Sumitomo Corporation
TSE:8053.T
3331 (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 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 675,633 | 716,703 | 667,852 | 634,988 | 657,261 | 709,814 | 656,859 | 693,253 | 678,555 | 704,932 | 733,824 | 620,714 | 671,061 | 637,891 | 599,013 | 629,162 | 587,363 | 604,548 | 710,371 | 650,490 | 645,884 | 675,839 | 660,359 | 675,136 | 707,481 | 700,254 | 667,152 | 747,830 | 757,437 | 660,649 | 776,464 | 817,089 | 832,113 | 817,206 | 868,755 | 768,971 | 773,389 | 874,816 | 895,875 | 864,467 | 899,700 | 934,131 | 1,111,192 | 888,285 | 874,998 | 871,218 | 924,513 | 843,280 | 865,801 | 797,347 | 821,915 | 801,566 | 746,335 | 750,524 | 704,313 | 667,567 | 721,521 | 657,562 | 813,833 | 667,295 | 518,726 | 519,215 | 511,350 |
Kortetermijnbeleggingen
| 16,907 | 22,962 | 23,343 | 213,632 | 191,599 | 177,417 | 136,351 | 197,493 | 325,540 | 285,954 | 267,047 | 206,668 | 272,528 | 154,346 | 129,413 | 103,925 | 94,414 | 103,923 | 124,999 | 77,213 | 86,995 | 86,458 | 75,173 | 101,054 | 93,493 | 81,937 | 83,433 | 88,219 | 94,150 | 81,456 | 85,193 | 175,126 | 106,958 | 169,625 | 149,564 | 149,698 | 148,672 | 107,696 | 119,194 | 148,200 | 108,559 | 89,079 | 82,557 | 90,583 | 88,884 | 108,671 | 91,922 | 93,248 | 97,843 | 115,768 | 73,958 | 84,288 | 114,974 | 83,518 | 80,709 | 8,503 | 9,965 | 9,498 | 10,343 | 9,692 | 16,382 | 17,451 | 18,963 |
Liquide middelen en kortetermijnbeleggingen
| 692,540 | 739,665 | 691,195 | 848,620 | 848,860 | 887,231 | 793,210 | 890,746 | 1,004,095 | 990,886 | 1,000,871 | 827,382 | 943,589 | 792,237 | 728,426 | 733,087 | 681,777 | 708,471 | 835,370 | 727,703 | 732,879 | 762,297 | 735,532 | 776,190 | 800,974 | 782,191 | 750,585 | 836,049 | 851,587 | 742,105 | 861,657 | 992,215 | 939,071 | 986,831 | 1,018,319 | 918,669 | 922,061 | 982,512 | 1,015,069 | 1,012,667 | 1,008,259 | 1,023,210 | 1,193,749 | 978,868 | 963,882 | 979,889 | 1,016,435 | 936,528 | 963,644 | 913,115 | 895,873 | 885,854 | 861,309 | 834,042 | 785,022 | 676,070 | 731,486 | 667,060 | 824,176 | 676,987 | 535,108 | 536,666 | 530,313 |
Nettovorderingen
| 2,095,038 | 2,270,954 | 2,284,718 | 2,325,979 | 2,266,058 | 2,241,833 | 2,247,115 | 2,274,740 | 2,293,738 | 2,208,001 | 2,073,011 | 1,978,554 | 1,703,504 | 1,655,143 | 1,652,368 | 1,355,110 | 1,295,013 | 1,269,394 | 1,362,608 | 1,454,794 | 1,416,479 | 1,468,993 | 1,557,522 | 1,573,413 | 1,526,310 | 1,452,507 | 1,652,134 | 1,674,972 | 1,402,729 | 1,358,459 | 1,375,482 | 1,351,070 | 1,228,694 | 1,259,462 | 1,369,319 | 1,586,331 | 1,585,146 | 1,645,794 | 1,710,149 | 1,867,269 | 1,737,214 | 1,666,135 | 1,685,720 | 1,703,190 | 1,604,424 | 1,610,587 | 1,596,747 | 1,566,904 | 1,506,854 | 1,747,977 | 1,732,057 | 2,147,173 | 2,218,732 | 1,821,069 | 1,844,642 | 1,495,819 | 1,458,682 | 1,455,843 | 1,491,654 | 1,524,850 | 1,469,779 | 1,477,734 | 1,626,047 |
Voorraad
| 1,518,701 | 1,607,680 | 1,486,770 | 1,404,999 | 1,425,545 | 1,435,958 | 1,390,559 | 1,312,132 | 1,281,351 | 1,202,058 | 1,058,003 | 994,408 | 933,672 | 875,162 | 793,279 | 852,700 | 876,741 | 948,008 | 929,981 | 1,010,612 | 987,266 | 973,060 | 925,204 | 1,002,219 | 951,969 | 1,020,567 | 877,808 | 931,801 | 952,911 | 888,683 | 830,871 | 902,517 | 785,319 | 800,298 | 807,371 | 913,995 | 932,225 | 1,005,429 | 994,404 | 1,107,633 | 980,487 | 895,382 | 872,030 | 894,925 | 822,214 | 806,391 | 770,450 | 786,882 | 732,672 | 722,988 | 707,105 | 738,067 | 745,034 | 732,586 | 698,810 | 712,488 | 695,149 | 664,147 | 676,840 | 705,918 | 700,705 | 775,265 | 840,088 |
Overige vlottende activa
| 637,713 | 877,005 | 773,021 | 464,732 | 440,733 | 479,764 | 442,073 | 550,318 | 480,519 | 512,936 | 513,598 | 423,588 | 376,359 | 353,936 | 323,511 | 444,668 | 420,630 | 479,912 | 408,432 | 341,228 | 344,921 | 361,016 | 329,392 | 306,381 | 246,401 | 305,510 | 196,759 | 195,833 | 264,043 | 285,404 | 253,165 | 254,552 | 217,975 | 226,526 | 192,063 | 261,652 | 209,926 | 243,895 | 229,062 | 231,601 | 192,132 | 217,468 | 187,999 | 167,857 | 159,816 | 189,876 | 163,224 | 149,129 | 144,233 | 154,575 | 155,271 | 133,605 | 140,852 | 165,132 | 160,832 | 305,100 | 285,571 | 336,005 | 319,254 | 307,553 | 307,041 | 309,583 | 378,399 |
Totaal vlottende activa
| 5,092,729 | 5,495,304 | 5,235,704 | 5,044,330 | 4,981,196 | 5,044,786 | 4,872,957 | 5,027,936 | 5,059,703 | 4,913,881 | 4,645,483 | 4,223,932 | 3,957,124 | 3,676,478 | 3,497,584 | 3,385,565 | 3,274,161 | 3,405,785 | 3,536,391 | 3,534,337 | 3,481,545 | 3,565,366 | 3,547,650 | 3,658,203 | 3,525,654 | 3,560,775 | 3,477,286 | 3,638,655 | 3,471,270 | 3,274,651 | 3,321,175 | 3,500,354 | 3,171,059 | 3,273,117 | 3,387,072 | 3,680,647 | 3,649,358 | 3,877,630 | 3,948,684 | 4,219,170 | 3,918,092 | 3,802,195 | 3,939,498 | 3,744,840 | 3,550,336 | 3,586,743 | 3,546,856 | 3,439,443 | 3,347,403 | 3,538,655 | 3,490,306 | 3,904,699 | 3,965,927 | 3,552,829 | 3,489,306 | 3,189,477 | 3,170,888 | 3,123,055 | 3,311,924 | 3,215,308 | 3,012,633 | 3,099,248 | 3,374,847 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,225,217 | 1,212,954 | 1,191,654 | 1,101,829 | 1,126,208 | 1,099,067 | 1,046,316 | 1,060,723 | 1,094,973 | 1,070,724 | 1,023,733 | 1,042,790 | 1,046,360 | 1,058,208 | 1,050,648 | 1,029,782 | 1,041,955 | 1,058,795 | 1,054,042 | 1,070,755 | 1,059,634 | 1,057,388 | 746,647 | 741,473 | 792,421 | 767,203 | 750,226 | 767,598 | 815,061 | 807,194 | 795,857 | 798,482 | 718,088 | 728,371 | 785,009 | 851,630 | 854,655 | 903,782 | 884,766 | 934,371 | 864,838 | 933,031 | 921,157 | 915,723 | 858,803 | 848,875 | 821,981 | 716,293 | 654,183 | 605,589 | 606,855 | 598,464 | 608,094 | 838,087 | 1,463,042 | 1,097,355 | 1,100,509 | 1,102,780 | 1,124,379 | 1,108,634 | 1,106,580 | 1,096,820 | 1,055,149 |
Goodwill
| 0 | 0 | 141,783 | 0 | 0 | 0 | 115,694 | 0 | 0 | 0 | -4,885 | 0 | 0 | 0 | 109,796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110,325 | 0 | 0 | 0 | 107,813 | 0 | 0 | 0 | 173,932 | 0 | 0 | 0 | 120,727 | 0 | 0 | 0 | 156,593 | 0 | 0 | 0 | 170,540 | 0 | 0 | 0 | 138,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 353,430 | 375,178 | 349,829 | 325,215 | 325,084 | 315,329 | 288,744 | 257,836 | 263,200 | 262,201 | 259,851 | 249,737 | 249,616 | 252,552 | 255,961 | 253,801 | 281,621 | 292,164 | 288,913 | 329,658 | 305,924 | 299,189 | 149,434 | 256,734 | 267,183 | 264,587 | 156,664 | 270,533 | 354,347 | 355,648 | 183,427 | 305,093 | 279,336 | 285,619 | 190,062 | 364,228 | 356,471 | 360,945 | 208,845 | 372,935 | 373,538 | 357,829 | 197,366 | 359,347 | 263,923 | 282,110 | 141,236 | 234,177 | 196,618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 353,430 | 375,178 | 349,829 | 325,215 | 325,084 | 315,329 | 284,790 | 257,836 | 263,200 | 262,201 | 254,966 | 249,737 | 249,616 | 252,552 | 255,961 | 253,801 | 281,621 | 292,164 | 288,913 | 329,658 | 305,924 | 299,189 | 259,759 | 256,734 | 267,183 | 264,587 | 264,477 | 270,533 | 354,347 | 355,648 | 357,359 | 305,093 | 279,336 | 285,619 | 310,789 | 364,228 | 356,471 | 360,945 | 365,438 | 372,935 | 373,538 | 357,829 | 367,906 | 359,347 | 263,923 | 282,110 | 279,809 | 234,177 | 196,618 | 201,175 | 331,618 | 350,853 | 324,593 | 368,461 | 348,993 | 378,842 | 377,218 | 385,258 | 392,940 | 387,911 | 389,760 | 387,574 | 400,555 |
Langetermijnbeleggingen
| 4,007,321 | 3,464,059 | 4,134,941 | 3,274,810 | 3,348,808 | 3,152,287 | 3,085,656 | 2,964,781 | 3,041,989 | 2,914,144 | 2,773,651 | 2,665,317 | 2,599,577 | 2,486,322 | 2,477,082 | 2,339,196 | 2,362,089 | 2,362,166 | 2,354,198 | 2,571,097 | 2,484,096 | 2,490,547 | 2,560,452 | 2,498,860 | 2,626,723 | 2,555,624 | 2,453,988 | 2,500,823 | 2,361,969 | 2,326,710 | 2,314,841 | 2,213,526 | 2,167,303 | 2,126,642 | 2,273,671 | 2,382,086 | 2,409,187 | 2,547,906 | 2,497,775 | 2,475,733 | 2,396,447 | 2,293,463 | 2,227,355 | 2,325,421 | 2,194,972 | 2,077,835 | 2,016,695 | 1,857,367 | 1,749,370 | 1,676,676 | 1,724,583 | 1,585,766 | 1,577,329 | 1,600,201 | 1,757,751 | 1,619,647 | 1,488,159 | 1,509,289 | 1,449,092 | 1,420,313 | 1,407,941 | 1,417,906 | 1,324,689 |
Belastingvorderingen
| 41,108 | 45,575 | 47,055 | 41,036 | 34,900 | 33,581 | 30,790 | 27,877 | 28,083 | 28,103 | 26,660 | 24,911 | 22,577 | 23,331 | 23,821 | 30,163 | 32,876 | 34,778 | 38,077 | 38,304 | 38,761 | 42,484 | 36,248 | 35,123 | 40,475 | 40,269 | 42,202 | 41,975 | 74,682 | 64,180 | 67,758 | 65,297 | 67,953 | 66,648 | 71,443 | 70,939 | 82,139 | 79,873 | 83,924 | 89,913 | 67,478 | 89,596 | 92,411 | 84,855 | 88,296 | 87,533 | 89,428 | 93,005 | 106,753 | 112,302 | 102,023 | 106,428 | 117,582 | 106,804 | 68,087 | 31,463 | 23,406 | 24,738 | 25,423 | 24,290 | 26,085 | 37,403 | 36,161 |
Overige niet-vlottende activa
| 76,154 | 945,237 | 73,400 | 932,025 | 916,988 | 951,418 | 785,743 | 854,131 | 997,401 | 910,343 | 857,673 | 752,208 | 758,108 | 796,549 | 774,888 | 740,073 | 763,374 | 798,766 | 856,975 | 834,596 | 832,905 | 805,733 | 765,767 | 782,350 | 803,159 | 779,514 | 782,453 | 810,237 | 874,383 | 858,463 | 904,804 | 1,008,636 | 916,522 | 968,806 | 989,834 | 1,189,769 | 1,260,740 | 1,213,570 | 1,240,783 | 1,280,429 | 1,192,630 | 1,128,677 | 1,120,411 | 1,095,206 | 1,120,880 | 1,116,544 | 1,077,988 | 1,019,335 | 1,025,658 | 1,036,164 | 971,384 | 881,438 | 878,802 | 980,285 | 103,323 | 871,618 | 866,118 | 844,884 | 834,040 | 796,928 | 787,842 | 800,135 | 826,755 |
Totaal niet-vlottende activa
| 5,703,230 | 6,043,003 | 5,796,879 | 5,674,915 | 5,751,988 | 5,551,682 | 5,233,295 | 5,165,348 | 5,425,646 | 5,185,515 | 4,936,683 | 4,734,963 | 4,676,238 | 4,616,962 | 4,582,400 | 4,393,015 | 4,481,915 | 4,546,669 | 4,592,205 | 4,844,410 | 4,721,320 | 4,695,341 | 4,368,873 | 4,314,540 | 4,529,961 | 4,407,197 | 4,293,346 | 4,391,166 | 4,480,442 | 4,412,195 | 4,440,619 | 4,391,034 | 4,149,202 | 4,176,086 | 4,430,746 | 4,858,652 | 4,963,192 | 5,106,076 | 5,072,686 | 5,153,381 | 4,894,931 | 4,802,596 | 4,729,240 | 4,780,552 | 4,526,874 | 4,412,897 | 4,285,901 | 3,920,177 | 3,732,582 | 3,631,906 | 3,736,463 | 3,522,949 | 3,506,400 | 3,893,838 | 3,741,196 | 3,998,925 | 3,855,410 | 3,866,949 | 3,825,874 | 3,738,076 | 3,718,208 | 3,739,838 | 3,643,309 |
Totaal activa
| 10,795,959 | 11,538,307 | 11,032,583 | 10,719,245 | 10,733,184 | 10,596,468 | 10,106,252 | 10,193,284 | 10,485,349 | 10,099,396 | 9,582,166 | 8,958,895 | 8,633,362 | 8,293,440 | 8,079,984 | 7,778,580 | 7,756,076 | 7,952,454 | 8,128,596 | 8,378,747 | 8,202,865 | 8,260,707 | 7,916,523 | 7,972,743 | 8,055,615 | 7,967,972 | 7,770,632 | 8,029,821 | 7,951,712 | 7,686,846 | 7,761,794 | 7,891,388 | 7,320,261 | 7,449,203 | 7,817,818 | 8,539,299 | 8,612,550 | 8,983,706 | 9,021,370 | 9,372,551 | 8,813,023 | 8,604,791 | 8,668,738 | 8,525,392 | 8,077,210 | 7,999,640 | 7,832,757 | 7,359,620 | 7,079,985 | 7,170,561 | 7,226,769 | 7,427,648 | 7,472,327 | 7,446,667 | 7,230,502 | 7,188,402 | 7,026,298 | 6,990,004 | 7,137,798 | 6,953,384 | 6,730,841 | 6,839,086 | 7,018,156 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 1,551,382 | 1,688,748 | 1,713,936 | 1,647,840 | 1,599,811 | 1,605,562 | 1,648,976 | 1,730,435 | 1,704,838 | 1,662,437 | 1,612,480 | 1,452,243 | 1,258,574 | 1,244,453 | 1,269,631 | 1,143,885 | 1,057,471 | 1,029,644 | 1,079,099 | 1,123,737 | 1,044,734 | 1,094,822 | 1,190,259 | 1,189,041 | 1,108,057 | 1,108,836 | 1,038,657 | 1,048,248 | 1,067,917 | 1,008,325 | 1,029,294 | 1,005,191 | 876,086 | 906,480 | 933,147 | 1,032,926 | 974,405 | 1,045,320 | 1,051,081 | 1,239,213 | 1,082,683 | 1,050,779 | 1,076,713 | 1,072,194 | 968,601 | 1,073,074 | 1,080,699 | 1,024,497 | 997,293 | 1,051,785 | 1,102,326 | 1,110,618 | 1,023,449 | 1,069,417 | 1,026,160 | 899,441 | 888,339 | 871,052 | 921,003 | 862,259 | 784,390 | 759,194 | 830,356 |
Kortlopende schulden
| 726,799 | 915,917 | 822,837 | 902,062 | 756,009 | 895,275 | 761,414 | 924,574 | 647,944 | 651,840 | 681,851 | 787,557 | 671,524 | 643,809 | 549,068 | 652,699 | 615,924 | 768,441 | 820,567 | 858,683 | 781,812 | 841,297 | 682,349 | 741,323 | 668,645 | 749,652 | 603,249 | 652,927 | 682,307 | 640,847 | 659,257 | 738,154 | 684,082 | 737,361 | 737,457 | 824,221 | 910,036 | 866,076 | 947,997 | 966,106 | 821,048 | 797,422 | 876,379 | 836,591 | 786,031 | 716,950 | 695,665 | 693,368 | 683,049 | 640,011 | 632,267 | 707,579 | 729,825 | 904,915 | 850,435 | 882,933 | 944,850 | 931,122 | 934,687 | 937,286 | 900,820 | 1,127,408 | 1,175,018 |
Belastingschulden
| 0 | 43,969 | 46,068 | 37,145 | 42,123 | 32,487 | 48,060 | 89,658 | 90,361 | 59,527 | 63,373 | 60,448 | 58,623 | 38,484 | 31,655 | 19,600 | 19,071 | 22,411 | 25,785 | 15,296 | 32,954 | 27,363 | 28,467 | 55,717 | 53,627 | 41,682 | 39,639 | 42,537 | 37,902 | 25,010 | 20,737 | 23,327 | 21,448 | 15,885 | 21,916 | 26,036 | 20,755 | 17,561 | 19,396 | 26,671 | 24,416 | 21,246 | 25,414 | 24,943 | 24,368 | 17,487 | 19,796 | 17,440 | 16,276 | 18,676 | 27,773 | 33,784 | 32,605 | 32,309 | 33,528 | 30,098 | 32,501 | 25,994 | 30,985 | 20,073 | 24,332 | 24,532 | 28,133 |
Uitgestelde opbrengsten
| 149,937 | 165,764 | 133,999 | 436,267 | 457,024 | 446,872 | 441,662 | 505,354 | 706,593 | 646,714 | 654,534 | 505,665 | 594,894 | 420,583 | 368,771 | 299,353 | 283,083 | 276,051 | 312,469 | 290,150 | 307,967 | 300,820 | 323,163 | 380,174 | 410,267 | 367,696 | 428,644 | 449,687 | 405,550 | 354,120 | 407,239 | 514,644 | 390,870 | 398,959 | 389,401 | 407,620 | 376,532 | 370,998 | 398,353 | 430,889 | 396,475 | 329,694 | 350,642 | 353,478 | 361,203 | 342,137 | 345,168 | 351,508 | 352,105 | 395,362 | 363,512 | 627,099 | 639,512 | 309,981 | 127,675 | 166,080 | 167,758 | 146,583 | 170,894 | 157,647 | 150,806 | 149,892 | 212,349 |
Overige kortlopende verplichtingen
| 455,698 | 556,427 | 469,811 | 104,691 | 122,755 | 130,730 | 113,103 | 117,912 | 147,287 | 121,453 | 127,925 | 120,421 | 88,675 | 94,582 | 80,937 | 90,408 | 64,761 | 83,553 | 84,411 | 75,189 | 64,880 | 98,219 | 82,935 | 77,451 | 83,295 | 76,295 | 87,599 | 71,507 | 77,370 | 73,425 | 80,129 | 71,478 | 64,202 | 68,790 | 60,114 | 73,830 | 53,831 | 71,568 | 82,189 | 70,050 | 64,513 | 77,289 | 66,090 | 68,684 | 63,192 | 63,097 | 55,053 | 59,971 | 61,968 | 73,930 | 74,865 | 125,185 | 133,043 | 128,849 | 338,806 | 299,275 | 256,287 | 290,838 | 293,320 | 332,097 | 282,057 | 312,407 | 361,980 |
Totaal kortlopende verplichtingen
| 2,883,816 | 3,326,856 | 3,140,583 | 3,090,860 | 2,935,599 | 3,078,439 | 2,965,155 | 3,278,275 | 3,206,662 | 3,082,444 | 3,076,790 | 2,865,886 | 2,613,667 | 2,403,427 | 2,268,407 | 2,186,345 | 2,021,239 | 2,157,689 | 2,296,546 | 2,347,759 | 2,199,393 | 2,335,158 | 2,278,706 | 2,387,989 | 2,270,264 | 2,302,479 | 2,158,149 | 2,222,369 | 2,233,144 | 2,076,717 | 2,175,919 | 2,329,467 | 2,015,240 | 2,111,590 | 2,120,119 | 2,338,597 | 2,314,804 | 2,353,962 | 2,479,620 | 2,706,258 | 2,364,719 | 2,255,184 | 2,369,824 | 2,330,947 | 2,179,027 | 2,195,258 | 2,176,585 | 2,129,344 | 2,094,415 | 2,161,088 | 2,172,970 | 2,570,481 | 2,525,829 | 2,413,162 | 2,343,076 | 2,247,729 | 2,257,234 | 2,239,595 | 2,319,904 | 2,289,289 | 2,118,073 | 2,348,901 | 2,579,703 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 2,530,019 | 2,522,842 | 2,456,547 | 2,860,148 | 2,936,532 | 2,935,746 | 2,888,492 | 2,753,737 | 2,901,806 | 2,987,644 | 2,823,370 | 2,796,922 | 2,824,582 | 2,838,036 | 2,864,542 | 2,798,439 | 2,868,322 | 2,879,516 | 2,860,776 | 2,848,697 | 2,905,701 | 2,861,661 | 2,415,606 | 2,466,466 | 2,552,038 | 2,575,712 | 2,600,616 | 2,721,665 | 2,716,962 | 2,730,771 | 2,759,069 | 2,716,573 | 2,715,139 | 2,760,668 | 2,913,486 | 3,231,333 | 3,262,733 | 3,455,693 | 3,473,280 | 3,477,525 | 3,494,657 | 3,395,941 | 3,362,553 | 3,291,887 | 3,139,834 | 3,154,004 | 3,165,737 | 3,038,907 | 2,936,485 | 2,960,901 | 2,981,548 | 2,895,622 | 2,916,554 | 2,982,935 | 2,916,963 | 3,088,768 | 2,962,599 | 2,952,051 | 2,938,465 | 2,872,916 | 2,877,659 | 2,764,628 | 2,821,287 |
Uitgestelde opbrengsten niet-vlottend
| 437,010 | 429,988 | 427,457 | 0 | 0 | 2,701,586 | 0 | 0 | 0 | 2,804,626 | 2,636,469 | 2,558,890 | 2,596,649 | 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 | 156,646 | 152,195 | 155,323 | 36,185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 129,543 | 154,073 | 158,168 | 123,825 | 114,587 | 112,813 | 98,491 | 78,766 | 66,069 | 80,528 | 77,595 | 80,417 | 75,918 | 82,275 | 79,100 | 86,130 | 87,479 | 95,118 | 84,253 | 105,489 | 98,249 | 99,325 | 96,707 | 87,371 | 113,605 | 113,381 | 111,720 | 107,794 | 135,877 | 126,568 | 116,840 | 119,228 | 106,553 | 102,045 | 121,253 | 165,267 | 148,338 | 175,308 | 169,008 | 137,260 | 102,087 | 145,695 | 140,797 | 138,326 | 122,147 | 106,714 | 93,648 | 61,805 | 56,021 | 55,336 | 77,145 | 87,499 | 81,058 | 95,747 | 100,117 | 137,942 | 126,314 | 127,207 | 165,605 | 174,985 | 167,549 | 167,998 | 138,264 |
Overige niet-vlottende verplichtingen
| 208,517 | 209,714 | 177,524 | 174,451 | 177,186 | -2,515,189 | 176,655 | 222,793 | 265,375 | -2,576,727 | -2,413,343 | -2,384,640 | -2,409,016 | 180,893 | 172,385 | 168,686 | 171,979 | 183,536 | 194,434 | 147,107 | 154,239 | 156,328 | 219,305 | 208,005 | 195,454 | 198,449 | 205,826 | 215,408 | 216,852 | 215,892 | 223,011 | 269,920 | 266,460 | 274,038 | 271,015 | 257,494 | 269,835 | 269,471 | 282,212 | 284,513 | 257,439 | 247,982 | 255,380 | 251,972 | 238,047 | 233,840 | 220,905 | 191,309 | 186,022 | 189,334 | 193,918 | 35,359 | 58,861 | 45,717 | 152,071 | 19,134 | 19,284 | 19,530 | 19,166 | 18,242 | 18,227 | 19,139 | 20,003 |
Totaal niet-vlottende verplichtingen
| 3,305,089 | 3,316,617 | 3,219,696 | 3,158,424 | 3,228,305 | 3,234,956 | 3,163,638 | 3,055,296 | 3,233,250 | 3,296,071 | 3,124,091 | 3,051,589 | 3,088,133 | 3,101,204 | 3,116,027 | 3,053,255 | 3,127,780 | 3,158,170 | 3,139,463 | 3,101,293 | 3,158,189 | 3,117,314 | 2,731,618 | 2,761,842 | 2,861,097 | 2,887,542 | 2,918,162 | 3,044,867 | 3,069,691 | 3,073,231 | 3,098,920 | 3,105,721 | 3,088,152 | 3,136,751 | 3,305,754 | 3,654,094 | 3,680,906 | 3,900,472 | 3,924,500 | 3,899,298 | 3,854,183 | 3,789,618 | 3,758,730 | 3,682,185 | 3,500,028 | 3,494,558 | 3,480,290 | 3,292,021 | 3,178,528 | 3,205,571 | 3,252,611 | 3,175,126 | 3,208,668 | 3,279,722 | 3,205,336 | 3,245,844 | 3,108,197 | 3,098,788 | 3,123,236 | 3,066,143 | 3,063,435 | 2,951,765 | 2,979,554 |
Totaal passiva
| 6,188,905 | 6,643,473 | 6,360,279 | 6,249,284 | 6,163,904 | 6,313,395 | 6,128,793 | 6,333,571 | 6,439,912 | 6,378,515 | 6,200,881 | 5,917,475 | 5,701,800 | 5,504,631 | 5,384,434 | 5,239,600 | 5,149,019 | 5,315,859 | 5,436,009 | 5,449,052 | 5,357,582 | 5,452,472 | 5,010,324 | 5,149,831 | 5,131,361 | 5,190,021 | 5,076,311 | 5,267,236 | 5,302,835 | 5,149,948 | 5,274,839 | 5,435,188 | 5,103,392 | 5,248,341 | 5,425,873 | 5,992,691 | 5,995,710 | 6,254,434 | 6,404,120 | 6,605,556 | 6,218,902 | 6,044,802 | 6,128,554 | 6,013,132 | 5,679,055 | 5,689,816 | 5,656,875 | 5,421,365 | 5,272,943 | 5,366,659 | 5,425,581 | 5,745,607 | 5,734,497 | 5,692,884 | 5,548,412 | 5,493,573 | 5,365,431 | 5,338,383 | 5,443,140 | 5,355,432 | 5,181,508 | 5,300,666 | 5,559,257 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 3,173,263 | 0 | 0 | 0 | 2,816,769 | 2,743,680 | 2,610,506 | 2,563,307 | 0 | 0 | 0 | 0 | 0 | 4,054 | 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
| 221,023 | 220,423 | 220,423 | 220,423 | 220,423 | 220,047 | 220,047 | 220,047 | 220,047 | 219,894 | 219,894 | 219,894 | 219,894 | 219,781 | 219,781 | 219,781 | 219,781 | 219,613 | 219,613 | 219,613 | 219,613 | 219,449 | 219,449 | 219,449 | 219,449 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 | 219,279 |
Ingehouden winsten
| 3,067,809 | 2,954,585 | 2,898,056 | 2,905,153 | 2,853,568 | 2,719,972 | 2,707,382 | 2,578,335 | 2,536,821 | 2,344,637 | 2,269,661 | 2,136,354 | 2,089,256 | 1,953,429 | 1,871,411 | 1,893,836 | 1,979,058 | 1,995,877 | 2,073,884 | 2,127,214 | 2,118,013 | 2,042,394 | 2,061,306 | 1,989,093 | 1,980,400 | 1,889,384 | 1,827,987 | 1,777,759 | 1,711,515 | 1,627,700 | 1,577,288 | 1,520,066 | 1,500,592 | 1,455,343 | 1,467,194 | 1,473,654 | 1,567,896 | 1,525,098 | 1,474,522 | 1,531,497 | 1,517,099 | 1,600,065 | 1,574,789 | 1,530,651 | 1,485,743 | 1,427,817 | 1,391,440 | 1,351,806 | 1,340,108 | 1,260,706 | 1,251,411 | 1,218,155 | 1,191,452 | 1,127,283 | 1,068,193 | 1,382,114 | 1,342,468 | 1,298,145 | 1,252,336 | 1,215,380 | 1,170,448 | 1,133,377 | 1,127,138 |
Overige gereserveerde algehele resultaten
| 0 | 1,277,412 | 1,077,039 | 875,197 | 1,030,451 | 906,453 | 637,538 | 617,385 | 845,701 | 716,610 | 454,136 | 254,723 | 194,815 | 192,392 | 469,499 | 14,726 | 90 | 17,378 | -4,054 | 188,090 | 115,183 | 158,114 | 234,937 | 213,964 | 323,423 | 271,461 | 248,564 | 370,907 | 332,069 | 310,798 | 309,094 | 339,220 | 104,451 | 136,366 | 311,880 | 455,342 | 431,770 | 592,315 | 531,343 | 615,098 | 458,782 | 343,592 | 346,222 | 368,938 | 296,347 | 267,496 | 173,044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,071,982 | 199,326 | 249,976 | 249,265 | 249,652 | -2,940,019 | 214,551 | 252,483 | 251,907 | -2,564,531 | -2,489,555 | -2,356,248 | -2,309,150 | 254,204 | -32,740 | 255,839 | 255,668 | 254,530 | 250,636 | 254,500 | 254,885 | 254,575 | 255,791 | 262,081 | 262,708 | 262,391 | 262,330 | 261,251 | 261,043 | 261,081 | 260,824 | 250,157 | 254,877 | 254,429 | 253,156 | 257,085 | 256,701 | 255,532 | 256,288 | 262,730 | 264,113 | 264,640 | 264,380 | 264,815 | 269,109 | 269,152 | 269,053 | 250,973 | 136,599 | 212,054 | 218,366 | 119,811 | 202,474 | 284,281 | 282,996 | -17,993 | -9,075 | 25,222 | 112,111 | 54,633 | 51,933 | 79,144 | 6,698 |
Totaal eigen vermogen van aandeelhouders
| 4,360,814 | 4,651,746 | 4,445,494 | 4,250,038 | 4,354,094 | 4,079,716 | 3,779,518 | 3,668,250 | 3,854,476 | 3,533,379 | 3,197,816 | 2,865,229 | 2,758,122 | 2,619,806 | 2,527,951 | 2,384,182 | 2,454,597 | 2,487,398 | 2,544,133 | 2,789,417 | 2,707,694 | 2,674,532 | 2,771,483 | 2,684,587 | 2,785,980 | 2,642,515 | 2,558,160 | 2,629,196 | 2,523,906 | 2,418,858 | 2,366,485 | 2,328,722 | 2,079,199 | 2,065,417 | 2,251,509 | 2,405,360 | 2,475,646 | 2,592,224 | 2,481,432 | 2,628,604 | 2,459,273 | 2,427,576 | 2,404,670 | 2,383,683 | 2,270,478 | 2,183,744 | 2,052,816 | 1,822,058 | 1,695,986 | 1,692,039 | 1,689,056 | 1,557,245 | 1,613,205 | 1,630,843 | 1,570,468 | 1,583,400 | 1,552,672 | 1,542,646 | 1,583,726 | 1,489,292 | 1,441,660 | 1,431,800 | 1,353,115 |
Totaal eigen vermogen
| 4,607,054 | 4,894,834 | 4,672,304 | 4,469,961 | 4,569,280 | 4,283,073 | 3,977,459 | 3,859,713 | 4,045,437 | 3,720,881 | 3,381,285 | 3,041,420 | 2,931,562 | 2,788,809 | 2,695,550 | 2,538,980 | 2,607,057 | 2,636,595 | 2,692,587 | 2,929,695 | 2,845,283 | 2,808,235 | 2,906,199 | 2,822,912 | 2,924,254 | 2,777,951 | 2,694,321 | 2,762,585 | 2,648,877 | 2,536,898 | 2,486,955 | 2,456,200 | 2,216,869 | 2,200,862 | 2,391,945 | 2,546,608 | 2,616,840 | 2,729,272 | 2,617,250 | 2,766,995 | 2,594,121 | 2,559,989 | 2,540,184 | 2,512,260 | 2,398,155 | 2,309,824 | 2,175,882 | 1,938,255 | 1,807,042 | 1,803,902 | 1,801,188 | 1,682,041 | 1,737,830 | 1,753,783 | 1,682,090 | 1,694,829 | 1,660,867 | 1,651,621 | 1,694,658 | 1,597,952 | 1,549,333 | 1,538,420 | 1,458,899 |
Totaal passiva en aandeelhoudersvermogen
| 10,795,959 | 11,538,307 | 11,032,583 | 10,719,245 | 10,733,184 | 10,596,468 | 10,106,252 | 10,193,284 | 10,485,349 | 10,099,396 | 9,582,166 | 8,958,895 | 8,633,362 | 8,293,440 | 8,079,984 | 7,778,580 | 7,756,076 | 7,952,454 | 8,128,596 | 8,378,747 | 8,202,865 | 8,260,707 | 7,916,523 | 7,972,743 | 8,055,615 | 7,967,972 | 7,770,632 | 8,029,821 | 7,951,712 | 7,686,846 | 7,761,794 | 7,891,388 | 7,320,261 | 7,449,203 | 7,817,818 | 8,539,299 | 8,612,550 | 8,983,706 | 9,021,370 | 9,372,551 | 8,813,023 | 8,604,791 | 8,668,738 | 8,525,392 | 8,077,210 | 7,999,640 | 7,832,757 | 7,359,620 | 7,079,985 | 7,170,561 | 7,226,769 | 7,427,648 | 7,472,327 | 7,446,667 | 7,230,502 | 7,188,402 | 7,026,298 | 6,990,004 | 7,137,798 | 6,953,384 | 6,730,841 | 6,839,086 | 7,018,156 |