IHI Corporation
TSE:7013.T
9167 (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 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 138,805 | 124,749 | 145,489 | 120,766 | 147,228 | 94,951 | 109,028 | 118,909 | 106,536 | 94,549 | 63,236 | 73,032 | 63,914 | 116,422 | 76,641 | 87,547 | 72,080 | 85,462 | 105,243 | 121,588 | 117,970 | 77,503 | 92,747 | 65,215 | 100,507 |
Kortetermijnbeleggingen
| 3,754 | 4,368 | 3,193 | 1,391 | 21 | 2,341 | -24 | -21 | 1,403 | 205 | 1,528 | 395 | 2,736 | 1,183 | 30,894 | 13,650 | 46,455 | 28,094 | 20,995 | 11,609 | 4,532 | 2,037 | 13,544 | 51,913 | 80,833 |
Liquide middelen en kortetermijnbeleggingen
| 138,805 | 129,117 | 148,682 | 122,157 | 147,249 | 94,951 | 109,028 | 118,909 | 107,939 | 94,754 | 64,764 | 73,427 | 66,650 | 117,605 | 107,535 | 101,197 | 118,535 | 113,556 | 126,238 | 133,197 | 122,502 | 79,540 | 106,291 | 117,128 | 181,340 |
Nettovorderingen
| 583,399 | 523,186 | 474,558 | 456,365 | 403,832 | 377,695 | 445,049 | 447,877 | 506,794 | 481,466 | 429,669 | 379,708 | 378,268 | 326,210 | 362,611 | 381,399 | 388,766 | 378,202 | 377,831 | 359,861 | 334,463 | 360,088 | 338,069 | 375,897 | 318,604 |
Voorraad
| 422,251 | 374,523 | 340,125 | 326,470 | 445,542 | 441,910 | 428,522 | 417,268 | 410,309 | 399,301 | 355,885 | 316,303 | 351,044 | 363,099 | 404,455 | 471,164 | 455,885 | 437,864 | 409,020 | 370,943 | 394,988 | 385,539 | 378,728 | 403,921 | 430,587 |
Overige vlottende activa
| 66,253 | 58,918 | 60,627 | 41,668 | 79,386 | 73,308 | 55,594 | 89,788 | 75,464 | 78,205 | 50,883 | 45,348 | 48,402 | 46,491 | 67,141 | 82,668 | 119,438 | 115,020 | 92,885 | 73,249 | 53,372 | 50,097 | 63,650 | 46,906 | 54,775 |
Totaal vlottende activa
| 1,210,708 | 1,085,744 | 1,023,992 | 946,660 | 1,076,009 | 987,864 | 1,038,193 | 1,073,842 | 1,100,506 | 1,053,726 | 901,201 | 814,786 | 844,364 | 853,405 | 941,742 | 1,036,428 | 1,082,624 | 1,044,642 | 1,005,974 | 937,250 | 905,325 | 875,264 | 886,738 | 943,852 | 985,306 |
Niet-vlottende activa: | |||||||||||||||||||||||||
Materiële vaste activa, netto
| 338,681 | 327,464 | 339,340 | 370,304 | 397,495 | 367,394 | 349,046 | 342,408 | 349,736 | 357,625 | 336,448 | 321,057 | 334,745 | 328,739 | 290,909 | 273,964 | 261,761 | 257,838 | 226,071 | 234,887 | 246,406 | 287,096 | 307,677 | 295,775 | 275,738 |
Goodwill
| 6,338 | 6,486 | 6,094 | 5,876 | 7,456 | 10,032 | 12,231 | 16,166 | 22,043 | 23,301 | 22,958 | 22,608 | 5,073 | 3,933 | 4,741 | 5,451 | 1,450 | 1,459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 127,059 | 123,736 | 120,998 | 121,265 | 24,706 | 24,052 | 23,789 | 24,990 | 27,562 | 27,200 | 19,182 | 16,535 | 18,539 | 17,123 | 18,375 | 18,890 | 19,495 | 19,910 | 21,340 | 19,721 | 20,448 | 19,553 | 15,072 | 15,283 | 15,138 |
Goodwill en immateriële activa
| 133,397 | 130,222 | 127,092 | 127,141 | 32,162 | 34,084 | 36,020 | 41,156 | 49,605 | 50,501 | 42,140 | 39,143 | 23,612 | 21,056 | 23,116 | 24,341 | 20,945 | 21,369 | 21,340 | 19,721 | 20,448 | 19,553 | 15,072 | 15,283 | 15,138 |
Langetermijnbeleggingen
| 247,396 | 316,254 | 56,732 | 48,460 | 81,628 | 122,921 | 99,308 | 134,697 | 138,060 | 166,933 | 160,637 | 128,484 | 65,832 | 83,336 | 54,554 | 63,136 | 50,500 | 184,135 | 109,361 | 100,523 | 200,310 | 197,290 | 199,079 | 94,397 | 9,612 |
Belastingvorderingen
| 98,173 | 82,280 | 78,428 | 70,455 | 112,440 | 116,802 | 73,568 | 65,697 | 47,338 | 35,587 | 32,489 | 36,383 | 42,946 | 46,073 | 42,254 | 49,701 | 34,965 | 35,756 | 36,391 | 43,550 | 47,152 | 60,703 | 48,358 | 34,701 | 59,402 |
Overige niet-vlottende activa
| 69,455 | 0 | 254,089 | 269,871 | 41,048 | 35,464 | 37,527 | 35,031 | 29,811 | 26,510 | 23,446 | 24,386 | 26,632 | 28,832 | 59,846 | 41,772 | 91,500 | -7,662 | 62,659 | 51,907 | -42,620 | -58,666 | -34,814 | 97,833 | 68,257 |
Totaal niet-vlottende activa
| 887,102 | 856,220 | 855,681 | 886,231 | 664,773 | 676,665 | 595,469 | 618,989 | 614,550 | 637,156 | 595,160 | 549,453 | 493,767 | 508,036 | 470,679 | 452,914 | 459,671 | 491,436 | 455,822 | 450,588 | 471,696 | 505,976 | 535,372 | 537,989 | 428,147 |
Totaal activa
| 2,097,810 | 1,941,964 | 1,879,673 | 1,832,891 | 1,740,782 | 1,664,529 | 1,633,662 | 1,692,831 | 1,715,056 | 1,690,882 | 1,496,361 | 1,364,239 | 1,338,131 | 1,361,441 | 1,412,421 | 1,489,342 | 1,542,295 | 1,536,078 | 1,461,796 | 1,387,838 | 1,377,021 | 1,381,240 | 1,422,110 | 1,481,841 | 1,413,453 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||
Crediteuren
| 258,581 | 247,086 | 235,414 | 234,451 | 262,587 | 290,043 | 304,928 | 285,937 | 297,499 | 300,148 | 280,900 | 266,299 | 293,493 | 269,445 | 241,185 | 294,871 | 315,008 | 322,681 | 295,026 | 289,134 | 285,897 | 291,111 | 299,209 | 308,471 | 291,626 |
Kortlopende schulden
| 194,663 | 157,096 | 112,281 | 176,007 | 251,600 | 131,785 | 81,515 | 119,111 | 109,550 | 131,135 | 144,340 | 120,927 | 134,194 | 144,885 | 194,027 | 229,084 | 159,706 | 195,951 | 162,526 | 196,566 | 176,589 | 229,668 | 244,823 | 219,828 | 223,811 |
Belastingschulden
| 7,277 | 9,685 | 18,005 | 5,125 | 6,012 | 7,384 | 8,075 | 5,674 | 8,222 | 23,162 | 16,692 | 11,984 | 13,208 | 10,273 | 11,250 | 10,130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 204,121 | 249,061 | 269,800 | 209,423 | 336,385 | 351,798 | 382,066 | 420,019 | 430,055 | 323,644 | 262,298 | 238,853 | 228,621 | 247,589 | 280,197 | 331,697 | 79,276 | 59,306 | 51,363 | 48,770 | 55,456 | 50,584 | 59,019 | 64,474 | 49,596 |
Overige kortlopende verplichtingen
| 393,699 | 178,358 | 156,180 | 144,907 | 58,433 | 49,483 | 43,149 | 51,181 | 45,665 | 40,998 | 38,711 | 39,373 | 33,385 | 29,212 | 42,755 | 42,529 | 344,692 | 315,338 | 265,122 | 218,481 | 226,276 | 170,041 | 188,445 | 232,330 | 283,364 |
Totaal kortlopende verplichtingen
| 1,051,064 | 831,601 | 773,675 | 764,788 | 909,005 | 823,109 | 811,658 | 876,248 | 882,769 | 795,925 | 726,249 | 665,452 | 689,693 | 691,131 | 758,164 | 898,181 | 898,682 | 893,276 | 774,037 | 752,951 | 744,218 | 741,404 | 791,496 | 825,103 | 848,397 |
Langlopende verplichtingen: | |||||||||||||||||||||||||
Langetermijnschulden
| 272,132 | 362,392 | 393,272 | 429,928 | 231,312 | 220,120 | 235,747 | 246,277 | 260,053 | 275,494 | 209,840 | 229,215 | 195,417 | 215,716 | 224,190 | 188,626 | 208,216 | 205,296 | 281,782 | 246,818 | 241,852 | 223,265 | 215,292 | 235,081 | 184,719 |
Uitgestelde opbrengsten niet-vlottend
| 107,581 | 271,022 | 286,357 | 290,486 | 168,510 | 162,588 | 156,463 | 153,377 | 159,150 | 181,762 | 133,005 | 119,625 | 133,429 | 136,816 | 137,048 | 137,796 | 140,409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,080 | 4,470 | 3,485 | 3,132 | 4,950 | 4,953 | 4,941 | 4,884 | 5,158 | 5,445 | 6,312 | 6,312 | 5,811 | 6,660 | 6,661 | 3,377 | 3,131 | 3,226 | 3,694 | 4,092 | 4,092 | 4,092 | 4,189 | 4,189 | 0 |
Overige niet-vlottende verplichtingen
| 260,685 | 16,228 | 15,845 | 16,830 | 73,259 | 72,067 | 74,636 | 74,415 | 74,567 | 72,661 | 58,400 | 44,353 | 55,306 | 57,478 | 59,293 | 55,412 | 57,451 | 207,233 | 212,886 | 210,050 | 215,630 | 220,513 | 207,606 | 199,909 | 201,502 |
Totaal niet-vlottende verplichtingen
| 644,478 | 654,112 | 698,959 | 740,376 | 478,031 | 459,728 | 471,787 | 478,953 | 498,928 | 535,362 | 407,557 | 399,505 | 389,963 | 416,670 | 427,192 | 385,211 | 409,207 | 415,755 | 498,362 | 460,960 | 461,574 | 447,870 | 427,087 | 439,179 | 386,221 |
Totaal passiva
| 1,695,542 | 1,485,713 | 1,472,634 | 1,505,164 | 1,387,036 | 1,282,837 | 1,283,445 | 1,355,201 | 1,381,697 | 1,331,287 | 1,133,806 | 1,064,957 | 1,079,656 | 1,107,801 | 1,185,356 | 1,283,392 | 1,307,889 | 1,309,031 | 1,272,399 | 1,213,911 | 1,205,792 | 1,189,274 | 1,218,583 | 1,264,282 | 1,234,618 |
Eigen vermogen: | |||||||||||||||||||||||||
Preferente aandelen
| 0 | 397,075 | 358,428 | 291,375 | 326,291 | 343,497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 107,165 | 107,165 | 107,165 | 107,165 | 107,165 | 107,165 | 107,165 | 107,165 | 107,165 | 107,165 | 107,165 | 95,762 | 95,762 | 95,762 | 95,762 | 95,762 | 95,762 | 95,762 | 64,925 | 64,925 | 64,925 | 64,925 | 64,925 | 64,925 | 64,925 |
Ingehouden winsten
| 177,403 | 251,915 | 213,026 | 148,428 | 186,170 | 184,092 | 153,564 | 149,832 | 144,789 | 152,563 | 171,318 | 144,675 | 116,083 | 95,973 | 65,933 | 48,423 | 56,012 | 35,124 | 44,814 | 41,596 | 38,909 | 77,508 | 89,725 | 88,073 | 83,010 |
Overige gereserveerde algehele resultaten
| 53,648 | 34,170 | 23,706 | 9,394 | 617 | 6,342 | 12,137 | 9,012 | 13,248 | 33,030 | 13,600 | 6,199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 37,773 | -359,080 | -320,191 | -255,593 | -293,335 | -291,257 | 52,527 | 52,997 | 53,866 | 53,783 | 53,774 | 42,311 | 38,756 | 46,739 | 50,767 | 48,064 | 68,257 | 81,344 | 59,498 | 47,195 | 47,716 | 28,890 | 32,939 | 48,351 | 14,861 |
Totaal eigen vermogen van aandeelhouders
| 375,989 | 431,245 | 382,134 | 300,769 | 326,908 | 349,839 | 325,393 | 319,006 | 319,068 | 346,541 | 345,857 | 288,947 | 250,601 | 238,474 | 212,462 | 192,249 | 220,031 | 212,230 | 169,237 | 153,716 | 151,550 | 171,323 | 187,589 | 201,349 | 162,796 |
Totaal eigen vermogen
| 402,268 | 456,251 | 407,039 | 327,727 | 353,746 | 381,692 | 350,217 | 337,630 | 333,359 | 359,595 | 362,555 | 299,282 | 258,475 | 253,640 | 227,065 | 205,950 | 234,406 | 227,047 | 189,397 | 173,927 | 171,229 | 191,966 | 203,527 | 217,559 | 178,835 |
Totaal passiva en aandeelhoudersvermogen
| 2,097,810 | 1,941,964 | 1,879,673 | 1,832,891 | 1,740,782 | 1,664,529 | 1,633,662 | 1,692,831 | 1,715,056 | 1,690,882 | 1,496,361 | 1,364,239 | 1,338,131 | 1,361,441 | 1,412,421 | 1,489,342 | 1,542,295 | 1,536,078 | 1,461,796 | 1,387,838 | 1,377,021 | 1,381,240 | 1,422,110 | 1,481,841 | 1,413,453 |