Amada Co., Ltd.
TSE:6113.T
1519.5 (JPY) • At close November 13, 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
| 93,420 | 98,556 | 106,791 | 75,868 | 47,167 | 56,295 | 75,964 | 75,503 | 79,434 | 80,203 | 70,211 | 57,712 | 57,835 | 66,820 | 66,610 | 58,537 | 66,073 | 77,784 | 74,118 | 53,195 |
Short Term Investments
| 36,991 | 24,937 | 23,388 | 25,679 | 15,736 | 19,939 | 32,026 | 44,781 | 65,532 | 47,169 | 50,131 | 31,059 | 38,688 | 36,513 | 39,653 | 34,890 | 35,169 | 30,364 | 33,719 | 31,182 |
Cash and Short Term Investments
| 126,411 | 123,493 | 130,179 | 101,547 | 62,903 | 76,234 | 107,990 | 120,284 | 144,966 | 127,372 | 120,342 | 88,771 | 96,523 | 103,333 | 106,263 | 93,427 | 101,242 | 108,148 | 107,837 | 84,377 |
Net Receivables
| 145,686 | 130,319 | 123,468 | 115,534 | 126,058 | 140,965 | 142,770 | 139,490 | 149,319 | 159,137 | 152,073 | 128,787 | 106,896 | 97,913 | 96,534 | 112,800 | 141,054 | 138,712 | 129,374 | 128,951 |
Inventory
| 146,587 | 134,536 | 101,885 | 81,765 | 100,495 | 100,391 | 75,525 | 70,691 | 77,916 | 90,108 | 84,566 | 83,623 | 69,972 | 52,393 | 56,270 | 75,529 | 71,087 | 59,660 | 50,099 | 47,370 |
Other Current Assets
| 10,625 | 10,368 | 8,600 | 8,163 | 9,882 | 9,574 | 22,547 | 15,698 | 13,927 | 14,099 | 12,235 | 11,394 | 11,757 | 9,880 | 9,374 | 13,685 | 13,357 | 13,179 | 10,619 | 8,801 |
Total Current Assets
| 429,309 | 398,716 | 364,132 | 307,009 | 299,338 | 327,164 | 338,220 | 331,909 | 372,347 | 377,286 | 356,439 | 301,041 | 285,054 | 263,519 | 268,441 | 283,600 | 326,740 | 319,699 | 297,929 | 269,499 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 183,700 | 176,668 | 164,429 | 160,270 | 154,907 | 130,595 | 136,812 | 132,008 | 124,734 | 129,509 | 126,292 | 118,436 | 109,554 | 105,990 | 106,655 | 103,769 | 115,832 | 110,329 | 100,307 | 100,221 |
Goodwill
| 6,781 | 6,426 | 6,251 | 6,067 | 5,928 | 7,469 | 884 | 1,153 | 1,601 | 2,230 | 3,213 | 3,376 | 3,481 | 3,736 | 3,638 | 2,871 | 3,351 | 3,735 | 0 | 0 |
Intangible Assets
| 12,610 | 11,810 | 11,900 | 13,532 | 15,009 | 11,214 | 9,851 | 7,836 | 4,927 | 3,382 | 3,493 | 3,630 | 2,911 | 3,224 | 4,042 | 4,338 | 3,913 | 3,251 | 5,927 | 4,236 |
Goodwill and Intangible Assets
| 19,391 | 18,236 | 18,151 | 19,599 | 20,937 | 18,683 | 10,735 | 8,989 | 6,528 | 5,612 | 6,706 | 7,006 | 6,392 | 6,960 | 7,680 | 7,209 | 7,264 | 6,986 | 5,927 | 4,236 |
Long Term Investments
| 25,458 | 42,815 | 62,380 | 64,292 | 69,914 | 76,393 | 30,242 | 6,356 | -16,345 | 1,675 | -81 | 19,739 | 8,380 | 14,476 | 19,518 | 24,139 | 37,040 | 61,351 | 58,945 | 51,598 |
Tax Assets
| 12,388 | 11,124 | 5,343 | 6,124 | 13,496 | 14,213 | 5,874 | 5,965 | 7,488 | 5,596 | 5,992 | 8,297 | 9,896 | 14,381 | 15,736 | 13,699 | 12,552 | 8,777 | 7,022 | 10,830 |
Other Non-Current Assets
| 10,807 | 3 | 4 | 3 | 2 | 3 | 35,283 | 48,200 | 70,509 | 53,853 | 57,374 | 40,927 | 50,560 | 47,466 | 50,148 | 47,531 | 44,107 | 38,331 | 41,118 | 38,840 |
Total Non-Current Assets
| 251,744 | 248,846 | 250,307 | 250,288 | 259,256 | 239,887 | 218,946 | 201,518 | 192,914 | 196,245 | 196,283 | 194,405 | 184,782 | 189,273 | 199,737 | 196,347 | 216,795 | 225,774 | 213,319 | 205,725 |
Total Assets
| 681,053 | 647,562 | 614,439 | 557,298 | 558,595 | 567,051 | 557,170 | 533,433 | 565,266 | 573,535 | 552,729 | 495,449 | 469,836 | 452,792 | 468,178 | 479,947 | 543,535 | 545,473 | 511,248 | 475,224 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 42,814 | 44,712 | 58,828 | 42,009 | 51,745 | 48,733 | 53,164 | 16,722 | 18,359 | 20,261 | 20,230 | 17,247 | 14,277 | 12,302 | 9,142 | 17,081 | 29,013 | 27,499 | 25,728 | 23,271 |
Short Term Debt
| 8,236 | 4,657 | 4,822 | 11,220 | 16,879 | 5,366 | 8,219 | 13,923 | 26,066 | 33,194 | 30,252 | 18,648 | 10,053 | 7,070 | 11,797 | 5,289 | 5,971 | 9,630 | 7,288 | 8,423 |
Tax Payables
| 8,069 | 10,595 | 9,120 | 2,034 | 2,909 | 7,918 | 8,160 | 3,620 | 9,583 | 6,485 | 7,421 | 2,806 | 1,463 | 1,526 | 776 | 948 | 7,838 | 10,291 | 8,235 | 4,484 |
Deferred Revenue
| 0 | 15,827 | 15,368 | 6,803 | 7,707 | 10,749 | 12,230 | 7,406 | 13,941 | 10,382 | 10,964 | 5,660 | 19,106 | 19,100 | 20,168 | 24,379 | 30,554 | 12,152 | 9,828 | 6,098 |
Other Current Liabilities
| 69,227 | 61,049 | 38,885 | 29,855 | 28,270 | 43,980 | 32,918 | 48,747 | 49,992 | 65,747 | 44,674 | 34,224 | 35,935 | 17,631 | 32,371 | 39,971 | 46,145 | 48,632 | 38,644 | 36,672 |
Total Current Liabilities
| 128,346 | 121,013 | 111,655 | 85,118 | 99,803 | 105,997 | 102,461 | 96,743 | 117,923 | 125,687 | 117,993 | 88,496 | 76,724 | 53,879 | 54,086 | 63,289 | 88,967 | 96,052 | 79,895 | 72,850 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 0 | 667 | 2,244 | 3,690 | 4,353 | 4,556 | 5,806 | 3,529 | 8,045 | 6,355 | 3,598 | 3,941 | 1,623 | 2,194 | 2,980 | 1,308 | 311 | 828 | 310 | -17,223 |
Deferred Revenue Non-Current
| 0 | 13,365 | 12,744 | 13,205 | 13,132 | 5,768 | 3,394 | 5,352 | 11,997 | 7,768 | 6,684 | 9,475 | 10,686 | 11,845 | 12,726 | 12,840 | 14,529 | 15,926 | 17,303 | 17,697 |
Deferred Tax Liabilities Non-Current
| 995 | 933 | 503 | 1,116 | 2,651 | 1,270 | 814 | 672 | 905 | 951 | 937 | 962 | 1,031 | 1,388 | 409 | 313 | 370 | 359 | 247 | 1 |
Other Non-Current Liabilities
| 17,314 | 3,064 | 3,259 | 3,357 | 4,108 | 5,334 | 7,861 | 7,167 | 7,016 | 6,295 | 6,515 | 7,473 | 7,803 | 8,327 | 9,310 | 9,561 | 13,770 | 13,340 | 15,449 | 13,924 |
Total Non-Current Liabilities
| 18,309 | 18,029 | 18,750 | 21,368 | 24,244 | 15,658 | 15,846 | 16,720 | 27,963 | 21,369 | 17,734 | 21,851 | 21,143 | 23,754 | 25,425 | 24,022 | 28,980 | 30,453 | 33,309 | 32,096 |
Total Liabilities
| 146,655 | 139,042 | 130,405 | 106,486 | 124,047 | 121,655 | 118,307 | 113,463 | 145,886 | 147,056 | 135,727 | 110,347 | 97,867 | 77,633 | 79,511 | 87,311 | 117,947 | 126,505 | 113,204 | 104,946 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 474,855 | 455,624 | 438,875 | 435,076 | 439,994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 | 54,768 |
Retained Earnings
| 311,076 | 288,300 | 269,067 | 252,315 | 248,515 | 243,714 | 242,449 | 226,500 | 217,253 | 208,449 | 210,617 | 202,865 | 203,980 | 203,485 | 203,865 | 211,424 | 215,450 | 197,110 | 179,716 | 161,405 |
Accumulated Other Comprehensive Income/Loss
| 52,038 | 29,272 | 24,164 | 8,202 | -3,985 | 1,554 | 2,950 | -15,791 | -6,826 | 7,344 | -5,353 | -29,362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 111,779 | 131,787 | 131,789 | 131,792 | 131,793 | 141,630 | 156,054 | 151,356 | 151,060 | 152,862 | 154,427 | 154,016 | 208,813 | 154,069 | 154,116 | 154,167 | 155,111 | 158,958 | 158,762 | 151,635 |
Total Shareholders Equity
| 529,661 | 504,127 | 479,788 | 447,077 | 431,091 | 441,548 | 435,672 | 416,833 | 416,255 | 423,423 | 414,459 | 382,287 | 370,328 | 373,522 | 386,848 | 390,099 | 422,362 | 414,322 | 394,691 | 367,808 |
Total Equity
| 534,396 | 508,520 | 484,034 | 450,812 | 434,548 | 445,396 | 438,863 | 419,970 | 419,380 | 426,479 | 417,002 | 385,102 | 371,969 | 375,159 | 388,667 | 392,636 | 425,588 | 418,968 | 398,044 | 370,278 |
Total Liabilities & Shareholders Equity
| 681,051 | 647,562 | 614,439 | 557,298 | 558,595 | 567,051 | 557,170 | 533,433 | 565,266 | 573,535 | 552,729 | 495,449 | 469,836 | 452,792 | 468,178 | 479,947 | 543,535 | 545,473 | 511,248 | 475,224 |