AEON Financial Service Co., Ltd.
TSE:8570.T
1238.5 (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
| 750,040 | 842,615 | 738,782 | 705,739 | 762,891 | 644,502 | 650,470 | 534,656 | 444,868 | 467,726 | 416,662 | 517,456 | 21,250 | 30,902 | 23,875 | 61,033 | 17,499 | 28,725 | 16,502 | 16,688 |
Short Term Investments
| 680,072 | -37,922 | -41,154 | -39,001 | -49,484 | 60,384 | 5,095 | 33,945 | 5,051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,430,112 | 804,693 | 697,628 | 666,738 | 713,407 | 644,502 | 650,470 | 534,656 | 444,868 | 467,726 | 416,662 | 517,456 | 21,250 | 30,902 | 23,875 | 61,033 | 17,499 | 28,725 | 16,502 | 16,688 |
Net Receivables
| 4,992,452 | 1,769,588 | 1,566,284 | 1,521,149 | 1,543,135 | 1,453,160 | 1,294,632 | 1,182,193 | 1,022,387 | 1,038,221 | 957,403 | 571,657 | 451,860 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 4,368,706 | 4,241,957 | 4,109,479 | 3,762,856 | 685,039 | -4,852,844 | -4,187,263 | 3,096,845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -6,422,564 | -6,138,294 | -5,808,241 | -5,630,628 | -5,305,991 | -2,138,199 | 4,852,844 | 4,187,263 | -3,096,845 | 0 | 0 | 0 | 0 | -48,073 | -48,853 | -47,753 | -45,859 | -39,175 | -25,373 | -18,129 |
Total Current Assets
| 0 | 804,693 | 697,628 | 666,738 | 713,407 | 644,502 | 1,945,102 | 1,716,849 | 1,467,255 | 1,505,947 | 1,374,065 | 1,089,113 | 473,110 | 750,561 | 769,527 | 797,954 | 809,822 | 796,502 | 659,093 | 539,219 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 32,146 | 31,924 | 34,318 | 39,150 | 45,301 | 39,204 | 36,976 | 38,227 | 36,529 | 35,771 | 31,183 | 20,058 | 13,852 | 12,849 | 9,929 | 9,470 | 9,843 | 8,037 | 6,375 | 5,405 |
Goodwill
| 11,684 | 13,191 | 14,924 | 16,784 | 18,378 | 20,061 | 21,896 | 23,732 | 25,597 | 27,064 | 28,887 | 28,884 | 1,546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 128,695 | 117,849 | 112,077 | 104,989 | 90,556 | 80,116 | 70,460 | 63,321 | 51,566 | 44,074 | 38,836 | 30,719 | 16,598 | 14,957 | 12,605 | 11,470 | 8,133 | 7,570 | 6,101 | 4,800 |
Goodwill and Intangible Assets
| 140,379 | 131,040 | 127,001 | 121,773 | 108,934 | 100,177 | 92,356 | 87,053 | 77,163 | 71,138 | 67,723 | 59,603 | 18,144 | 14,957 | 12,605 | 11,470 | 8,133 | 7,570 | 6,101 | 4,800 |
Long Term Investments
| 14,649 | 519,172 | 625,635 | 632,508 | 475,119 | 357,999 | 215,956 | 174,580 | 216,182 | 241,723 | 185,498 | 234,852 | 142,059 | 99,779 | 53,493 | 18,174 | 23,052 | 14,258 | 13,513 | 9,341 |
Tax Assets
| 35,453 | -356,208 | -464,314 | -471,585 | -320,884 | -218,618 | 4,852,844 | 4,187,263 | 20,433 | 0 | 0 | 0 | 0 | 6,802 | 9,092 | 4,781 | 1,209 | 61 | 8 | 16 |
Other Non-Current Assets
| -222,627 | -162,964 | -161,320 | -160,923 | -154,235 | -139,381 | -4,852,844 | -4,187,263 | -20,433 | -348,632 | -284,404 | -314,513 | -174,055 | 16,630 | 11,718 | 12,344 | 10,002 | 7,826 | 4,266 | 3,312 |
Total Non-Current Assets
| -3 | 162,964 | 161,320 | 160,923 | 154,235 | 139,381 | 345,288 | 299,860 | 329,874 | 348,632 | 284,404 | 314,513 | 174,055 | 151,017 | 96,837 | 56,239 | 52,239 | 37,752 | 30,263 | 22,874 |
Total Assets
| 6,945,568 | 6,659,468 | 6,278,586 | 6,123,721 | 5,781,370 | 5,342,228 | 4,852,844 | 4,187,263 | 3,745,546 | 3,589,495 | 3,163,117 | 2,534,208 | 907,658 | 901,578 | 866,364 | 854,193 | 862,061 | 834,254 | 689,356 | 562,094 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 268,536 | 255,662 | 225,236 | 270,015 | 260,810 | 285,653 | 258,444 | 189,365 | 173,568 | 164,836 | 203,742 | 190,433 | 142,117 | 146,832 | 116,653 | 97,245 | 89,728 | 68,197 | 56,336 | 49,843 |
Short Term Debt
| 602,743 | 509,977 | 4,412,686 | 4,191,391 | 4,065,082 | 3,550,713 | 676,132 | 1,025,178 | 1,813,814 | 0 | 0 | 0 | 0 | 150,215 | 129,373 | 113,395 | 127,142 | 132,497 | 81,620 | 72,976 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,290 | 1,831 | 4,331 | 3,987 | 4,772 | 3,397 | 11,462 | 11,015 | 8,831 |
Deferred Revenue
| -268,536 | -254,315 | -4,187,450 | -3,921,376 | -3,804,272 | -3,265,060 | -417,688 | -835,813 | -1,640,246 | 0 | 0 | 0 | 0 | 16,026 | 11,751 | 13,275 | 11,204 | 18,840 | 16,686 | 12,367 |
Other Current Liabilities
| -9,250 | -255,662 | -225,236 | -270,015 | -260,810 | -285,653 | -258,444 | -189,365 | -173,568 | -164,836 | -203,742 | -190,433 | -142,117 | 23,715 | 14,401 | 6,880 | 2,968 | 2,294 | 3,289 | 2,849 |
Total Current Liabilities
| 593,493 | 255,662 | 225,236 | 270,015 | 260,810 | 285,653 | 258,444 | 189,365 | 173,568 | 164,836 | 203,742 | 190,433 | 142,117 | 336,788 | 272,178 | 230,795 | 231,042 | 221,828 | 157,931 | 138,035 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 5,230,078 | 1,182,093 | 1,055,881 | 1,006,386 | 1,020,299 | 819,991 | 765,506 | 723,066 | 726,113 | 782,286 | 624,565 | 1,648,224 | 160,961 | 362,459 | 390,789 | 426,514 | 435,963 | 428,357 | 371,747 | 292,806 |
Deferred Revenue Non-Current
| 27,895 | -1,286 | -1,273 | -1,518 | -3,626 | -3,935 | 4,415,056 | 3,786,087 | -2,344 | 0 | 0 | 0 | 0 | 16,068 | 22,878 | 12,044 | 8,617 | 7,029 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,998 | 1,286 | 1,273 | 1,518 | 3,626 | 3,935 | 31,158 | 31,158 | 2,344 | 0 | 0 | 0 | 0 | 244 | 404 | 393 | 433 | 822 | 3,290 | 1,800 |
Other Non-Current Liabilities
| 517,788 | -500,029 | -442,698 | -386,639 | -451,441 | -102,079 | -4,953,276 | -4,350,946 | -552,545 | -617,450 | -420,823 | -1,457,791 | -18,844 | 5,820 | 3,398 | 2,546 | 2,670 | 3,607 | 2,504 | 106 |
Total Non-Current Liabilities
| 5,777,759 | 682,064 | 613,183 | 619,747 | 568,858 | 717,912 | 258,444 | 189,365 | 173,568 | 164,836 | 203,742 | 190,433 | 142,117 | 384,591 | 417,469 | 441,497 | 447,683 | 439,815 | 377,541 | 294,712 |
Total Liabilities
| 6,371,252 | 6,118,336 | 5,769,533 | 5,649,054 | 5,322,295 | 4,893,525 | 4,415,064 | 3,786,094 | 3,404,661 | 3,264,549 | 2,855,827 | 2,275,336 | 725,807 | 721,379 | 689,647 | 672,292 | 678,725 | 661,643 | 535,472 | 432,747 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 286,022 | 443,750 | 423,768 | 402,767 | 396,032 | 376,375 | 227,387 | 203,401 | 0 | 0 | 0 | 596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 45,698 | 45,698 | 45,698 | 45,698 | 45,698 | 45,698 | 45,698 | 45,698 | 30,441 | 30,421 | 29,051 | 15,466 | 15,466 | 15,466 | 15,466 | 15,466 | 15,466 | 15,466 | 15,466 | 15,466 |
Retained Earnings
| 286,022 | 278,172 | 258,525 | 237,385 | 230,508 | 235,413 | 227,387 | 203,401 | 177,766 | 154,518 | 136,270 | 125,320 | 134,582 | 132,652 | 129,386 | 135,161 | 126,646 | 115,270 | 99,975 | 82,692 |
Accumulated Other Comprehensive Income/Loss
| 7,891 | -8,937 | 486 | -1,262 | -2,532 | 4,371 | 437,782 | 401,170 | 2,000 | 7,756 | 1,679 | -596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -167,233 | -323,870 | -304,223 | -283,083 | -276,206 | -281,111 | -568,135 | -507,376 | 81,089 | 81,085 | 104,714 | 90,537 | 8,780 | 11,114 | 11,126 | 11,934 | 21,150 | 24,776 | 23,250 | 19,322 |
Total Shareholders Equity
| 458,400 | 434,813 | 424,254 | 401,505 | 393,500 | 380,746 | 370,119 | 346,294 | 291,296 | 273,780 | 271,714 | 231,323 | 158,828 | 159,232 | 155,978 | 162,561 | 163,262 | 155,512 | 138,691 | 117,480 |
Total Equity
| 574,316 | 541,132 | 509,053 | 474,667 | 459,075 | 448,703 | 437,780 | 401,169 | 340,885 | 324,946 | 307,290 | 258,872 | 181,851 | 180,199 | 176,717 | 181,901 | 183,336 | 172,611 | 153,884 | 129,347 |
Total Liabilities & Shareholders Equity
| 6,945,568 | 6,659,468 | 6,278,586 | 6,123,721 | 5,781,370 | 5,342,228 | 4,852,844 | 4,187,263 | 3,745,546 | 3,589,495 | 3,163,117 | 2,534,208 | 907,658 | 901,578 | 866,364 | 854,193 | 862,061 | 834,254 | 689,356 | 562,094 |