Oji Holdings Corp
TSE:3861
Balance Sheet
Balance Sheet Decomposition
Oji Holdings Corp
Current Assets | 819.8B |
Cash & Short-Term Investments | 86.7B |
Receivables | 386.7B |
Other Current Assets | 346.4B |
Non-Current Assets | 1.6T |
Long-Term Investments | 195.7B |
PP&E | 1.3T |
Intangibles | 34.7B |
Other Non-Current Assets | 98.4B |
Current Liabilities | 658.3B |
Accounts Payable | 268.2B |
Short-Term Debt | 75B |
Other Current Liabilities | 315.2B |
Non-Current Liabilities | 740.8B |
Long-Term Debt | 525.8B |
Other Non-Current Liabilities | 215B |
Balance Sheet
Oji Holdings 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 |
45 575
|
45 567
|
43 968
|
43 833
|
50 357
|
78 756
|
73 943
|
130 529
|
44 749
|
50 774
|
|
Cash Equivalents |
45 575
|
45 567
|
43 968
|
43 833
|
50 357
|
78 756
|
73 943
|
130 529
|
44 749
|
50 774
|
|
Short-Term Investments |
12 557
|
16 717
|
7 486
|
9 787
|
12 406
|
9 471
|
10 381
|
5 725
|
11 074
|
6 299
|
|
Total Receivables |
295 829
|
320 976
|
309 652
|
313 300
|
347 243
|
353 839
|
323 852
|
319 975
|
345 990
|
413 554
|
|
Accounts Receivables |
276 633
|
296 853
|
282 516
|
291 167
|
323 862
|
333 014
|
299 871
|
296 043
|
262 424
|
310 808
|
|
Other Receivables |
19 196
|
24 123
|
27 136
|
22 133
|
23 381
|
20 825
|
23 981
|
23 932
|
83 566
|
102 746
|
|
Inventory |
172 224
|
200 736
|
197 175
|
191 180
|
203 154
|
216 792
|
216 896
|
194 803
|
225 176
|
281 320
|
|
Other Current Assets |
21 020
|
24 396
|
25 752
|
21 598
|
11 896
|
14 607
|
15 412
|
17 738
|
18 806
|
36 723
|
|
Total Current Assets |
547 205
|
608 392
|
584 033
|
579 698
|
625 056
|
673 465
|
640 484
|
668 770
|
645 795
|
788 670
|
|
PP&E Net |
1 138 129
|
1 248 543
|
1 113 022
|
1 070 124
|
1 056 644
|
984 759
|
1 015 794
|
1 041 413
|
1 127 315
|
1 208 234
|
|
PP&E Gross |
1 138 129
|
1 248 543
|
1 113 022
|
1 070 124
|
1 056 644
|
984 759
|
1 015 794
|
1 041 413
|
1 127 315
|
1 208 234
|
|
Accumulated Depreciation |
2 334 514
|
2 400 405
|
2 421 742
|
2 472 655
|
2 520 892
|
2 585 998
|
2 631 511
|
2 659 598
|
2 748 544
|
2 838 273
|
|
Intangible Assets |
10 947
|
16 085
|
13 168
|
12 170
|
11 626
|
9 904
|
8 388
|
9 049
|
8 080
|
14 120
|
|
Goodwill |
14 430
|
16 042
|
9 836
|
9 503
|
9 664
|
6 682
|
4 672
|
3 122
|
3 472
|
11 868
|
|
Note Receivable |
1 980
|
3 493
|
0
|
5 485
|
7 855
|
7 398
|
7 558
|
6 933
|
5 571
|
4 693
|
|
Long-Term Investments |
153 380
|
202 151
|
148 121
|
152 384
|
162 336
|
186 287
|
150 831
|
163 961
|
168 545
|
180 067
|
|
Other Long-Term Assets |
32 099
|
45 935
|
35 966
|
71 665
|
87 572
|
82 874
|
57 553
|
88 190
|
94 974
|
88 366
|
|
Other Assets |
14 430
|
16 042
|
9 836
|
9 503
|
9 664
|
6 682
|
4 672
|
3 122
|
3 472
|
11 868
|
|
Total Assets |
1 898 170
N/A
|
2 140 641
+13%
|
1 909 483
-11%
|
1 901 029
0%
|
1 960 753
+3%
|
1 951 369
0%
|
1 885 280
-3%
|
1 981 438
+5%
|
2 053 752
+4%
|
2 296 018
+12%
|
|
Liabilities | |||||||||||
Accounts Payable |
204 052
|
209 977
|
198 167
|
205 147
|
248 490
|
253 929
|
209 669
|
197 950
|
234 650
|
251 176
|
|
Accrued Liabilities |
43 950
|
49 077
|
43 096
|
43 722
|
49 560
|
48 912
|
48 485
|
48 874
|
51 457
|
49 809
|
|
Short-Term Debt |
127 765
|
200 869
|
153 765
|
123 749
|
138 041
|
115 673
|
143 523
|
125 779
|
107 072
|
239 832
|
|
Current Portion of Long-Term Debt |
76 682
|
148 906
|
72 308
|
97 767
|
57 940
|
101 386
|
65 773
|
7 639
|
64 476
|
78 109
|
|
Other Current Liabilities |
43 478
|
74 109
|
48 743
|
57 357
|
43 200
|
56 469
|
65 526
|
61 471
|
75 365
|
68 144
|
|
Total Current Liabilities |
495 927
|
682 938
|
516 079
|
527 742
|
537 231
|
576 369
|
532 976
|
441 713
|
533 020
|
687 070
|
|
Long-Term Debt |
594 082
|
512 804
|
554 640
|
459 172
|
454 566
|
406 060
|
393 215
|
536 205
|
504 454
|
497 213
|
|
Deferred Income Tax |
53 776
|
73 427
|
55 540
|
72 611
|
75 010
|
70 292
|
56 215
|
67 631
|
71 750
|
77 015
|
|
Minority Interest |
89 825
|
135 671
|
130 066
|
130 273
|
136 122
|
137 790
|
139 305
|
114 426
|
24 080
|
27 480
|
|
Other Liabilities |
96 759
|
87 052
|
71 994
|
82 306
|
83 935
|
83 242
|
71 217
|
70 283
|
69 058
|
70 156
|
|
Total Liabilities |
1 330 369
N/A
|
1 491 892
+12%
|
1 328 319
-11%
|
1 272 104
-4%
|
1 286 864
+1%
|
1 273 753
-1%
|
1 192 928
-6%
|
1 230 258
+3%
|
1 202 362
-2%
|
1 358 934
+13%
|
|
Equity | |||||||||||
Common Stock |
103 880
|
103 880
|
103 880
|
103 880
|
103 880
|
103 880
|
103 880
|
103 880
|
103 880
|
103 880
|
|
Retained Earnings |
338 474
|
346 690
|
349 059
|
350 942
|
378 047
|
413 245
|
457 784
|
493 423
|
567 307
|
607 727
|
|
Additional Paid In Capital |
112 965
|
112 951
|
112 857
|
112 455
|
112 086
|
110 474
|
110 750
|
109 100
|
99 163
|
85 892
|
|
Unrealized Security Profit/Loss |
25 111
|
58 272
|
0
|
39 996
|
45 122
|
38 797
|
26 817
|
37 338
|
36 228
|
47 289
|
|
Treasury Stock |
42 681
|
42 748
|
0
|
14 394
|
14 465
|
13 753
|
13 577
|
13 400
|
13 277
|
12 949
|
|
Other Equity |
30 052
|
69 704
|
27 227
|
36 046
|
49 219
|
24 973
|
6 698
|
20 839
|
58 089
|
105 245
|
|
Total Equity |
567 801
N/A
|
648 749
+14%
|
581 164
-10%
|
628 925
+8%
|
673 889
+7%
|
677 616
+1%
|
692 352
+2%
|
751 180
+8%
|
851 390
+13%
|
937 084
+10%
|
|
Total Liabilities & Equity |
1 898 170
N/A
|
2 140 641
+13%
|
1 909 483
-11%
|
1 901 029
0%
|
1 960 753
+3%
|
1 951 369
0%
|
1 885 280
-3%
|
1 981 438
+5%
|
2 053 752
+4%
|
2 296 018
+12%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
989
|
988
|
989
|
989
|
988
|
990
|
990
|
990
|
991
|
991
|