
ENEOS Holdings, Inc.
TSE:5020.T
794.6 (JPY) • At close August 1, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 846,563 | 775,906 | 408,813 | 655,686 | 775,906 | 448,323 | 489,840 | 417,758 | 311,517 | 443,708 | 430,319 | 567,458 | 547,272 | 643,236 | 369,430 | 427,251 | 417,724 | 499,886 | 379,516 | 465,672 | 398,573 | 369,953 | 347,469 | 383,031 | 385,434 | 401,891 | 454,027 | 263,506 | 447,355 | 328,608 | 354,426 | 327,540 | 349,007 | 263,157 | 294,622 | 298,282 | 492,698 | 254,308 | 272,137 | 287,096 | 329,293 | 243,713 | 293,644 | 290,294 | 281,733 | 303,537 | 282,944 | 230,588 | 250,098 | 276,809 | 275,431 | 247,473 | 241,978 | 244,801 | 220,397 | 230,352 | 233,471 | 279,698 | 270,446 | 268,763 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 128,278 | 164,902 | 178,968 | 176,698 | 102,524 | 170,456 | 163,328 | 195,824 | 121,193 | 88,587 | 79,585 | 79,551 | 50,530 | 48,438 | 39,487 | 63,558 | 61,963 | 61,367 | 52,253 | 72,724 | 47,184 | 95,828 | 73,098 | 73,904 | 61,282 | 59,400 | 57,811 | 59,842 | 46,289 | -778,185 | -706,239 | -723,276 | -38,964 | -930,508 | -946,158 | -921,307 | -46,303 | -895,351 | -833,936 | -820,415 | -40,499 | -674,112 | -649,779 | -585,359 | -21,103 | -506,353 | -498,284 | 0 | -25,187 | 0 | 0 | 0 | -23,136 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 846,563 | 775,906 | 408,813 | 655,686 | 775,906 | 613,225 | 668,808 | 594,456 | 414,041 | 614,164 | 593,647 | 763,282 | 668,465 | 731,823 | 449,015 | 506,802 | 468,254 | 548,324 | 419,003 | 529,230 | 460,536 | 431,320 | 399,722 | 455,755 | 432,618 | 497,719 | 527,125 | 337,410 | 508,637 | 388,008 | 412,237 | 387,382 | 395,296 | 263,157 | 294,622 | 298,282 | 492,698 | 254,308 | 272,137 | 287,096 | 329,293 | 243,713 | 293,644 | 290,294 | 281,733 | 303,537 | 282,944 | 230,588 | 250,098 | 276,809 | 275,431 | 247,473 | 241,978 | 244,801 | 220,397 | 230,352 | 233,471 | 279,698 | 270,446 | 268,763 |
Nettovorderingen
| 1,404,083 | 1,706,521 | 1,421,635 | 1,555,224 | 1,706,521 | 1,669,648 | 1,629,232 | 1,451,430 | 1,609,526 | 1,819,328 | 1,653,053 | 1,672,535 | 1,372,737 | 1,398,534 | 1,200,969 | 1,051,436 | 1,129,421 | 1,089,992 | 864,861 | 752,824 | 1,020,570 | 1,304,149 | 1,145,707 | 1,169,411 | 1,363,974 | 1,410,353 | 1,342,017 | 1,308,800 | 1,437,123 | 1,399,949 | 1,242,661 | 1,014,328 | 963,785 | 935,461 | 679,475 | 683,890 | 787,022 | 910,267 | 813,534 | 882,091 | 1,005,224 | 1,312,878 | 1,141,831 | 1,102,239 | 1,398,918 | 1,462,091 | 1,148,803 | 1,147,599 | 1,337,911 | 1,287,574 | 1,106,979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 1,589,786 | 1,832,855 | 1,947,826 | 2,053,108 | 1,832,855 | 2,055,314 | 2,419,660 | 2,272,280 | 2,153,569 | 2,427,941 | 2,739,048 | 2,522,149 | 1,994,830 | 1,851,728 | 1,717,551 | 1,579,015 | 1,295,576 | 1,248,020 | 1,240,844 | 1,123,878 | 1,181,688 | 1,628,840 | 1,538,555 | 1,577,661 | 1,590,207 | 1,801,063 | 1,865,905 | 1,721,264 | 1,540,033 | 1,580,018 | 1,473,538 | 1,428,742 | 1,130,400 | 1,228,218 | 1,102,283 | 1,110,972 | 1,048,154 | 1,217,551 | 1,343,032 | 1,545,222 | 1,356,648 | 1,588,766 | 2,020,316 | 1,930,242 | 1,797,189 | 2,044,482 | 1,870,773 | 1,797,445 | 1,819,312 | 1,666,320 | 1,618,700 | 1,581,909 | 1,694,395 | 1,685,129 | 1,569,688 | 1,626,420 | 1,484,879 | 1,409,169 | 1,235,237 | 1,271,035 |
Overige vlottende activa
| 367,106 | 351,213 | 470,678 | 460,829 | 351,213 | 642,305 | 221,120 | 795,981 | 710,572 | 464,801 | 366,944 | 383,459 | 393,747 | 397,531 | 163,233 | 168,016 | 146,353 | 150,443 | 195,649 | 168,484 | 215,767 | 179,703 | 166,457 | 196,462 | 200,588 | 197,094 | 172,703 | 175,342 | 107,388 | 113,966 | 112,765 | 114,240 | 226,296 | 282,564 | 268,391 | 293,017 | 323,410 | 370,660 | 333,544 | 324,181 | 305,233 | 403,214 | 255,947 | 270,673 | 287,744 | 330,853 | 315,957 | 339,814 | 330,472 | 334,722 | 294,704 | 336,517 | 230,953 | 310,010 | 295,876 | 282,271 | 191,916 | 242,489 | 233,762 | 271,442 |
Totaal vlottende activa
| 4,207,538 | 4,666,495 | 4,248,952 | 4,724,847 | 4,666,495 | 4,980,492 | 4,938,820 | 5,114,147 | 4,887,708 | 5,326,234 | 5,352,692 | 5,341,425 | 4,308,586 | 4,379,616 | 3,530,768 | 3,305,269 | 3,039,604 | 3,036,779 | 2,720,357 | 2,574,416 | 2,878,561 | 3,544,012 | 3,250,441 | 3,399,289 | 3,587,387 | 3,906,229 | 3,907,750 | 3,542,816 | 3,593,181 | 3,481,941 | 3,241,201 | 2,944,692 | 2,715,777 | 2,709,400 | 2,344,771 | 2,386,161 | 2,651,284 | 2,752,786 | 2,762,247 | 3,038,590 | 2,996,398 | 3,548,571 | 3,711,738 | 3,593,448 | 3,765,584 | 4,140,963 | 3,618,477 | 3,515,446 | 3,737,793 | 3,565,425 | 3,295,814 | 3,196,602 | 3,554,621 | 3,466,790 | 3,116,288 | 3,134,229 | 3,067,731 | 3,061,912 | 2,645,535 | 2,678,808 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,037,260 | 3,477,598 | 3,414,131 | 3,540,170 | 3,103,832 | 3,526,309 | 3,527,462 | 3,487,553 | 3,431,358 | 3,692,675 | 3,761,028 | 3,670,388 | 3,543,053 | 3,351,720 | 3,532,144 | 3,541,412 | 3,551,070 | 3,546,445 | 3,615,626 | 3,707,935 | 3,724,861 | 3,805,632 | 3,735,265 | 3,735,654 | 3,381,642 | 3,402,002 | 3,404,437 | 3,348,689 | 3,327,400 | 3,589,197 | 3,573,727 | 3,586,731 | 2,988,736 | 2,438,467 | 2,373,046 | 2,403,187 | 2,453,476 | 2,478,274 | 2,557,130 | 2,566,327 | 2,555,616 | 2,496,046 | 2,434,502 | 2,408,764 | 2,389,191 | 2,346,295 | 2,302,651 | 2,244,459 | 2,190,683 | 2,064,396 | 2,035,797 | 1,995,299 | 1,940,376 | 1,931,001 | 1,927,894 | 1,926,514 | 1,940,291 | 1,963,981 | 1,983,824 | 2,013,759 |
Goodwill
| 74,201 | 256,685 | 258,025 | 257,265 | 256,685 | 258,178 | 258,041 | 256,653 | 256,457 | 259,068 | 258,979 | 252,503 | 251,175 | 181,637 | 181,713 | 181,634 | 181,507 | 185,861 | 185,612 | 185,489 | 185,730 | 193,334 | 193,997 | 194,304 | 196,482 | 196,684 | 196,017 | 177,216 | 177,216 | 177,216 | 177,216 | 177,216 | 17,061 | 0 | 0 | 0 | 9,020 | 0 | 0 | 0 | 17,713 | 0 | 0 | 0 | 16,674 | 0 | 0 | 0 | 19,446 | 0 | 0 | 0 | 28,103 | 0 | 0 | 0 | 50,966 | 0 | 0 | 0 |
Immateriële activa
| 432,251 | 491,326 | 472,871 | 481,969 | 491,326 | 499,235 | 506,963 | 515,808 | 516,944 | 525,319 | 529,979 | 520,917 | 518,995 | 341,020 | 337,375 | 341,450 | 342,391 | 339,577 | 340,663 | 341,245 | 345,371 | 337,682 | 340,540 | 342,621 | 345,800 | 344,651 | 341,978 | 331,459 | 334,404 | 333,859 | 337,342 | 338,720 | 50,987 | 109,675 | 107,156 | 110,128 | 108,439 | 127,435 | 129,997 | 133,832 | 118,447 | 130,076 | 128,492 | 129,665 | 116,005 | 135,604 | 138,705 | 136,089 | 115,399 | 145,428 | 148,588 | 140,587 | 109,110 | 155,808 | 161,383 | 163,797 | 115,181 | 166,552 | 171,271 | 174,162 |
Goodwill en immateriële activa
| 506,452 | 748,011 | 730,896 | 739,234 | 748,011 | 757,413 | 765,004 | 772,461 | 773,401 | 784,387 | 788,958 | 773,420 | 770,170 | 522,657 | 519,088 | 523,084 | 523,898 | 525,438 | 526,275 | 526,734 | 531,101 | 531,016 | 534,537 | 536,925 | 542,282 | 541,335 | 537,995 | 508,675 | 511,620 | 511,075 | 514,558 | 515,936 | 68,048 | 109,675 | 107,156 | 110,128 | 117,459 | 127,435 | 129,997 | 133,832 | 136,160 | 130,076 | 128,492 | 129,665 | 132,679 | 135,604 | 138,705 | 136,089 | 134,845 | 145,428 | 148,588 | 140,587 | 137,213 | 155,808 | 161,383 | 163,797 | 166,147 | 166,552 | 171,271 | 174,162 |
Langetermijnbeleggingen
| 955,191 | 647,073 | 1,005,172 | 1,075,913 | 1,062,237 | 791,627 | 835,391 | 861,122 | 661,861 | 649,509 | 690,801 | 925,680 | 633,939 | 913,639 | 901,580 | 786,166 | 781,069 | 740,956 | 721,520 | 695,078 | 688,586 | 788,734 | 779,243 | 745,486 | 778,654 | 787,039 | 857,979 | 802,575 | 825,222 | 858,870 | 846,756 | 814,872 | 800,923 | 1,507,389 | 1,392,078 | 1,412,464 | 742,789 | 1,704,425 | 1,733,533 | 1,755,574 | 869,312 | 1,693,294 | 1,613,251 | 1,566,180 | 754,145 | 1,398,314 | 1,341,575 | 1,258,761 | 684,220 | 1,091,855 | 1,059,765 | 0 | 594,188 | 0 | 0 | 0 | 668,005 | 0 | 0 | 0 |
Belastingvorderingen
| 45,991 | 67,122 | 69,630 | 80,317 | 77,808 | 82,907 | 69,754 | 70,396 | 67,298 | 36,973 | 40,945 | 39,473 | 39,175 | 43,736 | 95,604 | 93,633 | 102,567 | 116,131 | 130,994 | 118,123 | 117,418 | 132,588 | 133,105 | 130,739 | 133,000 | 138,442 | 137,461 | 135,416 | 131,935 | 109,614 | 131,703 | 131,452 | 166,529 | -1,507,389 | -1,392,078 | -1,412,464 | 140,549 | -1,704,425 | -1,733,533 | -1,755,574 | 67,577 | -1,693,294 | -1,613,251 | -1,566,180 | 68,765 | -1,398,314 | -1,341,575 | -1,258,761 | 50,241 | -1,091,855 | -1,059,765 | 0 | 50,246 | 0 | 0 | 0 | 120,716 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 36,945 | 530,246 | 33,084 | 34,099 | 478,162 | 195,713 | 209,618 | 0 | 132,891 | 197,272 | 189,583 | 0 | 353,296 | 0 | 0 | 91,345 | 60,610 | 58,600 | 48,954 | 72,624 | 70,765 | 70,127 | 60,526 | 80,570 | 54,846 | 103,755 | 81,398 | 81,003 | 68,197 | 66,792 | 65,135 | 66,911 | 52,879 | 1,507,389 | 1,392,078 | 1,412,464 | 619,065 | 1,704,425 | 1,733,533 | 1,755,574 | 798,341 | 1,693,294 | 1,613,251 | 1,566,180 | 671,411 | 1,398,314 | 1,341,575 | 1,258,761 | 477,109 | 1,091,855 | 1,059,765 | 1,071,518 | 413,775 | 1,097,789 | 1,121,713 | 1,150,002 | 297,068 | 1,156,094 | 1,128,049 | 1,234,006 |
Totaal niet-vlottende activa
| 4,581,839 | 5,470,050 | 5,252,913 | 5,469,733 | 5,470,050 | 5,353,969 | 5,407,229 | 5,191,532 | 5,066,809 | 5,360,816 | 5,471,315 | 5,408,961 | 5,339,633 | 4,831,752 | 5,048,416 | 5,035,640 | 5,019,214 | 4,987,570 | 5,043,369 | 5,120,494 | 5,132,731 | 5,328,097 | 5,242,676 | 5,229,374 | 4,890,424 | 4,972,573 | 5,019,270 | 4,876,358 | 4,864,374 | 5,135,548 | 5,131,879 | 5,115,902 | 4,077,115 | 4,055,531 | 3,872,280 | 3,925,779 | 4,073,338 | 4,310,134 | 4,420,660 | 4,455,733 | 4,427,006 | 4,319,416 | 4,176,245 | 4,104,609 | 4,016,191 | 3,880,213 | 3,782,931 | 3,639,309 | 3,537,098 | 3,301,679 | 3,244,150 | 3,207,404 | 3,135,798 | 3,184,598 | 3,210,990 | 3,240,313 | 3,192,227 | 3,286,627 | 3,283,144 | 3,421,927 |
Totaal activa
| 8,789,377 | 10,136,545 | 9,501,865 | 10,194,580 | 10,136,545 | 10,334,461 | 10,346,049 | 10,305,679 | 9,954,517 | 10,687,050 | 10,824,007 | 10,750,386 | 9,648,219 | 9,211,368 | 8,579,184 | 8,340,909 | 8,058,818 | 8,024,349 | 7,763,726 | 7,694,910 | 8,011,292 | 8,872,109 | 8,493,117 | 8,628,663 | 8,477,811 | 8,878,802 | 8,927,020 | 8,419,174 | 8,457,555 | 8,617,489 | 8,373,080 | 8,060,594 | 6,792,892 | 6,764,931 | 6,217,051 | 6,311,940 | 6,724,622 | 7,062,920 | 7,182,907 | 7,494,323 | 7,423,404 | 7,867,987 | 7,887,983 | 7,698,057 | 7,781,775 | 8,021,176 | 7,401,408 | 7,154,755 | 7,274,891 | 6,867,104 | 6,539,964 | 6,404,006 | 6,690,419 | 6,651,388 | 6,327,278 | 6,374,542 | 6,259,958 | 6,348,539 | 5,928,679 | 6,100,735 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,570,172 | 1,905,150 | 1,614,149 | 1,873,543 | 1,962,820 | 1,938,357 | 2,032,324 | 1,758,010 | 1,852,664 | 2,039,537 | 2,029,687 | 2,099,710 | 1,789,756 | 1,864,070 | 1,603,099 | 1,452,510 | 1,066,524 | 1,555,253 | 1,252,084 | 1,107,652 | 1,343,909 | 1,734,773 | 1,499,308 | 1,656,897 | 1,852,441 | 1,817,040 | 1,880,904 | 1,872,899 | 1,910,002 | 1,827,956 | 1,773,976 | 1,619,222 | 921,530 | 639,717 | 486,364 | 494,921 | 1,371,935 | 588,709 | 571,480 | 686,986 | 680,551 | 764,817 | 786,934 | 778,893 | 884,486 | 883,559 | 855,027 | 755,669 | 892,965 | 771,164 | 1,449,920 | 1,348,779 | 917,955 | 1,550,249 | 1,361,387 | 1,311,543 | 1,325,253 | 1,507,940 | 1,279,265 | 1,078,701 |
Kortlopende schulden
| 595,225 | 778,395 | 744,359 | 738,285 | 778,395 | 1,046,599 | 995,200 | 1,379,955 | 1,127,925 | 1,713,363 | 1,440,184 | 1,196,859 | 928,104 | 1,070,762 | 670,601 | 735,353 | 688,323 | 773,604 | 845,849 | 966,516 | 985,376 | 1,011,903 | 916,159 | 896,893 | 644,288 | 1,082,769 | 860,098 | 509,280 | 529,058 | 794,238 | 821,482 | 832,432 | 866,601 | 902,541 | 924,614 | 1,093,882 | 1,060,619 | 1,180,381 | 1,320,220 | 1,395,541 | 1,226,035 | 1,608,520 | 1,746,581 | 1,616,074 | 1,560,193 | 1,771,474 | 1,348,605 | 1,324,109 | 1,336,478 | 1,388,454 | 1,218,424 | 1,223,966 | 1,164,482 | 1,205,884 | 1,064,847 | 1,114,184 | 1,104,621 | 1,200,162 | 1,106,448 | 1,374,002 |
Belastingschulden
| 0 | 0 | 0 | 51,614 | 38,877 | 80,420 | 71,399 | 29,123 | 43,514 | 68,535 | 135,599 | 100,755 | 36,351 | 94,405 | 72,224 | 40,563 | 26,186 | 39,888 | 28,923 | 18,157 | 18,275 | 38,706 | 31,958 | 24,076 | 28,016 | 109,395 | 131,195 | 81,712 | 71,448 | 77,195 | 45,399 | 19,073 | 33,633 | 0 | 0 | 0 | 26,939 | 0 | 0 | 0 | 28,077 | 0 | 0 | 0 | 32,262 | 0 | 0 | 0 | 27,566 | 0 | 0 | 0 | 28,005 | 82,394 | 78,366 | 0 | 33,548 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 51,614 | 38,877 | 343,619 | 136,473 | 181,839 | 175,855 | 111,007 | 230,238 | 235,113 | 156,306 | 211,305 | 124,579 | 89,029 | 73,687 | 94,253 | 79,552 | 68,397 | 67,844 | 84,641 | 67,360 | 92,262 | 87,296 | 164,937 | 188,930 | 120,084 | 106,846 | 126,222 | 88,970 | 52,976 | 76,165 | 775,661 | 741,398 | 713,785 | 821,894 | 796,475 | 666,595 | 679,574 | 865,567 | 874,883 | 687,200 | 650,023 | 753,572 | 804,210 | 673,044 | 748,095 | 840,531 | 765,244 | 73,027 | 68,549 | 126,861 | 174,350 | 192,503 | 127,979 | 196,537 | 11,580 | 16,016 | 14,495 |
Overige kortlopende verplichtingen
| 432,169 | 431,391 | 456,802 | 304,863 | 334,844 | 542,895 | 393,623 | 562,986 | 443,618 | 404,049 | 464,969 | 496,069 | 528,797 | 467,274 | 384,267 | 389,367 | 893,873 | 365,857 | 361,402 | 363,499 | 370,015 | 334,574 | 354,474 | 403,158 | 407,581 | 352,792 | 394,728 | 410,312 | 485,309 | 425,074 | 445,699 | 423,128 | 776,774 | 343,143 | 269,730 | 996,879 | 295,493 | 1,064,539 | 946,395 | 987,517 | 1,131,768 | 1,163,869 | 978,120 | 943,898 | 977,947 | 1,088,858 | 963,902 | 1,033,244 | 1,060,476 | 1,028,048 | 264,384 | 273,718 | 1,043,155 | 310,625 | 353,759 | 312,773 | 386,738 | 293,375 | 288,583 | 311,506 |
Totaal kortlopende verplichtingen
| 2,597,566 | 3,114,936 | 2,838,692 | 3,019,919 | 3,114,936 | 3,608,271 | 3,492,546 | 3,730,074 | 3,467,721 | 4,225,484 | 4,070,439 | 3,893,393 | 3,283,008 | 3,496,511 | 2,730,191 | 2,617,793 | 2,674,906 | 2,734,602 | 2,488,258 | 2,455,824 | 2,717,575 | 3,119,956 | 2,801,899 | 2,981,024 | 2,932,326 | 3,361,996 | 3,266,925 | 2,874,203 | 2,995,817 | 3,124,463 | 3,086,556 | 2,893,855 | 2,598,538 | 2,661,062 | 2,422,106 | 2,585,682 | 2,754,986 | 2,833,629 | 2,838,095 | 3,070,044 | 3,066,431 | 3,537,206 | 3,511,635 | 3,338,865 | 3,454,888 | 3,743,891 | 3,167,534 | 3,113,022 | 3,317,485 | 3,187,666 | 3,005,755 | 2,915,012 | 3,153,597 | 3,149,152 | 2,858,359 | 2,866,479 | 2,850,160 | 3,013,057 | 2,690,312 | 2,778,704 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,080,802 | 2,489,839 | 2,311,023 | 2,548,530 | 2,489,839 | 2,412,752 | 2,488,758 | 2,437,961 | 2,432,609 | 2,398,620 | 2,422,028 | 2,531,906 | 2,289,905 | 2,063,847 | 2,088,867 | 2,108,104 | 1,848,999 | 1,906,142 | 1,854,316 | 1,865,264 | 1,831,309 | 1,889,846 | 1,868,667 | 1,831,405 | 1,626,075 | 1,134,611 | 1,207,651 | 1,284,247 | 1,775,716 | 1,349,153 | 1,273,799 | 1,293,198 | 1,600,476 | 1,637,829 | 1,508,776 | 1,410,611 | 1,594,574 | 1,522,684 | 1,483,044 | 1,418,789 | 1,434,247 | 1,323,010 | 1,280,431 | 1,266,560 | 1,272,477 | 1,230,506 | 1,259,795 | 1,203,664 | 1,212,777 | 1,168,003 | 1,105,366 | 1,111,783 | 1,118,117 | 1,144,909 | 1,085,912 | 1,144,050 | 1,159,963 | 1,082,919 | 1,047,643 | 1,046,990 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 362,325 | 373,315 | 374,023 | 386,256 | 364,958 | 361,394 | 407,472 | 417,759 | 404,666 | 388,573 | 360,415 | 446,416 | 448,401 | 452,023 | 440,382 | 456,321 | 460,660 | 470,193 | 446,513 | 451,572 | 454,244 | 463,502 | 456,695 | 450,725 | 443,710 | 456,255 | 453,376 | 466,697 | 466,812 | 302,087 | 0 | 0 | 0 | 329,760 | 0 | 0 | 0 | 310,984 | 0 | 0 | 0 | 250,876 | 0 | 0 | 0 | 219,913 | 0 | 0 | 0 | 197,499 | 0 | 0 | 0 | 195,524 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 337,592 | 378,611 | 372,430 | 417,361 | 407,692 | 372,426 | 378,889 | 371,994 | 358,120 | 375,159 | 386,195 | 417,336 | 396,767 | 287,348 | 286,075 | 276,244 | 277,050 | 235,019 | 234,392 | 227,133 | 232,434 | 275,543 | 275,803 | 278,065 | 282,944 | 244,943 | 255,489 | 241,180 | 243,655 | 202,551 | 214,582 | 207,325 | 102,642 | 0 | 0 | 0 | 113,429 | 0 | 0 | 0 | 146,091 | 0 | 0 | 0 | 143,900 | 0 | 0 | 0 | 134,005 | 0 | 0 | 0 | 122,038 | 0 | 0 | 0 | 106,291 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 302,854 | 396,798 | 404,778 | 46,313 | 420,260 | 52,285 | 52,271 | 51,309 | 47,095 | 55,336 | 55,552 | 55,019 | 55,887 | 56,945 | 56,595 | 56,656 | 53,272 | 55,367 | 55,064 | 55,138 | 51,873 | 52,744 | 52,111 | 51,892 | 53,148 | 118,357 | 109,364 | 109,221 | 66,137 | 111,891 | 93,381 | 93,369 | 48,861 | 503,559 | 481,786 | 486,217 | 116,842 | 522,229 | 527,204 | 528,250 | 181,893 | 528,098 | 505,800 | 501,728 | 177,240 | 451,320 | 443,705 | 429,573 | 197,284 | 372,460 | 371,176 | 373,477 | 54,416 | 362,560 | 389,575 | 396,409 | 61,779 | 384,396 | 368,144 | 441,172 |
Totaal niet-vlottende verplichtingen
| 2,721,248 | 3,317,791 | 3,160,953 | 3,374,529 | 3,317,791 | 3,211,486 | 3,306,174 | 3,226,222 | 3,199,218 | 3,236,587 | 3,281,534 | 3,408,927 | 3,131,132 | 2,768,555 | 2,877,953 | 2,889,405 | 2,631,344 | 2,636,910 | 2,600,093 | 2,608,195 | 2,585,809 | 2,664,646 | 2,648,153 | 2,615,606 | 2,425,669 | 2,411,301 | 2,473,954 | 2,522,068 | 2,541,763 | 2,570,347 | 2,515,156 | 2,527,516 | 2,054,066 | 2,141,388 | 1,990,562 | 1,896,828 | 2,041,176 | 2,044,913 | 2,010,248 | 1,947,039 | 1,927,124 | 1,851,108 | 1,786,231 | 1,768,288 | 1,700,593 | 1,681,826 | 1,703,500 | 1,633,237 | 1,629,974 | 1,540,463 | 1,476,542 | 1,485,260 | 1,492,070 | 1,507,469 | 1,475,487 | 1,540,459 | 1,523,557 | 1,467,315 | 1,415,787 | 1,488,162 |
Totaal passiva
| 5,318,814 | 6,432,727 | 5,926,923 | 6,394,448 | 6,432,727 | 6,819,757 | 6,798,720 | 6,956,296 | 6,666,939 | 7,462,071 | 7,351,973 | 7,302,320 | 6,414,140 | 6,265,066 | 5,608,144 | 5,507,198 | 5,306,250 | 5,371,512 | 5,088,351 | 5,064,019 | 5,303,384 | 5,784,602 | 5,450,052 | 5,596,630 | 5,357,995 | 5,773,297 | 5,740,879 | 5,396,271 | 5,537,580 | 5,694,810 | 5,601,712 | 5,421,371 | 4,652,604 | 4,802,450 | 4,412,668 | 4,482,510 | 4,796,162 | 4,878,542 | 4,848,343 | 5,017,083 | 4,993,555 | 5,388,314 | 5,297,866 | 5,107,153 | 5,155,481 | 5,425,717 | 4,871,034 | 4,746,259 | 4,947,459 | 4,728,129 | 4,482,297 | 4,400,272 | 4,645,667 | 4,656,621 | 4,333,846 | 4,406,938 | 4,373,717 | 4,480,372 | 4,106,099 | 4,266,866 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
Ingehouden winsten
| 2,072,028 | 1,891,573 | 1,924,448 | 1,942,568 | 1,891,573 | 1,791,960 | 1,789,501 | 1,654,652 | 1,635,585 | 1,566,163 | 1,750,825 | 1,701,288 | 1,517,733 | 1,313,646 | 1,223,111 | 1,107,977 | 1,042,416 | 994,006 | 990,244 | 946,790 | 982,786 | 1,329,395 | 1,308,807 | 1,253,375 | 1,272,960 | 1,227,832 | 1,272,081 | 1,127,994 | 1,017,402 | 931,294 | 807,500 | 698,704 | 697,009 | 520,097 | 470,852 | 470,724 | 465,268 | 630,380 | 718,752 | 816,990 | 783,615 | 926,812 | 1,098,608 | 1,095,106 | 1,119,478 | 1,144,315 | 1,122,226 | 1,068,191 | 1,053,576 | 986,131 | 940,985 | 881,259 | 933,573 | 921,755 | 909,607 | 859,758 | 801,567 | 817,178 | 794,705 | 770,034 |
Overige gereserveerde algehele resultaten
| 250,863 | 318,984 | 307,300 | 404,610 | 318,984 | 250,505 | 287,025 | 249,136 | 200,126 | 215,446 | 263,764 | 262,090 | 202,528 | 159,558 | 156,456 | 133,887 | 1,157,666 | 71,630 | 72,544 | 70,374 | 95,379 | 117,566 | 103,497 | 120,185 | 152,385 | 169,648 | 208,765 | 174,862 | 176,202 | 199,111 | 178,559 | 164,714 | 162,619 | 176,569 | 90,115 | 108,220 | 162,544 | 264,959 | 288,190 | 318,534 | 310,354 | 223,871 | 168,950 | 170,523 | 172,762 | 132,328 | 113,041 | 92,588 | 46,321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 677,769 | 916,656 | 773,973 | 866,454 | 916,656 | 924,052 | 924,137 | 924,187 | 924,121 | 926,275 | 951,826 | 994,222 | 1,040,536 | 1,045,194 | 1,051,147 | 1,057,767 | 1,057,666 | 1,115,467 | 1,115,759 | 1,118,706 | 1,132,881 | 1,137,464 | 1,138,137 | 1,167,126 | 1,192,495 | 1,214,698 | 1,214,279 | 1,227,875 | 1,245,937 | 1,248,298 | 1,248,454 | 1,248,941 | 747,566 | 742,303 | 742,312 | 950,537 | 822,921 | 1,107,288 | 1,130,667 | 1,161,309 | 1,153,139 | 1,066,662 | 1,011,751 | 1,013,333 | 1,015,580 | 975,154 | 955,879 | 935,436 | 889,178 | 808,653 | 690,802 | 714,813 | 810,630 | 684,721 | 717,608 | 745,370 | 726,754 | 718,088 | 717,013 | 750,813 |
Totaal eigen vermogen van aandeelhouders
| 3,100,660 | 3,227,213 | 3,105,721 | 3,313,632 | 3,227,213 | 3,066,517 | 3,100,663 | 2,927,975 | 2,859,832 | 2,807,884 | 3,066,415 | 3,057,600 | 2,860,797 | 2,618,398 | 2,530,714 | 2,399,631 | 2,325,108 | 2,281,103 | 2,278,547 | 2,235,870 | 2,311,046 | 2,684,425 | 2,650,441 | 2,640,686 | 2,717,840 | 2,712,178 | 2,795,125 | 2,630,731 | 2,539,541 | 2,478,703 | 2,334,513 | 2,212,359 | 1,707,194 | 1,538,969 | 1,403,279 | 1,421,261 | 1,498,924 | 1,737,668 | 1,849,419 | 1,978,299 | 1,936,754 | 1,993,474 | 2,110,359 | 2,108,439 | 2,135,058 | 2,119,469 | 2,078,105 | 2,003,627 | 1,942,754 | 1,794,784 | 1,731,787 | 1,696,072 | 1,744,203 | 1,706,476 | 1,727,215 | 1,705,128 | 1,628,321 | 1,635,266 | 1,611,718 | 1,620,847 |
Totaal eigen vermogen
| 3,470,563 | 3,703,818 | 3,574,942 | 3,800,132 | 3,703,818 | 3,514,704 | 3,547,329 | 3,349,383 | 3,287,578 | 3,224,979 | 3,472,034 | 3,448,066 | 3,234,079 | 2,946,302 | 2,971,040 | 2,833,711 | 2,752,568 | 2,652,837 | 2,675,375 | 2,630,891 | 2,707,908 | 3,087,507 | 3,043,065 | 3,032,033 | 3,119,816 | 3,105,505 | 3,186,141 | 3,022,903 | 2,919,975 | 2,922,679 | 2,771,368 | 2,639,223 | 2,140,288 | 1,962,481 | 1,804,383 | 1,829,430 | 1,928,460 | 2,184,378 | 2,334,564 | 2,477,240 | 2,429,849 | 2,479,673 | 2,590,117 | 2,590,904 | 2,626,294 | 2,595,459 | 2,530,374 | 2,408,496 | 2,327,432 | 2,138,975 | 2,057,667 | 2,003,734 | 2,044,752 | 1,994,767 | 1,993,432 | 1,967,604 | 1,886,241 | 1,868,167 | 1,822,580 | 1,833,869 |
Totaal passiva en aandeelhoudersvermogen
| 8,789,377 | 10,136,545 | 9,501,865 | 10,194,580 | 10,136,545 | 10,334,461 | 10,346,049 | 10,305,679 | 9,954,517 | 10,687,050 | 10,824,007 | 10,750,386 | 9,648,219 | 9,211,368 | 8,579,184 | 8,340,909 | 8,058,818 | 8,024,349 | 7,763,726 | 7,694,910 | 8,011,292 | 8,872,109 | 8,493,117 | 8,628,663 | 8,477,811 | 8,878,802 | 8,927,020 | 8,419,174 | 8,457,555 | 8,617,489 | 8,373,080 | 8,060,594 | 6,792,892 | 6,764,931 | 6,217,051 | 6,311,940 | 6,724,622 | 7,062,920 | 7,182,907 | 7,494,323 | 7,423,404 | 7,867,987 | 7,887,983 | 7,698,057 | 7,781,775 | 8,021,176 | 7,401,408 | 7,154,755 | 7,274,891 | 6,867,104 | 6,539,964 | 6,404,006 | 6,690,419 | 6,651,388 | 6,327,278 | 6,374,542 | 6,259,958 | 6,348,539 | 5,928,679 | 6,100,735 |