Toa Oil Co Ltd
TSE:5008
Balance Sheet
Balance Sheet Decomposition
Toa Oil Co Ltd
Current Assets | 40.5B |
Cash & Short-Term Investments | 497m |
Receivables | 2.3B |
Other Current Assets | 37.7B |
Non-Current Assets | 51.8B |
PP&E | 45.3B |
Intangibles | 247m |
Other Non-Current Assets | 6.3B |
Current Liabilities | 47.2B |
Accrued Liabilities | 29B |
Other Current Liabilities | 18.2B |
Non-Current Liabilities | 15B |
Other Non-Current Liabilities | 15B |
Balance Sheet
Toa Oil Co Ltd
Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Mar-2020 | Mar-2021 | Mar-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
4 091
|
5 391
|
3 867
|
5 094
|
4 283
|
3 901
|
669
|
513
|
460
|
506
|
|
Cash Equivalents |
4 091
|
5 391
|
3 867
|
5 094
|
4 283
|
3 901
|
669
|
513
|
460
|
506
|
|
Total Receivables |
2 850
|
2 822
|
2 748
|
2 600
|
2 933
|
2 764
|
2 423
|
2 227
|
2 977
|
3 716
|
|
Accounts Receivables |
2 850
|
2 822
|
2 748
|
2 600
|
2 933
|
2 764
|
2 423
|
2 227
|
2 977
|
3 716
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
2 289
|
2 180
|
2 601
|
2 325
|
2 674
|
2 383
|
2 303
|
4 004
|
4 713
|
4 194
|
|
Other Current Assets |
50 535
|
47 041
|
50 200
|
46 385
|
34 410
|
36 952
|
42 145
|
17 656
|
31 692
|
27 623
|
|
Total Current Assets |
59 765
|
57 434
|
59 416
|
56 404
|
44 300
|
46 000
|
47 540
|
24 400
|
39 842
|
36 039
|
|
PP&E Net |
51 461
|
47 383
|
46 179
|
42 543
|
42 278
|
39 478
|
42 151
|
50 774
|
48 921
|
46 527
|
|
PP&E Gross |
51 461
|
47 383
|
46 179
|
42 543
|
42 278
|
39 478
|
42 151
|
50 774
|
48 921
|
46 527
|
|
Accumulated Depreciation |
203 464
|
208 091
|
0
|
215 829
|
219 045
|
223 084
|
226 382
|
224 950
|
226 650
|
230 086
|
|
Intangible Assets |
80
|
54
|
38
|
37
|
123
|
98
|
79
|
449
|
383
|
301
|
|
Note Receivable |
2
|
2
|
0
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
1 255
|
1 367
|
0
|
1 370
|
1 253
|
1 296
|
1 206
|
1 173
|
1 182
|
948
|
|
Other Long-Term Assets |
2 196
|
2 978
|
2 232
|
2 857
|
1 670
|
2 330
|
3 971
|
4 530
|
4 239
|
4 635
|
|
Total Assets |
114 759
N/A
|
109 218
-5%
|
109 265
+0%
|
103 213
-6%
|
89 626
-13%
|
89 203
0%
|
94 947
+6%
|
81 326
-14%
|
94 567
+16%
|
88 450
-6%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 020
|
1 145
|
1 161
|
723
|
372
|
726
|
212
|
160
|
215
|
0
|
|
Accrued Liabilities |
46 379
|
43 646
|
44 866
|
40 926
|
39 073
|
35 585
|
40 427
|
19 651
|
33 427
|
23 753
|
|
Short-Term Debt |
0
|
20 150
|
23 200
|
15 500
|
12 000
|
9 700
|
9 700
|
25 400
|
19 999
|
15 687
|
|
Current Portion of Long-Term Debt |
28 435
|
1 587
|
1 549
|
560
|
560
|
560
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
2 768
|
5 663
|
5 812
|
9 043
|
3 723
|
5 543
|
4 508
|
3 183
|
3 208
|
6 636
|
|
Total Current Liabilities |
78 602
|
72 191
|
76 588
|
66 752
|
55 728
|
52 114
|
54 847
|
48 394
|
56 849
|
46 076
|
|
Long-Term Debt |
4 816
|
3 229
|
1 680
|
1 120
|
560
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
2 234
|
2 446
|
0
|
2 712
|
2 629
|
2 580
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
7 187
|
9 270
|
6 606
|
9 511
|
5 973
|
7 724
|
11 433
|
6 226
|
9 497
|
12 358
|
|
Total Liabilities |
92 839
N/A
|
87 136
-6%
|
87 468
+0%
|
80 095
-8%
|
64 890
-19%
|
62 418
-4%
|
66 280
+6%
|
54 620
-18%
|
66 346
+21%
|
58 434
-12%
|
|
Equity | |||||||||||
Common Stock |
8 415
|
8 415
|
8 415
|
8 415
|
8 415
|
8 415
|
8 415
|
8 415
|
8 415
|
8 415
|
|
Retained Earnings |
8 697
|
8 787
|
8 560
|
10 038
|
11 856
|
13 831
|
16 109
|
14 190
|
15 530
|
17 161
|
|
Additional Paid In Capital |
4 687
|
4 687
|
4 687
|
4 687
|
4 687
|
4 687
|
4 323
|
4 323
|
4 323
|
4 323
|
|
Unrealized Security Profit/Loss |
123
|
195
|
215
|
207
|
131
|
161
|
98
|
78
|
82
|
0
|
|
Treasury Stock |
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
7
|
7
|
|
Other Equity |
1
|
1
|
76
|
225
|
349
|
305
|
273
|
295
|
122
|
124
|
|
Total Equity |
21 920
N/A
|
22 082
+1%
|
21 797
-1%
|
23 118
+6%
|
24 736
+7%
|
26 785
+8%
|
28 667
+7%
|
26 706
-7%
|
28 221
+6%
|
30 016
+6%
|
|
Total Liabilities & Equity |
114 759
N/A
|
109 218
-5%
|
109 265
+0%
|
103 213
-6%
|
89 626
-13%
|
89 203
0%
|
94 947
+6%
|
81 326
-14%
|
94 567
+16%
|
88 450
-6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|