Nakanishi Inc
TSE:7716
Balance Sheet
Balance Sheet Decomposition
Nakanishi Inc
Current Assets | 72.2B |
Cash & Short-Term Investments | 34.9B |
Receivables | 8.9B |
Other Current Assets | 28.4B |
Non-Current Assets | 75.9B |
Long-Term Investments | 7.1B |
PP&E | 24.6B |
Intangibles | 40.2B |
Other Non-Current Assets | 4.1B |
Current Liabilities | 23.7B |
Accounts Payable | 2.5B |
Accrued Liabilities | 744.3m |
Short-Term Debt | 11.5B |
Other Current Liabilities | 8.9B |
Non-Current Liabilities | 8.5B |
Long-Term Debt | 2.2B |
Other Non-Current Liabilities | 6.3B |
Balance Sheet
Nakanishi Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
18 979
|
20 244
|
25 198
|
23 826
|
27 812
|
28 432
|
32 238
|
35 984
|
34 993
|
31 718
|
|
Cash Equivalents |
18 979
|
20 244
|
25 198
|
23 826
|
27 812
|
28 432
|
32 238
|
35 984
|
34 993
|
31 718
|
|
Short-Term Investments |
1 455
|
3 274
|
605
|
1 820
|
325
|
943
|
1 433
|
1 422
|
1 186
|
927
|
|
Total Receivables |
4 312
|
4 842
|
5 179
|
5 238
|
4 947
|
5 096
|
5 068
|
5 288
|
6 015
|
8 376
|
|
Accounts Receivables |
4 312
|
4 842
|
5 179
|
5 238
|
4 947
|
5 096
|
5 068
|
5 288
|
5 926
|
8 239
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
89
|
137
|
|
Inventory |
6 229
|
6 849
|
7 448
|
9 212
|
9 494
|
10 538
|
10 604
|
11 733
|
16 527
|
23 984
|
|
Other Current Assets |
6 428
|
6 954
|
3 932
|
6 387
|
5 746
|
5 090
|
5 000
|
5 724
|
4 071
|
3 135
|
|
Total Current Assets |
37 403
|
42 162
|
42 362
|
46 483
|
48 324
|
50 099
|
54 344
|
60 152
|
62 792
|
68 141
|
|
PP&E Net |
5 934
|
6 680
|
10 087
|
14 323
|
15 935
|
15 663
|
14 891
|
15 293
|
18 329
|
23 101
|
|
PP&E Gross |
5 934
|
6 680
|
10 087
|
14 323
|
15 935
|
15 663
|
14 891
|
15 293
|
18 329
|
23 101
|
|
Accumulated Depreciation |
7 560
|
8 275
|
9 051
|
10 025
|
11 306
|
12 730
|
14 273
|
15 826
|
18 476
|
20 768
|
|
Intangible Assets |
231
|
219
|
303
|
384
|
704
|
766
|
944
|
1 237
|
2 129
|
16 433
|
|
Goodwill |
467
|
93
|
68
|
43
|
281
|
200
|
161
|
108
|
1 483
|
21 935
|
|
Long-Term Investments |
9 187
|
6 818
|
6 346
|
5 644
|
4 966
|
8 361
|
9 162
|
13 558
|
12 909
|
6 970
|
|
Other Long-Term Assets |
2 679
|
2 501
|
2 742
|
2 628
|
3 063
|
2 447
|
2 969
|
4 113
|
4 994
|
4 134
|
|
Other Assets |
467
|
93
|
68
|
43
|
281
|
200
|
161
|
108
|
1 483
|
21 935
|
|
Total Assets |
55 900
N/A
|
58 472
+5%
|
61 907
+6%
|
69 505
+12%
|
73 273
+5%
|
77 537
+6%
|
82 471
+6%
|
94 461
+15%
|
102 636
+9%
|
140 713
+37%
|
|
Liabilities | |||||||||||
Accounts Payable |
621
|
834
|
928
|
844
|
1 029
|
762
|
807
|
1 009
|
1 536
|
2 154
|
|
Accrued Liabilities |
277
|
318
|
318
|
341
|
441
|
369
|
385
|
910
|
983
|
569
|
|
Short-Term Debt |
100
|
0
|
0
|
0
|
0
|
100
|
100
|
100
|
100
|
11 479
|
|
Current Portion of Long-Term Debt |
3
|
100
|
100
|
100
|
100
|
0
|
0
|
0
|
22
|
10
|
|
Other Current Liabilities |
4 434
|
3 910
|
4 196
|
4 565
|
4 019
|
2 884
|
4 121
|
8 576
|
7 207
|
7 290
|
|
Total Current Liabilities |
5 434
|
5 161
|
5 541
|
5 851
|
5 589
|
4 115
|
5 413
|
10 595
|
9 847
|
21 501
|
|
Long-Term Debt |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
359
|
179
|
|
Deferred Income Tax |
62
|
81
|
79
|
261
|
136
|
406
|
273
|
412
|
1 062
|
5 084
|
|
Minority Interest |
57
|
0
|
0
|
0
|
2
|
2
|
2
|
4
|
6
|
10
|
|
Other Liabilities |
447
|
403
|
425
|
430
|
419
|
517
|
512
|
535
|
346
|
748
|
|
Total Liabilities |
6 004
N/A
|
5 645
-6%
|
6 045
+7%
|
6 541
+8%
|
6 147
-6%
|
5 040
-18%
|
6 201
+23%
|
11 545
+86%
|
11 620
+1%
|
27 522
+137%
|
|
Equity | |||||||||||
Common Stock |
868
|
868
|
868
|
868
|
868
|
868
|
868
|
868
|
868
|
868
|
|
Retained Earnings |
50 104
|
54 854
|
58 590
|
64 247
|
69 510
|
73 874
|
77 625
|
84 998
|
93 907
|
112 678
|
|
Additional Paid In Capital |
1 164
|
1 164
|
1 164
|
1 164
|
1 172
|
1 172
|
1 180
|
1 180
|
1 180
|
3 709
|
|
Unrealized Security Profit/Loss |
857
|
940
|
977
|
1 440
|
1 149
|
2 600
|
2 284
|
1 844
|
1 404
|
1 608
|
|
Treasury Stock |
4 633
|
5 615
|
5 616
|
5 616
|
5 602
|
5 602
|
5 594
|
6 794
|
9 294
|
11 159
|
|
Other Equity |
1 536
|
618
|
122
|
861
|
31
|
415
|
95
|
819
|
2 951
|
5 487
|
|
Total Equity |
49 896
N/A
|
52 827
+6%
|
55 862
+6%
|
62 964
+13%
|
67 126
+7%
|
72 497
+8%
|
76 270
+5%
|
82 916
+9%
|
91 016
+10%
|
113 191
+24%
|
|
Total Liabilities & Equity |
55 900
N/A
|
58 472
+5%
|
61 907
+6%
|
69 505
+12%
|
73 273
+5%
|
77 537
+6%
|
82 471
+6%
|
94 461
+15%
|
102 636
+9%
|
140 713
+37%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
87
|
87
|
87
|
87
|
87
|
87
|
87
|
86
|
85
|
85
|