OSG Corporation
TSE:6136.T
1800 (JPY) • At close November 8, 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
| 57,970 | 46,697 | 46,795 | 37,807 | 26,950 | 24,406 | 21,204 | 18,003 | 21,472 | 22,547 | 23,876 | 21,036 | 11,066 | 16,314 | 13,995 | 15,232 | 7,460 | 6,321 | 6,219 | 6,269 |
Kortetermijnbeleggingen
| 1 | 9,980 | 101 | -1,113 | 11 | -487 | -456 | -531 | 78 | 1 | 1 | -62 | -119 | -46 | 9,000 | 6 | 10 | 1 | -29 | 1 |
Liquide middelen en kortetermijnbeleggingen
| 57,971 | 46,697 | 46,896 | 37,807 | 26,961 | 24,406 | 21,204 | 18,003 | 21,550 | 22,548 | 23,877 | 21,036 | 11,066 | 16,314 | 22,995 | 15,238 | 7,470 | 6,322 | 6,219 | 6,270 |
Nettovorderingen
| 28,645 | 26,885 | 23,531 | 19,733 | 22,400 | 26,804 | 25,747 | 22,684 | 23,757 | 23,435 | 20,707 | 17,995 | 18,309 | 16,463 | 12,183 | 20,332 | 21,439 | 19,139 | 17,690 | 15,090 |
Voorraad
| 56,493 | 52,025 | 42,837 | 42,024 | 43,878 | 38,801 | 34,849 | 31,691 | 30,672 | 26,720 | 25,621 | 22,652 | 18,796 | 16,970 | 20,573 | 22,642 | 22,617 | 21,557 | 19,523 | 15,069 |
Overige vlottende activa
| 4,408 | 3,360 | 2,493 | 3,127 | 2,865 | 2,585 | 2,269 | 2,790 | 2,713 | 2,756 | 2,032 | 2,169 | 2,095 | 1,968 | 2,094 | 5,257 | 999 | 1,943 | 1,862 | 1,026 |
Totaal vlottende activa
| 147,517 | 128,967 | 115,757 | 102,691 | 96,104 | 92,596 | 84,069 | 75,168 | 78,692 | 75,459 | 72,237 | 63,852 | 50,266 | 51,715 | 57,845 | 63,469 | 52,525 | 48,961 | 45,294 | 37,455 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 84,705 | 81,062 | 78,255 | 79,599 | 78,137 | 72,226 | 69,622 | 66,395 | 63,276 | 56,190 | 52,467 | 48,013 | 42,159 | 40,245 | 42,465 | 46,964 | 50,789 | 50,189 | 40,045 | 36,400 |
Goodwill
| 3,692 | 4,402 | 4,638 | 4,273 | 3,613 | 3,367 | 3,517 | 2,658 | 532 | 192 | 251 | 309 | 460 | 623 | 812 | 1,295 | 1,260 | 0 | 0 | 0 |
Immateriële activa
| 1,760 | 1,396 | 1,276 | 1,260 | 1,412 | 633 | 784 | 829 | 721 | 1,109 | 1,458 | 1,968 | 2,448 | 3,008 | 2,069 | 2,805 | 1,690 | 2,000 | 1,741 | 1,309 |
Goodwill en immateriële activa
| 5,452 | 5,798 | 5,914 | 5,533 | 5,025 | 4,000 | 4,301 | 3,487 | 1,253 | 1,301 | 1,709 | 2,277 | 2,908 | 3,631 | 2,881 | 4,100 | 2,950 | 2,000 | 1,741 | 1,309 |
Langetermijnbeleggingen
| 6,157 | 6,865 | 5,161 | 8,055 | 5,074 | 6,956 | 6,495 | 8,726 | 8,894 | 7,073 | 5,878 | 3,709 | 3,767 | 4,189 | -5,436 | 3,101 | 17,742 | 20,694 | 5,362 | 5,007 |
Belastingvorderingen
| 4,041 | 3,833 | 2,551 | 2,298 | 2,951 | 715 | 521 | 553 | 412 | 459 | 538 | 1,045 | 2,691 | 4,556 | 5,232 | 3,269 | 892 | 689 | 1,369 | 1,197 |
Overige niet-vlottende activa
| 2,249 | 2,322 | 2,115 | 1,931 | 3,119 | 1,556 | 1,700 | 1,747 | 2,599 | 1,815 | 1,670 | 2,793 | 2,582 | 1,299 | 10,395 | 1,480 | 2,146 | -82 | -213 | -218 |
Totaal niet-vlottende activa
| 102,604 | 99,880 | 93,996 | 97,416 | 94,306 | 85,453 | 82,639 | 80,908 | 76,434 | 66,838 | 62,262 | 57,837 | 54,107 | 53,920 | 55,537 | 58,914 | 74,519 | 73,490 | 48,304 | 43,695 |
Totaal activa
| 250,124 | 228,852 | 209,757 | 200,112 | 190,414 | 178,054 | 166,712 | 156,081 | 155,129 | 142,302 | 134,503 | 121,689 | 104,373 | 105,635 | 113,382 | 122,383 | 127,044 | 122,451 | 93,598 | 81,150 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 6,019 | 5,887 | 5,244 | 4,308 | 6,039 | 6,067 | 5,325 | 4,618 | 4,980 | 4,159 | 3,701 | 3,686 | 4,386 | 3,731 | 2,417 | 5,844 | 5,347 | 5,039 | 5,269 | 4,749 |
Kortlopende schulden
| 2,310 | 1,696 | 5,614 | 12,995 | 3,288 | 3,457 | 2,330 | 8,491 | 4,497 | 4,457 | 13,040 | 8,340 | 9,420 | 10,435 | 19,976 | 17,398 | 18,296 | 23,792 | 6,268 | 4,466 |
Belastingschulden
| 1,733 | 3,105 | 3,156 | 630 | 2,699 | 2,732 | 3,458 | 1,436 | 3,486 | 3,751 | 2,020 | 1,599 | 1,596 | 1,358 | 406 | 1,578 | 2,941 | 1,677 | 2,983 | 3,006 |
Uitgestelde opbrengsten
| 11,289 | 0 | 11,031 | 6,838 | 10,774 | 2,732 | 11,043 | 8,265 | 10,845 | 10,686 | 7,924 | 6,964 | 7,091 | 6,626 | 3,911 | 7,403 | 8,742 | 1,677 | 8,122 | 7,584 |
Overige kortlopende verplichtingen
| 4,934 | 16,182 | 3,941 | 3,182 | 3,477 | 11,946 | 3,128 | 4,100 | 3,193 | 2,934 | 2,805 | 2,453 | 1,903 | 2,183 | 1,324 | 2,249 | 2,405 | 7,821 | 1,692 | 1,222 |
Totaal kortlopende verplichtingen
| 24,552 | 23,765 | 25,830 | 27,323 | 23,578 | 24,202 | 21,826 | 25,474 | 23,515 | 22,236 | 27,470 | 21,443 | 22,800 | 22,975 | 27,628 | 32,894 | 34,790 | 38,329 | 21,351 | 18,021 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 26,365 | 23,873 | 25,136 | 28,773 | 23,492 | 12,154 | 13,994 | 25,013 | 15,697 | 15,551 | 16,023 | 25,942 | 13,591 | 16,882 | 21,254 | 17,385 | 18,772 | 15,582 | 7,902 | 13,835 |
Uitgestelde opbrengsten niet-vlottend
| 990 | 0 | 826 | 720 | 504 | 538 | 448 | 388 | 294 | 1,552 | 1,577 | 1,355 | 1,320 | 1,386 | 2,237 | 355 | 508 | 732 | 3,123 | 3,293 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,011 | 1,799 | 1,630 | 1,703 | 1,079 | 986 | 1,242 | 1,350 | 1,222 | 945 | 678 | 482 | 280 | 120 | 175 | 267 | 334 | 331 | 349 | 404 |
Overige niet-vlottende verplichtingen
| 1,569 | 2,579 | 1,537 | 1,414 | 1,104 | 1,821 | 810 | 799 | 765 | 1,078 | 1,136 | 996 | 1,035 | 1,110 | 354 | 1,029 | 817 | 516 | 6,226 | 5,133 |
Totaal niet-vlottende verplichtingen
| 30,935 | 28,251 | 29,129 | 32,610 | 26,179 | 15,499 | 16,494 | 27,550 | 17,978 | 19,126 | 19,414 | 28,775 | 16,226 | 19,498 | 24,020 | 19,036 | 20,431 | 17,161 | 17,600 | 22,665 |
Totaal passiva
| 55,487 | 52,016 | 54,959 | 59,933 | 49,757 | 39,701 | 38,320 | 53,024 | 41,493 | 41,362 | 46,884 | 50,218 | 39,026 | 42,473 | 51,648 | 51,930 | 55,221 | 55,490 | 38,951 | 40,686 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 548 | 5,958 | 4,369 | 540 | 0 | 1,139 | 0 | 0 | 1,304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 13,044 | 13,044 | 12,239 | 12,223 | 12,194 | 12,124 | 11,954 | 10,404 | 10,404 | 10,404 | 10,404 | 10,404 | 10,404 | 10,404 | 10,404 | 10,404 | 10,404 | 10,404 | 10,404 | 10,404 |
Ingehouden winsten
| 140,361 | 132,320 | 120,192 | 111,594 | 109,428 | 100,260 | 90,308 | 81,840 | 75,719 | 66,837 | 61,565 | 55,130 | 50,082 | 45,622 | 42,471 | 47,665 | 42,773 | 37,300 | 32,356 | 25,636 |
Overige gereserveerde algehele resultaten
| 20,668 | 11,890 | -548 | -5,958 | -4,369 | -540 | 1,297 | -1,139 | 5,456 | 3,374 | -1,304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 7,485 | 7,404 | 11,379 | 5,534 | 7,468 | 12,961 | 12,263 | -16 | 10,986 | 10,840 | 8,054 | -1,052 | -1,118 | 1,092 | 3,056 | 6,183 | 11,118 | 12,378 | 6,151 | -230 |
Totaal eigen vermogen van aandeelhouders
| 181,558 | 164,658 | 143,810 | 129,351 | 129,090 | 125,345 | 115,822 | 92,228 | 102,565 | 91,455 | 80,023 | 64,482 | 59,368 | 57,118 | 55,931 | 64,252 | 64,295 | 60,082 | 48,911 | 35,810 |
Totaal eigen vermogen
| 194,637 | 176,836 | 154,798 | 140,179 | 140,657 | 138,353 | 128,392 | 103,057 | 113,636 | 100,940 | 87,619 | 71,471 | 65,347 | 63,162 | 61,734 | 70,453 | 71,823 | 66,961 | 54,647 | 40,464 |
Totaal passiva en aandeelhoudersvermogen
| 250,124 | 228,852 | 209,757 | 200,112 | 190,414 | 178,054 | 166,712 | 156,081 | 155,129 | 142,302 | 134,503 | 121,689 | 104,373 | 105,635 | 113,382 | 122,383 | 127,044 | 122,451 | 93,598 | 81,150 |