Tosoh Corp
TSE:4042
Balance Sheet
Balance Sheet Decomposition
Tosoh Corp
Tosoh Corp
Balance Sheet
Tosoh 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 |
25 568
|
21 273
|
17 244
|
19 170
|
19 326
|
27 674
|
28 338
|
57 077
|
58 101
|
53 863
|
67 701
|
57 583
|
55 183
|
55 915
|
75 860
|
85 813
|
106 554
|
93 974
|
98 822
|
149 165
|
161 516
|
120 153
|
149 812
|
141 548
|
|
| Cash Equivalents |
25 568
|
21 273
|
17 244
|
19 170
|
19 326
|
27 674
|
28 338
|
57 077
|
58 101
|
53 863
|
67 701
|
57 583
|
55 183
|
55 915
|
75 860
|
85 813
|
106 554
|
93 974
|
98 822
|
149 165
|
161 516
|
120 153
|
149 812
|
141 548
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
121 359
|
123 777
|
133 213
|
152 698
|
163 468
|
205 938
|
196 879
|
155 316
|
170 158
|
181 219
|
164 854
|
197 529
|
187 477
|
199 610
|
180 524
|
198 765
|
219 044
|
226 613
|
197 261
|
224 811
|
258 971
|
291 371
|
293 999
|
295 070
|
|
| Accounts Receivables |
121 359
|
123 777
|
133 213
|
152 698
|
163 468
|
205 938
|
196 879
|
155 316
|
170 158
|
181 219
|
164 854
|
197 529
|
187 477
|
199 610
|
180 524
|
198 765
|
219 044
|
226 613
|
197 261
|
224 811
|
242 559
|
274 993
|
274 319
|
278 962
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 412
|
16 378
|
19 680
|
16 108
|
|
| Inventory |
69 116
|
64 004
|
68 933
|
82 574
|
91 969
|
114 227
|
129 681
|
116 863
|
102 555
|
115 599
|
121 911
|
128 739
|
129 642
|
131 450
|
125 154
|
127 358
|
141 781
|
150 561
|
159 584
|
155 564
|
191 663
|
257 130
|
255 251
|
247 823
|
|
| Other Current Assets |
19 873
|
16 852
|
15 836
|
17 834
|
20 900
|
22 356
|
22 564
|
27 958
|
23 901
|
21 543
|
26 427
|
27 259
|
29 664
|
43 300
|
34 144
|
36 078
|
24 212
|
29 611
|
26 412
|
22 977
|
30 128
|
38 971
|
56 092
|
69 942
|
|
| Total Current Assets |
235 916
|
225 906
|
235 226
|
272 276
|
295 663
|
370 195
|
377 462
|
357 214
|
354 715
|
372 224
|
380 893
|
411 110
|
401 966
|
430 275
|
415 682
|
448 014
|
491 591
|
500 759
|
482 079
|
552 517
|
642 278
|
707 625
|
755 154
|
754 383
|
|
| PP&E Net |
259 148
|
244 843
|
235 712
|
252 689
|
253 742
|
314 702
|
341 479
|
322 251
|
302 747
|
276 961
|
251 239
|
240 545
|
232 595
|
233 617
|
226 836
|
234 849
|
243 446
|
275 708
|
305 402
|
315 466
|
326 706
|
357 944
|
379 501
|
417 338
|
|
| Intangible Assets |
9 293
|
7 620
|
7 695
|
6 544
|
6 561
|
13 336
|
14 309
|
11 330
|
6 910
|
5 121
|
3 292
|
2 393
|
2 955
|
2 961
|
4 390
|
3 531
|
4 366
|
4 646
|
4 454
|
4 673
|
6 945
|
10 461
|
10 527
|
14 380
|
|
| Note Receivable |
1 375
|
1 311
|
1 156
|
701
|
678
|
2 964
|
3 295
|
2 831
|
2 087
|
1 561
|
1 054
|
617
|
387
|
347
|
0
|
265
|
548
|
520
|
507
|
813
|
756
|
469
|
402
|
341
|
|
| Long-Term Investments |
42 675
|
43 605
|
47 349
|
52 055
|
62 014
|
61 340
|
50 005
|
36 404
|
41 969
|
38 873
|
39 171
|
43 405
|
50 423
|
57 721
|
48 849
|
58 324
|
62 380
|
60 097
|
55 138
|
65 852
|
63 186
|
63 404
|
76 616
|
77 253
|
|
| Other Long-Term Assets |
23 730
|
22 405
|
22 066
|
18 938
|
18 811
|
25 973
|
30 436
|
32 761
|
31 222
|
31 167
|
33 071
|
37 032
|
33 422
|
39 284
|
38 721
|
37 640
|
43 417
|
36 464
|
39 011
|
43 455
|
47 796
|
54 348
|
67 749
|
63 603
|
|
| Total Assets |
572 137
N/A
|
545 690
-5%
|
549 204
+1%
|
603 203
+10%
|
637 469
+6%
|
788 510
+24%
|
816 986
+4%
|
762 791
-7%
|
739 650
-3%
|
725 907
-2%
|
708 720
-2%
|
735 102
+4%
|
721 748
-2%
|
764 205
+6%
|
734 770
-4%
|
782 623
+7%
|
845 748
+8%
|
878 194
+4%
|
886 591
+1%
|
982 776
+11%
|
1 087 667
+11%
|
1 194 251
+10%
|
1 289 949
+8%
|
1 327 298
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
59 049
|
65 880
|
72 567
|
86 010
|
87 738
|
117 316
|
121 465
|
71 751
|
86 969
|
96 113
|
94 042
|
114 516
|
103 907
|
102 048
|
84 761
|
99 835
|
104 069
|
105 723
|
84 585
|
91 377
|
113 441
|
122 903
|
122 149
|
117 523
|
|
| Accrued Liabilities |
5 032
|
4 980
|
5 253
|
5 656
|
5 640
|
6 604
|
6 735
|
5 671
|
5 227
|
5 661
|
5 638
|
5 963
|
6 389
|
6 690
|
6 980
|
7 271
|
7 801
|
8 058
|
8 498
|
8 674
|
9 547
|
9 075
|
9 592
|
10 394
|
|
| Short-Term Debt |
150 557
|
143 225
|
148 678
|
146 831
|
150 498
|
179 500
|
137 738
|
171 037
|
160 697
|
145 461
|
0
|
149 801
|
144 981
|
138 557
|
95 477
|
60 985
|
0
|
55 756
|
55 538
|
88 464
|
54 216
|
140 004
|
132 067
|
122 376
|
|
| Current Portion of Long-Term Debt |
5 000
|
29 864
|
0
|
0
|
7 000
|
5 000
|
57 742
|
52 332
|
48 752
|
50 460
|
198 500
|
53 509
|
37 794
|
36 121
|
28 427
|
21 398
|
69 545
|
16 545
|
13 693
|
11 888
|
10 167
|
10 565
|
14 334
|
11 962
|
|
| Other Current Liabilities |
33 984
|
29 750
|
36 040
|
45 191
|
37 089
|
49 251
|
49 867
|
33 694
|
40 653
|
34 729
|
36 753
|
42 671
|
47 565
|
34 754
|
44 205
|
58 397
|
73 130
|
56 171
|
57 909
|
63 217
|
82 507
|
53 765
|
80 621
|
71 238
|
|
| Total Current Liabilities |
253 622
|
273 699
|
262 538
|
283 688
|
287 965
|
357 671
|
373 547
|
334 485
|
342 298
|
332 424
|
334 933
|
366 460
|
340 636
|
318 170
|
259 850
|
247 886
|
254 545
|
242 253
|
220 223
|
263 620
|
269 878
|
336 312
|
358 763
|
333 493
|
|
| Long-Term Debt |
176 562
|
125 796
|
140 418
|
137 740
|
133 721
|
169 965
|
170 009
|
212 193
|
178 078
|
168 250
|
145 057
|
122 685
|
103 428
|
96 848
|
75 668
|
57 459
|
38 295
|
29 422
|
28 217
|
28 712
|
31 559
|
32 393
|
36 733
|
51 121
|
|
| Deferred Income Tax |
1 081
|
1 051
|
1 491
|
3 513
|
7 259
|
7 281
|
5 575
|
3 684
|
3 212
|
5 918
|
6 878
|
4 865
|
4 629
|
5 131
|
2 874
|
5 274
|
1 409
|
1 203
|
1 437
|
2 510
|
1 631
|
4 944
|
11 326
|
14 608
|
|
| Minority Interest |
20 520
|
20 371
|
21 300
|
24 447
|
26 089
|
42 720
|
43 611
|
30 651
|
28 119
|
28 504
|
28 870
|
30 260
|
30 335
|
31 513
|
33 261
|
34 855
|
36 960
|
38 367
|
41 843
|
45 895
|
50 629
|
55 305
|
64 207
|
75 308
|
|
| Other Liabilities |
29 797
|
31 980
|
24 221
|
25 821
|
23 324
|
25 827
|
25 498
|
26 550
|
25 166
|
25 804
|
21 655
|
21 807
|
23 258
|
23 273
|
22 654
|
23 669
|
23 433
|
25 815
|
27 054
|
26 255
|
24 875
|
26 404
|
24 361
|
25 658
|
|
| Total Liabilities |
481 582
N/A
|
452 897
-6%
|
449 968
-1%
|
475 209
+6%
|
478 358
+1%
|
603 464
+26%
|
618 240
+2%
|
607 563
-2%
|
576 873
-5%
|
560 900
-3%
|
537 393
-4%
|
546 077
+2%
|
502 286
-8%
|
474 935
-5%
|
394 307
-17%
|
369 143
-6%
|
354 642
-4%
|
337 060
-5%
|
318 774
-5%
|
366 992
+15%
|
378 572
+3%
|
455 358
+20%
|
495 390
+9%
|
500 188
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
40 633
|
40 633
|
40 633
|
40 633
|
40 633
|
40 633
|
40 633
|
40 633
|
40 633
|
40 633
|
40 633
|
40 633
|
40 633
|
40 633
|
55 173
|
55 173
|
55 173
|
55 173
|
55 173
|
55 173
|
55 173
|
55 173
|
55 173
|
55 173
|
|
| Retained Earnings |
26 436
|
28 027
|
31 774
|
57 807
|
79 765
|
104 484
|
124 267
|
91 421
|
95 355
|
101 742
|
109 305
|
120 780
|
146 703
|
203 938
|
235 835
|
302 089
|
372 367
|
431 030
|
468 355
|
513 551
|
601 522
|
623 084
|
654 874
|
682 617
|
|
| Additional Paid In Capital |
29 637
|
29 727
|
29 725
|
29 864
|
29 970
|
30 285
|
30 289
|
30 061
|
30 061
|
30 053
|
30 053
|
30 053
|
30 053
|
30 053
|
44 687
|
44 719
|
44 890
|
45 041
|
45 160
|
45 096
|
45 327
|
44 347
|
44 358
|
44 338
|
|
| Unrealized Security Profit/Loss |
248
|
262
|
3 728
|
5 742
|
12 982
|
12 005
|
5 642
|
1 098
|
4 233
|
2 981
|
2 826
|
5 458
|
6 698
|
11 536
|
0
|
13 004
|
16 754
|
11 853
|
4 997
|
12 750
|
10 479
|
9 960
|
18 379
|
18 008
|
|
| Treasury Stock |
1 318
|
856
|
904
|
1 020
|
1 026
|
792
|
950
|
990
|
1 030
|
988
|
946
|
778
|
693
|
685
|
0
|
360
|
370
|
327
|
237
|
10 104
|
10 018
|
9 903
|
9 720
|
9 585
|
|
| Other Equity |
4 582
|
5 000
|
5 721
|
5 035
|
3 214
|
1 569
|
1 134
|
6 997
|
6 475
|
9 415
|
10 544
|
7 121
|
3 932
|
3 795
|
1 727
|
1 145
|
2 292
|
1 636
|
5 631
|
682
|
6 612
|
16 232
|
31 495
|
36 559
|
|
| Total Equity |
90 558
N/A
|
92 793
+2%
|
99 235
+7%
|
127 991
+29%
|
159 110
+24%
|
185 046
+16%
|
198 747
+7%
|
155 226
-22%
|
162 777
+5%
|
165 006
+1%
|
171 327
+4%
|
189 025
+10%
|
219 462
+16%
|
289 270
+32%
|
340 463
+18%
|
413 480
+21%
|
491 106
+19%
|
541 134
+10%
|
567 817
+5%
|
615 784
+8%
|
709 095
+15%
|
738 893
+4%
|
794 559
+8%
|
827 110
+4%
|
|
| Total Liabilities & Equity |
572 140
N/A
|
545 690
-5%
|
549 203
+1%
|
603 200
+10%
|
637 468
+6%
|
788 510
+24%
|
816 987
+4%
|
762 789
-7%
|
739 650
-3%
|
725 906
-2%
|
708 720
-2%
|
735 102
+4%
|
721 748
-2%
|
764 205
+6%
|
734 770
-4%
|
782 623
+7%
|
845 748
+8%
|
878 194
+4%
|
886 591
+1%
|
982 776
+11%
|
1 087 667
+11%
|
1 194 251
+10%
|
1 289 949
+8%
|
1 327 298
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
301
|
299
|
299
|
299
|
299
|
299
|
299
|
299
|
299
|
299
|
299
|
299
|
300
|
300
|
324
|
325
|
325
|
325
|
325
|
318
|
318
|
318
|
318
|
319
|
|