Laox CO., LTD.
TSE:8202.T
199 (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 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 9,054 | 10,425 | 10,144 | 10,101 | 9,145 | 9,944 | 10,480 | 9,044 | 9,411 | 8,933 | 10,819 | 10,965 | 9,991 | 13,704 | 12,857 | 11,571 | 11,552 | 12,542 | 14,476 | 9,655 | 9,517 | 9,950 | 10,462.327 | 13,821.598 | 9,798.977 | 11,065.831 | 19,830.545 | 17,713.827 | 23,255.611 | 23,863.685 | 2,863.943 | 1,751.99 | 1,430.64 | 4,012.291 | 7,794.957 | 8,651.292 | 12,162.496 | 30,004.847 | 3,398.395 | 2,865.138 | 2,123.774 | 2,224.652 | 2,410.758 | 3,034.144 | 3,765.567 | 4,137.138 | 4,133.828 | 4,973.896 | 5,091.465 | 6,983.505 | 7,105.205 | 8,822.867 | 665.191 | 365.138 | 2,034.951 | 245.527 | 718.329 | 594.813 | 289.495 | 216.388 | 659.106 | 801.361 |
Kortetermijnbeleggingen
| 1,041 | 0 | 1,012 | 0 | 817 | 0 | -2,860 | 0 | 605 | 0 | 572 | 0 | 565 | 0 | -3,290 | 0 | 0 | 0 | -3,657 | 0 | 0 | 0 | -2,584.677 | -2,367.252 | -2,231.836 | -244.985 | -254.867 | -581.042 | -5,080.303 | -4,995.383 | -23,990.108 | -19,207.657 | -19,221.807 | -19,234.455 | -19,236.33 | -20,259.118 | -20,273.307 | -287.497 | -121.953 | -120.754 | -122.006 | -125.765 | -129.524 | -133.282 | -137.661 | -142.349 | -147.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -144.714 |
Liquide middelen en kortetermijnbeleggingen
| 10,095 | 10,425 | 11,156 | 10,101 | 9,145 | 9,944 | 10,480 | 9,044 | 9,411 | 8,933 | 10,819 | 10,965 | 9,991 | 13,704 | 12,857 | 11,571 | 11,552 | 12,542 | 14,476 | 9,655 | 9,517 | 9,950 | 10,462.327 | 13,821.598 | 9,798.977 | 11,065.831 | 19,830.545 | 17,713.827 | 23,255.611 | 23,863.685 | 2,863.943 | 1,751.99 | 1,430.64 | 4,012.291 | 7,794.957 | 8,651.292 | 12,162.496 | 30,004.847 | 3,398.395 | 2,865.138 | 2,123.774 | 2,224.652 | 2,410.758 | 3,034.144 | 3,765.567 | 4,137.138 | 4,133.828 | 4,973.896 | 5,091.465 | 6,983.505 | 7,105.205 | 8,822.867 | 665.191 | 365.138 | 2,034.951 | 245.527 | 718.329 | 594.813 | 289.495 | 216.388 | 659.106 | 801.361 |
Nettovorderingen
| 9,967 | 8,473 | 13,198 | 9,086 | 10,965 | 8,020 | 15,165 | 8,964 | 10,812 | 9,477 | 15,341 | 9,563 | 10,715 | 10,086 | 20,079 | 10,673 | 12,492 | 11,098 | 19,261 | 13,317 | 14,024 | 12,808 | 25,083.322 | 17,327.921 | 19,670.903 | 9,693.899 | 8,537.844 | 8,200.407 | 6,218.725 | 6,320.553 | 5,909.934 | 5,743.969 | 5,695.206 | 7,478.098 | 6,977.583 | 8,636.605 | 9,262.325 | 7,360.125 | 5,346.908 | 4,593.59 | 4,786.831 | 4,282.538 | 4,235.687 | 4,159.763 | 3,943.35 | 2,282.92 | 2,831.217 | 1,785.048 | 1,341.192 | 1,029.658 | 970.768 | 496.407 | 462.709 | 392.422 | 667.999 | 925.645 | 668.666 | 509.332 | 440.407 | 673.783 | 882.256 | 1,469.642 |
Voorraad
| 6,814 | 6,788 | 6,737 | 7,847 | 7,519 | 3,808 | 3,806 | 4,048 | 4,509 | 3,904 | 3,915 | 4,125 | 5,569 | 7,635 | 8,388 | 9,347 | 10,717 | 15,751 | 17,400 | 16,218 | 18,042 | 18,113 | 17,758.205 | 17,910.832 | 17,467.02 | 15,175.686 | 14,202.831 | 12,723.407 | 12,617.222 | 12,485.28 | 13,851.673 | 15,781.324 | 14,396.783 | 14,684.942 | 14,865.571 | 16,220.917 | 8,835.28 | 5,878.157 | 4,594.941 | 4,191.304 | 3,806.596 | 3,178.105 | 2,483.937 | 2,910.307 | 2,931.558 | 2,900.893 | 3,264.833 | 2,905.791 | 2,754.439 | 2,009.111 | 1,722.716 | 1,656.84 | 1,638.439 | 2,089.021 | 1,661.118 | 1,569.415 | 846.447 | 1,003.502 | 998.296 | 1,190.76 | 1,488.435 | 3,937.063 |
Overige vlottende activa
| 3,651 | 3,801 | 3,959 | 3,540 | 3,620 | 2,797 | 961 | 2,476 | 2,275 | 2,420 | 2,963 | 6,250 | 6,279 | 5,193 | 3,053 | 7,326 | 6,096 | 6,931 | 8,248 | 5,561 | 5,284 | 5,360 | 347.729 | 353.006 | 1,001.414 | 488.844 | 506.123 | 844.831 | 815.962 | 399.204 | 378.815 | 319.981 | 336.935 | 356.212 | 244.473 | 213.009 | 218.017 | 136.37 | 218.826 | 127.961 | 170.135 | 198.461 | 242.67 | 738.675 | 503.534 | 515.715 | 552.882 | 1,239.559 | 1,032.189 | 540.055 | 556.946 | 338.701 | 264.391 | 372.017 | 290.681 | 218.971 | 227.34 | 367.22 | 391.903 | 333.456 | 575.283 | 832.938 |
Totaal vlottende activa
| 30,527 | 29,487 | 35,050 | 30,574 | 31,249 | 24,569 | 30,412 | 24,532 | 27,007 | 24,734 | 33,038 | 30,903 | 32,554 | 36,618 | 44,377 | 38,917 | 40,857 | 46,322 | 59,385 | 44,751 | 46,867 | 46,231 | 53,651.583 | 49,413.357 | 47,938.314 | 36,424.26 | 43,077.343 | 39,482.472 | 42,907.52 | 43,068.722 | 23,004.365 | 23,597.264 | 21,859.564 | 26,531.543 | 29,882.584 | 33,721.823 | 30,478.118 | 43,379.499 | 13,559.07 | 11,777.993 | 10,887.336 | 9,883.756 | 9,373.052 | 10,842.889 | 11,144.009 | 9,836.666 | 10,782.76 | 10,904.294 | 10,219.285 | 10,562.329 | 10,355.635 | 11,314.815 | 3,030.73 | 3,218.598 | 4,654.749 | 2,959.558 | 2,460.782 | 2,474.867 | 2,120.101 | 2,414.387 | 3,605.08 | 7,041.004 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 5,240 | 5,321 | 5,375 | 5,369 | 5,573 | 5,499 | 8,168 | 5,681 | 5,709 | 5,747 | 9,136 | 5,600 | 5,704 | 6,299 | 10,664 | 7,612 | 7,763 | 11,157 | 16,616 | 15,426 | 15,844 | 15,767 | 20,817.874 | 21,111.221 | 22,955.046 | 16,313.211 | 15,711.401 | 13,580.197 | 12,967.182 | 12,048.813 | 11,661.812 | 11,236.904 | 10,711.152 | 9,406.106 | 8,349.839 | 7,725.377 | 6,414.139 | 4,928.281 | 4,901.745 | 5,507.446 | 5,473.58 | 5,756.388 | 5,727.906 | 6,080.931 | 5,935.999 | 5,962.511 | 5,631.644 | 2,163.692 | 1,959.298 | 1,504.787 | 992.611 | 1,054.124 | 991.099 | 1,096.245 | 1,119.789 | 1,109.205 | 983.37 | 1,053.897 | 980.395 | 981.424 | 1,402.32 | 3,542.856 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.666 | 14.166 | 14.666 | 0 | 0 | 315.806 | 335.964 | 356.121 | 376.279 | 466.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 967 | 1,032 | 1,072 | 1,107 | 1,143 | 1,180 | 1,224 | 1,285 | 1,334 | 1,399 | 1,588 | 1,785 | 1,978 | 2,175 | 2,365 | 2,577 | 2,781 | 3,100 | 3,269 | 3,526 | 3,678 | 4,068 | 4,069.538 | 4,280.623 | 4,500.607 | 397.009 | 374.633 | 384.733 | 408.543 | 410.055 | 403.795 | 406.697 | 300.754 | 237.885 | 227.885 | 235.223 | 196.789 | 130.182 | 124.625 | 35.743 | 35.696 | 37.987 | 43.772 | 49.15 | 44 | 41 | 0 | 56.11 | 60.815 | 64.174 | 66.609 | 67.975 | 67.17 | 71.015 | 63.042 | 63.091 | 45.442 | 61.556 | 88.073 | 53.682 | 91.991 | 92.205 |
Goodwill en immateriële activa
| 967 | 1,032 | 1,072 | 1,107 | 1,143 | 1,180 | 1,224 | 1,285 | 1,334 | 1,399 | 1,588 | 1,785 | 1,978 | 2,175 | 2,365 | 2,577 | 2,781 | 3,100 | 3,269 | 3,526 | 3,678 | 4,068 | 4,083.204 | 4,294.789 | 4,515.273 | 397.009 | 374.633 | 700.539 | 744.507 | 766.176 | 780.074 | 872.856 | 300.754 | 237.885 | 227.885 | 235.223 | 196.789 | 130.182 | 124.625 | 35.743 | 35.696 | 37.987 | 43.772 | 49.15 | 44.006 | 41.761 | 51.913 | 56.11 | 60.815 | 64.174 | 66.609 | 67.975 | 67.17 | 71.015 | 63.042 | 63.091 | 45.442 | 61.556 | 88.073 | 53.682 | 91.991 | 92.205 |
Langetermijnbeleggingen
| 4,450 | 4,757 | 234 | 4,980 | 5,013 | 3,827 | 3,123 | 5,471 | 5,643 | 5,797 | 5,685 | 6,651 | 7,278 | 7,991 | 5,642 | 10,004 | 10,273 | 10,378 | 5,942 | 11,927 | 12,806 | 13,261 | 5,945.198 | 5,942.589 | 10,828.335 | 8,542.272 | 3,721.331 | 3,790.058 | 8,297 | 8,203 | 27,532 | 24,104.011 | 23,396.908 | 22,090.875 | 19,522.51 | 20,530.066 | 20,334.978 | 336.066 | 134.216 | 133.459 | 134.784 | 138.302 | 143.104 | 147.175 | 152.724 | 157.509 | 160.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 168.535 |
Belastingvorderingen
| -4,450 | -4,756 | 26 | -4,980 | -5,013 | -3,827 | 79 | -5,471 | -5,643 | -5,797 | 38 | -6,651 | -7,278 | -7,991 | 55 | -10,004 | -10,273 | -10,378 | 60 | -11,927 | -12,806 | -13,261 | 179.694 | 214.653 | 215.105 | 124.214 | 111.183 | 4.293 | -8,297 | -8,203 | -27,532 | 0.294 | 1.139 | 0.543 | 284.692 | 280.791 | 249.23 | 296.143 | 274.975 | 222.752 | 196.791 | 281.443 | 282.81 | 753.638 | 543.886 | 542.347 | 382.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.172 |
Overige niet-vlottende activa
| 4,472 | 4,758 | 4,505 | 4,981 | 5,013 | 3,827 | -2,062 | 5,477 | 5,657 | 5,818 | -2,769 | 6,690 | 7,325 | 8,046 | 413 | 10,073 | 10,350 | 10,472 | 51 | 11,970 | 12,854 | 13,311 | -47.23 | 506.257 | 494.67 | 561.841 | 531.868 | -162.877 | 3,617.015 | 3,622.607 | 22,959.749 | -162.201 | -166.397 | -161.066 | -158.808 | -150.053 | -148.281 | -115.432 | -35.429 | -252.116 | -279.325 | -276.54 | -271.323 | -267.112 | -262.829 | -249.042 | -140.031 | 3,865.789 | 3,916.048 | 3,797.184 | 4,373.039 | 3,573.224 | 3,538.129 | 3,745.261 | 3,958.005 | 3,962.637 | 4,065.622 | 4,167.485 | 5,126.218 | 6,018.959 | 7,361.76 | 8,792.539 |
Totaal niet-vlottende activa
| 10,679 | 11,112 | 11,212 | 11,457 | 11,729 | 10,506 | 10,532 | 12,443 | 12,700 | 12,964 | 13,678 | 14,075 | 15,007 | 16,520 | 19,139 | 20,262 | 20,894 | 24,729 | 25,938 | 30,922 | 32,376 | 33,146 | 30,978.74 | 32,069.509 | 39,008.429 | 25,938.547 | 20,450.416 | 17,912.21 | 17,328.704 | 16,437.596 | 35,401.635 | 36,051.864 | 34,243.556 | 31,574.343 | 28,226.118 | 28,621.404 | 27,046.855 | 5,575.24 | 5,400.132 | 5,647.284 | 5,561.526 | 5,937.58 | 5,926.269 | 6,763.782 | 6,413.786 | 6,455.086 | 6,086.57 | 6,085.591 | 5,936.161 | 5,366.145 | 5,432.259 | 4,695.323 | 4,596.398 | 4,912.521 | 5,140.836 | 5,134.933 | 5,094.434 | 5,282.938 | 6,194.686 | 7,054.065 | 8,856.071 | 12,596.307 |
Totaal activa
| 41,206 | 40,599 | 46,262 | 42,032 | 42,980 | 35,076 | 40,944 | 36,976 | 39,708 | 37,701 | 46,720 | 44,980 | 47,562 | 53,138 | 63,523 | 59,182 | 61,752 | 71,053 | 85,327 | 75,674 | 79,246 | 79,379 | 84,630.329 | 81,482.875 | 86,946.75 | 62,362.815 | 63,527.765 | 57,394.687 | 60,236.231 | 59,506.324 | 58,406.003 | 59,649.135 | 56,103.127 | 58,105.892 | 58,108.705 | 62,343.232 | 57,524.98 | 48,954.746 | 18,959.206 | 17,425.282 | 16,448.869 | 15,821.343 | 15,299.326 | 17,606.677 | 17,557.799 | 16,291.757 | 16,869.334 | 16,989.885 | 16,155.446 | 15,928.474 | 15,787.894 | 16,010.138 | 7,627.128 | 8,131.119 | 9,795.585 | 8,094.491 | 7,555.216 | 7,757.805 | 8,314.787 | 9,468.452 | 12,461.151 | 19,637.311 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 7,292 | 6,405 | 10,367 | 5,573 | 6,501 | 4,059 | 7,914 | 4,211 | 5,850 | 3,989 | 8,356 | 4,313 | 6,422 | 5,262 | 9,618 | 5,752 | 6,707 | 4,442 | 10,806 | 8,456 | 10,999 | 9,751 | 14,271.314 | 10,676.517 | 14,576.002 | 6,244.065 | 5,465.891 | 6,157.01 | 5,239.99 | 5,208.891 | 4,164.045 | 4,673.288 | 5,208.147 | 6,200.453 | 5,345.598 | 9,671.923 | 8,369.425 | 5,859.375 | 5,184.677 | 3,926.308 | 3,703.631 | 2,734.548 | 2,820.189 | 3,353.672 | 2,934.105 | 1,959.856 | 1,967.528 | 2,471.919 | 1,494.668 | 1,225.68 | 736.926 | 693.743 | 616.884 | 875.242 | 1,131.577 | 1,142.147 | 1,016.599 | 1,299.002 | 743.927 | 1,441.813 | 608.117 | 1,833.541 |
Kortlopende schulden
| 2,550 | 2,550 | 2,643 | 2,550 | 2,050 | 1,200 | 1,200 | 1,500 | 2,000 | 509 | 2,032 | 1,559 | 1,857 | 2,965 | 7,163 | 6,767 | 9,103 | 9,111 | 11,126 | 8,102 | 7,058 | 6,061 | 6,403.941 | 5,640.509 | 5,595.805 | 3,803.316 | 5,000.296 | 2,138.329 | 6,336.474 | 5,751.341 | 4,943.429 | 4,597.423 | 993.73 | 994.197 | 93.894 | 97.756 | 31.042 | 1,525.917 | 25.562 | 525.213 | 24.868 | 224.529 | 24.194 | 15.984 | 0 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 300 | 150 | 620 | 1,041.04 | 738.08 | 605 | 330 | 470 | 330 | 2,239.865 |
Belastingschulden
| 30 | 14 | 51 | 21 | 47 | 22 | 79 | 56 | 86 | 67 | 520 | 759 | 698 | 584 | 489 | 395 | 264 | 179 | 303 | 185 | 266 | 215 | 384.081 | 192.886 | 278.901 | 119.683 | 427.813 | 240.068 | 235.299 | 123.718 | 35.089 | 109.02 | 225.194 | 119.427 | 829.485 | 732.105 | 497.632 | 202.528 | 33.232 | 52.902 | 22.043 | 56.15 | 58.662 | 64.041 | 38.032 | 25.566 | 50.085 | 23.987 | 31.422 | 13.964 | 43.128 | 22.298 | 31.148 | 4.808 | 10.279 | 22.768 | 25.327 | 24.403 | 25.907 | 42.177 | 31.757 | 48.433 |
Uitgestelde opbrengsten
| 30 | 14 | 2,392 | 623 | 623 | 396 | 4,938 | 565 | 794 | 727 | 7,471 | 1,698 | 1,988 | 1,591 | 1,041 | 725 | 791 | 438 | 622 | 585 | 695 | 651 | 6,982.466 | 7,022.301 | 6,658.798 | 2,254.643 | 2,309.464 | 2,688.639 | 2,667.478 | 2,130.034 | 2,500.713 | 2,109.325 | 2,350.46 | 2,748.136 | 2,871.394 | 3,355.831 | 3,083.8 | 2,171.688 | 1,861.656 | 2,028.346 | 2,187.095 | 2,407.463 | 1,727.242 | 1,987.964 | 0 | 0 | 1,141.963 | 0 | 0 | 0 | 0 | 0 | 106.832 | 61.439 | 112.13 | 134.979 | 223.827 | 627.416 | 1,843.43 | 2,743.939 | 3,348.246 | 777.454 |
Overige kortlopende verplichtingen
| 5,168 | 5,539 | 3,911 | 6,573 | 6,702 | 6,346 | 3,057 | 6,989 | 6,986 | 7,784 | 4,125 | 9,020 | 8,159 | 9,983 | 10,788 | 8,929 | 8,963 | 8,149 | 9,962 | 11,208 | 12,127 | 11,912 | 4,003.204 | 3,711.702 | 2,110.727 | 356.562 | 417.554 | 556.776 | 657.276 | 347.397 | 292.404 | 309.901 | 250.158 | 284.449 | 243.062 | 549.415 | 486.095 | 598.011 | 366.191 | 71.322 | 73.526 | 39.825 | 177.331 | 519.407 | 2,280.196 | 1,651.219 | 289.179 | 588.504 | 460.93 | 339.059 | 332.073 | 308.439 | 212.395 | 177.187 | 150.835 | 153.123 | 166.123 | 171.005 | 191.818 | 299.622 | 570.967 | 1,565.661 |
Totaal kortlopende verplichtingen
| 15,040 | 14,508 | 19,313 | 15,319 | 15,876 | 12,001 | 17,109 | 13,265 | 15,630 | 13,009 | 21,984 | 16,590 | 18,426 | 19,801 | 28,610 | 22,173 | 25,564 | 22,140 | 32,516 | 28,351 | 30,879 | 28,375 | 31,660.925 | 27,051.029 | 28,941.332 | 12,658.586 | 13,193.205 | 11,540.754 | 14,901.218 | 13,437.663 | 11,900.591 | 11,689.937 | 8,802.495 | 10,227.235 | 8,553.948 | 13,674.925 | 11,970.362 | 10,154.991 | 7,438.086 | 6,551.189 | 5,989.12 | 5,406.365 | 4,748.956 | 5,877.027 | 5,214.301 | 3,611.075 | 3,498.67 | 3,060.423 | 1,955.598 | 1,564.739 | 1,068.999 | 1,002.182 | 1,236.111 | 1,263.868 | 2,014.542 | 2,471.289 | 2,144.629 | 2,702.423 | 3,109.175 | 4,955.374 | 4,857.33 | 6,416.521 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 177 | 184 | 192 | 165 | 171 | 85 | 91 | 97 | 102 | 107 | 114 | 117 | 120 | 638 | 794 | 673 | 337 | 510 | 1,985 | 223 | 242 | 352 | 3,157.819 | 3,581.125 | 4,041.346 | 2,771.676 | 2,156.212 | 278.012 | 272.739 | 372.69 | 375.441 | 369.27 | 368.004 | 442.947 | 392.19 | 396.489 | 31.765 | 20.257 | 26.871 | 33.394 | 39.828 | 46.174 | 52.433 | 29.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 31 | 0 | 0 | 0 | 1,843 | 0 | 0 | 0 | 2,793 | 0 | 0 | 0 | 3,082 | 0 | 0 | 0 | 2,943 | 0 | 0 | 0 | 4,201.971 | 4,355.946 | 4,471.064 | 2,774.963 | 2,771.499 | 1,536.283 | 1,313.979 | 1,266.475 | 1,245.791 | 902.457 | 884.354 | 874.772 | 683.529 | 706.551 | 482.061 | 467.204 | 459.11 | 442.767 | 429.959 | 433.571 | 556.449 | 498.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 559 | 0 | 0 | 0 | 617 | 0 | 0 | 0 | 625 | 0 | 0 | 0 | 1,422 | 0 | 0 | 0 | 1,699 | 0 | 0 | 0 | 716.699 | 723.717 | 732.311 | 461.504 | 482.948 | 231.708 | 24.353 | 22.612 | 19.762 | 24.566 | 26.563 | 41.61 | 45.914 | 48.709 | 43.167 | 75.071 | 78.656 | 92.847 | 96.762 | 103.46 | 103.242 | 20.708 | 21.749 | 22.051 | 22.044 | 33.55 | 35.296 | 35.688 | 13.661 | 15.934 | 16.395 | 16.856 | 20.455 | 20.946 | 0 | 0 | 0 | 0 | 0.021 | 1.018 |
Overige niet-vlottende verplichtingen
| 3,641 | 4,281 | 3,756 | 4,463 | 4,598 | 3,310 | 958 | 3,518 | 3,716 | 3,881 | 1,089 | 4,300 | 4,426 | 5,872 | 2,041 | 5,833 | 5,651 | 6,201 | 1,964 | 7,041 | 7,399 | 8,037 | 849.908 | 762.044 | 771.018 | 383.237 | 396.216 | 331.827 | 320.347 | 332.526 | 363.989 | 360.291 | 377.926 | 515.548 | 525.599 | 610.54 | 645.987 | 671.754 | 677.274 | 675.6 | 640.954 | 631.539 | 658.012 | 612.377 | 1,088.029 | 1,209.807 | 1,198.439 | 1,363.464 | 1,365.529 | 1,350.028 | 1,316.582 | 1,331.793 | 1,427.668 | 1,483.865 | 1,598.095 | 1,659.926 | 1,905.736 | 1,755.176 | 1,805.357 | 2,213.329 | 3,062.524 | 2,859.48 |
Totaal niet-vlottende verplichtingen
| 3,818 | 4,465 | 4,538 | 4,628 | 4,769 | 3,395 | 3,509 | 3,615 | 3,818 | 3,988 | 4,621 | 4,417 | 4,546 | 6,510 | 7,339 | 6,506 | 5,988 | 6,711 | 8,591 | 7,264 | 7,641 | 8,389 | 8,926.397 | 9,422.832 | 10,015.739 | 6,391.38 | 5,806.875 | 2,377.83 | 1,931.418 | 1,994.303 | 2,004.983 | 1,656.584 | 1,656.847 | 1,874.877 | 1,647.232 | 1,762.289 | 1,202.98 | 1,234.286 | 1,241.911 | 1,244.608 | 1,207.503 | 1,214.744 | 1,370.136 | 1,161.064 | 1,109.778 | 1,231.858 | 1,220.483 | 1,397.014 | 1,400.825 | 1,385.716 | 1,330.243 | 1,347.727 | 1,444.063 | 1,500.721 | 1,618.55 | 1,680.872 | 1,905.736 | 1,755.176 | 1,805.357 | 2,213.329 | 3,062.545 | 2,860.498 |
Totaal passiva
| 18,858 | 18,973 | 23,851 | 19,947 | 20,645 | 15,396 | 20,618 | 16,880 | 19,448 | 16,997 | 26,605 | 21,007 | 22,972 | 26,311 | 35,949 | 28,679 | 31,552 | 28,851 | 41,107 | 35,615 | 38,520 | 36,764 | 40,587.322 | 36,473.861 | 38,957.071 | 19,049.966 | 19,000.08 | 13,918.584 | 16,832.636 | 15,431.966 | 13,905.574 | 13,346.521 | 10,459.342 | 12,102.112 | 10,201.18 | 15,437.214 | 13,173.342 | 11,389.277 | 8,679.997 | 7,795.797 | 7,196.623 | 6,621.109 | 6,119.092 | 7,038.091 | 6,324.079 | 4,842.933 | 4,719.153 | 4,457.437 | 3,356.423 | 2,950.455 | 2,399.242 | 2,349.909 | 2,680.174 | 2,764.589 | 3,633.092 | 4,152.161 | 4,050.365 | 4,457.599 | 4,914.532 | 7,168.703 | 7,919.875 | 9,277.019 |
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
| 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 23,000 | 26,850 | 26,850 | 22,633 | 22,633 | 22,633 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 22,633.662 | 20,718.402 | 7,950.002 | 7,950.002 | 7,950.002 | 7,950.002 | 7,950.002 | 7,950.002 | 7,950.002 | 7,950.002 | 7,950.002 | 7,950.002 | 7,950.002 | 7,950.002 | 7,950.002 | 7,950.002 | 3,450 | 3,450 | 3,450 | 2,200 | 2,000 | 2,000 | 6,750 | 6,000 | 6,000 | 6,000 |
Ingehouden winsten
| 6,317 | 5,608 | 6,407 | 6,070 | 6,336 | 3,703 | 4,364 | 4,074 | 4,253 | -20,087 | -20,657 | -16,777 | -16,163 | -14,325 | -13,547 | -10,643 | -10,893 | -6,508 | -4,590 | -483 | 152 | 1,969 | 3,389.452 | 4,347.246 | 5,099.217 | 3,620.453 | 4,598.761 | 3,709.858 | 3,614.393 | 4,275.792 | 4,771.696 | 6,485.07 | 5,834.366 | 5,874.543 | 6,298.772 | 5,328.435 | 2,827.508 | -28.554 | -4,826.127 | -5,554.22 | -6,010.476 | -6,054.78 | -6,068.713 | -4,668.101 | -4,009.207 | -3,689.803 | -2,823.347 | -2,238.75 | -1,998.09 | -1,865.407 | -1,415.114 | -1,133.736 | -846.598 | -426.497 | 370.368 | 388.328 | -7,422.011 | -7,625.671 | -14,025.135 | -13,626.092 | -11,385.748 | -5,612.029 |
Overige gereserveerde algehele resultaten
| 693 | 682 | 665 | 681 | 665 | 643 | 629 | 689 | 674 | 612 | 546 | 532 | 533 | 39,884 | 491 | 550 | 539 | 452 | 501 | 501 | 519 | 498 | 496 | 568 | 614 | 333 | 573 | 631 | 654 | 663 | 593 | 683 | 674 | 538 | 476 | 445 | 390 | 310 | 312 | 390 | 469 | 462 | 455 | 442 | 448 | 344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 15,235 | 15,234 | 15,234 | 15,234 | 15,234 | 15,234 | 15,233 | 15,233 | 15,233 | 40,079 | 40,079 | 17,180 | 17,179 | -22,433 | 16,886 | 16,886 | 16,886 | 20,719 | 20,719 | 16,502 | 16,501 | 16,501 | 16,500.512 | 16,501.724 | 16,501.299 | 16,501.26 | 16,501.063 | 16,501.583 | 16,501.54 | 16,501.904 | 16,502.071 | 16,500.882 | 16,501.757 | 16,957.575 | 18,499.091 | 18,498.921 | 18,500.468 | 16,565.621 | 6,843.334 | 6,843.703 | 6,843.72 | 6,843.012 | 6,843.945 | 6,844.685 | 6,844.925 | 6,844.625 | 7,023.526 | 6,821.196 | 6,847.111 | 6,893.424 | 6,853.764 | 6,843.963 | 2,343.552 | 2,343.027 | 2,342.125 | 1,354.002 | 8,926.862 | 8,925.877 | 10,675.39 | 9,925.841 | 9,927.024 | 9,927.397 |
Totaal eigen vermogen van aandeelhouders
| 22,345 | 21,624 | 22,406 | 22,085 | 22,335 | 19,680 | 20,326 | 20,096 | 20,260 | 20,704 | 20,068 | 23,935 | 24,549 | 26,126 | 26,830 | 29,793 | 29,532 | 41,513 | 43,480 | 39,153 | 39,805 | 41,601 | 43,019.626 | 44,050.632 | 44,848.178 | 43,088.375 | 44,306.486 | 43,476.103 | 43,403.595 | 44,074.358 | 44,500.429 | 46,302.614 | 45,643.785 | 46,003.78 | 47,907.525 | 46,906.018 | 44,351.638 | 37,565.469 | 10,279.209 | 9,629.485 | 9,252.246 | 9,200.234 | 9,180.234 | 10,568.586 | 11,233.72 | 11,448.824 | 12,150.181 | 12,532.448 | 12,799.023 | 12,978.019 | 13,388.652 | 13,660.229 | 4,946.954 | 5,366.53 | 6,162.493 | 3,942.33 | 3,504.851 | 3,300.206 | 3,400.255 | 2,299.749 | 4,541.276 | 10,315.368 |
Totaal eigen vermogen
| 22,345 | 21,624 | 22,406 | 22,085 | 22,335 | 19,680 | 20,326 | 20,096 | 20,260 | 20,704 | 20,115 | 23,973 | 24,590 | 26,827 | 27,574 | 30,503 | 30,200 | 42,202 | 44,220 | 40,059 | 40,726 | 42,615 | 44,043.007 | 45,009.014 | 47,989.679 | 43,312.849 | 44,527.685 | 43,476.103 | 43,403.595 | 44,074.358 | 44,500.429 | 46,302.614 | 45,643.785 | 46,003.78 | 47,907.525 | 46,906.018 | 44,351.638 | 37,565.469 | 10,279.209 | 9,629.485 | 9,252.246 | 9,200.234 | 9,180.234 | 10,568.586 | 11,233.72 | 11,448.824 | 12,150.181 | 12,532.448 | 12,799.023 | 12,978.019 | 13,388.652 | 13,660.229 | 4,946.954 | 5,366.53 | 6,162.493 | 3,942.33 | 3,504.851 | 3,300.206 | 3,400.255 | 2,299.749 | 4,541.276 | 10,360.292 |
Totaal passiva en aandeelhoudersvermogen
| 41,203 | 40,597 | 46,257 | 42,032 | 42,980 | 35,076 | 40,944 | 36,976 | 39,708 | 37,701 | 46,720 | 44,980 | 47,562 | 53,138 | 63,523 | 59,182 | 61,752 | 71,053 | 85,327 | 75,674 | 79,246 | 79,379 | 84,630.329 | 81,482.875 | 86,946.75 | 62,362.815 | 63,527.765 | 57,394.687 | 60,236.231 | 59,506.324 | 58,406.003 | 59,649.135 | 56,103.127 | 58,105.892 | 58,108.705 | 62,343.232 | 57,524.98 | 48,954.746 | 18,959.206 | 17,425.282 | 16,448.869 | 15,821.343 | 15,299.326 | 17,606.677 | 17,557.799 | 16,291.757 | 16,869.334 | 16,989.885 | 16,155.446 | 15,928.474 | 15,787.894 | 16,010.138 | 7,627.128 | 8,131.119 | 9,795.585 | 8,094.491 | 7,555.216 | 7,757.805 | 8,314.787 | 9,468.452 | 12,461.151 | 19,637.311 |