FP Corp
TSE:7947
Balance Sheet
Balance Sheet Decomposition
FP Corp
Current Assets | 111.6B |
Cash & Short-Term Investments | 24.4B |
Receivables | 54B |
Other Current Assets | 33.2B |
Non-Current Assets | 194.3B |
PP&E | 174.6B |
Intangibles | 3.1B |
Other Non-Current Assets | 16.7B |
Current Liabilities | 89.5B |
Accounts Payable | 31.9B |
Accrued Liabilities | 1.8B |
Short-Term Debt | 18B |
Other Current Liabilities | 37.9B |
Non-Current Liabilities | 70.6B |
Long-Term Debt | 62.5B |
Other Non-Current Liabilities | 8.1B |
Balance Sheet
FP 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 |
16 153
|
13 710
|
15 089
|
18 151
|
15 659
|
19 151
|
20 288
|
17 884
|
19 745
|
22 255
|
|
Cash Equivalents |
16 153
|
13 710
|
15 089
|
18 151
|
15 659
|
19 151
|
20 288
|
17 884
|
19 745
|
22 255
|
|
Total Receivables |
33 201
|
36 948
|
38 365
|
34 731
|
41 274
|
42 384
|
37 073
|
39 719
|
42 760
|
48 599
|
|
Accounts Receivables |
30 567
|
32 846
|
35 599
|
32 393
|
37 467
|
38 493
|
34 204
|
36 732
|
38 888
|
30 017
|
|
Other Receivables |
2 634
|
4 102
|
2 766
|
2 338
|
3 807
|
3 891
|
2 869
|
2 987
|
3 872
|
18 582
|
|
Inventory |
20 845
|
21 668
|
18 611
|
19 134
|
21 935
|
22 537
|
22 415
|
22 395
|
24 279
|
29 854
|
|
Other Current Assets |
1 802
|
1 794
|
2 089
|
2 192
|
527
|
575
|
546
|
643
|
693
|
705
|
|
Total Current Assets |
72 001
|
74 120
|
74 154
|
74 208
|
79 395
|
84 647
|
80 322
|
80 641
|
87 477
|
101 413
|
|
PP&E Net |
100 641
|
113 551
|
126 759
|
136 134
|
153 839
|
153 298
|
151 289
|
154 615
|
163 832
|
179 293
|
|
PP&E Gross |
100 641
|
113 551
|
126 759
|
136 134
|
153 839
|
153 298
|
151 289
|
154 615
|
163 832
|
179 293
|
|
Accumulated Depreciation |
91 177
|
99 012
|
100 985
|
105 266
|
112 456
|
121 004
|
129 416
|
131 631
|
137 357
|
145 111
|
|
Intangible Assets |
1 086
|
1 078
|
1 058
|
980
|
1 178
|
1 347
|
1 482
|
1 365
|
1 216
|
1 536
|
|
Goodwill |
730
|
1 605
|
1 232
|
1 350
|
1 106
|
1 255
|
974
|
694
|
413
|
224
|
|
Long-Term Investments |
3 304
|
4 085
|
3 522
|
4 272
|
5 023
|
4 458
|
3 703
|
4 699
|
4 569
|
10 898
|
|
Other Long-Term Assets |
2 714
|
2 190
|
2 328
|
2 537
|
3 606
|
4 327
|
4 727
|
5 220
|
5 188
|
5 259
|
|
Other Assets |
730
|
1 605
|
1 232
|
1 350
|
1 106
|
1 255
|
974
|
694
|
413
|
224
|
|
Total Assets |
180 476
N/A
|
196 629
+9%
|
209 053
+6%
|
219 481
+5%
|
244 147
+11%
|
249 332
+2%
|
242 497
-3%
|
247 234
+2%
|
262 695
+6%
|
298 623
+14%
|
|
Liabilities | |||||||||||
Accounts Payable |
19 231
|
21 163
|
18 472
|
18 936
|
21 560
|
20 954
|
19 309
|
21 184
|
23 881
|
26 530
|
|
Accrued Liabilities |
1 856
|
2 382
|
2 898
|
2 841
|
2 546
|
4 505
|
3 942
|
4 371
|
3 705
|
3 745
|
|
Short-Term Debt |
15 000
|
16 200
|
16 600
|
15 364
|
19 164
|
18 364
|
18 364
|
18 364
|
18 364
|
18 364
|
|
Current Portion of Long-Term Debt |
13 618
|
13 452
|
15 734
|
23 269
|
16 161
|
17 958
|
23 632
|
17 251
|
14 914
|
15 576
|
|
Other Current Liabilities |
9 771
|
11 017
|
16 325
|
12 641
|
17 743
|
15 073
|
14 322
|
17 357
|
15 943
|
19 668
|
|
Total Current Liabilities |
59 476
|
64 214
|
70 029
|
73 051
|
77 174
|
76 854
|
79 569
|
78 527
|
76 807
|
83 883
|
|
Long-Term Debt |
37 136
|
43 212
|
43 079
|
42 020
|
56 798
|
55 219
|
38 489
|
37 994
|
47 057
|
68 229
|
|
Deferred Income Tax |
14
|
0
|
44
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
21
|
395
|
416
|
359
|
381
|
443
|
567
|
630
|
695
|
738
|
|
Other Liabilities |
3 788
|
4 022
|
4 310
|
4 644
|
3 956
|
5 061
|
5 138
|
5 733
|
6 376
|
6 340
|
|
Total Liabilities |
100 435
N/A
|
111 891
+11%
|
117 878
+5%
|
120 119
+2%
|
138 309
+15%
|
137 577
-1%
|
123 763
-10%
|
122 884
-1%
|
130 935
+7%
|
159 190
+22%
|
|
Equity | |||||||||||
Common Stock |
13 150
|
13 150
|
13 150
|
13 150
|
13 150
|
13 150
|
13 150
|
13 150
|
13 150
|
13 150
|
|
Retained Earnings |
55 529
|
59 600
|
66 453
|
74 304
|
80 175
|
86 728
|
94 157
|
99 959
|
107 443
|
115 126
|
|
Additional Paid In Capital |
15 843
|
15 843
|
15 843
|
15 860
|
15 860
|
15 864
|
15 864
|
15 487
|
15 545
|
15 552
|
|
Unrealized Security Profit/Loss |
553
|
1 288
|
919
|
1 317
|
1 876
|
1 260
|
762
|
1 412
|
1 283
|
1 075
|
|
Treasury Stock |
4 939
|
4 941
|
4 942
|
5 092
|
5 093
|
5 094
|
5 095
|
5 617
|
5 561
|
5 531
|
|
Other Equity |
95
|
202
|
248
|
177
|
130
|
153
|
104
|
41
|
100
|
61
|
|
Total Equity |
80 041
N/A
|
84 738
+6%
|
91 175
+8%
|
99 362
+9%
|
105 838
+7%
|
111 755
+6%
|
118 734
+6%
|
124 350
+5%
|
131 760
+6%
|
139 433
+6%
|
|
Total Liabilities & Equity |
180 476
N/A
|
196 629
+9%
|
209 053
+6%
|
219 481
+5%
|
244 147
+11%
|
249 332
+2%
|
242 497
-3%
|
247 234
+2%
|
262 695
+6%
|
298 623
+14%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
41
|
41
|
83
|
83
|
83
|
83
|
83
|
82
|
82
|
82
|