Itochu Enex Co.,Ltd.
TSE:8133.T
1599 (JPY) • At close September 19, 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
| 30,103 | 32,013 | 38,145 | 34,841 | 19,243 | 18,725 | 22,573 | 22,727 | 20,824 | 16,184 | 14,251 | 17,880 | 15,312 | 23,735 | 27,599 | 43,219 | 33,909 | 33,297 | 26,364 | 27,931 |
Short Term Investments
| 35,819 | 14,251 | 14,957 | 17,900 | 28,095 | 36,034 | 38,860 | 29,709 | 16,529 | 11,431 | 11,213 | -461 | -1,166 | -1,575 | -1,787 | -3,366 | -2,629 | -2,505 | -3,607 | 100 |
Cash and Short Term Investments
| 30,103 | 46,264 | 53,102 | 52,741 | 47,338 | 54,759 | 61,433 | 52,436 | 37,353 | 27,615 | 25,464 | 17,880 | 15,312 | 23,735 | 27,599 | 43,219 | 33,909 | 33,297 | 26,364 | 28,031 |
Net Receivables
| 130,006 | 116,927 | 119,179 | 102,919 | 87,137 | 108,809 | 121,231 | 96,659 | 73,749 | 100,781 | 142,397 | 141,103 | 152,579 | 119,736 | 113,929 | 81,716 | 108,329 | 91,157 | 91,528 | 77,392 |
Inventory
| 28,508 | 26,176 | 22,161 | 25,495 | 24,263 | 33,053 | 28,380 | 27,155 | 25,160 | 27,794 | 18,655 | 17,044 | 14,898 | 12,273 | 10,294 | 8,195 | 9,685 | 7,762 | 7,725 | 9,990 |
Other Current Assets
| 27,902 | 1,774 | 2,704 | 2,710 | 2,502 | 3,154 | 1,725 | 1,877 | 1,603 | 1,518 | 1,677 | 17,050 | 15,088 | 12,194 | 8,807 | 8,758 | 6,798 | 5,758 | 5,419 | 5,371 |
Total Current Assets
| 216,519 | 191,141 | 197,146 | 183,865 | 161,240 | 199,775 | 212,769 | 178,127 | 137,865 | 157,708 | 188,193 | 193,077 | 197,877 | 167,938 | 160,629 | 141,888 | 158,721 | 137,974 | 131,036 | 120,784 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 130,475 | 149,920 | 160,492 | 136,291 | 132,870 | 87,599 | 85,326 | 87,588 | 88,311 | 88,836 | 66,988 | 89,368 | 73,634 | 73,381 | 67,724 | 68,378 | 62,415 | 61,808 | 59,318 | 67,888 |
Goodwill
| 521 | 521 | 521 | 521 | 521 | 521 | 692 | 533 | 588 | 108 | 229 | 3,209 | 3,430 | 4,053 | 4,797 | 6,561 | 4,251 | 4,671 | 4,131 | 2,060 |
Intangible Assets
| 22,232 | 20,237 | 19,232 | 19,688 | 20,005 | 20,091 | 20,798 | 23,638 | 24,329 | 23,474 | 10,280 | 8,164 | 3,412 | 3,143 | 2,627 | 3,083 | 2,730 | 2,976 | 3,528 | 3,892 |
Goodwill and Intangible Assets
| 22,753 | 20,758 | 19,753 | 20,209 | 20,526 | 20,612 | 21,490 | 24,171 | 24,917 | 23,582 | 10,509 | 11,373 | 6,842 | 7,196 | 7,424 | 9,644 | 6,981 | 7,647 | 7,659 | 5,952 |
Long Term Investments
| 54,275 | 61,851 | 61,214 | 58,234 | 62,647 | 56,474 | 2,091 | 304 | 10,181 | 18,031 | 12,661 | 15,730 | 14,957 | 16,035 | 15,709 | 15,625 | 16,006 | 19,950 | 29,474 | 23,022 |
Tax Assets
| 12,979 | 9,354 | 8,412 | 9,728 | 10,374 | 9,913 | 10,502 | 11,359 | 11,622 | 13,448 | 15,162 | 2,816 | 2,723 | 3,530 | 3,199 | 3,844 | 2,706 | 1,043 | 730 | 1,724 |
Other Non-Current Assets
| 7,303 | 0 | 0 | 0 | 0 | 0 | 50,443 | 43,054 | 31,157 | 27,454 | 27,211 | 11,382 | 9,020 | 9,505 | 8,411 | 8,208 | 8,298 | 7,428 | 7,402 | 10,922 |
Total Non-Current Assets
| 227,785 | 241,883 | 249,871 | 224,462 | 226,417 | 174,598 | 169,852 | 166,476 | 166,188 | 171,351 | 132,531 | 130,669 | 107,176 | 109,647 | 102,467 | 105,699 | 96,406 | 97,876 | 104,583 | 109,508 |
Total Assets
| 444,304 | 433,024 | 447,017 | 408,327 | 387,657 | 374,373 | 382,621 | 344,603 | 304,053 | 329,059 | 320,724 | 323,747 | 305,053 | 277,585 | 263,096 | 247,587 | 255,127 | 235,850 | 235,619 | 230,292 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 119,287 | 114,818 | 120,227 | 102,768 | 83,936 | 121,677 | 127,445 | 101,902 | 80,745 | 104,564 | 125,655 | 119,006 | 129,225 | 106,597 | 103,235 | 74,536 | 100,525 | 79,533 | 78,354 | 63,255 |
Short Term Debt
| 10,651 | 17,441 | 32,559 | 13,326 | 16,615 | 11,217 | 12,432 | 9,318 | 5,299 | 14,208 | 11,499 | 15,726 | 21,433 | 9,413 | 18,599 | 20,682 | 17,183 | 26,041 | 28,172 | 24,502 |
Tax Payables
| 5,490 | 4,748 | 3,054 | 3,874 | 4,172 | 3,193 | 3,650 | 5,258 | 3,351 | 2,489 | 4,021 | 3,932 | 2,382 | 3,127 | 2,802 | 2,882 | 2,402 | 1,672 | 2,289 | 2,558 |
Deferred Revenue
| 11,716 | 20,913 | 21,361 | 20,494 | 19,825 | 20,749 | 22,772 | 20,437 | 15,217 | 19,351 | 14,695 | 7,451 | 5,264 | 5,910 | 5,116 | 5,502 | 4,795 | 4,190 | 2,289 | 2,752 |
Other Current Liabilities
| 31,204 | 12,951 | 11,190 | 14,353 | 12,848 | 11,820 | 12,280 | 12,094 | 10,736 | 11,320 | 6,487 | 20,050 | 17,223 | 17,207 | 13,227 | 16,175 | 12,912 | 11,986 | 14,580 | 26,790 |
Total Current Liabilities
| 172,858 | 166,123 | 185,337 | 150,941 | 133,224 | 165,463 | 174,929 | 143,751 | 111,997 | 149,443 | 158,336 | 162,233 | 173,145 | 139,127 | 140,177 | 116,895 | 135,415 | 121,750 | 123,395 | 117,299 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 1,000 | 54,364 | 57,998 | 64,917 | 70,869 | 22,893 | 30,273 | 31,702 | 32,366 | 26,746 | 27,099 | 28,387 | 12,290 | 21,426 | 12,832 | 22,694 | 20,062 | 16,475 | 19,005 | 20,619 |
Deferred Revenue Non-Current
| 47,292 | 31,313 | 31,177 | 29,815 | 29,815 | 38,929 | 37,912 | 39,314 | 39,907 | 36,594 | 28,074 | 9,092 | 8,577 | 8,227 | 5,533 | 5,219 | 4,307 | 4,448 | 3,803 | 5,137 |
Deferred Tax Liabilities Non-Current
| 878 | 759 | 1,038 | 1,001 | 1,721 | 2,287 | 2,185 | 1,961 | 2,103 | 2,747 | 2,409 | 4,247 | 2,835 | 3,455 | 3,336 | 3,363 | 3,439 | 4,261 | 4,467 | 3,972 |
Other Non-Current Liabilities
| 30,067 | 137 | 269 | 255 | 144 | 235 | 256 | 398 | 518 | 582 | 686 | 13,258 | 12,116 | 11,227 | 9,161 | 8,530 | 8,197 | 6,567 | 5,943 | 5,267 |
Total Non-Current Liabilities
| 79,237 | 86,573 | 90,482 | 95,988 | 102,549 | 64,344 | 70,626 | 73,375 | 74,894 | 66,669 | 58,268 | 54,984 | 35,818 | 44,335 | 30,862 | 39,806 | 36,005 | 31,751 | 33,218 | 34,995 |
Total Liabilities
| 252,095 | 252,696 | 275,819 | 246,929 | 235,773 | 229,807 | 245,555 | 217,126 | 186,891 | 216,112 | 216,604 | 217,217 | 208,963 | 183,462 | 171,039 | 156,701 | 171,420 | 153,501 | 156,613 | 152,294 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 152,895 | 144,612 | 136,809 | 129,703 | 125,102 | 2,290 | 1,655 | 2,364 | 1,661 | 2,098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 19,878 | 19,878 | 19,878 | 19,878 | 19,878 | 19,878 | 19,878 | 19,878 | 19,878 | 19,878 | 19,878 | 19,877 | 19,877 | 19,877 | 19,877 | 19,877 | 19,877 | 19,877 | 19,877 | 19,877 |
Retained Earnings
| 123,945 | 115,899 | 107,617 | 99,829 | 92,761 | 86,769 | 80,352 | 73,300 | 66,024 | 62,223 | 59,884 | 69,106 | 65,186 | 63,795 | 61,718 | 59,462 | 55,830 | 53,141 | 50,757 | 47,788 |
Accumulated Other Comprehensive Income/Loss
| 1,534 | 66 | -315 | -576 | -1,370 | -2,812 | -2,290 | -1,655 | -2,364 | -1,661 | -2,098 | -7,815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 17,186 | -135,777 | -127,495 | -119,707 | -112,639 | -106,647 | 15,874 | 15,333 | 14,624 | 15,331 | 14,889 | 16,987 | 8,346 | 8,080 | 8,483 | 9,426 | 6,078 | 8,576 | 7,610 | 5,224 |
Total Shareholders Equity
| 162,543 | 152,961 | 144,297 | 136,233 | 128,333 | 122,290 | 116,104 | 108,511 | 100,526 | 97,432 | 94,651 | 98,155 | 93,409 | 91,752 | 90,078 | 88,765 | 81,785 | 81,594 | 78,244 | 72,889 |
Total Equity
| 192,209 | 180,328 | 171,198 | 161,398 | 151,884 | 144,566 | 137,066 | 127,477 | 117,162 | 112,947 | 104,120 | 106,530 | 96,090 | 94,123 | 92,057 | 90,886 | 83,707 | 82,349 | 79,006 | 77,998 |
Total Liabilities & Shareholders Equity
| 444,304 | 433,024 | 447,017 | 408,327 | 387,657 | 374,373 | 382,621 | 344,603 | 304,053 | 329,059 | 320,724 | 323,747 | 305,053 | 277,585 | 263,096 | 247,587 | 255,127 | 235,850 | 235,619 | 230,292 |