Fukushima Galilei Co.Ltd.
TSE:6420.T
5680 (JPY) • At close November 13, 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
| 52,524 | 54,236 | 51,409 | 49,481 | 45,587 | 46,392 | 47,759 | 43,104 | 41,732 | 44,164 | 45,822 | 44,195 | 42,027 | 39,918 | 36,107 | 31,313 | 30,406 | 31,696 | 31,633 | 31,117 | 31,612.988 | 34,283.964 | 32,013.575 | 32,366.513 | 30,245.189 | 31,870.525 | 29,389.248 | 28,790.468 | 25,912.145 | 25,686.519 | 24,682.592 | 20,405.244 | 19,973.902 | 20,917.171 | 18,322.583 | 18,743.034 | 17,845.632 | 20,172.495 | 21,143.648 | 18,131.522 | 16,728.439 | 18,216.126 | 16,186.231 | 14,663.955 | 11,486.177 | 13,755.583 | 12,969.308 | 12,344.503 | 11,047.699 | 11,500.677 | 11,434.75 | 10,620.336 | 10,942.152 | 11,591.186 | 12,276.694 | 10,637.751 | 9,648.905 | 9,559.939 | 9,717.607 | 7,745.916 | 7,335.055 | 7,487.42 |
Kortetermijnbeleggingen
| 5,936 | 210 | -236 | -242 | -4,563 | -255 | -185 | -147 | -4,225 | -4,070 | -3,947 | -3,706 | -166 | 343 | -3,502 | 0 | 0 | 0 | -3,363 | -3,240 | -2,989.622 | -2,930.682 | -2,871.967 | -2,851.559 | -2,989.156 | -2,300.902 | -2,339.321 | 0 | 0 | -2,191.888 | 0 | 0 | 0 | -3,071.107 | -3,149.521 | 0 | 0 | -1,982.66 | 0 | 0 | 0 | -1,273.832 | 0 | 0 | 0 | -2,725.111 | 0 | 0 | 0 | -23.608 | 0 | 0 | 0 | -24.852 | 0 | 0 | 0 | -28.213 | 0 | 0 | -25 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 52,524 | 54,236 | 51,409 | 49,481 | 45,587 | 46,392 | 47,759 | 43,104 | 41,732 | 44,164 | 45,822 | 44,195 | 42,027 | 39,918 | 36,107 | 31,313 | 30,406 | 31,696 | 31,633 | 31,117 | 31,612.988 | 34,283.964 | 32,013.575 | 32,366.513 | 30,245.189 | 31,870.525 | 29,389.248 | 28,790.468 | 25,912.145 | 25,686.519 | 24,682.592 | 20,405.244 | 19,973.902 | 20,917.171 | 18,322.583 | 18,743.034 | 17,845.632 | 20,172.495 | 21,143.648 | 18,131.522 | 16,728.439 | 18,216.126 | 16,186.231 | 14,663.955 | 11,486.177 | 13,755.583 | 12,969.308 | 12,344.503 | 11,047.699 | 11,500.677 | 11,434.75 | 10,620.336 | 10,942.152 | 11,591.186 | 12,276.694 | 10,637.751 | 9,648.905 | 9,559.939 | 9,717.607 | 7,745.916 | 7,335.055 | 7,487.42 |
Nettovorderingen
| 27,509 | 28,792 | 26,416 | 24,529 | 23,374 | 24,871 | 23,447 | 22,103 | 21,684 | 21,748 | 21,218 | 19,989 | 19,209 | 19,549 | 17,641 | 18,567 | 17,417 | 20,553 | 18,436 | 19,879 | 19,467.446 | 18,790.624 | 19,648.449 | 18,983.721 | 19,710.461 | 20,777.851 | 20,735.581 | 20,952.883 | 20,909.148 | 20,669.924 | 21,208.065 | 20,968.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 10,187 | 8,374 | 9,731 | 9,444 | 8,851 | 8,536 | 9,036 | 8,689 | 7,223 | 6,148 | 6,453 | 6,511 | 6,289 | 5,997 | 6,284 | 6,118 | 6,934 | 5,854 | 7,537 | 6,569 | 6,741.262 | 6,444.715 | 7,280.03 | 7,721.439 | 7,147.823 | 6,330.694 | 6,885.821 | 7,077.165 | 7,906.054 | 5,882.96 | 5,870.666 | 6,253.753 | 5,311.082 | 5,118.801 | 6,162.179 | 5,544.228 | 5,160.904 | 5,093.695 | 5,189.079 | 4,976.196 | 4,880.184 | 3,929.585 | 5,064.306 | 4,587.201 | 4,188.157 | 3,170.053 | 2,725.777 | 2,876.362 | 3,011.428 | 2,705.458 | 2,543.928 | 2,720.225 | 2,477.408 | 2,255.19 | 2,410.795 | 2,369.515 | 2,046.479 | 1,837.85 | 2,369.897 | 2,308.165 | 1,921.105 | 2,136.723 |
Overige vlottende activa
| 1,590 | 1,388 | 1,396 | 1,188 | 1,199 | 762 | 1,196 | 1,103 | 1,008 | 1,077 | 1,463 | 1,104 | 1,164 | 1,621 | 1,339 | 755 | 1,020 | 875 | 1,255 | 844 | 984.309 | 902.973 | 1,206.019 | 657.068 | 753.183 | 2,298.019 | 1,423.992 | 1,828.037 | 678.356 | 1,289.877 | 835.841 | 1,001.881 | 791.691 | 20,939.651 | 768.227 | 939.866 | 1,109.484 | 285.361 | 929.862 | 798.745 | 818.475 | 18.383 | 564.961 | 525.229 | 685.565 | 12,738.583 | 358.773 | 375.452 | 524.892 | 11,263.275 | 181.399 | 288.208 | 452.486 | 9,341.307 | 305.544 | 718.772 | 816.81 | 312.912 | 690.047 | 747.941 | 272.774 | 235.102 |
Totaal vlottende activa
| 91,810 | 92,810 | 88,952 | 84,642 | 79,011 | 80,561 | 81,438 | 74,999 | 71,647 | 73,137 | 74,956 | 71,799 | 68,689 | 67,085 | 61,371 | 56,753 | 55,777 | 58,978 | 58,861 | 58,409 | 58,806.005 | 60,422.276 | 60,148.073 | 59,728.741 | 57,856.656 | 61,277.089 | 58,434.642 | 58,648.553 | 55,405.703 | 53,529.28 | 52,597.164 | 48,629.725 | 46,728.479 | 46,975.623 | 43,672.352 | 43,748.17 | 42,267.839 | 44,677.551 | 43,782.132 | 41,115.222 | 39,527.395 | 40,064.911 | 37,956.143 | 37,212.658 | 31,036.465 | 29,664.219 | 28,184.572 | 27,775.456 | 26,715.345 | 25,469.41 | 24,074.203 | 23,712.554 | 22,909.558 | 23,187.683 | 23,185.802 | 22,139.251 | 19,951.078 | 20,352.774 | 20,316.008 | 18,730.976 | 17,639.692 | 18,068.848 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 22,343 | 19,063 | 18,626 | 18,725 | 18,640 | 18,025 | 17,918 | 17,723 | 17,465 | 17,330 | 17,295 | 17,664 | 17,524 | 17,623 | 18,118 | 18,401 | 18,564 | 18,461 | 17,748 | 16,952 | 15,256.336 | 14,899.236 | 13,064.529 | 12,497.209 | 12,214.99 | 11,965.765 | 11,835.451 | 11,735.147 | 11,453.797 | 11,481.811 | 11,447.935 | 11,456.634 | 11,195.891 | 10,995.217 | 10,274.163 | 10,125.614 | 9,972.891 | 9,750.381 | 9,532.721 | 9,317.903 | 8,658.289 | 8,449.686 | 8,343.792 | 8,057.973 | 7,738.884 | 7,705.402 | 7,078.325 | 7,099.501 | 7,181.455 | 7,016.959 | 7,096.186 | 7,269.614 | 7,355.178 | 7,353.893 | 7,134.498 | 7,240.897 | 7,352.848 | 7,370.032 | 7,484.999 | 7,649.827 | 7,143.051 | 7,061.888 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.332 | 0.664 | 0.425 | 0.96 | 0.482 | 0.105 | 0.023 | 0.542 | 0.399 | 0.17 | 0.357 | 0.898 | 0.752 | 0.381 | 0.423 | 0.007 | 0.327 | 0.587 | 0.48 | 0.425 | 0.928 | 0.211 | 0.363 | 0.856 | 0.516 | 0.806 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.414 | 0 | 0 | 0 | 74.939 | 0 | 0 |
Immateriële activa
| 567 | 561 | 594 | 606 | 637 | 649 | 662 | 622 | 586 | 497 | 513 | 460 | 389 | 365 | 419 | 415 | 417 | 416 | 404 | 416 | 419 | 421 | 384 | 350 | 338 | 273 | 253 | 229 | 228 | 220 | 193 | 178 | 187 | 191 | 184 | 175 | 181 | 181 | 181 | 153 | 154 | 129 | 115 | 113 | 108 | 102 | 100 | 104.497 | 102.675 | 97.583 | 87.371 | 91.649 | 89.21 | 92.347 | 97.942 | 104.378 | 107.233 | 110.468 | 114.994 | 123.607 | 132.293 | 141.999 |
Goodwill en immateriële activa
| 567 | 561 | 594 | 606 | 637 | 649 | 662 | 622 | 586 | 497 | 513 | 460 | 389 | 365 | 419 | 415 | 417 | 416 | 404 | 416 | 419.332 | 421.664 | 384.425 | 350.96 | 338.482 | 273.105 | 253.023 | 229.542 | 228.399 | 220.17 | 193.357 | 178.898 | 187.752 | 191.381 | 184.423 | 175.007 | 181.327 | 181.587 | 181.48 | 153.425 | 154.928 | 129.211 | 115.363 | 113.856 | 108.516 | 102.806 | 100.089 | 104.497 | 102.675 | 97.583 | 87.371 | 91.649 | 89.21 | 92.347 | 97.942 | 149.792 | 107.233 | 110.468 | 114.994 | 198.546 | 132.293 | 141.999 |
Langetermijnbeleggingen
| 17,691 | 12,184 | 10,095 | 9,950 | 14,181 | 9,373 | 8,804 | 8,540 | 12,590 | 12,615 | 12,337 | 12,100 | 8,344 | 8,145 | 11,142 | 7,706 | 7,433 | 6,813 | 11,575 | 10,807 | 10,391 | 10,879 | 10,417 | 11,696 | 11,762 | 11,360 | 10,927 | 10,254 | 9,258 | 8,987 | 8,506 | 8,286 | 8,048 | 9,173 | 9,840 | 9,534 | 9,274 | 7,893 | 6,697 | 6,291 | 5,722 | 5,490 | 5,751 | 5,104 | 6,658 | 5,910 | 4,534 | 4,422 | 0 | 2,512.214 | 0 | 0 | 0 | 1,994.954 | 0 | 0 | 0 | 2,275.863 | 0 | 0 | 2,024.18 | 0 |
Belastingvorderingen
| 0 | 158 | 110 | 130 | 201 | 188 | 89 | 155 | 50 | 120 | 36 | 61 | 173 | -8,145 | -11,142 | 56 | 281 | 382 | -11,575 | -10,807 | -10,391 | -10,879 | -10,417 | -11,696 | -11,762 | -11,360 | -10,927 | -10,254 | -9,258 | -8,987 | -8,506 | -8,286 | -8,048 | -9,173 | -9,840 | -9,534 | -9,274 | -7,893 | -6,697 | -6,291 | -5,722 | -5,490 | -5,751 | -5,104 | -6,658 | -5,910 | -4,534 | -4,422 | 0 | 1.535 | 0 | 0 | 0 | 50.647 | 0 | 0 | 0 | 83.012 | 0 | 0 | 118.977 | 0 |
Overige niet-vlottende activa
| 254 | 5,761 | 4,823 | 4,862 | -2 | 4,198 | 4,061 | 4,155 | 0 | -1 | -2 | -2 | 3,078 | 11,837 | 11,141 | 3,282 | 3,270 | 3,265 | 11,575 | 10,806 | 10,391.295 | 10,879.752 | 10,417.85 | 11,696.628 | 11,762.953 | 11,360.43 | 10,927.781 | 10,254.92 | 9,258.451 | 8,987.247 | 8,506.386 | 8,286.761 | 8,048.604 | 9,173.475 | 9,840.822 | 9,534.288 | 9,274.404 | 7,928.295 | 6,697.942 | 6,291.37 | 5,722.375 | 5,525.946 | 5,751.889 | 5,104.721 | 6,658.672 | 5,946.025 | 4,534.433 | 4,422.967 | 4,493.928 | 2,004.52 | 4,417.226 | 4,183.545 | 3,129.592 | 1,068.813 | 3,158.482 | 3,103.503 | 3,314.186 | 983.889 | 3,127.122 | 3,217.725 | 686.274 | 3,002.879 |
Totaal niet-vlottende activa
| 40,855 | 37,727 | 34,248 | 34,273 | 33,657 | 32,433 | 31,534 | 31,195 | 30,691 | 30,561 | 30,179 | 30,283 | 29,508 | 29,825 | 29,678 | 29,860 | 29,965 | 29,337 | 29,727 | 28,174 | 26,066.963 | 26,200.652 | 23,866.804 | 24,544.797 | 24,316.425 | 23,599.3 | 23,016.255 | 22,219.609 | 20,940.647 | 20,689.228 | 20,147.678 | 19,922.293 | 19,432.247 | 20,360.073 | 20,299.408 | 19,834.909 | 19,428.622 | 17,860.263 | 16,412.143 | 15,762.698 | 14,535.592 | 14,104.843 | 14,211.044 | 13,276.55 | 14,506.072 | 13,754.233 | 11,712.847 | 11,626.965 | 11,778.058 | 11,632.811 | 11,600.783 | 11,544.808 | 10,573.98 | 10,560.654 | 10,390.922 | 10,494.192 | 10,774.267 | 10,823.264 | 10,727.115 | 11,066.098 | 10,104.775 | 10,206.766 |
Totaal activa
| 132,665 | 130,537 | 123,203 | 118,919 | 112,671 | 112,997 | 112,974 | 106,195 | 102,341 | 103,700 | 105,138 | 102,086 | 98,199 | 96,911 | 91,052 | 86,614 | 85,744 | 88,318 | 88,591 | 86,586 | 84,872.97 | 86,622.93 | 84,014.878 | 84,273.54 | 82,173.083 | 84,876.391 | 81,450.899 | 80,868.163 | 76,346.352 | 74,218.51 | 72,744.842 | 68,552.02 | 66,160.727 | 67,335.697 | 63,971.761 | 63,583.081 | 61,696.462 | 62,537.816 | 60,194.275 | 56,877.921 | 54,062.988 | 54,169.755 | 52,167.187 | 50,489.209 | 45,542.539 | 43,418.453 | 39,897.421 | 39,402.421 | 38,493.403 | 37,102.221 | 35,674.986 | 35,257.362 | 33,483.538 | 33,748.337 | 33,576.724 | 32,633.443 | 30,725.345 | 31,176.038 | 31,043.123 | 29,797.074 | 27,744.467 | 28,275.614 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 24,139 | 24,562 | 24,635 | 23,029 | 19,599 | 20,760 | 24,792 | 19,793 | 20,008 | 21,749 | 25,370 | 22,991 | 21,882 | 20,835 | 19,594 | 17,170 | 17,697 | 19,656 | 21,342 | 19,886 | 20,276.69 | 20,996 | 22,250.439 | 21,824.496 | 20,652.591 | 21,476.888 | 21,916.651 | 21,852.711 | 20,753.652 | 20,268.999 | 20,698.177 | 19,067.39 | 19,029.881 | 19,916.405 | 18,261.735 | 16,285.548 | 15,539.41 | 16,177.66 | 16,961.351 | 15,538.411 | 14,897.168 | 15,077.431 | 15,237.495 | 14,398.857 | 12,351.969 | 11,352.411 | 10,963.59 | 11,024.765 | 10,509.432 | 10,119.973 | 10,000.694 | 9,825.18 | 8,509.271 | 8,521.013 | 9,010.522 | 7,982.478 | 6,815.929 | 7,162.02 | 7,564.019 | 6,974.478 | 6,710.486 | 7,011.362 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,064 | -3,165 | -3,616 | -1,763 | -3,549 | 214.274 | 185 | 333.192 | 324.185 | 642.103 | 711.215 | 717.485 | 729.718 | 736.25 | 780.451 | 791.347 | 839.112 | 944.563 | 977.088 | 707.62 | 669.594 | 688.587 | 692.383 | 673.477 | 700.875 | 739.46 | 752.202 | 637.466 | 646.103 | 549.677 | 519.217 | 384.784 | 363.1 | 410.399 | 355.973 | 280.896 | 286.35 | 296.681 | 314.794 | 341.397 | 518.475 | 555.807 | 564.957 | 608.898 | 595.077 | 292.756 | 424.032 |
Belastingschulden
| 1,632 | 2,133 | 557 | 2,428 | 1,458 | 2,644 | 915 | 1,931 | 993 | 1,610 | 686 | 1,999 | 1,092 | 1,817 | 718 | 1,203 | 597 | 1,655 | 384 | 1,480 | 809.5 | 1,641.449 | 749.537 | 1,767.208 | 954.38 | 2,082.013 | 1,156.711 | 1,750.22 | 919.613 | 1,597.144 | 837.492 | 1,498.469 | 826.353 | 1,525.844 | 662.124 | 1,276.612 | 746.892 | 1,396.548 | 695.025 | 1,302.696 | 645.744 | 1,697.165 | 774.017 | 1,285.936 | 614.569 | 1,413.695 | 819.371 | 1,059.88 | 567.188 | 743.693 | 292.707 | 708.028 | 382.131 | 825.947 | 420.766 | 574.982 | 301.262 | 542.588 | 224.924 | 397.995 | 101.681 | 102.643 |
Uitgestelde opbrengsten
| 0 | 1,523 | 0 | 0 | 0 | 1,499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,185 | 3,287 | 3,741 | 1,904 | 3,715 | 3,835.291 | 3,924.973 | 2,390.679 | 4,002.88 | 3,898.187 | 4,421.463 | 2,910.054 | 3,986.504 | 3,851.626 | 3,588.427 | 2,424.281 | 3,530.858 | 3,453.53 | 3,398.889 | 2,085.759 | 3,091.998 | 3,156.848 | 3,159.37 | 2,041.908 | 2,930.047 | 2,581.457 | 3,060.385 | 1,987.871 | 2,751.581 | 2,296.653 | 2,543.806 | 1,697.977 | 2,160.628 | 1,852.459 | 1,623.19 | 916.354 | 1,614.593 | 1,562.241 | 1,710.408 | 1,064.858 | 1,458.999 | 1,325.56 | 1,258.965 | 735.674 | 1,147.918 | 753.821 | 582.514 |
Overige kortlopende verplichtingen
| 11,546 | 7,129 | 8,887 | 8,113 | 8,649 | 6,568 | 8,633 | 8,211 | 7,711 | 6,599 | 7,634 | 7,185 | 7,732 | 7,907 | 8,257 | 3,204 | 4,348 | 3,312 | 5,496 | 3,939 | 8,375.529 | 8,266.035 | 6,744.725 | 7,142.68 | 8,785.871 | 8,431.622 | 7,295.806 | 8,406.019 | 8,537.459 | 6,763.216 | 7,790.533 | 6,532.057 | 6,446.971 | 5,801.285 | 5,925.893 | 5,551.53 | 6,289.735 | 6,372.704 | 6,008.09 | 5,161.93 | 5,190.879 | 4,233.602 | 5,074.226 | 4,864.383 | 4,317.413 | 3,536.038 | 2,974.419 | 3,039.172 | 3,822.802 | 2,985.802 | 2,859.481 | 2,784.961 | 2,856.279 | 2,716.792 | 2,617.804 | 2,538.489 | 2,229.602 | 1,983.292 | 2,077.203 | 2,007.435 | 1,813.209 | 1,919.227 |
Totaal kortlopende verplichtingen
| 37,317 | 35,347 | 34,079 | 33,570 | 29,706 | 31,471 | 34,340 | 29,935 | 28,712 | 29,958 | 33,690 | 32,175 | 30,706 | 30,559 | 28,569 | 24,883 | 26,051 | 28,489 | 29,267 | 29,186 | 29,675.993 | 31,088.484 | 30,077.893 | 31,058.569 | 31,034.945 | 32,701.738 | 31,086.653 | 32,738.668 | 30,946.974 | 29,409.81 | 30,117.549 | 27,937.028 | 27,247.768 | 28,220.622 | 25,557.372 | 23,783.284 | 23,264.624 | 24,639.295 | 24,337.943 | 22,703.912 | 21,473.251 | 21,760.4 | 21,723.204 | 21,195.279 | 17,833.628 | 16,821.361 | 15,142.164 | 15,486.917 | 15,309.821 | 14,205.441 | 13,433.778 | 13,604.519 | 12,044.362 | 12,378.546 | 12,390.489 | 11,614.424 | 9,902.6 | 10,252.857 | 10,475.044 | 9,974.985 | 8,918.132 | 9,457.264 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.459 | 127.791 | 186.123 | 244.725 | 329.347 | 402.546 | 483.641 | 573.508 | 160.208 | 210.768 | 283.688 | 356.888 | 444.395 | 498.353 | 585.479 | 672.605 | 489.861 | 544.349 | 612.311 | 680.273 | 329.501 | 329.541 | 374.387 | 411.827 | 449.267 | 486.707 | 824.147 | 861.587 | 910.163 | 958.157 | 1,003.928 | 1,062.881 | 1,121.16 | 606.032 | 0 | 10 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,096.251 | 0 | 0 | 0 | 1,451.208 | 0 | 0 | 0 | 1,087.214 | 0 | 0 | 0 | 1,509.78 | 0 | 0 | 0 | -304.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 872.283 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 858 | 426 | 144 | 0 | 121 | 384 | 165 | 0 | 345 | 465 | 14 | 0 | 64 | 48 | 0 | 0 | 0 | 533 | 210 | 26.988 | 304.977 | 0 | 0 | 0 | 2,035.259 | 0 | 0 | 0 | 1,295.066 | 0 | 0 | 0 | 1,035.58 | 0 | 0 | 0 | 1,203.232 | 0 | 0 | 0 | 600.133 | 0 | 0 | 0 | 304.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.199 | 0 | 0 | 0.361 | 0 |
Overige niet-vlottende verplichtingen
| 1,912 | 1,497 | 1,497 | 1,492 | 1,505 | 1,498 | 1,492 | 1,453 | 1,489 | 1,488 | 1,424 | 1,766 | 1,720 | 1,590 | 1,678 | 1,673 | 1,690 | 1,720 | 1,167 | 1,154 | 1,358.584 | 1,646.901 | 1,718.737 | 1,944.195 | 1,792.661 | 1,238.288 | 3,197.151 | 3,068.041 | 2,894.627 | 11.755 | 2,221.612 | 2,260.107 | 1,741.843 | 12.66 | 2,380.9 | 2,283.199 | 2,299.53 | 14.306 | 2,257.989 | 2,232.672 | 1,800.128 | 15.55 | 1,779.874 | 1,653.931 | 1,559.01 | 1,308.644 | 1,072.635 | 1,059.932 | 1,079.595 | 1,117.482 | 1,076.221 | 985.314 | 980.247 | 948.264 | 957.299 | 966.672 | 971.504 | 11.913 | 808.569 | 773.273 | 636.429 | 618.831 |
Totaal niet-vlottende verplichtingen
| 1,912 | 2,355 | 1,923 | 1,636 | 1,505 | 1,619 | 1,876 | 1,618 | 1,489 | 1,833 | 1,889 | 1,780 | 1,720 | 1,654 | 1,726 | 1,673 | 1,690 | 1,720 | 1,700 | 1,364 | 1,385.572 | 1,646.901 | 1,718.737 | 1,944.195 | 1,792.661 | 3,273.547 | 3,266.61 | 3,195.832 | 3,080.75 | 2,647.797 | 2,550.959 | 2,662.653 | 2,225.484 | 3,072.956 | 2,541.108 | 2,493.967 | 2,583.218 | 2,661.64 | 2,702.384 | 2,731.025 | 2,385.607 | 2,798.068 | 2,269.735 | 2,198.28 | 2,171.321 | 1,988.917 | 1,402.136 | 1,389.473 | 1,453.982 | 1,529.309 | 1,525.488 | 1,472.021 | 1,804.394 | 1,809.851 | 1,867.462 | 1,924.829 | 1,975.432 | 1,947.276 | 1,929.729 | 1,379.305 | 636.79 | 628.831 |
Totaal passiva
| 39,229 | 37,702 | 36,002 | 35,206 | 31,211 | 33,090 | 36,216 | 31,553 | 30,201 | 31,791 | 35,579 | 33,955 | 32,426 | 32,213 | 30,295 | 26,556 | 27,741 | 30,209 | 30,967 | 30,550 | 31,061.565 | 32,735.385 | 31,796.63 | 33,002.764 | 32,827.606 | 35,975.285 | 34,353.263 | 35,934.5 | 34,027.724 | 32,057.607 | 32,668.508 | 30,599.681 | 29,473.252 | 31,293.578 | 28,098.48 | 26,277.251 | 25,847.842 | 27,300.935 | 27,040.327 | 25,434.937 | 23,858.858 | 24,558.468 | 23,992.939 | 23,393.559 | 20,004.949 | 18,810.278 | 16,544.3 | 16,876.39 | 16,763.803 | 15,734.75 | 14,959.266 | 15,076.54 | 13,848.756 | 14,188.397 | 14,257.951 | 13,539.253 | 11,878.032 | 12,200.133 | 12,404.773 | 11,354.29 | 9,554.922 | 10,086.095 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 76,301 | 0 | 0 | 0 | 67,958 | 67,618 | 65,349 | 63,795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 | 2,760.192 |
Ingehouden winsten
| 83,679 | 83,196 | 79,646 | 76,156 | 73,492 | 72,318 | 69,503 | 67,547 | 65,245 | 64,905 | 62,636 | 61,081 | 58,770 | 57,659 | 54,368 | 53,587 | 51,792 | 52,321 | 50,713 | 49,451 | 47,351.671 | 47,057.197 | 45,617.052 | 43,818.471 | 41,944.464 | 41,242.79 | 39,860.014 | 38,140.091 | 36,109.957 | 36,260.825 | 34,609.274 | 32,872.825 | 31,857.95 | 30,848.359 | 29,823.802 | 28,377.246 | 27,003.977 | 26,402.372 | 25,208.888 | 23,873.579 | 22,936.945 | 22,379.5 | 21,060.306 | 20,193.763 | 19,076.826 | 18,404.165 | 17,695.588 | 16,923.819 | 16,083.193 | 15,731.168 | 15,206.826 | 14,805.545 | 14,271.168 | 14,241.371 | 13,976.527 | 13,555.092 | 13,171.912 | 13,248.146 | 13,021.212 | 12,807.285 | 12,659.382 | 12,527.385 |
Overige gereserveerde algehele resultaten
| 6,537 | 6,986 | 5,378 | 5,368 | 5,088 | 4,706 | 4,373 | 4,220 | 4,124 | 4,235 | 4,159 | 4,288 | 4,239 | 2,713 | 3,638 | 3,712 | 3,455 | 3,020 | 4,148 | 3,820 | 3,697 | 4,059 | 3,860 | 4,710 | 4,654 | 4,910 | 4,494 | 4,044 | 3,487 | 3,174 | 2,743 | 2,352 | 2,097 | 2,473 | 3,159 | 3,080 | 3,002 | 2,918 | 2,091 | 1,736 | 1,434 | 1,375 | 1,310 | 1,111 | 937 | 733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -224 | -223 | -673 | -673 | 49 | 50 | 50 | 50 | -47 | -47 | -47 | 4,242 | -47 | 4,238 | 3,590 | -46 | -46 | -46 | -46 | -46 | 3,651.357 | -45.949 | -45.949 | -45.733 | 4,609.52 | 4,865.494 | 4,451.087 | 4,000.169 | -44.028 | -43.815 | 2,699.97 | 2,309.502 | 2,054.021 | 2,429.986 | 3,115.875 | 5,977.345 | 5,898.705 | 5,709.511 | 4,881.724 | 4,527.309 | 4,224.778 | 4,167.188 | 4,101.744 | 3,903.078 | 3,472.723 | 3,269.339 | 2,802.621 | 2,742.369 | 2,780.85 | 2,773.316 | 2,656.678 | 2,518.861 | 2,502.575 | 2,455.717 | 2,454.935 | 2,648.684 | 2,822.345 | 2,870.729 | 2,765.577 | 2,775.095 | 2,667.238 | 2,770.582 |
Totaal eigen vermogen van aandeelhouders
| 92,752 | 92,719 | 87,112 | 83,612 | 81,389 | 79,834 | 76,687 | 74,577 | 72,082 | 71,853 | 69,508 | 68,083 | 65,723 | 64,657 | 60,718 | 60,013 | 57,961 | 58,055 | 57,574 | 55,985 | 53,763.22 | 53,831.021 | 52,191.628 | 51,243.427 | 49,314.176 | 48,868.476 | 47,071.293 | 44,900.452 | 42,312.266 | 42,150.4 | 40,069.436 | 37,942.519 | 36,672.163 | 36,038.537 | 35,699.869 | 37,114.783 | 35,662.874 | 34,872.075 | 32,850.804 | 31,161.08 | 29,921.915 | 29,306.88 | 27,922.242 | 26,857.033 | 25,309.741 | 24,433.696 | 23,258.401 | 22,426.38 | 21,624.235 | 21,264.676 | 20,623.696 | 20,084.598 | 19,533.935 | 19,457.28 | 19,191.654 | 18,963.968 | 18,754.449 | 18,879.067 | 18,546.981 | 18,342.572 | 18,086.812 | 18,058.159 |
Totaal eigen vermogen
| 93,436 | 92,831 | 87,201 | 83,713 | 81,460 | 79,907 | 76,758 | 74,642 | 72,140 | 71,909 | 69,559 | 68,131 | 65,773 | 64,698 | 60,757 | 60,058 | 58,003 | 58,109 | 57,624 | 56,036 | 53,811.405 | 53,887.545 | 52,218.248 | 51,270.776 | 49,345.477 | 48,901.106 | 47,097.636 | 44,933.663 | 42,318.628 | 42,160.903 | 40,076.334 | 37,952.339 | 36,687.475 | 36,042.119 | 35,873.281 | 37,305.83 | 35,848.62 | 35,236.881 | 33,153.948 | 31,442.984 | 30,204.13 | 29,611.287 | 28,174.248 | 27,095.65 | 25,537.59 | 24,608.175 | 23,353.121 | 22,526.031 | 21,729.6 | 21,367.471 | 20,715.72 | 20,180.822 | 19,634.782 | 19,559.94 | 19,318.773 | 19,094.19 | 18,847.313 | 18,975.905 | 18,638.35 | 18,442.784 | 18,189.545 | 18,189.519 |
Totaal passiva en aandeelhoudersvermogen
| 132,665 | 130,537 | 123,203 | 118,919 | 112,671 | 112,997 | 112,974 | 106,195 | 102,341 | 103,700 | 105,138 | 102,086 | 98,199 | 96,911 | 91,052 | 86,614 | 85,744 | 88,318 | 88,591 | 86,586 | 84,872.97 | 86,622.93 | 84,014.878 | 84,273.54 | 82,173.083 | 84,876.391 | 81,450.899 | 80,868.163 | 76,346.352 | 74,218.51 | 72,744.842 | 68,552.02 | 66,160.727 | 67,335.697 | 63,971.761 | 63,583.081 | 61,696.462 | 62,537.816 | 60,194.275 | 56,877.921 | 54,062.988 | 54,169.755 | 52,167.187 | 50,489.209 | 45,542.539 | 43,418.453 | 39,897.421 | 39,402.421 | 38,493.403 | 37,102.221 | 35,674.986 | 35,257.362 | 33,483.538 | 33,748.337 | 33,576.724 | 32,633.443 | 30,725.345 | 31,176.038 | 31,043.123 | 29,797.074 | 27,744.467 | 28,275.614 |