Adeka Corporation
TSE:4401.T
2845 (JPY) • At close November 12, 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
| 96,902 | 81,119 | 84,249 | 84,244 | 62,827 | 58,585 | 49,669 | 51,374 | 48,367 | 40,625 | 37,493 | 28,311 | 24,901 | 25,163 | 24,822 | 19,136 | 13,474 | 15,563 | 10,786 | 8,978 |
Short Term Investments
| 7,025 | 5,499 | 2,499 | 2,499 | 1,500 | 3,006 | 7,763 | 5,822 | 4,733 | 3,233 | 3,232 | 7,230 | 7,129 | 9,627 | 6,647 | 229 | 5,150 | 3,440 | 3,835 | 5,207 |
Cash and Short Term Investments
| 103,927 | 86,618 | 86,748 | 86,743 | 64,327 | 61,591 | 57,432 | 57,196 | 53,100 | 43,858 | 40,725 | 35,541 | 32,030 | 34,790 | 31,469 | 19,365 | 18,624 | 19,003 | 14,621 | 14,185 |
Net Receivables
| 115,559 | 98,449 | 99,077 | 90,506 | 84,335 | 92,969 | 55,056 | 49,980 | 45,237 | 44,673 | 42,585 | 39,532 | 40,088 | 38,364 | 35,912 | 31,934 | 43,310 | 42,394 | 37,842 | 39,644 |
Inventory
| 114,619 | 116,713 | 96,081 | 69,779 | 69,050 | 70,104 | 46,213 | 41,202 | 39,969 | 40,079 | 36,429 | 34,850 | 31,670 | 28,456 | 27,300 | 32,730 | 31,759 | 29,012 | 24,142 | 20,925 |
Other Current Assets
| 12,493 | 13,621 | 11,961 | 8,497 | 9,923 | 8,423 | 8,140 | 7,523 | 6,770 | 6,970 | 6,865 | 6,370 | 6,221 | 5,237 | 4,886 | 4,906 | 6,608 | 6,168 | 7,065 | 4,990 |
Total Current Assets
| 346,598 | 315,401 | 293,867 | 255,525 | 227,635 | 233,087 | 166,841 | 155,901 | 145,076 | 135,580 | 126,604 | 116,293 | 110,009 | 106,847 | 99,567 | 88,935 | 100,301 | 96,577 | 83,670 | 79,744 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 126,840 | 119,488 | 119,318 | 118,909 | 113,230 | 108,672 | 85,546 | 80,121 | 78,529 | 76,640 | 73,826 | 71,983 | 68,582 | 68,049 | 69,903 | 71,840 | 73,467 | 71,252 | 63,188 | 60,593 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 29 | 89 | 155 | 217 | 244 | 245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 16,497 | 18,044 | 16,843 | 16,155 | 16,370 | 17,596 | 4,051 | 3,893 | 3,663 | 3,243 | 3,405 | 3,226 | 3,237 | 3,531 | 3,702 | 3,110 | 1,270 | 1,254 | 1,123 | 1,271 |
Goodwill and Intangible Assets
| 16,497 | 18,044 | 16,843 | 16,155 | 16,370 | 17,596 | 4,080 | 3,982 | 3,818 | 3,460 | 3,649 | 3,471 | 3,237 | 3,531 | 3,702 | 3,110 | 1,270 | 1,254 | 1,123 | 1,271 |
Long Term Investments
| 43,165 | 41,914 | 40,156 | 41,897 | 40,392 | 46,427 | 38,360 | 36,238 | 28,739 | 33,394 | 26,328 | 17,199 | 15,894 | 13,475 | 17,375 | 21,050 | 27,444 | 34,586 | 36,340 | 24,337 |
Tax Assets
| 2,760 | 4,448 | 4,342 | 4,417 | 5,980 | 4,438 | 2,785 | 3,347 | 4,319 | 3,100 | 4,532 | 2,755 | 2,970 | 3,022 | 2,862 | 3,843 | 1,948 | 247 | 179 | 1,566 |
Other Non-Current Assets
| 7,197 | 770 | 775 | 752 | 5,842 | 4,325 | 15,306 | 10,892 | 9,555 | 8,957 | 7,800 | 10,902 | 10,074 | 12,855 | 9,799 | 3,739 | 8,081 | 4,402 | 5,924 | 10,615 |
Total Non-Current Assets
| 196,459 | 184,664 | 181,434 | 182,130 | 181,814 | 181,458 | 146,077 | 134,580 | 124,960 | 125,551 | 116,135 | 106,310 | 100,757 | 100,932 | 103,641 | 103,582 | 112,210 | 111,741 | 106,754 | 98,382 |
Total Assets
| 543,057 | 500,068 | 475,304 | 437,657 | 409,452 | 414,549 | 312,920 | 290,485 | 270,038 | 261,133 | 242,741 | 222,604 | 210,766 | 207,779 | 203,208 | 192,517 | 212,511 | 208,318 | 190,424 | 178,126 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 64,903 | 62,235 | 63,233 | 50,254 | 46,125 | 56,296 | 38,599 | 33,145 | 33,505 | 34,407 | 32,328 | 32,535 | 33,170 | 31,334 | 28,488 | 27,683 | 34,432 | 33,397 | 29,163 | 28,341 |
Short Term Debt
| 38,910 | 30,152 | 25,905 | 33,624 | 22,126 | 22,119 | 16,199 | 18,235 | 17,631 | 17,847 | 16,481 | 13,784 | 13,301 | 11,674 | 14,208 | 14,626 | 15,014 | 14,819 | 10,872 | 15,185 |
Tax Payables
| 4,827 | 3,246 | 5,930 | 4,295 | 3,700 | 4,197 | 3,040 | 3,435 | 2,551 | 1,973 | 2,550 | 1,700 | 1,452 | 2,418 | 2,122 | 290 | 3,563 | 4,139 | 4,370 | 5,619 |
Deferred Revenue
| 4,827 | 6,627 | 9,964 | 8,683 | 6,924 | 7,956 | 5,470 | 5,752 | 4,753 | 4,074 | 4,628 | 3,696 | 3,415 | 4,466 | 4,143 | 2,526 | 5,641 | 6,242 | 6,379 | 7,587 |
Other Current Liabilities
| 20,960 | 27,228 | 9,820 | 10,425 | 13,829 | 16,588 | 12,508 | 7,278 | 7,551 | 11,192 | 6,420 | 7,080 | 12,897 | 8,450 | 7,439 | 10,236 | 11,671 | 9,493 | 9,462 | 7,517 |
Total Current Liabilities
| 134,427 | 129,488 | 114,852 | 107,281 | 92,704 | 107,156 | 75,816 | 67,845 | 65,991 | 69,493 | 62,407 | 55,099 | 60,820 | 53,876 | 52,257 | 52,835 | 64,680 | 61,848 | 53,867 | 56,662 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 37,125 | 26,701 | 30,152 | 24,339 | 33,146 | 32,272 | 8,130 | 12,261 | 11,412 | 8,283 | 13,141 | 14,303 | 5,870 | 11,005 | 12,013 | 7,401 | 9,709 | 10,353 | 6,623 | 6,358 |
Deferred Revenue Non-Current
| 461 | 20,672 | 21,312 | 21,424 | 20,332 | 19,078 | 17,233 | 16,165 | 15,867 | 13,958 | 12,920 | 9,506 | 8,993 | 8,694 | 8,676 | 8,706 | 9,105 | 9,045 | 8,810 | 8,784 |
Deferred Tax Liabilities Non-Current
| 6,170 | 6,110 | 7,053 | 8,151 | 7,888 | 8,354 | 4,580 | 4,212 | 4,089 | 4,235 | 4,609 | 4,567 | 4,542 | 5,160 | 5,207 | 5,152 | 5,051 | 5,826 | 6,661 | 3,737 |
Other Non-Current Liabilities
| 25,648 | 5,389 | 5,065 | 4,979 | 4,750 | 3,191 | 6,654 | 2,047 | 2,096 | 1,911 | 1,868 | 1,903 | 1,941 | 2,260 | 1,896 | 2,059 | 1,940 | 2,002 | 1,823 | 1,863 |
Total Non-Current Liabilities
| 68,943 | 58,872 | 63,582 | 58,893 | 66,116 | 62,895 | 32,017 | 34,685 | 33,464 | 28,387 | 32,538 | 30,279 | 21,346 | 27,119 | 27,792 | 23,318 | 25,805 | 27,226 | 23,917 | 20,742 |
Total Liabilities
| 203,370 | 188,360 | 178,434 | 166,174 | 158,820 | 170,051 | 107,833 | 102,530 | 99,455 | 97,880 | 94,945 | 85,378 | 82,166 | 80,995 | 80,049 | 76,153 | 90,485 | 89,074 | 77,784 | 77,404 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 238,714 | 230,013 | 212,096 | 201,412 | 190,772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 23,048 | 23,048 | 23,048 | 22,994 | 22,994 | 22,944 | 22,944 | 22,899 | 22,899 | 22,899 | 22,899 | 22,899 | 22,899 | 22,899 | 22,899 | 22,899 | 22,899 | 22,793 | 22,713 | 22,399 |
Retained Earnings
| 213,125 | 197,843 | 188,260 | 169,469 | 158,872 | 148,630 | 135,988 | 124,520 | 110,764 | 101,629 | 92,438 | 85,660 | 80,225 | 78,647 | 73,940 | 69,036 | 70,149 | 63,759 | 57,508 | 49,896 |
Accumulated Other Comprehensive Income/Loss
| 32,162 | 22,235 | 19,955 | 15,977 | 8,853 | 13,807 | 18,256 | 13,322 | 9,945 | 12,712 | 7,432 | 4,819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 16,808 | 17,822 | 18,873 | 19,633 | 28,399 | 19,198 | 19,431 | 19,336 | 19,699 | 33,387 | 19,700 | 19,701 | 19,703 | 19,701 | 19,702 | 19,705 | 19,749 | 19,646 | 19,576 | 19,300 |
Total Shareholders Equity
| 285,143 | 260,949 | 249,968 | 228,073 | 210,265 | 204,579 | 196,619 | 180,076 | 163,307 | 156,938 | 142,468 | 133,079 | 125,249 | 123,556 | 119,929 | 113,155 | 119,288 | 116,656 | 110,745 | 99,240 |
Total Equity
| 339,682 | 311,708 | 296,870 | 271,483 | 250,632 | 244,498 | 205,087 | 187,955 | 170,583 | 163,253 | 147,796 | 137,226 | 128,600 | 126,784 | 123,159 | 116,364 | 122,026 | 119,244 | 112,640 | 100,722 |
Total Liabilities & Shareholders Equity
| 543,052 | 500,068 | 475,304 | 437,657 | 409,452 | 414,549 | 312,920 | 290,485 | 270,038 | 261,133 | 242,741 | 222,604 | 210,766 | 207,779 | 203,208 | 192,517 | 212,511 | 208,318 | 190,424 | 178,126 |