Mitsubishi Heavy Industries, Ltd.
TSE:7011.T
2113.5 (JPY) • At close November 1, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| 222,023 | 191,126 | 173,684 | 49,355 | -32,660 | 182,624 | 128,042 | 169,718 | 132,682 | 232,697 | 214,421 | 155,448 | 69,831 | 39,499 | 28,137 | 64,923 | 61,332 | 48,840 | 29,817 | 4,050 | 21,787 | 34,331 | 26,447 | -20,351 | -137,006 |
Depreciation & Amortization
| 155,899 | 148,549 | 135,787 | 238,258 | 323,967 | 198,761 | 192,588 | 189,330 | 170,122 | 168,947 | 140,762 | 118,557 | 123,964 | 132,159 | 138,045 | 152,989 | 128,260 | 106,608 | 100,810 | 99,183 | 99,816 | 97,016 | 95,962 | 99,352 | 105,868 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -48,448 | -162,225 | 27,219 | -167,158 | 207,739 | 122,827 | 87,092 | -173,000 | -151,504 | -125,145 | -39,803 | 74,560 | 31,311 | 153,883 | -21,254 | -127,339 | -19,527 | 5,603 | -46,866 | -34,439 | 12,577 | -32,371 | -62,675 | 387,634 | 416,399 |
Accounts Receivables
| -90,002 | -32,978 | -51,031 | -27,739 | 65,082 | 34,863 | -9,135 | -11,002 | 75,764 | 29,145 | -73,900 | 60,932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -70,402 | -65,690 | -89,963 | 57,222 | 39,162 | 17,229 | 126,965 | -121,023 | -116,847 | -156,049 | -15,599 | 32,827 | 33,945 | 167,088 | 40,913 | -149,996 | -140,789 | 0 | -18,430 | 0 | -64,495 | 0 | 0 | 482,755 | 257,487 |
Accounts Payables
| 20,734 | -55,676 | 73,101 | -68,731 | -27,859 | 51,014 | 64,385 | -14,261 | -3,228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 91,222 | -7,881 | 95,112 | -127,910 | 131,354 | 19,721 | -39,873 | -51,977 | -34,657 | 30,904 | -24,204 | 41,733 | -2,634 | -13,205 | -62,167 | 22,657 | 121,262 | 0 | -28,436 | 0 | 77,072 | 0 | 0 | -95,121 | 158,912 |
Other Non Cash Items
| 453,180 | -96,562 | -51,127 | -215,403 | -46,482 | -99,288 | -62,613 | -90,135 | 118,702 | -63,665 | -19,164 | -60,190 | -24,745 | 12,264 | -26,951 | -11,040 | -8,242 | -2,329 | -9,833 | 38,272 | 60 | -48,882 | 39,383 | -212,502 | -251,481 |
Operating Cash Flow
| 331,186 | 80,888 | 285,563 | -94,948 | 452,564 | 404,924 | 345,109 | 95,913 | 270,002 | 212,834 | 296,216 | 288,375 | 200,361 | 337,805 | 117,977 | 79,533 | 161,823 | 158,722 | 73,928 | 107,066 | 134,240 | 50,094 | 99,117 | 254,133 | 133,780 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -160,486 | -131,905 | -129,256 | -146,212 | -246,291 | -224,263 | -165,168 | -200,185 | -161,160 | -163,402 | -158,198 | -115,701 | -117,433 | -138,099 | -183,304 | -182,273 | -194,660 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| -37,350 | -3,501 | 15,297 | -70,307 | -27,081 | 18,428 | 2,372 | 101,587 | -104,928 | 2,573 | -17,221 | 6,572 | 66,920 | 13,294 | 34,174 | 9,786 | 15,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -37,448 | -72,773 | -45,980 | -15,796 | -13,924 | -8,547 | -104,514 | -5,033 | -13,112 | -50,319 | -27,630 | -4,307 | -42,763 | -16,835 | -38,841 | -41,313 | -28,366 | -15,296 | -4,982 | -91,267 | -2,587 | -10,592 | 0 | 0 | -117,899 |
Sales Maturities Of Investments
| 81,902 | 130,188 | 124,381 | 12,521 | 23,981 | 26,975 | 112,122 | 17,376 | 11,055 | 29,758 | 19,623 | 44,563 | 43,557 | 6,246 | 8,084 | 54,096 | 12,682 | 11,794 | 4,772 | 23,517 | 5,415 | 16,474 | 5,202 | 20,158 | 142,290 |
Other Investing Activites
| 21,311 | 32,416 | 51,864 | 37,545 | 23,749 | 25,538 | 18,007 | 94,967 | 5,666 | 7,241 | 31,871 | -7,864 | 2,672 | -1,854 | -817 | 3,111 | 2,189 | -155,151 | -103,855 | -95,572 | -98,207 | -112,032 | -94,740 | -96,319 | -91,951 |
Investing Cash Flow
| -132,072 | -45,575 | 16,306 | -182,249 | -239,566 | -161,869 | -137,181 | 8,712 | -262,479 | -174,149 | -151,555 | -76,737 | -47,047 | -137,248 | -180,704 | -156,593 | -193,055 | -158,653 | -104,065 | -163,322 | -95,379 | -106,150 | -89,538 | -76,161 | -67,560 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -22,365 | -36,690 | -992 | -68,146 | -110,506 | -98,439 | -156,841 | -82,804 | -58,859 | -258,683 | -203,072 | -201,992 | -237,087 | -136,220 | -140,388 | -125,225 | -169,874 | -106,241 | -97,232 | -106,833 | -169,685 | -230,124 | -72,687 | -100,947 | -79,779 |
Common Stock Issued
| 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 4,144 | 0 | 0 | 0 | 1,775 | 1,899 | 13,873 | 23,533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -16 | -2,550 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70,738 | -19,583 | 40,783 | 384,056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -50,289 | -38,531 | -40,224 | -25,667 | -46,933 | -41,888 | -40,206 | -40,283 | -40,269 | -30,139 | -30,107 | -20,061 | -16,733 | -13,351 | -16,698 | -20,083 | -20,790 | -23,931 | -13,780 | -10,427 | -20,534 | -17,336 | -21,034 | -9,517 | -16,907 |
Other Financing Activities
| -54,842 | 56,335 | -213,992 | 315,550 | -47,013 | -115,250 | 44,934 | -38,991 | 76,022 | 242,950 | 96,510 | 67,838 | -2,307 | -2,538 | -2,861 | -279 | 261,892 | 178,902 | 118,986 | 175,193 | 145,816 | 306,761 | 24,259 | -20,784 | 44,475 |
Financing Cash Flow
| -157,879 | -18,902 | -255,774 | 221,737 | -204,452 | -255,577 | -152,113 | -162,078 | -23,106 | -45,872 | -136,669 | -154,215 | -183,614 | -169,793 | -105,291 | 262,002 | 71,228 | 48,730 | 7,974 | 57,933 | -44,403 | 59,301 | -69,462 | -131,248 | -52,211 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 42,388 | 16,995 | 22,740 | 19,255 | -10,153 | -3,478 | 1,607 | 1,060 | -35,194 | -945 | -11,450 | 7,397 | -4,045 | -2,512 | 3,478 | -23,388 | -5,339 | 2,032 | 5,787 | 2,799 | -3,190 | -3,469 | 5,897 | -2,873 | 3,730 |
Net Change In Cash
| 83,624 | 33,406 | 68,836 | -36,205 | -1,609 | -16,002 | 56,833 | -57,863 | -57,082 | -13,361 | 51,284 | 64,821 | -34,263 | 27,495 | -164,540 | 163,061 | 35,268 | 51,311 | -13,507 | 5,014 | -5,689 | 738 | -53,658 | 43,851 | -381,311 |
Cash At End Of Period
| 431,287 | 347,663 | 314,257 | 245,421 | 281,626 | 283,235 | 299,237 | 242,404 | 300,267 | 357,349 | 370,710 | 319,426 | 254,605 | 288,868 | 261,373 | 425,913 | 262,852 | 227,585 | 176,274 | 189,781 | 184,767 | 190,456 | 189,718 | 243,376 | -199,525 |