Tokyo Electron Device Ltd
TSE:2760
Balance Sheet
Balance Sheet Decomposition
Tokyo Electron Device Ltd
Tokyo Electron Device Ltd
Balance Sheet
Tokyo Electron Device Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
269
|
483
|
639
|
879
|
799
|
1 143
|
1 368
|
1 246
|
1 621
|
1 373
|
1 265
|
1 141
|
1 285
|
2 302
|
2 637
|
2 433
|
3 606
|
3 794
|
4 492
|
5 680
|
5 134
|
6 538
|
6 867
|
8 384
|
|
| Cash Equivalents |
269
|
483
|
639
|
879
|
799
|
1 143
|
1 368
|
1 246
|
1 621
|
1 373
|
1 265
|
1 141
|
1 285
|
2 302
|
2 637
|
2 433
|
3 606
|
3 794
|
4 492
|
5 680
|
5 134
|
6 538
|
6 867
|
8 384
|
|
| Total Receivables |
20 306
|
20 307
|
20 827
|
21 571
|
17 694
|
23 885
|
26 434
|
16 622
|
21 833
|
22 195
|
20 292
|
20 962
|
22 992
|
28 860
|
29 529
|
38 759
|
43 829
|
36 074
|
34 731
|
41 718
|
50 441
|
62 534
|
61 385
|
51 875
|
|
| Accounts Receivables |
19 160
|
18 660
|
19 443
|
20 585
|
17 009
|
23 355
|
25 622
|
15 478
|
20 889
|
20 874
|
20 292
|
20 962
|
22 992
|
28 860
|
29 529
|
38 759
|
43 829
|
36 074
|
34 731
|
41 718
|
50 441
|
62 534
|
61 385
|
51 875
|
|
| Other Receivables |
1 146
|
1 647
|
1 384
|
986
|
685
|
530
|
812
|
1 144
|
944
|
1 321
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
9 664
|
11 005
|
12 555
|
10 650
|
15 817
|
16 889
|
17 650
|
15 879
|
15 637
|
19 347
|
16 681
|
15 984
|
21 477
|
25 017
|
21 527
|
22 533
|
25 638
|
24 119
|
21 825
|
24 795
|
27 507
|
43 082
|
56 436
|
52 867
|
|
| Other Current Assets |
149
|
268
|
482
|
411
|
440
|
1 471
|
1 554
|
2 108
|
2 046
|
2 336
|
3 533
|
3 995
|
5 824
|
7 436
|
5 647
|
5 043
|
7 354
|
6 433
|
7 620
|
10 528
|
15 813
|
22 155
|
26 648
|
31 060
|
|
| Total Current Assets |
30 389
|
32 063
|
34 503
|
33 511
|
34 750
|
43 388
|
47 005
|
35 855
|
41 137
|
45 251
|
41 770
|
42 082
|
51 578
|
63 615
|
59 340
|
68 768
|
80 427
|
70 420
|
68 668
|
82 721
|
98 895
|
134 309
|
151 336
|
144 186
|
|
| PP&E Net |
286
|
327
|
347
|
765
|
723
|
1 020
|
1 013
|
1 335
|
1 122
|
1 470
|
1 254
|
1 131
|
989
|
902
|
870
|
816
|
1 241
|
1 740
|
1 952
|
1 820
|
3 662
|
3 481
|
3 356
|
4 319
|
|
| PP&E Gross |
286
|
327
|
347
|
765
|
723
|
1 020
|
1 013
|
1 335
|
1 122
|
1 470
|
1 254
|
1 131
|
989
|
902
|
870
|
816
|
1 241
|
1 740
|
1 952
|
1 820
|
3 662
|
3 481
|
3 356
|
4 319
|
|
| Accumulated Depreciation |
248
|
343
|
441
|
560
|
674
|
850
|
1 086
|
1 297
|
1 539
|
1 645
|
1 961
|
2 140
|
2 170
|
2 177
|
2 289
|
2 327
|
2 472
|
2 635
|
2 858
|
3 058
|
3 347
|
3 750
|
4 087
|
3 973
|
|
| Intangible Assets |
851
|
568
|
369
|
244
|
170
|
227
|
786
|
644
|
465
|
390
|
429
|
578
|
1 041
|
894
|
670
|
431
|
258
|
1 459
|
1 339
|
1 263
|
157
|
226
|
2 192
|
1 912
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
411
|
308
|
0
|
102
|
0
|
0
|
502
|
467
|
432
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
9
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
21
|
67
|
0
|
59
|
120
|
49
|
18
|
42
|
42
|
371
|
255
|
223
|
170
|
233
|
181
|
181
|
138
|
179
|
160
|
214
|
173
|
0
|
|
| Other Long-Term Assets |
1 920
|
2 079
|
2 185
|
1 401
|
1 446
|
2 036
|
2 535
|
2 797
|
2 908
|
3 102
|
2 895
|
2 984
|
3 293
|
3 610
|
3 132
|
3 460
|
4 371
|
4 050
|
3 975
|
4 455
|
4 927
|
5 222
|
5 510
|
6 424
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
411
|
308
|
0
|
102
|
0
|
0
|
502
|
467
|
432
|
0
|
0
|
0
|
0
|
|
| Total Assets |
33 455
N/A
|
35 041
+5%
|
37 424
+7%
|
35 988
-4%
|
37 089
+3%
|
46 730
+26%
|
51 458
+10%
|
40 680
-21%
|
45 649
+12%
|
50 255
+10%
|
46 391
-8%
|
47 557
+3%
|
57 464
+21%
|
69 449
+21%
|
64 284
-7%
|
73 708
+15%
|
86 478
+17%
|
78 352
-9%
|
76 539
-2%
|
90 870
+19%
|
107 801
+19%
|
143 452
+33%
|
162 567
+13%
|
156 841
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 754
|
5 949
|
7 612
|
8 586
|
12 254
|
12 888
|
13 898
|
6 707
|
7 256
|
7 361
|
5 916
|
7 325
|
7 887
|
9 673
|
8 694
|
11 089
|
10 497
|
8 516
|
9 982
|
11 187
|
15 434
|
20 214
|
22 690
|
19 407
|
|
| Accrued Liabilities |
162
|
257
|
540
|
492
|
477
|
850
|
708
|
488
|
883
|
1 095
|
883
|
704
|
384
|
738
|
712
|
829
|
1 237
|
1 419
|
1 214
|
1 667
|
1 786
|
2 706
|
2 401
|
2 106
|
|
| Short-Term Debt |
9 680
|
4 500
|
3 000
|
0
|
1 698
|
1 351
|
6 070
|
3 801
|
5 100
|
7 996
|
4 403
|
3 756
|
11 531
|
16 418
|
10 680
|
14 955
|
21 065
|
10 321
|
6 681
|
8 918
|
14 521
|
20 949
|
27 401
|
15 200
|
|
| Current Portion of Long-Term Debt |
3 000
|
0
|
0
|
5 000
|
0
|
3 000
|
0
|
6
|
6
|
0
|
4
|
0
|
0
|
96
|
2 096
|
96
|
3 096
|
3 194
|
3 086
|
4 080
|
4 893
|
67
|
7 078
|
2 754
|
|
| Other Current Liabilities |
1 956
|
2 127
|
2 417
|
1 747
|
1 543
|
4 629
|
4 909
|
3 481
|
5 294
|
4 829
|
5 680
|
5 837
|
5 508
|
6 874
|
6 007
|
6 944
|
8 222
|
8 550
|
10 091
|
14 145
|
19 988
|
26 659
|
29 465
|
35 138
|
|
| Total Current Liabilities |
19 552
|
12 833
|
13 569
|
15 824
|
15 973
|
22 718
|
25 584
|
14 482
|
18 539
|
21 281
|
16 886
|
17 622
|
25 310
|
33 799
|
28 189
|
33 913
|
44 117
|
32 000
|
31 054
|
39 997
|
56 622
|
70 595
|
89 035
|
74 605
|
|
| Long-Term Debt |
5 000
|
8 000
|
8 000
|
3 000
|
3 000
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
2 000
|
5 384
|
6 288
|
9 192
|
10 096
|
11 928
|
9 633
|
12 398
|
10 065
|
24 775
|
17 767
|
24 679
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
563
|
604
|
665
|
687
|
1 065
|
1 148
|
1 148
|
1 143
|
|
| Other Liabilities |
2 323
|
2 604
|
3 080
|
2 948
|
2 956
|
3 955
|
4 269
|
4 766
|
5 199
|
5 753
|
6 123
|
6 390
|
6 303
|
7 489
|
7 633
|
7 675
|
7 864
|
8 014
|
8 711
|
8 823
|
9 096
|
9 085
|
9 575
|
8 553
|
|
| Total Liabilities |
26 875
N/A
|
23 437
-13%
|
24 649
+5%
|
21 772
-12%
|
21 928
+1%
|
26 673
+22%
|
29 854
+12%
|
19 267
-35%
|
23 738
+23%
|
27 034
+14%
|
23 009
-15%
|
24 012
+4%
|
33 613
+40%
|
46 672
+39%
|
42 112
-10%
|
50 782
+21%
|
62 640
+23%
|
52 546
-16%
|
50 063
-5%
|
61 905
+24%
|
76 848
+24%
|
105 603
+37%
|
117 525
+11%
|
108 980
-7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
800
|
2 496
|
2 496
|
2 496
|
2 496
|
2 496
|
2 496
|
2 496
|
2 496
|
2 496
|
2 496
|
2 496
|
2 495
|
2 495
|
2 495
|
2 495
|
2 495
|
2 495
|
2 495
|
2 495
|
2 495
|
2 495
|
2 495
|
2 495
|
|
| Retained Earnings |
5 780
|
7 053
|
8 224
|
9 666
|
10 606
|
11 914
|
13 439
|
13 352
|
13 903
|
15 238
|
15 468
|
15 427
|
15 147
|
14 618
|
14 917
|
15 262
|
16 234
|
17 781
|
19 129
|
21 332
|
24 262
|
30 482
|
36 363
|
41 289
|
|
| Additional Paid In Capital |
0
|
2 055
|
2 055
|
2 055
|
2 055
|
5 645
|
5 645
|
5 645
|
5 645
|
5 645
|
5 645
|
5 645
|
5 645
|
5 645
|
5 645
|
5 645
|
5 645
|
5 645
|
5 645
|
5 652
|
5 652
|
5 652
|
5 684
|
5 684
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
0
|
0
|
0
|
29
|
0
|
5
|
8
|
22
|
43
|
22
|
29
|
73
|
54
|
82
|
129
|
32
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
703
|
628
|
550
|
478
|
401
|
944
|
785
|
1 947
|
1 813
|
1 674
|
4 056
|
|
| Other Equity |
0
|
0
|
0
|
0
|
4
|
2
|
30
|
74
|
133
|
159
|
227
|
52
|
564
|
717
|
249
|
52
|
101
|
264
|
122
|
198
|
437
|
951
|
2 045
|
2 417
|
|
| Total Equity |
6 580
N/A
|
11 604
+76%
|
12 775
+10%
|
14 216
+11%
|
15 161
+7%
|
20 056
+32%
|
21 605
+8%
|
21 413
-1%
|
21 911
+2%
|
23 221
+6%
|
23 382
+1%
|
23 545
+1%
|
23 851
+1%
|
22 777
-5%
|
22 172
-3%
|
22 926
+3%
|
23 838
+4%
|
25 806
+8%
|
26 476
+3%
|
28 965
+9%
|
30 953
+7%
|
37 849
+22%
|
45 042
+19%
|
47 861
+6%
|
|
| Total Liabilities & Equity |
33 455
N/A
|
35 041
+5%
|
37 424
+7%
|
35 988
-4%
|
37 089
+3%
|
46 730
+26%
|
51 458
+10%
|
40 680
-21%
|
45 649
+12%
|
50 255
+10%
|
46 391
-8%
|
47 557
+3%
|
57 464
+21%
|
69 449
+21%
|
64 284
-7%
|
73 708
+15%
|
86 478
+17%
|
78 352
-9%
|
76 539
-2%
|
90 870
+19%
|
107 801
+19%
|
143 452
+33%
|
162 567
+13%
|
156 841
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6
|
9
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
30
|
30
|
30
|
30
|
29
|
|