H-One Co Ltd
TSE:5989
Balance Sheet
Balance Sheet Decomposition
H-One Co Ltd
Current Assets | 89.4B |
Cash & Short-Term Investments | 13.6B |
Receivables | 43.8B |
Other Current Assets | 32B |
Non-Current Assets | 90.9B |
Long-Term Investments | 15.5B |
PP&E | 69.8B |
Intangibles | 645m |
Other Non-Current Assets | 4.9B |
Current Liabilities | 85.5B |
Accounts Payable | 28.9B |
Other Current Liabilities | 56.6B |
Non-Current Liabilities | 39.1B |
Long-Term Debt | 29B |
Other Non-Current Liabilities | 10B |
Balance Sheet
H-One 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 |
4 580
|
5 096
|
4 269
|
2 272
|
2 866
|
2 438
|
12 704
|
3 595
|
7 188
|
10 420
|
|
Cash Equivalents |
4 580
|
5 096
|
4 269
|
2 272
|
2 866
|
2 438
|
12 704
|
3 595
|
7 188
|
10 420
|
|
Short-Term Investments |
0
|
4 054
|
3 200
|
2 652
|
4 630
|
4 514
|
2 773
|
2 239
|
1 596
|
3 120
|
|
Total Receivables |
27 298
|
31 304
|
29 976
|
29 733
|
31 063
|
28 645
|
21 272
|
31 631
|
41 798
|
43 679
|
|
Accounts Receivables |
27 298
|
30 664
|
29 148
|
28 863
|
30 407
|
27 806
|
20 704
|
30 717
|
38 987
|
41 947
|
|
Other Receivables |
0
|
640
|
828
|
870
|
656
|
839
|
568
|
914
|
2 811
|
1 732
|
|
Inventory |
16 013
|
23 541
|
23 063
|
24 780
|
20 466
|
19 253
|
21 326
|
23 512
|
32 355
|
23 363
|
|
Other Current Assets |
4 210
|
4 431
|
4 425
|
5 651
|
2 988
|
2 470
|
2 497
|
4 814
|
3 071
|
4 496
|
|
Total Current Assets |
52 101
|
68 426
|
64 933
|
65 088
|
62 013
|
57 320
|
60 572
|
65 791
|
86 008
|
85 078
|
|
PP&E Net |
90 989
|
104 743
|
94 772
|
93 871
|
90 667
|
86 314
|
80 639
|
81 902
|
89 866
|
82 851
|
|
PP&E Gross |
90 989
|
104 743
|
94 772
|
93 871
|
90 667
|
86 314
|
80 639
|
81 902
|
89 866
|
82 851
|
|
Accumulated Depreciation |
186 280
|
166 166
|
163 577
|
174 731
|
185 152
|
201 446
|
204 410
|
222 734
|
252 914
|
283 015
|
|
Intangible Assets |
194
|
215
|
207
|
402
|
334
|
323
|
265
|
276
|
300
|
237
|
|
Goodwill |
0
|
0
|
0
|
813
|
755
|
755
|
649
|
745
|
833
|
862
|
|
Note Receivable |
129
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
7 278
|
12 060
|
11 747
|
12 180
|
12 918
|
12 140
|
11 847
|
12 142
|
13 298
|
13 679
|
|
Other Long-Term Assets |
1 364
|
3 143
|
2 319
|
2 594
|
1 879
|
1 974
|
1 201
|
3 119
|
3 675
|
4 608
|
|
Other Assets |
0
|
0
|
0
|
813
|
755
|
755
|
649
|
745
|
833
|
862
|
|
Total Assets |
152 055
N/A
|
188 587
+24%
|
173 978
-8%
|
174 948
+1%
|
168 566
-4%
|
158 826
-6%
|
155 173
-2%
|
163 975
+6%
|
193 980
+18%
|
187 315
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
24 152
|
24 385
|
25 387
|
27 885
|
21 722
|
22 678
|
15 718
|
20 092
|
29 013
|
30 282
|
|
Accrued Liabilities |
1 215
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
21 187
|
17 677
|
7 540
|
10 907
|
14 398
|
6 236
|
19 352
|
4 149
|
14 384
|
20 186
|
|
Current Portion of Long-Term Debt |
8 655
|
14 252
|
17 404
|
17 565
|
20 026
|
17 459
|
11 887
|
13 316
|
16 758
|
15 723
|
|
Other Current Liabilities |
10 463
|
13 778
|
13 143
|
13 173
|
11 658
|
12 757
|
10 299
|
15 763
|
14 377
|
14 743
|
|
Total Current Liabilities |
65 672
|
70 092
|
63 474
|
69 530
|
67 804
|
59 130
|
57 256
|
53 320
|
74 532
|
80 934
|
|
Long-Term Debt |
18 192
|
43 478
|
41 614
|
31 440
|
23 251
|
21 590
|
22 978
|
27 850
|
33 797
|
29 559
|
|
Deferred Income Tax |
366
|
701
|
671
|
842
|
1 256
|
904
|
879
|
1 382
|
1 362
|
1 874
|
|
Minority Interest |
7 318
|
8 700
|
8 908
|
9 277
|
7 536
|
6 967
|
5 326
|
5 039
|
2 686
|
336
|
|
Other Liabilities |
6 621
|
10 759
|
9 479
|
8 954
|
8 205
|
7 238
|
10 788
|
9 098
|
8 683
|
6 029
|
|
Total Liabilities |
98 169
N/A
|
133 730
+36%
|
124 146
-7%
|
120 043
-3%
|
108 052
-10%
|
95 829
-11%
|
97 227
+1%
|
96 689
-1%
|
121 060
+25%
|
118 732
-2%
|
|
Equity | |||||||||||
Common Stock |
4 366
|
4 366
|
4 366
|
4 366
|
4 366
|
4 366
|
4 366
|
4 366
|
4 366
|
4 366
|
|
Retained Earnings |
33 339
|
31 131
|
33 030
|
38 468
|
43 960
|
47 083
|
47 564
|
49 700
|
47 584
|
39 888
|
|
Additional Paid In Capital |
13 459
|
13 473
|
13 253
|
13 253
|
13 054
|
13 054
|
13 054
|
12 906
|
12 911
|
12 911
|
|
Unrealized Security Profit/Loss |
1 031
|
1 348
|
0
|
827
|
1 095
|
475
|
80
|
763
|
910
|
952
|
|
Treasury Stock |
0
|
0
|
0
|
140
|
139
|
139
|
253
|
244
|
209
|
327
|
|
Other Equity |
1 691
|
4 539
|
1 386
|
1 869
|
1 822
|
1 842
|
6 705
|
205
|
7 358
|
10 793
|
|
Total Equity |
53 886
N/A
|
54 857
+2%
|
49 832
-9%
|
54 905
+10%
|
60 514
+10%
|
62 997
+4%
|
57 946
-8%
|
67 286
+16%
|
72 920
+8%
|
68 583
-6%
|
|
Total Liabilities & Equity |
152 055
N/A
|
188 587
+24%
|
173 978
-8%
|
174 948
+1%
|
168 566
-4%
|
158 826
-6%
|
155 173
-2%
|
163 975
+6%
|
193 980
+18%
|
187 315
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|