Mitsui O.S.K. Lines, Ltd.
TSE:9104.T
5278 (JPY) • At close November 5, 2024
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 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 113,149 | 93,961 | 99,878 | 86,238 | 105,784 | 124,505 | 192,797 | 177,145 | 146,260 | 86,622 | 98,148 | 150,780 | 50,864 | 65,788 | 44,147 | 83,784 | 61,716 | 51,383 | 60,267 | 45,757 | 45,263 | 43,057 | 39,738 | 55,290 | 45,713 | 43,244 | 49,269 | 41,216 | 26,859 |
Kortetermijnbeleggingen
| 4,770 | 500 | 1,000 | 500 | 500 | 500 | 500 | 12,800 | 20,000 | 45,000 | 83,000 | 35,938 | 10,023 | 29 | 42,482 | 13 | 42 | 87 | 61 | 63 | 4,460 | 4,961 | 5,366 | 9,074 | 12,666 | 30,560 | 45,464 | 45,756 | 35,161 |
Liquide middelen en kortetermijnbeleggingen
| 117,919 | 94,461 | 100,878 | 86,738 | 106,284 | 125,005 | 193,297 | 189,945 | 166,260 | 131,622 | 181,148 | 186,718 | 60,887 | 65,817 | 86,629 | 83,797 | 61,758 | 51,470 | 60,328 | 45,820 | 49,723 | 48,018 | 45,104 | 64,364 | 58,379 | 73,804 | 94,733 | 86,972 | 62,020 |
Nettovorderingen
| 147,133 | 159,283 | 147,037 | 136,694 | 142,390 | 155,573 | 189,103 | 192,581 | 197,843 | 256,887 | 221,698 | 203,588 | 189,259 | 185,132 | 175,480 | 249,338 | 249,553 | 203,453 | 177,729 | 143,570 | 126,167 | 123,579 | 100,761 | 109,302 | 103,052 | 82,966 | 94,612 | 88,017 | 76,585 |
Voorraad
| 56,117 | 50,787 | 46,085 | 29,615 | 33,520 | 36,445 | 38,679 | 36,358 | 27,860 | 49,025 | 59,349 | 59,437 | 54,335 | 46,547 | 38,531 | 28,151 | 46,650 | 28,438 | 25,918 | 15,170 | 12,778 | 13,829 | 11,488 | 11,550 | 12,381 | 8,565 | 9,459 | 9,129 | 7,897 |
Overige vlottende activa
| 144,627 | 134,010 | 57,452 | 73,953 | 52,693 | 70,437 | 58,957 | 62,593 | 64,512 | 74,261 | 71,444 | 64,503 | 82,455 | 46,947 | 51,390 | 67,311 | 148,117 | 122,113 | 76,380 | 95,275 | 110,876 | 104,219 | 94,035 | 70,558 | 66,048 | 65,661 | 77,285 | 66,030 | 64,859 |
Totaal vlottende activa
| 465,796 | 438,541 | 351,452 | 327,000 | 334,887 | 387,460 | 480,036 | 481,477 | 456,475 | 511,795 | 533,639 | 514,246 | 386,936 | 344,443 | 352,030 | 428,597 | 506,078 | 405,474 | 340,355 | 299,835 | 299,544 | 289,645 | 251,388 | 255,774 | 239,860 | 230,996 | 276,089 | 250,148 | 211,361 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,654,521 | 1,342,240 | 1,111,152 | 1,099,458 | 1,201,698 | 1,193,910 | 1,290,929 | 1,323,665 | 1,376,431 | 1,498,028 | 1,379,244 | 1,303,967 | 1,293,802 | 1,257,823 | 1,209,175 | 1,106,746 | 1,047,825 | 847,660 | 769,902 | 665,320 | 477,621 | 569,234 | 619,645 | 691,307 | 756,623 | 753,347 | 818,579 | 718,194 | 613,672 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,783 | 7,167 | 9,836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 69,200 | 36,739 | 36,624 | 31,364 | 28,810 | 28,695 | 30,163 | 31,287 | 33,483 | 37,068 | 29,384 | 22,928 | 0 | 0 | 9,079 | 9,501 | 9,669 | 9,482 | 25,515 | 9,098 | 8,171 | 6,369 | 5,902 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 69,200 | 36,739 | 36,624 | 31,364 | 28,810 | 28,695 | 30,163 | 31,287 | 33,483 | 37,068 | 29,384 | 22,928 | 16,193 | 9,187 | 9,079 | 14,284 | 16,836 | 19,318 | 25,515 | 9,098 | 8,171 | 6,369 | 5,902 | 9,074 | 12,666 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 1,771,110 | 1,627,775 | 1,076,151 | 552,109 | 444,831 | 448,234 | 274,027 | 219,178 | 195,055 | 223,811 | 151,455 | 158,001 | 162,723 | 191,841 | 167,891 | 180,349 | 231,538 | 267,905 | 240,042 | 169,073 | 142,046 | 115,623 | 132,179 | 110,802 | 127,080 | 118,465 | 109,542 | 139,011 | 150,019 |
Belastingvorderingen
| 2,435 | 2,058 | 1,217 | 2,369 | 3,228 | 3,048 | 3,212 | 3,535 | 4,422 | 3,954 | 3,768 | 4,033 | 11,692 | 7,116 | 5,509 | 5,755 | 2,819 | 2,707 | 3,024 | 2,366 | 1,592 | 3,992 | 4,364 | 5,215 | 3,257 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 157,490 | 116,890 | 110,101 | 83,255 | 85,258 | 73,127 | 147,264 | 158,382 | 153,718 | 349,390 | 267,200 | 161,433 | 74,815 | 58,330 | 117,628 | 71,348 | 95,455 | 96,876 | 91,986 | 86,560 | 71,232 | 61,749 | 65,612 | 68,228 | 56,988 | 71,832 | 82,366 | 83,518 | 83,274 |
Totaal niet-vlottende activa
| 3,654,756 | 3,125,702 | 2,335,245 | 1,768,555 | 1,763,825 | 1,747,014 | 1,745,595 | 1,736,047 | 1,763,109 | 2,112,251 | 1,831,051 | 1,650,362 | 1,559,225 | 1,524,297 | 1,509,282 | 1,378,482 | 1,394,473 | 1,234,466 | 1,130,469 | 932,417 | 700,662 | 756,967 | 827,702 | 884,626 | 956,614 | 943,644 | 1,010,487 | 940,723 | 846,965 |
Totaal activa
| 4,120,552 | 3,564,247 | 2,686,701 | 2,095,559 | 2,098,717 | 2,134,477 | 2,225,636 | 2,217,528 | 2,219,587 | 2,624,049 | 2,364,695 | 2,164,611 | 1,946,161 | 1,868,740 | 1,861,312 | 1,807,079 | 1,900,551 | 1,639,940 | 1,470,824 | 1,232,252 | 1,000,206 | 1,046,612 | 1,079,090 | 1,140,400 | 1,196,474 | 1,174,640 | 1,286,576 | 1,190,871 | 1,058,326 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||
Crediteuren
| 112,497 | 99,872 | 96,034 | 73,019 | 69,189 | 81,020 | 131,405 | 125,118 | 127,171 | 167,001 | 143,196 | 142,585 | 133,599 | 130,752 | 114,352 | 167,471 | 180,282 | 151,193 | 126,190 | 111,504 | 86,634 | 88,297 | 88,519 | 91,794 | 93,000 | 72,011 | 84,406 | 71,278 | 68,534 |
Kortlopende schulden
| 388,061 | 449,354 | 223,870 | 224,679 | 242,117 | 255,919 | 217,411 | 153,155 | 152,976 | 199,888 | 150,188 | 164,546 | 110,202 | 133,220 | 107,893 | 163,304 | 125,421 | 170,884 | 171,813 | 173,534 | 180,673 | 217,057 | 192,023 | 202,306 | 232,375 | 186,758 | 170,652 | 162,686 | 149,324 |
Belastingschulden
| 33,627 | 6,979 | 8,624 | 4,119 | 5,336 | 5,494 | 6,395 | 6,642 | 4,871 | 7,638 | 6,909 | 7,047 | 6,112 | 27,409 | 3,719 | 8,010 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 35,639 | 57,780 | 56,681 | 73,153 | 62,835 | 63,732 | 69,094 | 48,635 | 119,132 | 49,514 | 50,972 | 38,754 | 31,053 | 62,868 | 87,400 | 56,719 | 83,224 | 40,710 | 32,292 | 37,858 | 30,698 | 8,911 | 2,148 | 15,062 | 3,244 | 5,331 | 7,466 | 2,886 | 950 |
Overige kortlopende verplichtingen
| 111,145 | 62,170 | 37,417 | 46,723 | 48,023 | 45,978 | 60,377 | 56,548 | 64,515 | 88,943 | 85,689 | 79,840 | 47,997 | 47,428 | 45,540 | 53,415 | 139,463 | 120,023 | 102,728 | 106,799 | 100,086 | 109,573 | 92,342 | 90,834 | 84,098 | 73,317 | 87,608 | 64,419 | 60,636 |
Totaal kortlopende verplichtingen
| 647,342 | 669,176 | 414,002 | 417,574 | 422,164 | 446,649 | 478,287 | 383,456 | 463,794 | 505,346 | 430,045 | 425,725 | 322,851 | 374,268 | 355,185 | 440,909 | 528,390 | 482,810 | 433,023 | 429,695 | 398,091 | 423,838 | 375,032 | 399,996 | 412,717 | 337,417 | 350,132 | 301,269 | 279,444 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||
Langetermijnschulden
| 862,677 | 701,810 | 775,404 | 800,265 | 852,208 | 848,419 | 898,669 | 967,129 | 889,903 | 981,444 | 942,102 | 880,861 | 758,197 | 579,619 | 594,710 | 499,192 | 459,280 | 398,534 | 399,617 | 340,598 | 311,021 | 395,589 | 475,696 | 540,159 | 598,999 | 670,363 | 772,428 | 735,101 | 632,778 |
Uitgestelde opbrengsten niet-vlottend
| 53,961 | 38,213 | 38,087 | 47,338 | 56,169 | 68,890 | 86,596 | 33,316 | 29,955 | 31,264 | 28,978 | 30,256 | 29,983 | 33,245 | 35,805 | 32,959 | 16,630 | 17,310 | 16,433 | 15,705 | 15,434 | 15,030 | 16,093 | 18,718 | 11,986 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 95,662 | 84,870 | 74,516 | 65,172 | 58,480 | 58,123 | 55,225 | 56,678 | 81,553 | 109,042 | 81,130 | 71,132 | 18,732 | 19,441 | 47,192 | 31,564 | 66,403 | 78,731 | 57,582 | 30,968 | 15,587 | 9,227 | 11,512 | 3,031 | 4,343 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 91,224 | 132,559 | 49,829 | 66,062 | 68,462 | 60,791 | 78,816 | 93,330 | 107,459 | 104,521 | 98,892 | 137,145 | 98,489 | 121,920 | 92,718 | 107,434 | 78,196 | 41,568 | 71,364 | 57,314 | 31,371 | 30,446 | 30,292 | 26,781 | 8,516 | 19,586 | 20,809 | 17,805 | 15,794 |
Totaal niet-vlottende verplichtingen
| 1,103,524 | 957,452 | 937,836 | 978,837 | 1,035,319 | 1,036,223 | 1,119,306 | 1,150,453 | 1,108,870 | 1,226,271 | 1,151,102 | 1,119,394 | 905,401 | 754,225 | 770,425 | 671,149 | 620,509 | 536,143 | 544,996 | 444,585 | 373,413 | 450,292 | 533,593 | 588,689 | 623,844 | 689,949 | 793,237 | 752,906 | 648,572 |
Totaal passiva
| 1,750,866 | 1,626,628 | 1,351,838 | 1,396,411 | 1,457,483 | 1,482,872 | 1,597,593 | 1,533,909 | 1,572,664 | 1,731,617 | 1,581,147 | 1,545,119 | 1,228,252 | 1,128,493 | 1,125,610 | 1,112,058 | 1,148,899 | 1,018,953 | 978,019 | 874,280 | 771,504 | 874,130 | 908,625 | 988,685 | 1,036,561 | 1,027,366 | 1,143,369 | 1,054,175 | 928,016 |
Eigen vermogen: | |||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 1,636,615 | 1,177,474 | 539,826 | 455,322 | 433,910 | 0 | 0 | 0 | 0 | 0 | 13,177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 66,001 | 65,589 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,350 | 64,915 | 64,915 | 64,915 | 64,915 | 64,915 | 64,915 | 64,915 | 64,915 | 58,841 | 58,841 | 58,737 | 58,736 |
Ingehouden winsten
| 1,685,143 | 1,571,582 | 1,091,250 | 435,589 | 351,636 | 329,888 | 306,642 | 355,263 | 354,179 | 533,484 | 502,833 | 447,829 | 629,667 | 664,645 | 616,736 | 623,626 | 536,096 | 375,443 | 275,689 | 182,143 | 101,991 | 56,469 | 47,818 | 43,433 | 43,199 | 37,900 | 28,578 | 20,269 | 14,610 |
Overige gereserveerde algehele resultaten
| 485,985 | 289,280 | 97,875 | 39,302 | 59,659 | 92,956 | 102,646 | 115,202 | 85,511 | 148,579 | 75,782 | -13,177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 117,047 | -1,637,171 | -1,156,650 | -500,989 | -417,036 | -395,288 | 38,579 | 38,564 | 38,541 | 37,645 | 37,535 | 24,308 | -55,639 | -67,379 | -21,104 | -64,005 | 80,299 | 110,770 | 83,857 | 51,200 | 54,629 | 43,406 | 54,237 | 36,007 | 43,878 | 43,749 | 50,273 | 50,169 | 50,168 |
Totaal eigen vermogen van aandeelhouders
| 2,354,176 | 1,925,895 | 1,275,349 | 579,128 | 514,981 | 526,866 | 513,267 | 574,429 | 543,631 | 785,108 | 681,550 | 537,537 | 639,428 | 662,666 | 661,032 | 625,021 | 681,745 | 551,128 | 424,461 | 298,258 | 221,535 | 164,790 | 166,970 | 144,355 | 151,992 | 140,490 | 137,692 | 129,175 | 123,514 |
Totaal eigen vermogen
| 2,369,682 | 1,937,619 | 1,334,863 | 699,148 | 641,234 | 651,605 | 628,043 | 683,619 | 646,923 | 892,432 | 783,548 | 619,492 | 717,909 | 740,247 | 735,702 | 695,021 | 751,652 | 620,987 | 492,805 | 357,972 | 228,702 | 172,482 | 170,465 | 151,715 | 159,913 | 147,274 | 143,207 | 136,696 | 130,310 |
Totaal passiva en aandeelhoudersvermogen
| 4,120,548 | 3,564,247 | 2,686,701 | 2,095,559 | 2,098,717 | 2,134,477 | 2,225,636 | 2,217,528 | 2,219,587 | 2,624,049 | 2,364,695 | 2,164,611 | 1,946,161 | 1,868,740 | 1,861,312 | 1,807,079 | 1,900,551 | 1,639,940 | 1,470,824 | 1,232,252 | 1,000,206 | 1,046,612 | 1,079,090 | 1,140,400 | 1,196,474 | 1,174,640 | 1,286,576 | 1,190,871 | 1,058,326 |