Dear Life Co.,Ltd.
TSE:3245.T
886 (JPY) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q3 | 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 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15,140 | 12,861 | 15,571 | 21,882 | 16,410 | 13,440 | 15,435 | 19,707 | 12,551 | 12,224 | 11,584 | 14,541 | 10,335 | 9,386 | 9,467 | 12,965 | 7,342 | 7,986 | 6,054 | 9,811 | 7,468 | 7,962 | 9,767 | 13,062.823 | 7,431.847 | 7,061.891 | 7,474.651 | 7,120.663 | 4,096.859 | 4,229.295 | 4,629.686 | 4,771.163 | 3,301.866 | 4,116.443 | 4,742.659 | 4,666.402 | 1,214.695 | 1,416.083 | 737.456 | 886.452 | 1,140.03 | 1,384.46 | 1,666.656 | 1,261.579 | 1,383.43 | 727.296 | 1,005.636 | 821.871 | 802.767 | 929.43 | 832.423 | 822.891 | 568.786 | 544.993 | 699.138 | 959.208 | 915.982 | 963.067 | 795.017 | 771.029 | 470.281 | 632.085 |
Kortetermijnbeleggingen
| 361 | 117 | 41 | 10 | 236 | 634 | 146 | 145 | 185 | 177 | 138 | 53 | 240 | 304 | 64 | 507 | 347 | 67 | 11 | 29 | 10 | 35 | 15 | 33.284 | 36.287 | 21.876 | 1.35 | 1.35 | 76.049 | 19.046 | 1.35 | 13.45 | 16.437 | 1.769 | 39.1 | 1.35 | 63.545 | 48.461 | 24.434 | 1.35 | 14.364 | 5.949 | 1.35 | 88.438 | 54.268 | 3 | 3 | 13.567 | 6.82 | 3.815 | 3.816 | 2.794 | 34.934 | 3 | 3.2 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 15,501 | 12,978 | 15,612 | 21,892 | 16,646 | 14,074 | 15,581 | 19,852 | 12,736 | 12,401 | 11,722 | 14,594 | 10,575 | 9,690 | 9,531 | 13,472 | 7,689 | 8,053 | 6,065 | 9,840 | 7,478 | 7,997 | 9,782 | 13,096.107 | 7,468.134 | 7,083.767 | 7,476.001 | 7,122.013 | 4,172.908 | 4,248.341 | 4,631.036 | 4,784.613 | 3,318.303 | 4,118.212 | 4,781.759 | 4,667.752 | 1,278.24 | 1,464.544 | 761.89 | 887.802 | 1,154.394 | 1,390.409 | 1,668.006 | 1,350.017 | 1,437.698 | 730.296 | 1,008.636 | 835.438 | 809.587 | 933.245 | 836.239 | 825.685 | 603.72 | 547.993 | 702.338 | 962.208 | 915.982 | 963.067 | 795.017 | 771.029 | 470.281 | 632.085 |
Nettovorderingen
| 392 | 412 | 392 | 395 | 375 | 409 | 388 | 393 | 404 | 408 | 407 | 390 | 293 | 251 | 19 | 27 | 18 | 32 | 25 | 32 | 37 | 55 | 33 | 0 | -112.73 | 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 |
Voorraad
| 32,382 | 28,300 | 21,710 | 16,354 | 21,762 | 24,197 | 17,609 | 13,085 | 27,819 | 25,313 | 22,149 | 9,915 | 14,562 | 16,146 | 14,537 | 10,043 | 19,106 | 18,036 | 16,749 | 13,625 | 17,703 | 16,012 | 11,876 | 8,900.732 | 14,580.567 | 14,614.222 | 11,090.319 | 9,473.974 | 13,389.76 | 11,539.485 | 10,001.413 | 8,315.885 | 9,888.105 | 7,750.416 | 5,648.419 | 5,317.717 | 5,394.499 | 5,169.092 | 4,673.596 | 3,690.149 | 2,535.312 | 2,451.603 | 1,790.708 | 2,492.69 | 1,755.584 | 2,014.187 | 1,609.767 | 1,171.254 | 1,293.298 | 1,170.949 | 963.572 | 1,007.141 | 1,233.665 | 1,232.392 | 961.286 | 369.95 | 392.387 | 347.081 | 132.145 | 335.392 | 997.711 | 1,038.416 |
Overige vlottende activa
| 1,279 | 1,355 | 1,074 | 863 | 1,380 | 1,650 | 1,139 | 755 | 1,161 | 772 | 392 | 807 | 745 | 1,026 | 586 | 335 | 395 | 363 | 773 | 707 | 1,496 | 1,367 | 413 | 218.776 | 482.174 | 702.855 | 844.12 | 906.386 | 605.83 | 386.497 | 376.449 | 356.528 | 354.494 | 666.352 | 363.387 | 269.717 | 282.504 | 239.611 | 260.879 | 212.152 | 184.337 | 142.694 | 115.713 | 128.698 | 143.714 | 159.047 | 85.149 | 158.769 | 146.48 | 118.383 | 152.392 | 103.227 | 158.998 | 131.619 | 87.342 | 69.09 | 119.777 | 64.969 | 74.684 | 118.779 | 92.7 | 189.203 |
Totaal vlottende activa
| 49,554 | 43,045 | 38,788 | 39,504 | 40,163 | 40,330 | 34,717 | 34,085 | 42,120 | 38,894 | 34,670 | 25,706 | 26,175 | 27,113 | 24,673 | 23,877 | 27,208 | 26,484 | 23,612 | 24,204 | 26,714 | 25,431 | 22,104 | 22,306.691 | 22,530.875 | 22,589.793 | 19,571.695 | 17,683.617 | 18,324.374 | 16,345.05 | 15,162.592 | 13,639.716 | 13,732.709 | 12,697.882 | 10,929.247 | 10,522.772 | 7,105.36 | 7,018.219 | 5,811.44 | 4,902.945 | 3,974.127 | 4,104.705 | 3,686.093 | 4,090.628 | 3,463.226 | 3,046.626 | 2,825.197 | 2,273.901 | 2,281.078 | 2,262.792 | 1,990.625 | 2,001.568 | 2,030.001 | 1,947.288 | 1,792.254 | 1,429.878 | 1,444.088 | 1,407.509 | 1,021.51 | 1,261.026 | 1,598.76 | 1,908.505 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 199 | 211 | 189 | 185 | 220 | 217 | 223 | 226 | 209 | 200 | 177 | 78 | 44 | 32 | 33 | 35 | 36 | 38 | 39 | 40 | 29 | 30 | 9 | 5.579 | 6.083 | 10.735 | 11.719 | 10.325 | 11.184 | 12.414 | 52.343 | 52.138 | 53.451 | 54.778 | 56.394 | 58.015 | 86.211 | 88.255 | 86.755 | 89.045 | 91.663 | 93.64 | 95.689 | 99.031 | 102.458 | 105.232 | 108.217 | 75.401 | 75.748 | 77.195 | 111.11 | 100.694 | 70.637 | 74.833 | 76.044 | 924.255 | 927.385 | 928.891 | 926.93 | 933.093 | 9.685 | 10.345 |
Goodwill
| 328 | 355 | 381 | 407 | 433 | 460 | 486 | 512 | 538 | 565 | 591 | 617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.209 | 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
| 9 | 4 | 5 | 6 | 7 | 6 | 7 | 4 | 10 | 10 | 11 | 3 | 248 | 254 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 23 | 24.058 | 26.492 | 29.213 | 22.358 | 26.171 | 29.456 | 32.769 | 35.578 | 37.721 | 38.885 | 39.501 | 38.455 | 40.326 | 41.048 | 38.24 | 38.577 | 37.55 | 38.69 | 33.591 | 35.391 | 18.643 | 17.992 | 20.28 | 21.372 | 22.627 | 24.307 | 24.908 | 26.819 | 26.603 | 27.862 | 14.322 | 15.049 | 16.087 | 19.372 | 1.988 | 2.201 |
Goodwill en immateriële activa
| 337 | 359 | 386 | 413 | 440 | 466 | 493 | 516 | 548 | 575 | 602 | 620 | 248 | 254 | 0 | 507 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0.743 | 0.828 | 23.209 | 24.058 | 26.492 | 29.213 | 22.358 | 26.171 | 29.456 | 32.769 | 35.578 | 37.721 | 38.885 | 39.501 | 38.455 | 40.326 | 41.048 | 38.24 | 38.577 | 37.55 | 38.69 | 33.591 | 35.391 | 18.643 | 17.992 | 20.28 | 21.372 | 22.627 | 24.307 | 24.908 | 26.819 | 26.603 | 27.862 | 14.322 | 15.049 | 16.087 | 19.372 | 1.988 | 2.201 |
Langetermijnbeleggingen
| 1,701 | 1,704 | 1,747 | 913 | 1,217 | 817 | 1,363 | 747 | 1,336 | 1,316 | 1,392 | 855 | 880 | 836 | 1,105 | 482 | 729 | 1,003 | 1,087 | 868 | 945 | 746 | 760 | 688.807 | -24.823 | 86.806 | 96.253 | 86.877 | 3.721 | 50.16 | 59.251 | 55.457 | 97.451 | 104.537 | 61.491 | 99.187 | -63.345 | -38.204 | -11.135 | 11.39 | -3.189 | 5.228 | 12.635 | -76.074 | -41.8 | 3.83 | 5.604 | -8.744 | -2.221 | 1.102 | 4.203 | 6.269 | -26.065 | 6.729 | 6.489 | 8.072 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | -3,056 | -1,747 | 363 | 0 | 0 | 0 | 378 | 0 | 0 | 0 | 219 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 33.284 | 88.203 | 21.876 | 1.35 | 0 | 0 | 19.046 | 1.35 | 0 | 0 | 1.769 | 39.1 | 0 | 63.545 | 0.007 | 0.573 | 0.098 | 0.151 | 0.079 | 0.105 | 0.198 | 70.668 | 20 | 20.6 | 0.08 | 46.32 | 44.065 | 44.816 | 0.143 | 56.348 | 40.918 | 74.776 | 43.05 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 3 | 3,056 | 1,747 | 334 | 236 | 634 | 146 | 502 | 185 | 177 | 138 | 258 | 240 | 304 | 64 | 156 | 347 | 67 | 11 | 172 | 12 | 36 | 17 | 60.455 | 0.003 | 0.001 | 0.001 | 1.35 | 76.049 | 0.002 | 0.001 | 13.45 | 16.437 | 0.002 | 0.001 | 1.35 | 81.507 | 129.36 | 97.292 | 74.537 | 71.619 | 60.856 | 39.803 | 132.833 | 22.233 | 21.174 | 17.566 | 53.919 | 21.441 | 18.478 | 31.454 | 91.976 | 63.204 | 27.352 | 35.703 | 19.663 | 111.356 | 96.779 | 88.527 | 104.755 | 106.817 | 90.834 |
Totaal niet-vlottende activa
| 2,240 | 2,274 | 2,322 | 2,208 | 2,113 | 2,134 | 2,225 | 2,369 | 2,278 | 2,268 | 2,309 | 2,030 | 1,412 | 1,426 | 1,202 | 1,213 | 1,113 | 1,109 | 1,138 | 1,131 | 986 | 812 | 786 | 788.868 | 70.294 | 142.627 | 133.381 | 125.044 | 120.167 | 103.98 | 139.116 | 150.501 | 200.108 | 196.664 | 194.707 | 197.437 | 207.419 | 217.873 | 213.811 | 216.118 | 198.484 | 198.38 | 185.782 | 194.678 | 187.15 | 185.627 | 170.63 | 138.648 | 161.568 | 162.212 | 214.21 | 223.389 | 189.032 | 176.651 | 219.615 | 1,022.902 | 1,053.063 | 1,040.719 | 1,031.544 | 1,057.22 | 118.49 | 103.38 |
Totaal activa
| 51,794 | 45,322 | 41,111 | 41,714 | 42,277 | 42,466 | 36,944 | 36,457 | 44,400 | 41,163 | 36,981 | 27,738 | 27,589 | 28,542 | 25,877 | 25,092 | 28,322 | 27,594 | 24,752 | 25,337 | 27,700 | 26,243 | 22,890 | 23,095.56 | 22,601.169 | 22,732.421 | 19,705.077 | 17,808.662 | 18,444.542 | 16,449.03 | 15,301.708 | 13,790.217 | 13,932.818 | 12,894.546 | 11,123.954 | 10,720.209 | 7,312.779 | 7,236.092 | 6,025.251 | 5,119.063 | 4,172.611 | 4,303.085 | 3,871.875 | 4,285.306 | 3,650.376 | 3,232.253 | 2,995.827 | 2,412.549 | 2,442.646 | 2,425.004 | 2,204.835 | 2,224.957 | 2,219.033 | 2,123.939 | 2,011.869 | 2,452.78 | 2,497.151 | 2,448.228 | 2,053.054 | 2,318.246 | 1,717.25 | 2,011.885 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 194 | 153 | 185 | 606 | 193 | 190 | 136 | 202 | 245 | 262 | 140 | 124 | 69 | 103 | 83 | 813 | 169 | 204 | 728 | 163 | 224 | 113 | 273 | 691 | 1,312.543 | 381.118 | 461.258 | 351.272 | 1,013.674 | 337.829 | 369.642 | 77.581 | 70.375 | 860.305 | 373.889 | 671.9 | 269.757 | 728.732 | 720.175 | 30.217 | 15.351 | 20.128 | 26.081 | 74.243 | 46.459 | 24.005 | 16.967 | 13.986 | 5.479 | 8.02 | 8.191 | 9.121 | 7.965 | 15.666 | 9.156 | 2.486 | 9.86 | 9.251 | 0.081 | 1.093 | 2.277 | 0.958 |
Kortlopende schulden
| 4,245 | 4,283 | 1,905 | 1,494 | 984 | 948 | 698 | 1,279 | 2,699 | 3,931 | 3,738 | 1,711 | 821 | 1,281 | 698 | 759 | 1,151 | 1,988 | 1,210 | 1,395 | 2,101 | 1,786 | 1,611 | 751 | 2,715.264 | 4,049.096 | 2,521.543 | 1,154.846 | 3,288.737 | 3,665.048 | 3,008.361 | 1,011.801 | 2,244.861 | 1,800.694 | 2,005.014 | 1,004.518 | 1,873.295 | 1,840.346 | 1,915.483 | 1,535.843 | 331.376 | 394.914 | 421.923 | 608.744 | 980.836 | 679.336 | 742.62 | 399.945 | 287.017 | 157.017 | 46.171 | 104.4 | 342 | 384.5 | 205.5 | 93 | 86.77 | 56.77 | 56.77 | 246.77 | 480 | 607.4 |
Belastingschulden
| 0 | 89 | 14 | 1,737 | 428 | 340 | 105 | 1,796 | 459 | 168 | 78 | 1,423 | 306 | 60 | 10 | 745 | 188 | 131 | 18 | 1,034 | 267 | 92 | 12 | 992.144 | 318.952 | 215.116 | 36.897 | 458.819 | 61.284 | 213.958 | 90.482 | 323.926 | 19.927 | 194.206 | 56.184 | 648.079 | 386.8 | 265.298 | 17.893 | 53.075 | 73.323 | 82.848 | 93.947 | 31.291 | 1.344 | 15.305 | 3.858 | 28.315 | 15.731 | 20.694 | 8.238 | 17.55 | 7.547 | 3.772 | 0.432 | 1.569 | 1.771 | 1.272 | 0.467 | 0.857 | 0.645 | 0.331 |
Uitgestelde opbrengsten
| 0 | 89 | 14 | 1,737 | 428 | 340 | 0 | 0 | 459 | 168 | 78 | 1,423 | 306 | 99 | 10 | 745 | 188 | 131 | 18 | 1,034 | 267 | 92 | 12 | 992.144 | 583.452 | 215.116 | 36.897 | 458.819 | 61.284 | 213.958 | 90.482 | 323.926 | 19.927 | 194.206 | 56.184 | 648.079 | 386.8 | 265.298 | 17.893 | 53.075 | 73.323 | 82.848 | 93.947 | 31.291 | 1.344 | 15.305 | 3.858 | 28.315 | 15.731 | 20.694 | 8.238 | 17.55 | 7.547 | 3.772 | 0.432 | 1.569 | 1.771 | 1.272 | 0.467 | 0.857 | 0.645 | 1.516 |
Overige kortlopende verplichtingen
| 1,840 | 1,363 | 1,109 | 1,161 | 1,177 | 2,134 | 1,121 | 1,149 | 1,271 | 1,069 | 1,049 | 684 | 670 | 1,130 | 267 | 874 | 559 | 454 | 424 | 287 | 511 | 345 | 502 | 320.231 | 308.601 | 372.054 | 1,123.401 | 369.897 | 491.376 | 328.333 | 408.712 | 463.784 | 255.465 | 247.227 | 399.803 | 270.861 | 318.878 | 245.011 | 319.856 | 247.907 | 198.8 | 206.685 | 204.546 | 217.211 | 294.958 | 210.503 | 249.365 | 240.62 | 202.739 | 172.208 | 166.526 | 213.246 | 227.964 | 227.381 | 126.191 | 175.368 | 199.146 | 216.1 | 137.282 | 204.771 | 35.153 | 53.188 |
Totaal kortlopende verplichtingen
| 6,279 | 5,888 | 3,213 | 4,998 | 2,782 | 3,612 | 2,060 | 4,426 | 4,674 | 5,430 | 5,005 | 3,942 | 1,866 | 2,772 | 1,058 | 3,191 | 2,067 | 2,777 | 2,380 | 2,879 | 3,103 | 2,336 | 2,398 | 2,754.375 | 4,655.36 | 5,017.384 | 4,143.099 | 2,334.834 | 4,855.071 | 4,545.168 | 3,877.197 | 1,877.092 | 2,590.628 | 3,102.432 | 2,834.89 | 2,595.358 | 2,848.73 | 3,079.387 | 2,973.407 | 1,867.042 | 618.85 | 704.575 | 746.497 | 931.489 | 1,323.597 | 929.149 | 1,012.81 | 682.866 | 510.966 | 357.939 | 229.126 | 344.317 | 585.476 | 631.319 | 341.279 | 272.423 | 297.547 | 283.393 | 194.6 | 453.491 | 518.075 | 661.877 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 22,180 | 16,654 | 15,182 | 12,335 | 17,890 | 17,994 | 14,809 | 10,572 | 21,137 | 18,988 | 16,873 | 8,104 | 12,052 | 12,517 | 11,839 | 8,069 | 13,593 | 12,552 | 10,218 | 9,268 | 12,859 | 12,325 | 9,120 | 7,975.881 | 9,225.057 | 9,543.005 | 7,758.383 | 7,572.976 | 7,266.976 | 6,160.909 | 5,989.472 | 6,364.634 | 6,076.47 | 4,621.062 | 3,394.048 | 2,982.462 | 2,133.944 | 2,015.991 | 1,228.137 | 1,421.57 | 1,679.723 | 1,691.873 | 1,182.44 | 1,494.413 | 592.879 | 952.545 | 699.966 | 430.753 | 755.454 | 885.227 | 784.246 | 692.1 | 476.25 | 347.5 | 508.25 | 229.846 | 261.576 | 263.425 | 20 | 20 | 30 | 40 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -1,600 | -1,306 | 35 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.218 | 7.187 | 7.155 | 7.124 | 7.092 | 7.062 | 7.031 | 7 | 6.969 | 15.537 | 15.491 | 15.445 | 15.399 | 15.354 | 15.309 | 15.263 | 15.218 | 15.173 | 15.129 | 15.169 | 15.144 | 0 | 0 | 0 | 6.599 | 0 | 0 | 0 | 7.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 16 | 20 | 1 | 2 | 0 | 3 | 97 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.877 | 0.903 | 0.93 | 0.956 | 0.981 | 1.113 | 1.14 | 1.166 | 1.096 | 0.839 | 0.582 | 0.324 | 0.046 | 3.598 | 3.695 | 3.801 | 3.908 | 4.014 | 4.121 | 4.248 | 4.355 | 0 | 0 | 0 | 1.777 | 0 | 0 | 0 | 2.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 301 | 264 | 234 | 149 | 165 | 280 | 147 | 105 | 255 | 264 | 248 | 83 | 74 | 62 | 55 | 51 | 57 | 58 | 85 | 101 | 130 | 131 | 96 | 41.721 | 67.946 | 72.618 | 60.732 | 22.637 | 31.099 | 40.742 | 32.068 | 20.511 | 88.589 | 58.406 | 45.623 | 50.003 | 22.965 | 24.58 | 25.586 | 12.086 | 12.539 | 17.675 | 10.978 | 11.137 | 30.699 | 30.735 | 31.503 | 11.519 | 21.019 | 22.713 | 25.674 | 15.535 | 23.981 | 24.56 | 25.353 | 777.444 | 773.123 | 772.713 | 770.01 | 756.803 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 22,481 | 16,934 | 15,436 | 12,555 | 18,092 | 18,274 | 14,959 | 10,774 | 21,392 | 19,252 | 17,121 | 8,187 | 12,126 | 12,579 | 11,894 | 8,120 | 13,650 | 12,610 | 10,303 | 9,369 | 12,989 | 12,456 | 9,216 | 8,024.816 | 9,301.093 | 9,623.708 | 7,827.195 | 7,603.686 | 7,306.25 | 6,209.822 | 6,029.706 | 6,393.21 | 6,181.435 | 4,695.541 | 3,455.44 | 3,047.91 | 2,175.861 | 2,059.575 | 1,272.787 | 1,452.782 | 1,711.449 | 1,728.798 | 1,212.835 | 1,525.049 | 623.578 | 983.28 | 731.469 | 450.648 | 776.473 | 907.94 | 809.92 | 717.843 | 500.231 | 372.06 | 533.603 | 1,007.29 | 1,034.699 | 1,036.138 | 790.01 | 776.803 | 30 | 40 |
Totaal passiva
| 28,760 | 22,817 | 18,647 | 17,553 | 20,874 | 21,886 | 17,019 | 15,200 | 26,066 | 24,682 | 22,126 | 12,129 | 13,992 | 15,351 | 12,952 | 11,311 | 15,717 | 15,387 | 12,683 | 12,248 | 16,092 | 14,792 | 11,614 | 10,779.191 | 13,956.453 | 14,641.092 | 11,970.294 | 9,938.52 | 12,161.321 | 10,754.99 | 9,906.903 | 8,270.302 | 8,772.063 | 7,797.973 | 6,290.33 | 5,643.268 | 5,024.591 | 5,138.962 | 4,246.194 | 3,319.824 | 2,330.299 | 2,433.373 | 1,959.332 | 2,456.538 | 1,947.175 | 1,912.429 | 1,744.279 | 1,133.514 | 1,287.439 | 1,265.879 | 1,039.046 | 1,062.16 | 1,085.707 | 1,003.379 | 874.882 | 1,279.713 | 1,332.246 | 1,319.531 | 984.61 | 1,230.294 | 548.075 | 701.877 |
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
| 4,125 | 4,125 | 4,125 | 4,125 | 4,125 | 4,125 | 4,125 | 3,911 | 3,789 | 3,309 | 3,134 | 3,126 | 3,126 | 3,122 | 3,122 | 3,122 | 3,117 | 3,117 | 3,117 | 3,117 | 3,092 | 3,092 | 3,087 | 3,085.686 | 0 | 1,853 | 1,836.002 | 1,667.696 | 1,286.504 | 1,048.573 | 1,026.966 | 1,008.778 | 1,008.778 | 1,008.778 | 996.081 | 989.628 | 424.428 | 423.816 | 420.144 | 416.472 | 416.472 | 416.472 | 416.472 | 416.472 | 388.256 | 333.956 | 333.956 | 333.956 | 333.956 | 328.475 | 328.475 | 328.475 | 328.475 | 328.475 | 328.475 | 328.475 | 328.475 | 328.475 | 317.513 | 317.513 | 317.513 | 317.513 |
Ingehouden winsten
| 14,074 | 13,507 | 13,490 | 15,118 | 12,358 | 11,515 | 10,945 | 12,709 | 10,066 | 9,157 | 8,696 | 9,642 | 7,619 | 7,058 | 6,947 | 7,692 | 6,526 | 6,143 | 6,005 | 6,895 | 5,294 | 4,763 | 4,608 | 5,651.522 | 3,655.096 | 3,525.765 | 3,223.748 | 3,710.186 | 2,910.188 | 2,803.424 | 2,565.661 | 2,741.043 | 2,192.309 | 2,143.987 | 1,911.028 | 2,176.205 | 1,474.803 | 1,280.434 | 970.742 | 999.034 | 1,008.749 | 989.254 | 990.063 | 907.908 | 838.671 | 783.361 | 715.984 | 744.578 | 620.751 | 630.671 | 632.03 | 629.916 | 597.193 | 580.049 | 587.838 | 627.283 | 616.462 | 578.187 | 533.17 | 552.26 | 622.283 | 747.113 |
Overige gereserveerde algehele resultaten
| 137 | 180 | 228 | 1 | 0 | 1 | 1 | 1 | 2 | 5 | 8 | 1 | 0 | 5,774 | 0 | 1 | 1 | 1 | 1 | 0 | 2 | 0 | 3 | 0 | 0 | 14 | 4 | 3 | 6 | 8 | 3 | 1 | 1 | 2 | 0 | 0 | 2 | 6 | 6 | 5 | 4 | 4 | 5 | 4 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,318 | 4,319 | 4,237 | 4,536 | 4,536 | 4,536 | 4,459 | 4,246 | 4,125 | 3,643 | 2,639 | 2,441 | 2,494 | 2,652 | 2,856 | 2,967 | 2,962 | 2,947 | 2,947 | 3,077 | 3,222 | 3,596 | 3,580 | 3,580.369 | 4,980.633 | 4,199.702 | 2,328.258 | 2,160.744 | 1,779.553 | 1,541.621 | 1,520.154 | 1,501.994 | 1,714.366 | 1,714.369 | 1,701.936 | 1,695.616 | 376.817 | 381.638 | 378.007 | 373.776 | 417.091 | 463.986 | 506.008 | 504.388 | 476.274 | 202.507 | 201.608 | 200.501 | 200.5 | 199.979 | 205.284 | 204.406 | 207.658 | 212.036 | 220.674 | 216.992 | 219.427 | 221.556 | 217.266 | 217.603 | 229.379 | 245.382 |
Totaal eigen vermogen van aandeelhouders
| 22,654 | 22,131 | 22,080 | 23,779 | 21,019 | 20,176 | 19,529 | 20,866 | 17,980 | 16,114 | 14,477 | 15,209 | 13,239 | 12,832 | 12,925 | 13,781 | 12,605 | 12,207 | 12,069 | 13,089 | 11,608 | 11,451 | 11,276 | 12,316.369 | 8,644.716 | 7,739.125 | 7,391.161 | 7,542.25 | 5,982.873 | 5,402.354 | 5,115.659 | 5,252.882 | 4,915.453 | 4,867.134 | 4,609.045 | 4,861.449 | 2,276.048 | 2,085.888 | 1,768.893 | 1,789.282 | 1,842.312 | 1,869.712 | 1,912.543 | 1,828.768 | 1,703.201 | 1,319.824 | 1,251.548 | 1,279.035 | 1,155.207 | 1,159.125 | 1,165.789 | 1,162.797 | 1,133.326 | 1,120.56 | 1,136.987 | 1,172.75 | 1,164.364 | 1,128.218 | 1,067.949 | 1,087.376 | 1,169.175 | 1,310.008 |
Totaal eigen vermogen
| 23,034 | 22,501 | 22,463 | 24,161 | 21,403 | 20,580 | 19,925 | 21,257 | 18,334 | 16,481 | 14,855 | 15,609 | 13,597 | 13,191 | 12,925 | 13,781 | 12,605 | 12,207 | 12,069 | 13,089 | 11,608 | 11,451 | 11,276 | 12,316.369 | 8,644.716 | 8,091.328 | 7,734.783 | 7,870.142 | 6,283.221 | 5,694.04 | 5,394.805 | 5,519.915 | 5,160.755 | 5,096.573 | 4,833.624 | 5,076.941 | 2,288.188 | 2,097.13 | 1,779.057 | 1,799.239 | 1,842.312 | 1,869.712 | 1,912.543 | 1,828.768 | 1,703.201 | 1,319.824 | 1,251.548 | 1,279.035 | 1,155.207 | 1,159.125 | 1,165.789 | 1,162.797 | 1,133.326 | 1,120.56 | 1,136.987 | 1,173.067 | 1,164.905 | 1,128.697 | 1,068.444 | 1,087.952 | 1,169.175 | 1,310.008 |
Totaal passiva en aandeelhoudersvermogen
| 51,794 | 45,318 | 41,110 | 41,714 | 42,277 | 42,466 | 36,944 | 36,457 | 44,400 | 41,163 | 36,981 | 27,738 | 27,589 | 28,542 | 25,877 | 25,092 | 28,322 | 27,594 | 24,752 | 25,337 | 27,700 | 26,243 | 22,890 | 23,095.56 | 22,601.169 | 22,380.217 | 19,705.077 | 17,808.662 | 18,444.542 | 16,449.03 | 15,301.708 | 13,790.217 | 13,932.818 | 12,894.546 | 11,123.954 | 10,720.209 | 7,312.779 | 7,236.092 | 6,025.251 | 5,119.063 | 4,172.611 | 4,303.085 | 3,871.875 | 4,285.306 | 3,650.376 | 3,232.253 | 2,995.827 | 2,412.549 | 2,442.646 | 2,425.004 | 2,204.835 | 2,224.957 | 2,219.033 | 2,123.939 | 2,011.869 | 2,452.78 | 2,497.151 | 2,448.228 | 2,053.054 | 2,318.246 | 1,717.25 | 2,011.885 |