NISSHIN GROUP HOLDINGS Company, Limited
TSE:8881.T
499 (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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 51,471.787 | 33,001.385 | 47,788.127 | 48,219.915 | 51,798.511 | 60,943.865 | 51,048.563 | 51,681.048 | 56,887.115 | 61,302.82 | 47,065.273 | 50,463.732 | 52,087.622 | 57,874.45 | 46,975.537 | 47,186.238 | 43,537.096 | 46,460.863 | 36,341.873 | 39,864.309 | 36,437.767 | 46,381.631 | 33,912.354 | 35,830.217 | 36,076.468 | 41,873.079 | 33,581.313 | 32,182.734 | 33,459.65 | 36,870.107 | 28,083.083 | 26,190.257 | 25,302.595 | 30,669.703 | 23,050.011 | 26,429.742 | 24,006.041 | 29,569.668 | 22,315.83 | 25,100.068 | 21,873.518 | 22,066.071 | 19,033.422 | 19,889.513 | 20,287.699 | 21,435.875 | 17,250.667 | 17,495.71 | 19,020.579 | 22,557.774 | 18,058.855 | 18,462.748 | 20,968.632 | 21,250.902 | 15,722.207 | 17,057.129 | 17,160.621 | 13,043.964 | 12,788.577 | 12,568.906 | 12,654.157 | 8,909.457 |
Kortetermijnbeleggingen
| 0 | 24,919 | 0.572 | 17,910 | 0.729 | -279.746 | 0.771 | 15,062.503 | 0.222 | -608.141 | 0.67 | 0.075 | 0.773 | -288.491 | 0.192 | 0.854 | 0.602 | -623.019 | 0.277 | 0.958 | 0.058 | -900.714 | 0.653 | 0.758 | 0.164 | -944.481 | 0.853 | 0.267 | 0.142 | -1,025.912 | 0.374 | 0.428 | 0.896 | -1,122.646 | 0.333 | 0.571 | 0.465 | -1,272.09 | 0.206 | 0.701 | 0.763 | -1,327.913 | 0.67 | 0.268 | 0.158 | -1,170.294 | 0.051 | 0.79 | 0 | -252.197 | 99.999 | 99.999 | 99.999 | 99.999 | 99.91 | 99.91 | 99.91 | 99.91 | 0 | 0 | 200 | 120 |
Liquide middelen en kortetermijnbeleggingen
| 51,471.787 | 57,920.385 | 47,788.127 | 48,219.915 | 51,798.511 | 60,943.865 | 51,048.563 | 51,681.048 | 56,887.115 | 61,302.82 | 47,065.273 | 50,463.732 | 52,087.622 | 57,874.45 | 46,975.537 | 47,186.238 | 43,537.096 | 46,460.863 | 36,341.873 | 39,864.309 | 36,437.767 | 46,381.631 | 33,912.354 | 35,830.217 | 36,076.468 | 41,873.079 | 33,581.313 | 32,182.734 | 33,459.65 | 36,870.107 | 28,083.083 | 26,190.257 | 25,302.595 | 30,669.703 | 23,050.011 | 26,429.742 | 24,006.041 | 29,569.668 | 22,315.83 | 25,100.068 | 21,873.518 | 22,066.071 | 19,033.422 | 19,889.513 | 20,287.699 | 21,435.875 | 17,250.667 | 17,495.71 | 19,020.579 | 22,557.774 | 18,158.854 | 18,562.747 | 21,068.631 | 21,350.901 | 15,822.117 | 17,157.039 | 17,260.531 | 13,143.874 | 12,788.577 | 12,568.906 | 12,854.157 | 9,029.457 |
Nettovorderingen
| 18,102.374 | 17,582.563 | 17,806.115 | 15,209.07 | 12,585.862 | 14,842.122 | 20,464.437 | 23,018.187 | 17,831.181 | 16,660.164 | 17,850.972 | 15,249.611 | 11,822.051 | 11,496.894 | 16,266.733 | 13,071.059 | 13,053.662 | 12,447.812 | 15,135.801 | 13,150.368 | 14,648.772 | 11,474.545 | 16,481.509 | 14,598.97 | 13,014.678 | 12,811.173 | 15,335.987 | 15,779.014 | 10,990.738 | 11,250.347 | 13,332.597 | 14,994.5 | 12,246.483 | 11,900.799 | 12,220.974 | 10,547.792 | 15,297.19 | 13,323.466 | 11,157.611 | 9,201.481 | 8,760.648 | 11,248.679 | 10,217.655 | 7,766.947 | 5,848.438 | 6,573.938 | 5,357.858 | 6,233.129 | 6,518.305 | 7,793.211 | 4,921.975 | 3,558.468 | 3,041.925 | 4,874.378 | 4,126.471 | 3,548.618 | 3,465.711 | 964.081 | 238.807 | 267.339 | 1,490.946 | 239.912 |
Voorraad
| 33,719 | 29,079.248 | 35,416.191 | 33,163.737 | 25,987.904 | 25,040.639 | 26,903.558 | 23,054.131 | 22,854.876 | 19,994.677 | 29,453.103 | 25,720.593 | 22,927.723 | 20,421.185 | 27,372.417 | 31,940.542 | 33,776.02 | 31,822.788 | 32,350.303 | 30,458.769 | 30,247.337 | 28,179.376 | 36,338.432 | 31,948.356 | 32,856.662 | 28,959.672 | 27,178.85 | 23,910.059 | 28,337.422 | 30,317.189 | 42,972.142 | 40,278.193 | 41,042.656 | 35,393.085 | 32,385.077 | 29,731.31 | 30,252.102 | 25,160.78 | 21,839.587 | 21,084.081 | 19,941.094 | 21,106.044 | 19,477.909 | 21,212.68 | 22,160.79 | 21,965.19 | 25,255.05 | 23,743.907 | 22,867.332 | 18,957.436 | 24,256.25 | 20,475.157 | 23,060.773 | 19,690.718 | 23,310.81 | 20,696.216 | 19,922.506 | 15,694.497 | 17,038.239 | 20,672.979 | 28,592.891 | 39,076.596 |
Overige vlottende activa
| -69,574.161 | -75,502.948 | -101,010.433 | 3,977.847 | 6,511.91 | 4,526.241 | 3,047.946 | 1,183.776 | 1,232.293 | 1,623.446 | 1,602.987 | 1,299.679 | 1,160.449 | 1,247.417 | 1,129.533 | 1,409.988 | 2,077.685 | 1,570.989 | 1,456.534 | 1,608.862 | 947.345 | 765.246 | 1,038.024 | 867.742 | 920.055 | 1,011.059 | 1,310.771 | 1,516.353 | 1,927.749 | 1,122.785 | 2,709.63 | 2,500.995 | 2,233.921 | 1,243.614 | 1,535.102 | 1,231.267 | 1,215.773 | 973.499 | 2,944.075 | 2,969.144 | 3,072.528 | 1,191.963 | 1,710.879 | 1,897.117 | 1,683.178 | 1,171.134 | 1,816.281 | 1,789.4 | 1,649.584 | 988.933 | 1,275.581 | 1,510.055 | 1,367.013 | 904.174 | 687.362 | 369.402 | 377.792 | 707.45 | 1,203.083 | 1,633.828 | 1,115.911 | 1,513.647 |
Totaal vlottende activa
| 104,218 | 105,152.085 | 102,279.089 | 100,570.569 | 96,884.187 | 105,352.867 | 101,464.504 | 98,937.142 | 98,805.465 | 99,581.107 | 95,972.335 | 92,733.615 | 87,997.845 | 91,039.946 | 91,744.22 | 93,607.827 | 92,444.463 | 92,302.452 | 85,284.511 | 85,082.308 | 82,281.221 | 86,800.798 | 87,770.319 | 83,245.285 | 82,867.863 | 84,654.983 | 77,406.921 | 73,388.16 | 74,715.559 | 79,560.428 | 87,097.452 | 83,963.945 | 80,825.655 | 79,207.201 | 69,191.164 | 67,940.111 | 70,771.106 | 69,027.413 | 58,257.103 | 58,354.774 | 53,647.788 | 55,612.757 | 50,439.865 | 50,766.257 | 49,980.105 | 51,146.137 | 49,679.856 | 49,262.146 | 50,055.8 | 50,297.354 | 48,612.66 | 44,106.427 | 48,538.342 | 46,820.171 | 43,946.76 | 41,771.275 | 41,026.54 | 30,509.902 | 31,268.706 | 35,143.052 | 44,053.905 | 49,859.612 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 11,236.862 | 11,283.178 | 10,781.354 | 10,792.442 | 10,783.326 | 10,776.025 | 10,712.293 | 10,763.556 | 10,830.884 | 10,847.204 | 11,334.643 | 11,476.985 | 11,426.462 | 11,397.649 | 11,058.771 | 11,167.902 | 11,841.533 | 11,362.076 | 11,148.678 | 10,985.13 | 11,724.328 | 11,625.562 | 11,201.097 | 11,077.328 | 11,099.236 | 11,076.644 | 11,213.729 | 10,160.706 | 10,161.251 | 10,118.551 | 10,132.472 | 10,096.454 | 10,172.809 | 10,285.333 | 10,380.883 | 9,943.437 | 9,979.429 | 9,971.83 | 11,933.273 | 11,291.334 | 11,326.511 | 9,274.451 | 10,889.091 | 10,827.404 | 10,813.594 | 11,201.094 | 10,029.215 | 9,130.723 | 8,989.279 | 9,054.661 | 8,916.65 | 8,755.596 | 8,715.913 | 8,719.172 | 9,491.451 | 9,727.342 | 9,867.501 | 9,615.117 | 9,709.281 | 9,098.05 | 8,722.43 | 8,785.567 |
Goodwill
| 0 | 0 | 0.406 | 0.226 | 0.763 | 0 | 0.989 | 0.019 | 0.814 | 0 | 0.626 | 0.601 | 0.284 | 0 | 0.572 | 0.051 | 0.061 | 0 | 0.827 | 0.608 | 0.873 | 0 | 0.758 | 0.14 | 0.014 | 0 | 0.902 | 0.253 | 0.666 | 0 | 0.027 | 0.922 | 0.074 | 0 | 0 | 0 | 29.354 | 58.708 | 88.063 | 117.417 | 146.771 | 176.126 | 205.48 | 234.834 | 264.189 | 293.543 | 322.897 | 352.252 | 381.606 | 410.96 | 440.315 | 469.669 | 499.023 | 528.378 | 557.732 | 587.086 | 616.441 | 645.795 | 675.149 | 704.504 | 763.212 | 792.567 |
Immateriële activa
| 276 | 270.245 | 278 | 239 | 153 | 151.366 | 84 | 74 | 68 | 74.215 | 81 | 82 | 86 | 94.073 | 101 | 98 | 109 | 113.156 | 104 | 112 | 101 | 110.102 | 117 | 118 | 125 | 133.905 | 133 | 112 | 112 | 87.01 | 94 | 95 | 105 | 115.67 | 120.949 | 123.388 | 131.753 | 118.357 | 107.129 | 115.332 | 123.535 | 125.912 | 114.629 | 113.802 | 118.873 | 107.426 | 85.65 | 80.725 | 69.207 | 55.345 | 58.22 | 63.047 | 65.933 | 72.583 | 80.275 | 87.716 | 86.653 | 69.612 | 53.089 | 60.098 | 71.905 | 77.529 |
Goodwill en immateriële activa
| 276 | 270.245 | 278.406 | 239.226 | 153.763 | 151.366 | 84.989 | 74.019 | 68.814 | 74.215 | 81.626 | 82.601 | 86.284 | 94.073 | 101.572 | 98.051 | 109.061 | 113.156 | 104.827 | 112.608 | 101.873 | 110.102 | 117.758 | 118.14 | 125.014 | 133.905 | 133.902 | 112.253 | 112.666 | 87.01 | 94.027 | 95.922 | 105.074 | 115.67 | 120.949 | 123.388 | 161.107 | 177.065 | 195.192 | 232.749 | 270.306 | 302.038 | 320.109 | 348.636 | 383.062 | 400.969 | 408.547 | 432.977 | 450.813 | 466.305 | 498.535 | 532.716 | 564.956 | 600.961 | 638.007 | 674.802 | 703.094 | 715.407 | 728.238 | 764.602 | 835.117 | 870.096 |
Langetermijnbeleggingen
| 5,325 | 4,160.948 | 5,031 | 5,092 | 4,880 | 3,801.338 | 4,612 | 4,763 | 4,423 | 3,756 | 4,483 | 4,491 | 4,497 | 3,825.536 | 4,732 | 4,706 | 4,606 | 3,952.28 | 4,626 | 4,879 | 5,073 | 4,474.599 | 4,435 | 4,524 | 4,481 | 3,826.803 | 3,412 | 3,210 | 3,338 | 3,019.83 | 2,578 | 2,427 | 2,342 | 2,265.149 | 2,510 | 2,500 | 2,438 | 2,306.464 | 2,266 | 2,181 | 2,191 | 2,065.698 | 2,211 | 2,181 | 2,166 | 1,873.931 | 2,095 | 2,077 | 0 | 884.133 | 2,313.316 | 2,354.217 | 2,440.253 | 566.128 | 2,494.9 | 2,464.628 | 2,542.352 | 464.854 | 0 | 0 | 409.953 | 2,367.671 |
Belastingvorderingen
| -6,406.857 | 245.229 | -6,299.652 | -5,092 | 15,816.729 | 396.594 | -4,612 | -4,763 | 15,321.222 | 446.757 | 15,898.67 | 16,049.075 | -4,497 | 571.574 | -4,732 | -4,706 | -4,606 | 608.884 | -4,626 | -4,879 | -5,073 | 510.674 | -4,435 | -4,524 | -4,481 | 87.558 | -3,412 | -3,210 | -3,338 | 33.768 | -2,578 | -2,427 | -2,342 | 30.902 | -2,510 | -2,500 | -2,438 | 65.764 | -2,266 | -2,181 | -2,191 | 38.902 | -2,211 | -2,181 | -2,166 | 59.209 | -2,095 | -2,077 | 0 | 74.698 | 99.999 | 99.999 | 99.999 | 104.986 | 99.91 | 99.91 | 99.91 | 67.726 | 0 | 0 | 65.606 | 120 |
Overige niet-vlottende activa
| 6,406.995 | 888.025 | 6,300.224 | 5,092.309 | -15,816 | 454.855 | 4,612.771 | 4,763.564 | -15,321 | 264.696 | -15,898 | -16,049 | 4,497.773 | 532.879 | 4,732.192 | 4,706.854 | 4,606.602 | 164.337 | 4,626.277 | 4,879.958 | 5,073.058 | 186.676 | 4,435.653 | 4,524.758 | 4,481.164 | 189.959 | 3,412.853 | 3,210.267 | 3,338.142 | 133.821 | 2,578.374 | 2,427.428 | 2,342.896 | 144.813 | 2,510.333 | 2,500.571 | 2,438.465 | 71.167 | 2,266.206 | 2,181.701 | 2,191.763 | 126.488 | 2,211.67 | 2,181.268 | 2,166.158 | 223.568 | 2,095.051 | 2,077.791 | 2,331.337 | 1,430.661 | 0.001 | 0.001 | 0.003 | 1,921.826 | 0.002 | 0.003 | 0.002 | 1,967.604 | 2,528.838 | 2,527.105 | 1,931.975 | 0.002 |
Totaal niet-vlottende activa
| 16,838 | 16,847.625 | 16,091.332 | 16,123.977 | 15,817.818 | 15,580.178 | 15,410.053 | 15,601.139 | 15,322.92 | 15,388.872 | 15,899.939 | 16,050.661 | 16,010.519 | 16,421.711 | 15,892.535 | 15,972.807 | 16,557.196 | 16,200.733 | 15,879.782 | 15,977.696 | 16,899.259 | 16,907.613 | 15,754.508 | 15,720.226 | 15,705.414 | 15,314.869 | 14,760.484 | 13,483.226 | 13,612.059 | 13,392.98 | 12,804.873 | 12,619.804 | 12,620.779 | 12,841.867 | 13,012.165 | 12,567.396 | 12,579.001 | 12,592.29 | 14,394.671 | 13,705.784 | 13,788.58 | 11,807.577 | 13,420.87 | 13,357.308 | 13,362.814 | 13,758.771 | 12,532.813 | 11,641.491 | 11,771.429 | 11,910.458 | 11,828.501 | 11,742.529 | 11,821.124 | 11,913.073 | 12,724.27 | 12,966.685 | 13,212.859 | 12,830.708 | 12,966.357 | 12,389.757 | 11,965.081 | 12,143.336 |
Totaal activa
| 121,056.972 | 121,999.714 | 118,370.424 | 116,694.548 | 112,702.007 | 120,933.049 | 116,874.559 | 114,538.283 | 114,128.388 | 114,969.982 | 111,872.276 | 108,784.278 | 104,008.364 | 107,461.659 | 107,636.754 | 109,580.635 | 109,001.658 | 108,503.189 | 101,164.292 | 101,060.005 | 99,180.481 | 103,708.414 | 103,524.828 | 98,965.513 | 98,573.278 | 99,969.855 | 92,167.407 | 86,871.387 | 88,327.62 | 92,953.409 | 99,902.326 | 96,583.749 | 93,446.435 | 92,049.069 | 82,203.329 | 80,507.508 | 83,350.108 | 81,619.703 | 72,651.774 | 72,060.56 | 67,436.371 | 67,420.336 | 63,860.736 | 64,123.566 | 63,342.92 | 64,904.908 | 62,212.669 | 60,903.637 | 61,827.229 | 62,207.812 | 60,441.161 | 55,848.956 | 60,359.466 | 58,733.244 | 56,671.03 | 54,737.96 | 54,239.399 | 43,340.61 | 44,235.063 | 47,532.809 | 56,018.986 | 62,002.948 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 9,525 | 4,664.578 | 4,796.6 | 3,813.131 | 3,754.417 | 4,571.634 | 5,223.722 | 4,897.99 | 4,294.667 | 4,218.411 | 4,676.273 | 4,275.519 | 4,098.832 | 5,037.443 | 4,093.874 | 4,567.572 | 7,176.055 | 10,877.916 | 5,693.956 | 8,845.457 | 7,924.505 | 11,098.692 | 9,120.78 | 7,807.291 | 8,213.238 | 10,986.701 | 7,849.685 | 6,927.01 | 9,806.032 | 11,568.694 | 9,691.767 | 8,201.913 | 7,586.516 | 11,622.808 | 8,754.186 | 5,452.934 | 8,932.302 | 10,567.864 | 8,866.149 | 6,892.313 | 8,077.431 | 8,859.379 | 7,678.951 | 7,300.813 | 4,449.236 | 6,028.936 | 5,095.054 | 3,521.037 | 6,455.861 | 7,753.783 | 3,808.464 | 3,609.278 | 3,502.619 | 4,332.808 | 3,408.146 | 2,443.631 | 1,990.918 | 1,241.755 | 272.142 | 2,580.182 | 5,790.048 | 6,502.883 |
Kortlopende schulden
| 16,792.224 | 11,937.85 | 18,666.138 | 19,470.637 | 16,599.707 | 16,872.82 | 20,663.479 | 20,221.409 | 16,401.402 | 10,673.716 | 18,753.844 | 20,540.218 | 16,386.272 | 19,762.579 | 21,590.368 | 21,060.706 | 21,178.928 | 21,852.851 | 17,987.932 | 18,923.675 | 21,821.73 | 25,038.197 | 28,817.82 | 22,533.856 | 20,981.872 | 22,943.963 | 20,179.167 | 18,635.696 | 23,379.83 | 24,309.392 | 34,118.395 | 29,190.061 | 27,066.874 | 23,631.058 | 18,209.004 | 16,922.514 | 20,303.986 | 22,377.265 | 13,825.565 | 12,822.181 | 12,503.067 | 15,654.311 | 15,648.751 | 15,510.313 | 14,302.776 | 14,545.729 | 14,525.906 | 9,982.393 | 7,194.42 | 6,709.508 | 11,069.742 | 10,865.325 | 12,161.948 | 8,520.305 | 8,190.959 | 8,538.035 | 8,481.518 | 7,405.996 | 7,511.971 | 7,885.022 | 12,229.665 | 13,536.042 |
Belastingschulden
| 0 | 444.987 | 33.708 | 117.055 | 42.526 | 559.685 | 62.337 | 146.297 | 57.375 | 700.062 | 41.356 | 166.276 | 51.164 | 985.486 | 210.448 | 248.11 | 56.784 | 291.24 | 94.195 | 218.427 | 101.604 | 1,299.426 | 227.823 | 578.302 | 87.293 | 748.987 | 188.967 | 522.829 | 101.515 | 796.447 | 274.145 | 399.145 | 83.097 | 1,180.83 | 671.821 | 673.799 | 200.801 | 465.93 | 56.774 | 182.541 | 77.318 | 383.516 | 192.582 | 237.307 | 44.718 | 255.875 | 93.747 | 163.086 | 83.888 | 296.253 | 123.523 | 122.697 | 26.901 | 387.966 | 41.299 | 183 | 74.946 | 193.56 | 55.562 | 146.111 | 168.904 | 46.738 |
Uitgestelde opbrengsten
| -0.224 | 458.541 | 401.468 | 696.931 | 413.646 | 2,154.626 | 475.039 | 730.641 | 456.846 | 2,745.203 | -4,235.028 | -3,554.275 | -3,734.434 | -2,693.197 | -3,456.251 | -3,687.309 | -6,659.095 | -9,015.89 | -5,142.282 | -7,942.449 | -7,450.334 | -8,641.37 | -8,487.359 | -6,625.878 | -7,748.213 | -8,668.156 | -7,374.027 | -5,929.115 | -9,397.39 | -9,408.571 | -9,139.549 | -7,353.665 | -7,276.337 | -8,796.699 | -7,840.952 | -4,384.471 | -8,512.587 | -7,941.517 | -8,587.555 | -6,314.985 | -7,804.007 | -7,469.825 | -7,306.435 | -6,743.772 | -4,228.757 | -4,736.103 | -4,829.14 | 477.342 | 237.839 | 1,976.732 | 282.909 | 393.126 | 181.855 | 1,719.576 | 340.044 | 566.767 | 341.623 | 687.379 | 85.261 | 254.976 | 1,254.164 | 353.538 |
Overige kortlopende verplichtingen
| 4,293 | 12,065.183 | 8,375.02 | 6,136.242 | 9,136.658 | 13,986.346 | 8,439.357 | 6,631.582 | 8,768.9 | 9,840.719 | 8,071.833 | 7,810.915 | 7,219.518 | 6,786.333 | 6,995.18 | 6,712.9 | 8,152.227 | 5,634.623 | 7,333.641 | 6,105.494 | 4,358.335 | 2,431.44 | 3,568.89 | 3,803.225 | 3,896.328 | 2,069.125 | 3,550.483 | 2,995.632 | 3,334.224 | 2,097.179 | 3,765.835 | 3,904.626 | 4,192.723 | 2,222.585 | 3,773.905 | 3,796.334 | 4,236.034 | 2,291.14 | 3,205.787 | 3,571.747 | 3,553.739 | 2,852.017 | 3,755.064 | 3,417.384 | 3,780.54 | 2,439.816 | 3,175.805 | 3,373.266 | 3,528.325 | 2,342.584 | 4,529.655 | 3,558.593 | 4,401.689 | 3,497.489 | 4,960.094 | 4,513.554 | 4,909.099 | 1,878.538 | 2,397.45 | 2,415.968 | 2,065.552 | 2,314.887 |
Totaal kortlopende verplichtingen
| 30,610 | 29,126.152 | 32,239.226 | 30,116.941 | 29,904.428 | 37,585.426 | 34,801.597 | 32,481.622 | 29,921.815 | 27,478.049 | 27,266.922 | 29,072.377 | 23,970.188 | 28,893.158 | 29,223.171 | 28,653.869 | 29,848.115 | 29,349.5 | 25,873.247 | 25,932.177 | 26,654.236 | 29,926.959 | 33,020.131 | 27,518.494 | 25,343.225 | 27,331.633 | 24,205.308 | 22,629.223 | 27,122.696 | 28,566.694 | 38,436.448 | 33,942.935 | 31,569.776 | 28,679.752 | 22,896.143 | 21,787.311 | 24,959.735 | 27,294.752 | 17,309.946 | 16,971.256 | 16,330.23 | 19,895.882 | 19,776.331 | 19,484.738 | 18,303.795 | 18,278.378 | 17,967.625 | 17,354.038 | 17,416.445 | 18,782.607 | 19,690.77 | 18,426.322 | 20,248.111 | 18,070.178 | 16,899.243 | 16,061.987 | 15,723.158 | 11,213.668 | 10,266.824 | 13,136.148 | 21,339.429 | 22,707.35 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 22,046.478 | 23,138.988 | 19,326.41 | 19,855.792 | 16,027.626 | 15,534.657 | 16,791.822 | 16,647.138 | 19,200.889 | 21,443.154 | 21,173.587 | 16,455.782 | 17,114.816 | 14,516.892 | 16,253.791 | 19,879.253 | 18,846.968 | 18,429.923 | 15,572.79 | 15,800.361 | 14,339.865 | 15,385.474 | 14,267.877 | 15,739.339 | 18,655.55 | 17,844.355 | 14,868.951 | 11,778.063 | 10,234.277 | 13,062.731 | 12,618.168 | 14,795.848 | 15,731.71 | 17,342.243 | 15,417.967 | 15,432.316 | 15,630.867 | 12,210.289 | 14,244.888 | 14,476.057 | 11,097.176 | 8,095.285 | 5,600.231 | 6,754.411 | 7,791.11 | 9,373.991 | 8,125.584 | 7,530.834 | 8,350.769 | 7,153.977 | 7,028.496 | 3,608.4 | 4,923.541 | 5,546.345 | 6,642.808 | 6,025.698 | 5,060.361 | 4,928.974 | 6,981.55 | 7,439.369 | 7,661.227 | 4,799.624 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 458.541 | 0 | 0 | 0 | 475.737 | 0 | 0 | 0 | 706.691 | 0 | 0 | 0 | 434.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,116.743 | 0 | 0 | 0 | 2,095.353 | 0 | 0 | 0 | 2,170.079 | 0 | 0 | 0 | 2,256.67 | 0 | 0 | 0 | 2,169.808 | 0 | 0 | 0 | 2,299.384 | 0 | 0 | 0 | 2,340.937 | 0 | 0 | 0 | 2,218.357 | 0 | 0 | 0 | 1,210.021 | 0 | 0 | 1,317.144 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | -16,956.514 | 0 | 0 | 0 | -475.737 | 0 | 0 | 0 | 100.169 | 0 | 0 | 0 | 77.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.662 | 0 | 0 | 0 | 12.528 | 0 | 0 | 0 | 19.225 | 0 | 0 | 0 | 52.585 | 0 | 0 | 0 | 24.28 | 0 | 0 | 0 | 18.645 | 0 | 0 | 0 | 15.088 | 0 | 0 | 0 | 7.778 | 0 | 0 | 0 | 7.075 | 0 | 0 | 6.15 | 0 |
Overige niet-vlottende verplichtingen
| 2,334.522 | 18,817.013 | 2,332.562 | 2,249.209 | 2,228.833 | 2,004.795 | 2,112.453 | 2,081.549 | 2,076.213 | 1,109.358 | 2,094.891 | 2,119.521 | 2,144.995 | 1,972.997 | 2,199.964 | 2,213.916 | 2,237.347 | 1,967.024 | 2,160.443 | 2,297.314 | 3,225.992 | 3,015.793 | 3,399.09 | 3,317.349 | 3,323.695 | 940.108 | 3,355.86 | 3,325.011 | 3,324.173 | 994.565 | 3,271.117 | 3,285.678 | 3,346.887 | 1,027.534 | 3,483.806 | 3,481.479 | 3,507.509 | 1,060.245 | 3,618.95 | 3,643.775 | 3,788.052 | 1,217.87 | 3,702.161 | 3,720.955 | 4,147.935 | 1,688.306 | 4,133.954 | 4,085.603 | 4,517.337 | 2,082.455 | 4,470.939 | 4,445.294 | 6,232.106 | 3,819.358 | 6,251.167 | 6,294.656 | 7,445.849 | 905.301 | 2,233.301 | 2,269.331 | 915.873 | 2,397.771 |
Totaal niet-vlottende verplichtingen
| 24,381 | 25,458.028 | 21,658.972 | 22,105.001 | 18,256.459 | 17,539.452 | 18,904.275 | 18,728.687 | 21,277.102 | 23,359.372 | 23,268.478 | 18,575.303 | 19,259.811 | 17,001.743 | 18,453.755 | 22,093.169 | 21,084.315 | 20,396.947 | 17,733.233 | 18,097.675 | 17,565.857 | 18,401.267 | 17,666.967 | 19,056.688 | 21,979.245 | 20,901.868 | 18,224.811 | 15,103.074 | 13,558.45 | 16,165.177 | 15,889.285 | 18,081.526 | 19,078.597 | 20,559.081 | 18,901.773 | 18,913.795 | 19,138.376 | 15,579.789 | 17,863.838 | 18,119.832 | 14,885.228 | 11,507.243 | 9,302.392 | 10,475.366 | 11,939.045 | 13,380.326 | 12,259.538 | 11,616.437 | 12,868.106 | 11,592.457 | 11,499.435 | 8,053.694 | 11,155.647 | 11,591.838 | 12,893.975 | 12,320.354 | 12,506.21 | 7,051.371 | 9,214.851 | 9,708.7 | 9,900.394 | 7,197.395 |
Totaal passiva
| 54,990.471 | 54,584.186 | 53,898.195 | 52,221.942 | 48,160.887 | 55,124.878 | 53,705.872 | 51,210.309 | 51,198.917 | 50,837.421 | 50,535.4 | 47,647.68 | 43,229.999 | 45,894.901 | 47,676.926 | 50,747.038 | 50,932.43 | 49,746.447 | 43,606.48 | 44,029.852 | 44,220.093 | 48,328.226 | 50,687.098 | 46,575.182 | 47,322.47 | 48,233.501 | 42,430.119 | 37,732.297 | 40,681.146 | 44,731.871 | 54,325.733 | 52,024.461 | 50,648.373 | 49,238.833 | 41,797.916 | 40,701.106 | 44,098.111 | 42,874.541 | 35,173.784 | 35,091.088 | 31,215.458 | 31,403.125 | 29,078.723 | 29,960.104 | 30,242.84 | 31,658.704 | 30,227.163 | 28,970.475 | 30,284.551 | 30,375.064 | 31,190.205 | 26,480.016 | 31,403.758 | 29,662.016 | 29,793.218 | 28,382.341 | 28,229.368 | 18,265.039 | 19,481.675 | 22,844.848 | 31,239.823 | 29,904.745 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0.538 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 155 | 102 | 151 | 109 | 238 | 291 | 256 | 273 | 270 | 287 | 245 | 368 | 356 | 285 | 218 | 226 | 188 | 213 | 219 | 281 | 352 | 358 | 291 | 357 | 353 | 387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 | 10,111.411 |
Ingehouden winsten
| 54,930.015 | 56,184.965 | 53,556.245 | 53,591.171 | 53,752.396 | 55,111.615 | 52,420.249 | 52,592.071 | 52,182.484 | 53,380.5 | 50,625.087 | 50,345.792 | 49,978.461 | 50,698.293 | 49,204.006 | 48,104.022 | 47,425.97 | 48,119.634 | 46,750.757 | 46,207.299 | 44,483.905 | 44,844.941 | 42,366.488 | 41,873.224 | 40,867.849 | 41,409.377 | 39,400.249 | 38,819.318 | 37,328.24 | 37,374.783 | 34,701.173 | 33,806.214 | 32,083.746 | 32,030.731 | 29,569.845 | 28,987.866 | 28,448.907 | 28,446.358 | 27,185.733 | 26,738.661 | 26,060.505 | 25,862.444 | 24,550.909 | 23,994.963 | 22,922.761 | 23,106.08 | 21,893.582 | 21,930.305 | 21,528.118 | 21,782.95 | 19,251.113 | 19,377.515 | 18,942.975 | 19,027.181 | 16,839.907 | 16,313.056 | 15,909.495 | 14,912.883 | 14,601.57 | 14,550.471 | 14,549.852 | 21,958.897 |
Overige gereserveerde algehele resultaten
| 500.442 | 576.987 | 380.034 | 357.015 | 270.718 | 178.444 | 192.967 | 195.656 | 206.977 | 223.689 | 200.435 | 280.023 | 199.615 | 10,513.448 | 110 | 93 | 11 | -5 | 172 | 178 | -155 | -102 | -151 | -109 | -238 | -291 | -256 | -273 | -270 | -287 | -245 | -368 | -356 | -285 | -218 | -226 | -188 | -213 | -219 | -281 | -352 | -358 | -291 | -357 | -353 | -387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 323 | 323.263 | 323.263 | 322.022 | 317.376 | 317.409 | 315.625 | 315.65 | 313.286 | 312.783 | 312.783 | 312.128 | 400.082 | -9,893.489 | 402.962 | 402.101 | 401.429 | 395.981 | 401.26 | 403.06 | 245.415 | 298.249 | 249.288 | 292.533 | 162.156 | 110.537 | 145.639 | 128.414 | 131.429 | 113.421 | 156.803 | 34.214 | 44.414 | 115.707 | 183.2 | 174.909 | 211.555 | 187.36 | 180.74 | 119.294 | 48.876 | 43.169 | 110.329 | 43.667 | 48.129 | 14.676 | -53.463 | -145.041 | -140.579 | -111.58 | -161.396 | -171.573 | -161.772 | -133.54 | -145.931 | -136.811 | -84.737 | -28.283 | -43.074 | -59.052 | 25.503 | -55.734 |
Totaal eigen vermogen van aandeelhouders
| 65,865.406 | 67,196.627 | 64,370.953 | 64,381.619 | 64,451.901 | 65,718.879 | 63,040.252 | 63,214.788 | 62,814.158 | 64,028.383 | 61,249.716 | 61,049.354 | 60,689.569 | 61,429.663 | 59,828.379 | 58,710.534 | 57,949.81 | 58,627.026 | 57,435.428 | 56,899.77 | 54,840.731 | 55,254.601 | 52,727.187 | 52,277.168 | 51,141.416 | 51,631.325 | 49,657.299 | 49,059.143 | 47,571.08 | 47,599.615 | 44,969.387 | 43,951.839 | 42,239.571 | 42,257.849 | 39,864.456 | 39,274.186 | 38,771.873 | 38,745.129 | 37,477.884 | 36,969.366 | 36,220.792 | 36,017.024 | 34,772.649 | 34,150.041 | 33,082.301 | 33,232.167 | 31,951.53 | 31,896.675 | 31,498.95 | 31,782.781 | 29,201.128 | 29,317.353 | 28,892.614 | 29,005.052 | 26,805.387 | 26,287.656 | 25,936.169 | 24,996.011 | 24,669.907 | 24,602.83 | 24,686.766 | 32,014.574 |
Totaal eigen vermogen
| 66,066.499 | 67,415.534 | 64,472.226 | 64,472.603 | 64,541.118 | 65,808.169 | 63,168.686 | 63,327.973 | 62,929.47 | 64,132.559 | 61,336.874 | 61,136.596 | 60,778.363 | 61,566.758 | 59,959.828 | 58,833.597 | 58,069.228 | 58,756.742 | 57,557.812 | 57,030.153 | 54,960.388 | 55,380.188 | 52,837.73 | 52,390.331 | 51,250.808 | 51,736.354 | 49,737.288 | 49,139.09 | 47,646.474 | 48,221.538 | 45,576.593 | 44,559.288 | 42,798.062 | 42,810.236 | 40,405.413 | 39,806.402 | 39,251.997 | 38,745.162 | 37,477.989 | 36,969.472 | 36,220.913 | 36,017.211 | 34,782.013 | 34,163.462 | 33,100.08 | 33,246.204 | 31,985.506 | 31,933.162 | 31,542.678 | 31,832.748 | 29,250.956 | 29,368.94 | 28,955.708 | 29,071.228 | 26,877.812 | 26,355.619 | 26,010.031 | 25,075.571 | 24,753.388 | 24,687.961 | 24,779.163 | 32,098.203 |
Totaal passiva en aandeelhoudersvermogen
| 121,056.972 | 121,999.72 | 118,370.421 | 116,603.561 | 112,612.788 | 120,843.757 | 116,746.124 | 114,425.097 | 114,013.075 | 114,865.804 | 111,785.116 | 108,697.034 | 104,008.362 | 107,461.659 | 107,636.754 | 109,580.635 | 109,001.658 | 108,503.189 | 101,164.292 | 101,060.005 | 99,180.481 | 103,708.414 | 103,524.828 | 98,965.513 | 98,573.278 | 99,969.855 | 92,167.407 | 86,871.387 | 88,327.62 | 92,953.409 | 99,902.326 | 96,583.749 | 93,446.435 | 92,049.069 | 82,203.329 | 80,507.508 | 83,350.108 | 81,619.703 | 72,651.773 | 72,060.56 | 67,436.371 | 67,420.336 | 63,860.736 | 64,123.566 | 63,342.92 | 64,904.908 | 62,212.669 | 60,903.637 | 61,827.229 | 62,207.812 | 60,441.161 | 55,848.956 | 60,359.466 | 58,733.244 | 56,671.03 | 54,737.96 | 54,239.399 | 43,340.61 | 44,235.063 | 47,532.809 | 56,018.986 | 62,002.948 |