Yamato International Inc.
TSE:8127.T
317 (JPY) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q4 | 2024 Q3 | 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 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5,155.52 | 3,854.221 | 5,680.191 | 3,830.821 | 4,817.635 | 5,139.286 | 6,573.734 | 4,517.057 | 5,605.913 | 4,755.402 | 5,698.523 | 3,816.624 | 4,850.59 | 4,334.402 | 5,788.533 | 3,760.955 | 4,334.347 | 4,669.138 | 6,319.807 | 5,072.904 | 4,768.636 | 4,873.866 | 5,456.736 | 4,529.878 | 4,468.64 | 5,916.553 | 7,619.546 | 6,630.354 | 5,922.294 | 5,660.747 | 6,824.408 | 6,393.665 | 9,140.312 | 5,762.368 | 4,929.678 | 4,498.601 | 4,150.431 | 4,813.566 | 5,046.916 | 5,101.262 | 5,054.305 | 5,307.014 | 3,901.23 | 4,999.234 | 4,963.085 | 3,799.303 | 3,866.881 | 4,133.005 | 3,750.777 | 3,517.03 | 4,194.964 | 3,821.853 | 3,781.827 | 3,612.802 | 3,570.228 | 3,502.928 | 3,417.101 | 4,497.02 | 3,887.252 | 3,694.365 | 4,676.064 | 4,354.825 |
Kortetermijnbeleggingen
| 2,300 | 2,399.99 | 2,399.987 | 2,399.987 | 2,399.947 | 1,499.847 | 1,399.797 | 1,428.709 | 1,028.478 | 999.999 | 999.998 | 999.998 | 999.998 | 999.998 | 999.998 | 999.998 | 999.998 | 1,217.995 | 2,404.971 | 1,534.99 | 2,756.956 | 2,436.786 | 2,936.978 | 1,906.797 | 2,756.066 | 2,910.953 | 3,339.962 | 2,255.967 | 3,729.95 | 3,258.956 | 3,875.959 | 2,695.972 | 0 | 3,543.663 | 6,451.502 | 4,951.064 | 5,650.806 | 5,150.454 | 7,149.957 | 4,547.966 | 5,547.421 | 4,946.471 | 7,545.082 | 4,343.58 | 5,442.286 | 5,339.046 | 7,413.845 | 4,065.306 | 5,239.185 | 4,837.459 | 6,120.211 | 3,916.684 | 5,219.36 | 5,118.779 | 6,938.783 | 4,334.595 | 5,032.682 | 5,132.409 | 2,632.118 | 3,431.875 | 4,029.061 | 5,227.654 |
Liquide middelen en kortetermijnbeleggingen
| 7,455.52 | 6,254.211 | 8,080.178 | 6,230.808 | 7,217.582 | 6,639.133 | 7,973.531 | 5,945.766 | 6,634.391 | 5,755.401 | 6,698.521 | 4,816.622 | 5,850.588 | 5,334.4 | 6,788.531 | 4,760.953 | 5,334.345 | 5,887.133 | 8,724.778 | 6,607.894 | 7,525.592 | 7,310.652 | 8,393.714 | 6,436.675 | 7,224.706 | 8,827.506 | 10,959.508 | 8,886.321 | 9,652.244 | 8,919.703 | 10,700.367 | 9,089.637 | 9,140.312 | 9,306.031 | 11,381.18 | 9,449.665 | 9,801.237 | 9,964.02 | 12,196.873 | 9,649.228 | 10,601.726 | 10,253.485 | 11,446.312 | 9,342.814 | 10,405.371 | 9,138.349 | 11,280.726 | 8,198.311 | 8,989.962 | 8,354.489 | 10,315.175 | 7,738.537 | 9,001.187 | 8,731.581 | 10,509.011 | 7,837.523 | 8,449.783 | 9,629.429 | 6,519.37 | 7,126.24 | 8,705.125 | 9,582.479 |
Nettovorderingen
| 1,244.374 | 1,707.464 | 1,363.629 | 1,991.831 | 1,205.143 | 1,785.729 | 1,352.918 | 1,898.443 | 1,212.822 | 1,704.208 | 1,164.494 | 1,918.801 | 1,038.079 | 1,387.913 | 1,340.637 | 1,848.365 | 1,249.899 | 1,086.996 | 1,431.59 | 2,399.844 | 1,603.984 | 1,938.531 | 1,422.728 | 2,517.605 | 1,714.263 | 2,045.142 | 1,663.113 | 2,560.925 | 1,730.104 | 2,451.098 | 1,834.557 | 3,020.478 | 2,069.959 | 2,651.985 | 2,174.398 | 3,142.858 | 2,139.203 | 2,931.529 | 2,309.576 | 3,406.531 | 2,314.132 | 2,909.921 | 2,332.077 | 3,676.127 | 2,346.569 | 2,867.219 | 2,260.973 | 3,622.632 | 2,223.066 | 3,007.001 | 2,355.262 | 3,277.576 | 2,304.756 | 2,992.768 | 2,389.707 | 3,352.729 | 2,983.049 | 2,535.317 | 3,434.78 | 2,206.479 | 3,411.891 | 2,896.527 |
Voorraad
| 2,156.364 | 3,164.13 | 2,397.658 | 3,318.786 | 1,943.313 | 2,767.924 | 2,170.013 | 3,091.386 | 1,756.629 | 2,554.002 | 2,058.464 | 2,944.087 | 1,965.592 | 2,706.428 | 2,152.497 | 2,915.099 | 2,292.329 | 3,328.957 | 2,181.218 | 3,115.283 | 2,059.932 | 2,912.099 | 2,283.847 | 2,979.535 | 1,991.617 | 2,718.179 | 2,011.422 | 2,789.258 | 1,862.273 | 2,474.607 | 2,395.927 | 3,703.196 | 2,294.274 | 3,433.192 | 2,928.163 | 4,022.527 | 2,598.642 | 3,874.201 | 3,170.117 | 4,084.101 | 2,609.86 | 4,047.043 | 3,413.475 | 4,827.615 | 2,773.463 | 3,875.29 | 3,217.542 | 4,252.927 | 2,516.934 | 3,520.186 | 2,986.899 | 4,123.167 | 2,374.396 | 3,269.14 | 2,526.913 | 2,946.227 | 2,654.754 | 2,458.982 | 2,712.555 | 2,320.917 | 2,936.799 | 2,801.819 |
Overige vlottende activa
| 125.412 | 93.104 | 86.515 | 83.488 | 149.178 | 96.076 | 103.217 | 105.916 | 133.935 | 99.612 | 116.811 | 112.205 | 213.901 | 152.091 | 228.408 | 188.092 | 218.77 | 228.69 | 119.641 | 139.563 | 156.042 | 118.558 | 125.116 | 138.886 | 217.467 | 200.227 | 137.173 | 135.498 | 194.927 | 692.241 | 733.484 | 481.565 | 582.698 | 579.134 | 677.269 | 485.185 | 312.778 | 299.099 | 217.378 | 412.275 | 456.427 | 386.093 | 333.297 | 283.12 | 498.619 | 351.428 | 241.351 | 284.368 | 221.073 | 263.697 | 304.32 | 306.475 | 169.352 | 228.147 | 195.558 | 228.921 | 164.351 | 532.066 | 430.904 | 609.49 | 189.293 | 229.484 |
Totaal vlottende activa
| 10,981.67 | 11,218.909 | 11,927.98 | 11,624.913 | 10,515.216 | 11,288.862 | 11,599.679 | 11,041.511 | 9,737.777 | 10,113.223 | 10,038.29 | 9,791.715 | 9,068.16 | 9,580.832 | 10,510.073 | 9,712.509 | 9,095.343 | 10,531.776 | 12,457.227 | 12,262.584 | 11,345.55 | 12,279.84 | 12,225.405 | 12,072.701 | 11,148.053 | 13,791.054 | 14,771.216 | 14,372.002 | 13,439.548 | 14,537.649 | 15,664.335 | 16,294.876 | 14,087.243 | 15,970.342 | 17,161.01 | 17,100.235 | 14,851.86 | 17,068.849 | 17,893.944 | 17,552.135 | 15,982.145 | 17,596.542 | 17,525.161 | 18,129.676 | 16,024.022 | 16,232.286 | 17,000.592 | 16,358.238 | 13,951.035 | 15,145.373 | 15,961.656 | 15,445.755 | 13,849.691 | 15,221.636 | 15,621.189 | 14,365.4 | 14,251.937 | 15,155.794 | 13,097.609 | 12,263.126 | 15,243.108 | 15,510.309 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 6,763.117 | 6,671.165 | 6,582.42 | 6,580.488 | 6,568.518 | 6,600.335 | 6,562.154 | 6,566.616 | 6,556.189 | 6,654.226 | 6,633.259 | 6,615.742 | 6,638.879 | 6,672.155 | 6,675.846 | 6,715.469 | 6,748.248 | 6,863.179 | 6,897.355 | 6,913.811 | 6,772.832 | 6,662.861 | 6,669.763 | 6,700.098 | 6,707.979 | 6,715.527 | 6,738.078 | 6,753.018 | 6,778.15 | 6,870.214 | 6,999.19 | 7,030.639 | 7,144.18 | 7,056.539 | 10,031.053 | 10,077.962 | 10,144.504 | 10,238.782 | 10,288.265 | 10,366.319 | 10,327.39 | 10,423.905 | 10,480.772 | 10,617.984 | 10,622.821 | 10,799.551 | 10,628.711 | 10,651.104 | 10,628.171 | 10,718.654 | 10,731.555 | 10,766.963 | 10,799.001 | 10,869.985 | 10,825.339 | 10,922.643 | 10,972.354 | 10,866.183 | 10,933.615 | 10,977.357 | 11,047.078 | 11,182.812 |
Goodwill
| 0 | 0.238 | 0.23 | 0.267 | 0.33 | 0.014 | 0.118 | 0.824 | 0.123 | 0.136 | 0.477 | 0.085 | 0.678 | 0.661 | 0.585 | 0.018 | 0.626 | 0.317 | 0.47 | 0.107 | 0.354 | 0.005 | 0.388 | 0.588 | 0.541 | 0.043 | 0.126 | 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 |
Immateriële activa
| 0 | 12 | 14 | 16 | 18 | 19 | 21 | 22 | 25 | 26 | 28 | 30 | 19 | 20 | 22 | 24 | 25 | 112 | 110 | 107 | 111 | 113 | 549 | 570 | 592 | 615 | 635 | 564.664 | 570.272 | 588.654 | 609.426 | 631.373 | 657.315 | 499.867 | 66.841 | 73.829 | 78.023 | 77.1 | 81.445 | 86.97 | 113.25 | 121.915 | 127.066 | 133.486 | 127.53 | 136.249 | 132.057 | 135.331 | 138.736 | 140.139 | 134.042 | 138.457 | 143.765 | 144.321 | 146.754 | 146.565 | 141.155 | 144.186 | 130.245 | 87.269 | 85.345 | 83.614 |
Goodwill en immateriële activa
| 10.33 | 12.238 | 14.23 | 16.267 | 18.33 | 19.014 | 21.118 | 22.824 | 25.123 | 26.136 | 28.477 | 30.085 | 19.678 | 20.661 | 22.585 | 24.018 | 25.626 | 112.317 | 110.47 | 107.107 | 111.354 | 113.005 | 549.388 | 570.588 | 592.541 | 615.043 | 635.126 | 564.664 | 570.272 | 588.654 | 609.426 | 631.373 | 657.315 | 499.867 | 66.841 | 73.829 | 78.023 | 77.1 | 81.445 | 86.97 | 113.25 | 121.915 | 127.066 | 133.486 | 127.53 | 136.249 | 132.057 | 135.331 | 138.736 | 140.139 | 134.042 | 138.457 | 143.765 | 144.321 | 146.754 | 146.565 | 141.155 | 144.186 | 130.245 | 87.269 | 85.345 | 83.614 |
Langetermijnbeleggingen
| 5,861.536 | 6,024.455 | 5,767.007 | 2,878.921 | 2,648.339 | 3,304.506 | 3,357.136 | 3,207.683 | 3,709.925 | 3,740.878 | 3,869.656 | 3,880.72 | 3,873.305 | 3,855.656 | 3,845.798 | 3,854.415 | 3,680.121 | 3,537.819 | 2,470.003 | 3,470.546 | 1,954.247 | 2,107.106 | 1,918.502 | 2,940.635 | 2,036.301 | 310.385 | -305.792 | 876.778 | -918.929 | -397.636 | -1,350.715 | -226.271 | 2,317.808 | -1,160.071 | -4,316.3 | -2,840.356 | -3,355.095 | -2,536.151 | -4,819.532 | -2,450.14 | -3,539.206 | -2,777.784 | -5,424.319 | -2,224.766 | -3,509.819 | -3,152.293 | -5,365.401 | -2,436.258 | -3,379.208 | -2,885.988 | -3,894.225 | -1,901.453 | -3,420.33 | -3,307.197 | -4,892.131 | -2,532.667 | -3,174.507 | -3,355.953 | -952.251 | -1,482.354 | -2,126.225 | -3,698.544 |
Belastingvorderingen
| 2.262 | 3.295 | 1.971 | 3.115 | 1.591 | 2.783 | 1.562 | 2.519 | 2.215 | 3.048 | 1.601 | 2.416 | 1.458 | 2.375 | 1.668 | 3.638 | 11.952 | 2.141 | 38.959 | 35.102 | 79.924 | 114.211 | 2.283 | 4.101 | 2,924.274 | 3,057.347 | 3,464.319 | 2,272.783 | 3,729.95 | 3,258.956 | 1.403 | 60.479 | 155.129 | 108.657 | 43.676 | 9.899 | 10.316 | 15.354 | 57.158 | 89.278 | 153.108 | 123.296 | 111.555 | 78.8 | 149.414 | 70.571 | 131.909 | 299.289 | 286.992 | 274.881 | 262.539 | 315.661 | 336.354 | 337.927 | 287.967 | 320.971 | 287.851 | 296.398 | 333.357 | 323.28 | 588.662 | 666.312 |
Overige niet-vlottende activa
| 388.198 | 364.484 | 329.51 | 2,729.133 | 2,724.585 | 1,851.734 | 1,756.467 | 1,771.692 | 1,353.831 | 1,417.126 | 1,410.17 | 1,409.221 | 1,411.678 | 1,342.763 | 1,337.092 | 1,346.32 | 1,356.397 | 1,645.707 | 2,816.345 | 1,930.194 | 3,131.019 | 2,787.614 | 3,248.876 | 2,192.318 | 95.286 | 98 | 103.247 | 173.867 | 170.383 | 171.909 | 4,051.591 | 2,941.436 | 263.031 | 4,154.019 | 7,047.468 | 5,746.986 | 6,759.276 | 6,280.017 | 8,299.408 | 5,702.281 | 6,686.493 | 6,136.077 | 8,861.653 | 5,758.561 | 6,860.665 | 6,822.515 | 8,867.93 | 5,496.601 | 6,654.724 | 6,293.842 | 7,678.386 | 5,475.977 | 6,896.326 | 6,803.586 | 8,575.168 | 5,977.005 | 6,918.84 | 6,918.701 | 4,428.507 | 5,254.523 | 5,849.181 | 7,054.046 |
Totaal niet-vlottende activa
| 13,025.443 | 13,075.637 | 12,695.138 | 12,207.924 | 11,961.363 | 11,778.372 | 11,698.437 | 11,571.334 | 11,647.283 | 11,841.414 | 11,943.163 | 11,938.184 | 11,944.998 | 11,893.61 | 11,882.989 | 11,943.86 | 11,822.344 | 12,161.163 | 12,333.132 | 12,456.76 | 12,049.376 | 11,784.797 | 12,388.812 | 12,407.74 | 12,356.381 | 10,796.302 | 10,634.978 | 10,641.11 | 10,329.826 | 10,492.097 | 10,310.895 | 10,437.656 | 10,537.463 | 10,659.011 | 12,872.738 | 13,068.32 | 13,637.024 | 14,075.102 | 13,906.744 | 13,794.708 | 13,741.035 | 14,027.409 | 14,156.727 | 14,364.065 | 14,250.611 | 14,676.593 | 14,395.206 | 14,146.067 | 14,329.415 | 14,541.528 | 14,912.297 | 14,795.605 | 14,755.116 | 14,848.622 | 14,943.097 | 14,834.517 | 15,145.693 | 14,869.515 | 14,873.473 | 15,160.075 | 15,444.041 | 15,288.24 |
Totaal activa
| 24,007.113 | 24,294.546 | 24,623.118 | 23,832.841 | 22,476.583 | 23,067.238 | 23,298.119 | 22,612.847 | 21,385.063 | 21,954.641 | 21,981.456 | 21,729.902 | 21,013.16 | 21,474.445 | 22,393.065 | 21,656.373 | 20,917.69 | 22,692.942 | 24,790.36 | 24,719.347 | 23,394.93 | 24,064.637 | 24,614.217 | 24,480.441 | 23,504.436 | 24,587.356 | 25,406.194 | 25,013.113 | 23,769.374 | 25,029.746 | 25,975.231 | 26,732.532 | 24,624.706 | 26,629.353 | 30,033.748 | 30,168.555 | 28,488.884 | 31,143.951 | 31,800.688 | 31,346.843 | 29,723.18 | 31,623.951 | 31,681.888 | 32,493.741 | 30,274.633 | 30,908.879 | 31,395.798 | 30,504.305 | 28,280.45 | 29,686.901 | 30,873.953 | 30,241.36 | 28,604.807 | 30,070.258 | 30,564.286 | 29,199.917 | 29,397.63 | 30,025.309 | 27,971.082 | 27,423.201 | 30,687.149 | 30,798.549 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4,124.185 | 4,430.53 | 5,124.424 | 675.077 | 714.291 | 673.029 | 644.923 | 786.745 | 685.098 | 878.49 | 468.952 | 746.734 | 610.674 | 451.828 | 371.358 | 465.917 | 479.729 | 402.523 | 662.87 | 527.165 | 755.231 | 728.145 | 659.403 | 544.479 | 867.605 | 643.078 | 542.683 | 551.813 | 616.262 | 1,744.593 | 5,354.903 | 5,018.76 | 3,601.348 | 4,811.935 | 5,500.116 | 5,167.516 | 3,586.47 | 5,652.784 | 6,570.566 | 5,962.629 | 4,807.813 | 6,478.834 | 6,313.052 | 6,644.113 | 4,760.832 | 5,043.738 | 6,110.907 | 5,775.293 | 3,986.326 | 5,062.662 | 6,086.243 | 5,707.876 | 4,057.055 | 5,287.819 | 5,757.081 | 4,623.893 | 4,964.772 | 6,146.768 | 4,264.462 | 3,868.617 | 6,324.314 | 7,011.663 |
Kortlopende schulden
| 233.74 | 236.876 | 245.372 | 147.372 | 164.716 | 230.472 | 235.482 | 445.492 | 482.965 | 382.372 | 372.377 | 203.21 | 227.152 | 236.876 | 245.372 | 159.372 | 176.203 | 175.372 | 183.372 | 229.372 | 233.959 | 229.372 | 204.377 | 235.21 | 258.445 | 448.836 | 1,057.332 | 1,167.332 | 1,185.394 | 967.332 | 367.332 | 117.332 | 137.232 | 117.332 | 92.337 | 123.17 | 157.843 | 356.836 | 365.332 | 567.332 | 587.275 | 367.332 | 367.332 | 167.332 | 176.039 | 167.332 | 742.37 | 657.2 | 705.278 | 942.86 | 377.32 | 583.32 | 596.009 | 399.32 | 407.32 | 203.32 | 203.32 | 178.37 | 360.524 | 362.03 | 598.86 | 627.32 |
Belastingschulden
| 0 | 67.6 | 78.978 | 80.201 | 76.771 | 99.035 | 107.867 | 98.389 | 147.043 | 138.347 | 101.143 | 57.105 | 40.598 | 21.743 | 45.79 | 0.051 | 1.657 | 0.972 | 68.035 | 114.245 | 155.383 | 237.795 | 175.667 | 137.021 | 138.077 | 166.964 | 147.808 | 120.101 | 108.037 | 131.837 | 61.06 | 36.422 | 13.286 | 130.241 | 195.258 | 218.194 | 101.991 | 204.603 | 199.163 | 229.753 | 14.796 | 42.585 | 194.262 | 259.54 | 324.909 | 360.894 | 346.914 | 311.008 | 98.636 | 176.572 | 325.079 | 208.905 | 402.679 | 390.644 | 464.884 | 314.215 | 336.15 | 54.073 | 5.255 | 6.051 | 277.672 | 20.012 |
Uitgestelde opbrengsten
| 137.718 | 67.6 | 78.978 | 80.201 | 151.135 | 99.035 | 0 | 0 | 0 | 0 | 0 | 57.105 | 127.916 | 49.028 | 154.008 | 44.491 | 116.198 | 14.358 | 167.203 | 139.166 | 262.236 | 258.478 | 277.281 | 165.601 | 244.293 | 191.275 | 305.418 | 513.295 | 560.992 | 200.392 | 259.25 | 246.364 | 314.311 | 305.455 | 426.577 | 380.672 | 353.365 | 316.658 | 409.905 | 358.62 | 240.933 | 186.498 | 429.603 | 421.732 | 577.073 | 506.655 | 589.02 | 473.877 | 347.532 | 319.903 | 578.359 | 366.48 | 653.72 | 538.924 | 716.425 | 473.724 | 488.395 | 308.563 | 171.309 | 257.47 | 441.818 | 298.407 |
Overige kortlopende verplichtingen
| 872.996 | 789.675 | 683.916 | 4,751.072 | 3,328.632 | 4,265.861 | 4,964.216 | 4,503.528 | 3,516.802 | 3,778.61 | 4,367.023 | 3,869.048 | 3,119.247 | 3,737.697 | 4,709.607 | 3,920.08 | 3,238.215 | 4,803.271 | 5,556.051 | 5,428.084 | 3,774.483 | 4,386.363 | 4,672.097 | 4,855.133 | 3,402.011 | 4,399.614 | 4,543.831 | 4,281.848 | 3,379.351 | 3,599.495 | 923.679 | 2,049.324 | 1,466.64 | 1,250.344 | 859.182 | 1,117.595 | 1,052.922 | 1,233.751 | 1,048.234 | 1,335.696 | 1,153.633 | 1,236.93 | 948.901 | 1,257.167 | 989.132 | 1,195.179 | 843.933 | 1,106.442 | 901.213 | 1,124.426 | 860.693 | 1,093.003 | 837.839 | 1,143.262 | 804.796 | 1,187.417 | 1,092.319 | 1,041.639 | 1,054.445 | 952.041 | 1,150.609 | 1,004.623 |
Totaal kortlopende verplichtingen
| 5,368.639 | 5,524.681 | 6,132.69 | 5,653.722 | 4,358.774 | 5,268.397 | 5,844.621 | 5,735.765 | 4,684.865 | 5,039.472 | 5,208.352 | 4,876.097 | 4,084.989 | 4,475.429 | 5,480.345 | 4,589.86 | 4,010.345 | 5,395.524 | 6,569.496 | 6,323.787 | 5,025.909 | 5,602.358 | 5,813.158 | 5,800.423 | 4,772.354 | 5,682.803 | 6,449.264 | 6,514.288 | 5,741.999 | 6,511.812 | 6,905.164 | 7,431.78 | 5,519.531 | 6,485.066 | 6,878.212 | 6,788.953 | 5,150.6 | 7,560.029 | 8,394.037 | 8,224.277 | 6,789.654 | 8,269.594 | 8,058.888 | 8,490.344 | 6,503.076 | 6,912.904 | 8,286.23 | 8,012.812 | 5,940.349 | 7,449.851 | 7,902.615 | 7,750.679 | 6,144.623 | 7,369.325 | 7,685.622 | 6,488.354 | 6,748.806 | 7,675.34 | 5,850.74 | 5,440.158 | 8,515.601 | 8,942.013 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 558.25 | 578.26 | 606.607 | 741.45 | 807.795 | 631.836 | 663.669 | 190.502 | 254.181 | 327.308 | 274.15 | 378.16 | 416.178 | 418.18 | 446.527 | 581.37 | 639.916 | 655.056 | 691.899 | 690.742 | 746.829 | 780.428 | 750.27 | 662.28 | 699.833 | 535 | 566.337 | 173.17 | 201.769 | 406.836 | 1,023.669 | 1,290.502 | 1,333.619 | 1,324.168 | 1,266 | 1,150 | 1,185.3 | 950 | 958.337 | 773.17 | 843.143 | 1,006.836 | 1,023.669 | 1,290.502 | 1,327.253 | 1,324.168 | 666 | 600 | 609.813 | 400 | 1,008.37 | 757.2 | 809.782 | 1,042.86 | 1,085.69 | 1,240.52 | 1,342.18 | 1,318 | 1,138.965 | 1,152 | 970 | 996.37 |
Uitgestelde opbrengsten niet-vlottend
| 15.805 | 0 | 0 | 68.726 | 64.092 | 64.069 | 0 | 0 | 0 | 0 | 0 | 50.519 | 50.498 | 38.915 | 33.707 | 33.688 | 33.669 | 46.911 | 0 | 0 | 0 | 0 | 41.614 | 41.583 | 59.62 | 59.578 | 59.536 | 59.495 | 62.197 | 104.374 | 0 | 0 | 0 | 0 | 0 | 261.652 | 298.589 | 422.606 | 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
| 432.066 | 501.46 | 415.677 | 268.429 | 251.461 | 268.995 | 221.174 | 194.299 | 192.174 | 210.324 | 244.64 | 251.25 | 299.889 | 270.874 | 276.532 | 257.494 | 209 | 146.969 | 0 | 0 | 0 | 0 | 101.046 | 96.741 | 154.839 | 224.575 | 177.312 | 182.14 | 24.728 | 26.463 | 0 | 0 | 0 | 0 | 0 | 33.676 | 47.391 | 70.709 | 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
| 284.027 | 292.003 | 285.44 | 220.594 | 195.532 | 229.701 | 300.526 | 307.186 | 259.449 | 310.956 | 309.153 | 230.365 | 213.99 | 233.854 | 235.779 | 248.022 | 225.2 | 237.399 | 294.144 | 285.763 | 272.449 | 269.361 | 225.685 | 222.454 | 217.022 | 218.308 | 219.533 | 220.912 | 207.698 | 219.106 | 335.133 | 356.834 | 327.815 | 316.621 | 429.101 | 195.287 | 183.033 | 220.776 | 665.131 | 633.267 | 679.157 | 818.274 | 826.848 | 867.491 | 819.978 | 845.403 | 830.605 | 826.294 | 830.042 | 849.782 | 847.876 | 890.149 | 901.421 | 913.01 | 912.28 | 923.331 | 805.585 | 797.653 | 802.305 | 793.553 | 784.622 | 847.998 |
Totaal niet-vlottende verplichtingen
| 1,290.148 | 1,371.723 | 1,307.724 | 1,299.199 | 1,318.88 | 1,194.601 | 1,185.369 | 691.987 | 705.804 | 848.588 | 827.943 | 910.294 | 980.555 | 961.823 | 992.545 | 1,120.574 | 1,107.785 | 1,086.335 | 986.043 | 976.505 | 1,019.278 | 1,049.789 | 1,118.615 | 1,023.058 | 1,131.314 | 1,037.461 | 1,022.718 | 635.717 | 496.392 | 756.779 | 1,358.802 | 1,647.336 | 1,661.434 | 1,640.789 | 1,695.101 | 1,640.615 | 1,714.313 | 1,664.091 | 1,623.468 | 1,406.437 | 1,522.3 | 1,825.11 | 1,850.517 | 2,157.993 | 2,147.231 | 2,169.571 | 1,496.605 | 1,426.294 | 1,439.855 | 1,249.782 | 1,856.246 | 1,647.349 | 1,711.203 | 1,955.87 | 1,997.97 | 2,163.851 | 2,147.765 | 2,115.653 | 1,941.27 | 1,945.553 | 1,754.622 | 1,844.368 |
Totaal passiva
| 6,658.787 | 6,896.404 | 7,440.414 | 6,952.921 | 5,677.654 | 6,462.998 | 7,029.99 | 6,427.752 | 5,390.669 | 5,888.06 | 6,036.295 | 5,786.391 | 5,065.544 | 5,437.252 | 6,472.89 | 5,710.434 | 5,118.13 | 6,481.859 | 7,555.539 | 7,300.292 | 6,045.187 | 6,652.147 | 6,931.773 | 6,823.481 | 5,903.668 | 6,720.264 | 7,471.982 | 7,150.005 | 6,238.391 | 7,268.591 | 8,263.966 | 9,079.116 | 7,180.965 | 8,125.855 | 8,573.313 | 8,429.568 | 6,864.913 | 9,224.12 | 10,017.505 | 9,630.714 | 8,311.954 | 10,094.704 | 9,909.405 | 10,648.337 | 8,650.307 | 9,082.475 | 9,782.835 | 9,439.106 | 7,380.204 | 8,699.633 | 9,758.861 | 9,398.028 | 7,855.826 | 9,325.195 | 9,683.592 | 8,652.205 | 8,896.571 | 9,790.993 | 7,792.01 | 7,385.711 | 10,270.223 | 10,786.381 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917 | 4,917 | 4,917 | 4,917.652 | 4,917 | 4,917 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 | 4,917.652 |
Ingehouden winsten
| 6,521.562 | 6,510.942 | 6,481.095 | 6,514.493 | 6,538.52 | 6,553.62 | 6,319.934 | 6,302.188 | 6,098.291 | 6,126.429 | 5,910.16 | 5,900.811 | 5,763.798 | 5,903.461 | 5,784.62 | 5,880.742 | 5,856.433 | 6,408.144 | 7,343.252 | 7,431.743 | 7,501.255 | 7,607.562 | 7,457.907 | 7,375.421 | 7,362.173 | 7,449.452 | 7,413.395 | 7,344.632 | 7,137.767 | 7,452.758 | 7,314.726 | 7,338.783 | 7,183.17 | 8,064.419 | 11,063.146 | 11,042.05 | 10,907.511 | 11,038.205 | 11,147.988 | 11,145.871 | 11,036.705 | 11,139.299 | 11,329.169 | 11,352.708 | 11,277.652 | 11,345.891 | 11,315.23 | 11,180.455 | 11,059.071 | 11,112.7 | 11,151.22 | 10,976.922 | 10,929.012 | 10,868.198 | 10,925.506 | 10,690.548 | 10,565.314 | 10,306.17 | 10,309.718 | 10,059.506 | 10,466.403 | 10,254.71 |
Overige gereserveerde algehele resultaten
| 1,284.927 | 1,345.237 | 1,159.594 | 823.3 | 718.233 | 508.43 | 405.941 | 340.611 | 353.786 | 397.82 | 492.654 | 500.306 | 641.388 | 591.248 | 593 | 523 | 401 | 260 | 348 | 445 | 306 | 263 | 682 | 739 | 696 | 875 | 816 | 814 | 664 | 579 | 641 | 560 | 360 | 534 | 492 | 791 | 811 | 976 | 729 | 664 | 468 | 483 | 537 | 587 | 440 | 573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,624.182 | 4,624.309 | 4,624.361 | 4,624.475 | 4,624.524 | 4,624.538 | 4,624.602 | 4,624.644 | 4,624.665 | 4,624.68 | 4,624.695 | 4,624.742 | 4,624.778 | 4,624.832 | 4,624.903 | 4,624.545 | 4,624.475 | 4,625.287 | 4,625.917 | 4,624.66 | 4,624.836 | 4,624.928 | 4,625.537 | 4,625.538 | 4,624.943 | 4,625.64 | 4,787.816 | 4,786.824 | 4,811.564 | 4,811.745 | 4,837.887 | 4,836.981 | 4,982.919 | 4,987.427 | 4,987.637 | 4,988.285 | 4,987.808 | 4,987.974 | 4,988.543 | 4,988.606 | 4,988.869 | 4,989.296 | 4,988.662 | 4,988.044 | 4,989.022 | 4,989.861 | 5,380.081 | 4,967.092 | 4,923.523 | 4,956.916 | 5,046.22 | 4,948.758 | 4,902.317 | 4,959.213 | 5,037.536 | 4,939.512 | 5,018.093 | 5,010.494 | 4,951.702 | 5,060.332 | 5,032.871 | 4,839.806 |
Totaal eigen vermogen van aandeelhouders
| 17,348.323 | 17,398.14 | 17,182.702 | 16,879.92 | 16,798.929 | 16,604.24 | 16,268.129 | 16,185.095 | 15,994.394 | 16,066.581 | 15,945.161 | 15,943.511 | 15,947.616 | 16,037.193 | 15,920.175 | 15,945.939 | 15,799.56 | 16,211.083 | 17,234.821 | 17,419.055 | 17,349.743 | 17,412.49 | 17,682.444 | 17,656.959 | 17,600.768 | 17,867.092 | 17,934.211 | 17,863.108 | 17,530.983 | 17,761.155 | 17,711.265 | 17,653.416 | 17,443.741 | 18,503.498 | 21,460.435 | 21,738.987 | 21,623.971 | 21,919.831 | 21,783.183 | 21,716.129 | 21,411.226 | 21,529.247 | 21,772.483 | 21,845.404 | 21,624.326 | 21,826.404 | 21,612.963 | 21,065.199 | 20,900.246 | 20,987.268 | 21,115.092 | 20,843.332 | 20,748.981 | 20,745.063 | 20,880.694 | 20,547.712 | 20,501.059 | 20,234.316 | 20,179.072 | 20,037.49 | 20,416.926 | 20,012.168 |
Totaal eigen vermogen
| 17,348.323 | 17,398.14 | 17,182.702 | 16,879.92 | 16,798.929 | 16,604.24 | 16,268.129 | 16,185.095 | 15,994.394 | 16,066.581 | 15,945.161 | 15,943.511 | 15,947.616 | 16,037.193 | 15,920.175 | 15,945.939 | 15,799.56 | 16,211.083 | 17,234.821 | 17,419.055 | 17,349.743 | 17,412.49 | 17,682.444 | 17,656.959 | 17,600.768 | 17,867.092 | 17,934.211 | 17,863.108 | 17,530.983 | 17,761.155 | 17,711.265 | 17,653.416 | 17,443.741 | 18,503.498 | 21,460.435 | 21,738.987 | 21,623.971 | 21,919.831 | 21,783.183 | 21,716.129 | 21,411.226 | 21,529.247 | 21,772.483 | 21,845.404 | 21,624.326 | 21,826.404 | 21,612.963 | 21,065.199 | 20,900.246 | 20,987.268 | 21,115.092 | 20,843.332 | 20,748.981 | 20,745.063 | 20,880.694 | 20,547.712 | 20,501.059 | 20,234.316 | 20,179.072 | 20,037.49 | 20,416.926 | 20,012.168 |
Totaal passiva en aandeelhoudersvermogen
| 24,007.113 | 24,294.544 | 24,623.116 | 23,832.841 | 22,476.583 | 23,067.238 | 23,298.119 | 22,612.847 | 21,385.063 | 21,954.641 | 21,981.456 | 21,729.902 | 21,013.16 | 21,474.445 | 22,393.065 | 21,656.373 | 20,917.69 | 22,692.942 | 24,790.36 | 24,719.347 | 23,394.93 | 24,064.637 | 24,614.217 | 24,480.44 | 23,504.436 | 24,587.356 | 25,406.193 | 25,013.113 | 23,769.374 | 25,029.746 | 25,975.231 | 26,732.532 | 24,624.706 | 26,629.353 | 30,033.748 | 30,168.555 | 28,488.884 | 31,143.951 | 31,800.688 | 31,346.843 | 29,723.18 | 31,623.951 | 31,681.888 | 32,493.741 | 30,274.633 | 30,908.879 | 31,395.798 | 30,504.305 | 28,280.45 | 29,686.901 | 30,873.953 | 30,241.36 | 28,604.807 | 30,070.258 | 30,564.286 | 29,199.917 | 29,397.63 | 30,025.309 | 27,971.082 | 27,423.201 | 30,687.149 | 30,798.549 |