Okamoto Industries Inc
TSE:5122
Balance Sheet
Balance Sheet Decomposition
Okamoto Industries Inc
Current Assets | 84.1B |
Cash & Short-Term Investments | 35.7B |
Receivables | 31.2B |
Other Current Assets | 17.2B |
Non-Current Assets | 56B |
Long-Term Investments | 28.4B |
PP&E | 22.9B |
Intangibles | 1.8B |
Other Non-Current Assets | 2.9B |
Current Liabilities | 37.8B |
Accounts Payable | 27.7B |
Accrued Liabilities | 573m |
Other Current Liabilities | 9.5B |
Non-Current Liabilities | 16.7B |
Long-Term Debt | 144m |
Other Non-Current Liabilities | 16.5B |
Balance Sheet
Okamoto Industries Inc
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
11 071
|
12 953
|
16 257
|
22 266
|
23 676
|
23 070
|
27 202
|
29 687
|
33 445
|
34 221
|
|
Cash Equivalents |
11 071
|
12 953
|
16 257
|
22 266
|
23 676
|
23 070
|
27 202
|
29 687
|
33 445
|
34 221
|
|
Total Receivables |
22 725
|
24 133
|
25 000
|
25 780
|
21 684
|
27 817
|
23 593
|
26 148
|
25 065
|
27 302
|
|
Accounts Receivables |
22 725
|
24 133
|
24 833
|
25 780
|
21 684
|
27 817
|
23 593
|
26 148
|
7 064
|
7 761
|
|
Other Receivables |
0
|
0
|
167
|
0
|
0
|
0
|
0
|
0
|
18 001
|
19 541
|
|
Inventory |
10 802
|
11 295
|
10 921
|
10 623
|
11 982
|
14 037
|
12 656
|
12 059
|
13 208
|
14 959
|
|
Other Current Assets |
1 562
|
1 814
|
1 759
|
1 511
|
7 594
|
1 598
|
1 391
|
1 584
|
1 308
|
1 882
|
|
Total Current Assets |
46 160
|
50 195
|
53 937
|
60 180
|
64 936
|
66 522
|
64 842
|
69 478
|
73 026
|
78 364
|
|
PP&E Net |
14 619
|
16 021
|
15 393
|
16 035
|
21 569
|
22 601
|
21 998
|
19 907
|
19 824
|
20 997
|
|
Intangible Assets |
201
|
203
|
183
|
119
|
224
|
209
|
461
|
1 215
|
642
|
1 066
|
|
Long-Term Investments |
16 339
|
16 532
|
16 202
|
18 069
|
20 043
|
18 338
|
15 473
|
20 739
|
22 626
|
23 930
|
|
Other Long-Term Assets |
1 317
|
434
|
569
|
569
|
692
|
592
|
1 307
|
731
|
1 442
|
2 819
|
|
Total Assets |
78 636
N/A
|
83 385
+6%
|
86 284
+3%
|
94 972
+10%
|
107 464
+13%
|
108 262
+1%
|
104 081
-4%
|
112 070
+8%
|
117 560
+5%
|
127 176
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
17 850
|
19 148
|
18 828
|
18 881
|
20 310
|
22 012
|
20 020
|
19 626
|
22 023
|
25 666
|
|
Accrued Liabilities |
789
|
831
|
892
|
947
|
982
|
1 016
|
1 058
|
1 023
|
1 033
|
1 037
|
|
Short-Term Debt |
2 634
|
2 181
|
2 228
|
2 170
|
2 367
|
2 510
|
2 370
|
2 426
|
2 481
|
2 274
|
|
Current Portion of Long-Term Debt |
0
|
37
|
118
|
1 000
|
265
|
215
|
1 154
|
292
|
388
|
1 143
|
|
Other Current Liabilities |
3 998
|
4 811
|
6 174
|
6 267
|
7 883
|
6 246
|
5 957
|
6 633
|
4 872
|
6 210
|
|
Total Current Liabilities |
25 271
|
27 008
|
28 240
|
29 265
|
31 807
|
31 999
|
30 559
|
30 000
|
30 797
|
36 330
|
|
Long-Term Debt |
1 100
|
1 100
|
1 000
|
100
|
1 233
|
1 044
|
449
|
1 779
|
1 467
|
256
|
|
Deferred Income Tax |
2 399
|
2 075
|
867
|
1 502
|
1 763
|
1 435
|
1 515
|
2 061
|
2 610
|
3 666
|
|
Minority Interest |
0
|
0
|
0
|
0
|
3 323
|
2 891
|
2 588
|
2 793
|
2 954
|
3 104
|
|
Other Liabilities |
5 485
|
6 195
|
6 969
|
7 089
|
7 445
|
7 689
|
7 720
|
7 914
|
7 770
|
7 825
|
|
Total Liabilities |
34 255
N/A
|
36 378
+6%
|
37 076
+2%
|
37 956
+2%
|
45 571
+20%
|
45 058
-1%
|
42 831
-5%
|
44 547
+4%
|
45 598
+2%
|
51 181
+12%
|
|
Equity | |||||||||||
Common Stock |
13 047
|
13 047
|
13 047
|
13 047
|
13 047
|
13 047
|
13 047
|
13 047
|
13 047
|
13 047
|
|
Retained Earnings |
26 633
|
27 258
|
31 866
|
37 521
|
42 781
|
47 306
|
45 658
|
49 480
|
51 241
|
52 115
|
|
Additional Paid In Capital |
359
|
359
|
359
|
359
|
511
|
511
|
448
|
518
|
555
|
555
|
|
Unrealized Security Profit/Loss |
6 763
|
7 843
|
0
|
7 646
|
9 309
|
7 533
|
5 283
|
8 558
|
9 662
|
11 774
|
|
Treasury Stock |
2 443
|
2 197
|
0
|
1 340
|
3 690
|
4 950
|
3 173
|
3 662
|
3 426
|
4 078
|
|
Other Equity |
22
|
697
|
110
|
217
|
65
|
243
|
13
|
418
|
883
|
2 582
|
|
Total Equity |
44 381
N/A
|
47 007
+6%
|
49 208
+5%
|
57 016
+16%
|
61 893
+9%
|
63 204
+2%
|
61 250
-3%
|
67 523
+10%
|
71 962
+7%
|
75 995
+6%
|
|
Total Liabilities & Equity |
78 636
N/A
|
83 385
+6%
|
86 284
+3%
|
94 972
+10%
|
107 464
+13%
|
108 262
+1%
|
104 081
-4%
|
112 070
+8%
|
117 560
+5%
|
127 176
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
21
|
20
|
20
|
20
|
19
|
19
|
19
|
19
|
18
|
18
|