Shochiku Co., Ltd.
TSE:9601.T
10235 (JPY) • At close September 18, 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
| 20,692 | 16,113 | 16,791 | 18,312 | 21,544 | 30,862 | 30,967 | 31,846 | 27,997 | 20,948.291 | 35,011.72 | 30,036.802 | 11,844.645 | 16,044.506 | 17,729.494 | 12,280.576 | 10,120.787 | 13,678.533 | 15,868.054 | 14,024.093 |
Short Term Investments
| 100 | -17,212 | -18,041 | -19,132 | -20,060 | 11,857 | -20,467 | -20,457 | -21,242 | -21,388.784 | 300 | 300 | -17,948.677 | 300 | 800.949 | -3,184.773 | -3,655.082 | -4,029.097 | -1,061.915 | 20.926 |
Cash and Short Term Investments
| 20,792 | 16,113 | 16,791 | 18,312 | 21,544 | 30,862 | 30,967 | 31,846 | 27,997 | 20,948.291 | 35,311.72 | 30,336.802 | 11,844.645 | 16,344.506 | 18,530.443 | 12,280.576 | 10,120.787 | 13,678.533 | 15,868.054 | 14,045.019 |
Net Receivables
| 10,799 | 7,467 | 8,699 | 5,409 | 7,684 | 6,934 | 9,051 | 9,161 | 9,963 | 10,547.57 | 8,747.952 | 10,669.687 | 8,164.643 | 7,906.202 | 9,040.667 | 9,684.449 | 14,419.206 | 16,931.7 | 12,636.693 | 13,927.591 |
Inventory
| 6,055 | 5,771 | 5,963 | 6,699 | 4,951 | 6,543 | 5,260 | 4,801 | 4,311 | 4,234.491 | 3,177.808 | 2,715.344 | 3,066.668 | 1,828.85 | 2,957.884 | 5,063.689 | 6,092.345 | 4,370.142 | 6,876.775 | 7,026.697 |
Other Current Assets
| 4,496 | 282 | 875 | 2,147 | 1,066 | 1,108 | 721 | 579 | 703 | 658.302 | 690.923 | 926.638 | 7,411.857 | 7,858.441 | 5,309.36 | 5,919.326 | 1,106.907 | 842.78 | 2,425.516 | 2,210.855 |
Total Current Assets
| 42,142 | 31,772 | 34,396 | 35,310 | 36,889 | 48,627 | 45,999 | 46,387 | 42,974 | 36,388.654 | 47,928.403 | 44,648.471 | 30,487.813 | 33,937.999 | 35,838.354 | 32,948.04 | 31,739.245 | 35,823.155 | 37,807.038 | 37,210.162 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 108,001 | 93,036 | 101,304 | 103,377 | 107,257 | 105,155 | 100,523 | 102,312 | 106,185 | 109,995.901 | 111,998.611 | 117,168.665 | 103,368.666 | 104,108.897 | 97,454.615 | 97,526.084 | 95,749.79 | 90,726.419 | 52,266.097 | 50,348.497 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.666 | 4.523 | 7.38 | 392.696 | 765.349 | 1,206.411 | 1,645.202 | 2,097.925 | 272.607 | 435.18 |
Intangible Assets
| 1,954 | 1,914 | 2,005 | 2,327 | 2,647 | 2,539 | 2,451 | 2,479 | 2,851 | 2,892.291 | 2,906.43 | 2,602.017 | 1,694.431 | 1,758.948 | 1,567.045 | 1,730.582 | 1,879.107 | 2,004.581 | 1,795.801 | 1,722.886 |
Goodwill and Intangible Assets
| 1,954 | 1,914 | 2,005 | 2,327 | 2,647 | 2,539 | 2,451 | 2,479 | 2,851 | 2,892.291 | 2,908.096 | 2,606.54 | 1,701.811 | 2,151.644 | 2,332.394 | 2,936.993 | 3,524.309 | 4,102.506 | 2,068.408 | 2,158.066 |
Long Term Investments
| 41,683 | 50,679 | 49,601 | 49,202 | 47,879 | 51,462 | 53,769 | 46,566 | 44,186 | 44,614.485 | 17,653.52 | 14,150.276 | 29,909.401 | 11,562.115 | 9,439.359 | 12,999.243 | 18,737.313 | 25,174.715 | 30,870.963 | 22,790.854 |
Tax Assets
| 183 | 444 | 428 | 295 | 432 | 293 | 297 | 318 | 335 | 219.697 | 746.722 | 764.104 | 676.584 | 638.138 | 434.415 | 315.741 | 217.583 | 324.547 | 140.743 | 128.856 |
Other Non-Current Assets
| 17,177 | 954 | 1,042 | 690 | 229 | 275 | 530 | 701 | 474 | 541.369 | 22,507.429 | 23,688.536 | 5,789.955 | 18,516.304 | 10,579.898 | 7,323.742 | 7,969.717 | 7,535.759 | 10,140.506 | 9,533.308 |
Total Non-Current Assets
| 168,998 | 147,027 | 154,380 | 155,891 | 158,444 | 159,724 | 157,570 | 152,376 | 154,031 | 158,263.743 | 155,814.378 | 158,378.121 | 141,446.417 | 136,977.098 | 120,240.681 | 121,101.803 | 126,198.712 | 127,863.946 | 95,486.717 | 84,959.581 |
Total Assets
| 211,140 | 178,803 | 188,781 | 191,205 | 195,336 | 208,355 | 203,572 | 198,769 | 197,009 | 194,652.4 | 203,742.786 | 203,026.596 | 171,934.23 | 170,915.097 | 156,079.035 | 154,049.843 | 157,937.957 | 163,687.101 | 133,293.755 | 122,169.743 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 8,501 | 6,116 | 7,963 | 5,491 | 7,055 | 7,805 | 7,476 | 6,848 | 7,309 | 6,038.068 | 5,162.42 | 6,386.86 | 8,367.18 | 10,601.282 | 9,958.144 | 10,791.667 | 4,597.934 | 6,571.743 | 4,933.784 | 3,873.506 |
Short Term Debt
| 24,449 | 22,972 | 23,019 | 14,972 | 18,009 | 34,704 | 29,043 | 14,051 | 16,292 | 26,340.756 | 52,363.94 | 39,014.048 | 17,209.405 | 11,270.999 | 10,541.709 | 22,004.276 | 10,068.908 | 12,743.7 | 12,998.69 | 16,155.836 |
Tax Payables
| 1,146 | 1,926 | 1,706 | 1,186 | 2,154 | 1,189 | 1,203 | 1,748 | 1,693 | 2,382.461 | 1,996.786 | 785.081 | 524.679 | 493.32 | 816.326 | 549.98 | 948.566 | 676.066 | 1,927.131 | 818.394 |
Deferred Revenue
| 1,146 | 5,707 | 5,753 | 4,549 | 6,549 | 5,144 | 4,798 | 5,454 | 5,961 | 6,463.895 | 7,145.729 | 5,580.198 | 1,832.109 | 1,809.477 | 2,220.523 | 2,149.351 | 8,605.748 | 8,798.416 | 9,884.273 | 10,557.114 |
Other Current Liabilities
| 9,420 | 2,766 | 2,828 | 4,245 | 3,395 | 3,465 | 3,117 | 2,761 | 4,028 | 3,668.814 | 6,042.969 | 3,164.043 | 2,268.749 | 1,989.079 | 3,195.467 | 2,518.915 | 3,366.391 | 2,465.612 | 2,816.066 | 3,064.074 |
Total Current Liabilities
| 43,516 | 37,561 | 39,563 | 29,257 | 35,008 | 51,118 | 44,434 | 29,114 | 33,590 | 42,511.533 | 70,715.058 | 54,145.149 | 29,677.443 | 25,670.837 | 25,915.843 | 37,464.209 | 26,638.981 | 30,579.471 | 30,632.813 | 33,650.53 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 45,335 | 35,309 | 50,205 | 63,283 | 51,248 | 46,192 | 47,398 | 65,670 | 65,912 | 58,053.924 | 49,761.316 | 69,019.753 | 67,027.28 | 68,406.993 | 64,266.171 | 51,600.594 | 61,081.57 | 55,553.879 | 31,855.729 | 30,478.359 |
Deferred Revenue Non-Current
| 1,483 | 3,491 | 4,044 | 3,998 | 3,897 | 3,747 | 3,573 | 3,486 | 3,173 | 3,775.395 | 3,718.11 | 3,571.916 | 3,497.408 | 2,030.004 | 1,821.354 | 1,631.234 | 2,411.185 | 2,863.734 | 2,994.533 | 2,892.462 |
Deferred Tax Liabilities Non-Current
| 9,561 | 6,734 | 4,838 | 4,801 | 4,638 | 6,077 | 7,086 | 5,645 | 4,917 | 5,197.22 | 3,692.251 | 2,857.781 | 1,607.06 | 1,656.457 | 793.48 | 826.937 | 1,792.507 | 4,406.618 | 3,554.945 | 2,638.703 |
Other Non-Current Liabilities
| 16,774 | 9,228 | 9,299 | 9,260 | 9,254 | 8,496 | 8,516 | 8,737 | 8,824 | 8,643.589 | 6,338.979 | 7,191.85 | 5,838.249 | 5,646.369 | 5,737.908 | 5,039.101 | 5,133.246 | 5,020.944 | 5,756.737 | 5,837.505 |
Total Non-Current Liabilities
| 73,153 | 54,762 | 68,386 | 81,342 | 69,037 | 64,512 | 66,573 | 83,538 | 82,826 | 75,670.128 | 63,510.656 | 82,641.3 | 77,969.997 | 77,739.823 | 72,618.913 | 59,097.866 | 70,418.508 | 67,845.175 | 44,161.944 | 41,847.029 |
Total Liabilities
| 116,669 | 92,323 | 107,949 | 110,599 | 104,045 | 115,630 | 111,007 | 112,652 | 116,416 | 118,181.661 | 134,225.714 | 136,786.449 | 107,647.44 | 103,410.66 | 98,534.756 | 96,562.075 | 97,057.489 | 98,424.646 | 74,794.757 | 75,497.559 |
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
| 33,018 | 33,018 | 33,018 | 33,018 | 33,018 | 33,018 | 33,018 | 33,018 | 33,018 | 33,018.656 | 33,018.656 | 33,018.656 | 33,018.656 | 33,018.656 | 28,143.695 | 28,143.695 | 28,143.695 | 28,143.695 | 26,201.895 | 22,651.795 |
Retained Earnings
| 16,178 | 13,576 | 8,476 | 10,322 | 22,143 | 20,138 | 18,094 | 14,898 | 11,740 | 7,595.753 | 3,968.599 | 2,330.722 | 1,749.12 | 5,595.232 | 5,259.407 | 4,829.276 | 5,114.202 | 5,740.1 | 5,043.158 | 2,857.144 |
Accumulated Other Comprehensive Income/Loss
| 16,430 | 11,104 | 9,890 | 8,178 | 6,955 | 10,381 | 12,636 | 9,352 | 6,979 | 6,993 | 3,653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 28,742 | 28,691 | 28,650 | 28,664 | 28,680 | 28,697 | 28,717 | 28,771 | 28,791 | 28,810.768 | 28,829.987 | 30,851.378 | 29,447.37 | 29,021.066 | 23,994.344 | 23,829.859 | 26,332.361 | 29,856.665 | 24,060.465 | 18,947.142 |
Total Shareholders Equity
| 94,368 | 86,389 | 80,034 | 80,182 | 90,796 | 92,234 | 92,465 | 86,039 | 80,528 | 76,418.177 | 69,470.242 | 66,200.756 | 64,215.146 | 67,634.954 | 57,397.446 | 56,802.83 | 59,590.258 | 63,740.46 | 55,305.518 | 44,456.081 |
Total Equity
| 94,466 | 86,480 | 80,832 | 80,606 | 91,291 | 92,725 | 92,565 | 86,117 | 80,593 | 76,470.739 | 69,517.072 | 66,240.147 | 64,286.79 | 67,504.437 | 57,544.279 | 57,487.768 | 60,880.468 | 65,262.455 | 58,498.998 | 46,672.184 |
Total Liabilities & Shareholders Equity
| 211,135 | 178,803 | 188,781 | 191,205 | 195,336 | 208,355 | 203,572 | 198,769 | 197,009 | 194,652.4 | 203,742.786 | 203,026.596 | 171,934.23 | 170,915.097 | 156,079.035 | 154,049.843 | 157,937.957 | 163,687.101 | 133,293.755 | 122,169.743 |