Nakamuraya Co., Ltd.
TSE:2204.T
3250 (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
| 1,230.006 | 1,136.514 | 1,873.19 | 1,507.878 | 1,327.91 | 1,222.7 | 1,491.578 | 1,060.195 | 1,124.2 | 1,187.214 | 1,168.122 | 1,231.921 | 1,504.348 | 1,146.167 | 1,057.294 | 1,017.494 | 1,442.456 | 1,816.431 | 1,254.26 | 1,211.808 | 1,143.784 | 1,301.614 | 1,378.55 | 2,406.597 | 970.048 | 1,635.841 | 1,937.433 | 1,987.029 | 3,462.811 | 2,141.073 | 1,102.225 | 1,108.92 | 1,086.412 | 2,391.205 | 1,472.976 | 1,825.516 | 1,961.39 | 1,892.815 | 1,808.948 | 1,498.919 | 1,766.204 | 2,007.814 | 1,259.222 | 1,663.249 | 1,441.533 | 1,973.197 | 1,793.031 | 1,564.403 | 2,653.506 | 3,779.457 | 1,000.036 | 1,540.39 | 2,387.571 | 3,555.266 | 1,560.064 | 917.886 | 2,557.071 | 3,510.522 | 1,715.146 | 1,869.321 | 3,318.715 | 1,264.961 |
| Kortetermijnbeleggingen
| 0 | 2.164 | 0 | 4.854 | 0 | 4.874 | 0 | 4.991 | 2,374.428 | 4.991 | 0 | 4.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.015 | 0 | 0 | 0 | 0 | 0 | 1,500 | 0 | 2,799.927 | 3,400.011 | 8,899.371 | -742.571 | -733.847 | -785.573 | 0 | -811.04 | -835.138 | -867.829 | 0 | -882.057 | -931.973 | -885.681 | 0 | -911.855 | -912.029 | -964.586 | -1,058.349 | 100.03 | 900.554 | 1,300.458 | 1,300.342 | 300.382 | 800.38 | 800.398 | 800.094 | 300 | 899.676 | 299.76 | 899.724 | 0 | 0 | 0 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 1,230.006 | 1,138.678 | 1,873.19 | 1,507.878 | 1,327.91 | 1,222.7 | 1,491.578 | 1,060.195 | 1,124.2 | 1,187.214 | 1,168.122 | 1,231.921 | 1,504.348 | 1,146.167 | 1,057.294 | 1,017.494 | 1,442.456 | 1,816.431 | 1,254.26 | 1,241.823 | 1,143.784 | 1,301.614 | 1,378.55 | 2,406.597 | 970.048 | 3,135.841 | 1,937.433 | 4,786.956 | 6,862.822 | 11,040.444 | 1,102.225 | 1,108.92 | 1,086.412 | 2,391.205 | 1,472.976 | 1,825.516 | 1,961.39 | 1,892.815 | 1,808.948 | 1,498.919 | 1,766.204 | 2,007.814 | 1,259.222 | 1,663.249 | 1,441.533 | 1,973.197 | 1,893.061 | 2,464.957 | 3,953.964 | 5,079.799 | 1,300.418 | 2,340.77 | 3,187.969 | 4,355.36 | 1,860.064 | 1,817.562 | 2,856.831 | 4,410.246 | 1,715.146 | 1,869.321 | 3,318.715 | 1,264.961 |
| Nettovorderingen
| 2,725.695 | 5,305.106 | 7,137.536 | 4,656.695 | 2,367.804 | 4,609.591 | 7,129.861 | 3,875.51 | 2,325.243 | 4,548.076 | 6,602.646 | 3,413.817 | 2,200.842 | 4,178.085 | 6,233.548 | 3,167.346 | 1,959.644 | 4,303.349 | 6,923.176 | 3,481.268 | 2,687.976 | 4,770.121 | 7,042.713 | 4,443.142 | 2,887.081 | 4,811.905 | 7,965.365 | 5,138.023 | 3,292.878 | 4,930.718 | 7,595.542 | 4,553.086 | 3,231.403 | 4,637.627 | 7,373.222 | 4,853.2 | 3,285.356 | 4,747.405 | 8,500.833 | 5,334.539 | 3,753.374 | 4,866.361 | 7,110.667 | 3,372.233 | 2,748.106 | 4,595.766 | 6,979.489 | 3,438.857 | 2,725.111 | 4,756.04 | 6,948.99 | 3,301.607 | 2,423.651 | 4,261.853 | 6,596.955 | 3,210.04 | 2,517.336 | 4,218.381 | 6,618.495 | 3,103.314 | 4,041.916 | 6,792.88 |
| Voorraad
| 4,747.772 | 3,900.231 | 4,622.121 | 5,381.399 | 4,643.27 | 3,412.325 | 3,712.112 | 3,880.396 | 3,340.409 | 2,634.997 | 3,214.813 | 3,414.062 | 3,197.363 | 2,589.853 | 3,524.001 | 3,976.151 | 3,424.335 | 2,615.017 | 3,412.181 | 3,992.466 | 3,055.023 | 2,783.392 | 3,932.572 | 3,820.765 | 3,357.137 | 2,731.147 | 3,495.754 | 3,699.02 | 2,840.929 | 2,180.506 | 3,078.639 | 3,152.479 | 2,695.4 | 2,344.501 | 3,392.499 | 3,435.814 | 2,923.559 | 2,141.15 | 3,023.345 | 3,039.547 | 2,680.517 | 2,025.626 | 2,620.765 | 2,320.721 | 2,464.159 | 1,936.485 | 2,993.58 | 2,880.41 | 2,317.216 | 1,925.302 | 2,543.08 | 2,559.719 | 2,194.742 | 1,637.935 | 2,166.962 | 2,291.161 | 2,153.068 | 1,652.369 | 2,056.456 | 2,211.882 | 2,065.254 | 2,193.368 |
| Overige vlottende activa
| 388.12 | 191.319 | 515.284 | 664.049 | 721.097 | 322.55 | 859.376 | 544.275 | 488.013 | 43.161 | 506.783 | 425.188 | 440.422 | 7.582 | 603.694 | 359.887 | 439.619 | 7.181 | 653.652 | 560.828 | 303.337 | 4.69 | 433.323 | 733.155 | 891.427 | 731.714 | 605.234 | 399.374 | 389.458 | 433.91 | 313.773 | 515.658 | 327.408 | 339.334 | 428.63 | 421.847 | 460.466 | 361.524 | 342.182 | 426.617 | 291.047 | 335.656 | 1,054.897 | 1,576.048 | 1,107.443 | 442.598 | 856.112 | 1,749.954 | 1,246.088 | 793.864 | 1,231.907 | 2,036.049 | 1,877.71 | 1,326.451 | 1,397.221 | 2,167.596 | 2,648.386 | 1,010.852 | 1,235.313 | 1,673.995 | 1,149.416 | 982.285 |
| Totaal vlottende activa
| 9,091.593 | 10,535.334 | 14,148.131 | 12,210.021 | 9,060.081 | 9,567.166 | 13,192.927 | 9,360.376 | 7,277.865 | 8,413.448 | 11,492.364 | 8,484.988 | 7,342.975 | 7,921.687 | 11,418.537 | 8,520.878 | 7,266.054 | 8,741.978 | 12,243.269 | 9,276.385 | 7,190.12 | 8,859.817 | 12,787.158 | 11,403.659 | 8,105.693 | 11,410.607 | 14,003.786 | 14,023.373 | 13,386.087 | 18,585.578 | 12,090.179 | 9,330.143 | 7,340.623 | 9,712.667 | 12,667.327 | 10,536.377 | 8,630.771 | 9,142.894 | 13,675.308 | 10,299.622 | 8,491.142 | 9,235.457 | 12,045.551 | 8,932.251 | 7,761.241 | 8,948.046 | 12,722.242 | 10,534.178 | 10,242.379 | 12,555.005 | 12,024.395 | 10,238.145 | 9,684.072 | 11,581.599 | 12,021.202 | 9,486.359 | 10,175.621 | 11,291.848 | 11,625.41 | 8,858.512 | 10,575.301 | 11,233.494 |
| Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 24,995.965 | 25,223.078 | 26,250.212 | 26,372.512 | 26,515.265 | 26,753.237 | 26,776.721 | 27,132.352 | 27,329.532 | 27,575.393 | 27,913.363 | 28,249.707 | 28,137.372 | 28,479.36 | 28,982.332 | 29,218.994 | 29,450.565 | 29,865.254 | 30,238.987 | 30,475.49 | 30,703.774 | 31,066.602 | 31,408.638 | 31,566.375 | 27,999.99 | 25,554.724 | 23,047.711 | 20,750.451 | 20,020.056 | 17,453.682 | 24,447.819 | 24,589.044 | 23,881.479 | 23,862.649 | 23,805.656 | 23,962.127 | 23,914.804 | 24,074.673 | 24,261.315 | 24,442.678 | 22,393.186 | 22,406.138 | 22,083.821 | 22,196.663 | 22,067.648 | 22,052.789 | 21,683.834 | 21,751.776 | 21,236.285 | 21,324.57 | 21,492.459 | 21,452.81 | 21,631.189 | 21,821.244 | 22,132.589 | 22,047.092 | 22,153.724 | 22,270.283 | 22,471.74 | 22,503.075 | 22,857.408 | 23,104.076 |
| Goodwill
| 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 | 0.14 | 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 | 185.574 | 196.989 | 202.958 | 209.168 | 217.086 | 219.406 | 200.421 | 204.441 | 211.304 | 219.185 | 200.7 | 207.814 | 213.69 | 222.191 | 228.297 | 234.782 | 246.004 | 256.209 | 268.272 | 281.583 | 290.237 | 294.059 | 306.272 | 264.608 | 257.951 | 272.917 | 241.683 | 255.924 | 267.235 | 263.584 | 276.598 | 279.821 | 262.79 | 259.126 | 264.906 | 237.799 | 246.989 | 234.641 | 128.512 | 120.138 | 124.6 | 122.233 | 132.742 | 138.893 | 118.083 | 130.302 | 103.307 | 111.471 | 122.672 | 183.888 | 242.227 | 304.763 | 364.479 | 435.171 | 505.178 | 566.379 | 564.15 | 620.807 | 677.56 | 748.728 | 802.361 |
| Goodwill en immateriële activa
| 0 | 185.574 | 196.989 | 202.958 | 209.168 | 217.086 | 219.406 | 200.421 | 204.441 | 211.304 | 219.185 | 200.7 | 207.814 | 213.69 | 222.191 | 228.297 | 234.782 | 246.004 | 256.209 | 268.272 | 281.583 | 290.237 | 294.059 | 306.272 | 264.608 | 258.091 | 272.917 | 241.683 | 255.924 | 267.235 | 263.584 | 276.598 | 279.821 | 262.79 | 259.126 | 264.906 | 237.799 | 246.989 | 234.641 | 128.512 | 120.138 | 124.6 | 122.233 | 132.742 | 138.893 | 118.083 | 130.302 | 103.307 | 111.471 | 122.672 | 183.888 | 242.227 | 304.763 | 364.479 | 435.171 | 505.178 | 566.379 | 564.15 | 620.807 | 677.56 | 748.728 | 802.361 |
| Langetermijnbeleggingen
| 7,153.892 | 6,962.307 | 6,371.132 | 6,420.589 | 5,891.806 | 5,290.872 | 5,347.463 | 5,142.841 | 5,187.859 | 5,345.441 | 5,351.084 | 5,449.273 | 5,042.163 | 0 | 0 | 0 | 0 | 0 | 0 | 5,401.294 | 0 | 0 | 5,525.321 | 6,260.412 | 6,113.313 | 4,405.506 | 6,543.468 | 3,424.268 | 2,816.136 | -2,808.752 | 6,722 | 6,230 | 6,131 | 5,515.945 | 6,759 | 6,242 | 6,674 | 5,426.733 | 5,780 | 5,643 | 5,416 | 4,218.025 | 5,487 | 5,276 | 5,012 | 4,802 | 3,966.774 | 2,758.886 | 2,536.25 | 2,706.93 | 3,183.228 | 2,871.502 | 2,927.761 | 2,969.267 | 3,668.947 | 2,855.735 | 3,318.04 | 3,087.28 | 0 | 0 | 3,111.392 | 0 |
| Belastingvorderingen
| 0 | 2,223.085 | 0.001 | -6,420.589 | 0 | 2,337.282 | -5,347.463 | -5,142.841 | -5,187.859 | 2,319.659 | -5,351.084 | -5,449.273 | -5,042.163 | 0 | 0 | 0 | 0 | 0 | 0 | 30.015 | 0 | 0 | 14.227 | 15.023 | 11.901 | 8.483 | 8.129 | 7.812 | 7.475 | 6.692 | -6,722 | -6,230 | -6,131 | 5.408 | -6,759 | -6,242 | -6,674 | 6.063 | -5,780 | -5,643 | -5,416 | 5.236 | -5,487 | -5,276 | -5,012 | -4,802 | 100.03 | 900.554 | 1,300.458 | 302.166 | 300.382 | 800.38 | 800.398 | 278.922 | 300 | 899.676 | 299.76 | 282.829 | 0 | 0 | 495.085 | 0 |
| Overige niet-vlottende activa
| 790.608 | 611.235 | 621.466 | 7,038.586 | 645.265 | -1,685.279 | 6,008.453 | 5,802.599 | 5,771.08 | -1,722.602 | 5,948.348 | 6,040.321 | 5,696.621 | 5,741.44 | 5,394.589 | 4,916.029 | 4,775.77 | 4,702.319 | 5,848.394 | 388.803 | 5,669.612 | 6,058.048 | 589.779 | 592.693 | 520.807 | 2,006.012 | 560.386 | 3,407.28 | 4,055.971 | 9,653.141 | 6,722.945 | 6,230.369 | 6,131.729 | 818.297 | 6,759.07 | 6,242.976 | 6,674.435 | 869.82 | 5,780.023 | 5,643.8 | 5,416.584 | 901.612 | 5,487.364 | 5,276.998 | 5,012.092 | 4,802.394 | 1,168.766 | 1,347.234 | 1,366.795 | 2,340.773 | 1,656.611 | 1,481.531 | 1,402.613 | 1,935.353 | 1,448.508 | 1,593.054 | 1,511.123 | 2,019.993 | 5,207.385 | 5,070.806 | 1,104.435 | 4,650.695 |
| Totaal niet-vlottende activa
| 32,940.465 | 35,205.279 | 33,439.8 | 33,614.056 | 33,261.504 | 32,913.198 | 33,004.58 | 33,135.372 | 33,305.053 | 33,729.195 | 34,080.896 | 34,490.728 | 34,041.807 | 34,434.49 | 34,599.112 | 34,363.32 | 34,461.117 | 34,813.577 | 36,343.59 | 36,563.874 | 36,654.969 | 37,414.887 | 37,832.024 | 38,740.775 | 34,910.619 | 32,232.816 | 30,432.611 | 27,831.494 | 27,155.562 | 24,571.998 | 31,434.348 | 31,096.011 | 30,293.029 | 30,465.089 | 30,823.852 | 30,470.009 | 30,827.038 | 30,624.278 | 30,275.979 | 30,214.99 | 27,929.908 | 27,655.611 | 27,693.418 | 27,606.403 | 27,218.633 | 26,973.266 | 27,049.706 | 26,861.757 | 26,551.259 | 26,797.111 | 26,816.568 | 26,848.45 | 27,066.724 | 27,369.265 | 27,985.215 | 27,900.735 | 27,849.026 | 28,224.535 | 28,299.932 | 28,251.441 | 28,317.048 | 28,557.132 |
| Totaal activa
| 42,032.058 | 45,740.613 | 47,587.931 | 45,824.078 | 42,321.586 | 42,480.364 | 46,197.507 | 42,495.748 | 40,582.919 | 42,142.643 | 45,573.26 | 42,975.716 | 41,384.782 | 42,356.176 | 46,017.649 | 42,884.199 | 41,727.171 | 43,555.555 | 48,586.859 | 45,840.257 | 43,845.089 | 46,274.705 | 50,619.182 | 50,144.434 | 43,016.312 | 43,643.423 | 44,436.397 | 41,854.867 | 40,541.65 | 43,157.576 | 43,524.527 | 40,426.154 | 37,633.652 | 40,177.756 | 43,491.179 | 41,006.386 | 39,457.809 | 39,767.172 | 43,951.287 | 40,514.612 | 36,421.05 | 36,891.068 | 39,738.969 | 36,538.654 | 34,979.874 | 35,921.312 | 39,771.948 | 37,395.935 | 36,793.638 | 39,352.116 | 38,840.963 | 37,086.595 | 36,750.796 | 38,950.864 | 40,006.417 | 37,387.094 | 38,024.647 | 39,516.383 | 39,925.342 | 37,109.953 | 38,892.349 | 39,790.626 |
| Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 1,037.392 | 1,351.447 | 2,035.478 | 1,608.137 | 1,116.654 | 1,466.733 | 2,219.617 | 1,582.063 | 1,191.291 | 1,219.359 | 2,059.547 | 1,325.93 | 1,002.901 | 1,121.033 | 1,949.356 | 1,194.139 | 965.901 | 1,246.606 | 2,036.376 | 1,529.015 | 1,094.757 | 1,370.223 | 2,344.62 | 1,602.849 | 1,141.628 | 1,468.283 | 2,685.751 | 1,683.737 | 1,211.187 | 1,562.883 | 2,393.822 | 1,585.193 | 1,160.533 | 1,507.967 | 2,553.182 | 1,852.202 | 1,220.653 | 1,410.8 | 2,774.029 | 1,860.371 | 1,069.614 | 1,758.118 | 2,924.083 | 1,544.997 | 1,078.959 | 1,374.594 | 2,590.132 | 1,650.782 | 1,110.931 | 1,511.405 | 2,101.658 | 1,591.497 | 1,145.525 | 1,439.135 | 2,348.597 | 1,413.137 | 1,187.839 | 1,397.512 | 2,324.73 | 1,297.628 | 1,387.016 | 2,401.903 |
| Kortlopende schulden
| 4,078.469 | 2,582.163 | 7,085.856 | 7,385.061 | 8,388.522 | 6,396.897 | 9,605.271 | 8,913.154 | 6,717.203 | 6,017.203 | 8,416.025 | 8,616.025 | 7,008.677 | 5,808.849 | 9,109.207 | 8,809.659 | 7,294.631 | 6,278.261 | 8,619.119 | 6,802.606 | 4,691.851 | 4,392.343 | 7,316.91 | 8,125.568 | 2,647.231 | 50.227 | 137.181 | 150.023 | 162.723 | 170.697 | 2,945.962 | 2,748.992 | 347.151 | 390.978 | 4,798.409 | 5,002.312 | 3,444.718 | 2,312.295 | 5,315.445 | 4,092.12 | 2,692.032 | 1,343.524 | 3,192.572 | 2,544.584 | 1,044.434 | 682.523 | 4,628 | 4,128 | 4,128 | 4,168.502 | 4,133 | 4,138 | 4,143 | 4,286.141 | 4,248 | 4,248 | 4,348 | 4,379.214 | 4,348 | 4,348 | 4,359.773 | 4,348 |
| Belastingschulden
| 25.028 | 300.218 | 46.369 | 56.937 | 25.678 | 152.785 | 43.4 | 56.583 | 25.951 | 222.121 | 55.293 | 59.64 | 27.442 | 108.145 | 0 | 54.889 | 27.465 | 109.209 | 0 | 91.593 | 47.898 | 611.841 | 22.922 | 108.338 | 53.686 | 199.961 | 77.181 | 105.744 | 52.568 | 365.891 | 103.299 | 111.914 | 55.002 | 208.588 | 68.835 | 79.151 | 38.375 | 91.746 | 63.744 | 64.464 | 32.835 | 74.975 | 56.067 | 67.212 | 37.77 | 119.455 | 35.936 | 50.205 | 25.56 | 556.802 | 65.079 | 50.435 | 26.11 | 263.712 | 41.983 | 57.985 | 44.272 | 489.19 | 236.758 | 143.093 | 558.828 | 211.481 |
| Uitgestelde opbrengsten
| 25.028 | 300.218 | 46.369 | 2,881.425 | 1,897.722 | 2,440.89 | 2,597.508 | 2,453.553 | 1,808.38 | 2,371.613 | 2,677.282 | 2,236.587 | 1,615.943 | 2,166.673 | 2,499.563 | 2,060.927 | 1,574.518 | 2,144.177 | 2,795.731 | 2,407.151 | 1,967.596 | 3,034.071 | 2,223.048 | 2,667.345 | 1,912.296 | 3,282.127 | 425.098 | 763.267 | 463.891 | 1,121.202 | 410.363 | 700.685 | 373.026 | 823.375 | 381.639 | 683.032 | 354.964 | 713.942 | 362.538 | 668.22 | 328.544 | 688.329 | 375.813 | 673.24 | 354.078 | 738.156 | 359.981 | 666.79 | 345.558 | 1,189.456 | 404.362 | 681.623 | 365.489 | 941.047 | 392.259 | 738.108 | 392.538 | 1,173.392 | 585.669 | 819.802 | 1,236.605 | 572.253 |
| Overige kortlopende verplichtingen
| 2,458.53 | 3,488.025 | 3,329.352 | 610.965 | 100.68 | 64.883 | 734.806 | 41.221 | 81.26 | 42.561 | 288.704 | 41.188 | 81.7 | 59.483 | 390.097 | 154.02 | 112.989 | 57.54 | 42.666 | 44.671 | 160.178 | 50.788 | 1,010.213 | 635.291 | 735.81 | 716.457 | 3,071.349 | 2,814.646 | 1,916.378 | 2,353.23 | 2,682.281 | 1,944.226 | 2,006.126 | 2,326.87 | 2,680.957 | 1,943.704 | 2,006.783 | 2,124.953 | 2,648.108 | 3,761.861 | 1,921.12 | 2,436.205 | 2,577.19 | 2,190.143 | 2,303.081 | 2,417.284 | 2,639.293 | 2,383.489 | 1,974.49 | 2,068.511 | 2,679.508 | 1,630.047 | 1,782.453 | 1,826.631 | 2,683.666 | 1,642.052 | 2,414.452 | 1,722.952 | 2,393.145 | 1,516.699 | 1,618.243 | 2,261.202 |
| Totaal kortlopende verplichtingen
| 7,599.419 | 7,721.853 | 12,497.055 | 12,485.588 | 11,503.578 | 10,369.403 | 15,157.202 | 12,989.991 | 9,798.134 | 9,650.736 | 13,441.558 | 12,219.73 | 9,709.221 | 9,156.038 | 13,948.223 | 12,218.745 | 9,948.039 | 9,726.584 | 13,493.892 | 10,783.443 | 7,914.382 | 8,847.425 | 12,894.791 | 13,031.053 | 6,436.965 | 5,517.094 | 6,319.379 | 5,411.673 | 3,754.179 | 5,208.012 | 8,432.428 | 6,979.096 | 3,886.836 | 5,049.19 | 10,414.187 | 9,481.25 | 7,027.118 | 6,561.99 | 11,100.12 | 10,382.572 | 6,011.31 | 6,226.176 | 9,069.658 | 6,952.964 | 4,780.552 | 5,212.557 | 10,217.406 | 8,829.061 | 7,558.979 | 8,937.874 | 9,318.528 | 8,041.167 | 7,436.467 | 8,492.954 | 9,672.522 | 8,041.297 | 8,342.829 | 8,673.07 | 9,651.544 | 7,982.129 | 8,601.637 | 9,583.358 |
| Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 378.539 | 397.438 | 416.337 | 409.766 | 426.518 | 447.629 | 468.74 | 490.344 | 512.011 | 541.312 | 565.707 | 594.713 | 580.127 | 607.282 | 634.437 | 661.591 | 642.736 | 667.595 | 1,804.584 | 2,819.042 | 2,927.95 | 2,225.759 | 3,404.777 | 3,604.282 | 2,413.195 | 2,412.336 | 2,419.407 | 2,398.178 | 2,393.268 | 2,390.672 | 3,914.911 | 4,010.749 | 4,095.876 | 4,186.501 | 1,863.849 | 1,948.058 | 2,033.77 | 2,220.037 | 2,198.72 | 1,036.165 | 1,064.285 | 754.353 | 700.41 | 714.983 | 745.566 | 478.547 | 56 | 56 | 70 | 144.545 | 84 | 84 | 98 | 199.421 | 117 | 122 | 141 | 264.96 | 165 | 170 | 237.263 | 213 |
| Uitgestelde opbrengsten niet-vlottend
| 3,302.657 | 3,383.626 | 3,523.503 | 3,604.671 | 477.27 | 481.058 | 2,370.455 | 2,460.098 | 2,558.811 | 2,639.722 | 3,238.224 | 3,307.872 | 3,381.566 | 3,476.633 | 3,990.365 | 4,001.103 | 4,025.168 | 3,917.728 | 4,417.339 | 4,408.746 | 4,403.511 | 4,396.413 | 5,791.481 | 5,857.571 | 5,968.817 | 6,039.603 | 6,150.074 | 6,229.499 | 6,312.018 | 6,381.686 | 6,687.515 | 6,741.981 | 6,854.164 | 6,926.492 | 4,510.504 | 4,569.693 | 4,707.461 | 4,749.403 | 5,277.921 | 5,362.126 | 5,490.314 | 6,516.105 | 0 | 0 | 0 | 7,246.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 3,065.691 | 5,531.478 | 2,945.04 | 2,340.974 | 2,459.064 | 2,698.882 | 2,475.515 | 1,966.873 | 2,322.822 | 2,734.592 | 2,460.638 | 2,012.146 | 2,252.318 | 2,601.68 | 2,093.777 | 1,601.099 | 1,939.752 | 2,511.207 | 2,524.729 | 2,234.502 | 2,449.952 | 2,947.21 | 2,522.694 | 2,181.77 | 2,353.347 | 2,853.554 | 3,008.324 | 2,873.972 | 2,855.514 | 2,754.806 | 1,100.414 | 927.084 | 840.508 | 841.38 | 1,512.158 | 1,303.389 | 1,377.805 | 1,210.174 | 1,358.528 | 1,257.217 | 1,134.612 | 676.881 | 0 | 0 | 0 | 218.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 1,947.496 | 2,100.499 | 2,187.651 | 2,348.48 | 2,553.834 | 2,741.35 | 491.794 | 491.91 | 492.011 | 492.009 | 492.21 | 492.211 | 492.255 | 497.37 | 510.543 | 510.588 | 510.609 | 510.759 | 510.8 | 510.801 | 500.261 | 549.989 | 551.347 | 552.167 | 542.642 | 595.29 | 595.536 | 596.154 | 585.996 | 687.317 | 1,308.442 | 1,309.151 | 1,309.721 | 1,353.646 | 1,462.708 | 1,471.984 | 1,467.836 | 1,440.092 | 1,516.269 | 1,029.785 | 1,039.515 | 994.881 | 8,219.69 | 8,189.955 | 8,311.507 | 781.928 | 8,200.078 | 8,357.919 | 8,468.882 | 8,373.551 | 8,436.404 | 8,655.818 | 8,341.791 | 8,332.681 | 8,562.417 | 8,647.377 | 8,636.749 | 8,412.481 | 8,518.569 | 8,395.23 | 8,311.022 | 8,347.914 |
| Totaal niet-vlottende verplichtingen
| 8,694.383 | 11,413.041 | 9,072.531 | 8,703.891 | 5,916.686 | 6,368.919 | 5,806.504 | 5,409.225 | 5,885.655 | 6,407.635 | 6,756.779 | 6,406.942 | 6,706.266 | 7,182.965 | 7,229.122 | 6,774.381 | 7,118.265 | 7,607.289 | 9,257.452 | 9,973.091 | 10,281.674 | 10,119.371 | 12,270.299 | 12,195.79 | 11,278.001 | 11,900.783 | 12,173.341 | 12,097.803 | 12,146.796 | 12,214.481 | 13,011.282 | 12,988.965 | 13,100.269 | 13,308.019 | 9,349.219 | 9,293.124 | 9,586.872 | 9,619.706 | 10,351.438 | 8,685.293 | 8,728.726 | 8,942.22 | 8,920.1 | 8,904.938 | 9,057.073 | 8,725.262 | 8,256.078 | 8,413.919 | 8,538.882 | 8,518.096 | 8,520.404 | 8,739.818 | 8,439.791 | 8,532.102 | 8,679.417 | 8,769.377 | 8,777.749 | 8,677.441 | 8,683.569 | 8,565.23 | 8,548.285 | 8,560.914 |
| Totaal passiva
| 16,293.802 | 19,134.894 | 21,569.586 | 21,189.479 | 17,420.264 | 16,738.322 | 20,963.706 | 18,399.216 | 15,683.789 | 16,058.371 | 20,198.337 | 18,626.672 | 16,415.487 | 16,339.003 | 21,177.345 | 18,993.126 | 17,066.304 | 17,333.873 | 22,751.344 | 20,756.534 | 18,196.056 | 18,966.796 | 25,165.09 | 25,226.843 | 17,714.966 | 17,417.877 | 18,492.72 | 17,509.476 | 15,900.975 | 17,422.493 | 21,443.71 | 19,968.061 | 16,987.105 | 18,357.209 | 19,763.406 | 18,774.374 | 16,613.99 | 16,181.696 | 21,451.558 | 19,067.865 | 14,740.036 | 15,168.396 | 17,989.758 | 15,857.902 | 13,837.625 | 13,937.819 | 18,473.484 | 17,242.98 | 16,097.861 | 17,455.97 | 17,838.932 | 16,780.985 | 15,876.258 | 17,025.056 | 18,351.939 | 16,810.674 | 17,120.578 | 17,350.511 | 18,335.113 | 16,547.359 | 17,149.922 | 18,144.272 |
| 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 | 289 | 436 | 362 | 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
| 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 0 | 7,469.402 | 7,469 | 7,469 | 7,469 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 | 7,469.402 |
| Ingehouden winsten
| -584.738 | 394.538 | -191.653 | -1,631.606 | -1,019.344 | 213.601 | -323.999 | -1,347.46 | -596.676 | 458.276 | -193.912 | -1,290.984 | -628.612 | 449.58 | -434.751 | -1,230.838 | -437.508 | 1,155.562 | 60.951 | -645.512 | 25.75 | 1,383.845 | 9,362.462 | 8,393.951 | 8,957.941 | 10,103.489 | 9,534.502 | 8,349.774 | 8,739.27 | 10,056.072 | 6,564.802 | 5,334.299 | 5,684.953 | 6,796.116 | 6,666.687 | 5,548.206 | 5,901.762 | 6,915.534 | 6,719.48 | 5,764.397 | 6,073.565 | 6,230.03 | 5,906.072 | 4,986.32 | 5,605.93 | 6,654.824 | 6,077.07 | 5,234.94 | 5,769.163 | 6,858.378 | 6,299.133 | 5,719.516 | 6,252.319 | 7,277.752 | 6,899.701 | 5,945.178 | 6,235.641 | 7,272.008 | 6,819.114 | 5,723.452 | 7,130.726 | 6,630.877 |
| Overige gereserveerde algehele resultaten
| 6,027.097 | 11,120.039 | 10,640.194 | 10,695.826 | 10,349.022 | 9,956.588 | 9,985.831 | 9,871.619 | 9,922.933 | 10,053.033 | 9,995.584 | 10,066.665 | 10,024.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 514 | 946 | 765 | 542 | 869 | 539 | 459 | 249 | 94 | -289 | -436 | -362 | 1,783 | 1,417 | 1,689 | 1,429 | 737 | 652 | 588 | 485 | 839 | 704 | 563 | 370 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| 12,826.496 | 7,621.739 | 8,100.402 | 8,100.977 | 8,102.242 | 8,102.451 | 8,102.567 | 8,102.971 | 8,103.471 | 8,103.561 | 8,103.849 | 8,103.961 | 8,104.133 | 18,098.191 | 17,805.653 | 17,652.509 | 17,628.973 | 17,596.718 | 18,305.162 | 18,259.833 | 25,623.283 | 18,454.662 | 8,108.63 | 8,108.64 | 8,109.405 | 8,110.654 | 8,070.773 | 7,987.215 | 7,973.003 | 7,960.609 | 7,952.613 | 7,654.392 | 7,492.192 | 7,555.029 | 7,808.684 | 7,797.404 | 7,783.655 | 7,771.54 | 7,573.847 | 7,560.948 | 7,550.047 | 7,538.24 | 7,534.737 | 7,521.03 | 7,503.917 | 7,489.267 | 7,751.992 | 7,448.613 | 7,457.212 | 7,568.366 | 7,233.496 | 7,116.692 | 7,152.817 | 7,178.654 | 7,285.375 | 7,161.84 | 7,199.026 | 7,424.462 | 7,301.713 | 7,369.74 | 7,142.299 | 7,546.075 |
| Totaal eigen vermogen van aandeelhouders
| 25,738.257 | 26,605.718 | 26,018.345 | 24,634.599 | 24,901.322 | 25,742.042 | 25,233.801 | 24,096.532 | 24,899.13 | 26,084.272 | 25,374.923 | 24,349.044 | 24,969.295 | 26,017.173 | 24,840.304 | 23,891.073 | 24,660.867 | 26,221.682 | 25,835.515 | 25,083.723 | 25,649.033 | 27,307.909 | 25,454.092 | 24,917.591 | 25,301.346 | 26,225.545 | 25,943.677 | 24,345.391 | 24,640.675 | 25,735.083 | 22,080.817 | 20,458.093 | 20,646.547 | 21,820.547 | 23,727.773 | 22,232.012 | 22,843.819 | 23,585.476 | 22,499.729 | 21,446.747 | 21,681.014 | 21,722.672 | 21,749.211 | 20,680.752 | 21,142.249 | 21,983.493 | 21,298.464 | 20,152.955 | 20,695.777 | 21,896.146 | 21,002.031 | 20,305.61 | 20,874.538 | 21,925.808 | 21,654.478 | 20,576.42 | 20,904.069 | 22,165.872 | 21,590.229 | 20,562.594 | 21,742.427 | 21,646.354 |
| Totaal eigen vermogen
| 25,738.257 | 26,605.718 | 26,018.345 | 24,634.599 | 24,901.322 | 25,742.042 | 25,233.801 | 24,096.532 | 24,899.13 | 26,084.272 | 25,374.923 | 24,349.044 | 24,969.295 | 26,017.173 | 24,840.304 | 23,891.073 | 24,660.867 | 26,221.682 | 25,835.515 | 25,083.723 | 25,649.033 | 27,307.909 | 25,454.092 | 24,917.591 | 25,301.346 | 26,225.545 | 25,943.677 | 24,345.391 | 24,640.675 | 25,735.083 | 22,080.817 | 20,458.093 | 20,646.547 | 21,820.547 | 23,727.773 | 22,232.012 | 22,843.819 | 23,585.476 | 22,499.729 | 21,446.747 | 21,681.014 | 21,722.672 | 21,749.211 | 20,680.752 | 21,142.249 | 21,983.493 | 21,298.464 | 20,152.955 | 20,695.777 | 21,896.146 | 21,002.031 | 20,305.61 | 20,874.538 | 21,925.808 | 21,654.478 | 20,576.42 | 20,904.069 | 22,165.872 | 21,590.229 | 20,562.594 | 21,742.427 | 21,646.354 |
| Totaal passiva en aandeelhoudersvermogen
| 42,032.058 | 45,740.612 | 47,587.931 | 45,824.078 | 42,321.586 | 42,480.364 | 46,197.507 | 42,495.748 | 40,582.919 | 42,142.643 | 45,573.26 | 42,975.716 | 41,384.782 | 42,356.176 | 46,017.649 | 42,884.199 | 41,727.171 | 43,555.555 | 48,586.859 | 45,840.257 | 43,845.089 | 46,274.705 | 50,619.182 | 50,144.434 | 43,016.312 | 43,643.422 | 44,436.397 | 41,854.867 | 40,541.65 | 43,157.576 | 43,524.527 | 40,426.154 | 37,633.652 | 40,177.756 | 43,491.179 | 41,006.386 | 39,457.809 | 39,767.172 | 43,951.287 | 40,514.612 | 36,421.05 | 36,891.068 | 39,738.969 | 36,538.654 | 34,979.874 | 35,921.312 | 39,771.948 | 37,395.935 | 36,793.638 | 39,352.116 | 38,840.963 | 37,086.595 | 36,750.796 | 38,950.864 | 40,006.417 | 37,387.094 | 38,024.647 | 39,516.383 | 39,925.342 | 37,109.953 | 38,892.349 | 39,790.626 |