Saibu Gas Holdings Co.,Ltd.
TSE:9536.T
1727 (JPY) • At close November 5, 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
| 23,600 | 21,197 | 26,446 | 28,577 | 28,091 | 27,639 | 36,778 | 30,042 | 22,757 | 22,863 | 25,535 | 22,938 | 16,585 | 20,968 | 20,546 | 17,275 | 21,153 | 15,000 | 20,758 | 16,321 | 16,190 | 16,762 | 18,405 | 15,165 | 14,309 | 12,725 | 15,687 | 13,593 | 14,788 | 13,367 | 15,108 | 8,252 | 9,071 | 11,423 | 13,144 | 9,702 | 10,158 | 11,715 | 10,638 | 9,208 | 8,712 | 9,737 | 10,577 | 8,521 | 8,048 | 9,211 | 8,284 | 8,511 | 10,831 | 8,655 | 9,279 | 9,802 | 7,974 | 9,881 | 9,556 | 8,605 | 8,604 | 8,557 | 10,742 | 9,317 | 8,695 | 9,629 | 7,476 |
Kortetermijnbeleggingen
| 0 | 0 | 951 | 0 | -13,807 | -13,746 | -8,345 | -8,722 | -8,604 | -13,845 | -15,767 | -15,007 | -15,107 | -9,694 | 80 | 80 | 80 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 100 | 100 | 200 | 5,800 | 7,800 | 300 | 300 | 421 | 221 | 221 | 321 | 250 | 1,250 | 200 | 200 | 1,500 | 250 | 170 | 200 | 200 | 700 | 100 | 100 | 250 | 350 | 490 | -2,044 | -1,800 | -1,518 | 600 |
Liquide middelen en kortetermijnbeleggingen
| 23,600 | 21,197 | 27,397 | 28,577 | 28,091 | 27,639 | 36,778 | 30,042 | 22,757 | 22,863 | 25,535 | 22,938 | 16,585 | 20,968 | 20,626 | 17,355 | 21,233 | 15,050 | 20,808 | 16,371 | 16,240 | 16,812 | 18,455 | 15,215 | 14,359 | 12,775 | 15,737 | 13,643 | 14,838 | 13,417 | 15,158 | 8,302 | 9,121 | 11,523 | 13,244 | 9,902 | 15,958 | 19,515 | 10,938 | 9,508 | 9,133 | 9,958 | 10,798 | 8,842 | 8,298 | 10,461 | 8,484 | 8,711 | 12,331 | 8,905 | 9,449 | 10,002 | 8,174 | 10,581 | 9,656 | 8,705 | 8,854 | 8,907 | 11,232 | 9,317 | 8,695 | 9,629 | 8,076 |
Nettovorderingen
| 23,497 | 24,154 | 29,530 | 28,158 | 24,429 | 24,618 | 29,495 | 32,572 | 27,663 | 21,708 | 24,311 | 24,352 | 18,041 | 21,651 | 19,131 | 19,927 | 17,354 | 17,491 | 21,168 | 22,507 | 17,826 | 19,153 | 24,337 | 20,987 | 16,914 | 16,752 | 21,702 | 21,523 | 17,744 | 16,836 | 19,198 | 19,719 | 15,845 | 16,193 | 20,069 | 22,244 | 17,725 | 18,444 | 23,559 | 22,706 | 19,050 | 19,768 | 22,847 | 22,406 | 17,962 | 17,764 | 20,208 | 20,694 | 16,006 | 16,154 | 20,783 | 18,888 | 15,402 | 15,716 | 19,391 | 18,020 | 15,315 | 15,952 | 18,460 | 17,448 | 14,592 | 19,637 | 21,562 |
Voorraad
| 47,668 | 51,224 | 49,991 | 49,409 | 49,584 | 51,662 | 45,628 | 57,342 | 53,623 | 47,545 | 36,909 | 44,060 | 38,152 | 33,457 | 36,740 | 39,639 | 39,679 | 36,932 | 33,655 | 39,036 | 34,416 | 32,901 | 31,053 | 33,168 | 28,229 | 25,560 | 23,641 | 22,967 | 23,865 | 22,973 | 20,973 | 14,671 | 12,932 | 13,960 | 15,234 | 19,531 | 18,325 | 16,152 | 18,824 | 20,855 | 17,311 | 12,874 | 12,631 | 12,692 | 11,639 | 10,527 | 9,081 | 9,339 | 9,139 | 8,972 | 7,754 | 8,794 | 7,621 | 8,581 | 6,804 | 7,906 | 7,251 | 7,289 | 6,756 | 8,117 | 6,712 | 6,614 | 7,913 |
Overige vlottende activa
| 11,453 | 12,806 | 16,411 | 14,033 | 11,641 | 12,522 | 10,459 | 12,544 | 10,500 | 9,582 | 17,321 | 9,056 | 7,825 | 9,985 | 9,004 | 9,567 | 8,104 | 8,444 | 7,872 | 8,462 | 7,189 | 7,285 | 6,668 | 7,050 | 6,062 | 6,344 | 5,698 | 8,048 | 6,766 | 7,084 | 6,376 | 7,470 | 6,031 | 6,860 | 5,998 | 6,224 | 5,283 | 5,332 | 8,929 | 10,185 | 8,765 | 8,723 | 9,210 | 10,120 | 8,983 | 7,660 | 6,723 | 6,739 | 5,987 | 6,038 | 5,663 | 6,452 | 6,749 | 6,547 | 5,020 | 5,067 | 4,720 | 4,924 | 4,858 | 5,572 | 5,000 | 4,487 | 4,800 |
Totaal vlottende activa
| 106,218 | 109,381 | 123,329 | 120,177 | 114,053 | 116,754 | 122,360 | 132,500 | 114,543 | 101,866 | 104,248 | 100,511 | 80,715 | 86,061 | 85,501 | 86,488 | 86,370 | 77,917 | 83,503 | 86,376 | 75,671 | 76,151 | 80,513 | 76,420 | 65,564 | 61,431 | 66,778 | 66,181 | 63,213 | 60,310 | 61,705 | 50,162 | 43,929 | 48,536 | 54,545 | 57,901 | 57,291 | 59,443 | 62,250 | 63,254 | 54,259 | 51,323 | 55,486 | 54,060 | 46,882 | 46,412 | 44,496 | 45,483 | 43,463 | 40,069 | 43,649 | 44,136 | 37,946 | 41,425 | 40,871 | 39,698 | 36,140 | 37,072 | 41,306 | 40,454 | 34,999 | 40,367 | 42,351 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 226,060 | 227,299 | 227,911 | 226,750 | 228,232 | 227,832 | 226,051 | 225,806 | 225,057 | 226,364 | 227,624 | 227,429 | 228,471 | 231,805 | 234,107 | 235,078 | 232,653 | 233,422 | 236,086 | 236,062 | 236,857 | 237,164 | 239,314 | 236,914 | 237,816 | 238,758 | 239,246 | 237,670 | 240,059 | 241,462 | 244,094 | 237,986 | 239,729 | 241,310 | 243,969 | 245,670 | 246,311 | 246,964 | 249,470 | 249,463 | 243,773 | 239,519 | 234,986 | 225,561 | 222,158 | 217,364 | 212,298 | 204,352 | 198,813 | 195,295 | 194,405 | 193,447 | 194,268 | 188,621 | 187,061 | 183,568 | 182,598 | 180,781 | 182,302 | 180,236 | 180,347 | 178,120 | 179,940 |
Goodwill
| 185 | 132 | 141 | 151 | 154 | 164 | 172 | 76 | 83 | 91 | 99 | 107 | 115 | 43 | 47 | 32 | 38 | 43 | 49 | 56 | 64 | 71 | 44 | 42 | 44 | 51 | 57 | 116 | 176 | 235 | 294 | 367 | 440 | 513 | 527 | 562 | 631 | 700 | 769 | 840 | 888 | 957 | 1,026 | 1,111 | 1,197 | 275 | 308 | 237 | 289 | 233 | 275 | 333 | 371 | 417 | 472 | 550 | 616 | 680 | 615 | 732 | 774 | 760 | 833 |
Immateriële activa
| 4,845 | 4,722 | 4,130 | 4,037 | 3,607 | 3,090 | 3,036 | 2,999 | 3,111 | 3,176 | 3,211 | 3,805 | 3,838 | 3,838 | 3,912 | 3,320 | 2,828 | 2,844 | 2,692 | 2,413 | 2,414 | 2,422 | 2,327 | 2,194 | 2,213 | 2,201 | 2,275 | 2,354 | 2,337 | 2,293 | 2,347 | 2,382 | 2,510 | 2,527 | 2,630 | 2,626 | 2,834 | 3,093 | 3,430 | 3,820 | 4,109 | 4,471 | 4,770 | 4,941 | 5,285 | 5,500 | 5,837 | 6,219 | 6,459 | 6,764 | 7,099 | 6,864 | 6,821 | 6,269 | 5,961 | 5,393 | 4,955 | 4,822 | 4,414 | 3,717 | 3,786 | 3,164 | 2,225 |
Goodwill en immateriële activa
| 5,030 | 4,854 | 4,271 | 4,188 | 3,761 | 3,254 | 3,208 | 3,075 | 3,194 | 3,267 | 3,310 | 3,912 | 3,953 | 3,881 | 3,959 | 3,352 | 2,866 | 2,887 | 2,741 | 2,469 | 2,478 | 2,493 | 2,371 | 2,236 | 2,257 | 2,252 | 2,332 | 2,470 | 2,513 | 2,528 | 2,641 | 2,749 | 2,950 | 3,040 | 3,157 | 3,188 | 3,465 | 3,793 | 4,199 | 4,660 | 4,997 | 5,428 | 5,796 | 6,052 | 6,482 | 5,775 | 6,145 | 6,456 | 6,748 | 6,997 | 7,374 | 7,197 | 7,192 | 6,686 | 6,433 | 5,943 | 5,571 | 5,502 | 5,029 | 4,449 | 4,560 | 3,924 | 3,058 |
Langetermijnbeleggingen
| 66,961 | 74,107 | 65,714 | 60,461 | 64,800 | 61,131 | 52,542 | 55,592 | 52,117 | 56,027 | 55,459 | 58,766 | 60,701 | 55,924 | 47,039 | 45,120 | 43,118 | 43,244 | 38,444 | 36,062 | 32,594 | 31,788 | 34,100 | 34,736 | 36,123 | 36,724 | 35,596 | 37,940 | 34,495 | 34,782 | 33,853 | 34,242 | 31,798 | 30,147 | 30,792 | 34,397 | 29,868 | 29,397 | 35,331 | 33,847 | 31,288 | 29,655 | 29,167 | 31,086 | 30,069 | 27,617 | 29,254 | 24,513 | 22,112 | 22,930 | 25,402 | 22,376 | 22,382 | 21,698 | 23,460 | 23,835 | 23,115 | 23,659 | 23,852 | 25,422 | 24,585 | 22,579 | 23,266 |
Belastingvorderingen
| 1,094 | 1,047 | 727 | 2,314 | 4,117 | 3,960 | 4,073 | 4,669 | 4,588 | 4,612 | 4,594 | 4,118 | 3,018 | 2,838 | 2,635 | 2,520 | 2,653 | 2,730 | 2,654 | 2,570 | 2,541 | 2,511 | 2,429 | 2,391 | 2,414 | 2,394 | 1,798 | 1,780 | 1,846 | 1,881 | 1,933 | 1,774 | 1,826 | 1,861 | 1,906 | 2,003 | 2,065 | 2,049 | 2,169 | 2,445 | 2,985 | 3,591 | 3,928 | 2,857 | 3,087 | 3,538 | 3,367 | 3,564 | 3,581 | 3,815 | 3,776 | 3,485 | 3,732 | 3,714 | 3,791 | 3,923 | 3,456 | 3,263 | 3,084 | 2,753 | 2,748 | 2,487 | 2,550 |
Overige niet-vlottende activa
| 10,055 | 8,091 | 9,751 | 7,888 | 3,261 | 3,276 | 6,031 | 6,076 | 6,022 | 503 | 427 | 908 | 1,345 | 7,071 | 16,686 | 13,255 | 12,866 | 12,556 | 12,334 | 12,937 | 12,523 | 11,683 | 11,693 | 11,084 | 10,315 | 10,289 | 10,111 | 7,661 | 7,394 | 7,380 | 7,313 | 6,564 | 6,658 | 6,756 | 6,861 | 7,392 | 12,608 | 14,552 | 7,333 | 7,487 | 4,571 | 4,350 | 4,844 | 8,436 | 8,307 | 8,803 | 7,806 | 7,989 | 9,578 | 8,381 | 8,453 | 8,377 | 5,486 | 6,339 | 5,929 | 6,332 | 6,839 | 7,248 | 6,870 | 5,015 | 5,329 | 5,770 | 8,714 |
Totaal niet-vlottende activa
| 309,200 | 315,398 | 308,374 | 301,601 | 304,171 | 299,453 | 291,905 | 295,218 | 290,978 | 290,773 | 291,414 | 295,133 | 297,488 | 301,519 | 304,426 | 299,325 | 294,156 | 294,839 | 292,259 | 290,100 | 286,993 | 285,639 | 289,907 | 287,361 | 288,925 | 290,417 | 289,083 | 287,521 | 286,307 | 288,033 | 289,834 | 283,315 | 282,961 | 283,114 | 286,685 | 292,650 | 294,317 | 296,755 | 298,502 | 297,902 | 287,614 | 282,543 | 278,721 | 273,992 | 270,103 | 263,097 | 258,870 | 246,874 | 240,832 | 237,418 | 239,410 | 234,882 | 233,060 | 227,058 | 226,674 | 223,601 | 221,579 | 220,453 | 221,137 | 217,875 | 217,569 | 212,880 | 217,528 |
Totaal activa
| 415,418 | 424,779 | 431,703 | 421,778 | 418,226 | 416,209 | 414,268 | 427,720 | 405,524 | 392,643 | 395,664 | 395,647 | 378,207 | 387,582 | 389,929 | 385,816 | 380,529 | 372,760 | 375,765 | 376,480 | 362,665 | 361,793 | 370,423 | 363,783 | 354,491 | 351,851 | 355,865 | 353,703 | 349,525 | 348,345 | 351,542 | 333,480 | 326,892 | 331,653 | 341,231 | 350,553 | 351,610 | 356,202 | 360,754 | 361,159 | 341,876 | 333,869 | 334,209 | 328,055 | 316,987 | 309,512 | 303,369 | 292,358 | 284,295 | 277,487 | 283,059 | 279,018 | 271,006 | 268,483 | 267,545 | 263,299 | 257,719 | 257,525 | 262,443 | 258,329 | 252,568 | 253,247 | 259,879 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 8,073 | 10,289 | 14,797 | 12,969 | 9,798 | 9,072 | 11,344 | 20,245 | 17,482 | 9,464 | 10,217 | 19,792 | 7,884 | 9,068 | 10,718 | 12,793 | 10,922 | 8,174 | 12,658 | 13,483 | 7,734 | 9,600 | 17,893 | 15,410 | 8,359 | 13,546 | 17,104 | 14,449 | 12,989 | 7,867 | 12,917 | 11,504 | 8,334 | 7,570 | 12,481 | 11,579 | 10,531 | 9,765 | 8,835 | 10,964 | 9,592 | 12,243 | 14,946 | 14,466 | 9,841 | 10,888 | 12,977 | 11,808 | 8,858 | 9,299 | 11,743 | 11,567 | 8,260 | 9,924 | 11,850 | 12,369 | 8,444 | 8,583 | 10,015 | 10,766 | 7,089 | 7,684 | 10,570 |
Kortlopende schulden
| 76,584 | 80,489 | 76,646 | 76,112 | 30,058 | 32,716 | 29,628 | 35,382 | 31,065 | 42,838 | 37,773 | 38,764 | 36,976 | 38,645 | 34,516 | 48,480 | 34,432 | 34,468 | 36,272 | 41,807 | 36,609 | 32,794 | 26,530 | 30,299 | 37,956 | 22,803 | 20,580 | 29,107 | 26,778 | 25,237 | 20,846 | 21,281 | 20,041 | 18,784 | 18,819 | 23,261 | 20,684 | 19,612 | 32,792 | 43,385 | 30,021 | 23,754 | 23,344 | 25,741 | 33,470 | 29,506 | 25,044 | 32,050 | 27,340 | 31,116 | 35,943 | 50,706 | 37,347 | 36,429 | 27,549 | 33,524 | 29,325 | 29,163 | 28,185 | 33,046 | 26,518 | 20,698 | 27,436 |
Belastingschulden
| 0 | 1,108 | 1,178 | 717 | 1,515 | 1,213 | 1,172 | 1,081 | 1,750 | 980 | 3,121 | 2,346 | 2,418 | 1,514 | 1,804 | 824 | 1,472 | 1,057 | 1,680 | 1,094 | 1,720 | 1,697 | 2,671 | 1,118 | 1,538 | 1,323 | 2,889 | 1,236 | 1,849 | 1,407 | 1,961 | 1,029 | 1,446 | 824 | 1,689 | 809 | 2,651 | 2,056 | 2,911 | 1,074 | 2,225 | 1,565 | 2,799 | 906 | 1,642 | 1,189 | 3,430 | 1,087 | 1,644 | 1,679 | 2,341 | 893 | 1,352 | 1,499 | 2,401 | 1,426 | 1,936 | 2,075 | 3,217 | 1,051 | 2,502 | 3,123 | 1,199 |
Uitgestelde opbrengsten
| 1,682 | 1,108 | 3,607 | 717 | 1,515 | 1,213 | 1,172 | 1,081 | 1,750 | 980 | 3,121 | 2,356 | 2,428 | 1,516 | 1,838 | 834 | 1,480 | 1,060 | 1,707 | 1,103 | 1,727 | 1,699 | 2,703 | 1,126 | 1,544 | 1,324 | 2,921 | 1,247 | 1,858 | 1,411 | 2,004 | 1,039 | 1,454 | 2,474 | 1,732 | 12,870 | 2,660 | 2,058 | 2,955 | 1,119 | 2,267 | 1,599 | 2,845 | 921 | 1,654 | 1,191 | 3,494 | 1,128 | 1,679 | 1,684 | 2,426 | 937 | 1,390 | 1,507 | 2,555 | 1,466 | 1,971 | 2,082 | 3,379 | 1,087 | 2,538 | 3,277 | 1,240 |
Overige kortlopende verplichtingen
| 16,879 | 15,948 | 13,762 | 15,989 | 62,318 | 64,731 | 65,061 | 63,419 | 48,135 | 47,570 | 52,236 | 55,889 | 56,199 | 58,221 | 60,143 | 52,084 | 59,707 | 61,514 | 62,915 | 61,473 | 44,511 | 43,211 | 43,230 | 46,815 | 51,720 | 53,607 | 53,948 | 44,792 | 40,297 | 39,416 | 41,116 | 43,712 | 44,173 | 48,387 | 50,354 | 36,243 | 38,942 | 35,731 | 38,221 | 36,260 | 35,557 | 31,771 | 35,744 | 32,704 | 32,038 | 31,580 | 34,161 | 29,384 | 28,879 | 26,626 | 27,908 | 26,055 | 41,115 | 37,137 | 40,823 | 37,489 | 36,889 | 36,829 | 39,369 | 39,416 | 30,424 | 35,744 | 34,619 |
Totaal kortlopende verplichtingen
| 103,218 | 107,834 | 108,812 | 105,787 | 103,689 | 107,732 | 107,205 | 120,127 | 98,432 | 100,852 | 103,347 | 116,801 | 103,487 | 107,450 | 107,215 | 114,191 | 106,541 | 105,216 | 113,552 | 117,866 | 90,581 | 87,304 | 90,356 | 93,650 | 99,579 | 91,280 | 94,553 | 89,595 | 81,922 | 73,931 | 76,883 | 77,536 | 74,002 | 77,215 | 83,386 | 83,953 | 72,817 | 67,166 | 82,803 | 91,728 | 77,437 | 69,367 | 76,879 | 73,832 | 77,003 | 73,165 | 75,676 | 74,370 | 66,756 | 68,725 | 78,020 | 89,265 | 88,112 | 84,997 | 82,777 | 84,848 | 76,629 | 76,657 | 80,948 | 84,315 | 66,569 | 67,403 | 73,865 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 195,529 | 194,138 | 202,710 | 205,496 | 199,768 | 197,405 | 199,704 | 204,317 | 205,304 | 196,871 | 198,521 | 186,449 | 177,437 | 179,528 | 180,797 | 177,337 | 178,515 | 171,625 | 167,409 | 164,377 | 177,388 | 179,077 | 183,970 | 179,272 | 160,415 | 164,515 | 165,513 | 173,703 | 180,097 | 186,587 | 188,148 | 175,345 | 173,199 | 175,645 | 177,397 | 186,959 | 188,639 | 196,569 | 188,933 | 184,898 | 179,909 | 181,703 | 177,391 | 176,902 | 161,084 | 158,459 | 148,877 | 144,649 | 144,983 | 135,419 | 130,248 | 121,126 | 111,712 | 109,911 | 111,894 | 108,584 | 109,734 | 110,191 | 111,393 | 107,519 | 117,459 | 120,629 | 127,508 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -2,282 | 3,700 | 0 | 2,725 | 2,805 | 2,994 | 2,818 | 2,814 | 2,610 | 2,596 | 2,695 | 2,668 | 2,704 | 2,686 | 2,682 | 2,692 | 2,783 | 2,747 | 2,716 | 2,709 | 2,705 | 2,672 | 2,855 | 2,898 | 2,912 | 2,962 | 2,889 | 2,888 | 2,929 | 2,929 | 3,230 | 3,387 | 3,620 | 3,583 | 3,203 | 5,421 | 5,649 | 5,833 | 7,950 | 8,143 | 8,298 | 7,910 | 5,305 | 5,217 | 5,191 | 5,235 | 5,151 | 4,978 | 4,899 | 4,837 | 4,724 | 4,644 | 4,546 | 4,471 | 4,385 | 4,310 | 4,232 | 4,096 | 3,965 | 3,837 | 4,165 | 3,597 |
Uitgestelde belastingverplichtingen niet-vlottend
| 470 | 2,282 | 1,720 | 355 | 2,371 | 1,354 | 829 | 910 | 349 | 303 | 285 | 87 | 523 | 1,753 | 2,340 | 909 | 785 | 785 | 299 | 851 | 620 | 464 | 1,090 | 514 | 1,161 | 1,386 | 2,227 | 2,139 | 1,230 | 1,291 | 1,039 | 963 | 316 | 74 | 45 | 486 | 767 | 1,472 | 1,123 | 242 | 61 | 54 | 51 | 55 | 51 | 49 | 51 | 49 | 49 | 49 | 49 | 11 | 21 | 21 | 21 | 18 | 17 | 18 | 37 | 79 | 232 | 39 | 744 |
Overige niet-vlottende verplichtingen
| 12,993 | 14,974 | 9,266 | 12,849 | 10,475 | 10,487 | 9,914 | 9,932 | 10,019 | 10,093 | 10,277 | 10,295 | 10,312 | 10,786 | 10,773 | 10,667 | 10,678 | 10,966 | 11,155 | 11,188 | 11,324 | 11,160 | 9,780 | 9,675 | 9,630 | 9,639 | 9,604 | 7,513 | 7,467 | 7,474 | 7,510 | 7,949 | 8,058 | 7,842 | 7,896 | 8,903 | 8,825 | 8,310 | 8,432 | 8,216 | 8,145 | 7,782 | 7,795 | 7,580 | 8,177 | 8,058 | 8,199 | 8,299 | 8,212 | 8,287 | 8,418 | 7,500 | 7,363 | 7,519 | 7,409 | 7,397 | 7,423 | 6,067 | 5,959 | 5,230 | 5,299 | 4,275 | 2,781 |
Totaal niet-vlottende verplichtingen
| 208,992 | 209,112 | 217,396 | 218,700 | 215,339 | 212,051 | 213,441 | 217,977 | 218,486 | 209,877 | 211,679 | 199,526 | 190,940 | 194,771 | 196,596 | 191,595 | 192,670 | 186,159 | 181,610 | 179,132 | 192,041 | 193,406 | 197,512 | 192,316 | 174,104 | 178,452 | 180,306 | 186,244 | 191,682 | 198,281 | 199,626 | 187,487 | 184,960 | 187,181 | 188,921 | 199,551 | 203,652 | 212,000 | 204,321 | 201,306 | 196,258 | 197,837 | 193,147 | 189,842 | 174,529 | 171,757 | 162,362 | 158,148 | 158,222 | 148,654 | 143,552 | 133,361 | 123,740 | 121,997 | 123,795 | 120,384 | 121,484 | 120,508 | 121,485 | 116,793 | 126,827 | 129,108 | 134,630 |
Totaal passiva
| 312,210 | 316,946 | 326,208 | 324,487 | 319,028 | 319,783 | 320,646 | 338,104 | 316,918 | 310,729 | 315,026 | 316,327 | 294,427 | 302,221 | 303,811 | 305,786 | 299,211 | 291,375 | 295,162 | 296,998 | 282,622 | 280,710 | 287,868 | 285,966 | 273,683 | 269,732 | 274,859 | 275,839 | 273,604 | 272,212 | 276,509 | 265,023 | 258,962 | 264,396 | 272,307 | 283,504 | 276,469 | 279,166 | 287,124 | 293,034 | 273,695 | 267,204 | 270,026 | 263,674 | 251,532 | 244,922 | 238,038 | 232,518 | 224,978 | 217,379 | 221,572 | 222,626 | 211,852 | 206,994 | 206,572 | 205,232 | 198,113 | 197,165 | 202,433 | 201,108 | 193,396 | 196,511 | 208,495 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 5,407 | 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 |
Gewone aandelen
| 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 | 20,629 |
Ingehouden winsten
| 55,924 | 56,709 | 56,026 | 51,825 | 53,386 | 53,780 | 52,468 | 47,073 | 47,744 | 42,351 | 41,850 | 39,290 | 42,838 | 44,134 | 43,222 | 41,043 | 43,207 | 43,622 | 44,025 | 40,371 | 41,704 | 42,772 | 41,930 | 37,425 | 38,602 | 39,353 | 39,031 | 35,875 | 36,471 | 36,715 | 36,247 | 32,086 | 33,557 | 33,658 | 35,380 | 30,084 | 37,694 | 37,597 | 35,364 | 32,927 | 34,738 | 34,614 | 33,963 | 31,404 | 33,027 | 33,220 | 33,534 | 30,159 | 29,698 | 30,904 | 32,009 | 27,324 | 30,167 | 32,605 | 33,141 | 30,659 | 30,831 | 31,270 | 30,417 | 27,912 | 29,882 | 28,483 | 23,615 |
Overige gereserveerde algehele resultaten
| 14,054 | 17,940 | 16,215 | 12,599 | 13,024 | 9,953 | 8,280 | 10,020 | 8,358 | 7,284 | 6,440 | 7,927 | 8,787 | 9,110 | 10,755 | 7,087 | 6,237 | 6,074 | 4,685 | 7,517 | 6,522 | 6,311 | 8,550 | 8,629 | 10,607 | 11,277 | 10,310 | 10,179 | 7,648 | 7,882 | 7,115 | 7,142 | 5,165 | 4,414 | 4,366 | 7,860 | 8,427 | 10,442 | 9,247 | 6,277 | 4,565 | 3,123 | 2,197 | 4,911 | 4,347 | 3,286 | 3,650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4 | 5,398 | 5,402 | 5,402 | 5,400 | 5,402 | 5,407 | 5,408 | 5,408 | 5,415 | 5,415 | 5,414 | 5,434 | 5,435 | 5,434 | 5,457 | 5,460 | 5,466 | 5,464 | 5,462 | 5,449 | 5,628 | 5,877 | 5,879 | 5,880 | 5,886 | 5,886 | 5,617 | 5,624 | 5,625 | 5,626 | 5,623 | 5,626 | 5,630 | 5,630 | 5,630 | 5,634 | 5,634 | 5,636 | 5,637 | 5,642 | 5,643 | 5,644 | 5,646 | 5,651 | 5,652 | 5,653 | 7,283 | 7,243 | 6,746 | 6,995 | 6,550 | 6,508 | 6,326 | 6,141 | 5,963 | 5,917 | 6,190 | 6,714 | 6,304 | 6,336 | 5,750 | 5,842 |
Totaal eigen vermogen van aandeelhouders
| 96,018 | 100,676 | 98,272 | 90,455 | 92,439 | 89,764 | 86,784 | 83,130 | 82,139 | 75,679 | 74,334 | 73,260 | 77,688 | 79,308 | 80,040 | 74,216 | 75,533 | 75,791 | 74,803 | 73,979 | 74,304 | 75,340 | 76,986 | 72,562 | 75,718 | 77,145 | 75,856 | 72,300 | 70,372 | 70,851 | 69,617 | 65,480 | 64,977 | 64,331 | 66,005 | 64,203 | 72,384 | 74,302 | 70,876 | 65,470 | 65,574 | 64,009 | 62,433 | 62,590 | 63,654 | 62,787 | 63,466 | 58,071 | 57,570 | 58,279 | 59,633 | 54,503 | 57,304 | 59,560 | 59,911 | 57,251 | 57,377 | 58,089 | 57,760 | 54,845 | 56,847 | 54,862 | 50,086 |
Totaal eigen vermogen
| 103,205 | 107,833 | 105,493 | 97,287 | 99,198 | 96,426 | 93,622 | 89,616 | 88,606 | 81,914 | 80,638 | 79,320 | 83,780 | 85,361 | 86,118 | 80,030 | 81,318 | 81,385 | 80,603 | 79,482 | 80,043 | 81,083 | 82,555 | 77,817 | 80,808 | 82,119 | 81,006 | 77,864 | 75,921 | 76,133 | 75,033 | 68,457 | 67,930 | 67,257 | 68,924 | 67,049 | 75,141 | 77,036 | 73,630 | 68,125 | 68,181 | 66,665 | 64,183 | 64,381 | 65,455 | 64,590 | 65,331 | 59,840 | 59,317 | 60,108 | 61,487 | 56,392 | 59,154 | 61,489 | 60,973 | 58,067 | 59,606 | 60,360 | 60,010 | 57,221 | 59,172 | 56,736 | 51,384 |
Totaal passiva en aandeelhoudersvermogen
| 415,418 | 424,779 | 431,701 | 421,774 | 418,226 | 416,209 | 414,268 | 427,720 | 405,524 | 392,643 | 395,664 | 395,647 | 378,207 | 387,582 | 389,929 | 385,816 | 380,529 | 372,760 | 375,765 | 376,480 | 362,665 | 361,793 | 370,423 | 363,783 | 354,491 | 351,851 | 355,865 | 353,703 | 349,525 | 348,345 | 351,542 | 333,480 | 326,892 | 331,653 | 341,231 | 350,553 | 351,610 | 356,202 | 360,754 | 361,159 | 341,876 | 333,869 | 334,209 | 328,055 | 316,987 | 309,512 | 303,369 | 292,358 | 284,295 | 277,487 | 283,059 | 279,018 | 271,006 | 268,483 | 267,545 | 263,299 | 257,719 | 257,525 | 262,443 | 258,329 | 252,568 | 253,247 | 259,879 |