Maezawa Kasei Industries Co., Ltd.
TSE:7925.T
1851 (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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 12,550 | 13,192 | 11,241 | 12,301 | 12,647 | 12,904 | 12,199 | 11,257 | 12,053 | 12,495 | 12,821 | 12,456 | 13,412 | 12,480 | 12,439 | 11,480 | 11,905 | 11,459 | 11,449 | 10,545 | 10,852 | 10,355 | 10,497 | 10,174 | 10,595 | 10,304 | 10,167 | 9,412 | 9,784 | 9,616 | 9,097 | 8,488 | 9,883 | 9,414 | 8,657 | 8,503 | 9,315 | 8,683 | 9,666 | 8,761 | 9,277 | 8,889 | 9,385 | 7,806 | 8,438 | 8,575 | 8,688.761 | 9,508.426 | 9,734.312 | 8,868.278 | 8,527.342 | 8,686.136 | 9,695.965 | 9,376.791 | 9,843.242 | 10,236.872 | 10,337.568 | 9,943.387 | 9,647.5 | 8,094.174 | 7,743.854 | 6,552.538 | 5,885.761 |
Kortetermijnbeleggingen
| 1,510 | 2,110 | 4,210 | 2,200 | 2,200 | 2,100 | 2,100 | 2,100 | 2,100 | 1,600 | 1,500 | 1,700 | 2,000 | 2,800 | 2,600 | 2,600 | 2,100 | 1,400 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,405 | 1,405 | 1,413 | 2,313 | 2,407 | 2,400 | 2,604 | 3,504 | 3,206 | 3,792 | 3,791 | 4,091 | 3,591 | 4,691 | 5,595 | 5,602 | 6,107 | 5,809 | 4,290 | 3,991.869 | 1,692.064 | 1,390.606 | 1,088.758 | 1,290.451 | 1,289.461 | 1,559.613 | 2,351.368 | 2,150.897 | 759.132 | 758.983 | 758.819 | 758.641 | 758.442 | 758.206 | 757.548 | 756.946 |
Liquide middelen en kortetermijnbeleggingen
| 14,060 | 15,302 | 15,451 | 14,501 | 14,847 | 15,004 | 14,299 | 13,357 | 14,153 | 14,095 | 14,321 | 14,156 | 15,412 | 15,280 | 15,039 | 14,080 | 14,005 | 12,859 | 12,949 | 12,045 | 12,352 | 11,855 | 11,997 | 11,674 | 12,095 | 11,804 | 11,667 | 10,817 | 11,189 | 11,029 | 11,410 | 10,895 | 12,283 | 12,018 | 12,161 | 11,709 | 13,107 | 12,474 | 13,757 | 12,352 | 13,968 | 14,484 | 14,987 | 13,913 | 14,247 | 12,865 | 12,680.63 | 11,200.49 | 11,124.918 | 9,957.036 | 9,817.793 | 9,975.597 | 11,255.578 | 11,728.159 | 11,994.139 | 10,996.004 | 11,096.551 | 10,702.206 | 10,406.141 | 8,852.616 | 8,502.06 | 7,310.086 | 6,642.707 |
Nettovorderingen
| 9,028 | 9,097 | 9,554 | 9,590 | 5,046 | 5,077 | 5,418 | 5,400 | 5,246 | 5,281 | 5,650 | 5,392 | 4,997 | 4,951 | 5,008 | 5,206 | 4,909 | 4,883 | 5,282 | 5,513 | 5,544 | 5,731 | 5,937 | 5,750 | 5,752 | 5,659 | 6,165 | 5,945 | 6,101 | 5,870 | 6,062 | 6,059 | 6,105 | 6,318 | 6,552 | 6,618 | 6,527 | 6,958 | 7,011 | 9,019 | 8,734 | 9,050 | 9,492 | 9,095 | 8,587 | 8,400 | 8,533.445 | 8,615.064 | 8,181.98 | 7,811.289 | 8,256.833 | 8,173.534 | 7,902.705 | 8,217.671 | 8,074.421 | 8,152.68 | 7,561.864 | 7,429.153 | 7,802.962 | 8,131.009 | 7,959.295 | 8,948.16 | 9,646.264 |
Voorraad
| 4,066 | 4,181 | 3,966 | 4,059 | 3,972 | 4,077 | 3,917 | 3,982 | 3,860 | 3,790 | 3,246 | 3,362 | 3,320 | 3,325 | 3,062 | 3,108 | 3,223 | 3,445 | 3,207 | 3,345 | 3,116 | 3,216 | 3,078 | 3,052 | 3,041 | 3,133 | 2,896 | 3,484 | 3,417 | 3,687 | 3,357 | 3,359 | 3,072 | 2,908 | 2,719 | 3,081 | 2,973 | 3,141 | 2,995 | 3,206 | 3,138 | 3,448 | 2,996 | 3,384 | 3,493 | 3,415 | 2,891.327 | 2,531.042 | 2,549.966 | 2,886.663 | 2,498.118 | 2,716.422 | 2,649.631 | 2,665.458 | 2,430.591 | 2,322.803 | 2,467.986 | 2,795.62 | 3,026.437 | 2,790.856 | 2,900.078 | 3,071.539 | 3,498.26 |
Overige vlottende activa
| 713 | 800 | 560 | 635 | 4,989 | 4,587 | 4,606 | 4,853 | 4,637 | 4,679 | 4,096 | 4,194 | 3,978 | 3,842 | 3,856 | 3,794 | 3,362 | 3,731 | 3,672 | 3,922 | 3,680 | 3,732 | 3,655 | 3,575 | 3,294 | 3,301 | 3,361 | 3,444 | 3,301 | 3,292 | 3,300 | 3,357 | 3,072 | 3,772 | 3,340 | 3,257 | 2,828 | 2,759 | 2,620 | 935 | 1,387 | 1,074 | 950 | 474 | 544 | 549 | 455.315 | 423.839 | 467.134 | 496.801 | 394.314 | 402.478 | 472.014 | 534.925 | 444.599 | 329.018 | 349.202 | 333.022 | 427.63 | 292.82 | 363.685 | 210.372 | 462.586 |
Totaal vlottende activa
| 27,867 | 29,380 | 29,531 | 28,785 | 28,854 | 28,745 | 28,240 | 27,592 | 27,896 | 27,845 | 27,313 | 27,104 | 27,707 | 27,398 | 26,965 | 26,188 | 25,499 | 24,918 | 25,110 | 24,825 | 24,692 | 24,534 | 24,667 | 24,051 | 24,182 | 23,897 | 24,089 | 23,690 | 24,008 | 23,878 | 24,129 | 23,670 | 24,532 | 25,016 | 24,772 | 24,665 | 25,435 | 25,332 | 26,383 | 25,512 | 27,227 | 28,056 | 28,425 | 26,866 | 26,871 | 25,229 | 24,560.717 | 22,770.435 | 22,323.998 | 21,151.789 | 20,967.058 | 21,268.031 | 22,279.928 | 23,146.213 | 22,943.75 | 21,800.505 | 21,475.603 | 21,260.001 | 21,663.17 | 20,067.301 | 19,725.118 | 19,540.157 | 20,249.817 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 10,451 | 10,490 | 10,630 | 10,597 | 10,701 | 10,794 | 10,983 | 11,034 | 11,021 | 11,068 | 11,082 | 11,440 | 11,572 | 11,684 | 11,903 | 11,968 | 12,104 | 12,263 | 12,452 | 12,592 | 12,710 | 12,741 | 12,974 | 13,060 | 13,126 | 13,330 | 13,622 | 13,762 | 13,961 | 14,218 | 14,479 | 14,647 | 14,856 | 15,017 | 14,980 | 14,451 | 13,295 | 12,988 | 11,901 | 11,561 | 10,157 | 10,148 | 10,198 | 10,003 | 10,114 | 10,000 | 10,090.696 | 9,942.62 | 9,875.138 | 9,960.772 | 10,104.684 | 10,165.227 | 10,322.346 | 10,499.252 | 10,671.532 | 10,863.858 | 11,086.043 | 11,294.528 | 11,338.319 | 11,592.47 | 12,443.458 | 12,999.244 | 13,350.457 |
Goodwill
| 125 | 129 | 133 | 137 | 141 | 145 | 149 | 153 | 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 | 8.479 | 16.959 | 25.438 | 33.918 | 42.398 | 50.877 | 59.357 | 67.837 | 76.316 | 84.796 | 93.275 | 101.755 | 110.235 | 118.714 | 135.674 | 144.153 |
Immateriële activa
| 418 | 436 | 420 | 353 | 365 | 341 | 339 | 364 | 389 | 412 | 422 | 453 | 190 | 193 | 183 | 149 | 173 | 155 | 181 | 196 | 212 | 235 | 207 | 207 | 228 | 254 | 271 | 297 | 324 | 344 | 367 | 395 | 419 | 447 | 451 | 321 | 312 | 267 | 290 | 220 | 244 | 258 | 247 | 213 | 228 | 243 | 258.183 | 258.205 | 266.19 | 282.904 | 290.696 | 299.099 | 317.386 | 336.702 | 357.572 | 363.902 | 419.388 | 387.398 | 291.984 | 311.493 | 293.881 | 268.63 | 266.198 |
Goodwill en immateriële activa
| 543 | 129 | 553 | 490 | 506 | 486 | 488 | 517 | 389 | 412 | 422 | 453 | 190 | 193 | 183 | 149 | 173 | 155 | 181 | 196 | 212 | 235 | 207 | 207 | 228 | 254 | 271 | 297 | 324 | 344 | 367 | 395 | 419 | 447 | 451 | 321 | 312 | 267 | 290 | 220 | 244 | 258 | 247 | 213 | 228 | 243 | 258.183 | 266.684 | 283.149 | 308.342 | 324.614 | 341.497 | 368.263 | 396.059 | 425.409 | 440.218 | 504.184 | 480.673 | 393.739 | 421.728 | 412.595 | 404.304 | 410.351 |
Langetermijnbeleggingen
| 8,738 | 8,821 | 7,908 | 7,478 | 5,023 | 7,121 | 4,048 | 3,946 | 3,679 | 6,245 | 6,426 | 6,341 | 5,895 | 2,159 | 2,789 | 2,495 | 3,464 | 4,362 | 3,996 | 4,645 | 4,224 | 4,170 | 4,199 | 4,122 | 4,350 | 4,192 | 4,139 | 4,458 | 4,251 | 3,794 | 2,753 | 2,348 | 917 | -180 | 66 | 1,134 | 741 | 1,770 | 966 | 1,910 | 729 | -759 | -1,441 | -1,346 | -799 | 2,129 | 2,469.234 | 4,999.867 | 5,502.548 | 6,725.699 | 6,708.357 | 5,657.541 | 3,964.456 | 2,600.398 | 2,465.2 | 4,355.464 | 4,306.016 | 4,445.439 | 4,735.059 | 5,418.853 | 5,608.031 | 5,526.889 | 5,624.164 |
Belastingvorderingen
| 47 | 54 | 52 | 41 | 38 | 37 | 39 | 39 | 26 | 29 | 26 | 10 | 13 | 13 | 10 | 13 | 13 | 85 | 166 | 24 | 28 | 58 | 22 | 15 | 17 | 14 | 1,500 | 1,405 | 1,405 | 1,413 | 2,313 | 2,407 | 2,400 | 2,604 | 3,504 | 3,206 | 3,792 | 3,791 | 4,091 | 3,591 | 4,691 | 5,595 | 5,602 | 6,107 | 5,809 | 4,290 | 3,991.869 | 1,692.064 | 1,390.606 | 1,088.758 | 1,290.451 | 32.214 | 1,559.613 | 2,351.368 | 2,150.897 | 759.132 | 758.983 | 758.819 | 758.641 | 758.442 | 758.206 | 757.548 | 756.946 |
Overige niet-vlottende activa
| 603 | 1,114 | 679 | 521 | 2,806 | -1 | 2,702 | 2,728 | 2,692 | 0 | -1 | 1 | 0 | 3,263 | 3,067 | 3,072 | 2,577 | 1,881 | 1,982 | 2,002 | 2,010 | 1,984 | 1,992 | 2,022 | 2,021 | 2,132 | 617 | 625 | 624 | 674 | 679 | 825 | 810 | 790 | 810 | 804 | 803 | 807 | 804 | 764 | 767 | 651 | 650 | 653 | 655 | 521 | 520.901 | 1,020.515 | 1,019.225 | 1,047.388 | 1,013.059 | 2,370.717 | 1,081.991 | 1,089.75 | 1,085.114 | 541.954 | 551.541 | 605.837 | 609.496 | 611.925 | 571.355 | 759.697 | 756.624 |
Totaal niet-vlottende activa
| 20,382 | 20,608 | 19,822 | 19,127 | 19,074 | 18,437 | 18,260 | 18,264 | 17,807 | 17,754 | 17,955 | 18,245 | 17,670 | 17,312 | 17,952 | 17,697 | 18,331 | 18,746 | 18,777 | 19,459 | 19,184 | 19,188 | 19,394 | 19,426 | 19,742 | 19,922 | 20,149 | 20,547 | 20,565 | 20,443 | 20,591 | 20,622 | 19,402 | 18,678 | 19,811 | 19,916 | 18,943 | 19,623 | 18,052 | 18,046 | 16,588 | 15,893 | 15,256 | 15,630 | 16,007 | 17,183 | 17,330.883 | 17,921.75 | 18,070.666 | 19,130.959 | 19,441.165 | 18,567.196 | 17,296.669 | 16,936.827 | 16,798.152 | 16,960.626 | 17,206.767 | 17,585.296 | 17,835.254 | 18,803.418 | 19,793.645 | 20,447.682 | 20,898.542 |
Totaal activa
| 48,249 | 49,988 | 49,353 | 47,912 | 47,932 | 47,186 | 46,506 | 45,860 | 45,708 | 45,601 | 45,270 | 45,349 | 45,379 | 44,714 | 44,918 | 43,888 | 43,834 | 43,667 | 43,890 | 44,288 | 43,880 | 43,722 | 44,063 | 43,477 | 43,925 | 43,819 | 44,238 | 44,238 | 44,573 | 44,322 | 44,721 | 44,293 | 43,935 | 43,694 | 44,583 | 44,581 | 44,378 | 44,955 | 44,435 | 43,558 | 43,815 | 43,949 | 43,681 | 42,496 | 42,878 | 42,412 | 41,891.6 | 40,692.185 | 40,394.664 | 40,282.748 | 40,408.223 | 39,835.227 | 39,576.597 | 40,083.04 | 39,741.902 | 38,761.131 | 38,682.37 | 38,845.297 | 39,498.424 | 38,870.719 | 39,518.763 | 39,987.839 | 41,148.359 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,969 | 4,133 | 3,766 | 3,838 | 3,012 | 3,112 | 2,953 | 3,099 | 3,028 | 3,114 | 2,874 | 2,905 | 3,007 | 2,924 | 2,902 | 2,768 | 2,749 | 2,893 | 2,914 | 3,184 | 3,419 | 3,550 | 3,535 | 3,451 | 3,402 | 3,464 | 3,375 | 3,464 | 3,470 | 3,567 | 3,584 | 3,640 | 3,551 | 3,374 | 3,331 | 3,656 | 3,667 | 3,738 | 3,561 | 3,534 | 3,583 | 3,694 | 3,476 | 3,498 | 3,613 | 3,540 | 3,432.912 | 3,286.215 | 3,187.227 | 3,170.326 | 2,992.948 | 3,139.374 | 3,215.574 | 3,474.417 | 3,263.546 | 3,584.545 | 3,401.246 | 3,424.144 | 3,845.814 | 3,752.284 | 3,886.621 | 4,184.209 | 4,838.064 |
Kortlopende schulden
| 330 | 330 | 330 | 330 | 330 | 330 | 330 | 370 | 370 | 370 | 370 | 370 | 370 | 370 | 370 | 390 | 430 | 430 | 430 | 450 | 450 | 451 | 450 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 550 | 554 | 560 | 566 | 578.56 | 586.14 | 591.72 | 597.3 | 596.32 | 596.32 |
Belastingschulden
| 0 | 314 | 464 | 164 | 398 | 232 | 447 | 195 | 448 | 263 | 469 | 181 | 307 | 205 | 193 | 22 | 181 | 110 | 342 | 118 | 238 | 142 | 244 | 44 | 199 | 148 | 144 | 4 | 219 | 157 | 286 | 123 | 258 | 118 | 111 | 48 | 293 | 198 | 281 | 0 | 342 | 239 | 519 | 240 | 494 | 327 | 358.783 | 113.352 | 375.025 | 227.714 | 575.155 | 392.682 | 473.917 | 344.248 | 448.182 | 111.728 | 118.844 | 19.001 | 162.615 | 37.954 | 30.12 | 53.093 | 110.042 |
Uitgestelde opbrengsten
| 964 | 314 | 29 | 164 | 851 | 500 | 949 | 456 | 1,071 | 590 | 940 | 425 | 750 | 435 | 621 | 277 | 612 | 327 | 778 | 337 | 641 | 361 | 657 | 248 | 603 | 350 | 533 | 212 | 619 | 388 | 733 | 356 | 666 | 333 | 545 | 281 | 729 | 446 | 798 | 549 | 1,221 | 916 | 1,415 | 483 | 957 | 581 | 805.412 | 354.221 | 810.735 | 452.749 | 992.555 | 601.404 | 855.662 | 588.419 | 887.452 | 312.16 | 517.664 | 259.861 | 582.615 | 248.234 | 434.64 | 444.093 | 306.542 |
Overige kortlopende verplichtingen
| 1,618 | 2,745 | 3,297 | 2,516 | 2,912 | 3,329 | 2,898 | 2,938 | 2,812 | 3,439 | 2,765 | 2,872 | 2,423 | 2,754 | 2,394 | 2,342 | 2,025 | 2,561 | 2,353 | 2,367 | 1,945 | 2,291 | 2,103 | 2,096 | 1,832 | 2,311 | 2,158 | 2,059 | 1,904 | 2,393 | 2,356 | 2,202 | 2,063 | 2,829 | 3,165 | 2,571 | 1,989 | 2,529 | 2,319 | 2,122 | 1,785 | 2,404 | 1,947 | 1,877 | 1,857 | 2,274 | 1,922.821 | 1,747.962 | 1,441.076 | 1,948.366 | 1,623.311 | 1,818.178 | 1,302.349 | 1,810.183 | 1,418.607 | 1,151.637 | 1,089.115 | 1,451.878 | 950.984 | 1,014.075 | 955.687 | 970.379 | 1,150.253 |
Totaal kortlopende verplichtingen
| 5,881 | 7,522 | 7,422 | 6,848 | 7,105 | 7,271 | 7,130 | 6,863 | 7,281 | 7,513 | 6,949 | 6,572 | 6,550 | 6,483 | 6,287 | 5,777 | 5,816 | 6,211 | 6,475 | 6,338 | 6,455 | 6,653 | 6,745 | 6,295 | 6,337 | 6,625 | 6,566 | 6,235 | 6,493 | 6,848 | 7,173 | 6,748 | 6,830 | 7,086 | 7,591 | 7,058 | 6,935 | 7,263 | 7,228 | 6,755 | 7,139 | 7,564 | 7,388 | 6,408 | 6,977 | 6,945 | 6,711.145 | 5,938.398 | 5,989.038 | 6,121.441 | 6,158.814 | 6,108.956 | 5,923.585 | 6,423.019 | 6,123.605 | 5,608.342 | 5,574.025 | 5,714.443 | 5,965.553 | 5,606.313 | 5,874.248 | 6,195.001 | 6,891.179 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 40 | 0 | 0 | 0 | 0 | 0 | 4 | 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 | 4 | 10 | 16 | 40.14 | 51.72 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 457 | 471 | 463 | 424 | 264 | 260 | 257 | 260 | 715 | 739 | 752 | 815 | 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 | 66.733 | 54.718 | 41.629 | 85.593 | 76.226 |
Uitgestelde belastingverplichtingen niet-vlottend
| 875 | 1,003 | 875 | 726 | 623 | 421 | 262 | 333 | 140 | 130 | 246 | 436 | 266 | 118 | 256 | 204 | 123 | 0 | 0 | 220 | 41 | 0 | 37 | 87 | 139 | 27 | 416 | 466 | 402 | 265 | 265 | 248 | 102 | 45 | 130 | 331 | 308 | 473 | 321 | 313 | 271 | 244 | 127 | 238 | 207 | 178 | 117.053 | 77.654 | 24.583 | 47.418 | 98.865 | 0 | 0.879 | 135.053 | 146.805 | 69.962 | 55.133 | 105.012 | 187.135 | 32.099 | 229.238 | 202.8 | 253.655 |
Overige niet-vlottende verplichtingen
| 626 | 629 | 633 | 669 | 218 | 227 | 237 | 243 | 250 | 230 | 238 | 237 | 194 | 200 | 203 | 208 | 1,031 | 1,048 | 1,049 | 890 | 813 | 668 | 673 | 715 | 720 | 736 | 742 | 680 | 676 | 681 | 684 | 753 | 759 | 763 | 777 | 554 | 556 | 557 | 559 | 524 | 526 | 529 | 821 | 541 | 533 | 524 | 513.85 | 511.484 | 495.51 | 477.499 | 460.679 | 446.322 | 430.658 | 414.955 | 398.899 | 382.972 | 389.951 | 368.674 | 57.787 | 97.059 | 97.343 | 98.201 | 102.846 |
Totaal niet-vlottende verplichtingen
| 1,501 | 1,632 | 1,508 | 1,455 | 1,358 | 1,179 | 1,022 | 1,060 | 714 | 680 | 801 | 993 | 1,235 | 1,117 | 1,271 | 1,267 | 1,154 | 1,048 | 1,049 | 1,110 | 854 | 672 | 710 | 802 | 859 | 763 | 1,158 | 1,146 | 1,078 | 946 | 949 | 1,001 | 861 | 808 | 907 | 885 | 864 | 1,030 | 880 | 837 | 797 | 773 | 948 | 779 | 740 | 702 | 630.903 | 589.138 | 520.093 | 524.917 | 559.544 | 446.322 | 431.537 | 550.008 | 545.704 | 452.934 | 445.084 | 473.686 | 315.655 | 193.876 | 384.21 | 426.734 | 484.447 |
Totaal passiva
| 7,382 | 9,154 | 8,930 | 8,303 | 8,463 | 8,450 | 8,152 | 7,923 | 7,995 | 8,193 | 7,750 | 7,565 | 7,785 | 7,600 | 7,558 | 7,044 | 6,970 | 7,259 | 7,524 | 7,448 | 7,309 | 7,325 | 7,455 | 7,097 | 7,196 | 7,388 | 7,724 | 7,381 | 7,571 | 7,794 | 8,122 | 7,749 | 7,691 | 7,894 | 8,498 | 7,943 | 7,799 | 8,293 | 8,108 | 7,592 | 7,936 | 8,337 | 8,336 | 7,187 | 7,717 | 7,647 | 7,342.048 | 6,527.536 | 6,509.131 | 6,646.358 | 6,718.358 | 6,555.278 | 6,355.122 | 6,973.027 | 6,669.309 | 6,061.276 | 6,019.109 | 6,188.129 | 6,281.208 | 5,800.189 | 6,258.458 | 6,621.735 | 7,375.626 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 5,354 | 0 | 0 | 0 | 0 | 36,552 | 0 | 0 | 0 | 35,942 | 35,926 | 35,930 | 35,972 | 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
| 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 | 3,387.3 |
Ingehouden winsten
| 29,000 | 28,524 | 28,541 | 28,221 | 28,191 | 27,836 | 27,925 | 27,536 | 27,537 | 27,226 | 27,210 | 27,214 | 27,256 | 26,990 | 27,087 | 26,812 | 26,864 | 26,698 | 26,854 | 26,783 | 26,754 | 26,501 | 26,670 | 26,523 | 26,511 | 26,333 | 26,459 | 26,605 | 26,756 | 26,602 | 26,777 | 26,757 | 26,796 | 26,495 | 26,614 | 26,721 | 26,652 | 26,399 | 26,421 | 26,159 | 26,136 | 25,935 | 25,728 | 25,468 | 25,376 | 25,052 | 24,966.835 | 24,704.057 | 24,534.425 | 24,276.089 | 24,226.334 | 24,068.877 | 23,976.457 | 23,677.734 | 23,632.413 | 23,397.544 | 23,399.5 | 23,330.946 | 23,713.874 | 23,594.756 | 23,634.197 | 23,817.569 | 23,905.267 |
Overige gereserveerde algehele resultaten
| 3,024 | 3,467 | 3,042 | 2,552 | 2,449 | 2,096 | 1,625 | 1,602 | 1,460 | 1,466 | 1,594 | 1,854 | 1,622 | 1,419 | 1,568 | 1,327 | 1,294 | 1,004 | 807 | 1,352 | 1,111 | 1,068 | 1,083 | 1,002 | 1,363 | 1,243 | 1,199 | 1,397 | 1,246 | 926 | 821 | 786 | 448 | 304 | 470 | 917 | 827 | 1,162 | 806 | 706 | 642 | 576 | 516 | 741 | 684 | 613 | 482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1 | 5,357 | 5,355 | 5,357 | 5,354 | -31,223 | 5,329 | 5,329 | 5,329 | -30,613 | -30,597 | -30,601 | -30,643 | 5,318 | 5,318 | 5,318 | 5,319 | 5,319 | 5,318 | 5,318 | 5,319 | 5,441 | 5,468 | 5,468 | 5,468 | 5,468 | 5,469 | 5,468 | 5,613 | 5,613 | 5,614 | 5,614 | 5,613 | 5,614 | 5,614 | 5,613 | 5,713 | 5,714 | 5,713 | 5,714 | 5,714 | 5,714 | 5,714 | 5,713 | 5,714 | 5,713 | 5,713.417 | 6,011.793 | 5,904.815 | 5,916.435 | 6,022.058 | 5,774.538 | 5,812.896 | 6,002.465 | 6,009.569 | 5,869.694 | 5,836.371 | 5,898.619 | 6,074.46 | 6,044.088 | 6,192.255 | 6,108.909 | 6,409.693 |
Totaal eigen vermogen van aandeelhouders
| 40,766 | 40,735 | 40,325 | 39,517 | 39,381 | 38,648 | 38,266 | 37,854 | 37,713 | 37,408 | 37,520 | 37,784 | 37,594 | 37,114 | 37,360 | 36,844 | 36,864 | 36,408 | 36,366 | 36,840 | 36,571 | 36,397 | 36,608 | 36,380 | 36,729 | 36,431 | 36,514 | 36,857 | 37,002 | 36,528 | 36,599 | 36,544 | 36,244 | 35,800 | 36,085 | 36,638 | 36,579 | 36,662 | 36,327 | 35,966 | 35,879 | 35,612 | 35,345 | 35,309 | 35,161 | 34,765 | 34,549.552 | 34,103.15 | 33,826.54 | 33,579.824 | 33,635.692 | 33,230.715 | 33,176.653 | 33,067.499 | 33,029.282 | 32,654.538 | 32,623.171 | 32,616.865 | 33,175.634 | 33,026.144 | 33,213.752 | 33,313.778 | 33,702.26 |
Totaal eigen vermogen
| 40,863 | 40,830 | 40,420 | 39,605 | 39,469 | 38,736 | 38,354 | 37,937 | 37,713 | 37,408 | 37,520 | 37,784 | 37,594 | 37,114 | 37,360 | 36,844 | 36,864 | 36,408 | 36,366 | 36,840 | 36,571 | 36,397 | 36,608 | 36,380 | 36,729 | 36,431 | 36,514 | 36,857 | 37,002 | 36,528 | 36,599 | 36,544 | 36,244 | 35,800 | 36,085 | 36,638 | 36,579 | 36,662 | 36,327 | 35,966 | 35,879 | 35,612 | 35,345 | 35,309 | 35,161 | 34,765 | 34,549.552 | 34,164.649 | 33,885.533 | 33,636.39 | 33,689.865 | 33,279.949 | 33,221.475 | 33,110.013 | 33,072.593 | 32,699.855 | 32,663.261 | 32,657.168 | 33,217.216 | 33,070.53 | 33,260.305 | 33,366.104 | 33,772.733 |
Totaal passiva en aandeelhoudersvermogen
| 48,249 | 49,988 | 49,350 | 47,908 | 47,932 | 47,186 | 46,506 | 45,860 | 45,708 | 45,601 | 45,270 | 45,349 | 45,379 | 44,714 | 44,918 | 43,888 | 43,834 | 43,667 | 43,890 | 44,288 | 43,880 | 43,722 | 44,063 | 43,477 | 43,925 | 43,819 | 44,238 | 44,238 | 44,573 | 44,322 | 44,721 | 44,293 | 43,935 | 43,694 | 44,583 | 44,581 | 44,378 | 44,955 | 44,435 | 43,558 | 43,815 | 43,949 | 43,681 | 42,496 | 42,878 | 42,412 | 41,891.6 | 40,692.185 | 40,394.664 | 40,282.748 | 40,408.223 | 39,835.227 | 39,576.597 | 40,083.04 | 39,741.902 | 38,761.131 | 38,682.37 | 38,845.297 | 39,498.424 | 38,870.719 | 39,518.763 | 39,987.839 | 41,148.359 |