Sojitz Corporation
TSE:2768.T
3122 (JPY) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||
Current Assets: | |||||||||||||||||||||
Cash & Cash Equivalents
| 196,275 | 247,286 | 271,651 | 287,597 | 272,651 | 285,687 | 305,241 | 308,632 | 344,414 | 403,748 | 420,658 | 424,371 | 442,706 | 415,694 | 455,728 | 421,629 | 373,884 | 464,274 | 506,255 | 409,266 | 401,240 |
Short Term Investments
| 13,139 | 6,991 | 10,782 | 10,059 | 7,433 | 2,922 | 2,788 | 5,728 | 6,657 | 5,464 | 4,362 | 9,313 | 1,297 | 5,437 | 6,131 | 2,123 | 2,763 | 2,184 | 922 | 841 | 15,543 |
Cash and Short Term Investments
| 209,414 | 254,277 | 282,433 | 297,656 | 280,084 | 288,609 | 308,029 | 314,360 | 351,071 | 409,212 | 425,020 | 433,684 | 444,003 | 421,131 | 461,859 | 423,752 | 376,647 | 466,458 | 507,177 | 410,107 | 416,783 |
Net Receivables
| 826,972 | 794,898 | 791,466 | 636,186 | 638,207 | 690,678 | 549,789 | 563,458 | 496,156 | 559,291 | 524,826 | 508,690 | 547,250 | 0 | 0 | 521,460 | 689,232 | 0 | 0 | 0 | 940,240 |
Inventory
| 288,302 | 280,982 | 232,788 | 187,891 | 213,385 | 220,621 | 396,020 | 271,327 | 237,111 | 270,274 | 301,979 | 291,848 | 270,645 | 243,210 | 248,629 | 382,899 | 422,158 | 315,885 | 214,164 | 194,694 | 239,499 |
Other Current Assets
| 137,833 | 114,383 | 87,533 | 73,670 | 85,788 | 67,742 | 122,459 | 80,602 | 62,006 | 84,720 | 69,999 | 56,956 | 74,619 | 122,237 | 113,702 | 145,061 | 864,413 | 832,738 | 789,114 | 818,328 | 1,078,637 |
Total Current Assets
| 1,462,521 | 1,444,540 | 1,394,220 | 1,195,403 | 1,217,464 | 1,267,650 | 1,376,297 | 1,229,747 | 1,146,344 | 1,323,497 | 1,321,824 | 1,291,178 | 1,298,151 | 1,266,629 | 1,285,277 | 1,473,172 | 1,675,946 | 1,615,081 | 1,510,455 | 1,423,129 | 1,734,919 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 331,887 | 261,017 | 271,177 | 264,113 | 232,131 | 192,902 | 172,135 | 172,201 | 186,957 | 217,912 | 213,934 | 223,196 | 233,260 | 215,774 | 222,664 | 209,718 | 232,019 | 229,966 | 246,665 | 246,652 | 493,163 |
Goodwill
| 132,597 | 85,731 | 82,522 | 67,201 | 66,496 | 66,198 | 65,842 | 57,594 | 53,055 | 50,164 | 46,264 | 45,725 | 44,612 | 51,474 | 54,305 | 60,685 | 65,467 | 69,925 | 0 | 0 | 0 |
Intangible Assets
| 92,170 | 70,834 | 85,031 | 61,498 | 43,366 | 49,145 | 44,057 | 34,148 | 38,829 | 53,882 | 60,958 | 71,852 | 79,884 | 81,120 | 60,139 | 54,170 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 224,767 | 156,565 | 167,553 | 128,699 | 109,862 | 115,343 | 109,899 | 91,742 | 91,884 | 104,046 | 107,222 | 117,577 | 124,496 | 132,594 | 114,444 | 114,855 | 65,467 | 69,925 | 228,385 | 375,020 | 361,974 |
Long Term Investments
| 747,050 | 792,107 | 820,119 | 704,003 | 663,522 | 714,967 | 587,445 | 553,956 | 544,558 | 563,382 | 466,024 | 385,098 | 344,534 | 361,606 | 374,999 | 349,343 | 517,518 | 557,405 | 534,095 | 478,185 | 465,640 |
Tax Assets
| 0 | 6,609 | 8,607 | 7,890 | 7,300 | 6,192 | 4,630 | 8,650 | 7,507 | 9,227 | 11,329 | 9,461 | 22,442 | 52,881 | 61,432 | 64,137 | 31,054 | 19,755 | 23,881 | 58,052 | 97,508 |
Other Non-Current Assets
| 120,648 | 0 | 0 | 0 | 0 | 0 | 99,941 | 82,164 | 79,415 | 79,288 | 99,898 | 123,536 | 97,713 | 87,476 | 102,102 | 101,733 | 147,348 | 127,376 | -21,801 | -132,560 | -76,182 |
Total Non-Current Assets
| 1,424,352 | 1,216,298 | 1,267,456 | 1,104,705 | 1,012,815 | 1,029,404 | 974,050 | 908,713 | 910,321 | 973,855 | 898,407 | 858,868 | 822,445 | 850,331 | 875,641 | 839,786 | 993,406 | 1,004,427 | 1,011,225 | 1,025,349 | 1,342,103 |
Total Assets
| 2,886,873 | 2,660,843 | 2,661,680 | 2,300,115 | 2,230,285 | 2,297,059 | 2,350,351 | 2,138,466 | 2,056,670 | 2,297,358 | 2,220,236 | 2,150,050 | 2,120,596 | 2,116,960 | 2,160,918 | 2,312,958 | 2,669,352 | 2,619,508 | 2,521,680 | 2,448,478 | 3,077,022 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 663,135 | 579,252 | 545,963 | 475,978 | 481,768 | 582,296 | 654,138 | 483,049 | 439,245 | 490,865 | 514,585 | 515,989 | 557,198 | 413,570 | 377,468 | 418,811 | 578,995 | 531,508 | 451,439 | 472,514 | 479,264 |
Short Term Debt
| 183,478 | 185,080 | 248,643 | 175,371 | 202,084 | 149,693 | 115,964 | 160,640 | 171,518 | 209,772 | 228,974 | 258,375 | 319,524 | 326,242 | 321,096 | 445,667 | 635,962 | 163,538 | 814,114 | 1,115,352 | 1,500,919 |
Tax Payables
| 8,900 | 20,633 | 19,007 | 5,851 | 6,572 | 10,775 | 13,632 | 9,190 | 6,630 | 7,570 | 8,038 | 7,038 | 8,850 | 6,591 | 5,949 | 7,230 | 8,247 | 8,812 | 7,775 | 7,644 | 7,788 |
Deferred Revenue
| 8,900 | 47,810 | 31,758 | 15,270 | 13,786 | 14,312 | 23,277 | 15,084 | 12,971 | 27,504 | 15,645 | 24,409 | 15,191 | 12,582 | 11,490 | 13,330 | 22,282 | 22,012 | 19,016 | 21,182 | 20,719 |
Other Current Liabilities
| 100,137 | 11,236 | 20,498 | 47,014 | 36,360 | 50,022 | 15,630 | 34,701 | 30,441 | 17,323 | 28,963 | 67,524 | 61,850 | 144,141 | 137,020 | 168,149 | 160,248 | 515,640 | 143,388 | 159,172 | 224,347 |
Total Current Liabilities
| 973,450 | 891,821 | 897,627 | 734,754 | 754,356 | 807,098 | 845,918 | 717,748 | 673,776 | 780,538 | 811,850 | 848,926 | 947,422 | 890,544 | 841,533 | 1,039,857 | 1,383,452 | 1,219,498 | 1,416,716 | 1,754,682 | 2,212,318 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 828,315 | 770,033 | 887,546 | 816,334 | 770,157 | 725,306 | 799,105 | 767,390 | 759,279 | 834,527 | 842,720 | 771,882 | 774,121 | 806,645 | 886,745 | 857,981 | 701,777 | 805,727 | 572,145 | 312,977 | 491,808 |
Deferred Revenue Non-Current
| 0 | 80,947 | 80,201 | 70,413 | 63,680 | 73,687 | 50,409 | 49,886 | 52,373 | 55,528 | 49,899 | 46,750 | 14,880 | 13,969 | 14,211 | 17,046 | 0 | 23,921 | 25,558 | 29,046 | 7,929 |
Deferred Tax Liabilities Non-Current
| 0 | 26,042 | 31,734 | 20,470 | 11,247 | 19,802 | 20,946 | 19,698 | 18,891 | 32,631 | 20,143 | 17,127 | 21,292 | 19,783 | 15,687 | 16,573 | 17,878 | 14,318 | 13,999 | 7,544 | 10,464 |
Other Non-Current Liabilities
| 129,477 | 41,466 | 32,428 | 23,976 | 8,948 | 9,559 | 29,796 | 25,472 | 2,635 | 3,479 | 2,666 | 7,317 | 32,410 | 30,509 | 25,338 | 25,998 | 45,917 | 24,409 | 29,186 | 30,639 | 26,259 |
Total Non-Current Liabilities
| 957,792 | 892,446 | 1,000,175 | 910,723 | 854,032 | 828,354 | 879,310 | 842,748 | 833,178 | 926,165 | 915,428 | 889,826 | 842,703 | 870,906 | 941,981 | 917,598 | 765,572 | 868,375 | 640,888 | 380,206 | 536,460 |
Total Liabilities
| 1,931,247 | 1,784,267 | 1,897,802 | 1,645,477 | 1,608,388 | 1,635,452 | 1,725,228 | 1,560,496 | 1,506,954 | 1,706,703 | 1,727,278 | 1,738,752 | 1,790,125 | 1,761,450 | 1,783,514 | 1,957,455 | 2,149,024 | 2,087,873 | 2,057,604 | 2,134,888 | 2,748,778 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 699,076 | 591,267 | 541,338 | 529,345 | 510,720 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152,160 | 0 | 0 | 0 | 0 |
Common Stock
| 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,340 | 122,791 | 130,550 | 336,123 | 0 |
Retained Earnings
| 490,013 | 422,193 | 314,913 | 250,039 | 233,151 | 204,600 | 155,437 | 111,149 | 81,245 | 49,731 | 33,538 | 13,053 | 151,706 | 159,358 | 146,489 | 142,157 | 139,264 | 147,207 | 92,487 | -492,048 | -104,802 |
Accumulated Other Comprehensive Income/Loss
| 199,191 | 138,637 | 136,745 | 77,773 | 49,778 | 107,575 | 124,349 | 132,681 | 132,415 | 194,557 | 119,618 | 62,827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 74,533 | 116,544 | 116,015 | 130,960 | 135,855 | 145,781 | 146,339 | 146,344 | 146,353 | 146,356 | 146,358 | 146,370 | 122,315 | 151,990 | 154,349 | 153,506 | 44,767 | 497 | 203,913 | 436,166 | 421,037 |
Total Shareholders Equity
| 924,076 | 837,713 | 728,012 | 619,111 | 579,123 | 618,295 | 586,464 | 550,513 | 520,353 | 550,983 | 459,853 | 382,589 | 305,906 | 330,029 | 352,417 | 318,991 | 476,031 | 488,587 | 426,950 | 280,241 | 316,235 |
Total Equity
| 955,626 | 876,576 | 763,878 | 654,638 | 621,897 | 661,607 | 625,123 | 577,970 | 549,716 | 590,655 | 492,958 | 411,298 | 330,471 | 355,510 | 377,404 | 355,503 | 520,328 | 531,635 | 464,076 | 313,590 | 328,244 |
Total Liabilities & Shareholders Equity
| 2,886,873 | 2,660,843 | 2,661,680 | 2,300,115 | 2,230,285 | 2,297,059 | 2,350,351 | 2,138,466 | 2,056,670 | 2,297,358 | 2,220,236 | 2,150,050 | 2,120,596 | 2,116,960 | 2,160,918 | 2,312,958 | 2,669,352 | 2,619,508 | 2,521,680 | 2,448,478 | 3,077,022 |