Rorze Corporation
TSE:6323.T
1844 (JPY) • At close September 19, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 40,206 | 37,951 | 36,731 | 33,551 | 33,255 | 28,292 | 30,009 | 25,303 | 24,937 | 23,631.72 | 23,668.348 | 20,774.885 | 18,653.575 | 16,825.096 | 14,280.968 | 15,046.237 | 14,493.649 | 12,838.078 | 10,978.227 | 12,098.952 | 11,195.133 | 11,538.131 | 11,369.339 | 9,142.667 | 7,212.642 | 8,652.351 | 7,352.178 | 5,108.955 | 4,375.616 | 6,360.169 | 6,059.555 | 5,789.596 | 6,052.405 | 4,494.081 | 2,530.285 | 2,680.088 | 2,828.656 | 3,850.283 | 3,252.812 | 3,374.222 | 4,558.247 | 3,342.065 | 2,921.835 | 3,483.164 | 3,293.868 | 2,889.791 | 2,495.166 | 2,308.023 | 2,766.819 | 2,433.002 | 1,825.605 | 1,188.215 | 1,884.77 | 1,917.529 | 1,465.134 | 1,439.856 | 1,499.629 | 2,302.104 |
Kortetermijnbeleggingen
| 0 | 0 | -205 | -223 | -162 | -1,085 | -74 | -91 | 0 | -375.589 | -883.781 | -876.058 | 0 | -274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -83.578 | -353.824 | 0 | 0 | -100.569 | -336.057 | -330.318 | -349.793 | -357.496 | -426.46 | 0 | 0 | -123 | 0 | 0 | 0 | -48.348 | 0 | 0 | 0 | -93.946 | 0 | 0 | 0 | -155.649 |
Liquide middelen en kortetermijnbeleggingen
| 40,206 | 37,951 | 36,731 | 33,551 | 33,255 | 28,292 | 30,009 | 25,303 | 24,937 | 23,631.72 | 23,668.348 | 20,774.885 | 18,653.575 | 16,825.096 | 14,280.968 | 15,046.237 | 14,493.649 | 12,838.078 | 10,978.227 | 12,098.952 | 11,195.133 | 11,538.131 | 11,369.339 | 9,142.667 | 7,212.642 | 8,652.351 | 7,352.178 | 5,108.955 | 4,375.616 | 6,360.169 | 6,059.555 | 5,789.596 | 6,052.405 | 4,494.081 | 2,530.285 | 2,680.088 | 2,828.656 | 3,850.283 | 3,252.812 | 3,374.222 | 4,558.247 | 3,342.065 | 2,921.835 | 3,483.164 | 3,293.868 | 2,889.791 | 2,495.166 | 2,308.023 | 2,766.819 | 2,433.002 | 1,825.605 | 1,188.215 | 1,884.77 | 1,917.529 | 1,465.134 | 1,439.856 | 1,499.629 | 2,302.104 |
Nettovorderingen
| 27,852 | 26,446 | 21,963 | 24,594 | 20,986 | 26,722 | 25,218 | 22,822 | 21,686 | 18,915.235 | 16,470.453 | 15,116.685 | 13,812.618 | 11,341.98 | 12,233.427 | 11,985.093 | 12,140.719 | 11,410.015 | 10,264.427 | 9,513.671 | 8,997.287 | 8,640.286 | 9,292.208 | 10,123.261 | 9,072.009 | 8,306.206 | 9,951.778 | 12,923.193 | 10,065.128 | 7,788.987 | 5,539.091 | 5,281.437 | 6,307.986 | 6,385.233 | 7,052.812 | 5,315.696 | 3,819.111 | 4,214.145 | 4,545.913 | 3,619.671 | 3,056.676 | 4,256.933 | 5,140.628 | 3,736.173 | 2,773.692 | 3,007.043 | 2,628.366 | 3,050.886 | 2,881.506 | 3,006.938 | 3,363.254 | 3,626.181 | 3,198.967 | 3,105.507 | 3,518.582 | 2,995.046 | 2,639.711 | 2,075.645 |
Voorraad
| 53,396 | 53,284 | 56,848 | 55,010 | 52,090 | 42,833 | 41,135 | 34,337 | 27,896 | 22,424.023 | 18,539.603 | 14,539.875 | 11,696.625 | 11,115.179 | 12,488.006 | 12,034.626 | 12,710.583 | 11,638.239 | 11,946.465 | 13,077.57 | 14,184.632 | 14,068.385 | 12,805.583 | 10,348.23 | 9,407.208 | 7,420.517 | 5,540.438 | 4,930.898 | 8,728.609 | 4,833.146 | 4,231.352 | 4,759.371 | 4,187.101 | 4,524.53 | 5,870.139 | 5,237.998 | 5,011.288 | 4,095.213 | 4,108.313 | 3,763.847 | 3,930.409 | 3,778.374 | 3,726.427 | 3,753.601 | 4,203.666 | 3,540.063 | 3,529.7 | 3,225.815 | 3,729.357 | 3,621.682 | 4,191.47 | 4,878.902 | 4,698.429 | 4,051.743 | 4,640.334 | 4,477.208 | 4,009.096 | 3,263.913 |
Overige vlottende activa
| 2,135 | 2,459 | 2,626 | 2,144 | 2,373 | 2,139 | 2,290 | 2,182 | 2,047 | 1,484.62 | 1,433.315 | 1,388.849 | 998.064 | 660.942 | 718.822 | 1,560.931 | 1,047.332 | 409.617 | 578.163 | 502.726 | 401.942 | 452.302 | 400.647 | 362.979 | 635.002 | 439.934 | 1,242.688 | 1,881.9 | 2,328.538 | 410.125 | 171.123 | 213.543 | 124.809 | 161.417 | 580.846 | 293.98 | 296.04 | 181.224 | 195.845 | 177.665 | 183.853 | 169.154 | 370.569 | 362.713 | 162.539 | 71.723 | 52.324 | 61.496 | 81.39 | 38.686 | 98.318 | 152.479 | 97.075 | 127.92 | 249.132 | 178.644 | 179.731 | 24.365 |
Totaal vlottende activa
| 123,589 | 120,140 | 118,168 | 115,299 | 108,704 | 99,986 | 98,652 | 84,644 | 76,566 | 66,455.598 | 60,111.719 | 51,820.294 | 45,160.882 | 39,943.197 | 39,721.223 | 40,626.887 | 40,392.283 | 36,295.949 | 33,767.282 | 35,192.919 | 34,778.994 | 34,699.104 | 33,867.777 | 29,977.137 | 26,326.861 | 24,819.008 | 24,087.082 | 24,844.946 | 25,497.891 | 19,392.427 | 16,001.121 | 16,043.947 | 16,672.301 | 15,565.261 | 16,034.082 | 13,527.762 | 11,955.095 | 12,340.865 | 12,102.883 | 10,935.405 | 11,729.185 | 11,546.526 | 12,159.459 | 11,335.651 | 10,433.765 | 9,508.62 | 8,705.556 | 8,646.22 | 9,459.072 | 9,100.308 | 9,478.647 | 9,845.777 | 9,879.241 | 9,202.699 | 9,873.182 | 9,090.754 | 8,328.167 | 7,666.027 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 23,291 | 22,621 | 23,310 | 23,237 | 22,255 | 22,102 | 23,347 | 21,697 | 19,269 | 17,481.055 | 16,603.369 | 16,252.27 | 17,440.113 | 16,657.703 | 16,125.819 | 16,238.279 | 16,246.552 | 16,411.241 | 15,341.57 | 13,838.584 | 13,216.69 | 11,636.917 | 11,002.483 | 9,069.795 | 8,053.184 | 7,908.882 | 7,583.147 | 7,081.12 | 6,817.353 | 6,545.689 | 5,911.764 | 5,564.977 | 5,802.639 | 6,002.607 | 5,780.391 | 5,946.949 | 5,949.362 | 6,027.792 | 5,814.422 | 5,712.228 | 5,745.022 | 5,810.947 | 5,501.368 | 5,451.556 | 5,286.869 | 5,216.585 | 4,893.141 | 4,956.44 | 5,105.576 | 5,028.649 | 5,065.436 | 5,317.67 | 5,346.733 | 5,323.075 | 5,298.536 | 5,338.412 | 5,596.888 | 5,605.802 |
Goodwill
| 2,255 | 2,319 | 4,566 | 4,690 | 4,813 | 0 | 0 | 0 | 0 | 0 | 0.248 | 0.474 | 0.585 | 0 | 0.331 | 0.954 | 0.108 | 0 | 0.023 | 0.138 | 0.591 | 0 | 0.014 | 0.732 | 0.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.452 | 0.718 | 0.19 | 0.828 | 0.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2,889 | 2,902 | 667 | 663 | 624 | 643 | 705 | 687 | 629 | 614.525 | 579 | 572 | 572 | 543.893 | 653 | 629 | 583 | 569.622 | 370 | 270 | 235 | 240.527 | 259 | 252 | 233 | 245.912 | 390.883 | 400.645 | 414.171 | 237.307 | 211.981 | 210.545 | 226.951 | 241.175 | 243.536 | 256.551 | 253.348 | 244.607 | 212.06 | 177.122 | 186.328 | 201.276 | 199 | 209 | 208 | 204 | 197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 190.325 |
Goodwill en immateriële activa
| 5,144 | 5,221 | 5,233 | 5,353 | 5,437 | 643 | 705 | 687 | 629 | 614.525 | 579.248 | 572.474 | 572.585 | 543.893 | 653.331 | 629.954 | 583.108 | 569.622 | 370.023 | 270.138 | 235.591 | 240.527 | 259.014 | 252.732 | 233.369 | 245.912 | 390.883 | 400.645 | 414.171 | 237.307 | 211.981 | 210.545 | 226.951 | 241.175 | 243.536 | 256.551 | 253.348 | 244.607 | 212.06 | 177.122 | 186.328 | 201.276 | 199.452 | 209.718 | 208.19 | 204.828 | 197.766 | 201.171 | 211.381 | 206.325 | 203.214 | 223.844 | 236.274 | 239.529 | 245.539 | 254.397 | 188.03 | 190.325 |
Langetermijnbeleggingen
| 3,547 | 4,936 | 2,450 | 2,385 | 1,574 | 2,454 | 1,552 | 1,549 | 1,368 | 1,694 | 2,184 | 2,139 | 852.021 | 1,083.787 | 799.715 | 770.823 | 419.886 | 338.06 | 390.977 | 394.402 | 340.161 | 343.697 | 372.265 | 309.94 | 321.706 | 412.605 | 457.32 | 354.965 | 359.842 | 307.645 | 235.647 | 231.199 | 273.798 | 340.673 | 596 | 208.444 | 257.581 | 341.275 | 555 | 531 | 590 | 593 | 640 | 181.752 | 223.184 | 371.404 | 267.384 | 266.55 | 259.758 | 322.044 | 258.694 | 240.408 | 281.017 | 377.12 | 294.188 | 285.165 | 347.407 | 521.616 |
Belastingvorderingen
| 1,933 | 1,959 | 1,626 | 1,465 | 1,331 | 1,290 | 1,860 | 2,004 | 1,982 | 1,771.445 | 1,668.85 | 1,343.772 | 1,183.052 | 955.688 | 964.535 | 729.227 | 841.382 | 859.973 | 777.346 | 670.94 | 708.147 | 6.497 | 24.719 | 78.797 | 5.407 | 5.641 | 4.856 | 4.923 | 8.245 | 1.262 | 77.503 | 142.034 | 119.869 | 67.137 | -596 | 35.068 | 59.8 | 33.331 | -555 | -531 | -590 | -593 | -640 | 2.383 | 2.134 | 8.375 | 278.266 | 277.301 | 276.179 | 268.744 | 307.797 | 268.675 | 237.292 | 304.897 | 335.056 | 373.718 | 375.778 | 374.055 |
Overige niet-vlottende activa
| 4,248 | 1,259 | 2,807 | 1,064 | 1,089 | 4 | 574 | 494 | 674 | 273.889 | -0.079 | -0.004 | 646.273 | 346.914 | 597.051 | 589.344 | 338.33 | 302.394 | 602.086 | 559.891 | 529.523 | 566.565 | 519.645 | 502.708 | 506.546 | 510.764 | 484.783 | 518.248 | 524.944 | 496.523 | 422.011 | 291.757 | 322.815 | 274.236 | 596.068 | 385.081 | 347.344 | 235.855 | 555.379 | 531.416 | 590.984 | 707.394 | 640.074 | 384.291 | 364.246 | 211.077 | 290.922 | 278.396 | 274.424 | 136.715 | 192.32 | 204.405 | 226.221 | 124.31 | 238.175 | 220.462 | 269.559 | 114.873 |
Totaal niet-vlottende activa
| 38,163 | 35,996 | 35,426 | 33,504 | 31,686 | 26,493 | 28,038 | 26,431 | 23,922 | 21,834.914 | 21,035.388 | 20,307.512 | 20,694.044 | 19,587.985 | 19,140.451 | 18,957.627 | 18,429.258 | 18,481.29 | 17,482.002 | 15,733.955 | 15,030.112 | 12,794.203 | 12,178.126 | 10,213.972 | 9,120.212 | 9,083.804 | 8,920.989 | 8,359.901 | 8,124.555 | 7,588.426 | 6,858.906 | 6,440.512 | 6,746.072 | 6,925.828 | 6,619.995 | 6,832.093 | 6,867.435 | 6,882.86 | 6,581.861 | 6,420.766 | 6,522.334 | 6,719.617 | 6,340.894 | 6,229.7 | 6,084.623 | 6,012.269 | 5,927.479 | 5,979.858 | 6,127.318 | 5,962.477 | 6,027.461 | 6,255.002 | 6,327.537 | 6,368.931 | 6,411.494 | 6,472.154 | 6,777.662 | 6,806.671 |
Totaal activa
| 161,752 | 156,136 | 153,595 | 148,807 | 140,392 | 126,482 | 126,693 | 111,078 | 100,488 | 88,290.514 | 81,147.109 | 72,127.808 | 65,854.929 | 59,531.184 | 58,861.676 | 59,584.516 | 58,821.541 | 54,777.241 | 51,249.286 | 50,926.878 | 49,809.106 | 47,493.31 | 46,045.902 | 40,191.11 | 35,447.073 | 33,902.812 | 33,008.072 | 33,204.847 | 33,622.446 | 26,980.854 | 22,860.027 | 22,484.46 | 23,418.373 | 22,491.089 | 22,654.077 | 20,359.855 | 18,822.53 | 19,223.725 | 18,684.744 | 17,356.171 | 18,251.519 | 18,266.143 | 18,500.353 | 17,565.351 | 16,518.388 | 15,520.889 | 14,633.035 | 14,626.078 | 15,586.39 | 15,062.785 | 15,506.108 | 16,100.779 | 16,206.778 | 15,571.63 | 16,284.676 | 15,562.908 | 15,105.829 | 14,472.698 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 6,152 | 6,392 | 6,538 | 5,864 | 7,734 | 7,350 | 8,113 | 7,030 | 8,085 | 6,850.5 | 6,042.178 | 4,701.34 | 4,405.347 | 2,618.774 | 3,274.067 | 3,808.224 | 4,388.404 | 3,054.419 | 2,356.067 | 2,670.686 | 2,871.95 | 2,567.61 | 3,048.358 | 3,092.992 | 2,735.781 | 2,719.676 | 3,616.856 | 5,849.795 | 5,737.529 | 2,697.024 | 1,933.386 | 1,648.587 | 1,603.957 | 1,323.752 | 2,265.195 | 1,760.907 | 1,567.284 | 1,165.589 | 1,320.614 | 1,056.208 | 1,012.429 | 1,369.931 | 1,647.079 | 1,564.28 | 1,146.26 | 757.223 | 844.915 | 974.815 | 1,212.486 | 883.316 | 1,047.989 | 1,438.88 | 1,168.034 | 1,084.679 | 1,398.132 | 1,363.884 | 1,160.037 | 559.245 |
Kortlopende schulden
| 15,363 | 16,339 | 16,005 | 16,058 | 16,435 | 14,936 | 14,466 | 13,108 | 13,364 | 11,924.719 | 12,619.885 | 12,152.261 | 11,712.707 | 11,470.057 | 9,777.386 | 10,183.286 | 10,417.478 | 9,883.988 | 9,873.331 | 9,906.516 | 9,604.542 | 8,900.511 | 8,082.184 | 7,307.803 | 5,999.728 | 4,426.371 | 3,703.374 | 3,538.615 | 4,707.5 | 3,420.986 | 2,754.933 | 2,830.723 | 3,065.321 | 3,001.341 | 3,370.196 | 2,875.443 | 2,562.285 | 2,963.811 | 2,833.123 | 2,825.328 | 2,977.468 | 2,979.573 | 3,820.004 | 3,058.39 | 2,845.568 | 2,984.077 | 3,045.873 | 3,008.747 | 3,122.38 | 3,291.518 | 3,372.22 | 3,420.216 | 3,330.904 | 3,257.694 | 3,467.803 | 3,681.025 | 3,649.492 | 3,746.627 |
Belastingschulden
| 3,352 | 4,567 | 2,498 | 3,468 | 2,201 | 4,359 | 3,565 | 4,020 | 2,305 | 4,443.961 | 3,008.689 | 2,302.198 | 1,344.115 | 1,325.458 | 721.79 | 928.793 | 693.344 | 1,325.77 | 979.777 | 1,180.67 | 760.373 | 1,176.448 | 1,108.148 | 1,092.122 | 632.383 | 616.754 | 625.781 | 741.229 | 612.461 | 623.058 | 494.281 | 678.009 | 584.9 | 863.948 | 404.677 | 139.185 | 105.683 | 143.599 | 81.079 | 86.923 | 177.791 | 276.607 | 154.569 | 152.836 | 130.516 | 102.372 | 32.066 | 47.138 | 29.3 | 81.035 | 60.886 | 81.455 | 130.62 | 157.953 | 124.548 | 131.434 | 112.204 | 81.189 |
Uitgestelde opbrengsten
| 3,352 | 4,567 | 5,228 | 5,656 | 4,327 | 6,739 | 6,573 | 6,298 | 2,305 | 6,532.911 | 6,032.134 | 4,438.81 | 3,488.142 | 3,090.312 | 2,360.573 | 2,309.93 | 2,160.98 | 2,551.743 | 2,460.376 | 2,468.801 | 2,178.694 | 2,421.887 | 2,555.657 | 2,275.655 | 1,901.002 | 1,795.503 | 1,854.965 | 1,872.769 | 1,140.534 | 1,655.268 | 1,425.641 | 1,542.202 | 1,626.223 | 1,810.956 | 1,239.429 | 849.26 | 744.001 | 731.666 | 682.889 | 623.103 | 599.947 | 674.51 | 688.165 | 646.982 | 542.738 | 434.574 | 376.667 | 377.375 | 348.099 | 390.013 | 439.284 | 450.691 | 502.249 | 524.66 | 416.089 | 340.46 | 261.795 | 178.624 |
Overige kortlopende verplichtingen
| 9,797 | 9,132 | 6,825 | 6,746 | 6,099 | 4,019 | 5,297 | 3,977 | 5,213 | 3,183.746 | 2,812.874 | 2,050.98 | 1,537.316 | 1,675.816 | 2,038.328 | 2,970.464 | 3,068.336 | 2,228.45 | 1,538.753 | 1,605.743 | 1,262.092 | 1,244.825 | 977.268 | 902.387 | 1,039.499 | 823.79 | 881.025 | 836.366 | 2,329.872 | 1,659.476 | 966.723 | 1,611.01 | 1,617.802 | 797.277 | 1,039.475 | 556.359 | 569.577 | 790.386 | 872.303 | 636.368 | 1,305.702 | 625.948 | 576.413 | 959.653 | 1,033.856 | 695.987 | 524.117 | 528.506 | 859.258 | 693.513 | 731.233 | 656.673 | 998.028 | 721.864 | 859.273 | 688.321 | 466.728 | 674.093 |
Totaal kortlopende verplichtingen
| 34,664 | 36,430 | 34,596 | 34,324 | 34,595 | 33,044 | 34,449 | 30,413 | 28,967 | 28,491.876 | 27,507.071 | 23,343.391 | 21,143.512 | 18,854.959 | 17,450.354 | 19,271.904 | 20,035.198 | 17,718.6 | 16,228.527 | 16,651.746 | 15,917.278 | 15,134.833 | 14,663.467 | 13,578.837 | 11,676.01 | 9,765.34 | 10,056.22 | 12,097.545 | 13,915.435 | 9,432.754 | 7,080.683 | 7,632.522 | 7,913.303 | 6,933.326 | 7,914.295 | 6,041.969 | 5,443.147 | 5,651.452 | 5,708.929 | 5,141.007 | 5,895.546 | 5,649.962 | 6,731.661 | 6,229.305 | 5,568.422 | 4,871.861 | 4,791.572 | 4,889.443 | 5,542.223 | 5,258.36 | 5,590.726 | 5,966.46 | 5,999.215 | 5,588.897 | 6,141.297 | 6,073.69 | 5,538.052 | 5,158.589 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 16,846 | 18,167 | 20,898 | 23,019 | 24,578 | 17,887 | 17,035 | 13,833 | 15,176 | 8,961.451 | 7,670.303 | 6,288.028 | 5,694.227 | 5,299.166 | 7,556.182 | 8,379.231 | 8,869.26 | 7,809.067 | 7,419.534 | 8,073.129 | 8,276.847 | 7,943.262 | 6,985.621 | 4,306.334 | 2,925.451 | 2,659.52 | 1,334.856 | 595.878 | 734.146 | 568.244 | 718.994 | 832.584 | 988.674 | 1,344.764 | 1,516.227 | 1,393.201 | 1,255.517 | 1,425.545 | 1,612.501 | 1,598.514 | 1,918.422 | 1,808.916 | 1,648.898 | 1,711.515 | 1,850.126 | 1,996.808 | 1,707.622 | 1,617.507 | 1,833.171 | 1,860.701 | 1,966.825 | 1,820.715 | 1,905.945 | 1,994.771 | 2,239.901 | 1,766.233 | 1,566.893 | 1,698.054 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 7 | 806 | 787 | 747 | 645 | 0 | 0 | 0 | -399.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 432.85 | 521.865 | 535.033 | 494.246 | 483.168 | 407.881 | 404.417 | 366.201 | 623.521 | 589.967 | 597.102 | 577.496 | 565.475 | 619.279 | 618.027 | 592.002 | 581.848 | 530.177 | 527.637 | 515.446 | 495.186 | 467.672 | 463.904 | 449.084 | 422.882 | 398.023 | 380.575 | 385.334 | 370.389 | 371.821 | 371.893 | 379.465 | 362.365 | 377.863 | 375.675 | 375.556 | 357.377 |
Uitgestelde belastingverplichtingen niet-vlottend
| 704 | 997 | 159 | 383 | 191 | 105 | 0 | 0 | 0 | 399.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.54 | 50.144 | 56.746 | 65.543 | 143.18 | 161.557 | 134.325 | 126.101 | 124.72 | 37.653 | 29.083 | 191.006 | 184.434 | 55.598 | 15.547 | 18.471 | 14.44 | 26.811 | 23.277 | 95.045 | 117.804 | 120.086 | 85.291 | 72.954 | 83.26 | 73.523 | 79.551 | 84.502 | 75.351 | 65.957 | 68.544 | 58.179 | 58.262 | 59.31 | 51.843 | 57.55 | 56.127 |
Overige niet-vlottende verplichtingen
| 1,020 | 982 | 184 | 184 | 185 | 9 | 780 | 756 | 628 | 614.947 | 782.253 | 760.218 | 838.36 | 771.316 | 792.259 | 766.957 | 690.328 | 678.464 | 596.757 | 480.806 | 467 | 4.352 | 10.639 | 11.216 | 4.352 | 4.349 | 4.351 | 4.35 | 4.351 | 0.301 | 0.3 | 0.3 | 0.3 | 0.3 | 0.301 | 0.3 | 0.301 | 0.3 | 0.493 | 0.686 | 0.879 | 0.301 | 1.159 | 1.51 | 1.861 | 0.302 | 2.562 | 2.913 | 3.262 | 0.302 | 3.073 | 3.606 | 4.142 | 1.029 | 4.909 | 5.144 | 5.369 | 0.541 |
Totaal niet-vlottende verplichtingen
| 18,570 | 20,153 | 22,047 | 24,373 | 25,701 | 18,646 | 17,815 | 14,589 | 15,804 | 9,576.398 | 8,452.556 | 7,048.246 | 6,532.587 | 6,070.482 | 8,348.441 | 9,146.188 | 9,559.588 | 8,487.531 | 8,016.291 | 8,553.935 | 8,743.847 | 8,417.004 | 7,568.269 | 4,909.329 | 3,489.592 | 3,290.217 | 1,908.645 | 1,138.97 | 1,230.799 | 1,316.786 | 1,346.914 | 1,459.069 | 1,757.476 | 2,094.973 | 2,191.405 | 2,027.075 | 1,866.291 | 2,022.133 | 2,169.982 | 2,150.114 | 2,529.792 | 2,422.207 | 2,237.815 | 2,262.22 | 2,374.025 | 2,503.252 | 2,181.73 | 2,080.546 | 2,306.269 | 2,306.743 | 2,407.676 | 2,264.758 | 2,347.731 | 2,416.427 | 2,681.983 | 2,198.895 | 2,005.368 | 2,112.099 |
Totaal passiva
| 53,234 | 56,583 | 56,643 | 58,697 | 60,296 | 51,690 | 52,264 | 45,002 | 44,771 | 38,068.274 | 35,959.627 | 30,391.637 | 27,676.099 | 24,925.441 | 25,798.795 | 28,418.092 | 29,594.786 | 26,206.131 | 24,244.818 | 25,205.681 | 24,661.125 | 23,551.837 | 22,231.736 | 18,488.166 | 15,165.602 | 13,055.557 | 11,964.865 | 13,236.515 | 15,146.234 | 10,749.54 | 8,427.597 | 9,091.591 | 9,670.779 | 9,028.299 | 10,105.7 | 8,069.044 | 7,309.438 | 7,673.585 | 7,878.911 | 7,291.121 | 8,425.338 | 8,072.169 | 8,969.476 | 8,491.525 | 7,942.447 | 7,375.113 | 6,973.302 | 6,969.989 | 7,848.492 | 7,565.103 | 7,998.402 | 8,231.218 | 8,346.946 | 8,005.324 | 8,823.28 | 8,272.585 | 7,543.42 | 7,270.688 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 63,618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 686 | 639 | 500 | 504 | 304 | 611 | 516 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 693 | 704 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 294 | 290 | 95 | 520 | 599 | 766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 982 | 982 | 982 | 982 | 982 | 982 | 982 | 982 | 982 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982 | 982.775 | 982 | 982 | 982 | 982 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 | 982.775 |
Ingehouden winsten
| 84,861 | 78,465 | 74,376 | 68,723 | 62,445 | 61,221 | 59,504 | 52,204 | 44,963 | 41,506.829 | 37,398.048 | 34,181.375 | 31,379.061 | 29,200.857 | 27,842.639 | 26,020.876 | 24,302.533 | 23,249.114 | 22,155.666 | 20,710.837 | 19,448.014 | 18,210.429 | 17,616.503 | 16,042.037 | 14,734.64 | 14,188.544 | 14,553.648 | 13,587.475 | 12,184.372 | 11,876.914 | 11,257.639 | 10,462.959 | 9,916.44 | 9,081.125 | 8,327.354 | 7,662.939 | 7,036.922 | 7,005.807 | 6,747.406 | 6,411.372 | 6,210.566 | 6,225.965 | 6,317.93 | 6,206.024 | 5,943.099 | 5,872.779 | 6,099.826 | 6,064.011 | 5,933.504 | 6,064.784 | 6,274.178 | 6,090.138 | 6,024.416 | 5,966.896 | 5,847.651 | 5,683.635 | 5,535.751 | 5,353.019 |
Overige gereserveerde algehele resultaten
| 10,399 | 7,620 | 9,113 | 8,104 | 4,991 | 4,687 | 6,631 | 5,677 | 3,065 | 1,528.582 | 850.693 | 651.022 | 499.049 | -686 | -639 | -500 | -504 | -304 | -611 | -516 | -18 | -5 | 409 | 21 | -229 | 417 | 270 | 141 | 234 | 174 | -693 | -704 | -19 | 375 | 279 | 605 | 491 | 502 | 72 | -294 | -290 | -95 | -520 | -599 | -766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,793 | 5,232 | 5,229 | 5,229 | 5,229 | -62,203 | 1,415 | 1,416 | 1,420 | 1,415.949 | 1,415.949 | 1,415.949 | 1,416.225 | 728.22 | 776.961 | 916.483 | 912.161 | 1,112.941 | 805.583 | 899.67 | 1,418.843 | 1,410.946 | 1,417.688 | 1,416.949 | 1,416.861 | 1,431.638 | 1,431.585 | 1,430.962 | 1,433.409 | 1,143.032 | 448.97 | 413.2 | 1,098.7 | 1,119.091 | 1,118.485 | 1,118.855 | 1,119.186 | 1,118.554 | 1,118.734 | 823.403 | 816.652 | 1,007.773 | 549.889 | 433.127 | 251.365 | -61.005 | -586.787 | -569.948 | -406.763 | -668.472 | -798.219 | -374.178 | -292.81 | -435.83 | -407.022 | -342.199 | -27.556 | -113.177 |
Totaal eigen vermogen van aandeelhouders
| 101,035 | 92,299 | 89,700 | 83,038 | 73,647 | 68,305 | 68,532 | 60,279 | 50,430 | 45,434.135 | 40,647.465 | 37,231.121 | 34,277.11 | 30,911.852 | 29,602.375 | 27,920.134 | 26,197.469 | 25,344.83 | 23,944.024 | 22,593.282 | 21,830.857 | 20,604.15 | 20,425.191 | 18,461.986 | 16,904.501 | 17,019.182 | 17,238.008 | 16,142.212 | 14,834.556 | 14,176.721 | 12,689.384 | 11,858.934 | 11,997.915 | 11,557.991 | 10,707.614 | 10,369.569 | 9,629.883 | 9,609.136 | 8,920.915 | 8,217.55 | 8,009.993 | 8,216.513 | 7,850.594 | 7,621.926 | 7,177.239 | 6,794.549 | 6,495.814 | 6,476.838 | 6,509.516 | 6,379.087 | 6,458.734 | 6,698.735 | 6,714.381 | 6,513.841 | 6,423.404 | 6,324.211 | 6,490.97 | 6,222.617 |
Totaal eigen vermogen
| 108,515 | 99,550 | 96,952 | 90,110 | 80,096 | 74,792 | 74,429 | 66,076 | 55,715 | 50,222.24 | 45,187.482 | 41,736.171 | 38,178.83 | 34,605.743 | 33,062.881 | 31,166.424 | 29,226.755 | 28,571.11 | 27,004.468 | 25,721.197 | 25,147.981 | 23,941.473 | 23,814.166 | 21,702.944 | 20,281.471 | 20,847.253 | 21,043.207 | 19,968.332 | 18,476.212 | 16,231.314 | 14,432.43 | 13,392.869 | 13,747.594 | 13,462.79 | 12,548.377 | 12,290.811 | 11,513.092 | 11,550.14 | 10,805.833 | 10,065.05 | 9,826.181 | 10,193.974 | 9,530.877 | 9,073.826 | 8,575.941 | 8,145.776 | 7,659.733 | 7,656.089 | 7,737.898 | 7,497.682 | 7,507.706 | 7,869.561 | 7,859.832 | 7,566.306 | 7,461.396 | 7,290.323 | 7,562.409 | 7,202.01 |
Totaal passiva en aandeelhoudersvermogen
| 161,749 | 156,136 | 153,595 | 148,807 | 140,392 | 126,482 | 126,693 | 111,078 | 100,486 | 88,290.514 | 81,147.109 | 72,127.808 | 65,854.929 | 59,531.184 | 58,861.676 | 59,584.516 | 58,821.541 | 54,777.241 | 51,249.286 | 50,926.878 | 49,809.106 | 47,493.31 | 46,045.902 | 40,191.11 | 35,447.073 | 33,902.81 | 33,008.072 | 33,204.847 | 33,622.446 | 26,980.854 | 22,860.027 | 22,484.46 | 23,418.373 | 22,491.089 | 22,654.077 | 20,359.855 | 18,822.53 | 19,223.725 | 18,684.744 | 17,356.171 | 18,251.519 | 18,266.143 | 18,500.353 | 17,565.351 | 16,518.388 | 15,520.889 | 14,633.035 | 14,626.078 | 15,586.39 | 15,062.785 | 15,506.108 | 16,100.779 | 16,206.778 | 15,571.63 | 16,284.676 | 15,562.908 | 15,105.829 | 14,472.698 |