Fancl Corp
TSE:4921
Balance Sheet
Balance Sheet Decomposition
Fancl Corp
Current Assets | 65.7B |
Cash & Short-Term Investments | 36.9B |
Receivables | 13.8B |
Other Current Assets | 15B |
Non-Current Assets | 40.5B |
Long-Term Investments | 125m |
PP&E | 33.9B |
Intangibles | 2.5B |
Other Non-Current Assets | 3.9B |
Current Liabilities | 25.5B |
Accounts Payable | 2.4B |
Accrued Liabilities | 695m |
Other Current Liabilities | 22.3B |
Non-Current Liabilities | 2.1B |
Other Non-Current Liabilities | 2.1B |
Balance Sheet
Fancl 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 |
20 374
|
18 652
|
18 034
|
31 609
|
36 641
|
18 635
|
27 991
|
25 487
|
30 108
|
37 039
|
|
Cash Equivalents |
20 374
|
18 652
|
18 034
|
31 609
|
36 641
|
18 635
|
27 991
|
25 487
|
30 108
|
37 039
|
|
Short-Term Investments |
12 003
|
0
|
8 006
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
10 352
|
8 672
|
9 946
|
11 022
|
13 636
|
15 409
|
11 850
|
13 374
|
11 815
|
11 588
|
|
Accounts Receivables |
10 352
|
8 672
|
9 946
|
11 022
|
13 636
|
15 409
|
11 850
|
13 374
|
11 809
|
11 582
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
|
Inventory |
4 966
|
6 085
|
7 361
|
7 619
|
8 299
|
11 455
|
12 181
|
11 653
|
11 128
|
11 531
|
|
Other Current Assets |
3 280
|
2 536
|
2 970
|
3 276
|
967
|
1 190
|
1 274
|
1 508
|
2 554
|
1 804
|
|
Total Current Assets |
50 975
|
47 951
|
46 317
|
53 526
|
59 543
|
46 689
|
53 296
|
52 022
|
55 605
|
61 962
|
|
PP&E Net |
20 804
|
25 865
|
26 562
|
27 049
|
26 603
|
27 526
|
35 324
|
39 642
|
37 941
|
35 213
|
|
PP&E Gross |
20 804
|
25 865
|
26 562
|
27 049
|
26 603
|
27 526
|
35 324
|
39 642
|
37 941
|
35 213
|
|
Accumulated Depreciation |
25 853
|
26 080
|
27 512
|
28 439
|
29 754
|
31 232
|
32 496
|
34 680
|
37 991
|
40 394
|
|
Intangible Assets |
3 420
|
2 980
|
2 639
|
2 045
|
2 465
|
2 229
|
2 246
|
2 253
|
2 587
|
2 485
|
|
Note Receivable |
0
|
0
|
0
|
305
|
205
|
100
|
0
|
100
|
50
|
100
|
|
Long-Term Investments |
7 471
|
6 156
|
5 725
|
197
|
170
|
220
|
270
|
243
|
169
|
169
|
|
Other Long-Term Assets |
3 130
|
2 359
|
2 224
|
2 555
|
3 394
|
3 543
|
3 342
|
3 273
|
3 769
|
4 015
|
|
Total Assets |
85 800
N/A
|
85 311
-1%
|
83 767
-2%
|
85 677
+2%
|
92 380
+8%
|
80 307
-13%
|
94 478
+18%
|
97 533
+3%
|
100 121
+3%
|
103 944
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
2 258
|
2 115
|
2 547
|
2 307
|
3 025
|
3 253
|
2 918
|
2 770
|
3 431
|
3 378
|
|
Accrued Liabilities |
1 730
|
1 557
|
1 711
|
1 671
|
2 293
|
2 481
|
2 181
|
1 293
|
1 234
|
1 223
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
84
|
82
|
88
|
65
|
77
|
63
|
62
|
53
|
50
|
116
|
|
Other Current Liabilities |
7 309
|
6 640
|
7 797
|
7 267
|
10 029
|
12 154
|
10 574
|
10 682
|
9 658
|
11 375
|
|
Total Current Liabilities |
11 381
|
10 394
|
12 143
|
11 310
|
15 424
|
17 951
|
15 735
|
14 798
|
14 373
|
16 092
|
|
Long-Term Debt |
111
|
84
|
81
|
62
|
63
|
98
|
10 301
|
10 213
|
10 135
|
10 185
|
|
Other Liabilities |
2 154
|
1 619
|
1 904
|
1 903
|
1 296
|
1 342
|
1 304
|
1 307
|
1 540
|
2 005
|
|
Total Liabilities |
13 646
N/A
|
12 097
-11%
|
14 128
+17%
|
13 275
-6%
|
16 783
+26%
|
19 391
+16%
|
27 340
+41%
|
26 318
-4%
|
26 048
-1%
|
28 282
+9%
|
|
Equity | |||||||||||
Common Stock |
10 795
|
10 795
|
10 795
|
10 795
|
10 795
|
10 795
|
10 795
|
10 795
|
10 795
|
10 795
|
|
Retained Earnings |
51 551
|
52 047
|
50 863
|
53 110
|
55 587
|
59 768
|
64 852
|
68 710
|
71 406
|
72 226
|
|
Additional Paid In Capital |
11 706
|
11 706
|
11 706
|
11 706
|
11 706
|
11 706
|
11 706
|
11 706
|
12 003
|
12 189
|
|
Unrealized Security Profit/Loss |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
1 917
|
1 362
|
0
|
3 170
|
2 338
|
21 160
|
19 938
|
19 726
|
20 003
|
19 479
|
|
Other Equity |
14
|
28
|
19
|
39
|
153
|
193
|
277
|
270
|
128
|
69
|
|
Total Equity |
72 154
N/A
|
73 214
+1%
|
69 639
-5%
|
72 402
+4%
|
75 597
+4%
|
60 916
-19%
|
67 138
+10%
|
71 215
+6%
|
74 073
+4%
|
75 662
+2%
|
|
Total Liabilities & Equity |
85 800
N/A
|
85 311
-1%
|
83 767
-2%
|
85 677
+2%
|
92 380
+8%
|
80 307
-13%
|
94 478
+18%
|
97 533
+3%
|
100 121
+3%
|
103 944
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
127
|
128
|
125
|
126
|
127
|
120
|
121
|
121
|
121
|
121
|