Rakuten Group, Inc.
TSE:4755.T
926.4 (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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5,942,223 | 5,369,133 | 5,127,674 | 4,704,818 | 5,005,509 | 4,504,230 | 4,694,360 | 4,571,165 | 4,396,577 | 4,333,040 | 4,410,301 | 3,841,704 | 3,698,638 | 3,230,287 | 3,021,306 | 2,577,185 | 2,296,367 | 1,697,325 | 1,478,557 | 1,130,071 | 1,256,926 | 1,080,330 | 990,242 | 847,622 | 737,598 | 734,775 | 700,881 | 641,815 | 589,034 | 515,432 | 548,269 | 597,412 | 554,746 | 638,201 | 501,029 | 465,841 | 704,685 | 445,228 | 428,635 | 397,564 | 412,382 | 354,376 | 384,008 | 345,177 | 296,569 | 284,606 | 267,596 | 220,008 | 198,774 | 152,913 | 88,989 | 79,175 | 90,689 | 98,473 | 72,866 | 75,245 | 129,774 | 121,898 | 96,233 | 111,418 | 109,434 | 159,077 |
Kortetermijnbeleggingen
| 205,014 | 1,431,573 | 110,766 | -272,915 | -246,498 | 1,312,473 | 93,443 | 1,226,577 | 1,181,281 | 1,150,606 | -45,056 | -38,646 | -34,650 | -38,909 | -32,644 | -32,938 | -37,592 | -57,225 | -28,050 | -28,768 | -27,831 | -20,459 | -27,388 | -24,805 | -25,919 | -30,191 | -19,978 | -19,931 | -19,940 | -20,943 | -21,813 | -23,755 | -24,103 | -23,781 | -21,312 | -23,557 | -19,325 | -15,119 | -13,927 | -15,817 | -11,834 | -12,335 | -12,588 | -13,048 | -15,074 | -11,103 | 4,300 | 11,800 | 5,800 | 15,100 | 76,600 | 113,850 | 62,300 | 96,600 | 35,510 | 49,972 | 33,454 | 34,577 | 18,014 | 20,193 | 3,186 | 2,755 |
Liquide middelen en kortetermijnbeleggingen
| 5,942,223 | 5,369,133 | 5,238,440 | 4,704,818 | 5,005,509 | 4,504,230 | 4,694,360 | 4,571,165 | 4,396,577 | 4,333,040 | 4,410,301 | 3,841,704 | 3,698,638 | 3,230,287 | 3,021,306 | 2,577,185 | 2,296,367 | 1,697,325 | 1,478,557 | 1,130,071 | 1,256,926 | 1,080,330 | 990,242 | 847,622 | 737,598 | 734,775 | 700,881 | 641,815 | 589,034 | 515,432 | 548,269 | 597,412 | 554,746 | 638,201 | 501,029 | 465,841 | 704,685 | 445,228 | 428,635 | 397,564 | 412,382 | 354,376 | 384,008 | 345,177 | 296,569 | 284,606 | 271,896 | 231,808 | 204,574 | 168,013 | 165,589 | 193,025 | 152,989 | 195,073 | 108,376 | 125,217 | 163,228 | 156,475 | 114,247 | 131,611 | 112,620 | 161,832 |
Nettovorderingen
| 344,056 | 337,974 | 3,683,834 | 327,608 | 311,874 | 310,772 | 3,545,798 | 299,020 | 279,574 | 270,621 | 3,070,837 | 225,572 | 212,599 | 219,515 | 2,276,899 | 1,971,474 | 1,947,995 | 1,910,360 | 2,050,701 | 1,812,931 | 1,689,293 | 1,622,670 | 1,645,056 | 1,422,901 | 1,359,057 | 1,286,013 | 1,351,252 | 1,182,371 | 1,151,162 | 1,110,201 | 1,131,796 | 994,727 | 967,598 | 929,132 | 937,831 | 832,409 | 800,513 | 768,375 | 781,757 | 678,768 | 647,469 | 659,868 | 617,757 | 526,792 | 505,013 | 473,190 | 351,671 | 299,632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| -11,912,365 | -10,468,315 | 0 | -2,470,078 | -2,539,637 | -2,017,116 | -1,494,570 | -299,020 | -279,574 | -270,621 | -3,070,837 | -225,572 | -212,599 | -219,515 | -2,276,899 | -1,971,474 | -1,947,995 | -1,910,360 | -2,050,701 | -1,812,931 | -1,689,293 | -1,622,670 | -1,645,056 | -1,422,901 | -1,359,057 | -1,286,013 | -1,351,252 | -1,182,371 | -1,151,162 | -1,110,201 | -1,131,796 | -994,727 | -967,598 | -929,132 | -937,831 | -832,409 | -800,513 | -768,375 | -781,757 | -678,768 | -647,469 | -659,868 | -617,757 | -526,792 | -505,013 | -473,190 | 268,388 | 46,775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 11,912,365 | 10,468,315 | 5,397,015 | 9,119,694 | 9,044,244 | 8,404,869 | 4,596,561 | 6,116,833 | 5,800,482 | 5,450,218 | 5,225,064 | 4,527,354 | 4,317,648 | 4,056,530 | 3,713,412 | 3,133,219 | 3,080,010 | 3,011,436 | 3,100,694 | 2,826,771 | 2,658,926 | 2,559,601 | 2,536,981 | 2,280,227 | 2,180,099 | 2,073,236 | 2,104,671 | 1,903,211 | 1,830,743 | 1,749,313 | 1,717,596 | 1,541,783 | 1,473,107 | 1,403,402 | 1,381,875 | 1,251,823 | 1,183,891 | 1,122,956 | 1,103,634 | 977,769 | 923,560 | 918,742 | 857,575 | 754,849 | 719,330 | 673,190 | 926,409 | 1,089,748 | 1,210,213 | 1,252,501 | 1,280,998 | 1,256,439 | 1,210,910 | 1,160,444 | 1,202,041 | 1,129,925 | 1,138,363 | 1,094,816 | 1,074,606 | 1,063,139 | 1,094,636 | 975,737 |
Totaal vlottende activa
| 6,286,279 | 5,707,107 | 14,319,289 | 11,682,042 | 11,821,990 | 11,202,755 | 11,342,149 | 10,687,998 | 10,197,059 | 9,783,258 | 9,635,365 | 8,369,058 | 8,016,286 | 7,286,817 | 6,734,718 | 5,710,404 | 5,376,377 | 4,708,761 | 4,579,251 | 3,956,842 | 3,915,852 | 3,639,931 | 3,527,223 | 3,127,849 | 2,917,697 | 2,808,011 | 2,805,552 | 2,545,026 | 2,419,777 | 2,264,745 | 2,265,865 | 2,139,195 | 2,027,853 | 2,041,603 | 1,882,904 | 1,717,664 | 1,888,576 | 1,568,184 | 1,532,269 | 1,375,333 | 1,335,942 | 1,273,118 | 1,241,583 | 1,100,026 | 1,015,899 | 957,796 | 1,818,364 | 1,667,963 | 1,656,613 | 1,643,700 | 1,660,331 | 1,636,232 | 1,714,718 | 1,660,925 | 1,629,432 | 1,597,572 | 1,642,480 | 1,594,211 | 1,514,125 | 1,501,139 | 1,514,291 | 1,512,487 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,236,313 | 1,257,027 | 1,267,837 | 1,270,229 | 1,280,857 | 1,285,949 | 1,262,115 | 1,201,327 | 1,162,655 | 1,097,704 | 975,362 | 866,494 | 855,131 | 775,274 | 684,110 | 609,906 | 535,168 | 495,237 | 376,424 | 314,935 | 250,355 | 206,603 | 91,335 | 85,484 | 83,773 | 77,410 | 73,171 | 72,209 | 74,082 | 73,054 | 53,271 | 50,020 | 49,762 | 51,055 | 48,442 | 49,723 | 43,204 | 37,368 | 34,811 | 33,101 | 32,346 | 30,917 | 30,408 | 28,482 | 26,883 | 25,620 | 18,308 | 18,506 | 17,591 | 16,626 | 15,804 | 15,214 | 23,546 | 23,473 | 21,890 | 21,882 | 21,158 | 21,106 | 19,524 | 20,221 | 21,042 | 21,954 |
Goodwill
| 0 | 0 | 594,472 | 0 | 0 | 0 | 559,003 | 0 | 0 | 0 | 477,770 | 0 | 0 | 0 | 356,359 | 0 | 0 | 0 | 355,401 | 0 | 0 | 0 | 353,655 | 0 | 0 | 0 | 356,868 | 0 | 0 | 0 | 358,432 | 0 | 0 | 0 | 369,428 | 0 | 0 | 0 | 363,645 | 0 | 0 | 0 | 142,226 | 0 | 0 | 0 | 131,058 | 131,483 | 129,750 | 142,565 | 115,064 | 109,538 | 112,693 | 127,473 | 127,455 | 132,967 | 96,969 | 86,986 | 87,047 | 89,231 | 87,286 | 83,969 |
Immateriële activa
| 1,115,201 | 1,073,871 | 1,024,201 | 1,044,807 | 1,025,870 | 969,058 | 974,372 | 1,024,658 | 984,232 | 889,128 | 858,997 | 831,750 | 711,756 | 662,878 | 639,589 | 638,884 | 619,275 | 616,069 | 609,450 | 590,588 | 585,764 | 589,682 | 553,815 | 560,129 | 549,698 | 513,825 | 526,862 | 513,879 | 511,288 | 501,757 | 506,087 | 471,025 | 469,905 | 496,343 | 514,752 | 550,403 | 556,688 | 485,361 | 490,679 | 351,476 | 324,901 | 325,046 | 235,881 | 231,440 | 209,946 | 202,116 | 83,686 | 72,488 | 71,698 | 61,063 | 58,222 | 54,000 | 55,035 | 55,886 | 54,040 | 46,932 | 38,820 | 36,289 | 33,481 | 33,881 | 33,731 | 34,268 |
Goodwill en immateriële activa
| 1,115,201 | 1,073,871 | 1,024,201 | 1,044,807 | 1,025,870 | 969,058 | 974,372 | 1,024,658 | 984,232 | 889,128 | 858,997 | 831,750 | 711,756 | 662,878 | 639,589 | 638,884 | 619,275 | 616,069 | 609,450 | 590,588 | 585,764 | 589,682 | 553,815 | 560,129 | 549,698 | 513,825 | 526,862 | 513,879 | 511,288 | 501,757 | 506,087 | 471,025 | 469,905 | 496,343 | 514,752 | 550,403 | 556,688 | 485,361 | 490,679 | 351,476 | 324,901 | 325,046 | 235,881 | 231,440 | 209,946 | 202,116 | 214,744 | 203,971 | 201,448 | 203,628 | 173,286 | 163,538 | 167,728 | 183,359 | 181,495 | 179,899 | 135,789 | 123,275 | 120,528 | 123,112 | 121,017 | 118,237 |
Langetermijnbeleggingen
| 15,525,222 | 15,144,993 | 5,628,245 | 6,929,347 | 6,851,379 | 12,635,015 | 4,853,711 | 12,024,842 | 11,311,400 | 10,843,014 | 4,875,979 | 4,970,259 | 4,516,154 | 4,393,596 | 4,082,063 | 3,639,345 | 3,587,762 | 3,384,254 | 3,294,662 | 3,179,034 | 3,058,482 | 3,152,030 | 2,973,294 | 3,158,713 | 2,908,796 | 2,934,764 | 2,626,595 | 1,956,426 | 1,934,267 | 1,750,770 | 1,669,767 | 1,509,492 | 1,560,425 | 1,567,114 | 1,733,477 | 1,699,679 | 1,824,955 | 1,654,902 | 1,563,038 | 1,495,846 | 1,459,286 | 1,386,439 | 1,640,977 | 1,452,082 | 1,432,316 | 1,296,696 | 22,234 | 14,473 | 19,442 | 2,432 | -55,916 | -93,340 | -46,819 | -30,581 | 32,324 | 13,321 | 29,023 | 30,324 | 41,300 | 47,697 | 65,571 | 57,576 |
Belastingvorderingen
| 225,156 | 219,248 | 214,777 | 305,013 | 301,396 | 296,208 | 281,950 | 292,387 | 276,721 | 256,545 | 225,100 | 149,093 | 149,751 | 123,927 | 126,203 | 129,908 | 101,174 | 91,473 | 80,153 | 51,738 | 50,996 | 49,853 | 50,049 | 48,430 | 45,913 | 46,874 | 36,472 | 25,388 | 24,862 | 25,455 | 25,681 | 25,019 | 25,622 | 26,787 | 28,252 | 26,699 | 27,618 | 28,376 | 35,006 | 39,061 | 37,526 | 38,303 | 31,594 | 43,416 | 42,826 | 43,156 | 17,851 | 17,187 | 17,962 | 20,937 | 25,731 | 26,431 | 1,027 | 26,839 | 25,458 | 27,806 | 26,993 | 24,554 | 26,135 | 25,695 | 25,526 | 29,043 |
Overige niet-vlottende activa
| 440,112 | 448,820 | 171,227 | 409,555 | 366,531 | -6,039,448 | 1,723,001 | -5,485,302 | -5,226,810 | -4,883,916 | 260,418 | 252,912 | 248,617 | 252,672 | 257,755 | 225,393 | 213,501 | 226,310 | 225,757 | 192,635 | 174,427 | 163,211 | 149,286 | 144,936 | 144,178 | 120,292 | 115,647 | 99,279 | 100,509 | 90,271 | 84,001 | 83,651 | 72,542 | 67,733 | 62,126 | 63,731 | 56,527 | 49,892 | 24,892 | 28,530 | 29,425 | 29,742 | 29,365 | 28,229 | 24,683 | 20,868 | 16,907 | 23,577 | 24,995 | 34,628 | 95,325 | 135,368 | 84,334 | 119,885 | 58,917 | 73,149 | 58,048 | 59,855 | 37,624 | 42,447 | 23,124 | 23,514 |
Totaal niet-vlottende activa
| 18,542,004 | 18,143,959 | 8,306,287 | 9,958,951 | 9,826,033 | 9,146,782 | 9,095,149 | 9,057,912 | 8,508,198 | 8,202,475 | 7,195,856 | 7,070,508 | 6,481,409 | 6,208,347 | 5,789,720 | 5,243,436 | 5,056,880 | 4,813,343 | 4,586,446 | 4,328,930 | 4,120,024 | 4,161,379 | 3,817,779 | 3,997,692 | 3,732,358 | 3,693,165 | 3,378,747 | 2,667,181 | 2,645,008 | 2,441,307 | 2,338,807 | 2,139,207 | 2,178,256 | 2,209,032 | 2,387,049 | 2,390,235 | 2,508,992 | 2,255,899 | 2,148,426 | 1,948,014 | 1,883,484 | 1,810,447 | 1,968,225 | 1,783,649 | 1,736,654 | 1,588,456 | 290,044 | 277,714 | 281,438 | 278,251 | 254,230 | 247,211 | 229,816 | 322,975 | 320,084 | 316,057 | 271,011 | 259,114 | 245,111 | 259,172 | 256,280 | 250,324 |
Totaal activa
| 24,828,283 | 23,851,066 | 22,625,576 | 21,640,993 | 21,648,023 | 20,349,537 | 20,437,298 | 19,745,910 | 18,705,257 | 17,985,733 | 16,831,221 | 15,439,566 | 14,497,695 | 13,495,164 | 12,524,438 | 10,953,840 | 10,433,257 | 9,522,104 | 9,165,697 | 8,285,772 | 8,035,876 | 7,801,310 | 7,345,002 | 7,125,541 | 6,650,055 | 6,501,176 | 6,184,299 | 5,212,207 | 5,064,785 | 4,706,052 | 4,604,672 | 4,278,402 | 4,206,109 | 4,250,635 | 4,269,953 | 4,107,899 | 4,397,568 | 3,824,083 | 3,680,695 | 3,323,347 | 3,219,426 | 3,083,565 | 3,209,808 | 2,883,675 | 2,752,553 | 2,546,252 | 2,108,407 | 1,945,677 | 1,938,051 | 1,921,951 | 1,914,561 | 1,883,443 | 1,944,534 | 1,983,900 | 1,949,516 | 1,913,629 | 1,913,491 | 1,853,325 | 1,759,236 | 1,760,311 | 1,770,571 | 1,762,811 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 367,607 | 425,700 | 419,880 | 384,069 | 343,010 | 396,650 | 450,562 | 341,420 | 351,774 | 356,670 | 392,455 | 284,218 | 268,408 | 289,340 | 337,427 | 242,568 | 253,748 | 258,233 | 329,483 | 236,471 | 206,368 | 232,294 | 255,353 | 236,898 | 221,952 | 172,230 | 202,874 | 151,183 | 154,313 | 145,786 | 181,279 | 124,715 | 133,391 | 127,753 | 162,606 | 113,344 | 119,561 | 112,767 | 137,042 | 97,239 | 97,018 | 120,869 | 115,357 | 78,518 | 82,684 | 75,035 | 81,746 | 59,665 | 58,204 | 56,563 | 61,496 | 40,511 | 37,317 | 31,119 | 39,301 | 29,316 | 28,606 | 27,148 | 31,064 | 22,061 | 22,326 | 20,821 |
Kortlopende schulden
| 5,437,272 | 5,097,737 | 677,847 | 4,813,308 | 4,874,782 | 4,975,369 | 703,442 | 4,908,477 | 4,310,607 | 3,960,088 | 1,389,921 | 2,795,171 | 2,662,352 | 2,574,053 | 2,487,457 | 2,143,044 | 2,069,941 | 1,904,329 | 1,727,096 | 1,499,810 | 1,509,199 | 1,405,669 | 1,234,143 | 1,154,273 | 1,140,053 | 1,172,894 | 1,015,781 | 966,570 | 885,083 | 838,911 | 711,104 | 696,633 | 733,440 | 698,423 | 649,195 | 588,119 | 732,390 | 642,155 | 589,927 | 501,037 | 485,397 | 481,258 | 389,683 | 357,585 | 334,781 | 324,511 | 179,490 | 179,624 | 175,790 | 151,891 | 155,322 | 220,124 | 267,698 | 278,911 | 235,239 | 270,589 | 272,338 | 233,726 | 172,582 | 172,346 | 196,087 | 222,374 |
Belastingschulden
| 18,690 | 18,982 | 30,144 | 21,755 | 18,001 | 12,708 | 18,139 | 7,365 | 9,570 | 8,340 | 13,499 | 5,114 | 7,623 | 6,518 | 8,700 | 5,563 | 6,232 | 4,301 | 12,952 | 11,802 | 12,750 | 12,037 | 13,243 | 17,184 | 13,487 | 14,458 | 13,264 | 22,692 | 22,542 | 11,662 | 12,674 | 10,610 | 17,304 | 15,773 | 24,718 | 20,805 | 23,797 | 16,699 | 27,129 | 23,762 | 24,585 | 21,603 | 30,191 | 32,225 | 20,175 | 12,668 | 2,873 | 4,528 | 2,430 | 2,004 | 3,980 | 2,392 | 3,203 | 7,132 | 17,590 | 9,662 | 11,206 | 5,656 | 12,564 | 7,571 | 5,934 | 4,624 |
Uitgestelde opbrengsten
| -5,437,272 | -5,097,737 | 30,144 | -4,813,308 | -4,874,782 | -4,975,369 | -703,442 | -4,908,477 | -4,310,607 | -3,960,088 | -1,389,921 | -2,795,171 | -2,662,352 | -2,574,053 | -2,487,457 | -2,143,044 | -2,069,941 | -1,904,329 | -1,727,096 | -1,499,810 | -1,509,199 | -1,405,669 | -1,234,143 | -1,154,273 | -1,140,053 | -1,172,894 | -1,015,781 | -966,570 | -885,083 | -838,911 | -711,104 | -696,633 | -733,440 | -698,423 | -649,195 | -588,119 | -732,390 | -642,155 | -589,927 | -501,037 | -485,397 | -481,258 | -389,683 | -357,585 | -334,781 | -324,511 | 90,973 | 33,779 | 28,495 | 27,903 | 23,025 | 21,983 | 19,810 | 25,329 | 35,991 | 29,530 | 28,171 | 23,722 | 28,040 | 23,434 | 17,973 | 17,567 |
Overige kortlopende verplichtingen
| 18,690 | 18,982 | 15,825,047 | 21,755 | 18,001 | 12,708 | 18,139 | 7,365 | 9,570 | 8,340 | 13,499 | 5,114 | 7,623 | 6,518 | 8,700 | 5,563 | 6,232 | 4,301 | 12,952 | 11,802 | 12,750 | 12,037 | 13,243 | 17,184 | 13,487 | 14,458 | 13,264 | 22,692 | 22,542 | 11,662 | 12,674 | 10,610 | 17,304 | 15,773 | 24,718 | 20,805 | 23,797 | 16,699 | 27,129 | 23,762 | 24,585 | 21,603 | 30,191 | 32,225 | 20,175 | 12,668 | 1,345,950 | 1,268,340 | 1,269,202 | 1,269,488 | 1,232,991 | 1,188,436 | 1,254,115 | 1,206,735 | 1,233,228 | 1,165,049 | 1,186,021 | 1,173,343 | 1,135,358 | 1,123,983 | 1,116,207 | 1,099,158 |
Totaal kortlopende verplichtingen
| 386,297 | 444,682 | 16,952,918 | 405,824 | 361,011 | 409,358 | 468,701 | 348,785 | 361,344 | 365,010 | 405,954 | 289,332 | 276,031 | 295,858 | 346,127 | 248,131 | 259,980 | 262,534 | 342,435 | 248,273 | 219,118 | 244,331 | 268,596 | 254,082 | 235,439 | 186,688 | 216,138 | 173,875 | 176,855 | 157,448 | 193,953 | 135,325 | 150,695 | 143,526 | 187,324 | 134,149 | 143,358 | 129,466 | 164,171 | 121,001 | 121,603 | 142,472 | 145,548 | 110,743 | 102,859 | 87,703 | 1,698,159 | 1,541,408 | 1,531,691 | 1,505,845 | 1,472,834 | 1,471,054 | 1,578,940 | 1,542,094 | 1,543,759 | 1,494,484 | 1,515,136 | 1,457,939 | 1,367,044 | 1,341,824 | 1,352,593 | 1,359,920 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5,437,272 | 5,097,737 | 3,862,011 | 4,813,308 | 4,874,782 | 4,975,369 | 4,912,750 | 4,908,477 | 4,310,607 | 3,960,088 | 3,402,912 | 2,795,171 | 2,662,352 | 2,574,053 | 2,487,457 | 2,143,044 | 2,069,941 | 1,904,329 | 1,727,096 | 1,499,810 | 1,509,199 | 1,405,669 | 1,234,143 | 1,154,273 | 1,140,053 | 1,172,894 | 1,015,781 | 966,570 | 885,083 | 838,911 | 711,104 | 696,633 | 733,440 | 698,423 | 649,195 | 588,119 | 732,390 | 642,155 | 589,927 | 501,037 | 485,397 | 481,258 | 389,683 | 357,585 | 334,781 | 324,511 | 126,543 | 123,358 | 141,628 | 157,087 | 191,499 | 179,128 | 139,224 | 162,599 | 133,035 | 161,492 | 152,945 | 150,388 | 157,319 | 184,366 | 192,405 | 190,089 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 321,464 | 6,006,802 | 6,113,170 | 0 | 0 | 0 | 0 | 0 | 4,949,115 | 5,002,068 | 4,627,496 | 4,473,484 | 4,264,237 | 3,687,749 | 3,552,153 | 3,347,261 | 3,130,566 | 2,887,906 | 2,670,874 | 2,714,126 | 2,637,176 | 2,697,973 | 2,435,350 | 2,498,866 | 2,247,239 | 1,602,200 | 1,626,060 | 1,435,827 | 1,453,423 | 1,290,152 | 1,274,895 | 1,269,754 | 1,342,079 | 1,383,070 | 1,527,894 | 1,375,239 | 1,313,342 | 1,268,088 | 1,240,349 | 1,139,352 | 1,372,637 | 1,185,355 | 1,149,069 | 1,014,503 | 3,198 | 1,357 | 1,386 | 1,411 | 1,433 | 1,417 | 11,673 | 9,274 | 10,568 | 7,790 | 8,736 | 9,710 | 10,631 | 11,539 | 12,885 | 14,233 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,038 | 3,713 | 3,602 | 4,464 | 4,356 | 4,056 | 4,709 | 3,606 | 3,500 | 2,257 | 2,488 | 2,010 | 2,372 | 1,864 | 1,920 | 1,649 | 1,493 | 1,399 | 2,049 | 13,766 | 12,931 | 13,202 | 13,059 | 14,739 | 37,975 | 24,433 | 30,541 | 18,581 | 18,153 | 18,140 | 17,428 | 18,482 | 19,001 | 19,916 | 20,417 | 21,903 | 23,035 | 11,417 | 12,437 | 9,821 | 9,161 | 8,822 | 9,123 | 6,750 | 7,171 | 6,510 | 10,433 | 10,653 | 6,402 | 4,901 | 4,761 | 4,233 | 4,659 | 4,870 | 4,693 | 2,112 | 1,015 | 251 | 460 | 246 | 210 | 128 |
Overige niet-vlottende verplichtingen
| 17,872,626 | 17,193,101 | 397,858 | 9,279,412 | 9,122,410 | 14,181,337 | 14,180,048 | 13,473,273 | 12,982,865 | 12,604,110 | 6,953,462 | 6,209,768 | 5,762,345 | 5,266,999 | 4,795,683 | 4,194,097 | 3,826,127 | 3,323,051 | 3,226,351 | 2,879,020 | 2,756,408 | 2,547,628 | 2,415,821 | 2,231,985 | 2,102,406 | 1,992,663 | 1,991,192 | 1,799,936 | 1,709,771 | 1,598,515 | 1,548,418 | 1,516,830 | 1,416,397 | 1,481,119 | 1,406,925 | 1,323,403 | 1,312,506 | 1,224,369 | 1,172,732 | 1,068,782 | 1,041,731 | 997,129 | 986,363 | 934,187 | 882,428 | 853,640 | 7,625 | 8,797 | 8,553 | 9,049 | 9,049 | 9,266 | 9,928 | 10,142 | 8,228 | 8,837 | 4,924 | 5,776 | 5,163 | 5,183 | 4,696 | 7,173 |
Totaal niet-vlottende verplichtingen
| 23,313,936 | 22,294,551 | 4,584,935 | 20,103,986 | 20,114,718 | 19,160,762 | 19,097,507 | 18,385,356 | 17,296,972 | 16,566,455 | 15,307,977 | 14,009,017 | 13,054,565 | 12,316,400 | 11,549,297 | 10,026,539 | 9,449,714 | 8,576,040 | 8,086,062 | 7,280,502 | 6,949,412 | 6,680,625 | 6,300,199 | 6,098,970 | 5,715,784 | 5,688,856 | 5,284,753 | 4,387,287 | 4,239,067 | 3,891,393 | 3,730,373 | 3,522,097 | 3,443,733 | 3,469,212 | 3,418,616 | 3,316,495 | 3,595,825 | 3,253,180 | 3,088,438 | 2,847,728 | 2,776,638 | 2,626,561 | 2,757,806 | 2,483,877 | 2,373,449 | 2,199,164 | 147,799 | 144,165 | 157,969 | 172,448 | 206,742 | 194,044 | 165,484 | 186,885 | 156,524 | 180,231 | 167,620 | 166,125 | 173,573 | 201,334 | 210,196 | 211,623 |
Totaal passiva
| 23,700,233 | 22,739,233 | 21,537,853 | 20,509,810 | 20,475,729 | 19,570,120 | 19,566,208 | 18,734,141 | 17,658,316 | 16,931,465 | 15,713,931 | 14,298,349 | 13,330,596 | 12,612,258 | 11,895,424 | 10,274,670 | 9,709,694 | 8,838,574 | 8,428,497 | 7,528,775 | 7,168,530 | 6,924,956 | 6,568,795 | 6,353,052 | 5,951,223 | 5,875,544 | 5,500,891 | 4,561,162 | 4,415,922 | 4,048,841 | 3,924,326 | 3,657,422 | 3,594,428 | 3,612,738 | 3,605,940 | 3,450,644 | 3,739,183 | 3,382,646 | 3,252,609 | 2,968,729 | 2,898,241 | 2,769,033 | 2,903,354 | 2,594,620 | 2,476,308 | 2,286,867 | 1,845,958 | 1,685,573 | 1,689,660 | 1,678,293 | 1,679,576 | 1,665,098 | 1,744,424 | 1,728,979 | 1,700,283 | 1,674,715 | 1,682,756 | 1,624,064 | 1,540,617 | 1,543,158 | 1,562,789 | 1,571,543 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,538 | 21,514 | 19,730 | 31,124 | 15,929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,542 | 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 |
Gewone aandelen
| 450,145 | 447,838 | 446,769 | 445,887 | 444,945 | 295,005 | 294,061 | 293,365 | 292,615 | 290,607 | 289,674 | 288,923 | 287,912 | 286,645 | 205,924 | 205,924 | 205,924 | 205,924 | 205,924 | 205,924 | 205,924 | 205,924 | 205,924 | 205,924 | 205,924 | 205,924 | 205,924 | 205,735 | 205,340 | 204,670 | 204,562 | 204,397 | 204,244 | 203,833 | 203,588 | 203,466 | 203,405 | 112,266 | 111,602 | 111,145 | 110,982 | 110,625 | 109,530 | 109,151 | 108,765 | 108,392 | 108,255 | 108,191 | 108,113 | 108,007 | 107,959 | 107,919 | 107,872 | 107,821 | 107,779 | 107,672 | 107,651 | 107,630 | 107,605 | 107,570 | 107,562 | 107,546 |
Ingehouden winsten
| -731,152 | -685,336 | -643,991 | -507,279 | -438,719 | -370,914 | -253,961 | -132,664 | -51,222 | 43,571 | 142,671 | 190,734 | 219,111 | 259,487 | 290,449 | 333,850 | 378,268 | 371,858 | 413,603 | 403,227 | 517,666 | 521,816 | 424,568 | 386,626 | 343,554 | 296,441 | 320,397 | 283,158 | 250,816 | 235,427 | 210,554 | 216,528 | 199,152 | 184,802 | 176,834 | 174,636 | 159,609 | 146,034 | 124,796 | 101,874 | 79,006 | 72,039 | 61,226 | 54,701 | 43,946 | 32,597 | 21,590 | 31,170 | 21,721 | 9,910 | 9,419 | -8,010 | -30,787 | 17,474 | 13,183 | 4,675 | -4,565 | -14,899 | -20,410 | -26,538 | -35,857 | -48,756 |
Overige gereserveerde algehele resultaten
| 594,947 | 545,844 | 492,274 | 538,399 | 515,117 | 440,757 | 419,844 | 505,407 | 462,848 | 382,078 | 349,404 | 329,132 | 11,343 | 594,320 | -30,538 | -21,514 | -19,730 | -31,124 | -15,929 | 16,488 | 15,800 | 23,191 | 22,425 | 58,968 | 30,300 | 6,967 | 43,291 | 41,489 | 39,239 | 30,822 | 56,973 | -6,542 | 2,056 | 43,988 | 76,572 | 73,163 | 89,558 | 60,144 | 70,285 | 21,098 | 11,453 | 12,456 | 16,401 | 6,634 | 5,460 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 546,098 | 544,234 | 541,520 | 498,803 | 496,791 | 356,843 | 353,786 | 318,099 | 315,622 | 314,409 | 311,970 | 310,471 | 626,218 | -279,305 | 112,365 | 118,739 | 117,988 | 104,272 | 116,145 | 129,303 | 126,227 | 123,545 | 121,556 | 119,528 | 117,585 | 115,763 | 113,569 | 120,624 | 153,407 | 186,209 | 208,158 | 200,119 | 205,238 | 204,278 | 205,050 | 204,059 | 203,586 | 116,250 | 114,879 | 113,993 | 113,373 | 113,152 | 112,906 | 112,386 | 112,017 | 112,242 | 126,552 | 115,246 | 112,969 | 120,320 | 112,224 | 113,177 | 117,008 | 119,644 | 118,292 | 116,284 | 116,411 | 120,138 | 116,758 | 121,468 | 121,019 | 114,670 |
Totaal eigen vermogen van aandeelhouders
| 860,038 | 852,580 | 836,572 | 975,810 | 1,018,134 | 721,691 | 813,730 | 984,207 | 1,019,863 | 1,030,665 | 1,093,719 | 1,119,260 | 1,144,584 | 861,147 | 608,738 | 658,513 | 702,180 | 682,054 | 735,672 | 754,942 | 865,617 | 874,476 | 774,473 | 771,046 | 697,363 | 625,095 | 683,181 | 651,006 | 648,802 | 657,128 | 680,247 | 621,044 | 610,690 | 636,901 | 662,044 | 655,324 | 656,158 | 434,694 | 421,562 | 348,110 | 314,814 | 308,272 | 300,063 | 282,872 | 270,188 | 253,250 | 256,397 | 254,607 | 242,803 | 238,237 | 229,602 | 213,086 | 194,093 | 244,939 | 239,254 | 228,631 | 219,497 | 212,869 | 203,953 | 202,500 | 192,724 | 173,460 |
Totaal eigen vermogen
| 1,128,050 | 1,111,833 | 1,087,723 | 1,131,183 | 1,172,294 | 779,417 | 871,090 | 1,011,769 | 1,046,941 | 1,054,268 | 1,117,290 | 1,141,217 | 1,167,099 | 882,906 | 629,014 | 679,170 | 723,563 | 683,530 | 737,200 | 756,997 | 867,346 | 876,354 | 776,207 | 772,489 | 698,832 | 625,632 | 683,408 | 651,045 | 648,863 | 657,211 | 680,346 | 620,980 | 611,681 | 637,897 | 664,013 | 657,255 | 658,385 | 441,437 | 428,086 | 354,618 | 321,185 | 314,532 | 306,454 | 289,055 | 276,245 | 259,385 | 262,449 | 260,104 | 248,391 | 243,658 | 234,985 | 218,345 | 200,110 | 254,921 | 249,233 | 238,914 | 230,735 | 229,261 | 218,619 | 217,153 | 207,782 | 191,268 |
Totaal passiva en aandeelhoudersvermogen
| 24,828,283 | 23,851,066 | 22,625,576 | 21,640,993 | 21,648,023 | 20,349,537 | 20,437,298 | 19,745,910 | 18,705,257 | 17,985,733 | 16,831,221 | 15,439,566 | 14,497,695 | 13,495,164 | 12,524,438 | 10,953,840 | 10,433,257 | 9,522,104 | 9,165,697 | 8,285,772 | 8,035,876 | 7,801,310 | 7,345,002 | 7,125,541 | 6,650,055 | 6,501,176 | 6,184,299 | 5,212,207 | 5,064,785 | 4,706,052 | 4,604,672 | 4,278,402 | 4,206,109 | 4,250,635 | 4,269,953 | 4,107,899 | 4,397,568 | 3,824,083 | 3,680,695 | 3,323,347 | 3,219,426 | 3,083,565 | 3,209,808 | 2,883,675 | 2,752,553 | 2,546,252 | 2,108,407 | 1,945,677 | 1,938,051 | 1,921,951 | 1,914,561 | 1,883,443 | 1,944,534 | 1,983,900 | 1,949,516 | 1,913,629 | 1,913,491 | 1,853,325 | 1,759,236 | 1,760,311 | 1,770,571 | 1,762,811 |