Japan Lifeline Co Ltd
TSE:7575
Balance Sheet
Balance Sheet Decomposition
Japan Lifeline Co Ltd
Current Assets | 40.6B |
Cash & Short-Term Investments | 10.5B |
Receivables | 13.5B |
Other Current Assets | 16.6B |
Non-Current Assets | 29.6B |
Long-Term Investments | 7.9B |
PP&E | 12.5B |
Intangibles | 2.4B |
Other Non-Current Assets | 6.8B |
Current Liabilities | 11.6B |
Accounts Payable | 3.4B |
Accrued Liabilities | 1.2B |
Short-Term Debt | 3.5B |
Other Current Liabilities | 3.5B |
Non-Current Liabilities | 1.7B |
Long-Term Debt | 185m |
Other Non-Current Liabilities | 1.5B |
Balance Sheet
Japan Lifeline Co Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 853
|
2 539
|
3 737
|
6 148
|
6 732
|
8 018
|
9 555
|
13 708
|
16 058
|
18 357
|
|
Cash Equivalents |
1 853
|
2 539
|
3 737
|
6 148
|
6 732
|
8 018
|
9 555
|
13 708
|
16 058
|
18 357
|
|
Short-Term Investments |
405
|
0
|
0
|
0
|
5 999
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
6 935
|
9 955
|
10 202
|
10 999
|
12 331
|
12 178
|
13 762
|
13 145
|
12 437
|
13 223
|
|
Accounts Receivables |
6 935
|
7 967
|
10 061
|
10 999
|
12 331
|
12 178
|
13 762
|
13 145
|
12 437
|
13 223
|
|
Other Receivables |
0
|
1 988
|
141
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
9 106
|
9 784
|
10 584
|
10 272
|
13 579
|
17 071
|
18 187
|
15 987
|
14 850
|
13 142
|
|
Other Current Assets |
1 172
|
1 105
|
1 420
|
1 606
|
1 618
|
4 398
|
2 573
|
1 682
|
1 808
|
2 408
|
|
Total Current Assets |
19 471
|
23 789
|
25 943
|
29 025
|
40 259
|
41 665
|
44 077
|
44 522
|
45 153
|
47 130
|
|
PP&E Net |
6 220
|
5 828
|
7 155
|
7 234
|
9 914
|
9 920
|
11 341
|
13 111
|
12 911
|
12 452
|
|
Intangible Assets |
32
|
37
|
128
|
492
|
576
|
558
|
493
|
505
|
1 470
|
2 414
|
|
Goodwill |
132
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
705
|
1 243
|
0
|
1 843
|
3 522
|
7 052
|
7 511
|
1 900
|
1 954
|
2 547
|
|
Long-Term Investments |
626
|
545
|
175
|
214
|
4 227
|
3 287
|
5 516
|
7 542
|
6 850
|
5 498
|
|
Other Long-Term Assets |
1 746
|
1 644
|
1 538
|
1 619
|
2 482
|
5 301
|
6 062
|
5 382
|
4 859
|
4 600
|
|
Other Assets |
132
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
28 932
N/A
|
33 163
+15%
|
36 165
+9%
|
40 427
+12%
|
60 980
+51%
|
67 783
+11%
|
75 000
+11%
|
72 962
-3%
|
73 197
+0%
|
74 641
+2%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 450
|
4 061
|
1 721
|
1 830
|
2 278
|
3 087
|
4 081
|
2 872
|
3 287
|
3 429
|
|
Accrued Liabilities |
31
|
55
|
96
|
100
|
39
|
20
|
1 384
|
1 078
|
1 381
|
1 542
|
|
Short-Term Debt |
4 270
|
4 870
|
5 970
|
5 600
|
6 600
|
5 600
|
5 600
|
5 300
|
5 300
|
5 000
|
|
Current Portion of Long-Term Debt |
723
|
1 522
|
1 670
|
1 164
|
1 043
|
577
|
1 071
|
2 350
|
1 300
|
765
|
|
Other Current Liabilities |
2 620
|
2 510
|
4 041
|
4 727
|
5 492
|
5 296
|
3 957
|
4 867
|
2 943
|
3 645
|
|
Total Current Liabilities |
9 094
|
13 018
|
13 498
|
13 421
|
15 452
|
14 580
|
16 093
|
16 467
|
14 211
|
14 381
|
|
Long-Term Debt |
2 698
|
2 188
|
4 207
|
3 644
|
1 608
|
3 655
|
4 867
|
2 745
|
1 751
|
1 117
|
|
Deferred Income Tax |
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
2 500
|
2 560
|
2 570
|
2 612
|
2 830
|
3 055
|
2 634
|
2 446
|
2 668
|
2 948
|
|
Total Liabilities |
14 306
N/A
|
17 778
+24%
|
20 275
+14%
|
19 677
-3%
|
19 890
+1%
|
21 290
+7%
|
23 594
+11%
|
21 658
-8%
|
18 630
-14%
|
18 446
-1%
|
|
Equity | |||||||||||
Common Stock |
2 115
|
2 115
|
2 115
|
2 115
|
2 115
|
2 115
|
2 115
|
2 115
|
2 115
|
2 115
|
|
Retained Earnings |
10 508
|
11 363
|
13 843
|
18 729
|
25 104
|
30 512
|
35 912
|
35 352
|
38 890
|
42 741
|
|
Additional Paid In Capital |
2 328
|
2 328
|
2 327
|
2 327
|
15 572
|
15 572
|
14 853
|
14 853
|
14 853
|
13 774
|
|
Unrealized Security Profit/Loss |
37
|
24
|
0
|
12
|
19
|
76
|
225
|
52
|
6
|
312
|
|
Treasury Stock |
351
|
351
|
0
|
2 301
|
1 691
|
1 691
|
1 263
|
1 053
|
1 496
|
2 365
|
|
Other Equity |
11
|
94
|
86
|
108
|
9
|
61
|
14
|
15
|
211
|
242
|
|
Total Equity |
14 626
N/A
|
15 385
+5%
|
15 890
+3%
|
20 750
+31%
|
41 090
+98%
|
46 493
+13%
|
51 406
+11%
|
51 304
0%
|
54 567
+6%
|
56 195
+3%
|
|
Total Liabilities & Equity |
28 932
N/A
|
33 163
+15%
|
36 165
+9%
|
40 427
+12%
|
60 980
+51%
|
67 783
+11%
|
75 000
+11%
|
72 962
-3%
|
73 197
+0%
|
74 641
+2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
86
|
86
|
74
|
74
|
80
|
80
|
80
|
80
|
80
|
78
|