Hoya Corp
TSE:7741
Balance Sheet
Balance Sheet Decomposition
Hoya Corp
Hoya Corp
Balance Sheet
Hoya Corp
| 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 |
66 321
|
75 694
|
80 425
|
112 874
|
83 574
|
120 621
|
181 467
|
214 540
|
173 307
|
185 252
|
204 772
|
248 896
|
331 094
|
348 819
|
286 292
|
296 851
|
245 835
|
293 397
|
317 982
|
334 897
|
419 404
|
405 888
|
525 162
|
533 967
|
|
| Cash Equivalents |
66 321
|
75 694
|
80 425
|
112 874
|
83 574
|
120 621
|
181 467
|
214 540
|
173 307
|
185 252
|
204 772
|
248 896
|
331 094
|
348 819
|
286 292
|
296 851
|
245 835
|
293 397
|
317 982
|
334 897
|
419 404
|
405 888
|
525 162
|
533 967
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26 964
|
52 628
|
9 210
|
10 492
|
20 071
|
10 984
|
17 788
|
4 955
|
3 131
|
1 303
|
3 897
|
7 223
|
20 379
|
19 237
|
4 567
|
|
| Total Receivables |
57 703
|
61 545
|
65 927
|
72 384
|
76 868
|
92 985
|
118 133
|
80 191
|
91 787
|
90 909
|
79 919
|
94 342
|
98 848
|
102 015
|
95 739
|
101 085
|
110 884
|
113 073
|
105 306
|
120 300
|
138 907
|
149 379
|
160 271
|
187 407
|
|
| Accounts Receivables |
57 703
|
57 646
|
65 927
|
72 384
|
76 868
|
92 985
|
118 133
|
80 191
|
91 787
|
76 786
|
67 798
|
71 424
|
87 007
|
91 195
|
85 089
|
88 679
|
98 175
|
101 245
|
94 567
|
108 429
|
124 615
|
135 290
|
141 931
|
167 625
|
|
| Other Receivables |
0
|
3 899
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 123
|
12 121
|
22 918
|
11 841
|
10 820
|
10 650
|
12 406
|
12 709
|
11 828
|
10 739
|
11 871
|
14 292
|
14 089
|
18 340
|
19 782
|
|
| Inventory |
35 595
|
32 360
|
32 877
|
36 165
|
41 178
|
49 721
|
82 822
|
71 256
|
61 464
|
63 665
|
62 972
|
66 720
|
62 647
|
68 925
|
66 408
|
65 501
|
71 341
|
78 973
|
78 130
|
77 367
|
91 441
|
105 150
|
119 076
|
124 550
|
|
| Other Current Assets |
9 967
|
8 552
|
14 048
|
11 447
|
10 653
|
12 376
|
27 849
|
18 474
|
18 686
|
7 666
|
3 383
|
2 989
|
11 631
|
13 736
|
14 499
|
14 096
|
13 175
|
19 539
|
18 450
|
18 123
|
25 990
|
29 359
|
32 889
|
29 240
|
|
| Total Current Assets |
169 586
|
178 151
|
193 277
|
232 870
|
212 273
|
275 703
|
410 271
|
384 461
|
345 244
|
374 456
|
403 674
|
422 157
|
514 712
|
553 566
|
473 922
|
495 321
|
446 190
|
508 113
|
521 171
|
554 584
|
682 965
|
710 155
|
856 635
|
879 731
|
|
| PP&E Net |
85 271
|
77 236
|
78 316
|
95 157
|
120 602
|
143 217
|
152 200
|
129 318
|
119 187
|
118 574
|
108 404
|
140 747
|
129 513
|
128 191
|
108 751
|
103 729
|
105 493
|
111 077
|
152 302
|
164 957
|
169 665
|
178 648
|
198 225
|
210 890
|
|
| PP&E Gross |
85 271
|
77 236
|
78 316
|
95 157
|
120 602
|
143 217
|
152 200
|
129 318
|
0
|
118 574
|
108 404
|
140 747
|
129 513
|
128 191
|
108 751
|
103 729
|
105 493
|
111 077
|
152 302
|
164 957
|
169 665
|
178 648
|
198 225
|
210 890
|
|
| Accumulated Depreciation |
141 232
|
148 646
|
150 826
|
166 344
|
181 818
|
223 094
|
238 502
|
262 197
|
0
|
268 435
|
256 633
|
297 283
|
329 690
|
347 519
|
339 867
|
344 325
|
359 256
|
363 074
|
371 222
|
400 849
|
443 547
|
489 715
|
540 637
|
564 494
|
|
| Intangible Assets |
4 754
|
5 106
|
4 556
|
5 489
|
7 424
|
6 248
|
23 624
|
22 150
|
24 569
|
15 157
|
13 165
|
19 189
|
23 947
|
19 661
|
16 317
|
26 412
|
36 863
|
44 308
|
39 796
|
37 110
|
35 768
|
35 732
|
34 042
|
24 637
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
32 680
|
0
|
0
|
2 629
|
1 431
|
8 367
|
10 961
|
9 970
|
9 502
|
14 590
|
31 892
|
42 843
|
42 082
|
35 688
|
39 648
|
46 818
|
52 742
|
52 174
|
|
| Note Receivable |
383
|
298
|
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 |
5 816
|
5 739
|
6 193
|
10 383
|
14 060
|
14 575
|
22 202
|
11 328
|
11 054
|
30 290
|
21 377
|
9 684
|
9 202
|
7 223
|
16 002
|
7 553
|
17 071
|
44 452
|
46 982
|
52 666
|
55 008
|
46 274
|
49 888
|
53 041
|
|
| Other Long-Term Assets |
12 254
|
7 751
|
7 540
|
7 579
|
7 174
|
7 899
|
48 460
|
43 835
|
49 675
|
37 535
|
27 185
|
17 930
|
15 948
|
15 121
|
14 513
|
11 978
|
13 136
|
13 122
|
8 675
|
8 285
|
9 785
|
10 699
|
12 091
|
13 805
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
32 680
|
0
|
0
|
2 629
|
1 431
|
8 367
|
10 961
|
9 970
|
9 502
|
14 590
|
31 892
|
42 843
|
42 082
|
35 688
|
39 648
|
46 818
|
52 742
|
52 174
|
|
| Total Assets |
278 064
N/A
|
274 281
-1%
|
289 882
+6%
|
351 478
+21%
|
361 533
+3%
|
447 642
+24%
|
689 437
+54%
|
591 092
-14%
|
549 729
-7%
|
578 641
+5%
|
575 236
-1%
|
618 074
+7%
|
704 283
+14%
|
733 732
+4%
|
639 007
-13%
|
659 583
+3%
|
650 645
-1%
|
763 915
+17%
|
811 008
+6%
|
853 290
+5%
|
992 839
+16%
|
1 028 326
+4%
|
1 203 623
+17%
|
1 234 278
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
19 918
|
20 405
|
25 770
|
24 452
|
28 070
|
28 779
|
55 539
|
29 557
|
33 128
|
36 719
|
28 050
|
21 343
|
24 690
|
25 627
|
26 978
|
40 003
|
48 347
|
53 979
|
53 963
|
55 220
|
65 551
|
62 094
|
70 601
|
77 301
|
|
| Accrued Liabilities |
3 881
|
3 512
|
3 722
|
3 917
|
22 615
|
21 673
|
30 034
|
22 689
|
20 901
|
13 839
|
12 055
|
13 713
|
16 068
|
16 088
|
17 426
|
19 091
|
18 892
|
19 690
|
18 040
|
22 733
|
26 881
|
30 633
|
33 463
|
33 907
|
|
| Short-Term Debt |
3 378
|
2 284
|
486
|
194
|
0
|
0
|
12 656
|
44 122
|
334
|
816
|
137
|
0
|
0
|
1 760
|
1 658
|
1 640
|
1 658
|
1 648
|
864
|
855
|
655
|
455
|
255
|
57
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
8 749
|
4 402
|
3 418
|
1 599
|
41 087
|
1 891
|
27 450
|
273
|
266
|
35 273
|
243
|
286
|
6 630
|
6 660
|
7 182
|
8 130
|
8 394
|
9 219
|
|
| Other Current Liabilities |
21 936
|
21 686
|
38 272
|
42 226
|
28 618
|
27 726
|
61 873
|
30 216
|
26 204
|
36 165
|
39 627
|
41 788
|
48 669
|
50 119
|
35 390
|
34 733
|
35 137
|
36 169
|
52 896
|
46 142
|
47 111
|
54 787
|
56 259
|
59 024
|
|
| Total Current Liabilities |
49 113
|
47 887
|
68 250
|
70 789
|
79 303
|
78 178
|
168 851
|
130 986
|
83 985
|
89 138
|
120 956
|
78 735
|
116 877
|
93 867
|
95 415
|
130 740
|
104 277
|
111 772
|
132 393
|
131 610
|
147 380
|
156 099
|
168 972
|
179 508
|
|
| Long-Term Debt |
569
|
7
|
0
|
0
|
0
|
0
|
113 234
|
109 660
|
102 854
|
100 769
|
60 821
|
60 986
|
35 829
|
36 195
|
38 514
|
5 347
|
451
|
904
|
14 472
|
13 234
|
13 763
|
15 997
|
20 590
|
28 007
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
185
|
0
|
0
|
214
|
360
|
2 160
|
2 911
|
2 205
|
1 902
|
2 857
|
2 774
|
4 917
|
3 851
|
6 870
|
10 079
|
10 102
|
13 382
|
13 012
|
|
| Minority Interest |
155
|
183
|
721
|
830
|
919
|
1 876
|
2 909
|
1 758
|
1 188
|
705
|
149
|
187
|
6 121
|
6 081
|
4 909
|
4 518
|
4 484
|
4 552
|
15 777
|
15 589
|
14 795
|
3 717
|
5 494
|
2 394
|
|
| Other Liabilities |
9 046
|
1 989
|
1 933
|
1 969
|
1 830
|
2 317
|
12 541
|
12 434
|
11 418
|
10 977
|
8 446
|
5 508
|
6 018
|
5 370
|
5 002
|
5 234
|
12 466
|
18 615
|
31 027
|
29 164
|
32 561
|
31 524
|
38 415
|
42 122
|
|
| Total Liabilities |
58 883
N/A
|
50 066
-15%
|
70 904
+42%
|
73 588
+4%
|
82 052
+12%
|
82 371
+0%
|
297 720
+261%
|
254 838
-14%
|
199 445
-22%
|
201 803
+1%
|
190 434
-6%
|
147 202
-23%
|
167 756
+14%
|
143 718
-14%
|
145 742
+1%
|
148 696
+2%
|
124 452
-16%
|
140 760
+13%
|
165 966
+18%
|
165 289
0%
|
188 988
+14%
|
210 005
+11%
|
235 865
+12%
|
260 255
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 265
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
6 264
|
|
| Retained Earnings |
202 255
|
216 271
|
247 175
|
268 255
|
266 345
|
322 513
|
373 887
|
368 108
|
377 727
|
425 226
|
440 393
|
485 953
|
516 243
|
547 162
|
510 787
|
506 367
|
529 818
|
617 459
|
676 058
|
710 274
|
802 815
|
752 999
|
805 997
|
871 357
|
|
| Additional Paid In Capital |
15 898
|
15 898
|
15 898
|
15 898
|
15 898
|
16 065
|
16 530
|
16 836
|
17 129
|
15 899
|
15 899
|
13 586
|
13 060
|
12 163
|
10 943
|
10 554
|
9 239
|
8 465
|
7 471
|
5 545
|
4 329
|
3 099
|
1 110
|
5 597
|
|
| Unrealized Security Profit/Loss |
110
|
15
|
30
|
37
|
110
|
85
|
834
|
304
|
147
|
59 590
|
66 826
|
569
|
442
|
7
|
0
|
106
|
378
|
1 070
|
1 724
|
7 527
|
9 703
|
5 729
|
7 847
|
9 969
|
|
| Treasury Stock |
16
|
7 052
|
39 504
|
7 878
|
16 279
|
12 753
|
7 984
|
7 984
|
11 010
|
10 964
|
10 928
|
10 712
|
8 890
|
5 932
|
0
|
6 816
|
10 886
|
8 319
|
27 963
|
43 560
|
68 310
|
41 374
|
6 874
|
57 595
|
|
| Other Equity |
5 331
|
7 178
|
10 825
|
4 687
|
7 142
|
33 263
|
3 851
|
46 669
|
39 974
|
0
|
0
|
24 788
|
9 408
|
30 364
|
76
|
5 588
|
8 620
|
1 784
|
18 512
|
1 951
|
49 050
|
91 604
|
155 634
|
149 625
|
|
| Total Equity |
219 180
N/A
|
224 218
+2%
|
218 978
-2%
|
277 889
+27%
|
279 480
+1%
|
365 268
+31%
|
391 714
+7%
|
336 251
-14%
|
350 283
+4%
|
376 835
+8%
|
384 802
+2%
|
470 872
+22%
|
536 527
+14%
|
590 014
+10%
|
493 265
-16%
|
510 887
+4%
|
526 193
+3%
|
623 155
+18%
|
645 042
+4%
|
688 001
+7%
|
803 851
+17%
|
818 321
+2%
|
967 758
+18%
|
974 023
+1%
|
|
| Total Liabilities & Equity |
278 063
N/A
|
274 284
-1%
|
289 882
+6%
|
351 477
+21%
|
361 532
+3%
|
447 639
+24%
|
689 434
+54%
|
591 089
-14%
|
549 728
-7%
|
578 638
+5%
|
575 236
-1%
|
618 074
+7%
|
704 283
+14%
|
733 732
+4%
|
639 007
-13%
|
659 583
+3%
|
650 645
-1%
|
763 915
+17%
|
811 008
+6%
|
853 290
+5%
|
992 839
+16%
|
1 028 326
+4%
|
1 203 623
+17%
|
1 234 278
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
464
|
461
|
445
|
446
|
431
|
432
|
433
|
433
|
431
|
431
|
431
|
431
|
432
|
424
|
397
|
388
|
380
|
380
|
375
|
369
|
365
|
354
|
351
|
343
|
|