Mitsui O.S.K. Lines, Ltd.
TSE:9104.T
5210 (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 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 147,876 | 130,539 | 113,149 | 138,698 | 116,046 | 130,490 | 93,961 | 114,888 | 106,043 | 84,927 | 99,878 | 121,847 | 161,620 | 99,462 | 86,238 | 89,487 | 88,870 | 80,583 | 105,784 | 69,021 | 90,616 | 87,788 | 124,505 | 137,738 | 116,846 | 134,485 | 192,797 | 154,808 | 129,973 | 174,544 | 177,145 | 212,958 | 227,350 | 226,560 | 146,260 | 78,211 | 91,058 | 101,237 | 86,622 | 88,585 | 78,460 | 117,954 | 98,148 | 94,524 | 96,729 | 118,270 | 150,780 | 129,920 | 52,510 | 44,821 | 50,864 | 45,684 | 57,551 | 65,788 | 53,999 | 57,731 | 55,036 | 44,147 | 47,750 | 69,803 | 74,611 | 83,784 | 94,103 |
Kortetermijnbeleggingen
| 0 | 0 | 4,770 | -125,022 | -139,416 | 500 | 500 | 500 | 500 | 1,000 | 1,000 | 500 | 1,500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 1,300 | 12,800 | 12,800 | 12,800 | 38,400 | 11,500 | 10,000 | 20,000 | 64,000 | 30,000 | 40,000 | 45,000 | 66,000 | 77,000 | 98,000 | 83,000 | 45,000 | 66,400 | 13,000 | 35,938 | 17,026 | 34,025 | 10,026 | 10,023 | 7,019 | 29 | 29 | 10,025 | 46,024 | 33,025 | 42,482 | 21 | 18 | 13 | 13 | 20 |
Liquide middelen en kortetermijnbeleggingen
| 147,876 | 130,539 | 117,919 | 138,698 | 116,046 | 130,990 | 94,461 | 115,388 | 106,543 | 85,927 | 100,878 | 122,347 | 163,120 | 99,962 | 86,738 | 89,987 | 89,370 | 81,083 | 106,284 | 69,521 | 91,116 | 88,288 | 125,005 | 138,238 | 117,346 | 134,985 | 193,297 | 156,108 | 142,773 | 187,344 | 189,945 | 251,358 | 238,850 | 236,560 | 166,260 | 142,211 | 121,058 | 141,237 | 131,622 | 154,585 | 155,460 | 215,954 | 181,148 | 139,524 | 163,129 | 131,270 | 186,718 | 146,946 | 86,535 | 54,847 | 60,887 | 52,703 | 57,580 | 65,817 | 64,024 | 103,755 | 88,061 | 86,629 | 47,771 | 69,821 | 74,624 | 83,797 | 94,123 |
Nettovorderingen
| 148,497 | 134,422 | 147,133 | 168,058 | 162,101 | 158,344 | 159,283 | 168,128 | 189,035 | 175,156 | 147,037 | 146,599 | 136,513 | 129,264 | 136,694 | 131,369 | 138,032 | 123,933 | 142,390 | 152,766 | 148,494 | 149,241 | 155,573 | 174,214 | 173,423 | 180,446 | 189,103 | 199,716 | 211,853 | 191,292 | 192,581 | 201,954 | 181,775 | 182,264 | 197,843 | 215,966 | 236,146 | 250,810 | 256,887 | 243,958 | 225,840 | 215,917 | 221,698 | 214,858 | 207,191 | 199,725 | 203,588 | 209,877 | 200,479 | 203,720 | 189,259 | 196,687 | 195,711 | 185,132 | 183,532 | 192,201 | 189,363 | 175,480 | 182,201 | 161,717 | 139,878 | 249,338 | 304,909 |
Voorraad
| 57,957 | 60,680 | 56,117 | 58,096 | 60,855 | 51,992 | 50,787 | 57,911 | 58,844 | 63,274 | 46,085 | 38,239 | 33,516 | 32,922 | 29,615 | 25,129 | 23,368 | 26,731 | 33,520 | 32,537 | 30,807 | 34,165 | 36,445 | 36,105 | 34,416 | 31,606 | 38,679 | 38,897 | 34,180 | 34,861 | 36,358 | 32,283 | 29,311 | 26,424 | 27,860 | 32,168 | 39,522 | 46,133 | 49,025 | 55,253 | 56,966 | 60,716 | 59,349 | 53,833 | 58,553 | 56,775 | 59,437 | 49,460 | 52,584 | 54,288 | 54,335 | 50,577 | 48,945 | 46,547 | 40,480 | 39,757 | 40,636 | 38,531 | 36,470 | 36,067 | 31,573 | 28,151 | 38,926 |
Overige vlottende activa
| 165,674 | 157,879 | 144,627 | 173,696 | 159,423 | 150,195 | 134,010 | 144,682 | 94,743 | 96,840 | 57,452 | 59,367 | 78,165 | 75,820 | 73,953 | 56,820 | 49,033 | 54,220 | 52,693 | 67,856 | 63,170 | 72,267 | 70,437 | 72,429 | 90,218 | 66,569 | 58,957 | 69,834 | 66,260 | 64,676 | 62,593 | 65,994 | 49,545 | 61,945 | 64,512 | 90,048 | 72,280 | 65,701 | 74,261 | 70,634 | 69,548 | 68,161 | 71,444 | 96,488 | 90,493 | 126,568 | 64,503 | 61,830 | 125,608 | 77,393 | 82,455 | 74,895 | 61,081 | 46,947 | 80,434 | 43,271 | 45,918 | 51,390 | 57,880 | 80,622 | 83,117 | 67,311 | 96,883 |
Totaal vlottende activa
| 520,004 | 516,661 | 465,796 | 538,548 | 498,425 | 491,521 | 438,541 | 486,109 | 449,165 | 421,197 | 351,452 | 366,552 | 411,314 | 337,968 | 327,000 | 303,305 | 299,803 | 285,967 | 334,887 | 322,680 | 333,587 | 343,961 | 387,460 | 420,986 | 415,403 | 413,606 | 480,036 | 464,555 | 455,066 | 478,173 | 481,477 | 551,589 | 499,481 | 507,193 | 456,475 | 480,393 | 469,006 | 503,881 | 511,795 | 524,430 | 507,814 | 560,748 | 533,639 | 504,703 | 519,366 | 514,338 | 514,246 | 468,113 | 465,206 | 390,248 | 386,936 | 374,862 | 363,317 | 344,443 | 368,470 | 378,984 | 363,978 | 352,030 | 324,322 | 348,227 | 329,192 | 428,597 | 534,841 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,843,359 | 1,737,483 | 1,654,521 | 1,554,330 | 1,485,971 | 1,388,110 | 1,342,240 | 1,279,443 | 1,212,358 | 1,142,466 | 1,111,152 | 1,087,639 | 1,081,207 | 1,107,057 | 1,099,458 | 1,155,018 | 1,181,105 | 1,189,689 | 1,201,698 | 1,197,491 | 1,196,963 | 1,198,370 | 1,193,910 | 1,206,263 | 1,278,923 | 1,257,572 | 1,290,929 | 1,302,450 | 1,286,136 | 1,303,735 | 1,323,665 | 1,263,966 | 1,264,979 | 1,334,733 | 1,376,431 | 1,483,038 | 1,490,063 | 1,478,654 | 1,498,028 | 1,410,967 | 1,367,255 | 1,376,119 | 1,379,244 | 1,333,025 | 1,325,398 | 1,316,205 | 1,303,967 | 1,304,979 | 1,318,668 | 1,328,125 | 1,293,802 | 1,279,988 | 1,263,513 | 1,257,823 | 1,241,828 | 1,239,885 | 1,233,979 | 1,209,175 | 1,197,882 | 1,191,540 | 1,177,872 | 1,106,746 | 1,130,828 |
Goodwill
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,059 | 4,783 | 5,264 |
Immateriële activa
| 0 | 71,738 | 69,200 | 40,404 | 36,604 | 35,806 | 36,739 | 38,312 | 35,930 | 35,896 | 36,624 | 35,153 | 34,156 | 32,947 | 31,364 | 30,263 | 29,736 | 29,015 | 28,810 | 28,526 | 28,151 | 28,622 | 28,695 | 28,585 | 28,862 | 28,957 | 30,163 | 31,430 | 30,784 | 30,696 | 31,287 | 31,627 | 31,573 | 32,341 | 33,483 | 37,744 | 38,245 | 38,549 | 37,068 | 36,672 | 27,813 | 28,711 | 29,384 | 26,980 | 25,905 | 24,054 | 22,928 | 21,335 | 20,295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,079 | 9,009 | 8,978 | 9,104 | 9,501 | 9,775 |
Goodwill en immateriële activa
| 75,220 | 71,738 | 69,200 | 40,404 | 36,604 | 35,806 | 36,739 | 38,312 | 35,930 | 35,896 | 36,624 | 35,153 | 34,156 | 32,947 | 31,364 | 30,263 | 29,736 | 29,015 | 28,810 | 28,526 | 28,151 | 28,622 | 28,695 | 28,585 | 28,862 | 28,957 | 30,163 | 31,430 | 30,784 | 30,696 | 31,287 | 31,627 | 31,573 | 32,341 | 33,483 | 37,744 | 38,245 | 38,549 | 37,068 | 36,672 | 27,813 | 28,711 | 29,384 | 26,980 | 25,905 | 24,054 | 22,928 | 21,335 | 20,295 | 20,541 | 16,193 | 10,128 | 10,074 | 9,187 | 9,048 | 9,265 | 9,307 | 9,079 | 9,009 | 8,978 | 14,163 | 14,284 | 15,039 |
Langetermijnbeleggingen
| 1,850,454 | 1,963,996 | 1,771,110 | 1,680,541 | 1,721,628 | 1,713,972 | 1,430,373 | 1,382,258 | 1,541,809 | 1,414,495 | 1,076,151 | 962,776 | 798,781 | 553,187 | 458,857 | 395,476 | 363,154 | 346,606 | 346,390 | 362,429 | 349,927 | 355,636 | 360,206 | 352,780 | 370,718 | 340,931 | 274,027 | 277,132 | 235,764 | 218,975 | 219,178 | 167,044 | 175,856 | 184,063 | 195,055 | 156,988 | 199,407 | 234,262 | 223,811 | 188,635 | 163,631 | 138,826 | 151,455 | 201,718 | 166,151 | 203,329 | 158,001 | 144,617 | 114,075 | 152,017 | 162,723 | 156,716 | 189,740 | 191,841 | 179,081 | 138,325 | 157,113 | 167,891 | 197,200 | 205,850 | 203,918 | 180,349 | 204,954 |
Belastingvorderingen
| 4,247 | 2,939 | 2,435 | 2,976 | 3,189 | 1,929 | 2,058 | 1,213 | 1,334 | 1,276 | 1,217 | 2,053 | 2,167 | 2,183 | 2,369 | 2,734 | 3,411 | 2,655 | 3,228 | 2,876 | 2,802 | 2,768 | 3,048 | 3,858 | 3,881 | 3,868 | 3,212 | 3,668 | 3,688 | 3,632 | 3,535 | 4,059 | 4,551 | 5,050 | 4,422 | 4,687 | 4,213 | 4,255 | 3,954 | 4,109 | 3,784 | 3,901 | 3,768 | 4,039 | 4,047 | 4,061 | 4,033 | 3,903 | 22,275 | 19,475 | 11,692 | 7,547 | 12,462 | 7,116 | 5,891 | 5,768 | 5,681 | 5,509 | 5,944 | 6,656 | 5,883 | 5,755 | 5,260 |
Overige niet-vlottende activa
| 180,363 | 108,204 | 157,490 | 107,352 | 208,935 | 106,330 | 314,292 | 335,461 | 347,840 | 119,233 | 110,101 | 102,187 | 88,227 | 184,582 | 176,507 | 169,507 | 176,181 | 182,516 | 183,699 | 164,420 | 157,648 | 153,282 | 161,155 | 159,265 | 164,881 | 161,384 | 147,264 | 172,609 | 176,950 | 163,346 | 158,382 | 173,020 | 126,724 | 120,172 | 153,718 | 316,218 | 313,230 | 332,740 | 349,390 | 358,829 | 299,337 | 273,491 | 267,200 | 215,064 | 204,733 | 152,217 | 161,433 | 111,485 | 99,023 | 78,158 | 74,815 | 61,236 | 58,608 | 58,330 | 67,604 | 112,595 | 103,944 | 117,628 | 82,907 | 81,801 | 96,700 | 71,348 | 79,375 |
Totaal niet-vlottende activa
| 3,953,643 | 3,884,360 | 3,654,756 | 3,385,603 | 3,456,327 | 3,246,147 | 3,125,702 | 3,036,687 | 3,139,271 | 2,713,366 | 2,335,245 | 2,189,808 | 2,004,538 | 1,879,956 | 1,768,555 | 1,752,998 | 1,753,587 | 1,750,481 | 1,763,825 | 1,755,742 | 1,735,491 | 1,738,678 | 1,747,014 | 1,750,751 | 1,847,265 | 1,792,712 | 1,745,595 | 1,787,289 | 1,733,322 | 1,720,384 | 1,736,047 | 1,639,716 | 1,603,683 | 1,676,359 | 1,763,109 | 1,998,675 | 2,045,158 | 2,088,460 | 2,112,251 | 1,999,212 | 1,861,820 | 1,821,048 | 1,831,051 | 1,780,826 | 1,726,234 | 1,699,866 | 1,650,362 | 1,586,319 | 1,574,336 | 1,598,316 | 1,559,225 | 1,515,615 | 1,534,397 | 1,524,297 | 1,503,452 | 1,505,838 | 1,510,024 | 1,509,282 | 1,492,942 | 1,494,825 | 1,498,536 | 1,378,482 | 1,435,456 |
Totaal activa
| 4,473,647 | 4,401,021 | 4,120,552 | 3,924,154 | 3,954,754 | 3,737,672 | 3,564,247 | 3,522,800 | 3,588,441 | 3,134,568 | 2,686,701 | 2,556,362 | 2,415,856 | 2,217,926 | 2,095,559 | 2,056,306 | 2,053,393 | 2,036,451 | 2,098,717 | 2,078,425 | 2,069,083 | 2,082,641 | 2,134,477 | 2,171,741 | 2,262,672 | 2,206,323 | 2,225,636 | 2,251,848 | 2,188,391 | 2,198,561 | 2,217,528 | 2,191,309 | 2,103,167 | 2,183,555 | 2,219,587 | 2,479,074 | 2,514,167 | 2,592,346 | 2,624,049 | 2,523,644 | 2,369,638 | 2,381,797 | 2,364,695 | 2,285,533 | 2,245,603 | 2,214,208 | 2,164,611 | 2,054,436 | 2,039,542 | 1,988,564 | 1,946,161 | 1,890,477 | 1,897,714 | 1,868,740 | 1,871,922 | 1,884,822 | 1,874,002 | 1,861,312 | 1,817,264 | 1,843,052 | 1,827,728 | 1,807,079 | 1,970,297 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 112,057 | 120,104 | 112,497 | 113,278 | 119,012 | 107,594 | 99,872 | 121,063 | 123,563 | 125,898 | 96,034 | 84,590 | 81,760 | 77,095 | 73,019 | 63,825 | 60,062 | 56,418 | 69,189 | 74,294 | 71,323 | 69,582 | 81,020 | 78,755 | 86,605 | 104,728 | 131,405 | 137,631 | 152,490 | 134,932 | 125,118 | 136,306 | 111,610 | 116,235 | 127,171 | 124,605 | 147,108 | 170,016 | 167,001 | 152,243 | 146,564 | 147,804 | 143,196 | 136,203 | 141,809 | 134,378 | 142,585 | 143,698 | 137,931 | 125,742 | 133,599 | 131,507 | 129,356 | 130,752 | 120,182 | 124,718 | 116,103 | 114,352 | 120,859 | 110,892 | 88,317 | 167,471 | 197,651 |
Kortlopende schulden
| 219,068 | 306,612 | 388,061 | 381,481 | 520,504 | 499,374 | 449,354 | 366,956 | 476,918 | 436,749 | 223,870 | 219,162 | 331,332 | 188,182 | 224,679 | 276,137 | 270,703 | 294,067 | 242,117 | 243,366 | 232,115 | 277,839 | 255,919 | 297,633 | 333,391 | 289,670 | 217,411 | 201,661 | 183,396 | 208,025 | 153,155 | 191,559 | 232,105 | 219,617 | 152,976 | 235,203 | 191,879 | 207,527 | 199,888 | 166,632 | 147,161 | 151,352 | 150,188 | 162,135 | 169,270 | 198,116 | 164,546 | 140,930 | 124,968 | 112,495 | 110,202 | 131,715 | 135,771 | 133,220 | 171,803 | 156,783 | 170,756 | 107,893 | 123,047 | 144,862 | 144,982 | 163,304 | 252,081 |
Belastingschulden
| 0 | 9,609 | 33,627 | 27,466 | 18,528 | 18,449 | 6,979 | 17,812 | 12,928 | 4,343 | 8,624 | 7,975 | 4,894 | 2,955 | 4,119 | 2,910 | 4,335 | 2,603 | 5,336 | 3,875 | 5,108 | 2,916 | 5,494 | 3,845 | 5,337 | 3,287 | 6,395 | 5,418 | 6,130 | 3,727 | 6,642 | 4,374 | 6,805 | 3,379 | 4,871 | 4,716 | 6,562 | 2,583 | 7,638 | 5,812 | 6,098 | 2,978 | 6,909 | 5,112 | 6,465 | 3,341 | 7,047 | 5,032 | 5,583 | 2,942 | 6,112 | 4,375 | 3,878 | 27,409 | 22,883 | 20,586 | 8,067 | 3,719 | 2,199 | 3,617 | 2,260 | 8,010 | 21,877 |
Uitgestelde opbrengsten
| 36,536 | 38,865 | 35,639 | 72,726 | 64,679 | 65,103 | 57,780 | 62,069 | 60,358 | 50,983 | 56,681 | 48,546 | 49,259 | 53,261 | 73,153 | 50,995 | 56,392 | 45,519 | 62,835 | 59,190 | 61,226 | 59,972 | 63,732 | 61,700 | 61,917 | 63,232 | 69,094 | 45,404 | 46,159 | 44,475 | 48,635 | 49,703 | 53,548 | 98,429 | 119,132 | 41,143 | 41,426 | 39,338 | 49,514 | 48,286 | 44,418 | 42,339 | 50,972 | 44,426 | 39,972 | 36,676 | 38,754 | 33,323 | 29,367 | 32,543 | 31,053 | 33,890 | 31,461 | 62,868 | 48,225 | 49,068 | 34,652 | 87,400 | 25,054 | 29,123 | 24,715 | 56,719 | 51,615 |
Overige kortlopende verplichtingen
| 105,179 | 95,975 | 111,145 | 53,247 | 60,089 | 70,300 | 62,170 | 55,081 | 69,954 | 87,128 | 37,417 | 43,310 | 42,892 | 44,905 | 46,723 | 40,609 | 46,560 | 49,910 | 48,023 | 50,299 | 43,641 | 48,590 | 45,978 | 51,882 | 49,771 | 50,612 | 60,377 | 59,641 | 58,946 | 57,582 | 56,548 | 57,718 | 65,388 | 59,878 | 64,515 | 69,732 | 69,406 | 73,941 | 88,943 | 94,663 | 87,956 | 78,692 | 85,689 | 90,435 | 83,598 | 92,370 | 79,840 | 46,158 | 49,632 | 51,999 | 47,997 | 50,526 | 53,201 | 47,428 | 48,715 | 50,494 | 54,889 | 45,540 | 43,956 | 39,256 | 43,014 | 53,415 | 54,398 |
Totaal kortlopende verplichtingen
| 472,840 | 561,556 | 647,342 | 620,732 | 764,284 | 742,371 | 669,176 | 605,169 | 730,793 | 700,758 | 414,002 | 395,608 | 505,243 | 363,443 | 417,574 | 431,566 | 433,717 | 445,914 | 422,164 | 427,149 | 408,305 | 455,983 | 446,649 | 489,970 | 531,684 | 508,242 | 478,287 | 444,337 | 440,991 | 445,014 | 383,456 | 435,286 | 462,651 | 494,159 | 463,794 | 470,683 | 449,819 | 490,822 | 505,346 | 461,824 | 426,099 | 420,187 | 430,045 | 433,199 | 434,649 | 461,540 | 425,725 | 364,109 | 341,898 | 322,779 | 322,851 | 347,638 | 349,789 | 374,268 | 388,925 | 381,063 | 376,400 | 355,185 | 312,916 | 324,133 | 301,028 | 440,909 | 555,745 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 1,091,098 | 1,021,196 | 862,677 | 840,972 | 740,911 | 716,766 | 701,810 | 740,730 | 726,705 | 723,430 | 775,404 | 808,014 | 739,732 | 852,810 | 800,265 | 795,961 | 806,407 | 786,700 | 852,208 | 820,814 | 850,351 | 808,218 | 848,419 | 830,762 | 871,865 | 867,910 | 898,669 | 912,335 | 881,966 | 894,372 | 967,129 | 929,315 | 832,802 | 881,365 | 889,903 | 925,840 | 960,012 | 962,833 | 981,444 | 1,004,895 | 955,103 | 987,469 | 942,102 | 902,721 | 897,108 | 861,409 | 880,861 | 846,588 | 854,475 | 806,334 | 758,197 | 684,761 | 647,232 | 579,619 | 586,444 | 598,864 | 596,663 | 594,710 | 632,289 | 631,829 | 626,107 | 499,192 | 458,682 |
Uitgestelde opbrengsten niet-vlottend
| 59,402 | 57,021 | 53,961 | 37,880 | 40,312 | 39,504 | 38,213 | 38,127 | 39,529 | 39,494 | 38,087 | 42,678 | 44,638 | 47,605 | 47,338 | 43,660 | 47,791 | 51,658 | 56,169 | 52,570 | 55,785 | 59,683 | 68,890 | 74,299 | 81,010 | 85,328 | 86,596 | 36,329 | 34,824 | 34,555 | 33,316 | 29,874 | 28,555 | 30,778 | 29,955 | 31,364 | 30,392 | 32,203 | 31,264 | 29,625 | 28,423 | 29,119 | 28,978 | 28,243 | 28,519 | 30,316 | 30,256 | 30,614 | 29,348 | 30,724 | 29,983 | 29,625 | 32,626 | 33,245 | 35,428 | 35,176 | 34,993 | 35,805 | 35,565 | 34,674 | 34,825 | 32,959 | 30,893 |
Uitgestelde belastingverplichtingen niet-vlottend
| 81,096 | 99,532 | 95,662 | 88,406 | 97,724 | 93,035 | 84,870 | 86,923 | 80,072 | 80,287 | 74,516 | 65,962 | 64,739 | 64,873 | 65,172 | 58,712 | 60,798 | 61,369 | 58,480 | 57,283 | 55,141 | 55,201 | 58,123 | 53,321 | 61,011 | 56,820 | 55,225 | 62,292 | 58,372 | 57,238 | 56,678 | 55,390 | 47,258 | 47,682 | 81,553 | 97,392 | 103,037 | 111,037 | 109,042 | 109,175 | 89,698 | 79,271 | 81,130 | 89,123 | 77,608 | 76,188 | 71,132 | 62,758 | 18,196 | 18,135 | 18,732 | 17,179 | 18,980 | 19,441 | 30,452 | 27,654 | 31,193 | 47,192 | 34,693 | 41,388 | 48,831 | 31,564 | 48,826 |
Overige niet-vlottende verplichtingen
| 90,200 | 94,665 | 91,224 | 44,093 | 137,205 | 130,646 | 132,559 | 133,859 | 131,786 | 125,152 | 49,829 | 58,735 | 64,150 | 61,573 | 66,062 | 70,257 | 72,015 | 76,164 | 68,462 | 65,905 | 66,028 | 63,734 | 60,791 | 61,701 | 63,568 | 68,689 | 78,816 | 82,497 | 85,017 | 88,022 | 93,330 | 112,001 | 128,217 | 110,566 | 107,459 | 98,080 | 97,009 | 104,933 | 104,521 | 92,468 | 89,469 | 92,174 | 98,892 | 105,393 | 113,481 | 121,661 | 137,145 | 77,645 | 122,494 | 112,051 | 98,489 | 136,352 | 129,566 | 121,920 | 169,013 | 129,753 | 109,348 | 92,718 | 115,256 | 98,151 | 83,926 | 107,434 | 87,815 |
Totaal niet-vlottende verplichtingen
| 1,321,796 | 1,272,414 | 1,103,524 | 1,011,351 | 1,016,152 | 979,951 | 957,452 | 999,639 | 978,092 | 968,363 | 937,836 | 975,389 | 913,259 | 1,026,861 | 978,837 | 968,590 | 987,011 | 975,891 | 1,035,319 | 996,572 | 1,027,305 | 986,836 | 1,036,223 | 1,020,083 | 1,077,454 | 1,078,747 | 1,119,306 | 1,093,453 | 1,060,179 | 1,074,187 | 1,150,453 | 1,126,580 | 1,036,832 | 1,070,391 | 1,108,870 | 1,152,676 | 1,190,450 | 1,211,006 | 1,226,271 | 1,236,163 | 1,162,693 | 1,188,033 | 1,151,102 | 1,125,480 | 1,116,716 | 1,089,574 | 1,119,394 | 1,017,605 | 1,024,513 | 967,244 | 905,401 | 867,917 | 828,404 | 754,225 | 821,337 | 791,447 | 772,197 | 770,425 | 817,803 | 806,042 | 793,689 | 671,149 | 626,216 |
Totaal passiva
| 1,794,636 | 1,833,970 | 1,750,866 | 1,632,083 | 1,780,436 | 1,722,322 | 1,626,628 | 1,604,808 | 1,708,885 | 1,669,121 | 1,351,838 | 1,370,997 | 1,418,502 | 1,390,304 | 1,396,411 | 1,400,156 | 1,420,728 | 1,421,805 | 1,457,483 | 1,423,721 | 1,435,610 | 1,442,819 | 1,482,872 | 1,510,053 | 1,609,138 | 1,586,989 | 1,597,593 | 1,537,790 | 1,501,170 | 1,519,201 | 1,533,909 | 1,561,866 | 1,499,483 | 1,564,550 | 1,572,664 | 1,623,359 | 1,640,269 | 1,701,828 | 1,731,617 | 1,697,987 | 1,588,792 | 1,608,220 | 1,581,147 | 1,558,679 | 1,551,365 | 1,551,114 | 1,545,119 | 1,381,714 | 1,366,411 | 1,290,023 | 1,228,252 | 1,215,555 | 1,178,193 | 1,128,493 | 1,210,262 | 1,172,510 | 1,148,597 | 1,125,610 | 1,130,719 | 1,130,175 | 1,094,717 | 1,112,058 | 1,181,961 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 117,137 | 0 | 0 | 0 | 0 | 1,633,740 | 0 | 0 | 0 | 1,233,040 | 1,177,474 | 977,095 | 800,291 | 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 | 13,177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 66,335 | 66,016 | 66,001 | 65,757 | 65,757 | 65,592 | 65,589 | 65,589 | 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 | 65,400 | 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 | 65,400 | 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 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 | 65,400 |
Ingehouden winsten
| 1,891,800 | 1,752,380 | 1,685,143 | 1,641,344 | 1,628,316 | 1,568,667 | 1,571,582 | 1,499,254 | 1,485,436 | 1,169,814 | 1,091,250 | 870,029 | 693,888 | 523,622 | 435,589 | 410,051 | 377,696 | 352,940 | 351,636 | 368,101 | 348,872 | 334,886 | 329,888 | 323,126 | 311,162 | 303,763 | 306,642 | 383,283 | 368,377 | 360,520 | 355,263 | 369,046 | 368,434 | 353,785 | 354,179 | 537,930 | 528,585 | 542,395 | 533,484 | 516,052 | 506,282 | 503,396 | 502,833 | 474,956 | 468,968 | 460,771 | 447,829 | 567,962 | 613,592 | 621,655 | 629,667 | 630,407 | 650,788 | 664,645 | 661,869 | 660,842 | 633,419 | 616,736 | 607,546 | 595,405 | 592,324 | 623,626 | 634,726 |
Overige gereserveerde algehele resultaten
| 587,231 | 614,560 | 485,985 | 454,661 | 466,732 | 368,873 | 289,280 | 342,774 | 310,477 | 214,217 | 97,875 | 82,770 | 72,737 | 76,404 | 39,303 | 20,618 | 30,138 | 37,171 | 59,659 | 54,278 | 54,606 | 75,280 | 92,957 | 110,696 | 121,384 | 96,746 | 102,647 | 113,151 | 103,760 | 104,980 | 115,205 | 51,452 | 29,752 | 59,486 | 85,512 | 110,294 | 138,162 | 141,516 | 148,580 | 101,994 | 70,509 | 66,775 | 75,782 | 60,301 | 35,327 | 15,063 | -13,177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3 | 117,001 | 117,047 | 115,971 | -28 | -1,634,259 | -556 | -1,536 | -1,564 | -1,235,214 | -1,156,650 | -935,429 | -759,288 | 39,775 | 38,836 | 38,640 | 38,568 | 38,400 | 38,286 | 38,254 | 38,761 | 38,788 | 38,621 | 38,595 | 38,581 | 38,573 | 38,578 | 38,522 | 38,573 | 38,554 | 38,561 | 38,535 | 38,537 | 38,540 | 38,540 | 38,529 | 38,585 | 38,499 | 37,644 | 37,577 | 37,553 | 37,530 | 37,535 | 37,549 | 37,568 | 37,492 | 24,308 | -39,465 | -83,681 | -67,604 | -55,639 | -99,140 | -72,608 | -67,379 | -144,056 | -91,103 | -46,792 | -21,104 | -59,440 | -21,922 | 3,360 | -64,005 | 18,148 |
Totaal eigen vermogen van aandeelhouders
| 2,662,506 | 2,549,957 | 2,354,176 | 2,277,733 | 2,160,777 | 2,002,613 | 1,925,895 | 1,906,081 | 1,859,938 | 1,447,257 | 1,275,349 | 1,059,865 | 873,028 | 705,201 | 579,128 | 534,709 | 511,802 | 493,911 | 514,981 | 526,033 | 507,639 | 514,354 | 526,866 | 537,817 | 536,527 | 504,482 | 513,267 | 600,356 | 576,110 | 569,454 | 574,429 | 524,433 | 502,123 | 517,211 | 543,631 | 752,153 | 770,732 | 787,810 | 785,108 | 721,023 | 679,744 | 673,101 | 681,550 | 638,206 | 607,263 | 578,726 | 537,537 | 593,897 | 595,311 | 619,451 | 639,428 | 596,667 | 643,580 | 662,666 | 583,213 | 635,139 | 652,027 | 661,032 | 613,506 | 638,883 | 661,084 | 625,021 | 718,274 |
Totaal eigen vermogen
| 2,679,006 | 2,567,051 | 2,369,682 | 2,292,071 | 2,174,318 | 2,015,350 | 1,937,619 | 1,917,992 | 1,879,556 | 1,465,447 | 1,334,863 | 1,185,365 | 997,354 | 827,622 | 699,148 | 656,150 | 632,665 | 614,646 | 641,234 | 654,704 | 633,473 | 639,822 | 651,605 | 661,688 | 653,534 | 619,334 | 628,043 | 714,058 | 687,221 | 679,360 | 683,619 | 629,443 | 603,684 | 619,005 | 646,923 | 855,715 | 873,898 | 890,518 | 892,432 | 825,657 | 780,846 | 773,577 | 783,548 | 726,854 | 694,238 | 663,094 | 619,492 | 672,722 | 673,131 | 698,541 | 717,909 | 674,922 | 719,521 | 740,247 | 661,660 | 712,312 | 725,405 | 735,702 | 686,545 | 712,877 | 733,011 | 695,021 | 788,336 |
Totaal passiva en aandeelhoudersvermogen
| 4,473,647 | 4,401,021 | 4,120,548 | 3,924,154 | 3,954,754 | 3,737,672 | 3,564,247 | 3,522,800 | 3,588,441 | 3,134,568 | 2,686,701 | 2,556,362 | 2,415,856 | 2,217,926 | 2,095,559 | 2,056,306 | 2,053,393 | 2,036,451 | 2,098,717 | 2,078,425 | 2,069,083 | 2,082,641 | 2,134,477 | 2,171,741 | 2,262,672 | 2,206,323 | 2,225,636 | 2,251,848 | 2,188,391 | 2,198,561 | 2,217,528 | 2,191,309 | 2,103,167 | 2,183,555 | 2,219,587 | 2,479,074 | 2,514,167 | 2,592,346 | 2,624,049 | 2,523,644 | 2,369,638 | 2,381,797 | 2,364,695 | 2,285,533 | 2,245,603 | 2,214,208 | 2,164,611 | 2,054,436 | 2,039,542 | 1,988,564 | 1,946,161 | 1,890,477 | 1,897,714 | 1,868,740 | 1,871,922 | 1,884,822 | 1,874,002 | 1,861,312 | 1,817,264 | 1,843,052 | 1,827,728 | 1,807,079 | 1,970,297 |