Sanrio Co Ltd
TSE:8136
Balance Sheet
Balance Sheet Decomposition
Sanrio Co Ltd
Current Assets | 121.5B |
Cash & Short-Term Investments | 98B |
Receivables | 14.4B |
Other Current Assets | 9B |
Non-Current Assets | 37.3B |
Long-Term Investments | 9.6B |
PP&E | 14.1B |
Intangibles | 2.7B |
Other Non-Current Assets | 11B |
Current Liabilities | 34.2B |
Accounts Payable | 7B |
Accrued Liabilities | 285m |
Other Current Liabilities | 26.9B |
Non-Current Liabilities | 52.7B |
Long-Term Debt | 43.2B |
Other Non-Current Liabilities | 9.5B |
Balance Sheet
Sanrio 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 |
52 265
|
54 816
|
41 080
|
41 172
|
44 290
|
43 814
|
40 053
|
36 876
|
38 404
|
52 008
|
|
Cash Equivalents |
52 265
|
54 816
|
41 080
|
41 172
|
44 290
|
43 814
|
40 053
|
36 876
|
38 404
|
52 008
|
|
Total Receivables |
13 554
|
13 381
|
10 573
|
8 948
|
8 630
|
7 350
|
7 792
|
6 815
|
7 077
|
8 990
|
|
Accounts Receivables |
12 688
|
11 434
|
9 247
|
7 506
|
7 750
|
6 736
|
6 109
|
5 184
|
5 933
|
8 236
|
|
Other Receivables |
866
|
1 947
|
1 326
|
1 442
|
880
|
614
|
1 683
|
1 631
|
1 144
|
754
|
|
Inventory |
3 544
|
3 916
|
4 300
|
4 306
|
4 211
|
4 423
|
4 854
|
4 606
|
3 531
|
4 541
|
|
Other Current Assets |
2 875
|
2 198
|
1 804
|
1 869
|
740
|
800
|
1 081
|
640
|
975
|
1 213
|
|
Total Current Assets |
72 238
|
74 311
|
57 757
|
56 295
|
57 871
|
56 387
|
53 780
|
48 937
|
49 987
|
66 752
|
|
PP&E Net |
19 022
|
18 891
|
18 744
|
18 539
|
16 430
|
15 912
|
15 890
|
16 098
|
12 845
|
13 350
|
|
PP&E Gross |
19 022
|
18 891
|
18 744
|
18 539
|
16 430
|
15 912
|
15 890
|
16 098
|
12 845
|
13 350
|
|
Accumulated Depreciation |
63 996
|
64 590
|
65 048
|
65 956
|
64 421
|
64 351
|
64 936
|
65 873
|
65 588
|
66 662
|
|
Intangible Assets |
4 338
|
5 254
|
5 200
|
4 715
|
3 905
|
3 397
|
2 474
|
2 216
|
2 236
|
2 244
|
|
Note Receivable |
383
|
322
|
0
|
231
|
222
|
193
|
144
|
114
|
69
|
50
|
|
Long-Term Investments |
10 415
|
11 153
|
11 980
|
12 135
|
11 513
|
11 524
|
9 062
|
11 649
|
11 808
|
9 720
|
|
Other Long-Term Assets |
11 189
|
12 193
|
11 896
|
9 397
|
8 333
|
7 772
|
8 165
|
6 026
|
6 864
|
8 588
|
|
Total Assets |
117 585
N/A
|
122 124
+4%
|
105 826
-13%
|
101 312
-4%
|
98 274
-3%
|
95 185
-3%
|
89 515
-6%
|
85 040
-5%
|
83 809
-1%
|
100 704
+20%
|
|
Liabilities | |||||||||||
Accounts Payable |
4 658
|
4 821
|
5 019
|
3 911
|
4 563
|
4 433
|
3 964
|
3 180
|
3 797
|
4 074
|
|
Accrued Liabilities |
456
|
483
|
510
|
501
|
491
|
495
|
479
|
421
|
469
|
638
|
|
Short-Term Debt |
4 382
|
4 343
|
2 804
|
2 064
|
2 024
|
1 984
|
1 944
|
9 334
|
1 934
|
1 934
|
|
Current Portion of Long-Term Debt |
7 618
|
6 750
|
4 581
|
8 836
|
7 552
|
6 937
|
8 487
|
8 960
|
8 906
|
8 137
|
|
Other Current Liabilities |
12 174
|
12 976
|
10 108
|
9 512
|
9 876
|
9 042
|
7 721
|
7 441
|
9 124
|
12 963
|
|
Total Current Liabilities |
29 288
|
29 373
|
23 022
|
24 824
|
24 506
|
22 891
|
22 595
|
29 336
|
24 230
|
27 746
|
|
Long-Term Debt |
14 552
|
14 942
|
13 631
|
11 177
|
11 812
|
12 339
|
11 790
|
12 668
|
11 833
|
13 395
|
|
Minority Interest |
67
|
121
|
164
|
204
|
243
|
287
|
326
|
130
|
158
|
290
|
|
Other Liabilities |
11 862
|
11 540
|
14 440
|
12 253
|
9 222
|
7 559
|
8 743
|
5 751
|
3 946
|
3 268
|
|
Total Liabilities |
55 769
N/A
|
55 976
+0%
|
51 257
-8%
|
48 458
-5%
|
45 783
-6%
|
43 076
-6%
|
43 454
+1%
|
47 885
+10%
|
40 167
-16%
|
44 699
+11%
|
|
Equity | |||||||||||
Common Stock |
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
|
Retained Earnings |
49 307
|
53 252
|
56 112
|
55 638
|
53 779
|
55 114
|
52 818
|
47 179
|
49 968
|
56 211
|
|
Additional Paid In Capital |
3 423
|
3 423
|
3 423
|
3 423
|
3 423
|
3 409
|
3 409
|
3 409
|
3 403
|
3 468
|
|
Unrealized Security Profit/Loss |
787
|
1 145
|
0
|
106
|
219
|
231
|
995
|
139
|
32
|
383
|
|
Treasury Stock |
1 882
|
4 800
|
0
|
11 789
|
11 789
|
11 762
|
13 762
|
19 762
|
19 716
|
19 528
|
|
Other Equity |
181
|
3 128
|
2 808
|
4 312
|
2 703
|
4 421
|
5 409
|
3 810
|
45
|
5 471
|
|
Total Equity |
61 816
N/A
|
66 148
+7%
|
54 569
-18%
|
52 854
-3%
|
52 491
-1%
|
52 109
-1%
|
46 061
-12%
|
37 155
-19%
|
43 642
+17%
|
56 005
+28%
|
|
Total Liabilities & Equity |
117 585
N/A
|
122 124
+4%
|
105 826
-13%
|
101 312
-4%
|
98 274
-3%
|
95 185
-3%
|
89 515
-6%
|
85 040
-5%
|
83 809
-1%
|
100 704
+20%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
88
|
87
|
85
|
85
|
85
|
85
|
84
|
242
|
242
|
242
|