Denka Co Ltd
TSE:4061
Balance Sheet
Balance Sheet Decomposition
Denka Co Ltd
Denka Co Ltd
Balance Sheet
Denka Co 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 |
6 815
|
4 930
|
6 693
|
7 758
|
5 755
|
3 879
|
3 212
|
6 126
|
6 856
|
6 258
|
8 308
|
10 800
|
8 427
|
9 219
|
11 895
|
10 258
|
14 115
|
13 902
|
29 172
|
25 910
|
20 210
|
20 199
|
35 386
|
37 002
|
|
| Cash Equivalents |
6 815
|
4 930
|
6 693
|
7 758
|
5 755
|
3 879
|
3 212
|
6 126
|
6 856
|
6 258
|
8 308
|
10 800
|
8 427
|
9 219
|
11 895
|
10 258
|
14 115
|
13 902
|
29 172
|
25 910
|
20 210
|
20 199
|
35 386
|
37 002
|
|
| Short-Term Investments |
371
|
371
|
371
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
59 058
|
52 519
|
53 666
|
59 299
|
66 021
|
66 726
|
70 816
|
55 143
|
74 073
|
75 123
|
77 640
|
76 608
|
83 396
|
82 916
|
75 791
|
84 609
|
95 117
|
95 269
|
85 344
|
92 621
|
100 808
|
97 865
|
96 182
|
87 773
|
|
| Accounts Receivables |
59 058
|
52 519
|
53 666
|
59 299
|
66 021
|
66 726
|
70 816
|
55 143
|
74 073
|
75 123
|
77 640
|
76 608
|
83 396
|
82 916
|
75 791
|
84 609
|
95 117
|
95 269
|
85 344
|
92 621
|
100 808
|
77 236
|
75 386
|
64 279
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 629
|
20 796
|
23 494
|
|
| Inventory |
29 671
|
29 741
|
31 841
|
37 246
|
40 681
|
44 555
|
47 575
|
48 972
|
44 411
|
47 621
|
54 526
|
60 711
|
62 815
|
64 515
|
64 099
|
63 184
|
66 300
|
71 755
|
75 778
|
71 714
|
85 658
|
121 121
|
121 616
|
130 504
|
|
| Other Current Assets |
7 512
|
10 584
|
6 635
|
7 595
|
8 224
|
11 284
|
12 679
|
12 618
|
13 017
|
14 347
|
13 163
|
10 476
|
10 109
|
13 847
|
10 091
|
10 851
|
8 597
|
9 804
|
8 158
|
10 481
|
11 488
|
12 608
|
12 263
|
15 176
|
|
| Total Current Assets |
103 427
|
98 145
|
99 206
|
111 898
|
120 681
|
126 444
|
134 282
|
122 859
|
138 357
|
143 349
|
153 637
|
158 595
|
164 747
|
170 497
|
161 876
|
168 902
|
184 129
|
190 730
|
198 452
|
200 726
|
218 164
|
251 793
|
265 447
|
270 455
|
|
| PP&E Net |
172 103
|
178 313
|
174 535
|
170 654
|
176 682
|
184 455
|
185 680
|
202 307
|
207 003
|
203 393
|
201 637
|
206 214
|
211 783
|
211 864
|
214 329
|
213 456
|
209 761
|
218 677
|
231 815
|
247 834
|
263 171
|
262 711
|
281 880
|
312 969
|
|
| PP&E Gross |
172 103
|
178 313
|
174 535
|
170 654
|
176 682
|
184 455
|
185 680
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
259 880
|
266 187
|
271 321
|
276 694
|
284 840
|
294 100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
599
|
268
|
381
|
2 427
|
3 169
|
2 899
|
2 239
|
1 694
|
1 086
|
1 118
|
955
|
1 243
|
1 299
|
1 509
|
4 730
|
4 648
|
4 565
|
4 103
|
4 264
|
4 189
|
4 402
|
5 009
|
4 957
|
3 087
|
|
| Goodwill |
0
|
204
|
0
|
0
|
0
|
0
|
0
|
3 261
|
2 388
|
1 630
|
815
|
0
|
0
|
0
|
6 401
|
5 694
|
9 315
|
8 312
|
7 544
|
7 203
|
5 989
|
5 992
|
44
|
10
|
|
| Note Receivable |
1 221
|
995
|
887
|
295
|
281
|
262
|
97
|
5
|
368
|
509
|
813
|
728
|
821
|
1 430
|
0
|
664
|
552
|
236
|
178
|
158
|
140
|
117
|
101
|
87
|
|
| Long-Term Investments |
32 607
|
27 902
|
35 715
|
38 260
|
44 155
|
46 394
|
41 175
|
34 036
|
39 492
|
38 571
|
38 889
|
42 665
|
46 562
|
55 356
|
49 843
|
54 604
|
58 178
|
55 028
|
51 200
|
59 569
|
60 552
|
58 072
|
52 511
|
48 702
|
|
| Other Long-Term Assets |
12 841
|
7 727
|
5 012
|
4 707
|
4 715
|
4 835
|
11 884
|
13 741
|
11 704
|
13 467
|
5 806
|
5 911
|
6 135
|
4 913
|
5 392
|
6 976
|
7 299
|
6 741
|
7 995
|
6 356
|
5 228
|
8 464
|
11 304
|
20 214
|
|
| Other Assets |
0
|
204
|
0
|
0
|
0
|
0
|
0
|
3 261
|
2 388
|
1 630
|
815
|
0
|
0
|
0
|
6 401
|
5 694
|
9 315
|
8 312
|
7 544
|
7 203
|
5 989
|
5 992
|
44
|
10
|
|
| Total Assets |
322 798
N/A
|
313 554
-3%
|
315 736
+1%
|
328 241
+4%
|
349 683
+7%
|
365 289
+4%
|
375 357
+3%
|
377 903
+1%
|
400 398
+6%
|
402 037
+0%
|
402 552
+0%
|
415 356
+3%
|
431 347
+4%
|
445 569
+3%
|
443 864
0%
|
454 944
+2%
|
473 799
+4%
|
483 827
+2%
|
501 448
+4%
|
526 035
+5%
|
557 646
+6%
|
592 158
+6%
|
616 244
+4%
|
655 524
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
32 888
|
34 635
|
33 991
|
40 156
|
45 344
|
58 325
|
53 554
|
27 246
|
45 499
|
48 364
|
52 367
|
55 226
|
54 238
|
47 401
|
41 811
|
46 811
|
53 625
|
52 924
|
43 005
|
40 188
|
50 032
|
47 969
|
54 193
|
48 023
|
|
| Accrued Liabilities |
3 109
|
2 711
|
2 690
|
2 091
|
2 258
|
2 592
|
2 016
|
2 015
|
2 578
|
2 984
|
2 740
|
2 827
|
2 873
|
4 343
|
4 174
|
3 694
|
4 083
|
3 609
|
4 423
|
3 171
|
3 202
|
3 253
|
3 914
|
3 171
|
|
| Short-Term Debt |
68 411
|
63 907
|
49 721
|
40 066
|
37 096
|
40 376
|
49 526
|
54 297
|
47 327
|
51 730
|
50 109
|
54 551
|
55 501
|
56 456
|
47 861
|
43 492
|
41 100
|
45 101
|
60 929
|
49 867
|
48 545
|
50 754
|
52 368
|
107 679
|
|
| Current Portion of Long-Term Debt |
18 431
|
13 471
|
20 541
|
12 169
|
10 880
|
17 176
|
14 106
|
16 452
|
10 415
|
8 954
|
18 214
|
16 534
|
9 504
|
12 570
|
18 346
|
10 190
|
15 634
|
10 062
|
10 368
|
10 314
|
12 882
|
12 599
|
12 890
|
15 886
|
|
| Other Current Liabilities |
23 926
|
21 019
|
25 600
|
33 025
|
42 342
|
32 440
|
42 115
|
37 022
|
44 867
|
41 375
|
37 246
|
41 614
|
41 529
|
39 331
|
35 345
|
40 003
|
43 601
|
42 351
|
42 082
|
51 522
|
52 018
|
49 882
|
48 192
|
55 742
|
|
| Total Current Liabilities |
146 765
|
135 743
|
132 543
|
127 507
|
137 920
|
150 909
|
161 317
|
137 032
|
150 686
|
153 407
|
160 676
|
170 752
|
163 645
|
160 101
|
147 537
|
144 190
|
158 043
|
154 047
|
160 807
|
155 062
|
166 679
|
164 457
|
171 557
|
230 501
|
|
| Long-Term Debt |
62 824
|
62 627
|
50 185
|
48 830
|
43 029
|
32 585
|
28 696
|
65 106
|
62 967
|
54 079
|
49 725
|
43 156
|
55 663
|
53 509
|
58 803
|
60 413
|
51 535
|
56 969
|
65 616
|
80 261
|
78 006
|
109 327
|
112 775
|
98 313
|
|
| Deferred Income Tax |
3 045
|
3 894
|
7 535
|
9 880
|
10 350
|
10 987
|
10 031
|
11 030
|
11 151
|
11 074
|
11 803
|
12 677
|
13 087
|
14 993
|
12 391
|
14 300
|
13 721
|
13 364
|
11 648
|
13 558
|
14 396
|
9 736
|
11 410
|
12 390
|
|
| Minority Interest |
12 258
|
4 665
|
5 079
|
5 449
|
5 472
|
5 654
|
5 848
|
2 542
|
2 491
|
2 561
|
2 334
|
1 707
|
1 858
|
2 032
|
4 336
|
3 922
|
3 717
|
3 620
|
3 294
|
2 588
|
3 621
|
3 871
|
9 377
|
12 114
|
|
| Other Liabilities |
4 810
|
4 519
|
5 430
|
5 861
|
6 764
|
6 169
|
13 443
|
14 595
|
15 280
|
15 297
|
7 611
|
8 062
|
9 436
|
6 168
|
9 062
|
8 554
|
7 720
|
8 966
|
9 363
|
7 118
|
6 471
|
8 287
|
3 587
|
6 024
|
|
| Total Liabilities |
229 702
N/A
|
211 448
-8%
|
200 772
-5%
|
197 527
-2%
|
203 535
+3%
|
206 304
+1%
|
219 335
+6%
|
230 305
+5%
|
242 575
+5%
|
236 418
-3%
|
232 149
-2%
|
236 354
+2%
|
243 689
+3%
|
236 803
-3%
|
232 129
-2%
|
231 379
0%
|
234 736
+1%
|
236 966
+1%
|
250 728
+6%
|
258 587
+3%
|
269 173
+4%
|
295 678
+10%
|
308 706
+4%
|
359 342
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
35 302
|
35 302
|
35 302
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
36 998
|
|
| Retained Earnings |
21 666
|
22 538
|
28 640
|
36 838
|
48 666
|
60 855
|
60 286
|
56 581
|
64 550
|
73 997
|
80 327
|
80 693
|
89 562
|
99 080
|
112 335
|
123 752
|
129 278
|
144 638
|
156 857
|
168 878
|
183 128
|
183 391
|
187 574
|
167 074
|
|
| Additional Paid In Capital |
32 069
|
39 856
|
39 856
|
41 549
|
41 551
|
41 563
|
41 576
|
49 303
|
49 303
|
49 292
|
49 293
|
49 284
|
49 284
|
49 284
|
49 284
|
49 284
|
49 391
|
49 353
|
49 365
|
49 397
|
49 397
|
49 406
|
49 405
|
49 412
|
|
| Unrealized Security Profit/Loss |
4 760
|
5 430
|
12 482
|
16 564
|
19 660
|
19 999
|
18 357
|
9 924
|
12 958
|
12 452
|
14 142
|
16 580
|
17 705
|
23 026
|
0
|
25 102
|
27 708
|
25 442
|
20 950
|
26 388
|
27 260
|
26 757
|
24 664
|
22 223
|
|
| Treasury Stock |
13
|
140
|
180
|
241
|
317
|
533
|
684
|
3 697
|
3 662
|
3 642
|
6 390
|
1 933
|
4 951
|
2 641
|
0
|
10 170
|
3 189
|
5 492
|
7 593
|
7 677
|
7 645
|
7 650
|
7 785
|
7 786
|
|
| Other Equity |
688
|
883
|
1 138
|
995
|
412
|
103
|
512
|
1 510
|
2 323
|
3 479
|
3 967
|
2 620
|
940
|
3 019
|
47
|
1 401
|
1 123
|
4 078
|
5 857
|
6 536
|
665
|
7 578
|
16 682
|
28 261
|
|
| Total Equity |
93 096
N/A
|
102 103
+10%
|
114 962
+13%
|
130 713
+14%
|
146 146
+12%
|
158 985
+9%
|
156 021
-2%
|
147 599
-5%
|
157 824
+7%
|
165 618
+5%
|
170 403
+3%
|
179 002
+5%
|
187 658
+5%
|
208 766
+11%
|
211 735
+1%
|
223 565
+6%
|
239 063
+7%
|
246 861
+3%
|
250 720
+2%
|
267 448
+7%
|
288 473
+8%
|
296 480
+3%
|
307 538
+4%
|
296 182
-4%
|
|
| Total Liabilities & Equity |
322 798
N/A
|
313 551
-3%
|
315 734
+1%
|
328 240
+4%
|
349 681
+7%
|
365 289
+4%
|
375 356
+3%
|
377 904
+1%
|
400 399
+6%
|
402 036
+0%
|
402 552
+0%
|
415 356
+3%
|
431 347
+4%
|
445 569
+3%
|
443 864
0%
|
454 944
+2%
|
473 799
+4%
|
483 827
+2%
|
501 448
+4%
|
526 035
+5%
|
557 646
+6%
|
592 158
+6%
|
616 244
+4%
|
655 524
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
92
|
97
|
96
|
98
|
98
|
98
|
98
|
98
|
98
|
98
|
96
|
95
|
93
|
92
|
89
|
88
|
88
|
87
|
86
|
86
|
86
|
86
|
86
|
86
|
|