Matsui Construction Co Ltd
TSE:1810
Balance Sheet
Balance Sheet Decomposition
Matsui Construction Co Ltd
Current Assets | 43.5B |
Cash & Short-Term Investments | 9.3B |
Receivables | 31.7B |
Other Current Assets | 2.5B |
Non-Current Assets | 34.1B |
Long-Term Investments | 13.5B |
PP&E | 16.8B |
Intangibles | 213m |
Other Non-Current Assets | 3.5B |
Current Liabilities | 25.6B |
Accounts Payable | 11.6B |
Accrued Liabilities | 725m |
Short-Term Debt | 5B |
Other Current Liabilities | 8.3B |
Non-Current Liabilities | 4.4B |
Other Non-Current Liabilities | 4.4B |
Balance Sheet
Matsui Construction Co Ltd
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
13 286
|
22 507
|
22 652
|
24 110
|
19 571
|
12 750
|
16 605
|
13 285
|
19 798
|
9 294
|
|
Cash Equivalents |
13 286
|
22 507
|
22 652
|
24 110
|
19 571
|
12 750
|
16 605
|
13 285
|
19 798
|
9 294
|
|
Short-Term Investments |
2 500
|
3 098
|
3 050
|
4 000
|
4 994
|
1 500
|
3 000
|
2 612
|
1 703
|
0
|
|
Total Receivables |
18 589
|
18 281
|
17 426
|
21 727
|
18 001
|
24 907
|
24 816
|
20 810
|
18 185
|
31 701
|
|
Accounts Receivables |
18 589
|
18 281
|
17 426
|
21 727
|
18 001
|
24 907
|
24 816
|
20 810
|
18 185
|
27 823
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 878
|
|
Inventory |
2 315
|
4 246
|
2 127
|
2 721
|
2 832
|
4 233
|
3 480
|
3 543
|
1 380
|
922
|
|
Other Current Assets |
2 375
|
1 038
|
809
|
787
|
159
|
1 578
|
517
|
362
|
769
|
1 586
|
|
Total Current Assets |
39 065
|
49 169
|
46 064
|
53 344
|
45 557
|
44 968
|
48 418
|
40 612
|
41 835
|
43 503
|
|
PP&E Net |
12 177
|
12 103
|
13 886
|
13 049
|
13 633
|
14 186
|
14 482
|
16 425
|
16 530
|
16 803
|
|
PP&E Gross |
12 177
|
12 103
|
13 886
|
13 049
|
13 633
|
14 186
|
14 482
|
16 425
|
16 530
|
16 803
|
|
Accumulated Depreciation |
5 368
|
5 387
|
5 659
|
6 017
|
6 285
|
6 682
|
7 101
|
7 414
|
7 746
|
8 127
|
|
Intangible Assets |
44
|
71
|
143
|
207
|
250
|
298
|
222
|
192
|
153
|
213
|
|
Note Receivable |
711
|
0
|
663
|
555
|
520
|
501
|
576
|
270
|
251
|
231
|
|
Long-Term Investments |
9 309
|
8 383
|
8 802
|
11 366
|
10 338
|
7 958
|
9 821
|
9 352
|
10 036
|
13 497
|
|
Other Long-Term Assets |
99
|
66
|
127
|
189
|
477
|
745
|
906
|
1 577
|
2 217
|
3 317
|
|
Total Assets |
61 405
N/A
|
70 480
+15%
|
69 685
-1%
|
78 710
+13%
|
70 775
-10%
|
68 655
-3%
|
74 425
+8%
|
68 428
-8%
|
71 022
+4%
|
77 564
+9%
|
|
Liabilities | |||||||||||
Accounts Payable |
21 542
|
24 564
|
22 135
|
26 217
|
17 631
|
17 461
|
16 035
|
14 946
|
12 101
|
11 573
|
|
Accrued Liabilities |
702
|
747
|
852
|
709
|
724
|
695
|
662
|
625
|
749
|
725
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 000
|
|
Current Portion of Long-Term Debt |
0
|
20
|
0
|
17
|
10
|
18
|
18
|
19
|
17
|
0
|
|
Other Current Liabilities |
8 656
|
11 974
|
8 902
|
11 176
|
9 492
|
6 797
|
10 527
|
7 140
|
10 725
|
8 257
|
|
Total Current Liabilities |
30 919
|
37 305
|
31 890
|
38 119
|
27 857
|
24 971
|
27 243
|
22 730
|
23 592
|
25 555
|
|
Long-Term Debt |
339
|
320
|
0
|
283
|
270
|
243
|
224
|
210
|
192
|
0
|
|
Deferred Income Tax |
0
|
248
|
463
|
132
|
0
|
14
|
163
|
350
|
545
|
1 887
|
|
Other Liabilities |
3 360
|
4 452
|
4 733
|
4 041
|
4 322
|
4 303
|
4 267
|
2 259
|
2 521
|
2 503
|
|
Total Liabilities |
35 518
N/A
|
42 325
+19%
|
37 085
-12%
|
42 574
+15%
|
32 448
-24%
|
29 531
-9%
|
31 897
+8%
|
25 549
-20%
|
26 850
+5%
|
29 945
+12%
|
|
Equity | |||||||||||
Common Stock |
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
|
Retained Earnings |
18 562
|
22 095
|
25 967
|
28 882
|
31 815
|
33 581
|
35 070
|
36 166
|
37 084
|
37 440
|
|
Additional Paid In Capital |
334
|
334
|
334
|
334
|
334
|
334
|
334
|
333
|
333
|
333
|
|
Unrealized Security Profit/Loss |
3 469
|
0
|
3 432
|
3 811
|
3 083
|
2 204
|
3 522
|
3 291
|
3 762
|
6 174
|
|
Treasury Stock |
26
|
0
|
27
|
27
|
27
|
27
|
27
|
692
|
794
|
1 147
|
|
Other Equity |
450
|
1 279
|
1 106
|
864
|
879
|
967
|
371
|
219
|
213
|
819
|
|
Total Equity |
25 888
N/A
|
28 155
+9%
|
32 600
+16%
|
36 136
+11%
|
38 326
+6%
|
39 124
+2%
|
42 528
+9%
|
42 879
+1%
|
44 172
+3%
|
47 619
+8%
|
|
Total Liabilities & Equity |
61 405
N/A
|
70 480
+15%
|
69 685
-1%
|
78 710
+13%
|
70 775
-10%
|
68 655
-3%
|
74 425
+8%
|
68 428
-8%
|
71 022
+4%
|
77 564
+9%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
31
|
31
|
31
|
31
|
31
|
31
|
31
|
30
|
29
|
29
|