Passat Société Anonyme
EPA:PSAT.PA
4.84 (EUR) • At close October 30, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 8.663 | 8.446 | 9.115 | 5.321 | 8.129 | 8.894 | 13.29 | 7.26 | 9.708 | 8.757 | 9.402 | 8.244 | 6.349 | 5.866 | 5.413 | 2.482 | 1.697 | 2.142 | 4.007 | 2.073 | 4.642 | 1.057 | 1.757 | 1.443 | 1.392 | 1.244 | 0.999 | 0.94 | 1.748 | 0.478 |
Kortetermijnbeleggingen
| 16.204 | 10.41 | 6.255 | 7.363 | 7.068 | 7.229 | 7.121 | 9.953 | 9.932 | 7.053 | 7.869 | 7.661 | 7.298 | 7.435 | 9.437 | 10.762 | 11.386 | 6.534 | 7.967 | 7.072 | 7.738 | 8.458 | 10.637 | 8.193 | 20.212 | 15.072 | 17.574 | 17.925 | 13.895 | 10.436 |
Liquide middelen en kortetermijnbeleggingen
| 24.867 | 18.856 | 15.37 | 12.684 | 15.197 | 16.123 | 20.411 | 17.213 | 19.64 | 15.81 | 17.271 | 15.905 | 13.647 | 13.301 | 14.85 | 13.244 | 13.083 | 8.676 | 11.974 | 9.145 | 12.38 | 9.515 | 12.394 | 9.636 | 21.604 | 16.316 | 18.573 | 18.865 | 15.643 | 10.914 |
Nettovorderingen
| 10.64 | 15.841 | 13.202 | 9 | 9.14 | 7.619 | 4.28 | 6.478 | 4.497 | 6.542 | 5.541 | 3.593 | 6.681 | 6.968 | 9.449 | 9.254 | 11.25 | 12.059 | 9.699 | 11.312 | 9.735 | 11.626 | 9.081 | 10.9 | 13.36 | 10.851 | 13.282 | 10.781 | 15.662 | 11.718 |
Voorraad
| 14.87 | 16.112 | 18.32 | 14.775 | 12.672 | 12.097 | 10.121 | 10.475 | 9.485 | 10.927 | 9.075 | 10.894 | 11.192 | 10.287 | 10.414 | 11.691 | 11.164 | 12.749 | 11.386 | 12.195 | 10.421 | 13.469 | 11.574 | 10.986 | 8.297 | 9.804 | 7.909 | 9.046 | 6.344 | 7.453 |
Overige vlottende activa
| 4.885 | 0.19 | 4.33 | 0.142 | 1.888 | 0.118 | 1.763 | 0.098 | 1.79 | 0.103 | 1.116 | 0.445 | 1.202 | 0.318 | 0.726 | 0.481 | 0.558 | 0.251 | 1.038 | 0.741 | 11.752 | 12.381 | 1.962 | 0.439 | 0.189 | 0.23 | 0.172 | 0.153 | 0.203 | 0.171 |
Totaal vlottende activa
| 55.262 | 50.999 | 51.222 | 36.601 | 38.897 | 35.957 | 36.575 | 34.264 | 35.412 | 33.382 | 33.003 | 30.837 | 32.722 | 30.874 | 35.439 | 34.67 | 36.055 | 33.735 | 34.097 | 33.393 | 34.553 | 35.365 | 35.011 | 31.961 | 43.45 | 37.201 | 39.936 | 38.845 | 37.852 | 30.256 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4.033 | 3.095 | 3.144 | 2.982 | 2.914 | 3.056 | 3.071 | 2.76 | 2.837 | 3.01 | 1.627 | 1.752 | 1.755 | 1.996 | 1.969 | 2.31 | 2.418 | 2.513 | 2.011 | 2.113 | 2.047 | 2.177 | 2.15 | 2.31 | 2.362 | 2.323 | 2.472 | 2.367 | 2.399 | 2.446 |
Goodwill
| 1.105 | 0.94 | 1.138 | 0.983 | 1.083 | 0.859 | 1.013 | 0.912 | 1.09 | 0.897 | 1.073 | 0.876 | 1.032 | 0.895 | 1.15 | 0.92 | 0.938 | 0.913 | 0.841 | 0.748 | 0.922 | 0.781 | 0.955 | 0 | 0 | 0.707 | 0.764 | 0.832 | 0.709 | 0.723 |
Immateriële activa
| 0.005 | 1.167 | 0.227 | 1.08 | 1.016 | 1.002 | 0.993 | 1.081 | 1.102 | 1.14 | 0.113 | 0.341 | 0.21 | 0.432 | 0.223 | 0.376 | 0.396 | 0.406 | 0.431 | 0.197 | 0.021 | 0.211 | 0.031 | 0 | 0 | 0.231 | 0.325 | 0.462 | 0.59 | 0.757 |
Goodwill en immateriële activa
| 1.11 | 2.107 | 1.239 | 2.063 | 2.099 | 1.861 | 2.006 | 1.993 | 2.192 | 2.037 | 1.186 | 1.217 | 1.242 | 1.327 | 1.373 | 1.296 | 1.334 | 1.319 | 1.272 | 0.945 | 0.943 | 0.992 | 0.986 | 1.022 | 1.004 | 0.938 | 1.089 | 1.294 | 1.299 | 1.48 |
Langetermijnbeleggingen
| -14.783 | 1.529 | 1.544 | 3.455 | 3.216 | 3.09 | 0.01 | 0.563 | 0.005 | 0.054 | 0.005 | 0.055 | 0.005 | 0.074 | 0.003 | 0.074 | 0.005 | 0.077 | 0.005 | 0.053 | -7.733 | -8.367 | 0 | -8.107 | -20.13 | -14.985 | -17.479 | -17.831 | -13.799 | -10.34 |
Belastingvorderingen
| 0.813 | 0.672 | 0.754 | 0.017 | 0.067 | 0.067 | 0.08 | 0.076 | 0.213 | 0.225 | 0.485 | 0.118 | 0.231 | 0.285 | 0.291 | 0.546 | 0.837 | 0.474 | 0.558 | 0.329 | 0.502 | 0.251 | 0.506 | 0 | 0 | 0.282 | 0.412 | 0.557 | 0.383 | 0.339 |
Overige niet-vlottende activa
| 16.204 | -0.94 | -0 | -0.983 | -1.083 | -0.859 | -0.458 | -0.912 | -0.532 | -0.897 | -0.485 | -0.118 | -0.231 | -0.285 | -0.291 | -0.546 | -0.837 | -0.474 | -0.558 | -0.329 | 7.784 | 8.458 | 0.087 | 8.442 | 20.749 | 15.072 | 17.574 | 17.925 | 13.895 | 10.436 |
Totaal niet-vlottende activa
| 7.377 | 6.463 | 6.681 | 7.534 | 7.213 | 7.215 | 4.709 | 4.48 | 4.715 | 4.429 | 2.818 | 3.024 | 3.002 | 3.397 | 3.345 | 3.68 | 3.757 | 3.909 | 3.288 | 3.111 | 3.543 | 3.511 | 3.729 | 3.667 | 3.985 | 3.63 | 4.068 | 4.312 | 4.177 | 4.361 |
Totaal activa
| 62.639 | 57.462 | 57.903 | 44.135 | 46.11 | 43.172 | 41.284 | 38.744 | 40.127 | 37.811 | 36.354 | 33.979 | 36.029 | 34.556 | 39.156 | 38.896 | 40.725 | 38.118 | 38.171 | 36.833 | 38.096 | 38.876 | 38.74 | 35.628 | 47.435 | 40.831 | 44.004 | 43.157 | 42.029 | 34.617 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||
Crediteuren
| 7.359 | 9.767 | 10.479 | 5.946 | 8.838 | 7.074 | 4.294 | 5.153 | 4.322 | 5.091 | 4.267 | 4.365 | 4.643 | 5.482 | 4.833 | 8.647 | 5.87 | 7.197 | 6.079 | 8.653 | 5.293 | 11.009 | 5.845 | 7.879 | 9.66 | 8.328 | 9.031 | 10.913 | 8.673 | 6.885 |
Kortlopende schulden
| 0.423 | 0.293 | 0.291 | 0.292 | 0.291 | 0.291 | 0.291 | 0.272 | 0.272 | 0.002 | 0.002 | 0.002 | 0 | 0.002 | 0.007 | 0.006 | 0.011 | 0.011 | 0.008 | 0.01 | 0.008 | 0.014 | 0.017 | 0.015 | 0.011 | 0.012 | 0.011 | 0.022 | 0.054 | 0.047 |
Belastingschulden
| 0.845 | 0 | 0.045 | 0 | 0.262 | 0.281 | 0.224 | 0 | 0.297 | 0.004 | 0.087 | 0.179 | 0.261 | 0.068 | 0.221 | 0 | 0.446 | 0.136 | 0.684 | 0 | 0.681 | 0.143 | 0.914 | 0.145 | 0.954 | 0.295 | 0.35 | 0.294 | 2.216 | 0.957 |
Uitgestelde opbrengsten
| 4.298 | 0 | 0.045 | 0 | 0.262 | 0.281 | 0.224 | 0 | 0.297 | 0.004 | -0.002 | -0.002 | 0 | -0.002 | -0.007 | -0.006 | -0.011 | -0.011 | -0.008 | -0.01 | 0.88 | 0 | 0.933 | 0 | 0 | 0.399 | 0 | 0 | 0 | 1.073 |
Overige kortlopende verplichtingen
| 2.642 | 3.38 | 3.372 | 1.752 | 1.312 | 0.613 | 2.114 | 0.05 | 2.066 | 0.172 | 1.699 | 0.211 | 2.127 | 0.2 | 2.471 | 0.006 | 2.741 | 0.297 | 2.649 | 0.202 | 2.296 | 0.262 | 2.466 | 0.18 | 1.054 | 0.003 | 0.43 | 0.474 | 2.396 | -0.001 |
Totaal kortlopende verplichtingen
| 14.722 | 13.44 | 14.187 | 7.99 | 10.703 | 8.259 | 6.923 | 5.475 | 6.957 | 5.269 | 5.966 | 4.576 | 6.77 | 5.682 | 7.304 | 8.653 | 8.611 | 7.494 | 8.728 | 8.855 | 8.477 | 11.285 | 9.261 | 8.074 | 10.725 | 8.742 | 9.472 | 11.409 | 11.123 | 8.004 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||
Langetermijnschulden
| 6.932 | 4.58 | 4.58 | 0.313 | 0.468 | 0.613 | 0.756 | 0.843 | 0.974 | 1.23 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 0.012 | 0.015 | 0.019 | 0.023 | 0.027 | 0.031 | 0.002 | 0.006 | 0 | 0.014 | 0.013 | 0.022 | 0.18 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0.158 | -0 | 0 | 0 | 0 | 0 | -0 | -1.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | 0 | 0 | 5.277 | 10.995 | 5.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.027 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0.001 | 0.001 | 0.043 | 0.043 | 0.001 |
Overige niet-vlottende verplichtingen
| 0.578 | 0.436 | 0.422 | 0.299 | 0.427 | 0.33 | 0.547 | 0.518 | 0.518 | 1.688 | 0.488 | 0.312 | 0.329 | 0.218 | 0.218 | 0.224 | 0.224 | -0.012 | 0.22 | 0.182 | -5.095 | -10.85 | -5.685 | 0.171 | 0.171 | 0.181 | 0.17 | 0.085 | 0.086 | 0.084 |
Totaal niet-vlottende verplichtingen
| 7.511 | 5.017 | 5.161 | 0.613 | 0.896 | 0.943 | 1.304 | 1.362 | 1.493 | 1.689 | 0.489 | 0.313 | 0.33 | 0.219 | 0.219 | 0.232 | 0.232 | 0.012 | 0.236 | 0.202 | 0.206 | 0.173 | 0.177 | 0.173 | 0.177 | 0.182 | 0.185 | 0.141 | 0.151 | 0.265 |
Totaal passiva
| 22.233 | 18.457 | 19.348 | 8.603 | 11.599 | 9.202 | 8.227 | 6.837 | 8.45 | 6.958 | 6.455 | 4.889 | 7.1 | 5.901 | 7.523 | 8.885 | 8.843 | 7.753 | 8.964 | 9.057 | 8.683 | 11.458 | 9.438 | 8.247 | 10.902 | 8.924 | 9.657 | 11.55 | 11.274 | 8.269 |
Eigen vermogen: | ||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.836 | 0 | 0.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
Ingehouden winsten
| 37.09 | 35.64 | 34.941 | 31.487 | 31.118 | 31.068 | 30.3 | 28.509 | 28.121 | 27.399 | 26.42 | 25.935 | 25.899 | 25.215 | 27.339 | 26.295 | 27.743 | 26.615 | 26.001 | 25.727 | 27.253 | 24.934 | 26.629 | 24.119 | 33.359 | 29.855 | 31.297 | 27.905 | 28.025 | 23.77 |
Overige gereserveerde algehele resultaten
| 0.347 | 0.516 | 0.627 | 0.913 | 0.21 | -0.127 | -0.364 | 0.392 | 0.368 | 2.491 | 0.307 | 0.195 | 0.005 | 0.438 | 1.059 | 0.659 | 0.818 | 0.661 | 0.011 | -0.836 | -6.112 | -0.432 | -5.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0.392 | 0.391 | 0.391 | 0.391 | 0.391 | 0.391 | 0.391 | 0.391 | 0.391 | -1.75 | 0.371 | 0.386 | 0.387 | 0.382 | 0.389 | 0.393 | 0.395 | 0.396 | 0.403 | -0.448 | 5.578 | -0.039 | 5.484 | 0.497 | 0.239 | -0.572 | 0.061 | 0.877 | -0.205 | -0.061 |
Totaal eigen vermogen van aandeelhouders
| 39.929 | 38.647 | 38.059 | 34.891 | 33.819 | 33.432 | 32.427 | 31.392 | 30.98 | 30.24 | 29.198 | 28.616 | 28.391 | 28.135 | 30.887 | 29.447 | 31.056 | 29.772 | 28.515 | 27.379 | 28.819 | 26.995 | 28.62 | 26.716 | 35.698 | 31.383 | 33.458 | 30.882 | 29.92 | 25.809 |
Totaal eigen vermogen
| 40.406 | 39.005 | 38.555 | 35.532 | 34.511 | 33.97 | 33.057 | 31.907 | 31.677 | 30.853 | 29.899 | 29.09 | 28.929 | 28.655 | 31.633 | 30.011 | 31.882 | 30.365 | 29.207 | 27.776 | 29.413 | 27.418 | 29.302 | 27.381 | 36.533 | 31.907 | 34.347 | 31.607 | 30.755 | 26.348 |
Totaal passiva en aandeelhoudersvermogen
| 62.639 | 57.462 | 57.903 | 44.135 | 46.11 | 43.172 | 41.284 | 38.744 | 40.127 | 37.811 | 36.354 | 33.979 | 36.029 | 34.556 | 39.156 | 38.896 | 40.725 | 38.118 | 38.171 | 36.833 | 38.096 | 38.876 | 38.74 | 35.628 | 47.435 | 40.831 | 44.004 | 43.157 | 42.029 | 34.617 |