C.E.Management Integrated Laboratory Co.Ltd
TSE:6171.T
304 (JPY) • At close November 5, 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
| 2,411.662 | 2,090.285 | 1,958.332 | 2,114.249 | 2,299.878 | 1,830.914 | 1,746.778 | 1,524.355 | 2,104.96 | 1,868.067 | 1,811.092 | 1,996.609 | 2,243.295 | 1,759.748 | 1,361.916 | 1,437.614 | 1,844.672 | 1,437.556 | 1,169.351 | 1,200.468 | 1,413.515 | 1,074.895 | 1,038.014 | 1,417.394 | 1,867.806 | 1,260.795 | 989.804 | 682.976 | 1,092.966 | 890.234 | 1,077.552 | 944.334 | 1,299.885 | 1,113.264 | 1,258.297 | 1,149.848 | 479 | 469 |
Kortetermijnbeleggingen
| 180 | 0 | 180 | 0 | 0 | 0 | 180 | 0 | 180 | 0 | 780 | 0 | 180 | -0 | 0 | -189.545 | -179.029 | -164.117 | 0 | -128.169 | -121.132 | -145.061 | 0 | 0 | 0 | 0 | -2.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,591.662 | 2,090.285 | 2,138.332 | 2,114.249 | 2,299.878 | 1,830.914 | 1,746.778 | 1,524.355 | 2,104.96 | 1,868.067 | 1,811.092 | 1,996.609 | 2,243.295 | 1,759.748 | 1,361.916 | 1,437.614 | 1,844.672 | 1,437.556 | 1,169.351 | 1,200.468 | 1,413.515 | 1,074.895 | 1,038.014 | 1,417.394 | 1,867.806 | 1,260.795 | 989.804 | 682.976 | 1,092.966 | 890.234 | 1,077.552 | 944.334 | 1,299.885 | 1,113.264 | 1,258.297 | 1,149.848 | 479 | 469 |
Nettovorderingen
| 1,071.865 | 1,404.008 | 1,300.073 | 1,178.571 | 1,149.891 | 1,361.794 | 1,352.151 | 1,053.769 | 966.892 | 1,165.757 | 1,350.446 | 889.856 | 846.617 | 1,249.722 | 1,029.888 | 836.468 | 813.452 | 1,058.453 | 952.539 | 893.826 | 706.262 | 962.924 | 897.515 | 798.052 | 727.178 | 985.222 | 850.759 | 730.815 | 596.097 | 933.334 | 791.599 | 666.844 | 617.183 | 815.985 | 759.36 | 561.691 | 534 | 783 |
Voorraad
| 274.596 | 263.26 | 313.079 | 298.783 | 244.059 | 342.975 | 332.489 | 303.761 | 229.947 | 211.133 | 359.417 | 476.471 | 381.487 | 398.667 | 463.493 | 357.143 | 283.243 | 355.264 | 399.09 | 242.915 | 238.355 | 281.822 | 401.882 | 297.231 | 221.384 | 313.814 | 305.426 | 288.879 | 272.695 | 212.092 | 270.952 | 242.507 | 162.076 | 145.798 | 183.777 | 215.887 | 162 | 159 |
Overige vlottende activa
| 86.754 | 73.795 | 64.113 | 75.802 | 93.977 | 210.452 | 238.372 | 253.293 | 77.647 | 72.923 | 51.41 | 250.1 | 169.459 | 102.734 | 93.15 | 93.516 | 73.215 | 52.516 | 40.976 | 36.786 | 47.556 | 53.671 | 53.802 | 46.284 | 40.701 | 41.217 | 10.127 | 47.395 | 37.555 | 53.271 | 47.195 | 43.913 | 40.206 | 42.692 | 24.208 | 30.369 | 35 | 45 |
Totaal vlottende activa
| 4,024.877 | 3,831.348 | 3,815.597 | 3,667.405 | 3,787.805 | 3,746.135 | 3,669.79 | 3,135.178 | 3,379.446 | 3,317.88 | 3,572.365 | 3,613.036 | 3,640.858 | 3,510.871 | 2,948.447 | 2,724.741 | 3,014.582 | 2,903.789 | 2,561.956 | 2,373.995 | 2,405.688 | 2,373.312 | 2,391.213 | 2,558.961 | 2,857.069 | 2,601.048 | 2,156.116 | 1,750.065 | 1,999.313 | 2,088.931 | 2,187.298 | 1,897.598 | 2,119.35 | 2,117.739 | 2,225.642 | 1,957.795 | 1,210 | 1,456 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2,081.207 | 2,092.216 | 2,102.823 | 2,130.717 | 2,142.878 | 2,161.244 | 2,192.615 | 2,223.219 | 2,237.435 | 2,260.614 | 2,303.433 | 2,178.779 | 2,077.292 | 2,092.122 | 2,105.823 | 2,044.436 | 2,018.828 | 2,065.488 | 2,039.295 | 2,046.712 | 2,003.915 | 1,951.327 | 1,916.661 | 1,872.227 | 1,705.676 | 1,578.776 | 1,420.863 | 1,408.759 | 1,317.829 | 990.85 | 968.442 | 976.78 | 991.926 | 1,004.904 | 849.24 | 827.894 | 838 | 813 |
Goodwill
| 112.803 | 130.54 | 148.277 | 241.252 | 265.304 | 324.376 | 350.489 | 376.601 | 261.787 | 280.853 | 299.919 | 467.153 | 495.247 | 523.341 | 183.887 | 194.479 | 85.825 | 90.739 | 20.373 | 21.701 | 23.03 | 66.517 | 70.145 | 0 | 0 | 0 | 0 | 0 | 1.892 | 2.838 | 3.784 | 4.73 | 5.676 | 6.622 | 7.568 | 8.514 | 9 | 10 |
Immateriële activa
| 142.871 | 150.105 | 158.138 | 214.586 | 230.448 | 191.328 | 202.172 | 216.127 | 219.446 | 227.413 | 239.475 | 178.093 | 178.772 | 153.732 | 145.064 | 139.342 | 132.034 | 102.9 | 107.815 | 115.375 | 109.548 | 49.495 | 39.698 | 0 | 0 | 0 | 21.031 | 23.404 | 25.252 | 26.968 | 24.606 | 26.003 | 26.836 | 29.412 | 27.812 | 29.1 | 32 | 30 |
Goodwill en immateriële activa
| 255.674 | 280.645 | 306.415 | 455.838 | 495.752 | 515.704 | 552.661 | 592.728 | 481.233 | 508.266 | 539.394 | 645.246 | 674.019 | 677.073 | 328.951 | 333.821 | 217.859 | 193.639 | 128.188 | 137.076 | 132.578 | 116.012 | 109.843 | 42.161 | 42.739 | 46.451 | 21.031 | 23.404 | 27.144 | 29.806 | 28.39 | 30.733 | 32.512 | 36.034 | 35.38 | 37.614 | 41 | 40 |
Langetermijnbeleggingen
| 345.421 | 427.23 | 387.064 | 385.005 | 358.353 | 346.675 | 342.944 | 295.667 | 307.037 | 297.682 | 307.007 | 314.424 | 427.515 | 528.527 | 501.798 | 677 | 735 | 712 | 683.695 | 744 | 832 | 842 | 664.887 | 0 | 0 | 0 | 286.425 | 0 | 366 | 364 | 130.125 | 200 | 130 | 81 | 13.068 | 80 | 83 | 92 |
Belastingvorderingen
| 142.872 | 150.106 | 157.043 | -385.005 | -358.353 | -346.675 | 165.208 | -295.667 | -307.037 | -297.682 | 124.651 | -314.424 | -427.515 | -528.527 | 126.508 | -677 | -735 | -712 | 99.897 | -744 | -832 | -842 | 77.992 | 0 | 0 | 0 | 53.376 | 0 | -366 | -364 | 55.379 | -200 | -130 | -81 | 50.604 | -80 | 0 | 0 |
Overige niet-vlottende activa
| 79.715 | 81.602 | 92.173 | 630.456 | 615.308 | 588.186 | 74.371 | 508.063 | 503.581 | 494.928 | 68.151 | 512.251 | 624.756 | 735.814 | 76.802 | 677.719 | 735.057 | 712.767 | 56.812 | 744.142 | 832.573 | 842.773 | 51.142 | 646.839 | 472.712 | 475.808 | 39.988 | 385.361 | 366.897 | 364.341 | 22.345 | 200.928 | 130.439 | 81.886 | 21.688 | 80.415 | 2 | 2 |
Totaal niet-vlottende activa
| 2,904.889 | 3,031.799 | 3,045.518 | 3,217.011 | 3,253.938 | 3,265.134 | 3,327.799 | 3,324.01 | 3,222.249 | 3,263.808 | 3,342.636 | 3,336.276 | 3,376.067 | 3,505.009 | 3,139.882 | 3,055.976 | 2,971.744 | 2,971.894 | 3,007.887 | 2,927.93 | 2,969.066 | 2,910.112 | 2,820.525 | 2,561.227 | 2,221.127 | 2,101.035 | 1,821.683 | 1,817.524 | 1,711.87 | 1,384.997 | 1,204.681 | 1,208.441 | 1,154.877 | 1,122.824 | 969.98 | 945.923 | 964 | 947 |
Totaal activa
| 6,929.766 | 6,863.147 | 6,861.115 | 6,884.416 | 7,041.744 | 7,011.27 | 6,997.59 | 6,459.19 | 6,601.696 | 6,581.689 | 6,915.004 | 6,949.313 | 7,016.927 | 7,015.883 | 6,088.331 | 5,780.719 | 5,986.327 | 5,875.684 | 5,569.845 | 5,301.925 | 5,374.755 | 5,283.424 | 5,211.74 | 5,120.189 | 5,078.196 | 4,702.084 | 3,977.798 | 3,567.59 | 3,711.183 | 3,473.929 | 3,391.98 | 3,106.039 | 3,274.228 | 3,240.563 | 3,195.622 | 2,903.718 | 2,174 | 2,403 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Crediteuren
| 173.687 | 228.886 | 231.534 | 186.518 | 166.977 | 241.295 | 292.782 | 190.647 | 214.335 | 228.001 | 358.212 | 197.694 | 142.845 | 204.935 | 222.505 | 161.933 | 190.682 | 190.991 | 191.933 | 161.842 | 126.855 | 157.888 | 186.95 | 147.212 | 138.205 | 213.364 | 134.873 | 360.536 | 380.431 | 395.548 | 361.58 | 319.226 | 355.561 | 356.2 | 314.737 | 292.385 | 109 | 112 |
Kortlopende schulden
| 244.135 | 256.194 | 264.852 | 315.269 | 314.794 | 314.873 | 316.366 | 226.054 | 226.012 | 224.448 | 227.897 | 231.893 | 235.529 | 237.78 | 113.132 | 113.602 | 107.034 | 108.892 | 58.859 | 57.041 | 54.279 | 54.033 | 51.867 | 53.919 | 56.839 | 55.446 | 55.74 | 206.055 | 205.492 | 54.548 | 53.458 | 54.195 | 53.815 | 54.241 | 52.302 | 54.186 | 30 | 270 |
Belastingschulden
| 134.815 | 78.085 | 155.645 | 55.14 | 146.828 | 87.704 | 45.308 | 10.282 | 128.087 | 71.213 | 267.419 | 134.807 | 225.26 | 164.809 | 143.932 | 52.099 | 138.615 | 92.831 | 109.266 | 48.362 | 117.999 | 85.654 | 157.846 | 72.961 | 102.96 | 68.581 | 41.069 | 12.396 | 80.7 | 57.625 | 97.368 | 25.274 | 69.871 | 61.474 | 91.711 | 7.133 | 0 | 0 |
Uitgestelde opbrengsten
| 134.815 | 78.085 | 155.645 | 457.993 | 569.418 | 491.347 | 0 | 0 | 0 | 0 | 550.305 | 528.759 | 644.489 | 591.263 | 428.952 | 411.288 | 537.927 | 476.758 | 410.83 | 427.857 | 507.695 | 423.241 | 423.8 | 387.817 | 463.379 | 371.605 | 423.436 | 71.637 | 193.635 | 112.746 | 103.81 | 83.736 | 181.873 | 117.554 | 93.934 | 69.166 | 0 | 0 |
Overige kortlopende verplichtingen
| 723.661 | 687.284 | 601.104 | 319.85 | 248.293 | 246.894 | 634.891 | 636.348 | 664.661 | 665.704 | 260.431 | 471.955 | 358.157 | 284.669 | 328.741 | 244.061 | 217.288 | 262.133 | 299.958 | 157.943 | 200.232 | 212.927 | 205.06 | 308.308 | 174.531 | 197.96 | 66.143 | 155.647 | 125.12 | 126.082 | 144.28 | 78.774 | 95.443 | 111.194 | 180.463 | 132.25 | 563 | 546 |
Totaal kortlopende verplichtingen
| 1,276.298 | 1,250.449 | 1,253.135 | 1,279.63 | 1,299.482 | 1,294.409 | 1,244.039 | 1,053.049 | 1,105.008 | 1,118.153 | 1,396.845 | 1,430.301 | 1,381.02 | 1,318.647 | 1,093.33 | 930.884 | 1,052.931 | 1,038.774 | 961.58 | 804.683 | 889.061 | 848.089 | 867.677 | 897.256 | 832.954 | 838.375 | 680.192 | 793.875 | 904.678 | 688.924 | 663.128 | 535.931 | 686.692 | 639.189 | 641.436 | 547.987 | 702 | 928 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 407.19 | 448.896 | 494.749 | 623.286 | 670.828 | 725.946 | 783.844 | 728.741 | 722.062 | 760.73 | 813.402 | 865.981 | 918.499 | 964.64 | 259.873 | 278.769 | 287.94 | 307.677 | 114.539 | 103.365 | 93.249 | 94.408 | 88.053 | 92.958 | 100.996 | 93.304 | 93.929 | 98.167 | 102.133 | 98.203 | 95.84 | 101.267 | 102.696 | 103.934 | 95.484 | 99.318 | 172 | 167 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -77.241 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.241 | 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 niet-vlottende verplichtingen
| 514.347 | 493.03 | 482.12 | 414.892 | 411.134 | 391.234 | 396.613 | 344.588 | 337.016 | 328.318 | 346.736 | 344.637 | 338.66 | 325.157 | 334.92 | 322.957 | 295.285 | 286.365 | 282.39 | 265.118 | 257.147 | 252.846 | 246.899 | 239.809 | 238.469 | 229.43 | 224.856 | 194.213 | 193.029 | 186.47 | 187.248 | 179.434 | 173.663 | 167.413 | 166.335 | 157.028 | 156 | 147 |
Totaal niet-vlottende verplichtingen
| 921.537 | 941.926 | 976.869 | 1,038.178 | 1,081.962 | 1,117.18 | 1,180.457 | 1,073.329 | 1,059.078 | 1,089.048 | 1,160.138 | 1,210.618 | 1,257.159 | 1,289.797 | 594.793 | 601.726 | 583.225 | 594.042 | 396.929 | 368.483 | 350.396 | 347.254 | 334.952 | 332.767 | 339.465 | 322.734 | 318.785 | 292.38 | 295.162 | 284.673 | 283.088 | 280.701 | 276.359 | 271.347 | 261.819 | 256.346 | 328 | 314 |
Totaal passiva
| 2,197.835 | 2,192.375 | 2,230.004 | 2,317.808 | 2,381.444 | 2,411.589 | 2,424.496 | 2,126.378 | 2,164.086 | 2,207.201 | 2,556.983 | 2,640.919 | 2,638.179 | 2,608.444 | 1,688.123 | 1,532.61 | 1,636.156 | 1,632.816 | 1,358.509 | 1,173.166 | 1,239.457 | 1,195.343 | 1,202.629 | 1,230.023 | 1,172.419 | 1,161.109 | 998.977 | 1,086.255 | 1,199.84 | 973.597 | 946.216 | 816.632 | 963.051 | 910.536 | 903.255 | 804.333 | 1,030 | 1,242 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.946 | 0 | 5.969 | 4.872 | 0 | 4.842 | 0 | 20 | 31 | 16 | 21 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,204.82 | 1,201.021 | 1,201.021 | 1,181.261 | 1,181.261 | 1,181.261 | 1,181 | 1,181 | 1,181.261 | 0 | 0 | 0 | 0 | 576.227 | 575.175 | 573.597 | 573.597 | 570.967 | 570.967 | 570.967 | 570.967 | 570.967 | 84 | 84 |
Ingehouden winsten
| 2,288.913 | 2,241.214 | 2,230.53 | 2,166.329 | 2,278.565 | 2,227.543 | 2,203.853 | 1,974.118 | 2,076.052 | 2,020.817 | 2,003.254 | 1,947.915 | 2,023.949 | 2,075.849 | 2,085.806 | 1,951.272 | 2,038.866 | 1,976.744 | 1,923.245 | 1,842.664 | 1,852.477 | 1,814.554 | 1,729.44 | 1,593.568 | 1,611.505 | 1,571.88 | 1,316.343 | 1,397.706 | 1,430.233 | 1,424.963 | 1,369.381 | 1,219.439 | 1,240.399 | 1,256.995 | 1,218.965 | 1,026.27 | 1,046 | 1,063 |
Overige gereserveerde algehele resultaten
| 83.374 | 69.914 | 40.936 | 40.638 | 22.095 | 12.497 | 9.601 | -0.946 | 1.917 | -5.969 | -4.872 | 0.838 | -4.842 | 2,336.092 | -20 | -31 | -16 | -21 | 1 | -1 | -5 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 2 | 3 | 2 | 3 | 6 | 7 | 5 | 4 | 4 |
Overige totale aandeelhoudersvermogen
| 1,154.822 | 1,154.822 | 1,154.822 | 1,154.821 | 1,154.82 | 1,154.821 | 1,154.82 | 1,153.874 | 1,154.821 | 1,148.851 | 1,149.947 | 1,154.821 | 1,149.979 | -1,209.322 | 1,109.582 | 1,095.816 | 1,110.284 | 1,084.863 | 1,105.83 | 1,104.834 | 1,106.821 | 1,106.527 | 1,098.41 | 2,296.598 | 2,294.272 | 1,969.095 | 1,662.478 | 507.402 | 500.935 | 499.772 | 499.786 | 497.001 | 496.811 | 496.065 | 495.435 | 497.148 | 10 | 10 |
Totaal eigen vermogen van aandeelhouders
| 4,731.929 | 4,670.77 | 4,631.108 | 4,566.608 | 4,660.3 | 4,599.681 | 4,573.094 | 4,332.812 | 4,437.61 | 4,374.488 | 4,358.021 | 4,308.394 | 4,378.748 | 4,407.439 | 4,400.208 | 4,248.109 | 4,350.171 | 4,242.868 | 4,211.336 | 4,128.759 | 4,135.298 | 4,088.081 | 4,009.111 | 3,890.166 | 3,905.777 | 3,540.975 | 2,978.821 | 2,481.335 | 2,511.343 | 2,500.332 | 2,445.764 | 2,289.407 | 2,311.177 | 2,330.027 | 2,292.367 | 2,099.385 | 1,144 | 1,161 |
Totaal eigen vermogen
| 4,731.929 | 4,670.77 | 4,631.108 | 4,566.608 | 4,660.3 | 4,599.681 | 4,573.094 | 4,332.812 | 4,437.61 | 4,374.488 | 4,358.021 | 4,308.394 | 4,378.748 | 4,407.439 | 4,400.208 | 4,248.109 | 4,350.171 | 4,242.868 | 4,211.336 | 4,128.759 | 4,135.298 | 4,088.081 | 4,009.111 | 3,890.166 | 3,905.777 | 3,540.975 | 2,978.821 | 2,481.335 | 2,511.343 | 2,500.332 | 2,445.764 | 2,289.407 | 2,311.177 | 2,330.027 | 2,292.367 | 2,099.385 | 1,144 | 1,161 |
Totaal passiva en aandeelhoudersvermogen
| 6,929.764 | 6,863.145 | 6,861.112 | 6,884.416 | 7,041.744 | 7,011.27 | 6,997.59 | 6,459.19 | 6,601.696 | 6,581.689 | 6,915.004 | 6,949.313 | 7,016.927 | 7,015.883 | 6,088.331 | 5,780.719 | 5,986.327 | 5,875.684 | 5,569.845 | 5,301.925 | 5,374.755 | 5,283.424 | 5,211.74 | 5,120.189 | 5,078.196 | 4,702.084 | 3,977.798 | 3,567.59 | 3,711.183 | 3,473.929 | 3,391.98 | 3,106.039 | 3,274.228 | 3,240.563 | 3,195.622 | 2,903.718 | 2,174 | 2,403 |