IDEA Consultants,Inc.

TSE:9768.T

2277 (JPY) • At close September 19, 2024
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q1
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 9,944.7573,413.2552,289.5264,299.2248,618.5283,155.4263,942.2147,667.93110,639.1242,938.8671,279.4555,471.5598,486.9792,394.8052,394.2674,498.9947,501.1582,035.3591,162.5423,464.2335,959.252,190.8891,501.5072,579.4855,557.6641,630.1431,091.4151,905.3223,535.3511,826.981,269.3231,012.3183,462.1852,162.3021,166.858884.7633,391.6681,729.5061,144.784834.2185,423.3561,501.121853.793852.5372,533.3011,855.801813.069871.8352,358.4552,293.59661.08762.2221,777.0061,471.6541,025.8131,347.4343,127.0711,352.064993.238887.2992,723.6341,125.026
Kortetermijnbeleggingen 5.1174.614.1114.1563.8293.3243.0323.0792.6452.161.8451.5931.3991.2040.9460.7850.6180.4310.2480.0613.213.0952.862.7622.4912.2032.1421.9381.7351.5381.41.0430.8820.7710.620.4110.143.1762.9842.4552.1021.9321.8321.4071.1940.9280.723000-88.232000-115.62000-100.025000
Liquide middelen en kortetermijnbeleggingen 9,944.7573,417.8652,293.6374,303.388,622.3573,158.753,945.2467,671.0110,641.7692,941.0271,281.35,473.1528,488.3782,396.0092,395.2134,499.7797,501.7762,035.791,162.793,464.2945,962.462,193.9841,504.3672,582.2475,560.1551,632.3461,093.5571,907.263,537.0861,828.5181,270.7231,013.3613,463.0672,163.0731,167.478885.1743,391.8081,732.6821,147.768836.6735,425.4581,503.053855.625853.9442,534.4951,856.729813.792871.8352,358.4552,293.59661.08762.2221,777.0061,471.6541,025.8131,347.4343,127.0711,352.064993.238887.2992,723.6341,125.026
Nettovorderingen 5,511.81514,552.82212,167.5868,703.7725,384.9614,123.44911,413.4367,822.2745,122.21214,356.3131,441.286328.374439.0044,814.8971,260.702410.712536.7494,131.0782,216.1431,042.091,091.974,053.8081,621.647469.15428.0813,960.1442,279.791532.9831,062.2123,286.0631,107.03418.966433.8773,520.2551,855.779633.951454.7243,210.1171,290.761,258.082655.2077,911.5321,459.647691.626938.4541,321.1091,464.82628.513478.3621,285.3341,405.476636.968686.3341,696.821,641.067739.836733.7751,630.2941,391.458651.328202.6921,940.622
Voorraad 30.02828.0738.16832.61228.47125.43633.45147.02344.57940.0357,811.7816,090.7653,942.7386,120.1066,764.0245,490.413,529.977,191.5726,410.5284,993.3683,507.5495,638.1365,858.6064,960.0973,060.8156,418.0165,473.0714,835.3273,366.3785,886.7375,354.7544,504.7882,897.2245,480.0484,957.7954,293.172,773.0565,591.2435,103.4984,195.1372,940.5852,577.1134,633.9693,529.9122,323.9135,942.8524,538.3663,563.4522,323.9995,417.4673,868.83,126.5721,962.1094,759.83,582.3223,115.6382,414.3575,873.6783,982.7913,501.8992,588.2275,424.364
Overige vlottende activa 287.098470.489345.45302.024355.773273.907203.888210.707278.669141.077106.544118.677166.20779.156107.7984.65134.57849.4781.14889.892142.54953.05872.42299.158145.83664.14989.455115.307162.54575.338104.241149.964205.227107.916160.246130.596157.933118.818164.898153.626194.90692.085170.506131.917177.65772.294158.683104.969173.673143.567181.6129.037175.96791.115133.487122.328180.609189.642153.993110.983542.136129.554
Totaal vlottende activa 15,773.69818,469.24614,844.84113,341.78814,391.56117,581.54215,596.02115,751.01416,087.22917,478.45210,640.91112,010.96813,036.32713,410.16810,527.72910,485.55111,703.07313,407.919,870.6099,589.64410,704.52811,938.9869,057.0428,110.6529,194.88712,074.6558,935.8747,390.8778,128.22111,076.6567,836.7486,087.0796,999.39511,271.2928,141.2985,942.8916,777.52110,652.867,706.9246,443.5189,216.15612,083.7837,119.7475,207.3995,974.5199,192.9846,975.6615,168.7695,334.4899,139.9586,116.9564,654.7994,601.4168,019.3896,382.6895,325.2366,455.8129,045.6786,521.485,151.5096,056.6898,619.566
Niet-vlottende activa:
Materiële vaste activa, netto 16,427.3516,383.44716,476.95916,562.7716,357.13115,273.56615,260.31614,626.40714,177.65713,552.89413,608.42413,660.44313,662.64113,514.52113,366.18713,098.86413,180.79113,148.11113,192.34813,138.92913,234.9913,035.30713,143.6612,942.67513,018.19212,961.32512,960.66213,049.51413,102.29413,197.22813,036.81413,012.27813,082.34613,066.15613,014.95712,884.90612,937.5312,975.7313,051.34113,085.5810,524.08611,992.67511,967.34912,055.6912,059.23212,130.40212,159.86912,180.84412,215.70612,231.35112,274.47712,498.31612,596.75512,639.38212,447.57912,538.5912,657.41712,768.23912,898.75413,013.48712,974.92113,009.724
Goodwill 0.7250.4340000000.9250.4800.5740.397000.8950.4190.34400.7860.3050.78800.880.8150.064000000000000000000.3680.6970.2070.0010.78100000000000000
Immateriële activa 153167176.876186.612194.068207.623221.667217.124225239180.4221459961.24962.37166717681.26885899094.34196100103102.439106.642110.844115.203119.678128.175137.585144.573148.016143.094146.997142.52986.49674.0970.88877.94684.8019297101103.10210600000000000000
Goodwill en immateriële activa 153.725167.434176.876186.612194.068207.623221.667217.124225.925239.48180.422145.57499.39761.24962.37166.89571.41976.34481.26885.78689.30590.78894.34196.88100.815103.064102.439106.642110.844115.203119.678128.175137.585144.573148.016143.094146.997142.52986.49674.0970.88877.94684.80192.36897.697101.207103.103106.781114.294117.207124.574126.892135.094139.977136.328134.999133.1132.897139.883109.35198.89273.774
Langetermijnbeleggingen 1,720.8631,681.5891,580.3711,511.5631,382.8571,251.7981,236.0951,162.5771,161.8911,116.6531,552.4151,606.9381,643.6791,683.5281,824.6741,767.0471,712.9131,673.3712,048.2091,541.6761,505.7861,526.7631,520.3121,630.5511,445.4541,443.6811,406.7521,265.6291,242.6611,189.4581,106.6821,000.599761.283742.846859.971760.107924.854893.322883.687889.936926.558859.813860.372791.501739.495701.642612.735538.235550.146571.899613.157562.949588.888601.964767.364611.077620.225660.949723.17652.409563.571552.519
Belastingvorderingen 370.745610.518470.042752.497584.634655.316652.151791.167646.446767.718606.82935.23311.50912.1758.90687.1928.838147.72424.06690.00610.037140.7864.954.8054.6624.4914.3764.2554.1343.9753.8923.7833.9254.624.6134.494.3675.5745.6945.5095.3085.1284.96967.758142.12146.865192.574200.221193.791194.669192.661,158.9121,169.0921,177.341,262.8471,272.7431,261.8541,255.641,347.7341,497.661,483.1631,486.592
Overige niet-vlottende activa 939.702995.188955.192987.926963.8031,011.078989.503992.809996.41981.284935.74933.27935.141968.007968.285896.657889.579919.647910.554904.001851.782880.287871.59928.866920.928928.68926.192939.508931.498941.265936.899909.421900.167922.701912.988901.131893.994912.441904.86871.731858.671914.926918.076902.534843.11830.778728.277703.873674.562670.712573.437678.873695.849838.427681.097841.282842.246759.585656.351773.902936.278960.471
Totaal niet-vlottende activa 19,612.38519,838.17619,659.4420,001.36819,482.49318,399.38118,359.73217,790.08417,208.32916,658.02916,883.8316,381.45816,352.36716,239.4816,230.42315,916.65515,863.5415,965.19716,256.44515,760.39815,691.915,673.93115,634.85315,603.77715,490.05115,441.24115,400.42115,365.54815,391.43115,447.12915,203.96515,054.25614,885.30614,880.89614,940.54514,693.72814,907.74214,929.59614,932.07814,926.84612,385.51113,850.48813,835.56713,909.85113,881.65413,910.89413,796.55813,729.95413,748.49913,785.83813,778.30515,025.94215,185.67815,397.0915,295.21515,398.69115,514.84215,577.3115,765.89216,046.80916,056.82516,083.08
Totaal activa 35,386.08338,307.42234,504.28133,343.15733,874.05535,980.92533,955.75633,541.10133,295.56234,136.48327,524.74428,392.42929,388.69629,649.6526,758.15626,402.20927,566.61629,373.10926,127.05725,350.04426,396.42827,612.91724,691.89823,714.4324,684.93827,515.89624,336.29522,756.42623,519.65326,523.78523,040.71421,141.33621,884.70126,152.18823,081.84320,636.61921,685.26325,582.45622,639.00221,370.36421,601.66725,934.27120,955.31419,117.2519,856.17323,103.87820,772.21918,898.72319,082.98822,925.79619,895.26119,680.74119,787.09423,416.47921,677.90420,723.92721,970.65424,622.98822,287.37221,198.31822,113.51424,702.646
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 906.7791,783.1211,724.8491,289.8361,013.1951,406.8111,066.687615.229606.2681,432.3331,150.887651.509617.7591,212.1741,122.179643.606486.5631,749.597850.52737.287578.9341,149.543882.351486.797551.3621,619.08784.022664.331548.6261,257.856585.581500.527409.1341,326.209817.952452.177514.6121,157.148691.623526.504466.8081,143.91685.576465.978353.378875.875566.653408.702316.143765.103476.587381.123342.846739.119485.196362.988309.05898.744568.336359.712452.326781.329
Kortlopende schulden 2003,000907.742002002,900209.4133003002,300114.841,0001,0002,4001,043.8311251502,2501,078.90850501,850983.0541501503,1501,580.22851.16754.6683,059.3791,493.159568.544170.2094,170.6642,593.799470.66470.6644,770.6642,578.052813.228481.0144,611.83,084.17874.808761.5094,747.5093,647.5091,209.808609.8085,009.8083,509.8081,609.808609.8083,642.6082,692.608592.608592.6084,092.6082,792.6081,742.608492.6084,542.608
Belastingschulden 839.764605.78740.2534.35687.117408.4021,859.8761,802.9931,985.7621,648.445511.68750.471,165.907517.344425.742469.3913.269425.24465.117698.443980.905543.895371.23339.869721.507299.308308.178395.4684.638272.581195.355336.017763.195326.174114.332187.817860.925239.84912.7211,214.3881,430.3211,309.626388.356595.767664.1835.788109.442180.166306.83547.21852.25529.673156.58537.77141.501397.914562.66534.97745.519103.016374.31456.892
Uitgestelde opbrengsten 839.764605.78740.25610.156868.5600000610.4521,262.0311,303.103901.32526.756966.4581,059.091796.288574.8951,113.8151,096.303914.214469.537755.935828.038660.3404.606793.122790.665630.409290.641708.8870.781696.765219.621551.441977.979588.5551,027.8931,590.0011,565.971,607.864487.281914.555781.446340.069209.105429.177428.621304.793175.246354.983333.683370.288277.0131,959.317710.52354.914197.5181,651.1732,847.292480.66
Overige kortlopende verplichtingen 2,275.322,553.7411,952.5531,658.3382,609.8363,037.7184,465.3934,449.5894,350.3754,089.6312,263.0682,878.0163,280.8373,037.8362,573.1322,487.1373,164.5293,030.1992,274.9921,892.1642,817.332,881.9042,163.7382,160.5392,566.4292,441.0812,163.4491,772.9012,237.0842,703.2821,946.7431,800.9312,356.6372,868.452,451.552,001.9132,385.1362,577.3172,019.0321,837.4752,376.9082,071.2951,775.3251,649.3522,522.9943,023.4141,796.8421,948.5042,364.4382,752.4151,248.3041,272.0721,572.6732,252.5651,296.761431.862,454.832,734.2831,471.437664.908872.1692,032.842
Totaal kortlopende verplichtingen 4,221.8637,942.6494,625.3923,758.334,691.5917,344.5295,741.4935,364.8185,256.6437,821.9644,139.2475,791.5566,201.6997,551.335,265.8984,222.2014,860.1837,826.0844,779.3153,793.2664,542.5676,795.6614,498.683,553.2714,095.8297,870.4614,932.3053,281.5213,631.0437,650.9264,316.1243,578.8023,806.7619,062.0886,082.9223,476.1953,948.3919,093.6846,316.64,767.2084,890.79,434.8696,032.3523,904.6934,419.3278,986.8676,220.1093,996.1913,719.018,832.1195,409.9453,617.9862,859.017,004.584,751.5783,346.7734,067.0088,080.5495,029.8994,418.4014,664.3957,837.439
Langlopende verplichtingen:
Langetermijnschulden 400500500600600700714.246800800019.976100100100131.6271,0001,0001,0001,075.4581,1251,1501,1501,254.2231,0751,1001,1001,189.1851,2251,2501,2501,352.58176.167204.668209.379304.463344.711374.877380.043457.512315.375345.541372.707495.792728.603826.555998.5071,145.4591,341.1121,488.0641,647.0981,794.051,952.0022,098.9542,342.5062,022.6582,188.812,318.9622,485.1142,615.5271,897.8262,027.9782,094.13
Uitgestelde opbrengsten niet-vlottend 0015.092,748.0262,705.67000002,849.1672,837.6532,798.4762,795.3912,822.3252,826.5242,802.1912,804.6612,842.6822,852.2992,824.9692,817.7462,803.922,788.5362,760.9022,761.2832,766.7172,814.3112,772.3262,793.6862,814.5432,832.9622,821.2672,808.4022,810.2142,791.3112,789.272,881.82,597.2772,662.7812,690.4152,737.2972,785.2310000000000000000000
Uitgestelde belastingverplichtingen niet-vlottend 06.1279.38511.72610.05911.79611.1113.69813.34911.0254.57119.50877.0226.85789.89523.75422.524.04628.97831.13131.13131.131132.125163.303142.896179.604178.984145.623118.751113.073106.27257.45249.37350.87376.08380.93494.73874.8486.583100.92468.53856.93851.3430000000000000000000
Overige niet-vlottende verplichtingen 2,797.192,805.192,815.609126.838123.6262,825.6252,813.5523,051.613,045.7013,020.994109.877119.667123.376127.207105.322140.872145.122167.174138.845195.651245.206211.226159.483246.452178.513247.544159.48228.502232.632239.961165.983246.703235.587239.092179.651235.395237.283241.833192.032242.504116.871154.924130.3922,948.1432,920.9362,934.8513,012.823,005.2782,989.9913,023.2793,075.0533,048.293,129.0843,136.9493,413.1193,390.8823,366.5033,337.5383,470.4253,442.9043,442.8413,428.48
Totaal niet-vlottende verplichtingen 3,197.193,311.3173,340.0843,486.593,439.3553,537.4213,538.9083,865.3083,859.053,032.0192,983.5913,076.8283,098.8723,049.4553,149.1693,991.153,969.8133,995.8814,085.9634,204.0814,251.3064,210.1034,349.7514,273.2914,182.3114,288.4314,294.3664,413.4364,373.7094,396.724,439.3783,313.2843,310.8953,307.7463,370.4113,452.3513,496.1683,578.5163,333.4043,321.5843,221.3653,321.8663,462.7583,676.7463,747.4913,933.3584,158.2794,346.394,478.0554,670.3774,869.1035,000.2925,228.0385,479.4555,435.7775,579.6925,685.4655,822.6526,085.9525,340.735,470.8195,522.61
Totaal passiva 7,419.05311,253.9667,965.4767,244.928,130.94610,881.959,280.4019,230.1269,115.69310,853.9837,122.8388,868.3849,300.57110,600.7858,415.0678,213.3518,829.99611,821.9658,865.2787,997.3478,793.87311,005.7648,848.4317,826.5628,278.1412,158.8929,226.6717,694.9578,004.75212,047.6468,755.5026,892.0867,117.65612,369.8349,453.3336,928.5467,444.55912,672.29,650.0048,088.7928,112.06512,756.7359,495.117,581.4398,166.81812,920.22510,378.3888,342.5818,197.06513,502.49610,279.0488,618.2788,087.04812,484.03510,187.3558,926.4659,752.47313,903.20111,115.8519,759.13110,135.21413,360.049
Eigen vermogen:
Preferente aandelen 00000000000000000000000000000000000000000000000000000000000000
Gewone aandelen 3,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,1733,1733,173.2363,1733,1733,1733,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.2363,173.236
Ingehouden winsten 20,456.619,596.16619,170.11518,788.35618,507.6917,949.49817,501.82817,356.12417,218.63116,353.92113,434.25512,597.47913,245.15412,187.96611,565.16311,485.5112,070.78710,918.55210,433.81910,689.45710,957.4079,936.719,136.4869,062.6669,649.3318,601.5828,339.4658,392.0328,870.5857,864.0397,665.5637,751.2458,286.367,252.8587,004.2857,091.5377,553.8986,245.4156,322.8666,625.7336,893.5496,599.5914,842.2974,968.5145,152.313,678.0943,966.7614,197.6794,522.3243,037.9463,278.8534,757.2925,376.7234,593.445,143.8935,467.4055,868.3554,332.7954,820.2065,089.9125,602.1464,962.199
Overige gereserveerde algehele resultaten 1,124.4111,071.027982.411923.514848.992763.048787.139568.393574.782542.102581.138539.722456.0636,385.939390316278245440275257283319438369367382281256224232110931432362303002772792692091922321801501170000000000000000
Overige totale aandeelhoudersvermogen 3,212.0243,212.0233,212.0993,212.0973,212.1993,212.1993,212.23,212.1993,212.1993,212.293,212.3613,212.363,212.361-2,699.6723,213.3453,212.8063,213.3223,213.0693,213.3123,213.7093,213.7283,212.9713,213.2553,212.6083,214.013,213.8783,213.2983,213.7633,213.6033,213.4363,212.8483,214.0733,213.7393,212.3383,214.0863,212.5023,212.7093,213.7893,212.8953,212.8833,213.1873,212.7093,212.6713,214.0613,213.8093,215.3233,253.8343,185.2273,190.3633,212.1183,164.1243,131.9353,150.0873,165.7683,173.423,156.8213,176.593,213.7563,178.0793,176.0393,202.9183,207.162
Totaal eigen vermogen van aandeelhouders 27,966.27127,052.45226,537.86126,097.20325,742.11725,097.98124,674.40324,309.95224,178.84823,281.54920,400.9919,522.79720,086.81419,047.46918,341.74418,187.55218,735.34517,549.85717,260.36717,351.40217,601.13516,605.68115,841.97715,886.27416,405.34115,355.4615,107.99915,060.03115,513.42414,474.71114,283.64714,248.55414,766.33513,781.43213,627.60713,707.27514,239.84312,909.4412,987.99713,280.85213,488.97213,177.53611,460.20411,535.81111,689.35510,183.65310,393.83110,556.14210,885.9239,423.39,616.21311,062.46311,700.04610,932.44411,490.54911,797.46212,218.18110,719.78711,171.52111,439.18711,978.311,342.597
Totaal eigen vermogen 27,967.02927,053.45426,538.80326,098.23725,743.10925,098.97524,675.35524,310.97524,179.86923,282.520,401.90619,524.04520,088.12519,048.86518,343.08918,188.85818,736.6217,551.14417,261.77917,352.69717,602.55516,607.15315,843.46715,887.86816,405.34315,355.46315,109.62115,061.46915,514.90114,476.13914,285.21214,249.2514,767.04513,782.35413,628.5113,708.07314,240.70412,910.25612,988.99813,281.57213,489.60213,177.53611,460.20411,535.81111,689.35510,183.65310,393.83110,556.14210,885.9239,423.39,616.21311,062.46311,700.04610,932.44411,490.54911,797.46212,218.18110,719.78711,171.52111,439.18711,978.311,342.597
Totaal passiva en aandeelhoudersvermogen 35,386.08238,307.4234,504.27933,343.15733,874.05535,980.92533,955.75633,541.10133,295.56234,136.48327,524.74428,392.42929,388.69629,649.6526,758.15626,402.20927,566.61629,373.10926,127.05725,350.04426,396.42827,612.91724,691.89823,714.4324,684.93827,515.89624,336.29222,756.42623,519.65326,523.78523,040.71421,141.33621,884.70126,152.18823,081.84320,636.61921,685.26325,582.45622,639.00221,370.36421,601.66725,934.27120,955.31419,117.2519,856.17323,103.87820,772.21918,898.72319,082.98822,925.79619,895.26119,680.74119,787.09423,416.47921,677.90420,723.92721,970.65424,622.98822,287.37221,198.31822,113.51424,702.646