SoftBank Group Corp.
TSE:9984.T
8405 (JPY) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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
| 5,498,931 | 6,186,874 | 6,163,703 | 6,707,813 | 7,316,147 | 6,925,153 | 5,778,054 | 5,886,162 | 6,070,664 | 5,169,001 | 4,618,766 | 5,093,370 | 4,980,062 | 4,662,725 | 4,452,099 | 5,105,162 | 6,181,315 | 3,369,015 | 3,804,711 | 4,259,177 | 2,932,541 | 3,858,518 | 5,304,367 | 3,161,672 | 2,728,279 | 3,334,650 | 3,340,352 | 3,462,738 | 1,287,970 | 2,183,102 | 2,498,745 | 2,675,856 | 3,231,299 | 2,569,607 | 2,769,911 | 2,208,269 | 2,385,278 | 3,258,653 | 2,448,707 | 2,449,612 | 1,902,452 | 1,963,490 | 2,046,636 | 2,183,600 | 2,070,322 | 1,369,134 | 1,061,805 | 1,096,799 | 758,181 | 1,016,251 | 771,251 | 902,794 | 744,427 | 861,657 | 708,768 | 861,953 | 608,770 | 687,682 | 605,749 | 575,835 | 457,953 |
Kortetermijnbeleggingen
| 1,011,640 | 250,988 | 615,649 | 447,731 | 424,637 | 371,313 | 509,034 | 707,866 | 744,241 | 922,659 | 900,006 | 681,498 | 2,094,961 | 3,140,735 | 2,842,637 | 2,329,146 | 262,857 | 313,487 | 150,487 | 180,468 | 191,921 | 203,476 | 611,502 | 651,640 | 1,228,305 | 519,444 | 208,117 | 539,860 | 669,443 | 794,689 | 453,620 | 357,041 | 256,650 | 152,858 | 202,673 | 211,557 | 238,667 | 197,068 | 234,909 | 187,964 | 185,658 | 164,727 | 206,521 | 515,678 | 352,687 | 4,703 | 6,590 | 6,624 | 5,601 | 4,575 | 4,393 | 3,958 | 69,057 | 78,099 | 76,430 | 66,615 | 3,569 | 3,981 | 4,149 | 3,942 | 2,917 |
Liquide middelen en kortetermijnbeleggingen
| 6,510,571 | 6,437,862 | 6,779,352 | 7,155,544 | 7,740,784 | 7,296,466 | 6,287,088 | 6,594,028 | 6,814,905 | 6,091,660 | 5,518,772 | 5,774,868 | 7,075,023 | 7,803,460 | 7,294,736 | 7,434,308 | 6,444,172 | 3,682,502 | 3,955,198 | 4,439,645 | 3,124,462 | 4,061,994 | 5,915,869 | 3,813,312 | 3,956,584 | 3,854,094 | 3,548,469 | 4,002,598 | 1,957,413 | 2,977,791 | 2,952,365 | 3,032,897 | 3,487,949 | 2,722,465 | 2,972,584 | 2,419,826 | 2,623,945 | 3,455,721 | 2,683,616 | 2,637,576 | 2,088,110 | 2,128,217 | 2,253,157 | 2,699,278 | 2,423,009 | 1,373,837 | 1,068,395 | 1,103,423 | 763,782 | 1,020,826 | 775,644 | 906,752 | 813,484 | 939,756 | 785,198 | 928,568 | 612,339 | 691,663 | 609,898 | 579,777 | 460,870 |
Nettovorderingen
| 2,731,008 | 3,155,178 | 3,414,624 | 3,052,495 | 2,729,268 | 2,844,150 | 2,804,901 | 3,169,536 | 3,071,438 | 3,460,061 | 3,673,088 | 2,859,492 | 2,406,594 | 2,443,137 | 2,451,210 | 2,661,555 | 2,257,461 | 11,308,374 | 2,646,387 | 2,282,416 | 2,309,901 | 2,564,178 | 2,412,906 | 2,271,840 | 2,235,698 | 2,314,353 | 2,331,915 | 2,138,920 | 2,075,324 | 2,121,619 | 2,108,867 | 2,226,354 | 2,133,842 | 1,914,789 | 1,948,669 | 1,838,234 | 1,802,050 | 1,895,648 | 1,890,597 | 1,689,260 | 1,613,536 | 1,669,545 | 1,441,891 | 1,288,802 | 926,816 | 712,766 | 654,420 | 642,879 | 611,329 | 717,756 | 716,072 | 652,031 | 669,836 | 748,681 | 734,893 | 762,293 | 777,755 | 0 | 865,357 | 868,665 | 951,105 |
Voorraad
| 185,234 | 161,863 | 181,157 | 169,519 | 162,184 | 163,781 | 172,913 | 176,859 | 142,221 | 142,767 | 154,262 | 128,599 | 119,902 | 126,830 | 159,919 | 133,245 | 183,805 | 185,097 | 327,909 | 301,839 | 318,328 | 365,260 | 392,850 | 342,042 | 331,822 | 362,041 | 362,412 | 339,648 | 355,956 | 341,344 | 411,105 | 356,078 | 344,028 | 359,464 | 337,137 | 343,943 | 334,799 | 351,152 | 416,509 | 342,430 | 300,112 | 251,677 | 234,209 | 216,287 | 74,110 | 43,845 | 50,426 | 42,170 | 28,854 | 42,618 | 37,587 | 33,093 | 40,723 | 49,887 | 41,421 | 48,981 | 39,208 | 0 | 43,773 | 40,792 | 42,320 |
Overige vlottende activa
| 1,932,141 | 1,686,490 | 551,966 | 425,706 | 345,170 | 282,085 | 275,907 | 247,409 | 369,647 | 334,101 | 242,184 | 216,662 | 499,835 | 446,739 | 161,062 | 177,226 | 485,611 | 460,970 | 571,939 | 423,878 | 872,762 | 766,556 | 319,056 | 295,134 | 356,869 | 344,374 | 306,253 | 281,662 | 378,416 | 283,221 | 276,729 | 254,788 | 601,909 | 553,551 | 568,718 | 1,126,957 | 604,727 | 255,399 | 270,038 | 274,965 | 303,852 | 293,221 | 199,796 | 151,966 | 155,729 | 460,748 | 253,160 | 143,246 | 142,363 | 129,252 | 117,959 | 101,179 | 134,506 | 124,293 | 123,006 | 111,566 | 83,155 | 0 | 89,413 | 70,207 | 66,018 |
Totaal vlottende activa
| 11,358,954 | 11,441,393 | 10,927,099 | 10,803,264 | 10,977,406 | 10,586,482 | 9,540,809 | 10,187,832 | 10,398,211 | 10,028,589 | 9,588,306 | 8,979,621 | 10,101,354 | 10,820,166 | 10,066,927 | 10,406,334 | 9,371,049 | 15,636,943 | 7,501,433 | 7,447,778 | 6,625,453 | 7,757,988 | 9,040,681 | 6,722,328 | 6,880,973 | 6,874,862 | 6,549,049 | 6,762,828 | 4,767,109 | 5,723,975 | 5,749,066 | 5,870,117 | 6,567,728 | 5,550,269 | 5,827,108 | 5,728,960 | 5,365,521 | 5,957,920 | 5,260,760 | 4,944,231 | 4,305,610 | 4,342,660 | 4,129,053 | 4,356,333 | 3,579,664 | 2,591,196 | 2,026,401 | 1,931,718 | 1,546,328 | 1,910,452 | 1,647,262 | 1,693,055 | 1,658,549 | 1,862,617 | 1,684,518 | 1,851,408 | 1,512,457 | 691,663 | 1,608,441 | 1,559,441 | 1,520,313 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,798,514 | 2,642,192 | 2,639,357 | 2,653,417 | 2,620,900 | 2,639,719 | 2,590,753 | 2,572,215 | 2,824,965 | 2,757,492 | 2,732,799 | 2,717,214 | 2,846,796 | 2,815,598 | 2,675,626 | 2,662,898 | 2,523,854 | 2,558,208 | 5,298,696 | 5,195,890 | 5,227,017 | 4,070,704 | 4,087,429 | 4,088,420 | 3,975,908 | 3,856,847 | 3,960,657 | 3,906,498 | 3,909,531 | 3,977,254 | 4,086,655 | 3,814,388 | 3,907,520 | 4,183,507 | 4,350,672 | 4,435,029 | 4,424,687 | 4,317,448 | 4,189,594 | 3,831,945 | 3,636,084 | 3,586,327 | 3,557,490 | 3,304,788 | 1,890,159 | 1,657,640 | 1,547,296 | 1,458,185 | 1,409,687 | 1,296,393 | 1,228,064 | 1,191,204 | 1,148,102 | 1,113,447 | 1,028,373 | 963,635 | 945,099 | 950,703 | 941,529 | 968,761 | 1,000,946 |
Goodwill
| 5,940,610 | 5,709,874 | 5,419,501 | 5,601,576 | 5,467,430 | 5,199,480 | 5,170,290 | 5,459,155 | 5,241,966 | 4,897,913 | 4,720,884 | 4,706,186 | 4,691,625 | 4,684,419 | 3,875,949 | 3,941,314 | 4,013,284 | 3,998,167 | 4,518,667 | 4,083,280 | 4,152,753 | 4,321,467 | 4,232,295 | 4,407,705 | 4,251,373 | 4,302,553 | 4,383,103 | 4,392,939 | 4,278,730 | 4,175,464 | 4,858,998 | 4,521,863 | 1,476,119 | 1,609,789 | 1,570,682 | 1,569,721 | 1,531,427 | 1,663,363 | 1,635,685 | 1,559,911 | 1,530,965 | 1,532,305 | 1,511,301 | 1,372,832 | 1,074,973 | 734,407 | 735,867 | 750,868 | 764,436 | 780,242 | 792,306 | 807,950 | 823,594 | 839,238 | 854,741 | 871,017 | 885,118 | 900,768 | 911,079 | 925,306 | 956,730 |
Immateriële activa
| 0 | 2,448,840 | 2,420,489 | 2,460,450 | 2,435,397 | 2,409,641 | 2,423,940 | 2,480,663 | 2,467,706 | 2,427,580 | 2,402,830 | 2,412,018 | 2,267,690 | 2,308,370 | 1,859,023 | 1,899,529 | 1,951,311 | 1,985,972 | 7,194,628 | 6,628,147 | 6,661,372 | 6,892,195 | 6,887,784 | 7,066,464 | 6,931,446 | 6,784,550 | 7,168,311 | 6,992,269 | 6,972,312 | 6,946,639 | 6,473,924 | 5,769,467 | 5,858,460 | 6,439,145 | 6,840,633 | 6,852,472 | 6,939,698 | 6,903,582 | 6,978,064 | 6,414,190 | 6,032,465 | 6,177,701 | 6,226,415 | 5,713,816 | 605,698 | 420,538 | 394,516 | 377,133 | 352,065 | 346,271 | 313,193 | 299,178 | 285,655 | 281,105 | 266,939 | 254,197 | 250,145 | 251,618 | 251,046 | 258,747 | 265,376 |
Goodwill en immateriële activa
| 5,940,610 | 8,158,714 | 7,839,990 | 8,062,026 | 7,902,827 | 7,609,121 | 7,594,230 | 7,939,818 | 7,709,672 | 7,325,493 | 7,123,714 | 7,118,204 | 6,959,315 | 6,992,789 | 5,734,972 | 5,840,843 | 5,964,595 | 5,984,139 | 11,713,295 | 10,711,427 | 10,814,125 | 11,213,662 | 11,120,079 | 11,474,169 | 11,182,819 | 11,087,103 | 11,551,414 | 11,385,208 | 11,251,042 | 11,122,103 | 11,332,922 | 10,291,330 | 7,334,579 | 8,048,934 | 8,411,315 | 8,422,193 | 8,471,125 | 8,566,945 | 8,613,749 | 7,974,101 | 7,563,430 | 7,710,006 | 7,737,716 | 7,086,648 | 1,680,671 | 1,154,945 | 1,130,383 | 1,128,001 | 1,116,501 | 1,126,513 | 1,105,499 | 1,107,128 | 1,109,249 | 1,120,343 | 1,121,680 | 1,125,214 | 1,135,263 | 1,152,386 | 1,162,125 | 1,184,053 | 1,222,106 |
Langetermijnbeleggingen
| 24,579,291 | 23,419,059 | 21,888,732 | 21,989,509 | 19,795,048 | 20,858,970 | 20,068,819 | 22,450,987 | 21,693,142 | 27,269,841 | 24,667,076 | 23,503,418 | 23,616,765 | 20,482,056 | 14,945,002 | 13,276,140 | 14,866,802 | 12,190,589 | 13,943,576 | 12,511,163 | 12,934,564 | 11,663,668 | 10,566,849 | 9,776,591 | 7,867,110 | 7,973,464 | 6,385,559 | 4,656,600 | 3,641,570 | 2,428,377 | 2,711,985 | 2,005,567 | 2,057,080 | 2,406,286 | 2,354,121 | 2,272,481 | 1,999,888 | 1,567,851 | 1,582,457 | 1,215,164 | 492,228 | 541,284 | 471,495 | -5,128 | 559,163 | 865,905 | 569,065 | 285,005 | 312,644 | 333,623 | 312,871 | 346,494 | 285,322 | 262,337 | 231,441 | 251,145 | 381,091 | 0 | 341,272 | 337,557 | 317,185 |
Belastingvorderingen
| 195,672 | 245,954 | 200,156 | 234,495 | 204,696 | 210,823 | 180,811 | 163,791 | 148,342 | 163,255 | 173,469 | 176,853 | 168,367 | 206,069 | 156,538 | 215,490 | 197,103 | 221,371 | 182,275 | 193,813 | 193,336 | 586,943 | 484,028 | 568,412 | 620,733 | 647,514 | 526,978 | 533,720 | 457,648 | 404,994 | 351,000 | 370,088 | 307,832 | 172,864 | 160,821 | 163,762 | 183,209 | 235,488 | 169,030 | 170,957 | 159,701 | 172,732 | 155,476 | 163,511 | 156,359 | 99,966 | 103,211 | 104,959 | 108,128 | 104,327 | 89,407 | 95,993 | 103,886 | 109,145 | 120,673 | 132,111 | 141,019 | 0 | 160,826 | 149,456 | 158,228 |
Overige niet-vlottende activa
| 2,961,133 | 816,931 | 1,488,416 | 2,267,331 | 4,180,090 | 2,031,253 | 2,367,822 | 2,885,924 | 4,202,009 | 0 | 3,957,526 | 3,725,478 | 3,493,000 | 4,433,775 | 4,279,728 | 3,246,492 | 639,945 | 666,042 | 767,162 | 788,630 | 792,466 | 803,511 | 1,160,411 | 1,177,635 | 1,740,821 | 740,676 | 439,061 | 728,629 | 856,231 | 977,509 | 635,410 | 544,587 | 447,490 | 345,332 | 393,611 | 403,905 | 434,005 | 388,517 | 422,763 | 368,047 | 356,076 | 331,988 | 412,928 | 698,388 | 502,661 | 155,231 | 135,193 | 130,249 | 134,786 | 128,397 | 115,659 | 117,268 | 178,001 | 187,836 | 188,373 | 181,500 | 156,039 | -2,103,089 | 144,983 | 147,876 | 167,894 |
Totaal niet-vlottende activa
| 36,475,220 | 35,282,850 | 34,056,651 | 35,206,778 | 34,703,561 | 33,349,886 | 32,802,435 | 36,012,735 | 36,578,130 | 37,516,081 | 38,654,584 | 37,241,167 | 37,084,243 | 34,930,287 | 27,791,866 | 25,241,863 | 24,192,299 | 21,620,349 | 31,905,004 | 29,400,923 | 29,961,508 | 28,338,488 | 27,418,796 | 27,085,227 | 25,387,391 | 24,305,604 | 22,863,669 | 21,210,655 | 20,116,022 | 18,910,237 | 19,117,972 | 17,025,960 | 14,054,501 | 15,156,923 | 15,670,540 | 15,697,370 | 15,512,914 | 15,076,249 | 14,977,593 | 13,560,214 | 12,207,519 | 12,342,337 | 12,335,105 | 11,248,207 | 4,789,013 | 3,933,687 | 3,485,148 | 3,106,399 | 3,081,746 | 2,989,253 | 2,851,500 | 2,858,087 | 2,824,560 | 2,793,108 | 2,690,540 | 2,653,605 | 2,758,511 | 2,103,089 | 2,750,735 | 2,787,703 | 2,866,359 |
Totaal activa
| 47,834,174 | 46,724,243 | 44,983,750 | 46,010,042 | 45,680,967 | 43,936,368 | 42,343,244 | 46,200,567 | 46,976,341 | 47,544,670 | 48,242,890 | 46,220,788 | 47,185,597 | 45,750,453 | 37,858,793 | 35,648,197 | 33,563,348 | 37,257,292 | 39,406,437 | 36,848,701 | 36,586,961 | 36,096,476 | 36,459,477 | 33,807,555 | 32,268,364 | 31,180,466 | 29,412,718 | 27,973,483 | 24,883,131 | 24,634,212 | 24,867,038 | 22,896,077 | 20,622,229 | 20,707,192 | 21,497,648 | 21,426,330 | 20,878,435 | 21,034,169 | 20,238,353 | 18,504,445 | 16,513,129 | 16,684,997 | 16,464,158 | 15,604,540 | 8,368,677 | 6,524,886 | 5,511,551 | 5,038,117 | 4,628,074 | 4,899,705 | 4,498,762 | 4,551,142 | 4,483,109 | 4,655,725 | 4,375,058 | 4,505,013 | 4,270,968 | 4,462,875 | 4,359,176 | 4,347,144 | 4,386,672 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,575,338 | 1,970,363 | 2,587,647 | 2,343,456 | 2,166,056 | 2,416,872 | 2,344,659 | 1,900,666 | 1,787,154 | 1,968,864 | 1,901,154 | 1,542,463 | 1,695,139 | 1,970,275 | 1,628,668 | 1,330,103 | 1,604,379 | 1,585,326 | 2,012,912 | 1,753,834 | 1,752,907 | 1,909,608 | 1,862,928 | 1,813,230 | 1,667,695 | 1,816,010 | 1,744,082 | 1,610,697 | 1,466,494 | 1,607,453 | 1,689,245 | 1,452,850 | 1,362,585 | 1,621,195 | 1,621,889 | 1,626,057 | 1,568,371 | 1,863,480 | 2,023,689 | 1,789,367 | 1,543,077 | 1,705,956 | 1,538,570 | 1,569,463 | 939,307 | 194,653 | 169,198 | 190,347 | 137,243 | 190,532 | 175,774 | 148,562 | 156,589 | 193,644 | 161,507 | 174,789 | 146,726 | 158,943 | 141,835 | 158,065 | 160,339 |
Kortlopende schulden
| 9,302,612 | 8,420,944 | 6,624,005 | 5,751,350 | 6,413,717 | 5,129,047 | 3,871,065 | 4,394,449 | 6,587,844 | 7,328,862 | 7,262,345 | 7,122,992 | 8,643,697 | 7,735,239 | 5,352,218 | 2,900,777 | 3,525,262 | 3,845,153 | 4,085,646 | 3,894,065 | 3,898,871 | 3,480,960 | 4,256,689 | 4,972,455 | 4,142,996 | 3,217,405 | 2,991,052 | 4,355,422 | 3,287,520 | 2,694,093 | 3,435,463 | 3,579,280 | 2,566,728 | 2,646,609 | 2,002,319 | 1,660,269 | 1,641,758 | 1,817,415 | 1,551,293 | 1,452,103 | 1,365,890 | 1,147,899 | 1,191,511 | 1,203,520 | 1,725,891 | 1,211,093 | 1,083,140 | 817,176 | 724,087 | 700,837 | 476,029 | 775,387 | 518,170 | 695,755 | 793,251 | 775,306 | 651,055 | 602,129 | 581,395 | 611,362 | 727,773 |
Belastingschulden
| 111,487 | 163,226 | 121,383 | 192,669 | 100,698 | 367,367 | 105,098 | 365,274 | 125,433 | 183,388 | 96,474 | 161,417 | 83,030 | 391,930 | 329,489 | 386,557 | 217,330 | 164,298 | 97,985 | 136,806 | 77,075 | 534,906 | 485,385 | 166,939 | 92,042 | 147,979 | 105,208 | 153,390 | 77,190 | 256,218 | 201,115 | 220,954 | 71,376 | 140,351 | 91,341 | 109,549 | 45,468 | 184,175 | 135,307 | 183,173 | 98,797 | 246,013 | 192,429 | 186,505 | 56,384 | 179,558 | 114,985 | 140,838 | 57,023 | 125,116 | 74,464 | 114,252 | 39,531 | 115,355 | 67,390 | 89,950 | 63,143 | 100,484 | 71,530 | 52,660 | 21,363 |
Uitgestelde opbrengsten
| 111,487 | 171,368 | 468,551 | 616,770 | 507,838 | 702,520 | 719,872 | 1,015,037 | 633,426 | 891,850 | 469,430 | 382,531 | 426,954 | 816,311 | 764,452 | 1,533,531 | 606,658 | 6,887,994 | 226,586 | 323,184 | 299,362 | 1,357,154 | 953,690 | 938,666 | 1,012,297 | 352,288 | 178,574 | 220,221 | 146,026 | 326,281 | 282,706 | 286,771 | 267,521 | 203,002 | 151,763 | 167,593 | 107,868 | 252,090 | 222,284 | 259,218 | 178,579 | 344,975 | 303,781 | 284,767 | 63,571 | 1,003,222 | 740,137 | 732,056 | 632,615 | 960,169 | 825,579 | 841,133 | 787,907 | 683,880 | 496,778 | 408,260 | 418,352 | 100,484 | 463,579 | 390,636 | 373,534 |
Overige kortlopende verplichtingen
| 2,420,316 | 3,457,620 | 2,255,914 | 2,166,831 | 2,106,299 | 2,148,180 | 2,048,565 | 1,942,192 | 1,966,409 | 1,951,645 | 2,066,594 | 1,880,051 | 1,887,623 | 2,061,683 | 1,748,070 | 1,496,728 | 1,531,560 | 1,494,277 | 1,761,958 | 1,485,285 | 1,464,776 | 1,933,975 | 1,473,916 | 1,418,838 | 1,380,063 | 1,343,052 | 674,935 | 574,091 | 638,465 | 599,096 | 595,844 | 582,377 | 609,048 | 694,965 | 662,572 | 941,210 | 954,293 | 739,501 | 652,079 | 577,162 | 504,115 | 534,948 | 447,716 | 408,011 | 105,797 | 181,215 | 88,738 | 68,287 | 71,583 | 72,187 | 66,026 | 74,729 | 77,000 | 71,128 | 81,466 | 71,687 | 66,352 | -100,484 | 67,813 | 80,983 | 87,937 |
Totaal kortlopende verplichtingen
| 14,409,753 | 14,020,295 | 11,936,117 | 10,878,407 | 11,193,910 | 10,396,619 | 8,984,161 | 9,252,344 | 10,974,833 | 12,141,221 | 11,699,523 | 10,928,037 | 12,653,413 | 12,583,508 | 9,493,408 | 7,261,139 | 7,267,859 | 13,812,750 | 8,087,102 | 7,456,368 | 7,415,916 | 8,681,697 | 8,547,223 | 9,143,189 | 8,203,051 | 6,728,755 | 5,588,643 | 6,760,431 | 5,538,505 | 5,226,923 | 6,003,258 | 5,901,278 | 4,805,882 | 5,165,771 | 4,438,543 | 4,395,129 | 4,272,290 | 4,672,486 | 4,449,345 | 4,077,850 | 3,591,661 | 3,733,778 | 3,481,578 | 3,465,761 | 2,834,566 | 2,590,183 | 2,081,213 | 1,807,866 | 1,565,528 | 1,923,725 | 1,543,408 | 1,839,811 | 1,539,666 | 1,644,407 | 1,533,002 | 1,430,042 | 1,282,485 | 761,072 | 1,254,622 | 1,241,046 | 1,349,583 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 11,773,096 | 12,489,580 | 14,310,696 | 15,642,376 | 15,494,749 | 15,186,144 | 15,073,742 | 15,465,542 | 17,263,031 | 14,994,718 | 14,311,574 | 13,976,462 | 12,590,064 | 11,812,737 | 12,271,143 | 12,597,040 | 12,343,847 | 10,427,055 | 15,164,362 | 14,194,539 | 13,430,691 | 12,204,146 | 12,797,095 | 13,015,302 | 13,205,962 | 13,824,783 | 12,813,901 | 11,267,395 | 11,612,879 | 12,164,277 | 11,480,302 | 10,720,586 | 9,805,287 | 9,275,822 | 10,303,150 | 10,231,618 | 9,894,156 | 9,789,829 | 9,319,490 | 8,530,874 | 8,020,644 | 8,022,154 | 8,028,586 | 7,636,644 | 2,891,803 | 1,615,928 | 1,559,759 | 1,532,036 | 1,469,921 | 1,367,669 | 1,457,850 | 1,235,086 | 1,736,198 | 1,738,118 | 1,657,236 | 1,862,505 | 1,803,262 | 1,954,594 | 2,015,653 | 2,053,340 | 1,994,172 |
Uitgestelde opbrengsten niet-vlottend
| 717,419 | 192,987 | 280,306 | 639,967 | 560,245 | 1,121,523 | 594,082 | 294,500 | 711,031 | 6,052,311 | 675,277 | 660,388 | 548,183 | 558,685 | 300,868 | 860,454 | 327,040 | 294,073 | 470,596 | 517,915 | 452,584 | 444,489 | 456,324 | 415,233 | 431,709 | 1,160,399 | 1,003,768 | 2,157,786 | 790,880 | 534,131 | 364,063 | 501,791 | 393,046 | 338,299 | 330,076 | 312,468 | 301,909 | 311,129 | 280,916 | 250,795 | 252,248 | 255,112 | 260,717 | 294,518 | 94,681 | 37,053 | 40,339 | 43,395 | 48,428 | 47,027 | 46,621 | 47,440 | 54,001 | 321,502 | 57,152 | 56,957 | 62,362 | 0 | 58,024 | 58,637 | 57,892 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,387,779 | 1,253,039 | 1,787,259 | 1,849,468 | 1,878,615 | 1,828,557 | 2,322,742 | 2,218,778 | 2,246,312 | 2,436,034 | 2,400,177 | 2,287,079 | 2,275,398 | 2,030,651 | 1,548,821 | 967,790 | 798,001 | 711,216 | 1,533,045 | 1,335,720 | 1,364,942 | 1,391,072 | 1,325,908 | 1,449,397 | 1,340,181 | 1,085,626 | 1,265,430 | 2,029,906 | 1,987,361 | 1,941,380 | 2,725,607 | 2,361,270 | 2,058,483 | 2,083,164 | 2,214,311 | 2,192,847 | 2,145,388 | 2,052,615 | 2,018,399 | 1,820,267 | 1,502,107 | 1,533,021 | 1,546,507 | 1,427,332 | 185,747 | 17,939 | 16,672 | 18,667 | 18,278 | 20,370 | 21,410 | 25,276 | 26,929 | 26,582 | 13,147 | 5,069 | 30,781 | 30,483 | 26,509 | 28,555 | 28,795 |
Overige niet-vlottende verplichtingen
| 5,536,296 | 5,724,372 | 4,956,762 | 5,328,555 | 5,103,690 | 4,754,310 | 4,774,929 | 5,449,794 | 5,606,536 | 212,624 | 6,310,272 | 6,029,352 | 6,627,432 | 6,809,279 | 5,622,247 | 5,541,169 | 5,249,821 | 4,639,281 | 4,959,913 | 4,720,533 | 4,477,496 | 4,365,868 | 4,046,538 | 2,441,290 | 2,266,287 | 2,107,881 | 2,172,099 | 289,592 | 298,757 | 297,771 | 312,097 | 284,830 | 287,535 | 338,865 | 356,061 | 357,618 | 364,033 | 354,933 | 343,485 | 299,594 | 281,671 | 282,262 | 263,397 | 254,566 | 80,201 | 157,328 | 140,163 | 115,372 | 102,633 | 105,274 | 108,349 | 111,946 | 113,153 | 45,498 | 299,679 | 105,092 | 98,549 | 0 | 60,676 | 53,237 | 131,432 |
Totaal niet-vlottende verplichtingen
| 19,414,590 | 19,659,978 | 21,335,023 | 23,460,366 | 23,037,299 | 22,890,534 | 22,765,495 | 23,428,614 | 25,826,910 | 23,695,687 | 23,697,300 | 22,953,281 | 22,041,077 | 21,211,352 | 19,743,079 | 19,966,453 | 18,718,709 | 16,071,625 | 22,127,916 | 20,768,707 | 19,725,713 | 18,405,575 | 18,625,865 | 17,321,222 | 17,244,139 | 18,178,689 | 17,255,198 | 15,744,679 | 14,689,877 | 14,937,559 | 14,882,069 | 13,868,477 | 12,544,351 | 12,036,150 | 13,203,598 | 13,094,551 | 12,705,486 | 12,508,506 | 11,962,290 | 10,901,530 | 10,056,670 | 10,092,549 | 10,099,207 | 9,613,060 | 3,252,432 | 1,828,248 | 1,756,933 | 1,709,470 | 1,639,260 | 1,540,340 | 1,634,230 | 1,419,748 | 1,930,281 | 2,131,700 | 2,027,214 | 2,029,623 | 1,994,954 | 1,985,077 | 2,160,862 | 2,193,769 | 2,212,291 |
Totaal passiva
| 33,824,343 | 33,680,273 | 33,271,140 | 34,338,773 | 34,231,209 | 33,287,153 | 31,749,656 | 32,680,958 | 36,801,743 | 35,836,908 | 35,396,823 | 33,881,318 | 34,694,490 | 33,794,860 | 29,236,487 | 27,227,592 | 25,986,568 | 29,884,375 | 30,215,018 | 28,225,075 | 27,141,629 | 27,087,272 | 27,173,088 | 26,464,411 | 25,447,190 | 24,907,444 | 22,843,841 | 22,505,110 | 20,228,382 | 20,164,482 | 20,885,327 | 19,769,755 | 17,350,233 | 17,201,921 | 17,642,141 | 17,489,680 | 16,977,776 | 17,180,992 | 16,411,635 | 14,979,380 | 13,648,331 | 13,826,327 | 13,580,785 | 13,078,821 | 6,086,998 | 4,418,431 | 3,838,146 | 3,517,336 | 3,204,788 | 3,464,065 | 3,177,638 | 3,259,559 | 3,469,947 | 3,776,107 | 3,560,216 | 3,459,665 | 3,277,439 | 3,498,904 | 3,415,484 | 3,434,815 | 3,561,874 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 4,770,274 | 0 | 0 | 0 | 4,000,124 | 7,479,814 | 9,846,728 | 9,908,977 | 0 | 0 | 227,472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 436,526 | 86,277 | 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
| 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 238,772 | 222,203 | 221,020 | 213,797 | 213,797 | 213,797 | 213,797 | 213,797 | 188,775 | 188,771 | 188,771 | 188,771 | 188,751 | 188,734 | 188,734 | 187,681 |
Ingehouden winsten
| 1,425,204 | 1,632,966 | 1,410,766 | 491,609 | 1,495,376 | 2,006,238 | 3,490,974 | 4,331,635 | 1,318,266 | 4,515,704 | 6,633,108 | 6,642,298 | 7,056,602 | 8,810,422 | 6,899,351 | 5,768,915 | 5,155,983 | 3,945,820 | 5,410,776 | 5,392,636 | 6,127,093 | 5,571,285 | 5,714,798 | 5,041,182 | 4,530,979 | 3,940,259 | 3,931,828 | 3,036,287 | 2,939,186 | 2,958,355 | 2,379,973 | 2,908,378 | 2,396,474 | 2,166,623 | 2,121,159 | 2,142,680 | 1,930,142 | 1,740,686 | 1,662,437 | 1,704,268 | 1,221,739 | 1,193,366 | 1,165,778 | 1,083,163 | 926,514 | 753,616 | 699,697 | 655,867 | 577,147 | 530,534 | 466,863 | 434,130 | 311,689 | 222,277 | 174,863 | 109,661 | 52,260 | 43,072 | 41,216 | 17,158 | -51,269 |
Overige gereserveerde algehele resultaten
| 6,919,798 | 5,793,820 | 4,633,139 | 5,543,616 | 5,015,214 | 3,756,785 | 3,666,698 | 5,075,372 | 4,562,289 | 2,495,860 | 1,267,979 | 639,585 | 400,299 | 567,199 | -227,472 | 20,319 | 158,077 | 340,312 | 662,653 | 244,714 | 370,230 | 787,144 | 575,888 | 915,820 | 722,549 | 814,835 | 1,136,371 | 1,078,511 | 413,979 | 211,246 | 300,014 | -436,526 | -86,277 | 261,736 | 471,385 | 511,794 | 629,847 | 540,386 | 581,859 | 290,832 | 136,298 | 169,850 | 228,548 | 25,923 | 325,280 | 248,026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,340,234 | 3,303,368 | 3,492,305 | 3,488,790 | -1,734,148 | 3,028,054 | 1,612,207 | 2,226,028 | -1,557,038 | -4,754,476 | -6,871,880 | -6,881,070 | 3,029,872 | 596,700 | 486,916 | 1,274,747 | 979,605 | 1,388,709 | 1,391,717 | 1,436,152 | 1,451,468 | 1,024,280 | 1,382,986 | 149,261 | 197,482 | 190,310 | 198,718 | 212,594 | 181,080 | 177,979 | 177,863 | -855,068 | -221,178 | -53,518 | 95,616 | 101,902 | 201,908 | 326,462 | 325,884 | 324,405 | 353,624 | 353,386 | 353,431 | 403,040 | 414,161 | 329,404 | 215,900 | 130,666 | 133,435 | 193,262 | 155,482 | 172,355 | 227,090 | 208,905 | 207,739 | 218,383 | 230,134 | 239,185 | 234,615 | 237,638 | 237,972 |
Totaal eigen vermogen van aandeelhouders
| 11,924,008 | 10,968,926 | 9,774,982 | 9,762,787 | 9,785,488 | 9,029,849 | 9,008,651 | 11,871,807 | 8,562,413 | 9,975,674 | 11,114,707 | 10,548,562 | 10,725,545 | 10,213,093 | 7,625,039 | 7,302,753 | 6,532,437 | 5,913,613 | 7,703,918 | 7,312,274 | 8,187,563 | 7,621,481 | 7,912,444 | 6,345,035 | 5,689,782 | 5,184,176 | 5,505,689 | 4,566,164 | 3,773,017 | 3,586,352 | 3,096,622 | 2,292,082 | 2,414,068 | 2,613,613 | 2,926,932 | 2,995,148 | 3,000,669 | 2,846,306 | 2,808,952 | 2,558,277 | 1,950,433 | 1,955,374 | 1,986,529 | 1,750,898 | 1,904,727 | 1,569,818 | 1,137,800 | 1,007,553 | 924,379 | 937,593 | 836,142 | 820,282 | 752,576 | 619,957 | 571,373 | 516,815 | 471,165 | 471,008 | 464,565 | 443,530 | 374,384 |
Totaal eigen vermogen
| 14,009,831 | 13,043,970 | 11,712,610 | 11,671,269 | 11,449,758 | 10,649,215 | 10,593,588 | 13,519,609 | 10,174,598 | 11,707,762 | 12,846,067 | 12,339,470 | 12,491,107 | 11,955,593 | 8,622,306 | 8,420,605 | 7,576,780 | 7,372,917 | 9,191,419 | 8,623,626 | 9,445,332 | 9,009,204 | 9,286,389 | 7,343,144 | 6,821,174 | 6,273,022 | 6,568,877 | 5,468,373 | 4,654,749 | 4,469,730 | 3,981,711 | 3,126,322 | 3,271,996 | 3,505,271 | 3,855,507 | 3,936,650 | 3,900,659 | 3,853,177 | 3,826,718 | 3,525,065 | 2,864,798 | 2,858,670 | 2,883,373 | 2,525,719 | 2,281,679 | 2,106,455 | 1,673,405 | 1,520,781 | 1,423,286 | 1,435,640 | 1,321,124 | 1,291,583 | 1,013,162 | 879,618 | 814,842 | 1,045,348 | 993,529 | 963,971 | 943,692 | 912,329 | 824,798 |
Totaal passiva en aandeelhoudersvermogen
| 47,834,174 | 46,724,243 | 44,983,750 | 46,010,042 | 45,680,967 | 43,936,368 | 42,343,244 | 46,200,567 | 46,976,341 | 47,544,670 | 48,242,890 | 46,220,788 | 47,185,597 | 45,750,453 | 37,858,793 | 35,648,197 | 33,563,348 | 37,257,292 | 39,406,437 | 36,848,701 | 36,586,961 | 36,096,476 | 36,459,477 | 33,807,555 | 32,268,364 | 31,180,466 | 29,412,718 | 27,973,483 | 24,883,131 | 24,634,212 | 24,867,038 | 22,896,077 | 20,622,229 | 20,707,192 | 21,497,648 | 21,426,330 | 20,878,435 | 21,034,169 | 20,238,353 | 18,504,445 | 16,513,129 | 16,684,997 | 16,464,158 | 15,604,540 | 8,368,677 | 6,524,886 | 5,511,551 | 5,038,117 | 4,628,074 | 4,899,705 | 4,498,762 | 4,551,142 | 4,483,109 | 4,655,725 | 4,375,058 | 4,505,013 | 4,270,968 | 4,462,875 | 4,359,176 | 4,347,144 | 4,386,672 |