Toyo Suisan Kaisha Ltd
TSE:2875
Balance Sheet
Balance Sheet Decomposition
Toyo Suisan Kaisha Ltd
Toyo Suisan Kaisha Ltd
Balance Sheet
Toyo Suisan Kaisha Ltd
| 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 |
20 679
|
24 275
|
28 881
|
31 686
|
33 093
|
37 141
|
29 833
|
33 000
|
31 134
|
34 648
|
43 207
|
50 496
|
54 082
|
68 331
|
73 564
|
78 209
|
75 770
|
86 280
|
112 754
|
117 544
|
112 922
|
124 013
|
189 706
|
257 470
|
|
| Cash Equivalents |
20 679
|
24 275
|
28 881
|
31 686
|
33 093
|
37 141
|
29 833
|
33 000
|
31 134
|
34 648
|
43 207
|
50 496
|
54 082
|
68 331
|
73 564
|
78 209
|
75 770
|
86 280
|
112 754
|
117 544
|
112 922
|
124 013
|
189 706
|
257 470
|
|
| Short-Term Investments |
0
|
46
|
0
|
0
|
0
|
86
|
8 000
|
17 000
|
16 000
|
23 000
|
17 001
|
27 501
|
34 200
|
38 000
|
39 000
|
43 000
|
43 000
|
32 000
|
23 000
|
42 000
|
65 000
|
62 000
|
65 000
|
0
|
|
| Total Receivables |
44 317
|
41 316
|
39 472
|
39 945
|
43 024
|
43 066
|
39 032
|
38 635
|
38 461
|
39 261
|
48 235
|
45 441
|
48 488
|
46 303
|
48 409
|
49 822
|
53 759
|
53 804
|
56 457
|
50 968
|
56 077
|
58 805
|
64 232
|
63 179
|
|
| Accounts Receivables |
44 317
|
41 316
|
39 472
|
39 945
|
43 024
|
43 066
|
39 032
|
38 635
|
38 461
|
39 261
|
48 235
|
45 441
|
48 488
|
46 303
|
48 409
|
49 822
|
53 759
|
53 804
|
56 457
|
50 968
|
55 188
|
57 903
|
63 366
|
62 340
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
889
|
902
|
866
|
839
|
|
| Inventory |
21 291
|
23 643
|
20 842
|
21 660
|
21 737
|
20 126
|
18 930
|
19 942
|
17 258
|
16 167
|
20 837
|
20 174
|
23 086
|
23 565
|
20 723
|
21 394
|
23 824
|
26 222
|
20 007
|
24 340
|
26 313
|
34 405
|
37 016
|
38 944
|
|
| Other Current Assets |
5 465
|
7 882
|
8 246
|
7 657
|
5 212
|
4 661
|
4 735
|
4 845
|
5 753
|
5 644
|
4 916
|
5 749
|
5 048
|
5 044
|
5 392
|
4 889
|
4 410
|
4 992
|
3 414
|
3 126
|
3 094
|
5 853
|
6 590
|
7 128
|
|
| Total Current Assets |
91 752
|
97 162
|
97 441
|
100 948
|
103 066
|
105 080
|
100 530
|
113 422
|
108 606
|
118 720
|
134 196
|
149 361
|
164 904
|
181 243
|
187 088
|
197 314
|
200 763
|
203 298
|
215 632
|
237 978
|
263 406
|
285 076
|
362 544
|
366 721
|
|
| PP&E Net |
103 588
|
103 581
|
98 769
|
97 403
|
96 437
|
91 530
|
86 502
|
87 573
|
101 709
|
95 499
|
97 581
|
102 262
|
119 179
|
120 669
|
124 940
|
129 355
|
136 098
|
152 776
|
156 181
|
157 938
|
159 195
|
159 922
|
166 863
|
183 599
|
|
| PP&E Gross |
103 588
|
103 581
|
98 769
|
97 403
|
96 437
|
91 530
|
86 502
|
87 573
|
101 709
|
95 499
|
97 581
|
102 262
|
119 179
|
120 669
|
124 940
|
129 355
|
136 098
|
152 776
|
156 181
|
157 938
|
159 195
|
159 922
|
166 863
|
183 599
|
|
| Accumulated Depreciation |
98 309
|
99 971
|
102 138
|
106 080
|
111 373
|
107 800
|
117 405
|
123 080
|
125 644
|
124 795
|
129 790
|
138 609
|
153 388
|
165 518
|
172 516
|
173 112
|
173 158
|
185 008
|
194 234
|
206 705
|
222 108
|
238 527
|
259 403
|
268 248
|
|
| Intangible Assets |
1 700
|
1 434
|
2 488
|
2 631
|
2 362
|
2 319
|
1 690
|
1 811
|
2 097
|
1 706
|
2 051
|
2 349
|
2 408
|
3 232
|
3 054
|
2 428
|
1 738
|
1 604
|
1 443
|
1 267
|
1 311
|
2 553
|
2 648
|
4 910
|
|
| Goodwill |
74
|
114
|
18
|
4
|
38
|
241
|
161
|
121
|
71
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
670
|
|
| Note Receivable |
337
|
331
|
264
|
219
|
299
|
192
|
134
|
85
|
17
|
122
|
127
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
16 521
|
13 553
|
16 243
|
15 686
|
18 721
|
18 318
|
14 903
|
13 594
|
14 690
|
14 160
|
14 947
|
18 385
|
20 114
|
26 745
|
28 105
|
29 689
|
31 316
|
30 409
|
27 018
|
29 169
|
28 256
|
29 164
|
36 605
|
35 123
|
|
| Other Long-Term Assets |
8 732
|
8 611
|
7 150
|
3 295
|
2 378
|
2 166
|
2 115
|
2 068
|
2 045
|
2 298
|
2 512
|
2 501
|
2 182
|
2 044
|
2 209
|
2 288
|
1 927
|
2 103
|
2 334
|
2 299
|
2 502
|
20 368
|
2 334
|
3 955
|
|
| Other Assets |
74
|
114
|
18
|
4
|
38
|
241
|
161
|
121
|
71
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
670
|
|
| Total Assets |
222 704
N/A
|
224 786
+1%
|
222 373
-1%
|
220 186
-1%
|
223 301
+1%
|
219 846
-2%
|
206 035
-6%
|
218 674
+6%
|
229 235
+5%
|
232 525
+1%
|
251 414
+8%
|
274 889
+9%
|
308 787
+12%
|
333 933
+8%
|
345 396
+3%
|
361 074
+5%
|
371 842
+3%
|
390 190
+5%
|
402 608
+3%
|
428 651
+6%
|
454 670
+6%
|
497 083
+9%
|
570 994
+15%
|
594 978
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
18 920
|
19 613
|
18 918
|
18 866
|
19 999
|
19 204
|
19 653
|
20 439
|
18 697
|
18 904
|
21 997
|
21 711
|
24 331
|
24 770
|
23 975
|
24 339
|
26 036
|
26 320
|
25 531
|
24 825
|
28 452
|
32 320
|
32 443
|
34 959
|
|
| Accrued Liabilities |
16 924
|
17 485
|
16 970
|
16 417
|
18 207
|
17 708
|
15 509
|
16 739
|
16 976
|
17 053
|
17 686
|
18 457
|
19 553
|
17 694
|
19 674
|
19 909
|
21 148
|
21 185
|
23 389
|
23 219
|
24 211
|
25 678
|
27 050
|
27 370
|
|
| Short-Term Debt |
15 667
|
12 818
|
8 410
|
3 728
|
1 632
|
3 030
|
1 441
|
1 535
|
1 714
|
1 945
|
325
|
212
|
201
|
227
|
274
|
267
|
285
|
644
|
324
|
350
|
378
|
377
|
390
|
442
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
189
|
20 189
|
166
|
10 142
|
142
|
82
|
52
|
52
|
12
|
0
|
322
|
305
|
246
|
243
|
229
|
254
|
310
|
296
|
285
|
294
|
288
|
288
|
|
| Other Current Liabilities |
5 046
|
5 502
|
4 088
|
5 298
|
6 566
|
5 368
|
4 471
|
5 731
|
4 495
|
4 038
|
6 845
|
6 787
|
6 262
|
4 864
|
6 320
|
5 461
|
5 377
|
5 467
|
7 102
|
9 160
|
5 712
|
5 979
|
9 675
|
10 241
|
|
| Total Current Liabilities |
56 557
|
55 418
|
48 575
|
64 498
|
46 570
|
55 452
|
41 216
|
44 526
|
41 934
|
41 992
|
46 865
|
47 167
|
50 669
|
47 860
|
50 489
|
50 219
|
53 075
|
53 870
|
56 656
|
57 850
|
59 038
|
64 648
|
69 846
|
73 300
|
|
| Long-Term Debt |
32 865
|
31 480
|
31 240
|
10 680
|
10 487
|
341
|
198
|
116
|
64
|
12
|
0
|
0
|
3 946
|
4 179
|
3 958
|
3 955
|
3 766
|
3 664
|
3 734
|
3 519
|
3 286
|
3 075
|
2 885
|
2 671
|
|
| Deferred Income Tax |
2 120
|
2 218
|
2 196
|
2 205
|
5 104
|
3 569
|
1 901
|
999
|
1 233
|
890
|
885
|
1 177
|
3 652
|
5 877
|
4 211
|
4 021
|
2 432
|
3 476
|
2 185
|
1 983
|
1 975
|
2 447
|
5 689
|
5 558
|
|
| Minority Interest |
9 686
|
7 265
|
7 856
|
9 014
|
9 972
|
10 512
|
11 323
|
11 658
|
9 278
|
9 682
|
10 152
|
10 487
|
13 371
|
10 241
|
10 770
|
10 596
|
10 974
|
11 090
|
11 345
|
11 860
|
12 262
|
12 573
|
12 217
|
12 452
|
|
| Other Liabilities |
23 856
|
23 897
|
23 280
|
13 338
|
13 600
|
12 983
|
13 622
|
14 347
|
15 716
|
16 826
|
16 999
|
17 373
|
13 584
|
16 068
|
20 538
|
21 084
|
21 688
|
21 451
|
22 039
|
21 980
|
23 226
|
22 163
|
18 040
|
19 805
|
|
| Total Liabilities |
125 084
N/A
|
120 278
-4%
|
113 147
-6%
|
99 735
-12%
|
85 733
-14%
|
82 857
-3%
|
68 260
-18%
|
71 646
+5%
|
68 225
-5%
|
69 402
+2%
|
74 901
+8%
|
76 204
+2%
|
85 222
+12%
|
84 225
-1%
|
89 966
+7%
|
89 875
0%
|
91 935
+2%
|
93 551
+2%
|
95 959
+3%
|
97 192
+1%
|
99 787
+3%
|
104 906
+5%
|
108 677
+4%
|
113 786
+5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
18 969
|
|
| Retained Earnings |
62 267
|
68 353
|
75 482
|
86 159
|
98 366
|
101 597
|
110 734
|
121 503
|
136 951
|
144 769
|
158 052
|
171 246
|
189 404
|
200 821
|
213 567
|
228 277
|
240 580
|
252 891
|
268 100
|
289 000
|
302 223
|
326 158
|
369 556
|
413 220
|
|
| Additional Paid In Capital |
20 155
|
20 155
|
20 155
|
20 155
|
20 155
|
21 412
|
21 412
|
21 412
|
22 516
|
22 516
|
22 516
|
22 516
|
22 516
|
22 516
|
22 517
|
22 942
|
22 942
|
22 942
|
22 942
|
22 942
|
22 942
|
22 941
|
22 941
|
22 940
|
|
| Unrealized Security Profit/Loss |
1 414
|
855
|
1 374
|
1 683
|
4 073
|
2 555
|
340
|
260
|
364
|
432
|
322
|
2 185
|
3 281
|
7 049
|
0
|
8 738
|
9 680
|
9 853
|
7 372
|
9 006
|
8 330
|
8 899
|
14 025
|
13 021
|
|
| Treasury Stock |
3 957
|
1 093
|
2 853
|
2 926
|
3 049
|
6 898
|
7 001
|
7 157
|
8 086
|
8 111
|
8 129
|
8 145
|
8 207
|
8 220
|
0
|
8 225
|
8 227
|
8 228
|
8 230
|
8 233
|
8 234
|
8 236
|
8 239
|
32 181
|
|
| Other Equity |
1 599
|
1 020
|
3 903
|
3 592
|
949
|
646
|
6 678
|
7 437
|
9 705
|
14 587
|
15 217
|
8 086
|
2 398
|
8 573
|
796
|
498
|
4 037
|
212
|
2 504
|
225
|
10 653
|
23 446
|
45 065
|
45 223
|
|
| Total Equity |
97 619
N/A
|
104 509
+7%
|
109 224
+5%
|
120 448
+10%
|
137 565
+14%
|
136 989
0%
|
137 776
+1%
|
147 030
+7%
|
161 009
+10%
|
163 124
+1%
|
176 513
+8%
|
198 685
+13%
|
223 565
+13%
|
249 708
+12%
|
255 430
+2%
|
271 199
+6%
|
279 907
+3%
|
296 639
+6%
|
306 649
+3%
|
331 459
+8%
|
354 883
+7%
|
392 177
+11%
|
462 317
+18%
|
481 192
+4%
|
|
| Total Liabilities & Equity |
222 703
N/A
|
224 787
+1%
|
222 371
-1%
|
220 183
-1%
|
223 298
+1%
|
219 846
-2%
|
206 036
-6%
|
218 676
+6%
|
229 234
+5%
|
232 526
+1%
|
251 414
+8%
|
274 889
+9%
|
308 787
+12%
|
333 933
+8%
|
345 396
+3%
|
361 074
+5%
|
371 842
+3%
|
390 190
+5%
|
402 608
+3%
|
428 651
+6%
|
454 670
+6%
|
497 083
+9%
|
570 994
+15%
|
594 978
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
111
|
109
|
104
|
108
|
107
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
100
|
|