Sumitomo Forestry Co Ltd
TSE:1911
Balance Sheet
Balance Sheet Decomposition
Sumitomo Forestry Co Ltd
Current Assets | 1.3T |
Cash & Short-Term Investments | 139.1B |
Receivables | 320.8B |
Other Current Assets | 836.3B |
Non-Current Assets | 627.2B |
Long-Term Investments | 253.8B |
PP&E | 242.9B |
Intangibles | 67.2B |
Other Non-Current Assets | 63.4B |
Current Liabilities | 610.2B |
Accounts Payable | 128.7B |
Accrued Liabilities | 24.3B |
Short-Term Debt | 80B |
Other Current Liabilities | 377.1B |
Non-Current Liabilities | 498.8B |
Long-Term Debt | 348.1B |
Other Non-Current Liabilities | 150.7B |
Balance Sheet
Sumitomo Forestry Co Ltd
Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|
Assets | |||||
Cash & Cash Equivalents |
85 850
|
139 957
|
128 752
|
154 067
|
|
Cash Equivalents |
85 850
|
139 957
|
128 752
|
154 067
|
|
Short-Term Investments |
3 204
|
3 303
|
3 177
|
3 167
|
|
Total Receivables |
246 244
|
279 396
|
296 913
|
323 517
|
|
Accounts Receivables |
164 386
|
189 223
|
211 886
|
208 941
|
|
Other Receivables |
81 858
|
90 173
|
85 027
|
114 576
|
|
Inventory |
317 455
|
432 656
|
594 573
|
704 306
|
|
Other Current Assets |
25 209
|
36 600
|
49 348
|
50 971
|
|
Total Current Assets |
677 962
|
891 912
|
1 072 763
|
1 236 028
|
|
PP&E Net |
185 948
|
184 183
|
198 802
|
226 274
|
|
PP&E Gross |
185 948
|
184 183
|
198 802
|
226 274
|
|
Accumulated Depreciation |
115 399
|
128 930
|
143 723
|
157 599
|
|
Intangible Assets |
15 070
|
16 112
|
16 965
|
18 466
|
|
Goodwill |
6 556
|
4 559
|
5 911
|
45 892
|
|
Note Receivable |
5 471
|
7 115
|
8 938
|
16 418
|
|
Long-Term Investments |
175 262
|
181 436
|
203 572
|
229 667
|
|
Other Long-Term Assets |
24 883
|
28 909
|
30 647
|
39 977
|
|
Other Assets |
6 556
|
4 559
|
5 911
|
45 892
|
|
Total Assets |
1 091 152
N/A
|
1 314 226
+20%
|
1 537 598
+17%
|
1 812 722
+18%
|
|
Liabilities | |||||
Accounts Payable |
111 612
|
134 065
|
136 202
|
138 389
|
|
Accrued Liabilities |
16 887
|
22 625
|
24 373
|
22 114
|
|
Short-Term Debt |
31 747
|
6 836
|
21 803
|
53 551
|
|
Current Portion of Long-Term Debt |
29 364
|
19 025
|
36 310
|
41 831
|
|
Other Current Liabilities |
190 683
|
238 452
|
275 422
|
332 104
|
|
Total Current Liabilities |
380 293
|
421 003
|
494 110
|
587 989
|
|
Long-Term Debt |
241 822
|
276 903
|
290 210
|
328 489
|
|
Deferred Income Tax |
18 578
|
23 044
|
35 406
|
34 612
|
|
Minority Interest |
31 875
|
44 361
|
54 948
|
68 807
|
|
Other Liabilities |
51 003
|
53 187
|
35 318
|
38 336
|
|
Total Liabilities |
723 571
N/A
|
818 498
+13%
|
909 992
+11%
|
1 058 233
+16%
|
|
Equity | |||||
Common Stock |
32 803
|
50 064
|
50 074
|
55 088
|
|
Retained Earnings |
283 536
|
359 757
|
447 312
|
524 371
|
|
Additional Paid In Capital |
18 485
|
33 899
|
31 493
|
36 530
|
|
Unrealized Security Profit/Loss |
44 337
|
37 226
|
36 926
|
37 201
|
|
Treasury Stock |
2 340
|
2 362
|
2 465
|
2 517
|
|
Other Equity |
9 240
|
17 144
|
64 266
|
103 816
|
|
Total Equity |
367 581
N/A
|
495 728
+35%
|
627 606
+27%
|
754 489
+20%
|
|
Total Liabilities & Equity |
1 091 152
N/A
|
1 314 226
+20%
|
1 537 598
+17%
|
1 812 722
+18%
|
|
Shares Outstanding | |||||
Common Shares Outstanding |
181
|
200
|
200
|
205
|