Nippon Carbide Industries Co Inc
TSE:4064
Balance Sheet
Balance Sheet Decomposition
Nippon Carbide Industries Co Inc
Nippon Carbide Industries Co Inc
Balance Sheet
Nippon Carbide Industries Co Inc
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4 942
|
4 647
|
4 574
|
3 730
|
3 109
|
3 849
|
3 848
|
3 599
|
3 869
|
3 670
|
4 611
|
4 872
|
5 675
|
4 384
|
5 739
|
5 796
|
7 047
|
9 062
|
9 924
|
12 985
|
11 376
|
10 906
|
13 442
|
14 538
|
|
| Cash Equivalents |
4 942
|
4 647
|
4 574
|
3 730
|
3 109
|
3 849
|
3 848
|
3 599
|
3 869
|
3 670
|
4 611
|
4 872
|
5 675
|
4 384
|
5 739
|
5 796
|
7 047
|
9 062
|
9 924
|
12 985
|
11 376
|
10 906
|
13 442
|
14 538
|
|
| Total Receivables |
14 354
|
13 267
|
11 499
|
13 560
|
11 820
|
11 901
|
12 177
|
9 385
|
10 360
|
13 531
|
11 908
|
13 612
|
16 219
|
16 831
|
14 299
|
15 396
|
16 175
|
13 763
|
14 454
|
14 292
|
14 701
|
12 046
|
12 343
|
13 706
|
|
| Accounts Receivables |
14 354
|
13 267
|
11 499
|
13 560
|
11 820
|
11 901
|
12 177
|
9 385
|
10 360
|
13 531
|
11 908
|
13 612
|
16 219
|
16 831
|
14 299
|
15 396
|
16 175
|
13 763
|
14 454
|
14 292
|
14 701
|
12 046
|
12 343
|
13 706
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
13 011
|
10 513
|
9 441
|
8 871
|
8 208
|
8 461
|
9 000
|
8 489
|
7 646
|
7 648
|
8 485
|
8 389
|
8 390
|
8 620
|
8 103
|
7 937
|
7 502
|
8 030
|
8 151
|
7 994
|
9 172
|
9 954
|
9 367
|
9 671
|
|
| Other Current Assets |
1 024
|
1 295
|
1 268
|
925
|
1 141
|
1 004
|
1 639
|
1 148
|
1 142
|
1 139
|
1 183
|
989
|
996
|
874
|
1 134
|
961
|
845
|
733
|
712
|
759
|
1 339
|
739
|
569
|
538
|
|
| Total Current Assets |
33 331
|
29 722
|
26 781
|
27 085
|
24 278
|
25 216
|
26 663
|
22 621
|
23 017
|
25 988
|
26 187
|
27 862
|
31 280
|
30 709
|
29 275
|
30 090
|
31 569
|
31 588
|
33 241
|
36 030
|
36 588
|
33 645
|
35 721
|
38 453
|
|
| PP&E Net |
34 220
|
32 535
|
31 345
|
30 692
|
28 055
|
28 601
|
28 602
|
28 015
|
27 107
|
25 611
|
26 811
|
27 139
|
27 111
|
27 460
|
27 000
|
27 552
|
25 484
|
24 598
|
23 997
|
24 340
|
24 820
|
25 585
|
23 374
|
23 055
|
|
| PP&E Gross |
34 220
|
32 535
|
31 345
|
30 692
|
28 055
|
28 601
|
28 602
|
28 015
|
27 107
|
25 611
|
26 811
|
27 139
|
27 111
|
27 460
|
27 000
|
27 552
|
25 484
|
24 598
|
23 997
|
24 340
|
24 820
|
25 585
|
23 374
|
23 055
|
|
| Accumulated Depreciation |
41 154
|
41 451
|
41 268
|
40 205
|
39 322
|
36 368
|
35 896
|
35 416
|
37 079
|
37 674
|
39 168
|
42 098
|
43 519
|
44 113
|
44 998
|
45 604
|
47 219
|
46 192
|
47 793
|
48 492
|
49 748
|
52 253
|
55 173
|
57 927
|
|
| Intangible Assets |
918
|
904
|
698
|
602
|
588
|
536
|
516
|
444
|
451
|
412
|
393
|
403
|
498
|
610
|
572
|
645
|
626
|
608
|
913
|
822
|
776
|
708
|
629
|
657
|
|
| Goodwill |
0
|
0
|
42
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
139
|
144
|
756
|
118
|
140
|
40
|
26
|
66
|
103
|
80
|
27
|
340
|
256
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
2 774
|
2 386
|
3 053
|
2 878
|
3 526
|
3 240
|
2 778
|
2 050
|
2 276
|
2 136
|
1 905
|
2 429
|
2 941
|
2 345
|
1 667
|
2 089
|
3 171
|
2 726
|
2 048
|
1 743
|
1 520
|
926
|
509
|
456
|
|
| Other Long-Term Assets |
3 734
|
2 992
|
2 270
|
2 586
|
1 920
|
1 834
|
1 782
|
1 883
|
1 595
|
1 795
|
1 798
|
2 112
|
2 317
|
899
|
856
|
550
|
1 137
|
1 089
|
1 043
|
971
|
842
|
974
|
787
|
739
|
|
| Other Assets |
0
|
0
|
42
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
75 116
N/A
|
68 683
-9%
|
64 945
-5%
|
63 994
-1%
|
58 507
-9%
|
59 468
+2%
|
60 368
+2%
|
55 078
-9%
|
54 550
-1%
|
56 022
+3%
|
57 121
+2%
|
60 285
+6%
|
64 403
+7%
|
62 045
-4%
|
59 389
-4%
|
60 942
+3%
|
61 987
+2%
|
60 609
-2%
|
61 242
+1%
|
63 906
+4%
|
64 546
+1%
|
61 838
-4%
|
61 020
-1%
|
63 360
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
12 314
|
10 689
|
10 312
|
11 163
|
10 218
|
11 173
|
11 813
|
9 629
|
8 904
|
9 844
|
9 574
|
9 862
|
10 510
|
10 327
|
8 423
|
8 466
|
7 906
|
7 741
|
6 699
|
6 200
|
7 464
|
5 912
|
5 537
|
5 890
|
|
| Accrued Liabilities |
349
|
222
|
236
|
339
|
383
|
470
|
491
|
385
|
477
|
534
|
505
|
504
|
496
|
510
|
538
|
519
|
529
|
595
|
599
|
597
|
620
|
643
|
654
|
677
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 812
|
9 783
|
8 643
|
8 622
|
8 436
|
7 331
|
7 506
|
7 345
|
2 844
|
3 263
|
3 463
|
3 363
|
|
| Current Portion of Long-Term Debt |
34 016
|
30 751
|
26 567
|
23 886
|
18 724
|
18 736
|
15 907
|
16 008
|
15 726
|
13 167
|
12 945
|
14 019
|
3 729
|
3 766
|
3 507
|
3 322
|
3 793
|
3 283
|
3 365
|
3 701
|
4 095
|
3 268
|
2 809
|
2 402
|
|
| Other Current Liabilities |
4 373
|
2 601
|
1 913
|
2 200
|
2 432
|
2 533
|
3 968
|
3 369
|
3 275
|
3 178
|
3 068
|
2 854
|
3 555
|
2 892
|
3 263
|
5 001
|
2 918
|
2 650
|
3 201
|
3 041
|
3 568
|
3 783
|
2 218
|
2 698
|
|
| Total Current Liabilities |
51 052
|
44 263
|
39 027
|
37 588
|
31 757
|
32 912
|
32 180
|
29 391
|
28 383
|
26 723
|
26 092
|
27 239
|
29 102
|
27 278
|
24 374
|
25 930
|
23 582
|
21 600
|
21 370
|
20 884
|
18 591
|
16 869
|
14 681
|
15 030
|
|
| Long-Term Debt |
9 424
|
9 982
|
10 915
|
10 362
|
10 835
|
8 329
|
7 924
|
7 564
|
5 910
|
6 884
|
6 566
|
6 830
|
6 487
|
7 223
|
8 070
|
8 168
|
7 274
|
7 326
|
7 098
|
7 661
|
7 496
|
5 328
|
5 218
|
4 136
|
|
| Deferred Income Tax |
4 840
|
4 690
|
4 665
|
4 619
|
4 886
|
5 002
|
4 913
|
4 457
|
4 450
|
4 446
|
3 885
|
3 885
|
3 745
|
2 979
|
2 831
|
2 831
|
2 831
|
2 812
|
2 811
|
2 811
|
2 636
|
2 411
|
2 411
|
2 482
|
|
| Minority Interest |
1 033
|
1 103
|
764
|
851
|
372
|
221
|
433
|
415
|
524
|
723
|
784
|
767
|
863
|
1 006
|
998
|
1 089
|
1 276
|
1 307
|
1 516
|
1 553
|
1 731
|
1 854
|
1 992
|
2 184
|
|
| Other Liabilities |
1 321
|
1 360
|
1 554
|
1 823
|
1 931
|
2 254
|
2 400
|
2 876
|
3 071
|
3 098
|
3 240
|
3 330
|
3 724
|
3 415
|
3 665
|
3 507
|
3 975
|
3 905
|
4 001
|
4 050
|
3 774
|
4 144
|
4 087
|
3 806
|
|
| Total Liabilities |
67 670
N/A
|
61 398
-9%
|
56 926
-7%
|
55 243
-3%
|
49 781
-10%
|
48 718
-2%
|
47 849
-2%
|
44 704
-7%
|
42 338
-5%
|
41 874
-1%
|
40 567
-3%
|
42 051
+4%
|
43 921
+4%
|
41 901
-5%
|
39 938
-5%
|
41 525
+4%
|
38 938
-6%
|
36 950
-5%
|
36 796
0%
|
36 959
+0%
|
34 228
-7%
|
30 606
-11%
|
28 389
-7%
|
27 638
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 198
|
6 198
|
6 198
|
6 198
|
6 198
|
6 198
|
6 198
|
6 198
|
6 198
|
6 197
|
7 034
|
7 034
|
7 034
|
7 034
|
7 034
|
7 034
|
7 034
|
7 034
|
7 055
|
7 407
|
7 780
|
7 789
|
7 797
|
7 797
|
|
| Retained Earnings |
8 232
|
7 872
|
7 404
|
6 527
|
8 230
|
6 392
|
4 351
|
3 938
|
2 443
|
2 510
|
2 885
|
3 187
|
3 750
|
1 878
|
2 702
|
3 169
|
5 782
|
7 381
|
8 800
|
10 875
|
12 627
|
12 909
|
13 298
|
14 672
|
|
| Additional Paid In Capital |
3 616
|
3 616
|
3 616
|
3 616
|
3 616
|
3 616
|
3 616
|
3 616
|
3 616
|
1 567
|
2 404
|
2 404
|
2 404
|
2 404
|
2 404
|
2 404
|
2 404
|
2 404
|
2 425
|
2 778
|
3 150
|
3 103
|
3 112
|
3 113
|
|
| Unrealized Security Profit/Loss |
5 810
|
5 765
|
6 639
|
6 618
|
7 399
|
7 078
|
6 596
|
6 085
|
6 242
|
6 087
|
6 692
|
6 848
|
6 678
|
6 366
|
0
|
6 595
|
7 348
|
7 042
|
6 546
|
6 596
|
6 159
|
5 519
|
5 391
|
5 298
|
|
| Treasury Stock |
0
|
1
|
1
|
2
|
4
|
5
|
7
|
8
|
8
|
8
|
8
|
9
|
10
|
10
|
0
|
10
|
11
|
12
|
12
|
12
|
12
|
12
|
212
|
195
|
|
| Other Equity |
54
|
421
|
1 030
|
1 152
|
254
|
257
|
468
|
1 579
|
1 393
|
2 207
|
2 453
|
1 230
|
626
|
2 472
|
1 052
|
225
|
492
|
190
|
368
|
697
|
614
|
1 924
|
3 245
|
5 037
|
|
| Total Equity |
7 446
N/A
|
7 285
-2%
|
8 018
+10%
|
8 751
+9%
|
8 726
0%
|
10 750
+23%
|
12 519
+16%
|
10 374
-17%
|
12 212
+18%
|
14 146
+16%
|
16 554
+17%
|
18 234
+10%
|
20 482
+12%
|
20 144
-2%
|
19 451
-3%
|
19 417
0%
|
23 049
+19%
|
23 659
+3%
|
24 446
+3%
|
26 947
+10%
|
30 318
+13%
|
31 232
+3%
|
32 631
+4%
|
35 722
+9%
|
|
| Total Liabilities & Equity |
75 116
N/A
|
68 683
-9%
|
64 945
-5%
|
63 994
-1%
|
58 507
-9%
|
59 468
+2%
|
60 368
+2%
|
55 078
-9%
|
54 550
-1%
|
56 020
+3%
|
57 121
+2%
|
60 285
+6%
|
64 403
+7%
|
62 045
-4%
|
59 389
-4%
|
60 942
+3%
|
61 987
+2%
|
60 609
-2%
|
61 242
+1%
|
63 906
+4%
|
64 546
+1%
|
61 838
-4%
|
61 020
-1%
|
63 360
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
|