Nisshin Seifun Group Inc
TSE:2002
Balance Sheet
Balance Sheet Decomposition
Nisshin Seifun Group Inc
Nisshin Seifun Group Inc
Balance Sheet
Nisshin Seifun Group Inc
| 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 |
51 326
|
26 789
|
29 173
|
54 065
|
50 111
|
45 649
|
43 987
|
51 967
|
69 871
|
57 938
|
59 020
|
56 722
|
49 104
|
42 584
|
61 665
|
85 458
|
91 635
|
101 974
|
49 710
|
61 282
|
69 607
|
82 971
|
109 470
|
93 968
|
|
| Cash Equivalents |
51 326
|
26 789
|
29 173
|
54 065
|
50 111
|
45 649
|
43 987
|
51 967
|
69 871
|
57 938
|
59 020
|
56 722
|
49 104
|
42 584
|
61 665
|
85 458
|
91 635
|
101 974
|
49 710
|
61 282
|
69 607
|
82 971
|
109 470
|
93 968
|
|
| Short-Term Investments |
3 395
|
24 489
|
28 301
|
6 783
|
14 339
|
15 913
|
13 704
|
8 799
|
21 648
|
24 744
|
16 141
|
19 433
|
28 869
|
25 565
|
13 790
|
7 094
|
7 857
|
7 336
|
7 523
|
452
|
1 103
|
0
|
0
|
2 150
|
|
| Total Receivables |
54 384
|
51 386
|
54 993
|
59 257
|
57 451
|
59 879
|
57 783
|
57 117
|
56 192
|
57 596
|
64 821
|
65 183
|
67 264
|
74 480
|
72 661
|
69 387
|
79 483
|
76 013
|
91 712
|
84 972
|
100 052
|
107 246
|
113 995
|
109 035
|
|
| Accounts Receivables |
54 384
|
51 386
|
54 993
|
59 257
|
57 451
|
59 879
|
57 783
|
57 117
|
56 192
|
57 596
|
64 821
|
65 183
|
67 264
|
74 480
|
72 661
|
69 387
|
79 483
|
76 013
|
91 712
|
84 972
|
94 772
|
104 038
|
110 551
|
106 452
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 280
|
3 208
|
3 444
|
2 583
|
|
| Inventory |
35 510
|
34 320
|
33 858
|
38 580
|
39 601
|
44 647
|
40 313
|
45 821
|
37 442
|
43 058
|
62 283
|
61 904
|
58 484
|
76 268
|
72 038
|
64 012
|
71 882
|
73 348
|
79 854
|
81 606
|
96 596
|
128 786
|
124 878
|
120 641
|
|
| Other Current Assets |
8 959
|
9 857
|
11 962
|
11 663
|
11 366
|
12 559
|
11 052
|
11 405
|
11 451
|
11 874
|
11 166
|
15 226
|
12 688
|
10 907
|
13 244
|
12 907
|
9 894
|
9 499
|
10 181
|
10 362
|
13 169
|
11 066
|
16 729
|
12 934
|
|
| Total Current Assets |
153 574
|
146 841
|
158 287
|
170 348
|
172 868
|
178 647
|
166 839
|
175 109
|
196 604
|
195 210
|
213 431
|
218 468
|
216 409
|
229 804
|
233 398
|
238 858
|
260 751
|
268 170
|
238 980
|
238 674
|
280 527
|
330 069
|
365 072
|
338 728
|
|
| PP&E Net |
99 448
|
100 626
|
108 866
|
108 859
|
112 430
|
114 698
|
119 270
|
116 648
|
114 156
|
110 454
|
115 370
|
120 975
|
128 939
|
148 702
|
151 339
|
144 840
|
150 942
|
156 317
|
208 487
|
215 428
|
219 379
|
217 494
|
235 815
|
251 000
|
|
| Intangible Assets |
2 291
|
3 726
|
7 439
|
9 124
|
7 977
|
6 527
|
4 610
|
3 482
|
3 827
|
3 756
|
3 754
|
8 373
|
7 990
|
11 274
|
9 879
|
8 039
|
6 786
|
5 446
|
25 973
|
27 825
|
26 367
|
16 181
|
15 351
|
15 957
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 044
|
4 373
|
5 008
|
10 355
|
8 610
|
7 050
|
5 623
|
5 016
|
42 743
|
45 551
|
42 385
|
7 496
|
6 212
|
5 018
|
|
| Note Receivable |
1 040
|
792
|
390
|
261
|
131
|
99
|
90
|
75
|
70
|
54
|
50
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
77 610
|
56 503
|
77 272
|
77 262
|
101 369
|
103 612
|
84 524
|
66 256
|
72 325
|
69 722
|
80 378
|
100 643
|
105 975
|
143 288
|
140 347
|
151 963
|
158 211
|
149 659
|
135 739
|
147 168
|
141 590
|
124 653
|
185 445
|
158 338
|
|
| Other Long-Term Assets |
6 668
|
7 835
|
7 559
|
7 110
|
5 118
|
4 847
|
6 455
|
9 302
|
9 329
|
10 213
|
9 929
|
8 981
|
6 718
|
5 884
|
6 732
|
6 818
|
9 199
|
10 146
|
14 293
|
12 769
|
12 825
|
17 981
|
18 807
|
20 672
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 044
|
4 373
|
5 008
|
10 355
|
8 610
|
7 050
|
5 623
|
5 016
|
42 743
|
45 551
|
42 385
|
7 496
|
6 212
|
5 018
|
|
| Total Assets |
340 631
N/A
|
316 323
-7%
|
359 813
+14%
|
372 964
+4%
|
399 893
+7%
|
408 430
+2%
|
381 788
-7%
|
370 872
-3%
|
396 311
+7%
|
389 409
-2%
|
431 956
+11%
|
461 851
+7%
|
471 039
+2%
|
549 307
+17%
|
550 305
+0%
|
557 568
+1%
|
591 512
+6%
|
594 754
+1%
|
666 215
+12%
|
687 415
+3%
|
723 073
+5%
|
713 874
-1%
|
826 702
+16%
|
789 713
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
27 283
|
23 053
|
22 797
|
28 599
|
25 819
|
28 439
|
23 875
|
22 479
|
22 274
|
36 634
|
50 003
|
56 309
|
45 785
|
57 561
|
51 348
|
40 320
|
58 492
|
54 936
|
53 730
|
47 946
|
63 655
|
74 565
|
76 198
|
64 872
|
|
| Accrued Liabilities |
12 519
|
12 240
|
15 108
|
13 623
|
13 410
|
12 910
|
13 600
|
13 470
|
14 007
|
15 418
|
15 692
|
16 072
|
17 725
|
17 042
|
18 534
|
18 265
|
19 291
|
19 963
|
21 814
|
21 869
|
24 727
|
23 247
|
27 036
|
26 295
|
|
| Short-Term Debt |
6 200
|
7 490
|
8 424
|
8 115
|
7 754
|
7 491
|
3 709
|
2 854
|
2 760
|
2 760
|
5 001
|
4 769
|
5 810
|
16 269
|
13 918
|
8 409
|
0
|
8 558
|
13 491
|
4 308
|
5 364
|
12 339
|
13 429
|
12 455
|
|
| Current Portion of Long-Term Debt |
5 458
|
0
|
0
|
0
|
0
|
0
|
259
|
88
|
104
|
106
|
812
|
491
|
797
|
906
|
1 301
|
1 336
|
7 892
|
1 319
|
6 456
|
3 120
|
3 223
|
3 815
|
2 940
|
1 864
|
|
| Other Current Liabilities |
19 302
|
15 896
|
17 697
|
17 041
|
17 545
|
18 463
|
17 279
|
17 488
|
22 990
|
19 509
|
20 779
|
21 833
|
20 316
|
20 462
|
21 701
|
21 503
|
28 514
|
30 030
|
35 567
|
31 497
|
32 189
|
36 296
|
43 968
|
41 827
|
|
| Total Current Liabilities |
70 762
|
58 679
|
64 026
|
67 378
|
64 528
|
67 303
|
58 722
|
56 379
|
62 135
|
74 427
|
92 287
|
99 474
|
90 433
|
112 240
|
106 802
|
89 833
|
114 189
|
114 806
|
131 058
|
108 740
|
129 158
|
150 262
|
163 571
|
147 313
|
|
| Long-Term Debt |
2 553
|
2 126
|
2 296
|
1 680
|
1 609
|
1 330
|
1 093
|
336
|
271
|
145
|
2 117
|
3 207
|
3 367
|
3 874
|
4 386
|
4 967
|
7 194
|
7 531
|
66 215
|
71 402
|
72 724
|
70 689
|
71 943
|
71 392
|
|
| Deferred Income Tax |
13 271
|
6 370
|
13 401
|
13 014
|
21 708
|
22 270
|
15 847
|
10 546
|
12 657
|
11 371
|
11 814
|
14 619
|
15 828
|
24 837
|
22 621
|
26 687
|
27 184
|
24 664
|
29 055
|
30 562
|
28 360
|
22 097
|
42 671
|
37 689
|
|
| Minority Interest |
13 106
|
13 380
|
25 364
|
26 760
|
27 498
|
29 331
|
30 653
|
29 014
|
30 388
|
6 311
|
7 220
|
8 150
|
9 057
|
11 454
|
12 962
|
13 009
|
14 327
|
14 743
|
13 908
|
11 569
|
11 373
|
14 621
|
16 078
|
17 564
|
|
| Other Liabilities |
25 585
|
24 572
|
24 174
|
22 848
|
20 015
|
17 223
|
16 286
|
17 518
|
18 022
|
18 220
|
26 940
|
27 115
|
27 319
|
29 641
|
30 011
|
29 276
|
29 151
|
28 905
|
30 845
|
31 937
|
32 188
|
32 327
|
32 136
|
30 749
|
|
| Total Liabilities |
125 277
N/A
|
105 127
-16%
|
129 261
+23%
|
131 680
+2%
|
135 358
+3%
|
137 457
+2%
|
122 601
-11%
|
113 793
-7%
|
123 473
+9%
|
110 474
-11%
|
140 378
+27%
|
152 565
+9%
|
146 004
-4%
|
182 046
+25%
|
176 782
-3%
|
163 772
-7%
|
192 045
+17%
|
190 649
-1%
|
271 081
+42%
|
254 210
-6%
|
273 803
+8%
|
289 996
+6%
|
326 399
+13%
|
304 707
-7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
17 117
|
|
| Retained Earnings |
165 265
|
172 189
|
179 241
|
190 699
|
200 487
|
207 550
|
209 229
|
218 581
|
230 744
|
239 518
|
247 924
|
256 685
|
266 841
|
275 373
|
281 471
|
293 340
|
306 604
|
319 872
|
332 479
|
341 357
|
347 260
|
325 225
|
344 428
|
341 375
|
|
| Additional Paid In Capital |
9 446
|
9 446
|
9 446
|
9 452
|
9 483
|
9 779
|
9 446
|
9 446
|
9 448
|
9 450
|
9 453
|
9 460
|
9 483
|
9 571
|
12 834
|
12 898
|
12 894
|
12 882
|
12 638
|
12 627
|
12 622
|
12 728
|
12 752
|
12 560
|
|
| Unrealized Security Profit/Loss |
24 035
|
14 795
|
27 177
|
26 688
|
40 835
|
39 102
|
26 115
|
17 220
|
20 303
|
18 205
|
22 776
|
29 894
|
32 253
|
57 298
|
0
|
65 475
|
69 467
|
62 669
|
56 970
|
64 687
|
60 585
|
52 044
|
93 519
|
74 065
|
|
| Treasury Stock |
127
|
1 663
|
1 414
|
1 459
|
3 176
|
3 010
|
3 263
|
3 177
|
3 187
|
3 171
|
3 186
|
3 188
|
3 088
|
2 659
|
0
|
2 026
|
11 695
|
11 403
|
11 172
|
10 997
|
10 960
|
10 989
|
10 914
|
1 470
|
|
| Other Equity |
382
|
687
|
1 012
|
1 216
|
212
|
435
|
541
|
2 110
|
1 588
|
2 182
|
2 506
|
682
|
2 429
|
10 561
|
8 416
|
6 992
|
5 080
|
2 968
|
12 898
|
8 414
|
22 646
|
27 753
|
43 401
|
41 359
|
|
| Total Equity |
215 354
N/A
|
211 197
-2%
|
230 555
+9%
|
241 281
+5%
|
264 534
+10%
|
270 973
+2%
|
259 185
-4%
|
257 077
-1%
|
272 837
+6%
|
278 937
+2%
|
291 578
+5%
|
309 286
+6%
|
325 035
+5%
|
367 261
+13%
|
373 523
+2%
|
393 796
+5%
|
399 467
+1%
|
404 105
+1%
|
395 134
-2%
|
433 205
+10%
|
449 270
+4%
|
423 878
-6%
|
500 303
+18%
|
485 006
-3%
|
|
| Total Liabilities & Equity |
340 631
N/A
|
316 324
-7%
|
359 816
+14%
|
372 961
+4%
|
399 892
+7%
|
408 430
+2%
|
381 786
-7%
|
370 870
-3%
|
396 310
+7%
|
389 411
-2%
|
431 956
+11%
|
461 851
+7%
|
471 039
+2%
|
549 307
+17%
|
550 305
+0%
|
557 568
+1%
|
591 512
+6%
|
594 754
+1%
|
666 215
+12%
|
687 415
+3%
|
723 073
+5%
|
713 874
-1%
|
826 702
+16%
|
789 713
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
318
|
311
|
308
|
308
|
306
|
307
|
301
|
301
|
301
|
301
|
301
|
301
|
301
|
301
|
302
|
302
|
297
|
297
|
297
|
297
|
297
|
297
|
297
|
290
|
|