DeNA Co., Ltd.
TSE:2432.T
2103.5 (JPY) • At close November 8, 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 | 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
| 75,637 | 71,330 | 71,396 | 75,912 | 84,163 | 88,090 | 97,732 | 102,726 | 111,192 | 127,892 | 78,296 | 77,362 | 75,859 | 90,344 | 97,301 | 94,288 | 90,629 | 83,033 | 73,536 | 86,404 | 96,778 | 103,126 | 101,386 | 108,963 | 106,595 | 105,123 | 103,668 | 100,601 | 98,373 | 90,778 | 88,152 | 82,724 | 79,231 | 73,720 | 75,169 | 75,898 | 78,749 | 71,850 | 68,724 | 75,085 | 71,983 | 66,850 | 65,394 | 57,772 | 64,076 | 46,657 | 67,337 | 49,585 | 58,240 | 57,607 | 50,054 | 66,475 | 50,881 | 62,640 | 44,401 | 46,524 | 36,614 | 33,471.901 | 24,587.698 | 24,242.227 | 23,440.832 | 19,734.056 |
Kortetermijnbeleggingen
| 0 | 0 | 408 | 731 | 715 | 552 | 277 | 656 | 406 | 229 | 237 | 1,093 | 1,088 | 1,003 | 1,011 | 1,058 | 1,021 | 1,017 | 2,296 | 2,250 | 2,220 | 2,202 | 2,853 | 3,043 | 2,593 | 1,876 | 2,878 | 2,898 | 3,066 | 3,051 | 1,643 | 1,797 | 2,035 | 1,574 | 2,971 | 1,111 | 1,330 | 1,544 | 1,104 | 1,110 | 1,093 | 1,086 | 1,025 | 1,040 | 1,061 | 1,019 | 1,123 | 1,307 | 1,296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 533.007 | 1,032.278 | 1,027.584 | 989.701 |
Liquide middelen en kortetermijnbeleggingen
| 75,637 | 71,330 | 71,396 | 76,643 | 84,878 | 88,642 | 98,009 | 103,382 | 111,598 | 128,121 | 78,533 | 78,455 | 76,947 | 91,347 | 98,312 | 95,346 | 91,650 | 84,050 | 75,832 | 88,654 | 98,998 | 105,328 | 104,239 | 112,006 | 109,188 | 106,999 | 106,546 | 103,499 | 101,439 | 93,829 | 89,795 | 84,521 | 81,266 | 75,294 | 78,140 | 77,009 | 80,079 | 73,394 | 69,828 | 76,195 | 73,076 | 67,936 | 66,419 | 58,812 | 65,137 | 47,676 | 68,460 | 50,892 | 59,536 | 57,607 | 50,054 | 66,475 | 50,881 | 62,640 | 44,401 | 46,524 | 36,614 | 33,471.901 | 25,120.705 | 25,274.505 | 24,468.416 | 20,723.757 |
Nettovorderingen
| 18,601 | 25,590 | 35,916 | 26,554 | 20,882 | 19,466 | 27,566 | 18,801 | 19,217 | 21,133 | 24,463 | 19,419 | 20,851 | 19,689 | 27,308 | 22,984 | 25,594 | 22,981 | 25,243 | 20,067 | 22,566 | 19,932 | 24,447 | 34,726 | 35,646 | 34,780 | 40,574 | 38,014 | 34,896 | 39,238 | 42,361 | 36,111 | 29,218 | 30,943 | 30,982 | 33,912 | 32,209 | 31,878 | 34,958 | 36,136 | 33,104 | 33,954 | 37,803 | 38,713 | 37,570 | 44,960 | 45,946 | 47,486 | 41,577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,808 | 14,718.195 | 6,262.477 | 3,759.85 | 7,654.5 | 4,640.475 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128 | 119 | 803 | 686 | 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 | 101 | 84.923 | 199.231 | 110.988 | 111.36 | 134.71 |
Overige vlottende activa
| 5,994 | 6,380 | 6,748 | 3,995 | 7,216 | 7,428 | 7,766 | 6,128 | 6,262 | 7,475 | 7,424 | 4,572 | 5,584 | 4,080 | 4,267 | 4,503 | 5,583 | 4,873 | 6,332 | 5,639 | 5,234 | 4,908 | 5,055 | 4,616 | 4,453 | 4,169 | 9,985 | 11,393 | 11,688 | 14,625 | 13,471 | 10,678 | 11,112 | 12,249 | 10,700 | 8,451 | 8,348 | 11,417 | 9,341 | 7,824 | 8,401 | 8,528 | 7,087 | 4,999 | 5,551 | 5,038 | 4,421 | 3,387 | 3,064 | 3,242 | 14,298 | 11,789 | 12,577 | 1,724 | 7,634 | 6,287 | 5,920 | 806.117 | 4,119.616 | 3,199.559 | 184.367 | 2,590.129 |
Totaal vlottende activa
| 100,232 | 103,300 | 114,060 | 107,192 | 112,976 | 115,536 | 133,341 | 128,311 | 137,077 | 156,729 | 110,420 | 102,446 | 103,382 | 115,116 | 129,887 | 122,961 | 122,946 | 112,707 | 108,093 | 114,360 | 126,798 | 130,168 | 133,741 | 151,348 | 149,287 | 145,948 | 157,105 | 152,906 | 148,023 | 147,692 | 145,627 | 131,310 | 121,596 | 118,486 | 119,822 | 119,372 | 120,636 | 116,689 | 114,127 | 120,155 | 114,581 | 110,418 | 111,309 | 102,524 | 108,258 | 97,674 | 118,827 | 101,765 | 104,177 | 101,958 | 90,288 | 98,219 | 83,017 | 90,601 | 68,143 | 66,785 | 55,443 | 49,081.136 | 35,702.029 | 32,344.902 | 32,418.643 | 28,089.071 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 24,830 | 25,149 | 21,914 | 21,220 | 22,149 | 20,157 | 20,197 | 20,255 | 20,776 | 20,372 | 20,479 | 21,282 | 21,764 | 18,696 | 19,048 | 20,930 | 22,799 | 23,720 | 24,460 | 22,201 | 23,563 | 17,651 | 10,991 | 6,951 | 7,124 | 5,015 | 5,178 | 2,158 | 2,193 | 2,116 | 2,144 | 2,440 | 2,538 | 2,633 | 2,756 | 2,864 | 2,813 | 3,080 | 2,958 | 3,028 | 3,090 | 3,173 | 3,311 | 3,385 | 3,513 | 3,858 | 4,135 | 4,246 | 4,202 | 1,753 | 1,657 | 1,722 | 1,909 | 1,135 | 1,180 | 1,328 | 1,195 | 1,067.425 | 904.436 | 710.129 | 853.213 | 988.001 |
Goodwill
| 33,562 | 33,562 | 33,562 | 33,562 | 49,088 | 49,088 | 49,088 | 49,423 | 27,710 | 17,451 | 17,451 | 17,451 | 22,663 | 5,883 | 5,883 | 5,883 | 5,883 | 5,883 | 5,883 | 5,883 | 46,048 | 46,048 | 46,048 | 45,997 | 46,099 | 46,013 | 46,335 | 46,538 | 46,995 | 46,775 | 46,778 | 49,345 | 47,153 | 47,293 | 50,825 | 53,735 | 53,188 | 53,968 | 53,111 | 52,745 | 48,448 | 42,052 | 42,730 | 43,482 | 40,757 | 41,056 | 39,437 | 36,772 | 33,605 | 32,512 | 25,719 | 27,402 | 27,977 | 28,062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 658.517 |
Immateriële activa
| 18,864 | 18,422 | 17,803 | 17,210 | 24,159 | 23,860 | 23,036 | 16,020 | 15,051 | 13,736 | 13,148 | 15,903 | 8,084 | 6,797 | 6,055 | 8,457 | 7,556 | 6,813 | 7,243 | 6,355 | 14,576 | 15,088 | 15,357 | 16,716 | 16,597 | 16,155 | 18,840 | 19,657 | 19,133 | 18,071 | 17,529 | 16,756 | 18,047 | 17,462 | 16,860 | 17,613 | 17,206 | 17,439 | 19,241 | 18,339 | 17,107 | 15,923 | 15,089 | 13,025 | 11,432 | 10,044 | 8,719 | 7,510 | 6,580 | 4,229 | 3,454 | 2,891 | 2,381 | 2,162 | 1,926 | 2,300 | 2,242 | 1,698.852 | 1,683.67 | 1,573.047 | 1,356.723 | 1,390.736 |
Goodwill en immateriële activa
| 52,426 | 33,562 | 51,365 | 50,772 | 73,247 | 72,948 | 72,124 | 65,443 | 42,761 | 31,187 | 30,599 | 33,354 | 30,747 | 12,680 | 11,938 | 14,340 | 13,439 | 12,696 | 13,126 | 12,238 | 60,624 | 61,136 | 61,405 | 62,713 | 62,696 | 62,168 | 65,175 | 66,195 | 66,128 | 64,846 | 64,307 | 66,101 | 65,200 | 64,755 | 67,685 | 71,348 | 70,394 | 71,407 | 72,352 | 71,084 | 65,555 | 57,975 | 57,819 | 56,507 | 52,189 | 51,100 | 48,156 | 44,282 | 40,185 | 36,741 | 29,173 | 30,293 | 30,358 | 30,224 | 1,926 | 2,300 | 2,242 | 1,698.852 | 1,683.67 | 1,573.047 | 1,356.723 | 2,049.253 |
Langetermijnbeleggingen
| 143,925 | 152,310 | 147,637 | 136,549 | 134,217 | 138,036 | 120,839 | 122,650 | 149,839 | 125,609 | 178,531 | 163,530 | 167,299 | 181,038 | 164,016 | 167,839 | 157,809 | 134,621 | 106,914 | 111,282 | 103,528 | 101,871 | 86,460 | 80,826 | 103,794 | 95,962 | 113,188 | 103,539 | 104,010 | 96,330 | 77,719 | 75,316 | 77,893 | 57,643 | 58,505 | 54,225 | 60,142 | 62,976 | 25,377 | 18,728 | 18,639 | 19,683 | 20,799 | 17,550 | 17,105 | 16,709 | 15,623 | 13,614 | 8,118 | 5,397 | 0 | 0 | 0 | 3,222 | 0 | 0 | 0 | 2,151.141 | 0 | 0 | 511.353 | 0 |
Belastingvorderingen
| 633 | 654 | 679 | 435 | 1,334 | 909 | 517 | 1,035 | 839 | 510 | 539 | 767 | 701 | 652 | 986 | 469 | 544 | 563 | 550 | 582 | 608 | 636 | 690 | 822 | 850 | 854 | 1,020 | 1,086 | 1,224 | 1,551 | 6,793 | 18,919 | 2,833 | 3,478 | 3,075 | 2,071 | 2,132 | 2,199 | 2,517 | 3,386 | 3,457 | 3,060 | 2,996 | 7,888 | 8,008 | 8,163 | 6,887 | 3,194 | 3,352 | 932 | 0 | 0 | 0 | 684 | 0 | 0 | 0 | 561.691 | 0 | 0 | 348.899 | 0 |
Overige niet-vlottende activa
| 43 | 18,460 | 53 | 807 | 1,658 | 0 | 1,924 | 1,272 | 979 | 1 | 2 | 0 | 0 | 1,306 | 1,247 | 1,325 | 1,292 | 1,274 | 2,597 | 2,554 | 2,518 | 2,432 | 3,173 | 3,052 | 2,609 | 1,888 | 2,943 | 2,924 | 3,200 | 3,080 | 1,670 | 1,855 | 2,098 | 1,636 | 3,018 | 1,154 | 1,385 | 1,618 | 1,197 | 1,235 | 1,184 | 1,155 | 1,091 | 1,126 | 1,151 | 1,079 | 1,156 | 1,344 | 1,363 | 5,704 | 17,533 | 6,253 | 6,093 | 1,350 | 34,094 | 6,251 | 2,835 | 712.767 | 4,309.076 | 3,849.129 | 1,846.279 | 2,433.382 |
Totaal niet-vlottende activa
| 221,857 | 230,135 | 221,648 | 209,783 | 232,605 | 232,050 | 215,601 | 210,655 | 215,194 | 177,679 | 230,150 | 218,933 | 220,511 | 214,372 | 197,235 | 204,903 | 195,883 | 172,874 | 147,647 | 148,857 | 190,841 | 183,726 | 162,719 | 154,364 | 177,073 | 165,887 | 187,504 | 175,902 | 176,755 | 167,923 | 152,633 | 164,631 | 150,562 | 130,145 | 135,039 | 131,662 | 136,866 | 141,280 | 104,401 | 97,461 | 91,925 | 85,046 | 86,016 | 86,456 | 81,966 | 80,909 | 75,957 | 66,680 | 57,220 | 50,527 | 48,363 | 38,268 | 38,360 | 36,615 | 37,200 | 9,879 | 6,272 | 6,191.876 | 6,897.182 | 6,132.305 | 4,916.467 | 5,470.636 |
Totaal activa
| 322,089 | 333,435 | 335,708 | 316,975 | 345,581 | 347,586 | 348,942 | 338,967 | 352,271 | 334,408 | 340,570 | 321,379 | 323,893 | 329,488 | 327,121 | 327,864 | 318,829 | 285,582 | 255,740 | 263,217 | 317,640 | 313,894 | 296,460 | 305,712 | 326,360 | 311,835 | 344,609 | 328,807 | 324,779 | 315,615 | 298,260 | 295,940 | 272,158 | 248,630 | 254,861 | 251,035 | 257,502 | 257,969 | 218,529 | 217,616 | 206,506 | 195,464 | 197,325 | 188,980 | 190,224 | 178,583 | 194,784 | 168,445 | 161,397 | 152,485 | 138,651 | 136,487 | 121,377 | 127,216 | 105,343 | 76,664 | 61,715 | 55,273.012 | 42,599.211 | 38,477.207 | 37,335.11 | 33,559.707 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 17,108 | 16,847 | 21,337 | 18,193 | 17,022 | 16,891 | 19,397 | 14,833 | 18,894 | 16,606 | 19,263 | 16,262 | 18,570 | 15,926 | 20,044 | 19,804 | 22,328 | 17,161 | 25,348 | 18,814 | 19,581 | 17,240 | 19,328 | 16,519 | 17,925 | 17,084 | 20,426 | 20,324 | 20,076 | 19,107 | 20,425 | 21,243 | 20,772 | 20,630 | 20,275 | 23,509 | 20,529 | 22,686 | 22,858 | 22,831 | 22,743 | 23,299 | 26,206 | 27,522 | 28,066 | 30,511 | 30,034 | 30,857 | 26,845 | 664 | 22,419 | 17,483 | 15,158 | 12,803 | 10,292 | 8,332 | 7,439 | 5,675.553 | 3,909.806 | 3,074.181 | 3,424.028 | 3,157.571 |
Kortlopende schulden
| 8,131 | 7,486 | 10,219 | 4,686 | 3,642 | 2,807 | 4,180 | 37,990 | 37,744 | 21,533 | 21,623 | 1,644 | 2,646 | 2,444 | 2,653 | 2,735 | 2,802 | 2,881 | 5,708 | 2,869 | 2,921 | 2,542 | 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 |
Belastingschulden
| 0 | 1,822 | 601 | 1,370 | 2,638 | 1,530 | 11,169 | 11,855 | 12,079 | 10,971 | 639 | 2,364 | 2,522 | 1,369 | 1,364 | 3,460 | 2,714 | 930 | 398 | 1,406 | 1,959 | 1,233 | 878 | 1,371 | 2,955 | 1,535 | 1,371 | 4,090 | 4,240 | 1,873 | 1,556 | 658 | 2,181 | 693 | 4,091 | 1,824 | 4,866 | 2,415 | 2,419 | 318 | 5,865 | 2,600 | 2,525 | 2,552 | 14,613 | 8,618 | 21,645 | 9,636 | 15,393 | 15,200 | 7,530 | 13,892 | 7,315 | 21,232 | 12,403 | 11,015 | 5,251 | 6,046.11 | 1,463.574 | 2,528.062 | 3,914.103 | 2,068.092 |
Uitgestelde opbrengsten
| 2,820 | 1,822 | 601 | 4,515 | 6,245 | 4,787 | 14,398 | 14,907 | 15,026 | 14,082 | 3,760 | 4,946 | 7,076 | 5,969 | 6,339 | 4,406 | 3,231 | 1,912 | 961 | 2,284 | 2,683 | 2,762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 9,230 | 14,490 | 17,056 | 6,839 | 5,474 | 10,235 | 12,673 | 7,169 | 5,692 | 8,550 | 11,379 | 5,435 | 6,747 | 8,579 | 11,940 | 7,130 | 9,172 | 12,318 | 8,764 | 6,298 | 5,515 | 8,010 | 12,559 | 31,824 | 27,727 | 27,497 | 38,977 | 35,407 | 32,434 | 36,784 | 33,553 | 28,084 | 24,569 | 29,835 | 32,048 | 25,492 | 29,597 | 28,537 | 28,284 | 36,601 | 32,270 | 28,278 | 24,526 | 21,935 | 33,283 | 28,099 | 39,848 | 27,476 | 40,117 | 53,206 | 19,082 | 23,960 | 18,694 | 31,946 | 21,780 | 18,432 | 12,109 | 12,899.259 | 7,032.439 | 6,897.704 | 8,086.894 | 6,121.547 |
Totaal kortlopende verplichtingen
| 37,289 | 40,645 | 49,213 | 34,233 | 32,383 | 34,720 | 50,648 | 74,899 | 77,356 | 60,771 | 56,025 | 28,287 | 35,039 | 32,918 | 40,976 | 34,075 | 37,533 | 34,272 | 40,781 | 30,265 | 30,700 | 30,554 | 31,887 | 48,343 | 45,652 | 44,581 | 59,403 | 55,731 | 52,510 | 55,891 | 53,978 | 49,327 | 45,341 | 50,465 | 52,323 | 49,001 | 50,126 | 51,223 | 51,142 | 59,432 | 55,013 | 51,577 | 50,732 | 49,457 | 61,349 | 58,610 | 69,882 | 58,333 | 66,962 | 53,870 | 41,501 | 41,443 | 33,852 | 44,749 | 32,072 | 26,764 | 19,548 | 18,574.812 | 10,942.245 | 9,971.885 | 11,510.922 | 9,279.118 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 28,837 | 29,151 | 39,659 | 39,876 | 40,447 | 40,977 | 6,981 | 6,595 | 6,797 | 6,646 | 27,021 | 27,171 | 24,561 | 24,485 | 25,132 | 25,807 | 26,417 | 7,129 | 7,735 | 8,114 | 4,162 | 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 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 7,767 | 5,135 | 688 | 629 | 589 | 677 | 662 | 641 | 604 | 582 | 487 | 470 | 425 | 473 | 1,302 | 1,267 | 1,227 | 1,934 | 1,912 | 1,400 | 1,375 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 30,159 | 32,300 | 31,113 | 29,105 | 26,203 | 26,252 | 22,331 | 21,429 | 22,664 | 22,069 | 31,987 | 32,259 | 30,205 | 34,738 | 32,174 | 34,092 | 30,915 | 25,311 | 18,384 | 20,029 | 10,108 | 9,667 | 5,536 | 2,191 | 9,020 | 6,290 | 11,895 | 5,416 | 5,653 | 3,569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 37,245 | 974 | 1,072 | 338 | 322 | 318 | 316 | 335 | 197 | 439 | 424 | 412 | 391 | 366 | 354 | 313 | 255 | 205 | 193 | 206 | 213 | 220 | 2,171 | 1,990 | 1,738 | 1,669 | 2,161 | 4,431 | 4,364 | 4,324 | 7,586 | 12,175 | 12,799 | 4,386 | 6,210 | 4,616 | 6,799 | 7,913 | 2,884 | 1,204 | 1,194 | 1,281 | 1,038 | 1,036 | 1,223 | 1,225 | 1,227 | 1,229 | 1,222 | 255 | 19 | 19 | 20 | 22 | 20 | 25 | 36 | 46.531 | 59.986 | 74.697 | 169.612 | 194.556 |
Totaal niet-vlottende verplichtingen
| 67,404 | 69,878 | 66,471 | 69,790 | 67,030 | 67,606 | 64,301 | 29,407 | 30,097 | 29,909 | 39,639 | 60,179 | 58,237 | 60,090 | 57,486 | 60,839 | 58,244 | 53,160 | 27,640 | 29,882 | 19,835 | 15,424 | 7,707 | 4,181 | 10,758 | 7,959 | 14,056 | 9,847 | 10,017 | 7,893 | 7,586 | 12,175 | 12,799 | 4,386 | 6,210 | 4,616 | 6,799 | 7,913 | 2,884 | 1,204 | 1,194 | 1,281 | 1,038 | 1,036 | 1,223 | 1,225 | 1,227 | 1,229 | 1,222 | 255 | 19 | 19 | 20 | 22 | 20 | 25 | 36 | 46.531 | 59.986 | 74.697 | 169.612 | 194.556 |
Totaal passiva
| 104,693 | 110,523 | 115,684 | 104,023 | 99,413 | 102,326 | 114,949 | 104,306 | 107,453 | 90,680 | 95,664 | 88,466 | 93,276 | 93,008 | 98,462 | 94,914 | 95,777 | 87,432 | 68,421 | 60,147 | 50,535 | 45,978 | 39,594 | 52,524 | 56,410 | 52,540 | 73,459 | 65,578 | 62,527 | 63,784 | 61,564 | 61,502 | 58,140 | 54,851 | 58,533 | 53,617 | 56,925 | 59,136 | 54,026 | 60,636 | 56,207 | 52,858 | 51,770 | 50,493 | 62,572 | 59,835 | 71,109 | 59,562 | 68,184 | 54,125 | 41,520 | 41,462 | 33,872 | 44,771 | 32,092 | 26,789 | 19,584 | 18,621.343 | 11,002.231 | 10,046.582 | 11,680.534 | 9,473.674 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 10,397 | 0 | 10,392 | 10,392 | 10,392 | 10,392 | 10,381 | 4,328 | 4,328 | 4,328.87 | 4,328.87 | 4,328.87 | 4,328.87 | 4,328.87 |
Ingehouden winsten
| 163,346 | 163,398 | 162,578 | 160,027 | 198,764 | 195,986 | 193,586 | 207,282 | 211,197 | 207,232 | 177,997 | 174,131 | 170,457 | 162,243 | 151,747 | 148,054 | 145,107 | 135,527 | 163,564 | 161,927 | 216,914 | 214,562 | 217,973 | 213,270 | 214,929 | 210,575 | 210,044 | 209,834 | 197,512 | 192,516 | 191,870 | 189,568 | 172,005 | 165,944 | 163,711 | 160,750 | 159,173 | 154,445 | 163,229 | 160,800 | 157,530 | 152,048 | 153,072 | 147,394 | 139,716 | 130,805 | 127,927 | 115,808 | 104,522 | 88,321 | 77,566 | 71,484 | 63,293 | 58,895 | 49,620 | 41,452 | 33,814 | 28,964.152 | 24,079.459 | 21,093.532 | 18,447.28 | 17,015.379 |
Overige gereserveerde algehele resultaten
| 0 | 43,333 | 41,237 | 36,278 | 29,878 | 31,797 | 22,847 | 25,255 | 27,790 | 27,747 | 58,975 | 50,600 | 51,379 | 63,629 | 11,618 | 65,090 | 57,770 | 44,568 | 36,427 | 39,174 | 34,257 | 33,433 | 23,894 | 21,928 | 36,874 | 31,004 | 43,519 | 36,779 | 48,082 | 42,896 | 28,409 | 28,339 | 26,134 | 12,295 | 17,306 | 21,434 | 26,219 | 29,280 | 17,852 | 14,579 | 11,531 | 9,704 | 10,456 | 9,478 | 6,727 | 7,046 | 5,298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 43,582 | -4,995 | -5,008 | -5,025 | -4,991 | -5,216 | -5,204 | -18,534 | -11,905 | -6,742 | -6,743 | -6,745 | -6,754 | -4,469 | 49,949 | 4,335 | 4,317 | 3,861 | -29,902 | -16,562 | -1,960 | 1,981 | -527 | -515 | -326 | -569 | -675 | -932 | -978 | -1,016 | -1,010 | -1,188 | -1,874 | -2,096 | -2,206 | -2,777 | -2,862 | -3,031 | -34,268 | -34,394 | -34,509 | -34,612 | -33,325 | -33,476 | -33,592 | -33,615 | -24,363 | -21,452 | -25,540 | 6,292 | 5,984 | 10,213 | 11,012 | 10,356 | 10,578 | 1,295 | 1,238 | 1,310.667 | 1,310.822 | 1,309.578 | 1,315.804 | 1,316.042 |
Totaal eigen vermogen van aandeelhouders
| 206,928 | 212,133 | 209,204 | 201,677 | 234,048 | 232,964 | 221,626 | 224,400 | 237,479 | 238,634 | 240,626 | 228,383 | 225,479 | 231,800 | 223,711 | 227,876 | 217,591 | 194,353 | 180,486 | 194,936 | 259,608 | 260,373 | 251,737 | 245,080 | 261,874 | 251,407 | 263,285 | 256,078 | 255,013 | 244,793 | 229,666 | 227,116 | 206,662 | 186,540 | 189,208 | 189,804 | 192,927 | 191,091 | 157,210 | 151,382 | 144,949 | 137,537 | 140,600 | 133,793 | 123,248 | 114,633 | 119,259 | 104,753 | 89,379 | 94,613 | 93,942 | 92,089 | 84,697 | 79,643 | 70,579 | 47,075 | 39,380 | 34,603.689 | 29,719.151 | 26,731.98 | 24,091.954 | 22,660.291 |
Totaal eigen vermogen
| 217,397 | 222,912 | 220,025 | 212,952 | 246,168 | 245,260 | 233,993 | 234,661 | 244,818 | 243,728 | 244,906 | 232,913 | 230,617 | 236,480 | 228,659 | 232,950 | 223,052 | 198,150 | 187,319 | 203,070 | 267,105 | 267,916 | 256,866 | 253,188 | 269,950 | 259,295 | 271,150 | 263,229 | 262,252 | 251,831 | 236,696 | 234,438 | 214,018 | 193,779 | 196,328 | 197,418 | 200,577 | 198,833 | 164,503 | 156,980 | 150,299 | 142,606 | 145,555 | 138,487 | 127,652 | 118,748 | 123,675 | 108,883 | 93,213 | 98,360 | 97,131 | 95,025 | 87,505 | 82,445 | 73,251 | 49,875 | 42,131 | 36,651.669 | 31,596.98 | 28,430.625 | 25,654.576 | 24,086.033 |
Totaal passiva en aandeelhoudersvermogen
| 322,089 | 333,435 | 335,709 | 316,975 | 345,581 | 347,586 | 348,942 | 338,967 | 352,271 | 334,408 | 340,570 | 321,379 | 323,893 | 329,488 | 327,121 | 327,864 | 318,829 | 285,582 | 255,740 | 263,217 | 317,640 | 313,894 | 296,460 | 305,712 | 326,360 | 311,835 | 344,609 | 328,807 | 324,779 | 315,615 | 298,260 | 295,940 | 272,158 | 248,630 | 254,861 | 251,035 | 257,502 | 257,969 | 218,529 | 217,616 | 206,506 | 195,464 | 197,325 | 188,980 | 190,224 | 178,583 | 194,784 | 168,445 | 161,397 | 152,485 | 138,651 | 136,487 | 121,377 | 127,216 | 105,343 | 76,664 | 61,715 | 55,273.012 | 42,599.211 | 38,477.207 | 37,335.11 | 33,559.707 |