Maruha Nichiro Corporation
TSE:1333.T
2937 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 36,906 | 24,952 | 31,579 | 21,782 | 12,132 | 12,132 | 16,475 | 13,769 | 12,029 | 13,971 | 1,781 | 14,247 | 15,847 | 19,492 | 25,458 | 22,485 | 21,983 | 14,941 | 37,617 | 35,721 |
Short Term Investments
| 1,038 | -531 | -268 | -278 | -358 | 557 | -315 | 441 | 20 | -154 | -3,538 | -6,585 | -16,159 | 35 | 3,156 | -15,493 | 4,569 | 7,663 | 2,223 | 3,442 |
Cash and Short Term Investments
| 37,944 | 24,952 | 31,579 | 21,782 | 12,132 | 12,132 | 16,475 | 13,769 | 12,029 | 13,971 | 1,781 | 14,247 | 15,847 | 19,527 | 28,614 | 22,485 | 26,552 | 22,604 | 39,840 | 39,163 |
Net Receivables
| 138,018 | 115,391 | 102,644 | 106,077 | 114,040 | 114,040 | 115,703 | 103,686 | 100,171 | 101,287 | 27,685 | 103,164 | 95,839 | 89,224 | 97,341 | 101,767 | 109,841 | 77,125 | 62,635 | 62,491 |
Inventory
| 215,333 | 172,691 | 156,142 | 164,309 | 163,521 | 163,521 | 152,010 | 149,609 | 141,441 | 147,537 | 67,810 | 118,186 | 114,913 | 110,122 | 114,792 | 129,748 | 125,057 | 85,274 | 78,389 | 75,348 |
Other Current Assets
| 13,690 | 11,270 | 10,146 | 9,822 | 9,666 | 9,666 | 11,310 | 11,906 | 12,402 | 11,638 | 4,648 | 17,533 | 15,556 | 19,986 | 11,259 | 12,839 | 12,320 | 10,718 | 11,902 | 13,571 |
Total Current Assets
| 404,985 | 324,304 | 300,511 | 301,990 | 299,359 | 299,359 | 295,498 | 278,970 | 266,043 | 274,433 | 101,924 | 253,130 | 242,155 | 238,859 | 252,006 | 266,839 | 273,770 | 195,721 | 192,766 | 190,573 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 152,220 | 140,249 | 147,902 | 148,206 | 140,351 | 140,351 | 138,444 | 140,014 | 139,595 | 143,373 | 24,649 | 138,692 | 133,073 | 137,333 | 147,921 | 149,309 | 159,191 | 102,644 | 102,684 | 115,419 |
Goodwill
| 7,529 | 7,965 | 7,914 | 6,899 | 8,060 | 8,060 | 9,125 | 10,148 | 11,414 | 14,583 | 4,276 | 14,801 | 18,176 | 19,629 | 18,908 | 20,193 | 21,642 | 5,905 | 0 | 0 |
Intangible Assets
| 24,530 | 14,067 | 11,997 | 12,140 | 12,394 | 12,394 | 12,792 | 12,201 | 12,264 | 12,485 | 821 | 6,896 | 6,788 | 7,251 | 7,900 | 8,253 | 8,002 | 6,526 | 5,850 | 2,476 |
Goodwill and Intangible Assets
| 32,059 | 22,032 | 19,911 | 19,039 | 20,454 | 20,454 | 21,917 | 22,349 | 23,678 | 27,068 | 5,097 | 21,697 | 24,964 | 26,880 | 26,808 | 28,446 | 29,644 | 12,431 | 5,850 | 2,476 |
Long Term Investments
| 65,893 | 40,266 | 43,933 | 35,685 | 38,276 | 38,276 | 41,468 | 41,154 | 35,269 | 35,205 | 13,903 | 36,513 | 44,992 | 28,016 | 25,954 | 47,137 | 30,849 | 22,580 | 36,290 | 33,423 |
Tax Assets
| 3,779 | 5,453 | 7,203 | 9,080 | 7,460 | 7,460 | 4,049 | 4,178 | 5,715 | 6,161 | 2,952 | 6,177 | 12,048 | 14,125 | 15,046 | 14,417 | 19,888 | 9,165 | 6,593 | 12,618 |
Other Non-Current Assets
| 12,865 | 16,296 | 13,257 | 14,062 | 14,415 | 14,415 | 15,465 | 14,634 | 15,671 | 15,774 | 3,007 | 6,713 | 10,819 | 29,068 | 33,648 | 15,311 | 37,367 | 41,734 | 40,481 | 44,836 |
Total Non-Current Assets
| 266,816 | 224,296 | 232,206 | 226,072 | 220,956 | 220,956 | 221,343 | 222,329 | 219,928 | 227,581 | 49,608 | 209,792 | 225,896 | 235,422 | 249,377 | 254,620 | 276,939 | 188,554 | 191,898 | 208,772 |
Total Assets
| 671,801 | 548,603 | 532,719 | 528,063 | 520,318 | 520,318 | 516,843 | 501,303 | 485,973 | 502,016 | 151,536 | 462,925 | 468,054 | 474,281 | 501,383 | 521,459 | 550,709 | 384,275 | 384,664 | 399,345 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 43,734 | 36,226 | 34,270 | 32,797 | 33,512 | 33,512 | 36,758 | 33,078 | 29,715 | 31,108 | 8,028 | 33,405 | 30,656 | 48,529 | 32,033 | 35,426 | 38,613 | 29,180 | 26,688 | 29,630 |
Short Term Debt
| 167,909 | 138,467 | 135,920 | 122,510 | 126,186 | 126,186 | 138,199 | 149,036 | 183,253 | 176,444 | 48,807 | 172,113 | 174,574 | 189,829 | 186,526 | 204,486 | 203,735 | 132,860 | 141,911 | 166,132 |
Tax Payables
| 7,533 | 2,595 | 1,807 | 3,939 | 3,733 | 3,733 | 3,886 | 5,164 | 3,327 | 0 | 0 | 0 | 0 | 3,200 | 2,234 | 1,422 | 2,398 | 734 | 1,472 | 1,245 |
Deferred Revenue
| 7,533 | 35,120 | 32,772 | 32,461 | 34,169 | 34,169 | 33,483 | 34,690 | 1,151 | 28,602 | 0 | 25,509 | 25,015 | 6,457 | 3,752 | 3,663 | 4,496 | 2,863 | 3,371 | 13,168 |
Other Current Liabilities
| 53,793 | 11,731 | 10,522 | 11,760 | 9,925 | 9,925 | 11,372 | 9,410 | 37,886 | 12,669 | 11,171 | 13,467 | 12,008 | 11,328 | 31,554 | 32,304 | 34,710 | 17,672 | 16,335 | 17,934 |
Total Current Liabilities
| 272,969 | 221,544 | 213,484 | 199,528 | 203,792 | 203,792 | 219,812 | 226,214 | 252,005 | 248,823 | 68,006 | 244,494 | 242,253 | 256,143 | 253,865 | 275,879 | 281,554 | 182,575 | 188,305 | 226,864 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 116,841 | 112,136 | 123,917 | 139,204 | 137,221 | 137,221 | 127,838 | 123,172 | 98,108 | 113,145 | 44,264 | 105,800 | 116,392 | 108,973 | 128,194 | 129,122 | 132,196 | 121,520 | 118,654 | 102,960 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | -2,810 | 0 | 0 | 0 | -1,224 | 0 | 0 | 0 | 0 | -4,623 | 27,288 | 25,676 | 26,398 | 8,409 | 6,990 | 6,048 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 2,810 | 0 | 0 | 0 | 1,224 | 0 | 0 | 0 | 0 | 4,623 | 5,906 | 5,302 | 10,464 | 3,441 | 1,829 | 2,173 |
Other Non-Current Liabilities
| 36,508 | 27,029 | 28,322 | 30,352 | 28,928 | 28,928 | 29,145 | 29,098 | 30,194 | 30,872 | 7,775 | 29,951 | 35,672 | 37,494 | 6,681 | 7,570 | 6,951 | 6,280 | 6,988 | 8,074 |
Total Non-Current Liabilities
| 153,349 | 139,165 | 152,239 | 169,556 | 166,149 | 166,149 | 156,983 | 152,270 | 128,302 | 144,017 | 52,039 | 135,751 | 152,064 | 146,467 | 168,069 | 167,670 | 176,009 | 139,650 | 134,461 | 119,255 |
Total Liabilities
| 426,318 | 360,709 | 365,723 | 369,084 | 369,941 | 369,941 | 376,795 | 378,484 | 380,307 | 392,840 | 120,045 | 380,245 | 394,317 | 402,610 | 421,934 | 443,549 | 457,563 | 322,225 | 322,766 | 346,119 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 4,760 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 5,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 25,000 | 25,000 |
Retained Earnings
| 123,113 | 91,611 | 76,743 | 73,069 | 62,113 | 62,113 | 47,523 | 33,789 | 19,922 | 17,971 | 11,615 | 13,695 | 9,910 | 8,190 | 6,340 | -2,424 | 7,332 | 10,740 | 9,844 | 6,035 |
Accumulated Other Comprehensive Income/Loss
| 28,257 | 14,672 | 6,882 | 4,415 | -120 | 3,615 | 8,288 | 7,151 | 5,587 | 10,325 | 1,234 | -4,760 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 35,759 | 33,890 | 39,208 | 35,145 | 43,239 | 39,624 | 39,648 | 39,723 | 39,688 | 40,596 | 12,598 | 24,867 | 20,283 | 19,784 | 28,257 | 35,398 | 38,144 | 6,704 | 11,587 | 7,528 |
Total Shareholders Equity
| 207,129 | 160,173 | 142,833 | 132,629 | 125,352 | 125,352 | 115,459 | 100,663 | 85,197 | 88,892 | 30,447 | 69,562 | 61,193 | 58,974 | 65,597 | 63,974 | 76,476 | 48,444 | 46,431 | 38,563 |
Total Equity
| 245,480 | 187,894 | 166,996 | 158,979 | 150,377 | 150,377 | 140,048 | 122,819 | 105,666 | 109,176 | 31,491 | 82,680 | 73,737 | 71,671 | 79,449 | 77,910 | 93,146 | 62,050 | 61,898 | 53,226 |
Total Liabilities & Shareholders Equity
| 671,798 | 548,603 | 532,719 | 528,063 | 520,318 | 520,318 | 516,843 | 501,303 | 485,973 | 502,016 | 151,536 | 462,925 | 468,054 | 474,281 | 501,383 | 521,459 | 550,709 | 384,275 | 384,664 | 399,345 |