Isuzu Motors Limited
TSE:7202.T
2081.5 (JPY) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 400,786 | 383,587 | 356,018 | 404,754 | 321,427 | 328,114 | 346,818 | 275,234 | 285,686 | 339,747 | 234,849 | 184,764 | 160,492 | 199,831 | 155,820 | 111,245 | 139,503 | 134,136 | 108,642 | 139,357 | 113,315 | 63,389 | 79,121 | 109,760 | 99,876 | 89,096 | 88,158 | 55,107 |
Kortetermijnbeleggingen
| -1,028 | -52,316 | -53,142 | -38,517 | -33,307 | -29,755 | -2,958 | -2,342 | -1,833 | -1,627 | 18,526 | -1,378 | -3,586 | -3,858 | -4,149 | -4,107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121,458 | 103,996 | 152,739 | 121,756 |
Liquide middelen en kortetermijnbeleggingen
| 400,786 | 383,587 | 356,018 | 404,754 | 321,427 | 328,114 | 346,818 | 275,234 | 285,686 | 339,747 | 253,375 | 184,764 | 160,492 | 199,831 | 155,820 | 111,245 | 139,503 | 134,136 | 108,642 | 139,357 | 113,315 | 63,389 | 79,121 | 109,760 | 221,334 | 193,092 | 240,897 | 176,863 |
Nettovorderingen
| 641,102 | 596,105 | 560,554 | 422,534 | 402,673 | 416,897 | 381,152 | 343,150 | 313,124 | 293,239 | 270,644 | 253,820 | 231,566 | 167,537 | 186,942 | 131,211 | 254,460 | 269,207 | 249,048 | 243,689 | 239,779 | 212,654 | 227,733 | 360,922 | 353,974 | 390,066 | 424,034 | 464,538 |
Voorraad
| 671,758 | 613,454 | 477,677 | 288,263 | 323,805 | 307,516 | 276,079 | 255,972 | 249,074 | 233,034 | 182,864 | 175,922 | 154,512 | 101,017 | 106,437 | 119,825 | 152,068 | 133,083 | 137,754 | 124,526 | 112,938 | 108,972 | 156,305 | 202,038 | 206,818 | 225,754 | 252,387 | 199,777 |
Overige vlottende activa
| 103,922 | 109,112 | 96,496 | 67,795 | 71,634 | 60,043 | 91,121 | 83,048 | 81,821 | 73,416 | 57,587 | 51,706 | 46,914 | 41,874 | 38,516 | 37,357 | 61,068 | 68,795 | 58,697 | 60,643 | 31,619 | 48,155 | 85,782 | 138,978 | 92,422 | 84,458 | 70,011 | 71,494 |
Totaal vlottende activa
| 1,817,568 | 1,702,258 | 1,490,745 | 1,183,346 | 1,119,539 | 1,112,570 | 1,095,170 | 957,404 | 929,705 | 939,436 | 745,944 | 666,212 | 593,484 | 510,259 | 487,715 | 399,638 | 612,499 | 605,221 | 554,141 | 568,215 | 497,651 | 433,170 | 548,941 | 811,698 | 874,548 | 893,370 | 987,329 | 912,672 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 975,694 | 935,663 | 918,880 | 767,561 | 761,923 | 731,344 | 705,855 | 681,581 | 644,356 | 617,716 | 572,799 | 501,022 | 476,143 | 484,773 | 497,725 | 512,407 | 493,478 | 490,495 | 474,264 | 458,613 | 449,131 | 477,191 | 551,179 | 771,142 | 772,841 | 585,347 | 598,063 | 579,215 |
Goodwill
| 15,836 | 18,010 | 20,519 | 2,018 | 4,573 | 7,058 | 10,093 | 2,643 | 3,303 | 1,709 | 1,968 | 1,239 | 1,273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 73,748 | 56,667 | 66,887 | 16,945 | 18,701 | 18,320 | 16,618 | 16,997 | 13,145 | 12,253 | 9,331 | 8,752 | 5,983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 89,584 | 74,677 | 87,406 | 18,963 | 23,274 | 25,378 | 26,711 | 19,640 | 16,448 | 13,962 | 11,299 | 9,991 | 7,256 | 7,831 | 8,532 | 8,970 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143,024 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 284,609 | 271,160 | 302,974 | 230,199 | 187,863 | 205,681 | 181,586 | 153,520 | 147,521 | 158,900 | 110,387 | 123,800 | 107,322 | 85,509 | 91,535 | 85,839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,324 | 5,921 | -28,338 | -8,405 |
Belastingvorderingen
| 44,271 | 61,956 | 55,095 | 43,854 | 58,502 | 54,938 | 22,291 | 31,169 | 33,319 | 27,642 | 26,483 | 19,266 | 14,740 | 9,551 | 9,637 | 7,734 | 10,298 | 7,358 | 6,369 | 8,576 | 8,484 | 10,697 | 42,873 | 68,944 | 58,813 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 51,275 | 1,058 | 1,034 | 1,041 | 986 | 980 | 35,905 | 37,508 | 37,915 | 44,261 | 54,842 | 20,529 | 14,457 | 14,536 | 15,239 | 12,198 | 129,672 | 129,107 | 133,923 | 107,176 | 122,550 | 107,786 | 181,151 | 239,708 | -30,497 | 142,664 | 173,803 | 146,370 |
Totaal niet-vlottende activa
| 1,445,433 | 1,344,514 | 1,365,389 | 1,061,618 | 1,032,548 | 1,018,321 | 972,348 | 923,418 | 879,559 | 862,481 | 775,810 | 674,608 | 619,918 | 602,200 | 622,668 | 627,148 | 633,448 | 626,960 | 614,556 | 574,365 | 580,165 | 595,674 | 775,203 | 1,079,794 | 968,505 | 733,932 | 743,528 | 717,180 |
Totaal activa
| 3,263,001 | 3,046,777 | 2,856,139 | 2,244,970 | 2,152,090 | 2,130,894 | 2,067,520 | 1,880,826 | 1,809,270 | 1,801,918 | 1,521,757 | 1,340,822 | 1,213,402 | 1,112,459 | 1,110,383 | 1,026,786 | 1,245,947 | 1,232,181 | 1,168,697 | 1,142,580 | 1,077,816 | 1,028,844 | 1,324,144 | 1,891,492 | 1,843,053 | 1,627,302 | 1,730,857 | 1,629,852 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||
Crediteuren
| 552,120 | 496,833 | 436,365 | 329,540 | 312,048 | 339,997 | 350,555 | 329,094 | 328,621 | 332,092 | 309,194 | 315,266 | 313,398 | 235,614 | 237,361 | 161,516 | 323,664 | 7,921 | 10,933 | 10,588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kortlopende schulden
| 213,567 | 125,490 | 147,819 | 58,831 | 85,746 | 75,122 | 77,142 | 43,482 | 71,714 | 84,908 | 54,804 | 62,888 | 76,537 | 89,924 | 89,849 | 95,638 | 69,845 | 75,154 | 91,971 | 158,845 | 258,562 | 299,869 | 472,957 | 622,085 | 508,745 | 501,147 | 552,304 | 489,489 |
Belastingschulden
| 32,533 | 31,257 | 27,593 | 17,507 | 17,060 | 20,636 | 24,539 | 14,397 | 21,415 | 21,499 | 25,883 | 33,014 | 9,688 | 7,373 | 6,406 | 3,187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 179,682 | 157,202 | 101,845 | 92,774 | 100,990 | 104,261 | 88,558 | 94,881 | 94,754 | 90,164 | 90,994 | 64,506 | 61,313 | 54,372 | 50,059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 284,924 | 315,252 | 286,418 | 218,087 | 188,339 | 190,573 | 167,400 | 169,363 | 143,527 | 146,594 | 120,528 | 99,621 | 81,393 | 74,957 | 68,297 | 77,492 | 120,411 | 403,174 | 394,356 | 372,485 | 385,386 | 360,988 | 399,184 | 555,795 | 504,122 | 441,621 | 589,269 | 544,629 |
Totaal kortlopende verplichtingen
| 1,083,144 | 968,832 | 898,195 | 623,965 | 603,193 | 626,328 | 619,636 | 556,336 | 565,277 | 585,093 | 510,409 | 510,789 | 481,016 | 407,868 | 401,913 | 337,833 | 513,920 | 486,249 | 497,260 | 541,918 | 643,948 | 660,857 | 872,141 | 1,177,880 | 1,012,867 | 942,768 | 1,141,573 | 1,034,118 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||
Langetermijnschulden
| 343,253 | 387,653 | 382,659 | 257,728 | 250,963 | 222,275 | 202,466 | 203,817 | 187,024 | 142,863 | 83,180 | 80,723 | 126,552 | 183,695 | 225,164 | 230,225 | 186,931 | 218,663 | 257,688 | 297,591 | 179,102 | 202,551 | 213,777 | 414,384 | 444,543 | 458,958 | 418,558 | 442,046 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 105,613 | 108,598 | 93,583 | 103,150 | 103,530 | 103,087 | 102,415 | 102,911 | 101,963 | 97,437 | 68,769 | 66,266 | 64,207 | 61,367 | 57,702 | 57,186 | 57,320 | 62,257 | 60,057 | 60,284 | 58,487 | 98,562 | 105,385 | 115,547 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 43,543 | 46,135 | 46,407 | 42,717 | 42,927 | 44,997 | 44,603 | 44,322 | 44,296 | 47,281 | 52,909 | 51,144 | 51,451 | 60,216 | 59,155 | 60,184 | 59,670 | 65,372 | 65,282 | 54,264 | 62,183 | 58,403 | 61,017 | 82,005 | 74,616 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 134,034 | 28,314 | 25,857 | 21,966 | 18,477 | 17,431 | 11,221 | 11,831 | 12,114 | 10,270 | 8,871 | 8,439 | 8,473 | 9,415 | 8,250 | 9,069 | 12,962 | 15,516 | 15,044 | 16,100 | 19,414 | 19,337 | 13,884 | 13,175 | 17,537 | 41,226 | 43,141 | 33,046 |
Totaal niet-vlottende verplichtingen
| 520,830 | 567,715 | 563,521 | 415,994 | 415,517 | 388,233 | 361,377 | 362,385 | 346,345 | 302,377 | 242,397 | 209,075 | 252,742 | 317,533 | 353,936 | 357,180 | 316,749 | 356,871 | 400,271 | 428,011 | 320,983 | 338,778 | 387,240 | 614,949 | 652,243 | 500,184 | 461,699 | 475,092 |
Totaal passiva
| 1,603,973 | 1,536,547 | 1,461,716 | 1,039,959 | 1,018,710 | 1,014,561 | 981,013 | 918,721 | 911,622 | 887,470 | 752,806 | 719,864 | 733,758 | 725,401 | 755,849 | 695,013 | 830,669 | 843,120 | 897,531 | 969,929 | 964,931 | 999,635 | 1,259,381 | 1,792,829 | 1,665,110 | 1,442,952 | 1,603,272 | 1,509,210 |
Eigen vermogen: | ||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 1,101,231 | 1,008,331 | 878,825 | 857,435 | 804,134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 40,644 | 32,617 | 67,564 | 55,545 | 90,329 | 90,329 | 89,619 | 89,619 | 63,346 | 63,346 |
Ingehouden winsten
| 1,132,211 | 1,021,771 | 928,371 | 849,673 | 924,729 | 871,845 | 785,096 | 704,664 | 635,691 | 547,465 | 463,492 | 364,477 | 280,032 | 196,816 | 153,663 | 145,407 | 185,601 | 156,467 | 68,689 | 10,460 | -111,058 | -242,546 | -213,562 | -188,891 | -121,785 | -11,058 | -23,277 | -28,498 |
Overige gereserveerde algehele resultaten
| 297,667 | 207,274 | 185,768 | 142,956 | 95,503 | 125,646 | 123,078 | 102,410 | 103,677 | 145,364 | 79,366 | 74,092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -9,826 | 246,090 | 39,316 | -11,491 | -107,938 | 17,291 | 93,844 | 73,128 | -28,649 | 166,432 | 49,877 | 49,741 | 49,776 | 49,795 | 49,828 | 49,857 | 49,964 | 50,093 | 50,198 | 42,215 | 153,247 | 213,435 | 184,317 | 192,670 | 201,504 | 99,210 | 82,146 | 81,617 |
Totaal eigen vermogen van aandeelhouders
| 1,460,696 | 1,308,505 | 1,194,099 | 1,021,781 | 952,938 | 929,780 | 919,584 | 818,436 | 751,363 | 754,541 | 633,378 | 528,953 | 415,489 | 328,067 | 297,593 | 280,636 | 360,257 | 342,043 | 244,350 | 158,463 | 109,753 | 26,434 | 61,084 | 94,108 | 169,338 | 177,771 | 122,215 | 116,465 |
Totaal eigen vermogen
| 1,659,029 | 1,510,230 | 1,394,423 | 1,205,011 | 1,133,380 | 1,116,333 | 1,086,507 | 962,105 | 897,648 | 914,448 | 768,951 | 620,958 | 479,644 | 387,058 | 354,534 | 331,773 | 415,278 | 389,061 | 271,166 | 172,651 | 112,885 | 29,209 | 64,763 | 98,663 | 177,943 | 184,350 | 127,585 | 120,642 |
Totaal passiva en aandeelhoudersvermogen
| 3,263,001 | 3,046,777 | 2,856,139 | 2,244,970 | 2,152,090 | 2,130,894 | 2,067,520 | 1,880,826 | 1,809,270 | 1,801,918 | 1,521,757 | 1,340,822 | 1,213,402 | 1,112,459 | 1,110,383 | 1,026,786 | 1,245,947 | 1,232,181 | 1,168,697 | 1,142,580 | 1,077,816 | 1,028,844 | 1,324,144 | 1,891,492 | 1,843,053 | 1,627,302 | 1,730,857 | 1,629,852 |