Z Holdings Corporation
TSE:4689.T
412.1 (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 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 1,536,512 | 1,651,851 | 1,127,523 | 1,065,726 | 880,100 | 546,784 | 868,325 | 543,067 | 449,164 | 503,937 | 482,628 | 414,086 | 257,268 | 188,687 | 139,238 | 36,996 | 113,027 | 75,212 | 98,039 | 68,992 | 39,643 | 23,216 | 7,341 |
Short Term Investments
| 81,368 | 447,841 | 511,487 | 448,210 | 264,213 | 191,260 | 163,380 | 21,712 | 30,118 | 15,901 | 12,313 | 4,200 | 0 | -122,646 | 0 | 0 | 0 | 0 | 0 | -3,657 | 0 | 0 | 100 |
Cash and Short Term Investments
| 1,617,880 | 1,651,851 | 1,127,523 | 1,065,726 | 880,100 | 546,784 | 868,325 | 564,779 | 479,282 | 519,838 | 482,628 | 414,086 | 257,268 | 188,687 | 139,238 | 36,996 | 113,027 | 75,212 | 98,039 | 68,992 | 39,643 | 23,216 | 7,441 |
Net Receivables
| 1,278,629 | 1,216,358 | 844,146 | 888,150 | 729,044 | 581,621 | 163,380 | 380,888 | 305,758 | 102,424 | 67,638 | 54,377 | 0 | 44,621 | 45,589 | 40,362 | 45,647 | 35,716 | 34,343 | 23,944 | 15,262 | 12,370 | 7,591 |
Inventory
| 35,028 | 31,690 | 26,671 | 24,668 | 20,889 | 18,306 | 17,685 | 14,352 | 14,902 | 419 | 68,686 | 70,013 | 0 | 158 | 201 | 257 | 240 | 173 | 166 | 181 | 48 | 14 | 7 |
Other Current Assets
| 269,971 | 1,133,102 | 958,765 | 830,031 | 514,561 | 520,493 | 489,428 | 6,798 | 6,436 | 4,251 | 46,305 | 37,626 | 29,889 | 19,084 | 18,314 | 13,775 | 5,396 | 4,220 | -359 | -707 | 773 | -114 | 14 |
Total Current Assets
| 3,201,508 | 3,618,282 | 2,492,960 | 2,290,591 | 1,728,785 | 1,247,653 | 1,538,818 | 966,817 | 806,378 | 741,825 | 665,257 | 576,102 | 457,004 | 252,550 | 203,342 | 91,390 | 164,310 | 115,321 | 132,189 | 92,410 | 55,726 | 35,486 | 15,053 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 427,691 | 435,060 | 327,546 | 304,168 | 237,519 | 133,867 | 123,943 | 124,021 | 121,133 | 67,465 | 53,697 | 45,179 | 34,513 | 28,859 | 27,120 | 29,184 | 16,623 | 16,551 | 14,015 | 11,876 | 8,076 | 5,816 | 3,259 |
Goodwill
| 2,067,862 | 2,074,779 | 1,788,481 | 1,778,765 | 400,034 | 175,301 | 162,015 | 159,505 | 156,362 | 27,673 | 10,218 | 11,914 | 0 | 1,349 | 4,896 | 6,423 | 2,525 | 4,062 | 4,129 | 1,808 | 352 | 100 | 807 |
Intangible Assets
| 1,248,923 | 1,267,738 | 1,216,379 | 1,075,871 | 679,375 | 165,293 | 167,112 | 138,692 | 128,711 | 32,382 | 17,845 | 16,910 | 0 | 9,826 | 10,054 | 12,257 | 11,277 | 0 | 7,574 | 3,756 | 1,294 | 712 | 479 |
Goodwill and Intangible Assets
| 3,316,785 | 3,342,517 | 3,004,860 | 2,854,636 | 1,079,409 | 340,594 | 329,127 | 298,197 | 285,073 | 60,055 | 28,063 | 28,824 | 12,050 | 11,175 | 14,950 | 18,680 | 13,802 | 4,062 | 11,703 | 5,564 | 1,646 | 812 | 1,286 |
Long Term Investments
| 2,031,046 | 285,820 | 272,204 | 241,658 | 164,430 | 62,119 | 319,301 | 96,001 | 74,460 | 118,979 | 83,896 | 80,913 | 0 | 165,681 | 159,993 | 157,891 | 163,922 | 162,268 | 0 | 17,665 | 0 | 3,830 | 9,020 |
Tax Assets
| 397,606 | 44,477 | 37,176 | 39,427 | 43,739 | 34,551 | 27,686 | 24,511 | 23,331 | 15,901 | -83,896 | -80,913 | 0 | 6,667 | 6,313 | 7,248 | 3,898 | 2,990 | 0 | 16 | 0 | 132 | 100 |
Other Non-Current Assets
| 37,909 | 862,560 | 975,632 | 966,194 | 680,022 | 610,811 | 177,753 | 24,660 | 32,418 | 3,372 | 95,731 | 93,205 | 58,455 | 6,813 | 6,544 | 7,158 | 7,105 | 17,236 | 33,068 | 2,713 | 16,962 | 1,698 | 500 |
Total Non-Current Assets
| 6,211,037 | 4,970,434 | 4,617,418 | 4,406,083 | 2,205,119 | 1,181,942 | 977,810 | 567,390 | 536,415 | 265,772 | 177,491 | 167,208 | 105,018 | 219,195 | 214,920 | 220,161 | 205,350 | 203,107 | 58,786 | 37,834 | 26,684 | 12,288 | 14,165 |
Total Assets
| 9,412,545 | 8,588,722 | 7,110,386 | 6,696,680 | 3,933,910 | 2,429,601 | 2,516,633 | 1,534,212 | 1,342,799 | 1,007,602 | 842,747 | 743,308 | 562,022 | 471,745 | 418,262 | 311,551 | 369,660 | 318,428 | 190,975 | 130,244 | 82,410 | 47,774 | 29,218 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 102,640 | 1,351,794 | 524,989 | 616,681 | 487,242 | 394,545 | 348,346 | 287,978 | 270,766 | 158,979 | 12,363 | 10,970 | 6,640 | 22,709 | 20,601 | 19,047 | 20,364 | 1,022 | 13,309 | 8,847 | 4,818 | 7,104 | 2,276 |
Short Term Debt
| 785,237 | 842,454 | 718,360 | 533,237 | 608,458 | 6,803 | 1,937 | 36,889 | 14,538 | 600 | 0 | 0 | 0 | 0 | 10,000 | 20,000 | 20,000 | 20,120 | 208 | 320 | 400 | 0 | 117 |
Tax Payables
| 38,361 | 31,616 | 43,186 | 47,024 | 32,887 | 24,138 | 29,094 | 36,490 | 30,782 | 33,071 | 45,785 | 42,255 | 34,765 | 33,407 | 47,107 | 3,286 | 29,154 | 28,372 | 25,533 | 18,350 | 12,893 | 9,401 | 4,186 |
Deferred Revenue
| 38,361 | -842,454 | -718,360 | -533,237 | -608,458 | -6,803 | -1,937 | 49,911 | -14,538 | -600 | 0 | 0 | 0 | 0 | 51,277 | 6,271 | 31,648 | 41,717 | 25,533 | 18,350 | 12,893 | 0 | 4,186 |
Other Current Liabilities
| 3,284,878 | 31,616 | 43,186 | 47,024 | 32,887 | 24,138 | 32,308 | 41,387 | 95,254 | 80,791 | 200,758 | 178,118 | 84,345 | 61,288 | 23,691 | 19,395 | 16,964 | 13,173 | 6,439 | 4,047 | 1,452 | 10,063 | 332 |
Total Current Liabilities
| 4,211,116 | 1,383,410 | 568,175 | 663,705 | 520,129 | 418,683 | 380,654 | 416,165 | 366,020 | 239,770 | 213,121 | 189,088 | 90,985 | 83,997 | 105,569 | 64,713 | 88,976 | 76,032 | 45,489 | 31,564 | 19,563 | 17,167 | 6,911 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 928,307 | 1,913,799 | 1,666,503 | 1,389,563 | 1,086,436 | 215,212 | 190,574 | 67,657 | 5,613 | 100 | 0 | 0 | 0 | 0 | 0 | 10,000 | 30,000 | 50,000 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 368,576 | 37,865 | 37,147 | 43,834 | 38,318 | 39,043 | 35,686 | 21,365 | -5,613 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 559,190 | 240,772 | 262,539 | 283,568 | 160,976 | 20,403 | 22,956 | 21,812 | 27,515 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,619 | 1,947 | 2,535 | 0 | 1,871 |
Other Non-Current Liabilities
| -101,634 | 1,694,976 | 1,593,826 | 1,326,413 | 1,080,229 | 825,738 | 764,877 | 8,505 | 36,501 | 27,251 | 3,068 | 2,959 | 2,737 | 2,643 | 420 | 369 | 12 | 11 | 45 | 212 | 238 | 55 | 153 |
Total Non-Current Liabilities
| 1,754,439 | 3,887,412 | 3,560,015 | 3,043,378 | 2,365,959 | 1,100,396 | 1,014,093 | 119,339 | 64,016 | 27,279 | 3,068 | 2,959 | 2,737 | 2,643 | 420 | 10,369 | 30,012 | 50,011 | 1,664 | 2,159 | 2,773 | 55 | 2,024 |
Total Liabilities
| 5,965,555 | 5,270,822 | 4,128,190 | 3,707,083 | 2,886,088 | 1,519,079 | 1,394,747 | 535,504 | 430,036 | 267,049 | 216,189 | 192,047 | 93,722 | 86,640 | 105,989 | 75,082 | 118,988 | 126,043 | 47,153 | 33,723 | 22,336 | 17,222 | 8,935 |
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 | 0 |
Common Stock
| 248,144 | 247,094 | 237,980 | 237,724 | 237,422 | 8,939 | 8,737 | 8,428 | 8,358 | 8,281 | 8,271 | 8,037 | 7,959 | 7,925 | 7,521 | 7,444 | 7,366 | 7,187 | 7,033 | 6,692 | 6,400 | 6,073 | 6,033 |
Retained Earnings
| 723,884 | 647,347 | 401,322 | 362,999 | 330,752 | 832,147 | 993,894 | 913,178 | 827,024 | 705,839 | 600,456 | 528,081 | 458,285 | 375,850 | 300,496 | 223,955 | 236,605 | 179,897 | 126,738 | 83,461 | 47,067 | 22,302 | 10,221 |
Accumulated Other Comprehensive Income/Loss
| 74,329 | 48,697 | 61,776 | 35,098 | 8,216 | 14,190 | 16,655 | 14,896 | 13,180 | 11,962 | 10,033 | 5,165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,990,731 | 1,976,261 | 1,983,299 | 2,046,497 | 195,158 | -36,985 | -5,918 | -5,682 | -4,397 | -80 | -100 | 2,744 | -285 | -827 | 1,989 | 3,004 | 4,252 | 3,639 | 8,684 | 5,907 | 6,340 | 2,108 | 3,973 |
Total Shareholders Equity
| 3,037,088 | 2,919,399 | 2,684,377 | 2,682,318 | 771,548 | 818,291 | 1,013,368 | 930,820 | 844,165 | 726,002 | 618,660 | 544,027 | 465,959 | 382,948 | 310,006 | 234,403 | 248,223 | 190,723 | 142,455 | 96,060 | 59,807 | 30,483 | 20,227 |
Total Equity
| 3,446,986 | 3,317,900 | 2,982,196 | 2,989,597 | 1,047,822 | 910,522 | 1,121,886 | 998,708 | 912,763 | 740,553 | 626,558 | 551,261 | 468,300 | 385,105 | 312,273 | 236,469 | 250,672 | 192,385 | 143,822 | 96,521 | 60,074 | 30,552 | 20,283 |
Total Liabilities & Shareholders Equity
| 9,412,541 | 8,588,722 | 7,110,386 | 6,696,680 | 3,933,910 | 2,429,601 | 2,516,633 | 1,534,212 | 1,342,799 | 1,007,602 | 842,747 | 743,308 | 562,022 | 471,745 | 418,262 | 311,551 | 369,660 | 318,428 | 190,975 | 130,244 | 82,410 | 47,774 | 29,218 |