Univance Corp
TSE:7254
Balance Sheet
Balance Sheet Decomposition
Univance Corp
Current Assets | 21B |
Cash & Short-Term Investments | 3.9B |
Receivables | 9.6B |
Other Current Assets | 7.5B |
Non-Current Assets | 22.5B |
Long-Term Investments | 4.7B |
PP&E | 16.3B |
Intangibles | 974.3m |
Other Non-Current Assets | 502.7m |
Current Liabilities | 13.7B |
Accounts Payable | 6.1B |
Accrued Liabilities | 1.5B |
Other Current Liabilities | 6.1B |
Non-Current Liabilities | 5.8B |
Long-Term Debt | 885m |
Other Non-Current Liabilities | 4.9B |
Balance Sheet
Univance 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 |
5 147
|
4 426
|
2 524
|
3 452
|
3 355
|
2 865
|
3 128
|
2 827
|
2 977
|
3 706
|
|
Cash Equivalents |
5 147
|
4 426
|
2 524
|
3 452
|
3 355
|
2 865
|
3 128
|
2 827
|
2 977
|
3 706
|
|
Total Receivables |
9 835
|
9 514
|
9 111
|
8 729
|
8 504
|
9 295
|
8 153
|
10 196
|
9 702
|
9 753
|
|
Accounts Receivables |
9 835
|
9 514
|
9 111
|
8 729
|
8 504
|
9 295
|
8 153
|
10 196
|
9 692
|
9 746
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
7
|
|
Inventory |
5 303
|
5 704
|
6 228
|
6 153
|
6 216
|
6 627
|
5 629
|
5 724
|
6 212
|
5 277
|
|
Other Current Assets |
1 211
|
1 219
|
1 553
|
1 646
|
1 381
|
1 591
|
1 906
|
1 949
|
2 372
|
2 002
|
|
Total Current Assets |
21 495
|
20 863
|
19 416
|
19 980
|
19 456
|
20 379
|
18 816
|
20 697
|
21 263
|
20 738
|
|
PP&E Net |
15 977
|
17 503
|
18 631
|
20 117
|
19 522
|
19 022
|
20 030
|
18 864
|
17 703
|
17 411
|
|
PP&E Gross |
15 977
|
17 503
|
18 631
|
20 117
|
19 522
|
19 022
|
20 030
|
18 864
|
17 703
|
17 411
|
|
Accumulated Depreciation |
63 394
|
65 407
|
67 857
|
67 247
|
70 363
|
71 671
|
75 913
|
77 972
|
81 556
|
84 521
|
|
Intangible Assets |
824
|
867
|
810
|
818
|
836
|
926
|
861
|
838
|
844
|
1 007
|
|
Long-Term Investments |
4 523
|
5 698
|
3 385
|
4 501
|
4 324
|
3 340
|
2 281
|
3 599
|
2 745
|
3 419
|
|
Other Long-Term Assets |
344
|
553
|
302
|
344
|
245
|
278
|
308
|
348
|
385
|
485
|
|
Total Assets |
43 163
N/A
|
45 484
+5%
|
42 544
-6%
|
45 759
+8%
|
44 383
-3%
|
43 944
-1%
|
42 296
-4%
|
44 346
+5%
|
42 941
-3%
|
43 059
+0%
|
|
Liabilities | |||||||||||
Accounts Payable |
7 644
|
7 755
|
7 170
|
7 117
|
6 401
|
6 964
|
5 396
|
7 246
|
5 869
|
5 969
|
|
Accrued Liabilities |
2 386
|
1 944
|
1 705
|
1 726
|
1 785
|
2 074
|
1 532
|
1 507
|
1 720
|
1 735
|
|
Short-Term Debt |
1 000
|
0
|
0
|
0
|
0
|
3 255
|
3 759
|
2 493
|
1 226
|
587
|
|
Current Portion of Long-Term Debt |
2 894
|
2 471
|
2 816
|
6 128
|
6 161
|
1 432
|
2 019
|
2 383
|
2 127
|
2 204
|
|
Other Current Liabilities |
2 736
|
2 544
|
3 378
|
3 473
|
2 856
|
4 388
|
5 244
|
4 135
|
5 053
|
5 087
|
|
Total Current Liabilities |
16 660
|
14 713
|
15 069
|
18 445
|
17 202
|
18 113
|
17 950
|
17 764
|
15 994
|
15 582
|
|
Long-Term Debt |
3 749
|
4 818
|
4 879
|
3 777
|
2 957
|
1 918
|
4 301
|
5 743
|
3 665
|
2 361
|
|
Deferred Income Tax |
1 045
|
1 302
|
613
|
927
|
791
|
443
|
310
|
1 194
|
834
|
927
|
|
Minority Interest |
20
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
3 085
|
3 914
|
3 536
|
3 624
|
3 957
|
4 207
|
4 098
|
3 626
|
3 750
|
3 644
|
|
Total Liabilities |
24 559
N/A
|
24 753
+1%
|
24 096
-3%
|
26 773
+11%
|
25 020
-7%
|
24 681
-1%
|
26 660
+8%
|
28 326
+6%
|
24 243
-14%
|
22 514
-7%
|
|
Equity | |||||||||||
Common Stock |
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
3 500
|
|
Retained Earnings |
12 415
|
13 464
|
12 671
|
12 168
|
12 400
|
13 189
|
10 318
|
9 004
|
11 773
|
12 415
|
|
Additional Paid In Capital |
2 076
|
2 076
|
2 076
|
2 076
|
2 076
|
2 173
|
2 173
|
2 173
|
2 173
|
2 173
|
|
Unrealized Security Profit/Loss |
1 833
|
2 702
|
0
|
2 115
|
2 069
|
1 382
|
614
|
1 575
|
972
|
1 456
|
|
Treasury Stock |
673
|
673
|
0
|
673
|
692
|
692
|
692
|
692
|
693
|
693
|
|
Other Equity |
547
|
338
|
453
|
200
|
11
|
288
|
275
|
460
|
972
|
1 694
|
|
Total Equity |
18 605
N/A
|
20 731
+11%
|
18 448
-11%
|
18 986
+3%
|
19 363
+2%
|
19 263
-1%
|
15 637
-19%
|
16 019
+2%
|
18 697
+17%
|
20 546
+10%
|
|
Total Liabilities & Equity |
43 163
N/A
|
45 484
+5%
|
42 544
-6%
|
45 759
+8%
|
44 383
-3%
|
43 944
-1%
|
42 296
-4%
|
44 346
+5%
|
42 941
-3%
|
43 059
+0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|
21
|