OP Bancorp
NASDAQ:OPBK
15.98 (USD) • At close December 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 166.756 | 127.776 | 139.341 | 91.216 | 105.74 | 143.761 | 181.509 | 82.972 | 107.281 | 132.697 | 129.976 | 115.459 | 188.145 | 128.687 | 127.524 | 106.405 | 87.983 | 112.217 | 110.999 | 86.036 | 89.107 | 83.111 | 65.796 | 77.726 | 95.787 | 61.252 | 69.9 | 63.25 | 53.961 | 67.533 | 55.575 | 20.126 | 29.986 | 23.05 | 54.353 | 37.399 | 49.247 | 50.181 | 69.721 | 64.748 | 40.906 | 78.31 | 44.149 | 18.514 | 33.255 | 33.422 | 34.845 | 25.146 | 3.594 | 3.766 | 2.868 | 2.565 | 4.336 | 5.977 | 7.01 | 11.41 | 9.349 | 2.667 |
Kortetermijnbeleggingen
| 199.373 | 199.205 | 187.225 | 194.25 | 191.313 | 202.25 | 212.767 | 209.809 | 186.438 | 174.814 | 161.182 | 150.444 | 102.535 | 111.832 | 102.413 | 91.791 | 93.482 | 75.402 | 52.179 | 56.549 | 52.295 | 51.829 | 54.116 | 55.336 | 46.324 | 45.006 | 36.865 | 41.472 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 366.129 | 127.676 | 139.246 | -16.948 | 297.053 | 346.011 | 394.276 | 292.781 | 293.719 | 307.511 | 291.158 | 265.903 | 290.68 | 240.519 | 229.937 | 198.196 | 181.465 | 187.619 | 163.178 | 142.585 | 141.402 | 134.94 | 119.912 | 133.062 | 142.111 | 106.258 | 106.765 | 104.722 | 53.961 | 67.533 | 55.575 | 20.126 | 29.986 | 23.05 | 54.353 | 37.399 | 49.247 | 50.181 | 69.721 | 64.748 | 40.906 | 78.31 | 44.149 | 18.514 | 33.255 | 33.422 | 34.845 | 25.146 | 3.594 | 3.766 | 2.868 | 2.565 | 4.336 | 5.977 | 7.01 | 11.41 | 9.349 | 2.667 |
Nettovorderingen
| 1,917.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.096 | 3.995 | 4.968 | 4.823 | 3.056 | 3.166 | 3.14 | 3.301 | 3.368 | 3.068 | 2.783 | 2.598 | 2.504 | 2.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.765 | 0.75 | 0.742 | 0.645 | 0.696 | 0.582 | 0.571 | 0.381 | 0.184 | 0.004 |
Voorraad
| 0 | -1,983.577 | -1,930.474 | 8.689 | -113.736 | -151.464 | -188.811 | -90.152 | -113.232 | -137.809 | -134.869 | -120.038 | -192.076 | -132.156 | 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 vlottende activa
| 0 | 136.231 | 147.616 | 99.475 | 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 |
Totaal vlottende activa
| 2,283.655 | 136.231 | 147.616 | 99.475 | 305.049 | 353.714 | 401.578 | 299.961 | 299.575 | 312.623 | 296.051 | 270.482 | 294.611 | 243.988 | 233.033 | 202.191 | 186.433 | 192.442 | 166.234 | 145.751 | 144.542 | 138.241 | 123.28 | 136.13 | 144.894 | 108.856 | 109.269 | 107.185 | 53.961 | 67.533 | 55.575 | 20.126 | 29.986 | 23.05 | 54.353 | 37.399 | 49.247 | 50.181 | 69.721 | 64.748 | 40.906 | 78.31 | 44.149 | 18.514 | 33.255 | 33.422 | 34.845 | 25.146 | 4.359 | 4.516 | 3.61 | 3.21 | 5.032 | 6.559 | 7.581 | 11.791 | 9.533 | 2.671 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 12.831 | 13.064 | 13.835 | 13.745 | 14.371 | 14.58 | 14.106 | 13.497 | 12.648 | 12.529 | 13.041 | 13.26 | 13.469 | 10.336 | 10.811 | 11.33 | 11.907 | 12.398 | 13.026 | 13.48 | 13.973 | 14.3 | 12.821 | 4.633 | 4.757 | 4.818 | 4.707 | 4.481 | 4.442 | 4.654 | 4.823 | 5.067 | 5.311 | 5.518 | 5.721 | 5.892 | 5.566 | 4.784 | 4.83 | 4.953 | 5.084 | 4.872 | 3.423 | 3.148 | 2.111 | 1.701 | 1.446 | 1.12 | 0.598 | 0.615 | 0.642 | 6.25 | 0.687 | 0.684 | 0.814 | 0.738 | 0.718 | 0.454 |
Goodwill
| 0 | 0 | 0 | 1,852.093 | 194.792 | 206.999 | 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 | 11.043 | 11.405 | 11.741 | 11.931 | 12.654 | 12.898 | 12.759 | 12.889 | 12.708 | 12.341 | 12.72 | 12.389 | 12.903 | 7.492 | 7.36 | 7.222 | 6.972 | 6.963 | 7.024 | 6.959 | 6.996 | 7.046 | 6.987 | 7.097 | 6.994 | 6.725 | 6.771 | 6.957 | 6.964 | 6.883 | 6.783 | 6.415 | 6.025 | 5.672 | 5.551 | 5.202 | 4.993 | 4.808 | 4.67 | 4.729 | 4.523 | 4.032 | 3.649 | 3.666 | 3.375 | 3.152 | 2.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 11.043 | 11.405 | 1,863.834 | 206.723 | 219.653 | 12.898 | 12.759 | 12.889 | 12.708 | 12.341 | 12.72 | 12.389 | 12.903 | 7.492 | 7.36 | 7.222 | 6.972 | 6.963 | 7.024 | 6.959 | 6.996 | 7.046 | 6.987 | 7.097 | 6.994 | 6.725 | 6.771 | 6.957 | 6.964 | 6.883 | 6.783 | 6.415 | 6.025 | 5.672 | 5.551 | 5.202 | 4.993 | 4.808 | 4.67 | 4.729 | 4.523 | 4.032 | 3.649 | 3.666 | 3.375 | 3.152 | 2.716 | 0.385 | 0.315 | 0.288 | 0.231 | 0.154 | 0.069 | 0.036 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 203.178 | 22.852 | 32.339 | 18.071 | 207.413 | 218.433 | 224.939 | 221.907 | 198.512 | 187.019 | 172.018 | 161.443 | 113.56 | 122.86 | 112.366 | 101.797 | 103.484 | 85.389 | 61.432 | 65.725 | 61.468 | 59.963 | 61.422 | 62.596 | 53.545 | 52.232 | 39.397 | 41.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.563 | 20.89 | 23.711 | 26.22 | 29.73 | 29.984 | 30.986 | 31.747 | 9.914 | 0 |
Belastingvorderingen
| 12.288 | 14.117 | 13.802 | 17.756 | 15.061 | 13.36 | 12.323 | 18.84 | 17.296 | 13.371 | 10.882 | 12.937 | 5.247 | 4.861 | 5.391 | 105.767 | 3.911 | 3.535 | 2.709 | 72.181 | 2.358 | 2.858 | 3.665 | 60.242 | 4,257.497 | 4,238.785 | 4,003.29 | 39.182 | 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 activa
| -203.178 | 2,093.373 | 2,015.523 | 139.296 | -221.784 | -233.013 | -25.221 | -31.599 | -30.185 | -26.079 | -23.223 | -25.657 | -17.636 | -17.764 | -12.883 | -7.36 | -11.133 | -10.507 | -9.672 | -7.024 | -9.317 | -9.854 | -10.711 | -6.987 | -4,264.594 | -4,245.779 | -4,010.015 | -6.771 | 813.728 | 756.267 | 732.907 | 729.275 | 679.955 | 638.674 | 588.594 | 568.508 | 546.209 | 504.814 | 475.309 | 453.82 | 396.639 | 351.583 | 332.026 | 316.967 | 257.153 | 207.552 | 180.966 | -3.836 | -19.546 | -21.82 | -24.641 | -32.701 | -30.571 | -30.737 | -31.836 | -32.485 | -10.632 | -0.454 |
Totaal niet-vlottende activa
| 25.119 | 2,154.449 | 2,086.904 | 2,052.702 | 221.784 | 233.013 | 239.045 | 235.404 | 211.16 | 199.548 | 185.059 | 174.703 | 127.029 | 133.196 | 123.177 | 113.127 | 115.391 | 97.787 | 74.458 | 79.205 | 75.441 | 74.263 | 74.243 | 67.229 | 58.302 | 57.05 | 44.104 | 45.953 | 825.126 | 767.885 | 744.613 | 741.124 | 691.681 | 650.217 | 599.987 | 579.951 | 556.977 | 514.591 | 484.947 | 463.444 | 406.452 | 360.978 | 339.481 | 323.763 | 262.93 | 212.628 | 185.564 | 3.836 | 19.546 | 21.82 | 24.641 | 32.701 | 30.571 | 30.737 | 31.836 | 32.485 | 10.632 | 0.454 |
Totaal activa
| 2,387.98 | 2,290.68 | 2,234.52 | 2,152.177 | 2,142.675 | 2,151.701 | 2,170.45 | 2,094.293 | 2,029.575 | 1,934.242 | 1,863.945 | 1,726.706 | 1,679.911 | 1,604.96 | 1,455.334 | 1,366.867 | 1,339.821 | 1,288.011 | 1,209.593 | 1,179.52 | 1,151.934 | 1,127.556 | 1,077.235 | 1,044.186 | 1,035.028 | 979.441 | 956.842 | 900.999 | 879.087 | 835.418 | 800.188 | 761.25 | 721.667 | 673.267 | 654.34 | 617.35 | 606.224 | 564.772 | 554.668 | 528.192 | 447.358 | 439.288 | 383.63 | 342.278 | 296.185 | 246.05 | 220.409 | 206.142 | 156.447 | 154.384 | 151.071 | 161.15 | 130.169 | 121.908 | 123.186 | 100.826 | 63.279 | 30.861 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 19.483 | 15.504 | 12.27 | 12.628 | 13.552 | 9.354 | 5.751 | 2.771 | 1.099 | 0.612 | 0.548 | 0.558 | 0.575 | 0.608 | 0.622 | 1.021 | 1.355 | 1.964 | 2.592 | 2.686 | 2.541 | 2.287 | 2.178 | 1.715 | 1.196 | 0.873 | 0.558 | 0.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.25 | 1.23 | 1.221 | 1.441 | 0.921 | 0.989 | 0.629 | 0.464 | 0.069 | 0.002 |
Kortlopende schulden
| 0 | 9 | 2.611 | 0 | 9.926 | 0 | 10.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 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 |
Belastingschulden
| 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 |
Uitgestelde opbrengsten
| 0 | -15.504 | -12.27 | -12.628 | 3.626 | -1.132 | 0 | 0.304 | 0 | -1.598 | -1.656 | -1.622 | -1.579 | -1.471 | -7.394 | 0 | -7.502 | -7.318 | -7.109 | 0 | -7.794 | -8.45 | -7.388 | 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 kortlopende verplichtingen
| -11.066 | -15.504 | -5.267 | -3.287 | -13.552 | 1.132 | -5.751 | 633.01 | 8.386 | 8.723 | 9.291 | 373.09 | 10.128 | 6.959 | 7.394 | 858.124 | 7.502 | 7.318 | 7.109 | 588.147 | 7.794 | 8.45 | 7.388 | 0 | 0 | 539.764 | 560.518 | -25.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.25 | -1.23 | -1.221 | -1.441 | -0.921 | -0.989 | -0.629 | -0.464 | -0.069 | -0.002 |
Totaal kortlopende verplichtingen
| 8.417 | 1,625.488 | 759.269 | 961.471 | 13.552 | 9.354 | 5.751 | 2.771 | 1.099 | 0.612 | 0.548 | 0.558 | 0.575 | 0.608 | 0.622 | 1.021 | 1.355 | 1.964 | 2.592 | 2.686 | 2.541 | 2.287 | 2.178 | 1.715 | 1.196 | 0.873 | 0.558 | 0.423 | 0.377 | 0 | 0 | 0.322 | 0 | 0 | 0 | 0.347 | 0 | 0 | 0 | 0.132 | 0 | 0 | 0 | 0.081 | 0 | 0 | 0 | 0 | 1.25 | 1.23 | 1.221 | 1.441 | 0.921 | 0.989 | 0.629 | 0.464 | 0.069 | 0.002 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 83.417 | 124 | 112.003 | 114.341 | 104.926 | 85.486 | 60.513 | 7.796 | 17.139 | 7.125 | 7.635 | 10.307 | 8.549 | 5.488 | 6.48 | 13.429 | 8.857 | 9.282 | 9.701 | 10.126 | 10.335 | 10.737 | 9.566 | 0 | 0 | 25 | 10 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 855.428 | 0 | 0 | 0 | -4.524 | 0 | 0 | 0 | 5.779 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 4.447 | 0 | 0 | 0 | 4.524 | 0 | 0 | 0 | 4.528 | 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 |
Overige niet-vlottende verplichtingen
| 2,092.543 | 1,961.694 | 1,168.523 | -114.341 | 1,843.516 | 1,871.959 | 1,915.787 | 1,278.528 | 1,832.856 | 1,748.29 | 1,680.48 | 1,182.042 | 1,502.035 | 1,436.443 | 1,293.845 | -13.429 | 1,180.558 | 1,130.311 | 1,052.092 | 441.956 | 993.671 | 970.6 | 925.727 | 0 | 0 | -25 | -10 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 2,175.96 | 469.206 | 1,280.526 | 998.08 | 104.926 | 85.486 | 5.751 | 2.771 | 1.099 | 9.335 | 9.839 | 10.307 | 10.703 | 7.567 | 13.016 | 13.429 | 18.857 | 19.282 | 9.701 | 10.126 | 10.335 | 10.737 | 9.566 | 0 | 0 | 25 | 10 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 2,184.377 | 2,094.694 | 2,039.795 | 1,959.551 | 1,958.368 | 1,967.931 | 1,986.669 | 1,917.377 | 1,859.48 | 1,764.75 | 1,697.954 | 1,561.469 | 1,521.287 | 1,452.998 | 1,308.341 | 1,223.46 | 1,198.272 | 1,148.875 | 1,071.494 | 1,038.944 | 1,014.341 | 992.074 | 944.859 | 1.715 | 1.196 | 858.048 | 839.582 | 809.519 | 0.377 | 0 | 0 | 0.322 | 0 | 0 | 0 | 0.347 | 0 | 0 | 0 | 0.132 | 0 | 0 | 0 | 0.081 | 0 | 0 | 0 | 5 | 1.25 | 1.23 | 1.221 | 1.441 | 0.921 | 0.989 | 0.629 | 0.464 | 0.069 | 0.002 |
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 |
Gewone aandelen
| 73.697 | 73.749 | 75.957 | 76.28 | 77.632 | 77.464 | 79.475 | 79.326 | 78.782 | 78.718 | 78.718 | 78.718 | 78.718 | 78.718 | 78.654 | 78.657 | 79.6 | 79.925 | 80.422 | 86.381 | 87.085 | 88.455 | 91.501 | 91.209 | 91.009 | 90.894 | 90.677 | 67.926 | 67.829 | 86.738 | 83.781 | 67.499 | 78.792 | 76.511 | 74.179 | 67.342 | 70.82 | 69.078 | 67.232 | 66.993 | 64.024 | 62.518 | 32.67 | 38.68 | 31.216 | 30.118 | 29.517 | 25.892 | 22.128 | 22.128 | 22.128 | 22.077 | 21.967 | 21.965 | 21.966 | 21.966 | 21.966 | 21.966 |
Ingehouden winsten
| 131.588 | 127.929 | 124.28 | 120.855 | 117.483 | 114.177 | 109.908 | 105.69 | 99.487 | 92.659 | 85.694 | 79.071 | 71.436 | 64.7 | 59.373 | 55.398 | 52.59 | 50.056 | 48.695 | 46.483 | 43.086 | 39.878 | 36.824 | 32.877 | 29.113 | 25.631 | 21.84 | 18.624 | 16.724 | 0 | 0 | 9.387 | 0 | 0 | 0 | 1.962 | 0 | 0 | 0 | -4.001 | 0 | 0 | 0 | -8.485 | 0 | 0 | 0 | 0 | -6.048 | -6.054 | -5.394 | -4.822 | -3.489 | -3.422 | -3.128 | -3.013 | -1.94 | -0.975 |
Overige gereserveerde algehele resultaten
| -13.395 | -17.133 | -16.752 | -15.451 | -21.414 | -18.168 | -15.658 | -17.843 | -17.598 | -10.974 | -7.281 | -1.197 | -0.021 | 0.22 | 0.314 | 0.84 | 0.977 | 0.937 | 1.1 | 0.188 | 0.268 | 0.184 | -0.194 | -0.548 | -1.033 | -0.852 | -0.783 | -0.35 | -0.118 | 0 | 0 | -0.215 | 0 | 0 | 0 | -0.232 | 0 | 0 | 0 | -0.088 | 0 | 0 | 0 | -0.31 | 0 | 0 | 0 | 0 | -0.046 | -0.186 | -0.058 | -0.098 | -0.141 | -0.366 | -0.19 | -0.089 | -0.001 | 0 |
Overige totale aandeelhoudersvermogen
| 11.713 | 11.441 | 11.24 | 10.942 | 10.606 | 10.297 | 10.056 | 9.743 | 9.424 | 9.089 | 8.86 | 8.645 | 8.491 | 8.324 | 8.652 | 8.521 | 8.382 | 8.218 | 7.882 | 7.524 | 7.154 | 6.965 | 6.626 | 6.249 | 5.886 | 5.72 | 5.526 | 5.28 | 5.043 | 0 | 0 | 4.612 | 0 | 0 | 0 | 3.407 | 0 | 0 | 0 | 2.538 | 0 | 0 | 0 | 1.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 203.603 | 195.986 | 194.725 | 192.626 | 184.307 | 183.77 | 183.781 | 176.916 | 170.095 | 169.492 | 165.991 | 165.237 | 158.624 | 151.962 | 146.993 | 143.407 | 141.549 | 139.136 | 138.099 | 140.576 | 137.593 | 135.482 | 132.376 | 129.787 | 124.975 | 121.393 | 117.26 | 91.48 | 89.478 | 86.738 | 83.781 | 81.284 | 78.792 | 76.511 | 74.179 | 72.479 | 70.82 | 69.078 | 67.232 | 65.442 | 64.024 | 62.518 | 32.67 | 31.19 | 31.216 | 30.118 | 29.517 | 25.892 | 16.034 | 15.888 | 16.676 | 17.157 | 18.337 | 18.177 | 18.648 | 18.864 | 20.025 | 20.991 |
Totaal eigen vermogen
| 203.603 | 195.986 | 194.725 | 192.626 | 184.307 | 183.77 | 183.781 | 176.916 | 170.095 | 169.492 | 165.991 | 165.237 | 158.624 | 151.962 | 146.993 | 143.407 | 141.549 | 139.136 | 138.099 | 140.576 | 137.593 | 135.482 | 132.376 | 129.787 | 124.975 | 121.393 | 117.26 | 91.48 | 89.478 | 86.738 | 83.781 | 81.284 | 78.792 | 76.511 | 74.179 | 72.479 | 70.82 | 69.078 | 67.232 | 65.442 | 64.024 | 62.518 | 32.67 | 31.19 | 31.216 | 30.118 | 29.517 | 25.892 | 16.034 | 15.888 | 16.676 | 17.157 | 18.337 | 18.177 | 18.648 | 18.864 | 20.025 | 20.991 |
Totaal passiva en aandeelhoudersvermogen
| 2,387.98 | 2,290.68 | 2,234.52 | 2,152.177 | 2,142.675 | 2,151.701 | 2,170.45 | 2,094.293 | 2,029.575 | 1,934.242 | 1,863.945 | 1,726.706 | 1,679.911 | 1,604.96 | 1,455.334 | 1,366.867 | 1,339.821 | 1,288.011 | 1,209.593 | 1,179.52 | 1,151.934 | 1,127.556 | 1,077.235 | 1,044.186 | 1,035.028 | 979.441 | 956.842 | 900.999 | 89.856 | 86.738 | 83.781 | 81.606 | 78.792 | 76.511 | 74.179 | 72.826 | 70.82 | 69.078 | 67.232 | 65.574 | 64.024 | 62.518 | 32.67 | 31.27 | 31.216 | 30.118 | 29.517 | 0 | 156.447 | 154.384 | 151.071 | 161.15 | 130.169 | 121.908 | 123.186 | 100.826 | 63.279 | 30.861 |