Nippon Rietec Co.,Ltd.
TSE:1938.T
1087 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 7,293.378 | 8,892.857 | 6,434.777 | 6,574.351 | 9,497.349 | 7,851.39 | 5,257.755 | 6,391.008 | 6,250.338 | 7,841.834 | 5,429.454 | 6,348.413 | 6,639.363 | 6,760.302 | 6,135.284 | 8,536.181 | 7,191.615 | 7,229.01 | 4,994.59 | 5,232.526 | 8,660.881 | 8,274.719 | 4,338.823 | 5,852.561 | 6,063.725 | 6,735.575 | 5,934.854 | 5,308.69 | 9,469.273 | 10,187.655 | 5,440.666 | 3,881.744 | 8,391.735 | 8,347.286 | 4,540.547 | 4,323.692 | 6,249.863 | 4,141.078 | 4,064.522 | 3,578.942 | 3,867.92 | 3,678.018 | 4,352.149 | 3,718.436 | 3,739.705 | 3,672.429 | 2,939.983 | 2,920.963 | 3,042.962 | 3,238.254 | 3,017.164 | 2,300.45 | 2,756.519 | 3,203.319 | 2,671.027 | 1,703.247 | 3,799.164 | 2,650.572 | 2,695.906 | 1,918.566 | 2,168.079 |
Kortetermijnbeleggingen
| 0 | 13.007 | 0 | 0 | -1,019.235 | 13.007 | 0 | 13.007 | -1,176.278 | -377.706 | -995.874 | -1,065.996 | 0 | 13.007 | -585.17 | -630.821 | -738.256 | 0 | -610.918 | -671.502 | -680.439 | 0 | -551.507 | -574.915 | -583.038 | 0 | -457.554 | -461.607 | -459.368 | 0 | -450.623 | -451.892 | -444.896 | 0 | -383.775 | -387.704 | -393.473 | 0 | -404.715 | -415.165 | -423.509 | 0 | -438.505 | -439.606 | -441.263 | 0 | -483.09 | -550.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -455.126 |
Liquide middelen en kortetermijnbeleggingen
| 7,293.378 | 8,905.864 | 6,434.777 | 6,574.351 | 9,497.349 | 7,851.39 | 5,257.755 | 6,391.008 | 6,250.338 | 7,841.834 | 5,429.454 | 6,348.413 | 6,639.363 | 6,760.302 | 6,135.284 | 8,536.181 | 7,191.615 | 7,229.01 | 4,994.59 | 5,232.526 | 8,660.881 | 8,274.719 | 4,338.823 | 5,852.561 | 6,063.725 | 6,735.575 | 5,934.854 | 5,308.69 | 9,469.273 | 10,187.655 | 5,440.666 | 3,881.744 | 8,391.735 | 8,347.286 | 4,540.547 | 4,323.692 | 6,249.863 | 4,141.078 | 4,064.522 | 3,578.942 | 3,867.92 | 3,678.018 | 4,352.149 | 3,718.436 | 3,739.705 | 3,672.429 | 2,939.983 | 2,920.963 | 3,042.962 | 3,238.254 | 3,017.164 | 2,300.45 | 2,756.519 | 3,203.319 | 2,671.027 | 1,703.247 | 3,799.164 | 2,650.572 | 2,695.906 | 1,918.566 | 2,168.079 |
Nettovorderingen
| 32,352.773 | 38,019.556 | 38,207.995 | 32,086.375 | 27,625 | 37,238.887 | 36,138.296 | 32,129.637 | 28,973 | 35,052 | 39,088 | 33,929 | 28,420.649 | 35,909.014 | 34,146.336 | 30,927.366 | 28,092.182 | 36,271.696 | 34,710.436 | 30,727.99 | 25,305.66 | 32,589.593 | 35,493.57 | 29,093.147 | 24,630.206 | 32,023.321 | 29,184.563 | 25,138.683 | 21,890.416 | 28,815.459 | 29,577.007 | 24,764.733 | 21,730.372 | 27,736.177 | 27,919.48 | 23,071.684 | 19,518.936 | 27,470.893 | 27,374.823 | 25,154.893 | 20,402.222 | 27,776.158 | 30,060.177 | 26,154.848 | 21,569.168 | 27,966.528 | 27,330.866 | 24,178.675 | 19,779.682 | 26,633.183 | 21,371.217 | 18,095.038 | 12,772.363 | 19,173.341 | 20,592.739 | 17,880.193 | 12,779.978 | 24,829.312 | 17,089.863 | 14,826.302 | 7,083.178 |
Voorraad
| 2,246.533 | 1,151.883 | 3,105.55 | 3,252.346 | 2,631.156 | 1,102.63 | 3,557.817 | 2,296.019 | 2,579.128 | 1,010.626 | 2,599.185 | 2,007.673 | 2,289.435 | 1,292.543 | 3,192.565 | 2,544.791 | 2,538.601 | 1,201.65 | 3,862.539 | 2,402.105 | 2,597.953 | 1,157.224 | 3,935.842 | 2,710.041 | 2,761.836 | 1,091.314 | 3,908.649 | 3,042.629 | 2,220.914 | 745.157 | 3,282.892 | 2,142.015 | 2,059.323 | 872.098 | 2,773.068 | 2,198.084 | 1,648.133 | 740.457 | 3,665.442 | 2,604.428 | 2,663.645 | 1,394.527 | 3,842.29 | 2,986.454 | 2,915.227 | 1,452.961 | 3,803.175 | 3,005.171 | 2,812.404 | 1,684.635 | 5,210.143 | 4,640.884 | 6,414.649 | 3,877.022 | 6,716.9 | 5,452.82 | 6,152.049 | 4,165.02 | 11,680.972 | 10,381.772 | 4,703.482 |
Overige vlottende activa
| 1,459.383 | 820.89 | 1,180.899 | 794.269 | 876.486 | 337.49 | 1,125.375 | 743.122 | 353.851 | 199.695 | 1,191.62 | 705.276 | 757.331 | 475.233 | 1,074.006 | 899.335 | 941.522 | 335.377 | 1,165.21 | 889.099 | 1,079.478 | 986.722 | 1,825.746 | 2,788.754 | 1,861.901 | 167.074 | 1,127.547 | 797.327 | 732.99 | 334.874 | 871.025 | 745.385 | 609.523 | 273.982 | 859.258 | 931.048 | 887.491 | 849.428 | 1,031.8 | 939.6 | 974.114 | 473.788 | 230.078 | 219.376 | 284.887 | 205.77 | 326.435 | 296.38 | 347.287 | 235.259 | 347.83 | 328.618 | 356.585 | 334.029 | 495.536 | 227.672 | 447.583 | 239.701 | 562.349 | 268.206 | 65.422 |
Totaal vlottende activa
| 43,352.067 | 48,898.193 | 48,929.221 | 42,707.341 | 40,630.086 | 46,530.397 | 46,079.243 | 41,559.786 | 38,156.927 | 44,104.781 | 48,309.159 | 42,991.242 | 38,106.778 | 44,437.092 | 44,548.191 | 42,907.673 | 38,763.92 | 45,037.733 | 44,732.775 | 39,251.72 | 37,643.972 | 43,008.258 | 45,593.981 | 40,444.503 | 35,317.668 | 40,017.284 | 40,155.613 | 34,287.329 | 34,313.593 | 40,083.145 | 39,171.59 | 31,533.877 | 32,790.953 | 37,229.543 | 36,092.353 | 30,524.508 | 28,304.423 | 33,201.856 | 36,136.587 | 32,277.863 | 27,907.901 | 33,322.491 | 38,484.694 | 33,079.114 | 28,508.987 | 33,297.688 | 34,400.459 | 30,401.189 | 25,982.335 | 31,791.331 | 29,946.354 | 25,364.99 | 22,300.116 | 26,587.711 | 30,476.202 | 25,263.932 | 23,178.774 | 31,884.605 | 32,029.09 | 27,394.846 | 14,020.161 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 21,316.744 | 20,973.872 | 20,312.083 | 19,975.475 | 19,797.063 | 20,051.767 | 20,034.762 | 20,024.366 | 19,811.465 | 19,870.274 | 19,679.881 | 19,675.755 | 19,782.42 | 19,801.566 | 19,665.119 | 19,254.359 | 18,886.9 | 18,856.47 | 17,932.074 | 18,041.13 | 18,059.966 | 18,127.163 | 17,973.311 | 17,753.389 | 17,633.919 | 17,454.52 | 16,394.938 | 15,451.733 | 13,745.844 | 13,612.522 | 13,722.354 | 13,634.439 | 13,620.133 | 13,702.973 | 13,818.008 | 13,916.828 | 13,776.154 | 13,837.914 | 13,828.803 | 13,697.379 | 13,675.843 | 13,912.856 | 13,928.886 | 14,063.301 | 14,074.513 | 13,724.941 | 13,853.351 | 13,866.171 | 13,965.595 | 14,016.421 | 14,758.701 | 15,049.335 | 15,212.768 | 15,385.78 | 15,411.899 | 15,313.529 | 15,067.489 | 14,834.059 | 15,371.375 | 14,595.926 | 5,800.392 |
Goodwill
| 0 | 0.339 | 0.387 | 0.107 | 0.74 | 0.609 | 0.705 | 0.702 | 0.913 | 0.945 | 0.309 | 0.582 | 0.179 | 0 | 0.642 | 0.727 | 0.48 | 0.155 | 0.962 | 0.788 | 0.63 | 0.712 | 0.652 | 0.131 | 0.286 | 0.292 | 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 | 437 | 471 | 506 | 540 | 581 | 612 | 637 | 574 | 605 | 653 | 644 | 442 | 420.057 | 372 | 313 | 197 | 213 | 223 | 208 | 164 | 168 | 146 | 161 | 165 | 178 | 148.344 | 158.591 | 157.017 | 164.114 | 167.487 | 182.742 | 180.437 | 187.58 | 193.549 | 193.118 | 187.232 | 178.355 | 173.706 | 189.014 | 199.44 | 218.86 | 177.856 | 193.096 | 161.321 | 171.996 | 186.435 | 204.972 | 220.095 | 238.585 | 236.311 | 248.098 | 259.459 | 196.836 | 219.261 | 198.868 | 182.251 | 168.81 | 152.031 | 163.638 | 58.097 |
Goodwill en immateriële activa
| 0 | 437.339 | 471.387 | 506.107 | 540.74 | 581.609 | 612.705 | 637.702 | 574.913 | 605.945 | 653.309 | 644.582 | 442.179 | 420.057 | 372.642 | 313.727 | 197.48 | 213.155 | 223.962 | 208.788 | 164.63 | 168.712 | 146.652 | 161.131 | 165.286 | 178.292 | 148.344 | 158.591 | 157.017 | 164.114 | 167.487 | 182.742 | 180.437 | 187.58 | 193.549 | 193.118 | 187.232 | 178.355 | 173.706 | 189.014 | 199.44 | 218.86 | 177.856 | 193.096 | 161.321 | 171.996 | 186.435 | 204.972 | 220.095 | 238.585 | 236.311 | 248.098 | 259.459 | 196.836 | 219.261 | 198.868 | 182.251 | 168.81 | 152.031 | 163.638 | 58.097 |
Langetermijnbeleggingen
| 16,044.173 | 16,285.91 | 15,516.846 | 15,526.646 | 16,172 | 14,664.222 | 14,429.163 | 14,422.162 | 15,485 | 14,775 | 15,454 | 15,992 | 14,838.321 | 15,124.976 | 15,258 | 15,141 | 15,520 | 14,714.043 | 16,225 | 15,808 | 15,413 | 14,926.416 | 14,877 | 15,443 | 15,352 | 14,264.099 | 15,212 | 14,686 | 14,486 | 13,457.179 | 13,584 | 12,953 | 12,666 | 12,864.822 | 14,138 | 13,488 | 13,873 | 12,715.689 | 12,718 | 12,342 | 11,975 | 11,169.35 | 11,825 | 11,198 | 10,605 | 9,937.233 | 9,220 | 8,789 | 0 | 8,084.507 | 0 | 0 | 0 | 7,377.455 | 0 | 0 | 0 | 7,562.371 | 0 | 0 | 2,177.928 |
Belastingvorderingen
| 0 | 302.23 | 0.003 | -15,526.646 | -1,019.235 | 623.585 | -14,429.163 | -14,422.162 | -1,176.278 | 501.475 | -995.874 | -1,065.996 | -14,838.321 | 460.614 | -15,258 | -15,141 | -15,520 | 505.065 | -16,225 | -15,808 | -15,413 | 247.392 | -14,877 | -15,443 | -15,352 | 119.217 | -15,212 | -14,686 | -14,486 | 107.694 | -13,584 | -12,953 | -12,666 | 93.534 | -14,138 | -13,488 | -13,873 | 101.649 | -12,718 | -12,342 | -11,975 | 105.087 | -11,825 | -11,198 | -10,605 | 104.69 | -9,220 | -8,789 | 0 | 300.948 | 0 | 0 | 0 | 193.474 | 0 | 0 | 0 | 210.431 | 0 | 0 | 791.79 |
Overige niet-vlottende activa
| 1,257.66 | 418.119 | 682.811 | 16,272.322 | 1,019.359 | 402.241 | 15,497.977 | 15,548.074 | 1,176.786 | 0.194 | 996.011 | 1,066.064 | 16,024.983 | 373.737 | 15,258.097 | 15,141.154 | 15,520.153 | 385.94 | 16,225.101 | 15,808.471 | 15,413.008 | 402.901 | 14,877.007 | 15,443.602 | 15,352.829 | 357.343 | 15,212.854 | 14,686.212 | 14,486.993 | 357.154 | 13,584.908 | 12,953.507 | 12,666.848 | 337.049 | 14,138.825 | 13,488.312 | 13,873.676 | 295.152 | 12,718.254 | 12,342.038 | 11,975.597 | 326.555 | 11,825.584 | 11,198.678 | 10,605.743 | 345.552 | 9,220.565 | 8,789.682 | 8,627.918 | 246.759 | 8,187.342 | 8,184.541 | 7,988.592 | 277.878 | 7,787.613 | 7,509.716 | 7,440.922 | 301.647 | 7,505.02 | 7,531.166 | -330.697 |
Totaal niet-vlottende activa
| 38,618.577 | 38,417.47 | 36,983.13 | 36,753.904 | 36,509.927 | 36,323.424 | 36,145.444 | 36,210.142 | 35,871.886 | 35,752.888 | 35,787.327 | 36,312.405 | 36,249.582 | 36,180.95 | 35,295.858 | 34,709.24 | 34,604.533 | 34,674.673 | 34,381.137 | 34,058.389 | 33,637.604 | 33,872.584 | 32,996.97 | 33,358.122 | 33,152.034 | 32,373.471 | 31,756.136 | 30,296.536 | 28,389.854 | 27,698.663 | 27,474.749 | 26,770.688 | 26,467.418 | 27,185.958 | 28,150.382 | 27,598.258 | 27,837.062 | 27,128.759 | 26,720.763 | 26,228.431 | 25,850.88 | 25,732.708 | 25,932.326 | 25,455.075 | 24,841.577 | 24,284.412 | 23,260.351 | 22,860.825 | 22,813.608 | 22,887.22 | 23,182.354 | 23,481.974 | 23,460.819 | 23,431.423 | 23,418.773 | 23,022.113 | 22,690.662 | 23,077.318 | 23,028.426 | 22,290.73 | 8,497.51 |
Totaal activa
| 81,970.644 | 87,315.663 | 85,912.351 | 79,461.247 | 77,140.016 | 82,853.824 | 82,224.688 | 77,769.93 | 74,028.815 | 79,857.67 | 84,096.488 | 79,303.65 | 74,356.361 | 80,618.046 | 79,844.051 | 77,616.915 | 73,368.455 | 79,712.408 | 79,113.913 | 73,310.112 | 71,281.577 | 76,880.845 | 78,590.951 | 73,802.626 | 68,469.701 | 72,390.755 | 71,911.75 | 64,583.865 | 62,703.448 | 67,781.808 | 66,646.339 | 58,304.565 | 59,258.372 | 64,415.502 | 64,242.736 | 58,122.766 | 56,141.485 | 60,330.616 | 62,857.35 | 58,506.294 | 53,758.781 | 59,055.199 | 64,417.02 | 58,534.189 | 53,350.564 | 57,582.101 | 57,660.81 | 53,262.014 | 48,795.943 | 54,678.551 | 53,128.708 | 48,846.964 | 45,760.935 | 50,019.134 | 53,894.975 | 48,286.045 | 45,869.436 | 54,961.923 | 55,057.516 | 49,685.576 | 22,517.672 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 8,449.521 | 10,505.499 | 8,211.643 | 5,020.262 | 4,595.31 | 7,365.237 | 4,653.998 | 4,356.533 | 4,162.326 | 6,750.303 | 5,054.673 | 4,860.448 | 4,435.894 | 7,494.231 | 7,742.135 | 7,247.093 | 8,055.289 | 11,329.333 | 8,509.887 | 8,395.15 | 9,058.501 | 10,287.205 | 7,982.891 | 6,997.321 | 8,230.486 | 10,420.655 | 7,742.683 | 6,879.089 | 8,225.776 | 10,696.935 | 8,014.428 | 7,363.31 | 9,366.453 | 11,397.288 | 8,307.556 | 6,892.407 | 8,425.121 | 11,253.828 | 8,043.488 | 7,337.909 | 8,568.431 | 11,195.288 | 9,244.972 | 9,169.871 | 10,231.63 | 13,394.694 | 9,691.486 | 8,090.847 | 8,897.443 | 10,943.054 | 8,142.424 | 7,253.921 | 6,983.762 | 9,164.45 | 8,021.535 | 6,891.612 | 9,290.131 | 13,557.504 | 8,493.63 | 8,341.625 | 5,677.885 |
Kortlopende schulden
| 1,000 | 1,050.602 | 6,000 | 1,500 | -299.14 | 502.816 | 6,500 | 3,500 | 500 | 417.721 | 8,500 | 5,000 | 500 | 350.018 | 5,000 | 5,000 | 1,000 | 1,050 | 6,100 | 2,500 | 0 | 0 | 7,700 | 4,050 | 0 | 0 | 5,150 | 2,050 | 60 | 60 | 5,410 | 60 | 130 | 90 | 5,350 | 2,995 | 421 | 522 | 9,088 | 6,674 | 766 | 1,706 | 12,178 | 7,958 | 2,758 | 768 | 10,626 | 9,634 | 5,258 | 6,264 | 10,186 | 5,702 | 3,012 | 2,422 | 9,372 | 5,712 | 762 | 2,242 | 11,616.961 | 8,551.962 | 1,941.289 |
Belastingschulden
| 27.107 | 1,305.823 | 58.645 | 94.798 | 24.254 | 1,081.965 | 47.253 | 82.701 | 25.841 | 825.223 | 62.038 | 80.755 | 28.456 | 1,403.963 | 207.028 | 160.995 | 40.933 | 1,548.393 | 107.44 | 100.923 | 46.255 | 1,528.517 | 254.336 | 98.043 | 29.005 | 1,244.072 | 116.883 | 109.568 | 37.895 | 1,555.642 | 221.442 | 91.718 | 29.662 | 1,463.654 | 119.837 | 54.053 | 23.976 | 1,108.312 | 91.424 | 44.091 | 28.02 | 1,622.921 | 336.58 | 65.41 | 30.98 | 1,959.258 | 265.914 | 112.552 | 29.23 | 1,321.721 | 71.19 | 373.889 | 19.847 | 762.268 | 37.969 | 69.848 | 35.708 | 1,705.673 | 61.971 | 69.63 | 604.17 |
Uitgestelde opbrengsten
| 554.475 | 338.802 | 503.53 | 1,367.385 | 299.14 | 227.737 | 1,008.411 | 1,402.817 | 697.789 | 110.265 | 1,310.251 | 1,997.011 | 971.586 | 128.385 | 1,471.838 | 1,879.083 | 1,278.359 | 3,685.875 | 1,500.187 | 1,382.596 | 0 | 0 | 3,189.752 | 4,300.689 | 0 | 0 | 1,899.535 | 1,400.368 | 804.035 | 3,671.936 | 1,483.124 | 1,283.54 | 1,019.767 | 3,179.114 | 1,661.975 | 1,363.042 | 821.369 | 2,620.207 | 1,649.692 | 1,727.652 | 1,860.095 | 4,249.748 | 2,465.141 | 2,325.173 | 1,837.599 | 4,747.248 | 1,621.985 | 2,017.149 | 1,529.383 | 3,759.425 | 2,476.922 | 3,173.032 | 3,807.415 | 5,571.983 | 4,199.632 | 4,026.85 | 3,999.623 | 6,064.227 | 4,450.467 | 4,864.72 | 3,235.933 |
Overige kortlopende verplichtingen
| 5,977.831 | 8,120.036 | 6,259.208 | 7,180.78 | 9,021.238 | 10,255.115 | 8,152.767 | 6,866.214 | 7,371.559 | 9,855.393 | 8,643.552 | 6,982.635 | 8,315.645 | 11,110.55 | 5,879.685 | 4,590.377 | 4,839.838 | 5,087.21 | 5,381.196 | 4,648.348 | 6,760.944 | 10,583.263 | 5,214.304 | 4,573.414 | 7,260.746 | 8,550.578 | 5,376.343 | 3,691.697 | 3,837.511 | 3,649.782 | 3,863.428 | 3,117.068 | 3,203.494 | 3,434.694 | 3,486.639 | 3,139.83 | 2,796.581 | 2,769.181 | 2,847.054 | 2,205.339 | 2,388.581 | 2,014.264 | 1,379.895 | 1,066.571 | 1,516.621 | 1,750.181 | 1,422.001 | 1,096.975 | 1,421.688 | 1,702.822 | 1,346.201 | 976.096 | 1,161.359 | 1,526.631 | 1,259.411 | 1,204.195 | 1,541.284 | 2,015.756 | 1,909.035 | 780.871 | 437.224 |
Totaal kortlopende verplichtingen
| 15,981.827 | 20,014.939 | 20,974.381 | 15,068.427 | 13,616.548 | 18,350.905 | 20,315.176 | 16,125.564 | 12,731.674 | 17,133.682 | 23,508.476 | 18,840.094 | 14,223.125 | 19,083.184 | 20,093.658 | 18,716.553 | 15,173.486 | 21,152.418 | 21,491.27 | 16,926.094 | 15,819.445 | 20,870.468 | 24,086.947 | 19,921.424 | 15,491.232 | 18,971.233 | 20,168.561 | 14,021.154 | 12,927.322 | 18,078.653 | 18,770.98 | 11,823.918 | 13,719.714 | 18,101.096 | 18,806.17 | 14,390.279 | 12,464.071 | 17,165.216 | 21,628.234 | 17,944.9 | 13,583.107 | 19,165.3 | 25,268.008 | 20,519.615 | 16,343.85 | 20,660.123 | 23,361.472 | 20,838.971 | 17,106.514 | 22,669.301 | 22,151.547 | 17,105.049 | 14,964.536 | 18,685.064 | 22,852.578 | 17,834.657 | 15,593.038 | 23,879.487 | 26,470.093 | 22,539.178 | 11,292.331 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 1,630.285 | 0 | 0 | 0 | 1,788.888 | 0 | 0 | 0 | 1,489.875 | 0 | 0 | 0 | 1,324.839 | 0 | 0 | 0 | 931.532 | 0 | 0 | 0 | 868.2 | 0 | 0 | 0 | 605.026 | 0 | 0 | 0 | 595.812 | 0 | 0 | 0 | 665.189 | 0 | 0 | 0 | 659.323 | 20 | 215 | 231 | 1,118.542 | 518 | 699 | 797 | 1,638.469 | 992 | 254 | 336 | 1,009.375 | 410 | 1,520 | 1,686 | 2,469.219 | 2,588 | 2,694 | 2,880 | 3,211.445 | 2,258 | 1,190 | 117.794 |
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 | 5,431.439 | 0 | 0 | 0 | 5,354.727 | 0 | 0 | 0 | 5,484.334 | 0 | 0 | 0 | 5,580.16 | 0 | 0 | 0 | 5,235.227 | 0 | 0 | 0 | -166.324 | 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 | 26.104 | 0 | 0 | 0 | 664.829 | 0 | 0 | 0 | 581.279 | 0 | 0 | 0 | 519.104 | 0 | 0 | 0 | 682.371 | 0 | 0 | 0 | 166.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 7,389.162 | 5,894.538 | 7,925.865 | 7,615.476 | 7,567.803 | 5,930.41 | 7,531.816 | 7,429.984 | 7,217.666 | 5,729.769 | 7,082.078 | 7,093.937 | 7,064.676 | 5,572.764 | 6,950.246 | 6,777.652 | 6,677.14 | 5,742.139 | 7,200.087 | 6,899.699 | 6,715.187 | 418.565 | 6,987.206 | 7,013.932 | 6,711.687 | 367.793 | 7,223.546 | 7,078.353 | 7,032.965 | 360.126 | 7,070.28 | 6,928.662 | 6,885.97 | 357.111 | 7,132.31 | 6,930.345 | 7,046.685 | 137.254 | 6,489.451 | 6,380.518 | 6,398.929 | 5,645.459 | 6,766.65 | 6,832.397 | 6,878.054 | 6,284.229 | 7,141.968 | 7,351.446 | 7,655.676 | 7,415.252 | 8,292.63 | 8,651.756 | 8,999.308 | 8,712.798 | 9,739.79 | 9,997.41 | 10,268.788 | 10,041.944 | 10,876.576 | 11,217.22 | 2,486.531 |
Totaal niet-vlottende verplichtingen
| 7,389.162 | 7,524.823 | 7,925.865 | 7,615.476 | 7,567.803 | 7,719.298 | 7,531.816 | 7,429.984 | 7,217.666 | 7,219.644 | 7,082.078 | 7,093.937 | 7,064.676 | 6,897.603 | 6,950.246 | 6,777.652 | 6,677.14 | 6,673.671 | 7,200.087 | 6,899.699 | 6,715.187 | 6,744.308 | 6,987.206 | 7,013.932 | 6,711.687 | 6,992.375 | 7,223.546 | 7,078.353 | 7,032.965 | 7,021.551 | 7,070.28 | 6,928.662 | 6,885.97 | 7,121.564 | 7,132.31 | 6,930.345 | 7,046.685 | 6,714.175 | 6,509.451 | 6,595.518 | 6,629.929 | 6,764.001 | 7,284.65 | 7,531.397 | 7,675.054 | 7,922.698 | 8,133.968 | 7,605.446 | 7,991.676 | 8,424.627 | 8,702.63 | 10,171.756 | 10,685.308 | 11,182.017 | 12,327.79 | 12,691.41 | 13,148.788 | 13,253.389 | 13,134.576 | 12,407.22 | 2,604.325 |
Totaal passiva
| 23,370.989 | 27,539.762 | 28,900.246 | 22,683.903 | 21,184.351 | 26,070.203 | 27,846.992 | 23,555.548 | 19,949.34 | 24,353.326 | 30,590.554 | 25,934.031 | 21,287.801 | 25,980.787 | 27,043.904 | 25,494.205 | 21,850.626 | 27,826.089 | 28,691.357 | 23,825.793 | 22,534.632 | 27,614.776 | 31,074.153 | 26,935.356 | 22,202.919 | 25,963.608 | 27,392.107 | 21,099.507 | 19,960.287 | 25,100.204 | 25,841.26 | 18,752.58 | 20,605.684 | 25,222.66 | 25,938.48 | 21,320.624 | 19,510.756 | 23,879.391 | 28,137.685 | 24,540.418 | 20,213.036 | 25,929.301 | 32,552.658 | 28,051.012 | 24,018.904 | 28,582.821 | 31,495.44 | 28,444.417 | 25,098.19 | 31,093.928 | 30,854.177 | 27,276.805 | 25,649.844 | 29,867.081 | 35,180.368 | 30,526.067 | 28,741.826 | 37,132.876 | 39,604.669 | 34,946.398 | 13,896.656 |
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 |
Gewone aandelen
| 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430 | 1,430.962 | 1,430 | 1,430 | 1,430 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 1,430.962 | 550 |
Ingehouden winsten
| 52,063.091 | 53,121.873 | 50,845.845 | 50,273.018 | 49,698.507 | 51,025.267 | 48,352.655 | 48,173.658 | 48,113.695 | 49,567.246 | 47,401.423 | 46,915.296 | 46,643.85 | 48,092.631 | 46,573.335 | 45,963.054 | 45,045.183 | 45,493.181 | 43,249.424 | 42,565.793 | 42,011.532 | 42,411.59 | 40,824.238 | 39,670.982 | 39,034.475 | 39,514.333 | 37,145.668 | 36,392.552 | 35,687.908 | 36,021.65 | 34,189.595 | 33,288.222 | 32,487.529 | 32,653.777 | 31,100.462 | 30,197.729 | 29,683.502 | 30,020.151 | 28,196.952 | 27,584.631 | 27,284.383 | 27,054.801 | 25,565.742 | 24,483.638 | 23,583.876 | 23,338.02 | 21,078.148 | 19,950.708 | 18,810.515 | 18,646.076 | 17,524.924 | 16,755.61 | 15,259.306 | 15,276.87 | 13,797.813 | 12,926.912 | 12,143.172 | 12,727.576 | 10,457.964 | 9,580.174 | 7,723.839 |
Overige gereserveerde algehele resultaten
| 2,669.72 | 2,787.183 | 2,299.415 | 2,386.884 | 2,139.715 | 1,640.913 | 1,732.156 | 1,747.839 | 1,672.895 | 1,644.214 | 1,811.625 | 2,161.438 | 2,131.758 | 4,292.951 | 1,934 | 1,867 | 2,180 | 2,100 | 2,880 | 2,627 | 2,443 | 2,562 | 2,400 | 2,903 | 2,939 | 2,619 | 3,081 | 2,799 | 2,762 | 2,367 | 2,322 | 1,937 | 1,836 | 2,263 | 2,927 | 2,327 | 2,670 | 2,152 | 1,960 | 1,817 | 1,697 | 1,507 | 1,733 | 1,434 | 1,182 | 1,094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,435.881 | 2,435.88 | 2,435.88 | 2,686.48 | 2,686.48 | 2,686.479 | 2,861.923 | 2,861.923 | 2,861.923 | 2,861.922 | 2,861.924 | 2,861.923 | 2,861.99 | 820.715 | 2,861.85 | 2,861.694 | 2,861.684 | 2,862.176 | 2,862.17 | 2,860.564 | 2,862.413 | 2,861.517 | 2,862.56 | 2,863.288 | 2,863.307 | 2,862.851 | 2,862.013 | 2,861.844 | 2,862.291 | 2,861.992 | 2,862.522 | 2,845.513 | 2,845.033 | 2,845.103 | 2,845.832 | 2,846.451 | 2,846.265 | 2,848.112 | 3,131.751 | 3,133.283 | 3,133.4 | 3,133.135 | 3,134.658 | 3,134.577 | 3,134.822 | 3,136.298 | 3,656.26 | 3,435.927 | 3,456.276 | 3,507.585 | 3,318.645 | 3,383.587 | 3,420.823 | 3,444.221 | 3,485.832 | 3,402.104 | 3,553.476 | 3,670.509 | 3,563.921 | 3,728.042 | 347.177 |
Totaal eigen vermogen van aandeelhouders
| 58,599.654 | 59,775.898 | 57,012.102 | 56,777.344 | 55,955.664 | 56,783.621 | 54,377.696 | 54,214.382 | 54,079.475 | 55,504.344 | 53,505.934 | 53,369.619 | 53,068.56 | 54,637.259 | 52,800.147 | 52,122.71 | 51,517.829 | 51,886.319 | 50,422.556 | 49,484.319 | 48,746.945 | 49,266.069 | 47,516.798 | 46,867.27 | 46,266.782 | 46,427.146 | 44,519.643 | 43,484.358 | 42,743.161 | 42,681.604 | 40,805.079 | 39,501.697 | 38,599.524 | 39,192.842 | 38,304.256 | 36,802.142 | 36,630.729 | 36,451.225 | 34,719.665 | 33,965.876 | 33,545.745 | 33,125.898 | 31,864.362 | 30,483.177 | 29,331.66 | 28,999.28 | 26,165.37 | 24,817.597 | 23,697.753 | 23,584.623 | 22,274.531 | 21,570.159 | 20,111.091 | 20,152.053 | 18,714.607 | 17,759.978 | 17,127.61 | 17,829.047 | 15,452.847 | 14,739.178 | 8,621.016 |
Totaal eigen vermogen
| 58,599.654 | 59,775.898 | 57,012.102 | 56,777.344 | 55,955.664 | 56,783.621 | 54,377.696 | 54,214.382 | 54,079.475 | 55,504.344 | 53,505.934 | 53,369.619 | 53,068.56 | 54,637.259 | 52,800.147 | 52,122.71 | 51,517.829 | 51,886.319 | 50,422.556 | 49,484.319 | 48,746.945 | 49,266.069 | 47,516.798 | 46,867.27 | 46,266.782 | 46,427.146 | 44,519.643 | 43,484.358 | 42,743.161 | 42,681.604 | 40,805.079 | 39,551.985 | 38,652.688 | 39,192.842 | 38,304.256 | 36,802.142 | 36,630.729 | 36,451.225 | 34,719.665 | 33,965.876 | 33,545.745 | 33,125.898 | 31,864.362 | 30,483.177 | 29,331.66 | 28,999.28 | 26,165.37 | 24,817.597 | 23,697.753 | 23,584.623 | 22,274.531 | 21,570.159 | 20,111.091 | 20,152.053 | 18,714.607 | 17,759.978 | 17,127.61 | 17,829.047 | 15,452.847 | 14,739.178 | 8,621.016 |
Totaal passiva en aandeelhoudersvermogen
| 81,970.644 | 87,315.66 | 85,912.348 | 79,461.247 | 77,140.015 | 82,853.824 | 82,224.688 | 77,769.93 | 74,028.815 | 79,857.67 | 84,096.488 | 79,303.65 | 74,356.361 | 80,618.046 | 79,844.051 | 77,616.915 | 73,368.455 | 79,712.408 | 79,113.913 | 73,310.112 | 71,281.577 | 76,880.845 | 78,590.951 | 73,802.626 | 68,469.701 | 72,390.754 | 71,911.75 | 64,583.865 | 62,703.448 | 67,781.808 | 66,646.339 | 58,304.565 | 59,258.372 | 64,415.502 | 64,242.736 | 58,122.766 | 56,141.485 | 60,330.616 | 62,857.35 | 58,506.294 | 53,758.781 | 59,055.199 | 64,417.02 | 58,534.189 | 53,350.564 | 57,582.101 | 57,660.81 | 53,262.014 | 48,795.943 | 54,678.551 | 53,128.708 | 48,846.964 | 45,760.935 | 50,019.134 | 53,894.975 | 48,286.045 | 45,869.436 | 54,961.923 | 55,057.516 | 49,685.576 | 22,517.672 |