Qol Holdings Co., Ltd.
TSE:3034.T
1366 (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 | 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
| 21,843 | 29,682 | 26,944 | 23,164 | 17,428 | 19,270 | 18,770 | 26,026 | 14,492 | 18,409 | 16,685 | 20,448 | 16,431 | 19,031 | 19,648 | 17,034 | 13,764 | 19,263 | 15,802 | 18,496 | 18,287 | 19,731 | 20,220 | 16,325 | 21,848 | 18,732 | 19,820 | 20,434 | 20,271 | 14,595 | 14,174 | 13,399 | 20,964 | 14,637 | 16,523 | 17,300 | 9,054 | 8,235 | 8,236 | 7,527 | 5,974 | 5,004 | 5,162 | 5,377 | 6,234 | 5,161 | 5,347 | 2,519 | 1,984 | 2,719 | 2,984.762 | 3,311.278 | 3,482.158 | 2,555.225 | 2,723.635 | 2,738.163 | 2,698.873 | 2,058.604 | 2,356.864 | 2,411.299 | 2,741.986 | 2,676.247 |
Kortetermijnbeleggingen
| 0 | 0 | 338 | 0 | 175 | -5,566 | -1 | -2 | -2 | -5,437 | -5,425 | -5,433 | -5,453 | -3,784 | -3,792 | -3,795 | -3,819 | -3,835 | -3,484 | -3,474 | -3,545 | -3,416 | -3,340 | -3,189 | -3,174 | -3,146 | -3,109 | -3,141 | -3,151 | -3,150 | -3,151 | -3,185 | -2,762 | -2,656 | -2,623 | -2,601 | -2,568 | -2,547 | -2,546 | -2,593 | -2,592 | -2,546 | -2,708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 21,843 | 29,682 | 27,282 | 23,164 | 17,428 | 19,270 | 18,770 | 26,026 | 14,492 | 18,409 | 16,685 | 20,448 | 16,431 | 19,031 | 19,648 | 17,034 | 13,764 | 19,263 | 15,802 | 18,496 | 18,287 | 19,731 | 20,220 | 16,325 | 21,848 | 18,732 | 19,820 | 20,434 | 20,271 | 14,595 | 14,174 | 13,399 | 20,964 | 14,637 | 16,523 | 17,300 | 9,054 | 8,235 | 8,236 | 7,527 | 5,974 | 5,004 | 5,162 | 5,377 | 6,234 | 5,161 | 5,347 | 2,519 | 1,984 | 2,719 | 2,984.762 | 3,311.278 | 3,482.158 | 2,555.225 | 2,723.635 | 2,738.163 | 2,698.873 | 2,058.604 | 2,356.864 | 2,411.299 | 2,741.986 | 2,676.247 |
Nettovorderingen
| 22,044 | 21,941 | 16,907 | 17,044 | 16,505 | 15,913 | 16,951 | 16,297 | 15,260 | 14,796 | 17,382 | 17,566 | 17,670 | 16,826 | 18,231 | 22,211 | 20,969 | 20,181 | 22,862 | 22,880 | 21,902 | 17,679 | 17,330 | 19,458 | 14,549 | 14,994 | 17,665 | 16,971 | 16,656 | 15,975 | 16,616 | 16,109 | 12,428 | 12,837 | 16,025 | 14,600 | 12,787 | 12,144 | 12,816 | 14,654 | 14,942 | 11,515 | 11,650 | 10,949 | 9,837 | 9,829 | 8,953 | 11,804 | 9,805 | 9,671 | 10,263.775 | 9,980.95 | 9,338.681 | 8,847.733 | 9,131.404 | 9,187.616 | 8,586.532 | 8,315.161 | 8,835.65 | 8,310.195 | 7,852.746 | 7,647.65 |
Voorraad
| 8,410 | 9,476 | 5,170 | 6,820 | 5,760 | 6,731 | 5,285 | 7,366 | 5,401 | 7,708 | 5,582 | 8,216 | 5,981 | 7,422 | 4,853 | 6,745 | 5,141 | 6,602 | 5,223 | 7,994 | 5,808 | 7,066 | 5,156 | 6,860 | 5,482 | 6,423 | 4,719 | 6,584 | 5,231 | 6,089 | 4,660 | 6,467 | 4,680 | 5,409 | 4,254 | 5,573 | 4,476 | 4,979 | 4,306 | 5,475 | 4,706 | 5,651 | 6,149 | 5,333 | 4,250 | 4,546 | 3,497 | 3,856 | 2,825 | 2,715 | 2,293.721 | 2,722.67 | 2,184.925 | 2,559.369 | 2,448.926 | 2,750.626 | 1,991.695 | 2,285.763 | 1,882.2 | 2,267.769 | 1,788.521 | 1,480.674 |
Overige vlottende activa
| 2,102 | 3,377 | 3,331 | 2,899 | 10,413 | 4,432 | 3,208 | 2,974 | 2,790 | 4,209 | 2,647 | 2,604 | 2,450 | 3,924 | 2,767 | 2,322 | 2,029 | 2,838 | 1,994 | 2,004 | 1,536 | 3,606 | 3,421 | 1,311 | 1,078 | 909 | 1,109 | 1,075 | 952 | 840 | 1,128 | 967 | 948 | 1,336 | 1,022 | 981 | 900 | 1,187 | 1,176 | 788 | 846 | 1,004 | 1,156 | 1,125 | 1,075 | 861 | 778 | 506 | 401 | 325 | 377.587 | 314.04 | 328.037 | 321.733 | 319.973 | 300.116 | 272.166 | 275.135 | 282.932 | 283.432 | 226.219 | 293.625 |
Totaal vlottende activa
| 54,399 | 64,476 | 52,690 | 49,927 | 50,106 | 46,346 | 44,214 | 52,663 | 37,943 | 45,122 | 42,296 | 48,834 | 42,532 | 47,203 | 45,499 | 48,312 | 41,903 | 48,884 | 45,881 | 51,374 | 47,533 | 48,082 | 46,127 | 43,954 | 42,957 | 41,058 | 43,313 | 45,064 | 43,110 | 37,499 | 36,578 | 36,942 | 39,020 | 34,219 | 37,824 | 38,454 | 27,217 | 26,545 | 26,534 | 28,444 | 26,468 | 23,174 | 24,117 | 22,784 | 21,396 | 20,397 | 18,575 | 18,685 | 15,015 | 15,430 | 15,919.845 | 16,328.938 | 15,333.801 | 14,284.06 | 14,623.938 | 14,976.521 | 13,549.266 | 12,934.663 | 13,357.646 | 13,272.695 | 12,609.472 | 12,098.196 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 16,791 | 16,544 | 16,281 | 16,405 | 20,314 | 20,293 | 20,048 | 17,819 | 17,477 | 16,966 | 12,846 | 12,932 | 12,877 | 12,813 | 12,730 | 12,776 | 12,981 | 13,271 | 13,055 | 13,083 | 13,177 | 11,340 | 11,079 | 10,787 | 10,595 | 10,471 | 10,544 | 10,548 | 10,489 | 10,422 | 10,373 | 10,271 | 8,954 | 9,004 | 9,075 | 8,790 | 8,343 | 8,387 | 8,276 | 8,181 | 8,153 | 8,312 | 8,309 | 7,739 | 7,417 | 7,419 | 7,137 | 6,622 | 5,953 | 5,695 | 5,669.61 | 4,882.483 | 4,754.87 | 4,557.265 | 4,333.457 | 4,304.815 | 4,289.315 | 4,261.65 | 4,086.838 | 3,495.948 | 3,465.946 | 3,152.476 |
Goodwill
| 41,547 | 41,786 | 32,133 | 33,055 | 32,067 | 32,905 | 32,818 | 30,739 | 30,929 | 31,682 | 32,339 | 33,133 | 33,695 | 33,297 | 34,071 | 34,081 | 34,877 | 35,222 | 35,981 | 36,795 | 37,561 | 34,458 | 29,368 | 26,914 | 27,057 | 27,288 | 27,146 | 28,047 | 28,633 | 28,264 | 28,588 | 29,002 | 18,433 | 17,682 | 17,469 | 18,106 | 17,957 | 18,082 | 19,477 | 19,501 | 18,238 | 18,401 | 16,317 | 14,965 | 15,021 | 15,122 | 10,922 | 10,983 | 7,401 | 6,985 | 7,064.998 | 6,462.529 | 6,223.612 | 6,088.459 | 6,193.903 | 6,286.376 | 6,391.646 | 6,497.384 | 6,938.715 | 5,792.063 | 5,950.247 | 5,717.309 |
Immateriële activa
| 14,116 | 14,317 | 1,003 | 938 | 973 | 970 | 972 | 877 | 877 | 887 | 899 | 891 | 899 | 864 | 867 | 742 | 652 | 610 | 661 | 622 | 655 | 664 | 707 | 726 | 729 | 744 | 792 | 777 | 805 | 837 | 895 | 903 | 923 | 933 | 1,005 | 950 | 964 | 929 | 903 | 928 | 960 | 965 | 994 | 956 | 913 | 939 | 858 | 904 | 908 | 944 | 980.208 | 847.965 | 829.365 | 797.549 | 827.756 | 821.241 | 785.612 | 751.787 | 796.705 | 781.011 | 777.1 | 704.826 |
Goodwill en immateriële activa
| 55,663 | 56,103 | 33,136 | 33,993 | 33,040 | 33,875 | 33,790 | 31,616 | 31,806 | 32,569 | 33,238 | 34,024 | 34,594 | 34,161 | 34,938 | 34,823 | 35,529 | 35,832 | 36,642 | 37,417 | 38,216 | 35,122 | 30,075 | 27,640 | 27,786 | 28,032 | 27,938 | 28,824 | 29,438 | 29,101 | 29,483 | 29,905 | 19,356 | 18,615 | 18,474 | 19,056 | 18,921 | 19,011 | 20,380 | 20,429 | 19,198 | 19,366 | 17,311 | 15,921 | 15,934 | 16,061 | 11,780 | 11,887 | 8,309 | 7,929 | 8,045.206 | 7,310.494 | 7,052.977 | 6,886.008 | 7,021.659 | 7,107.617 | 7,177.258 | 7,249.171 | 7,735.42 | 6,573.074 | 6,727.347 | 6,422.135 |
Langetermijnbeleggingen
| 148 | 7,517 | 7,846 | 8,313 | 139 | 5,710 | 143 | 146 | 127 | 5,593 | 5,577 | 5,590 | 5,618 | 3,961 | 3,975 | 3,969 | 3,996 | 4,008 | 3,882 | 3,932 | 3,988 | 3,873 | 3,810 | 3,698 | 3,700 | 3,642 | 3,800 | 3,850 | 3,764 | 3,759 | 3,724 | 3,720 | 3,265 | 3,138 | 3,659 | 3,534 | 3,475 | 3,286 | 3,197 | 3,174 | 3,147 | 3,065 | 3,255 | 2,365 | 2,329 | 2,322 | 2,228 | 2,203 | 2,787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 2,085 | 2,261 | 2,164 | 1,686 | 2,141 | 1,765 | 2,110 | 1,656 | 2,064 | 1,673 | 2,021 | 1,620 | 1,936 | 1,497 | 1,904 | 1,644 | 1,979 | 1,827 | 1,925 | 1,364 | 1,658 | 1,328 | 1,661 | 999 | 1,260 | 1,044 | 330 | 293 | 355 | 395 | 424 | 333 | 362 | 340 | 267 | 263 | 256 | 312 | 323 | 314 | 317 | 310 | 309 | 291 | 209 | 217 | 211 | 304 | 298 | 298 | 276.641 | 195.286 | 184.993 | 186.294 | 185.743 | 263.601 | 265.249 | 264.549 | 70.652 | 38.532 | 38.532 | 38.63 |
Overige niet-vlottende activa
| 8,200 | 2 | 5,662 | 5,598 | 1,620 | -3,954 | 1,595 | 1,639 | 1,605 | -3,813 | 2 | 5 | 6 | 1,723 | 1,523 | 1,492 | 1,517 | 1,487 | 1,484 | 1,517 | 1,461 | 1,574 | 1,481 | 1,421 | 1,337 | 1,357 | 1,386 | 1,378 | 1,341 | 646 | 707 | 798 | 643 | 614 | 620 | 707 | 708 | 1,140 | 860 | 747 | 684 | 641 | 600 | 969 | 949 | 1,025 | 856 | 819 | 2 | 2,729 | 2,671.335 | 2,589.811 | 2,462.088 | 2,466.773 | 2,460.024 | 2,473.065 | 2,419.349 | 2,418.042 | 2,349.559 | 2,119.504 | 2,148.921 | 2,042.416 |
Totaal niet-vlottende activa
| 82,887 | 82,427 | 65,089 | 65,995 | 57,254 | 57,689 | 57,686 | 52,876 | 53,079 | 52,988 | 53,684 | 54,171 | 55,031 | 54,155 | 55,070 | 54,704 | 56,002 | 56,425 | 56,988 | 57,313 | 58,500 | 53,237 | 48,106 | 44,545 | 44,678 | 44,546 | 43,998 | 44,893 | 45,387 | 44,323 | 44,711 | 45,027 | 32,580 | 31,711 | 32,095 | 32,350 | 31,703 | 32,136 | 33,036 | 32,845 | 31,499 | 31,694 | 29,784 | 27,285 | 26,838 | 27,044 | 22,212 | 21,835 | 17,349 | 16,651 | 16,662.792 | 14,978.074 | 14,454.928 | 14,096.34 | 14,000.883 | 14,149.098 | 14,151.171 | 14,193.412 | 14,242.469 | 12,227.058 | 12,380.746 | 11,655.657 |
Totaal activa
| 137,286 | 146,903 | 117,779 | 115,922 | 107,365 | 104,039 | 101,905 | 105,544 | 91,027 | 98,114 | 95,984 | 103,008 | 97,565 | 101,362 | 100,571 | 103,019 | 97,909 | 105,311 | 102,872 | 108,691 | 106,036 | 101,322 | 94,236 | 88,502 | 87,638 | 85,607 | 87,315 | 89,959 | 88,500 | 81,826 | 81,290 | 81,973 | 71,603 | 65,933 | 69,921 | 70,808 | 58,923 | 58,684 | 59,573 | 61,293 | 57,969 | 54,871 | 53,904 | 50,072 | 48,238 | 47,444 | 40,790 | 40,523 | 32,364 | 32,081 | 32,582.637 | 31,307.012 | 29,788.729 | 28,380.4 | 28,624.821 | 29,125.619 | 27,700.437 | 27,128.075 | 27,600.115 | 25,499.753 | 24,990.218 | 23,753.853 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 27,819 | 33,365 | 22,098 | 26,133 | 20,851 | 24,498 | 19,958 | 24,798 | 17,181 | 23,972 | 18,382 | 24,921 | 18,037 | 24,795 | 19,822 | 24,271 | 17,728 | 23,457 | 18,623 | 26,211 | 21,520 | 23,874 | 17,741 | 18,399 | 15,849 | 20,927 | 18,265 | 21,762 | 18,772 | 20,881 | 17,626 | 20,437 | 14,987 | 17,788 | 18,096 | 19,912 | 16,134 | 16,891 | 15,212 | 17,160 | 14,647 | 14,985 | 14,704 | 14,561 | 11,799 | 13,252 | 10,341 | 11,110 | 9,534 | 10,746 | 10,043.899 | 11,239.244 | 9,695.066 | 10,132.342 | 9,334.018 | 10,732.357 | 9,303.39 | 10,192.7 | 9,271.045 | 10,177.55 | 9,053.691 | 8,117.395 |
Kortlopende schulden
| 14,302 | 11,809 | 8,197 | 14,555 | 14,419 | 7,788 | 8,712 | 10,411 | 7,662 | 8,187 | 8,722 | 10,505 | 10,986 | 12,563 | 11,569 | 10,497 | 13,554 | 14,043 | 11,626 | 10,864 | 10,552 | 9,424 | 9,430 | 6,438 | 6,663 | 5,599 | 6,199 | 6,558 | 6,943 | 5,689 | 6,373 | 6,070 | 5,948 | 4,622 | 4,696 | 4,907 | 6,577 | 6,278 | 5,394 | 5,323 | 5,575 | 4,785 | 5,733 | 3,911 | 4,077 | 4,223 | 3,904 | 7,024 | 2,634 | 3,559 | 2,972.192 | 1,971.629 | 2,187.202 | 2,230.175 | 2,314.448 | 1,918.244 | 1,807.944 | 1,613.444 | 1,614.944 | 0 | 0 | 1,095.834 |
Belastingschulden
| 0 | 357 | 2,197 | 495 | 1,864 | 552 | 1,976 | 534 | 1,920 | 411 | 2,800 | 1,099 | 2,080 | 449 | 1,693 | 425 | 1,207 | 366 | 2,657 | 1,250 | 1,859 | 581 | 1,969 | 728 | 1,601 | 572 | 2,360 | 1,345 | 1,954 | 622 | 1,481 | 471 | 1,333 | 343 | 2,020 | 965 | 1,359 | 421 | 1,232 | 865 | 871 | 358 | 470 | 272 | 630 | 382 | 761 | 461 | 351 | 158 | 703.469 | 493.19 | 702.511 | 359.756 | 798.579 | 466.591 | 495.484 | 160.412 | 583.87 | 355.591 | 301.151 | 459.553 |
Uitgestelde opbrengsten
| 4,468 | 357 | 2,197 | 495 | 4,298 | 2,047 | 4,286 | 1,718 | 4,231 | 1,750 | 5,126 | 2,276 | 4,568 | 1,745 | 3,974 | 1,568 | 3,587 | 1,729 | 4,868 | 2,364 | 4,185 | 1,888 | 4,007 | 1,761 | 3,712 | 1,777 | 4,452 | 2,389 | 4,175 | 1,871 | 3,455 | 1,450 | 3,014 | 1,351 | 3,607 | 1,746 | 2,958 | 1,360 | 2,586 | 1,549 | 2,356 | 1,186 | 1,736 | 899 | 1,902 | 1,128 | 1,820 | 1,006 | 1,376 | 685 | 1,595.622 | 941.151 | 1,595.15 | 807.905 | 1,588.342 | 872.034 | 1,324.136 | 573.147 | 1,414.558 | 0 | 0 | 1,161.848 |
Overige kortlopende verplichtingen
| 8,907 | 17,850 | 6,331 | 5,584 | 3,922 | 5,227 | 3,374 | 4,335 | 2,884 | 4,881 | 3,230 | 4,223 | 2,989 | 4,628 | 3,344 | 4,229 | 3,174 | 4,910 | 3,613 | 4,425 | 3,228 | 4,618 | 3,246 | 5,054 | 4,603 | 4,909 | 5,075 | 4,780 | 4,202 | 4,120 | 3,729 | 4,137 | 2,528 | 2,957 | 2,945 | 3,174 | 2,218 | 2,902 | 3,120 | 3,351 | 2,663 | 2,806 | 3,277 | 3,160 | 2,317 | 2,845 | 2,227 | 2,067 | 1,492 | 1,472 | 1,488.3 | 1,263.846 | 868.62 | 953.453 | 907.557 | 1,107.685 | 911.2 | 971.908 | 1,261.16 | 2,901.814 | 3,475.935 | 978.717 |
Totaal kortlopende verplichtingen
| 55,496 | 63,381 | 38,823 | 46,767 | 43,490 | 39,560 | 36,330 | 41,262 | 31,958 | 38,790 | 35,460 | 41,925 | 36,580 | 43,731 | 38,709 | 40,565 | 38,043 | 44,139 | 38,730 | 43,864 | 39,485 | 39,804 | 34,424 | 31,652 | 30,827 | 33,212 | 33,991 | 35,489 | 34,092 | 32,561 | 31,183 | 32,094 | 26,477 | 26,718 | 29,344 | 29,739 | 27,887 | 27,431 | 26,312 | 27,383 | 25,241 | 23,762 | 25,450 | 22,531 | 20,095 | 21,448 | 18,292 | 21,207 | 15,036 | 16,462 | 16,100.013 | 15,415.87 | 14,346.038 | 14,123.875 | 14,144.365 | 14,630.32 | 13,346.67 | 13,351.199 | 13,561.707 | 13,079.364 | 12,529.626 | 11,353.794 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 19,569 | 21,644 | 23,477 | 14,827 | 10,999 | 12,531 | 14,038 | 14,465 | 10,618 | 12,579 | 14,560 | 16,672 | 17,820 | 15,946 | 18,152 | 18,234 | 16,828 | 18,593 | 21,024 | 22,839 | 25,288 | 20,648 | 19,443 | 17,675 | 18,463 | 14,946 | 16,361 | 18,378 | 28,524 | 25,589 | 27,234 | 26,994 | 22,402 | 17,321 | 18,498 | 19,805 | 10,838 | 12,059 | 12,793 | 12,964 | 13,876 | 12,726 | 9,984 | 9,779 | 10,678 | 9,254 | 8,770 | 6,354 | 4,706 | 3,293 | 3,395.079 | 3,411.632 | 3,784.895 | 2,917.658 | 3,314.121 | 3,727.561 | 3,858.097 | 3,556.333 | 3,958.569 | 2,625.295 | 2,898.501 | 2,970.893 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -302 | 208 | 0 | 1,922 | 1,926 | 1,918 | 1,790 | 1,767 | 1,755 | 1,522 | 1,491 | 1,510 | 1,501 | 1,489 | 1,447 | 1,437 | 1,456 | 1,451 | 1,531 | 1,538 | 0 | 0 | 1,019 | 0 | 0 | 867 | 848 | 1,021 | 1,050 | 1,130 | 989 | 766 | 742 | 885 | 888 | 868 | 835 | 1,185 | 922 | 928 | 926 | 910 | 452 | 501 | 508 | 435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.082 | 9.611 | 104.215 | 105.664 |
Uitgestelde belastingverplichtingen niet-vlottend
| 302 | 302 | 302 | 303 | 303 | 307 | 306 | 310 | 303 | 303 | 303 | 302 | 302 | 302 | 302 | 373 | 373 | 476 | 476 | 476 | 476 | 0 | 0 | 45 | 0 | 0 | 69 | 67 | 53 | 59 | 42 | 36 | 31 | 28 | 34 | 40 | 31 | 69 | 50 | 47 | 42 | 48 | 56 | 32 | 22 | 30 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.549 | 29.418 | 29.669 | 29.564 |
Overige niet-vlottende verplichtingen
| 3,956 | 4,313 | 2,128 | 2,346 | 392 | 413 | 459 | 427 | 464 | 239 | 260 | 269 | 287 | 321 | 85 | 153 | 176 | 168 | 189 | 206 | 200 | 1,546 | 1,354 | 150 | 1,063 | 1,110 | 93 | 89 | 65 | 60 | 70 | 92 | 43 | 48 | 66 | 72 | 74 | 79 | 83 | 93 | 105 | 114 | 133 | 143 | 158 | 158 | 116 | 570 | 478 | 337 | 336.862 | 287.831 | 369.456 | 371.86 | 374.112 | 392.785 | 440.69 | 404.449 | 128 | 118.567 | 148.391 | 184.882 |
Totaal niet-vlottende verplichtingen
| 23,827 | 25,957 | 26,115 | 17,476 | 13,616 | 15,177 | 16,721 | 16,992 | 13,152 | 14,876 | 16,645 | 18,734 | 19,919 | 18,070 | 20,028 | 20,207 | 18,814 | 20,693 | 23,140 | 25,052 | 27,502 | 22,194 | 20,797 | 18,889 | 19,526 | 16,056 | 17,390 | 19,382 | 29,663 | 26,758 | 28,476 | 28,111 | 23,242 | 18,139 | 19,483 | 20,805 | 11,811 | 13,042 | 14,111 | 14,026 | 14,951 | 13,814 | 11,083 | 10,406 | 11,359 | 9,950 | 9,324 | 6,924 | 5,184 | 3,630 | 3,731.941 | 3,699.463 | 4,154.351 | 3,289.518 | 3,688.233 | 4,120.346 | 4,298.787 | 3,960.782 | 4,224.2 | 2,782.891 | 3,180.776 | 3,291.003 |
Totaal passiva
| 79,323 | 89,338 | 64,938 | 64,243 | 57,106 | 54,737 | 53,051 | 58,254 | 45,110 | 53,666 | 52,105 | 60,659 | 56,499 | 61,801 | 58,737 | 60,772 | 56,857 | 64,832 | 61,870 | 68,916 | 66,987 | 61,998 | 55,221 | 50,541 | 50,353 | 49,268 | 51,381 | 54,871 | 63,755 | 59,319 | 59,659 | 60,205 | 49,719 | 44,857 | 48,827 | 50,544 | 39,698 | 40,473 | 40,423 | 41,409 | 40,192 | 37,576 | 36,533 | 32,937 | 31,454 | 31,398 | 27,616 | 28,131 | 20,220 | 20,092 | 19,831.954 | 19,115.333 | 18,500.389 | 17,413.393 | 17,832.598 | 18,750.666 | 17,645.457 | 17,311.981 | 17,785.907 | 15,862.255 | 15,710.402 | 14,644.797 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 9,168 | 0 | 0 | 0 | 1 | 49,270 | 14 | 13 | 11 | 44,417 | 43,848 | 42,442 | 41,156 | 122 | 118 | 124 | 122 | 124 | 15 | 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
| 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 5,786 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,828 | 2,623 | 1,126 | 1,126 | 1,126 | 1,126 | 1,126.36 | 1,126.36 | 814.6 | 814.6 | 814.6 | 814.6 | 814.6 | 814.6 | 814.6 | 814.6 | 814.6 | 814.6 |
Ingehouden winsten
| 38,676 | 38,307 | 38,030 | 36,923 | 35,603 | 34,726 | 34,355 | 32,863 | 31,636 | 30,272 | 29,798 | 28,463 | 27,292 | 25,869 | 25,364 | 24,203 | 23,157 | 22,750 | 23,057 | 21,894 | 21,350 | 20,361 | 20,064 | 19,291 | 18,676 | 17,798 | 17,245 | 16,419 | 15,153 | 13,923 | 13,137 | 11,645 | 10,732 | 9,965 | 9,754 | 9,063 | 8,332 | 7,473 | 6,938 | 6,339 | 5,723 | 5,272 | 5,371 | 5,501 | 5,215 | 5,032 | 5,160 | 4,451 | 4,298 | 4,123 | 4,465.169 | 3,998.075 | 3,730.57 | 3,409.816 | 3,232.892 | 2,806.582 | 2,492.03 | 2,252.115 | 2,250.502 | 2,074.326 | 1,716.276 | 1,545.806 |
Overige gereserveerde algehele resultaten
| 260 | 2 | 1 | -5 | -1 | -13 | -14 | -13 | -11 | -12 | -14 | -135 | -129 | -122 | -118 | -124 | -122 | -124 | -15 | 24 | 15 | 14 | 26 | 51 | 64 | 52 | 242 | 253 | 201 | 193 | 167 | 138 | 116 | 100 | 369 | 291 | 272 | 163 | 93 | 34 | 20 | 31 | 47 | 35 | 17 | 15 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2 | 9,077 | 8,972 | 8,927 | 8,830 | -40,512 | 8,666 | 8,594 | 8,452 | -36,058 | -35,584 | -34,249 | -33,078 | 7,868 | 10,012 | 11,628 | 11,548 | 11,423 | 11,674 | 11,625 | 11,527 | 12,860 | 12,880 | 12,833 | 12,759 | 12,703 | 12,661 | 12,630 | 6,563 | 5,233 | 5,184 | 6,862 | 7,925 | 7,924 | 7,884 | 7,855 | 7,793 | 7,747 | 9,291 | 10,683 | 8,859 | 8,821 | 8,786 | 8,763 | 8,716 | 8,252 | 6,725 | 6,734 | 6,711 | 6,740 | 7,159.154 | 7,067.244 | 6,743.17 | 6,742.591 | 6,744.731 | 6,753.771 | 6,748.35 | 6,749.379 | 6,749.106 | 6,748.572 | 6,748.94 | 6,748.65 |
Totaal eigen vermogen van aandeelhouders
| 53,892 | 53,172 | 52,789 | 51,631 | 50,219 | 49,257 | 48,807 | 47,243 | 45,874 | 44,405 | 43,834 | 42,307 | 41,027 | 39,523 | 41,162 | 41,617 | 40,491 | 39,959 | 40,517 | 39,329 | 38,678 | 39,021 | 38,756 | 37,961 | 37,285 | 36,339 | 35,934 | 35,088 | 24,745 | 22,177 | 21,316 | 21,473 | 21,601 | 20,817 | 20,835 | 20,037 | 19,225 | 18,211 | 19,150 | 19,884 | 17,430 | 16,952 | 17,032 | 17,127 | 16,776 | 15,922 | 13,049 | 12,311 | 12,135 | 11,989 | 12,750.683 | 12,191.679 | 11,288.34 | 10,967.007 | 10,792.223 | 10,374.953 | 10,054.98 | 9,816.094 | 9,814.208 | 9,637.498 | 9,279.816 | 9,109.056 |
Totaal eigen vermogen
| 57,957 | 57,565 | 52,837 | 51,675 | 50,259 | 49,302 | 48,854 | 47,290 | 45,917 | 44,448 | 43,879 | 42,349 | 41,066 | 39,561 | 41,834 | 42,247 | 41,052 | 40,479 | 41,002 | 39,775 | 39,049 | 39,324 | 39,015 | 37,961 | 37,285 | 36,339 | 35,934 | 35,088 | 24,745 | 22,507 | 21,631 | 21,768 | 21,884 | 21,076 | 21,094 | 20,264 | 19,225 | 18,211 | 19,150 | 19,884 | 17,777 | 17,295 | 17,371 | 17,135 | 16,784 | 16,046 | 13,174 | 12,392 | 12,144 | 11,989 | 12,750.683 | 12,191.679 | 11,288.34 | 10,967.007 | 10,792.223 | 10,374.953 | 10,054.98 | 9,816.094 | 9,814.208 | 9,637.498 | 9,279.816 | 9,109.056 |
Totaal passiva en aandeelhoudersvermogen
| 137,286 | 146,903 | 117,775 | 115,918 | 107,365 | 104,039 | 101,905 | 105,544 | 91,027 | 98,114 | 95,984 | 103,008 | 97,565 | 101,362 | 100,571 | 103,019 | 97,909 | 105,311 | 102,872 | 108,691 | 106,036 | 101,322 | 94,236 | 88,502 | 87,638 | 85,607 | 87,315 | 89,959 | 88,500 | 81,826 | 81,290 | 81,973 | 71,603 | 65,933 | 69,921 | 70,808 | 58,923 | 58,684 | 59,573 | 61,293 | 57,969 | 54,871 | 53,904 | 50,072 | 48,238 | 47,444 | 40,790 | 40,523 | 32,364 | 32,081 | 32,582.637 | 31,307.012 | 29,788.729 | 28,380.4 | 28,624.821 | 29,125.619 | 27,700.437 | 27,128.075 | 27,600.115 | 25,499.753 | 24,990.218 | 23,753.853 |