Yamazaki Baking Co Ltd
TSE:2212
Balance Sheet
Balance Sheet Decomposition
Yamazaki Baking Co Ltd
Yamazaki Baking Co Ltd
Balance Sheet
Yamazaki Baking Co Ltd
| Dec-2002 | Dec-2003 | 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 |
59 852
|
63 596
|
53 175
|
53 329
|
49 973
|
41 035
|
69 199
|
54 807
|
77 200
|
74 682
|
92 784
|
82 538
|
115 879
|
113 173
|
107 327
|
132 850
|
109 638
|
111 112
|
108 588
|
138 143
|
125 184
|
134 937
|
152 443
|
163 820
|
|
| Cash Equivalents |
59 852
|
63 596
|
53 175
|
53 329
|
49 973
|
41 035
|
69 199
|
54 807
|
77 200
|
74 682
|
92 784
|
82 538
|
115 879
|
113 173
|
107 327
|
132 850
|
109 638
|
111 112
|
108 588
|
138 143
|
125 184
|
134 937
|
152 443
|
163 820
|
|
| Short-Term Investments |
527
|
729
|
760
|
1 711
|
1 382
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
59 282
|
62 711
|
64 390
|
65 149
|
70 418
|
73 879
|
82 859
|
83 733
|
91 118
|
94 168
|
95 393
|
98 116
|
105 019
|
106 467
|
106 328
|
111 405
|
111 791
|
114 217
|
112 257
|
114 201
|
123 316
|
134 772
|
140 722
|
149 510
|
|
| Accounts Receivables |
59 282
|
62 711
|
64 390
|
65 149
|
70 418
|
73 879
|
82 859
|
83 733
|
91 118
|
94 168
|
95 393
|
98 116
|
105 019
|
106 467
|
106 328
|
111 405
|
111 791
|
114 217
|
112 257
|
114 201
|
123 132
|
134 624
|
140 583
|
149 504
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
184
|
148
|
139
|
6
|
|
| Inventory |
12 608
|
12 218
|
12 737
|
12 249
|
12 783
|
13 537
|
18 517
|
17 793
|
18 622
|
18 858
|
19 869
|
21 161
|
22 095
|
21 216
|
20 796
|
22 425
|
21 944
|
23 809
|
23 196
|
24 545
|
28 128
|
29 681
|
32 647
|
35 176
|
|
| Other Current Assets |
16 843
|
15 970
|
15 528
|
15 241
|
15 138
|
16 096
|
17 107
|
16 327
|
17 383
|
16 220
|
18 333
|
17 085
|
16 641
|
16 813
|
16 594
|
17 329
|
13 236
|
12 701
|
12 214
|
13 095
|
14 693
|
15 397
|
15 592
|
16 964
|
|
| Total Current Assets |
149 112
|
155 224
|
146 590
|
147 679
|
149 694
|
144 547
|
187 682
|
172 660
|
204 323
|
203 928
|
226 379
|
218 900
|
259 634
|
257 669
|
251 045
|
284 009
|
256 609
|
261 839
|
256 255
|
289 984
|
291 321
|
314 787
|
341 404
|
365 470
|
|
| PP&E Net |
239 961
|
239 007
|
246 768
|
247 641
|
253 110
|
253 801
|
282 525
|
296 024
|
296 710
|
295 934
|
293 714
|
295 934
|
295 754
|
296 269
|
303 702
|
307 502
|
314 694
|
317 483
|
315 572
|
328 527
|
332 385
|
347 586
|
358 597
|
371 564
|
|
| PP&E Gross |
239 961
|
239 007
|
246 768
|
247 641
|
253 110
|
253 801
|
282 525
|
296 024
|
296 710
|
295 934
|
293 714
|
295 934
|
295 754
|
296 269
|
303 702
|
307 502
|
314 694
|
317 483
|
315 572
|
328 527
|
332 385
|
347 586
|
358 597
|
371 564
|
|
| Accumulated Depreciation |
435 062
|
444 191
|
452 075
|
462 621
|
475 805
|
487 012
|
552 043
|
569 456
|
591 863
|
614 217
|
637 017
|
662 748
|
674 608
|
685 665
|
696 679
|
706 195
|
722 882
|
740 192
|
758 089
|
793 323
|
820 092
|
860 038
|
879 934
|
902 291
|
|
| Intangible Assets |
6 260
|
5 927
|
5 583
|
5 512
|
5 143
|
5 847
|
11 729
|
12 571
|
13 912
|
13 757
|
14 118
|
13 694
|
12 108
|
10 536
|
9 228
|
8 666
|
8 004
|
8 766
|
9 451
|
11 494
|
12 847
|
12 365
|
12 029
|
12 389
|
|
| Goodwill |
0
|
0
|
0
|
0
|
19 974
|
18 950
|
21 475
|
20 278
|
19 076
|
17 875
|
17 165
|
17 471
|
14 880
|
13 707
|
12 436
|
10 887
|
9 670
|
13 658
|
12 030
|
10 764
|
10 518
|
9 052
|
7 168
|
5 723
|
|
| Note Receivable |
2 768
|
2 663
|
2 429
|
2 174
|
1 560
|
1 552
|
1 723
|
1 679
|
1 543
|
1 571
|
580
|
599
|
551
|
445
|
442
|
800
|
758
|
836
|
824
|
877
|
812
|
1 218
|
654
|
581
|
|
| Long-Term Investments |
26 177
|
32 100
|
34 512
|
44 255
|
43 655
|
55 840
|
41 203
|
43 722
|
40 872
|
39 359
|
44 219
|
50 952
|
54 479
|
70 658
|
73 757
|
86 358
|
84 391
|
72 361
|
68 442
|
65 219
|
65 876
|
80 580
|
76 726
|
85 913
|
|
| Other Long-Term Assets |
64 475
|
65 902
|
64 956
|
64 108
|
63 625
|
64 306
|
68 055
|
62 838
|
61 902
|
61 428
|
59 533
|
59 079
|
64 643
|
51 713
|
53 276
|
49 100
|
54 752
|
53 206
|
51 869
|
50 487
|
44 272
|
36 447
|
68 527
|
90 238
|
|
| Other Assets |
0
|
0
|
0
|
0
|
19 974
|
18 950
|
21 475
|
20 278
|
19 076
|
17 875
|
17 165
|
17 471
|
14 880
|
13 707
|
12 436
|
10 887
|
9 670
|
13 658
|
12 030
|
10 764
|
10 518
|
9 052
|
7 168
|
5 723
|
|
| Total Assets |
488 753
N/A
|
500 823
+2%
|
500 838
+0%
|
511 369
+2%
|
536 761
+5%
|
544 843
+2%
|
614 392
+13%
|
609 772
-1%
|
638 338
+5%
|
633 852
-1%
|
655 708
+3%
|
656 629
+0%
|
702 049
+7%
|
700 997
0%
|
703 886
+0%
|
747 322
+6%
|
728 878
-2%
|
728 149
0%
|
714 443
-2%
|
757 352
+6%
|
758 031
+0%
|
802 035
+6%
|
865 105
+8%
|
931 878
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
64 223
|
64 923
|
64 985
|
62 887
|
62 558
|
65 066
|
73 121
|
68 710
|
73 564
|
74 103
|
75 051
|
73 725
|
79 378
|
78 903
|
78 799
|
79 699
|
78 888
|
78 805
|
75 466
|
76 414
|
83 496
|
89 239
|
91 424
|
94 426
|
|
| Accrued Liabilities |
28 301
|
30 116
|
30 328
|
30 983
|
32 178
|
34 124
|
37 990
|
36 706
|
35 643
|
37 365
|
37 533
|
38 821
|
41 597
|
43 193
|
43 586
|
44 006
|
44 133
|
45 193
|
44 650
|
46 586
|
44 265
|
47 334
|
48 479
|
50 937
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40 439
|
41 631
|
42 455
|
41 151
|
38 264
|
38 238
|
39 107
|
40 825
|
44 924
|
45 025
|
46 296
|
48 756
|
0
|
|
| Current Portion of Long-Term Debt |
50 612
|
52 355
|
55 110
|
52 772
|
56 234
|
54 500
|
61 961
|
73 244
|
67 442
|
65 947
|
66 543
|
26 438
|
25 651
|
24 047
|
21 406
|
18 563
|
17 881
|
11 924
|
11 480
|
18 931
|
13 929
|
12 863
|
15 225
|
59 550
|
|
| Other Current Liabilities |
24 545
|
32 331
|
31 103
|
25 858
|
27 492
|
28 388
|
39 333
|
35 268
|
42 814
|
42 311
|
41 872
|
38 358
|
52 093
|
51 407
|
54 694
|
54 722
|
45 007
|
49 044
|
44 541
|
48 431
|
50 626
|
62 145
|
66 069
|
69 243
|
|
| Total Current Liabilities |
167 681
|
179 725
|
181 526
|
172 500
|
178 462
|
182 078
|
212 405
|
213 928
|
219 463
|
219 726
|
220 999
|
217 781
|
240 350
|
240 005
|
239 636
|
235 254
|
224 147
|
224 073
|
216 962
|
235 286
|
237 341
|
257 877
|
269 953
|
274 156
|
|
| Long-Term Debt |
45 411
|
33 619
|
21 720
|
33 944
|
54 484
|
60 161
|
74 058
|
69 930
|
77 991
|
59 959
|
68 156
|
56 286
|
63 784
|
45 840
|
31 468
|
44 836
|
33 055
|
25 762
|
19 480
|
34 003
|
27 255
|
20 972
|
37 066
|
44 110
|
|
| Minority Interest |
3 086
|
3 132
|
3 226
|
3 334
|
3 342
|
3 342
|
19 387
|
18 038
|
19 466
|
20 462
|
21 379
|
22 287
|
22 511
|
23 331
|
24 145
|
29 580
|
29 570
|
31 162
|
31 896
|
39 643
|
44 158
|
45 994
|
48 336
|
50 947
|
|
| Other Liabilities |
85 727
|
91 832
|
93 568
|
93 341
|
91 583
|
88 899
|
96 598
|
90 601
|
93 750
|
101 775
|
103 437
|
106 966
|
129 597
|
119 538
|
129 860
|
121 490
|
129 123
|
119 898
|
115 618
|
105 846
|
85 538
|
77 054
|
97 600
|
102 784
|
|
| Total Liabilities |
301 905
N/A
|
308 308
+2%
|
300 040
-3%
|
303 119
+1%
|
327 871
+8%
|
334 480
+2%
|
402 448
+20%
|
392 497
-2%
|
410 670
+5%
|
401 922
-2%
|
413 971
+3%
|
403 320
-3%
|
456 242
+13%
|
428 714
-6%
|
425 109
-1%
|
431 160
+1%
|
415 895
-4%
|
400 895
-4%
|
383 956
-4%
|
414 778
+8%
|
394 292
-5%
|
401 897
+2%
|
452 955
+13%
|
471 997
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
11 014
|
|
| Retained Earnings |
162 384
|
165 146
|
170 564
|
173 862
|
175 644
|
179 484
|
182 834
|
188 651
|
200 562
|
205 414
|
212 758
|
220 019
|
228 556
|
240 481
|
255 145
|
276 934
|
285 422
|
296 642
|
299 251
|
310 080
|
317 816
|
343 395
|
374 629
|
406 573
|
|
| Additional Paid In Capital |
9 664
|
9 664
|
9 667
|
9 667
|
9 668
|
9 669
|
9 672
|
9 675
|
9 675
|
9 676
|
9 676
|
9 676
|
9 676
|
9 676
|
9 666
|
9 667
|
9 667
|
9 667
|
9 660
|
9 633
|
9 632
|
9 632
|
9 632
|
9 691
|
|
| Unrealized Security Profit/Loss |
4 680
|
7 517
|
10 287
|
14 961
|
13 774
|
11 320
|
9 155
|
9 063
|
7 391
|
6 840
|
9 443
|
13 559
|
16 170
|
27 848
|
25 523
|
34 014
|
32 515
|
28 751
|
25 267
|
26 879
|
27 937
|
36 211
|
35 633
|
41 645
|
|
| Treasury Stock |
108
|
135
|
203
|
242
|
297
|
351
|
444
|
534
|
673
|
722
|
762
|
808
|
826
|
870
|
895
|
897
|
5 241
|
5 241
|
5 241
|
14 817
|
21 891
|
26 185
|
51 852
|
55 517
|
|
| Other Equity |
789
|
693
|
530
|
1 013
|
915
|
774
|
287
|
594
|
301
|
294
|
392
|
151
|
18 783
|
15 866
|
21 676
|
14 570
|
20 394
|
13 579
|
9 464
|
215
|
19 231
|
26 071
|
33 094
|
46 475
|
|
| Total Equity |
186 845
N/A
|
192 513
+3%
|
200 799
+4%
|
208 249
+4%
|
208 888
+0%
|
210 362
+1%
|
211 944
+1%
|
217 275
+3%
|
227 668
+5%
|
231 928
+2%
|
241 737
+4%
|
253 309
+5%
|
245 807
-3%
|
272 283
+11%
|
278 777
+2%
|
316 162
+13%
|
312 983
-1%
|
327 254
+5%
|
330 487
+1%
|
342 574
+4%
|
363 739
+6%
|
400 138
+10%
|
412 150
+3%
|
459 881
+12%
|
|
| Total Liabilities & Equity |
488 750
N/A
|
500 821
+2%
|
500 839
+0%
|
511 368
+2%
|
536 759
+5%
|
544 842
+2%
|
614 392
+13%
|
609 772
-1%
|
638 338
+5%
|
633 850
-1%
|
655 708
+3%
|
656 629
+0%
|
702 049
+7%
|
700 997
0%
|
703 886
+0%
|
747 322
+6%
|
728 878
-2%
|
728 149
0%
|
714 443
-2%
|
757 352
+6%
|
758 031
+0%
|
802 035
+6%
|
865 105
+8%
|
931 878
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
219
|
219
|
219
|
219
|
219
|
217
|
217
|
217
|
213
|
209
|
206
|
199
|
198
|
|