Aoi Electronics Co Ltd
TSE:6832
Balance Sheet
Balance Sheet Decomposition
Aoi Electronics Co Ltd
Current Assets | 37.6B |
Cash & Short-Term Investments | 25.3B |
Receivables | 8.3B |
Other Current Assets | 3.9B |
Non-Current Assets | 18.9B |
Long-Term Investments | 2.9B |
PP&E | 13.8B |
Intangibles | 251.1m |
Other Non-Current Assets | 2B |
Current Liabilities | 6.5B |
Accounts Payable | 2.8B |
Accrued Liabilities | 172.9m |
Short-Term Debt | 475m |
Other Current Liabilities | 3.1B |
Non-Current Liabilities | 816.2m |
Long-Term Debt | 595m |
Other Non-Current Liabilities | 221.2m |
Balance Sheet
Aoi Electronics 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 |
16 064
|
20 482
|
21 928
|
22 054
|
25 303
|
25 923
|
22 992
|
24 044
|
24 114
|
22 562
|
|
Cash Equivalents |
16 064
|
20 482
|
21 928
|
22 054
|
25 303
|
25 923
|
22 992
|
24 044
|
24 114
|
22 562
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
2 000
|
3 000
|
3 000
|
3 000
|
3 000
|
|
Total Receivables |
8 436
|
10 037
|
9 093
|
10 782
|
11 344
|
8 931
|
10 943
|
11 106
|
11 660
|
8 361
|
|
Accounts Receivables |
8 436
|
10 037
|
9 093
|
10 782
|
11 344
|
8 931
|
10 943
|
11 106
|
11 660
|
8 361
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
1 750
|
1 707
|
1 583
|
1 817
|
1 945
|
1 974
|
2 228
|
2 326
|
2 992
|
3 428
|
|
Other Current Assets |
452
|
804
|
928
|
643
|
457
|
480
|
278
|
286
|
951
|
865
|
|
Total Current Assets |
26 703
|
33 030
|
33 532
|
35 296
|
39 049
|
39 308
|
39 440
|
40 762
|
42 718
|
38 216
|
|
PP&E Net |
10 365
|
10 721
|
10 761
|
11 942
|
13 594
|
13 600
|
13 686
|
12 841
|
13 570
|
14 043
|
|
PP&E Gross |
10 365
|
10 721
|
10 761
|
11 942
|
13 594
|
13 600
|
13 686
|
12 841
|
13 570
|
14 043
|
|
Accumulated Depreciation |
56 250
|
55 676
|
56 445
|
56 309
|
57 991
|
60 604
|
63 526
|
66 219
|
67 272
|
67 604
|
|
Intangible Assets |
268
|
245
|
220
|
266
|
271
|
249
|
186
|
160
|
165
|
155
|
|
Goodwill |
275
|
253
|
231
|
200
|
187
|
174
|
162
|
149
|
136
|
124
|
|
Long-Term Investments |
2 289
|
2 705
|
2 502
|
2 474
|
2 461
|
2 425
|
2 389
|
2 557
|
2 694
|
2 755
|
|
Other Long-Term Assets |
1 075
|
1 410
|
840
|
1 969
|
1 387
|
1 601
|
1 894
|
2 023
|
1 869
|
2 077
|
|
Other Assets |
275
|
253
|
231
|
200
|
187
|
174
|
162
|
149
|
136
|
124
|
|
Total Assets |
40 976
N/A
|
48 365
+18%
|
48 087
-1%
|
52 147
+8%
|
56 950
+9%
|
57 358
+1%
|
57 758
+1%
|
58 492
+1%
|
61 153
+5%
|
57 369
-6%
|
|
Liabilities | |||||||||||
Accounts Payable |
3 546
|
3 680
|
3 494
|
4 385
|
4 799
|
4 233
|
3 962
|
4 336
|
3 975
|
2 482
|
|
Accrued Liabilities |
620
|
743
|
664
|
782
|
833
|
791
|
783
|
789
|
722
|
713
|
|
Short-Term Debt |
190
|
190
|
190
|
190
|
190
|
190
|
190
|
190
|
190
|
190
|
|
Current Portion of Long-Term Debt |
410
|
703
|
509
|
519
|
379
|
325
|
303
|
370
|
370
|
224
|
|
Other Current Liabilities |
3 235
|
5 194
|
3 833
|
3 337
|
3 947
|
3 249
|
3 342
|
2 845
|
4 230
|
2 720
|
|
Total Current Liabilities |
8 001
|
10 510
|
8 690
|
9 212
|
10 147
|
8 787
|
8 580
|
8 530
|
9 487
|
6 329
|
|
Long-Term Debt |
1 625
|
959
|
997
|
527
|
511
|
808
|
605
|
737
|
412
|
237
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
77
|
52
|
29
|
8
|
1
|
2
|
|
Other Liabilities |
845
|
776
|
592
|
815
|
637
|
483
|
501
|
341
|
307
|
262
|
|
Total Liabilities |
10 470
N/A
|
12 244
+17%
|
10 279
-16%
|
10 554
+3%
|
11 373
+8%
|
10 131
-11%
|
9 714
-4%
|
9 616
-1%
|
10 207
+6%
|
6 831
-33%
|
|
Equity | |||||||||||
Common Stock |
4 546
|
4 546
|
4 546
|
4 546
|
4 546
|
4 546
|
4 546
|
4 546
|
4 546
|
4 546
|
|
Retained Earnings |
20 268
|
25 179
|
27 774
|
31 364
|
35 283
|
36 888
|
37 895
|
38 278
|
40 403
|
39 746
|
|
Additional Paid In Capital |
5 791
|
5 791
|
5 791
|
5 791
|
5 791
|
5 791
|
5 791
|
5 791
|
5 791
|
5 791
|
|
Unrealized Security Profit/Loss |
7
|
162
|
0
|
164
|
148
|
85
|
43
|
143
|
244
|
233
|
|
Treasury Stock |
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
|
Other Equity |
92
|
445
|
423
|
270
|
190
|
80
|
229
|
120
|
35
|
225
|
|
Total Equity |
30 505
N/A
|
36 121
+18%
|
37 808
+5%
|
41 593
+10%
|
45 576
+10%
|
47 227
+4%
|
48 044
+2%
|
48 876
+2%
|
50 946
+4%
|
50 538
-1%
|
|
Total Liabilities & Equity |
40 976
N/A
|
48 365
+18%
|
48 087
-1%
|
52 147
+8%
|
56 950
+9%
|
57 358
+1%
|
57 758
+1%
|
58 492
+1%
|
61 153
+5%
|
57 369
-6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|