Otsuka Holdings Co., Ltd. (TYO:4578)

Otsuka Holdings Balance Sheet

Financials in millions JPY. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	407,496	426,173	513,341	471,634	410,684	356,851
Cash & Short-Term Investments	407,496	426,173	513,341	471,634	410,684	356,851
Cash Growth	-1.00%	-16.98%	8.84%	14.84%	15.09%	6.83%
Accounts Receivable	481,223	515,289	474,086	423,426	380,191	379,107
Other Receivables	3,491	3,531	19,611	2,954	8,543	3,283
Receivables	484,714	518,820	493,697	426,380	388,734	382,390
Inventory	308,098	298,292	249,581	223,507	180,350	173,827
Other Current Assets	118,243	123,687	70,178	70,509	69,621	90,659
Total Current Assets	1,318,551	1,366,972	1,326,797	1,192,030	1,049,389	1,003,727
Property, Plant & Equipment	614,902	628,544	553,358	510,674	487,089	462,131
Long-Term Investments	312,119	314,780	278,562	241,743	434,101	208,146
Goodwill	499,576	449,464	379,048	335,442	295,735	262,914
Other Intangible Assets	521,231	544,247	490,971	579,786	522,662	457,192
Long-Term Deferred Tax Assets	205,524	205,700	118,825	53,383	31,936	21,531
Other Long-Term Assets	221,148	229,544	213,683	189,580	3	212,166
Total Assets	3,693,051	3,739,251	3,361,244	3,102,638	2,820,915	2,627,807
Accounts Payable	194,310	219,996	206,369	198,356	170,103	164,950
Short-Term Debt	-	-	-	-	8,995	-
Current Portion of Long-Term Debt	105,363	7,350	69,425	26,440	23,880	28,690
Current Portion of Leases	20,901	21,146	18,847	17,717	17,096	15,511
Current Income Taxes Payable	29,466	29,250	54,939	28,340	10,490	14,744
Current Unearned Revenue	12,849	13,952	14,322	13,376	-	12,644
Other Current Liabilities	338,836	340,970	303,331	254,964	237,296	179,674
Total Current Liabilities	701,725	632,664	667,233	539,193	467,860	416,213
Long-Term Debt	56,866	87,275	69,200	93,775	102,753	124,564
Long-Term Leases	69,574	73,612	56,715	56,229	59,726	57,314
Long-Term Unearned Revenue	33,258	35,361	44,869	50,736	-	69,164
Long-Term Deferred Tax Liabilities	29,484	28,801	27,170	29,511	27,560	25,457
Other Long-Term Liabilities	99,536	90,810	43,183	54,814	103,752	34,939
Total Liabilities	1,002,267	961,087	924,927	840,269	775,726	744,375
Common Stock	81,690	81,690	81,690	81,690	81,690	81,690
Additional Paid-In Capital	478,808	478,486	506,230	506,579	506,724	506,295
Retained Earnings	1,956,894	1,904,404	1,621,218	1,553,069	1,482,197	1,402,644
Treasury Stock	-126,475	-67,398	-44,669	-44,858	-45,572	-45,781
Comprehensive Income & Other	257,276	336,398	229,214	128,775	-14,045	-92,473
Total Common Equity	2,648,193	2,733,580	2,393,683	2,225,255	2,010,994	1,852,375
Minority Interest	42,591	44,584	42,634	37,114	34,195	31,057
Shareholders' Equity	2,690,784	2,778,164	2,436,317	2,262,369	2,045,189	1,883,432
Total Liabilities & Equity	3,693,051	3,739,251	3,361,244	3,102,638	2,820,915	2,627,807
Total Debt	252,704	189,383	214,187	194,161	212,450	226,079
Net Cash (Debt)	154,792	236,790	299,154	277,473	198,234	130,772
Net Cash Growth	-27.04%	-20.85%	7.81%	39.97%	51.59%	62.00%
Net Cash Per Share	286.79	437.36	551.25	511.41	365.49	241.13
Filing Date Shares Outstanding	529.58	537.09	542.69	542.63	542.39	542.34
Total Common Shares Outstanding	529.58	537.09	542.69	542.63	542.39	542.34
Working Capital	616,826	734,308	659,564	652,837	581,529	587,514
Book Value Per Share	5000.59	5089.59	4410.81	4100.84	3707.64	3415.55
Tangible Book Value	1,627,386	1,739,869	1,523,664	1,310,027	1,192,597	1,132,269
Tangible Book Value Per Share	3073.00	3239.42	2807.63	2414.20	2198.77	2087.76

Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.