Toyota Tsusho Corporation
TSE:8015.T
2736 (JPY) • At close November 12, 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
| 851,223 | 856,977 | 878,705 | 847,629 | 786,480 | 821,908 | 771,613 | 798,725 | 725,280 | 731,471 | 653,013 | 670,841 | 616,663 | 660,940 | 677,478 | 609,302 | 698,811 | 718,826 | 496,372 | 469,443 | 466,736 | 492,790 | 465,861 | 459,225 | 438,225 | 406,870 | 423,426 | 500,509 | 478,539 | 427,091 | 426,208 | 454,458 | 388,889 | 375,199 | 408,310 | 445,219 | 462,185 | 466,990 | 499,190 | 453,471 | 415,836 | 407,077 | 412,089 | 377,397 | 342,758 | 337,842 | 391,409 | 386,994 | 340,110 | 398,295 | 354,811 | 301,535 | 192,127 | 242,779 | 252,768 | 186,844 | 177,925 | 172,085 | 170,714 | 152,957 | 151,120 | 242,537 | 155,097 |
Kortetermijnbeleggingen
| 0 | 129,369 | 108,391 | 116,174 | 119,767 | 145,754 | 125,913 | 144,427 | 176,053 | 177,659 | 154,700 | 128,373 | 123,035 | 117,366 | 139,373 | 172,775 | 126,445 | 129,969 | 147,467 | 119,210 | 122,260 | 69,634 | 60,525 | 57,757 | 64,852 | 54,708 | 67,919 | 63,157 | 54,351 | 69,562 | 69,948 | -188,701 | -156,894 | -162,636 | -35,483 | -225,145 | -221,043 | -207,981 | -47,565 | -197,127 | -169,380 | -145,215 | -29,658 | -139,508 | -118,131 | -114,429 | -17,540 | -96,071 | -85,244 | 0 | 10,000 | 0 | 0 | 0 | -8,627 | 0 | 0 | 0 | -9,497 | 0 | 0 | -14,775 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 851,223 | 856,977 | 878,705 | 963,803 | 906,247 | 967,662 | 897,526 | 943,152 | 901,333 | 909,130 | 807,713 | 799,214 | 739,698 | 778,306 | 816,851 | 782,077 | 825,256 | 848,795 | 643,839 | 588,653 | 588,996 | 562,424 | 526,386 | 516,982 | 503,077 | 461,578 | 491,345 | 563,666 | 532,890 | 496,653 | 496,156 | 454,458 | 388,889 | 375,199 | 408,310 | 445,219 | 462,185 | 466,990 | 499,190 | 453,471 | 415,836 | 407,077 | 412,089 | 377,397 | 342,758 | 337,842 | 391,409 | 386,994 | 340,110 | 398,295 | 364,811 | 301,535 | 192,127 | 242,779 | 252,768 | 186,844 | 177,925 | 172,085 | 170,714 | 152,957 | 151,120 | 242,537 | 155,097 |
Nettovorderingen
| 1,725,640 | 1,838,804 | 1,797,818 | 1,736,116 | 1,851,880 | 1,794,338 | 1,730,426 | 1,711,029 | 1,861,901 | 1,784,675 | 1,801,360 | 1,574,166 | 1,428,067 | 1,402,115 | 1,405,740 | 1,285,204 | 1,155,709 | 1,020,550 | 1,255,416 | 1,314,769 | 1,266,254 | 1,330,366 | 1,397,937 | 1,383,073 | 1,404,853 | 1,423,109 | 1,354,478 | 1,444,703 | 1,383,341 | 1,318,583 | 1,337,373 | 1,269,472 | 1,106,514 | 1,127,939 | 1,209,937 | 1,286,423 | 1,333,411 | 1,384,792 | 1,362,200 | 1,393,519 | 1,424,748 | 1,262,304 | 1,283,642 | 1,224,276 | 1,128,169 | 1,174,443 | 1,123,660 | 1,054,119 | 985,549 | 1,039,046 | 1,070,230 | 961,935 | 914,650 | 849,467 | 914,804 | 911,789 | 836,854 | 852,130 | 899,065 | 833,396 | 754,727 | 712,104 | 964,786 |
Voorraad
| 1,292,023 | 1,326,742 | 1,203,659 | 1,243,406 | 1,299,404 | 1,327,845 | 1,227,393 | 1,324,399 | 1,361,714 | 1,339,259 | 1,161,022 | 1,094,936 | 1,015,340 | 918,137 | 840,709 | 766,418 | 774,331 | 832,477 | 783,606 | 827,776 | 791,256 | 769,470 | 745,157 | 773,916 | 744,247 | 707,497 | 656,149 | 720,385 | 687,574 | 656,706 | 603,891 | 588,003 | 542,340 | 555,907 | 580,051 | 631,003 | 655,689 | 669,650 | 683,392 | 701,072 | 671,977 | 638,648 | 628,758 | 631,498 | 618,702 | 592,417 | 593,155 | 584,811 | 427,118 | 428,235 | 406,546 | 409,029 | 383,373 | 399,567 | 379,116 | 364,974 | 356,254 | 357,334 | 386,019 | 365,753 | 368,082 | 426,391 | 492,683 |
Overige vlottende activa
| 310,394 | 380,724 | 316,391 | 222,033 | 222,495 | 244,963 | 213,411 | 218,535 | 221,516 | 209,181 | 188,292 | 172,992 | 175,692 | 170,878 | 159,700 | 148,047 | 129,835 | 132,758 | 135,432 | 143,504 | 134,430 | 149,643 | 133,766 | 137,485 | 137,802 | 138,791 | 115,014 | 114,563 | 117,233 | 118,264 | 108,594 | 239,136 | 221,372 | 233,257 | 227,596 | 228,046 | 251,325 | 271,167 | 224,427 | 237,803 | 234,582 | 221,973 | 196,396 | 217,644 | 206,601 | 211,484 | 185,927 | 204,540 | 163,251 | 152,386 | 135,387 | 154,465 | 161,904 | 144,968 | 126,257 | 135,676 | 125,712 | 115,483 | 98,503 | 109,323 | 95,666 | 79,096 | 147,829 |
Totaal vlottende activa
| 4,179,280 | 4,403,247 | 4,196,573 | 4,165,358 | 4,280,026 | 4,334,808 | 4,068,756 | 4,197,115 | 4,346,464 | 4,242,245 | 3,958,387 | 3,641,308 | 3,358,797 | 3,269,436 | 3,223,000 | 2,981,746 | 2,885,131 | 2,834,580 | 2,818,293 | 2,874,702 | 2,780,936 | 2,811,903 | 2,803,246 | 2,811,456 | 2,789,979 | 2,730,975 | 2,616,986 | 2,843,317 | 2,721,038 | 2,590,206 | 2,546,014 | 2,551,069 | 2,259,115 | 2,292,302 | 2,425,894 | 2,590,691 | 2,702,610 | 2,792,599 | 2,769,209 | 2,785,865 | 2,747,143 | 2,530,002 | 2,520,885 | 2,450,815 | 2,296,230 | 2,316,186 | 2,294,151 | 2,230,464 | 1,916,028 | 2,017,962 | 1,976,974 | 1,826,964 | 1,652,054 | 1,636,781 | 1,672,945 | 1,599,283 | 1,496,745 | 1,497,032 | 1,554,301 | 1,461,429 | 1,369,595 | 1,460,128 | 1,760,395 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,141,749 | 1,159,824 | 1,139,178 | 1,102,511 | 1,102,835 | 1,073,698 | 1,004,064 | 1,024,684 | 1,032,242 | 1,004,741 | 941,880 | 888,042 | 882,861 | 874,474 | 840,629 | 796,973 | 793,301 | 779,771 | 780,826 | 763,230 | 721,643 | 708,896 | 612,587 | 581,325 | 593,368 | 590,756 | 590,324 | 609,540 | 605,066 | 599,607 | 595,516 | 585,319 | 563,912 | 579,716 | 598,286 | 612,204 | 619,987 | 617,668 | 583,819 | 551,370 | 523,666 | 504,076 | 504,104 | 493,163 | 477,634 | 463,321 | 445,370 | 427,741 | 367,494 | 362,003 | 353,041 | 262,427 | 265,912 | 279,270 | 272,513 | 271,697 | 274,583 | 261,434 | 238,941 | 238,413 | 238,754 | 224,733 | 223,517 |
Goodwill
| 0 | 0 | 157,194 | 0 | 0 | 0 | 83,357 | 0 | 0 | 0 | 82,012 | 0 | 0 | 0 | 76,956 | 0 | 0 | 0 | 73,556 | 0 | 0 | 0 | 69,238 | 0 | 0 | 0 | 70,828 | 0 | 0 | 0 | 77,730 | 104,789 | 110,630 | 126,825 | 135,948 | 148,681 | 166,267 | 167,410 | 170,647 | 171,291 | 179,392 | 191,673 | 202,858 | 196,925 | 260,431 | 257,650 | 256,957 | 264,399 | 69,683 | 75,767 | 78,005 | 64,685 | 68,409 | 72,020 | 74,985 | 78,772 | 82,565 | 86,376 | 90,202 | 91,757 | 95,299 | 103,423 | 107,148 |
Immateriële activa
| 0 | 281,451 | 275,042 | 268,457 | 268,391 | 265,185 | 184,001 | 187,130 | 189,598 | 187,823 | 182,155 | 176,941 | 173,951 | 163,034 | 162,540 | 160,487 | 160,105 | 159,641 | 161,107 | 163,768 | 155,436 | 158,140 | 157,278 | 158,273 | 164,800 | 162,482 | 166,694 | 187,108 | 199,467 | 197,727 | 190,047 | 116,490 | 118,952 | 130,607 | 137,849 | 200,003 | 205,241 | 221,158 | 229,745 | 224,748 | 221,092 | 221,148 | 226,642 | 217,487 | 116,800 | 113,725 | 107,772 | 77,702 | 65,147 | 61,882 | 34,553 | 30,906 | 30,592 | 31,741 | 20,451 | 20,264 | 20,251 | 20,538 | 19,207 | 17,358 | 17,123 | 15,055 | 14,119 |
Goodwill en immateriële activa
| 274,963 | 281,451 | 275,042 | 268,457 | 268,391 | 265,185 | 184,001 | 187,130 | 189,598 | 187,823 | 182,155 | 176,941 | 173,951 | 163,034 | 162,540 | 160,487 | 160,105 | 159,641 | 161,107 | 163,768 | 155,436 | 158,140 | 157,278 | 158,273 | 164,800 | 162,482 | 166,694 | 187,108 | 199,467 | 197,727 | 190,047 | 221,279 | 229,582 | 257,432 | 273,797 | 348,684 | 371,508 | 388,568 | 400,392 | 396,039 | 400,484 | 412,821 | 429,500 | 414,412 | 377,231 | 371,375 | 364,729 | 342,101 | 134,830 | 137,649 | 112,558 | 95,591 | 99,001 | 103,761 | 95,436 | 99,036 | 102,816 | 106,914 | 109,409 | 109,115 | 112,422 | 118,478 | 121,267 |
Langetermijnbeleggingen
| 1,212,251 | 1,441,204 | 1,325,640 | 1,029,008 | 1,085,789 | 1,254,762 | 847,041 | 825,616 | 808,117 | 1,100,976 | 1,033,625 | 1,033,025 | 991,199 | 786,522 | 752,407 | 647,223 | 623,143 | 585,140 | 538,305 | 673,483 | 633,202 | 701,942 | 719,992 | 712,308 | 763,405 | 761,807 | 767,978 | 809,947 | 781,642 | 720,580 | 699,078 | 705,723 | 619,716 | 600,680 | 566,422 | 758,931 | 724,443 | 772,889 | 680,561 | 750,502 | 673,645 | 647,148 | 555,705 | 604,125 | 556,690 | 538,499 | 446,517 | 438,442 | 450,365 | 0 | 337,250 | 0 | 0 | 0 | 365,459 | 0 | 0 | 0 | 335,686 | 0 | 0 | 282,280 | 0 |
Belastingvorderingen
| 50,045 | 52,275 | 49,823 | 45,674 | 45,481 | 45,979 | 36,835 | 32,338 | 33,425 | 29,121 | 27,073 | 24,242 | 23,482 | 20,678 | 19,770 | 18,722 | 19,938 | 20,511 | 19,443 | 18,457 | 17,433 | 15,968 | 15,973 | 16,859 | 22,984 | 24,322 | 24,559 | 23,986 | 26,401 | 25,813 | 26,473 | -705,723 | -619,716 | -600,680 | 22,833 | -758,931 | -724,443 | -772,889 | 19,533 | -750,502 | -673,645 | -647,148 | 15,705 | -604,125 | -556,690 | -538,499 | 14,374 | -438,442 | -450,365 | 0 | 9,936 | 0 | 0 | 0 | 6,621 | 0 | 0 | 0 | 13,975 | 0 | 0 | 26,923 | 0 |
Overige niet-vlottende activa
| 72,662 | 3 | 73,738 | 242,130 | 245,126 | 0 | 236,363 | 249,005 | 284,412 | 0 | 0 | 0 | 0 | 208,358 | 229,653 | 252,332 | 203,501 | 208,470 | 227,230 | 193,234 | 189,940 | 138,449 | 132,384 | 135,377 | 140,347 | 128,905 | 143,498 | 141,492 | 137,340 | 152,586 | 154,931 | 705,723 | 619,716 | 600,679 | 64,864 | 758,931 | 724,443 | 772,889 | 80,177 | 750,502 | 673,644 | 647,148 | 46,825 | 604,125 | 556,690 | 538,498 | 27,223 | 438,442 | 450,367 | 386,959 | 47,669 | 355,666 | 370,597 | 385,327 | 23,274 | 373,372 | 360,401 | 368,914 | 22,235 | 358,480 | 349,703 | 17,547 | 303,650 |
Totaal niet-vlottende activa
| 2,751,670 | 2,934,757 | 2,863,421 | 2,687,780 | 2,747,622 | 2,639,624 | 2,308,304 | 2,318,773 | 2,347,794 | 2,322,661 | 2,184,733 | 2,122,250 | 2,071,493 | 2,053,066 | 2,004,999 | 1,875,737 | 1,799,988 | 1,753,533 | 1,726,911 | 1,812,172 | 1,717,654 | 1,723,395 | 1,638,214 | 1,604,142 | 1,684,904 | 1,668,272 | 1,693,053 | 1,772,073 | 1,749,916 | 1,696,313 | 1,666,045 | 1,512,321 | 1,413,210 | 1,437,827 | 1,526,202 | 1,719,819 | 1,715,938 | 1,779,125 | 1,764,482 | 1,697,911 | 1,597,794 | 1,564,045 | 1,551,839 | 1,511,700 | 1,411,555 | 1,373,194 | 1,298,213 | 1,208,284 | 952,691 | 886,611 | 860,454 | 713,684 | 735,510 | 768,358 | 763,303 | 744,105 | 737,800 | 737,262 | 720,246 | 706,008 | 700,879 | 669,961 | 648,434 |
Totaal activa
| 6,930,950 | 7,338,004 | 7,059,994 | 6,853,143 | 7,027,651 | 6,974,437 | 6,377,064 | 6,515,892 | 6,694,263 | 6,564,911 | 6,143,125 | 5,763,564 | 5,430,295 | 5,322,508 | 5,227,999 | 4,857,488 | 4,685,124 | 4,588,118 | 4,545,210 | 4,686,878 | 4,498,595 | 4,535,302 | 4,441,464 | 4,415,604 | 4,474,886 | 4,399,251 | 4,310,043 | 4,615,394 | 4,470,960 | 4,286,524 | 4,212,064 | 4,063,391 | 3,672,325 | 3,730,131 | 3,952,100 | 4,310,511 | 4,418,548 | 4,571,722 | 4,533,691 | 4,483,775 | 4,344,940 | 4,094,047 | 4,072,726 | 3,962,515 | 3,707,784 | 3,689,382 | 3,592,367 | 3,438,749 | 2,868,719 | 2,904,573 | 2,837,428 | 2,540,648 | 2,387,564 | 2,405,139 | 2,436,248 | 2,343,388 | 2,234,545 | 2,234,294 | 2,274,547 | 2,167,437 | 2,070,474 | 2,130,089 | 2,408,829 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,620,409 | 1,719,963 | 1,612,609 | 1,634,392 | 1,737,675 | 1,724,878 | 1,636,877 | 1,588,634 | 1,714,856 | 1,697,501 | 1,704,376 | 1,504,162 | 1,385,366 | 1,361,459 | 1,318,252 | 1,183,987 | 1,068,131 | 943,969 | 1,140,522 | 1,177,236 | 1,139,042 | 1,200,761 | 1,199,839 | 1,169,525 | 1,190,502 | 1,181,236 | 1,098,589 | 1,167,694 | 1,142,030 | 1,049,395 | 1,053,646 | 958,860 | 832,561 | 829,140 | 867,302 | 881,500 | 942,522 | 990,267 | 969,099 | 1,008,168 | 1,036,939 | 885,012 | 950,852 | 870,081 | 844,535 | 889,221 | 876,595 | 807,915 | 734,044 | 760,873 | 800,067 | 732,610 | 689,132 | 670,130 | 713,395 | 697,482 | 620,803 | 634,761 | 681,456 | 611,847 | 548,434 | 492,678 | 695,603 |
Kortlopende schulden
| 621,632 | 674,041 | 657,677 | 725,045 | 781,369 | 851,296 | 746,668 | 1,000,822 | 1,075,383 | 876,673 | 740,936 | 743,942 | 647,821 | 616,571 | 571,542 | 527,269 | 596,705 | 661,355 | 502,985 | 532,448 | 474,784 | 496,429 | 509,924 | 590,446 | 571,682 | 590,960 | 543,406 | 714,015 | 663,122 | 538,766 | 536,120 | 472,325 | 422,009 | 416,404 | 537,662 | 566,949 | 597,655 | 572,823 | 758,411 | 575,511 | 582,336 | 574,166 | 680,314 | 517,158 | 467,877 | 415,420 | 589,317 | 650,063 | 369,344 | 418,232 | 486,689 | 341,198 | 326,114 | 313,813 | 377,938 | 281,743 | 305,685 | 283,187 | 281,676 | 233,823 | 236,508 | 355,098 | 297,354 |
Belastingschulden
| 0 | 47,596 | 57,108 | 54,185 | 50,261 | 51,151 | 49,129 | 47,889 | 48,577 | 38,852 | 31,551 | 41,008 | 32,624 | 27,399 | 24,677 | 27,419 | 22,966 | 20,489 | 22,764 | 29,470 | 26,618 | 25,079 | 24,627 | 28,365 | 24,075 | 24,778 | 30,102 | 31,755 | 26,944 | 22,588 | 26,011 | 27,696 | 23,040 | 22,325 | 27,210 | 22,481 | 23,758 | 23,869 | 26,806 | 24,385 | 25,435 | 26,645 | 33,099 | 25,716 | 24,562 | 24,040 | 30,153 | 19,740 | 16,069 | 13,002 | 17,036 | 10,746 | 11,483 | 10,971 | 13,604 | 11,248 | 10,796 | 8,939 | 11,743 | 7,728 | 7,420 | 12,943 | 12,463 |
Uitgestelde opbrengsten
| 51,552 | 47,596 | 57,108 | 84,727 | 87,472 | 105,819 | 81,355 | 86,894 | 132,458 | 134,424 | 107,886 | 82,503 | 71,194 | 75,555 | 101,272 | 88,722 | 62,876 | 52,301 | 71,712 | 57,822 | 52,599 | 51,394 | 46,530 | 54,621 | 50,833 | 46,282 | 53,976 | 68,718 | 54,322 | 55,691 | 61,704 | 29,438 | 23,858 | 25,994 | 34,360 | 23,745 | 24,985 | 25,090 | 35,152 | 25,937 | 26,961 | 27,931 | 40,311 | 27,061 | 25,714 | 25,076 | 35,440 | 22,803 | 16,540 | 13,456 | 21,464 | 12,327 | 12,900 | 12,646 | 18,137 | 11,920 | 11,638 | 9,350 | 13,217 | 8,309 | 7,832 | 14,310 | 13,091 |
Overige kortlopende verplichtingen
| -1,352,048 | -1,463,394 | -1,401,504 | -1,476,460 | -1,568,996 | -1,539,542 | -1,474,131 | -1,438,738 | -1,558,751 | -1,528,882 | -1,562,842 | -1,386,621 | -1,260,618 | -1,221,001 | -1,185,275 | -1,059,018 | -932,900 | -794,840 | -1,000,225 | -1,065,043 | -1,006,911 | -1,062,050 | -1,090,702 | -1,073,103 | -1,086,724 | -1,071,312 | -999,872 | -1,082,658 | -1,044,596 | -941,720 | -961,656 | -676,959 | -571,907 | -523,349 | -596,645 | -497,497 | -545,797 | -507,586 | -696,840 | -537,521 | -622,097 | -454,096 | -720,096 | -444,320 | -459,729 | -481,107 | -643,028 | -402,127 | -402,576 | -388,340 | -638,117 | -429,331 | -480,741 | -437,393 | -561,348 | -463,913 | -428,730 | -424,025 | -534,653 | -437,587 | -390,603 | -322,619 | -396,431 |
Totaal kortlopende verplichtingen
| 2,561,954 | 2,745,765 | 2,595,607 | 2,656,281 | 2,825,456 | 2,918,480 | 2,676,775 | 2,874,135 | 3,127,379 | 2,916,069 | 2,726,283 | 2,489,156 | 2,261,753 | 2,221,442 | 2,148,720 | 1,952,366 | 1,885,909 | 1,827,243 | 1,878,280 | 1,909,169 | 1,825,174 | 1,912,374 | 1,890,057 | 1,939,379 | 1,940,870 | 1,953,180 | 1,824,790 | 2,067,218 | 1,983,852 | 1,774,115 | 1,769,471 | 1,770,220 | 1,562,122 | 1,599,654 | 1,737,191 | 1,878,678 | 1,985,645 | 2,094,730 | 2,061,727 | 2,104,648 | 2,086,513 | 1,944,670 | 1,935,332 | 1,865,777 | 1,747,494 | 1,761,871 | 1,765,072 | 1,906,309 | 1,467,465 | 1,578,096 | 1,487,206 | 1,400,160 | 1,248,020 | 1,240,297 | 1,275,121 | 1,235,962 | 1,140,995 | 1,146,973 | 1,134,895 | 1,035,967 | 958,025 | 1,045,088 | 1,317,683 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,301,466 | 1,505,527 | 1,361,558 | 1,359,634 | 1,350,912 | 1,366,658 | 1,275,032 | 1,260,357 | 1,172,144 | 1,167,801 | 1,115,728 | 1,076,643 | 1,048,250 | 1,044,986 | 1,071,951 | 1,056,725 | 1,059,465 | 1,085,081 | 1,020,322 | 1,048,817 | 1,034,562 | 987,365 | 993,122 | 958,699 | 951,117 | 913,857 | 927,373 | 940,386 | 948,797 | 1,054,207 | 1,032,038 | 1,043,018 | 958,373 | 966,535 | 973,434 | 1,023,401 | 1,023,478 | 996,374 | 974,337 | 951,946 | 910,764 | 834,203 | 820,748 | 835,674 | 792,441 | 807,956 | 800,718 | 607,618 | 583,618 | 499,659 | 540,259 | 431,849 | 420,840 | 431,589 | 456,196 | 407,199 | 400,793 | 389,597 | 452,104 | 444,984 | 442,780 | 461,359 | 444,768 |
Uitgestelde opbrengsten niet-vlottend
| 0 | -194,100 | 111,981 | 232,651 | 235,692 | 238,754 | 209,594 | 197,772 | 198,286 | 193,191 | 194,043 | 192,139 | 193,973 | 195,311 | 197,173 | 200,598 | 201,355 | 198,956 | 198,163 | 193,698 | 171,502 | 166,443 | 91,226 | 92,340 | 87,941 | 90,639 | 88,854 | 81,715 | 83,907 | 84,010 | 82,678 | 0 | 0 | 0 | 40,250 | 0 | 0 | 0 | 39,411 | 0 | 0 | 0 | 37,480 | 0 | 0 | 0 | 28,301 | 0 | 0 | 0 | 21,296 | 0 | 0 | 0 | 21,633 | 0 | 0 | 0 | 21,263 | 0 | 0 | 20,276 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 169,580 | 194,100 | 202,353 | 158,178 | 173,249 | 159,321 | 121,068 | 117,379 | 116,966 | 121,765 | 113,279 | 117,104 | 110,311 | 112,189 | 116,051 | 90,189 | 70,516 | 60,097 | 47,081 | 64,400 | 57,511 | 61,704 | 63,661 | 60,383 | 81,642 | 78,989 | 92,846 | 107,769 | 102,544 | 90,254 | 86,930 | 0 | 0 | 0 | 85,631 | 0 | 0 | 0 | 101,102 | 0 | 0 | 0 | 80,604 | 0 | 0 | 0 | 33,815 | 0 | 0 | 0 | 19,553 | 0 | 0 | 0 | 5,286 | 0 | 0 | 0 | 7,801 | 0 | 0 | 7,814 | 0 |
Overige niet-vlottende verplichtingen
| 271,964 | 362,488 | 168,381 | 32,670 | 28,290 | 27,045 | 26,067 | 60,954 | 62,190 | 60,864 | 50,933 | 45,622 | 45,300 | 45,370 | 36,089 | 34,674 | 34,890 | 34,968 | 28,873 | 27,349 | 27,361 | 27,158 | 13,783 | 13,601 | 14,437 | 13,841 | 13,994 | 15,187 | 16,149 | 17,055 | 17,435 | 191,548 | 190,558 | 188,249 | 59,817 | 184,814 | 173,901 | 199,356 | 52,633 | 178,464 | 168,022 | 162,987 | 42,484 | 162,665 | 125,201 | 126,445 | 44,419 | 81,661 | 67,461 | 68,806 | 17,367 | 49,444 | 48,161 | 52,125 | 10,634 | 47,819 | 47,372 | 51,849 | 8,269 | 51,882 | 51,973 | 8,556 | 52,861 |
Totaal niet-vlottende verplichtingen
| 1,743,010 | 1,868,015 | 1,844,273 | 1,783,133 | 1,788,143 | 1,791,778 | 1,631,761 | 1,636,462 | 1,549,586 | 1,543,621 | 1,473,983 | 1,431,508 | 1,397,834 | 1,397,856 | 1,421,264 | 1,382,186 | 1,366,226 | 1,379,102 | 1,294,439 | 1,334,264 | 1,290,936 | 1,242,670 | 1,161,792 | 1,125,023 | 1,135,137 | 1,097,326 | 1,123,067 | 1,145,057 | 1,151,397 | 1,245,526 | 1,219,081 | 1,234,566 | 1,148,931 | 1,154,784 | 1,159,132 | 1,208,215 | 1,197,379 | 1,195,730 | 1,167,483 | 1,130,410 | 1,078,786 | 997,190 | 981,316 | 998,339 | 917,642 | 934,401 | 907,253 | 689,279 | 651,079 | 568,465 | 598,475 | 481,293 | 469,001 | 483,714 | 493,749 | 455,018 | 448,165 | 441,446 | 489,437 | 496,866 | 494,753 | 498,005 | 497,629 |
Totaal passiva
| 4,304,964 | 4,613,780 | 4,439,880 | 4,439,414 | 4,613,599 | 4,710,258 | 4,308,536 | 4,510,597 | 4,676,965 | 4,459,690 | 4,200,266 | 3,920,664 | 3,659,587 | 3,619,298 | 3,569,984 | 3,334,552 | 3,252,135 | 3,206,345 | 3,172,719 | 3,243,433 | 3,116,110 | 3,155,044 | 3,051,849 | 3,064,402 | 3,076,007 | 3,050,506 | 2,947,857 | 3,212,275 | 3,135,249 | 3,019,641 | 2,988,552 | 3,004,786 | 2,711,053 | 2,754,438 | 2,896,323 | 3,086,893 | 3,183,024 | 3,290,460 | 3,229,210 | 3,235,058 | 3,165,299 | 2,941,860 | 2,916,648 | 2,864,116 | 2,665,136 | 2,696,272 | 2,672,325 | 2,595,588 | 2,118,544 | 2,146,561 | 2,085,681 | 1,881,453 | 1,717,021 | 1,724,011 | 1,768,870 | 1,690,980 | 1,589,160 | 1,588,419 | 1,624,332 | 1,532,833 | 1,452,778 | 1,543,093 | 1,815,312 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 38,545 | 0 | 0 | 0 | 0 | 1,686,505 | 0 | 0 | 0 | 1,559,857 | 1,517,568 | 1,474,672 | 1,446,555 | 0 | 0 | 0 | 0 | 20,474 | 39,802 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 | 64,936 |
Ingehouden winsten
| 1,946,837 | 1,866,209 | 1,820,019 | 1,738,279 | 1,668,198 | 1,581,553 | 1,526,615 | 1,475,837 | 1,420,732 | 1,342,643 | 1,300,352 | 1,257,987 | 1,229,854 | 1,158,732 | 1,125,326 | 1,077,384 | 1,046,845 | 1,021,149 | 1,025,429 | 1,009,663 | 993,104 | 971,315 | 933,159 | 907,296 | 893,606 | 861,672 | 832,495 | 811,822 | 786,989 | 750,581 | 727,644 | 603,737 | 593,144 | 572,602 | 562,417 | 641,786 | 641,620 | 630,816 | 628,399 | 627,628 | 613,412 | 594,575 | 584,591 | 569,887 | 562,365 | 542,434 | 531,049 | 522,269 | 504,930 | 494,121 | 483,255 | 465,752 | 456,193 | 439,760 | 431,126 | 427,037 | 416,185 | 404,140 | 386,084 | 378,197 | 371,250 | 365,130 | 379,194 |
Overige gereserveerde algehele resultaten
| 434,832 | 605,858 | 542,829 | 418,370 | 485,991 | 420,456 | 282,713 | 273,804 | 333,427 | 320,213 | 217,443 | 175,854 | 139,922 | 146,064 | 208,304 | 56,221 | 4,477 | -20,474 | -39,802 | 40,192 | 7,760 | 28,952 | 50,394 | 42,373 | 103,532 | 89,927 | 129,944 | 195,713 | 160,505 | 129,028 | 111,085 | 83,360 | 4,263 | 29,141 | 111,217 | 197,764 | 212,119 | 257,646 | 281,140 | 234,828 | 174,337 | 157,619 | 173,312 | 136,298 | 96,439 | 71,347 | 15,948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1 | 38,477 | 39,347 | 39,353 | 39,366 | -1,646,489 | 40,063 | 39,759 | 39,532 | -1,407,579 | -1,365,288 | -1,322,923 | -1,294,790 | 151,380 | 71,091 | 145,099 | 145,094 | 125,459 | 106,270 | 147,981 | 147,995 | 148,201 | 147,337 | 147,329 | 147,231 | 147,522 | 147,343 | 147,624 | 146,945 | 146,946 | 146,954 | 147,135 | 150,578 | 150,140 | 150,104 | 150,054 | 150,041 | 151,293 | 151,162 | 150,975 | 150,945 | 150,536 | 150,271 | 150,153 | 149,990 | 149,628 | 149,193 | 109,272 | 68,527 | 86,657 | 93,594 | 57,011 | 79,171 | 104,915 | 100,841 | 92,066 | 97,520 | 111,632 | 135,435 | 131,787 | 123,984 | 101,942 | 92,132 |
Totaal eigen vermogen van aandeelhouders
| 2,485,151 | 2,575,480 | 2,467,131 | 2,260,938 | 2,258,491 | 2,106,961 | 1,914,327 | 1,854,336 | 1,858,627 | 1,880,070 | 1,735,011 | 1,650,526 | 1,586,477 | 1,521,112 | 1,469,657 | 1,343,640 | 1,261,352 | 1,211,544 | 1,196,635 | 1,262,772 | 1,213,795 | 1,213,404 | 1,195,826 | 1,161,934 | 1,209,305 | 1,164,057 | 1,174,718 | 1,220,095 | 1,159,375 | 1,091,491 | 1,050,619 | 899,168 | 812,921 | 816,819 | 888,674 | 1,054,540 | 1,068,716 | 1,104,691 | 1,125,637 | 1,078,367 | 1,003,630 | 967,666 | 973,110 | 921,274 | 873,730 | 828,345 | 761,126 | 696,477 | 638,393 | 645,714 | 641,785 | 587,699 | 600,300 | 609,611 | 596,903 | 584,039 | 578,641 | 580,708 | 586,455 | 574,920 | 560,170 | 532,008 | 536,262 |
Totaal eigen vermogen
| 2,625,983 | 2,724,224 | 2,620,110 | 2,413,729 | 2,414,052 | 2,264,179 | 2,068,528 | 2,005,295 | 2,017,298 | 2,105,221 | 1,942,859 | 1,842,900 | 1,770,708 | 1,703,210 | 1,658,015 | 1,522,936 | 1,432,989 | 1,381,773 | 1,372,491 | 1,443,445 | 1,382,485 | 1,380,258 | 1,389,615 | 1,351,202 | 1,398,879 | 1,348,745 | 1,362,186 | 1,403,119 | 1,335,711 | 1,266,883 | 1,223,512 | 1,058,605 | 961,272 | 975,693 | 1,055,777 | 1,223,618 | 1,235,524 | 1,281,262 | 1,304,481 | 1,248,717 | 1,179,641 | 1,152,187 | 1,156,078 | 1,098,399 | 1,042,648 | 993,110 | 920,042 | 843,161 | 750,175 | 758,012 | 751,747 | 659,195 | 670,543 | 681,128 | 667,378 | 652,408 | 645,385 | 645,875 | 650,215 | 634,604 | 617,696 | 586,996 | 593,517 |
Totaal passiva en aandeelhoudersvermogen
| 6,930,950 | 7,338,004 | 7,059,990 | 6,853,143 | 7,027,651 | 6,974,437 | 6,377,064 | 6,515,892 | 6,694,263 | 6,564,911 | 6,143,125 | 5,763,564 | 5,430,295 | 5,322,508 | 5,227,999 | 4,857,488 | 4,685,124 | 4,588,118 | 4,545,210 | 4,686,878 | 4,498,595 | 4,535,302 | 4,441,464 | 4,415,604 | 4,474,886 | 4,399,251 | 4,310,043 | 4,615,394 | 4,470,960 | 4,286,524 | 4,212,064 | 4,063,391 | 3,672,325 | 3,730,131 | 3,952,100 | 4,310,511 | 4,418,548 | 4,571,722 | 4,533,691 | 4,483,775 | 4,344,940 | 4,094,047 | 4,072,726 | 3,962,515 | 3,707,784 | 3,689,382 | 3,592,367 | 3,438,749 | 2,868,719 | 2,904,573 | 2,837,428 | 2,540,648 | 2,387,564 | 2,405,139 | 2,436,248 | 2,343,388 | 2,234,545 | 2,234,294 | 2,274,547 | 2,167,437 | 2,070,474 | 2,130,089 | 2,408,829 |