HASEKO Corporation
TSE:1808.T
1847.5 (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
| 284,129 | 206,644 | 266,891 | 216,107 | 152,531 | 212,423 | 208,055 | 201,269 | 152,752 | 134,187 | 138,382 | 118,589 | 89,223 | 82,034 | 60,272 | 55,518 | 62,639 | 66,528 | 77,581 | 93,478 |
Short Term Investments
| 2,255 | 4,613 | 576 | 516 | 3,260 | 2,751 | 3,840 | 3,854 | -2,049 | -3,982 | -1,431 | -1,489 | -1,383 | -1,199 | -1,237 | -2,751 | -4,439 | -12,822 | -4,370 | -36,759 |
Cash and Short Term Investments
| 286,384 | 211,257 | 267,467 | 216,623 | 155,791 | 215,174 | 211,895 | 205,123 | 152,752 | 134,187 | 138,382 | 118,589 | 89,223 | 82,034 | 60,272 | 55,518 | 62,639 | 66,528 | 77,581 | 93,478 |
Net Receivables
| 148,405 | 169,150 | 147,945 | 132,346 | 141,415 | 139,312 | 117,905 | 123,052 | 136,650 | 114,361 | 99,078 | 102,827 | 108,845 | 93,471 | 60,297 | 82,011 | 113,689 | 89,032 | 108,582 | 100,222 |
Inventory
| 565,544 | 471,933 | 380,111 | 316,477 | 261,499 | 200,077 | 171,954 | 138,244 | 147,000 | 119,386 | 108,984 | 120,687 | 122,953 | 129,374 | 148,487 | 167,592 | 174,122 | 202,812 | 168,094 | 118,958 |
Other Current Assets
| 21,367 | 16,859 | 14,556 | 24,081 | 13,629 | 13,740 | 10,809 | 12,192 | 11,738 | 12,907 | 10,482 | 10,521 | 12,276 | 9,323 | 8,082 | 8,132 | 9,191 | 18,949 | -1,729 | -555 |
Total Current Assets
| 1,021,700 | 869,199 | 810,079 | 689,527 | 572,334 | 568,303 | 512,563 | 478,611 | 448,140 | 380,841 | 356,926 | 352,624 | 333,297 | 314,202 | 277,138 | 313,253 | 359,641 | 377,321 | 352,528 | 312,103 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 175,495 | 211,618 | 174,182 | 173,010 | 153,391 | 134,675 | 125,125 | 110,392 | 100,660 | 55,548 | 53,883 | 66,007 | 92,744 | 98,389 | 102,337 | 103,884 | 68,867 | 106,778 | 87,137 | 92,286 |
Goodwill
| 1,981 | 2,184 | 2,387 | 2,590 | 2,793 | 2,997 | 3,545 | 4,209 | 8,031 | 8,931 | 9,870 | 3,082 | 3,648 | 3,996 | 4,511 | 5,030 | 0 | 0 | 0 | 0 |
Intangible Assets
| 9,055 | 7,979 | 7,705 | 7,268 | 5,499 | 4,471 | 3,669 | 3,122 | 2,909 | 1,721 | 1,313 | 2,058 | 2,504 | 3,044 | 3,413 | 3,582 | 2,406 | 2,560 | 2,494 | 1,800 |
Goodwill and Intangible Assets
| 11,036 | 10,163 | 10,092 | 9,858 | 8,292 | 7,468 | 7,214 | 7,331 | 10,940 | 10,652 | 11,183 | 5,140 | 6,152 | 7,040 | 7,924 | 8,612 | 2,406 | 2,560 | 2,494 | 1,800 |
Long Term Investments
| 94,167 | 92,681 | 76,303 | 72,384 | 54,889 | 50,344 | 14,315 | 9,670 | 17,605 | 19,440 | 11,138 | 9,867 | 8,128 | 7,189 | 7,205 | 9,713 | 12,802 | 18,908 | 10,809 | 40,266 |
Tax Assets
| 5,545 | 10,751 | 8,918 | 5,803 | 7,478 | 9,345 | 16,368 | 2,011 | -17,605 | 920 | 14,292 | 16,656 | 15,948 | 19,998 | 29,119 | 32,513 | 33,575 | 43,049 | 40,650 | 40,744 |
Other Non-Current Assets
| 43,288 | 3,693 | 2,332 | 3,077 | 2,936 | 3,084 | 12,724 | 22,923 | 30,253 | 9,513 | 9,986 | 10,572 | 10,806 | 10,669 | 15,550 | 17,806 | 8,913 | -1,893 | 6,300 | -8,416 |
Total Non-Current Assets
| 329,531 | 328,906 | 271,827 | 264,132 | 226,986 | 204,916 | 175,746 | 152,327 | 141,853 | 96,073 | 100,482 | 108,242 | 133,778 | 143,285 | 162,135 | 172,528 | 126,563 | 169,402 | 147,390 | 166,680 |
Total Assets
| 1,351,231 | 1,198,105 | 1,081,907 | 953,659 | 799,319 | 773,219 | 688,308 | 630,937 | 589,993 | 476,914 | 457,408 | 460,864 | 467,075 | 457,487 | 439,273 | 485,781 | 486,204 | 546,723 | 499,918 | 478,783 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 173,887 | 93,246 | 86,480 | 87,095 | 83,619 | 86,331 | 86,658 | 81,405 | 100,937 | 127,082 | 107,856 | 112,888 | 112,661 | 85,230 | 72,920 | 100,849 | 131,427 | 153,898 | 155,399 | 130,831 |
Short Term Debt
| 10,000 | 61,500 | 31,841 | 5,971 | 14,171 | 27,762 | 37,798 | 37,123 | 49,540 | 57,739 | 42,449 | 57,900 | 55,304 | 62,941 | 140,731 | 142,619 | 47,224 | 32,699 | 39,328 | 32,029 |
Tax Payables
| 15,853 | 19,152 | 16,495 | 15,397 | 3,359 | 21,059 | 20,605 | 16,755 | 9,427 | 2,562 | 1,880 | 819 | 798 | 965 | 1,008 | 446 | 851 | 1,260 | 1,194 | 1,171 |
Deferred Revenue
| 47,167 | 58,335 | 53,317 | 42,411 | 31,228 | 51,441 | 20,605 | 48,179 | 28,399 | 24,515 | 22,766 | 17,827 | 21,394 | 19,855 | 16,854 | 27,304 | 37,522 | 33,541 | 41,226 | 31,614 |
Other Current Liabilities
| 163,329 | 165,721 | 178,905 | 136,486 | 118,328 | 121,783 | 135,835 | 103,295 | 81,084 | 39,250 | 36,628 | 26,429 | 22,307 | 24,259 | 22,453 | 40,042 | 32,090 | 41,244 | 32,481 | 21,880 |
Total Current Liabilities
| 394,383 | 378,802 | 350,543 | 271,963 | 247,346 | 287,317 | 280,896 | 270,002 | 259,960 | 248,586 | 209,699 | 215,044 | 211,666 | 192,285 | 252,958 | 310,814 | 248,263 | 261,382 | 268,434 | 216,354 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 405,000 | 330,000 | 280,000 | 261,981 | 138,091 | 92,642 | 87,644 | 104,728 | 125,180 | 70,506 | 102,776 | 123,944 | 142,965 | 157,090 | 83,232 | 93,329 | 117,828 | 154,724 | 111,721 | 152,119 |
Deferred Revenue Non-Current
| 0 | 8,999 | 7,797 | 6,740 | 6,317 | 5,384 | 4,834 | 0 | 3,765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 11 | 17 | 18 | 22 | 21 | 12 | 602 | 0 | 1,032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 40,591 | 26,199 | 25,882 | 18,588 | 19,861 | 19,812 | 17,497 | 17,740 | 14,681 | 13,734 | 25,461 | 8,070 | 10,448 | 10,634 | 10,958 | 10,451 | 9,135 | 17,601 | 10,562 | 14,795 |
Total Non-Current Liabilities
| 445,602 | 365,215 | 313,697 | 287,331 | 164,290 | 117,850 | 110,577 | 122,468 | 144,658 | 84,240 | 128,237 | 132,014 | 153,413 | 167,724 | 94,190 | 103,780 | 126,963 | 172,325 | 122,283 | 166,914 |
Total Liabilities
| 839,985 | 744,017 | 664,240 | 559,294 | 411,636 | 405,167 | 391,473 | 392,470 | 404,618 | 332,826 | 337,936 | 347,058 | 365,079 | 360,009 | 347,148 | 414,594 | 375,226 | 433,707 | 390,717 | 383,268 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 455,121 | 422,689 | 402,855 | 401,187 | 373,646 | 5,247 | 7,510 | 6,643 | 0 | 9,367 | 10,849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 57,500 | 57,500 | 57,500 | 57,500 | 57,500 | 57,500 | 57,500 | 57,500 | 57,500 | 57,500 | 57,500 | 57,500 | 57,500 | 57,500 | 57,500 | 50,000 | 50,000 | 50,000 | 50,000 | 125,524 |
Retained Earnings
| 461,707 | 427,878 | 392,149 | 369,335 | 346,039 | 313,242 | 240,880 | 180,509 | 126,726 | 78,495 | 63,764 | 59,605 | 52,074 | 46,582 | 37,205 | 32,644 | 68,573 | 64,463 | 48,200 | -73,767 |
Accumulated Other Comprehensive Income/Loss
| 21,898 | -1,037 | -5,027 | -8,495 | -13,510 | -6,634 | -5,247 | -7,510 | -6,643 | 471 | -9,367 | -10,849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -29,859 | -485,378 | -449,649 | -426,835 | -403,539 | -370,742 | -2,382 | -161 | 711 | 7,361 | -1,999 | -3,471 | -7,728 | -6,752 | -2,710 | -11,569 | -7,913 | -1,712 | 10,978 | 43,758 |
Total Shareholders Equity
| 511,246 | 454,084 | 417,662 | 394,360 | 387,677 | 367,012 | 295,998 | 237,848 | 184,937 | 143,827 | 119,265 | 113,634 | 101,846 | 97,330 | 91,995 | 71,075 | 110,660 | 112,751 | 109,178 | 95,515 |
Total Equity
| 511,246 | 454,088 | 417,667 | 394,365 | 387,683 | 368,052 | 296,835 | 238,467 | 185,375 | 144,088 | 119,472 | 113,806 | 101,996 | 97,478 | 92,125 | 71,187 | 110,978 | 113,016 | 109,201 | 95,515 |
Total Liabilities & Shareholders Equity
| 1,351,231 | 1,198,105 | 1,081,907 | 953,659 | 799,319 | 773,219 | 688,308 | 630,937 | 589,993 | 476,914 | 457,408 | 460,864 | 467,075 | 457,487 | 439,273 | 485,781 | 486,204 | 546,723 | 499,918 | 478,783 |