Sakurai Ltd
TSE:7255
Balance Sheet
Balance Sheet Decomposition
Sakurai Ltd
Current Assets | 2.4B |
Cash & Short-Term Investments | 1.3B |
Receivables | 437.5m |
Other Current Assets | 652m |
Non-Current Assets | 4.7B |
Long-Term Investments | 226.4m |
PP&E | 3.8B |
Intangibles | 35.7m |
Other Non-Current Assets | 723.5m |
Current Liabilities | 1.7B |
Accounts Payable | 196.1m |
Accrued Liabilities | 80.2m |
Short-Term Debt | 900m |
Other Current Liabilities | 563.6m |
Non-Current Liabilities | 623.1m |
Long-Term Debt | 166.2m |
Other Non-Current Liabilities | 456.9m |
Balance Sheet
Sakurai Ltd
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
624
|
834
|
1 224
|
1 394
|
534
|
1 087
|
1 164
|
1 155
|
566
|
1 289
|
|
Cash Equivalents |
624
|
834
|
1 224
|
1 394
|
534
|
1 087
|
1 164
|
1 155
|
566
|
1 289
|
|
Short-Term Investments |
1 000
|
100
|
400
|
600
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
688
|
1 085
|
676
|
882
|
1 144
|
845
|
632
|
577
|
832
|
437
|
|
Accounts Receivables |
688
|
1 085
|
676
|
882
|
1 144
|
845
|
632
|
556
|
815
|
436
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
17
|
2
|
|
Inventory |
740
|
395
|
469
|
405
|
924
|
377
|
655
|
377
|
989
|
573
|
|
Other Current Assets |
67
|
34
|
27
|
67
|
108
|
51
|
81
|
65
|
68
|
79
|
|
Total Current Assets |
3 118
|
2 448
|
2 797
|
3 349
|
2 709
|
2 360
|
2 532
|
2 174
|
2 454
|
2 378
|
|
PP&E Net |
2 657
|
2 626
|
2 529
|
3 005
|
3 986
|
4 273
|
3 823
|
3 789
|
3 981
|
3 759
|
|
Intangible Assets |
35
|
24
|
46
|
38
|
49
|
60
|
75
|
65
|
51
|
36
|
|
Long-Term Investments |
515
|
417
|
472
|
530
|
446
|
371
|
522
|
556
|
585
|
226
|
|
Other Long-Term Assets |
737
|
729
|
731
|
721
|
739
|
747
|
743
|
755
|
736
|
724
|
|
Total Assets |
7 063
N/A
|
6 244
-12%
|
6 574
+5%
|
7 643
+16%
|
7 929
+4%
|
7 810
-1%
|
7 695
-1%
|
7 339
-5%
|
7 808
+6%
|
7 123
-9%
|
|
Liabilities | |||||||||||
Accounts Payable |
375
|
260
|
236
|
321
|
503
|
298
|
330
|
330
|
461
|
196
|
|
Accrued Liabilities |
1
|
13
|
85
|
64
|
58
|
131
|
62
|
78
|
46
|
80
|
|
Short-Term Debt |
0
|
0
|
0
|
328
|
370
|
0
|
0
|
0
|
900
|
900
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
20
|
131
|
232
|
446
|
481
|
453
|
319
|
|
Other Current Liabilities |
176
|
187
|
291
|
285
|
378
|
338
|
261
|
246
|
270
|
245
|
|
Total Current Liabilities |
552
|
461
|
612
|
1 019
|
1 440
|
1 000
|
1 099
|
1 134
|
2 131
|
1 740
|
|
Long-Term Debt |
0
|
0
|
0
|
580
|
560
|
977
|
1 135
|
660
|
485
|
166
|
|
Deferred Income Tax |
90
|
191
|
201
|
206
|
198
|
165
|
211
|
217
|
221
|
164
|
|
Other Liabilities |
510
|
430
|
385
|
378
|
382
|
389
|
377
|
350
|
328
|
293
|
|
Total Liabilities |
1 152
N/A
|
1 082
-6%
|
1 198
+11%
|
2 183
+82%
|
2 580
+18%
|
2 531
-2%
|
2 823
+12%
|
2 362
-16%
|
3 164
+34%
|
2 363
-25%
|
|
Equity | |||||||||||
Common Stock |
201
|
201
|
201
|
201
|
100
|
100
|
100
|
100
|
100
|
100
|
|
Retained Earnings |
5 478
|
4 869
|
5 073
|
5 147
|
5 180
|
5 206
|
4 778
|
4 884
|
4 523
|
4 808
|
|
Additional Paid In Capital |
26
|
26
|
26
|
26
|
126
|
126
|
126
|
126
|
126
|
126
|
|
Unrealized Security Profit/Loss |
239
|
0
|
199
|
230
|
153
|
93
|
185
|
198
|
205
|
94
|
|
Treasury Stock |
1
|
0
|
1
|
23
|
85
|
119
|
167
|
179
|
189
|
227
|
|
Other Equity |
31
|
101
|
120
|
120
|
126
|
128
|
150
|
151
|
121
|
141
|
|
Total Equity |
5 911
N/A
|
5 163
-13%
|
5 377
+4%
|
5 461
+2%
|
5 349
-2%
|
5 279
-1%
|
4 872
-8%
|
4 978
+2%
|
4 644
-7%
|
4 759
+2%
|
|
Total Liabilities & Equity |
7 063
N/A
|
6 244
-12%
|
6 574
+5%
|
7 643
+16%
|
7 929
+4%
|
7 810
-1%
|
7 695
-1%
|
7 339
-5%
|
7 808
+6%
|
7 123
-9%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|