MODEC, Inc.
TSE:6269.T
3555 (JPY) • At close November 13, 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 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||
Nettowinst
| 99.696 | 82.117 | 120.407 | 39.38 | 34.247 | 20.634 | 23.896 | 6.105 | 45.162 | -20.328 | -333.696 | -42.12 | -18.974 | 50.49 | 29.852 | -5.113 | 33.175 | 1.034 | 23.412 | 11.17 | 10.589 | 26.376 | -8.023 | 25.489 | 27.446 | 1.415 |
Afschrijvingen & Amortisatie
| 9.135 | 8.919 | 10.302 | 9.501 | 10.76 | 10.127 | 10.248 | 9.763 | 9.795 | 9.8 | 14.401 | 8.931 | 8.907 | 8.95 | 9.368 | 10.246 | 10.002 | 9.76 | 2.871 | 3.712 | 3.819 | 3.942 | 4.442 | 4.936 | 4.217 | 4.072 |
Uitgestelde Inkomstenbelasting
| 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 |
Aandelen Gebaseerde Vergoedingen
| 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 |
Verandering in Werkkapitaal
| 171.71 | 49.292 | 222.376 | 179.45 | -95.663 | -28.551 | 348.819 | -245.848 | -157.599 | -93.444 | 427.122 | 40.887 | -215.641 | 128.799 | 2.185 | 115.863 | -73.228 | -13.787 | -57.011 | 30.121 | -34.445 | 55.347 | -298.426 | -152.628 | -91.437 | 81.81 |
Vorderingen
| 82.927 | 0 | -10,136.54 | -6,614 | -17,124 | 14,230 | 0 | -14,622 | -13,625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.777 | 7.663 | -78.094 | -3.606 | -1.381 | -0.894 | 10.336 | -9.693 | -2.356 | -0.026 | -0.114 | -0.374 |
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 |
Overig Werkkapitaal
| 88.783 | 0 | 10,358.916 | 6,793.45 | 17,028.337 | -14,258.551 | 0 | 14,376.152 | 13,467.401 | 0 | 0 | 0 | 0 | 0 | -52.592 | 108.2 | 4.866 | -10.181 | -55.63 | 31.015 | -44.781 | 65.04 | -296.07 | -152.602 | -91.323 | 82.184 |
Overige Niet-Contante Posten
| -11.903 | -5.313 | -26.334 | -28.7 | 27.686 | -19.736 | -155.986 | -13.208 | 4.526 | 9.404 | 62.359 | -33.198 | 68.498 | -23.476 | 9.038 | -33.401 | -6.565 | -36.156 | 19.322 | 5.899 | -12.589 | -0.485 | 16.615 | -7.118 | -18.88 | 7.417 |
Kasstroom uit Operationele Activiteiten
| 268.638 | 107.083 | 326.751 | 199.631 | -22.97 | -17.526 | 226.977 | -243.188 | -98.116 | -94.568 | 170.186 | -25.5 | -157.21 | 164.763 | 50.443 | 87.596 | -36.616 | -39.149 | -11.405 | 50.901 | -32.626 | 85.18 | -285.392 | -129.322 | -78.655 | 94.714 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -3.62 | -3.549 | -3.475 | -1.695 | -0.903 | -1.396 | -1.498 | -0.976 | -1.845 | -2.564 | -20.593 | 10.671 | -16.741 | -2.699 | -4.214 | -5.793 | -4.017 | -3.702 | -1.866 | -2.721 | -2.055 | -1.002 | 0 | -2.721 | -2.493 | -4.406 |
Netto Overnames
| 0 | -133.281 | -154.046 | -75.775 | 6.221 | 0 | -96.383 | 8.464 | 0 | 9.749 | -61.277 | -0.081 | -15.215 | 0 | 0.342 | -0.772 | -0.437 | -15.013 | 4,582.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.209 | -2.199 | -41.471 | -0.853 | -26.541 | -0.048 | 0 | 0 | 0.832 | -1.58 | -0.541 | -20.311 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 225.853 | -98.651 | 86.835 | 142.689 | 5.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 2.454 | 0 | 6.841 | 6.844 | 6.842 | 0 | -24.103 | 60.605 | -9.5 | 1.205 | 1.878 | -38.547 | -8.875 | -69.065 | 0 | 0.012 | -0.013 | -0.012 | -4,645 | -32.645 | -92.968 | -48.551 | 293.5 | 42.487 | -19.676 | -48.959 |
Kasstroom uit Investeringsactiviteiten
| -1.166 | -129.988 | -150.68 | -70.626 | 12.16 | -1.396 | -121.984 | 68.093 | -11.345 | 8.39 | -79.992 | -27.956 | -40.832 | -71.764 | 222.19 | -107.404 | 40.898 | 123.109 | -85.472 | -35.414 | -95.023 | -49.553 | 294.332 | 38.185 | -22.709 | -73.676 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||
Schuldaflossingen
| -14.45 | -14.449 | -14.485 | 194.429 | -1.131 | -2.379 | -2.448 | -2.776 | -6.154 | -20.242 | 202.353 | 96.256 | 23.848 | -20.706 | -173.458 | -2.59 | -25.7 | -52.443 | -25.205 | 0.734 | -97.232 | 35.53 | -48.516 | -35.181 | 16.567 | 77.94 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0.181 | -0.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.175 | 10.257 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -0.122 | -8.943 | 0 | -0.004 | 0 | 0 | 0 | -0.006 | -0.01 | -0.003 | -0.024 | -8.124 | -0.301 | -11.147 | -0.053 | -7.8 | -0.493 | -5.962 | -0.417 | -6.37 | -0.406 | -3.802 | -0.189 | -4.33 | -0.29 | -3.092 |
Overige Financieringsactiviteiten
| -58.172 | -6.138 | -25.068 | -5.747 | 102.137 | -6.202 | -2.505 | -5.324 | -4.403 | -4.944 | -5.613 | -3.2 | -4.267 | -3.712 | 0 | -0.001 | -0 | -0.012 | -0.012 | 0.011 | 175.821 | 0 | 0.264 | -0.481 | 0.308 | -6.356 |
Kasstroom uit Financieringsactiviteiten
| -72.744 | -29.53 | -39.372 | 188.093 | 101.006 | -8.581 | -5.151 | -8.106 | -10.567 | -25.189 | 196.716 | 81.932 | 22.882 | -35.565 | -173.511 | -10.39 | -26.194 | -58.417 | -20.459 | 4.633 | 78.184 | 31.728 | -48.063 | -39.991 | 16.585 | 68.492 |
Overige Informatie: | ||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -7.132 | -5.842 | 4.723 | -2.507 | 1.578 | 1.001 | 8.797 | -6.62 | -9.192 | 4.265 | 0.944 | -46.809 | 45.942 | -4.756 | -16.952 | -6.933 | -4.256 | 23.151 | -10.871 | -11.415 | -12.961 | -1.195 | 9.375 | -17.609 | -0.826 | 32.508 |
Netto Kasstroomverandering
| 187.595 | -58.277 | 141.422 | 314.592 | 91.776 | -26.503 | 108.638 | -189.821 | -129.222 | -107.101 | 287.856 | 12.587 | -160.138 | 52.677 | 81.726 | -29.348 | -21.683 | 48.681 | -121.038 | 22.879 | -51.422 | -40.991 | -48.197 | -113.588 | -73.575 | 122.038 |
Kaspositie aan het Einde van de Periode
| 1,143.23 | 955.635 | 1,013.912 | 872.49 | 557.898 | 466.122 | 492.625 | 383.987 | 573.808 | 703.03 | 810.131 | 522.275 | 509.688 | 669.826 | 225.082 | 143.356 | 172.704 | 194.387 | 148.737 | 269.775 | 246.897 | 298.318 | 338.553 | 386.75 | 500.338 | 573.913 |