B-Lot Company Limited
TSE:3452.T
1331 (JPY) • At close December 20, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 12,555 | 8,621 | 10,342 | 9,803 | 8,996 | 9,874 | 9,950 | 7,403 | 9,033 | 9,854 | 12,198 | 8,116 | 10,185 | 8,694 | 11,571 | 7,313.76 | 6,407.327 | 10,075.259 | 7,153.982 | 5,120.921 | 4,606.474 | 10,122.061 | 6,063.953 | 5,856.762 | 4,186.729 | 6,228.501 | 4,855.211 | 2,959.086 | 2,356.055 | 2,032.36 | 2,467.112 | 1,632.873 | 1,789.707 | 1,571.17 | 2,106.98 | 1,648.307 | 494.408 | 1,065.015 |
Kortetermijnbeleggingen
| 760 | 768 | 454 | 465 | 473 | 639 | 1,256 | 1,217 | 1,217 | 1,217 | 1,040 | 1,040 | 1,040 | 1,040 | 1,040 | 306.08 | 306.08 | 306.08 | 6.08 | 6.08 | 0 | 4.618 | 412.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.476 | 0.874 | 0 | 0 | 0.409 | 0.72 | 0.813 |
Liquide middelen en kortetermijnbeleggingen
| 13,315 | 9,389 | 10,796 | 10,268 | 9,469 | 10,513 | 11,206 | 8,620 | 10,250 | 11,071 | 13,238 | 9,156 | 11,225 | 9,734 | 12,611 | 7,619.84 | 6,713.407 | 10,381.339 | 7,160.062 | 5,127.001 | 4,606.474 | 10,126.679 | 6,475.982 | 5,856.762 | 4,186.729 | 6,228.501 | 4,855.211 | 2,959.086 | 2,356.055 | 2,032.36 | 2,467.112 | 1,632.873 | 1,789.707 | 1,571.17 | 2,106.98 | 1,648.307 | 494.408 | 1,065.015 |
Nettovorderingen
| 0 | 0 | 0 | 204 | 0 | 0 | 252 | 225 | 160 | 0 | 130 | 185 | 156 | 0 | 136 | 118.325 | 104.294 | 0 | -1.062 | 139.611 | 76.638 | 308.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 34,146 | 39,162 | 35,477 | 30,070 | 33,560 | 35,405 | 38,865 | 39,521 | 34,078 | 30,584 | 29,535 | 33,040 | 30,499 | 29,335 | 26,929 | 37,658.5 | 37,732.671 | 36,704.533 | 19,903.305 | 24,029.978 | 18,262.821 | 15,658.518 | 14,500.449 | 20,020.662 | 18,876.711 | 15,522.334 | 11,358.275 | 13,392.067 | 11,306.358 | 12,462.386 | 11,392.683 | 10,277.349 | 7,881.22 | 10,383.863 | 6,069.688 | 5,790.198 | 5,389.988 | 4,026.346 |
Overige vlottende activa
| 1,835 | 2,158 | 1,990 | 1,556 | 1,709 | 1,892 | 1,458 | 1,375 | 1,486 | 1,874 | 1,439 | 2,273 | 1,574 | 1,796 | 1,800 | 2,936.219 | 2,437.879 | 2,462.751 | 2,820 | 2,026.638 | 3,779.734 | 648.198 | 683.425 | 1,362.635 | 907.039 | 601.867 | 401.831 | 239.574 | 179.965 | 176.299 | 117.632 | 451.51 | 655.966 | 312.33 | 125.858 | 856.603 | 645.379 | 328.792 |
Totaal vlottende activa
| 49,296 | 50,709 | 48,263 | 42,098 | 44,738 | 47,810 | 51,781 | 49,741 | 45,974 | 43,529 | 44,342 | 44,654 | 43,454 | 40,865 | 41,476 | 48,332.884 | 46,988.251 | 49,548.623 | 29,881.823 | 31,323.228 | 26,725.667 | 26,741.708 | 21,726.314 | 27,383.554 | 24,082.91 | 22,538.599 | 16,761.077 | 16,747.791 | 13,946.577 | 14,837.116 | 14,105.426 | 12,566.695 | 10,466.463 | 12,317.134 | 8,343.286 | 8,346.391 | 6,571.196 | 5,454.382 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 5,025 | 5,228 | 5,299 | 5,447 | 1,859 | 1,880 | 1,040 | 1,024 | 1,038 | 1,037 | 1,045 | 1,140 | 1,057 | 1,059 | 1,075 | 1,092.258 | 1,094.644 | 1,047.297 | 1,058.21 | 1,074.776 | 963.73 | 687.724 | 579.579 | 593.559 | 596.182 | 593.074 | 595.54 | 803.857 | 814.867 | 824.263 | 831.724 | 848.296 | 866.914 | 876.598 | 821.867 | 845.954 | 863.409 | 49.893 |
Goodwill
| 131 | 135 | 140 | 145 | 149 | 160 | 171 | 181 | 192 | 203 | 215 | 227 | 239 | 251 | 263 | 275.509 | 287.502 | 208.364 | 217.895 | 227.426 | 236.956 | 246.487 | 256.018 | 265.548 | 275.159 | 152.438 | 155.675 | 158.912 | 162.149 | 165.386 | 143.784 | 145.838 | 144.126 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,178 | 1,181 | 1,183 | 1,179 | 685 | 688 | 686 | 690 | 694 | 697 | 699 | 698 | 700 | 702 | 705 | 707.381 | 693.977 | 695.792 | 697.606 | 688.635 | 678.567 | 667.608 | 668.195 | 667.558 | 668.508 | 668.798 | 669.149 | 668.649 | 669.576 | 669.355 | 669.064 | 666.488 | 666.302 | 659.195 | 659.215 | 659.236 | 659.257 | 157.263 |
Goodwill en immateriële activa
| 1,309 | 1,316 | 1,323 | 1,324 | 834 | 848 | 857 | 871 | 886 | 900 | 914 | 925 | 939 | 953 | 968 | 982.89 | 981.479 | 904.156 | 915.501 | 916.061 | 915.523 | 914.095 | 924.213 | 933.106 | 943.667 | 821.236 | 824.824 | 827.561 | 831.725 | 834.741 | 812.848 | 812.326 | 810.428 | 659.195 | 659.215 | 659.236 | 659.257 | 157.263 |
Langetermijnbeleggingen
| 0 | -2,123 | 723 | 11 | 9 | 11 | 722 | 1,521 | 1,509 | 1,497 | 23 | 25 | 26 | 30 | 34 | 38.374 | 27.937 | 31.236 | 23.845 | 37.846 | 41.262 | 44.679 | 34.966 | 35.624 | 38.576 | 38.484 | 31.075 | 18.073 | 19.307 | 38.091 | 41.08 | 838 | 794 | 8.233 | 9.183 | 154 | 85 | 60 |
Belastingvorderingen
| 771 | 769 | 797 | 714 | 760 | 742 | 726 | 612 | 613 | 814 | 823 | 505 | 474 | 471 | 466 | 185.514 | 198.703 | 231.943 | 141.513 | 97.442 | 92.596 | 111.894 | 42.563 | 104.452 | 103.775 | 103.701 | 103.632 | 42.284 | 42.125 | 41.965 | 1.131 | -838 | -794 | 1.199 | 1.099 | -154 | -85 | -60 |
Overige niet-vlottende activa
| 1,470 | 3,603 | 832 | 1,703 | 1,657 | 1,537 | 876 | 14 | 17 | 19 | 1,604 | 1,388 | 1,590 | 2,112 | 1,941 | 1,996.313 | 1,874.509 | 1,868.489 | 1,535.014 | 1,534.808 | 1,542.408 | 1,097.896 | 960.995 | 922.915 | 931.414 | 822.019 | 793.538 | 786.13 | 843.343 | 837.023 | 833.634 | 888.929 | 818.47 | 155.047 | 149.909 | 164.544 | 97.104 | 60.815 |
Totaal niet-vlottende activa
| 8,575 | 8,793 | 8,974 | 9,199 | 5,119 | 5,018 | 4,221 | 4,042 | 4,063 | 4,267 | 4,409 | 3,983 | 4,086 | 4,625 | 4,484 | 4,295.349 | 4,177.272 | 4,083.121 | 3,674.083 | 3,660.933 | 3,555.519 | 2,856.288 | 2,542.316 | 2,589.656 | 2,613.614 | 2,378.514 | 2,348.609 | 2,477.905 | 2,551.367 | 2,576.083 | 2,520.417 | 2,549.551 | 2,495.812 | 1,700.272 | 1,641.273 | 1,669.734 | 1,619.77 | 267.971 |
Totaal activa
| 57,873 | 59,504 | 57,240 | 51,300 | 49,859 | 52,831 | 56,005 | 53,787 | 50,038 | 47,799 | 48,753 | 48,640 | 47,543 | 45,493 | 45,961 | 52,628.235 | 51,165.525 | 53,631.747 | 33,555.908 | 34,984.164 | 30,281.186 | 29,597.996 | 24,268.633 | 29,973.21 | 26,696.524 | 24,917.113 | 19,109.686 | 19,225.696 | 16,497.944 | 17,413.199 | 16,625.843 | 15,116.246 | 12,962.277 | 14,017.406 | 9,984.559 | 10,016.125 | 8,190.966 | 5,722.353 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Crediteuren
| 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 |
Kortlopende schulden
| 11,227 | 15,606 | 12,451 | 10,763 | 12,924 | 13,413 | 13,820 | 15,461 | 15,104 | 14,775 | 15,931 | 14,455 | 15,911 | 12,049 | 11,644 | 13,750.358 | 11,811.433 | 15,204.304 | 9,091.476 | 11,058.028 | 6,507.27 | 8,320.186 | 4,456.244 | 9,062.13 | 8,143.571 | 8,703.567 | 8,016.669 | 8,116.713 | 4,421.755 | 3,439.049 | 4,289.154 | 4,547.821 | 3,927.598 | 3,756.64 | 1,296.436 | 1,284.495 | 1,343.164 | 1,466.154 |
Belastingschulden
| 911 | 217 | 1,252 | 889 | 841 | 341 | 906 | 120 | 135 | 230 | 159 | 4 | 3 | 104 | 145 | 54.703 | 109.455 | 133.834 | 774.877 | 106.973 | 307.201 | 394.899 | 542.007 | 5.299 | 135.528 | 107.835 | 551.372 | 17.85 | 164.207 | 30.912 | 175.347 | 82.346 | 174.638 | 51.058 | 219.053 | 125.445 | 114.164 | 136.255 |
Uitgestelde opbrengsten
| 0 | 531 | 620 | 784 | 588 | 589 | 721 | 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 |
Overige kortlopende verplichtingen
| 3,018 | 3,022 | 3,044 | 2,596 | 2,144 | 2,087 | 2,292 | 2,287 | 1,878 | 2,143 | 1,708 | 2,016 | 1,379 | 1,564 | 2,077 | 2,361.07 | 1,917.647 | 1,804.195 | 1,226.966 | 1,406.674 | 1,273.351 | 1,277.274 | 1,059.45 | 1,223.726 | 1,072.734 | 1,743.943 | 569.591 | 519.056 | 425.027 | 602.031 | 514.385 | 554.078 | 502.199 | 478.179 | 320.84 | 435.684 | 304.556 | 300.823 |
Totaal kortlopende verplichtingen
| 15,156 | 18,845 | 16,747 | 14,248 | 15,909 | 15,841 | 17,018 | 17,868 | 17,117 | 17,148 | 17,798 | 16,475 | 17,293 | 13,717 | 13,866 | 16,166.131 | 13,838.535 | 17,142.333 | 11,093.319 | 12,571.675 | 8,087.822 | 9,992.359 | 6,057.701 | 10,291.155 | 9,351.833 | 10,555.345 | 9,137.632 | 8,653.619 | 5,010.989 | 4,071.992 | 4,978.886 | 5,184.245 | 4,604.435 | 4,285.877 | 1,836.329 | 1,845.624 | 1,761.884 | 1,903.232 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 25,435 | 25,208 | 24,663 | 22,264 | 20,148 | 24,105 | 26,399 | 23,746 | 21,800 | 19,746 | 20,233 | 22,358 | 20,527 | 23,726 | 23,968 | 28,632.822 | 29,770.597 | 28,867.633 | 14,215.153 | 15,768.817 | 15,417.643 | 12,753.621 | 11,980.199 | 15,133.577 | 12,868.92 | 10,047.863 | 5,777.366 | 7,361.943 | 8,207.631 | 10,269.319 | 8,707.919 | 7,156.235 | 5,515.669 | 7,116.148 | 5,606.662 | 5,776.564 | 5,185.04 | 2,579.053 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 531 | 620 | 132 | 588 | 589 | 721 | 0 | 0 | 0 | -196 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 425 | 422 | -4,291 | 443 | 443 | 443 | 281 | 785 | 0 | 0 | 196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108.998 | 108.998 | 108.998 | 108.998 | 108.998 | 108.998 | 108.998 | 108.998 | 108.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 240 | 372 | 793 | 106 | 104 | 104 | 547 | 106 | 107 | 92 | 92 | 78 | 81 | 80 | 90 | 85.596 | 81.387 | 91.745 | 93.007 | 99.292 | 100.04 | 100.403 | 95.955 | 102.378 | 107.129 | 84.384 | 76.529 | 82.003 | 220.76 | 255.121 | 119.658 | 116.255 | 116.17 | 103.356 | 110.163 | 112.064 | 85.538 | 37.532 |
Totaal niet-vlottende verplichtingen
| 26,100 | 26,002 | 25,456 | 22,945 | 20,695 | 24,652 | 26,946 | 24,637 | 21,907 | 19,838 | 20,325 | 22,436 | 20,608 | 23,806 | 24,058 | 28,718.418 | 29,851.984 | 28,959.378 | 14,308.16 | 15,977.107 | 15,626.681 | 12,963.022 | 12,185.152 | 15,344.953 | 13,085.047 | 10,241.245 | 5,962.893 | 7,552.909 | 8,428.391 | 10,524.44 | 8,827.577 | 7,272.49 | 5,631.839 | 7,219.504 | 5,716.825 | 5,888.628 | 5,270.578 | 2,616.585 |
Totaal passiva
| 41,256 | 44,847 | 42,198 | 37,193 | 36,604 | 40,493 | 43,964 | 42,505 | 39,024 | 36,986 | 38,123 | 38,911 | 37,901 | 37,523 | 37,924 | 44,884.549 | 43,690.519 | 46,101.711 | 25,401.479 | 28,548.782 | 23,714.503 | 22,955.381 | 18,242.853 | 25,636.108 | 22,436.88 | 20,796.59 | 15,100.525 | 16,206.528 | 13,439.38 | 14,596.432 | 13,806.463 | 12,456.735 | 10,236.274 | 11,505.381 | 7,553.154 | 7,734.252 | 7,032.462 | 4,519.817 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 18 | 17 | 20 | 8 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 4 | 2 | 4 | 2 | 2 | 0 | 0 |
Gewone aandelen
| 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,992 | 1,870 | 1,056 | 1,056 | 1,034.22 | 1,034.22 | 1,034.22 | 1,034.22 | 1,030.902 | 1,024 | 1,024 | 1,024.017 | 1,014 | 1,014 | 944 | 944 | 943.842 | 943.672 | 943.672 | 943.672 | 943.672 | 943.672 | 932.082 | 932.082 | 932.082 | 408.175 | 408.175 |
Ingehouden winsten
| 12,380 | 10,628 | 11,022 | 10,413 | 9,422 | 8,543 | 8,114 | 7,359 | 7,104 | 6,931 | 6,794 | 5,934 | 6,126 | 6,119 | 6,101 | 5,855.117 | 5,589.879 | 5,641.073 | 6,254.529 | 4,551.547 | 4,680.253 | 4,848.458 | 4,231.803 | 2,574.432 | 2,492.761 | 2,533.901 | 2,421.421 | 1,433.636 | 1,474.718 | 1,233.221 | 1,236.02 | 970.244 | 920.491 | 730.378 | 647.637 | 499.448 | 419.976 | 465.17 |
Overige gereserveerde algehele resultaten
| 127 | 128 | 113 | 122 | 111 | 91 | 85 | 83 | 70 | 46 | 26 | 13 | 4 | 1,840 | -15 | -18 | -17 | -20 | -8 | -15 | -11 | 7 | 6 | 10 | 7 | 1 | 1 | 1 | 0 | -1 | -2 | -4 | -2 | -4 | -2 | -2 | 2 | 0 |
Overige totale aandeelhoudersvermogen
| 1,798 | 1,590 | 1,590 | 1,670 | 1,700 | 1,775 | 1,906 | 1,904 | 1,821 | 1,821 | 1,822 | 1,784 | 1,624 | 778 | 853 | 826.278 | 862.126 | 822.152 | 862.46 | 827.829 | 1,833.798 | 1,752.681 | 727.501 | 1,736.048 | 1,726.047 | 1,586.623 | 642.013 | 641.315 | 640.174 | 641.144 | 1,584.893 | 749.722 | 859.84 | 845.565 | 849.686 | 848.343 | 330.353 | 329.191 |
Totaal eigen vermogen van aandeelhouders
| 16,297 | 14,338 | 14,717 | 14,075 | 13,225 | 12,310 | 12,012 | 11,255 | 10,987 | 10,790 | 10,608 | 9,710 | 9,624 | 7,953 | 8,025 | 7,733.615 | 7,468.406 | 7,517.445 | 8,142.415 | 6,425.278 | 6,514.051 | 6,601.139 | 5,983.321 | 4,310.48 | 4,226.013 | 4,120.524 | 4,009.161 | 3,019.168 | 3,058.564 | 2,816.767 | 2,819.38 | 2,659.511 | 2,726.003 | 2,512.025 | 2,431.405 | 2,281.873 | 1,158.504 | 1,202.536 |
Totaal eigen vermogen
| 16,619 | 14,660 | 15,040 | 14,107 | 13,255 | 12,338 | 12,041 | 11,282 | 11,014 | 10,813 | 10,630 | 9,729 | 9,642 | 7,970 | 8,037 | 7,743.686 | 7,475.006 | 7,530.036 | 8,154.429 | 6,435.382 | 6,566.683 | 6,642.615 | 6,025.78 | 4,337.102 | 4,259.644 | 4,120.525 | 4,009.161 | 3,019.168 | 3,058.564 | 2,816.767 | 2,819.38 | 2,659.511 | 2,726.003 | 2,512.025 | 2,431.405 | 2,281.873 | 1,158.504 | 1,202.536 |
Totaal passiva en aandeelhoudersvermogen
| 57,873 | 59,507 | 57,238 | 51,300 | 49,859 | 52,831 | 56,005 | 53,787 | 50,038 | 47,799 | 48,753 | 48,640 | 47,543 | 45,493 | 45,961 | 52,628.235 | 51,165.525 | 53,631.747 | 33,555.908 | 34,984.164 | 30,281.186 | 29,597.996 | 24,268.633 | 29,973.21 | 26,696.524 | 24,917.113 | 19,109.686 | 19,225.696 | 16,497.944 | 17,413.199 | 16,625.843 | 15,116.246 | 12,962.277 | 14,017.406 | 9,984.559 | 10,016.125 | 8,190.966 | 5,722.353 |