Takara Holdings Inc.
TSE:2531.T
1188 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 95,085 | 96,820 | 80,445 | 66,238 | 47,265 | 49,415 | 47,754 | 58,073 | 38,386 | 41,296 | 41,015 | 36,789 | 30,843 | 32,782 | 31,500 | 25,596 | 42,350 | 29,601 | 25,701 | 28,151 | 20,437 | 15,202 | 13,909 |
Short Term Investments
| 4,924 | -20,095 | 1,179 | 1,145 | 7,352 | 16,089 | 19,721 | 13,237 | 28,238 | 27,022 | 21,534 | 15,260 | 15,660 | 12,665 | 14,283 | 16,350 | 749 | 913 | 695 | 613 | 732 | 559 | 617 |
Cash and Short Term Investments
| 95,085 | 96,820 | 81,624 | 67,383 | 54,617 | 65,504 | 67,475 | 71,310 | 66,624 | 68,318 | 62,549 | 52,049 | 46,503 | 45,447 | 45,783 | 41,946 | 43,099 | 30,514 | 26,396 | 28,764 | 21,169 | 15,761 | 14,526 |
Net Receivables
| 69,305 | 61,624 | 62,856 | 55,074 | 54,670 | 52,892 | 53,483 | 53,504 | 48,915 | 49,707 | 47,890 | 46,329 | 53,067 | 47,670 | 48,370 | 48,928 | 51,037 | 55,760 | 56,305 | 53,173 | 54,269 | 52,115 | 50,660 |
Inventory
| 71,051 | 66,902 | 72,642 | 49,123 | 48,975 | 46,034 | 42,908 | 39,850 | 34,217 | 32,799 | 30,988 | 25,704 | 24,480 | 24,298 | 24,251 | 23,733 | 25,096 | 25,436 | 25,188 | 23,724 | 24,053 | 23,518 | 25,210 |
Other Current Assets
| 9,772 | 16,167 | 15,201 | 11,528 | 10,558 | 10,581 | 9,486 | 9,248 | 9,317 | 9,829 | 9,124 | 9,203 | 2,028 | 2,292 | 2,341 | 2,121 | 1,564 | 956 | 680 | 541 | 381 | 1,236 | 856 |
Total Current Assets
| 245,213 | 241,513 | 232,323 | 183,108 | 168,820 | 175,011 | 173,352 | 173,912 | 159,073 | 160,653 | 150,551 | 133,285 | 126,078 | 119,707 | 120,745 | 116,728 | 120,796 | 112,666 | 108,569 | 106,202 | 99,872 | 92,630 | 91,252 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 104,882 | 88,890 | 79,747 | 74,740 | 69,835 | 60,576 | 57,485 | 59,174 | 53,065 | 53,085 | 47,976 | 42,639 | 41,996 | 41,645 | 42,941 | 44,045 | 47,341 | 49,544 | 52,046 | 51,884 | 56,158 | 57,110 | 57,017 |
Goodwill
| 12,154 | 10,668 | 10,070 | 10,142 | 11,750 | 12,400 | 13,765 | 6,626 | 6,975 | 8,071 | 7,539 | 3,767 | 3,531 | 4,017 | 1,913 | 2,011 | 2,930 | 3,002 | 3,186 | 69 | 154 | 371 | 588 |
Intangible Assets
| 6,182 | 5,263 | 5,290 | 5,747 | 6,950 | 7,514 | 8,504 | 3,630 | 4,035 | 4,287 | 4,123 | 1,659 | 1,705 | 2,010 | 2,063 | 2,472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 18,336 | 15,931 | 15,360 | 15,889 | 18,700 | 19,914 | 22,269 | 10,256 | 11,010 | 12,358 | 11,662 | 5,426 | 5,236 | 6,027 | 3,976 | 4,483 | 2,930 | 3,002 | 3,186 | 69 | 154 | 371 | 588 |
Long Term Investments
| 43,597 | 50,668 | 32,324 | 31,092 | 24,718 | 29,955 | 8,886 | 12,346 | -3,491 | 5,878 | 1,998 | 5,820 | 2,790 | 5,862 | 13,549 | 2,079 | 25,373 | 36,086 | 36,857 | 24,577 | 23,911 | 15,522 | 22,834 |
Tax Assets
| 1,913 | 2,170 | 2,682 | 2,088 | 1,807 | 1,648 | 1,783 | 1,496 | 1,683 | 1,804 | 1,786 | 2,475 | 2,894 | 3,404 | 3,117 | 2,945 | 2,434 | 2,186 | 1,719 | 1,796 | 2,415 | 2,818 | 72 |
Other Non-Current Assets
| 23,527 | -2 | 0 | -2 | -2 | 0 | 23,281 | 17,183 | 31,910 | 30,659 | 24,601 | 17,939 | 18,441 | 15,803 | 11,167 | 20,512 | 8,969 | 9,909 | 10,089 | 6,245 | 6,906 | 7,379 | 7,939 |
Total Non-Current Assets
| 192,255 | 157,657 | 130,113 | 123,807 | 115,058 | 112,093 | 113,704 | 100,455 | 94,177 | 103,784 | 88,023 | 74,299 | 71,357 | 72,741 | 74,750 | 74,064 | 87,047 | 100,727 | 103,897 | 84,571 | 89,544 | 83,200 | 88,450 |
Total Assets
| 437,468 | 399,174 | 362,438 | 306,918 | 283,882 | 287,106 | 287,059 | 274,368 | 253,253 | 264,438 | 238,577 | 207,586 | 197,437 | 192,448 | 195,495 | 190,792 | 207,843 | 213,393 | 212,466 | 190,773 | 189,416 | 175,830 | 179,702 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 22,315 | 21,775 | 20,973 | 16,481 | 16,440 | 16,374 | 16,544 | 16,804 | 15,201 | 15,680 | 14,416 | 13,028 | 13,976 | 13,489 | 13,972 | 14,420 | 14,274 | 13,538 | 15,868 | 14,724 | 15,735 | 15,071 | 14,130 |
Short Term Debt
| 15,008 | 4,919 | 15,497 | 5,166 | 9,787 | 9,960 | 5,221 | 19,206 | 4,994 | 10,292 | 5,914 | 10,006 | 10,018 | 5,182 | 15,140 | 5,062 | 9,964 | 9,903 | 4,794 | 9,932 | 5,630 | 11,961 | 9,717 |
Tax Payables
| 2,600 | 8,035 | 13,774 | 10,911 | 9,576 | 12,103 | 12,404 | 10,061 | 10,162 | 9,722 | 13,997 | 11,903 | 12,796 | 9,850 | 9,884 | 10,187 | 7,784 | 10,288 | 8,852 | 9,579 | 10,216 | 8,095 | 9,743 |
Deferred Revenue
| 2,600 | 17,783 | 22,514 | 22,142 | 19,694 | 22,412 | 12,404 | 19,971 | 19,232 | 19,114 | 22,353 | 20,300 | 20,486 | 17,030 | 17,198 | 17,153 | 18,789 | 23,973 | 20,488 | 22,046 | 25,037 | 24,838 | 25,073 |
Other Current Liabilities
| 40,734 | 22,977 | 20,167 | 12,480 | 9,545 | 9,076 | 18,543 | 9,525 | 8,221 | 9,791 | 5,980 | 6,060 | 6,767 | 5,752 | 5,353 | 5,523 | 4,580 | 4,762 | 4,455 | 2,505 | 3,452 | 6,657 | 3,177 |
Total Current Liabilities
| 80,657 | 67,454 | 79,151 | 56,269 | 55,466 | 57,822 | 52,712 | 65,506 | 47,648 | 54,877 | 48,663 | 49,394 | 51,247 | 41,453 | 51,663 | 42,158 | 47,607 | 52,176 | 45,605 | 49,207 | 49,854 | 58,527 | 52,097 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 25,422 | 39,638 | 38,253 | 38,587 | 28,986 | 30,415 | 35,620 | 20,996 | 30,255 | 30,334 | 25,310 | 25,417 | 20,496 | 25,561 | 15,579 | 25,548 | 25,718 | 20,739 | 25,590 | 21,495 | 26,553 | 16,866 | 23,335 |
Deferred Revenue Non-Current
| 7,369 | 8,925 | 8,944 | 9,274 | 9,065 | 8,757 | 8,759 | 8,961 | 8,544 | 8,407 | 6,943 | 8,845 | 9,625 | 9,644 | 9,445 | 9,093 | 8,899 | 8,690 | 8,870 | 8,230 | 7,999 | 7,887 | 7,814 |
Deferred Tax Liabilities Non-Current
| 8,806 | 4,855 | 3,969 | 3,831 | 1,578 | 2,907 | 6,293 | 5,564 | 3,647 | 5,263 | 4,075 | 2,387 | 1,074 | 1,269 | 2,028 | 1,002 | 4,584 | 8,315 | 10,524 | 4,570 | 4,353 | 1,107 | 702 |
Other Non-Current Liabilities
| 34,745 | 22,986 | 7,567 | 7,423 | 7,460 | 7,412 | 7,458 | 7,423 | 7,012 | 7,154 | 7,166 | 7,227 | 7,336 | 7,626 | 7,574 | 7,675 | 7,762 | 7,903 | 7,745 | 7,763 | 8,267 | 8,520 | 8,974 |
Total Non-Current Liabilities
| 76,342 | 76,404 | 58,733 | 59,115 | 47,089 | 49,491 | 58,130 | 42,944 | 49,458 | 51,158 | 43,494 | 43,876 | 38,531 | 44,100 | 34,626 | 43,318 | 46,963 | 45,647 | 52,729 | 42,058 | 47,172 | 34,380 | 40,825 |
Total Liabilities
| 156,999 | 143,858 | 137,884 | 115,384 | 102,555 | 107,313 | 110,842 | 108,450 | 97,106 | 106,035 | 92,157 | 93,270 | 89,778 | 85,553 | 86,289 | 85,476 | 94,570 | 97,823 | 98,334 | 91,265 | 97,026 | 92,907 | 92,922 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 0 | 177,363 | 163,976 | 149,020 | 142,562 | 139,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 | 13,226 |
Retained Earnings
| 169,909 | 163,825 | 149,933 | 135,184 | 128,564 | 124,788 | 117,571 | 119,729 | 113,663 | 108,647 | 104,739 | 90,437 | 88,012 | 85,784 | 83,785 | 80,918 | 77,342 | 74,308 | 72,113 | 68,510 | 67,601 | 63,631 | 63,192 |
Accumulated Other Comprehensive Income/Loss
| 44,915 | 26,587 | 16,443 | 7,864 | 5,199 | 9,133 | 13,462 | 10,375 | 11,555 | 16,791 | 10,200 | 1,537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 616 | -177,051 | -163,159 | -148,410 | -141,790 | -138,014 | 852 | -8,289 | -8,059 | -6,742 | -6,736 | -5,161 | -6,455 | -4,702 | -345 | -1,050 | 9,402 | 14,974 | 16,500 | 7,742 | 7,179 | 3,031 | 7,296 |
Total Shareholders Equity
| 228,666 | 203,950 | 180,419 | 156,884 | 147,761 | 148,196 | 145,111 | 135,041 | 130,385 | 131,922 | 121,429 | 100,039 | 94,783 | 94,308 | 96,666 | 93,094 | 99,970 | 102,508 | 101,839 | 89,478 | 88,006 | 79,888 | 83,714 |
Total Equity
| 280,465 | 255,316 | 224,554 | 191,534 | 181,327 | 179,793 | 176,217 | 165,918 | 156,147 | 158,403 | 146,420 | 114,316 | 107,659 | 106,895 | 109,206 | 105,316 | 113,273 | 115,570 | 114,132 | 99,508 | 92,390 | 82,923 | 86,780 |
Total Liabilities & Shareholders Equity
| 437,468 | 399,174 | 362,438 | 306,918 | 283,882 | 287,106 | 287,059 | 274,368 | 253,253 | 264,438 | 238,577 | 207,586 | 197,437 | 192,448 | 195,495 | 190,792 | 207,843 | 213,393 | 212,466 | 190,773 | 189,416 | 175,830 | 179,702 |