Oriental Land Co Ltd
F:OLL
Balance Sheet
Balance Sheet Decomposition
Oriental Land Co Ltd
Oriental Land Co Ltd
Balance Sheet
Oriental Land Co Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
28 218
|
47 290
|
21 420
|
47 678
|
47 833
|
25 393
|
52 403
|
15 420
|
34 233
|
25 886
|
66 512
|
88 585
|
93 518
|
149 779
|
209 138
|
263 801
|
296 350
|
377 551
|
261 164
|
197 317
|
199 870
|
213 234
|
285 037
|
323 416
|
|
| Cash Equivalents |
28 218
|
47 290
|
21 420
|
47 678
|
47 833
|
25 393
|
52 403
|
15 420
|
34 233
|
25 886
|
66 512
|
88 585
|
93 518
|
149 779
|
209 138
|
263 801
|
296 350
|
377 551
|
261 164
|
197 317
|
199 870
|
213 234
|
285 037
|
323 416
|
|
| Short-Term Investments |
18 413
|
33 601
|
32 487
|
10 048
|
40 788
|
44 472
|
92 210
|
35 519
|
17 000
|
9 500
|
30 998
|
20 699
|
36 509
|
41 499
|
32 999
|
10 999
|
21 709
|
20 999
|
19 999
|
33 495
|
34 997
|
84 994
|
111 977
|
137 907
|
|
| Total Receivables |
8 550
|
10 574
|
10 316
|
11 454
|
12 356
|
12 210
|
13 362
|
15 695
|
16 939
|
9 049
|
17 751
|
19 460
|
20 749
|
24 694
|
25 738
|
18 873
|
19 988
|
22 078
|
7 225
|
12 032
|
15 570
|
22 067
|
28 853
|
30 645
|
|
| Accounts Receivables |
8 550
|
10 574
|
10 316
|
11 454
|
12 356
|
12 210
|
13 362
|
15 695
|
16 939
|
9 049
|
17 751
|
19 460
|
20 749
|
24 694
|
25 738
|
18 873
|
19 988
|
22 078
|
7 225
|
12 032
|
15 568
|
22 065
|
28 853
|
30 645
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
|
| Inventory |
7 129
|
7 747
|
6 490
|
8 099
|
9 036
|
8 965
|
10 562
|
10 679
|
11 239
|
12 299
|
11 529
|
14 236
|
14 608
|
17 341
|
17 113
|
17 247
|
17 972
|
17 323
|
20 087
|
21 530
|
14 954
|
23 010
|
19 500
|
27 597
|
|
| Other Current Assets |
13 004
|
5 400
|
8 466
|
12 335
|
25 046
|
12 683
|
12 014
|
10 882
|
9 203
|
8 621
|
7 409
|
7 864
|
8 968
|
9 017
|
8 740
|
8 149
|
3 115
|
3 884
|
8 266
|
9 760
|
6 019
|
5 636
|
6 855
|
5 801
|
|
| Total Current Assets |
75 314
|
104 612
|
79 179
|
89 614
|
135 059
|
103 723
|
180 551
|
88 195
|
88 614
|
65 355
|
134 199
|
150 844
|
174 352
|
242 330
|
293 728
|
319 069
|
359 134
|
441 835
|
316 741
|
274 134
|
271 410
|
348 941
|
452 222
|
525 366
|
|
| PP&E Net |
561 127
|
531 709
|
518 400
|
520 721
|
518 936
|
526 217
|
531 477
|
516 038
|
487 869
|
472 151
|
447 110
|
456 900
|
438 788
|
436 537
|
439 052
|
451 973
|
473 578
|
514 322
|
610 586
|
665 557
|
720 241
|
771 518
|
797 604
|
820 646
|
|
| PP&E Gross |
561 127
|
531 709
|
518 400
|
520 721
|
518 936
|
526 217
|
531 477
|
516 038
|
487 869
|
472 151
|
447 110
|
456 900
|
438 788
|
436 537
|
439 052
|
451 973
|
473 578
|
514 322
|
610 586
|
665 557
|
720 241
|
771 518
|
797 604
|
820 646
|
|
| Accumulated Depreciation |
214 992
|
250 497
|
287 421
|
324 190
|
356 881
|
385 571
|
416 596
|
456 792
|
488 420
|
520 478
|
554 456
|
602 551
|
626 190
|
649 202
|
668 262
|
690 613
|
708 552
|
734 161
|
760 870
|
786 038
|
820 992
|
851 997
|
883 079
|
929 297
|
|
| Intangible Assets |
18 649
|
15 164
|
11 303
|
9 392
|
10 890
|
11 634
|
11 712
|
11 212
|
9 202
|
7 680
|
6 062
|
7 270
|
8 743
|
10 355
|
10 430
|
9 329
|
8 865
|
13 770
|
16 334
|
17 111
|
18 329
|
17 492
|
15 882
|
15 552
|
|
| Goodwill |
0
|
2 484
|
2 353
|
2 222
|
2 281
|
2 103
|
1 830
|
0
|
0
|
0
|
0
|
1 239
|
991
|
0
|
495
|
247
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
46
|
38
|
29
|
18
|
16
|
41
|
7
|
5
|
1 569
|
1 048
|
630
|
436
|
354
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
19 260
|
18 067
|
25 121
|
23 394
|
38 976
|
44 164
|
19 397
|
14 788
|
16 632
|
17 559
|
21 808
|
32 637
|
33 478
|
47 413
|
55 816
|
58 342
|
52 561
|
62 921
|
48 733
|
51 053
|
47 331
|
51 725
|
69 625
|
56 310
|
|
| Other Long-Term Assets |
20 370
|
19 802
|
18 035
|
14 860
|
12 703
|
11 886
|
12 561
|
14 746
|
11 198
|
10 836
|
9 684
|
6 218
|
7 832
|
9 263
|
10 747
|
10 838
|
16 535
|
18 607
|
18 257
|
32 610
|
29 573
|
16 743
|
19 882
|
20 647
|
|
| Other Assets |
0
|
2 484
|
2 353
|
2 222
|
2 281
|
2 103
|
1 830
|
0
|
0
|
0
|
0
|
1 239
|
991
|
0
|
495
|
247
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
694 766
N/A
|
691 876
0%
|
654 420
-5%
|
660 221
+1%
|
718 861
+9%
|
699 768
-3%
|
757 535
+8%
|
644 984
-15%
|
615 084
-5%
|
574 629
-7%
|
619 493
+8%
|
655 544
+6%
|
664 538
+1%
|
746 641
+12%
|
810 268
+9%
|
849 798
+5%
|
910 673
+7%
|
1 051 455
+15%
|
1 010 651
-4%
|
1 040 465
+3%
|
1 086 884
+4%
|
1 206 419
+11%
|
1 355 215
+12%
|
1 438 521
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
12 630
|
14 655
|
14 598
|
14 585
|
14 715
|
15 367
|
15 377
|
16 358
|
14 059
|
11 891
|
15 935
|
19 641
|
20 216
|
18 835
|
18 723
|
17 498
|
17 557
|
19 907
|
13 921
|
9 072
|
12 164
|
20 305
|
23 761
|
23 609
|
|
| Short-Term Debt |
17 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
13 950
|
56 000
|
41 500
|
15 200
|
30 000
|
0
|
100 000
|
40 799
|
54 048
|
30 298
|
15 600
|
19 348
|
5 584
|
4 466
|
4 259
|
4 763
|
4 848
|
26 121
|
4 581
|
33 860
|
5 247
|
35 592
|
67 736
|
54 749
|
|
| Other Current Liabilities |
39 785
|
50 370
|
49 060
|
45 946
|
52 117
|
58 151
|
54 529
|
54 048
|
54 150
|
54 789
|
62 657
|
70 856
|
83 906
|
92 983
|
96 113
|
88 842
|
101 218
|
108 624
|
81 993
|
78 438
|
67 836
|
105 352
|
155 484
|
157 524
|
|
| Total Current Liabilities |
83 365
|
121 025
|
105 158
|
75 731
|
96 832
|
73 518
|
169 906
|
111 205
|
122 257
|
106 978
|
94 192
|
109 845
|
109 706
|
116 284
|
119 095
|
111 103
|
123 623
|
154 652
|
100 495
|
121 370
|
85 247
|
161 249
|
246 981
|
235 882
|
|
| Long-Term Debt |
245 700
|
189 700
|
148 200
|
169 000
|
220 000
|
219 984
|
179 982
|
139 186
|
107 510
|
92 212
|
133 948
|
104 670
|
52 863
|
53 373
|
52 855
|
55 827
|
54 748
|
82 311
|
82 495
|
152 370
|
237 405
|
205 692
|
141 501
|
212 181
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
2 826
|
650
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 200
|
7 918
|
4 295
|
|
| Minority Interest |
83
|
92
|
106
|
107
|
113
|
141
|
144
|
18
|
18
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
27 084
|
26 152
|
27 198
|
25 777
|
23 259
|
20 615
|
19 470
|
20 924
|
18 847
|
17 661
|
8 269
|
8 767
|
8 272
|
12 855
|
13 377
|
13 353
|
10 326
|
11 291
|
7 404
|
6 777
|
7 915
|
8 589
|
9 252
|
8 755
|
|
| Total Liabilities |
356 232
N/A
|
336 969
-5%
|
280 662
-17%
|
270 615
-4%
|
343 030
+27%
|
314 908
-8%
|
369 502
+17%
|
271 345
-27%
|
248 632
-8%
|
216 859
-13%
|
236 409
+9%
|
223 282
-6%
|
170 841
-23%
|
182 512
+7%
|
185 327
+2%
|
180 283
-3%
|
188 697
+5%
|
248 254
+32%
|
190 394
-23%
|
280 517
+47%
|
330 567
+18%
|
376 730
+14%
|
405 652
+8%
|
461 113
+14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
63 201
|
|
| Retained Earnings |
164 068
|
180 512
|
196 354
|
210 725
|
222 439
|
233 932
|
212 703
|
225 211
|
218 920
|
232 322
|
256 094
|
298 400
|
358 955
|
418 716
|
480 925
|
551 630
|
619 599
|
696 718
|
744 452
|
678 792
|
678 566
|
748 481
|
853 295
|
930 662
|
|
| Additional Paid In Capital |
111 403
|
111 403
|
111 403
|
111 403
|
111 403
|
111 403
|
111 403
|
111 403
|
111 403
|
111 403
|
111 417
|
111 584
|
111 860
|
111 911
|
111 911
|
111 911
|
111 911
|
111 938
|
111 970
|
112 001
|
115 005
|
115 628
|
115 672
|
111 436
|
|
| Unrealized Security Profit/Loss |
134
|
202
|
2 808
|
4 288
|
9 052
|
6 348
|
1 059
|
1 403
|
502
|
1 178
|
210
|
5 952
|
6 014
|
15 107
|
14 362
|
12 405
|
15 585
|
19 320
|
9 623
|
12 449
|
10 741
|
13 729
|
26 077
|
15 305
|
|
| Treasury Stock |
4
|
5
|
8
|
11
|
30 263
|
30 265
|
15
|
24 463
|
26 094
|
47 215
|
47 165
|
46 876
|
46 684
|
46 863
|
46 721
|
70 464
|
89 794
|
89 183
|
109 325
|
108 771
|
113 257
|
112 282
|
110 952
|
144 272
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
240
|
315
|
307
|
473
|
763
|
673
|
1
|
351
|
2 057
|
1 263
|
832
|
1 474
|
1 207
|
336
|
2 276
|
2 061
|
932
|
2 270
|
1 076
|
|
| Total Equity |
338 534
N/A
|
354 909
+5%
|
373 758
+5%
|
389 606
+4%
|
375 832
-4%
|
384 859
+2%
|
388 036
+1%
|
373 642
-4%
|
366 455
-2%
|
357 770
-2%
|
383 084
+7%
|
432 262
+13%
|
493 697
+14%
|
564 129
+14%
|
624 941
+11%
|
669 515
+7%
|
721 976
+8%
|
803 201
+11%
|
820 257
+2%
|
759 948
-7%
|
756 317
0%
|
829 689
+10%
|
949 563
+14%
|
977 408
+3%
|
|
| Total Liabilities & Equity |
694 766
N/A
|
691 878
0%
|
654 420
-5%
|
660 221
+1%
|
718 862
+9%
|
699 767
-3%
|
757 538
+8%
|
644 987
-15%
|
615 087
-5%
|
574 629
-7%
|
619 493
+8%
|
655 544
+6%
|
664 538
+1%
|
746 641
+12%
|
810 268
+9%
|
849 798
+5%
|
910 673
+7%
|
1 051 455
+15%
|
1 010 651
-4%
|
1 040 465
+3%
|
1 086 884
+4%
|
1 206 419
+11%
|
1 355 215
+12%
|
1 438 521
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
400
|
400
|
400
|
400
|
380
|
380
|
380
|
364
|
346
|
334
|
334
|
83
|
84
|
334
|
334
|
1 657
|
1 643
|
1 644
|
1 637
|
1 637
|
1 638
|
1 638
|
1 638
|
1 639
|
|