Totetsu Kogyo Co., Ltd.
TSE:1835.T
3425 (JPY) • At close September 19, 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
| 33,403.831 | 16,379.989 | 7,544.58 | 21,926.969 | 26,879.496 | 13,613.661 | 15,151.603 | 29,103.043 | 37,924.751 | 25,785.683 | 29,458.384 | 46,010.72 | 52,813.782 | 31,694.569 | 32,478.356 | 39,680.26 | 44,714.501 | 17,475.481 | 24,944.584 | 37,048.587 | 45,232.91 | 16,878.292 | 21,359.525 | 33,102.54 | 43,268.016 | 15,788.11 | 21,950.316 | 31,329.852 | 39,184.071 | 17,357.68 | 15,490.429 | 31,689.143 | 38,606.565 | 17,830.238 | 10,324.504 | 21,828.172 | 29,673.515 | 18,706.564 | 10,656.825 | 17,725.61 | 24,046.918 | 16,822.166 | 9,160.699 | 15,214.498 | 21,537.142 | 15,857.875 | 6,933.33 | 14,721.253 | 21,177.276 | 12,580.062 | 5,817.19 | 8,542.267 | 10,374.127 | 10,772.037 | 1,458.929 | 3,590.022 | 9,817.721 | 7,088.959 | 1,100.398 | 1,440.466 | 4,863.102 | 1,145.4 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -1,588.38 | 0 | 0 | 0 | -1,495.189 | -1,547.024 | -1,421.454 | -1,378.513 | 0 | 0 | -515.488 | -920.643 | -576.1 | -727.801 | -1,021.218 | -1,015.073 | -998.841 | -984.219 | -1,134.979 | -1,116.192 | -1,100.644 | -1,025.627 | -852.47 | -675.289 | -596.218 | -520.525 | -503.391 | -426.243 | -418.745 | -412.768 | -626.211 | -397.807 | -407.786 | -409.897 | -406.6 | -440.024 | -431.493 | -443.706 | -424.155 | -424.135 | -455.259 | -443.169 | -351.815 | -352.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 33,403.831 | 16,379.989 | 7,544.58 | 21,926.969 | 26,879.496 | 13,613.661 | 15,151.603 | 29,103.043 | 37,924.751 | 25,785.683 | 29,458.384 | 46,010.72 | 52,813.782 | 31,694.569 | 32,478.356 | 39,680.26 | 44,714.501 | 17,475.481 | 24,944.584 | 37,048.587 | 45,232.91 | 16,878.292 | 21,359.525 | 33,102.54 | 43,268.016 | 15,788.11 | 21,950.316 | 31,329.852 | 39,184.071 | 17,357.68 | 15,490.429 | 31,689.143 | 38,606.565 | 17,830.238 | 10,324.504 | 21,828.172 | 29,673.515 | 18,706.564 | 10,656.825 | 17,725.61 | 24,046.918 | 16,822.166 | 9,160.699 | 15,214.498 | 21,537.142 | 15,857.875 | 6,933.33 | 14,721.253 | 21,177.276 | 12,580.062 | 5,817.19 | 8,542.267 | 10,374.127 | 10,772.037 | 1,458.929 | 3,590.022 | 9,817.721 | 7,088.959 | 1,100.398 | 1,440.466 | 4,863.102 | 1,145.4 |
Nettovorderingen
| 61,323.362 | 104,086.776 | 85,373.14 | 69,479.31 | 60,383.445 | 93,422.018 | 69,453.404 | 57,758.563 | 47,776.358 | 73,720.954 | 55,231.496 | 45,225.026 | 37,179.306 | 76,008.327 | 61,824.755 | 57,836.959 | 48,488.415 | 96,206.993 | 65,260.3 | 54,962.122 | 44,365.468 | 89,523.351 | 63,647.547 | 49,032.428 | 38,848.572 | 83,273.613 | 57,001.109 | 45,403.805 | 37,490.147 | 76,962.462 | 57,583.752 | 42,791.417 | 33,358.263 | 70,825.632 | 56,787.144 | 42,823.603 | 34,851.876 | 57,341.815 | 44,047.162 | 34,738.894 | 27,038.663 | 50,727.006 | 39,975.902 | 32,997.244 | 26,105.031 | 42,257.532 | 30,864.41 | 23,562.292 | 16,679.346 | 37,175.349 | 28,050.278 | 30,245.601 | 26,753.397 | 39,592.811 | 35,555.886 | 27,650.666 | 21,562.411 | 36,176.346 | 29,798.955 | 24,757.641 | 34,922.993 | 33,389.071 |
Voorraad
| 7,901.673 | 3,758.038 | 10,085.2 | 7,343.005 | 7,104.613 | 3,482.614 | 9,638.491 | 6,834.159 | 6,137.11 | 3,051.876 | 8,378.602 | 5,784.183 | 5,981.162 | 3,443.043 | 9,620.223 | 6,131.132 | 7,780.472 | 3,611.936 | 12,143.025 | 8,003.732 | 7,167.076 | 3,235.46 | 10,976.265 | 7,533.148 | 7,032.718 | 3,425.492 | 11,636.374 | 7,854.39 | 7,094.518 | 3,304.316 | 11,101.128 | 7,456.795 | 6,603.763 | 2,790.173 | 10,192.344 | 6,438.298 | 5,862.171 | 2,256.601 | 12,320.429 | 8,182.039 | 6,717.652 | 2,367.802 | 12,914.108 | 7,948.881 | 7,167.019 | 2,518.457 | 11,425.619 | 7,368.011 | 5,973.293 | 2,106.676 | 9,581.695 | 5,193.933 | 8,197.152 | 3,848.654 | 12,842.036 | 8,846.84 | 6,882.335 | 3,007.989 | 13,288.788 | 9,422.088 | 4,365.852 | 14,215.986 |
Overige vlottende activa
| 1,613.238 | 1,832.969 | 1,536.352 | 1,580.189 | 2,107.747 | 2,015.646 | 1,651.21 | 1,663.036 | 1,766.929 | 1,473.087 | 2,366.552 | 1,256.274 | 2,396.869 | 1,354.894 | 1,702.825 | 1,457.416 | 1,946.754 | 2,410.372 | 2,827.232 | 2,206.284 | 2,480.215 | 1,933.499 | 3,669.399 | 3,256.135 | 2,489.826 | 2,224.581 | 3,167.951 | 2,521.33 | 2,323.053 | 3,489.028 | 4,649.488 | 2,660.971 | 2,487.424 | 2,778.126 | 4,384.635 | 3,192.867 | 2,948.38 | 3,024.574 | 5,235.871 | 4,560.388 | 3,463.12 | 3,465.63 | 2,912.643 | 2,730.846 | 2,137.864 | 1,899.979 | 2,998.05 | 2,136.977 | 2,152.582 | 1,867.771 | 2,290.797 | 1,771.375 | 1,828.427 | 1,768.04 | 2,217.133 | 1,878.497 | 2,403.402 | 2,379.11 | 2,016.559 | 1,556.37 | 1,241.996 | 2,087.5 |
Totaal vlottende activa
| 104,242.104 | 126,057.772 | 104,539.272 | 100,329.473 | 96,475.301 | 112,533.939 | 95,894.708 | 95,358.801 | 93,605.148 | 104,031.6 | 95,435.034 | 98,276.203 | 98,371.119 | 112,500.833 | 105,626.159 | 105,105.767 | 102,930.142 | 119,704.782 | 105,175.141 | 102,220.725 | 99,245.669 | 111,570.602 | 99,652.736 | 92,924.251 | 91,639.132 | 104,711.796 | 93,755.75 | 87,109.377 | 86,091.789 | 101,113.486 | 88,824.797 | 84,598.326 | 81,056.015 | 94,224.169 | 81,688.627 | 74,282.94 | 73,335.942 | 81,329.554 | 72,260.287 | 65,206.931 | 61,266.353 | 73,382.604 | 64,963.352 | 58,891.469 | 56,947.056 | 62,533.843 | 52,221.409 | 47,788.533 | 45,982.497 | 53,729.858 | 45,739.96 | 45,753.176 | 47,153.103 | 55,981.542 | 52,073.984 | 41,966.025 | 40,665.869 | 48,652.404 | 46,204.7 | 37,176.565 | 45,393.943 | 50,837.957 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 23,199.508 | 23,690.589 | 23,574.644 | 23,907.328 | 23,822.032 | 22,841.791 | 22,401.732 | 21,599.279 | 19,982.12 | 19,500.851 | 17,280.334 | 16,297.908 | 15,526.273 | 15,281.27 | 13,292.308 | 12,954.444 | 12,426.828 | 12,381.672 | 10,956.965 | 8,619.014 | 8,049.048 | 7,700.872 | 7,844.07 | 7,671.258 | 7,659.872 | 7,470.558 | 7,139.333 | 7,093.818 | 7,077.122 | 6,950.909 | 6,432.86 | 6,328.44 | 6,236.536 | 6,312.216 | 6,370.009 | 6,424.941 | 6,418.296 | 6,518.388 | 6,427.958 | 6,234.827 | 6,419.413 | 6,561.089 | 6,654.072 | 6,597.307 | 6,683.397 | 6,735.059 | 5,939.291 | 6,041.53 | 6,069.497 | 6,168.234 | 6,180.706 | 6,188.615 | 6,301.488 | 6,426.407 | 6,559.279 | 6,698.281 | 6,851.374 | 6,974.126 | 7,076.323 | 7,241.309 | 8,129.326 | 7,684.131 |
Goodwill
| 0 | 0.952 | 0.351 | 0.939 | 0.72 | 0.947 | 0.81 | 0.213 | 0.014 | 0.377 | 0.556 | 0.585 | 0.631 | 0 | 0.313 | 0.594 | 0.343 | 0.928 | 0.277 | 0.69 | 0.262 | 0.845 | 0.664 | 0.986 | 0.515 | 0.29 | 0.694 | 0.82 | 0.076 | 0.592 | 0.989 | 0.819 | 0.768 | 0.166 | 0.788 | 0.75 | 0.905 | 0.338 | 0.334 | 0.432 | 0.01 | 0.146 | 0.88 | 0.238 | 0.089 | 0.851 | 0.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 407 | 416 | 398 | 394 | 409 | 404 | 421 | 417 | 433 | 447 | 451 | 478 | 490 | 515.203 | 456 | 479 | 501 | 514 | 443 | 481 | 479 | 459 | 454 | 468 | 454 | 432 | 415 | 427 | 323 | 321 | 216 | 221 | 188 | 199 | 194 | 230 | 208 | 221 | 233 | 245 | 259 | 262 | 248 | 258 | 255 | 252 | 229 | 239.736 | 248.106 | 226.951 | 265.896 | 316.872 | 370.023 | 411.53 | 453.804 | 509.892 | 548.481 | 596.31 | 634.296 | 664.933 | 770.178 | 805.846 |
Goodwill en immateriële activa
| 407 | 416.952 | 398.351 | 394.939 | 409.72 | 404.947 | 421.81 | 417.213 | 433.014 | 447.377 | 451.556 | 478.585 | 490.631 | 515.203 | 456.313 | 479.594 | 501.343 | 514.928 | 443.277 | 481.69 | 479.262 | 459.845 | 454.664 | 468.986 | 454.515 | 432.29 | 415.694 | 427.82 | 323.076 | 321.592 | 216.989 | 221.819 | 188.768 | 199.166 | 194.788 | 230.75 | 208.905 | 221.338 | 233.334 | 245.432 | 259.01 | 262.146 | 248.88 | 258.238 | 255.089 | 252.851 | 229.779 | 239.736 | 248.106 | 226.951 | 265.896 | 316.872 | 370.023 | 411.53 | 453.804 | 509.892 | 548.481 | 596.31 | 634.296 | 664.933 | 770.178 | 805.846 |
Langetermijnbeleggingen
| 13,679.459 | 14,323.191 | 13,522.092 | 14,081.769 | 14,922 | 12,222.312 | 11,427.199 | 11,284.802 | 12,579 | 12,689 | 12,734 | 13,510 | 12,087.87 | 12,067.696 | 11,816 | 12,041 | 12,524 | 12,747 | 14,997 | 15,354 | 14,960 | 15,560 | 14,890 | 16,097 | 16,111 | 15,224 | 16,272 | 15,206 | 15,094 | 13,934 | 14,105 | 13,235 | 12,585 | 13,421 | 16,040 | 14,297 | 15,471 | 13,892 | 13,305 | 12,749 | 12,086 | 11,440 | 12,132 | 11,700 | 10,744 | 10,563 | 7,995 | 7,346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.975 | 0.954 | -13,522.092 | -14,081.769 | -1,588.38 | -12,222.312 | -11,427.199 | -11,284.802 | -1,495.189 | -692.948 | -1,421.454 | -1,378.513 | -12,087.87 | -12,067.696 | -11,816 | -12,041 | -12,524 | -12,747 | -14,997 | -15,354 | -14,960 | -15,560 | -14,890 | -16,097 | -16,111 | -15,224 | -16,272 | -15,206 | -15,094 | -13,934 | -14,105 | -13,235 | -12,585 | -13,421 | -16,040 | -14,297 | -15,471 | -13,892 | -13,305 | -12,749 | -12,086 | -11,440 | -12,132 | -11,700 | -10,744 | -10,563 | -7,995 | -7,346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 3,661.862 | 3,628.471 | 15,184.262 | 15,685.702 | 1,588.555 | 13,919.898 | 13,063.277 | 12,897.182 | 1,495.839 | 693.67 | 1,421.697 | 1,379.088 | 13,504.864 | 13,403.749 | 11,816.79 | 12,041.079 | 12,524.074 | 12,747.919 | 14,997.689 | 15,354.756 | 14,960.379 | 15,560.082 | 14,890.955 | 16,097.947 | 16,111.319 | 15,224.47 | 16,272.683 | 15,205.999 | 15,094.67 | 13,934.71 | 14,105.112 | 13,235.915 | 12,585.002 | 13,421.214 | 16,040.492 | 14,297.251 | 15,471.326 | 13,892.348 | 13,305.1 | 12,749.62 | 12,086.015 | 11,440.134 | 12,132.428 | 11,700.214 | 10,744.477 | 10,563.541 | 7,995.071 | 7,346.623 | 7,304.175 | 7,608.358 | 7,186.072 | 7,191.991 | 7,196.497 | 7,297.445 | 7,736.362 | 7,433.381 | 8,266.92 | 8,838.379 | 8,283.641 | 8,867.377 | 8,280.636 | 11,392.746 |
Totaal niet-vlottende activa
| 40,948.804 | 42,060.157 | 39,157.257 | 39,987.969 | 39,153.927 | 37,166.636 | 35,886.819 | 34,913.674 | 32,994.784 | 32,637.95 | 30,466.133 | 30,287.068 | 29,521.768 | 29,200.222 | 25,565.411 | 25,475.117 | 25,452.245 | 25,644.519 | 26,397.931 | 24,455.46 | 23,488.689 | 23,720.799 | 23,189.689 | 24,238.191 | 24,225.706 | 23,127.318 | 23,827.71 | 22,727.637 | 22,494.868 | 21,207.211 | 20,754.961 | 19,786.174 | 19,010.306 | 19,932.596 | 22,605.289 | 20,952.942 | 22,098.527 | 20,632.074 | 19,966.392 | 19,229.879 | 18,764.438 | 18,263.369 | 19,035.38 | 18,555.759 | 17,682.963 | 17,551.451 | 14,164.141 | 13,627.889 | 13,621.778 | 14,003.543 | 13,632.674 | 13,697.478 | 13,868.008 | 14,135.382 | 14,749.445 | 14,641.554 | 15,666.775 | 16,408.815 | 15,994.26 | 16,773.619 | 17,180.14 | 19,882.723 |
Totaal activa
| 145,190.908 | 168,117.929 | 143,696.531 | 140,317.443 | 135,629.23 | 149,700.578 | 131,781.528 | 130,272.476 | 126,599.934 | 136,669.553 | 125,901.169 | 128,563.272 | 127,892.888 | 141,701.057 | 131,191.573 | 130,580.886 | 128,382.388 | 145,349.303 | 131,573.074 | 126,676.187 | 122,734.36 | 135,291.403 | 122,842.426 | 117,162.442 | 115,864.84 | 127,839.116 | 117,583.461 | 109,837.016 | 108,586.658 | 122,320.699 | 109,579.759 | 104,384.501 | 100,066.323 | 114,156.766 | 104,293.917 | 95,235.883 | 95,434.47 | 101,961.629 | 92,226.681 | 84,436.81 | 80,030.792 | 91,645.974 | 83,998.732 | 77,447.229 | 74,630.021 | 80,085.297 | 66,385.55 | 61,416.422 | 59,604.275 | 67,733.401 | 59,372.634 | 59,450.654 | 61,021.111 | 70,116.924 | 66,823.429 | 56,607.579 | 56,332.644 | 65,061.219 | 62,198.96 | 53,950.184 | 62,574.083 | 70,720.68 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 24,118.753 | 29,706.846 | 26,076.726 | 22,688.691 | 22,784.182 | 26,823.294 | 20,797.251 | 19,237.433 | 20,899.609 | 26,757.013 | 20,005.95 | 17,026.954 | 18,025.595 | 26,737.609 | 23,089.822 | 22,318.888 | 24,452.087 | 35,221.597 | 28,282.558 | 24,423.681 | 25,927.116 | 33,366.749 | 26,397.779 | 21,588.501 | 24,459.925 | 32,205.607 | 24,308.158 | 20,228.108 | 23,838.363 | 32,971.664 | 25,693.438 | 20,543.141 | 23,913.534 | 32,540.117 | 25,507.04 | 21,380.932 | 25,500.289 | 30,871.626 | 23,580.58 | 19,319.093 | 20,589.582 | 28,423.279 | 21,879.666 | 18,287.57 | 19,890.893 | 23,701.174 | 14,633.106 | 12,280.006 | 13,001.268 | 17,901.376 | 13,468.752 | 12,786.465 | 16,661.507 | 23,136.378 | 17,039.723 | 14,239.666 | 15,441.963 | 20,503.325 | 16,565.634 | 13,806.165 | 21,664.459 | 16,406.138 |
Kortlopende schulden
| 354.056 | 10,000 | -1,628.119 | -1,364.705 | -1,295.087 | 5,000 | -1,100.864 | -884.796 | -575.481 | 116.308 | -1,446.433 | -1,313.413 | -881.133 | 112.99 | 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 | 5,900 | 0 | 0 | 0 | 4,700 | 0 | 0 | 13,715 |
Belastingschulden
| 354.056 | 2,289.744 | 303.2 | 1,275.699 | 153.111 | 2,470.381 | 259.131 | 995.581 | 135.868 | 245.642 | 31.666 | 840.885 | 103.293 | 2,597.884 | 580.785 | 1,912.93 | 182.873 | 2,949.625 | 332.13 | 1,505.844 | 135.866 | 2,480.801 | 343.163 | 1,371.415 | 152.356 | 1,440.36 | 32.427 | 1,460.291 | 161.608 | 2,149.687 | 191.254 | 1,593.301 | 170.566 | 2,942.878 | 873.865 | 1,495.264 | 80.331 | 1,655.788 | 169.621 | 951.547 | 117.981 | 2,295.815 | 36.831 | 623.898 | 106.929 | 1,073.105 | 15.246 | 76.093 | 24.548 | 1,065.893 | 30.663 | 976.671 | 11.937 | 1,611.771 | 37.618 | 529.772 | 48.068 | 1,568.875 | 0 | 398.538 | 1,414.267 | 0 |
Uitgestelde opbrengsten
| 791.466 | 872.516 | 1,628.119 | 1,364.705 | 1,295.087 | 5,688.026 | 1,100.864 | 884.796 | 575.481 | 696.419 | 1,446.433 | 1,313.413 | 881.133 | 296.506 | 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 | 4,094.908 | 0 | 0 | 0 | 3,772.217 | 0 | 0 | 4,663.604 |
Overige kortlopende verplichtingen
| 4,901.253 | 12,041.161 | 7,990.348 | 8,939.513 | 6,426.911 | 5,871.917 | 7,657.349 | 8,476.129 | 5,443.551 | 8,013.242 | 6,666.129 | 11,852.768 | 10,686.87 | 14,982.597 | 12,764.128 | 14,452.747 | 11,868.136 | 17,940.493 | 14,249.911 | 14,923.639 | 11,582.449 | 15,958.178 | 14,532.105 | 14,405.948 | 11,745.185 | 14,245.063 | 15,037.585 | 13,675.986 | 10,866.182 | 15,708.238 | 13,770.355 | 15,637.99 | 10,616.893 | 15,338.839 | 12,632.952 | 11,225.293 | 8,165.255 | 10,190.769 | 11,632.924 | 9,633.698 | 6,315.49 | 10,012.275 | 10,951.405 | 9,180.02 | 6,895.959 | 8,180.328 | 9,474.445 | 8,255.178 | 6,225.684 | 8,290.978 | 6,451.438 | 7,457.403 | 6,488.651 | 9,045.386 | 3,654.291 | 6,952.305 | 5,326.644 | 8,133.885 | 3,126.176 | 6,270.676 | 7,896.577 | 3,253.553 |
Totaal kortlopende verplichtingen
| 30,165.528 | 52,620.523 | 34,067.074 | 31,628.204 | 29,211.093 | 43,383.237 | 28,454.6 | 27,713.562 | 26,343.16 | 35,582.982 | 26,672.079 | 28,879.722 | 28,712.465 | 42,129.702 | 35,853.95 | 36,771.635 | 36,320.223 | 53,162.09 | 42,532.469 | 39,347.32 | 37,509.565 | 49,324.927 | 40,929.884 | 35,994.449 | 36,205.11 | 46,450.67 | 39,345.743 | 33,904.094 | 34,704.545 | 48,679.902 | 39,463.793 | 36,181.131 | 34,530.427 | 47,878.956 | 38,139.992 | 32,606.225 | 33,665.544 | 41,062.395 | 35,213.504 | 28,952.791 | 26,905.072 | 38,435.554 | 32,831.071 | 27,467.59 | 26,786.852 | 31,881.502 | 24,107.551 | 20,535.184 | 19,226.952 | 26,192.354 | 19,920.19 | 20,243.868 | 23,150.158 | 32,181.764 | 30,688.922 | 21,191.971 | 20,768.607 | 28,637.21 | 28,164.027 | 20,076.841 | 29,561.036 | 38,038.295 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 658.908 | 0 | 0 | 0 | 759.958 | 0 | 0 | 0 | 866.337 | 0 | 0 | 0 | 976.275 | 0 | 0 | 0 | 1,078.82 | 0 | 0 | 0 | 3.986 | 0 | 0 | 0 | 29.45 | 0 | 0 | 0 | 85.479 | 0 | 0 | 0 | 146.538 | 0 | 0 | 0 | 212.115 | 0 | 0 | 0 | 339.378 | 0 | 0 | 0 | 446.05 | 0 | 0 | 0 | 427.044 | 0 | 0 | 0 | 475.565 | 0 | 0 | 0 | 546.331 | 0 | 0 | 161.517 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,371.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,114.975 | 0 | 0 | 0 | 1,171.148 | 0 | 0 | 0 | 1,088.905 | 0 | 0 | 0 | 1,206.019 | 0 | 0 | 0 | 1,093.946 | 0 | 0 | 0 | 1,567.182 | 0 | 0 | 0 | 1,064.484 | 0 | 0 | 0 | 861.279 | 0 | 0 | 0 | 658.198 | 0 | 0 | 0 | 769.622 | 0 | 0 | 699.179 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 1,011.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 127.062 | 0 | 0 | 323.436 | 0 | 1,026.747 | 686.577 | 1,022.616 | 787.335 | 1,005.051 | 865.17 | 1,229.426 | 1,714.775 | 2,415.372 | 2,118.898 | 2,091.294 | 1,769.362 | 1,798.496 | 1,581.556 | 1,370.288 | 1,614.651 | 2,779.222 | 2,265.049 | 2,608.872 | 2,089.31 | 1,757.338 | 1,558.035 | 1,356.21 | 1,234.827 | 1,703.914 | 1,564.311 | 1,238.362 | 1,166.64 | 434.777 | 217.821 | 184.242 | 265.525 | 71.249 | 80.868 | 58.691 | 75.879 | 178.849 | 101.493 | 420.802 | 617.469 | 398.139 | 646.464 | 309.429 | 989.96 |
Overige niet-vlottende verplichtingen
| 4,280.494 | 2,342.445 | 3,513.237 | 3,271.615 | 3,231.054 | 2,067.316 | 3,115.475 | 2,750.856 | 2,708.608 | 1,695.08 | 2,892.971 | 2,748.539 | 3,118.232 | 342.041 | 2,803.912 | 2,769.802 | 2,786.172 | 1,718.681 | 1,916.201 | 1,714.749 | 1,552.503 | 341.004 | 1,433.322 | 1,424.285 | 1,563.765 | 345.511 | 1,531.943 | 1,599.907 | 1,570.756 | 355.057 | 1,533.151 | 1,610.829 | 1,653.937 | 350.057 | 1,581.649 | 1,461.234 | 1,568.384 | 366.259 | 2,292.509 | 2,410.098 | 2,592.243 | 478.968 | 1,896.964 | 1,959.896 | 1,976.709 | 588.569 | 1,649.774 | 1,694.55 | 1,792.804 | 602.206 | 1,588.017 | 1,636.657 | 1,695.601 | 634.84 | 1,829.849 | 1,894.451 | 1,976.736 | 673.326 | 1,943.231 | 1,700.097 | 895.909 | 1,640.741 |
Totaal niet-vlottende verplichtingen
| 4,280.494 | 4,013.911 | 3,513.237 | 3,271.615 | 3,231.054 | 2,827.274 | 3,115.475 | 2,750.856 | 2,708.608 | 2,561.417 | 2,892.971 | 2,748.539 | 3,118.232 | 2,816.908 | 2,803.912 | 2,769.802 | 3,109.608 | 2,797.501 | 2,942.948 | 2,401.326 | 2,575.119 | 2,247.3 | 2,438.373 | 2,289.455 | 2,793.191 | 3,260.884 | 3,947.315 | 3,718.805 | 3,662.05 | 3,298.803 | 3,331.647 | 3,192.385 | 3,024.225 | 3,317.265 | 4,360.871 | 3,726.283 | 4,177.256 | 3,761.63 | 4,049.847 | 3,968.133 | 3,948.453 | 3,620.355 | 3,600.878 | 3,524.207 | 3,215.071 | 3,265.743 | 2,084.551 | 1,912.371 | 1,977.046 | 2,156.054 | 1,659.266 | 1,717.525 | 1,754.292 | 1,844.482 | 2,008.698 | 1,995.944 | 2,397.538 | 2,606.748 | 2,341.37 | 2,346.561 | 2,066.034 | 2,630.701 |
Totaal passiva
| 34,446.022 | 56,634.434 | 37,580.311 | 34,899.819 | 32,442.147 | 46,210.511 | 31,570.075 | 30,464.418 | 29,051.768 | 38,144.399 | 29,565.05 | 31,628.261 | 31,830.697 | 44,946.61 | 38,657.862 | 39,541.437 | 39,429.831 | 55,959.591 | 45,475.417 | 41,748.646 | 40,084.684 | 51,572.227 | 43,368.257 | 38,283.904 | 38,998.301 | 49,711.554 | 43,293.058 | 37,622.899 | 38,366.595 | 51,978.705 | 42,795.44 | 39,373.516 | 37,554.652 | 51,196.221 | 42,500.863 | 36,332.508 | 37,842.8 | 44,824.025 | 39,263.351 | 32,920.924 | 30,853.525 | 42,055.909 | 36,431.949 | 30,991.797 | 30,001.923 | 35,147.245 | 26,192.102 | 22,447.555 | 21,203.998 | 28,348.408 | 21,579.456 | 21,961.393 | 24,904.45 | 34,026.246 | 32,697.62 | 23,187.915 | 23,166.145 | 31,243.958 | 30,505.397 | 22,423.402 | 31,627.07 | 40,668.996 |
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 | 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
| 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 | 2,810 |
Ingehouden winsten
| 102,624.285 | 102,929.517 | 99,508.007 | 98,424.315 | 96,774.218 | 97,878.547 | 93,841.584 | 93,591.727 | 92,039.681 | 93,006.836 | 90,778.585 | 90,823.248 | 90,008.135 | 90,744.494 | 87,723.381 | 86,385.166 | 83,744.278 | 84,187.76 | 79,276.141 | 77,948.583 | 75,905.495 | 76,559.67 | 72,733.338 | 71,196.262 | 69,171.867 | 69,876.087 | 65,262.816 | 63,801.701 | 61,821.234 | 61,707.93 | 57,972.225 | 55,866.645 | 53,844.794 | 53,714.687 | 50,663.054 | 48,791.288 | 46,712.622 | 46,827.222 | 43,605.31 | 42,539.743 | 40,651.937 | 41,341.33 | 38,408.568 | 37,530.23 | 36,370.789 | 36,812.336 | 34,149.615 | 33,342.134 | 32,794.169 | 33,586.678 | 32,387.615 | 32,095.75 | 30,699.705 | 30,620.832 | 28,424.831 | 27,907.683 | 27,137.376 | 27,500.001 | 25,713.884 | 25,189.584 | 25,185.465 | 23,311.031 |
Overige gereserveerde algehele resultaten
| 4,956.235 | 5,418.306 | 3,499.104 | 3,894.627 | 3,370.768 | 2,615.728 | 3,291.355 | 3,173.287 | 2,810.838 | 2,851.942 | 2,907.054 | 3,454.718 | 3,430.298 | 1,266.397 | 2,227 | 2,097 | 2,667 | 2,701 | 4,309 | 4,488 | 4,289 | 4,706 | 4,325 | 5,280 | 5,319 | 4,809 | 5,585 | 4,999 | 4,995 | 4,255 | 4,435 | 3,906 | 3,439 | 4,017 | 5,884 | 4,882 | 5,658 | 4,576 | 3,636 | 3,284 | 2,868 | 2,446 | 3,350 | 3,108 | 2,474 | 2,374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -728.358 | -728.195 | -917.018 | -916.857 | -919.655 | -919.656 | -1,543.688 | -1,543.605 | -1,543.605 | -1,543.605 | -1,543.603 | -1,543.603 | -1,543.602 | 594.941 | -1,542.027 | -1,541.781 | -1,541.995 | -1,542.82 | -1,542.103 | -1,541.819 | -1,542.421 | -1,542.453 | -1,542.691 | -1,542.727 | -1,542.445 | -442.597 | -442.736 | -441.506 | -440.89 | 557.967 | 559.207 | 1,447.969 | 1,448.13 | 1,448.686 | 1,449.175 | 1,449.425 | 1,449.072 | 1,997.805 | 1,997.791 | 1,998.448 | 1,997.255 | 2,196.001 | 2,196.073 | 2,196.214 | 2,196.728 | 2,196.923 | 3,233.833 | 2,816.733 | 2,796.108 | 2,988.315 | 2,595.563 | 2,583.511 | 2,606.956 | 2,659.846 | 2,890.978 | 2,701.981 | 3,219.123 | 3,507.26 | 3,169.679 | 3,527.198 | 2,951.548 | 3,930.653 |
Totaal eigen vermogen van aandeelhouders
| 109,662.162 | 110,429.628 | 104,900.093 | 104,212.085 | 102,035.331 | 102,384.619 | 98,399.251 | 98,031.409 | 96,116.914 | 97,125.173 | 94,952.036 | 95,544.363 | 94,704.831 | 95,415.832 | 91,218.354 | 89,750.385 | 87,679.283 | 88,155.94 | 84,853.038 | 83,704.764 | 81,462.074 | 82,533.217 | 78,325.647 | 77,743.535 | 75,758.422 | 77,052.49 | 73,215.08 | 71,169.195 | 69,185.344 | 69,330.897 | 65,776.432 | 64,030.614 | 61,541.924 | 61,990.373 | 60,806.229 | 57,932.713 | 56,629.694 | 56,211.027 | 52,049.101 | 50,632.191 | 48,327.192 | 48,793.331 | 46,764.641 | 45,644.444 | 43,851.517 | 44,193.259 | 40,193.448 | 38,968.867 | 38,400.277 | 39,384.993 | 37,793.178 | 37,489.261 | 36,116.661 | 36,090.678 | 34,125.809 | 33,419.664 | 33,166.499 | 33,817.261 | 31,693.563 | 31,526.782 | 30,947.013 | 30,051.684 |
Totaal eigen vermogen
| 110,744.882 | 111,483.492 | 106,116.22 | 105,417.624 | 103,187.083 | 103,490.067 | 100,211.453 | 99,808.058 | 97,548.166 | 98,525.154 | 96,336.119 | 96,935.011 | 96,062.191 | 96,754.447 | 92,533.711 | 91,039.449 | 88,952.557 | 89,389.712 | 86,097.657 | 84,927.541 | 82,649.676 | 83,719.176 | 79,474.169 | 78,878.538 | 76,866.539 | 78,127.562 | 74,290.403 | 72,214.117 | 70,220.063 | 70,341.994 | 66,784.319 | 65,010.985 | 62,511.671 | 62,960.545 | 61,793.054 | 58,903.375 | 57,591.67 | 57,137.604 | 52,963.33 | 51,515.886 | 49,177.267 | 49,590.065 | 47,566.783 | 46,455.432 | 44,628.098 | 44,938.052 | 40,193.448 | 38,968.867 | 38,400.277 | 39,384.993 | 37,793.178 | 37,489.261 | 36,116.661 | 36,090.678 | 34,125.809 | 33,419.664 | 33,166.499 | 33,817.261 | 31,693.563 | 31,526.782 | 30,947.013 | 30,051.684 |
Totaal passiva en aandeelhoudersvermogen
| 145,190.908 | 168,117.929 | 143,696.531 | 140,317.443 | 135,629.23 | 149,700.578 | 131,781.528 | 130,272.476 | 126,599.934 | 136,669.553 | 125,901.169 | 128,563.272 | 127,892.888 | 141,701.057 | 131,191.573 | 130,580.886 | 128,382.388 | 145,349.303 | 131,573.074 | 126,676.187 | 122,734.36 | 135,291.403 | 122,842.426 | 117,162.442 | 115,864.84 | 127,839.116 | 117,583.461 | 109,837.016 | 108,586.658 | 122,320.699 | 109,579.759 | 104,384.501 | 100,066.323 | 114,156.766 | 104,293.917 | 95,235.883 | 95,434.47 | 101,961.629 | 92,226.681 | 84,436.81 | 80,030.792 | 91,645.974 | 83,998.732 | 77,447.229 | 74,630.021 | 80,085.297 | 66,385.55 | 61,416.422 | 59,604.275 | 67,733.401 | 59,372.634 | 59,450.654 | 61,021.111 | 70,116.924 | 66,823.429 | 56,607.579 | 56,332.644 | 65,061.219 | 62,198.96 | 53,950.184 | 62,574.083 | 70,720.68 |