Yakult Honsha Co Ltd
OTC:YKLTF
Balance Sheet
Balance Sheet Decomposition
Yakult Honsha Co Ltd
Yakult Honsha Co Ltd
Balance Sheet
Yakult Honsha 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 |
69 734
|
81 985
|
77 503
|
67 487
|
71 940
|
77 109
|
81 172
|
66 352
|
85 903
|
88 837
|
79 119
|
90 576
|
110 081
|
120 349
|
121 846
|
132 030
|
151 788
|
156 484
|
175 638
|
176 254
|
202 941
|
241 185
|
255 257
|
269 057
|
|
| Cash Equivalents |
69 734
|
81 985
|
77 503
|
67 487
|
71 940
|
77 109
|
81 172
|
66 352
|
85 903
|
88 837
|
79 119
|
90 576
|
110 081
|
120 349
|
121 846
|
132 030
|
151 788
|
156 484
|
175 638
|
176 254
|
202 941
|
241 185
|
255 257
|
269 057
|
|
| Short-Term Investments |
275
|
257
|
257
|
257
|
257
|
257
|
258
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
37 798
|
35 305
|
37 659
|
38 252
|
45 069
|
47 403
|
48 127
|
48 031
|
48 665
|
48 620
|
52 230
|
52 846
|
56 675
|
55 599
|
56 081
|
54 208
|
56 225
|
52 618
|
51 583
|
50 098
|
52 345
|
59 854
|
60 485
|
54 652
|
|
| Accounts Receivables |
37 798
|
35 305
|
37 659
|
38 252
|
45 069
|
47 403
|
48 127
|
48 031
|
48 665
|
48 620
|
52 230
|
52 846
|
56 675
|
55 599
|
56 081
|
54 208
|
56 225
|
52 618
|
51 583
|
50 098
|
52 345
|
59 854
|
60 485
|
54 652
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
22 519
|
22 732
|
27 022
|
27 115
|
28 740
|
30 548
|
34 878
|
31 213
|
31 102
|
27 739
|
31 203
|
27 434
|
29 383
|
31 630
|
28 055
|
28 525
|
28 136
|
29 112
|
28 771
|
27 733
|
30 648
|
36 702
|
37 088
|
34 286
|
|
| Other Current Assets |
7 247
|
7 340
|
7 304
|
9 740
|
9 833
|
10 261
|
20 220
|
16 803
|
16 044
|
17 632
|
15 042
|
14 277
|
15 137
|
18 381
|
15 647
|
14 032
|
9 132
|
9 423
|
9 814
|
12 715
|
14 464
|
16 454
|
19 331
|
19 897
|
|
| Total Current Assets |
137 573
|
147 619
|
149 745
|
142 851
|
155 839
|
165 578
|
184 655
|
162 399
|
181 714
|
182 828
|
177 594
|
185 133
|
211 276
|
225 959
|
221 629
|
228 795
|
245 281
|
247 637
|
265 806
|
266 800
|
300 398
|
354 195
|
372 161
|
377 892
|
|
| PP&E Net |
91 991
|
85 154
|
86 634
|
86 829
|
92 269
|
101 589
|
116 077
|
131 469
|
130 665
|
133 921
|
136 962
|
150 612
|
184 207
|
205 595
|
201 798
|
198 299
|
201 198
|
200 071
|
203 996
|
203 045
|
211 156
|
225 122
|
260 998
|
289 624
|
|
| PP&E Gross |
91 991
|
85 154
|
86 634
|
86 829
|
92 269
|
101 589
|
116 077
|
131 469
|
130 665
|
133 921
|
136 962
|
150 612
|
184 207
|
205 595
|
201 798
|
198 299
|
201 198
|
200 071
|
203 996
|
203 045
|
211 156
|
225 122
|
260 998
|
289 624
|
|
| Accumulated Depreciation |
102 127
|
102 902
|
108 982
|
113 871
|
120 365
|
125 526
|
123 237
|
125 995
|
137 235
|
149 104
|
153 115
|
156 032
|
166 556
|
179 494
|
186 341
|
198 138
|
212 919
|
222 750
|
234 849
|
245 324
|
265 752
|
287 823
|
316 782
|
333 019
|
|
| Intangible Assets |
1 967
|
1 889
|
2 259
|
2 669
|
3 424
|
3 643
|
3 505
|
3 503
|
4 253
|
5 435
|
5 903
|
6 302
|
6 089
|
6 482
|
5 381
|
5 464
|
5 727
|
4 782
|
4 450
|
5 380
|
5 386
|
5 570
|
6 569
|
10 283
|
|
| Goodwill |
1 093
|
879
|
2 194
|
1 739
|
1 507
|
1 457
|
1 164
|
722
|
412
|
271
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
909
|
825
|
666
|
594
|
611
|
875
|
709
|
647
|
447
|
601
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
11 683
|
19 458
|
26 623
|
43 842
|
63 666
|
71 330
|
70 393
|
51 126
|
60 739
|
57 288
|
65 279
|
87 512
|
108 704
|
131 558
|
139 992
|
143 822
|
163 591
|
155 306
|
139 780
|
145 565
|
140 672
|
145 673
|
165 699
|
155 451
|
|
| Other Long-Term Assets |
23 871
|
20 374
|
18 261
|
15 393
|
11 294
|
10 058
|
8 057
|
12 025
|
11 652
|
12 478
|
11 475
|
8 616
|
9 294
|
9 750
|
8 734
|
9 361
|
11 234
|
10 736
|
13 839
|
14 312
|
15 243
|
18 859
|
27 859
|
31 067
|
|
| Other Assets |
1 093
|
879
|
2 194
|
1 739
|
1 507
|
1 457
|
1 164
|
722
|
412
|
271
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
269 087
N/A
|
276 198
+3%
|
286 382
+4%
|
293 917
+3%
|
328 610
+12%
|
354 530
+8%
|
384 560
+8%
|
361 891
-6%
|
389 882
+8%
|
392 822
+1%
|
397 213
+1%
|
438 175
+10%
|
519 570
+19%
|
579 344
+12%
|
577 534
0%
|
585 741
+1%
|
627 031
+7%
|
618 532
-1%
|
627 871
+2%
|
635 102
+1%
|
672 855
+6%
|
749 419
+11%
|
833 286
+11%
|
864 317
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
30 015
|
26 284
|
25 927
|
24 872
|
28 240
|
29 937
|
29 455
|
24 303
|
23 900
|
24 813
|
29 437
|
29 592
|
31 621
|
25 748
|
26 045
|
25 805
|
31 161
|
29 759
|
26 210
|
22 729
|
26 039
|
28 958
|
25 338
|
20 745
|
|
| Accrued Liabilities |
3 553
|
3 596
|
3 618
|
3 696
|
3 934
|
4 059
|
4 590
|
4 738
|
4 682
|
4 652
|
4 731
|
4 816
|
4 738
|
4 979
|
5 374
|
5 607
|
5 840
|
6 023
|
5 879
|
6 000
|
6 211
|
6 784
|
6 352
|
7 373
|
|
| Short-Term Debt |
15 277
|
13 124
|
12 693
|
12 306
|
8 911
|
8 292
|
28 643
|
36 979
|
4 455
|
2 670
|
4 570
|
16 321
|
30 525
|
36 625
|
35 418
|
41 071
|
41 643
|
34 598
|
27 272
|
15 372
|
4 822
|
3 208
|
41 834
|
62 583
|
|
| Current Portion of Long-Term Debt |
59
|
0
|
0
|
0
|
0
|
733
|
948
|
5 171
|
5 507
|
4 983
|
4 059
|
43 120
|
5 436
|
8 231
|
11 227
|
7 743
|
47 668
|
7 531
|
9 003
|
8 839
|
8 776
|
49 095
|
9 001
|
9 314
|
|
| Other Current Liabilities |
16 136
|
18 718
|
22 774
|
21 334
|
24 123
|
24 748
|
25 351
|
22 431
|
24 366
|
26 053
|
29 183
|
27 369
|
36 602
|
40 138
|
33 549
|
33 926
|
35 488
|
37 544
|
40 698
|
40 606
|
43 433
|
59 600
|
63 042
|
57 799
|
|
| Total Current Liabilities |
65 040
|
61 722
|
65 012
|
62 208
|
65 208
|
67 769
|
88 987
|
93 622
|
62 910
|
63 171
|
71 980
|
121 218
|
108 922
|
115 721
|
111 613
|
114 152
|
161 800
|
115 455
|
109 062
|
93 546
|
89 281
|
147 645
|
145 567
|
157 814
|
|
| Long-Term Debt |
5 598
|
5 206
|
4 506
|
1 653
|
1 573
|
1 673
|
4 472
|
14 645
|
51 916
|
49 946
|
47 796
|
6 173
|
74 278
|
74 834
|
69 757
|
62 855
|
46 512
|
80 056
|
77 675
|
72 005
|
67 046
|
22 396
|
38 543
|
32 658
|
|
| Deferred Income Tax |
1 385
|
1 706
|
1 677
|
1 520
|
1 353
|
2 156
|
5 533
|
2 423
|
2 581
|
2 609
|
1 791
|
1 780
|
5 059
|
14 893
|
17 509
|
19 900
|
22 151
|
21 075
|
17 528
|
20 699
|
22 425
|
24 535
|
32 843
|
33 862
|
|
| Minority Interest |
15 772
|
13 417
|
13 268
|
14 395
|
19 572
|
24 916
|
28 721
|
21 317
|
25 055
|
25 085
|
23 616
|
25 255
|
33 203
|
37 199
|
33 667
|
33 378
|
34 495
|
35 007
|
38 702
|
34 810
|
38 867
|
46 837
|
56 661
|
55 383
|
|
| Other Liabilities |
13 260
|
19 318
|
19 152
|
18 117
|
20 205
|
21 730
|
19 567
|
24 236
|
23 555
|
26 122
|
23 402
|
21 906
|
23 278
|
11 684
|
13 191
|
11 954
|
9 894
|
9 667
|
11 524
|
9 091
|
9 168
|
9 347
|
10 387
|
10 468
|
|
| Total Liabilities |
101 055
N/A
|
101 369
+0%
|
103 615
+2%
|
97 893
-6%
|
107 911
+10%
|
118 244
+10%
|
147 280
+25%
|
156 243
+6%
|
166 017
+6%
|
166 933
+1%
|
168 585
+1%
|
176 332
+5%
|
244 740
+39%
|
254 331
+4%
|
245 737
-3%
|
242 239
-1%
|
274 852
+13%
|
261 260
-5%
|
254 491
-3%
|
230 151
-10%
|
226 787
-1%
|
250 760
+11%
|
284 001
+13%
|
290 185
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
31 117
|
|
| Retained Earnings |
97 285
|
109 345
|
121 770
|
133 602
|
145 745
|
158 053
|
172 273
|
178 214
|
187 991
|
200 996
|
210 536
|
223 040
|
241 617
|
268 076
|
290 723
|
314 101
|
318 580
|
347 740
|
379 948
|
411 359
|
446 331
|
484 243
|
519 641
|
546 984
|
|
| Additional Paid In Capital |
40 648
|
40 660
|
40 739
|
40 768
|
40 955
|
40 955
|
40 955
|
41 135
|
41 229
|
41 192
|
41 290
|
41 507
|
41 584
|
41 536
|
41 534
|
41 581
|
41 528
|
41 742
|
41 475
|
40 937
|
41 116
|
41 572
|
42 090
|
42 516
|
|
| Unrealized Security Profit/Loss |
326
|
340
|
1 299
|
2 071
|
6 600
|
5 969
|
193
|
1 440
|
1 160
|
934
|
511
|
6 471
|
11 141
|
20 750
|
0
|
26 117
|
35 215
|
30 465
|
19 950
|
24 773
|
18 327
|
20 417
|
30 920
|
26 465
|
|
| Treasury Stock |
122
|
326
|
2 354
|
2 528
|
2 549
|
2 744
|
7 581
|
8 953
|
8 431
|
9 050
|
8 697
|
7 658
|
40 549
|
40 731
|
0
|
40 446
|
52 322
|
54 833
|
54 933
|
52 725
|
64 395
|
81 927
|
111 235
|
126 040
|
|
| Other Equity |
1 220
|
6 310
|
9 807
|
9 008
|
1 169
|
2 936
|
323
|
34 425
|
29 201
|
37 434
|
46 131
|
32 634
|
10 080
|
4 265
|
14 849
|
28 968
|
21 939
|
38 959
|
44 177
|
50 510
|
26 428
|
3 237
|
36 752
|
53 090
|
|
| Total Equity |
168 034
N/A
|
174 826
+4%
|
182 764
+5%
|
196 022
+7%
|
220 699
+13%
|
236 286
+7%
|
237 280
+0%
|
205 648
-13%
|
223 865
+9%
|
225 887
+1%
|
228 626
+1%
|
261 843
+15%
|
274 830
+5%
|
325 013
+18%
|
331 797
+2%
|
343 502
+4%
|
352 179
+3%
|
357 272
+1%
|
373 380
+5%
|
404 951
+8%
|
446 068
+10%
|
498 659
+12%
|
549 285
+10%
|
574 132
+5%
|
|
| Total Liabilities & Equity |
269 089
N/A
|
276 195
+3%
|
286 379
+4%
|
293 915
+3%
|
328 610
+12%
|
354 530
+8%
|
384 560
+8%
|
361 891
-6%
|
389 882
+8%
|
392 820
+1%
|
397 211
+1%
|
438 175
+10%
|
519 570
+19%
|
579 344
+12%
|
577 534
0%
|
585 741
+1%
|
627 031
+7%
|
618 532
-1%
|
627 871
+2%
|
635 102
+1%
|
672 855
+6%
|
749 419
+11%
|
833 286
+11%
|
864 317
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
176
|
176
|
174
|
174
|
174
|
174
|
172
|
172
|
172
|
172
|
172
|
173
|
165
|
165
|
165
|
165
|
160
|
160
|
160
|
321
|
317
|
312
|
303
|
298
|
|