IDEA Consultants,Inc.
TSE:9768.T
2419 (JPY) • At close November 14, 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 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 6,370.495 | 9,944.757 | 3,413.255 | 2,289.526 | 4,299.224 | 8,618.528 | 3,155.426 | 3,942.214 | 7,667.931 | 10,639.124 | 2,938.867 | 1,279.455 | 5,471.559 | 8,486.979 | 2,394.805 | 2,394.267 | 4,498.994 | 7,501.158 | 2,035.359 | 1,162.542 | 3,464.233 | 5,959.25 | 2,190.889 | 1,501.507 | 2,579.485 | 5,557.664 | 1,630.143 | 1,091.415 | 1,905.322 | 3,535.351 | 1,826.98 | 1,269.323 | 1,012.318 | 3,462.185 | 2,162.302 | 1,166.858 | 884.763 | 3,391.668 | 1,729.506 | 1,144.784 | 834.218 | 5,423.356 | 1,501.121 | 853.793 | 852.537 | 2,533.301 | 1,855.801 | 813.069 | 871.835 | 2,358.455 | 2,293.59 | 661.08 | 762.222 | 1,777.006 | 1,471.654 | 1,025.813 | 1,347.434 | 3,127.071 | 1,352.064 | 993.238 | 887.299 | 2,723.634 | 1,125.026 |
Kortetermijnbeleggingen
| 0 | 5.117 | 4.61 | 4.111 | 4.156 | 3.829 | 3.324 | 3.032 | 3.079 | 2.645 | 2.16 | 1.845 | 1.593 | 1.399 | 1.204 | 0.946 | 0.785 | 0.618 | 0.431 | 0.248 | 0.061 | 3.21 | 3.095 | 2.86 | 2.762 | 2.491 | 2.203 | 2.142 | 1.938 | 1.735 | 1.538 | 1.4 | 1.043 | 0.882 | 0.771 | 0.62 | 0.411 | 0.14 | 3.176 | 2.984 | 2.455 | 2.102 | 1.932 | 1.832 | 1.407 | 1.194 | 0.928 | 0.723 | 0 | 0 | 0 | -88.232 | 0 | 0 | 0 | -115.62 | 0 | 0 | 0 | -100.025 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 6,370.495 | 9,944.757 | 3,417.865 | 2,293.637 | 4,303.38 | 8,622.357 | 3,158.75 | 3,945.246 | 7,671.01 | 10,641.769 | 2,941.027 | 1,281.3 | 5,473.152 | 8,488.378 | 2,396.009 | 2,395.213 | 4,499.779 | 7,501.776 | 2,035.79 | 1,162.79 | 3,464.294 | 5,962.46 | 2,193.984 | 1,504.367 | 2,582.247 | 5,560.155 | 1,632.346 | 1,093.557 | 1,907.26 | 3,537.086 | 1,828.518 | 1,270.723 | 1,013.361 | 3,463.067 | 2,163.073 | 1,167.478 | 885.174 | 3,391.808 | 1,732.682 | 1,147.768 | 836.673 | 5,425.458 | 1,503.053 | 855.625 | 853.944 | 2,534.495 | 1,856.729 | 813.792 | 871.835 | 2,358.455 | 2,293.59 | 661.08 | 762.222 | 1,777.006 | 1,471.654 | 1,025.813 | 1,347.434 | 3,127.071 | 1,352.064 | 993.238 | 887.299 | 2,723.634 | 1,125.026 |
Nettovorderingen
| 8,937.674 | 5,511.815 | 14,552.822 | 12,167.586 | 8,696.073 | 5,377.072 | 14,107.728 | 11,404.95 | 7,814.689 | 5,114.913 | 14,341.544 | 1,432.445 | 321.243 | 0 | 4,801.003 | 1,252.081 | 403.46 | 529.269 | 4,118.258 | 2,206.111 | 1,040.171 | 1,089.888 | 4,046.243 | 1,492.163 | 291.017 | 338.875 | 3,753.279 | 2,156.246 | 356.098 | 977.033 | 3,098.189 | 1,001.43 | 242.697 | 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 |
Voorraad
| 39.824 | 30.028 | 28.07 | 38.168 | 32.612 | 28.471 | 25.436 | 33.451 | 47.023 | 44.579 | 40.035 | 7,811.781 | 6,090.765 | 3,942.738 | 6,120.106 | 6,764.024 | 5,490.41 | 3,529.97 | 7,191.572 | 6,410.528 | 4,993.368 | 3,507.549 | 5,638.136 | 5,858.606 | 4,960.097 | 3,060.815 | 6,418.016 | 5,473.071 | 4,835.327 | 3,366.378 | 5,886.737 | 5,354.754 | 4,504.788 | 2,897.224 | 5,480.048 | 4,957.795 | 4,293.17 | 2,773.056 | 5,591.243 | 5,103.498 | 4,195.137 | 2,940.585 | 2,577.113 | 4,633.969 | 3,529.912 | 2,323.913 | 5,942.852 | 4,538.366 | 3,563.452 | 2,323.999 | 5,417.467 | 3,868.8 | 3,126.572 | 1,962.109 | 4,759.8 | 3,582.322 | 3,115.638 | 2,414.357 | 5,873.678 | 3,982.791 | 3,501.899 | 2,588.227 | 5,424.364 |
Overige vlottende activa
| 223.062 | 287.098 | 470.489 | 345.45 | 309.723 | 363.661 | 289.628 | 212.374 | 218.292 | 285.968 | 155.846 | 115.385 | 125.808 | 166.207 | 93.05 | 116.411 | 91.902 | 142.058 | 62.29 | 91.18 | 91.811 | 144.631 | 60.623 | 201.906 | 277.291 | 235.042 | 271.014 | 213 | 292.192 | 247.724 | 263.212 | 209.841 | 326.233 | 205.227 | 107.916 | 160.246 | 130.596 | 157.933 | 118.818 | 164.898 | 153.626 | 194.906 | 92.085 | 170.506 | 131.917 | 177.657 | 72.294 | 158.683 | 104.969 | 173.673 | 143.567 | 181.6 | 129.037 | 175.967 | 91.115 | 133.487 | 122.328 | 180.609 | 189.642 | 153.993 | 110.983 | 542.136 | 129.554 |
Totaal vlottende activa
| 15,571.055 | 15,773.698 | 18,469.246 | 14,844.841 | 13,341.788 | 14,391.561 | 17,581.542 | 15,596.021 | 15,751.014 | 16,087.229 | 17,478.452 | 10,640.911 | 12,010.968 | 13,036.327 | 13,410.168 | 10,527.729 | 10,485.551 | 11,703.073 | 13,407.91 | 9,870.609 | 9,589.644 | 10,704.528 | 11,938.986 | 9,057.042 | 8,110.652 | 9,194.887 | 12,074.655 | 8,935.874 | 7,390.877 | 8,128.221 | 11,076.656 | 7,836.748 | 6,087.079 | 6,999.395 | 11,271.292 | 8,141.298 | 5,942.891 | 6,777.521 | 10,652.86 | 7,706.924 | 6,443.518 | 9,216.156 | 12,083.783 | 7,119.747 | 5,207.399 | 5,974.519 | 9,192.984 | 6,975.661 | 5,168.769 | 5,334.489 | 9,139.958 | 6,116.956 | 4,654.799 | 4,601.416 | 8,019.389 | 6,382.689 | 5,325.236 | 6,455.812 | 9,045.678 | 6,521.48 | 5,151.509 | 6,056.689 | 8,619.566 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 16,635.883 | 16,427.35 | 16,383.447 | 16,476.959 | 16,562.77 | 16,357.131 | 15,273.566 | 15,260.316 | 14,626.407 | 14,177.657 | 13,552.894 | 13,608.424 | 13,660.443 | 13,662.641 | 13,514.521 | 13,366.187 | 13,098.864 | 13,180.791 | 13,148.111 | 13,192.348 | 13,138.929 | 13,234.99 | 13,035.307 | 13,143.66 | 12,942.675 | 13,018.192 | 12,961.325 | 12,960.662 | 13,049.514 | 13,102.294 | 13,197.228 | 13,036.814 | 13,012.278 | 13,082.346 | 13,066.156 | 13,014.957 | 12,884.906 | 12,937.53 | 12,975.73 | 13,051.341 | 13,085.58 | 10,524.086 | 11,992.675 | 11,967.349 | 12,055.69 | 12,059.232 | 12,130.402 | 12,159.869 | 12,180.844 | 12,215.706 | 12,231.351 | 12,274.477 | 12,498.316 | 12,596.755 | 12,639.382 | 12,447.579 | 12,538.59 | 12,657.417 | 12,768.239 | 12,898.754 | 13,013.487 | 12,974.921 | 13,009.724 |
Goodwill
| 0 | 0.725 | 0.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0.925 | 0.48 | 0 | 0.574 | 0.397 | 0 | 0 | 0.895 | 0.419 | 0.344 | 0 | 0.786 | 0.305 | 0.788 | 0 | 0.88 | 0.815 | 0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.368 | 0.697 | 0.207 | 0.001 | 0.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 139.645 | 153 | 167 | 176.876 | 186.612 | 194.068 | 207.623 | 221.667 | 217.124 | 225 | 239 | 180.422 | 145 | 99 | 61.249 | 62.371 | 66 | 71 | 76 | 81.268 | 85 | 89 | 90 | 94.341 | 96 | 100 | 103 | 102.439 | 106.642 | 110.844 | 115.203 | 119.678 | 128.175 | 137.585 | 144.573 | 148.016 | 143.094 | 146.997 | 142.529 | 86.496 | 74.09 | 70.888 | 77.946 | 84.801 | 92 | 97 | 101 | 103.102 | 106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 139.645 | 153.725 | 167.434 | 176.876 | 186.612 | 194.068 | 207.623 | 221.667 | 217.124 | 225.925 | 239.48 | 180.422 | 145.574 | 99.397 | 61.249 | 62.371 | 66.895 | 71.419 | 76.344 | 81.268 | 85.786 | 89.305 | 90.788 | 94.341 | 96.88 | 100.815 | 103.064 | 102.439 | 106.642 | 110.844 | 115.203 | 119.678 | 128.175 | 137.585 | 144.573 | 148.016 | 143.094 | 146.997 | 142.529 | 86.496 | 74.09 | 70.888 | 77.946 | 84.801 | 92.368 | 97.697 | 101.207 | 103.103 | 106.781 | 114.294 | 117.207 | 124.574 | 126.892 | 135.094 | 139.977 | 136.328 | 134.999 | 133.1 | 132.897 | 139.883 | 109.351 | 98.892 | 73.774 |
Langetermijnbeleggingen
| 1,667.398 | 1,720.863 | 1,681.589 | 1,580.371 | 1,511.563 | 1,382.857 | 1,251.798 | 1,236.095 | 1,162.577 | 1,161.891 | 1,116.653 | 1,552.415 | 1,606.938 | 1,643.679 | 1,683.528 | 1,824.674 | 1,767.047 | 1,712.913 | 1,673.371 | 2,048.209 | 1,541.676 | 1,505.786 | 1,526.763 | 1,520.312 | 1,630.551 | 1,445.454 | 1,443.681 | 1,406.752 | 1,265.629 | 1,242.661 | 1,189.458 | 1,106.682 | 1,000.599 | 761.283 | 742.846 | 859.971 | 760.107 | 924.854 | 893.322 | 883.687 | 889.936 | 926.558 | 859.813 | 860.372 | 791.501 | 739.495 | 701.642 | 612.735 | 538.235 | 550.146 | 571.899 | 613.157 | 562.949 | 588.888 | 601.964 | 767.364 | 611.077 | 620.225 | 660.949 | 723.17 | 652.409 | 563.571 | 552.519 |
Belastingvorderingen
| 544.918 | 370.745 | 610.518 | 470.042 | 752.497 | 584.634 | 655.316 | 652.151 | 791.167 | 646.446 | 767.718 | 606.829 | 35.233 | 11.509 | 12.175 | 8.906 | 87.192 | 8.838 | 147.724 | 24.066 | 90.006 | 10.037 | 140.786 | 4.95 | 4.805 | 4.662 | 4.491 | 4.376 | 4.255 | 4.134 | 3.975 | 3.892 | 3.783 | 3.925 | 4.62 | 4.613 | 4.49 | 4.367 | 5.574 | 5.694 | 5.509 | 5.308 | 5.128 | 4.969 | 67.758 | 142.12 | 146.865 | 192.574 | 200.221 | 193.791 | 194.669 | 192.66 | 1,158.912 | 1,169.092 | 1,177.34 | 1,262.847 | 1,272.743 | 1,261.854 | 1,255.64 | 1,347.734 | 1,497.66 | 1,483.163 | 1,486.592 |
Overige niet-vlottende activa
| 941.264 | 939.702 | 995.188 | 955.192 | 987.926 | 963.803 | 1,011.078 | 989.503 | 992.809 | 996.41 | 981.284 | 935.74 | 933.27 | 935.141 | 968.007 | 968.285 | 896.657 | 889.579 | 919.647 | 910.554 | 904.001 | 851.782 | 880.287 | 871.59 | 928.866 | 920.928 | 928.68 | 926.192 | 939.508 | 931.498 | 941.265 | 936.899 | 909.421 | 900.167 | 922.701 | 912.988 | 901.131 | 893.994 | 912.441 | 904.86 | 871.731 | 858.671 | 914.926 | 918.076 | 902.534 | 843.11 | 830.778 | 728.277 | 703.873 | 674.562 | 670.712 | 573.437 | 678.873 | 695.849 | 838.427 | 681.097 | 841.282 | 842.246 | 759.585 | 656.351 | 773.902 | 936.278 | 960.471 |
Totaal niet-vlottende activa
| 19,929.108 | 19,612.385 | 19,838.176 | 19,659.44 | 20,001.368 | 19,482.493 | 18,399.381 | 18,359.732 | 17,790.084 | 17,208.329 | 16,658.029 | 16,883.83 | 16,381.458 | 16,352.367 | 16,239.48 | 16,230.423 | 15,916.655 | 15,863.54 | 15,965.197 | 16,256.445 | 15,760.398 | 15,691.9 | 15,673.931 | 15,634.853 | 15,603.777 | 15,490.051 | 15,441.241 | 15,400.421 | 15,365.548 | 15,391.431 | 15,447.129 | 15,203.965 | 15,054.256 | 14,885.306 | 14,880.896 | 14,940.545 | 14,693.728 | 14,907.742 | 14,929.596 | 14,932.078 | 14,926.846 | 12,385.511 | 13,850.488 | 13,835.567 | 13,909.851 | 13,881.654 | 13,910.894 | 13,796.558 | 13,729.954 | 13,748.499 | 13,785.838 | 13,778.305 | 15,025.942 | 15,185.678 | 15,397.09 | 15,295.215 | 15,398.691 | 15,514.842 | 15,577.31 | 15,765.892 | 16,046.809 | 16,056.825 | 16,083.08 |
Totaal activa
| 35,500.163 | 35,386.083 | 38,307.422 | 34,504.281 | 33,343.157 | 33,874.055 | 35,980.925 | 33,955.756 | 33,541.101 | 33,295.562 | 34,136.483 | 27,524.744 | 28,392.429 | 29,388.696 | 29,649.65 | 26,758.156 | 26,402.209 | 27,566.616 | 29,373.109 | 26,127.057 | 25,350.044 | 26,396.428 | 27,612.917 | 24,691.898 | 23,714.43 | 24,684.938 | 27,515.896 | 24,336.295 | 22,756.426 | 23,519.653 | 26,523.785 | 23,040.714 | 21,141.336 | 21,884.701 | 26,152.188 | 23,081.843 | 20,636.619 | 21,685.263 | 25,582.456 | 22,639.002 | 21,370.364 | 21,601.667 | 25,934.271 | 20,955.314 | 19,117.25 | 19,856.173 | 23,103.878 | 20,772.219 | 18,898.723 | 19,082.988 | 22,925.796 | 19,895.261 | 19,680.741 | 19,787.094 | 23,416.479 | 21,677.904 | 20,723.927 | 21,970.654 | 24,622.988 | 22,287.372 | 21,198.318 | 22,113.514 | 24,702.646 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,279.031 | 906.779 | 1,783.121 | 1,724.849 | 1,289.836 | 1,013.195 | 1,406.811 | 1,066.687 | 615.229 | 606.268 | 1,432.333 | 1,150.887 | 651.509 | 617.759 | 1,212.174 | 1,122.179 | 643.606 | 486.563 | 1,749.597 | 850.52 | 737.287 | 578.934 | 1,149.543 | 882.351 | 486.797 | 551.362 | 1,619.08 | 784.022 | 664.331 | 548.626 | 1,257.856 | 585.581 | 500.527 | 409.134 | 1,326.209 | 817.952 | 452.177 | 514.612 | 1,157.148 | 691.623 | 526.504 | 466.808 | 1,143.91 | 685.576 | 465.978 | 353.378 | 875.875 | 566.653 | 408.702 | 316.143 | 765.103 | 476.587 | 381.123 | 342.846 | 739.119 | 485.196 | 362.988 | 309.05 | 898.744 | 568.336 | 359.712 | 452.326 | 781.329 |
Kortlopende schulden
| 200 | 200 | 3,000 | 907.74 | 200 | 200 | 2,900 | 209.413 | 300 | 300 | 2,300 | 114.84 | 1,000 | 1,000 | 2,400 | 1,043.831 | 125 | 150 | 2,250 | 1,078.908 | 50 | 50 | 1,850 | 983.054 | 150 | 150 | 3,150 | 1,580.228 | 51.167 | 54.668 | 3,059.379 | 1,493.159 | 568.544 | 170.209 | 4,170.664 | 2,593.799 | 470.664 | 70.664 | 4,770.664 | 2,578.052 | 813.228 | 481.014 | 4,611.8 | 3,084.17 | 874.808 | 761.509 | 4,747.509 | 3,652.494 | 1,209.808 | 609.808 | 5,009.808 | 3,509.808 | 1,609.808 | 609.808 | 3,642.608 | 2,692.608 | 592.608 | 592.608 | 4,092.608 | 2,792.608 | 1,742.608 | 492.608 | 4,542.608 |
Belastingschulden
| 0 | 839.764 | 605.787 | 40.25 | 34.35 | 687.117 | 408.402 | 1,859.876 | 1,802.993 | 1,985.762 | 1,648.445 | 511.68 | 750.47 | 1,165.907 | 517.344 | 425.742 | 469.3 | 913.269 | 425.24 | 465.117 | 698.443 | 980.905 | 543.895 | 371.23 | 339.869 | 721.507 | 299.308 | 308.178 | 395.4 | 684.638 | 272.581 | 195.355 | 336.017 | 763.195 | 326.174 | 114.332 | 187.817 | 860.925 | 239.84 | 912.721 | 1,214.388 | 1,430.321 | 1,309.626 | 388.356 | 595.767 | 664.18 | 35.788 | 109.442 | 180.166 | 306.835 | 47.218 | 52.255 | 29.673 | 156.585 | 37.77 | 141.501 | 397.914 | 562.665 | 34.977 | 45.519 | 103.016 | 374.314 | 56.892 |
Uitgestelde opbrengsten
| 1,230.058 | 839.764 | 605.787 | 40.25 | 610.156 | 868.56 | 0 | 0 | 0 | 0 | 0 | 610.452 | 1,262.031 | 1,303.103 | 901.32 | 526.756 | 966.458 | 1,059.091 | 796.288 | 574.895 | 1,113.815 | 1,096.303 | 914.214 | 469.537 | 755.935 | 828.038 | 660.3 | 404.606 | 793.122 | 790.665 | 630.409 | 290.641 | 708.8 | 870.781 | 696.765 | 219.621 | 551.441 | 977.979 | 588.555 | 1,027.893 | 1,590.001 | 1,565.97 | 1,607.864 | 487.281 | 914.555 | 781.446 | 340.069 | 209.105 | 429.177 | 428.621 | 304.793 | 175.246 | 354.983 | 333.683 | 370.288 | 277.013 | 1,959.317 | 710.52 | 354.914 | 197.518 | 1,651.173 | 2,847.292 | 480.66 |
Overige kortlopende verplichtingen
| 1,469.513 | 2,275.32 | 2,553.741 | 1,952.553 | 2,234.144 | 2,791.279 | 2,629.316 | 2,605.517 | 2,646.596 | 2,364.613 | 2,441.186 | 2,361.84 | 3,389.577 | 3,418.033 | 3,421.812 | 2,674.146 | 2,984.295 | 3,310.351 | 3,401.247 | 2,384.77 | 2,307.536 | 2,932.728 | 3,252.223 | 2,262.045 | 2,576.605 | 2,672.96 | 2,802.073 | 2,259.877 | 2,170.623 | 2,343.111 | 3,061.11 | 2,042.029 | 2,173.714 | 2,464.223 | 3,239.041 | 2,556.839 | 2,365.537 | 2,502.19 | 2,926.032 | 2,134.204 | 2,213.088 | 2,512.557 | 2,369.533 | 1,874.25 | 1,968.14 | 2,640.26 | 3,327.695 | 1,891.52 | 2,197.515 | 2,486.224 | 3,009.99 | 1,371.295 | 1,597.382 | 1,749.771 | 2,585.083 | 1,432.273 | 1,993.263 | 2,602.685 | 3,054.22 | 1,623.436 | 2,213.065 | 3,345.147 | 2,456.61 |
Totaal kortlopende verplichtingen
| 4,178.602 | 4,221.863 | 7,942.649 | 4,625.392 | 3,758.33 | 4,691.591 | 7,344.529 | 5,741.493 | 5,364.818 | 5,256.643 | 7,821.964 | 4,139.247 | 5,791.556 | 6,201.699 | 7,551.33 | 5,265.898 | 4,222.201 | 4,860.183 | 7,826.084 | 4,779.315 | 3,793.266 | 4,542.567 | 6,795.661 | 4,498.68 | 3,553.271 | 4,095.829 | 7,870.461 | 4,932.305 | 3,281.521 | 3,631.043 | 7,650.926 | 4,316.124 | 3,578.802 | 3,806.761 | 9,062.088 | 6,082.922 | 3,476.195 | 3,948.391 | 9,093.684 | 6,316.6 | 4,767.208 | 4,890.7 | 9,434.869 | 6,032.352 | 3,904.693 | 4,419.327 | 8,986.867 | 6,220.109 | 3,996.191 | 3,719.01 | 8,832.119 | 5,409.945 | 3,617.986 | 2,859.01 | 7,004.58 | 4,751.578 | 3,346.773 | 4,067.008 | 8,080.549 | 5,029.899 | 4,418.401 | 4,664.395 | 7,837.439 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 400 | 400 | 500 | 515.09 | 600 | 600 | 700 | 714.246 | 800 | 800 | 0 | 19.976 | 100 | 100 | 100 | 131.627 | 1,000 | 1,000 | 1,000 | 1,075.458 | 1,125 | 1,150 | 1,150 | 1,254.223 | 1,075 | 1,100 | 1,100 | 1,189.185 | -1,589.311 | 1,250 | 1,250 | 1,352.58 | 176.167 | 204.668 | 209.379 | 304.463 | 344.711 | 374.877 | 380.043 | 457.512 | 315.375 | 345.541 | 372.707 | 495.792 | 728.603 | 826.555 | 998.507 | 1,159.3 | 1,341.112 | 1,488.064 | 1,647.098 | 1,794.05 | 1,952.002 | 2,098.954 | 2,342.506 | 2,022.658 | 2,188.81 | 2,318.962 | 2,485.114 | 2,615.527 | 1,897.826 | 2,027.978 | 2,094.13 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 15.09 | 2,748.026 | 2,705.67 | 0 | 0 | 0 | 0 | 0 | 2,849.167 | 2,837.653 | 2,798.476 | 2,795.391 | 2,822.325 | 2,826.524 | 2,802.191 | 2,804.661 | 2,842.682 | 2,852.299 | 2,824.969 | 2,817.746 | 2,803.92 | 2,788.536 | 2,760.902 | 2,761.283 | 2,766.717 | 2,814.311 | 2,772.326 | 2,793.686 | 2,814.543 | 2,832.962 | 2,821.267 | 2,808.402 | 2,810.214 | 2,791.311 | 2,789.27 | 2,881.8 | 2,597.277 | 2,662.781 | 2,690.415 | 2,737.297 | 2,785.231 | 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 | 6.127 | 9.385 | 11.726 | 10.059 | 11.796 | 11.11 | 13.698 | 13.349 | 11.025 | 4.571 | 19.508 | 77.02 | 26.857 | 89.895 | 23.754 | 22.5 | 24.046 | 28.978 | 31.131 | 31.131 | 31.131 | 132.125 | 163.303 | 142.896 | 179.604 | 178.984 | 145.623 | 118.751 | 113.073 | 106.272 | 57.452 | 49.373 | 50.873 | 76.083 | 80.934 | 94.738 | 74.84 | 86.583 | 100.924 | 68.538 | 56.938 | 51.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,819.071 | 2,797.19 | 2,805.19 | 2,815.609 | 126.838 | 123.626 | 2,825.625 | 2,813.552 | 3,051.61 | 3,045.701 | 3,020.994 | 109.877 | 119.667 | 123.376 | 127.207 | 105.322 | 140.872 | 145.122 | 167.174 | 138.845 | 195.651 | 245.206 | 211.226 | 159.483 | 246.452 | 178.513 | 247.544 | 159.48 | 228.502 | 232.632 | 239.961 | 165.983 | 246.703 | 235.587 | 239.092 | 179.651 | 235.395 | 237.283 | 241.833 | 192.032 | 242.504 | 116.871 | 154.924 | 130.392 | 2,948.143 | 2,920.936 | 2,934.851 | 2,998.979 | 3,005.278 | 2,989.991 | 3,023.279 | 3,075.053 | 3,048.29 | 3,129.084 | 3,136.949 | 3,413.119 | 3,390.882 | 3,366.503 | 3,337.538 | 3,470.425 | 3,442.904 | 3,442.841 | 3,428.48 |
Totaal niet-vlottende verplichtingen
| 3,219.071 | 3,197.19 | 3,311.317 | 3,340.084 | 3,486.59 | 3,439.355 | 3,537.421 | 3,538.908 | 3,865.308 | 3,859.05 | 3,032.019 | 2,983.591 | 3,076.828 | 3,098.872 | 3,049.455 | 3,149.169 | 3,991.15 | 3,969.813 | 3,995.881 | 4,085.963 | 4,204.081 | 4,251.306 | 4,210.103 | 4,349.751 | 4,273.291 | 4,182.311 | 4,288.431 | 4,294.366 | 4,413.436 | 4,373.709 | 4,396.72 | 4,439.378 | 3,313.284 | 3,310.895 | 3,307.746 | 3,370.411 | 3,452.351 | 3,496.168 | 3,578.516 | 3,333.404 | 3,321.584 | 3,221.365 | 3,321.866 | 3,462.758 | 3,676.746 | 3,747.491 | 3,933.358 | 4,158.279 | 4,346.39 | 4,478.055 | 4,670.377 | 4,869.103 | 5,000.292 | 5,228.038 | 5,479.455 | 5,435.777 | 5,579.692 | 5,685.465 | 5,822.652 | 6,085.952 | 5,340.73 | 5,470.819 | 5,522.61 |
Totaal passiva
| 7,397.673 | 7,419.053 | 11,253.966 | 7,965.476 | 7,244.92 | 8,130.946 | 10,881.95 | 9,280.401 | 9,230.126 | 9,115.693 | 10,853.983 | 7,122.838 | 8,868.384 | 9,300.571 | 10,600.785 | 8,415.067 | 8,213.351 | 8,829.996 | 11,821.965 | 8,865.278 | 7,997.347 | 8,793.873 | 11,005.764 | 8,848.431 | 7,826.562 | 8,278.14 | 12,158.892 | 9,226.671 | 7,694.957 | 8,004.752 | 12,047.646 | 8,755.502 | 6,892.086 | 7,117.656 | 12,369.834 | 9,453.333 | 6,928.546 | 7,444.559 | 12,672.2 | 9,650.004 | 8,088.792 | 8,112.065 | 12,756.735 | 9,495.11 | 7,581.439 | 8,166.818 | 12,920.225 | 10,378.388 | 8,342.581 | 8,197.065 | 13,502.496 | 10,279.048 | 8,618.278 | 8,087.048 | 12,484.035 | 10,187.355 | 8,926.465 | 9,752.473 | 13,903.201 | 11,115.851 | 9,759.131 | 10,135.214 | 13,360.049 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 3,212.021 | 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
| 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173 | 3,173 | 3,173.236 | 3,173 | 3,173 | 3,173 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 | 3,173.236 |
Ingehouden winsten
| 20,659.19 | 20,456.6 | 19,596.166 | 19,170.115 | 18,788.356 | 18,507.69 | 17,949.498 | 17,501.828 | 17,356.124 | 17,218.631 | 16,353.921 | 13,434.255 | 12,597.479 | 13,245.154 | 12,187.966 | 11,565.163 | 11,485.51 | 12,070.787 | 10,918.552 | 10,433.819 | 10,689.457 | 10,957.407 | 9,936.71 | 9,136.486 | 9,062.666 | 9,649.331 | 8,601.582 | 8,339.465 | 8,392.032 | 8,870.585 | 7,864.039 | 7,665.563 | 7,751.245 | 8,286.36 | 7,252.858 | 7,004.285 | 7,091.537 | 7,553.898 | 6,245.415 | 6,322.866 | 6,625.733 | 6,893.549 | 6,599.591 | 4,842.297 | 4,968.514 | 5,152.31 | 3,678.094 | 3,966.761 | 4,197.679 | 4,522.324 | 3,037.946 | 3,278.853 | 4,757.292 | 5,376.723 | 4,593.44 | 5,143.893 | 5,467.405 | 5,868.355 | 4,332.795 | 4,820.206 | 5,089.912 | 5,602.146 | 4,962.199 |
Overige gereserveerde algehele resultaten
| 1,057.343 | 1,124.411 | 1,071.027 | 982.411 | 923.514 | 848.992 | 763.048 | 787.139 | 568.393 | 574.782 | 542.102 | 581.138 | 539.722 | 456.063 | 6,385.939 | 390 | 316 | 278 | 245 | 440 | 275 | 257 | 283 | 319 | 438 | 369 | 367 | 382 | 281 | 256 | 224 | 232 | 110 | 93 | 143 | 236 | 230 | 300 | 277 | 279 | 269 | 209 | 192 | 232 | 180 | 150 | 117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0.003 | 3,212.024 | 3,212.023 | 3,212.099 | 4,135.611 | 4,061.191 | 3,975.247 | 3,999.339 | 3,780.592 | 3,786.981 | 3,754.392 | 3,793.499 | 3,212.36 | 3,668.424 | 3,212.703 | 3,603.345 | 3,528.806 | 3,491.322 | 3,458.069 | 3,653.312 | 3,488.709 | 6,643.728 | 6,386.398 | 3,532.255 | 6,823.608 | 6,756.01 | 6,753.878 | 3,595.298 | 3,494.763 | 3,213.165 | 3,213.227 | 3,213.272 | 3,213.271 | 3,306.739 | 3,355.338 | 3,450.086 | 3,442.502 | 3,512.709 | 3,490.789 | 3,491.895 | 3,481.883 | 3,422.187 | 3,404.709 | 3,444.671 | 3,394.061 | 3,363.809 | 3,332.323 | 3,253.834 | 3,185.227 | 3,190.363 | 3,212.118 | 3,164.124 | 3,131.935 | 3,150.087 | 3,165.768 | 3,173.42 | 3,156.821 | 3,176.59 | 3,213.756 | 3,178.079 | 3,176.039 | 3,202.918 | 3,207.162 |
Totaal eigen vermogen van aandeelhouders
| 28,101.793 | 27,966.271 | 27,052.452 | 26,537.861 | 26,097.203 | 25,742.117 | 25,097.981 | 24,674.403 | 24,309.952 | 24,178.848 | 23,281.549 | 20,400.99 | 19,522.797 | 20,086.814 | 19,047.469 | 18,341.744 | 18,187.552 | 18,735.345 | 17,549.857 | 17,260.367 | 17,351.402 | 17,601.135 | 16,605.681 | 15,841.977 | 15,886.274 | 16,405.341 | 15,355.46 | 15,107.999 | 15,060.031 | 15,513.424 | 14,474.711 | 14,283.647 | 14,248.554 | 14,766.335 | 13,781.432 | 13,627.607 | 13,707.275 | 14,239.843 | 12,909.44 | 12,987.997 | 13,280.852 | 13,488.972 | 13,177.536 | 11,460.204 | 11,535.811 | 11,689.355 | 10,183.653 | 10,393.831 | 10,556.142 | 10,885.923 | 9,423.3 | 9,616.213 | 11,062.463 | 11,700.046 | 10,932.444 | 11,490.549 | 11,797.462 | 12,218.181 | 10,719.787 | 11,171.521 | 11,439.187 | 11,978.3 | 11,342.597 |
Totaal eigen vermogen
| 28,102.487 | 27,967.029 | 27,053.454 | 26,538.803 | 26,098.237 | 25,743.109 | 25,098.975 | 24,675.355 | 24,310.975 | 24,179.869 | 23,282.5 | 20,401.906 | 19,524.045 | 20,088.125 | 19,048.865 | 18,343.089 | 18,188.858 | 18,736.62 | 17,551.144 | 17,261.779 | 17,352.697 | 17,602.555 | 16,607.153 | 15,843.467 | 15,887.868 | 16,405.343 | 15,355.463 | 15,109.621 | 15,061.469 | 15,514.901 | 14,476.139 | 14,285.212 | 14,249.25 | 14,767.045 | 13,782.354 | 13,628.51 | 13,708.073 | 14,240.704 | 12,910.256 | 12,988.998 | 13,281.572 | 13,489.602 | 13,177.536 | 11,460.204 | 11,535.811 | 11,689.355 | 10,183.653 | 10,393.831 | 10,556.142 | 10,885.923 | 9,423.3 | 9,616.213 | 11,062.463 | 11,700.046 | 10,932.444 | 11,490.549 | 11,797.462 | 12,218.181 | 10,719.787 | 11,171.521 | 11,439.187 | 11,978.3 | 11,342.597 |
Totaal passiva en aandeelhoudersvermogen
| 35,500.16 | 35,386.082 | 38,307.42 | 34,504.279 | 33,343.157 | 33,874.055 | 35,980.925 | 33,955.756 | 33,541.101 | 33,295.562 | 34,136.483 | 27,524.744 | 28,392.429 | 29,388.696 | 29,649.65 | 26,758.156 | 26,402.209 | 27,566.616 | 29,373.109 | 26,127.057 | 25,350.044 | 26,396.428 | 27,612.917 | 24,691.898 | 23,714.43 | 24,684.938 | 27,515.896 | 24,336.292 | 22,756.426 | 23,519.653 | 26,523.785 | 23,040.714 | 21,141.336 | 21,884.701 | 26,152.188 | 23,081.843 | 20,636.619 | 21,685.263 | 25,582.456 | 22,639.002 | 21,370.364 | 21,601.667 | 25,934.271 | 20,955.314 | 19,117.25 | 19,856.173 | 23,103.878 | 20,772.219 | 18,898.723 | 19,082.988 | 22,925.796 | 19,895.261 | 19,680.741 | 19,787.094 | 23,416.479 | 21,677.904 | 20,723.927 | 21,970.654 | 24,622.988 | 22,287.372 | 21,198.318 | 22,113.514 | 24,702.646 |