Sumitomo Riko Company Limited
TSE:5191.T
1657 (JPY) • At close December 20, 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
| 42,008 | 29,494 | 28,475 | 31,080 | 33,212 | 38,371 | 41,973 | 43,854 | 30,981 | 42,518 | 41,083 | 58,005 | 33,880 | 39,846 | 46,573 | 29,365 | 28,318 | 26,278 | 20,654 | 20,319 |
Short Term Investments
| 0 | 177 | 1,164 | 786 | 774 | 887 | 550 | 444 | 1,651 | 5,000 | -7,817 | 0 | 12,000 | 16,000 | 0 | 500 | 500 | 0 | 0 | 106 |
Cash and Short Term Investments
| 42,008 | 29,671 | 29,639 | 31,866 | 33,986 | 39,258 | 42,523 | 44,298 | 32,632 | 47,518 | 41,083 | 58,005 | 45,880 | 55,846 | 46,573 | 29,865 | 28,818 | 26,278 | 20,654 | 20,425 |
Net Receivables
| 102,344 | 100,986 | 94,345 | 87,338 | 78,104 | 92,892 | 96,293 | 89,983 | 0 | 91,611 | 79,829 | 66,281 | 0 | 61,801 | 64,119 | 49,540 | 77,627 | 72,781 | 65,110 | 60,841 |
Inventory
| 83,302 | 85,015 | 81,118 | 60,878 | 59,621 | 57,002 | 53,599 | 50,181 | 48,817 | 42,403 | 37,857 | 30,661 | 22,844 | 21,454 | 18,342 | 21,024 | 23,160 | 20,009 | 17,927 | 15,687 |
Other Current Assets
| 11,515 | 9,621 | 8,519 | 8,378 | 8,746 | 10,751 | 9,953 | 9,699 | 7,858 | 16,418 | 20,393 | 15,143 | 4,796 | 4,564 | 4,124 | 3,097 | 4,454 | 4,720 | 3,866 | 3,489 |
Total Current Assets
| 239,169 | 225,116 | 212,457 | 187,674 | 179,683 | 199,016 | 201,818 | 193,717 | 176,762 | 197,950 | 179,162 | 170,090 | 147,781 | 143,665 | 133,158 | 103,526 | 134,059 | 123,788 | 107,557 | 100,442 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 152,078 | 150,192 | 150,768 | 149,437 | 153,689 | 154,335 | 156,297 | 154,483 | 152,871 | 159,475 | 144,541 | 120,918 | 91,121 | 84,295 | 90,281 | 100,132 | 103,764 | 94,673 | 89,774 | 82,231 |
Goodwill
| 767 | 724 | 682 | 654 | 615 | 645 | 5,622 | 5,179 | 5,459 | 12,200 | 20,319 | 7,483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 18,770 | 17,797 | 17,341 | 17,220 | 18,612 | 19,687 | 21,834 | 23,058 | 22,386 | 14,190 | 14,007 | 2,856 | 2,537 | 2,474 | 3,145 | 3,675 | 3,336 | 2,890 | 2,318 | 1,750 |
Goodwill and Intangible Assets
| 19,537 | 18,521 | 18,023 | 17,874 | 19,227 | 20,332 | 27,456 | 28,237 | 27,845 | 26,390 | 34,326 | 10,339 | 2,537 | 2,474 | 3,145 | 3,675 | 3,336 | 2,890 | 2,318 | 1,750 |
Long Term Investments
| 12,141 | 22,597 | 22,916 | 20,713 | 18,303 | 21,397 | 11,517 | 12,548 | 11,831 | 2,378 | 21,620 | 13,968 | 549 | -7,331 | 8,053 | 6,267 | 9,796 | 13,113 | 11,663 | 7,543 |
Tax Assets
| 3,912 | 3,582 | 4,116 | 3,804 | 2,360 | 2,199 | 2,215 | 2,216 | 2,668 | 3,130 | 2,013 | 924 | 213 | 214 | 200 | 1,534 | 636 | 369 | 345 | 2,274 |
Other Non-Current Assets
| 14,927 | 0 | 0 | 0 | 0 | 0 | 14,930 | 13,598 | 13,394 | 17,454 | 1,343 | 7,895 | 18,430 | 21,321 | 4,114 | 3,831 | 2,672 | 838 | 824 | 741 |
Total Non-Current Assets
| 202,595 | 194,892 | 195,823 | 191,828 | 193,579 | 198,263 | 212,415 | 211,082 | 208,609 | 208,827 | 203,843 | 154,044 | 112,850 | 100,973 | 105,793 | 115,439 | 120,204 | 111,883 | 104,924 | 94,539 |
Total Assets
| 441,764 | 420,008 | 408,280 | 379,502 | 373,262 | 397,279 | 414,233 | 404,799 | 385,371 | 406,777 | 383,005 | 324,134 | 260,631 | 244,638 | 238,951 | 218,965 | 254,263 | 235,671 | 212,481 | 194,981 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 76,982 | 75,547 | 77,869 | 72,860 | 70,795 | 80,921 | 82,566 | 78,047 | 75,133 | 54,633 | 53,245 | 47,666 | 47,018 | 50,229 | 50,822 | 37,234 | 66,185 | 47,926 | 43,784 | 38,398 |
Short Term Debt
| 19,748 | 37,360 | 52,196 | 36,922 | 24,576 | 15,065 | 9,292 | 21,388 | 21,447 | 11,993 | 24,559 | 25,993 | 3,148 | 8,045 | 4,776 | 10,556 | 11,516 | 11,332 | 8,575 | 9,906 |
Tax Payables
| 2,732 | 2,193 | 1,818 | 1,690 | 1,231 | 1,720 | 2,508 | 2,237 | 2,141 | 3,423 | 3,310 | 2,167 | 1,455 | 1,052 | 1,411 | 95 | 2,590 | 4,393 | 2,663 | 3,139 |
Deferred Revenue
| 0 | 8,923 | 8,154 | 7,300 | 4,341 | 8,075 | 7,799 | 6,052 | 6,787 | 22,668 | 20,525 | 17,331 | 2,288 | 2,035 | 1,769 | 383 | 2,907 | 52,628 | 46,746 | 41,777 |
Other Current Liabilities
| 25,456 | 12,522 | 9,788 | 9,670 | 10,635 | 10,359 | 11,319 | 10,533 | 9,054 | 11,094 | 27,357 | 24,737 | 20,302 | 9,779 | 8,270 | 7,393 | 6,913 | 17,087 | 14,910 | 13,856 |
Total Current Liabilities
| 124,918 | 136,545 | 149,825 | 128,442 | 111,578 | 116,140 | 113,484 | 118,257 | 114,562 | 103,811 | 108,471 | 100,563 | 71,923 | 69,105 | 65,279 | 55,278 | 87,204 | 80,738 | 69,932 | 65,299 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 72,963 | 77,534 | 62,231 | 62,660 | 77,539 | 77,997 | 87,522 | 75,685 | 59,094 | 84,869 | 65,444 | 39,719 | 19,115 | 9,523 | 14,854 | 13,492 | 5,263 | 5,438 | 6,974 | 8,299 |
Deferred Revenue Non-Current
| 0 | 8,925 | 9,071 | 8,639 | 9,010 | 9,308 | 9,233 | 10,293 | 11,060 | 9,177 | 9,029 | 4,442 | 3,698 | 3,509 | 3,394 | 3,119 | 2,971 | 3,037 | 3,152 | 6,780 |
Deferred Tax Liabilities Non-Current
| 7,086 | 4,745 | 5,216 | 5,209 | 4,899 | 5,400 | 6,513 | 6,713 | 7,735 | 9,292 | 10,315 | 5,905 | 4,770 | 4,308 | 4,348 | 2,320 | 2,917 | 2,552 | 2,771 | 2,209 |
Other Non-Current Liabilities
| 14,340 | 2,593 | 2,907 | 3,081 | 2,568 | 2,528 | 3,789 | 3,769 | 3,366 | 9,695 | 9,768 | 587 | 491 | 552 | 514 | 462 | 407 | 1,067 | 1,663 | 378 |
Total Non-Current Liabilities
| 94,389 | 93,797 | 79,425 | 79,589 | 94,016 | 104,541 | 116,290 | 106,753 | 92,315 | 103,741 | 85,527 | 50,653 | 31,745 | 21,314 | 26,423 | 22,512 | 11,558 | 12,094 | 14,560 | 17,666 |
Total Liabilities
| 219,307 | 230,342 | 229,250 | 208,031 | 205,594 | 220,681 | 229,774 | 225,010 | 206,877 | 207,552 | 193,998 | 151,216 | 103,668 | 90,419 | 91,702 | 77,790 | 98,762 | 92,832 | 84,492 | 82,965 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 152,824 | 148,317 | 155,243 | 158,246 | 158,745 | 426 | 786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 | 12,145 |
Retained Earnings
| 147,835 | 128,942 | 124,395 | 131,320 | 134,322 | 135,284 | 142,201 | 139,474 | 135,324 | 133,333 | 139,852 | 136,064 | 134,910 | 130,576 | 121,504 | 119,129 | 119,875 | 107,617 | 95,314 | 85,310 |
Accumulated Other Comprehensive Income/Loss
| 24,648 | 14,281 | 9,559 | -2,607 | -7,621 | -426 | -426 | -786 | 1,962 | 23,642 | 9,663 | 1,126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 11,736 | 11,737 | 11,777 | 11,778 | 11,779 | 10,890 | 10,459 | 10,460 | 10,462 | 10,568 | 10,570 | 10,573 | 10,633 | 2,153 | 5,309 | 2,789 | 10,606 | 10,615 | 10,620 | 10,627 |
Total Shareholders Equity
| 196,364 | 167,105 | 157,876 | 152,636 | 150,625 | 158,319 | 164,379 | 161,293 | 159,893 | 179,688 | 172,230 | 159,908 | 148,286 | 144,874 | 138,958 | 134,063 | 147,275 | 136,386 | 123,241 | 108,547 |
Total Equity
| 222,457 | 189,666 | 179,030 | 171,471 | 167,668 | 176,598 | 184,459 | 179,789 | 178,494 | 199,225 | 189,007 | 172,918 | 156,963 | 154,219 | 147,249 | 141,175 | 155,501 | 142,839 | 127,989 | 112,016 |
Total Liabilities & Shareholders Equity
| 441,764 | 420,008 | 408,280 | 379,502 | 373,262 | 397,279 | 414,233 | 404,799 | 385,371 | 406,777 | 383,005 | 324,134 | 260,631 | 244,638 | 238,951 | 218,965 | 254,263 | 235,671 | 212,481 | 194,981 |