Rokko Butter Co Ltd
TSE:2266
Balance Sheet
Balance Sheet Decomposition
Rokko Butter Co Ltd
Current Assets | 24.5B |
Cash & Short-Term Investments | 4.4B |
Receivables | 15.5B |
Other Current Assets | 4.6B |
Non-Current Assets | 26.8B |
Long-Term Investments | 3.7B |
PP&E | 20.6B |
Intangibles | 155.6m |
Other Non-Current Assets | 2.4B |
Current Liabilities | 17B |
Accounts Payable | 5.1B |
Accrued Liabilities | 5.7B |
Short-Term Debt | 5B |
Other Current Liabilities | 1.2B |
Non-Current Liabilities | 4B |
Long-Term Debt | 2.4B |
Other Non-Current Liabilities | 1.6B |
Balance Sheet
Rokko Butter Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
4 615
|
4 694
|
11 112
|
13 719
|
4 865
|
5 763
|
7 641
|
7 683
|
5 290
|
6 328
|
|
Cash Equivalents |
4 615
|
4 694
|
11 112
|
13 719
|
4 865
|
5 763
|
7 641
|
7 683
|
5 290
|
6 328
|
|
Total Receivables |
14 309
|
16 449
|
11 010
|
11 945
|
12 404
|
14 599
|
12 938
|
13 316
|
14 201
|
13 616
|
|
Accounts Receivables |
10 074
|
10 211
|
10 991
|
11 926
|
12 377
|
12 933
|
12 830
|
13 050
|
13 384
|
13 269
|
|
Other Receivables |
4 235
|
6 238
|
18
|
19
|
27
|
1 666
|
108
|
266
|
817
|
347
|
|
Inventory |
2 858
|
3 125
|
2 872
|
3 203
|
3 796
|
4 188
|
4 559
|
4 197
|
4 495
|
4 642
|
|
Other Current Assets |
480
|
519
|
560
|
611
|
113
|
111
|
161
|
180
|
123
|
153
|
|
Total Current Assets |
22 263
|
24 787
|
25 554
|
29 478
|
21 178
|
24 661
|
25 299
|
25 376
|
24 110
|
24 739
|
|
PP&E Net |
5 762
|
5 907
|
5 584
|
13 119
|
21 851
|
27 858
|
26 798
|
24 699
|
22 711
|
21 013
|
|
PP&E Gross |
5 762
|
5 907
|
5 584
|
13 119
|
21 851
|
27 858
|
26 798
|
24 699
|
22 711
|
21 013
|
|
Accumulated Depreciation |
12 515
|
13 290
|
14 083
|
14 298
|
14 963
|
17 025
|
18 856
|
19 784
|
22 131
|
24 277
|
|
Intangible Assets |
32
|
21
|
96
|
271
|
303
|
264
|
218
|
170
|
137
|
141
|
|
Note Receivable |
3
|
7
|
162
|
5
|
3
|
410
|
309
|
760
|
590
|
421
|
|
Long-Term Investments |
975
|
1 144
|
1 192
|
2 440
|
2 315
|
2 676
|
2 651
|
2 043
|
2 525
|
3 142
|
|
Other Long-Term Assets |
834
|
887
|
936
|
1 049
|
1 482
|
1 654
|
1 721
|
1 161
|
1 349
|
1 530
|
|
Total Assets |
29 868
N/A
|
32 753
+10%
|
33 523
+2%
|
46 361
+38%
|
47 133
+2%
|
57 523
+22%
|
56 996
-1%
|
54 209
-5%
|
51 422
-5%
|
50 986
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
4 155
|
4 296
|
3 376
|
9 494
|
4 449
|
5 456
|
5 444
|
5 131
|
5 366
|
5 078
|
|
Accrued Liabilities |
3 558
|
3 892
|
4 296
|
4 241
|
4 473
|
4 962
|
5 089
|
5 494
|
5 082
|
5 293
|
|
Short-Term Debt |
1 500
|
1 500
|
1 500
|
5 000
|
9 000
|
17 000
|
16 000
|
11 000
|
3 000
|
5 000
|
|
Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
1
|
1
|
15
|
14
|
13
|
13
|
|
Other Current Liabilities |
715
|
1 447
|
1 626
|
1 639
|
1 189
|
1 514
|
1 037
|
1 123
|
965
|
661
|
|
Total Current Liabilities |
9 928
|
11 135
|
10 799
|
20 376
|
19 113
|
28 934
|
27 585
|
22 761
|
14 426
|
16 045
|
|
Long-Term Debt |
0
|
0
|
6
|
5
|
3
|
2
|
185
|
171
|
6 158
|
3 144
|
|
Deferred Income Tax |
0
|
16
|
111
|
278
|
0
|
0
|
0
|
0
|
0
|
89
|
|
Other Liabilities |
2 124
|
1 706
|
1 468
|
1 393
|
1 374
|
1 383
|
1 481
|
1 580
|
1 605
|
1 611
|
|
Total Liabilities |
12 052
N/A
|
12 858
+7%
|
12 384
-4%
|
22 052
+78%
|
20 490
-7%
|
30 319
+48%
|
29 251
-4%
|
24 512
-16%
|
22 189
-9%
|
20 889
-6%
|
|
Equity | |||||||||||
Common Stock |
2 843
|
2 843
|
2 843
|
2 843
|
2 843
|
2 843
|
2 843
|
2 843
|
2 843
|
2 843
|
|
Retained Earnings |
12 471
|
14 453
|
17 524
|
20 465
|
23 011
|
23 504
|
24 071
|
25 953
|
25 784
|
25 840
|
|
Additional Paid In Capital |
2 523
|
2 523
|
2 523
|
2 523
|
2 523
|
2 523
|
2 523
|
2 523
|
2 523
|
2 523
|
|
Unrealized Security Profit/Loss |
387
|
512
|
554
|
794
|
584
|
651
|
624
|
694
|
789
|
1 174
|
|
Treasury Stock |
425
|
426
|
2 314
|
2 315
|
2 316
|
2 316
|
2 316
|
2 316
|
2 317
|
2 317
|
|
Other Equity |
17
|
10
|
9
|
0
|
2
|
0
|
0
|
0
|
388
|
34
|
|
Total Equity |
17 816
N/A
|
19 895
+12%
|
21 139
+6%
|
24 310
+15%
|
26 643
+10%
|
27 204
+2%
|
27 745
+2%
|
29 697
+7%
|
29 233
-2%
|
30 097
+3%
|
|
Total Liabilities & Equity |
29 868
N/A
|
32 753
+10%
|
33 523
+2%
|
46 361
+38%
|
47 133
+2%
|
57 523
+22%
|
56 996
-1%
|
54 209
-5%
|
51 422
-5%
|
50 986
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
21
|
21
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|