Toyo Seikan Group Holdings Ltd
TSE:5901
Balance Sheet
Balance Sheet Decomposition
Toyo Seikan Group Holdings Ltd
Toyo Seikan Group Holdings Ltd
Balance Sheet
Toyo Seikan Group Holdings 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 |
192 663
|
160 428
|
165 643
|
138 116
|
127 170
|
117 371
|
132 906
|
129 870
|
135 479
|
152 762
|
131 695
|
123 674
|
130 855
|
147 700
|
169 185
|
173 859
|
153 937
|
141 955
|
124 643
|
117 490
|
126 449
|
99 704
|
90 019
|
119 839
|
|
| Cash Equivalents |
192 663
|
160 428
|
165 643
|
138 116
|
127 170
|
117 371
|
132 906
|
129 870
|
135 479
|
152 762
|
131 695
|
123 674
|
130 855
|
147 700
|
169 185
|
173 859
|
153 937
|
141 955
|
124 643
|
117 490
|
126 449
|
99 704
|
90 019
|
119 839
|
|
| Short-Term Investments |
96
|
62
|
5 002
|
5 001
|
4 999
|
2 000
|
2 000
|
2 000
|
2 000
|
2 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
222 370
|
195 694
|
187 762
|
192 249
|
202 231
|
226 976
|
211 979
|
199 688
|
196 466
|
191 760
|
221 368
|
225 447
|
226 871
|
226 141
|
233 269
|
227 336
|
235 695
|
241 914
|
216 204
|
215 472
|
225 529
|
257 552
|
273 003
|
248 708
|
|
| Accounts Receivables |
222 370
|
195 694
|
187 762
|
192 249
|
202 231
|
226 976
|
211 979
|
199 688
|
196 466
|
191 760
|
221 368
|
225 447
|
226 871
|
226 141
|
233 269
|
227 336
|
235 695
|
241 914
|
216 204
|
215 472
|
225 529
|
257 552
|
273 003
|
241 767
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 941
|
|
| Inventory |
83 190
|
79 496
|
77 702
|
88 181
|
87 657
|
91 448
|
94 899
|
94 036
|
92 411
|
94 412
|
103 403
|
108 567
|
113 151
|
118 831
|
122 409
|
116 327
|
122 954
|
121 768
|
131 475
|
124 497
|
158 552
|
198 307
|
189 862
|
199 643
|
|
| Other Current Assets |
18 074
|
16 477
|
18 344
|
23 050
|
22 502
|
20 332
|
21 268
|
20 974
|
19 345
|
19 720
|
24 561
|
24 931
|
27 902
|
31 941
|
30 206
|
29 586
|
18 953
|
23 277
|
22 428
|
18 591
|
27 152
|
38 134
|
32 527
|
26 137
|
|
| Total Current Assets |
516 393
|
452 157
|
454 453
|
446 597
|
444 559
|
458 127
|
463 052
|
446 568
|
445 701
|
460 654
|
481 027
|
482 619
|
498 779
|
524 613
|
555 069
|
547 108
|
531 539
|
528 914
|
494 750
|
476 050
|
537 682
|
593 697
|
585 411
|
594 327
|
|
| PP&E Net |
320 277
|
310 705
|
298 821
|
306 843
|
279 607
|
265 699
|
267 867
|
257 904
|
279 885
|
286 182
|
300 406
|
312 317
|
340 034
|
355 396
|
350 772
|
336 685
|
326 008
|
334 396
|
342 979
|
357 883
|
356 186
|
373 948
|
370 372
|
350 406
|
|
| Intangible Assets |
1 914
|
2 157
|
2 544
|
2 370
|
6 221
|
5 305
|
4 863
|
4 759
|
4 298
|
3 632
|
38 455
|
38 942
|
43 956
|
46 436
|
44 817
|
39 878
|
36 605
|
31 194
|
29 062
|
25 387
|
25 484
|
25 124
|
22 488
|
20 163
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32 468
|
36 578
|
42 324
|
45 338
|
43 934
|
37 738
|
2 046
|
119
|
0
|
0
|
0
|
0
|
0
|
7 842
|
|
| Note Receivable |
3 669
|
4 115
|
4 593
|
3 988
|
3 536
|
1 802
|
662
|
835
|
869
|
523
|
218
|
221
|
1 552
|
2 564
|
0
|
2 269
|
2 437
|
372
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
83 308
|
69 366
|
118 363
|
127 353
|
167 784
|
159 705
|
117 910
|
85 249
|
90 676
|
82 576
|
86 976
|
106 143
|
116 889
|
140 793
|
133 517
|
164 497
|
193 844
|
151 218
|
128 926
|
148 348
|
124 787
|
134 979
|
148 412
|
181 370
|
|
| Other Long-Term Assets |
38 270
|
43 598
|
30 432
|
32 449
|
29 901
|
30 302
|
41 110
|
43 720
|
35 356
|
30 381
|
22 558
|
14 251
|
24 991
|
22 759
|
20 059
|
19 999
|
21 515
|
22 568
|
29 378
|
28 413
|
38 143
|
37 468
|
54 101
|
47 507
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32 468
|
36 578
|
42 324
|
45 338
|
43 934
|
37 738
|
2 046
|
119
|
0
|
0
|
0
|
0
|
0
|
7 842
|
|
| Total Assets |
963 831
N/A
|
882 098
-8%
|
909 206
+3%
|
919 600
+1%
|
931 608
+1%
|
920 940
-1%
|
895 464
-3%
|
839 035
-6%
|
856 785
+2%
|
863 948
+1%
|
962 108
+11%
|
991 071
+3%
|
1 068 525
+8%
|
1 137 899
+6%
|
1 150 667
+1%
|
1 148 174
0%
|
1 113 994
-3%
|
1 068 781
-4%
|
1 025 095
-4%
|
1 036 081
+1%
|
1 082 282
+4%
|
1 165 216
+8%
|
1 180 784
+1%
|
1 201 615
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
73 238
|
71 576
|
70 655
|
81 494
|
79 809
|
90 345
|
88 858
|
79 082
|
77 018
|
74 765
|
80 753
|
81 658
|
88 622
|
90 947
|
87 248
|
83 460
|
87 218
|
87 695
|
87 708
|
84 345
|
104 091
|
120 243
|
115 955
|
109 973
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
443
|
420
|
418
|
417
|
417
|
390
|
421
|
435
|
401
|
460
|
463
|
467
|
442
|
418
|
414
|
540
|
418
|
602
|
501
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21 534
|
24 324
|
17 961
|
23 894
|
21 357
|
13 152
|
16 185
|
11 697
|
10 952
|
19 986
|
38 370
|
0
|
44 968
|
|
| Current Portion of Long-Term Debt |
74 164
|
23 472
|
15 619
|
16 209
|
23 276
|
21 995
|
22 009
|
20 798
|
19 755
|
23 676
|
83 479
|
6 762
|
6 878
|
7 744
|
31 732
|
21 918
|
39 474
|
79 281
|
13 873
|
28 627
|
33 476
|
17 081
|
56 248
|
32 028
|
|
| Other Current Liabilities |
70 296
|
62 806
|
60 717
|
66 157
|
63 324
|
56 278
|
54 843
|
48 693
|
53 894
|
63 021
|
72 125
|
71 630
|
71 331
|
71 918
|
79 296
|
78 812
|
75 348
|
81 143
|
84 894
|
87 899
|
121 940
|
114 791
|
98 370
|
95 002
|
|
| Total Current Liabilities |
217 698
|
157 854
|
146 991
|
163 860
|
166 409
|
169 061
|
166 130
|
148 991
|
151 084
|
161 879
|
236 747
|
182 005
|
191 590
|
188 971
|
222 630
|
206 010
|
215 659
|
264 746
|
198 590
|
212 237
|
280 033
|
290 903
|
270 573
|
282 472
|
|
| Long-Term Debt |
16 063
|
15 069
|
22 011
|
17 515
|
18 157
|
10 405
|
7 818
|
6 177
|
6 172
|
18 733
|
33 431
|
93 655
|
109 246
|
147 290
|
133 806
|
120 439
|
89 053
|
72 686
|
115 916
|
89 117
|
58 021
|
128 694
|
133 325
|
154 265
|
|
| Deferred Income Tax |
2 025
|
1 767
|
2 837
|
3 175
|
6 745
|
4 592
|
3 811
|
2 505
|
3 116
|
3 075
|
15 619
|
16 253
|
21 953
|
27 062
|
19 274
|
26 282
|
18 735
|
10 385
|
9 433
|
9 290
|
10 630
|
8 298
|
14 177
|
17 783
|
|
| Minority Interest |
41 747
|
41 067
|
42 364
|
42 935
|
56 448
|
55 529
|
55 919
|
55 731
|
57 751
|
61 055
|
62 059
|
63 496
|
64 981
|
68 861
|
68 452
|
69 639
|
72 271
|
23 434
|
25 587
|
25 794
|
26 943
|
28 287
|
31 976
|
27 851
|
|
| Other Liabilities |
128 702
|
113 474
|
112 310
|
106 713
|
73 414
|
68 323
|
67 537
|
66 830
|
68 442
|
66 641
|
66 506
|
64 217
|
77 971
|
63 829
|
70 768
|
69 605
|
70 340
|
71 152
|
76 643
|
73 798
|
69 307
|
65 983
|
65 026
|
52 275
|
|
| Total Liabilities |
406 235
N/A
|
329 231
-19%
|
326 513
-1%
|
334 198
+2%
|
321 173
-4%
|
307 910
-4%
|
301 215
-2%
|
280 234
-7%
|
286 565
+2%
|
311 383
+9%
|
414 362
+33%
|
419 626
+1%
|
465 741
+11%
|
496 013
+6%
|
514 930
+4%
|
491 975
-4%
|
466 058
-5%
|
442 403
-5%
|
426 169
-4%
|
410 236
-4%
|
444 934
+8%
|
522 165
+17%
|
515 077
-1%
|
534 646
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
11 094
|
|
| Retained Earnings |
521 428
|
528 167
|
537 722
|
547 682
|
551 177
|
562 852
|
564 065
|
553 111
|
559 683
|
553 664
|
548 488
|
557 704
|
568 766
|
574 087
|
581 274
|
588 347
|
560 228
|
553 742
|
549 817
|
563 131
|
596 286
|
586 252
|
539 864
|
516 800
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
349
|
349
|
349
|
349
|
349
|
349
|
349
|
1 361
|
1 361
|
1 361
|
1 361
|
1 361
|
1 361
|
11 468
|
11 468
|
11 468
|
11 468
|
11 468
|
11 969
|
11 915
|
|
| Unrealized Security Profit/Loss |
27 973
|
18 179
|
38 589
|
40 670
|
63 171
|
56 776
|
35 870
|
17 141
|
21 708
|
17 272
|
20 318
|
32 400
|
42 388
|
61 760
|
0
|
71 619
|
84 924
|
61 274
|
47 995
|
59 342
|
40 199
|
42 335
|
59 803
|
64 650
|
|
| Treasury Stock |
3 088
|
4 617
|
4 672
|
13 982
|
15 250
|
18 604
|
18 611
|
18 620
|
18 623
|
24 765
|
24 767
|
24 769
|
24 772
|
24 774
|
0
|
24 778
|
24 779
|
20 002
|
30 003
|
30 003
|
38 974
|
38 946
|
5 158
|
9 351
|
|
| Other Equity |
190
|
42
|
38
|
64
|
106
|
563
|
1 481
|
4 276
|
3 993
|
5 050
|
7 737
|
6 345
|
3 947
|
18 358
|
10 687
|
8 556
|
15 108
|
8 802
|
8 555
|
10 813
|
17 275
|
30 848
|
48 135
|
71 861
|
|
| Total Equity |
557 597
N/A
|
552 865
-1%
|
582 695
+5%
|
585 400
+0%
|
610 435
+4%
|
613 030
+0%
|
594 248
-3%
|
558 799
-6%
|
570 218
+2%
|
552 564
-3%
|
547 745
-1%
|
571 445
+4%
|
602 784
+5%
|
641 886
+6%
|
635 737
-1%
|
656 199
+3%
|
647 936
-1%
|
626 378
-3%
|
598 926
-4%
|
625 845
+4%
|
637 348
+2%
|
643 051
+1%
|
665 707
+4%
|
666 969
+0%
|
|
| Total Liabilities & Equity |
963 832
N/A
|
882 096
-8%
|
909 208
+3%
|
919 598
+1%
|
931 608
+1%
|
920 940
-1%
|
895 463
-3%
|
839 033
-6%
|
856 783
+2%
|
863 947
+1%
|
962 107
+11%
|
991 071
+3%
|
1 068 525
+8%
|
1 137 899
+6%
|
1 150 667
+1%
|
1 148 174
0%
|
1 113 994
-3%
|
1 068 781
-4%
|
1 025 095
-4%
|
1 036 081
+1%
|
1 082 282
+4%
|
1 165 216
+8%
|
1 180 784
+1%
|
1 201 615
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
214
|
213
|
213
|
208
|
208
|
206
|
206
|
206
|
206
|
202
|
202
|
203
|
203
|
203
|
203
|
203
|
203
|
193
|
188
|
188
|
182
|
182
|
174
|
159
|
|