Sumitomo Metal Mining Co Ltd
TSE:5713
Balance Sheet
Balance Sheet Decomposition
Sumitomo Metal Mining Co Ltd
Current Assets | 995.4B |
Cash & Short-Term Investments | 288.9B |
Receivables | 173.6B |
Other Current Assets | 533B |
Non-Current Assets | 2T |
Long-Term Investments | 1.2T |
PP&E | 734B |
Intangibles | 76B |
Other Non-Current Assets | 37.1B |
Current Liabilities | 448.3B |
Accounts Payable | 244.9B |
Other Current Liabilities | 203.4B |
Non-Current Liabilities | 780.9B |
Long-Term Debt | 416.3B |
Other Non-Current Liabilities | 364.6B |
Balance Sheet
Sumitomo Metal Mining 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 |
70 870
|
69 264
|
63 374
|
81 317
|
137 330
|
81 261
|
155 530
|
158 373
|
213 977
|
215 007
|
|
Cash Equivalents |
70 870
|
69 264
|
63 374
|
81 317
|
137 330
|
81 261
|
155 530
|
158 373
|
213 977
|
215 007
|
|
Short-Term Investments |
131 900
|
113 400
|
139 500
|
89 000
|
18 162
|
9 493
|
8 959
|
3 995
|
49 342
|
6 273
|
|
Total Receivables |
90 072
|
115 822
|
98 306
|
103 151
|
159 782
|
152 880
|
124 444
|
154 957
|
188 668
|
206 329
|
|
Accounts Receivables |
90 072
|
115 822
|
98 306
|
103 151
|
140 493
|
114 763
|
100 192
|
130 203
|
154 399
|
172 550
|
|
Other Receivables |
0
|
0
|
0
|
0
|
19 289
|
38 117
|
24 252
|
24 754
|
34 269
|
33 779
|
|
Inventory |
155 886
|
201 423
|
161 974
|
218 535
|
278 112
|
288 918
|
252 799
|
323 229
|
420 136
|
555 941
|
|
Other Current Assets |
89 233
|
45 952
|
75 925
|
101 650
|
21 744
|
18 663
|
19 490
|
33 182
|
42 996
|
39 293
|
|
Total Current Assets |
537 961
|
545 861
|
539 079
|
593 653
|
615 130
|
551 215
|
561 222
|
673 736
|
915 119
|
1 022 843
|
|
PP&E Net |
415 773
|
469 373
|
453 534
|
483 456
|
461 888
|
458 802
|
463 405
|
457 662
|
507 822
|
629 451
|
|
PP&E Gross |
0
|
469 373
|
0
|
0
|
461 888
|
458 802
|
463 405
|
457 662
|
507 822
|
629 451
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
530 508
|
501 352
|
526 427
|
563 222
|
617 117
|
673 030
|
|
Intangible Assets |
11 097
|
10 765
|
9 382
|
47 590
|
64 923
|
60 435
|
57 566
|
52 408
|
55 814
|
67 445
|
|
Goodwill |
0
|
0
|
0
|
0
|
772
|
772
|
772
|
772
|
772
|
772
|
|
Note Receivable |
78 898
|
0
|
0
|
61 000
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
517 729
|
557 864
|
489 306
|
483 082
|
558 668
|
696 805
|
610 475
|
669 710
|
759 735
|
951 485
|
|
Other Long-Term Assets |
10 909
|
13 492
|
13 275
|
16 237
|
30 952
|
29 672
|
26 250
|
31 711
|
29 494
|
35 903
|
|
Other Assets |
0
|
0
|
0
|
0
|
772
|
772
|
772
|
772
|
772
|
772
|
|
Total Assets |
1 572 367
N/A
|
1 740 246
+11%
|
1 630 800
-6%
|
1 685 018
+3%
|
1 732 333
+3%
|
1 797 701
+4%
|
1 719 690
-4%
|
1 885 999
+10%
|
2 268 756
+20%
|
2 707 899
+19%
|
|
Liabilities | |||||||||||
Accounts Payable |
38 410
|
36 767
|
45 433
|
47 306
|
67 600
|
92 900
|
59 122
|
101 966
|
135 579
|
158 199
|
|
Accrued Liabilities |
3 829
|
4 173
|
3 541
|
3 435
|
3 630
|
3 544
|
3 368
|
3 756
|
6 641
|
4 934
|
|
Short-Term Debt |
72 342
|
80 360
|
77 590
|
79 513
|
48 321
|
48 801
|
51 113
|
60 857
|
67 730
|
125 074
|
|
Current Portion of Long-Term Debt |
18 108
|
18 734
|
34 933
|
17 427
|
53 517
|
30 522
|
35 584
|
78 359
|
70 835
|
50 528
|
|
Other Current Liabilities |
91 074
|
98 391
|
63 770
|
63 162
|
67 478
|
81 711
|
57 123
|
80 384
|
104 006
|
132 528
|
|
Total Current Liabilities |
223 763
|
238 425
|
225 267
|
210 843
|
240 546
|
257 478
|
206 310
|
325 322
|
384 791
|
471 263
|
|
Long-Term Debt |
293 130
|
295 000
|
288 036
|
398 564
|
296 261
|
304 009
|
326 270
|
249 054
|
218 752
|
306 741
|
|
Deferred Income Tax |
22 301
|
28 571
|
15 912
|
21 807
|
42 288
|
47 791
|
37 394
|
57 041
|
75 631
|
94 041
|
|
Minority Interest |
105 882
|
107 721
|
93 037
|
62 431
|
83 964
|
103 719
|
108 914
|
109 060
|
112 089
|
157 625
|
|
Other Liabilities |
14 120
|
19 305
|
25 590
|
29 683
|
39 889
|
37 143
|
38 856
|
31 599
|
32 164
|
46 558
|
|
Total Liabilities |
659 196
N/A
|
689 022
+5%
|
647 842
-6%
|
723 328
+12%
|
702 948
-3%
|
750 140
+7%
|
717 744
-4%
|
772 076
+8%
|
823 427
+7%
|
1 076 228
+31%
|
|
Equity | |||||||||||
Common Stock |
93 242
|
93 242
|
93 242
|
93 242
|
93 242
|
93 242
|
93 242
|
93 242
|
93 242
|
93 242
|
|
Retained Earnings |
704 824
|
770 020
|
744 886
|
718 072
|
848 089
|
878 948
|
859 202
|
945 956
|
1 175 626
|
1 266 322
|
|
Additional Paid In Capital |
86 062
|
86 066
|
86 067
|
86 504
|
87 598
|
87 598
|
87 598
|
87 604
|
90 213
|
89 800
|
|
Unrealized Security Profit/Loss |
31 335
|
46 679
|
0
|
36 700
|
50 118
|
43 698
|
27 198
|
72 218
|
108 842
|
114 056
|
|
Treasury Stock |
31 978
|
32 753
|
0
|
32 877
|
37 959
|
37 983
|
38 002
|
38 027
|
38 056
|
38 076
|
|
Other Equity |
29 686
|
87 970
|
71 365
|
60 049
|
11 703
|
17 942
|
27 292
|
47 070
|
15 462
|
106 327
|
|
Total Equity |
913 171
N/A
|
1 051 224
+15%
|
982 958
-6%
|
961 690
-2%
|
1 029 385
+7%
|
1 047 561
+2%
|
1 001 946
-4%
|
1 113 923
+11%
|
1 445 329
+30%
|
1 631 671
+13%
|
|
Total Liabilities & Equity |
1 572 367
N/A
|
1 740 246
+11%
|
1 630 800
-6%
|
1 685 018
+3%
|
1 732 333
+3%
|
1 797 701
+4%
|
1 719 690
-4%
|
1 885 999
+10%
|
2 268 756
+20%
|
2 707 899
+19%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
276
|
276
|
276
|
276
|
275
|
275
|
275
|
275
|
275
|
275
|