Shimizu Corporation
TSE:1803.T
1031 (JPY) • At close November 8, 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 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 339,241 | 372,780 | 250,134 | 214,321 | 351,722 | 150,978 | 196,158 | 172,803 | 189,167 | 176,482 | 141,440 | 158,634 | 150,773 | 136,251 | 182,659 | 193,295 | 169,326 | 165,025 | 144,410 | 183,985 | 133,353 | 131,678 | 182,128 | 211,330 | 201,845 | 168,855 |
Short Term Investments
| 15 | 14,000 | 37,000 | 62,000 | 1,020 | 79,000 | 145,150 | 143,000 | 85,202 | 66,239 | 42,000 | 58,000 | 59,020 | 110,000 | 36,000 | 35,000 | 45,000 | 0 | 548 | 1,271 | 600 | 699 | 1,449 | 9,120 | 13,132 | 51,148 |
Cash and Short Term Investments
| 339,256 | 386,780 | 287,134 | 276,321 | 352,742 | 229,978 | 341,308 | 315,803 | 274,369 | 242,721 | 183,440 | 216,634 | 209,793 | 246,251 | 218,659 | 228,295 | 214,326 | 165,025 | 144,958 | 185,256 | 133,953 | 132,377 | 183,577 | 220,450 | 214,977 | 220,003 |
Net Receivables
| 901,964 | 837,373 | 684,217 | 484,445 | 546,148 | 641,061 | 519,577 | 469,914 | 575,464 | 499,680 | 502,108 | 435,794 | 453,013 | 394,878 | 454,632 | 602,371 | 364,065 | 327,953 | 326,235 | 0 | 337,088 | 0 | 376,556 | 0 | 339,047 | 0 |
Inventory
| 88,937 | 74,721 | 55,167 | 141,925 | 145,140 | 178,118 | 171,478 | 197,976 | 190,162 | 186,088 | 175,832 | 171,982 | 175,638 | 246,293 | 358,368 | 656,664 | 649,201 | 610,972 | 614,413 | 0 | 513,781 | 0 | 571,760 | 0 | 597,062 | 0 |
Other Current Assets
| 140,523 | 155,023 | 123,567 | 110,907 | 101,878 | 96,744 | 88,413 | 75,398 | 80,400 | 110,184 | 83,532 | 99,287 | 89,241 | 76,896 | 66,822 | 90,164 | 152,013 | 157,689 | 153,489 | 660,631 | 195,413 | 697,175 | 196,017 | 804,839 | 289,102 | 903,796 |
Total Current Assets
| 1,470,680 | 1,453,897 | 1,150,085 | 1,013,598 | 1,145,908 | 1,145,901 | 1,120,776 | 1,059,091 | 1,120,395 | 1,038,673 | 944,912 | 923,697 | 927,685 | 964,318 | 1,098,481 | 1,577,494 | 1,379,605 | 1,261,639 | 1,239,095 | 1,179,260 | 1,180,235 | 1,300,350 | 1,327,910 | 1,418,358 | 1,440,188 | 1,443,053 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 638,582 | 635,247 | 614,625 | 501,899 | 408,440 | 299,847 | 265,790 | 246,696 | 231,382 | 231,229 | 230,659 | 218,556 | 231,889 | 215,441 | 216,359 | 184,726 | 189,171 | 179,799 | 180,191 | 177,952 | 256,531 | 275,195 | 316,962 | 313,579 | 478,828 | 485,358 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 22,215 | 21,465 | 21,069 | 19,140 | 12,091 | 7,948 | 6,081 | 4,574 | 4,274 | 4,281 | 4,291 | 4,017 | 0 | 4,021 | 4,259 | 2,851 | 2,683 | 2,848 | 2,206 | 1,686 | 2,321 | 2,051 | 1,813 | 1,843 | 3,616 | 3,091 |
Goodwill and Intangible Assets
| 22,215 | 21,465 | 21,069 | 19,140 | 12,091 | 7,948 | 6,081 | 4,574 | 4,274 | 4,281 | 4,291 | 4,017 | 3,732 | 4,021 | 4,259 | 2,851 | 2,683 | 2,848 | 2,206 | 1,686 | 2,321 | 2,051 | 1,813 | 1,843 | 3,616 | 3,091 |
Long Term Investments
| 373,014 | 328,211 | 339,854 | 371,564 | 335,763 | 404,532 | 241,952 | 216,902 | 264,245 | 343,688 | 273,895 | 237,182 | 164,378 | 99,544 | 198,202 | 165,134 | 266,838 | 412,119 | 384,976 | 282,712 | 316,428 | 221,184 | 248,958 | 332,768 | 239,194 | 204,316 |
Tax Assets
| 13,154 | 9,188 | 2,722 | 2,471 | 2,730 | 2,563 | 1,388 | 1,571 | 1,474 | 1,479 | 1,531 | 1,361 | 9,497 | 15,263 | 1,510 | 8,076 | 1,958 | 2,128 | 4,154 | 5,330 | 6,122 | 25,558 | 37,153 | 37,010 | 32,636 | 9,727 |
Other Non-Current Assets
| 21,124 | 0 | -1 | 0 | -1 | 0 | 160,353 | 159,362 | 101,164 | 84,047 | 57,397 | 71,626 | 73,792 | 125,026 | 47,720 | 49,255 | 37,706 | -7,972 | -8,802 | -4,058 | -10,460 | -4,627 | -2,288 | -27,890 | 9,964 | 44,126 |
Total Non-Current Assets
| 1,068,089 | 994,111 | 978,269 | 895,074 | 759,023 | 714,890 | 675,564 | 629,105 | 602,539 | 664,724 | 567,773 | 532,742 | 483,288 | 459,295 | 468,050 | 410,042 | 498,356 | 588,922 | 562,725 | 463,622 | 570,942 | 519,361 | 602,598 | 657,310 | 764,238 | 746,618 |
Total Assets
| 2,538,769 | 2,448,010 | 2,128,356 | 1,908,674 | 1,904,934 | 1,860,794 | 1,796,341 | 1,688,197 | 1,722,936 | 1,703,399 | 1,512,686 | 1,456,441 | 1,410,975 | 1,423,613 | 1,566,531 | 1,987,536 | 1,877,961 | 1,850,561 | 1,801,820 | 1,642,882 | 1,751,177 | 1,819,711 | 1,930,508 | 2,075,668 | 2,204,426 | 2,189,671 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 377,767 | 424,343 | 325,953 | 280,980 | 319,164 | 354,466 | 377,469 | 390,395 | 441,301 | 454,576 | 435,934 | 388,901 | 398,364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 273,447 | 234,085 | 203,128 | 162,821 | 242,511 | 149,490 | 147,732 | 144,027 | 160,246 | 142,013 | 133,772 | 169,831 | 174,473 | 161,035 | 245,997 | 196,668 | 231,162 | 140,368 | 149,328 | 207,066 | 238,311 | 261,926 | 315,250 | 335,133 | 409,979 | 461,512 |
Tax Payables
| 0 | 0 | 0 | 0 | 25,637 | 31,609 | 20,897 | 21,284 | 19,520 | 22,423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 152,741 | 222,251 | 165,100 | 117,086 | 139,139 | 190,613 | 20,897 | 131,132 | 149,361 | 141,434 | 146,217 | 134,237 | 140,315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 384,441 | 205,407 | 154,014 | 154,021 | 170,739 | 143,299 | 268,290 | 125,314 | 116,668 | 92,539 | 74,049 | 85,151 | 90,034 | 628,818 | 710,189 | 1,106,421 | 1,047,597 | 1,019,372 | 1,006,530 | 904,745 | 923,846 | 1,044,913 | 1,041,362 | 1,109,463 | 1,060,593 | 1,008,441 |
Total Current Liabilities
| 1,188,396 | 1,086,086 | 848,195 | 714,908 | 871,553 | 837,868 | 814,388 | 790,868 | 867,576 | 830,562 | 789,972 | 778,120 | 803,186 | 789,853 | 956,186 | 1,303,089 | 1,278,759 | 1,159,740 | 1,155,858 | 1,111,811 | 1,162,157 | 1,306,839 | 1,356,612 | 1,444,596 | 1,470,572 | 1,469,953 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 310,086 | 343,184 | 292,010 | 259,865 | 198,802 | 169,907 | 190,531 | 195,981 | 232,235 | 233,565 | 210,448 | 197,265 | 200,856 | 197,718 | 165,647 | 245,012 | 120,531 | 124,641 | 122,869 | 126,810 | 170,575 | 158,704 | 189,040 | 252,603 | 387,451 | 438,751 |
Deferred Revenue Non-Current
| 1,111 | 60,177 | 55,899 | 53,029 | 57,293 | 55,873 | 57,385 | 59,915 | 73,660 | 62,107 | 66,469 | 56,872 | 56,869 | 86,628 | 84,052 | 87,067 | 57,518 | 59,317 | 63,639 | 65,767 | 67,020 | 0 | 80,625 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 19,335 | 18,993 | 24,875 | 35,269 | 17,753 | 42,440 | 59,907 | 49,851 | 49,978 | 76,215 | 52,132 | 47,723 | 22,506 | 25,737 | 25,969 | 25,916 | 49,736 | 94,047 | 73,558 | 26,199 | 31,423 | 12,711 | 13,842 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 71,779 | 32,294 | 32,206 | 24,158 | 23,123 | 19,465 | 17,801 | 14,704 | 13,834 | 19,056 | 17,619 | 18,368 | 20,557 | 27,216 | 23,467 | 21,864 | 21,949 | 19,895 | 17,978 | 27,950 | 38,280 | 117,124 | 49,357 | 145,542 | 95,039 | 102,745 |
Total Non-Current Liabilities
| 402,311 | 454,648 | 404,990 | 372,321 | 296,971 | 287,685 | 325,624 | 320,451 | 369,707 | 390,943 | 346,668 | 320,228 | 300,788 | 337,299 | 299,135 | 379,859 | 249,734 | 297,900 | 278,044 | 246,726 | 307,298 | 288,539 | 332,864 | 398,145 | 482,490 | 541,496 |
Total Liabilities
| 1,590,707 | 1,540,734 | 1,253,185 | 1,087,229 | 1,168,524 | 1,125,553 | 1,140,012 | 1,111,319 | 1,237,283 | 1,221,505 | 1,136,640 | 1,098,348 | 1,103,974 | 1,127,152 | 1,255,321 | 1,682,948 | 1,528,493 | 1,457,640 | 1,433,902 | 1,358,537 | 1,469,455 | 1,595,378 | 1,689,476 | 1,842,741 | 1,953,062 | 2,011,449 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 702,082 | 666,961 | 659,495 | 606,740 | 559,674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 | 74,365 |
Retained Earnings
| 586,761 | 625,324 | 592,199 | 563,628 | 510,873 | 443,802 | 366,805 | 306,128 | 219,507 | 167,283 | 139,160 | 131,202 | 130,838 | 134,887 | 129,875 | 142,597 | 141,466 | 118,790 | 100,809 | 81,575 | 67,134 | 64,957 | 61,629 | 55,580 | 124,093 | 51,320 |
Accumulated Other Comprehensive Income/Loss
| 211,332 | 150,476 | 157,535 | 155,793 | 123,738 | 169,741 | 168,172 | 149,758 | 145,258 | 193,650 | 117,100 | 108,082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 16,081 | -699,689 | -666,564 | -637,993 | -585,238 | -518,167 | 41,509 | 41,522 | 41,584 | 41,609 | 41,635 | 41,654 | 99,060 | 84,224 | 99,487 | 77,860 | 126,579 | 192,102 | 184,231 | 119,783 | 129,692 | 74,332 | 94,770 | 93,242 | 43,143 | 43,142 |
Total Shareholders Equity
| 888,539 | 852,558 | 824,496 | 815,288 | 730,478 | 729,415 | 650,851 | 571,773 | 480,714 | 476,907 | 372,260 | 355,303 | 304,263 | 293,476 | 303,727 | 294,822 | 342,410 | 385,257 | 359,405 | 275,723 | 271,191 | 213,654 | 230,764 | 223,187 | 241,601 | 168,827 |
Total Equity
| 948,059 | 907,276 | 875,171 | 821,445 | 736,410 | 735,241 | 656,329 | 576,878 | 485,653 | 481,894 | 376,046 | 358,093 | 307,001 | 296,461 | 311,210 | 304,588 | 349,468 | 392,921 | 367,918 | 284,345 | 281,722 | 224,333 | 241,032 | 232,927 | 251,364 | 178,222 |
Total Liabilities & Shareholders Equity
| 2,538,766 | 2,448,010 | 2,128,356 | 1,908,674 | 1,904,934 | 1,860,794 | 1,796,341 | 1,688,197 | 1,722,936 | 1,703,399 | 1,512,686 | 1,456,441 | 1,410,975 | 1,423,613 | 1,566,531 | 1,987,536 | 1,877,961 | 1,850,561 | 1,801,820 | 1,642,882 | 1,751,177 | 1,819,711 | 1,930,508 | 2,075,668 | 2,204,426 | 2,189,671 |