Benesse Holdings Inc
TSE:9783
Balance Sheet
Balance Sheet Decomposition
Benesse Holdings Inc
Benesse Holdings Inc
Balance Sheet
Benesse Holdings Inc
| Mar-2000 | Mar-2001 | Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
32 973
|
25 018
|
32 943
|
39 995
|
55 391
|
46 612
|
35 843
|
40 293
|
50 414
|
42 784
|
48 877
|
93 982
|
72 647
|
72 464
|
79 726
|
104 541
|
91 892
|
113 542
|
134 206
|
109 681
|
152 507
|
151 012
|
125 786
|
115 674
|
|
| Cash Equivalents |
32 973
|
25 018
|
32 943
|
39 995
|
55 391
|
46 612
|
35 843
|
40 293
|
50 414
|
42 784
|
48 877
|
93 982
|
72 647
|
72 464
|
79 726
|
104 541
|
91 892
|
113 542
|
134 206
|
109 681
|
152 507
|
151 012
|
125 786
|
115 674
|
|
| Short-Term Investments |
47 869
|
51 682
|
34 483
|
43 156
|
44 701
|
54 367
|
43 465
|
44 366
|
38 296
|
43 517
|
31 631
|
32 053
|
49 128
|
57 491
|
51 279
|
24 313
|
44 501
|
30 301
|
23 599
|
34 466
|
2 904
|
5 951
|
18 995
|
20 497
|
|
| Total Receivables |
13 236
|
15 075
|
16 104
|
13 902
|
17 260
|
20 072
|
37 923
|
49 765
|
58 427
|
60 930
|
64 510
|
66 512
|
72 340
|
74 932
|
78 063
|
71 406
|
71 102
|
68 775
|
70 938
|
76 804
|
77 877
|
84 875
|
83 295
|
83 266
|
|
| Accounts Receivables |
13 236
|
15 075
|
16 104
|
13 902
|
17 260
|
20 072
|
20 912
|
21 954
|
26 455
|
22 612
|
22 478
|
24 649
|
25 656
|
28 422
|
29 516
|
29 927
|
31 141
|
30 427
|
29 317
|
31 492
|
29 112
|
27 687
|
25 296
|
26 734
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
17 011
|
27 811
|
31 972
|
38 318
|
42 032
|
41 863
|
46 684
|
46 510
|
48 547
|
41 479
|
39 961
|
38 348
|
41 621
|
45 312
|
48 765
|
57 188
|
57 999
|
56 532
|
|
| Inventory |
15 824
|
14 900
|
17 809
|
12 955
|
12 145
|
13 052
|
15 146
|
15 551
|
17 042
|
19 577
|
19 010
|
20 282
|
22 632
|
26 823
|
38 004
|
31 205
|
23 523
|
25 098
|
29 703
|
30 947
|
30 083
|
31 533
|
34 698
|
34 541
|
|
| Other Current Assets |
7 055
|
9 458
|
12 209
|
11 917
|
18 205
|
24 045
|
18 504
|
23 589
|
11 717
|
13 039
|
15 656
|
20 712
|
13 267
|
16 953
|
15 707
|
19 813
|
12 584
|
13 071
|
8 452
|
12 412
|
9 983
|
12 323
|
11 884
|
11 648
|
|
| Total Current Assets |
116 957
|
116 133
|
113 548
|
121 925
|
147 702
|
158 148
|
150 881
|
173 564
|
175 896
|
179 847
|
179 684
|
233 541
|
230 014
|
248 663
|
262 779
|
251 278
|
243 602
|
250 787
|
266 898
|
264 310
|
273 354
|
285 694
|
274 658
|
265 626
|
|
| PP&E Net |
76 291
|
78 840
|
78 695
|
71 428
|
69 394
|
69 800
|
71 146
|
71 812
|
72 606
|
74 609
|
75 995
|
75 123
|
91 105
|
97 765
|
107 440
|
121 996
|
129 743
|
136 231
|
139 395
|
147 352
|
150 388
|
157 016
|
156 807
|
163 099
|
|
| PP&E Gross |
76 291
|
78 840
|
78 695
|
71 428
|
69 394
|
69 800
|
71 146
|
71 812
|
72 606
|
74 609
|
75 995
|
75 123
|
91 105
|
97 765
|
107 440
|
121 996
|
129 743
|
136 231
|
139 395
|
147 352
|
150 388
|
157 016
|
156 807
|
163 099
|
|
| Accumulated Depreciation |
29 399
|
33 110
|
36 662
|
39 368
|
40 803
|
42 490
|
45 083
|
48 827
|
53 081
|
55 233
|
59 542
|
62 016
|
67 574
|
73 846
|
80 445
|
86 052
|
90 288
|
93 878
|
98 306
|
103 388
|
110 136
|
113 954
|
111 351
|
118 904
|
|
| Intangible Assets |
9 047
|
9 579
|
11 258
|
10 156
|
8 870
|
8 941
|
9 770
|
11 931
|
14 217
|
16 737
|
23 962
|
27 914
|
31 878
|
34 737
|
38 706
|
39 829
|
35 177
|
30 307
|
26 049
|
26 463
|
27 205
|
28 013
|
27 461
|
26 360
|
|
| Goodwill |
49 630
|
56 612
|
48 107
|
38 917
|
34 979
|
33 908
|
43 733
|
41 836
|
44 848
|
13 157
|
18 537
|
15 620
|
23 452
|
20 233
|
19 325
|
18 526
|
16 150
|
13 611
|
10 657
|
12 703
|
8 629
|
10 177
|
12 121
|
11 192
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 536
|
4 837
|
4 780
|
4 490
|
4 896
|
0
|
4 412
|
4 160
|
3 927
|
3 589
|
3 338
|
3 017
|
2 784
|
|
| Long-Term Investments |
22 760
|
31 920
|
22 348
|
14 096
|
12 965
|
17 857
|
34 498
|
28 568
|
33 057
|
29 374
|
25 143
|
16 797
|
16 527
|
19 108
|
18 088
|
13 831
|
13 870
|
14 379
|
14 203
|
13 142
|
16 484
|
16 749
|
21 620
|
24 738
|
|
| Other Long-Term Assets |
23 135
|
16 172
|
17 429
|
18 989
|
18 184
|
19 008
|
20 195
|
21 378
|
25 954
|
29 398
|
32 826
|
31 579
|
34 267
|
34 973
|
36 766
|
40 598
|
31 801
|
32 177
|
35 233
|
36 785
|
37 776
|
40 995
|
44 914
|
47 761
|
|
| Other Assets |
49 630
|
56 612
|
48 107
|
38 917
|
34 979
|
33 908
|
43 733
|
41 836
|
44 848
|
13 157
|
18 537
|
15 620
|
23 452
|
20 233
|
19 325
|
18 526
|
16 150
|
13 611
|
10 657
|
12 703
|
8 629
|
10 177
|
12 121
|
11 192
|
|
| Total Assets |
297 820
N/A
|
309 256
+4%
|
291 385
-6%
|
275 511
-5%
|
292 094
+6%
|
307 662
+5%
|
330 223
+7%
|
349 089
+6%
|
366 578
+5%
|
343 122
-6%
|
356 147
+4%
|
405 110
+14%
|
432 080
+7%
|
460 259
+7%
|
487 594
+6%
|
490 954
+1%
|
474 926
-3%
|
481 904
+1%
|
496 595
+3%
|
504 682
+2%
|
517 425
+3%
|
541 982
+5%
|
540 598
0%
|
541 560
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
11 203
|
11 198
|
11 677
|
9 520
|
10 470
|
11 869
|
12 190
|
12 262
|
11 762
|
12 398
|
12 025
|
13 114
|
14 198
|
14 721
|
18 037
|
19 937
|
12 695
|
16 707
|
17 033
|
15 748
|
15 802
|
14 079
|
16 241
|
16 065
|
|
| Accrued Liabilities |
2 165
|
2 793
|
2 696
|
2 034
|
3 345
|
4 183
|
4 371
|
5 175
|
6 187
|
6 461
|
6 366
|
6 484
|
6 943
|
7 198
|
7 172
|
6 828
|
6 797
|
6 863
|
7 465
|
7 054
|
7 907
|
8 305
|
7 909
|
7 864
|
|
| Short-Term Debt |
15
|
202
|
1 170
|
310
|
1 055
|
1 099
|
508
|
796
|
1 187
|
1 628
|
1 447
|
467
|
270
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 658
|
2 590
|
1 347
|
751
|
1 410
|
1 151
|
1 206
|
546
|
683
|
281
|
122
|
44
|
259
|
250
|
6 250
|
6 250
|
1 926
|
0
|
5 000
|
19 186
|
17 030
|
3 393
|
8 543
|
8 607
|
|
| Other Current Liabilities |
83 734
|
85 094
|
76 418
|
73 572
|
85 873
|
93 633
|
102 825
|
111 741
|
120 452
|
127 054
|
119 426
|
129 174
|
131 331
|
135 122
|
141 484
|
133 844
|
124 263
|
124 094
|
132 088
|
132 247
|
136 793
|
150 101
|
147 484
|
136 141
|
|
| Total Current Liabilities |
98 775
|
101 877
|
93 308
|
86 187
|
102 153
|
111 935
|
121 100
|
130 520
|
140 271
|
147 822
|
139 386
|
149 283
|
153 001
|
157 291
|
172 943
|
187 296
|
145 681
|
147 664
|
161 586
|
174 235
|
177 532
|
175 878
|
180 177
|
168 677
|
|
| Long-Term Debt |
18 679
|
17 692
|
10 950
|
4 280
|
4 314
|
3 473
|
2 903
|
740
|
536
|
269
|
219
|
27 077
|
43 630
|
50 643
|
52 933
|
48 886
|
92 089
|
103 692
|
103 976
|
99 066
|
106 580
|
133 866
|
131 417
|
135 345
|
|
| Deferred Income Tax |
409
|
409
|
409
|
443
|
371
|
318
|
574
|
553
|
23
|
301
|
668
|
611
|
2 411
|
2 580
|
2 921
|
4 251
|
3 626
|
560
|
456
|
1 261
|
640
|
681
|
596
|
670
|
|
| Minority Interest |
7 061
|
6 662
|
929
|
573
|
545
|
225
|
319
|
261
|
3 514
|
5 059
|
5 667
|
5 065
|
5 543
|
5 671
|
5 891
|
5 472
|
6 415
|
6 782
|
3 858
|
5 616
|
6 196
|
5 157
|
6 791
|
6 921
|
|
| Other Liabilities |
12 594
|
12 602
|
13 961
|
14 597
|
13 928
|
16 998
|
19 033
|
19 976
|
23 405
|
26 234
|
32 703
|
35 346
|
38 848
|
42 266
|
43 688
|
52 629
|
54 264
|
54 822
|
55 455
|
55 021
|
57 334
|
56 520
|
72 245
|
75 614
|
|
| Total Liabilities |
137 518
N/A
|
139 242
+1%
|
119 557
-14%
|
106 080
-11%
|
121 311
+14%
|
132 949
+10%
|
143 929
+8%
|
152 050
+6%
|
167 749
+10%
|
179 685
+7%
|
178 643
-1%
|
217 382
+22%
|
243 433
+12%
|
258 451
+6%
|
278 376
+8%
|
298 534
+7%
|
302 075
+1%
|
313 520
+4%
|
325 331
+4%
|
335 199
+3%
|
348 282
+4%
|
372 102
+7%
|
391 226
+5%
|
387 227
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 600
|
13 623
|
13 661
|
13 700
|
13 739
|
13 780
|
13 817
|
|
| Retained Earnings |
117 993
|
130 708
|
127 519
|
130 447
|
136 608
|
145 535
|
154 155
|
164 086
|
170 641
|
152 790
|
166 039
|
178 025
|
177 546
|
183 393
|
193 820
|
173 920
|
156 612
|
151 106
|
154 344
|
152 269
|
153 235
|
151 539
|
125 527
|
131 498
|
|
| Additional Paid In Capital |
28 714
|
29 358
|
29 358
|
29 358
|
29 358
|
29 359
|
29 358
|
29 358
|
29 358
|
29 358
|
29 358
|
29 381
|
29 358
|
29 358
|
29 358
|
29 358
|
29 479
|
29 479
|
29 556
|
29 554
|
29 593
|
29 631
|
28 391
|
28 432
|
|
| Unrealized Security Profit/Loss |
0
|
757
|
355
|
91
|
489
|
617
|
879
|
786
|
473
|
1 634
|
88
|
17
|
280
|
1 183
|
1 712
|
2 235
|
0
|
1 605
|
1 719
|
1 372
|
466
|
1 166
|
407
|
918
|
|
| Treasury Stock |
6
|
0
|
2
|
2 597
|
4 660
|
9 026
|
9 985
|
9 439
|
12 773
|
25 451
|
26 527
|
26 067
|
23 844
|
18 007
|
21 730
|
21 732
|
0
|
21 736
|
21 358
|
21 360
|
21 362
|
21 362
|
21 363
|
21 365
|
|
| Other Equity |
0
|
4 412
|
1 706
|
1 289
|
4 614
|
5 375
|
1 714
|
1 352
|
1 526
|
5 226
|
5 056
|
7 194
|
8 295
|
7 719
|
7 542
|
4 961
|
6 468
|
5 670
|
6 620
|
6 013
|
6 489
|
4 833
|
2 630
|
2 869
|
|
| Total Equity |
160 301
N/A
|
170 011
+6%
|
171 826
+1%
|
169 428
-1%
|
170 781
+1%
|
174 710
+2%
|
186 293
+7%
|
197 039
+6%
|
198 827
+1%
|
163 437
-18%
|
177 502
+9%
|
187 728
+6%
|
188 645
+0%
|
201 808
+7%
|
209 218
+4%
|
192 420
-8%
|
172 851
-10%
|
168 384
-3%
|
171 264
+2%
|
169 483
-1%
|
169 143
0%
|
169 880
+0%
|
149 372
-12%
|
154 333
+3%
|
|
| Total Liabilities & Equity |
297 819
N/A
|
309 253
+4%
|
291 383
-6%
|
275 508
-5%
|
292 092
+6%
|
307 659
+5%
|
330 222
+7%
|
349 089
+6%
|
366 576
+5%
|
343 122
-6%
|
356 145
+4%
|
405 110
+14%
|
432 078
+7%
|
460 259
+7%
|
487 594
+6%
|
490 954
+1%
|
474 926
-3%
|
481 904
+1%
|
496 595
+3%
|
504 682
+2%
|
517 425
+3%
|
541 982
+5%
|
540 598
0%
|
541 560
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
106
|
106
|
106
|
105
|
104
|
103
|
102
|
103
|
102
|
99
|
99
|
99
|
97
|
97
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
|