SENKO Group Holdings Co., Ltd.
TSE:9069.T
1398 (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
| 65,502 | 79,285 | 68,533 | 65,439 | 54,980 | 58,583 | 56,778 | 66,391 | 43,670 | 45,093 | 40,625 | 51,387 | 37,483 | 52,530 | 37,684 | 36,057 | 36,559 | 28,479 | 24,632 | 27,192 | 24,425 | 25,232 | 24,967 | 26,749 | 32,203 | 24,995 | 19,828 | 26,534 | 26,045 | 27,162 | 18,793 | 32,005 | 22,415 | 18,477 | 25,046 | 27,361 | 21,831 | 25,685 | 17,953 | 18,525 | 17,421 | 17,767 | 12,940 | 20,066 | 14,352 | 15,690 | 12,768 | 13,715 | 12,647 | 13,354 | 12,642 | 16,497 | 13,600 | 14,394 | 11,898 | 13,027 | 13,567 | 14,504 | 13,640 | 15,113 | 11,948 | 12,658 |
Kortetermijnbeleggingen
| 0 | 2,352 | 0 | -29,334 | -38,799 | -27,782 | -26,070 | -25,066 | -31,476 | -30,740 | -22,894 | -22,055 | -20,610 | -19,064 | -17,856 | 9,999 | -17,950 | -20,815 | -21,091 | -20,184 | -19,296 | -20,279 | 1,192 | 2,031 | -19,830 | -19,542 | -14,886 | -14,673 | -13,900 | -16,770 | -11,338 | -11,282 | -11,035 | -14,435 | 0 | 0 | 0 | -17,366 | 0 | 0 | 0 | -13,516 | 0 | 0 | 0 | -13,279 | 0 | 0 | 0 | -4,223 | 0 | 0 | 0 | -4,313 | 0 | 0 | 0 | -2,961 | 0 | 0 | -3,119 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 65,502 | 81,637 | 68,533 | 65,439 | 54,980 | 58,583 | 56,778 | 66,391 | 43,670 | 45,093 | 40,625 | 51,387 | 37,483 | 52,530 | 37,684 | 46,056 | 36,559 | 28,479 | 24,632 | 27,192 | 24,425 | 25,232 | 26,159 | 28,780 | 32,203 | 24,995 | 19,828 | 26,534 | 26,045 | 27,162 | 18,793 | 32,005 | 22,415 | 18,477 | 25,046 | 27,361 | 21,831 | 25,685 | 17,953 | 18,525 | 17,421 | 17,767 | 12,940 | 20,066 | 14,352 | 15,690 | 12,768 | 13,715 | 12,647 | 13,354 | 12,642 | 16,497 | 13,600 | 14,394 | 11,898 | 13,027 | 13,567 | 14,504 | 13,640 | 15,113 | 11,948 | 12,658 |
Nettovorderingen
| 112,611 | 116,076 | 116,320 | 102,241 | 92,858 | 97,197 | 108,030 | 86,410 | 88,356 | 91,893 | 95,560 | 83,225 | 79,189 | 82,689 | 85,144 | 71,719 | 67,413 | 74,361 | 78,587 | 71,091 | 71,021 | 73,097 | 75,779 | 71,231 | 69,803 | 73,505 | 75,477 | 69,994 | 61,689 | 64,801 | 68,604 | 60,036 | 56,764 | 60,690 | 65,157 | 56,396 | 55,452 | 59,117 | 64,645 | 49,960 | 47,420 | 54,161 | 54,902 | 39,627 | 41,430 | 44,417 | 43,151 | 40,318 | 39,532 | 42,739 | 41,680 | 36,932 | 32,066 | 33,652 | 32,963 | 30,484 | 30,825 | 32,297 | 31,745 | 27,993 | 26,348 | 26,902 |
Voorraad
| 23,564 | 23,071 | 24,034 | 24,819 | 24,641 | 24,242 | 24,794 | 16,167 | 14,776 | 15,123 | 14,956 | 13,621 | 14,029 | 13,957 | 14,585 | 11,278 | 11,456 | 9,614 | 11,806 | 10,744 | 10,013 | 9,766 | 9,520 | 8,730 | 8,278 | 8,180 | 8,617 | 7,990 | 7,930 | 7,603 | 8,653 | 7,734 | 7,862 | 7,505 | 8,340 | 7,613 | 8,072 | 7,111 | 7,371 | 7,057 | 6,846 | 6,502 | 7,364 | 4,881 | 4,527 | 4,778 | 4,770 | 4,301 | 4,430 | 4,428 | 4,673 | 3,704 | 1,155 | 1,014 | 1,114 | 1,030 | 1,256 | 1,575 | 1,157 | 916 | 516 | 1,264 |
Overige vlottende activa
| 20,317 | 19,082 | 18,545 | 21,823 | 24,717 | 21,751 | 21,714 | 18,406 | 20,440 | 18,924 | 18,082 | 15,712 | 18,804 | 14,715 | 14,409 | 12,568 | 13,799 | 11,756 | 13,495 | 12,053 | 13,744 | 9,168 | 9,916 | 11,032 | 9,752 | 10,447 | 13,024 | 12,290 | 11,196 | 9,133 | 10,385 | 9,787 | 10,330 | 6,708 | 8,642 | 9,049 | 8,680 | 6,335 | 8,388 | 8,386 | 8,032 | 5,747 | 7,277 | 6,511 | 6,303 | 3,978 | 5,796 | 5,954 | 5,833 | 3,733 | 5,409 | 6,215 | 6,288 | 3,773 | 5,124 | 5,696 | 5,591 | 3,069 | 4,766 | 4,914 | 2,604 | 3,558 |
Totaal vlottende activa
| 221,994 | 239,866 | 227,432 | 214,322 | 197,196 | 201,773 | 211,316 | 187,374 | 167,242 | 171,033 | 169,223 | 163,945 | 149,505 | 163,891 | 151,822 | 141,621 | 129,227 | 124,210 | 128,520 | 121,080 | 119,203 | 117,263 | 121,374 | 119,773 | 120,036 | 117,127 | 116,946 | 116,808 | 106,860 | 108,699 | 106,435 | 109,562 | 97,371 | 93,380 | 107,185 | 100,419 | 94,035 | 98,248 | 98,357 | 83,928 | 79,719 | 84,177 | 82,483 | 71,085 | 66,612 | 68,863 | 66,485 | 64,288 | 62,442 | 64,254 | 64,404 | 63,348 | 53,109 | 52,833 | 51,099 | 50,237 | 51,239 | 51,445 | 51,308 | 48,936 | 41,416 | 44,382 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 340,226 | 330,795 | 312,996 | 302,315 | 297,339 | 290,613 | 267,387 | 242,587 | 233,580 | 231,637 | 225,345 | 223,980 | 215,048 | 209,553 | 198,598 | 178,209 | 177,254 | 170,977 | 169,432 | 166,943 | 164,507 | 162,212 | 163,102 | 162,356 | 165,515 | 160,071 | 153,297 | 140,370 | 144,474 | 130,113 | 128,293 | 123,569 | 138,347 | 136,723 | 135,723 | 131,586 | 153,008 | 149,810 | 148,414 | 130,201 | 129,440 | 128,456 | 127,242 | 116,101 | 110,947 | 95,605 | 95,361 | 95,184 | 95,722 | 96,139 | 95,799 | 91,951 | 85,646 | 86,703 | 87,829 | 83,613 | 84,149 | 82,235 | 82,322 | 81,216 | 81,454 | 77,860 |
Goodwill
| 26,352 | 24,079 | 13,889 | 13,366 | 11,419 | 11,727 | 11,786 | 12,087 | 12,733 | 12,564 | 11,819 | 11,663 | 10,457 | 10,689 | 10,716 | 8,700 | 7,538 | 7,762 | 7,903 | 8,078 | 8,262 | 7,446 | 6,631 | 6,740 | 6,859 | 6,522 | 6,662 | 6,127 | 6,085 | 5,617 | 5,711 | 5,805 | 5,886 | 4,038 | 4,104 | 4,174 | 4,241 | 4,311 | 4,245 | 3,574 | 3,640 | 3,178 | 3,248 | 3,316 | 3,381 | 3,452 | 3,522 | 3,588 | 3,656 | 3,730 | 3,755 | 3,827 | 0 | 1,028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 15,226 | 14,330 | 14,904 | 14,756 | 14,788 | 13,553 | 13,796 | 12,878 | 12,111 | 11,159 | 10,014 | 9,556 | 7,859 | 6,485 | 6,286 | 5,564 | 5,692 | 5,391 | 5,356 | 5,249 | 5,535 | 4,576 | 4,541 | 4,298 | 4,385 | 4,225 | 4,677 | 4,445 | 4,519 | 4,086 | 4,094 | 4,004 | 4,237 | 3,906 | 3,885 | 3,737 | 3,806 | 3,395 | 3,562 | 3,377 | 3,601 | 3,440 | 3,554 | 3,302 | 3,513 | 3,477 | 3,612 | 3,546 | 3,734 | 3,505 | 3,577 | 3,482 | 4,526 | 4,387 | 4,437 | 3,983 | 4,089 | 3,616 | 3,656 | 3,296 | 2,558 | 2,508 |
Goodwill en immateriële activa
| 41,578 | 38,409 | 28,793 | 28,122 | 26,207 | 25,280 | 25,582 | 24,965 | 24,844 | 23,723 | 21,833 | 21,219 | 18,316 | 17,174 | 17,002 | 14,264 | 13,230 | 13,153 | 13,259 | 13,327 | 13,797 | 12,022 | 11,172 | 11,038 | 11,244 | 10,747 | 11,339 | 10,572 | 10,604 | 9,703 | 9,805 | 9,809 | 10,123 | 7,944 | 7,989 | 7,911 | 8,047 | 7,706 | 7,807 | 6,951 | 7,241 | 6,618 | 6,802 | 6,618 | 6,894 | 6,929 | 7,134 | 7,134 | 7,390 | 7,235 | 7,332 | 7,309 | 4,526 | 4,387 | 4,437 | 3,983 | 4,089 | 3,616 | 3,656 | 3,296 | 2,558 | 2,508 |
Langetermijnbeleggingen
| 71,437 | 29,623 | 22,321 | 51,273 | 60,100 | 48,030 | 44,672 | 43,359 | 49,569 | 48,697 | 40,241 | 39,794 | 40,861 | 36,462 | 33,635 | 5,805 | 33,498 | 38,477 | 39,794 | 38,444 | 37,449 | 40,539 | 19,033 | 19,879 | 40,274 | 42,184 | 37,693 | 35,840 | 32,474 | 33,222 | 26,971 | 25,534 | 22,493 | 26,131 | 10,633 | 10,618 | 10,491 | 25,732 | 10,309 | 9,639 | 9,464 | 19,291 | 9,399 | 9,323 | 9,248 | 18,829 | 9,259 | 31,602 | 0 | 8,977 | 0 | 0 | 0 | 7,297 | 0 | 0 | 0 | 5,737 | 0 | 0 | 5,511 | 0 |
Belastingvorderingen
| 5,136 | 5,914 | 4,962 | 5,618 | 4,774 | 5,571 | 4,464 | 5,143 | 4,400 | 5,115 | 3,656 | 4,498 | 3,556 | 4,936 | 4,702 | 5,520 | 4,756 | 5,996 | 3,924 | 5,104 | 4,312 | 5,138 | 3,472 | 4,201 | 3,287 | 1,783 | 1,970 | 1,987 | 2,082 | 2,050 | 2,348 | 2,606 | 2,691 | 2,553 | 2,197 | 2,306 | 2,577 | 2,734 | 3,443 | 3,370 | 4,058 | 4,234 | 2,766 | 2,782 | 3,016 | 3,435 | 4,084 | 4,192 | 4,147 | 4,000 | 4,100 | 4,570 | 4,886 | 4,969 | 5,018 | 5,106 | 5,115 | 5,007 | 5,115 | 4,895 | 4,910 | 5,099 |
Overige niet-vlottende activa
| 674 | 40,513 | 41,372 | 10,850 | 557 | 10,580 | 9,967 | 9,590 | 251 | 278 | 256 | 493 | 3,099 | 3,240 | 2,797 | 31,451 | 2,912 | 3,490 | 3,352 | 3,208 | 3,259 | 3,310 | 24,679 | 25,477 | 2,529 | 2,502 | 5,967 | 5,776 | 3,844 | 2,166 | 5,612 | 6,485 | 6,574 | 2,725 | 21,463 | 20,462 | 18,542 | 1,074 | 14,696 | 12,571 | 11,564 | 813 | 14,150 | 13,241 | 13,871 | 14,430 | 23,014 | 2 | 31,205 | 22,242 | 29,556 | 29,080 | 28,839 | 21,095 | 28,182 | 27,393 | 26,177 | 20,091 | 25,389 | 25,395 | 18,363 | 20,711 |
Totaal niet-vlottende activa
| 459,051 | 445,254 | 410,444 | 398,178 | 388,977 | 380,074 | 352,072 | 325,644 | 312,644 | 309,450 | 291,331 | 289,984 | 280,880 | 271,365 | 256,734 | 235,249 | 231,650 | 232,093 | 229,761 | 227,026 | 223,324 | 223,221 | 221,458 | 222,951 | 222,849 | 217,287 | 210,266 | 194,545 | 193,478 | 177,254 | 173,029 | 168,003 | 180,228 | 176,076 | 178,005 | 172,883 | 192,665 | 187,056 | 184,669 | 162,732 | 161,767 | 159,412 | 160,359 | 148,065 | 143,976 | 139,228 | 138,852 | 138,114 | 138,464 | 138,593 | 136,787 | 132,910 | 123,897 | 124,451 | 125,466 | 120,095 | 119,530 | 116,686 | 116,482 | 114,802 | 112,796 | 106,178 |
Totaal activa
| 681,045 | 685,120 | 637,876 | 612,505 | 586,178 | 581,850 | 563,394 | 513,024 | 479,891 | 480,487 | 460,559 | 453,934 | 430,388 | 435,260 | 408,562 | 376,877 | 360,881 | 356,308 | 358,287 | 348,111 | 342,533 | 340,491 | 342,836 | 342,729 | 342,892 | 334,417 | 327,217 | 311,358 | 300,344 | 285,958 | 279,469 | 277,570 | 277,605 | 269,461 | 285,194 | 273,306 | 286,704 | 285,309 | 283,030 | 246,663 | 241,490 | 243,594 | 242,845 | 219,153 | 210,591 | 208,095 | 205,340 | 202,402 | 200,906 | 202,847 | 201,191 | 196,258 | 177,006 | 177,284 | 176,565 | 170,332 | 170,769 | 168,131 | 167,790 | 163,738 | 154,212 | 150,560 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 69,904 | 72,128 | 72,633 | 57,835 | 53,002 | 56,058 | 61,333 | 46,860 | 47,177 | 50,675 | 51,570 | 44,293 | 42,841 | 44,383 | 46,126 | 38,672 | 36,758 | 40,985 | 44,646 | 40,072 | 37,154 | 37,603 | 38,323 | 35,779 | 35,942 | 37,418 | 41,060 | 36,383 | 33,993 | 33,731 | 37,548 | 32,736 | 31,422 | 38,727 | 42,314 | 37,867 | 38,109 | 37,989 | 42,316 | 36,299 | 35,570 | 36,603 | 38,945 | 30,245 | 30,095 | 31,377 | 32,178 | 29,428 | 28,909 | 32,297 | 34,288 | 29,524 | 24,017 | 22,603 | 23,489 | 21,824 | 21,988 | 22,473 | 22,598 | 20,110 | 17,274 | 20,094 |
Kortlopende schulden
| 64,805 | 85,381 | 52,590 | 39,394 | 53,670 | 47,435 | 38,604 | 28,614 | 42,478 | 40,991 | 38,114 | 43,429 | 42,137 | 43,416 | 37,468 | 22,188 | 34,796 | 32,973 | 35,007 | 30,474 | 29,407 | 24,809 | 35,892 | 39,942 | 44,142 | 32,472 | 21,275 | 25,242 | 29,755 | 28,424 | 23,900 | 29,424 | 34,426 | 25,323 | 31,115 | 18,877 | 34,498 | 31,092 | 31,998 | 30,012 | 24,346 | 25,371 | 26,169 | 15,246 | 15,895 | 16,621 | 14,798 | 14,484 | 17,282 | 20,902 | 19,743 | 28,189 | 16,486 | 18,153 | 16,198 | 14,493 | 14,817 | 16,406 | 14,494 | 21,565 | 18,755 | 17,043 |
Belastingschulden
| 2,664 | 7,733 | 3,729 | 5,220 | 1,735 | 5,113 | 2,489 | 4,424 | 1,647 | 5,052 | 2,102 | 3,987 | 1,089 | 5,377 | 2,180 | 3,526 | 802 | 3,745 | 1,325 | 3,389 | 855 | 4,242 | 2,394 | 3,435 | 947 | 4,509 | 2,458 | 2,965 | 1,185 | 3,916 | 1,800 | 2,826 | 1,137 | 3,219 | 1,762 | 2,166 | 964 | 3,415 | 1,416 | 1,284 | 358 | 2,766 | 998 | 1,757 | 315 | 2,540 | 1,139 | 1,790 | 307 | 2,281 | 857 | 724 | 178 | 1,719 | 585 | 1,181 | 178 | 1,845 | 763 | 960 | 920 | 351 |
Uitgestelde opbrengsten
| 2,664 | 7,733 | 3,729 | 13,739 | 6,445 | 13,247 | 7,307 | 12,276 | 6,075 | 12,480 | 6,223 | 11,010 | 5,045 | 12,112 | 6,222 | 9,935 | 4,137 | 9,579 | 4,987 | 9,535 | 4,097 | 9,945 | 6,249 | 9,194 | 4,019 | 9,331 | 5,433 | 7,973 | 4,690 | 8,450 | 4,421 | 7,440 | 4,415 | 7,398 | 4,314 | 6,536 | 4,099 | 7,509 | 3,545 | 4,651 | 2,294 | 6,271 | 3,186 | 5,270 | 2,318 | 5,839 | 3,242 | 5,230 | 2,334 | 5,621 | 2,946 | 4,281 | 2,074 | 4,684 | 2,264 | 4,204 | 1,793 | 5,313 | 2,697 | 3,702 | 3,693 | 2,218 |
Overige kortlopende verplichtingen
| 57,609 | 50,941 | 44,844 | 43,866 | 51,154 | 48,617 | 49,999 | 33,383 | 36,733 | 33,500 | 35,472 | 29,574 | 33,553 | 33,804 | 32,761 | 25,968 | 28,155 | 28,101 | 29,155 | 24,238 | 28,189 | 26,312 | 26,536 | 25,448 | 26,193 | 26,828 | 32,360 | 30,108 | 29,500 | 23,309 | 27,646 | 25,029 | 24,680 | 14,199 | 18,417 | 16,173 | 16,487 | 15,964 | 18,153 | 13,369 | 15,434 | 11,119 | 13,067 | 12,126 | 13,169 | 9,998 | 11,633 | 10,949 | 12,350 | 9,264 | 10,905 | 10,297 | 10,776 | 8,483 | 9,572 | 7,909 | 10,254 | 7,167 | 9,303 | 7,761 | 6,755 | 8,508 |
Totaal kortlopende verplichtingen
| 194,982 | 216,183 | 173,796 | 154,834 | 164,271 | 165,357 | 157,243 | 121,133 | 132,463 | 137,646 | 131,379 | 128,306 | 123,576 | 133,715 | 122,577 | 96,763 | 103,846 | 111,638 | 113,795 | 104,319 | 98,847 | 98,669 | 107,000 | 110,363 | 110,296 | 106,049 | 100,128 | 99,706 | 97,938 | 93,914 | 93,515 | 94,629 | 94,943 | 85,647 | 96,160 | 79,453 | 93,193 | 92,554 | 96,012 | 84,331 | 77,644 | 79,364 | 81,367 | 62,887 | 61,477 | 63,835 | 61,851 | 60,091 | 60,875 | 68,084 | 67,882 | 72,291 | 53,353 | 53,923 | 51,523 | 48,430 | 48,852 | 51,359 | 49,092 | 53,138 | 46,477 | 47,863 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 214,735 | 201,716 | 211,294 | 236,766 | 211,982 | 211,368 | 206,434 | 202,376 | 164,923 | 164,797 | 161,397 | 161,491 | 144,396 | 141,900 | 127,506 | 128,990 | 109,200 | 96,842 | 96,797 | 99,760 | 103,153 | 102,345 | 98,281 | 95,995 | 98,979 | 97,781 | 84,555 | 72,258 | 66,162 | 65,897 | 60,000 | 62,338 | 65,089 | 71,571 | 71,397 | 78,808 | 80,367 | 84,258 | 82,667 | 70,291 | 74,357 | 78,305 | 71,122 | 69,987 | 63,654 | 62,332 | 58,767 | 58,787 | 57,396 | 56,497 | 52,023 | 44,162 | 44,216 | 48,367 | 44,775 | 42,567 | 43,194 | 47,265 | 45,643 | 38,821 | 41,478 | 35,331 |
Uitgestelde opbrengsten niet-vlottend
| 32,540 | 33,815 | 25,573 | 12,216 | 12,420 | 11,881 | 10,601 | 9,973 | 9,070 | 9,105 | 0 | 0 | 0 | -3,669 | 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
| 11,594 | 10,677 | 9,090 | 8,707 | 9,016 | 7,973 | 6,998 | 6,035 | 5,914 | 4,987 | 0 | 0 | 0 | 3,669 | 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
| 19,183 | 18,540 | 18,301 | 5,739 | 5,738 | 6,171 | 3,767 | 3,254 | 3,274 | 3,296 | 16,409 | 15,737 | 14,735 | 13,893 | 15,246 | 12,648 | 13,295 | 13,649 | 12,790 | 12,933 | 12,789 | 12,585 | 11,808 | 12,103 | 12,255 | 12,533 | 19,871 | 19,187 | 19,467 | 12,059 | 18,094 | 16,983 | 17,020 | 12,235 | 17,464 | 17,325 | 18,576 | 15,757 | 18,683 | 15,687 | 15,847 | 13,624 | 16,457 | 16,001 | 17,092 | 14,603 | 18,586 | 18,676 | 19,029 | 14,992 | 19,136 | 18,027 | 18,440 | 14,390 | 18,863 | 18,724 | 19,161 | 14,384 | 18,227 | 17,690 | 14,127 | 16,078 |
Totaal niet-vlottende verplichtingen
| 278,052 | 264,748 | 264,258 | 263,428 | 239,156 | 237,393 | 227,800 | 221,638 | 183,181 | 182,185 | 177,806 | 177,228 | 159,131 | 155,793 | 142,752 | 141,638 | 122,495 | 110,491 | 109,587 | 112,693 | 115,942 | 114,930 | 110,089 | 108,098 | 111,234 | 110,314 | 104,426 | 91,445 | 85,629 | 77,956 | 78,094 | 79,321 | 82,109 | 83,806 | 88,861 | 96,133 | 98,943 | 100,015 | 101,350 | 85,978 | 90,204 | 91,929 | 87,579 | 85,988 | 80,746 | 76,935 | 77,353 | 77,463 | 76,425 | 71,489 | 71,159 | 62,189 | 62,656 | 62,757 | 63,638 | 61,291 | 62,355 | 61,649 | 63,870 | 56,511 | 55,605 | 51,409 |
Totaal passiva
| 473,034 | 480,931 | 438,054 | 418,262 | 403,427 | 402,750 | 385,043 | 342,771 | 315,644 | 319,831 | 309,185 | 305,534 | 282,707 | 289,508 | 265,329 | 238,401 | 226,341 | 222,129 | 223,382 | 217,012 | 214,789 | 213,599 | 217,089 | 218,461 | 221,530 | 216,363 | 204,554 | 191,151 | 183,567 | 171,870 | 171,609 | 173,950 | 177,052 | 169,453 | 185,021 | 175,586 | 192,136 | 192,569 | 197,362 | 170,309 | 167,848 | 171,293 | 168,946 | 148,875 | 142,223 | 140,770 | 139,204 | 137,554 | 137,300 | 139,573 | 139,041 | 134,480 | 116,009 | 116,680 | 115,161 | 109,721 | 111,207 | 113,008 | 112,962 | 109,649 | 102,082 | 99,272 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 156,345 | 0 | 0 | 0 | 145,423 | 143,604 | 137,189 | 133,969 | 0 | 0 | 555 | 585 | 1,016 | 957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 289 | 1,040 | 1,036 | 677 | 0 | 0 | 0 | 0 | 100 | 612 | 1,038 | 1,334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 28,479 | 28,479 | 28,479 | 28,479 | 28,479 | 28,479 | 28,479 | 28,479 | 28,479 | 28,479 | 26,564 | 26,564 | 26,564 | 26,564 | 26,564 | 26,564 | 26,528 | 26,528 | 26,528 | 26,528 | 26,528 | 26,528 | 26,528 | 26,528 | 26,528 | 26,528 | 26,528 | 26,528 | 26,528 | 26,528 | 24,667 | 24,011 | 24,011 | 24,011 | 24,011 | 24,011 | 23,098 | 23,098 | 20,768 | 20,768 | 20,526 | 20,521 | 20,521 | 20,521 | 20,521 | 20,521 | 20,521 | 20,521 | 20,521 | 20,521 | 20,521 | 20,521 | 20,521 | 20,521 | 20,521 | 20,521 | 20,265 | 18,345 | 18,345 | 18,345 | 18,345 | 18,345 |
Ingehouden winsten
| 114,540 | 112,317 | 111,525 | 108,205 | 103,919 | 101,984 | 101,591 | 97,174 | 93,555 | 91,737 | 89,150 | 85,955 | 82,578 | 81,203 | 78,587 | 74,694 | 71,497 | 70,901 | 69,724 | 67,249 | 63,874 | 62,983 | 60,562 | 58,641 | 55,912 | 54,968 | 52,900 | 51,494 | 49,049 | 48,654 | 47,327 | 45,744 | 43,370 | 42,845 | 41,698 | 39,927 | 37,357 | 36,676 | 35,268 | 33,717 | 32,049 | 31,064 | 30,088 | 28,962 | 27,207 | 26,468 | 25,949 | 24,816 | 23,428 | 22,901 | 22,191 | 21,823 | 21,214 | 20,806 | 21,296 | 20,501 | 19,834 | 19,604 | 19,260 | 18,385 | 17,520 | 17,035 |
Overige gereserveerde algehele resultaten
| 16,256 | 14,897 | 9,826 | 9,616 | 7,902 | 6,804 | 6,746 | 6,527 | 4,958 | 3,601 | 2,241 | 2,626 | 2,546 | 51,732 | -555 | -585 | -1,016 | -957 | 1,143 | 740 | 796 | 973 | 2,094 | 2,749 | 2,526 | 2,379 | 2,167 | 1,549 | 1,142 | 747 | -289 | -1,040 | -1,036 | -677 | 823 | 731 | 1,487 | 808 | -100 | -612 | -1,038 | -1,334 | 1,390 | 1,158 | 1,156 | 915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 23,772 | 23,866 | 25,033 | 24,657 | -132,398 | 23,607 | 23,581 | 23,444 | -122,034 | -120,216 | -115,714 | -112,519 | 25,188 | -24,315 | 28,616 | 28,580 | 28,118 | 28,160 | 29,114 | 29,071 | 29,125 | 29,143 | 29,310 | 29,310 | 29,434 | 29,139 | 24,809 | 24,972 | 24,890 | 24,753 | 22,563 | 21,036 | 20,954 | 21,219 | 21,848 | 21,766 | 20,794 | 20,730 | 18,263 | 17,626 | 16,863 | 16,469 | 17,752 | 17,620 | 17,503 | 17,429 | 17,798 | 17,786 | 17,908 | 18,152 | 17,879 | 17,867 | 17,827 | 17,805 | 18,079 | 18,070 | 17,832 | 15,941 | 15,911 | 15,966 | 15,854 | 15,905 |
Totaal eigen vermogen van aandeelhouders
| 183,047 | 179,559 | 174,863 | 170,957 | 164,247 | 160,874 | 160,397 | 155,624 | 150,381 | 147,205 | 139,430 | 136,595 | 136,876 | 135,184 | 133,767 | 129,838 | 126,143 | 125,589 | 126,509 | 123,588 | 120,323 | 119,627 | 118,494 | 117,228 | 114,400 | 113,014 | 106,404 | 104,543 | 101,609 | 100,682 | 94,557 | 90,791 | 88,335 | 88,075 | 88,380 | 86,435 | 82,736 | 81,312 | 74,299 | 72,111 | 69,438 | 68,054 | 69,751 | 68,261 | 66,387 | 65,333 | 64,268 | 63,123 | 61,857 | 61,574 | 60,591 | 60,211 | 59,562 | 59,132 | 59,896 | 59,092 | 57,931 | 53,890 | 53,516 | 52,696 | 51,719 | 51,285 |
Totaal eigen vermogen
| 208,011 | 204,186 | 199,816 | 194,243 | 182,751 | 179,100 | 178,351 | 170,253 | 164,247 | 160,656 | 151,374 | 148,400 | 147,681 | 145,752 | 143,233 | 138,476 | 134,540 | 134,179 | 134,905 | 131,099 | 127,744 | 126,892 | 125,747 | 124,268 | 121,362 | 118,054 | 122,663 | 120,207 | 116,777 | 114,088 | 107,860 | 103,620 | 100,553 | 100,008 | 100,173 | 97,720 | 94,568 | 92,740 | 85,668 | 76,354 | 73,642 | 72,301 | 73,899 | 70,278 | 68,368 | 67,325 | 66,136 | 64,848 | 63,606 | 63,274 | 62,150 | 61,778 | 60,997 | 60,604 | 61,404 | 60,611 | 59,562 | 55,123 | 54,828 | 54,089 | 52,130 | 51,288 |
Totaal passiva en aandeelhoudersvermogen
| 681,045 | 685,117 | 637,870 | 612,505 | 586,178 | 581,850 | 563,394 | 513,024 | 479,891 | 480,487 | 460,559 | 453,934 | 430,388 | 435,260 | 408,562 | 376,877 | 360,881 | 356,308 | 358,287 | 348,111 | 342,533 | 340,491 | 342,836 | 342,729 | 342,892 | 334,417 | 327,217 | 311,358 | 300,344 | 285,958 | 279,469 | 277,570 | 277,605 | 269,461 | 285,194 | 273,306 | 286,704 | 285,309 | 283,030 | 246,663 | 241,490 | 243,594 | 242,845 | 219,153 | 210,591 | 208,095 | 205,340 | 202,402 | 200,906 | 202,847 | 201,191 | 196,258 | 177,006 | 177,284 | 176,565 | 170,332 | 170,769 | 168,131 | 167,790 | 163,738 | 154,212 | 150,560 |