Yamaha Motor Co Ltd
TSE:7272
Balance Sheet
Balance Sheet Decomposition
Yamaha Motor Co Ltd
Yamaha Motor Co Ltd
Balance Sheet
Yamaha Motor Co Ltd
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
37 194
|
38 809
|
79 299
|
110 702
|
133 906
|
137 328
|
205 362
|
133 707
|
106 462
|
119 859
|
137 082
|
107 617
|
135 525
|
156 634
|
138 264
|
124 580
|
272 373
|
276 412
|
288 780
|
338 839
|
372 999
|
398 904
|
|
| Cash Equivalents |
37 194
|
38 809
|
79 299
|
110 702
|
133 906
|
137 328
|
205 362
|
133 707
|
106 462
|
119 859
|
137 082
|
107 617
|
135 525
|
156 634
|
138 264
|
124 580
|
272 373
|
276 412
|
288 780
|
338 839
|
372 999
|
398 904
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64 998
|
63 974
|
57 050
|
|
| Total Receivables |
139 316
|
199 227
|
216 446
|
236 393
|
189 967
|
193 393
|
176 208
|
160 234
|
185 069
|
228 590
|
251 571
|
308 675
|
292 132
|
313 851
|
317 806
|
333 560
|
281 084
|
301 426
|
400 133
|
503 805
|
550 768
|
585 302
|
|
| Accounts Receivables |
139 316
|
199 227
|
216 446
|
236 393
|
189 967
|
193 393
|
176 208
|
160 234
|
185 069
|
228 590
|
251 571
|
308 675
|
292 132
|
313 851
|
317 806
|
333 560
|
281 084
|
301 426
|
387 891
|
174 435
|
173 037
|
181 721
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 242
|
329 370
|
377 731
|
403 581
|
|
| Inventory |
204 232
|
251 227
|
297 853
|
325 173
|
318 896
|
223 527
|
213 634
|
213 558
|
233 427
|
271 544
|
315 460
|
310 768
|
294 289
|
307 628
|
329 166
|
356 749
|
312 323
|
405 359
|
525 845
|
568 596
|
574 105
|
591 369
|
|
| Other Current Assets |
49 680
|
65 659
|
77 422
|
80 829
|
74 246
|
66 549
|
43 822
|
53 705
|
61 839
|
83 521
|
98 428
|
73 434
|
72 997
|
76 905
|
64 527
|
59 875
|
55 783
|
61 501
|
90 925
|
41 446
|
57 342
|
57 608
|
|
| Total Current Assets |
430 422
|
554 922
|
671 020
|
753 097
|
717 015
|
620 797
|
639 026
|
561 204
|
586 797
|
703 514
|
802 541
|
800 494
|
794 943
|
855 018
|
849 763
|
874 764
|
921 563
|
1 044 698
|
1 305 683
|
1 513 238
|
1 608 368
|
1 690 233
|
|
| PP&E Net |
283 409
|
323 844
|
361 834
|
384 599
|
355 594
|
275 554
|
250 319
|
248 428
|
272 942
|
301 109
|
343 846
|
341 075
|
350 668
|
347 997
|
335 763
|
356 289
|
338 788
|
354 127
|
390 978
|
441 214
|
486 844
|
504 800
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
441 214
|
486 844
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
885 995
|
945 874
|
0
|
|
| Intangible Assets |
3 273
|
3 075
|
4 281
|
5 612
|
5 971
|
4 802
|
4 247
|
3 469
|
3 940
|
6 791
|
7 290
|
7 518
|
8 658
|
11 173
|
8 518
|
8 640
|
11 235
|
28 419
|
39 640
|
54 503
|
68 829
|
101 864
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 913
|
8 639
|
0
|
|
| Note Receivable |
2 754
|
21 795
|
26 556
|
31 127
|
22 001
|
32 390
|
37 034
|
17 380
|
40 560
|
43 788
|
46 007
|
958
|
1 075
|
0
|
0
|
0
|
0
|
0
|
0
|
316 676
|
367 709
|
395 672
|
|
| Long-Term Investments |
26 203
|
37 060
|
35 756
|
55 938
|
32 136
|
38 563
|
36 072
|
54 430
|
41 283
|
67 355
|
78 537
|
137 186
|
145 302
|
182 807
|
193 875
|
245 445
|
317 038
|
340 196
|
369 290
|
121 593
|
121 649
|
116 314
|
|
| Other Long-Term Assets |
21 660
|
17 774
|
29 234
|
28 049
|
30 444
|
14 960
|
11 634
|
15 504
|
16 807
|
24 034
|
31 819
|
18 005
|
18 130
|
18 850
|
32 935
|
47 672
|
52 289
|
65 477
|
77 700
|
113 424
|
121 463
|
93 701
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 913
|
8 639
|
0
|
|
| Total Assets |
767 721
N/A
|
958 470
+25%
|
1 128 681
+18%
|
1 258 422
+11%
|
1 163 161
-8%
|
987 066
-15%
|
978 332
-1%
|
900 415
-8%
|
962 329
+7%
|
1 146 591
+19%
|
1 310 040
+14%
|
1 305 236
0%
|
1 318 776
+1%
|
1 415 845
+7%
|
1 420 854
+0%
|
1 532 810
+8%
|
1 640 913
+7%
|
1 832 917
+12%
|
2 183 291
+19%
|
2 563 561
+17%
|
2 783 501
+9%
|
2 902 584
+4%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
143 531
|
176 000
|
187 419
|
196 118
|
158 760
|
110 147
|
125 809
|
121 974
|
114 344
|
141 710
|
158 318
|
145 087
|
143 789
|
154 689
|
139 999
|
134 994
|
143 945
|
165 177
|
177 730
|
154 118
|
149 922
|
160 382
|
|
| Accrued Liabilities |
9 557
|
9 494
|
9 874
|
10 866
|
9 688
|
8 052
|
8 800
|
9 292
|
9 230
|
10 277
|
11 464
|
11 542
|
12 971
|
13 965
|
14 111
|
14 518
|
14 693
|
15 334
|
18 796
|
80 543
|
90 604
|
100 180
|
|
| Short-Term Debt |
78 390
|
107 088
|
142 341
|
183 819
|
228 336
|
87 574
|
35 455
|
42 919
|
102 476
|
170 328
|
125 908
|
220 692
|
128 517
|
133 725
|
162 950
|
151 917
|
85 998
|
62 954
|
172 985
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
18 190
|
25 885
|
8 568
|
6 881
|
22 438
|
30 862
|
58 081
|
69 855
|
58 158
|
73 230
|
97 340
|
39 160
|
53 904
|
57 196
|
124 382
|
36 378
|
28 861
|
81 977
|
163 419
|
438 873
|
680 330
|
615 807
|
|
| Other Current Liabilities |
123 411
|
154 749
|
170 318
|
178 721
|
148 261
|
143 058
|
136 981
|
122 372
|
106 945
|
119 681
|
143 135
|
124 139
|
135 440
|
142 578
|
139 138
|
158 521
|
157 315
|
187 823
|
219 943
|
218 658
|
227 005
|
250 529
|
|
| Total Current Liabilities |
373 079
|
473 216
|
518 520
|
576 405
|
567 483
|
379 693
|
365 126
|
366 412
|
391 153
|
515 226
|
536 165
|
540 620
|
474 621
|
502 153
|
580 580
|
496 328
|
430 812
|
513 265
|
752 873
|
892 192
|
1 147 861
|
1 126 898
|
|
| Long-Term Debt |
24 065
|
21 042
|
44 298
|
39 054
|
98 428
|
282 383
|
230 320
|
163 341
|
166 340
|
139 370
|
180 403
|
150 295
|
181 960
|
162 569
|
69 627
|
185 618
|
362 040
|
324 194
|
284 987
|
404 934
|
271 643
|
428 516
|
|
| Deferred Income Tax |
12 490
|
12 208
|
12 867
|
12 630
|
12 630
|
7 024
|
7 009
|
6 143
|
6 107
|
6 105
|
6 080
|
5 521
|
5 241
|
4 675
|
5 677
|
12 927
|
13 791
|
15 263
|
14 748
|
15 319
|
13 979
|
19 835
|
|
| Minority Interest |
19 752
|
24 730
|
30 421
|
38 997
|
33 885
|
36 796
|
36 454
|
29 042
|
33 595
|
38 709
|
43 474
|
40 910
|
41 238
|
42 430
|
38 268
|
46 594
|
34 514
|
41 444
|
51 225
|
58 585
|
65 017
|
66 091
|
|
| Other Liabilities |
44 572
|
43 377
|
51 939
|
61 112
|
56 141
|
68 702
|
65 071
|
54 604
|
57 168
|
63 098
|
84 168
|
77 100
|
81 550
|
81 216
|
69 227
|
86 109
|
85 112
|
79 525
|
76 385
|
116 757
|
123 432
|
129 006
|
|
| Total Liabilities |
473 958
N/A
|
574 573
+21%
|
658 045
+15%
|
728 198
+11%
|
768 567
+6%
|
774 598
+1%
|
703 980
-9%
|
619 542
-12%
|
654 363
+6%
|
762 508
+17%
|
850 290
+12%
|
814 446
-4%
|
784 610
-4%
|
793 043
+1%
|
763 379
-4%
|
827 576
+8%
|
926 269
+12%
|
973 691
+5%
|
1 180 218
+21%
|
1 487 787
+26%
|
1 621 932
+9%
|
1 770 346
+9%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
46 362
|
47 879
|
48 168
|
48 300
|
48 342
|
48 342
|
85 666
|
85 666
|
85 666
|
85 703
|
85 739
|
85 782
|
85 797
|
85 797
|
85 797
|
85 905
|
85 973
|
86 100
|
86 100
|
86 100
|
86 100
|
86 100
|
|
| Retained Earnings |
218 506
|
276 597
|
343 529
|
401 972
|
392 055
|
180 952
|
199 292
|
249 587
|
249 833
|
288 639
|
346 317
|
390 570
|
434 361
|
513 182
|
572 707
|
607 000
|
644 350
|
761 483
|
894 049
|
946 106
|
979 188
|
948 682
|
|
| Additional Paid In Capital |
57 543
|
60 361
|
60 651
|
60 784
|
60 824
|
60 824
|
98 147
|
74 582
|
74 582
|
74 619
|
74 655
|
74 698
|
74 712
|
74 662
|
74 663
|
74 770
|
67 973
|
68 101
|
68 050
|
64 146
|
63 375
|
46 010
|
|
| Unrealized Security Profit/Loss |
21 473
|
24 502
|
22 510
|
21 605
|
19 346
|
14 247
|
12 905
|
9 580
|
12 825
|
23 088
|
25 960
|
35 438
|
40 714
|
45 535
|
45 622
|
55 612
|
54 289
|
51 949
|
39 593
|
7 275
|
8 686
|
0
|
|
| Treasury Stock |
438
|
128
|
157
|
186
|
181
|
677
|
681
|
683
|
686
|
691
|
698
|
709
|
714
|
722
|
727
|
733
|
734
|
11 722
|
31 725
|
61 389
|
54 064
|
53 633
|
|
| Other Equity |
49 686
|
25 316
|
4 068
|
2 251
|
125 791
|
91 220
|
120 977
|
137 860
|
114 254
|
87 275
|
72 223
|
94 989
|
100 704
|
95 652
|
120 587
|
117 320
|
137 207
|
96 685
|
52 994
|
48 086
|
95 656
|
105 079
|
|
| Total Equity |
293 760
N/A
|
383 895
+31%
|
470 633
+23%
|
530 224
+13%
|
394 595
-26%
|
212 468
-46%
|
274 352
+29%
|
280 872
+2%
|
307 966
+10%
|
384 083
+25%
|
459 750
+20%
|
490 790
+7%
|
534 166
+9%
|
622 802
+17%
|
657 475
+6%
|
705 234
+7%
|
714 644
+1%
|
859 226
+20%
|
1 003 073
+17%
|
1 075 774
+7%
|
1 161 569
+8%
|
1 132 238
-3%
|
|
| Total Liabilities & Equity |
767 718
N/A
|
958 468
+25%
|
1 128 678
+18%
|
1 258 422
+11%
|
1 163 162
-8%
|
987 066
-15%
|
978 332
-1%
|
900 414
-8%
|
962 329
+7%
|
1 146 591
+19%
|
1 310 040
+14%
|
1 305 236
0%
|
1 318 776
+1%
|
1 415 845
+7%
|
1 420 854
+0%
|
1 532 810
+8%
|
1 640 913
+7%
|
1 832 917
+12%
|
2 183 291
+19%
|
2 563 561
+17%
|
2 783 501
+9%
|
2 902 584
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
281
|
286
|
286
|
286
|
286
|
286
|
349
|
349
|
349
|
349
|
349
|
349
|
349
|
349
|
349
|
349
|
349
|
1 038
|
1 015
|
992
|
978
|
970
|
|