Kotobuki Spirits Co., Ltd.
TSE:2222.T
2189.5 (JPY) • At close December 27, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 22,941 | 20,362 | 23,689.748 | 18,027.966 | 17,241.73 | 16,047.339 | 17,162.263 | 12,138.703 | 10,743.838 | 10,038.005 | 9,912.584 | 7,558.377 | 6,959.858 | 7,276.307 | 7,309.405 | 5,325.437 | 4,634.316 | 5,329.672 | 8,291.162 | 5,865.14 | 6,342.454 | 5,487.378 | 5,659.617 | 3,526.139 | 3,930.98 | 3,890.527 | 4,748.855 | 3,030.495 | 2,968.291 | 2,668.271 | 3,551.463 | 2,684.41 | 3,069.084 | 2,930.204 | 3,453.975 | 2,636.038 | 2,613.336 | 2,643.281 | 2,755.418 | 1,958.624 | 2,294.765 | 2,126.196 | 2,690.554 | 2,274.752 | 2,420.734 | 2,464.028 | 2,647.934 | 2,252.086 | 2,416.996 | 2,698.222 | 2,522.87 | 2,318.931 | 2,032.644 | 2,065.625 | 2,067.291 | 2,015.52 | 2,035.146 | 2,257.239 | 2,508.922 | 2,153.114 | 2,107.109 | 2,132.879 |
Kortetermijnbeleggingen
| 0 | 0 | 36,055.932 | 0 | 1,000 | 0 | 1,000 | 0 | 0 | 0 | -814.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.373 | 0 | 0 | 0 | -33.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.25 | 0 | 0 | 0 | -0.85 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.34 |
Liquide middelen en kortetermijnbeleggingen
| 22,941 | 20,362 | 23,689.748 | 18,027.966 | 17,241.73 | 16,047.339 | 17,162.263 | 12,138.703 | 10,743.838 | 10,038.005 | 9,912.584 | 7,558.377 | 6,959.858 | 7,276.307 | 7,309.405 | 5,325.437 | 4,634.316 | 5,329.672 | 8,291.162 | 5,865.14 | 6,342.454 | 5,487.378 | 5,659.617 | 3,526.139 | 3,930.98 | 3,890.527 | 4,748.855 | 3,030.495 | 2,968.291 | 2,668.271 | 3,551.463 | 2,684.41 | 3,069.084 | 2,930.204 | 3,453.975 | 2,636.038 | 2,613.336 | 2,643.281 | 2,755.418 | 1,958.624 | 2,294.765 | 2,126.196 | 2,690.554 | 2,274.752 | 2,420.734 | 2,464.028 | 2,647.934 | 2,252.086 | 2,416.996 | 2,698.222 | 2,522.87 | 2,318.931 | 2,032.644 | 2,065.625 | 2,067.291 | 2,015.52 | 2,035.146 | 2,257.239 | 2,508.922 | 2,153.114 | 2,107.109 | 2,132.879 |
Nettovorderingen
| 5,910 | 5,527 | 7,015.706 | 8,452.837 | 5,291.072 | 4,853.205 | 6,074.019 | 7,423.877 | 3,612.762 | 3,192.807 | 3,767.557 | 5,571.499 | 1,893.688 | 1,721.162 | 2,889.01 | 3,915.21 | 1,779.859 | 1,207.511 | 2,760.316 | 6,360.759 | 4,269.506 | 3,950.226 | 4,896.207 | 5,602.755 | 3,712.231 | 3,283.313 | 0 | 4,943.083 | 3,549.078 | 2,904.71 | 3,592.493 | 0 | 2,969.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 4,044 | 4,073 | 3,302.224 | 3,546.156 | 3,637.829 | 3,115.903 | 2,293.503 | 2,626.904 | 2,486.657 | 2,377.718 | 1,995.431 | 1,986.853 | 1,704.907 | 1,869.321 | 1,502.928 | 1,918.03 | 1,533.953 | 1,590.746 | 2,078.77 | 2,575.625 | 2,501.636 | 2,501.628 | 2,315.095 | 2,255.299 | 2,001.159 | 1,953.81 | 1,780.706 | 1,973.549 | 1,799.22 | 1,714.526 | 1,531.326 | 1,473.027 | 1,401.355 | 1,427.034 | 1,286.344 | 1,270.893 | 1,117.095 | 1,085.294 | 1,024.916 | 1,166.119 | 1,027.366 | 1,114.899 | 951.746 | 1,203.886 | 978.909 | 1,015.171 | 949.052 | 1,068.58 | 878.284 | 946.29 | 846.502 | 985.279 | 825.546 | 756.972 | 769.333 | 883.138 | 748.838 | 796.505 | 691.102 | 876.719 | 731.031 | 708.258 |
Overige vlottende activa
| 257 | 448 | 400.361 | 800.958 | 748.309 | 261.128 | 210.983 | 339.839 | 288.461 | 297.03 | 128.925 | 263.603 | 219.894 | 516.689 | 913.47 | 866.461 | 866.838 | 1,027.006 | 313.941 | 456.489 | 493.116 | 619.225 | 331.526 | 513.518 | 474.614 | 611.59 | 4,395.42 | 996.974 | 937.719 | 1,159.621 | 779.968 | 4,918.064 | 612.619 | 3,115.542 | 3,776.525 | 3,615.365 | 3,074.039 | 2,641.912 | 2,825.826 | 3,411.972 | 2,747.204 | 2,607.452 | 2,938.113 | 3,239.609 | 2,540.54 | 2,368.038 | 2,523.055 | 2,887.686 | 2,446.854 | 2,122.992 | 2,397.514 | 2,695.723 | 2,271.574 | 2,157.614 | 2,045.195 | 2,571.074 | 2,278.674 | 2,085.293 | 2,194.33 | 2,419.34 | 2,385.355 | 2,118.049 |
Totaal vlottende activa
| 33,152 | 30,410 | 34,408.039 | 30,827.917 | 26,918.94 | 24,277.575 | 25,740.768 | 22,529.323 | 17,131.718 | 15,905.56 | 15,804.497 | 15,380.332 | 10,778.347 | 11,383.479 | 12,614.813 | 12,025.138 | 8,814.966 | 9,154.935 | 13,444.189 | 15,258.013 | 13,606.712 | 12,558.457 | 13,202.445 | 11,897.711 | 10,118.984 | 9,739.24 | 11,332.669 | 10,944.101 | 9,254.308 | 8,447.128 | 9,455.25 | 9,075.501 | 8,052.572 | 7,472.78 | 8,516.844 | 7,522.296 | 6,804.47 | 6,370.487 | 6,606.16 | 6,536.715 | 6,069.335 | 5,848.547 | 6,580.413 | 6,718.247 | 5,940.183 | 5,847.237 | 6,120.041 | 6,208.352 | 5,742.134 | 5,767.504 | 5,766.886 | 5,999.933 | 5,129.764 | 4,980.211 | 4,881.819 | 5,469.732 | 5,062.658 | 5,139.037 | 5,394.354 | 5,449.173 | 5,223.495 | 4,959.186 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 10,492 | 10,255 | 9,465.17 | 9,415.144 | 8,993.546 | 8,851.137 | 8,750.402 | 8,822.749 | 8,935.989 | 9,089.671 | 9,207.552 | 9,381.575 | 9,577.09 | 9,787.186 | 9,928.103 | 10,316.922 | 10,588.333 | 10,662.298 | 10,794.022 | 11,062.933 | 10,445.811 | 10,460.144 | 10,390.977 | 9,971.081 | 9,772.891 | 9,701.551 | 9,315.143 | 9,158.048 | 8,923.408 | 8,623.172 | 8,601.501 | 8,316.011 | 8,152.668 | 7,987.193 | 7,916.373 | 6,909.884 | 6,724.214 | 6,709.467 | 6,705.428 | 6,739.045 | 6,620.855 | 6,655.893 | 6,683.988 | 6,501.538 | 6,513.949 | 6,440.515 | 6,369.637 | 6,409.535 | 6,421.773 | 6,376.693 | 6,413.401 | 6,499.611 | 6,561.146 | 6,573.365 | 6,330.583 | 6,305.567 | 6,317.571 | 6,348.173 | 6,113.993 | 6,136.111 | 6,087.254 | 6,164.299 |
Goodwill
| 0 | 0 | 0 | 0.183 | 0.989 | 0.375 | 0 | 0.891 | 0.01 | 0.334 | 0 | 0.598 | 0.714 | 0.985 | 0 | 0.44 | 0.38 | 0.891 | 0 | 0.465 | 0.834 | 0.912 | 0 | 0.738 | 0.567 | 0.703 | 0 | 0.677 | 0.891 | 0.544 | 0 | 0.115 | 0.177 | 0.342 | 0 | 0.468 | 0.086 | 0.837 | 0 | 0.519 | 0.21 | 0.775 | 0 | 0.007 | 0.021 | 0.028 | 0 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 118 | 82.583 | 89 | 96 | 100 | 100.803 | 120 | 130 | 132 | 142.219 | 143 | 136 | 140 | 151.437 | 158 | 168 | 165 | 154.243 | 156 | 149 | 154 | 158.089 | 153 | 156 | 162 | 113.8 | 107 | 107 | 104 | 103.149 | 95 | 94 | 97 | 103.84 | 123 | 129 | 98 | 102.565 | 109 | 108 | 99 | 105.678 | 122 | 127 | 125 | 131.23 | 141 | 135.558 | 137.059 | 137.78 | 115.281 | 113.002 | 145.675 | 122.646 | 112.072 | 84.728 | 84.293 | 82.527 | 60.546 | 46.813 | 51.256 |
Goodwill en immateriële activa
| 112 | 118 | 82.583 | 89.183 | 96.989 | 100.375 | 100.803 | 120.891 | 130.01 | 132.334 | 142.219 | 143.598 | 136.714 | 140.985 | 151.437 | 158.44 | 168.38 | 165.891 | 154.243 | 156.465 | 149.834 | 154.912 | 158.089 | 153.738 | 156.567 | 162.703 | 113.8 | 107.677 | 107.891 | 104.544 | 103.149 | 95.115 | 94.177 | 97.342 | 103.84 | 123.468 | 129.086 | 98.837 | 102.565 | 109.519 | 108.21 | 99.775 | 105.678 | 122.007 | 127.021 | 125.028 | 131.23 | 141.226 | 135.558 | 137.059 | 137.78 | 115.281 | 113.002 | 145.675 | 122.646 | 112.072 | 84.728 | 84.293 | 82.527 | 60.546 | 46.813 | 51.256 |
Langetermijnbeleggingen
| 0 | 2,606 | 211.652 | 2,414 | 2,404 | 2,372 | 153.861 | 2,306 | 2,313 | 2,338 | 956 | 2,344 | 2,544 | 2,464 | 133.354 | 2,509 | 3,070 | 2,991 | 128.748 | 2,292 | 2,222 | 2,222 | 160.383 | 2,137 | 1,935 | 1,936 | 235.987 | 1,464 | 1,363 | 1,355 | 241.959 | 1,350 | 1,263 | 1,357 | 362.211 | 1,299 | 1,275 | 1,127 | 400.353 | 1,189 | 1,196 | 1,212 | 260.809 | 1,231 | 1,223 | 1,238 | 207.826 | 1,109 | 1,033 | 0 | 154.292 | 0 | 0 | 0 | 149.755 | 0 | 0 | 0 | 190.357 | 0 | 0 | 215.918 |
Belastingvorderingen
| 0 | -2,606 | 1,557.779 | -2,414 | -2,404 | -2,372 | 1,435.886 | -2,306 | -2,313 | -2,338 | 1,360.753 | -2,344 | -2,544 | -2,464 | 1,380.17 | -2,509 | -3,070 | -2,991 | 1,295.908 | -2,292 | -2,222 | -2,222 | 1,086.509 | -2,137 | -1,935 | -1,936 | 480.254 | -1,464 | -1,363 | -1,355 | 403.088 | -1,350 | -1,263 | -1,357 | 433.388 | -1,299 | -1,275 | -1,127 | 343.868 | -1,189 | -1,196 | -1,212 | 378.107 | -1,231 | -1,223 | -1,238 | 374.58 | -1,109 | -1,033 | 0 | 318.72 | 0 | 0 | 0 | 358.633 | 0 | 0 | 0 | 364.928 | 0 | 0 | 395.947 |
Overige niet-vlottende activa
| 2,612 | 2,607 | 785.214 | 2,414.713 | 2,404.16 | 2,372.092 | 771.424 | 2,306.82 | 2,313.953 | 2,338.534 | -0.588 | 2,344.799 | 2,544.21 | 2,464.571 | 844.406 | 2,509.023 | 3,070.829 | 2,991.846 | 997.103 | 2,292.436 | 2,222.078 | 2,222.644 | 955.13 | 2,137.576 | 1,935.35 | 1,936.662 | 799.036 | 1,464.514 | 1,363.536 | 1,355.272 | 695.194 | 1,350.466 | 1,263.213 | 1,357.639 | 604.069 | 1,299.268 | 1,275.081 | 1,127.671 | 536.643 | 1,189.693 | 1,196.743 | 1,212.532 | 548.598 | 1,231.635 | 1,223.804 | 1,238.24 | 551.58 | 1,109.643 | 1,033.125 | 1,021.019 | 514.482 | 1,034.541 | 1,021.882 | 1,027.361 | 473.156 | 1,011.89 | 1,016.582 | 1,028.87 | 489.762 | 1,089.133 | 1,106.17 | 480.766 |
Totaal niet-vlottende activa
| 13,216 | 12,980 | 12,102.398 | 11,919.04 | 11,494.695 | 11,323.604 | 11,212.376 | 11,250.46 | 11,379.952 | 11,560.539 | 11,665.936 | 11,869.972 | 12,258.014 | 12,392.742 | 12,437.47 | 12,984.385 | 13,827.542 | 13,820.035 | 13,370.024 | 13,511.834 | 12,817.723 | 12,837.7 | 12,751.088 | 12,262.395 | 11,864.808 | 11,800.916 | 10,944.22 | 10,730.239 | 10,394.835 | 10,082.988 | 10,044.891 | 9,761.592 | 9,510.058 | 9,442.174 | 9,419.881 | 8,332.62 | 8,128.381 | 7,935.975 | 8,088.857 | 8,038.257 | 7,925.808 | 7,968.2 | 7,977.18 | 7,855.18 | 7,864.774 | 7,803.783 | 7,634.853 | 7,660.404 | 7,590.456 | 7,534.771 | 7,538.675 | 7,649.433 | 7,696.03 | 7,746.401 | 7,434.773 | 7,429.529 | 7,418.881 | 7,461.336 | 7,241.567 | 7,285.79 | 7,240.237 | 7,308.186 |
Totaal activa
| 46,368 | 43,390 | 46,510.437 | 42,746.957 | 38,413.635 | 35,601.179 | 36,953.144 | 33,779.783 | 28,511.67 | 27,466.099 | 27,470.433 | 27,250.304 | 23,036.361 | 23,776.221 | 25,052.283 | 25,009.523 | 22,642.508 | 22,974.97 | 26,814.213 | 28,769.847 | 26,424.435 | 25,396.157 | 25,953.533 | 24,160.106 | 21,983.792 | 21,540.156 | 22,276.889 | 21,674.34 | 19,649.143 | 18,530.116 | 19,500.141 | 18,837.093 | 17,562.63 | 16,914.954 | 17,936.725 | 15,854.916 | 14,932.851 | 14,306.462 | 14,695.017 | 14,574.972 | 13,995.143 | 13,816.747 | 14,557.593 | 14,573.427 | 13,804.957 | 13,651.02 | 13,754.894 | 13,868.756 | 13,332.59 | 13,302.275 | 13,305.561 | 13,649.366 | 12,825.794 | 12,726.612 | 12,316.592 | 12,899.261 | 12,481.539 | 12,600.373 | 12,635.921 | 12,734.963 | 12,463.732 | 12,267.372 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,930 | 1,865 | 1,704.48 | 2,088.062 | 1,646.005 | 1,776.603 | 1,562.871 | 1,831.156 | 977.491 | 1,022.822 | 922.666 | 1,463.373 | 429.608 | 497.294 | 838.006 | 1,134.695 | 565.135 | 296.681 | 635.316 | 1,767.942 | 1,379.174 | 1,196.889 | 1,336.926 | 1,667.371 | 1,116.709 | 1,020.136 | 1,199.279 | 1,487.176 | 1,180.212 | 1,065.279 | 1,246.124 | 1,440.6 | 1,119.852 | 881.823 | 1,051.729 | 1,138.098 | 979.997 | 742.56 | 807.578 | 1,024.289 | 854.484 | 720.245 | 790.63 | 1,041.122 | 767.398 | 712.292 | 758.528 | 1,012.818 | 732.751 | 628.1 | 730.627 | 956.896 | 714.073 | 643.146 | 609.372 | 839.749 | 711.483 | 635.027 | 680.268 | 803.323 | 854.631 | 746.149 |
Kortlopende schulden
| 0 | 0 | 0 | 17.19 | 60.18 | 97.31 | 140.15 | 240.18 | 239.88 | 239.88 | 239.88 | 251.3 | 239.88 | 239.88 | 239.88 | 149.393 | 59.819 | 119.918 | 180.017 | 240.096 | 241.396 | 252.729 | 252.729 | 240.396 | 252.729 | 240.396 | 260.396 | 782.896 | 305.396 | 315.563 | 320.831 | 890.392 | 876.399 | 1,090.392 | 1,110.21 | 1,314.816 | 1,334.826 | 1,524.874 | 1,714.384 | 1,941.87 | 1,968.468 | 2,086.928 | 2,016.107 | 2,473.028 | 2,536.585 | 2,526.258 | 2,642.383 | 2,897.114 | 2,883.404 | 3,013.61 | 2,518.379 | 2,945.998 | 2,740.138 | 2,618.598 | 2,807.179 | 3,089.908 | 2,951.108 | 3,266.334 | 2,880.359 | 3,271.29 | 3,120.268 | 2,697.757 |
Belastingschulden
| 0 | 1,189 | 3,022.147 | 2,367.272 | 2,228.189 | 1,029.333 | 2,755.368 | 2,053.564 | 1,045.942 | 449.001 | 908.371 | 674.221 | 8.506 | 4.006 | 99.04 | 17.227 | 8.952 | 4.452 | 900.009 | 1,236.919 | 1,193.48 | 547.818 | 1,229.875 | 780.324 | 787.533 | 320.862 | 804.794 | 705.226 | 680.969 | 249.781 | 819.118 | 642.592 | 621.599 | 209.311 | 818.36 | 556.86 | 469.359 | 135.115 | 241.871 | 140.666 | 296.632 | 101.963 | 677.175 | 437.675 | 403.358 | 141.881 | 439.214 | 314.115 | 370.36 | 153.467 | 459.26 | 296.015 | 227.332 | 67.565 | 202.957 | 185.846 | 256.554 | 105.554 | 494.265 | 361.482 | 343.183 | 418.153 |
Uitgestelde opbrengsten
| 0 | 0 | -3.518 | 4,671.599 | 4,541.882 | 2,710.864 | 4,864.726 | 3,961.384 | 2,541.727 | 1,677.138 | 2,627.657 | 2,199.979 | 1,141.214 | 908.707 | 1,473.516 | 1,122.632 | 836.149 | 744.908 | 2,380.533 | 3,206.96 | 2,952.383 | 1,985.583 | 3,409.43 | 2,509.729 | 2,456.651 | 1,761.526 | 2,693.605 | 1,095.843 | 1,385.089 | 613.288 | 1,427.615 | 960.081 | 1,225.132 | 521.21 | 1,356.704 | 793.955 | 945.257 | 376.281 | 683.594 | 363.682 | 742.402 | 327.082 | 1,090.165 | 649.322 | 806.222 | 343.634 | 801.061 | 497.006 | 730.294 | 334.596 | 821.709 | 479.862 | 567.058 | 239.684 | 561.588 | 356.856 | 572.78 | 264.107 | 801.941 | 518.657 | 628.651 | 670.654 |
Overige kortlopende verplichtingen
| 6,021 | 4,712 | 4,097.779 | 3,581.298 | 3,269.588 | 3,907.551 | 3,637.083 | 3,102.146 | 2,391.212 | 3,025.726 | 2,549.502 | 2,440.35 | 1,685.16 | 2,250.826 | 1,900.054 | 1,542.175 | 1,237.742 | 1,982.573 | 2,130.906 | 2,761.114 | 2,527.991 | 3,517.668 | 2,984.687 | 2,454.925 | 2,288.89 | 3,185.418 | 2,643.07 | 2,125.718 | 2,125.097 | 2,394.804 | 2,340.983 | 1,802.77 | 1,778.951 | 2,168.966 | 1,838.531 | 1,279.787 | 1,289.442 | 1,747.058 | 1,495.7 | 1,377.274 | 1,289.093 | 1,557.461 | 1,368.486 | 1,097.665 | 1,080.266 | 1,525.901 | 1,229.986 | 1,032.467 | 1,085.676 | 1,398.349 | 1,138.703 | 1,011.237 | 951.234 | 1,525.767 | 940.959 | 865.286 | 869.837 | 1,280.837 | 983.212 | 781.251 | 912.441 | 829.29 |
Totaal kortlopende verplichtingen
| 7,951 | 7,766 | 8,824.406 | 8,053.822 | 7,203.962 | 6,810.797 | 8,095.472 | 7,227.046 | 4,654.525 | 4,737.429 | 4,620.419 | 4,829.244 | 2,363.154 | 2,992.006 | 3,076.98 | 2,843.49 | 1,871.648 | 2,403.624 | 3,846.248 | 6,006.071 | 5,342.041 | 5,515.104 | 5,804.217 | 5,143.016 | 4,445.861 | 4,766.812 | 4,907.539 | 5,101.016 | 4,291.674 | 4,025.427 | 4,727.056 | 4,776.354 | 4,396.801 | 4,350.492 | 4,818.83 | 4,289.561 | 4,073.624 | 4,149.607 | 4,259.533 | 4,484.099 | 4,408.677 | 4,466.597 | 4,852.398 | 5,049.49 | 4,787.607 | 4,906.332 | 5,070.111 | 5,256.514 | 5,072.191 | 5,193.526 | 4,846.969 | 5,210.146 | 4,632.777 | 4,855.076 | 4,560.467 | 4,980.789 | 4,788.982 | 5,287.752 | 5,038.104 | 5,217.346 | 5,230.523 | 4,691.349 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 300 | 300 | 300 | 300 | 300 | 300 | -1,599.542 | 317.19 | 366.04 | 426.01 | -1,379.735 | 545.95 | 605.92 | 665.89 | 725.86 | 542.96 | 280 | 0 | 0 | 12.353 | 58.819 | 119.918 | -1,347.397 | 252.449 | 300.215 | 372.647 | -902.963 | 492.845 | 552.944 | 613.043 | 698.773 | 809.111 | 901.709 | 980.314 | 1,081.312 | 207.35 | 236.705 | 269.204 | 320.139 | 370.682 | 421.531 | 494.078 | 581.038 | 662.552 | 699.142 | 787.65 | 567.145 | 633.08 | 710.727 | 816.408 | 1,209.528 | 1,256.794 | 1,394.131 | 1,302.258 | 965.64 | 1,015.212 | 1,109.279 | 885.85 | 1,130.99 | 1,194.918 | 1,273.587 | 1,732.119 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 1,906.562 | 0 | 0 | 0 | 1,871.416 | 0 | 0 | 0 | 1,767.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,527.414 | 0 | 0 | 0 | 1,338.35 | 0 | 0 | 0 | 1,210.415 | 0 | 0 | 0 | 1,077.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.328 | 0 | 0 | 0 | 8.328 | 0 | 0 | 0 | 8.328 | 0 | 0 | 0 | 8.328 | 0 | 0 | 0 | 8.328 | 0 | 0 | 0 | 8.867 | 0 | 0 | 0 | 8.328 | 0 | 0 | 0 | 7.888 | 0 | 0 | 0 | 49.516 | 0 | 0 | 0 | 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 niet-vlottende verplichtingen
| 2,202 | 2,177 | 2,154.326 | 2,127.931 | 2,085.65 | 2,066.916 | 125.244 | 2,083.352 | 2,053.13 | 2,027.815 | 127.589 | 1,996.781 | 1,960.572 | 1,927.675 | 131.737 | 1,891.043 | 1,871.202 | 1,826.746 | 1,794.836 | 1,739.741 | 1,721.115 | 1,704.91 | 138.696 | 1,561.095 | 1,521.08 | 1,502.39 | 118.387 | 1,427.278 | 1,394.002 | 1,381.695 | 121.798 | 1,294.931 | 1,271.105 | 1,283.199 | 137.45 | 1,173.782 | 1,148.679 | 1,140.42 | 1,136.149 | 1,117.246 | 1,102.732 | 1,102.545 | 1,074.907 | 1,060.652 | 1,050.035 | 1,050.001 | 1,027.68 | 1,034.396 | 1,028.023 | 1,062.23 | 1,009.573 | 1,045.732 | 1,046.413 | 1,032.403 | 1,016.48 | 1,066.593 | 1,117.276 | 1,130.625 | 991.285 | 1,042.731 | 1,030.771 | 1,141.768 |
Totaal niet-vlottende verplichtingen
| 2,502 | 2,477 | 2,462.654 | 2,427.931 | 2,385.65 | 2,366.916 | 2,340.134 | 2,400.542 | 2,419.17 | 2,453.825 | 2,493.313 | 2,542.731 | 2,566.492 | 2,593.565 | 2,633.554 | 2,434.003 | 2,151.202 | 1,826.746 | 1,803.164 | 1,752.094 | 1,779.934 | 1,824.828 | 1,854.994 | 1,813.544 | 1,821.295 | 1,875.037 | 1,897.811 | 1,920.123 | 1,946.946 | 1,994.738 | 2,038.874 | 2,104.042 | 2,172.814 | 2,263.513 | 2,346.193 | 1,381.132 | 1,385.384 | 1,409.624 | 1,456.288 | 1,487.928 | 1,524.263 | 1,596.623 | 1,655.945 | 1,723.204 | 1,749.177 | 1,837.651 | 1,594.825 | 1,667.476 | 1,738.75 | 1,878.638 | 2,219.101 | 2,302.526 | 2,440.544 | 2,334.661 | 1,982.12 | 2,081.805 | 2,226.555 | 2,016.475 | 2,122.275 | 2,237.649 | 2,304.358 | 2,873.887 |
Totaal passiva
| 10,453 | 10,243 | 11,287.06 | 10,481.753 | 9,589.612 | 9,177.713 | 10,435.606 | 9,627.588 | 7,073.695 | 7,191.254 | 7,113.732 | 7,371.975 | 4,929.646 | 5,585.571 | 5,710.534 | 5,277.493 | 4,022.85 | 4,230.37 | 5,649.412 | 7,758.165 | 7,121.975 | 7,339.932 | 7,659.211 | 6,956.56 | 6,267.156 | 6,641.849 | 6,805.35 | 7,021.139 | 6,238.62 | 6,020.165 | 6,765.93 | 6,880.396 | 6,569.615 | 6,614.005 | 7,165.023 | 5,670.693 | 5,459.008 | 5,559.231 | 5,715.821 | 5,972.027 | 5,932.94 | 6,063.22 | 6,508.343 | 6,772.694 | 6,536.784 | 6,743.983 | 6,664.936 | 6,923.99 | 6,810.941 | 7,072.164 | 7,066.07 | 7,512.672 | 7,073.321 | 7,189.737 | 6,542.587 | 7,062.594 | 7,015.537 | 7,304.227 | 7,160.379 | 7,454.995 | 7,534.881 | 7,565.236 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 1,362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.852 | 31.514 | 38.462 | 36 | 42 | 39 | 40 | 28 | 51 | 59 | 60 | 43 | 4 | 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 |
Gewone aandelen
| 1,263 | 1,217 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 | 1,217.8 |
Ingehouden winsten
| 33,141 | 30,417 | 32,508.035 | 29,576.784 | 26,129.887 | 23,745.857 | 23,855.214 | 21,548.202 | 18,831.515 | 17,676.034 | 17,799.692 | 17,361.378 | 15,601.426 | 15,692.309 | 16,841.423 | 17,236.848 | 16,120.98 | 16,247.733 | 18,655.835 | 18,525.879 | 16,823.842 | 15,578.036 | 15,800.192 | 14,669.89 | 13,155.809 | 12,338.07 | 12,917.154 | 12,065.158 | 10,833.712 | 9,936.323 | 10,161.317 | 9,378.416 | 8,451.58 | 7,775.305 | 8,211.217 | 7,592.558 | 6,872.02 | 6,128.25 | 6,378.767 | 6,016.364 | 5,487.051 | 5,185.332 | 5,489.008 | 5,234.544 | 4,703.496 | 4,344.609 | 4,522.054 | 4,395.287 | 3,977.014 | 3,688.417 | 3,686.897 | 3,595.245 | 3,204.404 | 2,994.422 | 3,243.333 | 3,307.795 | 2,930.713 | 2,750.078 | 2,922.448 | 2,731.22 | 2,377.489 | 2,148.383 |
Overige gereserveerde algehele resultaten
| 144 | 196 | 180.431 | 153.509 | 159.225 | 141.96 | 126.675 | 67.717 | 70.184 | 62.221 | 20.206 | -19.852 | -31.514 | -38.462 | -36 | -42 | -39 | -40 | -28 | -51 | -59 | -60 | -43 | -4 | 21 | 21 | 15 | 48 | 36 | 33 | 32 | 38 | 1 | -14 | 20 | 51 | 61 | 78 | 61 | 46 | 34 | 27 | 19 | 26 | 25 | 22 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 5 | 1,319 | 1,497.542 | 1,317.111 | 1,317.111 | 1,459.809 | 1,317.849 | 1,318.476 | 1,318.476 | 1,318.79 | 1,319.003 | 1,279.299 | 1,255.975 | 1,242.079 | 1,246.526 | 1,235.382 | 1,241.878 | 1,239.067 | 1,263.166 | 1,217.003 | 1,201.818 | 1,200.389 | 1,233.33 | 1,311.856 | 1,321.295 | 1,321.295 | 1,321.403 | 1,321.949 | 1,322.295 | 1,322.295 | 1,322.326 | 1,322.326 | 1,323.635 | 1,293.844 | 1,342.685 | 1,373.865 | 1,384.023 | 1,401.181 | 1,382.629 | 1,368.781 | 1,357.352 | 1,350.395 | 1,342.442 | 1,348.389 | 1,346.877 | 1,344.628 | 1,350.104 | 1,331.679 | 1,326.835 | 1,323.894 | 1,334.794 | 1,323.649 | 1,330.269 | 1,324.653 | 1,312.872 | 1,311.072 | 1,317.489 | 1,328.268 | 1,335.294 | 1,330.948 | 1,333.562 | 1,335.953 |
Totaal eigen vermogen van aandeelhouders
| 35,915 | 33,147 | 35,223.377 | 32,265.204 | 28,824.023 | 26,423.466 | 26,517.538 | 24,152.195 | 21,437.975 | 20,274.845 | 20,356.701 | 19,878.329 | 18,106.715 | 18,190.65 | 19,341.749 | 19,732.03 | 18,619.658 | 18,744.6 | 21,164.801 | 21,011.682 | 19,302.46 | 18,056.225 | 18,294.322 | 17,203.546 | 15,716.636 | 14,898.307 | 15,471.539 | 14,653.201 | 13,410.523 | 12,509.951 | 12,734.211 | 11,956.697 | 10,993.015 | 10,300.949 | 10,771.702 | 10,184.223 | 9,473.843 | 8,747.231 | 8,979.196 | 8,602.945 | 8,062.203 | 7,753.527 | 8,049.25 | 7,800.733 | 7,268.173 | 6,907.037 | 7,089.958 | 6,944.766 | 6,521.649 | 6,230.111 | 6,239.491 | 6,136.694 | 5,752.473 | 5,536.875 | 5,774.005 | 5,836.667 | 5,466.002 | 5,296.146 | 5,475.542 | 5,279.968 | 4,928.851 | 4,702.136 |
Totaal eigen vermogen
| 35,915 | 33,147 | 35,223.377 | 32,265.204 | 28,824.023 | 26,423.466 | 26,517.538 | 24,152.195 | 21,437.975 | 20,274.845 | 20,356.701 | 19,878.329 | 18,106.715 | 18,190.65 | 19,341.749 | 19,732.03 | 18,619.658 | 18,744.6 | 21,164.801 | 21,011.682 | 19,302.46 | 18,056.225 | 18,294.322 | 17,203.546 | 15,716.636 | 14,898.307 | 15,471.539 | 14,653.201 | 13,410.523 | 12,509.951 | 12,734.211 | 11,956.697 | 10,993.015 | 10,300.949 | 10,771.702 | 10,184.223 | 9,473.843 | 8,747.231 | 8,979.196 | 8,602.945 | 8,062.203 | 7,753.527 | 8,049.25 | 7,800.733 | 7,268.173 | 6,907.037 | 7,089.958 | 6,944.766 | 6,521.649 | 6,230.111 | 6,239.491 | 6,136.694 | 5,752.473 | 5,536.875 | 5,774.005 | 5,836.667 | 5,466.002 | 5,296.146 | 5,475.542 | 5,279.968 | 4,928.851 | 4,702.136 |
Totaal passiva en aandeelhoudersvermogen
| 46,368 | 43,390 | 46,510.437 | 42,746.957 | 38,413.635 | 35,601.179 | 36,953.144 | 33,779.783 | 28,511.67 | 27,466.099 | 27,470.433 | 27,250.304 | 23,036.361 | 23,776.221 | 25,052.283 | 25,009.523 | 22,642.508 | 22,974.97 | 26,814.213 | 28,769.847 | 26,424.435 | 25,396.157 | 25,953.533 | 24,160.106 | 21,983.792 | 21,540.156 | 22,276.889 | 21,674.34 | 19,649.143 | 18,530.116 | 19,500.141 | 18,837.093 | 17,562.63 | 16,914.954 | 17,936.725 | 15,854.916 | 14,932.851 | 14,306.462 | 14,695.017 | 14,574.972 | 13,995.143 | 13,816.747 | 14,557.593 | 14,573.427 | 13,804.957 | 13,651.02 | 13,754.894 | 13,868.756 | 13,332.59 | 13,302.275 | 13,305.561 | 13,649.366 | 12,825.794 | 12,726.612 | 12,316.592 | 12,899.261 | 12,481.539 | 12,600.373 | 12,635.921 | 12,734.963 | 12,463.732 | 12,267.372 |