Brother Industries, Ltd.
TSE:6448.T
2697.5 (JPY) • At close December 30, 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
| 166,146 | 119,042 | 167,915 | 191,002 | 168,422 | 131,152 | 121,384 | 112,032 | 69,671 | 107,949 | 71,357 | 52,320 | 59,536 | 67,239 | 49,829 | 45,970 | 83,545 | 70,412 | 57,009 | 80,891 |
Short Term Investments
| 7,218 | 10,867 | 11,419 | 8,391 | 11,277 | 7,970 | 9,272 | 9,701 | 9,737 | 2,915 | 3,017 | 10,004 | 881 | 527 | 729 | 865 | 404 | 398 | 3,009 | 2,004 |
Cash and Short Term Investments
| 166,146 | 129,909 | 179,334 | 199,393 | 179,699 | 139,122 | 130,656 | 121,733 | 79,408 | 110,864 | 74,374 | 62,324 | 60,417 | 67,766 | 50,558 | 46,835 | 83,949 | 70,810 | 60,018 | 82,895 |
Net Receivables
| 131,591 | 146,635 | 102,685 | 93,055 | 95,067 | 101,498 | 0 | 0 | 97,473 | 99,427 | 90,490 | 78,863 | 64,186 | 62,186 | 68,928 | 64,303 | 69,961 | 80,937 | 69,714 | 60,602 |
Inventory
| 207,971 | 222,133 | 169,583 | 120,186 | 117,858 | 128,517 | 116,967 | 112,432 | 126,871 | 122,425 | 103,406 | 87,679 | 76,483 | 72,255 | 64,739 | 71,990 | 74,613 | 80,027 | 72,704 | 69,544 |
Other Current Assets
| 36,191 | 47,311 | 36,562 | 24,508 | 27,433 | 23,763 | 14,212 | 14,703 | 41,436 | 39,015 | 21,982 | 19,688 | 24,961 | 26,810 | 25,852 | 24,010 | 27,185 | 31,127 | 26,253 | 19,625 |
Total Current Assets
| 541,899 | 511,746 | 476,745 | 428,751 | 408,780 | 384,930 | 366,633 | 345,225 | 340,174 | 371,731 | 290,252 | 248,554 | 226,047 | 229,017 | 210,077 | 207,138 | 255,708 | 262,901 | 228,689 | 232,666 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 180,359 | 153,498 | 138,263 | 128,577 | 129,931 | 115,997 | 120,320 | 120,767 | 123,071 | 112,143 | 100,422 | 88,588 | 69,945 | 68,159 | 72,548 | 70,702 | 71,981 | 72,591 | 62,816 | 72,455 |
Goodwill
| 52,955 | 70,840 | 79,366 | 75,845 | 91,431 | 98,391 | 101,008 | 95,594 | 107,408 | 3,836 | 4,321 | 5,253 | 6,398 | 8,058 | 9,148 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 44,286 | 43,380 | 42,323 | 42,351 | 42,978 | 47,812 | 52,905 | 51,418 | 57,209 | 16,824 | 15,596 | 14,429 | 13,517 | 12,786 | 15,019 | 15,607 | 18,278 | 15,297 | 10,874 | 10,587 |
Goodwill and Intangible Assets
| 97,241 | 114,220 | 121,689 | 118,196 | 134,409 | 146,203 | 153,913 | 147,012 | 164,617 | 20,660 | 19,917 | 19,682 | 19,915 | 20,844 | 24,167 | 15,607 | 18,278 | 15,297 | 10,874 | 10,587 |
Long Term Investments
| 42,494 | 50,199 | 53,185 | 53,525 | 43,815 | 46,641 | 30,907 | 21,445 | 13,723 | 36,998 | 34,610 | 28,608 | 28,191 | 27,549 | 28,095 | 22,254 | 25,186 | 29,107 | 25,870 | 11,698 |
Tax Assets
| 20,659 | 20,818 | 21,261 | 14,842 | 14,533 | 14,827 | 13,489 | 16,691 | 3,565 | 4,639 | 3,031 | 1,880 | 1,901 | 2,867 | 2,906 | 2,190 | 2,234 | 1,965 | 1,761 | 7,555 |
Other Non-Current Assets
| 13,457 | 1 | 2 | 1 | 1 | 1 | 23,012 | 22,964 | 22,658 | 21,055 | 21,738 | 34,179 | 24,903 | 24,209 | 28,197 | 19,776 | 18,872 | 17,248 | 18,207 | 8,935 |
Total Non-Current Assets
| 354,210 | 338,736 | 334,400 | 315,141 | 322,689 | 323,669 | 341,641 | 328,879 | 327,634 | 195,495 | 179,718 | 172,937 | 144,855 | 143,628 | 155,913 | 130,529 | 136,551 | 136,208 | 119,528 | 111,230 |
Total Assets
| 896,109 | 850,486 | 811,149 | 743,896 | 731,472 | 708,604 | 708,278 | 674,107 | 667,811 | 567,230 | 469,973 | 421,494 | 370,905 | 372,645 | 365,990 | 337,667 | 392,259 | 399,109 | 348,217 | 343,896 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 49,080 | 57,806 | 49,253 | 34,010 | 34,533 | 40,069 | 43,825 | 44,933 | 35,158 | 44,712 | 42,771 | 32,107 | 35,978 | 33,615 | 33,713 | 24,067 | 35,541 | 39,719 | 40,211 | 40,964 |
Short Term Debt
| 0 | 58,221 | 28,039 | 34,859 | 66,967 | 16,352 | 9,092 | 23,493 | -32,979 | 10,776 | 1,466 | 6,524 | 19,466 | 9,136 | 11,364 | 9,901 | 13,054 | 18,274 | 15,251 | 33,635 |
Tax Payables
| 7,597 | 5,472 | 14,084 | 6,779 | 3,455 | 8,071 | 6,099 | 6,461 | 3,123 | 14,923 | 2,640 | 2,998 | 2,592 | 7,346 | 4,378 | 2,707 | 5,194 | 10,751 | 3,361 | 4,648 |
Deferred Revenue
| 0 | 25,446 | 34,619 | 26,317 | 19,699 | 18,558 | 14,277 | 15,225 | 52,518 | 62,354 | 44,771 | 41,000 | 40,662 | 46,621 | 43,893 | 49,057 | 59,681 | 64,204 | 39,347 | 39,719 |
Other Current Liabilities
| 110,066 | 94,619 | 88,241 | 85,897 | 77,156 | 63,586 | 70,944 | 62,245 | 25,284 | 82,978 | 69,920 | 65,425 | 59,442 | 62,824 | 63,219 | 63,394 | 76,142 | 92,823 | 61,054 | 63,983 |
Total Current Liabilities
| 166,743 | 201,276 | 179,506 | 151,489 | 169,918 | 149,844 | 157,039 | 152,357 | 138,517 | 153,389 | 116,797 | 107,054 | 117,478 | 112,921 | 112,674 | 100,069 | 129,931 | 161,567 | 119,877 | 143,230 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 28,510 | 600 | 39,024 | 38,290 | 56,650 | 77,232 | 94,552 | 119,863 | 141,681 | 4,705 | 12,900 | 12,700 | -5,718 | 9,667 | 15,578 | 20,500 | 20,544 | 982 | 22,070 | 15,138 |
Deferred Revenue Non-Current
| 2,562 | 2,049 | 1,600 | 1,506 | 1,189 | 890 | 32,791 | 31,957 | 17,779 | 20,034 | 14,826 | 10,103 | 8,028 | 8,639 | 7,188 | 6,143 | 6,737 | 6,540 | 6,145 | 5,821 |
Deferred Tax Liabilities Non-Current
| 7,219 | 7,055 | 7,207 | 6,394 | 5,564 | 6,456 | 8,257 | 7,843 | 18,160 | 12,980 | 8,956 | 4,288 | 4,935 | 5,907 | 5,901 | 4,327 | 7,117 | 7,419 | 6,368 | 2,634 |
Other Non-Current Liabilities
| 22,955 | 42,827 | 40,302 | 46,510 | 52,981 | 32,590 | 3,145 | 379 | 11,953 | 8,841 | 8,186 | 8,581 | 8,540 | 9,460 | 11,118 | 7,257 | 8,707 | 8,938 | 9,392 | 27,152 |
Total Non-Current Liabilities
| 61,246 | 52,531 | 70,432 | 92,700 | 116,384 | 117,168 | 138,745 | 160,042 | 189,573 | 46,560 | 44,868 | 35,672 | 22,003 | 39,256 | 39,785 | 38,227 | 43,105 | 23,879 | 43,975 | 50,745 |
Total Liabilities
| 227,989 | 253,807 | 249,938 | 244,189 | 286,302 | 267,012 | 295,784 | 312,399 | 328,090 | 199,949 | 161,665 | 142,726 | 139,481 | 152,177 | 152,459 | 138,296 | 173,036 | 185,446 | 163,852 | 193,975 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 601,581 | 586,557 | 544,048 | 526,046 | 496,336 | 66,255 | 75,216 | 42,729 | 0 | 0 | 15,044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 19,209 | 19,209 | 19,209 | 19,209 | 19,209 | 19,209 | 19,209 | 19,209 | 19,209 | 19,209 | 19,209 | 19,209 | 0 | 19,209 | 19,209 | 19,209 | 19,209 | 19,209 | 19,209 | 19,209 |
Retained Earnings
| 584,293 | 568,055 | 554,910 | 509,662 | 491,803 | 462,244 | 427,842 | 407,843 | 337,330 | 314,892 | 268,156 | 255,639 | 243,725 | 230,351 | 211,646 | 197,082 | 188,294 | 167,812 | 142,722 | 121,979 |
Accumulated Other Comprehensive Income/Loss
| 50,066 | -4,962 | -25,411 | -60,998 | -97,526 | -71,577 | -66,255 | -75,216 | -42,729 | 24,205 | 1,723 | -15,044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 14,480 | 9,355 | 12,438 | -45,821 | 15,035 | 14,883 | -117,792 | -157,207 | -102,920 | -7,529 | 2,607 | -26,597 | -31,513 | -29,101 | -18,346 | -19,305 | 15,596 | 23,431 | 15,105 | 15,216 |
Total Shareholders Equity
| 668,048 | 596,619 | 561,146 | 483,050 | 428,520 | 424,759 | 395,514 | 345,061 | 322,882 | 350,776 | 291,695 | 263,295 | 231,421 | 220,461 | 212,509 | 196,986 | 216,298 | 210,452 | 181,113 | 149,921 |
Total Equity
| 668,121 | 596,679 | 561,211 | 499,707 | 445,170 | 441,592 | 412,494 | 361,708 | 339,721 | 367,281 | 308,308 | 278,768 | 231,424 | 220,468 | 213,531 | 199,371 | 219,223 | 213,663 | 184,365 | 149,921 |
Total Liabilities & Shareholders Equity
| 896,109 | 850,486 | 811,149 | 743,896 | 731,472 | 708,604 | 708,278 | 674,107 | 667,811 | 567,230 | 469,973 | 421,494 | 370,905 | 372,645 | 365,990 | 337,667 | 392,259 | 399,109 | 348,217 | 343,896 |