Dentsu Group Inc.
TSE:4324.T
4831 (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 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 299,530 | 275,125 | 390,678 | 300,843 | 430,686 | 428,826 | 603,740 | 474,214 | 627,527 | 610,409 | 723,541 | 601,738 | 508,906 | 446,051 | 530,692 | 288,465 | 422,644 | 259,761 | 414,055 | 254,976 | 336,733 | 296,206 | 416,668 | 250,391 | 210,723 | 229,700 | 305,760 | 169,461 | 244,500 | 227,749 | 242,410 | 178,782 | 280,209 | 244,608 | 263,322 | 253,632 | 263,206 | 365,379 | 188,433 | 220,690 | 205,598 | 228,129 | 133,994 | 174,583 | 186,871 | 208,356 | 59,999 | 80,589 | 183,753 | 176,746 | 114,714 | 134,547 | 148,225 | 132,483 | 115,483 | 138,564 | 122,043 | 93,837 | 56,675 | 61,376 | 58,417 | 60,502 |
Kortetermijnbeleggingen
| 31,418 | 23,241 | 23,135 | 36,913 | 27,341 | 19,957 | 18,731 | 23,452 | 21,052 | 17,831 | 19,455 | 15,781 | 13,695 | 12,882 | 12,162 | 12,355 | 13,097 | 14,974 | 15,859 | 15,493 | 15,079 | 13,301 | 15,090 | 16,682 | 15,399 | 17,541 | 21,934 | 22,506 | 23,545 | 15,436 | 17,814 | 12,980 | 13,669 | 15,866 | 20,945 | 27,010 | 28,559 | 22,732 | -38,257 | 508 | 508 | 512 | 511 | -66,784 | -68,978 | 116 | 1,114 | 115 | 108 | 218 | 4 | 125 | 94 | 94 | 101 | 86 | 22 | 163 | 182 | 413 | 1,179 | 1,126 |
Liquide middelen en kortetermijnbeleggingen
| 299,530 | 275,125 | 390,678 | 337,756 | 458,027 | 448,783 | 622,471 | 497,666 | 648,579 | 628,240 | 742,996 | 617,519 | 522,601 | 458,933 | 542,854 | 300,820 | 435,741 | 274,735 | 429,914 | 270,469 | 351,812 | 309,507 | 431,758 | 267,073 | 226,122 | 247,241 | 327,694 | 191,967 | 268,045 | 243,185 | 260,224 | 191,762 | 293,878 | 260,474 | 284,267 | 280,642 | 291,765 | 388,111 | 188,433 | 221,198 | 206,106 | 228,641 | 134,505 | 174,583 | 186,871 | 208,472 | 61,113 | 80,704 | 183,861 | 176,964 | 114,718 | 134,672 | 148,319 | 132,577 | 115,584 | 138,650 | 122,065 | 94,000 | 56,857 | 61,789 | 59,596 | 61,628 |
Nettovorderingen
| 1,633,601 | 1,614,390 | 1,576,483 | 1,569,819 | 1,473,401 | 1,561,696 | 1,636,126 | 1,608,994 | 1,516,804 | 1,492,873 | 1,513,079 | 1,351,434 | 1,417,632 | 1,267,914 | 1,293,370 | 1,149,483 | 1,112,263 | 1,326,236 | 1,424,792 | 1,303,303 | 1,316,003 | 1,316,858 | 1,368,728 | 1,280,092 | 1,239,918 | 1,282,514 | 1,412,289 | 1,219,456 | 1,195,741 | 1,226,325 | 1,278,401 | 1,058,251 | 1,056,966 | 1,186,496 | 1,268,830 | 1,141,732 | 1,096,905 | 1,224,190 | 1,029,232 | 926,000 | 893,576 | 1,043,202 | 868,607 | 812,514 | 771,510 | 826,108 | 436,682 | 416,553 | 415,162 | 528,107 | 449,099 | 399,294 | 370,833 | 462,384 | 431,027 | 377,505 | 392,344 | 456,509 | 391,571 | 357,207 | 467,616 | 445,103 |
Voorraad
| 16,058 | 13,072 | 6,396 | 6,948 | 6,989 | 4,164 | 3,670 | 10,726 | 7,310 | 1,762 | 20,661 | 35,689 | 25,907 | 19,152 | 23,848 | 25,574 | 23,219 | 20,689 | 21,007 | 23,959 | 21,442 | 33,726 | 28,580 | 34,211 | 26,358 | 23,899 | 22,074 | 29,010 | 24,612 | 21,847 | 18,862 | 20,778 | 19,600 | 19,903 | 18,724 | 33,481 | 26,200 | 25,982 | 23,323 | 25,638 | 26,292 | 14,253 | 19,501 | 16,631 | 18,537 | 13,561 | 16,382 | 14,141 | 14,414 | 10,459 | 19,996 | 17,176 | 16,966 | 9,458 | 12,786 | 13,007 | 14,694 | 11,208 | 13,272 | 11,867 | 14,464 | 21,418 |
Overige vlottende activa
| 191,424 | 170,184 | 166,000 | 70,618 | 69,571 | 64,086 | 55,229 | 59,696 | 58,817 | 60,118 | 66,379 | 79,792 | 87,264 | 83,262 | 64,744 | 74,792 | 74,816 | 73,079 | 57,978 | 81,806 | 86,260 | 135,858 | 106,520 | 82,891 | 83,793 | 86,372 | 74,527 | 77,980 | 72,747 | 69,851 | 60,624 | 62,860 | 65,322 | 49,928 | 46,203 | 47,432 | 48,376 | 43,578 | 96,452 | 86,424 | 100,106 | 82,289 | 93,816 | 85,580 | 91,008 | 74,461 | 66,609 | 41,914 | 42,301 | 6,693 | 36,732 | 35,279 | 37,814 | 7,188 | 39,347 | 35,124 | 53,841 | 6,707 | 44,613 | 43,443 | 4,641 | 42,421 |
Totaal vlottende activa
| 2,140,613 | 2,072,771 | 2,139,557 | 1,985,141 | 2,007,988 | 2,078,729 | 2,317,496 | 2,177,082 | 2,231,510 | 2,182,993 | 2,343,115 | 2,084,434 | 2,053,404 | 1,829,261 | 1,924,816 | 1,550,669 | 1,646,039 | 1,694,739 | 1,933,691 | 1,679,537 | 1,775,517 | 1,795,949 | 1,935,586 | 1,664,267 | 1,576,191 | 1,640,026 | 1,836,584 | 1,518,413 | 1,561,145 | 1,561,208 | 1,618,111 | 1,333,651 | 1,435,766 | 1,516,801 | 1,618,024 | 1,503,287 | 1,463,246 | 1,681,861 | 1,337,440 | 1,259,260 | 1,226,080 | 1,368,385 | 1,116,429 | 1,089,308 | 1,067,926 | 1,122,602 | 580,786 | 553,312 | 655,738 | 722,223 | 620,545 | 586,421 | 573,932 | 611,607 | 598,744 | 564,286 | 582,944 | 568,424 | 506,313 | 474,306 | 546,317 | 570,570 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 171,856 | 170,786 | 168,682 | 176,778 | 178,782 | 170,063 | 168,859 | 191,024 | 170,516 | 168,691 | 173,681 | 178,444 | 121,463 | 271,308 | 280,196 | 286,907 | 292,537 | 299,240 | 315,116 | 309,806 | 316,564 | 323,389 | 199,207 | 197,134 | 196,272 | 195,792 | 196,659 | 191,545 | 191,031 | 192,599 | 193,757 | 193,514 | 191,854 | 194,524 | 196,782 | 198,467 | 197,852 | 199,037 | 239,554 | 248,256 | 247,755 | 249,320 | 249,541 | 250,980 | 251,628 | 250,553 | 239,861 | 241,068 | 242,169 | 242,502 | 242,127 | 242,940 | 243,218 | 243,577 | 244,642 | 245,738 | 247,399 | 247,994 | 249,270 | 250,819 | 252,639 | 250,617 |
Goodwill
| 936,768 | 880,261 | 831,121 | 902,526 | 883,014 | 772,190 | 749,755 | 800,719 | 777,901 | 711,306 | 670,749 | 653,316 | 641,645 | 635,878 | 593,369 | 730,605 | 721,245 | 722,722 | 754,796 | 788,602 | 777,974 | 816,448 | 786,851 | 801,995 | 775,075 | 778,297 | 798,177 | 785,407 | 755,623 | 711,469 | 718,717 | 657,001 | 539,908 | 611,009 | 656,862 | 688,834 | 628,475 | 656,565 | 573,474 | 554,006 | 549,492 | 558,834 | 512,301 | 506,847 | 620,201 | 576,009 | 52,615 | 50,113 | 49,072 | 44,339 | 34,516 | 35,162 | 35,304 | 32,853 | 27,872 | 27,043 | 36,669 | 23,647 | 24,070 | 24,763 | 20,658 | 13,643 |
Immateriële activa
| 226,735 | 234,101 | 238,733 | 261,444 | 269,337 | 212,722 | 212,345 | 224,592 | 225,722 | 210,764 | 187,999 | 208,232 | 207,412 | 213,862 | 207,182 | 216,745 | 224,767 | 231,008 | 245,517 | 245,356 | 240,966 | 256,127 | 249,921 | 254,207 | 252,508 | 260,633 | 274,502 | 277,169 | 276,116 | 264,843 | 274,074 | 196,436 | 200,846 | 235,585 | 256,991 | 278,800 | 260,221 | 274,745 | 258,558 | 250,966 | 252,591 | 259,506 | 237,821 | 234,493 | 52,487 | 51,232 | 19,373 | 19,792 | 19,707 | 18,751 | 18,578 | 19,979 | 19,697 | 20,327 | 21,165 | 22,958 | 25,112 | 21,732 | 22,353 | 24,020 | 26,360 | 21,744 |
Goodwill en immateriële activa
| 1,163,503 | 1,114,362 | 1,069,854 | 1,163,970 | 1,152,351 | 984,912 | 962,100 | 1,025,311 | 1,003,623 | 922,070 | 858,748 | 861,548 | 849,057 | 849,740 | 800,551 | 947,350 | 946,012 | 953,730 | 1,000,313 | 1,033,958 | 1,018,940 | 1,072,575 | 1,036,772 | 1,056,202 | 1,027,583 | 1,038,930 | 1,072,679 | 1,062,576 | 1,031,739 | 976,312 | 992,791 | 853,437 | 740,754 | 846,594 | 913,853 | 967,634 | 888,696 | 931,310 | 832,032 | 804,972 | 802,083 | 818,340 | 750,122 | 741,340 | 672,688 | 627,241 | 71,988 | 69,905 | 68,779 | 63,090 | 53,094 | 55,141 | 55,001 | 53,180 | 49,037 | 50,001 | 61,781 | 45,379 | 46,423 | 48,783 | 47,018 | 35,387 |
Langetermijnbeleggingen
| 204,358 | 199,127 | 184,993 | 170,888 | 185,370 | 197,298 | 197,170 | 211,423 | 221,347 | 225,857 | 242,924 | 283,071 | 269,353 | 268,591 | 255,494 | 439,368 | 409,520 | 363,418 | 455,213 | 403,667 | 448,872 | 423,664 | 373,344 | 458,440 | 437,138 | 358,080 | 362,174 | 328,085 | 285,221 | 291,065 | 262,600 | 234,911 | 252,277 | 242,112 | 247,419 | 240,533 | 245,439 | 244,703 | 260,490 | 139,466 | 136,099 | 133,469 | 147,759 | 211,552 | 209,686 | 135,022 | 215,281 | 203,636 | 129,005 | 113,353 | 163,580 | 162,626 | 155,677 | 155,099 | 152,896 | 154,340 | 155,654 | 181,715 | 176,562 | 178,408 | 173,285 | 218,676 |
Belastingvorderingen
| 44,128 | 46,527 | 49,185 | 52,023 | 51,000 | 54,097 | 56,827 | 61,269 | 62,174 | 60,205 | 64,266 | 61,157 | 56,961 | 56,867 | 54,624 | 43,848 | 38,253 | 38,829 | 23,645 | 33,945 | 32,886 | 31,469 | 27,155 | 23,617 | 21,885 | 21,508 | 20,401 | 18,390 | 18,784 | 17,643 | 19,133 | 14,890 | 15,379 | 14,496 | 15,893 | 14,357 | 14,639 | 15,594 | -260,490 | 508 | 508 | 30,157 | 511 | -211,552 | -209,686 | 29,362 | 1,114 | 115 | 108 | 23,750 | 4 | 125 | 94 | 32,270 | 101 | 86 | 22 | 34,951 | 182 | 413 | 35,466 | 1,126 |
Overige niet-vlottende activa
| 20,929 | 21,133 | 22,130 | 45,687 | 36,285 | 41,981 | 38,975 | 43,484 | 38,513 | 35,754 | 37,802 | 31,806 | 30,209 | 64,171 | 64,730 | 63,102 | 63,728 | 66,428 | 67,750 | 66,688 | 67,302 | 64,769 | 66,424 | 69,552 | 66,000 | 68,779 | 74,359 | 74,707 | 74,135 | 65,497 | 68,837 | 65,464 | 65,856 | 66,460 | 0 | 80,980 | 93,774 | 87,029 | 260,490 | 57,545 | 58,827 | 38,645 | 64,389 | 211,552 | 209,686 | 40,786 | 58,241 | 63,449 | 63,781 | 36,976 | 63,189 | 67,172 | 68,474 | 37,567 | 70,174 | 72,071 | 72,987 | 39,773 | 78,355 | 73,690 | 37,818 | 70,986 |
Totaal niet-vlottende activa
| 1,604,774 | 1,551,935 | 1,494,844 | 1,609,346 | 1,603,788 | 1,448,351 | 1,423,931 | 1,532,511 | 1,496,173 | 1,412,577 | 1,377,421 | 1,416,026 | 1,327,043 | 1,510,677 | 1,455,595 | 1,780,575 | 1,750,050 | 1,721,645 | 1,862,037 | 1,848,064 | 1,884,564 | 1,915,866 | 1,702,902 | 1,804,945 | 1,748,878 | 1,683,089 | 1,726,272 | 1,675,303 | 1,600,910 | 1,543,116 | 1,537,118 | 1,362,216 | 1,266,120 | 1,364,186 | 1,373,947 | 1,501,971 | 1,440,400 | 1,477,673 | 1,332,076 | 1,250,747 | 1,245,272 | 1,269,931 | 1,212,322 | 1,203,872 | 1,134,002 | 1,082,964 | 586,485 | 578,173 | 503,842 | 479,671 | 521,994 | 528,004 | 522,464 | 521,693 | 516,850 | 522,236 | 537,843 | 549,812 | 550,792 | 552,113 | 546,226 | 576,792 |
Totaal activa
| 3,745,387 | 3,624,706 | 3,634,401 | 3,594,487 | 3,611,777 | 3,527,080 | 3,741,427 | 3,709,594 | 3,727,683 | 3,595,571 | 3,720,536 | 3,500,460 | 3,380,448 | 3,339,939 | 3,380,412 | 3,331,244 | 3,396,090 | 3,416,385 | 3,795,729 | 3,527,602 | 3,660,081 | 3,711,815 | 3,638,488 | 3,469,212 | 3,325,069 | 3,323,116 | 3,562,857 | 3,193,717 | 3,162,055 | 3,104,324 | 3,155,230 | 2,695,868 | 2,701,887 | 2,880,988 | 3,066,074 | 3,005,259 | 2,903,646 | 3,159,534 | 2,669,515 | 2,510,007 | 2,471,352 | 2,638,317 | 2,328,751 | 2,293,180 | 2,201,929 | 2,205,568 | 1,167,272 | 1,131,485 | 1,159,580 | 1,201,894 | 1,142,539 | 1,114,425 | 1,096,396 | 1,133,300 | 1,115,594 | 1,086,522 | 1,120,787 | 1,118,236 | 1,057,105 | 1,026,419 | 1,092,543 | 1,147,362 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,481,698 | 1,411,382 | 1,527,612 | 1,349,687 | 1,423,311 | 1,348,606 | 1,532,591 | 1,368,983 | 1,423,816 | 1,355,003 | 1,465,110 | 1,264,862 | 1,235,676 | 1,185,747 | 1,247,172 | 1,014,420 | 1,053,829 | 1,173,016 | 1,390,778 | 1,173,037 | 1,265,345 | 1,194,260 | 1,341,461 | 1,197,524 | 1,224,791 | 1,191,908 | 1,380,875 | 1,117,758 | 1,158,542 | 1,126,408 | 1,230,496 | 993,355 | 1,044,885 | 1,109,368 | 1,207,347 | 1,118,783 | 1,060,157 | 1,231,220 | 909,319 | 897,016 | 841,296 | 989,805 | 789,819 | 804,794 | 732,413 | 785,377 | 380,135 | 365,803 | 380,079 | 414,121 | 393,192 | 361,294 | 349,342 | 379,374 | 373,488 | 343,391 | 357,063 | 360,759 | 330,404 | 312,330 | 367,422 | 366,265 |
Kortlopende schulden
| 74,405 | 122,724 | 74,578 | 260,915 | 231,936 | 238,144 | 95,790 | 134,167 | 100,310 | 113,479 | 93,067 | 109,683 | 100,724 | 105,245 | 72,533 | 141,342 | 302,988 | 192,040 | 184,816 | 206,674 | 192,626 | 146,935 | 104,879 | 75,740 | 55,154 | 96,529 | 89,325 | 102,324 | 82,312 | 59,060 | 130,490 | 118,674 | 65,689 | 73,730 | 66,805 | 77,080 | 70,142 | 73,653 | 24,075 | 19,865 | 49,426 | 44,832 | 43,279 | 45,366 | 234,309 | 48,410 | 3,416 | 4,363 | 3,555 | 30,353 | 3,354 | 2,500 | 2,590 | 22,961 | 2,821 | 2,996 | 4,108 | 23,549 | 3,626 | 3,159 | 10,613 | 7,183 |
Belastingschulden
| 31,081 | 25,091 | 28,088 | 15,012 | 24,110 | 24,166 | 30,894 | 19,808 | 35,532 | 31,677 | 60,960 | 55,775 | 36,147 | 22,521 | 71,228 | 13,171 | 17,423 | 22,964 | 17,689 | 3,788 | 14,148 | 14,693 | 42,981 | 29,413 | 19,840 | 18,318 | 23,366 | 8,434 | 18,905 | 12,892 | 34,248 | 17,360 | 16,038 | 8,122 | 11,177 | 10,947 | 2,629 | 21,520 | 13,040 | 11,609 | 3,414 | 28,571 | 9,614 | 9,755 | 1,487 | 21,175 | 5,799 | 4,546 | 1,432 | 13,629 | 4,374 | 3,991 | 1,061 | 11,412 | 2,053 | 2,678 | 1,467 | 6,526 | 3,553 | 3,262 | 5,602 | 1,700 |
Uitgestelde opbrengsten
| 31,081 | 25,091 | 28,088 | 177,722 | 190,326 | 179,840 | 0 | 0 | 0 | 0 | 0 | 165,916 | 174,202 | 206,069 | 249,710 | 190,449 | 126,443 | 116,915 | 99,301 | 75,842 | 79,767 | 98,802 | 91,951 | 85,643 | 75,130 | 74,637 | 68,922 | 59,620 | 60,920 | 55,903 | 62,216 | 54,723 | 44,403 | 54,455 | 58,291 | 51,523 | 56,767 | 75,810 | 13,416 | 11,910 | 3,754 | 29,406 | 10,676 | 14,194 | 6,431 | 356,027 | 6,165 | 4,794 | 1,608 | 43,856 | 5,043 | 4,242 | 2,005 | 40,489 | 2,611 | 3,356 | 2,066 | 31,173 | 4,594 | 4,187 | 27,527 | 2,433 |
Overige kortlopende verplichtingen
| 347,258 | 324,826 | 309,632 | 187,559 | 200,271 | 180,361 | 389,315 | 348,868 | 362,309 | 358,614 | 413,696 | 188,151 | 206,478 | 175,669 | 189,656 | 171,990 | 157,640 | 163,144 | 184,329 | 156,366 | 181,214 | 238,570 | 247,317 | 191,043 | 200,928 | 195,949 | 203,093 | 165,716 | 170,660 | 161,182 | 176,033 | 138,311 | 152,144 | 153,620 | 156,159 | 161,364 | 146,145 | 130,573 | 277,858 | 231,731 | 212,715 | 189,220 | 173,851 | 152,994 | 194,140 | 127,740 | 90,029 | 99,659 | 102,065 | 36,851 | 102,916 | 106,705 | 88,190 | 36,151 | 83,813 | 86,365 | 100,365 | 46,114 | 64,123 | 59,088 | 44,513 | 91,745 |
Totaal kortlopende verplichtingen
| 1,934,442 | 1,884,023 | 1,939,910 | 1,975,883 | 2,045,844 | 1,946,951 | 2,017,696 | 1,852,018 | 1,886,435 | 1,827,096 | 1,971,873 | 1,728,612 | 1,717,080 | 1,672,730 | 1,759,071 | 1,518,201 | 1,640,900 | 1,645,115 | 1,859,224 | 1,611,919 | 1,718,952 | 1,678,567 | 1,785,608 | 1,549,950 | 1,556,003 | 1,559,023 | 1,742,215 | 1,445,418 | 1,472,434 | 1,402,553 | 1,599,235 | 1,305,063 | 1,307,121 | 1,391,173 | 1,488,602 | 1,408,750 | 1,333,211 | 1,511,256 | 1,224,668 | 1,160,522 | 1,107,191 | 1,253,263 | 1,017,625 | 1,017,348 | 1,167,293 | 1,317,554 | 479,745 | 474,619 | 487,307 | 525,181 | 504,505 | 474,741 | 442,127 | 478,975 | 462,733 | 436,108 | 463,602 | 461,595 | 402,747 | 378,764 | 450,075 | 467,626 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 484,200 | 450,111 | 455,232 | 305,918 | 235,515 | 294,015 | 436,639 | 488,393 | 480,086 | 460,231 | 486,122 | 478,959 | 479,141 | 510,247 | 512,274 | 517,081 | 397,825 | 430,763 | 439,110 | 405,279 | 373,010 | 458,392 | 433,980 | 411,418 | 365,478 | 358,608 | 371,187 | 373,846 | 369,129 | 413,207 | 273,108 | 282,236 | 261,950 | 276,319 | 286,977 | 295,079 | 316,146 | 335,965 | 271,563 | 278,425 | 299,723 | 297,668 | 301,074 | 304,779 | 264,407 | 167,439 | 29,943 | 31,302 | 53,246 | 57,175 | 55,797 | 57,158 | 77,601 | 81,072 | 93,655 | 95,017 | 96,214 | 99,602 | 112,272 | 113,635 | 118,481 | 117,394 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 183,653 | 283,940 | 285,853 | 283,156 | 0 | 0 | 0 | 0 | 0 | 286,170 | 227,360 | 235,681 | 222,739 | 199,861 | 262,860 | 302,361 | 312,354 | 317,166 | 317,593 | 326,976 | 198,742 | 163,558 | 169,410 | 166,754 | 170,269 | 198,192 | 206,240 | 201,735 | 201,888 | 234,587 | 108,438 | 111,762 | 106,388 | 104,483 | 114,513 | 118,066 | 0 | 0 | 0 | 57,425 | 0 | 0 | 0 | 43,590 | 0 | 0 | 0 | 39,055 | 0 | 0 | 0 | 34,622 | 0 | 0 | 0 | 32,804 | 0 | 0 | 30,673 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 43,885 | 47,900 | 48,337 | 46,082 | 41,225 | 46,997 | 55,740 | 69,514 | 72,249 | 69,824 | 68,547 | 59,326 | 54,460 | 58,804 | 55,002 | 116,265 | 108,255 | 91,367 | 104,787 | 84,423 | 97,599 | 95,702 | 91,272 | 122,372 | 103,678 | 98,838 | 109,552 | 104,609 | 89,201 | 83,585 | 78,893 | 45,674 | 50,420 | 58,092 | 70,011 | 71,520 | 73,596 | 74,331 | 0 | 0 | 0 | 58,577 | 0 | 0 | 0 | 18,530 | 0 | 0 | 0 | 9,064 | 0 | 0 | 0 | 10,334 | 0 | 0 | 0 | 10,700 | 0 | 0 | 10,669 | 0 |
Overige niet-vlottende verplichtingen
| 305,252 | 288,766 | 94,510 | 5,705 | 5,698 | 5,903 | 276,025 | 304,328 | 299,730 | 282,809 | 284,520 | 14,713 | 12,609 | 11,320 | 10,973 | 10,937 | 19,675 | 23,284 | 27,721 | 30,046 | 27,711 | 17,359 | 18,138 | 22,366 | 12,033 | 19,426 | 19,500 | 20,397 | 20,666 | 19,371 | 20,146 | 10,640 | 9,463 | 10,421 | 11,354 | 7,726 | 7,542 | 8,853 | 193,259 | 182,673 | 176,270 | 62,891 | 165,278 | 154,566 | 117,746 | 49,819 | 64,825 | 63,604 | 60,654 | 14,530 | 63,812 | 63,792 | 65,391 | 16,156 | 58,646 | 58,057 | 60,497 | 7,979 | 53,282 | 52,680 | 9,496 | 52,722 |
Totaal niet-vlottende verplichtingen
| 833,337 | 786,777 | 781,732 | 641,645 | 568,291 | 630,071 | 768,404 | 862,235 | 852,065 | 812,864 | 839,189 | 839,168 | 773,570 | 816,052 | 800,988 | 844,144 | 788,615 | 847,775 | 883,972 | 836,914 | 815,913 | 898,429 | 742,132 | 719,714 | 650,599 | 643,626 | 670,508 | 697,044 | 685,236 | 717,898 | 574,035 | 573,137 | 430,271 | 456,594 | 474,730 | 478,808 | 511,797 | 537,215 | 464,822 | 461,098 | 475,993 | 476,561 | 466,352 | 459,345 | 382,153 | 279,378 | 94,768 | 94,906 | 113,900 | 119,824 | 119,609 | 120,950 | 142,992 | 142,184 | 152,301 | 153,074 | 156,711 | 151,085 | 165,554 | 166,315 | 169,319 | 170,116 |
Totaal passiva
| 2,767,779 | 2,670,800 | 2,721,642 | 2,617,528 | 2,614,135 | 2,577,022 | 2,786,100 | 2,714,253 | 2,738,500 | 2,639,960 | 2,811,062 | 2,567,780 | 2,490,650 | 2,488,782 | 2,560,059 | 2,362,345 | 2,429,515 | 2,492,890 | 2,743,196 | 2,448,833 | 2,534,865 | 2,576,996 | 2,527,740 | 2,269,664 | 2,206,602 | 2,202,649 | 2,412,723 | 2,142,462 | 2,157,670 | 2,120,451 | 2,173,270 | 1,878,200 | 1,737,392 | 1,847,767 | 1,963,332 | 1,887,558 | 1,845,008 | 2,048,471 | 1,689,490 | 1,621,620 | 1,583,184 | 1,729,824 | 1,483,977 | 1,476,693 | 1,549,446 | 1,596,932 | 574,513 | 569,525 | 601,207 | 645,005 | 624,114 | 595,691 | 585,119 | 621,159 | 615,034 | 589,182 | 620,313 | 612,680 | 568,301 | 545,079 | 619,394 | 637,742 |
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 | 6,750 | 6,179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 0 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 74,609 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 | 58,967 |
Ingehouden winsten
| 569,324 | 573,598 | 568,753 | 598,991 | 612,776 | 607,680 | 620,418 | 681,937 | 716,981 | 691,773 | 675,739 | 681,601 | 629,677 | 598,779 | 599,466 | 640,780 | 661,571 | 641,236 | 653,818 | 734,270 | 728,828 | 727,692 | 752,717 | 752,079 | 716,862 | 722,081 | 727,846 | 669,634 | 670,748 | 661,799 | 657,203 | 568,217 | 674,785 | 657,332 | 652,972 | 623,252 | 606,555 | 613,327 | 548,376 | 529,664 | 534,089 | 541,216 | 523,641 | 522,233 | 507,945 | 515,630 | 499,238 | 492,634 | 489,171 | 487,133 | 474,650 | 473,116 | 466,422 | 468,846 | 455,480 | 453,241 | 450,732 | 454,014 | 442,107 | 432,676 | 429,615 | 454,081 |
Overige gereserveerde algehele resultaten
| 225,402 | 180,750 | 148,178 | 176,879 | 182,470 | 142,144 | 135,785 | 181,739 | 130,077 | 96,342 | 81,423 | 87,849 | 78,214 | 116,138 | 41,791 | 156,541 | 133,702 | 103,712 | 206,650 | 1,051,968 | 188,804 | 198,969 | 160,736 | 255,232 | 211,127 | 208,489 | 231,187 | 195,593 | 151,866 | 127,392 | 121,347 | 67,463 | 104,211 | 187,862 | 0 | 0 | 0 | 292,653 | 226,919 | 157,559 | 155,291 | 167,290 | 121,848 | 96,594 | 66,368 | 14,076 | 17,239 | -6,750 | -6,179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 35,276 | 49,887 | 50,111 | 49,861 | 50,031 | 50,154 | 49,455 | -24,933 | -17,270 | 7,004 | 13,263 | 22,686 | 42,311 | -3,172 | 41,004 | 40,440 | 39,965 | 29,985 | 39,900 | -856,157 | 59,727 | 59,641 | 59,557 | 59,561 | 59,563 | 59,567 | 59,569 | 59,572 | 59,573 | 70,785 | 79,583 | 81,350 | 79,591 | 79,593 | 415,244 | 389,754 | 348,145 | 99,775 | 99,986 | 99,992 | 99,998 | 100,001 | 100,008 | 100,018 | -4,185 | -4,178 | -4,174 | -10,923 | -10,351 | -9,809 | -34,833 | -33,073 | -33,279 | -34,880 | -32,541 | -34,070 | -28,567 | -28,731 | -31,950 | -30,774 | -36,014 | -26,004 |
Totaal eigen vermogen van aandeelhouders
| 904,611 | 878,844 | 841,651 | 900,340 | 919,886 | 874,587 | 880,267 | 913,352 | 904,397 | 869,728 | 845,034 | 866,745 | 824,811 | 786,354 | 756,870 | 912,370 | 909,847 | 849,542 | 974,977 | 1,004,690 | 1,051,968 | 1,060,911 | 1,047,619 | 1,141,481 | 1,062,161 | 1,064,746 | 1,093,211 | 999,408 | 956,796 | 934,585 | 932,742 | 791,639 | 933,196 | 999,396 | 1,068,216 | 1,087,615 | 1,029,309 | 1,080,364 | 949,890 | 861,824 | 863,987 | 883,116 | 820,106 | 793,454 | 629,095 | 584,495 | 571,270 | 540,678 | 537,787 | 536,291 | 498,784 | 499,010 | 492,110 | 492,933 | 481,906 | 478,138 | 481,132 | 484,250 | 469,124 | 460,869 | 452,568 | 487,044 |
Totaal eigen vermogen
| 977,605 | 953,902 | 912,755 | 976,959 | 997,642 | 950,058 | 955,327 | 995,341 | 989,183 | 955,611 | 909,474 | 932,680 | 889,798 | 851,157 | 820,353 | 968,899 | 966,575 | 923,495 | 1,052,533 | 1,078,769 | 1,125,216 | 1,134,819 | 1,110,748 | 1,199,548 | 1,118,467 | 1,120,467 | 1,150,134 | 1,051,255 | 1,004,385 | 983,873 | 981,960 | 817,668 | 964,495 | 1,033,221 | 1,102,742 | 1,117,701 | 1,058,638 | 1,111,063 | 980,025 | 888,387 | 888,168 | 908,493 | 844,774 | 816,487 | 652,483 | 608,636 | 592,759 | 561,960 | 558,373 | 556,889 | 518,425 | 518,734 | 511,277 | 512,141 | 500,560 | 497,340 | 500,474 | 505,556 | 488,804 | 481,340 | 473,149 | 509,620 |
Totaal passiva en aandeelhoudersvermogen
| 3,745,384 | 3,624,702 | 3,634,397 | 3,594,487 | 3,611,777 | 3,527,080 | 3,741,427 | 3,709,594 | 3,727,683 | 3,595,571 | 3,720,536 | 3,500,460 | 3,380,448 | 3,339,939 | 3,380,412 | 3,331,244 | 3,396,090 | 3,416,385 | 3,795,729 | 3,527,602 | 3,660,081 | 3,711,815 | 3,638,488 | 3,469,212 | 3,325,069 | 3,323,116 | 3,562,857 | 3,193,717 | 3,162,055 | 3,104,324 | 3,155,230 | 2,695,868 | 2,701,887 | 2,880,988 | 3,066,074 | 3,005,259 | 2,903,646 | 3,159,534 | 2,669,515 | 2,510,007 | 2,471,352 | 2,638,317 | 2,328,751 | 2,293,180 | 2,201,929 | 2,205,568 | 1,167,272 | 1,131,485 | 1,159,580 | 1,201,894 | 1,142,539 | 1,114,425 | 1,096,396 | 1,133,300 | 1,115,594 | 1,086,522 | 1,120,787 | 1,118,236 | 1,057,105 | 1,026,419 | 1,092,543 | 1,147,362 |