Suzuki Motor Corp
TSE:7269
Balance Sheet
Balance Sheet Decomposition
Suzuki Motor Corp
Suzuki Motor Corp
Balance Sheet
Suzuki Motor 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 |
220 705
|
178 289
|
169 539
|
248 679
|
182 895
|
355 448
|
129 447
|
136 915
|
147 394
|
261 264
|
291 670
|
279 009
|
358 851
|
457 513
|
497 187
|
693 952
|
690 418
|
509 717
|
485 808
|
1 024 553
|
964 315
|
958 452
|
952 839
|
842 710
|
|
| Cash Equivalents |
220 705
|
178 289
|
169 539
|
248 679
|
182 895
|
355 448
|
129 447
|
136 915
|
147 394
|
261 264
|
291 670
|
279 009
|
358 851
|
457 513
|
497 187
|
693 952
|
690 418
|
509 717
|
485 808
|
1 024 553
|
964 315
|
958 452
|
952 839
|
842 710
|
|
| Short-Term Investments |
49 647
|
60 933
|
97 900
|
79 794
|
82 115
|
116 424
|
345 984
|
343 503
|
602 388
|
484 110
|
542 668
|
559 609
|
612 489
|
685 647
|
279 571
|
338 756
|
256 695
|
189 046
|
118 584
|
201 549
|
122 314
|
45 397
|
219 611
|
331 252
|
|
| Total Receivables |
155 354
|
178 538
|
215 840
|
217 294
|
245 657
|
322 245
|
326 660
|
245 374
|
244 867
|
200 896
|
248 455
|
247 350
|
305 188
|
312 230
|
329 155
|
343 875
|
383 721
|
440 580
|
424 487
|
444 463
|
427 215
|
483 908
|
595 754
|
598 051
|
|
| Accounts Receivables |
155 354
|
178 538
|
215 840
|
217 294
|
245 657
|
322 245
|
326 660
|
245 374
|
244 867
|
200 896
|
248 455
|
247 350
|
305 188
|
312 230
|
329 155
|
343 875
|
383 721
|
440 580
|
424 487
|
444 463
|
426 432
|
483 136
|
558 773
|
571 383
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
783
|
772
|
36 981
|
26 668
|
|
| Inventory |
230 713
|
269 710
|
253 835
|
287 777
|
354 687
|
401 110
|
440 758
|
324 539
|
236 194
|
231 886
|
239 680
|
261 379
|
276 284
|
314 390
|
286 300
|
332 114
|
352 915
|
351 896
|
355 491
|
355 910
|
369 448
|
485 313
|
573 828
|
571 468
|
|
| Other Current Assets |
116 621
|
157 105
|
165 147
|
166 342
|
202 354
|
240 177
|
240 186
|
217 457
|
248 491
|
194 727
|
187 095
|
212 871
|
238 020
|
238 949
|
240 417
|
247 276
|
135 239
|
131 078
|
155 352
|
132 318
|
167 927
|
215 447
|
162 308
|
185 200
|
|
| Total Current Assets |
773 040
|
844 575
|
902 261
|
999 886
|
1 067 708
|
1 435 404
|
1 483 035
|
1 267 788
|
1 479 334
|
1 372 883
|
1 509 568
|
1 560 218
|
1 790 832
|
2 008 729
|
1 632 630
|
1 955 973
|
1 818 988
|
1 622 317
|
1 539 722
|
2 158 793
|
2 051 219
|
2 188 517
|
2 391 521
|
2 528 681
|
|
| PP&E Net |
361 186
|
449 862
|
428 383
|
469 881
|
541 289
|
588 048
|
601 110
|
588 959
|
565 849
|
523 721
|
506 862
|
608 460
|
694 420
|
795 892
|
757 076
|
756 344
|
804 265
|
904 276
|
920 144
|
978 916
|
1 037 975
|
1 134 516
|
1 606 130
|
1 723 480
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 606 130
|
1 723 480
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 429 835
|
2 456 441
|
|
| Intangible Assets |
1 476
|
3 516
|
2 101
|
2 561
|
3 123
|
3 309
|
2 865
|
1 691
|
1 611
|
2 671
|
4 985
|
2 985
|
1 675
|
2 092
|
2 362
|
2 344
|
2 319
|
2 153
|
1 604
|
2 351
|
3 396
|
3 839
|
147 700
|
178 162
|
|
| Goodwill |
992
|
10 153
|
7 471
|
5 294
|
3 105
|
942
|
857
|
791
|
1 212
|
2 109
|
1 607
|
7 633
|
5 568
|
3 973
|
2 006
|
339
|
237
|
135
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1 757
|
6 092
|
5 506
|
5 186
|
5 106
|
6 000
|
21 114
|
24 807
|
35 363
|
16 407
|
713
|
528
|
794
|
455
|
0
|
798
|
758
|
711
|
549
|
545
|
1 245
|
1 352
|
1 364
|
0
|
|
| Long-Term Investments |
129 988
|
128 194
|
135 080
|
109 316
|
127 994
|
177 227
|
161 000
|
121 631
|
178 766
|
207 418
|
190 353
|
247 497
|
326 028
|
400 869
|
272 766
|
367 434
|
553 202
|
643 309
|
671 444
|
717 624
|
871 689
|
1 070 548
|
1 496 249
|
1 460 056
|
|
| Other Long-Term Assets |
79 272
|
95 031
|
96 899
|
101 224
|
101 383
|
110 502
|
139 175
|
152 174
|
119 169
|
99 125
|
88 351
|
60 314
|
54 757
|
40 790
|
34 619
|
32 753
|
161 059
|
229 069
|
206 320
|
178 131
|
189 629
|
178 941
|
116 056
|
103 278
|
|
| Other Assets |
992
|
10 153
|
7 471
|
5 294
|
3 105
|
942
|
857
|
791
|
1 212
|
2 109
|
1 607
|
7 633
|
5 568
|
3 973
|
2 006
|
339
|
237
|
135
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 347 711
N/A
|
1 537 423
+14%
|
1 577 701
+3%
|
1 693 348
+7%
|
1 849 708
+9%
|
2 321 432
+26%
|
2 409 156
+4%
|
2 157 841
-10%
|
2 381 304
+10%
|
2 224 334
-7%
|
2 302 439
+4%
|
2 487 635
+8%
|
2 874 074
+16%
|
3 252 800
+13%
|
2 702 008
-17%
|
3 115 985
+15%
|
3 340 828
+7%
|
3 401 970
+2%
|
3 339 783
-2%
|
4 036 360
+21%
|
4 155 153
+3%
|
4 577 713
+10%
|
5 757 656
+26%
|
5 993 657
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
282 434
|
326 179
|
329 233
|
384 460
|
505 129
|
571 296
|
605 372
|
368 811
|
391 874
|
267 209
|
354 899
|
350 472
|
433 819
|
479 950
|
466 679
|
511 133
|
512 238
|
398 905
|
329 865
|
409 185
|
302 635
|
383 155
|
433 101
|
834 324
|
|
| Accrued Liabilities |
89 515
|
113 025
|
117 417
|
132 158
|
145 215
|
165 119
|
155 006
|
138 514
|
121 351
|
139 368
|
140 388
|
155 792
|
171 552
|
181 479
|
183 994
|
191 440
|
215 405
|
297 277
|
280 006
|
228 809
|
201 979
|
232 157
|
263 288
|
0
|
|
| Short-Term Debt |
110 312
|
103 577
|
95 688
|
85 254
|
126 115
|
167 234
|
189 068
|
399 010
|
221 320
|
178 559
|
170 463
|
171 790
|
197 413
|
177 805
|
201 507
|
96 643
|
97 598
|
93 807
|
121 082
|
287 577
|
95 246
|
173 730
|
166 543
|
122 095
|
|
| Current Portion of Long-Term Debt |
2 853
|
6 280
|
17 750
|
502
|
801
|
1 090
|
7 321
|
44 047
|
39 616
|
59 714
|
201 943
|
35 299
|
38 748
|
104 145
|
64 982
|
119 958
|
93 168
|
63 868
|
77 505
|
281 297
|
96 051
|
173 888
|
290 237
|
175 739
|
|
| Other Current Liabilities |
93 237
|
125 790
|
126 334
|
141 447
|
196 358
|
228 667
|
210 026
|
134 737
|
159 750
|
160 869
|
169 335
|
171 263
|
215 401
|
209 222
|
228 794
|
268 947
|
322 932
|
485 805
|
417 048
|
481 594
|
560 606
|
524 506
|
892 125
|
892 541
|
|
| Total Current Liabilities |
578 351
|
674 851
|
686 422
|
743 821
|
973 618
|
1 133 406
|
1 166 793
|
1 085 119
|
933 911
|
805 719
|
1 037 028
|
884 616
|
1 056 933
|
1 152 601
|
1 145 956
|
1 188 121
|
1 241 341
|
1 339 662
|
1 225 506
|
1 688 462
|
1 256 517
|
1 487 436
|
1 782 006
|
1 602 557
|
|
| Long-Term Debt |
51 364
|
56 668
|
38 761
|
37 970
|
71 594
|
238 308
|
254 265
|
252 732
|
286 079
|
246 379
|
67 359
|
233 108
|
222 821
|
286 448
|
274 697
|
435 810
|
400 384
|
231 681
|
220 097
|
218 649
|
504 135
|
438 158
|
329 117
|
427 465
|
|
| Deferred Income Tax |
0
|
17 559
|
14 410
|
10 916
|
9 196
|
8 335
|
7 972
|
5 385
|
3 299
|
305
|
1 135
|
111
|
29 179
|
43 766
|
7 484
|
1 384
|
2 105
|
2 895
|
5 121
|
5 802
|
6 602
|
7 170
|
77 208
|
91 587
|
|
| Minority Interest |
10 335
|
53 799
|
61 241
|
72 286
|
93 562
|
114 448
|
124 285
|
103 482
|
137 774
|
137 422
|
124 009
|
151 513
|
167 464
|
219 048
|
229 816
|
267 049
|
297 564
|
323 309
|
305 990
|
344 371
|
385 403
|
430 561
|
664 654
|
717 410
|
|
| Other Liabilities |
87 658
|
86 189
|
84 525
|
83 339
|
84 968
|
85 413
|
77 233
|
71 693
|
68 260
|
64 934
|
85 160
|
71 247
|
70 784
|
68 595
|
86 168
|
103 629
|
101 771
|
111 818
|
95 402
|
91 483
|
124 227
|
136 329
|
184 898
|
183 978
|
|
| Total Liabilities |
727 708
N/A
|
889 066
+22%
|
885 359
0%
|
948 332
+7%
|
1 232 938
+30%
|
1 579 910
+28%
|
1 630 548
+3%
|
1 518 411
-7%
|
1 429 323
-6%
|
1 254 759
-12%
|
1 314 691
+5%
|
1 340 595
+2%
|
1 547 181
+15%
|
1 770 458
+14%
|
1 744 121
-1%
|
1 995 993
+14%
|
2 043 165
+2%
|
2 009 365
-2%
|
1 852 116
-8%
|
2 348 767
+27%
|
2 276 884
-3%
|
2 499 654
+10%
|
3 037 883
+22%
|
3 022 997
0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
119 736
|
120 210
|
120 210
|
120 210
|
120 210
|
120 210
|
120 210
|
120 210
|
134 803
|
138 014
|
138 014
|
138 014
|
138 014
|
138 014
|
138 014
|
138 014
|
138 064
|
138 161
|
138 202
|
138 262
|
138 318
|
138 370
|
138 370
|
138 370
|
|
| Retained Earnings |
394 022
|
419 209
|
458 109
|
513 603
|
573 516
|
642 969
|
717 357
|
735 337
|
750 357
|
788 263
|
834 296
|
912 388
|
1 008 723
|
1 082 690
|
913 844
|
1 058 675
|
1 247 368
|
1 314 702
|
1 414 780
|
1 519 941
|
1 638 767
|
1 813 250
|
2 241 785
|
2 619 725
|
|
| Additional Paid In Capital |
126 105
|
126 577
|
126 578
|
126 578
|
129 192
|
138 199
|
138 143
|
138 142
|
141 153
|
144 364
|
144 364
|
144 364
|
144 364
|
144 364
|
144 166
|
144 035
|
143 868
|
143 965
|
146 490
|
143 400
|
143 369
|
138 180
|
67 988
|
59 013
|
|
| Unrealized Security Profit/Loss |
8 581
|
7 588
|
22 268
|
20 718
|
38 285
|
35 251
|
16 549
|
2 309
|
16 546
|
25 717
|
29 865
|
58 888
|
104 745
|
158 788
|
0
|
98 827
|
108 528
|
95 873
|
87 455
|
121 133
|
111 078
|
117 885
|
142 884
|
89 716
|
|
| Treasury Stock |
54
|
8 005
|
8 539
|
15 028
|
242 934
|
219 875
|
219 499
|
241 878
|
61
|
78
|
81
|
86
|
57
|
62
|
0
|
191 051
|
189 126
|
113 963
|
21 775
|
21 027
|
20 877
|
19 396
|
39 300
|
39 166
|
|
| Other Equity |
28 386
|
17 224
|
26 281
|
21 066
|
1 499
|
24 768
|
5 847
|
114 688
|
90 815
|
126 703
|
158 710
|
106 528
|
68 896
|
41 452
|
124 592
|
128 508
|
151 039
|
186 133
|
277 485
|
214 116
|
132 386
|
110 230
|
168 046
|
103 002
|
|
| Total Equity |
620 004
N/A
|
648 355
+5%
|
692 345
+7%
|
745 015
+8%
|
616 770
-17%
|
741 522
+20%
|
778 607
+5%
|
639 432
-18%
|
951 983
+49%
|
969 577
+2%
|
987 748
+2%
|
1 147 040
+16%
|
1 326 893
+16%
|
1 482 342
+12%
|
957 887
-35%
|
1 119 992
+17%
|
1 297 663
+16%
|
1 392 605
+7%
|
1 487 667
+7%
|
1 687 593
+13%
|
1 878 269
+11%
|
2 078 059
+11%
|
2 719 773
+31%
|
2 970 660
+9%
|
|
| Total Liabilities & Equity |
1 347 712
N/A
|
1 537 421
+14%
|
1 577 704
+3%
|
1 693 347
+7%
|
1 849 708
+9%
|
2 321 432
+26%
|
2 409 155
+4%
|
2 157 843
-10%
|
2 381 306
+10%
|
2 224 336
-7%
|
2 302 439
+4%
|
2 487 635
+8%
|
2 874 074
+16%
|
3 252 800
+13%
|
2 702 008
-17%
|
3 115 985
+15%
|
3 340 828
+7%
|
3 401 970
+2%
|
3 339 783
-2%
|
4 036 360
+21%
|
4 155 153
+3%
|
4 577 713
+10%
|
5 757 656
+26%
|
5 993 657
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
541
|
536
|
536
|
532
|
441
|
451
|
451
|
435
|
557
|
561
|
561
|
561
|
561
|
561
|
441
|
441
|
442
|
461
|
485
|
1 942
|
1 942
|
1 944
|
1 929
|
1 929
|
|