Consolidated Financial Statements
(For the fiscal year ended March 31, 2023)
Consolidated Balance Sheets
(Millions of Yen) | ||
FY2022 | FY2023 | |
As of March 31, 2022 | As of March 31, 2023 | |
Assets | ||
Current assets: | ||
Cash and deposits | 33,156 | 40,244 |
Notes receivable, accounts receivable from completed | ||
construction contracts and other | 142,296 | 132,454 |
Securities | ― | 10,000 |
Real estate for sale | 1,081 | 959 |
Costs on construction contracts in progress | 2,612 | 3,180 |
Costs on real estate investment, development business and | ||
other | 982 | 796 |
Work in process | 696 | 1,230 |
Raw materials and supplies | 92 | 744 |
Other | 11,248 | 9,386 |
Allowance for doubtful accounts | (152) | (142) |
Total current assets | 192,014 | 198,855 |
Non-current assets: | ||
Property, plant and equipment: | ||
Buildings and structures, net | 15,272 | 22,839 |
Machinery, vehicles, tools, furniture and fixtures, net | 1,193 | 19,558 |
Land | 34,666 | 34,667 |
Leased assets, net | 2 | 6 |
Construction in progress | 22,240 | 49 |
Total property, plant and equipment | 73,376 | 77,122 |
Intangible assets: | ||
Goodwill | 408 | 378 |
Other | 724 | 1,304 |
Total intangible assets | 1,132 | 1,683 |
Investments and other assets: | ||
Investment securities | 56,629 | 54,913 |
Long-term loans receivable | 116 | 103 |
Retirement benefit asset | 5,076 | 4,435 |
Deferred tax assets | 3 | 3 |
Other | 5,954 | 8,555 |
Allowance for doubtful accounts | (1,956) | (1,943) |
Total investments and other assets | 65,825 | 66,067 |
Total non-current assets | 140,334 | 144,872 |
Total assets | 332,348 | 343,727 |
- 1 -
(Millions of Yen) | ||
FY2022 | FY2023 | |
As of March 31, 2022 | As of March 31, 2023 | |
Liabilities | ||
Current liabilities: | ||
Notes payable, accounts payable for construction contracts | ||
and other | 51,328 | 50,268 |
Short-term borrowings | 9,480 | 10,708 |
Lease liabilities | 0 | 1 |
Income taxes payable | 1,656 | 3,050 |
Advances received on construction contracts in progress | 11,536 | 12,594 |
Deposits received | 25,610 | 20,061 |
Provision for warranties for completed construction | 540 | 504 |
Provision for bonuses | 3,771 | 3,462 |
Provision for bonuses for directors (and other officers) | 43 | 37 |
Provision for loss on construction contracts | 973 | 1,566 |
Asset retirement obligations | 83 | 83 |
Suspense receipt of consumption taxes | 18,050 | 17,938 |
Other | 3,735 | 8,769 |
Total current liabilities | 126,810 | 129,048 |
Non-current liabilities: | ||
Long-term borrowings | 5,112 | 3,110 |
Non-recourse borrowings | 21,062 | 26,003 |
Lease liabilities | 1 | 5 |
Deferred tax liabilities | 11,658 | 11,998 |
Asset retirement obligations | 90 | 300 |
Other | 186 | 46 |
Total non-current liabilities | 38,112 | 41,463 |
Total liabilities | 164,923 | 170,511 |
Net assets | ||
Shareholders' equity: | ||
Share capital | 19,838 | 19,838 |
Capital surplus | 26,240 | 26,240 |
Retained earnings | 101,710 | 103,827 |
Treasury shares | (8,061) | (5,185) |
Total shareholders' equity | 139,727 | 144,720 |
Accumulated other comprehensive income: | ||
Valuation difference on available-for-sale securities | 24,665 | 24,801 |
Deferred gains or losses on hedges | 1,099 | 1,829 |
Remeasurements of defined benefit plans | 1,465 | 662 |
Total accumulated other comprehensive income | 27,229 | 27,293 |
Non-controlling interests | 467 | 1,201 |
Total net assets | 167,425 | 173,215 |
Total liabilities and net assets | 332,348 | 343,727 |
- 2 -
Consolidated Statements of Income
(Millions of Yen) | ||
FY2022 | FY2023 | |
April 1, 2021 through | April 1, 2022 through | |
March 31, 2022 | March 31, 2023 | |
Net sales: | ||
Net sales of completed construction contracts | 229,906 | 236,649 |
Net sales of real estate investment, development business and | ||
other | 12,552 | 12,793 |
Total net sales | 242,458 | 249,442 |
Cost of sales: | ||
Cost of sales of completed construction contracts | 202,378 | 208,900 |
Cost of real estate investment, development business and | ||
other | 8,242 | 8,541 |
Total cost of sales | 210,620 | 217,441 |
Gross profit: | ||
Gross profit on completed construction contracts | 27,528 | 27,748 |
Gross profit on real estate investment, development business and | ||
other | 4,309 | 4,252 |
Total gross profit | 31,837 | 32,001 |
Selling, general and administrative expenses | 19,190 | 20,153 |
Operating profit | 12,647 | 11,847 |
Non-operating income: | ||
Interest income | 43 | 28 |
Dividend income | 1,196 | 1,161 |
Other | 568 | 482 |
Total non-operating income | 1,808 | 1,672 |
Non-operating expenses: | ||
Interest expenses | 393 | 550 |
Other | 50 | 60 |
Total non-operating expenses | 443 | 611 |
Ordinary profit | 14,012 | 12,908 |
Extraordinary income: | ||
Gain on sale of investment securities | 3,200 | 3,056 |
Other | 0 | 18 |
Total extraordinary income | 3,201 | 3,074 |
Extraordinary losses: | ||
Loss on retirement of non-current assets | 5 | 595 |
Other | 6 | 51 |
Total extraordinary losses | 11 | 647 |
Profit before income taxes | 17,202 | 15,335 |
Income taxes - current | 4,224 | 4,693 |
Income taxes - deferred | 963 | 99 |
Total income taxes | 5,188 | 4,792 |
Profit | 12,013 | 10,542 |
Loss attributable to non-controlling interests | (528) | (718) |
Profit attributable to owners of parent | 12,541 | 11,261 |
- 3 -
Consolidated Statements of Comprehensive Income
(Millions of Yen) | ||
FY2022 | FY2023 | |
April 1, 2021 through | April 1, 2022 through | |
March 31, 2022 | March 31, 2023 | |
Profit | 12,013 | 10,542 |
Other comprehensive income: | ||
Valuation difference on available-for-sale securities | (6,291) | 135 |
Deferred gains or losses on hedges | 3,148 | 1,461 |
Remeasurements of defined benefit plans, net of tax | (287) | (802) |
Total other comprehensive income | (3,430) | 794 |
Comprehensive income | 8,582 | 11,337 |
Comprehensive income attributable to: | ||
Comprehensive income attributable to owners of parent | 7,536 | 11,325 |
Comprehensive income attributable to non-controlling interests | 1,046 | 11 |
- 4 -
Consolidated Statements of Cash Flows
(Millions of Yen) | ||
FY2022 | FY2023 | |
April 1, 2021 through | April 1, 2022 through | |
March 31, 2022 | March 31, 2023 | |
Cash flows from operating activities: | ||
Profit before income taxes | 17,202 | 15,335 |
Depreciation | 1,803 | 2,301 |
Amortization of goodwill | 29 | 29 |
Loss on retirement of non-current assets | 5 | 595 |
Increase (decrease) in allowance for doubtful accounts | (13) | (21) |
Decrease (increase) in retirement benefit asset | (517) | (515) |
Increase (decrease) in provision for warranties for | ||
completed construction | 77 | (35) |
Increase (decrease) in provision for bonuses | 469 | (308) |
Increase (decrease) in provision for bonuses for directors | ||
(and other officers) | (8) | (5) |
Increase (decrease) in provision for loss on construction | ||
contracts | 110 | 592 |
Interest and dividend income | (1,240) | (1,189) |
Interest expenses | 393 | 550 |
Loss (gain) on sale of short-term and long-term | ||
investment securities | (3,200) | (3,023) |
Decrease (increase) in trade receivables | 1,125 | 9,841 |
Decrease (increase) in costs on construction contracts in | ||
progress | 2,261 | (568) |
Decrease (increase) in other inventories | 2,215 | (878) |
Increase (decrease) in trade payables | 4,932 | 3,094 |
Increase (decrease) in advances received on construction | ||
contracts in progress | (4,176) | 1,057 |
Increase (decrease) in deposits received | 1,048 | (5,548) |
Other, net | 1,804 | (830) |
Subtotal | 24,322 | 20,474 |
Interest and dividends received | 1,239 | 1,189 |
Interest paid | (278) | (375) |
Income taxes refund (paid) | (6,994) | (3,387) |
Net cash provided by (used in) operating activities | 18,289 | 17,900 |
- 5 -
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Okumura Corporation published this content on 12 May 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 12 May 2023 10:36:14 UTC.