Ito En Ltd
TSE:2593
Balance Sheet
Balance Sheet Decomposition
Ito En Ltd
Current Assets | 229.6B |
Cash & Short-Term Investments | 106.3B |
Receivables | 53.9B |
Other Current Assets | 69.4B |
Non-Current Assets | 107.3B |
PP&E | 73.7B |
Intangibles | 7.7B |
Other Non-Current Assets | 26B |
Current Liabilities | 78.4B |
Accounts Payable | 23.9B |
Accrued Liabilities | 30.3B |
Other Current Liabilities | 24.1B |
Non-Current Liabilities | 77.7B |
Long-Term Debt | 61.9B |
Other Non-Current Liabilities | 15.8B |
Balance Sheet
Ito En Ltd
Apr-2014 | Apr-2015 | Apr-2016 | Apr-2017 | Apr-2018 | Apr-2019 | Apr-2020 | Apr-2021 | Apr-2022 | Apr-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
46 412
|
48 922
|
53 259
|
64 202
|
61 664
|
63 738
|
64 813
|
109 430
|
96 571
|
104 181
|
|
Cash Equivalents |
46 412
|
48 922
|
53 259
|
64 202
|
61 664
|
63 738
|
64 813
|
109 430
|
96 571
|
104 181
|
|
Total Receivables |
58 920
|
65 363
|
65 438
|
66 319
|
66 779
|
66 808
|
59 813
|
65 242
|
68 572
|
69 170
|
|
Accounts Receivables |
46 805
|
51 364
|
53 448
|
54 578
|
58 014
|
56 507
|
49 069
|
53 034
|
57 592
|
59 839
|
|
Other Receivables |
12 115
|
13 999
|
11 990
|
11 741
|
8 765
|
10 301
|
10 744
|
12 208
|
10 980
|
9 331
|
|
Inventory |
29 962
|
34 669
|
35 055
|
37 899
|
38 708
|
43 588
|
45 723
|
45 432
|
54 317
|
57 647
|
|
Other Current Assets |
4 513
|
4 643
|
5 765
|
6 237
|
3 687
|
3 315
|
3 617
|
3 776
|
3 818
|
3 395
|
|
Total Current Assets |
139 807
|
153 597
|
159 517
|
174 657
|
170 838
|
177 449
|
173 966
|
223 880
|
223 278
|
234 393
|
|
PP&E Net |
79 326
|
80 115
|
81 018
|
83 039
|
84 822
|
84 186
|
82 986
|
78 099
|
74 490
|
72 005
|
|
PP&E Gross |
79 326
|
80 115
|
81 018
|
83 039
|
84 822
|
84 186
|
82 986
|
78 099
|
74 490
|
72 005
|
|
Accumulated Depreciation |
57 792
|
66 587
|
66 329
|
79 473
|
85 938
|
89 359
|
90 832
|
90 287
|
88 263
|
88 969
|
|
Intangible Assets |
6 617
|
6 251
|
6 975
|
6 083
|
5 224
|
4 227
|
3 695
|
3 710
|
4 655
|
5 742
|
|
Goodwill |
15 983
|
27 791
|
20 179
|
18 371
|
16 364
|
14 729
|
7 875
|
4 625
|
3 594
|
2 528
|
|
Long-Term Investments |
4 492
|
5 940
|
5 764
|
6 245
|
7 599
|
6 563
|
5 085
|
6 217
|
5 154
|
6 311
|
|
Other Long-Term Assets |
12 595
|
12 253
|
14 249
|
14 010
|
16 320
|
16 827
|
17 044
|
16 534
|
17 188
|
17 795
|
|
Other Assets |
15 983
|
27 791
|
20 179
|
18 371
|
16 364
|
14 729
|
7 875
|
4 625
|
3 594
|
2 528
|
|
Total Assets |
258 820
N/A
|
285 947
+10%
|
287 702
+1%
|
302 405
+5%
|
301 167
0%
|
303 981
+1%
|
290 651
-4%
|
333 065
+15%
|
328 359
-1%
|
338 774
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
32 330
|
33 304
|
33 353
|
33 061
|
29 879
|
30 181
|
26 447
|
29 999
|
30 365
|
29 958
|
|
Accrued Liabilities |
22 650
|
24 116
|
26 478
|
28 846
|
29 376
|
29 209
|
27 414
|
28 401
|
30 561
|
33 815
|
|
Short-Term Debt |
600
|
600
|
620
|
620
|
620
|
620
|
1 220
|
1 520
|
1 485
|
1 430
|
|
Current Portion of Long-Term Debt |
16 510
|
11 458
|
31 623
|
10 739
|
8 402
|
6 451
|
9 579
|
26 450
|
3 783
|
13 448
|
|
Other Current Liabilities |
8 350
|
6 560
|
8 682
|
8 294
|
8 910
|
10 012
|
6 412
|
7 178
|
10 602
|
10 575
|
|
Total Current Liabilities |
80 440
|
76 038
|
100 756
|
81 560
|
77 187
|
76 473
|
71 072
|
93 548
|
76 796
|
89 226
|
|
Long-Term Debt |
43 577
|
70 549
|
46 283
|
70 901
|
66 204
|
61 972
|
54 878
|
70 881
|
73 116
|
61 872
|
|
Deferred Income Tax |
837
|
758
|
719
|
719
|
719
|
719
|
719
|
719
|
719
|
719
|
|
Minority Interest |
673
|
928
|
965
|
1 122
|
1 116
|
1 127
|
1 213
|
1 136
|
1 254
|
1 404
|
|
Other Liabilities |
13 457
|
10 841
|
12 729
|
12 516
|
13 307
|
13 894
|
14 287
|
14 860
|
14 716
|
14 829
|
|
Total Liabilities |
138 984
N/A
|
159 114
+14%
|
161 452
+1%
|
166 818
+3%
|
158 533
-5%
|
154 185
-3%
|
142 169
-8%
|
181 144
+27%
|
166 601
-8%
|
168 050
+1%
|
|
Equity | |||||||||||
Common Stock |
27 168
|
27 168
|
27 168
|
27 168
|
27 168
|
27 168
|
27 168
|
27 168
|
27 168
|
27 168
|
|
Retained Earnings |
87 864
|
90 959
|
94 350
|
102 816
|
110 163
|
119 375
|
122 015
|
123 827
|
131 222
|
138 961
|
|
Additional Paid In Capital |
13 003
|
13 003
|
11 384
|
11 388
|
11 389
|
11 385
|
11 390
|
11 404
|
11 406
|
11 302
|
|
Unrealized Security Profit/Loss |
5 157
|
4 063
|
0
|
3 920
|
3 102
|
3 774
|
4 821
|
4 097
|
4 851
|
4 360
|
|
Treasury Stock |
1 423
|
1 287
|
0
|
1 983
|
2 798
|
4 547
|
6 499
|
6 466
|
7 016
|
6 911
|
|
Other Equity |
1 619
|
1 053
|
1 125
|
118
|
186
|
189
|
771
|
85
|
3 829
|
4 564
|
|
Total Equity |
119 836
N/A
|
126 833
+6%
|
126 250
0%
|
135 587
+7%
|
142 634
+5%
|
149 796
+5%
|
148 482
-1%
|
151 921
+2%
|
161 758
+6%
|
170 724
+6%
|
|
Total Liabilities & Equity |
258 820
N/A
|
285 947
+10%
|
287 702
+1%
|
302 405
+5%
|
301 167
0%
|
303 981
+1%
|
290 651
-4%
|
333 065
+15%
|
328 359
-1%
|
338 774
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
123
|
123
|
123
|
122
|
122
|
122
|
121
|
121
|
121
|
121
|