Unicharm Corp
TSE:8113
Balance Sheet
Balance Sheet Decomposition
Unicharm Corp
Current Assets | 638.9B |
Cash & Short-Term Investments | 360.2B |
Receivables | 151.6B |
Other Current Assets | 127.1B |
Non-Current Assets | 494.7B |
Long-Term Investments | 90.7B |
PP&E | 285.6B |
Intangibles | 95.7B |
Other Non-Current Assets | 22.8B |
Current Liabilities | 270.1B |
Accounts Payable | 125.2B |
Accrued Liabilities | 56.5B |
Short-Term Debt | 11.1B |
Other Current Liabilities | 77.3B |
Non-Current Liabilities | 167.8B |
Long-Term Debt | 13.6B |
Other Non-Current Liabilities | 154.2B |
Balance Sheet
Unicharm Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
138 781
|
138 503
|
138 043
|
169 903
|
135 065
|
128 787
|
199 522
|
187 547
|
217 153
|
253 770
|
|
Cash Equivalents |
138 781
|
138 503
|
138 043
|
169 903
|
135 065
|
128 787
|
199 522
|
187 547
|
217 153
|
253 770
|
|
Short-Term Investments |
0
|
0
|
38 938
|
59 119
|
53 520
|
86 418
|
97 588
|
119 752
|
90 450
|
106 445
|
|
Total Receivables |
88 442
|
95 328
|
90 637
|
98 821
|
100 159
|
121 784
|
112 698
|
129 367
|
152 971
|
151 561
|
|
Accounts Receivables |
88 442
|
95 328
|
90 637
|
95 432
|
98 499
|
118 554
|
111 026
|
127 183
|
150 671
|
149 306
|
|
Other Receivables |
0
|
0
|
0
|
3 389
|
1 660
|
3 230
|
1 672
|
2 184
|
2 300
|
2 255
|
|
Inventory |
62 432
|
64 028
|
57 403
|
60 529
|
71 939
|
65 240
|
61 617
|
89 811
|
117 590
|
102 965
|
|
Other Current Assets |
32 117
|
33 834
|
14 616
|
18 804
|
23 758
|
24 891
|
19 537
|
21 266
|
25 592
|
24 161
|
|
Total Current Assets |
321 772
|
331 693
|
339 637
|
407 176
|
384 441
|
427 120
|
490 962
|
547 743
|
603 756
|
638 902
|
|
PP&E Net |
240 082
|
247 808
|
236 629
|
228 521
|
240 628
|
284 105
|
258 814
|
271 689
|
271 662
|
285 585
|
|
PP&E Gross |
0
|
0
|
0
|
228 521
|
240 628
|
284 105
|
258 814
|
271 689
|
271 662
|
285 585
|
|
Accumulated Depreciation |
0
|
0
|
0
|
246 425
|
265 840
|
296 646
|
311 085
|
344 675
|
383 002
|
413 054
|
|
Intangible Assets |
24 030
|
22 469
|
48 595
|
23 432
|
52 184
|
46 606
|
44 471
|
42 961
|
45 544
|
50 402
|
|
Goodwill |
72 148
|
67 359
|
0
|
23 131
|
47 937
|
47 556
|
45 535
|
42 446
|
44 979
|
45 325
|
|
Long-Term Investments |
24 942
|
23 611
|
26 093
|
34 364
|
50 769
|
43 281
|
38 634
|
66 818
|
66 350
|
90 651
|
|
Other Long-Term Assets |
16 134
|
9 661
|
17 638
|
20 020
|
19 524
|
15 335
|
14 997
|
15 998
|
16 927
|
22 762
|
|
Other Assets |
72 148
|
67 359
|
0
|
23 131
|
47 937
|
47 556
|
45 535
|
42 446
|
44 979
|
45 325
|
|
Total Assets |
699 108
N/A
|
702 601
+0%
|
668 592
-5%
|
736 644
+10%
|
795 483
+8%
|
864 003
+9%
|
893 413
+3%
|
987 655
+11%
|
1 049 218
+6%
|
1 133 627
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
91 586
|
93 799
|
129 206
|
98 294
|
111 629
|
106 224
|
101 354
|
121 532
|
127 870
|
125 155
|
|
Accrued Liabilities |
5 027
|
5 514
|
0
|
36 515
|
39 739
|
40 940
|
53 871
|
50 467
|
51 021
|
56 487
|
|
Short-Term Debt |
5 979
|
3 846
|
0
|
2 923
|
13 402
|
6 506
|
5 975
|
13 882
|
10 787
|
11 094
|
|
Current Portion of Long-Term Debt |
22 000
|
0
|
6 753
|
3 266
|
5 432
|
9 056
|
8 737
|
25 396
|
6 276
|
3 883
|
|
Other Current Liabilities |
65 591
|
65 471
|
41 003
|
52 981
|
61 296
|
54 142
|
63 278
|
63 173
|
60 709
|
73 454
|
|
Total Current Liabilities |
190 183
|
168 630
|
176 962
|
193 979
|
231 498
|
216 868
|
233 215
|
274 450
|
256 663
|
270 073
|
|
Long-Term Debt |
6 670
|
66 110
|
61 190
|
58 000
|
21 428
|
66 996
|
59 364
|
36 185
|
40 060
|
13 588
|
|
Deferred Income Tax |
2 082
|
8 160
|
2 873
|
18 227
|
21 084
|
20 682
|
21 116
|
24 285
|
24 940
|
18 025
|
|
Minority Interest |
72 952
|
63 619
|
62 289
|
65 461
|
62 214
|
69 827
|
69 651
|
77 799
|
89 730
|
92 531
|
|
Other Liabilities |
7 329
|
8 610
|
13 180
|
13 409
|
17 803
|
16 557
|
17 065
|
17 297
|
18 942
|
43 691
|
|
Total Liabilities |
279 216
N/A
|
315 129
+13%
|
316 494
+0%
|
349 076
+10%
|
354 027
+1%
|
390 930
+10%
|
400 411
+2%
|
430 016
+7%
|
430 335
+0%
|
437 908
+2%
|
|
Equity | |||||||||||
Common Stock |
15 992
|
15 992
|
15 993
|
15 993
|
15 993
|
15 993
|
15 993
|
15 993
|
15 993
|
15 993
|
|
Retained Earnings |
334 796
|
367 053
|
396 708
|
439 434
|
482 521
|
514 370
|
547 695
|
600 138
|
644 859
|
710 792
|
|
Additional Paid In Capital |
46 358
|
6 858
|
0
|
421
|
13 058
|
14 960
|
13 208
|
14 801
|
15 209
|
10 259
|
|
Unrealized Security Profit/Loss |
11 172
|
11 007
|
7 474
|
8 851
|
8 352
|
7 627
|
6 608
|
2 546
|
1 119
|
4 183
|
|
Treasury Stock |
28 667
|
41 101
|
53 652
|
67 652
|
52 776
|
58 769
|
54 572
|
68 646
|
83 699
|
100 572
|
|
Other Equity |
40 241
|
27 663
|
14 425
|
9 479
|
25 692
|
21 108
|
35 930
|
7 193
|
25 402
|
55 064
|
|
Total Equity |
419 892
N/A
|
387 472
-8%
|
352 098
-9%
|
387 568
+10%
|
441 456
+14%
|
473 073
+7%
|
493 002
+4%
|
557 639
+13%
|
618 883
+11%
|
695 719
+12%
|
|
Total Liabilities & Equity |
699 108
N/A
|
702 601
+0%
|
668 592
-5%
|
736 644
+10%
|
795 483
+8%
|
864 003
+9%
|
893 413
+3%
|
987 655
+11%
|
1 049 218
+6%
|
1 133 627
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
601
|
596
|
566
|
586
|
597
|
596
|
599
|
596
|
593
|
590
|