I-PEX Inc.
TSE:6640.T
1541 (JPY) • At close November 5, 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 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 16,677 | 17,200 | 15,582 | 14,815 | 14,178 | 13,163 | 14,293 | 13,598 | 15,136 | 14,003 | 13,820 | 14,096 | 13,610 | 12,674 | 11,737 | 11,791 | 12,563 | 12,618 | 12,203 | 8,023 | 8,018 | 7,527 | 6,895 | 7,252 | 7,148 | 7,440 | 8,064 | 10,015 | 11,139 | 11,397 | 11,111 | 9,144 | 10,621 | 12,108 | 12,932.304 | 13,440.677 | 15,870.059 | 15,271.247 | 15,440.383 | 13,821.849 | 13,876.151 | 14,180.659 | 13,395.47 | 12,959.626 | 14,214.577 | 13,831.638 | 12,670.085 | 12,743.769 | 14,451.996 | 14,596.495 | 13,258.67 | 15,781.629 | 19,471.987 | 12,316.095 | 12,657.027 | 13,046.913 | 12,281.956 | 11,965.306 | 9,717.919 | 9,751.646 | 9,488.649 | 9,110.756 |
Kortetermijnbeleggingen
| 27 | 0 | 25 | 0 | 0 | 0 | 24 | 0 | 25 | 0 | -705 | 0 | 0 | 0 | -334 | 0 | 0 | 0 | -667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.667 | 0 | 0 | 0 | 22.325 | 0 | 0 | 0 | 18.283 | 0 | 0 | 17.268 | 0 | 0 | 16.957 | 0 | 0 | 0 | 18.826 | 0 | 0 | 0 | 18.262 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 16,704 | 17,200 | 15,607 | 14,815 | 14,178 | 13,163 | 14,293 | 13,598 | 15,136 | 14,003 | 13,820 | 14,096 | 13,610 | 12,674 | 11,737 | 11,791 | 12,563 | 12,618 | 12,203 | 8,023 | 8,018 | 7,527 | 6,895 | 7,252 | 7,148 | 7,440 | 8,064 | 10,015 | 11,139 | 11,397 | 11,111 | 9,144 | 10,621 | 12,108 | 12,932.304 | 13,440.677 | 15,870.059 | 15,271.247 | 15,466.05 | 13,821.849 | 13,876.151 | 14,180.659 | 13,417.795 | 12,959.626 | 14,214.577 | 13,831.638 | 12,688.368 | 12,743.769 | 14,451.996 | 14,613.763 | 13,258.67 | 15,781.629 | 19,488.944 | 12,316.095 | 12,657.027 | 13,046.913 | 12,300.782 | 11,965.306 | 9,717.919 | 9,751.646 | 9,506.911 | 9,110.756 |
Nettovorderingen
| 15,282 | 14,114 | 14,508 | 13,127 | 12,706 | 11,036 | 11,203 | 15,099 | 14,646 | 14,237 | 14,910 | 14,240 | 14,284 | 14,417 | 13,492 | 12,358 | 10,760 | 11,070 | 12,493 | 12,293 | 11,088 | 10,173 | 11,433 | 12,248 | 11,162 | 10,897 | 11,563 | 11,617 | 10,481 | 9,912 | 11,030 | 10,366 | 9,690 | 9,570 | 11,177.848 | 11,124.663 | 9,800.388 | 10,161.973 | 10,635.863 | 10,668.763 | 9,780.596 | 8,981.867 | 9,469.722 | 9,013.737 | 9,196.596 | 8,681.278 | 9,385.203 | 10,189.561 | 10,046.663 | 9,281.891 | 10,716.906 | 9,255.347 | 8,768.963 | 10,463.064 | 11,049.741 | 10,840.346 | 10,366.03 | 10,785.872 | 10,097.231 | 7,854.965 | 7,474.465 | 9,235.429 |
Voorraad
| 13,620 | 12,325 | 11,086 | 12,028 | 11,705 | 12,621 | 12,176 | 13,231 | 13,481 | 11,671 | 11,055 | 11,306 | 11,217 | 10,324 | 9,671 | 9,548 | 10,276 | 9,581 | 10,024 | 9,874 | 10,328 | 10,411 | 9,896 | 11,075 | 10,865 | 9,966 | 9,380 | 8,740 | 8,660 | 8,233 | 8,131 | 6,757 | 6,488 | 6,983 | 7,131.664 | 6,925.195 | 7,312.614 | 7,394.106 | 7,720.773 | 6,902.288 | 6,559.31 | 6,616.634 | 6,757.518 | 7,397.404 | 7,662.658 | 7,462.595 | 6,676.448 | 6,419.581 | 6,773.334 | 6,822.966 | 7,080.811 | 6,658.648 | 6,173.753 | 6,137.61 | 6,985.809 | 7,170.994 | 6,144.169 | 5,908.871 | 5,644.756 | 5,727.746 | 5,796.042 | 6,853.289 |
Overige vlottende activa
| 2,582 | 2,635 | 2,080 | 4,247 | 4,147 | 3,648 | 3,521 | 2,021 | 2,057 | 1,788 | 1,354 | 1,078 | 1,199 | 1,065 | 1,025 | 1,049 | 1,264 | 1,243 | 1,310 | 1,079 | 987 | 1,097 | 1,178 | 1,097 | 1,142 | 1,017 | 1,099 | 992 | 914 | 699 | 822 | 974 | 1,093 | 1,050 | 921.772 | 839.522 | 804.437 | 738.723 | 739.665 | 721.76 | 714.537 | 645.365 | 756.826 | 604.339 | 623.998 | 929.49 | 1,500.241 | 1,362.053 | 863.374 | 990.268 | 636.196 | 803.76 | 850.39 | 734.522 | 720.372 | 747.003 | 566.881 | 491.433 | 684.981 | 722.94 | 680.305 | 977.191 |
Totaal vlottende activa
| 48,188 | 46,274 | 43,281 | 44,217 | 42,736 | 40,468 | 41,193 | 43,949 | 45,320 | 41,699 | 41,139 | 40,720 | 40,310 | 38,480 | 35,925 | 34,746 | 34,863 | 34,512 | 36,030 | 31,269 | 30,421 | 29,208 | 29,402 | 31,672 | 30,317 | 29,320 | 30,106 | 31,364 | 31,194 | 30,241 | 31,094 | 27,241 | 27,892 | 29,711 | 32,163.588 | 32,330.057 | 33,787.498 | 33,566.049 | 34,562.351 | 32,114.66 | 30,930.594 | 30,424.525 | 30,401.861 | 29,975.106 | 31,697.829 | 30,905.001 | 30,250.26 | 30,714.964 | 32,135.367 | 31,708.888 | 31,692.583 | 32,499.384 | 35,282.05 | 29,651.291 | 31,412.949 | 31,805.256 | 29,377.862 | 29,151.482 | 26,144.887 | 24,057.297 | 23,457.723 | 26,176.665 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 43,230 | 42,943 | 43,167 | 44,680 | 44,286 | 44,850 | 45,688 | 47,679 | 47,971 | 47,644 | 47,023 | 45,372 | 45,424 | 44,242 | 43,341 | 43,010 | 42,293 | 41,626 | 41,324 | 40,293 | 38,455 | 38,238 | 35,081 | 34,835 | 34,480 | 33,401 | 32,869 | 29,601 | 28,083 | 26,829 | 26,710 | 25,832 | 25,978 | 26,135 | 25,884.14 | 25,353.689 | 25,191.535 | 24,161.135 | 23,247.467 | 22,816.213 | 22,041.081 | 21,920.418 | 22,230.315 | 23,044.251 | 22,810.202 | 22,332.203 | 21,150.995 | 20,357.934 | 19,982.039 | 20,071.718 | 19,788.864 | 20,191.427 | 18,785.067 | 18,215.675 | 17,579.499 | 17,017.57 | 17,085.983 | 16,810.575 | 17,336.082 | 17,878.021 | 17,107.858 | 17,773.709 |
Goodwill
| 1,716 | 1,769 | 1,823 | 1,877 | 1,930 | 1,984 | 2,038 | 2,313 | 1,252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.22 | 14.441 | 21.662 | 28.883 | 36.104 | 45.97 |
Immateriële activa
| 949 | 915 | 926 | 979 | 1,041 | 1,072 | 1,124 | 827 | 849 | 784 | 575 | 545 | 550 | 432 | 429 | 445 | 470 | 495 | 500 | 477 | 495 | 492 | 464 | 445 | 422 | 423 | 369 | 406 | 393 | 357 | 378 | 372 | 392 | 413 | 419.015 | 457.397 | 430.031 | 302.737 | 300.163 | 321.519 | 416.394 | 524.853 | 604.169 | 654.149 | 758.238 | 805.83 | 903.705 | 997.175 | 1,081.781 | 1,185.572 | 1,314.208 | 1,413.938 | 1,517.183 | 1,563.003 | 1,628.032 | 1,713.304 | 1,643.058 | 1,757.832 | 1,451.144 | 867.294 | 873.566 | 707.905 |
Goodwill en immateriële activa
| 2,665 | 2,684 | 2,749 | 2,856 | 2,971 | 3,056 | 3,162 | 3,140 | 2,101 | 784 | 575 | 545 | 550 | 432 | 429 | 445 | 470 | 495 | 500 | 477 | 495 | 492 | 464 | 445 | 422 | 423 | 369 | 406 | 393 | 357 | 378 | 372 | 392 | 413 | 419.015 | 457.397 | 430.031 | 302.737 | 300.163 | 321.519 | 416.394 | 524.853 | 604.169 | 654.149 | 758.238 | 805.83 | 903.705 | 997.175 | 1,081.781 | 1,185.572 | 1,314.208 | 1,413.938 | 1,517.183 | 1,563.003 | 1,628.032 | 1,713.304 | 1,650.278 | 1,772.273 | 1,472.806 | 896.177 | 909.67 | 753.875 |
Langetermijnbeleggingen
| 950 | 1,953 | 964 | 289 | 295 | 300 | 1,395 | 2,545 | 2,629 | 2,645 | 2,456 | 293 | 307 | 322 | 1,755 | 617 | 633 | 669 | 2,077 | 1,845 | 1,861 | 1,945 | 1,271 | 1,891 | 1,761 | 1,788 | 965 | 1,233 | 966 | 957 | 380 | 997 | 714 | 672 | 112.834 | 667 | 662 | 651 | 68.436 | 1,009 | 963 | 938 | 95.673 | 979 | 933 | 835 | 33.902 | 843 | 0 | 0 | 0 | 0 | 55.81 | 0 | 0 | 0 | 70.082 | 0 | 0 | 0 | 34.025 | 0 |
Belastingvorderingen
| 70 | 64 | 50 | 60 | 65 | 43 | 31 | 38 | 33 | 31 | 15 | 20 | 16 | 13 | 20 | 40 | 46 | 29 | 35 | 56 | 117 | 79 | 8 | 14 | 19 | 20 | 20 | 16 | 16 | 17 | 17 | 19 | 28 | 15 | 11.512 | 1.773 | 1.596 | 3.71 | 8.826 | 11.619 | 17.217 | 29.292 | 19.152 | 31.689 | 49.356 | 57.773 | 95.25 | 493.225 | 497.568 | 492.568 | 520.334 | 443.21 | 455.823 | 431.885 | 439.15 | 435.281 | 442.554 | 451.071 | 465.888 | 488.204 | 479.837 | 426.516 |
Overige niet-vlottende activa
| 1,000 | 2 | 1,392 | 2,078 | 2,103 | 1,832 | 764 | 1 | 0 | -1 | 478 | 2,219 | 2,118 | 2,143 | 436 | 1,902 | 1,898 | 1,881 | 452 | 0 | 2 | 1 | 607 | 1 | 1 | 1 | 600 | 1 | 2 | 1 | 596 | 2 | 2 | 1 | 592.147 | -0.488 | -0.017 | -0.183 | 673.635 | -0.482 | 0.273 | 0.065 | 895.14 | -0.239 | 0 | 0.098 | 783.25 | 0.018 | 825.148 | 781.734 | 820.915 | 775.671 | 711.189 | 685.089 | 724.303 | 715.467 | 682.218 | 758.051 | 812.93 | 768.199 | 693.772 | 782.554 |
Totaal niet-vlottende activa
| 47,915 | 47,646 | 48,322 | 49,963 | 49,720 | 50,081 | 51,040 | 53,403 | 52,734 | 51,103 | 50,547 | 48,449 | 48,415 | 47,152 | 45,981 | 46,014 | 45,340 | 44,700 | 44,388 | 42,671 | 40,930 | 40,755 | 37,431 | 37,186 | 36,683 | 35,633 | 34,823 | 31,257 | 29,460 | 28,161 | 28,081 | 27,222 | 27,114 | 27,236 | 27,019.648 | 26,479.371 | 26,285.145 | 25,118.399 | 24,298.527 | 24,157.869 | 23,437.965 | 23,412.628 | 23,844.449 | 24,708.85 | 24,550.796 | 24,030.904 | 22,967.102 | 22,691.352 | 22,386.536 | 22,531.592 | 22,444.321 | 22,824.246 | 21,525.072 | 20,895.652 | 20,370.984 | 19,881.622 | 19,931.115 | 19,791.97 | 20,087.706 | 20,030.601 | 19,225.162 | 19,736.654 |
Totaal activa
| 96,103 | 93,920 | 91,603 | 94,182 | 92,457 | 90,552 | 92,237 | 97,353 | 98,056 | 92,804 | 91,690 | 89,171 | 88,727 | 85,635 | 81,908 | 80,762 | 80,205 | 79,214 | 80,421 | 73,942 | 71,351 | 69,963 | 66,836 | 68,857 | 67,000 | 64,951 | 64,929 | 62,621 | 60,654 | 58,403 | 59,175 | 54,464 | 55,006 | 56,947 | 59,183.236 | 58,809.428 | 60,072.643 | 58,684.448 | 58,860.878 | 56,272.529 | 54,368.559 | 53,837.153 | 54,246.31 | 54,683.956 | 56,248.625 | 54,935.905 | 53,217.362 | 53,406.316 | 54,521.903 | 54,240.48 | 54,136.904 | 55,323.63 | 56,807.122 | 50,546.943 | 51,783.933 | 51,686.878 | 49,308.977 | 48,943.452 | 46,232.593 | 44,087.898 | 42,682.885 | 45,913.319 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,756 | 2,767 | 2,499 | 2,391 | 2,156 | 2,034 | 2,010 | 2,391 | 2,707 | 2,417 | 2,990 | 2,756 | 3,094 | 3,078 | 2,513 | 2,314 | 1,846 | 2,359 | 2,222 | 2,646 | 2,416 | 2,364 | 2,494 | 2,368 | 2,343 | 2,363 | 2,752 | 2,460 | 2,530 | 2,124 | 1,195 | 2,133 | 2,120 | 2,145 | 1,430.488 | 2,407.547 | 2,246.799 | 2,023.962 | 3,111.522 | 1,942.201 | 2,042.459 | 1,717.224 | 2,485.195 | 1,764.13 | 1,834.235 | 1,724.404 | 2,709.974 | 1,820.732 | 1,973.19 | 1,693.497 | 1,983.274 | 1,972.321 | 2,583.904 | 1,488.307 | 2,239.022 | 2,269.952 | 2,522.146 | 2,305.239 | 793.03 | 927.576 | 2,201.492 | 793.467 |
Kortlopende schulden
| 8,803 | 9,383 | 10,742 | 8,234 | 10,131 | 9,466 | 11,012 | 9,784 | 11,665 | 9,589 | 10,372 | 8,842 | 10,500 | 9,514 | 10,254 | 8,622 | 9,537 | 8,543 | 9,284 | 8,713 | 8,749 | 7,518 | 7,523 | 6,879 | 6,523 | 5,679 | 3,950 | 4,301 | 2,901 | 2,491 | 3,422 | 3,376 | 2,989 | 2,798 | 3,546.65 | 3,479.287 | 3,118.692 | 2,747.278 | 3,582.425 | 2,804.661 | 2,411.187 | 2,701.18 | 3,713.142 | 3,277.795 | 3,285.906 | 3,638.75 | 3,947.565 | 3,336.54 | 4,030.166 | 4,025.751 | 3,849.407 | 4,233.569 | 5,578.742 | 6,163.432 | 6,284.643 | 6,713.435 | 8,117.992 | 8,041.956 | 7,861.549 | 7,415.563 | 6,367.021 | 6,082.774 |
Belastingschulden
| 600 | 316 | 302 | 376 | 421 | 178 | 260 | 388 | 836 | 472 | 652 | 895 | 899 | 679 | 302 | 311 | 306 | 171 | 160 | 137 | 150 | 63 | 147 | 156 | 294 | 224 | 376 | 312 | 444 | 292 | 392 | 253 | 338 | 293 | 406.885 | 1,151.725 | 1,330.373 | 1,213.655 | 1,361.565 | 472.526 | 348.245 | 274.444 | 333.739 | 290.168 | 335.787 | 335.246 | 354.77 | 352.705 | 425.418 | 460.7 | 1,249.059 | 840.727 | 2,015.16 | 1,585.156 | 1,686.002 | 1,612.87 | 1,756.147 | 1,416.217 | 1,655.4 | 1,166.812 | 605.504 | 619.055 |
Uitgestelde opbrengsten
| 600 | 316 | 1,064 | 1,916 | 2,427 | 1,524 | 462 | 0 | 0 | 0 | 5,712 | 2,801 | 3,357 | 2,112 | 3,780 | 1,857 | 2,366 | 1,341 | 3,603 | 1,660 | 1,895 | 1,122 | 2,656 | 1,459 | 2,132 | 1,336 | 3,164 | 1,783 | 2,235 | 1,321 | 3,356 | 1,385 | 1,946 | 1,308 | 3,421.396 | 2,367.44 | 3,020.717 | 2,265.991 | 1,984.636 | 1,709.151 | 1,917.255 | 1,197.061 | 971.73 | 1,275.57 | 1,678.024 | 1,348.347 | 999.257 | 1,428.486 | 1,956.474 | 1,425.871 | 2,275.808 | 2,314.84 | 3,036.617 | 2,125.608 | 2,609.978 | 2,962.441 | 2,764.171 | 1,925.971 | 2,579.269 | 2,440.503 | 1,469.846 | 1,120.168 |
Overige kortlopende verplichtingen
| 8,468 | 7,226 | 4,576 | 6,396 | 5,500 | 5,318 | 6,189 | 7,355 | 8,651 | 7,076 | 1,555 | 4,225 | 4,163 | 4,100 | 1,444 | 3,910 | 3,683 | 3,478 | 1,359 | 3,623 | 3,470 | 3,404 | 1,232 | 3,085 | 2,962 | 2,874 | 1,278 | 2,592 | 2,292 | 2,159 | 1,139 | 1,921 | 1,876 | 2,063 | 1,099.883 | 2,086.608 | 2,170.747 | 1,940.534 | 1,115.243 | 1,992.692 | 1,891.916 | 1,921.745 | 925.106 | 1,930.547 | 2,177.205 | 2,343.699 | 841.51 | 2,160.137 | 2,057.671 | 2,050.857 | 1,962.083 | 2,081.103 | 884.112 | 2,433.906 | 1,936.77 | 2,031.248 | 914.864 | 2,749.926 | 2,137.758 | 1,898.12 | 1,026.33 | 2,414.014 |
Totaal kortlopende verplichtingen
| 20,627 | 19,692 | 18,881 | 18,937 | 20,214 | 18,342 | 19,673 | 19,530 | 23,023 | 19,082 | 20,629 | 18,624 | 21,114 | 18,804 | 17,991 | 16,703 | 17,432 | 15,721 | 16,468 | 16,642 | 16,530 | 14,408 | 13,905 | 13,791 | 13,960 | 12,252 | 11,144 | 11,136 | 9,958 | 8,095 | 9,112 | 8,815 | 8,931 | 8,314 | 9,498.417 | 10,340.882 | 10,556.955 | 8,977.765 | 9,793.826 | 8,448.705 | 8,262.817 | 7,537.21 | 8,095.173 | 8,248.042 | 8,975.37 | 9,055.2 | 8,498.306 | 8,745.895 | 10,017.501 | 9,195.976 | 10,070.572 | 10,601.833 | 12,083.375 | 12,211.253 | 13,070.413 | 13,977.076 | 14,319.173 | 15,023.092 | 13,371.606 | 12,681.762 | 11,064.689 | 10,410.423 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 7,822 | 8,779 | 10,660 | 9,083 | 7,302 | 8,082 | 8,893 | 7,956 | 6,213 | 7,088 | 8,676 | 7,910 | 6,422 | 7,495 | 9,306 | 8,487 | 7,710 | 8,835 | 10,786 | 8,542 | 7,246 | 7,459 | 6,532 | 4,842 | 3,745 | 4,140 | 4,605 | 2,976 | 3,376 | 3,777 | 3,428 | 1,873 | 2,198 | 2,528 | 2,341.468 | 1,807.605 | 2,153.944 | 2,623.597 | 2,395.039 | 2,262.934 | 2,650.863 | 3,116.355 | 2,754.071 | 2,504.173 | 2,610.005 | 1,955.837 | 3,027.597 | 2,459.168 | 2,345.422 | 2,142.793 | 2,544.892 | 3,113.466 | 5,356.175 | 4,604.264 | 5,266.519 | 4,530.996 | 5,048.579 | 4,243.693 | 3,614.682 | 4,222.804 | 6,753.302 | 7,096.957 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 1,957 | 171 | 169 | 148 | 0 | 0 | 0 | 0 | 4,059 | 166 | 169 | 194 | 3,898 | 159 | 165 | 143 | 2,261 | 278 | 356 | 321 | 1,710 | 479 | 453 | 448 | 1,524 | 629 | 625 | 605 | 629 | 600 | 592 | 593 | 579.029 | 584.95 | 596.551 | 591.266 | 554.02 | 503.888 | 493.635 | 478.667 | 1,144.035 | 1,120.452 | 1,126.824 | 1,120.476 | 1,143.936 | 1,135.145 | 1,122.398 | 1,118.474 | 1,052.393 | 1,031.771 | 1,049.587 | 1,011.846 | 1,015.687 | 1,002.199 | 1,026.75 | 999.731 | 980.372 | 963.982 | 980.756 | 930.644 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,383 | 1,358 | 1,416 | 1,474 | 1,407 | 1,408 | 1,437 | 1,450 | 1,406 | 1,489 | 1,320 | 1,238 | 1,163 | 1,236 | 1,029 | 953 | 941 | 912 | 917 | 854 | 812 | 833 | 837 | 838 | 791 | 753 | 771 | 743 | 712 | 724 | 776 | 677 | 719 | 764 | 880.487 | 850.646 | 999.86 | 1,064.64 | 1,105.046 | 1,025.923 | 927.487 | 926.219 | 923.848 | 875.134 | 866.755 | 846.318 | 778.281 | 688.852 | 684.113 | 740.313 | 834.298 | 878.311 | 833.288 | 806.099 | 1,341.918 | 1,303.335 | 1,304.394 | 1,187.083 | 1,135.336 | 1,080.402 | 1,082.235 | 3,932.148 |
Overige niet-vlottende verplichtingen
| 4,262 | 4,520 | 298 | 4,831 | 4,893 | 5,238 | 3,891 | 6,058 | 6,416 | 6,842 | 234 | 6,240 | 6,584 | 5,871 | 170 | 5,102 | 5,063 | 4,664 | 196 | 4,175 | 3,851 | 3,710 | 9 | 2,194 | 2,057 | 1,819 | 8 | 1,526 | 1,331 | 1,069 | 549 | 907 | 625 | 549 | 68.424 | 514.76 | 511.902 | 456.348 | 6.761 | 473.533 | 455.578 | 513.309 | 5.825 | 516.159 | 621.285 | 752.335 | 6.737 | 969.785 | 1,050.527 | 1,115.032 | 1,327.001 | 1,425.743 | 19.948 | 1,626.736 | 1,638.469 | 1,542.534 | 33.07 | 1,296.147 | 1,232.132 | 863.26 | 18.779 | 771.401 |
Totaal niet-vlottende verplichtingen
| 13,467 | 14,657 | 14,331 | 15,559 | 13,771 | 14,876 | 14,221 | 15,464 | 14,035 | 15,419 | 14,289 | 15,554 | 14,338 | 14,796 | 14,403 | 14,701 | 13,879 | 14,554 | 14,160 | 13,849 | 12,265 | 12,323 | 9,088 | 8,353 | 7,046 | 7,160 | 6,908 | 5,874 | 6,044 | 6,175 | 5,382 | 4,057 | 4,134 | 4,434 | 3,869.408 | 3,757.961 | 4,262.257 | 4,735.851 | 4,060.866 | 4,266.278 | 4,527.563 | 5,034.55 | 4,827.779 | 5,015.918 | 5,224.869 | 4,674.966 | 4,956.551 | 5,252.95 | 5,202.46 | 5,116.612 | 5,758.584 | 6,449.291 | 7,258.998 | 8,048.945 | 9,262.593 | 8,379.064 | 7,412.793 | 7,726.654 | 6,962.522 | 7,130.448 | 8,835.072 | 12,731.15 |
Totaal passiva
| 34,094 | 34,349 | 33,212 | 34,496 | 33,985 | 33,218 | 33,894 | 34,994 | 37,058 | 34,501 | 34,918 | 34,178 | 35,452 | 33,600 | 32,394 | 31,404 | 31,311 | 30,275 | 30,628 | 30,491 | 28,795 | 26,731 | 22,993 | 22,144 | 21,006 | 19,412 | 18,052 | 17,010 | 16,002 | 14,270 | 14,494 | 12,872 | 13,065 | 12,748 | 13,367.825 | 14,098.843 | 14,819.212 | 13,713.616 | 13,854.692 | 12,714.983 | 12,790.38 | 12,571.76 | 12,922.952 | 13,263.96 | 14,200.239 | 13,730.166 | 13,454.857 | 13,998.845 | 15,219.961 | 14,312.588 | 15,829.156 | 17,051.124 | 19,342.373 | 20,260.198 | 22,333.006 | 22,356.14 | 21,731.966 | 22,749.746 | 20,334.128 | 19,812.21 | 19,899.761 | 23,141.573 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 21 | 0 | 264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,247 | 846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 721 | 557 | 1,177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 10,968 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 8,522.69 | 5,287.94 | 5,287.94 | 5,287.94 | 5,287.94 | 5,287.94 | 5,287.94 | 5,287.94 | 5,287.94 | 5,287.94 |
Ingehouden winsten
| 31,004 | 30,297 | 30,354 | 31,196 | 30,697 | 30,954 | 32,365 | 34,559 | 33,770 | 33,177 | 33,287 | 32,321 | 30,600 | 29,327 | 28,020 | 27,759 | 27,264 | 27,415 | 27,337 | 27,062 | 25,852 | 25,889 | 26,746 | 29,276 | 28,879 | 28,381 | 29,047 | 28,352 | 27,731 | 27,373 | 27,630 | 26,212 | 26,163 | 26,792 | 27,723.936 | 26,724.787 | 25,920.607 | 26,006.982 | 25,619.7 | 25,537.221 | 24,803.791 | 24,278.267 | 24,164.043 | 25,532.656 | 25,996.26 | 25,775.885 | 25,565.521 | 26,711.409 | 26,657.067 | 26,537.929 | 26,379.988 | 25,100.358 | 24,613.391 | 23,660.364 | 22,714.77 | 21,681.425 | 20,272.919 | 19,330.163 | 18,321.861 | 16,770.257 | 15,883.898 | 13,841.757 |
Overige gereserveerde algehele resultaten
| 9,783 | 8,051 | 6,812 | 7,265 | 6,551 | 5,155 | 4,756 | 6,601 | 6,035 | 3,977 | 2,349 | 1,118 | 1,127 | 21,481 | -43 | 54 | 84 | -21 | 910 | -264 | 51 | 688 | 440 | 779 | 457 | 504 | 1,172 | 604 | 264 | 101 | 385 | -1,247 | -846 | 781 | 1,468 | 1,367 | 2,711 | 2,346 | 2,769 | 1,406 | 162 | 372 | 546 | -721 | -557 | -1,177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 10,151 | 10,152 | 10,152 | 10,150 | 10,150 | 10,150 | 10,150 | 10,130 | 10,130 | 10,091 | 10,091 | 10,512 | 10,513 | -9,803 | 10,468 | 10,513 | 10,512 | 10,491 | 10,512 | 7,800 | 8,066 | 8,065 | 8,066 | 8,065 | 8,065 | 8,066 | 8,065 | 8,068 | 8,047 | 8,047 | 8,048 | 6,799 | 7,200 | 8,047 | 8,044.999 | 8,045.123 | 8,046.544 | 8,045.504 | 8,045.619 | 8,045.871 | 8,044.857 | 8,046.249 | 8,046.594 | 7,323.751 | 7,488.236 | 6,867.549 | 5,639.551 | 4,145.952 | 4,099.158 | 4,847.262 | 3,394.213 | 4,638.386 | 4,318.272 | 1,327.833 | 1,438.122 | 2,350.852 | 2,006.471 | 1,566.703 | 2,279.786 | 2,208.833 | 1,602.592 | 3,632.27 |
Totaal eigen vermogen van aandeelhouders
| 61,906 | 59,468 | 58,286 | 59,579 | 58,366 | 57,227 | 58,239 | 62,258 | 60,903 | 58,213 | 56,695 | 54,919 | 53,208 | 51,973 | 49,456 | 49,294 | 48,828 | 48,874 | 49,727 | 43,384 | 42,491 | 43,164 | 43,774 | 46,642 | 45,923 | 45,473 | 46,806 | 45,546 | 44,564 | 44,043 | 44,585 | 41,533 | 41,885 | 44,142 | 45,759.625 | 44,659.6 | 45,200.841 | 44,921.176 | 44,957.009 | 43,511.782 | 41,533.338 | 41,219.206 | 41,279.327 | 41,379.097 | 42,007.186 | 41,166.124 | 39,727.762 | 39,380.051 | 39,278.915 | 39,907.881 | 38,296.891 | 38,261.434 | 37,454.353 | 30,276.137 | 29,440.832 | 29,320.217 | 27,567.33 | 26,184.806 | 25,889.587 | 24,267.03 | 22,774.43 | 22,761.967 |
Totaal eigen vermogen
| 62,007 | 59,569 | 58,387 | 59,686 | 58,472 | 57,334 | 58,343 | 62,359 | 60,998 | 58,303 | 56,772 | 54,993 | 53,275 | 52,035 | 49,514 | 49,358 | 48,894 | 48,939 | 49,793 | 43,451 | 42,556 | 43,232 | 43,843 | 46,713 | 45,926 | 45,539 | 46,873 | 45,611 | 44,652 | 44,133 | 44,681 | 41,592 | 41,941 | 44,199 | 45,815.411 | 44,710.585 | 45,253.431 | 44,970.832 | 45,006.186 | 43,557.546 | 41,578.179 | 41,265.393 | 41,323.358 | 41,419.996 | 42,048.386 | 41,205.739 | 39,762.505 | 39,407.471 | 39,301.942 | 39,927.892 | 38,307.748 | 38,272.506 | 37,464.749 | 30,286.745 | 29,450.927 | 29,330.738 | 27,577.011 | 26,193.706 | 25,898.465 | 24,275.688 | 22,783.124 | 22,771.746 |
Totaal passiva en aandeelhoudersvermogen
| 96,101 | 93,920 | 91,599 | 94,182 | 92,457 | 90,552 | 92,237 | 97,353 | 98,056 | 92,804 | 91,690 | 89,171 | 88,727 | 85,635 | 81,908 | 80,762 | 80,205 | 79,214 | 80,421 | 73,942 | 71,351 | 69,963 | 66,836 | 68,857 | 67,000 | 64,951 | 64,925 | 62,621 | 60,654 | 58,403 | 59,175 | 54,464 | 55,006 | 56,947 | 59,183.236 | 58,809.428 | 60,072.643 | 58,684.448 | 58,860.878 | 56,272.529 | 54,368.559 | 53,837.153 | 54,246.31 | 54,683.956 | 56,248.625 | 54,935.905 | 53,217.362 | 53,406.316 | 54,521.903 | 54,240.48 | 54,136.904 | 55,323.63 | 56,807.122 | 50,546.943 | 51,783.933 | 51,686.878 | 49,308.977 | 48,943.452 | 46,232.593 | 44,087.898 | 42,682.885 | 45,913.319 |