Autobacs Seven Co., Ltd.
TSE:9832.T
1422 (JPY) • At close November 8, 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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 33,251 | 29,857 | 31,297 | 33,447 | 35,044 | 25,375 | 24,570 | 29,335 | 22,579 | 29,168 | 24,800 | 28,531 | 24,096 | 30,649 | 38,940 | 35,854 | 34,916 | 28,730 | 28,233 | 27,613 | 25,741 | 31,363 | 30,679 | 30,441 | 37,357 | 40,805 | 39,069 | 35,213 | 37,086 | 33,999 | 31,520 | 37,578 | 34,302 | 37,136 | 37,052 | 38,552 | 35,148 | 41,138 | 42,744 | 38,383 | 40,378 | 43,923 | 45,675 | 45,070 | 45,520 | 49,210 | 48,197 | 42,458 | 42,926 | 45,822 | 50,959 | 43,181 | 43,696 | 42,877 | 43,767 | 47,057 | 38,794 | 44,589 | 43,829 | 47,251 | 42,247 | 38,511 | 39,140 | 41,353 |
Kortetermijnbeleggingen
| 0 | 0 | 3,882 | 0 | 13 | 0 | 3,645 | 0 | 60 | 0 | 4,270 | 0 | 43 | 0 | 4,912 | 0 | 0 | 0 | 5,601 | 0 | 0 | 0 | 6,808 | 0 | 0 | 0 | 8,250 | 0 | 0 | 0 | 9,125 | 0 | 0 | 0 | 9,729 | 0 | 0 | 0 | 10,999 | 0 | 299 | 800 | 12,802 | 802 | 504 | 0 | 13,361 | 2,505 | 5,751 | 4,626 | 22,335 | 10,447 | 9,307 | 13,256 | 26,744 | 10,667 | 13,058 | 12,108 | 28,590 | 9,484 | 10,556 | 13,820 | 30,125 | 6,392 |
Liquide middelen en kortetermijnbeleggingen
| 33,251 | 29,857 | 31,297 | 33,447 | 35,044 | 25,375 | 28,215 | 29,335 | 22,579 | 29,168 | 29,070 | 28,531 | 24,096 | 30,649 | 43,852 | 35,854 | 34,916 | 28,730 | 33,834 | 27,613 | 25,741 | 31,363 | 37,487 | 30,441 | 37,357 | 40,805 | 47,319 | 35,213 | 37,086 | 33,999 | 40,645 | 37,578 | 34,302 | 37,136 | 46,781 | 38,552 | 35,148 | 41,138 | 53,743 | 38,383 | 40,677 | 44,723 | 58,477 | 45,872 | 46,024 | 49,210 | 61,558 | 44,963 | 48,677 | 50,448 | 73,294 | 53,628 | 53,003 | 56,133 | 70,511 | 57,724 | 51,852 | 56,697 | 72,419 | 56,735 | 52,803 | 52,331 | 69,265 | 47,745 |
Nettovorderingen
| 48,703 | 24,931 | 52,380 | 65,360 | 46,326 | 45,032 | 53,351 | 69,614 | 42,299 | 40,946 | 51,883 | 69,392 | 40,936 | 38,648 | 45,707 | 67,981 | 40,853 | 42,930 | 40,939 | 62,992 | 53,519 | 40,303 | 48,220 | 65,255 | 42,889 | 40,463 | 48,718 | 63,760 | 44,743 | 35,732 | 43,725 | 60,759 | 35,415 | 33,400 | 41,084 | 55,690 | 35,799 | 33,897 | 40,560 | 67,988 | 21,516 | 21,083 | 49,765 | 64,717 | 20,773 | 25,914 | 46,963 | 64,451 | 28,385 | 29,942 | 49,252 | 64,465 | 22,062 | 23,379 | 43,286 | 64,468 | 22,492 | 26,321 | 43,146 | 41,185 | 22,686 | 29,502 | 44,752 | 42,402 |
Voorraad
| 26,214 | 23,177 | 22,635 | 24,665 | 24,311 | 25,804 | 23,899 | 26,161 | 25,643 | 23,135 | 21,516 | 21,753 | 21,385 | 20,305 | 18,327 | 20,651 | 20,115 | 20,226 | 20,774 | 23,710 | 21,684 | 20,550 | 19,639 | 21,981 | 18,600 | 17,547 | 16,419 | 18,669 | 16,307 | 14,982 | 15,317 | 17,719 | 17,116 | 16,566 | 17,213 | 20,013 | 17,719 | 17,467 | 16,798 | 19,518 | 17,677 | 16,866 | 16,383 | 20,415 | 16,704 | 16,289 | 16,576 | 20,781 | 17,636 | 18,307 | 17,083 | 20,405 | 18,921 | 18,269 | 17,461 | 20,384 | 17,413 | 17,719 | 16,711 | 20,592 | 18,459 | 18,977 | 21,200 | 25,711 |
Overige vlottende activa
| 9,533 | 29,171 | 5,879 | 12,657 | 10,458 | 10,293 | 5,876 | 13,745 | 10,687 | 9,547 | 5,448 | 13,399 | 10,052 | 9,791 | 2,692 | 8,581 | 8,797 | 8,194 | 2,680 | 8,456 | 9,121 | 9,423 | 2,511 | 9,935 | 10,184 | 10,649 | 2,282 | 13,577 | 13,583 | 13,982 | 2,472 | 13,735 | 14,016 | 14,349 | 2,577 | 15,597 | 15,979 | 15,924 | 2,324 | 16,298 | 31,632 | 29,752 | 2,084 | 16,083 | 30,187 | 31,347 | 2,105 | 17,401 | 32,559 | 32,913 | 1,982 | 18,328 | 32,122 | 33,929 | 1,773 | 18,139 | 32,620 | 33,944 | 1,606 | 44,181 | 36,305 | 39,102 | 1,751 | 43,027 |
Totaal vlottende activa
| 117,701 | 107,136 | 112,191 | 136,129 | 116,139 | 106,504 | 111,341 | 138,855 | 101,208 | 102,796 | 107,917 | 133,075 | 96,469 | 99,393 | 110,578 | 133,067 | 104,681 | 100,080 | 98,227 | 122,771 | 110,065 | 101,639 | 107,857 | 127,612 | 109,030 | 109,464 | 114,738 | 131,219 | 111,719 | 98,695 | 102,159 | 129,791 | 100,849 | 101,451 | 107,655 | 129,852 | 104,645 | 108,426 | 113,425 | 142,187 | 111,502 | 112,424 | 126,709 | 147,087 | 113,688 | 122,760 | 127,202 | 147,596 | 127,257 | 131,610 | 141,611 | 156,826 | 126,108 | 131,710 | 133,031 | 160,715 | 124,377 | 134,681 | 133,882 | 162,693 | 130,253 | 139,912 | 136,968 | 158,885 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 51,207 | 49,500 | 48,252 | 47,089 | 46,497 | 48,194 | 46,757 | 46,635 | 46,649 | 45,272 | 45,268 | 44,791 | 42,824 | 43,187 | 42,086 | 42,274 | 42,042 | 42,251 | 42,124 | 44,664 | 44,623 | 44,512 | 41,090 | 41,270 | 40,187 | 39,741 | 41,226 | 42,391 | 41,930 | 42,242 | 42,176 | 43,892 | 43,179 | 43,382 | 42,265 | 42,724 | 42,096 | 41,673 | 39,806 | 41,114 | 40,794 | 41,218 | 41,002 | 41,985 | 42,159 | 41,634 | 41,453 | 41,341 | 40,428 | 39,720 | 39,523 | 39,225 | 38,245 | 37,087 | 36,932 | 36,619 | 36,807 | 36,732 | 37,875 | 37,569 | 37,561 | 38,899 | 40,992 | 41,983 |
Goodwill
| 3,243 | 1,210 | 1,080 | 1,144 | 1,221 | 1,342 | 1,386 | 1,981 | 2,104 | 2,184 | 2,215 | 2,235 | 2,340 | 2,446 | 1,697 | 1,832 | 1,817 | 1,844 | 1,880 | 2,103 | 1,574 | 1,442 | 1,344 | 1,363 | 1,155 | 1,125 | 1,170 | 836 | 852 | 859 | 853 | 732 | 730 | 766 | 852 | 902 | 950 | 994 | 740 | 944 | 810 | 834 | 880 | 927 | 880 | 887 | 867 | 868 | 804 | 819 | 764 | 752 | 797 | 906 | 913 | 886 | 970 | 964 | 1,027 | 1,183 | 1,218 | 1,284 | 1,431 | 4,272 |
Immateriële activa
| 7,312 | 6,540 | 6,683 | 7,031 | 7,273 | 8,097 | 8,006 | 7,691 | 7,360 | 7,061 | 6,736 | 6,510 | 6,351 | 6,247 | 5,460 | 5,265 | 5,111 | 5,023 | 4,976 | 4,668 | 4,475 | 4,617 | 4,692 | 4,783 | 4,461 | 4,701 | 4,880 | 4,957 | 5,140 | 5,528 | 5,744 | 4,339 | 4,592 | 4,808 | 5,052 | 5,047 | 5,221 | 5,427 | 5,730 | 5,390 | 5,417 | 4,729 | 4,712 | 4,496 | 4,398 | 4,436 | 4,592 | 4,783 | 5,180 | 5,300 | 5,489 | 4,926 | 4,592 | 4,528 | 5,023 | 5,023 | 5,242 | 5,695 | 6,208 | 6,380 | 6,739 | 7,214 | 9,398 | 9,877 |
Goodwill en immateriële activa
| 10,555 | 7,750 | 7,763 | 8,175 | 8,494 | 9,439 | 9,392 | 9,672 | 9,464 | 9,245 | 8,951 | 8,745 | 8,691 | 8,693 | 7,157 | 7,097 | 6,928 | 6,867 | 6,856 | 6,771 | 6,049 | 6,059 | 6,036 | 6,146 | 5,616 | 5,826 | 6,050 | 5,793 | 5,992 | 6,387 | 6,597 | 5,071 | 5,322 | 5,574 | 5,904 | 5,949 | 6,171 | 6,421 | 6,470 | 6,334 | 6,227 | 5,563 | 5,592 | 5,423 | 5,278 | 5,323 | 5,459 | 5,651 | 5,984 | 6,119 | 6,253 | 5,678 | 5,389 | 5,434 | 5,936 | 5,909 | 6,212 | 6,659 | 7,235 | 7,563 | 7,957 | 8,498 | 10,829 | 14,149 |
Langetermijnbeleggingen
| 0 | 27,082 | 9,101 | 26,529 | 26,145 | 26,865 | 5,433 | 26,665 | 25,810 | 26,057 | 22,491 | 28,380 | 28,604 | 28,522 | 4,058 | 27,369 | 26,853 | 26,725 | 1,057 | 25,550 | 24,335 | 26,174 | 900 | 27,071 | 27,879 | 28,023 | 159 | 27,746 | 26,935 | 24,909 | -1,852 | 24,247 | 23,795 | 23,863 | -3,898 | 25,288 | 25,597 | 26,507 | -3,440 | 28,432 | 27,900 | 28,611 | -4,969 | 29,499 | 29,901 | 29,712 | -5,605 | 30,148 | 27,868 | 0 | -16,583 | 0 | 0 | 0 | -20,755 | 0 | 0 | 0 | -24,761 | 0 | 0 | 0 | -24,848 | 0 |
Belastingvorderingen
| 0 | -27,082 | 5,008 | -26,529 | -26,145 | -14,738 | 4,594 | -26,665 | -25,810 | -13,773 | 5,238 | -15,647 | -15,699 | -28,522 | 4,861 | -27,369 | -26,853 | -26,725 | 4,632 | -25,550 | -24,335 | -26,174 | 3,952 | -27,071 | -27,879 | -28,023 | 1,035 | -27,746 | -26,935 | -24,909 | 796 | -24,247 | -23,795 | -23,863 | 1,102 | -25,288 | -25,597 | -26,507 | 771 | -28,432 | -27,900 | -28,611 | 1,374 | -29,499 | -29,901 | -29,712 | 3,582 | -30,148 | -27,868 | 0 | 4,169 | 0 | 0 | 0 | 4,501 | 0 | 0 | 0 | 5,123 | 0 | 0 | 0 | 6,955 | 0 |
Overige niet-vlottende activa
| 26,336 | 27,082 | 12,633 | 26,529 | 26,145 | 14,739 | 16,808 | 26,666 | 25,810 | 13,773 | 44 | 15,647 | 15,699 | 28,522 | 19,171 | 27,370 | 26,853 | 26,725 | 19,901 | 25,549 | 24,335 | 26,175 | 21,551 | 27,071 | 27,878 | 28,022 | 24,195 | 27,746 | 26,934 | 24,909 | 26,829 | 24,247 | 23,796 | 23,863 | 27,422 | 25,287 | 25,597 | 26,507 | 29,496 | 28,432 | 27,900 | 28,610 | 31,770 | 29,499 | 29,901 | 29,712 | 33,432 | 30,148 | 27,870 | 29,384 | 42,975 | 30,898 | 32,721 | 31,819 | 48,149 | 31,672 | 32,149 | 31,848 | 51,298 | 32,279 | 32,180 | 31,662 | 53,272 | 38,856 |
Totaal niet-vlottende activa
| 88,098 | 84,332 | 82,757 | 81,793 | 81,136 | 84,499 | 82,984 | 82,973 | 81,923 | 80,574 | 81,992 | 81,916 | 80,119 | 80,402 | 77,333 | 76,741 | 75,823 | 75,843 | 74,570 | 76,984 | 75,007 | 76,746 | 73,529 | 74,487 | 73,681 | 73,589 | 72,665 | 75,930 | 74,856 | 73,538 | 74,546 | 73,210 | 72,297 | 72,819 | 72,795 | 73,960 | 73,864 | 74,601 | 73,103 | 75,880 | 74,921 | 75,391 | 74,769 | 76,907 | 77,338 | 76,669 | 78,321 | 77,140 | 74,282 | 75,223 | 76,337 | 75,801 | 76,355 | 74,340 | 74,763 | 74,200 | 75,168 | 75,239 | 76,770 | 77,411 | 77,698 | 79,059 | 87,200 | 94,988 |
Totaal activa
| 205,799 | 191,468 | 194,948 | 217,923 | 197,276 | 191,004 | 194,327 | 221,830 | 183,133 | 183,372 | 189,910 | 214,993 | 176,589 | 179,797 | 187,914 | 209,809 | 180,505 | 175,925 | 172,799 | 199,757 | 185,073 | 178,386 | 181,391 | 202,101 | 182,713 | 183,055 | 187,405 | 207,150 | 186,577 | 172,234 | 176,708 | 203,003 | 173,148 | 174,272 | 180,454 | 203,814 | 178,510 | 183,030 | 186,531 | 218,069 | 186,425 | 187,817 | 201,481 | 223,996 | 191,029 | 199,430 | 205,526 | 224,738 | 201,539 | 206,833 | 217,948 | 232,627 | 202,463 | 206,050 | 207,794 | 234,915 | 199,545 | 209,920 | 210,652 | 240,104 | 207,951 | 218,971 | 224,168 | 253,873 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 17,953 | 22,667 | 22,050 | 34,907 | 25,061 | 19,126 | 17,629 | 34,798 | 14,634 | 15,338 | 17,702 | 34,377 | 15,812 | 13,982 | 13,845 | 32,921 | 15,380 | 13,117 | 12,435 | 32,289 | 21,402 | 20,339 | 21,298 | 34,944 | 23,643 | 22,295 | 20,710 | 36,382 | 26,053 | 11,703 | 12,838 | 35,239 | 13,392 | 13,458 | 13,835 | 33,916 | 14,439 | 13,886 | 12,814 | 38,310 | 14,888 | 14,193 | 17,600 | 40,399 | 14,542 | 22,985 | 21,647 | 39,645 | 24,413 | 28,054 | 37,656 | 39,318 | 15,264 | 16,965 | 26,341 | 41,671 | 14,325 | 19,080 | 26,967 | 40,411 | 13,904 | 20,801 | 11,445 | 41,983 |
Kortlopende schulden
| 6,427 | 514 | 751 | 684 | 1,241 | 1,904 | 2,548 | 7,161 | 937 | 1,787 | 2,416 | 6,516 | 1,488 | 1,645 | 6,579 | 5,676 | 6,477 | 6,355 | 2,534 | 2,783 | 1,109 | 1,555 | 2,571 | 3,139 | 3,289 | 4,460 | 3,421 | 4,776 | 5,636 | 5,255 | 6,199 | 4,049 | 3,089 | 2,982 | 2,646 | 2,650 | 2,238 | 3,511 | 3,148 | 3,644 | 5,598 | 4,607 | 4,537 | 4,008 | 2,692 | 2,186 | 2,305 | 4,091 | 3,704 | 5,016 | 5,269 | 3,200 | 4,644 | 3,134 | 3,296 | 3,306 | 3,897 | 4,622 | 5,038 | 5,304 | 2,705 | 3,186 | 4,757 | 3,590 |
Belastingschulden
| 0 | 350 | 2,109 | 1,664 | 1,664 | 557 | 2,726 | 1,688 | 1,267 | 491 | 1,987 | 922 | 1,116 | 539 | 3,462 | 2,822 | 1,654 | 1,192 | 1,311 | 1,538 | 1,122 | 344 | 757 | 550 | 531 | 287 | 3,014 | 2,241 | 1,097 | 307 | 473 | 848 | 837 | 342 | 1,885 | 1,798 | 1,639 | 708 | 1,876 | 1,904 | 1,312 | 347 | 1,818 | 1,145 | 776 | 163 | 2,578 | 1,489 | 1,956 | 635 | 4,957 | 3,957 | 2,919 | 1,684 | 3,505 | 1,951 | 437 | 658 | 1,771 | 4,477 | 2,755 | 2,081 | 414 | 400 |
Uitgestelde opbrengsten
| 712 | 350 | 891 | 20,727 | 14,085 | 13,484 | 19,745 | 21,926 | 13,899 | 12,679 | 17,856 | 20,605 | 11,940 | 12,271 | 18,566 | 22,624 | 13,861 | 13,175 | 15,238 | 18,567 | 16,655 | 12,206 | 14,393 | 18,444 | 11,318 | 11,054 | 15,877 | 18,171 | 10,591 | 10,781 | 12,439 | 15,738 | 10,224 | 10,058 | 13,712 | 15,501 | 11,011 | 11,281 | 13,691 | 18,579 | 1,803 | 964 | 16,487 | 1,842 | 1,400 | 798 | 16,184 | 3,105 | 2,369 | 1,094 | 5,404 | 4,384 | 3,234 | 2,000 | 4,012 | 2,256 | 706 | 902 | 2,078 | 4,830 | 3,173 | 2,525 | 22,105 | 791 |
Overige kortlopende verplichtingen
| 25,088 | 24,192 | 25,292 | 13,301 | 9,390 | 12,171 | 8,984 | 14,510 | 10,579 | 12,185 | 8,821 | 14,288 | 9,589 | 11,285 | 7,587 | 6,762 | 6,845 | 7,322 | 5,924 | 6,497 | 7,026 | 7,495 | 6,142 | 6,430 | 6,176 | 6,677 | 6,418 | 5,699 | 5,264 | 7,106 | 5,787 | 5,250 | 5,090 | 6,377 | 5,289 | 5,329 | 5,163 | 6,147 | 4,877 | 5,118 | 15,001 | 16,285 | 5,409 | 20,025 | 13,752 | 15,277 | 4,884 | 20,437 | 15,935 | 18,002 | 7,320 | 21,626 | 16,359 | 18,492 | 6,999 | 20,713 | 16,120 | 18,783 | 7,438 | 20,429 | 16,620 | 19,525 | 6,535 | 20,666 |
Totaal kortlopende verplichtingen
| 50,180 | 47,723 | 48,984 | 69,619 | 49,777 | 46,685 | 48,906 | 78,395 | 40,049 | 41,989 | 46,795 | 75,786 | 38,829 | 39,183 | 46,577 | 67,983 | 42,563 | 39,969 | 36,131 | 60,136 | 46,192 | 41,595 | 44,404 | 62,957 | 44,426 | 44,486 | 46,426 | 65,028 | 47,544 | 34,845 | 37,263 | 60,276 | 31,795 | 32,875 | 35,482 | 57,396 | 32,851 | 34,825 | 34,530 | 65,651 | 37,290 | 36,049 | 44,033 | 66,274 | 32,386 | 41,246 | 45,020 | 67,278 | 46,421 | 52,166 | 55,649 | 68,528 | 39,501 | 40,591 | 40,648 | 67,946 | 35,048 | 43,387 | 41,521 | 70,974 | 36,402 | 46,037 | 44,842 | 67,030 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16,486 | 5,784 | 6,023 | 6,072 | 6,525 | 6,527 | 9,645 | 4,686 | 5,741 | 5,274 | 8,346 | 2,043 | 1,995 | 2,950 | 6,086 | 2,744 | 1,725 | 2,089 | 4,768 | 1,014 | 1,980 | 1,476 | 2,420 | 1,320 | 1,320 | 2,017 | 3,475 | 2,201 | 962 | 1,028 | 2,083 | 606 | 1,506 | 2,042 | 3,650 | 2,369 | 2,917 | 2,730 | 3,709 | 2,229 | 982 | 2,092 | 3,651 | 3,112 | 5,281 | 6,125 | 7,549 | 5,431 | 5,999 | 5,239 | 6,565 | 7,529 | 6,729 | 8,363 | 9,442 | 9,010 | 8,267 | 8,408 | 9,179 | 8,382 | 11,349 | 12,113 | 12,636 | 13,058 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 2,545 | 0 | 0 | 0 | 3,089 | 0 | 0 | 0 | 5,927 | 0 | 0 | 0 | 5,528 | 0 | 0 | 0 | 5,512 | 0 | 0 | 0 | 3,697 | 0 | 0 | 0 | 3,237 | 0 | 0 | 0 | 2,512 | 0 | 0 | 0 | 2,477 | 0 | 0 | 0 | 2,324 | 0 | 0 | 0 | 2,346 | 0 | 0 | 0 | 2,396 | 0 | 0 | 0 | 2,125 | 0 | 0 | 0 | 2,111 | 0 | 0 | 0 | 380 | 0 | 0 | 0 | 428 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 225 | 0 | 0 | 0 | 516 | 0 | 0 | 0 | 562 | 0 | 0 | 0 | 389 | 0 | 0 | 0 | 387 | 0 | 0 | 0 | 414 | 0 | 0 | 0 | 530 | 0 | 0 | 0 | 588 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 103 | 0 | 0 | 0 | 49 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 89 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 415 | 0 |
Overige niet-vlottende verplichtingen
| 10,840 | 10,903 | 8,016 | 10,973 | 11,193 | 11,728 | 5,210 | 11,902 | 12,097 | 12,337 | 5,391 | 15,047 | 15,192 | 15,385 | 5,502 | 15,390 | 15,510 | 15,599 | 6,036 | 14,521 | 14,568 | 14,854 | 6,272 | 11,068 | 11,197 | 11,301 | 6,386 | 10,858 | 10,914 | 11,164 | 6,872 | 10,731 | 10,677 | 10,779 | 6,990 | 11,054 | 11,111 | 11,173 | 7,313 | 11,274 | 11,275 | 11,438 | 7,040 | 10,819 | 10,885 | 10,935 | 7,197 | 11,071 | 10,928 | 10,744 | 7,379 | 10,989 | 11,031 | 10,817 | 7,542 | 10,463 | 10,547 | 10,629 | 7,647 | 9,001 | 9,118 | 9,311 | 10,369 | 14,159 |
Totaal niet-vlottende verplichtingen
| 27,326 | 16,687 | 16,809 | 17,045 | 17,718 | 18,255 | 18,460 | 16,588 | 17,838 | 17,611 | 20,226 | 17,090 | 17,187 | 18,335 | 17,505 | 18,134 | 17,235 | 17,688 | 16,703 | 15,535 | 16,548 | 16,330 | 12,803 | 12,388 | 12,517 | 13,318 | 13,628 | 13,059 | 11,876 | 12,192 | 12,055 | 11,337 | 12,183 | 12,821 | 13,226 | 13,423 | 14,028 | 13,903 | 13,449 | 13,503 | 12,257 | 13,530 | 13,086 | 13,931 | 16,166 | 17,060 | 17,206 | 16,502 | 16,927 | 15,983 | 16,106 | 18,518 | 17,760 | 19,180 | 19,184 | 19,473 | 18,814 | 19,037 | 17,279 | 17,383 | 20,467 | 21,424 | 23,848 | 27,217 |
Totaal passiva
| 77,506 | 64,410 | 65,793 | 86,664 | 67,495 | 64,940 | 67,366 | 94,983 | 57,887 | 59,600 | 67,021 | 92,876 | 56,016 | 57,518 | 64,082 | 86,117 | 59,798 | 57,657 | 52,834 | 75,671 | 62,740 | 57,925 | 57,207 | 75,345 | 56,943 | 57,804 | 60,054 | 78,087 | 59,420 | 47,037 | 49,318 | 71,613 | 43,978 | 45,696 | 48,708 | 70,819 | 46,879 | 48,728 | 47,979 | 79,154 | 49,547 | 49,579 | 57,119 | 80,205 | 48,552 | 58,306 | 62,226 | 83,780 | 63,348 | 68,149 | 71,755 | 87,046 | 57,261 | 59,771 | 59,832 | 87,419 | 53,862 | 62,424 | 58,800 | 88,357 | 56,869 | 67,461 | 68,690 | 94,247 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 27,895 | 0 | 0 | 0 | 0 | 122,165 | 0 | 0 | 0 | 119,996 | 120,580 | 119,765 | 117,929 | 0 | 0 | 0 | 0 | 88 | 382 | 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
| 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 | 33,998 |
Ingehouden winsten
| 62,120 | 61,280 | 63,670 | 66,421 | 64,794 | 61,002 | 61,997 | 61,796 | 60,247 | 58,858 | 59,442 | 58,590 | 56,659 | 55,853 | 61,359 | 61,681 | 59,070 | 57,085 | 59,110 | 61,584 | 60,574 | 58,561 | 60,172 | 59,354 | 57,759 | 57,522 | 59,639 | 59,532 | 58,030 | 57,012 | 59,188 | 60,823 | 59,408 | 58,904 | 67,125 | 68,110 | 66,899 | 65,857 | 72,859 | 72,975 | 71,267 | 71,002 | 78,679 | 76,882 | 74,331 | 72,605 | 80,438 | 79,488 | 77,413 | 76,479 | 83,074 | 82,916 | 81,205 | 79,185 | 89,984 | 89,666 | 87,745 | 86,611 | 88,398 | 88,198 | 87,377 | 85,591 | 94,297 | 98,762 |
Overige gereserveerde algehele resultaten
| 4,118 | 4,485 | 3,927 | 3,295 | 3,447 | 3,555 | 3,459 | 3,512 | 3,461 | 3,413 | 1,967 | 1,819 | 1,990 | 1,630 | 1,284 | 603 | 289 | -88 | -382 | 1,240 | 649 | 803 | 802 | 1,273 | 2,027 | 1,745 | 1,704 | 3,455 | 3,070 | 2,371 | 2,361 | 2,052 | 1,265 | 1,157 | 2,009 | 2,250 | 2,098 | 2,829 | 2,901 | 3,137 | 2,814 | 2,813 | 2,188 | 2,957 | 2,799 | 1,586 | 1,377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4 | 27,141 | 27,250 | 27,251 | 27,189 | -95,000 | 27,167 | 27,167 | 27,168 | -92,856 | -93,440 | -92,588 | -90,657 | 30,138 | 26,538 | 26,550 | 26,552 | 26,437 | 26,143 | 26,526 | 26,527 | 26,520 | 28,608 | 31,521 | 31,524 | 31,524 | 31,524 | 31,526 | 31,527 | 31,527 | 31,529 | 34,243 | 34,243 | 34,244 | 28,322 | 28,334 | 28,336 | 31,412 | 28,579 | 28,579 | 28,581 | 30,211 | 29,113 | 29,568 | 30,988 | 32,493 | 27,048 | 27,037 | 26,316 | 27,736 | 28,554 | 28,157 | 29,481 | 32,617 | 23,522 | 23,344 | 23,449 | 26,449 | 29,000 | 28,945 | 28,958 | 31,193 | 26,468 | 26,066 |
Totaal eigen vermogen van aandeelhouders
| 128,135 | 126,904 | 128,845 | 130,965 | 129,428 | 125,720 | 126,621 | 126,473 | 124,874 | 123,409 | 122,547 | 121,584 | 119,919 | 121,619 | 123,179 | 122,832 | 119,909 | 117,520 | 119,251 | 123,348 | 121,748 | 119,882 | 123,580 | 126,146 | 125,308 | 124,789 | 126,865 | 128,511 | 126,625 | 124,908 | 127,076 | 131,116 | 128,914 | 128,303 | 131,454 | 132,692 | 131,331 | 134,096 | 138,337 | 138,689 | 136,660 | 138,024 | 143,978 | 143,405 | 142,116 | 140,682 | 142,861 | 140,523 | 137,727 | 138,213 | 145,626 | 145,071 | 144,684 | 145,800 | 147,504 | 147,008 | 145,192 | 147,058 | 151,396 | 151,141 | 150,333 | 150,782 | 154,763 | 158,826 |
Totaal eigen vermogen
| 128,291 | 127,058 | 129,152 | 131,259 | 129,781 | 126,064 | 126,961 | 126,847 | 125,246 | 123,772 | 122,889 | 122,117 | 120,573 | 122,279 | 123,832 | 123,692 | 120,707 | 118,268 | 119,965 | 124,086 | 122,333 | 120,461 | 124,184 | 126,756 | 125,770 | 125,251 | 127,351 | 129,063 | 127,157 | 125,197 | 127,390 | 131,390 | 129,170 | 128,576 | 131,746 | 132,995 | 131,631 | 134,302 | 138,552 | 138,915 | 136,878 | 138,238 | 144,362 | 143,791 | 142,477 | 141,124 | 143,300 | 140,958 | 138,191 | 138,684 | 146,193 | 145,581 | 145,202 | 146,279 | 147,962 | 147,496 | 145,683 | 147,496 | 151,852 | 151,747 | 151,082 | 151,510 | 155,478 | 159,626 |
Totaal passiva en aandeelhoudersvermogen
| 205,799 | 191,468 | 194,948 | 217,923 | 197,276 | 191,004 | 194,327 | 221,830 | 183,133 | 183,372 | 189,910 | 214,993 | 176,589 | 179,797 | 187,914 | 209,809 | 180,505 | 175,925 | 172,799 | 199,757 | 185,073 | 178,386 | 181,391 | 202,101 | 182,713 | 183,055 | 187,405 | 207,150 | 186,577 | 172,234 | 176,708 | 203,003 | 173,148 | 174,272 | 180,454 | 203,814 | 178,510 | 183,030 | 186,531 | 218,069 | 186,425 | 187,817 | 201,481 | 223,996 | 191,029 | 199,430 | 205,526 | 224,738 | 201,539 | 206,833 | 217,948 | 232,627 | 202,463 | 206,050 | 207,794 | 234,915 | 199,545 | 209,920 | 210,652 | 240,104 | 207,951 | 218,971 | 224,168 | 253,873 |