Nippon Gear Co., Ltd.
TSE:6356.T
462 (JPY) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4,900.653 | 4,562.355 | 4,475.606 | 4,643.178 | 4,640.115 | 4,053.197 | 4,303.292 | 3,975.143 | 4,205.432 | 4,123.783 | 3,528.37 | 3,034.282 | 3,261.642 | 3,185.914 | 2,949.846 | 2,671.62 | 3,086.806 | 2,721.21 | 2,672.039 | 2,661.221 | 2,972.99 | 2,760.995 | 2,614.405 | 2,661.582 | 3,025.06 | 2,919.099 | 2,512.799 | 2,121.767 | 2,707.697 | 2,312.788 | 2,661.375 | 2,693.408 | 3,376.463 | 2,523.095 | 2,657.751 | 2,411.316 | 2,702.392 | 1,925.141 | 2,252.34 | 1,201.377 | 1,799.722 | 1,526.866 | 1,971.836 | 1,827.615 | 2,314.494 | 1,797.811 | 1,369.777 | 1,264.814 | 1,871.971 | 2,056.082 | 1,990.895 | 1,566.499 | 2,195.568 | 1,594.322 | 1,892.268 | 1,468.502 | 1,410.979 | 1,102.623 | 1,007.846 | 892.575 | 934.264 | 913.643 | 942.146 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -504.48 | 0 | 0 | 0 | -395.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 0 | 0 | -0.32 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 4,900.653 | 4,562.355 | 4,475.606 | 4,643.178 | 4,640.115 | 4,053.197 | 4,303.292 | 3,975.143 | 4,205.432 | 4,123.783 | 3,528.37 | 3,034.282 | 3,261.642 | 3,185.914 | 2,949.846 | 2,671.62 | 3,086.806 | 2,721.21 | 2,672.039 | 2,661.221 | 2,972.99 | 2,760.995 | 2,614.405 | 2,661.582 | 3,025.06 | 2,919.099 | 2,512.799 | 2,121.767 | 2,707.697 | 2,312.788 | 2,661.375 | 2,693.408 | 3,376.463 | 2,523.095 | 2,657.751 | 2,411.316 | 2,702.392 | 1,925.141 | 2,252.34 | 1,201.377 | 1,799.722 | 1,526.866 | 1,971.836 | 1,827.615 | 2,314.494 | 1,797.811 | 1,369.777 | 1,264.814 | 1,871.971 | 2,056.082 | 1,990.895 | 1,566.499 | 2,195.568 | 1,594.322 | 1,892.268 | 1,468.502 | 1,410.979 | 1,102.623 | 1,007.846 | 892.575 | 934.264 | 913.643 | 942.146 |
Nettovorderingen
| 2,957.753 | 3,453.658 | 4,049.703 | 3,563.762 | 2,810.552 | 3,099.857 | 3,006.732 | 3,066.988 | 2,422.703 | 2,529.957 | 2,874.619 | 2,610.001 | 2,339.482 | 2,421.657 | 2,891.027 | 2,770.456 | 2,499.112 | 2,737.468 | 2,927.69 | 2,531.4 | 2,302.566 | 2,627.475 | 3,210.453 | 2,693.679 | 2,225.867 | 2,365.539 | 2,962.79 | 2,607.744 | 2,205.28 | 2,797.138 | 3,282.307 | 2,835.919 | 2,142.821 | 0 | 3,060.106 | 0 | 0 | 0 | 3,337.253 | 0 | 0 | 0 | 3,132.873 | 0 | 0 | 0 | 3,513.219 | 0 | 0 | 0 | 3,875.076 | 0 | 0 | 0 | 3,548.36 | 0 | 0 | 0 | 3,074.429 | 0 | 0 | 3,330.207 | 0 |
Voorraad
| 2,338.471 | 2,338.748 | 2,206.212 | 2,195.84 | 2,150.785 | 2,021.56 | 1,937.008 | 1,924.814 | 1,809.67 | 1,785.671 | 1,624.568 | 2,011.829 | 2,166.542 | 2,377.29 | 2,362.158 | 2,653.116 | 2,607.333 | 2,796.213 | 2,665.723 | 2,758.077 | 2,523.76 | 2,537.889 | 2,108.071 | 2,158.216 | 1,965.289 | 1,992.408 | 1,749.626 | 1,992.311 | 1,985.242 | 1,931.633 | 1,804.471 | 2,068.881 | 1,854.465 | 2,082.635 | 1,874.921 | 2,020.442 | 1,856.709 | 1,914.932 | 1,879.722 | 2,305.294 | 2,146.232 | 2,470.676 | 2,123.915 | 2,230.553 | 1,965.649 | 2,033.806 | 1,917.655 | 2,208.569 | 2,064.693 | 2,180.212 | 2,343.878 | 2,349.501 | 2,246.933 | 2,171.257 | 2,118.127 | 2,200.543 | 1,920.702 | 2,077.423 | 2,060.359 | 2,138.423 | 2,112.964 | 2,586.821 | 2,555.152 |
Overige vlottende activa
| 101.909 | 72.252 | 97.886 | 84.402 | 66.689 | 72.026 | 62.138 | 109.555 | 101.499 | 144.725 | 142.092 | 154.242 | 99.812 | 103.143 | 116.539 | 151.126 | 109.306 | 86.506 | 3,021.494 | 105.717 | 102.432 | 85.288 | 96.582 | 106.348 | 55.793 | 68.136 | 215.813 | 468.898 | 405.701 | 423.873 | 375.792 | 302.029 | 264.39 | 262.347 | 3,187.528 | 261.071 | 265.11 | 235.765 | 3,463.485 | 296.4 | 315.044 | 296.988 | 3,295.895 | 277 | 257.902 | 447.848 | 3,614.317 | 504.192 | 382.945 | 375.956 | 3,985.072 | 465.213 | 383.931 | 322.843 | 3,635.958 | 383.463 | 340.9 | 334.511 | 3,180.007 | 422.028 | 281.519 | 3,363.537 | 303.673 |
Totaal vlottende activa
| 10,298.786 | 10,427.013 | 10,829.407 | 10,487.182 | 9,668.141 | 9,246.64 | 9,309.17 | 9,076.5 | 8,539.304 | 8,584.136 | 8,169.649 | 7,810.354 | 7,867.478 | 8,088.004 | 8,319.57 | 8,246.318 | 8,302.557 | 8,341.397 | 8,359.256 | 8,056.415 | 7,901.748 | 8,011.647 | 8,029.511 | 7,619.825 | 7,272.009 | 7,345.182 | 7,441.028 | 7,190.72 | 7,303.92 | 7,465.432 | 8,123.945 | 7,900.237 | 7,638.139 | 7,762.609 | 7,720.2 | 7,584.703 | 7,207.126 | 7,304.439 | 7,595.547 | 7,120.191 | 6,881.363 | 7,087.485 | 7,391.646 | 7,204.683 | 6,858.07 | 7,107.023 | 6,901.749 | 7,112.019 | 7,558.978 | 8,406.209 | 8,319.845 | 8,244.33 | 7,816.662 | 7,482.633 | 7,646.353 | 7,214.87 | 6,423.588 | 6,761.367 | 6,248.212 | 6,182.533 | 6,308.235 | 6,864.001 | 6,944.474 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,872.657 | 1,738.182 | 1,768.723 | 1,669.584 | 1,610.118 | 1,611.407 | 1,624.597 | 1,639.103 | 1,547.631 | 1,556.241 | 1,525.654 | 1,564.174 | 1,596.468 | 1,593.787 | 1,626.303 | 1,641.736 | 1,662.737 | 1,704.31 | 1,745.523 | 1,775.57 | 1,825.753 | 1,863.825 | 1,899.509 | 1,938.06 | 1,970.88 | 1,936.779 | 1,960.922 | 1,681.44 | 1,716.534 | 1,749.664 | 1,787.057 | 1,812.168 | 1,858.552 | 1,906.07 | 1,949.619 | 1,991.457 | 2,051.866 | 2,088.815 | 2,157.534 | 2,164.228 | 2,212.245 | 2,152.378 | 2,177.277 | 2,090.121 | 2,105.363 | 2,149.315 | 2,197.262 | 2,219.619 | 2,187.912 | 2,230.954 | 2,288.575 | 2,275.302 | 2,412.117 | 2,442.099 | 2,510.925 | 2,578.438 | 2,637.262 | 2,593.357 | 2,620.645 | 2,646.643 | 2,691.418 | 2,721.094 | 2,784.944 |
Goodwill
| 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 | 0 |
Immateriële activa
| 0 | 115.913 | 115.951 | 0 | 0 | 0 | 119.319 | 0 | 0 | 0 | 117.685 | 0 | 0 | 0 | 140.264 | 0 | 0 | 0 | 173.831 | 0 | 0 | 0 | 221.898 | 0 | 0 | 0 | 241.551 | 217.773 | 170.344 | 88.444 | 89.374 | 94.221 | 94.009 | 100.592 | 107.27 | 114.282 | 119.688 | 128.307 | 95.035 | 102.308 | 105.398 | 110.082 | 113.716 | 119.018 | 128.659 | 128.558 | 133.791 | 145.95 | 148.083 | 160.778 | 141.694 | 151.429 | 153.423 | 160.564 | 166.297 | 163.77 | 173.386 | 167.157 | 152.112 | 153.821 | 139.928 | 146.426 | 124.519 |
Goodwill en immateriële activa
| 127.149 | 115.913 | 115.951 | 123.236 | 125.819 | 126.423 | 119.319 | 113.246 | 121.589 | 122.2 | 117.685 | 122.01 | 128.759 | 130.049 | 140.264 | 143.504 | 151.667 | 162.806 | 173.831 | 182.946 | 196.003 | 209.169 | 221.898 | 227.931 | 235.439 | 249.609 | 241.551 | 217.773 | 170.344 | 88.444 | 89.374 | 94.221 | 94.009 | 100.592 | 107.27 | 114.282 | 119.688 | 128.307 | 95.035 | 102.308 | 105.398 | 110.082 | 113.716 | 119.018 | 128.659 | 128.558 | 133.791 | 145.95 | 148.083 | 160.778 | 141.694 | 151.429 | 153.423 | 160.564 | 166.297 | 163.77 | 173.386 | 167.157 | 152.112 | 153.821 | 139.928 | 146.426 | 124.519 |
Langetermijnbeleggingen
| 983.452 | 1,101.571 | 982.806 | 845.815 | 828.844 | 747.37 | 666.109 | 624.673 | 587.618 | 604.852 | 634.895 | 645.787 | 648.343 | 603.289 | 0 | 0 | 0 | 0 | 941.203 | 0 | 0 | 0 | 921.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 464.571 | 0 | 0 | 0 | 420.273 | 0 | 0 | 0 | 334.401 | 0 | 0 | 0 | 347.96 | 0 | 0 | 0 | 390.345 | 0 | 0 | 399.187 | 0 |
Belastingvorderingen
| 0 | -115.913 | 174.291 | 0.002 | -828.844 | -747.37 | 196.189 | -624.673 | -587.618 | -604.852 | -634.895 | -645.787 | -648.343 | -603.289 | 0 | 0 | 0 | 0 | 18.468 | 0 | 0 | 0 | 24.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 157.756 | 0 | 0 | 0 | 221.972 | 0 | 0 | 0 | 238.19 | 0 | 0 | 0 | 242.658 | 0 | 0 | 0 | 211.17 | 0 | 0 | 209.382 | 0 |
Overige niet-vlottende activa
| 1,121.168 | 1,230.182 | 980.34 | 974.493 | 1,797.554 | 1,711.117 | 800.808 | 1,615.884 | 1,573.073 | 1,586.621 | 1,552.237 | 1,565.97 | 1,565.932 | 1,526.653 | 1,254.487 | 1,172.54 | 1,124.801 | 1,069.92 | 61.599 | 1,076.116 | 1,005.227 | 1,032.24 | 43.848 | 978.872 | 1,036.369 | 1,005.827 | 1,022.101 | 1,092.512 | 953.511 | 909.738 | 823.087 | 778.931 | 654.232 | 578.112 | 584.458 | 684.24 | 607.407 | 675.67 | 604.622 | 615.347 | 609.94 | 592.683 | 57.491 | 767.521 | 733.18 | 725.225 | 60.524 | 640.188 | 610.934 | 620.181 | 60.703 | 618.056 | 623.212 | 647.176 | 60.766 | 649.74 | 632.311 | 636.415 | 59.796 | 617.985 | 637.646 | 66.237 | 708.1 |
Totaal niet-vlottende activa
| 4,104.426 | 4,069.935 | 4,022.111 | 3,613.13 | 3,533.491 | 3,448.947 | 3,407.022 | 3,368.233 | 3,242.293 | 3,265.062 | 3,195.576 | 3,252.154 | 3,291.159 | 3,250.489 | 3,021.054 | 2,957.78 | 2,939.205 | 2,937.036 | 2,940.624 | 3,034.632 | 3,026.983 | 3,105.234 | 3,111.784 | 3,144.863 | 3,242.688 | 3,192.215 | 3,224.574 | 2,991.725 | 2,840.389 | 2,747.846 | 2,699.518 | 2,685.32 | 2,606.793 | 2,584.774 | 2,641.347 | 2,789.979 | 2,778.961 | 2,892.792 | 2,857.191 | 2,881.883 | 2,927.583 | 2,855.143 | 2,970.811 | 2,976.66 | 2,967.202 | 3,003.098 | 3,033.822 | 3,005.757 | 2,946.929 | 3,011.913 | 3,063.563 | 3,044.787 | 3,188.752 | 3,249.839 | 3,328.606 | 3,391.948 | 3,442.959 | 3,396.929 | 3,434.068 | 3,418.449 | 3,468.992 | 3,542.326 | 3,617.563 |
Totaal activa
| 14,403.212 | 14,496.948 | 14,851.518 | 14,100.312 | 13,201.633 | 12,695.59 | 12,716.194 | 12,444.735 | 11,781.599 | 11,849.2 | 11,365.227 | 11,062.51 | 11,158.64 | 11,338.496 | 11,340.627 | 11,204.1 | 11,241.765 | 11,278.434 | 11,299.884 | 11,091.049 | 10,928.733 | 11,116.881 | 11,141.298 | 10,764.689 | 10,514.697 | 10,537.397 | 10,665.601 | 10,182.446 | 10,144.31 | 10,213.278 | 10,823.464 | 10,585.557 | 10,244.932 | 10,347.383 | 10,361.547 | 10,374.682 | 9,986.087 | 10,197.231 | 10,452.738 | 10,002.074 | 9,808.946 | 9,942.628 | 10,362.457 | 10,181.343 | 9,825.272 | 10,110.121 | 9,935.571 | 10,117.776 | 10,505.907 | 11,418.122 | 11,383.408 | 11,289.117 | 11,005.414 | 10,732.472 | 10,974.959 | 10,606.818 | 9,866.547 | 10,158.296 | 9,682.28 | 9,600.982 | 9,777.227 | 10,406.327 | 10,562.037 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,027.993 | 1,229.07 | 482.645 | 591.993 | 472.241 | 523.132 | 420.7 | 1,219.118 | 1,007.768 | 1,083.744 | 523.28 | 1,121.567 | 1,023.63 | 1,096.468 | 578.5 | 1,105.808 | 1,142.146 | 1,258.14 | 1,093.354 | 1,347.102 | 1,493.4 | 1,614.479 | 1,468.547 | 1,399.339 | 1,089.71 | 1,029.776 | 1,111.056 | 0 | 1,118.161 | 1,225.022 | 1,503.804 | 1,701.662 | 1,367.774 | 1,463.25 | 707.855 | 1,457.492 | 1,256.939 | 1,407.313 | 922.937 | 1,548.922 | 1,510.609 | 1,701.414 | 775.793 | 1,645.72 | 1,372.926 | 1,413.811 | 672.068 | 1,492.758 | 1,552.345 | 1,917.914 | 957.878 | 1,949.403 | 1,758.548 | 1,729.06 | 783.79 | 1,646.943 | 1,514.912 | 1,700.391 | 731.064 | 1,330.086 | 1,261.764 | 865.972 | 2,199.281 |
Kortlopende schulden
| 111.812 | 129.547 | 144.147 | 146.812 | 149.147 | 142.877 | 145.459 | 186.008 | 179.54 | 189.608 | 153.615 | 45.852 | 172.016 | 179.216 | 184.766 | 179.216 | 179.216 | 179.216 | 203.051 | 180.016 | 150.816 | 177.284 | 281.326 | 222.149 | 238.284 | 245.216 | 480.387 | 256.4 | 288.8 | 208.6 | 304.042 | 221.6 | 216.6 | 261.6 | 1,294.23 | 301.6 | 301.6 | 268 | 1,428.466 | 272 | 294 | 316 | 1,501.942 | 354 | 367 | 377 | 1,457.362 | 585 | 783.5 | 986 | 1,873.506 | 726 | 933 | 1,069.5 | 1,701.529 | 587.5 | 646.5 | 796 | 1,485.575 | 792.5 | 996.5 | 2,222.975 | 893.5 |
Belastingschulden
| 0 | 187.32 | 501.956 | 381.935 | 285.688 | 158.956 | 322.238 | 241.225 | 120.063 | 102.839 | 0 | 0 | 61.555 | 68.972 | 39.591 | 57.044 | 113.406 | 77.756 | 121.964 | 53.318 | 63.191 | 40.164 | 158.377 | 73.676 | 19.595 | 0 | 0 | 0 | 33.331 | 26.698 | 236.046 | 123.089 | 184.309 | 140.158 | 194.96 | 123.563 | 117.331 | 81.051 | 62.26 | 98.103 | 53.708 | 33.391 | 152.84 | 134.403 | 71.743 | 67.976 | 0 | 0 | 93.368 | 130.1 | 265.943 | 225.864 | 174.973 | 28.277 | 407.294 | 179.324 | 171.946 | 93.567 | 12.71 | 0 | 39.141 | 316.87 | 173.812 |
Uitgestelde opbrengsten
| 527.065 | 187.32 | 48.219 | 381.935 | 492.135 | 262.18 | 1,173.186 | 324.282 | 287.31 | 184.534 | 448.985 | 115.364 | 292.283 | 184.722 | 700.136 | 169.297 | 334.38 | 188.243 | 756.378 | 163.961 | 305.936 | 157.757 | 671.073 | 204.211 | 287.365 | 134.392 | 516.383 | 0 | 428.112 | 267.058 | 679.342 | 259.618 | 464.843 | 281.001 | 594.701 | 273.533 | 419.392 | 235.923 | 394.485 | 210.968 | 276.385 | 145.312 | 558.535 | 247.249 | 254.883 | 159.031 | 357.645 | 147.947 | 389.665 | 278.891 | 892.119 | 496.197 | 331.788 | 109.154 | 1,056.768 | 402.591 | 333.647 | 177.162 | 503.239 | 153.722 | 203.96 | 872.959 | 380.819 |
Overige kortlopende verplichtingen
| 428.893 | 571.169 | 1,700.444 | 1,704.238 | 1,534.275 | 1,399.162 | 1,419.545 | 640.176 | 584.062 | 526.063 | 962.556 | 370.125 | 485.521 | 522.124 | 1,208.873 | 634.423 | 638.192 | 610.534 | 801.901 | 541.725 | 555.707 | 595.703 | 553.328 | 524.652 | 595.53 | 441.997 | 39.282 | 1,797.451 | 740.664 | 677.883 | 650.919 | 560.684 | 604.426 | 637.06 | 440.913 | 700.922 | 615.5 | 627.499 | 349.743 | 607.573 | 588.192 | 582.487 | 424.852 | 462.476 | 455.937 | 591.78 | 57.966 | 472.62 | 713.837 | 825.695 | 725.696 | 745.283 | 521.028 | 643.859 | 759.572 | 623.999 | 483.407 | 560.071 | 532.93 | 342.79 | 447.735 | 573.857 | 716.808 |
Totaal kortlopende verplichtingen
| 2,095.763 | 2,304.426 | 2,877.411 | 2,824.978 | 2,441.351 | 2,224.127 | 2,541.466 | 2,286.527 | 1,891.433 | 1,902.254 | 1,712.07 | 1,768.272 | 1,742.722 | 1,866.78 | 2,011.73 | 1,976.491 | 2,072.96 | 2,125.646 | 2,220.27 | 2,122.161 | 2,263.114 | 2,427.63 | 2,461.578 | 2,219.816 | 1,943.119 | 1,851.381 | 2,147.108 | 2,053.851 | 2,180.956 | 2,138.203 | 2,694.811 | 2,607.035 | 2,373.109 | 2,502.068 | 2,637.958 | 2,583.577 | 2,291.37 | 2,383.863 | 2,763.406 | 2,526.598 | 2,446.509 | 2,633.292 | 2,855.427 | 2,596.599 | 2,267.606 | 2,450.567 | 2,545.041 | 2,698.325 | 3,143.05 | 3,859.709 | 3,823.023 | 3,646.55 | 3,387.549 | 3,470.696 | 3,652.185 | 3,037.766 | 2,816.765 | 3,150.029 | 2,762.279 | 2,619.098 | 2,745.14 | 3,979.674 | 3,983.401 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 178.511 | 200.414 | 222.317 | 256.155 | 290.323 | 329.961 | 366.464 | 579.644 | 626.146 | 666.18 | 504.75 | 540.648 | 568.184 | 605.788 | 541.711 | 585.209 | 623.545 | 668.349 | 726.477 | 678.825 | 544.961 | 575.165 | 630.012 | 658.708 | 695.777 | 752.449 | 510.695 | 118 | 141 | 171.6 | 341.082 | 274.4 | 329.8 | 380.2 | 645.125 | 496 | 546.4 | 567 | 876.288 | 446 | 478 | 400 | 791.518 | 568 | 622 | 669 | 700.608 | 522 | 589 | 696 | 1,106.342 | 943 | 1,040.5 | 818 | 1,182.395 | 1,102 | 770 | 887.5 | 1,222.413 | 1,189.5 | 1,336.5 | 1,128.86 | 1,178 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -0 | 0 | 0 | 0 | 168.517 | 0 | 0 | 0 | 168.814 | 0 | 0 | 0 | 168.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173.67 | 0 | 0 | 0 | 201.325 | 0 | 0 | 0 | 208.76 | 0 | 0 | 0 | 276.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 479.861 | 0 | 0 | 0 | 192.674 | 0 | 0 | 0 | 178.328 | 0 | 0 | 0 | 60.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 124.629 | 0 | 0 | 0 | 82.685 | 0 | 0 | 0 | 24.543 | 0 | 0 | 0 | 30.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 480.439 | 516.704 | 175.755 | 434.351 | 429.657 | 405.029 | 7.178 | 350.486 | 339.319 | 346.074 | 7.179 | 243.919 | 245.494 | 241.097 | 5.004 | 198.607 | 187.253 | 187.122 | 175.559 | 196.496 | 199.409 | 207.326 | 181.108 | 216.008 | 238.812 | 252.881 | 5.002 | 400.629 | 383.412 | 399.993 | 5.003 | 411.054 | 403.627 | 418.074 | 5.001 | 490.339 | 495.177 | 571.934 | 5.002 | 599.686 | 656.722 | 725.115 | 728.783 | 984.062 | 1,044.882 | 1,103.68 | 890.958 | 1,176.65 | 1,134.371 | 1,150.555 | 864.162 | 1,184.544 | 1,040.463 | 1,040.407 | 826.579 | 1,027.199 | 1,013.752 | 949.337 | 560.807 | 689.22 | 646.583 | 464.369 | 556.71 |
Totaal niet-vlottende verplichtingen
| 658.95 | 717.118 | 877.933 | 690.506 | 719.98 | 734.99 | 734.833 | 930.13 | 965.465 | 1,012.254 | 859.071 | 784.567 | 813.678 | 846.885 | 775.788 | 783.816 | 810.798 | 855.471 | 902.036 | 875.321 | 744.37 | 782.491 | 811.12 | 874.716 | 934.589 | 1,005.33 | 813.996 | 518.629 | 524.412 | 571.593 | 630.095 | 685.454 | 733.427 | 798.274 | 883.429 | 986.339 | 1,041.577 | 1,138.934 | 1,188.538 | 1,045.686 | 1,134.722 | 1,125.115 | 1,520.301 | 1,552.062 | 1,666.882 | 1,772.68 | 1,591.566 | 1,698.65 | 1,723.371 | 1,846.555 | 1,970.504 | 2,127.544 | 2,080.963 | 1,858.407 | 2,008.974 | 2,129.199 | 1,783.752 | 1,836.837 | 1,783.22 | 1,878.72 | 1,983.083 | 1,593.229 | 1,734.71 |
Totaal passiva
| 2,754.713 | 3,021.544 | 3,755.344 | 3,515.484 | 3,161.331 | 2,959.117 | 3,276.299 | 3,216.657 | 2,856.898 | 2,914.508 | 2,571.141 | 2,552.839 | 2,556.4 | 2,713.665 | 2,787.518 | 2,760.307 | 2,883.758 | 2,981.117 | 3,122.306 | 2,997.482 | 3,007.484 | 3,210.121 | 3,272.698 | 3,094.532 | 2,877.708 | 2,856.711 | 2,961.104 | 2,572.48 | 2,705.368 | 2,709.796 | 3,324.906 | 3,292.489 | 3,106.536 | 3,300.342 | 3,521.387 | 3,569.916 | 3,332.947 | 3,522.797 | 3,951.944 | 3,572.284 | 3,581.231 | 3,758.407 | 4,375.728 | 4,148.661 | 3,934.488 | 4,223.247 | 4,136.607 | 4,396.975 | 4,866.421 | 5,706.264 | 5,793.527 | 5,774.094 | 5,468.512 | 5,329.103 | 5,661.159 | 5,166.965 | 4,600.517 | 4,986.866 | 4,545.499 | 4,497.818 | 4,728.223 | 5,572.903 | 5,718.111 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 828.803 | 0 | 211.2 | 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
| 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 0 | 1,388.8 | 0 | 0 | 0 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 | 1,388.8 |
Ingehouden winsten
| 8,966.722 | 8,711.095 | 6,788.638 | 7,995.959 | 7,461.92 | 7,214.188 | 5,372.91 | 6,789.32 | 6,511.028 | 6,507.399 | 4,744.731 | 6,052.464 | 6,142.661 | 6,196.083 | 4,505.851 | 6,047.827 | 5,994.247 | 5,947.73 | 4,264.506 | 5,698.637 | 5,561.798 | 5,548.175 | 3,902.847 | 5,328.215 | 5,198.352 | 5,255.902 | 3,619.614 | 5,115.157 | 5,016.973 | 5,092.078 | 5,118.479 | 4,920.006 | 4,827.666 | 4,752.201 | 4,517.269 | 4,406.181 | 4,282.932 | 4,244.066 | 4,116.205 | 4,072.482 | 3,872.189 | 3,846.566 | 3,660.135 | 3,672.987 | 3,552.066 | 3,555.607 | 3,490.646 | 3,461.793 | 3,408.875 | 3,470.908 | 3,333.832 | 3,286.773 | 3,300.092 | 3,146.187 | 3,052.467 | 3,167.818 | 3,009.965 | 2,910.854 | 2,846.233 | 2,835.457 | 2,766.946 | 2,567.528 | 2,553.547 |
Overige gereserveerde algehele resultaten
| 464.172 | 546.704 | 2,538.246 | 371.189 | 360.703 | 304.606 | 1,873.357 | 220.984 | 195.851 | 209.471 | 1,855.588 | 239.359 | 241.703 | 210.872 | 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 |
Overige totale aandeelhoudersvermogen
| 0.001 | 828.803 | 380.487 | 828.878 | 828.879 | 828.879 | 828.903 | 828.974 | 829.022 | 1,038.493 | 2,660.555 | 1,068.407 | 1,070.779 | 1,039.948 | 2,658.458 | 1,007.166 | 974.96 | 960.787 | 2,524.272 | 1,006.13 | 970.651 | 2,358.584 | 2,576.953 | 2,341.942 | 2,438.636 | 2,424.784 | 2,696.083 | 815.276 | 815.326 | 815.403 | 2,659.327 | 815.437 | 815.487 | 906.04 | 934.091 | 1,009.785 | 981.408 | 1,041.568 | 995.789 | 968.508 | 966.726 | 948.855 | 937.794 | 970.895 | 949.918 | 942.467 | 919.518 | 870.208 | 841.811 | 852.15 | 867.249 | 839.45 | 848.01 | 868.382 | 872.533 | 883.235 | 867.265 | 871.776 | 901.748 | 878.907 | 893.258 | 877.096 | 901.579 |
Totaal eigen vermogen van aandeelhouders
| 11,648.498 | 11,475.402 | 11,096.171 | 10,584.826 | 10,040.302 | 9,736.473 | 9,439.895 | 9,228.078 | 8,924.701 | 8,934.692 | 8,794.086 | 8,509.671 | 8,602.24 | 8,624.831 | 8,553.109 | 8,443.793 | 8,358.007 | 8,297.317 | 8,177.578 | 8,093.567 | 7,921.249 | 7,906.759 | 7,868.6 | 7,670.157 | 7,636.988 | 7,680.686 | 7,704.497 | 7,609.966 | 7,438.942 | 7,503.482 | 7,498.558 | 7,293.068 | 7,138.396 | 7,047.041 | 6,840.16 | 6,804.766 | 6,653.14 | 6,674.434 | 6,500.794 | 6,429.79 | 6,227.715 | 6,184.221 | 5,986.729 | 6,032.682 | 5,890.784 | 5,886.874 | 5,798.964 | 5,720.801 | 5,639.486 | 5,711.858 | 5,589.881 | 5,515.023 | 5,536.902 | 5,403.369 | 5,313.8 | 5,439.853 | 5,266.03 | 5,171.43 | 5,136.781 | 5,103.164 | 5,049.004 | 4,833.424 | 4,843.926 |
Totaal eigen vermogen
| 11,648.498 | 11,475.402 | 11,096.171 | 10,584.826 | 10,040.302 | 9,736.473 | 9,439.895 | 9,228.078 | 8,924.701 | 8,934.692 | 8,794.086 | 8,509.671 | 8,602.24 | 8,624.831 | 8,553.109 | 8,443.793 | 8,358.007 | 8,297.317 | 8,177.578 | 8,093.567 | 7,921.249 | 7,906.759 | 7,868.6 | 7,670.157 | 7,636.988 | 7,680.686 | 7,704.497 | 7,609.966 | 7,438.942 | 7,503.482 | 7,498.558 | 7,293.068 | 7,138.396 | 7,047.041 | 6,840.16 | 6,804.766 | 6,653.14 | 6,674.434 | 6,500.794 | 6,429.79 | 6,227.715 | 6,184.221 | 5,986.729 | 6,032.682 | 5,890.784 | 5,886.874 | 5,798.964 | 5,720.801 | 5,639.486 | 5,711.858 | 5,589.881 | 5,515.023 | 5,536.902 | 5,403.369 | 5,313.8 | 5,439.853 | 5,266.03 | 5,171.43 | 5,136.781 | 5,103.164 | 5,049.004 | 4,833.424 | 4,843.926 |
Totaal passiva en aandeelhoudersvermogen
| 14,403.212 | 14,496.948 | 14,851.515 | 14,100.31 | 13,201.633 | 12,695.59 | 12,716.194 | 12,444.735 | 11,781.599 | 11,849.2 | 11,365.227 | 11,062.51 | 11,158.64 | 11,338.496 | 11,340.627 | 11,204.1 | 11,241.765 | 11,278.434 | 11,299.884 | 11,091.049 | 10,928.733 | 11,116.88 | 11,141.298 | 10,764.689 | 10,514.696 | 10,537.397 | 10,665.601 | 10,182.446 | 10,144.31 | 10,213.278 | 10,823.464 | 10,585.557 | 10,244.932 | 10,347.383 | 10,361.547 | 10,374.682 | 9,986.087 | 10,197.231 | 10,452.738 | 10,002.074 | 9,808.946 | 9,942.628 | 10,362.457 | 10,181.343 | 9,825.272 | 10,110.121 | 9,935.571 | 10,117.776 | 10,505.907 | 11,418.122 | 11,383.408 | 11,289.117 | 11,005.414 | 10,732.472 | 10,974.959 | 10,606.818 | 9,866.547 | 10,158.296 | 9,682.28 | 9,600.982 | 9,777.227 | 10,406.327 | 10,562.037 |