Daiwa House Industry Co Ltd
TSE:1925
Balance Sheet
Balance Sheet Decomposition
Daiwa House Industry Co Ltd
Current Assets | 3.7T |
Cash & Short-Term Investments | 379.9B |
Receivables | 546.5B |
Other Current Assets | 2.8T |
Non-Current Assets | 2.8T |
Long-Term Investments | 201.1B |
PP&E | 2T |
Intangibles | 208.7B |
Other Non-Current Assets | 415.9B |
Current Liabilities | 1.6T |
Accounts Payable | 322.8B |
Accrued Liabilities | 36.2B |
Short-Term Debt | 416.8B |
Other Current Liabilities | 819.4B |
Non-Current Liabilities | 2.5T |
Long-Term Debt | 1.7T |
Other Non-Current Liabilities | 831.9B |
Balance Sheet
Daiwa House Industry Co Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
212 114
|
238 776
|
192 571
|
216 749
|
330 806
|
279 859
|
281 434
|
425 980
|
337 632
|
358 086
|
|
Cash Equivalents |
212 114
|
238 776
|
192 571
|
216 749
|
330 806
|
279 859
|
281 434
|
425 980
|
337 632
|
358 086
|
|
Short-Term Investments |
18
|
16
|
16
|
16
|
50
|
891
|
814
|
550
|
7 568
|
3 570
|
|
Total Receivables |
247 620
|
266 667
|
300 616
|
332 883
|
397 213
|
428 716
|
477 637
|
462 131
|
507 583
|
565 776
|
|
Accounts Receivables |
223 894
|
240 698
|
279 172
|
307 622
|
351 559
|
382 257
|
424 037
|
387 632
|
389 235
|
451 196
|
|
Other Receivables |
23 726
|
25 969
|
21 444
|
25 261
|
45 654
|
46 459
|
53 600
|
74 499
|
118 348
|
114 580
|
|
Inventory |
455 574
|
598 687
|
640 162
|
624 281
|
784 252
|
955 663
|
1 094 841
|
1 173 610
|
1 562 407
|
2 091 674
|
|
Other Current Assets |
160 405
|
166 101
|
195 484
|
231 259
|
217 689
|
255 914
|
249 140
|
292 093
|
277 604
|
232 882
|
|
Total Current Assets |
1 075 731
|
1 270 247
|
1 328 849
|
1 405 188
|
1 730 010
|
1 921 043
|
2 103 866
|
2 354 364
|
2 692 794
|
3 251 988
|
|
PP&E Net |
943 886
|
1 070 121
|
1 190 704
|
1 407 380
|
1 501 499
|
1 608 548
|
1 721 717
|
1 858 847
|
1 969 066
|
2 033 629
|
|
PP&E Gross |
943 886
|
1 070 121
|
1 190 704
|
1 407 380
|
1 501 499
|
1 608 548
|
1 721 717
|
1 858 847
|
1 969 066
|
2 033 629
|
|
Accumulated Depreciation |
453 551
|
478 138
|
507 511
|
531 170
|
555 509
|
583 573
|
628 521
|
680 374
|
742 866
|
795 367
|
|
Intangible Assets |
32 263
|
32 442
|
32 793
|
34 097
|
42 852
|
51 741
|
54 715
|
61 579
|
77 022
|
99 127
|
|
Goodwill |
49 910
|
48 136
|
54 413
|
52 892
|
60 916
|
72 898
|
63 457
|
74 046
|
93 895
|
94 467
|
|
Note Receivable |
13 714
|
14 102
|
0
|
13 531
|
14 172
|
3 756
|
4 053
|
5 284
|
2 255
|
4 560
|
|
Long-Term Investments |
251 754
|
311 013
|
320 963
|
320 104
|
302 109
|
265 615
|
241 976
|
256 743
|
247 177
|
220 270
|
|
Other Long-Term Assets |
298 688
|
274 946
|
316 295
|
322 693
|
383 501
|
410 436
|
437 604
|
442 189
|
439 453
|
438 026
|
|
Other Assets |
49 910
|
48 136
|
54 413
|
52 892
|
60 916
|
72 898
|
63 457
|
74 046
|
93 895
|
94 467
|
|
Total Assets |
2 665 946
N/A
|
3 021 007
+13%
|
3 257 805
+8%
|
3 555 885
+9%
|
4 035 059
+13%
|
4 334 037
+7%
|
4 627 388
+7%
|
5 053 052
+9%
|
5 521 662
+9%
|
6 142 067
+11%
|
|
Liabilities | |||||||||||
Accounts Payable |
274 776
|
309 261
|
368 494
|
383 232
|
479 451
|
530 472
|
360 338
|
296 165
|
355 936
|
380 004
|
|
Accrued Liabilities |
36 524
|
39 249
|
46 662
|
50 014
|
53 145
|
56 288
|
57 288
|
53 276
|
56 759
|
60 728
|
|
Short-Term Debt |
22 302
|
142 892
|
54 291
|
78 944
|
93 843
|
97 631
|
159 519
|
124 584
|
151 421
|
133 028
|
|
Current Portion of Long-Term Debt |
163 453
|
37 886
|
44 326
|
72 109
|
85 158
|
143 060
|
140 453
|
98 116
|
117 374
|
221 957
|
|
Other Current Liabilities |
348 419
|
386 816
|
460 017
|
437 674
|
486 752
|
574 398
|
579 656
|
706 717
|
763 102
|
731 130
|
|
Total Current Liabilities |
845 474
|
916 104
|
973 790
|
1 021 973
|
1 198 349
|
1 401 849
|
1 297 254
|
1 278 858
|
1 444 592
|
1 526 847
|
|
Long-Term Debt |
236 810
|
413 138
|
417 436
|
516 436
|
638 616
|
593 635
|
838 802
|
1 162 098
|
1 276 396
|
1 612 879
|
|
Deferred Income Tax |
23 909
|
21 329
|
20 729
|
20 823
|
20 074
|
20 042
|
20 037
|
19 634
|
19 117
|
18 405
|
|
Minority Interest |
6 129
|
7 149
|
11 669
|
21 495
|
38 929
|
47 610
|
46 292
|
58 216
|
91 227
|
104 701
|
|
Other Liabilities |
567 067
|
557 619
|
663 864
|
666 752
|
664 435
|
674 794
|
697 907
|
698 958
|
670 172
|
595 022
|
|
Total Liabilities |
1 679 389
N/A
|
1 915 339
+14%
|
2 087 488
+9%
|
2 247 479
+8%
|
2 560 403
+14%
|
2 737 930
+7%
|
2 900 292
+6%
|
3 217 764
+11%
|
3 501 504
+9%
|
3 857 854
+10%
|
|
Equity | |||||||||||
Common Stock |
161 699
|
161 699
|
161 699
|
161 699
|
161 699
|
161 699
|
161 699
|
161 699
|
161 699
|
161 845
|
|
Retained Earnings |
465 757
|
534 677
|
591 888
|
734 357
|
903 665
|
1 066 819
|
1 217 508
|
1 339 649
|
1 486 900
|
1 710 582
|
|
Additional Paid In Capital |
294 632
|
294 632
|
311 226
|
311 393
|
311 910
|
310 879
|
307 154
|
304 595
|
301 982
|
303 741
|
|
Unrealized Security Profit/Loss |
45 257
|
84 221
|
0
|
92 137
|
81 445
|
57 469
|
47 247
|
70 028
|
74 659
|
63 978
|
|
Treasury Stock |
1 256
|
1 965
|
0
|
8 450
|
4 630
|
8 316
|
7 588
|
33 019
|
29 081
|
20 327
|
|
Other Equity |
20 468
|
32 404
|
24 436
|
17 270
|
20 567
|
7 557
|
1 076
|
7 664
|
23 999
|
64 394
|
|
Total Equity |
986 557
N/A
|
1 105 668
+12%
|
1 170 317
+6%
|
1 308 406
+12%
|
1 474 656
+13%
|
1 596 107
+8%
|
1 727 096
+8%
|
1 835 288
+6%
|
2 020 158
+10%
|
2 284 213
+13%
|
|
Total Liabilities & Equity |
2 665 946
N/A
|
3 021 007
+13%
|
3 257 805
+8%
|
3 555 885
+9%
|
4 035 059
+13%
|
4 334 037
+7%
|
4 627 388
+7%
|
5 053 052
+9%
|
5 521 662
+9%
|
6 142 067
+11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
659
|
659
|
664
|
664
|
665
|
664
|
664
|
654
|
656
|
659
|