NOK Corp
TSE:7240
Balance Sheet
Balance Sheet Decomposition
NOK Corp
Current Assets | 429.8B |
Cash & Short-Term Investments | 113B |
Receivables | 189.3B |
Other Current Assets | 127.5B |
Non-Current Assets | 497.1B |
Long-Term Investments | 179.5B |
PP&E | 255.8B |
Intangibles | 14.7B |
Other Non-Current Assets | 47.1B |
Current Liabilities | 224.4B |
Accounts Payable | 72.9B |
Accrued Liabilities | 8.7B |
Other Current Liabilities | 142.9B |
Non-Current Liabilities | 157.5B |
Long-Term Debt | 16.4B |
Other Non-Current Liabilities | 141.1B |
Balance Sheet
NOK 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 |
78 633
|
102 406
|
95 881
|
91 726
|
89 457
|
80 798
|
82 400
|
120 421
|
113 085
|
104 690
|
|
Cash Equivalents |
78 633
|
102 406
|
95 881
|
91 726
|
89 457
|
80 798
|
82 400
|
120 421
|
113 085
|
104 690
|
|
Total Receivables |
158 036
|
160 105
|
131 751
|
153 414
|
149 186
|
145 011
|
136 287
|
151 527
|
169 372
|
160 794
|
|
Accounts Receivables |
158 036
|
160 105
|
131 751
|
153 414
|
149 186
|
145 011
|
136 287
|
151 527
|
169 372
|
152 964
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 830
|
|
Inventory |
66 900
|
80 620
|
74 997
|
76 095
|
88 770
|
86 714
|
80 813
|
83 679
|
111 260
|
119 596
|
|
Other Current Assets |
21 215
|
19 144
|
20 439
|
18 420
|
14 969
|
15 305
|
13 452
|
12 735
|
13 326
|
16 066
|
|
Total Current Assets |
324 784
|
362 275
|
323 068
|
339 655
|
342 382
|
327 828
|
312 952
|
368 362
|
407 043
|
401 146
|
|
PP&E Net |
200 132
|
219 807
|
222 432
|
243 943
|
257 348
|
262 496
|
251 076
|
239 301
|
249 203
|
252 638
|
|
PP&E Gross |
200 132
|
219 807
|
222 432
|
243 943
|
257 348
|
262 496
|
251 076
|
239 301
|
249 203
|
252 638
|
|
Accumulated Depreciation |
341 713
|
369 697
|
373 634
|
392 243
|
418 154
|
452 317
|
471 024
|
500 731
|
544 197
|
573 688
|
|
Intangible Assets |
2 516
|
2 771
|
2 895
|
4 337
|
4 061
|
4 760
|
4 181
|
4 044
|
3 971
|
3 958
|
|
Goodwill |
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
5 492
|
4 881
|
0
|
3 791
|
3 444
|
3 078
|
2 667
|
2 293
|
1 990
|
1 729
|
|
Long-Term Investments |
108 112
|
137 447
|
120 004
|
134 024
|
169 606
|
167 163
|
139 513
|
163 199
|
163 644
|
163 316
|
|
Other Long-Term Assets |
22 189
|
27 897
|
24 333
|
26 047
|
16 473
|
19 808
|
18 306
|
25 801
|
31 473
|
39 963
|
|
Other Assets |
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
663 265
N/A
|
755 084
+14%
|
696 989
-8%
|
751 797
+8%
|
793 314
+6%
|
785 133
-1%
|
728 695
-7%
|
803 000
+10%
|
857 324
+7%
|
862 750
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
67 653
|
64 332
|
46 958
|
60 169
|
57 571
|
44 557
|
44 915
|
48 968
|
62 568
|
52 839
|
|
Accrued Liabilities |
8 227
|
8 847
|
8 963
|
9 280
|
9 712
|
10 125
|
10 483
|
10 531
|
11 148
|
11 195
|
|
Short-Term Debt |
62 097
|
42 732
|
40 460
|
47 487
|
52 530
|
60 962
|
54 714
|
71 344
|
54 619
|
45 557
|
|
Current Portion of Long-Term Debt |
37 639
|
28 310
|
22 615
|
24 307
|
22 225
|
22 303
|
21 609
|
22 052
|
22 700
|
25 710
|
|
Other Current Liabilities |
42 302
|
45 128
|
37 765
|
42 817
|
43 598
|
43 114
|
34 217
|
44 236
|
51 302
|
48 018
|
|
Total Current Liabilities |
217 918
|
189 349
|
156 761
|
184 060
|
185 636
|
181 061
|
165 938
|
197 131
|
202 337
|
183 319
|
|
Long-Term Debt |
14 277
|
24 162
|
21 307
|
18 026
|
10 101
|
19 732
|
18 524
|
14 202
|
11 588
|
19 265
|
|
Deferred Income Tax |
0
|
15 219
|
8 544
|
8 887
|
11 707
|
7 133
|
772
|
7 549
|
9 404
|
13 075
|
|
Minority Interest |
32 864
|
40 860
|
37 959
|
36 445
|
40 238
|
41 321
|
40 146
|
44 761
|
52 092
|
54 920
|
|
Other Liabilities |
66 659
|
63 600
|
76 973
|
85 713
|
85 976
|
91 709
|
96 223
|
82 004
|
79 640
|
69 745
|
|
Total Liabilities |
331 718
N/A
|
333 190
+0%
|
301 544
-9%
|
333 131
+10%
|
333 658
+0%
|
340 956
+2%
|
321 603
-6%
|
345 647
+7%
|
355 061
+3%
|
340 324
-4%
|
|
Equity | |||||||||||
Common Stock |
23 335
|
23 335
|
23 335
|
23 335
|
23 335
|
23 335
|
23 335
|
23 335
|
23 335
|
23 335
|
|
Retained Earnings |
257 894
|
302 571
|
322 251
|
341 188
|
367 822
|
362 604
|
351 622
|
346 531
|
365 880
|
368 823
|
|
Additional Paid In Capital |
22 450
|
22 716
|
22 735
|
22 759
|
22 837
|
23 244
|
23 288
|
23 288
|
23 591
|
23 590
|
|
Unrealized Security Profit/Loss |
30 181
|
47 343
|
0
|
47 573
|
57 490
|
47 694
|
34 230
|
61 908
|
60 663
|
59 186
|
|
Treasury Stock |
642
|
374
|
0
|
1 157
|
323
|
226
|
230
|
230
|
230
|
4 741
|
|
Other Equity |
1 671
|
26 303
|
7 780
|
15 032
|
11 505
|
12 474
|
25 153
|
2 521
|
29 024
|
52 233
|
|
Total Equity |
331 547
N/A
|
421 894
+27%
|
395 445
-6%
|
418 666
+6%
|
459 656
+10%
|
444 177
-3%
|
407 092
-8%
|
457 353
+12%
|
502 263
+10%
|
522 426
+4%
|
|
Total Liabilities & Equity |
663 265
N/A
|
755 084
+14%
|
696 989
-8%
|
751 797
+8%
|
793 314
+6%
|
785 133
-1%
|
728 695
-7%
|
803 000
+10%
|
857 324
+7%
|
862 750
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
173
|
173
|
172
|
173
|
173
|
173
|
173
|
173
|
173
|
169
|