Itochu Corp
TSE:8001
Balance Sheet
Balance Sheet Decomposition
Itochu Corp
Itochu Corp
Balance Sheet
Itochu 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 |
498 333
|
549 372
|
584 862
|
455 618
|
502 154
|
534 701
|
449 870
|
632 558
|
483 197
|
635 142
|
518 662
|
576 836
|
653 739
|
700 292
|
632 871
|
605 589
|
432 140
|
572 030
|
611 223
|
553 954
|
622 900
|
615 469
|
616 017
|
589 487
|
|
| Cash Equivalents |
498 333
|
549 372
|
584 862
|
455 618
|
502 154
|
534 701
|
449 870
|
632 558
|
483 197
|
635 142
|
518 662
|
576 836
|
653 739
|
700 292
|
632 871
|
605 589
|
432 140
|
572 030
|
611 223
|
553 954
|
622 900
|
615 469
|
616 017
|
589 487
|
|
| Short-Term Investments |
51 165
|
40 879
|
42 302
|
49 149
|
48 282
|
31 161
|
30 776
|
9 214
|
7 140
|
3 560
|
2 770
|
3 655
|
29 172
|
53 109
|
35 485
|
28 999
|
34 329
|
43 132
|
45 315
|
44 930
|
101 932
|
73 336
|
73 046
|
47 424
|
|
| Total Receivables |
1 197 322
|
1 126 420
|
1 141 129
|
1 176 027
|
1 304 604
|
1 526 656
|
1 670 428
|
1 389 629
|
1 522 961
|
1 548 032
|
1 812 760
|
1 696 415
|
2 230 987
|
2 233 795
|
1 973 310
|
2 023 371
|
2 267 495
|
2 566 576
|
2 290 437
|
2 289 097
|
2 611 627
|
2 701 894
|
3 025 571
|
3 017 806
|
|
| Accounts Receivables |
915 888
|
882 499
|
926 858
|
930 260
|
1 061 649
|
1 257 323
|
1 374 989
|
1 121 162
|
1 272 988
|
1 278 867
|
1 485 891
|
1 535 609
|
1 775 374
|
1 734 024
|
1 499 943
|
1 615 688
|
1 813 740
|
1 918 137
|
1 697 618
|
1 719 565
|
1 981 077
|
2 080 870
|
2 307 084
|
2 363 676
|
|
| Other Receivables |
281 434
|
243 921
|
214 271
|
245 767
|
242 955
|
269 333
|
295 439
|
268 467
|
249 973
|
269 165
|
326 869
|
160 806
|
455 613
|
499 771
|
473 367
|
407 683
|
453 755
|
648 439
|
592 819
|
569 532
|
630 550
|
621 024
|
718 487
|
654 130
|
|
| Inventory |
426 028
|
402 242
|
374 171
|
420 069
|
458 876
|
530 335
|
531 534
|
509 503
|
476 066
|
504 342
|
574 345
|
657 853
|
744 441
|
780 550
|
717 124
|
775 396
|
870 352
|
937 183
|
952 029
|
898 692
|
1 077 160
|
1 304 942
|
1 382 164
|
1 482 337
|
|
| Other Current Assets |
346 205
|
286 265
|
326 994
|
351 147
|
378 534
|
458 656
|
427 234
|
397 290
|
404 117
|
384 755
|
471 549
|
621 424
|
181 197
|
370 206
|
308 712
|
267 460
|
319 045
|
288 899
|
234 057
|
490 638
|
396 337
|
425 727
|
526 952
|
586 745
|
|
| Total Current Assets |
2 519 053
|
2 405 178
|
2 469 458
|
2 452 010
|
2 692 450
|
3 081 509
|
3 109 842
|
2 938 194
|
2 893 481
|
3 075 831
|
3 380 086
|
3 556 183
|
3 839 536
|
4 137 952
|
3 667 502
|
3 700 815
|
3 923 361
|
4 407 820
|
4 133 061
|
4 277 311
|
4 809 956
|
5 121 368
|
5 623 750
|
5 723 799
|
|
| PP&E Net |
628 688
|
592 497
|
483 163
|
469 128
|
446 492
|
484 140
|
427 621
|
500 529
|
602 199
|
590 915
|
624 433
|
710 571
|
747 664
|
786 562
|
701 565
|
680 375
|
813 294
|
1 077 874
|
2 137 474
|
1 939 791
|
1 936 044
|
1 998 485
|
2 110 616
|
2 231 398
|
|
| PP&E Gross |
628 688
|
592 497
|
483 163
|
469 128
|
446 492
|
484 140
|
427 621
|
500 529
|
602 199
|
590 915
|
624 433
|
710 571
|
747 664
|
786 562
|
701 565
|
680 375
|
813 294
|
1 077 874
|
2 137 474
|
1 939 791
|
1 936 044
|
1 998 485
|
2 110 616
|
2 231 398
|
|
| Accumulated Depreciation |
277 888
|
276 439
|
314 692
|
310 924
|
326 088
|
354 929
|
354 480
|
397 675
|
509 140
|
526 411
|
547 277
|
586 374
|
607 466
|
665 976
|
633 857
|
657 442
|
699 580
|
749 982
|
1 013 989
|
1 460 156
|
1 727 235
|
2 025 610
|
2 352 689
|
2 626 637
|
|
| Intangible Assets |
0
|
71 190
|
110 751
|
28 230
|
41 296
|
45 905
|
85 396
|
60 245
|
64 152
|
52 714
|
218 103
|
259 983
|
245 312
|
290 736
|
261 806
|
237 716
|
233 288
|
736 200
|
759 167
|
728 967
|
712 618
|
712 594
|
744 428
|
804 049
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
149 506
|
157 914
|
194 934
|
198 205
|
144 056
|
131 662
|
129 283
|
391 560
|
403 940
|
396 869
|
368 989
|
366 659
|
383 878
|
405 339
|
|
| Note Receivable |
574 990
|
465 548
|
382 872
|
329 582
|
196 409
|
143 628
|
149 600
|
155 427
|
163 515
|
139 311
|
137 199
|
139 790
|
232 396
|
247 571
|
0
|
756 077
|
676 775
|
911 606
|
863 778
|
856 596
|
935 559
|
1 000 464
|
1 092 293
|
1 074 213
|
|
| Long-Term Investments |
453 490
|
447 155
|
481 451
|
472 468
|
619 007
|
608 121
|
656 884
|
754 062
|
938 689
|
985 316
|
1 395 351
|
1 645 568
|
1 757 594
|
1 651 037
|
1 529 226
|
1 653 188
|
2 670 534
|
2 436 159
|
2 511 418
|
2 870 204
|
3 294 066
|
3 815 670
|
4 393 061
|
4 751 143
|
|
| Other Long-Term Assets |
576 098
|
504 837
|
566 405
|
732 087
|
814 186
|
925 344
|
844 856
|
783 635
|
814 811
|
829 596
|
602 595
|
647 437
|
766 320
|
1 248 638
|
980 043
|
962 199
|
217 402
|
137 484
|
110 760
|
108 694
|
96 426
|
100 160
|
141 675
|
144 323
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
149 506
|
157 914
|
194 934
|
198 205
|
144 056
|
131 662
|
129 283
|
391 560
|
403 940
|
396 869
|
368 989
|
366 659
|
383 878
|
405 339
|
|
| Total Assets |
4 752 319
N/A
|
4 486 405
-6%
|
4 494 100
+0%
|
4 483 505
0%
|
4 809 840
+7%
|
5 288 647
+10%
|
5 274 199
0%
|
5 192 092
-2%
|
5 476 847
+5%
|
5 673 683
+4%
|
6 507 273
+15%
|
7 117 446
+9%
|
7 783 756
+9%
|
8 560 701
+10%
|
8 036 395
-6%
|
8 122 032
+1%
|
8 663 937
+7%
|
10 098 703
+17%
|
10 919 598
+8%
|
11 178 432
+2%
|
12 153 658
+9%
|
13 115 400
+8%
|
14 489 701
+10%
|
15 134 264
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
988 014
|
937 713
|
909 049
|
966 772
|
1 078 192
|
1 323 907
|
1 285 323
|
1 041 740
|
1 217 599
|
1 239 609
|
1 434 241
|
1 469 155
|
1 578 403
|
1 568 032
|
1 373 776
|
1 492 039
|
1 693 367
|
1 778 772
|
1 535 259
|
1 469 456
|
1 765 078
|
1 844 263
|
2 126 940
|
2 044 462
|
|
| Accrued Liabilities |
99 587
|
88 407
|
92 240
|
98 136
|
111 078
|
135 335
|
135 430
|
125 062
|
124 877
|
130 628
|
156 787
|
166 714
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
504 616
|
465 108
|
549 809
|
421 697
|
382 434
|
373 723
|
307 446
|
538 161
|
229 236
|
241 915
|
415 268
|
435 880
|
409 937
|
453 827
|
357 892
|
290 130
|
294 334
|
265 545
|
318 411
|
297 830
|
235 884
|
380 849
|
442 786
|
565 554
|
|
| Current Portion of Long-Term Debt |
486 794
|
525 831
|
335 444
|
255 173
|
173 097
|
144 317
|
76 017
|
90 631
|
60 728
|
47 058
|
35 700
|
46 664
|
82 689
|
108 604
|
84 576
|
287 449
|
246 304
|
427 805
|
608 071
|
650 829
|
522 355
|
517 150
|
509 266
|
496 889
|
|
| Other Current Liabilities |
264 553
|
244 173
|
266 198
|
331 025
|
401 986
|
432 791
|
408 947
|
352 523
|
360 118
|
383 669
|
409 078
|
357 528
|
540 298
|
716 048
|
656 954
|
630 787
|
754 897
|
869 252
|
940 123
|
1 136 519
|
1 127 230
|
1 202 563
|
1 263 393
|
1 379 679
|
|
| Total Current Liabilities |
2 343 564
|
2 261 232
|
2 152 740
|
2 072 803
|
2 146 787
|
2 410 073
|
2 213 163
|
2 148 117
|
1 992 558
|
2 042 879
|
2 451 074
|
2 475 941
|
2 611 327
|
2 846 511
|
2 473 198
|
2 700 405
|
2 988 902
|
3 341 374
|
3 401 864
|
3 554 634
|
3 650 547
|
3 944 825
|
4 342 385
|
4 486 584
|
|
| Long-Term Debt |
1 863 629
|
1 637 916
|
1 757 313
|
1 750 815
|
1 762 103
|
1 795 333
|
1 895 088
|
1 934 421
|
2 107 589
|
2 159 929
|
2 259 717
|
2 447 868
|
2 488 233
|
2 614 122
|
2 831 907
|
2 441 907
|
2 317 840
|
2 478 820
|
3 129 902
|
3 270 269
|
3 158 635
|
3 113 206
|
3 444 131
|
3 559 262
|
|
| Deferred Income Tax |
12 600
|
9 528
|
13 261
|
11 653
|
27 775
|
25 885
|
27 183
|
17 502
|
22 033
|
20 801
|
36 037
|
44 214
|
117 438
|
166 171
|
79 637
|
123 374
|
129 579
|
251 489
|
200 912
|
150 275
|
250 999
|
273 123
|
380 414
|
437 187
|
|
| Minority Interest |
116 492
|
129 126
|
127 183
|
116 936
|
129 717
|
143 055
|
145 618
|
187 944
|
212 934
|
242 684
|
332 344
|
347 184
|
353 854
|
315 049
|
258 378
|
260 918
|
314 868
|
753 208
|
844 658
|
553 959
|
564 375
|
644 116
|
565 159
|
535 640
|
|
| Other Liabilities |
18 366
|
22 383
|
21 512
|
22 405
|
19 081
|
21 748
|
19 602
|
54 697
|
43 314
|
52 564
|
64 304
|
36 804
|
167 221
|
185 646
|
199 598
|
193 535
|
243 265
|
336 904
|
346 311
|
333 014
|
329 777
|
316 871
|
330 650
|
360 519
|
|
| Total Liabilities |
4 354 651
N/A
|
4 060 185
-7%
|
4 072 009
+0%
|
3 974 612
-2%
|
4 085 463
+3%
|
4 396 094
+8%
|
4 300 654
-2%
|
4 342 681
+1%
|
4 378 428
+1%
|
4 518 857
+3%
|
5 143 476
+14%
|
5 352 011
+4%
|
5 738 073
+7%
|
6 127 499
+7%
|
5 842 718
-5%
|
5 720 139
-2%
|
5 994 454
+5%
|
7 161 795
+19%
|
7 923 647
+11%
|
7 862 151
-1%
|
7 954 333
+1%
|
8 292 141
+4%
|
9 062 739
+9%
|
9 379 192
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
174 749
|
202 241
|
202 241
|
202 241
|
202 241
|
202 241
|
202 241
|
202 241
|
202 241
|
202 241
|
202 241
|
202 241
|
202 241
|
253 448
|
253 448
|
253 448
|
253 448
|
253 448
|
253 448
|
253 448
|
253 448
|
253 448
|
253 448
|
253 448
|
|
| Retained Earnings |
3 410
|
3 212
|
3 450
|
3 927
|
5 667
|
7 423
|
10 373
|
13 183
|
16 117
|
18 257
|
22 134
|
29 533
|
1 365 858
|
1 587 318
|
1 748 375
|
2 020 018
|
2 324 766
|
2 608 243
|
2 948 135
|
3 238 948
|
3 811 991
|
4 434 463
|
5 032 035
|
5 658 294
|
|
| Additional Paid In Capital |
239 816
|
279 856
|
243 098
|
319 793
|
444 857
|
602 936
|
789 968
|
920 870
|
1 021 786
|
1 131 256
|
1 386 501
|
1 585 303
|
113 055
|
164 154
|
156 688
|
162 038
|
160 271
|
49 584
|
50 677
|
155 210
|
161 917
|
169 322
|
446 824
|
443 645
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
49 224
|
100 776
|
122 295
|
71 879
|
7 204
|
37 529
|
51 576
|
62 248
|
96 039
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
43
|
681
|
716
|
826
|
1 277
|
1 910
|
2 589
|
2 711
|
2 687
|
2 674
|
2 685
|
2 703
|
2 800
|
104 142
|
0
|
122 340
|
150 208
|
105 601
|
167 338
|
181 360
|
241 204
|
301 940
|
401 730
|
559 540
|
|
| Other Equity |
20 264
|
58 408
|
25 982
|
65 466
|
27 887
|
40 432
|
98 327
|
291 376
|
176 567
|
245 830
|
306 642
|
144 978
|
367 329
|
532 424
|
140 750
|
88 729
|
81 206
|
131 234
|
88 971
|
160 455
|
537 007
|
606 610
|
990 033
|
846 515
|
|
| Total Equity |
397 668
N/A
|
426 220
+7%
|
422 091
-1%
|
508 893
+21%
|
724 377
+42%
|
892 553
+23%
|
973 545
+9%
|
849 411
-13%
|
1 098 419
+29%
|
1 154 826
+5%
|
1 363 797
+18%
|
1 765 435
+29%
|
2 045 683
+16%
|
2 433 202
+19%
|
2 193 677
-10%
|
2 401 893
+9%
|
2 669 483
+11%
|
2 936 908
+10%
|
2 995 951
+2%
|
3 316 281
+11%
|
4 199 325
+27%
|
4 823 259
+15%
|
5 426 962
+13%
|
5 755 072
+6%
|
|
| Total Liabilities & Equity |
4 752 319
N/A
|
4 486 405
-6%
|
4 494 100
+0%
|
4 483 505
0%
|
4 809 840
+7%
|
5 288 647
+10%
|
5 274 199
0%
|
5 192 092
-2%
|
5 476 847
+5%
|
5 673 683
+4%
|
6 507 273
+15%
|
7 117 446
+9%
|
7 783 756
+9%
|
8 560 701
+10%
|
8 036 395
-6%
|
8 122 032
+1%
|
8 663 937
+7%
|
10 098 703
+17%
|
10 919 598
+8%
|
11 178 432
+2%
|
12 153 658
+9%
|
13 115 400
+8%
|
14 489 701
+10%
|
15 134 264
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7 127
|
7 917
|
7 912
|
7 912
|
7 909
|
7 906
|
7 904
|
7 903
|
7 903
|
7 903
|
7 903
|
7 903
|
7 902
|
7 902
|
7 899
|
7 836
|
7 751
|
7 607
|
7 451
|
7 426
|
7 348
|
7 276
|
7 194
|
7 089
|
|