Tokyotokeiba Co Ltd
TSE:9672
Balance Sheet
Balance Sheet Decomposition
Tokyotokeiba Co Ltd
Current Assets | 21.8B |
Cash & Short-Term Investments | 17.2B |
Receivables | 4.1B |
Other Current Assets | 570.5m |
Non-Current Assets | 94B |
Long-Term Investments | 1.8B |
PP&E | 83.2B |
Intangibles | 5.7B |
Other Non-Current Assets | 3.2B |
Current Liabilities | 7.9B |
Accounts Payable | 1.5B |
Accrued Liabilities | 651.9m |
Short-Term Debt | 41.2m |
Other Current Liabilities | 5.7B |
Non-Current Liabilities | 21.2B |
Long-Term Debt | 17.3B |
Other Non-Current Liabilities | 3.9B |
Balance Sheet
Tokyotokeiba Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
5 659
|
8 354
|
11 740
|
8 713
|
15 673
|
11 171
|
15 717
|
22 210
|
28 241
|
14 162
|
|
Cash Equivalents |
5 659
|
8 354
|
11 740
|
8 713
|
15 673
|
11 171
|
15 717
|
22 210
|
28 241
|
14 162
|
|
Short-Term Investments |
3 659
|
3 710
|
2 640
|
2 240
|
1 440
|
2 577
|
5 077
|
4 640
|
4 319
|
3 000
|
|
Total Receivables |
2 307
|
2 099
|
2 074
|
2 704
|
2 639
|
3 004
|
4 529
|
3 200
|
4 080
|
4 067
|
|
Accounts Receivables |
2 307
|
2 099
|
2 074
|
2 704
|
2 639
|
3 004
|
4 529
|
3 200
|
4 080
|
4 056
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
|
Inventory |
79
|
152
|
90
|
105
|
98
|
98
|
91
|
96
|
103
|
137
|
|
Other Current Assets |
402
|
428
|
694
|
2 350
|
317
|
621
|
267
|
402
|
716
|
434
|
|
Total Current Assets |
12 105
|
14 742
|
17 239
|
16 112
|
20 168
|
17 471
|
25 681
|
30 547
|
37 458
|
21 799
|
|
PP&E Net |
61 619
|
62 161
|
61 313
|
65 041
|
67 473
|
70 502
|
65 394
|
72 470
|
76 302
|
83 237
|
|
Intangible Assets |
736
|
775
|
692
|
632
|
370
|
2 140
|
2 544
|
2 797
|
6 332
|
5 699
|
|
Goodwill |
0
|
180
|
142
|
104
|
66
|
28
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
1 516
|
3 007
|
2 805
|
2 816
|
2 656
|
2 205
|
2 139
|
1 960
|
1 618
|
1 808
|
|
Other Long-Term Assets |
1 726
|
1 422
|
882
|
640
|
1 746
|
1 598
|
2 591
|
2 340
|
2 937
|
3 249
|
|
Other Assets |
0
|
180
|
142
|
104
|
66
|
28
|
0
|
0
|
0
|
0
|
|
Total Assets |
77 701
N/A
|
82 288
+6%
|
83 072
+1%
|
85 346
+3%
|
92 479
+8%
|
93 944
+2%
|
98 350
+5%
|
110 114
+12%
|
124 648
+13%
|
115 792
-7%
|
|
Liabilities | |||||||||||
Accounts Payable |
559
|
608
|
596
|
952
|
1 150
|
793
|
584
|
896
|
1 282
|
1 497
|
|
Accrued Liabilities |
414
|
146
|
447
|
358
|
100
|
300
|
1 301
|
532
|
270
|
652
|
|
Short-Term Debt |
0
|
0
|
79
|
33
|
41
|
41
|
41
|
21
|
41
|
41
|
|
Current Portion of Long-Term Debt |
0
|
116
|
5 000
|
12 500
|
1 000
|
1 000
|
1 000
|
1 000
|
11 000
|
1 500
|
|
Other Current Liabilities |
2 067
|
4 442
|
3 268
|
3 019
|
4 729
|
3 944
|
4 983
|
5 969
|
13 944
|
4 224
|
|
Total Current Liabilities |
3 041
|
5 312
|
9 390
|
16 863
|
7 020
|
6 078
|
7 910
|
8 418
|
26 538
|
7 914
|
|
Long-Term Debt |
17 000
|
17 094
|
12 000
|
4 125
|
18 000
|
17 000
|
16 000
|
25 000
|
14 000
|
17 250
|
|
Deferred Income Tax |
0
|
5
|
4
|
8
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
|
Other Liabilities |
4 096
|
4 772
|
4 496
|
4 400
|
4 288
|
3 874
|
3 905
|
3 850
|
3 821
|
3 840
|
|
Total Liabilities |
24 137
N/A
|
27 183
+13%
|
25 890
-5%
|
25 395
-2%
|
29 309
+15%
|
26 951
-8%
|
27 815
+3%
|
37 268
+34%
|
44 359
+19%
|
29 076
-34%
|
|
Equity | |||||||||||
Common Stock |
10 586
|
10 586
|
10 586
|
10 586
|
10 586
|
10 586
|
10 586
|
10 586
|
10 586
|
10 586
|
|
Retained Earnings |
36 127
|
37 562
|
39 650
|
42 418
|
45 792
|
49 565
|
53 169
|
60 541
|
68 145
|
74 542
|
|
Additional Paid In Capital |
6 858
|
6 858
|
6 858
|
6 858
|
6 858
|
6 858
|
6 858
|
6 858
|
6 858
|
6 791
|
|
Unrealized Security Profit/Loss |
378
|
498
|
495
|
519
|
383
|
443
|
397
|
355
|
202
|
313
|
|
Treasury Stock |
385
|
399
|
406
|
430
|
449
|
460
|
476
|
5 493
|
5 503
|
5 516
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
53 564
N/A
|
55 104
+3%
|
57 182
+4%
|
59 951
+5%
|
63 170
+5%
|
66 992
+6%
|
70 535
+5%
|
72 846
+3%
|
80 289
+10%
|
86 716
+8%
|
|
Total Liabilities & Equity |
77 701
N/A
|
82 288
+6%
|
83 072
+1%
|
85 346
+3%
|
92 479
+8%
|
93 944
+2%
|
98 350
+5%
|
110 114
+12%
|
124 648
+13%
|
115 792
-7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
29
|
29
|
29
|
29
|
29
|
29
|
29
|
27
|
27
|
27
|