Idemitsu Kosan Co.,Ltd. (TYO:5019)

Idemitsu Kosan Balance Sheet

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	126,201	165,762	139,325	105,192	140,281	131,343
Cash & Short-Term Investments	126,201	165,762	139,325	105,192	140,281	131,343
Cash Growth	-5.39%	18.98%	32.45%	-25.01%	6.80%	-0.68%
Accounts Receivable	595,510	813,721	912,416	841,065	869,457	601,140
Other Receivables	268,099	298,776	308,130	319,483	242,860	-
Receivables	863,609	1,112,497	1,220,546	1,160,548	1,112,317	601,140
Inventory	1,139,332	1,266,953	1,377,865	1,308,570	1,060,205	694,522
Other Current Assets	110,794	104,646	179,107	157,758	55,285	238,511
Total Current Assets	2,239,936	2,649,858	2,916,843	2,732,068	2,368,088	1,665,516
Property, Plant & Equipment	1,382,923	1,374,024	1,362,581	1,390,013	1,437,810	1,521,899
Long-Term Investments	501,636	424,686	402,910	413,684	463,757	389,035
Goodwill	134,901	124,348	131,228	140,481	149,691	159,006
Other Intangible Assets	127,862	130,232	140,799	149,754	158,937	160,246
Long-Term Deferred Tax Assets	-	15,946	14,410	15,424	10,597	21,019
Other Long-Term Assets	2	2	-	2	2	2
Total Assets	4,387,260	4,775,586	5,012,295	4,865,370	4,601,183	3,954,443
Accounts Payable	522,141	824,413	793,760	697,307	840,834	530,697
Accrued Expenses	7,302	16,706	16,677	17,122	13,942	11,392
Short-Term Debt	673,370	646,495	669,386	788,684	606,043	522,314
Current Portion of Long-Term Debt	30,000	30,000	10,000	-	10,000	20,000
Current Income Taxes Payable	375,345	436,106	536,725	458,167	430,828	425,312
Other Current Liabilities	145,463	143,687	165,950	202,706	159,626	111,571
Total Current Liabilities	1,753,621	2,097,407	2,192,498	2,163,986	2,061,273	1,621,286
Long-Term Debt	517,273	519,879	619,056	669,232	720,767	737,468
Long-Term Deferred Tax Liabilities	-	146,053	124,252	121,659	118,679	94,636
Other Long-Term Liabilities	364,031	225,485	212,165	220,835	192,305	236,685
Total Liabilities	2,684,640	3,037,888	3,199,764	3,236,063	3,164,672	2,739,307
Common Stock	168,351	168,351	168,351	168,351	168,351	168,351
Additional Paid-In Capital	280,726	354,693	390,341	451,642	460,507	461,635
Retained Earnings	1,097,675	1,111,225	1,037,716	848,910	645,330	400,579
Treasury Stock	-66,475	-139,690	-11,006	-14,788	-1,883	-2,008
Comprehensive Income & Other	198,093	225,789	214,493	160,411	139,796	122,373
Total Common Equity	1,678,370	1,720,368	1,799,895	1,614,526	1,412,101	1,150,930
Minority Interest	24,250	17,330	12,636	14,781	24,410	64,206
Shareholders' Equity	1,702,620	1,737,698	1,812,531	1,629,307	1,436,511	1,215,136
Total Liabilities & Equity	4,387,260	4,775,586	5,012,295	4,865,370	4,601,183	3,954,443
Total Debt	1,220,643	1,196,374	1,298,442	1,457,916	1,336,810	1,279,782
Net Cash (Debt)	-1,094,442	-1,030,612	-1,159,117	-1,352,724	-1,196,529	-1,148,439
Net Cash Per Share	-841.88	-770.89	-818.27	-910.23	-804.96	-772.66
Filing Date Shares Outstanding	1,225	1,225	1,379	1,465	1,487	1,486
Total Common Shares Outstanding	1,225	1,225	1,379	1,465	1,487	1,486
Working Capital	486,315	552,451	724,345	568,082	306,815	44,230
Book Value Per Share	1370.50	1404.80	1305.18	1102.05	949.94	774.34
Tangible Book Value	1,415,607	1,465,788	1,527,868	1,324,291	1,103,473	831,678
Tangible Book Value Per Share	1155.94	1196.92	1107.92	903.94	742.32	559.55

Source: S&P Global Market Intelligence. Standard template. Financial Sources.