INVESTOR RELATIONS
Consolidated Balance Sheets
Consolidated Balance Sheets
[Accounting standards: Japanese GAAP]
You can scroll this table sideways
(¥ million)
2019/3 | 2020/3 | 2021/3 | 2022/3 | 2023/3 | |||
---|---|---|---|---|---|---|---|
Assets | |||||||
Total current assets | 872,740 | 889,046 | 1,004,980 | 1,036,951 | 1,115,603 | ||
Cash and deposits | 185,091 | 97,644 | 190,028 | 153,998 | 170,985 | ||
Notes and accounts receivable-trade |
33,766 | 35,940 | 41,842 | - | - | ||
Notes and accounts receivable - trade, and contract |
- | - | - | 39,212 | 45,771 | ||
Short-term investment securities |
17,480 | 24,417 | 20,899 | 23,598 | 15,023 | ||
Merchandise | 12,107 | 13,501 | 12,116 | 804 | 846 | ||
Real estate for sale | 229,459 | 287,345 | 343,715 | 438,252 | 388,913 | ||
Real estate for sale in process |
331,980 | 366,591 | 332,329 | 315,851 | 403,434 | ||
Costs on uncompleted construction contracts |
6,564 | 4,031 | 4,604 | 3,287 | 2,833 | ||
Supplies | 791 | 802 | 749 | 784 | 750 | ||
Other | 55,585 | 58,893 | 58,801 | 61,274 | 87,133 | ||
Allowance for doubtful accounts | (88) | (121) | (105) | (113) | (88) | ||
Total noncurrent assets | 1,532,153 | 1,598,109 | 1,647,245 | 1,597,391 | 1,622,854 | ||
Total property, plant and equipment |
1,106,201 | 1,151,389 | 1,180,549 | 1,093,431 | 1,066,456 | ||
Buildings and structures,net |
222,601 | 272,950 | 354,745 | 326,176 | 348,052 | ||
Land | 722,691 | 728,712 | 703,295 | 630,851 | 580,111 | ||
Construction in progress |
129,299 | 112,966 | 78,156 | 84,952 | 81,368 | ||
Other,net | 31,608 | 36,759 | 44,351 | 51,450 | 56,923 | ||
Total intangible assets | 113,294 | 113,036 | 109,691 | 108,216 | 105,880 | ||
Leasehold right | 19,129 | 22,646 | 23,153 | 29,482 | 32,299 | ||
Goodwill | 77,131 | 71,710 | 66,373 | 60,734 | 53,412 | ||
Other | 17,033 | 18,679 | 20,164 | 18,000 | 20,168 | ||
Total investments and other assets |
312,657 | 333,684 | 357,004 | 395,743 | 450,517 | ||
Investment securities |
180,720 | 195,125 | 216,712 | 246,373 | 295,496 | ||
Long-term loans receivable |
266 | 1,307 | 1,267 | 2,363 | 5,282 | ||
Lease and guarantee deposits |
89,310 | 89,553 | 91,310 | 87,642 | 92,580 | ||
Deferred tax assets |
18,596 | 21,799 | 18,280 | 26,917 | 26,323 | ||
Other | 24,123 | 26,229 | 29,768 | 32,744 | 31,149 | ||
Allowance for doubtful accounts |
(359) | (332) | (335) | (297) | (314) | ||
Total deferred assets | 355 | 213 | 71 | - | - | ||
Share issuance cost | 355 | 213 | 71 | - | - | ||
Total assets | 2,405,249 | 2,487,369 | 2,652,296 | 2,634,343 | 2,738,458 |
You can scroll this table sideways
(¥ million)
2019/3 | 2020/3 | 2021/3 | 2022/3 | 2023/3 | ||
---|---|---|---|---|---|---|
Liabilities | ||||||
Total current liabilities | 435,750 | 480,616 | 399,025 | 438,774 | 406,090 | |
Notes and accounts payable-trade |
45,765 | 51,783 | 56,714 | 43,900 | 41,847 | |
Short-term loans payable | 163,275 | 143,558 | 123,956 | 158,469 | 156,431 | |
Commercial papers | - | 90,000 | - | - | - | |
Current portion bonds | 20,000 | 20,000 | 20,000 | 20,000 | 10,000 | |
Accounts payable-other | 31,503 | 35,376 | 42,482 | 38,578 | 37,735 | |
Income taxes payable | 14,179 | 12,388 | 19,779 | 18,404 | 11,098 | |
Advances received | 46,488 | 39,772 | 42,453 | 45,118 | 53,761 | |
Deposits received from consignment sales |
34,201 | 19,262 | 9,209 | 31,643 | 7,107 | |
Deposits received | 33,761 | 33,924 | 35,899 | 38,195 | 41,431 | |
Deposits received for special joint ventures |
14,000 | - | 15,000 | - | - | |
Provision for bonuses | 11,263 | 11,183 | 10,530 | 12,622 | 13,196 | |
Provision for directors' bonuses |
234 | 259 | 259 | 261 | 481 | |
Provision for warranties for completed construction |
746 | 1,190 | 1,040 | 813 | 677 | |
Other provision | 3,602 | 2,496 | 1,824 | 3,045 | 3,081 | |
Other | 16,727 | 19,419 | 19,874 | 27,721 | 29,242 | |
Total noncurrent liabilities | 1,400,801 | 1,412,507 | 1,644,547 | 1,552,270 | 1,631,665 | |
Bonds payable | 185,825 | 200,000 | 270,000 | 260,000 | 270,000 | |
Long-term loans payable | 920,707 | 907,483 | 1,064,814 | 983,249 | 1,046,501 | |
Deferred tax liabilities | 30,641 | 28,982 | 29,595 | 22,586 | 21,630 | |
Deferred tax liabilities for land revaluation |
4,980 | 4,980 | 4,980 | 4,662 | 4,572 | |
Net defined benefit liability |
29,262 | 30,023 | 29,732 | 29,149 | 29,917 | |
Long-term lease and guarantee deposited |
197,598 | 198,776 | 204,386 | 208,993 | 204,371 | |
Provision for loss on guarantees |
21 | 14 | 9 | 5 | 5 | |
Provision for directors' retirement benefits |
55 | 80 | 104 | 97 | 42 | |
Deposits received for special joint ventures |
- | 8,500 | - | - | 8,000 | |
Other | 31,709 | 33,665 | 40,923 | 43,464 | 45,850 | |
Total liabilities | 1,836,551 | 1,893,123 | 2,043,573 | 1,991,044 | 2,037,755 | |
Net Assets | ||||||
Total shareholders' equity | 542,281 | 569,489 | 577,896 | 600,791 | 629,228 | |
Capital stock | 77,562 | 77,562 | 77,562 | 77,562 | 77,562 | |
Capital surplus | 166,675 | 166,678 | 166,679 | 166,585 | 165,707 | |
Retained earnings | 298,411 | 325,509 | 333,829 | 356,986 | 392,461 | |
Treasury stock | (367) | (260) | (174) | (341) | (6,502) | |
Total Accumulated other comprehensive income |
19,124 | 13,800 | 18,776 | 30,997 | 55,397 | |
Valuation difference on available-for-sale securities |
15,183 | 8,696 | 18,316 | 15,010 | 12,485 | |
Deferred gains or losses on hedges |
(1,066) | (206) | (422) | 610 | 7,231 | |
Revaluation reserve for land |
8,067 | 8,067 | 9,903 | 9,181 | 8,977 | |
Foreign currency translation adjustment |
(1,304) | (1,047) | (8,084) | 6,453 | 26,798 | |
Remeasurements of defined benefit plans |
(1,754) | (1,709) | (936) | (256) | (96) | |
Share acquisition rights | - | - | - | 5 | 5 | |
Non-controlling interests | 7,292 | 10,956 | 12,050 | 11,503 | 16,071 | |
Total net assets | 568,698 | 594,246 | 608,723 | 643,298 | 700,702 | |
Total liabilities and net assets | 2,405,249 | 2,487,369 | 2,652,296 | 2,634,343 | 2,738,458 |