Mikuni Corp
TSE:7247
Balance Sheet
Balance Sheet Decomposition
Mikuni Corp
Current Assets | 57B |
Cash & Short-Term Investments | 3.1B |
Receivables | 23.2B |
Other Current Assets | 30.7B |
Non-Current Assets | 54.5B |
Long-Term Investments | 12.8B |
PP&E | 39.1B |
Intangibles | 742m |
Other Non-Current Assets | 1.9B |
Current Liabilities | 43.3B |
Accounts Payable | 12.1B |
Accrued Liabilities | 4.3B |
Short-Term Debt | 16.7B |
Other Current Liabilities | 10.2B |
Non-Current Liabilities | 28.6B |
Long-Term Debt | 17.6B |
Other Non-Current Liabilities | 10.9B |
Balance Sheet
Mikuni Corp
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
5 646
|
5 671
|
5 999
|
5 060
|
6 046
|
4 672
|
4 253
|
5 060
|
3 712
|
3 114
|
|
Cash Equivalents |
5 646
|
5 671
|
5 999
|
5 060
|
6 046
|
4 672
|
4 253
|
5 060
|
3 712
|
3 114
|
|
Short-Term Investments |
216
|
943
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
19 889
|
18 112
|
19 750
|
21 441
|
20 590
|
19 700
|
20 198
|
20 509
|
22 120
|
23 249
|
|
Accounts Receivables |
19 889
|
18 112
|
19 750
|
21 441
|
20 590
|
19 700
|
20 198
|
20 288
|
21 986
|
23 138
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
221
|
134
|
111
|
|
Inventory |
13 033
|
11 106
|
12 236
|
11 835
|
14 969
|
15 983
|
19 077
|
21 371
|
22 493
|
25 027
|
|
Other Current Assets |
3 044
|
3 591
|
3 546
|
2 074
|
4 499
|
2 823
|
2 946
|
4 070
|
5 077
|
5 646
|
|
Total Current Assets |
41 828
|
39 423
|
41 531
|
40 410
|
46 104
|
43 178
|
46 474
|
51 010
|
53 402
|
57 036
|
|
PP&E Net |
37 198
|
36 194
|
36 460
|
37 548
|
39 752
|
39 652
|
37 630
|
37 365
|
37 749
|
39 105
|
|
PP&E Gross |
37 198
|
36 194
|
36 460
|
37 548
|
39 752
|
39 652
|
37 630
|
37 365
|
37 749
|
39 105
|
|
Accumulated Depreciation |
70 096
|
70 878
|
71 399
|
73 156
|
74 804
|
77 025
|
78 525
|
82 943
|
87 228
|
88 840
|
|
Intangible Assets |
805
|
737
|
776
|
859
|
899
|
975
|
892
|
809
|
797
|
742
|
|
Goodwill |
110
|
239
|
207
|
142
|
77
|
0
|
0
|
1
|
0
|
0
|
|
Note Receivable |
12
|
0
|
16
|
27
|
33
|
39
|
20
|
34
|
53
|
58
|
|
Long-Term Investments |
7 440
|
6 113
|
7 530
|
7 328
|
6 268
|
4 288
|
6 709
|
5 846
|
6 607
|
12 786
|
|
Other Long-Term Assets |
2 213
|
2 876
|
2 661
|
3 430
|
3 635
|
2 264
|
2 166
|
1 852
|
1 500
|
1 809
|
|
Other Assets |
110
|
239
|
207
|
142
|
77
|
0
|
0
|
1
|
0
|
0
|
|
Total Assets |
89 606
N/A
|
85 590
-4%
|
89 181
+4%
|
89 744
+1%
|
96 768
+8%
|
90 396
-7%
|
93 891
+4%
|
96 917
+3%
|
100 108
+3%
|
111 536
+11%
|
|
Liabilities | |||||||||||
Accounts Payable |
13 172
|
11 380
|
11 812
|
13 434
|
15 111
|
12 104
|
10 959
|
11 887
|
12 103
|
12 065
|
|
Accrued Liabilities |
3 731
|
3 440
|
3 656
|
4 411
|
4 335
|
3 644
|
3 652
|
3 846
|
4 147
|
4 254
|
|
Short-Term Debt |
14 239
|
15 004
|
13 819
|
8 993
|
5 647
|
5 683
|
7 261
|
6 794
|
10 808
|
16 733
|
|
Current Portion of Long-Term Debt |
4 462
|
4 274
|
7 489
|
5 121
|
5 396
|
5 203
|
5 009
|
6 889
|
4 467
|
5 419
|
|
Other Current Liabilities |
3 048
|
2 903
|
2 995
|
3 313
|
5 083
|
4 572
|
4 337
|
4 137
|
6 054
|
4 789
|
|
Total Current Liabilities |
38 652
|
37 001
|
39 771
|
35 272
|
35 572
|
31 206
|
31 218
|
33 553
|
37 579
|
43 260
|
|
Long-Term Debt |
11 245
|
11 240
|
10 791
|
12 879
|
19 787
|
23 644
|
25 172
|
22 469
|
21 423
|
17 630
|
|
Deferred Income Tax |
3 385
|
3 139
|
3 133
|
3 339
|
3 542
|
3 996
|
4 891
|
4 922
|
5 124
|
6 895
|
|
Minority Interest |
1 633
|
1 416
|
850
|
910
|
918
|
885
|
835
|
854
|
767
|
883
|
|
Other Liabilities |
6 291
|
6 260
|
5 428
|
5 059
|
4 912
|
4 824
|
4 214
|
4 055
|
3 783
|
3 153
|
|
Total Liabilities |
61 206
N/A
|
59 056
-4%
|
59 973
+2%
|
57 459
-4%
|
64 731
+13%
|
64 555
0%
|
66 330
+3%
|
65 853
-1%
|
68 676
+4%
|
71 821
+5%
|
|
Equity | |||||||||||
Common Stock |
2 215
|
2 215
|
2 215
|
2 215
|
2 215
|
2 215
|
2 215
|
2 215
|
2 215
|
2 215
|
|
Retained Earnings |
13 442
|
14 204
|
16 382
|
18 617
|
20 371
|
15 862
|
15 566
|
16 886
|
14 863
|
15 619
|
|
Additional Paid In Capital |
1 700
|
1 700
|
1 937
|
1 937
|
1 923
|
1 923
|
1 923
|
1 908
|
1 954
|
1 954
|
|
Unrealized Security Profit/Loss |
7 719
|
0
|
8 086
|
8 692
|
7 835
|
6 479
|
8 390
|
7 991
|
8 399
|
12 810
|
|
Treasury Stock |
54
|
0
|
186
|
181
|
181
|
166
|
197
|
181
|
180
|
154
|
|
Other Equity |
3 378
|
1 522
|
774
|
1 005
|
126
|
472
|
336
|
2 245
|
4 181
|
7 271
|
|
Total Equity |
28 400
N/A
|
26 534
-7%
|
29 208
+10%
|
32 285
+11%
|
32 037
-1%
|
25 841
-19%
|
27 561
+7%
|
31 064
+13%
|
31 432
+1%
|
39 715
+26%
|
|
Total Liabilities & Equity |
89 606
N/A
|
85 590
-4%
|
89 181
+4%
|
89 744
+1%
|
96 768
+8%
|
90 396
-7%
|
93 891
+4%
|
96 917
+3%
|
100 108
+3%
|
111 536
+11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|