KDDI Corp
TSE:9433
Balance Sheet
Balance Sheet Decomposition
KDDI Corp
Current Assets | 4T |
Cash & Short-Term Investments | 747B |
Receivables | 2.9T |
Other Current Assets | 307B |
Non-Current Assets | 9.5T |
Long-Term Investments | 1.1T |
PP&E | 3.2T |
Intangibles | 1.6T |
Other Non-Current Assets | 3.6T |
Current Liabilities | 5.2T |
Accounts Payable | 806B |
Short-Term Debt | 286B |
Other Current Liabilities | 4.1T |
Non-Current Liabilities | 3.1T |
Long-Term Debt | 2T |
Other Non-Current Liabilities | 1.1T |
Balance Sheet
KDDI 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 |
222 050
|
276 317
|
192 200
|
226 607
|
200 834
|
204 597
|
369 202
|
809 802
|
796 613
|
480 252
|
|
Cash Equivalents |
222 050
|
276 317
|
192 200
|
226 607
|
200 834
|
204 597
|
369 202
|
809 802
|
796 613
|
480 252
|
|
Short-Term Investments |
273
|
8 821
|
14 912
|
16 792
|
29 994
|
41 814
|
102 362
|
99 716
|
102 622
|
114 102
|
|
Total Receivables |
1 141 684
|
1 236 818
|
1 365 962
|
1 528 785
|
1 697 504
|
1 970 187
|
2 389 668
|
2 471 009
|
2 569 864
|
2 752 470
|
|
Accounts Receivables |
1 073 387
|
1 150 711
|
1 294 607
|
1 432 558
|
1 628 064
|
1 874 137
|
2 080 347
|
2 117 620
|
2 164 703
|
2 445 250
|
|
Other Receivables |
68 297
|
86 107
|
71 355
|
96 227
|
69 440
|
96 050
|
309 321
|
353 389
|
405 161
|
307 220
|
|
Inventory |
86 060
|
75 837
|
79 626
|
77 656
|
89 207
|
90 588
|
75 366
|
69 821
|
74 511
|
99 038
|
|
Other Current Assets |
95 532
|
77 442
|
86 703
|
116 185
|
133 710
|
125 312
|
86 533
|
108 580
|
123 418
|
141 236
|
|
Total Current Assets |
1 545 599
|
1 675 235
|
1 739 403
|
1 966 025
|
2 151 249
|
2 432 498
|
3 023 131
|
3 558 928
|
3 667 028
|
3 587 098
|
|
PP&E Net |
2 138 008
|
2 541 099
|
2 485 728
|
2 428 445
|
2 437 196
|
2 546 181
|
2 785 101
|
2 889 757
|
2 973 150
|
2 989 656
|
|
PP&E Gross |
2 138 008
|
2 541 099
|
2 485 728
|
2 428 445
|
2 437 196
|
2 546 181
|
2 785 101
|
2 889 757
|
2 973 150
|
0
|
|
Accumulated Depreciation |
3 219 747
|
3 521 966
|
3 726 861
|
3 878 145
|
4 136 538
|
4 410 799
|
4 628 221
|
4 906 137
|
5 187 439
|
0
|
|
Intangible Assets |
722 071
|
699 332
|
845 640
|
922 478
|
953 106
|
946 837
|
1 035 399
|
1 024 831
|
1 025 223
|
1 048 396
|
|
Goodwill |
21 047
|
343 136
|
449 707
|
477 873
|
526 601
|
539 694
|
540 886
|
540 420
|
540 962
|
541 058
|
|
Note Receivable |
0
|
45 140
|
0
|
45 291
|
43 715
|
423 394
|
1 399 821
|
1 627 000
|
1 896 896
|
2 675 937
|
|
Long-Term Investments |
133 263
|
120 358
|
143 297
|
235 140
|
292 144
|
382 036
|
711 975
|
779 277
|
855 210
|
976 338
|
|
Other Long-Term Assets |
385 768
|
202 425
|
170 087
|
188 574
|
170 544
|
59 776
|
83 836
|
115 113
|
125 910
|
105 039
|
|
Other Assets |
21 047
|
343 136
|
449 707
|
477 873
|
526 601
|
539 694
|
540 886
|
540 420
|
540 962
|
541 058
|
|
Total Assets |
4 945 756
N/A
|
5 626 725
+14%
|
5 880 623
+5%
|
6 263 826
+7%
|
6 574 555
+5%
|
7 330 416
+11%
|
9 580 149
+31%
|
10 535 326
+10%
|
11 084 379
+5%
|
11 923 522
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
87 232
|
99 884
|
0
|
119 258
|
142 758
|
146 015
|
147 637
|
142 163
|
176 843
|
801 927
|
|
Accrued Liabilities |
55 503
|
101 344
|
81 671
|
84 822
|
83 747
|
87 041
|
115 477
|
115 527
|
88 637
|
0
|
|
Short-Term Debt |
95 255
|
3 140
|
22 105
|
1 883
|
29 000
|
32 000
|
0
|
19 517
|
56 034
|
244 111
|
|
Current Portion of Long-Term Debt |
233 466
|
167 318
|
99 606
|
80 286
|
325 242
|
145 333
|
264 168
|
185 650
|
343 190
|
450 766
|
|
Other Current Liabilities |
577 480
|
818 504
|
670 184
|
795 242
|
857 053
|
967 412
|
2 486 456
|
3 053 526
|
3 351 249
|
3 139 372
|
|
Total Current Liabilities |
1 048 936
|
1 190 190
|
958 548
|
1 081 491
|
1 437 800
|
1 377 801
|
3 013 738
|
3 516 383
|
4 015 953
|
4 636 176
|
|
Long-Term Debt |
723 695
|
888 657
|
1 018 576
|
974 480
|
764 374
|
1 098 377
|
1 416 199
|
1 440 314
|
1 200 881
|
1 200 670
|
|
Deferred Income Tax |
0
|
35 921
|
62 440
|
75 919
|
80 298
|
100 680
|
98 570
|
100 071
|
144 776
|
188 101
|
|
Minority Interest |
193 558
|
158 974
|
238 214
|
294 710
|
357 554
|
429 440
|
474 684
|
499 749
|
528 077
|
542 370
|
|
Other Liabilities |
256 136
|
288 945
|
294 203
|
282 803
|
160 826
|
140 626
|
192 534
|
219 089
|
212 106
|
227 916
|
|
Total Liabilities |
2 222 325
N/A
|
2 562 687
+15%
|
2 571 981
+0%
|
2 709 403
+5%
|
2 800 852
+3%
|
3 146 924
+12%
|
5 195 725
+65%
|
5 775 606
+11%
|
6 101 793
+6%
|
6 795 233
+11%
|
|
Equity | |||||||||||
Common Stock |
141 851
|
141 852
|
141 852
|
141 852
|
141 852
|
141 852
|
141 852
|
141 852
|
141 852
|
141 852
|
|
Retained Earnings |
2 291 769
|
2 686 824
|
2 995 836
|
3 354 140
|
3 672 344
|
4 144 133
|
4 138 195
|
4 409 000
|
4 818 117
|
5 220 504
|
|
Additional Paid In Capital |
385 942
|
369 722
|
368 245
|
298 046
|
289 578
|
284 409
|
280 591
|
278 675
|
279 371
|
279 371
|
|
Unrealized Security Profit/Loss |
45 731
|
19 419
|
0
|
12 460
|
19 679
|
13 983
|
5 377
|
28 273
|
36 403
|
0
|
|
Treasury Stock |
161 821
|
161 822
|
0
|
237 014
|
338 254
|
383 728
|
156 550
|
86 719
|
299 827
|
545 833
|
|
Other Equity |
19 959
|
8 043
|
4 369
|
15 061
|
11 496
|
17 157
|
25 041
|
11 361
|
6 670
|
32 395
|
|
Total Equity |
2 723 431
N/A
|
3 064 038
+13%
|
3 308 642
+8%
|
3 554 423
+7%
|
3 773 703
+6%
|
4 183 492
+11%
|
4 384 424
+5%
|
4 759 720
+9%
|
4 982 586
+5%
|
5 128 289
+3%
|
|
Total Liabilities & Equity |
4 945 756
N/A
|
5 626 725
+14%
|
5 880 623
+5%
|
6 263 826
+7%
|
6 574 555
+5%
|
7 330 416
+11%
|
9 580 149
+31%
|
10 535 326
+10%
|
11 084 379
+5%
|
11 923 522
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
2 505
|
2 505
|
2 489
|
2 458
|
2 405
|
2 351
|
2 300
|
2 275
|
2 215
|
2 157
|