Sumco Corp
TSE:3436
Balance Sheet
Balance Sheet Decomposition
Sumco Corp
Current Assets | 518.8B |
Cash & Short-Term Investments | 198.7B |
Receivables | 81.2B |
Other Current Assets | 239B |
Non-Current Assets | 661.6B |
Long-Term Investments | 2.1B |
PP&E | 615.5B |
Intangibles | 7.6B |
Other Non-Current Assets | 36.4B |
Current Liabilities | 205.7B |
Accounts Payable | 34.4B |
Accrued Liabilities | 4.6B |
Other Current Liabilities | 166.7B |
Non-Current Liabilities | 395.7B |
Long-Term Debt | 294B |
Other Non-Current Liabilities | 101.7B |
Balance Sheet
Sumco Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
42 016
|
41 913
|
39 065
|
55 040
|
57 900
|
50 220
|
82 968
|
218 173
|
250 505
|
147 722
|
|
Cash Equivalents |
42 016
|
41 913
|
39 065
|
55 040
|
57 900
|
50 220
|
82 968
|
218 173
|
250 505
|
147 722
|
|
Short-Term Investments |
23 700
|
5 000
|
6 500
|
19 600
|
21 000
|
19 800
|
0
|
6 500
|
8 800
|
8 631
|
|
Total Receivables |
42 514
|
40 991
|
44 917
|
52 848
|
64 967
|
57 406
|
60 396
|
75 579
|
89 978
|
82 843
|
|
Accounts Receivables |
42 514
|
40 991
|
44 917
|
52 848
|
64 967
|
57 406
|
60 396
|
75 579
|
89 978
|
82 843
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
150 803
|
163 611
|
178 371
|
182 612
|
187 519
|
184 416
|
180 472
|
174 793
|
182 363
|
218 396
|
|
Other Current Assets |
6 754
|
7 303
|
6 166
|
6 711
|
8 486
|
7 388
|
7 225
|
7 063
|
11 959
|
16 229
|
|
Total Current Assets |
265 787
|
258 818
|
275 019
|
316 811
|
339 872
|
319 230
|
331 061
|
482 108
|
543 605
|
473 821
|
|
PP&E Net |
169 025
|
158 585
|
150 771
|
151 214
|
179 636
|
196 782
|
204 052
|
226 502
|
300 371
|
551 994
|
|
PP&E Gross |
169 025
|
158 585
|
150 771
|
151 214
|
179 636
|
196 782
|
204 052
|
226 502
|
300 371
|
551 994
|
|
Accumulated Depreciation |
791 310
|
802 985
|
814 745
|
833 296
|
842 587
|
874 749
|
904 302
|
960 805
|
1 020 540
|
1 093 808
|
|
Intangible Assets |
2 736
|
3 896
|
4 868
|
5 446
|
6 342
|
7 332
|
8 184
|
8 184
|
8 078
|
7 687
|
|
Goodwill |
11 915
|
10 063
|
8 438
|
6 812
|
5 187
|
3 562
|
1 936
|
471
|
157
|
0
|
|
Long-Term Investments |
136
|
136
|
137
|
137
|
157
|
157
|
156
|
143
|
143
|
2 100
|
|
Other Long-Term Assets |
60 971
|
58 344
|
54 010
|
50 486
|
57 056
|
51 448
|
48 054
|
47 413
|
40 201
|
37 485
|
|
Other Assets |
11 915
|
10 063
|
8 438
|
6 812
|
5 187
|
3 562
|
1 936
|
471
|
157
|
0
|
|
Total Assets |
510 570
N/A
|
489 842
-4%
|
493 243
+1%
|
530 906
+8%
|
588 250
+11%
|
578 511
-2%
|
593 443
+3%
|
764 821
+29%
|
892 555
+17%
|
1 073 087
+20%
|
|
Liabilities | |||||||||||
Accounts Payable |
29 602
|
22 884
|
27 764
|
26 321
|
27 932
|
23 511
|
25 615
|
30 743
|
38 037
|
34 213
|
|
Accrued Liabilities |
951
|
1 231
|
1 154
|
1 859
|
2 043
|
1 600
|
1 308
|
2 741
|
2 487
|
2 537
|
|
Short-Term Debt |
6 587
|
21 874
|
4 078
|
0
|
5 000
|
3 000
|
1 000
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
60 040
|
49 615
|
53 434
|
41 062
|
29 129
|
27 825
|
37 372
|
32 616
|
30 663
|
34 199
|
|
Other Current Liabilities |
15 376
|
15 946
|
18 761
|
26 190
|
49 612
|
31 034
|
31 885
|
37 693
|
86 048
|
133 580
|
|
Total Current Liabilities |
112 556
|
111 550
|
105 191
|
95 432
|
113 716
|
86 970
|
97 180
|
103 793
|
157 235
|
204 529
|
|
Long-Term Debt |
154 407
|
108 875
|
119 572
|
128 331
|
119 241
|
121 200
|
111 524
|
108 450
|
110 719
|
190 254
|
|
Deferred Income Tax |
3 095
|
3 213
|
2 589
|
3 107
|
3 901
|
3 826
|
3 977
|
4 590
|
5 789
|
13 830
|
|
Minority Interest |
31 723
|
32 857
|
33 007
|
40 394
|
40 548
|
38 958
|
39 888
|
46 694
|
57 931
|
63 371
|
|
Other Liabilities |
23 787
|
21 664
|
23 055
|
22 413
|
25 847
|
25 366
|
25 759
|
25 146
|
27 328
|
28 947
|
|
Total Liabilities |
325 568
N/A
|
278 159
-15%
|
283 414
+2%
|
289 677
+2%
|
303 253
+5%
|
276 320
-9%
|
278 328
+1%
|
288 673
+4%
|
359 002
+24%
|
500 931
+40%
|
|
Equity | |||||||||||
Common Stock |
152 283
|
138 718
|
138 718
|
138 718
|
138 718
|
138 718
|
138 718
|
199 034
|
199 034
|
199 034
|
|
Retained Earnings |
30 946
|
48 502
|
50 691
|
73 309
|
117 812
|
134 228
|
151 559
|
185 069
|
234 319
|
267 739
|
|
Additional Paid In Capital |
0
|
23 384
|
23 384
|
26 969
|
30 763
|
30 763
|
27 463
|
85 285
|
85 285
|
85 286
|
|
Unrealized Security Profit/Loss |
2 670
|
2 816
|
2 886
|
2 885
|
2 885
|
2 885
|
2 885
|
2 885
|
2 885
|
2 885
|
|
Treasury Stock |
10
|
11
|
11
|
12
|
12
|
12
|
12
|
19
|
19
|
964
|
|
Other Equity |
887
|
1 726
|
5 839
|
640
|
5 169
|
4 391
|
5 498
|
3 894
|
12 049
|
18 176
|
|
Total Equity |
185 002
N/A
|
211 683
+14%
|
209 829
-1%
|
241 229
+15%
|
284 997
+18%
|
302 191
+6%
|
315 115
+4%
|
476 148
+51%
|
533 553
+12%
|
572 156
+7%
|
|
Total Liabilities & Equity |
510 570
N/A
|
489 842
-4%
|
493 243
+1%
|
530 906
+8%
|
588 250
+11%
|
578 511
-2%
|
593 443
+3%
|
764 821
+29%
|
892 555
+17%
|
1 073 087
+20%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
258
|
293
|
293
|
293
|
293
|
293
|
291
|
350
|
350
|
350
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|