Taisei Corp
TSE:1801
Balance Sheet
Balance Sheet Decomposition
Taisei Corp
Current Assets | 1.4T |
Cash & Short-Term Investments | 195.4B |
Receivables | 773.7B |
Other Current Assets | 383.4B |
Non-Current Assets | 768.1B |
Long-Term Investments | 463B |
PP&E | 231.2B |
Intangibles | 26.5B |
Other Non-Current Assets | 47.4B |
Current Liabilities | 1.1T |
Accounts Payable | 458.7B |
Short-Term Debt | 50B |
Other Current Liabilities | 543.3B |
Non-Current Liabilities | 216.7B |
Long-Term Debt | 128.1B |
Other Non-Current Liabilities | 88.5B |
Balance Sheet
Taisei Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
355 547
|
338 308
|
374 192
|
535 592
|
687 456
|
467 750
|
482 722
|
494 307
|
499 113
|
415 950
|
|
Cash Equivalents |
355 547
|
338 308
|
374 192
|
535 592
|
687 456
|
467 750
|
482 722
|
494 307
|
499 113
|
415 950
|
|
Total Receivables |
443 607
|
490 298
|
443 282
|
419 834
|
441 457
|
541 888
|
614 871
|
539 709
|
575 500
|
688 586
|
|
Accounts Receivables |
443 607
|
490 298
|
443 282
|
419 834
|
441 457
|
541 888
|
614 871
|
539 709
|
575 500
|
688 586
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
180 053
|
177 120
|
196 327
|
173 257
|
139 058
|
143 025
|
163 439
|
173 966
|
168 663
|
203 100
|
|
Other Current Assets |
97 005
|
130 770
|
98 503
|
94 889
|
59 515
|
47 773
|
37 990
|
33 031
|
53 080
|
45 849
|
|
Total Current Assets |
1 076 212
|
1 136 496
|
1 112 304
|
1 223 572
|
1 327 486
|
1 200 436
|
1 299 022
|
1 241 013
|
1 296 356
|
1 353 485
|
|
PP&E Net |
181 051
|
169 972
|
177 528
|
175 982
|
188 397
|
219 745
|
204 400
|
206 198
|
207 435
|
213 349
|
|
PP&E Gross |
181 051
|
169 972
|
177 528
|
175 982
|
188 397
|
219 745
|
204 400
|
206 198
|
207 435
|
213 349
|
|
Accumulated Depreciation |
125 943
|
121 862
|
121 806
|
123 314
|
126 237
|
129 966
|
124 147
|
130 249
|
136 376
|
142 320
|
|
Intangible Assets |
5 017
|
4 772
|
4 875
|
5 084
|
11 553
|
13 027
|
14 288
|
14 807
|
16 016
|
17 581
|
|
Long-Term Investments |
265 858
|
348 327
|
321 320
|
309 014
|
337 382
|
367 626
|
317 621
|
364 029
|
380 271
|
386 906
|
|
Other Long-Term Assets |
70 927
|
75 681
|
44 794
|
46 426
|
45 779
|
45 342
|
54 664
|
44 575
|
56 122
|
45 396
|
|
Total Assets |
1 599 065
N/A
|
1 735 248
+9%
|
1 660 821
-4%
|
1 760 078
+6%
|
1 910 597
+9%
|
1 846 176
-3%
|
1 889 995
+2%
|
1 870 622
-1%
|
1 956 200
+5%
|
2 016 717
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
466 030
|
489 706
|
442 758
|
424 493
|
509 576
|
507 335
|
491 569
|
376 099
|
423 349
|
476 115
|
|
Short-Term Debt |
49 707
|
57 075
|
54 341
|
71 416
|
69 304
|
59 924
|
58 401
|
63 821
|
60 359
|
60 943
|
|
Current Portion of Long-Term Debt |
80 765
|
63 347
|
64 999
|
53 553
|
31 448
|
31 342
|
39 788
|
25 818
|
57 875
|
21 380
|
|
Other Current Liabilities |
349 594
|
374 633
|
365 679
|
437 532
|
412 297
|
326 190
|
367 679
|
375 409
|
384 780
|
464 214
|
|
Total Current Liabilities |
946 096
|
984 761
|
927 777
|
986 994
|
1 022 625
|
924 791
|
957 437
|
841 147
|
926 363
|
1 022 652
|
|
Long-Term Debt |
187 256
|
154 046
|
136 160
|
113 927
|
147 320
|
126 850
|
110 606
|
130 334
|
106 999
|
120 439
|
|
Deferred Income Tax |
9 257
|
30 458
|
12 450
|
15 534
|
4 715
|
9 484
|
3 520
|
17 804
|
16 098
|
4 985
|
|
Minority Interest |
2 123
|
2 361
|
3 402
|
2 034
|
1 867
|
1 967
|
3 757
|
3 575
|
3 948
|
4 756
|
|
Other Liabilities |
72 290
|
73 869
|
63 157
|
72 810
|
66 918
|
62 661
|
64 517
|
36 917
|
33 905
|
34 697
|
|
Total Liabilities |
1 217 022
N/A
|
1 245 495
+2%
|
1 142 946
-8%
|
1 191 299
+4%
|
1 243 445
+4%
|
1 125 753
-9%
|
1 139 837
+1%
|
1 029 777
-10%
|
1 087 313
+6%
|
1 187 529
+9%
|
|
Equity | |||||||||||
Common Stock |
112 448
|
122 742
|
122 742
|
122 742
|
122 742
|
122 742
|
122 742
|
122 742
|
122 742
|
122 742
|
|
Retained Earnings |
120 778
|
143 289
|
210 720
|
278 613
|
382 462
|
465 127
|
556 304
|
621 568
|
591 383
|
562 774
|
|
Additional Paid In Capital |
94 169
|
104 463
|
104 464
|
85 150
|
60 199
|
60 198
|
60 198
|
60 198
|
30 382
|
30 382
|
|
Unrealized Security Profit/Loss |
57 313
|
111 129
|
0
|
83 235
|
97 335
|
107 538
|
75 766
|
104 438
|
98 758
|
98 325
|
|
Treasury Stock |
329
|
355
|
0
|
1 110
|
1 490
|
37 503
|
65 515
|
85 916
|
898
|
906
|
|
Other Equity |
2 336
|
8 485
|
4 993
|
149
|
5 904
|
2 321
|
663
|
17 815
|
26 520
|
15 871
|
|
Total Equity |
382 043
N/A
|
489 753
+28%
|
517 875
+6%
|
568 779
+10%
|
667 152
+17%
|
720 423
+8%
|
750 158
+4%
|
840 845
+12%
|
868 887
+3%
|
829 188
-5%
|
|
Total Liabilities & Equity |
1 599 065
N/A
|
1 735 248
+9%
|
1 660 821
-4%
|
1 760 078
+6%
|
1 910 597
+9%
|
1 846 176
-3%
|
1 889 995
+2%
|
1 870 622
-1%
|
1 956 200
+5%
|
2 016 717
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
228
|
234
|
234
|
229
|
224
|
218
|
211
|
206
|
200
|
188
|