Haruyama Holdings Inc.
TSE:7416.T
516 (JPY) • At close November 5, 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
| 12,266 | 13,826.6 | 10,481.495 | 9,423.563 | 12,579.645 | 14,616.577 | 11,820.132 | 10,496.951 | 11,858.655 | 12,357.98 | 10,172.245 | 9,717.464 | 10,740.321 | 11,813.268 | 10,159.874 | 9,428.83 | 6,336.784 | 12,112.446 | 7,301.038 | 6,527.222 | 10,351.249 | 11,557.784 | 5,671.805 | 4,397.055 | 6,685.452 | 7,583.227 | 4,556.944 | 2,518.643 | 3,742.35 | 6,925.191 | 5,878.437 | 2,687.591 | 6,245.091 | 9,125.354 | 7,202.118 | 2,702.994 | 5,283.317 | 7,324.402 | 4,207.669 | 2,592.036 | 4,922.702 | 7,773.015 | 6,312.257 | 3,173.312 | 6,124.461 | 7,659.069 | 5,641.388 | 3,054.023 | 4,687.865 | 6,791.566 | 6,565.831 | 3,609.369 | 5,841.751 | 6,701.543 | 6,550.115 | 3,729.022 | 5,445.925 | 5,999.589 | 6,243.394 | 2,899.905 | 5,921.993 | 4,182.29 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -6,032.292 | 0 | 0 | 0 | -6,351.966 | 0 | 0 | 0 | -7,030.118 | 0 | 0 | 0 | -7,547.547 | 0 | 0 | 0 | -7,759.552 | 0 | 0 | 0 | -8,072.463 | 0 | 0 | 0 | -355.785 | 0 | 0 | 0 | -274.291 | 0 | 0 | 0 | -1,484.759 | 0 | 0 | 0 | -1,604.641 | 0 | 0 | 3 | 6.001 | 0 | 0 | 0 | -1,440.757 | 0 | 0 | 0 | -1,546.726 | 0 | 0 | 0 | -1,595.184 | 0 | 0 | -1,666.389 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 12,266 | 13,826.6 | 10,481.495 | 9,423.563 | 12,579.645 | 14,616.577 | 11,820.132 | 10,496.951 | 11,858.655 | 12,357.98 | 10,172.245 | 9,717.464 | 10,740.321 | 11,813.268 | 10,159.874 | 9,428.83 | 6,336.784 | 12,112.446 | 7,301.038 | 6,527.222 | 10,351.249 | 11,557.784 | 5,671.805 | 4,397.055 | 6,685.452 | 7,583.227 | 4,556.944 | 2,518.643 | 3,742.35 | 6,925.191 | 5,878.437 | 2,687.591 | 6,245.091 | 9,125.354 | 7,202.118 | 2,702.994 | 5,283.317 | 7,324.402 | 4,207.669 | 2,592.036 | 4,922.702 | 7,773.015 | 6,312.257 | 3,173.312 | 6,127.461 | 7,665.07 | 5,641.388 | 3,054.023 | 4,687.865 | 6,791.566 | 6,565.831 | 3,609.369 | 5,841.751 | 6,701.543 | 6,550.115 | 3,729.022 | 5,445.925 | 5,999.589 | 6,243.394 | 2,899.905 | 5,921.993 | 4,182.29 |
Nettovorderingen
| 399 | 3,343.363 | 406.467 | 335.637 | 386.066 | 3,064.917 | 128.515 | 96.161 | 131.718 | 4,763.509 | 134.296 | 101.865 | 141.858 | 4,011 | 164.626 | 142.138 | 134.115 | 4,109.122 | 162.619 | 150.838 | 160.466 | 5,137.42 | 247.192 | 139.033 | 183.357 | 6,810.443 | 1,683.104 | 63.898 | 69.971 | 4,848.003 | 101.289 | 60.939 | 123.973 | 4,667.117 | 104.972 | 106.047 | 88.326 | 4,103.575 | 55.983 | 58.898 | 56.992 | 4,621.556 | 79.002 | 53.407 | 88.848 | 4,104.189 | 73.121 | 51.799 | 64.261 | 3,962.166 | 106.564 | 64.02 | 102.318 | 3,528.456 | 60.186 | 51.389 | 64.219 | 3,919.683 | 61.602 | 52.127 | 5,033.966 | 586.256 |
Voorraad
| 10,353 | 8,938.375 | 11,033.582 | 10,455.142 | 10,284.982 | 9,189.248 | 11,273.232 | 10,785.843 | 11,237.16 | 10,992.702 | 12,857.93 | 13,115.817 | 13,192.871 | 12,721.46 | 14,477.379 | 13,877.86 | 13,940.101 | 13,132.971 | 14,975.302 | 13,443.473 | 12,877.825 | 13,115.651 | 15,286.368 | 14,386.773 | 14,139.974 | 14,149.336 | 16,176.334 | 14,915.879 | 15,142.439 | 14,645.291 | 15,932.159 | 14,566.747 | 13,990.428 | 13,850.851 | 15,041.576 | 13,835.993 | 13,860.396 | 13,741.95 | 14,405.561 | 12,675.673 | 12,302.744 | 12,329.097 | 13,291.54 | 12,579.629 | 11,542.644 | 11,512.043 | 12,719.064 | 11,490.711 | 11,725.564 | 11,916.873 | 13,504.558 | 12,433.43 | 12,275.339 | 11,731.943 | 12,821.985 | 12,717.208 | 11,674.341 | 11,943.582 | 12,467.843 | 12,225.082 | 11,879.303 | 14,839.323 |
Overige vlottende activa
| 2,268 | 576.505 | 2,540.45 | 1,946.822 | 2,084.306 | 542.007 | 2,639.398 | 2,494.188 | 3,224.421 | 691.851 | 3,865.625 | 2,280.191 | 2,830.318 | 1,033.442 | 3,376.401 | 2,458.762 | 3,474.497 | 815.79 | 4,163.501 | 3,119.851 | 4,074.233 | 878.479 | 4,135.186 | 2,821.103 | 5,062.255 | 1,529.448 | 5,047.55 | 4,016.271 | 4,562.178 | 1,487.597 | 4,620.567 | 3,410.815 | 4,025.89 | 748.229 | 3,941.116 | 3,124.98 | 4,242.464 | 1,370.082 | 4,776.572 | 3,492.622 | 4,080.274 | 738.816 | 3,590.277 | 3,022.745 | 3,967.937 | 749.953 | 3,634.193 | 2,990.879 | 3,834.12 | 710.033 | 3,885.583 | 3,234.275 | 3,960.436 | 707.264 | 3,583.376 | 3,296.831 | 4,245.331 | 721.853 | 3,168.939 | 2,877.934 | 1,264.742 | 5,058.867 |
Totaal vlottende activa
| 25,286 | 26,684.843 | 24,461.994 | 22,161.164 | 25,334.999 | 27,412.749 | 25,861.277 | 23,873.143 | 26,451.954 | 28,806.042 | 27,030.096 | 25,215.337 | 26,905.368 | 29,579.17 | 28,178.28 | 25,907.59 | 23,885.497 | 30,170.329 | 26,602.46 | 23,241.384 | 27,463.773 | 30,689.334 | 25,340.551 | 21,743.964 | 26,071.038 | 30,072.454 | 27,463.932 | 21,514.691 | 23,516.938 | 27,906.082 | 26,532.452 | 20,726.092 | 24,385.382 | 28,391.551 | 26,289.782 | 19,770.014 | 23,474.503 | 26,540.009 | 23,445.785 | 18,819.229 | 21,362.712 | 25,462.484 | 23,273.076 | 18,829.093 | 21,726.89 | 24,031.255 | 22,067.766 | 17,587.412 | 20,311.81 | 23,380.638 | 24,062.536 | 19,341.094 | 22,179.844 | 22,669.206 | 23,015.662 | 19,794.45 | 21,429.816 | 22,584.707 | 21,941.778 | 18,055.048 | 24,100.004 | 24,666.736 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 12,561 | 12,534.551 | 12,682.53 | 12,703.295 | 12,549.529 | 12,522.68 | 12,974.042 | 13,038.13 | 13,120.39 | 13,044.984 | 14,462.864 | 14,528.086 | 14,565.614 | 14,834.929 | 16,264.226 | 16,501.466 | 16,735.269 | 16,980.636 | 17,430.478 | 17,053.549 | 17,282.382 | 17,282.528 | 18,044.844 | 18,083.919 | 18,409.97 | 18,613.832 | 19,251.771 | 19,566.804 | 19,848.226 | 19,850.909 | 20,604.193 | 20,502.56 | 20,904.829 | 20,817.918 | 21,591.707 | 21,497.865 | 21,781.52 | 21,840.922 | 22,404.242 | 21,295.968 | 21,083.666 | 20,602.223 | 21,334.58 | 21,113.192 | 21,021.57 | 20,148.684 | 20,335.615 | 19,030.97 | 19,068.902 | 18,725.754 | 19,144.714 | 18,861.355 | 18,960.255 | 18,942.909 | 19,691.561 | 20,053.614 | 20,172.76 | 20,088.417 | 21,210.662 | 21,466.144 | 21,963.041 | 24,543.306 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.145 | 47.864 | 76.583 | 105.301 | 134.02 | 162.738 | 191.457 | 220.176 | 248.894 | 277.613 | 306.332 | 335.05 | 363.769 | 392.488 | 421.206 | 453.776 | 483.779 | 513.782 | 463.547 | 683.951 | 10.271 | 11.554 | 12.838 | 14.122 | 15.406 | 16.69 | 17.974 | 19.258 | 20.542 | 21.825 | 23.109 | 0 | 0 | 0 | 0 | 0 | 0 | 1.968 | 7.875 | 13.781 | 19.687 | 25.593 | 31.5 | 37.406 | 43.312 | 49.565 | 55.817 | 62.693 | 69.153 | 75.613 | 82.074 | 189.596 | 203.107 | 230.129 | 243.641 |
Immateriële activa
| 951 | 1,016.91 | 989.46 | 983.012 | 1,417.791 | 1,371.252 | 1,382.157 | 1,249.141 | 1,126.419 | 1,038.564 | 992.263 | 1,001.417 | 907.315 | 944.238 | 961.62 | 851.866 | 791.609 | 669.845 | 604.297 | 526.665 | 407.495 | 426.423 | 664.219 | 689.318 | 644.973 | 628.636 | 408.415 | 330.459 | 340.511 | 353.215 | 236.326 | 199.34 | 200.165 | 227.861 | 229.972 | 237.542 | 282.084 | 333.596 | 397.233 | 462.036 | 502.817 | 561.635 | 603.56 | 628.202 | 646.553 | 702.719 | 833.455 | 882.56 | 938.423 | 826.086 | 867.508 | 866.776 | 868.562 | 870.132 | 913.455 | 755.368 | 579.012 | 510.624 | 508.79 | 494.933 | 386.402 | 318.991 |
Goodwill en immateriële activa
| 951 | 1,016.91 | 989.46 | 983.012 | 1,417.791 | 1,371.252 | 1,382.157 | 1,268.286 | 1,174.283 | 1,115.147 | 1,097.564 | 1,135.437 | 1,070.053 | 1,135.695 | 1,181.796 | 1,100.76 | 1,069.222 | 976.177 | 939.347 | 890.434 | 799.983 | 847.629 | 1,117.995 | 1,173.097 | 1,158.755 | 1,092.183 | 1,092.366 | 340.73 | 352.065 | 366.053 | 250.448 | 214.746 | 216.855 | 245.835 | 249.23 | 258.084 | 303.909 | 356.705 | 397.233 | 462.036 | 502.817 | 561.635 | 603.56 | 628.202 | 648.521 | 710.594 | 847.236 | 902.247 | 964.016 | 857.586 | 904.914 | 910.088 | 918.127 | 925.949 | 976.148 | 824.521 | 654.625 | 592.698 | 698.386 | 698.04 | 616.531 | 562.632 |
Langetermijnbeleggingen
| 6,845 | 962.236 | 6,816 | 6,866 | 6,946 | 6,552.097 | 7,268 | 7,543 | 7,753 | 6,859 | 11,762 | 12,316 | 12,328 | 7,670.194 | 12,939 | 12,779 | 12,197 | 8,128.102 | 12,628 | 12,280 | 12,095 | 8,486.587 | 12,726 | 12,904 | 12,643 | 9,081.819 | 12,143 | 12,046 | 11,990 | 1,367.187 | 11,354 | 11,204 | 11,256 | 810.293 | 11,200 | 12,213 | 12,257 | 2,121.601 | 12,478 | 12,315 | 12,308 | 2,155.208 | 12,767 | 12,475 | 12,403 | 597.199 | 11,746 | 11,490 | 0 | 1,823.531 | 0 | 0 | 0 | 1,850.617 | 0 | 0 | 0 | 1,970.505 | 0 | 0 | 2,081.554 | 0 |
Belastingvorderingen
| 0 | 979.041 | -6,816 | -6,866 | -1,425.188 | 603.783 | -7,268 | -7,543 | -1,793.248 | 939.443 | -5,429.08 | -5,784.577 | -12,328 | 4,440.907 | -12,939 | -12,779 | -12,197 | 3,706.606 | -12,628 | -12,280 | -12,095 | 3,405.687 | -12,726 | -12,904 | -12,643 | 2,730.535 | -12,143 | -12,046 | -11,990 | 2,677.533 | -11,354 | -11,204 | -11,256 | 2,613.328 | -11,200 | -12,213 | -12,257 | 2,671.855 | -12,478 | -12,315 | -12,308 | 2,997.746 | -12,767 | -12,475 | -12,403 | 3,013.919 | -11,746 | -11,490 | 0 | 2,271.547 | 0 | 0 | 0 | 2,790.542 | 0 | 0 | 0 | 2,797.881 | 0 | 0 | 2,904.882 | 0 |
Overige niet-vlottende activa
| 1 | 5,421.516 | 6,816.955 | 6,866.618 | 1,425.509 | 135.818 | 7,268.086 | 7,543.101 | 1,794.03 | 367.713 | 5,429.444 | 5,785.38 | 12,328.274 | 273.586 | 12,939.463 | 12,779.345 | 12,197.58 | 313.376 | 12,628.619 | 12,280.815 | 12,095.644 | 339.286 | 12,726.419 | 12,904.763 | 12,643.318 | 277.679 | 12,143.356 | 12,046.669 | 11,990.374 | 7,938.208 | 11,354.032 | 11,204.576 | 11,256.327 | 7,764.326 | 11,200.207 | 12,213.864 | 12,257.521 | 7,346.614 | 12,478.507 | 12,315.179 | 12,308.467 | 7,391.419 | 12,767.561 | 12,475.769 | 12,403.065 | 8,870.766 | 11,746.824 | 11,490.852 | 10,926.469 | 6,795.011 | 11,141.124 | 11,416.143 | 11,634.884 | 7,073.737 | 12,206.362 | 12,636.368 | 12,456.975 | 7,649.975 | 12,880.402 | 13,242.127 | 7,535.743 | 12,700.05 |
Totaal niet-vlottende activa
| 20,358 | 20,914.254 | 20,488.945 | 20,552.925 | 20,913.641 | 21,185.63 | 21,624.285 | 21,849.517 | 22,048.455 | 22,326.287 | 27,322.792 | 27,980.326 | 27,963.941 | 28,355.311 | 30,385.485 | 30,381.571 | 30,002.071 | 30,104.897 | 30,998.444 | 30,224.798 | 30,178.009 | 30,361.717 | 31,889.258 | 32,161.779 | 32,212.043 | 31,796.048 | 32,487.493 | 31,954.203 | 32,190.665 | 32,199.89 | 32,208.673 | 31,921.882 | 32,378.011 | 32,251.7 | 33,041.144 | 33,969.813 | 34,342.95 | 34,337.697 | 35,279.982 | 34,073.183 | 33,894.95 | 33,708.231 | 34,705.701 | 34,217.163 | 34,073.156 | 33,341.162 | 32,929.675 | 31,424.069 | 30,959.387 | 30,473.429 | 31,190.752 | 31,187.586 | 31,513.266 | 31,583.754 | 32,874.071 | 33,514.503 | 33,284.36 | 33,099.476 | 34,789.45 | 35,406.311 | 35,101.751 | 37,805.988 |
Totaal activa
| 45,644 | 47,599.097 | 44,950.939 | 42,714.091 | 46,248.64 | 48,598.38 | 47,485.563 | 45,722.662 | 48,500.411 | 51,132.333 | 54,352.89 | 53,195.665 | 54,869.312 | 57,934.485 | 58,563.767 | 56,289.163 | 53,887.57 | 60,275.229 | 57,600.907 | 53,466.185 | 57,641.782 | 61,051.053 | 57,229.809 | 53,905.743 | 58,283.081 | 61,868.503 | 59,951.425 | 53,468.895 | 55,707.603 | 60,105.972 | 58,741.125 | 52,647.974 | 56,763.393 | 60,643.251 | 59,330.926 | 53,739.827 | 57,817.453 | 60,877.706 | 58,725.767 | 52,892.412 | 55,257.662 | 59,170.715 | 57,978.777 | 53,046.256 | 55,800.046 | 57,372.417 | 54,997.441 | 49,011.481 | 51,271.197 | 53,854.067 | 55,253.288 | 50,528.68 | 53,693.11 | 54,252.96 | 55,889.733 | 53,308.953 | 54,714.176 | 55,684.183 | 56,731.228 | 53,461.359 | 59,201.755 | 62,472.724 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 5,527 | 4,771.042 | 5,238.645 | 4,225.413 | 5,471.787 | 5,004.08 | 5,144.404 | 3,559.712 | 5,314.936 | 5,784.617 | 5,372.332 | 3,925.733 | 5,853.235 | 6,767.59 | 6,805.142 | 4,539.831 | 6,111.128 | 8,834.016 | 9,235.507 | 5,873.499 | 7,502.223 | 8,743.467 | 8,652.952 | 5,935.018 | 7,935.188 | 8,888.108 | 8,635.955 | 5,716.584 | 8,365.61 | 2,619.822 | 9,658 | 6,357.301 | 8,549.801 | 2,551.932 | 9,031.54 | 5,550.834 | 8,077.464 | 12,183.583 | 9,431.199 | 5,658.264 | 7,690.79 | 11,407.744 | 8,600.919 | 5,724.105 | 7,086.08 | 9,170.136 | 8,297.464 | 4,128.822 | 9,192.311 | 12,459.239 | 10,763.685 | 8,270.901 | 10,609.033 | 12,174.975 | 10,857.681 | 9,601.013 | 10,698.929 | 13,180.768 | 10,290.86 | 8,794.843 | 13,843.18 | 10,910.424 |
Kortlopende schulden
| 3,836 | 3,989.808 | 4,057.561 | 3,843.447 | 3,949.137 | 4,088.876 | 4,218.47 | 4,212.862 | 3,932.709 | 3,872.171 | 3,715.312 | 3,485.529 | 3,308.423 | 3,023.048 | 2,706.198 | 2,430.498 | 2,297.981 | 2,215.875 | 2,028.864 | 2,206.316 | 2,283.91 | 2,511.753 | 2,215.247 | 2,228.389 | 2,138.423 | 3,712.567 | 6,056.232 | 3,641.973 | 1,777.712 | 2,198.053 | 3,825.9 | 2,015.579 | 1,915.517 | 2,300.101 | 3,765.967 | 2,871.798 | 1,977.629 | 2,632.036 | 3,823.32 | 2,523.32 | 1,323.737 | 1,891.174 | 2,840.399 | 1,858.736 | 1,376.616 | 1,896.593 | 4,026.348 | 4,354.588 | 732.668 | 1,121.163 | 3,567.628 | 2,430.028 | 1,342.628 | 1,566.695 | 3,259.228 | 2,659.228 | 1,359.228 | 1,469.982 | 4,224.228 | 3,021.128 | 2,786.214 | 7,171.197 |
Belastingschulden
| 43.953 | 168.651 | 43.228 | 71.888 | 39.807 | 152.931 | 68.98 | 74.065 | 36.021 | 116.358 | 69.513 | 97.961 | 52.115 | 116.735 | 43.157 | 82.034 | 48.819 | 101.771 | 9.567 | 88.07 | 57.447 | 310.524 | 63.459 | 90.455 | 50.556 | 673.57 | 342.887 | 163.881 | 21.627 | 775.935 | 0 | 181.785 | 94.207 | 1,233.436 | 68.586 | 143.434 | 74.134 | 173.33 | 15.266 | 109.278 | 54.55 | 978.57 | 10.587 | 118.697 | 60.511 | 942.892 | 11.694 | 116.998 | 72.105 | 607.052 | 31.229 | 122.385 | 72.644 | 279.52 | 150.406 | 122.586 | 84.853 | 202.148 | 148.992 | 111.336 | 14.538 | 7.582 |
Uitgestelde opbrengsten
| 43.953 | 168.651 | 43.228 | 585.555 | 505.902 | 2,435.822 | 859.496 | 948.72 | 1,310.407 | 3,823.175 | 1,095.093 | 1,313.433 | 1,455.734 | 3,801.144 | 816.635 | 908.771 | 768.246 | 3,648.48 | 844.841 | 943.464 | 923.005 | 4,363.183 | 953.84 | 990.462 | 944.526 | 4,078.422 | 1,252.653 | 1,029.141 | 891.354 | 11,387.524 | -9,658 | 936.001 | 968.101 | 11,386.141 | 872.16 | 915.103 | 814.215 | 938.1 | 771.062 | 880.098 | 830.906 | 1,789.452 | 976.008 | 961.764 | 1,031.24 | 1,898.755 | 999.916 | 941.952 | 903.587 | 1,426.124 | 980.255 | 1,018.383 | 1,082.727 | 1,500.852 | 970.881 | 1,078.472 | 970.59 | 1,230.07 | 870.507 | 1,086.901 | 1,519.083 | 806.12 |
Overige kortlopende verplichtingen
| 3,618.047 | 4,453.137 | 2,407.309 | 1,659.705 | 2,044.709 | 1,531.25 | 2,262.098 | 1,839.542 | 2,256.018 | 1,098.541 | 2,398.558 | 1,966.32 | 2,441.312 | 898.72 | 2,176.906 | 1,552.317 | 2,142.558 | 1,066.558 | 3,279.253 | 2,124.401 | 3,824.113 | 1,590.355 | 3,097.994 | 2,359.362 | 3,725.202 | 2,226.59 | 3,176.701 | 2,515.997 | 3,507.589 | 2,189.368 | 13,815.46 | 2,372.065 | 3,662.222 | 2,035.053 | 3,841.689 | 2,550.271 | 3,856.789 | 1,520.942 | 4,550.905 | 3,274.281 | 3,972.321 | 1,888.34 | 3,485.485 | 2,804.105 | 4,123.583 | 1,751.66 | 3,821.61 | 2,489.319 | 3,214.191 | 1,325.976 | 3,030.305 | 1,844.074 | 2,926.452 | 817.486 | 2,530.719 | 1,885.023 | 2,891.274 | 832.264 | 2,649.677 | 2,302.724 | 815.286 | 3,410.831 |
Totaal kortlopende verplichtingen
| 13,025 | 13,382.638 | 11,746.743 | 10,314.12 | 11,971.535 | 13,060.028 | 12,484.468 | 10,560.836 | 12,814.07 | 14,578.504 | 12,581.295 | 10,691.015 | 13,058.704 | 14,490.502 | 12,504.881 | 9,431.417 | 11,319.913 | 15,764.929 | 15,388.465 | 11,147.68 | 14,533.251 | 17,208.758 | 14,920.033 | 11,513.231 | 14,743.339 | 18,905.687 | 19,121.541 | 12,903.695 | 14,542.265 | 18,394.767 | 17,641.36 | 11,680.946 | 15,095.641 | 18,273.227 | 17,511.356 | 11,888.006 | 14,726.097 | 17,274.661 | 18,576.486 | 12,335.963 | 13,817.754 | 16,976.71 | 15,902.811 | 11,348.71 | 13,617.519 | 14,717.144 | 17,145.338 | 11,914.681 | 14,042.757 | 16,332.502 | 18,341.873 | 13,563.386 | 15,960.84 | 16,060.008 | 17,618.509 | 15,223.736 | 15,920.021 | 16,713.084 | 18,035.272 | 15,205.596 | 18,963.763 | 22,298.572 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 5,546 | 6,265.032 | 7,105.264 | 6,621.421 | 7,379.119 | 8,146.63 | 8,926.013 | 9,116.555 | 8,676.956 | 9,460.577 | 10,321.312 | 10,649.774 | 7,897.215 | 8,601.78 | 9,317.441 | 9,785.954 | 4,351.272 | 4,595.758 | 3,144.354 | 3,457.213 | 3,770.524 | 3,991.633 | 2,823.547 | 3,203.754 | 3,587.056 | 2,507.392 | 1,401.656 | 1,559.225 | 1,752.404 | 2,262.989 | 2,312.005 | 2,701.198 | 3,080.116 | 4,085.128 | 3,625.939 | 4,029.583 | 4,433.278 | 6,078.313 | 2,431.59 | 2,766.93 | 3,168.11 | 4,914.963 | 3,777.265 | 4,112.713 | 4,453.064 | 6,119.424 | 1,740.987 | 1,872.829 | 2,026.198 | 3,009.936 | 2,362.68 | 2,544.274 | 2,775.65 | 3,708.582 | 3,446.947 | 3,790.869 | 4,134.773 | 4,728.601 | 4,822.527 | 5,166.378 | 6,104.664 | 3,322.825 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 6.143 | 0 | 0 | 0 | -54.597 | 0 | 0 | 0 | -52.423 | 0 | 0 | 0 | -91.585 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 308.198 | 0 | 0 | 0 | 54.597 | 0 | 0 | 0 | 52.423 | 0 | 0 | 0 | 91.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 3,682 | 3,692.859 | 3,695.061 | 3,683.347 | 3,655.978 | 3,639.57 | 3,631.609 | 3,744.645 | 3,547.708 | 3,605.569 | 3,844.325 | 3,926.132 | 3,947.97 | 3,215.351 | 3,088.294 | 3,097.902 | 3,112.783 | 3,117.111 | 3,148.536 | 3,146.529 | 3,139.634 | 3,117.02 | 3,229.345 | 3,236.009 | 3,283.344 | 3,217.854 | 3,382.269 | 3,404.845 | 3,473.85 | 3,210.626 | 3,579.054 | 3,612.482 | 3,654.252 | 3,128.745 | 3,767.86 | 3,786.703 | 4,218.814 | 3,093.385 | 4,302.688 | 4,316.086 | 4,312.141 | 2,882.015 | 5,021.644 | 4,827.262 | 4,741.591 | 3,280.84 | 4,594.142 | 4,183.971 | 4,095.995 | 3,121.836 | 3,855.694 | 3,584.463 | 3,566.752 | 2,957.436 | 3,632.701 | 3,497.752 | 3,282.847 | 1,984.831 | 2,075.282 | 2,088.736 | 2,095.468 | 2,142.696 |
Totaal niet-vlottende verplichtingen
| 9,228 | 10,272.232 | 10,800.325 | 10,304.768 | 11,035.097 | 11,786.2 | 12,557.622 | 12,861.2 | 12,224.664 | 13,066.146 | 14,165.637 | 14,575.906 | 11,845.185 | 11,817.131 | 12,405.735 | 12,883.856 | 7,464.055 | 7,712.869 | 6,292.89 | 6,603.742 | 6,910.158 | 7,108.653 | 6,052.892 | 6,439.763 | 6,870.4 | 5,725.246 | 4,783.925 | 4,964.07 | 5,226.254 | 5,473.615 | 5,891.059 | 6,313.68 | 6,734.368 | 7,213.873 | 7,393.799 | 7,816.286 | 8,652.092 | 9,171.698 | 6,734.278 | 7,083.016 | 7,480.251 | 7,796.978 | 8,798.909 | 8,939.975 | 9,194.655 | 9,400.264 | 6,335.129 | 6,056.8 | 6,122.193 | 6,131.772 | 6,218.374 | 6,128.737 | 6,342.402 | 6,666.018 | 7,079.648 | 7,288.621 | 7,417.62 | 6,713.432 | 6,897.809 | 7,255.114 | 8,200.132 | 5,465.521 |
Totaal passiva
| 22,253 | 23,654.87 | 22,547.068 | 20,618.888 | 23,006.632 | 24,846.228 | 25,042.09 | 23,422.036 | 25,038.734 | 27,644.65 | 26,746.932 | 25,266.921 | 24,903.889 | 26,307.633 | 24,910.616 | 22,315.273 | 18,783.968 | 23,477.798 | 21,681.355 | 17,751.422 | 21,443.409 | 24,317.411 | 20,972.925 | 17,952.994 | 21,613.739 | 24,630.933 | 23,905.466 | 17,867.765 | 19,768.519 | 23,868.382 | 23,532.419 | 17,994.626 | 21,830.009 | 25,487.1 | 24,905.155 | 19,704.292 | 23,378.189 | 26,446.359 | 25,310.764 | 19,418.979 | 21,298.005 | 24,773.688 | 24,701.72 | 20,288.685 | 22,812.174 | 24,117.408 | 23,480.467 | 17,971.481 | 20,164.95 | 22,464.274 | 24,560.247 | 19,692.123 | 22,303.242 | 22,726.026 | 24,698.157 | 22,512.357 | 23,337.641 | 23,426.516 | 24,933.081 | 22,460.71 | 27,163.895 | 27,764.093 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.897 | 6.279 | 0 | 20.384 | 0 | 29 | 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
| 3,991 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991 | 3,991 | 3,991 | 3,991 | 3,991 | 3,991 | 3,991 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 | 3,991.368 |
Ingehouden winsten
| 15,595 | 16,177.058 | 14,653.028 | 14,327.516 | 15,507.235 | 16,024.973 | 14,710.173 | 14,568.285 | 15,733.086 | 15,777.916 | 19,897.573 | 20,145.876 | 22,288.009 | 23,939.386 | 25,999.389 | 26,281.576 | 27,395.095 | 29,081.972 | 28,146.876 | 27,951.811 | 28,450.147 | 28,940.373 | 28,462.29 | 28,146.263 | 28,866.266 | 29,421.06 | 28,201.113 | 27,782.823 | 28,128.247 | 28,437.704 | 27,427.925 | 26,927.304 | 27,224.299 | 27,424.585 | 26,634.473 | 26,252.419 | 26,604.375 | 26,638.902 | 25,610.918 | 25,687.126 | 26,183.222 | 26,619.498 | 25,546.68 | 25,060.01 | 25,329.104 | 25,567.905 | 23,929.536 | 23,490.588 | 23,571.216 | 23,783.18 | 23,118.268 | 23,256.663 | 23,828.859 | 23,968.197 | 23,633.096 | 23,237.59 | 23,871.086 | 24,729.373 | 24,282.279 | 23,472.513 | 24,481.652 | 27,142.029 |
Overige gereserveerde algehele resultaten
| 81 | 52.577 | 36.252 | 53.051 | 20.122 | 12.528 | 18.649 | 17.69 | 13.927 | -4.897 | -6.279 | 68.169 | -20.384 | 7,691.84 | -29 | 11 | 32 | 41 | 113 | 102 | 88 | 134 | 136 | 148 | 147 | 164 | 199 | 176 | 175 | 169 | 157 | 103 | 89 | 117 | 178 | 171 | 225 | 183 | 202 | 197 | 192 | 205 | 173 | 163 | 127 | 156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,723.222 | 3,723.22 | 3,723.22 | 3,723.268 | 3,723.283 | 3,723.283 | 3,723.283 | 3,723.283 | 3,723.296 | 3,718.399 | 3,717.017 | 3,723.331 | 3,686.046 | -3,995.742 | 3,662.394 | 3,689.946 | 3,685.139 | 3,683.091 | 3,668.308 | 3,669.952 | 3,669.226 | 3,668.269 | 3,667.593 | 3,667.486 | 3,665.075 | 3,661.51 | 3,654.478 | 3,650.939 | 3,644.469 | 3,639.518 | 3,632.413 | 3,631.676 | 3,628.717 | 3,623.198 | 3,621.93 | 3,620.748 | 3,618.521 | 3,618.077 | 3,610.717 | 3,597.939 | 3,593.067 | 3,581.161 | 3,566.009 | 3,543.193 | 3,540.4 | 3,539.736 | 3,596.07 | 3,558.044 | 3,543.663 | 3,615.245 | 3,583.405 | 3,588.526 | 3,569.641 | 3,567.369 | 3,567.112 | 3,567.638 | 3,514.081 | 3,536.926 | 3,524.5 | 3,536.768 | 3,564.84 | 3,573.507 |
Totaal eigen vermogen van aandeelhouders
| 23,391 | 23,944.223 | 22,403.868 | 22,095.203 | 23,242.008 | 23,752.152 | 22,443.473 | 22,300.626 | 23,461.677 | 23,487.683 | 27,605.958 | 27,928.744 | 29,965.423 | 31,626.852 | 33,653.151 | 33,973.89 | 35,103.602 | 36,797.431 | 35,919.552 | 35,714.763 | 36,198.373 | 36,733.642 | 36,256.883 | 35,952.749 | 36,669.341 | 37,237.57 | 36,045.959 | 35,601.13 | 35,939.084 | 36,237.59 | 35,208.706 | 34,653.348 | 34,933.384 | 35,156.151 | 34,425.771 | 34,035.535 | 34,439.264 | 34,431.347 | 33,415.003 | 33,473.433 | 33,959.657 | 34,397.027 | 33,277.057 | 32,757.571 | 32,987.872 | 33,255.009 | 31,516.974 | 31,040 | 31,106.247 | 31,389.793 | 30,693.041 | 30,836.557 | 31,389.868 | 31,526.934 | 31,191.576 | 30,796.596 | 31,376.535 | 32,257.667 | 31,798.147 | 31,000.649 | 32,037.86 | 34,706.904 |
Totaal eigen vermogen
| 23,391 | 23,944.223 | 22,403.868 | 22,095.203 | 23,242.008 | 23,752.152 | 22,443.473 | 22,300.626 | 23,461.677 | 23,487.683 | 27,605.958 | 27,928.744 | 29,965.423 | 31,626.852 | 33,653.151 | 33,973.89 | 35,103.602 | 36,797.431 | 35,919.552 | 35,714.763 | 36,198.373 | 36,733.642 | 36,256.883 | 35,952.749 | 36,669.341 | 37,237.57 | 36,045.959 | 35,601.13 | 35,939.084 | 36,237.59 | 35,208.706 | 34,653.348 | 34,933.384 | 35,156.151 | 34,425.771 | 34,035.535 | 34,439.264 | 34,431.347 | 33,415.003 | 33,473.433 | 33,959.657 | 34,397.027 | 33,277.057 | 32,757.571 | 32,987.872 | 33,255.009 | 31,516.974 | 31,040 | 31,106.247 | 31,389.793 | 30,693.041 | 30,836.557 | 31,389.868 | 31,526.934 | 31,191.576 | 30,796.596 | 31,376.535 | 32,257.667 | 31,798.147 | 31,000.649 | 32,037.86 | 34,708.631 |
Totaal passiva en aandeelhoudersvermogen
| 45,644 | 47,599.093 | 44,950.936 | 42,714.091 | 46,248.64 | 48,598.38 | 47,485.563 | 45,722.662 | 48,500.411 | 51,132.333 | 54,352.89 | 53,195.665 | 54,869.312 | 57,934.485 | 58,563.767 | 56,289.163 | 53,887.57 | 60,275.229 | 57,600.907 | 53,466.185 | 57,641.782 | 61,051.053 | 57,229.808 | 53,905.743 | 58,283.08 | 61,868.503 | 59,951.425 | 53,468.895 | 55,707.603 | 60,105.972 | 58,741.125 | 52,647.974 | 56,763.393 | 60,643.251 | 59,330.926 | 53,739.827 | 57,817.453 | 60,877.706 | 58,725.767 | 52,892.412 | 55,257.662 | 59,170.715 | 57,978.777 | 53,046.256 | 55,800.046 | 57,372.417 | 54,997.441 | 49,011.481 | 51,271.197 | 53,854.067 | 55,253.288 | 50,528.68 | 53,693.11 | 54,252.96 | 55,889.733 | 53,308.953 | 54,714.176 | 55,684.183 | 56,731.228 | 53,461.359 | 59,201.755 | 62,472.724 |