IHI Corp
TSE:7013
Balance Sheet
Balance Sheet Decomposition
IHI Corp
Current Assets | 1.2T |
Cash & Short-Term Investments | 126B |
Receivables | 551B |
Other Current Assets | 535.7B |
Non-Current Assets | 876.8B |
Long-Term Investments | 249.5B |
PP&E | 329B |
Intangibles | 130.9B |
Other Non-Current Assets | 167.3B |
Current Liabilities | 1.1T |
Accounts Payable | 222.1B |
Other Current Liabilities | 883.4B |
Non-Current Liabilities | 666B |
Long-Term Debt | 355.3B |
Other Non-Current Liabilities | 310.8B |
Balance Sheet
IHI 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 |
63 236
|
94 549
|
106 536
|
118 909
|
109 028
|
94 951
|
144 064
|
118 169
|
144 338
|
123 495
|
|
Cash Equivalents |
63 236
|
94 549
|
106 536
|
118 909
|
109 028
|
94 951
|
144 064
|
118 169
|
144 338
|
123 495
|
|
Short-Term Investments |
1 528
|
0
|
1 403
|
0
|
0
|
0
|
5 085
|
3 988
|
4 344
|
5 622
|
|
Total Receivables |
388 910
|
431 903
|
433 790
|
397 649
|
396 166
|
373 652
|
436 374
|
456 365
|
474 558
|
523 186
|
|
Accounts Receivables |
388 910
|
431 903
|
433 790
|
397 649
|
396 166
|
373 652
|
425 003
|
441 905
|
465 701
|
523 186
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
11 371
|
14 460
|
8 857
|
0
|
|
Inventory |
355 885
|
399 301
|
410 309
|
417 268
|
428 522
|
441 910
|
326 915
|
326 470
|
340 125
|
374 523
|
|
Other Current Assets |
91 642
|
127 768
|
148 468
|
140 016
|
59 758
|
77 351
|
45 247
|
41 668
|
60 627
|
58 918
|
|
Total Current Assets |
901 201
|
1 053 726
|
1 100 506
|
1 073 842
|
993 474
|
987 864
|
957 685
|
946 660
|
1 023 992
|
1 085 744
|
|
PP&E Net |
336 448
|
357 625
|
349 736
|
342 408
|
349 046
|
367 394
|
389 292
|
370 304
|
339 340
|
327 464
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
389 292
|
370 304
|
339 340
|
327 464
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
595 777
|
624 988
|
651 236
|
680 521
|
|
Intangible Assets |
19 182
|
27 200
|
27 562
|
24 990
|
23 789
|
24 052
|
124 983
|
121 265
|
120 998
|
123 736
|
|
Goodwill |
22 958
|
23 301
|
22 043
|
16 166
|
12 231
|
10 032
|
5 463
|
5 876
|
6 094
|
6 486
|
|
Long-Term Investments |
164 620
|
168 784
|
140 590
|
139 966
|
105 387
|
123 567
|
238 596
|
241 699
|
237 578
|
242 170
|
|
Other Long-Term Assets |
51 952
|
60 246
|
74 619
|
95 459
|
149 561
|
151 620
|
153 019
|
147 087
|
151 671
|
156 364
|
|
Other Assets |
22 958
|
23 301
|
22 043
|
16 166
|
12 231
|
10 032
|
5 463
|
5 876
|
6 094
|
6 486
|
|
Total Assets |
1 496 361
N/A
|
1 690 882
+13%
|
1 715 056
+1%
|
1 692 831
-1%
|
1 633 488
-4%
|
1 664 529
+2%
|
1 869 038
+12%
|
1 832 891
-2%
|
1 879 673
+3%
|
1 941 964
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
280 900
|
300 148
|
297 499
|
285 937
|
304 928
|
290 043
|
261 944
|
222 542
|
222 288
|
230 208
|
|
Accrued Liabilities |
97 929
|
109 299
|
143 542
|
119 927
|
114 371
|
116 609
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
82 481
|
93 545
|
41 646
|
55 487
|
23 812
|
62 544
|
202 054
|
102 892
|
53 241
|
67 854
|
|
Current Portion of Long-Term Debt |
61 859
|
37 590
|
67 904
|
63 624
|
57 703
|
69 241
|
67 437
|
73 115
|
59 040
|
89 242
|
|
Other Current Liabilities |
203 080
|
255 343
|
332 178
|
351 273
|
310 841
|
284 672
|
385 142
|
366 239
|
439 106
|
444 297
|
|
Total Current Liabilities |
726 249
|
795 925
|
882 769
|
876 248
|
811 655
|
823 109
|
916 577
|
764 788
|
773 675
|
831 601
|
|
Long-Term Debt |
209 840
|
275 494
|
260 053
|
246 277
|
235 747
|
220 120
|
343 211
|
429 928
|
393 272
|
362 392
|
|
Deferred Income Tax |
6 312
|
6 312
|
5 158
|
4 884
|
4 941
|
4 953
|
4 439
|
3 132
|
3 485
|
4 470
|
|
Minority Interest |
16 698
|
13 054
|
14 291
|
18 624
|
24 824
|
31 853
|
25 862
|
26 958
|
24 905
|
25 006
|
|
Other Liabilities |
191 405
|
254 423
|
233 717
|
227 792
|
230 928
|
234 655
|
298 771
|
307 316
|
302 202
|
287 250
|
|
Total Liabilities |
1 150 504
N/A
|
1 344 341
+17%
|
1 395 988
+4%
|
1 373 825
-2%
|
1 308 095
-5%
|
1 314 690
+1%
|
1 588 860
+21%
|
1 532 122
-4%
|
1 497 539
-2%
|
1 510 719
+1%
|
|
Equity | |||||||||||
Common Stock |
107 165
|
107 165
|
107 165
|
107 165
|
107 165
|
107 165
|
107 165
|
107 165
|
107 165
|
107 165
|
|
Retained Earnings |
171 939
|
153 310
|
145 547
|
150 675
|
154 356
|
184 751
|
137 049
|
148 842
|
213 281
|
252 084
|
|
Additional Paid In Capital |
54 439
|
54 438
|
54 431
|
53 510
|
53 406
|
53 410
|
51 779
|
51 735
|
47 052
|
46 741
|
|
Unrealized Security Profit/Loss |
13 089
|
21 788
|
0
|
8 319
|
7 393
|
6 384
|
5 406
|
7 939
|
10 933
|
13 063
|
|
Treasury Stock |
665
|
655
|
0
|
513
|
879
|
1 170
|
15 899
|
15 953
|
8 815
|
8 746
|
|
Other Equity |
110
|
10 495
|
5 487
|
150
|
3 952
|
701
|
5 322
|
1 041
|
12 518
|
20 938
|
|
Total Equity |
345 857
N/A
|
346 541
+0%
|
319 068
-8%
|
319 006
0%
|
325 393
+2%
|
349 839
+8%
|
280 178
-20%
|
300 769
+7%
|
382 134
+27%
|
431 245
+13%
|
|
Total Liabilities & Equity |
1 496 361
N/A
|
1 690 882
+13%
|
1 715 056
+1%
|
1 692 831
-1%
|
1 633 488
-4%
|
1 664 529
+2%
|
1 869 038
+12%
|
1 832 891
-2%
|
1 879 673
+3%
|
1 941 964
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
154
|
154
|
154
|
154
|
154
|
154
|
149
|
149
|
151
|
151
|