LIXIL Corporation
TSE:5938.T
1687 (JPY) • At close December 20, 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
| 124,485 | 106,677 | 100,404 | 111,061 | 95,862 | 141,421 | 138,751 | 121,563 | 129,646 | 257,288 | 162,996 | 116,946 | 175,103 | 97,029 | 98,504 | 87,887 | 71,647 | 92,559 | 74,502 | 65,844 |
Kortetermijnbeleggingen
| -2,084 | 20,972 | 23,095 | 13,880 | 15,428 | 12,612 | 5,577 | 12,217 | 30,004 | -10,174 | 1,999 | 7,269 | 2,698 | 4,522 | 20,987 | 40,988 | -15,772 | -15,257 | -18,618 | -14,258 |
Liquide middelen en kortetermijnbeleggingen
| 124,485 | 127,649 | 123,499 | 124,941 | 111,290 | 154,033 | 144,328 | 133,780 | 159,650 | 257,288 | 164,995 | 124,215 | 177,801 | 101,551 | 119,491 | 128,875 | 71,647 | 92,559 | 74,502 | 65,844 |
Nettovorderingen
| 300,179 | 314,838 | 300,740 | 311,795 | 329,074 | 465,494 | 343,289 | 391,256 | 386,281 | 381,975 | 488,277 | 381,983 | 0 | 0 | 0 | 218,406 | 258,527 | 294,487 | 257,249 | 240,810 |
Voorraad
| 248,300 | 276,645 | 237,927 | 180,417 | 227,606 | 234,646 | 217,904 | 204,581 | 211,855 | 227,620 | 210,854 | 189,558 | 188,051 | 155,278 | 126,600 | 141,544 | 144,861 | 149,072 | 135,756 | 124,797 |
Overige vlottende activa
| 57,814 | 46,373 | 75,536 | 34,500 | 90,238 | 50,219 | 212,832 | 132,383 | 157,436 | 248,671 | 78,406 | 89,868 | 89,681 | 62,420 | 50,905 | 46,883 | 49,649 | 49,458 | 55,660 | 50,129 |
Totaal vlottende activa
| 730,778 | 744,533 | 714,607 | 637,773 | 742,780 | 891,780 | 912,776 | 849,783 | 885,218 | 1,005,974 | 942,532 | 785,624 | 831,723 | 609,893 | 521,980 | 535,708 | 524,684 | 585,576 | 523,167 | 481,580 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 438,675 | 440,066 | 427,324 | 465,086 | 711,885 | 552,759 | 542,330 | 538,137 | 546,575 | 502,129 | 489,535 | 464,913 | 443,551 | 421,942 | 391,879 | 406,402 | 423,877 | 431,861 | 421,475 | 415,156 |
Goodwill
| 234,367 | 210,099 | 194,093 | 182,488 | 173,438 | 180,899 | 185,362 | 184,334 | 195,478 | 49,461 | 79,971 | 34,588 | 47,182 | 8,525 | 4,697 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 327,106 | 297,633 | 277,210 | 270,968 | 260,664 | 276,183 | 291,277 | 289,981 | 305,847 | 97,904 | 60,115 | 45,252 | 26,435 | 15,217 | 13,144 | 8,220 | 7,483 | 7,497 | 7,392 | 7,389 |
Goodwill en immateriële activa
| 561,473 | 507,732 | 471,303 | 453,456 | 434,102 | 457,082 | 476,639 | 474,315 | 501,325 | 147,365 | 140,086 | 79,840 | 73,617 | 23,742 | 17,841 | 8,220 | 7,483 | 7,497 | 7,392 | 7,389 |
Langetermijnbeleggingen
| 69,491 | 68,137 | 86,333 | 107,560 | 113,959 | 119,549 | 109,075 | 106,973 | 85,650 | 159,670 | 167,521 | 45,694 | 38,698 | 35,172 | 17,576 | -7,239 | 60,219 | 129,346 | 137,402 | 110,708 |
Belastingvorderingen
| 83,284 | 93,066 | 83,315 | 77,939 | 88,803 | 38,374 | 44,852 | 45,162 | 51,125 | 18,070 | 22,351 | 32,927 | 35,659 | 10,547 | 10,848 | 9,342 | 7,687 | 7,132 | 8,172 | 11,868 |
Overige niet-vlottende activa
| 2,894 | 0 | 0 | 0 | 0 | 0 | 21,459 | 27,795 | 60,227 | 42,036 | 48,070 | 56,689 | 57,815 | 65,538 | 73,379 | 96,404 | 37,085 | -11,753 | -11,593 | -12,927 |
Totaal niet-vlottende activa
| 1,155,817 | 1,109,001 | 1,068,275 | 1,104,041 | 1,348,749 | 1,167,764 | 1,194,355 | 1,192,382 | 1,244,902 | 869,270 | 867,563 | 680,063 | 649,340 | 556,941 | 511,523 | 513,129 | 536,351 | 564,083 | 562,848 | 532,194 |
Totaal activa
| 1,886,595 | 1,853,534 | 1,782,882 | 1,741,814 | 2,091,529 | 2,059,544 | 2,107,131 | 2,042,165 | 2,130,120 | 1,875,249 | 1,810,097 | 1,465,689 | 1,481,063 | 1,166,834 | 1,033,503 | 1,048,837 | 1,061,035 | 1,149,659 | 1,086,015 | 1,013,774 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 248,800 | 205,262 | 214,378 | 173,622 | 208,044 | 266,078 | 211,141 | 222,167 | 217,275 | 220,906 | 235,799 | 201,076 | 214,427 | 162,810 | 121,603 | 120,246 | 136,170 | 164,038 | 143,989 | 134,369 |
Kortlopende schulden
| 228,361 | 227,720 | 149,710 | 181,543 | 267,377 | 367,974 | 242,990 | 251,326 | 325,660 | 178,980 | 225,228 | 100,206 | 174,253 | 64,142 | 48,993 | 106,516 | 55,967 | 118,274 | 85,902 | 78,560 |
Belastingschulden
| 9,454 | 8,698 | 10,926 | 5,220 | 6,159 | 8,609 | 12,819 | 10,578 | 18,045 | 12,752 | 11,082 | 7,612 | 5,539 | 8,501 | 6,985 | 4,714 | 10,580 | 11,330 | 6,975 | 8,289 |
Uitgestelde opbrengsten
| 8,982 | 24,414 | 26,597 | 21,679 | 117,601 | 89,621 | 142,211 | 19,385 | 48,422 | 112,744 | 114,779 | 98,497 | 111,799 | 84,588 | 66,972 | 58,711 | 64,836 | 66,772 | 59,507 | 59,519 |
Overige kortlopende verplichtingen
| 98,995 | 299,026 | 317,609 | 327,588 | 315,402 | 235,230 | 214,986 | 273,729 | 253,076 | 160,609 | 132,360 | 242,214 | 227,344 | 143,948 | 115,588 | 114,693 | 120,126 | 92,183 | 94,639 | 75,120 |
Totaal kortlopende verplichtingen
| 594,592 | 652,202 | 603,001 | 586,928 | 807,140 | 938,652 | 824,147 | 777,185 | 862,478 | 685,991 | 719,248 | 551,108 | 621,563 | 379,401 | 293,169 | 346,169 | 322,843 | 385,825 | 331,505 | 296,338 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 448,831 | 390,680 | 374,993 | 413,962 | 410,418 | 559,779 | 477,973 | 543,247 | 382,367 | 496,931 | 365,282 | 267,072 | 230,356 | 173,219 | 176,579 | 121,627 | 136,835 | 107,667 | 124,047 | 114,131 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 105,657 | 113,437 | 114,556 | 121,168 | 126,814 | 117,892 | 109,826 | 119,032 | 30,356 | 31,710 | 19,174 | 38,485 | 37,475 | 12,035 | 12,652 | 12,330 | 23,287 | 23,341 | 25,180 |
Uitgestelde belastingverplichtingen niet-vlottend
| 73,716 | 66,685 | 61,875 | 56,468 | 55,200 | 60,572 | 62,698 | 73,437 | 81,045 | 26,735 | 22,914 | 18,407 | 13,097 | 7,250 | 6,185 | 4,956 | 8,308 | 14,888 | 15,817 | 8,950 |
Overige niet-vlottende verplichtingen
| 125,118 | 10,590 | 14,608 | 15,133 | 162,466 | -193,440 | -25,152 | -20,961 | 28,858 | 48,321 | 45,346 | 43,618 | 38,786 | 33,081 | 29,214 | 30,360 | 24,602 | 23,727 | 29,897 | 38,018 |
Totaal niet-vlottende verplichtingen
| 647,665 | 573,612 | 564,913 | 600,119 | 749,252 | 553,725 | 633,411 | 705,549 | 730,334 | 575,608 | 465,252 | 348,271 | 320,724 | 251,025 | 224,013 | 169,595 | 182,075 | 169,569 | 193,102 | 186,279 |
Totaal passiva
| 1,242,257 | 1,225,814 | 1,167,914 | 1,187,047 | 1,556,392 | 1,492,377 | 1,457,558 | 1,482,734 | 1,592,812 | 1,261,599 | 1,184,500 | 899,379 | 942,287 | 630,426 | 517,182 | 515,764 | 504,918 | 555,394 | 524,607 | 482,617 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 557,279 | 567,431 | 531,856 | 514,874 | 519,198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 68,530 | 68,418 | 68,418 | 68,418 | 68,418 | 68,418 | 68,121 | 68,121 | 68,121 | 68,121 | 68,121 | 68,121 | 68,121 | 68,121 | 68,121 | 68,121 | 68,121 | 68,121 | 68,121 | 68,121 |
Ingehouden winsten
| 226,897 | 267,162 | 267,920 | 233,808 | 217,206 | 222,095 | 292,797 | 256,724 | 227,768 | 264,570 | 286,384 | 259,851 | 250,281 | 260,154 | 255,403 | 272,464 | 281,410 | 275,288 | 287,795 | 277,636 |
Overige gereserveerde algehele resultaten
| 125,578 | 68,154 | 44,954 | 20,415 | -12,709 | 14,458 | 27,210 | 14,860 | 22,791 | 67,862 | 45,758 | 14,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 221,506 | 221,699 | 231,093 | 229,630 | 229,250 | 228,685 | 228,769 | 207,539 | 206,126 | 205,508 | 219,560 | 219,613 | 210,012 | 198,698 | 190,415 | 190,360 | 196,837 | 229,585 | 183,272 | 179,993 |
Totaal eigen vermogen van aandeelhouders
| 642,511 | 625,433 | 612,385 | 552,271 | 502,165 | 533,656 | 616,897 | 547,244 | 524,806 | 606,061 | 619,823 | 561,835 | 528,414 | 526,973 | 513,939 | 530,945 | 553,322 | 590,755 | 557,634 | 525,750 |
Totaal eigen vermogen
| 644,338 | 627,720 | 614,968 | 554,767 | 535,137 | 567,167 | 649,573 | 559,431 | 537,308 | 613,650 | 625,597 | 566,310 | 538,776 | 536,408 | 516,321 | 533,073 | 556,117 | 594,265 | 561,408 | 531,157 |
Totaal passiva en aandeelhoudersvermogen
| 1,886,595 | 1,853,534 | 1,782,882 | 1,741,814 | 2,091,529 | 2,059,544 | 2,107,131 | 2,042,165 | 2,130,120 | 1,875,249 | 1,810,097 | 1,465,689 | 1,481,063 | 1,166,834 | 1,033,503 | 1,048,837 | 1,061,035 | 1,149,659 | 1,086,015 | 1,013,774 |