First Juken Co., Ltd.
TSE:8917.T
1011 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 18,529.995 | 16,619.77 | 17,137.733 | 18,955.466 | 15,079.56 | 18,353.314 | 15,912.135 | 19,173.23 | 19,049.254 | 23,406.788 | 22,117.302 | 25,450.465 | 22,757.64 | 22,233.985 | 19,732.572 | 19,508.399 | 13,226.737 | 10,738.227 | 8,607.772 | 11,860.52 | 10,584.48 | 13,141.732 | 11,289.646 | 14,429.371 | 13,107.612 | 16,346.07 | 15,239.654 | 19,624.396 | 17,759.528 | 18,559.847 | 15,811.491 | 18,491.602 | 17,853.287 | 18,069.753 | 16,207.363 | 18,199.125 | 14,806.127 | 14,836.923 | 12,538.05 | 12,982.913 | 12,062.118 | 13,775.682 | 13,347.474 | 15,733.574 | 14,251.978 | 13,153.901 | 10,822.168 | 14,600.034 | 15,185.165 | 17,377.174 | 14,789.155 | 16,360.334 | 14,358.492 | 15,477.438 | 14,275.518 | 17,122.251 | 16,114.787 | 14,666.82 | 13,489.995 | 13,440.122 | 10,987.407 | 9,461.823 |
Kortetermijnbeleggingen
| 0 | 1,560.008 | 0.753 | 1,560.007 | 0.404 | 0.49 | 0.342 | 1,580.034 | 0.073 | 1,580.034 | 0.047 | 1,580.034 | 0.074 | 1,580.034 | 0.284 | 0 | 0.512 | 0.96 | 0.662 | 0 | 0.161 | 0.728 | 0.021 | 0 | 0 | 0 | 0 | -14.882 | 0 | 0 | 0 | -19.976 | 0 | 0 | 0 | -26.401 | 0 | 0 | 0 | -34.325 | 0 | 0 | 0 | -35.208 | 0 | 0 | 0 | -37.419 | 0 | 0 | 0 | -41.964 | 0 | 0 | 0 | -3.027 | 0 | 0 | 0 | -4.419 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 18,529.995 | 18,179.778 | 17,137.733 | 18,955.466 | 15,079.56 | 18,353.314 | 15,912.135 | 19,173.23 | 19,049.254 | 23,406.788 | 22,117.302 | 25,450.465 | 22,757.64 | 22,233.985 | 19,732.572 | 19,508.399 | 13,226.737 | 10,738.227 | 8,607.772 | 11,860.52 | 10,584.48 | 13,141.732 | 11,289.646 | 14,429.371 | 13,107.612 | 16,346.07 | 15,239.654 | 19,624.396 | 17,759.528 | 18,559.847 | 15,811.491 | 18,491.602 | 17,853.287 | 18,069.753 | 16,207.363 | 18,199.125 | 14,806.127 | 14,836.923 | 12,538.05 | 12,982.913 | 12,062.118 | 13,775.682 | 13,347.474 | 15,733.574 | 14,251.978 | 13,153.901 | 10,822.168 | 14,600.034 | 15,185.165 | 17,377.174 | 14,789.155 | 16,360.334 | 14,358.492 | 15,477.438 | 14,275.518 | 17,122.251 | 16,114.787 | 14,666.82 | 13,489.995 | 13,440.122 | 10,987.407 | 9,461.823 |
Nettovorderingen
| 0 | 0 | 0 | 162.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.463 | 0 | 38.099 | 1.781 | 344.743 | 2.885 | 4.242 | 0.625 | 366.4 | 1.574 | 2.256 | 11.517 | 405.998 | 51.481 | 12.646 | 7.949 | 323.217 | 5.356 | 5.221 | 3.757 | 416.163 | 7.285 | 8.812 | 10.463 | 430.47 | 15.303 | 22.174 | 39.322 | 451.811 | 54.843 | 36.627 | 17.972 | 407.998 | 2.789 | 0.071 | 1.407 | 282.169 | 0.397 | 0.148 |
Voorraad
| 18,600.914 | 20,190.525 | 21,321.94 | 20,870.483 | 25,482.638 | 24,781.736 | 25,276.655 | 22,011.178 | 21,876.703 | 17,047.103 | 16,112.975 | 14,295.833 | 15,270.583 | 14,717.352 | 16,478.987 | 17,856.069 | 24,124.929 | 27,236.308 | 29,114.677 | 28,803.305 | 30,465.965 | 27,928.953 | 27,120.104 | 24,536.421 | 24,988.021 | 21,487.925 | 20,685.128 | 17,023.226 | 18,560.011 | 18,457.026 | 19,771.098 | 18,465.493 | 18,256.957 | 16,879.285 | 15,958.7 | 14,161.358 | 16,889.17 | 15,631.782 | 18,050.452 | 18,909.162 | 21,116.525 | 18,890.703 | 18,311.706 | 16,560.889 | 17,152.459 | 16,547.975 | 18,280.655 | 16,832.823 | 17,353.154 | 14,726.132 | 14,824.455 | 13,558.132 | 16,228.093 | 12,057.929 | 11,711.48 | 9,951.865 | 10,025.839 | 9,813.348 | 10,320.97 | 8,541.662 | 9,741.579 | 13,645.534 |
Overige vlottende activa
| 470.822 | 443.963 | 457.306 | 467.312 | 501.528 | 391.906 | 677.778 | 677.165 | 716.315 | 546.802 | 582.091 | 338.156 | 338.992 | 312.571 | 273.874 | 306.287 | 307.71 | 327.196 | 423.164 | 384.09 | 530.396 | 613.407 | 502.845 | 510.714 | 644.562 | 405.564 | 437.301 | 29.704 | 365.854 | 367.979 | 339.524 | 14.429 | 402.962 | 407.773 | 365.415 | 14.159 | 324.91 | 364.681 | 311.443 | 49.205 | 443.729 | 427.647 | 406.995 | 10.864 | 401.775 | 477.68 | 430.521 | 14.918 | 502.541 | 406.783 | 394.641 | 14.81 | 470.857 | 407.413 | 437.306 | 12.376 | 313.355 | 296.345 | 271.935 | 8.741 | 337.788 | 428.538 |
Totaal vlottende activa
| 37,601.731 | 38,814.266 | 38,916.979 | 40,293.261 | 41,063.726 | 43,526.956 | 41,866.568 | 41,861.573 | 41,642.272 | 41,000.693 | 38,812.368 | 40,084.454 | 38,367.215 | 37,263.908 | 36,485.433 | 37,670.755 | 37,659.376 | 38,301.731 | 38,145.613 | 41,047.915 | 41,580.841 | 41,684.092 | 38,912.595 | 39,565.969 | 38,740.195 | 38,277.658 | 36,363.864 | 37,022.069 | 36,688.278 | 37,389.094 | 35,922.738 | 37,337.924 | 36,514.78 | 35,359.067 | 32,542.995 | 32,780.64 | 32,071.688 | 30,846.032 | 30,907.894 | 32,264.497 | 33,627.728 | 33,099.253 | 32,069.932 | 32,721.49 | 31,813.497 | 30,188.368 | 29,543.807 | 31,878.245 | 33,056.163 | 32,532.263 | 30,047.573 | 30,385.087 | 31,112.285 | 27,979.407 | 26,442.276 | 27,494.49 | 26,456.77 | 24,776.584 | 24,084.307 | 22,272.694 | 21,067.171 | 23,536.043 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 12,169.231 | 11,418.093 | 11,927.179 | 11,422.265 | 11,122.841 | 10,625.2 | 10,571.148 | 10,216.621 | 10,266.971 | 9,975.554 | 9,873.078 | 9,835.485 | 9,553.318 | 8,939.144 | 8,908.978 | 8,942.579 | 8,954.266 | 9,034.487 | 8,378.565 | 8,342.982 | 6,675.27 | 6,728.79 | 6,791.12 | 6,829.184 | 6,824.429 | 5,237.491 | 5,271.277 | 4,953.278 | 4,982.689 | 5,003.201 | 5,007.146 | 5,060.388 | 5,108.497 | 5,057.676 | 5,021.49 | 4,850.809 | 4,640.5 | 4,632.376 | 4,547.659 | 4,503.99 | 4,339.88 | 3,678.236 | 3,131.145 | 2,917.692 | 2,786.006 | 2,405.173 | 2,238.949 | 1,637.929 | 1,523.373 | 1,530.651 | 1,525.098 | 1,361.586 | 821.226 | 815.762 | 809.352 | 801.348 | 804.271 | 806.007 | 809.57 | 813.117 | 772.694 | 843.018 |
Goodwill
| 0 | 0.026 | 0.532 | 0 | 0.12 | 0.311 | 0.853 | 10.462 | 0.221 | 0.725 | 0.625 | 31.388 | 0.626 | 0.794 | 0.232 | 52.314 | 0.342 | 0.763 | 0.421 | 73.24 | 0.148 | 0.728 | 0.309 | 94.165 | 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 |
Immateriële activa
| 323.919 | 326 | 324 | 326.459 | 327 | 327 | 315 | 307.723 | 324 | 329 | 334 | 309.733 | 347 | 349 | 356 | 310.484 | 365 | 371 | 377 | 310.652 | 388 | 394 | 401 | 313.725 | 0 | 0 | 24.274 | 21.769 | 23.082 | 14.13 | 14.957 | 15.797 | 16.158 | 14.933 | 15.366 | 15.183 | 15.939 | 16.791 | 15.456 | 16.349 | 5.948 | 6.718 | 7.493 | 8.279 | 8.346 | 6.808 | 7.683 | 7.858 | 8.875 | 9.649 | 10.71 | 13.043 | 15.866 | 18.004 | 20.676 | 21.766 | 24.231 | 23.849 | 27.092 | 30.335 | 35.19 | 38.153 |
Goodwill en immateriële activa
| 323.919 | 326.026 | 324.532 | 326.459 | 327.12 | 327.311 | 315.853 | 318.185 | 324.221 | 329.725 | 334.625 | 341.121 | 347.626 | 349.794 | 356.232 | 362.798 | 365.342 | 371.763 | 377.421 | 383.892 | 388.148 | 394.728 | 401.309 | 407.89 | 418.976 | 24.724 | 24.274 | 21.769 | 23.082 | 14.13 | 14.957 | 15.797 | 16.158 | 14.933 | 15.366 | 15.183 | 15.939 | 16.791 | 15.456 | 16.349 | 5.948 | 6.718 | 7.493 | 8.279 | 8.346 | 6.808 | 7.683 | 7.858 | 8.875 | 9.649 | 10.71 | 13.043 | 15.866 | 18.004 | 20.676 | 21.766 | 24.231 | 23.849 | 27.092 | 30.335 | 35.19 | 38.153 |
Langetermijnbeleggingen
| 743.109 | 642 | 637 | 191.91 | 631 | 631 | 630 | 180.713 | 621 | 623 | 627 | 191.595 | 646 | 610 | 607 | 166.345 | 599 | 609 | 607 | 191.824 | 547 | 574 | 570 | 203.717 | 0 | 0 | 0 | 259.865 | 0 | 0 | 0 | 195.64 | 0 | 0 | 0 | 208.539 | 0 | 0 | 0 | 178.081 | 0 | 0 | 0 | 173.912 | 0 | 0 | 0 | 69.531 | 0 | 0 | 0 | 43.11 | 0 | 0 | 0 | 3.508 | 0 | 0 | 0 | 4.9 | 0 | 0 |
Belastingvorderingen
| 0 | -642 | -637 | 265.434 | -631 | -631 | -630 | 261.49 | -621 | -623 | -627 | 266.554 | -646 | -610 | -607 | 215.092 | -599 | -609 | -607 | 214.349 | -547 | -574 | -570 | 110.068 | 0 | 0 | 0 | 66.207 | 0 | 0 | 0 | 77.587 | 0 | 0 | 0 | 75.13 | 0 | 0 | 0 | 97.726 | 0 | 0 | 0 | 103.467 | 0 | 0 | 0 | 79.902 | 0 | 0 | 0 | 62.366 | 0 | 0 | 0 | 54.767 | 0 | 0 | 0 | 47.332 | 0 | 0 |
Overige niet-vlottende activa
| 0.002 | 642.558 | 637.756 | 174.683 | 631.404 | 631.49 | 630.342 | 161.114 | 621.073 | 623.679 | 627.047 | 192.259 | 646.074 | 610.199 | 607.284 | 207.665 | 599.512 | 609.96 | 607.662 | 210.888 | 547.162 | 574.73 | 570.023 | 183.323 | 505.049 | 407.794 | 417.532 | 76.722 | 376.65 | 381.128 | 377.904 | 96.755 | 374.936 | 372.149 | 381.754 | 93.03 | 389.008 | 383.77 | 383.158 | 109.201 | 383.93 | 365.156 | 343.367 | 60.353 | 299.81 | 314.814 | 209.936 | 48.227 | 151.8 | 154.827 | 155.81 | 41.511 | 90.168 | 100.737 | 111.904 | 49.648 | 76.438 | 77.569 | 76.948 | 26.417 | 52.067 | 53.25 |
Totaal niet-vlottende activa
| 13,236.261 | 12,386.677 | 12,889.467 | 12,380.751 | 12,081.365 | 11,584.001 | 11,517.343 | 11,138.123 | 11,212.265 | 10,928.958 | 10,834.75 | 10,827.014 | 10,547.018 | 9,899.137 | 9,872.494 | 9,894.479 | 9,919.12 | 10,016.21 | 9,363.648 | 9,343.935 | 7,610.58 | 7,698.248 | 7,762.452 | 7,734.182 | 7,748.454 | 5,670.009 | 5,713.083 | 5,377.841 | 5,382.421 | 5,398.459 | 5,400.007 | 5,446.167 | 5,499.591 | 5,444.758 | 5,418.61 | 5,242.691 | 5,045.447 | 5,032.937 | 4,946.273 | 4,905.347 | 4,729.758 | 4,050.11 | 3,482.005 | 3,263.703 | 3,094.162 | 2,726.795 | 2,456.568 | 1,843.447 | 1,684.048 | 1,695.127 | 1,691.618 | 1,521.616 | 927.26 | 934.503 | 941.932 | 931.037 | 904.94 | 907.425 | 913.61 | 922.101 | 859.951 | 934.421 |
Totaal activa
| 50,837.992 | 51,200.943 | 51,806.446 | 52,674.014 | 53,145.093 | 55,110.958 | 53,383.913 | 52,999.697 | 52,854.538 | 51,929.652 | 49,647.119 | 50,911.472 | 48,914.234 | 47,163.046 | 46,357.929 | 47,565.238 | 47,578.498 | 48,317.942 | 47,509.262 | 50,391.852 | 49,191.421 | 49,382.341 | 46,675.047 | 47,300.153 | 46,488.649 | 43,947.667 | 42,076.947 | 42,399.91 | 42,070.7 | 42,787.553 | 41,322.745 | 42,784.092 | 42,014.371 | 40,803.825 | 37,961.605 | 38,023.331 | 37,117.135 | 35,878.969 | 35,854.167 | 37,169.844 | 38,357.486 | 37,149.363 | 35,551.937 | 35,985.193 | 34,907.659 | 32,915.163 | 32,000.375 | 33,721.692 | 34,740.211 | 34,227.39 | 31,739.191 | 31,906.703 | 32,039.545 | 28,913.91 | 27,384.208 | 28,425.527 | 27,361.71 | 25,684.009 | 24,997.917 | 23,194.795 | 21,927.122 | 24,470.464 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,286.807 | 3,449.262 | 3,605.585 | 3,146.864 | 4,215.651 | 5,541.669 | 4,904.339 | 5,231.26 | 5,510.732 | 4,747.381 | 4,070.422 | 4,658.233 | 3,900.958 | 3,140.261 | 3,257.463 | 3,839.654 | 4,297.207 | 4,511.947 | 4,412.426 | 5,117.984 | 5,145.22 | 5,802.801 | 4,510.129 | 4,745.383 | 4,824.914 | 5,004.822 | 1,996.516 | 2,331.142 | 2,466.444 | 2,715.261 | 2,119.054 | 2,706.665 | 3,124.555 | 3,131.992 | 2,189.108 | 3,058.064 | 2,408.57 | 2,207.881 | 2,511.494 | 2,929.479 | 3,038.572 | 2,676.586 | 2,349.626 | 2,894.549 | 2,584.681 | 2,721.256 | 2,296.062 | 3,112.695 | 2,623.083 | 2,682.814 | 2,032.08 | 2,506.108 | 2,832.881 | 2,790.66 | 2,837.877 | 3,694.304 | 4,131.411 | 3,233.535 | 2,924.599 | 3,030.984 | 2,843.897 | 3,365.16 |
Kortlopende schulden
| 4,325.779 | 5,342.648 | 6,341.065 | 5,615.181 | 6,502.787 | 7,516.02 | 7,440.438 | 6,310.899 | 6,855.414 | 6,349.955 | 5,667.755 | 5,523.361 | 5,346.732 | 4,781.779 | 4,600.485 | 4,809.928 | 5,503.647 | 5,746.798 | 6,615.739 | 8,118.967 | 7,860.728 | 7,152.088 | 6,855.731 | 6,749.978 | 7,927.822 | 6,769.85 | 8,789.05 | 8,597.92 | 8,852.67 | 9,382.89 | 9,884.39 | 10,414.5 | 10,893.79 | 9,910.051 | 9,341.71 | 8,204.28 | 9,348.27 | 8,273.97 | 8,797.983 | 9,514.006 | 11,432.413 | 11,115.67 | 10,945.888 | 10,305.193 | 10,831.561 | 9,226.665 | 10,325.472 | 11,007.38 | 11,304.94 | 10,561.235 | 9,999.49 | 8,889.91 | 10,135.67 | 7,155.44 | 7,137.78 | 6,177.2 | 5,822.37 | 5,612.98 | 6,472.58 | 4,563.61 | 4,744.16 | 6,954.63 |
Belastingschulden
| 228.257 | 314.985 | 101.402 | 431.525 | 190.874 | 493.159 | 191.485 | 517.801 | 178.081 | 538.388 | 218.158 | 801.336 | 334.099 | 485.277 | 220.787 | 494.951 | 177.277 | 385.601 | 142.883 | 649.591 | 274.876 | 609.143 | 225.673 | 677.793 | 310.801 | 575.927 | 200.828 | 802.113 | 360.625 | 697.361 | 282.683 | 922.285 | 432.819 | 672.722 | 256.824 | 1,024.878 | 303.641 | 574.574 | 261.436 | 764.432 | 442.193 | 704.279 | 349.777 | 1,159.892 | 497.675 | 835.552 | 337.169 | 1,008.969 | 413.212 | 897.803 | 357.856 | 1,146.075 | 439.499 | 702.92 | 255.758 | 1,509.783 | 890.286 | 766.789 | 283.656 | 690.3 | 8.997 | 0 |
Uitgestelde opbrengsten
| 228.257 | 314.985 | 101.402 | 627.212 | 318.274 | 685.493 | 0 | 0 | 0 | 0 | 0 | 1,019.736 | 442.172 | 663.895 | 330.556 | 668.779 | 268.472 | 529.172 | 270.351 | 848.801 | 385.449 | 781.893 | 353.352 | 884.499 | 429.133 | 748.931 | 340.69 | 1,210.087 | 499.184 | 894.349 | 440.407 | 1,363.922 | 555.859 | 862.576 | 377.414 | 1,405.517 | 406.31 | 734.013 | 377.576 | 1,171.652 | 552.949 | 871.102 | 519.472 | 1,670.27 | 624.244 | 1,009.959 | 483.441 | 1,473.055 | 520.711 | 1,046.609 | 504.688 | 1,558.505 | 539.311 | 849.316 | 385.006 | 1,905.68 | 1,022.029 | 963.451 | 377.014 | 959.766 | 347.155 | 313.826 |
Overige kortlopende verplichtingen
| 2,540.173 | 582.113 | 574.271 | 1,877.401 | 1,209.606 | 443.273 | 799.02 | 1,226.616 | 894.773 | 1,209.353 | 836.2 | 680.481 | 1,046.018 | 577.761 | 617.362 | 750.4 | 560.283 | 498.726 | 524.201 | 492.433 | 654.291 | 652.627 | 651.571 | 627.64 | 696.886 | 485.81 | 769.865 | 205.81 | 628.396 | 572.258 | 499.038 | 206.732 | 637.611 | 571.652 | 719.055 | 211.47 | 713.527 | 609.046 | 659.741 | 221.426 | 683.36 | 479.346 | 557.583 | 190.01 | 774.619 | 602.976 | 535.409 | 173.093 | 539.681 | 475.159 | 483.995 | 144.336 | 500.906 | 352.013 | 327.242 | 130.944 | 485.389 | 383.635 | 394.298 | 135.624 | 331.633 | 331.704 |
Totaal kortlopende verplichtingen
| 9,381.016 | 9,689.008 | 10,622.323 | 11,266.658 | 12,246.318 | 14,186.455 | 13,143.797 | 12,768.775 | 13,260.919 | 12,306.689 | 10,574.377 | 11,881.811 | 10,735.88 | 9,163.696 | 8,805.866 | 10,068.761 | 10,629.609 | 11,286.643 | 11,822.717 | 14,578.185 | 14,045.688 | 14,389.409 | 12,370.783 | 13,007.5 | 13,878.755 | 13,009.413 | 11,896.121 | 12,344.959 | 12,446.694 | 13,564.758 | 12,942.889 | 14,691.819 | 15,211.815 | 14,476.271 | 12,627.287 | 12,879.331 | 12,876.677 | 11,824.91 | 12,346.794 | 13,836.563 | 15,707.294 | 15,142.704 | 14,372.569 | 15,060.022 | 14,815.105 | 13,560.856 | 13,640.384 | 15,766.223 | 14,988.415 | 14,765.817 | 13,020.253 | 13,098.859 | 14,008.768 | 11,147.429 | 10,687.905 | 11,908.128 | 11,461.199 | 10,193.601 | 10,168.491 | 8,689.984 | 8,266.845 | 10,965.32 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,670.637 | 1,757.12 | 1,843.594 | 1,930.059 | 1,922.566 | 2,009.571 | 1,954.578 | 2,039.37 | 2,128.328 | 2,216.847 | 2,302.962 | 2,397.751 | 2,404.642 | 2,496.56 | 2,601.452 | 2,699.813 | 2,852.546 | 2,962.94 | 2,085.992 | 2,198.048 | 2,300.693 | 2,374.378 | 2,481.954 | 2,595.886 | 1,750.384 | 1,132.95 | 1,153.163 | 1,131.75 | 1,540.838 | 1,559.925 | 1,579.013 | 1,598.1 | 1,233.293 | 1,250.715 | 1,051.533 | 1,066.12 | 980.708 | 995.295 | 1,009.883 | 1,024.47 | 936.402 | 575.767 | 287.796 | 291.738 | 295.68 | 228.76 | 95.008 | 0 | 0 | 0 | 21.4 | 282.5 | 532.6 | 557.7 | 121.8 | 146.9 | 172 | 197.1 | 222.2 | 247.3 | 297.5 | 322.6 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | -32.911 | 0 | 0 | 0 | -31.499 | 0 | 0 | 0 | -38.486 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 32.911 | 0 | 0 | 0 | 31.499 | 0 | 0 | 0 | 38.486 | 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 |
Overige niet-vlottende verplichtingen
| 388.801 | 394.316 | 421.306 | 440.131 | 407.596 | 408.493 | 380.264 | 384.445 | 364.946 | 377.034 | 378.899 | 378.857 | 364.983 | 367.143 | 366.949 | 367.957 | 352.926 | 353.676 | 352.616 | 343.235 | 304.516 | 309.216 | 307.949 | 317.069 | 344.155 | 282.177 | 284.359 | 276.76 | 257.251 | 236.824 | 241.012 | 240.183 | 225.997 | 225.516 | 222.93 | 228.517 | 217.039 | 220.012 | 218.089 | 212.955 | 192.816 | 193.018 | 190.82 | 185.199 | 181.759 | 180.039 | 115.936 | 113.137 | 109.122 | 101.822 | 99.686 | 99.897 | 99.03 | 95.731 | 88.497 | 73.221 | 69.827 | 66.052 | 57.074 | 54.812 | 53.171 | 45.978 |
Totaal niet-vlottende verplichtingen
| 2,059.438 | 2,151.436 | 2,264.9 | 2,370.19 | 2,330.162 | 2,418.064 | 2,334.842 | 2,423.815 | 2,493.274 | 2,593.881 | 2,681.861 | 2,776.608 | 2,769.625 | 2,863.703 | 2,968.401 | 3,067.77 | 3,205.472 | 3,316.616 | 2,438.608 | 2,541.283 | 2,605.209 | 2,683.594 | 2,789.903 | 2,912.955 | 2,094.539 | 1,415.127 | 1,437.522 | 1,408.51 | 1,798.089 | 1,796.749 | 1,820.025 | 1,838.283 | 1,459.29 | 1,476.231 | 1,274.463 | 1,294.637 | 1,197.747 | 1,215.307 | 1,227.972 | 1,237.425 | 1,129.218 | 768.785 | 478.616 | 476.937 | 477.439 | 408.799 | 210.944 | 113.137 | 109.122 | 101.822 | 121.086 | 382.397 | 631.63 | 653.431 | 210.297 | 220.121 | 241.827 | 263.152 | 279.274 | 302.112 | 350.671 | 368.578 |
Totaal passiva
| 11,440.454 | 11,840.444 | 12,887.223 | 13,636.848 | 14,576.48 | 16,604.519 | 15,478.639 | 15,192.59 | 15,754.193 | 14,900.57 | 13,256.238 | 14,658.419 | 13,505.505 | 12,027.399 | 11,774.267 | 13,136.531 | 13,835.081 | 14,603.259 | 14,261.325 | 17,119.468 | 16,650.897 | 17,073.003 | 15,160.686 | 15,920.455 | 15,973.294 | 14,424.54 | 13,333.643 | 13,753.469 | 14,244.783 | 15,361.507 | 14,762.914 | 16,530.102 | 16,671.105 | 15,952.502 | 13,901.75 | 14,173.968 | 14,074.424 | 13,040.217 | 13,574.766 | 15,073.988 | 16,836.512 | 15,911.489 | 14,851.185 | 15,536.959 | 15,292.544 | 13,969.655 | 13,851.328 | 15,879.36 | 15,097.537 | 14,867.639 | 13,141.339 | 13,481.256 | 14,640.398 | 11,800.86 | 10,898.202 | 12,128.249 | 11,703.026 | 10,456.753 | 10,447.765 | 8,992.096 | 8,617.516 | 11,333.898 |
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
| 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584 | 1,584 | 1,584 | 1,584.837 | 0 | 0 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584.837 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 |
Ingehouden winsten
| 37,612.769 | 37,608.813 | 37,232.783 | 37,362.769 | 36,889.985 | 36,840.062 | 36,277.186 | 36,208.687 | 35,530.202 | 35,474.897 | 34,867.928 | 34,749.984 | 33,942.726 | 33,704.49 | 33,176.487 | 33,061.596 | 32,437.364 | 32,407.886 | 31,961.455 | 31,987.819 | 31,283.985 | 31,055.379 | 30,303.791 | 30,180.078 | 29,325.316 | 29,085.708 | 28,316.474 | 28,222.14 | 27,430.212 | 27,031.743 | 26,185.989 | 25,893.703 | 24,985.094 | 24,503.634 | 23,704.642 | 23,486.11 | 22,680.399 | 22,487.684 | 21,940.526 | 21,761.615 | 21,186.158 | 20,903.986 | 20,358.665 | 20,115.102 | 19,297.792 | 18,620.965 | 17,848.368 | 17,548.249 | 16,690.328 | 16,406.787 | 15,645.717 | 15,476.185 | 14,453.098 | 14,170.884 | 13,547.745 | 13,362.862 | 12,728.981 | 12,302.321 | 11,628.477 | 11,281.024 | 10,387.931 | 10,214.891 |
Overige gereserveerde algehele resultaten
| 150.503 | 152.496 | 129.904 | 126.129 | 127.253 | 126.421 | 125.348 | 107.101 | 110.06 | 106.828 | 103.139 | 108.599 | 110.519 | 110.503 | 96 | 79 | 32 | 38 | 61 | 65 | 59 | 65 | 51 | 60 | 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 |
Overige totale aandeelhoudersvermogen
| -1,228.647 | -1,232.483 | -1,232.483 | -1,232.487 | -1,232.487 | -1,232.487 | -1,232.487 | -1,232.487 | -1,232.487 | -1,232.487 | -1,232.487 | -1,232.487 | -1,232.487 | -1,232.487 | -1,231.555 | -1,231.158 | -1,232.002 | -1,233.387 | -1,248.524 | -1,251.616 | -1,251.311 | -1,250.411 | -1,251.786 | -1,251.557 | 417.226 | 437.417 | -1,158.007 | -1,160.536 | -1,189.132 | -1,190.534 | -1,210.995 | -1,224.55 | -1,226.665 | -1,237.148 | -1,229.624 | -1,221.584 | -1,222.525 | -1,233.769 | -1,245.962 | -1,250.596 | -1,250.021 | -1,250.949 | -1,242.75 | -1,251.705 | -1,267.514 | -1,260.294 | -1,284.158 | -1,290.754 | 1,367.509 | 1,368.127 | 1,368.135 | 1,365.262 | 1,362.049 | 1,358.166 | 1,354.261 | 1,350.416 | 1,345.703 | 1,340.935 | 1,337.675 | 1,337.675 | 1,337.675 | 1,337.675 |
Totaal eigen vermogen van aandeelhouders
| 38,119.462 | 38,113.663 | 37,715.041 | 37,841.248 | 37,369.588 | 37,318.833 | 36,754.884 | 36,668.138 | 35,992.612 | 35,934.075 | 35,323.417 | 35,210.933 | 34,405.595 | 34,167.343 | 33,625.769 | 33,494.275 | 32,822.199 | 32,797.336 | 32,358.768 | 32,386.04 | 31,675.674 | 31,453.968 | 30,687.005 | 30,573.358 | 29,742.542 | 29,523.125 | 28,743.304 | 28,646.441 | 27,825.917 | 27,426.046 | 26,559.831 | 26,253.99 | 25,343.266 | 24,851.323 | 24,059.855 | 23,849.363 | 23,042.711 | 22,838.752 | 22,279.401 | 22,095.856 | 21,520.974 | 21,237.874 | 20,700.752 | 20,448.234 | 19,615.115 | 18,945.508 | 18,149.047 | 17,842.332 | 19,642.674 | 19,359.751 | 18,597.852 | 18,425.447 | 17,399.147 | 17,113.05 | 16,486.006 | 16,297.278 | 15,658.684 | 15,227.256 | 14,550.152 | 14,202.699 | 13,309.606 | 13,136.566 |
Totaal eigen vermogen
| 39,397.538 | 39,360.498 | 38,919.221 | 39,037.166 | 38,568.613 | 38,506.439 | 37,905.274 | 37,807.107 | 37,100.345 | 37,029.082 | 36,390.881 | 36,253.053 | 35,408.729 | 35,135.647 | 34,583.662 | 34,428.707 | 33,743.417 | 33,714.683 | 33,247.937 | 33,272.384 | 32,540.524 | 32,309.338 | 31,514.361 | 31,379.698 | 30,515.355 | 29,523.127 | 28,743.304 | 28,646.441 | 27,825.917 | 27,426.046 | 26,559.831 | 26,253.99 | 25,343.266 | 24,851.323 | 24,059.855 | 23,849.363 | 23,042.711 | 22,838.752 | 22,279.401 | 22,095.856 | 21,520.974 | 21,237.874 | 20,700.752 | 20,448.234 | 19,615.115 | 18,945.508 | 18,149.047 | 17,842.332 | 19,642.674 | 19,359.751 | 18,597.852 | 18,425.447 | 17,399.147 | 17,113.05 | 16,486.006 | 16,297.278 | 15,658.684 | 15,227.256 | 14,550.152 | 14,202.699 | 13,309.606 | 13,136.566 |
Totaal passiva en aandeelhoudersvermogen
| 50,837.992 | 51,200.942 | 51,806.444 | 52,674.014 | 53,145.093 | 55,110.958 | 53,383.913 | 52,999.697 | 52,854.538 | 51,929.652 | 49,647.119 | 50,911.472 | 48,914.234 | 47,163.046 | 46,357.929 | 47,565.238 | 47,578.498 | 48,317.942 | 47,509.262 | 50,391.852 | 49,191.421 | 49,382.341 | 46,675.047 | 47,300.153 | 46,488.649 | 43,947.667 | 42,076.947 | 42,399.91 | 42,070.7 | 42,787.553 | 41,322.745 | 42,784.092 | 42,014.371 | 40,803.825 | 37,961.605 | 38,023.331 | 37,117.135 | 35,878.969 | 35,854.167 | 37,169.844 | 38,357.486 | 37,149.363 | 35,551.937 | 35,985.193 | 34,907.659 | 32,915.163 | 32,000.375 | 33,721.692 | 34,740.211 | 34,227.39 | 31,739.191 | 31,906.703 | 32,039.545 | 28,913.91 | 27,384.208 | 28,425.527 | 27,361.71 | 25,684.009 | 24,997.917 | 23,194.795 | 21,927.122 | 24,470.464 |