Sumitomo Heavy Industries, Ltd.
TSE:6302.T
3356 (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 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 104,458 | 93,727 | 88,782 | 99,518 | 87,067 | 73,589 | 88,233 | 63,820 | 65,804 | 57,423 | 67,826 | 47,814 | 73,373 | 52,486 | 62,511 | 44,685 | 30,256 | 48,155 | 43,917 | 49,636 | 58,454 | 47,973 | 40,150 | 36,715 | 43,295 | 57,410 | 35,403 | 41,018 |
Short Term Investments
| 0 | 3,749 | -11,893 | -13,539 | -11,239 | -8,180 | 0 | -5,143 | 5,000 | 35,000 | 10,000 | 0 | -63 | -67 | -79 | -145 | 0 | 0 | 0 | 0 | 0 | 3 | 1,195 | 330 | 34,343 | 32,367 | 39,396 | 44,666 |
Cash and Short Term Investments
| 104,458 | 97,476 | 88,782 | 99,518 | 87,067 | 73,589 | 88,233 | 63,820 | 70,804 | 92,423 | 77,826 | 47,814 | 73,373 | 52,486 | 62,511 | 44,685 | 30,256 | 48,155 | 43,917 | 49,636 | 58,454 | 47,976 | 41,345 | 37,045 | 77,638 | 89,777 | 74,799 | 85,684 |
Net Receivables
| 287,461 | 294,619 | 294,771 | 282,928 | 271,406 | 291,578 | 282,662 | 257,780 | 235,334 | 212,092 | 195,162 | 185,491 | 193,444 | 164,915 | 140,525 | 163,295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 321,086 | 275,528 | 232,140 | 200,156 | 200,978 | 189,045 | 167,400 | 162,737 | 156,270 | 153,836 | 144,249 | 139,216 | 143,922 | 131,035 | 123,416 | 149,380 | 130,450 | 100,519 | 92,981 | 88,859 | 93,907 | 92,428 | 109,921 | 130,620 | 144,741 | 169,035 | 200,256 | 164,382 |
Other Current Assets
| 35,280 | 43,735 | 32,409 | 31,018 | 33,333 | 29,356 | 26,542 | 23,311 | 30,594 | 33,649 | 17,717 | 14,107 | 18,307 | 16,906 | 13,328 | 22,933 | 221,240 | 183,835 | 180,914 | 177,671 | 169,039 | 188,827 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 748,285 | 711,358 | 648,102 | 613,620 | 592,784 | 583,568 | 564,837 | 507,648 | 493,002 | 492,000 | 434,954 | 386,628 | 429,046 | 365,342 | 339,780 | 380,293 | 381,946 | 332,509 | 317,812 | 316,166 | 321,400 | 329,231 | 371,049 | 394,252 | 474,059 | 542,689 | 566,559 | 559,900 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 330,007 | 320,077 | 301,014 | 275,804 | 268,066 | 248,276 | 239,596 | 227,741 | 227,769 | 228,302 | 220,284 | 210,652 | 219,812 | 214,155 | 216,477 | 214,027 | 204,454 | 185,145 | 181,480 | 180,990 | 187,608 | 196,104 | 199,758 | 119,135 | 128,784 | 124,757 | 128,757 | 128,396 |
Goodwill
| 19,312 | 19,223 | 31,054 | 29,364 | 33,505 | 24,049 | 18,030 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 37,421 | 46,500 | 47,432 | 39,649 | 41,022 | 32,319 | 15,243 | 11,219 | 9,333 | 8,648 | 7,765 | 6,374 | 6,936 | 7,308 | 6,392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 19,312 | 56,644 | 77,554 | 76,796 | 73,154 | 65,071 | 50,349 | 15,243 | 11,219 | 9,333 | 8,648 | 7,765 | 6,374 | 6,936 | 7,308 | 6,392 | 0 | 0 | 0 | 0 | 0 | 3 | 1,195 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 25,458 | 20,648 | 33,806 | 36,351 | 31,010 | 26,450 | 0 | 29,311 | 20,987 | -5,491 | 16,745 | 25,188 | 23,984 | 26,348 | 30,477 | 28,372 | 0 | 0 | 0 | 0 | 0 | 30,754 | 32,181 | 15,942 | -18,012 | -6,619 | -14,017 | -24,703 |
Tax Assets
| 22,456 | 20,552 | 25,870 | 25,456 | 26,928 | 26,874 | 9,777 | 11,407 | 13,153 | 9,607 | 10,118 | 11,838 | 7,419 | 8,319 | 9,886 | 11,940 | 10,346 | 7,288 | 7,400 | 11,498 | 11,049 | 11,388 | 11,283 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 55,339 | 19,591 | 8,583 | 2,659 | 3,213 | 3,811 | 31,009 | 5,136 | 16,728 | 52,277 | 33,434 | 5,654 | 5,206 | 5,729 | 6,159 | 16,412 | 81,888 | 75,948 | 72,541 | 61,117 | 60,234 | 20,530 | 19,438 | 50,443 | 72,318 | 62,846 | 66,718 | 76,498 |
Total Non-Current Assets
| 452,572 | 437,512 | 446,827 | 417,066 | 402,371 | 370,482 | 330,731 | 288,838 | 289,856 | 294,028 | 289,229 | 261,097 | 262,795 | 261,487 | 270,307 | 277,143 | 296,688 | 268,381 | 261,421 | 253,605 | 258,891 | 258,779 | 263,855 | 185,520 | 183,090 | 180,984 | 181,458 | 180,191 |
Total Assets
| 1,200,857 | 1,148,870 | 1,094,930 | 1,030,684 | 995,154 | 954,051 | 895,569 | 796,484 | 782,859 | 786,027 | 724,182 | 647,724 | 691,841 | 626,829 | 610,087 | 657,436 | 678,634 | 600,890 | 579,233 | 569,771 | 580,291 | 588,010 | 634,904 | 579,772 | 657,149 | 723,673 | 748,017 | 740,091 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 180,822 | 186,282 | 172,615 | 160,260 | 158,489 | 188,069 | 184,227 | 147,318 | 142,304 | 140,436 | 124,211 | 113,575 | 153,843 | 131,951 | 108,018 | 136,090 | 117,711 | 97,359 | 89,913 | 81,379 | 80,323 | 70,300 | 73,375 | 69,779 | 141,342 | 76,197 | 81,808 | 81,952 |
Short Term Debt
| 82,999 | 91,498 | 42,943 | 34,968 | 67,638 | 52,400 | 41,317 | 43,192 | 50,008 | 57,311 | 79,672 | 59,277 | 47,179 | 25,915 | 40,962 | 69,312 | 86,953 | 104,511 | 131,582 | 162,914 | 165,830 | 216,240 | 232,453 | 264,935 | 223,151 | 280,509 | 285,138 | 221,671 |
Tax Payables
| 13,980 | 3,177 | 8,008 | 6,615 | 5,921 | 11,453 | 5,726 | 8,904 | 6,919 | 8,590 | 6,903 | 3,014 | 11,329 | 11,574 | 6,759 | 4,810 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 48,029 | 60,473 | 81,941 | 85,340 | 81,419 | 83,680 | 0 | 54,406 | 56,925 | 67,640 | 47,803 | 31,244 | 49,555 | 51,708 | 49,404 | 56,629 | 56,756 | 54,084 | 46,075 | 38,645 | 33,434 | 34,909 | 38,665 | 35,139 | 40,969 | 53,519 | 52,632 | 113,132 |
Other Current Liabilities
| 104,479 | 79,985 | 69,324 | 60,594 | 58,111 | 58,229 | 122,176 | 45,669 | 45,682 | 47,384 | 37,444 | 38,918 | 37,884 | 32,933 | 36,570 | 40,354 | 48,761 | 41,259 | 31,976 | 27,417 | 28,669 | 21,318 | 32,706 | 44,686 | 51,413 | 67,539 | 95,325 | 89,325 |
Total Current Liabilities
| 416,329 | 418,238 | 366,823 | 341,162 | 365,657 | 382,378 | 347,720 | 290,585 | 294,919 | 312,771 | 289,130 | 243,014 | 288,461 | 242,507 | 234,954 | 302,385 | 310,181 | 297,213 | 299,546 | 310,355 | 308,256 | 342,767 | 377,199 | 414,539 | 456,875 | 477,764 | 514,903 | 506,080 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 79,231 | 72,338 | 68,307 | 89,471 | 57,032 | 20,912 | 22,864 | 17,268 | 18,224 | 26,333 | 27,761 | 39,270 | 49,343 | 41,918 | 46,698 | 41,027 | 51,911 | 37,049 | 46,787 | 59,373 | 100,573 | 103,321 | 116,332 | 114,346 | 118,762 | 163,157 | 143,900 | 142,223 |
Deferred Revenue Non-Current
| 0 | 7,904 | 47,064 | 51,813 | 53,781 | 46,236 | 181,950 | 45,012 | 51,783 | 46,365 | 40,534 | 39,217 | 35,938 | 31,380 | 32,426 | 34,808 | 0 | 24,110 | 22,578 | 20,049 | 16,202 | 9,666 | 9,732 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 20,408 | 20,479 | 20,479 | 20,437 | 20,628 | 20,713 | 20,730 | 20,942 | 21,027 | 22,293 | 24,608 | 24,608 | 27,651 | 31,836 | 32,211 | 32,211 | 0 | 32,306 | 33,505 | 31,055 | 31,216 | 31,297 | 32,352 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 57,425 | 60,892 | 25,413 | 22,874 | 20,408 | 18,810 | -122,660 | 13,505 | 14,089 | 13,164 | 11,089 | 8,788 | 8,302 | 9,808 | 9,645 | 8,308 | 70,171 | 4,202 | 5,324 | 7,953 | 5,585 | 3,675 | 4,027 | 13,240 | 8,735 | 4,880 | 4,519 | 3,907 |
Total Non-Current Liabilities
| 157,064 | 153,709 | 161,263 | 184,595 | 151,849 | 106,671 | 102,884 | 96,727 | 105,123 | 108,155 | 103,992 | 111,883 | 121,234 | 114,942 | 120,980 | 116,354 | 122,082 | 97,667 | 108,194 | 118,430 | 153,576 | 147,959 | 162,443 | 127,586 | 127,497 | 168,037 | 148,419 | 146,130 |
Total Liabilities
| 573,393 | 571,947 | 528,086 | 525,757 | 517,506 | 489,049 | 450,604 | 387,312 | 400,042 | 420,926 | 393,122 | 354,897 | 409,695 | 357,449 | 355,934 | 418,739 | 432,263 | 394,880 | 407,740 | 428,785 | 461,832 | 490,726 | 539,642 | 542,125 | 584,372 | 645,801 | 663,322 | 652,210 |
Equity: | ||||||||||||||||||||||||||||
Preferred Stock
| 9,433 | 0 | 0 | 446,178 | 423,091 | 404,759 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 | 30,872 |
Retained Earnings
| 433,579 | 413,570 | 423,104 | 390,336 | 367,229 | 348,863 | 314,296 | 289,587 | 265,588 | 239,815 | 221,101 | 207,580 | 201,433 | 188,047 | 161,951 | 148,725 | 142,053 | 104,950 | 68,848 | 42,677 | 19,848 | 3,493 | -10,327 | -23,407 | 7,206 | 15,352 | 15,355 | 12,749 |
Accumulated Other Comprehensive Income/Loss
| 90,989 | 100,767 | 0 | 44,519 | 41,366 | 48,710 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 64,331 | 24,054 | 97,412 | 24,970 | 24,990 | 25,024 | 85,841 | 78,143 | 80,160 | 89,392 | 74,461 | 50,398 | 46,583 | 48,408 | 51,399 | 48,984 | 64,159 | 70,188 | 68,021 | 63,608 | 63,806 | 54,966 | 66,949 | 22,584 | 26,751 | 26,751 | 32,682 | 32,502 |
Total Shareholders Equity
| 619,771 | 569,263 | 551,388 | 490,697 | 464,457 | 453,469 | 431,009 | 398,602 | 376,620 | 360,079 | 326,434 | 288,850 | 278,888 | 267,327 | 244,222 | 228,581 | 237,084 | 206,010 | 167,741 | 137,157 | 114,526 | 89,331 | 87,494 | 30,049 | 64,829 | 72,975 | 78,909 | 76,123 |
Total Equity
| 627,464 | 576,922 | 566,844 | 504,927 | 477,648 | 465,002 | 444,965 | 409,172 | 376,620 | 360,079 | 326,434 | 288,850 | 278,888 | 267,327 | 244,222 | 228,581 | 237,084 | 206,010 | 167,741 | 137,157 | 114,526 | 89,331 | 87,494 | 30,049 | 64,829 | 72,975 | 78,909 | 76,123 |
Total Liabilities & Shareholders Equity
| 1,200,857 | 1,148,869 | 1,094,930 | 1,030,684 | 995,154 | 954,051 | 895,569 | 796,484 | 782,859 | 786,027 | 724,182 | 647,724 | 691,841 | 626,829 | 610,087 | 657,436 | 678,634 | 600,890 | 579,233 | 569,771 | 580,291 | 588,010 | 634,904 | 579,772 | 657,149 | 723,673 | 748,017 | 740,091 |