Seiko Holdings Corporation
TSE:8050.T
4055 (JPY) • At close November 13, 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
| 35,736 | 32,683 | 36,650 | 36,046 | 34,114 | 36,324 | 37,811 | 36,010 | 34,885 | 30,740 | 37,268 | 28,805 | 29,287 | 32,611 | 37,152 | 29,071 | 27,683 | 26,112 | 33,861 | 26,161 | 31,486 | 33,844 | 32,523 | 30,076 | 30,632 | 34,229 | 43,520 | 43,307 | 34,563 | 35,355 | 41,418 | 33,637 | 34,364 | 39,131 | 40,384 | 37,339 | 38,594 | 41,292 | 53,970 | 53,506 | 42,026 | 43,002 | 42,865 | 40,407 | 43,938 | 42,830 | 49,551 | 54,210 | 54,269 | 51,765 | 54,468 | 43,082 | 50,151 | 51,958 | 61,187 | 56,501 | 55,910 | 56,548 | 59,915 | 18,096 | 17,484 | 12,954 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 113 | -9,010 | -1,820 | 0 | 112 | -7,070 | -7,066 | -6,994 | -7,001 | 0 | -391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -479 | 0 | 0 | 0 | -634 | 0 | 0 | 0 | -906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 35,736 | 32,683 | 36,650 | 36,046 | 34,114 | 36,324 | 37,811 | 36,010 | 34,885 | 30,740 | 37,268 | 28,805 | 29,287 | 32,611 | 37,152 | 29,071 | 27,683 | 26,112 | 33,861 | 26,161 | 31,486 | 33,844 | 32,523 | 30,076 | 30,632 | 34,229 | 43,520 | 43,307 | 34,563 | 35,355 | 41,418 | 33,637 | 34,364 | 39,131 | 40,384 | 37,339 | 38,594 | 41,292 | 53,970 | 53,506 | 42,026 | 43,002 | 42,865 | 40,407 | 43,938 | 42,830 | 49,551 | 54,210 | 54,269 | 51,765 | 54,468 | 43,082 | 50,151 | 51,958 | 61,187 | 56,501 | 55,910 | 56,548 | 59,915 | 18,096 | 17,484 | 12,954 |
Nettovorderingen
| 47,410 | 48,453 | 43,310 | 39,190 | 36,333 | 36,952 | 40,097 | 39,127 | 37,719 | 37,114 | 37,278 | 31,948 | 32,921 | 35,764 | 33,646 | 29,954 | 26,465 | 33,080 | 36,813 | 36,576 | 33,352 | 36,303 | 38,732 | 36,047 | 34,635 | 36,903 | 43,082 | 40,547 | 36,584 | 38,470 | 40,818 | 34,796 | 41,232 | 50,342 | 43,778 | 50,699 | 47,802 | 55,422 | 52,471 | 40,698 | 43,568 | 52,609 | 51,290 | 48,928 | 50,183 | 49,594 | 53,176 | 53,257 | 53,904 | 60,796 | 53,965 | 58,301 | 53,696 | 58,223 | 58,232 | 55,804 | 55,817 | 58,604 | 58,962 | 27,969 | 30,536 | 35,293 |
Voorraad
| 88,355 | 84,382 | 88,219 | 90,688 | 89,373 | 83,775 | 87,048 | 85,524 | 80,610 | 73,046 | 74,515 | 73,444 | 72,026 | 68,423 | 70,400 | 72,417 | 72,591 | 65,733 | 66,604 | 61,162 | 60,807 | 58,304 | 61,255 | 60,838 | 60,509 | 57,010 | 67,493 | 69,688 | 70,415 | 66,176 | 71,100 | 70,160 | 69,201 | 65,195 | 70,554 | 70,197 | 69,431 | 62,908 | 67,385 | 64,368 | 61,888 | 57,021 | 69,158 | 65,901 | 64,653 | 60,637 | 66,526 | 65,168 | 64,499 | 59,369 | 67,818 | 66,028 | 67,598 | 60,973 | 65,228 | 62,604 | 61,198 | 57,771 | 63,174 | 33,751 | 34,520 | 37,864 |
Overige vlottende activa
| 10,227 | 9,176 | 13,017 | 12,863 | 16,395 | 16,359 | 14,509 | 13,744 | 15,040 | 13,886 | 12,936 | 13,029 | 14,956 | 13,241 | 11,777 | 13,097 | 15,588 | 13,198 | 10,555 | 9,863 | 11,844 | 10,538 | 9,282 | 9,560 | 11,507 | 14,346 | 13,851 | 13,753 | 15,760 | 13,924 | 13,335 | 13,142 | 5,798 | 4,981 | 16,897 | 5,083 | 5,941 | 5,279 | 5,374 | 14,322 | 5,995 | 5,737 | 3,719 | 3,766 | 3,836 | 3,806 | 3,147 | 3,489 | 3,890 | 3,162 | 4,024 | 3,581 | 5,877 | 3,500 | 3,673 | 3,726 | 3,825 | 3,378 | 4,703 | 2,055 | 1,890 | 2,287 |
Totaal vlottende activa
| 181,728 | 174,694 | 181,196 | 178,787 | 176,215 | 173,410 | 179,465 | 174,405 | 168,254 | 154,786 | 161,997 | 147,226 | 149,190 | 150,039 | 152,975 | 144,539 | 142,327 | 138,123 | 147,833 | 133,762 | 137,489 | 138,989 | 141,792 | 136,521 | 137,283 | 142,488 | 167,946 | 167,295 | 157,322 | 153,925 | 166,671 | 151,735 | 150,595 | 159,649 | 171,613 | 163,318 | 161,768 | 164,901 | 179,200 | 172,894 | 153,477 | 158,369 | 167,032 | 159,002 | 162,610 | 156,867 | 172,400 | 176,124 | 176,562 | 175,092 | 180,275 | 170,992 | 177,322 | 174,654 | 188,320 | 178,635 | 176,750 | 176,301 | 186,754 | 81,871 | 84,430 | 88,398 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 118,516 | 116,037 | 116,205 | 116,520 | 115,046 | 111,149 | 110,488 | 109,190 | 107,488 | 105,100 | 102,983 | 102,647 | 102,671 | 103,177 | 103,304 | 103,271 | 97,575 | 94,044 | 93,587 | 91,907 | 91,597 | 88,640 | 89,170 | 89,104 | 88,935 | 89,498 | 94,693 | 94,797 | 95,189 | 95,998 | 95,308 | 93,106 | 94,557 | 94,934 | 96,473 | 95,889 | 96,507 | 96,630 | 100,449 | 99,387 | 137,545 | 138,481 | 148,924 | 148,636 | 149,858 | 147,065 | 151,702 | 147,716 | 154,138 | 152,985 | 157,963 | 158,843 | 160,103 | 162,864 | 163,658 | 160,698 | 162,082 | 163,247 | 167,380 | 82,820 | 85,541 | 86,123 |
Goodwill
| 7,670 | 8,029 | 6,003 | 6,302 | 6,602 | 6,901 | 7,201 | 7,501 | 7,800 | 6,453 | 6,696 | 6,859 | 7,097 | 7,336 | 7,575 | 7,814 | 8,052 | 7,430 | 7,645 | 7,859 | 8,074 | 8,289 | 8,504 | 8,719 | 8,935 | 9,149 | 9,554 | 9,776 | 9,999 | 7,298 | 7,447 | 7,377 | 7,520 | 7,663 | 7,806 | 7,949 | 8,092 | 8,236 | 8,379 | 8,522 | 8,697 | 8,872 | 9,048 | 9,223 | 9,367 | 9,541 | 9,723 | 9,905 | 10,087 | 10,269 | 10,495 | 10,721 | 10,947 | 11,172 | 11,398 | 11,624 | 11,850 | 12,075 | 12,405 | 552 | 656 | 708 |
Immateriële activa
| 10,669 | 10,160 | 9,648 | 9,291 | 9,092 | 8,621 | 8,596 | 8,576 | 8,542 | 8,391 | 8,336 | 8,428 | 8,407 | 8,494 | 8,364 | 8,313 | 8,407 | 8,573 | 8,766 | 8,879 | 8,859 | 8,958 | 8,932 | 8,683 | 8,835 | 8,887 | 9,161 | 9,258 | 9,177 | 9,038 | 9,007 | 8,696 | 8,641 | 8,262 | 7,589 | 7,355 | 7,186 | 7,157 | 7,103 | 6,938 | 6,863 | 6,769 | 6,495 | 6,359 | 6,377 | 6,262 | 6,423 | 6,246 | 10,046 | 9,994 | 10,086 | 10,134 | 10,212 | 10,373 | 10,563 | 11,890 | 12,005 | 12,305 | 12,368 | 9,161 | 9,337 | 9,308 |
Goodwill en immateriële activa
| 18,339 | 18,189 | 15,651 | 15,593 | 15,694 | 15,522 | 15,797 | 16,077 | 16,342 | 14,844 | 15,032 | 15,287 | 15,504 | 15,830 | 15,939 | 16,127 | 16,459 | 16,003 | 16,411 | 16,738 | 16,933 | 17,247 | 17,436 | 17,402 | 17,770 | 18,036 | 18,715 | 19,034 | 19,176 | 16,336 | 16,454 | 16,073 | 16,161 | 15,925 | 15,395 | 15,304 | 15,278 | 15,393 | 15,482 | 15,460 | 15,560 | 15,641 | 15,543 | 15,582 | 15,744 | 15,803 | 16,146 | 16,151 | 20,133 | 20,263 | 20,581 | 20,855 | 21,159 | 21,545 | 21,961 | 23,514 | 23,855 | 24,380 | 24,773 | 9,713 | 9,993 | 10,016 |
Langetermijnbeleggingen
| 55,222 | 56,688 | 48,882 | 51,377 | 58,646 | 47,310 | 46,505 | 46,648 | 52,132 | 50,602 | 52,393 | 54,636 | 43,631 | 41,854 | 38,106 | 35,630 | 36,188 | 38,759 | 46,473 | 44,685 | 45,975 | 45,913 | 44,855 | 49,177 | 48,723 | 46,774 | 52,574 | 53,015 | 50,259 | 48,131 | 49,200 | 42,806 | 39,495 | 42,886 | 43,862 | 41,615 | 48,904 | 48,750 | 53,008 | 63,834 | 55,898 | 47,772 | 43,981 | 34,532 | 32,433 | 28,191 | 26,736 | 25,409 | 27,262 | 30,190 | 29,744 | 29,413 | 32,588 | 31,989 | 33,460 | 31,400 | 30,057 | 32,415 | 33,642 | 34,782 | 40,279 | 39,952 |
Belastingvorderingen
| 2,198 | 1,984 | 2,125 | 2,054 | 1,930 | 1,923 | 2,145 | 2,007 | 2,327 | 2,200 | 2,362 | 2,581 | 2,261 | 2,273 | 2,479 | 3,603 | 3,914 | 4,441 | 2,860 | 3,493 | 3,386 | 4,243 | 4,239 | 3,959 | 4,117 | 2,092 | 6,708 | 7,765 | 8,100 | 8,060 | 8,422 | 8,249 | 8,676 | 8,966 | 2,128 | 2,011 | 2,073 | 1,737 | 1,977 | 1,744 | 1,789 | 1,709 | 1,764 | 1,684 | 1,894 | 1,786 | 1,539 | 1,526 | 1,749 | 1,620 | 1,892 | 2,005 | 2,295 | 2,600 | 2,399 | 2,713 | 2,651 | 2,939 | 3,632 | 1,735 | 1,696 | 1,243 |
Overige niet-vlottende activa
| 9,816 | 8,670 | 8,923 | 8,974 | 0 | 6,599 | 6,939 | 6,803 | -1 | -2 | -1 | 0 | 7,066 | 6,496 | 7,661 | 7,856 | 8,177 | 8,619 | 8,658 | 8,140 | 8,019 | 8,002 | 8,000 | 8,128 | 8,136 | 8,700 | 7,398 | 6,437 | 6,499 | 6,405 | 6,912 | 6,749 | 6,962 | 6,753 | 6,894 | 6,890 | 6,911 | 6,288 | 7,131 | 7,232 | 5,640 | 4,778 | 5,587 | 5,516 | 5,535 | 5,593 | 5,352 | 5,408 | 5,637 | 5,976 | 6,340 | 6,643 | 6,633 | 6,805 | 6,662 | 6,155 | 6,201 | 6,678 | 6,504 | 4,712 | 4,777 | 6,472 |
Totaal niet-vlottende activa
| 204,091 | 201,568 | 191,786 | 194,518 | 191,316 | 182,503 | 181,874 | 180,725 | 178,288 | 172,744 | 172,769 | 175,151 | 171,133 | 169,630 | 167,489 | 166,487 | 162,313 | 161,866 | 167,989 | 164,963 | 165,910 | 164,045 | 163,700 | 167,770 | 167,681 | 165,100 | 180,088 | 181,048 | 179,223 | 174,930 | 176,296 | 166,983 | 165,851 | 169,464 | 164,752 | 161,709 | 169,673 | 168,798 | 178,047 | 187,657 | 216,432 | 208,381 | 215,799 | 205,950 | 205,464 | 198,438 | 201,475 | 196,210 | 208,919 | 211,034 | 216,520 | 217,759 | 222,778 | 225,803 | 228,140 | 224,480 | 224,846 | 229,659 | 235,931 | 133,762 | 142,286 | 143,806 |
Totaal activa
| 385,819 | 376,262 | 372,982 | 373,307 | 367,533 | 355,915 | 361,341 | 355,132 | 346,544 | 327,533 | 334,769 | 322,379 | 320,326 | 319,671 | 320,464 | 311,028 | 304,642 | 299,990 | 315,824 | 298,728 | 303,401 | 303,036 | 305,494 | 304,293 | 304,967 | 307,590 | 348,036 | 348,346 | 336,547 | 328,857 | 342,969 | 318,721 | 316,449 | 329,115 | 336,367 | 325,029 | 331,444 | 333,701 | 357,248 | 360,554 | 369,911 | 366,753 | 382,832 | 364,955 | 368,077 | 355,308 | 373,877 | 372,336 | 385,482 | 386,128 | 396,795 | 388,751 | 400,100 | 400,457 | 416,460 | 403,115 | 401,596 | 405,960 | 422,685 | 215,633 | 226,716 | 232,204 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 33,042 | 29,585 | 32,156 | 22,950 | 20,947 | 18,790 | 25,356 | 22,927 | 24,007 | 21,027 | 23,616 | 20,014 | 22,059 | 19,310 | 21,290 | 18,799 | 18,780 | 21,869 | 29,409 | 24,036 | 26,507 | 26,449 | 28,922 | 27,038 | 27,377 | 24,921 | 29,702 | 29,359 | 26,655 | 21,196 | 29,616 | 25,097 | 26,320 | 24,267 | 34,761 | 31,805 | 29,612 | 26,019 | 34,861 | 30,140 | 27,499 | 24,752 | 35,243 | 29,741 | 33,145 | 38,840 | 44,773 | 50,263 | 50,129 | 44,005 | 61,230 | 53,787 | 55,598 | 45,175 | 65,931 | 55,939 | 51,968 | 52,365 | 55,670 | 20,300 | 20,746 | 35,766 |
Kortlopende schulden
| 94,140 | 87,779 | 92,635 | 89,758 | 97,351 | 95,015 | 102,643 | 98,616 | 98,224 | 87,578 | 98,127 | 88,191 | 87,718 | 90,276 | 101,521 | 98,100 | 89,513 | 75,983 | 71,594 | 67,731 | 73,067 | 69,308 | 69,172 | 67,798 | 71,673 | 71,392 | 78,390 | 74,979 | 83,546 | 79,506 | 86,433 | 80,390 | 81,672 | 74,907 | 85,795 | 80,277 | 81,400 | 79,356 | 83,742 | 93,841 | 100,870 | 102,930 | 98,627 | 101,058 | 127,790 | 119,417 | 151,764 | 150,081 | 133,073 | 131,642 | 142,255 | 143,058 | 135,908 | 133,912 | 108,857 | 115,469 | 153,049 | 162,053 | 176,818 | 94,339 | 84,459 | 63,762 |
Belastingschulden
| 2,457 | 4,678 | 4,077 | 3,787 | 1,652 | 1,793 | 1,676 | 2,147 | 1,342 | 1,546 | 1,089 | 1,279 | 1,151 | 1,478 | 1,006 | 1,232 | 1,020 | 1,282 | 1,312 | 1,628 | 1,054 | 1,281 | 1,072 | 1,424 | 985 | 1,275 | 1,637 | 1,580 | 982 | 936 | 1,030 | 1,242 | 867 | 1,851 | 1,631 | 2,137 | 1,182 | 1,584 | 2,066 | 1,973 | 1,076 | 1,744 | 1,999 | 2,102 | 1,378 | 1,416 | 1,391 | 1,690 | 1,220 | 1,751 | 1,581 | 1,685 | 1,206 | 1,691 | 1,495 | 1,692 | 1,371 | 1,084 | 791 | 587 | 303 | 599 |
Uitgestelde opbrengsten
| 2,457 | 8,760 | 4,077 | 19,447 | 14,862 | 27,391 | 16,858 | 16,019 | 13,775 | 24,791 | 15,185 | 13,941 | 11,288 | 15,513 | 13,610 | 13,281 | 13,166 | 17,876 | 16,350 | 14,575 | 13,269 | 18,559 | 15,667 | 15,130 | 13,195 | 18,603 | 17,657 | 17,317 | 12,067 | 18,907 | 15,024 | 15,549 | 14,014 | 22,147 | 18,132 | 19,447 | 14,624 | 21,741 | 19,063 | 18,191 | 14,014 | 21,340 | 16,541 | 14,618 | 13,478 | 19,149 | 14,194 | 15,099 | 14,272 | 20,980 | 5,219 | 5,815 | 4,220 | 4,842 | 5,043 | 7,255 | 4,849 | 3,594 | 3,009 | 2,555 | 2,292 | 2,166 |
Overige kortlopende verplichtingen
| 40,364 | 34,658 | 40,143 | 47,825 | 45,655 | 46,559 | 46,552 | 43,590 | 43,682 | 44,262 | 42,455 | 37,736 | 37,217 | 34,615 | 34,421 | 30,927 | 33,043 | 37,024 | 37,045 | 30,903 | 33,886 | 35,934 | 34,107 | 32,890 | 34,387 | 36,881 | 37,708 | 37,365 | 32,146 | 35,129 | 34,158 | 32,224 | 34,458 | 38,764 | 37,738 | 36,146 | 33,794 | 38,159 | 37,322 | 34,369 | 32,295 | 36,849 | 33,750 | 31,518 | 37,441 | 35,212 | 25,044 | 24,063 | 24,361 | 29,089 | 14,750 | 13,561 | 14,059 | 25,385 | 15,990 | 15,760 | 15,236 | 10,742 | 12,087 | 6,950 | 6,979 | 7,162 |
Totaal kortlopende verplichtingen
| 172,460 | 165,460 | 169,011 | 164,320 | 165,605 | 162,157 | 176,227 | 167,280 | 167,255 | 154,413 | 165,287 | 147,220 | 148,145 | 145,679 | 158,238 | 149,058 | 142,356 | 136,158 | 139,360 | 124,298 | 134,514 | 132,972 | 133,273 | 129,150 | 134,422 | 134,469 | 147,437 | 143,283 | 143,329 | 136,767 | 151,237 | 138,953 | 143,317 | 139,789 | 159,925 | 150,365 | 145,988 | 145,118 | 157,991 | 160,323 | 161,740 | 166,275 | 169,619 | 164,419 | 199,754 | 194,885 | 222,972 | 226,097 | 208,783 | 206,487 | 219,816 | 212,091 | 206,771 | 206,163 | 192,273 | 188,860 | 221,624 | 226,244 | 245,366 | 122,176 | 112,487 | 107,289 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 27,463 | 39,350 | 33,737 | 34,802 | 34,524 | 43,192 | 26,041 | 28,209 | 27,145 | 33,148 | 26,123 | 32,698 | 33,979 | 40,212 | 29,246 | 31,480 | 31,560 | 37,925 | 35,221 | 36,177 | 32,005 | 36,352 | 37,633 | 38,187 | 36,672 | 40,075 | 55,063 | 58,750 | 52,107 | 54,055 | 50,349 | 50,561 | 43,344 | 49,811 | 38,959 | 42,659 | 48,675 | 54,498 | 55,966 | 62,360 | 92,611 | 97,162 | 100,423 | 102,481 | 77,721 | 83,346 | 71,067 | 72,024 | 103,497 | 109,204 | 96,673 | 92,427 | 103,580 | 103,952 | 134,436 | 128,772 | 95,189 | 93,016 | 89,137 | 45,159 | 57,573 | 63,029 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 7,676 | 0 | 8,656 | 8,681 | 8,713 | 9,336 | 9,348 | 9,411 | 9,493 | 10,701 | 10,823 | 11,051 | 11,371 | 12,382 | 12,422 | 12,870 | 12,913 | 13,417 | 13,413 | 13,691 | 13,724 | 13,986 | 13,893 | 13,994 | 14,034 | 12,874 | 13,763 | 14,130 | 13,695 | 14,574 | 14,450 | 18,157 | 18,072 | 19,031 | 19,039 | 19,584 | 19,857 | 20,631 | 20,795 | 20,507 | 20,040 | 20,856 | 20,704 | 21,163 | 21,389 | 23,107 | 22,930 | 23,177 | 23,177 | 26,905 | 26,668 | 26,625 | 26,673 | 27,403 | 27,781 | 28,296 | 28,141 | 28,587 | 10,976 | 11,392 | 11,296 |
Uitgestelde belastingverplichtingen niet-vlottend
| 10,267 | 10,526 | 8,220 | 8,921 | 9,278 | 7,899 | 8,577 | 8,503 | 8,079 | 6,683 | 8,537 | 8,911 | 7,617 | 6,960 | 6,010 | 5,475 | 5,537 | 5,543 | 6,332 | 5,678 | 5,812 | 6,065 | 6,028 | 6,166 | 6,171 | 8,425 | 12,195 | 12,513 | 11,296 | 10,995 | 15,848 | 13,596 | 11,999 | 12,846 | 13,421 | 12,325 | 14,610 | 14,903 | 17,679 | 20,002 | 17,079 | 13,815 | 13,591 | 10,892 | 9,703 | 9,164 | 9,002 | 9,911 | 9,974 | 10,363 | 9,338 | 10,043 | 10,619 | 10,122 | 10,609 | 10,436 | 10,054 | 10,697 | 11,675 | 7,376 | 7,312 | 8,070 |
Overige niet-vlottende verplichtingen
| 18,946 | 9,586 | 17,959 | 10,341 | 10,085 | 2,206 | 8,186 | 8,040 | 7,222 | 2,173 | 6,338 | 6,315 | 6,778 | 2,367 | 7,811 | 8,071 | 8,295 | 3,179 | 7,772 | 7,469 | 7,567 | 17,233 | 4,807 | 4,984 | 5,053 | 13,844 | 5,253 | 5,959 | 6,072 | 6,184 | 6,305 | 5,548 | 17,727 | 18,752 | 6,092 | 18,557 | 6,529 | 6,736 | 25,781 | 8,385 | 8,723 | 4,695 | 22,382 | 19,853 | 18,942 | 5,723 | 9,875 | 10,036 | 10,218 | 28,109 | 8,386 | 8,059 | 7,555 | 7,277 | 6,461 | 5,665 | 5,339 | 5,308 | 6,037 | 5,322 | 5,466 | 5,697 |
Totaal niet-vlottende verplichtingen
| 56,676 | 59,462 | 59,916 | 62,720 | 62,568 | 62,010 | 52,140 | 54,100 | 51,857 | 51,497 | 51,699 | 58,747 | 59,425 | 60,910 | 55,449 | 57,448 | 58,262 | 59,560 | 62,742 | 62,737 | 59,075 | 59,650 | 62,454 | 63,230 | 61,890 | 67,953 | 85,385 | 90,985 | 83,605 | 84,929 | 87,076 | 84,155 | 79,228 | 86,635 | 77,503 | 80,255 | 89,398 | 95,994 | 102,378 | 111,542 | 138,920 | 135,712 | 143,661 | 143,038 | 117,826 | 119,622 | 113,051 | 114,901 | 146,866 | 147,676 | 141,302 | 137,197 | 148,379 | 148,024 | 178,909 | 172,654 | 138,878 | 137,162 | 135,436 | 68,833 | 81,743 | 88,092 |
Totaal passiva
| 229,136 | 224,922 | 228,927 | 227,040 | 228,173 | 224,167 | 228,367 | 221,380 | 219,112 | 205,910 | 216,986 | 205,967 | 207,570 | 206,589 | 213,687 | 206,506 | 200,618 | 195,718 | 202,102 | 187,035 | 193,589 | 192,622 | 195,727 | 192,380 | 196,312 | 202,422 | 232,822 | 234,268 | 226,934 | 221,696 | 238,313 | 223,108 | 222,545 | 226,424 | 237,428 | 230,620 | 235,386 | 241,112 | 260,369 | 271,865 | 300,660 | 301,987 | 313,280 | 307,457 | 317,580 | 314,507 | 336,023 | 340,998 | 355,649 | 354,163 | 361,118 | 349,288 | 355,150 | 354,187 | 371,182 | 361,514 | 360,502 | 363,406 | 380,802 | 191,009 | 194,230 | 195,381 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 107,602 | 0 | 0 | 0 | 104,898 | 104,219 | 101,714 | 100,031 | 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 | 568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Ingehouden winsten
| 90,201 | 88,465 | 89,058 | 86,246 | 82,376 | 81,520 | 84,595 | 83,334 | 79,749 | 79,075 | 76,570 | 74,887 | 73,744 | 75,909 | 74,731 | 75,058 | 73,893 | 74,418 | 77,398 | 77,981 | 74,727 | 74,124 | 74,564 | 72,591 | 69,493 | 67,975 | 60,904 | 60,433 | 59,184 | 59,535 | 54,775 | 54,233 | 54,504 | 57,323 | 57,859 | 53,734 | 49,945 | 47,765 | 50,008 | 39,780 | 27,473 | 28,837 | 33,429 | 31,061 | 24,907 | 22,301 | 24,115 | 15,717 | 17,235 | 11,746 | 15,569 | 20,360 | 20,985 | 23,140 | 25,198 | 22,327 | 21,956 | 13,262 | 15,482 | 15,021 | 21,283 | 24,590 |
Overige gereserveerde algehele resultaten
| 40,162 | 36,782 | 28,848 | 32,543 | 29,532 | 23,085 | 21,244 | 23,479 | 20,770 | 15,847 | 14,521 | 14,904 | 12,364 | 16,930 | 13,761 | 11,229 | 11,880 | 11,714 | 18,136 | 15,567 | 16,896 | 18,186 | 17,146 | 21,246 | 21,037 | 19,123 | 26,971 | 26,797 | 23,997 | 21,668 | 24,125 | 15,909 | 14,007 | 20,110 | 22,979 | 21,756 | 27,080 | 25,382 | 27,394 | 29,548 | 22,501 | 16,765 | 16,266 | 6,796 | 5,925 | -568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 14,017 | 13,853 | 13,854 | 47,781 | 44,758 | 15,187 | 36,431 | 15,188 | 35,919 | 30,991 | 29,665 | 30,048 | 27,494 | 15,120 | 20,691 | 18,159 | 18,802 | 18,631 | 25,049 | 22,481 | 23,809 | 25,096 | 24,057 | 28,156 | 27,948 | 26,034 | 33,883 | 33,711 | 30,913 | 6,916 | 6,917 | 6,917 | 21,094 | 27,198 | 30,072 | 29,017 | 34,342 | 32,646 | 34,658 | 36,816 | 29,770 | 24,034 | 23,536 | 14,069 | 13,204 | 7,281 | -4,696 | -2,630 | -5,550 | 2,334 | 262 | -343 | 4,581 | 4,050 | 2,809 | 2,114 | 2,017 | 12,200 | 8,725 | -4,301 | -2,805 | -1,613 |
Totaal eigen vermogen van aandeelhouders
| 154,380 | 149,100 | 141,760 | 144,027 | 137,134 | 129,792 | 131,026 | 132,001 | 125,668 | 120,066 | 116,235 | 114,935 | 111,238 | 111,695 | 105,422 | 103,217 | 102,695 | 103,049 | 112,447 | 110,462 | 108,536 | 109,220 | 108,621 | 110,747 | 107,441 | 104,009 | 104,787 | 104,144 | 100,097 | 98,119 | 95,816 | 87,059 | 85,598 | 94,521 | 97,931 | 92,751 | 94,287 | 90,411 | 94,666 | 86,596 | 67,243 | 62,871 | 66,965 | 55,130 | 48,111 | 39,014 | 29,419 | 23,087 | 21,685 | 24,080 | 25,831 | 30,017 | 35,566 | 37,190 | 38,007 | 34,441 | 33,973 | 35,462 | 34,207 | 20,720 | 28,478 | 32,977 |
Totaal eigen vermogen
| 156,678 | 151,334 | 144,050 | 146,267 | 139,360 | 131,748 | 132,974 | 133,752 | 127,432 | 121,623 | 117,783 | 116,412 | 112,756 | 113,082 | 106,777 | 104,522 | 104,024 | 104,272 | 113,722 | 111,693 | 109,812 | 110,414 | 109,767 | 111,913 | 108,655 | 105,168 | 115,214 | 114,078 | 109,613 | 107,161 | 104,656 | 95,613 | 93,904 | 102,691 | 98,939 | 94,409 | 96,058 | 92,589 | 96,879 | 88,689 | 69,251 | 64,766 | 69,552 | 57,498 | 50,497 | 40,801 | 37,854 | 31,338 | 29,833 | 31,965 | 35,677 | 39,463 | 44,950 | 46,270 | 45,278 | 41,601 | 41,094 | 42,554 | 41,883 | 24,624 | 32,486 | 36,823 |
Totaal passiva en aandeelhoudersvermogen
| 385,819 | 376,256 | 372,977 | 373,307 | 367,533 | 355,915 | 361,341 | 355,132 | 346,544 | 327,533 | 334,769 | 322,379 | 320,326 | 319,671 | 320,464 | 311,028 | 304,642 | 299,990 | 315,824 | 298,728 | 303,401 | 303,036 | 305,494 | 304,293 | 304,967 | 307,590 | 348,036 | 348,346 | 336,547 | 328,857 | 342,969 | 318,721 | 316,449 | 329,115 | 336,367 | 325,029 | 331,444 | 333,701 | 357,248 | 360,554 | 369,911 | 366,753 | 382,832 | 364,955 | 368,077 | 355,308 | 373,877 | 372,336 | 385,482 | 386,128 | 396,795 | 388,751 | 400,100 | 400,457 | 416,460 | 403,115 | 401,596 | 405,960 | 422,685 | 215,633 | 226,716 | 232,204 |