Heiwa Corporation
TSE:6412.T
2094 (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
| 39,874 | 36,816 | 42,250 | 40,307 | 36,208 | 42,461 | 41,405 | 69,753 | 95,101 | 109,628 | 96,425 | 74,549 | 37,756 | 24,541 | 36,971 | 38,911 | 55,835 | 38,570 | 42,163 | 46,014 |
Short Term Investments
| 17,878 | 30,900 | 24,801 | 29,776 | 47,087 | 50,719 | 44,839 | 36,823 | 11,401 | 12,631 | 8,625 | 21,003 | 45,736 | 39,436 | 22,432 | 4,383 | 14,628 | 23,937 | 27,853 | 28,686 |
Cash and Short Term Investments
| 57,752 | 67,716 | 67,051 | 70,083 | 83,295 | 93,180 | 86,244 | 106,576 | 106,502 | 122,259 | 105,050 | 95,552 | 83,492 | 63,977 | 59,403 | 43,294 | 70,463 | 62,507 | 70,016 | 74,700 |
Net Receivables
| 11,225 | 8,095 | 8,369 | 8,973 | 13,299 | 9,855 | 14,255 | 18,075 | 21,060 | 22,500 | 25,391 | 28,051 | 23,819 | 14,181 | 15,850 | 12,811 | 24,888 | 19,691 | 19,440 | 30,296 |
Inventory
| 17,525 | 13,464 | 9,710 | 9,936 | 7,446 | 8,597 | 8,407 | 7,921 | 10,663 | 7,723 | 8,334 | 8,142 | 13,047 | 5,590 | 11,373 | 11,516 | 18,635 | 14,692 | 9,806 | 11,134 |
Other Current Assets
| 10,904 | 8,021 | 8,506 | 12,894 | 10,357 | 11,222 | 13,303 | 12,877 | 12,788 | 9,541 | 9,311 | 6,240 | 6,202 | 4,691 | 5,675 | 8,413 | 9,567 | 9,198 | 7,647 | 5,894 |
Total Current Assets
| 97,406 | 96,622 | 92,828 | 101,184 | 113,587 | 121,492 | 122,209 | 145,449 | 151,013 | 162,023 | 148,086 | 137,985 | 126,560 | 88,439 | 92,301 | 76,034 | 123,553 | 106,088 | 106,909 | 122,024 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 299,634 | 293,667 | 292,451 | 293,431 | 287,998 | 285,377 | 282,584 | 273,874 | 271,931 | 261,603 | 260,386 | 247,300 | 245,155 | 30,079 | 31,622 | 31,087 | 28,133 | 23,805 | 24,904 | 24,719 |
Goodwill
| 5,705 | 5,622 | 5,748 | 5,947 | 4,685 | 5,357 | 2,905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 3,892 | 4,152 | 4,494 | 4,569 | 4,529 | 4,496 | 7,127 | 6,354 | 6,363 | 5,062 | 5,062 | 4,253 | 3,854 | 85 | 108 | 163 | 256 | 2,341 | 2,199 | 2,291 |
Goodwill and Intangible Assets
| 9,597 | 9,774 | 10,242 | 10,516 | 9,214 | 9,853 | 7,127 | 6,354 | 6,363 | 5,062 | 5,062 | 4,253 | 3,854 | 85 | 108 | 163 | 256 | 2,341 | 2,199 | 2,291 |
Long Term Investments
| 8,796 | 15,614 | 13,120 | 15,830 | 17,208 | 18,356 | -34,829 | -24,017 | -875 | -3,336 | 7,249 | -2,356 | -23,780 | -13,688 | 6,365 | 24,091 | 22,063 | 69,787 | 59,685 | 50,670 |
Tax Assets
| 7,944 | 8,048 | 8,422 | 9,106 | 8,746 | 7,751 | 5,794 | 6,033 | 6,305 | 5,159 | 4,653 | 4,274 | 4,238 | 2,384 | 2,719 | 3,163 | 4,621 | 1,558 | 2,409 | 2,871 |
Other Non-Current Assets
| 4,652 | 0 | 1 | 0 | 6 | 13 | 49,646 | 41,456 | 15,976 | 17,320 | 13,067 | 25,598 | 50,848 | 41,484 | 23,635 | 5,932 | 16,663 | 30,840 | 36,134 | 36,928 |
Total Non-Current Assets
| 330,623 | 327,103 | 324,236 | 328,883 | 323,172 | 321,350 | 310,322 | 303,700 | 299,700 | 285,808 | 290,417 | 279,069 | 280,315 | 60,344 | 64,449 | 64,436 | 71,736 | 128,331 | 125,331 | 117,479 |
Total Assets
| 428,029 | 423,727 | 417,066 | 430,070 | 436,762 | 442,845 | 432,533 | 449,152 | 450,715 | 447,833 | 438,506 | 417,057 | 406,875 | 148,783 | 156,750 | 140,470 | 195,289 | 234,419 | 232,240 | 239,503 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 11,113 | 3,891 | 3,704 | 3,954 | 4,896 | 3,442 | 2,969 | 3,380 | 20,183 | 22,825 | 25,080 | 14,743 | 19,033 | 16,268 | 22,179 | 7,567 | 16,994 | 20,766 | 19,764 | 30,641 |
Short Term Debt
| 10,926 | 31,419 | 29,543 | 37,301 | 22,078 | 13,668 | 35,228 | 37,501 | 56,488 | 16,876 | 21,690 | 29,619 | 31,416 | 6,518 | 443 | 513 | 697 | 0 | 0 | 0 |
Tax Payables
| 5,751 | 3,812 | 3,639 | 2,206 | 4,069 | 9,264 | 2,663 | 4,198 | 3,975 | 9,025 | 4,307 | 6,118 | 4,045 | 4,199 | 1,268 | 196 | 276 | 2,043 | 1,596 | 1,903 |
Deferred Revenue
| 5,751 | 5,181 | 4,530 | 3,548 | 7,413 | 12,588 | 5,181 | 7,824 | 7,658 | 11,495 | 6,651 | 7,914 | 6,408 | 5,184 | 1,743 | 489 | 606 | 0 | 0 | 0 |
Other Current Liabilities
| 23,188 | 28,968 | 29,480 | 22,061 | 21,696 | 25,196 | 24,409 | 26,471 | 18,873 | 17,103 | 15,795 | 16,951 | 15,205 | 6,948 | 3,256 | 1,938 | 4,442 | 5,481 | 4,914 | 6,867 |
Total Current Liabilities
| 50,978 | 69,459 | 67,257 | 66,864 | 56,083 | 54,894 | 67,787 | 75,176 | 103,202 | 68,299 | 69,216 | 69,227 | 72,062 | 34,918 | 27,621 | 10,507 | 22,739 | 26,247 | 24,678 | 37,508 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 94,276 | 75,352 | 83,103 | 84,153 | 93,756 | 107,088 | 87,888 | 95,416 | 85,447 | 139,337 | 146,815 | 142,611 | 142,802 | 1,122 | 7,641 | 8,085 | 2,398 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 1,643 | 5,540 | 5,278 | 5,318 | 5,166 | 4,846 | -68,194 | 4,343 | 4,264 | 3,541 | 5,788 | 4,954 | 6,426 | 2,271 | 2,402 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 12,488 | 14,860 | 15,212 | 16,696 | 17,764 | 17,384 | 18,503 | 18,273 | 18,449 | 16,979 | 17,166 | 15,440 | 12,361 | 108 | 399 | 0 | 0 | 57 | 16 | 13 |
Other Non-Current Liabilities
| 29,456 | 27,512 | 29,029 | 30,797 | 31,417 | 33,582 | 109,849 | 38,539 | 40,482 | 41,409 | 43,020 | 43,645 | 48,398 | 13,647 | 22,361 | 33,627 | 41,964 | 688 | 1,194 | 1,252 |
Total Non-Current Liabilities
| 137,863 | 123,264 | 132,622 | 136,964 | 148,103 | 162,900 | 148,046 | 156,571 | 148,642 | 201,266 | 212,789 | 206,650 | 209,987 | 17,148 | 32,803 | 41,712 | 44,362 | 745 | 1,210 | 1,265 |
Total Liabilities
| 188,841 | 192,723 | 199,879 | 203,828 | 204,186 | 217,794 | 215,833 | 231,747 | 251,844 | 269,565 | 282,005 | 275,877 | 282,049 | 52,066 | 60,424 | 52,219 | 67,101 | 26,992 | 25,888 | 38,773 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 8 | 0 | 324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 | 16,755 |
Retained Earnings
| 168,438 | 159,717 | 146,922 | 155,594 | 162,620 | 154,638 | 146,187 | 147,268 | 128,087 | 107,314 | 86,748 | 72,379 | 57,807 | 42,410 | 26,899 | 19,892 | 25,218 | 175,399 | 175,216 | 170,424 |
Accumulated Other Comprehensive Income/Loss
| 484 | 1,024 | -8 | 373 | -324 | 128 | 277 | 6 | 699 | 1,313 | 1,714 | 1,946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 53,508 | 53,508 | 53,510 | 53,520 | 53,201 | 53,530 | 53,481 | 53,376 | 53,330 | 37,786 | 37,628 | 37,494 | 38,471 | 37,552 | 52,672 | 51,604 | 86,215 | 15,273 | 14,381 | 13,009 |
Total Shareholders Equity
| 239,185 | 231,004 | 217,187 | 226,242 | 232,576 | 225,051 | 216,700 | 217,405 | 198,871 | 163,168 | 142,845 | 128,574 | 113,033 | 96,717 | 96,326 | 88,251 | 128,188 | 207,427 | 206,352 | 200,188 |
Total Equity
| 239,185 | 231,004 | 217,187 | 226,242 | 232,576 | 225,051 | 216,700 | 217,405 | 198,871 | 178,268 | 156,501 | 141,180 | 124,826 | 96,717 | 96,326 | 88,251 | 128,188 | 207,427 | 206,352 | 200,730 |
Total Liabilities & Shareholders Equity
| 428,026 | 423,727 | 417,066 | 430,070 | 436,762 | 442,845 | 432,533 | 449,152 | 450,715 | 447,833 | 438,506 | 417,057 | 406,875 | 148,783 | 156,750 | 140,470 | 195,289 | 234,419 | 232,240 | 239,503 |