TDK Corp
TSE:6762
Balance Sheet
Balance Sheet Decomposition
TDK Corp
Current Assets | 1.7T |
Cash & Short-Term Investments | 664.1B |
Receivables | 573.6B |
Other Current Assets | 470.3B |
Non-Current Assets | 1.6T |
Long-Term Investments | 211B |
PP&E | 1T |
Intangibles | 215.8B |
Other Non-Current Assets | 167.5B |
Current Liabilities | 1T |
Accounts Payable | 370.8B |
Other Current Liabilities | 651.1B |
Non-Current Liabilities | 683B |
Long-Term Debt | 469.8B |
Other Non-Current Liabilities | 213.1B |
Balance Sheet
TDK 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 |
250 848
|
265 104
|
285 468
|
330 388
|
279 624
|
289 175
|
332 717
|
380 387
|
439 339
|
506 185
|
|
Cash Equivalents |
250 848
|
265 104
|
285 468
|
330 388
|
279 624
|
289 175
|
332 717
|
380 387
|
439 339
|
506 185
|
|
Short-Term Investments |
8 691
|
21 392
|
21 964
|
56 131
|
43 667
|
40 562
|
32 550
|
75 493
|
66 944
|
52 147
|
|
Total Receivables |
211 783
|
242 855
|
230 878
|
261 062
|
310 084
|
314 929
|
319 343
|
463 215
|
555 365
|
575 377
|
|
Accounts Receivables |
199 721
|
228 778
|
211 753
|
214 042
|
248 854
|
251 464
|
252 063
|
346 485
|
490 752
|
445 377
|
|
Other Receivables |
12 062
|
14 077
|
19 125
|
47 020
|
61 230
|
63 465
|
67 280
|
116 730
|
64 613
|
130 000
|
|
Inventory |
136 387
|
151 012
|
157 129
|
154 499
|
207 532
|
226 892
|
236 453
|
288 346
|
437 004
|
443 001
|
|
Other Current Assets |
45 576
|
51 537
|
45 555
|
64 056
|
59 029
|
50 927
|
45 419
|
23 429
|
34 520
|
30 601
|
|
Total Current Assets |
653 285
|
740 241
|
740 994
|
866 136
|
899 936
|
922 485
|
966 482
|
1 230 870
|
1 533 172
|
1 607 311
|
|
PP&E Net |
374 032
|
427 254
|
487 639
|
464 667
|
545 641
|
603 110
|
650 365
|
822 179
|
995 211
|
984 971
|
|
PP&E Gross |
374 032
|
427 254
|
487 639
|
464 667
|
545 641
|
603 110
|
650 365
|
822 179
|
995 211
|
984 971
|
|
Accumulated Depreciation |
680 917
|
740 929
|
747 813
|
685 149
|
713 094
|
758 155
|
812 977
|
1 062 422
|
1 295 254
|
1 519 848
|
|
Intangible Assets |
54 214
|
47 776
|
45 824
|
51 821
|
85 531
|
88 693
|
79 748
|
73 357
|
69 030
|
61 241
|
|
Goodwill |
63 891
|
63 230
|
73 012
|
61 031
|
157 858
|
164 794
|
160 945
|
125 668
|
137 352
|
149 516
|
|
Long-Term Investments |
38 401
|
45 733
|
35 335
|
161 825
|
155 240
|
155 306
|
33 229
|
58 030
|
140 216
|
178 656
|
|
Other Long-Term Assets |
55 766
|
80 048
|
67 781
|
58 853
|
61 003
|
58 092
|
52 610
|
49 559
|
166 672
|
165 332
|
|
Other Assets |
63 891
|
63 230
|
73 012
|
61 031
|
157 858
|
164 794
|
160 945
|
125 668
|
137 352
|
149 516
|
|
Total Assets |
1 239 589
N/A
|
1 404 282
+13%
|
1 450 585
+3%
|
1 664 333
+15%
|
1 905 209
+14%
|
1 992 480
+5%
|
1 943 379
-2%
|
2 359 663
+21%
|
3 041 653
+29%
|
3 147 027
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
95 688
|
111 591
|
112 664
|
176 644
|
226 791
|
189 892
|
201 825
|
324 373
|
460 132
|
351 439
|
|
Accrued Liabilities |
52 287
|
73 125
|
79 044
|
107 708
|
101 031
|
120 625
|
128 412
|
144 442
|
184 386
|
229 339
|
|
Short-Term Debt |
132 237
|
136 098
|
158 683
|
77 680
|
124 573
|
221 310
|
216 601
|
192 938
|
172 666
|
242 333
|
|
Current Portion of Long-Term Debt |
37 147
|
751
|
36 228
|
42 517
|
64 566
|
91 276
|
68 028
|
143 700
|
12 690
|
16 475
|
|
Other Current Liabilities |
56 422
|
66 312
|
64 615
|
73 045
|
86 076
|
91 217
|
104 039
|
222 870
|
232 484
|
164 725
|
|
Total Current Liabilities |
373 781
|
387 877
|
451 234
|
477 594
|
603 037
|
714 320
|
718 905
|
1 028 323
|
1 062 358
|
1 004 311
|
|
Long-Term Debt |
97 623
|
131 483
|
140 847
|
213 935
|
293 880
|
207 682
|
140 061
|
185 184
|
494 457
|
493 350
|
|
Deferred Income Tax |
5 202
|
0
|
9 562
|
0
|
0
|
38 588
|
38 329
|
50 939
|
57 454
|
70 386
|
|
Minority Interest |
16 916
|
19 146
|
9 272
|
8 504
|
6 598
|
6 466
|
4 607
|
2 758
|
3 438
|
4 421
|
|
Other Liabilities |
110 740
|
121 493
|
164 309
|
170 686
|
177 060
|
148 134
|
197 520
|
133 530
|
123 629
|
116 113
|
|
Total Liabilities |
604 262
N/A
|
665 421
+10%
|
775 224
+17%
|
870 719
+12%
|
1 080 575
+24%
|
1 115 190
+3%
|
1 099 422
-1%
|
1 400 734
+27%
|
1 741 336
+24%
|
1 688 581
-3%
|
|
Equity | |||||||||||
Common Stock |
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
|
Retained Earnings |
651 570
|
690 844
|
741 729
|
871 611
|
919 929
|
980 085
|
1 016 394
|
853 620
|
974 767
|
1 054 738
|
|
Additional Paid In Capital |
57 635
|
39 755
|
21 083
|
15 349
|
8 738
|
5 958
|
1 783
|
0
|
0
|
45
|
|
Unrealized Security Profit/Loss |
6 440
|
10 903
|
0
|
3 635
|
3 248
|
110
|
23
|
11 927
|
66 366
|
73 934
|
|
Treasury Stock |
19 385
|
18 497
|
0
|
17 412
|
17 182
|
16 959
|
16 806
|
16 792
|
16 698
|
16 259
|
|
Other Equity |
93 574
|
16 785
|
106 195
|
112 210
|
122 740
|
124 545
|
190 078
|
77 533
|
243 241
|
313 347
|
|
Total Equity |
635 327
N/A
|
738 861
+16%
|
675 361
-9%
|
793 614
+18%
|
824 634
+4%
|
877 290
+6%
|
843 957
-4%
|
958 929
+14%
|
1 300 317
+36%
|
1 458 446
+12%
|
|
Total Liabilities & Equity |
1 239 589
N/A
|
1 404 282
+13%
|
1 450 585
+3%
|
1 664 333
+15%
|
1 905 209
+14%
|
1 992 480
+5%
|
1 943 379
-2%
|
2 359 663
+21%
|
3 041 653
+29%
|
3 147 027
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
126
|
126
|
378
|
379
|
379
|
379
|
379
|
379
|
379
|
379
|