Hisamitsu Pharmaceutical Co Inc
TSE:4530
Balance Sheet
Balance Sheet Decomposition
Hisamitsu Pharmaceutical Co Inc
Hisamitsu Pharmaceutical Co Inc
Balance Sheet
Hisamitsu Pharmaceutical Co Inc
| Feb-2002 | Feb-2003 | Feb-2004 | Feb-2005 | Feb-2006 | Feb-2007 | Feb-2008 | Feb-2009 | Feb-2010 | Feb-2011 | Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
12 881
|
14 340
|
17 379
|
31 105
|
36 579
|
29 817
|
36 129
|
39 354
|
26 935
|
33 186
|
27 789
|
41 157
|
66 307
|
71 298
|
81 584
|
80 280
|
117 189
|
110 283
|
107 051
|
114 254
|
129 290
|
122 154
|
112 459
|
114 518
|
|
| Cash Equivalents |
12 881
|
14 340
|
17 379
|
31 105
|
36 579
|
29 817
|
36 129
|
39 354
|
26 935
|
33 186
|
27 789
|
41 157
|
66 307
|
71 298
|
81 584
|
80 280
|
117 189
|
110 283
|
107 051
|
114 254
|
129 290
|
122 154
|
112 459
|
114 518
|
|
| Short-Term Investments |
876
|
2 048
|
501
|
1 174
|
849
|
3 111
|
2 332
|
4 169
|
0
|
5 380
|
7 083
|
12 338
|
15 453
|
25 192
|
30 895
|
32 767
|
14 759
|
20 946
|
34 878
|
21 743
|
13 141
|
14 714
|
12 862
|
14 598
|
|
| Total Receivables |
17 295
|
17 375
|
22 312
|
19 796
|
23 692
|
28 230
|
31 136
|
39 198
|
42 057
|
36 619
|
33 433
|
36 775
|
36 837
|
46 252
|
37 355
|
35 772
|
34 946
|
39 662
|
48 907
|
39 203
|
38 112
|
39 753
|
42 983
|
46 879
|
|
| Accounts Receivables |
17 295
|
17 375
|
22 312
|
19 796
|
23 692
|
28 230
|
31 136
|
39 198
|
42 057
|
36 619
|
33 433
|
36 775
|
36 837
|
46 252
|
37 355
|
35 772
|
34 946
|
39 662
|
48 907
|
39 203
|
38 112
|
39 753
|
42 983
|
46 879
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
4 573
|
5 195
|
5 191
|
5 836
|
8 526
|
8 931
|
8 635
|
9 180
|
12 271
|
11 301
|
12 551
|
13 328
|
15 196
|
15 450
|
15 915
|
17 687
|
16 970
|
15 758
|
15 458
|
18 568
|
16 412
|
18 922
|
21 176
|
22 391
|
|
| Other Current Assets |
1 796
|
2 453
|
2 564
|
3 170
|
4 911
|
2 374
|
2 254
|
3 108
|
4 835
|
6 406
|
6 598
|
4 121
|
5 314
|
7 123
|
6 011
|
5 591
|
6 201
|
4 769
|
2 957
|
4 293
|
3 221
|
3 631
|
4 542
|
5 402
|
|
| Total Current Assets |
37 421
|
41 411
|
47 947
|
61 081
|
74 557
|
72 463
|
80 486
|
95 009
|
86 098
|
92 892
|
87 454
|
107 719
|
139 107
|
165 315
|
171 760
|
172 097
|
190 065
|
191 418
|
209 251
|
198 061
|
200 176
|
199 174
|
194 022
|
203 788
|
|
| PP&E Net |
33 960
|
37 163
|
36 619
|
35 168
|
36 168
|
38 496
|
40 298
|
40 325
|
46 218
|
44 259
|
43 356
|
43 219
|
43 330
|
45 003
|
43 851
|
43 031
|
40 064
|
39 556
|
38 596
|
37 354
|
39 069
|
43 209
|
49 462
|
59 899
|
|
| PP&E Gross |
33 960
|
37 163
|
36 619
|
35 168
|
36 168
|
38 496
|
40 298
|
40 325
|
46 218
|
44 259
|
43 356
|
43 219
|
43 330
|
45 003
|
43 851
|
43 031
|
40 064
|
39 556
|
38 596
|
37 354
|
39 069
|
43 209
|
49 462
|
59 899
|
|
| Accumulated Depreciation |
28 629
|
31 417
|
33 710
|
36 260
|
38 248
|
39 854
|
40 640
|
43 913
|
48 155
|
52 565
|
52 751
|
56 203
|
59 296
|
59 296
|
65 415
|
67 954
|
71 013
|
73 220
|
75 551
|
77 660
|
80 359
|
83 459
|
87 306
|
89 993
|
|
| Intangible Assets |
624
|
467
|
349
|
316
|
230
|
72
|
1 247
|
2 736
|
7 852
|
6 672
|
11 261
|
12 051
|
11 532
|
11 355
|
8 617
|
5 973
|
4 100
|
1 990
|
1 469
|
1 178
|
1 326
|
946
|
5 387
|
4 680
|
|
| Goodwill |
0
|
0
|
0
|
0
|
8 528
|
6 331
|
4 216
|
2 102
|
7 902
|
6 268
|
5 286
|
5 112
|
5 280
|
0
|
3 905
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 444
|
1 294
|
|
| Note Receivable |
0
|
0
|
0
|
1 414
|
800
|
855
|
512
|
361
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
7 095
|
6 012
|
7 642
|
9 504
|
13 767
|
17 935
|
14 872
|
13 465
|
31 979
|
31 799
|
34 549
|
36 685
|
42 947
|
48 779
|
48 234
|
49 989
|
57 169
|
53 521
|
48 379
|
54 602
|
52 519
|
60 845
|
67 121
|
60 222
|
|
| Other Long-Term Assets |
3 787
|
4 320
|
4 656
|
3 573
|
2 527
|
4 984
|
8 111
|
13 640
|
13 433
|
12 886
|
10 922
|
9 355
|
9 656
|
10 040
|
8 587
|
7 730
|
8 515
|
9 301
|
9 706
|
8 666
|
9 768
|
9 743
|
11 343
|
13 185
|
|
| Other Assets |
0
|
0
|
0
|
0
|
8 528
|
6 331
|
4 216
|
2 102
|
7 902
|
6 268
|
5 286
|
5 112
|
5 280
|
0
|
3 905
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 444
|
1 294
|
|
| Total Assets |
82 887
N/A
|
89 373
+8%
|
97 213
+9%
|
111 056
+14%
|
136 577
+23%
|
141 136
+3%
|
149 742
+6%
|
167 638
+12%
|
193 544
+15%
|
194 776
+1%
|
192 828
-1%
|
214 141
+11%
|
251 852
+18%
|
285 440
+13%
|
284 954
0%
|
278 820
-2%
|
299 913
+8%
|
295 786
-1%
|
307 401
+4%
|
299 861
-2%
|
302 858
+1%
|
313 917
+4%
|
328 779
+5%
|
343 068
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
8 356
|
7 706
|
7 909
|
7 554
|
10 129
|
9 004
|
9 933
|
13 062
|
14 669
|
11 279
|
11 932
|
12 991
|
14 612
|
17 851
|
14 016
|
14 380
|
13 911
|
14 154
|
19 024
|
14 799
|
13 225
|
14 918
|
16 263
|
14 115
|
|
| Accrued Liabilities |
481
|
499
|
515
|
493
|
617
|
688
|
808
|
844
|
1 381
|
1 499
|
1 550
|
1 714
|
1 942
|
2 249
|
1 940
|
1 708
|
1 674
|
1 629
|
1 558
|
1 350
|
1 363
|
1 340
|
1 831
|
2 213
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 540
|
1 560
|
1 605
|
1 490
|
1 390
|
1 290
|
1 140
|
1 040
|
1 000
|
1 000
|
1 000
|
1 000
|
|
| Current Portion of Long-Term Debt |
1 574
|
689
|
1 389
|
1 629
|
5 822
|
3 467
|
1 038
|
1 047
|
10 519
|
6 158
|
4 555
|
1 799
|
249
|
249
|
111
|
93
|
100
|
97
|
137
|
172
|
372
|
398
|
421
|
474
|
|
| Other Current Liabilities |
9 635
|
12 698
|
10 056
|
12 607
|
17 606
|
14 756
|
15 824
|
19 691
|
16 252
|
20 336
|
13 091
|
17 881
|
23 402
|
22 412
|
23 325
|
14 754
|
17 863
|
13 184
|
19 196
|
12 696
|
16 200
|
24 922
|
26 423
|
29 424
|
|
| Total Current Liabilities |
20 046
|
21 592
|
19 869
|
22 283
|
34 174
|
27 915
|
27 603
|
34 644
|
42 821
|
39 272
|
31 128
|
34 385
|
41 745
|
44 299
|
40 997
|
32 425
|
34 938
|
30 354
|
41 055
|
30 057
|
32 160
|
42 578
|
45 938
|
47 226
|
|
| Long-Term Debt |
1 352
|
1 612
|
1 505
|
1 373
|
3 549
|
1 058
|
842
|
881
|
8 287
|
3 464
|
1 528
|
1 234
|
1 008
|
788
|
689
|
608
|
568
|
503
|
498
|
390
|
1 088
|
897
|
679
|
2 382
|
|
| Deferred Income Tax |
1 954
|
1 954
|
1 893
|
1 887
|
1 887
|
2 579
|
2 164
|
2 164
|
5 191
|
4 132
|
3 389
|
2 286
|
3 775
|
3 775
|
5 730
|
5 525
|
7 823
|
5 222
|
2 978
|
5 125
|
4 170
|
1 813
|
4 518
|
4 304
|
|
| Minority Interest |
480
|
476
|
668
|
698
|
744
|
735
|
750
|
719
|
889
|
930
|
1 036
|
747
|
865
|
1 031
|
1 000
|
1 097
|
1 227
|
1 295
|
1 470
|
1 510
|
1 717
|
2 042
|
2 205
|
2 581
|
|
| Other Liabilities |
3 581
|
3 507
|
3 825
|
3 946
|
5 704
|
5 618
|
5 208
|
5 843
|
6 268
|
6 689
|
7 522
|
8 303
|
9 016
|
11 050
|
11 443
|
11 057
|
11 357
|
11 078
|
12 124
|
10 480
|
10 555
|
10 221
|
10 562
|
9 749
|
|
| Total Liabilities |
27 413
N/A
|
29 141
+6%
|
27 760
-5%
|
30 187
+9%
|
46 058
+53%
|
37 905
-18%
|
36 567
-4%
|
44 251
+21%
|
63 456
+43%
|
54 487
-14%
|
44 603
-18%
|
46 955
+5%
|
56 409
+20%
|
64 417
+14%
|
59 859
-7%
|
50 712
-15%
|
55 913
+10%
|
48 452
-13%
|
58 125
+20%
|
47 562
-18%
|
49 690
+4%
|
57 551
+16%
|
63 902
+11%
|
66 242
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
8 473
|
|
| Retained Earnings |
41 704
|
50 198
|
59 922
|
71 484
|
84 240
|
95 325
|
109 198
|
122 838
|
135 486
|
150 461
|
163 136
|
172 488
|
187 846
|
199 990
|
210 826
|
224 417
|
236 641
|
249 548
|
231 420
|
233 608
|
236 446
|
235 829
|
242 912
|
258 289
|
|
| Additional Paid In Capital |
8 241
|
8 241
|
8 241
|
8 241
|
8 289
|
8 376
|
8 396
|
8 396
|
8 396
|
8 396
|
8 396
|
8 396
|
8 396
|
8 396
|
8 396
|
5 914
|
5 914
|
5 914
|
2 272
|
2 352
|
2 356
|
2 361
|
2 361
|
2 361
|
|
| Unrealized Security Profit/Loss |
42
|
389
|
1 084
|
1 066
|
2 858
|
4 248
|
326
|
2 154
|
780
|
564
|
47
|
5 634
|
10 070
|
16 546
|
17 004
|
18 216
|
22 915
|
20 799
|
15 837
|
19 955
|
18 711
|
20 445
|
25 455
|
21 822
|
|
| Treasury Stock |
2 542
|
5 537
|
7 232
|
7 282
|
12 506
|
12 501
|
12 504
|
12 571
|
18 521
|
18 525
|
21 844
|
21 846
|
21 851
|
21 854
|
26 033
|
34 705
|
34 709
|
40 886
|
11 730
|
11 495
|
19 527
|
27 196
|
36 993
|
47 550
|
|
| Other Equity |
361
|
756
|
1 037
|
1 115
|
836
|
692
|
712
|
1 596
|
2 968
|
7 949
|
9 983
|
5 959
|
2 509
|
9 472
|
6 429
|
5 793
|
4 766
|
3 486
|
3 004
|
594
|
6 709
|
16 454
|
22 669
|
33 431
|
|
| Total Equity |
55 473
N/A
|
60 230
+9%
|
69 451
+15%
|
80 867
+16%
|
90 518
+12%
|
103 229
+14%
|
113 177
+10%
|
123 386
+9%
|
130 086
+5%
|
140 292
+8%
|
148 225
+6%
|
167 186
+13%
|
195 443
+17%
|
221 023
+13%
|
225 095
+2%
|
228 108
+1%
|
244 000
+7%
|
247 334
+1%
|
249 276
+1%
|
252 299
+1%
|
253 168
+0%
|
256 366
+1%
|
264 877
+3%
|
276 826
+5%
|
|
| Total Liabilities & Equity |
82 886
N/A
|
89 371
+8%
|
97 211
+9%
|
111 054
+14%
|
136 576
+23%
|
141 134
+3%
|
149 744
+6%
|
167 637
+12%
|
193 542
+15%
|
194 779
+1%
|
192 828
-1%
|
214 141
+11%
|
251 852
+18%
|
285 440
+13%
|
284 954
0%
|
278 820
-2%
|
299 913
+8%
|
295 786
-1%
|
307 401
+4%
|
299 861
-2%
|
302 858
+1%
|
313 917
+4%
|
328 779
+5%
|
343 068
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
94
|
92
|
91
|
91
|
89
|
89
|
89
|
89
|
87
|
87
|
86
|
86
|
86
|
86
|
85
|
84
|
84
|
83
|
82
|
82
|
80
|
78
|
76
|
73
|
|