Fuji Oil Holdings Inc.
TSE:2607.T
3180 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 27,480 | 19,002 | 15,926 | 20,463 | 18,589 | 21,217 | 13,009 | 12,762 | 16,771 | 12,789 | 14,651 | 19,136 | 12,403 | 6,864 | 7,896 | 4,753 | 2,864 | 4,953 | 4,324 | 4,074 |
Kortetermijnbeleggingen
| 10 | -8,718 | -11,001 | -7,388 | -5,536 | -7,054 | -2,076 | -1,023 | -656 | -1,074 | 0 | 0 | 0 | 742 | 197 | 287 | -63 | -653 | 274 | 274 |
Liquide middelen en kortetermijnbeleggingen
| 27,490 | 19,002 | 15,926 | 20,463 | 18,589 | 21,217 | 13,009 | 12,762 | 16,771 | 12,789 | 14,651 | 19,136 | 12,403 | 6,864 | 7,896 | 4,753 | 2,864 | 4,953 | 4,598 | 4,348 |
Nettovorderingen
| 89,786 | 93,023 | 81,121 | 65,954 | 65,749 | 71,192 | 65,632 | 60,480 | 58,483 | 55,751 | 49,768 | 47,838 | 47,308 | 42,536 | 40,667 | 39,104 | 40,897 | 34,301 | 30,531 | 29,654 |
Voorraad
| 109,001 | 105,744 | 96,035 | 68,792 | 79,461 | 85,210 | 48,340 | 52,397 | 49,962 | 45,158 | 41,396 | 36,641 | 34,829 | 34,580 | 30,759 | 32,590 | 35,517 | 26,498 | 23,050 | 20,201 |
Overige vlottende activa
| 10,581 | 10,002 | 8,252 | 5,527 | 4,863 | 7,791 | 5,425 | 6,816 | 5,653 | 4,858 | 3,661 | 3,204 | 3,373 | 2,186 | 1,985 | 2,108 | 3,153 | 3,141 | 2,279 | 2,230 |
Totaal vlottende activa
| 236,858 | 227,771 | 201,334 | 160,736 | 168,662 | 185,410 | 132,406 | 132,455 | 130,869 | 118,556 | 109,476 | 106,819 | 97,913 | 86,166 | 81,307 | 78,555 | 82,431 | 68,893 | 60,458 | 56,433 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 150,750 | 159,855 | 140,628 | 129,435 | 123,606 | 113,046 | 94,883 | 91,402 | 89,491 | 81,845 | 75,930 | 74,309 | 73,921 | 76,128 | 80,196 | 82,805 | 88,830 | 95,995 | 93,712 | 86,132 |
Goodwill
| 21,840 | 27,245 | 27,008 | 25,590 | 29,227 | 54,086 | 11,647 | 12,898 | 13,133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 33,381 | 30,077 | 28,689 | 27,122 | 30,452 | 10,225 | 10,430 | 10,312 | 9,395 | 1,311 | 1,119 | 1,530 | 1,544 | 1,325 | 1,586 | 1,141 | 1,229 | 1,219 | 1,164 | 872 |
Goodwill en immateriële activa
| 55,221 | 57,322 | 55,697 | 52,712 | 59,679 | 64,311 | 22,077 | 23,210 | 22,528 | 1,311 | 1,119 | 1,530 | 1,544 | 1,325 | 1,586 | 1,141 | 1,229 | 1,219 | 1,164 | 872 |
Langetermijnbeleggingen
| 16,002 | 23,096 | 18,123 | 14,799 | 13,669 | 19,442 | 18,560 | 17,126 | 16,980 | 18,357 | 12,763 | 11,851 | 8,671 | 7,379 | 8,561 | 6,831 | 9,119 | 12,751 | 13,033 | 8,531 |
Belastingvorderingen
| 10,722 | 649 | 708 | 642 | 1,504 | 1,178 | 344 | 312 | 373 | 414 | 135 | 186 | 63 | 745 | 208 | 344 | 23 | 372 | 191 | 193 |
Overige niet-vlottende activa
| 10,721 | 93 | 125 | 184 | 243 | -2 | 3,761 | 7,601 | 6,632 | 3,140 | 2,779 | 2,444 | 1,750 | 2,692 | 2,417 | 2,411 | 1,756 | 2,357 | 3,378 | 2,127 |
Totaal niet-vlottende activa
| 243,416 | 241,015 | 215,281 | 197,772 | 198,701 | 197,975 | 139,625 | 139,651 | 136,004 | 105,067 | 92,726 | 90,320 | 85,949 | 88,269 | 92,968 | 93,532 | 100,957 | 112,694 | 111,478 | 97,855 |
Totaal activa
| 480,274 | 468,789 | 416,617 | 358,511 | 367,365 | 383,389 | 272,034 | 272,109 | 266,877 | 223,625 | 202,206 | 197,142 | 183,862 | 174,435 | 174,275 | 172,087 | 183,388 | 181,587 | 171,936 | 154,288 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 42,321 | 40,285 | 40,654 | 28,222 | 26,671 | 31,723 | 25,210 | 23,212 | 25,017 | 23,914 | 21,569 | 23,061 | 22,394 | 18,408 | 16,541 | 15,866 | 18,588 | 17,900 | 13,115 | 12,788 |
Kortlopende schulden
| 79,872 | 86,091 | 64,518 | 46,965 | 61,300 | 114,249 | 24,747 | 29,789 | 21,361 | 21,712 | 19,747 | 23,351 | 18,001 | 19,829 | 27,139 | 25,853 | 40,783 | 28,264 | 22,929 | 27,976 |
Belastingschulden
| 4,310 | 1,872 | 1,727 | 2,608 | 2,935 | 1,531 | 2,263 | 2,511 | 3,795 | 1,469 | 2,234 | 3,215 | 2,100 | 2,705 | 3,287 | 2,829 | 1,656 | 1,938 | 2,300 | 1,761 |
Uitgestelde opbrengsten
| 4,310 | 4,688 | 4,377 | 4,835 | 5,652 | 4,170 | 4,764 | 4,895 | 6,039 | 3,536 | 4,188 | 5,079 | 3,877 | 4,678 | 5,028 | 4,450 | 3,005 | 3,357 | 3,714 | 3,198 |
Overige kortlopende verplichtingen
| 20,433 | 14,827 | 11,291 | 10,995 | 11,861 | 18,191 | 12,744 | 11,680 | 14,065 | 8,740 | 6,190 | 6,165 | 6,827 | 5,204 | 6,553 | 5,924 | 6,503 | 7,263 | 5,990 | 5,479 |
Totaal kortlopende verplichtingen
| 146,936 | 145,891 | 120,840 | 91,017 | 105,484 | 168,333 | 67,465 | 69,576 | 66,482 | 57,902 | 51,694 | 57,656 | 51,099 | 48,119 | 55,261 | 52,093 | 68,879 | 56,784 | 45,748 | 49,441 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 52,135 | 92,115 | 84,251 | 84,344 | 84,931 | 46,205 | 31,865 | 35,878 | 38,639 | 7,855 | 9,192 | 13,688 | 19,718 | 19,891 | 17,433 | 29,987 | 22,059 | 26,318 | 27,469 | 16,263 |
Uitgestelde opbrengsten niet-vlottend
| 5,110 | 1,885 | 1,996 | 1,958 | 2,028 | 1,992 | 2,088 | 1,867 | 1,855 | 1,700 | 3,308 | 2,309 | 2,452 | 2,156 | 1,915 | 1,443 | 1,327 | 1,924 | 2,550 | 2,852 |
Uitgestelde belastingverplichtingen niet-vlottend
| 27,276 | 15,762 | 15,038 | 13,510 | 12,300 | 5,653 | 4,520 | 4,587 | 7,089 | 4,767 | 2,270 | 1,129 | 727 | 843 | 822 | 637 | 2,684 | 3,807 | 4,247 | 2,112 |
Overige niet-vlottende verplichtingen
| 4,522 | 2,153 | 5,000 | 4,793 | 4,638 | 1,980 | 1,200 | 4,723 | 4,027 | 590 | 619 | 826 | 402 | 206 | 176 | 126 | 80 | 72 | 107 | 87 |
Totaal niet-vlottende verplichtingen
| 89,043 | 111,915 | 106,285 | 104,605 | 103,897 | 55,830 | 39,673 | 47,055 | 51,610 | 14,912 | 15,389 | 17,952 | 23,299 | 23,096 | 20,346 | 32,193 | 26,150 | 32,121 | 34,373 | 21,314 |
Totaal passiva
| 235,979 | 257,806 | 227,125 | 195,622 | 209,381 | 224,163 | 107,138 | 116,631 | 118,092 | 72,814 | 67,083 | 75,608 | 74,398 | 71,215 | 75,607 | 84,286 | 95,029 | 88,905 | 80,121 | 70,755 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 187,323 | 182,864 | 175,860 | 171,305 | 160,247 | 0 | 0 | 0 | 0 | 0 | 3,310 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 | 13,208 |
Ingehouden winsten
| 163,810 | 161,305 | 159,664 | 152,675 | 148,119 | 136,315 | 129,031 | 119,251 | 109,761 | 103,467 | 94,835 | 88,905 | 82,627 | 76,399 | 68,937 | 59,759 | 53,661 | 55,860 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 42,355 | 15,497 | 3,511 | -15,837 | -15,839 | -3,827 | 4,113 | 4,410 | 2,798 | 12,342 | 3,458 | -3,310 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 12,813 | -174,513 | -172,872 | -165,883 | -161,327 | -149,523 | 13,858 | 13,860 | 16,554 | 16,576 | 16,578 | 13,267 | 7,790 | 8,717 | 12,032 | 11,162 | 17,010 | 19,506 | 74,585 | 66,743 |
Totaal eigen vermogen van aandeelhouders
| 232,186 | 202,820 | 186,375 | 160,023 | 155,466 | 156,420 | 160,210 | 150,729 | 142,321 | 145,593 | 128,079 | 115,380 | 103,625 | 98,324 | 94,177 | 84,129 | 83,879 | 88,574 | 87,793 | 79,951 |
Totaal eigen vermogen
| 244,291 | 210,983 | 189,492 | 162,889 | 157,984 | 159,226 | 164,896 | 155,478 | 148,785 | 150,811 | 135,123 | 121,534 | 109,464 | 103,220 | 98,668 | 87,801 | 88,359 | 92,682 | 91,815 | 83,533 |
Totaal passiva en aandeelhoudersvermogen
| 480,270 | 468,789 | 416,617 | 358,511 | 367,365 | 383,389 | 272,034 | 272,109 | 266,877 | 223,625 | 202,206 | 197,142 | 183,862 | 174,435 | 174,275 | 172,087 | 183,388 | 181,587 | 171,936 | 154,288 |