Kondotec Inc.
TSE:7438.T
1222 (JPY) • At close September 19, 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
| 10,787 | 11,836 | 11,161 | 10,816 | 9,997 | 10,733 | 8,898 | 9,510 | 9,005 | 10,164 | 14,659 | 10,648 | 10,513 | 11,317 | 8,746.564 | 9,009.237 | 8,187.234 | 8,305.639 | 10,491.632 | 11,137.987 | 9,502.428 | 10,133.693 | 9,943.396 | 10,206.5 | 9,554.731 | 9,893.136 | 8,910.6 | 8,356.787 | 8,468.512 | 8,660.366 | 7,268.078 | 7,700.224 | 6,511.835 | 7,594.671 | 6,103.205 | 6,408.362 | 5,676.025 | 7,626.48 | 6,685.93 | 5,975.588 | 4,574.488 | 5,636.547 | 4,130.087 | 4,671.419 | 4,278.968 | 4,798.771 | 3,818.242 | 2,999.522 | 2,297.491 | 2,790.171 | 1,922.662 | 2,102.106 | 2,427.648 | 3,396.795 | 2,608.064 | 2,432.46 | 2,079.347 | 3,234.699 | 2,656.993 | 3,726.474 | 3,898.77 | 2,008.339 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | -110 | 0 | 0 | 0 | -380 | 0 | 0 | 0 | -59 | 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 |
Liquide middelen en kortetermijnbeleggingen
| 10,787 | 11,836 | 11,161 | 10,816 | 9,997 | 10,733 | 8,898 | 9,510 | 9,005 | 10,164 | 14,659 | 10,648 | 10,513 | 11,317 | 8,746.564 | 9,009.237 | 8,187.234 | 8,305.639 | 10,491.632 | 11,137.987 | 9,502.428 | 10,133.693 | 9,943.396 | 10,206.5 | 9,554.731 | 9,893.136 | 8,910.6 | 8,356.787 | 8,468.512 | 8,660.366 | 7,268.078 | 7,700.224 | 6,511.835 | 7,594.671 | 6,103.205 | 6,408.362 | 5,676.025 | 7,626.48 | 6,685.93 | 5,975.588 | 4,574.488 | 5,636.547 | 4,130.087 | 4,671.419 | 4,278.968 | 4,798.771 | 3,818.242 | 2,999.522 | 2,297.491 | 2,790.171 | 1,922.662 | 2,102.106 | 2,427.648 | 3,396.795 | 2,608.064 | 2,432.46 | 2,079.347 | 3,234.699 | 2,656.993 | 3,726.474 | 3,898.77 | 2,008.339 |
Nettovorderingen
| 18,278 | 18,622 | 13,384 | 14,131 | 13,444 | 14,181 | 14,341 | 13,610 | 12,971 | 13,199 | 13,603 | 12,397 | 12,071 | 12,372 | 12,173.762 | 11,987.174 | 12,109.17 | 13,207.644 | 13,664.458 | 13,368.618 | 13,064.821 | 14,306.048 | 14,066.822 | 13,523.624 | 13,030.361 | 13,569.713 | 13,509.543 | 13,283.352 | 12,063.118 | 12,943.8 | 12,712.675 | 11,817.608 | 11,663.835 | 12,594.4 | 13,334.149 | 12,531.542 | 12,144.972 | 12,927.724 | 13,988.093 | 12,854.464 | 12,377.373 | 13,721.578 | 13,122.985 | 11,426.354 | 11,652.953 | 12,111.526 | 11,711.326 | 10,977.743 | 10,575.685 | 11,482.712 | 11,140.295 | 9,691.152 | 9,283.751 | 9,995.934 | 9,967.236 | 8,928.631 | 8,246.308 | 7,868.508 | 8,305.146 | 7,538.372 | 9,179.83 | 10,455.322 |
Voorraad
| 8,507 | 7,758 | 7,846 | 7,687 | 8,292 | 8,131 | 8,166 | 7,795 | 8,119 | 7,181 | 6,696 | 5,783 | 5,554 | 4,931 | 5,023.976 | 5,038.476 | 5,486.479 | 5,026.061 | 5,314.062 | 4,824.69 | 5,084.392 | 4,348.207 | 4,386.492 | 4,059.285 | 4,228.221 | 3,749.014 | 3,666.337 | 3,628.698 | 3,951.712 | 3,357.55 | 3,220.121 | 3,109.294 | 3,465.336 | 3,340.439 | 3,385.246 | 3,238.344 | 3,971.842 | 3,915.626 | 3,707.63 | 3,661.153 | 4,007.891 | 3,167.149 | 3,128.109 | 3,125.077 | 3,299.264 | 2,746.582 | 2,626.438 | 2,543.561 | 2,740.496 | 2,670.429 | 2,564.065 | 2,612.729 | 2,821.271 | 2,341.26 | 2,322.307 | 2,345.813 | 2,617.313 | 1,878.746 | 1,884.236 | 1,857.696 | 2,186.3 | 2,631.85 |
Overige vlottende activa
| 574 | 550 | 5,493 | 5,024 | 4,803 | 4,357 | 4,552 | 3,941 | 3,948 | 4,092 | 4,191 | 3,482 | 3,080 | 2,949 | 3,194.901 | 2,654.621 | 2,561.855 | 2,368.745 | 2,719.433 | 2,357.934 | 2,337.929 | 2,444.344 | 2,402.564 | 1,930.309 | 1,689.694 | 1,639.393 | 1,730.728 | 1,698.339 | 1,418.398 | 1,229.864 | 1,560.735 | 1,460.736 | 1,385.803 | 1,010.186 | 1,261.576 | 1,305.638 | 1,062.794 | 906.469 | 611.941 | 1,556.553 | 2,107.888 | 1,886.902 | 2,063.316 | 1,697.397 | 1,269.507 | 1,653.53 | 1,880.942 | 1,817.733 | 1,699.507 | 1,585.025 | 1,661.984 | 1,592.297 | 795.454 | 140.601 | 308.872 | 393.073 | 771.688 | 961.479 | 1,231.898 | 724.221 | -31.128 | 213.508 |
Totaal vlottende activa
| 38,146 | 38,766 | 37,884 | 37,658 | 36,536 | 37,402 | 35,957 | 34,856 | 34,043 | 34,636 | 39,149 | 32,310 | 31,218 | 31,569 | 29,139.203 | 28,689.508 | 28,344.738 | 28,908.089 | 32,189.585 | 31,689.229 | 29,989.57 | 31,232.292 | 30,799.274 | 29,719.718 | 28,503.007 | 28,851.256 | 27,817.208 | 26,967.176 | 25,901.74 | 26,191.58 | 24,761.609 | 24,087.862 | 23,026.809 | 24,539.696 | 24,084.176 | 23,483.886 | 22,855.633 | 25,376.299 | 24,993.594 | 24,047.758 | 23,067.64 | 24,412.176 | 22,444.497 | 20,920.247 | 20,500.692 | 21,310.409 | 20,036.948 | 18,338.559 | 17,313.179 | 18,528.337 | 17,289.006 | 15,998.284 | 15,328.124 | 15,874.59 | 15,206.479 | 14,099.977 | 13,714.656 | 13,943.432 | 14,078.273 | 13,846.763 | 15,233.772 | 15,309.019 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 17,933 | 16,792 | 16,526 | 16,206 | 15,820 | 15,403 | 15,377 | 15,332 | 14,959 | 15,011 | 15,011 | 12,311 | 12,369 | 11,848 | 11,489.619 | 11,406.028 | 11,298.338 | 11,312.044 | 10,629.312 | 10,536.723 | 10,491.712 | 10,542.76 | 9,614.579 | 9,501.753 | 9,446.262 | 9,522.539 | 9,496.854 | 9,507.522 | 9,521.868 | 9,549.908 | 9,439.882 | 9,359.582 | 9,392.581 | 9,321.317 | 9,138.227 | 9,091.065 | 9,148.427 | 8,943.173 | 8,894.639 | 8,856.667 | 8,877.355 | 8,922.488 | 8,687.076 | 8,596.6 | 8,609.996 | 8,636.048 | 8,487.279 | 8,503.857 | 8,452.516 | 8,425.826 | 8,469.933 | 8,513.602 | 8,579.031 | 8,636.397 | 8,827.512 | 8,925.837 | 8,965.017 | 7,854.42 | 7,578.685 | 7,613.249 | 7,733.036 | 7,812.431 |
Goodwill
| 2,466 | 2,550 | 2,633 | 2,716 | 2,800 | 2,883 | 3,590 | 3,685 | 3,780 | 3,876 | 3,971 | 3,401 | 3,463 | 3,495 | 2,971.658 | 3,028.554 | 3,085.45 | 3,142.346 | 418.442 | 429.751 | 441.061 | 452.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.233 | 76.541 | 91.85 | 107.158 | 122.466 | 137.775 | 153.083 | 168.391 | 183.7 | 199.008 | 214.316 | 229.625 | 244.933 | 260.241 | 275.55 | 290.858 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 1,453 | 1,452 | 1,423 | 1,433 | 1,403 | 1,421 | 1,447 | 1,469 | 1,492 | 1,506 | 1,502 | 1,525 | 1,549 | 1,889.554 | 1,918.926 | 1,941.012 | 1,943.283 | 569.179 | 581.559 | 582.727 | 596.451 | 47.612 | 50.737 | 53.312 | 50.263 | 48.182 | 52.126 | 54.128 | 57.003 | 53.742 | 58.163 | 56.1 | 59.868 | 55.298 | 58.638 | 61.675 | 60.795 | 86.952 | 113.335 | 138.263 | 106.392 | 113.417 | 113.669 | 128.009 | 142.512 | 168.737 | 176.948 | 189.361 | 194.762 | 200.619 | 215.552 | 227.728 | 240.435 | 255.815 | 266.08 | 286.416 | 203.178 | 208.103 | 105.975 | 84.453 | 32.926 |
Goodwill en immateriële activa
| 2,466 | 4,003 | 4,085 | 4,139 | 4,233 | 4,286 | 5,011 | 5,132 | 5,249 | 5,368 | 5,477 | 4,903 | 4,988 | 5,044 | 4,861.212 | 4,947.48 | 5,026.462 | 5,085.629 | 987.621 | 1,011.31 | 1,023.788 | 1,048.821 | 47.612 | 50.737 | 53.312 | 50.263 | 48.182 | 52.126 | 54.128 | 57.003 | 53.742 | 58.163 | 56.1 | 59.868 | 55.298 | 58.638 | 61.675 | 60.795 | 86.952 | 113.335 | 138.263 | 167.625 | 189.958 | 205.519 | 235.167 | 264.978 | 306.512 | 330.031 | 357.752 | 378.462 | 399.627 | 429.868 | 457.353 | 485.368 | 516.056 | 541.63 | 577.274 | 203.178 | 208.103 | 105.975 | 84.453 | 32.926 |
Langetermijnbeleggingen
| 0 | 352 | 992 | 1,095 | 896 | 441 | 977 | 1,064 | 835 | 706 | 847 | 913 | 816 | 394 | 802 | 875 | 809 | 342.007 | 735 | 933 | 804 | 419.147 | 881 | 1,047 | 919 | 575.021 | 836 | 789 | 717 | 336.639 | 712 | 699 | 697 | 265.242 | 729 | 749 | 794 | 475.304 | 916 | 968 | 989 | 743.008 | 1,035 | 849 | 819 | 542.048 | 1,004 | 992 | 0 | 634.628 | 0 | 0 | 0 | 705.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 342 | -992 | -1,095 | -764 | 366 | -977 | -1,064 | -672 | 287 | -696 | -785 | -816 | 276 | -802 | -875 | -809 | 431.692 | -735 | -933 | -804 | 346.176 | -881 | -1,047 | -919 | 173.937 | -836 | -789 | -717 | 227.311 | -712 | -699 | -697 | 294.012 | -729 | -749 | -794 | 176.059 | -916 | -968 | -989 | 71.629 | -1,035 | -849 | -819 | 276.387 | -1,004 | -992 | 0 | 259.254 | 0 | 0 | 0 | 251.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2,665 | 720 | 993 | 1,095 | 764 | 262 | 977 | 1,063 | 673 | -1 | 695 | 784 | 816 | 292 | 802.797 | 875.218 | 809.944 | 256.318 | 735.459 | 933.308 | 804.556 | 231.024 | 881.683 | 1,047.357 | 919.256 | 140.192 | 836.213 | 789.52 | 717.045 | 162.448 | 712.185 | 699.035 | 697.311 | 165.386 | 729.812 | 749.198 | 794.516 | 154.495 | 916.933 | 968.436 | 989.261 | 164.976 | 1,035.175 | 849.2 | 819.005 | 162.918 | 1,004.22 | 992.164 | 1,005.472 | 176.691 | 1,012.267 | 1,097.082 | 1,135.391 | 241.539 | 1,337.683 | 1,412.206 | 1,447.091 | 1,615.339 | 998.043 | 883.103 | 1,616.41 | 1,635.514 |
Totaal niet-vlottende activa
| 23,064 | 22,209 | 21,604 | 21,440 | 20,949 | 20,758 | 21,365 | 21,527 | 21,044 | 21,371 | 21,334 | 18,126 | 18,173 | 17,854 | 17,153.628 | 17,228.726 | 17,134.744 | 17,427.69 | 12,352.392 | 12,481.341 | 12,320.056 | 12,587.928 | 10,543.874 | 10,599.847 | 10,418.83 | 10,461.952 | 10,381.249 | 10,349.168 | 10,293.041 | 10,333.309 | 10,205.809 | 10,116.78 | 10,145.992 | 10,105.825 | 9,923.337 | 9,898.901 | 10,004.618 | 9,809.826 | 9,898.524 | 9,938.438 | 10,004.879 | 10,069.726 | 9,912.209 | 9,651.319 | 9,664.168 | 9,882.379 | 9,798.011 | 9,826.052 | 9,815.74 | 9,874.861 | 9,881.827 | 10,040.552 | 10,171.775 | 10,319.742 | 10,681.251 | 10,879.673 | 10,989.382 | 9,672.937 | 8,784.831 | 8,602.327 | 9,433.899 | 9,480.871 |
Totaal activa
| 61,210 | 60,975 | 59,489 | 59,100 | 57,487 | 58,163 | 57,323 | 56,385 | 55,088 | 56,009 | 60,485 | 50,438 | 49,393 | 49,426 | 46,292.832 | 45,918.236 | 45,479.483 | 46,335.78 | 44,541.979 | 44,170.57 | 42,309.626 | 43,820.223 | 41,343.148 | 40,319.565 | 38,921.837 | 39,313.208 | 38,198.457 | 37,316.344 | 36,194.781 | 36,524.89 | 34,967.418 | 34,204.643 | 33,172.801 | 34,645.521 | 34,007.513 | 33,382.787 | 32,860.251 | 35,186.125 | 34,892.118 | 33,986.196 | 33,072.519 | 34,481.902 | 32,356.706 | 30,571.566 | 30,164.86 | 31,192.788 | 29,834.959 | 28,164.611 | 27,128.919 | 28,403.198 | 27,170.833 | 26,038.836 | 25,499.899 | 26,194.332 | 25,887.73 | 24,979.65 | 24,704.038 | 23,616.369 | 22,863.104 | 22,449.09 | 24,667.671 | 24,789.89 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 14,417 | 14,387 | 4,515 | 4,647 | 4,766 | 5,015 | 4,739 | 4,493 | 4,701 | 4,346 | 4,241 | 4,047 | 3,935 | 3,978 | 3,293.103 | 3,333.945 | 3,508.913 | 3,333.966 | 3,640.338 | 3,744.461 | 3,393.316 | 3,596.694 | 3,370.508 | 3,148.876 | 3,280.816 | 3,285.287 | 3,231.778 | 3,016.64 | 3,283.722 | 3,355.033 | 3,009.783 | 3,003.293 | 2,896.13 | 3,071.376 | 3,014.912 | 2,922.361 | 3,246.601 | 6,723.797 | 11,473.055 | 10,566.393 | 10,564.011 | 11,313.707 | 10,327.892 | 9,111.404 | 9,507.438 | 9,832.163 | 9,602.426 | 8,893.25 | 8,484.841 | 9,108.243 | 8,723.416 | 7,597.72 | 7,522.249 | 7,873.306 | 8,047.947 | 6,973.725 | 6,728.689 | 4,325.929 | 6,763.395 | 6,534.351 | 4,819.37 | 8,299.335 |
Kortlopende schulden
| 3,829 | 3,972 | 3,860 | 3,870 | 3,849 | 3,834 | 3,845 | 3,859 | 4,292 | 4,824 | 10,124 | 3,359 | 3,367 | 3,385 | 2,239.144 | 2,239.144 | 2,239.144 | 739.144 | 739.144 | 670.516 | 559.514 | 586.627 | 230 | 430 | 500 | 500 | 500 | 500 | 540 | 500 | 500 | 500 | 500 | 505 | 500 | 530 | 630 | 630 | 600 | 600 | 700 | 800 | 650 | 750 | 900 | 800 | 650 | 500 | 700 | 701.285 | 700 | 650 | 900 | 900 | 900 | 1,000 | 1,300 | 2,223.457 | 0 | 0 | 2,888.019 | 0 |
Belastingschulden
| 195 | 1,079 | 465 | 918 | 246 | 946 | 440 | 808 | 197 | 814 | 305 | 624 | 95 | 596 | 139.585 | 572.608 | 98.832 | 678.72 | 251.444 | 706.092 | 141.037 | 764.93 | 351.998 | 691.548 | 194.477 | 642.092 | 266.229 | 611.774 | 155.177 | 583.349 | 220.539 | 577.417 | 115.435 | 692.211 | 264.961 | 585.564 | 138.93 | 588.897 | 192.879 | 641.406 | 153.756 | 861.009 | 341.293 | 510.484 | 90.948 | 667.194 | 229.413 | 440.051 | 48.928 | 591.476 | 285.248 | 443.847 | 95.815 | 457.298 | 139.529 | 222.392 | 52.396 | 343.231 | 129.021 | 200.834 | 508.794 | 175.443 |
Uitgestelde opbrengsten
| 195 | 374 | 973 | 1,817 | 750 | 1,824 | 873 | 1,723 | 618 | 1,634 | 704 | 1,332 | 477 | 1,344 | 497.875 | 1,185.039 | 453.037 | 1,447.644 | 618.718 | 1,480.211 | 505.374 | 1,481.816 | 700.163 | 1,383.042 | 505.613 | 1,166.13 | 611.414 | 1,171.959 | 459.511 | 1,160.599 | 556.258 | 1,129.112 | 403.447 | 1,226.331 | 597.389 | 1,095.564 | 425.356 | 1,075.434 | 517.328 | 1,123.849 | 401.693 | 1,441.464 | 627.451 | 981.089 | 325.259 | 1,144.135 | 468.12 | 852.372 | 249.351 | 1,052.381 | 482.636 | 861.229 | 284.968 | 829.269 | 331.999 | 577.26 | 270.228 | 1,031.254 | 0 | 0 | 1,350.36 | 0 |
Overige kortlopende verplichtingen
| 4,076 | 3,776 | 12,606 | 11,664 | 12,018 | 11,957 | 12,470 | 11,354 | 11,596 | 11,179 | 11,603 | 10,576 | 11,289 | 10,131 | 9,693.338 | 8,818.939 | 9,213.291 | 10,437.676 | 10,101.024 | 9,053.971 | 9,434.928 | 9,880.936 | 9,586.845 | 8,346.171 | 8,261.205 | 8,166.719 | 8,373.201 | 7,577.473 | 7,498.331 | 7,313.804 | 7,361.158 | 6,502.168 | 7,010.781 | 7,119.738 | 7,316.906 | 6,549.001 | 6,798.38 | 5,098.075 | 1,057.356 | 790.028 | 1,101.591 | 794.802 | 1,009.664 | 629.297 | 856.151 | 685.852 | 755.714 | 629.356 | 786.807 | 689.326 | 718.561 | 521.204 | 633.069 | 468.955 | 652.561 | 481.35 | 646.943 | 40.64 | 861.016 | 863.001 | 38.954 | 1,004.067 |
Totaal kortlopende verplichtingen
| 22,517 | 22,509 | 21,954 | 21,998 | 21,383 | 22,630 | 21,927 | 21,429 | 21,207 | 21,983 | 26,672 | 19,314 | 19,068 | 18,838 | 15,723.46 | 15,577.067 | 15,414.385 | 15,958.43 | 15,099.224 | 14,949.159 | 13,893.132 | 15,546.073 | 13,887.516 | 13,308.089 | 12,547.634 | 13,118.136 | 12,716.393 | 12,266.072 | 11,781.564 | 12,329.436 | 11,427.199 | 11,134.573 | 10,810.358 | 11,922.445 | 11,429.207 | 11,096.926 | 11,100.337 | 13,527.306 | 13,647.739 | 13,080.27 | 12,767.295 | 14,349.973 | 12,615.007 | 11,471.79 | 11,588.848 | 12,462.15 | 11,476.26 | 10,874.978 | 10,220.999 | 11,551.235 | 10,624.613 | 9,630.153 | 9,340.286 | 10,071.53 | 9,932.507 | 9,032.335 | 8,945.86 | 7,621.28 | 7,624.411 | 7,397.352 | 9,096.703 | 9,303.402 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 408 | 464 | 518 | 575 | 539 | 512 | 566 | 622 | 311 | 347 | 223 | 263 | 226 | 279 | 151.688 | 183.974 | 216.26 | 248.546 | 280.832 | 290.618 | 220.404 | 242.363 | 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 | 4.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 442 | 0 | 0 | 0 | 316 | 0 | 0 | 0 | 300 | 0 | 0 | 0 | 366 | 0 | 0 | 0 | 910.114 | 0 | 0 | 0 | 1,022.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,469.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 1,081 | 0 | 0 | 0 | 1,105 | 0 | 0 | 0 | 1,095 | 0 | 0 | 0 | 644 | 0 | 0 | 0 | 707.847 | 0 | 0 | 0 | 178.749 | 0 | 0 | 0 | 178.749 | 0 | 0 | 0 | 178.749 | 0 | 0 | 0 | 178.749 | 0 | 0 | 0 | 188.126 | 0 | 0 | 0 | 207.466 | 0 | 0 | 0 | 207.466 | 0 | 0 | 0 | 207.466 | 0 | 0 | 0 | 237.356 | 0 | 0 | 0 | 436.952 | 0 | 0 | 512.146 | 0 |
Overige niet-vlottende verplichtingen
| 2,229 | 556 | 2,083 | 2,029 | 1,996 | 316 | 1,690 | 1,658 | 1,604 | 218 | 1,603 | 1,124 | 1,159 | 278 | 1,454.038 | 1,519.953 | 1,645.084 | 123.384 | 1,028.929 | 1,113.148 | 1,202.975 | 73.573 | 1,268.502 | 1,308.345 | 1,382.474 | 1,270.492 | 1,455.316 | 1,433.184 | 1,456.694 | 1,296.903 | 1,501.16 | 1,517.042 | 1,535.878 | 1,442.072 | 1,346.797 | 1,372.975 | 1,396.175 | 1,239.151 | 1,569.363 | 1,505.761 | 1,523.247 | 1,140.702 | 1,437.146 | 1,447.15 | 1,466.413 | 1,532.286 | 1,731.086 | 1,718.692 | 1,727.911 | 73.32 | 1,734.56 | 1,760.871 | 1,755.653 | 1,503.751 | 1,744.115 | 1,726.244 | 1,732.951 | 1,241.11 | 1,426.057 | 1,373.507 | 1,067.348 | 1,574.367 |
Totaal niet-vlottende verplichtingen
| 2,637 | 2,543 | 2,601 | 2,604 | 2,535 | 2,249 | 2,256 | 2,280 | 1,915 | 1,960 | 1,826 | 1,387 | 1,385 | 1,567 | 1,605.726 | 1,703.927 | 1,861.344 | 1,989.891 | 1,309.761 | 1,403.766 | 1,423.379 | 1,517.453 | 1,268.502 | 1,308.345 | 1,382.474 | 1,449.241 | 1,455.316 | 1,433.184 | 1,456.694 | 1,475.652 | 1,501.16 | 1,517.042 | 1,535.878 | 1,620.821 | 1,346.797 | 1,372.975 | 1,396.175 | 1,427.277 | 1,569.363 | 1,505.761 | 1,523.247 | 1,348.168 | 1,437.146 | 1,447.15 | 1,466.413 | 1,739.752 | 1,731.086 | 1,718.692 | 1,727.911 | 1,754.564 | 1,734.56 | 1,760.871 | 1,755.653 | 1,741.107 | 1,744.115 | 1,726.244 | 1,732.951 | 1,678.062 | 1,426.057 | 1,373.507 | 1,579.494 | 1,574.367 |
Totaal passiva
| 25,154 | 25,052 | 24,555 | 24,602 | 23,918 | 24,879 | 24,183 | 23,709 | 23,122 | 23,943 | 28,498 | 20,701 | 20,453 | 20,405 | 17,329.186 | 17,280.994 | 17,275.729 | 17,948.321 | 16,408.985 | 16,352.925 | 15,316.511 | 17,063.526 | 15,156.018 | 14,616.434 | 13,930.108 | 14,567.377 | 14,171.709 | 13,699.256 | 13,238.258 | 13,805.088 | 12,928.359 | 12,651.615 | 12,346.236 | 13,543.266 | 12,776.004 | 12,469.901 | 12,496.512 | 14,954.583 | 15,217.102 | 14,586.031 | 14,290.542 | 15,698.141 | 14,052.153 | 12,918.94 | 13,055.261 | 14,201.902 | 13,207.346 | 12,593.67 | 11,948.91 | 13,305.799 | 12,359.173 | 11,391.024 | 11,095.939 | 11,812.637 | 11,676.622 | 10,758.579 | 10,678.811 | 9,299.342 | 9,050.468 | 8,770.859 | 10,676.197 | 10,877.769 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 31,409 | 0 | 0 | 0 | 29,731 | 29,833 | 29,801 | 29,509 | 0 | 0 | 1,385 | 1,448 | 1,431 | 1,432 | 1,284 | 1,297 | 0 | 1,281 | 0 | 0 | 0 | 0 | 1,172 | 1,219 | 1,321 | 1,373 | 1,386 | 1,481 | 1,528 | 1,484 | 1,200 | 1,183 | 1,106 | 1,061 | 1,088 | 1,044 | 1,086 | 1,030 | 1,011 | 1,236 | 1,282 | 1,204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,666 | 2,666 | 2,666 | 2,666 | 2,666 | 2,666 | 2,666 | 2,666 | 2,666 | 2,666 | 2,666 | 2,666 | 2,666 | 2,666 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666 | 2,666.485 | 2,666 | 2,666 | 2,666 | 2,666 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,666.485 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 | 2,328.1 |
Ingehouden winsten
| 30,906 | 30,794 | 30,036 | 29,584 | 28,712 | 28,472 | 28,298 | 27,780 | 27,082 | 26,903 | 26,964 | 26,793 | 26,230 | 26,243 | 26,382.078 | 26,132.667 | 25,513.982 | 25,477.148 | 24,815.413 | 24,385.293 | 23,590.902 | 23,348.008 | 22,791.777 | 22,259.081 | 21,579.343 | 21,760.388 | 21,036.334 | 20,699.786 | 20,053.758 | 19,868.122 | 19,200.675 | 18,836.192 | 18,157.049 | 17,978.861 | 17,440.33 | 17,121.362 | 16,494.036 | 16,321.83 | 15,791.897 | 15,484.067 | 15,254.37 | 15,199.035 | 14,701.326 | 14,286.227 | 13,790.821 | 13,593.864 | 13,203.523 | 12,855.804 | 12,460.703 | 12,325.23 | 12,136.495 | 11,973.49 | 11,688.638 | 11,628.987 | 11,420.325 | 11,346.986 | 11,135.824 | 11,131.631 | 11,004.463 | 10,977.921 | 10,804.521 | 10,726.515 |
Overige gereserveerde algehele resultaten
| 363 | 343 | 123 | 166 | 158 | 116 | 142 | 218 | 251 | 254 | 216 | 228 | 245 | 3,966 | -1,385 | -1,448 | -1,431 | -1,432 | -1,284 | -1,297 | -1,307 | -1,281 | -1,295 | -1,228 | -1,258 | -1,196 | -1,172 | -1,219 | -1,321 | -1,373 | -1,386 | -1,481 | -1,528 | -1,484 | -1,200 | -1,183 | -1,106 | -1,061 | -1,088 | -1,044 | -1,086 | -1,030 | -1,011 | -1,236 | -1,282 | -1,204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 95 | 95 | 92 | 76 | -31,378 | 30 | 32 | 16 | -29,748 | -29,569 | -29,630 | -29,459 | -201 | -3,854 | -84.917 | -161.91 | 23.287 | 243.826 | 651.096 | 765.867 | 2,043.213 | 742.204 | 2,024.353 | 2,006.05 | 2,004.385 | 1,515.443 | 323.929 | 250.817 | 236.28 | 185.195 | 171.899 | 50.351 | 3.031 | 456.909 | 1,124.694 | 1,125.039 | 1,203.218 | 1,243.227 | 1,216.634 | 1,249.613 | 861.122 | 918.241 | 936.742 | 699.914 | 652.293 | 730.537 | 757.605 | 387.037 | 391.206 | 444.069 | 347.065 | 346.222 | 387.222 | 424.608 | 462.683 | 545.985 | 561.303 | 857.296 | 480.073 | 372.21 | 858.853 | 857.506 |
Totaal eigen vermogen van aandeelhouders
| 34,030 | 33,898 | 32,917 | 32,492 | 31,567 | 31,284 | 31,138 | 30,680 | 29,982 | 30,087 | 30,017 | 29,737 | 28,940 | 29,021 | 28,963.646 | 28,637.242 | 28,203.754 | 28,387.459 | 28,132.994 | 27,817.645 | 26,993.115 | 26,756.697 | 26,187.13 | 25,703.131 | 24,991.728 | 24,745.831 | 24,026.748 | 23,617.088 | 22,956.523 | 22,719.802 | 22,039.059 | 21,553.028 | 20,826.565 | 21,102.255 | 21,231.509 | 20,912.886 | 20,363.739 | 20,231.542 | 19,675.016 | 19,400.165 | 18,781.977 | 18,783.761 | 18,304.553 | 17,652.626 | 17,109.599 | 16,990.886 | 16,627.613 | 15,570.941 | 15,180.009 | 15,097.399 | 14,811.66 | 14,647.812 | 14,403.96 | 14,381.695 | 14,211.108 | 14,221.071 | 14,025.227 | 14,317.027 | 13,812.636 | 13,678.231 | 13,991.474 | 13,912.121 |
Totaal eigen vermogen
| 36,054 | 35,920 | 34,934 | 34,498 | 33,569 | 33,284 | 33,140 | 32,676 | 31,966 | 32,066 | 31,987 | 29,737 | 28,940 | 29,021 | 28,963.646 | 28,637.242 | 28,203.754 | 28,387.459 | 28,132.994 | 27,817.645 | 26,993.115 | 26,756.697 | 26,187.13 | 25,703.131 | 24,991.728 | 24,745.831 | 24,026.748 | 23,617.088 | 22,956.523 | 22,719.802 | 22,039.059 | 21,553.028 | 20,826.565 | 21,102.255 | 21,231.509 | 20,912.886 | 20,363.739 | 20,231.542 | 19,675.016 | 19,400.165 | 18,781.977 | 18,783.761 | 18,304.553 | 17,652.626 | 17,109.599 | 16,990.886 | 16,627.613 | 15,570.941 | 15,180.009 | 15,097.399 | 14,811.66 | 14,647.812 | 14,403.96 | 14,381.695 | 14,211.108 | 14,221.071 | 14,025.227 | 14,317.027 | 13,812.636 | 13,678.231 | 13,991.474 | 13,912.121 |
Totaal passiva en aandeelhoudersvermogen
| 61,210 | 60,972 | 59,489 | 59,100 | 57,487 | 58,163 | 57,323 | 56,385 | 55,088 | 56,009 | 60,485 | 50,438 | 49,393 | 49,426 | 46,292.832 | 45,918.236 | 45,479.483 | 46,335.78 | 44,541.979 | 44,170.57 | 42,309.626 | 43,820.223 | 41,343.148 | 40,319.565 | 38,921.836 | 39,313.208 | 38,198.457 | 37,316.344 | 36,194.781 | 36,524.89 | 34,967.418 | 34,204.643 | 33,172.801 | 34,645.521 | 34,007.513 | 33,382.787 | 32,860.251 | 35,186.125 | 34,892.118 | 33,986.196 | 33,072.519 | 34,481.902 | 32,356.706 | 30,571.566 | 30,164.86 | 31,192.788 | 29,834.959 | 28,164.611 | 27,128.919 | 28,403.198 | 27,170.833 | 26,038.836 | 25,499.899 | 26,194.332 | 25,887.73 | 24,979.65 | 24,704.038 | 23,616.369 | 22,863.104 | 22,449.09 | 24,667.671 | 24,789.89 |