Hakuhodo DY Holdings Inc
TSE:2433.T
1218.5 (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
| 180,068 | 162,981 | 183,983 | 179,312 | 166,576 | 154,762 | 146,171 | 148,223 | 150,115 | 152,349 | 137,179 | 108,915 | 99,017 | 88,295 | 74,870 | 54,977 | 71,476 | 69,179 | 84,134 | 83,193 |
Short Term Investments
| 15,965 | 16,427 | 28,537 | 33,079 | 22,830 | 41,729 | 4,609 | 4,021 | 7,811 | 10,662 | 2,804 | 5,033 | 2,836 | 4,202 | 3,019 | 3,685 | 1,002 | 2,131 | 686 | 6,040 |
Cash and Short Term Investments
| 196,033 | 179,408 | 212,520 | 212,391 | 189,406 | 196,491 | 150,780 | 152,244 | 157,926 | 163,011 | 139,983 | 113,948 | 101,853 | 92,497 | 77,889 | 58,662 | 72,478 | 71,310 | 84,820 | 89,233 |
Net Receivables
| 401,924 | 411,491 | 439,124 | 361,245 | 357,710 | 366,900 | 351,780 | 318,725 | 303,499 | 280,068 | 288,253 | 272,159 | 275,256 | 249,982 | 240,723 | 276,621 | 304,254 | 312,297 | 288,344 | 290,683 |
Inventory
| 41,250 | 27,004 | 46,203 | 19,452 | 13,673 | 18,674 | 20,566 | 18,832 | 14,041 | 10,891 | 6,375 | 6,380 | 6,837 | 5,373 | 6,737 | 12,624 | 14,959 | 7,651 | 8,697 | 14,626 |
Other Current Assets
| 51,181 | 62,825 | 57,007 | 33,643 | 34,291 | 31,730 | 27,730 | 26,382 | 22,842 | 19,874 | 20,452 | 17,777 | 16,585 | 14,234 | 14,008 | 15,021 | 16,208 | 9,794 | 9,198 | 10,031 |
Total Current Assets
| 690,388 | 680,728 | 754,854 | 626,731 | 595,080 | 613,795 | 550,856 | 516,183 | 498,308 | 473,844 | 455,063 | 410,264 | 400,531 | 362,086 | 339,357 | 362,928 | 407,899 | 401,052 | 391,059 | 404,573 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 60,968 | 58,419 | 37,124 | 34,915 | 34,129 | 35,635 | 33,452 | 30,361 | 30,199 | 26,050 | 25,259 | 22,709 | 18,842 | 19,125 | 20,253 | 21,730 | 19,462 | 15,560 | 18,201 | 18,384 |
Goodwill
| 65,075 | 71,678 | 45,097 | 41,801 | 27,905 | 30,730 | 31,173 | 17,689 | 14,892 | 7,177 | 3,537 | 2,605 | 2,644 | 1,334 | 2,245 | 1,359 | 3,153 | 1,349 | 1,125 | 1,247 |
Intangible Assets
| 39,407 | 36,789 | 27,220 | 27,250 | 24,478 | 23,549 | 12,205 | 11,315 | 12,240 | 6,944 | 3,402 | 2,991 | 4,557 | 4,108 | 4,924 | 6,048 | 5,317 | 6,901 | 8,515 | 4,098 |
Goodwill and Intangible Assets
| 104,482 | 108,467 | 72,317 | 69,051 | 52,383 | 54,279 | 43,378 | 29,004 | 27,132 | 14,121 | 6,939 | 5,596 | 7,201 | 5,442 | 7,169 | 7,407 | 8,470 | 8,250 | 9,640 | 5,345 |
Long Term Investments
| 139,402 | 171,884 | 178,153 | 206,726 | 170,783 | 193,855 | 115,204 | 92,533 | 69,069 | 71,263 | 58,827 | 51,891 | 51,064 | 41,736 | 46,962 | 42,645 | 57,466 | 57,217 | 54,416 | 23,725 |
Tax Assets
| 1,568 | 5,417 | 9,893 | 2,928 | 6,685 | 7,131 | 1,563 | 4,915 | 6,960 | 4,697 | 4,443 | 6,379 | 7,273 | 8,958 | 6,762 | 7,922 | 11,834 | 9,839 | 7,265 | 11,467 |
Other Non-Current Assets
| 38,206 | 1,498 | 673 | 748 | 823 | 847 | 55,444 | 49,052 | 46,862 | 43,927 | 33,437 | 31,694 | 33,894 | 36,779 | 35,810 | 38,136 | 47,566 | 42,563 | 37,890 | 39,676 |
Total Non-Current Assets
| 344,626 | 345,685 | 298,160 | 314,368 | 264,803 | 291,747 | 249,041 | 205,865 | 180,222 | 160,058 | 128,905 | 118,269 | 118,274 | 112,040 | 116,956 | 117,840 | 144,798 | 133,429 | 127,412 | 98,597 |
Total Assets
| 1,035,014 | 1,026,415 | 1,053,016 | 941,103 | 859,887 | 905,547 | 799,901 | 722,051 | 678,532 | 633,904 | 583,970 | 528,535 | 518,805 | 474,126 | 456,313 | 480,768 | 552,697 | 534,481 | 518,471 | 503,170 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 265,557 | 300,471 | 298,670 | 281,607 | 292,309 | 313,612 | 297,706 | 281,335 | 283,546 | 260,441 | 260,491 | 234,644 | 244,562 | 221,375 | 211,466 | 240,548 | 292,409 | 271,879 | 275,606 | 276,662 |
Short Term Debt
| 17,906 | 115,117 | 12,421 | 6,098 | 4,298 | 9,771 | 8,659 | 10,251 | 6,697 | 4,352 | 4,557 | 2,580 | 2,388 | 2,413 | 2,075 | 2,586 | 2,615 | 3,894 | 5,876 | 7,547 |
Tax Payables
| 12,146 | 9,683 | 31,620 | 12,599 | 12,973 | 16,193 | 10,554 | 10,473 | 8,733 | 7,118 | 10,230 | 8,392 | 6,733 | 5,536 | 2,530 | 1,694 | 2,259 | 10,177 | 7,950 | 5,082 |
Deferred Revenue
| 12,146 | 77,647 | 107,956 | 58,118 | 57,769 | 61,964 | 10,554 | 45,704 | 41,577 | 35,038 | 36,482 | 31,650 | 27,615 | 24,063 | 17,658 | 17,669 | 26,340 | 28,252 | 15,268 | 12,282 |
Other Current Liabilities
| 143,285 | 72,615 | 86,593 | 70,515 | 41,345 | 42,197 | 73,932 | 22,213 | 21,141 | 21,468 | 12,151 | 12,968 | 12,322 | 8,148 | 6,932 | 6,636 | 11,379 | 9,694 | 10,653 | 10,926 |
Total Current Liabilities
| 438,894 | 565,850 | 505,640 | 416,338 | 395,721 | 427,544 | 390,851 | 359,503 | 352,961 | 321,299 | 313,681 | 281,842 | 286,887 | 255,999 | 238,131 | 267,439 | 332,743 | 313,719 | 307,403 | 307,417 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 134,634 | 9,157 | 113,988 | 110,316 | 106,225 | 106,280 | 1,296 | 1,577 | 1,388 | 244 | 509 | 469 | 378 | 131 | 53 | 93 | 0 | 0 | 116 | 733 |
Deferred Revenue Non-Current
| 2,010 | 16,687 | 15,659 | 15,652 | 18,922 | 15,939 | 18,981 | 21,609 | 21,531 | 19,709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4,200 | 7,756 | 14,055 | 24,478 | 12,169 | 23,988 | 15,845 | 10,094 | 5,591 | 7,691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 46,073 | 37,153 | 16,260 | 12,181 | 10,705 | 15,102 | 5,563 | 3,451 | 3,033 | 2,234 | 15,272 | 11,874 | 12,260 | 11,541 | 9,327 | 7,188 | 5,880 | 5,138 | 5,419 | 6,097 |
Total Non-Current Liabilities
| 186,917 | 70,753 | 159,962 | 162,627 | 148,021 | 161,309 | 41,685 | 36,731 | 31,543 | 29,878 | 15,781 | 12,343 | 12,638 | 11,672 | 9,380 | 7,281 | 5,880 | 5,138 | 5,535 | 6,830 |
Total Liabilities
| 625,811 | 636,603 | 665,602 | 578,965 | 543,742 | 588,853 | 432,536 | 396,234 | 384,504 | 351,177 | 329,462 | 294,185 | 299,525 | 267,671 | 247,511 | 274,720 | 338,623 | 318,857 | 312,938 | 314,247 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 329,584 | 319,177 | 276,196 | 261,140 | 226,862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 10,790 | 10,790 | 10,790 | 10,648 | 10,491 | 10,325 | 10,154 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Retained Earnings
| 347,977 | 336,720 | 319,758 | 276,884 | 261,698 | 227,909 | 195,914 | 175,407 | 157,352 | 137,025 | 136,389 | 121,463 | 111,417 | 105,397 | 103,546 | 104,583 | 111,987 | 105,069 | 95,471 | 86,448 |
Accumulated Other Comprehensive Income/Loss
| 47,430 | 34,537 | 38,902 | 54,476 | 28,279 | 55,882 | 61,134 | 42,067 | 27,743 | 39,225 | 9,059 | 6,581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -21,034 | -347,510 | -330,548 | -287,532 | -272,189 | -238,234 | 76,370 | 77,515 | 78,285 | 77,523 | 83,814 | 83,816 | 84,985 | 81,465 | 87,470 | 83,838 | 89,078 | 97,490 | 98,121 | 90,882 |
Total Shareholders Equity
| 385,163 | 364,121 | 358,079 | 330,672 | 289,419 | 282,744 | 343,572 | 304,989 | 273,380 | 263,773 | 239,262 | 221,860 | 206,402 | 196,862 | 201,016 | 198,421 | 211,065 | 212,559 | 203,592 | 187,330 |
Total Equity
| 409,200 | 389,812 | 387,414 | 362,138 | 316,145 | 316,694 | 367,365 | 325,817 | 294,028 | 282,727 | 254,508 | 234,350 | 219,280 | 206,455 | 208,802 | 206,048 | 214,074 | 215,624 | 205,533 | 188,923 |
Total Liabilities & Shareholders Equity
| 1,035,011 | 1,026,415 | 1,053,016 | 941,103 | 859,887 | 905,547 | 799,901 | 722,051 | 678,532 | 633,904 | 583,970 | 528,535 | 518,805 | 474,126 | 456,313 | 480,768 | 552,697 | 534,481 | 518,471 | 503,170 |