Sompo Holdings Inc
TSE:8630
Balance Sheet
Balance Sheet Decomposition
Sompo Holdings Inc
Sompo Holdings Inc
Balance Sheet
Sompo Holdings Inc
| 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 |
328 528
|
332 416
|
580 439
|
546 481
|
523 465
|
550 571
|
814 217
|
894 437
|
971 469
|
925 014
|
1 068 985
|
1 170 892
|
1 246 638
|
1 231 345
|
1 028 947
|
|
| Cash |
328 528
|
332 416
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
580 439
|
546 481
|
523 465
|
550 571
|
814 217
|
894 437
|
971 469
|
925 014
|
1 068 985
|
1 170 892
|
1 246 638
|
1 231 345
|
1 028 947
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128 097
|
157 163
|
|
| Insurance Receivable |
5 903
|
5 619
|
4 783
|
5 360
|
5 928
|
0
|
6 512
|
6 249
|
6 442
|
8 179
|
8 196
|
8 649
|
2 995
|
306 291
|
296 432
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113 375
|
142 746
|
|
| Total Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
241 472
|
299 909
|
|
| PP&E Net |
363 414
|
358 528
|
355 792
|
349 968
|
343 322
|
404 675
|
402 480
|
354 593
|
355 144
|
374 393
|
362 195
|
353 438
|
360 882
|
618 011
|
619 769
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
618 011
|
619 769
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
424 657
|
429 775
|
|
| Intangible Assets |
11 481
|
7 569
|
7 585
|
12 473
|
16 594
|
32 613
|
190 439
|
178 862
|
202 471
|
235 323
|
258 683
|
277 254
|
345 393
|
361 142
|
345 870
|
|
| Goodwill |
41 956
|
47 740
|
49 311
|
54 431
|
83 636
|
113 976
|
279 386
|
223 977
|
198 694
|
172 665
|
163 555
|
151 012
|
197 729
|
191 327
|
189 925
|
|
| Long-Term Investments |
7 364 922
|
7 174 372
|
7 333 937
|
7 647 383
|
8 373 207
|
8 107 313
|
9 009 314
|
9 025 276
|
8 792 857
|
8 745 662
|
9 757 530
|
10 172 270
|
10 384 241
|
12 084 279
|
11 635 828
|
|
| Other Long-Term Assets |
258 966
|
232 285
|
177 117
|
161 185
|
123 168
|
124 128
|
122 373
|
122 118
|
56 863
|
104 075
|
34 433
|
52 735
|
111 965
|
83 514
|
82 606
|
|
| Other Assets |
660 558
|
793 821
|
728 111
|
787 669
|
879 603
|
113 976
|
1 398 824
|
1 379 286
|
1 645 892
|
1 601 548
|
1 645 026
|
1 769 895
|
905 153
|
1 548 491
|
1 581 997
|
|
| Total Assets |
8 981 966
N/A
|
8 893 372
-1%
|
9 178 198
+3%
|
9 499 799
+4%
|
10 253 431
+8%
|
10 186 746
-1%
|
11 931 135
+17%
|
11 948 323
+0%
|
12 018 254
+1%
|
11 977 836
0%
|
13 118 656
+10%
|
13 787 835
+5%
|
13 351 277
-3%
|
16 459 939
+23%
|
15 890 039
-3%
|
|
| Liabilities | ||||||||||||||||
| Insurance Policy Liabilities |
1 009 329
|
1 022 435
|
1 001 993
|
1 100 613
|
7 632 862
|
0
|
8 409 358
|
8 363 225
|
8 439 360
|
8 640 122
|
8 991 471
|
9 936 194
|
10 162 068
|
10 244 672
|
9 540 265
|
|
| Accrued Liabilities |
22 624
|
22 982
|
23 378
|
22 380
|
24 783
|
27 755
|
35 559
|
32 021
|
30 624
|
33 671
|
31 504
|
42 581
|
42 975
|
57 943
|
64 106
|
|
| Short-Term Debt |
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
50
|
50
|
50
|
180
|
615
|
280
|
|
| Current Portion of Long-Term Debt |
2 527
|
2 729
|
120
|
128 092
|
2 464
|
2 096
|
250 713
|
152 722
|
264 637
|
221 003
|
376 743
|
58 810
|
12 162
|
13 026
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
295 562
|
352 372
|
|
| Total Current Liabilities |
25 167
|
25 711
|
23 498
|
150 472
|
27 247
|
29 851
|
286 272
|
184 743
|
295 311
|
254 724
|
408 297
|
101 441
|
55 317
|
367 146
|
416 758
|
|
| Long-Term Debt |
137 427
|
136 445
|
266 279
|
138 060
|
138 129
|
144 315
|
430 948
|
620 781
|
647 807
|
626 323
|
616 200
|
574 642
|
683 629
|
1 022 694
|
1 025 543
|
|
| Deferred Income Tax |
572
|
1 043
|
1 772
|
926
|
116 713
|
39 911
|
79 195
|
81 487
|
38 910
|
125
|
72 109
|
5 424
|
4 642
|
572 051
|
544 491
|
|
| Minority Interest |
2 793
|
4 624
|
5 191
|
6 096
|
6 720
|
8 498
|
65 038
|
27 692
|
21 399
|
15 033
|
12 340
|
12 224
|
15 824
|
19 576
|
20 961
|
|
| Other Liabilities |
426 043
|
555 429
|
486 560
|
474 638
|
508 628
|
612 783
|
856 422
|
781 877
|
816 955
|
843 958
|
999 411
|
1 129 345
|
526 481
|
197 147
|
200 935
|
|
| Total Liabilities |
7 905 316
N/A
|
7 897 420
0%
|
7 899 901
+0%
|
8 115 742
+3%
|
8 430 299
+4%
|
8 542 405
+1%
|
10 127 233
+19%
|
10 059 805
-1%
|
10 259 742
+2%
|
10 380 285
+1%
|
11 099 828
+7%
|
11 759 270
+6%
|
11 447 961
-3%
|
12 352 317
+8%
|
11 684 847
-5%
|
|
| Equity | ||||||||||||||||
| Common Stock |
100 045
|
100 045
|
100 045
|
100 045
|
100 045
|
100 045
|
100 045
|
100 045
|
100 045
|
100 045
|
100 045
|
100 045
|
100 045
|
100 045
|
100 045
|
|
| Retained Earnings |
298 339
|
172 868
|
183 176
|
189 938
|
224 232
|
366 374
|
502 487
|
604 364
|
713 377
|
789 473
|
876 533
|
1 028 555
|
962 107
|
3 120 777
|
3 521 076
|
|
| Additional Paid In Capital |
440 904
|
440 971
|
438 567
|
438 536
|
438 306
|
411 086
|
408 382
|
408 335
|
244 170
|
244 129
|
244 060
|
134 962
|
134 708
|
33 156
|
32 733
|
|
| Unrealized Security Profit/Loss |
272 519
|
332 251
|
579 284
|
659 375
|
1 048 718
|
0
|
863 455
|
922 425
|
763 859
|
578 261
|
997 904
|
838 843
|
708 578
|
1 247 127
|
963 006
|
|
| Treasury Stock |
572
|
1 044
|
1 122
|
9 825
|
19 067
|
0
|
71 459
|
128 182
|
2 902
|
38 842
|
73 772
|
24 965
|
82 145
|
4 125
|
188 418
|
|
| Other Equity |
34 583
|
49 141
|
21 653
|
5 988
|
30 898
|
22 101
|
992
|
18 469
|
60 037
|
75 515
|
125 942
|
48 875
|
80 023
|
857 769
|
739 756
|
|
| Total Equity |
1 076 652
N/A
|
995 950
-7%
|
1 278 297
+28%
|
1 384 057
+8%
|
1 823 132
+32%
|
1 644 341
-10%
|
1 803 902
+10%
|
1 888 518
+5%
|
1 758 512
-7%
|
1 597 551
-9%
|
2 018 828
+26%
|
2 028 565
+0%
|
1 903 316
-6%
|
4 107 622
+116%
|
4 205 192
+2%
|
|
| Total Liabilities & Equity |
8 981 968
N/A
|
8 893 370
-1%
|
9 178 198
+3%
|
9 499 799
+4%
|
10 253 431
+8%
|
10 186 746
-1%
|
11 931 135
+17%
|
11 948 323
+0%
|
12 018 254
+1%
|
11 977 836
0%
|
13 118 656
+10%
|
13 787 835
+5%
|
13 351 277
-3%
|
16 459 939
+23%
|
15 890 039
-3%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
415
|
415
|
415
|
411
|
408
|
404
|
393
|
381
|
372
|
364
|
1 065
|
1 028
|
999
|
988
|
940
|
|