Taiheiyo Cement Corp
TSE:5233
Balance Sheet
Balance Sheet Decomposition
Taiheiyo Cement Corp
Current Assets | 479.1B |
Cash & Short-Term Investments | 98.1B |
Receivables | 226.1B |
Other Current Assets | 154.9B |
Non-Current Assets | 888.2B |
Long-Term Investments | 124.1B |
PP&E | 657.8B |
Intangibles | 40.8B |
Other Non-Current Assets | 65.5B |
Current Liabilities | 410.9B |
Accounts Payable | 123.5B |
Accrued Liabilities | 3.2B |
Short-Term Debt | 23B |
Other Current Liabilities | 261.2B |
Non-Current Liabilities | 408B |
Long-Term Debt | 229.5B |
Other Non-Current Liabilities | 178.5B |
Balance Sheet
Taiheiyo Cement 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 |
59 369
|
53 859
|
53 539
|
60 516
|
53 766
|
56 561
|
51 641
|
73 074
|
60 271
|
79 842
|
|
Cash Equivalents |
59 369
|
53 859
|
53 539
|
60 516
|
53 766
|
56 561
|
51 641
|
73 074
|
60 271
|
79 842
|
|
Total Receivables |
184 164
|
181 573
|
163 472
|
174 717
|
195 609
|
196 308
|
174 542
|
163 511
|
168 146
|
184 271
|
|
Accounts Receivables |
174 677
|
176 021
|
160 454
|
170 821
|
192 145
|
192 887
|
171 253
|
160 954
|
166 225
|
182 812
|
|
Other Receivables |
9 487
|
5 552
|
3 018
|
3 896
|
3 464
|
3 421
|
3 289
|
2 557
|
1 921
|
1 459
|
|
Inventory |
69 556
|
74 022
|
75 296
|
75 965
|
73 337
|
76 720
|
78 282
|
75 373
|
94 188
|
138 372
|
|
Other Current Assets |
25 215
|
20 527
|
16 611
|
21 697
|
10 563
|
11 718
|
14 037
|
15 375
|
17 945
|
27 923
|
|
Total Current Assets |
338 304
|
329 981
|
308 918
|
332 895
|
333 275
|
341 307
|
318 502
|
327 333
|
340 550
|
430 408
|
|
PP&E Net |
470 316
|
490 565
|
487 611
|
497 151
|
505 438
|
520 939
|
544 553
|
540 342
|
557 829
|
620 083
|
|
PP&E Gross |
470 316
|
490 565
|
487 611
|
497 151
|
505 438
|
520 939
|
544 553
|
540 342
|
557 829
|
620 083
|
|
Accumulated Depreciation |
1 091 152
|
1 117 607
|
1 073 718
|
1 120 797
|
1 141 883
|
1 160 133
|
1 181 243
|
1 185 407
|
1 219 920
|
1 277 088
|
|
Intangible Assets |
31 338
|
32 539
|
37 487
|
34 251
|
32 261
|
30 554
|
29 635
|
28 033
|
27 486
|
39 665
|
|
Goodwill |
10 890
|
9 297
|
6 432
|
3 409
|
777
|
321
|
179
|
159
|
80
|
101
|
|
Note Receivable |
1 183
|
1 249
|
0
|
3 238
|
2 941
|
1 754
|
1 880
|
1 538
|
1 391
|
2 376
|
|
Long-Term Investments |
98 890
|
113 747
|
115 443
|
84 781
|
86 834
|
83 692
|
82 931
|
91 926
|
118 359
|
117 839
|
|
Other Long-Term Assets |
64 643
|
63 224
|
57 057
|
59 690
|
58 585
|
55 861
|
55 243
|
54 896
|
57 312
|
58 390
|
|
Other Assets |
10 890
|
9 297
|
6 432
|
3 409
|
777
|
321
|
179
|
159
|
80
|
101
|
|
Total Assets |
1 015 564
N/A
|
1 040 602
+2%
|
1 014 075
-3%
|
1 015 415
+0%
|
1 020 111
+0%
|
1 034 428
+1%
|
1 032 923
0%
|
1 044 227
+1%
|
1 103 007
+6%
|
1 268 862
+15%
|
|
Liabilities | |||||||||||
Accounts Payable |
83 691
|
85 036
|
73 893
|
79 676
|
95 783
|
104 991
|
88 760
|
81 340
|
88 436
|
95 775
|
|
Accrued Liabilities |
5 538
|
5 642
|
5 723
|
5 742
|
6 021
|
6 046
|
6 158
|
6 265
|
6 246
|
5 677
|
|
Short-Term Debt |
149 237
|
124 254
|
110 048
|
89 296
|
77 935
|
84 410
|
93 750
|
64 967
|
86 765
|
117 676
|
|
Current Portion of Long-Term Debt |
79 500
|
79 942
|
50 823
|
56 252
|
90 281
|
64 971
|
45 667
|
58 643
|
43 685
|
79 654
|
|
Other Current Liabilities |
90 882
|
82 943
|
80 742
|
77 944
|
90 526
|
88 972
|
79 436
|
93 616
|
84 636
|
87 002
|
|
Total Current Liabilities |
408 848
|
377 817
|
321 229
|
308 910
|
360 546
|
349 390
|
313 771
|
304 831
|
309 768
|
385 784
|
|
Long-Term Debt |
229 329
|
217 558
|
249 288
|
216 666
|
139 234
|
170 192
|
170 813
|
168 351
|
186 695
|
270 416
|
|
Deferred Income Tax |
20 906
|
9 084
|
3 527
|
8 378
|
8 024
|
7 630
|
7 491
|
8 130
|
10 020
|
18 329
|
|
Minority Interest |
33 055
|
44 845
|
38 787
|
38 215
|
37 058
|
35 935
|
36 563
|
35 899
|
34 181
|
33 899
|
|
Other Liabilities |
83 169
|
88 653
|
82 958
|
81 427
|
79 981
|
56 571
|
67 607
|
56 094
|
51 725
|
65 476
|
|
Total Liabilities |
775 307
N/A
|
737 957
-5%
|
695 789
-6%
|
653 596
-6%
|
624 843
-4%
|
619 718
-1%
|
596 245
-4%
|
573 305
-4%
|
592 389
+3%
|
773 904
+31%
|
|
Equity | |||||||||||
Common Stock |
86 174
|
86 174
|
86 174
|
86 174
|
86 174
|
86 174
|
86 174
|
86 174
|
86 174
|
86 174
|
|
Retained Earnings |
121 212
|
158 939
|
188 731
|
228 914
|
260 016
|
294 265
|
326 086
|
365 593
|
384 154
|
342 880
|
|
Additional Paid In Capital |
50 690
|
50 757
|
50 925
|
59 548
|
60 339
|
60 408
|
60 233
|
60 292
|
49 729
|
49 729
|
|
Unrealized Security Profit/Loss |
9 336
|
11 203
|
0
|
14 895
|
15 998
|
13 707
|
11 691
|
17 327
|
16 634
|
15 648
|
|
Treasury Stock |
936
|
934
|
0
|
10 911
|
10 947
|
16 081
|
16 098
|
26 113
|
13 766
|
13 738
|
|
Other Equity |
26 219
|
3 494
|
15 985
|
16 801
|
16 312
|
23 763
|
31 408
|
32 351
|
12 307
|
14 265
|
|
Total Equity |
240 257
N/A
|
302 645
+26%
|
318 286
+5%
|
361 819
+14%
|
395 268
+9%
|
414 710
+5%
|
436 678
+5%
|
470 922
+8%
|
510 618
+8%
|
494 958
-3%
|
|
Total Liabilities & Equity |
1 015 564
N/A
|
1 040 602
+2%
|
1 014 075
-3%
|
1 015 415
+0%
|
1 020 111
+0%
|
1 034 428
+1%
|
1 032 923
0%
|
1 044 227
+1%
|
1 103 007
+6%
|
1 268 862
+15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
123
|
123
|
123
|
123
|
124
|
122
|
122
|
119
|
117
|
117
|