JGC Holdings Corporation
TSE:1963.T
1213.5 (JPY) • At close September 18, 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 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 324,508 | 332,951 | 288,159 | 268,281 | 261,898 | 160,841 | 195,394 | 185,603 | 239,947 | 282,707 | 354,199 | 259,777 | 195,056 | 131,894 | 83,308 | 117,781 | 93,617 | 159,411 | 88,491 | 55,941 | 79,470 | 66,517 | 34,609 | 75,830 | 74,371 | 72,621 | 51,086 | 57,699 |
Short Term Investments
| 456 | -4,592 | -3,686 | -2,965 | 1,205 | -2,807 | -8,898 | -5,960 | 8,000 | 15,000 | 31,052 | 25,000 | 27,500 | 30,000 | 40,500 | 56,500 | 71,000 | 0 | 2,998 | 12,984 | 20,517 | 22,516 | 18,609 | 732 | 31,990 | 32,900 | 36,909 | 42,310 |
Cash and Short Term Investments
| 324,964 | 332,951 | 288,159 | 268,281 | 261,898 | 160,841 | 195,394 | 185,603 | 247,947 | 297,707 | 385,251 | 284,777 | 222,556 | 161,894 | 123,808 | 174,281 | 164,617 | 159,411 | 91,489 | 68,925 | 99,987 | 89,033 | 53,218 | 76,562 | 106,361 | 105,521 | 87,995 | 100,009 |
Net Receivables
| 228,433 | 141,531 | 137,660 | 142,888 | 145,118 | 231,508 | 288,049 | 231,862 | 212,805 | 181,507 | 130,990 | 122,609 | 112,507 | 126,283 | 111,551 | 92,167 | 76,734 | 89,863 | 75,859 | 67,076 | 69,510 | 56,394 | 76,194 | 56,655 | 80,755 | 115,162 | 91,464 | 71,181 |
Inventory
| 40,920 | 32,497 | 37,029 | 32,965 | 34,678 | 36,026 | 29,878 | 43,968 | 50,551 | 41,728 | 49,483 | 44,383 | 36,860 | 24,347 | 36,895 | 62,249 | 68,744 | 59,700 | 54,607 | 79,950 | 55,187 | 60,514 | 57,495 | 46,933 | 42,822 | 47,801 | 68,912 | 80,384 |
Other Current Assets
| 9,246 | 6,489 | 2,510 | 6,506 | 11,593 | 14,624 | 19,652 | 19,432 | 11,444 | 12,596 | 10,162 | 8,462 | 4,249 | 6,940 | 11,284 | 6,523 | 14,522 | 18,359 | 9,822 | 15,860 | 9,837 | 12,547 | 10,285 | 11,471 | 8,273 | 19,500 | 15,982 | 9,811 |
Total Current Assets
| 603,563 | 539,493 | 533,343 | 548,359 | 537,955 | 541,747 | 532,973 | 480,865 | 522,747 | 533,538 | 575,886 | 460,231 | 376,172 | 319,464 | 283,538 | 335,220 | 324,617 | 327,333 | 231,777 | 231,811 | 234,521 | 218,488 | 197,192 | 191,621 | 238,211 | 287,984 | 264,353 | 261,385 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 84,411 | 72,234 | 69,534 | 66,654 | 49,794 | 55,440 | 55,222 | 69,877 | 76,255 | 78,560 | 70,290 | 71,708 | 64,887 | 64,633 | 66,057 | 66,508 | 68,450 | 67,220 | 65,688 | 65,887 | 67,171 | 68,874 | 71,166 | 73,963 | 77,336 | 78,841 | 79,085 | 67,606 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 403 | 1,211 | 2,018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 13,328 | 11,025 | 9,676 | 6,867 | 10,181 | 10,043 | 9,766 | 9,324 | 14,385 | 16,084 | 16,757 | 12,780 | 10,391 | 4,638 | 5,447 | 2,801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 13,328 | 11,025 | 9,676 | 6,867 | 10,181 | 10,043 | 9,766 | 9,324 | 14,385 | 16,084 | 16,757 | 12,780 | 10,391 | 4,638 | 5,447 | 3,204 | 1,211 | 2,018 | 2,998 | 12,984 | 20,517 | 22,516 | 18,609 | 732 | 31,990 | 32,900 | 0 | 0 |
Long Term Investments
| 59,308 | 63,816 | 59,523 | 57,164 | 43,602 | 71,800 | 78,716 | 66,564 | 55,496 | 87,419 | 57,218 | 59,188 | 39,371 | 36,114 | 21,166 | -4,779 | -23,304 | 52,175 | 48,173 | 22,638 | 12,930 | 663 | 11,725 | 36,071 | -21,164 | -20,712 | -25,044 | -27,686 |
Tax Assets
| 27,166 | 15,483 | 13,557 | 15,532 | 21,713 | 25,197 | 5,076 | 12,447 | 5,998 | 5,822 | 1,690 | 2,667 | 4,486 | 10,303 | 10,749 | 11,240 | 6,188 | 2,011 | 3,096 | 8,131 | 10,841 | 14,804 | 12,929 | 13,289 | 15,304 | 16,760 | 0 | 0 |
Other Non-Current Assets
| 8,852 | 11,074 | 8,638 | 7,951 | 8,025 | 4,624 | 3,246 | 7,212 | 14,898 | -1,671 | 24,261 | 22,181 | 30,862 | 33,350 | 43,219 | 68,886 | 89,611 | 19,529 | 23,556 | 25,987 | 9,029 | 10,433 | 11,051 | 10,404 | 8,110 | 9,022 | 45,700 | 52,736 |
Total Non-Current Assets
| 193,065 | 173,632 | 160,928 | 154,168 | 133,315 | 167,104 | 152,026 | 165,424 | 167,032 | 186,214 | 170,216 | 168,524 | 149,997 | 149,038 | 146,638 | 145,059 | 142,156 | 142,953 | 143,511 | 135,627 | 120,488 | 117,290 | 125,480 | 134,459 | 111,576 | 116,811 | 99,741 | 92,656 |
Total Assets
| 796,628 | 713,127 | 694,274 | 702,529 | 671,273 | 708,855 | 685,002 | 646,291 | 689,782 | 719,754 | 746,102 | 628,757 | 526,169 | 468,502 | 430,176 | 480,279 | 466,773 | 470,286 | 375,288 | 367,438 | 355,009 | 335,778 | 322,672 | 326,080 | 349,787 | 404,795 | 364,094 | 354,041 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 147,309 | 90,005 | 63,258 | 41,777 | 68,239 | 92,091 | 89,164 | 97,612 | 108,389 | 106,598 | 107,450 | 93,335 | 82,375 | 96,032 | 59,391 | 80,607 | 82,017 | 113,158 | 83,180 | 68,475 | 62,066 | 76,330 | 72,235 | 55,617 | 43,757 | 69,561 | 68,493 | 62,908 |
Short Term Debt
| 5,421 | 12,880 | 40,827 | 588 | 20,227 | 614 | 13,362 | 14,052 | 15,338 | 13,204 | 0 | 6,686 | 1,497 | 14,438 | 1,051 | 762 | 762 | 3,134 | 15,306 | 553 | 1,379 | 2,201 | 13,262 | 33,539 | 20,624 | 41,719 | 9,417 | 37,537 |
Tax Payables
| 5,480 | 4,794 | 5,244 | 1,263 | 1,955 | 3,010 | 4,815 | 3,523 | 3,741 | 3,289 | 16,843 | 18,758 | 14,661 | 18,710 | 7,671 | 14,592 | 9,368 | 3,921 | 5,923 | 2,218 | 2,326 | 4,651 | 2,256 | 909 | 1,550 | 775 | 813 | 1,259 |
Deferred Revenue
| 95,855 | 133,387 | 123,612 | 113,323 | 103,547 | 102,719 | 4,815 | 91,559 | 73,727 | 139,753 | 0 | 139,959 | 95,084 | 52,388 | 61,943 | 105,627 | 9,368 | 3,921 | 5,923 | 2,218 | 2,326 | 4,651 | 2,256 | 909 | 1,550 | 775 | 813 | 1,259 |
Other Current Liabilities
| 102,151 | 35,934 | 26,139 | 41,367 | 36,373 | 28,135 | 108,432 | 23,234 | 27,749 | 26,978 | 225,903 | 22,459 | 26,815 | 11,435 | 15,343 | 21,027 | 125,192 | 117,373 | 71,019 | 103,820 | 94,357 | 77,371 | 64,574 | 84,139 | 85,866 | 76,421 | 87,670 | 59,866 |
Total Current Liabilities
| 350,736 | 272,206 | 253,836 | 197,055 | 228,386 | 223,559 | 215,773 | 226,457 | 225,203 | 286,533 | 333,353 | 262,439 | 205,771 | 174,293 | 137,728 | 208,023 | 217,339 | 237,586 | 175,428 | 175,066 | 160,128 | 160,553 | 152,327 | 174,204 | 151,797 | 188,476 | 166,393 | 161,570 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 34,717 | 23,891 | 31,496 | 66,783 | 30,347 | 53,949 | 54,294 | 12,631 | 20,991 | 22,715 | 13,001 | 9,363 | 7,591 | 6,623 | 21,925 | 23,255 | 17,300 | 17,799 | 993 | 15,712 | 16,086 | 15,855 | 16,894 | 4,050 | 58,348 | 85,137 | 89,849 | 72,142 |
Deferred Revenue Non-Current
| 1,473 | 13,036 | 16,094 | 15,544 | 16,971 | 17,643 | 16,120 | 16,209 | 15,611 | 13,819 | 11,724 | 12,626 | 13,694 | 14,622 | 15,720 | 16,225 | 16,214 | 17,060 | 16,934 | 16,639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 7,577 | 2,452 | 2,103 | 2,063 | 1,973 | 1,663 | 1,335 | 3,508 | 3,561 | 3,888 | 3,900 | 3,983 | 3,894 | 4,032 | 3,832 | 3,860 | 3,783 | 3,783 | 3,788 | 3,798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 14,235 | 3,562 | 3,084 | 3,468 | 2,616 | 1,690 | 1,701 | 4,226 | 4,744 | 4,303 | 4,243 | 4,264 | 4,177 | 4,449 | 4,831 | 4,428 | 4,600 | 4,545 | 4,499 | 4,466 | 27,672 | 23,530 | 21,529 | 20,551 | 19,208 | 20,478 | 19,296 | 15,788 |
Total Non-Current Liabilities
| 58,002 | 42,941 | 52,777 | 87,858 | 51,907 | 74,945 | 73,450 | 36,574 | 44,907 | 44,725 | 32,868 | 30,236 | 29,356 | 29,726 | 46,308 | 47,768 | 41,897 | 43,187 | 26,214 | 40,615 | 43,758 | 39,385 | 38,423 | 24,601 | 77,556 | 105,615 | 109,145 | 87,930 |
Total Liabilities
| 408,738 | 315,147 | 306,613 | 284,913 | 280,293 | 298,504 | 289,223 | 263,031 | 270,110 | 331,258 | 366,221 | 292,675 | 235,127 | 204,019 | 184,036 | 255,791 | 259,236 | 280,773 | 201,642 | 215,681 | 203,886 | 199,938 | 190,750 | 198,805 | 229,353 | 294,091 | 275,538 | 249,500 |
Equity: | ||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 5,862 | 27,592 | 9,271 | 3,252 | 1,932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 23,798 | 23,733 | 23,672 | 23,611 | 23,554 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,511 | 23,499 | 23,438 | 22,358 | 19,855 | 15,415 | 13,511 | 13,511 |
Retained Earnings
| 350,511 | 369,066 | 342,198 | 380,402 | 375,641 | 376,145 | 355,572 | 341,764 | 374,625 | 336,324 | 327,775 | 291,781 | 255,322 | 224,346 | 204,177 | 188,547 | 160,311 | 134,300 | 116,850 | 105,396 | 96,029 | 87,495 | 82,146 | 78,506 | 74,476 | 74,096 | 53,756 | 70,380 |
Accumulated Other Comprehensive Income/Loss
| 11,951 | 5,453 | 2,244 | -5,862 | -27,592 | -9,271 | -3,252 | -1,932 | 7,349 | 8,696 | 4,237 | 968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -105 | -909 | 19,030 | 13,108 | -8,678 | 9,599 | 15,619 | 16,940 | 13,209 | 18,949 | 19,131 | 19,273 | 11,583 | 16,127 | 18,131 | 11,830 | 23,433 | 31,154 | 32,703 | 22,248 | 26,749 | 20,254 | 22,050 | 22,254 | 21,921 | 17,475 | 17,987 | 17,809 |
Total Shareholders Equity
| 386,155 | 397,343 | 387,144 | 417,121 | 390,517 | 409,255 | 394,702 | 382,215 | 418,694 | 387,480 | 374,654 | 335,533 | 290,416 | 263,984 | 245,819 | 223,888 | 207,255 | 188,965 | 173,064 | 151,155 | 146,289 | 131,248 | 127,634 | 123,118 | 116,252 | 106,986 | 85,254 | 101,700 |
Total Equity
| 387,885 | 397,980 | 387,661 | 417,616 | 390,980 | 410,351 | 395,779 | 383,260 | 419,672 | 388,496 | 379,881 | 336,082 | 291,042 | 264,483 | 246,140 | 224,488 | 207,537 | 189,239 | 173,355 | 151,456 | 151,123 | 135,840 | 131,922 | 127,275 | 120,434 | 110,704 | 88,556 | 104,541 |
Total Liabilities & Shareholders Equity
| 796,623 | 713,127 | 694,274 | 702,529 | 671,273 | 708,855 | 685,002 | 646,291 | 689,782 | 719,754 | 746,102 | 628,757 | 526,169 | 468,502 | 430,176 | 480,279 | 466,773 | 470,286 | 375,288 | 367,438 | 355,009 | 335,778 | 322,672 | 326,080 | 349,787 | 404,795 | 364,094 | 354,041 |