Maxell Ltd
TSE:6810
Balance Sheet
Balance Sheet Decomposition
Maxell Ltd
Current Assets | 89.6B |
Cash & Short-Term Investments | 35.5B |
Receivables | 29.2B |
Other Current Assets | 24.9B |
Non-Current Assets | 75.3B |
PP&E | 53.1B |
Intangibles | 4.6B |
Other Non-Current Assets | 17.6B |
Current Liabilities | 59B |
Accounts Payable | 17.2B |
Other Current Liabilities | 41.8B |
Non-Current Liabilities | 17.4B |
Long-Term Debt | 5.6B |
Other Non-Current Liabilities | 11.8B |
Balance Sheet
Maxell 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 |
15 297
|
38 770
|
42 017
|
51 930
|
45 920
|
22 907
|
22 636
|
33 016
|
45 552
|
38 170
|
|
Cash Equivalents |
15 297
|
38 770
|
42 017
|
51 930
|
45 920
|
22 907
|
22 636
|
33 016
|
45 552
|
38 170
|
|
Short-Term Investments |
1 004
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
34 293
|
35 131
|
31 557
|
27 477
|
31 842
|
42 905
|
29 812
|
29 754
|
29 314
|
29 513
|
|
Accounts Receivables |
30 396
|
32 248
|
29 085
|
24 935
|
28 529
|
39 072
|
29 812
|
29 754
|
23 580
|
24 325
|
|
Other Receivables |
3 897
|
2 883
|
2 472
|
2 542
|
3 313
|
3 833
|
0
|
0
|
5 734
|
5 188
|
|
Inventory |
21 285
|
18 657
|
13 900
|
13 163
|
17 553
|
22 848
|
21 431
|
16 034
|
18 378
|
22 476
|
|
Other Current Assets |
7 575
|
4 141
|
4 847
|
4 665
|
2 573
|
6 456
|
10 778
|
6 565
|
6 225
|
4 678
|
|
Total Current Assets |
79 454
|
96 699
|
92 321
|
97 235
|
97 888
|
95 116
|
84 657
|
85 369
|
99 469
|
94 837
|
|
PP&E Net |
68 519
|
57 471
|
55 158
|
50 200
|
53 047
|
61 213
|
62 063
|
55 280
|
55 507
|
51 544
|
|
Intangible Assets |
1 288
|
1 025
|
1 047
|
1 023
|
1 925
|
7 891
|
5 037
|
4 721
|
4 983
|
4 697
|
|
Goodwill |
0
|
0
|
0
|
0
|
2 408
|
7 905
|
1 228
|
638
|
48
|
0
|
|
Long-Term Investments |
4 301
|
2 286
|
4 550
|
7 063
|
9 731
|
23 194
|
21 626
|
24 168
|
9 672
|
9 503
|
|
Other Long-Term Assets |
1 653
|
2 971
|
1 280
|
3 943
|
3 231
|
4 066
|
4 262
|
6 631
|
7 856
|
7 596
|
|
Other Assets |
0
|
0
|
0
|
0
|
2 408
|
7 905
|
1 228
|
638
|
48
|
0
|
|
Total Assets |
155 215
N/A
|
160 452
+3%
|
154 356
-4%
|
159 464
+3%
|
168 230
+5%
|
199 385
+19%
|
178 873
-10%
|
176 807
-1%
|
177 535
+0%
|
168 177
-5%
|
|
Liabilities | |||||||||||
Accounts Payable |
16 108
|
15 108
|
16 063
|
15 100
|
20 672
|
19 982
|
16 668
|
17 851
|
19 606
|
18 421
|
|
Accrued Liabilities |
6 701
|
6 234
|
6 946
|
6 039
|
6 715
|
8 349
|
6 906
|
17 083
|
9 068
|
8 172
|
|
Short-Term Debt |
1 694
|
0
|
0
|
0
|
0
|
17 000
|
8 500
|
3 500
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
78
|
94
|
68
|
760
|
1 906
|
1 710
|
6 692
|
8 218
|
|
Other Current Liabilities |
8 260
|
9 774
|
6 635
|
8 871
|
8 896
|
7 659
|
6 355
|
8 831
|
22 353
|
20 683
|
|
Total Current Liabilities |
32 763
|
31 116
|
29 722
|
30 104
|
36 351
|
53 750
|
40 335
|
48 975
|
57 719
|
55 494
|
|
Long-Term Debt |
498
|
325
|
643
|
672
|
544
|
8 025
|
34 004
|
32 856
|
26 170
|
17 876
|
|
Deferred Income Tax |
3 693
|
4 299
|
3 735
|
3 926
|
1 731
|
4 035
|
4 183
|
4 175
|
2 512
|
2 849
|
|
Minority Interest |
1 455
|
1 895
|
1 726
|
1 720
|
1 777
|
2 470
|
2 468
|
2 435
|
3 118
|
3 124
|
|
Other Liabilities |
5 987
|
5 969
|
6 430
|
6 622
|
6 810
|
8 070
|
7 439
|
7 204
|
6 518
|
6 018
|
|
Total Liabilities |
44 396
N/A
|
43 604
-2%
|
42 256
-3%
|
43 044
+2%
|
47 213
+10%
|
76 350
+62%
|
88 429
+16%
|
95 645
+8%
|
96 037
+0%
|
85 361
-11%
|
|
Equity | |||||||||||
Common Stock |
12 203
|
12 203
|
12 203
|
12 203
|
12 203
|
12 203
|
12 203
|
12 203
|
12 203
|
12 203
|
|
Retained Earnings |
74 172
|
75 998
|
77 313
|
81 135
|
86 360
|
89 346
|
63 778
|
54 405
|
49 756
|
53 011
|
|
Additional Paid In Capital |
33 578
|
33 578
|
33 527
|
33 527
|
33 527
|
33 527
|
33 625
|
28 290
|
28 290
|
22 951
|
|
Unrealized Security Profit/Loss |
954
|
529
|
0
|
910
|
1 402
|
328
|
1 032
|
1 117
|
233
|
334
|
|
Treasury Stock |
996
|
996
|
0
|
996
|
997
|
997
|
6 035
|
6 034
|
6 034
|
5 678
|
|
Other Equity |
9 092
|
4 464
|
10 250
|
10 359
|
11 478
|
11 372
|
12 095
|
8 819
|
2 950
|
5
|
|
Total Equity |
110 819
N/A
|
116 848
+5%
|
112 100
-4%
|
116 420
+4%
|
121 017
+4%
|
123 035
+2%
|
90 444
-26%
|
81 162
-10%
|
81 498
+0%
|
82 816
+2%
|
|
Total Liabilities & Equity |
155 215
N/A
|
160 452
+3%
|
154 356
-4%
|
159 464
+3%
|
168 230
+5%
|
199 385
+19%
|
178 873
-10%
|
176 807
-1%
|
177 535
+0%
|
168 177
-5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
53
|
53
|
53
|
53
|
53
|
53
|
49
|
49
|
49
|
46
|