Helios Techno Holding Co., Ltd.
TSE:6927.T
957 (JPY) • At close November 8, 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 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 10,586.52 | 10,985 | 11,999.958 | 9,481.801 | 8,713.156 | 8,446.43 | 8,208.538 | 8,492.322 | 8,696.967 | 7,997.395 | 7,851.015 | 7,663.006 | 7,614.912 | 7,333.971 | 6,453.163 | 6,071.319 | 5,647.541 | 4,674.813 | 3,718.554 | 2,901.58 | 3,227.205 | 3,593.874 | 4,141.751 | 2,908.536 | 3,212.537 | 4,015.163 | 4,165.806 | 3,430.385 | 5,072.174 | 3,493.263 | 4,181.297 | 2,594.956 | 3,297.334 | 2,437.466 | 3,158.833 | 3,148.753 | 3,698.514 | 4,491.678 | 1,836.331 | 1,956.054 | 2,103.735 | 2,827.821 | 2,663.626 | 2,715.685 | 2,543.686 | 1,853.893 | 1,632.778 | 1,381.349 | 2,101.492 | 1,640.664 | 1,638.928 | 1,169.92 | 1,100.668 | 1,871.593 | 1,617.737 | 1,806.001 | 2,685.041 | 2,503.087 | 2,999.821 | 2,847.478 | 2,956.573 | 3,772.879 | 4,050.675 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -95.24 | 0 | 0 | 0 | 0 | -494.99 | 0 | 36 | 0 | 36 | 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 | -773.353 | 0 | 0 | 0 | -1,094.13 | 0 | 0 | 500.082 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 10,586.52 | 10,985 | 11,999.958 | 9,481.801 | 8,713.156 | 8,446.43 | 8,208.538 | 8,492.322 | 8,696.967 | 7,997.395 | 7,851.015 | 7,663.006 | 7,614.912 | 7,333.971 | 6,453.163 | 6,071.319 | 5,647.541 | 4,674.813 | 3,718.554 | 2,901.58 | 3,227.205 | 3,593.874 | 4,141.751 | 2,908.536 | 3,212.537 | 4,015.163 | 4,165.806 | 3,430.385 | 5,072.174 | 3,493.263 | 4,181.297 | 2,594.956 | 3,297.334 | 2,437.466 | 3,158.833 | 3,148.753 | 3,698.514 | 4,491.678 | 1,836.331 | 1,956.054 | 2,103.735 | 2,827.821 | 2,663.626 | 2,715.685 | 2,543.686 | 1,853.893 | 1,632.778 | 1,381.349 | 2,101.492 | 1,640.664 | 1,638.928 | 1,169.92 | 1,100.668 | 1,871.593 | 1,617.737 | 1,806.001 | 2,685.041 | 2,503.087 | 2,999.821 | 2,847.478 | 2,956.573 | 4,272.961 | 4,050.675 |
Nettovorderingen
| 2,328.834 | 2,639 | 2,588.811 | 2,111.146 | 2,048.346 | 1,724.844 | 1,971.719 | 1,747.014 | 1,859.422 | 2,000.493 | 2,710.422 | 1,911.171 | 1,973.456 | 2,321.485 | 2,852.601 | 2,770.139 | 2,856.855 | 3,170.532 | 4,496.282 | 4,645.893 | 4,856.143 | 5,216.963 | 6,276.208 | 6,200.441 | 6,389.054 | 5,269.605 | 5,867.533 | 7,005.046 | 5,730.274 | 5,481.34 | 5,762.086 | 5,675.586 | 4,456.274 | 5,099.427 | 5,423.275 | 4,459.48 | 3,937.092 | 3,645.22 | 4,294.041 | 4,111.049 | 2,920.259 | 8,148.356 | 3,334.304 | 2,327.895 | 2,150.184 | 2,803.51 | 2,795.921 | 1,932.7 | 1,968.384 | 2,666.153 | 2,809.518 | 3,181.089 | 2,652.248 | 2,568.137 | 2,927.354 | 2,749.768 | 2,454.612 | 2,852.558 | 2,390.227 | 1,964.591 | 1,835.184 | 1,611.991 | 1,052.577 |
Voorraad
| 2,885.827 | 2,253 | 2,489.222 | 3,647.32 | 3,197.985 | 2,743.209 | 2,499.943 | 2,447.844 | 2,343.674 | 2,448.03 | 1,947.472 | 2,931.323 | 2,868.71 | 2,770.615 | 2,596.847 | 2,881.416 | 3,100.172 | 3,195.72 | 2,745.067 | 3,280.761 | 3,226.621 | 2,997.824 | 2,751.252 | 3,656.186 | 3,032.15 | 3,594.318 | 4,170.057 | 4,425.95 | 4,797.293 | 5,459.836 | 3,422.506 | 2,180.335 | 2,371.04 | 2,489.83 | 3,189.6 | 14,002.509 | 12,394.118 | 12,190.156 | 12,144.611 | 12,049.817 | 7,414.61 | 1,761.169 | 1,610.255 | 3,051.509 | 1,608.286 | 1,777.122 | 1,548.646 | 2,967.115 | 1,553.165 | 1,419.095 | 1,373.479 | 1,705.269 | 1,953.519 | 1,774.869 | 1,790.442 | 1,806.296 | 2,141.862 | 2,147.104 | 2,024.544 | 2,153.693 | 1,512.374 | 1,022.041 | 738.313 |
Overige vlottende activa
| 419.231 | 166 | 290.448 | 554.908 | 400.345 | 446.898 | 350.054 | 341.024 | 373.57 | 449.268 | 284.52 | 693.228 | 522.203 | 214.949 | 389.332 | 646.938 | 632.882 | 970.752 | 981.09 | 1,243.62 | 1,046.494 | 1,621.792 | 1,774.468 | 1,679.029 | 1,630.544 | 1,483.096 | 1,398.26 | 344.206 | 481.425 | 644.815 | 465.061 | 378.693 | 375.726 | 237.419 | 126.584 | 273.463 | 252.07 | 282.689 | 527.512 | 281.732 | 359.444 | 326.951 | 359.394 | 326.332 | 756.783 | 475.066 | 104.231 | 222.891 | 226.655 | 269.074 | 229.137 | 312.557 | 451.098 | 427.357 | 449.952 | 707.914 | 684.045 | 635.454 | 584.081 | 890.392 | 1,017.91 | 235.813 | 248.281 |
Totaal vlottende activa
| 16,274.907 | 16,043 | 17,368.439 | 15,795.175 | 14,359.832 | 13,361.381 | 13,030.254 | 13,028.204 | 13,273.633 | 12,895.186 | 12,793.429 | 13,198.728 | 12,979.281 | 12,641.02 | 12,291.943 | 12,369.812 | 12,237.45 | 12,011.817 | 11,940.993 | 12,071.854 | 12,356.463 | 13,430.453 | 14,943.679 | 14,444.192 | 14,264.285 | 14,362.182 | 15,601.656 | 15,205.587 | 16,081.166 | 15,079.254 | 13,830.95 | 10,829.57 | 10,500.374 | 10,264.142 | 11,898.292 | 21,884.205 | 20,281.794 | 20,609.743 | 18,802.495 | 18,398.652 | 12,798.048 | 13,064.297 | 7,967.579 | 8,421.421 | 7,058.939 | 6,909.591 | 6,081.576 | 6,504.055 | 5,849.696 | 5,994.986 | 6,051.062 | 6,368.835 | 6,157.533 | 6,641.956 | 6,785.485 | 7,069.979 | 7,965.56 | 8,138.203 | 7,998.673 | 7,856.154 | 7,322.041 | 7,142.806 | 6,089.846 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,765.098 | 1,761 | 1,786.515 | 1,819.797 | 1,809.198 | 1,760.598 | 1,760.588 | 1,804.923 | 1,845.509 | 1,867.886 | 1,905.383 | 1,956.19 | 1,996.772 | 2,014.493 | 2,050.283 | 2,096.142 | 2,121.499 | 2,145.821 | 2,157.351 | 2,415.691 | 2,413.369 | 2,365.156 | 2,377.063 | 2,319.984 | 2,290.185 | 2,238.88 | 2,222.419 | 2,105.82 | 2,104.588 | 2,124.853 | 2,065.049 | 2,054.029 | 2,083.166 | 2,128.747 | 2,181.835 | 2,234.2 | 2,168.483 | 2,152.011 | 2,093.071 | 2,119.894 | 2,140.225 | 2,154.351 | 2,193.425 | 2,203.78 | 2,148.733 | 2,566.273 | 2,602.55 | 2,654.033 | 2,570.904 | 2,630.13 | 2,680.234 | 2,792.851 | 3,527.328 | 3,630.308 | 3,686.4 | 3,785.444 | 3,859.524 | 3,828.115 | 3,809.201 | 3,668.152 | 3,653.863 | 3,047.235 | 2,838.985 |
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 | 5.336 | 10.672 | 16.008 | 21.344 | 26.68 | 32.016 | 37.352 | 42.688 | 48.024 | 53.36 | 58 | 64.033 | 69.369 | 74.705 | 80.041 | 85.377 | 90.713 | 96.049 | 116.437 | 30.102 | 45.154 | 60.205 | 75.257 | 90.308 | 105.36 | 120.411 | 150.514 | 167.238 | 183.961 | 200.685 | 217.409 | 234.133 | 250.857 | 267.58 | 284.304 | 301.028 | 317.752 | 0 |
Immateriële activa
| 29.873 | 32 | 34.41 | 36.794 | 13.553 | 12.198 | 15.961 | 14.547 | 16.201 | 17.886 | 20.11 | 17.074 | 19.161 | 20.95 | 20.529 | 22.924 | 24.991 | 27.353 | 27.654 | 66.28 | 62.327 | 62.052 | 66.48 | 72.469 | 77.767 | 76 | 78.965 | 83.137 | 82.287 | 78.297 | 81.345 | 75.953 | 77.958 | 56.037 | 55.695 | 120.362 | 66.157 | 68.246 | 74.501 | 68.756 | 72.399 | 62.034 | 66.701 | 68.872 | 76.053 | 82.865 | 90.547 | 98.082 | 106.768 | 115.169 | 122.607 | 129.079 | 125.439 | 110.127 | 76.551 | 65.24 | 57.756 | 55.128 | 39.195 | 39.144 | 41.916 | 33.299 | 29.404 |
Goodwill en immateriële activa
| 29.873 | 32 | 34.41 | 36.794 | 13.553 | 12.198 | 15.961 | 14.547 | 16.201 | 17.886 | 20.11 | 17.074 | 19.161 | 20.95 | 20.529 | 22.924 | 24.991 | 27.353 | 27.654 | 66.28 | 62.327 | 62.052 | 66.48 | 72.469 | 77.767 | 81.336 | 89.637 | 99.145 | 103.631 | 104.977 | 113.361 | 113.305 | 120.646 | 104.061 | 109.055 | 120.362 | 130.19 | 137.615 | 149.206 | 148.797 | 157.776 | 152.747 | 162.75 | 185.309 | 106.155 | 128.019 | 150.752 | 173.339 | 197.076 | 220.529 | 243.018 | 279.593 | 292.677 | 294.088 | 277.236 | 282.649 | 291.889 | 305.985 | 306.775 | 323.448 | 342.944 | 351.051 | 29.404 |
Langetermijnbeleggingen
| 1,120 | 1,569 | 1,342.16 | 1,280.12 | 1,354.31 | 2,304 | 2,786.913 | 1,647 | 1,553 | 1,215 | 1,186 | 1,256 | 1,325 | 1,285 | 534.59 | 1,614 | 611 | 566 | 371.64 | 793 | 721 | 710 | 588.686 | 758 | 695 | 750 | 594.87 | 716 | 765 | 571 | 483.8 | 643 | 400 | 410 | 394.568 | 568 | 518 | 541 | 413.055 | 470 | 432 | 430 | 378.685 | 399 | 494 | 406 | 247.271 | 271 | 260 | 0 | 229.128 | 0 | 0 | 0 | 1,030.583 | 0 | 0 | 0 | 1,168.983 | 0 | 0 | 0 | 46.176 |
Belastingvorderingen
| 0 | 0.076 | 66.12 | -1,280.12 | -1,354.31 | -95.24 | 1.508 | -1,647 | -1,553 | -1,215 | 190.086 | -1,256 | -1,325 | -1,285 | 111.378 | -1,614 | -611 | -566 | 79.979 | -793 | -721 | -710 | 182.491 | -758 | -695 | -750 | 4.689 | -716 | -765 | -571 | 4.844 | -643 | -400 | -410 | 1.719 | -568 | -518 | -541 | 5.374 | -470 | -432 | -430 | 0.25 | -399 | -494 | -406 | 0.273 | -271 | -260 | 0 | 0.029 | 0 | 0 | 0 | 4.26 | 0 | 0 | 0 | 3.118 | 0 | 0 | 0 | 2.728 |
Overige niet-vlottende activa
| 332.111 | 0.924 | 302.008 | 1,439.561 | 1,549.66 | 95.583 | 44.213 | 1,647.568 | 1,553.978 | 861.373 | -465.518 | 812.118 | 829.466 | 769.207 | 32.048 | 621.205 | 611.874 | 566.295 | 32.289 | 793.103 | 721.894 | 710.446 | 49.157 | 758.355 | 695.564 | 750.6 | 51.529 | 716.112 | 765.818 | 571.703 | 96.137 | 643.996 | 400.714 | 410.002 | 78.275 | 568.838 | 518.089 | 541.227 | 65.517 | 470.252 | 432.913 | 430.47 | 72.192 | 399.333 | 494.273 | 406.799 | 48.674 | 271.072 | 260.633 | 265.136 | 43.361 | 272.099 | 370.42 | 480.251 | -267.263 | 646.579 | 699.84 | 737.7 | -445.672 | 848.811 | 870.343 | 316.147 | 31.796 |
Totaal niet-vlottende activa
| 3,247.082 | 3,363 | 3,531.213 | 3,296.152 | 3,372.411 | 4,077.139 | 4,609.183 | 3,467.038 | 3,415.688 | 2,747.145 | 2,836.061 | 2,785.382 | 2,845.399 | 2,804.65 | 2,748.828 | 2,740.271 | 2,758.364 | 2,739.469 | 2,668.913 | 3,275.074 | 3,197.59 | 3,137.654 | 3,263.877 | 3,150.808 | 3,063.516 | 3,070.816 | 2,963.144 | 2,921.077 | 2,974.037 | 2,801.533 | 2,763.191 | 2,811.33 | 2,604.526 | 2,642.81 | 2,765.452 | 2,923.4 | 2,816.762 | 2,830.853 | 2,726.223 | 2,738.943 | 2,730.914 | 2,737.568 | 2,807.302 | 2,788.422 | 2,749.161 | 3,101.091 | 3,049.52 | 3,098.444 | 3,028.613 | 3,115.795 | 3,195.77 | 3,344.543 | 4,190.425 | 4,404.647 | 4,731.216 | 4,714.672 | 4,851.253 | 4,871.8 | 4,842.405 | 4,840.411 | 4,867.15 | 3,714.433 | 2,949.089 |
Totaal activa
| 19,521.989 | 19,406 | 20,899.652 | 19,091.329 | 17,732.243 | 17,438.52 | 17,639.438 | 16,495.243 | 16,689.32 | 15,642.332 | 15,629.49 | 15,984.111 | 15,824.681 | 15,445.672 | 15,040.773 | 15,110.084 | 14,995.814 | 14,751.287 | 14,609.908 | 15,346.929 | 15,554.054 | 16,568.107 | 18,207.557 | 17,595 | 17,327.801 | 17,432.998 | 18,564.8 | 18,126.665 | 19,055.204 | 17,880.788 | 16,594.142 | 13,640.9 | 13,104.901 | 12,906.952 | 14,663.744 | 24,807.605 | 23,098.556 | 23,440.596 | 21,528.718 | 21,137.595 | 15,528.962 | 15,801.865 | 10,774.881 | 11,209.843 | 9,808.1 | 10,010.682 | 9,131.096 | 9,602.499 | 8,878.309 | 9,110.781 | 9,246.832 | 9,713.378 | 10,347.958 | 11,046.603 | 11,516.701 | 11,784.651 | 12,816.813 | 13,010.003 | 12,841.078 | 12,696.565 | 12,189.191 | 10,857.239 | 9,038.935 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 989.272 | 802 | 990.104 | 707.534 | 654.298 | 508.562 | 631.407 | 380.541 | 353.739 | 415.346 | 494.405 | 372.69 | 608.683 | 405.655 | 462.501 | 485.12 | 436.482 | 465.246 | 613.4 | 780.515 | 1,061.853 | 1,179.16 | 1,489.379 | 1,771.023 | 1,571.297 | 2,632.496 | 2,433.227 | 2,699.444 | 2,877.005 | 1,929.191 | 2,053.728 | 1,696.948 | 1,563.702 | 1,550.246 | 1,417.229 | 1,378.77 | 1,272.563 | 1,092.102 | 1,271.732 | 2,497.917 | 1,177.988 | 1,384.996 | 1,420.573 | 831.841 | 941.73 | 1,183.11 | 910.521 | 613.068 | 649.212 | 880.344 | 751.992 | 997.352 | 1,147.766 | 1,102.416 | 1,162.908 | 1,166.06 | 1,372.495 | 1,205.543 | 933.453 | 797.171 | 741.454 | 766.441 | 304.966 |
Kortlopende schulden
| 8.58 | 109 | 217.673 | 56.435 | 107.197 | 104.416 | 207.752 | 112.2 | 113.344 | 110.008 | 119.814 | 40.958 | 263.19 | 191.534 | 243.416 | 250.032 | 350.032 | 400.032 | 200.032 | 200.032 | 200.032 | 205.032 | 330.051 | 350.05 | 585.049 | 432.548 | 427.528 | 442.528 | 1,003.628 | 1,212.795 | 481.663 | 604.996 | 511.663 | 619.996 | 519.996 | 519.996 | 619.996 | 619.996 | 2,970.535 | 2,679.996 | 3,779.996 | 3,896.996 | 538.939 | 451.024 | 431.2 | 539.4 | 453.906 | 431.85 | 713.92 | 736.225 | 1,094.433 | 1,115.985 | 310.02 | 296.22 | 299.127 | 638.42 | 1,297.02 | 266.915 | 322.612 | 69.42 | 70.62 | 71.82 | 0 |
Belastingschulden
| 0 | 138.299 | 821.379 | 524.311 | 556.814 | 266.472 | 41.069 | 7.251 | 113.08 | 16.132 | 173.642 | 1.857 | 50.18 | 9.374 | 207.776 | 103.106 | 45.824 | 11.701 | 20.711 | 16.677 | 30.275 | 4.968 | 80.836 | 39.396 | 348.914 | 67.982 | 583.697 | 434.905 | 458.317 | 46.386 | 241.48 | 127.853 | 258.785 | 212.595 | 289.284 | 198.967 | 239.402 | 236.172 | 137.133 | 0 | 15.703 | 31.722 | 52.801 | 0 | 42.497 | 23.008 | 88.737 | 1.737 | 6.039 | 12.749 | 18.793 | 10.862 | 11.559 | 5.916 | 231.987 | 252.897 | 177.143 | 10.858 | 154.302 | 82.71 | 140.104 | 5.45 | 9.947 |
Uitgestelde opbrengsten
| 1,553.052 | 1,081.274 | 1,527.232 | 2,156.351 | 987.528 | 739.478 | 667.905 | 968.805 | 1,125.486 | 751.26 | 700.925 | 1,353.975 | 1,067.217 | 964.325 | 518.569 | 629.713 | 1,068.642 | 367.547 | 263.842 | 441.611 | 843.509 | 841.091 | 1,591.515 | 852.855 | 943.632 | 1,158.299 | 2,451.216 | 2,081.467 | 2,947.564 | 4,001.837 | 3,370.015 | 744.824 | 958.08 | 477.445 | 2,917.337 | 12,953.634 | 11,593.914 | 11,688.738 | 7,626.121 | 6,837.153 | 1,739.206 | 1,503.273 | 309.974 | 1,950.935 | 232.791 | 100.785 | 300.485 | 1,462.477 | 161.392 | 100.353 | 208.578 | 114.033 | 168.83 | 126.811 | 514.247 | 503.347 | 993.495 | 1,198.949 | 436.063 | 1,084.279 | 433.123 | 192.092 | 0 |
Overige kortlopende verplichtingen
| 942.434 | 1,134.726 | 1,709.832 | 684.344 | 633.852 | 649.552 | 501.746 | 597.758 | 569.198 | 736.564 | 647.958 | 884.271 | 682.982 | 661.213 | 544.811 | 590.446 | 528.437 | 859.099 | 648.78 | 1,433.925 | 980.81 | 1,971.086 | 1,783.157 | 1,919.992 | 1,880.603 | 1,460.528 | 1,177.775 | 950.755 | 818.913 | 932.072 | 667.626 | 661.811 | 499.204 | 823.85 | 546.238 | 660.479 | 486.781 | 845.724 | 760.938 | 703.574 | 531.942 | 727.89 | 554.786 | 537.812 | 956.802 | 1,260.566 | 476.126 | 422.061 | 925.141 | 776.838 | 512.597 | 624.141 | 429.749 | 980.479 | 629.128 | 561.008 | 482.734 | 757.594 | 1,377.109 | 686.444 | 767.019 | 494.242 | 316.942 |
Totaal kortlopende verplichtingen
| 3,493.338 | 3,127 | 4,444.841 | 3,604.664 | 2,382.875 | 2,002.008 | 2,008.81 | 2,059.304 | 2,161.767 | 2,013.178 | 1,963.102 | 2,651.894 | 2,622.072 | 2,222.727 | 1,769.297 | 1,955.311 | 2,383.593 | 2,091.924 | 1,726.054 | 2,856.083 | 3,086.204 | 4,196.369 | 5,194.102 | 4,893.92 | 4,980.581 | 5,683.871 | 6,489.746 | 6,174.194 | 7,647.11 | 8,075.895 | 6,573.032 | 3,708.579 | 3,532.649 | 3,471.537 | 5,400.8 | 15,512.879 | 13,973.254 | 14,246.56 | 12,629.326 | 12,718.64 | 7,229.132 | 7,513.155 | 2,824.272 | 3,771.612 | 2,562.523 | 3,083.861 | 2,141.038 | 2,929.456 | 2,449.665 | 2,493.76 | 2,567.6 | 2,851.511 | 2,056.365 | 2,505.926 | 2,605.41 | 2,868.835 | 4,145.744 | 3,429.001 | 3,069.237 | 2,637.314 | 2,012.216 | 1,524.595 | 621.908 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 46.415 | 48 | 50.705 | 53.565 | 54.995 | 60 | 60 | 60 | 161.08 | 167.752 | 167.752 | 181.104 | 181.104 | 181.104 | 187.566 | 215.406 | 156.526 | 181.534 | 206.542 | 236.55 | 256.558 | 281.566 | 306.574 | 336.582 | 256.59 | 286.598 | 336.625 | 386.632 | 541.639 | 599.146 | 252.515 | 292.514 | 332.513 | 379.179 | 434.178 | 497.51 | 544.176 | 599.175 | 656.151 | 717.506 | 764.172 | 819.171 | 460.016 | 532.956 | 292.5 | 212 | 268.4 | 338.6 | 141.2 | 196.4 | 252.306 | 271.65 | 641.32 | 718.825 | 866.973 | 792.585 | 851.34 | 398.8 | 528.6 | 631.005 | 648.36 | 665.715 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 57.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.194 | 0 | 0 | 0 | 34.194 | 0 | 0 | 0 | 34.194 | 0 | 0 | 0 | 49.175 | 0 | 0 | 0 | 104.284 | 0 | 0 | 0 | 103.616 | 0 | 0 | 0 | 103.616 | 0 | 0 | 0 | 103.616 | 0 | 0 | 0 | 104.747 | 0 | 0 | 0 | 134.712 | 0 | 0 | 0 | 186.073 | 0 | 164.433 | 161.905 | 270.335 | 169.624 | 168.82 | 164.113 | 305.322 | 160.026 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 191.539 | 0 | 0 | 0 | 549.588 | 0 | 0 | 0 | 33.055 | 0 | 0 | 0 | 24.598 | 0 | 0 | 0 | 14.494 | 0 | 0 | 0 | 15.694 | 0 | 0 | 0 | 133.026 | 0 | 0 | 0 | 84.75 | 0 | 0 | 0 | 70.947 | 0 | 0 | 0 | 93.557 | 103.392 | 82.605 | 78.634 | 110.063 | 124.979 | 137.69 | 166.252 | 193.772 | 214.826 | 241.151 | 269.362 | 297.841 | 328.347 | 378.792 | 410.617 | 442.039 | 479.031 | 462.361 | 501.044 | 534.641 | 576.392 | 0 | 0 | 2.702 |
Overige niet-vlottende verplichtingen
| 251.066 | 283 | 1.198 | 198.339 | 193.651 | 373.78 | 7.508 | 207.3 | 149.809 | 52.45 | 9.101 | 80.547 | 68.446 | 68.035 | 3.602 | 61.511 | 58.44 | 59.065 | 7.118 | 72.725 | 64.811 | 61.349 | 7.407 | 76.19 | 82.847 | 87.605 | 8.381 | 264.165 | 280.822 | 218.54 | 8.846 | 216.132 | 173.766 | 165.579 | 9.156 | 218.2 | 187.975 | 199.275 | 4.524 | 109.027 | 109.048 | 125.84 | 13.839 | 150.259 | 159.043 | 169.229 | 52.414 | 243.728 | 260.815 | 276.567 | 92.198 | 307.872 | 248.572 | 293.192 | 131.7 | 363.059 | 384.094 | 405.261 | 171.853 | 346.607 | 1,148.419 | 313.255 | 83.937 |
Totaal niet-vlottende verplichtingen
| 297.481 | 331 | 300.932 | 251.904 | 248.646 | 433.78 | 617.096 | 267.3 | 310.889 | 220.202 | 244.102 | 261.651 | 249.55 | 249.139 | 249.96 | 276.917 | 214.966 | 240.599 | 262.348 | 309.275 | 321.369 | 342.915 | 378.85 | 412.772 | 339.437 | 374.203 | 582.316 | 650.797 | 822.461 | 817.686 | 449.727 | 508.646 | 506.279 | 544.758 | 617.897 | 715.71 | 732.151 | 798.45 | 857.848 | 929.925 | 955.825 | 1,023.645 | 688.665 | 808.194 | 589.233 | 547.481 | 649.298 | 797.154 | 643.166 | 742.329 | 828.418 | 907.869 | 1,433.117 | 1,584.539 | 1,711.047 | 1,804.299 | 1,866.615 | 1,469.218 | 1,540.416 | 1,714.03 | 1,796.779 | 978.97 | 86.639 |
Totaal passiva
| 3,790.819 | 3,458 | 4,745.773 | 3,856.568 | 2,631.521 | 2,435.788 | 2,625.906 | 2,326.604 | 2,472.656 | 2,233.38 | 2,207.204 | 2,913.545 | 2,871.622 | 2,471.866 | 2,019.257 | 2,232.228 | 2,598.559 | 2,332.523 | 1,988.402 | 3,165.358 | 3,407.573 | 4,539.284 | 5,572.952 | 5,306.692 | 5,320.018 | 6,058.074 | 7,072.062 | 6,824.991 | 8,469.571 | 8,893.581 | 7,022.759 | 4,217.225 | 4,038.928 | 4,016.295 | 6,018.697 | 16,228.589 | 14,705.405 | 15,045.01 | 13,487.174 | 13,648.565 | 8,184.957 | 8,536.8 | 3,512.937 | 4,579.806 | 3,151.756 | 3,631.342 | 2,790.336 | 3,726.61 | 3,092.831 | 3,236.089 | 3,396.018 | 3,759.38 | 3,489.482 | 4,090.465 | 4,316.457 | 4,673.134 | 6,012.359 | 4,898.219 | 4,609.653 | 4,351.344 | 3,808.995 | 2,503.565 | 708.547 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 1,406.092 | 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
| 2,133.177 | 2,133 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133 | 2,133.177 | 2,133 | 2,133 | 2,133 | 2,133 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 | 2,133.177 |
Ingehouden winsten
| 11,553.057 | 11,712 | 11,837.752 | 10,961.68 | 10,776.168 | 10,085.061 | 9,691.058 | 9,697.371 | 9,805.254 | 9,581.574 | 9,564.929 | 9,212.224 | 9,128.616 | 9,162.667 | 9,277.183 | 9,151.576 | 8,694.356 | 8,756.847 | 8,994.084 | 8,431.88 | 8,481.628 | 8,422.658 | 8,961.449 | 8,623.021 | 8,283.808 | 7,615.703 | 7,716.343 | 7,480.252 | 6,731.667 | 5,276.261 | 5,919.007 | 5,751.725 | 5,491.655 | 5,332.606 | 5,047.18 | 4,943.804 | 4,809.912 | 4,787.994 | 4,459.692 | 3,980.184 | 3,918.642 | 3,933.084 | 3,915.586 | 3,315.502 | 3,379.275 | 3,189.651 | 3,161.83 | 2,719.107 | 2,641.753 | 2,740.594 | 2,718.104 | 2,824.624 | 3,727.265 | 3,822.95 | 4,065.923 | 3,967.856 | 3,888.751 | 3,654.602 | 3,770.739 | 4,140.207 | 4,174.522 | 4,147.153 | 4,384.368 |
Overige gereserveerde algehele resultaten
| 638.842 | 697 | 776.781 | 733.738 | 785.211 | 1,381.828 | 1,786.631 | 935.425 | 875.567 | 295.034 | 325.013 | 325.998 | 292.099 | 283.295 | 3,527.844 | 920 | 175 | 138 | 103 | 225 | 140 | 89 | 156 | 147 | 207 | 242 | 259 | 304 | 337 | 194 | 148 | 182 | 89 | 72 | 112 | 180 | 128 | 156 | 130 | 136 | 111 | 123 | 137 | 105 | 67 | 60 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0.001 | 1,406 | 1,406.167 | 1,406.166 | 1,406.166 | 1,402.666 | 1,402.666 | 1,402.666 | 1,402.666 | 1,399.167 | 1,399.167 | 1,399.167 | 1,399.167 | 1,394.667 | -1,916.688 | 673.103 | 1,394.722 | 1,390.74 | 1,391.245 | 1,391.514 | 1,391.676 | 1,384.165 | 1,383.979 | 1,385.287 | 1,383.975 | 1,384.22 | 1,384.395 | 1,384.245 | 1,383.789 | 1,383.769 | 1,371.199 | 1,356.773 | 1,352.141 | 1,352.874 | 1,352.69 | 1,322.035 | 1,322.062 | 1,318.415 | 1,318.675 | 1,239.669 | 1,181.186 | 1,075.804 | 1,076.181 | 1,076.358 | 1,076.892 | 996.512 | 996.753 | 1,023.605 | 1,010.548 | 1,000.921 | 999.533 | 996.197 | 998.034 | 1,000.011 | 1,001.144 | 1,010.484 | 782.526 | 2,324.005 | 2,327.509 | 2,071.837 | 2,072.497 | 2,073.344 | 1,812.843 |
Totaal eigen vermogen van aandeelhouders
| 15,731.169 | 15,948 | 16,153.877 | 15,234.761 | 15,100.722 | 15,002.732 | 15,013.532 | 14,168.639 | 14,216.664 | 13,408.952 | 13,422.286 | 13,070.566 | 12,953.059 | 12,973.806 | 13,021.516 | 12,877.856 | 12,397.255 | 12,418.764 | 12,621.506 | 12,181.571 | 12,146.481 | 12,028.823 | 12,634.605 | 12,288.308 | 12,007.783 | 11,374.923 | 11,492.738 | 11,301.674 | 10,585.633 | 8,987.207 | 9,571.383 | 9,423.675 | 9,065.973 | 8,890.657 | 8,645.047 | 8,579.016 | 8,393.151 | 8,395.586 | 8,041.544 | 7,489.03 | 7,344.005 | 7,265.065 | 7,261.944 | 6,630.037 | 6,656.344 | 6,379.34 | 6,340.76 | 5,875.889 | 5,785.478 | 5,874.692 | 5,850.814 | 5,953.998 | 6,858.476 | 6,956.138 | 7,200.244 | 7,111.517 | 6,804.454 | 8,111.784 | 8,231.425 | 8,345.221 | 8,380.196 | 8,353.674 | 8,330.388 |
Totaal eigen vermogen
| 15,731.169 | 15,948 | 16,153.877 | 15,234.761 | 15,100.722 | 15,002.732 | 15,013.532 | 14,168.639 | 14,216.664 | 13,408.952 | 13,422.286 | 13,070.566 | 12,953.059 | 12,973.806 | 13,021.516 | 12,877.856 | 12,397.255 | 12,418.764 | 12,621.506 | 12,181.571 | 12,146.481 | 12,028.823 | 12,634.605 | 12,288.308 | 12,007.783 | 11,374.923 | 11,492.738 | 11,301.674 | 10,585.633 | 8,987.207 | 9,571.383 | 9,423.675 | 9,065.973 | 8,890.657 | 8,645.047 | 8,579.016 | 8,393.151 | 8,395.586 | 8,041.544 | 7,489.03 | 7,344.005 | 7,265.065 | 7,261.944 | 6,630.037 | 6,656.344 | 6,379.34 | 6,340.76 | 5,875.889 | 5,785.478 | 5,874.692 | 5,850.814 | 5,953.998 | 6,858.476 | 6,956.138 | 7,200.244 | 7,111.517 | 6,804.454 | 8,111.784 | 8,231.425 | 8,345.221 | 8,380.196 | 8,353.674 | 8,330.388 |
Totaal passiva en aandeelhoudersvermogen
| 19,521.989 | 19,406 | 20,899.65 | 19,091.329 | 17,732.243 | 17,438.52 | 17,639.438 | 16,495.243 | 16,689.32 | 15,642.332 | 15,629.49 | 15,984.111 | 15,824.681 | 15,445.672 | 15,040.773 | 15,110.084 | 14,995.814 | 14,751.287 | 14,609.908 | 15,346.929 | 15,554.054 | 16,568.107 | 18,207.557 | 17,595 | 17,327.801 | 17,432.997 | 18,564.8 | 18,126.665 | 19,055.204 | 17,880.788 | 16,594.142 | 13,640.9 | 13,104.901 | 12,906.952 | 14,663.744 | 24,807.605 | 23,098.556 | 23,440.596 | 21,528.718 | 21,137.595 | 15,528.962 | 15,801.865 | 10,774.881 | 11,209.843 | 9,808.1 | 10,010.682 | 9,131.096 | 9,602.499 | 8,878.309 | 9,110.781 | 9,246.832 | 9,713.378 | 10,347.958 | 11,046.603 | 11,516.701 | 11,784.651 | 12,816.813 | 13,010.003 | 12,841.078 | 12,696.565 | 12,189.191 | 10,857.239 | 9,038.935 |