SKY Perfect JSAT Holdings Inc.
TSE:9412.T
856 (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
| 43,131 | 114,321 | 40,841 | 57,832 | 61,229 | 74,913 | 62,313 | 67,189 | 74,096 | 66,915 | 57,709 | 59,398 | 49,070 | 50,195 | 48,502 | 47,041 | 42,476 | 25,103 | 23,970 | 26,747 | 29,046 | 28,590 | 30,060 | 33,619 | 31,872 | 26,005 | 24,131 | 29,739 | 38,819 | 34,251 | 26,319 | 27,999 | 26,054 | 27,758 | 41,740 | 45,175 | 52,515 | 33,963 | 29,584 | 48,334 | 41,288 | 40,787 | 35,854 | 42,400 | 41,216 | 42,478 | 34,872 | 38,048 | 36,509 | 35,457 | 39,645 | 33,463 | 25,330 | 28,543 | 22,191 | 34,072 | 30,969 | 37,736 | 33,840 | 43,785 | 40,419 | 33,938 |
Kortetermijnbeleggingen
| 66,992 | 63,997 | 61,998 | 52,998 | 38,998 | 32,995 | 31,997 | 31,997 | 21,998 | 18,999 | 18,999 | 18,999 | 22,998 | 22,998 | 17,999 | 13,999 | 8,998 | 18,498 | 20,899 | 20,499 | 20,499 | 19,499 | 22,699 | 22,999 | 21,199 | 20,299 | 20,299 | 17,699 | 18,299 | 11,899 | 10,999 | 16,599 | 20,799 | 20,799 | 10,999 | 11,999 | 0 | 0 | 10,999 | 1,999 | 26,996 | 22,996 | 27,995 | 44,991 | 41,992 | 31,994 | 33,577 | 36,466 | 36,487 | 31,027 | 44,444 | 58,015 | 61,017 | 47,395 | 47,828 | 39,456 | 46,502 | 33,490 | 31,979 | 23,290 | 1,500 | 1,000 |
Liquide middelen en kortetermijnbeleggingen
| 110,123 | 114,321 | 102,839 | 110,830 | 100,227 | 107,908 | 94,310 | 99,186 | 96,094 | 85,914 | 76,708 | 78,397 | 72,068 | 73,193 | 66,501 | 61,040 | 51,474 | 43,601 | 44,869 | 47,246 | 49,545 | 48,089 | 52,759 | 56,618 | 53,071 | 46,304 | 44,430 | 47,438 | 57,118 | 46,150 | 37,318 | 44,598 | 46,853 | 48,557 | 52,739 | 57,174 | 52,515 | 33,963 | 40,583 | 50,333 | 68,284 | 63,783 | 63,849 | 87,391 | 83,208 | 74,472 | 68,449 | 74,514 | 72,996 | 66,484 | 84,089 | 91,478 | 86,347 | 75,938 | 70,019 | 73,528 | 77,471 | 71,226 | 65,819 | 67,075 | 41,919 | 34,938 |
Nettovorderingen
| 94,957 | 104,939 | 108,573 | 111,944 | 112,266 | 112,043 | 106,657 | 108,632 | 107,405 | 113,634 | 112,270 | 114,947 | 114,532 | 119,484 | 116,851 | 120,907 | 120,757 | 79,012 | 75,307 | 78,502 | 77,450 | 81,128 | 79,245 | 84,700 | 83,858 | 64,370 | 61,454 | 63,593 | 63,606 | 73,036 | 18,607 | 19,933 | 18,652 | 19,940 | 19,219 | 19,276 | 18,542 | 19,055 | 17,066 | 19,278 | 21,699 | 29,608 | 21,683 | 22,120 | 21,349 | 23,858 | 21,084 | 21,265 | 21,969 | 25,070 | 16,699 | 17,555 | 16,834 | 23,259 | 15,848 | 16,306 | 18,650 | 27,334 | 17,074 | 17,394 | 29,858 | 14,966 |
Voorraad
| 2,034 | 2,766 | 2,420 | 2,275 | 2,118 | 1,809 | 2,202 | 2,081 | 1,741 | 1,380 | 1,698 | 1,963 | 1,531 | 1,378 | 3,098 | 2,684 | 2,209 | 48,419 | 42,791 | 35,544 | 34,541 | 32,554 | 29,194 | 27,733 | 25,926 | 45,205 | 44,524 | 43,503 | 41,970 | 38,500 | 61,314 | 56,720 | 51,379 | 47,328 | 37,562 | 38,160 | 31,871 | 30,293 | 24,298 | 21,508 | 11,661 | 10,912 | 6,501 | 5,629 | 1,268 | 655 | 893 | 852 | 955 | 824 | 760 | 881 | 885 | 888 | 820 | 915 | 846 | 875 | 759 | 835 | 681 | 1,892 |
Overige vlottende activa
| 15,991 | 9,243 | 5,072 | 6,591 | 8,466 | 7,095 | 6,271 | 8,170 | 8,303 | 5,393 | 5,742 | 6,189 | 7,137 | 5,615 | 4,285 | 6,443 | 7,400 | 5,017 | 5,086 | 5,895 | 4,821 | 4,195 | 4,584 | 5,533 | 3,567 | 3,600 | 5,084 | 6,280 | 4,181 | 3,334 | 4,764 | 6,086 | 5,042 | 5,653 | 4,353 | 6,204 | 7,338 | 8,984 | 6,626 | 5,527 | 5,424 | 5,605 | 4,369 | 4,601 | 5,243 | 5,446 | 3,437 | 4,613 | 6,179 | 7,228 | 11,768 | 14,356 | 15,144 | 9,024 | 15,881 | 16,501 | 18,176 | 8,764 | 15,709 | 16,088 | 7,086 | 17,077 |
Totaal vlottende activa
| 223,105 | 231,269 | 218,904 | 231,640 | 223,077 | 228,855 | 209,440 | 218,069 | 213,543 | 206,321 | 196,418 | 201,496 | 195,268 | 199,670 | 190,735 | 191,074 | 181,840 | 176,049 | 168,053 | 167,187 | 166,357 | 165,966 | 165,782 | 174,584 | 166,422 | 159,479 | 155,492 | 160,814 | 166,875 | 161,020 | 122,003 | 127,337 | 121,926 | 121,478 | 113,873 | 120,814 | 110,266 | 92,295 | 88,573 | 96,646 | 107,068 | 109,908 | 96,402 | 119,741 | 111,068 | 104,431 | 93,863 | 101,244 | 102,099 | 99,606 | 113,316 | 124,270 | 119,210 | 109,109 | 102,568 | 107,250 | 115,143 | 108,199 | 99,361 | 101,392 | 79,544 | 68,873 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 115,021 | 111,293 | 113,423 | 113,291 | 114,519 | 115,393 | 118,774 | 115,097 | 115,071 | 119,154 | 122,337 | 125,735 | 129,993 | 133,953 | 132,932 | 133,942 | 138,565 | 142,539 | 143,892 | 146,563 | 145,972 | 147,370 | 148,889 | 144,606 | 146,527 | 146,586 | 148,803 | 147,632 | 150,635 | 154,325 | 154,293 | 157,221 | 158,625 | 159,630 | 159,010 | 159,611 | 158,062 | 154,430 | 150,287 | 146,354 | 141,591 | 140,347 | 137,918 | 137,129 | 137,462 | 141,758 | 146,010 | 150,238 | 151,617 | 154,088 | 156,555 | 161,297 | 163,740 | 165,141 | 168,622 | 167,454 | 167,938 | 167,515 | 172,845 | 172,842 | 164,285 | 162,239 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 16 | 33 | 50 | 67 | 286 | 506 | 725 | 945 | 1,164 | 1,384 | 1,603 | 1,823 | 2,042 | 2,262 | 2,481 | 2,701 | 2,921 | 3,140 | 3,360 | 3,579 | 3,799 | 4,018 | 4,238 | 4,457 | 4,677 | 4,896 | 5,116 | 5,335 | 5,555 | 5,775 | 5,994 | 6,214 | 6,433 | 6,653 | 6,872 | 7,092 | 7,311 | 7,531 | 7,750 | 7,970 | 8,189 | 8,409 | 8,629 | 8,848 | 9,136 | 9,358 | 9,580 | 9,802 | 10,024 | 10,246 | 10,468 | 10,690 | 10,991 | 11,427 | 12,050 | 12,267 |
Immateriële activa
| 4,443 | 4,603 | 4,124 | 4,213 | 4,260 | 4,345 | 4,567 | 4,849 | 5,071 | 5,072 | 5,320 | 4,680 | 4,872 | 5,165 | 5,484 | 5,887 | 6,342 | 6,908 | 6,131 | 6,065 | 6,481 | 6,789 | 6,838 | 6,054 | 6,550 | 6,800 | 6,443 | 6,523 | 6,849 | 7,131 | 7,282 | 7,329 | 7,570 | 7,459 | 7,316 | 7,619 | 7,138 | 7,009 | 6,889 | 7,103 | 3,414 | 3,612 | 3,832 | 3,985 | 4,135 | 4,490 | 4,779 | 5,099 | 4,651 | 4,798 | 5,109 | 5,228 | 5,225 | 5,424 | 5,537 | 5,811 | 5,976 | 6,347 | 6,532 | 6,197 | 6,677 | 7,205 |
Goodwill en immateriële activa
| 4,443 | 4,603 | 4,124 | 4,213 | 4,260 | 4,345 | 4,583 | 4,882 | 5,121 | 5,139 | 5,606 | 5,186 | 5,597 | 6,110 | 6,648 | 7,271 | 7,945 | 8,731 | 8,173 | 8,327 | 8,962 | 9,490 | 9,759 | 9,194 | 9,910 | 10,379 | 10,242 | 10,541 | 11,087 | 11,588 | 11,959 | 12,225 | 12,686 | 12,794 | 12,871 | 13,394 | 13,132 | 13,223 | 13,322 | 13,756 | 10,286 | 10,704 | 11,143 | 11,516 | 11,885 | 12,460 | 12,968 | 13,508 | 13,280 | 13,646 | 14,245 | 14,586 | 14,805 | 15,226 | 15,561 | 16,057 | 16,444 | 17,037 | 17,523 | 17,624 | 18,727 | 19,472 |
Langetermijnbeleggingen
| 37,665 | 48,383 | -34,169 | -27,283 | 27,154 | -8,139 | -6,229 | -7,028 | 24,783 | 24,193 | 23,731 | 22,342 | -3,657 | -4,525 | 794 | 5,457 | 10,212 | 1,814 | -741 | -395 | -115 | 1,066 | -1,206 | -2,467 | -2,067 | -1,777 | -2,633 | -638 | -2,450 | 3,634 | 2,764 | -4,382 | -7,838 | -7,134 | -78 | 607 | 12,587 | 13,185 | 1,951 | 9,780 | -15,053 | -7,166 | -8,590 | -25,699 | -21,551 | -12,360 | -14,191 | -17,808 | -16,855 | -11,819 | -25,231 | -40,974 | -43,867 | -30,706 | -29,785 | -21,211 | -26,464 | -12,292 | -9,610 | 2,156 | 24,014 | 25,518 |
Belastingvorderingen
| 7,911 | 7,541 | 7,809 | 9,011 | 9,296 | 10,154 | 8,438 | 8,586 | 8,556 | 8,990 | 8,172 | 9,673 | 9,440 | 8,990 | 8,524 | 9,279 | 9,231 | 9,065 | 8,689 | 9,296 | 9,356 | 9,502 | 9,071 | 9,210 | 9,272 | 8,143 | 7,681 | 7,647 | 7,587 | 8,008 | 7,795 | 8,559 | 9,673 | 8,078 | 7,362 | 6,952 | 6,757 | 6,721 | 7,844 | 7,692 | 8,261 | 8,309 | 8,186 | 8,028 | 7,860 | 7,609 | 7,568 | 7,601 | 7,539 | 7,232 | 7,363 | 7,832 | 7,853 | 7,778 | 53,968 | 47,020 | 54,453 | 9,370 | 40,790 | 33,840 | 6,957 | 13,652 |
Overige niet-vlottende activa
| 12,394 | 2,322 | 76,876 | 67,473 | 13,027 | 48,444 | 50,482 | 49,664 | 15,289 | 14,365 | 15,514 | 15,327 | 42,455 | 41,367 | 37,912 | 34,284 | 30,624 | 40,165 | 43,304 | 42,836 | 43,669 | 42,706 | 46,336 | 43,471 | 38,863 | 36,530 | 35,292 | 31,022 | 28,230 | 20,907 | 18,336 | 22,695 | 25,109 | 24,374 | 13,500 | 14,485 | 2,801 | 2,660 | 13,677 | 4,444 | 29,383 | 25,476 | 30,644 | 48,704 | 45,745 | 36,585 | 37,808 | 41,873 | 41,942 | 37,380 | 50,621 | 65,272 | 68,420 | 55,530 | 10,456 | 10,995 | 11,210 | 45,334 | 7,773 | 8,263 | 16,284 | 13,226 |
Totaal niet-vlottende activa
| 177,434 | 174,142 | 168,063 | 166,705 | 168,256 | 170,197 | 176,048 | 171,201 | 168,820 | 171,841 | 175,360 | 178,263 | 183,828 | 185,895 | 186,810 | 190,233 | 196,577 | 202,314 | 203,317 | 206,627 | 207,844 | 210,134 | 212,849 | 204,014 | 202,505 | 199,861 | 199,385 | 196,204 | 195,089 | 198,462 | 195,147 | 196,318 | 198,255 | 197,742 | 192,665 | 195,049 | 193,339 | 190,219 | 187,081 | 182,026 | 174,468 | 177,670 | 179,301 | 179,678 | 181,401 | 186,052 | 190,163 | 195,412 | 197,523 | 200,527 | 203,553 | 208,013 | 210,951 | 212,969 | 218,822 | 220,315 | 223,581 | 226,964 | 229,321 | 234,725 | 230,267 | 234,107 |
Totaal activa
| 400,539 | 405,411 | 386,970 | 398,348 | 391,335 | 399,055 | 385,490 | 389,273 | 382,366 | 378,166 | 371,780 | 379,762 | 379,097 | 385,568 | 377,548 | 381,311 | 378,420 | 378,367 | 371,373 | 373,816 | 374,203 | 376,102 | 378,634 | 378,601 | 368,929 | 359,343 | 354,881 | 357,021 | 361,968 | 359,484 | 317,152 | 323,657 | 320,184 | 319,223 | 306,540 | 315,864 | 303,605 | 282,516 | 275,656 | 278,674 | 281,537 | 287,580 | 275,705 | 299,422 | 292,473 | 290,486 | 284,029 | 296,658 | 299,622 | 300,133 | 316,869 | 332,283 | 330,161 | 322,078 | 321,390 | 327,565 | 338,724 | 335,163 | 328,682 | 336,117 | 309,811 | 302,980 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 91 | 162 | 143 | 131 | 158 | 254 | 193 | 127 | 106 | 137 | 135 | 303 | 181 | 516 | 228 | 205 | 184 | 419 | 243 | 359 | 256 | 358 | 299 | 382 | 276 | 340 | 325 | 303 | 269 | 397 | 291 | 463 | 303 | 437 | 446 | 380 | 463 | 995 | 432 | 460 | 404 | 710 | 609 | 600 | 653 | 783 | 628 | 591 | 11,186 | 14,804 | 9,170 | 11,409 | 10,886 | 11,569 | 10,947 | 10,526 | 14,815 | 14,881 | 7,791 | 9,705 | 12,443 | 8,833 |
Kortlopende schulden
| 21,711 | 10,793 | 10,414 | 11,091 | 10,866 | 10,572 | 10,666 | 9,892 | 9,435 | 13,707 | 13,407 | 13,047 | 12,950 | 7,718 | 7,534 | 7,412 | 7,173 | 11,467 | 11,193 | 10,455 | 10,388 | 5,208 | 5,137 | 5,800 | 5,800 | 4,303 | 5,261 | 4,226 | 5,237 | 11,031 | 6,711 | 6,157 | 8,580 | 6,903 | 4,103 | 3,536 | 3,492 | 2,402 | 2,902 | 6,020 | 26,050 | 26,708 | 28,235 | 31,848 | 11,863 | 12,256 | 11,537 | 11,078 | 13,647 | 13,540 | 28,013 | 25,713 | 22,772 | 22,730 | 6,788 | 4,403 | 9,803 | 9,779 | 14,674 | 16,815 | 13,588 | 13,437 |
Belastingschulden
| 1,321 | 5,099 | 736 | 3,695 | 1,573 | 5,804 | 2,121 | 3,458 | 1,481 | 1,165 | 401 | 3,061 | 712 | 4,265 | 3,927 | 3,949 | 2,816 | 734 | 1,890 | 3,162 | 1,370 | 2,393 | 1,859 | 3,962 | 1,676 | 3,382 | 2,250 | 4,083 | 1,854 | 2,692 | 1,689 | 4,208 | 1,921 | 6,254 | 5,834 | 4,564 | 2,104 | 514 | 1,157 | 2,934 | 1,520 | 6,048 | 4,778 | 4,918 | 2,083 | 2,451 | 1,757 | 2,858 | 1,429 | 4,448 | 4,623 | 4,708 | 2,411 | 2,752 | 1,813 | 853 | 164 | 446 | 557 | 696 | 505 | 408 |
Uitgestelde opbrengsten
| 27,065 | 21,946 | 29,567 | 35,308 | 33,965 | 39,292 | 30,728 | 33,384 | 33,432 | 25,795 | 23,050 | 26,792 | 27,286 | 30,497 | 27,109 | 27,015 | 28,298 | 20,935 | 18,966 | 20,142 | 20,819 | 16,219 | 16,941 | 18,799 | 18,520 | 18,350 | 19,015 | 21,829 | 29,709 | 31,979 | 17,124 | 22,339 | 20,024 | 22,414 | 18,787 | 22,809 | 22,096 | 19,644 | 11,352 | 14,221 | 13,271 | 27,976 | 14,757 | 16,766 | 13,965 | 18,688 | 10,672 | 15,620 | 1,853 | 5,252 | 4,865 | 5,159 | 2,717 | 3,193 | 2,122 | 1,460 | 740 | 1,228 | 1,191 | 1,532 | 1,320 | 1,048 |
Overige kortlopende verplichtingen
| 20,558 | 27,297 | 12,725 | 14,681 | 14,307 | 13,958 | 12,071 | 12,014 | 12,594 | 12,062 | 10,844 | 11,395 | 12,431 | 16,282 | 13,300 | 13,988 | 13,571 | 14,961 | 13,914 | 12,249 | 12,716 | 16,061 | 18,259 | 14,974 | 14,462 | 16,560 | 14,915 | 14,642 | 16,163 | 17,373 | 13,898 | 17,889 | 18,422 | 17,426 | 14,862 | 15,392 | 14,478 | 16,933 | 24,712 | 25,140 | 24,471 | 18,844 | 20,706 | 23,935 | 26,545 | 19,602 | 21,556 | 24,775 | 27,943 | 21,788 | 24,499 | 29,389 | 31,986 | 24,183 | 25,390 | 27,127 | 28,979 | 20,869 | 23,273 | 26,135 | 23,251 | 28,068 |
Totaal kortlopende verplichtingen
| 69,425 | 60,198 | 52,849 | 61,211 | 59,296 | 64,076 | 53,658 | 55,417 | 55,567 | 51,701 | 47,436 | 51,537 | 52,848 | 55,013 | 48,171 | 48,620 | 49,226 | 47,782 | 44,316 | 43,205 | 44,179 | 37,846 | 40,636 | 39,955 | 39,058 | 39,553 | 39,516 | 41,000 | 51,378 | 60,780 | 38,024 | 46,848 | 47,329 | 47,180 | 38,198 | 42,117 | 40,529 | 39,974 | 39,398 | 45,841 | 64,196 | 74,238 | 64,307 | 73,149 | 53,026 | 51,329 | 44,393 | 52,064 | 54,629 | 55,384 | 66,547 | 71,670 | 68,361 | 61,675 | 45,247 | 43,516 | 54,337 | 46,757 | 46,929 | 54,187 | 50,602 | 51,386 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 40,718 | 55,016 | 55,456 | 59,682 | 59,724 | 62,975 | 63,908 | 70,031 | 69,348 | 71,644 | 71,224 | 74,697 | 74,955 | 83,241 | 82,760 | 86,704 | 87,387 | 90,974 | 91,349 | 94,468 | 94,682 | 102,878 | 102,853 | 103,626 | 99,040 | 88,463 | 86,076 | 86,675 | 84,412 | 71,722 | 60,903 | 59,751 | 56,743 | 57,233 | 57,617 | 58,184 | 54,874 | 35,964 | 30,807 | 30,807 | 19,285 | 19,285 | 16,790 | 18,892 | 35,937 | 37,142 | 40,244 | 46,753 | 48,178 | 48,966 | 56,219 | 63,803 | 68,071 | 68,961 | 86,257 | 95,181 | 96,689 | 97,730 | 98,648 | 99,405 | 78,946 | 72,497 |
Uitgestelde opbrengsten niet-vlottend
| -1,625 | 0 | 8,896 | 8,791 | 8,879 | 8,818 | 8,928 | 8,854 | 8,955 | 8,832 | 9,011 | 8,957 | 9,201 | 9,082 | 8,577 | 8,493 | 8,453 | 8,327 | 8,464 | 8,367 | 8,247 | 8,211 | 8,045 | 7,927 | 7,898 | 7,810 | 7,795 | 7,259 | 7,225 | 7,418 | 7,388 | 7,243 | 7,324 | 7,218 | 6,887 | 6,767 | 6,692 | 6,580 | 6,361 | 6,239 | 6,178 | 6,103 | 6,008 | 5,863 | 5,792 | 5,720 | 5,945 | 5,838 | 5,852 | 5,751 | 0 | 0 | 0 | 5,639 | 0 | 0 | 0 | 2,901 | 0 | 0 | 3,100 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,625 | 1,416 | 1,534 | 1,388 | 1,162 | 1,102 | 1,253 | 1,127 | 959 | 855 | 733 | 667 | 619 | 533 | 323 | 394 | 385 | 344 | 317 | 331 | 398 | 427 | 303 | 375 | 403 | 458 | 795 | 843 | 920 | 1,035 | 997 | 1,087 | 1,086 | 1,246 | 1,425 | 1,441 | 1,402 | 1,391 | 1,247 | 1,143 | 1,160 | 1,165 | 1,111 | 1,086 | 1,002 | 892 | 788 | 797 | 785 | 705 | 0 | 0 | 0 | 600 | 0 | 0 | 0 | 550 | 0 | 0 | 501 | 0 |
Overige niet-vlottende verplichtingen
| 18,383 | 16,796 | 4,334 | 4,353 | 4,570 | 5,270 | 2,736 | 3,189 | 3,042 | 2,060 | 2,189 | 2,332 | 2,387 | 2,386 | 2,604 | 2,772 | 2,566 | 1,997 | 1,945 | 2,633 | 2,643 | 2,726 | 2,673 | 2,488 | 2,815 | 3,425 | 3,192 | 3,314 | 3,386 | 4,621 | 4,432 | 6,602 | 8,371 | 5,835 | 4,046 | 3,361 | 2,778 | 2,969 | 3,103 | 2,184 | 2,172 | 2,111 | 2,159 | 2,083 | 2,194 | 2,712 | 3,287 | 3,384 | 3,801 | 4,275 | 11,021 | 11,914 | 12,116 | 5,138 | 11,996 | 10,629 | 10,838 | 3,886 | 7,839 | 7,662 | 3,160 | 6,363 |
Totaal niet-vlottende verplichtingen
| 59,101 | 73,228 | 70,220 | 74,214 | 74,335 | 78,165 | 76,825 | 83,201 | 82,304 | 83,391 | 83,157 | 86,653 | 87,162 | 95,242 | 94,264 | 98,363 | 98,791 | 101,642 | 102,075 | 105,799 | 105,970 | 114,242 | 113,874 | 114,416 | 110,156 | 100,156 | 97,858 | 98,091 | 95,943 | 84,796 | 73,720 | 74,683 | 73,524 | 71,532 | 69,975 | 69,753 | 65,746 | 46,904 | 41,518 | 40,373 | 28,795 | 28,664 | 26,068 | 27,924 | 44,925 | 46,466 | 50,264 | 56,772 | 58,616 | 59,697 | 67,240 | 75,717 | 80,187 | 80,338 | 98,253 | 105,810 | 107,527 | 105,067 | 106,487 | 107,067 | 85,707 | 78,860 |
Totaal passiva
| 128,526 | 133,426 | 123,069 | 135,425 | 133,631 | 142,241 | 130,483 | 138,618 | 137,871 | 135,092 | 130,593 | 138,190 | 140,010 | 150,255 | 142,435 | 146,983 | 148,017 | 149,424 | 146,391 | 149,004 | 150,149 | 152,088 | 154,510 | 154,371 | 149,214 | 139,709 | 137,374 | 139,091 | 147,321 | 145,576 | 111,744 | 121,531 | 120,853 | 118,712 | 108,173 | 111,870 | 106,275 | 86,878 | 80,916 | 86,214 | 92,991 | 102,902 | 90,375 | 101,073 | 97,951 | 97,795 | 94,657 | 108,836 | 113,245 | 115,081 | 133,787 | 147,387 | 148,548 | 142,013 | 143,500 | 149,326 | 161,864 | 151,824 | 153,416 | 161,254 | 136,309 | 130,246 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 255,188 | 0 | 0 | 0 | 244,144 | 242,720 | 241,237 | 241,616 | 547 | 0 | 378 | 405 | 407 | 477 | 949 | 1,103 | 259 | 260 | 0 | 108 | 1,170 | 611 | 0 | 173 | 159 | 958 | 2,345 | 4,978 | 5,229 | 2,056 | 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
| 10,129 | 10,129 | 10,129 | 10,129 | 10,081 | 10,081 | 10,081 | 10,081 | 10,081 | 10,081 | 10,081 | 10,081 | 10,033 | 10,033 | 10,033 | 10,033 | 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
| 127,927 | 126,015 | 121,628 | 119,693 | 116,120 | 114,333 | 109,909 | 108,840 | 105,170 | 103,749 | 101,823 | 100,361 | 96,756 | 94,501 | 92,447 | 91,696 | 87,853 | 86,504 | 83,003 | 83,093 | 79,614 | 79,823 | 79,042 | 79,574 | 76,136 | 75,487 | 72,755 | 73,215 | 69,749 | 69,777 | 62,645 | 61,751 | 59,023 | 56,817 | 51,676 | 48,734 | 45,488 | 43,548 | 42,969 | 41,938 | 38,469 | 33,728 | 34,224 | 32,615 | 29,228 | 27,881 | 26,029 | 25,192 | 23,447 | 22,237 | 20,680 | 22,149 | 19,108 | 17,707 | 15,979 | 16,163 | 14,250 | 17,324 | 8,996 | 8,402 | 7,139 | 6,281 |
Overige gereserveerde algehele resultaten
| 7,748 | 10,043 | 6,508 | 3,956 | 1,128 | 2,019 | 4,729 | 1,561 | -781 | -734 | -1,042 | -923 | -547 | 142,050 | -378 | -405 | -407 | -477 | -949 | -1,103 | -259 | -260 | 456 | -108 | -1,170 | -611 | 11 | -173 | -159 | -958 | -2,345 | -4,978 | -5,229 | -2,056 | 761 | 1,900 | 2,590 | 2,855 | 2,589 | 1,179 | 698 | 1,558 | 1,673 | 1,050 | 582 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 124,072 | 124,035 | 124,035 | 127,620 | -126,201 | 128,986 | 128,985 | 128,986 | -115,251 | -113,830 | -111,904 | -110,442 | 131,470 | -12,336 | 131,638 | 131,611 | 131,577 | 131,507 | 131,035 | 130,880 | 131,868 | 131,526 | 131,786 | 131,677 | 130,615 | 131,174 | 131,785 | 131,627 | 131,641 | 130,842 | 129,455 | 126,823 | 126,572 | 129,744 | 131,800 | 138,941 | 139,065 | 139,064 | 139,064 | 139,064 | 139,065 | 139,065 | 139,065 | 154,310 | 154,310 | 154,310 | 152,836 | 152,502 | 152,842 | 152,731 | 152,283 | 152,627 | 152,388 | 152,250 | 151,804 | 151,965 | 152,498 | 152,996 | 152,525 | 152,714 | 152,359 | 152,259 |
Totaal eigen vermogen van aandeelhouders
| 269,876 | 270,222 | 262,300 | 261,398 | 256,316 | 255,419 | 253,704 | 249,468 | 243,363 | 241,986 | 240,195 | 240,693 | 238,259 | 234,248 | 234,118 | 233,340 | 229,430 | 228,011 | 224,038 | 223,973 | 221,482 | 221,349 | 221,284 | 221,251 | 216,751 | 216,661 | 214,551 | 214,842 | 211,390 | 210,619 | 202,100 | 198,574 | 195,595 | 196,561 | 194,237 | 199,575 | 197,143 | 195,467 | 194,622 | 192,181 | 188,232 | 184,351 | 184,962 | 197,975 | 194,120 | 192,281 | 188,865 | 187,694 | 186,289 | 184,968 | 182,963 | 184,776 | 181,496 | 179,957 | 177,783 | 178,128 | 176,748 | 180,320 | 171,521 | 171,116 | 169,498 | 168,540 |
Totaal eigen vermogen
| 272,013 | 271,982 | 263,901 | 262,923 | 257,704 | 256,814 | 255,007 | 250,655 | 244,495 | 243,074 | 241,187 | 241,572 | 239,087 | 235,313 | 235,113 | 234,328 | 230,403 | 228,943 | 224,982 | 224,812 | 224,054 | 224,014 | 224,124 | 224,230 | 219,715 | 219,634 | 217,507 | 217,930 | 214,647 | 213,908 | 205,408 | 202,126 | 199,331 | 200,511 | 198,367 | 203,994 | 197,330 | 195,638 | 194,740 | 192,460 | 188,546 | 184,678 | 185,330 | 198,349 | 194,522 | 192,691 | 189,372 | 187,822 | 186,377 | 185,052 | 183,082 | 184,896 | 181,613 | 180,065 | 177,890 | 178,239 | 176,860 | 183,339 | 175,266 | 174,863 | 173,502 | 172,734 |
Totaal passiva en aandeelhoudersvermogen
| 400,539 | 405,408 | 386,970 | 398,348 | 391,335 | 399,055 | 385,490 | 389,273 | 382,366 | 378,166 | 371,780 | 379,762 | 379,097 | 385,568 | 377,548 | 381,311 | 378,420 | 378,367 | 371,373 | 373,816 | 374,203 | 376,102 | 378,634 | 378,601 | 368,929 | 359,343 | 354,881 | 357,021 | 361,968 | 359,484 | 317,152 | 323,657 | 320,184 | 319,223 | 306,540 | 315,864 | 303,605 | 282,516 | 275,656 | 278,674 | 281,537 | 287,580 | 275,705 | 299,422 | 292,473 | 290,486 | 284,029 | 296,658 | 299,622 | 300,133 | 316,869 | 332,283 | 330,161 | 322,078 | 321,390 | 327,565 | 338,724 | 335,163 | 328,682 | 336,117 | 309,811 | 302,980 |