Uchida Esco Co Ltd
TSE:4699
Balance Sheet
Balance Sheet Decomposition
Uchida Esco Co Ltd
Current Assets | 13.9B |
Cash & Short-Term Investments | 9.4B |
Receivables | 4B |
Other Current Assets | 551m |
Non-Current Assets | 2B |
Long-Term Investments | 187.1m |
PP&E | 918.4m |
Intangibles | 113.4m |
Other Non-Current Assets | 782.6m |
Current Liabilities | 5.8B |
Accounts Payable | 1.2B |
Accrued Liabilities | 1.1B |
Short-Term Debt | 260m |
Other Current Liabilities | 3.2B |
Non-Current Liabilities | 1.4B |
Long-Term Debt | 140.5m |
Other Non-Current Liabilities | 1.3B |
Balance Sheet
Uchida Esco Co Ltd
Jul-2012 | Jul-2013 | Jul-2014 | Jul-2015 | Jul-2016 | Jul-2017 | Jul-2018 | Jul-2019 | Jul-2020 | Jul-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 821
|
3 475
|
4 111
|
4 599
|
4 304
|
5 082
|
4 857
|
5 722
|
6 994
|
6 947
|
|
Cash Equivalents |
2 821
|
3 475
|
4 111
|
4 599
|
4 304
|
5 082
|
4 857
|
5 722
|
6 994
|
6 947
|
|
Total Receivables |
3 050
|
3 118
|
4 770
|
2 705
|
3 047
|
2 585
|
2 864
|
3 602
|
3 855
|
7 605
|
|
Accounts Receivables |
3 050
|
3 118
|
4 770
|
2 705
|
3 047
|
2 585
|
2 864
|
3 602
|
3 855
|
7 605
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
174
|
158
|
139
|
68
|
65
|
85
|
84
|
224
|
250
|
266
|
|
Other Current Assets |
210
|
249
|
253
|
236
|
250
|
289
|
126
|
154
|
365
|
323
|
|
Total Current Assets |
6 255
|
7 000
|
9 273
|
7 608
|
7 666
|
8 042
|
7 931
|
9 703
|
11 464
|
15 141
|
|
PP&E Net |
1 066
|
1 074
|
1 100
|
1 090
|
1 194
|
1 183
|
1 217
|
1 188
|
1 198
|
931
|
|
PP&E Gross |
1 066
|
1 074
|
1 100
|
1 090
|
1 194
|
1 183
|
1 217
|
1 188
|
1 198
|
931
|
|
Accumulated Depreciation |
900
|
840
|
802
|
821
|
804
|
860
|
860
|
917
|
956
|
678
|
|
Intangible Assets |
95
|
65
|
69
|
161
|
210
|
209
|
206
|
159
|
134
|
124
|
|
Long-Term Investments |
59
|
75
|
98
|
107
|
92
|
130
|
127
|
122
|
156
|
200
|
|
Other Long-Term Assets |
434
|
458
|
495
|
487
|
489
|
481
|
617
|
732
|
799
|
831
|
|
Total Assets |
7 910
N/A
|
8 673
+10%
|
11 035
+27%
|
9 454
-14%
|
9 651
+2%
|
10 045
+4%
|
10 098
+1%
|
11 904
+18%
|
13 751
+16%
|
17 227
+25%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 645
|
1 662
|
3 443
|
1 386
|
1 560
|
1 286
|
1 303
|
1 911
|
1 617
|
1 604
|
|
Accrued Liabilities |
635
|
738
|
718
|
701
|
706
|
794
|
708
|
895
|
1 254
|
1 434
|
|
Short-Term Debt |
310
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
|
Current Portion of Long-Term Debt |
0
|
3
|
5
|
5
|
8
|
10
|
15
|
26
|
83
|
96
|
|
Other Current Liabilities |
1 387
|
1 622
|
1 713
|
1 840
|
1 612
|
1 741
|
1 596
|
2 095
|
2 620
|
4 040
|
|
Total Current Liabilities |
3 977
|
4 285
|
6 140
|
4 192
|
4 146
|
4 091
|
3 883
|
5 188
|
5 833
|
7 433
|
|
Long-Term Debt |
0
|
22
|
29
|
24
|
41
|
42
|
64
|
82
|
202
|
162
|
|
Other Liabilities |
880
|
889
|
990
|
1 067
|
1 178
|
1 186
|
1 204
|
1 227
|
1 224
|
1 254
|
|
Total Liabilities |
4 857
N/A
|
5 195
+7%
|
7 159
+38%
|
5 284
-26%
|
5 365
+2%
|
5 319
-1%
|
5 151
-3%
|
6 496
+26%
|
7 259
+12%
|
8 848
+22%
|
|
Equity | |||||||||||
Common Stock |
334
|
334
|
334
|
334
|
334
|
334
|
334
|
334
|
334
|
334
|
|
Retained Earnings |
2 422
|
2 838
|
3 262
|
3 563
|
3 737
|
4 129
|
4 361
|
4 803
|
5 851
|
7 712
|
|
Additional Paid In Capital |
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
|
Unrealized Security Profit/Loss |
2
|
7
|
27
|
32
|
0
|
0
|
44
|
45
|
72
|
101
|
|
Treasury Stock |
1
|
1
|
2
|
2
|
0
|
0
|
2
|
2
|
3
|
3
|
|
Other Equity |
0
|
0
|
45
|
56
|
101
|
84
|
90
|
72
|
62
|
66
|
|
Total Equity |
3 052
N/A
|
3 478
+14%
|
3 876
+11%
|
4 170
+8%
|
4 286
+3%
|
4 726
+10%
|
4 947
+5%
|
5 408
+9%
|
6 492
+20%
|
8 378
+29%
|
|
Total Liabilities & Equity |
7 910
N/A
|
8 673
+10%
|
11 035
+27%
|
9 454
-14%
|
9 651
+2%
|
10 045
+4%
|
10 098
+1%
|
11 904
+18%
|
13 751
+16%
|
17 227
+25%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|