Toyobo Co Ltd
TSE:3101
Balance Sheet
Balance Sheet Decomposition
Toyobo Co Ltd
Toyobo Co Ltd
Balance Sheet
Toyobo Co Ltd
| 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 |
14 282
|
15 331
|
14 913
|
11 889
|
12 470
|
14 470
|
10 025
|
9 956
|
10 110
|
22 014
|
9 608
|
26 600
|
19 330
|
20 550
|
20 258
|
32 329
|
26 006
|
22 318
|
25 247
|
34 695
|
27 176
|
60 703
|
33 796
|
28 581
|
|
| Cash Equivalents |
14 282
|
15 331
|
14 913
|
11 889
|
12 470
|
14 470
|
10 025
|
9 956
|
10 110
|
22 014
|
9 608
|
26 600
|
19 330
|
20 550
|
20 258
|
32 329
|
26 006
|
22 318
|
25 247
|
34 695
|
27 176
|
60 703
|
33 796
|
28 581
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
112 005
|
94 073
|
89 436
|
92 435
|
89 208
|
89 710
|
83 421
|
60 353
|
72 383
|
72 331
|
75 346
|
74 400
|
76 459
|
83 319
|
80 786
|
81 098
|
82 498
|
85 591
|
93 399
|
93 755
|
101 938
|
100 857
|
102 467
|
105 822
|
|
| Accounts Receivables |
112 005
|
94 073
|
89 436
|
92 435
|
89 208
|
89 710
|
83 421
|
60 353
|
72 383
|
72 331
|
75 346
|
74 400
|
76 459
|
83 319
|
80 786
|
81 098
|
82 498
|
85 591
|
93 399
|
93 755
|
94 501
|
94 984
|
98 692
|
104 079
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 437
|
5 873
|
3 775
|
1 743
|
|
| Inventory |
82 767
|
75 868
|
74 306
|
85 500
|
89 132
|
92 092
|
86 215
|
75 799
|
62 513
|
65 988
|
77 572
|
71 009
|
75 387
|
82 383
|
75 338
|
72 768
|
71 296
|
76 800
|
80 628
|
76 310
|
96 049
|
121 901
|
121 983
|
118 982
|
|
| Other Current Assets |
13 495
|
14 992
|
16 425
|
14 145
|
13 574
|
16 614
|
19 982
|
14 129
|
12 323
|
11 668
|
15 209
|
12 730
|
13 454
|
10 355
|
10 251
|
10 098
|
6 771
|
8 416
|
7 142
|
8 203
|
14 151
|
15 672
|
15 487
|
14 110
|
|
| Total Current Assets |
222 549
|
200 264
|
195 080
|
203 969
|
204 384
|
212 886
|
199 643
|
160 237
|
157 329
|
172 001
|
177 735
|
184 739
|
184 630
|
196 607
|
186 633
|
196 293
|
186 571
|
193 125
|
206 416
|
212 963
|
239 314
|
299 133
|
273 733
|
267 495
|
|
| PP&E Net |
244 859
|
232 913
|
216 410
|
229 196
|
230 232
|
230 885
|
236 299
|
216 353
|
210 251
|
203 753
|
199 789
|
202 273
|
209 619
|
209 289
|
208 937
|
207 906
|
203 451
|
208 476
|
231 478
|
224 640
|
227 574
|
240 234
|
281 475
|
296 518
|
|
| Intangible Assets |
3 296
|
3 148
|
3 222
|
3 362
|
1 526
|
1 891
|
1 943
|
1 624
|
1 137
|
1 238
|
1 152
|
1 242
|
3 029
|
3 311
|
3 860
|
4 186
|
3 985
|
3 654
|
4 641
|
4 674
|
4 307
|
4 633
|
4 670
|
5 032
|
|
| Goodwill |
152
|
99
|
0
|
0
|
0
|
979
|
713
|
390
|
466
|
634
|
454
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
3 783
|
3 578
|
2 882
|
3 758
|
3 331
|
4 501
|
10 710
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
88 328
|
63 421
|
60 842
|
51 858
|
56 594
|
45 801
|
31 631
|
23 872
|
25 760
|
30 311
|
24 558
|
27 783
|
25 895
|
25 895
|
27 376
|
26 799
|
31 654
|
31 923
|
23 461
|
28 469
|
21 027
|
16 379
|
13 556
|
14 416
|
|
| Other Long-Term Assets |
26 441
|
33 886
|
17 534
|
19 670
|
18 726
|
16 245
|
13 556
|
41 340
|
43 498
|
35 580
|
34 153
|
31 408
|
33 083
|
24 216
|
17 781
|
15 606
|
19 834
|
23 869
|
22 878
|
20 442
|
25 552
|
28 527
|
33 556
|
34 338
|
|
| Other Assets |
152
|
99
|
0
|
0
|
0
|
979
|
713
|
390
|
466
|
634
|
454
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
589 408
N/A
|
537 309
-9%
|
495 970
-8%
|
511 813
+3%
|
514 793
+1%
|
513 188
0%
|
494 495
-4%
|
443 816
-10%
|
438 441
-1%
|
443 517
+1%
|
437 841
-1%
|
447 445
+2%
|
456 256
+2%
|
465 809
+2%
|
444 587
-5%
|
450 790
+1%
|
445 495
-1%
|
461 047
+3%
|
488 874
+6%
|
491 188
+0%
|
517 774
+5%
|
588 906
+14%
|
606 990
+3%
|
617 799
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
65 304
|
54 258
|
54 694
|
60 063
|
61 513
|
62 793
|
66 142
|
37 072
|
45 360
|
49 068
|
47 741
|
48 452
|
50 106
|
49 173
|
43 441
|
42 721
|
45 311
|
44 772
|
50 016
|
45 760
|
53 202
|
58 592
|
54 011
|
51 825
|
|
| Accrued Liabilities |
8 575
|
8 089
|
7 943
|
8 341
|
8 529
|
8 908
|
8 623
|
6 927
|
6 866
|
8 721
|
8 153
|
4 028
|
4 285
|
4 285
|
4 289
|
4 313
|
4 412
|
4 128
|
4 366
|
0
|
4 778
|
4 776
|
5 253
|
5 260
|
|
| Short-Term Debt |
181 483
|
162 487
|
126 425
|
114 001
|
93 659
|
77 436
|
64 675
|
56 985
|
54 528
|
49 870
|
51 432
|
51 211
|
45 903
|
40 949
|
40 586
|
39 989
|
32 682
|
41 882
|
32 027
|
40 767
|
40 592
|
71 595
|
68 385
|
58 043
|
|
| Current Portion of Long-Term Debt |
30 196
|
34 701
|
26 785
|
17 090
|
46 260
|
21 819
|
36 352
|
25 742
|
31 976
|
28 686
|
28 132
|
31 815
|
31 180
|
24 669
|
20 425
|
32 916
|
24 266
|
22 712
|
9 285
|
21 012
|
22 282
|
40 238
|
29 205
|
22 541
|
|
| Other Current Liabilities |
36 118
|
24 450
|
20 970
|
27 977
|
27 306
|
32 499
|
36 568
|
28 351
|
24 825
|
27 097
|
27 392
|
29 325
|
29 108
|
27 351
|
21 949
|
16 926
|
18 439
|
18 274
|
26 627
|
23 905
|
25 896
|
27 299
|
27 294
|
22 651
|
|
| Total Current Liabilities |
321 676
|
283 985
|
236 817
|
227 472
|
237 267
|
203 455
|
212 360
|
155 077
|
163 555
|
163 442
|
162 850
|
164 831
|
160 582
|
146 250
|
130 690
|
136 865
|
125 110
|
131 768
|
122 321
|
131 444
|
146 750
|
202 500
|
184 148
|
160 320
|
|
| Long-Term Debt |
102 927
|
102 704
|
87 545
|
89 890
|
66 254
|
94 983
|
77 815
|
96 174
|
84 685
|
73 247
|
73 758
|
72 278
|
90 831
|
110 425
|
104 347
|
95 440
|
88 647
|
100 176
|
133 827
|
125 179
|
128 374
|
116 142
|
151 655
|
187 286
|
|
| Deferred Income Tax |
38 463
|
35 282
|
33 366
|
34 480
|
39 088
|
35 628
|
32 784
|
35 230
|
31 300
|
31 057
|
27 570
|
24 678
|
24 691
|
24 691
|
21 228
|
21 280
|
21 280
|
21 277
|
21 277
|
20 156
|
19 641
|
19 641
|
18 762
|
18 990
|
|
| Minority Interest |
4 093
|
3 333
|
3 034
|
16 288
|
17 294
|
18 702
|
16 828
|
35 714
|
24 002
|
24 003
|
17 153
|
17 498
|
2 805
|
3 098
|
3 186
|
3 137
|
3 954
|
4 641
|
4 746
|
2 906
|
2 273
|
31 834
|
33 054
|
36 732
|
|
| Other Liabilities |
25 645
|
27 979
|
31 175
|
36 165
|
29 747
|
26 898
|
25 037
|
23 369
|
27 804
|
25 996
|
25 938
|
30 136
|
35 037
|
26 125
|
28 221
|
26 295
|
25 943
|
26 600
|
28 813
|
25 774
|
25 860
|
29 201
|
22 338
|
19 159
|
|
| Total Liabilities |
492 804
N/A
|
453 283
-8%
|
391 937
-14%
|
404 295
+3%
|
389 650
-4%
|
379 666
-3%
|
364 824
-4%
|
345 564
-5%
|
331 346
-4%
|
317 745
-4%
|
307 269
-3%
|
309 421
+1%
|
313 946
+1%
|
307 820
-2%
|
287 672
-7%
|
283 017
-2%
|
264 934
-6%
|
284 462
+7%
|
310 984
+9%
|
305 459
-2%
|
322 898
+6%
|
399 318
+24%
|
409 957
+3%
|
422 487
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
43 341
|
43 341
|
43 341
|
43 341
|
43 341
|
43 341
|
43 341
|
43 341
|
43 341
|
51 730
|
51 730
|
51 730
|
51 730
|
51 730
|
51 730
|
51 730
|
51 730
|
51 730
|
51 730
|
51 730
|
51 730
|
51 730
|
51 730
|
51 730
|
|
| Retained Earnings |
4 263
|
10 038
|
2 017
|
9 413
|
18 556
|
28 131
|
29 754
|
13 573
|
13 881
|
15 481
|
17 042
|
21 568
|
26 425
|
32 479
|
39 540
|
45 919
|
56 117
|
51 858
|
61 929
|
64 351
|
74 700
|
70 490
|
70 315
|
68 967
|
|
| Additional Paid In Capital |
14 387
|
14 387
|
15 882
|
15 884
|
16 086
|
16 033
|
16 033
|
16 027
|
23 839
|
32 227
|
32 227
|
32 239
|
32 239
|
32 239
|
32 239
|
32 239
|
32 240
|
32 206
|
32 200
|
32 202
|
32 193
|
32 402
|
33 187
|
32 661
|
|
| Unrealized Security Profit/Loss |
46 685
|
51 833
|
58 170
|
54 335
|
59 258
|
55 525
|
48 254
|
37 678
|
37 613
|
38 437
|
42 450
|
44 237
|
45 363
|
51 046
|
0
|
50 855
|
52 507
|
53 554
|
48 470
|
49 746
|
46 444
|
44 869
|
42 404
|
42 031
|
|
| Treasury Stock |
4
|
369
|
402
|
660
|
416
|
235
|
267
|
270
|
558
|
562
|
559
|
295
|
378
|
383
|
0
|
393
|
411
|
415
|
350
|
294
|
221
|
781
|
1 006
|
925
|
|
| Other Equity |
12 067
|
15 128
|
14 975
|
14 795
|
11 682
|
9 273
|
7 443
|
12 097
|
11 021
|
11 543
|
12 319
|
11 455
|
13 069
|
9 122
|
16 630
|
12 577
|
11 622
|
12 348
|
16 089
|
12 006
|
9 970
|
9 122
|
403
|
848
|
|
| Total Equity |
96 605
N/A
|
84 026
-13%
|
104 033
+24%
|
107 518
+3%
|
125 143
+16%
|
133 522
+7%
|
129 672
-3%
|
98 252
-24%
|
107 095
+9%
|
125 770
+17%
|
130 571
+4%
|
138 024
+6%
|
142 310
+3%
|
157 989
+11%
|
156 915
-1%
|
167 773
+7%
|
180 561
+8%
|
176 585
-2%
|
177 890
+1%
|
185 729
+4%
|
194 876
+5%
|
189 588
-3%
|
197 033
+4%
|
195 312
-1%
|
|
| Total Liabilities & Equity |
589 409
N/A
|
537 309
-9%
|
495 970
-8%
|
511 813
+3%
|
514 793
+1%
|
513 188
0%
|
494 496
-4%
|
443 816
-10%
|
438 441
-1%
|
443 515
+1%
|
437 840
-1%
|
447 445
+2%
|
456 256
+2%
|
465 809
+2%
|
444 587
-5%
|
450 790
+1%
|
445 495
-1%
|
461 047
+3%
|
488 874
+6%
|
491 188
+0%
|
517 774
+5%
|
588 906
+14%
|
606 990
+3%
|
617 799
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
69
|
69
|
70
|
70
|
70
|
70
|
70
|
70
|
75
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
89
|
88
|
88
|
88
|
|