Daishinku Corp.
TSE:6962.T
548 (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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 19,654.757 | 21,465 | 24,355.139 | 20,153.458 | 21,942.031 | 19,776.707 | 18,517.098 | 15,816.984 | 16,885.422 | 18,777.542 | 18,516.683 | 16,504.947 | 17,921.914 | 17,201.401 | 14,316.276 | 11,984.353 | 12,010.561 | 14,795.801 | 15,321.066 | 11,577.759 | 12,597.118 | 14,117.547 | 13,940.193 | 15,619.975 | 17,076.124 | 16,856.605 | 15,602.163 | 16,174.371 | 15,616.193 | 16,311.825 | 17,203.558 | 18,130.779 | 16,850.935 | 17,845.145 | 18,338.117 | 19,112.423 | 17,857.123 | 15,995.3 | 13,076.115 | 13,228.304 | 13,677.666 | 11,377.182 | 12,033.062 | 13,945.071 | 13,842.802 | 13,502.708 | 13,494.742 | 14,058.118 | 13,789.011 | 14,100.84 | 12,810.931 | 10,575.662 | 10,160.94 | 9,552.938 | 9,781.926 | 7,885.875 | 7,657.717 | 8,608.225 | 9,407.53 | 10,007.088 | 10,463.896 | 7,576.312 |
Kortetermijnbeleggingen
| 0 | 117 | 184.06 | -696.506 | 44.753 | 43.277 | 39.854 | -815.683 | -837.517 | -2,038.317 | -1,935.147 | -1,722.571 | -1,716.099 | -703.643 | -487.716 | -1.898 | -1.998 | 398.146 | 30.449 | 249.615 | 455.122 | 418.055 | -1.225 | 160.995 | -0.607 | 317.224 | 829.028 | 715.04 | 819.509 | 447.115 | 360.191 | 300.363 | 859.693 | 2,203.485 | 2,124.016 | 2,071.808 | 2,071.686 | 2,071.569 | 2,071.463 | 1,871.325 | 1,871.148 | 1,870.927 | 1,870.686 | 1,870.419 | 1,870.158 | 1,869.901 | 1,869.649 | 1,869.334 | 1,868.992 | 1,868.646 | 1,868.279 | 1,906.442 | 1,867.492 | 1,867.083 | 1,866.661 | 1,866.262 | 1,865.871 | 2,665.345 | 3,364.559 | 3,363.693 | 3,906.357 | 4,750.073 |
Liquide middelen en kortetermijnbeleggingen
| 19,654.757 | 21,582 | 24,539.199 | 20,153.458 | 21,986.784 | 19,819.984 | 18,556.952 | 15,816.984 | 16,885.422 | 18,777.542 | 18,516.683 | 16,504.947 | 17,921.914 | 17,201.401 | 14,316.276 | 11,984.353 | 12,010.561 | 15,193.947 | 15,351.515 | 11,827.374 | 13,052.24 | 14,535.602 | 13,940.193 | 15,780.97 | 17,076.124 | 17,173.829 | 16,431.191 | 16,889.411 | 16,435.702 | 16,758.94 | 17,563.749 | 18,431.142 | 17,710.628 | 20,048.63 | 20,462.133 | 21,184.231 | 19,928.809 | 18,066.869 | 15,147.578 | 15,099.629 | 15,548.814 | 13,248.109 | 13,903.748 | 15,815.49 | 15,712.96 | 15,372.609 | 15,364.391 | 15,927.452 | 15,658.003 | 15,969.486 | 14,679.21 | 12,482.104 | 12,028.432 | 11,420.021 | 11,648.587 | 9,752.137 | 9,523.588 | 11,273.57 | 12,772.089 | 13,370.781 | 14,370.253 | 12,326.385 |
Nettovorderingen
| 9,418.442 | 10,132 | 9,747.189 | 10,556.103 | 10,965.462 | 10,464.456 | 9,687.624 | 10,028.793 | 10,681.72 | 11,019.794 | 10,144.685 | 10,049.368 | 10,030.355 | 10,108.982 | 9,318.67 | 8,371.831 | 8,316.751 | 7,418.604 | 8,222.265 | 8,251.904 | 7,365.243 | 6,894.498 | 6,474.124 | 7,042.263 | 7,759.688 | 7,319.369 | 7,289.133 | 7,958.549 | 8,384.681 | 7,583.288 | 7,687.743 | 8,472.433 | 7,379.143 | 6,586.077 | 6,953.575 | 7,584.744 | 7,663.052 | 7,936.968 | 7,269.207 | 7,663.24 | 7,571.447 | 7,547.034 | 7,835.76 | 9,197.947 | 9,386.585 | 9,768.542 | 8,987.319 | 31.515 | 41.069 | 37.741 | 8,720.434 | 27.475 | 39.551 | 10,876.204 | 9,913.238 | 44.237 | 37.596 | 10,111.315 | 10,198.429 | 9,731.948 | 9,024.052 | 8,207.41 |
Voorraad
| 17,344.523 | 17,726 | 16,414.698 | 16,338.752 | 17,357.925 | 17,977.286 | 17,174.564 | 18,197.347 | 19,150.843 | 18,577.954 | 16,533.57 | 15,457.935 | 14,769.852 | 14,534.992 | 14,789.542 | 15,615.056 | 15,743.535 | 14,714.762 | 13,081.701 | 12,859.904 | 12,431.515 | 12,735.104 | 12,766.702 | 11,826.73 | 11,115.909 | 11,009.467 | 10,675.398 | 10,580.713 | 10,367.308 | 10,348.165 | 9,433.961 | 9,007.959 | 8,033.795 | 8,251.781 | 8,446.578 | 8,215.284 | 8,511.892 | 9,313.421 | 9,788.53 | 10,467.319 | 10,046.058 | 9,151.565 | 9,119.166 | 8,716.09 | 8,316.273 | 8,311.684 | 8,326.677 | 8,484.416 | 7,961.641 | 8,326.21 | 8,012.943 | 8,088.486 | 7,744.295 | 8,050.632 | 8,062.836 | 8,204.462 | 8,018.234 | 7,762.861 | 7,365.023 | 6,420.359 | 6,534.419 | 7,227.856 |
Overige vlottende activa
| 1,930.45 | 1,658 | 1,661.381 | 2,264.24 | 1,572.146 | 1,448.555 | 1,292.359 | 1,502.274 | 2,018.882 | 1,753.54 | 1,854.636 | 1,813.69 | 1,581.246 | 1,596.131 | 1,513.217 | 1,718.008 | 1,645.708 | 1,879.376 | 1,349.909 | 1,473.38 | 1,403.209 | 1,079.92 | 1,250.864 | 1,284.49 | 1,202.472 | 1,378.513 | 1,275.616 | 1,185.958 | 1,079.686 | 2,284.128 | 2,289.407 | 2,109.957 | 1,926.819 | 998.236 | 1,030.255 | 898.118 | 825.814 | 1,058.654 | 1,309.702 | 1,254.52 | 1,243.294 | 1,211.681 | 1,229.072 | 1,092.121 | 1,032.181 | 1,230.626 | 1,175.033 | 9,702.106 | 9,913.242 | 9,824.047 | 1,085.72 | 9,442.247 | 10,856.335 | 1,410.371 | 1,387.143 | 11,599.509 | 12,322.292 | 1,445.362 | 1,203.248 | 948.051 | 967.984 | 1,133.531 |
Totaal vlottende activa
| 48,348.172 | 51,098 | 52,362.467 | 49,312.553 | 51,882.317 | 49,710.281 | 46,711.499 | 45,545.398 | 48,736.867 | 50,128.83 | 47,049.574 | 43,825.94 | 44,303.367 | 43,441.506 | 39,937.705 | 37,689.248 | 37,716.555 | 39,206.689 | 38,005.39 | 34,412.562 | 34,252.207 | 35,245.124 | 34,431.883 | 35,934.453 | 37,154.193 | 36,881.178 | 35,671.338 | 36,614.631 | 36,267.377 | 36,974.521 | 36,974.86 | 38,021.491 | 35,050.385 | 35,884.724 | 36,892.541 | 37,882.377 | 36,929.567 | 36,375.912 | 33,515.017 | 34,484.708 | 34,409.613 | 31,158.389 | 32,087.746 | 34,821.648 | 34,447.999 | 34,683.461 | 33,853.42 | 34,145.489 | 33,573.955 | 34,157.484 | 32,498.307 | 30,040.312 | 30,668.613 | 31,757.228 | 31,011.804 | 29,600.345 | 29,901.71 | 30,593.108 | 31,538.789 | 30,471.139 | 30,896.708 | 28,895.182 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 36,123.878 | 32,299 | 31,587.646 | 31,492.465 | 31,770.544 | 31,155.634 | 30,585.178 | 29,584.245 | 30,351.095 | 29,594.373 | 27,684.936 | 25,670.27 | 24,721.89 | 24,553.466 | 23,778.088 | 23,358.029 | 22,900.077 | 22,407.488 | 21,962.495 | 21,760.942 | 21,434.004 | 20,650.888 | 20,793.224 | 20,262.465 | 20,622.546 | 20,535.692 | 20,547.753 | 21,125.411 | 21,129.545 | 21,004.546 | 20,400.793 | 19,586.351 | 18,823.039 | 19,677.337 | 20,276.953 | 19,423.817 | 19,599.25 | 20,385.605 | 20,471.139 | 25,405.827 | 24,553.537 | 23,636.007 | 23,181.017 | 23,397.013 | 22,777.578 | 23,375.641 | 23,082.107 | 22,874.176 | 22,263.626 | 22,916.235 | 23,385.993 | 23,296.656 | 23,324.957 | 24,443.7 | 24,430.025 | 24,520.068 | 25,456.312 | 25,109.027 | 24,114.61 | 23,984.747 | 25,349.689 | 24,834.029 |
Goodwill
| 0 | 0 | 0.891 | 0.831 | 0.143 | 0.809 | 0.714 | 0.957 | 0.287 | 0.035 | 0.853 | 0.22 | 0.413 | 0.287 | 0 | 0.166 | 0.836 | 0.765 | 0.519 | 0.849 | 0.377 | 0.655 | 0.472 | 0.523 | 0.814 | 0.307 | 0.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.377 | 8.468 | 12.57 | 15.834 | 18.69 | 22.362 | 27.169 | 29.198 | 42.054 | 53.343 | 64.059 | 72.284 | 84.654 | 98.744 | 107.641 | 118.721 | 145.341 | 166.845 | 175.919 | 196.769 | 175.593 | 195.825 | 219.364 | 242.997 | 297.01 |
Immateriële activa
| 1,110.154 | 1,178 | 1,236 | 1,297 | 1,307 | 1,285 | 1,184 | 973 | 923 | 595 | 569 | 133 | 134 | 139 | 134.278 | 132 | 133 | 135 | 140 | 141 | 140 | 145 | 150 | 151 | 161 | 168 | 165 | 179.334 | 182.325 | 168.682 | 168.066 | 167.114 | 145.169 | 202.061 | 219.14 | 233.45 | 236.341 | 247.907 | 250.76 | 290.746 | 272.881 | 237.291 | 238.716 | 189.192 | 180.223 | 177.829 | 159.57 | 151.319 | 140.97 | 144.97 | 151.873 | 148.86 | 148.904 | 155.777 | 157.456 | 162.653 | 167.294 | 176.462 | 178.7 | 180.153 | 192.051 | 193.561 |
Goodwill en immateriële activa
| 1,110.154 | 1,178 | 1,236.891 | 1,297.831 | 1,307.143 | 1,285.809 | 1,184.714 | 973.957 | 923.287 | 595.035 | 569.853 | 133.22 | 134.413 | 139.287 | 134.278 | 132.166 | 133.836 | 135.765 | 140.519 | 141.849 | 140.377 | 145.655 | 150.472 | 151.523 | 161.814 | 168.307 | 165.778 | 179.334 | 182.325 | 168.682 | 168.066 | 167.114 | 145.169 | 202.061 | 219.14 | 233.45 | 236.341 | 252.284 | 259.228 | 303.316 | 288.715 | 255.981 | 261.078 | 216.361 | 209.421 | 219.883 | 212.913 | 215.378 | 213.254 | 229.624 | 250.617 | 256.501 | 267.625 | 301.118 | 324.301 | 338.572 | 364.063 | 352.055 | 374.525 | 399.517 | 435.048 | 490.571 |
Langetermijnbeleggingen
| 2,031.124 | 5,086 | 2,927.027 | 3,462.589 | 2,424.998 | 4,782 | 2,772.306 | 3,278.656 | 2,932.3 | 4,425 | 5,212 | 4,921 | 4,490 | 3,645.377 | 3,124.168 | 2,031.568 | 2,008.833 | 1,418.766 | 1,494.118 | 1,842.721 | 1,197.398 | 1,200.486 | 1,522.724 | 1,195.659 | 1,668.257 | 1,222.883 | 729.014 | 1,210.304 | 1,000.795 | 1,375.328 | 1,356.629 | 1,345.685 | 491.843 | -685.6 | -436.414 | 77.17 | -36.406 | 218.775 | 8.729 | 44.065 | -55.964 | -141.134 | -226.424 | -85.046 | -289.527 | -359.725 | -459.356 | -639.75 | -788.151 | -847.417 | -739.802 | -941.071 | -835.442 | -800.93 | -679.312 | -825.563 | -910.857 | -1,708.281 | -2,250.061 | -2,148.945 | -2,600.242 | -3,595.398 |
Belastingvorderingen
| 500.882 | 741.405 | 637.335 | 482.609 | 644.18 | 498.147 | 756.688 | 758.807 | 898.118 | 845.777 | 800.879 | 484.951 | 462.76 | 454.724 | 443.237 | 424.254 | 410.017 | 413.46 | 400.99 | 390.681 | 384.152 | 429.929 | 393.401 | 358.72 | 362.44 | 362.181 | 335.949 | 256.692 | 242.059 | 213.03 | 217.143 | 222.257 | 198.194 | 169.233 | 178.524 | 252.995 | 248.364 | 92.961 | 81.69 | 60.3 | 49.711 | 48.049 | 41.228 | 53.979 | 59.244 | 56.607 | 19.926 | 19.214 | 17.181 | 16.833 | 17.477 | 28.976 | 28.318 | 29.281 | 29.516 | 3.524 | 1.882 | 2.491 | 9.595 | 11.447 | 11.853 | 10.147 |
Overige niet-vlottende activa
| 2,359.803 | 1.595 | 2,313.257 | 995.973 | 1,691.495 | 1.656 | 1,612.064 | 1,187.326 | 1,343.141 | 0.936 | 0.59 | 0.965 | 0.85 | 1,159.565 | 1,210.429 | 991.499 | 1,012.101 | 1,395.952 | 991.762 | 1,257.828 | 1,393.491 | 1,460.733 | 1,139.415 | 1,281.73 | 1,043.76 | 1,464.951 | 1,958.91 | 1,825.73 | 1,965.693 | 1,629.791 | 1,578.726 | 1,751.991 | 1,963.175 | 3,351.911 | 3,296.467 | 3,286.813 | 2,517.559 | 2,538.285 | 2,585.352 | 2,275.551 | 2,270.788 | 2,260.328 | 2,247.843 | 2,247.765 | 2,244.788 | 2,237.639 | 2,271.718 | 2,276.463 | 2,268.832 | 2,274.823 | 2,290.6 | 2,340.363 | 2,321.902 | 2,361.02 | 2,391.66 | 2,380.454 | 2,425.498 | 3,249.264 | 3,944.551 | 3,957.549 | 4,547.429 | 5,504.372 |
Totaal niet-vlottende activa
| 42,125.841 | 39,306 | 38,702.156 | 37,731.467 | 37,838.36 | 37,723.246 | 36,910.95 | 35,782.991 | 36,447.941 | 35,461.121 | 34,268.258 | 31,210.406 | 29,809.913 | 29,952.419 | 28,690.2 | 26,937.516 | 26,464.864 | 25,771.431 | 24,989.884 | 25,394.021 | 24,549.422 | 23,887.691 | 23,999.236 | 23,250.097 | 23,858.817 | 23,754.014 | 23,737.404 | 24,597.471 | 24,520.417 | 24,391.377 | 23,721.357 | 23,073.398 | 21,621.42 | 22,714.942 | 23,534.67 | 23,274.245 | 22,565.108 | 23,487.91 | 23,406.138 | 28,089.059 | 27,106.787 | 26,059.231 | 25,504.742 | 25,830.072 | 25,001.504 | 25,530.045 | 25,127.308 | 24,745.481 | 23,974.742 | 24,590.098 | 25,204.885 | 24,981.425 | 25,107.36 | 26,334.189 | 26,496.19 | 26,417.055 | 27,336.898 | 27,004.556 | 26,193.22 | 26,204.315 | 27,743.777 | 27,243.721 |
Totaal activa
| 90,474.013 | 90,404 | 91,064.623 | 87,044.024 | 89,720.68 | 87,433.531 | 83,622.452 | 81,328.393 | 85,184.813 | 85,589.954 | 81,317.834 | 75,036.35 | 74,113.284 | 73,393.928 | 68,627.909 | 64,626.769 | 64,181.421 | 64,978.123 | 62,995.277 | 59,806.587 | 58,801.631 | 59,132.816 | 58,431.122 | 59,184.551 | 61,013.011 | 60,635.192 | 59,408.742 | 61,212.103 | 60,787.795 | 61,365.899 | 60,696.217 | 61,094.89 | 56,671.806 | 58,599.666 | 60,427.212 | 61,156.623 | 59,494.675 | 59,863.822 | 56,921.155 | 62,573.767 | 61,516.4 | 57,217.62 | 57,592.488 | 60,651.72 | 59,449.503 | 60,213.506 | 58,980.728 | 58,890.97 | 57,548.697 | 58,747.582 | 57,703.192 | 55,021.737 | 55,775.973 | 58,091.417 | 57,507.994 | 56,017.4 | 57,238.608 | 57,597.664 | 57,732.009 | 56,675.454 | 58,640.485 | 56,138.903 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,193.377 | 3,280 | 2,617.382 | 2,517.712 | 2,334.048 | 2,702.991 | 1,827.047 | 2,163.825 | 3,261.931 | 3,468.529 | 3,882.669 | 3,221.176 | 3,375.227 | 3,163.025 | 2,612.017 | 3,121.644 | 3,593.871 | 3,111.849 | 2,776.222 | 2,848.564 | 2,428.664 | 2,562.614 | 2,407.185 | 2,718.9 | 2,493.911 | 2,583.904 | 2,687.333 | 1,258.653 | 1,255.068 | 1,730.813 | 1,535.545 | 1,183.194 | 1,057.541 | 2,222.843 | 2,707.899 | 1,410.46 | 1,118.193 | 3,873.363 | 3,730.816 | 3,861.832 | 4,532.29 | 4,567.437 | 4,124.242 | 3,859.815 | 3,603.726 | 3,064.977 | 3,416.921 | 2,912.651 | 2,851.224 | 3,194.734 | 4,030.681 | 2,653.954 | 2,952.258 | 3,193.989 | 3,371.792 | 2,779.159 | 2,768.146 | 2,205.556 | 4,016.955 | 2,053.642 | 2,338.099 | 3,283.245 |
Kortlopende schulden
| 15,139.739 | 12,419 | 14,146.824 | 14,113.551 | 13,985.561 | 12,824.959 | 12,274.761 | 10,795.077 | 10,828.287 | 10,760.526 | 9,742.11 | 10,044.394 | 11,306.938 | 11,019.859 | 10,532.556 | 11,329.417 | 9,853.266 | 10,272.11 | 9,900.329 | 9,541.066 | 9,723.218 | 9,896.673 | 10,629.348 | 7,585.576 | 7,820.025 | 7,241.721 | 5,935.031 | 5,859.188 | 5,671.554 | 6,008.823 | 6,683.026 | 8,796.749 | 8,178.817 | 8,252.729 | 6,952.07 | 9,263.237 | 8,904.076 | 8,794.34 | 8,371.08 | 8,448.587 | 8,253.859 | 7,068.947 | 7,129.518 | 8,087.215 | 8,732.535 | 8,857.165 | 8,791.737 | 6,965.113 | 6,840.762 | 6,722.754 | 6,724.285 | 6,790.767 | 6,272.86 | 6,512.624 | 7,256.22 | 7,454.668 | 6,263.626 | 6,864.957 | 6,959.845 | 6,908.334 | 7,737.191 | 7,656.667 |
Belastingschulden
| 0 | 525.297 | 479.574 | 260.492 | 577.646 | 227.555 | 976.237 | 554.554 | 1,112.63 | 911.134 | 1,335.991 | 650.246 | 631.963 | 363.253 | 558.02 | 360.581 | 211.9 | 187.546 | 204.688 | 193.85 | 145.239 | 119.881 | 240.5 | 243.48 | 189.853 | 117.987 | 177.91 | 216.925 | 397.299 | 177.57 | 528.486 | 261.465 | 171.978 | 117.854 | 191.952 | 121.929 | 114.343 | 97.338 | 184.771 | 129.065 | 106.239 | 80.155 | 127.383 | 53.669 | 80.345 | 134.123 | 326.768 | 129.364 | 128.034 | 76.105 | 91.159 | 120.883 | 143.66 | 106.197 | 215.01 | 158.957 | 177.689 | 159.765 | 153.036 | 78.763 | 136.778 | 117.269 |
Uitgestelde opbrengsten
| 1,092.653 | 525.297 | 0.079 | 1,952.936 | 3,297.906 | 2,677.14 | 4,436.609 | 3,196.088 | 3,929.63 | 4,673.186 | 5,687.508 | 2,924.54 | 2,701.845 | 2,766.742 | 2,738.064 | 1,926.078 | 1,808.503 | 2,640.256 | 2,390.972 | 2,137.625 | 2,312.709 | 1,621.707 | 1,739.022 | 1,520.678 | 1,576.618 | 1,679.123 | 1,818.696 | 3,036.897 | 3,664.442 | 3,299.938 | 4,230.355 | 3,737.038 | 3,482.501 | 3,044.222 | 3,311.216 | 2,955.829 | 3,210.306 | 365.658 | 667.807 | 306.73 | 403.439 | 344.855 | 391.236 | 348.174 | 620.684 | 1,419.823 | 824.992 | 1,299.339 | 1,697.592 | 1,719.126 | 468.953 | 1,586.472 | 1,678.079 | 2,171.891 | 742.844 | 1,721.689 | 2,909.204 | 2,946.572 | 426.248 | 1,313.77 | 1,845.63 | 645.94 |
Overige kortlopende verplichtingen
| 2,662.668 | 3,351.703 | 3,947.675 | 1,173.728 | 1,086.325 | 1,153.556 | 927.385 | 1,126.28 | 1,275.842 | 1,487.904 | 1,349.255 | 1,518.946 | 1,431.383 | 1,427.138 | 1,186.844 | 1,287.007 | 1,113.259 | 1,053.919 | 978.723 | 1,047.958 | 950.898 | 948.306 | 905.383 | 1,042.326 | 941.464 | 927.075 | 765.058 | 909.129 | 845.418 | 961.062 | 778.459 | 934.61 | 688.12 | 789.277 | 709.029 | 896.06 | 798.172 | 862.849 | 799.362 | 874.977 | 765.345 | 742.041 | 633.556 | 932.803 | 860.934 | 769.399 | 676.708 | 627.007 | 669.693 | 715.53 | 598.387 | 717.178 | 750.099 | 918.715 | 862.937 | 849.561 | 832.915 | 746.359 | 765.97 | 717.715 | 719.727 | 643.424 |
Totaal kortlopende verplichtingen
| 22,088.437 | 19,576 | 20,711.96 | 19,757.927 | 20,703.84 | 19,358.646 | 19,465.802 | 17,281.27 | 19,295.69 | 20,390.145 | 20,661.542 | 17,709.056 | 18,815.393 | 18,376.764 | 17,069.481 | 17,664.146 | 16,368.899 | 17,078.134 | 16,046.246 | 15,575.213 | 15,415.489 | 15,029.3 | 15,680.938 | 12,867.48 | 12,832.018 | 12,431.823 | 11,206.118 | 11,063.867 | 11,436.482 | 12,000.636 | 13,227.385 | 14,651.591 | 13,406.979 | 14,309.071 | 13,680.214 | 14,525.586 | 14,030.747 | 13,896.21 | 13,569.065 | 13,492.126 | 13,954.933 | 12,723.28 | 12,278.552 | 13,228.007 | 13,817.879 | 14,111.364 | 13,710.358 | 11,804.11 | 12,059.271 | 12,352.144 | 11,822.306 | 11,748.371 | 11,653.296 | 12,797.219 | 12,233.793 | 12,805.077 | 12,773.891 | 12,763.444 | 12,169.018 | 10,993.461 | 12,640.647 | 12,229.276 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 19,396.848 | 17,923 | 19,776.032 | 19,276.195 | 20,220.294 | 20,687.142 | 18,563.66 | 19,112.868 | 19,397.135 | 19,779.181 | 18,100.145 | 16,653.839 | 16,774.195 | 17,752.244 | 15,605.544 | 13,464.424 | 14,910.796 | 15,527.211 | 14,620.724 | 11,803.307 | 11,993.139 | 12,514.572 | 10,028.674 | 13,965.01 | 14,621.913 | 15,237.395 | 15,152.181 | 15,281.298 | 14,772.652 | 15,170.511 | 13,492.11 | 12,224.582 | 12,455.128 | 13,258.472 | 13,157.228 | 11,941.244 | 11,190.412 | 10,445.966 | 8,258.673 | 8,120.263 | 8,084.881 | 6,194.502 | 6,050.105 | 7,260.146 | 7,186.496 | 7,749.831 | 8,059.799 | 11,508.152 | 12,139.572 | 12,805.427 | 11,614.678 | 10,051.85 | 10,813.154 | 10,896.308 | 9,706.504 | 8,138.205 | 8,817.13 | 8,971.818 | 9,635.978 | 10,470.493 | 10,067.282 | 8,483.831 |
Uitgestelde opbrengsten niet-vlottend
| 266.484 | 310.35 | 91.911 | 1,203.133 | 1,252.237 | 1,244.613 | 1,153.836 | 1,221.459 | 1,339.302 | 1,301.734 | 1,213.612 | 1,162.632 | 1,125.513 | 1,110.429 | 1,114.287 | 1,212.235 | 1,206.713 | 1,180.758 | 1,331.18 | 1,329.025 | 1,247.854 | 1,200.671 | 1,345.769 | 1,371.131 | 1,326.287 | 1,287.15 | 1,293.209 | 1,855.027 | 1,863.896 | 1,876.478 | 1,889.64 | 2,071.583 | 1,973.417 | 2,295.07 | 2,361.764 | 2,157.37 | 2,083.198 | 1,677.861 | 1,681.059 | 1,859.945 | 1,808.908 | 1,835.262 | 1,821.61 | 2,049.884 | 2,047.196 | 2,079.041 | 2,072.704 | 1,989.218 | 2,012.221 | 2,044.448 | 2,202.695 | 2,153.474 | 2,259.82 | 2,339.367 | 2,696.098 | 2,719.219 | 2,794.314 | 2,672.562 | 2,622.126 | 2,734.433 | 3,161.982 | 2,869.434 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,720.329 | 2,263.226 | 1,939.636 | 1,665.587 | 1,630.344 | 1,531.48 | 1,135.633 | 1,183.051 | 1,221.542 | 1,206.55 | 1,008.881 | 1,206.699 | 1,111.92 | 1,016.504 | 958.382 | 853.582 | 798.903 | 777.231 | 714.04 | 742.508 | 672.352 | 729.132 | 706.581 | 615.594 | 731.547 | 672.761 | 772.88 | 774.815 | 764.515 | 906.24 | 865.555 | 821.508 | 624.909 | 569.589 | 740.062 | 890.455 | 815.216 | 878.739 | 822.588 | 851.453 | 762.115 | 679.748 | 679.618 | 739.538 | 599.832 | 550.255 | 484.325 | 444.852 | 395.42 | 405.488 | 442.336 | 434.496 | 430.46 | 475.12 | 514.172 | 524.688 | 524.3 | 578.461 | 615.011 | 598.12 | 610.456 | 567.204 |
Overige niet-vlottende verplichtingen
| 1,438.125 | 1,557.424 | 1,496.765 | 166.881 | 127.015 | 127.297 | 120.903 | 119.306 | 107.863 | 110.589 | 102.64 | 118.481 | 114.561 | 113.163 | 110.661 | 104.759 | 104.223 | 104.518 | 102.584 | 103.417 | 99.225 | 99.23 | 102.589 | 102.87 | 106.23 | 103.696 | 104.216 | 117.509 | 107.664 | 106.813 | 107.1 | 126.316 | 112.975 | 111.282 | 121.85 | 127.717 | 127.029 | 138.306 | 133.855 | 132.133 | 123.696 | 115.901 | 116.512 | 119.644 | 111.387 | 222.624 | 129.659 | 139.312 | 121.896 | 119.829 | 100.122 | 98.499 | 96.362 | 81.161 | 81.019 | 102.601 | 156.958 | 143.816 | 133.8 | 109.513 | 163.457 | 168.431 |
Totaal niet-vlottende verplichtingen
| 22,821.786 | 22,054 | 23,304.344 | 22,311.796 | 23,229.89 | 23,590.532 | 20,974.032 | 21,636.684 | 22,065.842 | 22,398.054 | 20,425.278 | 19,141.651 | 19,126.189 | 19,992.34 | 17,788.874 | 15,635 | 17,020.635 | 17,589.718 | 16,768.528 | 13,978.257 | 14,012.57 | 14,543.605 | 12,183.613 | 16,054.605 | 16,785.977 | 17,301.002 | 17,322.486 | 18,028.649 | 17,508.727 | 18,060.042 | 16,354.405 | 15,243.989 | 15,166.429 | 16,234.413 | 16,380.904 | 15,116.786 | 14,215.855 | 13,140.872 | 10,896.175 | 10,963.794 | 10,779.6 | 8,825.413 | 8,667.845 | 10,169.212 | 9,944.911 | 10,601.751 | 10,746.487 | 14,081.534 | 14,669.109 | 15,375.192 | 14,359.831 | 12,738.319 | 13,599.796 | 13,791.956 | 12,997.793 | 11,484.713 | 12,292.702 | 12,366.657 | 13,006.915 | 13,912.559 | 14,003.177 | 12,088.9 |
Totaal passiva
| 44,910.223 | 41,630 | 44,016.304 | 42,069.723 | 43,933.73 | 42,949.178 | 40,439.834 | 38,917.954 | 41,361.532 | 42,788.199 | 41,086.82 | 36,850.707 | 37,941.582 | 38,369.104 | 34,858.355 | 33,299.146 | 33,389.534 | 34,667.852 | 32,814.774 | 29,553.47 | 29,428.059 | 29,572.905 | 27,864.551 | 28,922.085 | 29,617.995 | 29,732.825 | 28,528.604 | 29,092.516 | 28,945.209 | 30,060.678 | 29,581.79 | 29,895.58 | 28,573.408 | 30,543.484 | 30,061.118 | 29,642.372 | 28,246.602 | 27,037.082 | 24,465.24 | 24,455.92 | 24,734.533 | 21,548.693 | 20,946.397 | 23,397.219 | 23,762.79 | 24,713.115 | 24,456.845 | 25,885.644 | 26,728.38 | 27,727.336 | 26,182.137 | 24,486.69 | 25,253.092 | 26,589.175 | 25,231.586 | 24,289.79 | 25,066.593 | 25,130.101 | 25,175.933 | 24,906.02 | 26,643.824 | 24,318.176 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 5,241.574 | 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 | 253 | 202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47 | 32 | 490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 19,344.883 | 19,344 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344 | 19,344.883 | 19,344 | 19,344 | 19,344 | 19,344 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 | 19,344.883 |
Ingehouden winsten
| 6,833.97 | 7,683 | 7,473.32 | 6,754.605 | 7,440.152 | 6,488.622 | 6,500.97 | 6,102.417 | 6,730.396 | 5,759.314 | 4,131.434 | 2,796.146 | 2,258.266 | 1,225.33 | 686.659 | -14.408 | -350.401 | -608.227 | -334.959 | -1,209.691 | -1,186.101 | -1,029.094 | -530.587 | -452.937 | 95.091 | 192.581 | 66.432 | 655.544 | 776.15 | 541.561 | 555.433 | 544.798 | -402.834 | -422.008 | -19.079 | -221.781 | -346.403 | 0.643 | -5,309.546 | 490.431 | 667.546 | 597.006 | 1,356.903 | 1,632.967 | 1,370.418 | 1,168.771 | 772.171 | 516.612 | -36.116 | 4.82 | -192.383 | -188.489 | -21.817 | 210.676 | 812.411 | 522.073 | 671.541 | 672.282 | 724.354 | 284.425 | -199.719 | 615.863 |
Overige gereserveerde algehele resultaten
| 5,707.35 | 7,624 | 6,648.425 | 5,405.09 | 5,734.591 | 5,682.342 | 4,812.904 | 4,514.924 | 5,045.622 | 5,067.398 | 4,405.946 | 3,541.855 | 2,808.589 | 2,872.263 | 24,577.185 | 1,195 | 1,166 | 1,130 | 828 | 1,580 | 1,008 | 1,119 | 1,437 | 1,172 | 1,686 | 1,325 | 1,318 | 1,841 | 1,594 | 1,445 | 1,233 | 1,338 | -253 | -202 | 1,165 | 2,285 | 2,186 | 3,147 | 2,768 | 2,698 | 1,523 | 590 | 703 | 940 | -47 | -32 | -490 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0.002 | 5,242 | 5,241.941 | 5,242.297 | 5,242.432 | 5,242.581 | 5,242.717 | 5,242.941 | 5,243.164 | 5,243.592 | 5,239.533 | 5,240.029 | 5,231.053 | 5,231.545 | -16,715.572 | 5,233.748 | 5,234.508 | 5,234.93 | 5,235.485 | 5,236.782 | 5,237.634 | 5,237.919 | 5,238.022 | 5,238.247 | 5,238.154 | 5,238.503 | 5,238.359 | 5,246.737 | 5,247.755 | 5,249.601 | 5,250.194 | 5,245.039 | 5,011.52 | 5,060.233 | 5,243.873 | 5,245.699 | 5,246.941 | 5,246.256 | 10,504.014 | 10,504.31 | 10,570.299 | 10,880.401 | 10,880.53 | 10,882.345 | 10,837.447 | 10,855.3 | 10,400.511 | 9,419.806 | 8,217.493 | 8,349.406 | 8,832.461 | 8,057.512 | 7,969.146 | 8,489.897 | 8,619.73 | 8,477.055 | 8,758.909 | 9,493.808 | 9,664.764 | 9,467.497 | 10,112.578 | 9,299.475 |
Totaal eigen vermogen van aandeelhouders
| 37,127.779 | 39,893 | 38,708.569 | 36,746.875 | 37,762.058 | 36,758.428 | 35,901.474 | 35,205.165 | 36,364.065 | 35,415.187 | 33,121.796 | 30,922.913 | 29,642.791 | 28,674.021 | 27,893.155 | 25,759.223 | 25,394.99 | 25,101.586 | 25,073.409 | 24,951.974 | 24,404.416 | 24,671.825 | 25,489.318 | 25,301.31 | 26,363.245 | 26,100.084 | 25,966.791 | 27,088.164 | 26,962.788 | 26,581.045 | 26,383.51 | 26,472.72 | 23,953.569 | 23,983.108 | 25,734.677 | 26,653.801 | 26,431.421 | 27,738.782 | 27,307.351 | 33,037.624 | 32,105.728 | 31,412.29 | 32,285.316 | 32,800.195 | 31,552.748 | 31,368.954 | 30,517.565 | 29,281.301 | 27,526.26 | 27,699.109 | 27,984.961 | 27,213.906 | 27,292.212 | 28,045.456 | 28,777.024 | 28,344.011 | 28,775.333 | 29,510.973 | 29,734.001 | 29,096.805 | 29,257.742 | 29,260.221 |
Totaal eigen vermogen
| 45,563.786 | 48,774 | 47,048.314 | 44,974.301 | 45,786.95 | 44,484.353 | 43,182.618 | 42,410.439 | 43,823.281 | 42,801.755 | 40,231.014 | 38,185.643 | 36,171.702 | 35,024.824 | 33,769.554 | 31,327.623 | 30,791.887 | 30,310.271 | 30,180.503 | 30,253.117 | 29,373.572 | 29,559.911 | 30,566.571 | 30,262.466 | 31,395.016 | 26,100.088 | 30,880.135 | 32,119.587 | 31,842.586 | 31,305.221 | 31,114.427 | 31,199.31 | 28,098.398 | 28,056.182 | 30,366.094 | 31,514.251 | 31,248.073 | 32,826.74 | 32,455.915 | 38,117.847 | 36,781.867 | 35,668.927 | 36,646.091 | 37,254.501 | 35,686.713 | 35,500.391 | 34,523.883 | 33,005.326 | 30,820.317 | 31,020.246 | 31,521.055 | 30,535.047 | 30,522.881 | 31,502.242 | 32,276.408 | 31,727.61 | 32,172.015 | 32,467.563 | 32,556.076 | 31,769.434 | 31,996.661 | 31,820.727 |
Totaal passiva en aandeelhoudersvermogen
| 90,474.009 | 90,404 | 91,064.618 | 87,044.024 | 89,720.68 | 87,433.531 | 83,622.452 | 81,328.393 | 85,184.813 | 85,589.954 | 81,317.834 | 75,036.35 | 74,113.284 | 73,393.928 | 68,627.909 | 64,626.769 | 64,181.421 | 64,978.123 | 62,995.277 | 59,806.587 | 58,801.631 | 59,132.816 | 58,431.122 | 59,184.551 | 61,013.011 | 60,635.192 | 59,408.739 | 61,212.103 | 60,787.795 | 61,365.899 | 60,696.217 | 61,094.89 | 56,671.806 | 58,599.666 | 60,427.212 | 61,156.623 | 59,494.675 | 59,863.822 | 56,921.155 | 62,573.767 | 61,516.4 | 57,217.62 | 57,592.488 | 60,651.72 | 59,449.503 | 60,213.506 | 58,980.728 | 58,890.97 | 57,548.697 | 58,747.582 | 57,703.192 | 55,021.737 | 55,775.973 | 58,091.417 | 57,507.994 | 56,017.4 | 57,238.608 | 57,597.664 | 57,732.009 | 56,675.454 | 58,640.485 | 56,138.903 |