Olympus Corp
TSE:7733
Balance Sheet
Balance Sheet Decomposition
Olympus Corp
Current Assets | 788.1B |
Cash & Short-Term Investments | 377.4B |
Receivables | 196.3B |
Other Current Assets | 214.5B |
Non-Current Assets | 679.9B |
Long-Term Investments | 29.1B |
PP&E | 249.4B |
Intangibles | 272B |
Other Non-Current Assets | 129.4B |
Current Liabilities | 380B |
Accounts Payable | 58.4B |
Other Current Liabilities | 321.6B |
Non-Current Liabilities | 338.2B |
Long-Term Debt | 224.7B |
Other Non-Current Liabilities | 113.5B |
Balance Sheet
Olympus 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 |
252 121
|
209 875
|
166 554
|
199 465
|
191 239
|
114 426
|
162 494
|
217 478
|
302 572
|
169 329
|
|
Cash Equivalents |
252 121
|
209 875
|
166 554
|
199 465
|
191 239
|
114 426
|
162 494
|
217 478
|
302 572
|
169 329
|
|
Short-Term Investments |
0
|
0
|
0
|
1 618
|
7 442
|
2 155
|
3 424
|
10 268
|
10 269
|
11 360
|
|
Total Receivables |
152 301
|
175 541
|
167 641
|
162 615
|
161 466
|
163 252
|
146 583
|
168 345
|
182 146
|
190 632
|
|
Accounts Receivables |
128 847
|
143 858
|
134 076
|
157 469
|
157 339
|
155 321
|
143 062
|
157 920
|
178 428
|
174 672
|
|
Other Receivables |
23 454
|
31 683
|
33 565
|
5 146
|
4 127
|
7 931
|
3 521
|
10 425
|
3 718
|
15 960
|
|
Inventory |
98 595
|
107 387
|
111 558
|
125 319
|
139 309
|
153 623
|
167 596
|
158 895
|
167 368
|
162 994
|
|
Other Current Assets |
73 495
|
84 725
|
74 939
|
16 730
|
14 835
|
22 576
|
26 610
|
25 087
|
32 250
|
192 042
|
|
Total Current Assets |
576 512
|
577 528
|
520 692
|
505 747
|
514 291
|
456 032
|
506 707
|
580 073
|
694 605
|
726 357
|
|
PP&E Net |
135 440
|
150 145
|
166 064
|
159 735
|
168 243
|
176 908
|
202 134
|
239 166
|
247 112
|
238 731
|
|
PP&E Gross |
135 440
|
150 145
|
166 064
|
159 735
|
168 243
|
176 908
|
202 134
|
239 166
|
247 112
|
238 731
|
|
Accumulated Depreciation |
265 113
|
274 809
|
281 999
|
301 897
|
314 297
|
328 359
|
346 443
|
369 391
|
417 964
|
404 233
|
|
Intangible Assets |
66 709
|
66 622
|
53 607
|
75 858
|
73 371
|
69 269
|
74 792
|
104 810
|
120 361
|
116 757
|
|
Goodwill |
106 850
|
114 025
|
97 190
|
95 568
|
97 208
|
101 188
|
98 328
|
127 384
|
164 498
|
181 324
|
|
Note Receivable |
94
|
94
|
0
|
18 303
|
17 971
|
14 618
|
19 685
|
24 577
|
27 857
|
36 980
|
|
Long-Term Investments |
56 076
|
72 263
|
71 141
|
37 946
|
39 727
|
35 248
|
29 533
|
26 478
|
17 666
|
22 486
|
|
Other Long-Term Assets |
85 794
|
100 952
|
91 920
|
66 875
|
67 852
|
78 767
|
84 484
|
80 965
|
85 900
|
186 066
|
|
Other Assets |
106 850
|
114 025
|
97 190
|
95 568
|
97 208
|
101 188
|
98 328
|
127 384
|
164 498
|
181 324
|
|
Total Assets |
1 027 475
N/A
|
1 081 551
+5%
|
1 000 614
-7%
|
960 032
-4%
|
978 663
+2%
|
932 030
-5%
|
1 015 663
+9%
|
1 183 453
+17%
|
1 357 999
+15%
|
1 508 701
+11%
|
|
Liabilities | |||||||||||
Accounts Payable |
45 409
|
39 155
|
40 597
|
70 834
|
57 559
|
61 724
|
59 557
|
69 870
|
60 547
|
62 919
|
|
Accrued Liabilities |
73 736
|
0
|
90 438
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
16 966
|
29 118
|
6 656
|
2 409
|
0
|
629
|
70 135
|
5 458
|
67
|
0
|
|
Current Portion of Long-Term Debt |
52 051
|
72 017
|
53 253
|
69 672
|
91 992
|
62 397
|
10 883
|
26 071
|
52 214
|
49 970
|
|
Other Current Liabilities |
88 144
|
151 112
|
75 681
|
143 535
|
156 369
|
162 761
|
193 195
|
226 992
|
263 423
|
349 003
|
|
Total Current Liabilities |
276 306
|
374 793
|
266 625
|
286 450
|
305 920
|
287 511
|
333 770
|
328 391
|
376 251
|
461 892
|
|
Long-Term Debt |
347 783
|
254 251
|
271 703
|
223 326
|
164 489
|
127 344
|
199 897
|
323 735
|
333 846
|
290 087
|
|
Deferred Income Tax |
33 711
|
39 160
|
28 386
|
9 565
|
10 004
|
12 101
|
13 147
|
13 103
|
13 087
|
12 298
|
|
Minority Interest |
1 650
|
1 532
|
1 496
|
1 477
|
1 466
|
1 194
|
1 211
|
1 154
|
1 194
|
1 149
|
|
Other Liabilities |
38 391
|
56 093
|
49 617
|
44 463
|
53 991
|
62 687
|
96 891
|
122 744
|
123 453
|
103 190
|
|
Total Liabilities |
697 841
N/A
|
725 829
+4%
|
617 827
-15%
|
565 281
-9%
|
535 870
-5%
|
490 837
-8%
|
644 916
+31%
|
789 127
+22%
|
847 831
+7%
|
868 616
+2%
|
|
Equity | |||||||||||
Common Stock |
124 520
|
124 520
|
124 520
|
124 520
|
124 560
|
124 606
|
124 643
|
124 643
|
124 643
|
124 643
|
|
Retained Earnings |
81 649
|
114 077
|
173 417
|
185 226
|
237 316
|
238 275
|
275 833
|
278 243
|
305 057
|
371 064
|
|
Additional Paid In Capital |
131 871
|
90 940
|
90 940
|
91 779
|
91 502
|
91 310
|
91 157
|
90 835
|
91 239
|
92 150
|
|
Unrealized Security Profit/Loss |
6 104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
1 098
|
1 111
|
0
|
1 122
|
4 775
|
4 764
|
98 135
|
98 048
|
45 589
|
28 086
|
|
Other Equity |
13 412
|
15 277
|
8 693
|
5 652
|
5 810
|
8 234
|
22 751
|
1 347
|
34 818
|
80 314
|
|
Total Equity |
329 634
N/A
|
355 722
+8%
|
382 787
+8%
|
394 751
+3%
|
442 793
+12%
|
441 193
0%
|
370 747
-16%
|
394 326
+6%
|
510 168
+29%
|
640 085
+25%
|
|
Total Liabilities & Equity |
1 027 475
N/A
|
1 081 551
+5%
|
1 000 614
-7%
|
960 032
-4%
|
978 663
+2%
|
932 030
-5%
|
1 015 663
+9%
|
1 183 453
+17%
|
1 357 999
+15%
|
1 508 701
+11%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 369
|
1 369
|
1 369
|
1 369
|
1 366
|
1 366
|
1 286
|
1 286
|
1 273
|
1 254
|