Wavestone SA
EPA:WAVE.PA
45.75 (EUR) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q4 | 2024 Q2 | 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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 77.481 | 54.137 | 70.824 | 27.942 | 108.251 | 69.012 | 88.009 | 44.581 | 65.131 | 39.754 | 50.709 | 31.046 | 52.056 | 14.459 | 38.722 | 25.361 | 39.786 | 18.038 | 26.162 | 19.056 | 20.034 | 12.414 | 18.145 | 18.145 | 4.917 | 4.917 | 14.579 | 11.49 | 14.027 | 3.056 | 8.691 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 168.581 | -159.807 | -149.925 | -141.951 | -142.942 | -145.46 | -135.656 | -130.812 | -55.954 | -47.524 | -39.785 | -40.667 | -35.325 | -35.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 77.481 | 54.137 | 70.824 | 27.942 | 108.251 | 69.012 | 88.009 | 44.581 | 65.131 | 39.754 | 50.709 | 31.046 | 52.056 | 14.459 | 38.722 | 25.361 | 39.786 | 18.038 | 26.162 | 19.056 | 20.034 | 12.414 | 18.145 | 18.145 | 4.917 | 4.917 | 14.579 | 11.49 | 14.027 | 3.056 | 8.691 |
Nettovorderingen
| 245.9 | 175.194 | 176.595 | 154.823 | 147.761 | 131.395 | 125.71 | 115.057 | 144.726 | 127.037 | 151.162 | 126.188 | 123.92 | 133.567 | 111.179 | 107.64 | 100.976 | 58.917 | 53.808 | 47.389 | 49.367 | 47.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| -13.422 | 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 vlottende activa
| 22.817 | 7 | 16.549 | 33.286 | 23.671 | 20.076 | 20.112 | 22.246 | 23.282 | 25.371 | 25.692 | 26.291 | 28.259 | 25.01 | 19.669 | 21.336 | 23.97 | 9.358 | 8.416 | 6.591 | 6.696 | 5.648 | 51.162 | 0 | 48.746 | 0 | 43.021 | 39.71 | 39.709 | 48.946 | 39.103 |
Totaal vlottende activa
| 344.036 | 247.617 | 263.968 | 216.051 | 279.363 | 220.483 | 233.831 | 181.884 | 216.821 | 192.162 | 206.821 | 183.525 | 204.235 | 173.036 | 169.57 | 154.337 | 164.732 | 86.313 | 88.386 | 73.036 | 76.097 | 65.132 | 69.307 | 69.307 | 53.663 | 53.663 | 57.6 | 51.2 | 53.736 | 52.002 | 47.794 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 35.852 | 19.718 | 21.994 | 21.899 | 21.347 | 26.991 | 29.507 | 40.792 | 44.637 | 46.612 | 17.099 | 15.936 | 17.083 | 17.805 | 18.719 | 18.033 | 7.584 | 6.106 | 1.896 | 1.81 | 2.22 | 2.272 | 2.083 | 2.083 | 2.376 | 2.376 | 2.463 | 2.407 | 2.43 | 2.233 | 2.331 |
Goodwill
| 507.889 | 237.834 | 235.355 | 217.41 | 178.512 | 168.173 | 162.035 | 161.163 | 166.482 | 166.556 | 140.621 | 130.948 | 118.909 | 119.115 | 119.761 | 130.041 | 130.397 | 52.274 | 47.998 | 40.789 | 41.077 | 35.803 | 36.603 | 36.603 | 0 | 31.424 | 24.137 | 24.364 | 24.364 | 24.364 | 24.364 |
Immateriële activa
| 74.565 | 239.731 | 237.999 | 220.891 | 182.832 | 173.44 | 168.251 | 168.326 | 174.593 | 175.646 | 10.094 | 11.419 | 12.881 | 13.909 | 14.824 | 0.895 | 0.659 | 1.036 | 0.998 | 1.21 | 1.292 | 0.946 | 0.634 | 0.634 | 0 | 0.301 | 0.162 | 0.248 | 0.296 | 0.172 | 0.209 |
Goodwill en immateriële activa
| 582.454 | 477.565 | 473.354 | 438.301 | 361.344 | 341.613 | 330.286 | 329.489 | 341.075 | 342.202 | 150.715 | 142.367 | 131.79 | 133.024 | 134.585 | 130.936 | 131.056 | 53.31 | 48.996 | 41.999 | 42.369 | 36.749 | 37.237 | 37.237 | 31.725 | 31.725 | 24.299 | 24.612 | 24.66 | 24.536 | 24.573 |
Langetermijnbeleggingen
| 1.737 | 1.713 | 1.79 | 26.91 | 1.296 | 1.888 | 2.091 | 1.984 | 1.986 | -166.555 | 161.768 | 151.93 | 143.517 | 144.625 | 147.145 | 137.009 | 131.842 | 57.017 | 48.459 | 40.713 | 41.642 | 36.315 | 36.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 13.662 | 8.643 | 9.588 | 8.391 | 8.626 | 12.368 | 11.808 | 10.95 | 10.097 | 7.296 | 6.046 | 6.373 | 5.356 | 6.204 | 6.159 | 11.96 | 6.798 | 2.399 | 2.433 | 3.096 | 2.947 | 2.706 | 2.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | -237.832 | -233.906 | -216.523 | -177.741 | -167.485 | -161.054 | -159.116 | -165.045 | 3.294 | -167.814 | -158.303 | -148.873 | -150.829 | -153.304 | -148.969 | -138.64 | -59.416 | -50.892 | -43.809 | -44.589 | -39.021 | -39.32 | -39.32 | 3.886 | -34.101 | 2.895 | 3.891 | 3.928 | 4.387 | 4.048 |
Totaal niet-vlottende activa
| 633.705 | 269.807 | 272.82 | 278.978 | 214.872 | 215.375 | 212.638 | 224.099 | 232.75 | 232.849 | 167.814 | 158.303 | 148.873 | 150.829 | 153.304 | 148.969 | 138.64 | 59.416 | 50.892 | 43.809 | 44.589 | 39.021 | 39.32 | 39.32 | 37.987 | 34.101 | 29.657 | 30.91 | 31.018 | 31.156 | 30.952 |
Totaal activa
| 977.741 | 517.424 | 536.788 | 495.029 | 494.235 | 435.858 | 446.469 | 405.983 | 449.571 | 425.011 | 384.23 | 351.26 | 361.312 | 334.286 | 333.523 | 316.646 | 311.774 | 149.195 | 143.289 | 120.872 | 124.871 | 107.863 | 111.971 | 111.971 | 91.65 | 91.65 | 87.257 | 82.11 | 84.754 | 83.158 | 78.746 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||
Crediteuren
| 42.293 | 15.117 | 14.731 | 15.166 | 12.59 | 11.551 | 11.554 | 10.548 | 16.586 | 15.206 | 19.381 | 19.392 | 18.38 | 19.834 | 15.414 | 14.565 | 13.442 | 8.218 | 7.032 | 5.89 | 5.653 | 5.129 | 6.16 | 6.16 | 5.798 | 6.864 | 5.544 | 5.748 | 4.007 | 4.11 | 3.071 |
Kortlopende schulden
| 14.151 | 10.44 | 10.311 | 13.294 | 13.063 | 15.556 | 16.171 | 16.154 | 46.22 | 36.727 | 23.72 | 20.577 | 16.708 | 10.852 | 9.424 | 9.55 | 5.332 | 0.444 | 0.377 | 0.312 | 0.345 | 0.545 | 0.362 | 0 | 1.306 | 0 | 2.264 | 2.277 | 2.305 | 2.342 | 2.386 |
Belastingschulden
| 58.193 | 36.754 | 39.721 | 47.036 | 46.38 | 36.168 | 37.802 | 30.846 | 37.005 | 33.744 | 37.027 | 68.771 | 89.664 | 75.566 | 80.324 | 67.379 | 77.36 | 38.144 | 41.123 | 32.797 | 38.388 | 29.588 | 34.8 | 0 | 26.219 | 0 | 26.843 | 23.594 | 28.712 | 27.934 | 28.223 |
Uitgestelde opbrengsten
| 0 | 12.744 | 13.573 | 13.195 | 15.749 | 12.493 | 11.625 | 10.042 | 11.928 | 11.472 | -23.72 | -20.577 | -16.708 | -10.851 | -9.424 | -9.55 | -5.332 | -0.444 | -0.377 | -0.312 | -0.345 | -0.545 | -0.362 | 0 | 27.483 | 0 | 30.558 | 24.504 | 30.053 | 28.942 | 29.212 |
Overige kortlopende verplichtingen
| 170.946 | 84.999 | 109.491 | 78.935 | 97.69 | 71.53 | 87.105 | 68.766 | 70.624 | 63.354 | 71.49 | 25.749 | 22.397 | 23.99 | 25.354 | 30.708 | 24.69 | 14.073 | 10.007 | 8.07 | 8.539 | 8.598 | 9.321 | 38.324 | 7.441 | 27.036 | 4.741 | 6.502 | 5.706 | 6.034 | 4.828 |
Totaal kortlopende verplichtingen
| 285.583 | 147.31 | 174.254 | 154.431 | 169.723 | 134.805 | 152.632 | 126.314 | 170.435 | 149.031 | 151.618 | 134.489 | 147.149 | 130.242 | 130.516 | 122.202 | 120.824 | 60.879 | 58.539 | 47.069 | 52.925 | 43.86 | 50.644 | 50.644 | 40.764 | 40.764 | 39.392 | 38.121 | 40.73 | 40.42 | 38.508 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||
Langetermijnschulden
| 70.244 | 43.924 | 49.145 | 48.903 | 52.908 | 61.684 | 70.273 | 77.884 | 85.692 | 103.024 | 65.703 | 72.187 | 69.994 | 80.049 | 85.763 | 89.69 | 93.294 | 3.336 | 3.213 | 3.082 | 3.131 | 3.184 | 3.258 | 2.92 | 0.267 | 0 | 0.288 | 1.266 | 2.233 | 3.214 | 4.29 |
Uitgestelde opbrengsten niet-vlottend
| 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
| 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
| 50.522 | 14.291 | 14.339 | 23.975 | 14.62 | 17.619 | 17.501 | 17.059 | 16.302 | 20.616 | 16.099 | 15.039 | 13.92 | 12.84 | 13.134 | 14.48 | -0.931 | -0.38 | -0.264 | -0.14 | -0.196 | -0.256 | -0.338 | -2.92 | 3.492 | 0 | 2.418 | 2.06 | 1.751 | 2.253 | 1.652 |
Totaal niet-vlottende verplichtingen
| 120.766 | 58.215 | 63.484 | 72.878 | 67.528 | 79.303 | 87.774 | 94.943 | 101.994 | 123.64 | 65.245 | 71.341 | 68.721 | 78.673 | 84.198 | 88.285 | 92.363 | 2.956 | 2.949 | 2.942 | 2.935 | 2.928 | 2.92 | 2.92 | 3.759 | 0 | 2.706 | 3.326 | 3.984 | 5.467 | 5.942 |
Totaal passiva
| 406.349 | 205.525 | 237.738 | 227.309 | 237.251 | 214.108 | 240.406 | 221.257 | 272.429 | 272.671 | 233.42 | 221.715 | 231.063 | 223.131 | 229.413 | 226.372 | 226.795 | 72.667 | 70.516 | 56.09 | 60.991 | 51.02 | 57.56 | 57.56 | 44.523 | 40.764 | 42.098 | 41.447 | 44.714 | 45.887 | 44.45 |
Eigen vermogen: | |||||||||||||||||||||||||||||||
Preferente aandelen
| 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
| 0.623 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.505 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 | 0.497 |
Ingehouden winsten
| 58.199 | 22.975 | 50.068 | 17.906 | 51.032 | 20.692 | 25.377 | 6.953 | 31.14 | 9.304 | 30.77 | 10.649 | 26.628 | 8.012 | 20.055 | 7.672 | 13.358 | 5.227 | 12.596 | 4.265 | 10.946 | 3.697 | 10.336 | 10.336 | 0 | 3.319 | 33.443 | 0 | 28.325 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 303.411 | 300.176 | 287.327 | 255.995 | 245.261 | 210.027 | 194.34 | 173.003 | 165.419 | 140.618 | 108.317 | 107.173 | 91.906 | 91.428 | 72.34 | 70.887 | 59.906 | 59.586 | 48.462 | 48.802 | 41.219 | 41.431 | 32.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 207.233 | 11.218 | 11.218 | 11.218 | -39.814 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 11.218 | 53.914 | -10.833 | 46.63 | -3.816 | 11.219 | 40.166 | 11.218 | 36.774 | 33.799 |
Totaal eigen vermogen van aandeelhouders
| 569.466 | 311.899 | 299.05 | 267.719 | 256.984 | 221.75 | 206.063 | 184.726 | 177.142 | 152.341 | 150.81 | 129.545 | 130.249 | 111.155 | 104.11 | 90.274 | 84.979 | 76.528 | 72.773 | 64.782 | 63.88 | 56.843 | 54.411 | 10.833 | 47.127 | 3.816 | 45.159 | 40.663 | 40.04 | 37.271 | 34.296 |
Totaal eigen vermogen
| 571.392 | 311.899 | 299.05 | 267.719 | 256.984 | 221.75 | 206.063 | 184.726 | 177.142 | 152.341 | 150.81 | 129.545 | 130.249 | 111.155 | 104.11 | 90.274 | 84.979 | 76.528 | 72.773 | 64.782 | 63.88 | 56.843 | 54.411 | 10.833 | 47.127 | 3.816 | 45.159 | 40.663 | 40.04 | 37.271 | 34.296 |
Totaal passiva en aandeelhoudersvermogen
| 977.741 | 517.424 | 536.788 | 495.028 | 494.235 | 435.858 | 446.469 | 405.983 | 449.571 | 425.012 | 384.23 | 351.26 | 361.312 | 334.286 | 333.523 | 316.646 | 311.774 | 149.195 | 143.289 | 120.872 | 124.871 | 107.863 | 111.97 | 0 | 91.65 | 0 | 87.257 | 82.11 | 84.754 | 83.158 | 78.746 |