IHI Corporation
TSE:7013.T
9287 (JPY) • At close November 12, 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 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 20,726 | 18,583 | 41,385 | 41,174 | -163,814 | 12,731 | 12,518 | 12,831 | 22,614 | 16,902 | 39,859 | 21,165 | 4,867 | 21,746 | 34,911 | 1,200 | -1,577 | -6,917 | 14,567 | 3,115 | -2,107 | -2,763 | 5,714 | 5,746 | 22,287 | 6,142 | -1,551 | 2,960 | -4,836 | 11,718 | 14,419 | -3,916 | -6,102 | 846 | 35,814 | -30,378 | -3,859 | -48 | -17,808 | 5,944 | 14,416 | 6,530 | 1,816 | 18,564 | 3,590 | 9,163 | 15,394 | 6,150 | 7,488 | 20,457 | 5,596 | 10,055 | 11,355 | 20,875 | -5,724 | -3 | 7,668 | 32,885 | -33,164 |
Afschrijvingen & Amortisatie
| 17,737 | 17,321 | 23,537 | 17,905 | 17,442 | 16,944 | 18,888 | 17,530 | 17,490 | 17,026 | 28,895 | 18,384 | 18,145 | 18,769 | 19,934 | 29,230 | 11,894 | 19,127 | 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 | 0 | 0 | 0 | 0 | 13,494 | 13,112 | 11,917 | 12,137 | 13,301 | 10,131 | 12,766 | 11,443 | 14,535 | 13,101 |
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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -65,247 | -36,841 | 98,020 | -48,414 | 111,811 | -61,249 | 46,571 | -61,220 | -53,251 | -7,248 | 49,770 | -23,753 | -25,343 | 11,949 | 27,561 | 9,289 | -60,935 | -9,669 | 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 | 0 | 0 | 0 | 0 | 19,648 | -30,033 | -15,570 | 27,910 | 39,854 | -32,554 | 17,068 | -4,939 | 3,371 | -43,757 |
Vorderingen
| -23,700 | 16,897 | -43,844 | -15,572 | -25,494 | 10,832 | 8,791 | -34,541 | -26,404 | 33,879 | -24,866 | -32,658 | -15,292 | 58,815 | -31,121 | -31,521 | 2,274 | 48,114 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | -51,917 | 40,054 | -27,578 | -12,986 | -44,305 | 29,086 | -15,659 | -19,506 | -27,629 | 28,060 | -6,946 | -8,749 | -27,685 | 46,629 | 1,536 | 1,715 | -45,744 | 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 | 0 | 0 | 0 | 0 | 33,756 | 2,882 | -3,322 | 5,579 | 116,064 | 88 | -1,946 | -46,671 | 97,506 | -26,585 |
Crediteuren
| -22,570 | -10,334 | 24,699 | 2,914 | 1,374 | -22,581 | 12,538 | 9,362 | -1,631 | -15,267 | 6,574 | 14,425 | -4,532 | -21,549 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -18,977 | -1,821 | 117,165 | -8,178 | 148,917 | -5,195 | -3,844 | -20,382 | -5,710 | -13,498 | 46,576 | 15,851 | -1,302 | 39,634 | -19,068 | 7,753 | -62,650 | 36,075 | 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 | 0 | 0 | 0 | 0 | -14,108 | -32,915 | -12,248 | 22,331 | -76,210 | -32,642 | 19,014 | 41,732 | -94,135 | -17,172 |
Overige Niet-Contante Posten
| 14,902 | 5,378 | 53,211 | -16,986 | 12,606 | -27,967 | 29,318 | -12,348 | 8,511 | -32,016 | -8,650 | -11,702 | 894 | -50,840 | 22,928 | -52,932 | 21,575 | -29,239 | -14,567 | -3,115 | 2,107 | 2,763 | -5,714 | -5,746 | -22,287 | -6,142 | 1,551 | -2,960 | 4,836 | -11,718 | -14,419 | 3,916 | 6,102 | -846 | -35,914 | 30,378 | 3,859 | 48 | 17,665 | -5,944 | -14,416 | -6,530 | -1,816 | -18,564 | -3,590 | -9,163 | -15,394 | -6,150 | -7,488 | 11,414 | -5,906 | 8,591 | -18,612 | 1,518 | -8,538 | 5,205 | -11,363 | 1,524 | 5,829 |
Kasstroom uit Operationele Activiteiten
| -11,882 | 4,441 | 149,934 | -6,321 | -21,955 | -59,541 | 107,295 | -43,207 | -4,636 | -5,336 | 109,874 | 4,094 | -1,437 | 1,624 | 105,334 | -13,213 | -29,043 | -26,698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65,013 | -17,231 | 14,993 | 32,790 | 75,548 | -36,685 | 35,036 | 2,809 | 52,315 | -57,991 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -12,657 | -12,525 | -14,368 | -16,441 | -15,613 | -14,571 | -21,228 | -16,050 | -15,507 | -9,792 | -15,066 | -11,410 | -8,716 | -10,382 | -12,675 | -11,934 | -7,871 | -24,978 | 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 | 0 | 0 | 0 | 0 | -54,254 | -9,960 | -18,640 | -9,299 | -16,012 | -16,366 | -7,554 | -12,657 | -18,173 | -10,899 |
Netto Overnames
| 86 | 24 | 12,095 | 421 | 160 | 21 | 798 | 16,050 | 15,507 | 362 | 36,281 | 12,014 | 201 | 24,796 | 25,887 | -15 | -39 | 349 | 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 | 0 | 0 | 0 | 0 | -40,360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206 | 0 |
Aankoop van Beleggingen
| -2 | 0 | -808 | -2,002 | -237 | -1,006 | -618 | -2,781 | -667 | -222 | -237 | -193 | -263 | -2,431 | -277 | -8,910 | -1,577 | -245 | 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 | 0 | 0 | 0 | 0 | -1,059 | 0 | 0 | 0 | -2,123 | -629 | 0 | 0 | -2,678 | -1,148 |
Verkoop/verval van Beleggingen
| -5 | 882 | 523 | 1,067 | 396 | 2,203 | 141 | 81 | 1,987 | 74 | 4,578 | 0 | 157 | 0 | 328 | 444 | 7,871 | 36 | 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 | 0 | 0 | 0 | 0 | -769 | 96 | 0 | 0 | 0 | 0 | 0 | 0 | 19,926 | 0 |
Overige Investeringsactiviteiten
| -530 | 344 | -3,183 | 4,844 | -2,197 | -531 | 7,257 | -14,313 | -12,351 | -1,075 | 867 | 10,391 | 2,543 | 21,964 | -7,267 | 900 | -781 | 272 | 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 | 0 | 0 | 0 | 0 | 57,064 | -1,120 | 3,345 | -2,842 | 6,821 | 3,733 | -8,211 | -9,756 | -6,965 | -3,280 |
Kasstroom uit Investeringsactiviteiten
| -13,108 | -12,181 | -6,921 | -12,111 | -17,491 | -13,884 | -13,650 | -17,013 | -11,031 | -10,653 | 26,423 | -1,212 | -6,436 | 9,151 | 5,996 | -19,515 | -2,397 | -24,566 | 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 | 0 | 0 | 0 | 0 | -39,378 | -10,984 | -15,295 | -12,141 | -11,314 | -13,262 | -15,765 | -22,413 | -7,684 | -15,327 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 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 | 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 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 96 | 0 | 0 | 0 | 2 | 11 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | -2 | -11 | 0 | 0 | -1 | -2 | -3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -3 |
Uitgekeerde Dividenden
| -28 | -7,600 | -26 | -7,601 | -27 | -7,597 | -22 | -6,080 | -24 | -6,076 | -18 | -4,554 | -2 | -3 | -4 | -4 | -145 | -2,830 | 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 | 0 | 0 | 0 | 0 | -4 | -6 | -154 | -2,746 | -2 | -2 | -3 | -5 | -6 | -17 |
Overige Financieringsactiviteiten
| -12,208 | -3,623 | -10,970 | 48,389 | 83,017 | 75,678 | -49,196 | 81,112 | 23,007 | -24,134 | -60,334 | 14,742 | 16,224 | -25,027 | -85,618 | 58,843 | 51,876 | 3,643 | 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 | 0 | 0 | 0 | 0 | 19,673 | 3,338 | 32,621 | -17,942 | -3,669 | 15,421 | 25,651 | 42,504 | -4,636 | 63,339 |
Kasstroom uit Financieringsactiviteiten
| 2,098 | -16,758 | -130,510 | 25,204 | 46,007 | 55,438 | -71,874 | 67,216 | 11,211 | -30,596 | -76,014 | -1,601 | 1,976 | -45,850 | -87,343 | 42,645 | 33,866 | -12,880 | 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 | 0 | 0 | 0 | 0 | 5,679 | -21,064 | 22,081 | -32,603 | -45,385 | 3,154 | 19,031 | 21,400 | -20,695 | 48,281 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 3,396 | 2,799 | 553 | 969 | 1,892 | 1,405 | -762 | -1,056 | 1,941 | 2,423 | 1,647 | 8 | 53 | 1,535 | 812 | 640 | 258 | 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 | 0 | 0 | 0 | 0 | -183 | -69 | -2,188 | 415 | 514 | -1,385 | 208 | 1,088 | -1,427 | -3,595 |
Netto Kasstroomverandering
| -25,785 | -21,102 | 15,302 | 7,325 | 7,530 | -16,095 | 23,176 | 6,234 | -5,512 | -44,644 | 62,706 | 2,928 | -5,889 | -35,022 | 25,129 | 10,791 | 3,043 | -63,935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,131 | -49,348 | 19,591 | -11,539 | 19,086 | -47,901 | 38,510 | 2,884 | 22,433 | -28,556 |
Kaspositie aan het Einde van de Periode
| 91,918 | 117,703 | 138,805 | 123,503 | 116,178 | 108,648 | 124,743 | 101,567 | 95,333 | 100,845 | 145,489 | 82,783 | 79,855 | 85,744 | 120,766 | 95,637 | 84,846 | 81,803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114,705 | 83,574 | 132,922 | 113,331 | 120,299 | 101,213 | 149,114 | 110,604 | 107,644 | 85,211 |