Seino Holdings Co Ltd
TSE:9076
Balance Sheet
Balance Sheet Decomposition
Seino Holdings Co Ltd
Current Assets | 219.7B |
Cash & Short-Term Investments | 67.3B |
Receivables | 121.6B |
Other Current Assets | 30.7B |
Non-Current Assets | 454.4B |
Long-Term Investments | 76.9B |
PP&E | 344B |
Intangibles | 15.7B |
Other Non-Current Assets | 17.8B |
Current Liabilities | 107.1B |
Accounts Payable | 54B |
Accrued Liabilities | 17.2B |
Short-Term Debt | 3.8B |
Other Current Liabilities | 32.1B |
Non-Current Liabilities | 144.4B |
Long-Term Debt | 32.7B |
Other Non-Current Liabilities | 111.8B |
Balance Sheet
Seino Holdings 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 |
67 658
|
75 652
|
75 143
|
76 430
|
91 597
|
93 397
|
95 846
|
76 454
|
94 488
|
106 752
|
|
Cash Equivalents |
67 658
|
75 652
|
75 143
|
76 430
|
91 597
|
93 397
|
95 846
|
76 454
|
94 488
|
106 752
|
|
Short-Term Investments |
30 070
|
16 345
|
16 300
|
21 600
|
12 600
|
18 600
|
14 207
|
26 600
|
14 000
|
3 000
|
|
Total Receivables |
106 652
|
105 046
|
109 053
|
112 442
|
119 562
|
120 697
|
118 784
|
120 188
|
119 354
|
120 085
|
|
Accounts Receivables |
97 926
|
97 042
|
101 293
|
104 751
|
111 205
|
112 851
|
112 016
|
114 108
|
113 650
|
114 264
|
|
Other Receivables |
8 726
|
8 004
|
7 760
|
7 691
|
8 357
|
7 846
|
6 768
|
6 080
|
5 704
|
5 821
|
|
Inventory |
8 281
|
9 965
|
10 758
|
12 546
|
14 889
|
13 168
|
13 778
|
13 544
|
11 236
|
16 388
|
|
Other Current Assets |
9 212
|
14 329
|
10 023
|
9 774
|
5 234
|
5 821
|
5 716
|
5 925
|
6 500
|
9 207
|
|
Total Current Assets |
221 873
|
221 337
|
221 277
|
232 792
|
243 882
|
251 683
|
248 331
|
242 711
|
245 578
|
255 432
|
|
PP&E Net |
270 887
|
275 033
|
290 150
|
290 705
|
295 321
|
310 633
|
315 984
|
334 604
|
341 679
|
343 226
|
|
Intangible Assets |
4 373
|
4 150
|
3 969
|
3 922
|
3 997
|
4 321
|
4 614
|
4 981
|
5 432
|
5 905
|
|
Goodwill |
11
|
5
|
15 803
|
14 698
|
14 080
|
14 629
|
13 093
|
11 480
|
11 126
|
11 602
|
|
Note Receivable |
136
|
119
|
0
|
230
|
221
|
218
|
224
|
225
|
232
|
243
|
|
Long-Term Investments |
28 527
|
33 753
|
32 420
|
37 233
|
51 486
|
54 460
|
51 439
|
58 939
|
60 767
|
65 291
|
|
Other Long-Term Assets |
16 604
|
14 127
|
15 693
|
14 683
|
19 741
|
22 039
|
20 847
|
19 307
|
20 452
|
22 194
|
|
Other Assets |
11
|
5
|
15 803
|
14 698
|
14 080
|
14 629
|
13 093
|
11 480
|
11 126
|
11 602
|
|
Total Assets |
542 411
N/A
|
548 524
+1%
|
579 564
+6%
|
594 263
+3%
|
628 728
+6%
|
657 983
+5%
|
654 532
-1%
|
672 247
+3%
|
685 266
+2%
|
703 893
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
57 587
|
44 080
|
43 147
|
44 959
|
51 620
|
54 413
|
48 710
|
48 641
|
48 914
|
49 874
|
|
Accrued Liabilities |
16 795
|
22 710
|
19 657
|
21 161
|
22 787
|
23 922
|
24 413
|
24 134
|
22 596
|
22 616
|
|
Short-Term Debt |
2 465
|
2 519
|
2 767
|
2 703
|
3 610
|
5 470
|
4 130
|
4 470
|
3 241
|
4 760
|
|
Current Portion of Long-Term Debt |
76
|
33
|
482
|
676
|
6 967
|
2 608
|
2 342
|
2 186
|
2 602
|
2 489
|
|
Other Current Liabilities |
35 473
|
32 487
|
38 153
|
36 979
|
40 886
|
43 944
|
31 987
|
31 562
|
32 627
|
33 227
|
|
Total Current Liabilities |
112 396
|
101 829
|
104 206
|
106 478
|
125 870
|
130 357
|
111 582
|
110 993
|
109 980
|
112 966
|
|
Long-Term Debt |
10 132
|
10 090
|
21 346
|
22 207
|
10 806
|
17 294
|
15 656
|
42 290
|
44 323
|
42 902
|
|
Deferred Income Tax |
8 474
|
4 363
|
2 985
|
2 797
|
3 221
|
2 934
|
2 706
|
3 023
|
3 000
|
2 960
|
|
Minority Interest |
8 863
|
9 568
|
6 138
|
6 100
|
6 815
|
6 654
|
6 649
|
3 374
|
3 628
|
4 880
|
|
Other Liabilities |
65 071
|
68 928
|
80 021
|
81 482
|
83 092
|
81 191
|
91 775
|
93 307
|
94 443
|
95 338
|
|
Total Liabilities |
204 936
N/A
|
194 778
-5%
|
214 696
+10%
|
219 064
+2%
|
229 804
+5%
|
238 430
+4%
|
228 368
-4%
|
252 987
+11%
|
255 374
+1%
|
259 046
+1%
|
|
Equity | |||||||||||
Common Stock |
42 481
|
42 481
|
42 481
|
42 481
|
42 481
|
42 481
|
42 481
|
42 481
|
42 481
|
42 481
|
|
Retained Earnings |
222 861
|
235 133
|
247 617
|
260 275
|
274 993
|
290 156
|
312 202
|
321 178
|
332 860
|
346 418
|
|
Additional Paid In Capital |
74 260
|
74 260
|
80 584
|
80 631
|
82 040
|
83 748
|
83 744
|
81 625
|
80 940
|
80 874
|
|
Unrealized Security Profit/Loss |
7 789
|
11 818
|
0
|
11 460
|
14 603
|
12 595
|
9 789
|
15 222
|
14 498
|
13 667
|
|
Treasury Stock |
8 686
|
8 703
|
0
|
12 554
|
8 955
|
4 452
|
15 837
|
35 497
|
37 138
|
36 422
|
|
Other Equity |
1 230
|
1 243
|
6 653
|
7 094
|
6 238
|
4 975
|
6 215
|
5 749
|
3 749
|
2 171
|
|
Total Equity |
337 475
N/A
|
353 746
+5%
|
364 868
+3%
|
375 199
+3%
|
398 924
+6%
|
419 553
+5%
|
426 164
+2%
|
419 260
-2%
|
429 892
+3%
|
444 847
+3%
|
|
Total Liabilities & Equity |
542 411
N/A
|
548 524
+1%
|
579 564
+6%
|
594 263
+3%
|
628 728
+6%
|
657 983
+5%
|
654 532
-1%
|
672 247
+3%
|
685 266
+2%
|
703 893
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
199
|
199
|
199
|
196
|
200
|
204
|
196
|
182
|
181
|
182
|