Nishi-Nippon Railroad Co., Ltd.
TSE:9031.T
2221 (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
| 69,624 | 72,796 | 70,828 | 51,384 | 34,205 | 26,391 | 32,766 | 32,852 | 38,415 | 29,109 | 30,061 | 30,267 | 33,502 | 26,589 | 27,698 | 15,784 | 20,838 | 25,850 | 26,967 | 27,412 |
Short Term Investments
| 879 | -24,678 | -21,931 | -22,684 | -15,940 | -12,762 | -3,239 | -2,564 | -1,978 | 0 | 0 | 0 | 0 | 3 | 0 | 6 | 4,000 | 5 | 3 | 4 |
Cash and Short Term Investments
| 69,624 | 72,796 | 70,828 | 51,384 | 34,205 | 26,391 | 32,766 | 32,852 | 38,415 | 29,109 | 30,061 | 30,267 | 33,502 | 26,592 | 27,698 | 15,790 | 24,838 | 25,855 | 26,970 | 27,416 |
Net Receivables
| 48,886 | 59,278 | 58,862 | 48,108 | 49,040 | 50,891 | 84,170 | 76,428 | 67,385 | 64,498 | 57,350 | 51,399 | 50,452 | 43,249 | 49,011 | 56,523 | 41,550 | 41,764 | 41,619 | 39,144 |
Inventory
| 73,538 | 6,384 | 6,116 | 7,015 | 7,755 | 7,168 | 6,948 | 6,639 | 6,558 | 6,200 | 6,048 | 6,330 | 6,034 | 5,998 | 6,757 | 7,002 | 29,669 | 30,462 | 28,988 | 33,820 |
Other Current Assets
| 16,730 | 13,143 | 16,421 | 14,264 | 10,617 | 8,783 | 8,157 | 6,980 | 4,824 | 4,698 | 4,690 | 3,900 | 3,943 | 3,657 | 4,000 | 3,580 | 4,107 | 3,542 | 3,774 | 2,997 |
Total Current Assets
| 208,778 | 219,742 | 211,422 | 180,940 | 158,275 | 140,709 | 132,041 | 122,899 | 117,182 | 104,505 | 98,149 | 91,896 | 93,931 | 79,496 | 87,466 | 82,895 | 100,164 | 101,623 | 101,351 | 103,377 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 416,088 | 373,207 | 437,890 | 437,999 | 428,094 | 399,873 | 370,773 | 345,901 | 328,191 | 318,416 | 299,204 | 279,279 | 277,026 | 275,306 | 273,201 | 275,510 | 264,828 | 262,002 | 268,645 | 251,357 |
Goodwill
| 305 | 321 | 429 | 258 | 828 | 1,498 | 1,339 | 693 | 216 | 177 | 366 | 530 | 776 | 786 | 535 | 798 | 1,026 | 1,033 | 1,071 | 0 |
Intangible Assets
| 3,663 | 3,523 | 3,597 | 4,217 | 5,123 | 4,944 | 3,909 | 3,707 | 4,096 | 4,408 | 5,000 | 5,580 | 6,797 | 8,289 | 9,831 | 7,250 | 4,196 | 4,558 | 4,834 | 4,282 |
Goodwill and Intangible Assets
| 3,968 | 3,844 | 4,026 | 4,475 | 5,951 | 6,442 | 5,248 | 4,400 | 4,312 | 4,585 | 5,366 | 6,110 | 7,573 | 9,075 | 10,366 | 8,048 | 5,222 | 5,591 | 5,905 | 4,282 |
Long Term Investments
| 68,547 | 80,841 | 69,454 | 72,345 | 63,499 | 64,499 | 46,602 | 36,216 | 28,708 | 32,762 | 26,578 | 23,667 | 20,265 | 20,042 | 22,008 | 22,018 | 26,235 | 42,957 | 47,732 | 33,009 |
Tax Assets
| 2,162 | 8,159 | 11,706 | 12,044 | 11,329 | 11,219 | 5,266 | 5,956 | 6,956 | 5,773 | 8,789 | 8,026 | 8,827 | 8,684 | 7,606 | 7,966 | 6,239 | 6,079 | 5,825 | 4,971 |
Other Non-Current Assets
| 27,459 | -1 | -1 | -1 | -1 | -1 | 9,067 | 7,804 | 6,325 | 4,955 | 4,804 | 5,018 | 4,816 | 4,347 | 4,538 | 4,560 | 9,215 | 5,373 | 5,436 | 6,340 |
Total Non-Current Assets
| 518,224 | 466,050 | 523,075 | 526,862 | 508,872 | 482,032 | 436,956 | 400,277 | 374,492 | 366,491 | 344,741 | 322,100 | 318,507 | 317,454 | 317,719 | 318,102 | 311,739 | 322,002 | 333,543 | 299,959 |
Total Assets
| 727,002 | 685,795 | 734,500 | 707,804 | 667,150 | 622,744 | 568,999 | 523,179 | 491,675 | 470,999 | 442,893 | 413,998 | 412,438 | 396,950 | 405,185 | 400,997 | 411,903 | 423,625 | 434,894 | 403,336 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 65,018 | 43,561 | 39,119 | 41,442 | 55,514 | 59,746 | 51,754 | 44,686 | 41,113 | 43,944 | 43,585 | 39,793 | 39,038 | 31,143 | 31,737 | 37,016 | 43,652 | 43,060 | 40,607 | 39,781 |
Short Term Debt
| 57,161 | 56,163 | 48,898 | 53,168 | 53,545 | 36,227 | 48,187 | 44,940 | 45,017 | 47,443 | 49,240 | 37,088 | 37,902 | 38,406 | 44,115 | 39,987 | 49,548 | 51,565 | 58,571 | 50,614 |
Tax Payables
| 5,955 | 3,982 | 2,974 | 1,755 | 3,106 | 3,899 | 3,475 | 4,454 | 7,342 | 5,867 | 5,628 | 3,314 | 4,956 | 2,784 | 3,108 | 2,765 | 2,799 | 4,587 | 5,350 | 2,009 |
Deferred Revenue
| 5,955 | 16,416 | 84,149 | 74,471 | 68,931 | 57,358 | 45,789 | 39,245 | 35,350 | 30,387 | 25,756 | 18,079 | 17,444 | 11,231 | 12,414 | 10,635 | 11,458 | 13,517 | 19,847 | 14,493 |
Other Current Liabilities
| 42,699 | 28,286 | 26,228 | 21,564 | 21,541 | 21,558 | 20,520 | 20,516 | 21,802 | 20,983 | 21,350 | 19,046 | 18,878 | 17,661 | 18,238 | 17,875 | 17,432 | 15,964 | 14,161 | 13,134 |
Total Current Liabilities
| 170,833 | 144,426 | 198,394 | 190,645 | 199,531 | 174,889 | 166,250 | 149,387 | 143,282 | 142,757 | 139,931 | 114,006 | 113,262 | 98,441 | 106,504 | 105,513 | 122,090 | 124,106 | 133,186 | 118,022 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 259,677 | 278,711 | 298,895 | 292,277 | 231,734 | 211,934 | 167,615 | 152,480 | 144,199 | 133,160 | 120,333 | 129,076 | 135,236 | 137,659 | 136,107 | 132,604 | 109,667 | 105,959 | 107,385 | 112,424 |
Deferred Revenue Non-Current
| 0 | 22,536 | 23,367 | 24,121 | 25,518 | 24,690 | 23,326 | 23,649 | 25,069 | 20,457 | 22,855 | 17,323 | 17,053 | 14,942 | 15,376 | 14,972 | 15,540 | 19,485 | 20,727 | 19,813 |
Deferred Tax Liabilities Non-Current
| 3,993 | 109 | 1,572 | 1,210 | 1,004 | 1,140 | 2,400 | 1,541 | 1,002 | 1,318 | 722 | 679 | 687 | 955 | 1,049 | 767 | 2,520 | 5,526 | 7,768 | 2,510 |
Other Non-Current Liabilities
| 56,657 | 38,134 | 33,191 | 29,606 | 28,815 | 28,580 | 28,023 | 28,576 | 27,223 | 30,127 | 31,527 | 33,418 | 36,533 | 38,349 | 40,780 | 42,668 | 49,194 | 52,705 | 52,792 | 51,816 |
Total Non-Current Liabilities
| 320,327 | 339,490 | 357,025 | 347,214 | 287,071 | 266,344 | 221,364 | 206,246 | 197,493 | 185,062 | 175,437 | 180,496 | 189,509 | 191,905 | 193,312 | 191,011 | 176,921 | 183,675 | 188,672 | 186,563 |
Total Liabilities
| 491,160 | 483,916 | 555,419 | 537,859 | 486,602 | 441,233 | 387,614 | 355,633 | 340,775 | 327,819 | 315,368 | 294,502 | 302,771 | 290,346 | 299,816 | 296,524 | 299,011 | 307,781 | 321,858 | 304,585 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 | 26,157 |
Retained Earnings
| 164,941 | 143,194 | 127,430 | 120,103 | 134,548 | 130,600 | 126,910 | 118,115 | 104,205 | 91,986 | 84,055 | 75,091 | 68,266 | 65,240 | 61,828 | 61,326 | 63,065 | 58,925 | 52,608 | 46,758 |
Accumulated Other Comprehensive Income/Loss
| 27,634 | 14,322 | 8,077 | 6,938 | 3,265 | 8,115 | 13,372 | 8,639 | 5,352 | 9,926 | 2,443 | 3,582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 10,565 | 11,443 | 11,332 | 11,401 | 11,362 | 11,584 | 11,552 | 11,617 | 12,188 | 12,237 | 12,241 | 12,247 | 13,053 | 12,968 | 14,959 | 14,644 | 20,912 | 28,431 | 32,241 | 24,131 |
Total Shareholders Equity
| 229,297 | 195,116 | 172,996 | 164,599 | 175,332 | 176,456 | 177,991 | 164,528 | 147,902 | 140,306 | 124,896 | 117,077 | 107,476 | 104,365 | 102,944 | 102,127 | 110,134 | 113,513 | 111,006 | 97,046 |
Total Equity
| 235,839 | 201,879 | 179,081 | 169,945 | 180,548 | 181,511 | 181,385 | 167,546 | 150,900 | 143,180 | 127,525 | 119,496 | 109,667 | 106,604 | 105,369 | 104,473 | 112,892 | 115,844 | 113,036 | 98,751 |
Total Liabilities & Shareholders Equity
| 727,002 | 685,795 | 734,500 | 707,804 | 667,150 | 622,744 | 568,999 | 523,179 | 491,675 | 470,999 | 442,893 | 413,998 | 412,438 | 396,950 | 405,185 | 400,997 | 411,903 | 423,625 | 434,894 | 403,336 |