I'LL inc.
TSE:3854.T
2921 (JPY) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q4 | 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 Q3 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6,663.216 | 6,316.248 | 6,053.426 | 5,667.315 | 5,639.851 | 4,521.526 | 4,159.828 | 3,415.535 | 3,640.173 | 3,298.067 | 3,018.771 | 3,179.485 | 3,453.946 | 3,052.722 | 2,498.604 | 2,252.364 | 2,194.666 | 2,467.686 | 1,975.791 | 1,950.127 | 1,356.953 | 1,177.429 | 1,297.741 | 1,522.14 | 1,421.62 | 1,720.834 | 1,403.949 | 1,735.462 | 2,008.551 | 2,026.059 | 1,777.648 | 1,502.636 | 1,396.806 | 1,559.775 | 1,128.735 | 955.035 | 851.094 | 921.166 | 966.212 | 1,132.404 | 1,144.362 | 1,384.949 | 722.43 | 795.499 | 867.433 | 637.262 | 564.977 | 574.35 | 659.177 | 578.19 | 518.44 | 591.224 | 581.739 | 542.74 | 228.3 | 477.624 | 568.625 | 521.974 | 443.561 | 578.756 | 604.105 | 266.72 | 355.243 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | -464.541 | 500 | 0 | 0 | -464.717 | 0 | 0 | 0 | -464.243 | 0 | 0 | 0 | -400.073 | 0 | 0 | 0 | -398.39 | 0 | 0 | 0 | -383.811 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 6,663.216 | 6,316.248 | 6,053.426 | 5,667.315 | 5,639.851 | 5,021.526 | 4,159.828 | 3,415.535 | 3,640.173 | 3,298.067 | 3,018.771 | 3,179.485 | 3,453.946 | 3,052.722 | 2,498.604 | 2,252.364 | 2,194.666 | 2,467.686 | 1,975.791 | 1,950.127 | 1,356.953 | 1,177.429 | 1,297.741 | 1,522.14 | 1,421.62 | 1,720.834 | 1,403.949 | 1,735.462 | 2,008.551 | 2,026.059 | 1,777.648 | 1,502.636 | 1,396.806 | 1,559.775 | 1,128.735 | 955.035 | 851.094 | 921.166 | 966.212 | 1,132.404 | 1,144.362 | 1,384.949 | 722.43 | 795.499 | 867.433 | 637.262 | 564.977 | 574.35 | 659.177 | 578.19 | 518.44 | 591.224 | 581.739 | 542.74 | 228.3 | 477.624 | 568.625 | 521.974 | 443.561 | 578.756 | 604.105 | 266.72 | 355.243 |
Nettovorderingen
| 4,420.9 | 4,048.441 | 3,763.105 | 3,712.681 | 3,620.055 | 3,511.752 | 3,480.802 | 3,442.832 | 3,223.53 | 3,057.69 | 2,619.25 | 2,435.036 | 1,828.197 | 1,566.017 | 1,608.366 | 1,549.947 | 1,202.439 | 1,187.778 | 1,352.719 | 1,424.834 | 1,400.546 | 1,417.233 | 1,113.192 | 1,103.195 | 1,440.82 | 1,250.485 | 1,170.504 | 1,037.546 | 1,221.655 | 1,150.222 | 1,061.213 | 924.547 | 1,319.722 | 972.117 | 1,038.304 | 955.542 | 1,245.305 | 892.247 | 830.353 | 670.159 | 994.442 | 670.827 | 738.857 | 667.3 | 888.675 | 552.139 | 573.633 | 692.323 | 727.699 | 505.267 | 434.794 | 429.899 | 747.277 | 352.87 | 453.583 | 322.068 | 475.755 | 414.005 | 391.443 | 290.136 | 593.999 | 360.105 | 431.688 |
Voorraad
| 292.867 | 298.456 | 227.135 | 251.454 | 258.927 | 310.146 | 353.74 | 387.172 | 244.029 | 193.384 | 172.458 | 147.1 | 648.146 | 836.201 | 936.499 | 1,164.032 | 1,468.357 | 1,384.539 | 1,403.276 | 1,342.021 | 1,586.207 | 1,642.789 | 1,418.838 | 1,210.483 | 1,108.679 | 1,179.599 | 1,135.792 | 1,077.017 | 807.958 | 877.66 | 822.836 | 825.393 | 735.427 | 848.417 | 725.687 | 695.144 | 642.539 | 719.442 | 539.997 | 472.285 | 435.46 | 474.339 | 524.858 | 397.956 | 325.603 | 507.176 | 368.845 | 253.317 | 228.699 | 243.45 | 219.54 | 204.862 | 96.568 | 214.818 | 169.85 | 128.267 | 50.057 | 135.395 | 151.145 | 101.647 | 63.533 | 235.702 | 169.001 |
Overige vlottende activa
| 190.962 | 184.094 | 172.849 | 160.622 | 156.3 | 159.062 | 149.645 | 183.615 | 142.131 | 136.182 | 131.747 | 141.835 | 157.501 | 126.907 | 119.065 | 109.572 | 128.417 | 99.461 | 64.324 | 86.518 | 66.067 | 58.91 | 65.767 | 66.506 | 53.409 | 55.328 | 74.879 | 97.448 | 38.324 | 39.283 | 38.822 | 47.594 | 33.677 | 53.772 | 52.27 | 64.889 | 41.656 | 115.771 | 85.09 | 122.971 | 41.238 | 154.006 | 114.841 | 129.522 | 31.506 | 126.609 | 117.238 | 142.373 | 70.687 | 109.35 | 96.351 | 116.139 | -0.608 | 73.231 | 125.548 | 102.322 | 0.891 | 71.512 | 113.336 | 115.725 | -2.185 | 102.363 | 102.39 |
Totaal vlottende activa
| 11,567.945 | 10,847.239 | 10,216.515 | 9,792.072 | 9,675.133 | 9,002.486 | 8,144.015 | 7,429.154 | 7,249.863 | 6,685.323 | 5,942.226 | 5,903.456 | 6,087.79 | 5,581.847 | 5,162.534 | 5,075.915 | 4,993.879 | 5,139.464 | 4,796.11 | 4,803.5 | 4,409.773 | 4,296.361 | 3,895.538 | 3,902.324 | 4,024.528 | 4,206.246 | 3,785.124 | 3,947.473 | 4,076.488 | 4,093.224 | 3,700.519 | 3,300.17 | 3,485.632 | 3,434.081 | 2,944.996 | 2,670.61 | 2,780.594 | 2,648.626 | 2,421.652 | 2,397.819 | 2,615.502 | 2,684.121 | 2,100.986 | 1,990.277 | 2,113.217 | 1,823.186 | 1,624.693 | 1,662.363 | 1,686.262 | 1,436.257 | 1,269.125 | 1,342.124 | 1,424.976 | 1,183.659 | 977.281 | 1,030.281 | 1,095.328 | 1,142.886 | 1,099.485 | 1,086.264 | 1,259.452 | 964.89 | 1,058.322 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 583.364 | 551.054 | 558.67 | 553.833 | 560.589 | 466.959 | 478.168 | 484.699 | 464.869 | 440.48 | 447.032 | 426.823 | 439.428 | 445.341 | 458.611 | 476.772 | 463.135 | 465.222 | 390.091 | 383.424 | 387.819 | 359.823 | 360.226 | 357.563 | 361.792 | 354.569 | 352.358 | 307.936 | 313.842 | 306.099 | 306.643 | 296.75 | 297.98 | 305.637 | 86.746 | 99.55 | 97.011 | 108.097 | 88.469 | 81.669 | 82.314 | 86.945 | 74.219 | 71.834 | 73.923 | 79.49 | 85.342 | 88.987 | 78.833 | 82.296 | 83.621 | 78.618 | 76.538 | 75.762 | 79.956 | 36.248 | 37.167 | 40.622 | 44.078 | 46.106 | 49.363 | 50.343 | 53.682 |
Goodwill
| 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 | 7.081 | 14.162 | 21.243 | 28.325 | 35.406 | 42.487 | 49.568 | 56.65 | 63.731 | 70.812 | 77.894 | 84.975 | 92.056 | 99.137 | 106.219 | 113.3 | 120.381 | 127.462 | 134.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 972.488 | 928.764 | 875.316 | 837.978 | 840.424 | 842.262 | 824.737 | 827.966 | 907.814 | 886.927 | 892.514 | 935.691 | 981.179 | 1,009.125 | 1,025.456 | 1,032.229 | 1,031.175 | 971.952 | 928.998 | 912.35 | 843.092 | 793.07 | 666.377 | 551.073 | 481.926 | 497.937 | 532.267 | 554.108 | 623.382 | 643.19 | 604.82 | 564.979 | 533.468 | 513.878 | 498.094 | 505.991 | 505.297 | 453.906 | 414.2 | 392.187 | 330.226 | 262.242 | 215.182 | 187.296 | 170.146 | 165.358 | 157.282 | 148.936 | 146.999 | 148.179 | 152.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 792.055 | 972.488 | 928.764 | 875.316 | 837.978 | 840.424 | 842.262 | 824.737 | 827.966 | 907.814 | 886.927 | 892.514 | 935.691 | 981.179 | 1,009.125 | 1,025.456 | 1,032.229 | 1,031.175 | 971.952 | 928.998 | 912.35 | 843.092 | 793.07 | 666.377 | 551.073 | 481.926 | 497.937 | 532.267 | 554.108 | 623.382 | 643.19 | 604.82 | 564.979 | 540.549 | 528.04 | 519.337 | 534.316 | 540.703 | 496.393 | 463.768 | 448.837 | 393.957 | 333.054 | 293.076 | 272.271 | 262.202 | 264.495 | 263.501 | 262.236 | 267.38 | 275.641 | 286.836 | 153.762 | 155.171 | 150.036 | 151.083 | 137.956 | 146.974 | 159.34 | 168.016 | 174.591 | 183.312 | 200.117 |
Langetermijnbeleggingen
| 146.256 | 0.003 | 0.001 | 682 | 511.257 | 586 | 596 | 602 | 511.433 | 596 | 604 | 599 | 510.959 | 575 | 786 | 719 | 625.424 | 753 | 667 | 672 | 572.134 | 557 | 555 | 554 | 556.382 | 560 | 513 | 514 | 29.983 | 339 | 339 | 430 | 95.336 | 412 | 411 | 361 | 313 | 383 | 369 | 367 | 203 | 316 | 310 | 312 | 189 | 346 | 337 | 328 | 54.384 | 0 | 0 | 0 | 59.755 | 0 | 0 | 0 | 154.307 | 0 | 0 | 0 | 66.573 | 0 | 0 |
Belastingvorderingen
| 523.645 | 581.375 | 440.135 | 515.174 | 449.235 | 546.023 | 437.674 | 508.745 | 440.877 | 491.068 | 367.262 | 416.678 | 397.821 | 451.312 | 363.498 | 430.423 | 368.721 | 419.687 | 362.389 | 410.812 | 361.179 | 372.192 | 320.032 | 344.823 | 224.445 | 218.995 | 215.556 | 217.496 | 216.65 | 211.988 | 208.617 | 202.972 | 198.508 | 146.728 | 172.339 | 164.389 | 162.882 | -383 | -369 | -367 | 144.925 | -316 | -310 | -312 | 116.198 | -346 | -337 | -328 | 76.96 | 0 | 0 | 0 | 76.898 | 0 | 0 | 0 | 73.8 | 0 | 0 | 0 | 72.557 | 0 | 0 |
Overige niet-vlottende activa
| 540.676 | 672.02 | 678.335 | 0.129 | 81.134 | 0.748 | -0.549 | 0.208 | 81.826 | 0.653 | -0.228 | -0.431 | 78.259 | 0.676 | -0.049 | 0.508 | 101.974 | -0.586 | -0.047 | -0.081 | 3.124 | 0.617 | 0.32 | -0.22 | 1.252 | -0.296 | 0.076 | -0.084 | 374.347 | -0.101 | -0.177 | -0.105 | 339.021 | 0.11 | 0.478 | 0.132 | -0.127 | 383.878 | 369.561 | 367.987 | -0.163 | 316.648 | 310.498 | 312.431 | 0.237 | 346.891 | 337.348 | 328.218 | 193.182 | 309.139 | 287.28 | 296.59 | 158.788 | 293.252 | 391.277 | 366.342 | 128.97 | 269.384 | 267.985 | 270.82 | 135.787 | 357.995 | 270.835 |
Totaal niet-vlottende activa
| 2,585.996 | 2,776.94 | 2,605.905 | 2,626.452 | 2,440.193 | 2,440.154 | 2,353.555 | 2,420.389 | 2,326.971 | 2,436.015 | 2,304.993 | 2,334.584 | 2,362.158 | 2,453.508 | 2,617.185 | 2,652.159 | 2,591.483 | 2,668.498 | 2,391.385 | 2,395.153 | 2,236.606 | 2,132.724 | 2,028.648 | 1,922.543 | 1,694.944 | 1,615.194 | 1,578.927 | 1,571.615 | 1,488.93 | 1,480.368 | 1,497.273 | 1,534.437 | 1,495.824 | 1,405.024 | 1,198.603 | 1,144.408 | 1,107.082 | 1,032.678 | 954.423 | 913.424 | 878.913 | 797.55 | 717.771 | 677.341 | 651.629 | 688.583 | 687.185 | 680.706 | 665.595 | 658.815 | 646.542 | 662.044 | 525.741 | 524.185 | 621.269 | 553.673 | 532.2 | 456.98 | 471.403 | 484.942 | 498.871 | 591.65 | 524.634 |
Totaal activa
| 14,153.941 | 13,624.179 | 12,822.42 | 12,418.525 | 12,115.327 | 11,442.641 | 10,497.572 | 9,849.544 | 9,576.837 | 9,121.339 | 8,247.22 | 8,238.043 | 8,449.951 | 8,035.356 | 7,779.722 | 7,728.076 | 7,585.364 | 7,807.963 | 7,187.497 | 7,198.655 | 6,646.381 | 6,429.085 | 5,924.187 | 5,824.867 | 5,719.472 | 5,821.44 | 5,364.052 | 5,519.088 | 5,565.419 | 5,573.593 | 5,197.793 | 4,834.607 | 4,981.456 | 4,839.106 | 4,143.599 | 3,815.018 | 3,887.676 | 3,681.304 | 3,376.075 | 3,311.243 | 3,494.415 | 3,481.671 | 2,818.757 | 2,667.618 | 2,764.846 | 2,511.769 | 2,311.878 | 2,343.069 | 2,351.857 | 2,095.072 | 1,915.667 | 2,004.168 | 1,950.717 | 1,707.844 | 1,598.55 | 1,583.954 | 1,627.528 | 1,599.866 | 1,570.888 | 1,571.206 | 1,758.323 | 1,556.54 | 1,582.956 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 646.435 | 612.498 | 491.317 | 541.929 | 530.526 | 518.78 | 476.316 | 522.254 | 466.354 | 445.023 | 378.758 | 368.952 | 381.655 | 414.31 | 344.803 | 376.325 | 384.335 | 440.922 | 453.14 | 519.03 | 510.571 | 542.064 | 396.486 | 378.492 | 353.228 | 433.87 | 316.28 | 357.29 | 564.728 | 349.246 | 312.716 | 304.877 | 557.658 | 278.888 | 248.516 | 298.441 | 496.37 | 323.053 | 251.837 | 281.304 | 258.705 | 341.094 | 322.199 | 242.148 | 272.54 | 223.048 | 225.967 | 238.209 | 225.508 | 172.75 | 170.883 | 186.548 | 268.106 | 167.287 | 153.326 | 130.052 | 176.34 | 121.966 | 130.125 | 86.314 | 164.244 | 136.293 | 125.804 |
Kortlopende schulden
| 708.694 | 0 | 0 | 0 | -94.488 | 0 | 0 | 0 | -112.564 | 0 | 0 | 0 | 15 | 30 | 84.962 | 139.964 | 176.632 | 216.634 | 216.674 | 216.674 | 220.008 | 223.342 | 220.008 | 220.008 | 220.008 | 223.342 | 220.008 | 220.008 | 220.008 | 216.674 | 220.008 | 160.008 | 163.342 | 170.008 | 420 | 30 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 25.925 | 0 | 0 | 0 | 27.995 | 0 | 0 | 0 | 127.889 | 0 | 0 |
Belastingschulden
| 708.694 | 705.949 | 799.703 | 498.898 | 735.18 | 621.984 | 598.796 | 347.167 | 588.36 | 436.188 | 381.928 | 257.266 | 460.488 | 360.685 | 363.204 | 299.149 | 359.556 | 470.714 | 465.513 | 386.81 | 346.732 | 238.615 | 172.359 | 117.733 | 127.704 | 105.077 | 91.177 | 81.248 | 140.053 | 138.427 | 116.442 | 52.503 | 115.142 | 99.881 | 102.07 | 69.85 | 133.468 | 81.374 | 50.612 | 29.012 | 210.077 | 200.604 | 70.678 | 38.663 | 136.277 | 66.142 | 26.847 | 35.985 | 120.577 | 30.407 | 0 | 0 | 113.755 | 2.397 | 4.025 | 1.795 | 29.944 | 7.084 | 3.93 | 1.734 | 58.533 | 2.387 | 4.503 |
Uitgestelde opbrengsten
| 56.965 | 0 | 0 | 0 | 94.488 | 0 | 0 | 0 | 112.564 | 0 | 0 | 0 | 826.264 | 709.955 | 468.802 | 615.305 | 691.703 | 769.394 | 561.204 | 645.439 | 782.53 | 440.847 | 245.1 | 308.237 | 446.556 | 289.916 | 162.095 | 256.468 | 215.596 | 317.338 | 191.804 | 221.567 | 183.772 | 324.835 | 247.004 | 226.296 | 265.961 | 218.884 | 100.127 | 155.295 | 276.813 | 316.495 | 109.54 | 146.78 | 186.963 | 161.769 | 58.222 | 127.039 | 252.071 | 115.856 | 26.933 | 83.015 | 270.484 | 0 | 0 | 0 | 150.272 | 0 | 0 | 0 | 172.541 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,142.973 | 2,061.648 | 1,711.044 | 2,032.456 | 2,016.086 | 2,164.094 | 1,649.388 | 1,627.892 | 1,667.964 | 1,612.565 | 1,084.87 | 1,478.031 | 1,023.876 | 1,054.863 | 1,167.028 | 1,192.651 | 1,113.808 | 1,337.645 | 1,136.317 | 1,095.486 | 822.286 | 1,109.666 | 1,032.38 | 1,029.14 | 762.173 | 1,014.873 | 887.956 | 974.258 | 798.499 | 969.943 | 848.076 | 893.254 | 688.872 | 820.971 | 735.82 | 875.826 | 689.83 | 728.161 | 676.651 | 593.712 | 638.049 | 627.19 | 527.067 | 493.32 | 525.759 | 484.76 | 433.225 | 415.648 | 325.049 | 382.484 | 312.379 | 329.632 | 119.897 | 391.632 | 324.769 | 342.736 | 79.114 | 318.854 | 333.998 | 368.811 | 80.91 | 315.742 | 339.546 |
Totaal kortlopende verplichtingen
| 2,555.067 | 2,674.146 | 2,202.361 | 2,574.385 | 2,546.612 | 2,682.874 | 2,125.704 | 2,150.146 | 2,134.318 | 2,057.588 | 1,463.628 | 1,846.983 | 2,246.795 | 2,209.128 | 2,065.595 | 2,324.245 | 2,366.478 | 2,764.595 | 2,367.335 | 2,476.629 | 2,335.395 | 2,315.919 | 1,893.974 | 1,935.877 | 1,781.965 | 1,962.001 | 1,586.339 | 1,808.024 | 1,798.831 | 1,853.201 | 1,572.604 | 1,579.706 | 1,593.644 | 1,594.702 | 1,651.34 | 1,430.563 | 1,492.161 | 1,310.098 | 1,068.615 | 1,070.311 | 1,213.567 | 1,324.779 | 998.806 | 922.248 | 1,025.262 | 909.577 | 757.414 | 820.896 | 842.628 | 711.09 | 550.195 | 639.195 | 684.412 | 558.919 | 478.095 | 472.788 | 433.721 | 440.82 | 464.123 | 455.125 | 545.584 | 452.035 | 465.35 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 30 | 84.962 | 139.964 | 191.632 | 246.634 | 301.636 | 356.638 | 411.64 | 466.642 | 521.644 | 576.646 | 631.648 | 693.318 | 741.652 | 556.654 | 596.656 | 639.992 | 0 | 0 | 0 | 10 | 20 | 30 | 40 | 50 | 60 | 70 | 80 | 90 | 100 | 110 | 120 | 130 | 140 | 150 | 18.611 | 0 | 0 | 0 | 44.536 | 0 | 0 | 0 | 72.532 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 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 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 61.44 | 0 | 0 | 0 | 45.779 | 0 | 0 | 0 | 46.947 | 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 |
Overige niet-vlottende verplichtingen
| 1,918.191 | 1,955.651 | 1,909.878 | 1,867.679 | 1,766.862 | 1,847.376 | 1,805.502 | 1,766.701 | 1,681.352 | 1,734.635 | 1,691.418 | 1,648.909 | 1,566.473 | 1,598.965 | 1,557.865 | 1,526.786 | 1,490.155 | 1,442.45 | 1,340.961 | 1,303.938 | 1,267.76 | 1,232.337 | 1,195.919 | 1,159.264 | 1,128.346 | 1,092.846 | 1,059.88 | 1,003.172 | 979.732 | 987.793 | 956.893 | 924.952 | 893.675 | 705.7 | 599.084 | 573.69 | 548.296 | 640.009 | 513.691 | 496.683 | 439.625 | 343.955 | 319.184 | 294.029 | 276.608 | 263.489 | 250.842 | 240.885 | 228.674 | 221.869 | 219.461 | 220.589 | 199.677 | 221.009 | 223.83 | 225.943 | 172.565 | 222.836 | 225.392 | 228.438 | 164.354 | 237.732 | 240.303 |
Totaal niet-vlottende verplichtingen
| 1,918.191 | 1,955.651 | 1,909.878 | 1,867.679 | 1,828.302 | 1,847.376 | 1,805.502 | 1,766.701 | 1,727.131 | 1,734.635 | 1,691.418 | 1,648.909 | 1,613.42 | 1,598.965 | 1,557.865 | 1,526.786 | 1,505.155 | 1,472.45 | 1,425.923 | 1,443.902 | 1,459.392 | 1,478.971 | 1,497.555 | 1,515.902 | 1,539.986 | 1,559.488 | 1,581.524 | 1,579.818 | 1,611.38 | 1,681.111 | 1,698.545 | 1,481.606 | 1,490.331 | 1,345.692 | 599.084 | 573.69 | 548.296 | 650.009 | 533.691 | 526.683 | 479.625 | 393.955 | 379.184 | 364.029 | 356.608 | 353.489 | 350.842 | 350.885 | 348.674 | 351.869 | 359.461 | 370.589 | 218.288 | 221.009 | 223.83 | 225.943 | 217.101 | 222.836 | 225.392 | 228.438 | 236.886 | 237.732 | 240.303 |
Totaal passiva
| 4,473.258 | 4,629.797 | 4,112.239 | 4,442.064 | 4,374.914 | 4,530.25 | 3,931.206 | 3,916.847 | 3,861.449 | 3,792.223 | 3,155.046 | 3,495.892 | 3,860.215 | 3,808.093 | 3,623.46 | 3,851.031 | 3,871.633 | 4,237.045 | 3,793.258 | 3,920.531 | 3,794.787 | 3,794.89 | 3,391.529 | 3,451.779 | 3,321.951 | 3,521.489 | 3,167.863 | 3,387.842 | 3,410.211 | 3,534.312 | 3,271.149 | 3,061.312 | 3,083.975 | 2,940.394 | 2,250.424 | 2,004.253 | 2,040.457 | 1,960.107 | 1,602.306 | 1,596.994 | 1,693.192 | 1,718.734 | 1,377.99 | 1,286.277 | 1,381.87 | 1,263.066 | 1,108.256 | 1,171.781 | 1,191.302 | 1,062.959 | 909.656 | 1,009.784 | 902.7 | 779.928 | 701.925 | 698.731 | 650.822 | 663.656 | 689.515 | 683.563 | 782.47 | 689.767 | 705.653 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.888 | 6 | 11 | 12 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 43 | 49 | 82 | 93 | 105 | 120 | 5 | 8 | 12 | 14 | 30 | 32 | 37 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354 | 354 | 354 | 354 | 354 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 354.673 | 353.887 | 353.887 | 353.887 | 353.415 | 352.786 | 352.786 | 350.585 | 345.553 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 | 265.041 |
Ingehouden winsten
| 8,962.032 | 8,259.113 | 7,964.906 | 7,221.429 | 6,975.62 | 6,232.123 | 5,884.126 | 5,248.438 | 5,029.121 | 4,653.297 | 4,415.422 | 4,064.465 | 3,911.062 | 3,568.677 | 3,498.069 | 3,224.888 | 3,062.544 | 2,919.389 | 2,861.138 | 2,604.726 | 2,176.379 | 1,967.317 | 1,876.312 | 1,726.544 | 1,755.539 | 1,660.305 | 1,560.637 | 1,501.626 | 1,531.537 | 1,448.045 | 1,346.614 | 1,205.542 | 1,344.296 | 1,231.721 | 1,230.266 | 1,151.036 | 1,190.591 | 1,079.968 | 1,137.162 | 1,082.909 | 1,178.371 | 1,102.008 | 899.605 | 846.199 | 853.855 | 725.959 | 692.529 | 673.929 | 670.78 | 546.472 | 528.5 | 517.122 | 567.207 | 446.306 | 415.554 | 417.448 | 504.627 | 453.566 | 400.469 | 407.166 | 498.673 | 386.027 | 408.174 |
Overige gereserveerde algehele resultaten
| 54.382 | 71 | 81.004 | 90.766 | 100.527 | 16.002 | 17.974 | 19.946 | 21.918 | 11.4 | 12.333 | 13.267 | 14.2 | -5.888 | -6 | -11 | -12 | -12 | 1 | 1 | 1 | -6 | -17 | -26 | -31 | -33 | -37 | -43 | -49 | -82 | -93 | -105 | -120 | -5 | -8 | -12 | -14 | -30 | -32 | -37 | -42 | 5 | 46 | 40 | 34 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 309.595 | 309.595 | 309.595 | 309.593 | 309.593 | 309.593 | 309.593 | 309.64 | 309.676 | 309.746 | 309.746 | 309.746 | 309.801 | 303.913 | 303.52 | 297.484 | 296.514 | 296.856 | 177.428 | 317.725 | 319.542 | 318.878 | 319.346 | 318.544 | 318.982 | 318.646 | 280.879 | 274.947 | 268.998 | 236.563 | 225.357 | 213.08 | 198.512 | 312.318 | 309.022 | 305.842 | 302.741 | 287.814 | 283.821 | 278.554 | 272.267 | 310.376 | 230.121 | 230.101 | 230.08 | 229.703 | 246.052 | 232.318 | 224.734 | 220.6 | 212.47 | 212.221 | 215.769 | 216.569 | 216.03 | 202.734 | 207.038 | 217.603 | 215.863 | 215.436 | 212.139 | 215.705 | 204.088 |
Totaal eigen vermogen van aandeelhouders
| 9,680.682 | 8,994.381 | 8,710.178 | 7,976.461 | 7,740.413 | 6,912.391 | 6,566.366 | 5,932.697 | 5,715.388 | 5,329.116 | 5,092.174 | 4,742.151 | 4,589.736 | 4,227.263 | 4,156.262 | 3,877.045 | 3,713.731 | 3,570.918 | 3,394.239 | 3,278.124 | 2,851.594 | 2,634.195 | 2,532.658 | 2,373.088 | 2,397.521 | 2,299.951 | 2,196.189 | 2,131.246 | 2,155.208 | 2,039.281 | 1,926.644 | 1,773.295 | 1,897.481 | 1,898.712 | 1,893.175 | 1,810.765 | 1,847.219 | 1,721.197 | 1,773.769 | 1,714.249 | 1,801.223 | 1,762.937 | 1,440.767 | 1,381.341 | 1,382.976 | 1,248.703 | 1,203.622 | 1,171.288 | 1,160.555 | 1,032.113 | 1,006.011 | 994.384 | 1,048.017 | 927.916 | 896.625 | 885.223 | 976.706 | 936.21 | 881.373 | 887.643 | 975.853 | 866.773 | 877.303 |
Totaal eigen vermogen
| 9,680.682 | 8,994.381 | 8,710.178 | 7,976.461 | 7,740.413 | 6,912.391 | 6,566.366 | 5,932.697 | 5,715.388 | 5,329.116 | 5,092.174 | 4,742.151 | 4,589.736 | 4,227.263 | 4,156.262 | 3,877.045 | 3,713.731 | 3,570.918 | 3,394.239 | 3,278.124 | 2,851.594 | 2,634.195 | 2,532.658 | 2,373.088 | 2,397.521 | 2,299.951 | 2,196.189 | 2,131.246 | 2,155.208 | 2,039.281 | 1,926.644 | 1,773.295 | 1,897.481 | 1,898.712 | 1,893.175 | 1,810.765 | 1,847.219 | 1,721.197 | 1,773.769 | 1,714.249 | 1,801.223 | 1,762.937 | 1,440.767 | 1,381.341 | 1,382.976 | 1,248.703 | 1,203.622 | 1,171.288 | 1,160.555 | 1,032.113 | 1,006.011 | 994.384 | 1,048.017 | 927.916 | 896.625 | 885.223 | 976.706 | 936.21 | 881.373 | 887.643 | 975.853 | 866.773 | 877.303 |
Totaal passiva en aandeelhoudersvermogen
| 14,153.941 | 13,624.178 | 12,822.42 | 12,418.525 | 12,115.327 | 11,442.641 | 10,497.572 | 9,849.544 | 9,576.837 | 9,121.339 | 8,247.22 | 8,238.043 | 8,449.951 | 8,035.356 | 7,779.722 | 7,728.076 | 7,585.364 | 7,807.963 | 7,187.497 | 7,198.655 | 6,646.381 | 6,429.085 | 5,924.187 | 5,824.867 | 5,719.472 | 5,821.44 | 5,364.052 | 5,519.088 | 5,565.419 | 5,573.593 | 5,197.793 | 4,834.607 | 4,981.456 | 4,839.106 | 4,143.599 | 3,815.018 | 3,887.676 | 3,681.304 | 3,376.075 | 3,311.243 | 3,494.415 | 3,481.671 | 2,818.757 | 2,667.618 | 2,764.846 | 2,511.769 | 2,311.878 | 2,343.069 | 2,351.857 | 2,095.072 | 1,915.667 | 2,004.168 | 1,950.717 | 1,707.844 | 1,598.55 | 1,583.954 | 1,627.528 | 1,599.866 | 1,570.888 | 1,571.206 | 1,758.323 | 1,556.54 | 1,582.956 |