Keisei Electric Railway Co., Ltd.
TSE:9009.T
4111 (JPY) • At close November 13, 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
| 82,328 | 34,607 | 25,513 | 29,133 | 27,084 | 25,214 | 24,611 | 23,483 | 31,665 | 25,221 | 26,904 | 28,795 | 26,561 | 22,714 | 26,221 | 24,244 | 28,301 | 24,782 | 36,287 | 24,527 |
Short Term Investments
| 131 | -4,217 | -3,923 | -3,966 | -4,168 | -3,741 | -720 | -764 | -1,059 | -698 | -893 | -747 | -677 | -896 | -1,007 | -646 | -521 | -368 | -665 | -830 |
Cash and Short Term Investments
| 82,459 | 34,607 | 25,513 | 29,133 | 27,084 | 25,214 | 24,611 | 23,483 | 31,665 | 25,221 | 26,904 | 28,795 | 26,561 | 22,714 | 26,221 | 24,244 | 28,301 | 24,782 | 36,287 | 24,527 |
Net Receivables
| 31,726 | 28,409 | 24,718 | 21,490 | 22,102 | 22,292 | 20,277 | 19,388 | 17,296 | 18,946 | 18,081 | 17,122 | 16,093 | 13,578 | 13,977 | 14,017 | 12,898 | 12,035 | 12,846 | 8,981 |
Inventory
| 14,612 | 12,723 | 10,960 | 13,572 | 12,900 | 13,097 | 11,825 | 10,981 | 9,361 | 12,591 | 15,767 | 19,568 | 23,903 | 23,769 | 28,466 | 30,005 | 32,807 | 34,842 | 34,649 | 37,726 |
Other Current Assets
| 15,368 | 14,421 | 11,961 | 15,350 | 11,941 | 11,825 | 11,916 | 42,266 | 40,517 | 35,003 | 28,609 | 22,501 | 18,246 | 13,742 | 17,546 | 36,986 | 31,789 | 27,233 | 20,547 | 18,020 |
Total Current Assets
| 144,165 | 90,160 | 73,152 | 79,545 | 74,027 | 72,428 | 68,629 | 96,118 | 98,839 | 91,761 | 89,361 | 87,986 | 84,803 | 73,803 | 86,210 | 105,252 | 105,795 | 98,892 | 104,329 | 89,254 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 659,935 | 635,571 | 587,005 | 578,810 | 575,343 | 532,082 | 499,150 | 488,575 | 488,329 | 508,806 | 502,598 | 499,109 | 496,229 | 501,353 | 512,787 | 478,355 | 453,909 | 449,072 | 462,279 | 471,594 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 290 | 828 | 1,365 | 1,903 | 2,441 | 0 | 0 |
Intangible Assets
| 12,310 | 13,095 | 12,479 | 13,433 | 11,897 | 10,802 | 10,754 | 11,065 | 10,026 | 9,912 | 10,761 | 11,109 | 11,778 | 12,946 | 10,965 | 7,571 | 7,775 | 8,229 | 7,947 | 8,653 |
Goodwill and Intangible Assets
| 12,310 | 13,095 | 12,479 | 13,433 | 11,897 | 10,802 | 10,754 | 11,065 | 10,026 | 9,912 | 10,761 | 11,109 | 11,799 | 13,236 | 11,793 | 8,936 | 9,678 | 10,670 | 7,947 | 8,653 |
Long Term Investments
| 225,773 | 207,109 | 208,085 | 211,287 | 230,299 | 223,095 | 200,879 | 184,855 | 168,215 | 155,894 | 139,711 | 125,485 | 112,762 | 106,852 | 105,738 | 99,548 | 111,904 | 112,754 | 109,231 | 116,236 |
Tax Assets
| 17,012 | 18,987 | 18,812 | 16,876 | 13,534 | 13,763 | 11,586 | 11,139 | 11,847 | 11,661 | 12,639 | 13,467 | 14,563 | 17,068 | 16,809 | 16,813 | 13,800 | 13,448 | 14,562 | 8,900 |
Other Non-Current Assets
| 5,007 | 643 | 806 | 741 | 610 | 850 | 3,725 | 3,690 | 4,017 | 4,218 | 4,312 | 4,820 | 4,916 | 4,811 | 5,258 | 17,155 | 14,807 | 13,465 | 10,492 | 9,172 |
Total Non-Current Assets
| 920,037 | 875,405 | 827,187 | 821,147 | 831,683 | 780,592 | 726,094 | 699,324 | 682,434 | 690,491 | 670,021 | 653,990 | 640,269 | 643,320 | 652,385 | 620,807 | 604,098 | 599,409 | 604,511 | 614,555 |
Total Assets
| 1,064,202 | 965,573 | 900,346 | 900,698 | 905,716 | 853,025 | 794,728 | 795,447 | 781,280 | 782,257 | 759,388 | 741,982 | 725,072 | 717,123 | 738,595 | 726,059 | 709,893 | 698,301 | 708,840 | 703,809 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 25,461 | 20,723 | 18,320 | 18,059 | 22,147 | 20,864 | 20,730 | 19,398 | 18,042 | 18,651 | 18,252 | 16,463 | 17,915 | 15,203 | 15,619 | 16,882 | 18,298 | 17,286 | 17,814 | 13,565 |
Short Term Debt
| 84,200 | 80,971 | 66,168 | 63,081 | 88,274 | 78,517 | 65,331 | 69,678 | 98,175 | 101,744 | 85,633 | 91,140 | 87,317 | 92,056 | 82,241 | 81,553 | 91,445 | 91,778 | 93,775 | 105,493 |
Tax Payables
| 30,925 | 2,504 | 1,811 | 1,616 | 4,500 | 5,548 | 5,870 | 4,791 | 5,265 | 5,406 | 2,667 | 5,103 | 2,674 | 3,272 | 4,312 | 4,931 | 4,683 | 3,101 | 5,286 | 4,612 |
Deferred Revenue
| 30,925 | 6,458 | 5,156 | 31,589 | 32,368 | 29,350 | 5,870 | 55,095 | 52,664 | 61,967 | 53,076 | 48,385 | 38,321 | 33,573 | 55,808 | 66,735 | 54,558 | 42,312 | 55,792 | 45,524 |
Other Current Liabilities
| 52,248 | 71,982 | 56,873 | 32,887 | 28,776 | 29,612 | 50,325 | 27,158 | 26,455 | 31,785 | 32,341 | 69,156 | 61,603 | 55,142 | 81,940 | 87,249 | 74,726 | 61,175 | 67,729 | 58,633 |
Total Current Liabilities
| 223,759 | 182,638 | 148,328 | 147,232 | 176,065 | 163,891 | 148,126 | 176,120 | 200,601 | 219,553 | 191,969 | 181,862 | 169,509 | 165,673 | 184,112 | 190,615 | 189,152 | 173,340 | 184,604 | 182,303 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 314,139 | 278,845 | 273,479 | 264,505 | 205,639 | 190,245 | 182,868 | 187,797 | 181,136 | 189,537 | 218,810 | 235,067 | 250,260 | 254,039 | 260,431 | 248,556 | 247,835 | 257,296 | 266,113 | 292,836 |
Deferred Revenue Non-Current
| 0 | 76,494 | 76,827 | 79,762 | 82,476 | 83,006 | 83,815 | 86,599 | 90,184 | 93,031 | 94,929 | 97,898 | 100,831 | 104,006 | 108,565 | 110,574 | 109,278 | 110,876 | 112,316 | 114,335 |
Deferred Tax Liabilities Non-Current
| 2,713 | 2,128 | 2,035 | 1,812 | 1,572 | 1,538 | 1,891 | 1,838 | 1,862 | 2,111 | 2,023 | 2,011 | 1,926 | 2,114 | 1,817 | 1,917 | 340 | 421 | 421 | 256 |
Other Non-Current Liabilities
| 54,430 | 14,525 | 11,974 | 11,344 | 11,302 | 11,446 | 13,497 | 10,751 | 11,126 | 10,406 | 10,178 | 10,438 | 11,398 | 12,368 | 12,601 | 14,056 | 11,989 | 13,171 | 13,711 | 14,214 |
Total Non-Current Liabilities
| 371,282 | 371,992 | 364,315 | 357,423 | 300,989 | 286,235 | 280,180 | 286,985 | 284,308 | 295,085 | 325,940 | 345,414 | 364,415 | 372,527 | 383,414 | 375,103 | 369,442 | 381,764 | 392,561 | 421,641 |
Total Liabilities
| 595,046 | 554,630 | 512,643 | 504,655 | 477,054 | 450,126 | 428,306 | 463,105 | 484,909 | 514,638 | 517,909 | 527,276 | 533,924 | 538,200 | 567,526 | 565,718 | 558,594 | 555,104 | 577,165 | 603,944 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 393,348 | 368,872 | 376,929 | 410,192 | 386,143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 36,803 | 24,287 |
Retained Earnings
| 419,309 | 335,790 | 309,843 | 317,899 | 350,556 | 322,842 | 286,704 | 254,307 | 220,860 | 191,924 | 169,745 | 144,758 | 124,502 | 112,920 | 102,947 | 91,564 | 84,470 | 73,966 | 64,169 | 56,723 |
Accumulated Other Comprehensive Income/Loss
| 6,276 | 1,562 | 890 | 1,708 | 836 | 3,320 | 4,557 | 4,458 | 3,674 | 5,683 | 3,106 | 2,851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -10,767 | 20,755 | 22,226 | 22,227 | 22,833 | 26,498 | 26,489 | 26,497 | 30,177 | 26,507 | 26,508 | 26,457 | 26,459 | 26,474 | 25,789 | 25,926 | 25,915 | 26,014 | 22,648 | 11,722 |
Total Shareholders Equity
| 451,621 | 394,910 | 369,762 | 378,637 | 411,028 | 389,463 | 354,553 | 322,065 | 287,840 | 260,915 | 236,162 | 210,868 | 188,300 | 176,197 | 166,319 | 154,397 | 148,348 | 140,460 | 128,089 | 95,169 |
Total Equity
| 469,156 | 410,943 | 387,703 | 396,043 | 428,662 | 402,899 | 366,422 | 332,342 | 296,371 | 267,619 | 241,479 | 214,706 | 191,148 | 178,923 | 171,069 | 160,341 | 151,299 | 143,197 | 131,675 | 99,865 |
Total Liabilities & Shareholders Equity
| 1,064,202 | 965,573 | 900,346 | 900,698 | 905,716 | 853,025 | 794,728 | 795,447 | 781,280 | 782,257 | 759,388 | 741,982 | 725,072 | 717,123 | 738,595 | 726,059 | 709,893 | 698,301 | 708,840 | 703,809 |