Tokyu Corp
TSE:9005
Balance Sheet
Balance Sheet Decomposition
Tokyu Corp
Tokyu Corp
Balance Sheet
Tokyu Corp
| 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 |
100 834
|
47 071
|
35 142
|
63 285
|
48 482
|
31 828
|
38 851
|
42 419
|
40 738
|
29 987
|
32 091
|
27 241
|
55 749
|
41 328
|
39 614
|
40 500
|
39 007
|
34 229
|
59 389
|
45 964
|
52 275
|
69 342
|
43 351
|
62 132
|
|
| Cash Equivalents |
100 834
|
47 071
|
35 142
|
63 285
|
48 482
|
31 828
|
38 851
|
42 419
|
40 738
|
29 987
|
32 091
|
27 241
|
55 749
|
41 328
|
39 614
|
40 500
|
39 007
|
34 229
|
59 389
|
45 964
|
52 275
|
69 342
|
43 351
|
62 132
|
|
| Short-Term Investments |
441
|
553
|
266
|
108
|
22
|
63
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
165 841
|
190 183
|
102 118
|
138 144
|
124 161
|
133 025
|
133 829
|
124 231
|
120 600
|
104 031
|
118 076
|
100 909
|
116 539
|
122 878
|
132 630
|
138 929
|
155 641
|
164 226
|
152 981
|
120 509
|
152 214
|
171 728
|
201 876
|
169 258
|
|
| Accounts Receivables |
165 841
|
190 183
|
102 118
|
138 144
|
124 161
|
133 025
|
133 829
|
124 231
|
120 600
|
104 031
|
118 076
|
100 909
|
116 539
|
122 878
|
132 630
|
138 929
|
155 641
|
164 226
|
152 981
|
120 509
|
152 214
|
171 728
|
201 876
|
169 258
|
|
| 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
|
0
|
|
| Inventory |
333 053
|
288 239
|
201 883
|
164 067
|
148 050
|
134 582
|
142 112
|
141 513
|
108 157
|
99 576
|
98 105
|
76 008
|
78 623
|
70 894
|
59 072
|
69 530
|
77 867
|
74 834
|
78 277
|
97 524
|
99 703
|
130 664
|
143 551
|
175 815
|
|
| Other Current Assets |
50 693
|
64 306
|
52 050
|
52 747
|
53 271
|
59 891
|
43 561
|
44 945
|
39 555
|
43 246
|
44 541
|
49 289
|
45 545
|
40 097
|
45 156
|
41 586
|
39 877
|
40 955
|
55 300
|
62 228
|
48 827
|
50 566
|
54 399
|
52 296
|
|
| Total Current Assets |
650 862
|
590 352
|
391 459
|
418 351
|
373 986
|
359 389
|
358 375
|
353 108
|
309 050
|
276 840
|
292 813
|
253 447
|
296 456
|
275 197
|
276 472
|
290 545
|
312 392
|
314 244
|
345 947
|
326 225
|
353 019
|
422 300
|
443 177
|
459 501
|
|
| PP&E Net |
1 504 389
|
1 564 737
|
1 238 794
|
1 289 038
|
1 268 368
|
1 235 453
|
1 252 021
|
1 364 829
|
1 391 280
|
1 410 705
|
1 433 408
|
1 450 350
|
1 487 109
|
1 497 111
|
1 573 421
|
1 605 034
|
1 673 502
|
1 793 950
|
1 875 506
|
1 809 491
|
1 787 563
|
1 830 693
|
1 820 589
|
1 814 292
|
|
| Intangible Assets |
40 300
|
38 350
|
33 917
|
33 955
|
38 046
|
35 137
|
33 694
|
33 448
|
27 900
|
25 777
|
27 961
|
28 707
|
26 133
|
26 295
|
29 670
|
33 380
|
35 633
|
37 843
|
40 468
|
36 941
|
35 617
|
38 674
|
40 108
|
39 255
|
|
| Goodwill |
26 060
|
0
|
0
|
4 396
|
14 843
|
14 251
|
10 336
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
3 227
|
3 151
|
1 512
|
1 407
|
809
|
524
|
390
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
169 275
|
155 549
|
179 854
|
161 883
|
170 600
|
152 538
|
145 753
|
123 048
|
109 515
|
101 279
|
107 368
|
119 449
|
130 810
|
133 610
|
132 223
|
141 580
|
154 814
|
174 150
|
176 218
|
203 685
|
204 855
|
226 392
|
248 486
|
272 657
|
|
| Other Long-Term Assets |
102 921
|
159 003
|
164 599
|
204 171
|
154 610
|
152 050
|
143 014
|
136 306
|
128 041
|
140 470
|
123 041
|
112 523
|
81 286
|
70 319
|
80 760
|
78 066
|
90 656
|
92 689
|
99 057
|
99 719
|
98 128
|
95 953
|
99 713
|
113 276
|
|
| Other Assets |
26 060
|
0
|
0
|
4 396
|
14 843
|
14 251
|
10 336
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 497 034
N/A
|
2 511 142
+1%
|
2 010 135
-20%
|
2 113 201
+5%
|
2 021 262
-4%
|
1 949 342
-4%
|
1 943 583
0%
|
2 010 739
+3%
|
1 965 786
-2%
|
1 955 071
-1%
|
1 984 591
+2%
|
1 964 476
-1%
|
2 021 794
+3%
|
2 002 532
-1%
|
2 092 546
+4%
|
2 148 605
+3%
|
2 266 997
+6%
|
2 412 876
+6%
|
2 537 196
+5%
|
2 476 061
-2%
|
2 479 182
+0%
|
2 614 012
+5%
|
2 652 073
+1%
|
2 698 981
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
189 142
|
207 114
|
92 992
|
131 835
|
134 825
|
147 767
|
143 430
|
132 920
|
114 568
|
93 208
|
97 851
|
88 023
|
97 905
|
102 364
|
94 824
|
90 074
|
99 958
|
98 811
|
103 082
|
96 900
|
88 029
|
100 887
|
108 547
|
85 392
|
|
| Accrued Liabilities |
11 811
|
14 154
|
12 407
|
12 259
|
12 595
|
13 260
|
12 422
|
12 359
|
11 786
|
11 179
|
11 258
|
10 092
|
10 053
|
10 350
|
11 080
|
11 405
|
11 448
|
11 824
|
11 940
|
10 720
|
10 875
|
11 502
|
12 059
|
13 482
|
|
| Short-Term Debt |
8 000
|
0
|
0
|
0
|
0
|
0
|
0
|
20 000
|
0
|
0
|
8 000
|
165 991
|
164 766
|
164 317
|
246 493
|
265 007
|
265 627
|
271 892
|
349 235
|
366 141
|
345 696
|
413 683
|
364 839
|
372 882
|
|
| Current Portion of Long-Term Debt |
639 384
|
618 199
|
399 758
|
378 880
|
342 989
|
311 377
|
322 828
|
343 057
|
326 192
|
283 919
|
285 242
|
93 865
|
164 953
|
89 975
|
100 491
|
58 245
|
68 414
|
89 117
|
71 129
|
53 189
|
51 805
|
66 372
|
54 945
|
59 448
|
|
| Other Current Liabilities |
283 019
|
291 010
|
141 010
|
173 505
|
187 450
|
176 904
|
157 447
|
146 327
|
153 794
|
147 501
|
157 195
|
127 983
|
140 211
|
156 232
|
155 295
|
145 023
|
172 398
|
176 116
|
189 736
|
161 516
|
171 916
|
176 612
|
202 733
|
188 523
|
|
| Total Current Liabilities |
1 131 356
|
1 130 477
|
646 167
|
696 479
|
677 859
|
649 308
|
636 127
|
654 663
|
606 340
|
535 807
|
559 546
|
485 954
|
577 888
|
523 238
|
608 183
|
569 754
|
617 845
|
647 760
|
725 122
|
688 466
|
668 321
|
769 056
|
743 123
|
719 727
|
|
| Long-Term Debt |
890 339
|
848 036
|
845 085
|
864 596
|
763 934
|
697 517
|
673 128
|
709 418
|
716 482
|
757 425
|
742 772
|
741 922
|
662 410
|
658 790
|
608 460
|
657 841
|
649 444
|
716 999
|
742 331
|
774 562
|
807 053
|
814 636
|
842 295
|
865 512
|
|
| Deferred Income Tax |
17 781
|
27 872
|
30 823
|
36 861
|
40 245
|
36 914
|
41 916
|
50 309
|
54 045
|
40 025
|
36 885
|
36 963
|
37 018
|
35 893
|
37 231
|
29 494
|
26 532
|
24 132
|
23 247
|
22 929
|
19 615
|
20 217
|
22 923
|
30 068
|
|
| Minority Interest |
22 094
|
41 442
|
70 354
|
77 155
|
46 121
|
34 775
|
32 214
|
13 450
|
13 324
|
13 721
|
10 877
|
23 370
|
25 921
|
28 264
|
46 424
|
50 074
|
50 522
|
50 930
|
52 611
|
50 183
|
49 974
|
38 751
|
40 325
|
44 320
|
|
| Other Liabilities |
279 321
|
311 515
|
256 743
|
253 052
|
234 374
|
202 322
|
201 678
|
211 695
|
202 580
|
205 247
|
203 468
|
200 092
|
206 767
|
205 015
|
215 375
|
213 134
|
219 023
|
227 821
|
236 882
|
237 566
|
231 251
|
230 731
|
214 151
|
211 379
|
|
| Total Liabilities |
2 340 891
N/A
|
2 359 342
+1%
|
1 849 172
-22%
|
1 928 143
+4%
|
1 762 533
-9%
|
1 620 836
-8%
|
1 585 063
-2%
|
1 639 535
+3%
|
1 592 771
-3%
|
1 552 225
-3%
|
1 553 548
+0%
|
1 488 301
-4%
|
1 510 004
+1%
|
1 451 200
-4%
|
1 515 673
+4%
|
1 520 297
+0%
|
1 563 366
+3%
|
1 667 642
+7%
|
1 780 193
+7%
|
1 773 706
0%
|
1 776 214
+0%
|
1 873 391
+5%
|
1 862 817
-1%
|
1 871 006
+0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
108 819
|
108 819
|
108 820
|
108 820
|
110 608
|
121 723
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
121 724
|
|
| Retained Earnings |
72 983
|
80 296
|
95 287
|
20 240
|
11 326
|
63 184
|
102 089
|
105 222
|
112 169
|
144 901
|
169 915
|
204 660
|
252 355
|
280 685
|
327 405
|
383 565
|
449 795
|
495 343
|
524 423
|
455 201
|
454 484
|
471 348
|
525 984
|
593 827
|
|
| Additional Paid In Capital |
120 702
|
128 130
|
128 066
|
85 523
|
106 011
|
117 166
|
117 192
|
140 842
|
140 806
|
140 647
|
140 503
|
140 497
|
140 793
|
131 386
|
131 666
|
131 842
|
133 132
|
133 763
|
134 023
|
134 095
|
133 683
|
123 329
|
123 366
|
123 013
|
|
| Unrealized Security Profit/Loss |
10 128
|
9 951
|
31 472
|
22 628
|
36 490
|
29 205
|
20 285
|
10 908
|
9 138
|
6 207
|
8 424
|
15 569
|
14 978
|
23 912
|
0
|
22 754
|
23 935
|
25 139
|
18 389
|
29 209
|
21 991
|
20 894
|
27 130
|
30 940
|
|
| Treasury Stock |
542
|
5 135
|
3 112
|
2 627
|
1 957
|
2 205
|
2 448
|
2 039
|
6 711
|
5 709
|
4 525
|
3 594
|
3 139
|
3 171
|
0
|
29 696
|
29 092
|
28 506
|
37 291
|
37 153
|
39 614
|
17 329
|
45 818
|
91 155
|
|
| Other Equity |
9 980
|
9 670
|
8 998
|
9 047
|
3 752
|
568
|
324
|
5 454
|
4 108
|
4 927
|
4 998
|
2 681
|
14 921
|
3 204
|
5 749
|
1 881
|
4 137
|
2 229
|
4 265
|
721
|
10 700
|
20 655
|
36 870
|
49 626
|
|
| Total Equity |
156 144
N/A
|
151 799
-3%
|
160 961
+6%
|
185 057
+15%
|
258 726
+40%
|
328 505
+27%
|
358 518
+9%
|
371 203
+4%
|
373 018
+0%
|
402 843
+8%
|
431 043
+7%
|
476 175
+10%
|
511 790
+7%
|
551 332
+8%
|
576 873
+5%
|
628 308
+9%
|
703 631
+12%
|
745 234
+6%
|
757 003
+2%
|
702 355
-7%
|
702 968
+0%
|
740 621
+5%
|
789 256
+7%
|
827 975
+5%
|
|
| Total Liabilities & Equity |
2 497 035
N/A
|
2 511 141
+1%
|
2 010 133
-20%
|
2 113 200
+5%
|
2 021 259
-4%
|
1 949 341
-4%
|
1 943 581
0%
|
2 010 738
+3%
|
1 965 789
-2%
|
1 955 068
-1%
|
1 984 591
+2%
|
1 964 476
-1%
|
2 021 794
+3%
|
2 002 532
-1%
|
2 092 546
+4%
|
2 148 605
+3%
|
2 266 997
+6%
|
2 412 876
+6%
|
2 537 196
+5%
|
2 476 061
-2%
|
2 479 182
+0%
|
2 614 012
+5%
|
2 652 073
+1%
|
2 698 981
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
561
|
565
|
567
|
570
|
592
|
609
|
609
|
630
|
624
|
625
|
627
|
628
|
629
|
622
|
613
|
607
|
608
|
608
|
604
|
604
|
602
|
615
|
599
|
575
|
|