Morinaga Milk Industry Co., Ltd.
TSE:2264.T
3068 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 64,528 | 21,096 | 23,607 | 19,262 | 8,680 | 3,685 | 10,139 | 7,378 | 6,506 | 11,409 | 7,383 | 17,612 | 16,692 | 10,459 | 12,910 | 4,172 | 4,849 | 4,034 | 11,690 | 7,020 |
Short Term Investments
| 0 | -9,217 | -9,275 | -7,556 | -5,817 | -7,110 | -2,332 | -1,867 | -1,516 | -3,471 | -1,825 | -476 | -534 | -576 | -642 | -429 | -452 | -801 | -894 | -757 |
Cash and Short Term Investments
| 64,528 | 21,096 | 23,607 | 19,262 | 8,680 | 3,685 | 10,139 | 7,378 | 6,506 | 11,409 | 7,383 | 17,612 | 16,692 | 10,459 | 12,910 | 4,172 | 4,849 | 4,034 | 11,690 | 7,020 |
Net Receivables
| 74,643 | 65,032 | 63,051 | 61,205 | 61,441 | 65,314 | 66,084 | 57,788 | 57,514 | 56,660 | 55,861 | 60,491 | 58,137 | 52,610 | 54,233 | 53,597 | 67,292 | 74,759 | 67,332 | 65,546 |
Inventory
| 80,188 | 74,382 | 70,448 | 66,591 | 68,817 | 64,268 | 59,449 | 51,504 | 52,349 | 51,016 | 42,391 | 38,892 | 35,980 | 32,203 | 35,347 | 35,097 | 32,326 | 30,144 | 32,089 | 32,977 |
Other Current Assets
| 9,680 | 18,357 | 6,774 | 8,189 | 6,177 | 6,280 | 10,564 | 9,748 | 8,459 | 9,694 | 9,088 | 10,353 | 12,191 | 8,553 | 8,222 | 9,723 | 5,795 | 5,290 | 6,238 | 4,177 |
Total Current Assets
| 229,039 | 179,189 | 164,127 | 155,615 | 145,403 | 140,077 | 146,236 | 126,418 | 124,828 | 128,779 | 114,723 | 127,348 | 123,000 | 103,825 | 110,712 | 102,589 | 110,262 | 114,227 | 117,349 | 109,720 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 268,960 | 248,388 | 247,446 | 254,336 | 251,226 | 252,130 | 232,671 | 225,707 | 224,127 | 220,946 | 213,701 | 210,518 | 212,460 | 213,504 | 216,334 | 214,490 | 211,052 | 180,855 | 170,065 | 155,977 |
Goodwill
| 10,214 | 11,127 | 2,066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 17,107 | 10,112 | 9,735 | 7,085 | 6,518 | 6,525 | 6,333 | 6,105 | 6,719 | 6,829 | 6,730 | 5,827 | 5,461 | 5,399 | 5,517 | 4,334 | 3,788 | 3,555 | 3,537 | 3,456 |
Goodwill and Intangible Assets
| 27,321 | 21,239 | 9,735 | 7,085 | 6,518 | 6,525 | 6,333 | 6,105 | 6,719 | 6,829 | 6,730 | 5,827 | 5,461 | 5,399 | 5,517 | 4,334 | 3,788 | 3,555 | 3,537 | 3,456 |
Long Term Investments
| 26,616 | 31,055 | 30,936 | 28,845 | 25,500 | 28,445 | 24,849 | 20,760 | 17,085 | 20,683 | 17,937 | 15,084 | 14,938 | 14,645 | 14,890 | 15,835 | 16,520 | 18,359 | 24,270 | 19,231 |
Tax Assets
| 1,925 | 5,037 | 6,328 | 6,646 | 7,150 | 4,793 | 1,302 | 1,150 | 1,143 | 1,049 | 1,989 | 2,301 | 2,940 | 3,467 | 2,457 | 2,698 | 2,527 | 2,482 | 2,119 | 3,658 |
Other Non-Current Assets
| 12,137 | 204 | 214 | 232 | 259 | 282 | 5,068 | 5,223 | 4,946 | 5,068 | 5,495 | 7,417 | 7,391 | 7,554 | 7,970 | 8,165 | 9,325 | 23,494 | 22,116 | 20,512 |
Total Non-Current Assets
| 336,959 | 305,923 | 294,659 | 297,144 | 290,653 | 292,175 | 270,223 | 258,945 | 254,020 | 254,575 | 245,852 | 241,147 | 243,190 | 244,569 | 247,168 | 245,522 | 243,212 | 228,745 | 222,107 | 202,834 |
Total Assets
| 565,998 | 485,116 | 458,788 | 452,763 | 436,061 | 432,256 | 416,463 | 385,366 | 378,852 | 383,357 | 360,578 | 368,498 | 366,190 | 348,394 | 357,880 | 348,111 | 353,474 | 342,972 | 339,456 | 312,554 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 62,607 | 53,844 | 52,122 | 48,764 | 51,386 | 54,346 | 57,701 | 52,212 | 52,852 | 54,317 | 59,068 | 59,192 | 58,155 | 57,586 | 59,365 | 62,524 | 62,598 | 65,880 | 60,121 | 58,079 |
Short Term Debt
| 33,011 | 24,098 | 11,845 | 22,234 | 21,411 | 31,396 | 17,104 | 27,323 | 25,136 | 37,864 | 33,373 | 33,106 | 21,132 | 15,802 | 23,824 | 17,968 | 26,271 | 31,026 | 25,411 | 35,927 |
Tax Payables
| 24,455 | 2,927 | 10,036 | 4,169 | 4,816 | 2,830 | 5,105 | 4,433 | 3,082 | 186 | 1,853 | 726 | 0 | 3,857 | 3,619 | 2,891 | 713 | 2,575 | 793 | 3,906 |
Deferred Revenue
| 24,455 | 38,918 | 44,510 | 37,582 | 37,277 | 35,196 | 39,394 | 39,594 | 34,818 | 29,764 | 31,670 | 30,739 | 30,021 | 33,635 | 33,473 | 30,281 | 27,491 | 31,087 | 27,424 | 30,973 |
Other Current Liabilities
| 72,609 | 39,747 | 34,023 | 36,326 | 39,816 | 41,572 | 43,955 | 35,649 | 34,998 | 41,017 | 34,576 | 36,429 | 38,696 | 21,547 | 21,360 | 21,928 | 26,350 | 20,134 | 27,312 | 14,809 |
Total Current Liabilities
| 192,682 | 156,607 | 142,500 | 144,906 | 149,890 | 162,510 | 158,154 | 154,778 | 147,804 | 162,962 | 158,687 | 159,466 | 148,004 | 128,570 | 138,022 | 132,701 | 142,710 | 148,127 | 140,268 | 139,788 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 59,199 | 77,235 | 77,419 | 82,054 | 79,746 | 77,291 | 74,964 | 64,924 | 80,166 | 74,844 | 62,575 | 73,873 | 86,944 | 90,952 | 96,141 | 98,618 | 91,012 | 70,779 | 74,287 | 53,157 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 31,978 | 24,152 | 30,846 | 23,886 | 23,285 | 23,288 | 24,244 | 22,819 | 21,515 | 20,266 | 18,358 | 18,411 | 17,307 | 18,562 | 20,082 | 19,295 | 22,005 | 22,262 | 23,116 | 21,965 |
Total Non-Current Liabilities
| 91,177 | 101,387 | 108,265 | 105,940 | 103,031 | 100,579 | 99,208 | 87,743 | 101,681 | 95,110 | 80,933 | 92,284 | 104,251 | 109,514 | 116,223 | 117,913 | 113,017 | 93,041 | 97,403 | 75,122 |
Total Liabilities
| 283,859 | 257,994 | 250,765 | 250,846 | 252,921 | 263,089 | 257,362 | 242,521 | 249,485 | 258,072 | 239,620 | 251,750 | 252,255 | 238,084 | 254,245 | 250,614 | 255,727 | 241,168 | 237,671 | 214,910 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 21,821 | 21,821 | 21,821 | 21,787 | 21,760 | 21,731 | 21,704 | 21,704 | 21,704 | 21,704 | 21,704 | 21,704 | 21,704 | 21,704 | 21,704 | 21,704 | 21,704 | 21,704 | 21,704 | 21,704 |
Retained Earnings
| 233,741 | 186,518 | 183,884 | 153,540 | 137,767 | 121,831 | 110,291 | 96,736 | 85,280 | 76,442 | 77,377 | 74,126 | 70,866 | 67,979 | 63,522 | 56,925 | 54,433 | 54,936 | 52,458 | 50,201 |
Accumulated Other Comprehensive Income/Loss
| 15,860 | 9,017 | 5,861 | 4,991 | 2,731 | 4,892 | 6,497 | 4,462 | 2,491 | 7,353 | 4,204 | 3,061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5,762 | 5,669 | -5,498 | 19,238 | 19,227 | 19,182 | 19,262 | 19,333 | 18,933 | 18,821 | 17,157 | 17,144 | 20,237 | 19,350 | 16,621 | 17,089 | 19,568 | 23,088 | 25,287 | 23,532 |
Total Shareholders Equity
| 277,184 | 223,025 | 206,068 | 199,556 | 181,485 | 167,636 | 157,754 | 142,235 | 128,408 | 124,320 | 120,442 | 116,035 | 112,807 | 109,033 | 101,847 | 95,718 | 95,705 | 99,728 | 99,449 | 95,437 |
Total Equity
| 282,135 | 227,122 | 208,023 | 201,917 | 183,140 | 169,167 | 159,101 | 142,845 | 129,367 | 125,285 | 120,958 | 116,748 | 113,935 | 110,310 | 103,635 | 97,497 | 97,747 | 101,804 | 101,785 | 97,644 |
Total Liabilities & Shareholders Equity
| 565,994 | 485,116 | 458,788 | 452,763 | 436,061 | 432,256 | 416,463 | 385,366 | 378,852 | 383,357 | 360,578 | 368,498 | 366,190 | 348,394 | 357,880 | 348,111 | 353,474 | 342,972 | 339,456 | 312,554 |