
Kitano Construction Corp.
TSE:1866.T
4165 (JPY) • At close July 1, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q4 | 2024 Q3 | 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
| 18,750 | 20,336 | 19,583 | 20,584 | 25,869 | 20,215 | 19,431 | 21,424 | 26,132 | 17,291 | 20,371 | 22,821 | 14,906 | 13,957 | 12,762 | 11,372 | 12,998 | 9,207.11 | 8,605 | 10,812.684 | 9,425 | 8,187.151 | 10,592 | 14,030.97 | 10,434 | 11,471.338 | 14,965 | 19,774.895 | 8,977 | 12,124.125 | 9,772 | 16,918.034 | 15,111 | 15,621.403 | 9,334 | 14,264.064 | 9,183.994 | 10,756.296 | 12,025.532 | 14,154.661 | 11,199.117 | 10,577.254 | 7,906.604 | 7,581.13 | 7,814.731 | 6,500.786 | 6,197.498 | 8,687.944 | 6,624.89 | 4,277.501 | 3,950.765 | 3,386.244 | 5,753.675 | 4,979.734 | 3,449.329 | 3,870.283 | 5,066.533 | 4,958.392 | 7,627.061 | 5,263.514 | 5,822.285 | 6,200.765 | 6,229.743 | 6,363.436 | 8,510.402 |
Kortetermijnbeleggingen
| 22 | 0 | 897 | 2,891 | 457 | 0 | 0 | 13 | 28 | 29 | 29 | 21 | 6 | 5 | 20 | 16 | 16.012 | 16.016 | 1.001 | 0 | 24.006 | 90.071 | 75.127 | 74.115 | 50.087 | 35.01 | 35.021 | 35.032 | 35.045 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 18,772 | 20,336 | 19,583 | 20,584 | 26,326 | 20,215 | 19,431 | 21,437 | 26,160 | 17,320 | 20,400 | 22,842 | 14,912 | 13,962 | 12,782 | 11,388 | 13,014 | 9,223.126 | 8,606.135 | 10,812.684 | 9,449.806 | 8,277.222 | 10,667.69 | 14,105.085 | 10,484.151 | 11,506.348 | 15,000.83 | 19,809.927 | 9,012.071 | 12,124.125 | 9,772.831 | 16,918.034 | 15,111.033 | 15,621.403 | 9,334.479 | 14,264.064 | 9,183.994 | 10,756.296 | 12,025.532 | 14,154.661 | 11,199.117 | 10,577.254 | 7,906.604 | 7,581.13 | 7,814.731 | 6,500.786 | 6,197.498 | 8,687.944 | 6,624.89 | 4,277.501 | 3,950.765 | 3,386.244 | 5,753.675 | 4,979.734 | 3,449.329 | 3,870.283 | 5,066.533 | 4,958.392 | 7,627.061 | 5,263.514 | 5,822.285 | 6,200.765 | 6,229.743 | 6,363.436 | 8,510.402 |
Nettovorderingen
| 14,488 | 11,664 | 13,185 | 14,559 | 13,299 | 14,051 | 15,331 | 11,960 | 12,648 | 13,468 | 11,310 | 9,416 | 15,429 | 10,164 | 9,133 | 13,348 | 18,946.514 | 24,834.206 | 17,066.941 | 14,221.671 | 14,720.537 | 11,563.543 | 9,058.505 | 12,253.581 | 18,774.676 | 18,882.889 | 15,280.744 | 12,587.01 | 25,032.633 | 20,553.272 | 19,821.017 | 13,867.728 | 16,724.174 | 14,598.64 | 14,869.247 | 0 | 18,555 | 14,935 | 13,898 | 0 | 0 | 11,073 | 11,822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 6,832 | 6,407 | 6,103 | 4,477 | 4,398 | 4,330 | 4,453 | 4,407 | 4,804 | 4,076 | 4,337 | 4,949 | 3,672 | 4,506 | 3,975 | 4,021 | 4,680 | 4,563.314 | 4,582.094 | 5,133.702 | 4,417.379 | 5,589.496 | 4,821.082 | 4,101.981 | 4,170.76 | 3,898.002 | 4,215.792 | 4,407.487 | 4,349 | 4,187.787 | 4,239 | 4,103 | 4,404 | 4,264.343 | 4,459.117 | 4,448.211 | 4,043.888 | 5,453.48 | 4,715.415 | 7,571.373 | 6,227.33 | 8,127.309 | 8,837.424 | 12,077.851 | 11,792.071 | 11,034.238 | 10,324.974 | 11,149.569 | 11,118.814 | 11,143.093 | 10,891.279 | 10,180.333 | 10,064.72 | 8,668.213 | 9,518.788 | 9,754.962 | 8,716.693 | 9,538.893 | 9,647.845 | 12,303.583 | 10,732.83 | 18,131.694 | 18,708.167 | 20,574.43 | 29,889.509 |
Overige vlottende activa
| 1,427 | 1,740 | 1,446 | 1,396 | 1,249 | 1,434 | 1,360 | 1,235 | 1,348 | 1,361 | 1,333 | 1,429 | 1,682 | 1,897 | 1,253 | 1,595 | 2,192.304 | 7,050.069 | 21,476.452 | 17,150.295 | 2,322.313 | 5,906.642 | 3,949.301 | 2,700.456 | 2,142.325 | 5,824.058 | 5,377.696 | 3,624.33 | 2,955.384 | 6,251.706 | 4,537.46 | 2,905.85 | 1,718.916 | 4,719.018 | 3,553.322 | 13,441.809 | 19,981.455 | 19,925.53 | 17,713.887 | 11,789.825 | 13,682.041 | 15,338.665 | 14,909.39 | 13,479.6 | 17,538.372 | 19,880.136 | 18,438.493 | 15,326.185 | 15,515.782 | 16,914.23 | 16,828.916 | 15,966.795 | 14,179.079 | 16,390.321 | 13,953.388 | 11,816.306 | 14,475.644 | 16,607.118 | 15,401.227 | 17,977.807 | 17,689.621 | 14,020.853 | 11,899.774 | 14,938.483 | 13,132.324 |
Totaal vlottende activa
| 41,519 | 40,147 | 40,317 | 41,016 | 45,272 | 40,030 | 40,575 | 39,039 | 44,960 | 36,225 | 37,380 | 38,636 | 35,695 | 30,529 | 27,143 | 30,352 | 38,834.915 | 45,670.715 | 34,664.681 | 33,096.681 | 30,910.035 | 31,336.903 | 28,496.578 | 33,161.103 | 35,571.912 | 40,111.297 | 39,875.062 | 40,428.754 | 41,350.346 | 43,116.89 | 38,370.467 | 37,795.204 | 37,958.742 | 39,203.404 | 32,216.165 | 32,154.084 | 33,209.337 | 36,135.306 | 34,454.834 | 33,515.859 | 31,108.488 | 34,043.228 | 31,653.418 | 33,138.581 | 37,145.174 | 37,415.16 | 34,960.965 | 35,163.698 | 33,259.486 | 32,334.824 | 31,670.96 | 29,533.372 | 29,997.474 | 30,038.268 | 26,921.505 | 25,441.551 | 28,258.87 | 31,104.403 | 32,676.133 | 35,544.904 | 34,244.736 | 38,353.312 | 36,837.684 | 41,876.349 | 51,532.235 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 19,491 | 19,507 | 19,776 | 19,805 | 19,902 | 20,089 | 19,958 | 19,998 | 20,129 | 20,748 | 20,704 | 20,678 | 20,720 | 20,686 | 20,829 | 20,988 | 20,998 | 19,660.39 | 18,895.409 | 18,449.032 | 18,042.87 | 17,834.457 | 17,705.471 | 14,335.955 | 14,115.727 | 14,384.683 | 14,237.715 | 14,278.911 | 14,539 | 14,296.609 | 14,272.283 | 14,405.837 | 14,596 | 14,377.84 | 14,158.655 | 13,999 | 13,872 | 14,130 | 14,403 | 14,497 | 14,356 | 13,981 | 14,145 | 14,303 | 14,493 | 11,632.668 | 11,113 | 11,032.316 | 12,335.745 | 12,923 | 12,940 | 12,966.845 | 12,973.241 | 12,899.351 | 13,436.644 | 13,430.791 | 13,493.672 | 13,544.411 | 13,625.406 | 13,681.619 | 13,731.169 | 14,110.964 | 14,206.06 | 13,181.257 | 13,560.786 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.665 | 0.755 | 0.774 | 0 | 0.724 | 0.588 | 0.501 | 0 | 0.373 | 0.751 | 0.03 | 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 |
Immateriële activa
| 0 | 518 | 434 | 398 | 315 | 278 | 263 | 267 | 244 | 221 | 185 | 187 | 188 | 194 | 190 | 196 | 201.898 | 208.665 | 217.755 | 221.774 | 233.611 | 237.724 | 247.588 | 256.501 | 249.777 | 256.373 | 260.751 | 258.03 | 274.454 | 255.466 | 216.566 | 216.955 | 227.551 | 217.971 | 200.211 | 216.756 | 225.29 | 220.145 | 233.216 | 237.111 | 241.911 | 231.936 | 217.078 | 229.317 | 239.046 | 60.926 | 63.448 | 55.111 | 53.973 | 57.851 | 59.73 | 54.277 | 53.301 | 49.481 | 50.746 | 41.073 | 41.798 | 39.418 | 40.035 | 40.652 | 39.638 | 40.708 | 41.777 | 39.539 | 57.616 |
Goodwill en immateriële activa
| 638 | 518 | 434 | 398 | 315 | 278 | 263 | 267 | 244 | 221 | 185 | 187 | 188 | 194 | 190 | 196 | 201 | 208.665 | 217.755 | 221.774 | 233.611 | 237.724 | 247.588 | 256.501 | 249.777 | 256.373 | 260.751 | 258.03 | 274.454 | 255.466 | 216.566 | 216.955 | 227.551 | 217.971 | 200.211 | 216.756 | 225.29 | 220.145 | 233.216 | 237.111 | 241.911 | 231.936 | 217.078 | 229.317 | 239.046 | 60.926 | 63.448 | 55.111 | 53.973 | 57.851 | 59.73 | 54.277 | 53.301 | 49.481 | 50.746 | 41.073 | 41.798 | 39.418 | 40.035 | 40.652 | 39.638 | 40.708 | 41.777 | 39.539 | 57.616 |
Langetermijnbeleggingen
| 10,962 | 13,818 | 9,280 | 9,960 | 9,376 | 8,117 | 8,251 | 10,227 | 6,506 | 6,605 | 6,038 | 8,997 | 8,815 | 8,536 | 8,827 | 6,008 | 6,713.38 | 5,904.646 | 5,994.725 | 6,379.687 | 5,510.254 | 6,467.455 | 6,198.28 | 6,059.714 | 6,294.308 | 6,151.5 | 6,892.945 | 6,631.502 | 6,816.756 | 7,337.204 | 7,021.679 | 6,991.674 | 6,121.624 | 6,207.042 | 5,212.493 | 4,890.86 | 5,148.146 | 6,313.974 | 6,154.176 | 6,759.819 | 6,125.12 | 5,605.725 | 5,160.439 | 5,067.807 | 4,856.051 | 8,090.915 | 0 | 7,705.691 | 7,331.828 | 0 | 0 | 6,126.978 | 6,238.408 | 6,240.093 | 6,445.756 | 6,538.323 | 6,492.258 | 6,573.93 | 6,326.077 | 6,573.291 | 7,070.581 | 6,821.227 | 6,893.747 | 6,605.877 | 7,615.866 |
Belastingvorderingen
| 18 | 14 | 17 | 18 | 16 | 14 | 15 | 17 | 18 | 15 | 17 | 17 | 17 | 12 | 13 | 28 | 0 | 27.622 | 44.249 | 51.791 | 51.155 | 36.86 | 41.099 | 46.265 | 48.214 | 56.123 | 61.744 | 71.691 | 67.215 | 283.1 | 286.336 | 293.515 | 345.089 | 369.102 | 380.866 | 397.172 | 412.274 | 393.832 | 405.234 | 418.347 | 429.921 | 546.31 | 561.582 | 573.538 | 588.791 | 417.532 | 431.377 | 438.7 | 455.886 | 371.91 | 470.004 | 525.459 | 500.909 | 1,085.378 | 938.193 | 971.278 | 700.306 | 635.932 | 760.283 | 781.343 | 658.795 | 1,140.117 | 543.066 | 707.178 | 1,046.578 |
Overige niet-vlottende activa
| 2,961 | 53 | 2,939 | 2,936 | 2,948 | 2,899 | 1,948 | 52 | 2,901 | 3,038 | 2,879 | 60 | 63 | 65 | 70 | 2,774 | 2,869.668 | 2,617.167 | 2,606.809 | 1,566.105 | 2,214.037 | 2,381.108 | 2,334.289 | 2,272.336 | 2,143.663 | 1,904.909 | 1,844.258 | 1,776.939 | 1,712.875 | 1,549.536 | 1,486.769 | 1,422.307 | 1,342.449 | 1,318.316 | 1,323.746 | 1,325.837 | 1,322.299 | 1,298.62 | 1,300.609 | 1,334.727 | 1,335.64 | 1,310.528 | 1,316.683 | 1,366.643 | 1,356.473 | 8,151.767 | 7,874.211 | 7,776.52 | 267.132 | 439.972 | 382.598 | 6,399.116 | 6,671.899 | 6,582.643 | 6,881.915 | 6,911.829 | 6,921.357 | 6,968.058 | 6,640.906 | 6,811.538 | 7,315.297 | 7,149.858 | 7,132.351 | 6,956.233 | 7,676.789 |
Totaal niet-vlottende activa
| 34,070 | 33,896 | 32,446 | 33,117 | 32,557 | 31,397 | 31,373 | 30,561 | 29,798 | 30,627 | 29,823 | 29,939 | 29,803 | 29,493 | 29,929 | 29,994 | 30,814.191 | 28,418.49 | 27,758.947 | 26,668.389 | 26,051.927 | 26,957.604 | 26,526.727 | 22,970.771 | 22,851.689 | 22,753.588 | 23,297.413 | 23,017.073 | 23,565.194 | 23,721.915 | 23,283.633 | 23,363.751 | 22,665.073 | 22,522.594 | 21,308.295 | 20,829.82 | 20,980.734 | 22,356.664 | 22,497.004 | 23,247.332 | 22,489.254 | 21,675.501 | 21,401.441 | 21,540.576 | 21,533.434 | 20,262.893 | 19,482.67 | 19,302.647 | 20,444.564 | 20,263.666 | 20,023.585 | 19,945.697 | 20,199.35 | 20,616.853 | 21,307.498 | 21,354.971 | 21,157.133 | 21,187.819 | 21,066.63 | 21,315.152 | 21,744.899 | 22,441.647 | 21,923.254 | 20,884.207 | 22,341.769 |
Totaal activa
| 75,589 | 74,043 | 72,763 | 74,133 | 77,829 | 71,427 | 71,950 | 69,602 | 74,761 | 66,857 | 67,206 | 68,578 | 65,500 | 60,024 | 57,073 | 60,348 | 69,649.11 | 74,089.209 | 62,423.632 | 59,765.074 | 56,961.966 | 58,294.51 | 55,023.31 | 56,131.875 | 58,423.604 | 62,864.885 | 63,172.475 | 63,445.828 | 64,915.541 | 66,838.805 | 61,654.1 | 61,158.956 | 60,623.815 | 61,725.998 | 53,524.46 | 52,983.904 | 54,190.071 | 58,491.97 | 56,951.838 | 56,763.191 | 53,597.742 | 55,718.729 | 53,054.859 | 54,679.157 | 58,678.608 | 57,678.053 | 54,443.635 | 54,466.345 | 53,704.05 | 52,598.49 | 51,694.545 | 49,479.069 | 50,196.824 | 50,655.121 | 48,229.003 | 46,796.522 | 49,416.003 | 52,292.222 | 53,742.763 | 56,860.056 | 55,989.635 | 60,794.959 | 58,760.938 | 62,760.556 | 73,874.004 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 13,275 | 12,582 | 15,000 | 14,063 | 17,584 | 15,775 | 7,605 | 15,813 | 12,568 | 8,318 | 9,714 | 8,142 | 9,891 | 6,598 | 5,249 | 6,897 | 11,094 | 17,101.752 | 13,840.408 | 12,336.29 | 12,979.922 | 10,875.53 | 9,773.878 | 10,977.024 | 13,715.919 | 13,884.334 | 14,105.293 | 16,652.174 | 18,670.208 | 15,835.993 | 15,404.18 | 14,428.19 | 14,402.785 | 13,549.801 | 11,445.398 | 11,799.693 | 14,160.459 | 14,651.221 | 13,136.296 | 11,962.445 | 10,941.133 | 12,684.228 | 12,288.837 | 12,222.622 | 16,775.449 | 15,025.019 | 13,848.3 | 17,256.744 | 19,598.393 | 14,450.342 | 15,023.913 | 14,440.303 | 15,703.741 | 11,533.788 | 11,087.805 | 10,897.89 | 13,307.606 | 13,082.367 | 15,128.27 | 15,307.413 | 16,993.348 | 12,374.498 | 10,994.782 | 17,024.66 | 16,181.75 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 7 | 0 | 4,000 | 0 | 0 | 0 | 0 | 0 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 9,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 | 1,000 | 0 | 0 | 0 | 1,000 | 2,000 | 1,800 | 0 | 0 | 2,000 | 1,500 | 500 | 0 | 4,000 | 1,500 | 2,000 | 2,500 | 3,500 | 3,000 | 5,500 | 4,000 | 7,000 | 6,500 | 7,000 | 12,600 |
Belastingschulden
| 0 | 0 | 0 | 272 | 527 | 103 | 474 | 249 | 1,305 | 590 | 683 | 206 | 238 | 49 | 107 | 49 | 1,046.134 | 298.338 | 362.69 | 147.115 | 60.861 | 42.725 | 135.862 | 46.407 | 959.255 | 426.781 | 972.786 | 570.019 | 707.942 | 124.038 | 423.474 | 195.041 | 1,362.05 | 531.816 | 582.618 | 274.735 | 683.134 | 173.419 | 132.543 | 23.295 | 1,071.178 | 627.486 | 281.698 | 266.456 | 478.004 | 140.848 | 47.5 | 30.065 | 483.04 | 222.285 | 164.886 | 29.885 | 71.294 | 57.626 | 57.428 | 19.197 | 304.6 | 37.39 | 31.092 | 22.702 | 30.32 | 38.873 | 101.693 | 664.47 | 46.347 |
Uitgestelde opbrengsten
| 7,898 | 7,570 | 0 | 7,781 | 8,156 | 7,020 | 6,758 | 7,889 | 7,942 | 4,714 | 8,498 | 13,017 | 0 | 4,699 | 3,613 | 3,941 | 0 | 3,305.008 | 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 |
Overige kortlopende verplichtingen
| 2,795 | 3,353 | 8,868 | 2,971 | 3,216 | 9,214 | 14,953 | 2,476 | 10,262 | 9,948 | 6,577 | 6,566 | 10,592 | 5,211 | 8,486 | 10,436 | 8,177.021 | 9,546.056 | 10,562 | 9,875 | 6,337 | 9,345 | 7,979 | 8,108 | 6,932.078 | 11,247.792 | 9,791.718 | 8,516.021 | 7,502.42 | 12,991.529 | 9,573.222 | 10,199.894 | 9,765.999 | 13,170.931 | 8,794.525 | 8,918.632 | 6,521.371 | 10,125.811 | 9,725.901 | 12,170.492 | 7,606.859 | 10,632 | 10,070.106 | 12,930.84 | 11,193.111 | 10,499.586 | 9,453.315 | 8,488.683 | 4,533.377 | 7,108.902 | 6,419.481 | 5,881.941 | 4,767.682 | 5,599.536 | 6,468.959 | 4,956.915 | 3,658.899 | 6,260.046 | 6,363.082 | 6,786.029 | 4,766.344 | 11,500.96 | 13,606.929 | 12,403.906 | 18,096.147 |
Totaal kortlopende verplichtingen
| 23,968 | 23,505 | 23,868 | 25,087 | 29,490 | 25,092 | 27,032 | 26,427 | 32,077 | 23,570 | 25,472 | 27,931 | 24,721 | 20,557 | 17,842 | 21,382 | 30,045.155 | 35,946.146 | 24,684.143 | 22,728.146 | 19,650.566 | 20,291.963 | 18,042.493 | 19,672.346 | 21,607.252 | 25,558.907 | 24,869.797 | 25,738.214 | 26,880.57 | 28,951.56 | 25,400.876 | 24,823.125 | 24,633.319 | 27,252.548 | 20,822.541 | 20,993.06 | 21,364.964 | 24,950.451 | 23,994.74 | 24,156.232 | 20,619.17 | 23,943.714 | 22,640.641 | 25,419.918 | 29,446.564 | 27,665.453 | 25,149.115 | 25,775.492 | 24,614.81 | 23,781.529 | 23,108.28 | 20,852.129 | 20,542.717 | 21,190.95 | 19,114.192 | 17,874.002 | 19,771.105 | 22,879.803 | 24,522.444 | 27,616.144 | 25,790.012 | 30,914.331 | 31,203.404 | 37,093.036 | 46,924.244 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 276 | 0 | 0 | 0 | 5 | 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 | 96.972 | 51.028 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 | 2,000 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,762 | 1,788 | 1,818 | 1,836.9 | 1,859.7 | 1,891.2 | 1,925.1 | 1,950 | 1,965 | 1,992.6 | 0 | 2,060.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 685.298 | 878.217 | 436.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,422 | 0 | 1,735 | 2,015 | 1,874 | 1,770 | 1,672 | 1,335 | 1,029 | 1,486 | 1,209 | 1,194 | 1,167 | 1,159 | 1,164 | 978 | 1,000.801 | 978.846 | 995.495 | 846.978 | 749.892 | 1,313.355 | 1,081.218 | 901.918 | 805.415 | 1,164.76 | 1,263.524 | 1,082.078 | 1,709.918 | 1,873.987 | 1,784.31 | 1,762.964 | 1,633.749 | 1,587.083 | 1,286.851 | 1,214.278 | 1,314.3 | 1,702.339 | 1,656.633 | 1,679.585 | 1,665.705 | 1,562.278 | 1,380.651 | 1,354.465 | 1,238.724 | 446.126 | 250.427 | 121.052 | 67.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1,692 | 4,602 | 1,813 | 2,474 | 2,764 | 2,761 | 2,775 | 2,786 | 2,778 | 2,050 | 2,070 | 2,097 | 2,113 | 354 | 354 | 332 | 366.1 | 298.414 | 303.413 | 314.459 | 351.177 | 320.186 | 323.599 | 2,309.499 | 289.318 | 2,338.227 | 2,379.753 | 2,432.147 | 293.668 | 2,508.297 | 2,555.709 | 2,591.545 | 2,610.888 | 2,795.433 | 2,896.07 | 3,006.599 | 3,108.961 | 3,021.734 | 3,139.435 | 3,202.681 | 3,273.338 | 3,496.336 | 3,530.431 | 3,617.585 | 3,840.426 | 3,457.197 | 3,485.799 | 3,499.933 | 3,625.758 | 3,716.557 | 3,738.335 | 3,787.212 | 3,852.123 | 3,822.61 | 3,909.14 | 3,956.009 | 4,008.562 | 3,995.222 | 4,107.65 | 4,130.882 | 4,129.463 | 4,132.671 | 4,162.107 | 4,435.248 | 4,918.61 |
Totaal niet-vlottende verplichtingen
| 4,390 | 4,602 | 3,836 | 4,776 | 4,647 | 4,535 | 4,447 | 4,121 | 3,824 | 3,536 | 3,279 | 3,291 | 3,280 | 3,275 | 3,306 | 3,128 | 3,200.943 | 3,136.96 | 3,190.108 | 3,086.537 | 3,051.069 | 3,598.541 | 3,397.417 | 3,211.417 | 3,155.433 | 3,502.987 | 3,643.277 | 3,514.225 | 4,211.684 | 4,382.284 | 4,340.019 | 4,354.509 | 4,244.637 | 4,382.516 | 4,182.921 | 4,220.877 | 4,423.261 | 4,724.073 | 4,796.068 | 4,882.266 | 4,939.043 | 5,058.614 | 4,911.082 | 5,069.022 | 5,130.178 | 7,903.323 | 7,736.226 | 7,620.985 | 7,693.724 | 7,716.557 | 7,738.335 | 7,787.212 | 7,852.123 | 7,822.61 | 7,909.14 | 7,956.009 | 8,008.562 | 7,995.222 | 8,107.65 | 8,130.882 | 8,129.463 | 8,132.671 | 6,162.107 | 4,435.248 | 4,918.61 |
Totaal passiva
| 28,358 | 28,107 | 27,704 | 29,863 | 34,137 | 29,627 | 31,479 | 30,548 | 35,901 | 27,106 | 28,751 | 31,222 | 28,001 | 23,832 | 21,148 | 24,510 | 33,246.098 | 39,083.106 | 27,874.251 | 25,814.683 | 22,701.63 | 23,890.504 | 21,439.91 | 22,883.767 | 24,762.685 | 29,061.896 | 28,513.075 | 29,252.441 | 31,092.254 | 33,333.845 | 29,740.895 | 29,177.634 | 28,877.957 | 31,635.064 | 25,005.462 | 25,213.937 | 25,788.225 | 29,674.524 | 28,790.808 | 29,038.498 | 25,558.213 | 29,002.328 | 27,551.723 | 30,488.94 | 34,576.742 | 35,568.776 | 32,885.341 | 33,396.477 | 32,308.534 | 31,498.086 | 30,846.615 | 28,639.341 | 28,394.84 | 29,013.56 | 27,023.332 | 25,830.011 | 27,779.667 | 30,875.025 | 32,630.094 | 35,747.026 | 33,919.475 | 39,047.002 | 37,365.511 | 41,528.284 | 51,842.854 |
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 | 0 | 0 | 0 |
Gewone aandelen
| 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116.491 | 9,116.491 | 9,116.491 | 9,116.491 | 9,116.491 | 9,116.491 | 0 | 9,116.491 | 0 | 0 | 0 | 9,116.491 | 9,116.491 | 9,116.491 | 9,116.491 | 9,116 | 9,116.492 | 9,116.492 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 | 9,116.492 |
Ingehouden winsten
| 31,458 | 30,407 | 30,147 | 29,042 | 29,060 | 27,935 | 26,482 | 25,717 | 25,811 | 26,355 | 25,284 | 24,038 | 24,443 | 23,385 | 22,864 | 22,970 | 23,384 | 22,743.317 | 22,206.894 | 21,795.351 | 22,201.151 | 21,427.645 | 20,796.075 | 20,406.865 | 20,677.577 | 20,901.52 | 20,126.566 | 19,161.098 | 18,525.967 | 17,820.696 | 16,265.426 | 15,613.079 | 15,685 | 14,414.708 | 13,546.538 | 12,793 | 12,985 | 12,596 | 11,927 | 11,135 | 11,563 | 11,163 | 10,560 | 9,264 | 9,160 | 7,566 | 7,180 | 6,792 | 7,255 | 7,278.152 | 6,973.503 | 6,644.131 | 7,216.396 | 7,254.277 | 6,453.511 | 6,204.402 | 6,869.204 | 6,614.079 | 6,381.577 | 6,246.697 | 6,877.87 | 6,654.231 | 6,307.327 | 6,429.961 | 7,007.05 |
Overige gereserveerde algehele resultaten
| 6,328 | 6,022 | 5,259 | 5,554 | 4,957 | 4,154 | 0 | 0 | 0 | 3,099 | 2,531 | 2,442 | 2,185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,266.392 | 0 | 2,432 | 2,386 | 2,076.672 | 1,687.623 | 922.086 | 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 totale aandeelhoudersvermogen
| -241 | -172 | -21 | 0 | 0 | 38 | 183 | 3,679 | 636 | 638 | 991 | 1,236 | 1,237 | 1,239 | 1,243 | 1,252 | 3,403 | 1,251.118 | 1,252.773 | 1,269.873 | 1,270.418 | 1,345.946 | 1,376.564 | 1,463.014 | 1,463.433 | 1,457.399 | 2,659.422 | 3,454.834 | 3,455.956 | 3,457.868 | 3,649.718 | 4,440.441 | 4,441.128 | 4,289.139 | 4,238.518 | 4,239.26 | 4,239.579 | 4,240.623 | 4,114.368 | 7,471.958 | 3,790.09 | 3,791.891 | 3,793.873 | 3,795.93 | 3,796.826 | 3,798.621 | 3,800.612 | 4,726.469 | 4,600.028 | 4,160.126 | 4,224.968 | 4,561.687 | 4,958.603 | 4,746.574 | 5,125.528 | 5,145.443 | 5,154.857 | 5,215.131 | 5,155.604 | 5,288.092 | 5,612.012 | 5,517.12 | 5,518.499 | 5,251.458 | 5,461.738 |
Totaal eigen vermogen van aandeelhouders
| 46,661 | 45,373 | 44,501 | 43,712 | 43,135 | 41,243 | 39,921 | 38,512 | 38,317 | 39,208 | 37,921 | 36,834 | 36,982 | 35,680 | 35,419 | 35,338 | 35,904.323 | 34,512.115 | 34,059.459 | 33,463.476 | 33,770.257 | 33,916.848 | 33,100.444 | 32,772.254 | 33,185.674 | 33,329.769 | 34,189.832 | 33,730.578 | 33,364.806 | 33,051.368 | 31,463.931 | 31,556.079 | 31,319.922 | 29,507.962 | 27,823.634 | 27,032.259 | 27,626.937 | 27,972.229 | 27,180.515 | 27,724.693 | 26,369.232 | 25,212.098 | 24,146.603 | 22,814.65 | 22,616.513 | 21,652.856 | 21,113.23 | 20,635.773 | 20,971.556 | 20,554.77 | 20,314.963 | 20,322.31 | 21,291.491 | 21,117.343 | 20,695.531 | 20,466.337 | 21,140.553 | 20,945.702 | 20,653.673 | 20,651.281 | 21,606.374 | 21,287.843 | 20,942.318 | 20,797.911 | 21,585.28 |
Totaal eigen vermogen
| 47,229 | 45,936 | 45,059 | 44,270 | 43,692 | 41,802 | 40,471 | 39,054 | 38,860 | 39,751 | 38,455 | 37,356 | 37,499 | 36,192 | 35,925 | 35,838 | 36,403.012 | 35,006.103 | 34,549.383 | 33,950.391 | 34,260.331 | 34,404.008 | 33,583.4 | 33,248.11 | 33,660.921 | 33,802.99 | 34,658 | 34,193.383 | 33,823.285 | 33,504.96 | 31,913.203 | 31,981.32 | 31,745.859 | 30,090.934 | 28,518.998 | 27,769.967 | 28,401.846 | 28,817.446 | 28,161.03 | 27,724 | 28,039.529 | 26,716.401 | 25,503.136 | 24,190.217 | 24,101.866 | 22,109.277 | 21,558.294 | 21,069.868 | 21,395.516 | 21,100.404 | 20,847.93 | 20,839.728 | 21,801.984 | 21,641.561 | 21,205.671 | 20,966.511 | 21,636.336 | 21,417.197 | 21,112.669 | 21,113.03 | 22,070.16 | 21,747.957 | 21,395.427 | 21,232.272 | 22,031.15 |
Totaal passiva en aandeelhoudersvermogen
| 75,589 | 74,043 | 72,763 | 74,133 | 77,829 | 71,425 | 71,950 | 69,602 | 74,761 | 66,857 | 67,206 | 68,578 | 65,500 | 60,024 | 57,073 | 60,348 | 69,649.11 | 74,089.209 | 62,423.632 | 59,765.074 | 56,961.966 | 58,294.51 | 55,023.31 | 56,131.875 | 58,423.604 | 62,864.885 | 63,172.475 | 63,445.824 | 64,915.541 | 66,838.805 | 61,654.1 | 61,158.956 | 60,623.815 | 61,725.998 | 53,524.46 | 52,983.904 | 54,190.071 | 58,491.97 | 56,951.838 | 56,763.191 | 53,597.742 | 55,718.729 | 53,054.859 | 54,679.157 | 58,678.608 | 57,678.053 | 54,443.635 | 54,466.345 | 53,704.05 | 52,598.49 | 51,694.545 | 49,479.069 | 50,196.824 | 50,655.121 | 48,229.003 | 46,796.522 | 49,416.003 | 52,292.222 | 53,742.763 | 56,860.056 | 55,989.635 | 60,794.959 | 58,760.938 | 62,760.556 | 73,874.004 |