Kintetsu Group Holdings Co.,Ltd.
TSE:9041.T
3496 (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
| 266,970 | 217,087 | 78,902 | 76,972 | 40,895 | 53,324 | 53,959 | 53,013 | 55,869 | 57,604 | 60,680 | 47,483 | 23,918 | 33,526 | 30,322 | 31,949 | 26,498 | 35,913 | 35,317 | 35,411 |
Short Term Investments
| 5,589 | 5,008 | -102,892 | -98,585 | -83,469 | -90,344 | -61,964 | -44,612 | -44,664 | -29,693 | 1,984 | 7 | -6,825 | -7,188 | 20 | 20 | 59 | 82 | 24 | 54 |
Cash and Short Term Investments
| 272,559 | 222,095 | 78,902 | 76,972 | 40,895 | 53,324 | 53,959 | 53,013 | 55,869 | 57,604 | 62,664 | 47,490 | 23,918 | 33,526 | 30,342 | 31,969 | 26,557 | 35,995 | 35,341 | 35,465 |
Net Receivables
| 183,967 | 380,991 | 193,606 | 189,876 | 146,848 | 158,821 | 171,865 | 165,977 | 164,878 | 210,349 | 214,065 | 224,405 | 216,012 | 237,604 | 240,481 | 257,512 | 60,229 | 0 | 52,471 | 54,162 |
Inventory
| 190,722 | 19,564 | 18,541 | 16,855 | 18,969 | 17,546 | 16,844 | 17,083 | 19,864 | 18,055 | 19,859 | 19,682 | 19,512 | 22,110 | 23,967 | 26,787 | 231,254 | 0 | 246,939 | 293,831 |
Other Current Assets
| 73,563 | 79,398 | 40,520 | 47,420 | 50,590 | 60,025 | 50,502 | 62,358 | 56,171 | 59,861 | 60,520 | 57,581 | 48,652 | 41,780 | 50,139 | 43,799 | 51,129 | 36,293 | 38,547 | 42,479 |
Total Current Assets
| 720,811 | 702,048 | 331,569 | 331,123 | 257,302 | 289,716 | 293,170 | 298,431 | 296,782 | 345,869 | 357,108 | 349,158 | 308,094 | 335,020 | 344,929 | 360,067 | 369,169 | 388,669 | 373,298 | 425,937 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,369,058 | 1,364,404 | 1,289,093 | 1,358,710 | 1,404,868 | 1,407,403 | 1,394,508 | 1,406,486 | 1,411,273 | 1,392,867 | 1,409,468 | 1,388,943 | 1,375,890 | 1,371,684 | 1,353,858 | 1,330,920 | 1,313,644 | 1,242,657 | 1,303,362 | 1,389,567 |
Goodwill
| 59,264 | 62,517 | 13 | 22 | 31 | 56 | 45 | 72 | 92 | 124 | 15 | 797 | 3,608 | 6,658 | 9,732 | 12,664 | 0 | 0 | 0 | 0 |
Intangible Assets
| 108,229 | 107,400 | 13,945 | 14,941 | 17,196 | 15,699 | 11,867 | 11,747 | 14,771 | 17,156 | 18,437 | 17,370 | 8,953 | 9,146 | 10,239 | 11,048 | 10,769 | 6,008 | 0 | 0 |
Goodwill and Intangible Assets
| 167,493 | 169,917 | 13,958 | 14,963 | 17,227 | 15,755 | 11,912 | 11,819 | 14,863 | 17,280 | 18,452 | 18,167 | 12,561 | 15,804 | 19,971 | 23,712 | 10,769 | 6,008 | 5,348 | 5,778 |
Long Term Investments
| 66,467 | 169,611 | 244,183 | 223,771 | 196,489 | 207,684 | 177,224 | 152,156 | 163,547 | 144,767 | 97,795 | 86,251 | 79,410 | 77,195 | 68,256 | 70,645 | 78,510 | 83,212 | 79,546 | 75,288 |
Tax Assets
| 9,560 | 12,795 | 11,533 | 20,475 | 8,936 | 11,808 | 4,506 | 5,951 | 6,554 | 8,917 | 10,994 | 14,746 | 10,560 | 10,901 | 13,827 | 14,893 | 17,189 | 24,175 | 42,815 | 42,777 |
Other Non-Current Assets
| 120,927 | 5,979 | 5,429 | 6,002 | 6,476 | 4,049 | 38,564 | 38,083 | 37,883 | 37,021 | 65,307 | 68,547 | 53,057 | 49,618 | 57,430 | 61,060 | 58,157 | 68,963 | 71,198 | 68,348 |
Total Non-Current Assets
| 1,733,505 | 1,722,706 | 1,564,196 | 1,623,921 | 1,633,996 | 1,646,699 | 1,626,714 | 1,614,495 | 1,634,120 | 1,600,852 | 1,602,016 | 1,576,654 | 1,531,478 | 1,525,202 | 1,513,342 | 1,501,230 | 1,478,269 | 1,425,015 | 1,502,269 | 1,581,758 |
Total Assets
| 2,454,316 | 2,424,755 | 1,895,770 | 1,955,048 | 1,891,300 | 1,936,417 | 1,919,888 | 1,912,931 | 1,930,906 | 1,946,725 | 1,959,128 | 1,925,815 | 1,839,572 | 1,860,222 | 1,858,271 | 1,861,297 | 1,847,438 | 1,813,684 | 1,875,567 | 2,007,695 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 122,435 | 133,461 | 49,084 | 39,879 | 43,741 | 57,886 | 60,651 | 56,497 | 49,585 | 49,198 | 48,944 | 45,917 | 49,888 | 58,352 | 63,014 | 56,049 | 73,867 | 55,116 | 51,138 | 53,013 |
Short Term Debt
| 322,746 | 377,606 | 262,142 | 331,666 | 258,401 | 273,630 | 279,779 | 361,108 | 277,033 | 344,645 | 394,940 | 380,237 | 384,554 | 371,736 | 449,601 | 410,192 | 408,965 | 470,459 | 458,476 | 524,660 |
Tax Payables
| 12,643 | 10,220 | 4,262 | 959 | 3,455 | 9,640 | 4,199 | 9,778 | 5,194 | 8,090 | 5,364 | 5,423 | 6,956 | 2,620 | 4,779 | 2,034 | 3,261 | 2,243 | 4,327 | 3,774 |
Deferred Revenue
| 12,643 | 83,982 | 51,845 | 80,771 | 78,236 | 82,698 | 68,985 | 74,640 | 74,461 | 75,436 | 90,021 | 68,818 | 56,752 | 49,640 | 57,682 | 63,567 | 59,372 | 2,262 | 56,557 | 60,680 |
Other Current Liabilities
| 255,460 | 184,712 | 140,974 | 133,488 | 136,329 | 162,301 | 150,492 | 156,698 | 165,624 | 170,951 | 164,489 | 156,639 | 95,829 | 87,398 | 97,047 | 99,278 | 93,145 | 103,070 | 103,102 | 119,398 |
Total Current Liabilities
| 713,284 | 779,761 | 504,045 | 585,804 | 516,707 | 576,515 | 559,907 | 648,943 | 566,703 | 640,230 | 698,394 | 651,611 | 587,023 | 567,126 | 667,344 | 629,086 | 635,349 | 630,907 | 669,273 | 757,751 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 933,313 | 978,361 | 832,357 | 886,644 | 825,263 | 802,818 | 817,695 | 757,507 | 876,740 | 838,122 | 814,448 | 917,612 | 923,833 | 970,496 | 865,966 | 889,511 | 852,043 | 808,426 | 831,019 | 882,780 |
Deferred Revenue Non-Current
| 60,893 | 12,056 | 8,569 | 9,708 | 10,433 | 10,100 | 10,131 | 10,477 | 10,772 | 12,038 | 12,752 | 13,738 | 9,916 | 11,118 | 14,656 | 15,883 | 26,885 | 25,213 | 27,709 | 31,884 |
Deferred Tax Liabilities Non-Current
| 117,765 | 121,548 | 94,865 | 95,396 | 93,264 | 93,423 | 96,661 | 87,522 | 85,532 | 76,913 | 83,912 | 82,503 | 82,184 | 94,812 | 94,864 | 87,065 | 88,195 | 89,068 | 87,695 | 69,519 |
Other Non-Current Liabilities
| 45,960 | 32,769 | 34,175 | 39,003 | 40,339 | 40,512 | 41,257 | 42,301 | 41,492 | 43,973 | 45,069 | 43,865 | 44,278 | 42,304 | 45,000 | 50,152 | 55,177 | 84,369 | 115,132 | 128,111 |
Total Non-Current Liabilities
| 1,157,931 | 1,144,734 | 969,966 | 1,030,751 | 969,299 | 946,853 | 965,744 | 897,807 | 1,014,536 | 971,046 | 956,181 | 1,057,718 | 1,060,211 | 1,118,730 | 1,020,486 | 1,042,611 | 1,022,300 | 1,007,076 | 1,061,555 | 1,112,294 |
Total Liabilities
| 1,871,215 | 1,924,495 | 1,474,011 | 1,616,555 | 1,486,006 | 1,523,368 | 1,525,651 | 1,546,750 | 1,581,239 | 1,611,276 | 1,654,575 | 1,709,329 | 1,647,234 | 1,685,856 | 1,687,830 | 1,671,697 | 1,657,649 | 1,637,983 | 1,730,828 | 1,870,045 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 342,006 | 267,810 | 227,767 | 297,240 | 289,027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 126,476 | 126,476 | 126,476 | 126,476 | 126,476 | 126,476 | 126,476 | 126,476 | 126,476 | 126,476 | 126,476 | 92,741 | 92,741 | 92,741 | 92,741 | 92,741 | 92,741 | 92,741 | 92,741 | 92,741 |
Retained Earnings
| 200,437 | 161,795 | 80,555 | 40,829 | 110,288 | 102,039 | 75,734 | 55,848 | 40,788 | 23,871 | 6,572 | -3,669 | -13,860 | -10,226 | -12,655 | -2,216 | -11,879 | -28,322 | -38,068 | -32,860 |
Accumulated Other Comprehensive Income/Loss
| 39,003 | 99,844 | 110,810 | 92,827 | 79,737 | 93,238 | 103,581 | 95,790 | 101,213 | 107,066 | 92,557 | 83,768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 153,339 | -288,271 | -207,031 | -167,305 | -236,764 | -228,515 | 60,618 | 60,416 | 60,255 | 59,923 | 59,655 | 25,517 | 101,510 | 86,131 | 84,759 | 90,000 | 99,306 | 101,012 | 80,994 | 69,700 |
Total Shareholders Equity
| 519,255 | 441,850 | 378,620 | 320,594 | 376,977 | 382,265 | 366,409 | 338,530 | 328,732 | 317,336 | 285,260 | 198,357 | 180,391 | 168,646 | 164,845 | 180,525 | 180,168 | 165,431 | 135,667 | 129,581 |
Total Equity
| 583,097 | 500,260 | 421,759 | 338,493 | 405,294 | 413,049 | 394,237 | 366,181 | 349,667 | 335,449 | 304,553 | 216,486 | 192,338 | 174,366 | 170,441 | 189,600 | 189,789 | 175,701 | 144,739 | 137,650 |
Total Liabilities & Shareholders Equity
| 2,454,316 | 2,424,755 | 1,895,770 | 1,955,048 | 1,891,300 | 1,936,417 | 1,919,888 | 1,912,931 | 1,930,906 | 1,946,725 | 1,959,128 | 1,925,815 | 1,839,572 | 1,860,222 | 1,858,271 | 1,861,297 | 1,847,438 | 1,813,684 | 1,875,567 | 2,007,695 |