Suzuyo Shinwart Corp
TSE:9360
Balance Sheet
Balance Sheet Decomposition
Suzuyo Shinwart Corp
Current Assets | 4B |
Cash & Short-Term Investments | 1.3B |
Receivables | 1.9B |
Other Current Assets | 826m |
Non-Current Assets | 6.1B |
Long-Term Investments | 559m |
PP&E | 4.2B |
Intangibles | 321m |
Other Non-Current Assets | 989m |
Current Liabilities | 2.9B |
Accounts Payable | 782m |
Accrued Liabilities | 293m |
Short-Term Debt | 500m |
Other Current Liabilities | 1.4B |
Non-Current Liabilities | 4B |
Long-Term Debt | 1.7B |
Other Non-Current Liabilities | 2.4B |
Balance Sheet
Suzuyo Shinwart 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 |
767
|
702
|
1 169
|
1 056
|
1 043
|
1 728
|
1 331
|
1 043
|
1 159
|
1 252
|
|
Cash Equivalents |
767
|
702
|
1 169
|
1 056
|
1 043
|
1 728
|
1 331
|
1 043
|
1 159
|
1 252
|
|
Total Receivables |
1 943
|
1 980
|
2 107
|
2 113
|
2 828
|
2 114
|
2 368
|
2 341
|
2 211
|
2 655
|
|
Accounts Receivables |
1 943
|
1 980
|
2 107
|
2 113
|
2 828
|
2 114
|
2 368
|
2 341
|
2 196
|
2 639
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
16
|
|
Inventory |
385
|
533
|
507
|
576
|
447
|
281
|
192
|
169
|
154
|
101
|
|
Other Current Assets |
174
|
230
|
289
|
350
|
207
|
202
|
199
|
200
|
195
|
201
|
|
Total Current Assets |
3 269
|
3 445
|
4 072
|
4 095
|
4 525
|
4 324
|
4 090
|
3 753
|
3 719
|
4 209
|
|
PP&E Net |
4 340
|
5 633
|
5 404
|
5 344
|
5 099
|
4 810
|
4 675
|
4 404
|
4 236
|
3 975
|
|
PP&E Gross |
4 340
|
5 633
|
5 404
|
5 344
|
5 099
|
4 810
|
4 675
|
4 404
|
4 236
|
3 975
|
|
Accumulated Depreciation |
5 312
|
5 499
|
5 719
|
6 165
|
6 542
|
6 690
|
6 984
|
7 272
|
7 471
|
7 556
|
|
Intangible Assets |
121
|
146
|
252
|
227
|
233
|
315
|
305
|
378
|
411
|
370
|
|
Goodwill |
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
24
|
|
Long-Term Investments |
43
|
171
|
199
|
229
|
496
|
312
|
339
|
350
|
362
|
374
|
|
Other Long-Term Assets |
827
|
776
|
799
|
904
|
888
|
1 154
|
1 177
|
1 285
|
1 205
|
1 226
|
|
Other Assets |
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
24
|
|
Total Assets |
8 663
N/A
|
10 171
+17%
|
10 726
+5%
|
10 798
+1%
|
11 240
+4%
|
10 914
-3%
|
10 585
-3%
|
10 170
-4%
|
9 964
-2%
|
10 178
+2%
|
|
Liabilities | |||||||||||
Accounts Payable |
810
|
650
|
893
|
835
|
839
|
890
|
753
|
834
|
732
|
844
|
|
Accrued Liabilities |
247
|
237
|
309
|
347
|
363
|
416
|
484
|
486
|
501
|
545
|
|
Short-Term Debt |
820
|
750
|
0
|
600
|
950
|
450
|
350
|
950
|
300
|
800
|
|
Current Portion of Long-Term Debt |
766
|
1 012
|
1 623
|
1 229
|
1 379
|
1 313
|
1 416
|
1 222
|
827
|
629
|
|
Other Current Liabilities |
396
|
377
|
676
|
611
|
531
|
701
|
739
|
657
|
799
|
791
|
|
Total Current Liabilities |
3 039
|
3 026
|
3 499
|
3 622
|
4 063
|
3 770
|
3 742
|
4 149
|
3 159
|
3 609
|
|
Long-Term Debt |
2 133
|
3 677
|
3 394
|
3 087
|
2 548
|
2 740
|
2 214
|
1 152
|
1 716
|
1 183
|
|
Deferred Income Tax |
199
|
181
|
172
|
172
|
172
|
172
|
172
|
171
|
171
|
171
|
|
Other Liabilities |
1 360
|
1 486
|
1 642
|
1 745
|
2 156
|
1 931
|
2 049
|
2 104
|
2 126
|
2 129
|
|
Total Liabilities |
6 731
N/A
|
8 370
+24%
|
8 708
+4%
|
8 627
-1%
|
8 938
+4%
|
8 613
-4%
|
8 176
-5%
|
7 576
-7%
|
7 172
-5%
|
7 092
-1%
|
|
Equity | |||||||||||
Common Stock |
765
|
765
|
802
|
802
|
802
|
802
|
802
|
802
|
802
|
802
|
|
Retained Earnings |
931
|
765
|
904
|
1 015
|
1 132
|
1 118
|
1 242
|
1 385
|
1 586
|
1 880
|
|
Additional Paid In Capital |
125
|
125
|
162
|
162
|
162
|
162
|
162
|
162
|
162
|
162
|
|
Unrealized Security Profit/Loss |
200
|
226
|
0
|
254
|
251
|
261
|
240
|
283
|
271
|
278
|
|
Treasury Stock |
37
|
37
|
0
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
|
Other Equity |
52
|
42
|
42
|
25
|
8
|
6
|
1
|
1
|
8
|
1
|
|
Total Equity |
1 932
N/A
|
1 801
-7%
|
2 018
+12%
|
2 172
+8%
|
2 302
+6%
|
2 301
0%
|
2 409
+5%
|
2 594
+8%
|
2 792
+8%
|
3 086
+11%
|
|
Total Liabilities & Equity |
8 663
N/A
|
10 171
+17%
|
10 726
+5%
|
10 798
+1%
|
11 240
+4%
|
10 914
-3%
|
10 585
-3%
|
10 170
-4%
|
9 964
-2%
|
10 178
+2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|