Sapporo Holdings Limited
TSE:2501.T
7250 (JPY) • At close November 13, 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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 20,165 | 17,180 | 16,983 | 18,585 | 17,386 | 14,109 | 15,380 | 19,467 | 18,222 | 25,722 | 17,368 | 13,290 | 12,636 | 19,101 | 19,734 | 52,477 | 23,801 | 29,364 | 15,215 | 22,116 | 8,746 | 12,277 | 9,989 | 10,751 | 9,803 | 9,329 | 12,717 | 13,084 | 10,521 | 9,428 | 10,589 | 13,296 | 12,474 | 12,129 | 10,430 | 10,225 | 10,539 | 9,259 | 9,781 | 11,503 | 10,886 | 10,717 | 11,552 | 9,818 | 10,065 | 9,973 | 9,755 | 9,957 | 7,956 | 9,738 | 9,204 | 8,917 | 13,021 | 14,470 | 13,390 | 9,908 | 10,677 | 14,514 | 6,387 | 21,661 | 9,545 | 18,821 |
Kortetermijnbeleggingen
| 4,888 | 4,559 | 221 | 4,289 | 3,630 | 3,617 | 8,454 | 8,118 | 7,192 | 7,623 | 3,985 | 3,629 | 3,253 | 3,701 | 5,459 | 5,122 | 4,445 | 4,459 | 5,403 | 4,677 | 3,879 | 3,877 | 4,790 | 4,437 | 4,176 | 8,389 | -427 | -15,189 | -13,747 | -14,090 | -4,789 | -14,588 | -14,670 | -14,560 | -9,016 | -14,240 | -13,479 | -13,938 | -9,150 | -13,282 | -15,009 | -13,264 | -9,544 | -14,595 | -14,915 | -14,871 | -9,783 | -15,787 | 0 | 0 | -10,142 | -10,152 | 50 | -10,232 | 2 | 6 | 10 | 12 | 47 | 46 | 46 | 44 |
Liquide middelen en kortetermijnbeleggingen
| 20,165 | 17,180 | 17,204 | 22,874 | 21,016 | 17,726 | 23,834 | 27,585 | 25,414 | 33,345 | 21,353 | 16,919 | 15,889 | 22,802 | 25,193 | 57,599 | 28,246 | 33,823 | 20,618 | 26,793 | 12,625 | 16,154 | 14,779 | 15,188 | 13,979 | 17,718 | 12,717 | 13,084 | 10,521 | 9,428 | 10,589 | 13,296 | 12,474 | 12,129 | 10,430 | 10,225 | 10,539 | 9,259 | 9,781 | 11,503 | 10,886 | 10,717 | 11,552 | 9,818 | 10,065 | 9,973 | 9,755 | 9,957 | 7,956 | 9,738 | 9,204 | 8,917 | 13,071 | 14,470 | 13,392 | 9,914 | 10,687 | 14,526 | 6,434 | 21,707 | 9,591 | 18,865 |
Nettovorderingen
| 88,312 | 77,478 | 98,023 | 90,957 | 82,631 | 73,625 | 96,593 | 81,974 | 77,353 | 64,241 | 91,530 | 62,915 | 69,749 | 60,840 | 84,475 | 66,706 | 67,146 | 60,505 | 92,529 | 74,509 | 82,493 | 72,165 | 93,340 | 80,804 | 81,681 | 73,568 | 98,501 | 81,607 | 78,851 | 68,427 | 96,768 | 71,186 | 74,754 | 64,321 | 92,271 | 69,068 | 74,486 | 62,443 | 89,080 | 67,056 | 69,135 | 62,743 | 86,920 | 65,910 | 75,427 | 61,370 | 83,294 | 69,183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 51,210 | 49,186 | 47,575 | 51,031 | 50,839 | 48,310 | 47,525 | 47,163 | 44,573 | 41,990 | 39,178 | 40,479 | 41,249 | 39,768 | 36,001 | 38,634 | 39,892 | 38,332 | 36,528 | 40,797 | 41,781 | 42,498 | 37,109 | 39,903 | 39,955 | 39,491 | 38,319 | 42,833 | 42,017 | 40,727 | 37,972 | 40,613 | 41,111 | 41,283 | 38,634 | 43,718 | 44,782 | 40,991 | 36,539 | 39,171 | 37,724 | 35,727 | 34,384 | 37,463 | 37,054 | 35,678 | 32,444 | 35,405 | 35,469 | 32,149 | 28,061 | 29,364 | 30,255 | 27,066 | 22,168 | 23,424 | 25,347 | 23,252 | 22,947 | 23,614 | 25,025 | 23,611 |
Overige vlottende activa
| 11,200 | 12,600 | 13,551 | 6,934 | 7,915 | 13,898 | 11,479 | 9,525 | 8,074 | 16,249 | 15,745 | 6,493 | 6,927 | 16,397 | 15,160 | 9,935 | 9,170 | 8,232 | 6,090 | 8,805 | 9,276 | 10,555 | 8,316 | 10,232 | 10,275 | 10,128 | 19,315 | 18,920 | 19,136 | 19,577 | 18,854 | 15,580 | 16,837 | 17,064 | 15,029 | 15,163 | 14,758 | 16,741 | 20,972 | 17,245 | 15,378 | 15,668 | 14,479 | 13,554 | 13,067 | 13,509 | 12,765 | 13,503 | 15,004 | 15,687 | 7,874 | 12,345 | 15,303 | 14,110 | 10,015 | 10,156 | 10,871 | 12,328 | 8,753 | 13,497 | 13,922 | 17,798 |
Totaal vlottende activa
| 170,887 | 156,444 | 176,353 | 171,796 | 162,401 | 153,559 | 179,431 | 166,247 | 155,414 | 155,825 | 167,806 | 126,806 | 133,814 | 139,807 | 160,829 | 172,874 | 144,454 | 140,892 | 155,765 | 150,904 | 146,175 | 141,372 | 153,544 | 146,127 | 145,890 | 140,905 | 168,852 | 156,444 | 150,525 | 138,159 | 164,183 | 140,675 | 145,176 | 134,797 | 156,364 | 138,174 | 144,565 | 129,434 | 156,372 | 134,975 | 133,123 | 124,855 | 147,336 | 126,745 | 135,613 | 120,530 | 138,258 | 128,048 | 132,151 | 118,310 | 129,018 | 114,382 | 125,078 | 108,918 | 109,737 | 93,261 | 101,406 | 94,035 | 102,277 | 104,275 | 101,373 | 105,620 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 156,347 | 152,922 | 145,687 | 142,194 | 138,273 | 131,070 | 129,102 | 135,108 | 122,198 | 120,452 | 120,624 | 131,090 | 129,984 | 129,347 | 126,650 | 141,480 | 143,096 | 144,253 | 147,014 | 153,995 | 154,272 | 153,486 | 152,676 | 152,618 | 151,622 | 149,053 | 343,763 | 346,526 | 342,306 | 342,418 | 345,495 | 336,619 | 333,955 | 336,282 | 337,042 | 341,395 | 345,592 | 347,161 | 350,597 | 354,734 | 352,638 | 352,623 | 352,882 | 352,578 | 351,261 | 350,488 | 353,061 | 352,823 | 353,994 | 356,177 | 314,379 | 318,443 | 321,870 | 322,045 | 296,629 | 314,263 | 317,510 | 313,142 | 317,838 | 322,331 | 317,159 | 318,595 |
Goodwill
| 37,488 | 36,221 | 35,124 | 36,095 | 35,547 | 33,906 | 33,783 | 37,524 | 19,787 | 19,479 | 19,176 | 19,476 | 19,528 | 18,060 | 17,920 | 18,263 | 18,260 | 18,215 | 18,358 | 22,151 | 21,888 | 21,246 | 21,229 | 24,945 | 24,701 | 24,406 | 26,948 | 32,277 | 25,343 | 26,285 | 27,439 | 27,695 | 28,868 | 29,227 | 30,235 | 33,142 | 32,777 | 35,279 | 29,966 | 31,569 | 32,411 | 33,329 | 34,418 | 35,237 | 36,203 | 37,113 | 37,541 | 38,158 | 39,131 | 39,909 | 40,147 | 41,044 | 41,944 | 32,501 | 14,128 | 15,903 | 15,090 | 15,729 | 14,926 | 14,997 | 15,262 | 15,299 |
Immateriële activa
| 7,261 | 7,269 | 6,993 | 7,130 | 7,257 | 9,095 | 9,328 | 10,013 | 8,005 | 8,028 | 7,893 | 8,944 | 9,356 | 9,011 | 9,023 | 9,029 | 9,238 | 8,649 | 8,844 | 12,453 | 11,780 | 11,919 | 12,056 | 13,219 | 13,206 | 12,764 | 13,575 | 9,726 | 9,926 | 10,292 | 10,511 | 9,872 | 10,283 | 9,927 | 10,743 | 11,421 | 11,443 | 8,609 | 6,025 | 6,571 | 6,320 | 6,830 | 7,567 | 7,888 | 8,586 | 9,081 | 7,444 | 7,742 | 8,087 | 8,403 | 8,844 | 9,337 | 9,915 | 10,389 | 10,331 | 11,092 | 11,130 | 10,335 | 6,967 | 3,963 | 4,250 | 4,083 |
Goodwill en immateriële activa
| 44,749 | 43,490 | 42,117 | 43,225 | 42,804 | 43,001 | 43,111 | 47,537 | 27,792 | 27,507 | 27,069 | 28,420 | 28,884 | 27,071 | 26,943 | 27,292 | 27,498 | 26,864 | 27,202 | 34,604 | 33,668 | 33,165 | 33,285 | 38,164 | 37,907 | 37,170 | 40,523 | 42,003 | 35,269 | 36,577 | 37,950 | 37,567 | 39,151 | 39,154 | 40,978 | 44,563 | 44,220 | 43,888 | 35,991 | 38,140 | 38,731 | 40,159 | 41,985 | 43,125 | 44,789 | 46,194 | 44,985 | 45,900 | 47,218 | 48,312 | 48,991 | 50,381 | 51,859 | 42,890 | 24,459 | 26,995 | 26,220 | 26,064 | 21,893 | 18,960 | 19,512 | 19,382 |
Langetermijnbeleggingen
| 306,173 | 304,990 | 291,923 | 75,327 | 75,784 | 69,835 | 61,532 | 61,852 | 60,355 | 58,205 | 63,010 | 68,821 | 65,773 | 70,567 | 64,956 | 67,954 | 66,864 | 61,212 | 73,753 | 70,844 | 70,322 | 73,651 | 65,825 | 74,680 | 74,226 | 64,550 | 62,572 | 79,358 | 77,466 | 73,182 | 64,085 | 68,605 | 67,793 | 70,550 | 70,864 | 72,839 | 77,640 | 77,147 | 69,118 | 70,330 | 69,512 | 63,078 | 60,765 | 65,630 | 59,750 | 57,842 | 45,453 | 48,430 | 0 | 0 | 41,350 | 42,309 | 30,456 | 41,397 | 38,025 | 36,547 | 36,367 | 37,421 | 35,343 | 35,975 | 29,109 | 25,652 |
Belastingvorderingen
| 2,863 | 2,705 | 2,863 | 2,416 | 2,383 | 2,492 | 2,569 | 3,699 | 3,805 | 4,134 | 4,151 | 6,148 | 6,220 | 6,961 | 6,831 | 4,202 | 4,539 | 4,921 | 2,551 | 2,882 | 2,995 | 2,881 | 5,523 | 2,610 | 2,746 | 2,624 | 1,306 | -79,358 | -77,466 | -73,182 | 1,070 | -68,605 | -67,793 | -70,550 | 1,009 | -72,839 | -77,640 | -77,147 | 1,090 | -70,330 | -69,512 | -63,078 | 931 | -65,630 | -59,750 | -57,842 | 2,040 | -48,430 | 0 | 0 | 2,203 | 2,810 | 2,757 | 2,680 | 2,649 | 4,757 | 4,899 | 4,589 | 4,824 | 5,082 | 4,951 | 6,422 |
Overige niet-vlottende activa
| 8,022 | 6,999 | 4,630 | 222,279 | 222,895 | 220,523 | 223,373 | 225,562 | 221,930 | 224,143 | 211,891 | 215,557 | 216,232 | 228,660 | 230,140 | 229,894 | 230,245 | 230,937 | 232,437 | 231,837 | 231,888 | 220,975 | 228,839 | 230,635 | 231,547 | 235,962 | 13,611 | 79,827 | 77,932 | 73,641 | 13,565 | 77,438 | 76,594 | 79,374 | 14,128 | 81,917 | 86,724 | 86,167 | 12,267 | 79,556 | 78,801 | 72,358 | 12,851 | 75,257 | 69,448 | 67,370 | 13,836 | 58,235 | 58,531 | 59,128 | 14,843 | 14,819 | 25,046 | 14,974 | 23,299 | 23,279 | 23,152 | 23,628 | 24,699 | 25,281 | 25,634 | 25,514 |
Totaal niet-vlottende activa
| 518,154 | 511,106 | 487,220 | 485,441 | 482,139 | 466,921 | 459,687 | 473,758 | 436,080 | 434,441 | 426,745 | 450,036 | 447,093 | 462,606 | 455,520 | 470,822 | 472,242 | 468,187 | 482,957 | 494,162 | 493,145 | 484,158 | 486,148 | 498,707 | 498,048 | 489,359 | 461,775 | 468,356 | 455,507 | 452,636 | 462,165 | 451,624 | 449,700 | 454,810 | 464,021 | 467,875 | 476,536 | 477,216 | 469,063 | 472,430 | 470,170 | 465,140 | 469,414 | 470,960 | 465,498 | 464,052 | 459,375 | 456,958 | 459,743 | 463,617 | 421,766 | 428,762 | 431,988 | 423,986 | 385,061 | 405,841 | 408,148 | 404,844 | 404,597 | 407,629 | 396,365 | 395,565 |
Totaal activa
| 689,041 | 667,550 | 663,573 | 657,237 | 644,540 | 620,481 | 639,118 | 640,004 | 591,493 | 590,266 | 594,551 | 576,843 | 580,907 | 602,413 | 616,349 | 643,696 | 616,696 | 609,079 | 638,722 | 645,066 | 639,320 | 625,530 | 639,692 | 644,835 | 643,937 | 630,264 | 630,628 | 624,802 | 606,034 | 590,797 | 626,350 | 592,300 | 594,877 | 589,607 | 620,386 | 606,050 | 621,100 | 606,652 | 625,437 | 607,404 | 603,294 | 589,996 | 616,750 | 597,706 | 601,110 | 584,582 | 597,635 | 585,006 | 591,894 | 581,927 | 550,784 | 543,144 | 557,066 | 532,904 | 494,798 | 499,102 | 509,554 | 498,879 | 506,874 | 511,904 | 497,738 | 501,185 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 38,267 | 35,515 | 38,717 | 37,134 | 35,745 | 31,962 | 35,730 | 33,675 | 37,594 | 31,406 | 33,228 | 31,428 | 32,935 | 30,479 | 31,927 | 31,394 | 32,130 | 31,236 | 34,475 | 34,760 | 36,012 | 34,536 | 35,292 | 36,313 | 35,753 | 34,399 | 36,530 | 37,387 | 36,280 | 35,802 | 38,503 | 38,880 | 37,878 | 34,687 | 36,772 | 38,357 | 38,952 | 33,665 | 35,534 | 33,995 | 34,318 | 31,712 | 35,902 | 34,774 | 33,186 | 29,595 | 32,985 | 35,125 | 35,792 | 30,175 | 32,354 | 31,704 | 33,582 | 27,242 | 24,348 | 24,064 | 22,960 | 18,979 | 20,185 | 20,681 | 22,129 | 21,408 |
Kortlopende schulden
| 61,806 | 59,497 | 43,317 | 57,156 | 53,263 | 76,036 | 90,349 | 94,361 | 72,683 | 78,566 | 65,875 | 67,384 | 68,906 | 96,527 | 89,013 | 110,138 | 116,363 | 105,252 | 78,659 | 78,009 | 90,642 | 89,942 | 80,606 | 82,088 | 80,823 | 97,655 | 87,249 | 88,807 | 78,837 | 79,061 | 76,444 | 66,213 | 94,829 | 101,425 | 95,754 | 78,684 | 74,214 | 72,931 | 76,513 | 80,773 | 99,108 | 86,052 | 92,026 | 96,849 | 95,117 | 97,892 | 116,130 | 93,737 | 91,533 | 77,651 | 84,269 | 46,958 | 50,917 | 84,108 | 48,089 | 63,716 | 87,041 | 55,379 | 46,735 | 47,011 | 53,546 | 65,107 |
Belastingschulden
| 5,173 | 1,008 | 5,919 | 978 | 1,181 | 588 | 890 | 890 | 1,086 | 573 | 5,577 | 8,039 | 7,675 | 409 | 727 | 655 | 1,008 | 482 | 2,414 | 559 | 1,087 | 591 | 1,527 | 738 | 1,124 | 586 | 39,610 | 33,840 | 25,363 | 19,247 | 35,908 | 21,708 | 23,487 | 18,792 | 40,017 | 24,380 | 24,454 | 18,764 | 34,326 | 21,579 | 23,480 | 18,850 | 37,537 | 23,294 | 33,754 | 23,138 | 37,227 | 31,724 | 31,569 | 23,139 | 35,520 | 22,320 | 21,767 | 16,900 | 36,071 | 22,227 | 23,901 | 18,606 | 36,085 | 21,509 | 24,079 | 19,599 |
Uitgestelde opbrengsten
| 0 | 1,008 | 5,919 | 42,198 | 50,500 | 0 | 41,374 | 0 | 0 | 0 | 56,974 | 43,270 | 44,175 | 36,167 | 38,847 | 38,842 | 36,358 | 36,881 | 35,435 | 42,003 | 35,466 | 36,841 | 35,432 | 31,317 | 37,372 | 38,738 | 42,699 | 37,773 | 27,372 | 24,072 | 38,888 | 25,338 | 25,282 | 22,791 | 42,236 | 27,532 | 26,151 | 22,969 | 36,441 | 24,497 | 24,776 | 22,921 | 39,627 | 26,306 | 35,144 | 26,934 | 39,087 | 35,219 | 33,324 | 27,541 | 37,638 | 26,174 | 23,536 | 21,710 | 38,126 | 24,622 | 24,857 | 21,972 | 37,723 | 23,918 | 25,012 | 22,657 |
Overige kortlopende verplichtingen
| 93,334 | 91,627 | 103,251 | 96,205 | 93,017 | 89,622 | 92,546 | 89,527 | 84,667 | 90,721 | 105,855 | 77,944 | 80,499 | 79,796 | 94,576 | 82,616 | 76,652 | 80,258 | 94,924 | 89,192 | 91,278 | 88,013 | 97,166 | 91,329 | 94,302 | 93,077 | 56,784 | 61,908 | 67,091 | 63,679 | 61,268 | 68,079 | 66,003 | 63,255 | 61,100 | 70,453 | 66,710 | 62,236 | 65,398 | 74,589 | 68,180 | 72,562 | 61,843 | 68,000 | 58,356 | 58,767 | 56,804 | 80,095 | 91,176 | 98,322 | 60,446 | 86,801 | 108,045 | 72,945 | 58,535 | 65,770 | 69,424 | 65,429 | 66,247 | 83,646 | 80,008 | 86,432 |
Totaal kortlopende verplichtingen
| 198,580 | 187,647 | 191,204 | 191,473 | 183,206 | 198,208 | 219,515 | 218,453 | 196,030 | 201,266 | 210,535 | 184,795 | 190,015 | 207,211 | 216,243 | 224,803 | 226,153 | 217,228 | 210,472 | 202,520 | 219,019 | 213,082 | 214,591 | 210,468 | 212,002 | 225,717 | 220,173 | 221,942 | 207,571 | 197,789 | 212,123 | 194,880 | 222,197 | 218,159 | 233,643 | 211,874 | 204,330 | 187,596 | 211,771 | 210,936 | 225,086 | 209,176 | 227,308 | 222,917 | 220,413 | 209,392 | 243,146 | 240,681 | 250,070 | 229,287 | 212,589 | 187,783 | 214,311 | 201,195 | 167,043 | 175,777 | 203,326 | 158,393 | 169,252 | 172,847 | 179,762 | 192,546 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 192,098 | 199,097 | 202,307 | 194,950 | 203,539 | 178,194 | 172,847 | 167,100 | 155,333 | 156,542 | 154,193 | 157,218 | 162,384 | 178,234 | 179,137 | 184,133 | 162,744 | 166,379 | 179,141 | 191,542 | 178,170 | 170,166 | 178,978 | 181,981 | 189,116 | 164,345 | 177,479 | 149,737 | 152,858 | 154,285 | 171,689 | 162,250 | 143,958 | 138,276 | 147,272 | 153,862 | 169,145 | 176,274 | 180,211 | 171,290 | 162,054 | 160,966 | 165,483 | 147,940 | 164,813 | 164,052 | 152,722 | 143,553 | 144,256 | 154,697 | 146,513 | 156,053 | 144,409 | 134,251 | 133,245 | 136,280 | 122,190 | 155,573 | 150,059 | 153,555 | 135,249 | 128,685 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 19,568 | 19,377 | 64,050 | 60,712 | 0 | 57,271 | 0 | 0 | 0 | 46,772 | 45,604 | 46,215 | 48,987 | 49,309 | 51,968 | 53,021 | 54,701 | 51,631 | 53,168 | 52,638 | 52,133 | 57,448 | 53,215 | 53,637 | 53,719 | 5,492 | 0 | 0 | 0 | 8,995 | 0 | 0 | 0 | 7,636 | 0 | 0 | 0 | 4,510 | 0 | 0 | 0 | 5,907 | 0 | 0 | 0 | 7,411 | 0 | 0 | 0 | 7,505 | 7,540 | 7,591 | 7,648 | 7,232 | 7,295 | 7,383 | 7,459 | 7,532 | 7,585 | 7,541 | 7,529 |
Uitgestelde belastingverplichtingen niet-vlottend
| 25,471 | 24,508 | 21,831 | 25,429 | 25,226 | 22,787 | 22,007 | 20,526 | 20,147 | 19,782 | 19,585 | 18,905 | 17,885 | 19,440 | 19,277 | 16,857 | 15,379 | 15,337 | 20,125 | 22,824 | 20,872 | 20,910 | 20,950 | 25,517 | 24,613 | 24,081 | 21,292 | 0 | 0 | 0 | 18,804 | 0 | 0 | 0 | 21,216 | 0 | 0 | 0 | 22,617 | 0 | 0 | 0 | 17,805 | 0 | 0 | 0 | 13,002 | 0 | 0 | 0 | 12,186 | 13,818 | 14,208 | 14,338 | 13,455 | 12,079 | 12,046 | 12,126 | 12,097 | 12,484 | 12,320 | 12,157 |
Overige niet-vlottende verplichtingen
| 68,492 | 68,121 | 64,983 | 301 | 285 | 58,281 | 277 | 59,793 | 53,586 | 52,559 | 139 | 2,503 | 2,555 | 2,901 | 2,833 | 2,791 | 2,787 | 2,779 | 2,828 | 2,920 | 2,889 | 2,936 | 2,990 | 2,788 | 2,774 | 2,694 | 27,444 | 81,225 | 80,021 | 79,105 | 48,360 | 79,424 | 77,404 | 78,510 | 46,799 | 83,486 | 85,700 | 84,162 | 46,326 | 75,927 | 73,759 | 73,311 | 44,883 | 77,425 | 75,824 | 76,279 | 46,409 | 74,625 | 74,696 | 75,406 | 47,216 | 55,456 | 55,571 | 55,742 | 47,178 | 48,396 | 48,994 | 49,652 | 49,344 | 49,224 | 49,269 | 51,673 |
Totaal niet-vlottende verplichtingen
| 286,061 | 291,726 | 289,121 | 284,730 | 289,762 | 259,262 | 252,402 | 247,419 | 229,066 | 228,883 | 220,689 | 224,230 | 229,039 | 249,562 | 250,556 | 255,749 | 233,931 | 239,196 | 253,725 | 270,454 | 254,569 | 246,145 | 260,366 | 263,501 | 270,140 | 244,839 | 232,795 | 230,962 | 232,879 | 233,390 | 247,848 | 241,674 | 221,362 | 216,786 | 222,923 | 237,348 | 254,845 | 260,436 | 253,664 | 247,217 | 235,813 | 234,277 | 234,078 | 225,365 | 240,637 | 240,331 | 219,544 | 218,178 | 218,952 | 230,103 | 213,420 | 232,867 | 221,779 | 211,979 | 201,110 | 204,050 | 190,613 | 224,810 | 219,032 | 222,848 | 204,379 | 200,044 |
Totaal passiva
| 484,641 | 479,373 | 480,325 | 476,203 | 472,968 | 457,470 | 471,917 | 465,872 | 425,096 | 430,149 | 431,224 | 409,025 | 419,054 | 456,773 | 466,799 | 480,552 | 460,084 | 456,424 | 464,197 | 472,974 | 473,588 | 459,227 | 474,957 | 473,969 | 482,142 | 470,556 | 452,968 | 452,904 | 440,450 | 431,179 | 459,971 | 436,554 | 443,559 | 434,945 | 456,566 | 449,222 | 459,175 | 448,032 | 465,435 | 458,153 | 460,899 | 443,453 | 461,386 | 448,282 | 461,050 | 449,723 | 462,690 | 458,859 | 469,022 | 459,390 | 426,009 | 420,650 | 436,090 | 413,174 | 368,153 | 379,827 | 393,939 | 383,203 | 388,284 | 395,695 | 384,141 | 392,590 |
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 | 0 | 0 |
Gewone aandelen
| 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,887 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 | 53,886 |
Ingehouden winsten
| 61,195 | 49,300 | 50,828 | 46,388 | 37,690 | 37,493 | 43,392 | 45,681 | 40,285 | 37,463 | 44,791 | 48,059 | 43,607 | 25,408 | 33,459 | 46,770 | 40,437 | 41,201 | 51,521 | 51,049 | 45,968 | 43,293 | 46,065 | 44,748 | 37,579 | 36,012 | 50,022 | 44,469 | 39,267 | 36,737 | 41,932 | 37,700 | 32,895 | 30,456 | 35,189 | 31,001 | 30,249 | 29,965 | 34,913 | 27,959 | 23,646 | 30,774 | 37,409 | 33,362 | 28,077 | 24,820 | 31,393 | 26,638 | 23,140 | 21,911 | 28,741 | 26,141 | 22,599 | 19,281 | 28,317 | 20,897 | 16,859 | 14,565 | 20,286 | 18,070 | 15,013 | 12,466 |
Overige gereserveerde algehele resultaten
| 49,299 | 45,045 | 38,629 | 40,976 | 40,234 | 31,869 | 30,171 | 34,859 | 32,541 | 29,143 | 25,080 | 26,340 | 24,768 | 92,935 | 23,369 | 23,157 | 22,853 | 18,044 | 29,497 | 25,487 | 24,191 | 27,129 | 22,373 | 30,083 | 27,987 | 27,543 | 25,275 | 24,137 | 22,873 | 19,159 | 20,574 | 14,734 | 15,099 | 20,486 | 24,534 | 21,918 | 27,430 | 25,398 | 23,137 | 19,471 | 16,897 | 13,568 | 15,787 | 14,163 | 10,111 | 8,245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 38,985 | 38,970 | 38,971 | 38,858 | 38,860 | 38,859 | 38,860 | 38,818 | 38,820 | 38,821 | 38,812 | 38,813 | 38,865 | 39,048 | 39,066 | 39,157 | 39,158 | 39,164 | 39,166 | 39,162 | 39,164 | 39,175 | 39,176 | 39,194 | 39,199 | 39,015 | 44,283 | 44,292 | 44,289 | 44,293 | 44,294 | 44,297 | 59,410 | 64,800 | 68,851 | 66,262 | 71,786 | 69,760 | 67,503 | 63,872 | 61,323 | 58,161 | 60,386 | 58,816 | 54,794 | 52,933 | 46,515 | 42,990 | 43,037 | 43,908 | 40,666 | 40,813 | 42,465 | 43,054 | 42,845 | 42,649 | 43,447 | 45,796 | 44,200 | 44,034 | 44,470 | 42,015 |
Totaal eigen vermogen van aandeelhouders
| 203,366 | 187,202 | 182,315 | 180,109 | 170,671 | 162,108 | 166,310 | 173,245 | 165,533 | 159,314 | 162,570 | 167,099 | 161,127 | 145,889 | 149,781 | 162,972 | 156,336 | 152,297 | 174,071 | 169,585 | 163,210 | 163,484 | 161,501 | 167,912 | 158,653 | 156,458 | 173,466 | 166,784 | 160,315 | 154,074 | 160,686 | 150,617 | 146,191 | 149,142 | 157,926 | 151,149 | 155,921 | 153,611 | 156,302 | 145,717 | 138,855 | 142,821 | 151,681 | 146,064 | 136,757 | 131,639 | 131,794 | 123,514 | 120,063 | 119,705 | 123,293 | 120,840 | 118,950 | 116,221 | 125,048 | 117,432 | 114,192 | 114,247 | 118,372 | 115,990 | 113,369 | 108,367 |
Totaal eigen vermogen
| 204,399 | 188,177 | 183,248 | 181,034 | 171,572 | 163,011 | 167,201 | 174,132 | 166,397 | 160,117 | 163,327 | 167,818 | 161,853 | 145,640 | 149,550 | 163,144 | 156,612 | 152,655 | 174,525 | 172,092 | 165,732 | 166,303 | 164,735 | 170,866 | 161,795 | 159,708 | 177,660 | 171,898 | 165,584 | 159,618 | 166,379 | 155,746 | 151,318 | 154,662 | 163,820 | 156,828 | 161,925 | 158,620 | 160,002 | 149,251 | 142,395 | 146,543 | 155,364 | 149,424 | 140,060 | 134,859 | 134,945 | 126,147 | 122,872 | 122,537 | 124,775 | 122,494 | 120,976 | 119,730 | 126,645 | 119,275 | 115,615 | 115,676 | 118,590 | 116,209 | 113,597 | 108,595 |
Totaal passiva en aandeelhoudersvermogen
| 689,040 | 667,550 | 663,573 | 657,237 | 644,540 | 620,481 | 639,118 | 640,004 | 591,493 | 590,266 | 594,551 | 576,843 | 580,907 | 602,413 | 616,349 | 643,696 | 616,696 | 609,079 | 638,722 | 645,066 | 639,320 | 625,530 | 639,692 | 644,835 | 643,937 | 630,264 | 630,628 | 624,802 | 606,034 | 590,797 | 626,350 | 592,300 | 594,877 | 589,607 | 620,386 | 606,050 | 621,100 | 606,652 | 625,437 | 607,404 | 603,294 | 589,996 | 616,750 | 597,706 | 601,110 | 584,582 | 597,635 | 585,006 | 591,894 | 581,927 | 550,784 | 543,144 | 557,066 | 532,904 | 494,798 | 499,102 | 509,554 | 498,879 | 506,874 | 511,904 | 497,738 | 501,185 |