Asahi Group Holdings Ltd
TSE:2502
Balance Sheet
Balance Sheet Decomposition
Asahi Group Holdings Ltd
Asahi Group Holdings Ltd
Balance Sheet
Asahi Group Holdings Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
20 307
|
18 516
|
11 699
|
14 156
|
15 433
|
15 873
|
11 627
|
12 771
|
19 583
|
11 534
|
16 893
|
34 573
|
42 200
|
65 064
|
43 290
|
48 459
|
58 054
|
57 317
|
48 489
|
48 460
|
52 743
|
37 438
|
59 945
|
83 961
|
|
| Cash Equivalents |
20 307
|
18 516
|
11 699
|
14 156
|
15 433
|
15 873
|
11 627
|
12 771
|
19 583
|
11 534
|
16 893
|
34 573
|
42 200
|
65 064
|
43 290
|
48 459
|
58 054
|
57 317
|
48 489
|
48 460
|
52 743
|
37 438
|
59 945
|
83 961
|
|
| Short-Term Investments |
0
|
0
|
0
|
2 172
|
5
|
5 320
|
52
|
301
|
0
|
0
|
0
|
0
|
0
|
0
|
6 360
|
3 428
|
6 896
|
7 025
|
51 277
|
4 226
|
7 119
|
10 028
|
10 469
|
17 079
|
|
| Total Receivables |
253 954
|
248 350
|
250 109
|
269 333
|
244 369
|
269 040
|
271 662
|
259 004
|
266 893
|
268 694
|
276 270
|
312 094
|
313 989
|
348 175
|
376 568
|
411 501
|
445 790
|
464 587
|
432 561
|
403 327
|
398 206
|
423 030
|
468 563
|
445 179
|
|
| Accounts Receivables |
253 954
|
248 350
|
250 109
|
269 333
|
244 369
|
269 040
|
271 662
|
259 004
|
266 893
|
268 694
|
276 270
|
312 094
|
313 989
|
348 175
|
360 041
|
383 608
|
418 113
|
410 228
|
390 491
|
353 421
|
372 236
|
386 794
|
427 970
|
396 738
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 527
|
27 893
|
27 677
|
54 359
|
42 070
|
49 906
|
25 970
|
36 236
|
40 593
|
48 441
|
|
| Inventory |
93 908
|
96 210
|
89 067
|
85 190
|
86 423
|
92 344
|
90 436
|
97 038
|
97 442
|
95 358
|
102 629
|
113 518
|
118 302
|
124 548
|
129 494
|
136 460
|
155 938
|
160 319
|
171 717
|
183 166
|
200 828
|
234 969
|
267 317
|
271 430
|
|
| Other Current Assets |
44 458
|
41 163
|
42 384
|
49 927
|
39 219
|
46 372
|
37 432
|
43 227
|
44 127
|
45 464
|
61 351
|
69 004
|
60 399
|
66 055
|
21 835
|
35 178
|
145 748
|
25 328
|
31 069
|
49 907
|
41 280
|
32 064
|
40 659
|
40 242
|
|
| Total Current Assets |
412 627
|
404 239
|
393 259
|
420 778
|
385 449
|
428 949
|
411 209
|
412 341
|
428 045
|
421 050
|
457 143
|
529 189
|
534 890
|
603 842
|
577 547
|
635 026
|
812 426
|
714 576
|
735 113
|
689 086
|
700 176
|
737 529
|
846 953
|
857 891
|
|
| PP&E Net |
741 827
|
718 728
|
693 569
|
657 508
|
634 348
|
635 017
|
622 718
|
606 790
|
599 108
|
557 100
|
536 236
|
583 398
|
584 219
|
605 415
|
518 576
|
570 771
|
717 914
|
689 985
|
735 022
|
810 264
|
818 398
|
834 721
|
888 070
|
935 441
|
|
| PP&E Gross |
741 827
|
718 728
|
693 569
|
657 508
|
634 348
|
635 017
|
622 718
|
606 790
|
599 108
|
557 100
|
536 236
|
583 398
|
584 219
|
605 415
|
518 576
|
570 771
|
717 914
|
689 985
|
735 022
|
810 264
|
818 398
|
834 721
|
888 070
|
935 441
|
|
| Accumulated Depreciation |
419 929
|
441 590
|
487 350
|
508 803
|
538 424
|
582 152
|
607 340
|
632 478
|
676 740
|
661 886
|
695 066
|
781 921
|
819 831
|
792 803
|
821 035
|
829 760
|
861 875
|
876 180
|
974 574
|
970 137
|
1 089 064
|
1 154 037
|
1 257 367
|
1 365 347
|
|
| Intangible Assets |
11 651
|
17 751
|
17 588
|
18 410
|
23 556
|
13 751
|
15 696
|
15 696
|
40 427
|
37 640
|
49 880
|
95 373
|
93 822
|
99 931
|
98 477
|
252 167
|
800 732
|
723 456
|
695 492
|
978 042
|
1 002 772
|
1 060 958
|
1 136 809
|
1 150 471
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
32 635
|
65 325
|
60 675
|
100 314
|
84 172
|
184 407
|
203 764
|
196 203
|
195 859
|
125 008
|
247 322
|
737 947
|
705 087
|
702 930
|
1 723 943
|
1 816 862
|
1 966 971
|
2 147 139
|
2 203 425
|
|
| Note Receivable |
6 120
|
6 221
|
3 886
|
5 392
|
5 366
|
3 401
|
5 759
|
6 034
|
4 975
|
6 602
|
5 103
|
4 232
|
6 962
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
97 316
|
76 645
|
68 137
|
93 653
|
126 981
|
126 796
|
158 037
|
142 731
|
208 464
|
237 508
|
237 840
|
268 241
|
333 680
|
377 693
|
426 673
|
339 984
|
223 988
|
193 201
|
207 412
|
165 320
|
132 935
|
132 502
|
162 249
|
154 909
|
|
| Other Long-Term Assets |
71 557
|
71 146
|
67 963
|
55 068
|
42 519
|
47 943
|
45 640
|
54 785
|
52 310
|
61 273
|
59 291
|
47 990
|
41 779
|
51 534
|
58 392
|
49 062
|
53 815
|
53 010
|
64 819
|
72 723
|
76 605
|
97 663
|
104 693
|
101 268
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
32 635
|
65 325
|
60 675
|
100 314
|
84 172
|
184 407
|
203 764
|
196 203
|
195 859
|
125 008
|
247 322
|
737 947
|
705 087
|
702 930
|
1 723 943
|
1 816 862
|
1 966 971
|
2 147 139
|
2 203 425
|
|
| Total Assets |
1 341 098
N/A
|
1 294 730
-3%
|
1 244 402
-4%
|
1 250 809
+1%
|
1 218 219
-3%
|
1 288 492
+6%
|
1 324 384
+3%
|
1 299 052
-2%
|
1 433 643
+10%
|
1 405 345
-2%
|
1 529 900
+9%
|
1 732 187
+13%
|
1 791 555
+3%
|
1 936 609
+8%
|
1 804 673
-7%
|
2 094 332
+16%
|
3 346 822
+60%
|
3 079 315
-8%
|
3 140 788
+2%
|
4 439 378
+41%
|
4 547 748
+2%
|
4 830 344
+6%
|
5 285 913
+9%
|
5 403 405
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
86 642
|
82 346
|
81 056
|
84 585
|
93 155
|
106 592
|
100 720
|
99 674
|
100 998
|
102 948
|
104 527
|
117 774
|
118 650
|
130 402
|
273 092
|
159 455
|
206 343
|
193 532
|
198 544
|
235 479
|
251 923
|
291 432
|
1 058 132
|
1 064 229
|
|
| Accrued Liabilities |
204 662
|
195 472
|
204 775
|
214 029
|
183 492
|
188 681
|
190 735
|
188 838
|
187 405
|
187 198
|
193 403
|
194 835
|
191 764
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
104 553
|
112 670
|
56 737
|
38 864
|
69 137
|
91 329
|
155 908
|
83 828
|
145 818
|
74 105
|
118 218
|
227 330
|
195 971
|
249 938
|
211 750
|
199 972
|
241 208
|
132 806
|
183 079
|
672 079
|
232 301
|
224 302
|
23 846
|
4 206
|
|
| Current Portion of Long-Term Debt |
74 329
|
66 210
|
63 586
|
59 702
|
52 168
|
54 329
|
47 071
|
38 728
|
42 433
|
28 165
|
77 661
|
23 341
|
33 894
|
41 990
|
37 459
|
81 898
|
118 514
|
136 985
|
225 180
|
252 681
|
191 351
|
142 965
|
366 002
|
446 923
|
|
| Other Current Liabilities |
148 661
|
139 977
|
136 148
|
134 504
|
101 985
|
119 983
|
102 357
|
104 989
|
97 122
|
107 451
|
108 352
|
116 788
|
125 802
|
122 244
|
194 287
|
378 231
|
486 092
|
476 268
|
468 870
|
492 416
|
567 316
|
607 247
|
663 751
|
715 820
|
|
| Total Current Liabilities |
618 847
|
596 675
|
542 302
|
531 684
|
499 937
|
560 914
|
596 791
|
516 057
|
573 776
|
499 867
|
602 161
|
680 068
|
666 081
|
757 374
|
716 588
|
819 556
|
1 052 157
|
939 591
|
1 075 673
|
1 652 655
|
1 242 891
|
1 265 946
|
1 396 950
|
1 510 308
|
|
| Long-Term Debt |
238 284
|
223 325
|
215 959
|
204 521
|
167 896
|
144 443
|
129 477
|
179 703
|
212 996
|
225 326
|
215 545
|
229 156
|
197 100
|
202 754
|
165 231
|
288 490
|
902 203
|
777 256
|
534 955
|
898 867
|
1 172 551
|
1 130 042
|
1 020 950
|
828 047
|
|
| Deferred Income Tax |
0
|
26
|
304
|
448
|
708
|
5 166
|
5 018
|
6 112
|
4 860
|
4 831
|
6 601
|
31 433
|
37 745
|
48 611
|
37 245
|
57 252
|
156 780
|
137 277
|
147 969
|
205 275
|
203 579
|
213 494
|
233 190
|
238 593
|
|
| Minority Interest |
17 690
|
14 543
|
17 494
|
26 827
|
26 976
|
33 067
|
15 115
|
13 033
|
4 229
|
478
|
2 065
|
3 060
|
8 186
|
15 419
|
14 261
|
9 750
|
7 612
|
3 227
|
1 965
|
1 691
|
2 043
|
2 210
|
5 233
|
5 250
|
|
| Other Liabilities |
80 310
|
72 621
|
70 189
|
69 501
|
67 810
|
68 196
|
63 316
|
62 552
|
64 311
|
62 653
|
61 793
|
64 651
|
63 148
|
31 360
|
81 927
|
82 929
|
82 934
|
75 544
|
133 912
|
164 765
|
169 579
|
157 917
|
169 042
|
152 406
|
|
| Total Liabilities |
955 131
N/A
|
907 190
-5%
|
846 248
-7%
|
832 981
-2%
|
763 327
-8%
|
811 786
+6%
|
809 717
0%
|
777 457
-4%
|
860 172
+11%
|
793 155
-8%
|
888 165
+12%
|
1 008 368
+14%
|
972 260
-4%
|
1 055 518
+9%
|
1 015 252
-4%
|
1 257 977
+24%
|
2 201 686
+75%
|
1 932 895
-12%
|
1 894 474
-2%
|
2 923 253
+54%
|
2 790 643
-5%
|
2 769 609
-1%
|
2 825 365
+2%
|
2 734 604
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
182 530
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
182 531
|
220 044
|
220 044
|
220 044
|
220 044
|
220 044
|
|
| Retained Earnings |
20 864
|
32 423
|
50 409
|
74 053
|
106 426
|
142 329
|
178 079
|
214 189
|
252 146
|
295 228
|
338 809
|
383 177
|
428 661
|
477 427
|
549 084
|
589 935
|
713 146
|
821 120
|
918 523
|
967 230
|
1 064 644
|
1 165 542
|
1 282 432
|
1 418 660
|
|
| Additional Paid In Capital |
180 894
|
180 894
|
181 281
|
181 282
|
163 709
|
150 504
|
151 259
|
151 147
|
151 048
|
150 910
|
150 788
|
150 641
|
152 537
|
143 339
|
120 524
|
118 668
|
119 051
|
119 128
|
119 163
|
161 783
|
161 731
|
161 793
|
161 867
|
162 216
|
|
| Unrealized Security Profit/Loss |
0
|
63
|
1 793
|
4 769
|
16 584
|
14 563
|
13 037
|
2 862
|
2 444
|
198
|
2 685
|
3 259
|
20 981
|
28 850
|
36 596
|
51 881
|
71 386
|
53 015
|
63 354
|
39 605
|
37 975
|
35 667
|
49 086
|
50 929
|
|
| Treasury Stock |
598
|
9 348
|
18 026
|
24 885
|
17 317
|
16 946
|
14 674
|
29 579
|
29 283
|
28 721
|
28 295
|
27 763
|
40 032
|
58 176
|
77 377
|
76 709
|
76 747
|
76 997
|
77 011
|
1 031
|
923
|
1 178
|
1 190
|
31 214
|
|
| Other Equity |
2 274
|
974
|
163
|
76
|
2 957
|
3 725
|
4 434
|
443
|
14 585
|
12 044
|
585
|
31 974
|
74 617
|
107 120
|
21 937
|
29 951
|
135 769
|
47 623
|
39 754
|
128 494
|
273 634
|
478 867
|
748 309
|
848 166
|
|
| Total Equity |
385 964
N/A
|
387 537
+0%
|
398 151
+3%
|
417 826
+5%
|
454 890
+9%
|
476 706
+5%
|
514 666
+8%
|
521 593
+1%
|
573 471
+10%
|
612 190
+7%
|
641 733
+5%
|
723 819
+13%
|
819 295
+13%
|
881 091
+8%
|
789 421
-10%
|
836 355
+6%
|
1 145 136
+37%
|
1 146 420
+0%
|
1 246 314
+9%
|
1 516 125
+22%
|
1 757 105
+16%
|
2 060 735
+17%
|
2 460 548
+19%
|
2 668 801
+8%
|
|
| Total Liabilities & Equity |
1 341 095
N/A
|
1 294 727
-3%
|
1 244 399
-4%
|
1 250 807
+1%
|
1 218 217
-3%
|
1 288 492
+6%
|
1 324 383
+3%
|
1 299 050
-2%
|
1 433 643
+10%
|
1 405 345
-2%
|
1 529 898
+9%
|
1 732 187
+13%
|
1 791 555
+3%
|
1 936 609
+8%
|
1 804 673
-7%
|
2 094 332
+16%
|
3 346 822
+60%
|
3 079 315
-8%
|
3 140 788
+2%
|
4 439 378
+41%
|
4 547 748
+2%
|
4 830 344
+6%
|
5 285 913
+9%
|
5 403 405
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
514
|
503
|
491
|
485
|
478
|
471
|
472
|
465
|
465
|
465
|
466
|
466
|
462
|
463
|
458
|
458
|
458
|
458
|
458
|
507
|
1 520
|
1 520
|
1 520
|
1 503
|
|