COMSYS Holdings Corporation
TSE:1721.T
3244 (JPY) • At close November 8, 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
| 81,954 | 52,500 | 55,193 | 56,618 | 67,655 | 41,367 | 63,692 | 41,645 | 45,422 | 35,107 | 43,647 | 47,408 | 61,056 | 33,259 | 45,315 | 48,827 | 66,449 | 35,992 | 53,277 | 41,450 | 50,642 | 28,618 | 38,900 | 23,664 | 40,124 | 29,144 | 31,220 | 42,187 | 43,795 | 20,961 | 25,031 | 37,209 | 47,500 | 28,930 | 26,855 | 38,381 | 47,110 | 33,496 | 37,866 | 46,874 | 42,395 | 31,036 | 34,695 | 24,946 | 36,452 | 23,651 | 18,439 | 30,688 | 39,206 | 33,489 | 33,527 | 34,824 | 38,947 | 18,265 | 20,829 | 32,080 | 37,561 | 23,609 | 23,522 | 32,701 | 32,654 | 30,825 |
Kortetermijnbeleggingen
| 0 | 10,493 | 0 | 578 | -20,873 | 6,600 | 0 | 0 | -25,513 | 5,073 | -26,286 | -26,538 | 0 | 5,223 | -23,341 | -19,876 | -20,270 | 5,320 | -20,035 | -19,924 | -20,041 | 5,671 | -19,460 | -16,917 | -17,030 | 2,719 | -15,291 | -15,271 | -14,330 | 2,572 | -13,219 | -13,356 | -13,339 | 2,662 | -21,886 | -21,478 | -19,947 | 2,900 | -14,415 | -14,134 | -13,817 | 2,999 | -12,964 | -10,231 | -10,889 | 2,811 | -11,136 | -11,386 | 0 | 2,601 | 0 | 0 | 0 | 159 | 0 | 0 | 0 | 104 | 0 | 0 | 64 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 81,954 | 52,500 | 55,193 | 56,618 | 67,655 | 47,967 | 63,692 | 41,645 | 45,422 | 40,180 | 43,647 | 47,408 | 61,056 | 38,482 | 45,315 | 48,827 | 66,449 | 41,312 | 53,277 | 41,450 | 50,642 | 34,289 | 38,900 | 23,664 | 40,124 | 31,863 | 31,220 | 42,187 | 43,795 | 23,533 | 25,031 | 37,209 | 47,500 | 31,592 | 26,855 | 38,381 | 47,110 | 36,396 | 37,866 | 46,874 | 42,395 | 34,035 | 34,695 | 24,946 | 36,452 | 26,462 | 18,439 | 30,688 | 39,206 | 36,090 | 33,527 | 34,824 | 38,947 | 18,424 | 20,829 | 32,080 | 37,561 | 23,713 | 23,522 | 32,701 | 32,718 | 30,825 |
Nettovorderingen
| 121,655 | 187,623 | 135,599 | 124,175 | 110,646 | 187,954 | 121,346 | 151,099 | 142,632 | 222,954 | 161,686 | 138,338 | 126,988 | 194,671 | 136,333 | 122,201 | 105,235 | 177,267 | 116,627 | 123,633 | 106,681 | 169,186 | 114,631 | 90,714 | 78,838 | 126,095 | 74,369 | 70,904 | 58,626 | 117,909 | 63,572 | 62,478 | 57,023 | 105,711 | 60,793 | 56,367 | 50,559 | 96,993 | 58,324 | 57,687 | 59,274 | 101,759 | 56,159 | 69,700 | 55,644 | 100,421 | 63,566 | 60,001 | 49,884 | 85,348 | 51,321 | 50,442 | 46,286 | 106,046 | 58,191 | 45,230 | 39,475 | 82,557 | 46,093 | 46,560 | 87,649 | 43,856 |
Voorraad
| 51,540 | 49,191 | 77,998 | 74,920 | 71,151 | 57,589 | 92,178 | 78,946 | 65,623 | 51,570 | 78,397 | 53,768 | 45,367 | 34,439 | 54,637 | 48,563 | 43,212 | 31,857 | 54,745 | 46,990 | 41,978 | 33,558 | 51,801 | 35,722 | 30,692 | 25,409 | 40,130 | 33,749 | 28,323 | 20,212 | 38,880 | 28,846 | 25,227 | 15,763 | 32,687 | 26,367 | 22,504 | 15,901 | 30,452 | 27,002 | 23,389 | 18,612 | 35,743 | 32,422 | 29,243 | 20,404 | 33,256 | 28,834 | 24,870 | 17,108 | 29,086 | 28,119 | 25,799 | 19,473 | 38,944 | 28,176 | 26,980 | 19,361 | 37,736 | 30,900 | 21,571 | 44,331 |
Overige vlottende activa
| 25,032 | 13,033 | 23,936 | 20,525 | 19,876 | 10,473 | 20,645 | 18,202 | 17,288 | 7,512 | 17,673 | 14,149 | 13,527 | 11,268 | 16,157 | 14,845 | 14,271 | 6,644 | 18,069 | 19,199 | 23,395 | 9,980 | 17,452 | 8,239 | 7,941 | 3,148 | 8,562 | 9,185 | 11,980 | 5,512 | 10,628 | 8,619 | 10,128 | 2,485 | 9,419 | 7,596 | 9,162 | 2,588 | 8,729 | 7,868 | 9,209 | 2,089 | 8,038 | 8,170 | 10,249 | 2,306 | 10,341 | 9,253 | 9,239 | 3,100 | 9,365 | 7,723 | 8,956 | 5,915 | 10,482 | 6,281 | 7,316 | 3,404 | 7,943 | 5,718 | 3,479 | 7,333 |
Totaal vlottende activa
| 280,181 | 302,347 | 292,726 | 276,238 | 269,328 | 303,983 | 297,861 | 289,892 | 270,965 | 322,216 | 301,403 | 253,663 | 246,938 | 278,860 | 252,442 | 234,436 | 229,167 | 257,080 | 242,718 | 231,272 | 222,696 | 247,013 | 222,784 | 158,339 | 157,595 | 186,515 | 154,281 | 156,025 | 142,724 | 167,166 | 138,111 | 137,152 | 139,878 | 155,551 | 129,754 | 128,711 | 129,335 | 151,878 | 135,371 | 139,431 | 134,267 | 156,495 | 134,635 | 135,238 | 131,588 | 149,593 | 125,602 | 128,776 | 123,199 | 141,646 | 123,299 | 121,108 | 119,988 | 149,858 | 128,446 | 111,767 | 111,332 | 129,035 | 115,294 | 115,879 | 145,417 | 126,345 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 147,128 | 147,410 | 147,683 | 142,641 | 142,878 | 143,236 | 142,800 | 143,492 | 143,952 | 145,382 | 145,943 | 140,827 | 140,409 | 140,694 | 140,207 | 140,060 | 140,156 | 138,612 | 139,448 | 138,562 | 136,064 | 135,744 | 134,795 | 104,377 | 103,057 | 102,748 | 101,756 | 97,867 | 88,442 | 86,968 | 85,484 | 83,279 | 83,298 | 72,878 | 73,658 | 73,727 | 72,686 | 72,295 | 71,447 | 70,686 | 70,449 | 70,353 | 68,292 | 68,523 | 67,844 | 67,444 | 67,729 | 67,160 | 65,984 | 63,575 | 61,915 | 62,960 | 63,156 | 63,769 | 66,202 | 58,744 | 58,773 | 57,313 | 54,555 | 54,547 | 50,008 | 50,225 |
Goodwill
| 320 | 568 | 834 | 1,101 | 1,374 | 1,648 | 1,921 | 2,193 | 2,467 | 2,261 | 2,510 | 2,760 | 2,996 | 3,062 | 3,338 | 3,614 | 3,901 | 3,902 | 4,176 | 4,451 | 4,725 | 4,999 | 5,354 | 5,418 | 5,694 | 5,969 | 6,245 | 6,520 | 830 | 666 | 3,126 | 3,312 | 3,498 | 2,935 | 3,083 | 3,232 | 3,381 | 3,394 | 3,514 | 3,360 | 3,489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 5,066 | 5,252 | 5,421 | 4,846 | 5,030 | 5,089 | 5,020 | 5,249 | 5,440 | 5,587 | 5,337 | 4,810 | 4,691 | 4,415 | 3,960 | 4,001 | 3,755 | 3,940 | 4,094 | 4,166 | 4,398 | 4,607 | 4,343 | 3,712 | 4,013 | 4,094 | 4,242 | 4,007 | 3,837 | 4,003 | 3,847 | 3,979 | 4,060 | 4,055 | 3,938 | 4,074 | 4,126 | 4,249 | 3,597 | 3,303 | 3,444 | 3,594 | 3,417 | 4,298 | 4,185 | 4,324 | 4,101 | 3,950 | 0 | 3,802 | 0 | 0 | 0 | 2,677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 5,386 | 5,820 | 6,255 | 5,947 | 6,404 | 6,737 | 6,941 | 7,442 | 7,907 | 7,848 | 7,847 | 7,570 | 7,687 | 7,477 | 7,298 | 7,615 | 7,656 | 7,842 | 8,270 | 8,617 | 9,123 | 9,606 | 9,697 | 9,130 | 9,707 | 10,063 | 10,487 | 10,527 | 4,667 | 4,669 | 6,973 | 7,291 | 7,558 | 6,990 | 7,021 | 7,306 | 7,507 | 7,643 | 7,111 | 6,663 | 6,933 | 3,594 | 3,417 | 4,298 | 4,185 | 4,324 | 4,101 | 3,950 | 3,719 | 3,802 | 3,577 | 3,436 | 2,600 | 2,677 | 2,508 | 2,160 | 6,103 | 6,395 | 5,722 | 6,010 | 6,411 | 6,353 |
Langetermijnbeleggingen
| 57,720 | 33,031 | 30,161 | 28,728 | 48,587 | 18,854 | 25,508 | 25,228 | 48,714 | 41,767 | 49,566 | 50,068 | 23,150 | 19,875 | 46,987 | 47,071 | 46,064 | 20,764 | 49,896 | 48,403 | 48,102 | 22,041 | 45,461 | 31,119 | 30,716 | 10,237 | 28,377 | 27,702 | 25,546 | 8,582 | 24,363 | 23,605 | 23,355 | 7,798 | 34,216 | 32,768 | 31,132 | 9,800 | 26,921 | 26,698 | 24,347 | 6,685 | 23,539 | 20,044 | 20,382 | 6,226 | 18,796 | 18,564 | 0 | 4,627 | 0 | 0 | 0 | 6,969 | 0 | 0 | 0 | 7,015 | 0 | 0 | 6,099 | 0 |
Belastingvorderingen
| 5,067 | 2,306 | 1 | -28,728 | -20,873 | 4,470 | -25,508 | -25,228 | -25,513 | 3,698 | -26,286 | -26,538 | -23,150 | 3,127 | -46,987 | -47,071 | -46,064 | 3,283 | -49,896 | -48,403 | -48,102 | 2,158 | -45,461 | -31,119 | -30,716 | 399 | -28,377 | -27,702 | -25,546 | 333 | -24,363 | -23,605 | -23,355 | 319 | -34,216 | -32,768 | -31,132 | 367 | -26,921 | -26,698 | -24,347 | 1,245 | -23,539 | -20,044 | -20,382 | 1,387 | -18,796 | -18,564 | 0 | 2,410 | 0 | 0 | 0 | 3,709 | 0 | 0 | 0 | 1,836 | 0 | 0 | 2,548 | 0 |
Overige niet-vlottende activa
| -5,065 | 23,733 | 20,761 | 49,186 | 20,874 | 24,850 | 50,968 | 50,812 | 25,513 | 3,148 | 26,286 | 26,538 | 49,968 | 29,383 | 46,986 | 47,071 | 46,064 | 22,458 | 49,895 | 48,403 | 48,102 | 23,361 | 45,461 | 31,120 | 30,716 | 18,227 | 28,377 | 27,701 | 25,546 | 16,646 | 24,363 | 23,605 | 23,354 | 22,527 | 34,217 | 32,768 | 31,132 | 22,031 | 26,921 | 26,698 | 24,347 | 12,187 | 23,539 | 20,044 | 20,382 | 11,624 | 18,797 | 18,565 | 18,755 | 12,075 | 19,582 | 20,327 | 20,749 | 10,454 | 22,020 | 19,479 | 18,345 | 10,215 | 19,648 | 19,837 | 10,168 | 19,237 |
Totaal niet-vlottende activa
| 210,236 | 212,300 | 204,861 | 197,774 | 197,870 | 198,147 | 200,709 | 201,746 | 200,573 | 201,843 | 203,356 | 198,465 | 198,064 | 200,556 | 194,491 | 194,746 | 193,876 | 192,959 | 197,613 | 195,582 | 193,289 | 192,910 | 189,953 | 144,627 | 143,480 | 141,674 | 140,620 | 136,095 | 118,655 | 117,198 | 116,820 | 114,175 | 114,210 | 110,512 | 114,896 | 113,801 | 111,325 | 112,136 | 105,479 | 104,047 | 101,729 | 94,064 | 95,248 | 92,865 | 92,411 | 91,005 | 90,627 | 89,675 | 88,458 | 86,489 | 85,074 | 86,723 | 86,505 | 87,578 | 90,730 | 80,383 | 83,221 | 82,774 | 79,925 | 80,394 | 75,234 | 75,815 |
Totaal activa
| 490,417 | 514,647 | 497,587 | 474,014 | 467,199 | 502,133 | 498,572 | 491,640 | 471,540 | 524,062 | 504,759 | 452,129 | 445,002 | 479,419 | 446,935 | 429,184 | 423,046 | 450,043 | 440,333 | 426,855 | 415,987 | 439,926 | 412,738 | 302,968 | 301,076 | 328,192 | 294,902 | 292,121 | 261,380 | 284,367 | 254,932 | 251,328 | 254,090 | 266,066 | 244,650 | 242,513 | 240,662 | 264,019 | 240,850 | 243,480 | 235,998 | 250,561 | 229,886 | 228,105 | 224,000 | 240,602 | 216,229 | 218,451 | 211,657 | 228,135 | 208,373 | 207,831 | 206,493 | 237,436 | 219,176 | 192,150 | 194,553 | 211,809 | 195,219 | 196,273 | 220,651 | 202,160 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 63,010 | 77,250 | 59,073 | 61,359 | 59,781 | 82,842 | 60,941 | 64,991 | 58,304 | 87,514 | 63,069 | 61,684 | 58,514 | 87,812 | 60,276 | 60,278 | 56,199 | 80,289 | 57,316 | 60,076 | 58,264 | 77,685 | 53,271 | 42,039 | 41,801 | 59,749 | 39,778 | 39,800 | 34,310 | 55,577 | 36,147 | 35,072 | 33,777 | 49,191 | 30,117 | 30,762 | 29,129 | 44,675 | 30,474 | 33,725 | 31,209 | 45,039 | 30,289 | 34,511 | 30,190 | 44,456 | 28,420 | 32,958 | 28,220 | 39,891 | 26,897 | 28,476 | 26,596 | 46,716 | 30,230 | 28,882 | 26,405 | 41,023 | 27,847 | 28,477 | 46,363 | 29,317 |
Kortlopende schulden
| 3,966 | 3,984 | 18,996 | 3,693 | 3,823 | 3,950 | 24,292 | 19,415 | 4,734 | 31,845 | 35,319 | 4,904 | 4,969 | 5,141 | 17,259 | 5,720 | 7,215 | 7,038 | 31,983 | 16,866 | 8,412 | 8,543 | 19,349 | 103 | 104 | 106 | 107 | 109 | 111 | 113 | 114 | 114 | 114 | 114 | 109 | 109 | 109 | 100 | 100 | 100 | 100 | 1,270 | 650 | 100 | 150 | 1,660 | 1,401 | 507 | 14 | 1,520 | 76 | 169 | 586 | 8,124 | 6,159 | 7 | 9 | 11 | 16 | 18 | 47 | 16 |
Belastingschulden
| 2,590 | 6,463 | 2,405 | 3,392 | 1,150 | 5,075 | 1,867 | 3,525 | 1,493 | 4,967 | 1,062 | 4,750 | 1,282 | 9,251 | 2,012 | 3,688 | 782 | 5,318 | 658 | 3,529 | 861 | 6,017 | 326 | 1,767 | 678 | 7,815 | 1,407 | 2,472 | 629 | 2,088 | 254 | 969 | 563 | 3,296 | 215 | 796 | 477 | 3,852 | 342 | 2,025 | 769 | 6,847 | 2,139 | 2,489 | 1,219 | 2,978 | 1,231 | 911 | 500 | 3,795 | 660 | 583 | 427 | 2,261 | 1,058 | 410 | 412 | 1,710 | 300 | 581 | 4,146 | 727 |
Uitgestelde opbrengsten
| 8,574 | 8,263 | 16,671 | 15,782 | 13,177 | 18,906 | 27,518 | 28,076 | 22,587 | 19,309 | 25,218 | 14,452 | 10,167 | 15,823 | 12,134 | 13,747 | 9,332 | 11,378 | 9,331 | 12,389 | 7,520 | 11,313 | 6,718 | 6,728 | 5,024 | 11,412 | 7,006 | 6,316 | 4,378 | 3,882 | 4,384 | 3,835 | 3,042 | 4,208 | 3,716 | 3,578 | 3,246 | 5,664 | 4,130 | 5,133 | 4,005 | 8,428 | 6,596 | 6,054 | 4,314 | 4,711 | 5,423 | 3,538 | 4,349 | 6,431 | 4,696 | 3,448 | 3,376 | 3,647 | 5,787 | 3,500 | 5,203 | 5,666 | 8,060 | 7,538 | 8,213 | 11,131 |
Overige kortlopende verplichtingen
| 28,329 | 34,830 | 27,443 | 20,099 | 24,572 | 28,748 | 24,784 | 15,618 | 25,583 | 20,096 | 22,385 | 15,554 | 20,919 | 19,453 | 19,675 | 13,641 | 19,735 | 19,337 | 16,846 | 12,266 | 18,944 | 18,584 | 15,436 | 9,339 | 12,862 | 11,569 | 9,606 | 8,230 | 8,894 | 11,717 | 7,231 | 5,178 | 9,375 | 7,712 | 7,057 | 5,830 | 7,564 | 10,352 | 8,867 | 5,920 | 8,429 | 8,983 | 6,632 | 5,964 | 7,826 | 8,411 | 6,350 | 9,235 | 8,192 | 7,640 | 7,439 | 4,764 | 6,387 | 7,434 | 6,509 | 4,726 | 6,692 | 6,881 | 5,538 | 4,081 | 6,799 | 6,890 |
Totaal kortlopende verplichtingen
| 103,879 | 124,327 | 122,183 | 100,933 | 101,353 | 134,446 | 137,535 | 128,100 | 111,208 | 158,764 | 145,991 | 96,594 | 94,569 | 128,229 | 109,344 | 93,386 | 92,481 | 118,042 | 115,476 | 101,597 | 93,140 | 116,125 | 94,774 | 58,209 | 59,791 | 82,836 | 56,497 | 54,455 | 47,693 | 71,289 | 47,876 | 44,199 | 46,308 | 61,225 | 40,999 | 40,279 | 40,048 | 60,791 | 43,571 | 44,878 | 43,743 | 63,720 | 44,167 | 46,629 | 42,480 | 59,238 | 41,594 | 46,238 | 40,775 | 55,482 | 39,108 | 36,857 | 36,945 | 65,921 | 48,685 | 37,115 | 38,309 | 53,581 | 41,461 | 40,114 | 61,422 | 47,354 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 48 | 70 | 88 | 119 | 149 | 179 | 208 | 238 | 329 | 486 | 1,011 | 220 | 333 | 464 | 732 | 905 | 1,104 | 1,107 | 1,301 | 1,653 | 3,020 | 3,212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 67 | 0 | 0 | 0 | 0 | 1 | 106 | 78 |
Uitgestelde opbrengsten niet-vlottend
| -1,213 | 0 | 0 | 15,206 | 14,959 | 15,167 | 15,415 | 15,271 | 15,098 | 15,228 | 15,631 | 14,410 | 14,212 | 14,147 | 15,029 | 14,847 | 14,714 | 14,710 | 14,213 | 14,086 | 14,029 | 14,130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,098 | 6,437 | 0 | 0 | 0 | 0 | 2,550 | 3,519 | 3,620 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,213 | 4,865 | 1,213 | 1,213 | 1,213 | 1,664 | 1,213 | 1,213 | 1,213 | 1,902 | 1,303 | 1,303 | 1,303 | 2,126 | 1,315 | 1,348 | 1,315 | 1,971 | 1,369 | 1,369 | 1,369 | 1,952 | 1,369 | 1,369 | 1,369 | 4,868 | 1,369 | 1,369 | 1,369 | 4,453 | 1,369 | 1,369 | 1,428 | 3,614 | 1,508 | 1,508 | 1,508 | 4,490 | 1,662 | 1,662 | 1,662 | 2,090 | 1,662 | 1,662 | 1,662 | 2,119 | 1,662 | 1,662 | 1,662 | 1,995 | 1,662 | 1,865 | 1,865 | 3,070 | 2,252 | 2,365 | 2,365 | 3,455 | 2,365 | 2,365 | 3,361 | 2,365 |
Overige niet-vlottende verplichtingen
| 21,649 | 17,326 | 20,653 | 5,326 | 4,852 | 3,952 | 4,592 | 4,790 | 4,928 | 4,194 | 4,751 | 4,428 | 4,447 | 3,645 | 4,189 | 4,383 | 4,339 | 3,520 | 4,031 | 3,974 | 3,821 | 3,049 | 23,338 | 9,978 | 9,160 | 8,722 | 12,360 | 12,110 | 9,143 | 5,682 | 8,617 | 8,136 | 8,089 | 4,685 | 8,489 | 8,082 | 7,984 | 4,701 | 7,046 | 6,947 | 6,699 | 5,338 | 5,843 | 5,607 | 6,164 | 5,834 | 6,934 | 6,403 | 6,479 | 6,084 | 7,367 | 7,568 | 7,588 | 530 | 1,815 | 4,123 | 4,178 | 3,005 | 4,233 | 1,706 | 468 | 1,766 |
Totaal niet-vlottende verplichtingen
| 21,697 | 22,261 | 21,954 | 21,864 | 21,173 | 20,962 | 21,428 | 21,512 | 21,568 | 21,810 | 22,696 | 20,361 | 20,295 | 20,382 | 21,265 | 21,483 | 21,472 | 21,308 | 20,914 | 21,082 | 22,239 | 22,343 | 24,707 | 11,347 | 10,529 | 13,590 | 13,729 | 13,479 | 10,512 | 10,135 | 9,986 | 9,505 | 9,517 | 8,299 | 9,997 | 9,590 | 9,492 | 9,191 | 8,708 | 8,609 | 8,361 | 7,428 | 7,505 | 7,269 | 7,826 | 7,953 | 8,596 | 8,065 | 8,141 | 8,079 | 9,029 | 9,433 | 9,453 | 9,747 | 10,571 | 6,488 | 6,543 | 6,460 | 6,598 | 6,622 | 7,454 | 7,829 |
Totaal passiva
| 125,576 | 146,588 | 144,137 | 122,797 | 122,526 | 155,408 | 158,963 | 149,612 | 132,776 | 180,574 | 168,687 | 116,955 | 114,864 | 148,611 | 130,609 | 114,869 | 113,953 | 139,350 | 136,390 | 122,679 | 115,379 | 138,468 | 119,481 | 69,556 | 70,320 | 96,426 | 70,226 | 67,934 | 58,205 | 81,424 | 57,862 | 53,704 | 55,825 | 69,524 | 50,996 | 49,869 | 49,540 | 69,982 | 52,279 | 53,487 | 52,104 | 71,148 | 51,672 | 53,898 | 50,306 | 67,191 | 50,190 | 54,303 | 48,916 | 63,561 | 48,137 | 46,290 | 46,398 | 75,668 | 59,256 | 43,603 | 44,852 | 60,041 | 48,059 | 46,736 | 68,876 | 55,183 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 7,302 | 0 | 0 | 0 | 332,082 | 0 | 0 | 0 | 327,843 | 332,757 | 325,136 | 326,215 | 0 | 0 | 6,734 | 6,109 | 7,229 | 7,905 | 4,835 | 5,713 | 6,115 | 5,241 | 5,544 | 2,781 | 2,963 | 3,565 | 4,206 | 4,679 | 4,832 | 5,396 | 5,794 | 6,356 | 6,458 | 6,181 | 2,852 | 3,518 | 3,130 | 3,324 | 6,016 | 6,066 | 6,376 | 6,837 | 5,259 | 5,791 | 5,970 | 6,228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Ingehouden winsten
| 298,931 | 300,918 | 290,972 | 289,726 | 283,249 | 286,284 | 278,594 | 279,573 | 275,729 | 279,157 | 268,792 | 267,709 | 261,259 | 260,846 | 248,244 | 245,433 | 239,391 | 241,033 | 229,376 | 228,255 | 222,910 | 223,261 | 213,515 | 205,775 | 201,430 | 201,329 | 192,779 | 190,737 | 186,534 | 186,195 | 178,888 | 178,058 | 174,943 | 176,847 | 168,721 | 167,657 | 164,179 | 164,836 | 158,553 | 156,714 | 152,656 | 148,713 | 143,056 | 139,680 | 135,904 | 134,747 | 128,582 | 126,161 | 123,400 | 123,611 | 118,585 | 118,698 | 117,560 | 119,194 | 114,144 | 108,316 | 109,599 | 111,605 | 107,140 | 107,340 | 107,097 | 101,974 |
Overige gereserveerde algehele resultaten
| 7,581 | 15,911 | 9,696 | 8,638 | 7,897 | 6,203 | 6,170 | 6,046 | 6,542 | 6,069 | 6,411 | 6,529 | 5,894 | 69,268 | -6,734 | -6,109 | -7,229 | -7,905 | -4,835 | -5,713 | -6,115 | -5,241 | -5,544 | -2,781 | -2,963 | -3,565 | -4,206 | -4,679 | -4,832 | -5,396 | -5,794 | -6,356 | -6,458 | -6,181 | -2,852 | -3,518 | -3,130 | -3,324 | -6,016 | -6,066 | -6,376 | -6,837 | -5,259 | -5,791 | -5,970 | -6,228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 35,587 | 36,145 | 37,885 | 38,074 | -293,249 | 39,546 | 40,532 | 42,072 | -285,729 | -289,157 | -278,792 | -277,709 | 50,489 | -11,795 | 55,576 | 56,443 | 57,248 | 57,173 | 62,088 | 63,517 | 65,276 | 65,769 | 67,346 | 16,522 | 18,204 | 19,303 | 20,788 | 22,371 | 5,997 | 6,101 | 7,548 | 8,946 | 12,708 | 9,074 | 14,320 | 14,382 | 16,178 | 18,439 | 19,284 | 22,480 | 20,450 | 19,999 | 24,470 | 23,863 | 27,140 | 28,033 | 26,855 | 27,422 | 28,706 | 30,326 | 31,038 | 32,282 | 31,977 | 32,014 | 35,028 | 29,439 | 29,406 | 29,404 | 29,174 | 31,353 | 33,802 | 33,847 |
Totaal eigen vermogen van aandeelhouders
| 359,401 | 362,974 | 348,553 | 346,438 | 339,979 | 342,033 | 335,296 | 337,691 | 334,385 | 338,826 | 331,547 | 332,744 | 327,642 | 328,319 | 313,820 | 311,876 | 306,639 | 308,206 | 301,464 | 301,772 | 298,186 | 299,030 | 290,861 | 232,297 | 229,634 | 230,632 | 223,567 | 223,108 | 202,531 | 202,296 | 196,436 | 197,004 | 197,651 | 195,921 | 193,041 | 192,039 | 190,357 | 193,275 | 187,837 | 189,194 | 183,106 | 178,712 | 177,526 | 173,543 | 173,044 | 172,780 | 165,437 | 163,583 | 162,106 | 163,937 | 159,623 | 160,980 | 159,537 | 161,208 | 159,172 | 147,755 | 149,005 | 151,009 | 146,314 | 148,693 | 150,899 | 145,821 |
Totaal eigen vermogen
| 364,841 | 368,055 | 353,448 | 351,217 | 344,673 | 346,725 | 339,609 | 342,028 | 338,764 | 343,488 | 336,072 | 335,174 | 330,138 | 330,808 | 316,326 | 314,315 | 309,093 | 310,693 | 303,943 | 304,176 | 300,608 | 301,458 | 293,257 | 233,412 | 230,756 | 231,766 | 224,676 | 224,187 | 203,175 | 202,943 | 197,070 | 197,624 | 198,265 | 196,542 | 193,654 | 192,644 | 191,122 | 194,037 | 188,571 | 189,993 | 183,894 | 179,413 | 178,214 | 174,207 | 173,694 | 173,411 | 166,039 | 164,148 | 162,741 | 164,574 | 160,236 | 161,541 | 160,095 | 161,768 | 159,920 | 148,547 | 149,701 | 151,768 | 147,160 | 149,537 | 151,775 | 146,977 |
Totaal passiva en aandeelhoudersvermogen
| 490,417 | 514,647 | 497,585 | 474,014 | 467,199 | 502,133 | 498,572 | 491,640 | 471,540 | 524,062 | 504,759 | 452,129 | 445,002 | 479,419 | 446,935 | 429,184 | 423,046 | 450,043 | 440,333 | 426,855 | 415,987 | 439,926 | 412,738 | 302,968 | 301,076 | 328,192 | 294,902 | 292,121 | 261,380 | 284,367 | 254,932 | 251,328 | 254,090 | 266,066 | 244,650 | 242,513 | 240,662 | 264,019 | 240,850 | 243,480 | 235,998 | 250,561 | 229,886 | 228,105 | 224,000 | 240,602 | 216,229 | 218,451 | 211,657 | 228,135 | 208,373 | 207,831 | 206,493 | 237,436 | 219,176 | 192,150 | 194,553 | 211,809 | 195,219 | 196,273 | 220,651 | 202,160 |