Nidec Corp
TSE:6594
Balance Sheet
Balance Sheet Decomposition
Nidec Corp
Current Assets | 1.5T |
Cash & Short-Term Investments | 220.8B |
Receivables | 685.1B |
Other Current Assets | 643.7B |
Non-Current Assets | 1.6T |
Long-Term Investments | 63.4B |
PP&E | 877.3B |
Intangibles | 645.1B |
Other Non-Current Assets | 36.2B |
Current Liabilities | 956.5B |
Accounts Payable | 528B |
Short-Term Debt | 43B |
Other Current Liabilities | 385.6B |
Non-Current Liabilities | 574.2B |
Long-Term Debt | 414.8B |
Other Non-Current Liabilities | 159.4B |
Balance Sheet
Nidec 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 |
247 740
|
269 902
|
305 942
|
321 580
|
265 947
|
242 267
|
206 986
|
219 524
|
199 655
|
186 098
|
|
Cash |
0
|
0
|
276 256
|
314 744
|
260 670
|
236 026
|
201 049
|
213 540
|
197 581
|
184 245
|
|
Cash Equivalents |
247 740
|
269 902
|
29 686
|
6 836
|
5 277
|
6 241
|
5 937
|
5 984
|
2 074
|
1 853
|
|
Short-Term Investments |
0
|
0
|
2 010
|
2 951
|
1 718
|
695
|
913
|
10 556
|
4 828
|
3 811
|
|
Total Receivables |
196 284
|
257 518
|
253 373
|
350 573
|
391 143
|
398 147
|
426 473
|
913 563
|
602 408
|
638 571
|
|
Accounts Receivables |
184 096
|
222 396
|
218 398
|
295 623
|
326 224
|
330 617
|
356 342
|
835 173
|
497 992
|
540 157
|
|
Other Receivables |
12 188
|
35 122
|
34 975
|
54 950
|
64 919
|
67 530
|
70 131
|
78 390
|
104 416
|
98 414
|
|
Inventory |
123 881
|
180 575
|
183 815
|
210 835
|
239 539
|
255 732
|
278 185
|
296 641
|
457 372
|
519 348
|
|
Other Current Assets |
48 063
|
19 633
|
9 951
|
14 294
|
18 382
|
22 707
|
20 980
|
416 157
|
28 401
|
36 790
|
|
Total Current Assets |
615 968
|
729 015
|
755 091
|
900 233
|
916 729
|
919 548
|
933 537
|
1 024 127
|
1 292 664
|
1 384 618
|
|
PP&E Net |
376 568
|
342 122
|
346 932
|
399 739
|
450 488
|
520 509
|
633 604
|
662 659
|
764 397
|
835 691
|
|
PP&E Gross |
376 568
|
342 122
|
346 932
|
399 739
|
450 488
|
520 509
|
633 604
|
662 659
|
764 397
|
835 691
|
|
Accumulated Depreciation |
308 518
|
308 063
|
381 809
|
408 804
|
442 848
|
486 309
|
522 691
|
585 483
|
674 066
|
764 005
|
|
Intangible Assets |
0
|
71 868
|
77 049
|
121 056
|
124 413
|
143 552
|
191 653
|
391 202
|
214 498
|
221 740
|
|
Goodwill |
154 927
|
162 959
|
162 043
|
218 786
|
234 915
|
250 940
|
310 487
|
319 926
|
339 904
|
363 480
|
|
Note Receivable |
2 018
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
16 437
|
21 516
|
19 698
|
24 472
|
28 871
|
27 743
|
24 661
|
27 838
|
28 693
|
38 650
|
|
Other Long-Term Assets |
0
|
99 561
|
15 823
|
14 711
|
17 783
|
21 716
|
28 551
|
169 728
|
38 327
|
28 412
|
|
Other Assets |
154 927
|
162 959
|
162 043
|
218 786
|
234 915
|
250 940
|
310 487
|
319 926
|
339 904
|
363 480
|
|
Total Assets |
1 165 918
N/A
|
1 357 340
+16%
|
1 376 636
+1%
|
1 678 997
+22%
|
1 773 199
+6%
|
1 884 008
+6%
|
2 122 493
+13%
|
2 256 024
+6%
|
2 678 483
+19%
|
2 872 591
+7%
|
|
Liabilities | |||||||||||
Accounts Payable |
166 383
|
194 998
|
177 297
|
234 052
|
290 012
|
247 996
|
266 122
|
324 192
|
432 063
|
395 541
|
|
Accrued Liabilities |
31 045
|
31 045
|
20 030
|
48 810
|
41 634
|
42 518
|
41 368
|
45 916
|
47 279
|
59 272
|
|
Short-Term Debt |
22 600
|
52 401
|
81 092
|
166 606
|
1 657
|
17 394
|
116 954
|
30 977
|
130 635
|
159 279
|
|
Current Portion of Long-Term Debt |
29 245
|
45 485
|
82 777
|
84 040
|
29 538
|
95 339
|
111 874
|
75 596
|
143 201
|
59 765
|
|
Other Current Liabilities |
33 142
|
36 689
|
58 463
|
65 516
|
89 117
|
130 446
|
160 852
|
152 987
|
185 612
|
226 550
|
|
Total Current Liabilities |
282 415
|
362 948
|
419 659
|
599 024
|
451 958
|
533 693
|
697 170
|
629 668
|
938 790
|
900 407
|
|
Long-Term Debt |
299 411
|
184 612
|
136 798
|
161 785
|
314 631
|
260 028
|
371 123
|
424 900
|
321 874
|
486 305
|
|
Deferred Income Tax |
0
|
0
|
22 641
|
31 498
|
28 922
|
36 776
|
45 830
|
48 214
|
58 219
|
71 210
|
|
Minority Interest |
22 804
|
8 127
|
8 346
|
9 234
|
9 890
|
22 834
|
20 343
|
17 915
|
24 457
|
19 189
|
|
Other Liabilities |
43 187
|
56 681
|
26 169
|
30 884
|
35 297
|
33 882
|
40 737
|
39 307
|
42 902
|
40 975
|
|
Total Liabilities |
647 817
N/A
|
612 368
-5%
|
613 613
+0%
|
832 425
+36%
|
840 698
+1%
|
887 213
+6%
|
1 175 203
+32%
|
1 160 004
-1%
|
1 386 242
+20%
|
1 518 086
+10%
|
|
Equity | |||||||||||
Common Stock |
66 551
|
77 071
|
87 784
|
87 784
|
87 784
|
87 784
|
87 784
|
87 784
|
87 784
|
87 784
|
|
Retained Earnings |
367 617
|
427 641
|
625 168
|
715 911
|
822 589
|
900 768
|
924 293
|
1 016 559
|
1 118 594
|
1 129 212
|
|
Additional Paid In Capital |
65 197
|
105 459
|
118 341
|
118 340
|
118 136
|
118 314
|
114 754
|
105 179
|
103 216
|
97 670
|
|
Unrealized Security Profit/Loss |
4 161
|
0
|
6
|
7
|
11
|
4
|
3
|
5
|
7
|
46
|
|
Treasury Stock |
39 640
|
27
|
12 111
|
12 143
|
19 151
|
45 296
|
63 750
|
63 869
|
121 272
|
166 917
|
|
Other Equity |
54 215
|
128 488
|
56 153
|
63 313
|
76 846
|
64 771
|
115 788
|
49 638
|
103 912
|
206 802
|
|
Total Equity |
518 101
N/A
|
744 972
+44%
|
763 023
+2%
|
846 572
+11%
|
932 501
+10%
|
996 795
+7%
|
947 290
-5%
|
1 096 020
+16%
|
1 292 241
+18%
|
1 354 505
+5%
|
|
Total Liabilities & Equity |
1 165 918
N/A
|
1 357 340
+16%
|
1 376 636
+1%
|
1 678 997
+22%
|
1 773 199
+6%
|
1 884 008
+6%
|
2 122 493
+13%
|
2 256 024
+6%
|
2 678 483
+19%
|
2 872 591
+7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
276
|
588
|
593
|
593
|
592
|
589
|
586
|
586
|
580
|
575
|