Sumco Corporation
TSE:3436.T
1405.5 (JPY) • At close November 12, 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
| 156,353 | 250,505 | 218,173 | 82,968 | 50,220 | 57,900 | 55,040 | 39,065 | 41,913 | 42,016 | 31,363 | 35,103 | 25,464 | 53,876 | 71,776 | 53,955 | 21,255 | 38,005 | 31,152 | 15,002 |
Kortetermijnbeleggingen
| 8,631 | 8,800 | 6,500 | -36,987 | 19,800 | 21,000 | 19,600 | 6,500 | 5,000 | 23,700 | 31,500 | 37,000 | -66,081 | -5,291 | -5,322 | 0 | 37,500 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 156,353 | 259,305 | 224,673 | 82,968 | 70,020 | 78,900 | 74,640 | 45,565 | 46,913 | 65,716 | 62,863 | 72,103 | 25,464 | 53,876 | 71,776 | 53,955 | 58,755 | 38,005 | 31,152 | 15,002 |
Nettovorderingen
| 82,843 | 89,978 | 75,579 | 60,396 | 57,406 | 64,967 | 52,848 | 44,917 | 40,991 | 42,514 | 30,795 | 32,326 | 36,065 | 48,788 | 38,186 | 50,236 | 89,766 | 96,723 | 51,582 | 44,033 |
Voorraad
| 218,396 | 182,363 | 174,793 | 180,472 | 184,416 | 187,519 | 182,612 | 178,371 | 163,611 | 150,803 | 142,658 | 113,057 | 77,152 | 71,081 | 74,119 | 83,545 | 74,560 | 65,382 | 40,016 | 37,554 |
Overige vlottende activa
| 16,229 | 11,959 | 7,063 | 7,225 | 7,388 | 8,486 | 6,711 | 6,166 | 7,303 | 6,754 | 7,943 | 9,255 | 12,225 | 10,943 | 16,300 | 12,193 | 13,621 | 16,488 | 4,022 | 6,528 |
Totaal vlottende activa
| 473,821 | 543,605 | 482,108 | 331,061 | 319,230 | 346,421 | 316,811 | 275,019 | 258,818 | 265,787 | 244,259 | 226,741 | 150,906 | 184,688 | 200,381 | 199,929 | 236,702 | 216,598 | 126,772 | 103,117 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 551,994 | 300,371 | 226,502 | 204,052 | 196,782 | 179,636 | 151,214 | 150,771 | 158,585 | 169,025 | 173,794 | 179,360 | 192,104 | 256,342 | 333,550 | 437,339 | 402,026 | 306,711 | 194,148 | 178,424 |
Goodwill
| 0 | 157 | 471 | 1,936 | 3,562 | 5,187 | 6,812 | 8,438 | 10,063 | 11,915 | 13,573 | 15,231 | 16,868 | 30,251 | 37,278 | 40,316 | 30,458 | 32,992 | 15,022 | 15,960 |
Immateriële activa
| 7,687 | 8,078 | 8,184 | 8,184 | 7,332 | 6,342 | 5,446 | 4,868 | 3,896 | 2,736 | 2,288 | 2,613 | 3,480 | 5,285 | 6,695 | 6,625 | 5,373 | 5,277 | 5,157 | 5,164 |
Goodwill en immateriële activa
| 7,687 | 8,235 | 8,655 | 10,120 | 10,894 | 11,529 | 12,258 | 13,306 | 13,959 | 14,651 | 15,861 | 17,844 | 20,348 | 35,536 | 43,973 | 46,941 | 35,831 | 38,269 | 20,179 | 21,124 |
Langetermijnbeleggingen
| 2,100 | -8,712 | -6,412 | 37,088 | -19,698 | -20,898 | -19,518 | -6,418 | -4,919 | -23,619 | -31,381 | -36,882 | 66,978 | 7,097 | 7,249 | 901 | 1,630 | 2,412 | 424 | 441 |
Belastingvorderingen
| 7,347 | 8,333 | 12,500 | 10,468 | 11,634 | 8,580 | 5,714 | 5,842 | 6,494 | 5,092 | 5,623 | 5,925 | 4,893 | 28,175 | 42,011 | 13,983 | 14,818 | 10,015 | 7,443 | 11,077 |
Overige niet-vlottende activa
| 30,138 | 40,720 | 41,464 | 651 | 59,666 | 62,978 | 64,424 | 54,721 | 56,902 | 79,630 | 90,366 | 100,343 | 1,188 | 49,939 | 35,718 | 34,804 | 19,488 | 4,849 | 2,968 | 3,728 |
Totaal niet-vlottende activa
| 599,266 | 348,947 | 282,709 | 262,379 | 259,278 | 241,825 | 214,092 | 218,222 | 231,021 | 244,779 | 254,263 | 266,590 | 285,511 | 377,089 | 462,501 | 533,968 | 473,793 | 362,256 | 225,162 | 214,794 |
Totaal activa
| 1,073,087 | 892,553 | 764,819 | 593,440 | 578,510 | 588,248 | 530,903 | 493,241 | 489,840 | 510,568 | 498,522 | 493,334 | 436,420 | 561,777 | 662,882 | 733,897 | 710,495 | 578,854 | 351,934 | 317,911 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 34,213 | 17,421 | 25,499 | 22,223 | 20,758 | 21,439 | 22,048 | 26,711 | 21,433 | 28,542 | 1,259 | 30,990 | 32,890 | 25,694 | 28,225 | 83,035 | 38,571 | 0 | 0 | 0 |
Kortlopende schulden
| 34,199 | 30,663 | 32,616 | 38,372 | 30,825 | 34,129 | 41,062 | 57,512 | 71,489 | 66,627 | 92,837 | 134,382 | 105,238 | 97,660 | 97,349 | 107,793 | 70,787 | 82,534 | 64,260 | 84,368 |
Belastingschulden
| 10,306 | 20,616 | 5,244 | 3,392 | 2,753 | 6,493 | 4,273 | 1,053 | 1,451 | 1,060 | 477 | 236 | 484 | 915 | 467 | 4,049 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 7,985 | 4,700 | 4,353 | 0 | 6,132 | 2,207 | 2,682 | 2,011 | -89,110 | 2,407 | 2,936 | 3,840 | 3,744 | 60,824 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 125,811 | 88,535 | 32,449 | 28,493 | 28,281 | 51,655 | 21,917 | 17,708 | 14,495 | 14,316 | 40,665 | 19,679 | 15,909 | 22,089 | 17,211 | 17,067 | 118,224 | 96,526 | 49,465 | 44,445 |
Totaal kortlopende verplichtingen
| 204,529 | 157,235 | 103,793 | 97,180 | 86,970 | 113,716 | 95,432 | 105,191 | 111,550 | 112,556 | 135,238 | 185,287 | 154,521 | 146,358 | 143,252 | 211,944 | 227,582 | 179,060 | 113,725 | 128,813 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 190,254 | 110,719 | 108,450 | 111,524 | 121,200 | 119,241 | 128,331 | 119,572 | 108,875 | 154,408 | 148,159 | 105,562 | 129,786 | 167,218 | 202,269 | 100,301 | 43,402 | 53,716 | 62,999 | 96,227 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 24,228 | 24,851 | 24,495 | -41,604 | 21,188 | 21,523 | 20,058 | 21,677 | -146,000 | 17,544 | 18,844 | 19,297 | 17,979 | 16,836 | 16,198 | 15,428 | 9,798 | 8,739 |
Uitgestelde belastingverplichtingen niet-vlottend
| 13,830 | 5,789 | 4,590 | 3,977 | 3,826 | 3,901 | 3,107 | 2,589 | 3,213 | 3,095 | 2,454 | 2,071 | 2,891 | 1,831 | 1,955 | 1,947 | 1,785 | 2,119 | 2,263 | 2,188 |
Overige niet-vlottende verplichtingen
| 28,944 | 27,328 | 918 | 908 | 871 | 25,847 | 1,225 | 1,532 | 1,606 | 2,109 | 20,289 | 2,545 | 3,605 | 10,930 | 12,504 | 30,185 | 6,018 | 1,213 | 1,299 | 1,519 |
Totaal niet-vlottende verplichtingen
| 233,028 | 143,836 | 138,186 | 141,260 | 150,392 | 148,989 | 153,851 | 145,216 | 133,752 | 181,289 | 168,448 | 127,722 | 155,126 | 199,276 | 234,707 | 132,431 | 67,403 | 72,476 | 76,359 | 108,673 |
Totaal passiva
| 437,557 | 301,071 | 241,979 | 238,440 | 237,362 | 262,705 | 249,283 | 250,407 | 245,302 | 293,845 | 303,686 | 313,009 | 309,647 | 345,634 | 377,959 | 344,375 | 294,985 | 251,536 | 190,084 | 237,486 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 2,616 | 1,507 | 2,286 | 0 | 2,955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 199,034 | 199,034 | 199,034 | 138,718 | 138,718 | 138,718 | 138,718 | 138,718 | 138,718 | 136,607 | 136,607 | 136,607 | 114,107 | 114,107 | 114,107 | 203,399 | 114,107 | 192,417 | 128,551 | 68,359 |
Ingehouden winsten
| 267,739 | 234,319 | 185,069 | 151,559 | 134,228 | 117,812 | 73,309 | 50,691 | 48,502 | 30,946 | 15,924 | 16,849 | -82,692 | 1,883 | 67,492 | 171,186 | 166,246 | 99,115 | 32,486 | 12,000 |
Overige gereserveerde algehele resultaten
| 21,059 | 14,932 | 6,777 | -2,616 | -1,507 | -2,286 | 2,242 | -2,955 | 162,091 | 1,782 | -147 | 0 | 0 | 0 | 0 | -8,762 | -24 | 864 | 643 | -1 |
Overige totale aandeelhoudersvermogen
| 84,324 | 85,266 | 85,266 | 27,451 | 30,751 | 30,751 | 26,957 | 23,373 | 23,373 | 15,666 | 15,667 | 15,668 | 77,992 | 89,283 | 82,682 | 89,277 | 76,030 | 78,206 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 572,156 | 533,551 | 476,146 | 315,112 | 302,190 | 284,995 | 241,226 | 209,827 | 211,681 | 185,000 | 168,051 | 158,746 | 109,407 | 196,395 | 264,281 | 365,808 | 358,597 | 292,292 | 161,680 | 80,358 |
Totaal eigen vermogen
| 635,527 | 591,482 | 522,840 | 355,000 | 341,148 | 325,543 | 281,620 | 242,834 | 244,538 | 216,723 | 194,836 | 180,325 | 126,773 | 216,143 | 284,923 | 389,522 | 415,510 | 327,318 | 161,850 | 80,425 |
Totaal passiva en aandeelhoudersvermogen
| 1,073,084 | 892,553 | 764,819 | 593,440 | 578,510 | 588,248 | 530,903 | 493,241 | 489,840 | 510,568 | 498,522 | 493,334 | 436,420 | 561,777 | 662,882 | 733,897 | 710,495 | 578,854 | 351,934 | 317,911 |