Fujikura Ltd
TSE:5803
Balance Sheet
Balance Sheet Decomposition
Fujikura Ltd
Fujikura Ltd
Balance Sheet
Fujikura 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 |
14 279
|
13 357
|
3 211
|
24 415
|
25 353
|
22 117
|
29 127
|
60 870
|
50 753
|
45 459
|
59 688
|
43 178
|
39 902
|
35 745
|
34 961
|
31 785
|
34 285
|
36 794
|
44 662
|
74 740
|
91 041
|
107 228
|
147 760
|
184 991
|
|
| Cash Equivalents |
14 279
|
13 357
|
3 211
|
24 415
|
25 353
|
22 117
|
29 127
|
60 870
|
50 753
|
45 459
|
59 688
|
43 178
|
39 902
|
35 745
|
34 961
|
31 785
|
34 285
|
36 794
|
44 662
|
74 740
|
91 041
|
107 228
|
147 760
|
184 991
|
|
| Short-Term Investments |
33
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
94 605
|
91 345
|
98 111
|
109 233
|
138 348
|
155 879
|
159 952
|
116 982
|
118 316
|
121 470
|
115 077
|
121 739
|
139 354
|
155 762
|
143 098
|
148 105
|
150 540
|
141 099
|
128 020
|
122 462
|
144 250
|
154 977
|
163 343
|
202 465
|
|
| Accounts Receivables |
94 605
|
91 345
|
98 111
|
109 233
|
138 348
|
155 879
|
159 952
|
116 982
|
118 316
|
121 470
|
115 077
|
121 739
|
139 354
|
155 762
|
143 098
|
148 105
|
150 540
|
141 099
|
128 020
|
122 462
|
129 552
|
137 501
|
145 471
|
187 460
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 698
|
17 476
|
17 872
|
15 005
|
|
| Inventory |
43 249
|
37 504
|
38 273
|
35 938
|
43 876
|
55 016
|
58 499
|
43 195
|
46 985
|
53 259
|
53 120
|
60 399
|
64 869
|
78 539
|
79 267
|
92 499
|
113 874
|
117 853
|
103 690
|
100 466
|
112 632
|
130 992
|
131 527
|
147 205
|
|
| Other Current Assets |
13 357
|
11 177
|
11 887
|
16 297
|
20 368
|
30 732
|
28 165
|
23 112
|
25 641
|
25 562
|
23 863
|
21 946
|
23 328
|
24 631
|
25 112
|
24 137
|
25 479
|
27 513
|
23 413
|
19 706
|
21 218
|
25 230
|
24 667
|
26 682
|
|
| Total Current Assets |
165 523
|
153 415
|
151 482
|
185 883
|
227 945
|
263 744
|
275 743
|
244 159
|
241 695
|
245 750
|
251 748
|
247 262
|
267 453
|
294 677
|
282 438
|
296 526
|
324 178
|
323 259
|
299 785
|
317 374
|
369 141
|
418 427
|
467 297
|
561 343
|
|
| PP&E Net |
187 046
|
175 415
|
153 517
|
135 655
|
137 758
|
160 280
|
157 821
|
147 515
|
154 863
|
149 133
|
147 620
|
182 343
|
179 858
|
185 940
|
179 953
|
195 283
|
211 288
|
231 825
|
210 567
|
183 994
|
174 130
|
163 156
|
165 696
|
171 364
|
|
| PP&E Gross |
187 046
|
175 415
|
153 517
|
135 655
|
137 758
|
160 280
|
157 821
|
147 515
|
154 863
|
149 133
|
147 620
|
182 343
|
179 858
|
185 940
|
179 953
|
195 283
|
211 288
|
231 825
|
210 567
|
183 994
|
174 130
|
163 156
|
165 696
|
171 364
|
|
| Accumulated Depreciation |
262 157
|
265 208
|
277 897
|
244 981
|
255 434
|
293 664
|
307 169
|
318 192
|
334 729
|
345 983
|
346 471
|
345 064
|
359 013
|
380 152
|
372 450
|
375 430
|
390 368
|
403 819
|
427 514
|
467 881
|
461 975
|
503 476
|
536 028
|
558 245
|
|
| Intangible Assets |
4 242
|
6 316
|
4 160
|
4 018
|
2 865
|
2 740
|
3 056
|
3 251
|
4 833
|
4 878
|
5 626
|
7 157
|
8 468
|
8 229
|
10 346
|
9 962
|
9 858
|
9 055
|
8 681
|
8 074
|
8 535
|
8 755
|
10 317
|
9 740
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
8 609
|
7 614
|
1 339
|
0
|
0
|
0
|
6 934
|
7 451
|
6 215
|
10 949
|
7 123
|
4 236
|
2 671
|
7 064
|
6 257
|
6 878
|
6 335
|
10 095
|
8 534
|
|
| Note Receivable |
2 760
|
0
|
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 |
97 969
|
74 121
|
87 189
|
63 592
|
77 303
|
80 429
|
64 334
|
51 934
|
59 003
|
53 573
|
47 860
|
55 493
|
56 579
|
67 095
|
50 015
|
53 088
|
49 467
|
38 121
|
33 730
|
33 311
|
35 527
|
37 511
|
43 073
|
43 015
|
|
| Other Long-Term Assets |
6 078
|
12 361
|
15 963
|
22 469
|
19 490
|
20 959
|
28 878
|
33 286
|
29 348
|
29 085
|
36 625
|
29 711
|
17 472
|
15 411
|
18 977
|
26 644
|
39 028
|
33 387
|
16 263
|
20 114
|
17 315
|
22 601
|
27 389
|
36 311
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
8 609
|
7 614
|
1 339
|
0
|
0
|
0
|
6 934
|
7 451
|
6 215
|
10 949
|
7 123
|
4 236
|
2 671
|
7 064
|
6 257
|
6 878
|
6 335
|
10 095
|
8 534
|
|
| Total Assets |
463 618
N/A
|
421 628
-9%
|
412 311
-2%
|
411 617
0%
|
465 361
+13%
|
536 761
+15%
|
537 446
+0%
|
481 484
-10%
|
489 742
+2%
|
482 419
-1%
|
489 479
+1%
|
528 900
+8%
|
537 281
+2%
|
577 567
+7%
|
552 678
-4%
|
588 626
+7%
|
638 055
+8%
|
638 318
+0%
|
576 090
-10%
|
569 124
-1%
|
611 526
+7%
|
656 785
+7%
|
723 867
+10%
|
830 307
+15%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
45 921
|
44 066
|
46 245
|
61 584
|
81 198
|
94 281
|
93 911
|
64 528
|
74 575
|
72 702
|
74 647
|
67 581
|
77 740
|
78 691
|
73 734
|
77 230
|
77 166
|
64 999
|
65 774
|
68 512
|
71 841
|
74 650
|
78 019
|
104 866
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
95
|
20
|
27
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
5 000
|
0
|
14 000
|
0
|
0
|
0
|
40 892
|
50 385
|
65 006
|
54 982
|
49 529
|
63 374
|
84 078
|
77 141
|
73 412
|
51 515
|
37 032
|
33 598
|
15 989
|
|
| Current Portion of Long-Term Debt |
57 139
|
35 728
|
51 020
|
42 899
|
44 558
|
76 731
|
68 880
|
68 233
|
52 372
|
68 360
|
58 223
|
24 468
|
6 459
|
21 355
|
33 686
|
35 244
|
33 517
|
53 545
|
63 337
|
30 973
|
21 089
|
19 166
|
31 507
|
66 148
|
|
| Other Current Liabilities |
36 187
|
38 231
|
37 548
|
38 871
|
46 154
|
34 139
|
44 443
|
30 865
|
46 059
|
29 780
|
41 753
|
42 354
|
38 690
|
36 224
|
39 517
|
41 223
|
59 111
|
56 552
|
46 744
|
43 419
|
53 973
|
51 171
|
57 159
|
94 099
|
|
| Total Current Liabilities |
139 247
|
118 025
|
134 813
|
143 354
|
171 910
|
210 246
|
207 254
|
177 653
|
173 040
|
170 842
|
174 623
|
175 295
|
173 274
|
201 276
|
201 919
|
203 226
|
233 168
|
259 174
|
252 996
|
216 316
|
198 418
|
182 019
|
200 283
|
281 102
|
|
| Long-Term Debt |
98 126
|
95 723
|
74 068
|
64 635
|
47 873
|
47 739
|
76 633
|
92 194
|
99 829
|
96 305
|
110 119
|
128 465
|
135 583
|
123 590
|
114 289
|
143 614
|
142 264
|
117 118
|
125 618
|
142 925
|
144 994
|
157 024
|
132 643
|
86 480
|
|
| Deferred Income Tax |
4 574
|
1 070
|
740
|
366
|
5 142
|
7 271
|
5 096
|
2 100
|
2 197
|
1 808
|
214
|
518
|
690
|
0
|
766
|
126
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
11 319
|
10 414
|
6 656
|
6 270
|
6 161
|
11 392
|
10 920
|
9 346
|
11 805
|
11 425
|
11 881
|
14 147
|
14 147
|
15 946
|
19 407
|
21 823
|
22 651
|
24 245
|
20 040
|
21 654
|
23 165
|
23 847
|
25 490
|
27 836
|
|
| Other Liabilities |
19 616
|
18 920
|
18 181
|
15 960
|
16 604
|
16 868
|
17 734
|
20 197
|
21 291
|
20 716
|
20 287
|
19 851
|
20 492
|
17 051
|
17 723
|
17 114
|
20 662
|
21 116
|
25 361
|
25 400
|
24 457
|
23 358
|
24 359
|
27 396
|
|
| Total Liabilities |
272 882
N/A
|
244 152
-11%
|
234 458
-4%
|
230 585
-2%
|
247 690
+7%
|
293 516
+19%
|
317 637
+8%
|
301 490
-5%
|
308 162
+2%
|
301 096
-2%
|
317 124
+5%
|
338 276
+7%
|
344 186
+2%
|
358 986
+4%
|
354 104
-1%
|
385 903
+9%
|
418 745
+9%
|
421 653
+1%
|
424 015
+1%
|
406 295
-4%
|
391 034
-4%
|
386 248
-1%
|
382 775
-1%
|
422 814
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 075
|
53 076
|
53 076
|
53 076
|
53 076
|
53 076
|
53 076
|
|
| Retained Earnings |
84 248
|
77 779
|
74 900
|
78 240
|
96 005
|
117 447
|
107 038
|
84 491
|
85 255
|
92 985
|
84 680
|
85 914
|
88 298
|
99 539
|
108 553
|
118 867
|
133 775
|
131 255
|
89 882
|
87 514
|
126 530
|
161 721
|
201 814
|
272 764
|
|
| Additional Paid In Capital |
54 944
|
54 957
|
54 957
|
54 958
|
54 958
|
54 960
|
54 957
|
54 957
|
54 957
|
54 957
|
54 957
|
54 957
|
55 035
|
55 035
|
57 333
|
30 012
|
29 989
|
29 571
|
27 903
|
27 740
|
28 054
|
26 514
|
26 110
|
24 290
|
|
| Unrealized Security Profit/Loss |
6 131
|
2 653
|
11 196
|
11 015
|
20 721
|
20 821
|
11 036
|
623
|
1 997
|
42
|
463
|
4 361
|
6 582
|
11 078
|
0
|
7 284
|
8 380
|
4 753
|
989
|
1 185
|
1 118
|
2 075
|
4 844
|
5 960
|
|
| Treasury Stock |
16
|
96
|
4 462
|
4 530
|
164
|
5 256
|
96
|
122
|
137
|
154
|
157
|
5 107
|
11 002
|
19 762
|
0
|
5 942
|
6 388
|
6 327
|
10 915
|
10 864
|
10 575
|
10 470
|
10 472
|
10 375
|
|
| Other Equity |
7 648
|
10 894
|
11 814
|
11 729
|
6 927
|
2 197
|
6 203
|
13 029
|
13 568
|
19 582
|
20 664
|
2 576
|
1 107
|
19 616
|
641
|
573
|
479
|
4 338
|
8 860
|
4 178
|
22 289
|
37 621
|
65 720
|
61 778
|
|
| Total Equity |
190 734
N/A
|
177 474
-7%
|
177 852
+0%
|
181 029
+2%
|
217 668
+20%
|
243 244
+12%
|
219 807
-10%
|
179 995
-18%
|
181 579
+1%
|
181 323
0%
|
172 354
-5%
|
190 624
+11%
|
193 095
+1%
|
218 581
+13%
|
198 574
-9%
|
202 723
+2%
|
219 310
+8%
|
216 665
-1%
|
152 075
-30%
|
162 829
+7%
|
220 492
+35%
|
270 537
+23%
|
341 092
+26%
|
407 493
+19%
|
|
| Total Liabilities & Equity |
463 616
N/A
|
421 626
-9%
|
412 310
-2%
|
411 614
0%
|
465 358
+13%
|
536 760
+15%
|
537 444
+0%
|
481 485
-10%
|
489 741
+2%
|
482 419
-1%
|
489 478
+1%
|
528 900
+8%
|
537 281
+2%
|
577 567
+7%
|
552 678
-4%
|
588 626
+7%
|
638 055
+8%
|
638 318
+0%
|
576 090
-10%
|
569 124
-1%
|
611 526
+7%
|
656 785
+7%
|
723 867
+10%
|
830 307
+15%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
386
|
386
|
376
|
376
|
376
|
370
|
361
|
361
|
361
|
361
|
361
|
341
|
327
|
309
|
300
|
284
|
285
|
285
|
275
|
275
|
276
|
276
|
276
|
276
|
|