Consolidated Balance Sheet
Consolidated Statements of Financial Position
(Unit: Million yen)
FY2023/2 | FY2024/2 | FY2025/2 | FY2026/2 Q1 |
||
Assets | |||||
Current assets | |||||
Cash and cash equivalents | 6,998 | 7,213 | 6,992 | 8,176 | |
Trade and other receivables | 21,232 | 19,195 | 19,006 | 19,699 | |
Other financial assets | 944 | 185 | 163 | 166 | |
Other current assets | 1,499 | 1,704 | 1,881 | 2,017 | |
Total current assets | 30,673 | 28,297 | 28,042 | 30,058 | |
Non-current assets | |||||
Property, plant and equipment | 37,007 | 35,828 | 31,563 | 30,634 | |
Goodwill | 94,900 | 96,772 | 94,651 | 94,596 | |
Intangible assets | 1,668 | 2,869 | 2,830 | 2,751 | |
Investments accounted for using the equity method | 2,181 | 1,688 | 6,558 | 6,256 | |
Deferred tax assets | 2,985 | 2,722 | 3,174 | 3,145 | |
Other financial assets | 6,509 | 6,989 | 7,339 | 7,082 | |
Other non-current assets | 327 | 300 | 256 | 250 | |
Total non-current assets | 145,577 | 147,168 | 146,371 | 144,714 | |
Total assets | 176,250 | 175,465 | 174,413 | 174,772 | |
Liabilities and Equity | |||||
Liabilities | |||||
Current liabilities | |||||
Trade and other payables | 7,634 | 5,531 | 5,634 | 5,377 | |
Borrowings | 16,600 | 23,000 | 30,799 | 20,300 | |
Income taxes payable | 2,775 | 967 | 1,834 | 993 | |
Provisions | - | 45 | 65 | 39 | |
Liabilities for employee benefits | 11,473 | 11,042 | 10,813 | 13,133 | |
Other short-term financial liabilities | 5,375 | 6,439 | 6,031 | 6,249 | |
Other current liabilities | 2,381 | 1,575 | 2,237 | 3,426 | |
Total current liabilities | 46,238 | 48,599 | 57,413 | 49,517 | |
Non-current liabilities | |||||
Long-term borrowings | 38,221 | 33,234 | 23,247 | 32,285 | |
Provisions | 2,520 | 3,095 | 3,303 | 3,277 | |
Liabilities for employee benefits | 715 | 712 | 962 | 964 | |
Deferred tax liabilities | - | 211 | 187 | 187 | |
Other long-term financial liabilities | 23,624 | 21,846 | 18,429 | 17,544 | |
Other non-current liabilities | 21 | 29 | 35 | 32 | |
Total non-current liabilities | 65,101 | 59,127 | 46,163 | 54,289 | |
Total liabilities | 111,339 | 107,726 | 103,576 | 103,806 | |
Equity | |||||
Common stock | 27,079 | 27,097 | 27,097 | 27,456 | |
Capital surplus | 1,268 | -3,826 | -8,058 | -9,896 | |
Other components of equity | 325 | 455 | 48 | -191 | |
Retained earnings | 35,837 | 43,382 | 51,385 | 53,241 | |
Treasury shares | -285 | -378 | -312 | -304 | |
Total equity attributable to owners of the parent | 64,224 | 66,730 | 70,160 | 70,306 | |
Non-controlling interest | 687 | 1,009 | 677 | 660 | |
Total equity | 64,911 | 67,739 | 70,837 | 70,966 | |
Total liabilities and equity | 176,250 | 175,465 | 174,413 | 174,772 |