Fuyo General Lease Co Ltd
TSE:8424
Balance Sheet
Balance Sheet Decomposition
Fuyo General Lease Co Ltd
Fuyo General Lease Co Ltd
Balance Sheet
Fuyo General Lease Co Ltd
| 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 |
15 473
|
7 386
|
7 965
|
12 337
|
4 369
|
7 833
|
97 418
|
78 595
|
31 408
|
43 950
|
95 209
|
72 309
|
53 963
|
51 513
|
50 990
|
54 822
|
71 173
|
77 436
|
98 926
|
72 157
|
121 227
|
140 804
|
66 598
|
|
| Cash Equivalents |
15 473
|
7 386
|
7 965
|
12 337
|
4 369
|
7 833
|
97 418
|
78 595
|
31 408
|
43 950
|
95 209
|
72 309
|
53 963
|
51 513
|
50 990
|
54 822
|
71 173
|
77 436
|
98 926
|
72 157
|
121 227
|
140 804
|
66 598
|
|
| Short-Term Investments |
4 649
|
330
|
573
|
2 533
|
20
|
938
|
5 538
|
5 205
|
6 118
|
6 917
|
6 687
|
8 840
|
42 549
|
100 211
|
145 343
|
177 896
|
179 529
|
234 837
|
283 209
|
323 021
|
454 966
|
491 466
|
548 116
|
|
| Total Receivables |
268 335
|
242 012
|
220 894
|
221 434
|
268 033
|
485 299
|
1 359 058
|
1 314 199
|
1 274 027
|
1 282 912
|
1 320 950
|
1 406 934
|
1 470 968
|
1 516 979
|
1 573 283
|
1 609 926
|
1 583 864
|
1 625 146
|
1 616 194
|
1 539 807
|
1 415 019
|
1 407 673
|
1 463 616
|
|
| Accounts Receivables |
114 654
|
104 591
|
92 820
|
95 905
|
106 156
|
102 052
|
72 833
|
68 684
|
70 472
|
80 098
|
102 341
|
118 089
|
131 490
|
126 855
|
126 144
|
113 891
|
94 727
|
76 668
|
81 498
|
64 160
|
50 819
|
48 448
|
52 743
|
|
| Other Receivables |
153 681
|
137 421
|
128 074
|
125 529
|
161 877
|
383 247
|
1 286 225
|
1 245 515
|
1 203 555
|
1 202 814
|
1 218 609
|
1 288 845
|
1 339 478
|
1 390 124
|
1 447 139
|
1 496 035
|
1 489 137
|
1 548 478
|
1 534 696
|
1 475 647
|
1 364 200
|
1 359 225
|
1 410 873
|
|
| Inventory |
119
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
8 944
|
9 475
|
9 271
|
7 839
|
11 077
|
17 044
|
52 231
|
36 903
|
51 922
|
44 569
|
36 347
|
29 543
|
42 351
|
38 899
|
34 590
|
35 204
|
63 613
|
90 068
|
110 308
|
89 903
|
105 911
|
126 482
|
136 853
|
|
| Total Current Assets |
297 520
|
259 203
|
238 703
|
244 143
|
283 499
|
511 114
|
1 514 245
|
1 434 902
|
1 363 475
|
1 378 348
|
1 459 193
|
1 517 626
|
1 609 831
|
1 707 602
|
1 804 206
|
1 877 848
|
1 898 179
|
2 027 487
|
2 108 637
|
2 024 888
|
2 097 123
|
2 166 425
|
2 215 183
|
|
| PP&E Net |
605 066
|
605 669
|
633 249
|
646 801
|
662 705
|
689 198
|
74 919
|
114 095
|
174 000
|
171 973
|
181 093
|
192 160
|
227 424
|
263 297
|
350 505
|
400 373
|
526 059
|
553 111
|
677 379
|
726 984
|
842 070
|
978 579
|
1 086 443
|
|
| PP&E Gross |
0
|
0
|
633 249
|
0
|
0
|
689 198
|
74 919
|
114 095
|
174 000
|
171 973
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
975
|
0
|
0
|
1 674
|
43 831
|
56 722
|
75 490
|
98 821
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
528
|
588
|
883
|
945
|
1 019
|
1 094
|
1 663
|
1 741
|
2 039
|
2 310
|
2 035
|
2 369
|
3 350
|
4 893
|
4 781
|
4 575
|
6 921
|
7 911
|
7 981
|
9 563
|
15 417
|
14 378
|
15 538
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
8 365
|
7 954
|
7 544
|
7 133
|
5 945
|
4 756
|
3 884
|
2 637
|
7 797
|
6 226
|
15 935
|
21 749
|
20 718
|
21 234
|
25 707
|
23 256
|
46 304
|
|
| Note Receivable |
6 442
|
4 189
|
3 194
|
1 753
|
1 310
|
3 335
|
20 747
|
19 468
|
8 290
|
6 221
|
5 007
|
2 285
|
2 481
|
0
|
879
|
1 022
|
571
|
602
|
558
|
539
|
439
|
26
|
30
|
|
| Long-Term Investments |
16 527
|
17 002
|
20 185
|
26 705
|
29 849
|
34 218
|
32 707
|
45 040
|
43 670
|
47 285
|
66 827
|
87 132
|
92 973
|
80 694
|
83 449
|
90 454
|
92 821
|
91 984
|
112 838
|
120 259
|
125 286
|
158 182
|
155 675
|
|
| Other Long-Term Assets |
25 981
|
31 614
|
31 238
|
34 002
|
32 571
|
37 152
|
41 137
|
47 721
|
54 937
|
55 350
|
44 210
|
45 597
|
47 667
|
53 298
|
48 473
|
50 038
|
52 495
|
49 754
|
51 174
|
46 237
|
45 582
|
49 478
|
47 937
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
8 365
|
7 954
|
7 544
|
7 133
|
5 945
|
4 756
|
3 884
|
2 637
|
7 797
|
6 226
|
15 935
|
21 749
|
20 718
|
21 234
|
25 707
|
23 256
|
46 304
|
|
| Total Assets |
952 064
N/A
|
918 265
-4%
|
927 452
+1%
|
954 349
+3%
|
1 010 953
+6%
|
1 276 111
+26%
|
1 693 783
+33%
|
1 670 921
-1%
|
1 653 955
-1%
|
1 668 620
+1%
|
1 764 310
+6%
|
1 851 925
+5%
|
1 987 610
+7%
|
2 113 373
+6%
|
2 300 090
+9%
|
2 430 536
+6%
|
2 592 981
+7%
|
2 752 598
+6%
|
2 979 285
+8%
|
2 949 704
-1%
|
3 151 624
+7%
|
3 390 324
+8%
|
3 567 110
+5%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
32 461
|
35 663
|
34 369
|
31 258
|
35 639
|
37 296
|
47 690
|
50 084
|
44 370
|
45 523
|
33 554
|
49 658
|
34 018
|
30 090
|
30 174
|
26 464
|
44 531
|
45 391
|
33 027
|
35 441
|
33 916
|
36 467
|
36 454
|
|
| Accrued Liabilities |
649
|
655
|
710
|
826
|
825
|
935
|
1 440
|
1 480
|
1 558
|
1 567
|
1 630
|
1 698
|
1 649
|
1 715
|
1 776
|
1 846
|
2 206
|
2 403
|
2 445
|
3 011
|
3 212
|
3 481
|
3 881
|
|
| Short-Term Debt |
341 000
|
377 237
|
440 652
|
428 878
|
445 594
|
620 712
|
753 991
|
690 901
|
714 651
|
756 719
|
649 231
|
705 621
|
811 822
|
854 070
|
897 820
|
959 940
|
1 015 259
|
1 009 917
|
1 064 885
|
968 963
|
915 011
|
847 104
|
824 820
|
|
| Current Portion of Long-Term Debt |
202 035
|
192 467
|
170 799
|
160 961
|
157 489
|
266 035
|
460 427
|
462 363
|
391 990
|
333 301
|
382 589
|
349 030
|
363 525
|
311 074
|
294 910
|
306 592
|
316 928
|
356 518
|
385 368
|
386 293
|
451 657
|
465 965
|
544 230
|
|
| Other Current Liabilities |
13 552
|
13 337
|
16 593
|
17 272
|
15 416
|
15 219
|
22 198
|
27 114
|
27 880
|
24 192
|
22 682
|
27 812
|
26 966
|
27 355
|
30 965
|
36 204
|
40 907
|
51 344
|
52 364
|
57 765
|
75 234
|
68 296
|
66 698
|
|
| Total Current Liabilities |
589 697
|
619 359
|
663 123
|
639 195
|
654 963
|
940 197
|
1 285 746
|
1 231 942
|
1 180 449
|
1 161 302
|
1 089 686
|
1 133 819
|
1 237 980
|
1 224 304
|
1 255 645
|
1 331 046
|
1 419 831
|
1 465 573
|
1 538 089
|
1 451 473
|
1 479 030
|
1 421 313
|
1 476 083
|
|
| Long-Term Debt |
322 190
|
249 885
|
196 387
|
227 823
|
253 860
|
220 147
|
271 940
|
280 765
|
299 379
|
312 387
|
441 562
|
445 398
|
454 491
|
585 123
|
707 969
|
733 754
|
790 465
|
885 303
|
996 470
|
1 022 322
|
1 155 008
|
1 375 516
|
1 443 784
|
|
| Deferred Income Tax |
0
|
226
|
1 053
|
3 457
|
2 034
|
1 284
|
552
|
1 697
|
1 952
|
3 127
|
10 239
|
18 879
|
19 012
|
14 095
|
14 806
|
16 618
|
15 606
|
15 706
|
20 772
|
17 122
|
19 553
|
27 461
|
28 289
|
|
| Minority Interest |
623
|
35
|
35
|
37
|
38
|
51
|
11 684
|
12 862
|
14 378
|
16 237
|
18 269
|
20 033
|
21 848
|
23 670
|
30 506
|
32 537
|
32 525
|
35 186
|
39 527
|
40 754
|
43 012
|
45 362
|
55 650
|
|
| Other Liabilities |
16 583
|
18 376
|
18 868
|
19 775
|
25 222
|
33 056
|
37 532
|
43 427
|
46 937
|
47 033
|
49 071
|
51 193
|
53 626
|
57 320
|
62 478
|
66 544
|
72 040
|
74 197
|
79 158
|
84 548
|
87 836
|
88 708
|
87 741
|
|
| Total Liabilities |
929 093
N/A
|
887 881
-4%
|
879 466
-1%
|
890 287
+1%
|
936 117
+5%
|
1 194 735
+28%
|
1 607 454
+35%
|
1 570 693
-2%
|
1 543 095
-2%
|
1 540 086
0%
|
1 608 827
+4%
|
1 669 322
+4%
|
1 786 957
+7%
|
1 904 512
+7%
|
2 071 404
+9%
|
2 180 499
+5%
|
2 330 467
+7%
|
2 475 965
+6%
|
2 674 016
+8%
|
2 616 219
-2%
|
2 784 439
+6%
|
2 958 360
+6%
|
3 091 547
+5%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
8 101
|
8 101
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
10 532
|
|
| Retained Earnings |
8 144
|
13 332
|
23 799
|
36 170
|
47 372
|
57 992
|
66 506
|
76 417
|
88 138
|
102 801
|
116 380
|
127 297
|
139 477
|
154 088
|
170 784
|
188 597
|
209 296
|
229 049
|
252 024
|
278 011
|
307 323
|
342 557
|
373 462
|
|
| Additional Paid In Capital |
6 917
|
6 917
|
10 416
|
10 416
|
10 416
|
10 416
|
10 416
|
10 416
|
10 416
|
10 416
|
10 417
|
10 421
|
10 421
|
10 416
|
10 416
|
10 416
|
8 873
|
8 873
|
6 197
|
7 278
|
1 902
|
1 902
|
1 902
|
|
| Unrealized Security Profit/Loss |
85
|
2 541
|
3 531
|
6 888
|
6 441
|
2 675
|
339
|
4 167
|
3 449
|
6 512
|
19 149
|
33 497
|
38 310
|
0
|
35 314
|
39 265
|
34 713
|
31 650
|
44 833
|
38 547
|
36 000
|
61 773
|
55 417
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1
|
2
|
209
|
209
|
198
|
185
|
135
|
100
|
712
|
0
|
342
|
224
|
826
|
2 075
|
1 912
|
2 463
|
2 067
|
1 532
|
1 709
|
|
| Other Equity |
277
|
509
|
292
|
55
|
74
|
236
|
1 257
|
1 096
|
1 477
|
1 542
|
860
|
956
|
2 625
|
1 996
|
1 982
|
1 451
|
74
|
1 396
|
6 405
|
1 580
|
13 495
|
16 732
|
35 959
|
|
| Total Equity |
22 970
N/A
|
30 382
+32%
|
47 986
+58%
|
64 061
+33%
|
74 834
+17%
|
81 377
+9%
|
86 327
+6%
|
100 227
+16%
|
110 860
+11%
|
128 534
+16%
|
155 483
+21%
|
182 603
+17%
|
200 653
+10%
|
208 861
+4%
|
228 686
+9%
|
250 037
+9%
|
262 514
+5%
|
276 633
+5%
|
305 269
+10%
|
333 485
+9%
|
367 185
+10%
|
431 964
+18%
|
475 563
+10%
|
|
| Total Liabilities & Equity |
952 063
N/A
|
918 263
-4%
|
927 452
+1%
|
954 348
+3%
|
1 010 951
+6%
|
1 276 112
+26%
|
1 693 781
+33%
|
1 670 920
-1%
|
1 653 955
-1%
|
1 668 620
+1%
|
1 764 310
+6%
|
1 851 925
+5%
|
1 987 610
+7%
|
2 113 373
+6%
|
2 300 090
+9%
|
2 430 536
+6%
|
2 592 981
+7%
|
2 752 598
+6%
|
2 979 285
+8%
|
2 949 704
-1%
|
3 151 624
+7%
|
3 390 324
+8%
|
3 567 110
+5%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
91
|
90
|
91
|
91
|
91
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
|