Nittoku Co., Ltd.
TSE:6145.T
1764 (JPY) • At close November 8, 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
| 16,083 | 14,503 | 11,991 | 13,137 | 13,412 | 13,842 | 13,005 | 14,969 | 12,205 | 13,729 | 13,930 | 13,680 | 12,582 | 11,898.946 | 10,884.501 | 10,896.654 | 9,809.379 | 10,264.802 | 10,672.034 | 9,172.659 | 9,734.577 | 10,125.865 | 11,003.998 | 12,580.649 | 12,426.775 | 12,929.681 | 14,592.477 | 15,348.139 | 15,437.228 | 13,467.653 | 12,442.578 | 12,110.27 | 11,809.043 | 10,419.549 | 9,415.292 | 10,076.677 | 10,880.562 | 8,688.862 | 9,220.92 | 9,632.488 | 9,070.417 | 8,611.388 | 8,840.541 | 8,660.354 | 9,850.453 | 9,606.103 | 8,105.329 | 7,911.131 | 7,794.222 | 7,523.158 | 6,257.913 | 5,526.51 | 5,178.219 | 5,345.364 | 5,222.602 | 4,350.57 | 4,410.039 | 4,055.538 | 4,243.268 | 4,092.133 | 3,283.694 | 2,611.649 |
Kortetermijnbeleggingen
| 320 | 841 | -573 | -571 | -2,365 | -568 | -482 | -476 | -2,085 | -2,080 | -1,872 | -1,731 | -362 | -359.077 | 0 | 0 | 0 | 200.055 | 200.222 | 200.388 | 200.555 | 200.158 | 200.632 | 501.106 | 501.58 | 400.12 | 100.48 | -1,012.622 | -886.051 | -230.971 | -820.468 | -823.855 | -793.871 | 0 | -793.165 | -736.621 | -727.534 | 0 | 235.17 | 248.4 | 0 | 0 | -600.883 | -584.39 | -564.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.22 | 45.02 | 42.08 | 42.71 | 0 | 0 | 0 | 400 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 16,403 | 15,344 | 11,991 | 13,137 | 13,412 | 13,842 | 13,005 | 14,969 | 12,205 | 13,729 | 13,930 | 13,680 | 12,582 | 11,898.946 | 10,884.501 | 10,896.654 | 9,809.379 | 10,464.857 | 10,872.256 | 9,373.047 | 9,935.132 | 10,326.023 | 11,204.63 | 13,081.755 | 12,928.355 | 13,329.801 | 14,692.957 | 15,348.139 | 15,437.228 | 13,467.653 | 12,442.578 | 12,110.27 | 11,809.043 | 10,419.549 | 9,415.292 | 10,076.677 | 10,880.562 | 8,688.862 | 9,456.09 | 9,880.888 | 9,070.417 | 8,611.388 | 8,840.541 | 8,660.354 | 9,850.453 | 9,606.103 | 8,105.329 | 7,911.131 | 7,794.222 | 7,523.158 | 6,257.913 | 5,526.51 | 5,178.219 | 5,388.584 | 5,267.622 | 4,392.65 | 4,452.749 | 4,055.538 | 4,243.268 | 4,092.133 | 3,683.694 | 2,611.649 |
Nettovorderingen
| 6,536 | 9,352 | 4,980 | 5,665 | 3,986 | 4,975 | 3,419 | 5,113 | 5,371 | 5,661 | 3,619 | 3,372 | 4,778 | 6,458.612 | 5,076.07 | 6,566.096 | 5,325.551 | 7,106.239 | 4,968.21 | 7,710.538 | 5,535.369 | 9,779.448 | 6,050.02 | 8,310.089 | 7,657.766 | 8,428.612 | 6,188.154 | 6,480.518 | 6,116.887 | 7,139.981 | 5,741.186 | 5,700.415 | 5,423.269 | 7,299.34 | 6,080.222 | 6,721.665 | 5,960.819 | 6,580.762 | 6,021.903 | 5,387.637 | 3,897.974 | 3,994.878 | 2,762.71 | 3,746.973 | 3,149.231 | 4,184.477 | 3,774.05 | 4,923.913 | 4,357.299 | 4,383.718 | 4,153.969 | 5,054.465 | 4,110.202 | 3,634.445 | 3,252.756 | 3,866.982 | 3,516.872 | 3,314.544 | 1,585.039 | 1,645.596 | 2,498.193 | 2,577.144 |
Voorraad
| 18,064 | 13,796 | 15,936 | 14,175 | 13,900 | 10,703 | 10,937 | 9,387 | 12,403 | 10,650 | 13,661 | 13,425 | 12,733 | 7,366.42 | 8,064.616 | 6,939.374 | 7,563.998 | 6,005.745 | 7,376.571 | 6,453.622 | 8,157.927 | 7,363.403 | 9,843.978 | 8,607.071 | 8,332.587 | 7,548.702 | 7,245.166 | 6,043.05 | 8,307.288 | 5,728.201 | 4,673.231 | 3,497.883 | 4,137.603 | 3,912.084 | 4,496.753 | 3,609.876 | 4,469.377 | 3,703.462 | 3,464.535 | 3,107.294 | 3,426.538 | 2,347.897 | 2,206.224 | 1,935.67 | 2,639.718 | 2,529.31 | 2,716.867 | 2,645.299 | 3,578.004 | 3,679.607 | 3,873.137 | 3,674.596 | 3,847.354 | 3,079.929 | 3,103.814 | 2,254.846 | 2,118.168 | 1,420.638 | 1,860.865 | 1,385.667 | 1,476.473 | 2,089.755 |
Overige vlottende activa
| 1,420 | 701 | 2,389 | 2,426 | 2,721 | 2,582 | 3,478 | 2,298 | 2,107 | 2,236 | 2,064 | 1,939 | 2,195 | 1,943.533 | 2,468.015 | 1,650.395 | 2,196.993 | 1,048.745 | 2,175.908 | 2,077.205 | 3,240.707 | 454.216 | 1,057.339 | 796.371 | 658.161 | 415.151 | 988.755 | 1,149.429 | 515.728 | 103.27 | 477.796 | 295.243 | 559.693 | 120.34 | 682.312 | 291.774 | 403.377 | 206.462 | 569.558 | 426.971 | 557.091 | 547.477 | 544.336 | 239.277 | 181.079 | 283.858 | 270.732 | 157.252 | 202.663 | 246.965 | 234.594 | 179.028 | 199.731 | 154.092 | 153.457 | 106.583 | 129.643 | 116.18 | 195.205 | 224.618 | 125.991 | 247.324 |
Totaal vlottende activa
| 42,423 | 39,193 | 35,296 | 35,403 | 34,019 | 32,102 | 30,839 | 31,767 | 32,086 | 32,276 | 33,274 | 32,416 | 32,288 | 27,667.511 | 26,493.202 | 26,052.519 | 24,895.921 | 24,625.586 | 25,392.945 | 25,614.412 | 26,869.135 | 27,923.09 | 28,155.967 | 30,795.286 | 29,576.869 | 29,722.266 | 29,115.032 | 29,021.136 | 30,377.131 | 26,439.105 | 23,334.791 | 21,603.811 | 21,929.608 | 21,751.313 | 20,674.579 | 20,699.992 | 21,714.135 | 19,179.548 | 19,512.086 | 18,802.79 | 16,952.02 | 15,501.64 | 14,353.811 | 14,582.274 | 15,820.481 | 16,603.748 | 14,866.978 | 15,637.595 | 15,932.188 | 15,833.448 | 14,519.613 | 14,434.599 | 13,335.506 | 12,257.05 | 11,777.649 | 10,621.061 | 10,217.432 | 8,906.9 | 7,884.377 | 7,348.014 | 7,784.351 | 7,525.872 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 12,369 | 9,683 | 9,314 | 9,402 | 9,257 | 8,963 | 9,143 | 9,213 | 9,300 | 9,272 | 9,217 | 9,367 | 9,453 | 9,524.178 | 9,540.135 | 9,308.326 | 9,329.249 | 9,396.652 | 9,297.212 | 8,547.993 | 7,489.804 | 6,792.731 | 6,513.63 | 4,262.803 | 3,798.309 | 3,589.872 | 3,596.629 | 3,618.441 | 3,604.947 | 3,590.965 | 3,489.503 | 3,439.054 | 3,384.47 | 3,452.213 | 3,521.208 | 3,715.11 | 3,760.685 | 5,206.221 | 5,205.787 | 5,064.251 | 5,039.085 | 4,979.672 | 5,011.826 | 5,047.855 | 5,090.495 | 5,141.942 | 4,833.239 | 4,620.657 | 4,445.393 | 4,340.095 | 4,494.834 | 4,618.553 | 4,673.558 | 4,746.636 | 7,569.651 | 7,605.138 | 7,606.092 | 7,691.747 | 7,731.379 | 7,842.536 | 7,989.139 | 8,144.201 |
Goodwill
| 251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.769 | 7.539 | 11.308 | 15.078 | 18.848 | 22.617 | 26.387 | 30.156 | 33.926 | 37.696 | 41.465 | 45.235 | 49.004 | 52.774 | 56.544 | 60.313 | 64.083 | 67.852 | 71.622 | 75.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 226 | 181 | 173 | 170 | 125 | 114 | 109 | 111 | 118 | 120 | 139 | 141 | 156 | 167.43 | 172.632 | 190.974 | 186.354 | 193.67 | 166.758 | 151.628 | 159.31 | 170.039 | 172.441 | 170.76 | 160.031 | 150.063 | 159.516 | 157.636 | 155.102 | 158.289 | 153.91 | 149.208 | 88.783 | 95.722 | 79.732 | 85.422 | 71.734 | 73.223 | 77.701 | 85.723 | 85.164 | 85.706 | 89.225 | 90.915 | 85.149 | 91.018 | 95.754 | 94.189 | 88.432 | 86.485 | 41.339 | 37.111 | 34.441 | 36.255 | 42.726 | 46.65 | 35.882 | 41.36 | 47.801 | 54.697 | 68.694 | 70.098 |
Goodwill en immateriële activa
| 477 | 181 | 173 | 170 | 125 | 114 | 109 | 111 | 118 | 120 | 139 | 141 | 156 | 167.43 | 172.632 | 190.974 | 186.354 | 193.67 | 166.758 | 151.628 | 159.31 | 173.808 | 179.98 | 182.068 | 175.109 | 168.911 | 182.133 | 184.023 | 185.258 | 192.215 | 191.606 | 190.673 | 134.018 | 144.726 | 132.506 | 141.966 | 132.047 | 137.306 | 145.553 | 157.345 | 160.556 | 85.706 | 89.225 | 90.915 | 85.149 | 91.018 | 95.754 | 94.189 | 88.432 | 86.485 | 41.339 | 37.111 | 34.441 | 36.255 | 42.726 | 46.65 | 35.882 | 41.36 | 47.801 | 54.697 | 68.694 | 70.098 |
Langetermijnbeleggingen
| 7,804 | 4,991 | 5,456 | 5,174 | 7,099 | 4,681 | 3,942 | 3,811 | 5,331 | 5,640 | 5,739 | 5,019 | 3,566 | 4,688.202 | 3,105.677 | 2,791.163 | 2,419.88 | 2,843.964 | 2,719.327 | 2,532.282 | 2,426.362 | 3,372.599 | 2,404.765 | 2,525.25 | 2,642.021 | 3,738.433 | 3,356.887 | 3,948 | 3,480 | 3,472 | 2,843 | 2,551 | 2,381 | 2,298.4 | 3,122 | 2,905 | 3,002 | 2,801.712 | 1,590.82 | 1,639.661 | 1,977.624 | 1,909.392 | 2,912 | 2,795 | 2,702 | 1,490.094 | 1,364.86 | 1,288.3 | 1,148.896 | 1,267.317 | 1,142.799 | 1,171.583 | 1,323.061 | 1,300.331 | 1,274.698 | 1,133.827 | 1,154.094 | 1,483.613 | 0 | 0 | 793.667 | 0 |
Belastingvorderingen
| 171 | 46 | 49 | 49 | 42 | 47 | 22 | 55 | 184 | 29 | 27 | 33 | 28 | 35.039 | 16.085 | 28.434 | 17.407 | 26.216 | 200.222 | 200.388 | 200.555 | 200.158 | 44.43 | 103.422 | 41.533 | 400.12 | 100.48 | -3,948 | -3,480 | -3,472 | -2,843 | -2,551 | -2,381 | 1.997 | -3,122 | -2,905 | -3,002 | 690.401 | 235.17 | 248.4 | 0.317 | 0.968 | -2,912 | -2,795 | -2,702 | 13.713 | 1,060.072 | 1,051.711 | 1,071.408 | 1,040.425 | 1,060.503 | 1,141.736 | 1,122.943 | 1,116.758 | 45.02 | 42.08 | 42.71 | 22.44 | 0 | 0 | 400 | 0 |
Overige niet-vlottende activa
| 2 | 2,691 | 2,078 | 1,938 | -2 | 1,764 | 1,630 | 1,616 | -1 | -1 | -2 | -1 | 1,341 | 178.015 | 1,169.1 | 1,066.75 | 1,218.995 | 508.388 | 1,102.19 | 1,035.975 | 1,023.6 | 265.924 | 1,337.463 | 1,632.184 | 1,408.849 | 272.277 | 942.172 | 3,948.575 | 3,480.332 | 3,472.809 | 2,843.258 | 2,551.754 | 2,381.279 | 183.353 | 3,122.097 | 2,905.693 | 3,002.477 | 145.105 | 687.221 | 674.821 | 622.412 | 622.988 | 2,912.056 | 2,795.669 | 2,702.581 | 551.599 | 532.399 | 568.879 | 548.461 | 531.022 | 516.064 | 499.797 | 502.619 | 520.892 | 491.995 | 510.809 | 583.293 | 603.387 | 2,160.211 | 2,143.576 | 873.563 | 2,583.497 |
Totaal niet-vlottende activa
| 20,823 | 17,592 | 17,070 | 16,733 | 16,521 | 15,569 | 14,846 | 14,806 | 14,932 | 15,060 | 15,120 | 14,559 | 14,544 | 14,592.864 | 14,003.629 | 13,385.647 | 13,171.885 | 12,968.89 | 13,485.709 | 12,468.266 | 11,299.631 | 10,805.22 | 10,480.268 | 8,705.727 | 8,065.821 | 8,169.613 | 8,178.301 | 7,751.039 | 7,270.537 | 7,255.989 | 6,524.367 | 6,181.481 | 5,899.767 | 6,080.689 | 6,775.811 | 6,762.769 | 6,895.209 | 8,980.745 | 7,864.551 | 7,784.478 | 7,799.994 | 7,598.726 | 8,013.107 | 7,934.439 | 7,878.225 | 7,288.366 | 7,886.324 | 7,623.736 | 7,302.59 | 7,265.344 | 7,255.539 | 7,468.78 | 7,656.622 | 7,720.872 | 9,424.09 | 9,338.504 | 9,422.071 | 9,842.547 | 9,939.391 | 10,040.809 | 10,125.063 | 10,797.796 |
Totaal activa
| 63,246 | 56,785 | 52,371 | 52,139 | 50,546 | 47,675 | 45,688 | 46,577 | 47,021 | 47,340 | 48,399 | 46,978 | 46,837 | 42,260.379 | 40,496.834 | 39,438.169 | 38,067.81 | 37,594.479 | 38,878.656 | 38,082.682 | 38,168.77 | 38,728.315 | 38,636.24 | 39,501.016 | 37,642.694 | 37,891.883 | 37,293.337 | 36,772.178 | 37,647.673 | 33,695.098 | 29,859.163 | 27,785.297 | 27,829.379 | 27,832.008 | 27,450.395 | 27,462.765 | 28,609.348 | 28,160.299 | 27,376.642 | 26,587.271 | 24,752.017 | 23,100.367 | 22,366.921 | 22,516.717 | 23,698.709 | 23,892.118 | 22,753.305 | 23,261.331 | 23,234.778 | 23,098.792 | 21,775.152 | 21,903.379 | 20,992.128 | 19,977.922 | 21,201.739 | 19,959.565 | 19,639.503 | 18,749.447 | 17,823.768 | 17,388.823 | 17,909.414 | 18,323.668 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5,389 | 4,018 | 1,858 | 2,077 | 2,390 | 1,890 | 2,077 | 2,134 | 2,107 | 1,579 | 2,046 | 1,586 | 1,897 | 2,039.134 | 1,789.517 | 1,667.477 | 1,532.077 | 1,464.017 | 2,179.267 | 1,860.372 | 1,736.118 | 2,129.647 | 2,807.932 | 2,799.02 | 2,738.959 | 2,850.385 | 2,890.987 | 2,185.279 | 2,754.815 | 3,126.182 | 5,041.162 | 3,969.487 | 1,534.76 | 4,473.018 | 4,081.085 | 4,418.35 | 5,063.642 | 4,557.772 | 4,688.595 | 4,682.024 | 4,297.516 | 2,895.613 | 2,118.182 | 2,252.48 | 3,317.373 | 3,756.361 | 2,844.531 | 3,288.379 | 4,018.851 | 3,776.643 | 4,246.044 | 4,552.028 | 4,333.771 | 3,301.296 | 3,198.934 | 2,303.195 | 2,794.706 | 1,983.799 | 1,501.052 | 846.317 | 995.586 | 2,234.922 |
Kortlopende schulden
| 1,349 | 399 | -6,713 | -5,027 | -5,317 | -3,785 | 0 | 0 | 0 | -5,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 | 1,000 | 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 | 350 | 350 | 400 | 400 | 218.13 | 336.32 | 467.01 | 597.7 | 622.76 | 622.76 | 727.3 | 416.332 |
Belastingschulden
| 197 | 1,201 | 568 | 784 | 118 | 197 | 155 | 250 | 113 | 555 | 116 | 168 | 104 | 247.722 | 83.039 | 226.86 | 113.571 | 91.071 | 57.887 | 575.735 | 128.484 | 657.314 | 176.115 | 563.459 | 177.235 | 668.724 | 740.136 | 814.642 | 173.333 | 558.465 | 275.329 | 288.724 | 102.2 | 50.125 | 19.015 | 67.886 | 30.447 | 671.023 | 510.428 | 407.611 | 31.951 | 26.559 | 8.582 | 178.439 | 56.306 | 257.768 | 79.149 | 516.788 | 161.331 | 768.61 | 488.332 | 698.906 | 209.878 | 885.649 | 715.849 | 639.138 | 213.206 | 199.35 | 32.531 | 49.913 | 19.663 | 168.389 |
Uitgestelde opbrengsten
| 8,052 | 5,450 | 6,713 | 5,027 | 5,317 | 3,785 | 0 | 0 | 0 | 5,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 540.327 | 0 | 545.975 | 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 | 634.07 | 1,015.535 | 334.935 | 1,122.063 | 838.482 | 868.244 | 322.868 | 414.437 | 123.992 | 117.047 | 245.433 | 217.085 |
Overige kortlopende verplichtingen
| 3,577 | 3,656 | 11,619 | 11,205 | 10,345 | 8,582 | 8,051 | 8,965 | 10,527 | 11,173 | 12,891 | 13,152 | 12,759 | 7,485.846 | 7,067.159 | 6,753.854 | 6,479.005 | 6,135.373 | 6,814.967 | 6,668.047 | 6,463.558 | 8,031.831 | 7,129.566 | 9,225.093 | 7,841.818 | 7,963.71 | 7,976.335 | 8,900.618 | 10,877.35 | 7,047.426 | 2,288.438 | 2,038.477 | 5,179.389 | 1,862.827 | 1,668.634 | 1,585.831 | 2,271.323 | 2,665.372 | 2,826.49 | 2,673.512 | 2,170.022 | 1,183.298 | 1,159.157 | 1,304.423 | 1,718.815 | 1,577.171 | 1,166.258 | 1,688.801 | 1,583.493 | 1,710.432 | 756.065 | 579.527 | 1,056.687 | 660.405 | 750.117 | 599.837 | 679.536 | 406.325 | 431.793 | 427.644 | 404.869 | 440.43 |
Totaal kortlopende verplichtingen
| 18,367 | 13,523 | 13,477 | 13,282 | 12,735 | 10,472 | 10,128 | 11,099 | 12,634 | 12,752 | 14,937 | 14,738 | 14,656 | 9,524.98 | 8,856.676 | 8,421.331 | 8,011.082 | 7,599.39 | 8,994.234 | 8,528.419 | 9,740.003 | 10,161.478 | 11,483.473 | 12,024.113 | 10,580.777 | 10,814.095 | 10,867.322 | 11,085.897 | 13,632.165 | 10,173.608 | 7,329.6 | 6,007.964 | 6,714.149 | 6,335.845 | 5,749.719 | 6,004.181 | 7,334.965 | 7,223.144 | 7,515.085 | 7,355.536 | 6,467.538 | 4,078.911 | 3,277.339 | 3,556.903 | 5,036.188 | 5,333.532 | 4,010.789 | 4,977.18 | 5,602.344 | 5,487.075 | 5,986.179 | 6,497.09 | 6,125.393 | 5,483.764 | 5,005.663 | 4,107.596 | 4,264.12 | 3,402.261 | 2,679.597 | 2,013.768 | 2,373.188 | 3,308.769 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 3,296 | 1,584 | 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 | 350 | 350 | 400 | 400 | 568.13 | 686.32 | 997.7 | 17.84 |
Uitgestelde opbrengsten niet-vlottend
| -1,372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,372 | 1,186 | 874 | 634 | 805 | 702 | 541 | 382 | 255 | 286 | 527 | 286 | 274 | 403.228 | 364.099 | 217.643 | 79.895 | 31.283 | 184.006 | 44.107 | 64.48 | 25.317 | 44.642 | 67.797 | 206.793 | 437.205 | 490.82 | 373.367 | 265.98 | 212.331 | 177.818 | 112.135 | 81.323 | 97.07 | 219.279 | 151.013 | 217.561 | 0.687 | 179.521 | 162.816 | 117.28 | 2.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1,959 | 720 | 494 | 570 | 636 | 479 | 422 | 404 | 406 | 385 | 334 | 452 | 553 | 605.594 | 790.002 | 569.711 | 562.124 | 604.634 | 443.648 | 432.243 | 403.524 | 314.258 | 385.94 | 376.301 | 366.543 | 356.232 | 323.705 | 318.797 | 310.672 | 303.111 | 304.493 | 296.093 | 290.064 | 285.273 | 219.918 | 249.431 | 277.218 | 304.733 | 297.37 | 327.007 | 356.409 | 1,197.41 | 1,205.326 | 1,172.529 | 1,171.018 | 1,161.304 | 1,154.705 | 1,143.836 | 1,132.973 | 1,122.448 | 1,120.673 | 1,125.993 | 1,131.214 | 1,136.217 | 1,226.715 | 1,236.941 | 1,246.813 | 1,257.265 | 1,282.981 | 1,292.527 | 1,288.487 | 1,407.221 |
Totaal niet-vlottende verplichtingen
| 5,255 | 3,490 | 1,368 | 1,204 | 1,441 | 1,181 | 963 | 786 | 661 | 671 | 861 | 738 | 827 | 1,008.822 | 1,154.101 | 787.354 | 642.019 | 635.917 | 627.654 | 476.35 | 468.004 | 339.575 | 430.582 | 444.098 | 573.336 | 793.437 | 814.525 | 692.164 | 576.652 | 515.442 | 482.311 | 408.228 | 371.387 | 382.343 | 439.197 | 400.444 | 494.779 | 305.42 | 476.891 | 489.823 | 473.689 | 1,199.745 | 1,205.326 | 1,172.529 | 1,171.018 | 1,161.304 | 1,154.705 | 1,143.836 | 1,132.973 | 1,122.448 | 1,120.673 | 1,125.993 | 1,131.214 | 1,136.217 | 1,576.715 | 1,586.941 | 1,646.813 | 1,657.265 | 1,851.111 | 1,978.847 | 2,286.187 | 1,425.061 |
Totaal passiva
| 23,622 | 17,013 | 14,845 | 14,486 | 14,176 | 11,653 | 11,091 | 11,885 | 13,295 | 13,423 | 15,798 | 15,476 | 15,483 | 10,533.802 | 10,010.777 | 9,208.685 | 8,653.101 | 8,235.307 | 9,621.888 | 9,004.769 | 10,208.007 | 10,501.053 | 11,914.055 | 12,468.211 | 11,154.113 | 11,607.532 | 11,681.847 | 11,778.061 | 14,208.817 | 10,689.05 | 7,811.911 | 6,416.192 | 7,085.536 | 6,718.188 | 6,188.916 | 6,404.625 | 7,829.744 | 7,528.564 | 7,991.976 | 7,845.359 | 6,941.227 | 5,278.656 | 4,482.665 | 4,729.432 | 6,207.206 | 6,494.836 | 5,165.494 | 6,121.016 | 6,735.317 | 6,609.523 | 7,106.852 | 7,623.083 | 7,256.607 | 6,619.981 | 6,582.378 | 5,694.537 | 5,910.933 | 5,059.526 | 4,530.708 | 3,992.615 | 4,659.375 | 4,733.83 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 31,694 | 0 | 0 | 0 | 30,036 | 30,447 | 29,399 | 28,955 | 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
| 6,884 | 6,884 | 6,884 | 6,884 | 6,884 | 6,884 | 6,884 | 6,884 | 6,884 | 6,884 | 6,884 | 6,884 | 6,884 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 | 6,884.928 |
Ingehouden winsten
| 24,069 | 24,722 | 23,327 | 23,388 | 22,302 | 22,555 | 21,773 | 21,532 | 20,644 | 21,054 | 20,006 | 19,562 | 19,460 | 19,892.876 | 19,545.195 | 19,594.079 | 19,013.613 | 19,187.343 | 18,576.658 | 18,710.427 | 17,561.278 | 17,608.874 | 16,296.884 | 16,199.617 | 15,600.769 | 15,297.353 | 14,308.856 | 14,069.836 | 12,841.195 | 12,602.186 | 11,615.308 | 11,540.222 | 10,974.842 | 10,878.56 | 10,482.599 | 10,404.066 | 9,812.383 | 9,809.199 | 8,587.402 | 8,334.506 | 7,740.778 | 7,759.871 | 7,550.198 | 7,788.539 | 7,539.825 | 7,674.604 | 8,132.993 | 8,023.732 | 7,384.894 | 7,243.931 | 7,125.012 | 6,778.973 | 5,997.498 | 5,685.35 | 6,943.483 | 6,668.323 | 6,053.466 | 5,934.609 | 5,662.548 | 5,681.878 | 5,781.601 | 5,922.935 |
Overige gereserveerde algehele resultaten
| 5,823 | 5,313 | 4,477 | 4,559 | 4,375 | 3,767 | 3,149 | 3,494 | 3,421 | 3,205 | 2,972 | 2,324 | 2,269 | 9,393.679 | 1,343 | 1,035 | 827 | 609 | 1,109 | 818 | 858 | 1,081 | 902 | 1,318 | 1,375 | 1,523 | 1,834 | 1,456 | 1,132 | 942 | 973 | 372 | 320 | 779 | 1,320 | 1,193 | 1,504 | 1,365 | 1,341 | 959 | 624 | 617 | 886 | 553 | 506 | 278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,499 | 2,502 | 2,501 | 2,508 | -29,186 | 2,507 | 2,508 | 2,509 | -27,528 | -27,938 | -26,890 | -26,446 | 2,509 | -4,682.954 | 2,509.254 | 2,510.811 | 2,509.215 | 2,510.081 | 2,510.202 | 2,509.709 | 2,509.859 | 2,508.727 | 2,509.324 | 2,509.974 | 2,509.084 | 2,515.809 | 2,517.113 | 2,517.485 | 2,518.428 | 2,519.041 | 2,519.07 | 2,518.892 | 2,517.697 | 2,519.146 | 2,518.63 | 2,518.971 | 2,519.255 | 2,518.679 | 2,517.972 | 2,518.447 | 2,518.141 | 2,517.851 | 2,519.529 | 2,518.017 | 2,520.054 | 2,520.026 | 2,535.172 | 2,200.151 | 2,199.929 | 2,327.849 | 641.732 | 595.289 | 832.13 | 764.678 | 768.439 | 691.502 | 769.804 | 851.579 | 727.421 | 808.96 | 563.422 | 758.689 |
Totaal eigen vermogen van aandeelhouders
| 39,275 | 39,421 | 37,189 | 37,339 | 36,069 | 35,713 | 34,314 | 34,419 | 33,457 | 33,652 | 32,371 | 31,279 | 31,122 | 31,488.529 | 30,282.377 | 30,024.818 | 29,234.756 | 29,191.352 | 29,080.788 | 28,923.064 | 27,814.065 | 28,083.529 | 26,593.136 | 26,912.519 | 26,369.781 | 26,221.09 | 25,544.897 | 24,928.249 | 23,376.551 | 22,948.155 | 21,992.306 | 21,316.042 | 20,697.467 | 21,061.634 | 21,206.157 | 21,000.965 | 20,720.566 | 20,577.806 | 19,331.302 | 18,696.881 | 17,767.847 | 17,779.65 | 17,840.655 | 17,744.484 | 17,450.807 | 17,357.558 | 17,553.093 | 17,108.811 | 16,469.751 | 16,456.708 | 14,651.672 | 14,259.19 | 13,714.556 | 13,334.956 | 14,596.85 | 14,244.753 | 13,708.198 | 13,671.116 | 13,274.897 | 13,375.766 | 13,229.951 | 13,566.552 |
Totaal eigen vermogen
| 39,624 | 39,770 | 37,526 | 37,653 | 36,370 | 36,022 | 34,597 | 34,692 | 33,726 | 33,917 | 32,601 | 31,502 | 31,354 | 31,726.577 | 30,486.057 | 30,229.484 | 29,414.709 | 29,359.172 | 29,256.768 | 29,077.913 | 27,960.763 | 28,227.262 | 26,722.185 | 27,032.805 | 26,488.581 | 26,284.351 | 25,611.49 | 24,994.117 | 23,438.856 | 23,006.048 | 22,047.252 | 21,369.105 | 20,743.843 | 21,113.82 | 21,261.479 | 21,058.14 | 20,779.604 | 20,631.735 | 19,384.666 | 18,741.912 | 17,810.79 | 17,821.711 | 17,884.256 | 17,787.285 | 17,491.503 | 17,397.282 | 17,587.811 | 17,140.315 | 16,499.461 | 16,489.269 | 14,668.3 | 14,280.296 | 13,735.521 | 13,357.941 | 14,619.361 | 14,265.028 | 13,728.57 | 13,689.921 | 13,293.06 | 13,396.208 | 13,250.039 | 13,589.838 |
Totaal passiva en aandeelhoudersvermogen
| 63,246 | 56,783 | 52,371 | 52,139 | 50,546 | 47,675 | 45,688 | 46,577 | 47,021 | 47,340 | 48,399 | 46,978 | 46,837 | 42,260.379 | 40,496.834 | 39,438.169 | 38,067.81 | 37,594.479 | 38,878.656 | 38,082.682 | 38,168.77 | 38,728.315 | 38,636.24 | 39,501.016 | 37,642.694 | 37,891.883 | 37,293.337 | 36,772.178 | 37,647.673 | 33,695.098 | 29,859.163 | 27,785.297 | 27,829.379 | 27,832.008 | 27,450.395 | 27,462.765 | 28,609.348 | 28,160.299 | 27,376.642 | 26,587.271 | 24,752.017 | 23,100.367 | 22,366.921 | 22,516.717 | 23,698.709 | 23,892.118 | 22,753.305 | 23,261.331 | 23,234.778 | 23,098.792 | 21,775.152 | 21,903.379 | 20,992.128 | 19,977.922 | 21,201.739 | 19,959.565 | 19,639.503 | 18,749.447 | 17,823.768 | 17,388.823 | 17,909.414 | 18,323.668 |