Okinawa Cellular Telephone Co
TSE:9436
Balance Sheet
Balance Sheet Decomposition
Okinawa Cellular Telephone Co
Current Assets | 68B |
Cash & Short-Term Investments | 3.2B |
Receivables | 62.6B |
Other Current Assets | 2.2B |
Non-Current Assets | 47.6B |
Long-Term Investments | 448m |
PP&E | 42.5B |
Intangibles | 443m |
Other Non-Current Assets | 4.2B |
Current Liabilities | 16B |
Accounts Payable | 2.1B |
Accrued Liabilities | 627m |
Other Current Liabilities | 13.3B |
Non-Current Liabilities | 4.5B |
Long-Term Debt | 5m |
Other Non-Current Liabilities | 4.5B |
Balance Sheet
Okinawa Cellular Telephone Co
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
2 749
|
2 974
|
2 891
|
3 332
|
4 220
|
3 372
|
0
|
0
|
0
|
3 162
|
|
Cash Equivalents |
2 749
|
2 974
|
2 891
|
3 332
|
4 220
|
3 372
|
0
|
0
|
0
|
3 162
|
|
Short-Term Investments |
13 215
|
16 911
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
19 344
|
18 948
|
42 157
|
47 437
|
52 877
|
56 332
|
60 875
|
65 850
|
63 865
|
62 580
|
|
Accounts Receivables |
17 479
|
18 094
|
18 439
|
21 120
|
25 508
|
28 975
|
29 497
|
28 618
|
30 835
|
38 731
|
|
Other Receivables |
1 865
|
854
|
23 718
|
26 317
|
27 369
|
27 357
|
31 378
|
37 232
|
33 030
|
23 849
|
|
Inventory |
777
|
827
|
725
|
1 232
|
1 227
|
1 108
|
935
|
983
|
1 213
|
1 529
|
|
Other Current Assets |
718
|
635
|
545
|
268
|
225
|
341
|
590
|
479
|
561
|
712
|
|
Total Current Assets |
36 803
|
40 295
|
46 318
|
52 269
|
58 549
|
61 153
|
65 497
|
70 505
|
68 902
|
67 983
|
|
PP&E Net |
34 642
|
35 731
|
34 745
|
34 113
|
34 837
|
39 548
|
41 830
|
42 796
|
45 923
|
42 490
|
|
PP&E Gross |
34 642
|
35 731
|
34 745
|
34 113
|
34 837
|
39 548
|
41 830
|
42 796
|
45 923
|
42 490
|
|
Accumulated Depreciation |
36 518
|
40 458
|
42 818
|
46 582
|
50 097
|
54 503
|
58 899
|
62 077
|
59 343
|
59 948
|
|
Intangible Assets |
484
|
624
|
736
|
647
|
535
|
431
|
423
|
561
|
522
|
443
|
|
Note Receivable |
17
|
18
|
19
|
23
|
34
|
36
|
31
|
31
|
31
|
44
|
|
Long-Term Investments |
559
|
503
|
558
|
552
|
374
|
360
|
245
|
260
|
384
|
448
|
|
Other Long-Term Assets |
1 490
|
1 339
|
1 737
|
3 016
|
3 775
|
4 145
|
4 153
|
4 456
|
3 889
|
4 165
|
|
Total Assets |
73 995
N/A
|
78 510
+6%
|
84 113
+7%
|
90 620
+8%
|
98 104
+8%
|
105 673
+8%
|
112 179
+6%
|
118 609
+6%
|
119 651
+1%
|
115 573
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 420
|
1 352
|
2 073
|
1 513
|
1 384
|
1 691
|
1 991
|
2 406
|
2 466
|
2 116
|
|
Accrued Liabilities |
501
|
474
|
435
|
427
|
455
|
511
|
584
|
553
|
527
|
627
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
416
|
284
|
208
|
177
|
141
|
131
|
109
|
97
|
62
|
38
|
|
Other Current Liabilities |
9 110
|
8 693
|
8 344
|
9 864
|
10 916
|
11 291
|
12 513
|
12 574
|
13 304
|
13 221
|
|
Total Current Liabilities |
11 447
|
10 803
|
11 060
|
11 981
|
12 896
|
13 624
|
15 197
|
15 630
|
16 359
|
16 002
|
|
Long-Term Debt |
741
|
458
|
249
|
302
|
160
|
288
|
199
|
101
|
44
|
5
|
|
Minority Interest |
1 764
|
2 051
|
2 360
|
2 468
|
2 659
|
2 958
|
3 347
|
3 772
|
2 244
|
2 395
|
|
Other Liabilities |
1 273
|
1 612
|
1 500
|
1 283
|
2 034
|
2 295
|
2 401
|
2 688
|
2 127
|
2 085
|
|
Total Liabilities |
15 225
N/A
|
14 924
-2%
|
15 169
+2%
|
16 034
+6%
|
17 749
+11%
|
19 165
+8%
|
21 144
+10%
|
22 191
+5%
|
20 774
-6%
|
20 487
-1%
|
|
Equity | |||||||||||
Common Stock |
1 414
|
1 414
|
1 414
|
1 414
|
1 414
|
1 414
|
1 414
|
1 414
|
1 414
|
1 414
|
|
Retained Earnings |
55 725
|
60 715
|
65 980
|
71 617
|
77 554
|
83 710
|
90 042
|
93 559
|
99 818
|
94 768
|
|
Additional Paid In Capital |
1 614
|
1 614
|
1 615
|
1 618
|
1 618
|
1 618
|
1 618
|
1 618
|
1 664
|
1 665
|
|
Unrealized Security Profit/Loss |
69
|
31
|
70
|
76
|
37
|
28
|
3
|
0
|
0
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
131
|
130
|
2 009
|
209
|
4 130
|
3 000
|
|
Other Equity |
52
|
188
|
135
|
139
|
137
|
132
|
33
|
36
|
111
|
239
|
|
Total Equity |
58 770
N/A
|
63 586
+8%
|
68 944
+8%
|
74 586
+8%
|
80 355
+8%
|
86 508
+8%
|
91 035
+5%
|
96 418
+6%
|
98 877
+3%
|
95 086
-4%
|
|
Total Liabilities & Equity |
73 995
N/A
|
78 510
+6%
|
84 113
+7%
|
90 620
+8%
|
98 104
+8%
|
105 673
+8%
|
112 179
+6%
|
118 609
+6%
|
119 651
+1%
|
115 573
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
27
|
27
|
55
|
55
|
55
|
55
|
54
|
54
|
52
|
48
|