Kyoritsu Maintenance Co Ltd
TSE:9616
Balance Sheet
Balance Sheet Decomposition
Kyoritsu Maintenance Co Ltd
Current Assets | 84.4B |
Cash & Short-Term Investments | 38.9B |
Receivables | 16.3B |
Other Current Assets | 29.2B |
Non-Current Assets | 178.4B |
Long-Term Investments | 3.9B |
PP&E | 114.1B |
Intangibles | 4.3B |
Other Non-Current Assets | 56.2B |
Current Liabilities | 63.9B |
Accounts Payable | 7.1B |
Accrued Liabilities | 2.1B |
Other Current Liabilities | 54.6B |
Non-Current Liabilities | 117.3B |
Long-Term Debt | 111.2B |
Other Non-Current Liabilities | 6B |
Balance Sheet
Kyoritsu Maintenance Co Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
24 707
|
16 115
|
25 960
|
15 210
|
17 298
|
16 643
|
18 303
|
24 588
|
37 942
|
56 027
|
|
Cash Equivalents |
24 707
|
16 115
|
25 960
|
15 210
|
17 298
|
16 643
|
18 303
|
24 588
|
37 942
|
56 027
|
|
Total Receivables |
4 960
|
6 817
|
9 744
|
8 620
|
10 577
|
9 248
|
11 011
|
9 650
|
11 780
|
15 137
|
|
Accounts Receivables |
4 960
|
6 817
|
9 744
|
8 620
|
10 577
|
9 248
|
11 011
|
9 650
|
11 780
|
15 137
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
943
|
2 227
|
3 158
|
1 340
|
3 229
|
7 400
|
11 985
|
18 142
|
15 461
|
18 718
|
|
Other Current Assets |
6 863
|
6 298
|
6 369
|
7 180
|
7 249
|
7 765
|
9 291
|
9 564
|
7 770
|
8 920
|
|
Total Current Assets |
37 473
|
31 457
|
45 231
|
32 350
|
38 353
|
41 056
|
50 590
|
61 944
|
72 953
|
98 802
|
|
PP&E Net |
61 005
|
72 265
|
79 240
|
98 094
|
102 964
|
108 991
|
109 450
|
114 907
|
103 218
|
106 954
|
|
PP&E Gross |
61 005
|
72 265
|
79 240
|
98 094
|
102 964
|
108 991
|
109 450
|
114 907
|
103 218
|
106 954
|
|
Accumulated Depreciation |
25 481
|
28 089
|
31 035
|
33 779
|
36 160
|
40 207
|
44 745
|
48 149
|
51 611
|
56 099
|
|
Intangible Assets |
1 890
|
1 818
|
1 710
|
2 957
|
4 012
|
3 236
|
3 918
|
4 235
|
3 384
|
4 154
|
|
Note Receivable |
631
|
1 056
|
0
|
413
|
346
|
610
|
1 030
|
1 388
|
1 709
|
1 612
|
|
Long-Term Investments |
5 888
|
6 142
|
5 034
|
5 032
|
5 093
|
5 126
|
4 761
|
4 499
|
3 151
|
3 525
|
|
Other Long-Term Assets |
25 108
|
27 012
|
29 894
|
34 763
|
40 161
|
43 512
|
47 337
|
52 059
|
57 308
|
57 261
|
|
Total Assets |
131 995
N/A
|
139 750
+6%
|
161 402
+15%
|
173 609
+8%
|
190 929
+10%
|
202 531
+6%
|
217 086
+7%
|
239 032
+10%
|
241 723
+1%
|
272 308
+13%
|
|
Liabilities | |||||||||||
Accounts Payable |
3 908
|
5 238
|
6 966
|
6 230
|
7 998
|
6 788
|
10 124
|
4 667
|
6 202
|
7 249
|
|
Accrued Liabilities |
1 442
|
1 597
|
2 126
|
2 315
|
2 459
|
2 854
|
2 507
|
751
|
1 055
|
2 224
|
|
Short-Term Debt |
5 800
|
7 100
|
10 100
|
8 700
|
6 150
|
7 250
|
7 950
|
8 900
|
11 300
|
11 600
|
|
Current Portion of Long-Term Debt |
10 678
|
10 010
|
12 721
|
11 648
|
11 421
|
8 918
|
29 375
|
9 103
|
8 639
|
17 268
|
|
Other Current Liabilities |
18 991
|
23 645
|
21 735
|
23 584
|
24 259
|
24 230
|
21 124
|
26 427
|
22 237
|
29 042
|
|
Total Current Liabilities |
40 819
|
47 590
|
53 648
|
52 477
|
52 287
|
50 040
|
71 080
|
49 848
|
49 433
|
67 383
|
|
Long-Term Debt |
51 072
|
39 715
|
44 148
|
51 003
|
61 306
|
67 197
|
56 117
|
112 039
|
116 231
|
125 062
|
|
Deferred Income Tax |
551
|
510
|
460
|
448
|
368
|
332
|
352
|
350
|
7
|
23
|
|
Other Liabilities |
4 963
|
5 022
|
5 172
|
5 361
|
5 129
|
5 392
|
5 583
|
6 011
|
5 466
|
5 261
|
|
Total Liabilities |
97 405
N/A
|
92 837
-5%
|
103 428
+11%
|
109 289
+6%
|
119 090
+9%
|
122 961
+3%
|
133 132
+8%
|
168 248
+26%
|
171 137
+2%
|
197 729
+16%
|
|
Equity | |||||||||||
Common Stock |
5 136
|
5 136
|
7 654
|
7 703
|
7 949
|
7 960
|
7 961
|
7 964
|
7 964
|
7 964
|
|
Retained Earnings |
28 892
|
32 670
|
37 778
|
43 888
|
51 270
|
59 186
|
64 281
|
50 831
|
50 383
|
53 845
|
|
Additional Paid In Capital |
5 943
|
9 313
|
12 509
|
12 558
|
12 805
|
12 816
|
12 817
|
12 821
|
12 821
|
12 862
|
|
Unrealized Security Profit/Loss |
29
|
747
|
0
|
834
|
515
|
367
|
117
|
55
|
82
|
160
|
|
Treasury Stock |
5 471
|
1 109
|
0
|
321
|
336
|
349
|
355
|
357
|
361
|
349
|
|
Other Equity |
119
|
156
|
398
|
342
|
364
|
410
|
633
|
530
|
303
|
97
|
|
Total Equity |
34 590
N/A
|
46 913
+36%
|
57 974
+24%
|
64 320
+11%
|
71 839
+12%
|
79 570
+11%
|
83 954
+6%
|
70 784
-16%
|
70 586
0%
|
74 579
+6%
|
|
Total Liabilities & Equity |
131 995
N/A
|
139 750
+6%
|
161 402
+15%
|
173 609
+8%
|
190 929
+10%
|
202 531
+6%
|
217 086
+7%
|
239 032
+10%
|
241 723
+1%
|
272 308
+13%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
31
|
35
|
39
|
39
|
39
|
39
|
39
|
78
|
78
|
78
|