Mitsubishi Chemical Group Corp
F:M3C0
Balance Sheet
Balance Sheet Decomposition
Mitsubishi Chemical Group Corp
Mitsubishi Chemical Group Corp
Balance Sheet
Mitsubishi Chemical Group Corp
| Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
55 223
|
65 382
|
69 509
|
116 073
|
96 364
|
119 114
|
130 195
|
114 778
|
115 980
|
137 664
|
236 186
|
176 441
|
236 523
|
205 934
|
219 968
|
207 640
|
335 511
|
217 635
|
297 224
|
294 924
|
326 144
|
|
| Cash Equivalents |
55 223
|
65 382
|
69 509
|
116 073
|
96 364
|
119 114
|
130 195
|
114 778
|
115 980
|
137 664
|
236 186
|
176 441
|
236 523
|
205 934
|
219 968
|
207 640
|
335 511
|
217 635
|
297 224
|
294 924
|
326 144
|
|
| Short-Term Investments |
0
|
0
|
0
|
55 677
|
155 180
|
59 737
|
84 798
|
46 355
|
84 993
|
112 570
|
127 805
|
305 192
|
342 433
|
319 055
|
349 835
|
138 199
|
61 884
|
79 239
|
93 277
|
108 234
|
90 835
|
|
| Total Receivables |
468 753
|
489 982
|
580 821
|
598 760
|
498 813
|
592 875
|
594 707
|
590 861
|
586 212
|
613 593
|
755 152
|
769 094
|
776 191
|
854 804
|
855 107
|
698 516
|
716 392
|
825 996
|
808 787
|
852 353
|
764 814
|
|
| Accounts Receivables |
468 753
|
489 982
|
580 821
|
598 760
|
498 813
|
592 875
|
594 707
|
590 861
|
586 212
|
613 593
|
755 152
|
769 094
|
776 191
|
854 804
|
855 107
|
698 516
|
716 392
|
825 996
|
808 787
|
852 353
|
764 814
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
277 721
|
317 573
|
362 463
|
427 143
|
463 305
|
474 732
|
485 061
|
516 096
|
546 965
|
591 107
|
595 505
|
549 461
|
538 131
|
607 671
|
623 049
|
606 505
|
576 473
|
745 248
|
797 877
|
799 249
|
759 423
|
|
| Other Current Assets |
113 182
|
115 443
|
133 005
|
127 318
|
111 018
|
122 677
|
101 897
|
109 632
|
122 508
|
108 475
|
142 601
|
56 529
|
75 100
|
64 189
|
93 882
|
98 421
|
107 274
|
117 998
|
171 261
|
162 306
|
145 076
|
|
| Total Current Assets |
914 879
|
988 380
|
1 145 798
|
1 324 971
|
1 324 680
|
1 369 135
|
1 396 658
|
1 377 722
|
1 456 658
|
1 563 409
|
1 857 249
|
1 856 717
|
1 968 378
|
2 051 653
|
2 141 841
|
1 749 281
|
1 797 534
|
1 986 116
|
2 149 618
|
2 191 636
|
2 061 560
|
|
| PP&E Net |
674 953
|
686 680
|
724 438
|
852 806
|
834 046
|
1 167 073
|
1 088 369
|
1 032 738
|
1 061 551
|
1 118 050
|
1 498 146
|
1 403 437
|
1 431 681
|
1 433 509
|
1 683 354
|
1 742 216
|
1 813 838
|
1 899 695
|
1 907 898
|
2 043 330
|
2 004 447
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 498 146
|
1 403 437
|
1 431 681
|
1 433 509
|
1 683 354
|
1 742 216
|
1 813 838
|
1 899 695
|
1 907 898
|
2 043 330
|
2 004 447
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 353 995
|
3 294 694
|
3 349 558
|
3 432 448
|
3 488 719
|
3 596 396
|
3 764 435
|
3 991 097
|
4 120 852
|
4 009 700
|
|
| Intangible Assets |
15 653
|
15 494
|
17 326
|
20 488
|
23 964
|
42 646
|
71 997
|
66 362
|
65 268
|
116 430
|
181 505
|
195 536
|
227 169
|
355 151
|
568 787
|
510 575
|
455 317
|
448 805
|
459 213
|
481 028
|
442 039
|
|
| Goodwill |
12 120
|
6 651
|
18 043
|
98 746
|
89 328
|
171 699
|
154 844
|
141 800
|
179 937
|
180 092
|
243 797
|
267 850
|
312 950
|
324 201
|
648 806
|
616 769
|
671 889
|
705 412
|
727 655
|
832 899
|
827 604
|
|
| Note Receivable |
3 024
|
3 128
|
8 135
|
5 858
|
3 434
|
2 165
|
1 639
|
1 265
|
2 353
|
1 331
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
257 887
|
344 213
|
336 047
|
352 318
|
303 207
|
388 534
|
363 472
|
346 867
|
353 878
|
333 599
|
378 201
|
380 874
|
389 655
|
420 394
|
411 638
|
396 446
|
413 253
|
408 324
|
374 006
|
385 478
|
370 398
|
|
| Other Long-Term Assets |
92 012
|
82 066
|
69 045
|
110 650
|
162 217
|
213 845
|
217 035
|
207 216
|
188 113
|
166 448
|
161 157
|
119 360
|
133 714
|
116 507
|
118 082
|
116 862
|
135 397
|
125 519
|
155 958
|
170 142
|
188 571
|
|
| Other Assets |
12 120
|
6 651
|
18 043
|
98 746
|
89 328
|
171 699
|
154 844
|
141 800
|
179 937
|
180 092
|
243 797
|
267 850
|
312 950
|
324 201
|
648 806
|
616 769
|
671 889
|
705 412
|
727 655
|
832 899
|
827 604
|
|
| Total Assets |
1 970 528
N/A
|
2 126 612
+8%
|
2 318 832
+9%
|
2 765 837
+19%
|
2 740 876
-1%
|
3 355 097
+22%
|
3 294 014
-2%
|
3 173 970
-4%
|
3 307 758
+4%
|
3 479 359
+5%
|
4 323 038
+24%
|
4 223 774
-2%
|
4 463 547
+6%
|
4 701 415
+5%
|
5 572 508
+19%
|
5 132 149
-8%
|
5 287 228
+3%
|
5 573 871
+5%
|
5 774 348
+4%
|
6 104 513
+6%
|
5 894 619
-3%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
339 417
|
389 991
|
438 375
|
435 096
|
368 028
|
370 846
|
378 411
|
411 289
|
416 980
|
413 405
|
459 345
|
394 065
|
437 914
|
488 592
|
492 404
|
398 061
|
382 272
|
486 874
|
476 311
|
501 532
|
424 635
|
|
| Accrued Liabilities |
25 573
|
26 293
|
26 972
|
34 998
|
32 540
|
35 570
|
38 867
|
37 160
|
35 210
|
35 501
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
290 027
|
243 001
|
272 036
|
268 868
|
338 881
|
445 888
|
304 717
|
371 330
|
315 551
|
392 838
|
544 985
|
0
|
0
|
399 829
|
867 770
|
516 775
|
403 512
|
267 159
|
327 590
|
383 125
|
261 617
|
|
| Current Portion of Long-Term Debt |
37 229
|
30 000
|
55 600
|
39 083
|
98 361
|
76 122
|
171 895
|
25 000
|
230 026
|
172 619
|
198 667
|
706 705
|
577 737
|
181 025
|
240 873
|
210 532
|
249 963
|
144 054
|
273 853
|
222 182
|
166 450
|
|
| Other Current Liabilities |
190 296
|
201 922
|
217 724
|
220 808
|
216 669
|
246 016
|
251 683
|
225 363
|
256 009
|
245 002
|
323 664
|
340 932
|
334 251
|
377 436
|
412 253
|
511 131
|
456 759
|
521 206
|
586 076
|
618 073
|
647 456
|
|
| Total Current Liabilities |
882 542
|
891 207
|
1 010 707
|
998 853
|
1 054 479
|
1 174 442
|
1 145 573
|
1 070 142
|
1 253 776
|
1 259 365
|
1 565 947
|
1 441 702
|
1 349 902
|
1 446 882
|
2 013 300
|
1 636 499
|
1 492 506
|
1 419 293
|
1 663 830
|
1 724 912
|
1 500 158
|
|
| Long-Term Debt |
376 821
|
363 668
|
412 037
|
514 569
|
597 213
|
934 254
|
827 977
|
767 798
|
653 222
|
692 729
|
859 943
|
872 870
|
1 116 005
|
1 025 268
|
1 138 108
|
1 555 947
|
1 696 029
|
1 748 756
|
1 642 325
|
1 595 704
|
1 612 920
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
96 345
|
74 850
|
80 159
|
101 236
|
177 410
|
161 997
|
155 845
|
175 123
|
179 493
|
206 627
|
200 119
|
|
| Minority Interest |
139 404
|
68 867
|
46 049
|
267 311
|
270 336
|
358 638
|
355 060
|
373 563
|
387 248
|
413 571
|
607 137
|
623 954
|
606 799
|
633 740
|
647 907
|
280 607
|
334 809
|
386 242
|
423 771
|
512 048
|
543 999
|
|
| Other Liabilities |
125 784
|
146 810
|
137 336
|
156 488
|
149 070
|
213 536
|
206 461
|
191 076
|
197 444
|
212 395
|
212 202
|
238 201
|
219 284
|
208 539
|
217 836
|
326 877
|
371 700
|
386 380
|
300 231
|
301 775
|
296 853
|
|
| Total Liabilities |
1 524 551
N/A
|
1 470 552
-4%
|
1 606 129
+9%
|
1 937 221
+21%
|
2 071 098
+7%
|
2 680 870
+29%
|
2 535 071
-5%
|
2 402 579
-5%
|
2 491 690
+4%
|
2 578 060
+3%
|
3 341 574
+30%
|
3 251 577
-3%
|
3 372 149
+4%
|
3 415 665
+1%
|
4 194 561
+23%
|
3 961 927
-6%
|
4 050 889
+2%
|
4 115 794
+2%
|
4 209 650
+2%
|
4 341 066
+3%
|
4 154 049
-4%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
145 086
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
|
| Retained Earnings |
162 966
|
227 836
|
322 592
|
466 445
|
377 180
|
380 007
|
452 630
|
475 433
|
479 648
|
494 107
|
523 620
|
610 909
|
761 364
|
956 946
|
1 073 873
|
1 071 260
|
1 060 069
|
1 213 677
|
1 270 577
|
1 355 131
|
1 363 689
|
|
| Additional Paid In Capital |
117 108
|
412 876
|
379 793
|
303 063
|
303 194
|
303 279
|
317 582
|
317 628
|
317 693
|
317 737
|
317 714
|
317 544
|
321 703
|
321 111
|
321 477
|
176 715
|
179 716
|
170 600
|
167 917
|
159 602
|
160 114
|
|
| Unrealized Security Profit/Loss |
39 695
|
89 241
|
77 848
|
44 760
|
9 957
|
9 964
|
2 605
|
1 273
|
10 628
|
25 446
|
46 445
|
0
|
46 831
|
51 544
|
51 500
|
38 335
|
56 707
|
50 956
|
34 291
|
37 941
|
28 645
|
|
| Treasury Stock |
961
|
120 120
|
120 693
|
37 109
|
37 278
|
38 768
|
10 758
|
10 797
|
11 280
|
11 756
|
16 236
|
0
|
43 587
|
43 569
|
63 560
|
63 485
|
63 244
|
62 870
|
62 231
|
61 857
|
61 458
|
|
| Other Equity |
17 917
|
3 773
|
3 163
|
1 457
|
33 275
|
30 255
|
53 116
|
62 146
|
30 621
|
25 765
|
59 921
|
27 070
|
44 913
|
50 282
|
55 343
|
102 603
|
46 909
|
35 714
|
104 144
|
222 630
|
199 580
|
|
| Total Equity |
445 977
N/A
|
656 060
+47%
|
712 703
+9%
|
828 616
+16%
|
669 778
-19%
|
674 227
+1%
|
758 943
+13%
|
771 391
+2%
|
816 068
+6%
|
901 299
+10%
|
981 464
+9%
|
972 197
-1%
|
1 091 398
+12%
|
1 285 750
+18%
|
1 377 947
+7%
|
1 170 222
-15%
|
1 236 339
+6%
|
1 458 077
+18%
|
1 564 698
+7%
|
1 763 447
+13%
|
1 740 570
-1%
|
|
| Total Liabilities & Equity |
1 970 528
N/A
|
2 126 612
+8%
|
2 318 832
+9%
|
2 765 837
+19%
|
2 740 876
-1%
|
3 355 097
+22%
|
3 294 014
-2%
|
3 173 970
-4%
|
3 307 758
+4%
|
3 479 359
+5%
|
4 323 038
+24%
|
4 223 774
-2%
|
4 463 547
+6%
|
4 701 415
+5%
|
5 572 508
+19%
|
5 132 149
-8%
|
5 287 228
+3%
|
5 573 871
+5%
|
5 774 348
+4%
|
6 104 513
+6%
|
5 894 619
-3%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
2 175
|
1 370
|
1 369
|
1 376
|
1 376
|
1 372
|
1 474
|
1 474
|
1 473
|
1 472
|
1 465
|
1 465
|
1 439
|
1 439
|
1 420
|
1 420
|
1 420
|
1 421
|
1 422
|
1 423
|
1 423
|
|