DIC Corp
TSE:4631
Balance Sheet
Balance Sheet Decomposition
DIC Corp
Current Assets | 620.2B |
Cash & Short-Term Investments | 87.5B |
Receivables | 221.2B |
Other Current Assets | 311.5B |
Non-Current Assets | 624.7B |
Long-Term Investments | 63.9B |
PP&E | 373.9B |
Intangibles | 68.9B |
Other Non-Current Assets | 118B |
Current Liabilities | 348.7B |
Accounts Payable | 140.1B |
Accrued Liabilities | 5B |
Short-Term Debt | 45.4B |
Other Current Liabilities | 158.2B |
Non-Current Liabilities | 532.2B |
Long-Term Debt | 415B |
Other Non-Current Liabilities | 117.2B |
Balance Sheet
DIC Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
16 757
|
15 363
|
17 241
|
17 883
|
19 782
|
16 786
|
44 885
|
38 253
|
63 380
|
87 533
|
|
Cash Equivalents |
16 757
|
15 363
|
17 241
|
17 883
|
19 782
|
16 786
|
44 885
|
38 253
|
63 380
|
87 533
|
|
Total Receivables |
203 964
|
210 352
|
204 530
|
216 205
|
200 041
|
201 795
|
188 424
|
233 957
|
243 404
|
221 197
|
|
Accounts Receivables |
203 964
|
210 352
|
204 530
|
216 205
|
200 041
|
201 795
|
188 424
|
233 957
|
243 404
|
191 132
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30 065
|
|
Inventory |
158 829
|
149 561
|
145 677
|
157 974
|
165 951
|
159 731
|
142 396
|
233 623
|
310 750
|
272 834
|
|
Other Current Assets |
32 930
|
33 382
|
31 289
|
32 914
|
23 878
|
21 607
|
24 292
|
36 281
|
42 433
|
38 624
|
|
Total Current Assets |
412 480
|
408 658
|
398 737
|
424 976
|
409 652
|
399 919
|
399 997
|
542 114
|
659 967
|
620 188
|
|
PP&E Net |
241 937
|
233 145
|
226 660
|
231 677
|
228 151
|
232 176
|
228 078
|
307 684
|
353 536
|
373 892
|
|
PP&E Gross |
241 937
|
233 145
|
226 660
|
231 677
|
228 151
|
232 176
|
228 078
|
307 684
|
353 536
|
373 892
|
|
Accumulated Depreciation |
542 330
|
554 121
|
545 419
|
559 793
|
555 347
|
563 939
|
567 341
|
596 935
|
642 991
|
691 634
|
|
Intangible Assets |
11 946
|
10 350
|
8 441
|
7 385
|
13 748
|
11 042
|
10 693
|
32 131
|
45 123
|
51 134
|
|
Goodwill |
1 365
|
906
|
501
|
199
|
34
|
762
|
819
|
20 182
|
33 641
|
17 782
|
|
Note Receivable |
0
|
110
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
41 727
|
38 540
|
42 405
|
77 920
|
68 576
|
59 966
|
57 879
|
60 110
|
64 696
|
63 858
|
|
Other Long-Term Assets |
94 094
|
87 148
|
88 084
|
89 599
|
81 135
|
99 218
|
120 484
|
109 260
|
104 674
|
118 035
|
|
Other Assets |
1 365
|
906
|
501
|
199
|
34
|
762
|
819
|
20 182
|
33 641
|
17 782
|
|
Total Assets |
803 703
N/A
|
778 857
-3%
|
764 828
-2%
|
831 756
+9%
|
801 296
-4%
|
803 083
+0%
|
817 950
+2%
|
1 071 481
+31%
|
1 261 637
+18%
|
1 244 889
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
111 996
|
95 569
|
94 392
|
117 199
|
118 554
|
108 562
|
95 263
|
145 816
|
154 964
|
140 089
|
|
Accrued Liabilities |
6 659
|
6 914
|
7 050
|
7 071
|
6 283
|
5 724
|
5 480
|
6 125
|
5 555
|
5 037
|
|
Short-Term Debt |
30 637
|
24 632
|
52 744
|
61 385
|
29 986
|
20 139
|
10 275
|
10 437
|
56 056
|
45 405
|
|
Current Portion of Long-Term Debt |
47 150
|
70 202
|
44 231
|
28 234
|
50 459
|
24 700
|
28 157
|
58 223
|
70 535
|
68 553
|
|
Other Current Liabilities |
71 486
|
73 963
|
66 922
|
52 701
|
50 319
|
51 001
|
58 006
|
84 974
|
102 782
|
89 665
|
|
Total Current Liabilities |
291 492
|
271 280
|
265 339
|
266 590
|
255 601
|
210 126
|
197 181
|
305 575
|
389 892
|
348 749
|
|
Long-Term Debt |
172 828
|
164 618
|
144 312
|
176 062
|
184 020
|
207 793
|
228 309
|
315 555
|
382 738
|
415 000
|
|
Deferred Income Tax |
2 517
|
8 555
|
9 598
|
11 653
|
2 807
|
8 768
|
12 525
|
10 725
|
14 443
|
19 351
|
|
Minority Interest |
26 974
|
27 390
|
28 482
|
28 822
|
28 438
|
30 757
|
32 873
|
35 081
|
34 091
|
35 330
|
|
Other Liabilities |
53 736
|
44 547
|
38 562
|
33 500
|
31 534
|
32 899
|
28 571
|
58 618
|
53 476
|
62 522
|
|
Total Liabilities |
553 954
N/A
|
516 390
-7%
|
486 293
-6%
|
516 627
+6%
|
502 400
-3%
|
490 343
-2%
|
499 459
+2%
|
725 554
+45%
|
874 640
+21%
|
880 952
+1%
|
|
Equity | |||||||||||
Common Stock |
96 557
|
96 557
|
96 557
|
96 557
|
96 557
|
96 557
|
96 557
|
96 557
|
96 557
|
96 557
|
|
Retained Earnings |
108 726
|
137 071
|
159 541
|
186 768
|
207 421
|
218 209
|
219 778
|
214 665
|
222 796
|
173 292
|
|
Additional Paid In Capital |
94 161
|
94 161
|
94 094
|
94 445
|
94 445
|
94 456
|
94 468
|
94 468
|
94 234
|
94 234
|
|
Unrealized Security Profit/Loss |
2 914
|
3 688
|
5 248
|
7 874
|
1 407
|
1 676
|
2 903
|
5 449
|
5 360
|
5 542
|
|
Treasury Stock |
896
|
5 911
|
1 213
|
1 828
|
1 823
|
1 823
|
1 800
|
1 780
|
1 785
|
1 586
|
|
Other Equity |
51 713
|
63 099
|
75 692
|
68 687
|
99 111
|
96 335
|
93 415
|
63 432
|
30 165
|
4 102
|
|
Total Equity |
249 749
N/A
|
262 467
+5%
|
278 535
+6%
|
315 129
+13%
|
298 896
-5%
|
312 740
+5%
|
318 491
+2%
|
345 927
+9%
|
386 997
+12%
|
363 937
-6%
|
|
Total Liabilities & Equity |
803 703
N/A
|
778 857
-3%
|
764 828
-2%
|
831 756
+9%
|
801 296
-4%
|
803 083
+0%
|
817 950
+2%
|
1 071 481
+31%
|
1 261 637
+18%
|
1 244 889
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
96
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|