Kenedix Residential Next Investment Corporation
TSE:3278.T
210500 (JPY) • At close October 27, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 13,949.81 | 14,043.415 | 13,828.613 | 16,724.647 | 12,947.764 | 13,212.337 | 10,978.807 | 10,296.548 | 12,356.302 | 10,029.598 | 6,551.666 | 6,405.982 | 5,679.445 | 5,146.011 | 4,448.588 | 5,058.517 | 3,061.917 | 1,824.572 | 2,159.067 | 507.326 | 836.814 | 549.498 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 10,187.104 | 9,903.118 | 9,721.629 | 8,749.823 | 3,928.017 | 3,778.959 | 3,759.906 | 3,587.036 | 3,618.286 | 3,666.427 | 2,988.577 | 2,532.728 | 2,390.547 | 637.662 | 665.818 | 0 |
Cash and Short Term Investments
| 13,949.81 | 14,043.415 | 13,828.613 | 16,724.647 | 12,947.764 | 13,212.337 | 10,978.807 | 10,296.548 | 12,356.302 | 10,029.598 | 6,551.666 | 6,405.982 | 5,679.445 | 5,146.011 | 4,448.588 | 5,058.517 | 3,061.917 | 1,824.572 | 2,159.067 | 507.326 | 836.814 | 549.498 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 5.415 | 8.065 | 5.274 | 25.298 | 7.228 | 9.036 | 0.591 | 0.858 | 6.082 | 11.035 | 1.896 | 0.506 | 0.504 | 2.304 | 2.217 | 1.759 | 13.535 | 15.182 | 3.836 | 0.002 | 0.386 | 0.003 |
Total Current Assets
| 25,621.956 | 25,595.814 | 25,234.296 | 27,745.09 | 23,524.958 | 23,474.905 | 21,212.515 | 20,249.344 | 22,456.477 | 18,830.499 | 10,519.513 | 10,215.108 | 9,468.062 | 8,830.826 | 8,097.456 | 8,784.588 | 6,176.378 | 4,396.573 | 4,705.395 | 1,159.33 | 1,512.772 | 1,154.721 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 296,994.003 | 286,981.571 | 274,582.133 | 263,089.757 | 257,267.575 | 247,004.281 | 233,080.586 | 232,267.43 | 220,289.63 | 192,081.298 | 165,040.946 | 156,161.704 | 156,805.298 | 150,211.821 | 150,905.658 | 148,872.55 | 124,680.482 | 102,505.448 | 101,591.02 | 31,239.647 | 31,418.684 | 31,563.998 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,849.58 | 1,852.081 | 1,114.986 | 1,117.488 | 1,119.989 | 1,229.472 | 1,231.974 | 1,234.475 | 1,073.397 | 1,074.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,849.58 | 1,852.081 | 1,114.986 | 1,117.488 | 1,119.989 | 1,229.472 | 1,231.974 | 1,234.475 | 1,073.397 | 1,074.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,880.379 | 0 | 788.489 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -10,098.007 | -9,811.623 | -9,580.736 | -8,198.463 | -3,695.913 | -3,676.983 | -3,749.345 | -3,513.689 | -3,474.439 | -3,522.58 | -2,251.995 | -1,388.766 | -1,973.643 | -221.584 | -655.662 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 11,238.402 | 0 | 0 | 9,689.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177.789 | 0 | 95.149 | 112.952 |
Other Non-Current Assets
| 2,548.651 | 1,457.209 | 1,478.923 | 1,224.612 | 1,259.886 | 1,251.742 | 11,238.74 | 11,026.117 | 10,864.985 | 9,771.376 | 4,949.424 | 4,616.218 | 4,752.666 | 4,419.367 | 4,535.949 | 4,520.932 | 3,730.74 | 3,185.72 | 2,900.432 | 848.234 | 824.807 | 162.545 |
Total Non-Current Assets
| 301,392.234 | 290,290.861 | 277,176.042 | 265,431.857 | 259,647.45 | 249,485.495 | 235,453.293 | 234,716.399 | 222,647.276 | 194,728.384 | 166,294.457 | 157,100.939 | 157,808.619 | 151,117.499 | 151,967.168 | 149,870.902 | 126,159.227 | 104,302.402 | 102,695.598 | 31,866.297 | 31,682.978 | 31,839.495 |
Total Assets
| 327,014.194 | 315,886.678 | 302,410.342 | 293,176.951 | 283,172.411 | 272,960.403 | 256,665.81 | 254,965.747 | 245,103.757 | 213,558.887 | 176,813.974 | 167,316.051 | 167,276.684 | 159,948.328 | 160,064.627 | 158,655.493 | 132,335.609 | 108,698.979 | 107,400.995 | 33,025.629 | 33,195.752 | 32,994.216 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 674.463 | 786.274 | 655.849 | 671.687 | 603.335 | 626.063 | 595.433 | 772.751 | 912.385 | 609.17 | 473.021 | 431.854 | 401.777 | 336.65 | 408.685 | 301.81 | 323.754 | 290.289 | 222.804 | 57.095 | 29.909 | 57.726 |
Short Term Debt
| 27,350 | 18,450 | 22,250 | 22,950 | 18,200 | 13,650 | 13,400 | 15,700 | 11,750 | 16,130 | 13,630 | 12,000 | 12,000 | 8,500 | 12,000 | 12,200 | 15,200 | 8,200 | 7,200 | 8,330 | 3,000 | 3,000 |
Tax Payables
| 78.708 | 16.731 | 32.549 | 66.625 | 36.534 | 11.417 | 54.432 | 22.079 | 12.018 | 64.461 | 0.604 | 6.934 | 21.223 | 15.245 | 87.916 | 42.141 | 0.697 | 15.751 | 0.705 | 2.78 | 5.104 | 1.378 |
Deferred Revenue
| 2,032.09 | 1,849.838 | 1,761.042 | 1,743.783 | 1,597.674 | 1,583.088 | 1,558.094 | 1,504.099 | 1,434.254 | 1,334.013 | 1,045.124 | 1,001.986 | 993.361 | 929.894 | 995.757 | 956.638 | 738.25 | 653.836 | 625.973 | 212.354 | 203.383 | 155.842 |
Other Current Liabilities
| 94.992 | 84.127 | 1,839.283 | 1,832.162 | 1,799.667 | 1,667.201 | 1,622.064 | 1,572.942 | 1,509.548 | 1,388.188 | 1,098.269 | 1,052.101 | 1,055.975 | 982.002 | 1,051.357 | 1,012.659 | 783.746 | 691.098 | 665.975 | 222.027 | 212.775 | 164.379 |
Total Current Liabilities
| 30,151.545 | 21,170.239 | 24,745.132 | 25,453.849 | 20,603.002 | 15,943.264 | 15,617.497 | 18,045.693 | 14,171.933 | 18,127.358 | 15,201.29 | 13,483.955 | 13,457.752 | 9,818.652 | 13,460.042 | 13,514.469 | 16,307.5 | 9,181.387 | 8,088.779 | 8,609.122 | 3,242.684 | 3,222.105 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 137,010 | 141,170 | 133,570 | 123,970 | 127,020 | 121,400 | 114,250 | 110,200 | 111,500 | 90,000 | 77,500 | 69,800 | 69,800 | 66,300 | 62,800 | 61,300 | 55,900 | 48,350 | 48,000 | 10,000 | 15,500 | 15,500 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 8,220.143 | 8,288.271 | 8,304.505 | 8,534.676 | 8,417.339 | 8,159.535 | 8,297.949 | 8,178.651 | 7,480.668 | 6,685.886 | 1,462.551 | 1,473.089 | 1,466.771 | 1,464.429 | 1,415.066 | 1,457.261 | 1,275.388 | 1,130.526 | 1,103.24 | 245.32 | 240.015 | 243.787 |
Total Non-Current Liabilities
| 145,230.143 | 149,458.271 | 141,874.505 | 132,504.676 | 135,437.339 | 129,559.535 | 122,547.949 | 118,378.651 | 118,980.668 | 96,685.886 | 78,962.551 | 71,273.089 | 71,266.771 | 67,764.429 | 64,215.066 | 62,757.261 | 57,175.388 | 49,480.526 | 49,103.24 | 10,245.32 | 15,740.015 | 15,743.787 |
Total Liabilities
| 175,381.688 | 170,628.51 | 166,619.637 | 157,958.525 | 156,040.341 | 145,502.799 | 138,165.446 | 136,424.344 | 133,152.601 | 114,813.244 | 94,163.841 | 84,757.044 | 84,724.523 | 77,583.081 | 77,675.108 | 76,271.73 | 73,482.888 | 58,661.913 | 57,192.019 | 18,854.442 | 18,982.699 | 18,965.892 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 130,379.08 | 125,564.617 | 116,322.63 | 116,322.63 | 108,550.294 | 108,550.294 | 99,731.514 | 99,731.514 | 93,226.228 | 80,132.379 | 80,132.379 | 80,132.379 | 80,132.379 | 80,132.379 | 80,132.379 | 80,132.379 | 57,121.702 | 48,592.739 | 48,592.739 | 13,773.456 | 13,773.456 | 13,773.456 |
Retained Earnings
| 4,718.142 | 4,393.566 | 4,335.589 | 4,296.284 | 3,997.276 | 4,212.398 | 4,072.277 | 4,125.881 | 3,875.05 | 5,428.676 | 2,437.011 | 2,400.002 | 2,365.163 | 2,275.223 | 2,258.172 | 2,254.662 | 1,739.608 | 1,457.756 | 1,632.542 | 406.661 | 463.62 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 16,535.284 | 15,299.985 | 15,132.486 | 14,599.512 | 14,584.5 | 14,694.912 | 14,696.573 | 14,684.008 | 14,849.878 | 13,184.588 | 80.743 | 26.626 | 54.619 | -42.355 | -1.032 | -3.278 | -8.589 | -13.429 | -16.305 | -8.93 | -24.023 | 254.868 |
Total Shareholders Equity
| 151,632.506 | 145,258.168 | 135,790.705 | 135,218.426 | 127,132.07 | 127,457.604 | 118,500.364 | 118,541.403 | 111,951.156 | 98,745.643 | 82,650.133 | 82,559.007 | 82,552.161 | 82,365.247 | 82,389.519 | 82,383.763 | 58,852.721 | 50,037.066 | 50,208.976 | 14,171.187 | 14,213.053 | 14,028.324 |
Total Equity
| 151,632.506 | 145,258.168 | 135,790.705 | 135,218.426 | 127,132.07 | 127,457.604 | 118,500.364 | 118,541.403 | 111,951.156 | 98,745.643 | 82,650.133 | 82,559.007 | 82,552.161 | 82,365.247 | 82,389.519 | 82,383.763 | 58,852.721 | 50,037.066 | 50,208.976 | 14,171.187 | 14,213.053 | 14,028.324 |
Total Liabilities & Shareholders Equity
| 327,014.194 | 315,886.678 | 302,410.342 | 293,176.951 | 283,172.411 | 272,960.403 | 256,665.81 | 254,965.747 | 245,103.757 | 213,558.887 | 176,813.974 | 167,316.051 | 167,276.684 | 159,948.328 | 160,064.627 | 158,655.493 | 132,335.609 | 108,698.979 | 107,400.995 | 33,025.629 | 33,195.752 | 32,994.216 |