Kansai Paint Co Ltd
TSE:4613
Balance Sheet
Balance Sheet Decomposition
Kansai Paint Co Ltd
Kansai Paint Co Ltd
Balance Sheet
Kansai Paint 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 |
25 098
|
25 356
|
29 815
|
29 742
|
37 148
|
40 506
|
33 635
|
32 127
|
41 183
|
41 491
|
44 437
|
53 538
|
61 759
|
68 869
|
72 309
|
53 027
|
65 088
|
74 614
|
58 618
|
114 292
|
64 677
|
86 973
|
76 587
|
76 656
|
|
| Cash Equivalents |
25 098
|
25 356
|
29 815
|
29 742
|
37 148
|
40 506
|
33 635
|
32 127
|
41 183
|
41 491
|
44 437
|
53 538
|
61 759
|
68 869
|
72 309
|
53 027
|
65 088
|
74 614
|
58 618
|
114 292
|
64 677
|
86 973
|
76 587
|
76 656
|
|
| Short-Term Investments |
187
|
7
|
7
|
7
|
806
|
800
|
2 999
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 536
|
9 181
|
8 579
|
3 148
|
4 705
|
10 154
|
3 414
|
8 169
|
24 209
|
32 489
|
|
| Total Receivables |
61 319
|
57 580
|
57 581
|
60 283
|
65 947
|
79 803
|
78 703
|
60 627
|
69 091
|
66 376
|
79 566
|
80 218
|
86 401
|
91 369
|
90 323
|
99 962
|
111 518
|
109 410
|
98 360
|
101 860
|
106 379
|
102 259
|
108 364
|
114 866
|
|
| Accounts Receivables |
61 319
|
57 580
|
57 581
|
60 283
|
65 947
|
79 803
|
78 703
|
60 627
|
69 091
|
66 376
|
79 566
|
80 218
|
86 401
|
91 369
|
90 323
|
99 962
|
111 518
|
109 410
|
98 360
|
101 860
|
106 379
|
102 259
|
108 364
|
114 866
|
|
| 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 |
15 309
|
15 617
|
15 123
|
16 529
|
19 751
|
22 194
|
24 578
|
19 546
|
23 636
|
25 434
|
34 169
|
40 515
|
43 885
|
45 445
|
43 173
|
59 136
|
66 599
|
69 239
|
64 321
|
65 666
|
89 218
|
105 609
|
104 323
|
111 928
|
|
| Other Current Assets |
6 754
|
6 680
|
6 750
|
6 671
|
7 386
|
6 840
|
7 149
|
7 809
|
6 101
|
7 446
|
9 956
|
8 752
|
8 080
|
9 185
|
10 891
|
12 647
|
11 374
|
9 761
|
14 934
|
8 499
|
12 962
|
16 822
|
15 237
|
19 591
|
|
| Total Current Assets |
108 667
|
105 240
|
109 276
|
113 232
|
131 038
|
150 143
|
147 064
|
120 109
|
140 011
|
140 747
|
168 128
|
183 023
|
200 125
|
214 868
|
225 232
|
233 953
|
263 158
|
266 172
|
240 938
|
300 471
|
276 650
|
319 832
|
328 720
|
355 530
|
|
| PP&E Net |
45 808
|
44 762
|
42 771
|
45 459
|
45 981
|
54 829
|
63 785
|
60 114
|
58 424
|
56 630
|
64 684
|
79 160
|
89 121
|
96 937
|
90 024
|
114 157
|
123 913
|
127 444
|
129 419
|
127 220
|
133 434
|
146 309
|
158 961
|
183 798
|
|
| Intangible Assets |
1 994
|
1 792
|
1 466
|
1 175
|
952
|
1 629
|
1 599
|
1 439
|
2 162
|
2 436
|
9 978
|
14 111
|
12 880
|
12 921
|
11 797
|
29 369
|
30 542
|
27 545
|
24 855
|
21 453
|
21 375
|
28 842
|
32 109
|
44 811
|
|
| Goodwill |
329
|
162
|
33
|
0
|
0
|
0
|
0
|
304
|
216
|
151
|
12 102
|
15 762
|
12 191
|
11 264
|
7 657
|
36 957
|
47 203
|
39 782
|
33 551
|
29 882
|
27 573
|
34 905
|
34 051
|
35 711
|
|
| Note Receivable |
556
|
423
|
331
|
269
|
628
|
618
|
112
|
135
|
473
|
244
|
785
|
768
|
417
|
101
|
0
|
1 889
|
767
|
111
|
2 292
|
2 255
|
2 259
|
0
|
2 781
|
2 748
|
|
| Long-Term Investments |
39 864
|
33 081
|
52 591
|
56 800
|
85 062
|
87 340
|
65 229
|
52 823
|
64 491
|
66 469
|
56 767
|
62 100
|
73 895
|
97 021
|
84 211
|
110 240
|
116 159
|
100 490
|
93 597
|
104 553
|
115 158
|
89 098
|
97 876
|
89 308
|
|
| Other Long-Term Assets |
2 746
|
4 411
|
2 257
|
2 794
|
3 220
|
4 728
|
5 085
|
5 734
|
4 586
|
4 562
|
6 965
|
7 701
|
11 463
|
14 973
|
11 213
|
15 598
|
19 588
|
22 591
|
19 471
|
20 746
|
23 608
|
52 968
|
35 205
|
38 793
|
|
| Other Assets |
329
|
162
|
33
|
0
|
0
|
0
|
0
|
304
|
216
|
151
|
12 102
|
15 762
|
12 191
|
11 264
|
7 657
|
36 957
|
47 203
|
39 782
|
33 551
|
29 882
|
27 573
|
34 905
|
34 051
|
35 711
|
|
| Total Assets |
199 964
N/A
|
189 871
-5%
|
208 725
+10%
|
219 729
+5%
|
266 881
+21%
|
299 287
+12%
|
282 874
-5%
|
240 658
-15%
|
270 363
+12%
|
271 239
+0%
|
319 409
+18%
|
362 625
+14%
|
400 092
+10%
|
448 085
+12%
|
430 198
-4%
|
542 163
+26%
|
601 330
+11%
|
584 135
-3%
|
544 123
-7%
|
606 580
+11%
|
600 057
-1%
|
671 954
+12%
|
689 703
+3%
|
750 699
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
42 999
|
41 956
|
43 487
|
44 928
|
48 569
|
60 254
|
59 895
|
45 766
|
50 041
|
47 635
|
56 067
|
54 430
|
54 465
|
56 277
|
55 009
|
59 382
|
73 592
|
71 140
|
58 694
|
63 808
|
72 896
|
80 999
|
86 707
|
85 218
|
|
| Accrued Liabilities |
6 360
|
6 828
|
6 924
|
6 786
|
7 231
|
7 619
|
7 718
|
6 422
|
7 075
|
7 088
|
8 010
|
10 396
|
10 726
|
11 856
|
12 389
|
13 959
|
14 603
|
14 772
|
15 062
|
14 350
|
14 463
|
4 930
|
17 755
|
20 415
|
|
| Short-Term Debt |
3 121
|
2 709
|
1 798
|
1 328
|
2 140
|
2 042
|
942
|
273
|
1 321
|
842
|
7 656
|
16 003
|
7 825
|
3 550
|
3 987
|
8 600
|
27 494
|
12 265
|
18 607
|
6 123
|
7 666
|
118 431
|
9 673
|
43 952
|
|
| Current Portion of Long-Term Debt |
15 079
|
99
|
188
|
400
|
37
|
7 690
|
1 119
|
913
|
590
|
432
|
1 134
|
127
|
983
|
2 993
|
19 422
|
4 717
|
6 525
|
43 394
|
6 640
|
50 634
|
66 072
|
0
|
5 387
|
5 462
|
|
| Other Current Liabilities |
7 744
|
9 515
|
7 561
|
6 880
|
10 996
|
12 401
|
12 345
|
8 494
|
11 405
|
9 922
|
12 268
|
15 866
|
15 646
|
12 045
|
11 203
|
12 814
|
14 065
|
16 239
|
13 110
|
21 442
|
11 986
|
60 972
|
33 327
|
22 002
|
|
| Total Current Liabilities |
75 303
|
61 107
|
59 958
|
60 322
|
68 973
|
90 006
|
82 019
|
61 868
|
70 432
|
65 919
|
85 135
|
96 822
|
89 645
|
86 721
|
102 010
|
99 472
|
136 279
|
157 810
|
112 113
|
156 357
|
173 083
|
265 332
|
152 849
|
177 049
|
|
| Long-Term Debt |
212
|
7 213
|
7 392
|
7 060
|
7 028
|
1 579
|
1 424
|
1 233
|
811
|
372
|
20 125
|
15 083
|
18 675
|
19 451
|
2 211
|
105 992
|
101 306
|
68 594
|
74 259
|
69 490
|
3 381
|
0
|
111 118
|
172 656
|
|
| Deferred Income Tax |
3 452
|
840
|
3 765
|
6 481
|
16 397
|
18 386
|
12 106
|
5 901
|
9 399
|
8 809
|
13 136
|
18 360
|
23 595
|
28 563
|
21 832
|
28 750
|
28 491
|
25 182
|
25 040
|
29 994
|
35 271
|
0
|
35 589
|
41 248
|
|
| Minority Interest |
6 083
|
6 674
|
6 966
|
9 209
|
11 401
|
14 471
|
20 291
|
16 752
|
19 805
|
20 428
|
21 527
|
24 937
|
32 141
|
38 379
|
38 665
|
42 817
|
46 096
|
50 644
|
51 819
|
52 059
|
55 095
|
60 110
|
70 291
|
80 595
|
|
| Other Liabilities |
11 826
|
12 578
|
14 046
|
10 693
|
10 907
|
10 717
|
10 205
|
9 176
|
8 689
|
8 517
|
8 225
|
9 562
|
10 161
|
9 723
|
10 242
|
11 784
|
12 829
|
11 888
|
12 014
|
11 880
|
13 208
|
53 602
|
9 899
|
9 737
|
|
| Total Liabilities |
96 876
N/A
|
88 412
-9%
|
92 127
+4%
|
93 765
+2%
|
114 706
+22%
|
135 159
+18%
|
126 045
-7%
|
94 930
-25%
|
109 136
+15%
|
104 045
-5%
|
148 148
+42%
|
164 764
+11%
|
174 217
+6%
|
182 837
+5%
|
174 960
-4%
|
288 815
+65%
|
325 001
+13%
|
314 118
-3%
|
275 245
-12%
|
319 780
+16%
|
280 038
-12%
|
379 044
+35%
|
379 746
+0%
|
481 285
+27%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
25 658
|
|
| Retained Earnings |
42 493
|
45 575
|
52 943
|
61 017
|
70 664
|
80 795
|
91 451
|
98 572
|
108 004
|
116 913
|
128 100
|
142 807
|
160 891
|
176 296
|
200 096
|
218 880
|
230 255
|
237 721
|
248 511
|
260 799
|
279 551
|
299 019
|
234 131
|
186 883
|
|
| Additional Paid In Capital |
27 154
|
27 154
|
27 154
|
27 156
|
27 157
|
27 163
|
27 160
|
27 154
|
27 154
|
27 154
|
27 154
|
27 154
|
27 154
|
27 154
|
18 896
|
14 421
|
13 232
|
22 342
|
22 438
|
21 081
|
21 277
|
21 056
|
19 953
|
18 343
|
|
| Unrealized Security Profit/Loss |
9 015
|
5 604
|
14 299
|
15 905
|
30 642
|
31 186
|
18 173
|
8 554
|
13 091
|
12 276
|
13 620
|
18 663
|
22 250
|
33 985
|
0
|
31 229
|
36 363
|
29 876
|
23 322
|
33 400
|
40 070
|
32 744
|
22 141
|
12 451
|
|
| Treasury Stock |
11
|
386
|
437
|
537
|
656
|
798
|
5 620
|
5 671
|
5 704
|
5 702
|
5 712
|
4 851
|
4 944
|
5 034
|
0
|
25 088
|
25 264
|
25 537
|
25 711
|
25 844
|
26 187
|
79 971
|
2 128
|
2 101
|
|
| Other Equity |
1 222
|
2 146
|
3 019
|
3 234
|
1 290
|
125
|
8
|
8 539
|
6 975
|
9 105
|
17 561
|
11 570
|
5 134
|
7 189
|
9 759
|
11 752
|
3 915
|
20 043
|
25 340
|
28 294
|
20 350
|
5 596
|
10 202
|
28 180
|
|
| Total Equity |
103 087
N/A
|
101 459
-2%
|
116 598
+15%
|
125 965
+8%
|
152 175
+21%
|
164 129
+8%
|
156 830
-4%
|
145 728
-7%
|
161 228
+11%
|
167 194
+4%
|
171 259
+2%
|
197 861
+16%
|
225 875
+14%
|
265 248
+17%
|
255 238
-4%
|
253 348
-1%
|
276 329
+9%
|
270 017
-2%
|
268 878
0%
|
286 800
+7%
|
320 019
+12%
|
292 910
-8%
|
309 957
+6%
|
269 414
-13%
|
|
| Total Liabilities & Equity |
199 963
N/A
|
189 871
-5%
|
208 725
+10%
|
219 730
+5%
|
266 881
+21%
|
299 288
+12%
|
282 875
-5%
|
240 658
-15%
|
270 364
+12%
|
271 239
+0%
|
319 407
+18%
|
362 625
+14%
|
400 092
+10%
|
448 085
+12%
|
430 198
-4%
|
542 163
+26%
|
601 330
+11%
|
584 135
-3%
|
544 123
-7%
|
606 580
+11%
|
600 057
-1%
|
671 954
+12%
|
689 703
+3%
|
750 699
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
273
|
273
|
271
|
271
|
271
|
271
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
266
|
257
|
257
|
257
|
257
|
257
|
257
|
231
|
209
|
176
|
|