Sanwa Holdings Corporation
TSE:5929.T
4454 (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
| 110,416 | 94,436 | 95,947 | 84,832 | 74,521 | 70,790 | 63,653 | 51,324 | 50,644 | 54,139 | 52,897 | 65,628 | 68,013 | 79,969 | 76,805 | 70,672 | 65,882 | 53,622 | 47,127 | 45,371 | 34,480 | 47,989 | 43,007 | 36,139 | 34,214 | 27,381 | 29,208 | 34,968 | 36,267 | 34,602 | 40,478 | 37,300 | 30,301 | 35,692 | 26,141 | 24,438 | 26,090 | 26,833 | 38,421 | 30,740 | 25,821 | 29,078 | 28,246 | 32,650 | 31,571 | 19,986 | 21,739 | 13,793 | 14,285 | 13,351 | 16,920 | 19,288 | 16,735 | 17,928 | 20,991 | 21,298 | 25,576 | 26,871 | 31,538 | 29,179 | 25,556 | 19,358 | 16,263 |
Kortetermijnbeleggingen
| 10,704 | 9,867 | 11,848 | 12,876 | 14,000 | 11,600 | 8,600 | 6,499 | 6,500 | 8,054 | 9,000 | 12,500 | 14,501 | 13,000 | 13,002 | 12,004 | 11,706 | 9,605 | 9,600 | 9,401 | 8,907 | 9,012 | 8,013 | 9,500 | 16,199 | 19,399 | 21,199 | 16,712 | 16,712 | 19,088 | 17,289 | 18,412 | 11,493 | 8,860 | 23,165 | 29,159 | 34,600 | 35,672 | 25,889 | 6,255 | 24,087 | 26,574 | 26,680 | 14,501 | 10,016 | 9,079 | 2,779 | 7,474 | 5,693 | 5,726 | 1,729 | 4,203 | 2,832 | 3,748 | 1,749 | 1,873 | 8,630 | 9,291 | 4,185 | 12,493 | 3,189 | 3,934 | 2,003 |
Liquide middelen en kortetermijnbeleggingen
| 121,120 | 104,303 | 107,795 | 97,708 | 88,521 | 82,390 | 72,253 | 57,823 | 57,144 | 62,193 | 61,897 | 78,128 | 82,514 | 92,969 | 89,807 | 82,676 | 77,588 | 63,227 | 56,727 | 54,772 | 43,387 | 57,001 | 51,020 | 45,639 | 50,413 | 46,780 | 50,407 | 51,680 | 52,979 | 53,690 | 57,767 | 55,712 | 41,794 | 44,552 | 49,306 | 53,597 | 60,690 | 62,505 | 64,310 | 36,995 | 49,908 | 55,652 | 54,926 | 47,151 | 41,587 | 29,065 | 24,518 | 21,267 | 19,978 | 19,077 | 18,649 | 23,491 | 19,567 | 21,676 | 22,740 | 23,171 | 34,206 | 36,162 | 35,723 | 41,672 | 28,745 | 23,292 | 18,266 |
Nettovorderingen
| 126,040 | 112,592 | 129,382 | 106,481 | 114,612 | 96,346 | 113,909 | 108,508 | 108,879 | 91,608 | 98,000 | 80,704 | 78,412 | 70,633 | 76,388 | 64,049 | 67,453 | 65,781 | 88,441 | 70,186 | 79,485 | 66,048 | 82,563 | 68,671 | 70,556 | 61,866 | 80,657 | 61,639 | 64,531 | 55,718 | 77,780 | 55,201 | 59,297 | 57,454 | 81,128 | 65,344 | 66,504 | 62,896 | 82,305 | 62,740 | 62,493 | 58,867 | 77,578 | 56,827 | 57,659 | 53,865 | 68,005 | 49,916 | 52,692 | 51,352 | 64,864 | 47,237 | 49,270 | 46,282 | 56,115 | 44,754 | 47,440 | 46,415 | 60,090 | 46,766 | 50,097 | 67,047 | 61,091 |
Voorraad
| 91,939 | 90,142 | 80,690 | 93,804 | 88,737 | 86,619 | 80,422 | 95,310 | 84,658 | 76,512 | 63,677 | 67,485 | 58,979 | 56,236 | 60,755 | 76,610 | 65,665 | 72,507 | 61,916 | 81,918 | 68,754 | 71,796 | 56,474 | 75,210 | 60,300 | 62,884 | 53,422 | 70,409 | 55,804 | 58,103 | 47,979 | 61,205 | 51,046 | 55,369 | 48,331 | 65,776 | 55,352 | 56,014 | 46,971 | 60,492 | 48,337 | 50,803 | 41,713 | 57,103 | 47,364 | 47,618 | 38,169 | 52,949 | 42,216 | 47,162 | 36,588 | 49,317 | 40,789 | 41,236 | 33,235 | 47,109 | 38,542 | 41,791 | 34,067 | 41,486 | 36,061 | 33,710 | 51,405 |
Overige vlottende activa
| 9,201 | 14,849 | 9,212 | 23,232 | 18,969 | 22,086 | 18,832 | 20,026 | 16,508 | 17,289 | 13,906 | 14,076 | 12,373 | 14,620 | 13,652 | 13,820 | 12,157 | 17,600 | 15,448 | 15,368 | 17,408 | 14,978 | 14,732 | 14,708 | 13,377 | 14,821 | 13,124 | 15,335 | 13,123 | 18,740 | 14,551 | 17,952 | 15,152 | 16,932 | 9,810 | 9,743 | 8,408 | 11,061 | 4,372 | 9,001 | 9,249 | 9,983 | 3,304 | 8,942 | 9,084 | 10,097 | 3,164 | 7,047 | 6,773 | 7,770 | 2,861 | 6,781 | 6,472 | 7,778 | 2,661 | 7,035 | 6,231 | 7,396 | 3,474 | 27,417 | 7,002 | 4,818 | 8,035 |
Totaal vlottende activa
| 348,300 | 321,886 | 327,079 | 321,225 | 310,839 | 287,441 | 285,416 | 281,667 | 267,189 | 247,602 | 237,480 | 240,393 | 232,278 | 234,458 | 240,602 | 237,155 | 222,863 | 219,115 | 222,532 | 222,244 | 209,034 | 209,823 | 204,789 | 204,228 | 194,646 | 186,351 | 197,610 | 199,063 | 186,437 | 186,251 | 198,077 | 190,070 | 167,289 | 174,307 | 188,575 | 194,460 | 190,954 | 192,476 | 197,958 | 169,228 | 169,987 | 175,305 | 177,521 | 170,023 | 155,694 | 140,645 | 133,856 | 131,179 | 121,659 | 125,361 | 122,962 | 126,826 | 116,098 | 116,972 | 114,751 | 122,069 | 126,419 | 131,764 | 133,354 | 157,341 | 121,905 | 128,867 | 138,797 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 100,327 | 95,208 | 91,942 | 93,198 | 92,482 | 87,024 | 83,364 | 79,821 | 79,165 | 76,694 | 74,967 | 73,042 | 72,546 | 70,956 | 69,415 | 68,468 | 68,146 | 68,092 | 69,091 | 66,722 | 67,570 | 64,332 | 60,182 | 60,045 | 58,836 | 58,163 | 57,765 | 55,314 | 54,221 | 53,235 | 53,595 | 49,830 | 49,998 | 52,552 | 54,053 | 54,990 | 55,620 | 54,376 | 55,540 | 55,798 | 54,300 | 53,933 | 54,772 | 52,344 | 52,462 | 51,981 | 50,419 | 48,137 | 48,448 | 50,800 | 49,545 | 49,457 | 51,715 | 52,572 | 52,060 | 53,342 | 54,228 | 57,194 | 58,434 | 48,927 | 49,949 | 50,271 | 52,877 |
Goodwill
| 4,172 | 4,546 | 4,907 | 7,410 | 7,982 | 8,136 | 7,601 | 10,543 | 10,920 | 10,741 | 10,789 | 8,558 | 9,210 | 4,646 | 4,913 | 5,176 | 5,421 | 5,713 | 5,264 | 5,219 | 5,974 | 6,385 | 6,769 | 7,422 | 7,529 | 7,984 | 7,401 | 7,738 | 7,973 | 7,704 | 7,557 | 7,301 | 7,081 | 8,219 | 8,754 | 9,342 | 10,036 | 9,896 | 11,469 | 10,849 | 12,680 | 2,077 | 2,259 | 2,267 | 2,367 | 2,338 | 2,325 | 3,041 | 3,137 | 3,347 | 3,225 | 755 | 804 | 871 | 48 | 409 | 804 | 1,253 | 1,643 | 156 | 279 | 284 | 736 |
Immateriële activa
| 19,416 | 18,625 | 17,597 | 20,969 | 20,949 | 19,789 | 19,483 | 21,301 | 20,971 | 19,864 | 18,784 | 18,313 | 18,709 | 16,146 | 15,863 | 16,328 | 16,786 | 17,418 | 18,028 | 17,880 | 18,306 | 17,118 | 17,232 | 17,600 | 17,399 | 16,740 | 17,074 | 16,811 | 16,481 | 16,204 | 16,616 | 14,604 | 14,952 | 16,353 | 17,466 | 17,812 | 18,585 | 18,280 | 18,980 | 17,474 | 15,229 | 15,203 | 15,561 | 14,736 | 14,430 | 13,769 | 14,718 | 12,787 | 13,122 | 12,636 | 12,772 | 13,073 | 13,759 | 14,354 | 14,352 | 14,604 | 14,130 | 14,540 | 14,272 | 14,213 | 14,231 | 13,060 | 12,637 |
Goodwill en immateriële activa
| 23,588 | 23,171 | 22,504 | 28,379 | 28,931 | 27,925 | 27,084 | 31,844 | 31,891 | 30,605 | 29,573 | 26,871 | 27,919 | 20,792 | 20,776 | 21,504 | 22,207 | 23,131 | 23,292 | 23,099 | 24,280 | 23,503 | 24,001 | 25,022 | 24,928 | 24,724 | 24,475 | 24,549 | 24,454 | 23,908 | 24,173 | 21,905 | 22,033 | 24,572 | 26,220 | 27,154 | 28,621 | 28,176 | 30,449 | 28,323 | 27,909 | 17,280 | 17,820 | 17,003 | 16,797 | 16,107 | 17,043 | 15,828 | 16,259 | 15,983 | 15,997 | 13,828 | 14,563 | 15,225 | 14,400 | 15,013 | 14,934 | 15,793 | 15,915 | 14,369 | 14,510 | 13,344 | 13,373 |
Langetermijnbeleggingen
| 34,298 | 50,482 | 34,500 | 17,320 | 17,048 | 44,926 | 23,454 | 26,414 | 23,081 | 45,155 | 39,810 | 44,129 | 44,661 | 15,403 | 15,974 | 12,452 | 11,383 | 12,767 | 15,559 | 18,093 | 17,971 | 18,418 | 28,936 | 29,390 | 23,876 | 22,986 | 20,706 | 26,790 | 24,810 | 21,298 | 19,879 | 17,396 | 21,520 | 23,481 | 7,587 | 1,450 | -4,904 | -6,756 | 1,600 | 18,761 | 252 | -4,905 | -5,740 | 10,025 | 16,928 | 18,748 | 26,243 | 20,202 | 19,157 | 19,255 | 23,608 | 18,834 | 20,651 | 19,069 | 21,396 | 22,809 | 15,365 | 15,214 | 21,729 | 11,163 | 20,367 | 21,207 | 29,559 |
Belastingvorderingen
| 0 | 18,627 | 1,760 | 20,649 | 21,475 | -6,958 | 1,309 | 14,602 | 14,496 | -7,670 | 3,896 | -7,586 | -7,506 | 20,874 | 3,778 | 17,918 | 17,523 | 15,323 | 4,916 | 15,786 | 15,194 | 15,198 | 3,011 | 15,908 | 22,519 | 25,628 | 551 | 22,456 | 22,374 | 24,666 | 1,671 | 23,312 | 16,313 | 13,599 | 2,218 | 35,198 | 40,389 | 41,137 | 2,521 | 10,235 | 27,737 | 29,926 | 4,942 | 14,501 | 10,016 | 9,079 | 4,961 | 7,474 | 5,693 | 5,726 | 6,756 | 4,203 | 2,832 | 3,748 | 8,100 | 1,873 | 8,630 | 9,291 | 7,204 | 12,493 | 3,189 | 8,177 | 2,003 |
Overige niet-vlottende activa
| 17,119 | -18,625 | 13,916 | 7,066 | 7,404 | 6,957 | 21,644 | 9,468 | 7,771 | 7,669 | 508 | 7,586 | 7,506 | 7,756 | 24,610 | 8,253 | 8,523 | 8,522 | 18,630 | 7,070 | 7,073 | 7,005 | 17,510 | 6,832 | 6,183 | 5,893 | 30,575 | 3,718 | 4,097 | 4,377 | 25,994 | 4,843 | 5,849 | 6,485 | 31,612 | 5,728 | 6,499 | 6,315 | 35,254 | 7,345 | 8,056 | 6,396 | 32,599 | 10,226 | 9,662 | 10,734 | 9,245 | 12,607 | 13,261 | 12,917 | 7,711 | 13,714 | 14,460 | 13,975 | 8,226 | 13,696 | 13,300 | 13,526 | 9,963 | 13,372 | 13,246 | 9,188 | 13,223 |
Totaal niet-vlottende activa
| 175,332 | 168,863 | 164,622 | 166,612 | 167,340 | 159,874 | 156,855 | 162,149 | 156,404 | 152,453 | 148,754 | 144,042 | 145,126 | 135,781 | 134,553 | 128,595 | 127,782 | 127,835 | 131,488 | 130,770 | 132,088 | 128,456 | 133,640 | 137,197 | 136,342 | 137,394 | 134,072 | 132,827 | 129,956 | 127,484 | 125,312 | 117,286 | 115,713 | 120,689 | 121,690 | 124,520 | 126,225 | 123,248 | 125,364 | 120,462 | 118,254 | 102,630 | 104,393 | 104,099 | 105,865 | 106,649 | 107,911 | 104,248 | 102,818 | 104,681 | 103,617 | 100,036 | 104,221 | 104,589 | 104,182 | 106,733 | 106,457 | 111,018 | 113,245 | 100,324 | 101,261 | 102,187 | 111,035 |
Totaal activa
| 523,632 | 490,749 | 491,701 | 487,839 | 478,180 | 447,318 | 442,274 | 443,817 | 423,595 | 400,057 | 386,237 | 384,436 | 377,405 | 370,239 | 375,159 | 365,753 | 350,646 | 346,951 | 354,023 | 353,015 | 341,124 | 338,281 | 338,432 | 341,428 | 330,990 | 323,747 | 331,686 | 331,891 | 316,395 | 313,738 | 323,393 | 307,358 | 283,005 | 294,999 | 310,269 | 318,982 | 317,181 | 315,724 | 323,327 | 289,692 | 288,245 | 277,937 | 281,917 | 274,122 | 261,561 | 247,295 | 241,771 | 235,428 | 224,477 | 230,042 | 226,579 | 226,862 | 220,319 | 221,561 | 218,933 | 228,802 | 232,876 | 242,782 | 246,599 | 257,665 | 223,166 | 231,054 | 249,832 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 64,112 | 62,444 | 64,298 | 70,242 | 65,901 | 65,971 | 66,962 | 71,240 | 65,131 | 65,182 | 62,558 | 58,997 | 51,516 | 50,610 | 51,986 | 51,465 | 45,617 | 49,947 | 54,407 | 54,476 | 51,616 | 49,996 | 52,401 | 52,851 | 47,709 | 47,222 | 50,300 | 49,984 | 44,278 | 43,981 | 45,750 | 44,376 | 40,164 | 40,375 | 46,075 | 46,726 | 43,114 | 41,704 | 44,538 | 44,403 | 40,390 | 40,852 | 43,608 | 41,609 | 37,793 | 35,630 | 38,397 | 38,729 | 34,644 | 35,745 | 47,114 | 36,383 | 33,209 | 33,076 | 40,960 | 33,205 | 31,064 | 32,491 | 42,930 | 32,739 | 30,633 | 44,241 | 41,869 |
Kortlopende schulden
| 7,849 | 7,876 | 11,020 | 9,449 | 10,172 | 16,526 | 21,005 | 19,234 | 25,987 | 22,357 | 18,538 | 34,447 | 27,237 | 27,335 | 27,750 | 7,023 | 7,348 | 8,125 | 14,715 | 17,428 | 25,304 | 26,240 | 20,390 | 20,699 | 17,926 | 18,997 | 16,663 | 19,454 | 12,750 | 16,238 | 19,836 | 19,830 | 20,237 | 18,987 | 16,347 | 27,519 | 34,964 | 36,066 | 32,698 | 20,342 | 29,486 | 24,742 | 30,093 | 31,030 | 16,337 | 16,656 | 11,953 | 13,371 | 14,081 | 14,061 | 12,955 | 13,571 | 9,109 | 8,169 | 10,101 | 26,106 | 41,524 | 47,309 | 47,864 | 50,036 | 20,378 | 15,715 | 23,699 |
Belastingschulden
| 0 | 4,510 | 7,245 | 3,751 | 7,317 | 3,234 | 11,632 | 3,606 | 4,975 | 2,966 | 9,468 | 1,495 | 2,810 | 1,989 | 10,682 | 2,237 | 3,321 | 1,150 | 10,245 | 1,115 | 3,176 | 816 | 7,702 | 1,189 | 2,976 | 1,316 | 7,931 | 1,593 | 3,428 | 1,722 | 7,907 | 1,819 | 2,809 | 1,209 | 8,665 | 1,414 | 2,282 | 565 | 7,992 | 1,275 | 2,440 | 581 | 6,677 | 1,275 | 1,284 | 662 | 5,239 | 1,235 | 1,481 | 723 | 3,238 | 324 | 566 | 707 | 3,046 | 619 | 1,003 | 626 | 1,796 | 212 | 623 | 4,283 | 777 |
Uitgestelde opbrengsten
| 17,886 | 4,510 | 6,638 | 12,427 | 17,084 | 13,859 | 46,580 | 10,659 | 12,953 | 12,963 | 36,634 | 5,926 | 9,323 | 10,500 | 32,290 | 5,889 | 9,061 | 9,204 | 30,232 | 4,747 | 8,850 | 8,310 | 27,029 | 5,088 | 8,377 | 8,162 | 26,591 | 5,455 | 8,662 | 8,863 | 24,723 | 5,327 | 7,594 | 7,233 | 23,777 | 4,879 | 7,170 | 7,572 | 25,580 | 4,869 | 7,156 | 6,675 | 21,142 | 4,053 | 4,825 | 5,176 | 16,915 | 3,151 | 4,212 | 4,259 | 5,870 | 2,086 | 3,071 | 4,289 | 5,966 | 2,387 | 3,394 | 3,826 | 4,369 | 1,935 | 3,040 | 7,057 | 2,560 |
Overige kortlopende verplichtingen
| 52,271 | 61,231 | 57,778 | 52,108 | 44,406 | 42,002 | 9,961 | 46,075 | 41,328 | 39,854 | 11,251 | 40,448 | 35,071 | 35,141 | 19,830 | 51,026 | 39,238 | 41,281 | 16,766 | 50,405 | 40,316 | 41,864 | 19,048 | 46,883 | 37,731 | 37,663 | 19,547 | 45,907 | 35,250 | 35,329 | 17,916 | 40,681 | 32,131 | 36,672 | 18,848 | 44,542 | 35,017 | 36,522 | 17,060 | 41,080 | 32,536 | 30,909 | 13,942 | 36,123 | 28,152 | 27,232 | 12,582 | 30,968 | 23,665 | 26,303 | 11,235 | 27,534 | 21,684 | 22,551 | 9,853 | 27,724 | 22,035 | 27,497 | 11,868 | 27,624 | 22,021 | 13,248 | 33,095 |
Totaal kortlopende verplichtingen
| 142,118 | 136,061 | 139,734 | 144,226 | 137,563 | 138,358 | 144,508 | 147,208 | 145,399 | 140,356 | 128,981 | 139,818 | 123,147 | 123,586 | 131,856 | 115,403 | 101,264 | 108,557 | 116,120 | 127,056 | 126,086 | 126,410 | 118,868 | 125,521 | 111,743 | 112,044 | 113,101 | 120,800 | 100,940 | 104,411 | 108,225 | 110,214 | 100,126 | 103,267 | 105,047 | 123,666 | 120,265 | 121,864 | 119,876 | 110,694 | 109,568 | 103,178 | 108,785 | 112,815 | 87,107 | 84,694 | 79,847 | 86,219 | 76,602 | 80,368 | 77,174 | 79,574 | 67,073 | 68,085 | 66,880 | 89,422 | 98,017 | 111,123 | 107,031 | 112,334 | 76,072 | 80,261 | 101,223 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 35,705 | 37,041 | 37,319 | 37,465 | 38,117 | 38,256 | 38,589 | 30,306 | 22,186 | 27,191 | 32,962 | 30,797 | 39,036 | 39,098 | 41,799 | 59,253 | 59,545 | 54,550 | 52,529 | 51,384 | 36,214 | 36,426 | 40,826 | 45,294 | 50,931 | 49,626 | 49,282 | 52,655 | 58,406 | 59,843 | 54,902 | 57,484 | 43,060 | 49,635 | 54,450 | 53,712 | 48,504 | 51,907 | 55,785 | 44,673 | 45,626 | 44,017 | 39,060 | 36,851 | 51,996 | 47,408 | 48,845 | 48,134 | 48,176 | 48,897 | 48,651 | 52,089 | 52,701 | 53,043 | 49,790 | 37,766 | 30,664 | 26,169 | 26,762 | 34,114 | 34,427 | 38,767 | 36,075 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 8,493 | 0 | 0 | 0 | 11,315 | 0 | 0 | 0 | 12,861 | 0 | 0 | 0 | 14,009 | 0 | 0 | 0 | 14,074 | 0 | 0 | 0 | 12,211 | 0 | 0 | 0 | 13,646 | 0 | 0 | 0 | 13,940 | 0 | 0 | 0 | 13,691 | 0 | 0 | 0 | 14,654 | 0 | 0 | 0 | 12,586 | 0 | 0 | 0 | 10,537 | 0 | 0 | 0 | 10,186 | 0 | 0 | 0 | 11,037 | 0 | 0 | 0 | 10,635 | 0 | 0 | 10,422 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 3,514 | 0 | 0 | 0 | 2,034 | 0 | 0 | 0 | 5,663 | 0 | 0 | 0 | 3,700 | 0 | 0 | 0 | 4,241 | 0 | 0 | 0 | 3,467 | 0 | 0 | 0 | 2,882 | 0 | 0 | 0 | 4,663 | 0 | 0 | 0 | 4,815 | 0 | 0 | 0 | 4,218 | 0 | 0 | 0 | 5,153 | 0 | 0 | 0 | 3,942 | 0 | 0 | 0 | 3,276 | 0 | 0 | 0 | 2,883 | 0 | 0 | 0 | 3,004 | 0 | 0 | 3,056 | 0 |
Overige niet-vlottende verplichtingen
| 28,788 | 28,565 | 17,138 | 26,995 | 28,295 | 26,819 | 3,481 | 23,908 | 23,935 | 23,694 | 2,461 | 23,337 | 23,116 | 23,243 | 2,410 | 21,953 | 22,084 | 22,341 | 1,429 | 19,838 | 19,830 | 17,801 | 1,459 | 17,517 | 17,523 | 17,389 | 1,657 | 18,169 | 18,332 | 18,097 | 1,760 | 18,746 | 18,510 | 19,572 | 1,934 | 20,037 | 20,515 | 20,159 | 2,048 | 17,540 | 17,197 | 17,200 | 2,379 | 17,190 | 16,886 | 16,384 | 1,466 | 14,604 | 14,466 | 14,801 | 1,770 | 14,886 | 15,585 | 15,771 | 2,322 | 16,157 | 16,070 | 16,529 | 3,058 | 16,697 | 17,239 | 3,183 | 16,141 |
Totaal niet-vlottende verplichtingen
| 64,493 | 65,606 | 66,464 | 64,460 | 66,412 | 65,075 | 55,419 | 54,214 | 46,121 | 50,885 | 53,947 | 54,134 | 62,152 | 62,341 | 61,918 | 81,206 | 81,629 | 76,891 | 72,273 | 71,222 | 56,044 | 54,227 | 57,963 | 62,811 | 68,454 | 67,015 | 67,467 | 70,824 | 76,738 | 77,940 | 75,265 | 76,230 | 61,570 | 69,207 | 74,890 | 73,749 | 69,019 | 72,066 | 76,705 | 62,213 | 62,823 | 61,217 | 59,178 | 54,041 | 68,882 | 63,792 | 64,790 | 62,738 | 62,642 | 63,698 | 63,883 | 66,975 | 68,286 | 68,814 | 66,032 | 53,923 | 46,734 | 42,698 | 43,459 | 50,811 | 51,666 | 55,428 | 52,216 |
Totaal passiva
| 206,611 | 201,667 | 206,198 | 208,686 | 203,975 | 203,433 | 199,927 | 201,422 | 191,520 | 191,241 | 182,928 | 193,952 | 185,299 | 185,927 | 193,774 | 196,609 | 182,893 | 185,448 | 188,393 | 198,278 | 182,130 | 180,637 | 176,831 | 188,332 | 180,197 | 179,059 | 180,568 | 191,624 | 177,678 | 182,351 | 183,490 | 186,444 | 161,696 | 172,474 | 179,937 | 197,415 | 189,284 | 193,930 | 196,581 | 172,907 | 172,391 | 164,395 | 167,963 | 166,856 | 155,989 | 148,486 | 144,637 | 148,957 | 139,244 | 144,066 | 141,057 | 146,549 | 135,359 | 136,899 | 132,912 | 143,345 | 144,751 | 153,821 | 150,490 | 163,145 | 127,738 | 135,689 | 153,439 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 22,671 | 0 | 0 | 0 | 0 | 211,391 | 0 | 0 | 0 | 187,839 | 189,455 | 178,291 | 179,472 | 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 | 0 | 0 | 0 | 2,323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 | 38,413 |
Ingehouden winsten
| 184,350 | 167,911 | 174,019 | 162,250 | 159,319 | 143,043 | 144,460 | 134,143 | 130,373 | 119,597 | 121,256 | 110,095 | 111,276 | 104,589 | 105,450 | 94,864 | 93,761 | 87,781 | 91,725 | 84,434 | 84,704 | 78,094 | 81,741 | 70,748 | 70,379 | 64,316 | 67,403 | 56,566 | 57,396 | 55,440 | 58,367 | 47,334 | 48,046 | 43,551 | 47,028 | 41,663 | 41,741 | 37,319 | 40,617 | 38,088 | 36,614 | 33,338 | 37,707 | 31,681 | 30,692 | 28,288 | 30,975 | 26,327 | 26,505 | 24,324 | 25,998 | 22,603 | 23,807 | 22,176 | 24,624 | 22,477 | 24,721 | 23,347 | 29,281 | 29,157 | 29,084 | 30,850 | 27,754 |
Overige gereserveerde algehele resultaten
| 69,498 | 55,672 | 46,395 | 49,117 | 44,817 | 30,971 | 28,169 | 38,486 | 31,990 | 19,515 | 12,478 | 10,875 | 11,247 | 10,083 | 6,331 | 4,570 | 4,258 | 4,018 | 4,343 | 4,713 | 6,316 | 8,864 | 9,703 | 12,196 | 10,252 | 10,221 | 13,564 | 13,552 | 11,219 | 9,216 | 10,368 | 2,497 | 2,195 | 7,820 | 12,179 | 13,233 | 14,484 | 12,803 | 14,456 | 9,935 | 6,454 | 7,410 | 7,792 | 7,122 | 6,408 | 2,043 | -2,323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1 | 25,267 | 24,986 | 27,751 | 29,950 | -181,456 | 29,868 | 29,860 | 29,860 | -158,010 | -159,669 | -148,508 | -149,689 | 29,912 | 29,911 | 29,910 | 29,912 | 29,912 | 29,863 | 25,912 | 28,213 | 30,912 | 30,912 | 30,912 | 30,911 | 30,913 | 30,913 | 30,914 | 30,915 | 27,624 | 32,064 | 32,066 | 32,065 | 32,064 | 32,034 | 28,258 | 33,259 | 33,259 | 33,260 | 30,349 | 34,373 | 34,381 | 30,042 | 30,050 | 30,059 | 30,065 | 27,746 | 21,731 | 20,315 | 23,239 | 21,111 | 19,297 | 22,740 | 24,073 | 22,984 | 24,561 | 24,984 | 27,178 | 28,386 | 26,950 | 27,931 | 26,102 | 30,226 |
Totaal eigen vermogen van aandeelhouders
| 314,933 | 287,263 | 283,813 | 277,531 | 272,499 | 242,362 | 240,910 | 240,902 | 230,636 | 207,354 | 201,933 | 189,166 | 190,719 | 182,997 | 180,105 | 167,757 | 166,344 | 160,124 | 164,344 | 153,472 | 157,646 | 156,283 | 160,769 | 152,269 | 149,955 | 143,863 | 150,293 | 139,445 | 137,943 | 130,693 | 139,212 | 120,310 | 120,719 | 121,848 | 129,654 | 121,567 | 127,897 | 121,794 | 126,746 | 116,785 | 115,854 | 113,542 | 113,954 | 107,266 | 105,572 | 98,809 | 97,134 | 86,471 | 85,233 | 85,976 | 85,522 | 80,313 | 84,960 | 84,662 | 86,021 | 85,451 | 88,118 | 88,938 | 96,080 | 94,520 | 95,428 | 95,365 | 96,393 |
Totaal eigen vermogen
| 317,019 | 289,082 | 285,501 | 279,153 | 274,205 | 243,885 | 242,347 | 242,395 | 232,075 | 208,816 | 203,309 | 190,484 | 192,106 | 184,312 | 181,385 | 169,144 | 167,753 | 161,503 | 165,630 | 154,737 | 158,994 | 157,644 | 161,601 | 153,096 | 150,793 | 144,688 | 151,118 | 140,267 | 138,717 | 131,387 | 139,903 | 120,914 | 121,309 | 122,525 | 130,332 | 121,567 | 127,897 | 121,794 | 126,746 | 116,785 | 115,854 | 113,542 | 113,954 | 107,266 | 105,572 | 98,809 | 97,134 | 86,471 | 85,233 | 85,976 | 85,522 | 80,313 | 84,960 | 84,662 | 86,021 | 85,457 | 88,125 | 88,961 | 96,109 | 94,520 | 95,428 | 95,365 | 96,393 |
Totaal passiva en aandeelhoudersvermogen
| 523,632 | 490,749 | 491,701 | 487,839 | 478,180 | 447,318 | 442,274 | 443,817 | 423,595 | 400,057 | 386,237 | 384,436 | 377,405 | 370,239 | 375,159 | 365,753 | 350,646 | 346,951 | 354,023 | 353,015 | 341,124 | 338,281 | 338,432 | 341,428 | 330,990 | 323,747 | 331,686 | 331,891 | 316,395 | 313,738 | 323,393 | 307,358 | 283,005 | 294,999 | 310,269 | 318,982 | 317,181 | 315,724 | 323,327 | 289,692 | 288,245 | 277,937 | 281,917 | 274,122 | 261,561 | 247,295 | 241,771 | 235,428 | 224,477 | 230,042 | 226,579 | 226,862 | 220,319 | 221,561 | 218,933 | 228,802 | 232,876 | 242,782 | 246,599 | 257,665 | 223,166 | 231,054 | 249,832 |