Japan Real Estate Investment Corp
TSE:8952
Balance Sheet
Balance Sheet Decomposition
Japan Real Estate Investment Corp
Japan Real Estate Investment Corp
Balance Sheet
Japan Real Estate Investment Corp
| Sep-2003 | Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
15 378
|
16 847
|
26 940
|
21 103
|
16 420
|
15 070
|
21 421
|
19 312
|
19 366
|
18 112
|
20 404
|
20 650
|
20 565
|
16 232
|
18 333
|
17 836
|
26 724
|
21 500
|
37 566
|
20 474
|
29 089
|
23 257
|
21 967
|
|
| Cash Equivalents |
15 378
|
16 847
|
26 940
|
21 103
|
16 420
|
15 070
|
21 421
|
19 312
|
19 366
|
18 112
|
20 404
|
20 650
|
20 565
|
16 232
|
18 333
|
17 836
|
26 724
|
21 500
|
37 566
|
20 474
|
29 089
|
23 257
|
21 967
|
|
| Total Receivables |
70
|
101
|
339
|
106
|
254
|
214
|
185
|
141
|
111
|
161
|
188
|
147
|
209
|
280
|
283
|
369
|
325
|
431
|
339
|
466
|
567
|
756
|
662
|
|
| Accounts Receivables |
70
|
63
|
85
|
106
|
104
|
208
|
181
|
138
|
106
|
161
|
188
|
147
|
209
|
280
|
283
|
369
|
325
|
431
|
339
|
466
|
567
|
756
|
662
|
|
| Other Receivables |
0
|
38
|
254
|
0
|
150
|
6
|
4
|
3
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
962
|
251
|
650
|
295
|
73
|
106
|
109
|
139
|
146
|
4 012
|
4 446
|
5 234
|
6 263
|
6 752
|
6 418
|
7 100
|
7 234
|
7 445
|
7 210
|
7 130
|
7 404
|
7 952
|
8 074
|
|
| Total Current Assets |
16 409
|
17 199
|
27 929
|
21 504
|
16 747
|
15 389
|
21 715
|
19 593
|
19 623
|
22 285
|
25 038
|
26 032
|
27 038
|
23 264
|
25 034
|
25 305
|
34 282
|
29 375
|
45 115
|
28 070
|
37 060
|
31 965
|
30 703
|
|
| PP&E Net |
192 333
|
238 223
|
324 064
|
415 667
|
428 431
|
523 863
|
539 171
|
608 459
|
615 086
|
588 036
|
630 046
|
660 297
|
709 761
|
697 412
|
612 759
|
613 792
|
617 926
|
634 056
|
628 112
|
600 491
|
590 774
|
609 322
|
582 342
|
|
| PP&E Gross |
192 333
|
238 223
|
324 064
|
415 667
|
428 431
|
523 863
|
539 171
|
608 459
|
615 086
|
588 036
|
630 046
|
660 297
|
709 761
|
697 412
|
612 759
|
613 792
|
617 926
|
634 056
|
628 112
|
600 491
|
590 774
|
609 322
|
582 342
|
|
| Accumulated Depreciation |
4 998
|
8 149
|
11 788
|
16 023
|
20 764
|
27 393
|
34 748
|
42 912
|
50 887
|
60 449
|
70 446
|
81 940
|
94 245
|
106 192
|
95 806
|
94 615
|
103 519
|
112 252
|
120 936
|
121 583
|
122 206
|
129 715
|
126 538
|
|
| Intangible Assets |
726
|
1 912
|
2 941
|
2 941
|
3 032
|
3 520
|
3 520
|
6 135
|
7 457
|
7 425
|
7 393
|
7 369
|
7 337
|
7 322
|
7 007
|
6 973
|
6 938
|
6 494
|
6 453
|
6 415
|
6 376
|
9 522
|
9 485
|
|
| Long-Term Investments |
0
|
0
|
959
|
1 005
|
1 273
|
3
|
3
|
577
|
577
|
105 946
|
111 395
|
119 018
|
152 514
|
152 515
|
258 660
|
307 730
|
304 540
|
327 472
|
320 914
|
370 842
|
419 782
|
415 453
|
450 531
|
|
| Other Long-Term Assets |
113
|
39
|
76
|
46
|
160
|
145
|
120
|
211
|
1 207
|
1 160
|
1 194
|
1 216
|
3 290
|
3 120
|
3 047
|
2 846
|
2 705
|
2 857
|
2 988
|
3 152
|
3 300
|
3 288
|
3 553
|
|
| Total Assets |
209 582
N/A
|
257 373
+23%
|
355 968
+38%
|
441 163
+24%
|
449 643
+2%
|
542 920
+21%
|
564 529
+4%
|
634 974
+12%
|
643 950
+1%
|
724 852
+13%
|
775 067
+7%
|
813 931
+5%
|
899 938
+11%
|
883 633
-2%
|
906 507
+3%
|
956 646
+6%
|
966 390
+1%
|
1 000 254
+4%
|
1 003 583
+0%
|
1 008 970
+1%
|
1 057 292
+5%
|
1 069 551
+1%
|
1 076 615
+1%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
225
|
251
|
382
|
749
|
1 151
|
446
|
706
|
374
|
639
|
1 128
|
1 129
|
1 132
|
1 478
|
1 748
|
2 147
|
2 169
|
1 601
|
1 080
|
1 326
|
1 541
|
3 232
|
4 040
|
4 344
|
|
| Accrued Liabilities |
281
|
258
|
302
|
1 168
|
890
|
835
|
1 074
|
1 533
|
1 464
|
1 038
|
1 388
|
2 057
|
1 275
|
1 107
|
1 349
|
581
|
1 421
|
836
|
1 474
|
2 614
|
1 471
|
1 696
|
1 740
|
|
| Short-Term Debt |
7 000
|
10 000
|
16 000
|
64 500
|
0
|
28 000
|
48 000
|
29 000
|
16 500
|
13 500
|
25 000
|
31 500
|
36 700
|
45 700
|
34 500
|
21 500
|
13 500
|
31 000
|
18 000
|
21 700
|
43 000
|
50 000
|
35 000
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
24 000
|
31 000
|
10 000
|
7 000
|
28 000
|
64 100
|
18 100
|
70 100
|
28 100
|
39 600
|
32 100
|
42 850
|
46 000
|
25 000
|
46 500
|
52 200
|
51 000
|
48 500
|
52 300
|
67 000
|
46 700
|
|
| Other Current Liabilities |
2 146
|
2 920
|
3 363
|
3 411
|
3 262
|
3 121
|
3 021
|
3 186
|
3 394
|
4 041
|
3 885
|
4 337
|
4 936
|
4 833
|
5 124
|
4 937
|
5 114
|
5 074
|
5 337
|
5 038
|
5 546
|
5 574
|
5 242
|
|
| Total Current Liabilities |
9 652
|
13 429
|
44 048
|
100 828
|
15 303
|
39 403
|
80 802
|
98 193
|
40 098
|
89 807
|
59 502
|
78 626
|
76 489
|
96 238
|
89 121
|
54 186
|
68 136
|
90 189
|
77 137
|
79 392
|
105 550
|
128 310
|
93 026
|
|
| Long-Term Debt |
69 000
|
89 000
|
82 000
|
107 000
|
134 500
|
164 500
|
144 500
|
169 350
|
234 750
|
222 150
|
267 050
|
252 450
|
304 650
|
267 800
|
295 000
|
337 993
|
329 993
|
335 793
|
350 493
|
353 193
|
354 893
|
340 893
|
379 493
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
346
|
211
|
123
|
123
|
116
|
167
|
167
|
290
|
723
|
1 281
|
1 818
|
2 407
|
2 407
|
3 742
|
4 493
|
|
| Other Liabilities |
15 370
|
17 665
|
22 938
|
25 886
|
27 572
|
32 967
|
33 121
|
34 895
|
36 086
|
40 254
|
42 977
|
46 109
|
49 916
|
50 069
|
51 897
|
53 198
|
54 768
|
57 689
|
57 688
|
56 216
|
56 039
|
55 182
|
56 774
|
|
| Total Liabilities |
94 022
N/A
|
120 094
+28%
|
148 986
+24%
|
233 714
+57%
|
177 374
-24%
|
236 870
+34%
|
258 423
+9%
|
302 437
+17%
|
311 279
+3%
|
352 422
+13%
|
369 651
+5%
|
377 308
+2%
|
431 171
+14%
|
414 274
-4%
|
436 185
+5%
|
445 667
+2%
|
453 620
+2%
|
484 952
+7%
|
487 135
+0%
|
491 208
+1%
|
518 889
+6%
|
528 128
+2%
|
533 786
+1%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
112 152
|
133 448
|
201 473
|
201 473
|
264 684
|
297 601
|
297 601
|
324 353
|
324 353
|
363 372
|
396 018
|
426 783
|
458 016
|
458 016
|
458 016
|
497 241
|
497 241
|
497 241
|
497 241
|
497 241
|
516 737
|
516 737
|
516 737
|
|
| Retained Earnings |
3 407
|
3 831
|
5 510
|
5 976
|
7 585
|
8 449
|
8 505
|
8 183
|
8 317
|
9 058
|
9 397
|
9 840
|
10 751
|
11 343
|
12 306
|
13 737
|
15 529
|
18 061
|
19 207
|
20 521
|
21 666
|
24 687
|
26 092
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
115 560
N/A
|
137 279
+19%
|
206 982
+51%
|
207 449
+0%
|
272 269
+31%
|
306 050
+12%
|
306 106
+0%
|
332 537
+9%
|
332 670
+0%
|
372 430
+12%
|
405 415
+9%
|
436 623
+8%
|
468 767
+7%
|
469 359
+0%
|
470 322
+0%
|
510 978
+9%
|
512 770
+0%
|
515 302
+0%
|
516 448
+0%
|
517 762
+0%
|
538 403
+4%
|
541 424
+1%
|
542 829
+0%
|
|
| Total Liabilities & Equity |
209 582
N/A
|
257 373
+23%
|
355 968
+38%
|
441 163
+24%
|
449 643
+2%
|
542 920
+21%
|
564 529
+4%
|
634 974
+12%
|
643 950
+1%
|
724 852
+13%
|
775 067
+7%
|
813 931
+5%
|
899 938
+11%
|
883 633
-2%
|
906 507
+3%
|
956 646
+6%
|
966 390
+1%
|
1 000 254
+4%
|
1 003 583
+0%
|
1 008 970
+1%
|
1 057 292
+5%
|
1 069 551
+1%
|
1 076 615
+1%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
2
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|