Pan Pacific International Holdings Corporation
TSE:7532.T
3821 (JPY) • At close November 5, 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
| 187,199 | 242,088 | 176,777 | 157,522 | 179,785 | 172,673 | 71,973 | 76,340 | 42,894 | 49,717 | 42,690 | 31,698 | 34,237 | 35,031 | 41,734 | 42,563 | 38,381 | 38,164 | 27,792 | 15,055 |
Short Term Investments
| 15,800 | 5,357 | 4,768 | 4,364 | 4,377 | 12,986 | 50 | -26,385 | -3,618 | -3,116 | -3,216 | -3,397 | -3,723 | -3,346 | -3,536 | -3,473 | -3,579 | -21,390 | -17,012 | -15,180 |
Cash and Short Term Investments
| 187,199 | 242,088 | 176,777 | 157,522 | 179,785 | 172,673 | 71,973 | 76,340 | 42,894 | 49,717 | 42,690 | 31,698 | 34,237 | 35,031 | 41,734 | 42,563 | 38,381 | 38,164 | 27,792 | 15,055 |
Net Receivables
| 80,787 | 92,165 | 85,637 | 106,258 | 105,896 | 115,149 | 24,109 | 20,031 | 24,750 | 21,821 | 19,563 | 18,306 | 16,732 | 15,336 | 8,004 | 8,262 | 8,340 | 6,887 | 5,475 | 4,482 |
Inventory
| 198,979 | 194,537 | 205,893 | 203,416 | 190,397 | 188,510 | 135,781 | 123,969 | 117,400 | 94,580 | 89,105 | 85,997 | 83,641 | 81,582 | 74,452 | 70,651 | 67,411 | 50,962 | 44,400 | 39,447 |
Other Current Assets
| 46,467 | 23,046 | 18,224 | 28,300 | 20,682 | 20,073 | 12,262 | 7,245 | 10,933 | 9,863 | 7,476 | 7,390 | 4,206 | 2,566 | 4,008 | 2,326 | 2,448 | 1,138 | 2,075 | 2,209 |
Total Current Assets
| 513,432 | 551,836 | 486,531 | 495,496 | 496,760 | 496,405 | 244,125 | 227,585 | 195,977 | 175,981 | 158,834 | 143,391 | 138,816 | 134,515 | 128,198 | 123,802 | 116,580 | 97,151 | 79,742 | 61,193 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 735,463 | 761,053 | 738,291 | 717,632 | 701,334 | 691,323 | 394,407 | 351,240 | 327,697 | 294,944 | 243,686 | 217,856 | 169,336 | 154,870 | 123,734 | 114,378 | 102,551 | 74,738 | 58,767 | 62,979 |
Goodwill
| 62,574 | 61,002 | 61,759 | 56,304 | 15,935 | 17,216 | 17,600 | 5,363 | 6,852 | 7,409 | 6,332 | 4,640 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 32,073 | 27,528 | 24,458 | 23,255 | 20,948 | 20,386 | 10,647 | 10,525 | 10,153 | 10,120 | 9,024 | 7,334 | 10,266 | 6,461 | 2,721 | 2,960 | 3,284 | 2,514 | 2,460 | 2,421 |
Goodwill and Intangible Assets
| 94,647 | 88,530 | 86,217 | 79,559 | 36,883 | 37,602 | 28,247 | 15,888 | 17,005 | 17,529 | 15,356 | 11,974 | 10,266 | 6,461 | 2,721 | 2,960 | 3,284 | 2,514 | 2,460 | 2,421 |
Long Term Investments
| 35,688 | 130,789 | 124,058 | 126,542 | 119,081 | 111,050 | 125,743 | 33,924 | 9,354 | 9,541 | 7,630 | 8,534 | 7,502 | 7,708 | 9,833 | 15,528 | 13,282 | 30,570 | 24,297 | 21,209 |
Tax Assets
| 25,609 | 20,686 | 20,840 | 23,713 | 22,245 | 19,668 | 8,156 | 8,801 | 3,310 | 2,710 | 2,050 | 658 | 1,379 | 2,320 | 2,173 | 2,623 | 874 | 362 | 248 | 82 |
Other Non-Current Assets
| 93,571 | -71,836 | -72,259 | -72,690 | -77,355 | -77,481 | 6,379 | 5,430 | 7,225 | 4,961 | 4,579 | 4,209 | 35,352 | 35,426 | 35,370 | 38,236 | 39,717 | 4,530 | 2,020 | 2,164 |
Total Non-Current Assets
| 984,978 | 929,222 | 897,147 | 874,756 | 802,188 | 782,162 | 562,932 | 415,283 | 364,591 | 329,685 | 273,301 | 243,231 | 223,835 | 206,785 | 173,831 | 173,725 | 159,708 | 112,714 | 87,792 | 88,855 |
Total Assets
| 1,498,410 | 1,481,058 | 1,383,678 | 1,370,252 | 1,298,948 | 1,278,567 | 807,057 | 642,868 | 560,568 | 505,666 | 432,135 | 386,622 | 362,651 | 341,300 | 302,029 | 297,527 | 276,288 | 209,865 | 167,534 | 150,048 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 197,151 | 168,661 | 152,885 | 149,984 | 148,226 | 159,064 | 93,030 | 85,661 | 70,194 | 60,556 | 55,118 | 48,036 | 44,793 | 42,430 | 42,670 | 41,062 | 39,172 | 28,684 | 26,197 | 22,671 |
Short Term Debt
| 52,074 | 47,557 | 40,143 | 59,059 | 25,117 | 42,660 | 21,404 | 25,022 | 32,923 | 38,598 | 19,944 | 46,492 | 49,046 | 39,631 | 61,664 | 50,562 | 16,192 | 29,259 | 10,300 | 9,223 |
Tax Payables
| 25,547 | 23,169 | 13,492 | 11,299 | 10,969 | 9,841 | 8,821 | 9,128 | 5,573 | 8,454 | 7,883 | 6,746 | 5,783 | 4,434 | 4,014 | 3,354 | 2,610 | 6,390 | 2,649 | 3,295 |
Deferred Revenue
| 18,966 | 122,435 | 101,098 | 89,295 | 98,474 | 94,636 | 0 | 27,935 | 22,846 | 26,380 | 21,529 | 13,398 | 12,384 | 13,490 | 10,452 | 9,797 | 8,960 | 10,125 | 5,413 | 4,983 |
Other Current Liabilities
| 151,029 | 29,769 | 32,252 | 55,212 | 40,410 | 41,625 | 57,452 | 26,207 | 22,032 | 19,042 | 17,853 | 13,244 | 14,020 | 10,520 | 7,219 | 9,462 | 8,651 | 5,065 | 4,536 | 3,408 |
Total Current Liabilities
| 419,220 | 368,422 | 326,378 | 353,550 | 312,227 | 337,985 | 171,886 | 164,825 | 147,995 | 144,576 | 114,444 | 121,170 | 120,243 | 106,071 | 122,005 | 110,883 | 72,975 | 73,133 | 46,446 | 40,285 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 415,732 | 565,160 | 574,227 | 496,570 | 502,733 | 495,235 | 291,942 | 159,528 | 121,553 | 87,846 | 74,330 | 80,014 | 84,296 | 93,949 | 54,580 | 76,163 | 96,762 | 46,468 | 44,938 | 55,985 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 116,455 | 83,937 | 83,827 | 81,368 | 93,272 | 91,860 | 30,734 | 38,585 | 46,473 | 51,877 | 50,197 | 15,260 | 12,377 | 16,038 | 18,684 | 20,509 | 21,926 | 7,794 | 3,409 | 1,650 |
Total Non-Current Liabilities
| 532,187 | 649,097 | 658,054 | 577,938 | 596,005 | 587,095 | 322,676 | 198,113 | 168,026 | 139,723 | 124,527 | 95,274 | 96,673 | 109,987 | 73,264 | 96,672 | 118,688 | 54,262 | 48,347 | 57,635 |
Total Liabilities
| 951,407 | 1,017,519 | 984,432 | 931,488 | 908,232 | 925,080 | 494,562 | 362,938 | 316,021 | 284,299 | 238,971 | 216,444 | 216,916 | 216,058 | 195,269 | 207,555 | 191,663 | 127,395 | 94,793 | 97,920 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 443,271 | 387,681 | 416,547 | 373,950 | 329,296 | 629 | 0 | 237 | 0 | 292 | 889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 23,538 | 23,351 | 23,217 | 23,153 | 23,008 | 22,675 | 22,436 | 22,425 | 22,382 | 22,227 | 21,366 | 20,613 | 19,664 | 19,561 | 15,049 | 14,977 | 14,977 | 14,819 | 14,360 | 9,654 |
Retained Earnings
| 559,538 | 483,366 | 428,044 | 376,268 | 333,980 | 291,221 | 248,940 | 216,446 | 184,205 | 162,428 | 142,105 | 123,207 | 104,463 | 85,165 | 74,503 | 65,806 | 58,777 | 50,911 | 42,175 | 32,346 |
Accumulated Other Comprehensive Income/Loss
| 18,158 | 10,761 | 4,810 | 2,329 | -176 | 974 | -629 | 869 | -237 | 2,672 | -292 | -889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -63,297 | -506,717 | -451,261 | -399,421 | -356,988 | -313,896 | 19,332 | 19,411 | 24,964 | 25,027 | 23,874 | 22,524 | 19,068 | 18,879 | 15,765 | 8,057 | 9,183 | 16,521 | 16,040 | 10,128 |
Total Shareholders Equity
| 537,937 | 454,032 | 392,491 | 418,876 | 373,774 | 330,270 | 290,708 | 259,151 | 231,551 | 212,354 | 187,345 | 166,344 | 143,195 | 123,605 | 105,317 | 88,840 | 82,937 | 82,251 | 72,575 | 52,128 |
Total Equity
| 547,003 | 463,539 | 399,246 | 438,764 | 390,716 | 353,487 | 312,495 | 279,930 | 244,547 | 221,367 | 193,164 | 170,178 | 145,735 | 125,242 | 106,760 | 89,972 | 84,625 | 82,470 | 72,741 | 52,128 |
Total Liabilities & Shareholders Equity
| 1,498,410 | 1,481,058 | 1,383,678 | 1,370,252 | 1,298,948 | 1,278,567 | 807,057 | 642,868 | 560,568 | 505,666 | 432,135 | 386,622 | 362,651 | 341,300 | 302,029 | 297,527 | 276,288 | 209,865 | 167,534 | 150,048 |