Mars Group Holdings Corporation
TSE:6419.T
3175 (JPY) • At close November 8, 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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 34,124.901 | 29,270 | 29,353.869 | 26,271.262 | 27,881.359 | 23,723.97 | 22,700.571 | 22,852.187 | 22,182.23 | 23,771.84 | 26,003.862 | 25,964.225 | 27,672.586 | 25,161.341 | 23,228.825 | 22,515.68 | 22,288.924 | 22,405.16 | 22,371.032 | 21,785.658 | 21,983.516 | 23,293.167 | 23,200.404 | 21,510.101 | 24,176.383 | 25,164.263 | 23,933.711 | 21,767.634 | 22,200.887 | 23,755.337 | 25,444.664 | 23,763.666 | 19,952.554 | 18,914.561 | 17,759.206 | 15,126.642 | 14,564.903 | 13,402.739 | 15,871.623 | 14,253.26 | 14,953.829 | 16,559.036 | 16,221.784 | 14,463.613 | 15,636.746 | 12,707.442 | 11,472.04 | 8,893.053 | 9,814.411 | 12,261.557 | 11,919.047 | 10,421.152 | 11,555.761 | 10,456.86 | 9,111.938 | 8,070.25 | 9,457.055 | 10,952.115 | 12,553.638 | 11,250.152 | 13,255.593 | 12,333.501 | 9,752.525 |
Kortetermijnbeleggingen
| 350.28 | 350 | 350.035 | 350.105 | 350.07 | 350.035 | 349.965 | 349.965 | 349.93 | 349.93 | 349.93 | 349.93 | 349.93 | 349.93 | 349.93 | 349.895 | 349.895 | 349.895 | 349.895 | 349.895 | 349.895 | 349.895 | 349.895 | 349.895 | 349.895 | 349.895 | 349.93 | 349.93 | 349.93 | 349.965 | 349.965 | 350.07 | 900.927 | 1,306.709 | 3,764.764 | 8,879.876 | 9,098.803 | 9,302.311 | 9,250.119 | 9,518.714 | 9,674.073 | 9,965.989 | 10,198.083 | 10,367.134 | 9,692.992 | 9,994.965 | 10,202.973 | 9,655.462 | 9,523.816 | 9,545.284 | 9,162.584 | 9,441.333 | 9,575.767 | 9,243.739 | 9,646.787 | 9,218.235 | 8,702.962 | 8,803.438 | 7,640.54 | 8,625.383 | 8,468.294 | 7,088.873 | 2,390.308 |
Liquide middelen en kortetermijnbeleggingen
| 34,475.181 | 29,620 | 29,703.904 | 26,621.367 | 28,231.429 | 24,074.005 | 23,050.536 | 23,202.152 | 22,532.16 | 24,121.77 | 26,353.792 | 26,314.155 | 28,022.516 | 25,511.271 | 23,578.755 | 22,865.575 | 22,638.819 | 22,755.055 | 22,720.927 | 22,135.553 | 22,333.411 | 23,643.062 | 23,550.299 | 21,859.996 | 24,526.278 | 25,514.158 | 24,283.641 | 22,117.564 | 22,550.817 | 24,105.302 | 25,794.629 | 24,113.736 | 20,853.481 | 20,221.27 | 21,523.97 | 24,006.518 | 23,663.706 | 22,705.05 | 25,121.742 | 23,771.974 | 24,627.902 | 26,525.025 | 26,419.867 | 24,830.747 | 25,329.738 | 22,702.407 | 21,675.013 | 18,548.515 | 19,338.227 | 21,806.841 | 21,081.631 | 19,862.485 | 21,131.528 | 19,700.599 | 18,758.725 | 17,288.485 | 18,160.017 | 19,755.553 | 20,194.178 | 19,875.535 | 21,723.887 | 19,422.374 | 12,142.833 |
Nettovorderingen
| 5,836.516 | 7,590 | 7,194.188 | 6,686.346 | 4,988.737 | 4,733 | 5,654.662 | 4,548.78 | 3,536.479 | 3,075 | 4,464 | 3,958 | 3,030 | 3,498.431 | 5,652.282 | 4,168.13 | 3,699.546 | 4,067.615 | 7,489.276 | 6,849.837 | 4,911.852 | 5,248.186 | 9,236.059 | 6,964.556 | 5,151.819 | 5,243.874 | 10,372.792 | 6,987.384 | 6,093.699 | 5,561.167 | 9,987.884 | 7,435.999 | 5,463.936 | 5,759.85 | 9,198.714 | 4,727.206 | 3,821.75 | 4,352.36 | 10,049.147 | 6,071.174 | 4,601.787 | 4,686.846 | 9,229.474 | 6,755.144 | 4,135.566 | 5,344.877 | 10,319.215 | 8,015.037 | 6,414.679 | 7,953.64 | 12,009.476 | 9,533.656 | 8,908.012 | 7,215.221 | 12,366.575 | 10,371.109 | 9,239.337 | 9,387.856 | 14,553.147 | 11,950.083 | 10,433.4 | 13,912.975 | 11,361.62 |
Voorraad
| 9,781.651 | 10,936 | 11,608.309 | 10,892.422 | 9,097.922 | 7,353.763 | 5,604.144 | 4,646.661 | 4,241.395 | 3,395.741 | 2,810.859 | 2,742.715 | 2,731.144 | 2,733.841 | 2,782.097 | 3,178.049 | 3,210.219 | 3,403.366 | 3,209.848 | 3,448.469 | 3,736.359 | 3,693.109 | 3,461.942 | 3,412.481 | 3,348.783 | 3,255.944 | 3,424.899 | 3,400.726 | 3,736.047 | 3,755.588 | 3,314.277 | 3,428.135 | 3,725.798 | 3,685.93 | 3,421.247 | 4,069.141 | 3,631.368 | 3,537.224 | 3,081.601 | 3,417.275 | 3,656.007 | 3,600.451 | 3,547.077 | 3,613.032 | 3,803.966 | 3,748.192 | 3,490.728 | 3,964.471 | 4,818.702 | 4,560.816 | 4,265.186 | 4,688.477 | 5,311.598 | 4,839.837 | 4,333.234 | 3,878.093 | 4,126.773 | 4,295.118 | 4,083.624 | 4,437.69 | 4,426.264 | 4,272.678 | 4,192.597 |
Overige vlottende activa
| 1,853.654 | 1,735 | 742.489 | 1,662.153 | 1,688.137 | 1,946.497 | 813.276 | 1,729.574 | 1,526.278 | 1,514.769 | 340.954 | 1,650.391 | 1,821.379 | 2,147.323 | 693.436 | 2,625.413 | 2,563.342 | 2,487.15 | 614.469 | 2,536.9 | 2,587.107 | 3,589.243 | 341.63 | 3,488.487 | 3,858.039 | 4,434.741 | 388.525 | 5,498.853 | 4,753.378 | 5,383.727 | 709.736 | 3,941.623 | 3,927.352 | 4,000.076 | 699.463 | 3,850.762 | 4,921.885 | 5,012.043 | 1,388.768 | 5,183.073 | 4,582.1 | 3,883.058 | 496.903 | 4,046.565 | 3,514.372 | 4,580.137 | 533.861 | 4,431.84 | 4,538.385 | 4,036.4 | 653.678 | 3,388.5 | 2,739.819 | 3,124.687 | 747.355 | 4,668.731 | 4,239.635 | 4,224.773 | 304.027 | 3,693.667 | 3,866.005 | 320.801 | 3,633.455 |
Totaal vlottende activa
| 51,947.002 | 49,881 | 49,248.89 | 45,862.288 | 44,067.933 | 38,159.222 | 35,122.618 | 34,127.167 | 31,836.312 | 32,107.838 | 33,970.902 | 34,666.07 | 35,605.951 | 33,890.866 | 32,706.57 | 32,837.167 | 32,111.926 | 32,713.186 | 34,034.52 | 34,970.759 | 33,568.729 | 36,173.6 | 36,589.93 | 35,725.52 | 36,884.919 | 38,448.717 | 38,469.857 | 38,004.527 | 37,133.941 | 38,805.784 | 39,806.526 | 38,919.493 | 33,970.567 | 33,667.126 | 34,843.394 | 36,653.627 | 36,038.709 | 35,606.677 | 39,641.258 | 38,443.496 | 37,467.796 | 38,695.38 | 39,693.321 | 39,245.488 | 36,783.642 | 36,375.613 | 36,018.817 | 34,959.863 | 35,109.993 | 38,357.697 | 38,009.971 | 37,473.118 | 38,090.957 | 34,880.344 | 36,205.889 | 36,206.418 | 35,765.762 | 37,663.3 | 39,134.976 | 39,956.975 | 40,449.556 | 37,928.828 | 31,330.505 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 16,411.956 | 16,366 | 16,088.471 | 15,928.157 | 15,226.718 | 15,145.896 | 15,164.285 | 14,580.207 | 14,704.429 | 14,397.502 | 14,439.415 | 14,290.9 | 12,820.927 | 12,926.495 | 13,040.251 | 13,066.363 | 13,216.15 | 13,276.328 | 13,356.737 | 13,273.448 | 13,291.159 | 11,037.111 | 11,040.473 | 12,969.146 | 13,045.891 | 13,154.234 | 13,261.509 | 13,396.62 | 13,537.34 | 13,644.995 | 13,298.126 | 13,198.634 | 13,264.781 | 13,418.569 | 13,516.045 | 13,647.613 | 13,668.914 | 13,764.492 | 13,896.853 | 14,036.632 | 14,139.022 | 14,140.379 | 14,267.884 | 14,346.878 | 14,452.024 | 14,359.33 | 14,427.664 | 14,628.662 | 14,723.42 | 14,770.626 | 14,891.893 | 14,995.728 | 15,114.535 | 14,122.75 | 14,285.067 | 14,375.447 | 14,380.424 | 11,925.175 | 11,879.399 | 9,993.168 | 9,987.818 | 10,077.883 | 9,707.669 |
Goodwill
| 0 | 0 | 0.054 | 0.653 | 0 | 0.945 | 0.158 | 0.857 | 0.754 | 0.157 | 0.9 | 0.238 | 0.557 | 0.4 | 0.254 | 0.947 | 0.565 | 0.703 | 0.589 | 0.244 | 0.25 | 0.857 | 0.139 | 0.804 | 0.508 | 0.148 | 0.997 | 0.422 | 0.802 | 0.648 | 0.288 | 0.542 | 0.669 | 0.915 | 0.285 | 0.364 | 0.839 | 0.72 | 0 | 0 | 0 | 14.495 | 28.99 | 43.486 | 57.981 | 72.477 | 86.972 | 101.467 | 115.963 | 130.458 | 144.954 | 159.449 | 173.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 332 | 323 | 325 | 300.626 | 307 | 306 | 322 | 320 | 323 | 322 | 328 | 271 | 269 | 275 | 216 | 191 | 188 | 182 | 188 | 224 | 174 | 134 | 106 | 111 | 117 | 121 | 137 | 144 | 146 | 149 | 160 | 153 | 163 | 167 | 241 | 192 | 217 | 224.409 | 239.157 | 240.795 | 239.419 | 250.693 | 234.832 | 225.943 | 215.464 | 207.549 | 176.237 | 185.205 | 198.366 | 200.647 | 212.558 | 219.764 | 205.966 | 216.909 | 220.399 | 210.814 | 202.071 | 188.596 | 149.757 | 124.119 | 125.826 | 122.002 |
Goodwill en immateriële activa
| 346.942 | 332 | 323.054 | 325.653 | 300.626 | 307.945 | 306.158 | 322.857 | 320.754 | 323.157 | 322.9 | 328.238 | 271.557 | 269.4 | 275.254 | 216.947 | 191.565 | 188.703 | 182.589 | 188.244 | 224.25 | 174.857 | 134.139 | 106.804 | 111.508 | 117.148 | 121.997 | 137.422 | 144.802 | 146.648 | 149.288 | 160.542 | 153.669 | 163.915 | 167.285 | 241.364 | 192.839 | 217.72 | 224.409 | 239.157 | 240.795 | 253.914 | 279.683 | 278.318 | 283.924 | 287.941 | 294.521 | 277.704 | 301.168 | 328.824 | 345.601 | 372.007 | 393.709 | 205.966 | 216.909 | 220.399 | 210.814 | 202.071 | 188.596 | 149.757 | 124.119 | 125.826 | 122.002 |
Langetermijnbeleggingen
| 15,907.686 | 17,842 | 16,600.901 | 14,940.889 | 14,657.496 | 14,697 | 11,121.133 | 10,647.652 | 11,127.955 | 12,777 | 10,535 | 10,630 | 10,625 | 8,790.157 | 9,378.292 | 8,404.122 | 8,023.665 | 7,690.618 | 7,608.961 | 9,070.391 | 8,681.642 | 8,516.665 | 8,275.73 | 8,045.753 | 6,742.351 | 6,622.572 | 6,677.562 | 7,173.544 | 7,080.444 | 5,734.295 | 5,764.121 | 5,546.964 | 6,658.569 | 6,123.685 | 3,613.898 | -4,149.928 | -3,912.816 | -3,107.661 | -3,864.417 | -3,542.429 | -2,995.368 | -3,086.301 | -3,291.417 | -2,419.919 | -2,924.891 | -3,491.051 | -3,689.671 | -3,917.681 | 0 | 0 | -6,256.155 | 0 | 0 | 0 | -5,037.103 | 0 | 0 | 0 | -2,858.872 | 0 | 0 | -1,913.772 | 0 |
Belastingvorderingen
| 0 | 0.558 | 0.054 | 0 | 0 | -1,412.569 | 445.157 | 349.965 | 349.93 | -1,659.914 | 866.975 | -2,134.553 | -2,431.737 | 349.93 | 1,088.524 | 349.895 | 349.895 | 349.895 | 1,648.002 | 349.895 | 349.895 | 349.895 | 1,351.428 | 349.895 | 349.895 | 349.895 | 605.04 | 349.93 | 349.93 | 349.965 | 41.07 | 350.07 | 900.927 | 1,306.709 | 440.972 | 8,879.876 | 9,098.803 | 9,302.311 | 9,250.119 | 9,518.714 | 9,674.073 | 9,965.989 | 10,198.083 | 10,367.134 | 9,692.992 | 9,994.965 | 439.723 | 9,655.462 | 0 | 0 | 940.28 | 0 | 0 | 0 | 816.925 | 0 | 0 | 0 | 978.86 | 0 | 0 | 978.067 | 0 |
Overige niet-vlottende activa
| 2,386.497 | 1.442 | 1,695.532 | 1,687.877 | 1,981.427 | 1,412.656 | 1,763.428 | 1,735.647 | 2,002.703 | 1,660.678 | -0.186 | 2,134.629 | 2,432.291 | 2,051.85 | 1,473.078 | 2,411.345 | 2,754.801 | 2,812.451 | 1,592.155 | 2,251.748 | 2,832.493 | 2,682.723 | 1,828.588 | 2,352.855 | 2,186.817 | 2,335.619 | 1,508.199 | 1,164.961 | 1,419.016 | 1,264.243 | 1,564.41 | 1,731.439 | 2,122.118 | 2,188.444 | 5,270.47 | 1,899.865 | 1,724.373 | 1,381.206 | 1,325.829 | 1,282.94 | 1,256.149 | 1,216.486 | 1,175.86 | 1,114.414 | 1,149.597 | 1,341.145 | 11,237.822 | 1,720.411 | 7,293.445 | 4,504.576 | 10,099.425 | 5,403.819 | 6,091.322 | 5,942.434 | 10,340.037 | 6,718.696 | 6,581.625 | 6,495.705 | 8,127.039 | 6,175.9 | 5,931.358 | 7,516.064 | 6,537.105 |
Totaal niet-vlottende activa
| 35,053.081 | 34,542 | 34,708.012 | 32,882.576 | 32,166.267 | 30,150.928 | 28,800.161 | 27,636.328 | 28,505.771 | 27,498.423 | 26,164.104 | 25,249.214 | 23,718.038 | 24,387.832 | 25,255.399 | 24,448.672 | 24,536.076 | 24,317.995 | 24,388.444 | 25,133.726 | 25,379.439 | 22,761.251 | 22,630.358 | 23,824.453 | 22,436.462 | 22,579.468 | 22,174.307 | 22,222.477 | 22,531.532 | 21,140.146 | 20,817.015 | 20,987.649 | 23,100.064 | 23,201.322 | 23,008.67 | 20,518.79 | 20,772.113 | 21,558.068 | 20,832.793 | 21,535.014 | 22,314.671 | 22,490.467 | 22,630.093 | 23,686.825 | 22,653.646 | 22,492.33 | 22,710.059 | 22,364.558 | 22,318.033 | 19,604.026 | 20,021.044 | 20,771.554 | 21,599.566 | 20,271.15 | 20,621.835 | 21,314.542 | 21,172.863 | 18,622.951 | 18,315.022 | 16,318.825 | 16,043.295 | 16,784.068 | 16,366.776 |
Totaal activa
| 87,000.083 | 84,423 | 83,956.902 | 78,744.864 | 76,234.202 | 68,310.151 | 63,922.782 | 61,763.497 | 60,342.085 | 59,606.263 | 60,135.008 | 59,915.285 | 59,323.99 | 58,278.7 | 57,961.97 | 57,285.841 | 56,648.003 | 57,031.183 | 58,422.967 | 60,104.486 | 58,948.17 | 58,934.853 | 59,220.29 | 59,549.973 | 59,321.383 | 61,028.186 | 60,644.166 | 60,227.005 | 59,665.473 | 59,945.931 | 60,623.541 | 59,907.144 | 57,070.631 | 56,868.45 | 57,852.065 | 57,172.417 | 56,810.824 | 57,164.746 | 60,474.052 | 59,978.513 | 59,782.468 | 61,185.848 | 62,323.415 | 62,932.314 | 59,437.29 | 58,867.943 | 58,728.879 | 57,324.422 | 57,428.026 | 57,961.723 | 58,031.015 | 58,244.672 | 59,690.523 | 55,151.494 | 56,827.724 | 57,520.96 | 56,938.625 | 56,286.251 | 57,449.998 | 56,275.8 | 56,492.851 | 54,712.896 | 47,697.281 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 3,136.19 | 4,350 | 4,338.627 | 5,133.34 | 4,523.893 | 4,185.722 | 2,858.476 | 2,214.86 | 1,673.259 | 1,365.613 | 1,321.481 | 1,361.94 | 989.561 | 1,082.155 | 1,166.078 | 1,317.423 | 935.729 | 1,317.37 | 1,794.479 | 2,333.151 | 2,008.954 | 2,345.455 | 2,418.092 | 2,443.93 | 2,028.972 | 2,293.811 | 2,046.125 | 2,411.293 | 2,122.681 | 2,245.283 | 2,502.426 | 2,806.015 | 2,122.777 | 2,493.574 | 2,735.868 | 2,793.456 | 2,396.711 | 2,611.073 | 2,455.211 | 3,043.499 | 2,555.707 | 2,522.898 | 2,662.046 | 3,338.449 | 2,470.404 | 2,926.054 | 2,778.266 | 2,945.304 | 3,086.195 | 3,953.007 | 3,290.213 | 3,212.664 | 3,258.814 | 2,356.642 | 2,312.786 | 2,918.186 | 2,203.759 | 2,227.704 | 2,304.974 | 2,675.998 | 2,827.819 | 2,797.141 | 3,069.875 |
Kortlopende schulden
| 224.789 | 222.194 | 240.783 | 253.268 | 249.838 | 261.839 | 268.902 | 284.035 | 299.217 | 313.995 | 332.746 | 355.839 | 384.384 | 431.638 | 459.539 | 465.125 | 478.194 | 468.062 | 453.534 | 474.276 | 441.84 | 487.332 | 525.54 | 554.254 | 598.436 | 653.895 | 715.228 | 748.907 | 788.606 | 831.949 | 880.298 | 933.345 | 981.673 | 1,054.679 | 1,121.513 | 1,188.64 | 1,266.985 | 1,351.778 | 1,392.023 | 1,497.613 | 1,587.729 | 1,686.285 | 1,787.006 | 1,850.753 | 1,909.528 | 1,994.618 | 2,061.879 | 2,080.571 | 2,080.038 | 2,081.312 | 2,114.046 | 3,447.046 | 3,473.231 | 2,221.367 | 2,302.721 | 2,338.322 | 2,209.136 | 2,230.013 | 2,208.589 | 2,265.656 | 2,254.626 | 2,131.11 | 0 |
Belastingschulden
| 0 | 1,408.318 | 3,667.889 | 2,596.129 | 2,276.482 | 980.967 | 1,052.319 | 393.758 | 430.464 | 125.756 | 841.44 | 274.331 | 589.812 | 237.962 | 241.783 | 92.515 | 214.978 | 80.254 | 389.668 | 200.714 | 317.071 | 125.777 | 849.06 | 292.478 | 281.773 | 153.362 | 823.118 | 354.142 | 310.585 | 111.893 | 1,124.497 | 656.68 | 502.525 | 143.404 | 904.44 | 342.059 | 579.328 | 161.02 | 1,070.883 | 374.35 | 475.545 | 128.922 | 1,450.869 | 825.325 | 933.722 | 236.851 | 1,062.912 | 399.192 | 952.66 | 327.148 | 1,133.721 | 523.022 | 1,186.226 | 348.203 | 1,473.816 | 968.585 | 857.066 | 377.305 | 1,446.998 | 725.721 | 1,568.526 | 2,456.444 | 1,624.524 |
Uitgestelde opbrengsten
| 2,934.067 | 1,408.318 | 3,667.889 | 2,596.129 | 2,629.384 | 1,156.818 | 1,394.826 | 541.462 | 709.325 | 264.445 | 1,119.796 | 433.918 | 938.996 | 427.794 | 587.544 | 299.34 | 640.261 | 298.522 | 812.024 | 417.975 | 759.834 | 350.198 | 1,277.52 | 512.503 | 734.156 | 378.295 | 1,265.197 | 581.335 | 764.393 | 338.797 | 1,564.669 | 886.281 | 958.984 | 370.102 | 1,360.332 | 570.523 | 1,024.833 | 383.674 | 1,515.046 | 589.935 | 912.68 | 348.6 | 1,879.164 | 1,046.628 | 1,389.937 | 469.157 | 2,828.133 | 601.163 | 1,356.602 | 529.119 | 3,992.633 | 731.982 | 1,604.147 | 557.163 | 5,884.765 | 1,182.754 | 1,285.404 | 591.474 | 7,755.327 | 6,780.759 | 1,990.982 | 8,048.043 | 0 |
Overige kortlopende verplichtingen
| 1,730.394 | 2,158.488 | 2,079.986 | 1,837.304 | 1,135.025 | 1,407.227 | 944.798 | 1,165.428 | 803.982 | 1,171.733 | 869.443 | 1,335.862 | 996.856 | 1,213.226 | 1,014.728 | 1,227.247 | 795.409 | 1,237.002 | 1,108.563 | 1,678.955 | 1,196.197 | 1,732.256 | 1,253.566 | 1,537.279 | 1,074.504 | 1,669.438 | 1,008.849 | 1,317.589 | 1,238.727 | 2,135.5 | 1,014.974 | 1,402.679 | 1,114.815 | 1,873.225 | 1,090.872 | 1,446.876 | 1,046.455 | 1,750.685 | 1,525.499 | 1,796.824 | 1,436.515 | 2,006.052 | 1,429.865 | 1,817.82 | 1,829.506 | 2,750.811 | 1,124.35 | 2,955.331 | 2,991.62 | 3,927.762 | 1,504.665 | 4,262.321 | 4,305.21 | 5,196.429 | 940.539 | 5,632.891 | 6,514.256 | 6,765.749 | 930.145 | 1,182.707 | 6,576.664 | 920.007 | 7,878.006 |
Totaal kortlopende verplichtingen
| 8,025.44 | 8,139 | 10,327.285 | 9,820.041 | 8,538.14 | 7,011.606 | 5,467.002 | 4,205.785 | 3,485.783 | 3,115.786 | 3,643.466 | 3,487.559 | 3,309.797 | 3,154.813 | 3,227.889 | 3,309.135 | 2,849.593 | 3,320.956 | 4,168.6 | 4,904.357 | 4,406.825 | 4,915.241 | 5,474.718 | 5,047.966 | 4,436.068 | 4,995.439 | 5,035.399 | 5,059.124 | 4,914.407 | 5,551.529 | 5,962.367 | 6,028.32 | 5,178.249 | 5,791.58 | 6,308.585 | 5,999.495 | 5,734.984 | 6,097.21 | 6,887.779 | 6,927.871 | 6,492.631 | 6,563.835 | 7,758.081 | 8,053.65 | 7,599.375 | 8,140.64 | 8,792.628 | 8,582.369 | 9,514.455 | 10,491.2 | 10,901.557 | 11,654.013 | 12,641.402 | 10,331.601 | 11,440.811 | 12,072.153 | 12,212.555 | 11,814.94 | 13,199.035 | 12,905.12 | 13,650.091 | 13,896.301 | 10,947.881 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 286 | 288.543 | 239.623 | 271.157 | 236.357 | 294.372 | 350.577 | 395.297 | 455.183 | 474.057 | 486.702 | 554.293 | 625.383 | 640.378 | 691.322 | 748.06 | 808.588 | 821.946 | 906.679 | 616.897 | 644.803 | 607.932 | 641.67 | 725.829 | 822.376 | 904.395 | 937.228 | 980.891 | 992.188 | 988.191 | 1,017.035 | 1,028.101 | 1,145.514 | 1,297.54 | 1,492.746 | 1,683.28 | 1,861.18 | 1,826.042 | 1,997.69 | 2,076.73 | 2,250.449 | 2,431.082 | 2,488.044 | 2,542.425 | 2,770.035 | 2,894.44 | 2,776.769 | 2,781.786 | 2,870.712 | 3,040.709 | 3,528.724 | 3,674.159 | 3,507.526 | 3,896.985 | 4,212.542 | 3,863.9 | 3,988.601 | 3,917.067 | 3,912.007 | 3,807.725 | 3,622.555 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0.543 | 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 | 728.413 | 0 | 0 | 0 | 920.221 | 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 | 858.926 | 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 | 118.355 | 0 | 0 | 0 | 408.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,322.093 | 2,296 | 1,227.567 | 2,188.135 | 2,044.283 | 1,917.867 | 1,854.038 | 1,645.026 | 1,675.196 | 1,757.271 | 1,775.487 | 1,847.09 | 1,755.012 | 1,788.911 | 1,796.666 | 1,989.212 | 1,991.022 | 1,987.136 | 1,992.603 | 1,927.502 | 2,031.192 | 1,945.251 | 1,932.788 | 1,890.255 | 1,892.684 | 3,428.512 | 2,450.204 | 2,482.012 | 2,479.013 | 2,483.624 | 2,477.741 | 2,506.818 | 2,497.672 | 2,495.537 | 2,490.304 | 1,975.506 | 1,970.304 | 1,969.03 | 1,226.453 | 2,189.61 | 2,406.931 | 2,475.169 | 1,257.378 | 2,815.54 | 2,049.768 | 2,056.803 | 2,054.019 | 2,035.931 | 2,013.939 | 2,037.254 | 2,042.594 | 1,998.656 | 1,954.916 | 1,893.155 | 1,872.711 | 1,859.934 | 1,831.874 | 1,959.038 | 1,936.821 | 1,929.781 | 1,893.026 | 1,822.511 | 2,503.622 |
Totaal niet-vlottende verplichtingen
| 2,322.093 | 2,582 | 2,375.579 | 2,427.758 | 2,315.44 | 2,154.224 | 2,148.41 | 1,995.603 | 2,070.493 | 2,212.454 | 2,249.544 | 2,333.792 | 2,309.305 | 2,414.294 | 2,437.044 | 2,680.534 | 2,739.082 | 2,795.724 | 2,814.549 | 2,834.181 | 2,648.089 | 2,590.054 | 2,540.72 | 2,531.925 | 2,618.513 | 4,250.888 | 3,354.599 | 3,419.24 | 3,459.904 | 3,475.812 | 3,465.932 | 3,523.853 | 3,525.773 | 3,641.051 | 3,787.844 | 3,468.252 | 3,653.584 | 3,830.21 | 3,899.263 | 4,187.3 | 4,483.661 | 4,725.618 | 5,016.923 | 5,303.584 | 4,592.193 | 4,826.838 | 4,948.459 | 4,812.7 | 4,795.725 | 4,907.966 | 5,083.303 | 5,527.38 | 5,629.075 | 5,400.681 | 5,769.696 | 6,072.476 | 5,695.774 | 5,947.639 | 5,853.888 | 5,841.788 | 5,700.751 | 5,445.066 | 2,503.622 |
Totaal passiva
| 10,347.533 | 10,721 | 12,702.864 | 12,247.799 | 10,853.58 | 9,165.83 | 7,615.412 | 6,201.388 | 5,556.276 | 5,328.24 | 5,893.01 | 5,821.351 | 5,619.102 | 5,569.107 | 5,664.933 | 5,989.669 | 5,588.675 | 6,116.68 | 6,983.149 | 7,738.538 | 7,054.914 | 7,505.295 | 8,015.438 | 7,579.891 | 7,054.581 | 9,246.327 | 8,389.998 | 8,478.364 | 8,374.311 | 9,027.341 | 9,428.299 | 9,552.173 | 8,704.022 | 9,432.631 | 10,096.429 | 9,467.747 | 9,388.568 | 9,927.42 | 10,787.042 | 11,115.171 | 10,976.292 | 11,289.453 | 12,775.004 | 13,357.234 | 12,191.568 | 12,967.478 | 13,741.087 | 13,395.069 | 14,310.18 | 15,399.166 | 15,984.86 | 17,181.393 | 18,270.477 | 15,732.282 | 17,210.507 | 18,144.629 | 17,908.329 | 17,762.579 | 19,052.923 | 18,746.908 | 19,350.842 | 19,341.367 | 13,451.503 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 1,773.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 215.556 | 390.06 | 340 | 1,106 | 1,417 | 1,503 | 1,559 | 163 | 454 | 724 | 829 | 621 | 288 | 108 | 21 | 0 | 0 | 0 | 0 | 0 | 854 | 1,078 | 561 | 252 | 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
| 7,934.1 | 7,934 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 | 7,934.1 |
Ingehouden winsten
| 61,613.928 | 60,187 | 58,102.153 | 56,242.091 | 54,926.034 | 52,797.707 | 51,144.527 | 50,235.988 | 49,406.908 | 48,999.492 | 49,237.574 | 49,033.236 | 49,485.973 | 49,109.106 | 48,647.496 | 48,412.077 | 48,486.446 | 48,428.471 | 49,009.478 | 48,539.207 | 48,357.746 | 48,163.26 | 48,044.487 | 48,602.356 | 48,565.874 | 47,899.286 | 48,285.549 | 47,592.38 | 47,202.9 | 46,581.786 | 46,846.078 | 46,174.359 | 45,230.48 | 44,523.32 | 44,313.155 | 43,776.148 | 43,208.413 | 42,352.684 | 41,964.219 | 41,096.611 | 40,586.343 | 39,865.773 | 39,499.963 | 38,780.391 | 37,862.283 | 36,965.053 | 36,361.565 | 35,796.693 | 35,184.391 | 34,583.765 | 34,064.452 | 33,119.999 | 33,334.8 | 32,784.188 | 32,846.579 | 32,562.119 | 32,317.793 | 32,074.939 | 31,801.583 | 31,045.844 | 30,570.813 | 28,396.914 | 27,285.472 |
Overige gereserveerde algehele resultaten
| 5,330.973 | 4,928 | 5,301.233 | 3,429.566 | 3,656.955 | 2,680.964 | 1,511.916 | 1,649.899 | 1,359.518 | 1,487.932 | 705.124 | 626.227 | -215.556 | -390.06 | -340 | -1,106 | -1,417 | -1,503 | -1,559 | -163 | -454 | -724 | -829 | -621 | -288 | -108 | -21 | 166 | 97 | 345 | 358 | 189 | -854 | -1,078 | -561 | -252 | 32 | 704 | 1,048 | 1,092 | 1,545 | 1,680 | 1,698 | 2,443 | 1,032 | 583 | 275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0.002 | 653 | -83.45 | -1,108.694 | -1,136.467 | -4,268.45 | -4,283.173 | -4,257.878 | -3,914.717 | -4,143.501 | -3,634.8 | -3,499.629 | -3,715.185 | -4,333.613 | -4,284.559 | -5,050.005 | -5,361.218 | -5,448.068 | -5,503.76 | -4,107.359 | -4,398.59 | -4,667.802 | -4,773.735 | -4,566.374 | -4,233.172 | -4,051.527 | -3,965.481 | -3,943.839 | -3,942.838 | -3,942.296 | -3,942.936 | -3,942.488 | -4,797.971 | -5,021.601 | -4,491.619 | -4,005.578 | -3,752.257 | -3,753.458 | -1,259.309 | -1,259.369 | -1,259.267 | 416.522 | 416.348 | 417.589 | 417.339 | 418.312 | 417.127 | 198.56 | -0.645 | 44.692 | 47.603 | 9.18 | 151.146 | -1,299.076 | -1,163.462 | -1,119.888 | -1,221.597 | -1,485.367 | -1,338.608 | -1,451.052 | -1,362.904 | -1,265.955 | -1,274.077 |
Totaal eigen vermogen van aandeelhouders
| 76,652.548 | 73,702 | 71,254.036 | 66,497.063 | 65,380.622 | 59,144.321 | 56,307.37 | 55,562.109 | 54,785.809 | 54,278.023 | 54,241.998 | 54,093.934 | 53,704.888 | 52,709.593 | 52,297.037 | 51,296.172 | 51,059.328 | 50,914.503 | 51,439.818 | 52,365.948 | 51,893.256 | 51,429.558 | 51,204.852 | 51,970.082 | 52,266.802 | 51,781.859 | 52,254.168 | 51,748.641 | 51,291.162 | 50,918.59 | 51,195.242 | 50,354.971 | 48,366.609 | 47,435.819 | 47,755.636 | 47,704.67 | 47,422.256 | 47,237.326 | 49,687.01 | 48,863.342 | 48,806.176 | 49,896.395 | 49,548.411 | 49,575.08 | 47,245.722 | 45,900.465 | 44,987.792 | 43,929.353 | 43,117.846 | 42,562.557 | 42,046.155 | 41,063.279 | 41,420.046 | 39,419.212 | 39,617.217 | 39,376.331 | 39,030.296 | 38,523.672 | 38,397.075 | 37,528.892 | 37,142.009 | 35,065.059 | 33,945.495 |
Totaal eigen vermogen
| 76,652.548 | 73,702 | 71,254.036 | 66,497.063 | 65,380.622 | 59,144.321 | 56,307.37 | 55,562.109 | 54,785.809 | 54,278.023 | 54,241.998 | 54,093.934 | 53,704.888 | 52,709.593 | 52,297.037 | 51,296.172 | 51,059.328 | 50,914.503 | 51,439.818 | 52,365.948 | 51,893.256 | 51,429.558 | 51,204.852 | 51,970.082 | 52,266.802 | 51,781.859 | 52,254.168 | 51,748.641 | 51,291.162 | 50,918.59 | 51,195.242 | 50,354.971 | 48,366.609 | 47,435.819 | 47,755.636 | 47,704.67 | 47,422.256 | 47,237.326 | 49,687.01 | 48,863.342 | 48,806.176 | 49,896.395 | 49,548.411 | 49,575.08 | 47,245.722 | 45,900.465 | 44,987.792 | 43,929.353 | 43,117.846 | 42,562.557 | 42,046.155 | 41,063.279 | 41,420.046 | 39,419.212 | 39,617.217 | 39,376.331 | 39,030.296 | 38,523.672 | 38,397.075 | 37,528.892 | 37,142.009 | 35,371.529 | 34,245.778 |
Totaal passiva en aandeelhoudersvermogen
| 87,000.083 | 84,423 | 83,956.902 | 78,744.862 | 76,234.202 | 68,310.151 | 63,922.782 | 61,763.497 | 60,342.085 | 59,606.263 | 60,135.008 | 59,915.285 | 59,323.99 | 58,278.7 | 57,961.97 | 57,285.841 | 56,648.003 | 57,031.183 | 58,422.967 | 60,104.486 | 58,948.17 | 58,934.853 | 59,220.29 | 59,549.973 | 59,321.383 | 61,028.186 | 60,644.166 | 60,227.005 | 59,665.473 | 59,945.931 | 60,623.541 | 59,907.144 | 57,070.631 | 56,868.45 | 57,852.065 | 57,172.417 | 56,810.824 | 57,164.746 | 60,474.052 | 59,978.513 | 59,782.468 | 61,185.848 | 62,323.415 | 62,932.314 | 59,437.29 | 58,867.943 | 58,728.879 | 57,324.422 | 57,428.026 | 57,961.723 | 58,031.015 | 58,244.672 | 59,690.523 | 55,151.494 | 56,827.724 | 57,520.96 | 56,938.625 | 56,286.251 | 57,449.998 | 56,275.8 | 56,492.851 | 54,712.896 | 47,697.281 |