Mitsui O.S.K. Lines, Ltd.

TSE:9104.T

5278 (JPY) • At close November 5, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) JPY.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q3
Assets:
Current Assets:
Cash & Cash Equivalents 147,876130,539113,149138,698116,046130,49093,961114,888106,04384,92799,878121,847161,62099,46286,23889,48788,87080,583105,78469,02190,61687,788124,505137,738116,846134,485192,797154,808129,973174,544177,145212,958227,350226,560146,26078,21191,058101,23786,62288,58578,460117,95498,14894,52496,729118,270150,780129,92052,51044,82150,86445,68457,55165,78853,99957,73155,03644,14747,75069,80374,61183,78494,103
Short Term Investments 004,770-125,022-139,4165005005005001,0001,0005001,5005005005005005005005005005005005005005005001,30012,80012,80012,80038,40011,50010,00020,00064,00030,00040,00045,00066,00077,00098,00083,00045,00066,40013,00035,93817,02634,02510,02610,0237,019292910,02546,02433,02542,4822118131320
Cash and Short Term Investments 147,876130,539117,919138,698116,046130,99094,461115,388106,54385,927100,878122,347163,12099,96286,73889,98789,37081,083106,28469,52191,11688,288125,005138,238117,346134,985193,297156,108142,773187,344189,945251,358238,850236,560166,260142,211121,058141,237131,622154,585155,460215,954181,148139,524163,129131,270186,718146,94686,53554,84760,88752,70357,58065,81764,024103,75588,06186,62947,77169,82174,62483,79794,123
Net Receivables 148,497134,422147,133168,058162,101158,344159,283168,128189,035175,156147,037146,599136,513129,264136,694131,369138,032123,933142,390152,766148,494149,241155,573174,214173,423180,446189,103199,716211,853191,292192,581201,954181,775182,264197,843215,966236,146250,810256,887243,958225,840215,917221,698214,858207,191199,725203,588209,877200,479203,720189,259196,687195,711185,132183,532192,201189,363175,480182,201161,717139,878249,338304,909
Inventory 57,95760,68056,11758,09660,85551,99250,78757,91158,84463,27446,08538,23933,51632,92229,61525,12923,36826,73133,52032,53730,80734,16536,44536,10534,41631,60638,67938,89734,18034,86136,35832,28329,31126,42427,86032,16839,52246,13349,02555,25356,96660,71659,34953,83358,55356,77559,43749,46052,58454,28854,33550,57748,94546,54740,48039,75740,63638,53136,47036,06731,57328,15138,926
Other Current Assets 165,674157,879144,627173,696159,423150,195134,010144,68294,74396,84057,45259,36778,16575,82073,95356,82049,03354,22052,69367,85663,17072,26770,43772,42990,21866,56958,95769,83466,26064,67662,59365,99449,54561,94564,51290,04872,28065,70174,26170,63469,54868,16171,44496,48890,493126,56864,50361,830125,60877,39382,45574,89561,08146,94780,43443,27145,91851,39057,88080,62283,11767,31196,883
Total Current Assets 520,004516,661465,796538,548498,425491,521438,541486,109449,165421,197351,452366,552411,314337,968327,000303,305299,803285,967334,887322,680333,587343,961387,460420,986415,403413,606480,036464,555455,066478,173481,477551,589499,481507,193456,475480,393469,006503,881511,795524,430507,814560,748533,639504,703519,366514,338514,246468,113465,206390,248386,936374,862363,317344,443368,470378,984363,978352,030324,322348,227329,192428,597534,841
Non-Current Assets:
Property, Plant & Equipment, Net 1,843,3591,737,4831,654,5211,554,3301,485,9711,388,1101,342,2401,279,4431,212,3581,142,4661,111,1521,087,6391,081,2071,107,0571,099,4581,155,0181,181,1051,189,6891,201,6981,197,4911,196,9631,198,3701,193,9101,206,2631,278,9231,257,5721,290,9291,302,4501,286,1361,303,7351,323,6651,263,9661,264,9791,334,7331,376,4311,483,0381,490,0631,478,6541,498,0281,410,9671,367,2551,376,1191,379,2441,333,0251,325,3981,316,2051,303,9671,304,9791,318,6681,328,1251,293,8021,279,9881,263,5131,257,8231,241,8281,239,8851,233,9791,209,1751,197,8821,191,5401,177,8721,106,7461,130,828
Goodwill 0000000000000000000000000000000000000000000000000000000000005,0594,7835,264
Intangible Assets 071,73869,20040,40436,60435,80636,73938,31235,93035,89636,62435,15334,15632,94731,36430,26329,73629,01528,81028,52628,15128,62228,69528,58528,86228,95730,16331,43030,78430,69631,28731,62731,57332,34133,48337,74438,24538,54937,06836,67227,81328,71129,38426,98025,90524,05422,92821,33520,295000000009,0799,0098,9789,1049,5019,775
Goodwill and Intangible Assets 75,22071,73869,20040,40436,60435,80636,73938,31235,93035,89636,62435,15334,15632,94731,36430,26329,73629,01528,81028,52628,15128,62228,69528,58528,86228,95730,16331,43030,78430,69631,28731,62731,57332,34133,48337,74438,24538,54937,06836,67227,81328,71129,38426,98025,90524,05422,92821,33520,29520,54116,19310,12810,0749,1879,0489,2659,3079,0799,0098,97814,16314,28415,039
Long Term Investments 1,850,4541,963,9961,771,1101,680,5411,721,6281,713,9721,430,3731,382,2581,541,8091,414,4951,076,151962,776798,781553,187458,857395,476363,154346,606346,390362,429349,927355,636360,206352,780370,718340,931274,027277,132235,764218,975219,178167,044175,856184,063195,055156,988199,407234,262223,811188,635163,631138,826151,455201,718166,151203,329158,001144,617114,075152,017162,723156,716189,740191,841179,081138,325157,113167,891197,200205,850203,918180,349204,954
Tax Assets 4,2472,9392,4352,9763,1891,9292,0581,2131,3341,2761,2172,0532,1672,1832,3692,7343,4112,6553,2282,8762,8022,7683,0483,8583,8813,8683,2123,6683,6883,6323,5354,0594,5515,0504,4224,6874,2134,2553,9544,1093,7843,9013,7684,0394,0474,0614,0333,90322,27519,47511,6927,54712,4627,1165,8915,7685,6815,5095,9446,6565,8835,7555,260
Other Non-Current Assets 180,363108,204157,490107,352208,935106,330314,292335,461347,840119,233110,101102,18788,227184,582176,507169,507176,181182,516183,699164,420157,648153,282161,155159,265164,881161,384147,264172,609176,950163,346158,382173,020126,724120,172153,718316,218313,230332,740349,390358,829299,337273,491267,200215,064204,733152,217161,433111,48599,02378,15874,81561,23658,60858,33067,604112,595103,944117,62882,90781,80196,70071,34879,375
Total Non-Current Assets 3,953,6433,884,3603,654,7563,385,6033,456,3273,246,1473,125,7023,036,6873,139,2712,713,3662,335,2452,189,8082,004,5381,879,9561,768,5551,752,9981,753,5871,750,4811,763,8251,755,7421,735,4911,738,6781,747,0141,750,7511,847,2651,792,7121,745,5951,787,2891,733,3221,720,3841,736,0471,639,7161,603,6831,676,3591,763,1091,998,6752,045,1582,088,4602,112,2511,999,2121,861,8201,821,0481,831,0511,780,8261,726,2341,699,8661,650,3621,586,3191,574,3361,598,3161,559,2251,515,6151,534,3971,524,2971,503,4521,505,8381,510,0241,509,2821,492,9421,494,8251,498,5361,378,4821,435,456
Total Assets 4,473,6474,401,0214,120,5523,924,1543,954,7543,737,6723,564,2473,522,8003,588,4413,134,5682,686,7012,556,3622,415,8562,217,9262,095,5592,056,3062,053,3932,036,4512,098,7172,078,4252,069,0832,082,6412,134,4772,171,7412,262,6722,206,3232,225,6362,251,8482,188,3912,198,5612,217,5282,191,3092,103,1672,183,5552,219,5872,479,0742,514,1672,592,3462,624,0492,523,6442,369,6382,381,7972,364,6952,285,5332,245,6032,214,2082,164,6112,054,4362,039,5421,988,5641,946,1611,890,4771,897,7141,868,7401,871,9221,884,8221,874,0021,861,3121,817,2641,843,0521,827,7281,807,0791,970,297
Liabilities & Equity:
Current Liabilities:
Account Payables 112,057120,104112,497113,278119,012107,59499,872121,063123,563125,89896,03484,59081,76077,09573,01963,82560,06256,41869,18974,29471,32369,58281,02078,75586,605104,728131,405137,631152,490134,932125,118136,306111,610116,235127,171124,605147,108170,016167,001152,243146,564147,804143,196136,203141,809134,378142,585143,698137,931125,742133,599131,507129,356130,752120,182124,718116,103114,352120,859110,89288,317167,471197,651
Short Term Debt 219,068306,612388,061381,481520,504499,374449,354366,956476,918436,749223,870219,162331,332188,182224,679276,137270,703294,067242,117243,366232,115277,839255,919297,633333,391289,670217,411201,661183,396208,025153,155191,559232,105219,617152,976235,203191,879207,527199,888166,632147,161151,352150,188162,135169,270198,116164,546140,930124,968112,495110,202131,715135,771133,220171,803156,783170,756107,893123,047144,862144,982163,304252,081
Tax Payables 09,60933,62727,46618,52818,4496,97917,81212,9284,3438,6247,9754,8942,9554,1192,9104,3352,6035,3363,8755,1082,9165,4943,8455,3373,2876,3955,4186,1303,7276,6424,3746,8053,3794,8714,7166,5622,5837,6385,8126,0982,9786,9095,1126,4653,3417,0475,0325,5832,9426,1124,3753,87827,40922,88320,5868,0673,7192,1993,6172,2608,01021,877
Deferred Revenue 36,53638,86535,63972,72664,67965,10357,78062,06960,35850,98356,68148,54649,25953,26173,15350,99556,39245,51962,83559,19061,22659,97263,73261,70061,91763,23269,09445,40446,15944,47548,63549,70353,54898,429119,13241,14341,42639,33849,51448,28644,41842,33950,97244,42639,97236,67638,75433,32329,36732,54331,05333,89031,46162,86848,22549,06834,65287,40025,05429,12324,71556,71951,615
Other Current Liabilities 105,17995,975111,14553,24760,08970,30062,17055,08169,95487,12837,41743,31042,89244,90546,72340,60946,56049,91048,02350,29943,64148,59045,97851,88249,77150,61260,37759,64158,94657,58256,54857,71865,38859,87864,51569,73269,40673,94188,94394,66387,95678,69285,68990,43583,59892,37079,84046,15849,63251,99947,99750,52653,20147,42848,71550,49454,88945,54043,95639,25643,01453,41554,398
Total Current Liabilities 472,840561,556647,342620,732764,284742,371669,176605,169730,793700,758414,002395,608505,243363,443417,574431,566433,717445,914422,164427,149408,305455,983446,649489,970531,684508,242478,287444,337440,991445,014383,456435,286462,651494,159463,794470,683449,819490,822505,346461,824426,099420,187430,045433,199434,649461,540425,725364,109341,898322,779322,851347,638349,789374,268388,925381,063376,400355,185312,916324,133301,028440,909555,745
Non-Current Liabilities:
Long Term Debt 1,091,0981,021,196862,677840,972740,911716,766701,810740,730726,705723,430775,404808,014739,732852,810800,265795,961806,407786,700852,208820,814850,351808,218848,419830,762871,865867,910898,669912,335881,966894,372967,129929,315832,802881,365889,903925,840960,012962,833981,4441,004,895955,103987,469942,102902,721897,108861,409880,861846,588854,475806,334758,197684,761647,232579,619586,444598,864596,663594,710632,289631,829626,107499,192458,682
Deferred Revenue Non-Current 59,40257,02153,96137,88040,31239,50438,21338,12739,52939,49438,08742,67844,63847,60547,33843,66047,79151,65856,16952,57055,78559,68368,89074,29981,01085,32886,59636,32934,82434,55533,31629,87428,55530,77829,95531,36430,39232,20331,26429,62528,42329,11928,97828,24328,51930,31630,25630,61429,34830,72429,98329,62532,62633,24535,42835,17634,99335,80535,56534,67434,82532,95930,893
Deferred Tax Liabilities Non-Current 81,09699,53295,66288,40697,72493,03584,87086,92380,07280,28774,51665,96264,73964,87365,17258,71260,79861,36958,48057,28355,14155,20158,12353,32161,01156,82055,22562,29258,37257,23856,67855,39047,25847,68281,55397,392103,037111,037109,042109,17589,69879,27181,13089,12377,60876,18871,13262,75818,19618,13518,73217,17918,98019,44130,45227,65431,19347,19234,69341,38848,83131,56448,826
Other Non-Current Liabilities 90,20094,66591,22444,093137,205130,646132,559133,859131,786125,15249,82958,73564,15061,57366,06270,25772,01576,16468,46265,90566,02863,73460,79161,70163,56868,68978,81682,49785,01788,02293,330112,001128,217110,566107,45998,08097,009104,933104,52192,46889,46992,17498,892105,393113,481121,661137,14577,645122,494112,05198,489136,352129,566121,920169,013129,753109,34892,718115,25698,15183,926107,43487,815
Total Non-Current Liabilities 1,321,7961,272,4141,103,5241,011,3511,016,152979,951957,452999,639978,092968,363937,836975,389913,2591,026,861978,837968,590987,011975,8911,035,319996,5721,027,305986,8361,036,2231,020,0831,077,4541,078,7471,119,3061,093,4531,060,1791,074,1871,150,4531,126,5801,036,8321,070,3911,108,8701,152,6761,190,4501,211,0061,226,2711,236,1631,162,6931,188,0331,151,1021,125,4801,116,7161,089,5741,119,3941,017,6051,024,513967,244905,401867,917828,404754,225821,337791,447772,197770,425817,803806,042793,689671,149626,216
Total Liabilities 1,794,6361,833,9701,750,8661,632,0831,780,4361,722,3221,626,6281,604,8081,708,8851,669,1211,351,8381,370,9971,418,5021,390,3041,396,4111,400,1561,420,7281,421,8051,457,4831,423,7211,435,6101,442,8191,482,8721,510,0531,609,1381,586,9891,597,5931,537,7901,501,1701,519,2011,533,9091,561,8661,499,4831,564,5501,572,6641,623,3591,640,2691,701,8281,731,6171,697,9871,588,7921,608,2201,581,1471,558,6791,551,3651,551,1141,545,1191,381,7141,366,4111,290,0231,228,2521,215,5551,178,1931,128,4931,210,2621,172,5101,148,5971,125,6101,130,7191,130,1751,094,7171,112,0581,181,961
Equity:
Preferred Stock 117,13700001,633,7400001,233,0401,177,474977,095800,29100000000000000000000000000000000013,1770000000000000000
Common Stock 66,33566,01666,00165,75765,75765,59265,58965,58965,58965,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,40065,400
Retained Earnings 1,891,8001,752,3801,685,1431,641,3441,628,3161,568,6671,571,5821,499,2541,485,4361,169,8141,091,250870,029693,888523,622435,589410,051377,696352,940351,636368,101348,872334,886329,888323,126311,162303,763306,642383,283368,377360,520355,263369,046368,434353,785354,179537,930528,585542,395533,484516,052506,282503,396502,833474,956468,968460,771447,829567,962613,592621,655629,667630,407650,788664,645661,869660,842633,419616,736607,546595,405592,324623,626634,726
Accumulated Other Comprehensive Income/Loss 587,231614,560485,985454,661466,732368,873289,280342,774310,477214,21797,87582,77072,73776,40439,30320,61830,13837,17159,65954,27854,60675,28092,957110,696121,38496,746102,647113,151103,760104,980115,20551,45229,75259,48685,512110,294138,162141,516148,580101,99470,50966,77575,78260,30135,32715,063-13,1770000000000000000
Other Total Stockholders Equity 3117,001117,047115,971-28-1,634,259-556-1,536-1,564-1,235,214-1,156,650-935,429-759,28839,77538,83638,64038,56838,40038,28638,25438,76138,78838,62138,59538,58138,57338,57838,52238,57338,55438,56138,53538,53738,54038,54038,52938,58538,49937,64437,57737,55337,53037,53537,54937,56837,49224,308-39,465-83,681-67,604-55,639-99,140-72,608-67,379-144,056-91,103-46,792-21,104-59,440-21,9223,360-64,00518,148
Total Shareholders Equity 2,662,5062,549,9572,354,1762,277,7332,160,7772,002,6131,925,8951,906,0811,859,9381,447,2571,275,3491,059,865873,028705,201579,128534,709511,802493,911514,981526,033507,639514,354526,866537,817536,527504,482513,267600,356576,110569,454574,429524,433502,123517,211543,631752,153770,732787,810785,108721,023679,744673,101681,550638,206607,263578,726537,537593,897595,311619,451639,428596,667643,580662,666583,213635,139652,027661,032613,506638,883661,084625,021718,274
Total Equity 2,679,0062,567,0512,369,6822,292,0712,174,3182,015,3501,937,6191,917,9921,879,5561,465,4471,334,8631,185,365997,354827,622699,148656,150632,665614,646641,234654,704633,473639,822651,605661,688653,534619,334628,043714,058687,221679,360683,619629,443603,684619,005646,923855,715873,898890,518892,432825,657780,846773,577783,548726,854694,238663,094619,492672,722673,131698,541717,909674,922719,521740,247661,660712,312725,405735,702686,545712,877733,011695,021788,336
Total Liabilities & Shareholders Equity 4,473,6474,401,0214,120,5483,924,1543,954,7543,737,6723,564,2473,522,8003,588,4413,134,5682,686,7012,556,3622,415,8562,217,9262,095,5592,056,3062,053,3932,036,4512,098,7172,078,4252,069,0832,082,6412,134,4772,171,7412,262,6722,206,3232,225,6362,251,8482,188,3912,198,5612,217,5282,191,3092,103,1672,183,5552,219,5872,479,0742,514,1672,592,3462,624,0492,523,6442,369,6382,381,7972,364,6952,285,5332,245,6032,214,2082,164,6112,054,4362,039,5421,988,5641,946,1611,890,4771,897,7141,868,7401,871,9221,884,8221,874,0021,861,3121,817,2641,843,0521,827,7281,807,0791,970,297