Marubun Corp
TSE:7537
Balance Sheet
Balance Sheet Decomposition
Marubun Corp
Current Assets | 155.2B |
Cash & Short-Term Investments | 24.5B |
Receivables | 75.3B |
Other Current Assets | 55.4B |
Non-Current Assets | 10.9B |
Long-Term Investments | 2.7B |
PP&E | 3.2B |
Intangibles | 1.3B |
Other Non-Current Assets | 3.7B |
Current Liabilities | 103.8B |
Accounts Payable | 23.4B |
Accrued Liabilities | 585m |
Short-Term Debt | 61.7B |
Other Current Liabilities | 18.1B |
Non-Current Liabilities | 12.1B |
Long-Term Debt | 5.1B |
Other Non-Current Liabilities | 7.1B |
Balance Sheet
Marubun 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 |
19 151
|
21 725
|
14 096
|
12 584
|
13 989
|
16 348
|
20 790
|
26 874
|
25 245
|
21 253
|
|
Cash Equivalents |
19 151
|
21 725
|
14 096
|
12 584
|
13 989
|
16 348
|
20 790
|
26 874
|
25 245
|
21 253
|
|
Total Receivables |
60 954
|
63 374
|
53 522
|
65 352
|
60 807
|
52 849
|
55 362
|
51 046
|
79 290
|
88 312
|
|
Accounts Receivables |
60 927
|
63 374
|
53 522
|
65 352
|
60 807
|
52 849
|
55 362
|
51 046
|
44 203
|
59 398
|
|
Other Receivables |
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35 087
|
28 914
|
|
Inventory |
16 930
|
28 987
|
24 915
|
29 676
|
45 113
|
43 219
|
40 732
|
34 208
|
30 431
|
54 637
|
|
Other Current Assets |
2 475
|
2 998
|
3 678
|
6 099
|
2 388
|
1 569
|
1 733
|
2 676
|
2 638
|
1 941
|
|
Total Current Assets |
99 510
|
117 084
|
96 211
|
113 711
|
122 297
|
113 985
|
118 617
|
114 804
|
137 604
|
166 143
|
|
PP&E Net |
4 277
|
4 232
|
3 079
|
3 549
|
3 529
|
3 634
|
4 094
|
4 221
|
3 201
|
3 203
|
|
PP&E Gross |
4 277
|
4 232
|
3 079
|
3 549
|
3 529
|
3 634
|
4 094
|
4 221
|
3 201
|
3 203
|
|
Accumulated Depreciation |
4 529
|
4 668
|
4 343
|
4 036
|
4 001
|
3 888
|
4 129
|
4 312
|
4 188
|
4 365
|
|
Intangible Assets |
400
|
448
|
342
|
700
|
1 265
|
1 309
|
1 146
|
925
|
1 039
|
898
|
|
Goodwill |
2
|
0
|
0
|
448
|
336
|
224
|
0
|
0
|
0
|
0
|
|
Note Receivable |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
4 343
|
2 783
|
4 865
|
5 697
|
5 779
|
6 745
|
5 439
|
4 658
|
3 819
|
2 317
|
|
Other Long-Term Assets |
2 100
|
3 766
|
2 016
|
1 879
|
2 500
|
2 266
|
2 155
|
2 398
|
2 516
|
3 437
|
|
Other Assets |
2
|
0
|
0
|
448
|
336
|
224
|
0
|
0
|
0
|
0
|
|
Total Assets |
110 635
N/A
|
128 313
+16%
|
106 513
-17%
|
125 984
+18%
|
135 706
+8%
|
128 163
-6%
|
131 451
+3%
|
127 006
-3%
|
148 179
+17%
|
175 998
+19%
|
|
Liabilities | |||||||||||
Accounts Payable |
39 910
|
52 978
|
35 921
|
37 987
|
37 247
|
25 443
|
25 410
|
30 298
|
21 121
|
28 005
|
|
Accrued Liabilities |
789
|
818
|
860
|
1 034
|
1 044
|
1 038
|
703
|
631
|
974
|
1 020
|
|
Short-Term Debt |
7 100
|
15 300
|
9 732
|
25 077
|
34 687
|
38 934
|
47 344
|
42 194
|
48 672
|
69 423
|
|
Current Portion of Long-Term Debt |
15 087
|
1 064
|
50
|
150
|
146
|
7 578
|
1 143
|
117
|
126
|
97
|
|
Other Current Liabilities |
2 228
|
2 434
|
2 918
|
3 024
|
2 641
|
2 630
|
1 937
|
2 925
|
23 853
|
18 544
|
|
Total Current Liabilities |
65 114
|
72 594
|
49 481
|
67 272
|
75 765
|
75 623
|
76 537
|
76 165
|
94 746
|
117 089
|
|
Long-Term Debt |
1 135
|
7 614
|
8 583
|
9 061
|
8 937
|
1 213
|
5 204
|
5 162
|
5 128
|
5 122
|
|
Minority Interest |
4 862
|
5 851
|
5 977
|
5 843
|
6 140
|
6 216
|
5 918
|
5 024
|
4 863
|
5 336
|
|
Other Liabilities |
1 917
|
1 803
|
2 111
|
2 101
|
1 827
|
1 601
|
1 506
|
639
|
731
|
703
|
|
Total Liabilities |
73 028
N/A
|
87 862
+20%
|
66 152
-25%
|
84 277
+27%
|
92 669
+10%
|
84 653
-9%
|
89 165
+5%
|
86 990
-2%
|
105 468
+21%
|
128 250
+22%
|
|
Equity | |||||||||||
Common Stock |
6 214
|
6 214
|
6 214
|
6 214
|
6 214
|
6 214
|
6 214
|
6 214
|
6 214
|
6 214
|
|
Retained Earnings |
25 713
|
27 131
|
28 287
|
29 206
|
30 659
|
31 516
|
30 656
|
27 854
|
30 231
|
34 388
|
|
Additional Paid In Capital |
6 353
|
6 353
|
6 353
|
6 353
|
6 353
|
6 353
|
6 353
|
6 353
|
6 353
|
6 353
|
|
Unrealized Security Profit/Loss |
490
|
898
|
0
|
696
|
726
|
577
|
339
|
831
|
761
|
821
|
|
Treasury Stock |
1 630
|
1 630
|
0
|
1 630
|
1 630
|
1 631
|
1 631
|
1 631
|
1 631
|
1 631
|
|
Other Equity |
467
|
1 485
|
672
|
868
|
715
|
481
|
355
|
395
|
783
|
1 603
|
|
Total Equity |
37 607
N/A
|
40 451
+8%
|
40 361
0%
|
41 707
+3%
|
43 037
+3%
|
43 510
+1%
|
42 286
-3%
|
40 016
-5%
|
42 711
+7%
|
47 748
+12%
|
|
Total Liabilities & Equity |
110 635
N/A
|
128 313
+16%
|
106 513
-17%
|
125 984
+18%
|
135 706
+8%
|
128 163
-6%
|
131 451
+3%
|
127 006
-3%
|
148 179
+17%
|
175 998
+19%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|