NTT Data Corp
F:NT5
Balance Sheet
Balance Sheet Decomposition
NTT Data Corp
NTT Data Corp
Balance Sheet
NTT Data Corp
| Mar-2002 | Mar-2003 | Mar-2004 | 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 |
82 848
|
90 130
|
69 135
|
63 048
|
86 243
|
112 777
|
112 900
|
125 421
|
118 708
|
168 558
|
140 827
|
152 504
|
180 430
|
160 108
|
148 495
|
212 459
|
190 070
|
251 309
|
205 356
|
287 058
|
246 941
|
415 359
|
431 774
|
444 635
|
|
| Cash Equivalents |
82 848
|
90 130
|
69 135
|
63 048
|
86 243
|
112 777
|
112 900
|
125 421
|
118 708
|
168 558
|
140 827
|
152 504
|
180 430
|
160 108
|
148 495
|
212 459
|
190 070
|
251 309
|
205 356
|
287 058
|
246 941
|
415 359
|
431 774
|
444 635
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 000
|
30 961
|
32 000
|
22 160
|
2 000
|
2 000
|
6 533
|
26 000
|
4 302
|
11 895
|
9 440
|
13 296
|
16 522
|
79 342
|
54 700
|
62 662
|
86 332
|
|
| Total Receivables |
125 438
|
120 677
|
155 171
|
145 123
|
164 979
|
185 129
|
205 453
|
219 098
|
222 134
|
239 909
|
289 231
|
328 954
|
360 267
|
380 982
|
415 009
|
482 430
|
567 311
|
631 055
|
647 003
|
703 379
|
778 142
|
1 365 277
|
1 547 134
|
1 732 561
|
|
| Accounts Receivables |
125 438
|
120 677
|
155 171
|
145 123
|
164 979
|
185 129
|
205 453
|
219 098
|
222 134
|
239 909
|
271 762
|
311 337
|
341 101
|
363 999
|
400 532
|
454 345
|
526 317
|
571 327
|
577 822
|
618 889
|
686 779
|
1 211 985
|
1 412 714
|
1 566 354
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17 469
|
17 617
|
19 166
|
16 983
|
14 477
|
28 085
|
40 994
|
59 728
|
69 181
|
84 490
|
91 363
|
153 292
|
134 420
|
166 207
|
|
| Inventory |
35 492
|
40 300
|
21 061
|
32 131
|
48 097
|
29 370
|
42 072
|
47 017
|
26 139
|
28 642
|
25 811
|
24 104
|
22 645
|
32 539
|
26 676
|
31 211
|
21 543
|
15 294
|
13 727
|
14 476
|
25 429
|
76 221
|
51 243
|
55 900
|
|
| Other Current Assets |
30 761
|
28 618
|
41 529
|
36 724
|
34 051
|
39 967
|
57 721
|
54 921
|
57 688
|
71 257
|
62 379
|
93 699
|
103 864
|
192 113
|
226 521
|
167 508
|
59 631
|
67 369
|
87 508
|
88 621
|
117 187
|
337 393
|
340 142
|
435 301
|
|
| Total Current Assets |
274 539
|
279 725
|
286 896
|
277 026
|
333 370
|
367 243
|
418 146
|
448 457
|
455 630
|
540 366
|
540 408
|
601 261
|
669 206
|
772 275
|
842 701
|
897 910
|
850 450
|
974 467
|
966 890
|
1 110 056
|
1 247 041
|
2 248 950
|
2 432 955
|
2 754 729
|
|
| PP&E Net |
401 646
|
401 344
|
345 334
|
321 888
|
307 415
|
339 613
|
376 810
|
384 837
|
377 630
|
349 024
|
322 021
|
297 169
|
312 697
|
312 914
|
302 575
|
356 860
|
348 398
|
355 717
|
504 927
|
492 515
|
484 019
|
1 607 281
|
2 174 330
|
2 408 802
|
|
| PP&E Gross |
401 646
|
401 344
|
345 334
|
321 888
|
307 415
|
339 613
|
376 810
|
384 837
|
377 630
|
349 024
|
322 021
|
297 169
|
312 697
|
312 914
|
302 575
|
356 860
|
348 398
|
355 717
|
504 927
|
492 515
|
484 019
|
1 607 281
|
2 174 330
|
2 408 802
|
|
| Accumulated Depreciation |
632 917
|
607 447
|
468 532
|
498 094
|
513 192
|
547 046
|
589 928
|
598 700
|
599 916
|
604 872
|
560 391
|
505 151
|
527 612
|
527 612
|
509 360
|
529 593
|
524 186
|
497 324
|
498 196
|
517 719
|
537 836
|
984 988
|
1 094 268
|
1 116 917
|
|
| Intangible Assets |
324 513
|
323 172
|
326 248
|
324 320
|
294 216
|
262 506
|
275 737
|
293 943
|
301 788
|
343 009
|
347 866
|
354 103
|
384 641
|
376 058
|
366 458
|
462 022
|
431 412
|
444 444
|
477 716
|
477 495
|
506 705
|
653 205
|
693 716
|
694 725
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
22 018
|
38 066
|
29 945
|
117 907
|
133 807
|
142 749
|
177 536
|
179 540
|
168 879
|
315 261
|
335 887
|
357 014
|
391 017
|
415 272
|
493 769
|
1 133 559
|
1 321 773
|
1 351 114
|
|
| Long-Term Investments |
32 986
|
27 789
|
26 798
|
32 648
|
26 944
|
24 006
|
22 877
|
21 338
|
27 672
|
29 626
|
38 310
|
35 433
|
46 444
|
111 623
|
83 599
|
86 834
|
172 438
|
202 707
|
177 690
|
249 523
|
158 042
|
195 178
|
247 439
|
168 716
|
|
| Other Long-Term Assets |
80 093
|
86 371
|
80 269
|
82 683
|
94 385
|
93 972
|
78 234
|
88 447
|
86 585
|
88 678
|
92 481
|
93 594
|
99 416
|
70 427
|
96 107
|
120 054
|
131 618
|
141 713
|
167 768
|
152 154
|
194 937
|
320 021
|
349 216
|
399 298
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
22 018
|
38 066
|
29 945
|
117 907
|
133 807
|
142 749
|
177 536
|
179 540
|
168 879
|
315 261
|
335 887
|
357 014
|
391 017
|
415 272
|
493 769
|
1 133 559
|
1 321 773
|
1 351 114
|
|
| Total Assets |
1 113 777
N/A
|
1 118 401
+0%
|
1 065 545
-5%
|
1 038 565
-3%
|
1 056 330
+2%
|
1 087 340
+3%
|
1 193 822
+10%
|
1 275 088
+7%
|
1 279 250
+0%
|
1 468 610
+15%
|
1 474 893
+0%
|
1 524 309
+3%
|
1 689 940
+11%
|
1 822 837
+8%
|
1 860 319
+2%
|
2 238 941
+20%
|
2 270 203
+1%
|
2 476 062
+9%
|
2 686 008
+8%
|
2 897 015
+8%
|
3 084 513
+6%
|
6 158 194
+100%
|
7 219 429
+17%
|
7 777 384
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
112 299
|
104 115
|
85 262
|
73 248
|
76 857
|
88 181
|
105 969
|
94 293
|
92 491
|
81 107
|
82 125
|
92 206
|
97 837
|
103 970
|
121 688
|
138 453
|
145 375
|
144 862
|
138 224
|
154 020
|
164 617
|
399 444
|
1 435 356
|
1 561 251
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95 705
|
111 206
|
115 863
|
122 348
|
144 888
|
283 270
|
318 110
|
333 601
|
|
| Short-Term Debt |
33 950
|
51 470
|
3 319
|
59 840
|
43 899
|
17 270
|
59 471
|
41 551
|
17 599
|
9 107
|
32 574
|
11 441
|
66 387
|
48 887
|
51 627
|
213 160
|
66 846
|
97 771
|
71 992
|
42 933
|
15 354
|
185 368
|
619 822
|
583 312
|
|
| Current Portion of Long-Term Debt |
93 636
|
28 920
|
46 845
|
4 997
|
33 600
|
49 600
|
81 506
|
23 127
|
57 004
|
58 866
|
6 149
|
74 371
|
1 950
|
44 023
|
31 982
|
103 457
|
52 801
|
64 182
|
124 245
|
104 254
|
130 035
|
157 755
|
206 104
|
456 772
|
|
| Other Current Liabilities |
43 631
|
66 625
|
76 394
|
65 921
|
74 380
|
80 748
|
176 191
|
160 967
|
178 839
|
213 590
|
229 617
|
219 271
|
288 540
|
282 674
|
331 961
|
378 549
|
346 490
|
398 838
|
432 714
|
500 832
|
532 903
|
778 466
|
910 019
|
957 315
|
|
| Total Current Liabilities |
283 516
|
251 130
|
211 820
|
204 006
|
228 736
|
235 799
|
423 137
|
319 938
|
345 933
|
362 670
|
350 465
|
397 289
|
454 714
|
479 554
|
537 258
|
833 619
|
707 217
|
816 859
|
883 038
|
924 387
|
987 797
|
1 804 303
|
2 513 881
|
2 833 056
|
|
| Long-Term Debt |
307 879
|
313 860
|
266 848
|
230 503
|
194 428
|
179 459
|
136 971
|
266 879
|
214 565
|
346 494
|
341 546
|
292 549
|
337 338
|
354 071
|
323 430
|
328 693
|
472 356
|
458 576
|
563 080
|
591 020
|
517 655
|
1 657 658
|
1 625 588
|
1 797 691
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 271
|
16 270
|
17 393
|
17 530
|
20 952
|
30 303
|
23 327
|
30 367
|
7 710
|
5 532
|
18 868
|
16 366
|
22 764
|
45 466
|
53 323
|
57 236
|
|
| Minority Interest |
1 368
|
2 814
|
6 385
|
7 497
|
9 907
|
11 684
|
14 846
|
25 695
|
30 629
|
28 716
|
34 041
|
32 894
|
32 993
|
32 711
|
32 762
|
31 567
|
34 327
|
41 143
|
47 732
|
53 648
|
57 393
|
943 998
|
1 061 210
|
1 038 031
|
|
| Other Liabilities |
108 048
|
114 882
|
121 646
|
122 579
|
127 557
|
125 483
|
70 732
|
96 264
|
102 313
|
112 856
|
125 739
|
132 734
|
167 118
|
152 704
|
202 634
|
212 547
|
222 414
|
228 286
|
233 607
|
238 694
|
228 030
|
254 402
|
246 223
|
220 909
|
|
| Total Liabilities |
700 811
N/A
|
682 686
-3%
|
606 699
-11%
|
564 585
-7%
|
560 628
-1%
|
552 425
-1%
|
645 686
+17%
|
708 776
+10%
|
694 711
-2%
|
867 006
+25%
|
869 184
+0%
|
872 996
+0%
|
1 013 115
+16%
|
1 049 343
+4%
|
1 119 411
+7%
|
1 436 793
+28%
|
1 444 024
+1%
|
1 550 396
+7%
|
1 746 325
+13%
|
1 824 115
+4%
|
1 813 639
-1%
|
4 705 827
+159%
|
5 500 225
+17%
|
5 946 923
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
142 520
|
|
| Retained Earnings |
130 575
|
154 080
|
176 858
|
191 248
|
211 781
|
251 612
|
266 513
|
298 752
|
317 594
|
338 550
|
352 186
|
378 951
|
384 922
|
408 293
|
452 458
|
501 369
|
528 601
|
603 171
|
659 563
|
721 565
|
915 853
|
1 091 214
|
1 209 212
|
1 382 731
|
|
| Additional Paid In Capital |
139 300
|
139 300
|
139 300
|
139 300
|
139 300
|
139 300
|
139 300
|
139 300
|
139 300
|
139 300
|
139 300
|
139 300
|
139 300
|
139 300
|
139 295
|
141 048
|
116 193
|
115 740
|
111 596
|
105 988
|
102 340
|
26 752
|
25 451
|
16 315
|
|
| Unrealized Security Profit/Loss |
571
|
185
|
655
|
1 388
|
2 395
|
1 727
|
860
|
5 053
|
6 591
|
5 857
|
6 632
|
12 453
|
14 789
|
30 205
|
0
|
23 561
|
57 755
|
72 368
|
57 965
|
110 515
|
41 349
|
32 232
|
52 247
|
12 447
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
205
|
1 034
|
972
|
839
|
|
| Other Equity |
0
|
0
|
486
|
474
|
293
|
242
|
1 060
|
9 210
|
8 285
|
12 910
|
21 665
|
2 995
|
24 872
|
53 176
|
9 780
|
6 350
|
18 889
|
8 132
|
31 960
|
7 687
|
69 017
|
160 683
|
290 746
|
277 287
|
|
| Total Equity |
412 966
N/A
|
435 715
+6%
|
458 847
+5%
|
473 982
+3%
|
495 703
+5%
|
534 917
+8%
|
548 133
+2%
|
566 309
+3%
|
584 538
+3%
|
601 603
+3%
|
605 709
+1%
|
651 313
+8%
|
676 825
+4%
|
773 494
+14%
|
740 908
-4%
|
802 148
+8%
|
826 179
+3%
|
925 666
+12%
|
939 683
+2%
|
1 072 900
+14%
|
1 270 874
+18%
|
1 452 367
+14%
|
1 719 204
+18%
|
1 830 461
+6%
|
|
| Total Liabilities & Equity |
1 113 777
N/A
|
1 118 401
+0%
|
1 065 546
-5%
|
1 038 567
-3%
|
1 056 331
+2%
|
1 087 342
+3%
|
1 193 819
+10%
|
1 275 085
+7%
|
1 279 249
+0%
|
1 468 609
+15%
|
1 474 893
+0%
|
1 524 309
+3%
|
1 689 940
+11%
|
1 822 837
+8%
|
1 860 319
+2%
|
2 238 941
+20%
|
2 270 203
+1%
|
2 476 062
+9%
|
2 686 008
+8%
|
2 897 015
+8%
|
3 084 513
+6%
|
6 158 194
+100%
|
7 219 429
+17%
|
7 777 384
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 403
|
1 403
|
1 403
|
1 403
|
1 403
|
1 403
|
1 403
|
1 403
|
1 403
|
1 403
|
1 403
|
1 403
|
1 403
|
1 402
|
1 402
|
1 402
|
1 402
|
1 402
|
1 402
|
1 402
|
1 402
|
1 402
|
1 402
|
1 402
|
|