Showa Holdings Co Ltd
TSE:5103
Balance Sheet
Balance Sheet Decomposition
Showa Holdings Co Ltd
Showa Holdings Co Ltd
Balance Sheet
Showa 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 |
615
|
543
|
330
|
516
|
2 943
|
4 943
|
2 968
|
1 586
|
790
|
222
|
675
|
1 504
|
1 775
|
5 621
|
4 077
|
14 292
|
10 447
|
14 930
|
11 909
|
11 638
|
351
|
509
|
1 050
|
641
|
|
| Cash Equivalents |
615
|
543
|
330
|
516
|
2 943
|
4 943
|
2 968
|
1 586
|
790
|
222
|
675
|
1 504
|
1 775
|
5 621
|
4 077
|
14 292
|
10 447
|
14 930
|
11 909
|
11 638
|
351
|
509
|
1 050
|
641
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
1 166
|
498
|
2 299
|
911
|
241
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 247
|
956
|
1 084
|
969
|
923
|
1 146
|
1 109
|
1 559
|
1 289
|
2 278
|
6 681
|
13 450
|
16 333
|
23 928
|
31 319
|
35 723
|
26 337
|
25 234
|
21 578
|
15 349
|
1 683
|
1 690
|
1 821
|
1 717
|
|
| Accounts Receivables |
1 210
|
913
|
987
|
947
|
904
|
1 101
|
99
|
1 327
|
914
|
753
|
943
|
961
|
165
|
709
|
81
|
15
|
7 360
|
7 820
|
8 439
|
9 029
|
861
|
934
|
963
|
1 115
|
|
| Other Receivables |
37
|
43
|
97
|
22
|
19
|
45
|
1 208
|
232
|
375
|
3 031
|
5 738
|
12 489
|
16 498
|
24 637
|
31 400
|
35 738
|
33 697
|
33 054
|
30 017
|
24 377
|
822
|
755
|
858
|
602
|
|
| Inventory |
714
|
468
|
404
|
377
|
414
|
406
|
428
|
444
|
500
|
458
|
535
|
522
|
535
|
582
|
566
|
714
|
805
|
809
|
783
|
630
|
484
|
611
|
594
|
620
|
|
| Other Current Assets |
18
|
17
|
38
|
36
|
35
|
12
|
15
|
10
|
54
|
34
|
246
|
311
|
548
|
765
|
688
|
1 491
|
1 264
|
1 540
|
1 690
|
1 960
|
89
|
108
|
83
|
75
|
|
| Total Current Assets |
2 595
|
1 985
|
1 856
|
1 898
|
4 314
|
7 673
|
5 017
|
5 898
|
3 543
|
3 233
|
8 141
|
15 792
|
19 192
|
30 896
|
36 649
|
52 220
|
38 853
|
42 513
|
35 959
|
29 577
|
2 607
|
2 918
|
3 549
|
3 052
|
|
| PP&E Net |
5 708
|
4 939
|
4 907
|
4 849
|
2 252
|
2 338
|
2 333
|
2 053
|
2 245
|
2 136
|
2 311
|
2 440
|
2 490
|
2 621
|
559
|
743
|
854
|
1 244
|
903
|
890
|
188
|
186
|
264
|
279
|
|
| PP&E Gross |
5 708
|
4 939
|
4 907
|
4 849
|
2 252
|
2 338
|
2 333
|
2 053
|
2 245
|
2 136
|
2 311
|
2 440
|
2 490
|
2 621
|
559
|
743
|
854
|
1 244
|
903
|
890
|
188
|
186
|
264
|
279
|
|
| Accumulated Depreciation |
4 274
|
3 605
|
3 643
|
3 404
|
3 438
|
3 410
|
3 368
|
3 372
|
3 438
|
3 404
|
3 594
|
3 673
|
3 743
|
3 918
|
3 916
|
4 059
|
4 170
|
5 346
|
5 436
|
5 667
|
4 200
|
4 179
|
4 217
|
4 179
|
|
| Intangible Assets |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
8
|
6
|
4
|
3
|
337
|
437
|
313
|
474
|
402
|
440
|
354
|
299
|
5
|
4
|
5
|
5
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
284
|
531
|
585
|
752
|
725
|
1 452
|
1 266
|
1 751
|
1 567
|
1 363
|
449
|
413
|
377
|
341
|
|
| Note Receivable |
120
|
91
|
85
|
83
|
17
|
19
|
628
|
1 798
|
1 793
|
2 570
|
3 872
|
2 901
|
2 525
|
2 455
|
0
|
511
|
403
|
328
|
179
|
193
|
256
|
251
|
275
|
292
|
|
| Long-Term Investments |
114
|
89
|
89
|
107
|
125
|
246
|
902
|
232
|
2 816
|
110
|
2 037
|
2 169
|
2 367
|
2 617
|
2 516
|
12 123
|
7 242
|
6 842
|
5 955
|
6 545
|
2 478
|
2 732
|
2 116
|
2 302
|
|
| Other Long-Term Assets |
426
|
63
|
63
|
57
|
100
|
99
|
506
|
1 688
|
1 641
|
2 431
|
2 265
|
1 635
|
1 449
|
681
|
302
|
363
|
581
|
820
|
1 071
|
973
|
200
|
252
|
249
|
253
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
284
|
531
|
585
|
752
|
725
|
1 452
|
1 266
|
1 751
|
1 567
|
1 363
|
449
|
413
|
377
|
341
|
|
| Total Assets |
8 965
N/A
|
7 168
-20%
|
7 002
-2%
|
6 996
0%
|
6 809
-3%
|
10 377
+52%
|
8 375
-19%
|
8 296
-1%
|
8 764
+6%
|
5 624
-36%
|
14 384
+156%
|
22 201
+54%
|
26 046
+17%
|
39 096
+50%
|
41 743
+7%
|
67 886
+63%
|
49 601
-27%
|
53 937
+9%
|
45 989
-15%
|
39 840
-13%
|
6 183
-84%
|
6 757
+9%
|
6 834
+1%
|
6 525
-5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
689
|
489
|
474
|
404
|
430
|
506
|
454
|
440
|
362
|
308
|
436
|
399
|
393
|
380
|
377
|
353
|
413
|
790
|
561
|
573
|
548
|
734
|
831
|
582
|
|
| Accrued Liabilities |
258
|
129
|
49
|
48
|
112
|
141
|
190
|
169
|
225
|
212
|
186
|
266
|
293
|
418
|
528
|
653
|
1 245
|
2 774
|
3 774
|
4 603
|
676
|
771
|
645
|
592
|
|
| Short-Term Debt |
498
|
197
|
116
|
122
|
130
|
116
|
92
|
46
|
120
|
0
|
50
|
40
|
3
|
1 477
|
911
|
1 305
|
277
|
853
|
3 168
|
1 336
|
787
|
764
|
718
|
627
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
29
|
1 664
|
3 676
|
5 641
|
9 094
|
6 661
|
2 637
|
333
|
13 243
|
5 770
|
14 610
|
73
|
48
|
61
|
58
|
|
| Other Current Liabilities |
156
|
129
|
89
|
108
|
109
|
128
|
133
|
134
|
111
|
267
|
411
|
567
|
490
|
416
|
665
|
565
|
699
|
1 134
|
739
|
3 274
|
278
|
267
|
234
|
170
|
|
| Total Current Liabilities |
1 601
|
945
|
728
|
681
|
782
|
890
|
869
|
789
|
853
|
816
|
2 746
|
4 948
|
6 821
|
11 784
|
9 143
|
5 512
|
2 966
|
18 794
|
14 012
|
24 396
|
2 362
|
2 583
|
2 489
|
2 030
|
|
| Long-Term Debt |
366
|
488
|
420
|
325
|
254
|
139
|
47
|
203
|
168
|
139
|
424
|
3 698
|
4 636
|
6 143
|
2 792
|
29 393
|
26 653
|
14 897
|
14 305
|
116
|
51
|
40
|
146
|
204
|
|
| Deferred Income Tax |
1 994
|
1 701
|
1 709
|
1 710
|
823
|
825
|
822
|
810
|
810
|
810
|
709
|
727
|
721
|
685
|
34
|
69
|
19
|
151
|
251
|
179
|
28
|
30
|
36
|
44
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
37
|
4 482
|
6 366
|
7 282
|
9 539
|
19 945
|
22 138
|
12 586
|
13 040
|
11 286
|
10 065
|
698
|
907
|
1 264
|
1 371
|
|
| Other Liabilities |
196
|
191
|
265
|
347
|
375
|
417
|
395
|
387
|
387
|
567
|
650
|
627
|
741
|
4 310
|
997
|
1 001
|
1 043
|
1 066
|
1 038
|
1 065
|
915
|
1 188
|
1 252
|
1 141
|
|
| Total Liabilities |
4 156
N/A
|
3 324
-20%
|
3 122
-6%
|
3 064
-2%
|
2 234
-27%
|
2 270
+2%
|
2 133
-6%
|
2 189
+3%
|
2 255
+3%
|
2 368
+5%
|
9 012
+281%
|
16 366
+82%
|
20 201
+23%
|
32 462
+61%
|
32 910
+1%
|
58 114
+77%
|
43 269
-26%
|
47 947
+11%
|
40 891
-15%
|
35 822
-12%
|
4 053
-89%
|
4 749
+17%
|
5 187
+9%
|
4 789
-8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 153
|
4 153
|
4 153
|
4 153
|
5 444
|
7 402
|
3 305
|
3 937
|
4 037
|
4 037
|
4 037
|
4 037
|
4 037
|
4 110
|
5 258
|
5 641
|
5 641
|
5 651
|
5 651
|
5 651
|
5 651
|
5 651
|
5 651
|
5 651
|
|
| Retained Earnings |
2 683
|
3 388
|
3 358
|
3 307
|
3 892
|
4 173
|
2 325
|
3 643
|
295
|
2 959
|
898
|
753
|
768
|
666
|
1 045
|
1 347
|
2 081
|
2 361
|
3 116
|
4 396
|
5 279
|
5 509
|
6 019
|
6 189
|
|
| Additional Paid In Capital |
563
|
563
|
563
|
563
|
1 810
|
3 668
|
4 063
|
4 680
|
1 001
|
1 001
|
1 001
|
1 001
|
1 001
|
1 074
|
2 385
|
2 731
|
2 732
|
2 723
|
2 723
|
2 723
|
2 723
|
2 723
|
2 818
|
2 819
|
|
| Unrealized Security Profit/Loss |
2 775
|
2 515
|
2 521
|
2 523
|
1 213
|
1 217
|
1 212
|
1 186
|
1 188
|
1 194
|
1 294
|
1 294
|
1 295
|
1 365
|
0
|
7
|
10
|
10
|
5
|
9
|
13
|
15
|
22
|
24
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1
|
6
|
8
|
9
|
23
|
23
|
23
|
23
|
23
|
23
|
0
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
45
|
12
|
7
|
39
|
279
|
304
|
775
|
167
|
69
|
55
|
10
|
142
|
54
|
956
|
848
|
802
|
546
|
|
| Total Equity |
4 809
N/A
|
3 844
-20%
|
3 880
+1%
|
3 932
+1%
|
4 575
+16%
|
8 107
+77%
|
6 242
-23%
|
6 106
-2%
|
6 509
+7%
|
3 256
-50%
|
5 372
+65%
|
5 834
+9%
|
5 846
+0%
|
6 635
+13%
|
8 832
+33%
|
9 772
+11%
|
6 333
-35%
|
5 990
-5%
|
5 097
-15%
|
4 018
-21%
|
2 130
-47%
|
2 008
-6%
|
1 647
-18%
|
1 736
+5%
|
|
| Total Liabilities & Equity |
8 965
N/A
|
7 168
-20%
|
7 002
-2%
|
6 996
0%
|
6 809
-3%
|
10 377
+52%
|
8 375
-19%
|
8 296
-1%
|
8 764
+6%
|
5 624
-36%
|
14 384
+156%
|
22 201
+54%
|
26 046
+17%
|
39 096
+50%
|
41 743
+7%
|
67 886
+63%
|
49 601
-27%
|
53 937
+9%
|
45 989
-15%
|
39 840
-13%
|
6 183
-84%
|
6 757
+9%
|
6 834
+1%
|
6 525
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
8
|
8
|
12
|
23
|
27
|
42
|
47
|
47
|
47
|
47
|
47
|
49
|
69
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
|