Komatsu Ltd.
TSE:6301.T
4033 (JPY) • At close November 5, 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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 409,535 | 471,839 | 403,178 | 343,456 | 317,287 | 343,471 | 289,975 | 334,135 | 320,824 | 383,543 | 315,360 | 271,035 | 272,828 | 234,556 | 241,803 | 217,057 | 234,454 | 255,102 | 247,616 | 183,646 | 163,002 | 193,487 | 148,479 | 148,215 | 126,344 | 145,701 | 144,397 | 165,304 | 161,422 | 150,650 | 119,901 | 134,068 | 87,148 | 105,941 | 106,259 | 104,802 | 68,079 | 107,481 | 105,905 | 119,741 | 112,376 | 111,899 | 90,872 | 110,890 | 91,675 | 93,557 | 93,620 | 95,001 | 79,943 | 89,776 | 83,079 | 103,619 | 84,805 | 83,049 | 84,224 | 84,353 | 90,647 | 84,329 | 82,429 | 93,491 | 91,687 | 86,162 | 90,563 | 98,618 | 77,216 | 99,808 |
Kortetermijnbeleggingen
| 0 | 0 | 3,778 | -625,552 | -655,914 | 5,291 | 4,489 | 2,014 | 766 | 1,083 | 1,310 | 2,274 | 1,174 | 1,212 | 1,324 | 1,436 | 1,399 | 2,128 | 2,057 | 1,852 | 1,745 | 2,238 | 2,331 | 2,378 | 2,425 | 2,088 | 2,460 | 2,493 | 2,538 | 2,143 | 2,289 | 2,298 | 1,903 | 2,314 | 2,212 | 1,790 | 1,617 | 1,699 | 1,407 | 562 | 455 | 297 | 277 | 132 | 369 | 222 | 217 | 143 | 199 | 344 | 907 | 0 | 1,458 | 0 | 734 | 606 | 595 | 2,087 | 1,132 | 1,027 | 578 | 125 | 44 | 41 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 409,535 | 471,839 | 403,178 | 343,456 | 317,287 | 343,471 | 289,975 | 336,149 | 321,590 | 384,626 | 316,670 | 273,309 | 274,002 | 235,768 | 243,127 | 218,493 | 235,853 | 257,230 | 249,673 | 185,498 | 164,747 | 195,725 | 150,810 | 150,593 | 128,769 | 147,789 | 146,857 | 167,797 | 163,960 | 152,793 | 122,190 | 136,366 | 89,051 | 108,255 | 108,471 | 106,592 | 69,696 | 109,180 | 107,312 | 120,303 | 112,831 | 112,196 | 91,149 | 111,022 | 92,044 | 93,779 | 93,837 | 95,144 | 79,943 | 90,120 | 83,079 | 103,619 | 86,263 | 83,049 | 84,958 | 84,959 | 91,242 | 86,416 | 83,561 | 94,518 | 92,265 | 86,287 | 90,607 | 98,659 | 77,216 | 99,808 |
Nettovorderingen
| 1,159,038 | 1,274,886 | 1,263,542 | 1,126,805 | 1,117,992 | 1,139,656 | 1,111,913 | 969,749 | 1,036,061 | 994,938 | 954,580 | 852,307 | 796,834 | 787,903 | 820,698 | 688,849 | 669,907 | 664,554 | 744,395 | 768,644 | 739,890 | 776,174 | 842,183 | 790,743 | 817,327 | 784,518 | 792,714 | 765,589 | 716,980 | 658,124 | 619,265 | 576,893 | 502,888 | 502,706 | 596,778 | 599,876 | 571,535 | 597,020 | 620,076 | 603,919 | 573,362 | 542,248 | 617,334 | 591,975 | 541,586 | 580,283 | 606,904 | 512,754 | 610,465 | 0 | 704,027 | 655,205 | 0 | 679,772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 643,754 | 661,350 |
Voorraad
| 1,456,704 | 1,596,530 | 1,438,695 | 1,459,671 | 1,491,518 | 1,394,655 | 1,227,208 | 1,244,033 | 1,275,024 | 1,174,640 | 988,011 | 901,348 | 849,235 | 819,056 | 793,852 | 821,963 | 838,901 | 866,723 | 805,309 | 900,036 | 894,214 | 875,026 | 837,552 | 825,588 | 845,166 | 797,163 | 730,288 | 757,480 | 712,570 | 687,053 | 533,897 | 592,139 | 523,742 | 524,292 | 539,611 | 586,675 | 608,409 | 640,900 | 622,876 | 698,187 | 653,567 | 616,912 | 625,077 | 728,217 | 679,938 | 672,293 | 633,647 | 652,445 | 602,903 | 615,400 | 612,359 | 577,075 | 522,812 | 530,719 | 473,876 | 458,105 | 412,891 | 378,691 | 396,416 | 424,802 | 436,450 | 487,808 | 507,357 | 540,523 | 560,436 | 584,995 |
Overige vlottende activa
| 232,809 | 244,813 | 208,773 | 215,625 | 248,316 | 248,035 | 207,479 | 198,288 | 200,090 | 187,377 | 162,020 | 163,658 | 137,443 | 139,274 | 131,615 | 131,325 | 131,429 | 148,826 | 147,413 | 150,260 | 133,327 | 144,426 | 138,415 | 136,763 | 129,810 | 130,791 | 127,732 | 122,316 | 116,455 | 119,975 | 144,169 | 140,112 | 130,216 | 136,820 | 141,593 | 148,705 | 150,430 | 159,108 | 171,171 | 195,676 | 169,049 | 159,912 | 159,872 | 171,164 | 162,547 | 160,589 | 157,668 | 148,164 | 199 | 625,190 | 907 | 1,183 | 649,189 | 1,441 | 685,538 | 569,397 | 533,164 | 548,701 | 560,144 | 508,940 | 459,114 | 510,214 | 505,275 | 555,606 | 177 | 75 |
Totaal vlottende activa
| 3,258,086 | 3,588,068 | 3,314,188 | 3,145,557 | 3,175,113 | 3,125,817 | 2,836,575 | 2,748,219 | 2,832,765 | 2,741,581 | 2,421,281 | 2,190,622 | 2,057,514 | 1,982,001 | 1,989,292 | 1,860,630 | 1,876,090 | 1,937,333 | 1,946,790 | 2,004,438 | 1,932,178 | 1,991,351 | 1,968,960 | 1,903,687 | 1,921,072 | 1,860,261 | 1,797,591 | 1,813,182 | 1,709,965 | 1,617,945 | 1,419,521 | 1,445,510 | 1,245,897 | 1,272,073 | 1,386,453 | 1,441,848 | 1,400,070 | 1,506,208 | 1,521,435 | 1,618,085 | 1,508,809 | 1,431,268 | 1,493,432 | 1,602,378 | 1,476,115 | 1,506,944 | 1,492,056 | 1,408,507 | 1,293,510 | 1,330,710 | 1,400,372 | 1,337,082 | 1,258,264 | 1,294,981 | 1,244,372 | 1,112,461 | 1,037,297 | 1,013,808 | 1,040,121 | 1,028,260 | 987,829 | 1,084,309 | 1,103,239 | 1,194,788 | 1,281,583 | 1,346,228 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 957,377 | 1,011,443 | 977,291 | 949,542 | 949,201 | 932,009 | 897,494 | 889,851 | 931,411 | 916,096 | 881,265 | 849,594 | 838,193 | 837,124 | 845,303 | 819,575 | 811,950 | 808,760 | 811,133 | 816,300 | 805,239 | 813,779 | 776,422 | 759,304 | 765,478 | 753,498 | 740,528 | 767,837 | 763,665 | 760,439 | 679,027 | 686,343 | 645,506 | 656,269 | 697,742 | 722,527 | 734,700 | 754,656 | 743,919 | 744,612 | 702,846 | 665,377 | 667,347 | 645,957 | 616,017 | 602,210 | 585,220 | 564,746 | 534,630 | 521,955 | 529,656 | 520,517 | 508,186 | 510,188 | 508,387 | 510,619 | 499,542 | 504,058 | 525,100 | 527,649 | 532,257 | 539,191 | 525,462 | 523,875 | 527,958 | 513,082 |
Goodwill
| 241,670 | 264,597 | 248,393 | 251,168 | 226,379 | 222,318 | 207,060 | 206,578 | 226,313 | 206,002 | 187,615 | 175,695 | 170,911 | 171,189 | 170,687 | 160,069 | 158,834 | 160,403 | 157,521 | 168,901 | 165,980 | 161,051 | 161,921 | 165,057 | 173,669 | 167,113 | 155,881 | 175,863 | 175,969 | 174,346 | 40,072 | 40,107 | 37,868 | 38,170 | 40,005 | 37,439 | 37,374 | 38,246 | 36,266 | 37,230 | 36,475 | 35,525 | 36,020 | 36,124 | 35,132 | 35,427 | 34,703 | 31,543 | 30,422 | 30,569 | 31,229 | 30,626 | 30,452 | 30,253 | 29,321 | 28,934 | 28,623 | 28,697 | 29,570 | 29,656 | 29,422 | 30,033 | 28,661 | 30,228 | 32,299 | 32,445 |
Immateriële activa
| 167,648 | 185,851 | 180,403 | 166,102 | 172,027 | 172,892 | 167,292 | 165,684 | 180,388 | 177,535 | 169,003 | 163,571 | 162,811 | 166,213 | 168,981 | 163,284 | 162,840 | 164,122 | 162,062 | 170,952 | 169,091 | 163,409 | 166,406 | 169,887 | 180,380 | 178,000 | 173,215 | 183,118 | 186,122 | 188,626 | 61,083 | 60,423 | 58,287 | 59,320 | 63,056 | 56,392 | 57,245 | 58,376 | 58,715 | 59,324 | 58,437 | 57,389 | 58,532 | 58,798 | 57,234 | 58,014 | 58,523 | 52,733 | 52,549 | 55,619 | 57,953 | 57,675 | 59,393 | 60,373 | 53,971 | 56,931 | 58,824 | 59,851 | 61,729 | 61,111 | 61,842 | 60,440 | 60,346 | 61,709 | 64,356 | 62,793 |
Goodwill en immateriële activa
| 409,318 | 450,448 | 428,796 | 417,270 | 398,406 | 395,210 | 374,352 | 372,262 | 406,701 | 383,537 | 356,618 | 339,266 | 333,722 | 337,402 | 339,668 | 323,353 | 321,674 | 324,525 | 319,583 | 339,853 | 335,071 | 324,460 | 328,327 | 334,944 | 354,049 | 345,113 | 329,096 | 358,981 | 362,091 | 362,972 | 101,155 | 100,530 | 96,155 | 97,490 | 103,061 | 93,831 | 94,619 | 96,622 | 94,981 | 96,554 | 94,912 | 92,914 | 94,552 | 94,922 | 92,366 | 93,441 | 93,226 | 84,276 | 82,971 | 86,188 | 89,182 | 88,301 | 89,845 | 90,626 | 83,292 | 85,865 | 87,447 | 88,548 | 91,299 | 90,767 | 91,264 | 90,473 | 89,007 | 91,937 | 96,655 | 95,238 |
Langetermijnbeleggingen
| 780,522 | 987,900 | 765,852 | 704,638 | 726,524 | 71,637 | 635,990 | 60,468 | 63,686 | 64,990 | 58,727 | 49,806 | 49,859 | 49,562 | 48,709 | 46,689 | 46,851 | 46,015 | 45,917 | 46,436 | 45,722 | 45,468 | 44,991 | 44,174 | 46,550 | 41,850 | 42,287 | 44,454 | 56,548 | 102,918 | 98,181 | 96,781 | 81,519 | 74,186 | 80,141 | 87,005 | 87,701 | 98,877 | 102,102 | 101,666 | 94,298 | 93,589 | 92,110 | 91,954 | 84,360 | 83,667 | 81,040 | 76,611 | 65,937 | 68,093 | 76,432 | 0 | 64,412 | 0 | 88,360 | 84,641 | 81,685 | 77,779 | 85,736 | 80,249 | 82,374 | 92,145 | 85,076 | 96,148 | 0 | 0 |
Belastingvorderingen
| 0 | -140,839 | 180,403 | -704,638 | -726,524 | 638,025 | 78,388 | 126,081 | 143,114 | 131,365 | 128,707 | 115,800 | 115,003 | 109,869 | 113,685 | 107,602 | 109,874 | 106,186 | 107,288 | 93,969 | 96,847 | 95,039 | 100,825 | 90,872 | 95,632 | 93,599 | 98,209 | 99,604 | 93,081 | 73,130 | 42,363 | 42,113 | 51,024 | 51,414 | 53,122 | 47,971 | 50,624 | 52,001 | 54,425 | 51,906 | 47,247 | 42,705 | 42,934 | 34,691 | 32,326 | 32,172 | 30,273 | 37,390 | 40,269 | 43,760 | 39,686 | 40,685 | 43,471 | 47,305 | 40,722 | 48,073 | 54,932 | 59,323 | 64,695 | 70,271 | 65,739 | 64,971 | 63,262 | 48,406 | 38,942 | 38,337 |
Overige niet-vlottende activa
| 153,313 | 140,839 | -29,874 | 857,051 | 881,365 | 135,383 | 53,048 | 586,768 | 624,868 | 577,514 | 500,924 | 482,289 | 459,216 | 474,431 | 448,184 | 435,145 | 428,037 | 438,065 | 422,975 | 428,230 | 422,507 | 421,450 | 418,694 | 376,318 | 398,673 | 386,610 | 364,827 | 375,930 | 344,876 | 338,116 | 316,235 | 306,362 | 271,909 | 267,973 | 294,135 | 277,153 | 266,871 | 292,928 | 281,545 | 288,048 | 272,606 | 274,340 | 261,181 | 251,452 | 245,505 | 241,505 | 236,042 | 200,572 | 186,760 | 193,587 | 185,201 | 241,560 | 181,017 | 272,971 | 184,004 | 158,287 | 161,602 | 159,647 | 152,104 | 149,824 | 152,330 | 142,798 | 103,013 | 98,448 | 230,059 | 235,614 |
Totaal niet-vlottende activa
| 2,300,530 | 2,449,791 | 2,322,468 | 2,223,863 | 2,228,972 | 2,172,264 | 2,039,272 | 2,035,430 | 2,169,780 | 2,073,502 | 1,926,241 | 1,836,755 | 1,795,993 | 1,808,388 | 1,795,549 | 1,732,364 | 1,718,386 | 1,723,551 | 1,706,896 | 1,724,788 | 1,705,386 | 1,700,196 | 1,669,259 | 1,605,612 | 1,660,382 | 1,620,670 | 1,574,947 | 1,646,806 | 1,620,261 | 1,637,575 | 1,236,961 | 1,232,129 | 1,146,113 | 1,147,332 | 1,228,201 | 1,228,487 | 1,234,515 | 1,295,084 | 1,276,972 | 1,282,786 | 1,211,909 | 1,168,925 | 1,158,124 | 1,118,976 | 1,070,574 | 1,052,995 | 1,025,801 | 963,595 | 910,567 | 913,583 | 920,157 | 891,063 | 886,931 | 921,090 | 904,765 | 887,485 | 885,208 | 889,355 | 918,934 | 918,760 | 923,964 | 929,578 | 865,820 | 858,814 | 893,614 | 882,271 |
Totaal activa
| 5,558,616 | 6,037,859 | 5,636,656 | 5,369,420 | 5,404,085 | 5,298,081 | 4,875,847 | 4,783,649 | 5,002,545 | 4,815,083 | 4,347,522 | 4,027,377 | 3,853,507 | 3,790,389 | 3,784,841 | 3,592,994 | 3,594,476 | 3,660,884 | 3,653,686 | 3,729,226 | 3,637,564 | 3,691,547 | 3,638,219 | 3,509,299 | 3,581,454 | 3,480,931 | 3,372,538 | 3,459,988 | 3,330,226 | 3,255,520 | 2,656,482 | 2,677,639 | 2,392,010 | 2,419,405 | 2,614,654 | 2,670,335 | 2,634,585 | 2,801,292 | 2,798,407 | 2,900,871 | 2,720,718 | 2,600,193 | 2,651,556 | 2,721,354 | 2,546,689 | 2,559,939 | 2,517,857 | 2,372,102 | 2,204,077 | 2,244,293 | 2,320,529 | 2,228,145 | 2,145,195 | 2,216,071 | 2,149,137 | 1,999,946 | 1,922,505 | 1,903,163 | 1,959,055 | 1,947,020 | 1,911,793 | 2,013,887 | 1,969,059 | 2,053,602 | 2,175,197 | 2,228,499 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 314,869 | 327,072 | 320,312 | 321,882 | 348,673 | 367,361 | 362,360 | 338,080 | 356,110 | 347,433 | 338,974 | 286,998 | 268,948 | 259,711 | 258,316 | 217,914 | 194,054 | 204,263 | 220,160 | 229,608 | 247,964 | 255,323 | 266,951 | 255,622 | 275,299 | 273,399 | 303,556 | 303,319 | 287,012 | 279,455 | 240,113 | 213,282 | 189,403 | 187,020 | 205,411 | 194,354 | 195,896 | 209,792 | 225,093 | 247,330 | 243,414 | 215,426 | 234,231 | 234,886 | 234,508 | 228,908 | 226,275 | 202,844 | 219,642 | 249,873 | 273,460 | 276,619 | 281,280 | 303,141 | 308,975 | 279,014 | 248,449 | 229,918 | 207,024 | 182,945 | 153,013 | 170,404 | 214,375 | 319,430 | 379,180 | 388,273 |
Kortlopende schulden
| 737,104 | 839,090 | 600,581 | 647,171 | 516,895 | 628,357 | 505,451 | 632,314 | 744,838 | 706,156 | 535,350 | 539,318 | 466,007 | 419,707 | 385,348 | 414,300 | 452,290 | 623,296 | 617,471 | 655,729 | 558,623 | 529,377 | 458,215 | 512,278 | 430,132 | 454,108 | 329,899 | 356,904 | 303,429 | 538,282 | 217,843 | 305,045 | 209,341 | 248,716 | 244,916 | 325,610 | 254,978 | 353,576 | 309,859 | 350,618 | 224,270 | 283,457 | 294,000 | 363,524 | 305,351 | 371,930 | 335,949 | 370,598 | 351,196 | 360,411 | 335,281 | 385,255 | 302,344 | 288,076 | 252,916 | 211,154 | 200,573 | 208,638 | 229,394 | 276,051 | 271,907 | 344,117 | 307,749 | 307,380 | 204,004 | 222,443 |
Belastingschulden
| 0 | 63,574 | 69,638 | 54,035 | 67,040 | 60,646 | 64,495 | 55,158 | 53,724 | 44,597 | 68,337 | 42,480 | 37,232 | 25,842 | 26,858 | 25,075 | 22,317 | 22,793 | 23,169 | 22,133 | 25,720 | 26,055 | 43,022 | 28,230 | 41,775 | 26,802 | 66,541 | 46,159 | 41,752 | 16,033 | 25,136 | 9,541 | 21,333 | 20,446 | 29,310 | 18,855 | 23,462 | 19,539 | 39,396 | 24,686 | 30,060 | 17,422 | 42,211 | 25,411 | 25,567 | 14,180 | 33,227 | 16,064 | 17,634 | 16,418 | 23,195 | 15,664 | 22,372 | 20,236 | 38,829 | 20,388 | 14,910 | 12,881 | 22,004 | 8,156 | 6,718 | 8,758 | 10,818 | 9,120 | 34,705 | 28,709 |
Uitgestelde opbrengsten
| 62,368 | 63,574 | 69,638 | 54,035 | 67,040 | 60,646 | 64,495 | 55,158 | 53,724 | 44,597 | 68,337 | 42,480 | 37,232 | 25,842 | 26,858 | 25,075 | 22,317 | 22,793 | 23,169 | 22,133 | 25,720 | 26,055 | 43,022 | 28,230 | 41,775 | 26,802 | 66,541 | 46,159 | 41,752 | 16,033 | 25,136 | 9,541 | 21,333 | 20,446 | 36,367 | 18,855 | 23,462 | 19,539 | 39,396 | 24,686 | 30,060 | 17,422 | 42,211 | 25,411 | 25,567 | 14,180 | 33,227 | 16,064 | 17,634 | 16,418 | 157,326 | 15,664 | 22,372 | 20,236 | 38,829 | 20,388 | 14,910 | 12,881 | 22,004 | 8,156 | 6,718 | 8,758 | 10,818 | 9,120 | 34,705 | 28,709 |
Overige kortlopende verplichtingen
| 521,596 | 583,028 | 535,668 | 498,952 | 508,674 | 501,467 | 439,355 | 417,945 | 425,792 | 410,849 | 381,360 | 337,467 | 321,305 | 313,555 | 322,347 | 304,600 | 301,336 | 291,773 | 297,825 | 311,720 | 315,214 | 317,780 | 313,951 | 290,787 | 317,390 | 305,498 | 289,665 | 300,216 | 288,470 | 279,946 | 217,090 | 213,358 | 196,583 | 195,897 | 214,200 | 212,761 | 212,340 | 225,411 | 230,563 | 242,587 | 235,870 | 212,147 | 221,789 | 232,384 | 230,991 | 228,048 | 232,125 | 213,289 | 204,970 | 208,157 | 97,643 | 214,066 | 199,969 | 211,848 | 199,268 | 183,801 | 170,638 | 166,062 | 183,324 | 179,514 | 175,019 | 191,632 | 199,345 | 180,426 | 197,297 | 215,776 |
Totaal kortlopende verplichtingen
| 1,635,937 | 1,812,764 | 1,526,199 | 1,522,040 | 1,441,282 | 1,557,831 | 1,371,661 | 1,443,497 | 1,580,464 | 1,509,035 | 1,324,021 | 1,206,263 | 1,093,492 | 1,018,815 | 992,869 | 961,889 | 969,997 | 1,142,125 | 1,158,625 | 1,219,190 | 1,147,521 | 1,128,535 | 1,082,139 | 1,086,917 | 1,064,596 | 1,059,807 | 989,661 | 1,006,598 | 920,663 | 1,113,716 | 700,182 | 741,226 | 616,660 | 652,079 | 700,894 | 751,580 | 686,676 | 808,318 | 804,911 | 865,221 | 733,614 | 728,452 | 792,231 | 856,205 | 796,417 | 843,066 | 827,576 | 802,795 | 793,442 | 834,859 | 863,710 | 891,604 | 805,965 | 823,301 | 799,988 | 694,357 | 634,570 | 617,499 | 641,746 | 646,666 | 606,657 | 714,911 | 732,287 | 816,356 | 815,186 | 855,201 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 536,765 | 589,798 | 618,392 | 626,740 | 705,593 | 643,488 | 611,102 | 590,778 | 490,070 | 520,527 | 472,469 | 440,630 | 455,332 | 545,116 | 580,499 | 556,780 | 568,179 | 478,006 | 448,464 | 441,391 | 440,844 | 526,388 | 472,485 | 453,973 | 487,219 | 480,284 | 480,698 | 527,821 | 513,892 | 313,019 | 190,859 | 196,464 | 177,864 | 182,293 | 212,636 | 204,398 | 238,869 | 256,473 | 279,270 | 320,508 | 350,460 | 327,134 | 311,067 | 341,133 | 315,530 | 321,582 | 343,814 | 333,601 | 268,776 | 295,521 | 312,519 | 282,617 | 270,662 | 307,033 | 291,152 | 329,857 | 325,354 | 346,873 | 356,985 | 362,653 | 374,573 | 355,413 | 292,106 | 294,156 | 284,729 | 285,579 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -23,503 | 0 | 0 | 0 | -24,051 | -20,457 | -21,874 | -19,533 | -7,941 | 3,172 | 6,332 | 3,098 | 8,718 | 4,978 | 1,362 | 2,245 | 2,412 | -2,964 | -2,171 | -1,706 | -353 | 4,056 | 8,216 | 8,629 | 14,159 | 12,754 | 14,264 | 18,389 | 13,568 | 15,884 | 22,668 | 22,048 | 22,580 | 11,315 | 11,516 | 5,323 | -4,934 | -8,601 | -594 | 482 | -8,291 | -3,175 | 5,022 | 3,118 | 6,052 | 10,999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37,937 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 23,503 | 0 | 0 | 0 | 24,051 | 115,771 | 120,803 | 115,859 | 101,348 | 95,412 | 92,245 | 96,128 | 95,365 | 88,611 | 94,114 | 92,666 | 93,980 | 90,418 | 90,496 | 89,121 | 90,540 | 82,130 | 79,071 | 77,370 | 72,215 | 73,127 | 72,997 | 68,278 | 51,679 | 50,771 | 43,076 | 42,426 | 45,392 | 43,714 | 44,629 | 50,239 | 60,330 | 63,743 | 55,665 | 53,163 | 57,719 | 54,773 | 45,991 | 46,964 | 43,860 | 39,548 | 36,579 | 38,179 | 36,158 | 36,706 | 44,050 | 51,171 | 37,290 | 35,067 | 33,003 | 35,764 | 37,171 | 37,066 | 38,819 | 39,115 | 42,510 | 41,882 | 48,049 | 56,270 |
Overige niet-vlottende verplichtingen
| 285,062 | 301,881 | 293,613 | 230,892 | 240,398 | 229,934 | 215,129 | 115,771 | 120,803 | 115,859 | 101,348 | 95,412 | 92,245 | 96,128 | 95,365 | 88,611 | 94,114 | 92,666 | 93,980 | 90,418 | 90,496 | 89,121 | 90,540 | 82,130 | 79,071 | 77,370 | 72,215 | 73,127 | 72,997 | 68,278 | 51,679 | 50,771 | 43,076 | 42,426 | 45,392 | 43,714 | 44,629 | 50,239 | 60,330 | 63,743 | 55,665 | 53,163 | 57,719 | 54,773 | 45,991 | 46,964 | 43,860 | 39,548 | 49,730 | 49,943 | 50,685 | 47,496 | 46,613 | 45,873 | 48,027 | 41,653 | 43,339 | 42,260 | 46,354 | 49,432 | 51,893 | 51,742 | 53,822 | 35,118 | 37,783 | 68,980 |
Totaal niet-vlottende verplichtingen
| 821,827 | 891,679 | 912,005 | 857,632 | 945,991 | 873,422 | 826,231 | 801,863 | 709,802 | 732,712 | 667,224 | 634,626 | 646,154 | 740,470 | 779,947 | 738,980 | 757,769 | 665,583 | 638,836 | 619,263 | 619,665 | 702,924 | 653,212 | 622,289 | 653,577 | 643,653 | 639,287 | 686,829 | 674,150 | 467,964 | 307,785 | 313,890 | 286,684 | 289,193 | 326,000 | 303,141 | 339,643 | 362,274 | 394,996 | 439,393 | 461,196 | 433,942 | 418,214 | 447,504 | 412,534 | 418,628 | 437,586 | 423,696 | 355,085 | 383,643 | 399,362 | 366,819 | 361,325 | 404,077 | 376,469 | 406,577 | 401,696 | 424,897 | 440,510 | 449,151 | 465,285 | 446,270 | 388,438 | 371,156 | 370,561 | 448,766 |
Totaal passiva
| 2,457,764 | 2,704,443 | 2,438,204 | 2,379,672 | 2,387,273 | 2,431,253 | 2,197,892 | 2,245,360 | 2,290,266 | 2,241,747 | 1,991,245 | 1,840,889 | 1,739,646 | 1,759,285 | 1,772,816 | 1,700,869 | 1,727,766 | 1,807,708 | 1,797,461 | 1,838,453 | 1,767,186 | 1,831,459 | 1,735,351 | 1,709,206 | 1,718,173 | 1,703,460 | 1,628,948 | 1,693,427 | 1,594,813 | 1,581,680 | 1,007,967 | 1,055,116 | 903,344 | 941,272 | 1,026,894 | 1,054,721 | 1,026,319 | 1,170,592 | 1,199,907 | 1,304,614 | 1,194,810 | 1,162,394 | 1,210,445 | 1,303,709 | 1,208,951 | 1,261,694 | 1,265,162 | 1,226,491 | 1,148,527 | 1,218,502 | 1,263,072 | 1,258,423 | 1,167,290 | 1,227,378 | 1,176,457 | 1,100,934 | 1,036,266 | 1,042,396 | 1,082,256 | 1,095,817 | 1,071,942 | 1,161,181 | 1,120,725 | 1,187,512 | 1,185,747 | 1,303,967 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42,012 | 114,896 | 125,409 | 118,141 | 130,666 | 130,666 | 102,498 | 70,771 | 39,792 | 65,395 | 0 | 13,900 | 29,150 | 0 | 0 | 0 | 0 | 0 | 81,533 | 72,390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,915 | 12,108 | 43,440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 70,336 | 70,336 | 70,336 | 70,336 | 70,336 | 69,660 | 69,660 | 69,660 | 69,660 | 69,219 | 69,393 | 69,393 | 69,393 | 69,037 | 69,037 | 69,037 | 69,037 | 68,689 | 68,689 | 68,689 | 68,689 | 68,277 | 68,311 | 68,311 | 68,311 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 0 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 | 67,870 |
Ingehouden winsten
| 2,527,820 | 2,435,828 | 2,367,020 | 48,868 | 48,670 | 48,510 | 48,508 | 48,424 | 48,081 | 47,988 | 47,903 | 47,720 | 47,633 | 47,616 | 47,378 | 47,378 | 47,258 | 47,178 | 46,813 | 46,773 | 46,580 | 46,565 | 46,028 | 46,152 | 45,905 | 45,889 | 45,828 | 45,828 | 45,804 | 45,801 | 45,368 | 45,366 | 45,363 | 45,353 | 44,018 | 44,018 | 44,018 | 43,962 | 40,980 | 41,073 | 40,898 | 40,881 | 39,962 | 1,097,588 | 1,089,030 | 1,047,521 | 1,034,504 | 999,292 | 1,035,398 | 1,001,410 | 989,349 | 971,322 | 956,953 | 917,984 | 881,647 | 831,517 | 812,088 | 779,021 | 756,073 | 740,869 | 738,461 | 735,026 | 747,694 | 782,218 | 791,137 | 0 |
Overige gereserveerde algehele resultaten
| 350,166 | 621,340 | 508,844 | 400,636 | 459,941 | 414,880 | 268,459 | 230,867 | 408,812 | 360,024 | 170,317 | 61,332 | 19,718 | 20,186 | -42,012 | -114,896 | -125,409 | -118,141 | -130,666 | -130,666 | -102,498 | -70,771 | -39,792 | -65,395 | 0 | -13,900 | -29,150 | 0 | 26,088 | 32,591 | 18,682 | 39,414 | -81,533 | -72,390 | 18,667 | 0 | 0 | 0 | 113,018 | 136,775 | 64,163 | 17,574 | 30,035 | 52,021 | -14,915 | -12,108 | -43,440 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -12,778 | 31,780 | 87,369 | 2,316,479 | 2,286,305 | 2,185,848 | 2,153,014 | 2,058,701 | 2,050,597 | 1,968,034 | 1,944,898 | 1,885,331 | 1,860,984 | 1,795,007 | 1,795,882 | 1,683,085 | 1,661,303 | 1,647,651 | 1,656,104 | 1,688,214 | 1,672,692 | 1,661,444 | 1,701,243 | 1,603,228 | 1,664,117 | 1,582,999 | 1,550,842 | 1,571,266 | 1,519,051 | 1,453,431 | 1,444,754 | 1,399,346 | 1,314,087 | 1,301,365 | 1,386,859 | 1,436,021 | 1,431,547 | 1,447,409 | 1,307,098 | 1,280,506 | 1,288,404 | 1,247,694 | 1,238,524 | 137,103 | 121,549 | 124,147 | 90,820 | 26,982 | -92,053 | -85,956 | -47,523 | -111,427 | -86,009 | 30,073 | -25,674 | -45,861 | -36,981 | -28,385 | 10,032 | 2,132 | -4,499 | 11,437 | -623 | -14,366 | 96,782 | 819,256 |
Totaal eigen vermogen van aandeelhouders
| 2,935,544 | 3,159,284 | 3,033,569 | 2,836,319 | 2,865,252 | 2,718,898 | 2,539,641 | 2,407,652 | 2,577,150 | 2,445,265 | 2,232,511 | 2,063,776 | 1,997,728 | 1,931,846 | 1,912,297 | 1,799,500 | 1,777,598 | 1,763,518 | 1,771,606 | 1,803,676 | 1,787,961 | 1,776,286 | 1,815,582 | 1,717,691 | 1,778,333 | 1,696,758 | 1,664,540 | 1,684,964 | 1,658,813 | 1,599,693 | 1,576,674 | 1,551,996 | 1,427,320 | 1,414,588 | 1,517,414 | 1,547,909 | 1,543,435 | 1,559,241 | 1,528,966 | 1,526,224 | 1,461,335 | 1,374,019 | 1,376,391 | 1,354,582 | 1,278,449 | 1,239,538 | 1,193,194 | 1,094,144 | 1,011,215 | 983,324 | 1,009,696 | 927,765 | 938,814 | 948,057 | 923,843 | 853,526 | 842,977 | 818,506 | 833,975 | 810,871 | 801,832 | 814,333 | 814,941 | 835,722 | 955,789 | 887,126 |
Totaal eigen vermogen
| 3,100,852 | 3,333,416 | 3,198,452 | 2,989,748 | 3,016,812 | 2,866,828 | 2,677,955 | 2,538,289 | 2,712,279 | 2,573,336 | 2,356,277 | 2,186,488 | 2,113,861 | 2,031,104 | 2,012,025 | 1,892,125 | 1,866,710 | 1,853,176 | 1,856,225 | 1,890,773 | 1,870,378 | 1,860,088 | 1,902,868 | 1,800,093 | 1,863,281 | 1,777,471 | 1,743,590 | 1,766,561 | 1,735,413 | 1,673,840 | 1,648,515 | 1,622,523 | 1,488,666 | 1,478,133 | 1,587,760 | 1,615,614 | 1,608,266 | 1,630,700 | 1,598,500 | 1,596,257 | 1,525,908 | 1,437,799 | 1,441,111 | 1,417,645 | 1,337,738 | 1,298,245 | 1,252,695 | 1,145,611 | 1,055,550 | 1,025,791 | 1,057,457 | 969,722 | 977,905 | 988,693 | 972,680 | 899,012 | 886,239 | 860,767 | 876,799 | 851,203 | 839,851 | 852,706 | 848,334 | 866,090 | 989,450 | 924,532 |
Totaal passiva en aandeelhoudersvermogen
| 5,558,616 | 6,037,859 | 5,636,656 | 5,369,420 | 5,404,085 | 5,298,081 | 4,875,847 | 4,783,649 | 5,002,545 | 4,815,083 | 4,347,522 | 4,027,377 | 3,853,507 | 3,790,389 | 3,784,841 | 3,592,994 | 3,594,476 | 3,660,884 | 3,653,686 | 3,729,226 | 3,637,564 | 3,691,547 | 3,638,219 | 3,509,299 | 3,581,454 | 3,480,931 | 3,372,538 | 3,459,988 | 3,330,226 | 3,255,520 | 2,656,482 | 2,677,639 | 2,392,010 | 2,419,405 | 2,614,654 | 2,670,335 | 2,634,585 | 2,801,292 | 2,798,407 | 2,900,871 | 2,720,718 | 2,600,193 | 2,651,556 | 2,721,354 | 2,546,689 | 2,559,939 | 2,517,857 | 2,372,102 | 2,204,077 | 2,244,293 | 2,320,529 | 2,228,145 | 2,145,195 | 2,216,071 | 2,149,137 | 1,999,946 | 1,922,505 | 1,903,163 | 1,959,055 | 1,947,020 | 1,911,793 | 2,013,887 | 1,969,059 | 2,053,602 | 2,175,197 | 2,228,499 |