Osaka Steel Co., Ltd.
TSE:5449.T
3110 (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
| 43,111 | 4,870 | 4,997 | 4,002 | 4,487 | 4,172 | 3,948 | 1,304 | 2,469 | 2,547 | 646 | 158 | 45,351 | 56,571 | 54,064 | 51,194 | 27,078 | 20,556 | 19,156 | 10,017 |
Short Term Investments
| 37,387 | 58,607 | 57,399 | 58,618 | 69,945 | 58,447 | -90 | -75 | -79 | -7 | -85 | -10,004 | -10,005 | -6 | -7 | -3 | -4 | 42 | 42 | 46 |
Cash and Short Term Investments
| 43,111 | 4,870 | 4,997 | 4,002 | 4,487 | 4,172 | 3,948 | 1,304 | 2,469 | 2,547 | 646 | 158 | 45,351 | 56,571 | 54,064 | 51,194 | 27,078 | 20,598 | 19,198 | 10,063 |
Net Receivables
| 40,187 | 24,016 | 22,944 | 18,884 | 19,390 | 22,411 | 99,327 | 89,027 | 86,732 | 85,728 | 83,213 | 72,371 | 26,412 | 22,560 | 20,244 | 22,791 | 40,358 | 42,313 | 29,340 | 29,810 |
Inventory
| 31,664 | 25,722 | 25,500 | 19,009 | 17,582 | 23,231 | 19,341 | 11,589 | 10,188 | 11,183 | 11,067 | 10,603 | 11,830 | 10,191 | 7,216 | 8,319 | 8,237 | 8,349 | 8,618 | 7,991 |
Other Current Assets
| 112 | 53 | 1,531 | -6 | 176 | 707 | 121 | 176 | 550 | 29 | 355 | 341 | 142 | 142 | 578 | 192 | 225 | 153 | 631 | 585 |
Total Current Assets
| 115,074 | 132,995 | 130,033 | 118,028 | 128,335 | 131,252 | 122,737 | 102,096 | 99,939 | 99,487 | 95,281 | 83,473 | 83,735 | 89,464 | 82,102 | 82,496 | 75,898 | 71,413 | 57,787 | 48,449 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 76,734 | 77,464 | 76,632 | 75,103 | 70,273 | 68,061 | 68,890 | 65,511 | 54,584 | 46,180 | 42,086 | 43,831 | 44,331 | 45,921 | 50,857 | 52,092 | 53,183 | 53,073 | 54,042 | 56,681 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 18 | 16 | 18 | 40 | 99 | 163 | 230 | 44 | 50 | 15 | 15 | 16 | 16 | 16 | 41 | 89 | 165 | 262 | 387 | 321 |
Goodwill and Intangible Assets
| 18 | 16 | 18 | 40 | 99 | 163 | 230 | 44 | 50 | 15 | 15 | 16 | 16 | 16 | 41 | 89 | 165 | 262 | 387 | 321 |
Long Term Investments
| 10,669 | 2,675 | 1,532 | 1,835 | 1,801 | 2,243 | 2,245 | 1,908 | 1,648 | 1,371 | 1,598 | 11,266 | 11,190 | 1,309 | 1,708 | 1,430 | 1,773 | 2,297 | 2,453 | 1,493 |
Tax Assets
| 92 | 91 | 78 | 235 | 284 | 313 | 194 | 176 | 213 | 164 | 142 | 236 | 237 | 285 | 375 | 372 | 300 | 330 | 492 | 1,107 |
Other Non-Current Assets
| 2,150 | 0 | -2 | -2 | 0 | 0 | 367 | 465 | 195 | 109 | 116 | 425 | 380 | 408 | 402 | 433 | 483 | 554 | 174 | 169 |
Total Non-Current Assets
| 89,663 | 80,246 | 78,258 | 77,211 | 72,457 | 70,780 | 71,926 | 68,104 | 56,690 | 47,839 | 43,957 | 55,774 | 56,154 | 47,939 | 53,383 | 54,416 | 55,904 | 56,516 | 57,548 | 59,771 |
Total Assets
| 204,737 | 213,243 | 208,294 | 195,242 | 200,794 | 202,034 | 194,665 | 170,203 | 156,632 | 147,328 | 139,242 | 139,250 | 139,889 | 137,403 | 135,485 | 136,912 | 131,802 | 127,929 | 115,335 | 108,220 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 21,580 | 19,322 | 19,538 | 14,384 | 11,421 | 17,804 | 14,831 | 7,300 | 5,167 | 6,304 | 7,311 | 8,215 | 9,366 | 7,089 | 7,718 | 6,254 | 14,472 | 15,056 | 8,798 | 10,096 |
Short Term Debt
| 16,665 | 29,674 | 20,032 | 15,061 | 17,939 | 12,707 | 8,668 | 119 | 119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 1,486 | 962 | 1,001 | 320 | 1,740 | 1,487 | 2,153 | 834 | 473 | 2,993 | 1,191 | 1,049 | 1,191 | 1,740 | 1,228 | 6,364 | 2,527 | 2,907 | 4,217 | 5,894 |
Deferred Revenue
| 1,486 | 4,769 | 6,008 | 5,591 | 7,643 | 7,315 | 7,886 | 7,061 | 4,472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 5,609 | 2,030 | 1,683 | 942 | 2,186 | 1,433 | 1,325 | 830 | 1,259 | 7,854 | 5,192 | 4,481 | 4,944 | 5,031 | 4,481 | 10,349 | 6,484 | 6,776 | 8,308 | 10,756 |
Total Current Liabilities
| 45,340 | 55,795 | 47,261 | 35,978 | 39,189 | 39,259 | 32,710 | 15,310 | 11,017 | 14,158 | 12,503 | 12,696 | 14,310 | 12,120 | 12,199 | 16,603 | 20,956 | 21,832 | 17,106 | 20,852 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 0 | 0 | 6,143 | 7,084 | 9,449 | 12,765 | 13,048 | 9,103 | 253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 1,994 | 1,936 | 2,214 | 2,199 | 2,231 | 2,082 | 2,188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,607 | 1,209 | 1,495 | 1,629 | 1,217 | 1,405 | 2,060 | 1,996 | 1,886 | 1,930 | 2,213 | 2,185 | 1,652 | 2,030 | 2,181 | 2,296 | 2,277 | 2,588 | 2,766 | 2,407 |
Other Non-Current Liabilities
| 3,398 | 3,137 | 375 | 102 | 332 | 334 | 331 | 267 | 204 | 1,905 | 1,698 | 1,847 | 2,052 | 2,088 | 1,931 | 1,987 | 2,128 | 2,325 | 2,408 | 2,529 |
Total Non-Current Liabilities
| 5,005 | 4,346 | 10,007 | 10,751 | 13,212 | 16,703 | 17,670 | 13,448 | 4,531 | 3,835 | 3,911 | 4,032 | 3,704 | 4,118 | 4,112 | 4,283 | 4,405 | 4,913 | 5,174 | 4,936 |
Total Liabilities
| 50,345 | 60,141 | 57,268 | 46,729 | 52,401 | 55,962 | 50,380 | 28,758 | 15,548 | 17,993 | 16,414 | 16,728 | 18,014 | 16,238 | 16,311 | 20,886 | 25,361 | 26,745 | 22,280 | 25,788 |
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
| 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 | 8,769 |
Retained Earnings
| 137,594 | 135,426 | 133,359 | 131,337 | 131,218 | 128,134 | 125,490 | 122,340 | 121,516 | 112,450 | 107,088 | 106,394 | 104,757 | 101,963 | 98,871 | 95,908 | 85,207 | 79,778 | 71,783 | 62,666 |
Accumulated Other Comprehensive Income/Loss
| 8 | 966 | 703 | 381 | 82 | 411 | 862 | 859 | 701 | 857 | 467 | 491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5,817 | 5,819 | 5,819 | 5,819 | 6,367 | 6,367 | 6,369 | 6,370 | 6,115 | 6,115 | 6,117 | 6,119 | 7,954 | 9,985 | 10,219 | 10,063 | 11,204 | 11,538 | 11,640 | 10,521 |
Total Shareholders Equity
| 152,188 | 150,980 | 148,650 | 146,306 | 146,436 | 143,681 | 141,490 | 138,338 | 137,101 | 128,191 | 122,441 | 121,773 | 121,480 | 120,717 | 117,859 | 114,740 | 105,180 | 100,085 | 92,192 | 81,956 |
Total Equity
| 154,389 | 153,102 | 151,026 | 148,513 | 148,393 | 146,072 | 144,285 | 141,445 | 141,084 | 129,335 | 122,828 | 122,522 | 121,875 | 121,165 | 119,174 | 116,026 | 106,441 | 101,184 | 93,055 | 82,432 |
Total Liabilities & Shareholders Equity
| 204,734 | 213,243 | 208,294 | 195,242 | 200,794 | 202,034 | 194,665 | 170,203 | 156,632 | 147,328 | 139,242 | 139,250 | 139,889 | 137,403 | 135,485 | 136,912 | 131,802 | 127,929 | 115,335 | 108,220 |