Shizuoka Gas Co Ltd
TSE:9543
Balance Sheet
Balance Sheet Decomposition
Shizuoka Gas Co Ltd
Current Assets | 66.7B |
Cash & Short-Term Investments | 35.6B |
Receivables | 18.3B |
Other Current Assets | 12.8B |
Non-Current Assets | 88B |
Long-Term Investments | 16.7B |
PP&E | 61.8B |
Intangibles | 2.8B |
Other Non-Current Assets | 6.7B |
Current Liabilities | 18.9B |
Accounts Payable | 3.3B |
Accrued Liabilities | 566m |
Short-Term Debt | 95m |
Other Current Liabilities | 15B |
Non-Current Liabilities | 28.3B |
Long-Term Debt | 17.2B |
Other Non-Current Liabilities | 11.1B |
Balance Sheet
Shizuoka Gas Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
470
|
10 024
|
11 446
|
10 048
|
12 419
|
24 498
|
31 732
|
13 658
|
27 649
|
35 621
|
|
Cash Equivalents |
470
|
10 024
|
11 446
|
10 048
|
12 419
|
24 498
|
31 732
|
13 658
|
27 649
|
35 621
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
132
|
0
|
|
Total Receivables |
14 545
|
10 731
|
7 287
|
10 653
|
13 156
|
10 424
|
8 467
|
25 438
|
29 768
|
18 274
|
|
Accounts Receivables |
14 545
|
10 731
|
7 287
|
10 653
|
13 156
|
10 424
|
8 467
|
14 960
|
25 828
|
17 199
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 478
|
3 940
|
1 075
|
|
Inventory |
12 104
|
5 228
|
6 177
|
5 140
|
10 249
|
5 241
|
5 170
|
9 758
|
18 892
|
11 068
|
|
Other Current Assets |
4 335
|
3 429
|
2 976
|
3 094
|
2 886
|
2 241
|
1 647
|
2 170
|
1 932
|
1 778
|
|
Total Current Assets |
31 454
|
29 412
|
27 886
|
28 935
|
38 710
|
42 404
|
47 016
|
51 024
|
78 373
|
66 741
|
|
PP&E Net |
64 483
|
62 458
|
61 350
|
58 449
|
55 929
|
54 661
|
54 819
|
54 992
|
58 146
|
61 795
|
|
Intangible Assets |
1 374
|
1 069
|
867
|
878
|
836
|
806
|
935
|
1 266
|
2 449
|
2 769
|
|
Note Receivable |
8 535
|
7 867
|
7 203
|
6 542
|
5 886
|
5 235
|
4 463
|
4 030
|
3 323
|
2 673
|
|
Long-Term Investments |
10 199
|
12 814
|
11 787
|
12 665
|
9 810
|
9 545
|
8 218
|
10 113
|
14 333
|
16 661
|
|
Other Long-Term Assets |
1 881
|
1 846
|
1 845
|
1 760
|
2 283
|
2 376
|
2 726
|
2 571
|
2 873
|
4 070
|
|
Total Assets |
117 926
N/A
|
115 466
-2%
|
110 938
-4%
|
109 229
-2%
|
113 454
+4%
|
115 027
+1%
|
118 177
+3%
|
123 996
+5%
|
159 497
+29%
|
154 709
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
11 209
|
8 084
|
7 503
|
4 025
|
11 645
|
8 735
|
9 571
|
15 189
|
13 429
|
3 268
|
|
Accrued Liabilities |
452
|
456
|
482
|
531
|
411
|
437
|
423
|
411
|
416
|
566
|
|
Short-Term Debt |
7 237
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18 173
|
95
|
|
Current Portion of Long-Term Debt |
6 237
|
5 272
|
3 356
|
2 646
|
2 509
|
2 437
|
1 712
|
1 500
|
1 784
|
984
|
|
Other Current Liabilities |
5 918
|
9 936
|
5 426
|
6 093
|
5 477
|
7 634
|
11 106
|
6 394
|
9 891
|
14 032
|
|
Total Current Liabilities |
31 053
|
23 748
|
16 767
|
13 295
|
20 042
|
19 243
|
22 812
|
23 494
|
43 693
|
18 945
|
|
Long-Term Debt |
16 267
|
13 688
|
11 432
|
9 055
|
7 370
|
5 779
|
4 373
|
5 124
|
12 218
|
17 233
|
|
Deferred Income Tax |
1 093
|
690
|
559
|
851
|
201
|
229
|
172
|
389
|
901
|
1 526
|
|
Minority Interest |
7 431
|
7 854
|
7 467
|
6 908
|
6 572
|
5 914
|
5 491
|
5 749
|
6 674
|
6 976
|
|
Other Liabilities |
2 229
|
4 192
|
4 070
|
3 556
|
3 485
|
3 366
|
3 147
|
2 839
|
3 077
|
2 584
|
|
Total Liabilities |
58 073
N/A
|
50 172
-14%
|
40 295
-20%
|
33 665
-16%
|
37 670
+12%
|
34 531
-8%
|
35 995
+4%
|
37 595
+4%
|
66 563
+77%
|
47 264
-29%
|
|
Equity | |||||||||||
Common Stock |
6 279
|
6 279
|
6 279
|
6 279
|
6 279
|
6 279
|
6 279
|
6 279
|
6 279
|
6 279
|
|
Retained Earnings |
45 626
|
50 779
|
56 591
|
60 605
|
62 837
|
67 209
|
69 691
|
72 494
|
77 684
|
90 345
|
|
Additional Paid In Capital |
4 626
|
4 626
|
4 653
|
4 692
|
4 712
|
4 950
|
4 948
|
4 984
|
5 004
|
5 028
|
|
Unrealized Security Profit/Loss |
4 405
|
4 893
|
4 488
|
5 019
|
3 132
|
3 020
|
2 341
|
2 938
|
4 371
|
5 944
|
|
Treasury Stock |
1 252
|
1 252
|
1 230
|
1 222
|
1 193
|
1 109
|
1 090
|
1 062
|
1 038
|
1 023
|
|
Other Equity |
169
|
31
|
138
|
191
|
17
|
147
|
13
|
768
|
634
|
872
|
|
Total Equity |
59 853
N/A
|
65 294
+9%
|
70 643
+8%
|
75 564
+7%
|
75 784
+0%
|
80 496
+6%
|
82 182
+2%
|
86 401
+5%
|
92 934
+8%
|
107 445
+16%
|
|
Total Liabilities & Equity |
117 926
N/A
|
115 466
-2%
|
110 938
-4%
|
109 229
-2%
|
113 454
+4%
|
115 027
+1%
|
118 177
+3%
|
123 996
+5%
|
159 497
+29%
|
154 709
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|
74
|