Sega Sammy Holdings Inc.
TSE:6460.T
2899 (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
| 195,137 | 219,810 | 169,726 | 186,540 | 171,670 | 179,509 | 147,614 | 135,392 | 111,543 | 152,459 | 110,240 | 113,539 | 123,279 | 154,972 | 151,417 | 139,182 | 157,063 | 159,013 | 102,056 | 82,479 | 76,884 | 137,425 | 84,492 | 94,141 | 97,309 | 157,896 | 114,715 | 118,128 | 143,056 | 137,494 | 139,539 | 131,132 | 128,494 | 141,316 | 81,227 | 85,821 | 88,887 | 102,260 | 104,620 | 92,648 | 125,752 | 101,220 | 139,222 | 110,418 | 114,536 | 176,540 | 131,167 | 121,552 | 157,117 | 127,721 | 134,683 | 167,542 | 133,489 | 149,006 | 111,857 | 110,787 | 117,913 | 101,324 | 97,928 | 96,647 | 106,436 | 103,796 |
Kortetermijnbeleggingen
| 25,847 | 8,095 | 23,912 | 17,190 | -42,494 | -5,609 | 0 | 0 | 12,000 | -19,588 | 40,000 | 35,000 | 15,500 | 721 | 11,000 | 5,100 | 299 | 5,398 | 33,500 | 33,203 | 54,203 | 14,500 | 45,501 | 46,922 | 62,119 | 24,694 | 70,179 | 67,507 | 66,705 | 65,203 | 64,002 | 59,403 | 54,052 | 48,401 | 80,401 | 72,152 | 83,153 | 97,210 | 110,215 | 124,312 | 65,513 | 107,713 | 57,566 | 66,365 | 36,657 | 4,260 | 9,210 | 37,410 | 27,708 | 66,509 | 35,799 | 18,901 | 16,500 | 42,412 | 77,712 | 97,412 | 67,512 | 73,400 | 56,692 | 44,892 | 26,798 | 27,197 |
Liquide middelen en kortetermijnbeleggingen
| 220,984 | 219,810 | 193,638 | 203,730 | 171,670 | 179,509 | 147,614 | 135,392 | 123,543 | 152,459 | 150,240 | 148,539 | 138,779 | 155,693 | 162,417 | 144,282 | 157,362 | 164,411 | 135,556 | 115,682 | 131,087 | 151,925 | 129,993 | 141,063 | 159,428 | 182,590 | 184,894 | 185,635 | 209,761 | 202,697 | 203,541 | 190,535 | 182,546 | 189,717 | 161,628 | 157,973 | 172,040 | 199,470 | 214,835 | 216,960 | 191,265 | 208,933 | 196,788 | 176,783 | 151,193 | 180,800 | 140,377 | 158,962 | 184,825 | 194,230 | 170,482 | 186,443 | 149,989 | 191,418 | 189,569 | 208,199 | 185,425 | 174,724 | 154,620 | 141,539 | 133,234 | 130,993 |
Nettovorderingen
| 44,758 | 74,267 | 59,819 | 59,373 | 45,929 | 68,990 | 51,961 | 33,596 | 36,042 | 50,766 | 51,690 | 38,710 | 32,950 | 48,541 | 51,800 | 26,176 | 24,564 | 45,244 | 57,826 | 44,702 | 32,589 | 43,748 | 42,594 | 57,425 | 34,049 | 38,811 | 33,689 | 50,107 | 36,076 | 52,988 | 54,952 | 42,880 | 34,878 | 65,633 | 43,257 | 60,886 | 26,256 | 51,527 | 53,680 | 36,823 | 58,832 | 62,728 | 84,658 | 40,264 | 69,264 | 83,279 | 48,515 | 40,382 | 36,230 | 86,641 | 116,154 | 45,270 | 45,571 | 76,124 | 73,827 | 74,512 | 45,944 | 72,780 | 85,975 | 59,260 | 90,863 | 76,576 |
Voorraad
| 91,440 | 81,760 | 88,873 | 92,062 | 94,877 | 89,461 | 96,723 | 90,237 | 77,359 | 67,525 | 70,343 | 64,814 | 61,026 | 52,911 | 56,567 | 59,699 | 56,012 | 47,007 | 54,270 | 58,722 | 55,994 | 50,020 | 52,366 | 45,533 | 51,622 | 40,573 | 39,781 | 34,855 | 33,876 | 47,440 | 34,718 | 46,183 | 40,507 | 34,476 | 37,076 | 37,365 | 35,395 | 28,762 | 35,470 | 42,499 | 36,399 | 35,929 | 37,452 | 44,658 | 43,641 | 42,554 | 48,514 | 37,176 | 35,397 | 34,559 | 43,805 | 47,373 | 43,716 | 36,372 | 39,898 | 38,131 | 42,482 | 36,772 | 42,598 | 46,432 | 41,541 | 46,434 |
Overige vlottende activa
| 44,417 | 19,166 | 34,038 | 31,381 | 32,295 | 15,902 | 29,670 | 32,338 | 32,609 | 17,039 | 24,544 | 23,892 | 28,433 | 19,150 | 34,742 | 31,923 | 27,300 | 12,314 | 16,392 | 19,495 | 20,073 | 14,769 | 21,806 | 19,566 | 20,235 | 15,376 | 29,439 | 28,114 | 28,134 | 20,990 | 25,299 | 24,442 | 25,497 | 12,466 | 20,539 | 20,737 | 29,717 | 18,501 | 27,637 | 28,317 | 28,247 | 10,885 | 23,182 | 21,763 | 25,419 | 11,937 | 33,902 | 23,278 | 39,385 | 12,215 | 26,433 | 25,285 | 30,673 | 11,666 | 39,776 | 18,852 | 19,028 | 14,454 | 25,755 | 25,571 | 21,102 | 42,339 |
Totaal vlottende activa
| 401,599 | 395,003 | 376,368 | 386,546 | 344,771 | 353,862 | 325,968 | 291,563 | 269,553 | 287,789 | 296,817 | 275,955 | 261,188 | 276,295 | 305,526 | 262,080 | 265,238 | 268,976 | 264,044 | 238,601 | 239,743 | 260,462 | 246,759 | 263,587 | 265,334 | 277,350 | 287,803 | 298,711 | 307,847 | 324,115 | 318,510 | 304,040 | 283,428 | 302,292 | 262,500 | 276,961 | 263,408 | 298,260 | 331,622 | 324,599 | 314,743 | 318,475 | 342,080 | 283,468 | 289,517 | 318,570 | 271,308 | 259,798 | 295,837 | 327,645 | 356,874 | 304,371 | 269,949 | 315,580 | 343,070 | 339,694 | 292,879 | 298,730 | 308,948 | 272,802 | 286,740 | 296,342 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 50,788 | 60,099 | 61,169 | 61,842 | 61,164 | 67,406 | 60,846 | 60,438 | 61,167 | 67,521 | 59,640 | 60,258 | 61,232 | 69,691 | 67,098 | 67,347 | 85,216 | 100,536 | 86,834 | 87,495 | 87,360 | 97,859 | 85,201 | 85,552 | 78,802 | 90,326 | 78,301 | 79,429 | 80,425 | 92,733 | 92,667 | 96,127 | 98,088 | 113,807 | 101,259 | 99,329 | 102,108 | 114,353 | 106,056 | 106,336 | 104,466 | 115,503 | 101,290 | 99,030 | 97,742 | 99,550 | 87,544 | 86,476 | 82,563 | 78,173 | 67,283 | 57,359 | 58,041 | 57,140 | 57,648 | 57,343 | 58,882 | 59,030 | 62,206 | 62,461 | 65,116 | 75,590 |
Goodwill
| 34,306 | 30,264 | 69,787 | 72,269 | 2,270 | 2,592 | 2,734 | 3,190 | 3,077 | 3,460 | 3,633 | 3,963 | 4,389 | 4,711 | 4,913 | 5,296 | 5,653 | 5,878 | 6,256 | 6,622 | 7,144 | 6,448 | 6,922 | 7,525 | 7,989 | 8,541 | 9,552 | 10,057 | 10,473 | 10,807 | 12,263 | 12,441 | 11,470 | 12,201 | 12,544 | 13,419 | 14,331 | 14,668 | 15,837 | 16,599 | 17,435 | 18,915 | 20,265 | 9,553 | 9,785 | 10,206 | 8,136 | 9,631 | 9,981 | 10,790 | 14,992 | 13,682 | 14,702 | 15,559 | 16,321 | 5,962 | 6,274 | 6,767 | 7,487 | 6,430 | 6,949 | 6,909 |
Immateriële activa
| 64,779 | 62,016 | 9,733 | 11,750 | 11,848 | 10,654 | 9,816 | 9,669 | 9,808 | 9,722 | 10,401 | 10,287 | 10,207 | 10,288 | 12,713 | 12,720 | 12,917 | 12,090 | 10,544 | 9,972 | 9,159 | 8,848 | 9,921 | 15,846 | 15,434 | 14,942 | 15,188 | 13,564 | 12,494 | 11,352 | 13,509 | 13,204 | 12,578 | 12,616 | 15,445 | 16,337 | 15,390 | 14,402 | 14,058 | 13,238 | 12,829 | 12,879 | 12,534 | 12,124 | 11,943 | 12,706 | 13,702 | 12,873 | 11,629 | 10,517 | 9,518 | 8,602 | 7,486 | 7,195 | 7,297 | 7,222 | 6,901 | 6,592 | 5,974 | 6,095 | 6,292 | 6,838 |
Goodwill en immateriële activa
| 34,306 | 92,280 | 79,520 | 84,019 | 14,118 | 13,246 | 12,550 | 12,859 | 12,885 | 13,182 | 14,034 | 14,250 | 14,596 | 14,999 | 17,626 | 18,016 | 18,570 | 17,968 | 16,800 | 16,594 | 16,303 | 15,296 | 16,843 | 23,371 | 23,423 | 23,483 | 24,740 | 23,621 | 22,967 | 22,159 | 25,772 | 25,645 | 24,048 | 24,817 | 27,989 | 29,756 | 29,721 | 29,070 | 29,895 | 29,837 | 30,264 | 31,794 | 32,799 | 21,677 | 21,728 | 22,912 | 21,838 | 22,504 | 21,610 | 21,307 | 24,510 | 22,284 | 22,188 | 22,754 | 23,618 | 13,184 | 13,175 | 13,359 | 13,461 | 12,525 | 13,241 | 13,747 |
Langetermijnbeleggingen
| 52,344 | 57,515 | 26,245 | 33,979 | 88,048 | 45,147 | 38,805 | 39,052 | 75,548 | 60,287 | 71,684 | 72,641 | 22,808 | 37,602 | 32,171 | 53,877 | 56,014 | 49,648 | 29,569 | 30,315 | 14,623 | 58,978 | 26,988 | 27,182 | 13,698 | 45,522 | -224 | 7,554 | 3,964 | 4,642 | 8,106 | 9,300 | 16,171 | 28,103 | 7,135 | 8,927 | -6,601 | -27,159 | -44,138 | -65,518 | -10,229 | -46,888 | 10,112 | 34,303 | 46,938 | 68,537 | 43,301 | 17,668 | 20,027 | -13,784 | 27,829 | 40,857 | 35,801 | 1,781 | -41,093 | -63,331 | -39,724 | -44,795 | -28,138 | -15,897 | 934 | 5,765 |
Belastingvorderingen
| 64,781 | 18,317 | 23,912 | 17,190 | -42,494 | 16,499 | -38,805 | -39,052 | -36,614 | 13,446 | -35,697 | -35,310 | 15,500 | 13,272 | 11,000 | 5,100 | 299 | 1,215 | 33,500 | 33,203 | 54,203 | 4,098 | 45,501 | 46,922 | 62,119 | 1,412 | 70,179 | 67,507 | 66,705 | 535 | 64,002 | 59,403 | 54,052 | 674 | 80,401 | 72,152 | 83,153 | 656 | 110,215 | 124,312 | 65,513 | 875 | 57,566 | 66,365 | 36,657 | 5,172 | 9,210 | 37,410 | 27,708 | 357 | 35,799 | 18,901 | 16,500 | 1,988 | 77,712 | 97,412 | 67,512 | 3,871 | 56,692 | 44,892 | 6,470 | 27,197 |
Overige niet-vlottende activa
| 61,392 | 30,780 | 48,454 | 47,619 | 42,495 | 5,402 | 70,102 | 72,574 | 36,614 | -6,737 | 35,696 | 35,309 | 34,855 | 9,734 | 19,282 | 28,024 | 28,852 | 19,920 | 35,350 | 33,534 | 32,286 | 27,954 | 34,227 | 31,601 | 29,068 | 35,409 | 24,261 | 24,021 | 25,699 | 77,412 | 24,557 | 26,982 | 28,557 | 63,260 | 31,210 | 31,267 | 31,542 | 113,714 | 32,239 | 31,637 | 31,098 | 123,172 | 31,669 | 24,808 | 25,930 | 13,757 | 24,645 | 24,520 | 24,180 | 83,753 | 17,185 | 17,147 | 17,686 | 59,381 | 21,318 | 21,388 | 22,078 | 92,966 | 25,963 | 28,307 | 51,437 | 30,409 |
Totaal niet-vlottende activa
| 263,611 | 258,991 | 239,300 | 244,649 | 163,331 | 147,700 | 143,498 | 145,871 | 149,600 | 147,699 | 145,357 | 147,148 | 148,991 | 145,298 | 147,177 | 172,364 | 188,951 | 189,287 | 202,053 | 201,141 | 204,775 | 204,185 | 208,760 | 214,628 | 207,110 | 196,152 | 197,257 | 202,132 | 199,760 | 197,481 | 215,104 | 217,457 | 220,916 | 230,661 | 247,994 | 241,431 | 239,923 | 230,634 | 234,267 | 226,604 | 221,112 | 224,456 | 233,436 | 246,183 | 228,995 | 209,928 | 186,538 | 188,578 | 176,088 | 169,806 | 172,606 | 156,548 | 150,216 | 143,044 | 139,203 | 125,996 | 121,923 | 124,431 | 130,184 | 132,288 | 137,198 | 152,708 |
Totaal activa
| 665,210 | 653,994 | 615,671 | 631,198 | 508,104 | 501,566 | 469,469 | 437,438 | 419,157 | 435,492 | 442,177 | 423,106 | 410,182 | 421,599 | 452,707 | 434,445 | 454,190 | 458,268 | 466,098 | 439,744 | 444,520 | 464,654 | 455,523 | 478,218 | 472,446 | 473,505 | 485,062 | 500,846 | 507,609 | 521,599 | 533,616 | 521,500 | 504,346 | 532,957 | 510,496 | 518,394 | 503,334 | 528,898 | 565,891 | 551,204 | 535,859 | 542,936 | 575,520 | 529,654 | 518,515 | 528,504 | 457,849 | 448,376 | 471,925 | 497,451 | 529,480 | 460,919 | 420,165 | 458,624 | 482,273 | 465,690 | 414,802 | 423,161 | 439,132 | 405,090 | 423,938 | 449,050 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 28,860 | 26,085 | 26,156 | 28,385 | 29,570 | 30,556 | 32,697 | 25,565 | 21,536 | 24,455 | 24,910 | 19,347 | 17,620 | 16,994 | 18,117 | 13,602 | 15,751 | 17,834 | 26,672 | 27,794 | 23,819 | 24,758 | 28,026 | 32,850 | 29,219 | 21,716 | 20,474 | 24,459 | 36,848 | 45,631 | 38,709 | 41,793 | 32,855 | 33,011 | 32,317 | 29,948 | 19,369 | 26,964 | 37,022 | 34,871 | 32,883 | 37,292 | 43,095 | 28,688 | 30,589 | 50,142 | 39,866 | 28,791 | 36,886 | 59,917 | 61,526 | 40,653 | 34,750 | 37,513 | 52,104 | 47,518 | 38,639 | 37,387 | 52,862 | 38,309 | 51,298 | 64,100 |
Kortlopende schulden
| 22,507 | 24,393 | 117,485 | 117,485 | 17,000 | 17,000 | 0 | 10,029 | 10,000 | 10,000 | 10,000 | 0 | 0 | 1,162 | 39,150 | 39,150 | 43,328 | 23,331 | 18,351 | 18,352 | 25,852 | 25,852 | 30,342 | 30,344 | 35,836 | 25,838 | 11,684 | 11,763 | 4,373 | 25,854 | 11,146 | 12,240 | 14,942 | 28,202 | 13,604 | 13,560 | 13,747 | 15,442 | 12,913 | 12,913 | 12,913 | 14,618 | 12,870 | 12,870 | 12,869 | 18,710 | 14,876 | 11,535 | 11,222 | 33,709 | 7,976 | 7,948 | 1,544 | 14,749 | 2,269 | 3,112 | 2,994 | 24,089 | 6,178 | 5,683 | 8,761 | 12,139 |
Belastingschulden
| 5,539 | 10,626 | 8,568 | 5,909 | 4,909 | 4,776 | 3,493 | 1,141 | 263 | 2,069 | 3,184 | 2,034 | 707 | 839 | 1,118 | 2,079 | 639 | 3,383 | 2,077 | 1,303 | 345 | 2,631 | 3,214 | 3,555 | 603 | 1,482 | 6,733 | 6,694 | 4,059 | 2,950 | 9,918 | 5,560 | 2,071 | 2,536 | 1,424 | 2,478 | 1,702 | 3,240 | 6,304 | 1,587 | 2,414 | 6,288 | 15,167 | 3,984 | 1,796 | 1,494 | 4,833 | 2,605 | 2,353 | 5,550 | 10,930 | 5,181 | 1,294 | 26,310 | 20,202 | 19,857 | 6,183 | 2,449 | 3,718 | 4,586 | 3,131 | 2,376 |
Uitgestelde opbrengsten
| 5,539 | 19,367 | 15,827 | 14,150 | 8,870 | 61,556 | 0 | 7,277 | 3,710 | 32,315 | 7,730 | 0 | 0 | -1,162 | 6,302 | 7,704 | 3,373 | 27,559 | 6,558 | 6,533 | 3,285 | 24,788 | 7,230 | 9,722 | 5,043 | 22,757 | 9,925 | 11,475 | 7,687 | 24,551 | 14,597 | 12,420 | 4,997 | 23,808 | 4,556 | 7,120 | 4,403 | 21,822 | 10,207 | 6,935 | 5,381 | 23,654 | 18,781 | 8,855 | 5,104 | 18,002 | 8,887 | 7,193 | 6,961 | 26,721 | 13,092 | 8,160 | 3,005 | 47,513 | 22,482 | 23,404 | 7,978 | 22,333 | 5,635 | 7,218 | 28,499 | 3,980 |
Overige kortlopende verplichtingen
| 58,074 | 65,649 | 56,430 | 62,463 | 52,970 | 11,220 | 55,657 | 38,198 | 36,010 | 20,216 | 38,343 | 37,725 | 34,970 | 42,783 | 40,272 | 26,743 | 26,316 | 17,423 | 32,521 | 25,308 | 30,225 | 12,144 | 27,688 | 31,394 | 26,629 | 14,173 | 45,763 | 47,255 | 42,951 | 16,531 | 37,540 | 38,793 | 44,908 | 20,969 | 45,368 | 43,410 | 34,732 | 22,498 | 33,800 | 27,007 | 29,642 | 15,505 | 32,561 | 21,692 | 31,907 | 16,783 | 35,871 | 45,834 | 49,979 | 12,051 | 49,816 | 28,745 | 29,095 | 9,253 | 35,373 | 38,069 | 32,050 | 9,008 | 46,943 | 42,387 | 8,636 | 28,917 |
Totaal kortlopende verplichtingen
| 114,980 | 135,494 | 215,898 | 222,483 | 108,410 | 120,332 | 88,354 | 81,069 | 71,256 | 86,986 | 80,983 | 57,072 | 52,590 | 59,777 | 103,841 | 87,199 | 88,768 | 86,147 | 84,102 | 77,987 | 83,181 | 87,542 | 93,286 | 104,310 | 96,727 | 84,484 | 87,846 | 94,952 | 91,859 | 112,567 | 101,992 | 105,246 | 97,702 | 105,990 | 95,845 | 94,038 | 72,251 | 86,726 | 93,942 | 81,726 | 80,819 | 91,069 | 107,307 | 72,105 | 80,469 | 103,637 | 99,500 | 93,353 | 105,048 | 132,398 | 132,410 | 85,506 | 68,394 | 109,028 | 112,228 | 112,103 | 81,661 | 92,817 | 111,618 | 93,597 | 97,194 | 109,136 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 134,500 | 134,500 | 35,006 | 35,006 | 35,000 | 40,352 | 52,000 | 42,159 | 42,000 | 46,013 | 42,000 | 52,000 | 52,000 | 56,808 | 52,000 | 52,000 | 52,000 | 52,003 | 46,155 | 36,158 | 40,331 | 50,334 | 39,506 | 39,510 | 51,192 | 61,161 | 61,821 | 59,823 | 76,996 | 77,000 | 88,338 | 88,421 | 93,908 | 100,895 | 78,482 | 82,262 | 93,051 | 89,118 | 94,854 | 95,988 | 81,860 | 72,998 | 77,786 | 78,909 | 73,321 | 74,426 | 50,649 | 47,984 | 51,380 | 36,995 | 51,462 | 59,196 | 37,950 | 34,924 | 39,357 | 41,161 | 45,510 | 47,674 | 52,199 | 54,170 | 59,574 | 62,580 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 4,837 | 0 | 0 | 0 | 6,904 | 0 | 0 | 0 | 7,375 | 0 | 0 | 0 | 7,895 | 0 | 0 | 0 | 9,443 | 0 | 0 | 0 | 8,773 | 0 | 0 | 0 | 6,226 | 0 | 0 | 0 | 7,458 | 0 | 0 | 0 | 10,226 | 0 | 0 | 0 | 9,667 | 0 | 0 | 0 | 8,364 | 0 | 0 | 0 | 11,580 | 0 | 0 | 0 | 16,763 | 0 | 0 | 0 | 15,707 | 0 | 0 | 0 | 13,314 | 0 | 0 | 13,025 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 10,628 | 0 | 0 | 0 | 754 | 0 | 0 | 0 | 469 | 0 | 0 | 0 | 778 | 0 | 0 | 0 | 2,165 | 0 | 0 | 0 | 2,110 | 0 | 0 | 0 | 2,492 | 0 | 0 | 0 | 3,214 | 0 | 0 | 0 | 3,898 | 0 | 0 | 0 | 5,013 | 0 | 0 | 0 | 5,039 | 0 | 0 | 0 | 5,869 | 0 | 0 | 0 | 4,344 | 0 | 0 | 0 | 3,740 | 0 | 0 | 0 | 1,359 | 0 | 0 | 1,193 | 0 |
Overige niet-vlottende verplichtingen
| 24,740 | 10,830 | 17,031 | 17,106 | 15,874 | 1,878 | 15,071 | 14,678 | 14,733 | 2,012 | 16,037 | 17,582 | 18,481 | 5,085 | 18,645 | 22,593 | 23,839 | 11,653 | 23,338 | 23,080 | 22,567 | 10,559 | 20,840 | 20,160 | 17,915 | 8,688 | 19,174 | 20,486 | 19,859 | 9,866 | 21,852 | 21,712 | 23,999 | 12,000 | 27,493 | 29,716 | 31,242 | 15,703 | 30,415 | 29,927 | 27,047 | 17,196 | 31,663 | 33,547 | 30,865 | 12,960 | 33,679 | 31,766 | 31,333 | 10,575 | 32,880 | 33,310 | 30,764 | 9,764 | 32,799 | 31,232 | 28,288 | 11,227 | 24,623 | 24,585 | 10,420 | 22,976 |
Totaal niet-vlottende verplichtingen
| 159,240 | 160,795 | 52,037 | 52,112 | 50,874 | 49,888 | 67,071 | 56,837 | 56,733 | 55,869 | 58,037 | 69,582 | 70,481 | 70,566 | 70,645 | 74,593 | 75,839 | 75,264 | 69,493 | 59,238 | 62,898 | 71,776 | 60,346 | 59,670 | 69,107 | 78,567 | 80,995 | 80,309 | 96,855 | 97,538 | 110,190 | 110,133 | 117,907 | 127,019 | 105,975 | 111,978 | 124,293 | 119,501 | 125,269 | 125,915 | 108,907 | 103,597 | 109,449 | 112,456 | 104,186 | 104,835 | 84,328 | 79,750 | 82,713 | 68,677 | 84,342 | 92,506 | 68,714 | 64,135 | 72,156 | 72,393 | 73,798 | 73,574 | 76,822 | 78,755 | 84,212 | 85,556 |
Totaal passiva
| 274,220 | 296,289 | 267,935 | 274,595 | 159,284 | 170,220 | 155,425 | 137,906 | 127,989 | 142,855 | 139,020 | 126,654 | 123,071 | 130,343 | 174,486 | 161,792 | 164,607 | 161,411 | 153,595 | 137,225 | 146,079 | 159,318 | 153,632 | 163,980 | 165,834 | 163,051 | 168,841 | 175,261 | 188,714 | 210,105 | 212,182 | 215,379 | 215,609 | 233,009 | 201,820 | 206,016 | 196,544 | 206,227 | 219,211 | 207,641 | 189,726 | 194,666 | 216,756 | 184,561 | 184,655 | 208,472 | 183,828 | 173,103 | 187,761 | 201,075 | 216,752 | 178,012 | 137,108 | 173,163 | 184,384 | 184,496 | 155,459 | 166,391 | 188,440 | 172,352 | 181,406 | 194,692 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 334,289 | 0 | 0 | 0 | 287,142 | 293,333 | 303,654 | 297,964 | 1,752 | 0 | 10,015 | 4,539 | 5,799 | 6,380 | 0 | 142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,952 | 0 | 0 | 0 | 0 | 0 | 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
| 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 | 29,953 |
Ingehouden winsten
| 299,901 | 281,208 | 283,480 | 276,348 | 270,490 | 261,840 | 248,748 | 229,936 | 223,475 | 224,684 | 217,114 | 204,286 | 195,311 | 200,551 | 193,036 | 179,910 | 198,326 | 206,334 | 215,265 | 206,842 | 198,690 | 201,889 | 198,476 | 209,188 | 202,822 | 207,174 | 211,997 | 220,693 | 214,467 | 207,639 | 216,807 | 209,219 | 193,949 | 194,505 | 195,634 | 194,789 | 185,894 | 198,924 | 210,158 | 213,212 | 220,812 | 219,684 | 233,292 | 205,171 | 206,770 | 198,924 | 168,368 | 174,006 | 172,676 | 175,173 | 189,052 | 163,671 | 157,463 | 164,669 | 159,982 | 152,695 | 135,376 | 132,128 | 128,805 | 109,315 | 119,417 | 131,779 |
Overige gereserveerde algehele resultaten
| 40,098 | 25,505 | 10,633 | 16,648 | 14,504 | 5,675 | 1,405 | 5,696 | 3,967 | -745 | -548 | -1,719 | -1,752 | 94,440 | -10,015 | -4,539 | -5,799 | -6,380 | 1,157 | -142 | 4,101 | 8,744 | 8,561 | 10,495 | 9,489 | 9,078 | 10,136 | 10,737 | 10,453 | 7,723 | 8,561 | 76 | -1,952 | 7,430 | 15,109 | 18,666 | 22,064 | 19,558 | 19,493 | 14,286 | 10,023 | 13,399 | 10,493 | 26,235 | 13,926 | 9,225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 21,002 | 21,006 | 22,925 | 32,926 | -300,443 | 33,854 | 33,883 | 33,886 | -253,428 | -254,637 | -247,067 | -234,239 | 61,624 | -34,184 | 54,714 | 60,406 | 59,209 | 58,629 | 64,195 | 63,789 | 63,855 | 62,974 | 63,094 | 62,751 | 62,561 | 62,564 | 62,549 | 62,725 | 62,728 | 62,751 | 62,754 | 63,642 | 61,693 | 63,645 | 63,648 | 64,542 | 64,546 | 69,947 | 82,501 | 82,491 | 81,702 | 81,342 | 81,147 | 80,376 | 79,966 | 78,794 | 72,939 | 68,874 | 79,058 | 88,971 | 91,695 | 87,223 | 85,425 | 80,978 | 98,626 | 77,447 | 74,791 | 75,354 | 73,639 | 73,987 | 74,168 | 73,808 |
Totaal eigen vermogen van aandeelhouders
| 390,954 | 357,672 | 346,991 | 355,875 | 348,793 | 331,322 | 313,989 | 299,471 | 291,109 | 292,588 | 303,106 | 296,245 | 286,888 | 290,760 | 277,703 | 270,269 | 287,488 | 294,916 | 310,570 | 300,584 | 296,599 | 303,560 | 300,084 | 312,387 | 304,825 | 308,769 | 314,635 | 324,108 | 317,601 | 308,066 | 318,075 | 302,890 | 285,595 | 295,533 | 304,344 | 307,950 | 302,457 | 318,382 | 342,105 | 339,942 | 342,490 | 344,378 | 354,885 | 341,735 | 330,615 | 316,896 | 271,260 | 272,833 | 281,687 | 294,097 | 310,700 | 280,847 | 272,841 | 275,600 | 288,561 | 260,095 | 240,120 | 237,435 | 232,397 | 213,255 | 223,538 | 235,540 |
Totaal eigen vermogen
| 390,988 | 357,702 | 347,736 | 356,603 | 348,820 | 331,346 | 314,044 | 299,532 | 291,168 | 292,637 | 303,157 | 296,452 | 287,111 | 291,256 | 278,221 | 272,653 | 289,583 | 296,857 | 312,503 | 302,519 | 298,441 | 305,336 | 301,891 | 314,238 | 306,612 | 310,454 | 316,221 | 325,585 | 318,895 | 311,494 | 321,434 | 306,121 | 288,737 | 299,948 | 308,676 | 312,378 | 306,790 | 322,671 | 346,680 | 343,563 | 346,133 | 348,270 | 358,764 | 345,093 | 333,860 | 320,032 | 274,021 | 275,273 | 284,164 | 296,376 | 312,728 | 282,907 | 283,057 | 285,461 | 297,889 | 281,194 | 259,343 | 256,770 | 250,692 | 232,738 | 242,532 | 254,358 |
Totaal passiva en aandeelhoudersvermogen
| 665,210 | 653,991 | 615,671 | 631,198 | 508,104 | 501,566 | 469,469 | 437,438 | 419,157 | 435,492 | 442,177 | 423,106 | 410,182 | 421,599 | 452,707 | 434,445 | 454,190 | 458,268 | 466,098 | 439,744 | 444,520 | 464,654 | 455,523 | 478,218 | 472,446 | 473,505 | 485,062 | 500,846 | 507,609 | 521,599 | 533,616 | 521,500 | 504,346 | 532,957 | 510,496 | 518,394 | 503,334 | 528,898 | 565,891 | 551,204 | 535,859 | 542,936 | 575,520 | 529,654 | 518,515 | 528,504 | 457,849 | 448,376 | 471,925 | 497,451 | 529,480 | 460,919 | 420,165 | 458,624 | 482,273 | 465,690 | 414,802 | 423,161 | 439,132 | 405,090 | 423,938 | 449,050 |