Takebishi Corp
TSE:7510
Balance Sheet
Balance Sheet Decomposition
Takebishi Corp
Current Assets | 51B |
Cash & Short-Term Investments | 8.2B |
Receivables | 29.5B |
Other Current Assets | 13.3B |
Non-Current Assets | 14.1B |
Long-Term Investments | 7.2B |
PP&E | 4.2B |
Intangibles | 1.6B |
Other Non-Current Assets | 1.1B |
Current Liabilities | 24.3B |
Accounts Payable | 18.2B |
Accrued Liabilities | 829m |
Short-Term Debt | 1.6B |
Other Current Liabilities | 3.7B |
Non-Current Liabilities | 1.7B |
Other Non-Current Liabilities | 1.7B |
Balance Sheet
Takebishi 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 |
4 222
|
4 400
|
3 930
|
6 747
|
4 809
|
7 293
|
8 767
|
6 044
|
6 494
|
8 227
|
|
Cash Equivalents |
4 222
|
4 400
|
3 930
|
6 747
|
4 809
|
7 293
|
8 767
|
6 044
|
6 494
|
8 227
|
|
Short-Term Investments |
15
|
15
|
51
|
10
|
19
|
7
|
24
|
10
|
0
|
0
|
|
Total Receivables |
22 606
|
22 816
|
25 396
|
26 727
|
23 401
|
21 788
|
23 214
|
28 820
|
28 466
|
29 523
|
|
Accounts Receivables |
22 606
|
22 816
|
25 396
|
26 727
|
23 401
|
21 788
|
23 214
|
28 820
|
28 466
|
29 523
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
4 337
|
4 274
|
4 607
|
5 381
|
6 253
|
4 481
|
4 637
|
8 481
|
13 635
|
11 579
|
|
Other Current Assets |
1 058
|
1 002
|
1 130
|
822
|
778
|
724
|
1 032
|
1 680
|
2 237
|
1 700
|
|
Total Current Assets |
32 238
|
32 507
|
35 114
|
39 687
|
35 260
|
34 293
|
37 674
|
45 035
|
50 832
|
51 029
|
|
PP&E Net |
3 336
|
3 286
|
3 197
|
3 091
|
3 051
|
3 012
|
3 322
|
4 175
|
4 286
|
4 234
|
|
PP&E Gross |
3 336
|
3 286
|
3 197
|
3 091
|
3 051
|
3 012
|
3 322
|
4 175
|
4 286
|
4 234
|
|
Accumulated Depreciation |
2 474
|
2 434
|
2 453
|
2 512
|
2 585
|
2 689
|
2 798
|
3 262
|
3 421
|
3 472
|
|
Intangible Assets |
99
|
81
|
105
|
85
|
83
|
85
|
220
|
1 224
|
1 038
|
845
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
40
|
269
|
1 469
|
1 076
|
744
|
|
Note Receivable |
0
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
3 372
|
3 411
|
4 195
|
5 134
|
4 873
|
4 778
|
6 270
|
5 777
|
5 399
|
7 156
|
|
Other Long-Term Assets |
1 172
|
957
|
980
|
981
|
1 023
|
1 392
|
1 562
|
1 470
|
1 445
|
1 124
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
40
|
269
|
1 469
|
1 076
|
744
|
|
Total Assets |
40 220
N/A
|
40 246
+0%
|
43 594
+8%
|
48 978
+12%
|
44 290
-10%
|
43 600
-2%
|
49 317
+13%
|
59 150
+20%
|
64 076
+8%
|
65 132
+2%
|
|
Liabilities | |||||||||||
Accounts Payable |
13 699
|
12 643
|
14 369
|
12 432
|
11 040
|
10 391
|
13 398
|
18 242
|
18 295
|
18 160
|
|
Accrued Liabilities |
604
|
658
|
615
|
720
|
610
|
622
|
677
|
770
|
843
|
829
|
|
Short-Term Debt |
2 068
|
2 021
|
1 603
|
1 620
|
1 391
|
1 376
|
1 595
|
2 765
|
4 837
|
1 631
|
|
Current Portion of Long-Term Debt |
0
|
100
|
0
|
100
|
0
|
100
|
0
|
100
|
0
|
100
|
|
Other Current Liabilities |
1 579
|
1 911
|
2 056
|
6 787
|
2 473
|
1 789
|
2 110
|
2 512
|
2 878
|
3 599
|
|
Total Current Liabilities |
17 950
|
17 333
|
18 643
|
21 659
|
15 514
|
14 278
|
17 780
|
24 389
|
26 853
|
24 319
|
|
Long-Term Debt |
100
|
0
|
100
|
0
|
100
|
0
|
100
|
0
|
250
|
0
|
|
Deferred Income Tax |
534
|
410
|
619
|
549
|
459
|
478
|
968
|
1 151
|
964
|
1 416
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
13
|
17
|
|
Other Liabilities |
749
|
867
|
837
|
922
|
843
|
678
|
539
|
432
|
401
|
316
|
|
Total Liabilities |
19 351
N/A
|
18 610
-4%
|
20 199
+9%
|
23 130
+15%
|
16 916
-27%
|
15 434
-9%
|
19 387
+26%
|
25 982
+34%
|
28 481
+10%
|
26 068
-8%
|
|
Equity | |||||||||||
Common Stock |
2 554
|
2 554
|
2 554
|
2 554
|
2 554
|
2 554
|
2 554
|
3 384
|
3 384
|
3 406
|
|
Retained Earnings |
14 567
|
15 574
|
16 966
|
18 753
|
20 661
|
21 586
|
22 298
|
23 733
|
25 625
|
27 201
|
|
Additional Paid In Capital |
3 133
|
3 133
|
3 133
|
3 133
|
3 133
|
3 133
|
3 133
|
4 058
|
4 058
|
4 080
|
|
Unrealized Security Profit/Loss |
401
|
287
|
705
|
1 361
|
1 001
|
884
|
1 908
|
1 521
|
1 242
|
2 450
|
|
Treasury Stock |
23
|
23
|
23
|
23
|
23
|
23
|
23
|
0
|
0
|
0
|
|
Other Equity |
237
|
111
|
60
|
70
|
48
|
32
|
60
|
472
|
1 286
|
1 927
|
|
Total Equity |
20 869
N/A
|
21 636
+4%
|
23 395
+8%
|
25 848
+10%
|
27 374
+6%
|
28 166
+3%
|
29 930
+6%
|
33 168
+11%
|
35 595
+7%
|
39 064
+10%
|
|
Total Liabilities & Equity |
40 220
N/A
|
40 246
+0%
|
43 594
+8%
|
48 978
+12%
|
44 290
-10%
|
43 600
-2%
|
49 317
+13%
|
59 150
+20%
|
64 076
+8%
|
65 132
+2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
15
|
15
|
15
|
15
|
15
|
15
|
15
|
16
|
16
|
16
|