Relo Group, Inc.
TSE:8876.T
1948 (JPY) • At close December 27, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 49,484 | 43,695 | 44,439 | 50,198 | 34,052 | 27,320 | 27,933 | 13,309 | 12,928 | 11,001 | 9,276 | 6,610 | 4,774 | 3,450.463 | 3,356.517 | 3,225.897 | 3,021.738 | 2,877.388 | 2,913.277 |
Short Term Investments
| 2,742 | 7,991 | 5,758 | -18,115 | -18,240 | -16,942 | -12,597 | -11,639 | -10,558 | 223 | 44 | 46 | 161 | 122.246 | 102.304 | 100.654 | 122.464 | 2.685 | -134.674 |
Cash and Short Term Investments
| 52,226 | 51,686 | 50,197 | 50,198 | 34,052 | 27,320 | 27,933 | 13,309 | 12,928 | 11,224 | 9,320 | 6,656 | 4,935 | 3,572.709 | 3,458.821 | 3,326.551 | 3,144.202 | 2,880.073 | 2,913.277 |
Net Receivables
| 82,229 | 85,197 | 98,154 | 5,543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 | 0 | 4,015.411 | 3,769.112 | 3,262.073 | 2,881.149 |
Inventory
| 6,980 | 6,410 | 5,613 | 20,988 | 23,307 | 17,909 | 10,732 | 7,230 | 5,714 | 2,191 | 1,749 | 1,138 | 770 | 783.854 | 485.831 | 543.413 | 1,008.45 | 1,606.389 | 560.845 |
Other Current Assets
| 6,266 | 4,005 | 7,475 | 93,578 | 80,964 | 42,118 | 37,907 | 36,041 | 27,800 | 23,004 | 18,158 | 15,274 | 14,738 | 14,401 | 13,465.593 | 11,625.101 | 10,273.094 | 8,457.336 | 7,138.427 |
Total Current Assets
| 147,701 | 147,298 | 161,439 | 145,736 | 138,323 | 87,347 | 77,466 | 56,580 | 46,442 | 36,419 | 29,227 | 23,068 | 20,443 | 18,756.579 | 17,410.245 | 15,495.065 | 14,425.746 | 12,943.798 | 10,612.549 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 46,275 | 43,872 | 32,961 | 22,462 | 22,570 | 17,274 | 8,254 | 7,486 | 6,183 | 6,158 | 3,983 | 3,526 | 3,612 | 3,819.59 | 4,432.099 | 4,333.571 | 4,669.77 | 2,992.488 | 2,075.434 |
Goodwill
| 16,458 | 15,795 | 17,467 | 14,219 | 15,756 | 9,152 | 8,521 | 8,862 | 7,070 | 5,720 | 3,344 | 3,282 | 2,309 | 2,445.004 | 2,589.614 | 223.54 | 242.979 | 262.417 | 0 |
Intangible Assets
| 8,846 | 8,429 | 20,386 | 18,282 | 16,872 | 3,160 | 2,439 | 1,662 | 1,398 | 1,343 | 1,329 | 1,231 | 1,009 | 833.46 | 791.538 | 710.322 | 918.157 | 1,774.029 | 1,706.2 |
Goodwill and Intangible Assets
| 25,304 | 24,224 | 37,853 | 32,501 | 32,628 | 12,312 | 10,960 | 10,524 | 8,468 | 7,063 | 4,673 | 4,513 | 3,318 | 3,278.464 | 3,381.152 | 933.862 | 1,161.136 | 2,036.446 | 1,706.2 |
Long Term Investments
| 35,802 | 95,584 | 53,707 | 32,336 | 31,287 | 30,028 | 26,745 | 22,224 | 20,202 | 8,723 | 7,902 | 7,950 | 7,040 | 6,681.978 | 6,295.464 | 4,232.068 | 868.264 | 1,509.714 | 1,499.792 |
Tax Assets
| 10,909 | 11,707 | 15,637 | 3,103 | 3,062 | 1,479 | 326 | 471 | 389 | 360 | 452 | 735 | 845 | 1,107.148 | 1,516.985 | 307.324 | 274.071 | 233.403 | 427.171 |
Other Non-Current Assets
| 24,174 | 5 | 2 | 118 | 93 | 33 | 2,474 | 2,059 | 1,723 | 11,794 | 10,483 | 8,850 | 9,568 | 9,619.375 | 9,285.584 | 7,839.475 | 6,841.705 | 5,553.903 | 4,114.882 |
Total Non-Current Assets
| 142,464 | 175,392 | 140,160 | 90,520 | 89,640 | 61,126 | 48,759 | 42,764 | 36,965 | 34,098 | 27,493 | 25,574 | 24,383 | 24,506.555 | 24,911.284 | 17,646.3 | 13,814.946 | 12,325.954 | 9,823.479 |
Total Assets
| 290,165 | 322,691 | 301,599 | 236,259 | 227,965 | 148,477 | 126,228 | 99,347 | 83,410 | 70,520 | 56,723 | 48,644 | 44,826 | 43,263.134 | 42,321.529 | 33,141.365 | 28,240.692 | 25,269.752 | 20,436.029 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 61,382 | 67,849 | 16,779 | 11,601 | 8,741 | 3,842 | 3,866 | 3,425 | 3,295 | 3,256 | 2,604 | 1,951 | 2,005 | 1,715 | 1,673.546 | 2,161.643 | 2,201.852 | 1,606.821 | 1,664.984 |
Short Term Debt
| 47,064 | 38,797 | 63,105 | 66,582 | 55,238 | 7,518 | 8,751 | 14,358 | 9,052 | 5,706 | 3,344 | 2,122 | 1,363 | 2,481.036 | 1,632.396 | 1,767.575 | 2,511.885 | 1,808.891 | 5.978 |
Tax Payables
| 4,099 | 6,265 | 2,896 | 3,097 | 3,484 | 3,599 | 2,837 | 2,490 | 2,096 | 1,905 | 1,001 | 1,430 | 1,255 | 319.978 | 1,983.621 | 881.115 | 486.071 | 1,085.871 | 752.909 |
Deferred Revenue
| 0 | 32,645 | 29,581 | 25,715 | 25,657 | 23,789 | 21,115 | 19,370 | 16,609 | 14,012 | 12,010 | 10,064 | 10,865 | 9,220.467 | 10,286.282 | 7,891.984 | 6,621.625 | 7,370.876 | 5,763.38 |
Other Current Liabilities
| 34,663 | 27,785 | 35,962 | 839 | 44,380 | 31,225 | 27,756 | 25,447 | 21,464 | 17,873 | 14,879 | 12,021 | 11,996 | 11,194.184 | 10,554.179 | 7,608.57 | 6,728.557 | 6,408.415 | 5,065.866 |
Total Current Liabilities
| 147,208 | 140,696 | 118,742 | 82,119 | 111,843 | 46,184 | 43,210 | 45,720 | 35,907 | 28,740 | 21,828 | 17,524 | 16,619 | 15,710.198 | 15,843.742 | 12,418.903 | 11,928.365 | 10,909.998 | 7,489.737 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 63,566 | 70,496 | 85,989 | 95,096 | 52,147 | 39,795 | 33,599 | 7,240 | 7,883 | 4,623 | 3,127 | 2,210 | 3,493 | 4,631.3 | 6,843.7 | 3,393.5 | 0 | 33.032 | 88.004 |
Deferred Revenue Non-Current
| 0 | 18,979 | 19,681 | 27,002 | 175,812 | 276 | 344 | 386 | 327 | 321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,436.93 | 3,452.999 |
Deferred Tax Liabilities Non-Current
| 0 | 1,827 | 5,853 | 3,468 | 3,345 | 39 | 235 | 226 | 119 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 35.207 | 68.23 | 106.301 |
Other Non-Current Liabilities
| 39,041 | 20,875 | 16,193 | -24,601 | 8,345 | 7,678 | 6,420 | 6,261 | 5,701 | 5,483 | 5,109 | 4,885 | 4,379 | 4,451.688 | 4,546.772 | 3,758.735 | 3,789.095 | 58.089 | 60.7 |
Total Non-Current Liabilities
| 102,607 | 112,177 | 127,716 | 94,227 | 63,974 | 47,788 | 40,212 | 13,887 | 14,030 | 10,427 | 8,236 | 7,095 | 7,872 | 9,082.988 | 11,390.472 | 7,152.235 | 3,824.302 | 3,596.281 | 3,708.004 |
Total Liabilities
| 249,815 | 252,873 | 246,458 | 176,346 | 175,817 | 93,972 | 83,422 | 59,607 | 49,937 | 39,167 | 30,064 | 24,619 | 24,491 | 24,793.186 | 27,234.214 | 19,571.138 | 15,752.667 | 14,506.279 | 11,197.741 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 61,024 | 44,181 | 49,124 | 51,367 | 51,575 | 43,369 | 36,342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,667 | 2,667 | 2,667 | 2,667 | 2,667 | 2,667 | 2,667 | 2,667 | 2,667 | 2,667 | 2,667 | 2,667 | 2,663 | 2,561.293 | 2,561.293 | 2,561.293 | 2,561.293 | 2,532.243 | 2,481.367 |
Retained Earnings
| 25,314 | 58,141 | 41,570 | 53,437 | 48,644 | 52,730 | 43,369 | 36,342 | 30,421 | 27,108 | 22,515 | 18,832 | 15,457 | 12,956.724 | 10,687.319 | 8,860.873 | 7,564.966 | 6,464.05 | 5,046.046 |
Accumulated Other Comprehensive Income/Loss
| 10,142 | 7,591 | 10,303 | 7,774 | -2,020 | 665 | 42,808 | 39,742 | 458 | 622 | 185 | 96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 501 | 216 | -55 | 15,571 | -1,964 | -3,157 | -3,738 | 341 | -407 | 662 | 1,431 | 2,382 | 2,324 | 3,164.654 | 2,006.147 | 2,753.248 | 2,753.247 | 2,724.233 | 2,673.427 |
Total Shareholders Equity
| 38,624 | 68,615 | 54,484 | 56,898 | 49,347 | 52,240 | 42,298 | 39,350 | 33,139 | 31,059 | 26,613 | 23,977 | 20,294 | 18,431.163 | 15,051.651 | 13,533.689 | 12,449.367 | 10,722.181 | 9,199.319 |
Total Equity
| 40,350 | 69,818 | 55,141 | 59,913 | 52,148 | 54,505 | 42,806 | 39,740 | 33,473 | 31,353 | 26,659 | 24,025 | 20,335 | 18,469.948 | 15,087.315 | 13,570.227 | 12,488.025 | 10,763.473 | 9,238.288 |
Total Liabilities & Shareholders Equity
| 290,165 | 322,691 | 301,599 | 236,259 | 227,965 | 148,477 | 126,228 | 99,347 | 83,410 | 70,520 | 56,723 | 48,644 | 44,826 | 43,263.134 | 42,321.529 | 33,141.365 | 28,240.692 | 25,269.752 | 20,436.029 |