SCREEN Holdings Co., Ltd.
TSE:7735.T
9050 (JPY) • At close November 14, 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
| 161,881 | 119,318 | 195,424 | 225,101 | 181,514 | 184,685 | 175,576 | 162,547 | 133,871 | 147,782 | 133,088 | 117,927 | 97,343 | 75,711 | 62,727 | 50,603 | 48,065 | 66,027 | 37,770 | 36,523 | 29,242 | 36,786 | 32,193 | 35,985 | 52,784 | 82,634 | 53,114 | 47,015 | 55,732 | 48,599 | 48,832 | 54,748 | 38,648 | 42,976 | 32,371 | 42,031 | 30,902 | 32,721 | 25,640 | 30,222 | 28,524 | 29,853 | 34,213 | 35,032 | 40,888 | 55,751 | 40,420 | 42,468 | 29,772 | 27,067 | 37,662 | 44,236 | 53,482 | 41,341 | 39,985 | 53,590 | 38,696 | 39,501 | 31,253 | 57,327 | 50,344 | 25,899 | 45,299 |
Kortetermijnbeleggingen
| 38,000 | 27,000 | 1,855 | 30,000 | 30,000 | -10,964 | -6,397 | -8,139 | -7,858 | -10,273 | -10,333 | 1,319 | -10,215 | -7,636 | -7,497 | -5,114 | -4,899 | -4,683 | -4,370 | -5,910 | -5,692 | -5,479 | -5,369 | -5,938 | -5,875 | -5,726 | -5,582 | -8,318 | -8,129 | -7,897 | -4,709 | -7,654 | -7,319 | -7,268 | -4,292 | -7,939 | -7,883 | -7,864 | -4,761 | -5,305 | -4,736 | -4,350 | -234 | -6,671 | -6,523 | -6,516 | -44 | -6,010 | -5,892 | 0 | -58 | 0 | 0 | 0 | -59 | 0 | 0 | 0 | -72 | 0 | 292 | -99 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 199,881 | 146,318 | 197,279 | 255,101 | 211,514 | 184,685 | 175,576 | 162,547 | 133,871 | 147,782 | 133,088 | 117,927 | 97,343 | 75,711 | 62,727 | 50,603 | 48,065 | 66,027 | 37,770 | 36,523 | 29,242 | 36,786 | 32,193 | 35,985 | 52,784 | 82,634 | 53,114 | 47,015 | 55,732 | 48,599 | 48,832 | 54,748 | 38,648 | 42,976 | 32,371 | 42,031 | 30,902 | 32,721 | 25,640 | 30,222 | 28,524 | 29,853 | 34,213 | 35,032 | 40,888 | 55,751 | 40,420 | 42,468 | 29,772 | 27,067 | 37,662 | 44,236 | 53,482 | 41,341 | 39,985 | 53,590 | 38,696 | 39,501 | 31,253 | 57,327 | 50,636 | 25,899 | 45,299 |
Nettovorderingen
| 73,567 | 76,913 | 107,653 | 84,810 | 85,250 | 109,504 | 106,346 | 98,164 | 84,525 | 71,907 | 90,311 | 78,399 | 71,229 | 75,839 | 85,566 | 81,549 | 74,170 | 83,784 | 82,056 | 86,252 | 90,322 | 73,583 | 100,165 | 73,028 | 78,829 | 63,258 | 84,819 | 58,589 | 55,811 | 45,407 | 58,582 | 56,195 | 57,200 | 49,926 | 66,798 | 54,361 | 61,097 | 59,364 | 54,259 | 46,687 | 51,190 | 38,144 | 44,397 | 43,440 | 43,597 | 47,089 | 56,485 | 43,850 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 192,955 | 184,281 | 163,578 | 175,536 | 156,228 | 140,075 | 123,875 | 122,902 | 118,528 | 114,468 | 103,737 | 107,260 | 104,276 | 106,616 | 95,677 | 106,545 | 101,571 | 110,210 | 106,259 | 126,395 | 123,678 | 127,052 | 116,801 | 138,154 | 128,589 | 125,296 | 106,320 | 113,137 | 97,703 | 95,985 | 91,720 | 94,926 | 86,786 | 86,868 | 76,632 | 79,393 | 71,899 | 80,702 | 70,309 | 81,422 | 70,801 | 67,862 | 70,158 | 80,615 | 69,155 | 69,564 | 59,449 | 68,427 | 58,095 | 62,380 | 57,117 | 69,321 | 61,426 | 62,856 | 61,212 | 63,220 | 61,455 | 52,170 | 49,463 | 51,495 | 54,823 | 72,229 | 85,256 |
Overige vlottende activa
| 17,027 | 34,121 | 25,151 | 23,547 | 34,246 | 30,421 | 22,470 | 31,239 | 19,098 | 18,055 | 11,231 | 19,798 | 12,871 | 13,307 | 8,917 | 8,706 | 8,204 | 13,355 | 12,458 | 13,498 | 10,291 | 16,298 | 14,105 | 15,269 | 13,893 | 16,400 | 17,232 | 17,495 | 16,141 | 18,745 | 16,025 | 14,035 | 13,308 | 14,263 | 12,720 | 12,498 | 11,528 | 11,386 | 10,158 | 10,821 | 9,342 | 9,164 | 8,557 | 8,464 | 8,492 | 8,325 | 7,891 | 7,497 | 2,993 | 3,057 | 2,602 | 2,782 | 2,890 | 3,161 | 3,734 | 3,139 | 2,977 | 3,692 | 3,213 | 2,745 | 2,527 | 2,872 | 5,121 |
Totaal vlottende activa
| 483,430 | 441,633 | 493,661 | 538,994 | 487,238 | 464,685 | 428,267 | 414,852 | 356,022 | 352,212 | 338,367 | 323,384 | 285,719 | 271,473 | 252,887 | 247,403 | 232,010 | 273,376 | 238,543 | 262,668 | 253,533 | 253,719 | 263,264 | 262,436 | 274,095 | 287,588 | 261,485 | 236,236 | 225,387 | 208,736 | 215,159 | 219,904 | 195,942 | 194,033 | 188,521 | 188,283 | 175,426 | 184,173 | 160,366 | 169,152 | 159,857 | 145,023 | 157,326 | 167,551 | 162,132 | 180,729 | 164,246 | 162,242 | 146,730 | 159,188 | 177,543 | 191,247 | 188,073 | 183,334 | 183,522 | 190,379 | 163,442 | 146,864 | 139,984 | 161,134 | 153,530 | 168,190 | 210,818 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 104,315 | 105,321 | 102,051 | 82,808 | 78,824 | 76,942 | 72,667 | 68,265 | 61,682 | 59,664 | 56,524 | 56,884 | 56,647 | 56,496 | 57,054 | 58,705 | 58,909 | 60,201 | 60,893 | 61,255 | 61,863 | 62,716 | 61,398 | 58,855 | 54,737 | 51,593 | 48,973 | 43,660 | 43,630 | 41,980 | 41,757 | 42,986 | 42,622 | 42,820 | 43,378 | 43,183 | 43,041 | 42,045 | 42,606 | 41,889 | 41,387 | 40,735 | 40,710 | 39,486 | 39,542 | 39,640 | 39,902 | 40,052 | 39,671 | 38,690 | 38,669 | 38,312 | 39,401 | 40,619 | 40,699 | 42,802 | 43,256 | 44,124 | 45,413 | 47,160 | 48,361 | 50,954 | 52,201 |
Goodwill
| 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 | 1,962 |
Immateriële activa
| 0 | 5,487 | 5,279 | 4,893 | 4,884 | 4,860 | 4,879 | 4,591 | 4,475 | 4,543 | 4,804 | 4,755 | 4,995 | 5,116 | 5,412 | 5,624 | 5,707 | 5,843 | 6,167 | 6,539 | 6,735 | 6,771 | 6,886 | 7,287 | 6,939 | 5,755 | 4,953 | 4,408 | 4,386 | 2,771 | 2,904 | 2,457 | 2,411 | 2,325 | 2,394 | 2,333 | 2,359 | 2,365 | 2,489 | 2,235 | 2,329 | 2,267 | 2,406 | 2,554 | 2,615 | 2,638 | 2,624 | 2,418 | 2,397 | 2,051 | 2,144 | 1,778 | 1,866 | 1,203 | 1,189 | 1,345 | 1,449 | 1,539 | 1,355 | 1,359 | 1,502 | 1,750 | 2,380 |
Goodwill en immateriële activa
| 5,738 | 5,487 | 5,279 | 4,893 | 4,884 | 4,860 | 4,879 | 4,591 | 4,475 | 4,543 | 4,804 | 4,755 | 4,995 | 5,116 | 5,412 | 5,624 | 5,707 | 5,843 | 6,167 | 6,539 | 6,735 | 6,771 | 6,886 | 7,287 | 6,939 | 5,755 | 4,953 | 4,408 | 4,386 | 2,771 | 2,904 | 2,457 | 2,411 | 2,325 | 2,394 | 2,333 | 2,359 | 2,365 | 2,489 | 2,235 | 2,329 | 2,267 | 2,406 | 2,554 | 2,615 | 2,638 | 2,624 | 2,418 | 2,397 | 2,051 | 2,144 | 1,778 | 1,866 | 1,203 | 1,189 | 1,345 | 1,449 | 1,539 | 1,355 | 1,359 | 1,502 | 1,750 | 4,342 |
Langetermijnbeleggingen
| 50,322 | 56,413 | 53,056 | 16,344 | 46,330 | 58,335 | 47,094 | 45,537 | 47,164 | 50,875 | 54,703 | 55,502 | 63,699 | 58,625 | 61,487 | 56,639 | 47,223 | 40,557 | 34,956 | 46,469 | 41,820 | 41,400 | 42,452 | 39,435 | 47,595 | 47,428 | 47,061 | 50,014 | 47,039 | 44,090 | 37,913 | 41,768 | 37,637 | 34,198 | 32,831 | 42,691 | 40,740 | 48,122 | 41,145 | 39,339 | 37,057 | 34,065 | 28,853 | 35,654 | 32,031 | 30,311 | 21,880 | 25,682 | 23,681 | 0 | 21,205 | 0 | 0 | 0 | 22,243 | 0 | 0 | 0 | 23,819 | 0 | 25,128 | 20,304 | 0 |
Belastingvorderingen
| 9,484 | 8,008 | 8,595 | 6,653 | 6,962 | 6,905 | 5,948 | 6,008 | 5,523 | 5,223 | 4,904 | 3,820 | 3,598 | 3,782 | 3,433 | 3,216 | 2,947 | 4,638 | 4,980 | 4,231 | 4,495 | 5,794 | 3,754 | 6,913 | 7,165 | 7,039 | 438 | -50,014 | -47,039 | -44,090 | 536 | -41,768 | -37,637 | -34,198 | 495 | -42,691 | -40,740 | -48,122 | 292 | -39,339 | -37,057 | -34,065 | 309 | -35,654 | -32,031 | -30,311 | 364 | -25,682 | -23,681 | 0 | 587 | 0 | 0 | 0 | 621 | 0 | 0 | 0 | 569 | 0 | 292 | 954 | 0 |
Overige niet-vlottende activa
| 14,832 | 15,235 | 14,166 | 41,746 | 11,359 | -1 | 3,957 | 2,611 | 2,559 | -1 | 0 | 10,303 | -1 | 2,393 | 2,356 | 2,373 | 2,392 | 2,442 | 2,422 | 2,890 | 2,966 | 3,082 | 3,158 | 3,227 | 3,228 | 3,516 | 3,280 | 50,013 | 47,038 | 44,089 | 2,388 | 41,767 | 37,637 | 34,197 | 2,471 | 42,691 | 40,739 | 48,121 | 2,615 | 39,338 | 37,056 | 34,064 | 2,769 | 35,654 | 32,030 | 30,310 | 6,005 | 25,682 | 23,683 | 24,420 | 5,233 | 24,135 | 24,739 | 27,768 | 4,852 | 25,169 | 25,892 | 26,580 | 5,482 | 28,047 | 6,124 | 4,765 | 31,356 |
Totaal niet-vlottende activa
| 184,691 | 190,464 | 183,147 | 152,444 | 148,359 | 147,041 | 134,545 | 127,012 | 121,403 | 120,304 | 120,935 | 131,264 | 128,938 | 126,412 | 129,742 | 126,557 | 117,178 | 113,681 | 109,418 | 121,384 | 117,879 | 119,763 | 117,648 | 115,717 | 119,664 | 115,331 | 104,705 | 98,081 | 95,054 | 88,840 | 85,498 | 87,210 | 82,670 | 79,342 | 81,569 | 88,207 | 86,139 | 92,531 | 89,147 | 83,462 | 80,772 | 77,066 | 75,047 | 77,694 | 74,187 | 72,588 | 70,775 | 68,152 | 65,751 | 65,161 | 67,838 | 64,225 | 66,006 | 69,590 | 69,604 | 69,316 | 70,597 | 72,243 | 76,638 | 76,566 | 81,407 | 78,727 | 87,899 |
Totaal activa
| 668,121 | 632,097 | 676,808 | 691,440 | 635,600 | 611,729 | 562,816 | 541,866 | 477,427 | 472,518 | 459,305 | 454,649 | 414,660 | 397,887 | 382,632 | 373,962 | 349,190 | 387,059 | 347,964 | 384,055 | 371,415 | 373,484 | 380,915 | 378,154 | 393,760 | 402,922 | 366,193 | 334,320 | 320,445 | 297,579 | 300,659 | 307,115 | 278,614 | 273,378 | 270,093 | 276,490 | 261,568 | 276,707 | 249,516 | 252,616 | 240,631 | 222,091 | 232,376 | 245,246 | 236,322 | 253,320 | 235,022 | 230,395 | 212,481 | 224,349 | 245,381 | 255,472 | 254,079 | 252,924 | 253,126 | 259,695 | 234,039 | 219,107 | 216,622 | 237,700 | 234,937 | 246,917 | 298,717 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 51,663 | 45,361 | 41,617 | 39,484 | 39,911 | 37,778 | 41,300 | 36,773 | 32,622 | 33,021 | 33,498 | 28,639 | 28,624 | 27,713 | 28,243 | 23,453 | 20,851 | 20,557 | 25,061 | 23,227 | 23,381 | 24,423 | 28,151 | 32,910 | 28,774 | 30,436 | 30,911 | 25,936 | 23,042 | 22,122 | 26,300 | 22,865 | 21,600 | 35,627 | 59,523 | 69,682 | 67,279 | 66,741 | 62,382 | 69,157 | 59,501 | 58,057 | 68,705 | 71,977 | 59,565 | 65,964 | 60,750 | 59,210 | 67,622 | 79,181 | 81,458 | 77,027 | 71,090 | 80,699 | 81,942 | 85,429 | 70,884 | 58,764 | 52,389 | 44,949 | 29,063 | 42,785 | 74,600 |
Kortlopende schulden
| 2,286 | 2,301 | 2,026 | 11,622 | 11,442 | 11,672 | 11,747 | 1,733 | 1,643 | 2,461 | 16,394 | 17,236 | 16,552 | 16,384 | 1,468 | 22,664 | 31,730 | 67,436 | 34,828 | 40,864 | 47,781 | 32,745 | 19,959 | 12,971 | 2,949 | 6,081 | 6,072 | 6,580 | 6,792 | 4,287 | 4,483 | 4,496 | 4,502 | 9,506 | 18,096 | 27,692 | 21,680 | 29,882 | 4,079 | 4,604 | 14,629 | 17,150 | 17,196 | 25,550 | 39,482 | 37,931 | 37,976 | 49,664 | 18,708 | 10,278 | 18,651 | 34,336 | 34,113 | 39,583 | 40,135 | 24,392 | 24,425 | 20,921 | 22,665 | 19,543 | 30,760 | 63,876 | 56,209 |
Belastingschulden
| 0 | 11,685 | 19,998 | 11,295 | 12,554 | 7,328 | 10,617 | 10,497 | 13,536 | 6,286 | 7,088 | 6,973 | 5,111 | 3,111 | 3,320 | 1,692 | 1,791 | 1,875 | 2,227 | 1,645 | 2,507 | 2,438 | 4,364 | 3,169 | 6,662 | 4,097 | 9,650 | 5,346 | 6,802 | 4,219 | 6,509 | 3,688 | 3,524 | 2,594 | 4,430 | 3,068 | 3,387 | 1,900 | 2,374 | 1,751 | 1,728 | 1,000 | 1,484 | 965 | 942 | 667 | 843 | 419 | 986 | 772 | 1,586 | 1,209 | 1,592 | 1,287 | 2,242 | 1,481 | 1,292 | 890 | 1,036 | 713 | 746 | 910 | 754 |
Uitgestelde opbrengsten
| 141,736 | 108,491 | 136,603 | 164,171 | 136,512 | 133,965 | 103,276 | 76,711 | 60,102 | 56,536 | 55,271 | 43,673 | 35,114 | 33,393 | 29,867 | 25,919 | 23,035 | 23,794 | 20,766 | 23,307 | 24,480 | 28,129 | 28,296 | 31,776 | 32,424 | 32,488 | 37,646 | 33,694 | 32,593 | 27,852 | 33,033 | 11,026 | 10,044 | 7,748 | 10,112 | 8,069 | 8,347 | 6,500 | 7,075 | 6,490 | 6,912 | 6,233 | 7,134 | 6,131 | 6,141 | 5,857 | 5,954 | 5,380 | 6,697 | 6,301 | 7,412 | 7,099 | 7,848 | 7,746 | 8,737 | 6,571 | 5,763 | 4,923 | 5,390 | 5,285 | 4,483 | 11,313 | 4,763 |
Overige kortlopende verplichtingen
| 60,472 | 64,092 | 222,366 | 276,274 | 227,501 | 227,918 | 98,799 | 175,333 | 120,786 | 134,514 | 85,713 | 124,811 | 102,879 | 103,451 | 87,836 | 88,564 | 71,019 | 80,562 | 74,762 | 94,373 | 82,098 | 102,376 | 108,378 | 115,204 | 132,151 | 144,973 | 128,896 | 116,751 | 110,699 | 97,542 | 98,283 | 110,712 | 97,991 | 79,968 | 38,808 | 26,340 | 23,889 | 24,723 | 23,915 | 27,442 | 23,242 | 25,556 | 26,982 | 27,878 | 23,886 | 22,971 | 18,715 | 17,824 | 18,525 | 18,653 | 21,528 | 20,477 | 20,236 | 22,536 | 23,812 | 20,203 | 18,385 | 16,565 | 17,784 | 17,967 | 17,716 | 24,859 | 21,288 |
Totaal kortlopende verplichtingen
| 256,157 | 231,930 | 286,007 | 338,675 | 291,408 | 284,696 | 237,137 | 224,336 | 168,587 | 176,282 | 175,620 | 177,659 | 153,166 | 150,659 | 120,867 | 136,373 | 125,391 | 170,430 | 136,878 | 160,109 | 155,767 | 161,982 | 160,852 | 164,254 | 170,536 | 185,587 | 175,529 | 154,613 | 147,335 | 128,170 | 135,575 | 141,761 | 127,617 | 127,695 | 120,857 | 126,782 | 116,235 | 123,246 | 92,750 | 102,954 | 99,100 | 101,763 | 114,367 | 126,370 | 123,875 | 127,533 | 118,284 | 127,117 | 105,841 | 108,884 | 123,223 | 133,049 | 127,031 | 144,105 | 148,131 | 131,505 | 114,986 | 97,140 | 93,874 | 83,172 | 78,285 | 132,430 | 152,851 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,065 | 5,592 | 5,161 | 16,943 | 17,107 | 17,282 | 17,319 | 27,624 | 27,784 | 28,173 | 27,841 | 28,092 | 28,033 | 27,396 | 42,413 | 32,657 | 32,829 | 33,116 | 32,476 | 35,673 | 35,739 | 36,295 | 35,366 | 35,777 | 35,861 | 37,137 | 7,085 | 8,523 | 8,600 | 13,012 | 13,101 | 20,024 | 20,312 | 22,249 | 21,545 | 19,674 | 19,975 | 26,713 | 35,600 | 37,172 | 37,502 | 24,261 | 24,196 | 25,206 | 25,528 | 40,846 | 32,576 | 27,808 | 27,954 | 29,461 | 29,629 | 35,739 | 35,914 | 15,200 | 15,502 | 47,304 | 47,616 | 54,492 | 54,582 | 91,652 | 92,034 | 38,993 | 40,355 |
Uitgestelde opbrengsten niet-vlottend
| 1,951 | 2,071 | 2,062 | 0 | 0 | 0 | 1,305 | 0 | 0 | 0 | 1,502 | 0 | 0 | 0 | 1,494 | 0 | 0 | 0 | 1,346 | 0 | 0 | 0 | 1,256 | 0 | 0 | 0 | 1,126 | 0 | 0 | 0 | 942 | 0 | 0 | 0 | 888 | 0 | 0 | 0 | 878 | 0 | 0 | 0 | 1,433 | 0 | 0 | 0 | 277 | 0 | 0 | 0 | 472 | 0 | 0 | 0 | 437 | 0 | 0 | 0 | 641 | 0 | 0 | 834 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5,030 | 5,086 | 4,683 | 0 | 0 | 0 | 5,089 | 0 | 0 | 0 | 5,714 | 0 | 0 | 0 | 8,599 | 0 | 0 | 0 | 2,376 | 0 | 0 | 0 | 3,641 | 0 | 0 | 0 | 10,787 | 0 | 0 | 0 | 7,349 | 0 | 0 | 0 | 5,988 | 0 | 0 | 0 | 8,357 | 0 | 0 | 0 | 4,843 | 0 | 0 | 0 | 2,148 | 0 | 0 | 0 | 834 | 0 | 0 | 0 | 839 | 0 | 0 | 0 | 1,753 | 0 | 0 | 1,343 | 0 |
Overige niet-vlottende verplichtingen
| 6,743 | 12,093 | 9,040 | 10,068 | 10,722 | 10,648 | 2,042 | 6,203 | 6,469 | 7,171 | 842 | 11,592 | 10,689 | 10,337 | 713 | 9,096 | 6,037 | 4,788 | 747 | 6,827 | 5,158 | 5,008 | 669 | 9,110 | 11,841 | 11,950 | 789 | 12,187 | 10,864 | 9,827 | 778 | 8,605 | 7,172 | 6,508 | 6,516 | 9,703 | 8,937 | 10,883 | 420 | 9,157 | 8,049 | 6,715 | 440 | 5,369 | 4,144 | 3,543 | 523 | 1,685 | -3,189 | 1,416 | 628 | 1,241 | 1,306 | 2,159 | 617 | 1,779 | 1,583 | 1,830 | 732 | 2,912 | 3,046 | 3,603 | 2,238 |
Totaal niet-vlottende verplichtingen
| 16,789 | 17,685 | 18,884 | 27,011 | 27,829 | 27,930 | 25,755 | 33,827 | 34,253 | 35,344 | 35,899 | 39,684 | 38,722 | 37,733 | 53,219 | 41,753 | 38,866 | 37,904 | 36,945 | 42,500 | 40,897 | 41,303 | 40,932 | 44,887 | 47,702 | 49,087 | 19,787 | 20,710 | 19,464 | 22,839 | 22,170 | 28,629 | 27,484 | 28,757 | 28,949 | 29,377 | 28,912 | 37,596 | 45,255 | 46,329 | 45,551 | 30,976 | 30,912 | 30,575 | 29,672 | 44,389 | 35,524 | 29,493 | 29,300 | 30,877 | 31,563 | 36,980 | 37,220 | 17,359 | 17,395 | 49,083 | 49,199 | 56,322 | 57,708 | 94,564 | 95,080 | 44,773 | 42,593 |
Totaal passiva
| 272,946 | 249,615 | 304,891 | 365,686 | 319,237 | 312,626 | 262,892 | 258,163 | 202,840 | 211,626 | 211,519 | 217,343 | 191,888 | 188,392 | 174,086 | 178,126 | 164,257 | 208,334 | 173,823 | 202,609 | 196,664 | 203,285 | 201,784 | 209,141 | 218,238 | 234,674 | 195,316 | 175,323 | 166,799 | 151,009 | 157,745 | 170,390 | 155,101 | 156,452 | 149,806 | 156,159 | 145,147 | 160,842 | 138,005 | 149,283 | 144,651 | 132,739 | 145,279 | 156,945 | 153,547 | 171,922 | 153,808 | 156,610 | 135,141 | 139,761 | 154,786 | 170,029 | 164,251 | 161,464 | 165,526 | 180,588 | 164,185 | 153,462 | 151,582 | 177,736 | 173,365 | 177,203 | 195,444 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 10,297 | 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 | 166 | 1,543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,448 | 1,753 | 0 | 2,161 | 3,696 | 6,540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 |
Ingehouden winsten
| 300,078 | 279,455 | 274,869 | 248,887 | 238,581 | 221,662 | 229,596 | 213,946 | 201,796 | 188,196 | 185,804 | 169,941 | 157,927 | 146,403 | 144,669 | 137,469 | 132,878 | 131,503 | 130,908 | 130,680 | 128,334 | 122,986 | 130,274 | 122,363 | 121,800 | 115,781 | 117,358 | 103,898 | 99,517 | 94,000 | 92,936 | 85,105 | 78,227 | 72,484 | 71,602 | 64,752 | 61,256 | 55,052 | 54,447 | 50,133 | 46,977 | 43,860 | 41,824 | 38,662 | 37,964 | 38,093 | 40,766 | 37,590 | 45,093 | 51,728 | 55,439 | 53,366 | 57,333 | 55,523 | 26,418 | 18,091 | 10,315 | 4,590 | 731 | -3,512 | -4,111 | 8,733 | 41,261 |
Overige gereserveerde algehele resultaten
| 30,698 | 39,995 | 34,233 | 49,538 | 49,543 | 49,475 | 49,458 | 49,459 | 49,461 | 23,252 | 21,880 | 27,179 | 24,644 | 22,959 | 23,769 | 18,256 | 11,262 | 6,468 | 2,462 | 9,987 | 5,636 | 6,482 | 8,353 | 6,177 | 13,251 | 11,994 | 12,975 | 14,528 | 11,615 | 9,285 | 6,523 | 6,176 | -166 | -1,543 | 2,692 | 9,020 | 8,103 | 13,794 | 10,052 | 6,216 | 2,048 | -1,448 | -1,753 | 2,654 | -2,161 | -3,696 | -6,540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2 | 8,942 | 8,721 | 22,786 | 23,697 | 23,349 | 16,246 | 15,663 | 18,701 | 18,595 | 7,866 | -14,011 | -14,010 | 8,879 | 9,666 | -14,099 | -13,423 | -13,476 | -13,473 | -13,474 | -13,475 | -7,053 | -5,204 | -7,416 | -13,597 | -13,596 | -13,540 | -13,536 | -11,530 | -10,759 | -10,700 | -2,523 | -9,016 | -11,777 | -5,997 | 831 | 417 | 6,111 | 2,372 | -1,459 | -5,628 | -10,565 | -11,173 | -5,014 | -11,987 | -15,055 | -25,102 | -18,408 | -22,349 | -21,726 | -19,415 | -22,426 | -22,015 | -18,555 | 6,656 | 6,511 | 5,111 | 6,612 | 9,831 | 8,991 | 11,019 | 6,576 | 7,240 |
Totaal eigen vermogen van aandeelhouders
| 395,119 | 382,436 | 371,867 | 325,717 | 316,322 | 299,055 | 299,886 | 283,653 | 274,541 | 260,835 | 247,714 | 237,153 | 222,605 | 209,326 | 208,379 | 195,670 | 184,761 | 178,539 | 173,941 | 181,237 | 174,539 | 169,977 | 179,114 | 168,991 | 175,498 | 168,223 | 170,837 | 158,934 | 153,646 | 146,570 | 142,803 | 136,626 | 123,421 | 116,294 | 119,649 | 119,627 | 115,717 | 115,207 | 110,863 | 102,718 | 95,393 | 88,787 | 86,448 | 87,692 | 82,182 | 80,778 | 80,609 | 73,226 | 76,788 | 84,046 | 90,068 | 84,984 | 89,362 | 91,012 | 87,118 | 78,646 | 69,470 | 65,246 | 64,606 | 59,523 | 60,952 | 69,353 | 102,545 |
Totaal eigen vermogen
| 395,172 | 382,482 | 371,911 | 325,754 | 316,363 | 299,103 | 299,924 | 283,703 | 274,587 | 260,892 | 247,786 | 237,306 | 222,772 | 209,495 | 208,546 | 195,836 | 184,933 | 178,725 | 174,141 | 181,446 | 174,751 | 170,199 | 179,131 | 169,013 | 175,522 | 168,248 | 170,877 | 158,997 | 153,646 | 146,570 | 142,914 | 136,725 | 123,513 | 116,926 | 120,287 | 120,331 | 116,421 | 115,865 | 111,511 | 103,333 | 95,980 | 89,352 | 87,097 | 88,301 | 82,775 | 81,398 | 81,214 | 73,785 | 77,340 | 84,588 | 90,595 | 85,443 | 89,828 | 91,460 | 87,600 | 79,107 | 69,854 | 65,645 | 65,040 | 59,964 | 61,572 | 69,714 | 103,273 |
Totaal passiva en aandeelhoudersvermogen
| 668,121 | 632,097 | 676,802 | 691,440 | 635,600 | 611,729 | 562,816 | 541,866 | 477,427 | 472,518 | 459,305 | 454,649 | 414,660 | 397,887 | 382,632 | 373,962 | 349,190 | 387,059 | 347,964 | 384,055 | 371,415 | 373,484 | 380,915 | 378,154 | 393,760 | 402,922 | 366,193 | 334,320 | 320,445 | 297,579 | 300,659 | 307,115 | 278,614 | 273,378 | 270,093 | 276,490 | 261,568 | 276,707 | 249,516 | 252,616 | 240,631 | 222,091 | 232,376 | 245,246 | 236,322 | 253,320 | 235,022 | 230,395 | 212,481 | 224,349 | 245,381 | 255,472 | 254,079 | 252,924 | 253,126 | 259,695 | 234,039 | 219,107 | 216,622 | 237,700 | 234,937 | 246,917 | 298,717 |