C.Uyemura & Co.,Ltd.
TSE:4966.T
12440 (JPY) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 38,066.074 | 38,204.933 | 34,346.813 | 32,368.557 | 30,975.083 | 32,623.358 | 34,193.327 | 31,637.806 | 30,183.568 | 31,052.681 | 29,535.1 | 29,492.998 | 28,285.794 | 30,541.231 | 28,303.96 | 26,984.775 | 25,931.237 | 26,472.648 | 27,335.808 | 32,562.267 | 32,560.782 | 34,029.803 | 33,346.558 | 32,565.448 | 31,157.242 | 31,403.251 | 31,205.842 | 30,432.183 | 30,550.3 | 31,254.565 | 28,049.796 | 27,620.873 | 27,635.4 | 28,559.208 | 26,429.205 | 26,978.019 | 26,358.921 | 26,660.261 | 22,751.75 | 22,132.737 | 20,974.907 | 22,327.138 | 20,430.111 | 19,421.887 | 19,475.861 | 18,063.056 | 16,958.079 | 16,760.732 | 15,645.075 | 17,319.179 | 15,564.969 | 16,801.851 | 16,418.626 | 17,101.358 | 16,037.081 | 15,804.307 | 15,336.472 | 15,168.479 | 13,732.098 | 13,712.508 | 14,921.648 | 13,569.943 |
Kortetermijnbeleggingen
| 17.787 | 16.445 | 27.944 | 27.172 | 35.106 | 34.338 | 47.094 | 45.646 | 52.777 | 51.629 | 47.565 | 51.821 | 48.668 | 44.077 | 44.195 | 43.398 | 37.827 | 45.471 | 42.129 | 41.56 | 41.75 | 37.285 | 43.136 | 39.718 | 37.7 | 40.581 | 38.618 | 37.347 | 37.563 | 38.96 | 33.67 | 34.504 | 37.128 | 40.377 | 39.788 | 41.984 | 41.715 | 40.728 | 36.58 | 34.414 | 34.606 | 35.215 | 30.747 | 29.267 | 27.665 | 25.19 | 23.879 | 23.13 | 24.12 | 20.837 | 20.077 | 22.42 | 23.252 | 22.807 | 22.509 | 21.891 | 25.027 | 24.253 | 34.292 | 36.458 | 33.461 | 46.676 |
Liquide middelen en kortetermijnbeleggingen
| 38,083.861 | 38,221.378 | 34,374.757 | 32,395.729 | 31,010.189 | 32,657.696 | 34,240.421 | 31,683.452 | 30,236.345 | 31,104.31 | 29,582.665 | 29,544.819 | 28,334.462 | 30,585.308 | 28,348.155 | 27,028.173 | 25,969.064 | 26,518.119 | 27,377.937 | 32,603.827 | 32,602.532 | 34,067.088 | 33,389.694 | 32,605.166 | 31,194.942 | 31,443.832 | 31,244.46 | 30,469.53 | 30,587.863 | 31,293.525 | 28,083.466 | 27,655.377 | 27,672.528 | 28,599.585 | 26,468.993 | 27,020.003 | 26,400.636 | 26,700.989 | 22,788.33 | 22,167.151 | 21,009.513 | 22,362.353 | 20,460.858 | 19,451.154 | 19,503.526 | 18,088.246 | 16,981.958 | 16,783.862 | 15,669.195 | 17,340.016 | 15,585.046 | 16,824.271 | 16,441.878 | 17,124.165 | 16,059.59 | 15,826.198 | 15,361.499 | 15,192.732 | 13,766.39 | 13,748.966 | 14,955.109 | 13,616.619 |
Nettovorderingen
| 25,129.41 | 25,641.873 | 25,934.143 | 22,517.602 | 19,476.966 | 16,718.852 | 24,226.274 | 23,427.207 | 21,089.725 | 21,291.97 | 20,311.531 | 17,526.827 | 17,450.498 | 15,780.705 | 16,624.516 | 15,106.815 | 12,919.641 | 14,874.974 | 13,362.932 | 12,639.822 | 12,655.767 | 13,694.398 | 13,808.468 | 12,936.137 | 12,798.2 | 13,842.058 | 13,621.344 | 11,959.24 | 11,809.667 | 12,252.623 | 11,971.091 | 10,979.075 | 11,580.852 | 12,220.637 | 13,077.385 | 13,481.083 | 13,143.631 | 13,444.51 | 14,272.192 | 11,978.972 | 10,880.211 | 11,082.95 | 11,048.489 | 10,254.786 | 11,057.892 | 11,323.816 | 9,821.246 | 10,054.105 | 9,915.3 | 10,085.837 | 10,858.257 | 9,999.296 | 11,248.361 | 9,957.896 | 10,649.184 | 10,635.055 | 10,147.578 | 9,650.789 | 9,050.643 | 7,837.442 | 7,615.482 | 12,343.572 |
Voorraad
| 9,245.801 | 9,463.086 | 9,851.579 | 10,266.382 | 10,999.86 | 11,198.539 | 11,649.994 | 12,082.21 | 11,167.347 | 10,955.433 | 9,465.236 | 8,300.609 | 7,658.287 | 6,283.243 | 5,699.108 | 5,541.02 | 6,877.813 | 6,259.415 | 6,206.614 | 5,886.436 | 6,043.445 | 5,596.849 | 5,420.112 | 4,897.645 | 4,587.168 | 4,437.126 | 4,418.149 | 4,580.348 | 4,012.417 | 4,097.501 | 3,421.811 | 3,732.635 | 4,005.388 | 4,108.738 | 4,562.742 | 4,639.297 | 5,327.151 | 5,386.723 | 4,963.438 | 4,775.25 | 4,279.552 | 3,685.38 | 3,779.805 | 3,637.385 | 3,751.518 | 3,729.183 | 3,972.623 | 3,367.819 | 3,681.114 | 3,351.623 | 4,559.821 | 4,952.788 | 4,044.232 | 4,074.82 | 3,152.54 | 2,940.684 | 3,145.358 | 2,771.304 | 2,865.194 | 2,619.881 | 3,515.331 | 3,771.965 |
Overige vlottende activa
| 3,580.713 | 2,975.495 | 4,962.781 | 4,312.257 | 4,586.133 | 7,589.982 | 3,536.242 | 3,731.351 | 2,976.937 | 2,645.187 | 2,735.057 | 2,138.201 | 1,575.883 | 1,004.239 | 983.515 | 831.894 | 1,032.756 | 1,270.512 | 2,436.738 | 1,832.078 | 1,446.954 | 1,044.161 | 1,036.347 | 1,278.857 | 1,113.104 | 730.992 | 644.706 | 1,010.613 | 878.045 | 1,736.417 | 1,688.484 | 1,864.223 | 2,018.072 | 2,508.178 | 2,372.267 | 2,771.517 | 2,897.988 | 2,725.14 | 2,360.582 | 2,408.229 | 2,141.448 | 2,007.709 | 1,691.048 | 1,681.035 | 1,438.389 | 1,537.57 | 1,019.58 | 1,135.254 | 1,367.092 | 539.81 | 712.382 | 768.82 | 875.48 | 579.986 | 473.102 | 476.621 | 529.973 | 401.53 | 349.119 | 370.155 | 308.696 | 468.908 |
Totaal vlottende activa
| 76,039.785 | 76,301.832 | 75,123.26 | 69,491.97 | 66,073.148 | 68,165.069 | 73,652.931 | 70,924.22 | 65,470.354 | 65,996.9 | 62,094.489 | 57,510.456 | 55,019.13 | 53,653.495 | 51,655.294 | 48,507.902 | 46,799.274 | 48,923.02 | 49,384.221 | 52,962.163 | 52,748.698 | 54,402.496 | 53,654.621 | 51,717.805 | 49,693.414 | 50,454.008 | 49,928.659 | 48,019.731 | 47,287.992 | 49,380.066 | 45,164.852 | 44,231.31 | 45,276.84 | 47,437.138 | 46,481.387 | 47,911.9 | 47,769.406 | 48,257.362 | 44,384.542 | 41,329.602 | 38,310.724 | 39,138.392 | 36,980.2 | 35,024.36 | 35,751.325 | 34,678.815 | 31,795.407 | 31,341.04 | 30,632.701 | 31,317.286 | 31,715.506 | 32,545.175 | 32,609.951 | 31,736.867 | 30,334.416 | 29,878.558 | 29,184.408 | 28,016.355 | 26,031.346 | 24,576.444 | 26,394.618 | 30,201.064 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 23,487.747 | 23,413.703 | 23,563.309 | 23,027.776 | 22,413.566 | 21,952.576 | 19,442.993 | 19,058.988 | 18,537.086 | 18,682.365 | 18,744.543 | 18,648.517 | 17,365.384 | 17,211.764 | 17,205.09 | 17,608.476 | 17,577.281 | 18,289.402 | 18,636.743 | 18,757.2 | 18,858.743 | 18,672.326 | 18,701.023 | 18,436.331 | 18,929.539 | 19,314.13 | 18,900.39 | 18,837.727 | 18,147.402 | 17,436.034 | 16,282.752 | 16,031.99 | 16,816.401 | 17,460.615 | 17,582.973 | 18,452.155 | 18,202.955 | 18,329.199 | 17,872.36 | 17,369.087 | 17,337.049 | 17,644.879 | 17,046.697 | 17,330.319 | 16,746.507 | 15,991.381 | 15,232.214 | 14,796.36 | 14,777.255 | 12,750.184 | 12,699.442 | 12,959.373 | 12,183.679 | 11,908.826 | 11,748.994 | 11,962.323 | 12,331.462 | 12,446.812 | 12,262.163 | 12,744.969 | 12,960.193 | 14,008.664 |
Goodwill
| 0.002 | 0.986 | 0.448 | 0.428 | 0.975 | 0.222 | 0.1 | 0.308 | 0.643 | 0.714 | 0.104 | 0.272 | 0.575 | 0 | 0.65 | 0.058 | 0.192 | 0.239 | 0.839 | 0.263 | 0.053 | 0.301 | 0.047 | 0.528 | 0.999 | 0.273 | 0.78 | 0.043 | 0.123 | 0.424 | 0.137 | 0.58 | 0.254 | 0.52 | 0.617 | 0.289 | 0.928 | 0.764 | 0.067 | 0.047 | 0.191 | 0.565 | 0.051 | 0.137 | 0.791 | 0.68 | 0.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 300.794 | 315 | 337 | 340 | 340 | 349 | 358 | 320 | 334 | 332 | 297 | 299 | 302 | 303.129 | 286 | 289 | 272 | 296 | 249 | 259 | 257 | 269 | 277 | 277 | 277 | 302 | 305 | 326 | 334 | 360 | 336 | 363 | 417 | 429 | 425 | 403 | 389 | 394 | 364 | 363 | 341 | 353 | 309 | 309 | 281 | 261 | 243 | 176.683 | 171.485 | 176.852 | 176.941 | 198.278 | 204.839 | 213.998 | 217.403 | 222.167 | 221.138 | 232.791 | 244.354 | 260.45 | 285.124 | 300.891 |
Goodwill en immateriële activa
| 300.796 | 315.986 | 337.448 | 340.428 | 340.975 | 349.222 | 358.1 | 320.308 | 334.643 | 332.714 | 297.104 | 299.272 | 302.575 | 303.129 | 286.65 | 289.058 | 272.192 | 296.239 | 249.839 | 259.263 | 257.053 | 269.301 | 277.047 | 277.528 | 277.999 | 302.273 | 305.78 | 326.043 | 334.123 | 360.424 | 336.137 | 363.58 | 417.254 | 429.52 | 425.617 | 403.289 | 389.928 | 394.764 | 364.067 | 363.047 | 341.191 | 353.565 | 309.051 | 309.137 | 281.791 | 261.68 | 243.53 | 176.683 | 171.485 | 176.852 | 176.941 | 198.278 | 204.839 | 213.998 | 217.403 | 222.167 | 221.138 | 232.791 | 244.354 | 260.45 | 285.124 | 300.891 |
Langetermijnbeleggingen
| 16,053.752 | 16,130.256 | 15,850.8 | 15,760.103 | 16,780 | 15,177.279 | 14,164.174 | 14,378.018 | 15,294 | 15,605 | 13,634 | 13,618 | 12,832.704 | 12,821.535 | 11,616.421 | 11,526.206 | 11,334.515 | 10,745.77 | 9,005.012 | 3,703.531 | 3,644.13 | 3,730.854 | 3,571.425 | 2,970.999 | 2,887.073 | 2,996.489 | 2,043.539 | 1,889.396 | 1,827.414 | 1,811.619 | 1,608.084 | 1,470.038 | 1,433.026 | 1,489.462 | 1,698.802 | 1,622.891 | 1,810.247 | 1,535.192 | 1,305.256 | 1,222.21 | 1,159.672 | 1,070.652 | 1,650.475 | 1,563.751 | 1,482.044 | 911.278 | 768.741 | 670.625 | 644.562 | 747.27 | 599.804 | 603.934 | 656.524 | 747.679 | 825.875 | 802.516 | 710.09 | 859.679 | 756.438 | 820.066 | 598.69 | 636.902 |
Belastingvorderingen
| 885.941 | 893.426 | 731.341 | 674.232 | 704.113 | 656.993 | 737.351 | 675.118 | 575.444 | 572.463 | 560.062 | 511.948 | 502.439 | 453.072 | 337.778 | 290.077 | 291.123 | 293.805 | 262.305 | 263.756 | 273.552 | 268.048 | 248.582 | 243.729 | 254.627 | 168.074 | 161.361 | 156.004 | 146.954 | 138.608 | 110.645 | 104.239 | 103.937 | 90.263 | 85.137 | 85.306 | 77.992 | 77.71 | 66.511 | 59.592 | 56.755 | 47.079 | 70.777 | 91.577 | 94.587 | 93.224 | 89.137 | 88.269 | 81.104 | 80.357 | 63.822 | 55.004 | 60.275 | 49.916 | 49.472 | 65.98 | 71.812 | 76.768 | 96.636 | 66.023 | 26.534 | 78.341 |
Overige niet-vlottende activa
| 1,102.903 | 1,119.637 | 967.206 | 983.804 | 0.623 | 966.565 | 924.704 | 891.803 | -0.12 | -0.282 | 0.155 | -0.629 | 682.341 | 662.499 | 576.604 | 567.259 | 550.766 | 568.85 | 562.963 | 564.603 | 597.606 | 600.005 | 616.394 | 612.23 | 603.25 | 606.268 | 589.426 | 566.145 | 571.229 | 576.416 | 536.155 | 538.346 | 997.851 | 1,024.913 | 1,083.989 | 1,087.953 | 1,075.45 | 1,084.784 | 1,029.201 | 1,008.254 | 1,000.021 | 935.408 | 419.654 | 419.947 | 401.934 | 411.881 | 417.976 | 447.337 | 921.478 | 1,015.323 | 1,003.808 | 1,014.984 | 1,008.138 | 1,005.285 | 998.757 | 993.988 | 994.281 | 980.525 | 969.838 | 1,018.69 | 1,023.077 | 993.921 |
Totaal niet-vlottende activa
| 41,831.139 | 41,873.008 | 41,450.104 | 40,786.343 | 40,239.277 | 39,102.635 | 35,627.322 | 35,324.235 | 34,741.053 | 35,192.26 | 33,235.864 | 33,077.108 | 31,685.443 | 31,451.999 | 30,022.543 | 30,281.076 | 30,025.877 | 30,194.066 | 28,716.862 | 23,548.353 | 23,631.084 | 23,540.534 | 23,414.471 | 22,540.817 | 22,952.488 | 23,387.234 | 22,000.496 | 21,775.315 | 21,027.122 | 20,323.101 | 18,873.773 | 18,508.193 | 19,768.469 | 20,494.773 | 20,876.518 | 21,651.594 | 21,556.572 | 21,421.649 | 20,637.395 | 20,022.19 | 19,894.688 | 20,051.583 | 19,496.654 | 19,714.731 | 19,006.863 | 17,669.444 | 16,751.598 | 16,179.274 | 16,595.884 | 14,769.986 | 14,543.817 | 14,831.573 | 14,113.455 | 13,925.704 | 13,840.501 | 14,046.974 | 14,328.783 | 14,596.575 | 14,329.429 | 14,910.198 | 14,893.618 | 16,018.719 |
Totaal activa
| 117,870.924 | 118,174.84 | 116,573.366 | 110,278.315 | 106,312.428 | 107,267.707 | 109,280.255 | 106,248.458 | 100,211.409 | 101,189.162 | 95,330.355 | 90,587.566 | 86,704.575 | 85,105.498 | 81,677.838 | 78,788.981 | 76,825.153 | 79,117.088 | 78,101.086 | 76,510.518 | 76,379.785 | 77,943.032 | 77,069.095 | 74,258.626 | 72,645.905 | 73,841.243 | 71,929.157 | 69,795.047 | 68,315.117 | 69,703.17 | 64,038.628 | 62,739.506 | 65,045.311 | 67,931.912 | 67,357.908 | 69,563.498 | 69,325.981 | 69,679.013 | 65,021.94 | 61,351.796 | 58,205.417 | 59,189.978 | 56,476.857 | 54,739.094 | 54,758.191 | 52,348.261 | 48,547.008 | 47,520.314 | 47,228.585 | 46,087.272 | 46,259.323 | 47,376.748 | 46,723.406 | 45,662.571 | 44,174.917 | 43,925.532 | 43,513.191 | 42,612.93 | 40,360.775 | 39,486.642 | 41,288.236 | 46,219.783 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 7,223.244 | 8,656.46 | 3,750.712 | 3,140.397 | 3,226.305 | 3,765.262 | 4,347.36 | 4,214.581 | 3,121.371 | 4,113.405 | 2,612.477 | 2,497.027 | 3,125.695 | 2,224.067 | 1,924.681 | 1,980.825 | 1,801.209 | 2,431.413 | 2,661.562 | 1,860.103 | 2,094 | 2,866.067 | 1,843.185 | 2,278.833 | 2,655.781 | 2,715.595 | 1,973.067 | 2,295.061 | 1,649.54 | 1,994.497 | 1,174.575 | 1,323.118 | 1,518.229 | 1,727.654 | 1,440.535 | 1,367.306 | 2,090.437 | 2,461.631 | 2,041.298 | 3,702.658 | 4,743.61 | 4,691.806 | 5,187.018 | 3,999.77 | 4,709.913 | 4,970.33 | 5,021.6 | 4,672.544 | 4,420.234 | 4,760.345 | 4,978.265 | 5,262.44 | 5,626.746 | 5,533.154 | 5,181.275 | 5,315.923 | 5,315.486 | 4,766.346 | 4,307.393 | 3,423.995 | 3,938.728 | 6,251.746 |
Kortlopende schulden
| 677.687 | 656.171 | 675.144 | 682.199 | 645.995 | 652.395 | 697.989 | 696.133 | 670.429 | 655.952 | 633.501 | 624.442 | 613.185 | 589.232 | 582.731 | 648.331 | 592.448 | 642.465 | 599.66 | 599.655 | 635.027 | 608.031 | 1,006.81 | 1,044.04 | 1,086.662 | 1,107.166 | 1,091.848 | 1,093.493 | 1,110.193 | 1,106.981 | 1,114.628 | 1,361.08 | 1,358.982 | 1,301.912 | 1,315.174 | 1,331.065 | 1,484.456 | 1,396.249 | 1,312.498 | 1,214.101 | 1,214.303 | 1,128.928 | 1,074.52 | 976.894 | 947.676 | 1,012.305 | 1,007.749 | 1,037.108 | 946.649 | 1,095.42 | 1,063.842 | 1,060.917 | 1,227.326 | 808.48 | 825.403 | 850.569 | 1,159.931 | 1,310.21 | 958.421 | 1,007.588 | 1,393.135 | 1,239.102 |
Belastingschulden
| 2,749.09 | 3,781.916 | 1,898.431 | 2,052.916 | 1,708.316 | 2,461.972 | 1,828.169 | 2,656.978 | 2,267.629 | 2,680.544 | 1,610.495 | 1,958.174 | 1,444.244 | 2,362.751 | 2,098.53 | 2,260.855 | 1,835.675 | 2,489.948 | 1,727.372 | 2,204.723 | 1,946.557 | 2,687.876 | 2,457.927 | 2,366.009 | 2,020.239 | 1,760.095 | 1,427.089 | 1,503.065 | 1,563.317 | 1,904.553 | 1,566.254 | 1,682.756 | 1,607.243 | 1,912.422 | 1,557.426 | 1,904.582 | 1,666.922 | 2,215.422 | 1,679.52 | 1,616.211 | 1,101.189 | 1,351.034 | 734.072 | 1,268.633 | 1,941.608 | 884.479 | 566.291 | 699.091 | 314.63 | 860.475 | 749.21 | 1,006.401 | 590.932 | 1,046.567 | 639.428 | 948.41 | 514.769 | 787.126 | 258.896 | 421.204 | 690.482 | 558.279 |
Uitgestelde opbrengsten
| 4,405.943 | 4,383.631 | 7,147.052 | 6,814.265 | 6,201.808 | 6,742.349 | 6,028.398 | 7,173.985 | 6,253.278 | 6,320.445 | 1,800.261 | 2,360.815 | 1,594.477 | 2,704.66 | 2,273.343 | 2,622.074 | 1,969.126 | 2,818.506 | 1,908.336 | 2,585.116 | 2,088.336 | 3,007.405 | 2,626.722 | 2,727.063 | 2,153.599 | 2,067.414 | 1,581.25 | 1,802.931 | 1,675.684 | 2,191.957 | 1,707.388 | 1,973.712 | 1,714.536 | 2,177.293 | 1,697.437 | 2,194.739 | 1,772.795 | 2,481.406 | 1,799.556 | 1,871.349 | 1,195.781 | 1,590.6 | 856.257 | 1,523.684 | 2,038.645 | 1,121.758 | 680.45 | 992.261 | 457.557 | 1,090.136 | 860.008 | 1,262.681 | 686.509 | 1,263.236 | 729.954 | 1,164.846 | 594.779 | 990.343 | 357.015 | 654.079 | 898.338 | 690.586 |
Overige kortlopende verplichtingen
| -5,064.697 | -6,293.885 | 3,316.187 | 2,620.094 | 2,397.118 | 260.042 | 989.24 | -301.206 | 1,900.862 | -414.681 | 5,768.574 | 3,464.434 | 2,175.523 | 1,184.786 | 1,761.374 | 116.551 | 1,462.81 | 481.85 | 2,244.391 | 1,809.852 | 2,452.958 | 742.863 | 2,192.862 | 946.825 | 875.601 | 815.537 | 2,221.331 | 1,567.648 | 2,415.923 | 2,349.557 | 3,236.163 | 2,227.469 | 2,738.239 | 2,622.205 | 4,582.956 | 5,107.643 | 4,396.041 | 3,367.743 | 4,297.296 | 590.823 | -2,506.651 | -2,774.28 | -3,359.464 | -2,696.403 | -3,189.085 | -2,997.026 | -2,964.754 | -3,487.025 | -2,510.382 | -3,646.966 | -3,084.431 | -4,302.351 | -4,345.258 | -4,940.149 | -4,190.165 | -4,992.22 | -4,436.166 | -4,280.241 | -3,016.781 | -2,545.926 | -3,042.744 | -5,009.026 |
Totaal kortlopende verplichtingen
| 17,214.511 | 19,840.753 | 20,538.238 | 18,450.268 | 17,405.847 | 17,647.282 | 18,238.516 | 18,655.052 | 17,334.94 | 17,469.07 | 15,037.785 | 13,401.919 | 12,078.819 | 11,289.563 | 10,565.34 | 9,609.461 | 9,462.477 | 11,295.595 | 11,802.883 | 10,919.552 | 11,310.878 | 12,778.309 | 11,970.691 | 11,641.603 | 11,447.663 | 11,181.402 | 10,267.652 | 10,557.259 | 10,064.197 | 11,542.042 | 9,973.583 | 9,891.253 | 10,455.458 | 11,469.14 | 12,034.063 | 13,272.641 | 13,501.088 | 14,384.082 | 13,171.466 | 12,697.8 | 10,491.842 | 10,679.894 | 9,679.421 | 9,072.348 | 11,158.67 | 9,962.176 | 9,332.936 | 8,586.523 | 8,048.922 | 8,919.755 | 9,545.159 | 9,552.528 | 9,413.001 | 9,244.442 | 8,367.17 | 8,603.451 | 8,464.285 | 8,340.13 | 7,172.337 | 6,384.935 | 7,816.667 | 9,982.433 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 659.627 | 710.168 | 729.931 | 481.262 | 486.511 | 453.878 | 480.53 | 454.958 | 460.663 | 321.481 | 301.621 | 275.363 | 245.14 | 205.616 | 201.653 | 160.776 | 179.314 | 162.478 | 157.597 | 172.009 | 93.333 | 100.958 | 89.014 | 73.462 | 129.523 | 177.979 | 212.442 | 255.102 | 306.439 | 328.792 | 386.417 | 474.562 | 586.708 | 678.019 | 799.97 | 857.25 | 939.055 | 1,026.028 | 1,077.43 | 1,162.675 | 1,059.514 | 1,078.882 | 1,148.357 | 1,183.73 | 745.567 | 707.647 | 742.83 | 792.132 | 538.606 | 468.096 | 536.158 | 361.116 | 387.52 | 300.383 | 301.086 | 320.465 | 328.898 | 340.731 | 375.634 | 427.643 | 519.446 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0.627 | 1,527.369 | 1,508.987 | 1,414.25 | 1,381.855 | 1,547.166 | 1,530.579 | 1,431.801 | 1,367.435 | 1,308.588 | 1,279.161 | 1,242.491 | 1,110.839 | 1,083.858 | 1,071.058 | 1,026.93 | 1,028.301 | 935.046 | 909.998 | 922.274 | 925.735 | 983.455 | 941.838 | 933.888 | 927.502 | 899.234 | 873.621 | 839.668 | 802.3 | 698.405 | 658.536 | 678.294 | 668.107 | 637.623 | 645.865 | 604.758 | 585.946 | 532.738 | 493.777 | 478.757 | 661.224 | 567.595 | 540.813 | 507.15 | 467.101 | 431.143 | 415.94 | 414.321 | 388.985 | 377.701 | 371.311 | 340.691 | 340.69 | 385.376 | 381.208 | 381.727 | 335.291 | 327.453 | 334.653 | 328.356 | 350.429 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,636.354 | 2,345.005 | 3,112.695 | 2,803.26 | 2,697.415 | 2,307.869 | 2,938.188 | 2,686.142 | 2,350.454 | 2,142.944 | 2,531.547 | 2,313.624 | 2,262.489 | 2,035.492 | 2,161.97 | 2,023.132 | 1,924.115 | 1,821.132 | 2,307.538 | 2,120.256 | 2,228.323 | 2,131.537 | 2,430.937 | 2,320.732 | 2,306.922 | 2,553.778 | 2,944.103 | 2,772.759 | 2,642.721 | 2,634.092 | 3,712.602 | 3,542.544 | 3,778.512 | 3,900.65 | 3,900.667 | 4,066.209 | 3,925.198 | 3,714.496 | 3,544.785 | 3,213.598 | 3,095.4 | 2,903.798 | 2,980.256 | 2,844.554 | 2,619.52 | 2,376.315 | 2,115.975 | 2,048.936 | 2,169.683 | 1,934.411 | 1,603.437 | 1,736.9 | 1,754.491 | 1,547.916 | 1,512.66 | 1,472.378 | 1,850.75 | 1,787.115 | 1,699.567 | 1,749.996 | 1,524.602 | 2,577.13 |
Overige niet-vlottende verplichtingen
| 3,341.962 | 2,615.076 | 1,087.585 | 1,075.371 | 1,076.653 | 1,079.887 | 1,108.348 | 1,101.315 | 1,062.538 | 1,036.739 | 1,022.516 | 1,018.936 | 1,005.855 | 950.766 | 932.321 | 908.3 | 889.556 | 904.892 | 884.772 | 888.755 | 892.891 | 871.23 | 845.262 | 839.721 | 828.393 | 823.173 | 813.987 | 804.832 | 792.938 | 781.785 | 711.763 | 712.443 | 719.008 | 784.33 | 654.202 | 657.125 | 676.399 | 663.184 | 654.894 | 649.579 | 647.732 | 599.347 | 592.4 | 647.783 | 652.023 | 639.607 | 633.616 | 637.305 | 640.387 | 642.141 | 640.961 | 645.174 | 647.265 | 625.122 | 639.036 | 639.203 | 643.57 | 662.512 | 650.261 | 652.163 | 655.636 | 679.629 |
Totaal niet-vlottende verplichtingen
| 5,978.316 | 5,620.335 | 6,437.817 | 6,117.549 | 5,669.58 | 5,256.122 | 6,047.58 | 5,798.566 | 5,299.751 | 5,007.781 | 5,184.132 | 4,913.342 | 4,786.198 | 4,342.237 | 4,383.765 | 4,204.143 | 4,001.377 | 3,933.639 | 4,289.834 | 4,076.606 | 4,215.497 | 4,021.835 | 4,360.612 | 4,191.305 | 4,142.665 | 4,433.976 | 4,835.303 | 4,663.654 | 4,530.429 | 4,524.616 | 5,451.562 | 5,299.94 | 5,650.376 | 5,939.795 | 5,870.511 | 6,169.169 | 6,063.605 | 5,902.681 | 5,758.445 | 5,434.384 | 5,384.564 | 5,223.883 | 5,219.133 | 5,181.507 | 4,962.423 | 4,228.59 | 3,888.381 | 3,845.011 | 4,016.523 | 3,504.143 | 3,090.195 | 3,289.543 | 3,103.563 | 2,901.248 | 2,837.455 | 2,793.875 | 3,196.512 | 3,113.816 | 3,018.012 | 3,112.446 | 2,936.237 | 4,126.634 |
Totaal passiva
| 23,192.827 | 25,461.088 | 26,976.055 | 24,567.817 | 23,075.427 | 22,903.404 | 24,286.096 | 24,453.618 | 22,634.691 | 22,476.851 | 20,221.917 | 18,315.261 | 16,865.017 | 15,631.8 | 14,949.105 | 13,813.604 | 13,463.854 | 15,229.234 | 16,092.717 | 14,996.158 | 15,526.375 | 16,800.144 | 16,331.303 | 15,832.908 | 15,590.328 | 15,615.378 | 15,102.955 | 15,220.913 | 14,594.626 | 16,066.658 | 15,425.145 | 15,191.193 | 16,105.834 | 17,408.935 | 17,904.574 | 19,441.81 | 19,564.693 | 20,286.763 | 18,929.911 | 18,132.184 | 15,876.406 | 15,903.777 | 14,898.554 | 14,253.855 | 16,121.093 | 14,190.766 | 13,221.317 | 12,431.534 | 12,065.445 | 12,423.898 | 12,635.354 | 12,842.071 | 12,516.564 | 12,145.69 | 11,204.625 | 11,397.326 | 11,660.797 | 11,453.946 | 10,190.349 | 9,497.381 | 10,752.904 | 14,109.067 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,920.747 | 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 | 1,246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 | 1,336.936 |
Ingehouden winsten
| 86,473.063 | 85,948.894 | 88,840.903 | 85,644.939 | 83,483.083 | 84,550.25 | 82,898.158 | 79,983.591 | 77,668.249 | 76,245.125 | 73,865.308 | 71,101.934 | 68,697.921 | 68,100.768 | 65,889.258 | 63,892.539 | 62,630.974 | 62,391.536 | 60,896.011 | 59,478.076 | 58,127.234 | 58,382.87 | 57,199.09 | 55,487.881 | 54,200.471 | 54,080.028 | 53,139.513 | 51,355.902 | 50,045.342 | 50,003.674 | 48,658.041 | 47,073.759 | 45,774.493 | 45,802.745 | 44,697.028 | 43,322.897 | 42,428.539 | 42,462.559 | 41,580.5 | 40,548.943 | 39,491.638 | 39,338.168 | 39,154.766 | 37,924.027 | 37,007.16 | 38,132.977 | 37,708.018 | 36,818.903 | 36,022.682 | 35,758.167 | 35,801.79 | 34,958.014 | 34,375.858 | 34,014.054 | 33,327.881 | 32,564.971 | 31,119.138 | 30,786.844 | 30,003.157 | 29,135.829 | 28,697.36 | 28,094.337 |
Overige gereserveerde algehele resultaten
| 13,454.05 | 12,026.015 | 12,598.791 | 11,921.028 | 9,523.843 | 8,687.981 | 10,982.763 | 10,703.239 | 7,882.792 | 6,368.812 | 5,154.654 | 5,081.847 | 4,832.9 | -1,920.747 | 2,760 | 3,005 | 2,540 | 3,218 | 2,657 | 2,757 | 3,447 | 3,482 | 4,260 | 3,660 | 3,576 | 4,866 | 4,405 | 3,937 | 3,912 | 3,892 | 245 | 378 | 2,945 | 4,494 | 4,527 | 6,544 | 6,098 | 5,723 | 3,369 | 1,597 | 1,778 | 2,436 | 959 | 1,129 | 253 | -1,246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -6,585.956 | -6,598.097 | -13,179.319 | -13,192.405 | -11,106.861 | -10,210.864 | -10,223.698 | -10,228.926 | -9,311.259 | -5,238.562 | -5,248.46 | -5,248.412 | -5,028.199 | 35.994 | -3,257.461 | -3,259.098 | -3,146.611 | -3,058.618 | -2,881.578 | -2,057.652 | -2,057.76 | -2,058.918 | -2,058.234 | -2,059.099 | -2,057.83 | -2,057.099 | -2,055.54 | -2,055.885 | -2,003.105 | -2,003.723 | -2,002.994 | -1,602.165 | -1,505.37 | -1,505.858 | -1,504.716 | -1,505.948 | -1,213.969 | -1,213.439 | -1,210.672 | -1,209.632 | -1,209.046 | -1,181.576 | -1,183.269 | -1,181.472 | -1,181.209 | -2,429.343 | -4,804.998 | -4,738.288 | -3,925.332 | -4,969.139 | -5,100.681 | -3,406.23 | -3,148.704 | -3,373.339 | -3,513.925 | -3,178.52 | -2,411.057 | -2,647.98 | -2,987.613 | -2,323.513 | -1,204.508 | 612.061 |
Totaal eigen vermogen van aandeelhouders
| 94,678.093 | 92,713.748 | 89,597.311 | 85,710.498 | 83,237.001 | 84,364.303 | 84,994.159 | 81,794.84 | 77,576.718 | 78,712.311 | 75,108.438 | 72,272.305 | 69,839.558 | 69,473.698 | 66,728.733 | 64,975.377 | 63,361.299 | 63,887.854 | 62,008.369 | 61,514.36 | 60,853.41 | 61,142.888 | 60,737.792 | 58,425.718 | 57,055.577 | 58,225.865 | 56,825.909 | 54,573.953 | 53,291.173 | 53,228.887 | 48,236.983 | 47,186.53 | 48,551.059 | 50,127.823 | 49,056.248 | 49,697.885 | 48,649.506 | 48,309.056 | 45,075.764 | 42,273.247 | 41,397.528 | 41,929.528 | 40,267.433 | 39,208.491 | 37,415.887 | 37,040.57 | 34,239.956 | 33,417.551 | 33,434.286 | 32,125.964 | 32,038.045 | 32,888.72 | 32,564.09 | 31,977.651 | 31,150.892 | 30,723.387 | 30,045.017 | 29,475.8 | 28,352.48 | 28,149.252 | 28,829.788 | 30,043.334 |
Totaal eigen vermogen
| 94,678.093 | 92,713.748 | 89,597.311 | 85,710.498 | 83,237.001 | 84,364.303 | 84,994.159 | 81,794.84 | 77,576.718 | 78,712.311 | 75,108.438 | 72,272.305 | 69,839.558 | 69,473.698 | 66,728.733 | 64,975.377 | 63,361.299 | 63,887.854 | 62,008.369 | 61,514.36 | 60,853.41 | 61,142.888 | 60,737.792 | 58,425.718 | 57,055.577 | 58,225.865 | 56,826.202 | 54,574.134 | 53,720.491 | 53,636.512 | 48,613.483 | 47,548.313 | 48,939.477 | 50,522.977 | 49,453.334 | 50,121.688 | 49,761.288 | 49,392.25 | 46,092.029 | 43,219.612 | 42,329.011 | 43,286.201 | 41,578.303 | 40,485.239 | 38,637.098 | 38,157.495 | 35,325.691 | 35,088.78 | 35,163.14 | 33,663.374 | 33,623.969 | 34,534.677 | 34,206.842 | 33,516.881 | 32,970.292 | 32,528.206 | 31,852.394 | 31,158.984 | 30,170.426 | 29,989.261 | 30,535.332 | 32,110.716 |
Totaal passiva en aandeelhoudersvermogen
| 117,870.92 | 118,174.84 | 116,573.366 | 110,278.315 | 106,312.428 | 107,267.707 | 109,280.255 | 106,248.458 | 100,211.409 | 101,189.162 | 95,330.355 | 90,587.566 | 86,704.575 | 85,105.498 | 81,677.838 | 78,788.981 | 76,825.153 | 79,117.088 | 78,101.086 | 76,510.518 | 76,379.785 | 77,943.032 | 77,069.095 | 74,258.626 | 72,645.905 | 73,841.243 | 71,929.157 | 69,795.047 | 68,315.117 | 69,703.17 | 64,038.628 | 62,739.506 | 65,045.311 | 67,931.912 | 67,357.908 | 69,563.498 | 69,325.981 | 69,679.013 | 65,021.94 | 61,351.796 | 58,205.417 | 59,189.978 | 56,476.857 | 54,739.094 | 54,758.191 | 52,348.261 | 48,547.008 | 47,520.314 | 47,228.585 | 46,087.272 | 46,259.323 | 47,376.748 | 46,723.406 | 45,662.571 | 44,174.917 | 43,925.532 | 43,513.191 | 42,612.93 | 40,360.775 | 39,486.642 | 41,288.236 | 46,219.783 |