AEON Mall Co., Ltd.
TSE:8905.T
2048.5 (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
| 112,354 | 92,683 | 87,148 | 131,442 | 58,283 | 56,823 | 54,586 | 59,921 | 55,375 | 67,340 | 47,566 | 33,312 | 8,600 | 27,811 | 38,288 | 4,092 | 3,638 | 3,879 | 10,294 | 4,877 |
Short Term Investments
| 17,561 | 25,000 | 9,000 | -94,424 | 63,400 | -140,569 | -130,449 | -123,490 | -113,131 | -92,319 | -97,735 | -83,895 | -17,692 | -18,066 | -13,371 | -13,450 | -10,066 | -3,778 | -3,649 | -3,031 |
Cash and Short Term Investments
| 129,915 | 92,683 | 87,148 | 131,442 | 58,283 | 56,823 | 54,586 | 59,921 | 55,375 | 67,340 | 47,566 | 33,312 | 8,600 | 27,811 | 38,288 | 4,092 | 3,638 | 3,879 | 10,294 | 4,877 |
Net Receivables
| 12,081 | 13,929 | 7,935 | 7,528 | 7,689 | 7,392 | 6,778 | 5,827 | 5,680 | 4,704 | 25,042 | 13,073 | 4,876 | 4,604 | 4,329 | 5,992 | 6,059 | 2,582 | 2,329 | 2,076 |
Inventory
| 0 | 29,886 | 13,338 | 3,796 | 67,094 | 5,695 | 6,207 | 16,388 | 4,427 | 8,514 | 45 | 49 | 29 | 29 | 30 | 30 | 30 | 22 | 19 | 33 |
Other Current Assets
| 58,782 | 47,961 | 42,290 | 36,661 | 36,288 | 34,192 | 34,019 | 28,210 | 26,647 | 23,014 | 17,380 | 16,661 | 15,457 | 13,761 | 11,727 | 14,385 | 8,105 | 4,649 | 4,030 | 3,741 |
Total Current Assets
| 200,778 | 184,459 | 150,711 | 179,427 | 169,354 | 104,102 | 101,590 | 110,346 | 92,129 | 103,572 | 90,033 | 63,095 | 28,962 | 46,205 | 54,374 | 24,499 | 17,832 | 11,132 | 16,672 | 10,727 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,323,673 | 1,256,763 | 1,191,229 | 1,100,085 | 1,091,455 | 940,593 | 874,267 | 762,237 | 754,716 | 689,820 | 557,559 | 472,369 | 433,574 | 382,850 | 365,610 | 358,503 | 279,748 | 199,197 | 164,303 | 162,858 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 3,559 | 3,456 | 3,456 | 3,350 | 3,807 | 3,638 | 3,812 | 4,077 | 3,677 | 3,830 | 3,570 | 3,326 | 3,018 | 2,427 | 2,243 | 2,162 | 1,608 | 864 | 894 | 789 |
Goodwill and Intangible Assets
| 3,559 | 3,456 | 3,456 | 3,350 | 3,807 | 3,638 | 3,812 | 4,077 | 3,677 | 3,830 | 3,570 | 3,326 | 3,018 | 2,427 | 2,243 | 2,162 | 1,608 | 864 | 894 | 789 |
Long Term Investments
| 8,691 | 94,974 | 98,345 | 96,372 | 102,667 | 142,928 | 133,016 | 125,676 | 115,462 | 94,668 | 99,083 | 85,060 | 18,484 | 18,839 | 15,187 | 15,004 | 11,815 | 6,582 | 6,494 | 5,113 |
Tax Assets
| 16,661 | 19,927 | 19,496 | 14,940 | 13,902 | 11,910 | 10,226 | 8,201 | 6,442 | 5,430 | 5,097 | 5,015 | 4,272 | 4,039 | 2,552 | 4,624 | 4,733 | 67 | 31 | 85 |
Other Non-Current Assets
| 101,891 | 11 | 15 | 22 | 29 | 37 | 866 | 2,217 | 2,542 | 3,633 | 3,897 | 2,018 | 55,451 | 62,858 | 63,580 | 61,926 | 61,925 | 15,215 | 13,738 | 11,683 |
Total Non-Current Assets
| 1,454,475 | 1,375,131 | 1,312,541 | 1,214,769 | 1,211,860 | 1,099,106 | 1,022,187 | 902,408 | 882,839 | 797,381 | 669,206 | 567,788 | 514,799 | 471,013 | 449,172 | 442,219 | 359,829 | 221,925 | 185,460 | 180,528 |
Total Assets
| 1,655,253 | 1,559,592 | 1,463,256 | 1,394,199 | 1,381,217 | 1,203,211 | 1,123,781 | 1,012,758 | 974,970 | 900,957 | 759,245 | 630,887 | 543,761 | 517,218 | 503,546 | 466,718 | 377,661 | 233,057 | 202,132 | 191,255 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 11,771 | 25,340 | 18,547 | 16,319 | 18,223 | 28,709 | 25,542 | 22,921 | 28,898 | 21,834 | 52,141 | 4,432 | 5,112 | 5,603 | 5,462 | 6,766 | 5,386 | 2,121 | 1,829 | 1,592 |
Short Term Debt
| 134,396 | 154,970 | 111,729 | 79,362 | 73,580 | 71,917 | 94,429 | 92,747 | 65,096 | 100,308 | 61,612 | 52,276 | 50,153 | 34,796 | 34,445 | 92,576 | 42,897 | 23,758 | 22,749 | 23,785 |
Tax Payables
| 10,315 | 5,787 | 6,830 | 7,024 | 11,388 | 7,879 | 8,677 | 7,897 | 10,556 | 9,436 | 17,782 | 9,501 | 7,310 | 10,923 | 6,784 | 5,233 | 10,487 | 5,216 | 4,537 | 3,390 |
Deferred Revenue
| 5,172 | 7,198 | 9,355 | 9,545 | 13,735 | 10,126 | 11,296 | 10,293 | 13,647 | 10,989 | 19,259 | 10,157 | 7,956 | 11,530 | 7,317 | 5,756 | 11,253 | 5,271 | 5,703 | 3,440 |
Other Current Liabilities
| 125,565 | 82,738 | 73,103 | 108,712 | 106,378 | 76,171 | 89,394 | 86,156 | 103,757 | 76,330 | 51,358 | 56,749 | 37,752 | 62,079 | 53,506 | 34,081 | 34,055 | 15,642 | 14,434 | 21,010 |
Total Current Liabilities
| 276,904 | 270,246 | 212,734 | 213,938 | 211,916 | 186,923 | 220,661 | 212,117 | 211,398 | 209,461 | 184,370 | 123,614 | 100,973 | 114,008 | 100,730 | 139,179 | 93,591 | 46,792 | 44,715 | 49,827 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 586,129 | 662,426 | 651,943 | 631,073 | 603,194 | 461,960 | 365,002 | 297,728 | 287,281 | 229,089 | 156,799 | 178,748 | 138,891 | 122,206 | 139,471 | 80,366 | 60,304 | 64,614 | 51,897 | 51,822 |
Deferred Revenue Non-Current
| 136,691 | 22,360 | 20,490 | 19,516 | 17,853 | 17,359 | 12,860 | 12,487 | 10,805 | 9,569 | 7,903 | 6,734 | 0 | 0 | 0 | 0 | 0 | 0 | 117 | 0 |
Deferred Tax Liabilities Non-Current
| 790 | 545 | 628 | 594 | 344 | 410 | 448 | 271 | 113 | 92 | 130 | 136 | 0 | 0 | 0 | 0 | 0 | 0 | 237 | 0 |
Other Non-Current Liabilities
| 178,510 | 152,307 | 150,533 | 141,594 | 143,391 | 142,502 | 139,251 | 133,955 | 125,526 | 120,211 | 111,520 | 103,882 | 109,423 | 103,387 | 104,529 | 106,670 | 101,032 | 61,617 | 55,795 | 50,048 |
Total Non-Current Liabilities
| 902,120 | 837,638 | 823,594 | 792,777 | 764,782 | 622,231 | 517,561 | 444,441 | 423,725 | 358,961 | 276,352 | 289,500 | 248,314 | 225,593 | 244,000 | 187,036 | 161,336 | 126,231 | 108,046 | 101,870 |
Total Liabilities
| 1,179,024 | 1,107,884 | 1,036,328 | 1,006,715 | 976,698 | 809,154 | 738,222 | 656,558 | 635,123 | 568,422 | 460,722 | 413,114 | 349,287 | 339,601 | 344,730 | 326,215 | 254,927 | 173,023 | 152,761 | 151,697 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 13,506 | 7,868 | 5,795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 42,383 | 42,381 | 42,374 | 42,372 | 42,347 | 42,313 | 42,271 | 42,256 | 42,217 | 42,207 | 42,195 | 16,691 | 16,683 | 16,670 | 16,666 | 16,662 | 16,662 | 7,796 | 7,796 | 7,796 |
Retained Earnings
| 326,301 | 317,279 | 316,829 | 307,790 | 318,755 | 306,373 | 281,477 | 257,643 | 235,826 | 216,223 | 196,722 | 177,790 | 159,910 | 143,177 | 124,420 | 106,234 | 0 | 43,784 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 54,949 | 40,168 | 16,598 | -13,506 | -7,868 | -5,795 | 9,411 | 8,277 | 19,272 | 27,030 | 13,958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 40,695 | 40,693 | 40,686 | 27,179 | 32,792 | 34,797 | 40,553 | 42,030 | 36,424 | 42,417 | 42,411 | 20,704 | 17,216 | 17,167 | 17,200 | 17,147 | 105,677 | 8,454 | 41,307 | 31,547 |
Total Shareholders Equity
| 464,328 | 440,521 | 416,487 | 377,341 | 393,894 | 383,483 | 373,712 | 350,206 | 333,739 | 327,877 | 295,286 | 215,185 | 193,809 | 177,014 | 158,286 | 140,043 | 122,339 | 60,034 | 49,103 | 39,343 |
Total Equity
| 476,226 | 451,708 | 426,928 | 387,484 | 404,519 | 394,057 | 385,559 | 356,200 | 339,847 | 332,535 | 298,523 | 217,773 | 194,474 | 177,617 | 158,816 | 140,503 | 122,734 | 60,034 | 49,371 | 39,558 |
Total Liabilities & Shareholders Equity
| 1,655,250 | 1,559,592 | 1,463,256 | 1,394,199 | 1,381,217 | 1,203,211 | 1,123,781 | 1,012,758 | 974,970 | 900,957 | 759,245 | 630,887 | 543,761 | 517,218 | 503,546 | 466,718 | 377,661 | 233,057 | 202,132 | 191,255 |