H2O Retailing Corporation
TSE:8242.T
2029.5 (JPY) • At close November 1, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 68,423 | 58,670 | 34,724 | 49,991 | 25,958 | 55,229 | 67,150 | 83,481 | 48,521 | 44,381 | 35,402 | 15,135 | 17,823 | 42,149 | 45,889 | 39,890 | 59,811 | 45,718 | 48,946 |
Kortetermijnbeleggingen
| 2,050 | -74,393 | -76,373 | -71,084 | -69,579 | -72,047 | -74,305 | -73,611 | -75,184 | -77,754 | -49,947 | -50,244 | 206 | -2,569 | 191 | 609 | 1,097 | -39,703 | -36,160 |
Liquide middelen en kortetermijnbeleggingen
| 68,423 | 58,670 | 34,724 | 49,991 | 25,958 | 55,229 | 67,150 | 83,481 | 48,521 | 44,381 | 35,402 | 15,135 | 18,029 | 42,149 | 46,080 | 40,499 | 60,908 | 45,718 | 48,946 |
Nettovorderingen
| 86,926 | 68,142 | 59,595 | 54,124 | 44,110 | 49,432 | 59,133 | 52,797 | 56,405 | 52,106 | 37,669 | 32,011 | 27,373 | 25,976 | 24,638 | 29,376 | 32,282 | 23,561 | 21,810 |
Voorraad
| 20,085 | 21,234 | 22,638 | 23,337 | 29,687 | 33,919 | 35,295 | 35,292 | 35,506 | 37,025 | 16,507 | 16,078 | 15,458 | 15,596 | 15,318 | 16,914 | 15,686 | 13,050 | 12,354 |
Overige vlottende activa
| 4,661 | 4,877 | 5,059 | 4,553 | 4,408 | 4,191 | 4,799 | 6,748 | 5,138 | 6,393 | 2,449 | 2,194 | 2,447 | 2,611 | 2,599 | 2,555 | 2,473 | 2,535 | 2,502 |
Totaal vlottende activa
| 180,095 | 161,408 | 129,725 | 139,291 | 112,116 | 150,003 | 166,377 | 178,318 | 145,570 | 139,905 | 92,027 | 65,418 | 63,307 | 86,332 | 88,635 | 89,344 | 111,349 | 84,864 | 85,612 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 292,828 | 303,252 | 301,243 | 261,384 | 273,164 | 284,858 | 280,661 | 258,960 | 253,459 | 255,093 | 120,484 | 123,311 | 109,106 | 106,904 | 91,526 | 87,396 | 80,891 | 74,787 | 66,473 |
Goodwill
| 1,183 | 1,690 | 2,197 | 2,704 | 3,305 | 4,076 | 4,647 | 5,217 | 5,997 | 7,127 | 7,942 | 16,019 | 17,107 | 16,037 | 17,004 | 17,971 | 18,938 | 9,774 | 0 |
Immateriële activa
| 24,768 | 18,074 | 14,246 | 14,025 | 15,863 | 14,686 | 13,223 | 12,326 | 11,733 | 12,703 | 7,155 | 8,740 | 8,189 | 7,506 | 7,241 | 7,179 | 5,985 | 3,161 | 2,806 |
Goodwill en immateriële activa
| 25,951 | 19,764 | 16,443 | 16,729 | 19,168 | 18,762 | 17,870 | 17,543 | 17,730 | 19,830 | 15,097 | 24,759 | 25,296 | 23,543 | 24,245 | 25,150 | 24,923 | 12,935 | 2,806 |
Langetermijnbeleggingen
| 110,767 | 175,642 | 180,604 | 185,832 | 165,420 | 193,196 | 188,849 | 176,642 | 172,697 | 204,840 | 138,896 | 137,883 | 64,094 | 57,742 | 70,606 | 63,554 | 60,349 | 105,876 | 116,824 |
Belastingvorderingen
| 22,650 | 14,901 | 10,495 | 11,453 | 10,008 | 11,942 | 8,729 | 9,960 | 8,945 | 10,184 | 9,862 | 6,736 | 9,575 | 10,624 | 12,372 | 12,487 | 14,084 | 3,843 | 4,185 |
Overige niet-vlottende activa
| 76,921 | 11,452 | 16,042 | 11,251 | 7,025 | 4,569 | -616 | -885 | -1,364 | 2,022 | 1,347 | 1,214 | 63,852 | 59,042 | 57,315 | 45,113 | 46,182 | 453 | 274 |
Totaal niet-vlottende activa
| 529,117 | 525,011 | 524,827 | 486,649 | 474,785 | 513,327 | 495,493 | 462,220 | 451,467 | 491,969 | 285,686 | 293,903 | 271,923 | 257,855 | 256,064 | 233,700 | 226,429 | 197,894 | 190,562 |
Totaal activa
| 709,212 | 686,423 | 654,558 | 625,945 | 586,904 | 663,335 | 661,873 | 640,543 | 597,041 | 631,877 | 377,716 | 359,323 | 335,230 | 344,187 | 344,699 | 323,044 | 337,778 | 282,758 | 276,174 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 78,875 | 63,674 | 56,839 | 48,996 | 43,917 | 59,732 | 62,794 | 59,394 | 62,235 | 61,921 | 44,213 | 35,960 | 40,558 | 51,449 | 36,443 | 37,461 | 45,772 | 33,379 | 30,177 |
Kortlopende schulden
| 11,063 | 16,189 | 2,367 | 47,324 | 34,010 | 28,950 | 43,325 | 38,860 | 13,140 | 22,302 | 35,488 | 619 | 725 | 20,166 | 166 | 238 | 1,324 | 2,324 | 8,383 |
Belastingschulden
| 5,329 | 5,395 | 3,546 | 1,678 | 2,267 | 4,151 | 6,324 | 4,744 | 5,807 | 5,126 | 5,064 | 3,092 | 1,068 | 1,692 | 1,069 | 2,589 | 5,124 | 4,003 | 3,388 |
Uitgestelde opbrengsten
| 5,329 | 74,140 | 66,908 | 35,017 | 30,405 | 31,838 | 33,416 | 27,419 | 27,449 | 35,873 | 20,076 | 14,169 | 6,707 | 7,893 | 6,643 | 11,719 | 11,012 | 4,075 | 3,557 |
Overige kortlopende verplichtingen
| 95,381 | 22,052 | 21,549 | 53,194 | 49,807 | 53,572 | 62,034 | 63,529 | 54,401 | 53,730 | 41,826 | 39,952 | 40,901 | 38,882 | 39,369 | 39,427 | 42,006 | 33,753 | 31,735 |
Totaal kortlopende verplichtingen
| 190,648 | 176,055 | 147,663 | 184,531 | 158,139 | 174,092 | 201,569 | 189,202 | 157,225 | 173,826 | 141,603 | 90,700 | 88,891 | 118,390 | 82,621 | 88,845 | 100,114 | 73,531 | 73,852 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 153,494 | 174,197 | 186,530 | 155,016 | 132,419 | 145,404 | 116,106 | 126,299 | 125,014 | 135,666 | 5,501 | 41,210 | 41,591 | 40,589 | 60,755 | 40,921 | 21,159 | 23,043 | 22,000 |
Uitgestelde opbrengsten niet-vlottend
| 9,572 | 20,251 | 20,533 | 20,997 | 21,842 | 24,444 | 22,325 | 25,105 | 26,695 | 28,595 | 23,821 | 17,351 | 19,035 | 19,634 | 20,950 | 22,149 | 24,518 | 18,767 | 227 |
Uitgestelde belastingverplichtingen niet-vlottend
| 32,453 | 32,001 | 27,204 | 24,071 | 17,374 | 26,418 | 27,289 | 21,786 | 20,887 | 26,957 | 18,649 | 17,847 | 10,856 | 7,843 | 13,600 | 9,642 | 19,787 | 14,453 | 15,691 |
Overige niet-vlottende verplichtingen
| 29,890 | 11,106 | 11,692 | 12,056 | 12,499 | 13,376 | 13,780 | 13,832 | 14,636 | 15,178 | 5,867 | 5,796 | 6,003 | 6,294 | 7,207 | 7,493 | 8,214 | 8,072 | 25,837 |
Totaal niet-vlottende verplichtingen
| 225,409 | 237,555 | 245,959 | 212,140 | 184,134 | 209,642 | 179,500 | 187,022 | 187,232 | 206,396 | 53,838 | 82,204 | 77,485 | 74,360 | 102,512 | 80,205 | 73,678 | 64,335 | 63,755 |
Totaal passiva
| 416,057 | 413,610 | 393,622 | 396,671 | 342,273 | 383,734 | 381,069 | 376,224 | 344,457 | 380,222 | 195,441 | 172,904 | 166,376 | 192,750 | 185,133 | 169,050 | 173,792 | 137,866 | 137,607 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 | 17,796 |
Ingehouden winsten
| 124,078 | 105,473 | 92,299 | 85,065 | 114,184 | 132,278 | 135,057 | 125,490 | 115,820 | 105,715 | 96,901 | 99,032 | 95,258 | 96,574 | 96,044 | 95,607 | 92,387 | 86,090 | 80,340 |
Overige gereserveerde algehele resultaten
| 45,675 | 43,808 | 35,981 | 36,508 | 22,897 | 39,844 | 38,413 | 31,533 | 29,569 | 38,520 | 18,266 | 20,319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 81,594 | 82,944 | 91,936 | 89,901 | 89,750 | 89,679 | 89,535 | 89,497 | 89,396 | 89,621 | 48,118 | 48,127 | 54,618 | 37,007 | 45,630 | 40,480 | 53,714 | 39,310 | 38,615 |
Totaal eigen vermogen van aandeelhouders
| 269,143 | 250,021 | 238,012 | 229,270 | 244,627 | 279,597 | 280,801 | 264,316 | 252,581 | 251,652 | 181,081 | 185,274 | 167,672 | 151,377 | 159,470 | 153,883 | 163,897 | 143,196 | 136,751 |
Totaal eigen vermogen
| 293,149 | 272,813 | 260,936 | 229,274 | 244,631 | 279,601 | 280,804 | 264,319 | 252,584 | 251,655 | 182,275 | 186,419 | 168,854 | 151,437 | 159,566 | 153,994 | 163,986 | 144,892 | 138,567 |
Totaal passiva en aandeelhoudersvermogen
| 709,212 | 686,423 | 654,558 | 625,945 | 586,904 | 663,335 | 661,873 | 640,543 | 597,041 | 631,877 | 377,716 | 359,323 | 335,230 | 344,187 | 344,699 | 323,044 | 337,778 | 282,758 | 276,174 |