Mitsui E&S Holdings Co Ltd
TSE:7003
Balance Sheet
Balance Sheet Decomposition
Mitsui E&S Holdings Co Ltd
Current Assets | 229B |
Cash & Short-Term Investments | 38.3B |
Receivables | 90B |
Other Current Assets | 100.6B |
Non-Current Assets | 238.1B |
Long-Term Investments | 77.9B |
PP&E | 117.7B |
Intangibles | 15.3B |
Other Non-Current Assets | 27.2B |
Current Liabilities | 287.9B |
Accounts Payable | 66.4B |
Accrued Liabilities | 2.2B |
Short-Term Debt | 152.2B |
Other Current Liabilities | 67.2B |
Non-Current Liabilities | 45.2B |
Long-Term Debt | 11.3B |
Other Non-Current Liabilities | 33.9B |
Balance Sheet
Mitsui E&S Holdings 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 |
89 238
|
85 352
|
139 374
|
119 811
|
93 698
|
100 857
|
118 405
|
137 647
|
51 762
|
45 803
|
|
Cash Equivalents |
89 238
|
85 352
|
139 374
|
119 811
|
93 698
|
100 857
|
118 405
|
137 647
|
51 762
|
45 803
|
|
Short-Term Investments |
500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
208 386
|
364 343
|
279 953
|
314 868
|
241 811
|
265 351
|
290 776
|
234 202
|
78 367
|
81 497
|
|
Accounts Receivables |
208 251
|
309 235
|
279 953
|
258 373
|
241 811
|
224 313
|
281 183
|
232 457
|
78 350
|
81 497
|
|
Other Receivables |
135
|
55 108
|
0
|
56 495
|
0
|
41 038
|
9 593
|
1 745
|
17
|
0
|
|
Inventory |
36 809
|
41 392
|
42 947
|
45 651
|
44 904
|
55 700
|
56 384
|
65 443
|
46 505
|
59 030
|
|
Other Current Assets |
72 052
|
51 464
|
75 548
|
57 042
|
90 620
|
46 051
|
50 262
|
34 775
|
25 188
|
26 298
|
|
Total Current Assets |
406 985
|
542 551
|
537 822
|
537 372
|
471 033
|
467 959
|
515 827
|
472 067
|
201 822
|
212 628
|
|
PP&E Net |
379 683
|
377 725
|
379 051
|
369 257
|
352 066
|
342 040
|
159 559
|
131 146
|
118 338
|
115 767
|
|
PP&E Gross |
379 683
|
377 725
|
379 051
|
369 257
|
352 066
|
342 040
|
159 559
|
131 146
|
118 338
|
115 767
|
|
Accumulated Depreciation |
298 279
|
300 381
|
298 075
|
303 877
|
299 050
|
306 779
|
238 452
|
229 422
|
183 523
|
167 061
|
|
Intangible Assets |
6 901
|
6 754
|
14 483
|
15 413
|
15 973
|
17 874
|
18 181
|
17 769
|
8 047
|
7 876
|
|
Goodwill |
4 923
|
4 958
|
17 877
|
14 348
|
14 260
|
11 616
|
10 061
|
9 631
|
7 995
|
7 626
|
|
Note Receivable |
39 633
|
22 287
|
0
|
31 488
|
41 380
|
46 169
|
41 037
|
39 963
|
2 129
|
2 126
|
|
Long-Term Investments |
69 963
|
91 807
|
87 609
|
93 888
|
99 411
|
90 181
|
65 126
|
60 995
|
54 624
|
78 577
|
|
Other Long-Term Assets |
24 808
|
28 481
|
28 887
|
34 969
|
35 099
|
23 261
|
30 589
|
27 458
|
16 195
|
15 359
|
|
Other Assets |
4 923
|
4 958
|
17 877
|
14 348
|
14 260
|
11 616
|
10 061
|
9 631
|
7 995
|
7 626
|
|
Total Assets |
932 896
N/A
|
1 074 563
+15%
|
1 094 042
+2%
|
1 096 735
+0%
|
1 029 222
-6%
|
999 100
-3%
|
840 380
-16%
|
759 029
-10%
|
409 150
-46%
|
439 959
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
178 235
|
247 656
|
245 635
|
195 849
|
180 786
|
190 955
|
238 241
|
215 208
|
48 705
|
54 939
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 988
|
4 478
|
43 371
|
|
Short-Term Debt |
21 876
|
17 468
|
27 860
|
14 124
|
11 703
|
3 535
|
34 670
|
70 852
|
94 615
|
115 245
|
|
Current Portion of Long-Term Debt |
37 694
|
46 104
|
45 504
|
65 192
|
65 009
|
50 896
|
50 638
|
38 713
|
24 909
|
16 238
|
|
Other Current Liabilities |
130 664
|
171 620
|
153 509
|
154 318
|
125 854
|
219 354
|
258 207
|
229 483
|
115 803
|
57 187
|
|
Total Current Liabilities |
368 469
|
482 848
|
472 508
|
429 483
|
383 352
|
464 740
|
581 756
|
559 244
|
288 510
|
286 980
|
|
Long-Term Debt |
143 313
|
137 410
|
178 826
|
196 238
|
188 167
|
158 860
|
101 808
|
65 369
|
31 153
|
18 988
|
|
Deferred Income Tax |
74 296
|
70 682
|
66 782
|
68 932
|
68 251
|
66 408
|
18 599
|
14 665
|
15 418
|
14 087
|
|
Minority Interest |
103 101
|
110 435
|
108 845
|
117 002
|
117 460
|
120 488
|
40 802
|
24 172
|
5 733
|
4 148
|
|
Other Liabilities |
23 210
|
36 318
|
32 073
|
34 474
|
32 615
|
28 853
|
32 862
|
31 271
|
11 120
|
9 218
|
|
Total Liabilities |
712 389
N/A
|
837 693
+18%
|
859 034
+3%
|
846 129
-2%
|
789 845
-7%
|
839 349
+6%
|
775 827
-8%
|
694 721
-10%
|
351 934
-49%
|
333 421
-5%
|
|
Equity | |||||||||||
Common Stock |
44 384
|
44 384
|
44 384
|
44 384
|
44 384
|
44 384
|
44 384
|
44 384
|
44 384
|
9 000
|
|
Retained Earnings |
136 355
|
142 823
|
148 954
|
147 197
|
135 570
|
68 017
|
18 501
|
11 307
|
33 155
|
42 424
|
|
Additional Paid In Capital |
18 178
|
18 247
|
18 811
|
18 808
|
18 799
|
18 747
|
18 486
|
18 396
|
18 132
|
5 381
|
|
Unrealized Security Profit/Loss |
29 875
|
38 835
|
0
|
51 220
|
47 389
|
41 172
|
37 678
|
27 802
|
28 217
|
27 649
|
|
Treasury Stock |
854
|
4 761
|
0
|
4 778
|
4 759
|
4 759
|
4 726
|
4 696
|
4 663
|
4 632
|
|
Other Equity |
7 431
|
2 658
|
9 088
|
6 225
|
2 006
|
7 810
|
12 768
|
10 271
|
4 301
|
26 716
|
|
Total Equity |
220 507
N/A
|
236 870
+7%
|
235 008
-1%
|
250 606
+7%
|
239 377
-4%
|
159 751
-33%
|
64 553
-60%
|
64 308
0%
|
57 216
-11%
|
106 538
+86%
|
|
Total Liabilities & Equity |
932 896
N/A
|
1 074 563
+15%
|
1 094 042
+2%
|
1 096 735
+0%
|
1 029 222
-6%
|
999 100
-3%
|
840 380
-16%
|
759 029
-10%
|
409 150
-46%
|
439 959
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
83
|
81
|
81
|
81
|
81
|
81
|
81
|
81
|
81
|
88
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|