NOF Corp
TSE:4403
Balance Sheet
Balance Sheet Decomposition
NOF Corp
Current Assets | 204.9B |
Cash & Short-Term Investments | 91.7B |
Receivables | 58B |
Other Current Assets | 55.2B |
Non-Current Assets | 136.6B |
Long-Term Investments | 51.2B |
PP&E | 74.7B |
Intangibles | 2.2B |
Other Non-Current Assets | 8.5B |
Current Liabilities | 54.1B |
Accounts Payable | 23.1B |
Accrued Liabilities | 5.4B |
Short-Term Debt | 1.6B |
Other Current Liabilities | 24B |
Non-Current Liabilities | 22.3B |
Long-Term Debt | 3.3B |
Other Non-Current Liabilities | 19B |
Balance Sheet
NOF Corp
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
14 539
|
19 081
|
30 077
|
37 665
|
40 767
|
51 849
|
78 669
|
85 430
|
92 520
|
91 744
|
|
Cash Equivalents |
14 539
|
19 081
|
30 077
|
37 665
|
40 767
|
51 849
|
78 669
|
85 430
|
92 520
|
91 744
|
|
Total Receivables |
34 009
|
37 011
|
38 314
|
42 851
|
47 778
|
40 904
|
41 765
|
45 052
|
48 786
|
57 968
|
|
Accounts Receivables |
34 009
|
37 011
|
38 314
|
42 851
|
47 778
|
40 904
|
41 765
|
45 052
|
48 034
|
57 968
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
752
|
0
|
|
Inventory |
35 124
|
33 086
|
31 518
|
33 017
|
36 198
|
34 913
|
32 326
|
39 900
|
49 736
|
51 006
|
|
Other Current Assets |
5 209
|
4 815
|
4 187
|
2 234
|
2 425
|
2 449
|
2 416
|
2 940
|
2 708
|
4 145
|
|
Total Current Assets |
88 881
|
93 993
|
104 096
|
115 767
|
127 168
|
130 115
|
155 176
|
173 322
|
193 750
|
204 863
|
|
PP&E Net |
57 973
|
56 914
|
57 596
|
57 606
|
57 695
|
59 258
|
62 212
|
61 944
|
63 863
|
74 695
|
|
PP&E Gross |
57 973
|
56 914
|
57 596
|
57 606
|
57 695
|
59 258
|
62 212
|
61 944
|
63 863
|
74 695
|
|
Accumulated Depreciation |
140 854
|
143 026
|
144 362
|
147 404
|
150 159
|
151 648
|
154 919
|
159 313
|
165 148
|
167 490
|
|
Intangible Assets |
780
|
715
|
596
|
1 020
|
1 154
|
1 050
|
989
|
947
|
1 148
|
2 166
|
|
Note Receivable |
14
|
0
|
5
|
6
|
3
|
2
|
5
|
2
|
5
|
7
|
|
Long-Term Investments |
43 296
|
41 274
|
50 674
|
56 406
|
53 670
|
40 962
|
47 777
|
47 824
|
44 731
|
51 192
|
|
Other Long-Term Assets |
5 921
|
3 390
|
4 160
|
5 069
|
4 843
|
3 861
|
5 377
|
5 591
|
5 941
|
8 526
|
|
Total Assets |
196 865
N/A
|
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%
|
|
Liabilities | |||||||||||
Accounts Payable |
21 859
|
19 498
|
19 076
|
20 663
|
20 831
|
15 850
|
17 927
|
21 846
|
19 726
|
23 114
|
|
Accrued Liabilities |
4 633
|
4 926
|
5 068
|
5 068
|
5 272
|
4 923
|
4 878
|
4 987
|
5 106
|
5 408
|
|
Short-Term Debt |
2 241
|
1 700
|
1 420
|
1 385
|
1 128
|
1 353
|
1 570
|
1 997
|
2 080
|
1 607
|
|
Current Portion of Long-Term Debt |
5 165
|
95
|
3 081
|
5 245
|
95
|
161
|
5 157
|
2 930
|
253
|
253
|
|
Other Current Liabilities |
13 221
|
12 790
|
14 215
|
14 100
|
14 782
|
13 827
|
18 828
|
18 708
|
24 433
|
23 747
|
|
Total Current Liabilities |
47 119
|
39 009
|
42 860
|
46 461
|
42 108
|
36 114
|
48 360
|
50 468
|
51 598
|
54 129
|
|
Long-Term Debt |
3 206
|
8 211
|
5 357
|
3 210
|
8 299
|
8 348
|
3 217
|
702
|
2 510
|
3 305
|
|
Deferred Income Tax |
10 173
|
8 455
|
11 334
|
11 563
|
10 347
|
6 629
|
10 625
|
11 117
|
9 820
|
12 927
|
|
Minority Interest |
790
|
795
|
801
|
773
|
790
|
780
|
727
|
777
|
825
|
904
|
|
Other Liabilities |
5 054
|
4 982
|
5 012
|
5 068
|
5 494
|
5 441
|
5 818
|
5 637
|
5 508
|
5 181
|
|
Total Liabilities |
66 342
N/A
|
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%
|
|
Equity | |||||||||||
Common Stock |
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
17 742
|
|
Retained Earnings |
81 305
|
89 735
|
97 904
|
113 490
|
122 657
|
136 643
|
154 793
|
166 062
|
192 092
|
206 309
|
|
Additional Paid In Capital |
15 113
|
15 113
|
15 113
|
15 113
|
15 115
|
15 115
|
15 115
|
15 115
|
15 052
|
15 052
|
|
Unrealized Security Profit/Loss |
18 378
|
0
|
23 402
|
27 411
|
25 224
|
16 933
|
24 039
|
24 226
|
21 725
|
26 685
|
|
Treasury Stock |
2 024
|
0
|
489
|
4 522
|
2 145
|
6 333
|
7 984
|
3 292
|
10 299
|
7 209
|
|
Other Equity |
9
|
2 300
|
1 909
|
435
|
1 098
|
2 164
|
916
|
1 076
|
2 865
|
6 424
|
|
Total Equity |
130 523
N/A
|
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%
|
|
Total Liabilities & Equity |
196 865
N/A
|
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%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
90
|
89
|
87
|
85
|
84
|
83
|
248
|
246
|
242
|
239
|