Sekisui Chemical Co Ltd
TSE:4204
Balance Sheet
Balance Sheet Decomposition
Sekisui Chemical Co Ltd
Current Assets | 685.6B |
Cash & Short-Term Investments | 138.6B |
Receivables | 213.8B |
Other Current Assets | 333.2B |
Non-Current Assets | 637.7B |
Long-Term Investments | 127.4B |
PP&E | 392.5B |
Intangibles | 59.1B |
Other Non-Current Assets | 58.7B |
Current Liabilities | 344.6B |
Accounts Payable | 123.9B |
Accrued Liabilities | 63.2B |
Other Current Liabilities | 157.5B |
Non-Current Liabilities | 186.3B |
Long-Term Debt | 103.7B |
Other Non-Current Liabilities | 82.6B |
Balance Sheet
Sekisui Chemical 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 |
87 169
|
68 007
|
109 891
|
77 996
|
69 882
|
76 819
|
87 454
|
144 534
|
101 080
|
138 572
|
|
Cash Equivalents |
87 169
|
68 007
|
109 891
|
77 996
|
69 882
|
76 819
|
87 454
|
144 534
|
101 080
|
138 572
|
|
Short-Term Investments |
0
|
107
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
185 263
|
175 272
|
168 020
|
188 896
|
187 674
|
174 213
|
169 461
|
185 393
|
191 681
|
213 798
|
|
Accounts Receivables |
143 227
|
139 130
|
129 932
|
135 707
|
140 955
|
133 311
|
134 649
|
148 212
|
153 167
|
169 574
|
|
Other Receivables |
42 036
|
36 142
|
38 088
|
53 189
|
46 719
|
40 902
|
34 812
|
37 181
|
38 514
|
44 224
|
|
Inventory |
157 603
|
150 759
|
153 551
|
170 457
|
192 187
|
217 189
|
222 909
|
243 837
|
286 799
|
298 232
|
|
Other Current Assets |
36 129
|
40 368
|
34 638
|
21 852
|
20 294
|
23 662
|
25 747
|
35 631
|
42 090
|
34 962
|
|
Total Current Assets |
466 164
|
434 513
|
466 101
|
459 201
|
470 037
|
491 883
|
505 571
|
609 395
|
621 650
|
685 564
|
|
PP&E Net |
263 857
|
269 974
|
261 765
|
279 738
|
309 455
|
337 250
|
351 397
|
365 254
|
377 381
|
392 485
|
|
Intangible Assets |
23 319
|
26 939
|
24 964
|
33 457
|
33 822
|
48 420
|
46 735
|
35 997
|
39 975
|
50 461
|
|
Goodwill |
10 787
|
16 783
|
14 627
|
17 640
|
16 953
|
56 078
|
50 914
|
10 736
|
11 028
|
8 636
|
|
Note Receivable |
715
|
696
|
1 789
|
1 048
|
2 281
|
1 379
|
1 613
|
1 157
|
1 163
|
1 097
|
|
Long-Term Investments |
182 049
|
168 262
|
156 916
|
177 707
|
163 334
|
140 862
|
174 656
|
130 688
|
137 314
|
127 421
|
|
Other Long-Term Assets |
21 120
|
18 876
|
17 478
|
25 346
|
27 824
|
29 909
|
19 257
|
45 694
|
39 620
|
57 579
|
|
Other Assets |
10 787
|
16 783
|
14 627
|
17 640
|
16 953
|
56 078
|
50 914
|
10 736
|
11 028
|
8 636
|
|
Total Assets |
968 011
N/A
|
936 043
-3%
|
943 640
+1%
|
994 137
+5%
|
1 023 706
+3%
|
1 105 781
+8%
|
1 150 143
+4%
|
1 198 921
+4%
|
1 228 131
+2%
|
1 323 243
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
135 971
|
125 034
|
120 120
|
130 819
|
130 440
|
131 775
|
117 594
|
138 181
|
136 603
|
123 858
|
|
Accrued Liabilities |
53 072
|
55 246
|
56 163
|
58 171
|
59 590
|
59 534
|
61 775
|
63 499
|
60 729
|
63 209
|
|
Short-Term Debt |
18 423
|
0
|
9 570
|
13 981
|
22 699
|
32 862
|
4 451
|
2 103
|
1 048
|
0
|
|
Current Portion of Long-Term Debt |
10 576
|
36 142
|
7 133
|
7 326
|
5 609
|
8 297
|
7 452
|
7 190
|
7 677
|
17 032
|
|
Other Current Liabilities |
115 384
|
98 522
|
97 095
|
88 753
|
92 842
|
101 744
|
91 006
|
118 721
|
121 921
|
140 498
|
|
Total Current Liabilities |
333 426
|
314 944
|
290 081
|
299 050
|
311 180
|
334 212
|
282 278
|
329 694
|
327 978
|
344 597
|
|
Long-Term Debt |
34 120
|
16 193
|
27 028
|
25 018
|
25 538
|
76 505
|
126 264
|
113 263
|
111 732
|
103 691
|
|
Deferred Income Tax |
10 591
|
3 782
|
3 364
|
4 750
|
3 860
|
7 777
|
10 362
|
4 624
|
4 046
|
4 757
|
|
Minority Interest |
18 566
|
20 586
|
20 787
|
24 720
|
25 465
|
24 901
|
27 325
|
28 116
|
27 498
|
28 595
|
|
Other Liabilities |
54 582
|
56 968
|
52 618
|
52 562
|
50 382
|
53 068
|
36 847
|
48 587
|
51 850
|
49 273
|
|
Total Liabilities |
451 285
N/A
|
412 473
-9%
|
393 878
-5%
|
406 100
+3%
|
416 425
+3%
|
496 463
+19%
|
483 076
-3%
|
524 284
+9%
|
523 104
0%
|
530 913
+1%
|
|
Equity | |||||||||||
Common Stock |
100 002
|
100 002
|
100 002
|
100 002
|
100 002
|
100 002
|
100 002
|
100 002
|
100 002
|
100 002
|
|
Retained Earnings |
265 660
|
296 171
|
341 427
|
374 372
|
408 164
|
433 330
|
441 087
|
447 958
|
468 094
|
501 945
|
|
Additional Paid In Capital |
109 234
|
109 183
|
109 192
|
109 031
|
109 221
|
109 273
|
109 021
|
109 042
|
108 583
|
108 621
|
|
Unrealized Security Profit/Loss |
44 014
|
40 375
|
39 784
|
46 667
|
37 149
|
27 784
|
51 104
|
34 048
|
38 157
|
51 517
|
|
Treasury Stock |
21 770
|
25 970
|
40 969
|
42 461
|
44 337
|
44 139
|
43 414
|
44 592
|
46 637
|
48 679
|
|
Other Equity |
19 586
|
3 809
|
326
|
426
|
2 918
|
16 932
|
9 267
|
28 179
|
36 828
|
78 924
|
|
Total Equity |
516 726
N/A
|
523 570
+1%
|
549 762
+5%
|
588 037
+7%
|
607 281
+3%
|
609 318
+0%
|
667 067
+9%
|
674 637
+1%
|
705 027
+5%
|
792 330
+12%
|
|
Total Liabilities & Equity |
968 011
N/A
|
936 043
-3%
|
943 640
+1%
|
994 137
+5%
|
1 023 706
+3%
|
1 105 781
+8%
|
1 150 143
+4%
|
1 198 921
+4%
|
1 228 131
+2%
|
1 323 243
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
500
|
488
|
479
|
472
|
464
|
457
|
449
|
444
|
429
|
421
|