Kokusai Pulp&Paper Co.,Ltd.
TSE:9274.T
660 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 24,841 | 26,245 | 14,115 | 21,515 | 25,210 | 30,731 | 19,147 | 20,375 | 20,074 | 22,634 | 13,004 | 13,371 | 15,277 | 30,546 | 17,460 | 25,146 | 6,453 | 7,786 | 3,840 | 3,306 | 2,454 | 2,841 | 3,307 | 3,298 | 2,579 | 4,177 | 3,686 | 2,723 | 2,787 | 2,352 | 4,092 | 3,611 | 2,884 | 2,504 | 3,272 | 2,664 | 2,690 | 2,582 |
Kortetermijnbeleggingen
| 0 | 41 | 0 | 30 | -18,897 | -9,570 | 0 | 3 | -20,688 | -18,189 | -15,655 | -14,771 | 0 | -9,418 | -12,620 | -12,583 | -1,874 | -305 | -1,999 | -1,937 | -1,656 | -431 | -1,725 | -1,850 | -1,886 | -446 | 0 | 0 | 0 | 819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154 |
Liquide middelen en kortetermijnbeleggingen
| 24,841 | 26,286 | 14,115 | 21,515 | 25,210 | 30,731 | 19,147 | 20,375 | 20,074 | 22,634 | 13,004 | 13,371 | 15,277 | 30,546 | 17,460 | 25,146 | 6,453 | 7,786 | 3,840 | 3,306 | 2,454 | 2,841 | 3,307 | 3,298 | 2,579 | 4,177 | 3,686 | 2,723 | 2,787 | 2,352 | 4,092 | 3,611 | 2,884 | 2,504 | 3,272 | 2,664 | 2,690 | 2,582 |
Nettovorderingen
| 112,541 | 135,621 | 140,547 | 120,979 | 116,705 | 113,384 | 126,439 | 117,150 | 117,716 | 111,167 | 129,625 | 116,958 | 117,113 | 112,782 | 117,118 | 104,620 | 84,444 | 95,698 | 107,068 | 102,935 | 104,398 | 105,767 | 111,698 | 104,527 | 103,266 | 106,169 | 106,836 | 0 | 0 | 103,333 | 0 | 0 | 0 | 0 | 114,182 | 107,705 | 108,442 | 0 |
Voorraad
| 71,063 | 66,126 | 67,789 | 68,917 | 70,195 | 72,237 | 76,672 | 71,861 | 61,051 | 51,270 | 48,348 | 47,462 | 43,530 | 40,012 | 38,427 | 39,358 | 20,554 | 19,764 | 19,795 | 20,056 | 17,725 | 15,543 | 15,755 | 16,140 | 17,142 | 17,511 | 16,036 | 0 | 0 | 15,728 | 0 | 0 | 0 | 0 | 16,918 | 17,890 | 17,591 | 0 |
Overige vlottende activa
| 44,200 | 14,656 | 14,878 | 31,139 | 29,547 | 27,244 | 32,311 | 23,845 | 28,542 | 25,452 | 30,539 | 19,882 | 22,386 | 17,332 | 19,071 | 16,267 | 10,966 | 13,298 | 19,513 | 12,125 | 17,039 | 13,606 | 16,716 | 12,471 | 15,508 | 14,581 | 19,593 | 30,360 | 32,979 | 16,164 | 31,547 | 25,708 | 25,540 | 27,359 | 11,828 | 11,069 | 11,611 | 29,907 |
Totaal vlottende activa
| 252,645 | 242,689 | 237,329 | 242,550 | 241,657 | 243,596 | 254,569 | 233,231 | 227,383 | 210,523 | 221,516 | 197,673 | 198,306 | 200,672 | 192,076 | 185,391 | 122,417 | 136,546 | 150,216 | 138,422 | 141,616 | 137,757 | 147,476 | 136,436 | 138,495 | 142,438 | 146,151 | 138,630 | 135,953 | 137,577 | 136,992 | 124,696 | 129,306 | 136,377 | 146,200 | 139,328 | 140,334 | 147,548 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 41,949 | 41,692 | 43,290 | 41,535 | 37,636 | 37,063 | 35,363 | 36,591 | 34,251 | 34,196 | 33,964 | 35,259 | 35,332 | 34,845 | 41,438 | 42,280 | 27,566 | 27,671 | 27,248 | 27,451 | 24,437 | 24,484 | 24,673 | 24,774 | 24,865 | 24,878 | 17,186 | 17,242 | 17,304 | 17,353 | 21,542 | 21,664 | 21,765 | 22,238 | 22,380 | 22,426 | 22,541 | 22,479 |
Goodwill
| 10,735 | 6,958 | 7,893 | 5,290 | 5,209 | 5,330 | 7,698 | 7,939 | 4,764 | 4,508 | 3,885 | 4,153 | 4,360 | 4,235 | 3,813 | 3,862 | 3,608 | 2,365 | 2,347 | 2,491 | 516 | 543 | 641 | 669 | 698 | 727 | 755 | 784 | 813 | 842 | 870 | 899 | 928 | 957 | 983 | 1,013 | 1,042 | 548 |
Immateriële activa
| 12,905 | 11,712 | 10,112 | 10,141 | 9,383 | 8,566 | 5,488 | 5,390 | 5,017 | 4,740 | 4,632 | 4,588 | 4,509 | 4,542 | 4,336 | 4,383 | 298 | 272 | 3,519 | 3,449 | 3,285 | 2,747 | 2,759 | 2,689 | 2,583 | 2,469 | 2,384 | 2,268 | 2,099 | 1,925 | 1,868 | 903 | 759 | 749 | 628 | 610 | 436 | 246 |
Goodwill en immateriële activa
| 23,640 | 18,670 | 18,005 | 15,431 | 14,592 | 13,896 | 13,186 | 13,329 | 9,781 | 9,248 | 8,517 | 8,741 | 8,869 | 8,777 | 8,149 | 8,245 | 3,906 | 2,637 | 5,866 | 5,940 | 3,801 | 3,290 | 3,400 | 3,358 | 3,281 | 3,196 | 3,139 | 3,052 | 2,912 | 2,767 | 2,738 | 1,802 | 1,687 | 1,706 | 1,611 | 1,623 | 1,478 | 794 |
Langetermijnbeleggingen
| 22,181 | 23,143 | 21,778 | 21,743 | 38,294 | 27,541 | 16,926 | 16,930 | 37,761 | 35,217 | 32,446 | 32,091 | 17,396 | 27,224 | 30,082 | 30,855 | 22,531 | 20,911 | 25,822 | 24,016 | 24,520 | 24,853 | 24,446 | 28,634 | 27,230 | 26,696 | 0 | 0 | 0 | 26,482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,823 |
Belastingvorderingen
| 12,906 | 5,977 | 3 | -21,743 | -8,157 | 5,378 | -16,926 | -16,930 | -3,343 | 1,499 | -2,960 | -2,996 | -17,396 | 1,594 | -30,082 | -30,855 | -22,531 | 337 | -25,822 | -24,016 | -24,520 | 12 | -24,446 | -28,634 | -27,230 | 27 | 0 | 0 | 0 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Overige niet-vlottende activa
| 6,249 | 12,391 | 16,890 | 40,904 | 8,157 | 3,183 | 40,216 | 37,553 | 3,343 | 21 | 2,960 | 2,996 | 31,399 | 2,006 | 30,082 | 30,855 | 22,531 | 1,212 | 25,821 | 24,015 | 24,524 | 1,212 | 24,447 | 28,636 | 27,233 | 1,396 | 29,240 | 27,792 | 27,859 | 11 | 25,477 | 23,398 | 24,486 | 24,606 | 26,982 | 26,140 | 27,170 | 2,143 |
Totaal niet-vlottende activa
| 106,925 | 101,873 | 99,966 | 97,870 | 90,522 | 87,061 | 88,765 | 87,473 | 81,793 | 80,181 | 74,927 | 76,091 | 75,600 | 74,446 | 79,669 | 81,380 | 54,003 | 52,768 | 58,935 | 57,406 | 52,762 | 53,851 | 52,520 | 56,768 | 55,379 | 56,193 | 49,565 | 48,086 | 48,075 | 46,668 | 49,757 | 46,864 | 47,938 | 48,550 | 50,973 | 50,189 | 51,189 | 48,240 |
Totaal activa
| 359,570 | 344,562 | 337,295 | 340,423 | 332,180 | 330,662 | 343,336 | 320,706 | 309,178 | 290,707 | 296,446 | 273,765 | 273,908 | 275,119 | 271,746 | 266,772 | 176,421 | 189,317 | 209,153 | 195,831 | 194,378 | 191,610 | 199,996 | 193,204 | 193,874 | 198,630 | 195,714 | 186,715 | 184,026 | 184,245 | 186,750 | 171,559 | 177,244 | 184,927 | 197,171 | 189,517 | 191,523 | 195,788 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Crediteuren
| 103,457 | 100,652 | 109,660 | 100,005 | 95,562 | 93,570 | 107,819 | 99,813 | 95,666 | 90,743 | 96,517 | 87,856 | 84,219 | 81,672 | 95,964 | 84,375 | 64,594 | 75,471 | 87,168 | 78,253 | 80,595 | 83,318 | 87,969 | 80,306 | 80,484 | 84,158 | 0 | 84,278 | 79,024 | 0 | 585,527 | 76,202 | 76,662 | 78,480 | 88,264 | 81,091 | 79,071 | 84,094 |
Kortlopende schulden
| 63,119 | 57,257 | 51,086 | 60,122 | 52,327 | 68,231 | 67,352 | 50,300 | 54,054 | 42,468 | 47,182 | 41,193 | 56,536 | 72,753 | 69,998 | 65,302 | 38,658 | 34,914 | 39,056 | 36,110 | 41,392 | 33,249 | 39,555 | 38,733 | 40,109 | 40,657 | 133,215 | 36,832 | 40,922 | 122,908 | 40,063 | 34,596 | 40,085 | 40,712 | 37,919 | 37,655 | 43,076 | 40,932 |
Belastingschulden
| 2,408 | 3,822 | 3,079 | 3,074 | 2,986 | 4,034 | 3,223 | 3,343 | 1,385 | 1,264 | 1,216 | 1,386 | 5,839 | 9,273 | 6,314 | 6,298 | 132 | 705 | 193 | 736 | 69 | 645 | 559 | 415 | 75 | 510 | 124 | 431 | 54 | 598 | 280 | 608 | 54 | 418 | 147 | 539 | 130 | 699 |
Uitgestelde opbrengsten
| 2,408 | 3,822 | 3,079 | 8,165 | 8,461 | 11,514 | 7,442 | 7,785 | 6,112 | 7,582 | 3,956 | 4,060 | 8,385 | 13,129 | 8,552 | 8,777 | 675 | 1,751 | 846 | 1,734 | 532 | 1,675 | 1,015 | 1,301 | 540 | 1,460 | 0 | 1,356 | 492 | 0 | 732 | 1,455 | 500 | 1,239 | 598 | 1,432 | 570 | 1,640 |
Overige kortlopende verplichtingen
| 48,902 | 36,504 | 43,951 | 43,006 | 43,579 | 34,632 | 42,727 | 41,489 | 36,948 | 29,371 | 34,099 | 34,083 | 32,824 | 23,439 | 28,834 | 35,433 | 9,121 | 9,157 | 9,921 | 9,244 | 8,619 | 8,242 | 8,309 | 8,455 | 7,999 | 8,314 | 4,720 | 8,006 | 7,032 | 5,707 | -492,579 | 6,989 | 7,128 | 6,859 | 7,633 | 6,995 | 6,558 | 7,160 |
Totaal kortlopende verplichtingen
| 217,886 | 198,235 | 207,776 | 211,298 | 199,929 | 207,947 | 225,340 | 199,387 | 192,780 | 170,164 | 181,754 | 167,192 | 181,964 | 190,993 | 203,348 | 193,887 | 113,048 | 121,293 | 136,991 | 125,341 | 131,138 | 126,484 | 136,848 | 128,795 | 129,132 | 134,589 | 137,935 | 130,472 | 127,470 | 128,615 | 133,743 | 119,242 | 124,375 | 127,290 | 134,414 | 127,173 | 129,275 | 133,826 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 28,812 | 35,167 | 24,076 | 24,105 | 37,772 | 44,018 | 21,719 | 30,120 | 32,755 | 54,372 | 42,651 | 35,733 | 26,707 | 27,762 | 15,427 | 13,675 | 13,492 | 15,525 | 13,817 | 13,829 | 8,092 | 8,296 | 7,894 | 7,109 | 9,009 | 9,196 | 2,809 | 0 | 0 | 4,688 | 0 | 0 | 0 | 121 | 13,006 | 13,418 | 12,943 | 105 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 15,838 | 0 | 0 | 0 | 3,253 | 0 | 0 | 0 | 5,618 | 0 | 0 | 0 | 5,684 | 0 | 0 | 0 | 474 | 0 | 0 | 0 | 242 | 0 | 0 | 0 | 444 | 0 | 0 | 0 | 960 | 0 | 0 | 0 | 10,496 | 0 | 0 | 0 | 13,832 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 6,372 | 0 | 0 | 0 | 5,346 | 0 | 0 | 0 | 1,910 | 0 | 0 | 0 | 694 | 0 | 0 | 0 | 2,945 | 0 | 0 | 0 | 4,730 | 0 | 0 | 0 | 5,318 | 0 | 0 | 0 | 4,453 | 0 | 0 | 0 | 3,424 | 0 | 0 | 0 | 4,149 |
Overige niet-vlottende verplichtingen
| 29,685 | 7,044 | 28,162 | 26,612 | 23,151 | 2,293 | 26,526 | 23,518 | 21,785 | 2,270 | 20,916 | 21,305 | 20,566 | 6,406 | 20,880 | 21,514 | 7,226 | 1,805 | 8,799 | 8,286 | 6,300 | 1,635 | 6,158 | 7,164 | 6,823 | 1,391 | 7,775 | 10,843 | 11,734 | 1,485 | 11,569 | 12,133 | 12,698 | 2,627 | 7,379 | 7,063 | 7,316 | 2,595 |
Totaal niet-vlottende verplichtingen
| 58,497 | 64,421 | 52,238 | 50,717 | 60,923 | 54,910 | 48,245 | 53,638 | 54,540 | 64,170 | 63,567 | 57,038 | 47,273 | 40,546 | 36,307 | 35,189 | 20,718 | 20,749 | 22,616 | 22,115 | 14,392 | 14,903 | 14,052 | 14,273 | 15,832 | 16,349 | 10,584 | 10,843 | 11,734 | 11,586 | 11,569 | 12,133 | 12,698 | 16,668 | 20,385 | 20,481 | 20,259 | 20,681 |
Totaal passiva
| 276,383 | 262,656 | 260,014 | 262,015 | 260,852 | 262,857 | 273,585 | 253,025 | 247,320 | 234,334 | 245,321 | 224,230 | 229,237 | 231,539 | 239,655 | 229,076 | 133,766 | 142,042 | 159,607 | 147,456 | 145,530 | 141,387 | 150,900 | 143,068 | 144,964 | 150,938 | 148,519 | 141,315 | 139,204 | 140,201 | 145,312 | 131,375 | 137,073 | 143,958 | 154,799 | 147,654 | 149,534 | 154,507 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 65,729 | 0 | 0 | 0 | 52,891 | 49,705 | 47,622 | 46,058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,723 | 4,556 | 3,442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 62,508 | 61,631 | 56,824 | 56,533 | 54,483 | 52,629 | 50,103 | 46,752 | 41,409 | 38,225 | 36,143 | 34,579 | 32,505 | 31,826 | 19,892 | 23,141 | 27,719 | 31,151 | 31,406 | 30,791 | 30,414 | 30,554 | 30,504 | 28,763 | 28,331 | 28,549 | 27,801 | 27,110 | 26,526 | 26,648 | 25,335 | 25,294 | 24,628 | 24,966 | 24,845 | 24,752 | 24,238 | 24,282 |
Overige gereserveerde algehele resultaten
| 11,348 | 10,964 | 9,785 | 10,507 | 5,517 | 3,871 | 8,407 | 9,368 | 8,887 | 6,586 | 3,449 | 3,430 | 640 | 11,467 | 645 | 1,369 | 2,306 | 3,202 | 5,098 | 4,540 | 5,375 | 6,608 | 5,528 | 8,315 | 7,286 | 8,038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,516 | 4,494 | 5,863 | 6,564 | -59,206 | 6,505 | 6,441 | 6,765 | -46,132 | -42,948 | -40,866 | -39,302 | 6,747 | -4,528 | 6,744 | 7,863 | 7,849 | 8,107 | 8,233 | 8,232 | 8,232 | 8,231 | 8,231 | 8,231 | 8,632 | 7,515 | 19,249 | 18,153 | 18,172 | 17,278 | 16,012 | 14,799 | 15,449 | 15,903 | 17,427 | 17,005 | 17,645 | 16,878 |
Totaal eigen vermogen van aandeelhouders
| 83,095 | 81,812 | 77,195 | 78,327 | 71,246 | 67,728 | 69,674 | 67,608 | 61,778 | 56,291 | 51,071 | 49,488 | 44,615 | 43,488 | 32,004 | 37,096 | 42,597 | 47,183 | 49,460 | 48,286 | 48,744 | 50,116 | 48,986 | 50,032 | 48,805 | 47,544 | 47,050 | 45,263 | 44,698 | 43,926 | 41,347 | 40,093 | 40,077 | 40,869 | 42,272 | 41,757 | 41,883 | 41,160 |
Totaal eigen vermogen
| 83,187 | 81,900 | 77,278 | 78,408 | 71,328 | 67,805 | 69,751 | 67,681 | 61,858 | 56,373 | 51,125 | 49,535 | 44,671 | 43,580 | 32,091 | 37,696 | 42,655 | 47,275 | 49,546 | 48,375 | 48,848 | 50,223 | 49,096 | 50,136 | 48,910 | 47,692 | 47,195 | 45,400 | 44,822 | 44,042 | 41,438 | 40,184 | 40,171 | 40,967 | 42,372 | 41,860 | 41,986 | 41,278 |
Totaal passiva en aandeelhoudersvermogen
| 359,570 | 344,556 | 337,292 | 340,423 | 332,180 | 330,662 | 343,336 | 320,706 | 309,178 | 290,707 | 296,446 | 273,765 | 273,908 | 275,119 | 271,746 | 266,772 | 176,421 | 189,317 | 209,153 | 195,831 | 194,378 | 191,610 | 199,996 | 193,204 | 193,874 | 198,630 | 195,714 | 186,715 | 184,026 | 184,243 | 186,750 | 171,559 | 177,244 | 184,925 | 197,171 | 189,514 | 191,520 | 195,785 |