Sato Holdings Corporation
TSE:6287.T
2137 (JPY) • At close November 5, 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
| 23,399 | 24,161 | 22,292 | 19,485 | 19,936 | 21,879 | 21,468 | 23,795 | 27,699 | 29,813 | 29,649 | 31,680 | 31,470 | 32,998 | 33,801 | 22,225 | 20,576 | 23,761 | 18,938 | 18,830 | 17,341 | 16,800 | 15,961 | 16,343 | 14,294 | 16,250 | 14,578 | 16,307 | 15,610 | 17,139 | 20,823 | 16,439 | 17,233 | 17,856 | 15,675 | 16,895 | 17,372 | 18,859 | 18,174 | 16,819 | 17,356 | 17,562 | 15,826 | 15,626 | 12,156 | 12,577 | 11,687 | 10,799 | 9,194 | 12,613 | 9,716 | 9,475 | 10,012 | 10,680 | 11,236 | 12,910 | 12,025 | 13,584 | 12,345 | 12,246 | 10,726 | 10,062 |
Kortetermijnbeleggingen
| 1,433 | 917 | 47 | 48 | 47 | 44 | 42 | 42 | 43 | 41 | 39 | 39 | 39 | 39 | 38 | 37 | 36 | 35 | 36 | 98 | 139 | 37 | 151 | 207 | 202 | 211 | 218 | 235 | 202 | 236 | 179 | 206 | 97 | 187 | 208 | 241 | 244 | 175 | 186 | 220 | 214 | 198 | 209 | 149 | 164 | 93 | 125 | 92 | 145 | 143 | 132 | 179 | 174 | 184 | 153 | 150 | 156 | 189 | 135 | 107 | 88 | 75 |
Liquide middelen en kortetermijnbeleggingen
| 24,832 | 25,078 | 22,339 | 19,533 | 19,983 | 21,923 | 21,510 | 23,837 | 27,742 | 29,854 | 29,688 | 31,719 | 31,509 | 33,037 | 33,839 | 22,262 | 20,612 | 23,796 | 18,974 | 18,928 | 17,480 | 16,837 | 16,112 | 16,550 | 14,496 | 16,461 | 14,796 | 16,542 | 15,812 | 17,375 | 21,002 | 16,645 | 17,330 | 18,043 | 15,883 | 17,136 | 17,616 | 19,034 | 18,360 | 17,039 | 17,570 | 17,760 | 16,035 | 15,775 | 12,320 | 12,670 | 11,812 | 10,891 | 9,339 | 12,756 | 9,848 | 9,654 | 10,186 | 10,864 | 11,389 | 13,060 | 12,181 | 13,773 | 12,480 | 12,353 | 10,814 | 10,137 |
Nettovorderingen
| 28,250 | 30,160 | 30,094 | 29,559 | 28,962 | 28,876 | 30,289 | 28,538 | 27,195 | 28,865 | 26,682 | 24,483 | 24,646 | 26,662 | 23,899 | 20,727 | 20,511 | 27,525 | 25,445 | 23,591 | 24,274 | 27,356 | 24,729 | 23,775 | 23,534 | 27,485 | 25,941 | 23,979 | 22,818 | 25,611 | 23,732 | 21,034 | 21,156 | 24,761 | 23,029 | 21,869 | 22,183 | 25,064 | 23,916 | 20,557 | 20,348 | 25,468 | 21,508 | 19,694 | 21,569 | 24,353 | 20,332 | 19,501 | 19,496 | 22,778 | 19,139 | 17,140 | 16,772 | 19,898 | 18,072 | 16,198 | 16,288 | 18,932 | 17,681 | 15,948 | 16,488 | 18,433 |
Voorraad
| 29,798 | 27,135 | 26,943 | 27,615 | 28,059 | 26,854 | 26,274 | 27,012 | 24,422 | 20,418 | 18,299 | 16,339 | 15,249 | 13,072 | 12,599 | 13,012 | 14,075 | 13,053 | 14,004 | 13,134 | 13,553 | 13,453 | 13,184 | 12,643 | 11,806 | 11,365 | 11,898 | 11,751 | 11,288 | 10,990 | 11,029 | 10,472 | 10,220 | 10,481 | 11,128 | 10,536 | 10,988 | 10,959 | 11,595 | 10,317 | 9,964 | 9,277 | 9,704 | 8,749 | 9,155 | 8,680 | 8,313 | 7,577 | 7,867 | 8,287 | 7,617 | 7,578 | 8,201 | 8,065 | 7,882 | 7,812 | 7,741 | 7,860 | 8,100 | 7,881 | 9,172 | 9,107 |
Overige vlottende activa
| 7,392 | 3,895 | 4,072 | 3,542 | 4,942 | 3,484 | 4,859 | 6,311 | 6,167 | 2,813 | 4,254 | 4,178 | 5,098 | 1,870 | 3,565 | 3,443 | 6,691 | 1,821 | 3,983 | 3,496 | 4,674 | 1,721 | 3,726 | 3,711 | 4,863 | 1,850 | 4,419 | 4,782 | 5,142 | 1,595 | 4,046 | 3,801 | 4,390 | 950 | 3,514 | 3,031 | 4,466 | 1,274 | 3,496 | 3,677 | 4,341 | 1,142 | 3,909 | 3,364 | 4,186 | 987 | 4,233 | 4,006 | 4,220 | 811 | 3,973 | 3,986 | 4,203 | 1,014 | 4,216 | 4,212 | 4,385 | 560 | 1,132 | 1,296 | 438 | 1,869 |
Totaal vlottende activa
| 90,272 | 86,268 | 83,448 | 80,249 | 81,946 | 81,137 | 82,932 | 85,698 | 85,526 | 81,950 | 78,923 | 76,719 | 76,502 | 74,641 | 73,902 | 59,444 | 61,889 | 66,195 | 62,406 | 59,149 | 59,981 | 59,367 | 57,751 | 56,679 | 54,699 | 57,161 | 57,054 | 57,054 | 55,060 | 55,571 | 59,809 | 51,952 | 53,096 | 54,235 | 53,554 | 52,572 | 55,253 | 56,331 | 57,367 | 51,590 | 52,223 | 53,647 | 51,156 | 47,582 | 47,230 | 46,690 | 44,690 | 41,975 | 40,922 | 44,632 | 40,577 | 38,358 | 39,362 | 39,841 | 41,559 | 41,282 | 40,595 | 41,125 | 39,393 | 37,478 | 36,912 | 39,546 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 38,785 | 36,406 | 34,488 | 34,339 | 33,132 | 32,331 | 31,886 | 35,105 | 35,856 | 30,390 | 29,133 | 28,086 | 27,507 | 27,306 | 26,415 | 29,265 | 30,226 | 28,936 | 32,086 | 31,144 | 31,551 | 30,720 | 31,023 | 31,734 | 31,524 | 31,398 | 30,982 | 29,587 | 28,156 | 27,351 | 27,179 | 25,437 | 24,088 | 24,853 | 24,833 | 23,752 | 21,870 | 21,126 | 20,339 | 20,747 | 20,270 | 20,337 | 20,259 | 19,152 | 19,094 | 18,694 | 18,055 | 17,611 | 17,473 | 17,702 | 17,565 | 17,537 | 17,785 | 17,908 | 17,993 | 17,912 | 17,423 | 14,994 | 14,544 | 15,493 | 15,815 | 15,824 |
Goodwill
| 367 | 380 | 395 | 444 | 673 | 222 | 254 | 426 | 540 | 416 | 460 | 514 | 588 | 600 | 649 | 671 | 797 | 829 | 7,340 | 7,071 | 7,528 | 8,059 | 8,045 | 8,751 | 8,855 | 9,504 | 10,095 | 10,402 | 10,324 | 10,942 | 4,005 | 3,805 | 4,063 | 4,546 | 5,600 | 3,861 | 6,026 | 6,291 | 6,377 | 3,892 | 3,929 | 4,058 | 4,521 | 4,533 | 4,728 | 4,774 | 4,870 | 4,479 | 4,686 | 5,125 | 378 | 398 | 449 | 454 | 442 | 299 | 324 | 369 | 402 | 429 | 420 | 505 |
Immateriële activa
| 3,765 | 3,461 | 5,203 | 5,150 | 4,696 | 4,150 | 3,474 | 3,180 | 3,089 | 2,840 | 2,810 | 2,584 | 2,675 | 2,756 | 2,580 | 2,673 | 2,751 | 2,859 | 3,170 | 3,367 | 3,595 | 3,874 | 4,018 | 4,238 | 4,540 | 4,932 | 5,260 | 5,478 | 5,531 | 5,665 | 5,626 | 5,730 | 5,973 | 6,238 | 6,211 | 6,557 | 6,279 | 6,469 | 5,657 | 5,179 | 4,538 | 3,650 | 2,517 | 1,870 | 1,843 | 1,826 | 1,463 | 1,490 | 1,394 | 1,463 | 1,295 | 1,339 | 1,320 | 1,389 | 1,309 | 1,383 | 1,466 | 1,504 | 1,538 | 1,434 | 1,612 | 1,674 |
Goodwill en immateriële activa
| 4,132 | 3,841 | 5,598 | 5,594 | 5,369 | 4,372 | 3,728 | 3,606 | 3,629 | 3,256 | 3,270 | 3,098 | 3,263 | 3,356 | 3,229 | 3,344 | 3,548 | 3,688 | 10,510 | 10,438 | 11,123 | 11,933 | 12,063 | 12,989 | 13,395 | 14,436 | 15,355 | 15,880 | 15,855 | 16,607 | 9,631 | 9,535 | 10,036 | 10,784 | 11,811 | 10,418 | 12,305 | 12,760 | 12,034 | 9,071 | 8,467 | 7,708 | 7,038 | 6,403 | 6,571 | 6,600 | 6,333 | 5,969 | 6,080 | 6,588 | 1,673 | 1,737 | 1,769 | 1,843 | 1,751 | 1,682 | 1,790 | 1,873 | 1,940 | 1,863 | 2,032 | 2,179 |
Langetermijnbeleggingen
| 5,749 | 1,122 | 4,590 | 4,961 | 4,721 | 884 | 4,438 | 4,772 | 4,467 | 3,320 | 4,094 | 4,089 | 4,099 | 1,153 | 3,933 | 7,406 | 4,166 | 1,153 | 4,549 | 4,657 | 4,920 | 1,570 | 3,918 | 3,925 | 4,025 | 1,287 | 3,698 | 3,744 | 4,654 | 1,143 | 6,275 | 5,869 | 6,049 | 3,261 | 7,022 | 5,074 | 4,773 | 1,281 | 5,054 | 4,729 | 4,733 | 1,110 | 5,539 | 5,639 | 5,953 | 154 | 5,106 | 5,524 | 5,863 | 102 | 5,743 | 6,298 | 6,681 | 64 | 4,860 | 5,081 | 5,612 | 89 | 7,854 | 7,165 | 243 | 2,568 |
Belastingvorderingen
| 0 | 2,919 | 0 | 0 | 0 | 2,132 | 0 | 0 | 0 | 1,087 | 0 | 0 | 0 | 1,011 | 0 | 0 | 0 | 1,311 | 0 | 0 | 0 | 1,865 | 0 | 0 | 0 | 814 | 0 | 0 | 0 | 1,220 | 0 | 0 | 0 | 1,035 | 0 | 0 | 0 | 1,251 | 0 | 0 | 0 | 1,780 | 0 | 0 | 0 | 3,109 | 0 | 92 | 145 | 3,479 | 132 | 179 | 174 | 3,877 | 153 | 150 | 156 | 3,333 | 135 | 107 | 4,957 | 75 |
Overige niet-vlottende activa
| 2 | 1,901 | 47 | 48 | -43,222 | 2,000 | 42 | 42 | -43,952 | -3 | -36,497 | -35,273 | 39 | 1,843 | 38 | 37 | 36 | 1,861 | 36 | 98 | 139 | 2,115 | 151 | 207 | 202 | 1,348 | 218 | 235 | 202 | 2,386 | 179 | 206 | 97 | 2,572 | 208 | 241 | 244 | 2,422 | 186 | 220 | 214 | 2,152 | 209 | 149 | 164 | 2,271 | 125 | 2 | 1 | 2,327 | 2 | 1 | 2 | 2,601 | 2 | 2 | 2 | 2,789 | 2 | 2 | 1,733 | 2 |
Totaal niet-vlottende activa
| 48,668 | 46,189 | 44,723 | 44,942 | 43,222 | 41,719 | 40,094 | 43,525 | 43,952 | 38,050 | 36,497 | 35,273 | 34,908 | 34,669 | 33,615 | 40,052 | 37,976 | 36,949 | 47,181 | 46,337 | 47,733 | 48,203 | 47,155 | 48,855 | 49,146 | 49,283 | 50,253 | 49,446 | 48,867 | 48,707 | 43,264 | 41,047 | 40,270 | 42,505 | 43,874 | 39,485 | 39,192 | 38,840 | 37,613 | 34,767 | 33,684 | 33,087 | 33,045 | 31,343 | 31,782 | 30,828 | 29,619 | 29,198 | 29,562 | 30,198 | 25,115 | 25,752 | 26,411 | 26,293 | 24,759 | 24,827 | 24,983 | 23,078 | 24,475 | 24,630 | 24,780 | 20,648 |
Totaal activa
| 138,940 | 132,457 | 128,172 | 125,193 | 125,170 | 122,858 | 123,028 | 129,225 | 129,479 | 120,005 | 115,422 | 111,994 | 111,411 | 109,312 | 107,519 | 99,497 | 99,866 | 103,147 | 109,588 | 105,488 | 107,716 | 107,574 | 104,908 | 105,536 | 103,846 | 106,447 | 107,307 | 106,501 | 103,929 | 104,280 | 103,074 | 93,000 | 93,368 | 96,743 | 97,430 | 92,057 | 94,446 | 95,174 | 94,981 | 86,359 | 85,909 | 86,737 | 84,202 | 78,926 | 79,013 | 77,521 | 74,310 | 71,173 | 70,484 | 74,830 | 65,692 | 64,110 | 65,773 | 66,134 | 66,318 | 66,109 | 65,578 | 64,203 | 63,868 | 62,108 | 61,692 | 60,194 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 7,126 | 19,402 | 6,497 | 6,160 | 6,557 | 7,379 | 7,891 | 7,682 | 8,205 | 9,073 | 9,367 | 8,347 | 8,004 | 7,569 | 6,919 | 5,566 | 5,873 | 6,720 | 7,937 | 7,169 | 7,320 | 7,304 | 7,183 | 6,956 | 7,104 | 7,085 | 7,163 | 7,016 | 7,415 | 7,702 | 6,845 | 6,265 | 6,070 | 6,475 | 6,636 | 6,716 | 6,799 | 7,067 | 7,122 | 5,231 | 4,976 | 5,698 | 5,517 | 4,891 | 4,699 | 5,180 | 5,095 | 17,329 | 17,407 | 17,199 | 17,200 | 15,707 | 16,612 | 16,980 | 16,250 | 16,056 | 15,817 | 15,483 | 15,961 | 14,655 | 14,310 | 16,185 |
Kortlopende schulden
| 3,817 | 5,085 | 4,320 | 5,701 | 3,265 | 7,722 | 6,863 | 7,139 | 7,204 | 4,720 | 3,667 | 3,502 | 3,680 | 4,792 | 4,322 | 7,455 | 7,389 | 8,550 | 4,088 | 4,033 | 6,298 | 4,967 | 4,078 | 2,771 | 2,356 | 4,049 | 2,791 | 3,116 | 4,318 | 5,024 | 4,080 | 999 | 4,604 | 8,459 | 8,752 | 4,757 | 3,496 | 4,178 | 4,365 | 4,071 | 4,159 | 4,661 | 3,266 | 3,243 | 3,810 | 4,525 | 4,119 | 4,229 | 3,859 | 10,250 | 5,426 | 5,427 | 5,432 | 5,841 | 4,049 | 4,067 | 4,112 | 3,756 | 3,567 | 3,513 | 3,580 | 4,880 |
Belastingschulden
| 567 | 558 | 154 | 1,028 | 771 | 1,082 | 784 | 879 | 402 | 872 | 405 | 649 | 599 | 1,096 | 498 | 550 | 567 | 830 | 812 | 1,476 | 547 | 2,059 | 1,101 | 1,257 | 677 | 1,121 | 1,795 | 1,862 | 597 | 1,714 | 1,153 | 1,055 | 913 | 947 | 604 | 746 | 646 | 1,685 | 810 | 727 | 655 | 947 | 841 | 630 | 525 | 478 | 163 | 566 | 259 | 2,167 | 1,444 | 678 | 172 | 205 | 519 | 715 | 333 | 660 | 424 | 648 | 192 | 417 |
Uitgestelde opbrengsten
| 7,889 | 7,518 | 12,835 | 14,448 | 13,756 | 14,124 | 12,834 | 13,644 | 13,259 | 13,671 | 4,305 | 3,972 | 3,623 | 10,996 | 4,909 | 3,782 | 4,312 | 4,493 | 4,669 | 4,687 | 4,020 | 6,221 | 4,506 | 4,773 | 3,912 | 5,152 | 5,087 | 5,176 | 3,253 | 4,060 | 4,856 | 12,434 | 14,775 | 14,387 | 14,899 | 14,618 | 15,216 | 16,391 | 15,378 | 14,775 | 16,463 | 16,960 | 15,167 | 13,639 | 14,725 | 14,081 | 13,595 | 823 | 487 | 2,420 | 1,599 | 877 | 404 | 462 | 646 | 860 | 505 | 811 | 509 | 771 | 305 | 539 |
Overige kortlopende verplichtingen
| 25,989 | 11,059 | 18,303 | 17,593 | 18,916 | 15,738 | 17,849 | 17,139 | 18,685 | 14,607 | 22,904 | 22,282 | 23,055 | 13,631 | 19,556 | 19,186 | 20,773 | 21,729 | 20,899 | 18,776 | 19,967 | 18,412 | 19,806 | 18,565 | 19,416 | 17,778 | 18,867 | 17,964 | 19,032 | 17,660 | 17,266 | 7,619 | 5,633 | 4,429 | 5,437 | 5,229 | 6,546 | 5,635 | 6,120 | 4,886 | 5,200 | 4,027 | 4,866 | 4,192 | 4,755 | 3,619 | 3,939 | 3,710 | 4,001 | 3,752 | 3,566 | 3,462 | 3,849 | 2,964 | 3,328 | 3,081 | 3,404 | 2,698 | 3,048 | 3,018 | 3,090 | 3,023 |
Totaal kortlopende verplichtingen
| 44,821 | 43,064 | 41,955 | 43,902 | 42,494 | 44,963 | 45,437 | 45,604 | 47,353 | 42,071 | 40,243 | 38,103 | 38,362 | 36,988 | 35,706 | 35,989 | 38,347 | 41,492 | 37,593 | 34,665 | 37,605 | 36,904 | 35,573 | 33,065 | 32,788 | 34,064 | 33,908 | 33,272 | 34,018 | 34,446 | 33,047 | 27,317 | 31,082 | 33,750 | 35,724 | 31,320 | 32,057 | 33,271 | 32,985 | 28,963 | 30,798 | 31,346 | 28,816 | 25,965 | 27,989 | 27,405 | 26,748 | 26,091 | 25,754 | 33,621 | 27,791 | 25,473 | 26,297 | 26,247 | 24,273 | 24,064 | 23,838 | 22,748 | 23,085 | 21,957 | 21,285 | 24,627 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 8,293 | 8,366 | 12,159 | 7,506 | 10,677 | 7,795 | 3,648 | 3,452 | 3,533 | 11,011 | 6,471 | 6,474 | 6,501 | 10,555 | 6,524 | 5,878 | 5,884 | 9,798 | 6,853 | 7,509 | 7,552 | 10,917 | 7,593 | 9,003 | 9,031 | 12,671 | 8,899 | 8,983 | 8,843 | 11,832 | 9,616 | 9,563 | 6,719 | 7,508 | 3,115 | 2,255 | 2,313 | 5,578 | 2,412 | 1,142 | 3,231 | 6,145 | 7,039 | 7,039 | 6,041 | 8,083 | 6,128 | 6,120 | 6,624 | 3,427 | 885 | 1,055 | 1,207 | 2,683 | 3,046 | 3,167 | 3,333 | 3,141 | 2,000 | 2,000 | 2,478 | 500 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 4,196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,001 | 1,693 | 2,432 | 2,483 | 2,436 | 2,407 | 6,972 | 7,834 | 7,564 | 2,416 | 6,977 | 6,494 | 6,475 | 2,309 | 6,734 | 6,739 | 7,001 | 3,035 | 7,177 | 6,998 | 7,279 | 3,086 | 6,490 | 6,788 | 7,128 | 3,490 | 7,202 | 7,367 | 7,348 | 3,788 | 6,615 | 6,515 | 6,480 | 3,330 | 7,028 | 6,807 | 6,987 | 3,170 | 6,020 | 5,281 | 5,184 | 2,514 | 4,415 | 4,039 | 3,986 | 1,829 | 3,535 | 3,410 | 3,231 | 1,610 | 3,177 | 3,576 | 3,607 | 2,275 | 3,522 | 3,430 | 3,248 | 2,329 | 3,245 | 2,952 | 2,011 | 2,134 |
Totaal niet-vlottende verplichtingen
| 15,294 | 15,304 | 14,591 | 9,989 | 13,113 | 10,202 | 10,620 | 11,286 | 11,097 | 13,427 | 13,448 | 12,968 | 12,976 | 12,864 | 13,258 | 12,617 | 12,885 | 12,833 | 14,030 | 14,507 | 14,831 | 14,003 | 14,083 | 15,791 | 16,159 | 16,161 | 16,101 | 16,350 | 16,191 | 15,620 | 16,231 | 16,078 | 13,199 | 10,838 | 10,143 | 9,062 | 9,300 | 8,748 | 8,432 | 6,423 | 8,415 | 8,659 | 11,454 | 11,078 | 10,027 | 9,912 | 9,663 | 9,530 | 9,855 | 5,037 | 4,062 | 4,631 | 4,814 | 4,958 | 6,568 | 6,597 | 6,581 | 5,470 | 5,245 | 4,952 | 4,489 | 2,634 |
Totaal passiva
| 60,115 | 58,368 | 56,546 | 53,891 | 55,607 | 55,165 | 56,057 | 56,890 | 58,450 | 55,498 | 53,691 | 51,071 | 51,338 | 49,852 | 48,964 | 48,606 | 51,232 | 54,325 | 51,623 | 49,172 | 52,436 | 50,907 | 49,656 | 48,856 | 48,947 | 50,225 | 50,009 | 49,622 | 50,209 | 50,066 | 49,278 | 43,395 | 44,281 | 44,588 | 45,867 | 40,382 | 41,357 | 42,019 | 41,417 | 35,386 | 39,213 | 40,005 | 40,270 | 37,043 | 38,016 | 37,317 | 36,411 | 35,621 | 35,609 | 38,658 | 31,853 | 30,104 | 31,111 | 31,205 | 30,841 | 30,661 | 30,419 | 28,218 | 28,330 | 26,909 | 25,774 | 27,261 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 63,616 | 0 | 286 | 0 | 63,667 | 64,145 | 63,301 | 63,380 | 3,674 | 0 | 3,809 | 4,195 | 3,621 | 4,167 | 1,454 | 2,912 | 1,932 | 813 | 1,430 | 131 | 741 | 0 | 0 | 0 | 0 | 0 | 0 | 3,387 | 2,837 | 241 | 0 | 0 | 0 | 0 | 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
| 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,468 | 8,451 | 8,451 | 8,451 | 8,438 | 8,438 | 8,416 | 7,371 | 7,361 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 | 6,331 |
Ingehouden winsten
| 51,713 | 51,718 | 54,525 | 52,881 | 52,203 | 52,061 | 52,993 | 52,303 | 50,269 | 50,256 | 49,414 | 49,493 | 48,731 | 48,974 | 47,619 | 40,447 | 37,410 | 38,345 | 44,384 | 44,323 | 42,284 | 42,624 | 41,928 | 41,951 | 40,813 | 41,145 | 40,636 | 40,563 | 38,488 | 39,162 | 38,666 | 38,461 | 37,408 | 37,894 | 36,407 | 36,241 | 35,422 | 35,946 | 35,318 | 34,629 | 33,740 | 33,557 | 32,719 | 31,868 | 30,820 | 30,577 | 29,447 | 29,091 | 28,586 | 28,904 | 27,939 | 27,992 | 27,762 | 27,837 | 28,717 | 28,509 | 28,116 | 28,327 | 28,198 | 28,292 | 28,539 | 26,297 |
Overige gereserveerde algehele resultaten
| 12,175 | 8,146 | 3,020 | 4,558 | 3,617 | 2,028 | -286 | 4,545 | 4,514 | -981 | -2,943 | -3,761 | -3,674 | 13,671 | -3,809 | -4,195 | -3,621 | -4,167 | -1,454 | -2,912 | -1,932 | -813 | -1,430 | -131 | -741 | 240 | 1,769 | 1,434 | 535 | 309 | 415 | -3,387 | -2,837 | -241 | 699 | 986 | 3,528 | 3,211 | 4,217 | 2,588 | 1,295 | 1,415 | 2,415 | 1,224 | 1,366 | 821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,023 | 2,964 | 2,963 | 2,964 | -60,671 | 2,923 | 3,347 | 4,235 | -58,737 | -58,724 | -57,882 | -57,961 | 1,619 | -12,812 | 1,393 | 1,007 | 1,583 | 1,019 | 3,743 | 2,247 | 3,227 | 4,340 | 3,722 | 5,021 | 4,363 | 5,049 | 5,050 | 5,051 | 5,053 | 5,115 | 5,114 | 1,730 | 2,272 | 4,865 | 5,090 | 5,090 | 5,354 | 5,340 | 5,342 | 5,320 | 4,272 | 4,263 | 2,338 | 2,337 | 2,339 | 2,339 | 1,998 | 21 | -52 | 927 | -440 | -326 | 560 | 752 | 421 | 600 | 705 | 1,320 | 1,002 | 570 | 1,042 | 299 |
Totaal eigen vermogen van aandeelhouders
| 75,379 | 71,296 | 68,976 | 68,871 | 67,233 | 65,480 | 64,808 | 69,551 | 68,181 | 63,164 | 60,358 | 59,619 | 58,818 | 58,301 | 57,480 | 49,922 | 47,461 | 47,832 | 56,595 | 55,038 | 53,979 | 55,432 | 54,118 | 55,440 | 53,644 | 54,902 | 55,923 | 55,516 | 52,544 | 53,054 | 52,663 | 48,659 | 48,148 | 51,227 | 50,647 | 50,768 | 52,755 | 52,935 | 53,315 | 50,953 | 46,678 | 46,596 | 43,803 | 41,760 | 40,856 | 40,068 | 37,776 | 35,443 | 34,865 | 36,162 | 33,830 | 33,997 | 34,653 | 34,920 | 35,469 | 35,440 | 35,152 | 35,978 | 35,531 | 35,193 | 35,912 | 32,927 |
Totaal eigen vermogen
| 78,825 | 74,085 | 71,626 | 71,302 | 69,563 | 67,693 | 66,971 | 72,335 | 71,029 | 64,507 | 61,731 | 60,923 | 60,073 | 59,460 | 58,555 | 50,891 | 48,634 | 48,822 | 57,965 | 56,316 | 55,280 | 56,667 | 55,252 | 56,680 | 54,899 | 56,222 | 57,298 | 56,879 | 53,720 | 54,214 | 53,796 | 49,605 | 49,087 | 52,155 | 51,563 | 51,675 | 53,089 | 53,155 | 53,564 | 50,973 | 46,696 | 46,732 | 43,932 | 41,883 | 40,997 | 40,204 | 37,899 | 35,552 | 34,875 | 36,172 | 33,839 | 34,006 | 34,662 | 34,929 | 35,477 | 35,448 | 35,159 | 35,985 | 35,538 | 35,199 | 35,918 | 32,933 |
Totaal passiva en aandeelhoudersvermogen
| 138,940 | 132,453 | 128,172 | 125,193 | 125,170 | 122,858 | 123,028 | 129,225 | 129,479 | 120,005 | 115,422 | 111,994 | 111,411 | 109,312 | 107,519 | 99,497 | 99,866 | 103,147 | 109,588 | 105,488 | 107,716 | 107,574 | 104,908 | 105,536 | 103,846 | 106,447 | 107,307 | 106,501 | 103,929 | 104,280 | 103,074 | 93,000 | 93,368 | 96,743 | 97,430 | 92,057 | 94,446 | 95,174 | 94,981 | 86,359 | 85,909 | 86,737 | 84,202 | 78,926 | 79,013 | 77,521 | 74,310 | 71,173 | 70,484 | 74,830 | 65,692 | 64,110 | 65,773 | 66,134 | 66,318 | 66,109 | 65,578 | 64,203 | 63,868 | 62,108 | 61,692 | 60,194 |