Odakyu Electric Railway Co., Ltd.
TSE:9007.T
1634 (JPY) • At close November 12, 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 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 60,532 | 67,604 | 21,982 | 49,397 | 28,594 | 21,762 | 44,013 | 19,361 | 27,394 | 19,466 | 30,532 | 29,955 | 30,994 | 22,961 | 31,552 | 31,523 | 20,597 | 30,138 | 42,138 | 27,739 | 37,552 | 47,697 | 73,513 |
Short Term Investments
| 130 | -15,463 | -14,332 | -14,912 | -15,436 | -15,064 | -715 | -496 | -467 | -359 | 10 | 10 | 10 | 20 | 10 | 10 | 10 | 10 | 30 | 73 | 245 | 380 | 1,637 |
Cash and Short Term Investments
| 60,662 | 67,604 | 21,982 | 49,397 | 28,594 | 21,762 | 44,013 | 19,361 | 27,394 | 19,466 | 30,542 | 29,965 | 31,004 | 22,981 | 31,562 | 31,533 | 20,607 | 30,148 | 42,168 | 27,812 | 37,797 | 48,077 | 75,150 |
Net Receivables
| 26,618 | 23,836 | 25,125 | 21,135 | 23,766 | 27,080 | 30,860 | 29,792 | 31,539 | 28,909 | 28,805 | 26,610 | 25,867 | 24,905 | 26,036 | 27,896 | 30,406 | 58,472 | 56,574 | 55,886 | 52,349 | 50,543 | 55,096 |
Inventory
| 50,734 | 42,329 | 44,539 | 38,871 | 40,602 | 42,452 | 41,206 | 45,299 | 45,154 | 50,198 | 47,861 | 46,909 | 50,338 | 51,510 | 49,651 | 56,438 | 56,878 | 67,153 | 65,410 | 71,278 | 99,350 | 104,818 | 112,989 |
Other Current Assets
| 35,104 | 34,821 | 33,896 | 37,289 | 38,829 | 38,307 | 34,766 | 31,239 | 29,473 | 29,270 | 30,484 | 27,365 | 24,394 | 21,547 | 25,329 | 25,142 | 23,651 | 14,674 | 18,362 | 9,276 | 7,730 | 7,250 | 16,021 |
Total Current Assets
| 173,118 | 168,590 | 125,542 | 146,692 | 131,791 | 129,601 | 150,845 | 125,691 | 133,560 | 127,843 | 137,692 | 130,849 | 131,603 | 120,943 | 132,578 | 141,009 | 131,542 | 170,447 | 182,514 | 164,252 | 197,226 | 210,688 | 259,256 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,014,014 | 1,009,447 | 1,062,130 | 1,059,096 | 1,070,368 | 1,041,686 | 1,021,700 | 1,024,779 | 1,004,861 | 1,003,514 | 1,004,966 | 1,033,326 | 1,092,855 | 1,066,633 | 1,061,993 | 1,066,637 | 1,038,322 | 982,019 | 953,765 | 941,022 | 948,506 | 953,377 | 933,924 |
Goodwill
| 853 | 1,100 | 1,375 | 1,654 | 2,157 | 3,856 | 1,866 | 1,041 | 1,126 | 1,205 | 53 | 97 | 857 | 2,382 | 4,746 | 6,632 | 7,811 | 1,772 | 2,774 | 2,697 | 3,624 | 0 | 0 |
Intangible Assets
| 17,670 | 19,965 | 20,574 | 21,890 | 22,051 | 20,299 | 14,065 | 13,514 | 13,618 | 12,887 | 11,938 | 12,664 | 13,182 | 13,672 | 14,651 | 14,056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 18,523 | 21,065 | 21,949 | 23,544 | 24,208 | 24,155 | 15,931 | 14,555 | 14,744 | 14,092 | 11,991 | 12,761 | 14,039 | 16,054 | 19,397 | 20,688 | 7,811 | 1,772 | 2,774 | 2,697 | 3,624 | 5,769 | 14,299 |
Long Term Investments
| 77,180 | 72,870 | 68,007 | 89,237 | 93,529 | 106,677 | 87,604 | 82,971 | 81,444 | 86,425 | 67,181 | 62,847 | 47,548 | 47,124 | 58,512 | 53,889 | 95,959 | 133,217 | 147,622 | 105,658 | 107,323 | 78,430 | 95,490 |
Tax Assets
| 2,451 | 6,253 | 5,986 | 5,955 | 6,828 | 9,292 | 5,650 | 5,881 | 6,023 | 6,300 | 5,945 | 6,100 | 5,544 | 4,892 | 5,136 | 4,490 | 5,500 | 6,921 | 5,872 | 8,847 | 8,070 | 11,106 | 10,348 |
Other Non-Current Assets
| 16,281 | 1,749 | 1,613 | 2,470 | 1,576 | 1,020 | 15,602 | 16,223 | 16,697 | 15,673 | 16,566 | 18,617 | 19,596 | 20,791 | 21,673 | 23,025 | 14,313 | 13,439 | 13,591 | 16,934 | 20,926 | 15,461 | 9,949 |
Total Non-Current Assets
| 1,128,449 | 1,111,384 | 1,159,685 | 1,180,302 | 1,196,509 | 1,182,830 | 1,146,487 | 1,144,409 | 1,123,769 | 1,126,004 | 1,106,649 | 1,133,651 | 1,179,582 | 1,155,494 | 1,166,711 | 1,168,729 | 1,161,905 | 1,137,368 | 1,123,624 | 1,075,158 | 1,088,449 | 1,064,143 | 1,064,010 |
Total Assets
| 1,301,567 | 1,279,976 | 1,285,230 | 1,326,996 | 1,328,303 | 1,312,433 | 1,297,334 | 1,270,102 | 1,257,332 | 1,253,849 | 1,244,344 | 1,264,501 | 1,311,185 | 1,276,437 | 1,299,289 | 1,309,738 | 1,293,447 | 1,307,815 | 1,306,138 | 1,239,410 | 1,285,675 | 1,274,831 | 1,323,266 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 19,016 | 16,383 | 21,239 | 19,664 | 23,706 | 25,865 | 30,169 | 28,542 | 28,769 | 29,249 | 28,244 | 27,433 | 26,202 | 26,128 | 24,430 | 28,079 | 32,106 | 58,449 | 54,046 | 51,210 | 52,588 | 55,874 | 94,851 |
Short Term Debt
| 220,921 | 247,514 | 213,917 | 203,499 | 235,157 | 232,774 | 240,440 | 218,375 | 237,393 | 237,650 | 221,192 | 267,320 | 269,962 | 243,082 | 257,979 | 252,321 | 219,965 | 237,647 | 244,786 | 196,123 | 224,544 | 215,447 | 255,915 |
Tax Payables
| 21,534 | 7,458 | 9,440 | 6,311 | 5,732 | 7,037 | 8,353 | 6,998 | 6,914 | 8,431 | 9,931 | 9,106 | 10,766 | 3,553 | 7,881 | 1,408 | 7,994 | 2,710 | 11,698 | 5,996 | 9,214 | 0 | 0 |
Deferred Revenue
| 21,534 | 16,551 | 17,604 | 17,945 | 19,525 | 19,583 | 8,353 | 31,064 | 26,827 | 23,377 | 24,000 | 20,732 | 65,304 | 51,444 | 51,992 | 46,979 | 56,514 | 46,823 | 47,344 | 38,362 | 44,627 | 42,102 | 21,937 |
Other Current Liabilities
| 94,401 | 74,649 | 56,743 | 72,621 | 69,668 | 72,262 | 70,619 | 54,786 | 55,304 | 54,438 | 54,209 | 47,451 | 44,639 | 48,733 | 52,319 | 60,159 | 39,886 | 8,987 | -3,011 | 6,273 | 7,044 | 11,047 | -27,933 |
Total Current Liabilities
| 396,422 | 378,938 | 340,182 | 339,704 | 377,494 | 383,386 | 388,103 | 368,307 | 383,976 | 382,394 | 365,820 | 399,475 | 443,075 | 399,068 | 419,031 | 417,025 | 388,571 | 413,065 | 408,909 | 349,174 | 390,605 | 380,344 | 439,621 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 407,338 | 401,262 | 477,743 | 501,844 | 409,612 | 380,010 | 373,607 | 386,336 | 370,097 | 374,408 | 413,070 | 400,246 | 420,787 | 434,114 | 417,952 | 437,178 | 554,707 | 528,665 | 525,227 | 559,289 | 551,105 | 588,538 | 565,052 |
Deferred Revenue Non-Current
| 435 | 63,303 | 74,518 | 85,891 | 101,344 | 108,206 | 116,647 | 12,910 | 9,507 | 5,572 | 1,815 | 165,122 | 33,382 | 27,548 | 20,883 | 14,571 | 0 | 0 | 42,602 | 44,635 | 45,068 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 9,611 | 13,484 | 5,398 | 8,789 | 9,810 | 12,125 | 13,624 | 11,281 | 10,331 | 15,028 | 8,233 | 8,365 | 6,937 | 7,474 | 11,505 | 4,950 | 10,507 | 21,090 | 23,025 | 8,883 | 12,084 | 3,328 | 10,871 |
Other Non-Current Liabilities
| 27,648 | 34,501 | 38,133 | 38,313 | 39,861 | 39,528 | 38,888 | 152,568 | 166,399 | 168,240 | 187,834 | 45,749 | 185,401 | 201,052 | 216,700 | 232,740 | 127,882 | 136,128 | 103,226 | 108,021 | 113,169 | 158,729 | 152,594 |
Total Non-Current Liabilities
| 445,032 | 512,550 | 595,792 | 634,837 | 560,627 | 539,869 | 542,766 | 563,095 | 556,334 | 563,248 | 610,952 | 619,482 | 646,507 | 670,188 | 667,040 | 689,439 | 693,096 | 685,883 | 694,080 | 720,828 | 721,426 | 750,595 | 728,517 |
Total Liabilities
| 841,454 | 891,488 | 935,974 | 974,541 | 938,121 | 923,255 | 930,869 | 931,402 | 940,310 | 945,642 | 976,772 | 1,018,957 | 1,089,582 | 1,069,256 | 1,086,071 | 1,106,464 | 1,081,667 | 1,098,948 | 1,102,989 | 1,070,002 | 1,112,031 | 1,130,939 | 1,168,138 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 0 | 364,589 | 327,727 | 319,609 | 363,053 | 346,998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,359 | 60,360 | 60,360 | 60,360 | 60,360 | 60,360 | 60,360 | 60,360 |
Retained Earnings
| 321,439 | 252,402 | 215,575 | 207,852 | 251,313 | 239,148 | 213,817 | 191,736 | 172,192 | 151,126 | 129,929 | 111,935 | 97,672 | 84,496 | 78,844 | 70,996 | 65,055 | 50,137 | 36,699 | 25,052 | 24,559 | 20,051 | 15,101 |
Accumulated Other Comprehensive Income/Loss
| 37,989 | 22,796 | 19,135 | 30,268 | 24,080 | 35,384 | 37,931 | 34,274 | 32,239 | 44,857 | 25,544 | 21,555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 39,466 | -312,761 | -275,934 | -268,211 | -311,672 | -299,507 | 47,871 | 47,891 | 48,057 | 48,188 | 48,395 | 48,644 | 60,783 | 59,284 | 71,045 | 68,879 | 83,352 | 90,460 | 98,121 | 77,306 | 81,301 | 57,990 | 73,611 |
Total Shareholders Equity
| 459,253 | 387,385 | 346,862 | 349,877 | 387,133 | 382,382 | 359,978 | 334,260 | 312,847 | 304,530 | 264,227 | 242,493 | 218,814 | 204,139 | 210,248 | 200,234 | 208,767 | 200,957 | 195,180 | 162,718 | 166,220 | 138,401 | 149,072 |
Total Equity
| 460,109 | 388,488 | 349,256 | 352,455 | 390,182 | 389,178 | 366,465 | 338,700 | 317,022 | 308,207 | 267,572 | 245,544 | 221,603 | 207,181 | 213,218 | 203,274 | 211,780 | 208,867 | 203,149 | 169,408 | 173,644 | 143,892 | 155,128 |
Total Liabilities & Shareholders Equity
| 1,301,563 | 1,279,976 | 1,285,230 | 1,326,996 | 1,328,303 | 1,312,433 | 1,297,334 | 1,270,102 | 1,257,332 | 1,253,849 | 1,244,344 | 1,264,501 | 1,311,185 | 1,276,437 | 1,299,289 | 1,309,738 | 1,293,447 | 1,307,815 | 1,306,138 | 1,239,410 | 1,285,675 | 1,274,831 | 1,323,266 |