
Fuyo General Lease Co., Ltd.
TSE:8424.T
3844 (JPY) • At close July 3, 2025
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 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 66,598 | 97,565 | 96,953 | 87,649 | 140,674 | 60,135 | 116,645 | 123,359 | 121,227 | 77,240 | 79,672 | 78,615 | 72,157 | 82,021 | 69,795 | 79,739 | 98,926 | 97,438 | 72,743 | 141,810 | 77,436 | 66,569 | 67,897 | 60,342 | 71,173 | 80,934 | 96,182 | 64,952 | 54,822 | 48,880 | 58,834 | 31,333 | 50,990 | 42,283 | 44,862 | 40,813 | 51,513 | 54,221 | 52,450 | 40,903 | 53,963 | 62,882 | 47,821 | 47,123 | 72,309 | 70,431 | 81,897 | 58,600 | 95,209 | 110,918 | 117,466 | 45,866 | 43,950 | 42,518 | 30,455 | 13,244 | 31,408 | 35,850 | 30,807 | 40,270 | 78,595 | 58,215 | 71,788 | 97,418 | 80,798 |
Kortetermijnbeleggingen
| 548,116 | 527,864 | 525,427 | 520,114 | 491,596 | 514,885 | 507,147 | 472,358 | 454,966 | 411,698 | 378,795 | 349,724 | 323,021 | 298,721 | 276,492 | 275,939 | 283,209 | 292,322 | 293,841 | 235,367 | 234,837 | 220,845 | 214,721 | 189,877 | 179,529 | 194,174 | 188,889 | 182,240 | 174,036 | 161,931 | 160,547 | 151,255 | 145,343 | 151,193 | 130,015 | 105,985 | 100,211 | 86,696 | 75,802 | 53,782 | 42,549 | 35,723 | 20,789 | 9,950 | 8,840 | 6,446 | 6,510 | 11,506 | 6,687 | 7,200 | 5,759 | 6,836 | 6,917 | 8,180 | 6,715 | 6,254 | 6,118 | 6,205 | 5,430 | 5,660 | 5,205 | 5,346 | 5,779 | 5,538 | 5,764 |
Liquide middelen en kortetermijnbeleggingen
| 614,714 | 625,429 | 622,013 | 607,763 | 632,270 | 575,020 | 623,792 | 595,717 | 576,193 | 488,938 | 458,467 | 428,339 | 395,178 | 380,742 | 346,287 | 355,678 | 382,135 | 389,760 | 366,584 | 377,177 | 312,273 | 287,414 | 282,618 | 250,219 | 250,702 | 275,108 | 285,071 | 247,192 | 228,858 | 210,811 | 219,381 | 182,588 | 196,333 | 193,476 | 174,877 | 146,798 | 151,724 | 140,917 | 128,252 | 94,685 | 96,512 | 98,605 | 68,610 | 57,073 | 81,149 | 76,877 | 88,407 | 70,106 | 101,896 | 118,118 | 123,225 | 52,702 | 50,867 | 50,698 | 37,170 | 19,498 | 37,526 | 42,055 | 36,237 | 45,930 | 83,800 | 63,561 | 77,567 | 102,956 | 86,562 |
Nettovorderingen
| 1,463,640 | 1,402,974 | 1,430,221 | 1,408,369 | 0 | 0 | 1,418,348 | 1,408,918 | 1,415,227 | 1,427,610 | 1,440,495 | 1,446,676 | 1,540,015 | 1,549,931 | 1,548,120 | 1,602,809 | 1,616,465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,791,573 | 0 | 0 | 0 | 0 | 0 | 0 | 1,631,051 | 1,619,256 | 1,606,387 | 1,566,086 | 1,550,262 | 1,515,303 | 1,500,230 | 1,480,727 | 1,435,371 | 1,417,257 | 1,372,221 | 1,354,827 | 1,347,725 | 1,328,858 | 1,322,191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 2,712 | 2,901 | 2,464 | 2,398 | 2,410 | 2,200 | 2,509 | 2,329 | 2,436 | 2,359 | 2,776 | -305,421 | -306,573 | -246,791 | -247,458 | -236,991 | -226,329 | -200,137 | -187,634 | -199,652 | -193,722 | -186,956 | -176,070 | -161,051 | -158,831 | -148,130 | -141,672 | -147,795 | -127,208 | -102,706 | -96,011 | -82,245 | -70,243 | -48,349 | -35,994 | -29,225 | -13,178 | -2,137 | 331 | 2,535 | 2,728 | 2,573 | 2,942 | 2,585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| -2,078,354 | 123,498 | 101,135 | 133,328 | 1,534,155 | 1,558,181 | 112,671 | 102,535 | 103,239 | 94,185 | 90,370 | 88,449 | 87,186 | 83,904 | 104,169 | 99,580 | 107,261 | 1,759,182 | 1,781,704 | 1,799,344 | 1,715,214 | 1,727,937 | 1,698,401 | 1,674,738 | 1,647,477 | 1,635,467 | 1,598,194 | 1,621,417 | 30,351 | 1,653,365 | 1,620,786 | 1,640,616 | 1,607,873 | 1,563,213 | 1,575,968 | 34,471 | 36,833 | 36,067 | 45,646 | 35,898 | 40,565 | 34,738 | 33,524 | 29,588 | 27,729 | 30,741 | 28,795 | 26,973 | 32,169 | 44,344 | 1,363,907 | 1,348,537 | 1,327,481 | 1,324,327 | 1,305,189 | 1,314,368 | 1,325,953 | 1,337,028 | 1,315,176 | 1,351,738 | 1,351,107 | 1,382,603 | 1,401,229 | 1,411,294 | 1,421,483 |
Totaal vlottende activa
| 0 | 2,151,901 | 2,186,839 | 2,149,460 | 2,166,425 | 2,133,201 | 2,157,523 | 2,110,071 | 2,097,123 | 2,013,131 | 1,991,742 | 1,965,664 | 2,024,888 | 2,016,906 | 2,001,012 | 2,060,426 | 2,108,637 | 2,148,942 | 2,148,288 | 2,176,521 | 2,027,487 | 2,015,351 | 1,981,019 | 1,924,957 | 1,898,179 | 1,910,575 | 1,883,265 | 1,868,609 | 1,876,761 | 1,864,176 | 1,840,167 | 1,823,204 | 1,804,206 | 1,756,689 | 1,750,845 | 1,706,335 | 1,707,602 | 1,696,675 | 1,664,182 | 1,627,063 | 1,609,831 | 1,597,850 | 1,562,072 | 1,512,082 | 1,517,626 | 1,475,928 | 1,468,262 | 1,440,886 | 1,459,193 | 1,480,053 | 1,487,132 | 1,401,239 | 1,378,348 | 1,375,025 | 1,342,359 | 1,333,866 | 1,363,479 | 1,379,083 | 1,351,413 | 1,397,668 | 1,434,907 | 1,446,164 | 1,478,796 | 1,514,250 | 1,508,045 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,086,443 | 37,465 | 1,029,489 | 1,018,410 | 978,579 | 986,924 | 887,815 | 852,440 | 842,070 | 799,338 | 793,401 | 775,621 | 726,984 | 766,361 | 754,273 | 740,027 | 677,379 | 674,977 | 621,304 | 611,212 | 553,111 | 551,142 | 553,399 | 553,919 | 526,059 | 475,032 | 409,491 | 404,017 | 400,373 | 410,017 | 369,168 | 366,132 | 350,505 | 319,465 | 289,069 | 288,958 | 263,297 | 251,637 | 232,076 | 222,543 | 226,762 | 206,294 | 191,346 | 187,784 | 191,624 | 184,817 | 181,060 | 181,523 | 180,479 | 167,778 | 170,595 | 172,780 | 170,996 | 166,954 | 168,707 | 170,181 | 171,906 | 175,517 | 162,531 | 153,787 | 110,852 | 99,887 | 96,250 | 70,424 | 66,690 |
Goodwill
| 46,304 | 21,954 | 22,388 | 22,822 | 23,256 | 24,369 | 27,044 | 27,505 | 27,986 | 21,934 | 20,499 | 20,867 | 21,234 | 22,562 | 20,069 | 20,393 | 20,718 | 21,042 | 21,366 | 21,705 | 21,749 | 23,757 | 24,105 | 17,220 | 17,482 | 17,744 | 6,035 | 6,131 | 6,226 | 6,619 | 7,012 | 7,404 | 7,797 | 1,702 | 2,014 | 2,325 | 2,637 | 2,949 | 3,260 | 3,572 | 3,884 | 4,195 | 4,507 | 4,459 | 4,756 | 5,053 | 5,351 | 5,648 | 5,945 | 6,242 | 6,539 | 6,836 | 7,133 | 7,236 | 7,338 | 7,441 | 7,544 | 7,646 | 7,749 | 7,851 | 7,954 | 8,057 | 8,159 | 8,365 | 8,467 |
Immateriële activa
| 0 | 14,346 | 14,611 | 14,306 | 14,378 | 15,663 | 10,645 | 10,651 | 11,255 | 9,663 | 9,623 | 9,452 | 9,563 | 7,672 | 7,628 | 7,783 | 7,981 | 7,984 | 8,063 | 8,187 | 7,911 | 6,696 | 6,769 | 4,498 | 4,599 | 4,536 | 4,529 | 4,394 | 4,575 | 4,534 | 4,622 | 4,684 | 4,781 | 4,695 | 4,693 | 4,774 | 4,893 | 4,786 | 4,561 | 4,373 | 4,012 | 3,648 | 3,109 | 2,924 | 2,905 | 2,749 | 2,657 | 2,662 | 2,649 | 2,826 | 2,935 | 3,087 | 3,289 | 3,590 | 3,788 | 3,916 | 4,134 | 4,415 | 4,530 | 4,779 | 4,985 | 5,263 | 5,535 | 6,159 | 6,317 |
Goodwill en immateriële activa
| 61,842 | 36,300 | 36,999 | 37,128 | 37,634 | 40,032 | 37,689 | 38,156 | 39,241 | 31,597 | 30,122 | 30,319 | 30,797 | 30,234 | 27,697 | 28,176 | 28,699 | 29,026 | 29,429 | 29,892 | 29,660 | 30,453 | 30,874 | 21,718 | 22,081 | 22,280 | 10,564 | 10,525 | 10,801 | 11,153 | 11,634 | 12,088 | 12,578 | 6,397 | 6,707 | 7,099 | 7,530 | 7,735 | 7,821 | 7,945 | 7,896 | 7,843 | 7,616 | 7,383 | 7,661 | 7,802 | 8,008 | 8,310 | 8,594 | 9,068 | 9,474 | 9,923 | 10,422 | 10,826 | 11,126 | 11,357 | 11,678 | 12,061 | 12,279 | 12,630 | 12,939 | 13,320 | 13,694 | 14,524 | 14,784 |
Langetermijnbeleggingen
| 0 | 152,856 | 196,148 | 152,602 | 158,182 | 152,453 | -361,974 | 176,830 | -329,680 | -282,204 | -249,961 | 165,737 | -202,762 | -184,282 | -156,888 | -161,970 | -170,371 | -191,618 | -201,773 | -140,046 | -142,853 | -114,497 | -118,382 | -102,582 | -86,708 | -110,322 | -101,517 | -90,599 | -79,723 | -67,628 | -76,399 | -66,653 | -61,894 | -67,437 | -51,352 | -26,118 | -19,517 | -3,545 | 5,266 | 35,118 | 50,424 | 49,492 | 63,561 | 79,748 | 78,292 | 93,374 | 83,927 | 57,647 | 60,139 | 48,551 | 46,035 | 40,388 | 40,368 | 36,115 | 40,457 | 37,160 | 37,552 | 37,629 | 36,913 | 39,586 | 39,835 | 37,414 | 36,545 | 27,169 | 27,711 |
Belastingvorderingen
| 4,635 | 3,606 | 4,223 | 3,903 | 4,229 | 4,070 | 2,910 | 2,721 | 2,897 | 2,684 | 2,863 | 2,798 | 2,976 | 3,109 | 2,569 | 2,277 | 2,620 | 2,475 | 2,728 | 2,723 | 2,762 | 2,673 | 3,370 | 3,650 | 4,155 | 3,928 | 2,691 | 2,598 | 679 | 650 | 651 | 637 | 642 | 693 | 713 | 693 | 736 | 821 | 856 | 846 | 766 | 874 | 651 | 648 | 615 | 457 | 533 | 522 | 542 | 515 | 553 | 565 | 535 | 591 | 768 | 850 | 629 | 767 | 872 | 982 | 903 | 892 | 916 | 1,644 | 676 |
Overige niet-vlottende activa
| -1,152,920 | 1,035,777 | 4,608 | 1,024,663 | 45,272 | 41,503 | 547,650 | 773 | 498,086 | 454,975 | 423,220 | 878 | 366,816 | 343,559 | 321,013 | 324,181 | 332,317 | 341,251 | 341,724 | 284,392 | 282,427 | 268,352 | 262,272 | 239,750 | 228,437 | 241,594 | 235,684 | 229,385 | 221,942 | 210,734 | 209,038 | 199,583 | 194,047 | 201,474 | 180,325 | 158,017 | 153,721 | 134,976 | 124,537 | 102,000 | 91,926 | 82,532 | 68,733 | 57,381 | 56,103 | 47,780 | 47,888 | 57,025 | 55,359 | 58,793 | 58,563 | 61,234 | 67,962 | 67,036 | 66,821 | 67,221 | 68,723 | 71,845 | 70,758 | 69,041 | 71,495 | 74,089 | 75,753 | 65,781 | 62,372 |
Totaal niet-vlottende activa
| 0 | 1,262,398 | 1,267,244 | 1,256,376 | 1,223,896 | 1,224,982 | 1,114,090 | 1,070,920 | 1,052,614 | 1,006,390 | 999,645 | 975,353 | 924,811 | 958,981 | 948,664 | 932,691 | 870,644 | 856,111 | 793,412 | 788,173 | 725,107 | 738,123 | 731,533 | 716,455 | 694,024 | 632,512 | 556,913 | 555,926 | 554,072 | 564,926 | 514,092 | 511,787 | 495,878 | 460,592 | 425,462 | 428,649 | 405,767 | 391,624 | 370,556 | 368,452 | 377,774 | 347,035 | 331,907 | 332,944 | 334,295 | 334,230 | 321,416 | 305,027 | 305,113 | 284,705 | 285,220 | 284,890 | 290,283 | 281,522 | 287,879 | 286,769 | 290,488 | 297,819 | 283,353 | 276,026 | 236,024 | 225,602 | 223,158 | 179,542 | 172,233 |
Totaal activa
| 3,567,110 | 3,414,299 | 3,454,083 | 3,405,836 | 3,390,324 | 3,358,188 | 3,271,619 | 3,180,994 | 3,149,740 | 3,019,525 | 2,991,392 | 2,941,024 | 2,949,704 | 2,975,891 | 2,949,681 | 2,993,122 | 2,979,285 | 3,005,058 | 2,941,704 | 2,964,698 | 2,752,598 | 2,753,479 | 2,712,555 | 2,641,415 | 2,592,206 | 2,543,092 | 2,440,183 | 2,424,539 | 2,430,838 | 2,429,105 | 2,354,263 | 2,334,995 | 2,300,090 | 2,217,286 | 2,176,311 | 2,134,989 | 2,113,373 | 2,088,301 | 2,034,741 | 1,995,519 | 1,987,610 | 1,944,889 | 1,893,982 | 1,845,030 | 1,851,925 | 1,810,162 | 1,789,682 | 1,745,918 | 1,764,310 | 1,764,760 | 1,772,352 | 1,686,129 | 1,668,631 | 1,656,547 | 1,630,238 | 1,620,635 | 1,653,967 | 1,676,902 | 1,634,766 | 1,673,694 | 1,670,931 | 1,671,766 | 1,701,954 | 1,693,792 | 1,680,278 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 33,587 | 34,845 | 33,886 | 36,467 | 33,642 | 35,570 | 31,395 | 33,916 | 32,735 | 31,276 | 30,816 | 35,441 | 32,336 | 26,581 | 30,745 | 33,027 | 34,676 | 32,335 | 30,166 | 45,391 | 34,935 | 56,513 | 37,514 | 44,531 | 37,328 | 18,628 | 19,851 | 26,464 | 22,435 | 25,683 | 20,575 | 30,174 | 23,640 | 21,010 | 19,327 | 30,090 | 25,575 | 26,866 | 23,089 | 34,018 | 23,025 | 25,470 | 21,982 | 49,658 | 26,083 | 26,992 | 26,270 | 33,554 | 30,903 | 106,341 | 108,635 | 45,523 | 122,081 | 125,903 | 120,044 | 120,814 | 124,692 | 133,626 | 150,996 | 128,837 | 141,275 | 144,502 | 160,924 | 163,354 |
Kortlopende schulden
| 1,369,050 | 1,303,330 | 1,316,178 | 1,330,039 | 1,313,069 | 1,420,372 | 1,339,272 | 1,362,886 | 1,366,668 | 1,402,147 | 1,368,992 | 1,392,612 | 1,355,256 | 1,443,422 | 1,382,786 | 1,463,904 | 1,450,253 | 1,499,972 | 1,495,635 | 1,557,589 | 1,366,435 | 1,420,977 | 1,398,232 | 1,398,654 | 1,332,187 | 1,310,516 | 1,244,605 | 1,272,938 | 1,266,532 | 1,283,925 | 1,210,283 | 1,221,077 | 1,192,730 | 1,161,685 | 1,154,774 | 1,170,493 | 1,165,144 | 1,211,626 | 1,200,953 | 1,200,269 | 1,175,347 | 1,179,873 | 1,149,467 | 1,114,770 | 1,054,651 | 1,062,055 | 1,040,453 | 942,378 | 938,027 | 992,015 | 1,096,971 | 1,063,846 | 1,015,386 | 1,000,434 | 976,291 | 998,153 | 1,001,684 | 1,036,743 | 992,862 | 1,011,465 | 1,029,152 | 1,021,441 | 1,019,173 | 1,051,909 | 1,048,437 |
Belastingschulden
| 0 | 0 | 0 | 0 | 7,617 | 3,052 | 7,002 | 2,639 | 7,359 | 3,600 | 7,793 | 3,319 | 8,145 | 3,831 | 7,442 | 2,468 | 9,974 | 4,751 | 5,856 | 1,301 | 4,215 | 998 | 5,509 | 1,766 | 5,555 | 1,946 | 5,327 | 2,163 | 5,880 | 2,460 | 5,915 | 2,552 | 5,511 | 1,915 | 4,608 | 2,036 | 4,975 | 2,657 | 5,052 | 2,116 | 4,919 | 2,116 | 4,959 | 2,370 | 6,076 | 3,640 | 5,518 | 2,610 | 5,014 | 2,555 | 3,285 | 1,445 | 5,767 | 2,254 | 6,127 | 2,618 | 8,527 | 5,557 | 6,318 | 2,537 | 5,043 | 2,658 | 5,396 | 2,228 | 1,974 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 1,078 | 1,059 | 35,758 | 36,029 | 41,147 | 42,665 | 50,809 | 48,358 | 58,114 | 55,957 | 65,783 | 63,362 | 75,863 | 72,697 | 74,288 | 65,011 | 78,784 | 60,520 | 65,606 | 52,110 | 59,952 | 51,200 | 55,233 | 50,265 | 58,793 | 56,918 | 64,568 | 59,251 | 64,788 | 63,859 | 66,512 | 67,084 | 71,863 | 69,860 | 75,617 | 74,370 | 81,034 | 77,633 | 85,422 | 83,256 | 92,090 | 94,480 | 100,525 | 95,823 | 102,552 | 97,605 | 6,714 | 4,307 | 9,320 | 5,180 | 9,951 | 5,683 | 12,552 | 8,915 | 10,172 | 5,755 | 9,065 | 6,017 | 9,293 | 6,101 | 5,142 |
Overige kortlopende verplichtingen
| -1,369,050 | 65,894 | 68,256 | 74,175 | 63,082 | 57,876 | 26,988 | 20,963 | 29,940 | 8,924 | -1,103 | 1,282 | -5,483 | -6,214 | -18,272 | -20,131 | -31,028 | -29,500 | -33,293 | -26,484 | -29,252 | -18,970 | -24,242 | -13,946 | -22,394 | -15,903 | -17,422 | -18,173 | -26,492 | -28,215 | -34,393 | -32,730 | -37,558 | -40,202 | -42,163 | -43,074 | -47,768 | -46,673 | -53,222 | -53,068 | -57,338 | -55,937 | -64,852 | -62,249 | -68,656 | -74,659 | -80,480 | 110,773 | 113,091 | 111,836 | 20,147 | 20,698 | 94,631 | 25,770 | 30,353 | 40,739 | 49,429 | 60,261 | 58,967 | 65,688 | 68,917 | 73,775 | 74,545 | 70,690 | 74,716 |
Totaal kortlopende verplichtingen
| 0 | 1,402,811 | 1,419,279 | 1,438,100 | 1,421,313 | 1,516,001 | 1,444,590 | 1,453,912 | 1,479,030 | 1,490,071 | 1,457,767 | 1,476,387 | 1,451,473 | 1,529,332 | 1,464,320 | 1,540,348 | 1,538,089 | 1,582,596 | 1,574,821 | 1,627,583 | 1,465,573 | 1,498,460 | 1,501,618 | 1,476,098 | 1,419,831 | 1,385,087 | 1,306,371 | 1,327,044 | 1,331,177 | 1,337,523 | 1,272,056 | 1,270,725 | 1,255,645 | 1,210,897 | 1,204,741 | 1,215,866 | 1,224,304 | 1,263,045 | 1,255,266 | 1,246,776 | 1,237,980 | 1,226,710 | 1,200,466 | 1,160,129 | 1,133,819 | 1,111,599 | 1,093,008 | 1,082,031 | 1,089,686 | 1,137,309 | 1,226,744 | 1,194,624 | 1,161,307 | 1,150,539 | 1,138,674 | 1,161,554 | 1,180,454 | 1,227,253 | 1,191,773 | 1,230,686 | 1,231,949 | 1,239,149 | 1,243,616 | 1,285,751 | 1,288,481 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,443,784 | 1,400,786 | 1,404,266 | 1,359,750 | 1,375,516 | 1,255,100 | 1,261,234 | 1,187,566 | 1,146,283 | 1,010,671 | 1,020,407 | 975,210 | 1,007,125 | 960,193 | 988,339 | 962,418 | 957,830 | 952,628 | 913,413 | 879,550 | 830,434 | 809,089 | 774,134 | 753,934 | 751,963 | 749,553 | 723,791 | 695,771 | 733,754 | 687,190 | 689,829 | 677,392 | 656,134 | 633,313 | 606,546 | 610,629 | 524,419 | 470,486 | 431,746 | 398,824 | 454,491 | 384,125 | 359,224 | 404,909 | 378,729 | 419,052 | 337,883 | 324,822 | 331,351 | 320,839 | 293,192 | 257,851 | 272,085 | 269,997 | 258,696 | 233,352 | 243,761 | 217,876 | 218,388 | 213,033 | 206,129 | 205,020 | 224,805 | 212,578 | 201,164 |
Uitgestelde opbrengsten niet-vlottend
| 1,319 | 1,320 | 1,393 | 1,134 | 1,078 | 1,059 | 16,834 | 17,343 | 17,657 | 18,489 | 19,499 | 21,148 | 23,482 | 25,075 | 35,169 | 40,662 | 44,151 | 47,860 | 44,608 | 52,640 | 61,051 | 43,848 | 51,364 | 38,275 | 43,835 | 42,503 | 41,057 | 35,576 | 40,728 | 43,171 | 45,273 | 45,451 | 55,712 | 57,465 | 57,568 | 64,435 | 64,944 | 55,741 | 55,053 | 55,142 | 60,700 | 53,664 | 58,065 | 58,659 | 69,721 | 80,791 | 94,241 | 99,047 | 113,434 | 92,261 | 45,928 | 35,711 | 42,988 | 50,176 | 51,525 | 50,724 | 59,041 | 62,956 | 62,429 | 70,530 | 78,089 | 78,533 | 90,162 | 63,544 | 59,910 |
Uitgestelde belastingverplichtingen niet-vlottend
| 28,289 | 29,507 | 30,235 | 29,300 | 27,461 | 26,801 | 24,123 | 22,624 | 18,430 | 16,255 | 17,773 | 16,713 | 17,122 | 19,002 | 20,938 | 21,170 | 20,772 | 19,239 | 16,603 | 18,322 | 15,706 | 19,886 | 15,977 | 12,927 | 14,802 | 14,442 | 15,505 | 17,313 | 16,790 | 18,643 | 15,446 | 15,503 | 14,806 | 14,409 | 12,935 | 13,266 | 14,095 | 16,236 | 15,612 | 18,263 | 19,012 | 18,319 | 18,224 | 20,266 | 18,879 | 23,617 | 20,522 | 12,882 | 10,239 | 6,287 | 5,074 | 3,155 | 3,127 | 2,193 | 2,561 | 2,083 | 1,952 | 1,114 | 860 | 1,571 | 1,697 | 1,265 | 1,231 | 552 | 886 |
Overige niet-vlottende verplichtingen
| -1,473,392 | 122,331 | 116,830 | 123,130 | 88,710 | 89,403 | 77,433 | 78,796 | 78,906 | 77,609 | 77,674 | 77,504 | 76,266 | 76,806 | 75,800 | 74,551 | 73,646 | 72,127 | 70,297 | 70,070 | 68,015 | 66,499 | 66,090 | 67,822 | 66,712 | 64,269 | 63,219 | 63,189 | 42,607 | 62,020 | 61,280 | 61,800 | 58,602 | 57,761 | 56,728 | 8,773 | 53,079 | 52,492 | 51,117 | 51,090 | 11,938 | 50,713 | 49,995 | 13,372 | 48,143 | -8,289 | 44,833 | 45,674 | 45,849 | 45,432 | -8,026 | 44,183 | 44,351 | 44,169 | 43,049 | 42,903 | 43,520 | 43,271 | 41,546 | 41,036 | 39,978 | 39,187 | 36,755 | 33,355 | 33,620 |
Totaal niet-vlottende verplichtingen
| 0 | 1,523,117 | 1,521,096 | 1,482,880 | 1,491,687 | 1,371,304 | 1,379,624 | 1,306,329 | 1,261,276 | 1,123,024 | 1,135,353 | 1,090,575 | 1,123,995 | 1,081,076 | 1,120,246 | 1,098,801 | 1,096,399 | 1,091,854 | 1,044,921 | 1,020,582 | 975,206 | 939,322 | 907,565 | 872,958 | 877,312 | 870,767 | 843,572 | 811,849 | 817,089 | 811,024 | 811,828 | 800,146 | 785,254 | 762,948 | 733,777 | 683,837 | 656,537 | 594,955 | 553,528 | 523,319 | 527,129 | 506,821 | 485,508 | 476,940 | 515,472 | 491,554 | 497,479 | 482,425 | 500,873 | 464,819 | 388,610 | 340,900 | 362,551 | 366,535 | 355,831 | 329,062 | 348,274 | 325,217 | 323,223 | 326,170 | 325,893 | 324,005 | 352,953 | 310,029 | 295,580 |
Totaal passiva
| 3,035,890 | 2,925,928 | 2,940,375 | 2,920,980 | 2,912,997 | 2,887,296 | 2,824,214 | 2,760,241 | 2,740,306 | 2,613,095 | 2,593,120 | 2,566,962 | 2,575,468 | 2,610,408 | 2,584,566 | 2,639,149 | 2,634,488 | 2,674,450 | 2,619,742 | 2,648,165 | 2,440,779 | 2,437,782 | 2,409,183 | 2,349,056 | 2,297,143 | 2,255,854 | 2,149,943 | 2,138,893 | 2,148,266 | 2,148,547 | 2,083,884 | 2,070,871 | 2,040,899 | 1,973,845 | 1,938,518 | 1,899,703 | 1,880,841 | 1,858,000 | 1,808,794 | 1,770,095 | 1,765,109 | 1,733,531 | 1,685,974 | 1,637,069 | 1,649,291 | 1,603,153 | 1,590,487 | 1,564,456 | 1,590,559 | 1,602,128 | 1,615,354 | 1,535,524 | 1,523,858 | 1,517,074 | 1,494,505 | 1,490,616 | 1,528,728 | 1,552,470 | 1,514,996 | 1,556,856 | 1,557,842 | 1,563,154 | 1,596,569 | 1,595,780 | 1,584,061 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 2 | 0 | 0 | 321,135 | 0 | 0 | 0 | 291,127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 | 10,532 |
Ingehouden winsten
| 373,265 | 358,872 | 357,610 | 344,810 | 342,268 | 334,923 | 324,004 | 310,362 | 306,782 | 298,589 | 292,923 | 280,857 | 277,361 | 269,181 | 265,484 | 255,399 | 251,320 | 242,478 | 238,991 | 231,323 | 228,285 | 222,301 | 218,831 | 211,688 | 208,628 | 200,490 | 197,986 | 191,798 | 187,673 | 182,169 | 179,501 | 173,878 | 169,942 | 164,123 | 162,061 | 157,532 | 153,366 | 150,312 | 147,578 | 142,419 | 138,703 | 135,322 | 133,374 | 129,770 | 126,648 | 123,410 | 121,532 | 118,435 | 115,842 | 113,880 | 111,313 | 107,816 | 102,353 | 99,566 | 96,215 | 92,152 | 87,811 | 87,344 | 83,991 | 80,110 | 76,216 | 73,590 | 69,703 | 66,413 | 64,065 |
Overige gereserveerde algehele resultaten
| 91,571 | 72,663 | 98,791 | 83,517 | 78,792 | 80,525 | 69,310 | 57,097 | 50,032 | 56,907 | 54,757 | 43,152 | 40,774 | 40,836 | 44,044 | 43,739 | 14,817 | 34,892 | 30,330 | 33,464 | 31,017 | 41,797 | 33,717 | 29,816 | 35,479 | 35,681 | 38,027 | 40,161 | 41,638 | 45,738 | 38,670 | 38,693 | 38,136 | 33,725 | 30,511 | 33,054 | 34,948 | 36,215 | 34,955 | 40,271 | 41,709 | 33,843 | 32,752 | 36,875 | 35,101 | 43,080 | 37,587 | 23,504 | 18,825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 195 | 176 | 662 | 548 | 372 | 320 | 308 | 241 | -165 | -224 | -224 | -262 | 4,815 | 4,768 | 5,405 | 5,400 | 4,285 | 4,185 | 4,176 | 4,160 | 6,798 | 6,772 | 6,763 | 8,123 | 8,047 | 8,352 | 10,258 | 10,248 | 10,192 | 10,168 | 10,159 | 10,100 | 10,075 | 10,060 | 10,041 | 10,041 | 44,964 | 46,204 | 44,946 | 50,171 | 9,709 | 44,164 | 43,074 | 10,323 | 45,421 | 10,313 | 47,898 | 33,811 | 29,108 | 20,457 | 17,837 | 15,543 | 15,651 | 13,667 | 13,687 | 12,566 | 12,518 | 12,418 | 11,520 | 12,976 | 13,479 | 11,967 | 12,904 | 9,383 | 10,219 |
Totaal eigen vermogen van aandeelhouders
| 475,563 | 442,243 | 467,595 | 439,403 | 431,964 | 426,300 | 404,154 | 378,232 | 367,181 | 365,804 | 357,988 | 334,279 | 333,482 | 325,317 | 325,465 | 315,070 | 305,270 | 292,089 | 284,031 | 279,480 | 276,633 | 281,404 | 269,843 | 260,159 | 262,684 | 255,054 | 256,803 | 252,740 | 250,035 | 248,607 | 238,862 | 233,203 | 228,685 | 218,440 | 213,147 | 211,159 | 208,862 | 207,048 | 203,056 | 203,122 | 200,653 | 190,018 | 186,980 | 187,500 | 182,601 | 187,335 | 179,962 | 162,778 | 155,482 | 144,869 | 139,682 | 133,891 | 128,536 | 123,765 | 120,434 | 115,250 | 110,861 | 110,294 | 106,043 | 103,618 | 100,227 | 96,089 | 93,139 | 86,328 | 84,816 |
Totaal eigen vermogen
| 531,213 | 488,371 | 513,708 | 484,856 | 477,326 | 470,886 | 447,405 | 420,753 | 409,434 | 406,430 | 398,272 | 374,062 | 374,236 | 365,483 | 365,115 | 353,973 | 344,797 | 330,608 | 321,962 | 316,533 | 311,819 | 315,697 | 303,372 | 292,359 | 295,063 | 287,238 | 290,240 | 285,646 | 282,572 | 280,558 | 270,379 | 264,124 | 259,191 | 243,441 | 237,793 | 235,286 | 232,532 | 230,301 | 225,947 | 225,424 | 222,501 | 211,358 | 208,008 | 207,961 | 202,634 | 207,009 | 199,195 | 181,462 | 173,751 | 162,632 | 156,998 | 150,605 | 144,773 | 139,473 | 135,733 | 130,019 | 125,239 | 124,432 | 119,770 | 116,838 | 113,089 | 108,612 | 105,385 | 98,012 | 96,217 |
Totaal passiva en aandeelhoudersvermogen
| 3,567,110 | 3,414,299 | 3,454,083 | 3,405,836 | 3,390,323 | 3,358,182 | 3,271,619 | 3,180,994 | 3,149,740 | 3,019,525 | 2,991,392 | 2,941,024 | 2,949,704 | 2,975,891 | 2,949,681 | 2,993,122 | 2,979,285 | 3,005,058 | 2,941,704 | 2,964,698 | 2,752,598 | 2,753,479 | 2,712,555 | 2,641,415 | 2,592,206 | 2,543,092 | 2,440,183 | 2,424,539 | 2,430,838 | 2,429,105 | 2,354,263 | 2,334,995 | 2,300,090 | 2,217,286 | 2,176,311 | 2,134,989 | 2,113,373 | 2,088,301 | 2,034,741 | 1,995,519 | 1,987,610 | 1,944,889 | 1,893,982 | 1,845,030 | 1,851,925 | 1,810,162 | 1,789,682 | 1,745,918 | 1,764,310 | 1,764,760 | 1,772,352 | 1,686,129 | 1,668,631 | 1,656,547 | 1,630,238 | 1,620,635 | 1,653,967 | 1,676,902 | 1,634,766 | 1,673,694 | 1,670,931 | 1,671,766 | 1,701,954 | 1,693,792 | 1,680,278 |