Resorttrust, Inc.
TSE:4681.T
2807.5 (JPY) • At close November 8, 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
| 31,747 | 28,467 | 28,794 | 48,367 | 21,164 | 26,742 | 29,366 | 39,063 | 24,742 | 53,687 | 46,151 | 29,443 | 22,950 | 14,514 | 20,352 | 18,267 | 19,281 | 35,535 | 42,011 | 30,871 |
Short Term Investments
| 8,763 | 14,979 | 3,601 | 10,695 | 499 | 4,647 | 6,404 | 6,215 | 28,466 | 42,193 | 15,698 | 28,399 | 7,999 | 13,999 | 17,899 | 10,001 | 16,995 | 906 | 501 | 4,612 |
Cash and Short Term Investments
| 40,510 | 43,446 | 32,395 | 59,062 | 21,663 | 31,389 | 35,770 | 45,278 | 53,208 | 95,880 | 61,849 | 57,842 | 30,949 | 28,513 | 38,251 | 28,268 | 36,276 | 36,441 | 42,512 | 35,483 |
Net Receivables
| 114,696 | 105,508 | 87,014 | 67,300 | 61,782 | 55,514 | 57,287 | 55,800 | 48,773 | 37,156 | 33,320 | 31,953 | 33,056 | 34,629 | 36,676 | 35,511 | 33,922 | 31,901 | 26,916 | 20,055 |
Inventory
| 38,442 | 33,576 | 14,797 | 21,526 | 36,615 | 44,405 | 53,238 | 44,797 | 35,258 | 22,135 | 16,339 | 21,128 | 29,100 | 34,768 | 43,071 | 49,441 | 43,949 | 46,049 | 42,237 | 32,437 |
Other Current Assets
| 6,877 | 5,434 | 5,332 | 4,968 | 5,236 | 4,446 | 5,357 | 5,555 | 10,011 | 3,152 | 2,399 | 3,089 | 2,809 | 2,137 | 2,548 | 5,488 | 3,285 | 2,495 | 1,932 | 1,911 |
Total Current Assets
| 200,525 | 187,964 | 139,538 | 152,856 | 125,296 | 135,754 | 151,652 | 151,430 | 147,250 | 158,323 | 113,907 | 114,012 | 95,914 | 100,047 | 120,546 | 118,708 | 117,432 | 116,886 | 113,597 | 89,886 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 192,389 | 176,133 | 175,900 | 176,366 | 193,748 | 180,001 | 170,600 | 155,824 | 156,884 | 153,784 | 119,967 | 99,601 | 102,032 | 102,223 | 102,417 | 97,210 | 94,152 | 81,216 | 77,430 | 73,241 |
Goodwill
| 842 | 1,265 | 1,688 | 2,511 | 3,094 | 3,637 | 4,121 | 4,526 | 146 | 231 | 359 | 268 | 237 | 292 | 0 | 407 | 0 | 0 | 68 | 290 |
Intangible Assets
| 5,304 | 4,892 | 5,891 | 6,707 | 7,486 | 8,169 | 6,880 | 5,865 | 4,195 | 3,120 | 2,745 | 2,874 | 3,205 | 3,541 | 3,723 | 3,136 | 2,989 | 2,332 | 2,119 | 2,169 |
Goodwill and Intangible Assets
| 6,146 | 6,157 | 7,579 | 9,218 | 10,580 | 11,806 | 11,001 | 10,391 | 4,341 | 3,351 | 3,104 | 3,142 | 3,442 | 3,833 | 3,723 | 3,543 | 2,989 | 2,332 | 2,187 | 2,459 |
Long Term Investments
| 28,011 | 45,589 | 47,281 | 51,198 | 56,547 | 59,508 | 59,710 | 80,859 | 55,705 | 20,215 | 35,783 | -5,226 | 9,711 | -1,364 | -5,330 | 3,268 | -1,565 | 11,706 | 8,114 | 7,077 |
Tax Assets
| 18,594 | 19,345 | 18,568 | 11,551 | 8,918 | 8,234 | 2,113 | 1,894 | 1,924 | 123 | 1,425 | 1,708 | 1,699 | 2,133 | 980 | 558 | 1,467 | 871 | 2,033 | 1,300 |
Other Non-Current Assets
| 22,900 | 4,808 | 5,540 | 6,050 | 5,740 | 6,118 | 26,437 | 21,206 | 41,323 | 55,031 | 26,570 | 40,622 | 22,353 | 30,487 | 34,237 | 19,796 | 25,508 | 11,142 | 5,632 | 9,630 |
Total Non-Current Assets
| 268,040 | 252,032 | 254,868 | 254,383 | 275,533 | 265,667 | 269,861 | 270,174 | 260,177 | 232,504 | 186,849 | 139,847 | 139,237 | 137,312 | 136,027 | 124,375 | 122,551 | 107,267 | 95,396 | 93,707 |
Total Assets
| 468,565 | 439,999 | 394,408 | 407,243 | 400,833 | 401,426 | 421,515 | 421,606 | 407,430 | 390,832 | 300,761 | 253,861 | 235,151 | 237,359 | 256,573 | 243,083 | 239,983 | 224,153 | 208,993 | 183,593 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 1,787 | 1,738 | 1,354 | 1,335 | 1,117 | 1,471 | 1,355 | 1,401 | 1,123 | 1,096 | 913 | 893 | 9,081 | 13,751 | 735 | 714 | 802 | 770 | 694 | 599 |
Short Term Debt
| 11,856 | 14,078 | 28,683 | 53,121 | 9,469 | 7,964 | 31,675 | 14,728 | 13,657 | 12,482 | 9,952 | 9,903 | 12,287 | 14,380 | 28,582 | 36,256 | 33,933 | 17,236 | 20,556 | 17,829 |
Tax Payables
| 4,595 | 6,968 | 5,109 | 7,879 | 3,714 | 4,605 | 6,383 | 4,294 | 2,094 | 7,084 | 5,258 | 3,360 | 3,028 | 2,769 | 6,408 | 1,083 | 3,158 | 4,712 | 3,505 | 2,675 |
Deferred Revenue
| 15,116 | 129,339 | 92,801 | 38,791 | 50,245 | 53,593 | 13,975 | 73,190 | 59,774 | 40,459 | 21,523 | 10,797 | 4,067 | 4,357 | 16,100 | 19,159 | 10,687 | 17,171 | 14,786 | 7,842 |
Other Current Liabilities
| 149,187 | 11,540 | 10,515 | 7,530 | 6,361 | 7,736 | 59,148 | 6,459 | 7,240 | 7,558 | 16,144 | 13,593 | 12,175 | 13,164 | 20,063 | 14,773 | 17,645 | 14,030 | 10,557 | 9,809 |
Total Current Liabilities
| 177,946 | 156,695 | 133,353 | 100,777 | 67,192 | 70,764 | 106,153 | 95,778 | 81,794 | 61,595 | 48,532 | 35,186 | 37,610 | 45,652 | 65,480 | 70,902 | 63,067 | 49,207 | 46,593 | 36,079 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 2,172 | 34,472 | 36,193 | 56,589 | 74,624 | 75,192 | 68,967 | 88,310 | 96,340 | 109,286 | 57,442 | 33,649 | 19,888 | 19,233 | 24,190 | 15,296 | 13,264 | 17,370 | 15,065 | 26,531 |
Deferred Revenue Non-Current
| 20,535 | 3,554 | 2,993 | 6,623 | 6,133 | 5,789 | -36,842 | 4,774 | 4,482 | 3,420 | 3,291 | 2,451 | 2,753 | 2,296 | 2,196 | 1,944 | 1,682 | 1,512 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 136 | 322 | 640 | 671 | 376 | 638 | 905 | 871 | 851 | 1,639 | 1,072 | 1,060 | 1,616 | 2,243 | 1,450 | 1,498 | 1,497 | 1,484 | 0 | 0 |
Other Non-Current Liabilities
| 132,165 | 121,068 | 114,399 | 121,794 | 119,518 | 116,996 | 157,144 | 113,496 | 111,449 | 110,124 | 109,008 | 108,372 | 108,401 | 106,556 | 102,984 | 102,645 | 102,533 | 97,837 | 94,643 | 88,648 |
Total Non-Current Liabilities
| 155,008 | 159,416 | 154,225 | 185,677 | 200,651 | 198,615 | 190,174 | 207,451 | 213,122 | 224,469 | 170,813 | 145,532 | 132,658 | 130,328 | 130,820 | 121,383 | 118,976 | 118,203 | 109,708 | 115,179 |
Total Liabilities
| 332,954 | 316,111 | 287,578 | 286,454 | 267,843 | 269,379 | 296,327 | 303,229 | 294,916 | 286,064 | 219,345 | 180,718 | 170,268 | 175,980 | 196,300 | 192,285 | 182,043 | 167,410 | 156,301 | 151,258 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 111,763 | 98,182 | 114,116 | 127,849 | 126,073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 19,590 | 19,590 | 19,590 | 19,590 | 19,590 | 19,590 | 19,590 | 19,588 | 19,588 | 16,977 | 14,258 | 14,258 | 14,258 | 14,258 | 14,258 | 14,258 | 14,216 | 14,013 | 13,479 | 5,020 |
Retained Earnings
| 84,193 | 73,662 | 60,520 | 74,612 | 88,294 | 86,144 | 78,770 | 71,837 | 65,938 | 57,807 | 49,085 | 43,391 | 38,772 | 35,016 | 33,877 | 31,038 | 34,252 | 29,254 | 26,285 | 22,826 |
Accumulated Other Comprehensive Income/Loss
| 9,460 | 6,111 | 3,518 | 1,775 | 263 | 1,648 | 2,649 | 3,090 | 3,710 | 7,726 | 1,599 | 683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 16,129 | -93,252 | -80,110 | -94,202 | -107,884 | -105,734 | 19,981 | 19,382 | 19,132 | 17,280 | 9,602 | 8,226 | 6,324 | 5,705 | 5,289 | 4,727 | 8,936 | 13,270 | 12,875 | 4,389 |
Total Shareholders Equity
| 129,372 | 117,874 | 101,700 | 115,891 | 128,112 | 127,721 | 120,990 | 113,897 | 108,368 | 99,790 | 74,544 | 66,558 | 59,354 | 54,979 | 53,424 | 50,023 | 57,404 | 56,537 | 52,639 | 32,235 |
Total Equity
| 135,607 | 123,888 | 106,830 | 120,789 | 132,990 | 132,047 | 125,188 | 118,377 | 112,514 | 104,768 | 81,416 | 73,143 | 64,883 | 61,379 | 60,273 | 50,798 | 57,940 | 56,743 | 52,692 | 32,335 |
Total Liabilities & Shareholders Equity
| 468,561 | 439,999 | 394,408 | 407,243 | 400,833 | 401,426 | 421,515 | 421,606 | 407,430 | 390,832 | 300,761 | 253,861 | 235,151 | 237,359 | 256,573 | 243,083 | 239,983 | 224,153 | 208,993 | 183,593 |