Yamato Corp
TSE:1967
Balance Sheet
Balance Sheet Decomposition
Yamato Corp
Current Assets | 28.4B |
Cash & Short-Term Investments | 7.8B |
Receivables | 17.7B |
Other Current Assets | 2.9B |
Non-Current Assets | 21.6B |
Long-Term Investments | 10.5B |
PP&E | 7.8B |
Intangibles | 1.9B |
Other Non-Current Assets | 1.4B |
Current Liabilities | 12.7B |
Accounts Payable | 6B |
Accrued Liabilities | 520.5m |
Short-Term Debt | 1.1B |
Other Current Liabilities | 5.1B |
Non-Current Liabilities | 2.1B |
Long-Term Debt | 565.5m |
Other Non-Current Liabilities | 1.5B |
Balance Sheet
Yamato Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 709
|
2 936
|
3 973
|
3 967
|
5 297
|
6 565
|
3 935
|
7 228
|
8 710
|
6 152
|
|
Cash Equivalents |
2 709
|
2 936
|
3 973
|
3 967
|
5 297
|
6 565
|
3 935
|
7 228
|
8 710
|
6 152
|
|
Short-Term Investments |
0
|
0
|
0
|
122
|
0
|
752
|
253
|
659
|
650
|
617
|
|
Total Receivables |
12 375
|
11 556
|
12 467
|
13 329
|
14 247
|
13 955
|
17 617
|
15 865
|
14 606
|
18 613
|
|
Accounts Receivables |
12 251
|
11 556
|
12 467
|
13 329
|
14 247
|
13 955
|
17 617
|
15 865
|
14 606
|
18 613
|
|
Other Receivables |
124
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
1 703
|
2 119
|
2 275
|
2 822
|
3 841
|
2 117
|
2 704
|
2 146
|
2 715
|
1 973
|
|
Other Current Assets |
526
|
387
|
776
|
673
|
990
|
398
|
885
|
637
|
466
|
1 306
|
|
Total Current Assets |
17 313
|
17 018
|
19 489
|
20 913
|
24 375
|
23 787
|
25 394
|
26 534
|
27 148
|
28 661
|
|
PP&E Net |
4 241
|
4 522
|
5 433
|
5 350
|
5 313
|
5 296
|
5 536
|
6 140
|
6 975
|
6 830
|
|
PP&E Gross |
4 241
|
4 522
|
5 433
|
5 350
|
5 313
|
5 296
|
5 536
|
6 140
|
0
|
6 830
|
|
Accumulated Depreciation |
3 710
|
0
|
4 144
|
4 285
|
4 718
|
4 966
|
5 348
|
5 646
|
0
|
6 341
|
|
Intangible Assets |
128
|
130
|
126
|
428
|
492
|
493
|
481
|
475
|
774
|
1 445
|
|
Goodwill |
0
|
0
|
0
|
0
|
121
|
60
|
72
|
40
|
895
|
679
|
|
Long-Term Investments |
5 153
|
6 859
|
5 800
|
7 732
|
8 511
|
7 851
|
7 450
|
10 016
|
8 683
|
8 716
|
|
Other Long-Term Assets |
507
|
313
|
342
|
274
|
381
|
703
|
955
|
1 204
|
1 401
|
1 372
|
|
Other Assets |
0
|
0
|
0
|
0
|
121
|
60
|
72
|
40
|
895
|
679
|
|
Total Assets |
27 342
N/A
|
28 841
+5%
|
31 191
+8%
|
34 697
+11%
|
39 192
+13%
|
38 191
-3%
|
39 889
+4%
|
44 409
+11%
|
45 876
+3%
|
47 703
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
6 018
|
5 391
|
5 700
|
6 173
|
6 229
|
6 101
|
6 609
|
6 191
|
4 881
|
5 863
|
|
Accrued Liabilities |
1 096
|
1 672
|
2 043
|
1 543
|
1 878
|
1 842
|
1 826
|
2 300
|
996
|
2 164
|
|
Short-Term Debt |
1 200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
900
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
60
|
137
|
138
|
18
|
18
|
66
|
39
|
|
Other Current Liabilities |
1 300
|
1 696
|
2 743
|
2 558
|
3 303
|
1 993
|
2 729
|
2 926
|
4 736
|
3 131
|
|
Total Current Liabilities |
9 614
|
8 760
|
10 486
|
10 333
|
11 547
|
10 074
|
11 182
|
11 435
|
10 978
|
12 098
|
|
Long-Term Debt |
0
|
0
|
0
|
240
|
500
|
362
|
345
|
326
|
655
|
580
|
|
Deferred Income Tax |
0
|
0
|
251
|
716
|
919
|
267
|
147
|
755
|
0
|
502
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
39
|
39
|
36
|
33
|
23
|
|
Other Liabilities |
1 223
|
898
|
512
|
676
|
259
|
278
|
243
|
265
|
874
|
162
|
|
Total Liabilities |
10 837
N/A
|
10 177
-6%
|
11 250
+11%
|
11 965
+6%
|
13 225
+11%
|
11 020
-17%
|
11 955
+8%
|
12 816
+7%
|
12 540
-2%
|
13 365
+7%
|
|
Equity | |||||||||||
Common Stock |
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
5 000
|
|
Retained Earnings |
7 039
|
7 946
|
9 948
|
11 554
|
13 851
|
15 893
|
17 925
|
19 826
|
22 198
|
23 684
|
|
Additional Paid In Capital |
4 500
|
4 500
|
4 500
|
4 500
|
4 731
|
4 731
|
4 731
|
4 731
|
4 731
|
4 731
|
|
Unrealized Security Profit/Loss |
421
|
1 471
|
794
|
2 018
|
2 051
|
1 269
|
459
|
2 101
|
1 538
|
1 459
|
|
Treasury Stock |
455
|
460
|
504
|
568
|
244
|
245
|
489
|
589
|
589
|
820
|
|
Other Equity |
0
|
206
|
204
|
228
|
580
|
524
|
310
|
524
|
459
|
284
|
|
Total Equity |
16 505
N/A
|
18 664
+13%
|
19 941
+7%
|
22 731
+14%
|
25 967
+14%
|
27 171
+5%
|
27 934
+3%
|
31 592
+13%
|
33 336
+6%
|
34 338
+3%
|
|
Total Liabilities & Equity |
27 342
N/A
|
28 841
+5%
|
31 191
+8%
|
34 697
+11%
|
39 192
+13%
|
38 191
-3%
|
39 889
+4%
|
44 409
+11%
|
45 876
+3%
|
47 703
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
25
|
25
|
25
|
25
|
26
|
26
|
26
|
26
|
26
|
25
|