Harmonic Drive Systems Inc.
TSE:6324.T
2742 (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
| 20,233.616 | 18,941.712 | 18,959.015 | 21,255.317 | 20,326.509 | 20,783.57 | 19,362.049 | 17,704.974 | 18,712.468 | 19,901.29 | 16,469.31 | 18,468.149 | 20,612.639 | 21,142.106 | 22,870.882 | 23,699.14 | 19,904.863 | 19,554.409 | 18,071.121 | 21,441.358 | 18,826.749 | 18,805.569 | 20,300.674 | 23,501.848 | 25,319.857 | 29,423.941 | 11,899.102 | 10,195.034 | 11,643.146 | 12,039.904 | 12,096.316 | 13,666.511 | 13,508.672 | 12,876.388 | 11,605.427 | 13,077.016 | 12,100.814 | 12,117.107 | 10,346.834 | 10,552.48 | 9,007.549 | 9,057.018 | 11,063.425 | 11,486.282 | 11,931.241 | 11,957.9 | 10,659.072 | 11,655.556 | 11,820.14 | 10,094.455 | 5,470.186 | 5,647.596 | 5,488.813 | 6,988.064 | 5,992.574 | 5,472.865 | 5,128.6 | 4,599.863 | 5,108.265 | 5,466.523 | 6,667.052 | 4,079.193 |
Kortetermijnbeleggingen
| 45.624 | 1,413.787 | 31.646 | 29.113 | 26.131 | 28.84 | 20.499 | 22.469 | 30.168 | 27.616 | 26.493 | 27.706 | 25.346 | 21.874 | 17.09 | 19.387 | 12.831 | 16.26 | 15.178 | 16.197 | 17.628 | 16.506 | 24.891 | 22.609 | 28.318 | 40.929 | 55.364 | 55.302 | 57.91 | 56.856 | -1,214.514 | -1,210.789 | 30.688 | 30.688 | 30.686 | 30.683 | 30.68 | 30.678 | 30.675 | 30.672 | 30.668 | 30.665 | 30.661 | 30.656 | 30.652 | 30.647 | 1,330.642 | 30.637 | 30.631 | 30.626 | 30.62 | 30.614 | 30.607 | 30.601 | 30.595 | 30.589 | 30.583 | 30.576 | 30.569 | 30.56 | 30.537 | 30.515 |
Liquide middelen en kortetermijnbeleggingen
| 20,279.24 | 20,355.499 | 18,990.661 | 21,284.43 | 20,352.64 | 20,812.41 | 19,382.548 | 17,727.443 | 18,742.636 | 19,928.906 | 16,495.803 | 18,495.855 | 20,637.985 | 21,163.98 | 22,887.972 | 23,718.527 | 19,917.694 | 19,570.669 | 18,086.299 | 21,457.555 | 18,844.377 | 18,822.075 | 20,325.565 | 23,524.457 | 25,348.175 | 29,464.87 | 11,954.466 | 10,250.336 | 11,701.056 | 12,096.76 | 12,096.316 | 13,666.511 | 13,539.36 | 12,907.076 | 11,636.113 | 13,107.699 | 12,131.494 | 12,147.785 | 10,377.509 | 10,583.152 | 9,038.217 | 9,087.683 | 11,094.086 | 11,516.938 | 11,961.893 | 11,988.547 | 11,989.714 | 11,686.193 | 11,850.771 | 10,125.081 | 5,500.806 | 5,678.21 | 5,519.42 | 7,018.665 | 6,023.169 | 5,503.454 | 5,159.183 | 4,630.439 | 5,138.834 | 5,497.083 | 6,697.589 | 4,109.708 |
Nettovorderingen
| 11,558.509 | 11,729.251 | 12,295.028 | 13,517.11 | 14,706 | 17,573.507 | 20,557.983 | 17,619.965 | 16,410 | 15,562 | 15,773 | 13,419 | 11,677.445 | 9,791.509 | 9,120.315 | 7,673.485 | 8,868.561 | 7,245.98 | 7,756.848 | 8,866.296 | 12,441.513 | 17,384.07 | 20,609.79 | 19,472.436 | 17,778.452 | 16,710.971 | 15,657.571 | 14,421.094 | 12,854.358 | 11,329.224 | 9,316.016 | 8,563.664 | 8,296.127 | 8,856.987 | 7,864.386 | 8,138.901 | 8,906.302 | 8,994.646 | 8,002.121 | 7,654.517 | 7,361.876 | 7,173.136 | 6,869.878 | 6,025.807 | 5,773.604 | 5,440.391 | 5,044.032 | 5,904.183 | 5,865.757 | 6,229.94 | 5,861.705 | 6,854.196 | 7,299.344 | 7,370.695 | 6,918.887 | 6,605.715 | 6,036.282 | 5,194.576 | 3,865.51 | 2,789.977 | 2,802.642 | 4,506.515 |
Voorraad
| 13,260.108 | 12,629.785 | 13,960.144 | 13,216.604 | 12,799.372 | 12,501.697 | 13,418.638 | 12,658.017 | 11,820.128 | 9,404.164 | 8,836.558 | 7,720.825 | 6,728.767 | 5,846.55 | 5,793.457 | 5,784.425 | 5,669.056 | 5,755.694 | 5,943.935 | 6,904.331 | 7,178.49 | 7,370.986 | 7,653.094 | 7,448.297 | 6,976.237 | 6,488.098 | 5,669.118 | 4,811.35 | 4,073.078 | 3,728.279 | 2,124.212 | 1,938.281 | 1,883.931 | 1,907.618 | 1,751.103 | 1,801.777 | 1,712.927 | 1,898.603 | 1,618.904 | 1,604.379 | 1,580.78 | 1,491.676 | 1,390.174 | 1,397.763 | 1,327.824 | 1,275.828 | 1,206.23 | 1,273.899 | 1,327.072 | 1,304.457 | 1,363.168 | 1,549.95 | 1,645.318 | 1,607.204 | 1,626.555 | 1,542.57 | 1,484.689 | 1,368.581 | 1,237.845 | 1,147.396 | 1,192.78 | 1,296.182 |
Overige vlottende activa
| 2,813.356 | 2,743.459 | 3,642.909 | 1,499.098 | 1,609.333 | 1,287.866 | 1,280.812 | 1,269.991 | 1,379.74 | 954.776 | 829.612 | 835.335 | 992.139 | 1,315.67 | 811.558 | 977.218 | 3,103.85 | 3,416.115 | 3,090.597 | 1,401.818 | 1,182.838 | 1,308.515 | 826.234 | 993.551 | 844.39 | 729.661 | 1,305.34 | 1,244.543 | 921.214 | 582.487 | 703.893 | 637.146 | 585.398 | 251.009 | 583.934 | 567.561 | 429.834 | 174.757 | 592.624 | 605.056 | 447.929 | 177.201 | 506.501 | 525.01 | 421.153 | 192.297 | 424.443 | 468.995 | 419.007 | 200.659 | 788.583 | 533.813 | 503.893 | 173.2 | 562.25 | 518.17 | 468.423 | 237.073 | 560.786 | 430.838 | 464.327 | 381.971 |
Totaal vlottende activa
| 47,911.213 | 47,457.994 | 48,888.742 | 49,517.242 | 49,487.227 | 52,175.48 | 54,639.981 | 49,275.416 | 48,374.385 | 45,872.713 | 41,956.675 | 40,497.782 | 40,036.336 | 38,117.709 | 38,613.302 | 38,153.655 | 37,559.161 | 35,988.458 | 34,877.679 | 38,630 | 39,647.218 | 44,885.646 | 49,414.683 | 51,438.741 | 50,947.254 | 53,393.6 | 34,586.495 | 30,727.323 | 29,549.706 | 27,736.75 | 24,240.437 | 24,805.602 | 24,304.816 | 23,922.69 | 21,835.536 | 23,615.938 | 23,180.557 | 23,215.791 | 20,591.158 | 20,447.104 | 18,428.802 | 17,929.696 | 19,860.639 | 19,465.518 | 19,484.474 | 18,897.063 | 18,664.419 | 19,333.27 | 19,462.607 | 17,860.137 | 13,514.262 | 14,616.169 | 14,967.975 | 16,169.764 | 15,130.861 | 14,169.909 | 13,148.577 | 11,430.669 | 10,802.975 | 9,865.294 | 11,157.338 | 10,294.376 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 48,005.398 | 48,147.323 | 48,728.862 | 48,386.795 | 48,328.068 | 48,926.847 | 49,998.057 | 49,646.705 | 45,905.43 | 43,967.603 | 43,919.242 | 44,794.703 | 44,730.154 | 41,991.895 | 42,868.55 | 43,765.877 | 44,564.68 | 45,500.456 | 46,289.77 | 46,602.026 | 43,757.005 | 40,852.936 | 32,419.345 | 29,331.279 | 24,497.43 | 21,306.373 | 18,400.248 | 16,495.905 | 15,616.932 | 14,644.599 | 10,616.824 | 10,532.682 | 10,678.722 | 9,807.326 | 9,127.943 | 8,072.579 | 7,670.147 | 7,145.987 | 6,395.197 | 6,007.024 | 5,761.594 | 5,833.637 | 5,562.537 | 5,674.338 | 5,698.447 | 5,690.814 | 5,334.912 | 5,382.615 | 5,404.973 | 5,465.715 | 5,112.348 | 5,084.063 | 4,989.653 | 4,817.405 | 4,095.702 | 3,872.202 | 3,636.633 | 3,582.193 | 3,635.365 | 3,728.683 | 3,877.915 | 3,997.233 |
Goodwill
| 0 | 0 | 15,570.47 | 15,953.105 | 16,207.397 | 15,258.139 | 15,077.648 | 15,434.349 | 15,739.069 | 15,336.072 | 14,885.657 | 15,054.331 | 15,499.754 | 15,532.775 | 10,941.803 | 10,866.844 | 10,756.972 | 10,779.567 | 11,211.657 | 10,954.599 | 11,531.925 | 11,891.973 | 12,293.326 | 12,966.085 | 12,720.629 | 13,153.263 | 36,146.094 | 36,048.409 | 35,169.42 | 33,338.073 | 0.189 | 0.092 | 0.628 | 0 | 0.311 | 0.869 | 0.503 | 0 | 0.406 | 0.672 | 0.101 | 0 | 0.133 | 0.996 | 0.218 | 0 | 0.51 | 0 | 0 | 0 | 0 | 0 | 0 | 1.993 | 0 | 0 | 0 | 3.987 | 0 | 0 | 5.98 | 0 |
Immateriële activa
| 13,381.11 | 12,897.391 | 25,713.367 | 26,246.606 | 26,660.918 | 25,074.765 | 24,711.789 | 25,250.592 | 25,759.601 | 25,099.788 | 24,387.218 | 24,672.032 | 25,391.519 | 25,470.563 | 25,323.743 | 25,159.886 | 24,938.05 | 25,012.317 | 26,003.385 | 25,449.011 | 26,790.605 | 27,646.912 | 28,531.036 | 30,053.159 | 29,482.186 | 30,428.983 | 349.919 | 235.39 | 219.064 | 231.296 | 156 | 158 | 166 | 181.969 | 184 | 162 | 162 | 177.041 | 177 | 187 | 202 | 178.984 | 139 | 149 | 158 | 152.049 | 156 | 156.775 | 160.335 | 172.683 | 141.162 | 151.463 | 163.042 | 172.292 | 146.783 | 134.968 | 101.866 | 99.489 | 101.964 | 99.559 | 108.904 | 123.315 |
Goodwill en immateriële activa
| 13,381.11 | 12,897.391 | 41,283.837 | 42,199.711 | 42,868.315 | 40,332.904 | 39,789.437 | 40,684.941 | 41,498.67 | 40,435.86 | 39,272.875 | 39,726.363 | 40,891.273 | 41,003.338 | 36,265.546 | 36,026.73 | 35,695.022 | 35,791.884 | 37,215.042 | 36,403.61 | 38,322.53 | 39,538.885 | 40,824.362 | 43,019.244 | 42,202.815 | 43,582.246 | 36,496.013 | 36,283.799 | 35,388.484 | 33,569.369 | 156.189 | 158.092 | 166.628 | 181.969 | 184.311 | 162.869 | 162.503 | 177.041 | 177.406 | 187.672 | 202.101 | 178.984 | 139.133 | 149.996 | 158.218 | 152.049 | 156.51 | 156.775 | 160.335 | 172.683 | 141.162 | 151.463 | 163.042 | 174.285 | 146.783 | 134.968 | 101.866 | 103.476 | 101.964 | 99.559 | 114.884 | 123.315 |
Langetermijnbeleggingen
| 9,368.54 | 9,023.444 | 9,849.105 | 9,313.401 | 12,209 | 11,105.994 | 11,489.408 | 10,134.817 | 12,207 | 12,559 | 13,018 | 15,825 | 14,262.107 | 17,165.443 | 15,340.057 | 12,979.172 | 11,339.418 | 8,593.015 | 11,349.789 | 11,631.164 | 10,460.733 | 11,228.589 | 8,452.813 | 10,685.934 | 11,873.78 | 14,292.222 | 15,099.746 | 14,498.426 | 11,498.913 | 10,387.407 | 14,983 | 15,605 | 12,961.718 | 13,593.109 | 13,643.709 | 12,527.33 | 15,859.404 | 17,683.327 | 15,880.948 | 14,856.48 | 13,442.43 | 13,946.76 | 13,822.514 | 13,639.757 | 12,280.916 | 11,755.716 | 10,012.479 | 9,580.943 | 10,940.693 | 10,903.639 | 9,968.401 | 10,378.491 | 11,917.306 | 12,414.429 | 10,916.986 | 9,570.744 | 10,070.096 | 9,709.413 | 9,090.155 | 9,190.152 | 7,993.693 | 7,767.749 |
Belastingvorderingen
| 138.703 | 137.493 | 390.884 | 413.086 | 386.361 | 439.351 | 436.964 | 480.045 | 463.229 | 454.91 | 438.512 | 479.32 | 470.099 | 470.14 | 488.475 | 492.587 | 446.1 | 420.973 | 154.902 | 164.322 | 162.654 | 229.82 | 196.634 | 249.31 | 231.319 | 171.611 | 304.395 | 308.063 | 298.477 | 244.516 | -14,983 | -15,605 | 1,050.078 | 29.626 | 1,074.11 | 1,067.57 | 1,061.131 | 28.894 | 876.872 | 873.358 | 874.927 | 25.973 | 30.661 | 30.656 | 30.652 | 31.877 | 1,330.642 | 30.637 | 30.631 | 24.214 | 30.62 | 30.614 | 30.607 | 24.651 | 30.595 | 30.589 | 30.583 | 28.912 | 30.569 | 30.56 | 33.764 | 30.515 |
Overige niet-vlottende activa
| 1,686.905 | 1,478.646 | 1,600.457 | 1,581.019 | 200.255 | 1,355.666 | 1,409.551 | 1,395 | 0.645 | -0.17 | 0.046 | 0.051 | 1,319.844 | 1,279.643 | 1,141.542 | 1,150.534 | 1,133.856 | 1,132.7 | 1,244.534 | 1,263.135 | 1,269.42 | 1,259.817 | 1,275.756 | 1,240.634 | 1,234.555 | 1,242.393 | 1,162.684 | 1,163.578 | 1,157.381 | 1,151.802 | 14,983.763 | 15,605.419 | 194.011 | 1,215.177 | 174.589 | 182.396 | 162.404 | 1,189.924 | 115.384 | 101.313 | 101.047 | 710.894 | 468.708 | 456.795 | 435.449 | 426.471 | 415.924 | 399.601 | 634.522 | 1,117.431 | 539.887 | 616.526 | 637.193 | 667.818 | 1,596.658 | 1,644.567 | 1,695.624 | 1,676.161 | 1,064.271 | 1,149.235 | 1,282.087 | 1,277.581 |
Totaal niet-vlottende activa
| 72,580.656 | 71,684.297 | 101,853.145 | 101,894.012 | 103,991.999 | 102,160.762 | 103,123.417 | 102,341.508 | 100,074.974 | 97,417.203 | 96,648.675 | 100,825.437 | 101,673.477 | 101,910.459 | 96,104.17 | 94,414.9 | 93,179.076 | 91,439.028 | 96,254.037 | 96,064.257 | 93,972.342 | 93,110.047 | 83,168.91 | 84,526.401 | 80,039.899 | 80,594.845 | 71,463.086 | 68,749.771 | 63,960.187 | 59,997.693 | 25,756.776 | 26,296.193 | 25,051.157 | 24,827.207 | 24,204.662 | 22,012.744 | 24,915.589 | 26,225.173 | 23,445.807 | 22,025.847 | 20,382.099 | 20,696.248 | 20,023.553 | 19,951.542 | 18,603.682 | 18,056.927 | 17,250.467 | 15,550.571 | 17,171.154 | 17,683.682 | 15,792.418 | 16,261.157 | 17,737.801 | 18,098.588 | 16,786.724 | 15,253.07 | 15,534.802 | 15,100.155 | 13,922.324 | 14,198.189 | 13,302.343 | 13,196.393 |
Totaal activa
| 120,491.869 | 119,142.291 | 150,741.89 | 151,411.258 | 153,479.229 | 154,336.246 | 157,763.402 | 151,616.928 | 148,449.363 | 143,289.918 | 138,605.355 | 141,323.222 | 141,709.815 | 140,028.17 | 134,717.476 | 132,568.559 | 130,738.24 | 127,427.49 | 131,131.72 | 134,694.26 | 133,619.564 | 137,995.696 | 132,583.597 | 135,965.144 | 130,987.156 | 133,988.448 | 106,049.584 | 99,477.096 | 93,509.896 | 87,734.445 | 49,997.215 | 51,101.798 | 49,355.977 | 48,749.9 | 46,040.202 | 45,628.684 | 48,096.148 | 49,440.969 | 44,036.967 | 42,472.953 | 38,810.904 | 38,625.948 | 39,884.193 | 39,417.062 | 38,088.157 | 36,953.995 | 35,914.888 | 34,883.841 | 36,633.761 | 35,543.819 | 29,306.68 | 30,877.326 | 32,705.776 | 34,268.352 | 31,917.585 | 29,422.979 | 28,683.379 | 26,530.824 | 24,725.299 | 24,063.483 | 24,459.681 | 23,490.769 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,089.941 | 3,036.539 | 3,270.268 | 3,130.011 | 4,115.141 | 3,596.434 | 5,050.757 | 4,488.213 | 4,785.234 | 3,856.847 | 3,889.354 | 4,417.506 | 2,382.374 | 2,412.798 | 1,666.216 | 1,953.559 | 2,063.348 | 1,472.758 | 1,273.967 | 2,655.854 | 2,682.205 | 3,513.122 | 2,787.486 | 3,675.823 | 3,447.113 | 3,162.055 | 3,200.816 | 2,052.885 | 2,990.88 | 2,673.078 | 2,309.357 | 2,314.418 | 2,162.665 | 2,308.174 | 1,897.382 | 1,915.944 | 1,917.952 | 2,159.842 | 1,796.137 | 1,998.449 | 1,975.853 | 1,742.185 | 1,634.303 | 1,744.24 | 1,553.531 | 1,498.114 | 1,355.215 | 1,585.777 | 1,663.347 | 1,477.935 | 1,507.346 | 1,828.814 | 2,071.938 | 2,059.546 | 2,098.741 | 1,885.52 | 1,778.232 | 1,571.833 | 1,114.675 | 724.914 | 1,414.274 | 1,710.243 |
Kortlopende schulden
| 3,212.099 | 3,930.13 | 3,865.536 | 3,811.579 | 3,780.484 | 5,762.502 | 6,707.368 | 7,851.094 | 5,783.387 | 2,741.5 | 12,625.405 | 12,548.274 | 1,554.6 | 1,413.321 | 1,417.48 | 1,426.498 | 1,424.29 | 1,265.545 | 1,031.955 | 724.068 | 604.319 | 431.181 | 793.534 | 816.979 | 443.321 | 458.005 | 17,319.691 | 15,215.881 | 15,215.64 | 15,263.564 | 221.448 | 206.234 | 234.25 | 305.971 | 258.788 | 280.135 | 216.52 | 332.471 | 264.668 | 187.224 | 66.643 | 122.131 | 1,060.643 | 1,063.331 | 1,783.228 | 1,844.579 | 1,762.556 | 1,762.571 | 1,762.572 | 1,843.736 | 762.572 | 762.353 | 749.948 | 832.961 | 755.608 | 749.576 | 751.166 | 815.669 | 760.646 | 753.296 | 815.953 | 2,068.019 |
Belastingschulden
| 121.435 | 101.581 | 80.198 | 262.297 | 212.657 | 1,046.412 | 986.05 | 1,451.148 | 489.981 | 2,604.3 | 1,996.542 | 1,529.817 | 556.229 | 837.683 | 233.436 | 331.7 | 266.902 | 128.791 | 168.092 | 320.888 | 194.704 | 2,414.836 | 1,970.9 | 2,728.208 | 1,158.923 | 3,253.567 | 1,986.746 | 2,062.202 | 949.747 | 1,599.892 | 654.51 | 1,067.283 | 369.698 | 756.273 | 59.749 | 811.159 | 415.407 | 1,541.906 | 900.705 | 1,197.326 | 398.649 | 1,134.314 | 611.133 | 735.328 | 153.031 | 525.208 | 235.129 | 701.562 | 249.219 | 90.113 | 1.57 | 685.572 | 106.443 | 2,100.899 | 1,529.224 | 1,215.932 | 564.213 | 103.612 | 26.021 | 19.461 | 2.703 | 50.407 |
Uitgestelde opbrengsten
| 121.435 | 172.558 | 828.899 | 1,242.074 | 1,059.145 | 3,201.664 | 2,270.375 | 2,844.967 | 1,413.065 | 4,599.089 | 3,054.772 | 2,709.811 | 1,192.13 | 1,854.967 | 944.754 | 1,091.461 | 924.71 | 1,007.997 | 698.04 | 1,070.562 | 1,028.922 | 4,716.786 | 3,457.113 | 4,192.572 | 2,250.826 | 5,645.245 | 3,347.208 | 3,297.841 | 1,765.851 | 3,043.904 | 1,455.696 | 1,888.196 | 839.479 | 1,853.689 | 759.515 | 1,565.302 | 834.629 | 2,551.925 | 1,640.375 | 1,931 | 755.123 | 1,957.832 | 1,180.16 | 1,344.29 | 485.072 | 1,205.192 | 673.058 | 1,224.549 | 535.61 | 799.551 | 458.705 | 1,181.994 | 411.986 | 2,842.432 | 1,991.776 | 1,717.227 | 823.675 | 487.089 | 176.984 | 297.779 | 358.556 | 329.425 |
Overige kortlopende verplichtingen
| 6,546.095 | 4,580.637 | 3,595.208 | 3,724.42 | 4,986.382 | 3,906.918 | 6,418.325 | 7,242.898 | 6,668.57 | 2,929.954 | 3,077.606 | 3,915.569 | 4,490.618 | 2,273.007 | 2,430.165 | 2,005.117 | 2,299.419 | 1,381.339 | 1,761.91 | 2,876.719 | 6,823.63 | 7,283.452 | 6,130.366 | 6,189.403 | 6,539.643 | 4,364.711 | 2,917.231 | 3,492.444 | 4,952.57 | 2,303.529 | 1,586.958 | 1,955.408 | 3,564.121 | 1,477.058 | 1,613.475 | 1,442.134 | 2,975.987 | 2,132 | 1,696.51 | 1,364.463 | 2,099.941 | 1,257.122 | 1,095.366 | 918.595 | 1,798.113 | 1,094.494 | 1,014.788 | 854.092 | 1,615.676 | 1,055.313 | 1,057.415 | 1,038.335 | 2,284.381 | 1,366.966 | 1,176.086 | 998.755 | 1,259.269 | 640.944 | 658.938 | 482.279 | 544.324 | 739.758 |
Totaal kortlopende verplichtingen
| 12,969.57 | 11,719.864 | 11,559.911 | 11,908.084 | 13,941.152 | 16,467.518 | 20,446.825 | 22,427.172 | 18,650.256 | 14,127.39 | 22,647.137 | 23,591.16 | 9,619.722 | 7,954.093 | 6,458.615 | 6,476.635 | 6,711.767 | 5,127.639 | 4,765.872 | 7,327.203 | 11,139.076 | 15,944.541 | 13,168.499 | 14,874.777 | 12,680.903 | 13,630.016 | 26,784.946 | 24,059.051 | 24,924.941 | 23,284.075 | 5,573.459 | 6,364.256 | 6,800.515 | 5,944.892 | 4,529.16 | 5,203.515 | 5,945.088 | 7,176.238 | 5,397.69 | 5,481.136 | 4,897.56 | 5,079.27 | 4,970.472 | 5,070.456 | 5,619.944 | 5,642.379 | 4,805.617 | 5,426.989 | 5,577.205 | 5,176.535 | 3,786.038 | 4,811.496 | 5,518.253 | 7,101.905 | 6,022.211 | 5,351.078 | 4,612.342 | 3,515.535 | 2,711.243 | 2,258.268 | 3,133.107 | 4,847.445 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 14,585.231 | 15,201.497 | 20,642.511 | 20,352.036 | 20,936.226 | 21,603.443 | 22,359.495 | 17,603.233 | 17,675.136 | 18,165.982 | 8,285.602 | 8,621.861 | 8,876.085 | 8,089.593 | 8,255.11 | 8,481.555 | 8,730.914 | 8,994.937 | 9,175.302 | 9,235.536 | 4,471.071 | 1,880.802 | 1,609.981 | 1,685.042 | 1,729.433 | 1,710.745 | 1,245.27 | 354.878 | 401.782 | 571.592 | 628.796 | 685.735 | 740.318 | 801.056 | 862.341 | 929.627 | 920.795 | 561.569 | 555.571 | 616.696 | 239.984 | 237.084 | 2,739.864 | 2,766.431 | 3,277.921 | 3,291.468 | 4,173.876 | 4,207.914 | 5,081.206 | 5,110.77 | 1,493.802 | 1,511.428 | 1,802.154 | 1,835.775 | 2,191.682 | 2,164.533 | 2,514.145 | 2,506.462 | 2,865.109 | 2,840.962 | 3,181.252 | 337.889 |
Uitgestelde opbrengsten niet-vlottend
| 4,635.179 | 4,681.84 | 901.153 | 929.031 | 871.986 | 842.853 | 1,017.075 | 1,033.401 | 1,058.324 | 1,629.265 | 1,640.536 | 1,649.142 | 1,678.853 | 1,696.229 | 1,584.872 | 1,543.206 | 1,504.523 | 1,565.066 | 1,406.549 | 1,410.514 | 1,396.569 | 1,396.599 | 1,415.093 | 1,387.965 | 1,388.525 | 1,399.972 | 1,363.739 | 1,325.164 | 1,261.191 | 1,268.066 | 490.351 | 471.404 | 452.693 | 571.934 | 505.364 | 491.491 | 478.818 | 513.29 | 447.875 | 429.491 | 415.015 | 442.786 | 380.203 | 370.283 | 354.888 | 480.192 | 414.321 | 401.259 | 388.198 | 431.711 | 381.228 | 373.365 | 362.527 | 487.068 | 473.046 | 459.024 | 450.999 | 474.37 | 460.704 | 446.514 | 418.479 | 404.945 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6,261.022 | 5,837.148 | 10,415.558 | 10,167.934 | 10,956.781 | 10,003.116 | 10,286.126 | 9,923.751 | 10,403.881 | 9,938.302 | 10,186.074 | 11,021.868 | 11,404.891 | 12,075.672 | 11,452.043 | 10,553.63 | 10,144.818 | 9,278.394 | 10,737.739 | 10,411.989 | 10,399.646 | 10,228.5 | 9,827.74 | 10,882.856 | 11,372.266 | 12,427.601 | 4,153.456 | 3,952.678 | 3,047.042 | 2,651.636 | 2,357.061 | 2,831.336 | 2,287.927 | 2,540.924 | 2,542.359 | 2,175.351 | 3,028.49 | 3,508.99 | 3,121.093 | 2,765.932 | 2,271.511 | 2,345.913 | 2,233.777 | 2,168.891 | 1,747.019 | 1,553.384 | 1,476.777 | 867.034 | 1,290.282 | 1,291.079 | 893.586 | 1,083.327 | 1,716.434 | 1,880.494 | 1,460.592 | 965.653 | 1,102.72 | 964.951 | 778.443 | 718.096 | 281.562 | 144.631 |
Overige niet-vlottende verplichtingen
| 1,586.108 | 2,300.273 | 1,368.073 | 1,402.198 | 1,428.405 | 1,463.66 | 1,491.451 | 1,517.337 | 1,536.468 | 572.678 | 596.2 | 626.111 | 653.681 | 152.768 | 162.268 | 159.72 | 164.174 | 163.723 | 151.099 | 153.871 | 156.834 | 144.285 | 1,464.87 | 1,421.302 | 1,448.51 | 1,495.314 | 2,930.769 | 2,804.012 | 2,645.643 | 2,558.785 | 92.364 | 92.363 | 135.483 | 0.007 | 51.505 | 51.505 | 47.604 | 0.007 | 47.604 | 47.605 | 47.604 | 0.008 | 47.88 | 47.879 | 47.603 | 0.006 | 37.944 | 37.943 | 37.941 | 0.003 | 1.388 | 2.774 | 4.161 | 5.547 | 6.932 | 8.319 | 9.703 | 11.09 | 12.476 | 13.938 | 16.633 | 18.02 |
Totaal niet-vlottende verplichtingen
| 27,067.54 | 28,020.758 | 33,327.295 | 32,851.199 | 34,193.398 | 33,913.072 | 35,154.147 | 30,077.722 | 30,673.809 | 30,306.227 | 20,708.412 | 21,918.982 | 22,613.51 | 22,014.262 | 21,454.293 | 20,738.111 | 20,544.429 | 20,002.12 | 21,470.689 | 21,211.91 | 16,424.12 | 13,650.186 | 14,317.684 | 15,377.165 | 15,938.734 | 17,033.632 | 9,693.234 | 8,436.732 | 7,355.658 | 7,050.079 | 3,568.572 | 4,080.838 | 3,616.421 | 3,913.921 | 3,961.569 | 3,647.974 | 4,475.707 | 4,583.856 | 4,172.143 | 3,859.724 | 2,974.114 | 3,025.791 | 5,401.724 | 5,353.484 | 5,427.431 | 5,325.05 | 6,102.918 | 5,514.15 | 6,797.627 | 6,833.563 | 2,770.004 | 2,970.894 | 3,885.276 | 4,208.884 | 4,132.252 | 3,597.529 | 4,077.567 | 3,956.873 | 4,116.732 | 4,019.51 | 3,897.926 | 905.485 |
Totaal passiva
| 40,037.11 | 39,740.622 | 44,887.206 | 44,759.283 | 48,134.55 | 50,380.59 | 55,600.972 | 52,504.894 | 49,324.065 | 44,433.617 | 43,355.549 | 45,510.142 | 32,233.232 | 29,968.355 | 27,912.908 | 27,214.746 | 27,256.196 | 25,129.759 | 26,236.561 | 28,539.113 | 27,563.196 | 29,594.727 | 27,486.183 | 30,251.942 | 28,619.637 | 30,663.648 | 36,478.18 | 32,495.783 | 32,280.599 | 30,334.154 | 9,142.031 | 10,445.094 | 10,416.936 | 9,858.813 | 8,490.729 | 8,851.489 | 10,420.795 | 11,760.094 | 9,569.833 | 9,340.86 | 7,871.674 | 8,105.061 | 10,372.196 | 10,423.94 | 11,047.375 | 10,967.429 | 10,908.535 | 10,941.139 | 12,374.832 | 12,010.098 | 6,556.042 | 7,782.39 | 9,403.529 | 11,310.789 | 10,154.463 | 8,948.607 | 8,689.909 | 7,472.408 | 6,827.975 | 6,277.778 | 7,031.033 | 5,752.93 |
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 | 0 | 0 |
Gewone aandelen
| 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 7,100.036 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,717.299 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 | 1,610.542 |
Ingehouden winsten
| 36,245.656 | 37,478.753 | 61,883.713 | 63,549.583 | 63,468.761 | 64,852.655 | 62,550.539 | 61,241.414 | 59,506.702 | 59,361.329 | 57,189.765 | 55,898.684 | 54,801.879 | 54,642.698 | 54,987.117 | 55,882.569 | 55,948.194 | 56,729.713 | 57,025.477 | 58,805.277 | 58,907.62 | 60,353.848 | 57,919.897 | 56,489.091 | 53,644.207 | 51,928.676 | 49,886.897 | 48,672.24 | 46,753.343 | 45,884.068 | 30,362.822 | 29,820.912 | 28,508.706 | 27,892.368 | 26,614.647 | 26,317.156 | 25,363.741 | 24,356.267 | 23,181.729 | 22,677.741 | 21,305.521 | 20,503.247 | 19,984.766 | 19,566.068 | 18,695.955 | 18,242.282 | 17,863.997 | 17,850.431 | 17,369.567 | 16,953.157 | 16,806.17 | 16,736.317 | 15,997.607 | 15,617.444 | 15,106.683 | 14,624.025 | 13,883.181 | 13,225.383 | 12,502.138 | 12,275.715 | 12,838.713 | 12,966.593 |
Overige gereserveerde algehele resultaten
| 19,639.515 | 17,353.323 | 19,097.538 | 18,135.51 | 16,980.822 | 14,207.905 | 14,716.795 | 12,975.524 | 11,784.648 | 9,671.665 | 8,236.568 | 10,090.923 | 10,242.231 | 37,141.309 | 10,096 | 7,809 | 6,006 | 4,060 | 6,184 | 5,801 | 6,209 | 7,189 | 6,172 | 8,431 | 8,423 | 11,071 | 12,424 | 11,234 | 7,553 | 4,608 | 4,263 | 4,659 | 4,173 | 4,721 | 4,734 | 4,170 | 6,187 | 7,379 | 5,526 | 4,749 | 3,950 | 4,310 | 3,846 | 3,694 | 2,721 | 2,209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 17,469.552 | 17,469.553 | 17,773.397 | 17,866.846 | 17,795.06 | 17,795.06 | 17,795.06 | 17,795.06 | 20,733.912 | 22,723.271 | 22,723.437 | 22,723.437 | 30,037.456 | 4,004.95 | 30,185.782 | 30,176.621 | 30,154.841 | 30,144.03 | 30,161.945 | 30,136.618 | 30,159.32 | 30,168.799 | 30,178.506 | 30,196.211 | 30,183.359 | 30,190.38 | 2,896.781 | 2,898.644 | 2,898.451 | 2,897.928 | 2,896.9 | 2,897.36 | 2,898.625 | 2,898.117 | 2,897.976 | 2,897.731 | 2,898.382 | 2,897.692 | 2,898.225 | 2,898.633 | 2,897.938 | 2,899.454 | 2,898.028 | 2,899.719 | 2,898.758 | 2,899.321 | 4,648.328 | 3,559.933 | 4,383.768 | 4,156.38 | 3,459.172 | 3,791.556 | 4,765.886 | 4,902.55 | 4,282.529 | 3,521.39 | 3,812.131 | 3,634.141 | 3,250.687 | 3,361.448 | 2,488.669 | 2,623.617 |
Totaal eigen vermogen van aandeelhouders
| 80,454.759 | 79,401.665 | 105,854.684 | 106,651.975 | 105,344.679 | 103,955.656 | 102,162.43 | 99,112.034 | 99,125.298 | 98,856.301 | 95,249.806 | 95,813.08 | 102,181.602 | 102,888.993 | 102,368.935 | 100,968.226 | 99,209.071 | 98,033.779 | 100,471.458 | 101,842.931 | 102,375.976 | 104,811.683 | 101,370.439 | 102,216.338 | 99,350.602 | 100,290.092 | 66,818.22 | 64,415.426 | 58,815.336 | 55,000.538 | 39,133.264 | 38,987.814 | 37,190.873 | 37,122.027 | 35,857.165 | 34,995.429 | 36,166.422 | 36,243.501 | 33,216.496 | 31,935.916 | 29,764.001 | 29,323.243 | 28,339.336 | 27,770.329 | 25,926.255 | 24,961.145 | 24,122.867 | 23,020.906 | 23,363.877 | 22,720.079 | 21,875.884 | 22,138.415 | 22,374.035 | 22,130.536 | 20,999.754 | 19,755.957 | 19,305.854 | 18,470.066 | 17,363.367 | 17,247.705 | 16,937.924 | 17,200.752 |
Totaal eigen vermogen
| 80,454.759 | 79,401.665 | 105,854.684 | 106,651.975 | 105,344.679 | 103,955.656 | 102,162.43 | 99,112.034 | 99,125.298 | 98,856.301 | 95,249.806 | 95,813.08 | 109,476.583 | 110,059.815 | 106,804.568 | 105,353.813 | 103,482.044 | 102,297.731 | 104,895.159 | 106,155.147 | 106,056.368 | 108,400.969 | 105,097.414 | 105,713.202 | 102,367.519 | 103,324.8 | 69,571.404 | 66,981.313 | 61,229.297 | 57,400.291 | 40,855.184 | 40,656.704 | 38,939.041 | 38,891.087 | 37,549.473 | 36,777.195 | 37,675.353 | 37,680.875 | 34,467.134 | 33,132.093 | 30,939.23 | 30,520.887 | 29,511.997 | 28,993.122 | 27,040.782 | 25,986.566 | 25,006.353 | 23,942.702 | 24,258.929 | 23,533.721 | 22,750.638 | 23,094.936 | 23,302.247 | 22,957.563 | 21,763.122 | 20,474.372 | 19,993.47 | 19,058.416 | 17,897.324 | 17,785.705 | 17,428.648 | 17,737.839 |
Totaal passiva en aandeelhoudersvermogen
| 120,491.869 | 119,142.287 | 150,741.89 | 151,411.258 | 153,479.229 | 154,336.246 | 157,763.402 | 151,616.928 | 148,449.363 | 143,289.918 | 138,605.355 | 141,323.222 | 141,709.815 | 140,028.17 | 134,717.476 | 132,568.559 | 130,738.24 | 127,427.49 | 131,131.72 | 134,694.26 | 133,619.564 | 137,995.696 | 132,583.597 | 135,965.144 | 130,987.156 | 133,988.448 | 106,049.584 | 99,477.096 | 93,509.896 | 87,734.445 | 49,997.215 | 51,101.798 | 49,355.977 | 48,749.9 | 46,040.202 | 45,628.684 | 48,096.148 | 49,440.969 | 44,036.967 | 42,472.953 | 38,810.904 | 38,625.948 | 39,884.193 | 39,417.062 | 38,088.157 | 36,953.995 | 35,914.888 | 34,883.841 | 36,633.761 | 35,543.819 | 29,306.68 | 30,877.326 | 32,705.776 | 34,268.352 | 31,917.585 | 29,422.979 | 28,683.379 | 26,530.824 | 24,725.299 | 24,063.483 | 24,459.681 | 23,490.769 |