Denka Co Ltd
TSE:4061
Balance Sheet
Balance Sheet Decomposition
Denka Co Ltd
Current Assets | 265.4B |
Cash & Short-Term Investments | 35.4B |
Receivables | 96.2B |
Other Current Assets | 133.9B |
Non-Current Assets | 350.8B |
Long-Term Investments | 52.5B |
PP&E | 281.9B |
Intangibles | 5B |
Other Non-Current Assets | 11.4B |
Current Liabilities | 171.6B |
Accounts Payable | 54.2B |
Accrued Liabilities | 3.9B |
Short-Term Debt | 52.4B |
Other Current Liabilities | 61.1B |
Non-Current Liabilities | 137.1B |
Long-Term Debt | 110B |
Other Non-Current Liabilities | 27.1B |
Balance Sheet
Denka Co Ltd
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
9 219
|
11 895
|
10 258
|
14 115
|
13 902
|
29 172
|
25 910
|
20 210
|
20 199
|
35 386
|
|
Cash Equivalents |
9 219
|
11 895
|
10 258
|
14 115
|
13 902
|
29 172
|
25 910
|
20 210
|
20 199
|
35 386
|
|
Total Receivables |
82 916
|
75 791
|
84 609
|
95 117
|
95 269
|
85 344
|
92 621
|
100 808
|
97 865
|
96 182
|
|
Accounts Receivables |
82 916
|
75 791
|
84 609
|
95 117
|
95 269
|
85 344
|
92 621
|
100 808
|
77 236
|
96 182
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 629
|
0
|
|
Inventory |
64 515
|
64 099
|
63 184
|
66 300
|
71 755
|
75 778
|
71 714
|
85 658
|
121 121
|
121 616
|
|
Other Current Assets |
13 847
|
10 091
|
10 851
|
8 597
|
9 804
|
8 158
|
10 481
|
11 488
|
12 608
|
12 263
|
|
Total Current Assets |
170 497
|
161 876
|
168 902
|
184 129
|
190 730
|
198 452
|
200 726
|
218 164
|
251 793
|
265 447
|
|
PP&E Net |
211 864
|
214 329
|
213 456
|
209 761
|
218 677
|
231 815
|
247 834
|
263 171
|
262 711
|
281 880
|
|
Intangible Assets |
1 509
|
4 730
|
4 648
|
4 565
|
4 103
|
4 264
|
4 189
|
4 402
|
5 009
|
4 957
|
|
Goodwill |
0
|
6 401
|
5 694
|
9 315
|
8 312
|
7 544
|
7 203
|
5 989
|
5 992
|
44
|
|
Note Receivable |
1 430
|
0
|
664
|
552
|
236
|
178
|
158
|
140
|
117
|
101
|
|
Long-Term Investments |
55 356
|
49 843
|
54 604
|
58 178
|
55 028
|
51 200
|
59 569
|
60 552
|
58 072
|
52 511
|
|
Other Long-Term Assets |
4 913
|
5 392
|
6 976
|
7 299
|
6 741
|
7 995
|
6 356
|
5 228
|
8 464
|
11 304
|
|
Other Assets |
0
|
6 401
|
5 694
|
9 315
|
8 312
|
7 544
|
7 203
|
5 989
|
5 992
|
44
|
|
Total Assets |
445 569
N/A
|
443 864
0%
|
454 944
+2%
|
473 799
+4%
|
483 827
+2%
|
501 448
+4%
|
526 035
+5%
|
557 646
+6%
|
592 158
+6%
|
616 244
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
47 401
|
41 811
|
46 811
|
53 625
|
52 924
|
43 005
|
40 188
|
50 032
|
47 969
|
54 193
|
|
Accrued Liabilities |
4 343
|
4 174
|
3 694
|
4 083
|
3 609
|
4 423
|
3 171
|
3 202
|
3 253
|
3 914
|
|
Short-Term Debt |
56 456
|
47 861
|
43 492
|
41 100
|
45 101
|
60 929
|
49 867
|
48 545
|
50 754
|
52 368
|
|
Current Portion of Long-Term Debt |
12 570
|
18 346
|
10 190
|
15 634
|
10 062
|
10 368
|
10 314
|
12 882
|
12 599
|
12 000
|
|
Other Current Liabilities |
39 331
|
35 345
|
40 003
|
43 601
|
42 351
|
42 082
|
51 522
|
52 018
|
49 882
|
49 082
|
|
Total Current Liabilities |
160 101
|
147 537
|
144 190
|
158 043
|
154 047
|
160 807
|
155 062
|
166 679
|
164 457
|
171 557
|
|
Long-Term Debt |
53 509
|
58 803
|
60 413
|
51 535
|
56 969
|
65 616
|
80 261
|
78 006
|
109 327
|
110 000
|
|
Deferred Income Tax |
14 993
|
12 391
|
14 300
|
13 721
|
13 364
|
11 648
|
13 558
|
14 396
|
9 736
|
11 410
|
|
Minority Interest |
2 032
|
4 336
|
3 922
|
3 717
|
3 620
|
3 294
|
2 588
|
3 621
|
3 871
|
9 377
|
|
Other Liabilities |
6 168
|
9 062
|
8 554
|
7 720
|
8 966
|
9 363
|
7 118
|
6 471
|
8 287
|
6 362
|
|
Total Liabilities |
236 803
N/A
|
232 129
-2%
|
231 379
0%
|
234 736
+1%
|
236 966
+1%
|
250 728
+6%
|
258 587
+3%
|
269 173
+4%
|
295 678
+10%
|
308 706
+4%
|
|
Equity | |||||||||||
Common Stock |
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
|
Retained Earnings |
99 080
|
112 335
|
123 752
|
129 278
|
144 638
|
156 857
|
168 878
|
183 128
|
183 391
|
187 574
|
|
Additional Paid In Capital |
49 284
|
49 284
|
49 284
|
49 391
|
49 353
|
49 365
|
49 397
|
49 397
|
49 406
|
49 405
|
|
Unrealized Security Profit/Loss |
23 026
|
0
|
25 102
|
27 708
|
25 442
|
20 950
|
26 388
|
27 260
|
26 757
|
24 664
|
|
Treasury Stock |
2 641
|
0
|
10 170
|
3 189
|
5 492
|
7 593
|
7 677
|
7 645
|
7 650
|
7 785
|
|
Other Equity |
3 019
|
47
|
1 401
|
1 123
|
4 078
|
5 857
|
6 536
|
665
|
7 578
|
16 682
|
|
Total Equity |
208 766
N/A
|
211 735
+1%
|
223 565
+6%
|
239 063
+7%
|
246 861
+3%
|
250 720
+2%
|
267 448
+7%
|
288 473
+8%
|
296 480
+3%
|
307 538
+4%
|
|
Total Liabilities & Equity |
445 569
N/A
|
443 864
0%
|
454 944
+2%
|
473 799
+4%
|
483 827
+2%
|
501 448
+4%
|
526 035
+5%
|
557 646
+6%
|
592 158
+6%
|
616 244
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
92
|
89
|
88
|
88
|
87
|
86
|
86
|
86
|
86
|
86
|