Lixil Corp
TSE:5938
Balance Sheet
Balance Sheet Decomposition
Lixil Corp
Current Assets | 749.2B |
Cash & Short-Term Investments | 143B |
Receivables | 330.7B |
Other Current Assets | 275.4B |
Non-Current Assets | 1.1T |
Long-Term Investments | 66.4B |
PP&E | 433.7B |
Intangibles | 541.5B |
Other Non-Current Assets | 96.6B |
Current Liabilities | 675.5B |
Accounts Payable | 238.7B |
Other Current Liabilities | 436.8B |
Non-Current Liabilities | 575.5B |
Long-Term Debt | 377.1B |
Other Non-Current Liabilities | 198.4B |
Balance Sheet
Lixil 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 |
162 996
|
147 708
|
129 646
|
121 563
|
138 751
|
141 421
|
95 862
|
111 061
|
100 404
|
106 677
|
|
Cash Equivalents |
162 996
|
147 708
|
129 646
|
121 563
|
138 751
|
141 421
|
95 862
|
111 061
|
100 404
|
106 677
|
|
Short-Term Investments |
1 999
|
108 004
|
30 004
|
12 217
|
5 577
|
12 612
|
9 875
|
10 669
|
17 842
|
18 864
|
|
Total Receivables |
487 963
|
508 122
|
483 209
|
486 831
|
355 075
|
465 494
|
329 074
|
311 795
|
300 740
|
314 838
|
|
Accounts Receivables |
481 735
|
490 700
|
459 270
|
460 160
|
338 653
|
448 241
|
316 749
|
289 413
|
291 245
|
303 120
|
|
Other Receivables |
6 228
|
17 422
|
23 939
|
26 671
|
16 422
|
17 253
|
12 325
|
22 382
|
9 495
|
11 718
|
|
Inventory |
210 854
|
218 028
|
211 855
|
204 581
|
217 904
|
234 646
|
227 606
|
180 417
|
237 927
|
276 645
|
|
Other Current Assets |
78 720
|
21 343
|
30 504
|
24 591
|
195 469
|
37 607
|
80 363
|
23 831
|
57 694
|
27 509
|
|
Total Current Assets |
942 532
|
1 003 205
|
885 218
|
849 783
|
912 776
|
891 780
|
742 780
|
637 773
|
714 607
|
744 533
|
|
PP&E Net |
489 535
|
528 946
|
546 575
|
538 137
|
542 330
|
552 759
|
711 885
|
465 086
|
427 324
|
440 066
|
|
PP&E Gross |
489 535
|
528 946
|
546 575
|
538 137
|
542 330
|
552 759
|
711 885
|
465 086
|
427 324
|
440 066
|
|
Accumulated Depreciation |
646 065
|
680 188
|
690 563
|
697 686
|
697 134
|
750 416
|
738 343
|
714 080
|
728 112
|
752 023
|
|
Intangible Assets |
60 115
|
89 082
|
305 847
|
289 981
|
291 277
|
276 183
|
260 664
|
270 968
|
277 210
|
297 633
|
|
Goodwill |
79 971
|
56 075
|
195 478
|
184 334
|
185 362
|
180 899
|
173 438
|
182 488
|
194 093
|
210 099
|
|
Note Receivable |
2 896
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
169 520
|
167 164
|
123 576
|
126 333
|
122 439
|
109 187
|
108 234
|
98 882
|
77 105
|
65 375
|
|
Other Long-Term Assets |
65 528
|
70 955
|
73 426
|
53 597
|
52 947
|
48 736
|
94 528
|
86 617
|
92 543
|
95 828
|
|
Other Assets |
79 971
|
56 075
|
195 478
|
184 334
|
185 362
|
180 899
|
173 438
|
182 488
|
194 093
|
210 099
|
|
Total Assets |
1 810 097
N/A
|
1 915 427
+6%
|
2 130 120
+11%
|
2 042 165
-4%
|
2 107 131
+3%
|
2 059 544
-2%
|
2 091 529
+2%
|
1 741 814
-17%
|
1 782 882
+2%
|
1 853 534
+4%
|
|
Liabilities | |||||||||||
Accounts Payable |
235 799
|
225 315
|
217 275
|
222 167
|
211 141
|
266 078
|
208 044
|
173 622
|
214 378
|
205 262
|
|
Accrued Liabilities |
103 416
|
60 036
|
69 542
|
77 663
|
76 762
|
76 422
|
72 089
|
54 113
|
48 779
|
47 376
|
|
Short-Term Debt |
144 716
|
154 942
|
206 101
|
158 989
|
144 262
|
203 472
|
142 183
|
59 865
|
89 563
|
92 568
|
|
Current Portion of Long-Term Debt |
116 474
|
70 214
|
119 559
|
92 337
|
98 728
|
164 502
|
125 194
|
121 678
|
60 147
|
135 152
|
|
Other Current Liabilities |
118 843
|
205 342
|
250 001
|
226 029
|
293 254
|
228 178
|
259 630
|
177 650
|
190 134
|
171 844
|
|
Total Current Liabilities |
719 248
|
715 849
|
862 478
|
777 185
|
824 147
|
938 652
|
807 140
|
586 928
|
603 001
|
652 202
|
|
Long-Term Debt |
365 282
|
482 523
|
501 399
|
508 582
|
444 920
|
357 984
|
565 174
|
413 962
|
374 993
|
390 680
|
|
Deferred Income Tax |
22 914
|
27 022
|
81 045
|
73 437
|
62 698
|
60 572
|
55 200
|
56 468
|
61 875
|
66 685
|
|
Minority Interest |
5 774
|
7 108
|
12 502
|
12 187
|
32 676
|
33 511
|
32 972
|
2 496
|
2 583
|
2 287
|
|
Other Liabilities |
77 054
|
99 178
|
147 890
|
123 530
|
125 793
|
135 169
|
128 878
|
129 689
|
128 045
|
116 247
|
|
Total Liabilities |
1 190 272
N/A
|
1 331 680
+12%
|
1 605 314
+21%
|
1 494 921
-7%
|
1 490 234
0%
|
1 525 888
+2%
|
1 589 364
+4%
|
1 189 543
-25%
|
1 170 497
-2%
|
1 228 101
+5%
|
|
Equity | |||||||||||
Common Stock |
68 121
|
68 121
|
68 121
|
68 121
|
68 121
|
68 418
|
68 418
|
68 418
|
68 418
|
68 418
|
|
Retained Earnings |
288 918
|
271 643
|
227 768
|
256 724
|
292 797
|
222 095
|
217 206
|
233 808
|
267 920
|
267 162
|
|
Additional Paid In Capital |
261 366
|
261 166
|
261 024
|
260 901
|
277 753
|
277 584
|
278 120
|
278 240
|
278 635
|
221 812
|
|
Unrealized Security Profit/Loss |
13 184
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
41 806
|
56 205
|
54 898
|
53 362
|
48 984
|
48 899
|
48 870
|
48 610
|
47 542
|
113
|
|
Other Equity |
30 042
|
39 022
|
22 791
|
14 860
|
27 210
|
14 458
|
12 709
|
20 415
|
44 954
|
68 154
|
|
Total Equity |
619 825
N/A
|
583 747
-6%
|
524 806
-10%
|
547 244
+4%
|
616 897
+13%
|
533 656
-13%
|
502 165
-6%
|
552 271
+10%
|
612 385
+11%
|
625 433
+2%
|
|
Total Liabilities & Equity |
1 810 097
N/A
|
1 915 427
+6%
|
2 130 120
+11%
|
2 042 165
-4%
|
2 107 131
+3%
|
2 059 544
-2%
|
2 091 529
+2%
|
1 741 814
-17%
|
1 782 882
+2%
|
1 853 534
+4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
291
|
286
|
287
|
288
|
290
|
290
|
290
|
290
|
291
|
287
|