
O.C.C. Public Company Limited
SET:OCC.BK
9.35 (THB) • At close January 3, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) THB.
2024 Q3 | 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
| 26.837 | 88.675 | 102.752 | 76.22 | 48.739 | 101.486 | 139.543 | 125.839 | 107.786 | 128.334 | 131.551 | 149.974 | 19.715 | 18.074 | 78.994 | 73.572 | 54.559 | 28.999 | 56.159 | 49.464 | 65.273 | 53.783 | 57.505 | 48.566 | 69.763 | 36.488 | 40.745 | 37.26 | 53.233 | 56.371 | 57.688 | 55.683 | 64.725 | 49.84 | 112.283 | 63.145 | 52.381 | 40.374 | 82.452 | 74.973 | 55.797 | 49.208 | 45.042 | 81.452 | 25.374 | 49.235 | 53.331 | 73.788 | 68.934 | 46.673 | 21.02 | 16.468 | 99.095 | 11.866 | 53.082 | 25.746 | 13.209 | 24.115 | 13.731 | 8.03 |
Kortetermijnbeleggingen
| 124.171 | 154.262 | 153.464 | 152.696 | 192.467 | 191.697 | 191.092 | 190.669 | 190.344 | 140.186 | 140.08 | 80.002 | 0 | 19.907 | 19.907 | 39.907 | 160.316 | 190.519 | 190.442 | 160.328 | 160.206 | 140.111 | 220.294 | 220.109 | 180 | 270.211 | 320.036 | 70 | 170.053 | 250.284 | 280.543 | 240.707 | 230.412 | 250.586 | 206.086 | 195.735 | 195.583 | 215.425 | 235.341 | 215.042 | 150 | 130 | 150 | 110 | 130 | 70 | 0 | 0 | 0 | 0 | 70.08 | 30.028 | 15.071 | 80.314 | 105.249 | 125.315 | 0 | 0 | 20.347 | 115.41 |
Liquide middelen en kortetermijnbeleggingen
| 151.008 | 256.216 | 256.216 | 228.916 | 241.206 | 293.183 | 330.635 | 316.508 | 298.13 | 268.52 | 271.631 | 229.976 | 19.715 | 37.981 | 98.901 | 113.479 | 214.875 | 219.518 | 246.601 | 209.792 | 225.479 | 193.894 | 277.799 | 268.675 | 249.763 | 306.699 | 360.781 | 107.26 | 223.286 | 306.655 | 338.231 | 296.39 | 295.137 | 300.426 | 318.369 | 258.88 | 247.964 | 255.799 | 317.793 | 290.015 | 205.797 | 179.208 | 195.042 | 191.452 | 155.374 | 119.235 | 53.331 | 73.788 | 68.934 | 46.673 | 91.1 | 46.495 | 114.166 | 92.18 | 158.331 | 151.061 | 13.209 | 24.115 | 34.078 | 123.44 |
Nettovorderingen
| 108.881 | 0 | 121.935 | 143.007 | 108.364 | 103.203 | 116.799 | 121.348 | 92.427 | 99.944 | 97.082 | 114.243 | 70.278 | 72.863 | 114.075 | 132.671 | 105.606 | 87.569 | 90.083 | 162.072 | 129.183 | 144.051 | 152.215 | 163.394 | 168.708 | 158.732 | 164.095 | 211.843 | 174.006 | 152.835 | 165.269 | 179.416 | 166.267 | 157.906 | 170.866 | 197.287 | 163.107 | 163.041 | 179.025 | 187.668 | 180.485 | 177.266 | 196.074 | 210.893 | 212.855 | 222.038 | 250.946 | 246.635 | 245.057 | 231.316 | 242.685 | 215.01 | 198.954 | 204.089 | 222.171 | 217.344 | 292.112 | 279.179 | 339.22 | 210.819 |
Voorraad
| 247.472 | 0 | 195.756 | 196.196 | 223.727 | 207.607 | 169.105 | 141.043 | 161.996 | 181.734 | 206.996 | 198.453 | 264.555 | 268.074 | 235.889 | 195.69 | 247.102 | 261.747 | 271.076 | 235.441 | 264.986 | 259.297 | 272.648 | 229.464 | 267.72 | 258.621 | 233.962 | 233.744 | 255.67 | 248.306 | 243.148 | 263.801 | 256.028 | 251.637 | 221.201 | 228.887 | 294.161 | 277.131 | 231.141 | 233.014 | 247.793 | 273.917 | 282.656 | 277.579 | 290.486 | 268.743 | 219.619 | 238.112 | 232.71 | 217.479 | 188.363 | 196.647 | 204.091 | 186.406 | 165.497 | 175.861 | 189.283 | 174.183 | 146.358 | 162.288 |
Overige vlottende activa
| 41.919 | 0 | 46.595 | 39.244 | 41.657 | 40.7 | 36.671 | 34.424 | 39.06 | 38.837 | 30.267 | 42.959 | 36.947 | 36.566 | 37.614 | 42.012 | 33.679 | 31.466 | 36.507 | 43.828 | 36.142 | 37.679 | 39.532 | 44.212 | 29.638 | 27.902 | 28.635 | 170.612 | 30.654 | 29.911 | 28.875 | 42.847 | 27.832 | 32.409 | 39.125 | 43.903 | 35.698 | 37.01 | 35.176 | 37.645 | 35.95 | 30.367 | 31.156 | 33.517 | 29.877 | 34.231 | 38.182 | 33.659 | 36.905 | 37.346 | 32.014 | 29.835 | 26.207 | 26.811 | 23.555 | 27.647 | 35.551 | 47.099 | 22.911 | 17.929 |
Totaal vlottende activa
| 549.28 | 256.216 | 620.502 | 607.363 | 614.954 | 644.693 | 653.21 | 613.323 | 591.613 | 589.035 | 605.976 | 585.631 | 391.495 | 415.484 | 486.479 | 483.852 | 601.262 | 600.3 | 644.267 | 651.133 | 655.79 | 634.921 | 742.194 | 705.745 | 715.829 | 751.954 | 787.473 | 723.459 | 683.616 | 737.707 | 775.523 | 782.453 | 745.264 | 742.378 | 749.561 | 728.957 | 740.93 | 732.981 | 763.135 | 748.342 | 670.025 | 660.758 | 704.928 | 713.442 | 688.592 | 644.247 | 562.078 | 592.194 | 583.606 | 532.814 | 554.162 | 487.987 | 543.418 | 509.486 | 569.554 | 571.914 | 530.155 | 524.576 | 542.567 | 514.477 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 56.809 | 41.223 | 43.159 | 43.625 | 45.357 | 47.439 | 49.588 | 51.615 | 53.178 | 48.678 | 49.092 | 52.65 | 55.423 | 58.355 | 61.19 | 64.591 | 56.23 | 56.872 | 71.236 | 56.606 | 59.501 | 62.095 | 65.293 | 66.866 | 64.311 | 64.606 | 65.466 | 68.551 | 23.525 | 41.504 | 40.646 | 40.733 | 39.813 | 40.12 | 23.835 | 21.79 | 22.179 | 21.786 | 22.589 | 22.493 | 19.622 | 19.517 | 19.339 | 20.892 | 20.751 | 22.039 | 24.38 | 25.39 | 27.852 | 30.123 | 33.011 | 36.169 | 39.03 | 38.308 | 41.29 | 44.591 | 45.097 | 46.393 | 48.272 | 48.899 |
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 | -21.472 | -22.013 | 0 | 0 | -23.665 | -24.206 | -24.757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 42.242 | 14.614 | 15.209 | 23.459 | 24.189 | 24.311 | 23.505 | 23.821 | 24.584 | 25.423 | 26.242 | 27.049 | 27.962 | 28.815 | 29.743 | 30.635 | 31.477 | 19.778 | 20.234 | 20.846 | 21.392 | 12.355 | 10.082 | 10.171 | 4.879 | 5.067 | 5.251 | 5.493 | 53.273 | 5.899 | 6.095 | 6.299 | 6.509 | 6.728 | 24.065 | 23.392 | 24.116 | 24.834 | 25.449 | 26.153 | 26.872 | 27.432 | 28.104 | 28.8 | 25.832 | 26.442 | 26.997 | 27.609 | 28.242 | 28.77 | 29.305 | 29.844 | 30.345 | 30.746 | 31.299 | 31.778 | 32.223 | 32.788 | 33.191 | 33.691 |
Goodwill en immateriële activa
| 42.242 | 14.614 | 15.209 | 23.459 | 24.189 | 24.311 | 23.505 | 23.821 | 24.584 | 25.423 | 26.242 | 27.049 | 27.962 | 28.815 | 29.743 | 30.635 | 31.477 | 19.778 | 20.234 | 20.846 | 21.392 | 12.355 | 10.082 | 10.171 | 4.879 | 5.067 | 5.251 | 5.493 | 53.273 | 5.899 | 6.095 | 6.299 | 6.509 | 6.728 | 24.065 | 23.392 | 24.116 | 24.834 | 25.449 | 26.153 | 26.872 | 27.432 | 6.632 | 6.787 | 25.832 | 26.442 | 3.332 | 3.404 | 3.485 | 28.77 | 29.305 | 29.844 | 30.345 | 30.746 | 31.299 | 31.778 | 32.223 | 32.788 | 33.191 | 33.691 |
Langetermijnbeleggingen
| 238.787 | 546.971 | 553.773 | 545.012 | 241.517 | 223.118 | 220.06 | 212.55 | 185.119 | 211.832 | 211.907 | 212.969 | 204.262 | 200.729 | 204.177 | 197.341 | 137.421 | 141.644 | 135.702 | 141.025 | 146.612 | 142.96 | 141.867 | 151.133 | 144.128 | 135.995 | 145.025 | 146.356 | 133.53 | 129.875 | 131.553 | 123.529 | 118.616 | 116.678 | 119.394 | 119.384 | 126.992 | 127.978 | 110.755 | 114.582 | 116.041 | 106.196 | 248.504 | 247.592 | 103.83 | 290.662 | 397.519 | 346.046 | 347.612 | 187.05 | 191.097 | 201.922 | 219.566 | 245.218 | 175.307 | 144.395 | 143.292 | 141.282 | 110.559 | 91.107 |
Belastingvorderingen
| 26.31 | 25.84 | 49.897 | 49.565 | 20.447 | 21.354 | 20.182 | 20.184 | 24.849 | 23.294 | 21.502 | 21.277 | 29.316 | 25.294 | 20.144 | 21.098 | 42.06 | 42.391 | 41.609 | 36.6 | 33.983 | 33.287 | 35.504 | 34.262 | 33.323 | 34.021 | 32.55 | 33.439 | 34.793 | 36.232 | 35.789 | 38.149 | 36.987 | 37.191 | 36.227 | 35.224 | 34.137 | 33.181 | 32.757 | 31.494 | 30.734 | 29.946 | 31.183 | 31.108 | 28.838 | 28.492 | 27.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 312.329 | 29.611 | 3.488 | 3.212 | 314.527 | 314.934 | 315.383 | 315.842 | 320.423 | 320.913 | 322.388 | 323.214 | 541.942 | 542.731 | 544.269 | 544.836 | 324.765 | 325.204 | 325.644 | 328.039 | 328.705 | 328.703 | 328.23 | 321.601 | 312.623 | 313.215 | 302.713 | 302.427 | 240.828 | 152.841 | 153.106 | 153.059 | 152.796 | 153.124 | 152.819 | 152.017 | 149.422 | 149.528 | 149.294 | 148.879 | 148.201 | 147.85 | 25.096 | 25.369 | 147.556 | 2.111 | 25.827 | 26.337 | 26.748 | 146.074 | 146.534 | 98.764 | 34.267 | 2.017 | 2.194 | 2.951 | 2.874 | 2.715 | 2.639 | 2.529 |
Totaal niet-vlottende activa
| 676.477 | 658.259 | 665.526 | 664.873 | 646.037 | 631.156 | 628.718 | 624.012 | 608.153 | 630.14 | 631.131 | 637.159 | 858.905 | 855.924 | 859.523 | 858.501 | 591.953 | 585.889 | 594.425 | 583.116 | 590.193 | 579.4 | 580.976 | 584.033 | 559.264 | 552.904 | 551.005 | 556.265 | 485.949 | 366.351 | 367.189 | 361.77 | 354.721 | 353.841 | 356.34 | 351.807 | 356.846 | 357.307 | 340.844 | 343.602 | 341.47 | 330.941 | 330.754 | 331.749 | 326.807 | 369.746 | 478.232 | 401.177 | 405.697 | 392.017 | 399.947 | 366.698 | 323.208 | 316.289 | 250.09 | 223.715 | 223.486 | 223.178 | 194.661 | 176.226 |
Totaal activa
| 1,225.757 | 1,295.161 | 1,286.028 | 1,272.236 | 1,260.991 | 1,275.849 | 1,281.928 | 1,237.335 | 1,199.766 | 1,219.175 | 1,237.107 | 1,222.79 | 1,250.4 | 1,271.408 | 1,346.002 | 1,342.353 | 1,193.215 | 1,186.189 | 1,238.692 | 1,234.25 | 1,245.983 | 1,214.321 | 1,323.17 | 1,289.778 | 1,275.093 | 1,304.858 | 1,338.478 | 1,279.725 | 1,169.565 | 1,104.058 | 1,142.712 | 1,144.223 | 1,099.985 | 1,096.219 | 1,105.901 | 1,080.764 | 1,097.776 | 1,090.288 | 1,103.979 | 1,091.944 | 1,011.495 | 991.699 | 1,035.682 | 1,045.19 | 1,015.399 | 1,013.993 | 1,040.31 | 993.371 | 989.303 | 924.831 | 954.109 | 854.685 | 866.626 | 825.775 | 819.644 | 795.628 | 753.641 | 747.754 | 737.228 | 690.702 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 87.888 | 127.989 | 109.339 | 84.882 | 100.822 | 122.649 | 137.4 | 81.932 | 67.663 | 83.125 | 96.269 | 59.206 | 94.212 | 102.496 | 142.015 | 72.807 | 101.973 | 98.594 | 130.649 | 83.183 | 127.153 | 102.829 | 169.206 | 96.626 | 114.831 | 144.361 | 139.582 | 121.775 | 158.114 | 119.072 | 126.576 | 129.077 | 131.556 | 154.41 | 128.854 | 96.472 | 159.619 | 173.778 | 163.422 | 139.948 | 109.546 | 123.412 | 139.494 | 148.346 | 167.731 | 181.159 | 164.773 | 153.196 | 193.528 | 172.3 | 172.864 | 106.461 | 156.042 | 147.266 | 135.597 | 129.715 | 131.57 | 146.281 | 129.76 | 1.164 |
Kortlopende schulden
| 5.146 | 7.94 | 4.091 | 6.071 | 5.911 | 5.839 | 5.769 | 5.595 | 4.527 | 3.571 | 4.385 | 3.166 | 33.07 | 33.024 | 32.979 | 82.935 | 1.443 | 1.422 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.823 | 5.823 | 5.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.523 | 7.541 | 0 | 11.6 | 4.901 | 9.049 | 18.532 | 13.609 | 7.048 | 8.542 | 19.052 | 13.588 | 5.562 | 12.266 | 29.872 | 20.825 | 9.204 | 15.642 | 33.243 | 24.071 | 10.834 | 14.944 | 19.951 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.431 | 0 | 0 | 0 | 41.848 | 0 | 5.823 | 5.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 33.097 | 32.099 | 39.171 | 57.166 | 43.828 | 38.054 | 33.274 | 42.131 | 31.26 | 27.489 | 21.244 | 41.431 | 25.968 | 19.458 | 24.763 | 41.849 | 30.137 | 24.498 | 27.77 | 61.562 | 44.175 | 42.353 | 46.296 | 87.753 | 55.396 | 75.783 | 82.334 | 100.382 | 56.856 | 54.283 | 56.689 | 81.98 | 54.382 | 46.756 | 61.787 | 72.875 | 60.17 | 53.576 | 44.787 | 78.846 | 63.194 | 54.719 | 43.674 | 76.259 | 67.428 | 70.203 | 61.341 | 93.882 | 90.456 | 72.758 | 63.081 | 69.221 | 73.226 | 61.537 | 52.533 | 79.712 | 63.66 | 64.923 | 57.19 | 154.615 |
Totaal kortlopende verplichtingen
| 126.131 | 168.028 | 152.601 | 148.119 | 150.561 | 166.542 | 176.766 | 129.658 | 103.45 | 114.185 | 121.898 | 103.803 | 153.25 | 154.978 | 199.757 | 197.591 | 133.553 | 130.337 | 165.642 | 150.568 | 171.328 | 145.182 | 215.502 | 184.379 | 170.227 | 220.144 | 221.916 | 302.157 | 214.97 | 173.355 | 183.265 | 211.057 | 190.461 | 208.707 | 190.641 | 180.947 | 224.69 | 236.403 | 226.741 | 232.403 | 179.788 | 186.673 | 206.644 | 238.194 | 240.721 | 263.628 | 255.986 | 267.903 | 293.188 | 260.7 | 269.188 | 199.753 | 240.102 | 223.747 | 208.081 | 209.427 | 195.23 | 211.204 | 186.95 | 155.779 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 9.611 | 8.404 | 9.283 | 12.118 | 13.181 | 14.411 | 15.623 | 16.891 | 19.065 | 18.467 | 17.906 | 18.766 | 19.612 | 20.397 | 21.17 | 21.932 | 13.827 | 14.196 | 14.559 | 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 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | -28.337 | -26.157 | -25.545 | -25.544 | -24.593 | -23.662 | -23.677 | -23.89 | -24.448 | -24.742 | -25.268 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 27.96 | 27.014 | 28.337 | 26.157 | 25.545 | 25.544 | 24.593 | 23.662 | 23.677 | 23.89 | 24.448 | 24.742 | 25.268 | 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 |
Overige niet-vlottende verplichtingen
| 85.019 | 85.539 | 61.547 | 62.901 | 63.265 | 63.201 | 64.005 | 65.316 | 67.128 | 69.192 | 69.312 | 69.063 | 75.523 | 76.321 | 76.417 | 77.132 | 83.227 | 83.717 | 85.823 | 90.511 | 87.58 | 88.21 | 87.019 | 87.315 | 87.469 | 88.031 | 86.414 | 86.706 | 100.902 | 98.201 | 97.363 | 93.693 | 92.619 | 91.853 | 92.172 | 90.803 | 87.971 | 85.873 | 83.248 | 81.008 | 79.941 | 78.76 | 77.067 | 77.369 | 71.754 | 69.407 | 68.073 | 69.96 | 68.126 | 66.282 | 64.743 | 63.19 | 61.488 | 64.181 | 61.905 | 12.235 | 11.139 | 10.766 | 9.016 | 7.937 |
Totaal niet-vlottende verplichtingen
| 94.63 | 93.943 | 98.79 | 102.033 | 76.446 | 77.612 | 79.628 | 82.207 | 86.193 | 87.659 | 87.218 | 87.829 | 95.135 | 96.718 | 97.587 | 99.063 | 97.054 | 97.913 | 100.382 | 90.511 | 87.58 | 88.21 | 87.019 | 87.315 | 87.469 | 88.031 | 86.414 | 86.706 | 100.902 | 98.201 | 97.363 | 93.693 | 92.619 | 91.853 | 92.172 | 90.803 | 87.971 | 85.873 | 83.248 | 81.008 | 79.941 | 78.76 | 77.067 | 77.369 | 71.754 | 69.407 | 68.073 | 69.96 | 68.126 | 66.282 | 64.743 | 63.19 | 61.488 | 64.181 | 61.905 | 12.235 | 11.139 | 10.766 | 9.016 | 7.937 |
Totaal passiva
| 195.125 | 261.971 | 251.391 | 250.152 | 227.007 | 244.154 | 256.394 | 211.865 | 189.643 | 201.844 | 209.116 | 191.632 | 248.385 | 251.696 | 297.344 | 296.654 | 230.607 | 228.25 | 266.024 | 241.08 | 258.908 | 233.392 | 302.521 | 271.695 | 257.696 | 308.175 | 308.33 | 388.863 | 315.872 | 271.556 | 280.628 | 304.75 | 283.08 | 300.56 | 282.813 | 271.75 | 312.661 | 322.276 | 309.989 | 313.411 | 259.729 | 265.433 | 283.711 | 315.563 | 312.475 | 333.035 | 324.059 | 337.863 | 361.314 | 326.982 | 333.931 | 262.943 | 301.59 | 287.928 | 269.986 | 221.662 | 206.369 | 221.97 | 195.966 | 163.716 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 |
Ingehouden winsten
| 774.744 | 775.87 | 769.456 | 759.952 | 766.281 | 772.332 | 768.365 | 768.056 | 772.348 | 766.326 | 776.508 | 778.412 | 746.659 | 762.955 | 789.56 | 790.792 | 770.983 | 767.309 | 786.792 | 795.503 | 788.001 | 780.777 | 822.918 | 815.739 | 813.962 | 799.755 | 825.995 | 685.645 | 655.376 | 639.452 | 665.77 | 650.162 | 629.878 | 610.183 | 635.44 | 621.373 | 592.84 | 574.95 | 599.668 | 583.644 | 555.709 | 587.986 | 615.026 | 593.411 | 509.233 | 543.254 | 572.985 | 502.022 | 472.938 | 449.112 | 467.549 | 438.287 | 411.938 | 388.596 | 400.364 | 425.191 | 399.411 | 379.933 | 396.298 | 381.475 |
Overige gereserveerde algehele resultaten
| 57.26 | 160.82 | 168.681 | 165.317 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 152.818 | 57.26 | 57.26 | 57.26 | 154.063 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 57.26 | 41.78 | 40.445 | 39.716 | 57.26 | 41.204 | 46.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.276 | 51.361 | 49.351 | 48.464 | 0 |
Overige totale aandeelhoudersvermogen
| 138.628 | 37.947 | -20.76 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 86.893 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 | 77.704 | 83.266 | 55.469 | 95.051 | 88.737 | 92.629 | 56.663 | 93.098 | 89.251 | 89.294 | 36.5 | 36.5 | 36.5 | 36.5 | 36.5 |
Totaal eigen vermogen van aandeelhouders
| 1,030.632 | 1,034.637 | 1,034.637 | 1,021.769 | 1,033.388 | 1,030.719 | 1,024.306 | 1,023.989 | 1,008.147 | 1,014.735 | 1,024.976 | 1,027.73 | 998.211 | 1,015.681 | 1,044.392 | 1,041.355 | 958.235 | 957.939 | 972.668 | 993.17 | 987.075 | 980.929 | 1,020.649 | 1,018.083 | 1,017.397 | 996.683 | 1,030.148 | 890.861 | 853.693 | 832.502 | 862.084 | 839.473 | 816.905 | 795.659 | 823.088 | 809.014 | 785.115 | 768.012 | 793.99 | 778.533 | 751.766 | 726.266 | 751.971 | 729.628 | 702.924 | 680.958 | 716.251 | 655.507 | 627.989 | 597.849 | 620.178 | 591.742 | 565.036 | 537.847 | 549.658 | 573.967 | 547.272 | 525.784 | 541.262 | 526.987 |
Totaal eigen vermogen
| 1,030.632 | 1,034.637 | 1,034.637 | 1,022.084 | 1,033.984 | 1,031.695 | 1,025.534 | 1,025.47 | 1,010.123 | 1,017.331 | 1,027.991 | 1,031.158 | 1,002.015 | 1,019.712 | 1,048.658 | 1,045.699 | 962.608 | 957.939 | 972.668 | 993.17 | 987.075 | 980.929 | 1,020.649 | 1,018.083 | 1,017.397 | 996.683 | 1,030.148 | 890.861 | 853.693 | 832.502 | 862.084 | 839.473 | 816.905 | 795.659 | 823.088 | 809.014 | 785.115 | 768.012 | 793.99 | 778.533 | 751.766 | 726.266 | 751.971 | 729.628 | 702.924 | 680.958 | 716.251 | 655.507 | 627.989 | 597.849 | 620.178 | 591.742 | 565.036 | 537.847 | 549.658 | 573.967 | 547.272 | 525.784 | 541.262 | 526.987 |
Totaal passiva en aandeelhoudersvermogen
| 1,225.757 | 1,295.161 | 1,286.028 | 1,272.236 | 1,260.991 | 1,275.849 | 1,281.928 | 1,237.335 | 1,199.766 | 1,219.175 | 1,237.107 | 1,222.79 | 1,250.4 | 1,271.408 | 1,346.002 | 1,342.353 | 1,193.215 | 1,186.189 | 1,238.692 | 1,234.25 | 1,245.983 | 1,214.321 | 1,323.17 | 1,289.778 | 1,275.093 | 1,304.858 | 1,338.478 | 1,279.725 | 1,169.565 | 1,104.058 | 1,142.712 | 1,144.223 | 1,099.985 | 1,096.219 | 1,105.901 | 1,080.764 | 1,097.776 | 1,090.288 | 1,103.979 | 1,091.944 | 1,011.495 | 991.699 | 1,035.682 | 1,045.19 | 1,015.399 | 1,013.993 | 1,040.31 | 993.371 | 989.303 | 924.831 | 954.109 | 854.685 | 866.626 | 825.775 | 819.644 | 795.628 | 753.641 | 747.754 | 737.228 | 690.702 |