Isetan Mitsukoshi Holdings Ltd
TSE:3099
Balance Sheet
Balance Sheet Decomposition
Isetan Mitsukoshi Holdings Ltd
Isetan Mitsukoshi Holdings Ltd
Balance Sheet
Isetan Mitsukoshi Holdings Ltd
| 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 |
41 102
|
37 682
|
56 940
|
39 137
|
38 630
|
55 123
|
58 855
|
67 971
|
61 722
|
55 710
|
47 345
|
74 301
|
100 041
|
81 194
|
105 692
|
68 177
|
38 795
|
|
| Cash Equivalents |
41 102
|
37 682
|
56 940
|
39 137
|
38 630
|
55 123
|
58 855
|
67 971
|
61 722
|
55 710
|
47 345
|
74 301
|
100 041
|
81 194
|
105 692
|
68 177
|
38 795
|
|
| Short-Term Investments |
566
|
567
|
1 001
|
268
|
159
|
728
|
1 652
|
5
|
953
|
380
|
405
|
1 718
|
1 683
|
768
|
859
|
1 183
|
915
|
|
| Total Receivables |
101 395
|
94 373
|
84 507
|
102 425
|
107 911
|
135 902
|
123 065
|
125 453
|
131 095
|
130 888
|
135 123
|
115 705
|
112 210
|
116 685
|
129 656
|
150 387
|
151 585
|
|
| Accounts Receivables |
101 395
|
94 373
|
84 507
|
102 425
|
107 911
|
135 902
|
123 065
|
125 453
|
131 095
|
130 888
|
135 123
|
115 705
|
112 210
|
116 685
|
129 656
|
150 387
|
151 585
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
66 402
|
57 653
|
57 113
|
56 052
|
55 873
|
57 417
|
59 721
|
61 364
|
59 626
|
51 889
|
46 833
|
41 578
|
29 781
|
25 404
|
25 983
|
25 254
|
24 481
|
|
| Other Current Assets |
51 388
|
34 974
|
43 227
|
62 326
|
50 299
|
50 487
|
52 965
|
51 538
|
58 037
|
26 856
|
38 545
|
39 011
|
38 733
|
23 706
|
25 545
|
41 775
|
39 140
|
|
| Total Current Assets |
260 853
|
225 249
|
242 788
|
260 208
|
252 872
|
299 657
|
296 258
|
306 331
|
311 433
|
265 723
|
268 251
|
272 313
|
282 448
|
247 757
|
287 735
|
286 776
|
254 916
|
|
| PP&E Net |
784 811
|
743 910
|
746 704
|
733 684
|
728 679
|
733 081
|
731 095
|
731 302
|
728 471
|
744 624
|
739 754
|
734 972
|
710 252
|
708 010
|
703 470
|
704 831
|
709 305
|
|
| PP&E Gross |
784 811
|
743 910
|
746 704
|
733 684
|
728 679
|
733 081
|
731 095
|
731 302
|
728 471
|
744 624
|
739 754
|
734 972
|
710 252
|
708 010
|
703 470
|
704 831
|
709 305
|
|
| Accumulated Depreciation |
317 694
|
318 066
|
325 392
|
337 750
|
343 820
|
352 371
|
362 108
|
366 238
|
384 166
|
389 868
|
377 473
|
361 435
|
359 117
|
355 314
|
370 508
|
381 206
|
399 455
|
|
| Intangible Assets |
74 642
|
48 104
|
48 768
|
48 821
|
50 429
|
52 211
|
55 653
|
58 583
|
63 132
|
52 570
|
43 202
|
40 747
|
38 863
|
40 765
|
40 720
|
40 601
|
40 757
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 345
|
6 794
|
23
|
15
|
0
|
0
|
10 332
|
9 489
|
0
|
|
| Note Receivable |
12 727
|
12 932
|
13 061
|
770
|
667
|
592
|
503
|
0
|
938
|
332
|
278
|
229
|
177
|
129
|
80
|
13
|
4 035
|
|
| Long-Term Investments |
95 189
|
94 798
|
88 911
|
84 894
|
94 026
|
104 989
|
118 408
|
114 569
|
116 061
|
126 673
|
122 849
|
108 743
|
110 558
|
120 413
|
120 864
|
132 956
|
148 975
|
|
| Other Long-Term Assets |
123 404
|
113 006
|
97 537
|
99 570
|
97 004
|
94 128
|
89 643
|
81 828
|
75 397
|
78 819
|
73 070
|
66 781
|
56 005
|
51 500
|
54 107
|
50 437
|
47 738
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 345
|
6 794
|
23
|
15
|
0
|
0
|
10 332
|
9 489
|
0
|
|
| Total Assets |
1 351 626
N/A
|
1 237 999
-8%
|
1 237 769
0%
|
1 227 947
-1%
|
1 223 677
0%
|
1 284 658
+5%
|
1 291 560
+1%
|
1 293 043
+0%
|
1 309 777
+1%
|
1 275 535
-3%
|
1 247 427
-2%
|
1 223 800
-2%
|
1 198 303
-2%
|
1 168 574
-2%
|
1 217 308
+4%
|
1 225 103
+1%
|
1 205 726
-2%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
99 004
|
94 940
|
96 230
|
111 791
|
115 474
|
134 420
|
123 836
|
119 255
|
115 712
|
113 119
|
106 486
|
79 742
|
83 140
|
87 102
|
104 802
|
116 091
|
114 661
|
|
| Accrued Liabilities |
4 976
|
8 245
|
7 974
|
9 044
|
9 067
|
11 022
|
10 549
|
11 893
|
9 735
|
12 466
|
12 253
|
10 447
|
6 415
|
7 019
|
10 423
|
12 093
|
11 751
|
|
| Short-Term Debt |
30 000
|
40 000
|
50 000
|
24 000
|
74 963
|
50 485
|
45 301
|
58 571
|
67 451
|
18 672
|
15 446
|
59 401
|
57 784
|
47 345
|
47 068
|
32 454
|
8 029
|
|
| Current Portion of Long-Term Debt |
165 742
|
85 683
|
49 425
|
22 964
|
26 500
|
29 500
|
17 000
|
23 300
|
30 000
|
22 000
|
11 433
|
14 090
|
25 093
|
17 649
|
31 421
|
17 249
|
35 240
|
|
| Other Current Liabilities |
201 264
|
210 154
|
214 952
|
235 290
|
200 623
|
210 138
|
206 812
|
207 148
|
220 501
|
235 225
|
227 086
|
217 633
|
205 421
|
200 723
|
209 995
|
215 288
|
209 663
|
|
| Total Current Liabilities |
500 986
|
439 022
|
418 581
|
403 089
|
426 627
|
435 565
|
403 498
|
420 167
|
443 399
|
401 482
|
372 704
|
381 313
|
377 853
|
359 838
|
403 709
|
393 175
|
379 344
|
|
| Long-Term Debt |
37 100
|
71 600
|
114 500
|
126 300
|
79 800
|
91 300
|
98 300
|
94 000
|
89 300
|
99 300
|
111 160
|
110 901
|
132 738
|
115 594
|
91 746
|
74 851
|
50 753
|
|
| Deferred Income Tax |
194 393
|
194 106
|
194 444
|
158 769
|
152 698
|
157 699
|
150 823
|
142 507
|
136 129
|
129 793
|
123 970
|
128 011
|
128 522
|
126 921
|
118 027
|
111 560
|
131 677
|
|
| Minority Interest |
13 637
|
10 317
|
10 568
|
10 648
|
12 683
|
14 997
|
15 694
|
9 371
|
8 977
|
9 666
|
8 106
|
5 958
|
4 891
|
4 748
|
5 512
|
6 405
|
983
|
|
| Other Liabilities |
129 407
|
108 151
|
92 090
|
71 309
|
59 425
|
59 025
|
61 284
|
62 053
|
61 167
|
56 869
|
53 878
|
53 414
|
50 915
|
48 561
|
51 307
|
44 693
|
41 074
|
|
| Total Liabilities |
875 523
N/A
|
823 196
-6%
|
830 183
+1%
|
770 115
-7%
|
731 233
-5%
|
758 586
+4%
|
729 599
-4%
|
728 098
0%
|
738 972
+1%
|
697 110
-6%
|
669 818
-4%
|
679 597
+1%
|
694 919
+2%
|
655 662
-6%
|
670 301
+2%
|
630 684
-6%
|
603 831
-4%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
50 006
|
50 024
|
50 047
|
50 102
|
50 118
|
50 157
|
50 198
|
50 276
|
50 328
|
50 461
|
50 573
|
50 790
|
50 995
|
51 162
|
51 276
|
51 470
|
51 546
|
|
| Retained Earnings |
119 157
|
50 414
|
48 776
|
105 069
|
126 612
|
143 590
|
166 730
|
186 589
|
197 130
|
195 267
|
204 117
|
185 501
|
140 312
|
135 673
|
163 594
|
211 178
|
246 678
|
|
| Additional Paid In Capital |
319 118
|
324 984
|
325 007
|
325 061
|
325 077
|
325 116
|
325 171
|
323 407
|
322 699
|
322 807
|
322 770
|
322 985
|
323 755
|
323 812
|
323 609
|
323 857
|
284 022
|
|
| Unrealized Security Profit/Loss |
3 016
|
125
|
2 996
|
5 604
|
1 316
|
1 249
|
6 749
|
0
|
5 989
|
10 094
|
6 448
|
1 523
|
3 240
|
5 450
|
5 514
|
11 329
|
13 479
|
|
| Treasury Stock |
64
|
81
|
191
|
233
|
243
|
266
|
1 258
|
0
|
9 286
|
9 294
|
9 300
|
19 304
|
18 654
|
18 364
|
18 159
|
32 990
|
28 519
|
|
| Other Equity |
9 098
|
10 664
|
13 059
|
16 564
|
7 804
|
6 226
|
14 371
|
8 123
|
3 945
|
9 090
|
3 001
|
2 708
|
3 736
|
15 179
|
21 173
|
29 575
|
34 689
|
|
| Total Equity |
476 103
N/A
|
414 802
-13%
|
407 584
-2%
|
457 831
+12%
|
492 444
+8%
|
526 072
+7%
|
561 961
+7%
|
564 945
+1%
|
570 805
+1%
|
578 425
+1%
|
577 609
0%
|
544 203
-6%
|
503 384
-8%
|
512 912
+2%
|
547 007
+7%
|
594 419
+9%
|
601 895
+1%
|
|
| Total Liabilities & Equity |
1 351 626
N/A
|
1 237 998
-8%
|
1 237 767
0%
|
1 227 946
-1%
|
1 223 677
0%
|
1 284 658
+5%
|
1 291 560
+1%
|
1 293 043
+0%
|
1 309 777
+1%
|
1 275 535
-3%
|
1 247 427
-2%
|
1 223 800
-2%
|
1 198 303
-2%
|
1 168 574
-2%
|
1 217 308
+4%
|
1 225 103
+1%
|
1 205 726
-2%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
388
|
394
|
394
|
395
|
395
|
395
|
394
|
392
|
390
|
390
|
390
|
380
|
381
|
382
|
382
|
375
|
365
|
|