TDK Corp
TSE:6762
Balance Sheet
Balance Sheet Decomposition
TDK Corp
TDK Corp
Balance Sheet
TDK 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 |
125 761
|
170 551
|
227 155
|
251 508
|
239 017
|
289 169
|
166 105
|
165 705
|
132 984
|
129 091
|
167 015
|
213 687
|
250 848
|
265 104
|
285 468
|
330 388
|
279 624
|
289 175
|
332 717
|
380 387
|
439 339
|
506 185
|
649 998
|
697 307
|
|
| Cash Equivalents |
125 761
|
170 551
|
227 155
|
251 508
|
239 017
|
289 169
|
166 105
|
165 705
|
132 984
|
129 091
|
167 015
|
213 687
|
250 848
|
265 104
|
285 468
|
330 388
|
279 624
|
289 175
|
332 717
|
380 387
|
439 339
|
506 185
|
649 998
|
697 307
|
|
| Short-Term Investments |
0
|
0
|
402
|
1 609
|
56
|
12 134
|
5 165
|
41 961
|
90 278
|
68 539
|
7 195
|
10 730
|
8 691
|
21 392
|
21 964
|
56 131
|
43 667
|
40 562
|
32 550
|
75 493
|
66 944
|
52 147
|
47 052
|
77 304
|
|
| Total Receivables |
151 116
|
142 788
|
139 094
|
148 203
|
189 324
|
178 590
|
158 458
|
135 796
|
175 265
|
168 821
|
183 071
|
195 055
|
211 783
|
242 855
|
230 878
|
261 062
|
310 084
|
314 929
|
319 343
|
463 215
|
555 365
|
575 377
|
591 245
|
619 590
|
|
| Accounts Receivables |
134 608
|
132 273
|
131 900
|
141 866
|
181 160
|
168 768
|
149 193
|
117 402
|
163 640
|
159 414
|
171 183
|
182 462
|
199 721
|
228 778
|
211 753
|
214 042
|
248 854
|
251 464
|
252 063
|
346 485
|
490 752
|
445 377
|
450 116
|
490 085
|
|
| Other Receivables |
16 508
|
10 515
|
7 194
|
6 337
|
8 164
|
9 822
|
9 265
|
18 394
|
11 625
|
9 407
|
11 888
|
12 593
|
12 062
|
14 077
|
19 125
|
47 020
|
61 230
|
63 465
|
67 280
|
116 730
|
64 613
|
130 000
|
141 129
|
129 505
|
|
| Inventory |
91 149
|
73 917
|
77 301
|
74 924
|
88 968
|
89 789
|
88 816
|
105 684
|
105 069
|
121 679
|
137 231
|
137 868
|
136 387
|
151 012
|
157 129
|
154 499
|
207 532
|
226 892
|
236 453
|
288 346
|
437 004
|
443 001
|
406 084
|
410 038
|
|
| Other Current Assets |
31 180
|
33 706
|
31 821
|
34 047
|
49 388
|
45 688
|
44 276
|
32 011
|
34 151
|
38 752
|
51 309
|
53 288
|
45 576
|
51 537
|
45 555
|
64 056
|
59 029
|
50 927
|
45 419
|
23 429
|
34 520
|
30 601
|
33 596
|
32 619
|
|
| Total Current Assets |
399 206
|
420 962
|
475 773
|
510 291
|
566 753
|
615 370
|
462 820
|
481 157
|
537 747
|
526 882
|
545 821
|
610 628
|
653 285
|
740 241
|
740 994
|
866 136
|
899 936
|
922 485
|
966 482
|
1 230 870
|
1 533 172
|
1 607 311
|
1 727 975
|
1 836 858
|
|
| PP&E Net |
265 590
|
225 907
|
208 945
|
216 969
|
243 665
|
246 703
|
267 149
|
348 645
|
318 205
|
318 403
|
332 325
|
365 901
|
374 032
|
427 254
|
487 639
|
464 667
|
545 641
|
603 110
|
650 365
|
822 179
|
995 211
|
984 971
|
1 062 406
|
1 103 352
|
|
| PP&E Gross |
265 590
|
225 907
|
208 945
|
216 969
|
243 665
|
246 703
|
267 149
|
348 645
|
318 205
|
318 403
|
332 325
|
365 901
|
374 032
|
427 254
|
487 639
|
464 667
|
545 641
|
603 110
|
650 365
|
822 179
|
995 211
|
984 971
|
1 062 406
|
1 103 352
|
|
| Accumulated Depreciation |
462 489
|
472 829
|
469 334
|
445 551
|
461 020
|
492 575
|
518 851
|
567 571
|
588 130
|
564 651
|
590 577
|
637 530
|
680 917
|
740 929
|
747 813
|
685 149
|
713 094
|
758 155
|
812 977
|
1 062 422
|
1 295 254
|
1 519 848
|
1 735 879
|
1 778 416
|
|
| Intangible Assets |
7 265
|
16 418
|
15 027
|
13 247
|
29 478
|
31 005
|
63 322
|
87 938
|
79 987
|
69 688
|
61 262
|
57 604
|
54 214
|
47 776
|
45 824
|
51 821
|
85 531
|
88 693
|
79 748
|
73 357
|
69 030
|
61 241
|
57 114
|
49 159
|
|
| Goodwill |
11 500
|
14 131
|
10 029
|
9 210
|
19 453
|
17 539
|
30 020
|
55 198
|
52 051
|
48 488
|
47 313
|
56 438
|
63 891
|
63 230
|
73 012
|
61 031
|
157 858
|
164 794
|
160 945
|
125 668
|
137 352
|
149 516
|
168 383
|
164 868
|
|
| Long-Term Investments |
24 265
|
22 578
|
18 381
|
22 698
|
28 757
|
32 641
|
68 714
|
35 047
|
38 324
|
34 117
|
35 451
|
32 213
|
38 401
|
45 733
|
35 335
|
161 825
|
155 240
|
155 306
|
33 229
|
58 030
|
140 216
|
178 656
|
221 415
|
226 026
|
|
| Other Long-Term Assets |
42 084
|
47 341
|
42 164
|
35 274
|
35 397
|
46 046
|
43 508
|
93 051
|
65 144
|
63 275
|
50 657
|
46 858
|
55 766
|
80 048
|
67 781
|
58 853
|
61 003
|
58 092
|
52 610
|
49 559
|
166 672
|
165 332
|
178 011
|
161 152
|
|
| Other Assets |
11 500
|
14 131
|
10 029
|
9 210
|
19 453
|
17 539
|
30 020
|
55 198
|
52 051
|
48 488
|
47 313
|
56 438
|
63 891
|
63 230
|
73 012
|
61 031
|
157 858
|
164 794
|
160 945
|
125 668
|
137 352
|
149 516
|
168 383
|
164 868
|
|
| Total Assets |
749 910
N/A
|
747 337
0%
|
770 319
+3%
|
807 689
+5%
|
923 503
+14%
|
989 304
+7%
|
935 533
-5%
|
1 101 036
+18%
|
1 091 458
-1%
|
1 060 853
-3%
|
1 072 829
+1%
|
1 169 642
+9%
|
1 239 589
+6%
|
1 404 282
+13%
|
1 450 585
+3%
|
1 664 333
+15%
|
1 905 209
+14%
|
1 992 480
+5%
|
1 943 379
-2%
|
2 359 663
+21%
|
3 041 653
+29%
|
3 147 027
+3%
|
3 415 304
+9%
|
3 541 415
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
52 609
|
56 960
|
59 917
|
62 092
|
84 689
|
81 771
|
76 391
|
50 970
|
84 988
|
83 555
|
87 666
|
85 015
|
95 688
|
111 591
|
112 664
|
176 644
|
226 791
|
189 892
|
201 825
|
324 373
|
460 132
|
351 439
|
351 940
|
392 502
|
|
| Accrued Liabilities |
38 211
|
29 145
|
38 138
|
38 388
|
52 679
|
49 800
|
47 636
|
43 645
|
36 377
|
44 891
|
47 755
|
43 980
|
52 287
|
73 125
|
79 044
|
107 708
|
101 031
|
120 625
|
128 412
|
144 442
|
184 386
|
229 339
|
272 333
|
307 260
|
|
| Short-Term Debt |
1 655
|
1 431
|
315
|
0
|
4 469
|
3 013
|
8 898
|
71 049
|
79 946
|
98 294
|
131 168
|
146 624
|
132 237
|
136 098
|
158 683
|
77 680
|
124 573
|
221 310
|
216 601
|
192 938
|
172 666
|
242 333
|
80 087
|
119 958
|
|
| Current Portion of Long-Term Debt |
657
|
488
|
101
|
103
|
1 958
|
514
|
294
|
3 497
|
10 554
|
55 968
|
11 729
|
51 515
|
37 147
|
751
|
36 228
|
42 517
|
64 566
|
91 276
|
68 028
|
143 700
|
12 690
|
16 475
|
144 447
|
79 841
|
|
| Other Current Liabilities |
17 209
|
16 990
|
16 747
|
18 314
|
25 827
|
30 442
|
28 742
|
30 460
|
39 512
|
44 988
|
47 585
|
50 801
|
56 422
|
66 312
|
64 615
|
73 045
|
86 076
|
91 217
|
104 039
|
222 870
|
232 484
|
164 725
|
168 083
|
198 899
|
|
| Total Current Liabilities |
110 341
|
105 014
|
115 218
|
118 897
|
169 622
|
165 540
|
161 961
|
199 621
|
251 377
|
327 696
|
325 903
|
377 935
|
373 781
|
387 877
|
451 234
|
477 594
|
603 037
|
714 320
|
718 905
|
1 028 323
|
1 062 358
|
1 004 311
|
1 016 890
|
1 098 460
|
|
| Long-Term Debt |
459
|
94
|
27
|
81
|
405
|
532
|
152
|
210 083
|
179 554
|
90 707
|
129 943
|
97 481
|
97 623
|
131 483
|
140 847
|
213 935
|
293 880
|
207 682
|
140 061
|
185 184
|
494 457
|
493 350
|
461 202
|
408 601
|
|
| Deferred Income Tax |
598
|
13
|
215
|
751
|
5 314
|
7 526
|
5 998
|
14 284
|
11 312
|
9 511
|
4 048
|
4 808
|
5 202
|
0
|
9 562
|
0
|
0
|
38 588
|
38 329
|
50 939
|
57 454
|
70 386
|
91 616
|
94 678
|
|
| Minority Interest |
4 593
|
3 360
|
3 276
|
5 162
|
13 974
|
14 203
|
3 684
|
8 823
|
5 913
|
5 493
|
13 887
|
19 447
|
16 916
|
19 146
|
9 272
|
8 504
|
6 598
|
6 466
|
4 607
|
2 758
|
3 438
|
4 421
|
7 609
|
11 184
|
|
| Other Liabilities |
49 992
|
84 971
|
75 364
|
32 083
|
31 769
|
38 791
|
47 161
|
114 007
|
99 546
|
93 173
|
100 889
|
108 802
|
110 740
|
121 493
|
164 309
|
170 686
|
177 060
|
148 134
|
197 520
|
133 530
|
123 629
|
116 113
|
130 655
|
128 422
|
|
| Total Liabilities |
165 983
N/A
|
193 452
+17%
|
194 100
+0%
|
156 974
-19%
|
221 084
+41%
|
226 592
+2%
|
218 956
-3%
|
546 818
+150%
|
547 702
+0%
|
526 580
-4%
|
574 670
+9%
|
608 473
+6%
|
604 262
-1%
|
665 421
+10%
|
775 224
+17%
|
870 719
+12%
|
1 080 575
+24%
|
1 115 190
+3%
|
1 099 422
-1%
|
1 400 734
+27%
|
1 741 336
+24%
|
1 688 581
-3%
|
1 707 972
+1%
|
1 741 345
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
32 641
|
|
| Retained Earnings |
535 826
|
541 872
|
577 253
|
614 123
|
635 776
|
690 194
|
708 229
|
626 394
|
628 268
|
664 484
|
651 664
|
642 803
|
651 570
|
690 844
|
741 729
|
871 611
|
919 929
|
980 085
|
1 016 394
|
853 620
|
974 767
|
1 054 738
|
1 138 732
|
1 273 453
|
|
| Additional Paid In Capital |
63 051
|
63 051
|
63 051
|
63 051
|
63 237
|
63 695
|
63 887
|
64 257
|
61 124
|
61 258
|
63 927
|
64 199
|
57 635
|
39 755
|
21 083
|
15 349
|
8 738
|
5 958
|
1 783
|
0
|
0
|
45
|
34
|
264
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 718
|
6 440
|
10 903
|
0
|
3 635
|
3 248
|
110
|
23
|
11 927
|
66 366
|
73 934
|
60 296
|
55 251
|
|
| Treasury Stock |
3 592
|
4 855
|
6 339
|
7 443
|
7 289
|
5 972
|
6 597
|
6 333
|
6 185
|
6 131
|
19 224
|
19 458
|
19 385
|
18 497
|
0
|
17 412
|
17 182
|
16 959
|
16 806
|
16 792
|
16 698
|
16 259
|
16 073
|
15 843
|
|
| Other Equity |
43 999
|
78 824
|
90 387
|
51 657
|
21 946
|
17 846
|
81 583
|
162 741
|
172 092
|
217 979
|
230 849
|
160 734
|
93 574
|
16 785
|
106 195
|
112 210
|
122 740
|
124 545
|
190 078
|
77 533
|
243 241
|
313 347
|
491 702
|
454 304
|
|
| Total Equity |
583 927
N/A
|
553 885
-5%
|
576 219
+4%
|
650 715
+13%
|
702 419
+8%
|
762 712
+9%
|
716 577
-6%
|
554 218
-23%
|
543 756
-2%
|
534 273
-2%
|
498 159
-7%
|
561 169
+13%
|
635 327
+13%
|
738 861
+16%
|
675 361
-9%
|
793 614
+18%
|
824 634
+4%
|
877 290
+6%
|
843 957
-4%
|
958 929
+14%
|
1 300 317
+36%
|
1 458 446
+12%
|
1 707 332
+17%
|
1 800 070
+5%
|
|
| Total Liabilities & Equity |
749 910
N/A
|
747 337
0%
|
770 319
+3%
|
807 689
+5%
|
923 503
+14%
|
989 304
+7%
|
935 533
-5%
|
1 101 036
+18%
|
1 091 458
-1%
|
1 060 853
-3%
|
1 072 829
+1%
|
1 169 642
+9%
|
1 239 589
+6%
|
1 404 282
+13%
|
1 450 585
+3%
|
1 664 333
+15%
|
1 905 209
+14%
|
1 992 480
+5%
|
1 943 379
-2%
|
2 359 663
+21%
|
3 041 653
+29%
|
3 147 027
+3%
|
3 415 304
+9%
|
3 541 415
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
133
|
133
|
132
|
132
|
132
|
132
|
129
|
129
|
129
|
129
|
126
|
126
|
126
|
126
|
378
|
379
|
379
|
379
|
379
|
379
|
1 895
|
1 896
|
1 897
|
1 898
|
|