Asahi Group Holdings, Ltd.
TSE:2502.T
1799.5 (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 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||
Net Income
| 164,074 | 205,992 | 199,826 | 125,399 | 197,391 | 207,308 | 196,984 | 150,068 | 112,750 | 129,136 | 110,470 | 99,840 | 90,422 | 92,464 | 88,077 | 45,014 | 44,798 | 44,775 | 39,870 | 30,596 | 23,210 | 14,754 | 13,617 | -15,707 |
Depreciation & Amortization
| 147,992 | 140,419 | 134,815 | 123,277 | 113,036 | 109,206 | 101,813 | 71,131 | 71,246 | 73,297 | 75,041 | 69,917 | 64,930 | 65,640 | 63,659 | 51,347 | 45,250 | 48,793 | 50,028 | 51,339 | 53,101 | 51,546 | 52,901 | 51,790 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 24,927 | -5,667 | -5,590 | 33,688 | 7,238 | -18,266 | -11,274 | -5,658 | -35,941 | -10,029 | -4,714 | -13,647 | -15,531 | -763 | -3,311 | 7,010 | -1,720 | -9,970 | 27,025 | -3,777 | 7,028 | -1,557 | 2,400 | -21,351 |
Accounts Receivables
| -23,608 | -826 | -11,812 | 48,666 | 22,881 | -2,759 | -11,536 | -9,821 | -13,387 | -26,223 | 3,235 | -8,798 | 0 | 0 | 0 | 15,576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -24,447 | -27,957 | -14,566 | 3,306 | -10,722 | -8,966 | -4,752 | -607 | -4,721 | -838 | -3,089 | -5,373 | -3,089 | 1,716 | 5,042 | -6,956 | 1,344 | -1,911 | -999 | 4,316 | 4,881 | -1,118 | 1,695 | 8,183 |
Accounts Payables
| 32,898 | 25,737 | 9,598 | -3,302 | 2,955 | -3,397 | 7,490 | 6,369 | -3,032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 40,084 | -2,621 | 11,190 | -14,982 | -7,876 | -9,300 | -6,522 | -5,051 | -31,220 | -9,191 | -1,625 | -8,274 | -12,442 | -2,479 | -8,353 | -1,610 | -3,064 | -8,059 | 28,024 | -8,093 | 2,147 | -439 | 705 | -29,534 |
Other Non Cash Items
| 10,554 | -74,753 | 8,761 | -6,505 | -64,196 | -45,807 | -55,811 | -61,089 | -35,290 | -45,621 | -23,545 | -46,818 | -31,308 | -31,733 | -42,067 | 2,723 | -18,755 | 22,245 | -29,678 | 34,772 | 32,019 | 13,208 | 41,189 | 46,275 |
Operating Cash Flow
| 347,547 | 265,991 | 337,812 | 275,859 | 253,469 | 252,441 | 231,712 | 154,452 | 112,765 | 146,783 | 157,252 | 109,292 | 108,513 | 125,608 | 106,358 | 106,094 | 69,573 | 105,843 | 87,245 | 112,930 | 115,358 | 77,951 | 110,107 | 61,007 |
Investing Activities: | ||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -109,828 | -99,845 | -92,635 | -90,743 | -85,321 | -87,888 | -87,882 | -58,148 | -51,508 | -64,036 | -48,960 | -40,340 | -26,594 | -30,145 | -58,537 | -40,716 | -41,404 | -37,819 | -38,471 | -41,909 | -40,289 | -52,784 | -73,441 | -55,414 |
Acquisitions Net
| 8,159 | -4,342 | -14,366 | -1,164,339 | -23,201 | 102,635 | -807,265 | -254,453 | -21,257 | -30,971 | -3,188 | -87,718 | 2,094 | -8,259 | -15,362 | -3,782 | -2,934 | 0 | -10,371 | 6,996 | -2,258 | -1,948 | 4,927 | 1,474 |
Purchases Of Investments
| -1,292 | -552 | -464 | -10,237 | -5,841 | -986 | -1,430 | -2,286 | -5,652 | -19,366 | -13,359 | -4,877 | -150,494 | -50,264 | -142,898 | -14,152 | -28,649 | 0 | -11,782 | -39,114 | -4,442 | -5,855 | -11,470 | -5,456 |
Sales Maturities Of Investments
| 3,387 | 8,483 | 30,159 | 11,869 | 8,856 | 10,591 | 11,939 | 30,870 | 4,191 | 3,741 | 4,005 | 1,714 | 3,991 | 46,488 | 39,329 | 3,325 | 5,453 | 0 | 3,309 | 12,180 | 2,173 | 15,538 | 21,310 | 114,600 |
Other Investing Activites
| -18,139 | 27,070 | 62,958 | 10,078 | 1,841 | -1,847 | -1,185 | 15,510 | -1,357 | 18,449 | -4,202 | -3,098 | -231 | 390 | -3,169 | -2,910 | -50,294 | -44,430 | 12,767 | 6,996 | 14,063 | -16,459 | 21,973 | -79,485 |
Investing Cash Flow
| -117,713 | -69,186 | -14,348 | -1,243,372 | -103,666 | 22,505 | -885,823 | -268,507 | -75,583 | -92,183 | -65,704 | -134,319 | -171,234 | -41,790 | -180,637 | -58,235 | -117,828 | -82,249 | -44,548 | -54,851 | -30,753 | -61,508 | -36,701 | -24,281 |
Financing Activities: | ||||||||||||||||||||||||
Debt Repayment
| -56,938 | -191,460 | -201,032 | -225,076 | -129,569 | -114,255 | -80,600 | -37,479 | -34,113 | -57,574 | -15,654 | -71,514 | -20,494 | -37,798 | -39,740 | -116,471 | -64,773 | -52,532 | -63,100 | -81,999 | -127,053 | -75,595 | -133,484 | -111,920 |
Common Stock Issued
| 0 | 0 | 135 | 156,334 | 18,202 | 0 | 771,207 | 183,752 | 2,823 | 2,334 | 4,767 | 1,390 | 42 | -43,695 | 716 | 24,148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -25 | -263 | -26 | -309 | -31 | -250 | -38 | -21 | -20,031 | -50,378 | -30,029 | -13 | -11 | -22 | -31 | -15,348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -57,761 | -55,738 | -54,220 | -46,265 | -48,556 | -41,229 | -26,571 | -23,817 | -21,629 | -20,353 | -16,264 | -12,808 | -11,170 | -9,999 | -9,529 | -9,001 | -9,428 | -9,282 | -7,768 | -6,835 | -9,731 | -3,707 | -6,136 | -6,486 |
Other Financing Activities
| -225,898 | 27,905 | -467,111 | 1,072,075 | 1,113 | -114,830 | -2,116 | -2,881 | -94 | 90,129 | -27,758 | 125,947 | 98,723 | 686 | 127,129 | 70,307 | 110,327 | 39,568 | 35,163 | 33,167 | 48,089 | 59,555 | 59,911 | 64,984 |
Financing Cash Flow
| -226,746 | -219,556 | -320,325 | 956,759 | -158,841 | -270,564 | 661,882 | 119,554 | -73,044 | -35,842 | -84,938 | 43,002 | 67,090 | -90,828 | 78,545 | -46,365 | 36,126 | -22,246 | -35,705 | -55,667 | -88,695 | -19,747 | -79,709 | -53,422 |
Other Information: | ||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 20,004 | 7,447 | 1,144 | 10,725 | 209 | -4,416 | 2,111 | 642 | -4,558 | 2,361 | 187 | 207 | 819 | -261 | 643 | -536 | -182 | 223 | 660 | -230 | -366 | -675 | 397 | -592 |
Net Change In Cash
| 22,507 | -15,305 | 4,283 | -29 | -8,828 | -737 | 9,595 | 5,169 | -18,945 | 21,119 | 6,796 | 18,183 | 5,324 | -7,269 | 5,385 | 956 | -12,037 | 2,469 | 7,652 | 2,095 | -4,424 | -3,366 | -5,391 | -13,205 |
Cash At End Of Period
| 59,945 | 37,438 | 52,743 | 48,460 | 48,489 | 57,317 | 58,054 | 48,459 | 43,290 | 62,235 | 41,116 | 34,320 | 16,137 | 10,813 | 18,082 | 12,697 | 11,741 | 23,778 | 21,309 | 13,657 | 11,562 | 15,986 | 19,352 | 24,743 |