Okamura Corp
TSE:7994
Balance Sheet
Balance Sheet Decomposition
Okamura Corp
Current Assets | 145B |
Cash & Short-Term Investments | 39.2B |
Receivables | 81.3B |
Other Current Assets | 24.6B |
Non-Current Assets | 137.1B |
Long-Term Investments | 47B |
PP&E | 76.8B |
Intangibles | 5.9B |
Other Non-Current Assets | 7.4B |
Current Liabilities | 76.3B |
Accounts Payable | 42.9B |
Accrued Liabilities | 7.9B |
Short-Term Debt | 6.2B |
Other Current Liabilities | 19.3B |
Non-Current Liabilities | 33.5B |
Long-Term Debt | 9.5B |
Other Non-Current Liabilities | 24B |
Balance Sheet
Okamura 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 |
24 021
|
28 933
|
26 536
|
27 452
|
27 279
|
32 594
|
45 156
|
39 952
|
38 534
|
39 173
|
|
Cash Equivalents |
24 021
|
28 933
|
26 536
|
27 452
|
27 279
|
32 594
|
45 156
|
39 952
|
38 534
|
39 173
|
|
Short-Term Investments |
331
|
530
|
10
|
0
|
500
|
510
|
10
|
0
|
491
|
0
|
|
Total Receivables |
60 868
|
66 129
|
64 428
|
67 937
|
64 862
|
71 553
|
66 807
|
68 772
|
73 414
|
81 260
|
|
Accounts Receivables |
60 868
|
66 129
|
64 428
|
67 937
|
64 862
|
71 553
|
66 807
|
68 772
|
62 441
|
81 260
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 973
|
0
|
|
Inventory |
15 742
|
15 109
|
15 964
|
17 701
|
19 113
|
18 135
|
14 797
|
20 648
|
21 164
|
21 347
|
|
Other Current Assets |
4 595
|
4 331
|
4 384
|
2 581
|
2 665
|
2 009
|
2 543
|
2 637
|
3 840
|
3 210
|
|
Total Current Assets |
105 247
|
115 032
|
111 322
|
115 671
|
114 419
|
124 801
|
129 313
|
132 009
|
137 443
|
144 990
|
|
PP&E Net |
50 237
|
51 350
|
56 273
|
56 343
|
57 171
|
58 097
|
58 245
|
59 517
|
66 349
|
76 766
|
|
Intangible Assets |
4 645
|
5 107
|
4 505
|
4 040
|
3 978
|
3 762
|
3 376
|
3 140
|
3 052
|
3 382
|
|
Goodwill |
1 292
|
176
|
18
|
5
|
0
|
0
|
0
|
2 408
|
2 161
|
2 528
|
|
Long-Term Investments |
32 773
|
32 095
|
32 632
|
49 414
|
45 926
|
41 555
|
47 293
|
41 225
|
36 975
|
47 027
|
|
Other Long-Term Assets |
14 084
|
13 725
|
13 991
|
7 637
|
7 782
|
8 112
|
7 246
|
7 073
|
6 934
|
7 425
|
|
Other Assets |
1 292
|
176
|
18
|
5
|
0
|
0
|
0
|
2 408
|
2 161
|
2 528
|
|
Total Assets |
207 387
N/A
|
217 485
+5%
|
218 741
+1%
|
233 110
+7%
|
229 276
-2%
|
236 327
+3%
|
245 473
+4%
|
245 372
0%
|
252 914
+3%
|
282 118
+12%
|
|
Liabilities | |||||||||||
Accounts Payable |
45 332
|
47 997
|
46 405
|
49 047
|
41 036
|
43 168
|
44 863
|
40 543
|
40 509
|
42 871
|
|
Accrued Liabilities |
4 649
|
4 878
|
4 426
|
3 850
|
4 632
|
6 172
|
5 720
|
5 260
|
5 483
|
7 929
|
|
Short-Term Debt |
6 102
|
6 066
|
6 147
|
6 190
|
11 175
|
6 244
|
6 108
|
6 072
|
6 314
|
6 192
|
|
Current Portion of Long-Term Debt |
3 436
|
2 675
|
6 115
|
6 503
|
1 004
|
2 953
|
2 065
|
6 162
|
1 620
|
5 201
|
|
Other Current Liabilities |
6 400
|
7 809
|
7 269
|
9 268
|
9 104
|
8 876
|
10 215
|
12 237
|
12 544
|
14 098
|
|
Total Current Liabilities |
65 919
|
69 425
|
70 362
|
74 858
|
66 951
|
67 413
|
68 971
|
70 274
|
66 470
|
76 291
|
|
Long-Term Debt |
16 073
|
16 986
|
11 227
|
10 307
|
11 201
|
14 138
|
17 446
|
13 632
|
17 329
|
9 468
|
|
Deferred Income Tax |
2 333
|
3 344
|
2 967
|
0
|
1 893
|
408
|
2 735
|
887
|
727
|
3 256
|
|
Minority Interest |
366
|
494
|
559
|
362
|
470
|
1 214
|
1 019
|
1 489
|
1 946
|
2 440
|
|
Other Liabilities |
17 304
|
19 239
|
19 936
|
22 360
|
18 828
|
18 871
|
16 545
|
16 458
|
15 686
|
18 308
|
|
Total Liabilities |
104 209
N/A
|
109 488
+5%
|
105 051
-4%
|
107 887
+3%
|
99 343
-8%
|
102 044
+3%
|
106 716
+5%
|
102 740
-4%
|
102 158
-1%
|
109 763
+7%
|
|
Equity | |||||||||||
Common Stock |
18 670
|
18 670
|
18 670
|
18 670
|
18 670
|
18 670
|
18 670
|
18 670
|
18 670
|
18 670
|
|
Retained Earnings |
58 365
|
65 392
|
70 819
|
78 991
|
86 137
|
92 528
|
90 242
|
100 367
|
112 162
|
125 234
|
|
Additional Paid In Capital |
16 759
|
16 762
|
16 762
|
16 766
|
16 766
|
16 766
|
16 766
|
16 770
|
16 770
|
16 770
|
|
Unrealized Security Profit/Loss |
10 308
|
0
|
10 256
|
14 103
|
11 785
|
9 614
|
14 198
|
10 987
|
10 135
|
16 903
|
|
Treasury Stock |
2 413
|
0
|
2 422
|
2 429
|
2 436
|
2 442
|
110
|
3 634
|
7 711
|
7 722
|
|
Other Equity |
1 489
|
523
|
395
|
878
|
989
|
853
|
1 009
|
528
|
730
|
2 500
|
|
Total Equity |
103 178
N/A
|
107 997
+5%
|
113 690
+5%
|
125 223
+10%
|
129 933
+4%
|
134 283
+3%
|
138 757
+3%
|
142 632
+3%
|
150 756
+6%
|
172 355
+14%
|
|
Total Liabilities & Equity |
207 387
N/A
|
217 485
+5%
|
218 741
+1%
|
233 110
+7%
|
229 276
-2%
|
236 327
+3%
|
245 473
+4%
|
245 372
0%
|
252 914
+3%
|
282 118
+12%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
110
|
110
|
110
|
110
|
110
|
110
|
100
|
98
|
95
|
95
|