Kameda Seika Co.,Ltd.
TSE:2220.T
4420 (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
| 10,597 | 7,442 | 7,676 | 8,046 | 9,191 | 8,275 | 9,072 | 7,151 | 7,582 | 6,874 | 6,208 | 6,753 | 6,182 | 6,510 | 5,123 | 6,142 | 5,494 | 4,586 | 4,230 | 4,482 | 4,366 | 4,333 | 4,502 | 4,894 | 4,546 | 3,950 | 2,578 | 2,751 | 4,468 | 3,652 | 3,468 | 6,177 | 7,197 | 5,951.84 | 3,374.289 | 4,525.86 | 4,414.208 | 4,601.646 | 3,051.764 | 5,178.638 | 4,548.57 | 4,168.644 | 3,539.623 | 5,535.256 | 6,572.956 | 5,583.013 | 6,868.513 | 8,268.942 | 8,910.036 | 7,517.733 | 6,568.221 | 8,521.654 | 9,541.355 | 6,673.88 | 3,634.496 | 6,464.437 | 8,563.229 | 7,774.216 | 4,880.961 | 6,512.085 | 6,274.239 | 4,389.856 |
| Kortetermijnbeleggingen
| 0 | 1,775 | 0 | 1,352 | -7,665 | -5,855 | 0 | 944 | -8,040 | -7,165 | -5,981 | -6,197 | 0 | -3,574 | -3,616 | -3,762 | -3,671 | -539 | -3,081 | -3,234 | -3,190 | -1,327 | -2,244 | -2,322 | -2,079 | -202 | -904 | -1,047 | -1,085 | 0 | -1,009 | -1,038 | -1,131 | 0 | -557.002 | -524.663 | -674.703 | 0 | 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
| 10,597 | 9,217 | 7,676 | 8,046 | 9,191 | 8,275 | 9,072 | 7,151 | 7,582 | 6,874 | 6,208 | 6,753 | 6,182 | 6,510 | 5,123 | 6,142 | 5,494 | 4,586 | 4,230 | 4,482 | 4,366 | 4,333 | 4,502 | 4,894 | 4,546 | 3,950 | 2,578 | 2,751 | 4,468 | 3,652 | 3,468 | 6,177 | 7,197 | 5,951.84 | 3,374.289 | 4,525.86 | 4,414.208 | 4,601.646 | 3,051.764 | 5,178.638 | 4,548.57 | 4,168.644 | 3,539.623 | 5,535.256 | 6,572.956 | 5,583.013 | 6,868.513 | 8,268.942 | 8,910.036 | 7,517.733 | 6,568.221 | 8,521.654 | 9,541.355 | 6,673.88 | 3,634.496 | 6,464.437 | 8,563.229 | 7,774.216 | 4,880.961 | 6,512.085 | 6,274.239 | 4,389.856 |
| Nettovorderingen
| 12,322 | 15,101 | 15,040 | 11,776 | 10,714 | 13,654 | 15,240 | 11,856 | 12,314 | 13,179 | 13,781 | 10,285 | 10,025 | 11,876 | 13,602 | 9,695 | 9,560 | 12,586 | 13,508 | 9,945 | 10,106 | 12,789 | 13,152 | 10,640 | 10,391 | 13,573 | 13,100 | 11,374 | 9,830 | 13,118 | 14,204 | 9,991 | 10,145 | 13,296.27 | 14,543.364 | 9,852.385 | 9,955.767 | 12,202.083 | 14,420.446 | 9,473.611 | 9,474.422 | 12,182.504 | 13,289.009 | 8,548.666 | 10,474.952 | 12,754.499 | 12,388.57 | 8,446.496 | 9,484.063 | 11,603.077 | 11,916.659 | 7,454.618 | 7,935.964 | 10,830.004 | 12,082.661 | 7,475.747 | 8,117.266 | 10,920.286 | 12,314.336 | 8,059.411 | 10,486.044 | 12,063.923 |
| Voorraad
| 8,536 | 7,782 | 8,742 | 8,606 | 8,142 | 7,456 | 8,033 | 7,700 | 6,722 | 6,156 | 7,168 | 6,895 | 6,653 | 6,284 | 6,491 | 6,805 | 6,207 | 5,866 | 6,202 | 6,277 | 6,241 | 5,684 | 5,873 | 5,977 | 5,985 | 6,080 | 6,374 | 6,119 | 6,930 | 6,509 | 6,205 | 6,138 | 5,647 | 5,294.493 | 5,230.067 | 5,227.395 | 5,065.24 | 5,075.094 | 4,917.892 | 4,694.258 | 4,999.256 | 5,021.874 | 4,711.444 | 4,563.012 | 4,651.809 | 4,353.754 | 3,666.247 | 3,573.443 | 3,520.738 | 3,619.604 | 3,217.677 | 3,192.31 | 3,199.431 | 2,960.207 | 3,026.256 | 3,138.838 | 3,089.347 | 2,735.443 | 2,559.679 | 3,121.541 | 2,424.393 | 2,156.437 |
| Overige vlottende activa
| 1,528 | 2,108 | 1,568 | 1,203 | 2,077 | 1,881 | 1,847 | 1,689 | 1,701 | 1,174 | 1,560 | 773 | 961 | 907 | 992 | 835 | 781 | 944 | 1,221 | 724 | 690 | 676 | 907 | 687 | 879 | 635 | 1,908 | 1,769 | 1,960 | 532 | 1,610 | 1,698 | 1,794 | 338.303 | 1,149.906 | 1,322.19 | 1,503.942 | 324.597 | 1,266.842 | 1,260.526 | 1,634.284 | 378.07 | 1,242.076 | 1,174.023 | 1,354.352 | 318.232 | 1,243.612 | 1,011.438 | 1,290.703 | 274.911 | 868.14 | 1,040.697 | 1,432.797 | 579.917 | 1,804.145 | 1,201.591 | 1,435.313 | 199.442 | 763.988 | 1,020.289 | 184.943 | 792.427 |
| Totaal vlottende activa
| 32,983 | 34,208 | 33,026 | 29,631 | 30,124 | 31,266 | 34,192 | 28,396 | 28,319 | 27,383 | 28,717 | 24,706 | 23,821 | 25,577 | 26,208 | 23,477 | 22,042 | 23,982 | 25,161 | 21,428 | 21,403 | 23,482 | 24,434 | 22,198 | 21,801 | 24,238 | 23,960 | 22,013 | 23,188 | 23,811 | 25,487 | 24,004 | 24,783 | 24,880.906 | 24,297.626 | 20,927.83 | 20,939.157 | 22,203.42 | 23,656.944 | 20,607.033 | 20,656.532 | 21,751.092 | 22,782.152 | 19,820.957 | 23,054.069 | 23,009.498 | 24,166.942 | 21,300.319 | 23,205.54 | 23,015.325 | 22,570.697 | 20,209.279 | 22,109.547 | 21,044.008 | 20,547.558 | 18,280.613 | 21,205.155 | 21,629.387 | 20,518.964 | 18,713.326 | 19,369.619 | 19,402.643 |
| Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 53,490 | 52,071 | 54,106 | 53,799 | 52,222 | 51,981 | 52,475 | 53,722 | 52,141 | 49,728 | 49,128 | 48,161 | 46,335 | 45,525 | 45,039 | 44,996 | 44,230 | 43,201 | 43,413 | 43,673 | 43,186 | 43,415 | 42,053 | 40,022 | 39,096 | 39,059 | 37,399 | 37,074 | 36,296 | 36,013 | 34,362 | 33,203 | 30,942 | 30,745.282 | 30,450.633 | 30,073.705 | 29,145.757 | 28,714.123 | 28,744.023 | 28,581.971 | 28,211.96 | 28,545.875 | 28,053.451 | 26,807.594 | 26,056.609 | 25,740.925 | 25,470.081 | 25,186.304 | 24,634.273 | 24,821.69 | 25,308.404 | 25,337.659 | 25,203.794 | 25,651.543 | 26,103.124 | 25,101.794 | 24,234.128 | 23,785.235 | 23,513.073 | 23,417.355 | 22,799.327 | 22,263.334 |
| Goodwill
| 2,089 | 2,085 | 2,063 | 2,177 | 2,197 | 2,125 | 2,146 | 2,310 | 2,279 | 2,534 | 2,476 | 2,490 | 834 | 844 | 1,004 | 1,052 | 1,068 | 495 | 666 | 691 | 716 | 741 | 575 | 591 | 607 | 623 | 639 | 655 | 673 | 690 | 1,823 | 1,898 | 2,069 | 2,225.43 | 2,279.958 | 2,374.201 | 2,407.794 | 2,474.772 | 2,350.264 | 2,292.409 | 2,368.651 | 2,462.158 | 2,384.153 | 2,438.138 | 2,440.179 | 2,304.966 | 2,344.348 | 10.577 | 12.088 | 13.599 | 15.11 | 16.621 | 18.132 | 19.643 | 21.154 | 22.665 | 24.176 | 25.687 | 108.11 | 114.38 | 95.189 | 99.949 |
| Immateriële activa
| 3,230 | 3,170 | 3,109 | 3,213 | 3,249 | 3,257 | 3,449 | 3,581 | 3,553 | 2,641 | 2,611 | 2,635 | 2,670 | 2,703 | 2,746 | 2,753 | 2,812 | 2,859 | 2,893 | 2,907 | 2,955 | 3,013 | 3,092 | 3,144 | 3,185 | 3,240 | 3,251 | 3,291 | 3,281 | 3,318 | 5,141 | 5,253 | 5,550 | 5,822.934 | 5,836.319 | 6,015.893 | 6,013.035 | 6,132.799 | 5,901.935 | 5,821.112 | 5,909.671 | 6,003.098 | 5,874.105 | 6,007.086 | 5,894.837 | 5,791.764 | 588.663 | 593.2 | 614.092 | 619.571 | 620.617 | 645.976 | 643.575 | 662.688 | 658.92 | 663.297 | 526.113 | 514.909 | 494.662 | 471.281 | 441.409 | 374.043 |
| Goodwill en immateriële activa
| 5,319 | 5,255 | 5,172 | 5,390 | 5,446 | 5,382 | 5,595 | 5,891 | 5,832 | 5,175 | 5,087 | 5,125 | 3,504 | 3,547 | 3,750 | 3,805 | 3,880 | 3,354 | 3,559 | 3,598 | 3,671 | 3,754 | 3,667 | 3,735 | 3,792 | 3,863 | 3,890 | 3,946 | 3,954 | 4,008 | 6,964 | 7,151 | 7,619 | 8,048.364 | 8,116.277 | 8,390.094 | 8,420.829 | 8,607.571 | 8,252.199 | 8,113.521 | 8,278.322 | 8,465.256 | 8,258.258 | 8,445.224 | 8,335.016 | 8,096.73 | 2,933.011 | 603.777 | 626.18 | 633.17 | 635.727 | 662.597 | 661.707 | 682.331 | 680.074 | 685.962 | 550.289 | 540.596 | 602.772 | 585.661 | 536.598 | 473.992 |
| Langetermijnbeleggingen
| 17,923 | 17,336 | 15,802 | 16,240 | 23,197 | 20,796 | 14,010 | 14,693 | 21,802 | 20,096 | 18,111 | 17,896 | 12,152 | 16,119 | 15,174 | 15,249 | 15,142 | 12,437 | 12,845 | 12,439 | 12,180 | 11,164 | 11,948 | 11,823 | 11,086 | 9,223 | 9,915 | 9,609 | 9,374 | 8,503 | 10,332 | 9,313 | 9,177 | 8,473.626 | 9,342 | 8,620 | 8,466 | 7,713.488 | 9,868 | 8,667 | 8,044 | 6,046.305 | 8,707 | 8,302 | 7,863 | 5,191.991 | 6,892 | 6,563 | 0 | 3,923.685 | 0 | 0 | 0 | 3,388.361 | 0 | 0 | 0 | 3,421.474 | 0 | 0 | 2,717.131 | 0 |
| Belastingvorderingen
| 3,235 | 275 | -15,802 | -16,240 | -7,665 | 531 | -14,010 | -14,693 | -8,040 | 571 | -5,981 | -6,197 | -12,152 | 1,040 | -15,174 | -15,249 | -15,142 | 1,802 | -12,845 | -12,439 | -12,180 | 820 | -11,948 | -11,823 | -11,086 | 335 | -9,915 | -9,609 | -9,374 | 641 | -10,332 | -9,313 | -9,177 | 750.212 | -9,342 | -8,620 | -8,466 | 293.038 | -9,868 | -8,667 | -8,044 | 1,509.977 | -8,707 | -8,302 | -7,863 | 2,100.413 | -6,892 | -6,563 | 0 | 2,259.215 | 0 | 0 | 0 | 2,872.618 | 0 | 0 | 0 | 2,904.026 | 0 | 0 | 2,990.943 | 0 |
| Overige niet-vlottende activa
| 8,691 | 11,365 | 23,811 | 24,077 | 7,665 | 1,223 | 22,097 | 22,977 | 8,039 | -1 | 5,980 | 6,197 | 18,143 | 1,077 | 15,173 | 15,248 | 15,142 | 1,046 | 12,845 | 12,439 | 12,180 | 614 | 11,948 | 11,823 | 11,086 | 561 | 9,914 | 9,608 | 9,375 | 536 | 10,333 | 9,314 | 9,178 | 498.511 | 9,344.128 | 8,622.527 | 8,469.396 | 514.002 | 9,871.336 | 8,667.871 | 8,044.684 | 521.132 | 8,707.259 | 8,302.845 | 7,863.678 | 524.706 | 6,892.977 | 6,563.799 | 6,448.72 | 459.709 | 6,152.721 | 6,480.091 | 6,510.041 | 448.22 | 6,634.959 | 6,606.732 | 6,547.613 | 510.397 | 6,748.119 | 6,618.602 | 1,133.278 | 7,024.194 |
| Totaal niet-vlottende activa
| 88,658 | 86,302 | 83,089 | 83,266 | 80,865 | 79,913 | 80,167 | 82,590 | 79,774 | 75,569 | 72,325 | 71,182 | 67,982 | 67,308 | 63,962 | 64,049 | 63,252 | 61,840 | 59,817 | 59,710 | 59,037 | 59,767 | 57,668 | 55,580 | 53,974 | 53,041 | 51,203 | 50,628 | 49,625 | 49,701 | 51,659 | 49,668 | 47,739 | 48,515.995 | 47,911.038 | 47,086.326 | 46,035.982 | 45,842.222 | 46,867.558 | 45,363.363 | 44,534.966 | 45,088.545 | 45,018.968 | 43,555.663 | 42,255.303 | 41,654.765 | 35,296.069 | 32,353.88 | 31,709.173 | 32,097.469 | 32,096.852 | 32,480.347 | 32,375.542 | 33,043.073 | 33,418.157 | 32,394.488 | 31,332.03 | 31,161.728 | 30,863.964 | 30,621.618 | 30,177.277 | 29,761.52 |
| Totaal activa
| 121,641 | 120,510 | 116,117 | 112,898 | 110,990 | 111,182 | 114,360 | 110,988 | 108,094 | 102,955 | 101,044 | 95,889 | 91,806 | 92,888 | 90,172 | 87,529 | 85,296 | 85,825 | 84,980 | 81,140 | 80,442 | 83,251 | 82,103 | 77,779 | 75,777 | 77,282 | 75,166 | 72,644 | 72,814 | 73,514 | 77,148 | 73,675 | 72,524 | 73,396.903 | 72,208.666 | 68,014.157 | 66,975.141 | 68,045.644 | 70,524.503 | 65,970.396 | 65,191.499 | 66,839.638 | 67,801.121 | 63,376.622 | 65,309.373 | 64,664.265 | 59,463.013 | 53,654.199 | 54,914.713 | 55,112.794 | 54,667.549 | 52,689.626 | 54,485.089 | 54,087.081 | 53,965.715 | 50,675.101 | 52,537.185 | 52,791.115 | 51,382.928 | 49,334.944 | 49,546.896 | 49,164.163 |
| Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Crediteuren
| 7,984 | 7,577 | 4,608 | 4,110 | 4,241 | 4,571 | 4,962 | 4,493 | 4,075 | 3,853 | 3,877 | 3,684 | 3,518 | 3,668 | 3,786 | 3,673 | 3,553 | 4,032 | 4,030 | 3,784 | 3,734 | 3,900 | 4,117 | 4,001 | 3,393 | 4,333 | 4,199 | 3,775 | 3,693 | 4,075 | 3,992 | 3,653 | 3,656 | 3,936.007 | 4,388.437 | 3,896.228 | 3,632.046 | 3,858.38 | 4,325.318 | 3,711.791 | 3,738.129 | 4,185.918 | 4,559.107 | 3,690.936 | 6,067.837 | 6,225.826 | 6,452.263 | 4,866.91 | 5,560.019 | 9,118.102 | 6,012.002 | 4,677.813 | 5,154.879 | 8,110.449 | 5,596.342 | 4,680.02 | 5,461.275 | 8,299.939 | 5,677.896 | 5,150.288 | 8,396.221 | 6,058.14 |
| Kortlopende schulden
| 10,869 | 10,261 | 10,399 | 8,730 | 7,847 | 7,641 | 16,341 | 12,133 | 11,169 | 12,097 | 11,242 | 8,043 | 6,077 | 6,814 | 10,842 | 9,377 | 8,200 | 7,792 | 6,415 | 8,377 | 7,431 | 8,010 | 6,465 | 5,823 | 2,386 | 3,815 | 6,042 | 4,730 | 2,713 | 4,047 | 4,446 | 2,551 | 2,033 | 2,161.607 | 3,955.291 | 2,718.994 | 2,247.554 | 2,465.808 | 2,947.44 | 2,709.442 | 3,535.288 | 4,470.773 | 4,209.545 | 2,958.956 | 3,593.346 | 3,884.566 | 5,368.593 | 2,865 | 2,800 | 2,869.058 | 2,800 | 2,735 | 2,735 | 2,790.575 | 3,406 | 2,514 | 2,612 | 2,846.781 | 2,562.4 | 2,341.019 | 2,391.466 | 2,409.795 |
| Belastingschulden
| 786 | 1,101 | 598 | 561 | 474 | 498 | 285 | 919 | 822 | 326 | 80 | 268 | 153 | 1,062 | 234 | 588 | 516 | 725 | 114 | 534 | 348 | 1,218 | 317 | 622 | 247 | 891 | 206 | 511 | 539 | 1,204 | 484 | 719 | 567 | 904.185 | 199.38 | 310.849 | 330.764 | 624.009 | 183.285 | 360.76 | 436.032 | 844.802 | 153.64 | 320.294 | 539.471 | 630.385 | 119.883 | 185.675 | 395.237 | 621.183 | 117.185 | 471.23 | 737.416 | 562.391 | 75.043 | 217.425 | 466.042 | 1,100.548 | 450.569 | 540.517 | 391.855 | 73.74 |
| Uitgestelde opbrengsten
| 786 | 1,101 | 1,584 | 2,329 | 2,793 | 2,084 | 1,142 | 2,752 | 3,035 | 1,824 | 1,017 | 2,086 | 2,484 | 3,539 | 2,155 | 3,237 | 3,589 | 3,319 | 1,779 | 2,934 | 3,250 | 3,484 | 1,874 | 2,995 | 3,197 | 2,858 | 1,498 | 2,601 | 3,265 | 3,292 | 1,823 | 2,849 | 3,267 | 3,024.807 | 1,543.508 | 2,274.787 | 2,821.819 | 2,502.177 | 1,490.546 | 2,235.403 | 2,814.667 | 2,549.519 | 1,313.145 | 2,062.894 | 2,637.969 | 6,398.032 | 1,153.792 | 1,781.479 | 2,475.412 | 2,115.836 | 1,100.533 | 1,996.424 | 2,818.086 | 2,120.075 | 1,098.639 | 1,732.357 | 2,630.782 | 2,671.959 | 1,371.356 | 2,097.556 | 1,919.56 | 919.312 |
| Overige kortlopende verplichtingen
| 11,111 | 10,917 | 12,532 | 11,181 | 10,468 | 11,426 | 13,466 | 11,259 | 11,479 | 10,328 | 12,973 | 10,843 | 10,383 | 8,625 | 10,749 | 9,335 | 8,287 | 9,054 | 10,337 | 8,961 | 9,160 | 9,366 | 11,183 | 8,847 | 9,472 | 10,008 | 10,363 | 9,426 | 10,027 | 9,742 | 11,201 | 10,364 | 8,856 | 8,479.038 | 9,660.688 | 7,735.875 | 7,672.611 | 8,181.809 | 10,052.759 | 7,892.766 | 7,566.824 | 7,852.357 | 10,336.368 | 8,007.733 | 6,229.984 | 1,551.729 | 6,247.658 | 5,475.801 | 4,939.206 | 1,573.867 | 6,045.566 | 4,562.994 | 4,378.369 | 1,591.739 | 6,947.095 | 5,006.829 | 4,876.796 | 1,873.21 | 5,425.72 | 4,745.497 | 1,925.168 | 5,232.846 |
| Totaal kortlopende verplichtingen
| 30,750 | 29,856 | 29,123 | 26,350 | 25,349 | 25,722 | 35,911 | 30,637 | 29,758 | 28,102 | 29,109 | 24,656 | 22,462 | 22,646 | 27,532 | 25,622 | 23,629 | 24,197 | 22,561 | 24,056 | 23,575 | 24,760 | 23,639 | 21,666 | 18,448 | 21,014 | 22,102 | 20,532 | 19,698 | 21,156 | 21,462 | 19,417 | 17,812 | 17,601.459 | 19,547.924 | 16,625.884 | 16,374.03 | 17,008.174 | 18,816.063 | 16,549.402 | 17,654.908 | 19,058.567 | 20,418.165 | 16,720.519 | 18,529.136 | 18,060.153 | 19,222.306 | 14,989.19 | 15,774.637 | 15,676.863 | 15,958.101 | 13,972.231 | 15,086.334 | 14,612.838 | 17,048.076 | 13,933.206 | 15,580.853 | 15,691.889 | 15,037.372 | 14,334.36 | 14,632.415 | 14,620.093 |
| Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 10,808 | 2,331 | 11,571 | 12,204 | 12,837 | 15,876 | 4,853 | 5,235 | 5,618 | 7,027 | 6,534 | 7,104 | 7,398 | 8,857 | 3,937 | 4,423 | 4,910 | 6,382 | 6,184 | 2,709 | 3,267 | 5,077 | 5,035 | 4,989 | 7,075 | 6,612 | 3,407 | 3,457 | 3,750 | 3,909 | 3,141 | 3,566 | 4,021 | 5,432.49 | 2,341.836 | 2,624.086 | 2,350 | 3,213.692 | 2,979 | 3,363.48 | 2,052.5 | 2,830.444 | 2,713.52 | 3,035.9 | 3,440.78 | 4,105.15 | 1,661.173 | 1,720 | 2,010 | 2,412.04 | 2,460 | 2,685 | 2,910 | 3,283.697 | 1,235 | 1,270 | 1,370 | 1,557.573 | 898.5 | 214 | 477.576 | 510.955 |
| Uitgestelde opbrengsten niet-vlottend
| 0 | 11,189 | 0 | 0 | 0 | 821 | 0 | 0 | 0 | 791 | 0 | 0 | 0 | 793 | 0 | 0 | 0 | 696 | 0 | 0 | 0 | 669 | 0 | 0 | 0 | 672 | 0 | 0 | 0 | 2,373 | 0 | 0 | 0 | 4,000.577 | 0 | 0 | 0 | 1,788.469 | 0 | 0 | 0 | 4,302.898 | 0 | 0 | 0 | 5,897.384 | 0 | 0 | 0 | 6,248.066 | 0 | 0 | 0 | 6,821.045 | 0 | 0 | 0 | 6,981.782 | 0 | 0 | 6,988.487 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 2,509 | 0 | 0 | 0 | 740 | 0 | 0 | 0 | 1,209 | 0 | 0 | 0 | 606 | 0 | 0 | 0 | 588 | 0 | 0 | 0 | 621 | 0 | 0 | 0 | 927 | 0 | 0 | 0 | 790 | 0 | 0 | 0 | 2,018.731 | 0 | 0 | 0 | 2,078.63 | 0 | 0 | 0 | 2,121.97 | 0 | 0 | 0 | 2,069.817 | 0 | 0 | 0 | 41.851 | 0 | 0 | 0 | 40.922 | 0 | 0 | 0 | 37.057 | 0 | 0 | 34.746 | 0 |
| Overige niet-vlottende verplichtingen
| 5,705 | 903 | 4,555 | 4,145 | 3,943 | 27 | 4,356 | 4,786 | 4,558 | 106 | 2,698 | 2,641 | 2,411 | 91 | 2,396 | 2,331 | 2,377 | 62 | 2,445 | 2,389 | 2,403 | 69 | 2,390 | 2,359 | 2,326 | 54 | 3,556 | 3,858 | 4,152 | 52 | 6,354 | 6,645 | 6,870 | 47.742 | 4,366.4 | 4,385.518 | 4,447.841 | 69.877 | 7,699.528 | 7,576.67 | 7,850.3 | 82.564 | 8,181.925 | 8,147.141 | 8,348.18 | 203.231 | 6,454.852 | 6,400.473 | 6,483.935 | 147.889 | 6,728.094 | 6,711.25 | 7,100.79 | 130.942 | 7,211.805 | 7,244.087 | 7,263.531 | 119.418 | 7,353.029 | 7,288.228 | 235.68 | 7,222.955 |
| Totaal niet-vlottende verplichtingen
| 16,513 | 16,932 | 16,126 | 16,349 | 16,780 | 17,464 | 9,209 | 10,021 | 10,176 | 9,133 | 9,232 | 9,745 | 9,809 | 10,347 | 6,333 | 6,754 | 7,287 | 7,728 | 8,629 | 5,098 | 5,670 | 6,436 | 7,425 | 7,348 | 9,401 | 8,265 | 6,963 | 7,315 | 7,902 | 7,124 | 9,495 | 10,211 | 10,891 | 11,499.54 | 6,708.236 | 7,009.604 | 6,797.841 | 7,150.668 | 10,678.528 | 10,940.15 | 9,902.8 | 9,337.876 | 10,895.445 | 11,183.041 | 11,788.96 | 12,275.582 | 8,116.025 | 8,120.473 | 8,493.935 | 8,849.846 | 9,188.094 | 9,396.25 | 10,010.79 | 10,276.606 | 8,446.805 | 8,514.087 | 8,633.531 | 8,695.83 | 8,251.529 | 7,502.228 | 7,736.489 | 7,733.91 |
| Totaal passiva
| 47,263 | 46,788 | 45,249 | 42,699 | 42,129 | 43,186 | 45,120 | 40,658 | 39,934 | 37,235 | 38,341 | 34,401 | 32,271 | 32,993 | 33,865 | 32,376 | 30,916 | 31,925 | 31,190 | 29,154 | 29,245 | 31,196 | 31,064 | 29,014 | 27,849 | 29,279 | 29,065 | 27,847 | 27,600 | 28,280 | 30,957 | 29,628 | 28,703 | 29,100.999 | 26,256.16 | 23,635.488 | 23,171.871 | 24,158.842 | 29,494.591 | 27,489.552 | 27,557.708 | 28,396.443 | 31,313.61 | 27,903.56 | 30,318.096 | 30,335.735 | 27,338.331 | 23,109.663 | 24,268.572 | 24,526.709 | 25,146.195 | 23,368.481 | 25,097.124 | 24,889.444 | 25,494.881 | 22,447.293 | 24,214.384 | 24,387.719 | 23,288.901 | 21,836.588 | 22,368.904 | 22,354.003 |
| Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 59,333 | 0 | 0 | 0 | 59,170 | 58,634 | 57,282 | 56,246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 | 1,946.132 |
| Ingehouden winsten
| 60,588 | 60,260 | 59,987 | 59,300 | 59,118 | 59,163 | 58,867 | 59,452 | 58,954 | 58,417 | 57,065 | 56,030 | 54,707 | 55,514 | 54,083 | 52,630 | 51,760 | 51,853 | 50,638 | 48,895 | 48,015 | 48,465 | 47,124 | 45,523 | 44,654 | 45,117 | 43,459 | 42,339 | 42,796 | 42,794 | 43,334 | 41,961 | 41,142 | 40,800.429 | 39,719.715 | 38,166.058 | 37,528.407 | 37,442.236 | 36,132.53 | 35,073.332 | 34,693.279 | 35,320.951 | 33,889.144 | 33,097.55 | 32,966.142 | 32,726.958 | 31,659.459 | 30,463.892 | 30,513.539 | 30,390.824 | 29,657.256 | 29,363.334 | 29,105.055 | 28,580.66 | 27,858.204 | 27,098.051 | 27,029.035 | 26,967.98 | 26,494.908 | 25,699.919 | 25,306.987 | 24,589.459 |
| Overige gereserveerde algehele resultaten
| 10,144 | 9,463 | 7,016 | 7,168 | 6,311 | 5,475 | 6,865 | 7,573 | 6,217 | 4,789 | 3,213 | 3,063 | 2,861 | 2,487 | 435 | 673 | 781 | 819 | 1,943 | 1,887 | 1,944 | 2,318 | 2,446 | 2,668 | 2,704 | 2,315 | 2,067 | 1,865 | 1,809 | 1,786 | 2,145 | 1,462 | 2,033 | 2,759 | 5,453 | 5,448 | 5,439 | 5,207 | 3,630 | 2,295 | 1,814 | 1,968 | 1,509 | 1,080 | 766 | 284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige totale aandeelhoudersvermogen
| -1,181 | -1,731 | -1,733 | -1,730 | -61,064 | -1,729 | -1,730 | -1,729 | -60,900 | -60,363 | -59,011 | -57,976 | -1,728 | -1,730 | -1,730 | -1,730 | -1,730 | -1,730 | -1,730 | -1,729 | -1,730 | -1,728 | -1,569 | -1,568 | -1,569 | -1,569 | -1,568 | -1,549 | -1,527 | -1,499 | -1,504 | -1,587 | -1,580 | -1,514.448 | -1,474.372 | -1,485.575 | -1,406.373 | -1,287.37 | -1,295.936 | -1,400.839 | -1,400.803 | -1,404.633 | -1,399.709 | -1,399.725 | -1,398.3 | -1,399.297 | -1,811.229 | -2,088.469 | -2,034.657 | -1,985.505 | -2,290.02 | -2,193.647 | -1,876.706 | -1,560.264 | -1,560.548 | -1,046.339 | -882.56 | -772.599 | -600.652 | -386.023 | -285.842 | 188.613 |
| Totaal eigen vermogen van aandeelhouders
| 71,497 | 69,938 | 67,216 | 66,684 | 65,644 | 64,855 | 65,948 | 67,242 | 65,387 | 63,423 | 60,495 | 59,309 | 57,786 | 58,217 | 54,734 | 53,519 | 52,757 | 52,888 | 52,797 | 50,999 | 50,175 | 51,001 | 49,947 | 48,569 | 47,735 | 47,809 | 45,904 | 44,601 | 45,024 | 45,027 | 45,921 | 43,782 | 43,541 | 43,991.113 | 45,644.475 | 44,074.615 | 43,507.166 | 43,307.998 | 40,412.726 | 37,913.625 | 37,052.608 | 37,830.45 | 35,944.567 | 34,723.957 | 34,279.974 | 33,557.793 | 31,794.362 | 30,321.555 | 30,425.014 | 30,351.451 | 29,313.368 | 29,115.819 | 29,174.481 | 28,966.528 | 28,243.788 | 27,997.844 | 28,092.607 | 28,141.513 | 27,840.388 | 27,260.028 | 26,967.277 | 26,724.204 |
| Totaal eigen vermogen
| 74,375 | 73,718 | 70,868 | 70,199 | 68,861 | 67,996 | 69,240 | 70,330 | 68,160 | 65,720 | 62,703 | 61,488 | 59,535 | 59,895 | 56,307 | 55,153 | 54,380 | 53,900 | 53,790 | 51,986 | 51,197 | 52,055 | 51,039 | 48,765 | 47,928 | 48,003 | 46,101 | 44,797 | 45,214 | 45,234 | 46,191 | 44,047 | 43,821 | 44,295.904 | 45,952.506 | 44,378.669 | 43,803.27 | 43,886.802 | 41,029.912 | 38,480.844 | 37,633.791 | 38,443.195 | 36,487.511 | 35,473.062 | 34,991.277 | 34,328.53 | 32,124.682 | 30,544.536 | 30,646.141 | 30,586.085 | 29,521.354 | 29,321.145 | 29,387.965 | 29,197.637 | 28,470.834 | 28,227.808 | 28,322.801 | 28,403.396 | 28,094.027 | 27,498.356 | 27,177.992 | 26,810.16 |
| Totaal passiva en aandeelhoudersvermogen
| 121,641 | 120,510 | 116,117 | 112,898 | 110,990 | 111,182 | 114,360 | 110,988 | 108,094 | 102,955 | 101,044 | 95,889 | 91,806 | 92,888 | 90,172 | 87,529 | 85,296 | 85,825 | 84,980 | 81,140 | 80,442 | 83,251 | 82,103 | 77,779 | 75,777 | 77,282 | 75,166 | 72,644 | 72,814 | 73,514 | 77,148 | 73,675 | 72,524 | 73,396.903 | 72,208.666 | 68,014.157 | 66,975.141 | 68,045.644 | 70,524.503 | 65,970.396 | 65,191.499 | 66,839.638 | 67,801.121 | 63,376.622 | 65,309.373 | 64,664.265 | 59,463.013 | 53,654.199 | 54,914.713 | 55,112.794 | 54,667.549 | 52,689.626 | 54,485.089 | 54,087.081 | 53,965.715 | 50,675.101 | 52,537.185 | 52,791.115 | 51,382.928 | 49,334.944 | 49,546.896 | 49,164.163 |