Ueki Corp
TSE:1867
Balance Sheet
Balance Sheet Decomposition
Ueki Corp
Current Assets | 31.6B |
Cash & Short-Term Investments | 6.7B |
Receivables | 17.9B |
Other Current Assets | 7B |
Non-Current Assets | 16.8B |
PP&E | 13.7B |
Intangibles | 249.7m |
Other Non-Current Assets | 2.8B |
Current Liabilities | 19.1B |
Accounts Payable | 12.8B |
Accrued Liabilities | 279.1m |
Other Current Liabilities | 6B |
Non-Current Liabilities | 3.5B |
Long-Term Debt | 494.7m |
Other Non-Current Liabilities | 3B |
Balance Sheet
Ueki 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 |
5 147
|
5 935
|
5 611
|
5 334
|
6 996
|
7 236
|
7 085
|
6 338
|
6 313
|
5 962
|
|
Cash Equivalents |
5 147
|
5 935
|
5 611
|
5 334
|
6 996
|
7 236
|
7 085
|
6 338
|
6 313
|
5 962
|
|
Short-Term Investments |
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
13 514
|
14 922
|
12 110
|
16 443
|
12 797
|
17 024
|
20 683
|
17 067
|
15 131
|
19 208
|
|
Accounts Receivables |
12 981
|
14 416
|
11 775
|
15 641
|
12 475
|
16 561
|
20 359
|
16 720
|
14 871
|
18 976
|
|
Other Receivables |
533
|
505
|
335
|
803
|
322
|
463
|
324
|
348
|
260
|
232
|
|
Inventory |
3 095
|
2 493
|
3 716
|
3 570
|
3 419
|
3 475
|
2 901
|
4 427
|
3 971
|
3 911
|
|
Other Current Assets |
897
|
885
|
950
|
996
|
541
|
733
|
933
|
1 048
|
1 302
|
1 065
|
|
Total Current Assets |
22 663
|
24 234
|
22 388
|
26 344
|
23 753
|
28 469
|
31 602
|
28 881
|
26 716
|
30 146
|
|
PP&E Net |
13 992
|
14 339
|
14 080
|
12 900
|
12 366
|
13 072
|
13 468
|
14 106
|
14 351
|
14 027
|
|
PP&E Gross |
13 992
|
14 339
|
14 080
|
12 900
|
12 366
|
13 072
|
13 468
|
14 106
|
14 351
|
14 027
|
|
Accumulated Depreciation |
10 681
|
10 692
|
10 844
|
11 178
|
10 929
|
11 336
|
11 640
|
11 483
|
11 561
|
12 062
|
|
Intangible Assets |
125
|
156
|
164
|
215
|
265
|
298
|
294
|
256
|
256
|
282
|
|
Note Receivable |
213
|
200
|
0
|
203
|
60
|
51
|
48
|
48
|
0
|
0
|
|
Long-Term Investments |
1 411
|
1 598
|
1 404
|
1 595
|
1 697
|
1 291
|
1 084
|
1 222
|
1 217
|
1 518
|
|
Other Long-Term Assets |
953
|
802
|
707
|
608
|
856
|
1 076
|
1 245
|
1 171
|
1 092
|
1 004
|
|
Total Assets |
39 357
N/A
|
41 330
+5%
|
38 943
-6%
|
41 865
+8%
|
38 997
-7%
|
44 257
+13%
|
47 741
+8%
|
45 683
-4%
|
43 633
-4%
|
46 976
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
9 688
|
9 572
|
8 219
|
9 843
|
8 344
|
11 713
|
14 762
|
10 484
|
9 823
|
11 941
|
|
Accrued Liabilities |
560
|
755
|
853
|
630
|
588
|
559
|
940
|
1 065
|
713
|
788
|
|
Short-Term Debt |
4 400
|
4 300
|
0
|
0
|
3 100
|
2 400
|
2 300
|
2 100
|
2 000
|
2 100
|
|
Current Portion of Long-Term Debt |
405
|
1 147
|
4 729
|
5 112
|
718
|
386
|
285
|
841
|
221
|
215
|
|
Other Current Liabilities |
2 278
|
3 316
|
2 877
|
2 680
|
2 491
|
4 668
|
3 836
|
4 619
|
3 187
|
3 359
|
|
Total Current Liabilities |
17 331
|
19 089
|
16 678
|
18 265
|
15 241
|
19 726
|
22 124
|
19 110
|
15 944
|
18 403
|
|
Long-Term Debt |
2 089
|
1 369
|
943
|
1 358
|
652
|
1 095
|
985
|
375
|
467
|
551
|
|
Deferred Income Tax |
677
|
624
|
571
|
566
|
565
|
560
|
560
|
557
|
554
|
551
|
|
Minority Interest |
32
|
33
|
33
|
36
|
41
|
42
|
50
|
52
|
54
|
53
|
|
Other Liabilities |
3 481
|
3 543
|
3 284
|
2 949
|
2 666
|
2 508
|
2 665
|
2 565
|
2 491
|
2 369
|
|
Total Liabilities |
23 611
N/A
|
24 658
+4%
|
21 508
-13%
|
23 175
+8%
|
19 166
-17%
|
23 931
+25%
|
26 382
+10%
|
22 659
-14%
|
19 510
-14%
|
21 927
+12%
|
|
Equity | |||||||||||
Common Stock |
5 316
|
5 316
|
5 316
|
5 316
|
5 316
|
5 316
|
5 316
|
5 316
|
5 316
|
5 316
|
|
Retained Earnings |
5 505
|
6 225
|
7 200
|
8 184
|
9 221
|
10 068
|
11 238
|
12 640
|
13 711
|
14 698
|
|
Additional Paid In Capital |
5 359
|
5 359
|
5 359
|
5 359
|
5 359
|
5 359
|
5 359
|
5 359
|
5 359
|
5 370
|
|
Unrealized Security Profit/Loss |
131
|
74
|
0
|
96
|
151
|
187
|
297
|
161
|
163
|
39
|
|
Treasury Stock |
159
|
161
|
0
|
162
|
164
|
164
|
165
|
166
|
166
|
353
|
|
Other Equity |
144
|
142
|
196
|
103
|
53
|
65
|
92
|
35
|
65
|
57
|
|
Total Equity |
15 747
N/A
|
16 671
+6%
|
17 435
+5%
|
18 690
+7%
|
19 831
+6%
|
20 326
+2%
|
21 359
+5%
|
23 024
+8%
|
24 123
+5%
|
25 049
+4%
|
|
Total Liabilities & Equity |
39 357
N/A
|
41 330
+5%
|
38 943
-6%
|
41 865
+8%
|
38 997
-7%
|
44 257
+13%
|
47 741
+8%
|
45 683
-4%
|
43 633
-4%
|
46 976
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
3
|
3
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|