Tokyo Steel Manufacturing Co Ltd
TSE:5423
Balance Sheet
Balance Sheet Decomposition
Tokyo Steel Manufacturing Co Ltd
Current Assets | 186.7B |
Cash & Short-Term Investments | 109.2B |
Receivables | 28.6B |
Other Current Assets | 48.8B |
Non-Current Assets | 110.5B |
PP&E | 85.5B |
Intangibles | 340m |
Other Non-Current Assets | 24.7B |
Current Liabilities | 85.3B |
Accounts Payable | 54.8B |
Accrued Liabilities | 15.9B |
Other Current Liabilities | 14.6B |
Non-Current Liabilities | 15.2B |
Other Non-Current Liabilities | 15.2B |
Balance Sheet
Tokyo Steel Manufacturing Co Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 577
|
3 957
|
8 756
|
6 448
|
9 676
|
9 174
|
12 746
|
4 332
|
18 644
|
30 074
|
|
Cash Equivalents |
1 577
|
3 957
|
8 756
|
6 448
|
9 676
|
9 174
|
12 746
|
4 332
|
18 644
|
30 074
|
|
Short-Term Investments |
24 000
|
37 000
|
40 000
|
42 000
|
45 000
|
51 000
|
54 000
|
54 000
|
50 000
|
55 000
|
|
Total Receivables |
20 005
|
17 602
|
12 282
|
14 486
|
18 278
|
20 960
|
15 258
|
18 237
|
30 867
|
36 617
|
|
Accounts Receivables |
16 129
|
17 156
|
11 849
|
14 486
|
18 278
|
20 960
|
15 258
|
18 237
|
30 867
|
36 617
|
|
Other Receivables |
3 876
|
446
|
433
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
26 709
|
18 760
|
13 028
|
19 403
|
27 201
|
30 686
|
22 839
|
27 704
|
46 974
|
47 773
|
|
Other Current Assets |
1 218
|
286
|
436
|
626
|
225
|
364
|
221
|
1 118
|
2 017
|
1 413
|
|
Total Current Assets |
73 509
|
77 605
|
74 502
|
82 963
|
100 380
|
112 184
|
105 064
|
105 391
|
148 502
|
170 877
|
|
PP&E Net |
65 377
|
59 083
|
58 505
|
58 586
|
62 789
|
62 106
|
63 170
|
64 898
|
71 720
|
79 411
|
|
PP&E Gross |
65 377
|
59 083
|
58 505
|
58 586
|
62 789
|
62 106
|
63 170
|
64 898
|
71 720
|
79 411
|
|
Accumulated Depreciation |
390 267
|
395 860
|
398 141
|
400 475
|
393 363
|
396 113
|
398 461
|
400 956
|
399 974
|
402 597
|
|
Intangible Assets |
26
|
48
|
210
|
169
|
183
|
226
|
250
|
231
|
357
|
334
|
|
Note Receivable |
137
|
130
|
129
|
121
|
114
|
106
|
98
|
90
|
81
|
73
|
|
Long-Term Investments |
9 410
|
6 878
|
5 472
|
7 079
|
9 371
|
8 847
|
8 817
|
13 649
|
16 174
|
20 127
|
|
Other Long-Term Assets |
191
|
178
|
1 346
|
1 448
|
1 434
|
2 204
|
914
|
1 628
|
3 491
|
153
|
|
Total Assets |
148 650
N/A
|
143 922
-3%
|
140 164
-3%
|
150 366
+7%
|
174 271
+16%
|
185 673
+7%
|
178 313
-4%
|
185 887
+4%
|
240 325
+29%
|
270 975
+13%
|
|
Liabilities | |||||||||||
Accounts Payable |
21 068
|
16 876
|
12 529
|
19 762
|
29 143
|
30 527
|
19 843
|
27 456
|
45 265
|
49 779
|
|
Accrued Liabilities |
9 397
|
11 169
|
9 385
|
8 299
|
11 425
|
12 908
|
10 427
|
7 735
|
10 491
|
14 618
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
21 000
|
0
|
9 000
|
0
|
0
|
0
|
250
|
935
|
862
|
396
|
|
Other Current Liabilities |
1 906
|
2 454
|
2 688
|
4 457
|
6 148
|
6 267
|
5 803
|
5 888
|
12 225
|
13 257
|
|
Total Current Liabilities |
53 371
|
40 499
|
33 602
|
32 518
|
46 716
|
49 702
|
36 323
|
42 014
|
68 843
|
78 050
|
|
Long-Term Debt |
9 000
|
9 000
|
0
|
0
|
0
|
2 070
|
3 180
|
3 758
|
3 476
|
3 180
|
|
Deferred Income Tax |
2 809
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
793
|
|
Other Liabilities |
7 140
|
7 921
|
8 319
|
8 645
|
9 566
|
8 016
|
8 918
|
9 212
|
9 726
|
9 698
|
|
Total Liabilities |
72 320
N/A
|
59 357
-18%
|
41 921
-29%
|
41 163
-2%
|
56 282
+37%
|
59 788
+6%
|
48 421
-19%
|
54 984
+14%
|
82 045
+49%
|
91 721
+12%
|
|
Equity | |||||||||||
Common Stock |
30 894
|
30 894
|
30 894
|
30 894
|
30 894
|
30 894
|
30 894
|
30 894
|
30 894
|
30 894
|
|
Retained Earnings |
18 292
|
27 687
|
45 651
|
55 495
|
65 361
|
79 253
|
91 142
|
95 021
|
124 814
|
151 660
|
|
Additional Paid In Capital |
28 844
|
28 844
|
28 844
|
28 844
|
28 844
|
28 844
|
28 844
|
28 844
|
28 848
|
28 855
|
|
Unrealized Security Profit/Loss |
4 761
|
3 603
|
2 813
|
3 930
|
4 651
|
3 593
|
2 789
|
5 509
|
7 471
|
8 398
|
|
Treasury Stock |
6 463
|
6 464
|
9 961
|
9 961
|
11 762
|
16 700
|
23 779
|
29 367
|
33 747
|
40 553
|
|
Other Equity |
2
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
|
Total Equity |
76 330
N/A
|
84 565
+11%
|
98 243
+16%
|
109 203
+11%
|
117 989
+8%
|
125 885
+7%
|
129 892
+3%
|
130 903
+1%
|
158 280
+21%
|
179 254
+13%
|
|
Total Liabilities & Equity |
148 650
N/A
|
143 922
-3%
|
140 164
-3%
|
150 366
+7%
|
174 271
+16%
|
185 673
+7%
|
178 313
-4%
|
185 887
+4%
|
240 325
+29%
|
270 975
+13%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
149
|
149
|
144
|
144
|
142
|
137
|
128
|
120
|
116
|
111
|