Nippon Light Metal Holdings Co Ltd
TSE:5703
Balance Sheet
Balance Sheet Decomposition
Nippon Light Metal Holdings Co Ltd
Current Assets | 301.2B |
Cash & Short-Term Investments | 30.7B |
Receivables | 154.2B |
Other Current Assets | 116.3B |
Non-Current Assets | 233.4B |
PP&E | 174.5B |
Intangibles | 11.3B |
Other Non-Current Assets | 47.6B |
Current Liabilities | 199.7B |
Accounts Payable | 74.5B |
Short-Term Debt | 89.5B |
Other Current Liabilities | 35.7B |
Non-Current Liabilities | 122.2B |
Long-Term Debt | 67.9B |
Other Non-Current Liabilities | 54.3B |
Balance Sheet
Nippon Light Metal Holdings 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 |
41 654
|
29 823
|
36 875
|
36 346
|
30 722
|
33 417
|
36 349
|
61 229
|
45 188
|
31 305
|
|
Cash Equivalents |
41 654
|
29 823
|
36 875
|
36 346
|
30 722
|
33 417
|
36 349
|
61 229
|
45 188
|
31 305
|
|
Total Receivables |
118 415
|
132 958
|
134 327
|
134 610
|
153 696
|
152 184
|
132 648
|
133 388
|
143 792
|
150 343
|
|
Accounts Receivables |
118 415
|
132 958
|
134 327
|
134 610
|
153 696
|
152 184
|
132 648
|
133 388
|
143 792
|
137 029
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 314
|
|
Inventory |
51 726
|
67 652
|
60 023
|
59 220
|
66 641
|
71 789
|
66 610
|
65 594
|
89 397
|
94 623
|
|
Other Current Assets |
15 012
|
18 473
|
16 138
|
16 218
|
11 612
|
9 848
|
10 767
|
10 570
|
18 350
|
16 062
|
|
Total Current Assets |
226 807
|
248 906
|
247 363
|
246 394
|
262 671
|
267 238
|
246 374
|
270 781
|
296 727
|
292 333
|
|
PP&E Net |
150 901
|
153 235
|
152 183
|
151 231
|
154 002
|
164 568
|
173 757
|
179 105
|
175 923
|
174 249
|
|
PP&E Gross |
150 901
|
153 235
|
152 183
|
151 231
|
154 002
|
164 568
|
173 757
|
179 105
|
175 923
|
174 249
|
|
Accumulated Depreciation |
324 071
|
342 668
|
347 512
|
354 261
|
363 767
|
370 830
|
376 216
|
387 632
|
391 811
|
401 944
|
|
Intangible Assets |
3 760
|
3 537
|
3 283
|
3 190
|
3 187
|
3 555
|
4 312
|
5 962
|
9 948
|
10 392
|
|
Goodwill |
1 262
|
0
|
45
|
0
|
0
|
1 999
|
1 555
|
1 111
|
2 442
|
1 771
|
|
Long-Term Investments |
34 460
|
36 899
|
35 993
|
35 818
|
32 276
|
29 623
|
27 560
|
30 241
|
29 798
|
33 546
|
|
Other Long-Term Assets |
15 348
|
13 694
|
13 327
|
11 990
|
15 063
|
14 320
|
16 446
|
19 755
|
17 763
|
13 910
|
|
Other Assets |
1 262
|
0
|
45
|
0
|
0
|
1 999
|
1 555
|
1 111
|
2 442
|
1 771
|
|
Total Assets |
432 538
N/A
|
457 277
+6%
|
452 194
-1%
|
448 623
-1%
|
467 199
+4%
|
481 303
+3%
|
470 004
-2%
|
506 955
+8%
|
532 601
+5%
|
526 201
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
63 279
|
69 060
|
67 943
|
67 300
|
78 630
|
76 244
|
63 826
|
65 815
|
72 324
|
68 539
|
|
Short-Term Debt |
62 217
|
70 108
|
60 802
|
60 161
|
56 148
|
55 411
|
52 602
|
55 020
|
66 276
|
80 290
|
|
Current Portion of Long-Term Debt |
29 434
|
26 562
|
25 894
|
22 311
|
20 185
|
15 058
|
10 787
|
8 520
|
12 603
|
13 497
|
|
Other Current Liabilities |
26 590
|
36 490
|
32 242
|
34 505
|
36 766
|
37 651
|
35 126
|
36 761
|
39 339
|
34 153
|
|
Total Current Liabilities |
181 520
|
202 220
|
186 881
|
184 277
|
191 729
|
184 364
|
162 341
|
166 116
|
190 542
|
196 479
|
|
Long-Term Debt |
111 076
|
96 059
|
98 430
|
69 297
|
65 323
|
73 379
|
73 819
|
87 187
|
82 196
|
75 084
|
|
Deferred Income Tax |
452
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
10 778
|
15 963
|
14 235
|
13 971
|
15 365
|
14 881
|
14 923
|
16 392
|
17 818
|
15 283
|
|
Other Liabilities |
18 296
|
21 203
|
22 414
|
21 425
|
20 825
|
20 825
|
32 646
|
46 548
|
38 956
|
33 880
|
|
Total Liabilities |
322 122
N/A
|
335 855
+4%
|
322 010
-4%
|
288 970
-10%
|
293 242
+1%
|
293 449
+0%
|
283 729
-3%
|
316 243
+11%
|
329 512
+4%
|
320 726
-3%
|
|
Equity | |||||||||||
Common Stock |
39 085
|
39 085
|
39 085
|
46 525
|
46 525
|
46 525
|
46 525
|
46 525
|
46 525
|
46 525
|
|
Retained Earnings |
55 633
|
61 639
|
74 452
|
89 076
|
101 593
|
117 206
|
119 108
|
119 377
|
129 465
|
130 938
|
|
Additional Paid In Capital |
11 179
|
11 179
|
11 460
|
19 064
|
19 064
|
19 500
|
18 983
|
18 992
|
19 107
|
19 087
|
|
Unrealized Security Profit/Loss |
2 544
|
3 638
|
0
|
4 374
|
4 326
|
3 467
|
2 375
|
3 787
|
2 966
|
3 680
|
|
Treasury Stock |
110
|
112
|
0
|
65
|
67
|
68
|
69
|
131
|
130
|
95
|
|
Other Equity |
2 085
|
5 993
|
2 263
|
679
|
2 516
|
1 224
|
647
|
2 162
|
5 156
|
5 340
|
|
Total Equity |
110 416
N/A
|
121 422
+10%
|
130 184
+7%
|
159 653
+23%
|
173 957
+9%
|
187 854
+8%
|
186 275
-1%
|
190 712
+2%
|
203 089
+6%
|
205 475
+1%
|
|
Total Liabilities & Equity |
432 538
N/A
|
457 277
+6%
|
452 194
-1%
|
448 623
-1%
|
467 199
+4%
|
481 303
+3%
|
470 004
-2%
|
506 955
+8%
|
532 601
+5%
|
526 201
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
544
|
544
|
54
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|