Itochu Techno-Solutions Corp
TSE:4739
Balance Sheet
Balance Sheet Decomposition
Itochu Techno-Solutions Corp
Current Assets | 411.3B |
Cash & Short-Term Investments | 100.3B |
Receivables | 127.2B |
Other Current Assets | 183.8B |
Non-Current Assets | 118.2B |
Long-Term Investments | 50.8B |
PP&E | 45.9B |
Intangibles | 10.7B |
Other Non-Current Assets | 10.7B |
Current Liabilities | 179.5B |
Accounts Payable | 52.5B |
Other Current Liabilities | 127B |
Non-Current Liabilities | 45.3B |
Long-Term Debt | 30.8B |
Other Non-Current Liabilities | 14.5B |
Balance Sheet
Itochu Techno-Solutions Corp
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
38 769
|
30 675
|
36 677
|
48 213
|
51 003
|
58 878
|
74 615
|
80 944
|
94 078
|
92 530
|
|
Cash Equivalents |
38 769
|
30 675
|
36 677
|
48 213
|
51 003
|
58 878
|
74 615
|
80 944
|
94 078
|
92 530
|
|
Short-Term Investments |
15 998
|
36 011
|
29 364
|
25 017
|
23 333
|
20 089
|
20 301
|
24 822
|
22 425
|
21 848
|
|
Total Receivables |
81 279
|
108 228
|
109 982
|
115 473
|
130 370
|
132 348
|
137 736
|
140 171
|
150 892
|
158 195
|
|
Accounts Receivables |
81 279
|
92 852
|
96 047
|
99 746
|
112 705
|
111 825
|
114 852
|
117 192
|
129 164
|
135 482
|
|
Other Receivables |
0
|
15 376
|
13 935
|
15 727
|
17 665
|
20 523
|
22 884
|
22 979
|
21 728
|
22 713
|
|
Inventory |
29 464
|
20 973
|
18 488
|
24 045
|
25 577
|
28 907
|
29 044
|
41 197
|
43 437
|
55 683
|
|
Other Current Assets |
51 575
|
31 358
|
34 502
|
37 446
|
42 509
|
58 099
|
63 039
|
66 540
|
70 268
|
76 804
|
|
Total Current Assets |
217 085
|
227 245
|
229 013
|
250 194
|
272 792
|
298 321
|
324 735
|
353 674
|
381 100
|
405 060
|
|
PP&E Net |
36 072
|
34 780
|
35 514
|
36 365
|
34 857
|
34 488
|
55 382
|
45 009
|
51 992
|
47 255
|
|
PP&E Gross |
36 072
|
34 780
|
35 514
|
36 365
|
34 857
|
34 488
|
55 382
|
45 009
|
51 992
|
47 255
|
|
Accumulated Depreciation |
21 488
|
25 445
|
27 917
|
31 183
|
34 353
|
37 990
|
51 148
|
62 328
|
38 094
|
44 483
|
|
Intangible Assets |
9 961
|
10 534
|
11 548
|
12 560
|
10 538
|
8 937
|
8 477
|
7 319
|
5 702
|
5 498
|
|
Goodwill |
2 945
|
4 660
|
4 245
|
3 899
|
4 470
|
4 233
|
10 406
|
11 702
|
7 810
|
4 956
|
|
Long-Term Investments |
4 984
|
11 370
|
15 125
|
14 653
|
15 612
|
17 801
|
23 756
|
27 756
|
47 737
|
53 442
|
|
Other Long-Term Assets |
11 182
|
14 145
|
12 487
|
15 452
|
15 613
|
15 156
|
16 060
|
17 288
|
13 380
|
11 834
|
|
Other Assets |
2 945
|
4 660
|
4 245
|
3 899
|
4 470
|
4 233
|
10 406
|
11 702
|
7 810
|
4 956
|
|
Total Assets |
282 229
N/A
|
302 734
+7%
|
307 932
+2%
|
333 123
+8%
|
353 882
+6%
|
378 936
+7%
|
438 816
+16%
|
462 748
+5%
|
507 721
+10%
|
528 045
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
35 494
|
36 766
|
37 241
|
38 604
|
38 026
|
43 365
|
43 633
|
43 874
|
43 755
|
53 617
|
|
Accrued Liabilities |
6 624
|
5 501
|
3 824
|
3 139
|
3 382
|
4 375
|
6 080
|
4 430
|
7 049
|
5 663
|
|
Short-Term Debt |
450
|
0
|
0
|
0
|
0
|
540
|
1 258
|
1 220
|
542
|
498
|
|
Current Portion of Long-Term Debt |
4 901
|
6 869
|
6 179
|
5 658
|
5 992
|
4 939
|
13 560
|
11 639
|
13 555
|
14 492
|
|
Other Current Liabilities |
47 873
|
61 813
|
61 314
|
74 223
|
78 529
|
82 184
|
98 073
|
111 641
|
108 776
|
108 745
|
|
Total Current Liabilities |
95 342
|
110 949
|
108 558
|
121 624
|
125 929
|
135 403
|
162 604
|
172 804
|
173 677
|
183 015
|
|
Long-Term Debt |
12 571
|
12 236
|
10 207
|
10 016
|
10 912
|
12 243
|
31 222
|
22 169
|
38 866
|
32 573
|
|
Deferred Income Tax |
1 088
|
724
|
474
|
327
|
324
|
341
|
387
|
378
|
392
|
435
|
|
Minority Interest |
2 400
|
4 030
|
3 758
|
3 525
|
4 281
|
4 404
|
6 892
|
7 809
|
7 342
|
6 949
|
|
Other Liabilities |
2 319
|
5 918
|
5 650
|
5 455
|
5 867
|
5 844
|
6 039
|
4 788
|
6 302
|
6 422
|
|
Total Liabilities |
113 720
N/A
|
133 857
+18%
|
128 647
-4%
|
140 947
+10%
|
147 313
+5%
|
158 235
+7%
|
207 144
+31%
|
207 948
+0%
|
226 579
+9%
|
229 394
+1%
|
|
Equity | |||||||||||
Common Stock |
21 763
|
21 763
|
21 763
|
21 763
|
21 763
|
21 763
|
21 763
|
21 763
|
21 764
|
21 764
|
|
Retained Earnings |
117 408
|
121 530
|
132 677
|
146 537
|
160 544
|
174 460
|
188 149
|
205 402
|
225 273
|
238 326
|
|
Additional Paid In Capital |
33 076
|
33 076
|
33 076
|
33 076
|
33 152
|
33 193
|
30 526
|
32 048
|
32 701
|
32 812
|
|
Unrealized Security Profit/Loss |
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
4 223
|
9 225
|
9 231
|
9 231
|
9 621
|
9 622
|
9 613
|
9 582
|
9 535
|
9 519
|
|
Other Equity |
508
|
1 733
|
1 000
|
31
|
731
|
907
|
847
|
5 169
|
10 939
|
15 268
|
|
Total Equity |
168 509
N/A
|
168 877
+0%
|
179 285
+6%
|
192 176
+7%
|
206 569
+7%
|
220 701
+7%
|
231 672
+5%
|
254 800
+10%
|
281 142
+10%
|
298 651
+6%
|
|
Total Liabilities & Equity |
282 229
N/A
|
302 734
+7%
|
307 932
+2%
|
333 123
+8%
|
353 882
+6%
|
378 936
+7%
|
438 816
+16%
|
462 748
+5%
|
507 721
+10%
|
528 045
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
235
|
231
|
231
|
231
|
231
|
231
|
231
|
231
|
231
|
231
|