Kikkoman Corp
TSE:2801
Balance Sheet
Balance Sheet Decomposition
Kikkoman Corp
Kikkoman Corp
Balance Sheet
Kikkoman Corp
| 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 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
32 835
|
31 670
|
25 679
|
20 664
|
36 487
|
24 505
|
34 038
|
28 855
|
26 667
|
30 247
|
27 941
|
30 598
|
28 564
|
34 565
|
36 260
|
45 297
|
22 196
|
30 162
|
28 103
|
55 678
|
79 229
|
99 347
|
119 159
|
106 184
|
|
| Cash Equivalents |
32 835
|
31 670
|
25 679
|
20 664
|
36 487
|
24 505
|
34 038
|
28 855
|
26 667
|
30 247
|
27 941
|
30 598
|
28 564
|
34 565
|
36 260
|
45 297
|
22 196
|
30 162
|
28 103
|
55 678
|
79 229
|
99 347
|
119 159
|
106 184
|
|
| Short-Term Investments |
0
|
3 024
|
0
|
0
|
0
|
0
|
0
|
130
|
131
|
131
|
20 131
|
131
|
131
|
131
|
269
|
1 184
|
2 892
|
0
|
3 096
|
5 598
|
2 541
|
4 515
|
31 618
|
29 278
|
|
| Total Receivables |
40 512
|
39 918
|
39 460
|
42 916
|
43 866
|
49 689
|
48 210
|
39 898
|
40 907
|
38 608
|
42 051
|
45 291
|
46 948
|
49 719
|
51 525
|
54 447
|
57 953
|
60 002
|
61 608
|
62 579
|
69 407
|
75 070
|
83 822
|
82 584
|
|
| Accounts Receivables |
40 512
|
39 918
|
39 460
|
42 916
|
43 866
|
49 689
|
48 210
|
39 898
|
40 907
|
38 608
|
42 051
|
45 291
|
46 948
|
49 719
|
51 525
|
54 447
|
57 953
|
60 002
|
60 092
|
61 083
|
67 636
|
73 490
|
81 565
|
80 188
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 516
|
1 496
|
1 771
|
1 580
|
2 257
|
2 396
|
|
| Inventory |
28 525
|
25 239
|
24 726
|
26 427
|
27 142
|
29 910
|
29 720
|
28 964
|
32 231
|
30 983
|
34 225
|
37 620
|
42 432
|
49 009
|
48 457
|
49 615
|
53 645
|
58 840
|
60 956
|
63 085
|
82 700
|
92 222
|
94 970
|
104 896
|
|
| Other Current Assets |
13 530
|
7 878
|
9 900
|
10 770
|
11 647
|
12 286
|
17 030
|
15 502
|
14 653
|
9 473
|
9 456
|
12 957
|
15 147
|
16 183
|
9 783
|
16 415
|
7 161
|
7 514
|
5 951
|
5 406
|
6 315
|
10 057
|
12 913
|
11 907
|
|
| Total Current Assets |
115 402
|
107 729
|
99 765
|
100 777
|
119 142
|
116 390
|
128 998
|
113 349
|
114 589
|
109 442
|
133 804
|
126 597
|
133 222
|
149 749
|
146 294
|
166 958
|
143 847
|
156 518
|
159 714
|
192 346
|
240 192
|
281 211
|
342 482
|
334 849
|
|
| PP&E Net |
124 040
|
116 582
|
113 169
|
113 713
|
114 060
|
133 519
|
134 040
|
96 669
|
97 952
|
96 321
|
99 170
|
103 693
|
105 017
|
104 695
|
104 951
|
106 344
|
110 121
|
123 390
|
147 299
|
149 222
|
159 676
|
181 172
|
210 235
|
226 129
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
147 299
|
149 222
|
159 676
|
181 172
|
210 235
|
226 129
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
258 886
|
270 919
|
290 739
|
309 913
|
332 516
|
344 279
|
|
| Intangible Assets |
8 376
|
7 532
|
7 725
|
7 461
|
6 841
|
6 239
|
4 611
|
2 669
|
2 255
|
2 593
|
3 365
|
3 676
|
4 806
|
5 265
|
5 289
|
5 769
|
5 441
|
5 339
|
4 946
|
5 075
|
4 947
|
4 795
|
4 965
|
4 934
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
27 775
|
24 068
|
30 171
|
27 414
|
25 189
|
23 514
|
21 792
|
18 392
|
17 139
|
11 275
|
5 826
|
5 081
|
4 969
|
4 847
|
5 006
|
4 626
|
4 657
|
3 403
|
3 196
|
|
| Note Receivable |
4 062
|
3 681
|
3 851
|
8 804
|
3 780
|
4 116
|
3 216
|
2 412
|
2 891
|
1 318
|
589
|
691
|
673
|
770
|
920
|
919
|
773
|
1 491
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
33 668
|
29 345
|
46 511
|
58 496
|
82 631
|
55 155
|
38 326
|
50 765
|
54 542
|
54 206
|
59 536
|
70 858
|
75 609
|
86 483
|
86 109
|
63 180
|
65 151
|
59 207
|
73 569
|
76 200
|
82 192
|
83 141
|
90 327
|
90 647
|
|
| Other Long-Term Assets |
8 973
|
9 024
|
7 577
|
6 543
|
5 322
|
5 792
|
9 021
|
14 828
|
11 525
|
9 789
|
11 393
|
10 332
|
11 384
|
14 665
|
10 833
|
12 252
|
13 515
|
11 205
|
8 323
|
10 659
|
11 428
|
11 409
|
16 465
|
19 659
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
27 775
|
24 068
|
30 171
|
27 414
|
25 189
|
23 514
|
21 792
|
18 392
|
17 139
|
11 275
|
5 826
|
5 081
|
4 969
|
4 847
|
5 006
|
4 626
|
4 657
|
3 403
|
3 196
|
|
| Total Assets |
294 521
N/A
|
273 893
-7%
|
278 598
+2%
|
295 794
+6%
|
331 776
+12%
|
348 986
+5%
|
342 280
-2%
|
310 863
-9%
|
311 168
+0%
|
298 858
-4%
|
331 371
+11%
|
337 639
+2%
|
349 103
+3%
|
378 766
+8%
|
365 671
-3%
|
361 248
-1%
|
343 929
-5%
|
362 119
+5%
|
398 698
+10%
|
438 508
+10%
|
503 061
+15%
|
566 385
+13%
|
667 877
+18%
|
679 414
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
14 069
|
12 172
|
12 590
|
13 183
|
13 391
|
16 242
|
17 365
|
13 854
|
14 507
|
14 626
|
15 474
|
16 161
|
18 193
|
20 766
|
20 279
|
21 196
|
21 535
|
22 383
|
23 422
|
44 197
|
50 388
|
51 356
|
55 575
|
33 497
|
|
| Accrued Liabilities |
0
|
2 131
|
2 030
|
2 010
|
2 016
|
2 291
|
2 619
|
2 277
|
2 267
|
2 267
|
2 235
|
2 256
|
2 295
|
2 328
|
2 417
|
2 484
|
2 612
|
2 717
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
26 359
|
21 827
|
16 344
|
25 188
|
5 905
|
13 004
|
11 143
|
10 358
|
7 703
|
2 854
|
6 412
|
7 338
|
10 361
|
5 473
|
4 871
|
2 820
|
0
|
3 487
|
5 311
|
3 747
|
4 103
|
4 054
|
3 773
|
3 842
|
|
| Current Portion of Long-Term Debt |
10 000
|
0
|
0
|
7 000
|
2 920
|
11 444
|
852
|
510
|
2 407
|
2 271
|
20 068
|
57
|
2 666
|
2 070
|
2 051
|
44
|
3 725
|
50
|
4 621
|
5 170
|
4 713
|
18 158
|
6 975
|
6 791
|
|
| Other Current Liabilities |
26 939
|
19 345
|
20 731
|
21 969
|
22 513
|
23 846
|
25 339
|
21 565
|
18 969
|
19 482
|
16 925
|
20 541
|
22 103
|
22 942
|
27 949
|
25 331
|
29 609
|
27 603
|
34 763
|
19 582
|
24 021
|
25 187
|
28 748
|
43 921
|
|
| Total Current Liabilities |
77 367
|
55 475
|
51 695
|
69 350
|
46 745
|
66 827
|
57 318
|
48 564
|
45 853
|
41 500
|
61 114
|
46 353
|
55 618
|
53 579
|
57 567
|
51 875
|
57 481
|
56 240
|
68 117
|
72 696
|
83 225
|
98 755
|
95 071
|
88 051
|
|
| Long-Term Debt |
16 256
|
23 662
|
24 723
|
17 381
|
55 005
|
41 070
|
61 592
|
86 406
|
82 093
|
79 678
|
87 705
|
85 694
|
63 111
|
61 382
|
59 358
|
43 354
|
13 040
|
18 339
|
32 751
|
32 746
|
34 643
|
28 771
|
49 162
|
48 380
|
|
| Deferred Income Tax |
4 250
|
2 033
|
4 973
|
4 747
|
9 319
|
8 399
|
3 585
|
1 503
|
3 399
|
2 287
|
2 688
|
5 699
|
8 075
|
12 365
|
9 728
|
9 048
|
7 309
|
7 934
|
6 511
|
8 529
|
8 754
|
10 051
|
13 059
|
14 674
|
|
| Minority Interest |
18 523
|
19 273
|
20 196
|
22 627
|
23 331
|
31 396
|
32 159
|
1 644
|
1 623
|
1 690
|
1 410
|
1 174
|
1 203
|
1 922
|
1 991
|
4 427
|
5 216
|
5 022
|
5 285
|
5 384
|
6 091
|
6 456
|
6 899
|
7 510
|
|
| Other Liabilities |
45 812
|
41 646
|
35 159
|
34 321
|
28 699
|
25 773
|
20 369
|
12 573
|
12 735
|
12 794
|
12 512
|
12 037
|
11 892
|
13 009
|
13 343
|
12 534
|
12 810
|
9 155
|
13 776
|
11 023
|
12 532
|
11 839
|
12 330
|
12 260
|
|
| Total Liabilities |
162 208
N/A
|
142 089
-12%
|
136 746
-4%
|
148 426
+9%
|
163 099
+10%
|
173 465
+6%
|
175 023
+1%
|
150 690
-14%
|
145 703
-3%
|
137 949
-5%
|
165 429
+20%
|
150 957
-9%
|
139 899
-7%
|
142 257
+2%
|
141 987
0%
|
121 238
-15%
|
95 856
-21%
|
96 690
+1%
|
126 440
+31%
|
130 378
+3%
|
145 245
+11%
|
155 872
+7%
|
176 521
+13%
|
170 875
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
11 599
|
|
| Retained Earnings |
105 550
|
112 032
|
120 176
|
127 951
|
136 546
|
145 091
|
155 014
|
146 188
|
151 764
|
156 427
|
162 328
|
170 214
|
178 296
|
190 440
|
208 035
|
222 614
|
238 660
|
225 835
|
240 646
|
267 073
|
297 116
|
329 482
|
376 307
|
415 215
|
|
| Additional Paid In Capital |
5 768
|
5 768
|
5 770
|
5 773
|
5 775
|
5 782
|
5 791
|
21 212
|
21 212
|
21 210
|
21 209
|
21 227
|
21 377
|
21 405
|
13 912
|
13 914
|
13 915
|
13 695
|
13 695
|
13 695
|
13 696
|
13 745
|
13 873
|
13 860
|
|
| Unrealized Security Profit/Loss |
8 022
|
4 597
|
11 012
|
11 008
|
19 497
|
16 387
|
5 603
|
1 818
|
257
|
1 918
|
1 316
|
4 813
|
9 623
|
19 103
|
18 728
|
20 306
|
20 956
|
17 521
|
15 411
|
17 088
|
17 506
|
18 232
|
24 657
|
23 527
|
|
| Treasury Stock |
244
|
695
|
1 042
|
2 553
|
2 668
|
2 786
|
2 928
|
3 811
|
4 066
|
5 214
|
5 275
|
10 352
|
10 121
|
20 680
|
30 833
|
30 600
|
35 616
|
3 631
|
3 641
|
3 658
|
6 808
|
7 326
|
16 973
|
31 808
|
|
| Other Equity |
1 618
|
1 496
|
5 665
|
6 408
|
2 073
|
552
|
7 824
|
13 197
|
14 789
|
21 194
|
22 603
|
10 819
|
1 570
|
14 642
|
2 243
|
2 177
|
1 441
|
410
|
5 452
|
2 333
|
24 707
|
44 781
|
81 893
|
76 146
|
|
| Total Equity |
132 313
N/A
|
131 805
0%
|
141 850
+8%
|
147 370
+4%
|
168 676
+14%
|
175 521
+4%
|
167 255
-5%
|
160 173
-4%
|
165 463
+3%
|
160 910
-3%
|
165 942
+3%
|
186 682
+12%
|
209 204
+12%
|
236 509
+13%
|
223 684
-5%
|
240 010
+7%
|
248 073
+3%
|
265 429
+7%
|
272 258
+3%
|
308 130
+13%
|
357 816
+16%
|
410 513
+15%
|
491 356
+20%
|
508 539
+3%
|
|
| Total Liabilities & Equity |
294 521
N/A
|
273 894
-7%
|
278 596
+2%
|
295 796
+6%
|
331 775
+12%
|
348 986
+5%
|
342 278
-2%
|
310 863
-9%
|
311 166
+0%
|
298 859
-4%
|
331 371
+11%
|
337 639
+2%
|
349 103
+3%
|
378 766
+8%
|
365 671
-3%
|
361 248
-1%
|
343 929
-5%
|
362 119
+5%
|
398 698
+10%
|
438 508
+10%
|
503 061
+15%
|
566 385
+13%
|
667 877
+18%
|
679 414
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
197
|
196
|
195
|
194
|
194
|
194
|
194
|
207
|
206
|
205
|
205
|
200
|
200
|
195
|
193
|
193
|
192
|
192
|
192
|
960
|
958
|
957
|
951
|
943
|
|