NOF Corp
TSE:4403
Balance Sheet
Balance Sheet Decomposition
NOF Corp
NOF Corp
Balance Sheet
NOF Corp
| 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 |
14 238
|
15 700
|
12 703
|
9 941
|
8 887
|
8 012
|
10 029
|
5 184
|
5 548
|
6 714
|
6 751
|
6 965
|
11 932
|
14 539
|
19 081
|
30 077
|
37 665
|
40 767
|
51 849
|
78 669
|
85 430
|
92 520
|
91 744
|
87 064
|
|
| Cash Equivalents |
14 238
|
15 700
|
12 703
|
9 941
|
8 887
|
8 012
|
10 029
|
5 184
|
5 548
|
6 714
|
6 751
|
6 965
|
11 932
|
14 539
|
19 081
|
30 077
|
37 665
|
40 767
|
51 849
|
78 669
|
85 430
|
92 520
|
91 744
|
87 064
|
|
| Short-Term Investments |
760
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
29 559
|
32 660
|
34 278
|
33 610
|
29 712
|
33 363
|
28 892
|
28 242
|
29 574
|
29 897
|
31 820
|
34 051
|
34 669
|
34 009
|
37 011
|
38 314
|
42 851
|
47 778
|
40 904
|
41 765
|
45 052
|
48 786
|
57 968
|
62 593
|
|
| Accounts Receivables |
29 559
|
32 660
|
34 278
|
33 610
|
29 712
|
33 363
|
28 892
|
28 242
|
29 574
|
29 897
|
31 820
|
34 051
|
34 669
|
34 009
|
37 011
|
38 314
|
42 851
|
47 778
|
40 904
|
41 765
|
45 052
|
48 034
|
57 396
|
61 617
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
752
|
572
|
976
|
|
| Inventory |
19 936
|
19 232
|
19 803
|
20 833
|
21 442
|
24 613
|
29 266
|
31 089
|
26 312
|
27 466
|
28 284
|
29 685
|
31 860
|
35 124
|
33 086
|
31 518
|
33 017
|
36 198
|
34 913
|
32 326
|
39 900
|
49 736
|
51 006
|
57 326
|
|
| Other Current Assets |
8 614
|
6 558
|
8 237
|
6 342
|
8 934
|
4 933
|
3 836
|
4 410
|
3 907
|
4 652
|
4 266
|
4 657
|
5 497
|
5 209
|
4 815
|
4 187
|
2 234
|
2 425
|
2 449
|
2 416
|
2 940
|
2 708
|
4 145
|
4 995
|
|
| Total Current Assets |
73 107
|
74 150
|
75 021
|
70 726
|
68 975
|
70 921
|
72 023
|
68 925
|
65 341
|
68 729
|
71 121
|
75 358
|
83 958
|
88 881
|
93 993
|
104 096
|
115 767
|
127 168
|
130 115
|
155 176
|
173 322
|
193 750
|
204 863
|
211 978
|
|
| PP&E Net |
60 179
|
60 900
|
62 188
|
59 675
|
59 796
|
62 755
|
62 878
|
61 156
|
58 622
|
55 093
|
54 627
|
54 243
|
57 513
|
57 973
|
56 914
|
57 596
|
57 606
|
57 695
|
59 258
|
62 212
|
61 944
|
63 863
|
74 695
|
85 069
|
|
| PP&E Gross |
60 179
|
60 900
|
62 188
|
59 675
|
59 796
|
62 755
|
62 878
|
61 156
|
58 622
|
55 093
|
54 627
|
54 243
|
57 513
|
57 973
|
56 914
|
57 596
|
57 606
|
57 695
|
59 258
|
62 212
|
61 944
|
63 863
|
74 695
|
85 069
|
|
| Accumulated Depreciation |
101 538
|
104 904
|
105 334
|
103 919
|
105 628
|
109 213
|
114 226
|
118 305
|
123 398
|
127 505
|
131 234
|
134 030
|
139 214
|
140 854
|
143 026
|
144 362
|
147 404
|
150 159
|
151 648
|
154 919
|
159 313
|
165 148
|
167 490
|
173 026
|
|
| Intangible Assets |
2 121
|
1 563
|
1 198
|
1 775
|
3 103
|
3 338
|
3 018
|
2 138
|
1 504
|
1 131
|
762
|
596
|
839
|
780
|
715
|
596
|
1 020
|
1 154
|
1 050
|
989
|
947
|
1 148
|
2 166
|
1 950
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
367
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
3 429
|
3 018
|
2 122
|
417
|
69
|
745
|
38
|
198
|
126
|
19
|
26
|
20
|
18
|
14
|
0
|
5
|
6
|
3
|
2
|
5
|
2
|
5
|
7
|
8
|
|
| Long-Term Investments |
37 519
|
30 269
|
42 112
|
38 474
|
51 471
|
47 687
|
31 164
|
21 239
|
25 133
|
22 584
|
22 947
|
27 518
|
32 200
|
43 296
|
41 274
|
50 674
|
56 406
|
53 670
|
40 962
|
47 777
|
47 824
|
44 731
|
51 235
|
45 035
|
|
| Other Long-Term Assets |
7 028
|
7 929
|
7 514
|
7 130
|
8 833
|
9 170
|
9 646
|
8 886
|
8 311
|
7 761
|
6 772
|
6 272
|
2 172
|
5 921
|
3 390
|
4 160
|
5 069
|
4 843
|
3 861
|
5 377
|
5 591
|
5 941
|
8 483
|
13 156
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
367
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
183 383
N/A
|
177 829
-3%
|
190 155
+7%
|
178 197
-6%
|
192 247
+8%
|
194 616
+1%
|
178 767
-8%
|
162 543
-9%
|
159 404
-2%
|
155 317
-3%
|
156 255
+1%
|
164 007
+5%
|
176 700
+8%
|
196 865
+11%
|
196 293
0%
|
217 127
+11%
|
235 874
+9%
|
244 533
+4%
|
235 248
-4%
|
271 536
+15%
|
289 630
+7%
|
309 438
+7%
|
341 449
+10%
|
357 196
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
21 545
|
22 849
|
23 374
|
22 504
|
22 312
|
25 199
|
24 815
|
17 773
|
20 071
|
20 807
|
20 881
|
20 710
|
22 410
|
21 859
|
19 498
|
19 076
|
20 663
|
20 831
|
15 850
|
17 927
|
21 846
|
19 726
|
23 114
|
23 885
|
|
| Accrued Liabilities |
5 779
|
6 884
|
8 634
|
6 943
|
6 298
|
6 282
|
5 588
|
4 361
|
4 407
|
4 333
|
4 240
|
4 615
|
4 717
|
4 633
|
4 926
|
5 068
|
5 068
|
5 272
|
4 923
|
4 878
|
4 987
|
5 106
|
5 408
|
5 819
|
|
| Short-Term Debt |
17 361
|
19 451
|
15 522
|
6 896
|
5 015
|
9 645
|
13 772
|
19 820
|
6 422
|
5 953
|
8 306
|
3 100
|
1 861
|
2 241
|
1 700
|
1 420
|
1 385
|
1 128
|
1 353
|
1 570
|
1 997
|
2 080
|
1 607
|
1 490
|
|
| Current Portion of Long-Term Debt |
9 085
|
2 514
|
16 269
|
8 164
|
9 684
|
5 823
|
976
|
5 454
|
1 461
|
5 006
|
7 571
|
593
|
339
|
5 165
|
95
|
3 081
|
5 245
|
95
|
161
|
5 157
|
2 930
|
253
|
253
|
1 070
|
|
| Other Current Liabilities |
9 097
|
9 923
|
12 344
|
9 839
|
9 389
|
10 483
|
8 169
|
8 037
|
9 937
|
10 219
|
10 637
|
11 440
|
15 025
|
13 221
|
12 790
|
14 215
|
14 100
|
14 782
|
13 827
|
18 828
|
18 708
|
24 433
|
23 747
|
26 061
|
|
| Total Current Liabilities |
62 867
|
61 621
|
76 143
|
54 346
|
52 698
|
57 432
|
53 320
|
55 445
|
42 298
|
46 318
|
51 635
|
40 458
|
44 352
|
47 119
|
39 009
|
42 860
|
46 461
|
42 108
|
36 114
|
48 360
|
50 468
|
51 598
|
54 129
|
58 325
|
|
| Long-Term Debt |
37 348
|
37 592
|
21 365
|
23 149
|
13 958
|
12 553
|
14 282
|
9 469
|
13 066
|
8 234
|
946
|
8 330
|
8 341
|
3 206
|
8 211
|
5 357
|
3 210
|
8 299
|
8 348
|
3 217
|
702
|
2 510
|
3 305
|
2 481
|
|
| Deferred Income Tax |
6 452
|
4 919
|
10 219
|
11 891
|
18 735
|
17 549
|
11 175
|
6 917
|
8 249
|
6 886
|
5 701
|
6 713
|
6 445
|
10 173
|
8 455
|
11 334
|
11 563
|
10 347
|
6 629
|
10 625
|
11 117
|
9 820
|
12 927
|
11 561
|
|
| Minority Interest |
3 338
|
3 220
|
3 359
|
3 525
|
3 652
|
3 890
|
3 778
|
3 780
|
3 935
|
588
|
643
|
691
|
735
|
790
|
795
|
801
|
773
|
790
|
780
|
727
|
777
|
825
|
904
|
1 022
|
|
| Other Liabilities |
6 425
|
6 567
|
6 796
|
4 639
|
5 016
|
5 079
|
4 470
|
4 653
|
4 980
|
4 703
|
4 765
|
4 832
|
4 940
|
5 054
|
4 982
|
5 012
|
5 068
|
5 494
|
5 441
|
5 818
|
5 637
|
5 508
|
5 181
|
5 279
|
|
| Total Liabilities |
116 430
N/A
|
113 919
-2%
|
117 882
+3%
|
97 550
-17%
|
94 059
-4%
|
96 503
+3%
|
87 025
-10%
|
80 264
-8%
|
72 528
-10%
|
66 729
-8%
|
63 690
-5%
|
61 024
-4%
|
64 813
+6%
|
66 342
+2%
|
61 452
-7%
|
65 364
+6%
|
67 075
+3%
|
67 038
0%
|
57 312
-15%
|
68 747
+20%
|
68 701
0%
|
70 261
+2%
|
76 446
+9%
|
78 668
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
15 994
|
15 994
|
15 994
|
15 994
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
|
| Retained Earnings |
33 162
|
33 224
|
34 965
|
41 857
|
46 137
|
49 203
|
52 189
|
49 809
|
51 392
|
54 129
|
57 813
|
64 593
|
72 130
|
81 305
|
89 735
|
97 904
|
113 490
|
122 657
|
136 643
|
154 793
|
166 062
|
192 092
|
206 309
|
220 195
|
|
| Additional Paid In Capital |
13 372
|
13 372
|
13 381
|
13 376
|
15 695
|
15 113
|
15 113
|
15 113
|
15 113
|
15 113
|
15 113
|
15 113
|
15 114
|
15 113
|
15 113
|
15 113
|
15 113
|
15 115
|
15 115
|
15 115
|
15 115
|
15 052
|
15 052
|
15 058
|
|
| Unrealized Security Profit/Loss |
5 168
|
2 708
|
9 513
|
10 840
|
19 407
|
17 452
|
8 257
|
3 124
|
5 805
|
4 588
|
5 189
|
8 025
|
10 420
|
18 378
|
0
|
23 402
|
27 411
|
25 224
|
16 933
|
24 039
|
24 226
|
21 725
|
26 685
|
21 072
|
|
| Treasury Stock |
379
|
647
|
767
|
726
|
372
|
1 176
|
1 600
|
2 127
|
2 142
|
1 310
|
1 254
|
1 263
|
1 397
|
2 024
|
0
|
489
|
4 522
|
2 145
|
6 333
|
7 984
|
3 292
|
10 299
|
7 209
|
6 271
|
|
| Other Equity |
364
|
744
|
816
|
694
|
423
|
221
|
39
|
1 385
|
1 035
|
1 677
|
2 039
|
1 227
|
2 122
|
9
|
2 300
|
1 909
|
435
|
1 098
|
2 164
|
916
|
1 076
|
2 865
|
6 424
|
10 732
|
|
| Total Equity |
66 953
N/A
|
63 907
-5%
|
72 270
+13%
|
80 647
+12%
|
98 186
+22%
|
98 113
0%
|
91 740
-6%
|
82 276
-10%
|
86 875
+6%
|
88 585
+2%
|
92 564
+4%
|
102 983
+11%
|
111 887
+9%
|
130 523
+17%
|
134 841
+3%
|
151 763
+13%
|
168 799
+11%
|
177 495
+5%
|
177 936
+0%
|
202 789
+14%
|
220 929
+9%
|
239 177
+8%
|
265 003
+11%
|
278 528
+5%
|
|
| Total Liabilities & Equity |
183 383
N/A
|
177 826
-3%
|
190 152
+7%
|
178 197
-6%
|
192 245
+8%
|
194 616
+1%
|
178 765
-8%
|
162 540
-9%
|
159 403
-2%
|
155 314
-3%
|
156 254
+1%
|
164 007
+5%
|
176 700
+8%
|
196 865
+11%
|
196 293
0%
|
217 127
+11%
|
235 874
+9%
|
244 533
+4%
|
235 248
-4%
|
271 536
+15%
|
289 630
+7%
|
309 438
+7%
|
341 449
+10%
|
357 196
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
104
|
101
|
100
|
100
|
104
|
101
|
99
|
96
|
96
|
94
|
92
|
92
|
92
|
90
|
89
|
87
|
85
|
84
|
83
|
248
|
246
|
242
|
239
|
234
|
|