Denso Corp
TSE:6902
Balance Sheet
Balance Sheet Decomposition
Denso Corp
Current Assets | 3.4T |
Cash & Short-Term Investments | 836B |
Receivables | 1.2T |
Other Current Assets | 1.4T |
Non-Current Assets | 4.9T |
Long-Term Investments | 2.5T |
PP&E | 2T |
Intangibles | 190.8B |
Other Non-Current Assets | 155.1B |
Current Liabilities | 2.1T |
Accounts Payable | 1.2T |
Other Current Liabilities | 866.3B |
Non-Current Liabilities | 1.3T |
Long-Term Debt | 533.4B |
Other Non-Current Liabilities | 801.4B |
Balance Sheet
Denso 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 |
607 618
|
498 405
|
503 530
|
682 077
|
754 290
|
679 288
|
576 065
|
868 706
|
756 472
|
691 333
|
|
Cash Equivalents |
607 618
|
498 405
|
503 530
|
682 077
|
754 290
|
679 288
|
576 065
|
868 706
|
756 472
|
691 333
|
|
Short-Term Investments |
426 490
|
477 589
|
525 767
|
205 254
|
180 170
|
215 271
|
142 928
|
44 216
|
129 066
|
76 233
|
|
Total Receivables |
688 147
|
807 669
|
826 687
|
876 454
|
993 549
|
1 009 049
|
885 461
|
1 028 821
|
1 120 781
|
1 263 768
|
|
Accounts Receivables |
688 147
|
686 669
|
697 607
|
738 212
|
820 809
|
820 137
|
706 280
|
839 801
|
936 953
|
1 060 247
|
|
Other Receivables |
0
|
121 000
|
129 080
|
138 242
|
172 740
|
188 912
|
179 181
|
189 020
|
183 828
|
203 521
|
|
Inventory |
422 425
|
479 527
|
476 574
|
485 867
|
550 291
|
612 539
|
651 670
|
726 159
|
1 032 161
|
1 119 780
|
|
Other Current Assets |
196 967
|
69 019
|
64 654
|
82 398
|
85 533
|
96 163
|
90 194
|
121 834
|
130 334
|
126 472
|
|
Total Current Assets |
2 341 647
|
2 332 209
|
2 397 212
|
2 332 050
|
2 563 833
|
2 612 310
|
2 346 318
|
2 789 736
|
3 168 814
|
3 277 586
|
|
PP&E Net |
1 043 676
|
1 395 706
|
1 425 567
|
1 490 531
|
1 591 207
|
1 689 949
|
1 805 487
|
1 923 597
|
1 958 001
|
1 998 882
|
|
PP&E Gross |
1 043 676
|
1 395 706
|
1 425 567
|
1 490 531
|
1 591 207
|
1 689 949
|
1 805 487
|
1 923 597
|
1 958 001
|
1 998 882
|
|
Accumulated Depreciation |
3 056 989
|
3 036 273
|
3 088 907
|
3 178 714
|
3 317 833
|
3 456 918
|
3 561 892
|
3 805 944
|
4 070 496
|
4 398 111
|
|
Intangible Assets |
16 851
|
18 197
|
19 130
|
20 596
|
65 803
|
72 080
|
82 619
|
122 816
|
131 544
|
147 031
|
|
Goodwill |
7 090
|
1 440
|
2 026
|
1 855
|
11 165
|
14 212
|
13 769
|
21 144
|
24 036
|
23 181
|
|
Note Receivable |
1 124
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
845 566
|
1 374 558
|
1 108 768
|
1 204 143
|
1 419 538
|
1 306 396
|
1 225 656
|
1 788 316
|
1 974 953
|
1 809 375
|
|
Other Long-Term Assets |
186 553
|
161 147
|
90 193
|
101 587
|
112 871
|
97 467
|
177 952
|
122 075
|
174 923
|
152 607
|
|
Other Assets |
7 090
|
1 440
|
2 026
|
1 855
|
11 165
|
14 212
|
13 769
|
21 144
|
24 036
|
23 181
|
|
Total Assets |
4 442 507
N/A
|
5 283 257
+19%
|
5 042 896
-5%
|
5 150 762
+2%
|
5 764 417
+12%
|
5 792 414
+0%
|
5 651 801
-2%
|
6 767 684
+20%
|
7 432 271
+10%
|
7 408 662
0%
|
|
Liabilities | |||||||||||
Accounts Payable |
493 933
|
518 244
|
525 589
|
562 580
|
584 189
|
594 090
|
560 585
|
670 016
|
753 600
|
815 403
|
|
Accrued Liabilities |
178 651
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
0
|
73 262
|
56 068
|
81 594
|
64 845
|
106 659
|
61 897
|
51 069
|
174 212
|
155 509
|
|
Current Portion of Long-Term Debt |
127 440
|
25 697
|
205 905
|
2 545
|
105 158
|
37 379
|
73 603
|
68 002
|
111 200
|
172 089
|
|
Other Current Liabilities |
230 992
|
411 485
|
469 783
|
457 092
|
536 144
|
555 819
|
726 982
|
709 572
|
663 533
|
653 783
|
|
Total Current Liabilities |
1 031 016
|
1 028 688
|
1 257 345
|
1 103 811
|
1 290 336
|
1 293 947
|
1 423 067
|
1 498 659
|
1 702 545
|
1 796 784
|
|
Long-Term Debt |
309 255
|
360 445
|
224 737
|
266 116
|
303 847
|
406 160
|
386 565
|
791 580
|
761 949
|
616 043
|
|
Deferred Income Tax |
58 272
|
181 304
|
54 417
|
78 243
|
121 272
|
42 352
|
13 469
|
102 095
|
197 122
|
151 507
|
|
Minority Interest |
131 367
|
146 273
|
131 457
|
134 358
|
175 972
|
174 672
|
161 733
|
185 705
|
190 169
|
202 783
|
|
Other Liabilities |
220 618
|
238 609
|
251 362
|
255 510
|
274 669
|
279 589
|
269 831
|
298 633
|
281 129
|
264 617
|
|
Total Liabilities |
1 750 528
N/A
|
1 955 319
+12%
|
1 919 318
-2%
|
1 838 038
-4%
|
2 166 096
+18%
|
2 196 720
+1%
|
2 254 665
+3%
|
2 876 672
+28%
|
3 132 914
+9%
|
3 031 734
-3%
|
|
Equity | |||||||||||
Common Stock |
187 457
|
187 457
|
187 457
|
187 457
|
187 457
|
187 457
|
187 457
|
187 457
|
187 457
|
187 457
|
|
Retained Earnings |
2 184 726
|
2 391 022
|
2 492 762
|
2 436 028
|
2 674 138
|
2 794 682
|
2 767 466
|
2 796 451
|
3 017 660
|
3 212 248
|
|
Additional Paid In Capital |
269 497
|
268 611
|
267 640
|
265 985
|
265 985
|
268 776
|
272 375
|
272 517
|
273 803
|
273 664
|
|
Unrealized Security Profit/Loss |
297 912
|
552 324
|
361 376
|
418 337
|
499 730
|
378 687
|
273 576
|
664 905
|
788 476
|
660 038
|
|
Treasury Stock |
220 120
|
218 942
|
246 486
|
31 191
|
57 677
|
56 803
|
56 815
|
56 830
|
152 346
|
252 270
|
|
Other Equity |
27 493
|
147 466
|
60 829
|
36 108
|
28 688
|
22 895
|
46 923
|
26 512
|
184 307
|
295 791
|
|
Total Equity |
2 691 979
N/A
|
3 327 938
+24%
|
3 123 578
-6%
|
3 312 724
+6%
|
3 598 321
+9%
|
3 595 694
0%
|
3 397 136
-6%
|
3 891 012
+15%
|
4 299 357
+10%
|
4 376 928
+2%
|
|
Total Liabilities & Equity |
4 442 507
N/A
|
5 283 257
+19%
|
5 042 896
-5%
|
5 150 762
+2%
|
5 764 417
+12%
|
5 792 414
+0%
|
5 651 801
-2%
|
6 767 684
+20%
|
7 432 271
+10%
|
7 408 662
0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
797
|
798
|
793
|
786
|
780
|
775
|
775
|
3 099
|
3 053
|
2 995
|