Sumitomo Rubber Industries Ltd
TSE:5110
Balance Sheet
Balance Sheet Decomposition
Sumitomo Rubber Industries Ltd
Current Assets | 624.7B |
Cash & Short-Term Investments | 93.1B |
Receivables | 216B |
Other Current Assets | 315.6B |
Non-Current Assets | 642B |
Long-Term Investments | 37.5B |
PP&E | 451.6B |
Intangibles | 80B |
Other Non-Current Assets | 72.8B |
Current Liabilities | 331.1B |
Accounts Payable | 175.8B |
Short-Term Debt | 26.2B |
Other Current Liabilities | 129B |
Non-Current Liabilities | 311.5B |
Long-Term Debt | 184.2B |
Other Non-Current Liabilities | 127.4B |
Balance Sheet
Sumitomo Rubber Industries Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
54 476
|
53 556
|
66 539
|
64 679
|
74 791
|
60 738
|
74 419
|
75 508
|
77 446
|
90 251
|
|
Cash Equivalents |
54 476
|
53 556
|
66 539
|
64 679
|
74 791
|
60 738
|
74 419
|
75 508
|
77 446
|
90 251
|
|
Short-Term Investments |
0
|
5 470
|
3 774
|
9 044
|
1 362
|
1 207
|
1 183
|
1 681
|
3 350
|
1 393
|
|
Total Receivables |
208 007
|
189 940
|
182 855
|
209 308
|
202 638
|
190 261
|
179 635
|
197 320
|
209 009
|
215 970
|
|
Accounts Receivables |
208 007
|
143 849
|
135 766
|
157 893
|
155 653
|
154 675
|
143 176
|
164 942
|
177 387
|
182 901
|
|
Other Receivables |
0
|
46 091
|
47 089
|
51 415
|
46 985
|
35 586
|
36 459
|
32 378
|
31 622
|
33 069
|
|
Inventory |
142 043
|
144 507
|
138 993
|
159 010
|
174 747
|
182 769
|
151 253
|
218 019
|
283 501
|
262 456
|
|
Other Current Assets |
35 770
|
27 888
|
20 398
|
23 932
|
23 352
|
25 079
|
30 162
|
40 553
|
50 593
|
53 146
|
|
Total Current Assets |
440 296
|
421 361
|
412 559
|
465 973
|
476 890
|
460 054
|
436 652
|
533 081
|
623 899
|
624 719
|
|
PP&E Net |
359 955
|
371 130
|
363 293
|
379 747
|
371 557
|
420 924
|
389 184
|
389 795
|
436 307
|
451 621
|
|
PP&E Gross |
359 955
|
371 130
|
363 293
|
379 747
|
371 557
|
420 924
|
389 184
|
389 795
|
436 307
|
451 621
|
|
Accumulated Depreciation |
562 650
|
593 519
|
620 675
|
664 235
|
688 200
|
788 505
|
801 284
|
849 950
|
929 599
|
992 385
|
|
Intangible Assets |
20 185
|
20 793
|
21 445
|
49 989
|
44 782
|
43 445
|
41 402
|
42 794
|
45 919
|
50 332
|
|
Goodwill |
10 465
|
15 623
|
15 351
|
35 202
|
32 142
|
26 547
|
23 378
|
26 287
|
26 412
|
29 704
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
81 430
|
60 788
|
45 310
|
41 269
|
36 852
|
37 698
|
37 482
|
41 319
|
38 765
|
37 542
|
|
Other Long-Term Assets |
59 976
|
42 737
|
39 676
|
46 086
|
40 160
|
46 816
|
46 707
|
52 893
|
53 900
|
72 814
|
|
Other Assets |
10 465
|
15 623
|
15 351
|
35 202
|
32 142
|
26 547
|
23 378
|
26 287
|
26 412
|
29 704
|
|
Total Assets |
973 587
N/A
|
932 432
-4%
|
897 634
-4%
|
1 018 266
+13%
|
1 002 383
-2%
|
1 035 484
+3%
|
974 805
-6%
|
1 086 169
+11%
|
1 225 202
+13%
|
1 266 732
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
74 990
|
72 243
|
68 019
|
83 049
|
96 861
|
87 885
|
81 846
|
109 581
|
126 765
|
127 221
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
83 008
|
78 015
|
52 870
|
91 627
|
110 652
|
83 844
|
21 867
|
44 808
|
64 099
|
26 212
|
|
Current Portion of Long-Term Debt |
30 456
|
47 158
|
26 086
|
26 428
|
28 103
|
22 800
|
40 389
|
23 335
|
36 796
|
34 997
|
|
Other Current Liabilities |
99 125
|
87 738
|
105 028
|
102 195
|
88 510
|
94 318
|
102 026
|
118 861
|
125 248
|
142 659
|
|
Total Current Liabilities |
292 305
|
285 154
|
252 003
|
303 299
|
324 126
|
288 847
|
246 128
|
296 585
|
352 908
|
331 089
|
|
Long-Term Debt |
182 283
|
136 416
|
125 355
|
155 431
|
144 727
|
157 589
|
155 177
|
170 502
|
210 907
|
184 166
|
|
Deferred Income Tax |
21 981
|
10 110
|
12 154
|
22 382
|
17 540
|
17 570
|
11 282
|
12 093
|
4 690
|
12 219
|
|
Minority Interest |
33 586
|
29 550
|
30 225
|
30 979
|
14 880
|
14 737
|
12 354
|
12 003
|
17 663
|
17 316
|
|
Other Liabilities |
30 058
|
48 915
|
48 581
|
46 268
|
43 183
|
95 941
|
95 121
|
93 446
|
92 834
|
97 828
|
|
Total Liabilities |
560 213
N/A
|
510 145
-9%
|
468 318
-8%
|
558 359
+19%
|
544 456
-2%
|
574 684
+6%
|
520 062
-10%
|
584 629
+12%
|
679 002
+16%
|
642 618
-5%
|
|
Equity | |||||||||||
Common Stock |
42 658
|
42 658
|
42 658
|
42 658
|
42 658
|
42 658
|
42 658
|
42 658
|
42 658
|
42 658
|
|
Retained Earnings |
265 997
|
360 143
|
389 970
|
428 799
|
441 062
|
444 783
|
461 720
|
481 455
|
478 379
|
522 716
|
|
Additional Paid In Capital |
38 661
|
37 916
|
37 937
|
37 865
|
39 487
|
39 486
|
39 486
|
39 715
|
39 705
|
39 702
|
|
Unrealized Security Profit/Loss |
14 246
|
14 981
|
9 163
|
12 554
|
9 662
|
10 697
|
10 467
|
12 161
|
10 636
|
10 784
|
|
Treasury Stock |
559
|
567
|
570
|
17 631
|
69
|
75
|
77
|
85
|
61
|
43
|
|
Other Equity |
52 371
|
32 844
|
49 842
|
44 338
|
74 873
|
76 749
|
99 511
|
74 364
|
25 117
|
8 297
|
|
Total Equity |
413 374
N/A
|
422 287
+2%
|
429 316
+2%
|
459 907
+7%
|
457 927
0%
|
460 800
+1%
|
454 743
-1%
|
501 540
+10%
|
546 200
+9%
|
624 114
+14%
|
|
Total Liabilities & Equity |
973 587
N/A
|
932 432
-4%
|
897 634
-4%
|
1 018 266
+13%
|
1 002 383
-2%
|
1 035 484
+3%
|
974 805
-6%
|
1 086 169
+11%
|
1 225 202
+13%
|
1 266 732
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
262
|
262
|
262
|
254
|
263
|
263
|
263
|
263
|
263
|
263
|