5,000 | 5,500 | 6,000 | 6,500 | 7,000 | 7,500 | 8,000 | 0 | 3,151 | 6,272 | 9,441 | 12,705 | 16,063 | 19,470 | 22,923 | 26,472 | 1,995 | 2,565 | 2,010 | 2,625 | 2,129 | 2,789 | 2,306 | 2,957 | 2,462 | 3,104 | 2,234 | 2,838 | 1,916 | 2,482 | 2,060 | 2,872 | 2,779 | 3,839 | 3,733 | 4,882 | 4,896 | 6,134 | 5,562 | 6,583 | 5,721 | 6,525 | 5,431 | 6,275 | 5,235 | 6,119 | 4,423 | 5,464 | 3,969 | 5,201 | 4,273 | 5,633 | 4,871 | 6,583 | 6,204 | 7,929 | 7,870 | 9,031 | 8,466 | 9,743 | 10,446 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 97 | 0 | 0 | 0 | 103 | 0 | 0 | 0 | 117 | 0 | 0 | 0 | 830 | 0 | 0 | 0 | 812 | 0 | 0 | 0 | 794 | 0 | 0 | 0 | 769 | 0 | 0 | 0 | 727 | 0 | 0 | 0 | 703 | 0 | 0 | 0 | 696 | 0 | 0 | 0 | 747 | 0 | 0 | 0 | 1,063 | 0 | 0 | 0 | 1,067 | 0 | 0 | 0 | 1,022 | 0 | 0 | 0 | 465 | 0 | 0 | 769 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 2,434 | 0 | 0 | 0 | 504 | 0 | 0 | 0 | 504 | 0 | 0 | 0 | 506 | 0 | 0 | 0 | 506 | 0 | 0 | 0 | 506 | 0 | 0 | 0 | 506 | 0 | 0 | 0 | 506 | 0 | 0 | 0 | 506 | 0 | 0 | 0 | 535 | 0 | 0 | 0 | 597 | 0 | 0 | 0 | 597 | 0 | 0 | 0 | 645 | 0 | 0 | 0 | 740 | 0 | 0 | 0 | 741 | 0 | 0 | 1,076 | 0 |
Overige niet-vlottende verplichtingen
| 2,872 | 2,878 | 2,253 | 1,726 | 1,712 | 1,712 | 1,103 | 1,707 | 1,709 | 1,713 | 1,089 | 1,713 | 1,705 | 1,705 | 221 | 1,547 | 1,543 | 1,539 | 206 | 1,520 | 1,514 | 1,509 | 211 | 1,506 | 1,502 | 1,495 | 210 | 1,456 | 1,440 | 1,487 | 247 | 1,479 | 1,464 | 1,457 | 263 | 1,531 | 1,541 | 1,771 | 739 | 2,027 | 2,015 | 2,014 | 743 | 2,369 | 2,629 | 2,646 | 990 | 2,698 | 2,699 | 2,698 | 974 | 2,689 | 2,765 | 2,744 | 975 | 2,710 | 2,690 | 2,678 | 974 | 2,265 | 2,224 | 525 | 2,240 |
Totaal niet-vlottende verplichtingen
| 6,872 | 7,378 | 9,784 | 7,226 | 7,712 | 8,212 | 8,710 | 9,207 | 9,709 | 1,713 | 4,861 | 7,985 | 11,146 | 14,410 | 17,620 | 21,017 | 24,466 | 28,011 | 3,519 | 4,085 | 3,524 | 4,134 | 3,640 | 4,295 | 3,808 | 4,452 | 3,947 | 4,560 | 3,674 | 4,325 | 3,396 | 3,961 | 3,524 | 4,329 | 4,251 | 5,370 | 5,274 | 6,653 | 6,866 | 8,161 | 7,577 | 8,597 | 7,808 | 8,894 | 8,060 | 8,921 | 7,885 | 8,817 | 7,122 | 8,162 | 6,655 | 7,890 | 7,038 | 8,377 | 7,608 | 9,293 | 8,894 | 10,607 | 10,050 | 11,296 | 10,690 | 12,113 | 12,686 |
Totaal passiva
| 21,122 | 21,820 | 24,759 | 20,433 | 20,919 | 21,656 | 21,334 | 20,675 | 22,290 | 25,217 | 30,307 | 31,903 | 34,510 | 38,532 | 38,202 | 37,474 | 38,735 | 39,537 | 17,234 | 16,103 | 16,172 | 16,980 | 17,080 | 16,354 | 16,083 | 17,022 | 18,981 | 18,980 | 20,291 | 21,421 | 20,897 | 21,235 | 16,379 | 17,562 | 18,080 | 18,484 | 18,818 | 20,540 | 21,252 | 20,635 | 20,220 | 21,261 | 19,781 | 20,411 | 19,823 | 21,001 | 20,254 | 21,202 | 20,466 | 22,233 | 20,900 | 22,246 | 21,824 | 23,999 | 22,203 | 23,435 | 23,705 | 25,420 | 26,861 | 26,230 | 24,967 | 25,022 | 24,988 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 61,042 | 0 | 0 | 0 | 56,988 | 56,430 | 54,590 | 52,789 | 0 | 0 | 0 | 56 | 221 | 236 | 0 | 0 | 99 | 566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,915 | 2,761 | 3,010 | 2,888 | 3,011 | 3,088 | 3,180 | 3,197 | 3,654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 | 8,166 |
Ingehouden winsten
| 63,331 | 61,387 | 61,096 | 58,801 | 58,386 | 56,624 | 56,630 | 54,924 | 54,618 | 53,418 | 52,860 | 51,063 | 49,262 | 47,132 | 46,045 | 45,021 | 44,442 | 43,076 | 43,869 | 42,851 | 42,466 | 40,988 | 40,809 | 40,407 | 40,366 | 38,757 | 38,867 | 38,217 | 38,312 | 37,167 | 14,665 | 37,077 | 36,848 | 35,914 | 13,425 | 35,704 | 35,723 | 34,618 | 34,626 | 33,633 | 33,424 | 32,512 | 32,989 | 31,785 | 31,408 | 30,293 | 30,480 | 29,604 | 28,695 | 27,216 | 26,678 | 25,570 | 25,052 | 23,635 | 23,210 | 22,076 | 21,157 | 19,622 | 18,950 | 18,170 | 17,083 | 14,535 | 13,896 |
Overige gereserveerde algehele resultaten
| 2,914 | 424 | 3,032 | 2,167 | 2,454 | 2,632 | 2,452 | 2,111 | 2,503 | 2,844 | 2,668 | 3,113 | 3,572 | 3,509 | 189 | 108 | -56 | -221 | -236 | 599 | 767 | -99 | -566 | 133 | 2,410 | 1,431 | 882 | 1,125 | 294 | 160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,915 | -2,761 | -3,010 | -2,888 | -3,011 | -3,088 | -3,180 | -3,197 | -3,654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -3,519 | -1,134 | -3,659 | -3,645 | -3,645 | -64,790 | -4,479 | -4,479 | -4,479 | -61,584 | -61,026 | -59,229 | -57,428 | -4,686 | -1,448 | -1,446 | -1,504 | -1,716 | -1,731 | -1,495 | -1,493 | -1,637 | -2,105 | -1,536 | -1,795 | -1,793 | -1,794 | -1,791 | -1,790 | -1,790 | 20,999 | -2,499 | -2,954 | -2,807 | 22,343 | -753 | -1,835 | -1,730 | -196 | -1,043 | -1,292 | -1,169 | 1,002 | 927 | 833 | 817 | 360 | 231 | 307 | 268 | 249 | 147 | 115 | 177 | 39 | 4 | -52 | -35 | -63 | -311 | -307 | 2,572 | 2,754 |
Totaal eigen vermogen van aandeelhouders
| 70,892 | 68,843 | 68,635 | 65,489 | 65,361 | 63,674 | 62,769 | 60,722 | 60,808 | 59,832 | 59,098 | 57,703 | 56,361 | 54,121 | 52,952 | 51,849 | 51,104 | 49,526 | 50,304 | 50,121 | 49,906 | 47,517 | 46,870 | 47,170 | 49,147 | 46,561 | 46,121 | 45,717 | 44,982 | 43,703 | 43,830 | 42,744 | 42,060 | 41,273 | 43,934 | 43,117 | 42,054 | 41,054 | 42,596 | 40,756 | 40,298 | 39,509 | 42,157 | 40,878 | 40,407 | 39,276 | 39,006 | 38,001 | 37,168 | 35,650 | 35,093 | 33,883 | 33,333 | 31,978 | 31,415 | 30,246 | 29,271 | 27,753 | 27,053 | 26,025 | 24,942 | 25,273 | 24,816 |
Totaal eigen vermogen
| 70,892 | 68,843 | 68,635 | 65,489 | 65,361 | 63,674 | 62,769 | 60,722 | 60,808 | 59,832 | 59,098 | 57,703 | 56,361 | 54,121 | 52,952 | 51,849 | 51,104 | 49,526 | 50,304 | 50,121 | 49,906 | 47,517 | 46,870 | 47,170 | 49,147 | 46,561 | 46,121 | 45,717 | 44,982 | 43,703 | 43,830 | 42,744 | 42,060 | 41,273 | 43,934 | 43,117 | 42,054 | 41,054 | 42,596 | 40,756 | 40,298 | 39,509 | 42,157 | 40,878 | 40,407 | 39,276 | 39,006 | 38,001 | 37,168 | 35,650 | 35,093 | 33,883 | 33,333 | 31,978 | 31,415 | 30,246 | 29,271 | 27,753 | 27,053 | 26,025 | 24,942 | 25,273 | 24,816 |
Totaal passiva en aandeelhoudersvermogen
| 92,016 | 90,663 | 93,394 | 85,922 | 86,280 | 85,330 | 84,103 | 81,397 | 83,098 | 85,049 | 89,405 | 89,606 | 90,871 | 92,653 | 91,154 | 89,323 | 89,839 | 89,063 | 67,538 | 66,224 | 66,078 | 64,497 | 63,950 | 63,524 | 65,230 | 63,583 | 65,102 | 64,697 | 65,273 | 65,124 | 64,727 | 63,979 | 58,439 | 58,835 | 62,014 | 61,601 | 60,872 | 61,594 | 63,848 | 61,391 | 60,518 | 60,770 | 61,938 | 61,289 | 60,230 | 60,277 | 59,260 | 59,203 | 57,634 | 57,883 | 55,993 | 56,129 | 55,157 | 55,977 | 53,618 | 53,681 | 52,976 | 53,173 | 53,914 | 52,255 | 49,909 | 50,295 | 49,804 |