ANA Holdings Inc.
TSE:9202.T
2867.5 (JPY) • At close November 12, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 450,358 | 555,597 | 1,002,512 | 664,189 | 638,827 | 642,841 | 603,686 | 631,744 | 511,790 | 525,317 | 452,679 | 443,754 | 426,198 | 449,617 | 464,739 | 560,544 | 432,970 | 516,916 | 109,447 | 126,822 | 86,189 | 84,006 | 68,301 | 76,116 | 103,610 | 110,017 | 78,036 | 77,302 | 81,781 | 65,668 | 60,835 | 58,000 | 36,625 | 58,654 | 55,293 | 38,453 | 63,965 | 45,138 | 43,901 | 38,686 | 36,067 | 30,545 | 28,972 | 26,102 | 29,038 | 31,517 | 86,459 | 36,436 | 38,713 | 26,171 | 41,867 | 42,244 | 30,579 | 30,176 | 36,956 | 73,281 | 57,632 | 59,257 | 13,246 | 96,115 | 102,663 | 59,668 |
Kortetermijnbeleggingen
| 760,491 | 747,814 | 255,294 | 634,838 | 674,954 | 610,954 | 580,037 | 451,914 | 485,308 | 505,809 | 498,310 | 527,780 | 394,689 | 456,629 | 520,092 | 503,481 | 40,153 | 81,828 | 152,023 | 286,931 | 251,591 | 219,939 | 251,851 | 281,976 | 266,585 | 278,696 | 306,881 | 320,727 | 381,288 | 276,999 | 286,898 | 227,120 | 249,740 | 249,300 | 222,380 | 268,870 | 309,270 | 260,102 | 278,692 | 336,622 | 359,912 | 353,692 | 344,162 | 373,062 | 357,402 | 354,174 | 333,134 | 450,744 | 450,654 | 264,774 | 237,104 | 312,073 | 372,254 | 337,484 | 173,874 | 242,194 | 273,654 | 216,944 | 180,576 | 133,097 | 152,609 | 84,483 |
Liquide middelen en kortetermijnbeleggingen
| 1,210,849 | 1,303,411 | 1,257,806 | 1,299,027 | 1,313,781 | 1,253,795 | 1,183,723 | 1,083,658 | 997,098 | 1,031,126 | 950,989 | 971,534 | 820,887 | 906,246 | 984,831 | 1,064,025 | 473,123 | 598,744 | 261,470 | 413,753 | 337,780 | 303,945 | 320,152 | 358,092 | 370,195 | 388,713 | 384,917 | 398,029 | 463,069 | 342,667 | 347,733 | 285,120 | 286,365 | 307,954 | 277,673 | 307,323 | 373,235 | 305,240 | 322,593 | 375,308 | 395,979 | 384,237 | 373,134 | 399,164 | 386,440 | 385,691 | 419,593 | 487,180 | 489,367 | 290,945 | 278,971 | 354,317 | 402,833 | 367,660 | 210,830 | 315,475 | 331,286 | 276,201 | 193,822 | 229,212 | 255,272 | 144,151 |
Nettovorderingen
| 234,182 | 226,505 | 229,018 | 197,992 | 213,126 | 197,852 | 200,551 | 171,721 | 191,761 | 184,705 | 166,325 | 150,120 | 123,359 | 118,012 | 122,820 | 108,189 | 104,993 | 85,571 | 121,130 | 184,697 | 198,057 | 201,334 | 206,701 | 185,665 | 194,912 | 206,944 | 200,334 | 176,312 | 193,033 | 162,003 | 155,887 | 132,516 | 141,582 | 140,331 | 176,009 | 126,143 | 140,609 | 147,133 | 151,728 | 126,145 | 143,626 | 143,835 | 147,321 | 118,222 | 123,723 | 127,875 | 144,407 | 114,369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 65,862 | 58,652 | 53,961 | 55,466 | 54,210 | 48,076 | 44,655 | 49,324 | 47,325 | 46,166 | 44,074 | 40,234 | 40,185 | 37,837 | 38,855 | 63,638 | 64,702 | 67,605 | 67,312 | 70,719 | 66,270 | 66,874 | 62,130 | 70,051 | 70,520 | 65,840 | 62,470 | 70,607 | 70,129 | 66,692 | 64,912 | 63,833 | 62,403 | 63,178 | 61,853 | 68,397 | 66,936 | 65,224 | 63,370 | 64,936 | 69,022 | 67,027 | 63,919 | 61,491 | 59,114 | 58,057 | 55,474 | 57,214 | 54,451 | 52,667 | 49,859 | 53,820 | 52,679 | 53,837 | 55,459 | 58,192 | 59,760 | 58,950 | 56,910 | 62,829 | 61,784 | 57,119 |
Overige vlottende activa
| 130,592 | 179,572 | 160,405 | 146,767 | 182,936 | 156,200 | 121,891 | 135,027 | 174,233 | 177,480 | 132,533 | 104,041 | 95,246 | 96,188 | 98,908 | 89,530 | 97,860 | 108,256 | 144,073 | 121,673 | 114,320 | 107,666 | 137,738 | 112,035 | 126,670 | 103,449 | 130,791 | 96,174 | 90,567 | 82,996 | 98,193 | 125,694 | 118,710 | 123,593 | 115,653 | 159,811 | 151,723 | 143,477 | 155,092 | 155,713 | 125,490 | 113,499 | 111,892 | 136,443 | 115,330 | 131,923 | 98,226 | 102,900 | 72,293 | 56,224 | 65,592 | 52,314 | 53,759 | 66,088 | 71,524 | 49,664 | 44,229 | 44,726 | 49,236 | 45,754 | 49,035 | 82,928 |
Totaal vlottende activa
| 1,641,485 | 1,768,140 | 1,701,190 | 1,699,252 | 1,764,053 | 1,655,923 | 1,550,820 | 1,439,730 | 1,410,417 | 1,439,477 | 1,293,921 | 1,265,929 | 1,079,677 | 1,158,283 | 1,226,302 | 1,305,381 | 719,775 | 838,318 | 571,162 | 767,141 | 692,136 | 653,810 | 700,230 | 698,617 | 734,362 | 735,920 | 751,171 | 712,775 | 787,389 | 654,358 | 666,725 | 607,163 | 609,060 | 635,056 | 631,188 | 661,674 | 732,503 | 661,074 | 692,783 | 722,102 | 734,117 | 708,598 | 696,266 | 715,320 | 684,607 | 703,546 | 717,700 | 761,663 | 764,050 | 562,350 | 548,719 | 619,606 | 676,675 | 643,671 | 472,187 | 564,270 | 573,399 | 519,390 | 421,516 | 462,940 | 506,122 | 446,673 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,341,265 | 1,315,880 | 1,330,753 | 1,280,495 | 1,262,702 | 1,262,473 | 1,271,312 | 1,304,025 | 1,302,966 | 1,322,782 | 1,350,337 | 1,406,338 | 1,423,222 | 1,431,760 | 1,446,307 | 1,472,525 | 1,546,639 | 1,561,515 | 1,580,326 | 1,548,664 | 1,589,214 | 1,624,410 | 1,547,070 | 1,477,971 | 1,472,503 | 1,448,773 | 1,433,101 | 1,454,802 | 1,438,096 | 1,403,765 | 1,360,263 | 1,371,261 | 1,356,076 | 1,318,599 | 1,327,954 | 1,347,632 | 1,291,767 | 1,314,710 | 1,295,208 | 1,282,611 | 1,266,320 | 1,229,803 | 1,223,114 | 1,202,741 | 1,215,363 | 1,216,657 | 1,196,362 | 1,190,873 | 1,191,487 | 1,214,746 | 1,219,875 | 1,151,967 | 1,157,865 | 1,174,369 | 1,189,200 | 1,185,144 | 1,176,894 | 1,164,612 | 1,152,354 | 1,162,689 | 1,169,933 | 1,080,268 |
Goodwill
| 14,999 | 15,499 | 15,999 | 16,527 | 17,057 | 17,586 | 18,115 | 18,643 | 19,173 | 19,701 | 20,230 | 20,758 | 21,288 | 21,817 | 22,346 | 22,874 | 23,404 | 23,932 | 24,461 | 48,126 | 49,128 | 50,128 | 51,132 | 52,312 | 53,316 | 54,316 | 55,336 | 56,343 | 57,350 | 58,357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 98,765 | 92,154 | 87,908 | 80,435 | 77,215 | 72,246 | 69,705 | 71,386 | 70,744 | 71,827 | 73,050 | 74,003 | 77,703 | 82,078 | 87,839 | 91,320 | 93,905 | 98,834 | 101,062 | 100,474 | 101,820 | 102,089 | 104,048 | 103,991 | 104,822 | 99,555 | 99,902 | 95,723 | 93,447 | 88,632 | 89,004 | 81,637 | 82,512 | 80,056 | 80,743 | 77,572 | 88,029 | 86,951 | 0 | 85,989 | 76,050 | 71,810 | 0 | 74,502 | 76,533 | 67,909 | 0 | 68,924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 113,764 | 107,653 | 103,907 | 96,962 | 94,272 | 89,832 | 87,820 | 90,029 | 89,917 | 91,528 | 93,280 | 94,761 | 98,991 | 103,895 | 110,185 | 114,194 | 117,309 | 122,766 | 125,523 | 148,600 | 150,948 | 152,217 | 155,180 | 156,303 | 158,138 | 153,871 | 155,238 | 152,066 | 150,797 | 146,989 | 89,004 | 81,637 | 82,512 | 80,056 | 80,743 | 77,572 | 88,029 | 86,951 | 85,250 | 85,989 | 76,050 | 71,810 | 72,618 | 74,502 | 76,533 | 67,909 | 66,828 | 68,924 | 68,050 | 69,839 | 71,846 | 72,948 | 74,539 | 72,962 | 74,403 | 69,952 | 69,565 | 69,374 | 70,577 | 64,113 | 64,396 | 62,934 |
Langetermijnbeleggingen
| 152,199 | 167,589 | 159,359 | -483,123 | 154,601 | 206,886 | -430,085 | -301,592 | -347,593 | 202,114 | 198,966 | 138,820 | 189,367 | -305,186 | -360,816 | -343,549 | 111,789 | 76,276 | -6,359 | -115,871 | -90,919 | -52,969 | -92,667 | -157,023 | -128,769 | -145,885 | -186,919 | -197,722 | -263,786 | -159,592 | -167,530 | -107,183 | -134,903 | -147,560 | -116,831 | -156,099 | -199,083 | -144,887 | -161,665 | -235,523 | -264,885 | -268,413 | -261,235 | -293,056 | -280,019 | -283,776 | -264,651 | -389,692 | -392,878 | -207,806 | -178,518 | -255,672 | -321,506 | -287,525 | -122,795 | -189,472 | -221,105 | -160,566 | -129,988 | -79,794 | -98,290 | -29,735 |
Belastingvorderingen
| 204,125 | 192,355 | 213,374 | 210,998 | 212,431 | 242,771 | 263,303 | 255,899 | 255,471 | 259,962 | 273,452 | 279,498 | 280,068 | 270,566 | 219,618 | 211,666 | 178,164 | 140,400 | 99,824 | 81,038 | 90,929 | 87,392 | 85,307 | 93,532 | 72,672 | 77,048 | 65,698 | 50,494 | 52,684 | 53,540 | 52,759 | 48,285 | 67,618 | 67,694 | 55,974 | 41,825 | 39,783 | 28,474 | 34,835 | 41,266 | 52,315 | 61,068 | 66,714 | 43,081 | 47,664 | 46,890 | 48,187 | 48,399 | 53,766 | 68,059 | 68,887 | 65,372 | 85,659 | 100,487 | 93,116 | 111,730 | 116,953 | 131,133 | 124,558 | 114,859 | 105,108 | 81,589 |
Overige niet-vlottende activa
| 43,930 | 76,761 | 60,947 | 680,511 | 61,751 | 7,507 | 623,554 | 496,816 | 556,314 | 8,552 | 8,477 | 54,359 | 8,678 | 507,592 | 566,287 | 533,136 | 70,928 | 118,121 | 189,677 | 324,678 | 285,758 | 253,472 | 292,002 | 319,208 | 317,757 | 324,476 | 344,173 | 362,161 | 417,750 | 311,498 | 313,189 | 259,954 | 272,445 | 273,082 | 249,780 | 319,366 | 366,850 | 336,816 | 356,026 | 420,342 | 412,397 | 394,776 | 376,130 | 412,389 | 386,381 | 389,850 | 372,816 | 488,180 | 481,027 | 293,937 | 271,761 | 344,217 | 404,447 | 379,750 | 221,910 | 283,678 | 313,416 | 252,320 | 220,068 | 171,264 | 188,759 | 119,336 |
Totaal niet-vlottende activa
| 1,855,283 | 1,860,238 | 1,868,340 | 1,785,843 | 1,785,757 | 1,809,469 | 1,815,904 | 1,845,177 | 1,857,075 | 1,884,938 | 1,924,512 | 1,973,776 | 2,000,326 | 2,008,627 | 1,981,581 | 1,987,972 | 2,024,829 | 2,019,078 | 1,988,991 | 1,987,109 | 2,025,930 | 2,064,522 | 1,986,892 | 1,889,991 | 1,892,301 | 1,858,283 | 1,811,291 | 1,821,801 | 1,795,541 | 1,756,200 | 1,647,685 | 1,653,954 | 1,643,748 | 1,591,871 | 1,597,620 | 1,630,296 | 1,587,346 | 1,622,064 | 1,609,654 | 1,594,685 | 1,542,197 | 1,489,044 | 1,477,341 | 1,439,657 | 1,445,922 | 1,437,530 | 1,419,542 | 1,406,684 | 1,401,452 | 1,438,775 | 1,453,851 | 1,378,832 | 1,401,004 | 1,440,043 | 1,455,834 | 1,461,032 | 1,455,723 | 1,456,873 | 1,437,569 | 1,433,131 | 1,429,906 | 1,314,392 |
Totaal activa
| 3,496,768 | 3,628,378 | 3,569,530 | 3,485,095 | 3,549,810 | 3,465,392 | 3,366,724 | 3,284,907 | 3,267,492 | 3,324,415 | 3,218,433 | 3,239,705 | 3,080,003 | 3,166,910 | 3,207,883 | 3,293,353 | 2,744,604 | 2,857,396 | 2,560,153 | 2,754,250 | 2,718,066 | 2,718,332 | 2,687,122 | 2,588,608 | 2,626,663 | 2,594,203 | 2,562,462 | 2,534,576 | 2,582,930 | 2,410,558 | 2,314,410 | 2,261,117 | 2,252,808 | 2,226,927 | 2,228,808 | 2,291,970 | 2,319,849 | 2,283,138 | 2,302,437 | 2,316,787 | 2,276,314 | 2,197,642 | 2,173,607 | 2,154,977 | 2,130,529 | 2,141,076 | 2,137,242 | 2,168,347 | 2,165,502 | 2,001,125 | 2,002,570 | 1,998,438 | 2,077,679 | 2,083,714 | 1,928,021 | 2,025,302 | 2,029,122 | 1,976,263 | 1,859,085 | 1,896,071 | 1,936,028 | 1,761,065 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 216,592 | 238,359 | 229,273 | 217,578 | 224,608 | 172,724 | 162,969 | 180,708 | 154,437 | 135,287 | 125,001 | 142,605 | 118,223 | 107,067 | 161,507 | 163,586 | 152,802 | 124,409 | 185,897 | 222,948 | 202,796 | 226,804 | 223,685 | 224,873 | 228,490 | 215,923 | 220,330 | 203,358 | 208,559 | 168,177 | 179,220 | 184,759 | 164,538 | 155,541 | 166,116 | 191,734 | 188,491 | 178,049 | 182,198 | 212,454 | 190,568 | 167,171 | 179,848 | 189,487 | 169,774 | 180,511 | 158,226 | 179,780 | 174,708 | 173,829 | 180,804 | 166,580 | 148,786 | 132,946 | 160,755 | 177,473 | 156,808 | 140,988 | 151,017 | 166,780 | 150,524 | 148,919 |
Kortlopende schulden
| 148,120 | 219,384 | 229,998 | 264,065 | 266,982 | 200,920 | 209,850 | 180,228 | 173,847 | 239,915 | 236,902 | 238,319 | 238,582 | 168,550 | 173,036 | 184,260 | 192,977 | 217,602 | 108,307 | 107,980 | 108,388 | 86,392 | 112,987 | 113,054 | 116,039 | 125,945 | 100,125 | 104,661 | 107,847 | 134,998 | 118,382 | 117,949 | 118,084 | 98,407 | 94,781 | 123,082 | 125,138 | 140,246 | 210,029 | 186,242 | 201,016 | 190,385 | 188,748 | 203,611 | 198,247 | 203,201 | 142,601 | 130,647 | 132,643 | 134,329 | 127,405 | 128,591 | 204,036 | 204,857 | 146,395 | 215,103 | 195,251 | 190,812 | 180,775 | 147,131 | 146,136 | 169,462 |
Belastingschulden
| 0 | 2,584 | 8,015 | 6,019 | 6,039 | 3,199 | 6,910 | 4,563 | 4,262 | 2,336 | 2,908 | 2,707 | 3,438 | 8,154 | 10,696 | 11,123 | 13,056 | 8,121 | 8,441 | 12,254 | 22,604 | 8,772 | 21,374 | 15,314 | 25,859 | 4,638 | 37,709 | 23,791 | 26,228 | 6,765 | 11,288 | 3,353 | 15,432 | 1,567 | 43,573 | 31,397 | 28,396 | 3,187 | 26,179 | 20,856 | 15,790 | 3,485 | 10,390 | 12,027 | 7,565 | 1,691 | 7,246 | 9,286 | 7,657 | 1,535 | 3,912 | 4,807 | 3,645 | 1,953 | 4,787 | 5,376 | 3,941 | 1,639 | 2,670 | 3,726 | 3,407 | 1,349 |
Uitgestelde opbrengsten
| 502,530 | 510,321 | 444,982 | 443,497 | 490,855 | 517,107 | 453,770 | 361,239 | 369,166 | 372,503 | 282,344 | 261,810 | 253,801 | 274,276 | 28,239 | 27,277 | 27,766 | 38,090 | 35,557 | 39,153 | 56,015 | 49,919 | 62,954 | 45,120 | 54,763 | 43,451 | 83,041 | 48,433 | 55,138 | 41,942 | 52,650 | 26,004 | 41,948 | 33,197 | 84,343 | 55,583 | 53,398 | 32,604 | 56,180 | 36,275 | 37,107 | 29,260 | 35,660 | 28,213 | 27,301 | 27,241 | 30,597 | 23,017 | 25,995 | 26,759 | 36,015 | 23,102 | 27,214 | 37,035 | 34,200 | 22,430 | 40,070 | 35,501 | 30,898 | 25,119 | 31,971 | 29,864 |
Overige kortlopende verplichtingen
| 100,760 | 115,144 | 123,160 | 82,514 | 90,704 | 111,679 | 110,127 | 86,590 | 82,784 | 74,936 | 67,055 | 60,884 | 71,438 | 90,128 | 129,927 | 132,304 | 127,767 | 132,914 | 192,344 | 243,070 | 271,765 | 316,263 | 264,933 | 228,414 | 226,410 | 283,346 | 206,875 | 185,868 | 214,728 | 303,562 | 263,757 | 191,491 | 223,524 | 270,757 | 281,020 | 198,220 | 218,751 | 246,094 | 248,271 | 191,801 | 171,417 | 199,840 | 194,961 | 136,667 | 147,639 | 195,144 | 150,314 | 140,264 | 156,794 | 181,975 | 148,924 | 147,023 | 171,351 | 179,176 | 135,654 | 144,833 | 174,709 | 178,360 | 138,151 | 128,600 | 163,771 | 183,390 |
Totaal kortlopende verplichtingen
| 968,002 | 1,085,792 | 1,035,428 | 980,119 | 1,034,374 | 952,026 | 883,401 | 779,583 | 739,831 | 790,820 | 687,889 | 690,436 | 665,230 | 619,949 | 503,405 | 518,550 | 514,368 | 521,136 | 530,546 | 625,405 | 661,568 | 688,150 | 685,933 | 626,775 | 651,561 | 673,303 | 648,080 | 566,111 | 612,500 | 613,502 | 572,647 | 523,556 | 563,526 | 559,469 | 585,490 | 600,016 | 614,174 | 600,180 | 666,677 | 647,628 | 615,898 | 590,141 | 573,947 | 570,005 | 550,526 | 580,547 | 458,387 | 459,977 | 471,802 | 491,668 | 461,045 | 447,001 | 527,818 | 518,932 | 447,591 | 542,785 | 530,709 | 511,799 | 472,613 | 446,237 | 463,838 | 503,120 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,234,110 | 1,230,798 | 1,254,038 | 1,265,898 | 1,289,230 | 1,372,069 | 1,398,068 | 1,444,413 | 1,466,058 | 1,487,376 | 1,513,206 | 1,532,921 | 1,398,227 | 1,486,285 | 1,482,416 | 1,504,297 | 1,122,570 | 1,141,328 | 734,555 | 740,189 | 710,364 | 724,700 | 675,662 | 668,022 | 677,507 | 697,513 | 698,268 | 714,640 | 735,996 | 451,520 | 611,495 | 608,795 | 620,449 | 645,261 | 609,105 | 630,135 | 655,377 | 656,970 | 609,802 | 648,732 | 668,308 | 666,864 | 646,020 | 623,597 | 656,729 | 659,071 | 754,533 | 791,402 | 801,023 | 831,307 | 836,252 | 857,224 | 870,329 | 899,777 | 792,424 | 799,964 | 853,653 | 842,826 | 760,916 | 800,384 | 815,480 | 727,774 |
Uitgestelde opbrengsten niet-vlottend
| 5,723 | 5,075 | 5,230 | 185,209 | 190,517 | 188,277 | 186,364 | 182,128 | 182,368 | 181,959 | 180,057 | 179,375 | 178,554 | 177,901 | 178,123 | 179,023 | 179,844 | 180,203 | 181,332 | 176,088 | 176,565 | 175,962 | 177,906 | 174,831 | 173,646 | 172,119 | 170,124 | 171,637 | 169,940 | 168,225 | 158,500 | 161,805 | 162,394 | 165,662 | 164,899 | 157,919 | 158,995 | 160,718 | 163,953 | 163,910 | 164,898 | 165,066 | 184,435 | 135,222 | 133,866 | 133,396 | 134,307 | 0 | 0 | 0 | 130,075 | 0 | 0 | 0 | 127,078 | 0 | 0 | 0 | 119,942 | 0 | 0 | 117,489 |
Uitgestelde belastingverplichtingen niet-vlottend
| 725 | 792 | 505 | 634 | 1,403 | 701 | 206 | 329 | 1,411 | 2,074 | 1,498 | 281 | 270 | 107 | 222 | 150 | 169 | 170 | 112 | 50 | 66 | 91 | 110 | 29 | 58 | 74 | 94 | 15 | 13 | 1,444 | 1,444 | 1,437 | 1,434 | 1,434 | 1,409 | 1,461 | 1,491 | 1,706 | 2,779 | 2,041 | 1,784 | 2,323 | 2,322 | 1,810 | 1,801 | 1,802 | 1,701 | 0 | 0 | 0 | 1,787 | 0 | 0 | 0 | 1,951 | 0 | 0 | 0 | 406 | 0 | 0 | 70 |
Overige niet-vlottende verplichtingen
| 227,029 | 233,716 | 226,932 | 31,771 | 27,794 | 31,276 | 28,294 | 29,194 | 30,411 | 29,841 | 32,368 | 33,120 | 32,263 | 32,976 | 31,397 | 33,903 | 37,448 | 40,250 | 44,738 | 36,581 | 39,930 | 37,410 | 38,198 | 43,104 | 38,381 | 36,821 | 45,344 | 37,728 | 38,911 | 42,531 | 46,149 | 43,515 | 82,013 | 89,027 | 74,414 | 73,953 | 69,697 | 46,337 | 58,453 | 53,366 | 21,950 | 17,884 | 17,914 | 16,667 | 16,822 | 17,879 | 16,915 | 146,680 | 149,781 | 151,961 | 18,552 | 159,166 | 163,710 | 159,739 | 32,623 | 169,800 | 165,408 | 159,994 | 25,119 | 157,000 | 183,114 | 86,815 |
Totaal niet-vlottende verplichtingen
| 1,467,587 | 1,464,514 | 1,481,475 | 1,483,512 | 1,508,944 | 1,592,323 | 1,612,932 | 1,656,064 | 1,680,248 | 1,701,250 | 1,727,129 | 1,745,697 | 1,609,314 | 1,697,269 | 1,692,158 | 1,717,373 | 1,340,031 | 1,361,951 | 960,737 | 952,908 | 926,925 | 938,163 | 891,876 | 885,986 | 889,592 | 906,527 | 913,830 | 924,020 | 944,860 | 831,945 | 817,588 | 815,552 | 866,290 | 899,950 | 848,418 | 862,007 | 884,069 | 864,025 | 832,208 | 866,008 | 855,156 | 849,814 | 848,369 | 775,486 | 807,417 | 810,346 | 905,755 | 938,082 | 950,804 | 983,268 | 986,666 | 1,016,390 | 1,034,039 | 1,059,516 | 954,076 | 969,764 | 1,019,061 | 1,002,820 | 906,383 | 957,384 | 998,594 | 932,148 |
Totaal passiva
| 2,435,589 | 2,550,306 | 2,516,903 | 2,463,631 | 2,543,318 | 2,544,349 | 2,496,333 | 2,435,647 | 2,420,079 | 2,492,070 | 2,415,018 | 2,436,133 | 2,274,544 | 2,317,218 | 2,195,563 | 2,235,923 | 1,854,399 | 1,883,087 | 1,491,283 | 1,578,313 | 1,588,493 | 1,626,313 | 1,577,809 | 1,512,761 | 1,541,153 | 1,579,830 | 1,561,910 | 1,490,131 | 1,557,360 | 1,445,447 | 1,390,235 | 1,339,108 | 1,429,816 | 1,459,419 | 1,433,908 | 1,462,023 | 1,498,243 | 1,464,205 | 1,498,885 | 1,513,636 | 1,471,054 | 1,439,955 | 1,422,316 | 1,345,491 | 1,357,943 | 1,390,893 | 1,364,142 | 1,398,059 | 1,422,606 | 1,474,936 | 1,447,711 | 1,463,391 | 1,561,857 | 1,578,448 | 1,401,667 | 1,512,549 | 1,549,770 | 1,514,619 | 1,378,996 | 1,403,621 | 1,462,432 | 1,435,268 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 879,708 | 817,175 | 0 | 0 | 0 | 703,351 | 702,351 | 743,224 | 747,230 | 0 | 0 | 0 | 0 | 0 | 7,635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,248 | 14,005 | 3,373 | 72,757 | 77,168 | 60,382 | 20,800 | 9,238 | 0 | 0 | 1,592 | 0 | 0 | 4,164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 467,601 | 467,601 | 467,601 | 467,601 | 467,601 | 467,601 | 467,601 | 467,601 | 467,601 | 467,601 | 467,601 | 467,601 | 467,601 | 467,601 | 467,601 | 457,207 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 318,789 | 231,381 | 231,381 | 231,381 | 231,381 | 231,381 | 231,381 | 231,381 | 231,381 | 231,381 | 231,381 | 231,381 | 231,381 | 160,001 |
Ingehouden winsten
| 193,228 | 137,162 | 135,971 | 127,823 | 72,080 | 9,560 | -21,126 | -48,002 | -91,061 | -112,226 | -113,228 | -72,358 | -68,357 | -20,713 | 145,101 | 240,150 | 361,248 | 440,906 | 550,839 | 609,630 | 579,971 | 534,602 | 548,439 | 544,500 | 511,400 | 453,770 | 457,746 | 466,818 | 432,243 | 364,928 | 334,880 | 322,615 | 293,492 | 242,699 | 253,545 | 248,706 | 229,350 | 183,753 | 189,353 | 202,475 | 185,888 | 156,761 | 155,820 | 169,843 | 156,599 | 129,947 | 150,663 | 159,761 | 144,453 | 108,228 | 117,622 | 123,600 | 112,676 | 81,348 | 94,892 | 109,129 | 84,864 | 66,333 | 64,510 | 86,701 | 96,522 | 123,830 |
Overige gereserveerde algehele resultaten
| 48,173 | 117,669 | 93,383 | 70,696 | 119,385 | 95,613 | 67,981 | 75,107 | 116,813 | 122,587 | 94,898 | 54,581 | 52,462 | 48,936 | 46,537 | 16,899 | 6,008 | 8,917 | -7,635 | 38,478 | 21,437 | 29,139 | 32,769 | 3,556 | 46,228 | 33,018 | 2,933 | 17,529 | 2,657 | -9,248 | -14,005 | -3,373 | -72,757 | -77,168 | -60,382 | -20,800 | -9,238 | 33,985 | 13,198 | -1,592 | 17,696 | 642 | -4,164 | 40,436 | 17,195 | 16,503 | 17,214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 342,111 | 347,546 | 347,553 | 347,559 | 340,027 | 340,014 | 347,963 | 347,968 | 347,972 | 347,976 | 347,978 | 347,981 | 347,986 | 347,991 | 347,994 | 337,603 | 199,140 | 199,142 | 199,035 | 199,037 | 199,025 | 199,457 | 199,416 | 199,798 | 199,808 | 199,819 | 209,193 | 229,340 | 260,279 | 280,050 | 279,493 | 279,279 | 278,811 | 278,252 | 277,944 | 278,164 | 277,729 | 277,222 | 276,940 | 276,753 | 276,342 | 275,896 | 275,625 | 275,425 | 275,030 | 296,571 | 297,285 | 285,791 | 273,129 | 181,043 | 200,011 | 173,951 | 165,761 | 186,660 | 193,981 | 165,725 | 156,672 | 157,516 | 177,661 | 167,821 | 139,181 | 38,052 |
Totaal eigen vermogen van aandeelhouders
| 1,051,113 | 1,069,978 | 1,044,508 | 1,013,679 | 999,093 | 912,788 | 862,419 | 842,674 | 841,325 | 825,938 | 797,249 | 797,805 | 799,692 | 843,815 | 1,007,233 | 1,051,859 | 885,185 | 967,754 | 1,061,028 | 1,165,934 | 1,119,222 | 1,081,987 | 1,099,413 | 1,066,643 | 1,076,225 | 1,005,396 | 988,661 | 1,032,476 | 1,013,968 | 954,519 | 919,157 | 917,310 | 818,335 | 762,572 | 789,896 | 824,859 | 816,630 | 813,749 | 798,280 | 796,425 | 798,715 | 752,088 | 746,070 | 804,493 | 767,613 | 745,307 | 766,737 | 764,341 | 736,371 | 520,652 | 549,014 | 528,932 | 509,818 | 499,389 | 520,254 | 506,235 | 472,917 | 455,230 | 473,552 | 485,903 | 467,084 | 321,883 |
Totaal eigen vermogen
| 1,061,179 | 1,078,072 | 1,052,627 | 1,021,464 | 1,006,492 | 921,043 | 870,391 | 849,260 | 847,413 | 832,345 | 803,415 | 803,572 | 805,459 | 849,692 | 1,012,320 | 1,057,430 | 890,205 | 974,309 | 1,068,870 | 1,175,937 | 1,129,573 | 1,092,019 | 1,109,313 | 1,075,847 | 1,085,510 | 1,014,373 | 1,000,552 | 1,044,445 | 1,025,570 | 965,111 | 924,175 | 922,009 | 822,992 | 767,508 | 794,900 | 829,947 | 821,606 | 818,933 | 803,552 | 803,151 | 805,260 | 757,687 | 751,291 | 809,486 | 772,586 | 750,183 | 773,100 | 770,288 | 742,896 | 526,189 | 554,859 | 535,047 | 515,822 | 505,266 | 526,354 | 512,753 | 479,352 | 461,644 | 480,089 | 492,450 | 473,596 | 325,797 |
Totaal passiva en aandeelhoudersvermogen
| 3,496,768 | 3,628,378 | 3,569,530 | 3,485,095 | 3,549,810 | 3,465,392 | 3,366,724 | 3,284,907 | 3,267,492 | 3,324,415 | 3,218,433 | 3,239,705 | 3,080,003 | 3,166,910 | 3,207,883 | 3,293,353 | 2,744,604 | 2,857,396 | 2,560,153 | 2,754,250 | 2,718,066 | 2,718,332 | 2,687,122 | 2,588,608 | 2,626,663 | 2,594,203 | 2,562,462 | 2,534,576 | 2,582,930 | 2,410,558 | 2,314,410 | 2,261,117 | 2,252,808 | 2,226,927 | 2,228,808 | 2,291,970 | 2,319,849 | 2,283,138 | 2,302,437 | 2,316,787 | 2,276,314 | 2,197,642 | 2,173,607 | 2,154,977 | 2,130,529 | 2,141,076 | 2,137,242 | 2,168,347 | 2,165,502 | 2,001,125 | 2,002,570 | 1,998,438 | 2,077,679 | 2,083,714 | 1,928,021 | 2,025,302 | 2,029,122 | 1,976,263 | 1,859,085 | 1,896,071 | 1,936,028 | 1,761,065 |