Hokuetsu Corp
TSE:3865
Balance Sheet
Balance Sheet Decomposition
Hokuetsu Corp
Current Assets | 190.4B |
Cash & Short-Term Investments | 33.2B |
Receivables | 87.3B |
Other Current Assets | 69.9B |
Non-Current Assets | 229.5B |
Long-Term Investments | 93.3B |
PP&E | 121.6B |
Intangibles | 2.5B |
Other Non-Current Assets | 12.1B |
Current Liabilities | 87.9B |
Accounts Payable | 30.6B |
Short-Term Debt | 9B |
Other Current Liabilities | 48.3B |
Non-Current Liabilities | 88.9B |
Long-Term Debt | 75.1B |
Other Non-Current Liabilities | 13.8B |
Balance Sheet
Hokuetsu 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 |
19 914
|
15 803
|
19 088
|
19 494
|
14 315
|
15 202
|
21 383
|
29 846
|
30 275
|
18 063
|
|
Cash Equivalents |
19 914
|
15 803
|
19 088
|
19 494
|
14 315
|
15 202
|
21 383
|
29 846
|
30 275
|
18 063
|
|
Total Receivables |
66 924
|
61 413
|
66 071
|
67 960
|
75 050
|
73 881
|
56 499
|
55 351
|
67 877
|
84 575
|
|
Accounts Receivables |
66 924
|
61 413
|
66 071
|
67 960
|
75 050
|
73 881
|
56 499
|
55 351
|
63 769
|
80 312
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 108
|
4 263
|
|
Inventory |
33 724
|
35 938
|
46 919
|
44 888
|
49 189
|
54 938
|
54 351
|
47 464
|
56 413
|
63 665
|
|
Other Current Assets |
4 621
|
6 220
|
7 693
|
7 256
|
6 036
|
6 077
|
5 446
|
7 359
|
5 743
|
4 472
|
|
Total Current Assets |
125 183
|
119 374
|
139 771
|
139 598
|
144 590
|
150 098
|
137 679
|
140 020
|
160 308
|
170 775
|
|
PP&E Net |
167 459
|
160 439
|
152 395
|
144 381
|
139 972
|
134 880
|
127 390
|
126 448
|
115 382
|
117 060
|
|
PP&E Gross |
167 459
|
160 439
|
152 395
|
144 381
|
139 972
|
134 880
|
127 390
|
126 448
|
115 382
|
117 060
|
|
Accumulated Depreciation |
334 001
|
350 587
|
366 782
|
377 663
|
392 168
|
406 318
|
419 657
|
429 032
|
434 918
|
444 396
|
|
Intangible Assets |
3 232
|
3 287
|
3 626
|
3 172
|
3 091
|
2 907
|
2 984
|
2 668
|
2 406
|
2 467
|
|
Note Receivable |
334
|
375
|
0
|
297
|
277
|
220
|
206
|
224
|
215
|
223
|
|
Long-Term Investments |
48 936
|
61 184
|
62 316
|
69 446
|
72 265
|
73 827
|
70 906
|
87 335
|
92 090
|
86 751
|
|
Other Long-Term Assets |
5 625
|
6 373
|
5 159
|
5 311
|
6 252
|
6 150
|
5 566
|
6 380
|
6 555
|
11 168
|
|
Total Assets |
350 769
N/A
|
351 032
+0%
|
363 658
+4%
|
362 205
0%
|
366 447
+1%
|
368 082
+0%
|
344 731
-6%
|
363 075
+5%
|
376 956
+4%
|
388 444
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
25 689
|
26 013
|
29 456
|
29 737
|
31 029
|
30 391
|
28 319
|
23 469
|
26 699
|
29 103
|
|
Accrued Liabilities |
3 017
|
4 419
|
3 606
|
3 812
|
3 017
|
3 232
|
3 743
|
3 677
|
3 110
|
2 977
|
|
Short-Term Debt |
32 585
|
28 517
|
33 986
|
28 158
|
26 525
|
22 294
|
17 188
|
17 561
|
18 061
|
18 682
|
|
Current Portion of Long-Term Debt |
18 266
|
27 218
|
25 755
|
9 897
|
16 488
|
13 935
|
9 438
|
25 660
|
25 967
|
18 677
|
|
Other Current Liabilities |
10 583
|
12 034
|
13 610
|
11 960
|
13 773
|
14 441
|
12 843
|
14 649
|
17 959
|
16 426
|
|
Total Current Liabilities |
90 140
|
98 201
|
106 413
|
83 564
|
90 832
|
84 293
|
71 531
|
85 016
|
91 796
|
85 865
|
|
Long-Term Debt |
83 084
|
67 987
|
69 843
|
78 697
|
65 224
|
73 495
|
80 204
|
70 768
|
55 058
|
66 365
|
|
Deferred Income Tax |
269
|
936
|
514
|
1 748
|
2 036
|
1 045
|
435
|
1 209
|
2 909
|
2 224
|
|
Minority Interest |
1 617
|
1 177
|
822
|
600
|
701
|
651
|
596
|
614
|
644
|
649
|
|
Other Liabilities |
16 029
|
15 335
|
17 359
|
17 162
|
16 378
|
16 388
|
11 700
|
10 663
|
10 219
|
8 040
|
|
Total Liabilities |
191 139
N/A
|
183 636
-4%
|
194 951
+6%
|
181 771
-7%
|
175 171
-4%
|
175 872
+0%
|
164 466
-6%
|
168 270
+2%
|
160 626
-5%
|
163 143
+2%
|
|
Equity | |||||||||||
Common Stock |
42 020
|
42 020
|
42 020
|
42 020
|
42 020
|
42 020
|
42 020
|
42 020
|
42 020
|
42 020
|
|
Retained Earnings |
74 725
|
77 577
|
82 798
|
90 892
|
98 935
|
105 703
|
100 960
|
112 993
|
131 692
|
135 580
|
|
Additional Paid In Capital |
45 480
|
45 469
|
45 401
|
45 396
|
45 524
|
45 348
|
45 341
|
45 341
|
45 341
|
45 342
|
|
Unrealized Security Profit/Loss |
5 420
|
9 137
|
0
|
10 534
|
11 360
|
8 876
|
2 159
|
4 343
|
3 686
|
4 418
|
|
Treasury Stock |
10 263
|
10 224
|
0
|
10 160
|
9 976
|
9 933
|
9 708
|
9 702
|
9 639
|
9 625
|
|
Other Equity |
2 248
|
3 417
|
2 043
|
1 752
|
3 413
|
196
|
507
|
190
|
3 230
|
7 566
|
|
Total Equity |
159 630
N/A
|
167 396
+5%
|
168 707
+1%
|
180 434
+7%
|
191 276
+6%
|
192 210
+0%
|
180 265
-6%
|
194 805
+8%
|
216 330
+11%
|
225 301
+4%
|
|
Total Liabilities & Equity |
350 769
N/A
|
351 032
+0%
|
363 658
+4%
|
362 205
0%
|
366 447
+1%
|
368 082
+0%
|
344 731
-6%
|
363 075
+5%
|
376 956
+4%
|
388 444
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
188
|
188
|
188
|
188
|
189
|
189
|
168
|
168
|
168
|
168
|