Nissin Foods Holdings Co Ltd
TSE:2897
Balance Sheet
Balance Sheet Decomposition
Nissin Foods Holdings Co Ltd
Nissin Foods Holdings Co Ltd
Balance Sheet
Nissin Foods Holdings Co Ltd
| 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 |
91 631
|
64 264
|
72 024
|
60 957
|
45 116
|
61 688
|
66 739
|
65 902
|
67 304
|
56 651
|
67 599
|
64 351
|
79 923
|
94 365
|
87 110
|
70 919
|
49 620
|
57 125
|
60 163
|
90 294
|
102 005
|
87 388
|
96 659
|
73 036
|
|
| Cash Equivalents |
91 631
|
64 264
|
72 024
|
60 957
|
45 116
|
61 688
|
66 739
|
65 902
|
67 304
|
56 651
|
67 599
|
64 351
|
79 923
|
94 365
|
87 110
|
70 919
|
49 620
|
57 125
|
60 163
|
90 294
|
102 005
|
87 388
|
96 659
|
73 036
|
|
| Short-Term Investments |
4 379
|
20 697
|
6 496
|
13 127
|
56 994
|
21 617
|
27 230
|
17 647
|
22 653
|
16 841
|
10 836
|
6 065
|
11 725
|
19 153
|
3 804
|
1 155
|
6 569
|
8 233
|
10 273
|
6 890
|
10 271
|
10 770
|
18 752
|
16 259
|
|
| Total Receivables |
37 216
|
36 870
|
39 395
|
38 552
|
37 396
|
53 100
|
40 850
|
43 990
|
43 307
|
46 879
|
46 229
|
46 792
|
50 929
|
54 069
|
61 044
|
64 905
|
74 110
|
76 705
|
80 637
|
86 581
|
90 322
|
103 682
|
117 584
|
115 804
|
|
| Accounts Receivables |
37 216
|
36 870
|
39 395
|
38 552
|
37 396
|
53 100
|
40 850
|
43 990
|
43 307
|
46 879
|
46 229
|
46 792
|
50 929
|
54 069
|
61 044
|
64 905
|
68 448
|
69 201
|
75 326
|
78 226
|
85 798
|
98 243
|
110 745
|
111 222
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 662
|
7 504
|
5 311
|
8 355
|
4 524
|
5 439
|
6 839
|
4 582
|
|
| Inventory |
11 632
|
11 895
|
11 922
|
12 355
|
12 708
|
14 489
|
14 674
|
15 225
|
14 471
|
14 293
|
17 506
|
19 351
|
20 958
|
23 068
|
27 168
|
28 906
|
29 616
|
32 729
|
32 454
|
40 901
|
47 638
|
57 187
|
64 060
|
70 536
|
|
| Other Current Assets |
5 535
|
6 005
|
8 529
|
8 154
|
8 279
|
8 645
|
8 136
|
15 503
|
8 073
|
9 459
|
9 645
|
10 115
|
11 284
|
10 852
|
11 797
|
12 002
|
9 139
|
4 106
|
4 257
|
4 451
|
9 390
|
7 135
|
7 794
|
12 708
|
|
| Total Current Assets |
150 393
|
139 731
|
138 366
|
133 145
|
160 493
|
159 539
|
157 629
|
158 267
|
155 808
|
144 123
|
151 815
|
146 674
|
174 819
|
201 507
|
190 923
|
177 887
|
169 054
|
178 898
|
187 784
|
229 117
|
259 626
|
266 162
|
304 849
|
288 343
|
|
| PP&E Net |
82 443
|
87 535
|
81 241
|
75 329
|
69 018
|
93 632
|
93 802
|
101 129
|
109 275
|
125 878
|
126 360
|
133 787
|
147 620
|
147 249
|
168 886
|
188 013
|
188 219
|
216 831
|
240 063
|
257 135
|
260 506
|
265 839
|
315 573
|
351 790
|
|
| PP&E Gross |
82 443
|
87 535
|
81 241
|
75 329
|
69 018
|
93 632
|
93 802
|
101 129
|
0
|
0
|
0
|
0
|
0
|
147 249
|
0
|
0
|
188 219
|
216 831
|
240 063
|
257 135
|
260 506
|
265 839
|
315 573
|
351 790
|
|
| Accumulated Depreciation |
90 764
|
97 441
|
97 693
|
98 749
|
105 494
|
121 647
|
124 077
|
124 832
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
205 368
|
225 890
|
234 319
|
248 340
|
272 820
|
297 785
|
323 680
|
344 312
|
|
| Intangible Assets |
1 084
|
984
|
813
|
771
|
445
|
670
|
457
|
452
|
701
|
1 065
|
1 291
|
2 058
|
4 477
|
7 511
|
13 741
|
13 606
|
7 835
|
4 030
|
3 369
|
7 239
|
6 874
|
6 274
|
6 447
|
8 352
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
4 352
|
3 863
|
4 327
|
4 149
|
3 399
|
2 648
|
2 619
|
1 832
|
701
|
28 549
|
30 464
|
421
|
440
|
437
|
5 237
|
5 331
|
5 377
|
5 760
|
10 893
|
|
| Note Receivable |
271
|
271
|
246
|
215
|
180
|
487
|
269
|
1 138
|
1 764
|
1 670
|
1 464
|
1 664
|
1 915
|
0
|
0
|
918
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
77 463
|
89 401
|
116 020
|
142 570
|
130 536
|
145 650
|
131 468
|
136 288
|
126 678
|
126 326
|
127 199
|
156 163
|
145 966
|
150 733
|
146 029
|
120 918
|
149 180
|
142 916
|
131 753
|
150 692
|
136 420
|
145 784
|
162 036
|
173 679
|
|
| Other Long-Term Assets |
15 255
|
14 065
|
6 954
|
9 067
|
6 122
|
6 072
|
5 199
|
7 124
|
10 029
|
7 281
|
3 940
|
3 167
|
2 840
|
3 038
|
3 705
|
5 374
|
14 017
|
14 462
|
13 215
|
14 110
|
14 666
|
18 938
|
17 717
|
15 404
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
4 352
|
3 863
|
4 327
|
4 149
|
3 399
|
2 648
|
2 619
|
1 832
|
701
|
28 549
|
30 464
|
421
|
440
|
437
|
5 237
|
5 331
|
5 377
|
5 760
|
10 893
|
|
| Total Assets |
326 909
N/A
|
331 987
+2%
|
343 640
+4%
|
361 097
+5%
|
366 794
+2%
|
410 402
+12%
|
392 687
-4%
|
408 725
+4%
|
408 404
0%
|
409 742
+0%
|
414 717
+1%
|
446 132
+8%
|
479 469
+7%
|
512 743
+7%
|
553 068
+8%
|
537 180
-3%
|
528 726
-2%
|
557 577
+5%
|
576 621
+3%
|
663 530
+15%
|
683 423
+3%
|
708 374
+4%
|
812 382
+15%
|
848 461
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
34 684
|
35 563
|
34 299
|
33 682
|
34 666
|
43 324
|
38 045
|
43 163
|
40 400
|
41 422
|
44 876
|
43 652
|
43 461
|
44 896
|
51 324
|
51 705
|
63 028
|
64 534
|
61 343
|
66 936
|
73 239
|
80 106
|
90 943
|
79 189
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 553
|
9 094
|
11 404
|
10 992
|
11 032
|
11 644
|
13 561
|
12 573
|
|
| Short-Term Debt |
7 056
|
5 246
|
5 117
|
3 038
|
2 853
|
3 791
|
2 353
|
4 636
|
2 030
|
1 692
|
1 780
|
1 342
|
3 332
|
3 870
|
18 457
|
18 450
|
3 235
|
25 370
|
3 893
|
4 285
|
4 588
|
4 340
|
4 548
|
23 254
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
178
|
705
|
766
|
1 116
|
92
|
97
|
1 976
|
1 943
|
2 298
|
2 993
|
3 947
|
4 500
|
2 738
|
5 362
|
12 102
|
13 300
|
13 298
|
19 313
|
|
| Other Current Liabilities |
37 569
|
38 878
|
36 932
|
40 094
|
40 570
|
48 720
|
40 356
|
40 227
|
44 890
|
43 422
|
44 117
|
52 718
|
51 398
|
52 318
|
58 806
|
62 699
|
54 003
|
58 155
|
62 303
|
73 075
|
67 001
|
75 368
|
91 148
|
85 264
|
|
| Total Current Liabilities |
79 309
|
79 687
|
76 348
|
76 814
|
78 089
|
95 835
|
80 932
|
88 731
|
88 086
|
87 652
|
90 865
|
97 809
|
100 167
|
103 027
|
130 885
|
135 847
|
134 766
|
161 653
|
141 681
|
160 650
|
167 962
|
184 758
|
213 498
|
219 593
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 441
|
10 021
|
13 140
|
13 101
|
7 839
|
9 974
|
9 893
|
13 497
|
18 730
|
16 668
|
18 235
|
59 639
|
56 029
|
47 680
|
37 457
|
38 291
|
92 887
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
3 510
|
14 070
|
11 271
|
10 620
|
12 888
|
11 829
|
11 646
|
14 958
|
17 859
|
23 800
|
26 102
|
18 631
|
16 989
|
16 408
|
12 393
|
16 722
|
14 347
|
9 418
|
16 408
|
14 892
|
|
| Minority Interest |
5 903
|
6 857
|
6 680
|
6 735
|
6 535
|
6 724
|
6 377
|
5 940
|
5 494
|
5 512
|
5 575
|
7 546
|
8 381
|
6 551
|
9 786
|
10 833
|
23 352
|
25 764
|
26 068
|
37 419
|
36 930
|
37 522
|
41 824
|
36 372
|
|
| Other Liabilities |
11 117
|
11 738
|
16 174
|
19 413
|
15 463
|
12 020
|
11 643
|
18 362
|
25 460
|
19 527
|
12 448
|
10 500
|
9 169
|
6 171
|
10 896
|
10 455
|
7 175
|
8 736
|
8 845
|
8 694
|
8 844
|
8 792
|
9 175
|
9 188
|
|
| Total Liabilities |
96 329
N/A
|
98 282
+2%
|
99 202
+1%
|
102 962
+4%
|
103 597
+1%
|
128 649
+24%
|
110 223
-14%
|
129 094
+17%
|
141 949
+10%
|
137 660
-3%
|
133 635
-3%
|
138 652
+4%
|
145 550
+5%
|
149 442
+3%
|
191 166
+28%
|
194 496
+2%
|
198 950
+2%
|
230 796
+16%
|
248 626
+8%
|
279 514
+12%
|
275 763
-1%
|
277 947
+1%
|
319 196
+15%
|
372 932
+17%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
25 122
|
|
| Retained Earnings |
164 451
|
175 365
|
180 876
|
193 926
|
203 797
|
216 553
|
225 269
|
235 052
|
224 061
|
237 259
|
247 796
|
257 966
|
264 765
|
274 837
|
295 662
|
309 700
|
281 902
|
230 636
|
248 908
|
283 350
|
301 910
|
342 080
|
372 648
|
384 734
|
|
| Additional Paid In Capital |
48 370
|
48 370
|
48 370
|
48 370
|
48 385
|
49 754
|
49 754
|
49 755
|
48 416
|
48 416
|
48 416
|
48 416
|
48 416
|
48 417
|
48 177
|
49 823
|
51 218
|
50 614
|
50 639
|
50 636
|
49 862
|
43 585
|
44 054
|
39 662
|
|
| Unrealized Security Profit/Loss |
5 015
|
5 293
|
2 439
|
3 755
|
2 331
|
3 389
|
3 943
|
8 009
|
4 095
|
7 269
|
2 890
|
5 710
|
11 664
|
29 363
|
0
|
17 412
|
30 039
|
31 749
|
19 879
|
42 584
|
40 343
|
20 796
|
29 609
|
25 727
|
|
| Treasury Stock |
4 396
|
9 742
|
9 747
|
9 753
|
16 679
|
14 318
|
14 342
|
14 355
|
20 448
|
20 393
|
21 855
|
21 798
|
21 710
|
21 684
|
0
|
58 190
|
58 002
|
6 718
|
6 660
|
6 658
|
11 828
|
11 431
|
11 341
|
31 049
|
|
| Other Equity |
2 048
|
115
|
2 622
|
3 282
|
242
|
1 251
|
605
|
7 935
|
6 600
|
11 053
|
15 508
|
7 936
|
5 662
|
7 246
|
8 016
|
1 183
|
503
|
4 622
|
9 893
|
11 018
|
2 251
|
10 275
|
33 094
|
31 333
|
|
| Total Equity |
230 580
N/A
|
233 707
+1%
|
244 438
+5%
|
258 138
+6%
|
263 198
+2%
|
281 751
+7%
|
282 465
+0%
|
279 630
-1%
|
266 456
-5%
|
272 082
+2%
|
281 081
+3%
|
307 480
+9%
|
333 919
+9%
|
363 301
+9%
|
361 902
0%
|
342 684
-5%
|
329 776
-4%
|
326 781
-1%
|
327 995
+0%
|
384 016
+17%
|
407 660
+6%
|
430 427
+6%
|
493 186
+15%
|
475 529
-4%
|
|
| Total Liabilities & Equity |
326 909
N/A
|
331 989
+2%
|
343 640
+4%
|
361 100
+5%
|
366 795
+2%
|
410 400
+12%
|
392 688
-4%
|
408 724
+4%
|
408 405
0%
|
409 742
+0%
|
414 716
+1%
|
446 132
+8%
|
479 469
+7%
|
512 743
+7%
|
553 068
+8%
|
537 180
-3%
|
528 726
-2%
|
557 577
+5%
|
576 621
+3%
|
663 530
+15%
|
683 423
+3%
|
708 374
+4%
|
812 382
+15%
|
848 461
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
126
|
123
|
123
|
123
|
121
|
122
|
122
|
122
|
111
|
111
|
110
|
110
|
110
|
110
|
108
|
104
|
104
|
104
|
104
|
313
|
307
|
304
|
304
|
294
|
|