Fuji Media Holdings, Inc.
TSE:4676.T
1651 (JPY) • At close November 14, 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
| 100,628 | 109,669 | 103,960 | 104,851 | 76,126 | 75,655 | 85,017 | 64,081 | 50,544 | 36,851 | 37,119 | 42,107 | 43,829 | 59,251 | 109,106 | 69,265 | 64,627 | 46,368 | 49,986 | 38,855 |
Short Term Investments
| 121,461 | 100,044 | 92,191 | 88,806 | 97,536 | 107,300 | 83,602 | 98,755 | 95,364 | 103,153 | 104,958 | 98,687 | 118,211 | 115,469 | 51,780 | 60,269 | 20,893 | 58,697 | 30,008 | 135,881 |
Cash and Short Term Investments
| 197,538 | 209,713 | 196,151 | 193,657 | 173,662 | 182,955 | 168,619 | 162,836 | 145,908 | 140,004 | 142,077 | 140,794 | 162,040 | 174,720 | 160,886 | 129,534 | 85,520 | 105,065 | 79,994 | 174,736 |
Net Receivables
| 95,155 | 95,377 | 93,040 | 90,591 | 109,482 | 112,279 | 113,518 | 111,939 | 118,797 | 121,501 | 128,046 | 119,158 | 124,885 | 112,994 | 114,978 | 109,573 | 117,816 | 119,391 | 111,504 | 97,948 |
Inventory
| 73,553 | 72,436 | 65,807 | 89,841 | 101,163 | 74,192 | 78,580 | 78,628 | 79,842 | 64,434 | 48,791 | 39,149 | 38,159 | 24,141 | 28,243 | 20,213 | 21,743 | 23,152 | 22,517 | 22,557 |
Other Current Assets
| 38,692 | 37,271 | 38,022 | 38,620 | 39,726 | 38,180 | 43,186 | 38,730 | 41,464 | 39,396 | 51,547 | 42,590 | 41,124 | 33,254 | 40,499 | 35,049 | 28,498 | 35,421 | 47,016 | 23,569 |
Total Current Assets
| 404,938 | 414,797 | 393,020 | 412,709 | 424,033 | 407,606 | 403,903 | 392,133 | 386,011 | 365,335 | 370,461 | 341,691 | 366,208 | 345,109 | 344,606 | 294,369 | 253,577 | 283,029 | 261,031 | 318,810 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 554,451 | 488,332 | 467,152 | 447,481 | 436,022 | 438,195 | 416,288 | 402,654 | 389,653 | 327,935 | 324,549 | 317,902 | 324,909 | 150,213 | 163,187 | 166,652 | 181,146 | 179,893 | 154,342 | 127,626 |
Goodwill
| 395 | 499 | 603 | 707 | 811 | 923 | 1,145 | 1,433 | 1,608 | 1,213 | 823 | 1,327 | 2,737 | 4,689 | 6,641 | 5,936 | 7,385 | 8,616 | 1,674 | 0 |
Intangible Assets
| 25,770 | 17,301 | 19,280 | 20,523 | 17,234 | 17,111 | 32,952 | 31,445 | 32,876 | 38,187 | 41,896 | 40,228 | 41,044 | 42,085 | 44,603 | 39,914 | 40,542 | 45,264 | 43,785 | 43,596 |
Goodwill and Intangible Assets
| 26,165 | 17,800 | 19,883 | 21,230 | 18,045 | 18,034 | 34,097 | 32,878 | 34,484 | 39,400 | 42,719 | 41,555 | 43,781 | 46,774 | 51,244 | 45,850 | 47,927 | 53,880 | 45,459 | 43,596 |
Long Term Investments
| 430,113 | 452,207 | 445,945 | 443,661 | 363,723 | 406,049 | 269,360 | 214,920 | 184,400 | 194,601 | 133,813 | 120,186 | 70,600 | 40,032 | 115,304 | 90,684 | 152,259 | 153,637 | 201,466 | 55,533 |
Tax Assets
| 6,178 | 9,507 | 9,985 | 10,955 | 12,553 | 20,036 | 15,826 | 16,398 | 17,582 | 15,120 | 18,285 | 13,594 | 12,517 | 13,378 | 12,614 | 12,063 | 7,527 | 3,584 | 3,873 | 3,614 |
Other Non-Current Assets
| 26,988 | -1 | 0 | 0 | 231 | 557 | 110,080 | 126,208 | 124,269 | 123,561 | 121,865 | 117,401 | 135,522 | 128,283 | 66,236 | 73,905 | 34,564 | 57,473 | 26,186 | 132,011 |
Total Non-Current Assets
| 1,043,895 | 967,845 | 942,965 | 923,327 | 830,574 | 882,871 | 845,651 | 793,058 | 750,388 | 700,617 | 641,231 | 610,638 | 587,329 | 378,680 | 408,585 | 389,154 | 423,423 | 448,467 | 431,326 | 362,380 |
Total Assets
| 1,448,833 | 1,382,646 | 1,335,991 | 1,336,042 | 1,254,613 | 1,290,484 | 1,249,559 | 1,185,199 | 1,136,406 | 1,065,958 | 1,011,696 | 952,335 | 953,537 | 723,789 | 753,191 | 683,523 | 677,000 | 731,496 | 692,357 | 681,190 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 45,567 | 39,040 | 32,855 | 34,803 | 40,976 | 47,796 | 58,820 | 56,629 | 57,943 | 55,894 | 54,264 | 50,237 | 53,969 | 48,724 | 58,323 | 51,283 | 54,216 | 58,905 | 51,330 | 45,540 |
Short Term Debt
| 27,677 | 42,702 | 30,608 | 16,668 | 40,559 | 41,924 | 41,377 | 22,554 | 25,928 | 18,448 | 31,877 | 28,618 | 63,779 | 0 | 9,371 | 5,188 | 5,303 | 5,490 | 5,989 | 2,015 |
Tax Payables
| 9,643 | 9,998 | 5,544 | 5,610 | 4,411 | 9,720 | 5,177 | 5,167 | 3,355 | 4,800 | 5,013 | 8,169 | 8,461 | 11,148 | 2,227 | 10,677 | 2,179 | 16,535 | 2,373 | 14,668 |
Deferred Revenue
| 0 | 10,400 | 6,011 | 6,456 | 6,024 | 11,550 | 7,347 | 6,943 | 5,376 | 7,608 | 7,511 | 11,251 | 10,462 | 0 | 4,293 | 11,712 | 3,460 | 17,853 | 3,212 | 14,822 |
Other Current Liabilities
| 69,550 | 83,158 | 70,315 | 82,932 | 80,139 | 91,342 | 66,213 | 74,097 | 101,805 | 78,974 | 78,534 | 73,836 | 76,748 | 69,984 | 85,956 | 54,465 | 53,727 | 69,615 | 46,046 | 35,929 |
Total Current Liabilities
| 152,437 | 174,898 | 139,322 | 140,013 | 166,085 | 190,782 | 186,281 | 172,333 | 199,783 | 173,332 | 184,710 | 160,860 | 202,957 | 129,856 | 155,877 | 121,613 | 115,425 | 150,545 | 105,738 | 98,152 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 294,833 | 221,929 | 239,460 | 259,690 | 205,427 | 178,155 | 164,604 | 161,770 | 132,706 | 98,576 | 97,402 | 101,690 | 98,119 | 65,806 | 66,822 | 53,214 | 54,441 | 52,444 | 52,270 | 63,516 |
Deferred Revenue Non-Current
| 1,157 | 18,312 | 30,288 | 34,877 | 40,278 | 68,102 | 67,197 | 68,824 | 72,022 | 59,246 | 63,309 | 47,522 | 45,463 | 42,854 | 41,028 | 36,358 | 35,411 | 35,124 | 34,121 | 26,743 |
Deferred Tax Liabilities Non-Current
| 92,808 | 97,109 | 96,448 | 93,892 | 75,963 | 89,000 | 89,603 | 80,379 | 72,985 | 75,427 | 60,704 | 52,689 | 49,993 | 10,987 | 12,553 | 5,556 | 4,464 | 12,283 | 22,077 | 3,219 |
Other Non-Current Liabilities
| 37,965 | 21,630 | 21,687 | 23,141 | 21,287 | 21,097 | 20,139 | 19,830 | 20,528 | 20,496 | 22,560 | 21,378 | 22,481 | 12,655 | 12,724 | 13,387 | 11,182 | 11,513 | 6,327 | 388 |
Total Non-Current Liabilities
| 426,763 | 358,980 | 387,883 | 411,600 | 342,955 | 356,354 | 341,543 | 330,803 | 298,241 | 253,745 | 243,975 | 223,279 | 216,055 | 132,302 | 133,127 | 108,515 | 105,498 | 111,364 | 114,795 | 93,866 |
Total Liabilities
| 579,200 | 533,878 | 527,205 | 551,613 | 509,040 | 547,136 | 527,824 | 503,136 | 498,024 | 427,077 | 428,685 | 384,139 | 419,012 | 262,158 | 289,004 | 230,128 | 220,923 | 261,909 | 220,533 | 192,018 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 146,200 | 114,750 |
Retained Earnings
| 426,880 | 401,585 | 363,223 | 347,506 | 346,693 | 315,956 | 306,997 | 290,788 | 272,716 | 260,440 | 244,360 | 233,723 | 214,135 | 162,548 | 156,200 | 154,913 | 146,322 | 141,364 | 269,855 | 272,090 |
Accumulated Other Comprehensive Income/Loss
| 135,153 | 130,210 | 128,935 | 120,545 | 72,740 | 97,327 | 89,027 | 67,431 | 47,011 | 63,030 | 23,003 | 18,924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 149,687 | 159,684 | 159,709 | 159,760 | 169,797 | 169,872 | 164,322 | 163,425 | 163,857 | 163,897 | 164,240 | 164,436 | 166,310 | 158,159 | 156,914 | 158,159 | 158,159 | 175,378 | 14,424 | 72,834 |
Total Shareholders Equity
| 857,920 | 837,679 | 798,067 | 774,011 | 735,430 | 729,355 | 706,546 | 667,844 | 629,784 | 633,566 | 577,803 | 563,281 | 527,269 | 456,883 | 459,314 | 448,791 | 451,332 | 462,942 | 462,903 | 479,088 |
Total Equity
| 869,628 | 848,768 | 808,786 | 784,429 | 745,573 | 743,348 | 721,735 | 682,063 | 638,382 | 638,881 | 583,011 | 568,196 | 534,525 | 461,631 | 464,187 | 453,395 | 456,077 | 469,587 | 471,824 | 489,172 |
Total Liabilities & Shareholders Equity
| 1,448,828 | 1,382,646 | 1,335,991 | 1,336,042 | 1,254,613 | 1,290,484 | 1,249,559 | 1,185,199 | 1,136,406 | 1,065,958 | 1,011,696 | 952,335 | 953,537 | 723,789 | 753,191 | 683,523 | 677,000 | 731,496 | 692,357 | 681,190 |