Kyushu Railway Co
TSE:9142
Balance Sheet
Balance Sheet Decomposition
Kyushu Railway Co
Current Assets | 213.3B |
Cash & Short-Term Investments | 62.8B |
Receivables | 48.1B |
Other Current Assets | 102.4B |
Non-Current Assets | 849.4B |
Long-Term Investments | 52.5B |
PP&E | 689.4B |
Intangibles | 6.2B |
Other Non-Current Assets | 101.3B |
Current Liabilities | 204.6B |
Accounts Payable | 21.7B |
Accrued Liabilities | 4.2B |
Short-Term Debt | 52.2B |
Other Current Liabilities | 126.5B |
Non-Current Liabilities | 421.2B |
Long-Term Debt | 314.9B |
Other Non-Current Liabilities | 106.3B |
Balance Sheet
Kyushu Railway Co
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
8 770
|
8 673
|
7 337
|
15 064
|
16 971
|
23 817
|
22 927
|
39 709
|
37 283
|
|
Cash Equivalents |
8 770
|
8 673
|
7 337
|
15 064
|
16 971
|
23 817
|
22 927
|
39 709
|
37 283
|
|
Short-Term Investments |
30 700
|
50 080
|
64 849
|
65 077
|
19 926
|
0
|
42 096
|
39 027
|
15 022
|
|
Total Receivables |
43 176
|
36 169
|
57 180
|
45 012
|
54 912
|
42 751
|
51 869
|
47 718
|
52 658
|
|
Accounts Receivables |
28 568
|
28 057
|
47 434
|
45 012
|
54 912
|
42 751
|
51 869
|
46 503
|
51 143
|
|
Other Receivables |
14 608
|
8 112
|
9 746
|
0
|
0
|
0
|
0
|
1 215
|
1 515
|
|
Inventory |
40 881
|
36 163
|
36 171
|
44 974
|
51 331
|
55 640
|
42 364
|
47 445
|
65 133
|
|
Other Current Assets |
33 188
|
34 748
|
33 069
|
30 273
|
38 487
|
39 085
|
41 650
|
32 823
|
27 049
|
|
Total Current Assets |
156 715
|
165 833
|
198 606
|
200 400
|
181 627
|
161 293
|
200 906
|
206 722
|
197 145
|
|
PP&E Net |
532 441
|
274 308
|
326 081
|
390 690
|
461 321
|
517 992
|
532 021
|
575 308
|
632 205
|
|
Intangible Assets |
8 512
|
6 031
|
5 824
|
5 908
|
5 215
|
6 280
|
3 940
|
5 735
|
6 203
|
|
Note Receivable |
8 108
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
14 163
|
11 772
|
17 063
|
22 687
|
24 403
|
38 835
|
45 162
|
45 086
|
50 381
|
|
Other Long-Term Assets |
421 015
|
188 732
|
129 095
|
129 706
|
128 917
|
104 190
|
109 350
|
119 129
|
110 765
|
|
Total Assets |
1 140 954
N/A
|
646 676
-43%
|
676 669
+5%
|
749 391
+11%
|
801 483
+7%
|
828 590
+3%
|
891 379
+8%
|
951 980
+7%
|
996 699
+5%
|
|
Liabilities | ||||||||||
Accounts Payable |
30 473
|
34 363
|
37 089
|
38 480
|
33 132
|
32 460
|
31 942
|
28 908
|
27 292
|
|
Accrued Liabilities |
8 723
|
8 693
|
8 607
|
9 260
|
8 996
|
8 922
|
5 814
|
7 066
|
8 107
|
|
Short-Term Debt |
596
|
664
|
490
|
4 528
|
9 002
|
10 572
|
6 885
|
41 070
|
21 996
|
|
Current Portion of Long-Term Debt |
3 593
|
1 219
|
1 125
|
9 132
|
7 646
|
35 061
|
9 983
|
14 176
|
43 861
|
|
Other Current Liabilities |
91 590
|
101 427
|
87 634
|
103 324
|
113 538
|
113 233
|
90 057
|
90 854
|
94 162
|
|
Total Current Liabilities |
134 975
|
146 366
|
134 945
|
164 724
|
172 314
|
200 248
|
144 681
|
182 074
|
195 418
|
|
Long-Term Debt |
117 803
|
79 989
|
78 912
|
85 454
|
101 734
|
111 968
|
251 573
|
285 323
|
301 814
|
|
Minority Interest |
4 754
|
5 469
|
5 408
|
6 037
|
5 890
|
5 004
|
5 218
|
692
|
797
|
|
Other Liabilities |
116 940
|
114 576
|
114 365
|
116 012
|
106 692
|
98 076
|
99 717
|
95 559
|
92 617
|
|
Total Liabilities |
374 472
N/A
|
346 400
-7%
|
333 630
-4%
|
372 227
+12%
|
386 630
+4%
|
415 296
+7%
|
501 189
+21%
|
563 648
+12%
|
590 646
+5%
|
|
Equity | ||||||||||
Common Stock |
403 700
|
16 000
|
16 000
|
16 000
|
16 000
|
16 000
|
16 000
|
16 000
|
16 000
|
|
Retained Earnings |
149 708
|
283 381
|
86 987
|
124 997
|
160 558
|
176 329
|
150 017
|
147 941
|
164 479
|
|
Additional Paid In Capital |
171 908
|
559 735
|
234 263
|
234 270
|
233 983
|
224 024
|
224 021
|
225 847
|
225 814
|
|
Unrealized Security Profit/Loss |
46 236
|
0
|
10 312
|
9 981
|
11 677
|
4 422
|
7 079
|
4 781
|
4 562
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
599
|
594
|
591
|
584
|
|
Other Equity |
5 070
|
4 869
|
4 523
|
8 084
|
7 365
|
6 882
|
6 333
|
5 646
|
4 218
|
|
Total Equity |
766 482
N/A
|
300 276
-61%
|
343 039
+14%
|
377 164
+10%
|
414 853
+10%
|
413 294
0%
|
390 190
-6%
|
388 332
0%
|
406 053
+5%
|
|
Total Liabilities & Equity |
1 140 954
N/A
|
646 676
-43%
|
676 669
+5%
|
749 391
+11%
|
801 483
+7%
|
828 590
+3%
|
891 379
+8%
|
951 980
+7%
|
996 699
+5%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
160
|
160
|
160
|
160
|
160
|
157
|
157
|
157
|
157
|