Kenedix Office Investment Corp
TSE:8972
Balance Sheet
Balance Sheet Decomposition
Kenedix Office Investment Corp
Kenedix Office Investment Corp
Balance Sheet
Kenedix Office Investment Corp
| Oct-2006 | Oct-2007 | Oct-2008 | Oct-2009 | Oct-2010 | Oct-2011 | Oct-2012 | Oct-2013 | Oct-2014 | Oct-2015 | Oct-2016 | Oct-2017 | Oct-2018 | Oct-2019 | Oct-2020 | Oct-2021 | Oct-2022 | Oct-2023 | Oct-2024 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
4 710
|
6 561
|
6 799
|
7 256
|
10 417
|
12 349
|
4 043
|
4 560
|
6 619
|
13 557
|
11 268
|
19 917
|
14 051
|
14 019
|
16 129
|
19 274
|
20 376
|
28 937
|
24 856
|
49 663
|
|
| Cash Equivalents |
4 710
|
6 561
|
6 799
|
7 256
|
10 417
|
12 349
|
4 043
|
4 560
|
6 619
|
13 557
|
11 268
|
19 917
|
14 051
|
14 019
|
16 129
|
19 274
|
20 376
|
28 937
|
24 856
|
49 663
|
|
| Total Receivables |
683
|
189
|
368
|
320
|
208
|
174
|
426
|
254
|
293
|
338
|
331
|
315
|
360
|
361
|
336
|
286
|
396
|
378
|
1 016
|
1 169
|
|
| Accounts Receivables |
83
|
142
|
187
|
184
|
208
|
174
|
426
|
254
|
293
|
338
|
331
|
315
|
360
|
361
|
336
|
286
|
396
|
378
|
1 016
|
1 169
|
|
| Other Receivables |
600
|
47
|
181
|
136
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
4 851
|
5 820
|
6 298
|
5 714
|
5 904
|
6 067
|
7 551
|
7 221
|
11 005
|
9 128
|
9 558
|
10 026
|
11 100
|
11 551
|
12 166
|
11 552
|
11 871
|
11 854
|
33 316
|
31 616
|
|
| Total Current Assets |
10 244
|
12 571
|
13 465
|
13 290
|
16 529
|
18 590
|
12 019
|
12 036
|
17 918
|
23 023
|
21 157
|
30 258
|
25 511
|
25 932
|
28 631
|
31 112
|
32 644
|
41 168
|
59 187
|
82 448
|
|
| PP&E Net |
149 720
|
200 564
|
225 510
|
222 163
|
233 439
|
254 562
|
42 976
|
44 777
|
52 493
|
52 608
|
52 689
|
43 862
|
41 237
|
40 754
|
40 406
|
40 083
|
43 116
|
39 419
|
45 797
|
44 406
|
|
| PP&E Gross |
149 720
|
200 564
|
225 510
|
222 163
|
233 439
|
254 562
|
42 976
|
44 777
|
52 493
|
52 608
|
52 689
|
43 862
|
41 237
|
40 754
|
40 406
|
40 083
|
43 116
|
39 419
|
45 797
|
44 406
|
|
| Accumulated Depreciation |
2 034
|
4 623
|
6 230
|
8 650
|
11 319
|
13 752
|
3 245
|
3 889
|
4 537
|
5 070
|
5 855
|
6 192
|
6 622
|
7 325
|
8 114
|
8 871
|
9 708
|
9 565
|
7 861
|
8 136
|
|
| Intangible Assets |
0
|
285
|
285
|
287
|
286
|
360
|
358
|
357
|
355
|
353
|
357
|
642
|
640
|
637
|
634
|
632
|
631
|
629
|
7 666
|
7 663
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
249 583
|
258 100
|
315 667
|
329 605
|
337 250
|
338 677
|
368 246
|
371 002
|
388 645
|
383 175
|
394 588
|
391 513
|
1 121 954
|
1 112 027
|
|
| Other Long-Term Assets |
351
|
343
|
388
|
581
|
826
|
1 462
|
1 798
|
1 484
|
1 738
|
1 627
|
1 579
|
1 494
|
1 588
|
1 448
|
1 404
|
1 325
|
2 035
|
2 639
|
7 379
|
8 115
|
|
| Total Assets |
160 314
N/A
|
213 764
+33%
|
239 649
+12%
|
236 320
-1%
|
251 080
+6%
|
274 973
+10%
|
306 735
+12%
|
316 753
+3%
|
388 170
+23%
|
407 217
+5%
|
413 032
+1%
|
414 934
+0%
|
437 221
+5%
|
439 773
+1%
|
459 720
+5%
|
456 328
-1%
|
473 013
+4%
|
475 368
+0%
|
1 241 983
+161%
|
1 254 659
+1%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
290
|
358
|
407
|
288
|
499
|
556
|
709
|
629
|
743
|
1 104
|
1 367
|
1 231
|
1 342
|
1 120
|
1 497
|
1 643
|
1 737
|
2 092
|
3 174
|
3 955
|
|
| Accrued Liabilities |
27
|
75
|
177
|
171
|
438
|
272
|
327
|
202
|
133
|
497
|
420
|
221
|
257
|
202
|
384
|
356
|
411
|
397
|
1 458
|
895
|
|
| Short-Term Debt |
13 500
|
6 500
|
5 000
|
10 000
|
6 300
|
10 200
|
5 700
|
9 100
|
15 900
|
2 500
|
1 500
|
6 000
|
6 000
|
2 200
|
12 500
|
10 600
|
300
|
2 000
|
4 900
|
11 500
|
|
| Current Portion of Long-Term Debt |
1 500
|
13 000
|
19 000
|
14 500
|
35 250
|
22 850
|
15 500
|
37 700
|
30 135
|
30 800
|
25 700
|
20 050
|
13 750
|
21 600
|
23 000
|
19 550
|
14 300
|
29 600
|
65 140
|
95 660
|
|
| Other Current Liabilities |
887
|
1 313
|
1 567
|
1 331
|
1 394
|
1 535
|
1 688
|
1 695
|
2 142
|
2 274
|
2 398
|
2 561
|
3 143
|
3 058
|
3 363
|
3 071
|
3 339
|
3 451
|
8 091
|
8 176
|
|
| Total Current Liabilities |
16 204
|
21 246
|
26 151
|
26 290
|
43 881
|
35 412
|
23 924
|
49 326
|
49 054
|
37 176
|
31 384
|
30 063
|
24 491
|
28 180
|
40 743
|
35 220
|
20 087
|
37 540
|
82 763
|
120 187
|
|
| Long-Term Debt |
47 000
|
56 006
|
74 766
|
72 735
|
61 017
|
77 864
|
119 381
|
103 758
|
141 650
|
140 800
|
150 900
|
153 550
|
163 300
|
161 250
|
166 250
|
168 600
|
200 350
|
183 350
|
478 360
|
458 270
|
|
| Deferred Income Tax |
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
6 125
|
8 750
|
10 644
|
10 229
|
10 450
|
11 425
|
13 040
|
12 888
|
16 621
|
17 327
|
17 923
|
18 469
|
20 116
|
21 067
|
22 061
|
21 963
|
23 014
|
22 955
|
45 001
|
43 898
|
|
| Total Liabilities |
69 381
N/A
|
86 002
+24%
|
111 561
+30%
|
109 253
-2%
|
115 348
+6%
|
124 701
+8%
|
156 345
+25%
|
165 972
+6%
|
207 325
+25%
|
195 303
-6%
|
200 206
+3%
|
202 082
+1%
|
207 907
+3%
|
210 497
+1%
|
229 055
+9%
|
225 783
-1%
|
243 451
+8%
|
243 844
+0%
|
606 124
+149%
|
622 354
+3%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
88 730
|
124 974
|
124 974
|
124 974
|
133 130
|
147 154
|
147 154
|
147 154
|
176 633
|
206 200
|
206 200
|
206 200
|
220 971
|
220 971
|
220 971
|
220 971
|
217 971
|
217 971
|
217 971
|
217 971
|
|
| Retained Earnings |
2 124
|
2 792
|
3 124
|
2 102
|
2 607
|
3 119
|
3 236
|
3 627
|
4 212
|
5 715
|
6 626
|
6 614
|
8 242
|
8 620
|
10 086
|
9 828
|
10 777
|
11 920
|
414 221
|
409 273
|
|
| Unrealized Security Profit/Loss |
80
|
4
|
10
|
9
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
38
|
101
|
314
|
391
|
253
|
814
|
1 632
|
3 667
|
5 061
|
|
| Total Equity |
90 933
N/A
|
127 762
+41%
|
128 088
+0%
|
127 067
-1%
|
135 732
+7%
|
150 272
+11%
|
150 390
+0%
|
150 781
+0%
|
180 845
+20%
|
211 915
+17%
|
212 825
+0%
|
212 851
+0%
|
229 314
+8%
|
229 276
0%
|
230 665
+1%
|
230 545
0%
|
229 562
0%
|
231 523
+1%
|
635 859
+175%
|
632 305
-1%
|
|
| Total Liabilities & Equity |
160 314
N/A
|
213 764
+33%
|
239 649
+12%
|
236 320
-1%
|
251 080
+6%
|
274 973
+10%
|
306 735
+12%
|
316 753
+3%
|
388 170
+23%
|
407 217
+5%
|
413 032
+1%
|
414 934
+0%
|
437 221
+5%
|
439 773
+1%
|
459 720
+5%
|
456 328
-1%
|
473 013
+4%
|
475 368
+0%
|
1 241 983
+161%
|
1 254 659
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
4
|
|