TOTO Ltd
TSE:5332
Balance Sheet
Balance Sheet Decomposition
TOTO Ltd
TOTO Ltd
Balance Sheet
TOTO 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 |
39 507
|
45 929
|
58 771
|
58 323
|
47 894
|
40 601
|
37 084
|
35 251
|
34 527
|
34 670
|
30 420
|
40 339
|
61 156
|
68 004
|
79 053
|
86 962
|
103 728
|
98 367
|
104 845
|
143 332
|
90 536
|
98 123
|
103 546
|
122 750
|
|
| Cash Equivalents |
39 507
|
45 929
|
58 771
|
58 323
|
47 894
|
40 601
|
37 084
|
35 251
|
34 527
|
34 670
|
30 420
|
40 339
|
61 156
|
68 004
|
79 053
|
86 962
|
103 728
|
98 367
|
104 845
|
143 332
|
90 536
|
98 123
|
103 546
|
122 750
|
|
| Short-Term Investments |
3 130
|
1 783
|
1 400
|
805
|
10
|
505
|
6 600
|
11 000
|
18 500
|
13 500
|
3 500
|
17 000
|
25 020
|
25 020
|
21 000
|
20 000
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
81 020
|
88 900
|
81 930
|
84 721
|
88 509
|
90 743
|
83 395
|
72 004
|
69 142
|
73 145
|
84 072
|
83 628
|
101 918
|
94 172
|
97 387
|
95 851
|
95 677
|
96 455
|
85 059
|
90 116
|
94 589
|
99 146
|
99 356
|
100 973
|
|
| Accounts Receivables |
81 020
|
88 900
|
81 930
|
84 721
|
88 509
|
90 743
|
83 395
|
72 004
|
69 142
|
73 145
|
84 072
|
83 628
|
101 918
|
94 172
|
97 387
|
95 851
|
95 677
|
96 455
|
85 059
|
90 116
|
94 589
|
71 679
|
69 971
|
75 335
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27 467
|
29 385
|
25 638
|
|
| Inventory |
75 843
|
65 526
|
63 233
|
58 753
|
61 251
|
67 205
|
66 762
|
55 921
|
43 358
|
47 091
|
50 711
|
51 018
|
52 967
|
65 442
|
64 425
|
62 392
|
67 178
|
81 977
|
84 229
|
82 154
|
109 454
|
145 605
|
133 477
|
134 629
|
|
| Other Current Assets |
16 226
|
17 779
|
18 739
|
15 991
|
16 464
|
18 724
|
16 282
|
13 510
|
14 619
|
15 794
|
12 851
|
13 500
|
17 739
|
20 009
|
17 518
|
16 871
|
11 262
|
10 821
|
16 991
|
10 781
|
13 044
|
16 414
|
17 651
|
16 218
|
|
| Total Current Assets |
215 726
|
219 917
|
224 073
|
218 593
|
214 128
|
217 778
|
210 123
|
187 686
|
180 146
|
184 200
|
181 554
|
205 485
|
258 800
|
266 637
|
279 383
|
282 076
|
277 845
|
287 630
|
291 124
|
326 383
|
307 623
|
359 288
|
354 030
|
374 570
|
|
| PP&E Net |
183 196
|
172 991
|
164 490
|
163 125
|
166 753
|
161 043
|
157 922
|
133 165
|
125 044
|
121 209
|
125 084
|
127 601
|
137 789
|
155 974
|
164 508
|
178 687
|
188 940
|
197 801
|
206 658
|
219 257
|
231 818
|
242 500
|
268 634
|
261 418
|
|
| Intangible Assets |
12 646
|
13 193
|
13 516
|
14 325
|
15 232
|
14 557
|
13 388
|
12 760
|
12 569
|
11 603
|
11 838
|
11 623
|
13 024
|
14 546
|
15 203
|
15 387
|
16 968
|
18 245
|
19 812
|
21 862
|
24 043
|
29 467
|
33 434
|
36 460
|
|
| Goodwill |
184
|
132
|
186
|
116
|
191
|
25
|
400
|
557
|
174
|
111
|
62
|
0
|
359
|
359
|
224
|
124
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1 856
|
1 365
|
996
|
845
|
570
|
486
|
308
|
214
|
169
|
104
|
75
|
58
|
48
|
136
|
148
|
131
|
119
|
112
|
108
|
103
|
102
|
99
|
101
|
99
|
|
| Long-Term Investments |
30 797
|
22 518
|
27 427
|
33 075
|
54 930
|
51 742
|
36 914
|
28 787
|
35 056
|
36 188
|
34 937
|
42 003
|
46 153
|
59 278
|
54 774
|
60 350
|
64 521
|
53 907
|
45 903
|
56 062
|
54 384
|
60 859
|
81 216
|
67 536
|
|
| Other Long-Term Assets |
43 793
|
41 358
|
31 927
|
30 861
|
23 010
|
21 097
|
32 681
|
25 466
|
25 101
|
25 789
|
23 522
|
21 684
|
20 214
|
20 074
|
22 025
|
17 241
|
15 895
|
17 265
|
20 329
|
22 344
|
23 055
|
39 425
|
52 840
|
73 841
|
|
| Other Assets |
184
|
132
|
186
|
116
|
191
|
25
|
400
|
557
|
174
|
111
|
62
|
0
|
359
|
359
|
224
|
124
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
488 198
N/A
|
471 474
-3%
|
462 615
-2%
|
460 940
0%
|
474 814
+3%
|
466 728
-2%
|
451 736
-3%
|
388 635
-14%
|
378 259
-3%
|
379 204
+0%
|
377 072
-1%
|
408 454
+8%
|
476 387
+17%
|
516 995
+9%
|
536 265
+4%
|
553 996
+3%
|
564 319
+2%
|
574 960
+2%
|
583 934
+2%
|
646 011
+11%
|
641 025
-1%
|
731 638
+14%
|
790 255
+8%
|
813 924
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
52 547
|
54 595
|
55 345
|
56 978
|
60 195
|
62 694
|
60 284
|
52 149
|
48 043
|
57 463
|
56 498
|
61 544
|
73 082
|
73 202
|
75 768
|
76 404
|
79 452
|
65 116
|
64 967
|
69 351
|
78 521
|
85 047
|
76 691
|
82 583
|
|
| Accrued Liabilities |
15 119
|
19 073
|
21 196
|
20 483
|
20 641
|
21 797
|
21 011
|
17 764
|
18 578
|
19 544
|
22 642
|
24 655
|
29 682
|
29 764
|
30 119
|
31 123
|
33 471
|
32 518
|
32 967
|
35 492
|
36 365
|
39 234
|
42 698
|
40 376
|
|
| Short-Term Debt |
0
|
0
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
5 000
|
15 000
|
12 000
|
10 000
|
25 891
|
19 400
|
19 400
|
16 400
|
30 000
|
32 000
|
63 200
|
59 348
|
96 200
|
36 200
|
66 200
|
66 200
|
66 200
|
|
| Current Portion of Long-Term Debt |
60 004
|
67 905
|
51 450
|
42 302
|
33 582
|
58 978
|
43 476
|
49 838
|
36 729
|
17 063
|
20 627
|
17 974
|
1 525
|
3 349
|
20 237
|
169
|
853
|
154
|
1 170
|
1 083
|
1 677
|
2 323
|
2 637
|
3 053
|
|
| Other Current Liabilities |
27 673
|
30 752
|
30 371
|
29 102
|
29 828
|
28 477
|
25 521
|
22 033
|
20 138
|
21 965
|
23 104
|
19 146
|
29 266
|
30 523
|
33 964
|
42 411
|
30 546
|
29 660
|
35 404
|
33 029
|
46 708
|
36 035
|
35 973
|
38 570
|
|
| Total Current Liabilities |
155 343
|
172 325
|
168 362
|
158 865
|
154 246
|
181 946
|
160 292
|
146 784
|
138 488
|
128 035
|
132 871
|
149 210
|
152 955
|
156 238
|
176 488
|
180 107
|
176 322
|
190 648
|
193 856
|
235 155
|
199 471
|
228 839
|
224 199
|
230 782
|
|
| Long-Term Debt |
45 648
|
32 544
|
33 138
|
32 628
|
32 159
|
1 693
|
15 376
|
15 051
|
10 284
|
32 128
|
21 907
|
10 760
|
26 858
|
23 150
|
3 963
|
3 786
|
3 098
|
2 229
|
2 558
|
3 448
|
2 930
|
6 760
|
5 671
|
5 781
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 229
|
25 965
|
25 119
|
|
| Minority Interest |
9 102
|
9 189
|
9 666
|
10 893
|
12 085
|
4 632
|
5 154
|
4 429
|
4 578
|
4 457
|
5 136
|
6 149
|
8 206
|
9 845
|
8 957
|
8 432
|
8 456
|
7 462
|
6 433
|
6 678
|
7 637
|
7 294
|
7 839
|
8 128
|
|
| Other Liabilities |
86 161
|
79 103
|
61 591
|
59 184
|
54 862
|
49 848
|
44 539
|
41 910
|
40 940
|
38 879
|
36 713
|
35 074
|
39 978
|
57 025
|
70 292
|
64 050
|
42 680
|
35 425
|
46 379
|
34 235
|
25 252
|
23 718
|
23 864
|
21 838
|
|
| Total Liabilities |
296 254
N/A
|
293 161
-1%
|
272 757
-7%
|
261 570
-4%
|
253 352
-3%
|
238 119
-6%
|
225 361
-5%
|
208 174
-8%
|
194 290
-7%
|
203 499
+5%
|
196 627
-3%
|
201 193
+2%
|
227 997
+13%
|
246 258
+8%
|
259 700
+5%
|
256 375
-1%
|
230 556
-10%
|
235 764
+2%
|
249 226
+6%
|
279 516
+12%
|
235 290
-16%
|
277 840
+18%
|
287 538
+3%
|
291 648
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
35 579
|
|
| Retained Earnings |
130 908
|
131 306
|
139 341
|
148 515
|
157 221
|
166 308
|
175 033
|
144 543
|
141 944
|
143 725
|
149 620
|
162 879
|
190 993
|
186 809
|
212 794
|
235 187
|
256 860
|
275 506
|
283 739
|
297 621
|
323 267
|
345 230
|
365 448
|
360 626
|
|
| Additional Paid In Capital |
29 101
|
29 101
|
29 188
|
29 364
|
29 369
|
29 380
|
29 467
|
29 504
|
29 505
|
29 429
|
29 431
|
29 435
|
29 216
|
29 216
|
29 216
|
29 216
|
29 216
|
29 241
|
29 283
|
29 334
|
29 381
|
29 430
|
29 490
|
29 537
|
|
| Unrealized Security Profit/Loss |
1 388
|
1 123
|
4 220
|
4 505
|
15 346
|
12 417
|
1 076
|
5 006
|
254
|
2 613
|
2 666
|
3 310
|
7 774
|
16 578
|
13 006
|
17 085
|
19 815
|
13 709
|
7 222
|
14 981
|
13 675
|
17 539
|
32 546
|
25 480
|
|
| Treasury Stock |
3 327
|
13 622
|
13 778
|
13 867
|
13 996
|
14 217
|
14 274
|
14 456
|
14 530
|
17 284
|
16 722
|
16 254
|
15 858
|
15 505
|
14 492
|
14 481
|
14 248
|
14 194
|
14 079
|
13 964
|
13 793
|
13 715
|
13 653
|
13 590
|
|
| Other Equity |
1 703
|
2 929
|
4 693
|
4 724
|
2 055
|
858
|
506
|
9 701
|
8 274
|
13 129
|
14 797
|
7 688
|
686
|
18 060
|
462
|
4 965
|
6 541
|
645
|
7 036
|
2 944
|
17 626
|
39 735
|
53 307
|
84 644
|
|
| Total Equity |
191 946
N/A
|
178 312
-7%
|
189 857
+6%
|
199 372
+5%
|
221 464
+11%
|
228 609
+3%
|
226 375
-1%
|
180 463
-20%
|
183 970
+2%
|
175 707
-4%
|
180 445
+3%
|
207 261
+15%
|
248 390
+20%
|
270 737
+9%
|
276 565
+2%
|
297 621
+8%
|
333 763
+12%
|
339 196
+2%
|
334 708
-1%
|
366 495
+9%
|
405 735
+11%
|
453 798
+12%
|
502 717
+11%
|
522 276
+4%
|
|
| Total Liabilities & Equity |
488 200
N/A
|
471 473
-3%
|
462 614
-2%
|
460 942
0%
|
474 816
+3%
|
466 728
-2%
|
451 736
-3%
|
388 637
-14%
|
378 260
-3%
|
379 206
+0%
|
377 072
-1%
|
408 454
+8%
|
476 387
+17%
|
516 995
+9%
|
536 265
+4%
|
553 996
+3%
|
564 319
+2%
|
574 960
+2%
|
583 934
+2%
|
646 011
+11%
|
641 025
-1%
|
731 638
+14%
|
790 255
+8%
|
813 924
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
183
|
173
|
173
|
173
|
173
|
173
|
173
|
173
|
173
|
171
|
171
|
172
|
168
|
168
|
169
|
169
|
169
|
169
|
169
|
169
|
170
|
170
|
170
|
170
|
|