Daiwa Office Investment Corp
TSE:8976
Balance Sheet
Balance Sheet Decomposition
Daiwa Office Investment Corp
Current Assets | 30.2B |
Cash & Short-Term Investments | 25.9B |
Receivables | 96m |
Other Current Assets | 4.3B |
Non-Current Assets | 452B |
Long-Term Investments | 433.6B |
PP&E | 13.6B |
Intangibles | 2.7B |
Other Non-Current Assets | 2B |
Current Liabilities | 36.6B |
Accounts Payable | 1.3B |
Accrued Liabilities | 277.1m |
Short-Term Debt | 500m |
Other Current Liabilities | 34.6B |
Non-Current Liabilities | 198B |
Long-Term Debt | 176.3B |
Other Non-Current Liabilities | 21.7B |
Balance Sheet
Daiwa Office Investment Corp
Nov-2013 | Nov-2014 | Nov-2015 | Nov-2016 | Nov-2017 | Nov-2018 | Nov-2019 | Nov-2020 | Nov-2021 | Nov-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
11 480
|
12 985
|
16 618
|
19 071
|
14 290
|
19 009
|
27 799
|
28 138
|
26 651
|
19 084
|
|
Cash Equivalents |
11 480
|
12 985
|
16 618
|
19 071
|
14 290
|
19 009
|
27 799
|
28 138
|
26 651
|
19 084
|
|
Total Receivables |
299
|
304
|
754
|
201
|
222
|
516
|
188
|
368
|
190
|
183
|
|
Accounts Receivables |
299
|
304
|
239
|
145
|
222
|
201
|
188
|
368
|
190
|
101
|
|
Other Receivables |
0
|
0
|
515
|
55
|
0
|
314
|
0
|
0
|
0
|
82
|
|
Other Current Assets |
5 851
|
5 414
|
2 626
|
1 983
|
2 102
|
4 679
|
4 003
|
4 117
|
4 075
|
4 140
|
|
Total Current Assets |
17 630
|
18 702
|
19 999
|
21 254
|
16 614
|
24 203
|
31 991
|
32 623
|
30 916
|
23 407
|
|
PP&E Net |
14 527
|
14 337
|
14 224
|
14 244
|
14 171
|
13 932
|
13 719
|
13 578
|
13 476
|
13 658
|
|
PP&E Gross |
14 527
|
14 337
|
14 224
|
14 244
|
14 171
|
13 932
|
13 719
|
13 578
|
13 476
|
13 658
|
|
Accumulated Depreciation |
1 831
|
2 047
|
2 198
|
2 419
|
2 683
|
2 787
|
3 042
|
3 259
|
3 468
|
3 656
|
|
Intangible Assets |
2 718
|
2 719
|
2 717
|
2 708
|
2 734
|
2 729
|
2 722
|
2 715
|
2 708
|
2 715
|
|
Long-Term Investments |
327 848
|
362 437
|
422 217
|
443 774
|
448 351
|
437 247
|
436 287
|
438 317
|
434 836
|
439 105
|
|
Other Long-Term Assets |
931
|
1 360
|
1 549
|
1 471
|
1 304
|
1 101
|
1 312
|
1 338
|
1 344
|
2 164
|
|
Total Assets |
363 654
N/A
|
399 555
+10%
|
460 706
+15%
|
483 451
+5%
|
483 173
0%
|
479 213
-1%
|
486 030
+1%
|
488 571
+1%
|
483 280
-1%
|
481 049
0%
|
|
Liabilities | |||||||||||
Accounts Payable |
772
|
941
|
845
|
1 997
|
814
|
1 256
|
702
|
1 673
|
814
|
1 514
|
|
Accrued Liabilities |
96
|
0
|
57
|
89
|
257
|
122
|
322
|
313
|
286
|
150
|
|
Short-Term Debt |
3 000
|
2 500
|
5 500
|
1 000
|
2 000
|
0
|
5 000
|
3 600
|
2 400
|
0
|
|
Current Portion of Long-Term Debt |
33 900
|
16 600
|
3 700
|
28 250
|
17 350
|
21 000
|
28 100
|
24 200
|
31 600
|
26 200
|
|
Other Current Liabilities |
1 429
|
1 590
|
2 688
|
2 750
|
2 777
|
3 419
|
3 417
|
3 735
|
3 614
|
3 782
|
|
Total Current Liabilities |
39 198
|
21 631
|
12 790
|
34 086
|
23 198
|
25 797
|
37 541
|
33 521
|
38 714
|
31 646
|
|
Long-Term Debt |
110 800
|
141 700
|
183 100
|
175 050
|
184 950
|
177 950
|
171 350
|
176 650
|
168 350
|
179 600
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
55
|
237
|
|
Other Liabilities |
11 973
|
13 631
|
17 115
|
17 798
|
18 229
|
21 342
|
22 244
|
22 888
|
22 523
|
22 074
|
|
Total Liabilities |
161 971
N/A
|
176 962
+9%
|
213 005
+20%
|
226 934
+7%
|
226 377
0%
|
225 088
-1%
|
231 138
+3%
|
233 059
+1%
|
229 642
-1%
|
233 558
+2%
|
|
Equity | |||||||||||
Common Stock |
198 781
|
219 156
|
243 404
|
251 552
|
251 552
|
247 876
|
247 876
|
247 876
|
245 093
|
238 094
|
|
Retained Earnings |
2 960
|
3 641
|
4 689
|
5 489
|
5 620
|
6 469
|
7 173
|
7 835
|
8 555
|
8 971
|
|
Other Equity |
58
|
204
|
393
|
523
|
375
|
221
|
157
|
200
|
10
|
426
|
|
Total Equity |
201 683
N/A
|
222 593
+10%
|
247 700
+11%
|
256 517
+4%
|
256 796
+0%
|
254 124
-1%
|
254 892
+0%
|
255 512
+0%
|
253 638
-1%
|
247 491
-2%
|
|
Total Liabilities & Equity |
363 654
N/A
|
399 555
+10%
|
460 706
+15%
|
483 451
+5%
|
483 173
0%
|
479 213
-1%
|
486 030
+1%
|
488 571
+1%
|
483 280
-1%
|
481 049
0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|