LIXIL Corporation (JSGRY)

LIXIL Balance Sheet

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Cash & Equivalents	138,423	124,485	106,677	100,404	111,061	95,862
Cash & Short-Term Investments	138,423	124,485	106,677	100,404	111,061	95,862
Cash Growth	7.85%	16.69%	6.25%	-9.60%	15.86%	-32.21%
Accounts Receivable	334,298	300,179	291,736	280,409	284,369	307,054
Other Receivables	980	5,982	3,884	923	9,776	1,740
Receivables	335,278	306,161	295,620	281,332	294,145	308,794
Inventory	253,345	248,300	276,645	237,927	180,417	227,606
Other Current Assets	25,483	51,832	65,591	94,944	52,150	110,518
Total Current Assets	752,529	730,778	744,533	714,607	637,773	742,780
Property, Plant & Equipment	434,395	438,675	440,066	427,324	465,086	711,885
Long-Term Investments	7,362	72,385	68,137	86,333	107,560	113,959
Goodwill	-	234,367	210,099	194,093	182,488	173,438
Other Intangible Assets	567,089	327,106	297,633	277,210	270,968	260,664
Long-Term Deferred Tax Assets	82,414	83,284	93,066	83,315	77,939	88,803
Other Long-Term Assets	66,141	-	-	-	-	-
Total Assets	1,909,930	1,886,595	1,853,534	1,782,882	1,741,814	2,091,529
Accounts Payable	249,245	248,800	320,388	333,680	299,363	336,492
Short-Term Debt	-	123,749	92,568	89,563	59,865	142,183
Current Portion of Long-Term Debt	234,216	85,144	116,460	42,466	104,339	90,528
Current Portion of Leases	19,692	19,468	18,692	17,681	17,339	34,666
Current Income Taxes Payable	13,838	9,454	8,698	10,926	5,220	6,159
Other Current Liabilities	95,538	107,977	95,396	108,685	100,802	105,205
Total Current Liabilities	623,721	594,592	652,202	603,001	586,928	715,233
Long-Term Debt	407,102	406,523	345,478	337,510	366,923	363,379
Long-Term Leases	44,609	42,308	45,202	37,483	47,039	201,795
Long-Term Deferred Tax Liabilities	74,462	73,716	66,685	61,875	56,468	55,200
Other Long-Term Liabilities	43,495	46,168	46,145	49,604	48,750	143,878
Total Liabilities	1,273,248	1,242,257	1,225,814	1,167,914	1,187,047	1,556,392
Common Stock	68,654	68,530	68,418	68,418	68,418	68,418
Additional Paid-In Capital	221,545	221,632	221,812	278,635	278,240	278,120
Retained Earnings	205,437	226,897	267,162	267,920	233,808	217,206
Treasury Stock	-135	-126	-113	-47,542	-48,610	-48,870
Comprehensive Income & Other	138,868	125,578	68,154	44,954	20,415	-12,709
Total Common Equity	634,369	642,511	625,433	612,385	552,271	502,165
Minority Interest	2,313	1,827	2,287	2,583	2,496	32,972
Shareholders' Equity	636,682	644,338	627,720	614,968	554,767	535,137
Total Liabilities & Equity	1,909,930	1,886,595	1,853,534	1,782,882	1,741,814	2,091,529
Total Debt	705,619	677,192	618,400	524,703	595,505	832,551
Net Cash (Debt)	-567,196	-552,707	-511,723	-424,299	-484,444	-736,689
Net Cash Per Share	-1974.73	-1924.87	-1777.36	-1382.71	-1582.50	-2290.58
Filing Date Shares Outstanding	287.28	287.28	287.16	289.67	290.71	290.1
Total Common Shares Outstanding	287.28	287.15	287.06	290.74	290.23	290.1
Working Capital	128,808	136,186	92,331	111,606	50,845	27,547
Book Value Per Share	2208.22	2237.53	2178.77	2106.31	1902.89	1730.99
Tangible Book Value	67,280	81,038	117,701	141,082	98,815	68,063
Tangible Book Value Per Share	234.20	282.21	410.03	485.25	340.47	234.62
Order Backlog	-	113,307	107,586	113,005	105,132	97,871

Updated Jan 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.