Kawasaki Kisen Kaisha Ltd
TSE:9107
Balance Sheet
Balance Sheet Decomposition
Kawasaki Kisen Kaisha Ltd
Kawasaki Kisen Kaisha Ltd
Balance Sheet
Kawasaki Kisen Kaisha 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 |
20 926
|
18 988
|
23 370
|
31 831
|
44 185
|
63 927
|
50 700
|
73 144
|
96 059
|
74 063
|
96 698
|
162 126
|
186 394
|
242 432
|
241 101
|
199 678
|
200 606
|
143 201
|
115 394
|
132 371
|
247 344
|
247 429
|
272 616
|
204 716
|
|
| Cash Equivalents |
20 926
|
18 988
|
23 370
|
31 831
|
44 185
|
63 927
|
50 700
|
73 144
|
96 059
|
74 063
|
96 698
|
162 126
|
186 394
|
242 432
|
241 101
|
199 678
|
200 606
|
143 201
|
115 394
|
132 371
|
247 344
|
247 429
|
272 616
|
204 716
|
|
| Short-Term Investments |
87
|
73
|
54
|
28
|
932
|
995
|
22
|
0
|
0
|
24 998
|
1
|
0
|
49 998
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102 001
|
0
|
0
|
|
| Total Receivables |
67 082
|
74 099
|
86 770
|
97 794
|
125 110
|
105 476
|
111 069
|
87 635
|
85 738
|
79 690
|
84 250
|
87 882
|
96 204
|
95 543
|
82 138
|
84 672
|
87 539
|
63 282
|
60 826
|
57 054
|
107 404
|
108 741
|
129 909
|
117 037
|
|
| Accounts Receivables |
57 795
|
66 925
|
74 940
|
89 258
|
108 486
|
100 847
|
100 356
|
72 236
|
76 181
|
77 787
|
77 228
|
85 921
|
93 689
|
92 133
|
79 055
|
81 545
|
87 539
|
61 455
|
58 807
|
55 210
|
102 655
|
106 448
|
128 221
|
112 720
|
|
| Other Receivables |
9 287
|
7 174
|
11 830
|
8 536
|
16 624
|
4 629
|
10 713
|
15 399
|
9 557
|
1 903
|
7 022
|
1 961
|
2 515
|
3 410
|
3 083
|
3 127
|
0
|
1 827
|
2 019
|
1 844
|
4 749
|
2 293
|
1 688
|
4 317
|
|
| Inventory |
7 239
|
10 662
|
9 303
|
12 186
|
19 958
|
21 722
|
34 264
|
19 974
|
26 510
|
34 411
|
38 303
|
42 690
|
49 032
|
35 312
|
22 131
|
29 546
|
31 759
|
26 258
|
25 859
|
22 309
|
36 572
|
38 356
|
42 513
|
38 308
|
|
| Other Current Assets |
29 732
|
32 687
|
37 145
|
45 230
|
44 855
|
60 674
|
70 121
|
53 729
|
53 015
|
49 680
|
61 490
|
61 548
|
65 977
|
68 966
|
55 844
|
67 227
|
70 822
|
56 130
|
56 953
|
54 476
|
39 769
|
38 367
|
43 240
|
43 314
|
|
| Total Current Assets |
125 066
|
136 509
|
156 642
|
187 069
|
235 040
|
252 794
|
266 176
|
234 482
|
261 322
|
262 842
|
280 742
|
354 246
|
447 605
|
442 253
|
401 214
|
381 123
|
390 726
|
288 871
|
259 032
|
266 210
|
431 089
|
534 894
|
488 278
|
403 375
|
|
| PP&E Net |
309 076
|
285 877
|
280 971
|
275 889
|
346 341
|
401 787
|
514 665
|
578 461
|
589 859
|
583 727
|
618 448
|
663 051
|
661 226
|
632 496
|
583 552
|
526 387
|
482 953
|
448 632
|
431 089
|
391 334
|
382 029
|
372 147
|
410 318
|
488 666
|
|
| Intangible Assets |
5 469
|
5 810
|
5 837
|
6 142
|
6 458
|
6 091
|
6 112
|
5 986
|
6 562
|
5 845
|
5 479
|
5 224
|
4 851
|
4 356
|
4 157
|
4 005
|
3 745
|
4 377
|
4 329
|
3 551
|
3 513
|
3 808
|
6 036
|
7 266
|
|
| Goodwill |
198
|
0
|
77
|
27
|
0
|
0
|
9 120
|
10 228
|
7 392
|
4 518
|
4 473
|
674
|
507
|
0
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
4 074
|
4 283
|
15 214
|
19 166
|
11 595
|
34 194
|
26 624
|
17 603
|
19 067
|
15 896
|
15 066
|
16 711
|
16 291
|
16 935
|
0
|
17 466
|
19 011
|
17 328
|
16 857
|
19 043
|
23 007
|
24 568
|
20 479
|
18 051
|
|
| Long-Term Investments |
65 174
|
57 341
|
80 201
|
89 477
|
121 918
|
163 739
|
121 146
|
89 618
|
114 453
|
102 865
|
75 214
|
88 676
|
89 868
|
95 585
|
73 002
|
83 015
|
110 046
|
166 609
|
154 268
|
257 522
|
693 271
|
1 071 792
|
1 141 635
|
1 232 401
|
|
| Other Long-Term Assets |
24 231
|
25 999
|
20 186
|
27 554
|
35 679
|
41 821
|
24 780
|
35 221
|
45 222
|
56 806
|
67 221
|
51 851
|
34 393
|
31 472
|
34 368
|
33 213
|
30 405
|
25 444
|
30 506
|
36 948
|
42 051
|
45 407
|
42 686
|
60 290
|
|
| Other Assets |
198
|
0
|
77
|
27
|
0
|
0
|
9 120
|
10 228
|
7 392
|
4 518
|
4 473
|
674
|
507
|
0
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
533 288
N/A
|
515 819
-3%
|
559 128
+8%
|
605 324
+8%
|
757 031
+25%
|
900 426
+19%
|
968 623
+8%
|
971 599
+0%
|
1 043 877
+7%
|
1 032 499
-1%
|
1 066 643
+3%
|
1 180 433
+11%
|
1 254 741
+6%
|
1 223 328
-3%
|
1 115 223
-9%
|
1 045 209
-6%
|
1 036 886
-1%
|
951 261
-8%
|
896 081
-6%
|
974 608
+9%
|
1 574 960
+62%
|
2 052 616
+30%
|
2 109 432
+3%
|
2 210 049
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
54 508
|
56 879
|
61 017
|
66 467
|
82 311
|
75 914
|
82 075
|
63 058
|
70 310
|
76 750
|
75 275
|
82 606
|
91 492
|
101 324
|
99 745
|
89 769
|
90 369
|
57 836
|
47 673
|
51 661
|
62 756
|
62 803
|
77 596
|
69 222
|
|
| Accrued Liabilities |
1 991
|
2 141
|
2 220
|
2 344
|
2 208
|
2 437
|
2 905
|
2 029
|
1 626
|
2 372
|
1 731
|
2 385
|
2 586
|
2 586
|
2 586
|
2 604
|
0
|
2 810
|
2 499
|
2 772
|
4 474
|
5 012
|
3 811
|
4 725
|
|
| Short-Term Debt |
84 146
|
72 556
|
66 768
|
47 670
|
75 707
|
83 201
|
39 165
|
35 101
|
20 545
|
9 144
|
89 049
|
8 972
|
6 249
|
5 483
|
5 487
|
4 512
|
4 051
|
42 744
|
4 726
|
3 816
|
3 571
|
3 141
|
2 885
|
2 438
|
|
| Current Portion of Long-Term Debt |
16 726
|
8 893
|
6 456
|
4 344
|
6 963
|
10 919
|
28 753
|
42 241
|
50 415
|
46 639
|
0
|
87 606
|
126 425
|
79 886
|
73 635
|
43 335
|
37 732
|
56 852
|
118 483
|
140 209
|
110 843
|
60 917
|
58 208
|
69 353
|
|
| Other Current Liabilities |
25 142
|
26 289
|
41 622
|
57 120
|
49 915
|
58 456
|
93 581
|
45 123
|
48 054
|
68 804
|
58 271
|
80 004
|
59 560
|
71 292
|
64 170
|
83 213
|
150 989
|
119 110
|
62 758
|
63 071
|
69 894
|
53 505
|
67 408
|
59 717
|
|
| Total Current Liabilities |
182 513
|
166 758
|
178 083
|
177 945
|
217 104
|
230 927
|
246 479
|
187 552
|
190 950
|
203 709
|
224 326
|
261 573
|
286 312
|
260 949
|
245 623
|
223 433
|
283 141
|
279 352
|
236 139
|
261 529
|
251 538
|
185 378
|
209 908
|
205 455
|
|
| Long-Term Debt |
234 748
|
225 124
|
208 585
|
187 234
|
195 561
|
232 065
|
256 597
|
358 652
|
439 096
|
409 395
|
494 163
|
500 758
|
511 119
|
451 475
|
446 028
|
499 418
|
431 744
|
450 615
|
420 240
|
362 979
|
302 039
|
287 633
|
226 687
|
273 069
|
|
| Deferred Income Tax |
2 068
|
2 049
|
2 061
|
3 105
|
3 205
|
2 632
|
3 943
|
2 635
|
2 633
|
2 632
|
2 590
|
2 590
|
2 096
|
2 096
|
1 874
|
1 874
|
0
|
10 807
|
8 783
|
6 933
|
10 303
|
5 218
|
17 693
|
20 276
|
|
| Minority Interest |
7 208
|
7 244
|
7 956
|
9 164
|
11 233
|
13 148
|
20 514
|
21 379
|
23 743
|
23 316
|
17 361
|
21 404
|
21 851
|
25 908
|
24 537
|
25 997
|
26 083
|
77 657
|
99 138
|
97 968
|
100 248
|
31 280
|
32 674
|
29 015
|
|
| Other Liabilities |
29 035
|
32 602
|
41 438
|
46 599
|
72 119
|
77 182
|
85 328
|
66 606
|
79 334
|
101 775
|
85 629
|
53 537
|
44 526
|
41 503
|
41 785
|
75 002
|
78 907
|
29 254
|
30 685
|
27 005
|
26 198
|
27 708
|
30 544
|
33 800
|
|
| Total Liabilities |
455 572
N/A
|
433 777
-5%
|
438 123
+1%
|
424 047
-3%
|
499 222
+18%
|
555 954
+11%
|
612 861
+10%
|
636 824
+4%
|
735 756
+16%
|
740 827
+1%
|
824 069
+11%
|
839 862
+2%
|
865 904
+3%
|
781 796
-10%
|
759 847
-3%
|
825 724
+9%
|
819 875
-1%
|
847 685
+3%
|
794 985
-6%
|
756 414
-5%
|
690 326
-9%
|
537 217
-22%
|
517 506
-4%
|
561 615
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
29 689
|
29 689
|
29 689
|
29 689
|
29 689
|
39 356
|
45 819
|
45 869
|
65 031
|
65 031
|
65 031
|
75 457
|
75 457
|
75 457
|
75 457
|
75 457
|
75 457
|
75 457
|
75 457
|
75 457
|
75 457
|
75 457
|
75 457
|
75 457
|
|
| Retained Earnings |
31 199
|
39 694
|
66 964
|
117 483
|
169 430
|
211 602
|
281 384
|
298 638
|
229 661
|
258 075
|
212 850
|
223 287
|
234 429
|
254 922
|
195 863
|
55 753
|
67 107
|
16 692
|
22 050
|
130 723
|
777 130
|
1 302 769
|
1 233 274
|
1 248 600
|
|
| Additional Paid In Capital |
14 534
|
14 534
|
14 535
|
14 534
|
14 534
|
24 201
|
30 664
|
30 714
|
49 876
|
49 892
|
49 892
|
60 315
|
60 312
|
60 312
|
60 297
|
60 334
|
60 507
|
1 383
|
13 723
|
14 295
|
14 214
|
29 102
|
29 102
|
32 495
|
|
| Unrealized Security Profit/Loss |
4 719
|
2 319
|
16 894
|
23 439
|
43 394
|
51 765
|
21 994
|
2 826
|
10 589
|
4 032
|
3 739
|
4 825
|
14 166
|
21 031
|
0
|
15 112
|
14 754
|
9 069
|
4 779
|
8 590
|
10 104
|
11 164
|
17 707
|
17 567
|
|
| Treasury Stock |
3
|
285
|
767
|
761
|
1 031
|
988
|
929
|
938
|
949
|
903
|
904
|
904
|
908
|
1 071
|
0
|
1 084
|
2 383
|
2 381
|
2 379
|
2 373
|
2 378
|
6 550
|
7 648
|
8 085
|
|
| Other Equity |
2 423
|
3 912
|
6 310
|
3 110
|
1 790
|
18 536
|
23 169
|
36 683
|
46 087
|
84 458
|
80 558
|
22 409
|
5 381
|
30 881
|
12 085
|
13 913
|
1 569
|
3 356
|
12 534
|
8 498
|
10 107
|
103 457
|
244 034
|
282 400
|
|
| Total Equity |
77 715
N/A
|
82 039
+6%
|
121 005
+47%
|
181 274
+50%
|
257 806
+42%
|
344 472
+34%
|
355 763
+3%
|
334 774
-6%
|
308 121
-8%
|
291 669
-5%
|
242 572
-17%
|
340 571
+40%
|
388 837
+14%
|
441 532
+14%
|
355 376
-20%
|
219 485
-38%
|
217 011
-1%
|
103 576
-52%
|
101 096
-2%
|
218 194
+116%
|
884 634
+305%
|
1 515 399
+71%
|
1 591 926
+5%
|
1 648 434
+4%
|
|
| Total Liabilities & Equity |
533 287
N/A
|
515 816
-3%
|
559 128
+8%
|
605 321
+8%
|
757 028
+25%
|
900 426
+19%
|
968 624
+8%
|
971 598
+0%
|
1 043 877
+7%
|
1 032 496
-1%
|
1 066 641
+3%
|
1 180 433
+11%
|
1 254 741
+6%
|
1 223 328
-3%
|
1 115 223
-9%
|
1 045 209
-6%
|
1 036 886
-1%
|
951 261
-8%
|
896 081
-6%
|
974 608
+9%
|
1 574 960
+62%
|
2 052 616
+30%
|
2 109 432
+3%
|
2 210 049
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
59
|
59
|
59
|
59
|
59
|
62
|
64
|
64
|
76
|
76
|
76
|
94
|
94
|
94
|
94
|
281
|
280
|
280
|
280
|
839
|
839
|
742
|
707
|
632
|
|